贷款22.77万（公积金贷款）房贷，还款20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：22.77万
还款月数：20年
每月还款：1245.99元
利息总额：7.13万
本息合计：29.9万
| 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 | 1245.99 | 540.88 | 705.12 | 227032.19 |
| 2 | 2025-04 | 1245.99 | 539.20 | 706.79 | 226325.40 |
| 3 | 2025-05 | 1245.99 | 537.52 | 708.47 | 225616.93 |
| 4 | 2025-06 | 1245.99 | 535.84 | 710.15 | 224906.78 |
| 5 | 2025-07 | 1245.99 | 534.15 | 711.84 | 224194.94 |
| 6 | 2025-08 | 1245.99 | 532.46 | 713.53 | 223481.41 |
| 7 | 2025-09 | 1245.99 | 530.77 | 715.23 | 222766.18 |
| 8 | 2025-10 | 1245.99 | 529.07 | 716.92 | 222049.26 |
| 9 | 2025-11 | 1245.99 | 527.37 | 718.63 | 221330.63 |
| 10 | 2025-12 | 1245.99 | 525.66 | 720.33 | 220610.30 |
| 11 | 2026-01 | 1245.99 | 523.95 | 722.04 | 219888.25 |
| 12 | 2026-02 | 1245.99 | 522.23 | 723.76 | 219164.49 |
| 13 | 2026-03 | 1245.99 | 520.52 | 725.48 | 218439.02 |
| 14 | 2026-04 | 1245.99 | 518.79 | 727.20 | 217711.82 |
| 15 | 2026-05 | 1245.99 | 517.07 | 728.93 | 216982.89 |
| 16 | 2026-06 | 1245.99 | 515.33 | 730.66 | 216252.23 |
| 17 | 2026-07 | 1245.99 | 513.60 | 732.39 | 215519.83 |
| 18 | 2026-08 | 1245.99 | 511.86 | 734.13 | 214785.70 |
| 19 | 2026-09 | 1245.99 | 510.12 | 735.88 | 214049.82 |
| 20 | 2026-10 | 1245.99 | 508.37 | 737.63 | 213312.20 |
| 21 | 2026-11 | 1245.99 | 506.62 | 739.38 | 212572.82 |
| 22 | 2026-12 | 1245.99 | 504.86 | 741.13 | 211831.69 |
| 23 | 2027-01 | 1245.99 | 503.10 | 742.89 | 211088.79 |
| 24 | 2027-02 | 1245.99 | 501.34 | 744.66 | 210344.14 |
| 25 | 2027-03 | 1245.99 | 499.57 | 746.43 | 209597.71 |
| 26 | 2027-04 | 1245.99 | 497.79 | 748.20 | 208849.51 |
| 27 | 2027-05 | 1245.99 | 496.02 | 749.98 | 208099.54 |
| 28 | 2027-06 | 1245.99 | 494.24 | 751.76 | 207347.78 |
| 29 | 2027-07 | 1245.99 | 492.45 | 753.54 | 206594.24 |
| 30 | 2027-08 | 1245.99 | 490.66 | 755.33 | 205838.90 |
| 31 | 2027-09 | 1245.99 | 488.87 | 757.13 | 205081.78 |
| 32 | 2027-10 | 1245.99 | 487.07 | 758.92 | 204322.85 |
| 33 | 2027-11 | 1245.99 | 485.27 | 760.73 | 203562.13 |
| 34 | 2027-12 | 1245.99 | 483.46 | 762.53 | 202799.59 |
| 35 | 2028-01 | 1245.99 | 481.65 | 764.34 | 202035.25 |
| 36 | 2028-02 | 1245.99 | 479.83 | 766.16 | 201269.09 |
| 37 | 2028-03 | 1245.99 | 478.01 | 767.98 | 200501.11 |
| 38 | 2028-04 | 1245.99 | 476.19 | 769.80 | 199731.31 |
| 39 | 2028-05 | 1245.99 | 474.36 | 771.63 | 198959.68 |
| 40 | 2028-06 | 1245.99 | 472.53 | 773.46 | 198186.21 |
| 41 | 2028-07 | 1245.99 | 470.69 | 775.30 | 197410.91 |
| 42 | 2028-08 | 1245.99 | 468.85 | 777.14 | 196633.77 |
| 43 | 2028-09 | 1245.99 | 467.01 | 778.99 | 195854.78 |
| 44 | 2028-10 | 1245.99 | 465.16 | 780.84 | 195073.94 |
| 45 | 2028-11 | 1245.99 | 463.30 | 782.69 | 194291.25 |
| 46 | 2028-12 | 1245.99 | 461.44 | 784.55 | 193506.70 |
| 47 | 2029-01 | 1245.99 | 459.58 | 786.42 | 192720.28 |
| 48 | 2029-02 | 1245.99 | 457.71 | 788.28 | 191932.00 |
| 49 | 2029-03 | 1245.99 | 455.84 | 790.15 | 191141.84 |
| 50 | 2029-04 | 1245.99 | 453.96 | 792.03 | 190349.81 |
| 51 | 2029-05 | 1245.99 | 452.08 | 793.91 | 189555.90 |
| 52 | 2029-06 | 1245.99 | 450.20 | 795.80 | 188760.10 |
| 53 | 2029-07 | 1245.99 | 448.31 | 797.69 | 187962.41 |
| 54 | 2029-08 | 1245.99 | 446.41 | 799.58 | 187162.83 |
| 55 | 2029-09 | 1245.99 | 444.51 | 801.48 | 186361.35 |
| 56 | 2029-10 | 1245.99 | 442.61 | 803.39 | 185557.96 |
| 57 | 2029-11 | 1245.99 | 440.70 | 805.29 | 184752.67 |
| 58 | 2029-12 | 1245.99 | 438.79 | 807.21 | 183945.46 |
| 59 | 2030-01 | 1245.99 | 436.87 | 809.12 | 183136.34 |
| 60 | 2030-02 | 1245.99 | 434.95 | 811.04 | 182325.30 |
| 61 | 2030-03 | 1245.99 | 433.02 | 812.97 | 181512.32 |
| 62 | 2030-04 | 1245.99 | 431.09 | 814.90 | 180697.42 |
| 63 | 2030-05 | 1245.99 | 429.16 | 816.84 | 179880.59 |
| 64 | 2030-06 | 1245.99 | 427.22 | 818.78 | 179061.81 |
| 65 | 2030-07 | 1245.99 | 425.27 | 820.72 | 178241.09 |
| 66 | 2030-08 | 1245.99 | 423.32 | 822.67 | 177418.42 |
| 67 | 2030-09 | 1245.99 | 421.37 | 824.62 | 176593.79 |
| 68 | 2030-10 | 1245.99 | 419.41 | 826.58 | 175767.21 |
| 69 | 2030-11 | 1245.99 | 417.45 | 828.55 | 174938.66 |
| 70 | 2030-12 | 1245.99 | 415.48 | 830.51 | 174108.15 |
| 71 | 2031-01 | 1245.99 | 413.51 | 832.49 | 173275.66 |
| 72 | 2031-02 | 1245.99 | 411.53 | 834.46 | 172441.20 |
| 73 | 2031-03 | 1245.99 | 409.55 | 836.45 | 171604.75 |
| 74 | 2031-04 | 1245.99 | 407.56 | 838.43 | 170766.32 |
| 75 | 2031-05 | 1245.99 | 405.57 | 840.42 | 169925.90 |
| 76 | 2031-06 | 1245.99 | 403.57 | 842.42 | 169083.48 |
| 77 | 2031-07 | 1245.99 | 401.57 | 844.42 | 168239.06 |
| 78 | 2031-08 | 1245.99 | 399.57 | 846.43 | 167392.63 |
| 79 | 2031-09 | 1245.99 | 397.56 | 848.44 | 166544.19 |
| 80 | 2031-10 | 1245.99 | 395.54 | 850.45 | 165693.74 |
| 81 | 2031-11 | 1245.99 | 393.52 | 852.47 | 164841.27 |
| 82 | 2031-12 | 1245.99 | 391.50 | 854.50 | 163986.78 |
| 83 | 2032-01 | 1245.99 | 389.47 | 856.52 | 163130.25 |
| 84 | 2032-02 | 1245.99 | 387.43 | 858.56 | 162271.69 |
| 85 | 2032-03 | 1245.99 | 385.40 | 860.60 | 161411.10 |
| 86 | 2032-04 | 1245.99 | 383.35 | 862.64 | 160548.45 |
| 87 | 2032-05 | 1245.99 | 381.30 | 864.69 | 159683.76 |
| 88 | 2032-06 | 1245.99 | 379.25 | 866.74 | 158817.02 |
| 89 | 2032-07 | 1245.99 | 377.19 | 868.80 | 157948.21 |
| 90 | 2032-08 | 1245.99 | 375.13 | 870.87 | 157077.35 |
| 91 | 2032-09 | 1245.99 | 373.06 | 872.93 | 156204.41 |
| 92 | 2032-10 | 1245.99 | 370.99 | 875.01 | 155329.41 |
| 93 | 2032-11 | 1245.99 | 368.91 | 877.09 | 154452.32 |
| 94 | 2032-12 | 1245.99 | 366.82 | 879.17 | 153573.15 |
| 95 | 2033-01 | 1245.99 | 364.74 | 881.26 | 152691.89 |
| 96 | 2033-02 | 1245.99 | 362.64 | 883.35 | 151808.54 |
| 97 | 2033-03 | 1245.99 | 360.55 | 885.45 | 150923.09 |
| 98 | 2033-04 | 1245.99 | 358.44 | 887.55 | 150035.54 |
| 99 | 2033-05 | 1245.99 | 356.33 | 889.66 | 149145.88 |
| 100 | 2033-06 | 1245.99 | 354.22 | 891.77 | 148254.11 |
| 101 | 2033-07 | 1245.99 | 352.10 | 893.89 | 147360.22 |
| 102 | 2033-08 | 1245.99 | 349.98 | 896.01 | 146464.21 |
| 103 | 2033-09 | 1245.99 | 347.85 | 898.14 | 145566.07 |
| 104 | 2033-10 | 1245.99 | 345.72 | 900.27 | 144665.79 |
| 105 | 2033-11 | 1245.99 | 343.58 | 902.41 | 143763.38 |
| 106 | 2033-12 | 1245.99 | 341.44 | 904.56 | 142858.83 |
| 107 | 2034-01 | 1245.99 | 339.29 | 906.70 | 141952.12 |
| 108 | 2034-02 | 1245.99 | 337.14 | 908.86 | 141043.27 |
| 109 | 2034-03 | 1245.99 | 334.98 | 911.02 | 140132.25 |
| 110 | 2034-04 | 1245.99 | 332.81 | 913.18 | 139219.07 |
| 111 | 2034-05 | 1245.99 | 330.65 | 915.35 | 138303.72 |
| 112 | 2034-06 | 1245.99 | 328.47 | 917.52 | 137386.20 |
| 113 | 2034-07 | 1245.99 | 326.29 | 919.70 | 136466.50 |
| 114 | 2034-08 | 1245.99 | 324.11 | 921.89 | 135544.61 |
| 115 | 2034-09 | 1245.99 | 321.92 | 924.08 | 134620.54 |
| 116 | 2034-10 | 1245.99 | 319.72 | 926.27 | 133694.27 |
| 117 | 2034-11 | 1245.99 | 317.52 | 928.47 | 132765.80 |
| 118 | 2034-12 | 1245.99 | 315.32 | 930.67 | 131835.12 |
| 119 | 2035-01 | 1245.99 | 313.11 | 932.89 | 130902.24 |
| 120 | 2035-02 | 1245.99 | 310.89 | 935.10 | 129967.14 |
| 121 | 2035-03 | 1245.99 | 308.67 | 937.32 | 129029.82 |
| 122 | 2035-04 | 1245.99 | 306.45 | 939.55 | 128090.27 |
| 123 | 2035-05 | 1245.99 | 304.21 | 941.78 | 127148.49 |
| 124 | 2035-06 | 1245.99 | 301.98 | 944.02 | 126204.47 |
| 125 | 2035-07 | 1245.99 | 299.74 | 946.26 | 125258.22 |
| 126 | 2035-08 | 1245.99 | 297.49 | 948.51 | 124309.71 |
| 127 | 2035-09 | 1245.99 | 295.24 | 950.76 | 123358.95 |
| 128 | 2035-10 | 1245.99 | 292.98 | 953.02 | 122405.94 |
| 129 | 2035-11 | 1245.99 | 290.71 | 955.28 | 121450.66 |
| 130 | 2035-12 | 1245.99 | 288.45 | 957.55 | 120493.11 |
| 131 | 2036-01 | 1245.99 | 286.17 | 959.82 | 119533.29 |
| 132 | 2036-02 | 1245.99 | 283.89 | 962.10 | 118571.19 |
| 133 | 2036-03 | 1245.99 | 281.61 | 964.39 | 117606.80 |
| 134 | 2036-04 | 1245.99 | 279.32 | 966.68 | 116640.12 |
| 135 | 2036-05 | 1245.99 | 277.02 | 968.97 | 115671.15 |
| 136 | 2036-06 | 1245.99 | 274.72 | 971.27 | 114699.87 |
| 137 | 2036-07 | 1245.99 | 272.41 | 973.58 | 113726.29 |
| 138 | 2036-08 | 1245.99 | 270.10 | 975.89 | 112750.40 |
| 139 | 2036-09 | 1245.99 | 267.78 | 978.21 | 111772.19 |
| 140 | 2036-10 | 1245.99 | 265.46 | 980.53 | 110791.65 |
| 141 | 2036-11 | 1245.99 | 263.13 | 982.86 | 109808.79 |
| 142 | 2036-12 | 1245.99 | 260.80 | 985.20 | 108823.59 |
| 143 | 2037-01 | 1245.99 | 258.46 | 987.54 | 107836.05 |
| 144 | 2037-02 | 1245.99 | 256.11 | 989.88 | 106846.17 |
| 145 | 2037-03 | 1245.99 | 253.76 | 992.23 | 105853.94 |
| 146 | 2037-04 | 1245.99 | 251.40 | 994.59 | 104859.35 |
| 147 | 2037-05 | 1245.99 | 249.04 | 996.95 | 103862.39 |
| 148 | 2037-06 | 1245.99 | 246.67 | 999.32 | 102863.07 |
| 149 | 2037-07 | 1245.99 | 244.30 | 1001.69 | 101861.38 |
| 150 | 2037-08 | 1245.99 | 241.92 | 1004.07 | 100857.31 |
| 151 | 2037-09 | 1245.99 | 239.54 | 1006.46 | 99850.85 |
| 152 | 2037-10 | 1245.99 | 237.15 | 1008.85 | 98842.00 |
| 153 | 2037-11 | 1245.99 | 234.75 | 1011.24 | 97830.76 |
| 154 | 2037-12 | 1245.99 | 232.35 | 1013.65 | 96817.11 |
| 155 | 2038-01 | 1245.99 | 229.94 | 1016.05 | 95801.06 |
| 156 | 2038-02 | 1245.99 | 227.53 | 1018.47 | 94782.60 |
| 157 | 2038-03 | 1245.99 | 225.11 | 1020.88 | 93761.71 |
| 158 | 2038-04 | 1245.99 | 222.68 | 1023.31 | 92738.40 |
| 159 | 2038-05 | 1245.99 | 220.25 | 1025.74 | 91712.66 |
| 160 | 2038-06 | 1245.99 | 217.82 | 1028.18 | 90684.49 |
| 161 | 2038-07 | 1245.99 | 215.38 | 1030.62 | 89653.87 |
| 162 | 2038-08 | 1245.99 | 212.93 | 1033.07 | 88620.80 |
| 163 | 2038-09 | 1245.99 | 210.47 | 1035.52 | 87585.28 |
| 164 | 2038-10 | 1245.99 | 208.02 | 1037.98 | 86547.30 |
| 165 | 2038-11 | 1245.99 | 205.55 | 1040.44 | 85506.86 |
| 166 | 2038-12 | 1245.99 | 203.08 | 1042.91 | 84463.95 |
| 167 | 2039-01 | 1245.99 | 200.60 | 1045.39 | 83418.55 |
| 168 | 2039-02 | 1245.99 | 198.12 | 1047.87 | 82370.68 |
| 169 | 2039-03 | 1245.99 | 195.63 | 1050.36 | 81320.32 |
| 170 | 2039-04 | 1245.99 | 193.14 | 1052.86 | 80267.46 |
| 171 | 2039-05 | 1245.99 | 190.64 | 1055.36 | 79212.10 |
| 172 | 2039-06 | 1245.99 | 188.13 | 1057.86 | 78154.24 |
| 173 | 2039-07 | 1245.99 | 185.62 | 1060.38 | 77093.86 |
| 174 | 2039-08 | 1245.99 | 183.10 | 1062.90 | 76030.96 |
| 175 | 2039-09 | 1245.99 | 180.57 | 1065.42 | 74965.54 |
| 176 | 2039-10 | 1245.99 | 178.04 | 1067.95 | 73897.59 |
| 177 | 2039-11 | 1245.99 | 175.51 | 1070.49 | 72827.11 |
| 178 | 2039-12 | 1245.99 | 172.96 | 1073.03 | 71754.08 |
| 179 | 2040-01 | 1245.99 | 170.42 | 1075.58 | 70678.50 |
| 180 | 2040-02 | 1245.99 | 167.86 | 1078.13 | 69600.37 |
| 181 | 2040-03 | 1245.99 | 165.30 | 1080.69 | 68519.67 |
| 182 | 2040-04 | 1245.99 | 162.73 | 1083.26 | 67436.42 |
| 183 | 2040-05 | 1245.99 | 160.16 | 1085.83 | 66350.58 |
| 184 | 2040-06 | 1245.99 | 157.58 | 1088.41 | 65262.17 |
| 185 | 2040-07 | 1245.99 | 155.00 | 1091.00 | 64171.18 |
| 186 | 2040-08 | 1245.99 | 152.41 | 1093.59 | 63077.59 |
| 187 | 2040-09 | 1245.99 | 149.81 | 1096.18 | 61981.41 |
| 188 | 2040-10 | 1245.99 | 147.21 | 1098.79 | 60882.62 |
| 189 | 2040-11 | 1245.99 | 144.60 | 1101.40 | 59781.22 |
| 190 | 2040-12 | 1245.99 | 141.98 | 1104.01 | 58677.21 |
| 191 | 2041-01 | 1245.99 | 139.36 | 1106.64 | 57570.57 |
| 192 | 2041-02 | 1245.99 | 136.73 | 1109.26 | 56461.31 |
| 193 | 2041-03 | 1245.99 | 134.10 | 1111.90 | 55349.41 |
| 194 | 2041-04 | 1245.99 | 131.45 | 1114.54 | 54234.87 |
| 195 | 2041-05 | 1245.99 | 128.81 | 1117.19 | 53117.69 |
| 196 | 2041-06 | 1245.99 | 126.15 | 1119.84 | 51997.85 |
| 197 | 2041-07 | 1245.99 | 123.49 | 1122.50 | 50875.35 |
| 198 | 2041-08 | 1245.99 | 120.83 | 1125.16 | 49750.19 |
| 199 | 2041-09 | 1245.99 | 118.16 | 1127.84 | 48622.35 |
| 200 | 2041-10 | 1245.99 | 115.48 | 1130.52 | 47491.83 |
| 201 | 2041-11 | 1245.99 | 112.79 | 1133.20 | 46358.63 |
| 202 | 2041-12 | 1245.99 | 110.10 | 1135.89 | 45222.74 |
| 203 | 2042-01 | 1245.99 | 107.40 | 1138.59 | 44084.15 |
| 204 | 2042-02 | 1245.99 | 104.70 | 1141.29 | 42942.86 |
| 205 | 2042-03 | 1245.99 | 101.99 | 1144.00 | 41798.85 |
| 206 | 2042-04 | 1245.99 | 99.27 | 1146.72 | 40652.13 |
| 207 | 2042-05 | 1245.99 | 96.55 | 1149.44 | 39502.69 |
| 208 | 2042-06 | 1245.99 | 93.82 | 1152.17 | 38350.51 |
| 209 | 2042-07 | 1245.99 | 91.08 | 1154.91 | 37195.60 |
| 210 | 2042-08 | 1245.99 | 88.34 | 1157.65 | 36037.95 |
| 211 | 2042-09 | 1245.99 | 85.59 | 1160.40 | 34877.54 |
| 212 | 2042-10 | 1245.99 | 82.83 | 1163.16 | 33714.39 |
| 213 | 2042-11 | 1245.99 | 80.07 | 1165.92 | 32548.46 |
| 214 | 2042-12 | 1245.99 | 77.30 | 1168.69 | 31379.77 |
| 215 | 2043-01 | 1245.99 | 74.53 | 1171.47 | 30208.31 |
| 216 | 2043-02 | 1245.99 | 71.74 | 1174.25 | 29034.06 |
| 217 | 2043-03 | 1245.99 | 68.96 | 1177.04 | 27857.02 |
| 218 | 2043-04 | 1245.99 | 66.16 | 1179.83 | 26677.19 |
| 219 | 2043-05 | 1245.99 | 63.36 | 1182.64 | 25494.55 |
| 220 | 2043-06 | 1245.99 | 60.55 | 1185.44 | 24309.11 |
| 221 | 2043-07 | 1245.99 | 57.73 | 1188.26 | 23120.85 |
| 222 | 2043-08 | 1245.99 | 54.91 | 1191.08 | 21929.77 |
| 223 | 2043-09 | 1245.99 | 52.08 | 1193.91 | 20735.86 |
| 224 | 2043-10 | 1245.99 | 49.25 | 1196.75 | 19539.11 |
| 225 | 2043-11 | 1245.99 | 46.41 | 1199.59 | 18339.52 |
| 226 | 2043-12 | 1245.99 | 43.56 | 1202.44 | 17137.09 |
| 227 | 2044-01 | 1245.99 | 40.70 | 1205.29 | 15931.79 |
| 228 | 2044-02 | 1245.99 | 37.84 | 1208.16 | 14723.64 |
| 229 | 2044-03 | 1245.99 | 34.97 | 1211.02 | 13512.61 |
| 230 | 2044-04 | 1245.99 | 32.09 | 1213.90 | 12298.71 |
| 231 | 2044-05 | 1245.99 | 29.21 | 1216.78 | 11081.93 |
| 232 | 2044-06 | 1245.99 | 26.32 | 1219.67 | 9862.25 |
| 233 | 2044-07 | 1245.99 | 23.42 | 1222.57 | 8639.68 |
| 234 | 2044-08 | 1245.99 | 20.52 | 1225.47 | 7414.21 |
| 235 | 2044-09 | 1245.99 | 17.61 | 1228.38 | 6185.82 |
| 236 | 2044-10 | 1245.99 | 14.69 | 1231.30 | 4954.52 |
| 237 | 2044-11 | 1245.99 | 11.77 | 1234.23 | 3720.30 |
| 238 | 2044-12 | 1245.99 | 8.84 | 1237.16 | 2483.14 |
| 239 | 2045-01 | 1245.99 | 5.90 | 1240.10 | 1243.04 |
| 240 | 2045-02 | 1245.99 | 2.95 | 1243.04 | 0.00 |
等额本金还款方式：
贷款总额：22.77万
还款月数：20年
首月还款：1489.78元
每月递减：2.25元
利息总额：6.52万
本息合计：29.29万
节省利息：6125.55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 | 1489.78 | 540.88 | 948.91 | 226788.40 |
| 2 | 2025-04 | 1487.53 | 538.62 | 948.91 | 225839.50 |
| 3 | 2025-05 | 1485.27 | 536.37 | 948.91 | 224890.59 |
| 4 | 2025-06 | 1483.02 | 534.12 | 948.91 | 223941.69 |
| 5 | 2025-07 | 1480.77 | 531.86 | 948.91 | 222992.78 |
| 6 | 2025-08 | 1478.51 | 529.61 | 948.91 | 222043.88 |
| 7 | 2025-09 | 1476.26 | 527.35 | 948.91 | 221094.97 |
| 8 | 2025-10 | 1474.01 | 525.10 | 948.91 | 220146.07 |
| 9 | 2025-11 | 1471.75 | 522.85 | 948.91 | 219197.16 |
| 10 | 2025-12 | 1469.50 | 520.59 | 948.91 | 218248.26 |
| 11 | 2026-01 | 1467.25 | 518.34 | 948.91 | 217299.35 |
| 12 | 2026-02 | 1464.99 | 516.09 | 948.91 | 216350.44 |
| 13 | 2026-03 | 1462.74 | 513.83 | 948.91 | 215401.54 |
| 14 | 2026-04 | 1460.48 | 511.58 | 948.91 | 214452.63 |
| 15 | 2026-05 | 1458.23 | 509.33 | 948.91 | 213503.73 |
| 16 | 2026-06 | 1455.98 | 507.07 | 948.91 | 212554.82 |
| 17 | 2026-07 | 1453.72 | 504.82 | 948.91 | 211605.92 |
| 18 | 2026-08 | 1451.47 | 502.56 | 948.91 | 210657.01 |
| 19 | 2026-09 | 1449.22 | 500.31 | 948.91 | 209708.11 |
| 20 | 2026-10 | 1446.96 | 498.06 | 948.91 | 208759.20 |
| 21 | 2026-11 | 1444.71 | 495.80 | 948.91 | 207810.30 |
| 22 | 2026-12 | 1442.45 | 493.55 | 948.91 | 206861.39 |
| 23 | 2027-01 | 1440.20 | 491.30 | 948.91 | 205912.48 |
| 24 | 2027-02 | 1437.95 | 489.04 | 948.91 | 204963.58 |
| 25 | 2027-03 | 1435.69 | 486.79 | 948.91 | 204014.67 |
| 26 | 2027-04 | 1433.44 | 484.53 | 948.91 | 203065.77 |
| 27 | 2027-05 | 1431.19 | 482.28 | 948.91 | 202116.86 |
| 28 | 2027-06 | 1428.93 | 480.03 | 948.91 | 201167.96 |
| 29 | 2027-07 | 1426.68 | 477.77 | 948.91 | 200219.05 |
| 30 | 2027-08 | 1424.43 | 475.52 | 948.91 | 199270.15 |
| 31 | 2027-09 | 1422.17 | 473.27 | 948.91 | 198321.24 |
| 32 | 2027-10 | 1419.92 | 471.01 | 948.91 | 197372.34 |
| 33 | 2027-11 | 1417.66 | 468.76 | 948.91 | 196423.43 |
| 34 | 2027-12 | 1415.41 | 466.51 | 948.91 | 195474.52 |
| 35 | 2028-01 | 1413.16 | 464.25 | 948.91 | 194525.62 |
| 36 | 2028-02 | 1410.90 | 462.00 | 948.91 | 193576.71 |
| 37 | 2028-03 | 1408.65 | 459.74 | 948.91 | 192627.81 |
| 38 | 2028-04 | 1406.40 | 457.49 | 948.91 | 191678.90 |
| 39 | 2028-05 | 1404.14 | 455.24 | 948.91 | 190730.00 |
| 40 | 2028-06 | 1401.89 | 452.98 | 948.91 | 189781.09 |
| 41 | 2028-07 | 1399.64 | 450.73 | 948.91 | 188832.19 |
| 42 | 2028-08 | 1397.38 | 448.48 | 948.91 | 187883.28 |
| 43 | 2028-09 | 1395.13 | 446.22 | 948.91 | 186934.38 |
| 44 | 2028-10 | 1392.87 | 443.97 | 948.91 | 185985.47 |
| 45 | 2028-11 | 1390.62 | 441.72 | 948.91 | 185036.56 |
| 46 | 2028-12 | 1388.37 | 439.46 | 948.91 | 184087.66 |
| 47 | 2029-01 | 1386.11 | 437.21 | 948.91 | 183138.75 |
| 48 | 2029-02 | 1383.86 | 434.95 | 948.91 | 182189.85 |
| 49 | 2029-03 | 1381.61 | 432.70 | 948.91 | 181240.94 |
| 50 | 2029-04 | 1379.35 | 430.45 | 948.91 | 180292.04 |
| 51 | 2029-05 | 1377.10 | 428.19 | 948.91 | 179343.13 |
| 52 | 2029-06 | 1374.85 | 425.94 | 948.91 | 178394.23 |
| 53 | 2029-07 | 1372.59 | 423.69 | 948.91 | 177445.32 |
| 54 | 2029-08 | 1370.34 | 421.43 | 948.91 | 176496.42 |
| 55 | 2029-09 | 1368.08 | 419.18 | 948.91 | 175547.51 |
| 56 | 2029-10 | 1365.83 | 416.93 | 948.91 | 174598.60 |
| 57 | 2029-11 | 1363.58 | 414.67 | 948.91 | 173649.70 |
| 58 | 2029-12 | 1361.32 | 412.42 | 948.91 | 172700.79 |
| 59 | 2030-01 | 1359.07 | 410.16 | 948.91 | 171751.89 |
| 60 | 2030-02 | 1356.82 | 407.91 | 948.91 | 170802.98 |
| 61 | 2030-03 | 1354.56 | 405.66 | 948.91 | 169854.08 |
| 62 | 2030-04 | 1352.31 | 403.40 | 948.91 | 168905.17 |
| 63 | 2030-05 | 1350.06 | 401.15 | 948.91 | 167956.27 |
| 64 | 2030-06 | 1347.80 | 398.90 | 948.91 | 167007.36 |
| 65 | 2030-07 | 1345.55 | 396.64 | 948.91 | 166058.46 |
| 66 | 2030-08 | 1343.29 | 394.39 | 948.91 | 165109.55 |
| 67 | 2030-09 | 1341.04 | 392.14 | 948.91 | 164160.64 |
| 68 | 2030-10 | 1338.79 | 389.88 | 948.91 | 163211.74 |
| 69 | 2030-11 | 1336.53 | 387.63 | 948.91 | 162262.83 |
| 70 | 2030-12 | 1334.28 | 385.37 | 948.91 | 161313.93 |
| 71 | 2031-01 | 1332.03 | 383.12 | 948.91 | 160365.02 |
| 72 | 2031-02 | 1329.77 | 380.87 | 948.91 | 159416.12 |
| 73 | 2031-03 | 1327.52 | 378.61 | 948.91 | 158467.21 |
| 74 | 2031-04 | 1325.27 | 376.36 | 948.91 | 157518.31 |
| 75 | 2031-05 | 1323.01 | 374.11 | 948.91 | 156569.40 |
| 76 | 2031-06 | 1320.76 | 371.85 | 948.91 | 155620.50 |
| 77 | 2031-07 | 1318.50 | 369.60 | 948.91 | 154671.59 |
| 78 | 2031-08 | 1316.25 | 367.35 | 948.91 | 153722.68 |
| 79 | 2031-09 | 1314.00 | 365.09 | 948.91 | 152773.78 |
| 80 | 2031-10 | 1311.74 | 362.84 | 948.91 | 151824.87 |
| 81 | 2031-11 | 1309.49 | 360.58 | 948.91 | 150875.97 |
| 82 | 2031-12 | 1307.24 | 358.33 | 948.91 | 149927.06 |
| 83 | 2032-01 | 1304.98 | 356.08 | 948.91 | 148978.16 |
| 84 | 2032-02 | 1302.73 | 353.82 | 948.91 | 148029.25 |
| 85 | 2032-03 | 1300.47 | 351.57 | 948.91 | 147080.35 |
| 86 | 2032-04 | 1298.22 | 349.32 | 948.91 | 146131.44 |
| 87 | 2032-05 | 1295.97 | 347.06 | 948.91 | 145182.54 |
| 88 | 2032-06 | 1293.71 | 344.81 | 948.91 | 144233.63 |
| 89 | 2032-07 | 1291.46 | 342.55 | 948.91 | 143284.72 |
| 90 | 2032-08 | 1289.21 | 340.30 | 948.91 | 142335.82 |
| 91 | 2032-09 | 1286.95 | 338.05 | 948.91 | 141386.91 |
| 92 | 2032-10 | 1284.70 | 335.79 | 948.91 | 140438.01 |
| 93 | 2032-11 | 1282.45 | 333.54 | 948.91 | 139489.10 |
| 94 | 2032-12 | 1280.19 | 331.29 | 948.91 | 138540.20 |
| 95 | 2033-01 | 1277.94 | 329.03 | 948.91 | 137591.29 |
| 96 | 2033-02 | 1275.68 | 326.78 | 948.91 | 136642.39 |
| 97 | 2033-03 | 1273.43 | 324.53 | 948.91 | 135693.48 |
| 98 | 2033-04 | 1271.18 | 322.27 | 948.91 | 134744.58 |
| 99 | 2033-05 | 1268.92 | 320.02 | 948.91 | 133795.67 |
| 100 | 2033-06 | 1266.67 | 317.76 | 948.91 | 132846.76 |
| 101 | 2033-07 | 1264.42 | 315.51 | 948.91 | 131897.86 |
| 102 | 2033-08 | 1262.16 | 313.26 | 948.91 | 130948.95 |
| 103 | 2033-09 | 1259.91 | 311.00 | 948.91 | 130000.05 |
| 104 | 2033-10 | 1257.66 | 308.75 | 948.91 | 129051.14 |
| 105 | 2033-11 | 1255.40 | 306.50 | 948.91 | 128102.24 |
| 106 | 2033-12 | 1253.15 | 304.24 | 948.91 | 127153.33 |
| 107 | 2034-01 | 1250.89 | 301.99 | 948.91 | 126204.43 |
| 108 | 2034-02 | 1248.64 | 299.74 | 948.91 | 125255.52 |
| 109 | 2034-03 | 1246.39 | 297.48 | 948.91 | 124306.62 |
| 110 | 2034-04 | 1244.13 | 295.23 | 948.91 | 123357.71 |
| 111 | 2034-05 | 1241.88 | 292.97 | 948.91 | 122408.80 |
| 112 | 2034-06 | 1239.63 | 290.72 | 948.91 | 121459.90 |
| 113 | 2034-07 | 1237.37 | 288.47 | 948.91 | 120510.99 |
| 114 | 2034-08 | 1235.12 | 286.21 | 948.91 | 119562.09 |
| 115 | 2034-09 | 1232.87 | 283.96 | 948.91 | 118613.18 |
| 116 | 2034-10 | 1230.61 | 281.71 | 948.91 | 117664.28 |
| 117 | 2034-11 | 1228.36 | 279.45 | 948.91 | 116715.37 |
| 118 | 2034-12 | 1226.10 | 277.20 | 948.91 | 115766.47 |
| 119 | 2035-01 | 1223.85 | 274.95 | 948.91 | 114817.56 |
| 120 | 2035-02 | 1221.60 | 272.69 | 948.91 | 113868.65 |
| 121 | 2035-03 | 1219.34 | 270.44 | 948.91 | 112919.75 |
| 122 | 2035-04 | 1217.09 | 268.18 | 948.91 | 111970.84 |
| 123 | 2035-05 | 1214.84 | 265.93 | 948.91 | 111021.94 |
| 124 | 2035-06 | 1212.58 | 263.68 | 948.91 | 110073.03 |
| 125 | 2035-07 | 1210.33 | 261.42 | 948.91 | 109124.13 |
| 126 | 2035-08 | 1208.08 | 259.17 | 948.91 | 108175.22 |
| 127 | 2035-09 | 1205.82 | 256.92 | 948.91 | 107226.32 |
| 128 | 2035-10 | 1203.57 | 254.66 | 948.91 | 106277.41 |
| 129 | 2035-11 | 1201.31 | 252.41 | 948.91 | 105328.51 |
| 130 | 2035-12 | 1199.06 | 250.16 | 948.91 | 104379.60 |
| 131 | 2036-01 | 1196.81 | 247.90 | 948.91 | 103430.69 |
| 132 | 2036-02 | 1194.55 | 245.65 | 948.91 | 102481.79 |
| 133 | 2036-03 | 1192.30 | 243.39 | 948.91 | 101532.88 |
| 134 | 2036-04 | 1190.05 | 241.14 | 948.91 | 100583.98 |
| 135 | 2036-05 | 1187.79 | 238.89 | 948.91 | 99635.07 |
| 136 | 2036-06 | 1185.54 | 236.63 | 948.91 | 98686.17 |
| 137 | 2036-07 | 1183.29 | 234.38 | 948.91 | 97737.26 |
| 138 | 2036-08 | 1181.03 | 232.13 | 948.91 | 96788.36 |
| 139 | 2036-09 | 1178.78 | 229.87 | 948.91 | 95839.45 |
| 140 | 2036-10 | 1176.52 | 227.62 | 948.91 | 94890.55 |
| 141 | 2036-11 | 1174.27 | 225.37 | 948.91 | 93941.64 |
| 142 | 2036-12 | 1172.02 | 223.11 | 948.91 | 92992.73 |
| 143 | 2037-01 | 1169.76 | 220.86 | 948.91 | 92043.83 |
| 144 | 2037-02 | 1167.51 | 218.60 | 948.91 | 91094.92 |
| 145 | 2037-03 | 1165.26 | 216.35 | 948.91 | 90146.02 |
| 146 | 2037-04 | 1163.00 | 214.10 | 948.91 | 89197.11 |
| 147 | 2037-05 | 1160.75 | 211.84 | 948.91 | 88248.21 |
| 148 | 2037-06 | 1158.49 | 209.59 | 948.91 | 87299.30 |
| 149 | 2037-07 | 1156.24 | 207.34 | 948.91 | 86350.40 |
| 150 | 2037-08 | 1153.99 | 205.08 | 948.91 | 85401.49 |
| 151 | 2037-09 | 1151.73 | 202.83 | 948.91 | 84452.59 |
| 152 | 2037-10 | 1149.48 | 200.57 | 948.91 | 83503.68 |
| 153 | 2037-11 | 1147.23 | 198.32 | 948.91 | 82554.77 |
| 154 | 2037-12 | 1144.97 | 196.07 | 948.91 | 81605.87 |
| 155 | 2038-01 | 1142.72 | 193.81 | 948.91 | 80656.96 |
| 156 | 2038-02 | 1140.47 | 191.56 | 948.91 | 79708.06 |
| 157 | 2038-03 | 1138.21 | 189.31 | 948.91 | 78759.15 |
| 158 | 2038-04 | 1135.96 | 187.05 | 948.91 | 77810.25 |
| 159 | 2038-05 | 1133.70 | 184.80 | 948.91 | 76861.34 |
| 160 | 2038-06 | 1131.45 | 182.55 | 948.91 | 75912.44 |
| 161 | 2038-07 | 1129.20 | 180.29 | 948.91 | 74963.53 |
| 162 | 2038-08 | 1126.94 | 178.04 | 948.91 | 74014.63 |
| 163 | 2038-09 | 1124.69 | 175.78 | 948.91 | 73065.72 |
| 164 | 2038-10 | 1122.44 | 173.53 | 948.91 | 72116.81 |
| 165 | 2038-11 | 1120.18 | 171.28 | 948.91 | 71167.91 |
| 166 | 2038-12 | 1117.93 | 169.02 | 948.91 | 70219.00 |
| 167 | 2039-01 | 1115.68 | 166.77 | 948.91 | 69270.10 |
| 168 | 2039-02 | 1113.42 | 164.52 | 948.91 | 68321.19 |
| 169 | 2039-03 | 1111.17 | 162.26 | 948.91 | 67372.29 |
| 170 | 2039-04 | 1108.91 | 160.01 | 948.91 | 66423.38 |
| 171 | 2039-05 | 1106.66 | 157.76 | 948.91 | 65474.48 |
| 172 | 2039-06 | 1104.41 | 155.50 | 948.91 | 64525.57 |
| 173 | 2039-07 | 1102.15 | 153.25 | 948.91 | 63576.67 |
| 174 | 2039-08 | 1099.90 | 150.99 | 948.91 | 62627.76 |
| 175 | 2039-09 | 1097.65 | 148.74 | 948.91 | 61678.85 |
| 176 | 2039-10 | 1095.39 | 146.49 | 948.91 | 60729.95 |
| 177 | 2039-11 | 1093.14 | 144.23 | 948.91 | 59781.04 |
| 178 | 2039-12 | 1090.89 | 141.98 | 948.91 | 58832.14 |
| 179 | 2040-01 | 1088.63 | 139.73 | 948.91 | 57883.23 |
| 180 | 2040-02 | 1086.38 | 137.47 | 948.91 | 56934.33 |
| 181 | 2040-03 | 1084.12 | 135.22 | 948.91 | 55985.42 |
| 182 | 2040-04 | 1081.87 | 132.97 | 948.91 | 55036.52 |
| 183 | 2040-05 | 1079.62 | 130.71 | 948.91 | 54087.61 |
| 184 | 2040-06 | 1077.36 | 128.46 | 948.91 | 53138.71 |
| 185 | 2040-07 | 1075.11 | 126.20 | 948.91 | 52189.80 |
| 186 | 2040-08 | 1072.86 | 123.95 | 948.91 | 51240.89 |
| 187 | 2040-09 | 1070.60 | 121.70 | 948.91 | 50291.99 |
| 188 | 2040-10 | 1068.35 | 119.44 | 948.91 | 49343.08 |
| 189 | 2040-11 | 1066.10 | 117.19 | 948.91 | 48394.18 |
| 190 | 2040-12 | 1063.84 | 114.94 | 948.91 | 47445.27 |
| 191 | 2041-01 | 1061.59 | 112.68 | 948.91 | 46496.37 |
| 192 | 2041-02 | 1059.33 | 110.43 | 948.91 | 45547.46 |
| 193 | 2041-03 | 1057.08 | 108.18 | 948.91 | 44598.56 |
| 194 | 2041-04 | 1054.83 | 105.92 | 948.91 | 43649.65 |
| 195 | 2041-05 | 1052.57 | 103.67 | 948.91 | 42700.75 |
| 196 | 2041-06 | 1050.32 | 101.41 | 948.91 | 41751.84 |
| 197 | 2041-07 | 1048.07 | 99.16 | 948.91 | 40802.93 |
| 198 | 2041-08 | 1045.81 | 96.91 | 948.91 | 39854.03 |
| 199 | 2041-09 | 1043.56 | 94.65 | 948.91 | 38905.12 |
| 200 | 2041-10 | 1041.31 | 92.40 | 948.91 | 37956.22 |
| 201 | 2041-11 | 1039.05 | 90.15 | 948.91 | 37007.31 |
| 202 | 2041-12 | 1036.80 | 87.89 | 948.91 | 36058.41 |
| 203 | 2042-01 | 1034.54 | 85.64 | 948.91 | 35109.50 |
| 204 | 2042-02 | 1032.29 | 83.39 | 948.91 | 34160.60 |
| 205 | 2042-03 | 1030.04 | 81.13 | 948.91 | 33211.69 |
| 206 | 2042-04 | 1027.78 | 78.88 | 948.91 | 32262.79 |
| 207 | 2042-05 | 1025.53 | 76.62 | 948.91 | 31313.88 |
| 208 | 2042-06 | 1023.28 | 74.37 | 948.91 | 30364.97 |
| 209 | 2042-07 | 1021.02 | 72.12 | 948.91 | 29416.07 |
| 210 | 2042-08 | 1018.77 | 69.86 | 948.91 | 28467.16 |
| 211 | 2042-09 | 1016.51 | 67.61 | 948.91 | 27518.26 |
| 212 | 2042-10 | 1014.26 | 65.36 | 948.91 | 26569.35 |
| 213 | 2042-11 | 1012.01 | 63.10 | 948.91 | 25620.45 |
| 214 | 2042-12 | 1009.75 | 60.85 | 948.91 | 24671.54 |
| 215 | 2043-01 | 1007.50 | 58.59 | 948.91 | 23722.64 |
| 216 | 2043-02 | 1005.25 | 56.34 | 948.91 | 22773.73 |
| 217 | 2043-03 | 1002.99 | 54.09 | 948.91 | 21824.83 |
| 218 | 2043-04 | 1000.74 | 51.83 | 948.91 | 20875.92 |
| 219 | 2043-05 | 998.49 | 49.58 | 948.91 | 19927.01 |
| 220 | 2043-06 | 996.23 | 47.33 | 948.91 | 18978.11 |
| 221 | 2043-07 | 993.98 | 45.07 | 948.91 | 18029.20 |
| 222 | 2043-08 | 991.72 | 42.82 | 948.91 | 17080.30 |
| 223 | 2043-09 | 989.47 | 40.57 | 948.91 | 16131.39 |
| 224 | 2043-10 | 987.22 | 38.31 | 948.91 | 15182.49 |
| 225 | 2043-11 | 984.96 | 36.06 | 948.91 | 14233.58 |
| 226 | 2043-12 | 982.71 | 33.80 | 948.91 | 13284.68 |
| 227 | 2044-01 | 980.46 | 31.55 | 948.91 | 12335.77 |
| 228 | 2044-02 | 978.20 | 29.30 | 948.91 | 11386.87 |
| 229 | 2044-03 | 975.95 | 27.04 | 948.91 | 10437.96 |
| 230 | 2044-04 | 973.70 | 24.79 | 948.91 | 9489.05 |
| 231 | 2044-05 | 971.44 | 22.54 | 948.91 | 8540.15 |
| 232 | 2044-06 | 969.19 | 20.28 | 948.91 | 7591.24 |
| 233 | 2044-07 | 966.93 | 18.03 | 948.91 | 6642.34 |
| 234 | 2044-08 | 964.68 | 15.78 | 948.91 | 5693.43 |
| 235 | 2044-09 | 962.43 | 13.52 | 948.91 | 4744.53 |
| 236 | 2044-10 | 960.17 | 11.27 | 948.91 | 3795.62 |
| 237 | 2044-11 | 957.92 | 9.01 | 948.91 | 2846.72 |
| 238 | 2044-12 | 955.67 | 6.76 | 948.91 | 1897.81 |
| 239 | 2045-01 | 953.41 | 4.51 | 948.91 | 948.91 |
| 240 | 2045-02 | 951.16 | 2.25 | 948.91 | 0.00 |