贷款58.07万（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：58.07万
还款月数：20年
每月还款：3105.47元
利息总额：16.46万
本息合计：74.53万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3105.47 | 1258.16 | 1847.30 | 578843.70 |
| 2 | 2024-12 | 3105.47 | 1254.16 | 1851.30 | 576992.39 |
| 3 | 2025-01 | 3105.47 | 1250.15 | 1855.32 | 575137.08 |
| 4 | 2025-02 | 3105.47 | 1246.13 | 1859.34 | 573277.74 |
| 5 | 2025-03 | 3105.47 | 1242.10 | 1863.36 | 571414.38 |
| 6 | 2025-04 | 3105.47 | 1238.06 | 1867.40 | 569546.98 |
| 7 | 2025-05 | 3105.47 | 1234.02 | 1871.45 | 567675.53 |
| 8 | 2025-06 | 3105.47 | 1229.96 | 1875.50 | 565800.03 |
| 9 | 2025-07 | 3105.47 | 1225.90 | 1879.57 | 563920.46 |
| 10 | 2025-08 | 3105.47 | 1221.83 | 1883.64 | 562036.82 |
| 11 | 2025-09 | 3105.47 | 1217.75 | 1887.72 | 560149.10 |
| 12 | 2025-10 | 3105.47 | 1213.66 | 1891.81 | 558257.29 |
| 13 | 2025-11 | 3105.47 | 1209.56 | 1895.91 | 556361.38 |
| 14 | 2025-12 | 3105.47 | 1205.45 | 1900.02 | 554461.37 |
| 15 | 2026-01 | 3105.47 | 1201.33 | 1904.13 | 552557.23 |
| 16 | 2026-02 | 3105.47 | 1197.21 | 1908.26 | 550648.97 |
| 17 | 2026-03 | 3105.47 | 1193.07 | 1912.39 | 548736.58 |
| 18 | 2026-04 | 3105.47 | 1188.93 | 1916.54 | 546820.04 |
| 19 | 2026-05 | 3105.47 | 1184.78 | 1920.69 | 544899.36 |
| 20 | 2026-06 | 3105.47 | 1180.62 | 1924.85 | 542974.50 |
| 21 | 2026-07 | 3105.47 | 1176.44 | 1929.02 | 541045.48 |
| 22 | 2026-08 | 3105.47 | 1172.27 | 1933.20 | 539112.28 |
| 23 | 2026-09 | 3105.47 | 1168.08 | 1937.39 | 537174.89 |
| 24 | 2026-10 | 3105.47 | 1163.88 | 1941.59 | 535233.31 |
| 25 | 2026-11 | 3105.47 | 1159.67 | 1945.79 | 533287.51 |
| 26 | 2026-12 | 3105.47 | 1155.46 | 1950.01 | 531337.50 |
| 27 | 2027-01 | 3105.47 | 1151.23 | 1954.23 | 529383.27 |
| 28 | 2027-02 | 3105.47 | 1147.00 | 1958.47 | 527424.80 |
| 29 | 2027-03 | 3105.47 | 1142.75 | 1962.71 | 525462.09 |
| 30 | 2027-04 | 3105.47 | 1138.50 | 1966.96 | 523495.12 |
| 31 | 2027-05 | 3105.47 | 1134.24 | 1971.23 | 521523.89 |
| 32 | 2027-06 | 3105.47 | 1129.97 | 1975.50 | 519548.40 |
| 33 | 2027-07 | 3105.47 | 1125.69 | 1979.78 | 517568.62 |
| 34 | 2027-08 | 3105.47 | 1121.40 | 1984.07 | 515584.55 |
| 35 | 2027-09 | 3105.47 | 1117.10 | 1988.37 | 513596.18 |
| 36 | 2027-10 | 3105.47 | 1112.79 | 1992.67 | 511603.51 |
| 37 | 2027-11 | 3105.47 | 1108.47 | 1996.99 | 509606.52 |
| 38 | 2027-12 | 3105.47 | 1104.15 | 2001.32 | 507605.20 |
| 39 | 2028-01 | 3105.47 | 1099.81 | 2005.65 | 505599.55 |
| 40 | 2028-02 | 3105.47 | 1095.47 | 2010.00 | 503589.54 |
| 41 | 2028-03 | 3105.47 | 1091.11 | 2014.36 | 501575.19 |
| 42 | 2028-04 | 3105.47 | 1086.75 | 2018.72 | 499556.47 |
| 43 | 2028-05 | 3105.47 | 1082.37 | 2023.09 | 497533.38 |
| 44 | 2028-06 | 3105.47 | 1077.99 | 2027.48 | 495505.90 |
| 45 | 2028-07 | 3105.47 | 1073.60 | 2031.87 | 493474.03 |
| 46 | 2028-08 | 3105.47 | 1069.19 | 2036.27 | 491437.76 |
| 47 | 2028-09 | 3105.47 | 1064.78 | 2040.68 | 489397.07 |
| 48 | 2028-10 | 3105.47 | 1060.36 | 2045.11 | 487351.97 |
| 49 | 2028-11 | 3105.47 | 1055.93 | 2049.54 | 485302.43 |
| 50 | 2028-12 | 3105.47 | 1051.49 | 2053.98 | 483248.45 |
| 51 | 2029-01 | 3105.47 | 1047.04 | 2058.43 | 481190.02 |
| 52 | 2029-02 | 3105.47 | 1042.58 | 2062.89 | 479127.14 |
| 53 | 2029-03 | 3105.47 | 1038.11 | 2067.36 | 477059.78 |
| 54 | 2029-04 | 3105.47 | 1033.63 | 2071.84 | 474987.94 |
| 55 | 2029-05 | 3105.47 | 1029.14 | 2076.33 | 472911.62 |
| 56 | 2029-06 | 3105.47 | 1024.64 | 2080.82 | 470830.79 |
| 57 | 2029-07 | 3105.47 | 1020.13 | 2085.33 | 468745.46 |
| 58 | 2029-08 | 3105.47 | 1015.62 | 2089.85 | 466655.61 |
| 59 | 2029-09 | 3105.47 | 1011.09 | 2094.38 | 464561.23 |
| 60 | 2029-10 | 3105.47 | 1006.55 | 2098.92 | 462462.31 |
| 61 | 2029-11 | 3105.47 | 1002.00 | 2103.46 | 460358.85 |
| 62 | 2029-12 | 3105.47 | 997.44 | 2108.02 | 458250.83 |
| 63 | 2030-01 | 3105.47 | 992.88 | 2112.59 | 456138.24 |
| 64 | 2030-02 | 3105.47 | 988.30 | 2117.17 | 454021.07 |
| 65 | 2030-03 | 3105.47 | 983.71 | 2121.75 | 451899.32 |
| 66 | 2030-04 | 3105.47 | 979.12 | 2126.35 | 449772.97 |
| 67 | 2030-05 | 3105.47 | 974.51 | 2130.96 | 447642.01 |
| 68 | 2030-06 | 3105.47 | 969.89 | 2135.58 | 445506.43 |
| 69 | 2030-07 | 3105.47 | 965.26 | 2140.20 | 443366.23 |
| 70 | 2030-08 | 3105.47 | 960.63 | 2144.84 | 441221.39 |
| 71 | 2030-09 | 3105.47 | 955.98 | 2149.49 | 439071.91 |
| 72 | 2030-10 | 3105.47 | 951.32 | 2154.14 | 436917.76 |
| 73 | 2030-11 | 3105.47 | 946.66 | 2158.81 | 434758.95 |
| 74 | 2030-12 | 3105.47 | 941.98 | 2163.49 | 432595.46 |
| 75 | 2031-01 | 3105.47 | 937.29 | 2168.18 | 430427.29 |
| 76 | 2031-02 | 3105.47 | 932.59 | 2172.87 | 428254.41 |
| 77 | 2031-03 | 3105.47 | 927.88 | 2177.58 | 426076.83 |
| 78 | 2031-04 | 3105.47 | 923.17 | 2182.30 | 423894.53 |
| 79 | 2031-05 | 3105.47 | 918.44 | 2187.03 | 421707.50 |
| 80 | 2031-06 | 3105.47 | 913.70 | 2191.77 | 419515.74 |
| 81 | 2031-07 | 3105.47 | 908.95 | 2196.52 | 417319.22 |
| 82 | 2031-08 | 3105.47 | 904.19 | 2201.27 | 415117.95 |
| 83 | 2031-09 | 3105.47 | 899.42 | 2206.04 | 412911.90 |
| 84 | 2031-10 | 3105.47 | 894.64 | 2210.82 | 410701.08 |
| 85 | 2031-11 | 3105.47 | 889.85 | 2215.61 | 408485.47 |
| 86 | 2031-12 | 3105.47 | 885.05 | 2220.41 | 406265.05 |
| 87 | 2032-01 | 3105.47 | 880.24 | 2225.23 | 404039.83 |
| 88 | 2032-02 | 3105.47 | 875.42 | 2230.05 | 401809.78 |
| 89 | 2032-03 | 3105.47 | 870.59 | 2234.88 | 399574.90 |
| 90 | 2032-04 | 3105.47 | 865.75 | 2239.72 | 397335.18 |
| 91 | 2032-05 | 3105.47 | 860.89 | 2244.57 | 395090.61 |
| 92 | 2032-06 | 3105.47 | 856.03 | 2249.44 | 392841.17 |
| 93 | 2032-07 | 3105.47 | 851.16 | 2254.31 | 390586.86 |
| 94 | 2032-08 | 3105.47 | 846.27 | 2259.19 | 388327.67 |
| 95 | 2032-09 | 3105.47 | 841.38 | 2264.09 | 386063.58 |
| 96 | 2032-10 | 3105.47 | 836.47 | 2269.00 | 383794.58 |
| 97 | 2032-11 | 3105.47 | 831.55 | 2273.91 | 381520.67 |
| 98 | 2032-12 | 3105.47 | 826.63 | 2278.84 | 379241.83 |
| 99 | 2033-01 | 3105.47 | 821.69 | 2283.78 | 376958.06 |
| 100 | 2033-02 | 3105.47 | 816.74 | 2288.72 | 374669.34 |
| 101 | 2033-03 | 3105.47 | 811.78 | 2293.68 | 372375.65 |
| 102 | 2033-04 | 3105.47 | 806.81 | 2298.65 | 370077.00 |
| 103 | 2033-05 | 3105.47 | 801.83 | 2303.63 | 367773.37 |
| 104 | 2033-06 | 3105.47 | 796.84 | 2308.62 | 365464.74 |
| 105 | 2033-07 | 3105.47 | 791.84 | 2313.63 | 363151.12 |
| 106 | 2033-08 | 3105.47 | 786.83 | 2318.64 | 360832.48 |
| 107 | 2033-09 | 3105.47 | 781.80 | 2323.66 | 358508.82 |
| 108 | 2033-10 | 3105.47 | 776.77 | 2328.70 | 356180.12 |
| 109 | 2033-11 | 3105.47 | 771.72 | 2333.74 | 353846.38 |
| 110 | 2033-12 | 3105.47 | 766.67 | 2338.80 | 351507.58 |
| 111 | 2034-01 | 3105.47 | 761.60 | 2343.87 | 349163.71 |
| 112 | 2034-02 | 3105.47 | 756.52 | 2348.94 | 346814.77 |
| 113 | 2034-03 | 3105.47 | 751.43 | 2354.03 | 344460.73 |
| 114 | 2034-04 | 3105.47 | 746.33 | 2359.13 | 342101.60 |
| 115 | 2034-05 | 3105.47 | 741.22 | 2364.25 | 339737.35 |
| 116 | 2034-06 | 3105.47 | 736.10 | 2369.37 | 337367.98 |
| 117 | 2034-07 | 3105.47 | 730.96 | 2374.50 | 334993.48 |
| 118 | 2034-08 | 3105.47 | 725.82 | 2379.65 | 332613.84 |
| 119 | 2034-09 | 3105.47 | 720.66 | 2384.80 | 330229.03 |
| 120 | 2034-10 | 3105.47 | 715.50 | 2389.97 | 327839.06 |
| 121 | 2034-11 | 3105.47 | 710.32 | 2395.15 | 325443.92 |
| 122 | 2034-12 | 3105.47 | 705.13 | 2400.34 | 323043.58 |
| 123 | 2035-01 | 3105.47 | 699.93 | 2405.54 | 320638.04 |
| 124 | 2035-02 | 3105.47 | 694.72 | 2410.75 | 318227.29 |
| 125 | 2035-03 | 3105.47 | 689.49 | 2415.97 | 315811.32 |
| 126 | 2035-04 | 3105.47 | 684.26 | 2421.21 | 313390.11 |
| 127 | 2035-05 | 3105.47 | 679.01 | 2426.45 | 310963.65 |
| 128 | 2035-06 | 3105.47 | 673.75 | 2431.71 | 308531.94 |
| 129 | 2035-07 | 3105.47 | 668.49 | 2436.98 | 306094.96 |
| 130 | 2035-08 | 3105.47 | 663.21 | 2442.26 | 303652.70 |
| 131 | 2035-09 | 3105.47 | 657.91 | 2447.55 | 301205.15 |
| 132 | 2035-10 | 3105.47 | 652.61 | 2452.85 | 298752.29 |
| 133 | 2035-11 | 3105.47 | 647.30 | 2458.17 | 296294.12 |
| 134 | 2035-12 | 3105.47 | 641.97 | 2463.50 | 293830.63 |
| 135 | 2036-01 | 3105.47 | 636.63 | 2468.83 | 291361.80 |
| 136 | 2036-02 | 3105.47 | 631.28 | 2474.18 | 288887.61 |
| 137 | 2036-03 | 3105.47 | 625.92 | 2479.54 | 286408.07 |
| 138 | 2036-04 | 3105.47 | 620.55 | 2484.92 | 283923.16 |
| 139 | 2036-05 | 3105.47 | 615.17 | 2490.30 | 281432.86 |
| 140 | 2036-06 | 3105.47 | 609.77 | 2495.69 | 278937.16 |
| 141 | 2036-07 | 3105.47 | 604.36 | 2501.10 | 276436.06 |
| 142 | 2036-08 | 3105.47 | 598.94 | 2506.52 | 273929.54 |
| 143 | 2036-09 | 3105.47 | 593.51 | 2511.95 | 271417.59 |
| 144 | 2036-10 | 3105.47 | 588.07 | 2517.39 | 268900.19 |
| 145 | 2036-11 | 3105.47 | 582.62 | 2522.85 | 266377.34 |
| 146 | 2036-12 | 3105.47 | 577.15 | 2528.32 | 263849.03 |
| 147 | 2037-01 | 3105.47 | 571.67 | 2533.79 | 261315.23 |
| 148 | 2037-02 | 3105.47 | 566.18 | 2539.28 | 258775.95 |
| 149 | 2037-03 | 3105.47 | 560.68 | 2544.78 | 256231.17 |
| 150 | 2037-04 | 3105.47 | 555.17 | 2550.30 | 253680.87 |
| 151 | 2037-05 | 3105.47 | 549.64 | 2555.82 | 251125.04 |
| 152 | 2037-06 | 3105.47 | 544.10 | 2561.36 | 248563.68 |
| 153 | 2037-07 | 3105.47 | 538.55 | 2566.91 | 245996.77 |
| 154 | 2037-08 | 3105.47 | 532.99 | 2572.47 | 243424.30 |
| 155 | 2037-09 | 3105.47 | 527.42 | 2578.05 | 240846.25 |
| 156 | 2037-10 | 3105.47 | 521.83 | 2583.63 | 238262.62 |
| 157 | 2037-11 | 3105.47 | 516.24 | 2589.23 | 235673.39 |
| 158 | 2037-12 | 3105.47 | 510.63 | 2594.84 | 233078.55 |
| 159 | 2038-01 | 3105.47 | 505.00 | 2600.46 | 230478.08 |
| 160 | 2038-02 | 3105.47 | 499.37 | 2606.10 | 227871.99 |
| 161 | 2038-03 | 3105.47 | 493.72 | 2611.74 | 225260.24 |
| 162 | 2038-04 | 3105.47 | 488.06 | 2617.40 | 222642.84 |
| 163 | 2038-05 | 3105.47 | 482.39 | 2623.07 | 220019.77 |
| 164 | 2038-06 | 3105.47 | 476.71 | 2628.76 | 217391.01 |
| 165 | 2038-07 | 3105.47 | 471.01 | 2634.45 | 214756.56 |
| 166 | 2038-08 | 3105.47 | 465.31 | 2640.16 | 212116.40 |
| 167 | 2038-09 | 3105.47 | 459.59 | 2645.88 | 209470.52 |
| 168 | 2038-10 | 3105.47 | 453.85 | 2651.61 | 206818.91 |
| 169 | 2038-11 | 3105.47 | 448.11 | 2657.36 | 204161.55 |
| 170 | 2038-12 | 3105.47 | 442.35 | 2663.12 | 201498.43 |
| 171 | 2039-01 | 3105.47 | 436.58 | 2668.89 | 198829.54 |
| 172 | 2039-02 | 3105.47 | 430.80 | 2674.67 | 196154.88 |
| 173 | 2039-03 | 3105.47 | 425.00 | 2680.46 | 193474.41 |
| 174 | 2039-04 | 3105.47 | 419.19 | 2686.27 | 190788.14 |
| 175 | 2039-05 | 3105.47 | 413.37 | 2692.09 | 188096.05 |
| 176 | 2039-06 | 3105.47 | 407.54 | 2697.92 | 185398.12 |
| 177 | 2039-07 | 3105.47 | 401.70 | 2703.77 | 182694.35 |
| 178 | 2039-08 | 3105.47 | 395.84 | 2709.63 | 179984.73 |
| 179 | 2039-09 | 3105.47 | 389.97 | 2715.50 | 177269.23 |
| 180 | 2039-10 | 3105.47 | 384.08 | 2721.38 | 174547.84 |
| 181 | 2039-11 | 3105.47 | 378.19 | 2727.28 | 171820.56 |
| 182 | 2039-12 | 3105.47 | 372.28 | 2733.19 | 169087.38 |
| 183 | 2040-01 | 3105.47 | 366.36 | 2739.11 | 166348.27 |
| 184 | 2040-02 | 3105.47 | 360.42 | 2745.04 | 163603.22 |
| 185 | 2040-03 | 3105.47 | 354.47 | 2750.99 | 160852.23 |
| 186 | 2040-04 | 3105.47 | 348.51 | 2756.95 | 158095.28 |
| 187 | 2040-05 | 3105.47 | 342.54 | 2762.93 | 155332.35 |
| 188 | 2040-06 | 3105.47 | 336.55 | 2768.91 | 152563.44 |
| 189 | 2040-07 | 3105.47 | 330.55 | 2774.91 | 149788.52 |
| 190 | 2040-08 | 3105.47 | 324.54 | 2780.92 | 147007.60 |
| 191 | 2040-09 | 3105.47 | 318.52 | 2786.95 | 144220.65 |
| 192 | 2040-10 | 3105.47 | 312.48 | 2792.99 | 141427.66 |
| 193 | 2040-11 | 3105.47 | 306.43 | 2799.04 | 138628.62 |
| 194 | 2040-12 | 3105.47 | 300.36 | 2805.10 | 135823.52 |
| 195 | 2041-01 | 3105.47 | 294.28 | 2811.18 | 133012.34 |
| 196 | 2041-02 | 3105.47 | 288.19 | 2817.27 | 130195.06 |
| 197 | 2041-03 | 3105.47 | 282.09 | 2823.38 | 127371.69 |
| 198 | 2041-04 | 3105.47 | 275.97 | 2829.49 | 124542.19 |
| 199 | 2041-05 | 3105.47 | 269.84 | 2835.62 | 121706.57 |
| 200 | 2041-06 | 3105.47 | 263.70 | 2841.77 | 118864.80 |
| 201 | 2041-07 | 3105.47 | 257.54 | 2847.93 | 116016.88 |
| 202 | 2041-08 | 3105.47 | 251.37 | 2854.10 | 113162.78 |
| 203 | 2041-09 | 3105.47 | 245.19 | 2860.28 | 110302.50 |
| 204 | 2041-10 | 3105.47 | 238.99 | 2866.48 | 107436.02 |
| 205 | 2041-11 | 3105.47 | 232.78 | 2872.69 | 104563.33 |
| 206 | 2041-12 | 3105.47 | 226.55 | 2878.91 | 101684.42 |
| 207 | 2042-01 | 3105.47 | 220.32 | 2885.15 | 98799.27 |
| 208 | 2042-02 | 3105.47 | 214.07 | 2891.40 | 95907.87 |
| 209 | 2042-03 | 3105.47 | 207.80 | 2897.67 | 93010.20 |
| 210 | 2042-04 | 3105.47 | 201.52 | 2903.94 | 90106.26 |
| 211 | 2042-05 | 3105.47 | 195.23 | 2910.24 | 87196.03 |
| 212 | 2042-06 | 3105.47 | 188.92 | 2916.54 | 84279.48 |
| 213 | 2042-07 | 3105.47 | 182.61 | 2922.86 | 81356.62 |
| 214 | 2042-08 | 3105.47 | 176.27 | 2929.19 | 78427.43 |
| 215 | 2042-09 | 3105.47 | 169.93 | 2935.54 | 75491.89 |
| 216 | 2042-10 | 3105.47 | 163.57 | 2941.90 | 72549.99 |
| 217 | 2042-11 | 3105.47 | 157.19 | 2948.27 | 69601.71 |
| 218 | 2042-12 | 3105.47 | 150.80 | 2954.66 | 66647.05 |
| 219 | 2043-01 | 3105.47 | 144.40 | 2961.06 | 63685.99 |
| 220 | 2043-02 | 3105.47 | 137.99 | 2967.48 | 60718.51 |
| 221 | 2043-03 | 3105.47 | 131.56 | 2973.91 | 57744.60 |
| 222 | 2043-04 | 3105.47 | 125.11 | 2980.35 | 54764.25 |
| 223 | 2043-05 | 3105.47 | 118.66 | 2986.81 | 51777.44 |
| 224 | 2043-06 | 3105.47 | 112.18 | 2993.28 | 48784.15 |
| 225 | 2043-07 | 3105.47 | 105.70 | 2999.77 | 45784.39 |
| 226 | 2043-08 | 3105.47 | 99.20 | 3006.27 | 42778.12 |
| 227 | 2043-09 | 3105.47 | 92.69 | 3012.78 | 39765.34 |
| 228 | 2043-10 | 3105.47 | 86.16 | 3019.31 | 36746.03 |
| 229 | 2043-11 | 3105.47 | 79.62 | 3025.85 | 33720.18 |
| 230 | 2043-12 | 3105.47 | 73.06 | 3032.41 | 30687.78 |
| 231 | 2044-01 | 3105.47 | 66.49 | 3038.98 | 27648.80 |
| 232 | 2044-02 | 3105.47 | 59.91 | 3045.56 | 24603.24 |
| 233 | 2044-03 | 3105.47 | 53.31 | 3052.16 | 21551.08 |
| 234 | 2044-04 | 3105.47 | 46.69 | 3058.77 | 18492.31 |
| 235 | 2044-05 | 3105.47 | 40.07 | 3065.40 | 15426.91 |
| 236 | 2044-06 | 3105.47 | 33.42 | 3072.04 | 12354.87 |
| 237 | 2044-07 | 3105.47 | 26.77 | 3078.70 | 9276.17 |
| 238 | 2044-08 | 3105.47 | 20.10 | 3085.37 | 6190.80 |
| 239 | 2044-09 | 3105.47 | 13.41 | 3092.05 | 3098.75 |
| 240 | 2044-10 | 3105.47 | 6.71 | 3098.75 | 0.00 |
等额本金还款方式：
贷款总额：58.07万
还款月数：20年
首月还款：3677.71元
每月递减：5.24元
利息总额：15.16万
本息合计：73.23万
节省利息：13012.12元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3677.71 | 1258.16 | 2419.55 | 578271.45 |
| 2 | 2024-12 | 3672.47 | 1252.92 | 2419.55 | 575851.91 |
| 3 | 2025-01 | 3667.22 | 1247.68 | 2419.55 | 573432.36 |
| 4 | 2025-02 | 3661.98 | 1242.44 | 2419.55 | 571012.82 |
| 5 | 2025-03 | 3656.74 | 1237.19 | 2419.55 | 568593.27 |
| 6 | 2025-04 | 3651.50 | 1231.95 | 2419.55 | 566173.72 |
| 7 | 2025-05 | 3646.26 | 1226.71 | 2419.55 | 563754.18 |
| 8 | 2025-06 | 3641.01 | 1221.47 | 2419.55 | 561334.63 |
| 9 | 2025-07 | 3635.77 | 1216.23 | 2419.55 | 558915.09 |
| 10 | 2025-08 | 3630.53 | 1210.98 | 2419.55 | 556495.54 |
| 11 | 2025-09 | 3625.29 | 1205.74 | 2419.55 | 554076.00 |
| 12 | 2025-10 | 3620.04 | 1200.50 | 2419.55 | 551656.45 |
| 13 | 2025-11 | 3614.80 | 1195.26 | 2419.55 | 549236.90 |
| 14 | 2025-12 | 3609.56 | 1190.01 | 2419.55 | 546817.36 |
| 15 | 2026-01 | 3604.32 | 1184.77 | 2419.55 | 544397.81 |
| 16 | 2026-02 | 3599.07 | 1179.53 | 2419.55 | 541978.27 |
| 17 | 2026-03 | 3593.83 | 1174.29 | 2419.55 | 539558.72 |
| 18 | 2026-04 | 3588.59 | 1169.04 | 2419.55 | 537139.18 |
| 19 | 2026-05 | 3583.35 | 1163.80 | 2419.55 | 534719.63 |
| 20 | 2026-06 | 3578.11 | 1158.56 | 2419.55 | 532300.08 |
| 21 | 2026-07 | 3572.86 | 1153.32 | 2419.55 | 529880.54 |
| 22 | 2026-08 | 3567.62 | 1148.07 | 2419.55 | 527460.99 |
| 23 | 2026-09 | 3562.38 | 1142.83 | 2419.55 | 525041.45 |
| 24 | 2026-10 | 3557.14 | 1137.59 | 2419.55 | 522621.90 |
| 25 | 2026-11 | 3551.89 | 1132.35 | 2419.55 | 520202.35 |
| 26 | 2026-12 | 3546.65 | 1127.11 | 2419.55 | 517782.81 |
| 27 | 2027-01 | 3541.41 | 1121.86 | 2419.55 | 515363.26 |
| 28 | 2027-02 | 3536.17 | 1116.62 | 2419.55 | 512943.72 |
| 29 | 2027-03 | 3530.92 | 1111.38 | 2419.55 | 510524.17 |
| 30 | 2027-04 | 3525.68 | 1106.14 | 2419.55 | 508104.63 |
| 31 | 2027-05 | 3520.44 | 1100.89 | 2419.55 | 505685.08 |
| 32 | 2027-06 | 3515.20 | 1095.65 | 2419.55 | 503265.53 |
| 33 | 2027-07 | 3509.95 | 1090.41 | 2419.55 | 500845.99 |
| 34 | 2027-08 | 3504.71 | 1085.17 | 2419.55 | 498426.44 |
| 35 | 2027-09 | 3499.47 | 1079.92 | 2419.55 | 496006.90 |
| 36 | 2027-10 | 3494.23 | 1074.68 | 2419.55 | 493587.35 |
| 37 | 2027-11 | 3488.99 | 1069.44 | 2419.55 | 491167.80 |
| 38 | 2027-12 | 3483.74 | 1064.20 | 2419.55 | 488748.26 |
| 39 | 2028-01 | 3478.50 | 1058.95 | 2419.55 | 486328.71 |
| 40 | 2028-02 | 3473.26 | 1053.71 | 2419.55 | 483909.17 |
| 41 | 2028-03 | 3468.02 | 1048.47 | 2419.55 | 481489.62 |
| 42 | 2028-04 | 3462.77 | 1043.23 | 2419.55 | 479070.08 |
| 43 | 2028-05 | 3457.53 | 1037.99 | 2419.55 | 476650.53 |
| 44 | 2028-06 | 3452.29 | 1032.74 | 2419.55 | 474230.98 |
| 45 | 2028-07 | 3447.05 | 1027.50 | 2419.55 | 471811.44 |
| 46 | 2028-08 | 3441.80 | 1022.26 | 2419.55 | 469391.89 |
| 47 | 2028-09 | 3436.56 | 1017.02 | 2419.55 | 466972.35 |
| 48 | 2028-10 | 3431.32 | 1011.77 | 2419.55 | 464552.80 |
| 49 | 2028-11 | 3426.08 | 1006.53 | 2419.55 | 462133.25 |
| 50 | 2028-12 | 3420.83 | 1001.29 | 2419.55 | 459713.71 |
| 51 | 2029-01 | 3415.59 | 996.05 | 2419.55 | 457294.16 |
| 52 | 2029-02 | 3410.35 | 990.80 | 2419.55 | 454874.62 |
| 53 | 2029-03 | 3405.11 | 985.56 | 2419.55 | 452455.07 |
| 54 | 2029-04 | 3399.87 | 980.32 | 2419.55 | 450035.53 |
| 55 | 2029-05 | 3394.62 | 975.08 | 2419.55 | 447615.98 |
| 56 | 2029-06 | 3389.38 | 969.83 | 2419.55 | 445196.43 |
| 57 | 2029-07 | 3384.14 | 964.59 | 2419.55 | 442776.89 |
| 58 | 2029-08 | 3378.90 | 959.35 | 2419.55 | 440357.34 |
| 59 | 2029-09 | 3373.65 | 954.11 | 2419.55 | 437937.80 |
| 60 | 2029-10 | 3368.41 | 948.87 | 2419.55 | 435518.25 |
| 61 | 2029-11 | 3363.17 | 943.62 | 2419.55 | 433098.70 |
| 62 | 2029-12 | 3357.93 | 938.38 | 2419.55 | 430679.16 |
| 63 | 2030-01 | 3352.68 | 933.14 | 2419.55 | 428259.61 |
| 64 | 2030-02 | 3347.44 | 927.90 | 2419.55 | 425840.07 |
| 65 | 2030-03 | 3342.20 | 922.65 | 2419.55 | 423420.52 |
| 66 | 2030-04 | 3336.96 | 917.41 | 2419.55 | 421000.97 |
| 67 | 2030-05 | 3331.71 | 912.17 | 2419.55 | 418581.43 |
| 68 | 2030-06 | 3326.47 | 906.93 | 2419.55 | 416161.88 |
| 69 | 2030-07 | 3321.23 | 901.68 | 2419.55 | 413742.34 |
| 70 | 2030-08 | 3315.99 | 896.44 | 2419.55 | 411322.79 |
| 71 | 2030-09 | 3310.75 | 891.20 | 2419.55 | 408903.25 |
| 72 | 2030-10 | 3305.50 | 885.96 | 2419.55 | 406483.70 |
| 73 | 2030-11 | 3300.26 | 880.71 | 2419.55 | 404064.15 |
| 74 | 2030-12 | 3295.02 | 875.47 | 2419.55 | 401644.61 |
| 75 | 2031-01 | 3289.78 | 870.23 | 2419.55 | 399225.06 |
| 76 | 2031-02 | 3284.53 | 864.99 | 2419.55 | 396805.52 |
| 77 | 2031-03 | 3279.29 | 859.75 | 2419.55 | 394385.97 |
| 78 | 2031-04 | 3274.05 | 854.50 | 2419.55 | 391966.43 |
| 79 | 2031-05 | 3268.81 | 849.26 | 2419.55 | 389546.88 |
| 80 | 2031-06 | 3263.56 | 844.02 | 2419.55 | 387127.33 |
| 81 | 2031-07 | 3258.32 | 838.78 | 2419.55 | 384707.79 |
| 82 | 2031-08 | 3253.08 | 833.53 | 2419.55 | 382288.24 |
| 83 | 2031-09 | 3247.84 | 828.29 | 2419.55 | 379868.70 |
| 84 | 2031-10 | 3242.59 | 823.05 | 2419.55 | 377449.15 |
| 85 | 2031-11 | 3237.35 | 817.81 | 2419.55 | 375029.60 |
| 86 | 2031-12 | 3232.11 | 812.56 | 2419.55 | 372610.06 |
| 87 | 2032-01 | 3226.87 | 807.32 | 2419.55 | 370190.51 |
| 88 | 2032-02 | 3221.63 | 802.08 | 2419.55 | 367770.97 |
| 89 | 2032-03 | 3216.38 | 796.84 | 2419.55 | 365351.42 |
| 90 | 2032-04 | 3211.14 | 791.59 | 2419.55 | 362931.88 |
| 91 | 2032-05 | 3205.90 | 786.35 | 2419.55 | 360512.33 |
| 92 | 2032-06 | 3200.66 | 781.11 | 2419.55 | 358092.78 |
| 93 | 2032-07 | 3195.41 | 775.87 | 2419.55 | 355673.24 |
| 94 | 2032-08 | 3190.17 | 770.63 | 2419.55 | 353253.69 |
| 95 | 2032-09 | 3184.93 | 765.38 | 2419.55 | 350834.15 |
| 96 | 2032-10 | 3179.69 | 760.14 | 2419.55 | 348414.60 |
| 97 | 2032-11 | 3174.44 | 754.90 | 2419.55 | 345995.05 |
| 98 | 2032-12 | 3169.20 | 749.66 | 2419.55 | 343575.51 |
| 99 | 2033-01 | 3163.96 | 744.41 | 2419.55 | 341155.96 |
| 100 | 2033-02 | 3158.72 | 739.17 | 2419.55 | 338736.42 |
| 101 | 2033-03 | 3153.47 | 733.93 | 2419.55 | 336316.87 |
| 102 | 2033-04 | 3148.23 | 728.69 | 2419.55 | 333897.33 |
| 103 | 2033-05 | 3142.99 | 723.44 | 2419.55 | 331477.78 |
| 104 | 2033-06 | 3137.75 | 718.20 | 2419.55 | 329058.23 |
| 105 | 2033-07 | 3132.51 | 712.96 | 2419.55 | 326638.69 |
| 106 | 2033-08 | 3127.26 | 707.72 | 2419.55 | 324219.14 |
| 107 | 2033-09 | 3122.02 | 702.47 | 2419.55 | 321799.60 |
| 108 | 2033-10 | 3116.78 | 697.23 | 2419.55 | 319380.05 |
| 109 | 2033-11 | 3111.54 | 691.99 | 2419.55 | 316960.50 |
| 110 | 2033-12 | 3106.29 | 686.75 | 2419.55 | 314540.96 |
| 111 | 2034-01 | 3101.05 | 681.51 | 2419.55 | 312121.41 |
| 112 | 2034-02 | 3095.81 | 676.26 | 2419.55 | 309701.87 |
| 113 | 2034-03 | 3090.57 | 671.02 | 2419.55 | 307282.32 |
| 114 | 2034-04 | 3085.32 | 665.78 | 2419.55 | 304862.78 |
| 115 | 2034-05 | 3080.08 | 660.54 | 2419.55 | 302443.23 |
| 116 | 2034-06 | 3074.84 | 655.29 | 2419.55 | 300023.68 |
| 117 | 2034-07 | 3069.60 | 650.05 | 2419.55 | 297604.14 |
| 118 | 2034-08 | 3064.35 | 644.81 | 2419.55 | 295184.59 |
| 119 | 2034-09 | 3059.11 | 639.57 | 2419.55 | 292765.05 |
| 120 | 2034-10 | 3053.87 | 634.32 | 2419.55 | 290345.50 |
| 121 | 2034-11 | 3048.63 | 629.08 | 2419.55 | 287925.95 |
| 122 | 2034-12 | 3043.39 | 623.84 | 2419.55 | 285506.41 |
| 123 | 2035-01 | 3038.14 | 618.60 | 2419.55 | 283086.86 |
| 124 | 2035-02 | 3032.90 | 613.35 | 2419.55 | 280667.32 |
| 125 | 2035-03 | 3027.66 | 608.11 | 2419.55 | 278247.77 |
| 126 | 2035-04 | 3022.42 | 602.87 | 2419.55 | 275828.23 |
| 127 | 2035-05 | 3017.17 | 597.63 | 2419.55 | 273408.68 |
| 128 | 2035-06 | 3011.93 | 592.39 | 2419.55 | 270989.13 |
| 129 | 2035-07 | 3006.69 | 587.14 | 2419.55 | 268569.59 |
| 130 | 2035-08 | 3001.45 | 581.90 | 2419.55 | 266150.04 |
| 131 | 2035-09 | 2996.20 | 576.66 | 2419.55 | 263730.50 |
| 132 | 2035-10 | 2990.96 | 571.42 | 2419.55 | 261310.95 |
| 133 | 2035-11 | 2985.72 | 566.17 | 2419.55 | 258891.40 |
| 134 | 2035-12 | 2980.48 | 560.93 | 2419.55 | 256471.86 |
| 135 | 2036-01 | 2975.23 | 555.69 | 2419.55 | 254052.31 |
| 136 | 2036-02 | 2969.99 | 550.45 | 2419.55 | 251632.77 |
| 137 | 2036-03 | 2964.75 | 545.20 | 2419.55 | 249213.22 |
| 138 | 2036-04 | 2959.51 | 539.96 | 2419.55 | 246793.68 |
| 139 | 2036-05 | 2954.27 | 534.72 | 2419.55 | 244374.13 |
| 140 | 2036-06 | 2949.02 | 529.48 | 2419.55 | 241954.58 |
| 141 | 2036-07 | 2943.78 | 524.23 | 2419.55 | 239535.04 |
| 142 | 2036-08 | 2938.54 | 518.99 | 2419.55 | 237115.49 |
| 143 | 2036-09 | 2933.30 | 513.75 | 2419.55 | 234695.95 |
| 144 | 2036-10 | 2928.05 | 508.51 | 2419.55 | 232276.40 |
| 145 | 2036-11 | 2922.81 | 503.27 | 2419.55 | 229856.85 |
| 146 | 2036-12 | 2917.57 | 498.02 | 2419.55 | 227437.31 |
| 147 | 2037-01 | 2912.33 | 492.78 | 2419.55 | 225017.76 |
| 148 | 2037-02 | 2907.08 | 487.54 | 2419.55 | 222598.22 |
| 149 | 2037-03 | 2901.84 | 482.30 | 2419.55 | 220178.67 |
| 150 | 2037-04 | 2896.60 | 477.05 | 2419.55 | 217759.13 |
| 151 | 2037-05 | 2891.36 | 471.81 | 2419.55 | 215339.58 |
| 152 | 2037-06 | 2886.11 | 466.57 | 2419.55 | 212920.03 |
| 153 | 2037-07 | 2880.87 | 461.33 | 2419.55 | 210500.49 |
| 154 | 2037-08 | 2875.63 | 456.08 | 2419.55 | 208080.94 |
| 155 | 2037-09 | 2870.39 | 450.84 | 2419.55 | 205661.40 |
| 156 | 2037-10 | 2865.15 | 445.60 | 2419.55 | 203241.85 |
| 157 | 2037-11 | 2859.90 | 440.36 | 2419.55 | 200822.30 |
| 158 | 2037-12 | 2854.66 | 435.11 | 2419.55 | 198402.76 |
| 159 | 2038-01 | 2849.42 | 429.87 | 2419.55 | 195983.21 |
| 160 | 2038-02 | 2844.18 | 424.63 | 2419.55 | 193563.67 |
| 161 | 2038-03 | 2838.93 | 419.39 | 2419.55 | 191144.12 |
| 162 | 2038-04 | 2833.69 | 414.15 | 2419.55 | 188724.58 |
| 163 | 2038-05 | 2828.45 | 408.90 | 2419.55 | 186305.03 |
| 164 | 2038-06 | 2823.21 | 403.66 | 2419.55 | 183885.48 |
| 165 | 2038-07 | 2817.96 | 398.42 | 2419.55 | 181465.94 |
| 166 | 2038-08 | 2812.72 | 393.18 | 2419.55 | 179046.39 |
| 167 | 2038-09 | 2807.48 | 387.93 | 2419.55 | 176626.85 |
| 168 | 2038-10 | 2802.24 | 382.69 | 2419.55 | 174207.30 |
| 169 | 2038-11 | 2796.99 | 377.45 | 2419.55 | 171787.75 |
| 170 | 2038-12 | 2791.75 | 372.21 | 2419.55 | 169368.21 |
| 171 | 2039-01 | 2786.51 | 366.96 | 2419.55 | 166948.66 |
| 172 | 2039-02 | 2781.27 | 361.72 | 2419.55 | 164529.12 |
| 173 | 2039-03 | 2776.03 | 356.48 | 2419.55 | 162109.57 |
| 174 | 2039-04 | 2770.78 | 351.24 | 2419.55 | 159690.03 |
| 175 | 2039-05 | 2765.54 | 346.00 | 2419.55 | 157270.48 |
| 176 | 2039-06 | 2760.30 | 340.75 | 2419.55 | 154850.93 |
| 177 | 2039-07 | 2755.06 | 335.51 | 2419.55 | 152431.39 |
| 178 | 2039-08 | 2749.81 | 330.27 | 2419.55 | 150011.84 |
| 179 | 2039-09 | 2744.57 | 325.03 | 2419.55 | 147592.30 |
| 180 | 2039-10 | 2739.33 | 319.78 | 2419.55 | 145172.75 |
| 181 | 2039-11 | 2734.09 | 314.54 | 2419.55 | 142753.20 |
| 182 | 2039-12 | 2728.84 | 309.30 | 2419.55 | 140333.66 |
| 183 | 2040-01 | 2723.60 | 304.06 | 2419.55 | 137914.11 |
| 184 | 2040-02 | 2718.36 | 298.81 | 2419.55 | 135494.57 |
| 185 | 2040-03 | 2713.12 | 293.57 | 2419.55 | 133075.02 |
| 186 | 2040-04 | 2707.88 | 288.33 | 2419.55 | 130655.48 |
| 187 | 2040-05 | 2702.63 | 283.09 | 2419.55 | 128235.93 |
| 188 | 2040-06 | 2697.39 | 277.84 | 2419.55 | 125816.38 |
| 189 | 2040-07 | 2692.15 | 272.60 | 2419.55 | 123396.84 |
| 190 | 2040-08 | 2686.91 | 267.36 | 2419.55 | 120977.29 |
| 191 | 2040-09 | 2681.66 | 262.12 | 2419.55 | 118557.75 |
| 192 | 2040-10 | 2676.42 | 256.88 | 2419.55 | 116138.20 |
| 193 | 2040-11 | 2671.18 | 251.63 | 2419.55 | 113718.65 |
| 194 | 2040-12 | 2665.94 | 246.39 | 2419.55 | 111299.11 |
| 195 | 2041-01 | 2660.69 | 241.15 | 2419.55 | 108879.56 |
| 196 | 2041-02 | 2655.45 | 235.91 | 2419.55 | 106460.02 |
| 197 | 2041-03 | 2650.21 | 230.66 | 2419.55 | 104040.47 |
| 198 | 2041-04 | 2644.97 | 225.42 | 2419.55 | 101620.93 |
| 199 | 2041-05 | 2639.72 | 220.18 | 2419.55 | 99201.38 |
| 200 | 2041-06 | 2634.48 | 214.94 | 2419.55 | 96781.83 |
| 201 | 2041-07 | 2629.24 | 209.69 | 2419.55 | 94362.29 |
| 202 | 2041-08 | 2624.00 | 204.45 | 2419.55 | 91942.74 |
| 203 | 2041-09 | 2618.76 | 199.21 | 2419.55 | 89523.20 |
| 204 | 2041-10 | 2613.51 | 193.97 | 2419.55 | 87103.65 |
| 205 | 2041-11 | 2608.27 | 188.72 | 2419.55 | 84684.10 |
| 206 | 2041-12 | 2603.03 | 183.48 | 2419.55 | 82264.56 |
| 207 | 2042-01 | 2597.79 | 178.24 | 2419.55 | 79845.01 |
| 208 | 2042-02 | 2592.54 | 173.00 | 2419.55 | 77425.47 |
| 209 | 2042-03 | 2587.30 | 167.76 | 2419.55 | 75005.92 |
| 210 | 2042-04 | 2582.06 | 162.51 | 2419.55 | 72586.38 |
| 211 | 2042-05 | 2576.82 | 157.27 | 2419.55 | 70166.83 |
| 212 | 2042-06 | 2571.57 | 152.03 | 2419.55 | 67747.28 |
| 213 | 2042-07 | 2566.33 | 146.79 | 2419.55 | 65327.74 |
| 214 | 2042-08 | 2561.09 | 141.54 | 2419.55 | 62908.19 |
| 215 | 2042-09 | 2555.85 | 136.30 | 2419.55 | 60488.65 |
| 216 | 2042-10 | 2550.60 | 131.06 | 2419.55 | 58069.10 |
| 217 | 2042-11 | 2545.36 | 125.82 | 2419.55 | 55649.55 |
| 218 | 2042-12 | 2540.12 | 120.57 | 2419.55 | 53230.01 |
| 219 | 2043-01 | 2534.88 | 115.33 | 2419.55 | 50810.46 |
| 220 | 2043-02 | 2529.64 | 110.09 | 2419.55 | 48390.92 |
| 221 | 2043-03 | 2524.39 | 104.85 | 2419.55 | 45971.37 |
| 222 | 2043-04 | 2519.15 | 99.60 | 2419.55 | 43551.83 |
| 223 | 2043-05 | 2513.91 | 94.36 | 2419.55 | 41132.28 |
| 224 | 2043-06 | 2508.67 | 89.12 | 2419.55 | 38712.73 |
| 225 | 2043-07 | 2503.42 | 83.88 | 2419.55 | 36293.19 |
| 226 | 2043-08 | 2498.18 | 78.64 | 2419.55 | 33873.64 |
| 227 | 2043-09 | 2492.94 | 73.39 | 2419.55 | 31454.10 |
| 228 | 2043-10 | 2487.70 | 68.15 | 2419.55 | 29034.55 |
| 229 | 2043-11 | 2482.45 | 62.91 | 2419.55 | 26615.00 |
| 230 | 2043-12 | 2477.21 | 57.67 | 2419.55 | 24195.46 |
| 231 | 2044-01 | 2471.97 | 52.42 | 2419.55 | 21775.91 |
| 232 | 2044-02 | 2466.73 | 47.18 | 2419.55 | 19356.37 |
| 233 | 2044-03 | 2461.48 | 41.94 | 2419.55 | 16936.82 |
| 234 | 2044-04 | 2456.24 | 36.70 | 2419.55 | 14517.28 |
| 235 | 2044-05 | 2451.00 | 31.45 | 2419.55 | 12097.73 |
| 236 | 2044-06 | 2445.76 | 26.21 | 2419.55 | 9678.18 |
| 237 | 2044-07 | 2440.52 | 20.97 | 2419.55 | 7258.64 |
| 238 | 2044-08 | 2435.27 | 15.73 | 2419.55 | 4839.09 |
| 239 | 2044-09 | 2430.03 | 10.48 | 2419.55 | 2419.55 |
| 240 | 2044-10 | 2424.79 | 5.24 | 2419.55 | 0.00 |