贷款18.9万（公积金贷款）房贷，还款15年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：18.9万
还款月数：15年
每月还款：1291.61元
利息总额：4.35万
本息合计：23.25万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 1291.61 | 448.88 | 842.73 | 188157.27 |
| 2 | 2025-03 | 1291.61 | 446.87 | 844.73 | 187312.53 |
| 3 | 2025-04 | 1291.61 | 444.87 | 846.74 | 186465.79 |
| 4 | 2025-05 | 1291.61 | 442.86 | 848.75 | 185617.04 |
| 5 | 2025-06 | 1291.61 | 440.84 | 850.77 | 184766.27 |
| 6 | 2025-07 | 1291.61 | 438.82 | 852.79 | 183913.49 |
| 7 | 2025-08 | 1291.61 | 436.79 | 854.81 | 183058.67 |
| 8 | 2025-09 | 1291.61 | 434.76 | 856.84 | 182201.83 |
| 9 | 2025-10 | 1291.61 | 432.73 | 858.88 | 181342.95 |
| 10 | 2025-11 | 1291.61 | 430.69 | 860.92 | 180482.03 |
| 11 | 2025-12 | 1291.61 | 428.64 | 862.96 | 179619.07 |
| 12 | 2026-01 | 1291.61 | 426.60 | 865.01 | 178754.06 |
| 13 | 2026-02 | 1291.61 | 424.54 | 867.07 | 177886.99 |
| 14 | 2026-03 | 1291.61 | 422.48 | 869.13 | 177017.86 |
| 15 | 2026-04 | 1291.61 | 420.42 | 871.19 | 176146.67 |
| 16 | 2026-05 | 1291.61 | 418.35 | 873.26 | 175273.41 |
| 17 | 2026-06 | 1291.61 | 416.27 | 875.33 | 174398.08 |
| 18 | 2026-07 | 1291.61 | 414.20 | 877.41 | 173520.67 |
| 19 | 2026-08 | 1291.61 | 412.11 | 879.50 | 172641.17 |
| 20 | 2026-09 | 1291.61 | 410.02 | 881.58 | 171759.59 |
| 21 | 2026-10 | 1291.61 | 407.93 | 883.68 | 170875.91 |
| 22 | 2026-11 | 1291.61 | 405.83 | 885.78 | 169990.13 |
| 23 | 2026-12 | 1291.61 | 403.73 | 887.88 | 169102.25 |
| 24 | 2027-01 | 1291.61 | 401.62 | 889.99 | 168212.26 |
| 25 | 2027-02 | 1291.61 | 399.50 | 892.10 | 167320.16 |
| 26 | 2027-03 | 1291.61 | 397.39 | 894.22 | 166425.93 |
| 27 | 2027-04 | 1291.61 | 395.26 | 896.35 | 165529.59 |
| 28 | 2027-05 | 1291.61 | 393.13 | 898.47 | 164631.11 |
| 29 | 2027-06 | 1291.61 | 391.00 | 900.61 | 163730.50 |
| 30 | 2027-07 | 1291.61 | 388.86 | 902.75 | 162827.76 |
| 31 | 2027-08 | 1291.61 | 386.72 | 904.89 | 161922.86 |
| 32 | 2027-09 | 1291.61 | 384.57 | 907.04 | 161015.82 |
| 33 | 2027-10 | 1291.61 | 382.41 | 909.20 | 160106.63 |
| 34 | 2027-11 | 1291.61 | 380.25 | 911.35 | 159195.27 |
| 35 | 2027-12 | 1291.61 | 378.09 | 913.52 | 158281.75 |
| 36 | 2028-01 | 1291.61 | 375.92 | 915.69 | 157366.07 |
| 37 | 2028-02 | 1291.61 | 373.74 | 917.86 | 156448.20 |
| 38 | 2028-03 | 1291.61 | 371.56 | 920.04 | 155528.16 |
| 39 | 2028-04 | 1291.61 | 369.38 | 922.23 | 154605.93 |
| 40 | 2028-05 | 1291.61 | 367.19 | 924.42 | 153681.51 |
| 41 | 2028-06 | 1291.61 | 364.99 | 926.61 | 152754.90 |
| 42 | 2028-07 | 1291.61 | 362.79 | 928.81 | 151826.08 |
| 43 | 2028-08 | 1291.61 | 360.59 | 931.02 | 150895.06 |
| 44 | 2028-09 | 1291.61 | 358.38 | 933.23 | 149961.83 |
| 45 | 2028-10 | 1291.61 | 356.16 | 935.45 | 149026.38 |
| 46 | 2028-11 | 1291.61 | 353.94 | 937.67 | 148088.71 |
| 47 | 2028-12 | 1291.61 | 351.71 | 939.90 | 147148.81 |
| 48 | 2029-01 | 1291.61 | 349.48 | 942.13 | 146206.69 |
| 49 | 2029-02 | 1291.61 | 347.24 | 944.37 | 145262.32 |
| 50 | 2029-03 | 1291.61 | 345.00 | 946.61 | 144315.71 |
| 51 | 2029-04 | 1291.61 | 342.75 | 948.86 | 143366.85 |
| 52 | 2029-05 | 1291.61 | 340.50 | 951.11 | 142415.74 |
| 53 | 2029-06 | 1291.61 | 338.24 | 953.37 | 141462.37 |
| 54 | 2029-07 | 1291.61 | 335.97 | 955.63 | 140506.73 |
| 55 | 2029-08 | 1291.61 | 333.70 | 957.90 | 139548.83 |
| 56 | 2029-09 | 1291.61 | 331.43 | 960.18 | 138588.65 |
| 57 | 2029-10 | 1291.61 | 329.15 | 962.46 | 137626.19 |
| 58 | 2029-11 | 1291.61 | 326.86 | 964.75 | 136661.45 |
| 59 | 2029-12 | 1291.61 | 324.57 | 967.04 | 135694.41 |
| 60 | 2030-01 | 1291.61 | 322.27 | 969.33 | 134725.07 |
| 61 | 2030-02 | 1291.61 | 319.97 | 971.64 | 133753.44 |
| 62 | 2030-03 | 1291.61 | 317.66 | 973.94 | 132779.50 |
| 63 | 2030-04 | 1291.61 | 315.35 | 976.26 | 131803.24 |
| 64 | 2030-05 | 1291.61 | 313.03 | 978.58 | 130824.66 |
| 65 | 2030-06 | 1291.61 | 310.71 | 980.90 | 129843.77 |
| 66 | 2030-07 | 1291.61 | 308.38 | 983.23 | 128860.54 |
| 67 | 2030-08 | 1291.61 | 306.04 | 985.56 | 127874.97 |
| 68 | 2030-09 | 1291.61 | 303.70 | 987.90 | 126887.07 |
| 69 | 2030-10 | 1291.61 | 301.36 | 990.25 | 125896.82 |
| 70 | 2030-11 | 1291.61 | 299.00 | 992.60 | 124904.21 |
| 71 | 2030-12 | 1291.61 | 296.65 | 994.96 | 123909.25 |
| 72 | 2031-01 | 1291.61 | 294.28 | 997.32 | 122911.93 |
| 73 | 2031-02 | 1291.61 | 291.92 | 999.69 | 121912.24 |
| 74 | 2031-03 | 1291.61 | 289.54 | 1002.07 | 120910.17 |
| 75 | 2031-04 | 1291.61 | 287.16 | 1004.45 | 119905.73 |
| 76 | 2031-05 | 1291.61 | 284.78 | 1006.83 | 118898.89 |
| 77 | 2031-06 | 1291.61 | 282.38 | 1009.22 | 117889.67 |
| 78 | 2031-07 | 1291.61 | 279.99 | 1011.62 | 116878.05 |
| 79 | 2031-08 | 1291.61 | 277.59 | 1014.02 | 115864.03 |
| 80 | 2031-09 | 1291.61 | 275.18 | 1016.43 | 114847.60 |
| 81 | 2031-10 | 1291.61 | 272.76 | 1018.84 | 113828.75 |
| 82 | 2031-11 | 1291.61 | 270.34 | 1021.26 | 112807.49 |
| 83 | 2031-12 | 1291.61 | 267.92 | 1023.69 | 111783.80 |
| 84 | 2032-01 | 1291.61 | 265.49 | 1026.12 | 110757.68 |
| 85 | 2032-02 | 1291.61 | 263.05 | 1028.56 | 109729.12 |
| 86 | 2032-03 | 1291.61 | 260.61 | 1031.00 | 108698.12 |
| 87 | 2032-04 | 1291.61 | 258.16 | 1033.45 | 107664.67 |
| 88 | 2032-05 | 1291.61 | 255.70 | 1035.90 | 106628.76 |
| 89 | 2032-06 | 1291.61 | 253.24 | 1038.36 | 105590.40 |
| 90 | 2032-07 | 1291.61 | 250.78 | 1040.83 | 104549.57 |
| 91 | 2032-08 | 1291.61 | 248.31 | 1043.30 | 103506.27 |
| 92 | 2032-09 | 1291.61 | 245.83 | 1045.78 | 102460.49 |
| 93 | 2032-10 | 1291.61 | 243.34 | 1048.26 | 101412.22 |
| 94 | 2032-11 | 1291.61 | 240.85 | 1050.75 | 100361.47 |
| 95 | 2032-12 | 1291.61 | 238.36 | 1053.25 | 99308.22 |
| 96 | 2033-01 | 1291.61 | 235.86 | 1055.75 | 98252.47 |
| 97 | 2033-02 | 1291.61 | 233.35 | 1058.26 | 97194.21 |
| 98 | 2033-03 | 1291.61 | 230.84 | 1060.77 | 96133.44 |
| 99 | 2033-04 | 1291.61 | 228.32 | 1063.29 | 95070.15 |
| 100 | 2033-05 | 1291.61 | 225.79 | 1065.82 | 94004.33 |
| 101 | 2033-06 | 1291.61 | 223.26 | 1068.35 | 92935.98 |
| 102 | 2033-07 | 1291.61 | 220.72 | 1070.88 | 91865.10 |
| 103 | 2033-08 | 1291.61 | 218.18 | 1073.43 | 90791.67 |
| 104 | 2033-09 | 1291.61 | 215.63 | 1075.98 | 89715.69 |
| 105 | 2033-10 | 1291.61 | 213.07 | 1078.53 | 88637.16 |
| 106 | 2033-11 | 1291.61 | 210.51 | 1081.09 | 87556.07 |
| 107 | 2033-12 | 1291.61 | 207.95 | 1083.66 | 86472.40 |
| 108 | 2034-01 | 1291.61 | 205.37 | 1086.24 | 85386.17 |
| 109 | 2034-02 | 1291.61 | 202.79 | 1088.82 | 84297.35 |
| 110 | 2034-03 | 1291.61 | 200.21 | 1091.40 | 83205.95 |
| 111 | 2034-04 | 1291.61 | 197.61 | 1093.99 | 82111.96 |
| 112 | 2034-05 | 1291.61 | 195.02 | 1096.59 | 81015.37 |
| 113 | 2034-06 | 1291.61 | 192.41 | 1099.20 | 79916.17 |
| 114 | 2034-07 | 1291.61 | 189.80 | 1101.81 | 78814.36 |
| 115 | 2034-08 | 1291.61 | 187.18 | 1104.42 | 77709.94 |
| 116 | 2034-09 | 1291.61 | 184.56 | 1107.05 | 76602.89 |
| 117 | 2034-10 | 1291.61 | 181.93 | 1109.68 | 75493.22 |
| 118 | 2034-11 | 1291.61 | 179.30 | 1112.31 | 74380.91 |
| 119 | 2034-12 | 1291.61 | 176.65 | 1114.95 | 73265.95 |
| 120 | 2035-01 | 1291.61 | 174.01 | 1117.60 | 72148.35 |
| 121 | 2035-02 | 1291.61 | 171.35 | 1120.26 | 71028.10 |
| 122 | 2035-03 | 1291.61 | 168.69 | 1122.92 | 69905.18 |
| 123 | 2035-04 | 1291.61 | 166.02 | 1125.58 | 68779.60 |
| 124 | 2035-05 | 1291.61 | 163.35 | 1128.26 | 67651.34 |
| 125 | 2035-06 | 1291.61 | 160.67 | 1130.94 | 66520.40 |
| 126 | 2035-07 | 1291.61 | 157.99 | 1133.62 | 65386.78 |
| 127 | 2035-08 | 1291.61 | 155.29 | 1136.31 | 64250.47 |
| 128 | 2035-09 | 1291.61 | 152.59 | 1139.01 | 63111.46 |
| 129 | 2035-10 | 1291.61 | 149.89 | 1141.72 | 61969.74 |
| 130 | 2035-11 | 1291.61 | 147.18 | 1144.43 | 60825.31 |
| 131 | 2035-12 | 1291.61 | 144.46 | 1147.15 | 59678.16 |
| 132 | 2036-01 | 1291.61 | 141.74 | 1149.87 | 58528.29 |
| 133 | 2036-02 | 1291.61 | 139.00 | 1152.60 | 57375.69 |
| 134 | 2036-03 | 1291.61 | 136.27 | 1155.34 | 56220.34 |
| 135 | 2036-04 | 1291.61 | 133.52 | 1158.08 | 55062.26 |
| 136 | 2036-05 | 1291.61 | 130.77 | 1160.83 | 53901.43 |
| 137 | 2036-06 | 1291.61 | 128.02 | 1163.59 | 52737.83 |
| 138 | 2036-07 | 1291.61 | 125.25 | 1166.36 | 51571.48 |
| 139 | 2036-08 | 1291.61 | 122.48 | 1169.13 | 50402.35 |
| 140 | 2036-09 | 1291.61 | 119.71 | 1171.90 | 49230.45 |
| 141 | 2036-10 | 1291.61 | 116.92 | 1174.69 | 48055.76 |
| 142 | 2036-11 | 1291.61 | 114.13 | 1177.48 | 46878.29 |
| 143 | 2036-12 | 1291.61 | 111.34 | 1180.27 | 45698.02 |
| 144 | 2037-01 | 1291.61 | 108.53 | 1183.07 | 44514.94 |
| 145 | 2037-02 | 1291.61 | 105.72 | 1185.88 | 43329.06 |
| 146 | 2037-03 | 1291.61 | 102.91 | 1188.70 | 42140.36 |
| 147 | 2037-04 | 1291.61 | 100.08 | 1191.52 | 40948.83 |
| 148 | 2037-05 | 1291.61 | 97.25 | 1194.35 | 39754.48 |
| 149 | 2037-06 | 1291.61 | 94.42 | 1197.19 | 38557.29 |
| 150 | 2037-07 | 1291.61 | 91.57 | 1200.03 | 37357.25 |
| 151 | 2037-08 | 1291.61 | 88.72 | 1202.88 | 36154.37 |
| 152 | 2037-09 | 1291.61 | 85.87 | 1205.74 | 34948.63 |
| 153 | 2037-10 | 1291.61 | 83.00 | 1208.60 | 33740.02 |
| 154 | 2037-11 | 1291.61 | 80.13 | 1211.48 | 32528.55 |
| 155 | 2037-12 | 1291.61 | 77.26 | 1214.35 | 31314.20 |
| 156 | 2038-01 | 1291.61 | 74.37 | 1217.24 | 30096.96 |
| 157 | 2038-02 | 1291.61 | 71.48 | 1220.13 | 28876.83 |
| 158 | 2038-03 | 1291.61 | 68.58 | 1223.03 | 27653.81 |
| 159 | 2038-04 | 1291.61 | 65.68 | 1225.93 | 26427.88 |
| 160 | 2038-05 | 1291.61 | 62.77 | 1228.84 | 25199.03 |
| 161 | 2038-06 | 1291.61 | 59.85 | 1231.76 | 23967.27 |
| 162 | 2038-07 | 1291.61 | 56.92 | 1234.69 | 22732.59 |
| 163 | 2038-08 | 1291.61 | 53.99 | 1237.62 | 21494.97 |
| 164 | 2038-09 | 1291.61 | 51.05 | 1240.56 | 20254.41 |
| 165 | 2038-10 | 1291.61 | 48.10 | 1243.50 | 19010.91 |
| 166 | 2038-11 | 1291.61 | 45.15 | 1246.46 | 17764.45 |
| 167 | 2038-12 | 1291.61 | 42.19 | 1249.42 | 16515.04 |
| 168 | 2039-01 | 1291.61 | 39.22 | 1252.38 | 15262.65 |
| 169 | 2039-02 | 1291.61 | 36.25 | 1255.36 | 14007.29 |
| 170 | 2039-03 | 1291.61 | 33.27 | 1258.34 | 12748.95 |
| 171 | 2039-04 | 1291.61 | 30.28 | 1261.33 | 11487.62 |
| 172 | 2039-05 | 1291.61 | 27.28 | 1264.32 | 10223.30 |
| 173 | 2039-06 | 1291.61 | 24.28 | 1267.33 | 8955.97 |
| 174 | 2039-07 | 1291.61 | 21.27 | 1270.34 | 7685.63 |
| 175 | 2039-08 | 1291.61 | 18.25 | 1273.35 | 6412.28 |
| 176 | 2039-09 | 1291.61 | 15.23 | 1276.38 | 5135.90 |
| 177 | 2039-10 | 1291.61 | 12.20 | 1279.41 | 3856.49 |
| 178 | 2039-11 | 1291.61 | 9.16 | 1282.45 | 2574.04 |
| 179 | 2039-12 | 1291.61 | 6.11 | 1285.49 | 1288.55 |
| 180 | 2040-01 | 1291.61 | 3.06 | 1288.55 | 0.00 |
等额本金还款方式：
贷款总额：18.9万
还款月数：15年
首月还款：1498.88元
每月递减：2.49元
利息总额：4.06万
本息合计：22.96万
节省利息：2866.21元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 1498.88 | 448.88 | 1050.00 | 187950.00 |
| 2 | 2025-03 | 1496.38 | 446.38 | 1050.00 | 186900.00 |
| 3 | 2025-04 | 1493.89 | 443.89 | 1050.00 | 185850.00 |
| 4 | 2025-05 | 1491.39 | 441.39 | 1050.00 | 184800.00 |
| 5 | 2025-06 | 1488.90 | 438.90 | 1050.00 | 183750.00 |
| 6 | 2025-07 | 1486.41 | 436.41 | 1050.00 | 182700.00 |
| 7 | 2025-08 | 1483.91 | 433.91 | 1050.00 | 181650.00 |
| 8 | 2025-09 | 1481.42 | 431.42 | 1050.00 | 180600.00 |
| 9 | 2025-10 | 1478.92 | 428.93 | 1050.00 | 179550.00 |
| 10 | 2025-11 | 1476.43 | 426.43 | 1050.00 | 178500.00 |
| 11 | 2025-12 | 1473.94 | 423.94 | 1050.00 | 177450.00 |
| 12 | 2026-01 | 1471.44 | 421.44 | 1050.00 | 176400.00 |
| 13 | 2026-02 | 1468.95 | 418.95 | 1050.00 | 175350.00 |
| 14 | 2026-03 | 1466.46 | 416.46 | 1050.00 | 174300.00 |
| 15 | 2026-04 | 1463.96 | 413.96 | 1050.00 | 173250.00 |
| 16 | 2026-05 | 1461.47 | 411.47 | 1050.00 | 172200.00 |
| 17 | 2026-06 | 1458.97 | 408.97 | 1050.00 | 171150.00 |
| 18 | 2026-07 | 1456.48 | 406.48 | 1050.00 | 170100.00 |
| 19 | 2026-08 | 1453.99 | 403.99 | 1050.00 | 169050.00 |
| 20 | 2026-09 | 1451.49 | 401.49 | 1050.00 | 168000.00 |
| 21 | 2026-10 | 1449.00 | 399.00 | 1050.00 | 166950.00 |
| 22 | 2026-11 | 1446.51 | 396.51 | 1050.00 | 165900.00 |
| 23 | 2026-12 | 1444.01 | 394.01 | 1050.00 | 164850.00 |
| 24 | 2027-01 | 1441.52 | 391.52 | 1050.00 | 163800.00 |
| 25 | 2027-02 | 1439.03 | 389.02 | 1050.00 | 162750.00 |
| 26 | 2027-03 | 1436.53 | 386.53 | 1050.00 | 161700.00 |
| 27 | 2027-04 | 1434.04 | 384.04 | 1050.00 | 160650.00 |
| 28 | 2027-05 | 1431.54 | 381.54 | 1050.00 | 159600.00 |
| 29 | 2027-06 | 1429.05 | 379.05 | 1050.00 | 158550.00 |
| 30 | 2027-07 | 1426.56 | 376.56 | 1050.00 | 157500.00 |
| 31 | 2027-08 | 1424.06 | 374.06 | 1050.00 | 156450.00 |
| 32 | 2027-09 | 1421.57 | 371.57 | 1050.00 | 155400.00 |
| 33 | 2027-10 | 1419.08 | 369.07 | 1050.00 | 154350.00 |
| 34 | 2027-11 | 1416.58 | 366.58 | 1050.00 | 153300.00 |
| 35 | 2027-12 | 1414.09 | 364.09 | 1050.00 | 152250.00 |
| 36 | 2028-01 | 1411.59 | 361.59 | 1050.00 | 151200.00 |
| 37 | 2028-02 | 1409.10 | 359.10 | 1050.00 | 150150.00 |
| 38 | 2028-03 | 1406.61 | 356.61 | 1050.00 | 149100.00 |
| 39 | 2028-04 | 1404.11 | 354.11 | 1050.00 | 148050.00 |
| 40 | 2028-05 | 1401.62 | 351.62 | 1050.00 | 147000.00 |
| 41 | 2028-06 | 1399.13 | 349.13 | 1050.00 | 145950.00 |
| 42 | 2028-07 | 1396.63 | 346.63 | 1050.00 | 144900.00 |
| 43 | 2028-08 | 1394.14 | 344.14 | 1050.00 | 143850.00 |
| 44 | 2028-09 | 1391.64 | 341.64 | 1050.00 | 142800.00 |
| 45 | 2028-10 | 1389.15 | 339.15 | 1050.00 | 141750.00 |
| 46 | 2028-11 | 1386.66 | 336.66 | 1050.00 | 140700.00 |
| 47 | 2028-12 | 1384.16 | 334.16 | 1050.00 | 139650.00 |
| 48 | 2029-01 | 1381.67 | 331.67 | 1050.00 | 138600.00 |
| 49 | 2029-02 | 1379.17 | 329.18 | 1050.00 | 137550.00 |
| 50 | 2029-03 | 1376.68 | 326.68 | 1050.00 | 136500.00 |
| 51 | 2029-04 | 1374.19 | 324.19 | 1050.00 | 135450.00 |
| 52 | 2029-05 | 1371.69 | 321.69 | 1050.00 | 134400.00 |
| 53 | 2029-06 | 1369.20 | 319.20 | 1050.00 | 133350.00 |
| 54 | 2029-07 | 1366.71 | 316.71 | 1050.00 | 132300.00 |
| 55 | 2029-08 | 1364.21 | 314.21 | 1050.00 | 131250.00 |
| 56 | 2029-09 | 1361.72 | 311.72 | 1050.00 | 130200.00 |
| 57 | 2029-10 | 1359.22 | 309.22 | 1050.00 | 129150.00 |
| 58 | 2029-11 | 1356.73 | 306.73 | 1050.00 | 128100.00 |
| 59 | 2029-12 | 1354.24 | 304.24 | 1050.00 | 127050.00 |
| 60 | 2030-01 | 1351.74 | 301.74 | 1050.00 | 126000.00 |
| 61 | 2030-02 | 1349.25 | 299.25 | 1050.00 | 124950.00 |
| 62 | 2030-03 | 1346.76 | 296.76 | 1050.00 | 123900.00 |
| 63 | 2030-04 | 1344.26 | 294.26 | 1050.00 | 122850.00 |
| 64 | 2030-05 | 1341.77 | 291.77 | 1050.00 | 121800.00 |
| 65 | 2030-06 | 1339.28 | 289.27 | 1050.00 | 120750.00 |
| 66 | 2030-07 | 1336.78 | 286.78 | 1050.00 | 119700.00 |
| 67 | 2030-08 | 1334.29 | 284.29 | 1050.00 | 118650.00 |
| 68 | 2030-09 | 1331.79 | 281.79 | 1050.00 | 117600.00 |
| 69 | 2030-10 | 1329.30 | 279.30 | 1050.00 | 116550.00 |
| 70 | 2030-11 | 1326.81 | 276.81 | 1050.00 | 115500.00 |
| 71 | 2030-12 | 1324.31 | 274.31 | 1050.00 | 114450.00 |
| 72 | 2031-01 | 1321.82 | 271.82 | 1050.00 | 113400.00 |
| 73 | 2031-02 | 1319.33 | 269.32 | 1050.00 | 112350.00 |
| 74 | 2031-03 | 1316.83 | 266.83 | 1050.00 | 111300.00 |
| 75 | 2031-04 | 1314.34 | 264.34 | 1050.00 | 110250.00 |
| 76 | 2031-05 | 1311.84 | 261.84 | 1050.00 | 109200.00 |
| 77 | 2031-06 | 1309.35 | 259.35 | 1050.00 | 108150.00 |
| 78 | 2031-07 | 1306.86 | 256.86 | 1050.00 | 107100.00 |
| 79 | 2031-08 | 1304.36 | 254.36 | 1050.00 | 106050.00 |
| 80 | 2031-09 | 1301.87 | 251.87 | 1050.00 | 105000.00 |
| 81 | 2031-10 | 1299.38 | 249.38 | 1050.00 | 103950.00 |
| 82 | 2031-11 | 1296.88 | 246.88 | 1050.00 | 102900.00 |
| 83 | 2031-12 | 1294.39 | 244.39 | 1050.00 | 101850.00 |
| 84 | 2032-01 | 1291.89 | 241.89 | 1050.00 | 100800.00 |
| 85 | 2032-02 | 1289.40 | 239.40 | 1050.00 | 99750.00 |
| 86 | 2032-03 | 1286.91 | 236.91 | 1050.00 | 98700.00 |
| 87 | 2032-04 | 1284.41 | 234.41 | 1050.00 | 97650.00 |
| 88 | 2032-05 | 1281.92 | 231.92 | 1050.00 | 96600.00 |
| 89 | 2032-06 | 1279.42 | 229.42 | 1050.00 | 95550.00 |
| 90 | 2032-07 | 1276.93 | 226.93 | 1050.00 | 94500.00 |
| 91 | 2032-08 | 1274.44 | 224.44 | 1050.00 | 93450.00 |
| 92 | 2032-09 | 1271.94 | 221.94 | 1050.00 | 92400.00 |
| 93 | 2032-10 | 1269.45 | 219.45 | 1050.00 | 91350.00 |
| 94 | 2032-11 | 1266.96 | 216.96 | 1050.00 | 90300.00 |
| 95 | 2032-12 | 1264.46 | 214.46 | 1050.00 | 89250.00 |
| 96 | 2033-01 | 1261.97 | 211.97 | 1050.00 | 88200.00 |
| 97 | 2033-02 | 1259.47 | 209.47 | 1050.00 | 87150.00 |
| 98 | 2033-03 | 1256.98 | 206.98 | 1050.00 | 86100.00 |
| 99 | 2033-04 | 1254.49 | 204.49 | 1050.00 | 85050.00 |
| 100 | 2033-05 | 1251.99 | 201.99 | 1050.00 | 84000.00 |
| 101 | 2033-06 | 1249.50 | 199.50 | 1050.00 | 82950.00 |
| 102 | 2033-07 | 1247.01 | 197.01 | 1050.00 | 81900.00 |
| 103 | 2033-08 | 1244.51 | 194.51 | 1050.00 | 80850.00 |
| 104 | 2033-09 | 1242.02 | 192.02 | 1050.00 | 79800.00 |
| 105 | 2033-10 | 1239.53 | 189.53 | 1050.00 | 78750.00 |
| 106 | 2033-11 | 1237.03 | 187.03 | 1050.00 | 77700.00 |
| 107 | 2033-12 | 1234.54 | 184.54 | 1050.00 | 76650.00 |
| 108 | 2034-01 | 1232.04 | 182.04 | 1050.00 | 75600.00 |
| 109 | 2034-02 | 1229.55 | 179.55 | 1050.00 | 74550.00 |
| 110 | 2034-03 | 1227.06 | 177.06 | 1050.00 | 73500.00 |
| 111 | 2034-04 | 1224.56 | 174.56 | 1050.00 | 72450.00 |
| 112 | 2034-05 | 1222.07 | 172.07 | 1050.00 | 71400.00 |
| 113 | 2034-06 | 1219.58 | 169.57 | 1050.00 | 70350.00 |
| 114 | 2034-07 | 1217.08 | 167.08 | 1050.00 | 69300.00 |
| 115 | 2034-08 | 1214.59 | 164.59 | 1050.00 | 68250.00 |
| 116 | 2034-09 | 1212.09 | 162.09 | 1050.00 | 67200.00 |
| 117 | 2034-10 | 1209.60 | 159.60 | 1050.00 | 66150.00 |
| 118 | 2034-11 | 1207.11 | 157.11 | 1050.00 | 65100.00 |
| 119 | 2034-12 | 1204.61 | 154.61 | 1050.00 | 64050.00 |
| 120 | 2035-01 | 1202.12 | 152.12 | 1050.00 | 63000.00 |
| 121 | 2035-02 | 1199.63 | 149.63 | 1050.00 | 61950.00 |
| 122 | 2035-03 | 1197.13 | 147.13 | 1050.00 | 60900.00 |
| 123 | 2035-04 | 1194.64 | 144.64 | 1050.00 | 59850.00 |
| 124 | 2035-05 | 1192.14 | 142.14 | 1050.00 | 58800.00 |
| 125 | 2035-06 | 1189.65 | 139.65 | 1050.00 | 57750.00 |
| 126 | 2035-07 | 1187.16 | 137.16 | 1050.00 | 56700.00 |
| 127 | 2035-08 | 1184.66 | 134.66 | 1050.00 | 55650.00 |
| 128 | 2035-09 | 1182.17 | 132.17 | 1050.00 | 54600.00 |
| 129 | 2035-10 | 1179.67 | 129.67 | 1050.00 | 53550.00 |
| 130 | 2035-11 | 1177.18 | 127.18 | 1050.00 | 52500.00 |
| 131 | 2035-12 | 1174.69 | 124.69 | 1050.00 | 51450.00 |
| 132 | 2036-01 | 1172.19 | 122.19 | 1050.00 | 50400.00 |
| 133 | 2036-02 | 1169.70 | 119.70 | 1050.00 | 49350.00 |
| 134 | 2036-03 | 1167.21 | 117.21 | 1050.00 | 48300.00 |
| 135 | 2036-04 | 1164.71 | 114.71 | 1050.00 | 47250.00 |
| 136 | 2036-05 | 1162.22 | 112.22 | 1050.00 | 46200.00 |
| 137 | 2036-06 | 1159.72 | 109.72 | 1050.00 | 45150.00 |
| 138 | 2036-07 | 1157.23 | 107.23 | 1050.00 | 44100.00 |
| 139 | 2036-08 | 1154.74 | 104.74 | 1050.00 | 43050.00 |
| 140 | 2036-09 | 1152.24 | 102.24 | 1050.00 | 42000.00 |
| 141 | 2036-10 | 1149.75 | 99.75 | 1050.00 | 40950.00 |
| 142 | 2036-11 | 1147.26 | 97.26 | 1050.00 | 39900.00 |
| 143 | 2036-12 | 1144.76 | 94.76 | 1050.00 | 38850.00 |
| 144 | 2037-01 | 1142.27 | 92.27 | 1050.00 | 37800.00 |
| 145 | 2037-02 | 1139.78 | 89.77 | 1050.00 | 36750.00 |
| 146 | 2037-03 | 1137.28 | 87.28 | 1050.00 | 35700.00 |
| 147 | 2037-04 | 1134.79 | 84.79 | 1050.00 | 34650.00 |
| 148 | 2037-05 | 1132.29 | 82.29 | 1050.00 | 33600.00 |
| 149 | 2037-06 | 1129.80 | 79.80 | 1050.00 | 32550.00 |
| 150 | 2037-07 | 1127.31 | 77.31 | 1050.00 | 31500.00 |
| 151 | 2037-08 | 1124.81 | 74.81 | 1050.00 | 30450.00 |
| 152 | 2037-09 | 1122.32 | 72.32 | 1050.00 | 29400.00 |
| 153 | 2037-10 | 1119.83 | 69.83 | 1050.00 | 28350.00 |
| 154 | 2037-11 | 1117.33 | 67.33 | 1050.00 | 27300.00 |
| 155 | 2037-12 | 1114.84 | 64.84 | 1050.00 | 26250.00 |
| 156 | 2038-01 | 1112.34 | 62.34 | 1050.00 | 25200.00 |
| 157 | 2038-02 | 1109.85 | 59.85 | 1050.00 | 24150.00 |
| 158 | 2038-03 | 1107.36 | 57.36 | 1050.00 | 23100.00 |
| 159 | 2038-04 | 1104.86 | 54.86 | 1050.00 | 22050.00 |
| 160 | 2038-05 | 1102.37 | 52.37 | 1050.00 | 21000.00 |
| 161 | 2038-06 | 1099.88 | 49.88 | 1050.00 | 19950.00 |
| 162 | 2038-07 | 1097.38 | 47.38 | 1050.00 | 18900.00 |
| 163 | 2038-08 | 1094.89 | 44.89 | 1050.00 | 17850.00 |
| 164 | 2038-09 | 1092.39 | 42.39 | 1050.00 | 16800.00 |
| 165 | 2038-10 | 1089.90 | 39.90 | 1050.00 | 15750.00 |
| 166 | 2038-11 | 1087.41 | 37.41 | 1050.00 | 14700.00 |
| 167 | 2038-12 | 1084.91 | 34.91 | 1050.00 | 13650.00 |
| 168 | 2039-01 | 1082.42 | 32.42 | 1050.00 | 12600.00 |
| 169 | 2039-02 | 1079.92 | 29.93 | 1050.00 | 11550.00 |
| 170 | 2039-03 | 1077.43 | 27.43 | 1050.00 | 10500.00 |
| 171 | 2039-04 | 1074.94 | 24.94 | 1050.00 | 9450.00 |
| 172 | 2039-05 | 1072.44 | 22.44 | 1050.00 | 8400.00 |
| 173 | 2039-06 | 1069.95 | 19.95 | 1050.00 | 7350.00 |
| 174 | 2039-07 | 1067.46 | 17.46 | 1050.00 | 6300.00 |
| 175 | 2039-08 | 1064.96 | 14.96 | 1050.00 | 5250.00 |
| 176 | 2039-09 | 1062.47 | 12.47 | 1050.00 | 4200.00 |
| 177 | 2039-10 | 1059.97 | 9.97 | 1050.00 | 3150.00 |
| 178 | 2039-11 | 1057.48 | 7.48 | 1050.00 | 2100.00 |
| 179 | 2039-12 | 1054.99 | 4.99 | 1050.00 | 1050.00 |
| 180 | 2040-01 | 1052.49 | 2.49 | 1050.00 | 0.00 |