贷款34.82万（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：34.82万
还款月数：19年
每月还款：2023.02元
利息总额：11.3万
本息合计：46.12万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2023.02 | 899.63 | 1123.39 | 347120.61 |
| 2 | 2024-12 | 2023.02 | 896.73 | 1126.29 | 345994.32 |
| 3 | 2025-01 | 2023.02 | 893.82 | 1129.20 | 344865.11 |
| 4 | 2025-02 | 2023.02 | 890.90 | 1132.12 | 343733.00 |
| 5 | 2025-03 | 2023.02 | 887.98 | 1135.04 | 342597.95 |
| 6 | 2025-04 | 2023.02 | 885.04 | 1137.98 | 341459.98 |
| 7 | 2025-05 | 2023.02 | 882.10 | 1140.92 | 340319.06 |
| 8 | 2025-06 | 2023.02 | 879.16 | 1143.86 | 339175.20 |
| 9 | 2025-07 | 2023.02 | 876.20 | 1146.82 | 338028.38 |
| 10 | 2025-08 | 2023.02 | 873.24 | 1149.78 | 336878.60 |
| 11 | 2025-09 | 2023.02 | 870.27 | 1152.75 | 335725.85 |
| 12 | 2025-10 | 2023.02 | 867.29 | 1155.73 | 334570.12 |
| 13 | 2025-11 | 2023.02 | 864.31 | 1158.71 | 333411.40 |
| 14 | 2025-12 | 2023.02 | 861.31 | 1161.71 | 332249.69 |
| 15 | 2026-01 | 2023.02 | 858.31 | 1164.71 | 331084.99 |
| 16 | 2026-02 | 2023.02 | 855.30 | 1167.72 | 329917.27 |
| 17 | 2026-03 | 2023.02 | 852.29 | 1170.73 | 328746.53 |
| 18 | 2026-04 | 2023.02 | 849.26 | 1173.76 | 327572.77 |
| 19 | 2026-05 | 2023.02 | 846.23 | 1176.79 | 326395.98 |
| 20 | 2026-06 | 2023.02 | 843.19 | 1179.83 | 325216.15 |
| 21 | 2026-07 | 2023.02 | 840.14 | 1182.88 | 324033.27 |
| 22 | 2026-08 | 2023.02 | 837.09 | 1185.93 | 322847.34 |
| 23 | 2026-09 | 2023.02 | 834.02 | 1189.00 | 321658.34 |
| 24 | 2026-10 | 2023.02 | 830.95 | 1192.07 | 320466.27 |
| 25 | 2026-11 | 2023.02 | 827.87 | 1195.15 | 319271.12 |
| 26 | 2026-12 | 2023.02 | 824.78 | 1198.24 | 318072.88 |
| 27 | 2027-01 | 2023.02 | 821.69 | 1201.33 | 316871.55 |
| 28 | 2027-02 | 2023.02 | 818.58 | 1204.44 | 315667.11 |
| 29 | 2027-03 | 2023.02 | 815.47 | 1207.55 | 314459.57 |
| 30 | 2027-04 | 2023.02 | 812.35 | 1210.67 | 313248.90 |
| 31 | 2027-05 | 2023.02 | 809.23 | 1213.79 | 312035.10 |
| 32 | 2027-06 | 2023.02 | 806.09 | 1216.93 | 310818.17 |
| 33 | 2027-07 | 2023.02 | 802.95 | 1220.07 | 309598.10 |
| 34 | 2027-08 | 2023.02 | 799.80 | 1223.23 | 308374.87 |
| 35 | 2027-09 | 2023.02 | 796.64 | 1226.39 | 307148.49 |
| 36 | 2027-10 | 2023.02 | 793.47 | 1229.55 | 305918.94 |
| 37 | 2027-11 | 2023.02 | 790.29 | 1232.73 | 304686.21 |
| 38 | 2027-12 | 2023.02 | 787.11 | 1235.91 | 303450.29 |
| 39 | 2028-01 | 2023.02 | 783.91 | 1239.11 | 302211.18 |
| 40 | 2028-02 | 2023.02 | 780.71 | 1242.31 | 300968.87 |
| 41 | 2028-03 | 2023.02 | 777.50 | 1245.52 | 299723.36 |
| 42 | 2028-04 | 2023.02 | 774.29 | 1248.74 | 298474.62 |
| 43 | 2028-05 | 2023.02 | 771.06 | 1251.96 | 297222.66 |
| 44 | 2028-06 | 2023.02 | 767.83 | 1255.20 | 295967.46 |
| 45 | 2028-07 | 2023.02 | 764.58 | 1258.44 | 294709.03 |
| 46 | 2028-08 | 2023.02 | 761.33 | 1261.69 | 293447.34 |
| 47 | 2028-09 | 2023.02 | 758.07 | 1264.95 | 292182.39 |
| 48 | 2028-10 | 2023.02 | 754.80 | 1268.22 | 290914.17 |
| 49 | 2028-11 | 2023.02 | 751.53 | 1271.49 | 289642.68 |
| 50 | 2028-12 | 2023.02 | 748.24 | 1274.78 | 288367.90 |
| 51 | 2029-01 | 2023.02 | 744.95 | 1278.07 | 287089.83 |
| 52 | 2029-02 | 2023.02 | 741.65 | 1281.37 | 285808.46 |
| 53 | 2029-03 | 2023.02 | 738.34 | 1284.68 | 284523.78 |
| 54 | 2029-04 | 2023.02 | 735.02 | 1288.00 | 283235.78 |
| 55 | 2029-05 | 2023.02 | 731.69 | 1291.33 | 281944.45 |
| 56 | 2029-06 | 2023.02 | 728.36 | 1294.66 | 280649.78 |
| 57 | 2029-07 | 2023.02 | 725.01 | 1298.01 | 279351.77 |
| 58 | 2029-08 | 2023.02 | 721.66 | 1301.36 | 278050.41 |
| 59 | 2029-09 | 2023.02 | 718.30 | 1304.72 | 276745.69 |
| 60 | 2029-10 | 2023.02 | 714.93 | 1308.09 | 275437.59 |
| 61 | 2029-11 | 2023.02 | 711.55 | 1311.47 | 274126.12 |
| 62 | 2029-12 | 2023.02 | 708.16 | 1314.86 | 272811.26 |
| 63 | 2030-01 | 2023.02 | 704.76 | 1318.26 | 271493.00 |
| 64 | 2030-02 | 2023.02 | 701.36 | 1321.66 | 270171.34 |
| 65 | 2030-03 | 2023.02 | 697.94 | 1325.08 | 268846.26 |
| 66 | 2030-04 | 2023.02 | 694.52 | 1328.50 | 267517.76 |
| 67 | 2030-05 | 2023.02 | 691.09 | 1331.93 | 266185.82 |
| 68 | 2030-06 | 2023.02 | 687.65 | 1335.37 | 264850.45 |
| 69 | 2030-07 | 2023.02 | 684.20 | 1338.82 | 263511.63 |
| 70 | 2030-08 | 2023.02 | 680.74 | 1342.28 | 262169.34 |
| 71 | 2030-09 | 2023.02 | 677.27 | 1345.75 | 260823.59 |
| 72 | 2030-10 | 2023.02 | 673.79 | 1349.23 | 259474.37 |
| 73 | 2030-11 | 2023.02 | 670.31 | 1352.71 | 258121.65 |
| 74 | 2030-12 | 2023.02 | 666.81 | 1356.21 | 256765.45 |
| 75 | 2031-01 | 2023.02 | 663.31 | 1359.71 | 255405.74 |
| 76 | 2031-02 | 2023.02 | 659.80 | 1363.22 | 254042.51 |
| 77 | 2031-03 | 2023.02 | 656.28 | 1366.74 | 252675.77 |
| 78 | 2031-04 | 2023.02 | 652.75 | 1370.28 | 251305.50 |
| 79 | 2031-05 | 2023.02 | 649.21 | 1373.81 | 249931.68 |
| 80 | 2031-06 | 2023.02 | 645.66 | 1377.36 | 248554.32 |
| 81 | 2031-07 | 2023.02 | 642.10 | 1380.92 | 247173.39 |
| 82 | 2031-08 | 2023.02 | 638.53 | 1384.49 | 245788.90 |
| 83 | 2031-09 | 2023.02 | 634.95 | 1388.07 | 244400.84 |
| 84 | 2031-10 | 2023.02 | 631.37 | 1391.65 | 243009.19 |
| 85 | 2031-11 | 2023.02 | 627.77 | 1395.25 | 241613.94 |
| 86 | 2031-12 | 2023.02 | 624.17 | 1398.85 | 240215.09 |
| 87 | 2032-01 | 2023.02 | 620.56 | 1402.47 | 238812.62 |
| 88 | 2032-02 | 2023.02 | 616.93 | 1406.09 | 237406.53 |
| 89 | 2032-03 | 2023.02 | 613.30 | 1409.72 | 235996.81 |
| 90 | 2032-04 | 2023.02 | 609.66 | 1413.36 | 234583.45 |
| 91 | 2032-05 | 2023.02 | 606.01 | 1417.01 | 233166.44 |
| 92 | 2032-06 | 2023.02 | 602.35 | 1420.67 | 231745.76 |
| 93 | 2032-07 | 2023.02 | 598.68 | 1424.34 | 230321.42 |
| 94 | 2032-08 | 2023.02 | 595.00 | 1428.02 | 228893.40 |
| 95 | 2032-09 | 2023.02 | 591.31 | 1431.71 | 227461.68 |
| 96 | 2032-10 | 2023.02 | 587.61 | 1435.41 | 226026.27 |
| 97 | 2032-11 | 2023.02 | 583.90 | 1439.12 | 224587.15 |
| 98 | 2032-12 | 2023.02 | 580.18 | 1442.84 | 223144.31 |
| 99 | 2033-01 | 2023.02 | 576.46 | 1446.56 | 221697.75 |
| 100 | 2033-02 | 2023.02 | 572.72 | 1450.30 | 220247.45 |
| 101 | 2033-03 | 2023.02 | 568.97 | 1454.05 | 218793.40 |
| 102 | 2033-04 | 2023.02 | 565.22 | 1457.80 | 217335.60 |
| 103 | 2033-05 | 2023.02 | 561.45 | 1461.57 | 215874.02 |
| 104 | 2033-06 | 2023.02 | 557.67 | 1465.35 | 214408.68 |
| 105 | 2033-07 | 2023.02 | 553.89 | 1469.13 | 212939.55 |
| 106 | 2033-08 | 2023.02 | 550.09 | 1472.93 | 211466.62 |
| 107 | 2033-09 | 2023.02 | 546.29 | 1476.73 | 209989.89 |
| 108 | 2033-10 | 2023.02 | 542.47 | 1480.55 | 208509.34 |
| 109 | 2033-11 | 2023.02 | 538.65 | 1484.37 | 207024.97 |
| 110 | 2033-12 | 2023.02 | 534.81 | 1488.21 | 205536.76 |
| 111 | 2034-01 | 2023.02 | 530.97 | 1492.05 | 204044.71 |
| 112 | 2034-02 | 2023.02 | 527.12 | 1495.91 | 202548.81 |
| 113 | 2034-03 | 2023.02 | 523.25 | 1499.77 | 201049.04 |
| 114 | 2034-04 | 2023.02 | 519.38 | 1503.64 | 199545.39 |
| 115 | 2034-05 | 2023.02 | 515.49 | 1507.53 | 198037.86 |
| 116 | 2034-06 | 2023.02 | 511.60 | 1511.42 | 196526.44 |
| 117 | 2034-07 | 2023.02 | 507.69 | 1515.33 | 195011.11 |
| 118 | 2034-08 | 2023.02 | 503.78 | 1519.24 | 193491.87 |
| 119 | 2034-09 | 2023.02 | 499.85 | 1523.17 | 191968.70 |
| 120 | 2034-10 | 2023.02 | 495.92 | 1527.10 | 190441.60 |
| 121 | 2034-11 | 2023.02 | 491.97 | 1531.05 | 188910.56 |
| 122 | 2034-12 | 2023.02 | 488.02 | 1535.00 | 187375.55 |
| 123 | 2035-01 | 2023.02 | 484.05 | 1538.97 | 185836.59 |
| 124 | 2035-02 | 2023.02 | 480.08 | 1542.94 | 184293.64 |
| 125 | 2035-03 | 2023.02 | 476.09 | 1546.93 | 182746.72 |
| 126 | 2035-04 | 2023.02 | 472.10 | 1550.93 | 181195.79 |
| 127 | 2035-05 | 2023.02 | 468.09 | 1554.93 | 179640.86 |
| 128 | 2035-06 | 2023.02 | 464.07 | 1558.95 | 178081.91 |
| 129 | 2035-07 | 2023.02 | 460.04 | 1562.98 | 176518.93 |
| 130 | 2035-08 | 2023.02 | 456.01 | 1567.01 | 174951.92 |
| 131 | 2035-09 | 2023.02 | 451.96 | 1571.06 | 173380.86 |
| 132 | 2035-10 | 2023.02 | 447.90 | 1575.12 | 171805.74 |
| 133 | 2035-11 | 2023.02 | 443.83 | 1579.19 | 170226.55 |
| 134 | 2035-12 | 2023.02 | 439.75 | 1583.27 | 168643.28 |
| 135 | 2036-01 | 2023.02 | 435.66 | 1587.36 | 167055.92 |
| 136 | 2036-02 | 2023.02 | 431.56 | 1591.46 | 165464.46 |
| 137 | 2036-03 | 2023.02 | 427.45 | 1595.57 | 163868.89 |
| 138 | 2036-04 | 2023.02 | 423.33 | 1599.69 | 162269.20 |
| 139 | 2036-05 | 2023.02 | 419.20 | 1603.83 | 160665.37 |
| 140 | 2036-06 | 2023.02 | 415.05 | 1607.97 | 159057.40 |
| 141 | 2036-07 | 2023.02 | 410.90 | 1612.12 | 157445.28 |
| 142 | 2036-08 | 2023.02 | 406.73 | 1616.29 | 155828.99 |
| 143 | 2036-09 | 2023.02 | 402.56 | 1620.46 | 154208.53 |
| 144 | 2036-10 | 2023.02 | 398.37 | 1624.65 | 152583.88 |
| 145 | 2036-11 | 2023.02 | 394.18 | 1628.85 | 150955.04 |
| 146 | 2036-12 | 2023.02 | 389.97 | 1633.05 | 149321.98 |
| 147 | 2037-01 | 2023.02 | 385.75 | 1637.27 | 147684.71 |
| 148 | 2037-02 | 2023.02 | 381.52 | 1641.50 | 146043.21 |
| 149 | 2037-03 | 2023.02 | 377.28 | 1645.74 | 144397.47 |
| 150 | 2037-04 | 2023.02 | 373.03 | 1649.99 | 142747.47 |
| 151 | 2037-05 | 2023.02 | 368.76 | 1654.26 | 141093.22 |
| 152 | 2037-06 | 2023.02 | 364.49 | 1658.53 | 139434.69 |
| 153 | 2037-07 | 2023.02 | 360.21 | 1662.81 | 137771.87 |
| 154 | 2037-08 | 2023.02 | 355.91 | 1667.11 | 136104.76 |
| 155 | 2037-09 | 2023.02 | 351.60 | 1671.42 | 134433.34 |
| 156 | 2037-10 | 2023.02 | 347.29 | 1675.73 | 132757.61 |
| 157 | 2037-11 | 2023.02 | 342.96 | 1680.06 | 131077.55 |
| 158 | 2037-12 | 2023.02 | 338.62 | 1684.40 | 129393.14 |
| 159 | 2038-01 | 2023.02 | 334.27 | 1688.76 | 127704.39 |
| 160 | 2038-02 | 2023.02 | 329.90 | 1693.12 | 126011.27 |
| 161 | 2038-03 | 2023.02 | 325.53 | 1697.49 | 124313.78 |
| 162 | 2038-04 | 2023.02 | 321.14 | 1701.88 | 122611.90 |
| 163 | 2038-05 | 2023.02 | 316.75 | 1706.27 | 120905.63 |
| 164 | 2038-06 | 2023.02 | 312.34 | 1710.68 | 119194.95 |
| 165 | 2038-07 | 2023.02 | 307.92 | 1715.10 | 117479.85 |
| 166 | 2038-08 | 2023.02 | 303.49 | 1719.53 | 115760.31 |
| 167 | 2038-09 | 2023.02 | 299.05 | 1723.97 | 114036.34 |
| 168 | 2038-10 | 2023.02 | 294.59 | 1728.43 | 112307.91 |
| 169 | 2038-11 | 2023.02 | 290.13 | 1732.89 | 110575.02 |
| 170 | 2038-12 | 2023.02 | 285.65 | 1737.37 | 108837.65 |
| 171 | 2039-01 | 2023.02 | 281.16 | 1741.86 | 107095.80 |
| 172 | 2039-02 | 2023.02 | 276.66 | 1746.36 | 105349.44 |
| 173 | 2039-03 | 2023.02 | 272.15 | 1750.87 | 103598.57 |
| 174 | 2039-04 | 2023.02 | 267.63 | 1755.39 | 101843.18 |
| 175 | 2039-05 | 2023.02 | 263.09 | 1759.93 | 100083.25 |
| 176 | 2039-06 | 2023.02 | 258.55 | 1764.47 | 98318.78 |
| 177 | 2039-07 | 2023.02 | 253.99 | 1769.03 | 96549.75 |
| 178 | 2039-08 | 2023.02 | 249.42 | 1773.60 | 94776.15 |
| 179 | 2039-09 | 2023.02 | 244.84 | 1778.18 | 92997.97 |
| 180 | 2039-10 | 2023.02 | 240.24 | 1782.78 | 91215.19 |
| 181 | 2039-11 | 2023.02 | 235.64 | 1787.38 | 89427.81 |
| 182 | 2039-12 | 2023.02 | 231.02 | 1792.00 | 87635.81 |
| 183 | 2040-01 | 2023.02 | 226.39 | 1796.63 | 85839.18 |
| 184 | 2040-02 | 2023.02 | 221.75 | 1801.27 | 84037.91 |
| 185 | 2040-03 | 2023.02 | 217.10 | 1805.92 | 82231.99 |
| 186 | 2040-04 | 2023.02 | 212.43 | 1810.59 | 80421.40 |
| 187 | 2040-05 | 2023.02 | 207.76 | 1815.27 | 78606.14 |
| 188 | 2040-06 | 2023.02 | 203.07 | 1819.95 | 76786.18 |
| 189 | 2040-07 | 2023.02 | 198.36 | 1824.66 | 74961.53 |
| 190 | 2040-08 | 2023.02 | 193.65 | 1829.37 | 73132.16 |
| 191 | 2040-09 | 2023.02 | 188.92 | 1834.10 | 71298.06 |
| 192 | 2040-10 | 2023.02 | 184.19 | 1838.83 | 69459.23 |
| 193 | 2040-11 | 2023.02 | 179.44 | 1843.58 | 67615.64 |
| 194 | 2040-12 | 2023.02 | 174.67 | 1848.35 | 65767.29 |
| 195 | 2041-01 | 2023.02 | 169.90 | 1853.12 | 63914.17 |
| 196 | 2041-02 | 2023.02 | 165.11 | 1857.91 | 62056.26 |
| 197 | 2041-03 | 2023.02 | 160.31 | 1862.71 | 60193.55 |
| 198 | 2041-04 | 2023.02 | 155.50 | 1867.52 | 58326.03 |
| 199 | 2041-05 | 2023.02 | 150.68 | 1872.35 | 56453.69 |
| 200 | 2041-06 | 2023.02 | 145.84 | 1877.18 | 54576.51 |
| 201 | 2041-07 | 2023.02 | 140.99 | 1882.03 | 52694.47 |
| 202 | 2041-08 | 2023.02 | 136.13 | 1886.89 | 50807.58 |
| 203 | 2041-09 | 2023.02 | 131.25 | 1891.77 | 48915.81 |
| 204 | 2041-10 | 2023.02 | 126.37 | 1896.65 | 47019.16 |
| 205 | 2041-11 | 2023.02 | 121.47 | 1901.55 | 45117.60 |
| 206 | 2041-12 | 2023.02 | 116.55 | 1906.47 | 43211.14 |
| 207 | 2042-01 | 2023.02 | 111.63 | 1911.39 | 41299.74 |
| 208 | 2042-02 | 2023.02 | 106.69 | 1916.33 | 39383.41 |
| 209 | 2042-03 | 2023.02 | 101.74 | 1921.28 | 37462.13 |
| 210 | 2042-04 | 2023.02 | 96.78 | 1926.24 | 35535.89 |
| 211 | 2042-05 | 2023.02 | 91.80 | 1931.22 | 33604.67 |
| 212 | 2042-06 | 2023.02 | 86.81 | 1936.21 | 31668.46 |
| 213 | 2042-07 | 2023.02 | 81.81 | 1941.21 | 29727.25 |
| 214 | 2042-08 | 2023.02 | 76.80 | 1946.23 | 27781.03 |
| 215 | 2042-09 | 2023.02 | 71.77 | 1951.25 | 25829.77 |
| 216 | 2042-10 | 2023.02 | 66.73 | 1956.29 | 23873.48 |
| 217 | 2042-11 | 2023.02 | 61.67 | 1961.35 | 21912.13 |
| 218 | 2042-12 | 2023.02 | 56.61 | 1966.41 | 19945.72 |
| 219 | 2043-01 | 2023.02 | 51.53 | 1971.49 | 17974.22 |
| 220 | 2043-02 | 2023.02 | 46.43 | 1976.59 | 15997.63 |
| 221 | 2043-03 | 2023.02 | 41.33 | 1981.69 | 14015.94 |
| 222 | 2043-04 | 2023.02 | 36.21 | 1986.81 | 12029.13 |
| 223 | 2043-05 | 2023.02 | 31.08 | 1991.95 | 10037.18 |
| 224 | 2043-06 | 2023.02 | 25.93 | 1997.09 | 8040.09 |
| 225 | 2043-07 | 2023.02 | 20.77 | 2002.25 | 6037.84 |
| 226 | 2043-08 | 2023.02 | 15.60 | 2007.42 | 4030.42 |
| 227 | 2043-09 | 2023.02 | 10.41 | 2012.61 | 2017.81 |
| 228 | 2043-10 | 2023.02 | 5.21 | 2017.81 | 0.00 |
等额本金还款方式：
贷款总额：34.82万
还款月数：19年
首月还款：2427.02元
每月递减：3.95元
利息总额：10.3万
本息合计：45.13万
节省利息：9997.07元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2427.02 | 899.63 | 1527.39 | 346716.61 |
| 2 | 2024-12 | 2423.07 | 895.68 | 1527.39 | 345189.23 |
| 3 | 2025-01 | 2419.12 | 891.74 | 1527.39 | 343661.84 |
| 4 | 2025-02 | 2415.18 | 887.79 | 1527.39 | 342134.46 |
| 5 | 2025-03 | 2411.23 | 883.85 | 1527.39 | 340607.07 |
| 6 | 2025-04 | 2407.29 | 879.90 | 1527.39 | 339079.68 |
| 7 | 2025-05 | 2403.34 | 875.96 | 1527.39 | 337552.30 |
| 8 | 2025-06 | 2399.40 | 872.01 | 1527.39 | 336024.91 |
| 9 | 2025-07 | 2395.45 | 868.06 | 1527.39 | 334497.53 |
| 10 | 2025-08 | 2391.50 | 864.12 | 1527.39 | 332970.14 |
| 11 | 2025-09 | 2387.56 | 860.17 | 1527.39 | 331442.75 |
| 12 | 2025-10 | 2383.61 | 856.23 | 1527.39 | 329915.37 |
| 13 | 2025-11 | 2379.67 | 852.28 | 1527.39 | 328387.98 |
| 14 | 2025-12 | 2375.72 | 848.34 | 1527.39 | 326860.60 |
| 15 | 2026-01 | 2371.78 | 844.39 | 1527.39 | 325333.21 |
| 16 | 2026-02 | 2367.83 | 840.44 | 1527.39 | 323805.82 |
| 17 | 2026-03 | 2363.88 | 836.50 | 1527.39 | 322278.44 |
| 18 | 2026-04 | 2359.94 | 832.55 | 1527.39 | 320751.05 |
| 19 | 2026-05 | 2355.99 | 828.61 | 1527.39 | 319223.67 |
| 20 | 2026-06 | 2352.05 | 824.66 | 1527.39 | 317696.28 |
| 21 | 2026-07 | 2348.10 | 820.72 | 1527.39 | 316168.89 |
| 22 | 2026-08 | 2344.16 | 816.77 | 1527.39 | 314641.51 |
| 23 | 2026-09 | 2340.21 | 812.82 | 1527.39 | 313114.12 |
| 24 | 2026-10 | 2336.26 | 808.88 | 1527.39 | 311586.74 |
| 25 | 2026-11 | 2332.32 | 804.93 | 1527.39 | 310059.35 |
| 26 | 2026-12 | 2328.37 | 800.99 | 1527.39 | 308531.96 |
| 27 | 2027-01 | 2324.43 | 797.04 | 1527.39 | 307004.58 |
| 28 | 2027-02 | 2320.48 | 793.10 | 1527.39 | 305477.19 |
| 29 | 2027-03 | 2316.54 | 789.15 | 1527.39 | 303949.81 |
| 30 | 2027-04 | 2312.59 | 785.20 | 1527.39 | 302422.42 |
| 31 | 2027-05 | 2308.64 | 781.26 | 1527.39 | 300895.04 |
| 32 | 2027-06 | 2304.70 | 777.31 | 1527.39 | 299367.65 |
| 33 | 2027-07 | 2300.75 | 773.37 | 1527.39 | 297840.26 |
| 34 | 2027-08 | 2296.81 | 769.42 | 1527.39 | 296312.88 |
| 35 | 2027-09 | 2292.86 | 765.47 | 1527.39 | 294785.49 |
| 36 | 2027-10 | 2288.92 | 761.53 | 1527.39 | 293258.11 |
| 37 | 2027-11 | 2284.97 | 757.58 | 1527.39 | 291730.72 |
| 38 | 2027-12 | 2281.02 | 753.64 | 1527.39 | 290203.33 |
| 39 | 2028-01 | 2277.08 | 749.69 | 1527.39 | 288675.95 |
| 40 | 2028-02 | 2273.13 | 745.75 | 1527.39 | 287148.56 |
| 41 | 2028-03 | 2269.19 | 741.80 | 1527.39 | 285621.18 |
| 42 | 2028-04 | 2265.24 | 737.85 | 1527.39 | 284093.79 |
| 43 | 2028-05 | 2261.29 | 733.91 | 1527.39 | 282566.40 |
| 44 | 2028-06 | 2257.35 | 729.96 | 1527.39 | 281039.02 |
| 45 | 2028-07 | 2253.40 | 726.02 | 1527.39 | 279511.63 |
| 46 | 2028-08 | 2249.46 | 722.07 | 1527.39 | 277984.25 |
| 47 | 2028-09 | 2245.51 | 718.13 | 1527.39 | 276456.86 |
| 48 | 2028-10 | 2241.57 | 714.18 | 1527.39 | 274929.47 |
| 49 | 2028-11 | 2237.62 | 710.23 | 1527.39 | 273402.09 |
| 50 | 2028-12 | 2233.67 | 706.29 | 1527.39 | 271874.70 |
| 51 | 2029-01 | 2229.73 | 702.34 | 1527.39 | 270347.32 |
| 52 | 2029-02 | 2225.78 | 698.40 | 1527.39 | 268819.93 |
| 53 | 2029-03 | 2221.84 | 694.45 | 1527.39 | 267292.54 |
| 54 | 2029-04 | 2217.89 | 690.51 | 1527.39 | 265765.16 |
| 55 | 2029-05 | 2213.95 | 686.56 | 1527.39 | 264237.77 |
| 56 | 2029-06 | 2210.00 | 682.61 | 1527.39 | 262710.39 |
| 57 | 2029-07 | 2206.05 | 678.67 | 1527.39 | 261183.00 |
| 58 | 2029-08 | 2202.11 | 674.72 | 1527.39 | 259655.61 |
| 59 | 2029-09 | 2198.16 | 670.78 | 1527.39 | 258128.23 |
| 60 | 2029-10 | 2194.22 | 666.83 | 1527.39 | 256600.84 |
| 61 | 2029-11 | 2190.27 | 662.89 | 1527.39 | 255073.46 |
| 62 | 2029-12 | 2186.33 | 658.94 | 1527.39 | 253546.07 |
| 63 | 2030-01 | 2182.38 | 654.99 | 1527.39 | 252018.68 |
| 64 | 2030-02 | 2178.43 | 651.05 | 1527.39 | 250491.30 |
| 65 | 2030-03 | 2174.49 | 647.10 | 1527.39 | 248963.91 |
| 66 | 2030-04 | 2170.54 | 643.16 | 1527.39 | 247436.53 |
| 67 | 2030-05 | 2166.60 | 639.21 | 1527.39 | 245909.14 |
| 68 | 2030-06 | 2162.65 | 635.27 | 1527.39 | 244381.75 |
| 69 | 2030-07 | 2158.71 | 631.32 | 1527.39 | 242854.37 |
| 70 | 2030-08 | 2154.76 | 627.37 | 1527.39 | 241326.98 |
| 71 | 2030-09 | 2150.81 | 623.43 | 1527.39 | 239799.60 |
| 72 | 2030-10 | 2146.87 | 619.48 | 1527.39 | 238272.21 |
| 73 | 2030-11 | 2142.92 | 615.54 | 1527.39 | 236744.82 |
| 74 | 2030-12 | 2138.98 | 611.59 | 1527.39 | 235217.44 |
| 75 | 2031-01 | 2135.03 | 607.65 | 1527.39 | 233690.05 |
| 76 | 2031-02 | 2131.09 | 603.70 | 1527.39 | 232162.67 |
| 77 | 2031-03 | 2127.14 | 599.75 | 1527.39 | 230635.28 |
| 78 | 2031-04 | 2123.19 | 595.81 | 1527.39 | 229107.89 |
| 79 | 2031-05 | 2119.25 | 591.86 | 1527.39 | 227580.51 |
| 80 | 2031-06 | 2115.30 | 587.92 | 1527.39 | 226053.12 |
| 81 | 2031-07 | 2111.36 | 583.97 | 1527.39 | 224525.74 |
| 82 | 2031-08 | 2107.41 | 580.02 | 1527.39 | 222998.35 |
| 83 | 2031-09 | 2103.47 | 576.08 | 1527.39 | 221470.96 |
| 84 | 2031-10 | 2099.52 | 572.13 | 1527.39 | 219943.58 |
| 85 | 2031-11 | 2095.57 | 568.19 | 1527.39 | 218416.19 |
| 86 | 2031-12 | 2091.63 | 564.24 | 1527.39 | 216888.81 |
| 87 | 2032-01 | 2087.68 | 560.30 | 1527.39 | 215361.42 |
| 88 | 2032-02 | 2083.74 | 556.35 | 1527.39 | 213834.04 |
| 89 | 2032-03 | 2079.79 | 552.40 | 1527.39 | 212306.65 |
| 90 | 2032-04 | 2075.84 | 548.46 | 1527.39 | 210779.26 |
| 91 | 2032-05 | 2071.90 | 544.51 | 1527.39 | 209251.88 |
| 92 | 2032-06 | 2067.95 | 540.57 | 1527.39 | 207724.49 |
| 93 | 2032-07 | 2064.01 | 536.62 | 1527.39 | 206197.11 |
| 94 | 2032-08 | 2060.06 | 532.68 | 1527.39 | 204669.72 |
| 95 | 2032-09 | 2056.12 | 528.73 | 1527.39 | 203142.33 |
| 96 | 2032-10 | 2052.17 | 524.78 | 1527.39 | 201614.95 |
| 97 | 2032-11 | 2048.22 | 520.84 | 1527.39 | 200087.56 |
| 98 | 2032-12 | 2044.28 | 516.89 | 1527.39 | 198560.18 |
| 99 | 2033-01 | 2040.33 | 512.95 | 1527.39 | 197032.79 |
| 100 | 2033-02 | 2036.39 | 509.00 | 1527.39 | 195505.40 |
| 101 | 2033-03 | 2032.44 | 505.06 | 1527.39 | 193978.02 |
| 102 | 2033-04 | 2028.50 | 501.11 | 1527.39 | 192450.63 |
| 103 | 2033-05 | 2024.55 | 497.16 | 1527.39 | 190923.25 |
| 104 | 2033-06 | 2020.60 | 493.22 | 1527.39 | 189395.86 |
| 105 | 2033-07 | 2016.66 | 489.27 | 1527.39 | 187868.47 |
| 106 | 2033-08 | 2012.71 | 485.33 | 1527.39 | 186341.09 |
| 107 | 2033-09 | 2008.77 | 481.38 | 1527.39 | 184813.70 |
| 108 | 2033-10 | 2004.82 | 477.44 | 1527.39 | 183286.32 |
| 109 | 2033-11 | 2000.88 | 473.49 | 1527.39 | 181758.93 |
| 110 | 2033-12 | 1996.93 | 469.54 | 1527.39 | 180231.54 |
| 111 | 2034-01 | 1992.98 | 465.60 | 1527.39 | 178704.16 |
| 112 | 2034-02 | 1989.04 | 461.65 | 1527.39 | 177176.77 |
| 113 | 2034-03 | 1985.09 | 457.71 | 1527.39 | 175649.39 |
| 114 | 2034-04 | 1981.15 | 453.76 | 1527.39 | 174122.00 |
| 115 | 2034-05 | 1977.20 | 449.82 | 1527.39 | 172594.61 |
| 116 | 2034-06 | 1973.26 | 445.87 | 1527.39 | 171067.23 |
| 117 | 2034-07 | 1969.31 | 441.92 | 1527.39 | 169539.84 |
| 118 | 2034-08 | 1965.36 | 437.98 | 1527.39 | 168012.46 |
| 119 | 2034-09 | 1961.42 | 434.03 | 1527.39 | 166485.07 |
| 120 | 2034-10 | 1957.47 | 430.09 | 1527.39 | 164957.68 |
| 121 | 2034-11 | 1953.53 | 426.14 | 1527.39 | 163430.30 |
| 122 | 2034-12 | 1949.58 | 422.19 | 1527.39 | 161902.91 |
| 123 | 2035-01 | 1945.64 | 418.25 | 1527.39 | 160375.53 |
| 124 | 2035-02 | 1941.69 | 414.30 | 1527.39 | 158848.14 |
| 125 | 2035-03 | 1937.74 | 410.36 | 1527.39 | 157320.75 |
| 126 | 2035-04 | 1933.80 | 406.41 | 1527.39 | 155793.37 |
| 127 | 2035-05 | 1929.85 | 402.47 | 1527.39 | 154265.98 |
| 128 | 2035-06 | 1925.91 | 398.52 | 1527.39 | 152738.60 |
| 129 | 2035-07 | 1921.96 | 394.57 | 1527.39 | 151211.21 |
| 130 | 2035-08 | 1918.01 | 390.63 | 1527.39 | 149683.82 |
| 131 | 2035-09 | 1914.07 | 386.68 | 1527.39 | 148156.44 |
| 132 | 2035-10 | 1910.12 | 382.74 | 1527.39 | 146629.05 |
| 133 | 2035-11 | 1906.18 | 378.79 | 1527.39 | 145101.67 |
| 134 | 2035-12 | 1902.23 | 374.85 | 1527.39 | 143574.28 |
| 135 | 2036-01 | 1898.29 | 370.90 | 1527.39 | 142046.89 |
| 136 | 2036-02 | 1894.34 | 366.95 | 1527.39 | 140519.51 |
| 137 | 2036-03 | 1890.39 | 363.01 | 1527.39 | 138992.12 |
| 138 | 2036-04 | 1886.45 | 359.06 | 1527.39 | 137464.74 |
| 139 | 2036-05 | 1882.50 | 355.12 | 1527.39 | 135937.35 |
| 140 | 2036-06 | 1878.56 | 351.17 | 1527.39 | 134409.96 |
| 141 | 2036-07 | 1874.61 | 347.23 | 1527.39 | 132882.58 |
| 142 | 2036-08 | 1870.67 | 343.28 | 1527.39 | 131355.19 |
| 143 | 2036-09 | 1866.72 | 339.33 | 1527.39 | 129827.81 |
| 144 | 2036-10 | 1862.77 | 335.39 | 1527.39 | 128300.42 |
| 145 | 2036-11 | 1858.83 | 331.44 | 1527.39 | 126773.04 |
| 146 | 2036-12 | 1854.88 | 327.50 | 1527.39 | 125245.65 |
| 147 | 2037-01 | 1850.94 | 323.55 | 1527.39 | 123718.26 |
| 148 | 2037-02 | 1846.99 | 319.61 | 1527.39 | 122190.88 |
| 149 | 2037-03 | 1843.05 | 315.66 | 1527.39 | 120663.49 |
| 150 | 2037-04 | 1839.10 | 311.71 | 1527.39 | 119136.11 |
| 151 | 2037-05 | 1835.15 | 307.77 | 1527.39 | 117608.72 |
| 152 | 2037-06 | 1831.21 | 303.82 | 1527.39 | 116081.33 |
| 153 | 2037-07 | 1827.26 | 299.88 | 1527.39 | 114553.95 |
| 154 | 2037-08 | 1823.32 | 295.93 | 1527.39 | 113026.56 |
| 155 | 2037-09 | 1819.37 | 291.99 | 1527.39 | 111499.18 |
| 156 | 2037-10 | 1815.43 | 288.04 | 1527.39 | 109971.79 |
| 157 | 2037-11 | 1811.48 | 284.09 | 1527.39 | 108444.40 |
| 158 | 2037-12 | 1807.53 | 280.15 | 1527.39 | 106917.02 |
| 159 | 2038-01 | 1803.59 | 276.20 | 1527.39 | 105389.63 |
| 160 | 2038-02 | 1799.64 | 272.26 | 1527.39 | 103862.25 |
| 161 | 2038-03 | 1795.70 | 268.31 | 1527.39 | 102334.86 |
| 162 | 2038-04 | 1791.75 | 264.37 | 1527.39 | 100807.47 |
| 163 | 2038-05 | 1787.81 | 260.42 | 1527.39 | 99280.09 |
| 164 | 2038-06 | 1783.86 | 256.47 | 1527.39 | 97752.70 |
| 165 | 2038-07 | 1779.91 | 252.53 | 1527.39 | 96225.32 |
| 166 | 2038-08 | 1775.97 | 248.58 | 1527.39 | 94697.93 |
| 167 | 2038-09 | 1772.02 | 244.64 | 1527.39 | 93170.54 |
| 168 | 2038-10 | 1768.08 | 240.69 | 1527.39 | 91643.16 |
| 169 | 2038-11 | 1764.13 | 236.74 | 1527.39 | 90115.77 |
| 170 | 2038-12 | 1760.19 | 232.80 | 1527.39 | 88588.39 |
| 171 | 2039-01 | 1756.24 | 228.85 | 1527.39 | 87061.00 |
| 172 | 2039-02 | 1752.29 | 224.91 | 1527.39 | 85533.61 |
| 173 | 2039-03 | 1748.35 | 220.96 | 1527.39 | 84006.23 |
| 174 | 2039-04 | 1744.40 | 217.02 | 1527.39 | 82478.84 |
| 175 | 2039-05 | 1740.46 | 213.07 | 1527.39 | 80951.46 |
| 176 | 2039-06 | 1736.51 | 209.12 | 1527.39 | 79424.07 |
| 177 | 2039-07 | 1732.56 | 205.18 | 1527.39 | 77896.68 |
| 178 | 2039-08 | 1728.62 | 201.23 | 1527.39 | 76369.30 |
| 179 | 2039-09 | 1724.67 | 197.29 | 1527.39 | 74841.91 |
| 180 | 2039-10 | 1720.73 | 193.34 | 1527.39 | 73314.53 |
| 181 | 2039-11 | 1716.78 | 189.40 | 1527.39 | 71787.14 |
| 182 | 2039-12 | 1712.84 | 185.45 | 1527.39 | 70259.75 |
| 183 | 2040-01 | 1708.89 | 181.50 | 1527.39 | 68732.37 |
| 184 | 2040-02 | 1704.94 | 177.56 | 1527.39 | 67204.98 |
| 185 | 2040-03 | 1701.00 | 173.61 | 1527.39 | 65677.60 |
| 186 | 2040-04 | 1697.05 | 169.67 | 1527.39 | 64150.21 |
| 187 | 2040-05 | 1693.11 | 165.72 | 1527.39 | 62622.82 |
| 188 | 2040-06 | 1689.16 | 161.78 | 1527.39 | 61095.44 |
| 189 | 2040-07 | 1685.22 | 157.83 | 1527.39 | 59568.05 |
| 190 | 2040-08 | 1681.27 | 153.88 | 1527.39 | 58040.67 |
| 191 | 2040-09 | 1677.32 | 149.94 | 1527.39 | 56513.28 |
| 192 | 2040-10 | 1673.38 | 145.99 | 1527.39 | 54985.89 |
| 193 | 2040-11 | 1669.43 | 142.05 | 1527.39 | 53458.51 |
| 194 | 2040-12 | 1665.49 | 138.10 | 1527.39 | 51931.12 |
| 195 | 2041-01 | 1661.54 | 134.16 | 1527.39 | 50403.74 |
| 196 | 2041-02 | 1657.60 | 130.21 | 1527.39 | 48876.35 |
| 197 | 2041-03 | 1653.65 | 126.26 | 1527.39 | 47348.96 |
| 198 | 2041-04 | 1649.70 | 122.32 | 1527.39 | 45821.58 |
| 199 | 2041-05 | 1645.76 | 118.37 | 1527.39 | 44294.19 |
| 200 | 2041-06 | 1641.81 | 114.43 | 1527.39 | 42766.81 |
| 201 | 2041-07 | 1637.87 | 110.48 | 1527.39 | 41239.42 |
| 202 | 2041-08 | 1633.92 | 106.54 | 1527.39 | 39712.04 |
| 203 | 2041-09 | 1629.98 | 102.59 | 1527.39 | 38184.65 |
| 204 | 2041-10 | 1626.03 | 98.64 | 1527.39 | 36657.26 |
| 205 | 2041-11 | 1622.08 | 94.70 | 1527.39 | 35129.88 |
| 206 | 2041-12 | 1618.14 | 90.75 | 1527.39 | 33602.49 |
| 207 | 2042-01 | 1614.19 | 86.81 | 1527.39 | 32075.11 |
| 208 | 2042-02 | 1610.25 | 82.86 | 1527.39 | 30547.72 |
| 209 | 2042-03 | 1606.30 | 78.91 | 1527.39 | 29020.33 |
| 210 | 2042-04 | 1602.36 | 74.97 | 1527.39 | 27492.95 |
| 211 | 2042-05 | 1598.41 | 71.02 | 1527.39 | 25965.56 |
| 212 | 2042-06 | 1594.46 | 67.08 | 1527.39 | 24438.18 |
| 213 | 2042-07 | 1590.52 | 63.13 | 1527.39 | 22910.79 |
| 214 | 2042-08 | 1586.57 | 59.19 | 1527.39 | 21383.40 |
| 215 | 2042-09 | 1582.63 | 55.24 | 1527.39 | 19856.02 |
| 216 | 2042-10 | 1578.68 | 51.29 | 1527.39 | 18328.63 |
| 217 | 2042-11 | 1574.73 | 47.35 | 1527.39 | 16801.25 |
| 218 | 2042-12 | 1570.79 | 43.40 | 1527.39 | 15273.86 |
| 219 | 2043-01 | 1566.84 | 39.46 | 1527.39 | 13746.47 |
| 220 | 2043-02 | 1562.90 | 35.51 | 1527.39 | 12219.09 |
| 221 | 2043-03 | 1558.95 | 31.57 | 1527.39 | 10691.70 |
| 222 | 2043-04 | 1555.01 | 27.62 | 1527.39 | 9164.32 |
| 223 | 2043-05 | 1551.06 | 23.67 | 1527.39 | 7636.93 |
| 224 | 2043-06 | 1547.11 | 19.73 | 1527.39 | 6109.54 |
| 225 | 2043-07 | 1543.17 | 15.78 | 1527.39 | 4582.16 |
| 226 | 2043-08 | 1539.22 | 11.84 | 1527.39 | 3054.77 |
| 227 | 2043-09 | 1535.28 | 7.89 | 1527.39 | 1527.39 |
| 228 | 2043-10 | 1531.33 | 3.95 | 1527.39 | 0.00 |