贷款43.21万（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：43.21万
还款月数：20年
每月还款：2521.56元
利息总额：17.31万
本息合计：60.52万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 2521.56 | 1285.49 | 1236.07 | 430861.93 |
| 2 | 2024-10 | 2521.56 | 1281.81 | 1239.75 | 429622.18 |
| 3 | 2024-11 | 2521.56 | 1278.13 | 1243.44 | 428378.74 |
| 4 | 2024-12 | 2521.56 | 1274.43 | 1247.14 | 427131.60 |
| 5 | 2025-01 | 2521.56 | 1270.72 | 1250.85 | 425880.75 |
| 6 | 2025-02 | 2521.56 | 1267.00 | 1254.57 | 424626.18 |
| 7 | 2025-03 | 2521.56 | 1263.26 | 1258.30 | 423367.88 |
| 8 | 2025-04 | 2521.56 | 1259.52 | 1262.05 | 422105.83 |
| 9 | 2025-05 | 2521.56 | 1255.76 | 1265.80 | 420840.03 |
| 10 | 2025-06 | 2521.56 | 1252.00 | 1269.57 | 419570.47 |
| 11 | 2025-07 | 2521.56 | 1248.22 | 1273.34 | 418297.13 |
| 12 | 2025-08 | 2521.56 | 1244.43 | 1277.13 | 417019.99 |
| 13 | 2025-09 | 2521.56 | 1240.63 | 1280.93 | 415739.06 |
| 14 | 2025-10 | 2521.56 | 1236.82 | 1284.74 | 414454.32 |
| 15 | 2025-11 | 2521.56 | 1233.00 | 1288.56 | 413165.76 |
| 16 | 2025-12 | 2521.56 | 1229.17 | 1292.40 | 411873.36 |
| 17 | 2026-01 | 2521.56 | 1225.32 | 1296.24 | 410577.12 |
| 18 | 2026-02 | 2521.56 | 1221.47 | 1300.10 | 409277.02 |
| 19 | 2026-03 | 2521.56 | 1217.60 | 1303.97 | 407973.06 |
| 20 | 2026-04 | 2521.56 | 1213.72 | 1307.84 | 406665.21 |
| 21 | 2026-05 | 2521.56 | 1209.83 | 1311.74 | 405353.48 |
| 22 | 2026-06 | 2521.56 | 1205.93 | 1315.64 | 404037.84 |
| 23 | 2026-07 | 2521.56 | 1202.01 | 1319.55 | 402718.29 |
| 24 | 2026-08 | 2521.56 | 1198.09 | 1323.48 | 401394.81 |
| 25 | 2026-09 | 2521.56 | 1194.15 | 1327.42 | 400067.39 |
| 26 | 2026-10 | 2521.56 | 1190.20 | 1331.36 | 398736.03 |
| 27 | 2026-11 | 2521.56 | 1186.24 | 1335.33 | 397400.70 |
| 28 | 2026-12 | 2521.56 | 1182.27 | 1339.30 | 396061.41 |
| 29 | 2027-01 | 2521.56 | 1178.28 | 1343.28 | 394718.12 |
| 30 | 2027-02 | 2521.56 | 1174.29 | 1347.28 | 393370.85 |
| 31 | 2027-03 | 2521.56 | 1170.28 | 1351.29 | 392019.56 |
| 32 | 2027-04 | 2521.56 | 1166.26 | 1355.31 | 390664.25 |
| 33 | 2027-05 | 2521.56 | 1162.23 | 1359.34 | 389304.91 |
| 34 | 2027-06 | 2521.56 | 1158.18 | 1363.38 | 387941.53 |
| 35 | 2027-07 | 2521.56 | 1154.13 | 1367.44 | 386574.09 |
| 36 | 2027-08 | 2521.56 | 1150.06 | 1371.51 | 385202.59 |
| 37 | 2027-09 | 2521.56 | 1145.98 | 1375.59 | 383827.00 |
| 38 | 2027-10 | 2521.56 | 1141.89 | 1379.68 | 382447.32 |
| 39 | 2027-11 | 2521.56 | 1137.78 | 1383.78 | 381063.53 |
| 40 | 2027-12 | 2521.56 | 1133.66 | 1387.90 | 379675.63 |
| 41 | 2028-01 | 2521.56 | 1129.54 | 1392.03 | 378283.60 |
| 42 | 2028-02 | 2521.56 | 1125.39 | 1396.17 | 376887.43 |
| 43 | 2028-03 | 2521.56 | 1121.24 | 1400.32 | 375487.11 |
| 44 | 2028-04 | 2521.56 | 1117.07 | 1404.49 | 374082.62 |
| 45 | 2028-05 | 2521.56 | 1112.90 | 1408.67 | 372673.95 |
| 46 | 2028-06 | 2521.56 | 1108.70 | 1412.86 | 371261.09 |
| 47 | 2028-07 | 2521.56 | 1104.50 | 1417.06 | 369844.03 |
| 48 | 2028-08 | 2521.56 | 1100.29 | 1421.28 | 368422.75 |
| 49 | 2028-09 | 2521.56 | 1096.06 | 1425.51 | 366997.24 |
| 50 | 2028-10 | 2521.56 | 1091.82 | 1429.75 | 365567.49 |
| 51 | 2028-11 | 2521.56 | 1087.56 | 1434.00 | 364133.49 |
| 52 | 2028-12 | 2521.56 | 1083.30 | 1438.27 | 362695.22 |
| 53 | 2029-01 | 2521.56 | 1079.02 | 1442.55 | 361252.68 |
| 54 | 2029-02 | 2521.56 | 1074.73 | 1446.84 | 359805.84 |
| 55 | 2029-03 | 2521.56 | 1070.42 | 1451.14 | 358354.70 |
| 56 | 2029-04 | 2521.56 | 1066.11 | 1455.46 | 356899.24 |
| 57 | 2029-05 | 2521.56 | 1061.78 | 1459.79 | 355439.45 |
| 58 | 2029-06 | 2521.56 | 1057.43 | 1464.13 | 353975.31 |
| 59 | 2029-07 | 2521.56 | 1053.08 | 1468.49 | 352506.83 |
| 60 | 2029-08 | 2521.56 | 1048.71 | 1472.86 | 351033.97 |
| 61 | 2029-09 | 2521.56 | 1044.33 | 1477.24 | 349556.73 |
| 62 | 2029-10 | 2521.56 | 1039.93 | 1481.63 | 348075.10 |
| 63 | 2029-11 | 2521.56 | 1035.52 | 1486.04 | 346589.05 |
| 64 | 2029-12 | 2521.56 | 1031.10 | 1490.46 | 345098.59 |
| 65 | 2030-01 | 2521.56 | 1026.67 | 1494.90 | 343603.70 |
| 66 | 2030-02 | 2521.56 | 1022.22 | 1499.34 | 342104.35 |
| 67 | 2030-03 | 2521.56 | 1017.76 | 1503.80 | 340600.55 |
| 68 | 2030-04 | 2521.56 | 1013.29 | 1508.28 | 339092.27 |
| 69 | 2030-05 | 2521.56 | 1008.80 | 1512.77 | 337579.50 |
| 70 | 2030-06 | 2521.56 | 1004.30 | 1517.27 | 336062.24 |
| 71 | 2030-07 | 2521.56 | 999.79 | 1521.78 | 334540.46 |
| 72 | 2030-08 | 2521.56 | 995.26 | 1526.31 | 333014.15 |
| 73 | 2030-09 | 2521.56 | 990.72 | 1530.85 | 331483.30 |
| 74 | 2030-10 | 2521.56 | 986.16 | 1535.40 | 329947.90 |
| 75 | 2030-11 | 2521.56 | 981.60 | 1539.97 | 328407.93 |
| 76 | 2030-12 | 2521.56 | 977.01 | 1544.55 | 326863.38 |
| 77 | 2031-01 | 2521.56 | 972.42 | 1549.15 | 325314.23 |
| 78 | 2031-02 | 2521.56 | 967.81 | 1553.75 | 323760.48 |
| 79 | 2031-03 | 2521.56 | 963.19 | 1558.38 | 322202.10 |
| 80 | 2031-04 | 2521.56 | 958.55 | 1563.01 | 320639.09 |
| 81 | 2031-05 | 2521.56 | 953.90 | 1567.66 | 319071.42 |
| 82 | 2031-06 | 2521.56 | 949.24 | 1572.33 | 317499.10 |
| 83 | 2031-07 | 2521.56 | 944.56 | 1577.01 | 315922.09 |
| 84 | 2031-08 | 2521.56 | 939.87 | 1581.70 | 314340.40 |
| 85 | 2031-09 | 2521.56 | 935.16 | 1586.40 | 312753.99 |
| 86 | 2031-10 | 2521.56 | 930.44 | 1591.12 | 311162.87 |
| 87 | 2031-11 | 2521.56 | 925.71 | 1595.86 | 309567.02 |
| 88 | 2031-12 | 2521.56 | 920.96 | 1600.60 | 307966.41 |
| 89 | 2032-01 | 2521.56 | 916.20 | 1605.36 | 306361.05 |
| 90 | 2032-02 | 2521.56 | 911.42 | 1610.14 | 304750.91 |
| 91 | 2032-03 | 2521.56 | 906.63 | 1614.93 | 303135.98 |
| 92 | 2032-04 | 2521.56 | 901.83 | 1619.74 | 301516.24 |
| 93 | 2032-05 | 2521.56 | 897.01 | 1624.55 | 299891.69 |
| 94 | 2032-06 | 2521.56 | 892.18 | 1629.39 | 298262.30 |
| 95 | 2032-07 | 2521.56 | 887.33 | 1634.23 | 296628.07 |
| 96 | 2032-08 | 2521.56 | 882.47 | 1639.10 | 294988.97 |
| 97 | 2032-09 | 2521.56 | 877.59 | 1643.97 | 293345.00 |
| 98 | 2032-10 | 2521.56 | 872.70 | 1648.86 | 291696.13 |
| 99 | 2032-11 | 2521.56 | 867.80 | 1653.77 | 290042.37 |
| 100 | 2032-12 | 2521.56 | 862.88 | 1658.69 | 288383.68 |
| 101 | 2033-01 | 2521.56 | 857.94 | 1663.62 | 286720.05 |
| 102 | 2033-02 | 2521.56 | 852.99 | 1668.57 | 285051.48 |
| 103 | 2033-03 | 2521.56 | 848.03 | 1673.54 | 283377.94 |
| 104 | 2033-04 | 2521.56 | 843.05 | 1678.52 | 281699.43 |
| 105 | 2033-05 | 2521.56 | 838.06 | 1683.51 | 280015.92 |
| 106 | 2033-06 | 2521.56 | 833.05 | 1688.52 | 278327.40 |
| 107 | 2033-07 | 2521.56 | 828.02 | 1693.54 | 276633.86 |
| 108 | 2033-08 | 2521.56 | 822.99 | 1698.58 | 274935.28 |
| 109 | 2033-09 | 2521.56 | 817.93 | 1703.63 | 273231.65 |
| 110 | 2033-10 | 2521.56 | 812.86 | 1708.70 | 271522.95 |
| 111 | 2033-11 | 2521.56 | 807.78 | 1713.78 | 269809.16 |
| 112 | 2033-12 | 2521.56 | 802.68 | 1718.88 | 268090.28 |
| 113 | 2034-01 | 2521.56 | 797.57 | 1724.00 | 266366.29 |
| 114 | 2034-02 | 2521.56 | 792.44 | 1729.13 | 264637.16 |
| 115 | 2034-03 | 2521.56 | 787.30 | 1734.27 | 262902.89 |
| 116 | 2034-04 | 2521.56 | 782.14 | 1739.43 | 261163.46 |
| 117 | 2034-05 | 2521.56 | 776.96 | 1744.60 | 259418.86 |
| 118 | 2034-06 | 2521.56 | 771.77 | 1749.79 | 257669.07 |
| 119 | 2034-07 | 2521.56 | 766.57 | 1755.00 | 255914.07 |
| 120 | 2034-08 | 2521.56 | 761.34 | 1760.22 | 254153.85 |
| 121 | 2034-09 | 2521.56 | 756.11 | 1765.46 | 252388.39 |
| 122 | 2034-10 | 2521.56 | 750.86 | 1770.71 | 250617.68 |
| 123 | 2034-11 | 2521.56 | 745.59 | 1775.98 | 248841.70 |
| 124 | 2034-12 | 2521.56 | 740.30 | 1781.26 | 247060.44 |
| 125 | 2035-01 | 2521.56 | 735.00 | 1786.56 | 245273.88 |
| 126 | 2035-02 | 2521.56 | 729.69 | 1791.88 | 243482.01 |
| 127 | 2035-03 | 2521.56 | 724.36 | 1797.21 | 241684.80 |
| 128 | 2035-04 | 2521.56 | 719.01 | 1802.55 | 239882.25 |
| 129 | 2035-05 | 2521.56 | 713.65 | 1807.92 | 238074.33 |
| 130 | 2035-06 | 2521.56 | 708.27 | 1813.29 | 236261.04 |
| 131 | 2035-07 | 2521.56 | 702.88 | 1818.69 | 234442.35 |
| 132 | 2035-08 | 2521.56 | 697.47 | 1824.10 | 232618.25 |
| 133 | 2035-09 | 2521.56 | 692.04 | 1829.53 | 230788.73 |
| 134 | 2035-10 | 2521.56 | 686.60 | 1834.97 | 228953.76 |
| 135 | 2035-11 | 2521.56 | 681.14 | 1840.43 | 227113.33 |
| 136 | 2035-12 | 2521.56 | 675.66 | 1845.90 | 225267.43 |
| 137 | 2036-01 | 2521.56 | 670.17 | 1851.39 | 223416.03 |
| 138 | 2036-02 | 2521.56 | 664.66 | 1856.90 | 221559.13 |
| 139 | 2036-03 | 2521.56 | 659.14 | 1862.43 | 219696.70 |
| 140 | 2036-04 | 2521.56 | 653.60 | 1867.97 | 217828.74 |
| 141 | 2036-05 | 2521.56 | 648.04 | 1873.52 | 215955.21 |
| 142 | 2036-06 | 2521.56 | 642.47 | 1879.10 | 214076.12 |
| 143 | 2036-07 | 2521.56 | 636.88 | 1884.69 | 212191.43 |
| 144 | 2036-08 | 2521.56 | 631.27 | 1890.30 | 210301.13 |
| 145 | 2036-09 | 2521.56 | 625.65 | 1895.92 | 208405.21 |
| 146 | 2036-10 | 2521.56 | 620.01 | 1901.56 | 206503.65 |
| 147 | 2036-11 | 2521.56 | 614.35 | 1907.22 | 204596.44 |
| 148 | 2036-12 | 2521.56 | 608.67 | 1912.89 | 202683.55 |
| 149 | 2037-01 | 2521.56 | 602.98 | 1918.58 | 200764.97 |
| 150 | 2037-02 | 2521.56 | 597.28 | 1924.29 | 198840.68 |
| 151 | 2037-03 | 2521.56 | 591.55 | 1930.01 | 196910.66 |
| 152 | 2037-04 | 2521.56 | 585.81 | 1935.76 | 194974.91 |
| 153 | 2037-05 | 2521.56 | 580.05 | 1941.51 | 193033.39 |
| 154 | 2037-06 | 2521.56 | 574.27 | 1947.29 | 191086.10 |
| 155 | 2037-07 | 2521.56 | 568.48 | 1953.08 | 189133.02 |
| 156 | 2037-08 | 2521.56 | 562.67 | 1958.89 | 187174.12 |
| 157 | 2037-09 | 2521.56 | 556.84 | 1964.72 | 185209.40 |
| 158 | 2037-10 | 2521.56 | 551.00 | 1970.57 | 183238.84 |
| 159 | 2037-11 | 2521.56 | 545.14 | 1976.43 | 181262.41 |
| 160 | 2037-12 | 2521.56 | 539.26 | 1982.31 | 179280.10 |
| 161 | 2038-01 | 2521.56 | 533.36 | 1988.21 | 177291.89 |
| 162 | 2038-02 | 2521.56 | 527.44 | 1994.12 | 175297.77 |
| 163 | 2038-03 | 2521.56 | 521.51 | 2000.05 | 173297.71 |
| 164 | 2038-04 | 2521.56 | 515.56 | 2006.00 | 171291.71 |
| 165 | 2038-05 | 2521.56 | 509.59 | 2011.97 | 169279.74 |
| 166 | 2038-06 | 2521.56 | 503.61 | 2017.96 | 167261.78 |
| 167 | 2038-07 | 2521.56 | 497.60 | 2023.96 | 165237.82 |
| 168 | 2038-08 | 2521.56 | 491.58 | 2029.98 | 163207.84 |
| 169 | 2038-09 | 2521.56 | 485.54 | 2036.02 | 161171.82 |
| 170 | 2038-10 | 2521.56 | 479.49 | 2042.08 | 159129.74 |
| 171 | 2038-11 | 2521.56 | 473.41 | 2048.15 | 157081.58 |
| 172 | 2038-12 | 2521.56 | 467.32 | 2054.25 | 155027.34 |
| 173 | 2039-01 | 2521.56 | 461.21 | 2060.36 | 152966.98 |
| 174 | 2039-02 | 2521.56 | 455.08 | 2066.49 | 150900.49 |
| 175 | 2039-03 | 2521.56 | 448.93 | 2072.64 | 148827.85 |
| 176 | 2039-04 | 2521.56 | 442.76 | 2078.80 | 146749.05 |
| 177 | 2039-05 | 2521.56 | 436.58 | 2084.99 | 144664.07 |
| 178 | 2039-06 | 2521.56 | 430.38 | 2091.19 | 142572.88 |
| 179 | 2039-07 | 2521.56 | 424.15 | 2097.41 | 140475.47 |
| 180 | 2039-08 | 2521.56 | 417.91 | 2103.65 | 138371.82 |
| 181 | 2039-09 | 2521.56 | 411.66 | 2109.91 | 136261.91 |
| 182 | 2039-10 | 2521.56 | 405.38 | 2116.19 | 134145.72 |
| 183 | 2039-11 | 2521.56 | 399.08 | 2122.48 | 132023.24 |
| 184 | 2039-12 | 2521.56 | 392.77 | 2128.80 | 129894.44 |
| 185 | 2040-01 | 2521.56 | 386.44 | 2135.13 | 127759.32 |
| 186 | 2040-02 | 2521.56 | 380.08 | 2141.48 | 125617.83 |
| 187 | 2040-03 | 2521.56 | 373.71 | 2147.85 | 123469.98 |
| 188 | 2040-04 | 2521.56 | 367.32 | 2154.24 | 121315.74 |
| 189 | 2040-05 | 2521.56 | 360.91 | 2160.65 | 119155.09 |
| 190 | 2040-06 | 2521.56 | 354.49 | 2167.08 | 116988.01 |
| 191 | 2040-07 | 2521.56 | 348.04 | 2173.53 | 114814.49 |
| 192 | 2040-08 | 2521.56 | 341.57 | 2179.99 | 112634.49 |
| 193 | 2040-09 | 2521.56 | 335.09 | 2186.48 | 110448.02 |
| 194 | 2040-10 | 2521.56 | 328.58 | 2192.98 | 108255.04 |
| 195 | 2040-11 | 2521.56 | 322.06 | 2199.51 | 106055.53 |
| 196 | 2040-12 | 2521.56 | 315.52 | 2206.05 | 103849.48 |
| 197 | 2041-01 | 2521.56 | 308.95 | 2212.61 | 101636.87 |
| 198 | 2041-02 | 2521.56 | 302.37 | 2219.20 | 99417.67 |
| 199 | 2041-03 | 2521.56 | 295.77 | 2225.80 | 97191.88 |
| 200 | 2041-04 | 2521.56 | 289.15 | 2232.42 | 94959.46 |
| 201 | 2041-05 | 2521.56 | 282.50 | 2239.06 | 92720.40 |
| 202 | 2041-06 | 2521.56 | 275.84 | 2245.72 | 90474.67 |
| 203 | 2041-07 | 2521.56 | 269.16 | 2252.40 | 88222.27 |
| 204 | 2041-08 | 2521.56 | 262.46 | 2259.10 | 85963.17 |
| 205 | 2041-09 | 2521.56 | 255.74 | 2265.82 | 83697.34 |
| 206 | 2041-10 | 2521.56 | 249.00 | 2272.57 | 81424.78 |
| 207 | 2041-11 | 2521.56 | 242.24 | 2279.33 | 79145.45 |
| 208 | 2041-12 | 2521.56 | 235.46 | 2286.11 | 76859.34 |
| 209 | 2042-01 | 2521.56 | 228.66 | 2292.91 | 74566.44 |
| 210 | 2042-02 | 2521.56 | 221.84 | 2299.73 | 72266.71 |
| 211 | 2042-03 | 2521.56 | 214.99 | 2306.57 | 69960.14 |
| 212 | 2042-04 | 2521.56 | 208.13 | 2313.43 | 67646.70 |
| 213 | 2042-05 | 2521.56 | 201.25 | 2320.32 | 65326.39 |
| 214 | 2042-06 | 2521.56 | 194.35 | 2327.22 | 62999.17 |
| 215 | 2042-07 | 2521.56 | 187.42 | 2334.14 | 60665.02 |
| 216 | 2042-08 | 2521.56 | 180.48 | 2341.09 | 58323.94 |
| 217 | 2042-09 | 2521.56 | 173.51 | 2348.05 | 55975.89 |
| 218 | 2042-10 | 2521.56 | 166.53 | 2355.04 | 53620.85 |
| 219 | 2042-11 | 2521.56 | 159.52 | 2362.04 | 51258.81 |
| 220 | 2042-12 | 2521.56 | 152.49 | 2369.07 | 48889.74 |
| 221 | 2043-01 | 2521.56 | 145.45 | 2376.12 | 46513.62 |
| 222 | 2043-02 | 2521.56 | 138.38 | 2383.19 | 44130.43 |
| 223 | 2043-03 | 2521.56 | 131.29 | 2390.28 | 41740.16 |
| 224 | 2043-04 | 2521.56 | 124.18 | 2397.39 | 39342.77 |
| 225 | 2043-05 | 2521.56 | 117.04 | 2404.52 | 36938.25 |
| 226 | 2043-06 | 2521.56 | 109.89 | 2411.67 | 34526.58 |
| 227 | 2043-07 | 2521.56 | 102.72 | 2418.85 | 32107.73 |
| 228 | 2043-08 | 2521.56 | 95.52 | 2426.04 | 29681.68 |
| 229 | 2043-09 | 2521.56 | 88.30 | 2433.26 | 27248.42 |
| 230 | 2043-10 | 2521.56 | 81.06 | 2440.50 | 24807.92 |
| 231 | 2043-11 | 2521.56 | 73.80 | 2447.76 | 22360.16 |
| 232 | 2043-12 | 2521.56 | 66.52 | 2455.04 | 19905.12 |
| 233 | 2044-01 | 2521.56 | 59.22 | 2462.35 | 17442.77 |
| 234 | 2044-02 | 2521.56 | 51.89 | 2469.67 | 14973.10 |
| 235 | 2044-03 | 2521.56 | 44.54 | 2477.02 | 12496.08 |
| 236 | 2044-04 | 2521.56 | 37.18 | 2484.39 | 10011.69 |
| 237 | 2044-05 | 2521.56 | 29.78 | 2491.78 | 7519.91 |
| 238 | 2044-06 | 2521.56 | 22.37 | 2499.19 | 5020.71 |
| 239 | 2044-07 | 2521.56 | 14.94 | 2506.63 | 2514.09 |
| 240 | 2044-08 | 2521.56 | 7.48 | 2514.09 | 0.00 |
等额本金还款方式：
贷款总额：43.21万
还款月数：20年
首月还款：3085.9元
每月递减：5.36元
利息总额：15.49万
本息合计：58.7万
节省利息：18175.83元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3085.90 | 1285.49 | 1800.41 | 430297.59 |
| 2 | 2024-10 | 3080.54 | 1280.14 | 1800.41 | 428497.18 |
| 3 | 2024-11 | 3075.19 | 1274.78 | 1800.41 | 426696.78 |
| 4 | 2024-12 | 3069.83 | 1269.42 | 1800.41 | 424896.37 |
| 5 | 2025-01 | 3064.48 | 1264.07 | 1800.41 | 423095.96 |
| 6 | 2025-02 | 3059.12 | 1258.71 | 1800.41 | 421295.55 |
| 7 | 2025-03 | 3053.76 | 1253.35 | 1800.41 | 419495.14 |
| 8 | 2025-04 | 3048.41 | 1248.00 | 1800.41 | 417694.73 |
| 9 | 2025-05 | 3043.05 | 1242.64 | 1800.41 | 415894.33 |
| 10 | 2025-06 | 3037.69 | 1237.29 | 1800.41 | 414093.92 |
| 11 | 2025-07 | 3032.34 | 1231.93 | 1800.41 | 412293.51 |
| 12 | 2025-08 | 3026.98 | 1226.57 | 1800.41 | 410493.10 |
| 13 | 2025-09 | 3021.63 | 1221.22 | 1800.41 | 408692.69 |
| 14 | 2025-10 | 3016.27 | 1215.86 | 1800.41 | 406892.28 |
| 15 | 2025-11 | 3010.91 | 1210.50 | 1800.41 | 405091.88 |
| 16 | 2025-12 | 3005.56 | 1205.15 | 1800.41 | 403291.47 |
| 17 | 2026-01 | 3000.20 | 1199.79 | 1800.41 | 401491.06 |
| 18 | 2026-02 | 2994.84 | 1194.44 | 1800.41 | 399690.65 |
| 19 | 2026-03 | 2989.49 | 1189.08 | 1800.41 | 397890.24 |
| 20 | 2026-04 | 2984.13 | 1183.72 | 1800.41 | 396089.83 |
| 21 | 2026-05 | 2978.78 | 1178.37 | 1800.41 | 394289.42 |
| 22 | 2026-06 | 2973.42 | 1173.01 | 1800.41 | 392489.02 |
| 23 | 2026-07 | 2968.06 | 1167.65 | 1800.41 | 390688.61 |
| 24 | 2026-08 | 2962.71 | 1162.30 | 1800.41 | 388888.20 |
| 25 | 2026-09 | 2957.35 | 1156.94 | 1800.41 | 387087.79 |
| 26 | 2026-10 | 2951.99 | 1151.59 | 1800.41 | 385287.38 |
| 27 | 2026-11 | 2946.64 | 1146.23 | 1800.41 | 383486.97 |
| 28 | 2026-12 | 2941.28 | 1140.87 | 1800.41 | 381686.57 |
| 29 | 2027-01 | 2935.93 | 1135.52 | 1800.41 | 379886.16 |
| 30 | 2027-02 | 2930.57 | 1130.16 | 1800.41 | 378085.75 |
| 31 | 2027-03 | 2925.21 | 1124.81 | 1800.41 | 376285.34 |
| 32 | 2027-04 | 2919.86 | 1119.45 | 1800.41 | 374484.93 |
| 33 | 2027-05 | 2914.50 | 1114.09 | 1800.41 | 372684.53 |
| 34 | 2027-06 | 2909.14 | 1108.74 | 1800.41 | 370884.12 |
| 35 | 2027-07 | 2903.79 | 1103.38 | 1800.41 | 369083.71 |
| 36 | 2027-08 | 2898.43 | 1098.02 | 1800.41 | 367283.30 |
| 37 | 2027-09 | 2893.08 | 1092.67 | 1800.41 | 365482.89 |
| 38 | 2027-10 | 2887.72 | 1087.31 | 1800.41 | 363682.48 |
| 39 | 2027-11 | 2882.36 | 1081.96 | 1800.41 | 361882.08 |
| 40 | 2027-12 | 2877.01 | 1076.60 | 1800.41 | 360081.67 |
| 41 | 2028-01 | 2871.65 | 1071.24 | 1800.41 | 358281.26 |
| 42 | 2028-02 | 2866.30 | 1065.89 | 1800.41 | 356480.85 |
| 43 | 2028-03 | 2860.94 | 1060.53 | 1800.41 | 354680.44 |
| 44 | 2028-04 | 2855.58 | 1055.17 | 1800.41 | 352880.03 |
| 45 | 2028-05 | 2850.23 | 1049.82 | 1800.41 | 351079.63 |
| 46 | 2028-06 | 2844.87 | 1044.46 | 1800.41 | 349279.22 |
| 47 | 2028-07 | 2839.51 | 1039.11 | 1800.41 | 347478.81 |
| 48 | 2028-08 | 2834.16 | 1033.75 | 1800.41 | 345678.40 |
| 49 | 2028-09 | 2828.80 | 1028.39 | 1800.41 | 343877.99 |
| 50 | 2028-10 | 2823.45 | 1023.04 | 1800.41 | 342077.58 |
| 51 | 2028-11 | 2818.09 | 1017.68 | 1800.41 | 340277.17 |
| 52 | 2028-12 | 2812.73 | 1012.32 | 1800.41 | 338476.77 |
| 53 | 2029-01 | 2807.38 | 1006.97 | 1800.41 | 336676.36 |
| 54 | 2029-02 | 2802.02 | 1001.61 | 1800.41 | 334875.95 |
| 55 | 2029-03 | 2796.66 | 996.26 | 1800.41 | 333075.54 |
| 56 | 2029-04 | 2791.31 | 990.90 | 1800.41 | 331275.13 |
| 57 | 2029-05 | 2785.95 | 985.54 | 1800.41 | 329474.72 |
| 58 | 2029-06 | 2780.60 | 980.19 | 1800.41 | 327674.32 |
| 59 | 2029-07 | 2775.24 | 974.83 | 1800.41 | 325873.91 |
| 60 | 2029-08 | 2769.88 | 969.47 | 1800.41 | 324073.50 |
| 61 | 2029-09 | 2764.53 | 964.12 | 1800.41 | 322273.09 |
| 62 | 2029-10 | 2759.17 | 958.76 | 1800.41 | 320472.68 |
| 63 | 2029-11 | 2753.81 | 953.41 | 1800.41 | 318672.28 |
| 64 | 2029-12 | 2748.46 | 948.05 | 1800.41 | 316871.87 |
| 65 | 2030-01 | 2743.10 | 942.69 | 1800.41 | 315071.46 |
| 66 | 2030-02 | 2737.75 | 937.34 | 1800.41 | 313271.05 |
| 67 | 2030-03 | 2732.39 | 931.98 | 1800.41 | 311470.64 |
| 68 | 2030-04 | 2727.03 | 926.63 | 1800.41 | 309670.23 |
| 69 | 2030-05 | 2721.68 | 921.27 | 1800.41 | 307869.83 |
| 70 | 2030-06 | 2716.32 | 915.91 | 1800.41 | 306069.42 |
| 71 | 2030-07 | 2710.96 | 910.56 | 1800.41 | 304269.01 |
| 72 | 2030-08 | 2705.61 | 905.20 | 1800.41 | 302468.60 |
| 73 | 2030-09 | 2700.25 | 899.84 | 1800.41 | 300668.19 |
| 74 | 2030-10 | 2694.90 | 894.49 | 1800.41 | 298867.78 |
| 75 | 2030-11 | 2689.54 | 889.13 | 1800.41 | 297067.38 |
| 76 | 2030-12 | 2684.18 | 883.78 | 1800.41 | 295266.97 |
| 77 | 2031-01 | 2678.83 | 878.42 | 1800.41 | 293466.56 |
| 78 | 2031-02 | 2673.47 | 873.06 | 1800.41 | 291666.15 |
| 79 | 2031-03 | 2668.12 | 867.71 | 1800.41 | 289865.74 |
| 80 | 2031-04 | 2662.76 | 862.35 | 1800.41 | 288065.33 |
| 81 | 2031-05 | 2657.40 | 856.99 | 1800.41 | 286264.92 |
| 82 | 2031-06 | 2652.05 | 851.64 | 1800.41 | 284464.52 |
| 83 | 2031-07 | 2646.69 | 846.28 | 1800.41 | 282664.11 |
| 84 | 2031-08 | 2641.33 | 840.93 | 1800.41 | 280863.70 |
| 85 | 2031-09 | 2635.98 | 835.57 | 1800.41 | 279063.29 |
| 86 | 2031-10 | 2630.62 | 830.21 | 1800.41 | 277262.88 |
| 87 | 2031-11 | 2625.27 | 824.86 | 1800.41 | 275462.47 |
| 88 | 2031-12 | 2619.91 | 819.50 | 1800.41 | 273662.07 |
| 89 | 2032-01 | 2614.55 | 814.14 | 1800.41 | 271861.66 |
| 90 | 2032-02 | 2609.20 | 808.79 | 1800.41 | 270061.25 |
| 91 | 2032-03 | 2603.84 | 803.43 | 1800.41 | 268260.84 |
| 92 | 2032-04 | 2598.48 | 798.08 | 1800.41 | 266460.43 |
| 93 | 2032-05 | 2593.13 | 792.72 | 1800.41 | 264660.03 |
| 94 | 2032-06 | 2587.77 | 787.36 | 1800.41 | 262859.62 |
| 95 | 2032-07 | 2582.42 | 782.01 | 1800.41 | 261059.21 |
| 96 | 2032-08 | 2577.06 | 776.65 | 1800.41 | 259258.80 |
| 97 | 2032-09 | 2571.70 | 771.29 | 1800.41 | 257458.39 |
| 98 | 2032-10 | 2566.35 | 765.94 | 1800.41 | 255657.98 |
| 99 | 2032-11 | 2560.99 | 760.58 | 1800.41 | 253857.58 |
| 100 | 2032-12 | 2555.63 | 755.23 | 1800.41 | 252057.17 |
| 101 | 2033-01 | 2550.28 | 749.87 | 1800.41 | 250256.76 |
| 102 | 2033-02 | 2544.92 | 744.51 | 1800.41 | 248456.35 |
| 103 | 2033-03 | 2539.57 | 739.16 | 1800.41 | 246655.94 |
| 104 | 2033-04 | 2534.21 | 733.80 | 1800.41 | 244855.53 |
| 105 | 2033-05 | 2528.85 | 728.45 | 1800.41 | 243055.13 |
| 106 | 2033-06 | 2523.50 | 723.09 | 1800.41 | 241254.72 |
| 107 | 2033-07 | 2518.14 | 717.73 | 1800.41 | 239454.31 |
| 108 | 2033-08 | 2512.78 | 712.38 | 1800.41 | 237653.90 |
| 109 | 2033-09 | 2507.43 | 707.02 | 1800.41 | 235853.49 |
| 110 | 2033-10 | 2502.07 | 701.66 | 1800.41 | 234053.08 |
| 111 | 2033-11 | 2496.72 | 696.31 | 1800.41 | 232252.68 |
| 112 | 2033-12 | 2491.36 | 690.95 | 1800.41 | 230452.27 |
| 113 | 2034-01 | 2486.00 | 685.60 | 1800.41 | 228651.86 |
| 114 | 2034-02 | 2480.65 | 680.24 | 1800.41 | 226851.45 |
| 115 | 2034-03 | 2475.29 | 674.88 | 1800.41 | 225051.04 |
| 116 | 2034-04 | 2469.94 | 669.53 | 1800.41 | 223250.63 |
| 117 | 2034-05 | 2464.58 | 664.17 | 1800.41 | 221450.23 |
| 118 | 2034-06 | 2459.22 | 658.81 | 1800.41 | 219649.82 |
| 119 | 2034-07 | 2453.87 | 653.46 | 1800.41 | 217849.41 |
| 120 | 2034-08 | 2448.51 | 648.10 | 1800.41 | 216049.00 |
| 121 | 2034-09 | 2443.15 | 642.75 | 1800.41 | 214248.59 |
| 122 | 2034-10 | 2437.80 | 637.39 | 1800.41 | 212448.18 |
| 123 | 2034-11 | 2432.44 | 632.03 | 1800.41 | 210647.77 |
| 124 | 2034-12 | 2427.09 | 626.68 | 1800.41 | 208847.37 |
| 125 | 2035-01 | 2421.73 | 621.32 | 1800.41 | 207046.96 |
| 126 | 2035-02 | 2416.37 | 615.96 | 1800.41 | 205246.55 |
| 127 | 2035-03 | 2411.02 | 610.61 | 1800.41 | 203446.14 |
| 128 | 2035-04 | 2405.66 | 605.25 | 1800.41 | 201645.73 |
| 129 | 2035-05 | 2400.30 | 599.90 | 1800.41 | 199845.33 |
| 130 | 2035-06 | 2394.95 | 594.54 | 1800.41 | 198044.92 |
| 131 | 2035-07 | 2389.59 | 589.18 | 1800.41 | 196244.51 |
| 132 | 2035-08 | 2384.24 | 583.83 | 1800.41 | 194444.10 |
| 133 | 2035-09 | 2378.88 | 578.47 | 1800.41 | 192643.69 |
| 134 | 2035-10 | 2373.52 | 573.11 | 1800.41 | 190843.28 |
| 135 | 2035-11 | 2368.17 | 567.76 | 1800.41 | 189042.88 |
| 136 | 2035-12 | 2362.81 | 562.40 | 1800.41 | 187242.47 |
| 137 | 2036-01 | 2357.45 | 557.05 | 1800.41 | 185442.06 |
| 138 | 2036-02 | 2352.10 | 551.69 | 1800.41 | 183641.65 |
| 139 | 2036-03 | 2346.74 | 546.33 | 1800.41 | 181841.24 |
| 140 | 2036-04 | 2341.39 | 540.98 | 1800.41 | 180040.83 |
| 141 | 2036-05 | 2336.03 | 535.62 | 1800.41 | 178240.43 |
| 142 | 2036-06 | 2330.67 | 530.27 | 1800.41 | 176440.02 |
| 143 | 2036-07 | 2325.32 | 524.91 | 1800.41 | 174639.61 |
| 144 | 2036-08 | 2319.96 | 519.55 | 1800.41 | 172839.20 |
| 145 | 2036-09 | 2314.60 | 514.20 | 1800.41 | 171038.79 |
| 146 | 2036-10 | 2309.25 | 508.84 | 1800.41 | 169238.38 |
| 147 | 2036-11 | 2303.89 | 503.48 | 1800.41 | 167437.97 |
| 148 | 2036-12 | 2298.54 | 498.13 | 1800.41 | 165637.57 |
| 149 | 2037-01 | 2293.18 | 492.77 | 1800.41 | 163837.16 |
| 150 | 2037-02 | 2287.82 | 487.42 | 1800.41 | 162036.75 |
| 151 | 2037-03 | 2282.47 | 482.06 | 1800.41 | 160236.34 |
| 152 | 2037-04 | 2277.11 | 476.70 | 1800.41 | 158435.93 |
| 153 | 2037-05 | 2271.76 | 471.35 | 1800.41 | 156635.53 |
| 154 | 2037-06 | 2266.40 | 465.99 | 1800.41 | 154835.12 |
| 155 | 2037-07 | 2261.04 | 460.63 | 1800.41 | 153034.71 |
| 156 | 2037-08 | 2255.69 | 455.28 | 1800.41 | 151234.30 |
| 157 | 2037-09 | 2250.33 | 449.92 | 1800.41 | 149433.89 |
| 158 | 2037-10 | 2244.97 | 444.57 | 1800.41 | 147633.48 |
| 159 | 2037-11 | 2239.62 | 439.21 | 1800.41 | 145833.08 |
| 160 | 2037-12 | 2234.26 | 433.85 | 1800.41 | 144032.67 |
| 161 | 2038-01 | 2228.91 | 428.50 | 1800.41 | 142232.26 |
| 162 | 2038-02 | 2223.55 | 423.14 | 1800.41 | 140431.85 |
| 163 | 2038-03 | 2218.19 | 417.78 | 1800.41 | 138631.44 |
| 164 | 2038-04 | 2212.84 | 412.43 | 1800.41 | 136831.03 |
| 165 | 2038-05 | 2207.48 | 407.07 | 1800.41 | 135030.63 |
| 166 | 2038-06 | 2202.12 | 401.72 | 1800.41 | 133230.22 |
| 167 | 2038-07 | 2196.77 | 396.36 | 1800.41 | 131429.81 |
| 168 | 2038-08 | 2191.41 | 391.00 | 1800.41 | 129629.40 |
| 169 | 2038-09 | 2186.06 | 385.65 | 1800.41 | 127828.99 |
| 170 | 2038-10 | 2180.70 | 380.29 | 1800.41 | 126028.58 |
| 171 | 2038-11 | 2175.34 | 374.94 | 1800.41 | 124228.17 |
| 172 | 2038-12 | 2169.99 | 369.58 | 1800.41 | 122427.77 |
| 173 | 2039-01 | 2164.63 | 364.22 | 1800.41 | 120627.36 |
| 174 | 2039-02 | 2159.27 | 358.87 | 1800.41 | 118826.95 |
| 175 | 2039-03 | 2153.92 | 353.51 | 1800.41 | 117026.54 |
| 176 | 2039-04 | 2148.56 | 348.15 | 1800.41 | 115226.13 |
| 177 | 2039-05 | 2143.21 | 342.80 | 1800.41 | 113425.72 |
| 178 | 2039-06 | 2137.85 | 337.44 | 1800.41 | 111625.32 |
| 179 | 2039-07 | 2132.49 | 332.09 | 1800.41 | 109824.91 |
| 180 | 2039-08 | 2127.14 | 326.73 | 1800.41 | 108024.50 |
| 181 | 2039-09 | 2121.78 | 321.37 | 1800.41 | 106224.09 |
| 182 | 2039-10 | 2116.43 | 316.02 | 1800.41 | 104423.68 |
| 183 | 2039-11 | 2111.07 | 310.66 | 1800.41 | 102623.28 |
| 184 | 2039-12 | 2105.71 | 305.30 | 1800.41 | 100822.87 |
| 185 | 2040-01 | 2100.36 | 299.95 | 1800.41 | 99022.46 |
| 186 | 2040-02 | 2095.00 | 294.59 | 1800.41 | 97222.05 |
| 187 | 2040-03 | 2089.64 | 289.24 | 1800.41 | 95421.64 |
| 188 | 2040-04 | 2084.29 | 283.88 | 1800.41 | 93621.23 |
| 189 | 2040-05 | 2078.93 | 278.52 | 1800.41 | 91820.83 |
| 190 | 2040-06 | 2073.58 | 273.17 | 1800.41 | 90020.42 |
| 191 | 2040-07 | 2068.22 | 267.81 | 1800.41 | 88220.01 |
| 192 | 2040-08 | 2062.86 | 262.45 | 1800.41 | 86419.60 |
| 193 | 2040-09 | 2057.51 | 257.10 | 1800.41 | 84619.19 |
| 194 | 2040-10 | 2052.15 | 251.74 | 1800.41 | 82818.78 |
| 195 | 2040-11 | 2046.79 | 246.39 | 1800.41 | 81018.38 |
| 196 | 2040-12 | 2041.44 | 241.03 | 1800.41 | 79217.97 |
| 197 | 2041-01 | 2036.08 | 235.67 | 1800.41 | 77417.56 |
| 198 | 2041-02 | 2030.73 | 230.32 | 1800.41 | 75617.15 |
| 199 | 2041-03 | 2025.37 | 224.96 | 1800.41 | 73816.74 |
| 200 | 2041-04 | 2020.01 | 219.60 | 1800.41 | 72016.33 |
| 201 | 2041-05 | 2014.66 | 214.25 | 1800.41 | 70215.92 |
| 202 | 2041-06 | 2009.30 | 208.89 | 1800.41 | 68415.52 |
| 203 | 2041-07 | 2003.94 | 203.54 | 1800.41 | 66615.11 |
| 204 | 2041-08 | 1998.59 | 198.18 | 1800.41 | 64814.70 |
| 205 | 2041-09 | 1993.23 | 192.82 | 1800.41 | 63014.29 |
| 206 | 2041-10 | 1987.88 | 187.47 | 1800.41 | 61213.88 |
| 207 | 2041-11 | 1982.52 | 182.11 | 1800.41 | 59413.48 |
| 208 | 2041-12 | 1977.16 | 176.76 | 1800.41 | 57613.07 |
| 209 | 2042-01 | 1971.81 | 171.40 | 1800.41 | 55812.66 |
| 210 | 2042-02 | 1966.45 | 166.04 | 1800.41 | 54012.25 |
| 211 | 2042-03 | 1961.09 | 160.69 | 1800.41 | 52211.84 |
| 212 | 2042-04 | 1955.74 | 155.33 | 1800.41 | 50411.43 |
| 213 | 2042-05 | 1950.38 | 149.97 | 1800.41 | 48611.03 |
| 214 | 2042-06 | 1945.03 | 144.62 | 1800.41 | 46810.62 |
| 215 | 2042-07 | 1939.67 | 139.26 | 1800.41 | 45010.21 |
| 216 | 2042-08 | 1934.31 | 133.91 | 1800.41 | 43209.80 |
| 217 | 2042-09 | 1928.96 | 128.55 | 1800.41 | 41409.39 |
| 218 | 2042-10 | 1923.60 | 123.19 | 1800.41 | 39608.98 |
| 219 | 2042-11 | 1918.25 | 117.84 | 1800.41 | 37808.58 |
| 220 | 2042-12 | 1912.89 | 112.48 | 1800.41 | 36008.17 |
| 221 | 2043-01 | 1907.53 | 107.12 | 1800.41 | 34207.76 |
| 222 | 2043-02 | 1902.18 | 101.77 | 1800.41 | 32407.35 |
| 223 | 2043-03 | 1896.82 | 96.41 | 1800.41 | 30606.94 |
| 224 | 2043-04 | 1891.46 | 91.06 | 1800.41 | 28806.53 |
| 225 | 2043-05 | 1886.11 | 85.70 | 1800.41 | 27006.13 |
| 226 | 2043-06 | 1880.75 | 80.34 | 1800.41 | 25205.72 |
| 227 | 2043-07 | 1875.40 | 74.99 | 1800.41 | 23405.31 |
| 228 | 2043-08 | 1870.04 | 69.63 | 1800.41 | 21604.90 |
| 229 | 2043-09 | 1864.68 | 64.27 | 1800.41 | 19804.49 |
| 230 | 2043-10 | 1859.33 | 58.92 | 1800.41 | 18004.08 |
| 231 | 2043-11 | 1853.97 | 53.56 | 1800.41 | 16203.67 |
| 232 | 2043-12 | 1848.61 | 48.21 | 1800.41 | 14403.27 |
| 233 | 2044-01 | 1843.26 | 42.85 | 1800.41 | 12602.86 |
| 234 | 2044-02 | 1837.90 | 37.49 | 1800.41 | 10802.45 |
| 235 | 2044-03 | 1832.55 | 32.14 | 1800.41 | 9002.04 |
| 236 | 2044-04 | 1827.19 | 26.78 | 1800.41 | 7201.63 |
| 237 | 2044-05 | 1821.83 | 21.42 | 1800.41 | 5401.23 |
| 238 | 2044-06 | 1816.48 | 16.07 | 1800.41 | 3600.82 |
| 239 | 2044-07 | 1811.12 | 10.71 | 1800.41 | 1800.41 |
| 240 | 2044-08 | 1805.76 | 5.36 | 1800.41 | 0.00 |