贷款35万（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：35万
还款月数：19年
每月还款：2059.53元
利息总额：11.96万
本息合计：46.96万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 2059.53 | 947.92 | 1111.61 | 348888.39 |
| 2 | 2024-06 | 2059.53 | 944.91 | 1114.62 | 347773.76 |
| 3 | 2024-07 | 2059.53 | 941.89 | 1117.64 | 346656.12 |
| 4 | 2024-08 | 2059.53 | 938.86 | 1120.67 | 345535.45 |
| 5 | 2024-09 | 2059.53 | 935.83 | 1123.71 | 344411.74 |
| 6 | 2024-10 | 2059.53 | 932.78 | 1126.75 | 343285.00 |
| 7 | 2024-11 | 2059.53 | 929.73 | 1129.80 | 342155.20 |
| 8 | 2024-12 | 2059.53 | 926.67 | 1132.86 | 341022.34 |
| 9 | 2025-01 | 2059.53 | 923.60 | 1135.93 | 339886.41 |
| 10 | 2025-02 | 2059.53 | 920.53 | 1139.00 | 338747.40 |
| 11 | 2025-03 | 2059.53 | 917.44 | 1142.09 | 337605.31 |
| 12 | 2025-04 | 2059.53 | 914.35 | 1145.18 | 336460.13 |
| 13 | 2025-05 | 2059.53 | 911.25 | 1148.28 | 335311.85 |
| 14 | 2025-06 | 2059.53 | 908.14 | 1151.39 | 334160.45 |
| 15 | 2025-07 | 2059.53 | 905.02 | 1154.51 | 333005.94 |
| 16 | 2025-08 | 2059.53 | 901.89 | 1157.64 | 331848.30 |
| 17 | 2025-09 | 2059.53 | 898.76 | 1160.77 | 330687.53 |
| 18 | 2025-10 | 2059.53 | 895.61 | 1163.92 | 329523.61 |
| 19 | 2025-11 | 2059.53 | 892.46 | 1167.07 | 328356.54 |
| 20 | 2025-12 | 2059.53 | 889.30 | 1170.23 | 327186.31 |
| 21 | 2026-01 | 2059.53 | 886.13 | 1173.40 | 326012.91 |
| 22 | 2026-02 | 2059.53 | 882.95 | 1176.58 | 324836.33 |
| 23 | 2026-03 | 2059.53 | 879.77 | 1179.77 | 323656.56 |
| 24 | 2026-04 | 2059.53 | 876.57 | 1182.96 | 322473.60 |
| 25 | 2026-05 | 2059.53 | 873.37 | 1186.16 | 321287.44 |
| 26 | 2026-06 | 2059.53 | 870.15 | 1189.38 | 320098.06 |
| 27 | 2026-07 | 2059.53 | 866.93 | 1192.60 | 318905.47 |
| 28 | 2026-08 | 2059.53 | 863.70 | 1195.83 | 317709.64 |
| 29 | 2026-09 | 2059.53 | 860.46 | 1199.07 | 316510.57 |
| 30 | 2026-10 | 2059.53 | 857.22 | 1202.31 | 315308.26 |
| 31 | 2026-11 | 2059.53 | 853.96 | 1205.57 | 314102.69 |
| 32 | 2026-12 | 2059.53 | 850.69 | 1208.84 | 312893.85 |
| 33 | 2027-01 | 2059.53 | 847.42 | 1212.11 | 311681.74 |
| 34 | 2027-02 | 2059.53 | 844.14 | 1215.39 | 310466.35 |
| 35 | 2027-03 | 2059.53 | 840.85 | 1218.68 | 309247.67 |
| 36 | 2027-04 | 2059.53 | 837.55 | 1221.98 | 308025.68 |
| 37 | 2027-05 | 2059.53 | 834.24 | 1225.29 | 306800.39 |
| 38 | 2027-06 | 2059.53 | 830.92 | 1228.61 | 305571.77 |
| 39 | 2027-07 | 2059.53 | 827.59 | 1231.94 | 304339.83 |
| 40 | 2027-08 | 2059.53 | 824.25 | 1235.28 | 303104.56 |
| 41 | 2027-09 | 2059.53 | 820.91 | 1238.62 | 301865.94 |
| 42 | 2027-10 | 2059.53 | 817.55 | 1241.98 | 300623.96 |
| 43 | 2027-11 | 2059.53 | 814.19 | 1245.34 | 299378.62 |
| 44 | 2027-12 | 2059.53 | 810.82 | 1248.71 | 298129.91 |
| 45 | 2028-01 | 2059.53 | 807.44 | 1252.10 | 296877.81 |
| 46 | 2028-02 | 2059.53 | 804.04 | 1255.49 | 295622.32 |
| 47 | 2028-03 | 2059.53 | 800.64 | 1258.89 | 294363.44 |
| 48 | 2028-04 | 2059.53 | 797.23 | 1262.30 | 293101.14 |
| 49 | 2028-05 | 2059.53 | 793.82 | 1265.71 | 291835.43 |
| 50 | 2028-06 | 2059.53 | 790.39 | 1269.14 | 290566.29 |
| 51 | 2028-07 | 2059.53 | 786.95 | 1272.58 | 289293.71 |
| 52 | 2028-08 | 2059.53 | 783.50 | 1276.03 | 288017.68 |
| 53 | 2028-09 | 2059.53 | 780.05 | 1279.48 | 286738.20 |
| 54 | 2028-10 | 2059.53 | 776.58 | 1282.95 | 285455.25 |
| 55 | 2028-11 | 2059.53 | 773.11 | 1286.42 | 284168.83 |
| 56 | 2028-12 | 2059.53 | 769.62 | 1289.91 | 282878.92 |
| 57 | 2029-01 | 2059.53 | 766.13 | 1293.40 | 281585.52 |
| 58 | 2029-02 | 2059.53 | 762.63 | 1296.90 | 280288.62 |
| 59 | 2029-03 | 2059.53 | 759.12 | 1300.42 | 278988.20 |
| 60 | 2029-04 | 2059.53 | 755.59 | 1303.94 | 277684.27 |
| 61 | 2029-05 | 2059.53 | 752.06 | 1307.47 | 276376.80 |
| 62 | 2029-06 | 2059.53 | 748.52 | 1311.01 | 275065.79 |
| 63 | 2029-07 | 2059.53 | 744.97 | 1314.56 | 273751.23 |
| 64 | 2029-08 | 2059.53 | 741.41 | 1318.12 | 272433.11 |
| 65 | 2029-09 | 2059.53 | 737.84 | 1321.69 | 271111.42 |
| 66 | 2029-10 | 2059.53 | 734.26 | 1325.27 | 269786.15 |
| 67 | 2029-11 | 2059.53 | 730.67 | 1328.86 | 268457.29 |
| 68 | 2029-12 | 2059.53 | 727.07 | 1332.46 | 267124.83 |
| 69 | 2030-01 | 2059.53 | 723.46 | 1336.07 | 265788.76 |
| 70 | 2030-02 | 2059.53 | 719.84 | 1339.69 | 264449.08 |
| 71 | 2030-03 | 2059.53 | 716.22 | 1343.31 | 263105.76 |
| 72 | 2030-04 | 2059.53 | 712.58 | 1346.95 | 261758.81 |
| 73 | 2030-05 | 2059.53 | 708.93 | 1350.60 | 260408.21 |
| 74 | 2030-06 | 2059.53 | 705.27 | 1354.26 | 259053.95 |
| 75 | 2030-07 | 2059.53 | 701.60 | 1357.93 | 257696.03 |
| 76 | 2030-08 | 2059.53 | 697.93 | 1361.60 | 256334.42 |
| 77 | 2030-09 | 2059.53 | 694.24 | 1365.29 | 254969.13 |
| 78 | 2030-10 | 2059.53 | 690.54 | 1368.99 | 253600.14 |
| 79 | 2030-11 | 2059.53 | 686.83 | 1372.70 | 252227.45 |
| 80 | 2030-12 | 2059.53 | 683.12 | 1376.41 | 250851.03 |
| 81 | 2031-01 | 2059.53 | 679.39 | 1380.14 | 249470.89 |
| 82 | 2031-02 | 2059.53 | 675.65 | 1383.88 | 248087.01 |
| 83 | 2031-03 | 2059.53 | 671.90 | 1387.63 | 246699.38 |
| 84 | 2031-04 | 2059.53 | 668.14 | 1391.39 | 245308.00 |
| 85 | 2031-05 | 2059.53 | 664.38 | 1395.15 | 243912.84 |
| 86 | 2031-06 | 2059.53 | 660.60 | 1398.93 | 242513.91 |
| 87 | 2031-07 | 2059.53 | 656.81 | 1402.72 | 241111.19 |
| 88 | 2031-08 | 2059.53 | 653.01 | 1406.52 | 239704.67 |
| 89 | 2031-09 | 2059.53 | 649.20 | 1410.33 | 238294.34 |
| 90 | 2031-10 | 2059.53 | 645.38 | 1414.15 | 236880.19 |
| 91 | 2031-11 | 2059.53 | 641.55 | 1417.98 | 235462.21 |
| 92 | 2031-12 | 2059.53 | 637.71 | 1421.82 | 234040.39 |
| 93 | 2032-01 | 2059.53 | 633.86 | 1425.67 | 232614.72 |
| 94 | 2032-02 | 2059.53 | 630.00 | 1429.53 | 231185.18 |
| 95 | 2032-03 | 2059.53 | 626.13 | 1433.40 | 229751.78 |
| 96 | 2032-04 | 2059.53 | 622.24 | 1437.29 | 228314.49 |
| 97 | 2032-05 | 2059.53 | 618.35 | 1441.18 | 226873.32 |
| 98 | 2032-06 | 2059.53 | 614.45 | 1445.08 | 225428.23 |
| 99 | 2032-07 | 2059.53 | 610.53 | 1449.00 | 223979.24 |
| 100 | 2032-08 | 2059.53 | 606.61 | 1452.92 | 222526.32 |
| 101 | 2032-09 | 2059.53 | 602.68 | 1456.85 | 221069.46 |
| 102 | 2032-10 | 2059.53 | 598.73 | 1460.80 | 219608.66 |
| 103 | 2032-11 | 2059.53 | 594.77 | 1464.76 | 218143.91 |
| 104 | 2032-12 | 2059.53 | 590.81 | 1468.72 | 216675.18 |
| 105 | 2033-01 | 2059.53 | 586.83 | 1472.70 | 215202.48 |
| 106 | 2033-02 | 2059.53 | 582.84 | 1476.69 | 213725.79 |
| 107 | 2033-03 | 2059.53 | 578.84 | 1480.69 | 212245.10 |
| 108 | 2033-04 | 2059.53 | 574.83 | 1484.70 | 210760.40 |
| 109 | 2033-05 | 2059.53 | 570.81 | 1488.72 | 209271.68 |
| 110 | 2033-06 | 2059.53 | 566.78 | 1492.75 | 207778.93 |
| 111 | 2033-07 | 2059.53 | 562.73 | 1496.80 | 206282.13 |
| 112 | 2033-08 | 2059.53 | 558.68 | 1500.85 | 204781.28 |
| 113 | 2033-09 | 2059.53 | 554.62 | 1504.91 | 203276.37 |
| 114 | 2033-10 | 2059.53 | 550.54 | 1508.99 | 201767.38 |
| 115 | 2033-11 | 2059.53 | 546.45 | 1513.08 | 200254.30 |
| 116 | 2033-12 | 2059.53 | 542.36 | 1517.17 | 198737.13 |
| 117 | 2034-01 | 2059.53 | 538.25 | 1521.28 | 197215.84 |
| 118 | 2034-02 | 2059.53 | 534.13 | 1525.40 | 195690.44 |
| 119 | 2034-03 | 2059.53 | 529.99 | 1529.54 | 194160.91 |
| 120 | 2034-04 | 2059.53 | 525.85 | 1533.68 | 192627.23 |
| 121 | 2034-05 | 2059.53 | 521.70 | 1537.83 | 191089.40 |
| 122 | 2034-06 | 2059.53 | 517.53 | 1542.00 | 189547.40 |
| 123 | 2034-07 | 2059.53 | 513.36 | 1546.17 | 188001.23 |
| 124 | 2034-08 | 2059.53 | 509.17 | 1550.36 | 186450.87 |
| 125 | 2034-09 | 2059.53 | 504.97 | 1554.56 | 184896.31 |
| 126 | 2034-10 | 2059.53 | 500.76 | 1558.77 | 183337.54 |
| 127 | 2034-11 | 2059.53 | 496.54 | 1562.99 | 181774.55 |
| 128 | 2034-12 | 2059.53 | 492.31 | 1567.22 | 180207.32 |
| 129 | 2035-01 | 2059.53 | 488.06 | 1571.47 | 178635.85 |
| 130 | 2035-02 | 2059.53 | 483.81 | 1575.72 | 177060.13 |
| 131 | 2035-03 | 2059.53 | 479.54 | 1579.99 | 175480.14 |
| 132 | 2035-04 | 2059.53 | 475.26 | 1584.27 | 173895.87 |
| 133 | 2035-05 | 2059.53 | 470.97 | 1588.56 | 172307.30 |
| 134 | 2035-06 | 2059.53 | 466.67 | 1592.86 | 170714.44 |
| 135 | 2035-07 | 2059.53 | 462.35 | 1597.18 | 169117.26 |
| 136 | 2035-08 | 2059.53 | 458.03 | 1601.50 | 167515.76 |
| 137 | 2035-09 | 2059.53 | 453.69 | 1605.84 | 165909.91 |
| 138 | 2035-10 | 2059.53 | 449.34 | 1610.19 | 164299.72 |
| 139 | 2035-11 | 2059.53 | 444.98 | 1614.55 | 162685.17 |
| 140 | 2035-12 | 2059.53 | 440.61 | 1618.92 | 161066.25 |
| 141 | 2036-01 | 2059.53 | 436.22 | 1623.31 | 159442.94 |
| 142 | 2036-02 | 2059.53 | 431.82 | 1627.71 | 157815.23 |
| 143 | 2036-03 | 2059.53 | 427.42 | 1632.11 | 156183.12 |
| 144 | 2036-04 | 2059.53 | 423.00 | 1636.53 | 154546.58 |
| 145 | 2036-05 | 2059.53 | 418.56 | 1640.97 | 152905.62 |
| 146 | 2036-06 | 2059.53 | 414.12 | 1645.41 | 151260.21 |
| 147 | 2036-07 | 2059.53 | 409.66 | 1649.87 | 149610.34 |
| 148 | 2036-08 | 2059.53 | 405.19 | 1654.34 | 147956.00 |
| 149 | 2036-09 | 2059.53 | 400.71 | 1658.82 | 146297.19 |
| 150 | 2036-10 | 2059.53 | 396.22 | 1663.31 | 144633.88 |
| 151 | 2036-11 | 2059.53 | 391.72 | 1667.81 | 142966.07 |
| 152 | 2036-12 | 2059.53 | 387.20 | 1672.33 | 141293.74 |
| 153 | 2037-01 | 2059.53 | 382.67 | 1676.86 | 139616.88 |
| 154 | 2037-02 | 2059.53 | 378.13 | 1681.40 | 137935.48 |
| 155 | 2037-03 | 2059.53 | 373.58 | 1685.95 | 136249.52 |
| 156 | 2037-04 | 2059.53 | 369.01 | 1690.52 | 134559.00 |
| 157 | 2037-05 | 2059.53 | 364.43 | 1695.10 | 132863.90 |
| 158 | 2037-06 | 2059.53 | 359.84 | 1699.69 | 131164.21 |
| 159 | 2037-07 | 2059.53 | 355.24 | 1704.29 | 129459.92 |
| 160 | 2037-08 | 2059.53 | 350.62 | 1708.91 | 127751.01 |
| 161 | 2037-09 | 2059.53 | 345.99 | 1713.54 | 126037.47 |
| 162 | 2037-10 | 2059.53 | 341.35 | 1718.18 | 124319.29 |
| 163 | 2037-11 | 2059.53 | 336.70 | 1722.83 | 122596.46 |
| 164 | 2037-12 | 2059.53 | 332.03 | 1727.50 | 120868.96 |
| 165 | 2038-01 | 2059.53 | 327.35 | 1732.18 | 119136.78 |
| 166 | 2038-02 | 2059.53 | 322.66 | 1736.87 | 117399.91 |
| 167 | 2038-03 | 2059.53 | 317.96 | 1741.57 | 115658.34 |
| 168 | 2038-04 | 2059.53 | 313.24 | 1746.29 | 113912.05 |
| 169 | 2038-05 | 2059.53 | 308.51 | 1751.02 | 112161.04 |
| 170 | 2038-06 | 2059.53 | 303.77 | 1755.76 | 110405.27 |
| 171 | 2038-07 | 2059.53 | 299.01 | 1760.52 | 108644.76 |
| 172 | 2038-08 | 2059.53 | 294.25 | 1765.28 | 106879.47 |
| 173 | 2038-09 | 2059.53 | 289.47 | 1770.06 | 105109.41 |
| 174 | 2038-10 | 2059.53 | 284.67 | 1774.86 | 103334.55 |
| 175 | 2038-11 | 2059.53 | 279.86 | 1779.67 | 101554.88 |
| 176 | 2038-12 | 2059.53 | 275.04 | 1784.49 | 99770.40 |
| 177 | 2039-01 | 2059.53 | 270.21 | 1789.32 | 97981.08 |
| 178 | 2039-02 | 2059.53 | 265.37 | 1794.16 | 96186.92 |
| 179 | 2039-03 | 2059.53 | 260.51 | 1799.02 | 94387.89 |
| 180 | 2039-04 | 2059.53 | 255.63 | 1803.90 | 92584.00 |
| 181 | 2039-05 | 2059.53 | 250.75 | 1808.78 | 90775.21 |
| 182 | 2039-06 | 2059.53 | 245.85 | 1813.68 | 88961.53 |
| 183 | 2039-07 | 2059.53 | 240.94 | 1818.59 | 87142.94 |
| 184 | 2039-08 | 2059.53 | 236.01 | 1823.52 | 85319.42 |
| 185 | 2039-09 | 2059.53 | 231.07 | 1828.46 | 83490.97 |
| 186 | 2039-10 | 2059.53 | 226.12 | 1833.41 | 81657.56 |
| 187 | 2039-11 | 2059.53 | 221.16 | 1838.37 | 79819.18 |
| 188 | 2039-12 | 2059.53 | 216.18 | 1843.35 | 77975.83 |
| 189 | 2040-01 | 2059.53 | 211.18 | 1848.35 | 76127.48 |
| 190 | 2040-02 | 2059.53 | 206.18 | 1853.35 | 74274.13 |
| 191 | 2040-03 | 2059.53 | 201.16 | 1858.37 | 72415.76 |
| 192 | 2040-04 | 2059.53 | 196.13 | 1863.40 | 70552.36 |
| 193 | 2040-05 | 2059.53 | 191.08 | 1868.45 | 68683.91 |
| 194 | 2040-06 | 2059.53 | 186.02 | 1873.51 | 66810.39 |
| 195 | 2040-07 | 2059.53 | 180.94 | 1878.59 | 64931.81 |
| 196 | 2040-08 | 2059.53 | 175.86 | 1883.67 | 63048.14 |
| 197 | 2040-09 | 2059.53 | 170.76 | 1888.77 | 61159.36 |
| 198 | 2040-10 | 2059.53 | 165.64 | 1893.89 | 59265.47 |
| 199 | 2040-11 | 2059.53 | 160.51 | 1899.02 | 57366.45 |
| 200 | 2040-12 | 2059.53 | 155.37 | 1904.16 | 55462.29 |
| 201 | 2041-01 | 2059.53 | 150.21 | 1909.32 | 53552.97 |
| 202 | 2041-02 | 2059.53 | 145.04 | 1914.49 | 51638.48 |
| 203 | 2041-03 | 2059.53 | 139.85 | 1919.68 | 49718.80 |
| 204 | 2041-04 | 2059.53 | 134.66 | 1924.88 | 47793.93 |
| 205 | 2041-05 | 2059.53 | 129.44 | 1930.09 | 45863.84 |
| 206 | 2041-06 | 2059.53 | 124.21 | 1935.32 | 43928.52 |
| 207 | 2041-07 | 2059.53 | 118.97 | 1940.56 | 41987.97 |
| 208 | 2041-08 | 2059.53 | 113.72 | 1945.81 | 40042.15 |
| 209 | 2041-09 | 2059.53 | 108.45 | 1951.08 | 38091.07 |
| 210 | 2041-10 | 2059.53 | 103.16 | 1956.37 | 36134.70 |
| 211 | 2041-11 | 2059.53 | 97.86 | 1961.67 | 34173.04 |
| 212 | 2041-12 | 2059.53 | 92.55 | 1966.98 | 32206.06 |
| 213 | 2042-01 | 2059.53 | 87.22 | 1972.31 | 30233.75 |
| 214 | 2042-02 | 2059.53 | 81.88 | 1977.65 | 28256.11 |
| 215 | 2042-03 | 2059.53 | 76.53 | 1983.00 | 26273.10 |
| 216 | 2042-04 | 2059.53 | 71.16 | 1988.37 | 24284.73 |
| 217 | 2042-05 | 2059.53 | 65.77 | 1993.76 | 22290.97 |
| 218 | 2042-06 | 2059.53 | 60.37 | 1999.16 | 20291.81 |
| 219 | 2042-07 | 2059.53 | 54.96 | 2004.57 | 18287.24 |
| 220 | 2042-08 | 2059.53 | 49.53 | 2010.00 | 16277.24 |
| 221 | 2042-09 | 2059.53 | 44.08 | 2015.45 | 14261.79 |
| 222 | 2042-10 | 2059.53 | 38.63 | 2020.90 | 12240.89 |
| 223 | 2042-11 | 2059.53 | 33.15 | 2026.38 | 10214.51 |
| 224 | 2042-12 | 2059.53 | 27.66 | 2031.87 | 8182.64 |
| 225 | 2043-01 | 2059.53 | 22.16 | 2037.37 | 6145.27 |
| 226 | 2043-02 | 2059.53 | 16.64 | 2042.89 | 4102.39 |
| 227 | 2043-03 | 2059.53 | 11.11 | 2048.42 | 2053.97 |
| 228 | 2043-04 | 2059.53 | 5.56 | 2053.97 | 0.00 |
等额本金还款方式：
贷款总额：35万
还款月数：19年
首月还款：2483元
每月递减：4.16元
利息总额：10.85万
本息合计：45.85万
节省利息：11036.43元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 2483.00 | 947.92 | 1535.09 | 348464.91 |
| 2 | 2024-06 | 2478.85 | 943.76 | 1535.09 | 346929.82 |
| 3 | 2024-07 | 2474.69 | 939.60 | 1535.09 | 345394.74 |
| 4 | 2024-08 | 2470.53 | 935.44 | 1535.09 | 343859.65 |
| 5 | 2024-09 | 2466.37 | 931.29 | 1535.09 | 342324.56 |
| 6 | 2024-10 | 2462.22 | 927.13 | 1535.09 | 340789.47 |
| 7 | 2024-11 | 2458.06 | 922.97 | 1535.09 | 339254.39 |
| 8 | 2024-12 | 2453.90 | 918.81 | 1535.09 | 337719.30 |
| 9 | 2025-01 | 2449.74 | 914.66 | 1535.09 | 336184.21 |
| 10 | 2025-02 | 2445.59 | 910.50 | 1535.09 | 334649.12 |
| 11 | 2025-03 | 2441.43 | 906.34 | 1535.09 | 333114.04 |
| 12 | 2025-04 | 2437.27 | 902.18 | 1535.09 | 331578.95 |
| 13 | 2025-05 | 2433.11 | 898.03 | 1535.09 | 330043.86 |
| 14 | 2025-06 | 2428.96 | 893.87 | 1535.09 | 328508.77 |
| 15 | 2025-07 | 2424.80 | 889.71 | 1535.09 | 326973.68 |
| 16 | 2025-08 | 2420.64 | 885.55 | 1535.09 | 325438.60 |
| 17 | 2025-09 | 2416.48 | 881.40 | 1535.09 | 323903.51 |
| 18 | 2025-10 | 2412.33 | 877.24 | 1535.09 | 322368.42 |
| 19 | 2025-11 | 2408.17 | 873.08 | 1535.09 | 320833.33 |
| 20 | 2025-12 | 2404.01 | 868.92 | 1535.09 | 319298.25 |
| 21 | 2026-01 | 2399.85 | 864.77 | 1535.09 | 317763.16 |
| 22 | 2026-02 | 2395.70 | 860.61 | 1535.09 | 316228.07 |
| 23 | 2026-03 | 2391.54 | 856.45 | 1535.09 | 314692.98 |
| 24 | 2026-04 | 2387.38 | 852.29 | 1535.09 | 313157.89 |
| 25 | 2026-05 | 2383.22 | 848.14 | 1535.09 | 311622.81 |
| 26 | 2026-06 | 2379.07 | 843.98 | 1535.09 | 310087.72 |
| 27 | 2026-07 | 2374.91 | 839.82 | 1535.09 | 308552.63 |
| 28 | 2026-08 | 2370.75 | 835.66 | 1535.09 | 307017.54 |
| 29 | 2026-09 | 2366.59 | 831.51 | 1535.09 | 305482.46 |
| 30 | 2026-10 | 2362.44 | 827.35 | 1535.09 | 303947.37 |
| 31 | 2026-11 | 2358.28 | 823.19 | 1535.09 | 302412.28 |
| 32 | 2026-12 | 2354.12 | 819.03 | 1535.09 | 300877.19 |
| 33 | 2027-01 | 2349.96 | 814.88 | 1535.09 | 299342.11 |
| 34 | 2027-02 | 2345.81 | 810.72 | 1535.09 | 297807.02 |
| 35 | 2027-03 | 2341.65 | 806.56 | 1535.09 | 296271.93 |
| 36 | 2027-04 | 2337.49 | 802.40 | 1535.09 | 294736.84 |
| 37 | 2027-05 | 2333.33 | 798.25 | 1535.09 | 293201.75 |
| 38 | 2027-06 | 2329.18 | 794.09 | 1535.09 | 291666.67 |
| 39 | 2027-07 | 2325.02 | 789.93 | 1535.09 | 290131.58 |
| 40 | 2027-08 | 2320.86 | 785.77 | 1535.09 | 288596.49 |
| 41 | 2027-09 | 2316.70 | 781.62 | 1535.09 | 287061.40 |
| 42 | 2027-10 | 2312.55 | 777.46 | 1535.09 | 285526.32 |
| 43 | 2027-11 | 2308.39 | 773.30 | 1535.09 | 283991.23 |
| 44 | 2027-12 | 2304.23 | 769.14 | 1535.09 | 282456.14 |
| 45 | 2028-01 | 2300.07 | 764.99 | 1535.09 | 280921.05 |
| 46 | 2028-02 | 2295.92 | 760.83 | 1535.09 | 279385.96 |
| 47 | 2028-03 | 2291.76 | 756.67 | 1535.09 | 277850.88 |
| 48 | 2028-04 | 2287.60 | 752.51 | 1535.09 | 276315.79 |
| 49 | 2028-05 | 2283.44 | 748.36 | 1535.09 | 274780.70 |
| 50 | 2028-06 | 2279.29 | 744.20 | 1535.09 | 273245.61 |
| 51 | 2028-07 | 2275.13 | 740.04 | 1535.09 | 271710.53 |
| 52 | 2028-08 | 2270.97 | 735.88 | 1535.09 | 270175.44 |
| 53 | 2028-09 | 2266.81 | 731.73 | 1535.09 | 268640.35 |
| 54 | 2028-10 | 2262.66 | 727.57 | 1535.09 | 267105.26 |
| 55 | 2028-11 | 2258.50 | 723.41 | 1535.09 | 265570.18 |
| 56 | 2028-12 | 2254.34 | 719.25 | 1535.09 | 264035.09 |
| 57 | 2029-01 | 2250.18 | 715.10 | 1535.09 | 262500.00 |
| 58 | 2029-02 | 2246.03 | 710.94 | 1535.09 | 260964.91 |
| 59 | 2029-03 | 2241.87 | 706.78 | 1535.09 | 259429.82 |
| 60 | 2029-04 | 2237.71 | 702.62 | 1535.09 | 257894.74 |
| 61 | 2029-05 | 2233.55 | 698.46 | 1535.09 | 256359.65 |
| 62 | 2029-06 | 2229.40 | 694.31 | 1535.09 | 254824.56 |
| 63 | 2029-07 | 2225.24 | 690.15 | 1535.09 | 253289.47 |
| 64 | 2029-08 | 2221.08 | 685.99 | 1535.09 | 251754.39 |
| 65 | 2029-09 | 2216.92 | 681.83 | 1535.09 | 250219.30 |
| 66 | 2029-10 | 2212.76 | 677.68 | 1535.09 | 248684.21 |
| 67 | 2029-11 | 2208.61 | 673.52 | 1535.09 | 247149.12 |
| 68 | 2029-12 | 2204.45 | 669.36 | 1535.09 | 245614.04 |
| 69 | 2030-01 | 2200.29 | 665.20 | 1535.09 | 244078.95 |
| 70 | 2030-02 | 2196.13 | 661.05 | 1535.09 | 242543.86 |
| 71 | 2030-03 | 2191.98 | 656.89 | 1535.09 | 241008.77 |
| 72 | 2030-04 | 2187.82 | 652.73 | 1535.09 | 239473.68 |
| 73 | 2030-05 | 2183.66 | 648.57 | 1535.09 | 237938.60 |
| 74 | 2030-06 | 2179.50 | 644.42 | 1535.09 | 236403.51 |
| 75 | 2030-07 | 2175.35 | 640.26 | 1535.09 | 234868.42 |
| 76 | 2030-08 | 2171.19 | 636.10 | 1535.09 | 233333.33 |
| 77 | 2030-09 | 2167.03 | 631.94 | 1535.09 | 231798.25 |
| 78 | 2030-10 | 2162.87 | 627.79 | 1535.09 | 230263.16 |
| 79 | 2030-11 | 2158.72 | 623.63 | 1535.09 | 228728.07 |
| 80 | 2030-12 | 2154.56 | 619.47 | 1535.09 | 227192.98 |
| 81 | 2031-01 | 2150.40 | 615.31 | 1535.09 | 225657.89 |
| 82 | 2031-02 | 2146.24 | 611.16 | 1535.09 | 224122.81 |
| 83 | 2031-03 | 2142.09 | 607.00 | 1535.09 | 222587.72 |
| 84 | 2031-04 | 2137.93 | 602.84 | 1535.09 | 221052.63 |
| 85 | 2031-05 | 2133.77 | 598.68 | 1535.09 | 219517.54 |
| 86 | 2031-06 | 2129.61 | 594.53 | 1535.09 | 217982.46 |
| 87 | 2031-07 | 2125.46 | 590.37 | 1535.09 | 216447.37 |
| 88 | 2031-08 | 2121.30 | 586.21 | 1535.09 | 214912.28 |
| 89 | 2031-09 | 2117.14 | 582.05 | 1535.09 | 213377.19 |
| 90 | 2031-10 | 2112.98 | 577.90 | 1535.09 | 211842.11 |
| 91 | 2031-11 | 2108.83 | 573.74 | 1535.09 | 210307.02 |
| 92 | 2031-12 | 2104.67 | 569.58 | 1535.09 | 208771.93 |
| 93 | 2032-01 | 2100.51 | 565.42 | 1535.09 | 207236.84 |
| 94 | 2032-02 | 2096.35 | 561.27 | 1535.09 | 205701.75 |
| 95 | 2032-03 | 2092.20 | 557.11 | 1535.09 | 204166.67 |
| 96 | 2032-04 | 2088.04 | 552.95 | 1535.09 | 202631.58 |
| 97 | 2032-05 | 2083.88 | 548.79 | 1535.09 | 201096.49 |
| 98 | 2032-06 | 2079.72 | 544.64 | 1535.09 | 199561.40 |
| 99 | 2032-07 | 2075.57 | 540.48 | 1535.09 | 198026.32 |
| 100 | 2032-08 | 2071.41 | 536.32 | 1535.09 | 196491.23 |
| 101 | 2032-09 | 2067.25 | 532.16 | 1535.09 | 194956.14 |
| 102 | 2032-10 | 2063.09 | 528.01 | 1535.09 | 193421.05 |
| 103 | 2032-11 | 2058.94 | 523.85 | 1535.09 | 191885.96 |
| 104 | 2032-12 | 2054.78 | 519.69 | 1535.09 | 190350.88 |
| 105 | 2033-01 | 2050.62 | 515.53 | 1535.09 | 188815.79 |
| 106 | 2033-02 | 2046.46 | 511.38 | 1535.09 | 187280.70 |
| 107 | 2033-03 | 2042.31 | 507.22 | 1535.09 | 185745.61 |
| 108 | 2033-04 | 2038.15 | 503.06 | 1535.09 | 184210.53 |
| 109 | 2033-05 | 2033.99 | 498.90 | 1535.09 | 182675.44 |
| 110 | 2033-06 | 2029.83 | 494.75 | 1535.09 | 181140.35 |
| 111 | 2033-07 | 2025.68 | 490.59 | 1535.09 | 179605.26 |
| 112 | 2033-08 | 2021.52 | 486.43 | 1535.09 | 178070.18 |
| 113 | 2033-09 | 2017.36 | 482.27 | 1535.09 | 176535.09 |
| 114 | 2033-10 | 2013.20 | 478.12 | 1535.09 | 175000.00 |
| 115 | 2033-11 | 2009.05 | 473.96 | 1535.09 | 173464.91 |
| 116 | 2033-12 | 2004.89 | 469.80 | 1535.09 | 171929.82 |
| 117 | 2034-01 | 2000.73 | 465.64 | 1535.09 | 170394.74 |
| 118 | 2034-02 | 1996.57 | 461.49 | 1535.09 | 168859.65 |
| 119 | 2034-03 | 1992.42 | 457.33 | 1535.09 | 167324.56 |
| 120 | 2034-04 | 1988.26 | 453.17 | 1535.09 | 165789.47 |
| 121 | 2034-05 | 1984.10 | 449.01 | 1535.09 | 164254.39 |
| 122 | 2034-06 | 1979.94 | 444.86 | 1535.09 | 162719.30 |
| 123 | 2034-07 | 1975.79 | 440.70 | 1535.09 | 161184.21 |
| 124 | 2034-08 | 1971.63 | 436.54 | 1535.09 | 159649.12 |
| 125 | 2034-09 | 1967.47 | 432.38 | 1535.09 | 158114.04 |
| 126 | 2034-10 | 1963.31 | 428.23 | 1535.09 | 156578.95 |
| 127 | 2034-11 | 1959.16 | 424.07 | 1535.09 | 155043.86 |
| 128 | 2034-12 | 1955.00 | 419.91 | 1535.09 | 153508.77 |
| 129 | 2035-01 | 1950.84 | 415.75 | 1535.09 | 151973.68 |
| 130 | 2035-02 | 1946.68 | 411.60 | 1535.09 | 150438.60 |
| 131 | 2035-03 | 1942.53 | 407.44 | 1535.09 | 148903.51 |
| 132 | 2035-04 | 1938.37 | 403.28 | 1535.09 | 147368.42 |
| 133 | 2035-05 | 1934.21 | 399.12 | 1535.09 | 145833.33 |
| 134 | 2035-06 | 1930.05 | 394.97 | 1535.09 | 144298.25 |
| 135 | 2035-07 | 1925.90 | 390.81 | 1535.09 | 142763.16 |
| 136 | 2035-08 | 1921.74 | 386.65 | 1535.09 | 141228.07 |
| 137 | 2035-09 | 1917.58 | 382.49 | 1535.09 | 139692.98 |
| 138 | 2035-10 | 1913.42 | 378.34 | 1535.09 | 138157.89 |
| 139 | 2035-11 | 1909.27 | 374.18 | 1535.09 | 136622.81 |
| 140 | 2035-12 | 1905.11 | 370.02 | 1535.09 | 135087.72 |
| 141 | 2036-01 | 1900.95 | 365.86 | 1535.09 | 133552.63 |
| 142 | 2036-02 | 1896.79 | 361.71 | 1535.09 | 132017.54 |
| 143 | 2036-03 | 1892.64 | 357.55 | 1535.09 | 130482.46 |
| 144 | 2036-04 | 1888.48 | 353.39 | 1535.09 | 128947.37 |
| 145 | 2036-05 | 1884.32 | 349.23 | 1535.09 | 127412.28 |
| 146 | 2036-06 | 1880.16 | 345.07 | 1535.09 | 125877.19 |
| 147 | 2036-07 | 1876.01 | 340.92 | 1535.09 | 124342.11 |
| 148 | 2036-08 | 1871.85 | 336.76 | 1535.09 | 122807.02 |
| 149 | 2036-09 | 1867.69 | 332.60 | 1535.09 | 121271.93 |
| 150 | 2036-10 | 1863.53 | 328.44 | 1535.09 | 119736.84 |
| 151 | 2036-11 | 1859.38 | 324.29 | 1535.09 | 118201.75 |
| 152 | 2036-12 | 1855.22 | 320.13 | 1535.09 | 116666.67 |
| 153 | 2037-01 | 1851.06 | 315.97 | 1535.09 | 115131.58 |
| 154 | 2037-02 | 1846.90 | 311.81 | 1535.09 | 113596.49 |
| 155 | 2037-03 | 1842.74 | 307.66 | 1535.09 | 112061.40 |
| 156 | 2037-04 | 1838.59 | 303.50 | 1535.09 | 110526.32 |
| 157 | 2037-05 | 1834.43 | 299.34 | 1535.09 | 108991.23 |
| 158 | 2037-06 | 1830.27 | 295.18 | 1535.09 | 107456.14 |
| 159 | 2037-07 | 1826.11 | 291.03 | 1535.09 | 105921.05 |
| 160 | 2037-08 | 1821.96 | 286.87 | 1535.09 | 104385.96 |
| 161 | 2037-09 | 1817.80 | 282.71 | 1535.09 | 102850.88 |
| 162 | 2037-10 | 1813.64 | 278.55 | 1535.09 | 101315.79 |
| 163 | 2037-11 | 1809.48 | 274.40 | 1535.09 | 99780.70 |
| 164 | 2037-12 | 1805.33 | 270.24 | 1535.09 | 98245.61 |
| 165 | 2038-01 | 1801.17 | 266.08 | 1535.09 | 96710.53 |
| 166 | 2038-02 | 1797.01 | 261.92 | 1535.09 | 95175.44 |
| 167 | 2038-03 | 1792.85 | 257.77 | 1535.09 | 93640.35 |
| 168 | 2038-04 | 1788.70 | 253.61 | 1535.09 | 92105.26 |
| 169 | 2038-05 | 1784.54 | 249.45 | 1535.09 | 90570.18 |
| 170 | 2038-06 | 1780.38 | 245.29 | 1535.09 | 89035.09 |
| 171 | 2038-07 | 1776.22 | 241.14 | 1535.09 | 87500.00 |
| 172 | 2038-08 | 1772.07 | 236.98 | 1535.09 | 85964.91 |
| 173 | 2038-09 | 1767.91 | 232.82 | 1535.09 | 84429.82 |
| 174 | 2038-10 | 1763.75 | 228.66 | 1535.09 | 82894.74 |
| 175 | 2038-11 | 1759.59 | 224.51 | 1535.09 | 81359.65 |
| 176 | 2038-12 | 1755.44 | 220.35 | 1535.09 | 79824.56 |
| 177 | 2039-01 | 1751.28 | 216.19 | 1535.09 | 78289.47 |
| 178 | 2039-02 | 1747.12 | 212.03 | 1535.09 | 76754.39 |
| 179 | 2039-03 | 1742.96 | 207.88 | 1535.09 | 75219.30 |
| 180 | 2039-04 | 1738.81 | 203.72 | 1535.09 | 73684.21 |
| 181 | 2039-05 | 1734.65 | 199.56 | 1535.09 | 72149.12 |
| 182 | 2039-06 | 1730.49 | 195.40 | 1535.09 | 70614.04 |
| 183 | 2039-07 | 1726.33 | 191.25 | 1535.09 | 69078.95 |
| 184 | 2039-08 | 1722.18 | 187.09 | 1535.09 | 67543.86 |
| 185 | 2039-09 | 1718.02 | 182.93 | 1535.09 | 66008.77 |
| 186 | 2039-10 | 1713.86 | 178.77 | 1535.09 | 64473.68 |
| 187 | 2039-11 | 1709.70 | 174.62 | 1535.09 | 62938.60 |
| 188 | 2039-12 | 1705.55 | 170.46 | 1535.09 | 61403.51 |
| 189 | 2040-01 | 1701.39 | 166.30 | 1535.09 | 59868.42 |
| 190 | 2040-02 | 1697.23 | 162.14 | 1535.09 | 58333.33 |
| 191 | 2040-03 | 1693.07 | 157.99 | 1535.09 | 56798.25 |
| 192 | 2040-04 | 1688.92 | 153.83 | 1535.09 | 55263.16 |
| 193 | 2040-05 | 1684.76 | 149.67 | 1535.09 | 53728.07 |
| 194 | 2040-06 | 1680.60 | 145.51 | 1535.09 | 52192.98 |
| 195 | 2040-07 | 1676.44 | 141.36 | 1535.09 | 50657.89 |
| 196 | 2040-08 | 1672.29 | 137.20 | 1535.09 | 49122.81 |
| 197 | 2040-09 | 1668.13 | 133.04 | 1535.09 | 47587.72 |
| 198 | 2040-10 | 1663.97 | 128.88 | 1535.09 | 46052.63 |
| 199 | 2040-11 | 1659.81 | 124.73 | 1535.09 | 44517.54 |
| 200 | 2040-12 | 1655.66 | 120.57 | 1535.09 | 42982.46 |
| 201 | 2041-01 | 1651.50 | 116.41 | 1535.09 | 41447.37 |
| 202 | 2041-02 | 1647.34 | 112.25 | 1535.09 | 39912.28 |
| 203 | 2041-03 | 1643.18 | 108.10 | 1535.09 | 38377.19 |
| 204 | 2041-04 | 1639.03 | 103.94 | 1535.09 | 36842.11 |
| 205 | 2041-05 | 1634.87 | 99.78 | 1535.09 | 35307.02 |
| 206 | 2041-06 | 1630.71 | 95.62 | 1535.09 | 33771.93 |
| 207 | 2041-07 | 1626.55 | 91.47 | 1535.09 | 32236.84 |
| 208 | 2041-08 | 1622.40 | 87.31 | 1535.09 | 30701.75 |
| 209 | 2041-09 | 1618.24 | 83.15 | 1535.09 | 29166.67 |
| 210 | 2041-10 | 1614.08 | 78.99 | 1535.09 | 27631.58 |
| 211 | 2041-11 | 1609.92 | 74.84 | 1535.09 | 26096.49 |
| 212 | 2041-12 | 1605.77 | 70.68 | 1535.09 | 24561.40 |
| 213 | 2042-01 | 1601.61 | 66.52 | 1535.09 | 23026.32 |
| 214 | 2042-02 | 1597.45 | 62.36 | 1535.09 | 21491.23 |
| 215 | 2042-03 | 1593.29 | 58.21 | 1535.09 | 19956.14 |
| 216 | 2042-04 | 1589.14 | 54.05 | 1535.09 | 18421.05 |
| 217 | 2042-05 | 1584.98 | 49.89 | 1535.09 | 16885.96 |
| 218 | 2042-06 | 1580.82 | 45.73 | 1535.09 | 15350.88 |
| 219 | 2042-07 | 1576.66 | 41.58 | 1535.09 | 13815.79 |
| 220 | 2042-08 | 1572.51 | 37.42 | 1535.09 | 12280.70 |
| 221 | 2042-09 | 1568.35 | 33.26 | 1535.09 | 10745.61 |
| 222 | 2042-10 | 1564.19 | 29.10 | 1535.09 | 9210.53 |
| 223 | 2042-11 | 1560.03 | 24.95 | 1535.09 | 7675.44 |
| 224 | 2042-12 | 1555.88 | 20.79 | 1535.09 | 6140.35 |
| 225 | 2043-01 | 1551.72 | 16.63 | 1535.09 | 4605.26 |
| 226 | 2043-02 | 1547.56 | 12.47 | 1535.09 | 3070.18 |
| 227 | 2043-03 | 1543.40 | 8.32 | 1535.09 | 1535.09 |
| 228 | 2043-04 | 1539.25 | 4.16 | 1535.09 | 0.00 |