贷款37.78万（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：37.78万
还款月数：20年
每月还款：2067元
利息总额：11.83万
本息合计：49.61万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-03 | 2067.00 | 897.27 | 1169.73 | 376627.61 |
| 2 | 2023-04 | 2067.00 | 894.49 | 1172.51 | 375455.10 |
| 3 | 2023-05 | 2067.00 | 891.71 | 1175.29 | 374279.80 |
| 4 | 2023-06 | 2067.00 | 888.91 | 1178.09 | 373101.72 |
| 5 | 2023-07 | 2067.00 | 886.12 | 1180.88 | 371920.83 |
| 6 | 2023-08 | 2067.00 | 883.31 | 1183.69 | 370737.14 |
| 7 | 2023-09 | 2067.00 | 880.50 | 1186.50 | 369550.65 |
| 8 | 2023-10 | 2067.00 | 877.68 | 1189.32 | 368361.33 |
| 9 | 2023-11 | 2067.00 | 874.86 | 1192.14 | 367169.19 |
| 10 | 2023-12 | 2067.00 | 872.03 | 1194.97 | 365974.21 |
| 11 | 2024-01 | 2067.00 | 869.19 | 1197.81 | 364776.40 |
| 12 | 2024-02 | 2067.00 | 866.34 | 1200.66 | 363575.75 |
| 13 | 2024-03 | 2067.00 | 863.49 | 1203.51 | 362372.24 |
| 14 | 2024-04 | 2067.00 | 860.63 | 1206.37 | 361165.87 |
| 15 | 2024-05 | 2067.00 | 857.77 | 1209.23 | 359956.64 |
| 16 | 2024-06 | 2067.00 | 854.90 | 1212.10 | 358744.54 |
| 17 | 2024-07 | 2067.00 | 852.02 | 1214.98 | 357529.56 |
| 18 | 2024-08 | 2067.00 | 849.13 | 1217.87 | 356311.69 |
| 19 | 2024-09 | 2067.00 | 846.24 | 1220.76 | 355090.93 |
| 20 | 2024-10 | 2067.00 | 843.34 | 1223.66 | 353867.27 |
| 21 | 2024-11 | 2067.00 | 840.43 | 1226.57 | 352640.71 |
| 22 | 2024-12 | 2067.00 | 837.52 | 1229.48 | 351411.23 |
| 23 | 2025-01 | 2067.00 | 834.60 | 1232.40 | 350178.83 |
| 24 | 2025-02 | 2067.00 | 831.67 | 1235.33 | 348943.50 |
| 25 | 2025-03 | 2067.00 | 828.74 | 1238.26 | 347705.24 |
| 26 | 2025-04 | 2067.00 | 825.80 | 1241.20 | 346464.04 |
| 27 | 2025-05 | 2067.00 | 822.85 | 1244.15 | 345219.90 |
| 28 | 2025-06 | 2067.00 | 819.90 | 1247.10 | 343972.79 |
| 29 | 2025-07 | 2067.00 | 816.94 | 1250.06 | 342722.73 |
| 30 | 2025-08 | 2067.00 | 813.97 | 1253.03 | 341469.70 |
| 31 | 2025-09 | 2067.00 | 810.99 | 1256.01 | 340213.69 |
| 32 | 2025-10 | 2067.00 | 808.01 | 1258.99 | 338954.69 |
| 33 | 2025-11 | 2067.00 | 805.02 | 1261.98 | 337692.71 |
| 34 | 2025-12 | 2067.00 | 802.02 | 1264.98 | 336427.73 |
| 35 | 2026-01 | 2067.00 | 799.02 | 1267.98 | 335159.75 |
| 36 | 2026-02 | 2067.00 | 796.00 | 1271.00 | 333888.75 |
| 37 | 2026-03 | 2067.00 | 792.99 | 1274.01 | 332614.74 |
| 38 | 2026-04 | 2067.00 | 789.96 | 1277.04 | 331337.70 |
| 39 | 2026-05 | 2067.00 | 786.93 | 1280.07 | 330057.62 |
| 40 | 2026-06 | 2067.00 | 783.89 | 1283.11 | 328774.51 |
| 41 | 2026-07 | 2067.00 | 780.84 | 1286.16 | 327488.35 |
| 42 | 2026-08 | 2067.00 | 777.78 | 1289.22 | 326199.14 |
| 43 | 2026-09 | 2067.00 | 774.72 | 1292.28 | 324906.86 |
| 44 | 2026-10 | 2067.00 | 771.65 | 1295.35 | 323611.51 |
| 45 | 2026-11 | 2067.00 | 768.58 | 1298.42 | 322313.09 |
| 46 | 2026-12 | 2067.00 | 765.49 | 1301.51 | 321011.58 |
| 47 | 2027-01 | 2067.00 | 762.40 | 1304.60 | 319706.99 |
| 48 | 2027-02 | 2067.00 | 759.30 | 1307.70 | 318399.29 |
| 49 | 2027-03 | 2067.00 | 756.20 | 1310.80 | 317088.49 |
| 50 | 2027-04 | 2067.00 | 753.09 | 1313.91 | 315774.57 |
| 51 | 2027-05 | 2067.00 | 749.96 | 1317.04 | 314457.54 |
| 52 | 2027-06 | 2067.00 | 746.84 | 1320.16 | 313137.37 |
| 53 | 2027-07 | 2067.00 | 743.70 | 1323.30 | 311814.08 |
| 54 | 2027-08 | 2067.00 | 740.56 | 1326.44 | 310487.63 |
| 55 | 2027-09 | 2067.00 | 737.41 | 1329.59 | 309158.04 |
| 56 | 2027-10 | 2067.00 | 734.25 | 1332.75 | 307825.29 |
| 57 | 2027-11 | 2067.00 | 731.09 | 1335.91 | 306489.38 |
| 58 | 2027-12 | 2067.00 | 727.91 | 1339.09 | 305150.29 |
| 59 | 2028-01 | 2067.00 | 724.73 | 1342.27 | 303808.02 |
| 60 | 2028-02 | 2067.00 | 721.54 | 1345.46 | 302462.57 |
| 61 | 2028-03 | 2067.00 | 718.35 | 1348.65 | 301113.91 |
| 62 | 2028-04 | 2067.00 | 715.15 | 1351.85 | 299762.06 |
| 63 | 2028-05 | 2067.00 | 711.93 | 1355.07 | 298406.99 |
| 64 | 2028-06 | 2067.00 | 708.72 | 1358.28 | 297048.71 |
| 65 | 2028-07 | 2067.00 | 705.49 | 1361.51 | 295687.20 |
| 66 | 2028-08 | 2067.00 | 702.26 | 1364.74 | 294322.46 |
| 67 | 2028-09 | 2067.00 | 699.02 | 1367.98 | 292954.48 |
| 68 | 2028-10 | 2067.00 | 695.77 | 1371.23 | 291583.24 |
| 69 | 2028-11 | 2067.00 | 692.51 | 1374.49 | 290208.75 |
| 70 | 2028-12 | 2067.00 | 689.25 | 1377.75 | 288831.00 |
| 71 | 2029-01 | 2067.00 | 685.97 | 1381.03 | 287449.97 |
| 72 | 2029-02 | 2067.00 | 682.69 | 1384.31 | 286065.67 |
| 73 | 2029-03 | 2067.00 | 679.41 | 1387.59 | 284678.07 |
| 74 | 2029-04 | 2067.00 | 676.11 | 1390.89 | 283287.18 |
| 75 | 2029-05 | 2067.00 | 672.81 | 1394.19 | 281892.99 |
| 76 | 2029-06 | 2067.00 | 669.50 | 1397.50 | 280495.48 |
| 77 | 2029-07 | 2067.00 | 666.18 | 1400.82 | 279094.66 |
| 78 | 2029-08 | 2067.00 | 662.85 | 1404.15 | 277690.51 |
| 79 | 2029-09 | 2067.00 | 659.51 | 1407.49 | 276283.03 |
| 80 | 2029-10 | 2067.00 | 656.17 | 1410.83 | 274872.20 |
| 81 | 2029-11 | 2067.00 | 652.82 | 1414.18 | 273458.02 |
| 82 | 2029-12 | 2067.00 | 649.46 | 1417.54 | 272040.48 |
| 83 | 2030-01 | 2067.00 | 646.10 | 1420.90 | 270619.58 |
| 84 | 2030-02 | 2067.00 | 642.72 | 1424.28 | 269195.30 |
| 85 | 2030-03 | 2067.00 | 639.34 | 1427.66 | 267767.64 |
| 86 | 2030-04 | 2067.00 | 635.95 | 1431.05 | 266336.59 |
| 87 | 2030-05 | 2067.00 | 632.55 | 1434.45 | 264902.14 |
| 88 | 2030-06 | 2067.00 | 629.14 | 1437.86 | 263464.28 |
| 89 | 2030-07 | 2067.00 | 625.73 | 1441.27 | 262023.01 |
| 90 | 2030-08 | 2067.00 | 622.30 | 1444.70 | 260578.31 |
| 91 | 2030-09 | 2067.00 | 618.87 | 1448.13 | 259130.19 |
| 92 | 2030-10 | 2067.00 | 615.43 | 1451.57 | 257678.62 |
| 93 | 2030-11 | 2067.00 | 611.99 | 1455.01 | 256223.61 |
| 94 | 2030-12 | 2067.00 | 608.53 | 1458.47 | 254765.14 |
| 95 | 2031-01 | 2067.00 | 605.07 | 1461.93 | 253303.20 |
| 96 | 2031-02 | 2067.00 | 601.60 | 1465.40 | 251837.80 |
| 97 | 2031-03 | 2067.00 | 598.11 | 1468.89 | 250368.91 |
| 98 | 2031-04 | 2067.00 | 594.63 | 1472.37 | 248896.54 |
| 99 | 2031-05 | 2067.00 | 591.13 | 1475.87 | 247420.67 |
| 100 | 2031-06 | 2067.00 | 587.62 | 1479.38 | 245941.29 |
| 101 | 2031-07 | 2067.00 | 584.11 | 1482.89 | 244458.40 |
| 102 | 2031-08 | 2067.00 | 580.59 | 1486.41 | 242971.99 |
| 103 | 2031-09 | 2067.00 | 577.06 | 1489.94 | 241482.05 |
| 104 | 2031-10 | 2067.00 | 573.52 | 1493.48 | 239988.57 |
| 105 | 2031-11 | 2067.00 | 569.97 | 1497.03 | 238491.54 |
| 106 | 2031-12 | 2067.00 | 566.42 | 1500.58 | 236990.96 |
| 107 | 2032-01 | 2067.00 | 562.85 | 1504.15 | 235486.82 |
| 108 | 2032-02 | 2067.00 | 559.28 | 1507.72 | 233979.10 |
| 109 | 2032-03 | 2067.00 | 555.70 | 1511.30 | 232467.80 |
| 110 | 2032-04 | 2067.00 | 552.11 | 1514.89 | 230952.91 |
| 111 | 2032-05 | 2067.00 | 548.51 | 1518.49 | 229434.42 |
| 112 | 2032-06 | 2067.00 | 544.91 | 1522.09 | 227912.33 |
| 113 | 2032-07 | 2067.00 | 541.29 | 1525.71 | 226386.62 |
| 114 | 2032-08 | 2067.00 | 537.67 | 1529.33 | 224857.29 |
| 115 | 2032-09 | 2067.00 | 534.04 | 1532.96 | 223324.32 |
| 116 | 2032-10 | 2067.00 | 530.40 | 1536.60 | 221787.72 |
| 117 | 2032-11 | 2067.00 | 526.75 | 1540.25 | 220247.46 |
| 118 | 2032-12 | 2067.00 | 523.09 | 1543.91 | 218703.55 |
| 119 | 2033-01 | 2067.00 | 519.42 | 1547.58 | 217155.97 |
| 120 | 2033-02 | 2067.00 | 515.75 | 1551.25 | 215604.72 |
| 121 | 2033-03 | 2067.00 | 512.06 | 1554.94 | 214049.78 |
| 122 | 2033-04 | 2067.00 | 508.37 | 1558.63 | 212491.15 |
| 123 | 2033-05 | 2067.00 | 504.67 | 1562.33 | 210928.81 |
| 124 | 2033-06 | 2067.00 | 500.96 | 1566.04 | 209362.77 |
| 125 | 2033-07 | 2067.00 | 497.24 | 1569.76 | 207793.01 |
| 126 | 2033-08 | 2067.00 | 493.51 | 1573.49 | 206219.52 |
| 127 | 2033-09 | 2067.00 | 489.77 | 1577.23 | 204642.29 |
| 128 | 2033-10 | 2067.00 | 486.03 | 1580.97 | 203061.31 |
| 129 | 2033-11 | 2067.00 | 482.27 | 1584.73 | 201476.58 |
| 130 | 2033-12 | 2067.00 | 478.51 | 1588.49 | 199888.09 |
| 131 | 2034-01 | 2067.00 | 474.73 | 1592.27 | 198295.82 |
| 132 | 2034-02 | 2067.00 | 470.95 | 1596.05 | 196699.78 |
| 133 | 2034-03 | 2067.00 | 467.16 | 1599.84 | 195099.94 |
| 134 | 2034-04 | 2067.00 | 463.36 | 1603.64 | 193496.30 |
| 135 | 2034-05 | 2067.00 | 459.55 | 1607.45 | 191888.85 |
| 136 | 2034-06 | 2067.00 | 455.74 | 1611.26 | 190277.59 |
| 137 | 2034-07 | 2067.00 | 451.91 | 1615.09 | 188662.50 |
| 138 | 2034-08 | 2067.00 | 448.07 | 1618.93 | 187043.57 |
| 139 | 2034-09 | 2067.00 | 444.23 | 1622.77 | 185420.80 |
| 140 | 2034-10 | 2067.00 | 440.37 | 1626.63 | 183794.18 |
| 141 | 2034-11 | 2067.00 | 436.51 | 1630.49 | 182163.69 |
| 142 | 2034-12 | 2067.00 | 432.64 | 1634.36 | 180529.33 |
| 143 | 2035-01 | 2067.00 | 428.76 | 1638.24 | 178891.08 |
| 144 | 2035-02 | 2067.00 | 424.87 | 1642.13 | 177248.95 |
| 145 | 2035-03 | 2067.00 | 420.97 | 1646.03 | 175602.92 |
| 146 | 2035-04 | 2067.00 | 417.06 | 1649.94 | 173952.97 |
| 147 | 2035-05 | 2067.00 | 413.14 | 1653.86 | 172299.11 |
| 148 | 2035-06 | 2067.00 | 409.21 | 1657.79 | 170641.32 |
| 149 | 2035-07 | 2067.00 | 405.27 | 1661.73 | 168979.59 |
| 150 | 2035-08 | 2067.00 | 401.33 | 1665.67 | 167313.92 |
| 151 | 2035-09 | 2067.00 | 397.37 | 1669.63 | 165644.29 |
| 152 | 2035-10 | 2067.00 | 393.41 | 1673.59 | 163970.70 |
| 153 | 2035-11 | 2067.00 | 389.43 | 1677.57 | 162293.13 |
| 154 | 2035-12 | 2067.00 | 385.45 | 1681.55 | 160611.57 |
| 155 | 2036-01 | 2067.00 | 381.45 | 1685.55 | 158926.03 |
| 156 | 2036-02 | 2067.00 | 377.45 | 1689.55 | 157236.48 |
| 157 | 2036-03 | 2067.00 | 373.44 | 1693.56 | 155542.91 |
| 158 | 2036-04 | 2067.00 | 369.41 | 1697.59 | 153845.33 |
| 159 | 2036-05 | 2067.00 | 365.38 | 1701.62 | 152143.71 |
| 160 | 2036-06 | 2067.00 | 361.34 | 1705.66 | 150438.05 |
| 161 | 2036-07 | 2067.00 | 357.29 | 1709.71 | 148728.34 |
| 162 | 2036-08 | 2067.00 | 353.23 | 1713.77 | 147014.57 |
| 163 | 2036-09 | 2067.00 | 349.16 | 1717.84 | 145296.73 |
| 164 | 2036-10 | 2067.00 | 345.08 | 1721.92 | 143574.81 |
| 165 | 2036-11 | 2067.00 | 340.99 | 1726.01 | 141848.80 |
| 166 | 2036-12 | 2067.00 | 336.89 | 1730.11 | 140118.69 |
| 167 | 2037-01 | 2067.00 | 332.78 | 1734.22 | 138384.47 |
| 168 | 2037-02 | 2067.00 | 328.66 | 1738.34 | 136646.14 |
| 169 | 2037-03 | 2067.00 | 324.53 | 1742.47 | 134903.67 |
| 170 | 2037-04 | 2067.00 | 320.40 | 1746.60 | 133157.07 |
| 171 | 2037-05 | 2067.00 | 316.25 | 1750.75 | 131406.31 |
| 172 | 2037-06 | 2067.00 | 312.09 | 1754.91 | 129651.40 |
| 173 | 2037-07 | 2067.00 | 307.92 | 1759.08 | 127892.33 |
| 174 | 2037-08 | 2067.00 | 303.74 | 1763.26 | 126129.07 |
| 175 | 2037-09 | 2067.00 | 299.56 | 1767.44 | 124361.63 |
| 176 | 2037-10 | 2067.00 | 295.36 | 1771.64 | 122589.99 |
| 177 | 2037-11 | 2067.00 | 291.15 | 1775.85 | 120814.14 |
| 178 | 2037-12 | 2067.00 | 286.93 | 1780.07 | 119034.07 |
| 179 | 2038-01 | 2067.00 | 282.71 | 1784.29 | 117249.78 |
| 180 | 2038-02 | 2067.00 | 278.47 | 1788.53 | 115461.25 |
| 181 | 2038-03 | 2067.00 | 274.22 | 1792.78 | 113668.47 |
| 182 | 2038-04 | 2067.00 | 269.96 | 1797.04 | 111871.43 |
| 183 | 2038-05 | 2067.00 | 265.69 | 1801.31 | 110070.12 |
| 184 | 2038-06 | 2067.00 | 261.42 | 1805.58 | 108264.54 |
| 185 | 2038-07 | 2067.00 | 257.13 | 1809.87 | 106454.67 |
| 186 | 2038-08 | 2067.00 | 252.83 | 1814.17 | 104640.50 |
| 187 | 2038-09 | 2067.00 | 248.52 | 1818.48 | 102822.02 |
| 188 | 2038-10 | 2067.00 | 244.20 | 1822.80 | 100999.22 |
| 189 | 2038-11 | 2067.00 | 239.87 | 1827.13 | 99172.09 |
| 190 | 2038-12 | 2067.00 | 235.53 | 1831.47 | 97340.63 |
| 191 | 2039-01 | 2067.00 | 231.18 | 1835.82 | 95504.81 |
| 192 | 2039-02 | 2067.00 | 226.82 | 1840.18 | 93664.64 |
| 193 | 2039-03 | 2067.00 | 222.45 | 1844.55 | 91820.09 |
| 194 | 2039-04 | 2067.00 | 218.07 | 1848.93 | 89971.16 |
| 195 | 2039-05 | 2067.00 | 213.68 | 1853.32 | 88117.84 |
| 196 | 2039-06 | 2067.00 | 209.28 | 1857.72 | 86260.12 |
| 197 | 2039-07 | 2067.00 | 204.87 | 1862.13 | 84397.99 |
| 198 | 2039-08 | 2067.00 | 200.45 | 1866.55 | 82531.44 |
| 199 | 2039-09 | 2067.00 | 196.01 | 1870.99 | 80660.45 |
| 200 | 2039-10 | 2067.00 | 191.57 | 1875.43 | 78785.02 |
| 201 | 2039-11 | 2067.00 | 187.11 | 1879.89 | 76905.13 |
| 202 | 2039-12 | 2067.00 | 182.65 | 1884.35 | 75020.78 |
| 203 | 2040-01 | 2067.00 | 178.17 | 1888.83 | 73131.96 |
| 204 | 2040-02 | 2067.00 | 173.69 | 1893.31 | 71238.64 |
| 205 | 2040-03 | 2067.00 | 169.19 | 1897.81 | 69340.84 |
| 206 | 2040-04 | 2067.00 | 164.68 | 1902.32 | 67438.52 |
| 207 | 2040-05 | 2067.00 | 160.17 | 1906.83 | 65531.69 |
| 208 | 2040-06 | 2067.00 | 155.64 | 1911.36 | 63620.33 |
| 209 | 2040-07 | 2067.00 | 151.10 | 1915.90 | 61704.42 |
| 210 | 2040-08 | 2067.00 | 146.55 | 1920.45 | 59783.97 |
| 211 | 2040-09 | 2067.00 | 141.99 | 1925.01 | 57858.96 |
| 212 | 2040-10 | 2067.00 | 137.42 | 1929.58 | 55929.37 |
| 213 | 2040-11 | 2067.00 | 132.83 | 1934.17 | 53995.21 |
| 214 | 2040-12 | 2067.00 | 128.24 | 1938.76 | 52056.44 |
| 215 | 2041-01 | 2067.00 | 123.63 | 1943.37 | 50113.08 |
| 216 | 2041-02 | 2067.00 | 119.02 | 1947.98 | 48165.10 |
| 217 | 2041-03 | 2067.00 | 114.39 | 1952.61 | 46212.49 |
| 218 | 2041-04 | 2067.00 | 109.75 | 1957.25 | 44255.24 |
| 219 | 2041-05 | 2067.00 | 105.11 | 1961.89 | 42293.35 |
| 220 | 2041-06 | 2067.00 | 100.45 | 1966.55 | 40326.80 |
| 221 | 2041-07 | 2067.00 | 95.78 | 1971.22 | 38355.57 |
| 222 | 2041-08 | 2067.00 | 91.09 | 1975.91 | 36379.67 |
| 223 | 2041-09 | 2067.00 | 86.40 | 1980.60 | 34399.07 |
| 224 | 2041-10 | 2067.00 | 81.70 | 1985.30 | 32413.77 |
| 225 | 2041-11 | 2067.00 | 76.98 | 1990.02 | 30423.75 |
| 226 | 2041-12 | 2067.00 | 72.26 | 1994.74 | 28429.01 |
| 227 | 2042-01 | 2067.00 | 67.52 | 1999.48 | 26429.52 |
| 228 | 2042-02 | 2067.00 | 62.77 | 2004.23 | 24425.29 |
| 229 | 2042-03 | 2067.00 | 58.01 | 2008.99 | 22416.30 |
| 230 | 2042-04 | 2067.00 | 53.24 | 2013.76 | 20402.54 |
| 231 | 2042-05 | 2067.00 | 48.46 | 2018.54 | 18384.00 |
| 232 | 2042-06 | 2067.00 | 43.66 | 2023.34 | 16360.66 |
| 233 | 2042-07 | 2067.00 | 38.86 | 2028.14 | 14332.52 |
| 234 | 2042-08 | 2067.00 | 34.04 | 2032.96 | 12299.56 |
| 235 | 2042-09 | 2067.00 | 29.21 | 2037.79 | 10261.77 |
| 236 | 2042-10 | 2067.00 | 24.37 | 2042.63 | 8219.14 |
| 237 | 2042-11 | 2067.00 | 19.52 | 2047.48 | 6171.66 |
| 238 | 2042-12 | 2067.00 | 14.66 | 2052.34 | 4119.32 |
| 239 | 2043-01 | 2067.00 | 9.78 | 2057.22 | 2062.10 |
| 240 | 2043-02 | 2067.00 | 4.90 | 2062.10 | 0.00 |
等额本金还款方式：
贷款总额：37.78万
还款月数：20年
首月还款：2067元
每月递减：3.13元
利息总额：9.04万
本息合计：40.64万
节省利息：27854.7元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-03 | 2067.00 | 750.44 | 1316.56 | 314657.96 |
| 2 | 2023-04 | 2063.87 | 747.31 | 1316.56 | 313341.40 |
| 3 | 2023-05 | 2060.75 | 744.19 | 1316.56 | 312024.84 |
| 4 | 2023-06 | 2057.62 | 741.06 | 1316.56 | 310708.28 |
| 5 | 2023-07 | 2054.49 | 737.93 | 1316.56 | 309391.72 |
| 6 | 2023-08 | 2051.37 | 734.81 | 1316.56 | 308075.16 |
| 7 | 2023-09 | 2048.24 | 731.68 | 1316.56 | 306758.60 |
| 8 | 2023-10 | 2045.11 | 728.55 | 1316.56 | 305442.04 |
| 9 | 2023-11 | 2041.99 | 725.42 | 1316.56 | 304125.48 |
| 10 | 2023-12 | 2038.86 | 722.30 | 1316.56 | 302808.92 |
| 11 | 2024-01 | 2035.73 | 719.17 | 1316.56 | 301492.36 |
| 12 | 2024-02 | 2032.60 | 716.04 | 1316.56 | 300175.80 |
| 13 | 2024-03 | 2029.48 | 712.92 | 1316.56 | 298859.24 |
| 14 | 2024-04 | 2026.35 | 709.79 | 1316.56 | 297542.68 |
| 15 | 2024-05 | 2023.22 | 706.66 | 1316.56 | 296226.11 |
| 16 | 2024-06 | 2020.10 | 703.54 | 1316.56 | 294909.55 |
| 17 | 2024-07 | 2016.97 | 700.41 | 1316.56 | 293592.99 |
| 18 | 2024-08 | 2013.84 | 697.28 | 1316.56 | 292276.43 |
| 19 | 2024-09 | 2010.72 | 694.16 | 1316.56 | 290959.87 |
| 20 | 2024-10 | 2007.59 | 691.03 | 1316.56 | 289643.31 |
| 21 | 2024-11 | 2004.46 | 687.90 | 1316.56 | 288326.75 |
| 22 | 2024-12 | 2001.34 | 684.78 | 1316.56 | 287010.19 |
| 23 | 2025-01 | 1998.21 | 681.65 | 1316.56 | 285693.63 |
| 24 | 2025-02 | 1995.08 | 678.52 | 1316.56 | 284377.07 |
| 25 | 2025-03 | 1991.96 | 675.40 | 1316.56 | 283060.51 |
| 26 | 2025-04 | 1988.83 | 672.27 | 1316.56 | 281743.95 |
| 27 | 2025-05 | 1985.70 | 669.14 | 1316.56 | 280427.39 |
| 28 | 2025-06 | 1982.58 | 666.02 | 1316.56 | 279110.83 |
| 29 | 2025-07 | 1979.45 | 662.89 | 1316.56 | 277794.27 |
| 30 | 2025-08 | 1976.32 | 659.76 | 1316.56 | 276477.71 |
| 31 | 2025-09 | 1973.20 | 656.63 | 1316.56 | 275161.15 |
| 32 | 2025-10 | 1970.07 | 653.51 | 1316.56 | 273844.59 |
| 33 | 2025-11 | 1966.94 | 650.38 | 1316.56 | 272528.03 |
| 34 | 2025-12 | 1963.81 | 647.25 | 1316.56 | 271211.46 |
| 35 | 2026-01 | 1960.69 | 644.13 | 1316.56 | 269894.90 |
| 36 | 2026-02 | 1957.56 | 641.00 | 1316.56 | 268578.34 |
| 37 | 2026-03 | 1954.43 | 637.87 | 1316.56 | 267261.78 |
| 38 | 2026-04 | 1951.31 | 634.75 | 1316.56 | 265945.22 |
| 39 | 2026-05 | 1948.18 | 631.62 | 1316.56 | 264628.66 |
| 40 | 2026-06 | 1945.05 | 628.49 | 1316.56 | 263312.10 |
| 41 | 2026-07 | 1941.93 | 625.37 | 1316.56 | 261995.54 |
| 42 | 2026-08 | 1938.80 | 622.24 | 1316.56 | 260678.98 |
| 43 | 2026-09 | 1935.67 | 619.11 | 1316.56 | 259362.42 |
| 44 | 2026-10 | 1932.55 | 615.99 | 1316.56 | 258045.86 |
| 45 | 2026-11 | 1929.42 | 612.86 | 1316.56 | 256729.30 |
| 46 | 2026-12 | 1926.29 | 609.73 | 1316.56 | 255412.74 |
| 47 | 2027-01 | 1923.17 | 606.61 | 1316.56 | 254096.18 |
| 48 | 2027-02 | 1920.04 | 603.48 | 1316.56 | 252779.62 |
| 49 | 2027-03 | 1916.91 | 600.35 | 1316.56 | 251463.06 |
| 50 | 2027-04 | 1913.79 | 597.22 | 1316.56 | 250146.50 |
| 51 | 2027-05 | 1910.66 | 594.10 | 1316.56 | 248829.94 |
| 52 | 2027-06 | 1907.53 | 590.97 | 1316.56 | 247513.38 |
| 53 | 2027-07 | 1904.40 | 587.84 | 1316.56 | 246196.82 |
| 54 | 2027-08 | 1901.28 | 584.72 | 1316.56 | 244880.25 |
| 55 | 2027-09 | 1898.15 | 581.59 | 1316.56 | 243563.69 |
| 56 | 2027-10 | 1895.02 | 578.46 | 1316.56 | 242247.13 |
| 57 | 2027-11 | 1891.90 | 575.34 | 1316.56 | 240930.57 |
| 58 | 2027-12 | 1888.77 | 572.21 | 1316.56 | 239614.01 |
| 59 | 2028-01 | 1885.64 | 569.08 | 1316.56 | 238297.45 |
| 60 | 2028-02 | 1882.52 | 565.96 | 1316.56 | 236980.89 |
| 61 | 2028-03 | 1879.39 | 562.83 | 1316.56 | 235664.33 |
| 62 | 2028-04 | 1876.26 | 559.70 | 1316.56 | 234347.77 |
| 63 | 2028-05 | 1873.14 | 556.58 | 1316.56 | 233031.21 |
| 64 | 2028-06 | 1870.01 | 553.45 | 1316.56 | 231714.65 |
| 65 | 2028-07 | 1866.88 | 550.32 | 1316.56 | 230398.09 |
| 66 | 2028-08 | 1863.76 | 547.20 | 1316.56 | 229081.53 |
| 67 | 2028-09 | 1860.63 | 544.07 | 1316.56 | 227764.97 |
| 68 | 2028-10 | 1857.50 | 540.94 | 1316.56 | 226448.41 |
| 69 | 2028-11 | 1854.38 | 537.81 | 1316.56 | 225131.85 |
| 70 | 2028-12 | 1851.25 | 534.69 | 1316.56 | 223815.29 |
| 71 | 2029-01 | 1848.12 | 531.56 | 1316.56 | 222498.73 |
| 72 | 2029-02 | 1844.99 | 528.43 | 1316.56 | 221182.17 |
| 73 | 2029-03 | 1841.87 | 525.31 | 1316.56 | 219865.61 |
| 74 | 2029-04 | 1838.74 | 522.18 | 1316.56 | 218549.04 |
| 75 | 2029-05 | 1835.61 | 519.05 | 1316.56 | 217232.48 |
| 76 | 2029-06 | 1832.49 | 515.93 | 1316.56 | 215915.92 |
| 77 | 2029-07 | 1829.36 | 512.80 | 1316.56 | 214599.36 |
| 78 | 2029-08 | 1826.23 | 509.67 | 1316.56 | 213282.80 |
| 79 | 2029-09 | 1823.11 | 506.55 | 1316.56 | 211966.24 |
| 80 | 2029-10 | 1819.98 | 503.42 | 1316.56 | 210649.68 |
| 81 | 2029-11 | 1816.85 | 500.29 | 1316.56 | 209333.12 |
| 82 | 2029-12 | 1813.73 | 497.17 | 1316.56 | 208016.56 |
| 83 | 2030-01 | 1810.60 | 494.04 | 1316.56 | 206700.00 |
| 84 | 2030-02 | 1807.47 | 490.91 | 1316.56 | 205383.44 |
| 85 | 2030-03 | 1804.35 | 487.79 | 1316.56 | 204066.88 |
| 86 | 2030-04 | 1801.22 | 484.66 | 1316.56 | 202750.32 |
| 87 | 2030-05 | 1798.09 | 481.53 | 1316.56 | 201433.76 |
| 88 | 2030-06 | 1794.97 | 478.41 | 1316.56 | 200117.20 |
| 89 | 2030-07 | 1791.84 | 475.28 | 1316.56 | 198800.64 |
| 90 | 2030-08 | 1788.71 | 472.15 | 1316.56 | 197484.08 |
| 91 | 2030-09 | 1785.59 | 469.02 | 1316.56 | 196167.52 |
| 92 | 2030-10 | 1782.46 | 465.90 | 1316.56 | 194850.96 |
| 93 | 2030-11 | 1779.33 | 462.77 | 1316.56 | 193534.39 |
| 94 | 2030-12 | 1776.20 | 459.64 | 1316.56 | 192217.83 |
| 95 | 2031-01 | 1773.08 | 456.52 | 1316.56 | 190901.27 |
| 96 | 2031-02 | 1769.95 | 453.39 | 1316.56 | 189584.71 |
| 97 | 2031-03 | 1766.82 | 450.26 | 1316.56 | 188268.15 |
| 98 | 2031-04 | 1763.70 | 447.14 | 1316.56 | 186951.59 |
| 99 | 2031-05 | 1760.57 | 444.01 | 1316.56 | 185635.03 |
| 100 | 2031-06 | 1757.44 | 440.88 | 1316.56 | 184318.47 |
| 101 | 2031-07 | 1754.32 | 437.76 | 1316.56 | 183001.91 |
| 102 | 2031-08 | 1751.19 | 434.63 | 1316.56 | 181685.35 |
| 103 | 2031-09 | 1748.06 | 431.50 | 1316.56 | 180368.79 |
| 104 | 2031-10 | 1744.94 | 428.38 | 1316.56 | 179052.23 |
| 105 | 2031-11 | 1741.81 | 425.25 | 1316.56 | 177735.67 |
| 106 | 2031-12 | 1738.68 | 422.12 | 1316.56 | 176419.11 |
| 107 | 2032-01 | 1735.56 | 419.00 | 1316.56 | 175102.55 |
| 108 | 2032-02 | 1732.43 | 415.87 | 1316.56 | 173785.99 |
| 109 | 2032-03 | 1729.30 | 412.74 | 1316.56 | 172469.43 |
| 110 | 2032-04 | 1726.18 | 409.61 | 1316.56 | 171152.87 |
| 111 | 2032-05 | 1723.05 | 406.49 | 1316.56 | 169836.31 |
| 112 | 2032-06 | 1719.92 | 403.36 | 1316.56 | 168519.75 |
| 113 | 2032-07 | 1716.79 | 400.23 | 1316.56 | 167203.18 |
| 114 | 2032-08 | 1713.67 | 397.11 | 1316.56 | 165886.62 |
| 115 | 2032-09 | 1710.54 | 393.98 | 1316.56 | 164570.06 |
| 116 | 2032-10 | 1707.41 | 390.85 | 1316.56 | 163253.50 |
| 117 | 2032-11 | 1704.29 | 387.73 | 1316.56 | 161936.94 |
| 118 | 2032-12 | 1701.16 | 384.60 | 1316.56 | 160620.38 |
| 119 | 2033-01 | 1698.03 | 381.47 | 1316.56 | 159303.82 |
| 120 | 2033-02 | 1694.91 | 378.35 | 1316.56 | 157987.26 |
| 121 | 2033-03 | 1691.78 | 375.22 | 1316.56 | 156670.70 |
| 122 | 2033-04 | 1688.65 | 372.09 | 1316.56 | 155354.14 |
| 123 | 2033-05 | 1685.53 | 368.97 | 1316.56 | 154037.58 |
| 124 | 2033-06 | 1682.40 | 365.84 | 1316.56 | 152721.02 |
| 125 | 2033-07 | 1679.27 | 362.71 | 1316.56 | 151404.46 |
| 126 | 2033-08 | 1676.15 | 359.59 | 1316.56 | 150087.90 |
| 127 | 2033-09 | 1673.02 | 356.46 | 1316.56 | 148771.34 |
| 128 | 2033-10 | 1669.89 | 353.33 | 1316.56 | 147454.78 |
| 129 | 2033-11 | 1666.77 | 350.21 | 1316.56 | 146138.22 |
| 130 | 2033-12 | 1663.64 | 347.08 | 1316.56 | 144821.66 |
| 131 | 2034-01 | 1660.51 | 343.95 | 1316.56 | 143505.10 |
| 132 | 2034-02 | 1657.39 | 340.82 | 1316.56 | 142188.54 |
| 133 | 2034-03 | 1654.26 | 337.70 | 1316.56 | 140871.97 |
| 134 | 2034-04 | 1651.13 | 334.57 | 1316.56 | 139555.41 |
| 135 | 2034-05 | 1648.00 | 331.44 | 1316.56 | 138238.85 |
| 136 | 2034-06 | 1644.88 | 328.32 | 1316.56 | 136922.29 |
| 137 | 2034-07 | 1641.75 | 325.19 | 1316.56 | 135605.73 |
| 138 | 2034-08 | 1638.62 | 322.06 | 1316.56 | 134289.17 |
| 139 | 2034-09 | 1635.50 | 318.94 | 1316.56 | 132972.61 |
| 140 | 2034-10 | 1632.37 | 315.81 | 1316.56 | 131656.05 |
| 141 | 2034-11 | 1629.24 | 312.68 | 1316.56 | 130339.49 |
| 142 | 2034-12 | 1626.12 | 309.56 | 1316.56 | 129022.93 |
| 143 | 2035-01 | 1622.99 | 306.43 | 1316.56 | 127706.37 |
| 144 | 2035-02 | 1619.86 | 303.30 | 1316.56 | 126389.81 |
| 145 | 2035-03 | 1616.74 | 300.18 | 1316.56 | 125073.25 |
| 146 | 2035-04 | 1613.61 | 297.05 | 1316.56 | 123756.69 |
| 147 | 2035-05 | 1610.48 | 293.92 | 1316.56 | 122440.13 |
| 148 | 2035-06 | 1607.36 | 290.80 | 1316.56 | 121123.57 |
| 149 | 2035-07 | 1604.23 | 287.67 | 1316.56 | 119807.01 |
| 150 | 2035-08 | 1601.10 | 284.54 | 1316.56 | 118490.45 |
| 151 | 2035-09 | 1597.98 | 281.41 | 1316.56 | 117173.89 |
| 152 | 2035-10 | 1594.85 | 278.29 | 1316.56 | 115857.32 |
| 153 | 2035-11 | 1591.72 | 275.16 | 1316.56 | 114540.76 |
| 154 | 2035-12 | 1588.59 | 272.03 | 1316.56 | 113224.20 |
| 155 | 2036-01 | 1585.47 | 268.91 | 1316.56 | 111907.64 |
| 156 | 2036-02 | 1582.34 | 265.78 | 1316.56 | 110591.08 |
| 157 | 2036-03 | 1579.21 | 262.65 | 1316.56 | 109274.52 |
| 158 | 2036-04 | 1576.09 | 259.53 | 1316.56 | 107957.96 |
| 159 | 2036-05 | 1572.96 | 256.40 | 1316.56 | 106641.40 |
| 160 | 2036-06 | 1569.83 | 253.27 | 1316.56 | 105324.84 |
| 161 | 2036-07 | 1566.71 | 250.15 | 1316.56 | 104008.28 |
| 162 | 2036-08 | 1563.58 | 247.02 | 1316.56 | 102691.72 |
| 163 | 2036-09 | 1560.45 | 243.89 | 1316.56 | 101375.16 |
| 164 | 2036-10 | 1557.33 | 240.77 | 1316.56 | 100058.60 |
| 165 | 2036-11 | 1554.20 | 237.64 | 1316.56 | 98742.04 |
| 166 | 2036-12 | 1551.07 | 234.51 | 1316.56 | 97425.48 |
| 167 | 2037-01 | 1547.95 | 231.39 | 1316.56 | 96108.92 |
| 168 | 2037-02 | 1544.82 | 228.26 | 1316.56 | 94792.36 |
| 169 | 2037-03 | 1541.69 | 225.13 | 1316.56 | 93475.80 |
| 170 | 2037-04 | 1538.57 | 222.01 | 1316.56 | 92159.24 |
| 171 | 2037-05 | 1535.44 | 218.88 | 1316.56 | 90842.68 |
| 172 | 2037-06 | 1532.31 | 215.75 | 1316.56 | 89526.11 |
| 173 | 2037-07 | 1529.19 | 212.62 | 1316.56 | 88209.55 |
| 174 | 2037-08 | 1526.06 | 209.50 | 1316.56 | 86892.99 |
| 175 | 2037-09 | 1522.93 | 206.37 | 1316.56 | 85576.43 |
| 176 | 2037-10 | 1519.80 | 203.24 | 1316.56 | 84259.87 |
| 177 | 2037-11 | 1516.68 | 200.12 | 1316.56 | 82943.31 |
| 178 | 2037-12 | 1513.55 | 196.99 | 1316.56 | 81626.75 |
| 179 | 2038-01 | 1510.42 | 193.86 | 1316.56 | 80310.19 |
| 180 | 2038-02 | 1507.30 | 190.74 | 1316.56 | 78993.63 |
| 181 | 2038-03 | 1504.17 | 187.61 | 1316.56 | 77677.07 |
| 182 | 2038-04 | 1501.04 | 184.48 | 1316.56 | 76360.51 |
| 183 | 2038-05 | 1497.92 | 181.36 | 1316.56 | 75043.95 |
| 184 | 2038-06 | 1494.79 | 178.23 | 1316.56 | 73727.39 |
| 185 | 2038-07 | 1491.66 | 175.10 | 1316.56 | 72410.83 |
| 186 | 2038-08 | 1488.54 | 171.98 | 1316.56 | 71094.27 |
| 187 | 2038-09 | 1485.41 | 168.85 | 1316.56 | 69777.71 |
| 188 | 2038-10 | 1482.28 | 165.72 | 1316.56 | 68461.15 |
| 189 | 2038-11 | 1479.16 | 162.60 | 1316.56 | 67144.59 |
| 190 | 2038-12 | 1476.03 | 159.47 | 1316.56 | 65828.03 |
| 191 | 2039-01 | 1472.90 | 156.34 | 1316.56 | 64511.46 |
| 192 | 2039-02 | 1469.78 | 153.21 | 1316.56 | 63194.90 |
| 193 | 2039-03 | 1466.65 | 150.09 | 1316.56 | 61878.34 |
| 194 | 2039-04 | 1463.52 | 146.96 | 1316.56 | 60561.78 |
| 195 | 2039-05 | 1460.39 | 143.83 | 1316.56 | 59245.22 |
| 196 | 2039-06 | 1457.27 | 140.71 | 1316.56 | 57928.66 |
| 197 | 2039-07 | 1454.14 | 137.58 | 1316.56 | 56612.10 |
| 198 | 2039-08 | 1451.01 | 134.45 | 1316.56 | 55295.54 |
| 199 | 2039-09 | 1447.89 | 131.33 | 1316.56 | 53978.98 |
| 200 | 2039-10 | 1444.76 | 128.20 | 1316.56 | 52662.42 |
| 201 | 2039-11 | 1441.63 | 125.07 | 1316.56 | 51345.86 |
| 202 | 2039-12 | 1438.51 | 121.95 | 1316.56 | 50029.30 |
| 203 | 2040-01 | 1435.38 | 118.82 | 1316.56 | 48712.74 |
| 204 | 2040-02 | 1432.25 | 115.69 | 1316.56 | 47396.18 |
| 205 | 2040-03 | 1429.13 | 112.57 | 1316.56 | 46079.62 |
| 206 | 2040-04 | 1426.00 | 109.44 | 1316.56 | 44763.06 |
| 207 | 2040-05 | 1422.87 | 106.31 | 1316.56 | 43446.50 |
| 208 | 2040-06 | 1419.75 | 103.19 | 1316.56 | 42129.94 |
| 209 | 2040-07 | 1416.62 | 100.06 | 1316.56 | 40813.38 |
| 210 | 2040-08 | 1413.49 | 96.93 | 1316.56 | 39496.82 |
| 211 | 2040-09 | 1410.37 | 93.80 | 1316.56 | 38180.25 |
| 212 | 2040-10 | 1407.24 | 90.68 | 1316.56 | 36863.69 |
| 213 | 2040-11 | 1404.11 | 87.55 | 1316.56 | 35547.13 |
| 214 | 2040-12 | 1400.98 | 84.42 | 1316.56 | 34230.57 |
| 215 | 2041-01 | 1397.86 | 81.30 | 1316.56 | 32914.01 |
| 216 | 2041-02 | 1394.73 | 78.17 | 1316.56 | 31597.45 |
| 217 | 2041-03 | 1391.60 | 75.04 | 1316.56 | 30280.89 |
| 218 | 2041-04 | 1388.48 | 71.92 | 1316.56 | 28964.33 |
| 219 | 2041-05 | 1385.35 | 68.79 | 1316.56 | 27647.77 |
| 220 | 2041-06 | 1382.22 | 65.66 | 1316.56 | 26331.21 |
| 221 | 2041-07 | 1379.10 | 62.54 | 1316.56 | 25014.65 |
| 222 | 2041-08 | 1375.97 | 59.41 | 1316.56 | 23698.09 |
| 223 | 2041-09 | 1372.84 | 56.28 | 1316.56 | 22381.53 |
| 224 | 2041-10 | 1369.72 | 53.16 | 1316.56 | 21064.97 |
| 225 | 2041-11 | 1366.59 | 50.03 | 1316.56 | 19748.41 |
| 226 | 2041-12 | 1363.46 | 46.90 | 1316.56 | 18431.85 |
| 227 | 2042-01 | 1360.34 | 43.78 | 1316.56 | 17115.29 |
| 228 | 2042-02 | 1357.21 | 40.65 | 1316.56 | 15798.73 |
| 229 | 2042-03 | 1354.08 | 37.52 | 1316.56 | 14482.17 |
| 230 | 2042-04 | 1350.96 | 34.40 | 1316.56 | 13165.61 |
| 231 | 2042-05 | 1347.83 | 31.27 | 1316.56 | 11849.04 |
| 232 | 2042-06 | 1344.70 | 28.14 | 1316.56 | 10532.48 |
| 233 | 2042-07 | 1341.58 | 25.01 | 1316.56 | 9215.92 |
| 234 | 2042-08 | 1338.45 | 21.89 | 1316.56 | 7899.36 |
| 235 | 2042-09 | 1335.32 | 18.76 | 1316.56 | 6582.80 |
| 236 | 2042-10 | 1332.19 | 15.63 | 1316.56 | 5266.24 |
| 237 | 2042-11 | 1329.07 | 12.51 | 1316.56 | 3949.68 |
| 238 | 2042-12 | 1325.94 | 9.38 | 1316.56 | 2633.12 |
| 239 | 2043-01 | 1322.81 | 6.25 | 1316.56 | 1316.56 |
| 240 | 2043-02 | 1319.69 | 3.13 | 1316.56 | 0.00 |