天津贷款57.4万（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：57.4万
还款月数：20年
每月还款：3140.46元
利息总额：17.97万
本息合计：75.37万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 3140.46 | 1363.25 | 1777.21 | 572222.79 |
| 2 | 2025-05 | 3140.46 | 1359.03 | 1781.43 | 570441.36 |
| 3 | 2025-06 | 3140.46 | 1354.80 | 1785.66 | 568655.69 |
| 4 | 2025-07 | 3140.46 | 1350.56 | 1789.90 | 566865.79 |
| 5 | 2025-08 | 3140.46 | 1346.31 | 1794.16 | 565071.63 |
| 6 | 2025-09 | 3140.46 | 1342.05 | 1798.42 | 563273.22 |
| 7 | 2025-10 | 3140.46 | 1337.77 | 1802.69 | 561470.53 |
| 8 | 2025-11 | 3140.46 | 1333.49 | 1806.97 | 559663.56 |
| 9 | 2025-12 | 3140.46 | 1329.20 | 1811.26 | 557852.30 |
| 10 | 2026-01 | 3140.46 | 1324.90 | 1815.56 | 556036.74 |
| 11 | 2026-02 | 3140.46 | 1320.59 | 1819.87 | 554216.86 |
| 12 | 2026-03 | 3140.46 | 1316.27 | 1824.20 | 552392.67 |
| 13 | 2026-04 | 3140.46 | 1311.93 | 1828.53 | 550564.14 |
| 14 | 2026-05 | 3140.46 | 1307.59 | 1832.87 | 548731.27 |
| 15 | 2026-06 | 3140.46 | 1303.24 | 1837.22 | 546894.04 |
| 16 | 2026-07 | 3140.46 | 1298.87 | 1841.59 | 545052.45 |
| 17 | 2026-08 | 3140.46 | 1294.50 | 1845.96 | 543206.49 |
| 18 | 2026-09 | 3140.46 | 1290.12 | 1850.35 | 541356.14 |
| 19 | 2026-10 | 3140.46 | 1285.72 | 1854.74 | 539501.40 |
| 20 | 2026-11 | 3140.46 | 1281.32 | 1859.15 | 537642.26 |
| 21 | 2026-12 | 3140.46 | 1276.90 | 1863.56 | 535778.70 |
| 22 | 2027-01 | 3140.46 | 1272.47 | 1867.99 | 533910.71 |
| 23 | 2027-02 | 3140.46 | 1268.04 | 1872.42 | 532038.29 |
| 24 | 2027-03 | 3140.46 | 1263.59 | 1876.87 | 530161.42 |
| 25 | 2027-04 | 3140.46 | 1259.13 | 1881.33 | 528280.09 |
| 26 | 2027-05 | 3140.46 | 1254.67 | 1885.80 | 526394.29 |
| 27 | 2027-06 | 3140.46 | 1250.19 | 1890.28 | 524504.02 |
| 28 | 2027-07 | 3140.46 | 1245.70 | 1894.76 | 522609.25 |
| 29 | 2027-08 | 3140.46 | 1241.20 | 1899.26 | 520709.99 |
| 30 | 2027-09 | 3140.46 | 1236.69 | 1903.78 | 518806.21 |
| 31 | 2027-10 | 3140.46 | 1232.16 | 1908.30 | 516897.92 |
| 32 | 2027-11 | 3140.46 | 1227.63 | 1912.83 | 514985.09 |
| 33 | 2027-12 | 3140.46 | 1223.09 | 1917.37 | 513067.71 |
| 34 | 2028-01 | 3140.46 | 1218.54 | 1921.93 | 511145.79 |
| 35 | 2028-02 | 3140.46 | 1213.97 | 1926.49 | 509219.30 |
| 36 | 2028-03 | 3140.46 | 1209.40 | 1931.07 | 507288.23 |
| 37 | 2028-04 | 3140.46 | 1204.81 | 1935.65 | 505352.58 |
| 38 | 2028-05 | 3140.46 | 1200.21 | 1940.25 | 503412.33 |
| 39 | 2028-06 | 3140.46 | 1195.60 | 1944.86 | 501467.47 |
| 40 | 2028-07 | 3140.46 | 1190.99 | 1949.48 | 499518.00 |
| 41 | 2028-08 | 3140.46 | 1186.36 | 1954.11 | 497563.89 |
| 42 | 2028-09 | 3140.46 | 1181.71 | 1958.75 | 495605.14 |
| 43 | 2028-10 | 3140.46 | 1177.06 | 1963.40 | 493641.75 |
| 44 | 2028-11 | 3140.46 | 1172.40 | 1968.06 | 491673.68 |
| 45 | 2028-12 | 3140.46 | 1167.72 | 1972.74 | 489700.95 |
| 46 | 2029-01 | 3140.46 | 1163.04 | 1977.42 | 487723.52 |
| 47 | 2029-02 | 3140.46 | 1158.34 | 1982.12 | 485741.41 |
| 48 | 2029-03 | 3140.46 | 1153.64 | 1986.83 | 483754.58 |
| 49 | 2029-04 | 3140.46 | 1148.92 | 1991.54 | 481763.04 |
| 50 | 2029-05 | 3140.46 | 1144.19 | 1996.27 | 479766.76 |
| 51 | 2029-06 | 3140.46 | 1139.45 | 2001.02 | 477765.75 |
| 52 | 2029-07 | 3140.46 | 1134.69 | 2005.77 | 475759.98 |
| 53 | 2029-08 | 3140.46 | 1129.93 | 2010.53 | 473749.45 |
| 54 | 2029-09 | 3140.46 | 1125.15 | 2015.31 | 471734.14 |
| 55 | 2029-10 | 3140.46 | 1120.37 | 2020.09 | 469714.05 |
| 56 | 2029-11 | 3140.46 | 1115.57 | 2024.89 | 467689.16 |
| 57 | 2029-12 | 3140.46 | 1110.76 | 2029.70 | 465659.46 |
| 58 | 2030-01 | 3140.46 | 1105.94 | 2034.52 | 463624.94 |
| 59 | 2030-02 | 3140.46 | 1101.11 | 2039.35 | 461585.58 |
| 60 | 2030-03 | 3140.46 | 1096.27 | 2044.20 | 459541.39 |
| 61 | 2030-04 | 3140.46 | 1091.41 | 2049.05 | 457492.34 |
| 62 | 2030-05 | 3140.46 | 1086.54 | 2053.92 | 455438.42 |
| 63 | 2030-06 | 3140.46 | 1081.67 | 2058.80 | 453379.63 |
| 64 | 2030-07 | 3140.46 | 1076.78 | 2063.68 | 451315.94 |
| 65 | 2030-08 | 3140.46 | 1071.88 | 2068.59 | 449247.35 |
| 66 | 2030-09 | 3140.46 | 1066.96 | 2073.50 | 447173.86 |
| 67 | 2030-10 | 3140.46 | 1062.04 | 2078.42 | 445095.43 |
| 68 | 2030-11 | 3140.46 | 1057.10 | 2083.36 | 443012.07 |
| 69 | 2030-12 | 3140.46 | 1052.15 | 2088.31 | 440923.76 |
| 70 | 2031-01 | 3140.46 | 1047.19 | 2093.27 | 438830.50 |
| 71 | 2031-02 | 3140.46 | 1042.22 | 2098.24 | 436732.26 |
| 72 | 2031-03 | 3140.46 | 1037.24 | 2103.22 | 434629.04 |
| 73 | 2031-04 | 3140.46 | 1032.24 | 2108.22 | 432520.82 |
| 74 | 2031-05 | 3140.46 | 1027.24 | 2113.22 | 430407.59 |
| 75 | 2031-06 | 3140.46 | 1022.22 | 2118.24 | 428289.35 |
| 76 | 2031-07 | 3140.46 | 1017.19 | 2123.27 | 426166.08 |
| 77 | 2031-08 | 3140.46 | 1012.14 | 2128.32 | 424037.76 |
| 78 | 2031-09 | 3140.46 | 1007.09 | 2133.37 | 421904.39 |
| 79 | 2031-10 | 3140.46 | 1002.02 | 2138.44 | 419765.95 |
| 80 | 2031-11 | 3140.46 | 996.94 | 2143.52 | 417622.43 |
| 81 | 2031-12 | 3140.46 | 991.85 | 2148.61 | 415473.82 |
| 82 | 2032-01 | 3140.46 | 986.75 | 2153.71 | 413320.11 |
| 83 | 2032-02 | 3140.46 | 981.64 | 2158.83 | 411161.28 |
| 84 | 2032-03 | 3140.46 | 976.51 | 2163.95 | 408997.33 |
| 85 | 2032-04 | 3140.46 | 971.37 | 2169.09 | 406828.24 |
| 86 | 2032-05 | 3140.46 | 966.22 | 2174.24 | 404653.99 |
| 87 | 2032-06 | 3140.46 | 961.05 | 2179.41 | 402474.59 |
| 88 | 2032-07 | 3140.46 | 955.88 | 2184.58 | 400290.00 |
| 89 | 2032-08 | 3140.46 | 950.69 | 2189.77 | 398100.23 |
| 90 | 2032-09 | 3140.46 | 945.49 | 2194.97 | 395905.25 |
| 91 | 2032-10 | 3140.46 | 940.27 | 2200.19 | 393705.07 |
| 92 | 2032-11 | 3140.46 | 935.05 | 2205.41 | 391499.66 |
| 93 | 2032-12 | 3140.46 | 929.81 | 2210.65 | 389289.01 |
| 94 | 2033-01 | 3140.46 | 924.56 | 2215.90 | 387073.11 |
| 95 | 2033-02 | 3140.46 | 919.30 | 2221.16 | 384851.94 |
| 96 | 2033-03 | 3140.46 | 914.02 | 2226.44 | 382625.51 |
| 97 | 2033-04 | 3140.46 | 908.74 | 2231.73 | 380393.78 |
| 98 | 2033-05 | 3140.46 | 903.44 | 2237.03 | 378156.75 |
| 99 | 2033-06 | 3140.46 | 898.12 | 2242.34 | 375914.41 |
| 100 | 2033-07 | 3140.46 | 892.80 | 2247.66 | 373666.75 |
| 101 | 2033-08 | 3140.46 | 887.46 | 2253.00 | 371413.75 |
| 102 | 2033-09 | 3140.46 | 882.11 | 2258.35 | 369155.39 |
| 103 | 2033-10 | 3140.46 | 876.74 | 2263.72 | 366891.67 |
| 104 | 2033-11 | 3140.46 | 871.37 | 2269.09 | 364622.58 |
| 105 | 2033-12 | 3140.46 | 865.98 | 2274.48 | 362348.10 |
| 106 | 2034-01 | 3140.46 | 860.58 | 2279.88 | 360068.21 |
| 107 | 2034-02 | 3140.46 | 855.16 | 2285.30 | 357782.91 |
| 108 | 2034-03 | 3140.46 | 849.73 | 2290.73 | 355492.19 |
| 109 | 2034-04 | 3140.46 | 844.29 | 2296.17 | 353196.02 |
| 110 | 2034-05 | 3140.46 | 838.84 | 2301.62 | 350894.40 |
| 111 | 2034-06 | 3140.46 | 833.37 | 2307.09 | 348587.31 |
| 112 | 2034-07 | 3140.46 | 827.89 | 2312.57 | 346274.74 |
| 113 | 2034-08 | 3140.46 | 822.40 | 2318.06 | 343956.68 |
| 114 | 2034-09 | 3140.46 | 816.90 | 2323.56 | 341633.12 |
| 115 | 2034-10 | 3140.46 | 811.38 | 2329.08 | 339304.04 |
| 116 | 2034-11 | 3140.46 | 805.85 | 2334.61 | 336969.42 |
| 117 | 2034-12 | 3140.46 | 800.30 | 2340.16 | 334629.26 |
| 118 | 2035-01 | 3140.46 | 794.74 | 2345.72 | 332283.55 |
| 119 | 2035-02 | 3140.46 | 789.17 | 2351.29 | 329932.26 |
| 120 | 2035-03 | 3140.46 | 783.59 | 2356.87 | 327575.39 |
| 121 | 2035-04 | 3140.46 | 777.99 | 2362.47 | 325212.92 |
| 122 | 2035-05 | 3140.46 | 772.38 | 2368.08 | 322844.84 |
| 123 | 2035-06 | 3140.46 | 766.76 | 2373.71 | 320471.13 |
| 124 | 2035-07 | 3140.46 | 761.12 | 2379.34 | 318091.79 |
| 125 | 2035-08 | 3140.46 | 755.47 | 2384.99 | 315706.79 |
| 126 | 2035-09 | 3140.46 | 749.80 | 2390.66 | 313316.14 |
| 127 | 2035-10 | 3140.46 | 744.13 | 2396.34 | 310919.80 |
| 128 | 2035-11 | 3140.46 | 738.43 | 2402.03 | 308517.77 |
| 129 | 2035-12 | 3140.46 | 732.73 | 2407.73 | 306110.04 |
| 130 | 2036-01 | 3140.46 | 727.01 | 2413.45 | 303696.59 |
| 131 | 2036-02 | 3140.46 | 721.28 | 2419.18 | 301277.41 |
| 132 | 2036-03 | 3140.46 | 715.53 | 2424.93 | 298852.48 |
| 133 | 2036-04 | 3140.46 | 709.77 | 2430.69 | 296421.80 |
| 134 | 2036-05 | 3140.46 | 704.00 | 2436.46 | 293985.34 |
| 135 | 2036-06 | 3140.46 | 698.22 | 2442.25 | 291543.09 |
| 136 | 2036-07 | 3140.46 | 692.41 | 2448.05 | 289095.04 |
| 137 | 2036-08 | 3140.46 | 686.60 | 2453.86 | 286641.18 |
| 138 | 2036-09 | 3140.46 | 680.77 | 2459.69 | 284181.49 |
| 139 | 2036-10 | 3140.46 | 674.93 | 2465.53 | 281715.96 |
| 140 | 2036-11 | 3140.46 | 669.08 | 2471.39 | 279244.58 |
| 141 | 2036-12 | 3140.46 | 663.21 | 2477.26 | 276767.32 |
| 142 | 2037-01 | 3140.46 | 657.32 | 2483.14 | 274284.18 |
| 143 | 2037-02 | 3140.46 | 651.42 | 2489.04 | 271795.15 |
| 144 | 2037-03 | 3140.46 | 645.51 | 2494.95 | 269300.20 |
| 145 | 2037-04 | 3140.46 | 639.59 | 2500.87 | 266799.32 |
| 146 | 2037-05 | 3140.46 | 633.65 | 2506.81 | 264292.51 |
| 147 | 2037-06 | 3140.46 | 627.69 | 2512.77 | 261779.74 |
| 148 | 2037-07 | 3140.46 | 621.73 | 2518.73 | 259261.01 |
| 149 | 2037-08 | 3140.46 | 615.74 | 2524.72 | 256736.29 |
| 150 | 2037-09 | 3140.46 | 609.75 | 2530.71 | 254205.58 |
| 151 | 2037-10 | 3140.46 | 603.74 | 2536.72 | 251668.86 |
| 152 | 2037-11 | 3140.46 | 597.71 | 2542.75 | 249126.11 |
| 153 | 2037-12 | 3140.46 | 591.67 | 2548.79 | 246577.32 |
| 154 | 2038-01 | 3140.46 | 585.62 | 2554.84 | 244022.48 |
| 155 | 2038-02 | 3140.46 | 579.55 | 2560.91 | 241461.57 |
| 156 | 2038-03 | 3140.46 | 573.47 | 2566.99 | 238894.58 |
| 157 | 2038-04 | 3140.46 | 567.37 | 2573.09 | 236321.50 |
| 158 | 2038-05 | 3140.46 | 561.26 | 2579.20 | 233742.30 |
| 159 | 2038-06 | 3140.46 | 555.14 | 2585.32 | 231156.97 |
| 160 | 2038-07 | 3140.46 | 549.00 | 2591.46 | 228565.51 |
| 161 | 2038-08 | 3140.46 | 542.84 | 2597.62 | 225967.89 |
| 162 | 2038-09 | 3140.46 | 536.67 | 2603.79 | 223364.10 |
| 163 | 2038-10 | 3140.46 | 530.49 | 2609.97 | 220754.13 |
| 164 | 2038-11 | 3140.46 | 524.29 | 2616.17 | 218137.96 |
| 165 | 2038-12 | 3140.46 | 518.08 | 2622.38 | 215515.58 |
| 166 | 2039-01 | 3140.46 | 511.85 | 2628.61 | 212886.97 |
| 167 | 2039-02 | 3140.46 | 505.61 | 2634.85 | 210252.11 |
| 168 | 2039-03 | 3140.46 | 499.35 | 2641.11 | 207611.00 |
| 169 | 2039-04 | 3140.46 | 493.08 | 2647.39 | 204963.61 |
| 170 | 2039-05 | 3140.46 | 486.79 | 2653.67 | 202309.94 |
| 171 | 2039-06 | 3140.46 | 480.49 | 2659.98 | 199649.96 |
| 172 | 2039-07 | 3140.46 | 474.17 | 2666.29 | 196983.67 |
| 173 | 2039-08 | 3140.46 | 467.84 | 2672.63 | 194311.05 |
| 174 | 2039-09 | 3140.46 | 461.49 | 2678.97 | 191632.07 |
| 175 | 2039-10 | 3140.46 | 455.13 | 2685.34 | 188946.74 |
| 176 | 2039-11 | 3140.46 | 448.75 | 2691.71 | 186255.02 |
| 177 | 2039-12 | 3140.46 | 442.36 | 2698.11 | 183556.92 |
| 178 | 2040-01 | 3140.46 | 435.95 | 2704.51 | 180852.41 |
| 179 | 2040-02 | 3140.46 | 429.52 | 2710.94 | 178141.47 |
| 180 | 2040-03 | 3140.46 | 423.09 | 2717.38 | 175424.09 |
| 181 | 2040-04 | 3140.46 | 416.63 | 2723.83 | 172700.26 |
| 182 | 2040-05 | 3140.46 | 410.16 | 2730.30 | 169969.96 |
| 183 | 2040-06 | 3140.46 | 403.68 | 2736.78 | 167233.18 |
| 184 | 2040-07 | 3140.46 | 397.18 | 2743.28 | 164489.90 |
| 185 | 2040-08 | 3140.46 | 390.66 | 2749.80 | 161740.10 |
| 186 | 2040-09 | 3140.46 | 384.13 | 2756.33 | 158983.77 |
| 187 | 2040-10 | 3140.46 | 377.59 | 2762.88 | 156220.90 |
| 188 | 2040-11 | 3140.46 | 371.02 | 2769.44 | 153451.46 |
| 189 | 2040-12 | 3140.46 | 364.45 | 2776.01 | 150675.45 |
| 190 | 2041-01 | 3140.46 | 357.85 | 2782.61 | 147892.84 |
| 191 | 2041-02 | 3140.46 | 351.25 | 2789.22 | 145103.62 |
| 192 | 2041-03 | 3140.46 | 344.62 | 2795.84 | 142307.78 |
| 193 | 2041-04 | 3140.46 | 337.98 | 2802.48 | 139505.30 |
| 194 | 2041-05 | 3140.46 | 331.33 | 2809.14 | 136696.17 |
| 195 | 2041-06 | 3140.46 | 324.65 | 2815.81 | 133880.36 |
| 196 | 2041-07 | 3140.46 | 317.97 | 2822.50 | 131057.86 |
| 197 | 2041-08 | 3140.46 | 311.26 | 2829.20 | 128228.66 |
| 198 | 2041-09 | 3140.46 | 304.54 | 2835.92 | 125392.74 |
| 199 | 2041-10 | 3140.46 | 297.81 | 2842.65 | 122550.09 |
| 200 | 2041-11 | 3140.46 | 291.06 | 2849.41 | 119700.69 |
| 201 | 2041-12 | 3140.46 | 284.29 | 2856.17 | 116844.51 |
| 202 | 2042-01 | 3140.46 | 277.51 | 2862.96 | 113981.56 |
| 203 | 2042-02 | 3140.46 | 270.71 | 2869.76 | 111111.80 |
| 204 | 2042-03 | 3140.46 | 263.89 | 2876.57 | 108235.23 |
| 205 | 2042-04 | 3140.46 | 257.06 | 2883.40 | 105351.83 |
| 206 | 2042-05 | 3140.46 | 250.21 | 2890.25 | 102461.58 |
| 207 | 2042-06 | 3140.46 | 243.35 | 2897.12 | 99564.46 |
| 208 | 2042-07 | 3140.46 | 236.47 | 2904.00 | 96660.47 |
| 209 | 2042-08 | 3140.46 | 229.57 | 2910.89 | 93749.57 |
| 210 | 2042-09 | 3140.46 | 222.66 | 2917.81 | 90831.77 |
| 211 | 2042-10 | 3140.46 | 215.73 | 2924.74 | 87907.03 |
| 212 | 2042-11 | 3140.46 | 208.78 | 2931.68 | 84975.35 |
| 213 | 2042-12 | 3140.46 | 201.82 | 2938.65 | 82036.70 |
| 214 | 2043-01 | 3140.46 | 194.84 | 2945.62 | 79091.08 |
| 215 | 2043-02 | 3140.46 | 187.84 | 2952.62 | 76138.46 |
| 216 | 2043-03 | 3140.46 | 180.83 | 2959.63 | 73178.83 |
| 217 | 2043-04 | 3140.46 | 173.80 | 2966.66 | 70212.16 |
| 218 | 2043-05 | 3140.46 | 166.75 | 2973.71 | 67238.46 |
| 219 | 2043-06 | 3140.46 | 159.69 | 2980.77 | 64257.69 |
| 220 | 2043-07 | 3140.46 | 152.61 | 2987.85 | 61269.84 |
| 221 | 2043-08 | 3140.46 | 145.52 | 2994.95 | 58274.89 |
| 222 | 2043-09 | 3140.46 | 138.40 | 3002.06 | 55272.83 |
| 223 | 2043-10 | 3140.46 | 131.27 | 3009.19 | 52263.64 |
| 224 | 2043-11 | 3140.46 | 124.13 | 3016.34 | 49247.31 |
| 225 | 2043-12 | 3140.46 | 116.96 | 3023.50 | 46223.81 |
| 226 | 2044-01 | 3140.46 | 109.78 | 3030.68 | 43193.13 |
| 227 | 2044-02 | 3140.46 | 102.58 | 3037.88 | 40155.25 |
| 228 | 2044-03 | 3140.46 | 95.37 | 3045.09 | 37110.16 |
| 229 | 2044-04 | 3140.46 | 88.14 | 3052.32 | 34057.83 |
| 230 | 2044-05 | 3140.46 | 80.89 | 3059.57 | 30998.26 |
| 231 | 2044-06 | 3140.46 | 73.62 | 3066.84 | 27931.42 |
| 232 | 2044-07 | 3140.46 | 66.34 | 3074.12 | 24857.29 |
| 233 | 2044-08 | 3140.46 | 59.04 | 3081.43 | 21775.87 |
| 234 | 2044-09 | 3140.46 | 51.72 | 3088.74 | 18687.13 |
| 235 | 2044-10 | 3140.46 | 44.38 | 3096.08 | 15591.05 |
| 236 | 2044-11 | 3140.46 | 37.03 | 3103.43 | 12487.61 |
| 237 | 2044-12 | 3140.46 | 29.66 | 3110.80 | 9376.81 |
| 238 | 2045-01 | 3140.46 | 22.27 | 3118.19 | 6258.62 |
| 239 | 2045-02 | 3140.46 | 14.86 | 3125.60 | 3133.02 |
| 240 | 2045-03 | 3140.46 | 7.44 | 3133.02 | 0.00 |
等额本金还款方式：
贷款总额：57.4万
还款月数：20年
首月还款：3754.92元
每月递减：5.68元
利息总额：16.43万
本息合计：73.83万
节省利息：15439.14元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 3754.92 | 1363.25 | 2391.67 | 571608.33 |
| 2 | 2025-05 | 3749.24 | 1357.57 | 2391.67 | 569216.67 |
| 3 | 2025-06 | 3743.56 | 1351.89 | 2391.67 | 566825.00 |
| 4 | 2025-07 | 3737.88 | 1346.21 | 2391.67 | 564433.33 |
| 5 | 2025-08 | 3732.20 | 1340.53 | 2391.67 | 562041.67 |
| 6 | 2025-09 | 3726.52 | 1334.85 | 2391.67 | 559650.00 |
| 7 | 2025-10 | 3720.84 | 1329.17 | 2391.67 | 557258.33 |
| 8 | 2025-11 | 3715.16 | 1323.49 | 2391.67 | 554866.67 |
| 9 | 2025-12 | 3709.47 | 1317.81 | 2391.67 | 552475.00 |
| 10 | 2026-01 | 3703.79 | 1312.13 | 2391.67 | 550083.33 |
| 11 | 2026-02 | 3698.11 | 1306.45 | 2391.67 | 547691.67 |
| 12 | 2026-03 | 3692.43 | 1300.77 | 2391.67 | 545300.00 |
| 13 | 2026-04 | 3686.75 | 1295.09 | 2391.67 | 542908.33 |
| 14 | 2026-05 | 3681.07 | 1289.41 | 2391.67 | 540516.67 |
| 15 | 2026-06 | 3675.39 | 1283.73 | 2391.67 | 538125.00 |
| 16 | 2026-07 | 3669.71 | 1278.05 | 2391.67 | 535733.33 |
| 17 | 2026-08 | 3664.03 | 1272.37 | 2391.67 | 533341.67 |
| 18 | 2026-09 | 3658.35 | 1266.69 | 2391.67 | 530950.00 |
| 19 | 2026-10 | 3652.67 | 1261.01 | 2391.67 | 528558.33 |
| 20 | 2026-11 | 3646.99 | 1255.33 | 2391.67 | 526166.67 |
| 21 | 2026-12 | 3641.31 | 1249.65 | 2391.67 | 523775.00 |
| 22 | 2027-01 | 3635.63 | 1243.97 | 2391.67 | 521383.33 |
| 23 | 2027-02 | 3629.95 | 1238.29 | 2391.67 | 518991.67 |
| 24 | 2027-03 | 3624.27 | 1232.61 | 2391.67 | 516600.00 |
| 25 | 2027-04 | 3618.59 | 1226.92 | 2391.67 | 514208.33 |
| 26 | 2027-05 | 3612.91 | 1221.24 | 2391.67 | 511816.67 |
| 27 | 2027-06 | 3607.23 | 1215.56 | 2391.67 | 509425.00 |
| 28 | 2027-07 | 3601.55 | 1209.88 | 2391.67 | 507033.33 |
| 29 | 2027-08 | 3595.87 | 1204.20 | 2391.67 | 504641.67 |
| 30 | 2027-09 | 3590.19 | 1198.52 | 2391.67 | 502250.00 |
| 31 | 2027-10 | 3584.51 | 1192.84 | 2391.67 | 499858.33 |
| 32 | 2027-11 | 3578.83 | 1187.16 | 2391.67 | 497466.67 |
| 33 | 2027-12 | 3573.15 | 1181.48 | 2391.67 | 495075.00 |
| 34 | 2028-01 | 3567.47 | 1175.80 | 2391.67 | 492683.33 |
| 35 | 2028-02 | 3561.79 | 1170.12 | 2391.67 | 490291.67 |
| 36 | 2028-03 | 3556.11 | 1164.44 | 2391.67 | 487900.00 |
| 37 | 2028-04 | 3550.43 | 1158.76 | 2391.67 | 485508.33 |
| 38 | 2028-05 | 3544.75 | 1153.08 | 2391.67 | 483116.67 |
| 39 | 2028-06 | 3539.07 | 1147.40 | 2391.67 | 480725.00 |
| 40 | 2028-07 | 3533.39 | 1141.72 | 2391.67 | 478333.33 |
| 41 | 2028-08 | 3527.71 | 1136.04 | 2391.67 | 475941.67 |
| 42 | 2028-09 | 3522.03 | 1130.36 | 2391.67 | 473550.00 |
| 43 | 2028-10 | 3516.35 | 1124.68 | 2391.67 | 471158.33 |
| 44 | 2028-11 | 3510.67 | 1119.00 | 2391.67 | 468766.67 |
| 45 | 2028-12 | 3504.99 | 1113.32 | 2391.67 | 466375.00 |
| 46 | 2029-01 | 3499.31 | 1107.64 | 2391.67 | 463983.33 |
| 47 | 2029-02 | 3493.63 | 1101.96 | 2391.67 | 461591.67 |
| 48 | 2029-03 | 3487.95 | 1096.28 | 2391.67 | 459200.00 |
| 49 | 2029-04 | 3482.27 | 1090.60 | 2391.67 | 456808.33 |
| 50 | 2029-05 | 3476.59 | 1084.92 | 2391.67 | 454416.67 |
| 51 | 2029-06 | 3470.91 | 1079.24 | 2391.67 | 452025.00 |
| 52 | 2029-07 | 3465.23 | 1073.56 | 2391.67 | 449633.33 |
| 53 | 2029-08 | 3459.55 | 1067.88 | 2391.67 | 447241.67 |
| 54 | 2029-09 | 3453.87 | 1062.20 | 2391.67 | 444850.00 |
| 55 | 2029-10 | 3448.19 | 1056.52 | 2391.67 | 442458.33 |
| 56 | 2029-11 | 3442.51 | 1050.84 | 2391.67 | 440066.67 |
| 57 | 2029-12 | 3436.82 | 1045.16 | 2391.67 | 437675.00 |
| 58 | 2030-01 | 3431.14 | 1039.48 | 2391.67 | 435283.33 |
| 59 | 2030-02 | 3425.46 | 1033.80 | 2391.67 | 432891.67 |
| 60 | 2030-03 | 3419.78 | 1028.12 | 2391.67 | 430500.00 |
| 61 | 2030-04 | 3414.10 | 1022.44 | 2391.67 | 428108.33 |
| 62 | 2030-05 | 3408.42 | 1016.76 | 2391.67 | 425716.67 |
| 63 | 2030-06 | 3402.74 | 1011.08 | 2391.67 | 423325.00 |
| 64 | 2030-07 | 3397.06 | 1005.40 | 2391.67 | 420933.33 |
| 65 | 2030-08 | 3391.38 | 999.72 | 2391.67 | 418541.67 |
| 66 | 2030-09 | 3385.70 | 994.04 | 2391.67 | 416150.00 |
| 67 | 2030-10 | 3380.02 | 988.36 | 2391.67 | 413758.33 |
| 68 | 2030-11 | 3374.34 | 982.68 | 2391.67 | 411366.67 |
| 69 | 2030-12 | 3368.66 | 977.00 | 2391.67 | 408975.00 |
| 70 | 2031-01 | 3362.98 | 971.32 | 2391.67 | 406583.33 |
| 71 | 2031-02 | 3357.30 | 965.64 | 2391.67 | 404191.67 |
| 72 | 2031-03 | 3351.62 | 959.96 | 2391.67 | 401800.00 |
| 73 | 2031-04 | 3345.94 | 954.27 | 2391.67 | 399408.33 |
| 74 | 2031-05 | 3340.26 | 948.59 | 2391.67 | 397016.67 |
| 75 | 2031-06 | 3334.58 | 942.91 | 2391.67 | 394625.00 |
| 76 | 2031-07 | 3328.90 | 937.23 | 2391.67 | 392233.33 |
| 77 | 2031-08 | 3323.22 | 931.55 | 2391.67 | 389841.67 |
| 78 | 2031-09 | 3317.54 | 925.87 | 2391.67 | 387450.00 |
| 79 | 2031-10 | 3311.86 | 920.19 | 2391.67 | 385058.33 |
| 80 | 2031-11 | 3306.18 | 914.51 | 2391.67 | 382666.67 |
| 81 | 2031-12 | 3300.50 | 908.83 | 2391.67 | 380275.00 |
| 82 | 2032-01 | 3294.82 | 903.15 | 2391.67 | 377883.33 |
| 83 | 2032-02 | 3289.14 | 897.47 | 2391.67 | 375491.67 |
| 84 | 2032-03 | 3283.46 | 891.79 | 2391.67 | 373100.00 |
| 85 | 2032-04 | 3277.78 | 886.11 | 2391.67 | 370708.33 |
| 86 | 2032-05 | 3272.10 | 880.43 | 2391.67 | 368316.67 |
| 87 | 2032-06 | 3266.42 | 874.75 | 2391.67 | 365925.00 |
| 88 | 2032-07 | 3260.74 | 869.07 | 2391.67 | 363533.33 |
| 89 | 2032-08 | 3255.06 | 863.39 | 2391.67 | 361141.67 |
| 90 | 2032-09 | 3249.38 | 857.71 | 2391.67 | 358750.00 |
| 91 | 2032-10 | 3243.70 | 852.03 | 2391.67 | 356358.33 |
| 92 | 2032-11 | 3238.02 | 846.35 | 2391.67 | 353966.67 |
| 93 | 2032-12 | 3232.34 | 840.67 | 2391.67 | 351575.00 |
| 94 | 2033-01 | 3226.66 | 834.99 | 2391.67 | 349183.33 |
| 95 | 2033-02 | 3220.98 | 829.31 | 2391.67 | 346791.67 |
| 96 | 2033-03 | 3215.30 | 823.63 | 2391.67 | 344400.00 |
| 97 | 2033-04 | 3209.62 | 817.95 | 2391.67 | 342008.33 |
| 98 | 2033-05 | 3203.94 | 812.27 | 2391.67 | 339616.67 |
| 99 | 2033-06 | 3198.26 | 806.59 | 2391.67 | 337225.00 |
| 100 | 2033-07 | 3192.58 | 800.91 | 2391.67 | 334833.33 |
| 101 | 2033-08 | 3186.90 | 795.23 | 2391.67 | 332441.67 |
| 102 | 2033-09 | 3181.22 | 789.55 | 2391.67 | 330050.00 |
| 103 | 2033-10 | 3175.54 | 783.87 | 2391.67 | 327658.33 |
| 104 | 2033-11 | 3169.86 | 778.19 | 2391.67 | 325266.67 |
| 105 | 2033-12 | 3164.17 | 772.51 | 2391.67 | 322875.00 |
| 106 | 2034-01 | 3158.49 | 766.83 | 2391.67 | 320483.33 |
| 107 | 2034-02 | 3152.81 | 761.15 | 2391.67 | 318091.67 |
| 108 | 2034-03 | 3147.13 | 755.47 | 2391.67 | 315700.00 |
| 109 | 2034-04 | 3141.45 | 749.79 | 2391.67 | 313308.33 |
| 110 | 2034-05 | 3135.77 | 744.11 | 2391.67 | 310916.67 |
| 111 | 2034-06 | 3130.09 | 738.43 | 2391.67 | 308525.00 |
| 112 | 2034-07 | 3124.41 | 732.75 | 2391.67 | 306133.33 |
| 113 | 2034-08 | 3118.73 | 727.07 | 2391.67 | 303741.67 |
| 114 | 2034-09 | 3113.05 | 721.39 | 2391.67 | 301350.00 |
| 115 | 2034-10 | 3107.37 | 715.71 | 2391.67 | 298958.33 |
| 116 | 2034-11 | 3101.69 | 710.03 | 2391.67 | 296566.67 |
| 117 | 2034-12 | 3096.01 | 704.35 | 2391.67 | 294175.00 |
| 118 | 2035-01 | 3090.33 | 698.67 | 2391.67 | 291783.33 |
| 119 | 2035-02 | 3084.65 | 692.99 | 2391.67 | 289391.67 |
| 120 | 2035-03 | 3078.97 | 687.31 | 2391.67 | 287000.00 |
| 121 | 2035-04 | 3073.29 | 681.63 | 2391.67 | 284608.33 |
| 122 | 2035-05 | 3067.61 | 675.94 | 2391.67 | 282216.67 |
| 123 | 2035-06 | 3061.93 | 670.26 | 2391.67 | 279825.00 |
| 124 | 2035-07 | 3056.25 | 664.58 | 2391.67 | 277433.33 |
| 125 | 2035-08 | 3050.57 | 658.90 | 2391.67 | 275041.67 |
| 126 | 2035-09 | 3044.89 | 653.22 | 2391.67 | 272650.00 |
| 127 | 2035-10 | 3039.21 | 647.54 | 2391.67 | 270258.33 |
| 128 | 2035-11 | 3033.53 | 641.86 | 2391.67 | 267866.67 |
| 129 | 2035-12 | 3027.85 | 636.18 | 2391.67 | 265475.00 |
| 130 | 2036-01 | 3022.17 | 630.50 | 2391.67 | 263083.33 |
| 131 | 2036-02 | 3016.49 | 624.82 | 2391.67 | 260691.67 |
| 132 | 2036-03 | 3010.81 | 619.14 | 2391.67 | 258300.00 |
| 133 | 2036-04 | 3005.13 | 613.46 | 2391.67 | 255908.33 |
| 134 | 2036-05 | 2999.45 | 607.78 | 2391.67 | 253516.67 |
| 135 | 2036-06 | 2993.77 | 602.10 | 2391.67 | 251125.00 |
| 136 | 2036-07 | 2988.09 | 596.42 | 2391.67 | 248733.33 |
| 137 | 2036-08 | 2982.41 | 590.74 | 2391.67 | 246341.67 |
| 138 | 2036-09 | 2976.73 | 585.06 | 2391.67 | 243950.00 |
| 139 | 2036-10 | 2971.05 | 579.38 | 2391.67 | 241558.33 |
| 140 | 2036-11 | 2965.37 | 573.70 | 2391.67 | 239166.67 |
| 141 | 2036-12 | 2959.69 | 568.02 | 2391.67 | 236775.00 |
| 142 | 2037-01 | 2954.01 | 562.34 | 2391.67 | 234383.33 |
| 143 | 2037-02 | 2948.33 | 556.66 | 2391.67 | 231991.67 |
| 144 | 2037-03 | 2942.65 | 550.98 | 2391.67 | 229600.00 |
| 145 | 2037-04 | 2936.97 | 545.30 | 2391.67 | 227208.33 |
| 146 | 2037-05 | 2931.29 | 539.62 | 2391.67 | 224816.67 |
| 147 | 2037-06 | 2925.61 | 533.94 | 2391.67 | 222425.00 |
| 148 | 2037-07 | 2919.93 | 528.26 | 2391.67 | 220033.33 |
| 149 | 2037-08 | 2914.25 | 522.58 | 2391.67 | 217641.67 |
| 150 | 2037-09 | 2908.57 | 516.90 | 2391.67 | 215250.00 |
| 151 | 2037-10 | 2902.89 | 511.22 | 2391.67 | 212858.33 |
| 152 | 2037-11 | 2897.21 | 505.54 | 2391.67 | 210466.67 |
| 153 | 2037-12 | 2891.52 | 499.86 | 2391.67 | 208075.00 |
| 154 | 2038-01 | 2885.84 | 494.18 | 2391.67 | 205683.33 |
| 155 | 2038-02 | 2880.16 | 488.50 | 2391.67 | 203291.67 |
| 156 | 2038-03 | 2874.48 | 482.82 | 2391.67 | 200900.00 |
| 157 | 2038-04 | 2868.80 | 477.14 | 2391.67 | 198508.33 |
| 158 | 2038-05 | 2863.12 | 471.46 | 2391.67 | 196116.67 |
| 159 | 2038-06 | 2857.44 | 465.78 | 2391.67 | 193725.00 |
| 160 | 2038-07 | 2851.76 | 460.10 | 2391.67 | 191333.33 |
| 161 | 2038-08 | 2846.08 | 454.42 | 2391.67 | 188941.67 |
| 162 | 2038-09 | 2840.40 | 448.74 | 2391.67 | 186550.00 |
| 163 | 2038-10 | 2834.72 | 443.06 | 2391.67 | 184158.33 |
| 164 | 2038-11 | 2829.04 | 437.38 | 2391.67 | 181766.67 |
| 165 | 2038-12 | 2823.36 | 431.70 | 2391.67 | 179375.00 |
| 166 | 2039-01 | 2817.68 | 426.02 | 2391.67 | 176983.33 |
| 167 | 2039-02 | 2812.00 | 420.34 | 2391.67 | 174591.67 |
| 168 | 2039-03 | 2806.32 | 414.66 | 2391.67 | 172200.00 |
| 169 | 2039-04 | 2800.64 | 408.97 | 2391.67 | 169808.33 |
| 170 | 2039-05 | 2794.96 | 403.29 | 2391.67 | 167416.67 |
| 171 | 2039-06 | 2789.28 | 397.61 | 2391.67 | 165025.00 |
| 172 | 2039-07 | 2783.60 | 391.93 | 2391.67 | 162633.33 |
| 173 | 2039-08 | 2777.92 | 386.25 | 2391.67 | 160241.67 |
| 174 | 2039-09 | 2772.24 | 380.57 | 2391.67 | 157850.00 |
| 175 | 2039-10 | 2766.56 | 374.89 | 2391.67 | 155458.33 |
| 176 | 2039-11 | 2760.88 | 369.21 | 2391.67 | 153066.67 |
| 177 | 2039-12 | 2755.20 | 363.53 | 2391.67 | 150675.00 |
| 178 | 2040-01 | 2749.52 | 357.85 | 2391.67 | 148283.33 |
| 179 | 2040-02 | 2743.84 | 352.17 | 2391.67 | 145891.67 |
| 180 | 2040-03 | 2738.16 | 346.49 | 2391.67 | 143500.00 |
| 181 | 2040-04 | 2732.48 | 340.81 | 2391.67 | 141108.33 |
| 182 | 2040-05 | 2726.80 | 335.13 | 2391.67 | 138716.67 |
| 183 | 2040-06 | 2721.12 | 329.45 | 2391.67 | 136325.00 |
| 184 | 2040-07 | 2715.44 | 323.77 | 2391.67 | 133933.33 |
| 185 | 2040-08 | 2709.76 | 318.09 | 2391.67 | 131541.67 |
| 186 | 2040-09 | 2704.08 | 312.41 | 2391.67 | 129150.00 |
| 187 | 2040-10 | 2698.40 | 306.73 | 2391.67 | 126758.33 |
| 188 | 2040-11 | 2692.72 | 301.05 | 2391.67 | 124366.67 |
| 189 | 2040-12 | 2687.04 | 295.37 | 2391.67 | 121975.00 |
| 190 | 2041-01 | 2681.36 | 289.69 | 2391.67 | 119583.33 |
| 191 | 2041-02 | 2675.68 | 284.01 | 2391.67 | 117191.67 |
| 192 | 2041-03 | 2670.00 | 278.33 | 2391.67 | 114800.00 |
| 193 | 2041-04 | 2664.32 | 272.65 | 2391.67 | 112408.33 |
| 194 | 2041-05 | 2658.64 | 266.97 | 2391.67 | 110016.67 |
| 195 | 2041-06 | 2652.96 | 261.29 | 2391.67 | 107625.00 |
| 196 | 2041-07 | 2647.28 | 255.61 | 2391.67 | 105233.33 |
| 197 | 2041-08 | 2641.60 | 249.93 | 2391.67 | 102841.67 |
| 198 | 2041-09 | 2635.92 | 244.25 | 2391.67 | 100450.00 |
| 199 | 2041-10 | 2630.24 | 238.57 | 2391.67 | 98058.33 |
| 200 | 2041-11 | 2624.56 | 232.89 | 2391.67 | 95666.67 |
| 201 | 2041-12 | 2618.88 | 227.21 | 2391.67 | 93275.00 |
| 202 | 2042-01 | 2613.19 | 221.53 | 2391.67 | 90883.33 |
| 203 | 2042-02 | 2607.51 | 215.85 | 2391.67 | 88491.67 |
| 204 | 2042-03 | 2601.83 | 210.17 | 2391.67 | 86100.00 |
| 205 | 2042-04 | 2596.15 | 204.49 | 2391.67 | 83708.33 |
| 206 | 2042-05 | 2590.47 | 198.81 | 2391.67 | 81316.67 |
| 207 | 2042-06 | 2584.79 | 193.13 | 2391.67 | 78925.00 |
| 208 | 2042-07 | 2579.11 | 187.45 | 2391.67 | 76533.33 |
| 209 | 2042-08 | 2573.43 | 181.77 | 2391.67 | 74141.67 |
| 210 | 2042-09 | 2567.75 | 176.09 | 2391.67 | 71750.00 |
| 211 | 2042-10 | 2562.07 | 170.41 | 2391.67 | 69358.33 |
| 212 | 2042-11 | 2556.39 | 164.73 | 2391.67 | 66966.67 |
| 213 | 2042-12 | 2550.71 | 159.05 | 2391.67 | 64575.00 |
| 214 | 2043-01 | 2545.03 | 153.37 | 2391.67 | 62183.33 |
| 215 | 2043-02 | 2539.35 | 147.69 | 2391.67 | 59791.67 |
| 216 | 2043-03 | 2533.67 | 142.01 | 2391.67 | 57400.00 |
| 217 | 2043-04 | 2527.99 | 136.33 | 2391.67 | 55008.33 |
| 218 | 2043-05 | 2522.31 | 130.64 | 2391.67 | 52616.67 |
| 219 | 2043-06 | 2516.63 | 124.96 | 2391.67 | 50225.00 |
| 220 | 2043-07 | 2510.95 | 119.28 | 2391.67 | 47833.33 |
| 221 | 2043-08 | 2505.27 | 113.60 | 2391.67 | 45441.67 |
| 222 | 2043-09 | 2499.59 | 107.92 | 2391.67 | 43050.00 |
| 223 | 2043-10 | 2493.91 | 102.24 | 2391.67 | 40658.33 |
| 224 | 2043-11 | 2488.23 | 96.56 | 2391.67 | 38266.67 |
| 225 | 2043-12 | 2482.55 | 90.88 | 2391.67 | 35875.00 |
| 226 | 2044-01 | 2476.87 | 85.20 | 2391.67 | 33483.33 |
| 227 | 2044-02 | 2471.19 | 79.52 | 2391.67 | 31091.67 |
| 228 | 2044-03 | 2465.51 | 73.84 | 2391.67 | 28700.00 |
| 229 | 2044-04 | 2459.83 | 68.16 | 2391.67 | 26308.33 |
| 230 | 2044-05 | 2454.15 | 62.48 | 2391.67 | 23916.67 |
| 231 | 2044-06 | 2448.47 | 56.80 | 2391.67 | 21525.00 |
| 232 | 2044-07 | 2442.79 | 51.12 | 2391.67 | 19133.33 |
| 233 | 2044-08 | 2437.11 | 45.44 | 2391.67 | 16741.67 |
| 234 | 2044-09 | 2431.43 | 39.76 | 2391.67 | 14350.00 |
| 235 | 2044-10 | 2425.75 | 34.08 | 2391.67 | 11958.33 |
| 236 | 2044-11 | 2420.07 | 28.40 | 2391.67 | 9566.67 |
| 237 | 2044-12 | 2414.39 | 22.72 | 2391.67 | 7175.00 |
| 238 | 2045-01 | 2408.71 | 17.04 | 2391.67 | 4783.33 |
| 239 | 2045-02 | 2403.03 | 11.36 | 2391.67 | 2391.67 |
| 240 | 2045-03 | 2397.35 | 5.68 | 2391.67 | 0.00 |