贷款57.6万（公积金贷款）房贷，还款20年2个月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：57.6万
还款月数：20年2个月
每月还款：3204.16元
利息总额：19.94万
本息合计：77.54万
| 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 | 3204.16 | 1488.00 | 1716.16 | 574283.84 |
| 2 | 2024-10 | 3204.16 | 1483.57 | 1720.59 | 572563.25 |
| 3 | 2024-11 | 3204.16 | 1479.12 | 1725.04 | 570838.21 |
| 4 | 2024-12 | 3204.16 | 1474.67 | 1729.50 | 569108.71 |
| 5 | 2025-01 | 3204.16 | 1470.20 | 1733.96 | 567374.75 |
| 6 | 2025-02 | 3204.16 | 1465.72 | 1738.44 | 565636.31 |
| 7 | 2025-03 | 3204.16 | 1461.23 | 1742.93 | 563893.37 |
| 8 | 2025-04 | 3204.16 | 1456.72 | 1747.44 | 562145.94 |
| 9 | 2025-05 | 3204.16 | 1452.21 | 1751.95 | 560393.99 |
| 10 | 2025-06 | 3204.16 | 1447.68 | 1756.48 | 558637.51 |
| 11 | 2025-07 | 3204.16 | 1443.15 | 1761.01 | 556876.50 |
| 12 | 2025-08 | 3204.16 | 1438.60 | 1765.56 | 555110.93 |
| 13 | 2025-09 | 3204.16 | 1434.04 | 1770.12 | 553340.81 |
| 14 | 2025-10 | 3204.16 | 1429.46 | 1774.70 | 551566.11 |
| 15 | 2025-11 | 3204.16 | 1424.88 | 1779.28 | 549786.83 |
| 16 | 2025-12 | 3204.16 | 1420.28 | 1783.88 | 548002.95 |
| 17 | 2026-01 | 3204.16 | 1415.67 | 1788.49 | 546214.47 |
| 18 | 2026-02 | 3204.16 | 1411.05 | 1793.11 | 544421.36 |
| 19 | 2026-03 | 3204.16 | 1406.42 | 1797.74 | 542623.62 |
| 20 | 2026-04 | 3204.16 | 1401.78 | 1802.38 | 540821.24 |
| 21 | 2026-05 | 3204.16 | 1397.12 | 1807.04 | 539014.20 |
| 22 | 2026-06 | 3204.16 | 1392.45 | 1811.71 | 537202.49 |
| 23 | 2026-07 | 3204.16 | 1387.77 | 1816.39 | 535386.10 |
| 24 | 2026-08 | 3204.16 | 1383.08 | 1821.08 | 533565.02 |
| 25 | 2026-09 | 3204.16 | 1378.38 | 1825.78 | 531739.24 |
| 26 | 2026-10 | 3204.16 | 1373.66 | 1830.50 | 529908.74 |
| 27 | 2026-11 | 3204.16 | 1368.93 | 1835.23 | 528073.51 |
| 28 | 2026-12 | 3204.16 | 1364.19 | 1839.97 | 526233.54 |
| 29 | 2027-01 | 3204.16 | 1359.44 | 1844.72 | 524388.81 |
| 30 | 2027-02 | 3204.16 | 1354.67 | 1849.49 | 522539.32 |
| 31 | 2027-03 | 3204.16 | 1349.89 | 1854.27 | 520685.06 |
| 32 | 2027-04 | 3204.16 | 1345.10 | 1859.06 | 518826.00 |
| 33 | 2027-05 | 3204.16 | 1340.30 | 1863.86 | 516962.14 |
| 34 | 2027-06 | 3204.16 | 1335.49 | 1868.68 | 515093.46 |
| 35 | 2027-07 | 3204.16 | 1330.66 | 1873.50 | 513219.96 |
| 36 | 2027-08 | 3204.16 | 1325.82 | 1878.34 | 511341.62 |
| 37 | 2027-09 | 3204.16 | 1320.97 | 1883.19 | 509458.42 |
| 38 | 2027-10 | 3204.16 | 1316.10 | 1888.06 | 507570.36 |
| 39 | 2027-11 | 3204.16 | 1311.22 | 1892.94 | 505677.43 |
| 40 | 2027-12 | 3204.16 | 1306.33 | 1897.83 | 503779.60 |
| 41 | 2028-01 | 3204.16 | 1301.43 | 1902.73 | 501876.87 |
| 42 | 2028-02 | 3204.16 | 1296.52 | 1907.65 | 499969.22 |
| 43 | 2028-03 | 3204.16 | 1291.59 | 1912.57 | 498056.65 |
| 44 | 2028-04 | 3204.16 | 1286.65 | 1917.51 | 496139.14 |
| 45 | 2028-05 | 3204.16 | 1281.69 | 1922.47 | 494216.67 |
| 46 | 2028-06 | 3204.16 | 1276.73 | 1927.43 | 492289.23 |
| 47 | 2028-07 | 3204.16 | 1271.75 | 1932.41 | 490356.82 |
| 48 | 2028-08 | 3204.16 | 1266.76 | 1937.41 | 488419.41 |
| 49 | 2028-09 | 3204.16 | 1261.75 | 1942.41 | 486477.00 |
| 50 | 2028-10 | 3204.16 | 1256.73 | 1947.43 | 484529.58 |
| 51 | 2028-11 | 3204.16 | 1251.70 | 1952.46 | 482577.12 |
| 52 | 2028-12 | 3204.16 | 1246.66 | 1957.50 | 480619.61 |
| 53 | 2029-01 | 3204.16 | 1241.60 | 1962.56 | 478657.05 |
| 54 | 2029-02 | 3204.16 | 1236.53 | 1967.63 | 476689.42 |
| 55 | 2029-03 | 3204.16 | 1231.45 | 1972.71 | 474716.71 |
| 56 | 2029-04 | 3204.16 | 1226.35 | 1977.81 | 472738.90 |
| 57 | 2029-05 | 3204.16 | 1221.24 | 1982.92 | 470755.98 |
| 58 | 2029-06 | 3204.16 | 1216.12 | 1988.04 | 468767.94 |
| 59 | 2029-07 | 3204.16 | 1210.98 | 1993.18 | 466774.76 |
| 60 | 2029-08 | 3204.16 | 1205.83 | 1998.33 | 464776.44 |
| 61 | 2029-09 | 3204.16 | 1200.67 | 2003.49 | 462772.95 |
| 62 | 2029-10 | 3204.16 | 1195.50 | 2008.66 | 460764.29 |
| 63 | 2029-11 | 3204.16 | 1190.31 | 2013.85 | 458750.43 |
| 64 | 2029-12 | 3204.16 | 1185.11 | 2019.06 | 456731.38 |
| 65 | 2030-01 | 3204.16 | 1179.89 | 2024.27 | 454707.11 |
| 66 | 2030-02 | 3204.16 | 1174.66 | 2029.50 | 452677.61 |
| 67 | 2030-03 | 3204.16 | 1169.42 | 2034.74 | 450642.86 |
| 68 | 2030-04 | 3204.16 | 1164.16 | 2040.00 | 448602.86 |
| 69 | 2030-05 | 3204.16 | 1158.89 | 2045.27 | 446557.59 |
| 70 | 2030-06 | 3204.16 | 1153.61 | 2050.55 | 444507.04 |
| 71 | 2030-07 | 3204.16 | 1148.31 | 2055.85 | 442451.19 |
| 72 | 2030-08 | 3204.16 | 1143.00 | 2061.16 | 440390.03 |
| 73 | 2030-09 | 3204.16 | 1137.67 | 2066.49 | 438323.54 |
| 74 | 2030-10 | 3204.16 | 1132.34 | 2071.82 | 436251.72 |
| 75 | 2030-11 | 3204.16 | 1126.98 | 2077.18 | 434174.54 |
| 76 | 2030-12 | 3204.16 | 1121.62 | 2082.54 | 432092.00 |
| 77 | 2031-01 | 3204.16 | 1116.24 | 2087.92 | 430004.07 |
| 78 | 2031-02 | 3204.16 | 1110.84 | 2093.32 | 427910.76 |
| 79 | 2031-03 | 3204.16 | 1105.44 | 2098.72 | 425812.03 |
| 80 | 2031-04 | 3204.16 | 1100.01 | 2104.15 | 423707.88 |
| 81 | 2031-05 | 3204.16 | 1094.58 | 2109.58 | 421598.30 |
| 82 | 2031-06 | 3204.16 | 1089.13 | 2115.03 | 419483.27 |
| 83 | 2031-07 | 3204.16 | 1083.67 | 2120.50 | 417362.78 |
| 84 | 2031-08 | 3204.16 | 1078.19 | 2125.97 | 415236.80 |
| 85 | 2031-09 | 3204.16 | 1072.70 | 2131.47 | 413105.34 |
| 86 | 2031-10 | 3204.16 | 1067.19 | 2136.97 | 410968.36 |
| 87 | 2031-11 | 3204.16 | 1061.67 | 2142.49 | 408825.87 |
| 88 | 2031-12 | 3204.16 | 1056.13 | 2148.03 | 406677.85 |
| 89 | 2032-01 | 3204.16 | 1050.58 | 2153.58 | 404524.27 |
| 90 | 2032-02 | 3204.16 | 1045.02 | 2159.14 | 402365.13 |
| 91 | 2032-03 | 3204.16 | 1039.44 | 2164.72 | 400200.41 |
| 92 | 2032-04 | 3204.16 | 1033.85 | 2170.31 | 398030.10 |
| 93 | 2032-05 | 3204.16 | 1028.24 | 2175.92 | 395854.19 |
| 94 | 2032-06 | 3204.16 | 1022.62 | 2181.54 | 393672.65 |
| 95 | 2032-07 | 3204.16 | 1016.99 | 2187.17 | 391485.48 |
| 96 | 2032-08 | 3204.16 | 1011.34 | 2192.82 | 389292.65 |
| 97 | 2032-09 | 3204.16 | 1005.67 | 2198.49 | 387094.16 |
| 98 | 2032-10 | 3204.16 | 999.99 | 2204.17 | 384890.00 |
| 99 | 2032-11 | 3204.16 | 994.30 | 2209.86 | 382680.14 |
| 100 | 2032-12 | 3204.16 | 988.59 | 2215.57 | 380464.57 |
| 101 | 2033-01 | 3204.16 | 982.87 | 2221.29 | 378243.27 |
| 102 | 2033-02 | 3204.16 | 977.13 | 2227.03 | 376016.24 |
| 103 | 2033-03 | 3204.16 | 971.38 | 2232.79 | 373783.45 |
| 104 | 2033-04 | 3204.16 | 965.61 | 2238.55 | 371544.90 |
| 105 | 2033-05 | 3204.16 | 959.82 | 2244.34 | 369300.56 |
| 106 | 2033-06 | 3204.16 | 954.03 | 2250.13 | 367050.43 |
| 107 | 2033-07 | 3204.16 | 948.21 | 2255.95 | 364794.48 |
| 108 | 2033-08 | 3204.16 | 942.39 | 2261.77 | 362532.71 |
| 109 | 2033-09 | 3204.16 | 936.54 | 2267.62 | 360265.09 |
| 110 | 2033-10 | 3204.16 | 930.68 | 2273.48 | 357991.61 |
| 111 | 2033-11 | 3204.16 | 924.81 | 2279.35 | 355712.27 |
| 112 | 2033-12 | 3204.16 | 918.92 | 2285.24 | 353427.03 |
| 113 | 2034-01 | 3204.16 | 913.02 | 2291.14 | 351135.89 |
| 114 | 2034-02 | 3204.16 | 907.10 | 2297.06 | 348838.83 |
| 115 | 2034-03 | 3204.16 | 901.17 | 2302.99 | 346535.83 |
| 116 | 2034-04 | 3204.16 | 895.22 | 2308.94 | 344226.89 |
| 117 | 2034-05 | 3204.16 | 889.25 | 2314.91 | 341911.98 |
| 118 | 2034-06 | 3204.16 | 883.27 | 2320.89 | 339591.09 |
| 119 | 2034-07 | 3204.16 | 877.28 | 2326.88 | 337264.21 |
| 120 | 2034-08 | 3204.16 | 871.27 | 2332.89 | 334931.32 |
| 121 | 2034-09 | 3204.16 | 865.24 | 2338.92 | 332592.39 |
| 122 | 2034-10 | 3204.16 | 859.20 | 2344.96 | 330247.43 |
| 123 | 2034-11 | 3204.16 | 853.14 | 2351.02 | 327896.41 |
| 124 | 2034-12 | 3204.16 | 847.07 | 2357.09 | 325539.31 |
| 125 | 2035-01 | 3204.16 | 840.98 | 2363.18 | 323176.13 |
| 126 | 2035-02 | 3204.16 | 834.87 | 2369.29 | 320806.84 |
| 127 | 2035-03 | 3204.16 | 828.75 | 2375.41 | 318431.43 |
| 128 | 2035-04 | 3204.16 | 822.61 | 2381.55 | 316049.89 |
| 129 | 2035-05 | 3204.16 | 816.46 | 2387.70 | 313662.19 |
| 130 | 2035-06 | 3204.16 | 810.29 | 2393.87 | 311268.32 |
| 131 | 2035-07 | 3204.16 | 804.11 | 2400.05 | 308868.27 |
| 132 | 2035-08 | 3204.16 | 797.91 | 2406.25 | 306462.02 |
| 133 | 2035-09 | 3204.16 | 791.69 | 2412.47 | 304049.55 |
| 134 | 2035-10 | 3204.16 | 785.46 | 2418.70 | 301630.85 |
| 135 | 2035-11 | 3204.16 | 779.21 | 2424.95 | 299205.90 |
| 136 | 2035-12 | 3204.16 | 772.95 | 2431.21 | 296774.69 |
| 137 | 2036-01 | 3204.16 | 766.67 | 2437.49 | 294337.20 |
| 138 | 2036-02 | 3204.16 | 760.37 | 2443.79 | 291893.41 |
| 139 | 2036-03 | 3204.16 | 754.06 | 2450.10 | 289443.31 |
| 140 | 2036-04 | 3204.16 | 747.73 | 2456.43 | 286986.88 |
| 141 | 2036-05 | 3204.16 | 741.38 | 2462.78 | 284524.10 |
| 142 | 2036-06 | 3204.16 | 735.02 | 2469.14 | 282054.96 |
| 143 | 2036-07 | 3204.16 | 728.64 | 2475.52 | 279579.44 |
| 144 | 2036-08 | 3204.16 | 722.25 | 2481.91 | 277097.53 |
| 145 | 2036-09 | 3204.16 | 715.84 | 2488.33 | 274609.20 |
| 146 | 2036-10 | 3204.16 | 709.41 | 2494.75 | 272114.45 |
| 147 | 2036-11 | 3204.16 | 702.96 | 2501.20 | 269613.25 |
| 148 | 2036-12 | 3204.16 | 696.50 | 2507.66 | 267105.59 |
| 149 | 2037-01 | 3204.16 | 690.02 | 2514.14 | 264591.45 |
| 150 | 2037-02 | 3204.16 | 683.53 | 2520.63 | 262070.82 |
| 151 | 2037-03 | 3204.16 | 677.02 | 2527.14 | 259543.67 |
| 152 | 2037-04 | 3204.16 | 670.49 | 2533.67 | 257010.00 |
| 153 | 2037-05 | 3204.16 | 663.94 | 2540.22 | 254469.78 |
| 154 | 2037-06 | 3204.16 | 657.38 | 2546.78 | 251923.00 |
| 155 | 2037-07 | 3204.16 | 650.80 | 2553.36 | 249369.64 |
| 156 | 2037-08 | 3204.16 | 644.20 | 2559.96 | 246809.69 |
| 157 | 2037-09 | 3204.16 | 637.59 | 2566.57 | 244243.12 |
| 158 | 2037-10 | 3204.16 | 630.96 | 2573.20 | 241669.92 |
| 159 | 2037-11 | 3204.16 | 624.31 | 2579.85 | 239090.07 |
| 160 | 2037-12 | 3204.16 | 617.65 | 2586.51 | 236503.56 |
| 161 | 2038-01 | 3204.16 | 610.97 | 2593.19 | 233910.37 |
| 162 | 2038-02 | 3204.16 | 604.27 | 2599.89 | 231310.47 |
| 163 | 2038-03 | 3204.16 | 597.55 | 2606.61 | 228703.87 |
| 164 | 2038-04 | 3204.16 | 590.82 | 2613.34 | 226090.52 |
| 165 | 2038-05 | 3204.16 | 584.07 | 2620.09 | 223470.43 |
| 166 | 2038-06 | 3204.16 | 577.30 | 2626.86 | 220843.57 |
| 167 | 2038-07 | 3204.16 | 570.51 | 2633.65 | 218209.92 |
| 168 | 2038-08 | 3204.16 | 563.71 | 2640.45 | 215569.47 |
| 169 | 2038-09 | 3204.16 | 556.89 | 2647.27 | 212922.20 |
| 170 | 2038-10 | 3204.16 | 550.05 | 2654.11 | 210268.08 |
| 171 | 2038-11 | 3204.16 | 543.19 | 2660.97 | 207607.12 |
| 172 | 2038-12 | 3204.16 | 536.32 | 2667.84 | 204939.27 |
| 173 | 2039-01 | 3204.16 | 529.43 | 2674.73 | 202264.54 |
| 174 | 2039-02 | 3204.16 | 522.52 | 2681.64 | 199582.90 |
| 175 | 2039-03 | 3204.16 | 515.59 | 2688.57 | 196894.32 |
| 176 | 2039-04 | 3204.16 | 508.64 | 2695.52 | 194198.81 |
| 177 | 2039-05 | 3204.16 | 501.68 | 2702.48 | 191496.33 |
| 178 | 2039-06 | 3204.16 | 494.70 | 2709.46 | 188786.86 |
| 179 | 2039-07 | 3204.16 | 487.70 | 2716.46 | 186070.40 |
| 180 | 2039-08 | 3204.16 | 480.68 | 2723.48 | 183346.92 |
| 181 | 2039-09 | 3204.16 | 473.65 | 2730.51 | 180616.41 |
| 182 | 2039-10 | 3204.16 | 466.59 | 2737.57 | 177878.84 |
| 183 | 2039-11 | 3204.16 | 459.52 | 2744.64 | 175134.20 |
| 184 | 2039-12 | 3204.16 | 452.43 | 2751.73 | 172382.47 |
| 185 | 2040-01 | 3204.16 | 445.32 | 2758.84 | 169623.63 |
| 186 | 2040-02 | 3204.16 | 438.19 | 2765.97 | 166857.66 |
| 187 | 2040-03 | 3204.16 | 431.05 | 2773.11 | 164084.55 |
| 188 | 2040-04 | 3204.16 | 423.89 | 2780.28 | 161304.28 |
| 189 | 2040-05 | 3204.16 | 416.70 | 2787.46 | 158516.82 |
| 190 | 2040-06 | 3204.16 | 409.50 | 2794.66 | 155722.16 |
| 191 | 2040-07 | 3204.16 | 402.28 | 2801.88 | 152920.28 |
| 192 | 2040-08 | 3204.16 | 395.04 | 2809.12 | 150111.17 |
| 193 | 2040-09 | 3204.16 | 387.79 | 2816.37 | 147294.79 |
| 194 | 2040-10 | 3204.16 | 380.51 | 2823.65 | 144471.14 |
| 195 | 2040-11 | 3204.16 | 373.22 | 2830.94 | 141640.20 |
| 196 | 2040-12 | 3204.16 | 365.90 | 2838.26 | 138801.94 |
| 197 | 2041-01 | 3204.16 | 358.57 | 2845.59 | 135956.35 |
| 198 | 2041-02 | 3204.16 | 351.22 | 2852.94 | 133103.41 |
| 199 | 2041-03 | 3204.16 | 343.85 | 2860.31 | 130243.10 |
| 200 | 2041-04 | 3204.16 | 336.46 | 2867.70 | 127375.40 |
| 201 | 2041-05 | 3204.16 | 329.05 | 2875.11 | 124500.30 |
| 202 | 2041-06 | 3204.16 | 321.63 | 2882.53 | 121617.76 |
| 203 | 2041-07 | 3204.16 | 314.18 | 2889.98 | 118727.78 |
| 204 | 2041-08 | 3204.16 | 306.71 | 2897.45 | 115830.33 |
| 205 | 2041-09 | 3204.16 | 299.23 | 2904.93 | 112925.40 |
| 206 | 2041-10 | 3204.16 | 291.72 | 2912.44 | 110012.96 |
| 207 | 2041-11 | 3204.16 | 284.20 | 2919.96 | 107093.00 |
| 208 | 2041-12 | 3204.16 | 276.66 | 2927.50 | 104165.50 |
| 209 | 2042-01 | 3204.16 | 269.09 | 2935.07 | 101230.43 |
| 210 | 2042-02 | 3204.16 | 261.51 | 2942.65 | 98287.78 |
| 211 | 2042-03 | 3204.16 | 253.91 | 2950.25 | 95337.53 |
| 212 | 2042-04 | 3204.16 | 246.29 | 2957.87 | 92379.66 |
| 213 | 2042-05 | 3204.16 | 238.65 | 2965.51 | 89414.15 |
| 214 | 2042-06 | 3204.16 | 230.99 | 2973.17 | 86440.97 |
| 215 | 2042-07 | 3204.16 | 223.31 | 2980.85 | 83460.12 |
| 216 | 2042-08 | 3204.16 | 215.61 | 2988.56 | 80471.56 |
| 217 | 2042-09 | 3204.16 | 207.88 | 2996.28 | 77475.29 |
| 218 | 2042-10 | 3204.16 | 200.14 | 3004.02 | 74471.27 |
| 219 | 2042-11 | 3204.16 | 192.38 | 3011.78 | 71459.50 |
| 220 | 2042-12 | 3204.16 | 184.60 | 3019.56 | 68439.94 |
| 221 | 2043-01 | 3204.16 | 176.80 | 3027.36 | 65412.58 |
| 222 | 2043-02 | 3204.16 | 168.98 | 3035.18 | 62377.40 |
| 223 | 2043-03 | 3204.16 | 161.14 | 3043.02 | 59334.38 |
| 224 | 2043-04 | 3204.16 | 153.28 | 3050.88 | 56283.50 |
| 225 | 2043-05 | 3204.16 | 145.40 | 3058.76 | 53224.74 |
| 226 | 2043-06 | 3204.16 | 137.50 | 3066.66 | 50158.08 |
| 227 | 2043-07 | 3204.16 | 129.58 | 3074.59 | 47083.49 |
| 228 | 2043-08 | 3204.16 | 121.63 | 3082.53 | 44000.97 |
| 229 | 2043-09 | 3204.16 | 113.67 | 3090.49 | 40910.47 |
| 230 | 2043-10 | 3204.16 | 105.69 | 3098.48 | 37812.00 |
| 231 | 2043-11 | 3204.16 | 97.68 | 3106.48 | 34705.52 |
| 232 | 2043-12 | 3204.16 | 89.66 | 3114.50 | 31591.01 |
| 233 | 2044-01 | 3204.16 | 81.61 | 3122.55 | 28468.46 |
| 234 | 2044-02 | 3204.16 | 73.54 | 3130.62 | 25337.85 |
| 235 | 2044-03 | 3204.16 | 65.46 | 3138.70 | 22199.14 |
| 236 | 2044-04 | 3204.16 | 57.35 | 3146.81 | 19052.33 |
| 237 | 2044-05 | 3204.16 | 49.22 | 3154.94 | 15897.39 |
| 238 | 2044-06 | 3204.16 | 41.07 | 3163.09 | 12734.29 |
| 239 | 2044-07 | 3204.16 | 32.90 | 3171.26 | 9563.03 |
| 240 | 2044-08 | 3204.16 | 24.70 | 3179.46 | 6383.57 |
| 241 | 2044-09 | 3204.16 | 16.49 | 3187.67 | 3195.90 |
| 242 | 2044-10 | 3204.16 | 8.26 | 3195.90 | 0.00 |
等额本金还款方式：
贷款总额：57.6万
还款月数：20年2个月
首月还款：3868.17元
每月递减：6.15元
利息总额：18.08万
本息合计：75.68万
节省利息：18614.88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 | 3868.17 | 1488.00 | 2380.17 | 573619.83 |
| 2 | 2024-10 | 3862.02 | 1481.85 | 2380.17 | 571239.67 |
| 3 | 2024-11 | 3855.87 | 1475.70 | 2380.17 | 568859.50 |
| 4 | 2024-12 | 3849.72 | 1469.55 | 2380.17 | 566479.34 |
| 5 | 2025-01 | 3843.57 | 1463.40 | 2380.17 | 564099.17 |
| 6 | 2025-02 | 3837.42 | 1457.26 | 2380.17 | 561719.01 |
| 7 | 2025-03 | 3831.27 | 1451.11 | 2380.17 | 559338.84 |
| 8 | 2025-04 | 3825.12 | 1444.96 | 2380.17 | 556958.68 |
| 9 | 2025-05 | 3818.98 | 1438.81 | 2380.17 | 554578.51 |
| 10 | 2025-06 | 3812.83 | 1432.66 | 2380.17 | 552198.35 |
| 11 | 2025-07 | 3806.68 | 1426.51 | 2380.17 | 549818.18 |
| 12 | 2025-08 | 3800.53 | 1420.36 | 2380.17 | 547438.02 |
| 13 | 2025-09 | 3794.38 | 1414.21 | 2380.17 | 545057.85 |
| 14 | 2025-10 | 3788.23 | 1408.07 | 2380.17 | 542677.69 |
| 15 | 2025-11 | 3782.08 | 1401.92 | 2380.17 | 540297.52 |
| 16 | 2025-12 | 3775.93 | 1395.77 | 2380.17 | 537917.36 |
| 17 | 2026-01 | 3769.79 | 1389.62 | 2380.17 | 535537.19 |
| 18 | 2026-02 | 3763.64 | 1383.47 | 2380.17 | 533157.02 |
| 19 | 2026-03 | 3757.49 | 1377.32 | 2380.17 | 530776.86 |
| 20 | 2026-04 | 3751.34 | 1371.17 | 2380.17 | 528396.69 |
| 21 | 2026-05 | 3745.19 | 1365.02 | 2380.17 | 526016.53 |
| 22 | 2026-06 | 3739.04 | 1358.88 | 2380.17 | 523636.36 |
| 23 | 2026-07 | 3732.89 | 1352.73 | 2380.17 | 521256.20 |
| 24 | 2026-08 | 3726.74 | 1346.58 | 2380.17 | 518876.03 |
| 25 | 2026-09 | 3720.60 | 1340.43 | 2380.17 | 516495.87 |
| 26 | 2026-10 | 3714.45 | 1334.28 | 2380.17 | 514115.70 |
| 27 | 2026-11 | 3708.30 | 1328.13 | 2380.17 | 511735.54 |
| 28 | 2026-12 | 3702.15 | 1321.98 | 2380.17 | 509355.37 |
| 29 | 2027-01 | 3696.00 | 1315.83 | 2380.17 | 506975.21 |
| 30 | 2027-02 | 3689.85 | 1309.69 | 2380.17 | 504595.04 |
| 31 | 2027-03 | 3683.70 | 1303.54 | 2380.17 | 502214.88 |
| 32 | 2027-04 | 3677.55 | 1297.39 | 2380.17 | 499834.71 |
| 33 | 2027-05 | 3671.40 | 1291.24 | 2380.17 | 497454.55 |
| 34 | 2027-06 | 3665.26 | 1285.09 | 2380.17 | 495074.38 |
| 35 | 2027-07 | 3659.11 | 1278.94 | 2380.17 | 492694.21 |
| 36 | 2027-08 | 3652.96 | 1272.79 | 2380.17 | 490314.05 |
| 37 | 2027-09 | 3646.81 | 1266.64 | 2380.17 | 487933.88 |
| 38 | 2027-10 | 3640.66 | 1260.50 | 2380.17 | 485553.72 |
| 39 | 2027-11 | 3634.51 | 1254.35 | 2380.17 | 483173.55 |
| 40 | 2027-12 | 3628.36 | 1248.20 | 2380.17 | 480793.39 |
| 41 | 2028-01 | 3622.21 | 1242.05 | 2380.17 | 478413.22 |
| 42 | 2028-02 | 3616.07 | 1235.90 | 2380.17 | 476033.06 |
| 43 | 2028-03 | 3609.92 | 1229.75 | 2380.17 | 473652.89 |
| 44 | 2028-04 | 3603.77 | 1223.60 | 2380.17 | 471272.73 |
| 45 | 2028-05 | 3597.62 | 1217.45 | 2380.17 | 468892.56 |
| 46 | 2028-06 | 3591.47 | 1211.31 | 2380.17 | 466512.40 |
| 47 | 2028-07 | 3585.32 | 1205.16 | 2380.17 | 464132.23 |
| 48 | 2028-08 | 3579.17 | 1199.01 | 2380.17 | 461752.07 |
| 49 | 2028-09 | 3573.02 | 1192.86 | 2380.17 | 459371.90 |
| 50 | 2028-10 | 3566.88 | 1186.71 | 2380.17 | 456991.74 |
| 51 | 2028-11 | 3560.73 | 1180.56 | 2380.17 | 454611.57 |
| 52 | 2028-12 | 3554.58 | 1174.41 | 2380.17 | 452231.40 |
| 53 | 2029-01 | 3548.43 | 1168.26 | 2380.17 | 449851.24 |
| 54 | 2029-02 | 3542.28 | 1162.12 | 2380.17 | 447471.07 |
| 55 | 2029-03 | 3536.13 | 1155.97 | 2380.17 | 445090.91 |
| 56 | 2029-04 | 3529.98 | 1149.82 | 2380.17 | 442710.74 |
| 57 | 2029-05 | 3523.83 | 1143.67 | 2380.17 | 440330.58 |
| 58 | 2029-06 | 3517.69 | 1137.52 | 2380.17 | 437950.41 |
| 59 | 2029-07 | 3511.54 | 1131.37 | 2380.17 | 435570.25 |
| 60 | 2029-08 | 3505.39 | 1125.22 | 2380.17 | 433190.08 |
| 61 | 2029-09 | 3499.24 | 1119.07 | 2380.17 | 430809.92 |
| 62 | 2029-10 | 3493.09 | 1112.93 | 2380.17 | 428429.75 |
| 63 | 2029-11 | 3486.94 | 1106.78 | 2380.17 | 426049.59 |
| 64 | 2029-12 | 3480.79 | 1100.63 | 2380.17 | 423669.42 |
| 65 | 2030-01 | 3474.64 | 1094.48 | 2380.17 | 421289.26 |
| 66 | 2030-02 | 3468.50 | 1088.33 | 2380.17 | 418909.09 |
| 67 | 2030-03 | 3462.35 | 1082.18 | 2380.17 | 416528.93 |
| 68 | 2030-04 | 3456.20 | 1076.03 | 2380.17 | 414148.76 |
| 69 | 2030-05 | 3450.05 | 1069.88 | 2380.17 | 411768.60 |
| 70 | 2030-06 | 3443.90 | 1063.74 | 2380.17 | 409388.43 |
| 71 | 2030-07 | 3437.75 | 1057.59 | 2380.17 | 407008.26 |
| 72 | 2030-08 | 3431.60 | 1051.44 | 2380.17 | 404628.10 |
| 73 | 2030-09 | 3425.45 | 1045.29 | 2380.17 | 402247.93 |
| 74 | 2030-10 | 3419.31 | 1039.14 | 2380.17 | 399867.77 |
| 75 | 2030-11 | 3413.16 | 1032.99 | 2380.17 | 397487.60 |
| 76 | 2030-12 | 3407.01 | 1026.84 | 2380.17 | 395107.44 |
| 77 | 2031-01 | 3400.86 | 1020.69 | 2380.17 | 392727.27 |
| 78 | 2031-02 | 3394.71 | 1014.55 | 2380.17 | 390347.11 |
| 79 | 2031-03 | 3388.56 | 1008.40 | 2380.17 | 387966.94 |
| 80 | 2031-04 | 3382.41 | 1002.25 | 2380.17 | 385586.78 |
| 81 | 2031-05 | 3376.26 | 996.10 | 2380.17 | 383206.61 |
| 82 | 2031-06 | 3370.12 | 989.95 | 2380.17 | 380826.45 |
| 83 | 2031-07 | 3363.97 | 983.80 | 2380.17 | 378446.28 |
| 84 | 2031-08 | 3357.82 | 977.65 | 2380.17 | 376066.12 |
| 85 | 2031-09 | 3351.67 | 971.50 | 2380.17 | 373685.95 |
| 86 | 2031-10 | 3345.52 | 965.36 | 2380.17 | 371305.79 |
| 87 | 2031-11 | 3339.37 | 959.21 | 2380.17 | 368925.62 |
| 88 | 2031-12 | 3333.22 | 953.06 | 2380.17 | 366545.45 |
| 89 | 2032-01 | 3327.07 | 946.91 | 2380.17 | 364165.29 |
| 90 | 2032-02 | 3320.93 | 940.76 | 2380.17 | 361785.12 |
| 91 | 2032-03 | 3314.78 | 934.61 | 2380.17 | 359404.96 |
| 92 | 2032-04 | 3308.63 | 928.46 | 2380.17 | 357024.79 |
| 93 | 2032-05 | 3302.48 | 922.31 | 2380.17 | 354644.63 |
| 94 | 2032-06 | 3296.33 | 916.17 | 2380.17 | 352264.46 |
| 95 | 2032-07 | 3290.18 | 910.02 | 2380.17 | 349884.30 |
| 96 | 2032-08 | 3284.03 | 903.87 | 2380.17 | 347504.13 |
| 97 | 2032-09 | 3277.88 | 897.72 | 2380.17 | 345123.97 |
| 98 | 2032-10 | 3271.74 | 891.57 | 2380.17 | 342743.80 |
| 99 | 2032-11 | 3265.59 | 885.42 | 2380.17 | 340363.64 |
| 100 | 2032-12 | 3259.44 | 879.27 | 2380.17 | 337983.47 |
| 101 | 2033-01 | 3253.29 | 873.12 | 2380.17 | 335603.31 |
| 102 | 2033-02 | 3247.14 | 866.98 | 2380.17 | 333223.14 |
| 103 | 2033-03 | 3240.99 | 860.83 | 2380.17 | 330842.98 |
| 104 | 2033-04 | 3234.84 | 854.68 | 2380.17 | 328462.81 |
| 105 | 2033-05 | 3228.69 | 848.53 | 2380.17 | 326082.64 |
| 106 | 2033-06 | 3222.55 | 842.38 | 2380.17 | 323702.48 |
| 107 | 2033-07 | 3216.40 | 836.23 | 2380.17 | 321322.31 |
| 108 | 2033-08 | 3210.25 | 830.08 | 2380.17 | 318942.15 |
| 109 | 2033-09 | 3204.10 | 823.93 | 2380.17 | 316561.98 |
| 110 | 2033-10 | 3197.95 | 817.79 | 2380.17 | 314181.82 |
| 111 | 2033-11 | 3191.80 | 811.64 | 2380.17 | 311801.65 |
| 112 | 2033-12 | 3185.65 | 805.49 | 2380.17 | 309421.49 |
| 113 | 2034-01 | 3179.50 | 799.34 | 2380.17 | 307041.32 |
| 114 | 2034-02 | 3173.36 | 793.19 | 2380.17 | 304661.16 |
| 115 | 2034-03 | 3167.21 | 787.04 | 2380.17 | 302280.99 |
| 116 | 2034-04 | 3161.06 | 780.89 | 2380.17 | 299900.83 |
| 117 | 2034-05 | 3154.91 | 774.74 | 2380.17 | 297520.66 |
| 118 | 2034-06 | 3148.76 | 768.60 | 2380.17 | 295140.50 |
| 119 | 2034-07 | 3142.61 | 762.45 | 2380.17 | 292760.33 |
| 120 | 2034-08 | 3136.46 | 756.30 | 2380.17 | 290380.17 |
| 121 | 2034-09 | 3130.31 | 750.15 | 2380.17 | 288000.00 |
| 122 | 2034-10 | 3124.17 | 744.00 | 2380.17 | 285619.83 |
| 123 | 2034-11 | 3118.02 | 737.85 | 2380.17 | 283239.67 |
| 124 | 2034-12 | 3111.87 | 731.70 | 2380.17 | 280859.50 |
| 125 | 2035-01 | 3105.72 | 725.55 | 2380.17 | 278479.34 |
| 126 | 2035-02 | 3099.57 | 719.40 | 2380.17 | 276099.17 |
| 127 | 2035-03 | 3093.42 | 713.26 | 2380.17 | 273719.01 |
| 128 | 2035-04 | 3087.27 | 707.11 | 2380.17 | 271338.84 |
| 129 | 2035-05 | 3081.12 | 700.96 | 2380.17 | 268958.68 |
| 130 | 2035-06 | 3074.98 | 694.81 | 2380.17 | 266578.51 |
| 131 | 2035-07 | 3068.83 | 688.66 | 2380.17 | 264198.35 |
| 132 | 2035-08 | 3062.68 | 682.51 | 2380.17 | 261818.18 |
| 133 | 2035-09 | 3056.53 | 676.36 | 2380.17 | 259438.02 |
| 134 | 2035-10 | 3050.38 | 670.21 | 2380.17 | 257057.85 |
| 135 | 2035-11 | 3044.23 | 664.07 | 2380.17 | 254677.69 |
| 136 | 2035-12 | 3038.08 | 657.92 | 2380.17 | 252297.52 |
| 137 | 2036-01 | 3031.93 | 651.77 | 2380.17 | 249917.36 |
| 138 | 2036-02 | 3025.79 | 645.62 | 2380.17 | 247537.19 |
| 139 | 2036-03 | 3019.64 | 639.47 | 2380.17 | 245157.02 |
| 140 | 2036-04 | 3013.49 | 633.32 | 2380.17 | 242776.86 |
| 141 | 2036-05 | 3007.34 | 627.17 | 2380.17 | 240396.69 |
| 142 | 2036-06 | 3001.19 | 621.02 | 2380.17 | 238016.53 |
| 143 | 2036-07 | 2995.04 | 614.88 | 2380.17 | 235636.36 |
| 144 | 2036-08 | 2988.89 | 608.73 | 2380.17 | 233256.20 |
| 145 | 2036-09 | 2982.74 | 602.58 | 2380.17 | 230876.03 |
| 146 | 2036-10 | 2976.60 | 596.43 | 2380.17 | 228495.87 |
| 147 | 2036-11 | 2970.45 | 590.28 | 2380.17 | 226115.70 |
| 148 | 2036-12 | 2964.30 | 584.13 | 2380.17 | 223735.54 |
| 149 | 2037-01 | 2958.15 | 577.98 | 2380.17 | 221355.37 |
| 150 | 2037-02 | 2952.00 | 571.83 | 2380.17 | 218975.21 |
| 151 | 2037-03 | 2945.85 | 565.69 | 2380.17 | 216595.04 |
| 152 | 2037-04 | 2939.70 | 559.54 | 2380.17 | 214214.88 |
| 153 | 2037-05 | 2933.55 | 553.39 | 2380.17 | 211834.71 |
| 154 | 2037-06 | 2927.40 | 547.24 | 2380.17 | 209454.55 |
| 155 | 2037-07 | 2921.26 | 541.09 | 2380.17 | 207074.38 |
| 156 | 2037-08 | 2915.11 | 534.94 | 2380.17 | 204694.21 |
| 157 | 2037-09 | 2908.96 | 528.79 | 2380.17 | 202314.05 |
| 158 | 2037-10 | 2902.81 | 522.64 | 2380.17 | 199933.88 |
| 159 | 2037-11 | 2896.66 | 516.50 | 2380.17 | 197553.72 |
| 160 | 2037-12 | 2890.51 | 510.35 | 2380.17 | 195173.55 |
| 161 | 2038-01 | 2884.36 | 504.20 | 2380.17 | 192793.39 |
| 162 | 2038-02 | 2878.21 | 498.05 | 2380.17 | 190413.22 |
| 163 | 2038-03 | 2872.07 | 491.90 | 2380.17 | 188033.06 |
| 164 | 2038-04 | 2865.92 | 485.75 | 2380.17 | 185652.89 |
| 165 | 2038-05 | 2859.77 | 479.60 | 2380.17 | 183272.73 |
| 166 | 2038-06 | 2853.62 | 473.45 | 2380.17 | 180892.56 |
| 167 | 2038-07 | 2847.47 | 467.31 | 2380.17 | 178512.40 |
| 168 | 2038-08 | 2841.32 | 461.16 | 2380.17 | 176132.23 |
| 169 | 2038-09 | 2835.17 | 455.01 | 2380.17 | 173752.07 |
| 170 | 2038-10 | 2829.02 | 448.86 | 2380.17 | 171371.90 |
| 171 | 2038-11 | 2822.88 | 442.71 | 2380.17 | 168991.74 |
| 172 | 2038-12 | 2816.73 | 436.56 | 2380.17 | 166611.57 |
| 173 | 2039-01 | 2810.58 | 430.41 | 2380.17 | 164231.40 |
| 174 | 2039-02 | 2804.43 | 424.26 | 2380.17 | 161851.24 |
| 175 | 2039-03 | 2798.28 | 418.12 | 2380.17 | 159471.07 |
| 176 | 2039-04 | 2792.13 | 411.97 | 2380.17 | 157090.91 |
| 177 | 2039-05 | 2785.98 | 405.82 | 2380.17 | 154710.74 |
| 178 | 2039-06 | 2779.83 | 399.67 | 2380.17 | 152330.58 |
| 179 | 2039-07 | 2773.69 | 393.52 | 2380.17 | 149950.41 |
| 180 | 2039-08 | 2767.54 | 387.37 | 2380.17 | 147570.25 |
| 181 | 2039-09 | 2761.39 | 381.22 | 2380.17 | 145190.08 |
| 182 | 2039-10 | 2755.24 | 375.07 | 2380.17 | 142809.92 |
| 183 | 2039-11 | 2749.09 | 368.93 | 2380.17 | 140429.75 |
| 184 | 2039-12 | 2742.94 | 362.78 | 2380.17 | 138049.59 |
| 185 | 2040-01 | 2736.79 | 356.63 | 2380.17 | 135669.42 |
| 186 | 2040-02 | 2730.64 | 350.48 | 2380.17 | 133289.26 |
| 187 | 2040-03 | 2724.50 | 344.33 | 2380.17 | 130909.09 |
| 188 | 2040-04 | 2718.35 | 338.18 | 2380.17 | 128528.93 |
| 189 | 2040-05 | 2712.20 | 332.03 | 2380.17 | 126148.76 |
| 190 | 2040-06 | 2706.05 | 325.88 | 2380.17 | 123768.60 |
| 191 | 2040-07 | 2699.90 | 319.74 | 2380.17 | 121388.43 |
| 192 | 2040-08 | 2693.75 | 313.59 | 2380.17 | 119008.26 |
| 193 | 2040-09 | 2687.60 | 307.44 | 2380.17 | 116628.10 |
| 194 | 2040-10 | 2681.45 | 301.29 | 2380.17 | 114247.93 |
| 195 | 2040-11 | 2675.31 | 295.14 | 2380.17 | 111867.77 |
| 196 | 2040-12 | 2669.16 | 288.99 | 2380.17 | 109487.60 |
| 197 | 2041-01 | 2663.01 | 282.84 | 2380.17 | 107107.44 |
| 198 | 2041-02 | 2656.86 | 276.69 | 2380.17 | 104727.27 |
| 199 | 2041-03 | 2650.71 | 270.55 | 2380.17 | 102347.11 |
| 200 | 2041-04 | 2644.56 | 264.40 | 2380.17 | 99966.94 |
| 201 | 2041-05 | 2638.41 | 258.25 | 2380.17 | 97586.78 |
| 202 | 2041-06 | 2632.26 | 252.10 | 2380.17 | 95206.61 |
| 203 | 2041-07 | 2626.12 | 245.95 | 2380.17 | 92826.45 |
| 204 | 2041-08 | 2619.97 | 239.80 | 2380.17 | 90446.28 |
| 205 | 2041-09 | 2613.82 | 233.65 | 2380.17 | 88066.12 |
| 206 | 2041-10 | 2607.67 | 227.50 | 2380.17 | 85685.95 |
| 207 | 2041-11 | 2601.52 | 221.36 | 2380.17 | 83305.79 |
| 208 | 2041-12 | 2595.37 | 215.21 | 2380.17 | 80925.62 |
| 209 | 2042-01 | 2589.22 | 209.06 | 2380.17 | 78545.45 |
| 210 | 2042-02 | 2583.07 | 202.91 | 2380.17 | 76165.29 |
| 211 | 2042-03 | 2576.93 | 196.76 | 2380.17 | 73785.12 |
| 212 | 2042-04 | 2570.78 | 190.61 | 2380.17 | 71404.96 |
| 213 | 2042-05 | 2564.63 | 184.46 | 2380.17 | 69024.79 |
| 214 | 2042-06 | 2558.48 | 178.31 | 2380.17 | 66644.63 |
| 215 | 2042-07 | 2552.33 | 172.17 | 2380.17 | 64264.46 |
| 216 | 2042-08 | 2546.18 | 166.02 | 2380.17 | 61884.30 |
| 217 | 2042-09 | 2540.03 | 159.87 | 2380.17 | 59504.13 |
| 218 | 2042-10 | 2533.88 | 153.72 | 2380.17 | 57123.97 |
| 219 | 2042-11 | 2527.74 | 147.57 | 2380.17 | 54743.80 |
| 220 | 2042-12 | 2521.59 | 141.42 | 2380.17 | 52363.64 |
| 221 | 2043-01 | 2515.44 | 135.27 | 2380.17 | 49983.47 |
| 222 | 2043-02 | 2509.29 | 129.12 | 2380.17 | 47603.31 |
| 223 | 2043-03 | 2503.14 | 122.98 | 2380.17 | 45223.14 |
| 224 | 2043-04 | 2496.99 | 116.83 | 2380.17 | 42842.98 |
| 225 | 2043-05 | 2490.84 | 110.68 | 2380.17 | 40462.81 |
| 226 | 2043-06 | 2484.69 | 104.53 | 2380.17 | 38082.64 |
| 227 | 2043-07 | 2478.55 | 98.38 | 2380.17 | 35702.48 |
| 228 | 2043-08 | 2472.40 | 92.23 | 2380.17 | 33322.31 |
| 229 | 2043-09 | 2466.25 | 86.08 | 2380.17 | 30942.15 |
| 230 | 2043-10 | 2460.10 | 79.93 | 2380.17 | 28561.98 |
| 231 | 2043-11 | 2453.95 | 73.79 | 2380.17 | 26181.82 |
| 232 | 2043-12 | 2447.80 | 67.64 | 2380.17 | 23801.65 |
| 233 | 2044-01 | 2441.65 | 61.49 | 2380.17 | 21421.49 |
| 234 | 2044-02 | 2435.50 | 55.34 | 2380.17 | 19041.32 |
| 235 | 2044-03 | 2429.36 | 49.19 | 2380.17 | 16661.16 |
| 236 | 2044-04 | 2423.21 | 43.04 | 2380.17 | 14280.99 |
| 237 | 2044-05 | 2417.06 | 36.89 | 2380.17 | 11900.83 |
| 238 | 2044-06 | 2410.91 | 30.74 | 2380.17 | 9520.66 |
| 239 | 2044-07 | 2404.76 | 24.60 | 2380.17 | 7140.50 |
| 240 | 2044-08 | 2398.61 | 18.45 | 2380.17 | 4760.33 |
| 241 | 2044-09 | 2392.46 | 12.30 | 2380.17 | 2380.17 |
| 242 | 2044-10 | 2386.31 | 6.15 | 2380.17 | 0.00 |