广州贷款26万（公积金贷款）房贷，还款19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：26万
还款月数：19年
每月还款：1446.32元
利息总额：6.98万
本息合计：32.98万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1446.32 | 563.33 | 882.99 | 259117.01 |
| 2 | 2025-07 | 1446.32 | 561.42 | 884.90 | 258232.10 |
| 3 | 2025-08 | 1446.32 | 559.50 | 886.82 | 257345.28 |
| 4 | 2025-09 | 1446.32 | 557.58 | 888.74 | 256456.54 |
| 5 | 2025-10 | 1446.32 | 555.66 | 890.67 | 255565.87 |
| 6 | 2025-11 | 1446.32 | 553.73 | 892.60 | 254673.27 |
| 7 | 2025-12 | 1446.32 | 551.79 | 894.53 | 253778.74 |
| 8 | 2026-01 | 1446.32 | 549.85 | 896.47 | 252882.27 |
| 9 | 2026-02 | 1446.32 | 547.91 | 898.41 | 251983.86 |
| 10 | 2026-03 | 1446.32 | 545.97 | 900.36 | 251083.50 |
| 11 | 2026-04 | 1446.32 | 544.01 | 902.31 | 250181.19 |
| 12 | 2026-05 | 1446.32 | 542.06 | 904.27 | 249276.92 |
| 13 | 2026-06 | 1446.32 | 540.10 | 906.22 | 248370.70 |
| 14 | 2026-07 | 1446.32 | 538.14 | 908.19 | 247462.51 |
| 15 | 2026-08 | 1446.32 | 536.17 | 910.16 | 246552.35 |
| 16 | 2026-09 | 1446.32 | 534.20 | 912.13 | 245640.23 |
| 17 | 2026-10 | 1446.32 | 532.22 | 914.10 | 244726.12 |
| 18 | 2026-11 | 1446.32 | 530.24 | 916.08 | 243810.04 |
| 19 | 2026-12 | 1446.32 | 528.26 | 918.07 | 242891.97 |
| 20 | 2027-01 | 1446.32 | 526.27 | 920.06 | 241971.91 |
| 21 | 2027-02 | 1446.32 | 524.27 | 922.05 | 241049.86 |
| 22 | 2027-03 | 1446.32 | 522.27 | 924.05 | 240125.81 |
| 23 | 2027-04 | 1446.32 | 520.27 | 926.05 | 239199.76 |
| 24 | 2027-05 | 1446.32 | 518.27 | 928.06 | 238271.70 |
| 25 | 2027-06 | 1446.32 | 516.26 | 930.07 | 237341.63 |
| 26 | 2027-07 | 1446.32 | 514.24 | 932.08 | 236409.54 |
| 27 | 2027-08 | 1446.32 | 512.22 | 934.10 | 235475.44 |
| 28 | 2027-09 | 1446.32 | 510.20 | 936.13 | 234539.31 |
| 29 | 2027-10 | 1446.32 | 508.17 | 938.16 | 233601.16 |
| 30 | 2027-11 | 1446.32 | 506.14 | 940.19 | 232660.97 |
| 31 | 2027-12 | 1446.32 | 504.10 | 942.23 | 231718.74 |
| 32 | 2028-01 | 1446.32 | 502.06 | 944.27 | 230774.48 |
| 33 | 2028-02 | 1446.32 | 500.01 | 946.31 | 229828.16 |
| 34 | 2028-03 | 1446.32 | 497.96 | 948.36 | 228879.80 |
| 35 | 2028-04 | 1446.32 | 495.91 | 950.42 | 227929.38 |
| 36 | 2028-05 | 1446.32 | 493.85 | 952.48 | 226976.90 |
| 37 | 2028-06 | 1446.32 | 491.78 | 954.54 | 226022.36 |
| 38 | 2028-07 | 1446.32 | 489.72 | 956.61 | 225065.75 |
| 39 | 2028-08 | 1446.32 | 487.64 | 958.68 | 224107.07 |
| 40 | 2028-09 | 1446.32 | 485.57 | 960.76 | 223146.31 |
| 41 | 2028-10 | 1446.32 | 483.48 | 962.84 | 222183.47 |
| 42 | 2028-11 | 1446.32 | 481.40 | 964.93 | 221218.54 |
| 43 | 2028-12 | 1446.32 | 479.31 | 967.02 | 220251.53 |
| 44 | 2029-01 | 1446.32 | 477.21 | 969.11 | 219282.41 |
| 45 | 2029-02 | 1446.32 | 475.11 | 971.21 | 218311.20 |
| 46 | 2029-03 | 1446.32 | 473.01 | 973.32 | 217337.88 |
| 47 | 2029-04 | 1446.32 | 470.90 | 975.43 | 216362.46 |
| 48 | 2029-05 | 1446.32 | 468.79 | 977.54 | 215384.92 |
| 49 | 2029-06 | 1446.32 | 466.67 | 979.66 | 214405.26 |
| 50 | 2029-07 | 1446.32 | 464.54 | 981.78 | 213423.48 |
| 51 | 2029-08 | 1446.32 | 462.42 | 983.91 | 212439.58 |
| 52 | 2029-09 | 1446.32 | 460.29 | 986.04 | 211453.54 |
| 53 | 2029-10 | 1446.32 | 458.15 | 988.18 | 210465.36 |
| 54 | 2029-11 | 1446.32 | 456.01 | 990.32 | 209475.05 |
| 55 | 2029-12 | 1446.32 | 453.86 | 992.46 | 208482.58 |
| 56 | 2030-01 | 1446.32 | 451.71 | 994.61 | 207487.97 |
| 57 | 2030-02 | 1446.32 | 449.56 | 996.77 | 206491.20 |
| 58 | 2030-03 | 1446.32 | 447.40 | 998.93 | 205492.28 |
| 59 | 2030-04 | 1446.32 | 445.23 | 1001.09 | 204491.19 |
| 60 | 2030-05 | 1446.32 | 443.06 | 1003.26 | 203487.93 |
| 61 | 2030-06 | 1446.32 | 440.89 | 1005.43 | 202482.49 |
| 62 | 2030-07 | 1446.32 | 438.71 | 1007.61 | 201474.88 |
| 63 | 2030-08 | 1446.32 | 436.53 | 1009.80 | 200465.08 |
| 64 | 2030-09 | 1446.32 | 434.34 | 1011.98 | 199453.10 |
| 65 | 2030-10 | 1446.32 | 432.15 | 1014.18 | 198438.92 |
| 66 | 2030-11 | 1446.32 | 429.95 | 1016.37 | 197422.55 |
| 67 | 2030-12 | 1446.32 | 427.75 | 1018.58 | 196403.97 |
| 68 | 2031-01 | 1446.32 | 425.54 | 1020.78 | 195383.19 |
| 69 | 2031-02 | 1446.32 | 423.33 | 1022.99 | 194360.20 |
| 70 | 2031-03 | 1446.32 | 421.11 | 1025.21 | 193334.99 |
| 71 | 2031-04 | 1446.32 | 418.89 | 1027.43 | 192307.56 |
| 72 | 2031-05 | 1446.32 | 416.67 | 1029.66 | 191277.90 |
| 73 | 2031-06 | 1446.32 | 414.44 | 1031.89 | 190246.01 |
| 74 | 2031-07 | 1446.32 | 412.20 | 1034.12 | 189211.88 |
| 75 | 2031-08 | 1446.32 | 409.96 | 1036.37 | 188175.52 |
| 76 | 2031-09 | 1446.32 | 407.71 | 1038.61 | 187136.91 |
| 77 | 2031-10 | 1446.32 | 405.46 | 1040.86 | 186096.05 |
| 78 | 2031-11 | 1446.32 | 403.21 | 1043.12 | 185052.93 |
| 79 | 2031-12 | 1446.32 | 400.95 | 1045.38 | 184007.55 |
| 80 | 2032-01 | 1446.32 | 398.68 | 1047.64 | 182959.91 |
| 81 | 2032-02 | 1446.32 | 396.41 | 1049.91 | 181910.00 |
| 82 | 2032-03 | 1446.32 | 394.14 | 1052.19 | 180857.81 |
| 83 | 2032-04 | 1446.32 | 391.86 | 1054.47 | 179803.35 |
| 84 | 2032-05 | 1446.32 | 389.57 | 1056.75 | 178746.60 |
| 85 | 2032-06 | 1446.32 | 387.28 | 1059.04 | 177687.56 |
| 86 | 2032-07 | 1446.32 | 384.99 | 1061.33 | 176626.22 |
| 87 | 2032-08 | 1446.32 | 382.69 | 1063.63 | 175562.59 |
| 88 | 2032-09 | 1446.32 | 380.39 | 1065.94 | 174496.65 |
| 89 | 2032-10 | 1446.32 | 378.08 | 1068.25 | 173428.40 |
| 90 | 2032-11 | 1446.32 | 375.76 | 1070.56 | 172357.84 |
| 91 | 2032-12 | 1446.32 | 373.44 | 1072.88 | 171284.96 |
| 92 | 2033-01 | 1446.32 | 371.12 | 1075.21 | 170209.75 |
| 93 | 2033-02 | 1446.32 | 368.79 | 1077.54 | 169132.21 |
| 94 | 2033-03 | 1446.32 | 366.45 | 1079.87 | 168052.34 |
| 95 | 2033-04 | 1446.32 | 364.11 | 1082.21 | 166970.13 |
| 96 | 2033-05 | 1446.32 | 361.77 | 1084.56 | 165885.57 |
| 97 | 2033-06 | 1446.32 | 359.42 | 1086.91 | 164798.67 |
| 98 | 2033-07 | 1446.32 | 357.06 | 1089.26 | 163709.41 |
| 99 | 2033-08 | 1446.32 | 354.70 | 1091.62 | 162617.79 |
| 100 | 2033-09 | 1446.32 | 352.34 | 1093.99 | 161523.80 |
| 101 | 2033-10 | 1446.32 | 349.97 | 1096.36 | 160427.44 |
| 102 | 2033-11 | 1446.32 | 347.59 | 1098.73 | 159328.71 |
| 103 | 2033-12 | 1446.32 | 345.21 | 1101.11 | 158227.60 |
| 104 | 2034-01 | 1446.32 | 342.83 | 1103.50 | 157124.10 |
| 105 | 2034-02 | 1446.32 | 340.44 | 1105.89 | 156018.21 |
| 106 | 2034-03 | 1446.32 | 338.04 | 1108.29 | 154909.93 |
| 107 | 2034-04 | 1446.32 | 335.64 | 1110.69 | 153799.24 |
| 108 | 2034-05 | 1446.32 | 333.23 | 1113.09 | 152686.15 |
| 109 | 2034-06 | 1446.32 | 330.82 | 1115.50 | 151570.65 |
| 110 | 2034-07 | 1446.32 | 328.40 | 1117.92 | 150452.72 |
| 111 | 2034-08 | 1446.32 | 325.98 | 1120.34 | 149332.38 |
| 112 | 2034-09 | 1446.32 | 323.55 | 1122.77 | 148209.61 |
| 113 | 2034-10 | 1446.32 | 321.12 | 1125.20 | 147084.41 |
| 114 | 2034-11 | 1446.32 | 318.68 | 1127.64 | 145956.76 |
| 115 | 2034-12 | 1446.32 | 316.24 | 1130.08 | 144826.68 |
| 116 | 2035-01 | 1446.32 | 313.79 | 1132.53 | 143694.15 |
| 117 | 2035-02 | 1446.32 | 311.34 | 1134.99 | 142559.16 |
| 118 | 2035-03 | 1446.32 | 308.88 | 1137.45 | 141421.71 |
| 119 | 2035-04 | 1446.32 | 306.41 | 1139.91 | 140281.80 |
| 120 | 2035-05 | 1446.32 | 303.94 | 1142.38 | 139139.42 |
| 121 | 2035-06 | 1446.32 | 301.47 | 1144.86 | 137994.57 |
| 122 | 2035-07 | 1446.32 | 298.99 | 1147.34 | 136847.23 |
| 123 | 2035-08 | 1446.32 | 296.50 | 1149.82 | 135697.41 |
| 124 | 2035-09 | 1446.32 | 294.01 | 1152.31 | 134545.09 |
| 125 | 2035-10 | 1446.32 | 291.51 | 1154.81 | 133390.28 |
| 126 | 2035-11 | 1446.32 | 289.01 | 1157.31 | 132232.97 |
| 127 | 2035-12 | 1446.32 | 286.50 | 1159.82 | 131073.15 |
| 128 | 2036-01 | 1446.32 | 283.99 | 1162.33 | 129910.82 |
| 129 | 2036-02 | 1446.32 | 281.47 | 1164.85 | 128745.97 |
| 130 | 2036-03 | 1446.32 | 278.95 | 1167.37 | 127578.59 |
| 131 | 2036-04 | 1446.32 | 276.42 | 1169.90 | 126408.69 |
| 132 | 2036-05 | 1446.32 | 273.89 | 1172.44 | 125236.25 |
| 133 | 2036-06 | 1446.32 | 271.35 | 1174.98 | 124061.27 |
| 134 | 2036-07 | 1446.32 | 268.80 | 1177.53 | 122883.75 |
| 135 | 2036-08 | 1446.32 | 266.25 | 1180.08 | 121703.67 |
| 136 | 2036-09 | 1446.32 | 263.69 | 1182.63 | 120521.04 |
| 137 | 2036-10 | 1446.32 | 261.13 | 1185.20 | 119335.84 |
| 138 | 2036-11 | 1446.32 | 258.56 | 1187.76 | 118148.08 |
| 139 | 2036-12 | 1446.32 | 255.99 | 1190.34 | 116957.74 |
| 140 | 2037-01 | 1446.32 | 253.41 | 1192.92 | 115764.82 |
| 141 | 2037-02 | 1446.32 | 250.82 | 1195.50 | 114569.32 |
| 142 | 2037-03 | 1446.32 | 248.23 | 1198.09 | 113371.23 |
| 143 | 2037-04 | 1446.32 | 245.64 | 1200.69 | 112170.55 |
| 144 | 2037-05 | 1446.32 | 243.04 | 1203.29 | 110967.26 |
| 145 | 2037-06 | 1446.32 | 240.43 | 1205.90 | 109761.36 |
| 146 | 2037-07 | 1446.32 | 237.82 | 1208.51 | 108552.85 |
| 147 | 2037-08 | 1446.32 | 235.20 | 1211.13 | 107341.73 |
| 148 | 2037-09 | 1446.32 | 232.57 | 1213.75 | 106127.98 |
| 149 | 2037-10 | 1446.32 | 229.94 | 1216.38 | 104911.60 |
| 150 | 2037-11 | 1446.32 | 227.31 | 1219.02 | 103692.58 |
| 151 | 2037-12 | 1446.32 | 224.67 | 1221.66 | 102470.92 |
| 152 | 2038-01 | 1446.32 | 222.02 | 1224.30 | 101246.62 |
| 153 | 2038-02 | 1446.32 | 219.37 | 1226.96 | 100019.66 |
| 154 | 2038-03 | 1446.32 | 216.71 | 1229.62 | 98790.05 |
| 155 | 2038-04 | 1446.32 | 214.05 | 1232.28 | 97557.77 |
| 156 | 2038-05 | 1446.32 | 211.38 | 1234.95 | 96322.82 |
| 157 | 2038-06 | 1446.32 | 208.70 | 1237.63 | 95085.19 |
| 158 | 2038-07 | 1446.32 | 206.02 | 1240.31 | 93844.89 |
| 159 | 2038-08 | 1446.32 | 203.33 | 1242.99 | 92601.89 |
| 160 | 2038-09 | 1446.32 | 200.64 | 1245.69 | 91356.21 |
| 161 | 2038-10 | 1446.32 | 197.94 | 1248.39 | 90107.82 |
| 162 | 2038-11 | 1446.32 | 195.23 | 1251.09 | 88856.73 |
| 163 | 2038-12 | 1446.32 | 192.52 | 1253.80 | 87602.93 |
| 164 | 2039-01 | 1446.32 | 189.81 | 1256.52 | 86346.41 |
| 165 | 2039-02 | 1446.32 | 187.08 | 1259.24 | 85087.17 |
| 166 | 2039-03 | 1446.32 | 184.36 | 1261.97 | 83825.20 |
| 167 | 2039-04 | 1446.32 | 181.62 | 1264.70 | 82560.50 |
| 168 | 2039-05 | 1446.32 | 178.88 | 1267.44 | 81293.05 |
| 169 | 2039-06 | 1446.32 | 176.13 | 1270.19 | 80022.86 |
| 170 | 2039-07 | 1446.32 | 173.38 | 1272.94 | 78749.92 |
| 171 | 2039-08 | 1446.32 | 170.62 | 1275.70 | 77474.22 |
| 172 | 2039-09 | 1446.32 | 167.86 | 1278.46 | 76195.76 |
| 173 | 2039-10 | 1446.32 | 165.09 | 1281.23 | 74914.52 |
| 174 | 2039-11 | 1446.32 | 162.31 | 1284.01 | 73630.51 |
| 175 | 2039-12 | 1446.32 | 159.53 | 1286.79 | 72343.72 |
| 176 | 2040-01 | 1446.32 | 156.74 | 1289.58 | 71054.14 |
| 177 | 2040-02 | 1446.32 | 153.95 | 1292.37 | 69761.77 |
| 178 | 2040-03 | 1446.32 | 151.15 | 1295.17 | 68466.60 |
| 179 | 2040-04 | 1446.32 | 148.34 | 1297.98 | 67168.62 |
| 180 | 2040-05 | 1446.32 | 145.53 | 1300.79 | 65867.82 |
| 181 | 2040-06 | 1446.32 | 142.71 | 1303.61 | 64564.21 |
| 182 | 2040-07 | 1446.32 | 139.89 | 1306.44 | 63257.78 |
| 183 | 2040-08 | 1446.32 | 137.06 | 1309.27 | 61948.51 |
| 184 | 2040-09 | 1446.32 | 134.22 | 1312.10 | 60636.41 |
| 185 | 2040-10 | 1446.32 | 131.38 | 1314.95 | 59321.46 |
| 186 | 2040-11 | 1446.32 | 128.53 | 1317.79 | 58003.67 |
| 187 | 2040-12 | 1446.32 | 125.67 | 1320.65 | 56683.02 |
| 188 | 2041-01 | 1446.32 | 122.81 | 1323.51 | 55359.51 |
| 189 | 2041-02 | 1446.32 | 119.95 | 1326.38 | 54033.13 |
| 190 | 2041-03 | 1446.32 | 117.07 | 1329.25 | 52703.88 |
| 191 | 2041-04 | 1446.32 | 114.19 | 1332.13 | 51371.74 |
| 192 | 2041-05 | 1446.32 | 111.31 | 1335.02 | 50036.72 |
| 193 | 2041-06 | 1446.32 | 108.41 | 1337.91 | 48698.81 |
| 194 | 2041-07 | 1446.32 | 105.51 | 1340.81 | 47358.00 |
| 195 | 2041-08 | 1446.32 | 102.61 | 1343.72 | 46014.29 |
| 196 | 2041-09 | 1446.32 | 99.70 | 1346.63 | 44667.66 |
| 197 | 2041-10 | 1446.32 | 96.78 | 1349.54 | 43318.11 |
| 198 | 2041-11 | 1446.32 | 93.86 | 1352.47 | 41965.65 |
| 199 | 2041-12 | 1446.32 | 90.93 | 1355.40 | 40610.25 |
| 200 | 2042-01 | 1446.32 | 87.99 | 1358.34 | 39251.91 |
| 201 | 2042-02 | 1446.32 | 85.05 | 1361.28 | 37890.63 |
| 202 | 2042-03 | 1446.32 | 82.10 | 1364.23 | 36526.40 |
| 203 | 2042-04 | 1446.32 | 79.14 | 1367.18 | 35159.22 |
| 204 | 2042-05 | 1446.32 | 76.18 | 1370.15 | 33789.07 |
| 205 | 2042-06 | 1446.32 | 73.21 | 1373.11 | 32415.96 |
| 206 | 2042-07 | 1446.32 | 70.23 | 1376.09 | 31039.87 |
| 207 | 2042-08 | 1446.32 | 67.25 | 1379.07 | 29660.80 |
| 208 | 2042-09 | 1446.32 | 64.27 | 1382.06 | 28278.74 |
| 209 | 2042-10 | 1446.32 | 61.27 | 1385.05 | 26893.69 |
| 210 | 2042-11 | 1446.32 | 58.27 | 1388.05 | 25505.63 |
| 211 | 2042-12 | 1446.32 | 55.26 | 1391.06 | 24114.57 |
| 212 | 2043-01 | 1446.32 | 52.25 | 1394.08 | 22720.49 |
| 213 | 2043-02 | 1446.32 | 49.23 | 1397.10 | 21323.40 |
| 214 | 2043-03 | 1446.32 | 46.20 | 1400.12 | 19923.27 |
| 215 | 2043-04 | 1446.32 | 43.17 | 1403.16 | 18520.11 |
| 216 | 2043-05 | 1446.32 | 40.13 | 1406.20 | 17113.92 |
| 217 | 2043-06 | 1446.32 | 37.08 | 1409.24 | 15704.67 |
| 218 | 2043-07 | 1446.32 | 34.03 | 1412.30 | 14292.37 |
| 219 | 2043-08 | 1446.32 | 30.97 | 1415.36 | 12877.02 |
| 220 | 2043-09 | 1446.32 | 27.90 | 1418.42 | 11458.59 |
| 221 | 2043-10 | 1446.32 | 24.83 | 1421.50 | 10037.09 |
| 222 | 2043-11 | 1446.32 | 21.75 | 1424.58 | 8612.52 |
| 223 | 2043-12 | 1446.32 | 18.66 | 1427.66 | 7184.85 |
| 224 | 2044-01 | 1446.32 | 15.57 | 1430.76 | 5754.10 |
| 225 | 2044-02 | 1446.32 | 12.47 | 1433.86 | 4320.24 |
| 226 | 2044-03 | 1446.32 | 9.36 | 1436.96 | 2883.27 |
| 227 | 2044-04 | 1446.32 | 6.25 | 1440.08 | 1443.20 |
| 228 | 2044-05 | 1446.32 | 3.13 | 1443.20 | 0.00 |
等额本金还款方式：
贷款总额：26万
还款月数：19年
首月还款：1703.68元
每月递减：2.47元
利息总额：6.45万
本息合计：32.45万
节省利息：5260.31元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1703.68 | 563.33 | 1140.35 | 258859.65 |
| 2 | 2025-07 | 1701.21 | 560.86 | 1140.35 | 257719.30 |
| 3 | 2025-08 | 1698.74 | 558.39 | 1140.35 | 256578.95 |
| 4 | 2025-09 | 1696.27 | 555.92 | 1140.35 | 255438.60 |
| 5 | 2025-10 | 1693.80 | 553.45 | 1140.35 | 254298.25 |
| 6 | 2025-11 | 1691.33 | 550.98 | 1140.35 | 253157.89 |
| 7 | 2025-12 | 1688.86 | 548.51 | 1140.35 | 252017.54 |
| 8 | 2026-01 | 1686.39 | 546.04 | 1140.35 | 250877.19 |
| 9 | 2026-02 | 1683.92 | 543.57 | 1140.35 | 249736.84 |
| 10 | 2026-03 | 1681.45 | 541.10 | 1140.35 | 248596.49 |
| 11 | 2026-04 | 1678.98 | 538.63 | 1140.35 | 247456.14 |
| 12 | 2026-05 | 1676.51 | 536.15 | 1140.35 | 246315.79 |
| 13 | 2026-06 | 1674.04 | 533.68 | 1140.35 | 245175.44 |
| 14 | 2026-07 | 1671.56 | 531.21 | 1140.35 | 244035.09 |
| 15 | 2026-08 | 1669.09 | 528.74 | 1140.35 | 242894.74 |
| 16 | 2026-09 | 1666.62 | 526.27 | 1140.35 | 241754.39 |
| 17 | 2026-10 | 1664.15 | 523.80 | 1140.35 | 240614.04 |
| 18 | 2026-11 | 1661.68 | 521.33 | 1140.35 | 239473.68 |
| 19 | 2026-12 | 1659.21 | 518.86 | 1140.35 | 238333.33 |
| 20 | 2027-01 | 1656.74 | 516.39 | 1140.35 | 237192.98 |
| 21 | 2027-02 | 1654.27 | 513.92 | 1140.35 | 236052.63 |
| 22 | 2027-03 | 1651.80 | 511.45 | 1140.35 | 234912.28 |
| 23 | 2027-04 | 1649.33 | 508.98 | 1140.35 | 233771.93 |
| 24 | 2027-05 | 1646.86 | 506.51 | 1140.35 | 232631.58 |
| 25 | 2027-06 | 1644.39 | 504.04 | 1140.35 | 231491.23 |
| 26 | 2027-07 | 1641.92 | 501.56 | 1140.35 | 230350.88 |
| 27 | 2027-08 | 1639.44 | 499.09 | 1140.35 | 229210.53 |
| 28 | 2027-09 | 1636.97 | 496.62 | 1140.35 | 228070.18 |
| 29 | 2027-10 | 1634.50 | 494.15 | 1140.35 | 226929.82 |
| 30 | 2027-11 | 1632.03 | 491.68 | 1140.35 | 225789.47 |
| 31 | 2027-12 | 1629.56 | 489.21 | 1140.35 | 224649.12 |
| 32 | 2028-01 | 1627.09 | 486.74 | 1140.35 | 223508.77 |
| 33 | 2028-02 | 1624.62 | 484.27 | 1140.35 | 222368.42 |
| 34 | 2028-03 | 1622.15 | 481.80 | 1140.35 | 221228.07 |
| 35 | 2028-04 | 1619.68 | 479.33 | 1140.35 | 220087.72 |
| 36 | 2028-05 | 1617.21 | 476.86 | 1140.35 | 218947.37 |
| 37 | 2028-06 | 1614.74 | 474.39 | 1140.35 | 217807.02 |
| 38 | 2028-07 | 1612.27 | 471.92 | 1140.35 | 216666.67 |
| 39 | 2028-08 | 1609.80 | 469.44 | 1140.35 | 215526.32 |
| 40 | 2028-09 | 1607.32 | 466.97 | 1140.35 | 214385.96 |
| 41 | 2028-10 | 1604.85 | 464.50 | 1140.35 | 213245.61 |
| 42 | 2028-11 | 1602.38 | 462.03 | 1140.35 | 212105.26 |
| 43 | 2028-12 | 1599.91 | 459.56 | 1140.35 | 210964.91 |
| 44 | 2029-01 | 1597.44 | 457.09 | 1140.35 | 209824.56 |
| 45 | 2029-02 | 1594.97 | 454.62 | 1140.35 | 208684.21 |
| 46 | 2029-03 | 1592.50 | 452.15 | 1140.35 | 207543.86 |
| 47 | 2029-04 | 1590.03 | 449.68 | 1140.35 | 206403.51 |
| 48 | 2029-05 | 1587.56 | 447.21 | 1140.35 | 205263.16 |
| 49 | 2029-06 | 1585.09 | 444.74 | 1140.35 | 204122.81 |
| 50 | 2029-07 | 1582.62 | 442.27 | 1140.35 | 202982.46 |
| 51 | 2029-08 | 1580.15 | 439.80 | 1140.35 | 201842.11 |
| 52 | 2029-09 | 1577.68 | 437.32 | 1140.35 | 200701.75 |
| 53 | 2029-10 | 1575.20 | 434.85 | 1140.35 | 199561.40 |
| 54 | 2029-11 | 1572.73 | 432.38 | 1140.35 | 198421.05 |
| 55 | 2029-12 | 1570.26 | 429.91 | 1140.35 | 197280.70 |
| 56 | 2030-01 | 1567.79 | 427.44 | 1140.35 | 196140.35 |
| 57 | 2030-02 | 1565.32 | 424.97 | 1140.35 | 195000.00 |
| 58 | 2030-03 | 1562.85 | 422.50 | 1140.35 | 193859.65 |
| 59 | 2030-04 | 1560.38 | 420.03 | 1140.35 | 192719.30 |
| 60 | 2030-05 | 1557.91 | 417.56 | 1140.35 | 191578.95 |
| 61 | 2030-06 | 1555.44 | 415.09 | 1140.35 | 190438.60 |
| 62 | 2030-07 | 1552.97 | 412.62 | 1140.35 | 189298.25 |
| 63 | 2030-08 | 1550.50 | 410.15 | 1140.35 | 188157.89 |
| 64 | 2030-09 | 1548.03 | 407.68 | 1140.35 | 187017.54 |
| 65 | 2030-10 | 1545.56 | 405.20 | 1140.35 | 185877.19 |
| 66 | 2030-11 | 1543.08 | 402.73 | 1140.35 | 184736.84 |
| 67 | 2030-12 | 1540.61 | 400.26 | 1140.35 | 183596.49 |
| 68 | 2031-01 | 1538.14 | 397.79 | 1140.35 | 182456.14 |
| 69 | 2031-02 | 1535.67 | 395.32 | 1140.35 | 181315.79 |
| 70 | 2031-03 | 1533.20 | 392.85 | 1140.35 | 180175.44 |
| 71 | 2031-04 | 1530.73 | 390.38 | 1140.35 | 179035.09 |
| 72 | 2031-05 | 1528.26 | 387.91 | 1140.35 | 177894.74 |
| 73 | 2031-06 | 1525.79 | 385.44 | 1140.35 | 176754.39 |
| 74 | 2031-07 | 1523.32 | 382.97 | 1140.35 | 175614.04 |
| 75 | 2031-08 | 1520.85 | 380.50 | 1140.35 | 174473.68 |
| 76 | 2031-09 | 1518.38 | 378.03 | 1140.35 | 173333.33 |
| 77 | 2031-10 | 1515.91 | 375.56 | 1140.35 | 172192.98 |
| 78 | 2031-11 | 1513.44 | 373.08 | 1140.35 | 171052.63 |
| 79 | 2031-12 | 1510.96 | 370.61 | 1140.35 | 169912.28 |
| 80 | 2032-01 | 1508.49 | 368.14 | 1140.35 | 168771.93 |
| 81 | 2032-02 | 1506.02 | 365.67 | 1140.35 | 167631.58 |
| 82 | 2032-03 | 1503.55 | 363.20 | 1140.35 | 166491.23 |
| 83 | 2032-04 | 1501.08 | 360.73 | 1140.35 | 165350.88 |
| 84 | 2032-05 | 1498.61 | 358.26 | 1140.35 | 164210.53 |
| 85 | 2032-06 | 1496.14 | 355.79 | 1140.35 | 163070.18 |
| 86 | 2032-07 | 1493.67 | 353.32 | 1140.35 | 161929.82 |
| 87 | 2032-08 | 1491.20 | 350.85 | 1140.35 | 160789.47 |
| 88 | 2032-09 | 1488.73 | 348.38 | 1140.35 | 159649.12 |
| 89 | 2032-10 | 1486.26 | 345.91 | 1140.35 | 158508.77 |
| 90 | 2032-11 | 1483.79 | 343.44 | 1140.35 | 157368.42 |
| 91 | 2032-12 | 1481.32 | 340.96 | 1140.35 | 156228.07 |
| 92 | 2033-01 | 1478.85 | 338.49 | 1140.35 | 155087.72 |
| 93 | 2033-02 | 1476.37 | 336.02 | 1140.35 | 153947.37 |
| 94 | 2033-03 | 1473.90 | 333.55 | 1140.35 | 152807.02 |
| 95 | 2033-04 | 1471.43 | 331.08 | 1140.35 | 151666.67 |
| 96 | 2033-05 | 1468.96 | 328.61 | 1140.35 | 150526.32 |
| 97 | 2033-06 | 1466.49 | 326.14 | 1140.35 | 149385.96 |
| 98 | 2033-07 | 1464.02 | 323.67 | 1140.35 | 148245.61 |
| 99 | 2033-08 | 1461.55 | 321.20 | 1140.35 | 147105.26 |
| 100 | 2033-09 | 1459.08 | 318.73 | 1140.35 | 145964.91 |
| 101 | 2033-10 | 1456.61 | 316.26 | 1140.35 | 144824.56 |
| 102 | 2033-11 | 1454.14 | 313.79 | 1140.35 | 143684.21 |
| 103 | 2033-12 | 1451.67 | 311.32 | 1140.35 | 142543.86 |
| 104 | 2034-01 | 1449.20 | 308.85 | 1140.35 | 141403.51 |
| 105 | 2034-02 | 1446.73 | 306.37 | 1140.35 | 140263.16 |
| 106 | 2034-03 | 1444.25 | 303.90 | 1140.35 | 139122.81 |
| 107 | 2034-04 | 1441.78 | 301.43 | 1140.35 | 137982.46 |
| 108 | 2034-05 | 1439.31 | 298.96 | 1140.35 | 136842.11 |
| 109 | 2034-06 | 1436.84 | 296.49 | 1140.35 | 135701.75 |
| 110 | 2034-07 | 1434.37 | 294.02 | 1140.35 | 134561.40 |
| 111 | 2034-08 | 1431.90 | 291.55 | 1140.35 | 133421.05 |
| 112 | 2034-09 | 1429.43 | 289.08 | 1140.35 | 132280.70 |
| 113 | 2034-10 | 1426.96 | 286.61 | 1140.35 | 131140.35 |
| 114 | 2034-11 | 1424.49 | 284.14 | 1140.35 | 130000.00 |
| 115 | 2034-12 | 1422.02 | 281.67 | 1140.35 | 128859.65 |
| 116 | 2035-01 | 1419.55 | 279.20 | 1140.35 | 127719.30 |
| 117 | 2035-02 | 1417.08 | 276.73 | 1140.35 | 126578.95 |
| 118 | 2035-03 | 1414.61 | 274.25 | 1140.35 | 125438.60 |
| 119 | 2035-04 | 1412.13 | 271.78 | 1140.35 | 124298.25 |
| 120 | 2035-05 | 1409.66 | 269.31 | 1140.35 | 123157.89 |
| 121 | 2035-06 | 1407.19 | 266.84 | 1140.35 | 122017.54 |
| 122 | 2035-07 | 1404.72 | 264.37 | 1140.35 | 120877.19 |
| 123 | 2035-08 | 1402.25 | 261.90 | 1140.35 | 119736.84 |
| 124 | 2035-09 | 1399.78 | 259.43 | 1140.35 | 118596.49 |
| 125 | 2035-10 | 1397.31 | 256.96 | 1140.35 | 117456.14 |
| 126 | 2035-11 | 1394.84 | 254.49 | 1140.35 | 116315.79 |
| 127 | 2035-12 | 1392.37 | 252.02 | 1140.35 | 115175.44 |
| 128 | 2036-01 | 1389.90 | 249.55 | 1140.35 | 114035.09 |
| 129 | 2036-02 | 1387.43 | 247.08 | 1140.35 | 112894.74 |
| 130 | 2036-03 | 1384.96 | 244.61 | 1140.35 | 111754.39 |
| 131 | 2036-04 | 1382.49 | 242.13 | 1140.35 | 110614.04 |
| 132 | 2036-05 | 1380.01 | 239.66 | 1140.35 | 109473.68 |
| 133 | 2036-06 | 1377.54 | 237.19 | 1140.35 | 108333.33 |
| 134 | 2036-07 | 1375.07 | 234.72 | 1140.35 | 107192.98 |
| 135 | 2036-08 | 1372.60 | 232.25 | 1140.35 | 106052.63 |
| 136 | 2036-09 | 1370.13 | 229.78 | 1140.35 | 104912.28 |
| 137 | 2036-10 | 1367.66 | 227.31 | 1140.35 | 103771.93 |
| 138 | 2036-11 | 1365.19 | 224.84 | 1140.35 | 102631.58 |
| 139 | 2036-12 | 1362.72 | 222.37 | 1140.35 | 101491.23 |
| 140 | 2037-01 | 1360.25 | 219.90 | 1140.35 | 100350.88 |
| 141 | 2037-02 | 1357.78 | 217.43 | 1140.35 | 99210.53 |
| 142 | 2037-03 | 1355.31 | 214.96 | 1140.35 | 98070.18 |
| 143 | 2037-04 | 1352.84 | 212.49 | 1140.35 | 96929.82 |
| 144 | 2037-05 | 1350.37 | 210.01 | 1140.35 | 95789.47 |
| 145 | 2037-06 | 1347.89 | 207.54 | 1140.35 | 94649.12 |
| 146 | 2037-07 | 1345.42 | 205.07 | 1140.35 | 93508.77 |
| 147 | 2037-08 | 1342.95 | 202.60 | 1140.35 | 92368.42 |
| 148 | 2037-09 | 1340.48 | 200.13 | 1140.35 | 91228.07 |
| 149 | 2037-10 | 1338.01 | 197.66 | 1140.35 | 90087.72 |
| 150 | 2037-11 | 1335.54 | 195.19 | 1140.35 | 88947.37 |
| 151 | 2037-12 | 1333.07 | 192.72 | 1140.35 | 87807.02 |
| 152 | 2038-01 | 1330.60 | 190.25 | 1140.35 | 86666.67 |
| 153 | 2038-02 | 1328.13 | 187.78 | 1140.35 | 85526.32 |
| 154 | 2038-03 | 1325.66 | 185.31 | 1140.35 | 84385.96 |
| 155 | 2038-04 | 1323.19 | 182.84 | 1140.35 | 83245.61 |
| 156 | 2038-05 | 1320.72 | 180.37 | 1140.35 | 82105.26 |
| 157 | 2038-06 | 1318.25 | 177.89 | 1140.35 | 80964.91 |
| 158 | 2038-07 | 1315.77 | 175.42 | 1140.35 | 79824.56 |
| 159 | 2038-08 | 1313.30 | 172.95 | 1140.35 | 78684.21 |
| 160 | 2038-09 | 1310.83 | 170.48 | 1140.35 | 77543.86 |
| 161 | 2038-10 | 1308.36 | 168.01 | 1140.35 | 76403.51 |
| 162 | 2038-11 | 1305.89 | 165.54 | 1140.35 | 75263.16 |
| 163 | 2038-12 | 1303.42 | 163.07 | 1140.35 | 74122.81 |
| 164 | 2039-01 | 1300.95 | 160.60 | 1140.35 | 72982.46 |
| 165 | 2039-02 | 1298.48 | 158.13 | 1140.35 | 71842.11 |
| 166 | 2039-03 | 1296.01 | 155.66 | 1140.35 | 70701.75 |
| 167 | 2039-04 | 1293.54 | 153.19 | 1140.35 | 69561.40 |
| 168 | 2039-05 | 1291.07 | 150.72 | 1140.35 | 68421.05 |
| 169 | 2039-06 | 1288.60 | 148.25 | 1140.35 | 67280.70 |
| 170 | 2039-07 | 1286.13 | 145.77 | 1140.35 | 66140.35 |
| 171 | 2039-08 | 1283.65 | 143.30 | 1140.35 | 65000.00 |
| 172 | 2039-09 | 1281.18 | 140.83 | 1140.35 | 63859.65 |
| 173 | 2039-10 | 1278.71 | 138.36 | 1140.35 | 62719.30 |
| 174 | 2039-11 | 1276.24 | 135.89 | 1140.35 | 61578.95 |
| 175 | 2039-12 | 1273.77 | 133.42 | 1140.35 | 60438.60 |
| 176 | 2040-01 | 1271.30 | 130.95 | 1140.35 | 59298.25 |
| 177 | 2040-02 | 1268.83 | 128.48 | 1140.35 | 58157.89 |
| 178 | 2040-03 | 1266.36 | 126.01 | 1140.35 | 57017.54 |
| 179 | 2040-04 | 1263.89 | 123.54 | 1140.35 | 55877.19 |
| 180 | 2040-05 | 1261.42 | 121.07 | 1140.35 | 54736.84 |
| 181 | 2040-06 | 1258.95 | 118.60 | 1140.35 | 53596.49 |
| 182 | 2040-07 | 1256.48 | 116.13 | 1140.35 | 52456.14 |
| 183 | 2040-08 | 1254.01 | 113.65 | 1140.35 | 51315.79 |
| 184 | 2040-09 | 1251.54 | 111.18 | 1140.35 | 50175.44 |
| 185 | 2040-10 | 1249.06 | 108.71 | 1140.35 | 49035.09 |
| 186 | 2040-11 | 1246.59 | 106.24 | 1140.35 | 47894.74 |
| 187 | 2040-12 | 1244.12 | 103.77 | 1140.35 | 46754.39 |
| 188 | 2041-01 | 1241.65 | 101.30 | 1140.35 | 45614.04 |
| 189 | 2041-02 | 1239.18 | 98.83 | 1140.35 | 44473.68 |
| 190 | 2041-03 | 1236.71 | 96.36 | 1140.35 | 43333.33 |
| 191 | 2041-04 | 1234.24 | 93.89 | 1140.35 | 42192.98 |
| 192 | 2041-05 | 1231.77 | 91.42 | 1140.35 | 41052.63 |
| 193 | 2041-06 | 1229.30 | 88.95 | 1140.35 | 39912.28 |
| 194 | 2041-07 | 1226.83 | 86.48 | 1140.35 | 38771.93 |
| 195 | 2041-08 | 1224.36 | 84.01 | 1140.35 | 37631.58 |
| 196 | 2041-09 | 1221.89 | 81.54 | 1140.35 | 36491.23 |
| 197 | 2041-10 | 1219.42 | 79.06 | 1140.35 | 35350.88 |
| 198 | 2041-11 | 1216.94 | 76.59 | 1140.35 | 34210.53 |
| 199 | 2041-12 | 1214.47 | 74.12 | 1140.35 | 33070.18 |
| 200 | 2042-01 | 1212.00 | 71.65 | 1140.35 | 31929.82 |
| 201 | 2042-02 | 1209.53 | 69.18 | 1140.35 | 30789.47 |
| 202 | 2042-03 | 1207.06 | 66.71 | 1140.35 | 29649.12 |
| 203 | 2042-04 | 1204.59 | 64.24 | 1140.35 | 28508.77 |
| 204 | 2042-05 | 1202.12 | 61.77 | 1140.35 | 27368.42 |
| 205 | 2042-06 | 1199.65 | 59.30 | 1140.35 | 26228.07 |
| 206 | 2042-07 | 1197.18 | 56.83 | 1140.35 | 25087.72 |
| 207 | 2042-08 | 1194.71 | 54.36 | 1140.35 | 23947.37 |
| 208 | 2042-09 | 1192.24 | 51.89 | 1140.35 | 22807.02 |
| 209 | 2042-10 | 1189.77 | 49.42 | 1140.35 | 21666.67 |
| 210 | 2042-11 | 1187.30 | 46.94 | 1140.35 | 20526.32 |
| 211 | 2042-12 | 1184.82 | 44.47 | 1140.35 | 19385.96 |
| 212 | 2043-01 | 1182.35 | 42.00 | 1140.35 | 18245.61 |
| 213 | 2043-02 | 1179.88 | 39.53 | 1140.35 | 17105.26 |
| 214 | 2043-03 | 1177.41 | 37.06 | 1140.35 | 15964.91 |
| 215 | 2043-04 | 1174.94 | 34.59 | 1140.35 | 14824.56 |
| 216 | 2043-05 | 1172.47 | 32.12 | 1140.35 | 13684.21 |
| 217 | 2043-06 | 1170.00 | 29.65 | 1140.35 | 12543.86 |
| 218 | 2043-07 | 1167.53 | 27.18 | 1140.35 | 11403.51 |
| 219 | 2043-08 | 1165.06 | 24.71 | 1140.35 | 10263.16 |
| 220 | 2043-09 | 1162.59 | 22.24 | 1140.35 | 9122.81 |
| 221 | 2043-10 | 1160.12 | 19.77 | 1140.35 | 7982.46 |
| 222 | 2043-11 | 1157.65 | 17.30 | 1140.35 | 6842.11 |
| 223 | 2043-12 | 1155.18 | 14.82 | 1140.35 | 5701.75 |
| 224 | 2044-01 | 1152.70 | 12.35 | 1140.35 | 4561.40 |
| 225 | 2044-02 | 1150.23 | 9.88 | 1140.35 | 3421.05 |
| 226 | 2044-03 | 1147.76 | 7.41 | 1140.35 | 2280.70 |
| 227 | 2044-04 | 1145.29 | 4.94 | 1140.35 | 1140.35 |
| 228 | 2044-05 | 1142.82 | 2.47 | 1140.35 | 0.00 |