贷款38万（公积金贷款）房贷，还款19年7个月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：38万
还款月数：19年7个月
每月还款：2207.2元
利息总额：13.87万
本息合计：51.87万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2207.20 | 1060.83 | 1146.37 | 378853.63 |
| 2 | 2024-11 | 2207.20 | 1057.63 | 1149.57 | 377704.07 |
| 3 | 2024-12 | 2207.20 | 1054.42 | 1152.78 | 376551.29 |
| 4 | 2025-01 | 2207.20 | 1051.21 | 1155.99 | 375395.30 |
| 5 | 2025-02 | 2207.20 | 1047.98 | 1159.22 | 374236.08 |
| 6 | 2025-03 | 2207.20 | 1044.74 | 1162.46 | 373073.62 |
| 7 | 2025-04 | 2207.20 | 1041.50 | 1165.70 | 371907.92 |
| 8 | 2025-05 | 2207.20 | 1038.24 | 1168.96 | 370738.97 |
| 9 | 2025-06 | 2207.20 | 1034.98 | 1172.22 | 369566.75 |
| 10 | 2025-07 | 2207.20 | 1031.71 | 1175.49 | 368391.25 |
| 11 | 2025-08 | 2207.20 | 1028.43 | 1178.77 | 367212.48 |
| 12 | 2025-09 | 2207.20 | 1025.13 | 1182.06 | 366030.42 |
| 13 | 2025-10 | 2207.20 | 1021.83 | 1185.36 | 364845.05 |
| 14 | 2025-11 | 2207.20 | 1018.53 | 1188.67 | 363656.38 |
| 15 | 2025-12 | 2207.20 | 1015.21 | 1191.99 | 362464.39 |
| 16 | 2026-01 | 2207.20 | 1011.88 | 1195.32 | 361269.07 |
| 17 | 2026-02 | 2207.20 | 1008.54 | 1198.66 | 360070.41 |
| 18 | 2026-03 | 2207.20 | 1005.20 | 1202.00 | 358868.41 |
| 19 | 2026-04 | 2207.20 | 1001.84 | 1205.36 | 357663.05 |
| 20 | 2026-05 | 2207.20 | 998.48 | 1208.72 | 356454.33 |
| 21 | 2026-06 | 2207.20 | 995.10 | 1212.10 | 355242.23 |
| 22 | 2026-07 | 2207.20 | 991.72 | 1215.48 | 354026.75 |
| 23 | 2026-08 | 2207.20 | 988.32 | 1218.87 | 352807.88 |
| 24 | 2026-09 | 2207.20 | 984.92 | 1222.28 | 351585.60 |
| 25 | 2026-10 | 2207.20 | 981.51 | 1225.69 | 350359.91 |
| 26 | 2026-11 | 2207.20 | 978.09 | 1229.11 | 349130.80 |
| 27 | 2026-12 | 2207.20 | 974.66 | 1232.54 | 347898.26 |
| 28 | 2027-01 | 2207.20 | 971.22 | 1235.98 | 346662.27 |
| 29 | 2027-02 | 2207.20 | 967.77 | 1239.43 | 345422.84 |
| 30 | 2027-03 | 2207.20 | 964.31 | 1242.89 | 344179.95 |
| 31 | 2027-04 | 2207.20 | 960.84 | 1246.36 | 342933.58 |
| 32 | 2027-05 | 2207.20 | 957.36 | 1249.84 | 341683.74 |
| 33 | 2027-06 | 2207.20 | 953.87 | 1253.33 | 340430.41 |
| 34 | 2027-07 | 2207.20 | 950.37 | 1256.83 | 339173.58 |
| 35 | 2027-08 | 2207.20 | 946.86 | 1260.34 | 337913.24 |
| 36 | 2027-09 | 2207.20 | 943.34 | 1263.86 | 336649.38 |
| 37 | 2027-10 | 2207.20 | 939.81 | 1267.39 | 335381.99 |
| 38 | 2027-11 | 2207.20 | 936.27 | 1270.92 | 334111.07 |
| 39 | 2027-12 | 2207.20 | 932.73 | 1274.47 | 332836.60 |
| 40 | 2028-01 | 2207.20 | 929.17 | 1278.03 | 331558.57 |
| 41 | 2028-02 | 2207.20 | 925.60 | 1281.60 | 330276.97 |
| 42 | 2028-03 | 2207.20 | 922.02 | 1285.18 | 328991.79 |
| 43 | 2028-04 | 2207.20 | 918.44 | 1288.76 | 327703.03 |
| 44 | 2028-05 | 2207.20 | 914.84 | 1292.36 | 326410.67 |
| 45 | 2028-06 | 2207.20 | 911.23 | 1295.97 | 325114.70 |
| 46 | 2028-07 | 2207.20 | 907.61 | 1299.59 | 323815.11 |
| 47 | 2028-08 | 2207.20 | 903.98 | 1303.22 | 322511.90 |
| 48 | 2028-09 | 2207.20 | 900.35 | 1306.85 | 321205.04 |
| 49 | 2028-10 | 2207.20 | 896.70 | 1310.50 | 319894.54 |
| 50 | 2028-11 | 2207.20 | 893.04 | 1314.16 | 318580.38 |
| 51 | 2028-12 | 2207.20 | 889.37 | 1317.83 | 317262.55 |
| 52 | 2029-01 | 2207.20 | 885.69 | 1321.51 | 315941.05 |
| 53 | 2029-02 | 2207.20 | 882.00 | 1325.20 | 314615.85 |
| 54 | 2029-03 | 2207.20 | 878.30 | 1328.90 | 313286.95 |
| 55 | 2029-04 | 2207.20 | 874.59 | 1332.61 | 311954.35 |
| 56 | 2029-05 | 2207.20 | 870.87 | 1336.33 | 310618.02 |
| 57 | 2029-06 | 2207.20 | 867.14 | 1340.06 | 309277.96 |
| 58 | 2029-07 | 2207.20 | 863.40 | 1343.80 | 307934.16 |
| 59 | 2029-08 | 2207.20 | 859.65 | 1347.55 | 306586.62 |
| 60 | 2029-09 | 2207.20 | 855.89 | 1351.31 | 305235.30 |
| 61 | 2029-10 | 2207.20 | 852.12 | 1355.08 | 303880.22 |
| 62 | 2029-11 | 2207.20 | 848.33 | 1358.87 | 302521.35 |
| 63 | 2029-12 | 2207.20 | 844.54 | 1362.66 | 301158.69 |
| 64 | 2030-01 | 2207.20 | 840.73 | 1366.46 | 299792.23 |
| 65 | 2030-02 | 2207.20 | 836.92 | 1370.28 | 298421.95 |
| 66 | 2030-03 | 2207.20 | 833.09 | 1374.10 | 297047.85 |
| 67 | 2030-04 | 2207.20 | 829.26 | 1377.94 | 295669.90 |
| 68 | 2030-05 | 2207.20 | 825.41 | 1381.79 | 294288.12 |
| 69 | 2030-06 | 2207.20 | 821.55 | 1385.64 | 292902.47 |
| 70 | 2030-07 | 2207.20 | 817.69 | 1389.51 | 291512.96 |
| 71 | 2030-08 | 2207.20 | 813.81 | 1393.39 | 290119.57 |
| 72 | 2030-09 | 2207.20 | 809.92 | 1397.28 | 288722.29 |
| 73 | 2030-10 | 2207.20 | 806.02 | 1401.18 | 287321.10 |
| 74 | 2030-11 | 2207.20 | 802.10 | 1405.09 | 285916.01 |
| 75 | 2030-12 | 2207.20 | 798.18 | 1409.02 | 284506.99 |
| 76 | 2031-01 | 2207.20 | 794.25 | 1412.95 | 283094.04 |
| 77 | 2031-02 | 2207.20 | 790.30 | 1416.89 | 281677.15 |
| 78 | 2031-03 | 2207.20 | 786.35 | 1420.85 | 280256.30 |
| 79 | 2031-04 | 2207.20 | 782.38 | 1424.82 | 278831.48 |
| 80 | 2031-05 | 2207.20 | 778.40 | 1428.79 | 277402.69 |
| 81 | 2031-06 | 2207.20 | 774.42 | 1432.78 | 275969.90 |
| 82 | 2031-07 | 2207.20 | 770.42 | 1436.78 | 274533.12 |
| 83 | 2031-08 | 2207.20 | 766.40 | 1440.79 | 273092.33 |
| 84 | 2031-09 | 2207.20 | 762.38 | 1444.82 | 271647.51 |
| 85 | 2031-10 | 2207.20 | 758.35 | 1448.85 | 270198.66 |
| 86 | 2031-11 | 2207.20 | 754.30 | 1452.89 | 268745.77 |
| 87 | 2031-12 | 2207.20 | 750.25 | 1456.95 | 267288.81 |
| 88 | 2032-01 | 2207.20 | 746.18 | 1461.02 | 265827.80 |
| 89 | 2032-02 | 2207.20 | 742.10 | 1465.10 | 264362.70 |
| 90 | 2032-03 | 2207.20 | 738.01 | 1469.19 | 262893.51 |
| 91 | 2032-04 | 2207.20 | 733.91 | 1473.29 | 261420.23 |
| 92 | 2032-05 | 2207.20 | 729.80 | 1477.40 | 259942.83 |
| 93 | 2032-06 | 2207.20 | 725.67 | 1481.53 | 258461.30 |
| 94 | 2032-07 | 2207.20 | 721.54 | 1485.66 | 256975.64 |
| 95 | 2032-08 | 2207.20 | 717.39 | 1489.81 | 255485.83 |
| 96 | 2032-09 | 2207.20 | 713.23 | 1493.97 | 253991.86 |
| 97 | 2032-10 | 2207.20 | 709.06 | 1498.14 | 252493.72 |
| 98 | 2032-11 | 2207.20 | 704.88 | 1502.32 | 250991.40 |
| 99 | 2032-12 | 2207.20 | 700.68 | 1506.51 | 249484.89 |
| 100 | 2033-01 | 2207.20 | 696.48 | 1510.72 | 247974.17 |
| 101 | 2033-02 | 2207.20 | 692.26 | 1514.94 | 246459.23 |
| 102 | 2033-03 | 2207.20 | 688.03 | 1519.17 | 244940.06 |
| 103 | 2033-04 | 2207.20 | 683.79 | 1523.41 | 243416.66 |
| 104 | 2033-05 | 2207.20 | 679.54 | 1527.66 | 241888.99 |
| 105 | 2033-06 | 2207.20 | 675.27 | 1531.93 | 240357.07 |
| 106 | 2033-07 | 2207.20 | 671.00 | 1536.20 | 238820.87 |
| 107 | 2033-08 | 2207.20 | 666.71 | 1540.49 | 237280.38 |
| 108 | 2033-09 | 2207.20 | 662.41 | 1544.79 | 235735.59 |
| 109 | 2033-10 | 2207.20 | 658.10 | 1549.10 | 234186.48 |
| 110 | 2033-11 | 2207.20 | 653.77 | 1553.43 | 232633.05 |
| 111 | 2033-12 | 2207.20 | 649.43 | 1557.77 | 231075.29 |
| 112 | 2034-01 | 2207.20 | 645.09 | 1562.11 | 229513.17 |
| 113 | 2034-02 | 2207.20 | 640.72 | 1566.47 | 227946.70 |
| 114 | 2034-03 | 2207.20 | 636.35 | 1570.85 | 226375.85 |
| 115 | 2034-04 | 2207.20 | 631.97 | 1575.23 | 224800.62 |
| 116 | 2034-05 | 2207.20 | 627.57 | 1579.63 | 223220.99 |
| 117 | 2034-06 | 2207.20 | 623.16 | 1584.04 | 221636.95 |
| 118 | 2034-07 | 2207.20 | 618.74 | 1588.46 | 220048.48 |
| 119 | 2034-08 | 2207.20 | 614.30 | 1592.90 | 218455.59 |
| 120 | 2034-09 | 2207.20 | 609.86 | 1597.34 | 216858.24 |
| 121 | 2034-10 | 2207.20 | 605.40 | 1601.80 | 215256.44 |
| 122 | 2034-11 | 2207.20 | 600.92 | 1606.27 | 213650.17 |
| 123 | 2034-12 | 2207.20 | 596.44 | 1610.76 | 212039.41 |
| 124 | 2035-01 | 2207.20 | 591.94 | 1615.26 | 210424.15 |
| 125 | 2035-02 | 2207.20 | 587.43 | 1619.76 | 208804.39 |
| 126 | 2035-03 | 2207.20 | 582.91 | 1624.29 | 207180.10 |
| 127 | 2035-04 | 2207.20 | 578.38 | 1628.82 | 205551.28 |
| 128 | 2035-05 | 2207.20 | 573.83 | 1633.37 | 203917.91 |
| 129 | 2035-06 | 2207.20 | 569.27 | 1637.93 | 202279.98 |
| 130 | 2035-07 | 2207.20 | 564.70 | 1642.50 | 200637.48 |
| 131 | 2035-08 | 2207.20 | 560.11 | 1647.09 | 198990.40 |
| 132 | 2035-09 | 2207.20 | 555.51 | 1651.68 | 197338.71 |
| 133 | 2035-10 | 2207.20 | 550.90 | 1656.30 | 195682.42 |
| 134 | 2035-11 | 2207.20 | 546.28 | 1660.92 | 194021.50 |
| 135 | 2035-12 | 2207.20 | 541.64 | 1665.56 | 192355.94 |
| 136 | 2036-01 | 2207.20 | 536.99 | 1670.21 | 190685.74 |
| 137 | 2036-02 | 2207.20 | 532.33 | 1674.87 | 189010.87 |
| 138 | 2036-03 | 2207.20 | 527.66 | 1679.54 | 187331.32 |
| 139 | 2036-04 | 2207.20 | 522.97 | 1684.23 | 185647.09 |
| 140 | 2036-05 | 2207.20 | 518.26 | 1688.93 | 183958.16 |
| 141 | 2036-06 | 2207.20 | 513.55 | 1693.65 | 182264.51 |
| 142 | 2036-07 | 2207.20 | 508.82 | 1698.38 | 180566.13 |
| 143 | 2036-08 | 2207.20 | 504.08 | 1703.12 | 178863.01 |
| 144 | 2036-09 | 2207.20 | 499.33 | 1707.87 | 177155.14 |
| 145 | 2036-10 | 2207.20 | 494.56 | 1712.64 | 175442.50 |
| 146 | 2036-11 | 2207.20 | 489.78 | 1717.42 | 173725.08 |
| 147 | 2036-12 | 2207.20 | 484.98 | 1722.22 | 172002.86 |
| 148 | 2037-01 | 2207.20 | 480.17 | 1727.02 | 170275.84 |
| 149 | 2037-02 | 2207.20 | 475.35 | 1731.85 | 168543.99 |
| 150 | 2037-03 | 2207.20 | 470.52 | 1736.68 | 166807.31 |
| 151 | 2037-04 | 2207.20 | 465.67 | 1741.53 | 165065.78 |
| 152 | 2037-05 | 2207.20 | 460.81 | 1746.39 | 163319.39 |
| 153 | 2037-06 | 2207.20 | 455.93 | 1751.27 | 161568.13 |
| 154 | 2037-07 | 2207.20 | 451.04 | 1756.15 | 159811.97 |
| 155 | 2037-08 | 2207.20 | 446.14 | 1761.06 | 158050.91 |
| 156 | 2037-09 | 2207.20 | 441.23 | 1765.97 | 156284.94 |
| 157 | 2037-10 | 2207.20 | 436.30 | 1770.90 | 154514.04 |
| 158 | 2037-11 | 2207.20 | 431.35 | 1775.85 | 152738.19 |
| 159 | 2037-12 | 2207.20 | 426.39 | 1780.80 | 150957.38 |
| 160 | 2038-01 | 2207.20 | 421.42 | 1785.78 | 149171.61 |
| 161 | 2038-02 | 2207.20 | 416.44 | 1790.76 | 147380.85 |
| 162 | 2038-03 | 2207.20 | 411.44 | 1795.76 | 145585.09 |
| 163 | 2038-04 | 2207.20 | 406.43 | 1800.77 | 143784.31 |
| 164 | 2038-05 | 2207.20 | 401.40 | 1805.80 | 141978.51 |
| 165 | 2038-06 | 2207.20 | 396.36 | 1810.84 | 140167.67 |
| 166 | 2038-07 | 2207.20 | 391.30 | 1815.90 | 138351.77 |
| 167 | 2038-08 | 2207.20 | 386.23 | 1820.97 | 136530.80 |
| 168 | 2038-09 | 2207.20 | 381.15 | 1826.05 | 134704.75 |
| 169 | 2038-10 | 2207.20 | 376.05 | 1831.15 | 132873.61 |
| 170 | 2038-11 | 2207.20 | 370.94 | 1836.26 | 131037.34 |
| 171 | 2038-12 | 2207.20 | 365.81 | 1841.39 | 129195.96 |
| 172 | 2039-01 | 2207.20 | 360.67 | 1846.53 | 127349.43 |
| 173 | 2039-02 | 2207.20 | 355.52 | 1851.68 | 125497.75 |
| 174 | 2039-03 | 2207.20 | 350.35 | 1856.85 | 123640.90 |
| 175 | 2039-04 | 2207.20 | 345.16 | 1862.03 | 121778.86 |
| 176 | 2039-05 | 2207.20 | 339.97 | 1867.23 | 119911.63 |
| 177 | 2039-06 | 2207.20 | 334.75 | 1872.45 | 118039.19 |
| 178 | 2039-07 | 2207.20 | 329.53 | 1877.67 | 116161.51 |
| 179 | 2039-08 | 2207.20 | 324.28 | 1882.91 | 114278.60 |
| 180 | 2039-09 | 2207.20 | 319.03 | 1888.17 | 112390.43 |
| 181 | 2039-10 | 2207.20 | 313.76 | 1893.44 | 110496.98 |
| 182 | 2039-11 | 2207.20 | 308.47 | 1898.73 | 108598.26 |
| 183 | 2039-12 | 2207.20 | 303.17 | 1904.03 | 106694.23 |
| 184 | 2040-01 | 2207.20 | 297.85 | 1909.34 | 104784.88 |
| 185 | 2040-02 | 2207.20 | 292.52 | 1914.67 | 102870.21 |
| 186 | 2040-03 | 2207.20 | 287.18 | 1920.02 | 100950.19 |
| 187 | 2040-04 | 2207.20 | 281.82 | 1925.38 | 99024.81 |
| 188 | 2040-05 | 2207.20 | 276.44 | 1930.75 | 97094.05 |
| 189 | 2040-06 | 2207.20 | 271.05 | 1936.14 | 95157.91 |
| 190 | 2040-07 | 2207.20 | 265.65 | 1941.55 | 93216.36 |
| 191 | 2040-08 | 2207.20 | 260.23 | 1946.97 | 91269.39 |
| 192 | 2040-09 | 2207.20 | 254.79 | 1952.41 | 89316.98 |
| 193 | 2040-10 | 2207.20 | 249.34 | 1957.86 | 87359.13 |
| 194 | 2040-11 | 2207.20 | 243.88 | 1963.32 | 85395.81 |
| 195 | 2040-12 | 2207.20 | 238.40 | 1968.80 | 83427.00 |
| 196 | 2041-01 | 2207.20 | 232.90 | 1974.30 | 81452.71 |
| 197 | 2041-02 | 2207.20 | 227.39 | 1979.81 | 79472.90 |
| 198 | 2041-03 | 2207.20 | 221.86 | 1985.34 | 77487.56 |
| 199 | 2041-04 | 2207.20 | 216.32 | 1990.88 | 75496.68 |
| 200 | 2041-05 | 2207.20 | 210.76 | 1996.44 | 73500.24 |
| 201 | 2041-06 | 2207.20 | 205.19 | 2002.01 | 71498.23 |
| 202 | 2041-07 | 2207.20 | 199.60 | 2007.60 | 69490.63 |
| 203 | 2041-08 | 2207.20 | 193.99 | 2013.20 | 67477.43 |
| 204 | 2041-09 | 2207.20 | 188.37 | 2018.82 | 65458.60 |
| 205 | 2041-10 | 2207.20 | 182.74 | 2024.46 | 63434.14 |
| 206 | 2041-11 | 2207.20 | 177.09 | 2030.11 | 61404.03 |
| 207 | 2041-12 | 2207.20 | 171.42 | 2035.78 | 59368.25 |
| 208 | 2042-01 | 2207.20 | 165.74 | 2041.46 | 57326.79 |
| 209 | 2042-02 | 2207.20 | 160.04 | 2047.16 | 55279.63 |
| 210 | 2042-03 | 2207.20 | 154.32 | 2052.88 | 53226.75 |
| 211 | 2042-04 | 2207.20 | 148.59 | 2058.61 | 51168.14 |
| 212 | 2042-05 | 2207.20 | 142.84 | 2064.35 | 49103.79 |
| 213 | 2042-06 | 2207.20 | 137.08 | 2070.12 | 47033.67 |
| 214 | 2042-07 | 2207.20 | 131.30 | 2075.90 | 44957.77 |
| 215 | 2042-08 | 2207.20 | 125.51 | 2081.69 | 42876.08 |
| 216 | 2042-09 | 2207.20 | 119.70 | 2087.50 | 40788.58 |
| 217 | 2042-10 | 2207.20 | 113.87 | 2093.33 | 38695.25 |
| 218 | 2042-11 | 2207.20 | 108.02 | 2099.17 | 36596.07 |
| 219 | 2042-12 | 2207.20 | 102.16 | 2105.03 | 34491.04 |
| 220 | 2043-01 | 2207.20 | 96.29 | 2110.91 | 32380.13 |
| 221 | 2043-02 | 2207.20 | 90.39 | 2116.80 | 30263.32 |
| 222 | 2043-03 | 2207.20 | 84.49 | 2122.71 | 28140.61 |
| 223 | 2043-04 | 2207.20 | 78.56 | 2128.64 | 26011.97 |
| 224 | 2043-05 | 2207.20 | 72.62 | 2134.58 | 23877.38 |
| 225 | 2043-06 | 2207.20 | 66.66 | 2140.54 | 21736.84 |
| 226 | 2043-07 | 2207.20 | 60.68 | 2146.52 | 19590.33 |
| 227 | 2043-08 | 2207.20 | 54.69 | 2152.51 | 17437.82 |
| 228 | 2043-09 | 2207.20 | 48.68 | 2158.52 | 15279.30 |
| 229 | 2043-10 | 2207.20 | 42.65 | 2164.54 | 13114.75 |
| 230 | 2043-11 | 2207.20 | 36.61 | 2170.59 | 10944.17 |
| 231 | 2043-12 | 2207.20 | 30.55 | 2176.65 | 8767.52 |
| 232 | 2044-01 | 2207.20 | 24.48 | 2182.72 | 6584.80 |
| 233 | 2044-02 | 2207.20 | 18.38 | 2188.82 | 4395.98 |
| 234 | 2044-03 | 2207.20 | 12.27 | 2194.93 | 2201.05 |
| 235 | 2044-04 | 2207.20 | 6.14 | 2201.05 | 0.00 |
等额本金还款方式：
贷款总额：38万
还款月数：19年7个月
首月还款：2677.85元
每月递减：4.51元
利息总额：12.52万
本息合计：50.52万
节省利息：13513.43元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2677.85 | 1060.83 | 1617.02 | 378382.98 |
| 2 | 2024-11 | 2673.34 | 1056.32 | 1617.02 | 376765.96 |
| 3 | 2024-12 | 2668.83 | 1051.80 | 1617.02 | 375148.94 |
| 4 | 2025-01 | 2664.31 | 1047.29 | 1617.02 | 373531.91 |
| 5 | 2025-02 | 2659.80 | 1042.78 | 1617.02 | 371914.89 |
| 6 | 2025-03 | 2655.28 | 1038.26 | 1617.02 | 370297.87 |
| 7 | 2025-04 | 2650.77 | 1033.75 | 1617.02 | 368680.85 |
| 8 | 2025-05 | 2646.26 | 1029.23 | 1617.02 | 367063.83 |
| 9 | 2025-06 | 2641.74 | 1024.72 | 1617.02 | 365446.81 |
| 10 | 2025-07 | 2637.23 | 1020.21 | 1617.02 | 363829.79 |
| 11 | 2025-08 | 2632.71 | 1015.69 | 1617.02 | 362212.77 |
| 12 | 2025-09 | 2628.20 | 1011.18 | 1617.02 | 360595.74 |
| 13 | 2025-10 | 2623.68 | 1006.66 | 1617.02 | 358978.72 |
| 14 | 2025-11 | 2619.17 | 1002.15 | 1617.02 | 357361.70 |
| 15 | 2025-12 | 2614.66 | 997.63 | 1617.02 | 355744.68 |
| 16 | 2026-01 | 2610.14 | 993.12 | 1617.02 | 354127.66 |
| 17 | 2026-02 | 2605.63 | 988.61 | 1617.02 | 352510.64 |
| 18 | 2026-03 | 2601.11 | 984.09 | 1617.02 | 350893.62 |
| 19 | 2026-04 | 2596.60 | 979.58 | 1617.02 | 349276.60 |
| 20 | 2026-05 | 2592.09 | 975.06 | 1617.02 | 347659.57 |
| 21 | 2026-06 | 2587.57 | 970.55 | 1617.02 | 346042.55 |
| 22 | 2026-07 | 2583.06 | 966.04 | 1617.02 | 344425.53 |
| 23 | 2026-08 | 2578.54 | 961.52 | 1617.02 | 342808.51 |
| 24 | 2026-09 | 2574.03 | 957.01 | 1617.02 | 341191.49 |
| 25 | 2026-10 | 2569.51 | 952.49 | 1617.02 | 339574.47 |
| 26 | 2026-11 | 2565.00 | 947.98 | 1617.02 | 337957.45 |
| 27 | 2026-12 | 2560.49 | 943.46 | 1617.02 | 336340.43 |
| 28 | 2027-01 | 2555.97 | 938.95 | 1617.02 | 334723.40 |
| 29 | 2027-02 | 2551.46 | 934.44 | 1617.02 | 333106.38 |
| 30 | 2027-03 | 2546.94 | 929.92 | 1617.02 | 331489.36 |
| 31 | 2027-04 | 2542.43 | 925.41 | 1617.02 | 329872.34 |
| 32 | 2027-05 | 2537.91 | 920.89 | 1617.02 | 328255.32 |
| 33 | 2027-06 | 2533.40 | 916.38 | 1617.02 | 326638.30 |
| 34 | 2027-07 | 2528.89 | 911.87 | 1617.02 | 325021.28 |
| 35 | 2027-08 | 2524.37 | 907.35 | 1617.02 | 323404.26 |
| 36 | 2027-09 | 2519.86 | 902.84 | 1617.02 | 321787.23 |
| 37 | 2027-10 | 2515.34 | 898.32 | 1617.02 | 320170.21 |
| 38 | 2027-11 | 2510.83 | 893.81 | 1617.02 | 318553.19 |
| 39 | 2027-12 | 2506.32 | 889.29 | 1617.02 | 316936.17 |
| 40 | 2028-01 | 2501.80 | 884.78 | 1617.02 | 315319.15 |
| 41 | 2028-02 | 2497.29 | 880.27 | 1617.02 | 313702.13 |
| 42 | 2028-03 | 2492.77 | 875.75 | 1617.02 | 312085.11 |
| 43 | 2028-04 | 2488.26 | 871.24 | 1617.02 | 310468.09 |
| 44 | 2028-05 | 2483.74 | 866.72 | 1617.02 | 308851.06 |
| 45 | 2028-06 | 2479.23 | 862.21 | 1617.02 | 307234.04 |
| 46 | 2028-07 | 2474.72 | 857.70 | 1617.02 | 305617.02 |
| 47 | 2028-08 | 2470.20 | 853.18 | 1617.02 | 304000.00 |
| 48 | 2028-09 | 2465.69 | 848.67 | 1617.02 | 302382.98 |
| 49 | 2028-10 | 2461.17 | 844.15 | 1617.02 | 300765.96 |
| 50 | 2028-11 | 2456.66 | 839.64 | 1617.02 | 299148.94 |
| 51 | 2028-12 | 2452.15 | 835.12 | 1617.02 | 297531.91 |
| 52 | 2029-01 | 2447.63 | 830.61 | 1617.02 | 295914.89 |
| 53 | 2029-02 | 2443.12 | 826.10 | 1617.02 | 294297.87 |
| 54 | 2029-03 | 2438.60 | 821.58 | 1617.02 | 292680.85 |
| 55 | 2029-04 | 2434.09 | 817.07 | 1617.02 | 291063.83 |
| 56 | 2029-05 | 2429.57 | 812.55 | 1617.02 | 289446.81 |
| 57 | 2029-06 | 2425.06 | 808.04 | 1617.02 | 287829.79 |
| 58 | 2029-07 | 2420.55 | 803.52 | 1617.02 | 286212.77 |
| 59 | 2029-08 | 2416.03 | 799.01 | 1617.02 | 284595.74 |
| 60 | 2029-09 | 2411.52 | 794.50 | 1617.02 | 282978.72 |
| 61 | 2029-10 | 2407.00 | 789.98 | 1617.02 | 281361.70 |
| 62 | 2029-11 | 2402.49 | 785.47 | 1617.02 | 279744.68 |
| 63 | 2029-12 | 2397.98 | 780.95 | 1617.02 | 278127.66 |
| 64 | 2030-01 | 2393.46 | 776.44 | 1617.02 | 276510.64 |
| 65 | 2030-02 | 2388.95 | 771.93 | 1617.02 | 274893.62 |
| 66 | 2030-03 | 2384.43 | 767.41 | 1617.02 | 273276.60 |
| 67 | 2030-04 | 2379.92 | 762.90 | 1617.02 | 271659.57 |
| 68 | 2030-05 | 2375.40 | 758.38 | 1617.02 | 270042.55 |
| 69 | 2030-06 | 2370.89 | 753.87 | 1617.02 | 268425.53 |
| 70 | 2030-07 | 2366.38 | 749.35 | 1617.02 | 266808.51 |
| 71 | 2030-08 | 2361.86 | 744.84 | 1617.02 | 265191.49 |
| 72 | 2030-09 | 2357.35 | 740.33 | 1617.02 | 263574.47 |
| 73 | 2030-10 | 2352.83 | 735.81 | 1617.02 | 261957.45 |
| 74 | 2030-11 | 2348.32 | 731.30 | 1617.02 | 260340.43 |
| 75 | 2030-12 | 2343.80 | 726.78 | 1617.02 | 258723.40 |
| 76 | 2031-01 | 2339.29 | 722.27 | 1617.02 | 257106.38 |
| 77 | 2031-02 | 2334.78 | 717.76 | 1617.02 | 255489.36 |
| 78 | 2031-03 | 2330.26 | 713.24 | 1617.02 | 253872.34 |
| 79 | 2031-04 | 2325.75 | 708.73 | 1617.02 | 252255.32 |
| 80 | 2031-05 | 2321.23 | 704.21 | 1617.02 | 250638.30 |
| 81 | 2031-06 | 2316.72 | 699.70 | 1617.02 | 249021.28 |
| 82 | 2031-07 | 2312.21 | 695.18 | 1617.02 | 247404.26 |
| 83 | 2031-08 | 2307.69 | 690.67 | 1617.02 | 245787.23 |
| 84 | 2031-09 | 2303.18 | 686.16 | 1617.02 | 244170.21 |
| 85 | 2031-10 | 2298.66 | 681.64 | 1617.02 | 242553.19 |
| 86 | 2031-11 | 2294.15 | 677.13 | 1617.02 | 240936.17 |
| 87 | 2031-12 | 2289.63 | 672.61 | 1617.02 | 239319.15 |
| 88 | 2032-01 | 2285.12 | 668.10 | 1617.02 | 237702.13 |
| 89 | 2032-02 | 2280.61 | 663.59 | 1617.02 | 236085.11 |
| 90 | 2032-03 | 2276.09 | 659.07 | 1617.02 | 234468.09 |
| 91 | 2032-04 | 2271.58 | 654.56 | 1617.02 | 232851.06 |
| 92 | 2032-05 | 2267.06 | 650.04 | 1617.02 | 231234.04 |
| 93 | 2032-06 | 2262.55 | 645.53 | 1617.02 | 229617.02 |
| 94 | 2032-07 | 2258.04 | 641.01 | 1617.02 | 228000.00 |
| 95 | 2032-08 | 2253.52 | 636.50 | 1617.02 | 226382.98 |
| 96 | 2032-09 | 2249.01 | 631.99 | 1617.02 | 224765.96 |
| 97 | 2032-10 | 2244.49 | 627.47 | 1617.02 | 223148.94 |
| 98 | 2032-11 | 2239.98 | 622.96 | 1617.02 | 221531.91 |
| 99 | 2032-12 | 2235.46 | 618.44 | 1617.02 | 219914.89 |
| 100 | 2033-01 | 2230.95 | 613.93 | 1617.02 | 218297.87 |
| 101 | 2033-02 | 2226.44 | 609.41 | 1617.02 | 216680.85 |
| 102 | 2033-03 | 2221.92 | 604.90 | 1617.02 | 215063.83 |
| 103 | 2033-04 | 2217.41 | 600.39 | 1617.02 | 213446.81 |
| 104 | 2033-05 | 2212.89 | 595.87 | 1617.02 | 211829.79 |
| 105 | 2033-06 | 2208.38 | 591.36 | 1617.02 | 210212.77 |
| 106 | 2033-07 | 2203.87 | 586.84 | 1617.02 | 208595.74 |
| 107 | 2033-08 | 2199.35 | 582.33 | 1617.02 | 206978.72 |
| 108 | 2033-09 | 2194.84 | 577.82 | 1617.02 | 205361.70 |
| 109 | 2033-10 | 2190.32 | 573.30 | 1617.02 | 203744.68 |
| 110 | 2033-11 | 2185.81 | 568.79 | 1617.02 | 202127.66 |
| 111 | 2033-12 | 2181.29 | 564.27 | 1617.02 | 200510.64 |
| 112 | 2034-01 | 2176.78 | 559.76 | 1617.02 | 198893.62 |
| 113 | 2034-02 | 2172.27 | 555.24 | 1617.02 | 197276.60 |
| 114 | 2034-03 | 2167.75 | 550.73 | 1617.02 | 195659.57 |
| 115 | 2034-04 | 2163.24 | 546.22 | 1617.02 | 194042.55 |
| 116 | 2034-05 | 2158.72 | 541.70 | 1617.02 | 192425.53 |
| 117 | 2034-06 | 2154.21 | 537.19 | 1617.02 | 190808.51 |
| 118 | 2034-07 | 2149.70 | 532.67 | 1617.02 | 189191.49 |
| 119 | 2034-08 | 2145.18 | 528.16 | 1617.02 | 187574.47 |
| 120 | 2034-09 | 2140.67 | 523.65 | 1617.02 | 185957.45 |
| 121 | 2034-10 | 2136.15 | 519.13 | 1617.02 | 184340.43 |
| 122 | 2034-11 | 2131.64 | 514.62 | 1617.02 | 182723.40 |
| 123 | 2034-12 | 2127.12 | 510.10 | 1617.02 | 181106.38 |
| 124 | 2035-01 | 2122.61 | 505.59 | 1617.02 | 179489.36 |
| 125 | 2035-02 | 2118.10 | 501.07 | 1617.02 | 177872.34 |
| 126 | 2035-03 | 2113.58 | 496.56 | 1617.02 | 176255.32 |
| 127 | 2035-04 | 2109.07 | 492.05 | 1617.02 | 174638.30 |
| 128 | 2035-05 | 2104.55 | 487.53 | 1617.02 | 173021.28 |
| 129 | 2035-06 | 2100.04 | 483.02 | 1617.02 | 171404.26 |
| 130 | 2035-07 | 2095.52 | 478.50 | 1617.02 | 169787.23 |
| 131 | 2035-08 | 2091.01 | 473.99 | 1617.02 | 168170.21 |
| 132 | 2035-09 | 2086.50 | 469.48 | 1617.02 | 166553.19 |
| 133 | 2035-10 | 2081.98 | 464.96 | 1617.02 | 164936.17 |
| 134 | 2035-11 | 2077.47 | 460.45 | 1617.02 | 163319.15 |
| 135 | 2035-12 | 2072.95 | 455.93 | 1617.02 | 161702.13 |
| 136 | 2036-01 | 2068.44 | 451.42 | 1617.02 | 160085.11 |
| 137 | 2036-02 | 2063.93 | 446.90 | 1617.02 | 158468.09 |
| 138 | 2036-03 | 2059.41 | 442.39 | 1617.02 | 156851.06 |
| 139 | 2036-04 | 2054.90 | 437.88 | 1617.02 | 155234.04 |
| 140 | 2036-05 | 2050.38 | 433.36 | 1617.02 | 153617.02 |
| 141 | 2036-06 | 2045.87 | 428.85 | 1617.02 | 152000.00 |
| 142 | 2036-07 | 2041.35 | 424.33 | 1617.02 | 150382.98 |
| 143 | 2036-08 | 2036.84 | 419.82 | 1617.02 | 148765.96 |
| 144 | 2036-09 | 2032.33 | 415.30 | 1617.02 | 147148.94 |
| 145 | 2036-10 | 2027.81 | 410.79 | 1617.02 | 145531.91 |
| 146 | 2036-11 | 2023.30 | 406.28 | 1617.02 | 143914.89 |
| 147 | 2036-12 | 2018.78 | 401.76 | 1617.02 | 142297.87 |
| 148 | 2037-01 | 2014.27 | 397.25 | 1617.02 | 140680.85 |
| 149 | 2037-02 | 2009.76 | 392.73 | 1617.02 | 139063.83 |
| 150 | 2037-03 | 2005.24 | 388.22 | 1617.02 | 137446.81 |
| 151 | 2037-04 | 2000.73 | 383.71 | 1617.02 | 135829.79 |
| 152 | 2037-05 | 1996.21 | 379.19 | 1617.02 | 134212.77 |
| 153 | 2037-06 | 1991.70 | 374.68 | 1617.02 | 132595.74 |
| 154 | 2037-07 | 1987.18 | 370.16 | 1617.02 | 130978.72 |
| 155 | 2037-08 | 1982.67 | 365.65 | 1617.02 | 129361.70 |
| 156 | 2037-09 | 1978.16 | 361.13 | 1617.02 | 127744.68 |
| 157 | 2037-10 | 1973.64 | 356.62 | 1617.02 | 126127.66 |
| 158 | 2037-11 | 1969.13 | 352.11 | 1617.02 | 124510.64 |
| 159 | 2037-12 | 1964.61 | 347.59 | 1617.02 | 122893.62 |
| 160 | 2038-01 | 1960.10 | 343.08 | 1617.02 | 121276.60 |
| 161 | 2038-02 | 1955.59 | 338.56 | 1617.02 | 119659.57 |
| 162 | 2038-03 | 1951.07 | 334.05 | 1617.02 | 118042.55 |
| 163 | 2038-04 | 1946.56 | 329.54 | 1617.02 | 116425.53 |
| 164 | 2038-05 | 1942.04 | 325.02 | 1617.02 | 114808.51 |
| 165 | 2038-06 | 1937.53 | 320.51 | 1617.02 | 113191.49 |
| 166 | 2038-07 | 1933.01 | 315.99 | 1617.02 | 111574.47 |
| 167 | 2038-08 | 1928.50 | 311.48 | 1617.02 | 109957.45 |
| 168 | 2038-09 | 1923.99 | 306.96 | 1617.02 | 108340.43 |
| 169 | 2038-10 | 1919.47 | 302.45 | 1617.02 | 106723.40 |
| 170 | 2038-11 | 1914.96 | 297.94 | 1617.02 | 105106.38 |
| 171 | 2038-12 | 1910.44 | 293.42 | 1617.02 | 103489.36 |
| 172 | 2039-01 | 1905.93 | 288.91 | 1617.02 | 101872.34 |
| 173 | 2039-02 | 1901.41 | 284.39 | 1617.02 | 100255.32 |
| 174 | 2039-03 | 1896.90 | 279.88 | 1617.02 | 98638.30 |
| 175 | 2039-04 | 1892.39 | 275.37 | 1617.02 | 97021.28 |
| 176 | 2039-05 | 1887.87 | 270.85 | 1617.02 | 95404.26 |
| 177 | 2039-06 | 1883.36 | 266.34 | 1617.02 | 93787.23 |
| 178 | 2039-07 | 1878.84 | 261.82 | 1617.02 | 92170.21 |
| 179 | 2039-08 | 1874.33 | 257.31 | 1617.02 | 90553.19 |
| 180 | 2039-09 | 1869.82 | 252.79 | 1617.02 | 88936.17 |
| 181 | 2039-10 | 1865.30 | 248.28 | 1617.02 | 87319.15 |
| 182 | 2039-11 | 1860.79 | 243.77 | 1617.02 | 85702.13 |
| 183 | 2039-12 | 1856.27 | 239.25 | 1617.02 | 84085.11 |
| 184 | 2040-01 | 1851.76 | 234.74 | 1617.02 | 82468.09 |
| 185 | 2040-02 | 1847.24 | 230.22 | 1617.02 | 80851.06 |
| 186 | 2040-03 | 1842.73 | 225.71 | 1617.02 | 79234.04 |
| 187 | 2040-04 | 1838.22 | 221.20 | 1617.02 | 77617.02 |
| 188 | 2040-05 | 1833.70 | 216.68 | 1617.02 | 76000.00 |
| 189 | 2040-06 | 1829.19 | 212.17 | 1617.02 | 74382.98 |
| 190 | 2040-07 | 1824.67 | 207.65 | 1617.02 | 72765.96 |
| 191 | 2040-08 | 1820.16 | 203.14 | 1617.02 | 71148.94 |
| 192 | 2040-09 | 1815.65 | 198.62 | 1617.02 | 69531.91 |
| 193 | 2040-10 | 1811.13 | 194.11 | 1617.02 | 67914.89 |
| 194 | 2040-11 | 1806.62 | 189.60 | 1617.02 | 66297.87 |
| 195 | 2040-12 | 1802.10 | 185.08 | 1617.02 | 64680.85 |
| 196 | 2041-01 | 1797.59 | 180.57 | 1617.02 | 63063.83 |
| 197 | 2041-02 | 1793.07 | 176.05 | 1617.02 | 61446.81 |
| 198 | 2041-03 | 1788.56 | 171.54 | 1617.02 | 59829.79 |
| 199 | 2041-04 | 1784.05 | 167.02 | 1617.02 | 58212.77 |
| 200 | 2041-05 | 1779.53 | 162.51 | 1617.02 | 56595.74 |
| 201 | 2041-06 | 1775.02 | 158.00 | 1617.02 | 54978.72 |
| 202 | 2041-07 | 1770.50 | 153.48 | 1617.02 | 53361.70 |
| 203 | 2041-08 | 1765.99 | 148.97 | 1617.02 | 51744.68 |
| 204 | 2041-09 | 1761.48 | 144.45 | 1617.02 | 50127.66 |
| 205 | 2041-10 | 1756.96 | 139.94 | 1617.02 | 48510.64 |
| 206 | 2041-11 | 1752.45 | 135.43 | 1617.02 | 46893.62 |
| 207 | 2041-12 | 1747.93 | 130.91 | 1617.02 | 45276.60 |
| 208 | 2042-01 | 1743.42 | 126.40 | 1617.02 | 43659.57 |
| 209 | 2042-02 | 1738.90 | 121.88 | 1617.02 | 42042.55 |
| 210 | 2042-03 | 1734.39 | 117.37 | 1617.02 | 40425.53 |
| 211 | 2042-04 | 1729.88 | 112.85 | 1617.02 | 38808.51 |
| 212 | 2042-05 | 1725.36 | 108.34 | 1617.02 | 37191.49 |
| 213 | 2042-06 | 1720.85 | 103.83 | 1617.02 | 35574.47 |
| 214 | 2042-07 | 1716.33 | 99.31 | 1617.02 | 33957.45 |
| 215 | 2042-08 | 1711.82 | 94.80 | 1617.02 | 32340.43 |
| 216 | 2042-09 | 1707.30 | 90.28 | 1617.02 | 30723.40 |
| 217 | 2042-10 | 1702.79 | 85.77 | 1617.02 | 29106.38 |
| 218 | 2042-11 | 1698.28 | 81.26 | 1617.02 | 27489.36 |
| 219 | 2042-12 | 1693.76 | 76.74 | 1617.02 | 25872.34 |
| 220 | 2043-01 | 1689.25 | 72.23 | 1617.02 | 24255.32 |
| 221 | 2043-02 | 1684.73 | 67.71 | 1617.02 | 22638.30 |
| 222 | 2043-03 | 1680.22 | 63.20 | 1617.02 | 21021.28 |
| 223 | 2043-04 | 1675.71 | 58.68 | 1617.02 | 19404.26 |
| 224 | 2043-05 | 1671.19 | 54.17 | 1617.02 | 17787.23 |
| 225 | 2043-06 | 1666.68 | 49.66 | 1617.02 | 16170.21 |
| 226 | 2043-07 | 1662.16 | 45.14 | 1617.02 | 14553.19 |
| 227 | 2043-08 | 1657.65 | 40.63 | 1617.02 | 12936.17 |
| 228 | 2043-09 | 1653.13 | 36.11 | 1617.02 | 11319.15 |
| 229 | 2043-10 | 1648.62 | 31.60 | 1617.02 | 9702.13 |
| 230 | 2043-11 | 1644.11 | 27.09 | 1617.02 | 8085.11 |
| 231 | 2043-12 | 1639.59 | 22.57 | 1617.02 | 6468.09 |
| 232 | 2044-01 | 1635.08 | 18.06 | 1617.02 | 4851.06 |
| 233 | 2044-02 | 1630.56 | 13.54 | 1617.02 | 3234.04 |
| 234 | 2044-03 | 1626.05 | 9.03 | 1617.02 | 1617.02 |
| 235 | 2044-04 | 1621.54 | 4.51 | 1617.02 | 0.00 |