贷款18.34万（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：18.34万
还款月数：15年
每月还款：1295.04元
利息总额：4.98万
本息合计：23.31万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1295.04 | 508.03 | 787.00 | 182563.00 |
| 2 | 2025-04 | 1295.04 | 505.85 | 789.19 | 181773.81 |
| 3 | 2025-05 | 1295.04 | 503.66 | 791.37 | 180982.44 |
| 4 | 2025-06 | 1295.04 | 501.47 | 793.56 | 180188.87 |
| 5 | 2025-07 | 1295.04 | 499.27 | 795.76 | 179393.11 |
| 6 | 2025-08 | 1295.04 | 497.07 | 797.97 | 178595.14 |
| 7 | 2025-09 | 1295.04 | 494.86 | 800.18 | 177794.96 |
| 8 | 2025-10 | 1295.04 | 492.64 | 802.40 | 176992.56 |
| 9 | 2025-11 | 1295.04 | 490.42 | 804.62 | 176187.94 |
| 10 | 2025-12 | 1295.04 | 488.19 | 806.85 | 175381.09 |
| 11 | 2026-01 | 1295.04 | 485.95 | 809.09 | 174572.01 |
| 12 | 2026-02 | 1295.04 | 483.71 | 811.33 | 173760.68 |
| 13 | 2026-03 | 1295.04 | 481.46 | 813.58 | 172947.11 |
| 14 | 2026-04 | 1295.04 | 479.21 | 815.83 | 172131.28 |
| 15 | 2026-05 | 1295.04 | 476.95 | 818.09 | 171313.19 |
| 16 | 2026-06 | 1295.04 | 474.68 | 820.36 | 170492.83 |
| 17 | 2026-07 | 1295.04 | 472.41 | 822.63 | 169670.20 |
| 18 | 2026-08 | 1295.04 | 470.13 | 824.91 | 168845.29 |
| 19 | 2026-09 | 1295.04 | 467.84 | 827.19 | 168018.10 |
| 20 | 2026-10 | 1295.04 | 465.55 | 829.49 | 167188.61 |
| 21 | 2026-11 | 1295.04 | 463.25 | 831.79 | 166356.82 |
| 22 | 2026-12 | 1295.04 | 460.95 | 834.09 | 165522.73 |
| 23 | 2027-01 | 1295.04 | 458.64 | 836.40 | 164686.33 |
| 24 | 2027-02 | 1295.04 | 456.32 | 838.72 | 163847.61 |
| 25 | 2027-03 | 1295.04 | 453.99 | 841.04 | 163006.57 |
| 26 | 2027-04 | 1295.04 | 451.66 | 843.37 | 162163.20 |
| 27 | 2027-05 | 1295.04 | 449.33 | 845.71 | 161317.49 |
| 28 | 2027-06 | 1295.04 | 446.98 | 848.05 | 160469.44 |
| 29 | 2027-07 | 1295.04 | 444.63 | 850.40 | 159619.03 |
| 30 | 2027-08 | 1295.04 | 442.28 | 852.76 | 158766.27 |
| 31 | 2027-09 | 1295.04 | 439.91 | 855.12 | 157911.15 |
| 32 | 2027-10 | 1295.04 | 437.55 | 857.49 | 157053.66 |
| 33 | 2027-11 | 1295.04 | 435.17 | 859.87 | 156193.79 |
| 34 | 2027-12 | 1295.04 | 432.79 | 862.25 | 155331.54 |
| 35 | 2028-01 | 1295.04 | 430.40 | 864.64 | 154466.90 |
| 36 | 2028-02 | 1295.04 | 428.00 | 867.03 | 153599.87 |
| 37 | 2028-03 | 1295.04 | 425.60 | 869.44 | 152730.43 |
| 38 | 2028-04 | 1295.04 | 423.19 | 871.85 | 151858.58 |
| 39 | 2028-05 | 1295.04 | 420.77 | 874.26 | 150984.32 |
| 40 | 2028-06 | 1295.04 | 418.35 | 876.68 | 150107.64 |
| 41 | 2028-07 | 1295.04 | 415.92 | 879.11 | 149228.52 |
| 42 | 2028-08 | 1295.04 | 413.49 | 881.55 | 148346.97 |
| 43 | 2028-09 | 1295.04 | 411.04 | 883.99 | 147462.98 |
| 44 | 2028-10 | 1295.04 | 408.60 | 886.44 | 146576.54 |
| 45 | 2028-11 | 1295.04 | 406.14 | 888.90 | 145687.64 |
| 46 | 2028-12 | 1295.04 | 403.68 | 891.36 | 144796.28 |
| 47 | 2029-01 | 1295.04 | 401.21 | 893.83 | 143902.45 |
| 48 | 2029-02 | 1295.04 | 398.73 | 896.31 | 143006.14 |
| 49 | 2029-03 | 1295.04 | 396.25 | 898.79 | 142107.35 |
| 50 | 2029-04 | 1295.04 | 393.76 | 901.28 | 141206.07 |
| 51 | 2029-05 | 1295.04 | 391.26 | 903.78 | 140302.29 |
| 52 | 2029-06 | 1295.04 | 388.75 | 906.28 | 139396.01 |
| 53 | 2029-07 | 1295.04 | 386.24 | 908.79 | 138487.22 |
| 54 | 2029-08 | 1295.04 | 383.72 | 911.31 | 137575.90 |
| 55 | 2029-09 | 1295.04 | 381.20 | 913.84 | 136662.07 |
| 56 | 2029-10 | 1295.04 | 378.67 | 916.37 | 135745.70 |
| 57 | 2029-11 | 1295.04 | 376.13 | 918.91 | 134826.79 |
| 58 | 2029-12 | 1295.04 | 373.58 | 921.45 | 133905.34 |
| 59 | 2030-01 | 1295.04 | 371.03 | 924.01 | 132981.33 |
| 60 | 2030-02 | 1295.04 | 368.47 | 926.57 | 132054.76 |
| 61 | 2030-03 | 1295.04 | 365.90 | 929.14 | 131125.62 |
| 62 | 2030-04 | 1295.04 | 363.33 | 931.71 | 130193.91 |
| 63 | 2030-05 | 1295.04 | 360.75 | 934.29 | 129259.62 |
| 64 | 2030-06 | 1295.04 | 358.16 | 936.88 | 128322.74 |
| 65 | 2030-07 | 1295.04 | 355.56 | 939.48 | 127383.27 |
| 66 | 2030-08 | 1295.04 | 352.96 | 942.08 | 126441.19 |
| 67 | 2030-09 | 1295.04 | 350.35 | 944.69 | 125496.50 |
| 68 | 2030-10 | 1295.04 | 347.73 | 947.31 | 124549.19 |
| 69 | 2030-11 | 1295.04 | 345.11 | 949.93 | 123599.26 |
| 70 | 2030-12 | 1295.04 | 342.47 | 952.56 | 122646.69 |
| 71 | 2031-01 | 1295.04 | 339.83 | 955.20 | 121691.49 |
| 72 | 2031-02 | 1295.04 | 337.19 | 957.85 | 120733.64 |
| 73 | 2031-03 | 1295.04 | 334.53 | 960.50 | 119773.14 |
| 74 | 2031-04 | 1295.04 | 331.87 | 963.17 | 118809.97 |
| 75 | 2031-05 | 1295.04 | 329.20 | 965.83 | 117844.14 |
| 76 | 2031-06 | 1295.04 | 326.53 | 968.51 | 116875.63 |
| 77 | 2031-07 | 1295.04 | 323.84 | 971.19 | 115904.43 |
| 78 | 2031-08 | 1295.04 | 321.15 | 973.89 | 114930.55 |
| 79 | 2031-09 | 1295.04 | 318.45 | 976.58 | 113953.96 |
| 80 | 2031-10 | 1295.04 | 315.75 | 979.29 | 112974.67 |
| 81 | 2031-11 | 1295.04 | 313.03 | 982.00 | 111992.67 |
| 82 | 2031-12 | 1295.04 | 310.31 | 984.72 | 111007.95 |
| 83 | 2032-01 | 1295.04 | 307.58 | 987.45 | 110020.49 |
| 84 | 2032-02 | 1295.04 | 304.85 | 990.19 | 109030.31 |
| 85 | 2032-03 | 1295.04 | 302.10 | 992.93 | 108037.37 |
| 86 | 2032-04 | 1295.04 | 299.35 | 995.68 | 107041.69 |
| 87 | 2032-05 | 1295.04 | 296.59 | 998.44 | 106043.25 |
| 88 | 2032-06 | 1295.04 | 293.83 | 1001.21 | 105042.04 |
| 89 | 2032-07 | 1295.04 | 291.05 | 1003.98 | 104038.06 |
| 90 | 2032-08 | 1295.04 | 288.27 | 1006.76 | 103031.29 |
| 91 | 2032-09 | 1295.04 | 285.48 | 1009.55 | 102021.74 |
| 92 | 2032-10 | 1295.04 | 282.69 | 1012.35 | 101009.38 |
| 93 | 2032-11 | 1295.04 | 279.88 | 1015.16 | 99994.23 |
| 94 | 2032-12 | 1295.04 | 277.07 | 1017.97 | 98976.26 |
| 95 | 2033-01 | 1295.04 | 274.25 | 1020.79 | 97955.47 |
| 96 | 2033-02 | 1295.04 | 271.42 | 1023.62 | 96931.85 |
| 97 | 2033-03 | 1295.04 | 268.58 | 1026.46 | 95905.39 |
| 98 | 2033-04 | 1295.04 | 265.74 | 1029.30 | 94876.09 |
| 99 | 2033-05 | 1295.04 | 262.89 | 1032.15 | 93843.94 |
| 100 | 2033-06 | 1295.04 | 260.03 | 1035.01 | 92808.93 |
| 101 | 2033-07 | 1295.04 | 257.16 | 1037.88 | 91771.05 |
| 102 | 2033-08 | 1295.04 | 254.28 | 1040.75 | 90730.30 |
| 103 | 2033-09 | 1295.04 | 251.40 | 1043.64 | 89686.66 |
| 104 | 2033-10 | 1295.04 | 248.51 | 1046.53 | 88640.13 |
| 105 | 2033-11 | 1295.04 | 245.61 | 1049.43 | 87590.70 |
| 106 | 2033-12 | 1295.04 | 242.70 | 1052.34 | 86538.36 |
| 107 | 2034-01 | 1295.04 | 239.78 | 1055.25 | 85483.11 |
| 108 | 2034-02 | 1295.04 | 236.86 | 1058.18 | 84424.93 |
| 109 | 2034-03 | 1295.04 | 233.93 | 1061.11 | 83363.82 |
| 110 | 2034-04 | 1295.04 | 230.99 | 1064.05 | 82299.77 |
| 111 | 2034-05 | 1295.04 | 228.04 | 1067.00 | 81232.77 |
| 112 | 2034-06 | 1295.04 | 225.08 | 1069.95 | 80162.82 |
| 113 | 2034-07 | 1295.04 | 222.12 | 1072.92 | 79089.90 |
| 114 | 2034-08 | 1295.04 | 219.14 | 1075.89 | 78014.01 |
| 115 | 2034-09 | 1295.04 | 216.16 | 1078.87 | 76935.13 |
| 116 | 2034-10 | 1295.04 | 213.17 | 1081.86 | 75853.27 |
| 117 | 2034-11 | 1295.04 | 210.18 | 1084.86 | 74768.41 |
| 118 | 2034-12 | 1295.04 | 207.17 | 1087.87 | 73680.55 |
| 119 | 2035-01 | 1295.04 | 204.16 | 1090.88 | 72589.66 |
| 120 | 2035-02 | 1295.04 | 201.13 | 1093.90 | 71495.76 |
| 121 | 2035-03 | 1295.04 | 198.10 | 1096.93 | 70398.83 |
| 122 | 2035-04 | 1295.04 | 195.06 | 1099.97 | 69298.85 |
| 123 | 2035-05 | 1295.04 | 192.02 | 1103.02 | 68195.83 |
| 124 | 2035-06 | 1295.04 | 188.96 | 1106.08 | 67089.75 |
| 125 | 2035-07 | 1295.04 | 185.89 | 1109.14 | 65980.61 |
| 126 | 2035-08 | 1295.04 | 182.82 | 1112.22 | 64868.40 |
| 127 | 2035-09 | 1295.04 | 179.74 | 1115.30 | 63753.10 |
| 128 | 2035-10 | 1295.04 | 176.65 | 1118.39 | 62634.71 |
| 129 | 2035-11 | 1295.04 | 173.55 | 1121.49 | 61513.22 |
| 130 | 2035-12 | 1295.04 | 170.44 | 1124.59 | 60388.63 |
| 131 | 2036-01 | 1295.04 | 167.33 | 1127.71 | 59260.92 |
| 132 | 2036-02 | 1295.04 | 164.20 | 1130.83 | 58130.08 |
| 133 | 2036-03 | 1295.04 | 161.07 | 1133.97 | 56996.12 |
| 134 | 2036-04 | 1295.04 | 157.93 | 1137.11 | 55859.01 |
| 135 | 2036-05 | 1295.04 | 154.78 | 1140.26 | 54718.75 |
| 136 | 2036-06 | 1295.04 | 151.62 | 1143.42 | 53575.32 |
| 137 | 2036-07 | 1295.04 | 148.45 | 1146.59 | 52428.74 |
| 138 | 2036-08 | 1295.04 | 145.27 | 1149.77 | 51278.97 |
| 139 | 2036-09 | 1295.04 | 142.09 | 1152.95 | 50126.02 |
| 140 | 2036-10 | 1295.04 | 138.89 | 1156.15 | 48969.87 |
| 141 | 2036-11 | 1295.04 | 135.69 | 1159.35 | 47810.52 |
| 142 | 2036-12 | 1295.04 | 132.47 | 1162.56 | 46647.96 |
| 143 | 2037-01 | 1295.04 | 129.25 | 1165.78 | 45482.18 |
| 144 | 2037-02 | 1295.04 | 126.02 | 1169.01 | 44313.16 |
| 145 | 2037-03 | 1295.04 | 122.78 | 1172.25 | 43140.91 |
| 146 | 2037-04 | 1295.04 | 119.54 | 1175.50 | 41965.41 |
| 147 | 2037-05 | 1295.04 | 116.28 | 1178.76 | 40786.65 |
| 148 | 2037-06 | 1295.04 | 113.01 | 1182.02 | 39604.63 |
| 149 | 2037-07 | 1295.04 | 109.74 | 1185.30 | 38419.33 |
| 150 | 2037-08 | 1295.04 | 106.45 | 1188.58 | 37230.75 |
| 151 | 2037-09 | 1295.04 | 103.16 | 1191.88 | 36038.87 |
| 152 | 2037-10 | 1295.04 | 99.86 | 1195.18 | 34843.69 |
| 153 | 2037-11 | 1295.04 | 96.55 | 1198.49 | 33645.20 |
| 154 | 2037-12 | 1295.04 | 93.23 | 1201.81 | 32443.39 |
| 155 | 2038-01 | 1295.04 | 89.90 | 1205.14 | 31238.25 |
| 156 | 2038-02 | 1295.04 | 86.56 | 1208.48 | 30029.76 |
| 157 | 2038-03 | 1295.04 | 83.21 | 1211.83 | 28817.93 |
| 158 | 2038-04 | 1295.04 | 79.85 | 1215.19 | 27602.75 |
| 159 | 2038-05 | 1295.04 | 76.48 | 1218.55 | 26384.19 |
| 160 | 2038-06 | 1295.04 | 73.11 | 1221.93 | 25162.26 |
| 161 | 2038-07 | 1295.04 | 69.72 | 1225.32 | 23936.95 |
| 162 | 2038-08 | 1295.04 | 66.33 | 1228.71 | 22708.23 |
| 163 | 2038-09 | 1295.04 | 62.92 | 1232.12 | 21476.12 |
| 164 | 2038-10 | 1295.04 | 59.51 | 1235.53 | 20240.59 |
| 165 | 2038-11 | 1295.04 | 56.08 | 1238.95 | 19001.63 |
| 166 | 2038-12 | 1295.04 | 52.65 | 1242.39 | 17759.25 |
| 167 | 2039-01 | 1295.04 | 49.21 | 1245.83 | 16513.42 |
| 168 | 2039-02 | 1295.04 | 45.76 | 1249.28 | 15264.14 |
| 169 | 2039-03 | 1295.04 | 42.29 | 1252.74 | 14011.39 |
| 170 | 2039-04 | 1295.04 | 38.82 | 1256.21 | 12755.18 |
| 171 | 2039-05 | 1295.04 | 35.34 | 1259.69 | 11495.49 |
| 172 | 2039-06 | 1295.04 | 31.85 | 1263.18 | 10232.30 |
| 173 | 2039-07 | 1295.04 | 28.35 | 1266.69 | 8965.62 |
| 174 | 2039-08 | 1295.04 | 24.84 | 1270.19 | 7695.42 |
| 175 | 2039-09 | 1295.04 | 21.32 | 1273.71 | 6421.71 |
| 176 | 2039-10 | 1295.04 | 17.79 | 1277.24 | 5144.46 |
| 177 | 2039-11 | 1295.04 | 14.25 | 1280.78 | 3863.68 |
| 178 | 2039-12 | 1295.04 | 10.71 | 1284.33 | 2579.35 |
| 179 | 2040-01 | 1295.04 | 7.15 | 1287.89 | 1291.46 |
| 180 | 2040-02 | 1295.04 | 3.58 | 1291.46 | 0.00 |
等额本金还款方式：
贷款总额：18.34万
还款月数：15年
首月还款：1526.64元
每月递减：2.82元
利息总额：4.6万
本息合计：22.93万
节省利息：3779.74元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1526.64 | 508.03 | 1018.61 | 182331.39 |
| 2 | 2025-04 | 1523.82 | 505.21 | 1018.61 | 181312.78 |
| 3 | 2025-05 | 1521.00 | 502.39 | 1018.61 | 180294.17 |
| 4 | 2025-06 | 1518.18 | 499.57 | 1018.61 | 179275.56 |
| 5 | 2025-07 | 1515.35 | 496.74 | 1018.61 | 178256.94 |
| 6 | 2025-08 | 1512.53 | 493.92 | 1018.61 | 177238.33 |
| 7 | 2025-09 | 1509.71 | 491.10 | 1018.61 | 176219.72 |
| 8 | 2025-10 | 1506.89 | 488.28 | 1018.61 | 175201.11 |
| 9 | 2025-11 | 1504.06 | 485.45 | 1018.61 | 174182.50 |
| 10 | 2025-12 | 1501.24 | 482.63 | 1018.61 | 173163.89 |
| 11 | 2026-01 | 1498.42 | 479.81 | 1018.61 | 172145.28 |
| 12 | 2026-02 | 1495.60 | 476.99 | 1018.61 | 171126.67 |
| 13 | 2026-03 | 1492.77 | 474.16 | 1018.61 | 170108.06 |
| 14 | 2026-04 | 1489.95 | 471.34 | 1018.61 | 169089.44 |
| 15 | 2026-05 | 1487.13 | 468.52 | 1018.61 | 168070.83 |
| 16 | 2026-06 | 1484.31 | 465.70 | 1018.61 | 167052.22 |
| 17 | 2026-07 | 1481.48 | 462.87 | 1018.61 | 166033.61 |
| 18 | 2026-08 | 1478.66 | 460.05 | 1018.61 | 165015.00 |
| 19 | 2026-09 | 1475.84 | 457.23 | 1018.61 | 163996.39 |
| 20 | 2026-10 | 1473.02 | 454.41 | 1018.61 | 162977.78 |
| 21 | 2026-11 | 1470.20 | 451.58 | 1018.61 | 161959.17 |
| 22 | 2026-12 | 1467.37 | 448.76 | 1018.61 | 160940.56 |
| 23 | 2027-01 | 1464.55 | 445.94 | 1018.61 | 159921.94 |
| 24 | 2027-02 | 1461.73 | 443.12 | 1018.61 | 158903.33 |
| 25 | 2027-03 | 1458.91 | 440.29 | 1018.61 | 157884.72 |
| 26 | 2027-04 | 1456.08 | 437.47 | 1018.61 | 156866.11 |
| 27 | 2027-05 | 1453.26 | 434.65 | 1018.61 | 155847.50 |
| 28 | 2027-06 | 1450.44 | 431.83 | 1018.61 | 154828.89 |
| 29 | 2027-07 | 1447.62 | 429.01 | 1018.61 | 153810.28 |
| 30 | 2027-08 | 1444.79 | 426.18 | 1018.61 | 152791.67 |
| 31 | 2027-09 | 1441.97 | 423.36 | 1018.61 | 151773.06 |
| 32 | 2027-10 | 1439.15 | 420.54 | 1018.61 | 150754.44 |
| 33 | 2027-11 | 1436.33 | 417.72 | 1018.61 | 149735.83 |
| 34 | 2027-12 | 1433.50 | 414.89 | 1018.61 | 148717.22 |
| 35 | 2028-01 | 1430.68 | 412.07 | 1018.61 | 147698.61 |
| 36 | 2028-02 | 1427.86 | 409.25 | 1018.61 | 146680.00 |
| 37 | 2028-03 | 1425.04 | 406.43 | 1018.61 | 145661.39 |
| 38 | 2028-04 | 1422.21 | 403.60 | 1018.61 | 144642.78 |
| 39 | 2028-05 | 1419.39 | 400.78 | 1018.61 | 143624.17 |
| 40 | 2028-06 | 1416.57 | 397.96 | 1018.61 | 142605.56 |
| 41 | 2028-07 | 1413.75 | 395.14 | 1018.61 | 141586.94 |
| 42 | 2028-08 | 1410.92 | 392.31 | 1018.61 | 140568.33 |
| 43 | 2028-09 | 1408.10 | 389.49 | 1018.61 | 139549.72 |
| 44 | 2028-10 | 1405.28 | 386.67 | 1018.61 | 138531.11 |
| 45 | 2028-11 | 1402.46 | 383.85 | 1018.61 | 137512.50 |
| 46 | 2028-12 | 1399.64 | 381.02 | 1018.61 | 136493.89 |
| 47 | 2029-01 | 1396.81 | 378.20 | 1018.61 | 135475.28 |
| 48 | 2029-02 | 1393.99 | 375.38 | 1018.61 | 134456.67 |
| 49 | 2029-03 | 1391.17 | 372.56 | 1018.61 | 133438.06 |
| 50 | 2029-04 | 1388.35 | 369.73 | 1018.61 | 132419.44 |
| 51 | 2029-05 | 1385.52 | 366.91 | 1018.61 | 131400.83 |
| 52 | 2029-06 | 1382.70 | 364.09 | 1018.61 | 130382.22 |
| 53 | 2029-07 | 1379.88 | 361.27 | 1018.61 | 129363.61 |
| 54 | 2029-08 | 1377.06 | 358.45 | 1018.61 | 128345.00 |
| 55 | 2029-09 | 1374.23 | 355.62 | 1018.61 | 127326.39 |
| 56 | 2029-10 | 1371.41 | 352.80 | 1018.61 | 126307.78 |
| 57 | 2029-11 | 1368.59 | 349.98 | 1018.61 | 125289.17 |
| 58 | 2029-12 | 1365.77 | 347.16 | 1018.61 | 124270.56 |
| 59 | 2030-01 | 1362.94 | 344.33 | 1018.61 | 123251.94 |
| 60 | 2030-02 | 1360.12 | 341.51 | 1018.61 | 122233.33 |
| 61 | 2030-03 | 1357.30 | 338.69 | 1018.61 | 121214.72 |
| 62 | 2030-04 | 1354.48 | 335.87 | 1018.61 | 120196.11 |
| 63 | 2030-05 | 1351.65 | 333.04 | 1018.61 | 119177.50 |
| 64 | 2030-06 | 1348.83 | 330.22 | 1018.61 | 118158.89 |
| 65 | 2030-07 | 1346.01 | 327.40 | 1018.61 | 117140.28 |
| 66 | 2030-08 | 1343.19 | 324.58 | 1018.61 | 116121.67 |
| 67 | 2030-09 | 1340.36 | 321.75 | 1018.61 | 115103.06 |
| 68 | 2030-10 | 1337.54 | 318.93 | 1018.61 | 114084.44 |
| 69 | 2030-11 | 1334.72 | 316.11 | 1018.61 | 113065.83 |
| 70 | 2030-12 | 1331.90 | 313.29 | 1018.61 | 112047.22 |
| 71 | 2031-01 | 1329.08 | 310.46 | 1018.61 | 111028.61 |
| 72 | 2031-02 | 1326.25 | 307.64 | 1018.61 | 110010.00 |
| 73 | 2031-03 | 1323.43 | 304.82 | 1018.61 | 108991.39 |
| 74 | 2031-04 | 1320.61 | 302.00 | 1018.61 | 107972.78 |
| 75 | 2031-05 | 1317.79 | 299.17 | 1018.61 | 106954.17 |
| 76 | 2031-06 | 1314.96 | 296.35 | 1018.61 | 105935.56 |
| 77 | 2031-07 | 1312.14 | 293.53 | 1018.61 | 104916.94 |
| 78 | 2031-08 | 1309.32 | 290.71 | 1018.61 | 103898.33 |
| 79 | 2031-09 | 1306.50 | 287.88 | 1018.61 | 102879.72 |
| 80 | 2031-10 | 1303.67 | 285.06 | 1018.61 | 101861.11 |
| 81 | 2031-11 | 1300.85 | 282.24 | 1018.61 | 100842.50 |
| 82 | 2031-12 | 1298.03 | 279.42 | 1018.61 | 99823.89 |
| 83 | 2032-01 | 1295.21 | 276.60 | 1018.61 | 98805.28 |
| 84 | 2032-02 | 1292.38 | 273.77 | 1018.61 | 97786.67 |
| 85 | 2032-03 | 1289.56 | 270.95 | 1018.61 | 96768.06 |
| 86 | 2032-04 | 1286.74 | 268.13 | 1018.61 | 95749.44 |
| 87 | 2032-05 | 1283.92 | 265.31 | 1018.61 | 94730.83 |
| 88 | 2032-06 | 1281.09 | 262.48 | 1018.61 | 93712.22 |
| 89 | 2032-07 | 1278.27 | 259.66 | 1018.61 | 92693.61 |
| 90 | 2032-08 | 1275.45 | 256.84 | 1018.61 | 91675.00 |
| 91 | 2032-09 | 1272.63 | 254.02 | 1018.61 | 90656.39 |
| 92 | 2032-10 | 1269.80 | 251.19 | 1018.61 | 89637.78 |
| 93 | 2032-11 | 1266.98 | 248.37 | 1018.61 | 88619.17 |
| 94 | 2032-12 | 1264.16 | 245.55 | 1018.61 | 87600.56 |
| 95 | 2033-01 | 1261.34 | 242.73 | 1018.61 | 86581.94 |
| 96 | 2033-02 | 1258.52 | 239.90 | 1018.61 | 85563.33 |
| 97 | 2033-03 | 1255.69 | 237.08 | 1018.61 | 84544.72 |
| 98 | 2033-04 | 1252.87 | 234.26 | 1018.61 | 83526.11 |
| 99 | 2033-05 | 1250.05 | 231.44 | 1018.61 | 82507.50 |
| 100 | 2033-06 | 1247.23 | 228.61 | 1018.61 | 81488.89 |
| 101 | 2033-07 | 1244.40 | 225.79 | 1018.61 | 80470.28 |
| 102 | 2033-08 | 1241.58 | 222.97 | 1018.61 | 79451.67 |
| 103 | 2033-09 | 1238.76 | 220.15 | 1018.61 | 78433.06 |
| 104 | 2033-10 | 1235.94 | 217.32 | 1018.61 | 77414.44 |
| 105 | 2033-11 | 1233.11 | 214.50 | 1018.61 | 76395.83 |
| 106 | 2033-12 | 1230.29 | 211.68 | 1018.61 | 75377.22 |
| 107 | 2034-01 | 1227.47 | 208.86 | 1018.61 | 74358.61 |
| 108 | 2034-02 | 1224.65 | 206.04 | 1018.61 | 73340.00 |
| 109 | 2034-03 | 1221.82 | 203.21 | 1018.61 | 72321.39 |
| 110 | 2034-04 | 1219.00 | 200.39 | 1018.61 | 71302.78 |
| 111 | 2034-05 | 1216.18 | 197.57 | 1018.61 | 70284.17 |
| 112 | 2034-06 | 1213.36 | 194.75 | 1018.61 | 69265.56 |
| 113 | 2034-07 | 1210.53 | 191.92 | 1018.61 | 68246.94 |
| 114 | 2034-08 | 1207.71 | 189.10 | 1018.61 | 67228.33 |
| 115 | 2034-09 | 1204.89 | 186.28 | 1018.61 | 66209.72 |
| 116 | 2034-10 | 1202.07 | 183.46 | 1018.61 | 65191.11 |
| 117 | 2034-11 | 1199.24 | 180.63 | 1018.61 | 64172.50 |
| 118 | 2034-12 | 1196.42 | 177.81 | 1018.61 | 63153.89 |
| 119 | 2035-01 | 1193.60 | 174.99 | 1018.61 | 62135.28 |
| 120 | 2035-02 | 1190.78 | 172.17 | 1018.61 | 61116.67 |
| 121 | 2035-03 | 1187.96 | 169.34 | 1018.61 | 60098.06 |
| 122 | 2035-04 | 1185.13 | 166.52 | 1018.61 | 59079.44 |
| 123 | 2035-05 | 1182.31 | 163.70 | 1018.61 | 58060.83 |
| 124 | 2035-06 | 1179.49 | 160.88 | 1018.61 | 57042.22 |
| 125 | 2035-07 | 1176.67 | 158.05 | 1018.61 | 56023.61 |
| 126 | 2035-08 | 1173.84 | 155.23 | 1018.61 | 55005.00 |
| 127 | 2035-09 | 1171.02 | 152.41 | 1018.61 | 53986.39 |
| 128 | 2035-10 | 1168.20 | 149.59 | 1018.61 | 52967.78 |
| 129 | 2035-11 | 1165.38 | 146.76 | 1018.61 | 51949.17 |
| 130 | 2035-12 | 1162.55 | 143.94 | 1018.61 | 50930.56 |
| 131 | 2036-01 | 1159.73 | 141.12 | 1018.61 | 49911.94 |
| 132 | 2036-02 | 1156.91 | 138.30 | 1018.61 | 48893.33 |
| 133 | 2036-03 | 1154.09 | 135.48 | 1018.61 | 47874.72 |
| 134 | 2036-04 | 1151.26 | 132.65 | 1018.61 | 46856.11 |
| 135 | 2036-05 | 1148.44 | 129.83 | 1018.61 | 45837.50 |
| 136 | 2036-06 | 1145.62 | 127.01 | 1018.61 | 44818.89 |
| 137 | 2036-07 | 1142.80 | 124.19 | 1018.61 | 43800.28 |
| 138 | 2036-08 | 1139.97 | 121.36 | 1018.61 | 42781.67 |
| 139 | 2036-09 | 1137.15 | 118.54 | 1018.61 | 41763.06 |
| 140 | 2036-10 | 1134.33 | 115.72 | 1018.61 | 40744.44 |
| 141 | 2036-11 | 1131.51 | 112.90 | 1018.61 | 39725.83 |
| 142 | 2036-12 | 1128.68 | 110.07 | 1018.61 | 38707.22 |
| 143 | 2037-01 | 1125.86 | 107.25 | 1018.61 | 37688.61 |
| 144 | 2037-02 | 1123.04 | 104.43 | 1018.61 | 36670.00 |
| 145 | 2037-03 | 1120.22 | 101.61 | 1018.61 | 35651.39 |
| 146 | 2037-04 | 1117.40 | 98.78 | 1018.61 | 34632.78 |
| 147 | 2037-05 | 1114.57 | 95.96 | 1018.61 | 33614.17 |
| 148 | 2037-06 | 1111.75 | 93.14 | 1018.61 | 32595.56 |
| 149 | 2037-07 | 1108.93 | 90.32 | 1018.61 | 31576.94 |
| 150 | 2037-08 | 1106.11 | 87.49 | 1018.61 | 30558.33 |
| 151 | 2037-09 | 1103.28 | 84.67 | 1018.61 | 29539.72 |
| 152 | 2037-10 | 1100.46 | 81.85 | 1018.61 | 28521.11 |
| 153 | 2037-11 | 1097.64 | 79.03 | 1018.61 | 27502.50 |
| 154 | 2037-12 | 1094.82 | 76.20 | 1018.61 | 26483.89 |
| 155 | 2038-01 | 1091.99 | 73.38 | 1018.61 | 25465.28 |
| 156 | 2038-02 | 1089.17 | 70.56 | 1018.61 | 24446.67 |
| 157 | 2038-03 | 1086.35 | 67.74 | 1018.61 | 23428.06 |
| 158 | 2038-04 | 1083.53 | 64.92 | 1018.61 | 22409.44 |
| 159 | 2038-05 | 1080.70 | 62.09 | 1018.61 | 21390.83 |
| 160 | 2038-06 | 1077.88 | 59.27 | 1018.61 | 20372.22 |
| 161 | 2038-07 | 1075.06 | 56.45 | 1018.61 | 19353.61 |
| 162 | 2038-08 | 1072.24 | 53.63 | 1018.61 | 18335.00 |
| 163 | 2038-09 | 1069.41 | 50.80 | 1018.61 | 17316.39 |
| 164 | 2038-10 | 1066.59 | 47.98 | 1018.61 | 16297.78 |
| 165 | 2038-11 | 1063.77 | 45.16 | 1018.61 | 15279.17 |
| 166 | 2038-12 | 1060.95 | 42.34 | 1018.61 | 14260.56 |
| 167 | 2039-01 | 1058.12 | 39.51 | 1018.61 | 13241.94 |
| 168 | 2039-02 | 1055.30 | 36.69 | 1018.61 | 12223.33 |
| 169 | 2039-03 | 1052.48 | 33.87 | 1018.61 | 11204.72 |
| 170 | 2039-04 | 1049.66 | 31.05 | 1018.61 | 10186.11 |
| 171 | 2039-05 | 1046.84 | 28.22 | 1018.61 | 9167.50 |
| 172 | 2039-06 | 1044.01 | 25.40 | 1018.61 | 8148.89 |
| 173 | 2039-07 | 1041.19 | 22.58 | 1018.61 | 7130.28 |
| 174 | 2039-08 | 1038.37 | 19.76 | 1018.61 | 6111.67 |
| 175 | 2039-09 | 1035.55 | 16.93 | 1018.61 | 5093.06 |
| 176 | 2039-10 | 1032.72 | 14.11 | 1018.61 | 4074.44 |
| 177 | 2039-11 | 1029.90 | 11.29 | 1018.61 | 3055.83 |
| 178 | 2039-12 | 1027.08 | 8.47 | 1018.61 | 2037.22 |
| 179 | 2040-01 | 1024.26 | 5.64 | 1018.61 | 1018.61 |
| 180 | 2040-02 | 1021.43 | 2.82 | 1018.61 | 0.00 |