贷款59万（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：59万
还款月数：20年
每月还款：3228元
利息总额：18.47万
本息合计：77.47万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3228.00 | 1401.25 | 1826.75 | 588173.25 |
| 2 | 2025-02 | 3228.00 | 1396.91 | 1831.09 | 586342.16 |
| 3 | 2025-03 | 3228.00 | 1392.56 | 1835.44 | 584506.72 |
| 4 | 2025-04 | 3228.00 | 1388.20 | 1839.80 | 582666.93 |
| 5 | 2025-05 | 3228.00 | 1383.83 | 1844.17 | 580822.76 |
| 6 | 2025-06 | 3228.00 | 1379.45 | 1848.55 | 578974.21 |
| 7 | 2025-07 | 3228.00 | 1375.06 | 1852.94 | 577121.28 |
| 8 | 2025-08 | 3228.00 | 1370.66 | 1857.34 | 575263.94 |
| 9 | 2025-09 | 3228.00 | 1366.25 | 1861.75 | 573402.19 |
| 10 | 2025-10 | 3228.00 | 1361.83 | 1866.17 | 571536.02 |
| 11 | 2025-11 | 3228.00 | 1357.40 | 1870.60 | 569665.42 |
| 12 | 2025-12 | 3228.00 | 1352.96 | 1875.05 | 567790.37 |
| 13 | 2026-01 | 3228.00 | 1348.50 | 1879.50 | 565910.87 |
| 14 | 2026-02 | 3228.00 | 1344.04 | 1883.96 | 564026.91 |
| 15 | 2026-03 | 3228.00 | 1339.56 | 1888.44 | 562138.47 |
| 16 | 2026-04 | 3228.00 | 1335.08 | 1892.92 | 560245.55 |
| 17 | 2026-05 | 3228.00 | 1330.58 | 1897.42 | 558348.14 |
| 18 | 2026-06 | 3228.00 | 1326.08 | 1901.92 | 556446.21 |
| 19 | 2026-07 | 3228.00 | 1321.56 | 1906.44 | 554539.77 |
| 20 | 2026-08 | 3228.00 | 1317.03 | 1910.97 | 552628.80 |
| 21 | 2026-09 | 3228.00 | 1312.49 | 1915.51 | 550713.30 |
| 22 | 2026-10 | 3228.00 | 1307.94 | 1920.06 | 548793.24 |
| 23 | 2026-11 | 3228.00 | 1303.38 | 1924.62 | 546868.62 |
| 24 | 2026-12 | 3228.00 | 1298.81 | 1929.19 | 544939.43 |
| 25 | 2027-01 | 3228.00 | 1294.23 | 1933.77 | 543005.67 |
| 26 | 2027-02 | 3228.00 | 1289.64 | 1938.36 | 541067.30 |
| 27 | 2027-03 | 3228.00 | 1285.03 | 1942.97 | 539124.34 |
| 28 | 2027-04 | 3228.00 | 1280.42 | 1947.58 | 537176.76 |
| 29 | 2027-05 | 3228.00 | 1275.79 | 1952.21 | 535224.55 |
| 30 | 2027-06 | 3228.00 | 1271.16 | 1956.84 | 533267.71 |
| 31 | 2027-07 | 3228.00 | 1266.51 | 1961.49 | 531306.22 |
| 32 | 2027-08 | 3228.00 | 1261.85 | 1966.15 | 529340.07 |
| 33 | 2027-09 | 3228.00 | 1257.18 | 1970.82 | 527369.25 |
| 34 | 2027-10 | 3228.00 | 1252.50 | 1975.50 | 525393.76 |
| 35 | 2027-11 | 3228.00 | 1247.81 | 1980.19 | 523413.56 |
| 36 | 2027-12 | 3228.00 | 1243.11 | 1984.89 | 521428.67 |
| 37 | 2028-01 | 3228.00 | 1238.39 | 1989.61 | 519439.06 |
| 38 | 2028-02 | 3228.00 | 1233.67 | 1994.33 | 517444.73 |
| 39 | 2028-03 | 3228.00 | 1228.93 | 1999.07 | 515445.66 |
| 40 | 2028-04 | 3228.00 | 1224.18 | 2003.82 | 513441.84 |
| 41 | 2028-05 | 3228.00 | 1219.42 | 2008.58 | 511433.27 |
| 42 | 2028-06 | 3228.00 | 1214.65 | 2013.35 | 509419.92 |
| 43 | 2028-07 | 3228.00 | 1209.87 | 2018.13 | 507401.79 |
| 44 | 2028-08 | 3228.00 | 1205.08 | 2022.92 | 505378.87 |
| 45 | 2028-09 | 3228.00 | 1200.27 | 2027.73 | 503351.15 |
| 46 | 2028-10 | 3228.00 | 1195.46 | 2032.54 | 501318.61 |
| 47 | 2028-11 | 3228.00 | 1190.63 | 2037.37 | 499281.24 |
| 48 | 2028-12 | 3228.00 | 1185.79 | 2042.21 | 497239.03 |
| 49 | 2029-01 | 3228.00 | 1180.94 | 2047.06 | 495191.97 |
| 50 | 2029-02 | 3228.00 | 1176.08 | 2051.92 | 493140.05 |
| 51 | 2029-03 | 3228.00 | 1171.21 | 2056.79 | 491083.26 |
| 52 | 2029-04 | 3228.00 | 1166.32 | 2061.68 | 489021.58 |
| 53 | 2029-05 | 3228.00 | 1161.43 | 2066.57 | 486955.01 |
| 54 | 2029-06 | 3228.00 | 1156.52 | 2071.48 | 484883.52 |
| 55 | 2029-07 | 3228.00 | 1151.60 | 2076.40 | 482807.12 |
| 56 | 2029-08 | 3228.00 | 1146.67 | 2081.33 | 480725.79 |
| 57 | 2029-09 | 3228.00 | 1141.72 | 2086.28 | 478639.51 |
| 58 | 2029-10 | 3228.00 | 1136.77 | 2091.23 | 476548.28 |
| 59 | 2029-11 | 3228.00 | 1131.80 | 2096.20 | 474452.08 |
| 60 | 2029-12 | 3228.00 | 1126.82 | 2101.18 | 472350.90 |
| 61 | 2030-01 | 3228.00 | 1121.83 | 2106.17 | 470244.74 |
| 62 | 2030-02 | 3228.00 | 1116.83 | 2111.17 | 468133.57 |
| 63 | 2030-03 | 3228.00 | 1111.82 | 2116.18 | 466017.39 |
| 64 | 2030-04 | 3228.00 | 1106.79 | 2121.21 | 463896.18 |
| 65 | 2030-05 | 3228.00 | 1101.75 | 2126.25 | 461769.93 |
| 66 | 2030-06 | 3228.00 | 1096.70 | 2131.30 | 459638.63 |
| 67 | 2030-07 | 3228.00 | 1091.64 | 2136.36 | 457502.27 |
| 68 | 2030-08 | 3228.00 | 1086.57 | 2141.43 | 455360.84 |
| 69 | 2030-09 | 3228.00 | 1081.48 | 2146.52 | 453214.32 |
| 70 | 2030-10 | 3228.00 | 1076.38 | 2151.62 | 451062.71 |
| 71 | 2030-11 | 3228.00 | 1071.27 | 2156.73 | 448905.98 |
| 72 | 2030-12 | 3228.00 | 1066.15 | 2161.85 | 446744.13 |
| 73 | 2031-01 | 3228.00 | 1061.02 | 2166.98 | 444577.15 |
| 74 | 2031-02 | 3228.00 | 1055.87 | 2172.13 | 442405.02 |
| 75 | 2031-03 | 3228.00 | 1050.71 | 2177.29 | 440227.73 |
| 76 | 2031-04 | 3228.00 | 1045.54 | 2182.46 | 438045.27 |
| 77 | 2031-05 | 3228.00 | 1040.36 | 2187.64 | 435857.63 |
| 78 | 2031-06 | 3228.00 | 1035.16 | 2192.84 | 433664.79 |
| 79 | 2031-07 | 3228.00 | 1029.95 | 2198.05 | 431466.74 |
| 80 | 2031-08 | 3228.00 | 1024.73 | 2203.27 | 429263.47 |
| 81 | 2031-09 | 3228.00 | 1019.50 | 2208.50 | 427054.97 |
| 82 | 2031-10 | 3228.00 | 1014.26 | 2213.74 | 424841.23 |
| 83 | 2031-11 | 3228.00 | 1009.00 | 2219.00 | 422622.23 |
| 84 | 2031-12 | 3228.00 | 1003.73 | 2224.27 | 420397.95 |
| 85 | 2032-01 | 3228.00 | 998.45 | 2229.56 | 418168.40 |
| 86 | 2032-02 | 3228.00 | 993.15 | 2234.85 | 415933.55 |
| 87 | 2032-03 | 3228.00 | 987.84 | 2240.16 | 413693.39 |
| 88 | 2032-04 | 3228.00 | 982.52 | 2245.48 | 411447.91 |
| 89 | 2032-05 | 3228.00 | 977.19 | 2250.81 | 409197.10 |
| 90 | 2032-06 | 3228.00 | 971.84 | 2256.16 | 406940.94 |
| 91 | 2032-07 | 3228.00 | 966.48 | 2261.52 | 404679.43 |
| 92 | 2032-08 | 3228.00 | 961.11 | 2266.89 | 402412.54 |
| 93 | 2032-09 | 3228.00 | 955.73 | 2272.27 | 400140.27 |
| 94 | 2032-10 | 3228.00 | 950.33 | 2277.67 | 397862.60 |
| 95 | 2032-11 | 3228.00 | 944.92 | 2283.08 | 395579.52 |
| 96 | 2032-12 | 3228.00 | 939.50 | 2288.50 | 393291.02 |
| 97 | 2033-01 | 3228.00 | 934.07 | 2293.93 | 390997.09 |
| 98 | 2033-02 | 3228.00 | 928.62 | 2299.38 | 388697.71 |
| 99 | 2033-03 | 3228.00 | 923.16 | 2304.84 | 386392.86 |
| 100 | 2033-04 | 3228.00 | 917.68 | 2310.32 | 384082.55 |
| 101 | 2033-05 | 3228.00 | 912.20 | 2315.80 | 381766.74 |
| 102 | 2033-06 | 3228.00 | 906.70 | 2321.30 | 379445.44 |
| 103 | 2033-07 | 3228.00 | 901.18 | 2326.82 | 377118.62 |
| 104 | 2033-08 | 3228.00 | 895.66 | 2332.34 | 374786.28 |
| 105 | 2033-09 | 3228.00 | 890.12 | 2337.88 | 372448.39 |
| 106 | 2033-10 | 3228.00 | 884.56 | 2343.44 | 370104.96 |
| 107 | 2033-11 | 3228.00 | 879.00 | 2349.00 | 367755.96 |
| 108 | 2033-12 | 3228.00 | 873.42 | 2354.58 | 365401.38 |
| 109 | 2034-01 | 3228.00 | 867.83 | 2360.17 | 363041.20 |
| 110 | 2034-02 | 3228.00 | 862.22 | 2365.78 | 360675.43 |
| 111 | 2034-03 | 3228.00 | 856.60 | 2371.40 | 358304.03 |
| 112 | 2034-04 | 3228.00 | 850.97 | 2377.03 | 355927.00 |
| 113 | 2034-05 | 3228.00 | 845.33 | 2382.67 | 353544.33 |
| 114 | 2034-06 | 3228.00 | 839.67 | 2388.33 | 351155.99 |
| 115 | 2034-07 | 3228.00 | 834.00 | 2394.01 | 348761.99 |
| 116 | 2034-08 | 3228.00 | 828.31 | 2399.69 | 346362.30 |
| 117 | 2034-09 | 3228.00 | 822.61 | 2405.39 | 343956.91 |
| 118 | 2034-10 | 3228.00 | 816.90 | 2411.10 | 341545.81 |
| 119 | 2034-11 | 3228.00 | 811.17 | 2416.83 | 339128.98 |
| 120 | 2034-12 | 3228.00 | 805.43 | 2422.57 | 336706.41 |
| 121 | 2035-01 | 3228.00 | 799.68 | 2428.32 | 334278.08 |
| 122 | 2035-02 | 3228.00 | 793.91 | 2434.09 | 331843.99 |
| 123 | 2035-03 | 3228.00 | 788.13 | 2439.87 | 329404.12 |
| 124 | 2035-04 | 3228.00 | 782.33 | 2445.67 | 326958.46 |
| 125 | 2035-05 | 3228.00 | 776.53 | 2451.47 | 324506.98 |
| 126 | 2035-06 | 3228.00 | 770.70 | 2457.30 | 322049.69 |
| 127 | 2035-07 | 3228.00 | 764.87 | 2463.13 | 319586.55 |
| 128 | 2035-08 | 3228.00 | 759.02 | 2468.98 | 317117.57 |
| 129 | 2035-09 | 3228.00 | 753.15 | 2474.85 | 314642.73 |
| 130 | 2035-10 | 3228.00 | 747.28 | 2480.72 | 312162.00 |
| 131 | 2035-11 | 3228.00 | 741.38 | 2486.62 | 309675.39 |
| 132 | 2035-12 | 3228.00 | 735.48 | 2492.52 | 307182.86 |
| 133 | 2036-01 | 3228.00 | 729.56 | 2498.44 | 304684.42 |
| 134 | 2036-02 | 3228.00 | 723.63 | 2504.38 | 302180.05 |
| 135 | 2036-03 | 3228.00 | 717.68 | 2510.32 | 299669.73 |
| 136 | 2036-04 | 3228.00 | 711.72 | 2516.28 | 297153.44 |
| 137 | 2036-05 | 3228.00 | 705.74 | 2522.26 | 294631.18 |
| 138 | 2036-06 | 3228.00 | 699.75 | 2528.25 | 292102.93 |
| 139 | 2036-07 | 3228.00 | 693.74 | 2534.26 | 289568.67 |
| 140 | 2036-08 | 3228.00 | 687.73 | 2540.27 | 287028.40 |
| 141 | 2036-09 | 3228.00 | 681.69 | 2546.31 | 284482.09 |
| 142 | 2036-10 | 3228.00 | 675.64 | 2552.36 | 281929.73 |
| 143 | 2036-11 | 3228.00 | 669.58 | 2558.42 | 279371.32 |
| 144 | 2036-12 | 3228.00 | 663.51 | 2564.49 | 276806.82 |
| 145 | 2037-01 | 3228.00 | 657.42 | 2570.58 | 274236.24 |
| 146 | 2037-02 | 3228.00 | 651.31 | 2576.69 | 271659.55 |
| 147 | 2037-03 | 3228.00 | 645.19 | 2582.81 | 269076.74 |
| 148 | 2037-04 | 3228.00 | 639.06 | 2588.94 | 266487.80 |
| 149 | 2037-05 | 3228.00 | 632.91 | 2595.09 | 263892.70 |
| 150 | 2037-06 | 3228.00 | 626.75 | 2601.26 | 261291.45 |
| 151 | 2037-07 | 3228.00 | 620.57 | 2607.43 | 258684.02 |
| 152 | 2037-08 | 3228.00 | 614.37 | 2613.63 | 256070.39 |
| 153 | 2037-09 | 3228.00 | 608.17 | 2619.83 | 253450.56 |
| 154 | 2037-10 | 3228.00 | 601.95 | 2626.06 | 250824.50 |
| 155 | 2037-11 | 3228.00 | 595.71 | 2632.29 | 248192.21 |
| 156 | 2037-12 | 3228.00 | 589.46 | 2638.54 | 245553.66 |
| 157 | 2038-01 | 3228.00 | 583.19 | 2644.81 | 242908.85 |
| 158 | 2038-02 | 3228.00 | 576.91 | 2651.09 | 240257.76 |
| 159 | 2038-03 | 3228.00 | 570.61 | 2657.39 | 237600.37 |
| 160 | 2038-04 | 3228.00 | 564.30 | 2663.70 | 234936.67 |
| 161 | 2038-05 | 3228.00 | 557.97 | 2670.03 | 232266.65 |
| 162 | 2038-06 | 3228.00 | 551.63 | 2676.37 | 229590.28 |
| 163 | 2038-07 | 3228.00 | 545.28 | 2682.72 | 226907.56 |
| 164 | 2038-08 | 3228.00 | 538.91 | 2689.10 | 224218.46 |
| 165 | 2038-09 | 3228.00 | 532.52 | 2695.48 | 221522.98 |
| 166 | 2038-10 | 3228.00 | 526.12 | 2701.88 | 218821.10 |
| 167 | 2038-11 | 3228.00 | 519.70 | 2708.30 | 216112.80 |
| 168 | 2038-12 | 3228.00 | 513.27 | 2714.73 | 213398.06 |
| 169 | 2039-01 | 3228.00 | 506.82 | 2721.18 | 210676.88 |
| 170 | 2039-02 | 3228.00 | 500.36 | 2727.64 | 207949.24 |
| 171 | 2039-03 | 3228.00 | 493.88 | 2734.12 | 205215.12 |
| 172 | 2039-04 | 3228.00 | 487.39 | 2740.61 | 202474.51 |
| 173 | 2039-05 | 3228.00 | 480.88 | 2747.12 | 199727.38 |
| 174 | 2039-06 | 3228.00 | 474.35 | 2753.65 | 196973.73 |
| 175 | 2039-07 | 3228.00 | 467.81 | 2760.19 | 194213.55 |
| 176 | 2039-08 | 3228.00 | 461.26 | 2766.74 | 191446.80 |
| 177 | 2039-09 | 3228.00 | 454.69 | 2773.31 | 188673.49 |
| 178 | 2039-10 | 3228.00 | 448.10 | 2779.90 | 185893.59 |
| 179 | 2039-11 | 3228.00 | 441.50 | 2786.50 | 183107.08 |
| 180 | 2039-12 | 3228.00 | 434.88 | 2793.12 | 180313.96 |
| 181 | 2040-01 | 3228.00 | 428.25 | 2799.75 | 177514.21 |
| 182 | 2040-02 | 3228.00 | 421.60 | 2806.40 | 174707.80 |
| 183 | 2040-03 | 3228.00 | 414.93 | 2813.07 | 171894.73 |
| 184 | 2040-04 | 3228.00 | 408.25 | 2819.75 | 169074.98 |
| 185 | 2040-05 | 3228.00 | 401.55 | 2826.45 | 166248.54 |
| 186 | 2040-06 | 3228.00 | 394.84 | 2833.16 | 163415.38 |
| 187 | 2040-07 | 3228.00 | 388.11 | 2839.89 | 160575.49 |
| 188 | 2040-08 | 3228.00 | 381.37 | 2846.63 | 157728.85 |
| 189 | 2040-09 | 3228.00 | 374.61 | 2853.39 | 154875.46 |
| 190 | 2040-10 | 3228.00 | 367.83 | 2860.17 | 152015.29 |
| 191 | 2040-11 | 3228.00 | 361.04 | 2866.96 | 149148.32 |
| 192 | 2040-12 | 3228.00 | 354.23 | 2873.77 | 146274.55 |
| 193 | 2041-01 | 3228.00 | 347.40 | 2880.60 | 143393.95 |
| 194 | 2041-02 | 3228.00 | 340.56 | 2887.44 | 140506.51 |
| 195 | 2041-03 | 3228.00 | 333.70 | 2894.30 | 137612.21 |
| 196 | 2041-04 | 3228.00 | 326.83 | 2901.17 | 134711.04 |
| 197 | 2041-05 | 3228.00 | 319.94 | 2908.06 | 131802.98 |
| 198 | 2041-06 | 3228.00 | 313.03 | 2914.97 | 128888.01 |
| 199 | 2041-07 | 3228.00 | 306.11 | 2921.89 | 125966.12 |
| 200 | 2041-08 | 3228.00 | 299.17 | 2928.83 | 123037.29 |
| 201 | 2041-09 | 3228.00 | 292.21 | 2935.79 | 120101.50 |
| 202 | 2041-10 | 3228.00 | 285.24 | 2942.76 | 117158.74 |
| 203 | 2041-11 | 3228.00 | 278.25 | 2949.75 | 114208.99 |
| 204 | 2041-12 | 3228.00 | 271.25 | 2956.75 | 111252.24 |
| 205 | 2042-01 | 3228.00 | 264.22 | 2963.78 | 108288.46 |
| 206 | 2042-02 | 3228.00 | 257.19 | 2970.82 | 105317.65 |
| 207 | 2042-03 | 3228.00 | 250.13 | 2977.87 | 102339.78 |
| 208 | 2042-04 | 3228.00 | 243.06 | 2984.94 | 99354.83 |
| 209 | 2042-05 | 3228.00 | 235.97 | 2992.03 | 96362.80 |
| 210 | 2042-06 | 3228.00 | 228.86 | 2999.14 | 93363.66 |
| 211 | 2042-07 | 3228.00 | 221.74 | 3006.26 | 90357.40 |
| 212 | 2042-08 | 3228.00 | 214.60 | 3013.40 | 87344.00 |
| 213 | 2042-09 | 3228.00 | 207.44 | 3020.56 | 84323.44 |
| 214 | 2042-10 | 3228.00 | 200.27 | 3027.73 | 81295.71 |
| 215 | 2042-11 | 3228.00 | 193.08 | 3034.92 | 78260.78 |
| 216 | 2042-12 | 3228.00 | 185.87 | 3042.13 | 75218.65 |
| 217 | 2043-01 | 3228.00 | 178.64 | 3049.36 | 72169.30 |
| 218 | 2043-02 | 3228.00 | 171.40 | 3056.60 | 69112.70 |
| 219 | 2043-03 | 3228.00 | 164.14 | 3063.86 | 66048.84 |
| 220 | 2043-04 | 3228.00 | 156.87 | 3071.13 | 62977.71 |
| 221 | 2043-05 | 3228.00 | 149.57 | 3078.43 | 59899.28 |
| 222 | 2043-06 | 3228.00 | 142.26 | 3085.74 | 56813.54 |
| 223 | 2043-07 | 3228.00 | 134.93 | 3093.07 | 53720.47 |
| 224 | 2043-08 | 3228.00 | 127.59 | 3100.41 | 50620.06 |
| 225 | 2043-09 | 3228.00 | 120.22 | 3107.78 | 47512.28 |
| 226 | 2043-10 | 3228.00 | 112.84 | 3115.16 | 44397.12 |
| 227 | 2043-11 | 3228.00 | 105.44 | 3122.56 | 41274.56 |
| 228 | 2043-12 | 3228.00 | 98.03 | 3129.97 | 38144.59 |
| 229 | 2044-01 | 3228.00 | 90.59 | 3137.41 | 35007.18 |
| 230 | 2044-02 | 3228.00 | 83.14 | 3144.86 | 31862.32 |
| 231 | 2044-03 | 3228.00 | 75.67 | 3152.33 | 28710.00 |
| 232 | 2044-04 | 3228.00 | 68.19 | 3159.81 | 25550.18 |
| 233 | 2044-05 | 3228.00 | 60.68 | 3167.32 | 22382.86 |
| 234 | 2044-06 | 3228.00 | 53.16 | 3174.84 | 19208.02 |
| 235 | 2044-07 | 3228.00 | 45.62 | 3182.38 | 16025.64 |
| 236 | 2044-08 | 3228.00 | 38.06 | 3189.94 | 12835.70 |
| 237 | 2044-09 | 3228.00 | 30.48 | 3197.52 | 9638.18 |
| 238 | 2044-10 | 3228.00 | 22.89 | 3205.11 | 6433.07 |
| 239 | 2044-11 | 3228.00 | 15.28 | 3212.72 | 3220.35 |
| 240 | 2044-12 | 3228.00 | 7.65 | 3220.35 | 0.00 |
等额本金还款方式：
贷款总额：59万
还款月数：20年
首月还款：3859.58元
每月递减：5.84元
利息总额：16.89万
本息合计：75.89万
节省利息：15869.5元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3859.58 | 1401.25 | 2458.33 | 587541.67 |
| 2 | 2025-02 | 3853.74 | 1395.41 | 2458.33 | 585083.33 |
| 3 | 2025-03 | 3847.91 | 1389.57 | 2458.33 | 582625.00 |
| 4 | 2025-04 | 3842.07 | 1383.73 | 2458.33 | 580166.67 |
| 5 | 2025-05 | 3836.23 | 1377.90 | 2458.33 | 577708.33 |
| 6 | 2025-06 | 3830.39 | 1372.06 | 2458.33 | 575250.00 |
| 7 | 2025-07 | 3824.55 | 1366.22 | 2458.33 | 572791.67 |
| 8 | 2025-08 | 3818.71 | 1360.38 | 2458.33 | 570333.33 |
| 9 | 2025-09 | 3812.88 | 1354.54 | 2458.33 | 567875.00 |
| 10 | 2025-10 | 3807.04 | 1348.70 | 2458.33 | 565416.67 |
| 11 | 2025-11 | 3801.20 | 1342.86 | 2458.33 | 562958.33 |
| 12 | 2025-12 | 3795.36 | 1337.03 | 2458.33 | 560500.00 |
| 13 | 2026-01 | 3789.52 | 1331.19 | 2458.33 | 558041.67 |
| 14 | 2026-02 | 3783.68 | 1325.35 | 2458.33 | 555583.33 |
| 15 | 2026-03 | 3777.84 | 1319.51 | 2458.33 | 553125.00 |
| 16 | 2026-04 | 3772.01 | 1313.67 | 2458.33 | 550666.67 |
| 17 | 2026-05 | 3766.17 | 1307.83 | 2458.33 | 548208.33 |
| 18 | 2026-06 | 3760.33 | 1301.99 | 2458.33 | 545750.00 |
| 19 | 2026-07 | 3754.49 | 1296.16 | 2458.33 | 543291.67 |
| 20 | 2026-08 | 3748.65 | 1290.32 | 2458.33 | 540833.33 |
| 21 | 2026-09 | 3742.81 | 1284.48 | 2458.33 | 538375.00 |
| 22 | 2026-10 | 3736.97 | 1278.64 | 2458.33 | 535916.67 |
| 23 | 2026-11 | 3731.14 | 1272.80 | 2458.33 | 533458.33 |
| 24 | 2026-12 | 3725.30 | 1266.96 | 2458.33 | 531000.00 |
| 25 | 2027-01 | 3719.46 | 1261.13 | 2458.33 | 528541.67 |
| 26 | 2027-02 | 3713.62 | 1255.29 | 2458.33 | 526083.33 |
| 27 | 2027-03 | 3707.78 | 1249.45 | 2458.33 | 523625.00 |
| 28 | 2027-04 | 3701.94 | 1243.61 | 2458.33 | 521166.67 |
| 29 | 2027-05 | 3696.10 | 1237.77 | 2458.33 | 518708.33 |
| 30 | 2027-06 | 3690.27 | 1231.93 | 2458.33 | 516250.00 |
| 31 | 2027-07 | 3684.43 | 1226.09 | 2458.33 | 513791.67 |
| 32 | 2027-08 | 3678.59 | 1220.26 | 2458.33 | 511333.33 |
| 33 | 2027-09 | 3672.75 | 1214.42 | 2458.33 | 508875.00 |
| 34 | 2027-10 | 3666.91 | 1208.58 | 2458.33 | 506416.67 |
| 35 | 2027-11 | 3661.07 | 1202.74 | 2458.33 | 503958.33 |
| 36 | 2027-12 | 3655.23 | 1196.90 | 2458.33 | 501500.00 |
| 37 | 2028-01 | 3649.40 | 1191.06 | 2458.33 | 499041.67 |
| 38 | 2028-02 | 3643.56 | 1185.22 | 2458.33 | 496583.33 |
| 39 | 2028-03 | 3637.72 | 1179.39 | 2458.33 | 494125.00 |
| 40 | 2028-04 | 3631.88 | 1173.55 | 2458.33 | 491666.67 |
| 41 | 2028-05 | 3626.04 | 1167.71 | 2458.33 | 489208.33 |
| 42 | 2028-06 | 3620.20 | 1161.87 | 2458.33 | 486750.00 |
| 43 | 2028-07 | 3614.36 | 1156.03 | 2458.33 | 484291.67 |
| 44 | 2028-08 | 3608.53 | 1150.19 | 2458.33 | 481833.33 |
| 45 | 2028-09 | 3602.69 | 1144.35 | 2458.33 | 479375.00 |
| 46 | 2028-10 | 3596.85 | 1138.52 | 2458.33 | 476916.67 |
| 47 | 2028-11 | 3591.01 | 1132.68 | 2458.33 | 474458.33 |
| 48 | 2028-12 | 3585.17 | 1126.84 | 2458.33 | 472000.00 |
| 49 | 2029-01 | 3579.33 | 1121.00 | 2458.33 | 469541.67 |
| 50 | 2029-02 | 3573.49 | 1115.16 | 2458.33 | 467083.33 |
| 51 | 2029-03 | 3567.66 | 1109.32 | 2458.33 | 464625.00 |
| 52 | 2029-04 | 3561.82 | 1103.48 | 2458.33 | 462166.67 |
| 53 | 2029-05 | 3555.98 | 1097.65 | 2458.33 | 459708.33 |
| 54 | 2029-06 | 3550.14 | 1091.81 | 2458.33 | 457250.00 |
| 55 | 2029-07 | 3544.30 | 1085.97 | 2458.33 | 454791.67 |
| 56 | 2029-08 | 3538.46 | 1080.13 | 2458.33 | 452333.33 |
| 57 | 2029-09 | 3532.63 | 1074.29 | 2458.33 | 449875.00 |
| 58 | 2029-10 | 3526.79 | 1068.45 | 2458.33 | 447416.67 |
| 59 | 2029-11 | 3520.95 | 1062.61 | 2458.33 | 444958.33 |
| 60 | 2029-12 | 3515.11 | 1056.78 | 2458.33 | 442500.00 |
| 61 | 2030-01 | 3509.27 | 1050.94 | 2458.33 | 440041.67 |
| 62 | 2030-02 | 3503.43 | 1045.10 | 2458.33 | 437583.33 |
| 63 | 2030-03 | 3497.59 | 1039.26 | 2458.33 | 435125.00 |
| 64 | 2030-04 | 3491.76 | 1033.42 | 2458.33 | 432666.67 |
| 65 | 2030-05 | 3485.92 | 1027.58 | 2458.33 | 430208.33 |
| 66 | 2030-06 | 3480.08 | 1021.74 | 2458.33 | 427750.00 |
| 67 | 2030-07 | 3474.24 | 1015.91 | 2458.33 | 425291.67 |
| 68 | 2030-08 | 3468.40 | 1010.07 | 2458.33 | 422833.33 |
| 69 | 2030-09 | 3462.56 | 1004.23 | 2458.33 | 420375.00 |
| 70 | 2030-10 | 3456.72 | 998.39 | 2458.33 | 417916.67 |
| 71 | 2030-11 | 3450.89 | 992.55 | 2458.33 | 415458.33 |
| 72 | 2030-12 | 3445.05 | 986.71 | 2458.33 | 413000.00 |
| 73 | 2031-01 | 3439.21 | 980.88 | 2458.33 | 410541.67 |
| 74 | 2031-02 | 3433.37 | 975.04 | 2458.33 | 408083.33 |
| 75 | 2031-03 | 3427.53 | 969.20 | 2458.33 | 405625.00 |
| 76 | 2031-04 | 3421.69 | 963.36 | 2458.33 | 403166.67 |
| 77 | 2031-05 | 3415.85 | 957.52 | 2458.33 | 400708.33 |
| 78 | 2031-06 | 3410.02 | 951.68 | 2458.33 | 398250.00 |
| 79 | 2031-07 | 3404.18 | 945.84 | 2458.33 | 395791.67 |
| 80 | 2031-08 | 3398.34 | 940.01 | 2458.33 | 393333.33 |
| 81 | 2031-09 | 3392.50 | 934.17 | 2458.33 | 390875.00 |
| 82 | 2031-10 | 3386.66 | 928.33 | 2458.33 | 388416.67 |
| 83 | 2031-11 | 3380.82 | 922.49 | 2458.33 | 385958.33 |
| 84 | 2031-12 | 3374.98 | 916.65 | 2458.33 | 383500.00 |
| 85 | 2032-01 | 3369.15 | 910.81 | 2458.33 | 381041.67 |
| 86 | 2032-02 | 3363.31 | 904.97 | 2458.33 | 378583.33 |
| 87 | 2032-03 | 3357.47 | 899.14 | 2458.33 | 376125.00 |
| 88 | 2032-04 | 3351.63 | 893.30 | 2458.33 | 373666.67 |
| 89 | 2032-05 | 3345.79 | 887.46 | 2458.33 | 371208.33 |
| 90 | 2032-06 | 3339.95 | 881.62 | 2458.33 | 368750.00 |
| 91 | 2032-07 | 3334.11 | 875.78 | 2458.33 | 366291.67 |
| 92 | 2032-08 | 3328.28 | 869.94 | 2458.33 | 363833.33 |
| 93 | 2032-09 | 3322.44 | 864.10 | 2458.33 | 361375.00 |
| 94 | 2032-10 | 3316.60 | 858.27 | 2458.33 | 358916.67 |
| 95 | 2032-11 | 3310.76 | 852.43 | 2458.33 | 356458.33 |
| 96 | 2032-12 | 3304.92 | 846.59 | 2458.33 | 354000.00 |
| 97 | 2033-01 | 3299.08 | 840.75 | 2458.33 | 351541.67 |
| 98 | 2033-02 | 3293.24 | 834.91 | 2458.33 | 349083.33 |
| 99 | 2033-03 | 3287.41 | 829.07 | 2458.33 | 346625.00 |
| 100 | 2033-04 | 3281.57 | 823.23 | 2458.33 | 344166.67 |
| 101 | 2033-05 | 3275.73 | 817.40 | 2458.33 | 341708.33 |
| 102 | 2033-06 | 3269.89 | 811.56 | 2458.33 | 339250.00 |
| 103 | 2033-07 | 3264.05 | 805.72 | 2458.33 | 336791.67 |
| 104 | 2033-08 | 3258.21 | 799.88 | 2458.33 | 334333.33 |
| 105 | 2033-09 | 3252.38 | 794.04 | 2458.33 | 331875.00 |
| 106 | 2033-10 | 3246.54 | 788.20 | 2458.33 | 329416.67 |
| 107 | 2033-11 | 3240.70 | 782.36 | 2458.33 | 326958.33 |
| 108 | 2033-12 | 3234.86 | 776.53 | 2458.33 | 324500.00 |
| 109 | 2034-01 | 3229.02 | 770.69 | 2458.33 | 322041.67 |
| 110 | 2034-02 | 3223.18 | 764.85 | 2458.33 | 319583.33 |
| 111 | 2034-03 | 3217.34 | 759.01 | 2458.33 | 317125.00 |
| 112 | 2034-04 | 3211.51 | 753.17 | 2458.33 | 314666.67 |
| 113 | 2034-05 | 3205.67 | 747.33 | 2458.33 | 312208.33 |
| 114 | 2034-06 | 3199.83 | 741.49 | 2458.33 | 309750.00 |
| 115 | 2034-07 | 3193.99 | 735.66 | 2458.33 | 307291.67 |
| 116 | 2034-08 | 3188.15 | 729.82 | 2458.33 | 304833.33 |
| 117 | 2034-09 | 3182.31 | 723.98 | 2458.33 | 302375.00 |
| 118 | 2034-10 | 3176.47 | 718.14 | 2458.33 | 299916.67 |
| 119 | 2034-11 | 3170.64 | 712.30 | 2458.33 | 297458.33 |
| 120 | 2034-12 | 3164.80 | 706.46 | 2458.33 | 295000.00 |
| 121 | 2035-01 | 3158.96 | 700.63 | 2458.33 | 292541.67 |
| 122 | 2035-02 | 3153.12 | 694.79 | 2458.33 | 290083.33 |
| 123 | 2035-03 | 3147.28 | 688.95 | 2458.33 | 287625.00 |
| 124 | 2035-04 | 3141.44 | 683.11 | 2458.33 | 285166.67 |
| 125 | 2035-05 | 3135.60 | 677.27 | 2458.33 | 282708.33 |
| 126 | 2035-06 | 3129.77 | 671.43 | 2458.33 | 280250.00 |
| 127 | 2035-07 | 3123.93 | 665.59 | 2458.33 | 277791.67 |
| 128 | 2035-08 | 3118.09 | 659.76 | 2458.33 | 275333.33 |
| 129 | 2035-09 | 3112.25 | 653.92 | 2458.33 | 272875.00 |
| 130 | 2035-10 | 3106.41 | 648.08 | 2458.33 | 270416.67 |
| 131 | 2035-11 | 3100.57 | 642.24 | 2458.33 | 267958.33 |
| 132 | 2035-12 | 3094.73 | 636.40 | 2458.33 | 265500.00 |
| 133 | 2036-01 | 3088.90 | 630.56 | 2458.33 | 263041.67 |
| 134 | 2036-02 | 3083.06 | 624.72 | 2458.33 | 260583.33 |
| 135 | 2036-03 | 3077.22 | 618.89 | 2458.33 | 258125.00 |
| 136 | 2036-04 | 3071.38 | 613.05 | 2458.33 | 255666.67 |
| 137 | 2036-05 | 3065.54 | 607.21 | 2458.33 | 253208.33 |
| 138 | 2036-06 | 3059.70 | 601.37 | 2458.33 | 250750.00 |
| 139 | 2036-07 | 3053.86 | 595.53 | 2458.33 | 248291.67 |
| 140 | 2036-08 | 3048.03 | 589.69 | 2458.33 | 245833.33 |
| 141 | 2036-09 | 3042.19 | 583.85 | 2458.33 | 243375.00 |
| 142 | 2036-10 | 3036.35 | 578.02 | 2458.33 | 240916.67 |
| 143 | 2036-11 | 3030.51 | 572.18 | 2458.33 | 238458.33 |
| 144 | 2036-12 | 3024.67 | 566.34 | 2458.33 | 236000.00 |
| 145 | 2037-01 | 3018.83 | 560.50 | 2458.33 | 233541.67 |
| 146 | 2037-02 | 3012.99 | 554.66 | 2458.33 | 231083.33 |
| 147 | 2037-03 | 3007.16 | 548.82 | 2458.33 | 228625.00 |
| 148 | 2037-04 | 3001.32 | 542.98 | 2458.33 | 226166.67 |
| 149 | 2037-05 | 2995.48 | 537.15 | 2458.33 | 223708.33 |
| 150 | 2037-06 | 2989.64 | 531.31 | 2458.33 | 221250.00 |
| 151 | 2037-07 | 2983.80 | 525.47 | 2458.33 | 218791.67 |
| 152 | 2037-08 | 2977.96 | 519.63 | 2458.33 | 216333.33 |
| 153 | 2037-09 | 2972.13 | 513.79 | 2458.33 | 213875.00 |
| 154 | 2037-10 | 2966.29 | 507.95 | 2458.33 | 211416.67 |
| 155 | 2037-11 | 2960.45 | 502.11 | 2458.33 | 208958.33 |
| 156 | 2037-12 | 2954.61 | 496.28 | 2458.33 | 206500.00 |
| 157 | 2038-01 | 2948.77 | 490.44 | 2458.33 | 204041.67 |
| 158 | 2038-02 | 2942.93 | 484.60 | 2458.33 | 201583.33 |
| 159 | 2038-03 | 2937.09 | 478.76 | 2458.33 | 199125.00 |
| 160 | 2038-04 | 2931.26 | 472.92 | 2458.33 | 196666.67 |
| 161 | 2038-05 | 2925.42 | 467.08 | 2458.33 | 194208.33 |
| 162 | 2038-06 | 2919.58 | 461.24 | 2458.33 | 191750.00 |
| 163 | 2038-07 | 2913.74 | 455.41 | 2458.33 | 189291.67 |
| 164 | 2038-08 | 2907.90 | 449.57 | 2458.33 | 186833.33 |
| 165 | 2038-09 | 2902.06 | 443.73 | 2458.33 | 184375.00 |
| 166 | 2038-10 | 2896.22 | 437.89 | 2458.33 | 181916.67 |
| 167 | 2038-11 | 2890.39 | 432.05 | 2458.33 | 179458.33 |
| 168 | 2038-12 | 2884.55 | 426.21 | 2458.33 | 177000.00 |
| 169 | 2039-01 | 2878.71 | 420.38 | 2458.33 | 174541.67 |
| 170 | 2039-02 | 2872.87 | 414.54 | 2458.33 | 172083.33 |
| 171 | 2039-03 | 2867.03 | 408.70 | 2458.33 | 169625.00 |
| 172 | 2039-04 | 2861.19 | 402.86 | 2458.33 | 167166.67 |
| 173 | 2039-05 | 2855.35 | 397.02 | 2458.33 | 164708.33 |
| 174 | 2039-06 | 2849.52 | 391.18 | 2458.33 | 162250.00 |
| 175 | 2039-07 | 2843.68 | 385.34 | 2458.33 | 159791.67 |
| 176 | 2039-08 | 2837.84 | 379.51 | 2458.33 | 157333.33 |
| 177 | 2039-09 | 2832.00 | 373.67 | 2458.33 | 154875.00 |
| 178 | 2039-10 | 2826.16 | 367.83 | 2458.33 | 152416.67 |
| 179 | 2039-11 | 2820.32 | 361.99 | 2458.33 | 149958.33 |
| 180 | 2039-12 | 2814.48 | 356.15 | 2458.33 | 147500.00 |
| 181 | 2040-01 | 2808.65 | 350.31 | 2458.33 | 145041.67 |
| 182 | 2040-02 | 2802.81 | 344.47 | 2458.33 | 142583.33 |
| 183 | 2040-03 | 2796.97 | 338.64 | 2458.33 | 140125.00 |
| 184 | 2040-04 | 2791.13 | 332.80 | 2458.33 | 137666.67 |
| 185 | 2040-05 | 2785.29 | 326.96 | 2458.33 | 135208.33 |
| 186 | 2040-06 | 2779.45 | 321.12 | 2458.33 | 132750.00 |
| 187 | 2040-07 | 2773.61 | 315.28 | 2458.33 | 130291.67 |
| 188 | 2040-08 | 2767.78 | 309.44 | 2458.33 | 127833.33 |
| 189 | 2040-09 | 2761.94 | 303.60 | 2458.33 | 125375.00 |
| 190 | 2040-10 | 2756.10 | 297.77 | 2458.33 | 122916.67 |
| 191 | 2040-11 | 2750.26 | 291.93 | 2458.33 | 120458.33 |
| 192 | 2040-12 | 2744.42 | 286.09 | 2458.33 | 118000.00 |
| 193 | 2041-01 | 2738.58 | 280.25 | 2458.33 | 115541.67 |
| 194 | 2041-02 | 2732.74 | 274.41 | 2458.33 | 113083.33 |
| 195 | 2041-03 | 2726.91 | 268.57 | 2458.33 | 110625.00 |
| 196 | 2041-04 | 2721.07 | 262.73 | 2458.33 | 108166.67 |
| 197 | 2041-05 | 2715.23 | 256.90 | 2458.33 | 105708.33 |
| 198 | 2041-06 | 2709.39 | 251.06 | 2458.33 | 103250.00 |
| 199 | 2041-07 | 2703.55 | 245.22 | 2458.33 | 100791.67 |
| 200 | 2041-08 | 2697.71 | 239.38 | 2458.33 | 98333.33 |
| 201 | 2041-09 | 2691.88 | 233.54 | 2458.33 | 95875.00 |
| 202 | 2041-10 | 2686.04 | 227.70 | 2458.33 | 93416.67 |
| 203 | 2041-11 | 2680.20 | 221.86 | 2458.33 | 90958.33 |
| 204 | 2041-12 | 2674.36 | 216.03 | 2458.33 | 88500.00 |
| 205 | 2042-01 | 2668.52 | 210.19 | 2458.33 | 86041.67 |
| 206 | 2042-02 | 2662.68 | 204.35 | 2458.33 | 83583.33 |
| 207 | 2042-03 | 2656.84 | 198.51 | 2458.33 | 81125.00 |
| 208 | 2042-04 | 2651.01 | 192.67 | 2458.33 | 78666.67 |
| 209 | 2042-05 | 2645.17 | 186.83 | 2458.33 | 76208.33 |
| 210 | 2042-06 | 2639.33 | 180.99 | 2458.33 | 73750.00 |
| 211 | 2042-07 | 2633.49 | 175.16 | 2458.33 | 71291.67 |
| 212 | 2042-08 | 2627.65 | 169.32 | 2458.33 | 68833.33 |
| 213 | 2042-09 | 2621.81 | 163.48 | 2458.33 | 66375.00 |
| 214 | 2042-10 | 2615.97 | 157.64 | 2458.33 | 63916.67 |
| 215 | 2042-11 | 2610.14 | 151.80 | 2458.33 | 61458.33 |
| 216 | 2042-12 | 2604.30 | 145.96 | 2458.33 | 59000.00 |
| 217 | 2043-01 | 2598.46 | 140.13 | 2458.33 | 56541.67 |
| 218 | 2043-02 | 2592.62 | 134.29 | 2458.33 | 54083.33 |
| 219 | 2043-03 | 2586.78 | 128.45 | 2458.33 | 51625.00 |
| 220 | 2043-04 | 2580.94 | 122.61 | 2458.33 | 49166.67 |
| 221 | 2043-05 | 2575.10 | 116.77 | 2458.33 | 46708.33 |
| 222 | 2043-06 | 2569.27 | 110.93 | 2458.33 | 44250.00 |
| 223 | 2043-07 | 2563.43 | 105.09 | 2458.33 | 41791.67 |
| 224 | 2043-08 | 2557.59 | 99.26 | 2458.33 | 39333.33 |
| 225 | 2043-09 | 2551.75 | 93.42 | 2458.33 | 36875.00 |
| 226 | 2043-10 | 2545.91 | 87.58 | 2458.33 | 34416.67 |
| 227 | 2043-11 | 2540.07 | 81.74 | 2458.33 | 31958.33 |
| 228 | 2043-12 | 2534.23 | 75.90 | 2458.33 | 29500.00 |
| 229 | 2044-01 | 2528.40 | 70.06 | 2458.33 | 27041.67 |
| 230 | 2044-02 | 2522.56 | 64.22 | 2458.33 | 24583.33 |
| 231 | 2044-03 | 2516.72 | 58.39 | 2458.33 | 22125.00 |
| 232 | 2044-04 | 2510.88 | 52.55 | 2458.33 | 19666.67 |
| 233 | 2044-05 | 2505.04 | 46.71 | 2458.33 | 17208.33 |
| 234 | 2044-06 | 2499.20 | 40.87 | 2458.33 | 14750.00 |
| 235 | 2044-07 | 2493.36 | 35.03 | 2458.33 | 12291.67 |
| 236 | 2044-08 | 2487.53 | 29.19 | 2458.33 | 9833.33 |
| 237 | 2044-09 | 2481.69 | 23.35 | 2458.33 | 7375.00 |
| 238 | 2044-10 | 2475.85 | 17.52 | 2458.33 | 4916.67 |
| 239 | 2044-11 | 2470.01 | 11.68 | 2458.33 | 2458.33 |
| 240 | 2044-12 | 2464.17 | 5.84 | 2458.33 | 0.00 |