贷款36.56万（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：36.56万
还款月数：20年
每月还款：2000元
利息总额：11.44万
本息合计：48万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2000.00 | 868.18 | 1131.82 | 364419.55 |
| 2 | 2025-02 | 2000.00 | 865.50 | 1134.50 | 363285.05 |
| 3 | 2025-03 | 2000.00 | 862.80 | 1137.20 | 362147.85 |
| 4 | 2025-04 | 2000.00 | 860.10 | 1139.90 | 361007.95 |
| 5 | 2025-05 | 2000.00 | 857.39 | 1142.61 | 359865.34 |
| 6 | 2025-06 | 2000.00 | 854.68 | 1145.32 | 358720.02 |
| 7 | 2025-07 | 2000.00 | 851.96 | 1148.04 | 357571.98 |
| 8 | 2025-08 | 2000.00 | 849.23 | 1150.77 | 356421.22 |
| 9 | 2025-09 | 2000.00 | 846.50 | 1153.50 | 355267.72 |
| 10 | 2025-10 | 2000.00 | 843.76 | 1156.24 | 354111.48 |
| 11 | 2025-11 | 2000.00 | 841.01 | 1158.99 | 352952.49 |
| 12 | 2025-12 | 2000.00 | 838.26 | 1161.74 | 351790.76 |
| 13 | 2026-01 | 2000.00 | 835.50 | 1164.50 | 350626.26 |
| 14 | 2026-02 | 2000.00 | 832.74 | 1167.26 | 349459.00 |
| 15 | 2026-03 | 2000.00 | 829.97 | 1170.03 | 348288.96 |
| 16 | 2026-04 | 2000.00 | 827.19 | 1172.81 | 347116.15 |
| 17 | 2026-05 | 2000.00 | 824.40 | 1175.60 | 345940.55 |
| 18 | 2026-06 | 2000.00 | 821.61 | 1178.39 | 344762.16 |
| 19 | 2026-07 | 2000.00 | 818.81 | 1181.19 | 343580.97 |
| 20 | 2026-08 | 2000.00 | 816.00 | 1184.00 | 342396.97 |
| 21 | 2026-09 | 2000.00 | 813.19 | 1186.81 | 341210.16 |
| 22 | 2026-10 | 2000.00 | 810.37 | 1189.63 | 340020.54 |
| 23 | 2026-11 | 2000.00 | 807.55 | 1192.45 | 338828.09 |
| 24 | 2026-12 | 2000.00 | 804.72 | 1195.28 | 337632.80 |
| 25 | 2027-01 | 2000.00 | 801.88 | 1198.12 | 336434.68 |
| 26 | 2027-02 | 2000.00 | 799.03 | 1200.97 | 335233.71 |
| 27 | 2027-03 | 2000.00 | 796.18 | 1203.82 | 334029.89 |
| 28 | 2027-04 | 2000.00 | 793.32 | 1206.68 | 332823.22 |
| 29 | 2027-05 | 2000.00 | 790.46 | 1209.54 | 331613.67 |
| 30 | 2027-06 | 2000.00 | 787.58 | 1212.42 | 330401.25 |
| 31 | 2027-07 | 2000.00 | 784.70 | 1215.30 | 329185.96 |
| 32 | 2027-08 | 2000.00 | 781.82 | 1218.18 | 327967.77 |
| 33 | 2027-09 | 2000.00 | 778.92 | 1221.08 | 326746.70 |
| 34 | 2027-10 | 2000.00 | 776.02 | 1223.98 | 325522.72 |
| 35 | 2027-11 | 2000.00 | 773.12 | 1226.88 | 324295.84 |
| 36 | 2027-12 | 2000.00 | 770.20 | 1229.80 | 323066.04 |
| 37 | 2028-01 | 2000.00 | 767.28 | 1232.72 | 321833.32 |
| 38 | 2028-02 | 2000.00 | 764.35 | 1235.65 | 320597.68 |
| 39 | 2028-03 | 2000.00 | 761.42 | 1238.58 | 319359.09 |
| 40 | 2028-04 | 2000.00 | 758.48 | 1241.52 | 318117.57 |
| 41 | 2028-05 | 2000.00 | 755.53 | 1244.47 | 316873.10 |
| 42 | 2028-06 | 2000.00 | 752.57 | 1247.43 | 315625.68 |
| 43 | 2028-07 | 2000.00 | 749.61 | 1250.39 | 314375.29 |
| 44 | 2028-08 | 2000.00 | 746.64 | 1253.36 | 313121.93 |
| 45 | 2028-09 | 2000.00 | 743.66 | 1256.34 | 311865.59 |
| 46 | 2028-10 | 2000.00 | 740.68 | 1259.32 | 310606.27 |
| 47 | 2028-11 | 2000.00 | 737.69 | 1262.31 | 309343.96 |
| 48 | 2028-12 | 2000.00 | 734.69 | 1265.31 | 308078.65 |
| 49 | 2029-01 | 2000.00 | 731.69 | 1268.31 | 306810.34 |
| 50 | 2029-02 | 2000.00 | 728.67 | 1271.33 | 305539.02 |
| 51 | 2029-03 | 2000.00 | 725.66 | 1274.34 | 304264.67 |
| 52 | 2029-04 | 2000.00 | 722.63 | 1277.37 | 302987.30 |
| 53 | 2029-05 | 2000.00 | 719.59 | 1280.41 | 301706.89 |
| 54 | 2029-06 | 2000.00 | 716.55 | 1283.45 | 300423.45 |
| 55 | 2029-07 | 2000.00 | 713.51 | 1286.49 | 299136.95 |
| 56 | 2029-08 | 2000.00 | 710.45 | 1289.55 | 297847.40 |
| 57 | 2029-09 | 2000.00 | 707.39 | 1292.61 | 296554.79 |
| 58 | 2029-10 | 2000.00 | 704.32 | 1295.68 | 295259.11 |
| 59 | 2029-11 | 2000.00 | 701.24 | 1298.76 | 293960.35 |
| 60 | 2029-12 | 2000.00 | 698.16 | 1301.84 | 292658.51 |
| 61 | 2030-01 | 2000.00 | 695.06 | 1304.94 | 291353.57 |
| 62 | 2030-02 | 2000.00 | 691.96 | 1308.04 | 290045.53 |
| 63 | 2030-03 | 2000.00 | 688.86 | 1311.14 | 288734.39 |
| 64 | 2030-04 | 2000.00 | 685.74 | 1314.26 | 287420.14 |
| 65 | 2030-05 | 2000.00 | 682.62 | 1317.38 | 286102.76 |
| 66 | 2030-06 | 2000.00 | 679.49 | 1320.51 | 284782.25 |
| 67 | 2030-07 | 2000.00 | 676.36 | 1323.64 | 283458.61 |
| 68 | 2030-08 | 2000.00 | 673.21 | 1326.79 | 282131.83 |
| 69 | 2030-09 | 2000.00 | 670.06 | 1329.94 | 280801.89 |
| 70 | 2030-10 | 2000.00 | 666.90 | 1333.10 | 279468.79 |
| 71 | 2030-11 | 2000.00 | 663.74 | 1336.26 | 278132.53 |
| 72 | 2030-12 | 2000.00 | 660.56 | 1339.44 | 276793.10 |
| 73 | 2031-01 | 2000.00 | 657.38 | 1342.62 | 275450.48 |
| 74 | 2031-02 | 2000.00 | 654.19 | 1345.81 | 274104.68 |
| 75 | 2031-03 | 2000.00 | 651.00 | 1349.00 | 272755.67 |
| 76 | 2031-04 | 2000.00 | 647.79 | 1352.21 | 271403.47 |
| 77 | 2031-05 | 2000.00 | 644.58 | 1355.42 | 270048.05 |
| 78 | 2031-06 | 2000.00 | 641.36 | 1358.64 | 268689.42 |
| 79 | 2031-07 | 2000.00 | 638.14 | 1361.86 | 267327.55 |
| 80 | 2031-08 | 2000.00 | 634.90 | 1365.10 | 265962.46 |
| 81 | 2031-09 | 2000.00 | 631.66 | 1368.34 | 264594.12 |
| 82 | 2031-10 | 2000.00 | 628.41 | 1371.59 | 263222.53 |
| 83 | 2031-11 | 2000.00 | 625.15 | 1374.85 | 261847.68 |
| 84 | 2031-12 | 2000.00 | 621.89 | 1378.11 | 260469.57 |
| 85 | 2032-01 | 2000.00 | 618.62 | 1381.38 | 259088.18 |
| 86 | 2032-02 | 2000.00 | 615.33 | 1384.67 | 257703.52 |
| 87 | 2032-03 | 2000.00 | 612.05 | 1387.95 | 256315.57 |
| 88 | 2032-04 | 2000.00 | 608.75 | 1391.25 | 254924.31 |
| 89 | 2032-05 | 2000.00 | 605.45 | 1394.55 | 253529.76 |
| 90 | 2032-06 | 2000.00 | 602.13 | 1397.87 | 252131.89 |
| 91 | 2032-07 | 2000.00 | 598.81 | 1401.19 | 250730.71 |
| 92 | 2032-08 | 2000.00 | 595.49 | 1404.51 | 249326.19 |
| 93 | 2032-09 | 2000.00 | 592.15 | 1407.85 | 247918.34 |
| 94 | 2032-10 | 2000.00 | 588.81 | 1411.19 | 246507.15 |
| 95 | 2032-11 | 2000.00 | 585.45 | 1414.55 | 245092.60 |
| 96 | 2032-12 | 2000.00 | 582.09 | 1417.91 | 243674.70 |
| 97 | 2033-01 | 2000.00 | 578.73 | 1421.27 | 242253.42 |
| 98 | 2033-02 | 2000.00 | 575.35 | 1424.65 | 240828.78 |
| 99 | 2033-03 | 2000.00 | 571.97 | 1428.03 | 239400.74 |
| 100 | 2033-04 | 2000.00 | 568.58 | 1431.42 | 237969.32 |
| 101 | 2033-05 | 2000.00 | 565.18 | 1434.82 | 236534.50 |
| 102 | 2033-06 | 2000.00 | 561.77 | 1438.23 | 235096.27 |
| 103 | 2033-07 | 2000.00 | 558.35 | 1441.65 | 233654.62 |
| 104 | 2033-08 | 2000.00 | 554.93 | 1445.07 | 232209.55 |
| 105 | 2033-09 | 2000.00 | 551.50 | 1448.50 | 230761.05 |
| 106 | 2033-10 | 2000.00 | 548.06 | 1451.94 | 229309.11 |
| 107 | 2033-11 | 2000.00 | 544.61 | 1455.39 | 227853.72 |
| 108 | 2033-12 | 2000.00 | 541.15 | 1458.85 | 226394.87 |
| 109 | 2034-01 | 2000.00 | 537.69 | 1462.31 | 224932.56 |
| 110 | 2034-02 | 2000.00 | 534.21 | 1465.79 | 223466.77 |
| 111 | 2034-03 | 2000.00 | 530.73 | 1469.27 | 221997.50 |
| 112 | 2034-04 | 2000.00 | 527.24 | 1472.76 | 220524.75 |
| 113 | 2034-05 | 2000.00 | 523.75 | 1476.25 | 219048.49 |
| 114 | 2034-06 | 2000.00 | 520.24 | 1479.76 | 217568.73 |
| 115 | 2034-07 | 2000.00 | 516.73 | 1483.27 | 216085.46 |
| 116 | 2034-08 | 2000.00 | 513.20 | 1486.80 | 214598.66 |
| 117 | 2034-09 | 2000.00 | 509.67 | 1490.33 | 213108.34 |
| 118 | 2034-10 | 2000.00 | 506.13 | 1493.87 | 211614.47 |
| 119 | 2034-11 | 2000.00 | 502.58 | 1497.42 | 210117.05 |
| 120 | 2034-12 | 2000.00 | 499.03 | 1500.97 | 208616.08 |
| 121 | 2035-01 | 2000.00 | 495.46 | 1504.54 | 207111.54 |
| 122 | 2035-02 | 2000.00 | 491.89 | 1508.11 | 205603.43 |
| 123 | 2035-03 | 2000.00 | 488.31 | 1511.69 | 204091.74 |
| 124 | 2035-04 | 2000.00 | 484.72 | 1515.28 | 202576.46 |
| 125 | 2035-05 | 2000.00 | 481.12 | 1518.88 | 201057.58 |
| 126 | 2035-06 | 2000.00 | 477.51 | 1522.49 | 199535.09 |
| 127 | 2035-07 | 2000.00 | 473.90 | 1526.10 | 198008.99 |
| 128 | 2035-08 | 2000.00 | 470.27 | 1529.73 | 196479.26 |
| 129 | 2035-09 | 2000.00 | 466.64 | 1533.36 | 194945.90 |
| 130 | 2035-10 | 2000.00 | 463.00 | 1537.00 | 193408.89 |
| 131 | 2035-11 | 2000.00 | 459.35 | 1540.65 | 191868.24 |
| 132 | 2035-12 | 2000.00 | 455.69 | 1544.31 | 190323.93 |
| 133 | 2036-01 | 2000.00 | 452.02 | 1547.98 | 188775.94 |
| 134 | 2036-02 | 2000.00 | 448.34 | 1551.66 | 187224.29 |
| 135 | 2036-03 | 2000.00 | 444.66 | 1555.34 | 185668.95 |
| 136 | 2036-04 | 2000.00 | 440.96 | 1559.04 | 184109.91 |
| 137 | 2036-05 | 2000.00 | 437.26 | 1562.74 | 182547.17 |
| 138 | 2036-06 | 2000.00 | 433.55 | 1566.45 | 180980.72 |
| 139 | 2036-07 | 2000.00 | 429.83 | 1570.17 | 179410.55 |
| 140 | 2036-08 | 2000.00 | 426.10 | 1573.90 | 177836.65 |
| 141 | 2036-09 | 2000.00 | 422.36 | 1577.64 | 176259.01 |
| 142 | 2036-10 | 2000.00 | 418.62 | 1581.38 | 174677.63 |
| 143 | 2036-11 | 2000.00 | 414.86 | 1585.14 | 173092.49 |
| 144 | 2036-12 | 2000.00 | 411.09 | 1588.91 | 171503.58 |
| 145 | 2037-01 | 2000.00 | 407.32 | 1592.68 | 169910.90 |
| 146 | 2037-02 | 2000.00 | 403.54 | 1596.46 | 168314.44 |
| 147 | 2037-03 | 2000.00 | 399.75 | 1600.25 | 166714.19 |
| 148 | 2037-04 | 2000.00 | 395.95 | 1604.05 | 165110.13 |
| 149 | 2037-05 | 2000.00 | 392.14 | 1607.86 | 163502.27 |
| 150 | 2037-06 | 2000.00 | 388.32 | 1611.68 | 161890.59 |
| 151 | 2037-07 | 2000.00 | 384.49 | 1615.51 | 160275.08 |
| 152 | 2037-08 | 2000.00 | 380.65 | 1619.35 | 158655.73 |
| 153 | 2037-09 | 2000.00 | 376.81 | 1623.19 | 157032.54 |
| 154 | 2037-10 | 2000.00 | 372.95 | 1627.05 | 155405.49 |
| 155 | 2037-11 | 2000.00 | 369.09 | 1630.91 | 153774.58 |
| 156 | 2037-12 | 2000.00 | 365.21 | 1634.79 | 152139.79 |
| 157 | 2038-01 | 2000.00 | 361.33 | 1638.67 | 150501.12 |
| 158 | 2038-02 | 2000.00 | 357.44 | 1642.56 | 148858.56 |
| 159 | 2038-03 | 2000.00 | 353.54 | 1646.46 | 147212.10 |
| 160 | 2038-04 | 2000.00 | 349.63 | 1650.37 | 145561.73 |
| 161 | 2038-05 | 2000.00 | 345.71 | 1654.29 | 143907.44 |
| 162 | 2038-06 | 2000.00 | 341.78 | 1658.22 | 142249.22 |
| 163 | 2038-07 | 2000.00 | 337.84 | 1662.16 | 140587.06 |
| 164 | 2038-08 | 2000.00 | 333.89 | 1666.11 | 138920.96 |
| 165 | 2038-09 | 2000.00 | 329.94 | 1670.06 | 137250.90 |
| 166 | 2038-10 | 2000.00 | 325.97 | 1674.03 | 135576.87 |
| 167 | 2038-11 | 2000.00 | 322.00 | 1678.00 | 133898.86 |
| 168 | 2038-12 | 2000.00 | 318.01 | 1681.99 | 132216.87 |
| 169 | 2039-01 | 2000.00 | 314.02 | 1685.98 | 130530.89 |
| 170 | 2039-02 | 2000.00 | 310.01 | 1689.99 | 128840.90 |
| 171 | 2039-03 | 2000.00 | 306.00 | 1694.00 | 127146.89 |
| 172 | 2039-04 | 2000.00 | 301.97 | 1698.03 | 125448.87 |
| 173 | 2039-05 | 2000.00 | 297.94 | 1702.06 | 123746.81 |
| 174 | 2039-06 | 2000.00 | 293.90 | 1706.10 | 122040.71 |
| 175 | 2039-07 | 2000.00 | 289.85 | 1710.15 | 120330.55 |
| 176 | 2039-08 | 2000.00 | 285.79 | 1714.21 | 118616.34 |
| 177 | 2039-09 | 2000.00 | 281.71 | 1718.29 | 116898.05 |
| 178 | 2039-10 | 2000.00 | 277.63 | 1722.37 | 115175.69 |
| 179 | 2039-11 | 2000.00 | 273.54 | 1726.46 | 113449.23 |
| 180 | 2039-12 | 2000.00 | 269.44 | 1730.56 | 111718.67 |
| 181 | 2040-01 | 2000.00 | 265.33 | 1734.67 | 109984.00 |
| 182 | 2040-02 | 2000.00 | 261.21 | 1738.79 | 108245.21 |
| 183 | 2040-03 | 2000.00 | 257.08 | 1742.92 | 106502.30 |
| 184 | 2040-04 | 2000.00 | 252.94 | 1747.06 | 104755.24 |
| 185 | 2040-05 | 2000.00 | 248.79 | 1751.21 | 103004.03 |
| 186 | 2040-06 | 2000.00 | 244.63 | 1755.37 | 101248.67 |
| 187 | 2040-07 | 2000.00 | 240.47 | 1759.53 | 99489.13 |
| 188 | 2040-08 | 2000.00 | 236.29 | 1763.71 | 97725.42 |
| 189 | 2040-09 | 2000.00 | 232.10 | 1767.90 | 95957.52 |
| 190 | 2040-10 | 2000.00 | 227.90 | 1772.10 | 94185.42 |
| 191 | 2040-11 | 2000.00 | 223.69 | 1776.31 | 92409.11 |
| 192 | 2040-12 | 2000.00 | 219.47 | 1780.53 | 90628.58 |
| 193 | 2041-01 | 2000.00 | 215.24 | 1784.76 | 88843.82 |
| 194 | 2041-02 | 2000.00 | 211.00 | 1789.00 | 87054.83 |
| 195 | 2041-03 | 2000.00 | 206.76 | 1793.24 | 85261.58 |
| 196 | 2041-04 | 2000.00 | 202.50 | 1797.50 | 83464.08 |
| 197 | 2041-05 | 2000.00 | 198.23 | 1801.77 | 81662.30 |
| 198 | 2041-06 | 2000.00 | 193.95 | 1806.05 | 79856.25 |
| 199 | 2041-07 | 2000.00 | 189.66 | 1810.34 | 78045.91 |
| 200 | 2041-08 | 2000.00 | 185.36 | 1814.64 | 76231.27 |
| 201 | 2041-09 | 2000.00 | 181.05 | 1818.95 | 74412.32 |
| 202 | 2041-10 | 2000.00 | 176.73 | 1823.27 | 72589.05 |
| 203 | 2041-11 | 2000.00 | 172.40 | 1827.60 | 70761.45 |
| 204 | 2041-12 | 2000.00 | 168.06 | 1831.94 | 68929.51 |
| 205 | 2042-01 | 2000.00 | 163.71 | 1836.29 | 67093.21 |
| 206 | 2042-02 | 2000.00 | 159.35 | 1840.65 | 65252.56 |
| 207 | 2042-03 | 2000.00 | 154.97 | 1845.03 | 63407.53 |
| 208 | 2042-04 | 2000.00 | 150.59 | 1849.41 | 61558.13 |
| 209 | 2042-05 | 2000.00 | 146.20 | 1853.80 | 59704.33 |
| 210 | 2042-06 | 2000.00 | 141.80 | 1858.20 | 57846.13 |
| 211 | 2042-07 | 2000.00 | 137.38 | 1862.62 | 55983.51 |
| 212 | 2042-08 | 2000.00 | 132.96 | 1867.04 | 54116.47 |
| 213 | 2042-09 | 2000.00 | 128.53 | 1871.47 | 52245.00 |
| 214 | 2042-10 | 2000.00 | 124.08 | 1875.92 | 50369.08 |
| 215 | 2042-11 | 2000.00 | 119.63 | 1880.37 | 48488.71 |
| 216 | 2042-12 | 2000.00 | 115.16 | 1884.84 | 46603.87 |
| 217 | 2043-01 | 2000.00 | 110.68 | 1889.32 | 44714.55 |
| 218 | 2043-02 | 2000.00 | 106.20 | 1893.80 | 42820.75 |
| 219 | 2043-03 | 2000.00 | 101.70 | 1898.30 | 40922.45 |
| 220 | 2043-04 | 2000.00 | 97.19 | 1902.81 | 39019.64 |
| 221 | 2043-05 | 2000.00 | 92.67 | 1907.33 | 37112.31 |
| 222 | 2043-06 | 2000.00 | 88.14 | 1911.86 | 35200.45 |
| 223 | 2043-07 | 2000.00 | 83.60 | 1916.40 | 33284.05 |
| 224 | 2043-08 | 2000.00 | 79.05 | 1920.95 | 31363.10 |
| 225 | 2043-09 | 2000.00 | 74.49 | 1925.51 | 29437.59 |
| 226 | 2043-10 | 2000.00 | 69.91 | 1930.09 | 27507.50 |
| 227 | 2043-11 | 2000.00 | 65.33 | 1934.67 | 25572.83 |
| 228 | 2043-12 | 2000.00 | 60.74 | 1939.26 | 23633.57 |
| 229 | 2044-01 | 2000.00 | 56.13 | 1943.87 | 21689.70 |
| 230 | 2044-02 | 2000.00 | 51.51 | 1948.49 | 19741.21 |
| 231 | 2044-03 | 2000.00 | 46.89 | 1953.11 | 17788.10 |
| 232 | 2044-04 | 2000.00 | 42.25 | 1957.75 | 15830.34 |
| 233 | 2044-05 | 2000.00 | 37.60 | 1962.40 | 13867.94 |
| 234 | 2044-06 | 2000.00 | 32.94 | 1967.06 | 11900.88 |
| 235 | 2044-07 | 2000.00 | 28.26 | 1971.74 | 9929.14 |
| 236 | 2044-08 | 2000.00 | 23.58 | 1976.42 | 7952.72 |
| 237 | 2044-09 | 2000.00 | 18.89 | 1981.11 | 5971.61 |
| 238 | 2044-10 | 2000.00 | 14.18 | 1985.82 | 3985.79 |
| 239 | 2044-11 | 2000.00 | 9.47 | 1990.53 | 1995.26 |
| 240 | 2044-12 | 2000.00 | 4.74 | 1995.26 | 0.00 |
等额本金还款方式：
贷款总额：36.56万
还款月数：20年
首月还款：2000元
每月递减：3.03元
利息总额：8.75万
本息合计：39.32万
节省利息：26951.82元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2000.00 | 726.11 | 1273.89 | 304458.60 |
| 2 | 2025-02 | 1996.97 | 723.09 | 1273.89 | 303184.71 |
| 3 | 2025-03 | 1993.95 | 720.06 | 1273.89 | 301910.83 |
| 4 | 2025-04 | 1990.92 | 717.04 | 1273.89 | 300636.94 |
| 5 | 2025-05 | 1987.90 | 714.01 | 1273.89 | 299363.06 |
| 6 | 2025-06 | 1984.87 | 710.99 | 1273.89 | 298089.17 |
| 7 | 2025-07 | 1981.85 | 707.96 | 1273.89 | 296815.29 |
| 8 | 2025-08 | 1978.82 | 704.94 | 1273.89 | 295541.40 |
| 9 | 2025-09 | 1975.80 | 701.91 | 1273.89 | 294267.52 |
| 10 | 2025-10 | 1972.77 | 698.89 | 1273.89 | 292993.63 |
| 11 | 2025-11 | 1969.75 | 695.86 | 1273.89 | 291719.75 |
| 12 | 2025-12 | 1966.72 | 692.83 | 1273.89 | 290445.86 |
| 13 | 2026-01 | 1963.69 | 689.81 | 1273.89 | 289171.97 |
| 14 | 2026-02 | 1960.67 | 686.78 | 1273.89 | 287898.09 |
| 15 | 2026-03 | 1957.64 | 683.76 | 1273.89 | 286624.20 |
| 16 | 2026-04 | 1954.62 | 680.73 | 1273.89 | 285350.32 |
| 17 | 2026-05 | 1951.59 | 677.71 | 1273.89 | 284076.43 |
| 18 | 2026-06 | 1948.57 | 674.68 | 1273.89 | 282802.55 |
| 19 | 2026-07 | 1945.54 | 671.66 | 1273.89 | 281528.66 |
| 20 | 2026-08 | 1942.52 | 668.63 | 1273.89 | 280254.78 |
| 21 | 2026-09 | 1939.49 | 665.61 | 1273.89 | 278980.89 |
| 22 | 2026-10 | 1936.46 | 662.58 | 1273.89 | 277707.01 |
| 23 | 2026-11 | 1933.44 | 659.55 | 1273.89 | 276433.12 |
| 24 | 2026-12 | 1930.41 | 656.53 | 1273.89 | 275159.24 |
| 25 | 2027-01 | 1927.39 | 653.50 | 1273.89 | 273885.35 |
| 26 | 2027-02 | 1924.36 | 650.48 | 1273.89 | 272611.46 |
| 27 | 2027-03 | 1921.34 | 647.45 | 1273.89 | 271337.58 |
| 28 | 2027-04 | 1918.31 | 644.43 | 1273.89 | 270063.69 |
| 29 | 2027-05 | 1915.29 | 641.40 | 1273.89 | 268789.81 |
| 30 | 2027-06 | 1912.26 | 638.38 | 1273.89 | 267515.92 |
| 31 | 2027-07 | 1909.24 | 635.35 | 1273.89 | 266242.04 |
| 32 | 2027-08 | 1906.21 | 632.32 | 1273.89 | 264968.15 |
| 33 | 2027-09 | 1903.18 | 629.30 | 1273.89 | 263694.27 |
| 34 | 2027-10 | 1900.16 | 626.27 | 1273.89 | 262420.38 |
| 35 | 2027-11 | 1897.13 | 623.25 | 1273.89 | 261146.50 |
| 36 | 2027-12 | 1894.11 | 620.22 | 1273.89 | 259872.61 |
| 37 | 2028-01 | 1891.08 | 617.20 | 1273.89 | 258598.73 |
| 38 | 2028-02 | 1888.06 | 614.17 | 1273.89 | 257324.84 |
| 39 | 2028-03 | 1885.03 | 611.15 | 1273.89 | 256050.96 |
| 40 | 2028-04 | 1882.01 | 608.12 | 1273.89 | 254777.07 |
| 41 | 2028-05 | 1878.98 | 605.10 | 1273.89 | 253503.18 |
| 42 | 2028-06 | 1875.96 | 602.07 | 1273.89 | 252229.30 |
| 43 | 2028-07 | 1872.93 | 599.04 | 1273.89 | 250955.41 |
| 44 | 2028-08 | 1869.90 | 596.02 | 1273.89 | 249681.53 |
| 45 | 2028-09 | 1866.88 | 592.99 | 1273.89 | 248407.64 |
| 46 | 2028-10 | 1863.85 | 589.97 | 1273.89 | 247133.76 |
| 47 | 2028-11 | 1860.83 | 586.94 | 1273.89 | 245859.87 |
| 48 | 2028-12 | 1857.80 | 583.92 | 1273.89 | 244585.99 |
| 49 | 2029-01 | 1854.78 | 580.89 | 1273.89 | 243312.10 |
| 50 | 2029-02 | 1851.75 | 577.87 | 1273.89 | 242038.22 |
| 51 | 2029-03 | 1848.73 | 574.84 | 1273.89 | 240764.33 |
| 52 | 2029-04 | 1845.70 | 571.82 | 1273.89 | 239490.45 |
| 53 | 2029-05 | 1842.68 | 568.79 | 1273.89 | 238216.56 |
| 54 | 2029-06 | 1839.65 | 565.76 | 1273.89 | 236942.68 |
| 55 | 2029-07 | 1836.62 | 562.74 | 1273.89 | 235668.79 |
| 56 | 2029-08 | 1833.60 | 559.71 | 1273.89 | 234394.90 |
| 57 | 2029-09 | 1830.57 | 556.69 | 1273.89 | 233121.02 |
| 58 | 2029-10 | 1827.55 | 553.66 | 1273.89 | 231847.13 |
| 59 | 2029-11 | 1824.52 | 550.64 | 1273.89 | 230573.25 |
| 60 | 2029-12 | 1821.50 | 547.61 | 1273.89 | 229299.36 |
| 61 | 2030-01 | 1818.47 | 544.59 | 1273.89 | 228025.48 |
| 62 | 2030-02 | 1815.45 | 541.56 | 1273.89 | 226751.59 |
| 63 | 2030-03 | 1812.42 | 538.54 | 1273.89 | 225477.71 |
| 64 | 2030-04 | 1809.39 | 535.51 | 1273.89 | 224203.82 |
| 65 | 2030-05 | 1806.37 | 532.48 | 1273.89 | 222929.94 |
| 66 | 2030-06 | 1803.34 | 529.46 | 1273.89 | 221656.05 |
| 67 | 2030-07 | 1800.32 | 526.43 | 1273.89 | 220382.17 |
| 68 | 2030-08 | 1797.29 | 523.41 | 1273.89 | 219108.28 |
| 69 | 2030-09 | 1794.27 | 520.38 | 1273.89 | 217834.39 |
| 70 | 2030-10 | 1791.24 | 517.36 | 1273.89 | 216560.51 |
| 71 | 2030-11 | 1788.22 | 514.33 | 1273.89 | 215286.62 |
| 72 | 2030-12 | 1785.19 | 511.31 | 1273.89 | 214012.74 |
| 73 | 2031-01 | 1782.17 | 508.28 | 1273.89 | 212738.85 |
| 74 | 2031-02 | 1779.14 | 505.25 | 1273.89 | 211464.97 |
| 75 | 2031-03 | 1776.11 | 502.23 | 1273.89 | 210191.08 |
| 76 | 2031-04 | 1773.09 | 499.20 | 1273.89 | 208917.20 |
| 77 | 2031-05 | 1770.06 | 496.18 | 1273.89 | 207643.31 |
| 78 | 2031-06 | 1767.04 | 493.15 | 1273.89 | 206369.43 |
| 79 | 2031-07 | 1764.01 | 490.13 | 1273.89 | 205095.54 |
| 80 | 2031-08 | 1760.99 | 487.10 | 1273.89 | 203821.66 |
| 81 | 2031-09 | 1757.96 | 484.08 | 1273.89 | 202547.77 |
| 82 | 2031-10 | 1754.94 | 481.05 | 1273.89 | 201273.89 |
| 83 | 2031-11 | 1751.91 | 478.03 | 1273.89 | 200000.00 |
| 84 | 2031-12 | 1748.89 | 475.00 | 1273.89 | 198726.11 |
| 85 | 2032-01 | 1745.86 | 471.97 | 1273.89 | 197452.23 |
| 86 | 2032-02 | 1742.83 | 468.95 | 1273.89 | 196178.34 |
| 87 | 2032-03 | 1739.81 | 465.92 | 1273.89 | 194904.46 |
| 88 | 2032-04 | 1736.78 | 462.90 | 1273.89 | 193630.57 |
| 89 | 2032-05 | 1733.76 | 459.87 | 1273.89 | 192356.69 |
| 90 | 2032-06 | 1730.73 | 456.85 | 1273.89 | 191082.80 |
| 91 | 2032-07 | 1727.71 | 453.82 | 1273.89 | 189808.92 |
| 92 | 2032-08 | 1724.68 | 450.80 | 1273.89 | 188535.03 |
| 93 | 2032-09 | 1721.66 | 447.77 | 1273.89 | 187261.15 |
| 94 | 2032-10 | 1718.63 | 444.75 | 1273.89 | 185987.26 |
| 95 | 2032-11 | 1715.61 | 441.72 | 1273.89 | 184713.38 |
| 96 | 2032-12 | 1712.58 | 438.69 | 1273.89 | 183439.49 |
| 97 | 2033-01 | 1709.55 | 435.67 | 1273.89 | 182165.61 |
| 98 | 2033-02 | 1706.53 | 432.64 | 1273.89 | 180891.72 |
| 99 | 2033-03 | 1703.50 | 429.62 | 1273.89 | 179617.83 |
| 100 | 2033-04 | 1700.48 | 426.59 | 1273.89 | 178343.95 |
| 101 | 2033-05 | 1697.45 | 423.57 | 1273.89 | 177070.06 |
| 102 | 2033-06 | 1694.43 | 420.54 | 1273.89 | 175796.18 |
| 103 | 2033-07 | 1691.40 | 417.52 | 1273.89 | 174522.29 |
| 104 | 2033-08 | 1688.38 | 414.49 | 1273.89 | 173248.41 |
| 105 | 2033-09 | 1685.35 | 411.46 | 1273.89 | 171974.52 |
| 106 | 2033-10 | 1682.32 | 408.44 | 1273.89 | 170700.64 |
| 107 | 2033-11 | 1679.30 | 405.41 | 1273.89 | 169426.75 |
| 108 | 2033-12 | 1676.27 | 402.39 | 1273.89 | 168152.87 |
| 109 | 2034-01 | 1673.25 | 399.36 | 1273.89 | 166878.98 |
| 110 | 2034-02 | 1670.22 | 396.34 | 1273.89 | 165605.10 |
| 111 | 2034-03 | 1667.20 | 393.31 | 1273.89 | 164331.21 |
| 112 | 2034-04 | 1664.17 | 390.29 | 1273.89 | 163057.32 |
| 113 | 2034-05 | 1661.15 | 387.26 | 1273.89 | 161783.44 |
| 114 | 2034-06 | 1658.12 | 384.24 | 1273.89 | 160509.55 |
| 115 | 2034-07 | 1655.10 | 381.21 | 1273.89 | 159235.67 |
| 116 | 2034-08 | 1652.07 | 378.18 | 1273.89 | 157961.78 |
| 117 | 2034-09 | 1649.04 | 375.16 | 1273.89 | 156687.90 |
| 118 | 2034-10 | 1646.02 | 372.13 | 1273.89 | 155414.01 |
| 119 | 2034-11 | 1642.99 | 369.11 | 1273.89 | 154140.13 |
| 120 | 2034-12 | 1639.97 | 366.08 | 1273.89 | 152866.24 |
| 121 | 2035-01 | 1636.94 | 363.06 | 1273.89 | 151592.36 |
| 122 | 2035-02 | 1633.92 | 360.03 | 1273.89 | 150318.47 |
| 123 | 2035-03 | 1630.89 | 357.01 | 1273.89 | 149044.59 |
| 124 | 2035-04 | 1627.87 | 353.98 | 1273.89 | 147770.70 |
| 125 | 2035-05 | 1624.84 | 350.96 | 1273.89 | 146496.82 |
| 126 | 2035-06 | 1621.82 | 347.93 | 1273.89 | 145222.93 |
| 127 | 2035-07 | 1618.79 | 344.90 | 1273.89 | 143949.04 |
| 128 | 2035-08 | 1615.76 | 341.88 | 1273.89 | 142675.16 |
| 129 | 2035-09 | 1612.74 | 338.85 | 1273.89 | 141401.27 |
| 130 | 2035-10 | 1609.71 | 335.83 | 1273.89 | 140127.39 |
| 131 | 2035-11 | 1606.69 | 332.80 | 1273.89 | 138853.50 |
| 132 | 2035-12 | 1603.66 | 329.78 | 1273.89 | 137579.62 |
| 133 | 2036-01 | 1600.64 | 326.75 | 1273.89 | 136305.73 |
| 134 | 2036-02 | 1597.61 | 323.73 | 1273.89 | 135031.85 |
| 135 | 2036-03 | 1594.59 | 320.70 | 1273.89 | 133757.96 |
| 136 | 2036-04 | 1591.56 | 317.68 | 1273.89 | 132484.08 |
| 137 | 2036-05 | 1588.54 | 314.65 | 1273.89 | 131210.19 |
| 138 | 2036-06 | 1585.51 | 311.62 | 1273.89 | 129936.31 |
| 139 | 2036-07 | 1582.48 | 308.60 | 1273.89 | 128662.42 |
| 140 | 2036-08 | 1579.46 | 305.57 | 1273.89 | 127388.54 |
| 141 | 2036-09 | 1576.43 | 302.55 | 1273.89 | 126114.65 |
| 142 | 2036-10 | 1573.41 | 299.52 | 1273.89 | 124840.76 |
| 143 | 2036-11 | 1570.38 | 296.50 | 1273.89 | 123566.88 |
| 144 | 2036-12 | 1567.36 | 293.47 | 1273.89 | 122292.99 |
| 145 | 2037-01 | 1564.33 | 290.45 | 1273.89 | 121019.11 |
| 146 | 2037-02 | 1561.31 | 287.42 | 1273.89 | 119745.22 |
| 147 | 2037-03 | 1558.28 | 284.39 | 1273.89 | 118471.34 |
| 148 | 2037-04 | 1555.25 | 281.37 | 1273.89 | 117197.45 |
| 149 | 2037-05 | 1552.23 | 278.34 | 1273.89 | 115923.57 |
| 150 | 2037-06 | 1549.20 | 275.32 | 1273.89 | 114649.68 |
| 151 | 2037-07 | 1546.18 | 272.29 | 1273.89 | 113375.80 |
| 152 | 2037-08 | 1543.15 | 269.27 | 1273.89 | 112101.91 |
| 153 | 2037-09 | 1540.13 | 266.24 | 1273.89 | 110828.03 |
| 154 | 2037-10 | 1537.10 | 263.22 | 1273.89 | 109554.14 |
| 155 | 2037-11 | 1534.08 | 260.19 | 1273.89 | 108280.25 |
| 156 | 2037-12 | 1531.05 | 257.17 | 1273.89 | 107006.37 |
| 157 | 2038-01 | 1528.03 | 254.14 | 1273.89 | 105732.48 |
| 158 | 2038-02 | 1525.00 | 251.11 | 1273.89 | 104458.60 |
| 159 | 2038-03 | 1521.97 | 248.09 | 1273.89 | 103184.71 |
| 160 | 2038-04 | 1518.95 | 245.06 | 1273.89 | 101910.83 |
| 161 | 2038-05 | 1515.92 | 242.04 | 1273.89 | 100636.94 |
| 162 | 2038-06 | 1512.90 | 239.01 | 1273.89 | 99363.06 |
| 163 | 2038-07 | 1509.87 | 235.99 | 1273.89 | 98089.17 |
| 164 | 2038-08 | 1506.85 | 232.96 | 1273.89 | 96815.29 |
| 165 | 2038-09 | 1503.82 | 229.94 | 1273.89 | 95541.40 |
| 166 | 2038-10 | 1500.80 | 226.91 | 1273.89 | 94267.52 |
| 167 | 2038-11 | 1497.77 | 223.89 | 1273.89 | 92993.63 |
| 168 | 2038-12 | 1494.75 | 220.86 | 1273.89 | 91719.75 |
| 169 | 2039-01 | 1491.72 | 217.83 | 1273.89 | 90445.86 |
| 170 | 2039-02 | 1488.69 | 214.81 | 1273.89 | 89171.97 |
| 171 | 2039-03 | 1485.67 | 211.78 | 1273.89 | 87898.09 |
| 172 | 2039-04 | 1482.64 | 208.76 | 1273.89 | 86624.20 |
| 173 | 2039-05 | 1479.62 | 205.73 | 1273.89 | 85350.32 |
| 174 | 2039-06 | 1476.59 | 202.71 | 1273.89 | 84076.43 |
| 175 | 2039-07 | 1473.57 | 199.68 | 1273.89 | 82802.55 |
| 176 | 2039-08 | 1470.54 | 196.66 | 1273.89 | 81528.66 |
| 177 | 2039-09 | 1467.52 | 193.63 | 1273.89 | 80254.78 |
| 178 | 2039-10 | 1464.49 | 190.61 | 1273.89 | 78980.89 |
| 179 | 2039-11 | 1461.46 | 187.58 | 1273.89 | 77707.01 |
| 180 | 2039-12 | 1458.44 | 184.55 | 1273.89 | 76433.12 |
| 181 | 2040-01 | 1455.41 | 181.53 | 1273.89 | 75159.24 |
| 182 | 2040-02 | 1452.39 | 178.50 | 1273.89 | 73885.35 |
| 183 | 2040-03 | 1449.36 | 175.48 | 1273.89 | 72611.46 |
| 184 | 2040-04 | 1446.34 | 172.45 | 1273.89 | 71337.58 |
| 185 | 2040-05 | 1443.31 | 169.43 | 1273.89 | 70063.69 |
| 186 | 2040-06 | 1440.29 | 166.40 | 1273.89 | 68789.81 |
| 187 | 2040-07 | 1437.26 | 163.38 | 1273.89 | 67515.92 |
| 188 | 2040-08 | 1434.24 | 160.35 | 1273.89 | 66242.04 |
| 189 | 2040-09 | 1431.21 | 157.32 | 1273.89 | 64968.15 |
| 190 | 2040-10 | 1428.18 | 154.30 | 1273.89 | 63694.27 |
| 191 | 2040-11 | 1425.16 | 151.27 | 1273.89 | 62420.38 |
| 192 | 2040-12 | 1422.13 | 148.25 | 1273.89 | 61146.50 |
| 193 | 2041-01 | 1419.11 | 145.22 | 1273.89 | 59872.61 |
| 194 | 2041-02 | 1416.08 | 142.20 | 1273.89 | 58598.73 |
| 195 | 2041-03 | 1413.06 | 139.17 | 1273.89 | 57324.84 |
| 196 | 2041-04 | 1410.03 | 136.15 | 1273.89 | 56050.96 |
| 197 | 2041-05 | 1407.01 | 133.12 | 1273.89 | 54777.07 |
| 198 | 2041-06 | 1403.98 | 130.10 | 1273.89 | 53503.18 |
| 199 | 2041-07 | 1400.96 | 127.07 | 1273.89 | 52229.30 |
| 200 | 2041-08 | 1397.93 | 124.04 | 1273.89 | 50955.41 |
| 201 | 2041-09 | 1394.90 | 121.02 | 1273.89 | 49681.53 |
| 202 | 2041-10 | 1391.88 | 117.99 | 1273.89 | 48407.64 |
| 203 | 2041-11 | 1388.85 | 114.97 | 1273.89 | 47133.76 |
| 204 | 2041-12 | 1385.83 | 111.94 | 1273.89 | 45859.87 |
| 205 | 2042-01 | 1382.80 | 108.92 | 1273.89 | 44585.99 |
| 206 | 2042-02 | 1379.78 | 105.89 | 1273.89 | 43312.10 |
| 207 | 2042-03 | 1376.75 | 102.87 | 1273.89 | 42038.22 |
| 208 | 2042-04 | 1373.73 | 99.84 | 1273.89 | 40764.33 |
| 209 | 2042-05 | 1370.70 | 96.82 | 1273.89 | 39490.45 |
| 210 | 2042-06 | 1367.68 | 93.79 | 1273.89 | 38216.56 |
| 211 | 2042-07 | 1364.65 | 90.76 | 1273.89 | 36942.68 |
| 212 | 2042-08 | 1361.62 | 87.74 | 1273.89 | 35668.79 |
| 213 | 2042-09 | 1358.60 | 84.71 | 1273.89 | 34394.90 |
| 214 | 2042-10 | 1355.57 | 81.69 | 1273.89 | 33121.02 |
| 215 | 2042-11 | 1352.55 | 78.66 | 1273.89 | 31847.13 |
| 216 | 2042-12 | 1349.52 | 75.64 | 1273.89 | 30573.25 |
| 217 | 2043-01 | 1346.50 | 72.61 | 1273.89 | 29299.36 |
| 218 | 2043-02 | 1343.47 | 69.59 | 1273.89 | 28025.48 |
| 219 | 2043-03 | 1340.45 | 66.56 | 1273.89 | 26751.59 |
| 220 | 2043-04 | 1337.42 | 63.54 | 1273.89 | 25477.71 |
| 221 | 2043-05 | 1334.39 | 60.51 | 1273.89 | 24203.82 |
| 222 | 2043-06 | 1331.37 | 57.48 | 1273.89 | 22929.94 |
| 223 | 2043-07 | 1328.34 | 54.46 | 1273.89 | 21656.05 |
| 224 | 2043-08 | 1325.32 | 51.43 | 1273.89 | 20382.17 |
| 225 | 2043-09 | 1322.29 | 48.41 | 1273.89 | 19108.28 |
| 226 | 2043-10 | 1319.27 | 45.38 | 1273.89 | 17834.39 |
| 227 | 2043-11 | 1316.24 | 42.36 | 1273.89 | 16560.51 |
| 228 | 2043-12 | 1313.22 | 39.33 | 1273.89 | 15286.62 |
| 229 | 2044-01 | 1310.19 | 36.31 | 1273.89 | 14012.74 |
| 230 | 2044-02 | 1307.17 | 33.28 | 1273.89 | 12738.85 |
| 231 | 2044-03 | 1304.14 | 30.25 | 1273.89 | 11464.97 |
| 232 | 2044-04 | 1301.11 | 27.23 | 1273.89 | 10191.08 |
| 233 | 2044-05 | 1298.09 | 24.20 | 1273.89 | 8917.20 |
| 234 | 2044-06 | 1295.06 | 21.18 | 1273.89 | 7643.31 |
| 235 | 2044-07 | 1292.04 | 18.15 | 1273.89 | 6369.43 |
| 236 | 2044-08 | 1289.01 | 15.13 | 1273.89 | 5095.54 |
| 237 | 2044-09 | 1285.99 | 12.10 | 1273.89 | 3821.66 |
| 238 | 2044-10 | 1282.96 | 9.08 | 1273.89 | 2547.77 |
| 239 | 2044-11 | 1279.94 | 6.05 | 1273.89 | 1273.89 |
| 240 | 2044-12 | 1276.91 | 3.03 | 1273.89 | 0.00 |