贷款41.61万（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：41.61万
还款月数：20年
每月还款：2360元
利息总额：15.03万
本息合计：56.64万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2360.00 | 1126.89 | 1233.11 | 414848.98 |
| 2 | 2025-03 | 2360.00 | 1123.55 | 1236.45 | 413612.53 |
| 3 | 2025-04 | 2360.00 | 1120.20 | 1239.80 | 412372.73 |
| 4 | 2025-05 | 2360.00 | 1116.84 | 1243.16 | 411129.58 |
| 5 | 2025-06 | 2360.00 | 1113.48 | 1246.52 | 409883.05 |
| 6 | 2025-07 | 2360.00 | 1110.10 | 1249.90 | 408633.15 |
| 7 | 2025-08 | 2360.00 | 1106.71 | 1253.29 | 407379.87 |
| 8 | 2025-09 | 2360.00 | 1103.32 | 1256.68 | 406123.19 |
| 9 | 2025-10 | 2360.00 | 1099.92 | 1260.08 | 404863.10 |
| 10 | 2025-11 | 2360.00 | 1096.50 | 1263.50 | 403599.61 |
| 11 | 2025-12 | 2360.00 | 1093.08 | 1266.92 | 402332.69 |
| 12 | 2026-01 | 2360.00 | 1089.65 | 1270.35 | 401062.34 |
| 13 | 2026-02 | 2360.00 | 1086.21 | 1273.79 | 399788.55 |
| 14 | 2026-03 | 2360.00 | 1082.76 | 1277.24 | 398511.31 |
| 15 | 2026-04 | 2360.00 | 1079.30 | 1280.70 | 397230.61 |
| 16 | 2026-05 | 2360.00 | 1075.83 | 1284.17 | 395946.45 |
| 17 | 2026-06 | 2360.00 | 1072.35 | 1287.65 | 394658.80 |
| 18 | 2026-07 | 2360.00 | 1068.87 | 1291.13 | 393367.67 |
| 19 | 2026-08 | 2360.00 | 1065.37 | 1294.63 | 392073.04 |
| 20 | 2026-09 | 2360.00 | 1061.86 | 1298.14 | 390774.90 |
| 21 | 2026-10 | 2360.00 | 1058.35 | 1301.65 | 389473.25 |
| 22 | 2026-11 | 2360.00 | 1054.82 | 1305.18 | 388168.08 |
| 23 | 2026-12 | 2360.00 | 1051.29 | 1308.71 | 386859.37 |
| 24 | 2027-01 | 2360.00 | 1047.74 | 1312.26 | 385547.11 |
| 25 | 2027-02 | 2360.00 | 1044.19 | 1315.81 | 384231.30 |
| 26 | 2027-03 | 2360.00 | 1040.63 | 1319.37 | 382911.93 |
| 27 | 2027-04 | 2360.00 | 1037.05 | 1322.95 | 381588.98 |
| 28 | 2027-05 | 2360.00 | 1033.47 | 1326.53 | 380262.45 |
| 29 | 2027-06 | 2360.00 | 1029.88 | 1330.12 | 378932.33 |
| 30 | 2027-07 | 2360.00 | 1026.28 | 1333.72 | 377598.60 |
| 31 | 2027-08 | 2360.00 | 1022.66 | 1337.34 | 376261.26 |
| 32 | 2027-09 | 2360.00 | 1019.04 | 1340.96 | 374920.31 |
| 33 | 2027-10 | 2360.00 | 1015.41 | 1344.59 | 373575.71 |
| 34 | 2027-11 | 2360.00 | 1011.77 | 1348.23 | 372227.48 |
| 35 | 2027-12 | 2360.00 | 1008.12 | 1351.88 | 370875.60 |
| 36 | 2028-01 | 2360.00 | 1004.45 | 1355.55 | 369520.05 |
| 37 | 2028-02 | 2360.00 | 1000.78 | 1359.22 | 368160.84 |
| 38 | 2028-03 | 2360.00 | 997.10 | 1362.90 | 366797.94 |
| 39 | 2028-04 | 2360.00 | 993.41 | 1366.59 | 365431.35 |
| 40 | 2028-05 | 2360.00 | 989.71 | 1370.29 | 364061.06 |
| 41 | 2028-06 | 2360.00 | 986.00 | 1374.00 | 362687.06 |
| 42 | 2028-07 | 2360.00 | 982.28 | 1377.72 | 361309.34 |
| 43 | 2028-08 | 2360.00 | 978.55 | 1381.45 | 359927.88 |
| 44 | 2028-09 | 2360.00 | 974.80 | 1385.20 | 358542.69 |
| 45 | 2028-10 | 2360.00 | 971.05 | 1388.95 | 357153.74 |
| 46 | 2028-11 | 2360.00 | 967.29 | 1392.71 | 355761.03 |
| 47 | 2028-12 | 2360.00 | 963.52 | 1396.48 | 354364.55 |
| 48 | 2029-01 | 2360.00 | 959.74 | 1400.26 | 352964.29 |
| 49 | 2029-02 | 2360.00 | 955.94 | 1404.06 | 351560.23 |
| 50 | 2029-03 | 2360.00 | 952.14 | 1407.86 | 350152.38 |
| 51 | 2029-04 | 2360.00 | 948.33 | 1411.67 | 348740.70 |
| 52 | 2029-05 | 2360.00 | 944.51 | 1415.49 | 347325.21 |
| 53 | 2029-06 | 2360.00 | 940.67 | 1419.33 | 345905.88 |
| 54 | 2029-07 | 2360.00 | 936.83 | 1423.17 | 344482.71 |
| 55 | 2029-08 | 2360.00 | 932.97 | 1427.03 | 343055.69 |
| 56 | 2029-09 | 2360.00 | 929.11 | 1430.89 | 341624.79 |
| 57 | 2029-10 | 2360.00 | 925.23 | 1434.77 | 340190.03 |
| 58 | 2029-11 | 2360.00 | 921.35 | 1438.65 | 338751.38 |
| 59 | 2029-12 | 2360.00 | 917.45 | 1442.55 | 337308.83 |
| 60 | 2030-01 | 2360.00 | 913.54 | 1446.46 | 335862.37 |
| 61 | 2030-02 | 2360.00 | 909.63 | 1450.37 | 334412.00 |
| 62 | 2030-03 | 2360.00 | 905.70 | 1454.30 | 332957.70 |
| 63 | 2030-04 | 2360.00 | 901.76 | 1458.24 | 331499.46 |
| 64 | 2030-05 | 2360.00 | 897.81 | 1462.19 | 330037.27 |
| 65 | 2030-06 | 2360.00 | 893.85 | 1466.15 | 328571.12 |
| 66 | 2030-07 | 2360.00 | 889.88 | 1470.12 | 327101.00 |
| 67 | 2030-08 | 2360.00 | 885.90 | 1474.10 | 325626.90 |
| 68 | 2030-09 | 2360.00 | 881.91 | 1478.09 | 324148.81 |
| 69 | 2030-10 | 2360.00 | 877.90 | 1482.10 | 322666.71 |
| 70 | 2030-11 | 2360.00 | 873.89 | 1486.11 | 321180.60 |
| 71 | 2030-12 | 2360.00 | 869.86 | 1490.14 | 319690.46 |
| 72 | 2031-01 | 2360.00 | 865.83 | 1494.17 | 318196.29 |
| 73 | 2031-02 | 2360.00 | 861.78 | 1498.22 | 316698.07 |
| 74 | 2031-03 | 2360.00 | 857.72 | 1502.28 | 315195.80 |
| 75 | 2031-04 | 2360.00 | 853.66 | 1506.34 | 313689.45 |
| 76 | 2031-05 | 2360.00 | 849.58 | 1510.42 | 312179.03 |
| 77 | 2031-06 | 2360.00 | 845.48 | 1514.52 | 310664.51 |
| 78 | 2031-07 | 2360.00 | 841.38 | 1518.62 | 309145.90 |
| 79 | 2031-08 | 2360.00 | 837.27 | 1522.73 | 307623.17 |
| 80 | 2031-09 | 2360.00 | 833.15 | 1526.85 | 306096.31 |
| 81 | 2031-10 | 2360.00 | 829.01 | 1530.99 | 304565.32 |
| 82 | 2031-11 | 2360.00 | 824.86 | 1535.14 | 303030.19 |
| 83 | 2031-12 | 2360.00 | 820.71 | 1539.29 | 301490.89 |
| 84 | 2032-01 | 2360.00 | 816.54 | 1543.46 | 299947.43 |
| 85 | 2032-02 | 2360.00 | 812.36 | 1547.64 | 298399.79 |
| 86 | 2032-03 | 2360.00 | 808.17 | 1551.83 | 296847.96 |
| 87 | 2032-04 | 2360.00 | 803.96 | 1556.04 | 295291.92 |
| 88 | 2032-05 | 2360.00 | 799.75 | 1560.25 | 293731.67 |
| 89 | 2032-06 | 2360.00 | 795.52 | 1564.48 | 292167.19 |
| 90 | 2032-07 | 2360.00 | 791.29 | 1568.71 | 290598.48 |
| 91 | 2032-08 | 2360.00 | 787.04 | 1572.96 | 289025.51 |
| 92 | 2032-09 | 2360.00 | 782.78 | 1577.22 | 287448.29 |
| 93 | 2032-10 | 2360.00 | 778.51 | 1581.49 | 285866.80 |
| 94 | 2032-11 | 2360.00 | 774.22 | 1585.78 | 284281.02 |
| 95 | 2032-12 | 2360.00 | 769.93 | 1590.07 | 282690.95 |
| 96 | 2033-01 | 2360.00 | 765.62 | 1594.38 | 281096.57 |
| 97 | 2033-02 | 2360.00 | 761.30 | 1598.70 | 279497.87 |
| 98 | 2033-03 | 2360.00 | 756.97 | 1603.03 | 277894.85 |
| 99 | 2033-04 | 2360.00 | 752.63 | 1607.37 | 276287.48 |
| 100 | 2033-05 | 2360.00 | 748.28 | 1611.72 | 274675.76 |
| 101 | 2033-06 | 2360.00 | 743.91 | 1616.09 | 273059.67 |
| 102 | 2033-07 | 2360.00 | 739.54 | 1620.46 | 271439.21 |
| 103 | 2033-08 | 2360.00 | 735.15 | 1624.85 | 269814.35 |
| 104 | 2033-09 | 2360.00 | 730.75 | 1629.25 | 268185.10 |
| 105 | 2033-10 | 2360.00 | 726.33 | 1633.67 | 266551.44 |
| 106 | 2033-11 | 2360.00 | 721.91 | 1638.09 | 264913.35 |
| 107 | 2033-12 | 2360.00 | 717.47 | 1642.53 | 263270.82 |
| 108 | 2034-01 | 2360.00 | 713.03 | 1646.97 | 261623.84 |
| 109 | 2034-02 | 2360.00 | 708.56 | 1651.44 | 259972.41 |
| 110 | 2034-03 | 2360.00 | 704.09 | 1655.91 | 258316.50 |
| 111 | 2034-04 | 2360.00 | 699.61 | 1660.39 | 256656.11 |
| 112 | 2034-05 | 2360.00 | 695.11 | 1664.89 | 254991.22 |
| 113 | 2034-06 | 2360.00 | 690.60 | 1669.40 | 253321.82 |
| 114 | 2034-07 | 2360.00 | 686.08 | 1673.92 | 251647.90 |
| 115 | 2034-08 | 2360.00 | 681.55 | 1678.45 | 249969.45 |
| 116 | 2034-09 | 2360.00 | 677.00 | 1683.00 | 248286.45 |
| 117 | 2034-10 | 2360.00 | 672.44 | 1687.56 | 246598.89 |
| 118 | 2034-11 | 2360.00 | 667.87 | 1692.13 | 244906.76 |
| 119 | 2034-12 | 2360.00 | 663.29 | 1696.71 | 243210.05 |
| 120 | 2035-01 | 2360.00 | 658.69 | 1701.31 | 241508.74 |
| 121 | 2035-02 | 2360.00 | 654.09 | 1705.91 | 239802.83 |
| 122 | 2035-03 | 2360.00 | 649.47 | 1710.53 | 238092.30 |
| 123 | 2035-04 | 2360.00 | 644.83 | 1715.17 | 236377.13 |
| 124 | 2035-05 | 2360.00 | 640.19 | 1719.81 | 234657.32 |
| 125 | 2035-06 | 2360.00 | 635.53 | 1724.47 | 232932.85 |
| 126 | 2035-07 | 2360.00 | 630.86 | 1729.14 | 231203.71 |
| 127 | 2035-08 | 2360.00 | 626.18 | 1733.82 | 229469.88 |
| 128 | 2035-09 | 2360.00 | 621.48 | 1738.52 | 227731.37 |
| 129 | 2035-10 | 2360.00 | 616.77 | 1743.23 | 225988.14 |
| 130 | 2035-11 | 2360.00 | 612.05 | 1747.95 | 224240.19 |
| 131 | 2035-12 | 2360.00 | 607.32 | 1752.68 | 222487.51 |
| 132 | 2036-01 | 2360.00 | 602.57 | 1757.43 | 220730.08 |
| 133 | 2036-02 | 2360.00 | 597.81 | 1762.19 | 218967.89 |
| 134 | 2036-03 | 2360.00 | 593.04 | 1766.96 | 217200.93 |
| 135 | 2036-04 | 2360.00 | 588.25 | 1771.75 | 215429.18 |
| 136 | 2036-05 | 2360.00 | 583.45 | 1776.55 | 213652.63 |
| 137 | 2036-06 | 2360.00 | 578.64 | 1781.36 | 211871.27 |
| 138 | 2036-07 | 2360.00 | 573.82 | 1786.18 | 210085.09 |
| 139 | 2036-08 | 2360.00 | 568.98 | 1791.02 | 208294.07 |
| 140 | 2036-09 | 2360.00 | 564.13 | 1795.87 | 206498.20 |
| 141 | 2036-10 | 2360.00 | 559.27 | 1800.73 | 204697.47 |
| 142 | 2036-11 | 2360.00 | 554.39 | 1805.61 | 202891.86 |
| 143 | 2036-12 | 2360.00 | 549.50 | 1810.50 | 201081.36 |
| 144 | 2037-01 | 2360.00 | 544.60 | 1815.40 | 199265.95 |
| 145 | 2037-02 | 2360.00 | 539.68 | 1820.32 | 197445.63 |
| 146 | 2037-03 | 2360.00 | 534.75 | 1825.25 | 195620.38 |
| 147 | 2037-04 | 2360.00 | 529.81 | 1830.19 | 193790.18 |
| 148 | 2037-05 | 2360.00 | 524.85 | 1835.15 | 191955.03 |
| 149 | 2037-06 | 2360.00 | 519.88 | 1840.12 | 190114.91 |
| 150 | 2037-07 | 2360.00 | 514.89 | 1845.11 | 188269.81 |
| 151 | 2037-08 | 2360.00 | 509.90 | 1850.10 | 186419.70 |
| 152 | 2037-09 | 2360.00 | 504.89 | 1855.11 | 184564.59 |
| 153 | 2037-10 | 2360.00 | 499.86 | 1860.14 | 182704.45 |
| 154 | 2037-11 | 2360.00 | 494.82 | 1865.18 | 180839.28 |
| 155 | 2037-12 | 2360.00 | 489.77 | 1870.23 | 178969.05 |
| 156 | 2038-01 | 2360.00 | 484.71 | 1875.29 | 177093.76 |
| 157 | 2038-02 | 2360.00 | 479.63 | 1880.37 | 175213.39 |
| 158 | 2038-03 | 2360.00 | 474.54 | 1885.46 | 173327.92 |
| 159 | 2038-04 | 2360.00 | 469.43 | 1890.57 | 171437.35 |
| 160 | 2038-05 | 2360.00 | 464.31 | 1895.69 | 169541.66 |
| 161 | 2038-06 | 2360.00 | 459.18 | 1900.82 | 167640.84 |
| 162 | 2038-07 | 2360.00 | 454.03 | 1905.97 | 165734.86 |
| 163 | 2038-08 | 2360.00 | 448.87 | 1911.13 | 163823.73 |
| 164 | 2038-09 | 2360.00 | 443.69 | 1916.31 | 161907.42 |
| 165 | 2038-10 | 2360.00 | 438.50 | 1921.50 | 159985.92 |
| 166 | 2038-11 | 2360.00 | 433.30 | 1926.70 | 158059.21 |
| 167 | 2038-12 | 2360.00 | 428.08 | 1931.92 | 156127.29 |
| 168 | 2039-01 | 2360.00 | 422.84 | 1937.16 | 154190.14 |
| 169 | 2039-02 | 2360.00 | 417.60 | 1942.40 | 152247.73 |
| 170 | 2039-03 | 2360.00 | 412.34 | 1947.66 | 150300.07 |
| 171 | 2039-04 | 2360.00 | 407.06 | 1952.94 | 148347.13 |
| 172 | 2039-05 | 2360.00 | 401.77 | 1958.23 | 146388.91 |
| 173 | 2039-06 | 2360.00 | 396.47 | 1963.53 | 144425.38 |
| 174 | 2039-07 | 2360.00 | 391.15 | 1968.85 | 142456.53 |
| 175 | 2039-08 | 2360.00 | 385.82 | 1974.18 | 140482.35 |
| 176 | 2039-09 | 2360.00 | 380.47 | 1979.53 | 138502.82 |
| 177 | 2039-10 | 2360.00 | 375.11 | 1984.89 | 136517.93 |
| 178 | 2039-11 | 2360.00 | 369.74 | 1990.26 | 134527.67 |
| 179 | 2039-12 | 2360.00 | 364.35 | 1995.65 | 132532.02 |
| 180 | 2040-01 | 2360.00 | 358.94 | 2001.06 | 130530.96 |
| 181 | 2040-02 | 2360.00 | 353.52 | 2006.48 | 128524.48 |
| 182 | 2040-03 | 2360.00 | 348.09 | 2011.91 | 126512.57 |
| 183 | 2040-04 | 2360.00 | 342.64 | 2017.36 | 124495.20 |
| 184 | 2040-05 | 2360.00 | 337.17 | 2022.83 | 122472.38 |
| 185 | 2040-06 | 2360.00 | 331.70 | 2028.30 | 120444.07 |
| 186 | 2040-07 | 2360.00 | 326.20 | 2033.80 | 118410.28 |
| 187 | 2040-08 | 2360.00 | 320.69 | 2039.31 | 116370.97 |
| 188 | 2040-09 | 2360.00 | 315.17 | 2044.83 | 114326.14 |
| 189 | 2040-10 | 2360.00 | 309.63 | 2050.37 | 112275.78 |
| 190 | 2040-11 | 2360.00 | 304.08 | 2055.92 | 110219.86 |
| 191 | 2040-12 | 2360.00 | 298.51 | 2061.49 | 108158.37 |
| 192 | 2041-01 | 2360.00 | 292.93 | 2067.07 | 106091.30 |
| 193 | 2041-02 | 2360.00 | 287.33 | 2072.67 | 104018.63 |
| 194 | 2041-03 | 2360.00 | 281.72 | 2078.28 | 101940.34 |
| 195 | 2041-04 | 2360.00 | 276.09 | 2083.91 | 99856.43 |
| 196 | 2041-05 | 2360.00 | 270.44 | 2089.56 | 97766.88 |
| 197 | 2041-06 | 2360.00 | 264.79 | 2095.21 | 95671.66 |
| 198 | 2041-07 | 2360.00 | 259.11 | 2100.89 | 93570.77 |
| 199 | 2041-08 | 2360.00 | 253.42 | 2106.58 | 91464.19 |
| 200 | 2041-09 | 2360.00 | 247.72 | 2112.28 | 89351.91 |
| 201 | 2041-10 | 2360.00 | 241.99 | 2118.01 | 87233.90 |
| 202 | 2041-11 | 2360.00 | 236.26 | 2123.74 | 85110.16 |
| 203 | 2041-12 | 2360.00 | 230.51 | 2129.49 | 82980.67 |
| 204 | 2042-01 | 2360.00 | 224.74 | 2135.26 | 80845.41 |
| 205 | 2042-02 | 2360.00 | 218.96 | 2141.04 | 78704.37 |
| 206 | 2042-03 | 2360.00 | 213.16 | 2146.84 | 76557.52 |
| 207 | 2042-04 | 2360.00 | 207.34 | 2152.66 | 74404.87 |
| 208 | 2042-05 | 2360.00 | 201.51 | 2158.49 | 72246.38 |
| 209 | 2042-06 | 2360.00 | 195.67 | 2164.33 | 70082.05 |
| 210 | 2042-07 | 2360.00 | 189.81 | 2170.19 | 67911.85 |
| 211 | 2042-08 | 2360.00 | 183.93 | 2176.07 | 65735.78 |
| 212 | 2042-09 | 2360.00 | 178.03 | 2181.97 | 63553.82 |
| 213 | 2042-10 | 2360.00 | 172.12 | 2187.88 | 61365.94 |
| 214 | 2042-11 | 2360.00 | 166.20 | 2193.80 | 59172.14 |
| 215 | 2042-12 | 2360.00 | 160.26 | 2199.74 | 56972.40 |
| 216 | 2043-01 | 2360.00 | 154.30 | 2205.70 | 54766.70 |
| 217 | 2043-02 | 2360.00 | 148.33 | 2211.67 | 52555.02 |
| 218 | 2043-03 | 2360.00 | 142.34 | 2217.66 | 50337.36 |
| 219 | 2043-04 | 2360.00 | 136.33 | 2223.67 | 48113.69 |
| 220 | 2043-05 | 2360.00 | 130.31 | 2229.69 | 45884.00 |
| 221 | 2043-06 | 2360.00 | 124.27 | 2235.73 | 43648.27 |
| 222 | 2043-07 | 2360.00 | 118.21 | 2241.79 | 41406.48 |
| 223 | 2043-08 | 2360.00 | 112.14 | 2247.86 | 39158.62 |
| 224 | 2043-09 | 2360.00 | 106.05 | 2253.95 | 36904.68 |
| 225 | 2043-10 | 2360.00 | 99.95 | 2260.05 | 34644.63 |
| 226 | 2043-11 | 2360.00 | 93.83 | 2266.17 | 32378.46 |
| 227 | 2043-12 | 2360.00 | 87.69 | 2272.31 | 30106.15 |
| 228 | 2044-01 | 2360.00 | 81.54 | 2278.46 | 27827.69 |
| 229 | 2044-02 | 2360.00 | 75.37 | 2284.63 | 25543.05 |
| 230 | 2044-03 | 2360.00 | 69.18 | 2290.82 | 23252.23 |
| 231 | 2044-04 | 2360.00 | 62.97 | 2297.03 | 20955.21 |
| 232 | 2044-05 | 2360.00 | 56.75 | 2303.25 | 18651.96 |
| 233 | 2044-06 | 2360.00 | 50.52 | 2309.48 | 16342.48 |
| 234 | 2044-07 | 2360.00 | 44.26 | 2315.74 | 14026.74 |
| 235 | 2044-08 | 2360.00 | 37.99 | 2322.01 | 11704.73 |
| 236 | 2044-09 | 2360.00 | 31.70 | 2328.30 | 9376.43 |
| 237 | 2044-10 | 2360.00 | 25.39 | 2334.61 | 7041.82 |
| 238 | 2044-11 | 2360.00 | 19.07 | 2340.93 | 4700.89 |
| 239 | 2044-12 | 2360.00 | 12.73 | 2347.27 | 2353.63 |
| 240 | 2045-01 | 2360.00 | 6.37 | 2353.63 | 0.00 |
等额本金还款方式：
贷款总额：41.61万
还款月数：20年
首月还款：2360元
每月递减：3.87元
利息总额：11.2万
本息合计：45.53万
节省利息：38289.42元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2360.00 | 929.70 | 1430.30 | 341842.42 |
| 2 | 2025-03 | 2356.13 | 925.82 | 1430.30 | 340412.12 |
| 3 | 2025-04 | 2352.25 | 921.95 | 1430.30 | 338981.82 |
| 4 | 2025-05 | 2348.38 | 918.08 | 1430.30 | 337551.52 |
| 5 | 2025-06 | 2344.51 | 914.20 | 1430.30 | 336121.21 |
| 6 | 2025-07 | 2340.63 | 910.33 | 1430.30 | 334690.91 |
| 7 | 2025-08 | 2336.76 | 906.45 | 1430.30 | 333260.61 |
| 8 | 2025-09 | 2332.88 | 902.58 | 1430.30 | 331830.30 |
| 9 | 2025-10 | 2329.01 | 898.71 | 1430.30 | 330400.00 |
| 10 | 2025-11 | 2325.14 | 894.83 | 1430.30 | 328969.70 |
| 11 | 2025-12 | 2321.26 | 890.96 | 1430.30 | 327539.39 |
| 12 | 2026-01 | 2317.39 | 887.09 | 1430.30 | 326109.09 |
| 13 | 2026-02 | 2313.52 | 883.21 | 1430.30 | 324678.79 |
| 14 | 2026-03 | 2309.64 | 879.34 | 1430.30 | 323248.48 |
| 15 | 2026-04 | 2305.77 | 875.46 | 1430.30 | 321818.18 |
| 16 | 2026-05 | 2301.89 | 871.59 | 1430.30 | 320387.88 |
| 17 | 2026-06 | 2298.02 | 867.72 | 1430.30 | 318957.58 |
| 18 | 2026-07 | 2294.15 | 863.84 | 1430.30 | 317527.27 |
| 19 | 2026-08 | 2290.27 | 859.97 | 1430.30 | 316096.97 |
| 20 | 2026-09 | 2286.40 | 856.10 | 1430.30 | 314666.67 |
| 21 | 2026-10 | 2282.53 | 852.22 | 1430.30 | 313236.36 |
| 22 | 2026-11 | 2278.65 | 848.35 | 1430.30 | 311806.06 |
| 23 | 2026-12 | 2274.78 | 844.47 | 1430.30 | 310375.76 |
| 24 | 2027-01 | 2270.90 | 840.60 | 1430.30 | 308945.45 |
| 25 | 2027-02 | 2267.03 | 836.73 | 1430.30 | 307515.15 |
| 26 | 2027-03 | 2263.16 | 832.85 | 1430.30 | 306084.85 |
| 27 | 2027-04 | 2259.28 | 828.98 | 1430.30 | 304654.55 |
| 28 | 2027-05 | 2255.41 | 825.11 | 1430.30 | 303224.24 |
| 29 | 2027-06 | 2251.54 | 821.23 | 1430.30 | 301793.94 |
| 30 | 2027-07 | 2247.66 | 817.36 | 1430.30 | 300363.64 |
| 31 | 2027-08 | 2243.79 | 813.48 | 1430.30 | 298933.33 |
| 32 | 2027-09 | 2239.91 | 809.61 | 1430.30 | 297503.03 |
| 33 | 2027-10 | 2236.04 | 805.74 | 1430.30 | 296072.73 |
| 34 | 2027-11 | 2232.17 | 801.86 | 1430.30 | 294642.42 |
| 35 | 2027-12 | 2228.29 | 797.99 | 1430.30 | 293212.12 |
| 36 | 2028-01 | 2224.42 | 794.12 | 1430.30 | 291781.82 |
| 37 | 2028-02 | 2220.55 | 790.24 | 1430.30 | 290351.52 |
| 38 | 2028-03 | 2216.67 | 786.37 | 1430.30 | 288921.21 |
| 39 | 2028-04 | 2212.80 | 782.49 | 1430.30 | 287490.91 |
| 40 | 2028-05 | 2208.92 | 778.62 | 1430.30 | 286060.61 |
| 41 | 2028-06 | 2205.05 | 774.75 | 1430.30 | 284630.30 |
| 42 | 2028-07 | 2201.18 | 770.87 | 1430.30 | 283200.00 |
| 43 | 2028-08 | 2197.30 | 767.00 | 1430.30 | 281769.70 |
| 44 | 2028-09 | 2193.43 | 763.13 | 1430.30 | 280339.39 |
| 45 | 2028-10 | 2189.56 | 759.25 | 1430.30 | 278909.09 |
| 46 | 2028-11 | 2185.68 | 755.38 | 1430.30 | 277478.79 |
| 47 | 2028-12 | 2181.81 | 751.51 | 1430.30 | 276048.48 |
| 48 | 2029-01 | 2177.93 | 747.63 | 1430.30 | 274618.18 |
| 49 | 2029-02 | 2174.06 | 743.76 | 1430.30 | 273187.88 |
| 50 | 2029-03 | 2170.19 | 739.88 | 1430.30 | 271757.58 |
| 51 | 2029-04 | 2166.31 | 736.01 | 1430.30 | 270327.27 |
| 52 | 2029-05 | 2162.44 | 732.14 | 1430.30 | 268896.97 |
| 53 | 2029-06 | 2158.57 | 728.26 | 1430.30 | 267466.67 |
| 54 | 2029-07 | 2154.69 | 724.39 | 1430.30 | 266036.36 |
| 55 | 2029-08 | 2150.82 | 720.52 | 1430.30 | 264606.06 |
| 56 | 2029-09 | 2146.94 | 716.64 | 1430.30 | 263175.76 |
| 57 | 2029-10 | 2143.07 | 712.77 | 1430.30 | 261745.45 |
| 58 | 2029-11 | 2139.20 | 708.89 | 1430.30 | 260315.15 |
| 59 | 2029-12 | 2135.32 | 705.02 | 1430.30 | 258884.85 |
| 60 | 2030-01 | 2131.45 | 701.15 | 1430.30 | 257454.55 |
| 61 | 2030-02 | 2127.58 | 697.27 | 1430.30 | 256024.24 |
| 62 | 2030-03 | 2123.70 | 693.40 | 1430.30 | 254593.94 |
| 63 | 2030-04 | 2119.83 | 689.53 | 1430.30 | 253163.64 |
| 64 | 2030-05 | 2115.95 | 685.65 | 1430.30 | 251733.33 |
| 65 | 2030-06 | 2112.08 | 681.78 | 1430.30 | 250303.03 |
| 66 | 2030-07 | 2108.21 | 677.90 | 1430.30 | 248872.73 |
| 67 | 2030-08 | 2104.33 | 674.03 | 1430.30 | 247442.42 |
| 68 | 2030-09 | 2100.46 | 670.16 | 1430.30 | 246012.12 |
| 69 | 2030-10 | 2096.59 | 666.28 | 1430.30 | 244581.82 |
| 70 | 2030-11 | 2092.71 | 662.41 | 1430.30 | 243151.52 |
| 71 | 2030-12 | 2088.84 | 658.54 | 1430.30 | 241721.21 |
| 72 | 2031-01 | 2084.96 | 654.66 | 1430.30 | 240290.91 |
| 73 | 2031-02 | 2081.09 | 650.79 | 1430.30 | 238860.61 |
| 74 | 2031-03 | 2077.22 | 646.91 | 1430.30 | 237430.30 |
| 75 | 2031-04 | 2073.34 | 643.04 | 1430.30 | 236000.00 |
| 76 | 2031-05 | 2069.47 | 639.17 | 1430.30 | 234569.70 |
| 77 | 2031-06 | 2065.60 | 635.29 | 1430.30 | 233139.39 |
| 78 | 2031-07 | 2061.72 | 631.42 | 1430.30 | 231709.09 |
| 79 | 2031-08 | 2057.85 | 627.55 | 1430.30 | 230278.79 |
| 80 | 2031-09 | 2053.97 | 623.67 | 1430.30 | 228848.48 |
| 81 | 2031-10 | 2050.10 | 619.80 | 1430.30 | 227418.18 |
| 82 | 2031-11 | 2046.23 | 615.92 | 1430.30 | 225987.88 |
| 83 | 2031-12 | 2042.35 | 612.05 | 1430.30 | 224557.58 |
| 84 | 2032-01 | 2038.48 | 608.18 | 1430.30 | 223127.27 |
| 85 | 2032-02 | 2034.61 | 604.30 | 1430.30 | 221696.97 |
| 86 | 2032-03 | 2030.73 | 600.43 | 1430.30 | 220266.67 |
| 87 | 2032-04 | 2026.86 | 596.56 | 1430.30 | 218836.36 |
| 88 | 2032-05 | 2022.98 | 592.68 | 1430.30 | 217406.06 |
| 89 | 2032-06 | 2019.11 | 588.81 | 1430.30 | 215975.76 |
| 90 | 2032-07 | 2015.24 | 584.93 | 1430.30 | 214545.45 |
| 91 | 2032-08 | 2011.36 | 581.06 | 1430.30 | 213115.15 |
| 92 | 2032-09 | 2007.49 | 577.19 | 1430.30 | 211684.85 |
| 93 | 2032-10 | 2003.62 | 573.31 | 1430.30 | 210254.55 |
| 94 | 2032-11 | 1999.74 | 569.44 | 1430.30 | 208824.24 |
| 95 | 2032-12 | 1995.87 | 565.57 | 1430.30 | 207393.94 |
| 96 | 2033-01 | 1991.99 | 561.69 | 1430.30 | 205963.64 |
| 97 | 2033-02 | 1988.12 | 557.82 | 1430.30 | 204533.33 |
| 98 | 2033-03 | 1984.25 | 553.94 | 1430.30 | 203103.03 |
| 99 | 2033-04 | 1980.37 | 550.07 | 1430.30 | 201672.73 |
| 100 | 2033-05 | 1976.50 | 546.20 | 1430.30 | 200242.42 |
| 101 | 2033-06 | 1972.63 | 542.32 | 1430.30 | 198812.12 |
| 102 | 2033-07 | 1968.75 | 538.45 | 1430.30 | 197381.82 |
| 103 | 2033-08 | 1964.88 | 534.58 | 1430.30 | 195951.52 |
| 104 | 2033-09 | 1961.01 | 530.70 | 1430.30 | 194521.21 |
| 105 | 2033-10 | 1957.13 | 526.83 | 1430.30 | 193090.91 |
| 106 | 2033-11 | 1953.26 | 522.95 | 1430.30 | 191660.61 |
| 107 | 2033-12 | 1949.38 | 519.08 | 1430.30 | 190230.30 |
| 108 | 2034-01 | 1945.51 | 515.21 | 1430.30 | 188800.00 |
| 109 | 2034-02 | 1941.64 | 511.33 | 1430.30 | 187369.70 |
| 110 | 2034-03 | 1937.76 | 507.46 | 1430.30 | 185939.39 |
| 111 | 2034-04 | 1933.89 | 503.59 | 1430.30 | 184509.09 |
| 112 | 2034-05 | 1930.02 | 499.71 | 1430.30 | 183078.79 |
| 113 | 2034-06 | 1926.14 | 495.84 | 1430.30 | 181648.48 |
| 114 | 2034-07 | 1922.27 | 491.96 | 1430.30 | 180218.18 |
| 115 | 2034-08 | 1918.39 | 488.09 | 1430.30 | 178787.88 |
| 116 | 2034-09 | 1914.52 | 484.22 | 1430.30 | 177357.58 |
| 117 | 2034-10 | 1910.65 | 480.34 | 1430.30 | 175927.27 |
| 118 | 2034-11 | 1906.77 | 476.47 | 1430.30 | 174496.97 |
| 119 | 2034-12 | 1902.90 | 472.60 | 1430.30 | 173066.67 |
| 120 | 2035-01 | 1899.03 | 468.72 | 1430.30 | 171636.36 |
| 121 | 2035-02 | 1895.15 | 464.85 | 1430.30 | 170206.06 |
| 122 | 2035-03 | 1891.28 | 460.97 | 1430.30 | 168775.76 |
| 123 | 2035-04 | 1887.40 | 457.10 | 1430.30 | 167345.45 |
| 124 | 2035-05 | 1883.53 | 453.23 | 1430.30 | 165915.15 |
| 125 | 2035-06 | 1879.66 | 449.35 | 1430.30 | 164484.85 |
| 126 | 2035-07 | 1875.78 | 445.48 | 1430.30 | 163054.55 |
| 127 | 2035-08 | 1871.91 | 441.61 | 1430.30 | 161624.24 |
| 128 | 2035-09 | 1868.04 | 437.73 | 1430.30 | 160193.94 |
| 129 | 2035-10 | 1864.16 | 433.86 | 1430.30 | 158763.64 |
| 130 | 2035-11 | 1860.29 | 429.98 | 1430.30 | 157333.33 |
| 131 | 2035-12 | 1856.41 | 426.11 | 1430.30 | 155903.03 |
| 132 | 2036-01 | 1852.54 | 422.24 | 1430.30 | 154472.73 |
| 133 | 2036-02 | 1848.67 | 418.36 | 1430.30 | 153042.42 |
| 134 | 2036-03 | 1844.79 | 414.49 | 1430.30 | 151612.12 |
| 135 | 2036-04 | 1840.92 | 410.62 | 1430.30 | 150181.82 |
| 136 | 2036-05 | 1837.05 | 406.74 | 1430.30 | 148751.52 |
| 137 | 2036-06 | 1833.17 | 402.87 | 1430.30 | 147321.21 |
| 138 | 2036-07 | 1829.30 | 398.99 | 1430.30 | 145890.91 |
| 139 | 2036-08 | 1825.42 | 395.12 | 1430.30 | 144460.61 |
| 140 | 2036-09 | 1821.55 | 391.25 | 1430.30 | 143030.30 |
| 141 | 2036-10 | 1817.68 | 387.37 | 1430.30 | 141600.00 |
| 142 | 2036-11 | 1813.80 | 383.50 | 1430.30 | 140169.70 |
| 143 | 2036-12 | 1809.93 | 379.63 | 1430.30 | 138739.39 |
| 144 | 2037-01 | 1806.06 | 375.75 | 1430.30 | 137309.09 |
| 145 | 2037-02 | 1802.18 | 371.88 | 1430.30 | 135878.79 |
| 146 | 2037-03 | 1798.31 | 368.01 | 1430.30 | 134448.48 |
| 147 | 2037-04 | 1794.43 | 364.13 | 1430.30 | 133018.18 |
| 148 | 2037-05 | 1790.56 | 360.26 | 1430.30 | 131587.88 |
| 149 | 2037-06 | 1786.69 | 356.38 | 1430.30 | 130157.58 |
| 150 | 2037-07 | 1782.81 | 352.51 | 1430.30 | 128727.27 |
| 151 | 2037-08 | 1778.94 | 348.64 | 1430.30 | 127296.97 |
| 152 | 2037-09 | 1775.07 | 344.76 | 1430.30 | 125866.67 |
| 153 | 2037-10 | 1771.19 | 340.89 | 1430.30 | 124436.36 |
| 154 | 2037-11 | 1767.32 | 337.02 | 1430.30 | 123006.06 |
| 155 | 2037-12 | 1763.44 | 333.14 | 1430.30 | 121575.76 |
| 156 | 2038-01 | 1759.57 | 329.27 | 1430.30 | 120145.45 |
| 157 | 2038-02 | 1755.70 | 325.39 | 1430.30 | 118715.15 |
| 158 | 2038-03 | 1751.82 | 321.52 | 1430.30 | 117284.85 |
| 159 | 2038-04 | 1747.95 | 317.65 | 1430.30 | 115854.55 |
| 160 | 2038-05 | 1744.08 | 313.77 | 1430.30 | 114424.24 |
| 161 | 2038-06 | 1740.20 | 309.90 | 1430.30 | 112993.94 |
| 162 | 2038-07 | 1736.33 | 306.03 | 1430.30 | 111563.64 |
| 163 | 2038-08 | 1732.45 | 302.15 | 1430.30 | 110133.33 |
| 164 | 2038-09 | 1728.58 | 298.28 | 1430.30 | 108703.03 |
| 165 | 2038-10 | 1724.71 | 294.40 | 1430.30 | 107272.73 |
| 166 | 2038-11 | 1720.83 | 290.53 | 1430.30 | 105842.42 |
| 167 | 2038-12 | 1716.96 | 286.66 | 1430.30 | 104412.12 |
| 168 | 2039-01 | 1713.09 | 282.78 | 1430.30 | 102981.82 |
| 169 | 2039-02 | 1709.21 | 278.91 | 1430.30 | 101551.52 |
| 170 | 2039-03 | 1705.34 | 275.04 | 1430.30 | 100121.21 |
| 171 | 2039-04 | 1701.46 | 271.16 | 1430.30 | 98690.91 |
| 172 | 2039-05 | 1697.59 | 267.29 | 1430.30 | 97260.61 |
| 173 | 2039-06 | 1693.72 | 263.41 | 1430.30 | 95830.30 |
| 174 | 2039-07 | 1689.84 | 259.54 | 1430.30 | 94400.00 |
| 175 | 2039-08 | 1685.97 | 255.67 | 1430.30 | 92969.70 |
| 176 | 2039-09 | 1682.10 | 251.79 | 1430.30 | 91539.39 |
| 177 | 2039-10 | 1678.22 | 247.92 | 1430.30 | 90109.09 |
| 178 | 2039-11 | 1674.35 | 244.05 | 1430.30 | 88678.79 |
| 179 | 2039-12 | 1670.47 | 240.17 | 1430.30 | 87248.48 |
| 180 | 2040-01 | 1666.60 | 236.30 | 1430.30 | 85818.18 |
| 181 | 2040-02 | 1662.73 | 232.42 | 1430.30 | 84387.88 |
| 182 | 2040-03 | 1658.85 | 228.55 | 1430.30 | 82957.58 |
| 183 | 2040-04 | 1654.98 | 224.68 | 1430.30 | 81527.27 |
| 184 | 2040-05 | 1651.11 | 220.80 | 1430.30 | 80096.97 |
| 185 | 2040-06 | 1647.23 | 216.93 | 1430.30 | 78666.67 |
| 186 | 2040-07 | 1643.36 | 213.06 | 1430.30 | 77236.36 |
| 187 | 2040-08 | 1639.48 | 209.18 | 1430.30 | 75806.06 |
| 188 | 2040-09 | 1635.61 | 205.31 | 1430.30 | 74375.76 |
| 189 | 2040-10 | 1631.74 | 201.43 | 1430.30 | 72945.45 |
| 190 | 2040-11 | 1627.86 | 197.56 | 1430.30 | 71515.15 |
| 191 | 2040-12 | 1623.99 | 193.69 | 1430.30 | 70084.85 |
| 192 | 2041-01 | 1620.12 | 189.81 | 1430.30 | 68654.55 |
| 193 | 2041-02 | 1616.24 | 185.94 | 1430.30 | 67224.24 |
| 194 | 2041-03 | 1612.37 | 182.07 | 1430.30 | 65793.94 |
| 195 | 2041-04 | 1608.49 | 178.19 | 1430.30 | 64363.64 |
| 196 | 2041-05 | 1604.62 | 174.32 | 1430.30 | 62933.33 |
| 197 | 2041-06 | 1600.75 | 170.44 | 1430.30 | 61503.03 |
| 198 | 2041-07 | 1596.87 | 166.57 | 1430.30 | 60072.73 |
| 199 | 2041-08 | 1593.00 | 162.70 | 1430.30 | 58642.42 |
| 200 | 2041-09 | 1589.13 | 158.82 | 1430.30 | 57212.12 |
| 201 | 2041-10 | 1585.25 | 154.95 | 1430.30 | 55781.82 |
| 202 | 2041-11 | 1581.38 | 151.08 | 1430.30 | 54351.52 |
| 203 | 2041-12 | 1577.51 | 147.20 | 1430.30 | 52921.21 |
| 204 | 2042-01 | 1573.63 | 143.33 | 1430.30 | 51490.91 |
| 205 | 2042-02 | 1569.76 | 139.45 | 1430.30 | 50060.61 |
| 206 | 2042-03 | 1565.88 | 135.58 | 1430.30 | 48630.30 |
| 207 | 2042-04 | 1562.01 | 131.71 | 1430.30 | 47200.00 |
| 208 | 2042-05 | 1558.14 | 127.83 | 1430.30 | 45769.70 |
| 209 | 2042-06 | 1554.26 | 123.96 | 1430.30 | 44339.39 |
| 210 | 2042-07 | 1550.39 | 120.09 | 1430.30 | 42909.09 |
| 211 | 2042-08 | 1546.52 | 116.21 | 1430.30 | 41478.79 |
| 212 | 2042-09 | 1542.64 | 112.34 | 1430.30 | 40048.48 |
| 213 | 2042-10 | 1538.77 | 108.46 | 1430.30 | 38618.18 |
| 214 | 2042-11 | 1534.89 | 104.59 | 1430.30 | 37187.88 |
| 215 | 2042-12 | 1531.02 | 100.72 | 1430.30 | 35757.58 |
| 216 | 2043-01 | 1527.15 | 96.84 | 1430.30 | 34327.27 |
| 217 | 2043-02 | 1523.27 | 92.97 | 1430.30 | 32896.97 |
| 218 | 2043-03 | 1519.40 | 89.10 | 1430.30 | 31466.67 |
| 219 | 2043-04 | 1515.53 | 85.22 | 1430.30 | 30036.36 |
| 220 | 2043-05 | 1511.65 | 81.35 | 1430.30 | 28606.06 |
| 221 | 2043-06 | 1507.78 | 77.47 | 1430.30 | 27175.76 |
| 222 | 2043-07 | 1503.90 | 73.60 | 1430.30 | 25745.45 |
| 223 | 2043-08 | 1500.03 | 69.73 | 1430.30 | 24315.15 |
| 224 | 2043-09 | 1496.16 | 65.85 | 1430.30 | 22884.85 |
| 225 | 2043-10 | 1492.28 | 61.98 | 1430.30 | 21454.55 |
| 226 | 2043-11 | 1488.41 | 58.11 | 1430.30 | 20024.24 |
| 227 | 2043-12 | 1484.54 | 54.23 | 1430.30 | 18593.94 |
| 228 | 2044-01 | 1480.66 | 50.36 | 1430.30 | 17163.64 |
| 229 | 2044-02 | 1476.79 | 46.48 | 1430.30 | 15733.33 |
| 230 | 2044-03 | 1472.91 | 42.61 | 1430.30 | 14303.03 |
| 231 | 2044-04 | 1469.04 | 38.74 | 1430.30 | 12872.73 |
| 232 | 2044-05 | 1465.17 | 34.86 | 1430.30 | 11442.42 |
| 233 | 2044-06 | 1461.29 | 30.99 | 1430.30 | 10012.12 |
| 234 | 2044-07 | 1457.42 | 27.12 | 1430.30 | 8581.82 |
| 235 | 2044-08 | 1453.55 | 23.24 | 1430.30 | 7151.52 |
| 236 | 2044-09 | 1449.67 | 19.37 | 1430.30 | 5721.21 |
| 237 | 2044-10 | 1445.80 | 15.49 | 1430.30 | 4290.91 |
| 238 | 2044-11 | 1441.92 | 11.62 | 1430.30 | 2860.61 |
| 239 | 2044-12 | 1438.05 | 7.75 | 1430.30 | 1430.30 |
| 240 | 2045-01 | 1434.18 | 3.87 | 1430.30 | 0.00 |