贷款59.3万（公积金贷款）房贷，还款19年6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：59.3万
还款月数：19年6个月
每月还款：3380.02元
利息总额：19.79万
本息合计：79.09万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3380.02 | 1531.92 | 1848.11 | 591151.89 |
| 2 | 2024-06 | 3380.02 | 1527.14 | 1852.88 | 589299.01 |
| 3 | 2024-07 | 3380.02 | 1522.36 | 1857.67 | 587441.34 |
| 4 | 2024-08 | 3380.02 | 1517.56 | 1862.47 | 585578.87 |
| 5 | 2024-09 | 3380.02 | 1512.75 | 1867.28 | 583711.59 |
| 6 | 2024-10 | 3380.02 | 1507.92 | 1872.10 | 581839.49 |
| 7 | 2024-11 | 3380.02 | 1503.09 | 1876.94 | 579962.55 |
| 8 | 2024-12 | 3380.02 | 1498.24 | 1881.79 | 578080.76 |
| 9 | 2025-01 | 3380.02 | 1493.38 | 1886.65 | 576194.11 |
| 10 | 2025-02 | 3380.02 | 1488.50 | 1891.52 | 574302.59 |
| 11 | 2025-03 | 3380.02 | 1483.62 | 1896.41 | 572406.18 |
| 12 | 2025-04 | 3380.02 | 1478.72 | 1901.31 | 570504.87 |
| 13 | 2025-05 | 3380.02 | 1473.80 | 1906.22 | 568598.65 |
| 14 | 2025-06 | 3380.02 | 1468.88 | 1911.15 | 566687.50 |
| 15 | 2025-07 | 3380.02 | 1463.94 | 1916.08 | 564771.42 |
| 16 | 2025-08 | 3380.02 | 1458.99 | 1921.03 | 562850.39 |
| 17 | 2025-09 | 3380.02 | 1454.03 | 1925.99 | 560924.39 |
| 18 | 2025-10 | 3380.02 | 1449.05 | 1930.97 | 558993.42 |
| 19 | 2025-11 | 3380.02 | 1444.07 | 1935.96 | 557057.47 |
| 20 | 2025-12 | 3380.02 | 1439.07 | 1940.96 | 555116.51 |
| 21 | 2026-01 | 3380.02 | 1434.05 | 1945.97 | 553170.53 |
| 22 | 2026-02 | 3380.02 | 1429.02 | 1951.00 | 551219.53 |
| 23 | 2026-03 | 3380.02 | 1423.98 | 1956.04 | 549263.49 |
| 24 | 2026-04 | 3380.02 | 1418.93 | 1961.09 | 547302.40 |
| 25 | 2026-05 | 3380.02 | 1413.86 | 1966.16 | 545336.23 |
| 26 | 2026-06 | 3380.02 | 1408.79 | 1971.24 | 543365.00 |
| 27 | 2026-07 | 3380.02 | 1403.69 | 1976.33 | 541388.66 |
| 28 | 2026-08 | 3380.02 | 1398.59 | 1981.44 | 539407.23 |
| 29 | 2026-09 | 3380.02 | 1393.47 | 1986.56 | 537420.67 |
| 30 | 2026-10 | 3380.02 | 1388.34 | 1991.69 | 535428.98 |
| 31 | 2026-11 | 3380.02 | 1383.19 | 1996.83 | 533432.15 |
| 32 | 2026-12 | 3380.02 | 1378.03 | 2001.99 | 531430.16 |
| 33 | 2027-01 | 3380.02 | 1372.86 | 2007.16 | 529422.99 |
| 34 | 2027-02 | 3380.02 | 1367.68 | 2012.35 | 527410.64 |
| 35 | 2027-03 | 3380.02 | 1362.48 | 2017.55 | 525393.10 |
| 36 | 2027-04 | 3380.02 | 1357.27 | 2022.76 | 523370.34 |
| 37 | 2027-05 | 3380.02 | 1352.04 | 2027.98 | 521342.35 |
| 38 | 2027-06 | 3380.02 | 1346.80 | 2033.22 | 519309.13 |
| 39 | 2027-07 | 3380.02 | 1341.55 | 2038.48 | 517270.65 |
| 40 | 2027-08 | 3380.02 | 1336.28 | 2043.74 | 515226.91 |
| 41 | 2027-09 | 3380.02 | 1331.00 | 2049.02 | 513177.89 |
| 42 | 2027-10 | 3380.02 | 1325.71 | 2054.32 | 511123.57 |
| 43 | 2027-11 | 3380.02 | 1320.40 | 2059.62 | 509063.95 |
| 44 | 2027-12 | 3380.02 | 1315.08 | 2064.94 | 506999.01 |
| 45 | 2028-01 | 3380.02 | 1309.75 | 2070.28 | 504928.73 |
| 46 | 2028-02 | 3380.02 | 1304.40 | 2075.63 | 502853.10 |
| 47 | 2028-03 | 3380.02 | 1299.04 | 2080.99 | 500772.12 |
| 48 | 2028-04 | 3380.02 | 1293.66 | 2086.36 | 498685.75 |
| 49 | 2028-05 | 3380.02 | 1288.27 | 2091.75 | 496594.00 |
| 50 | 2028-06 | 3380.02 | 1282.87 | 2097.16 | 494496.84 |
| 51 | 2028-07 | 3380.02 | 1277.45 | 2102.57 | 492394.27 |
| 52 | 2028-08 | 3380.02 | 1272.02 | 2108.01 | 490286.26 |
| 53 | 2028-09 | 3380.02 | 1266.57 | 2113.45 | 488172.81 |
| 54 | 2028-10 | 3380.02 | 1261.11 | 2118.91 | 486053.90 |
| 55 | 2028-11 | 3380.02 | 1255.64 | 2124.39 | 483929.51 |
| 56 | 2028-12 | 3380.02 | 1250.15 | 2129.87 | 481799.64 |
| 57 | 2029-01 | 3380.02 | 1244.65 | 2135.38 | 479664.26 |
| 58 | 2029-02 | 3380.02 | 1239.13 | 2140.89 | 477523.37 |
| 59 | 2029-03 | 3380.02 | 1233.60 | 2146.42 | 475376.95 |
| 60 | 2029-04 | 3380.02 | 1228.06 | 2151.97 | 473224.98 |
| 61 | 2029-05 | 3380.02 | 1222.50 | 2157.53 | 471067.45 |
| 62 | 2029-06 | 3380.02 | 1216.92 | 2163.10 | 468904.35 |
| 63 | 2029-07 | 3380.02 | 1211.34 | 2168.69 | 466735.66 |
| 64 | 2029-08 | 3380.02 | 1205.73 | 2174.29 | 464561.37 |
| 65 | 2029-09 | 3380.02 | 1200.12 | 2179.91 | 462381.46 |
| 66 | 2029-10 | 3380.02 | 1194.49 | 2185.54 | 460195.92 |
| 67 | 2029-11 | 3380.02 | 1188.84 | 2191.19 | 458004.74 |
| 68 | 2029-12 | 3380.02 | 1183.18 | 2196.85 | 455807.89 |
| 69 | 2030-01 | 3380.02 | 1177.50 | 2202.52 | 453605.37 |
| 70 | 2030-02 | 3380.02 | 1171.81 | 2208.21 | 451397.16 |
| 71 | 2030-03 | 3380.02 | 1166.11 | 2213.92 | 449183.24 |
| 72 | 2030-04 | 3380.02 | 1160.39 | 2219.63 | 446963.61 |
| 73 | 2030-05 | 3380.02 | 1154.66 | 2225.37 | 444738.24 |
| 74 | 2030-06 | 3380.02 | 1148.91 | 2231.12 | 442507.12 |
| 75 | 2030-07 | 3380.02 | 1143.14 | 2236.88 | 440270.24 |
| 76 | 2030-08 | 3380.02 | 1137.36 | 2242.66 | 438027.58 |
| 77 | 2030-09 | 3380.02 | 1131.57 | 2248.45 | 435779.13 |
| 78 | 2030-10 | 3380.02 | 1125.76 | 2254.26 | 433524.86 |
| 79 | 2030-11 | 3380.02 | 1119.94 | 2260.09 | 431264.78 |
| 80 | 2030-12 | 3380.02 | 1114.10 | 2265.92 | 428998.85 |
| 81 | 2031-01 | 3380.02 | 1108.25 | 2271.78 | 426727.08 |
| 82 | 2031-02 | 3380.02 | 1102.38 | 2277.65 | 424449.43 |
| 83 | 2031-03 | 3380.02 | 1096.49 | 2283.53 | 422165.90 |
| 84 | 2031-04 | 3380.02 | 1090.60 | 2289.43 | 419876.47 |
| 85 | 2031-05 | 3380.02 | 1084.68 | 2295.34 | 417581.13 |
| 86 | 2031-06 | 3380.02 | 1078.75 | 2301.27 | 415279.85 |
| 87 | 2031-07 | 3380.02 | 1072.81 | 2307.22 | 412972.63 |
| 88 | 2031-08 | 3380.02 | 1066.85 | 2313.18 | 410659.45 |
| 89 | 2031-09 | 3380.02 | 1060.87 | 2319.15 | 408340.30 |
| 90 | 2031-10 | 3380.02 | 1054.88 | 2325.15 | 406015.15 |
| 91 | 2031-11 | 3380.02 | 1048.87 | 2331.15 | 403684.00 |
| 92 | 2031-12 | 3380.02 | 1042.85 | 2337.17 | 401346.83 |
| 93 | 2032-01 | 3380.02 | 1036.81 | 2343.21 | 399003.61 |
| 94 | 2032-02 | 3380.02 | 1030.76 | 2349.27 | 396654.35 |
| 95 | 2032-03 | 3380.02 | 1024.69 | 2355.33 | 394299.01 |
| 96 | 2032-04 | 3380.02 | 1018.61 | 2361.42 | 391937.59 |
| 97 | 2032-05 | 3380.02 | 1012.51 | 2367.52 | 389570.08 |
| 98 | 2032-06 | 3380.02 | 1006.39 | 2373.64 | 387196.44 |
| 99 | 2032-07 | 3380.02 | 1000.26 | 2379.77 | 384816.67 |
| 100 | 2032-08 | 3380.02 | 994.11 | 2385.92 | 382430.76 |
| 101 | 2032-09 | 3380.02 | 987.95 | 2392.08 | 380038.68 |
| 102 | 2032-10 | 3380.02 | 981.77 | 2398.26 | 377640.42 |
| 103 | 2032-11 | 3380.02 | 975.57 | 2404.45 | 375235.97 |
| 104 | 2032-12 | 3380.02 | 969.36 | 2410.67 | 372825.30 |
| 105 | 2033-01 | 3380.02 | 963.13 | 2416.89 | 370408.41 |
| 106 | 2033-02 | 3380.02 | 956.89 | 2423.14 | 367985.27 |
| 107 | 2033-03 | 3380.02 | 950.63 | 2429.40 | 365555.87 |
| 108 | 2033-04 | 3380.02 | 944.35 | 2435.67 | 363120.20 |
| 109 | 2033-05 | 3380.02 | 938.06 | 2441.96 | 360678.24 |
| 110 | 2033-06 | 3380.02 | 931.75 | 2448.27 | 358229.97 |
| 111 | 2033-07 | 3380.02 | 925.43 | 2454.60 | 355775.37 |
| 112 | 2033-08 | 3380.02 | 919.09 | 2460.94 | 353314.43 |
| 113 | 2033-09 | 3380.02 | 912.73 | 2467.30 | 350847.13 |
| 114 | 2033-10 | 3380.02 | 906.36 | 2473.67 | 348373.46 |
| 115 | 2033-11 | 3380.02 | 899.96 | 2480.06 | 345893.40 |
| 116 | 2033-12 | 3380.02 | 893.56 | 2486.47 | 343406.94 |
| 117 | 2034-01 | 3380.02 | 887.13 | 2492.89 | 340914.05 |
| 118 | 2034-02 | 3380.02 | 880.69 | 2499.33 | 338414.72 |
| 119 | 2034-03 | 3380.02 | 874.24 | 2505.79 | 335908.93 |
| 120 | 2034-04 | 3380.02 | 867.76 | 2512.26 | 333396.67 |
| 121 | 2034-05 | 3380.02 | 861.27 | 2518.75 | 330877.92 |
| 122 | 2034-06 | 3380.02 | 854.77 | 2525.26 | 328352.66 |
| 123 | 2034-07 | 3380.02 | 848.24 | 2531.78 | 325820.88 |
| 124 | 2034-08 | 3380.02 | 841.70 | 2538.32 | 323282.56 |
| 125 | 2034-09 | 3380.02 | 835.15 | 2544.88 | 320737.68 |
| 126 | 2034-10 | 3380.02 | 828.57 | 2551.45 | 318186.23 |
| 127 | 2034-11 | 3380.02 | 821.98 | 2558.04 | 315628.19 |
| 128 | 2034-12 | 3380.02 | 815.37 | 2564.65 | 313063.53 |
| 129 | 2035-01 | 3380.02 | 808.75 | 2571.28 | 310492.26 |
| 130 | 2035-02 | 3380.02 | 802.10 | 2577.92 | 307914.34 |
| 131 | 2035-03 | 3380.02 | 795.45 | 2584.58 | 305329.76 |
| 132 | 2035-04 | 3380.02 | 788.77 | 2591.26 | 302738.50 |
| 133 | 2035-05 | 3380.02 | 782.07 | 2597.95 | 300140.55 |
| 134 | 2035-06 | 3380.02 | 775.36 | 2604.66 | 297535.89 |
| 135 | 2035-07 | 3380.02 | 768.63 | 2611.39 | 294924.50 |
| 136 | 2035-08 | 3380.02 | 761.89 | 2618.14 | 292306.36 |
| 137 | 2035-09 | 3380.02 | 755.12 | 2624.90 | 289681.46 |
| 138 | 2035-10 | 3380.02 | 748.34 | 2631.68 | 287049.78 |
| 139 | 2035-11 | 3380.02 | 741.55 | 2638.48 | 284411.30 |
| 140 | 2035-12 | 3380.02 | 734.73 | 2645.30 | 281766.00 |
| 141 | 2036-01 | 3380.02 | 727.90 | 2652.13 | 279113.87 |
| 142 | 2036-02 | 3380.02 | 721.04 | 2658.98 | 276454.89 |
| 143 | 2036-03 | 3380.02 | 714.18 | 2665.85 | 273789.04 |
| 144 | 2036-04 | 3380.02 | 707.29 | 2672.74 | 271116.31 |
| 145 | 2036-05 | 3380.02 | 700.38 | 2679.64 | 268436.67 |
| 146 | 2036-06 | 3380.02 | 693.46 | 2686.56 | 265750.10 |
| 147 | 2036-07 | 3380.02 | 686.52 | 2693.50 | 263056.60 |
| 148 | 2036-08 | 3380.02 | 679.56 | 2700.46 | 260356.14 |
| 149 | 2036-09 | 3380.02 | 672.59 | 2707.44 | 257648.70 |
| 150 | 2036-10 | 3380.02 | 665.59 | 2714.43 | 254934.27 |
| 151 | 2036-11 | 3380.02 | 658.58 | 2721.44 | 252212.82 |
| 152 | 2036-12 | 3380.02 | 651.55 | 2728.48 | 249484.35 |
| 153 | 2037-01 | 3380.02 | 644.50 | 2735.52 | 246748.82 |
| 154 | 2037-02 | 3380.02 | 637.43 | 2742.59 | 244006.23 |
| 155 | 2037-03 | 3380.02 | 630.35 | 2749.68 | 241256.56 |
| 156 | 2037-04 | 3380.02 | 623.25 | 2756.78 | 238499.78 |
| 157 | 2037-05 | 3380.02 | 616.12 | 2763.90 | 235735.88 |
| 158 | 2037-06 | 3380.02 | 608.98 | 2771.04 | 232964.84 |
| 159 | 2037-07 | 3380.02 | 601.83 | 2778.20 | 230186.64 |
| 160 | 2037-08 | 3380.02 | 594.65 | 2785.38 | 227401.26 |
| 161 | 2037-09 | 3380.02 | 587.45 | 2792.57 | 224608.69 |
| 162 | 2037-10 | 3380.02 | 580.24 | 2799.79 | 221808.90 |
| 163 | 2037-11 | 3380.02 | 573.01 | 2807.02 | 219001.88 |
| 164 | 2037-12 | 3380.02 | 565.75 | 2814.27 | 216187.61 |
| 165 | 2038-01 | 3380.02 | 558.48 | 2821.54 | 213366.07 |
| 166 | 2038-02 | 3380.02 | 551.20 | 2828.83 | 210537.25 |
| 167 | 2038-03 | 3380.02 | 543.89 | 2836.14 | 207701.11 |
| 168 | 2038-04 | 3380.02 | 536.56 | 2843.46 | 204857.64 |
| 169 | 2038-05 | 3380.02 | 529.22 | 2850.81 | 202006.84 |
| 170 | 2038-06 | 3380.02 | 521.85 | 2858.17 | 199148.66 |
| 171 | 2038-07 | 3380.02 | 514.47 | 2865.56 | 196283.10 |
| 172 | 2038-08 | 3380.02 | 507.06 | 2872.96 | 193410.14 |
| 173 | 2038-09 | 3380.02 | 499.64 | 2880.38 | 190529.76 |
| 174 | 2038-10 | 3380.02 | 492.20 | 2887.82 | 187641.94 |
| 175 | 2038-11 | 3380.02 | 484.74 | 2895.28 | 184746.66 |
| 176 | 2038-12 | 3380.02 | 477.26 | 2902.76 | 181843.89 |
| 177 | 2039-01 | 3380.02 | 469.76 | 2910.26 | 178933.63 |
| 178 | 2039-02 | 3380.02 | 462.25 | 2917.78 | 176015.85 |
| 179 | 2039-03 | 3380.02 | 454.71 | 2925.32 | 173090.53 |
| 180 | 2039-04 | 3380.02 | 447.15 | 2932.87 | 170157.66 |
| 181 | 2039-05 | 3380.02 | 439.57 | 2940.45 | 167217.21 |
| 182 | 2039-06 | 3380.02 | 431.98 | 2948.05 | 164269.16 |
| 183 | 2039-07 | 3380.02 | 424.36 | 2955.66 | 161313.50 |
| 184 | 2039-08 | 3380.02 | 416.73 | 2963.30 | 158350.20 |
| 185 | 2039-09 | 3380.02 | 409.07 | 2970.95 | 155379.25 |
| 186 | 2039-10 | 3380.02 | 401.40 | 2978.63 | 152400.62 |
| 187 | 2039-11 | 3380.02 | 393.70 | 2986.32 | 149414.29 |
| 188 | 2039-12 | 3380.02 | 385.99 | 2994.04 | 146420.26 |
| 189 | 2040-01 | 3380.02 | 378.25 | 3001.77 | 143418.48 |
| 190 | 2040-02 | 3380.02 | 370.50 | 3009.53 | 140408.96 |
| 191 | 2040-03 | 3380.02 | 362.72 | 3017.30 | 137391.65 |
| 192 | 2040-04 | 3380.02 | 354.93 | 3025.10 | 134366.56 |
| 193 | 2040-05 | 3380.02 | 347.11 | 3032.91 | 131333.65 |
| 194 | 2040-06 | 3380.02 | 339.28 | 3040.75 | 128292.90 |
| 195 | 2040-07 | 3380.02 | 331.42 | 3048.60 | 125244.30 |
| 196 | 2040-08 | 3380.02 | 323.55 | 3056.48 | 122187.82 |
| 197 | 2040-09 | 3380.02 | 315.65 | 3064.37 | 119123.45 |
| 198 | 2040-10 | 3380.02 | 307.74 | 3072.29 | 116051.16 |
| 199 | 2040-11 | 3380.02 | 299.80 | 3080.23 | 112970.93 |
| 200 | 2040-12 | 3380.02 | 291.84 | 3088.18 | 109882.75 |
| 201 | 2041-01 | 3380.02 | 283.86 | 3096.16 | 106786.59 |
| 202 | 2041-02 | 3380.02 | 275.87 | 3104.16 | 103682.43 |
| 203 | 2041-03 | 3380.02 | 267.85 | 3112.18 | 100570.25 |
| 204 | 2041-04 | 3380.02 | 259.81 | 3120.22 | 97450.03 |
| 205 | 2041-05 | 3380.02 | 251.75 | 3128.28 | 94321.75 |
| 206 | 2041-06 | 3380.02 | 243.66 | 3136.36 | 91185.39 |
| 207 | 2041-07 | 3380.02 | 235.56 | 3144.46 | 88040.93 |
| 208 | 2041-08 | 3380.02 | 227.44 | 3152.59 | 84888.34 |
| 209 | 2041-09 | 3380.02 | 219.29 | 3160.73 | 81727.61 |
| 210 | 2041-10 | 3380.02 | 211.13 | 3168.90 | 78558.72 |
| 211 | 2041-11 | 3380.02 | 202.94 | 3177.08 | 75381.64 |
| 212 | 2041-12 | 3380.02 | 194.74 | 3185.29 | 72196.35 |
| 213 | 2042-01 | 3380.02 | 186.51 | 3193.52 | 69002.83 |
| 214 | 2042-02 | 3380.02 | 178.26 | 3201.77 | 65801.06 |
| 215 | 2042-03 | 3380.02 | 169.99 | 3210.04 | 62591.02 |
| 216 | 2042-04 | 3380.02 | 161.69 | 3218.33 | 59372.69 |
| 217 | 2042-05 | 3380.02 | 153.38 | 3226.65 | 56146.05 |
| 218 | 2042-06 | 3380.02 | 145.04 | 3234.98 | 52911.07 |
| 219 | 2042-07 | 3380.02 | 136.69 | 3243.34 | 49667.73 |
| 220 | 2042-08 | 3380.02 | 128.31 | 3251.72 | 46416.01 |
| 221 | 2042-09 | 3380.02 | 119.91 | 3260.12 | 43155.89 |
| 222 | 2042-10 | 3380.02 | 111.49 | 3268.54 | 39887.36 |
| 223 | 2042-11 | 3380.02 | 103.04 | 3276.98 | 36610.37 |
| 224 | 2042-12 | 3380.02 | 94.58 | 3285.45 | 33324.93 |
| 225 | 2043-01 | 3380.02 | 86.09 | 3293.94 | 30030.99 |
| 226 | 2043-02 | 3380.02 | 77.58 | 3302.44 | 26728.54 |
| 227 | 2043-03 | 3380.02 | 69.05 | 3310.98 | 23417.57 |
| 228 | 2043-04 | 3380.02 | 60.50 | 3319.53 | 20098.04 |
| 229 | 2043-05 | 3380.02 | 51.92 | 3328.10 | 16769.93 |
| 230 | 2043-06 | 3380.02 | 43.32 | 3336.70 | 13433.23 |
| 231 | 2043-07 | 3380.02 | 34.70 | 3345.32 | 10087.91 |
| 232 | 2043-08 | 3380.02 | 26.06 | 3353.96 | 6733.94 |
| 233 | 2043-09 | 3380.02 | 17.40 | 3362.63 | 3371.32 |
| 234 | 2043-10 | 3380.02 | 8.71 | 3371.32 | 0.00 |
等额本金还款方式：
贷款总额：59.3万
还款月数：19年6个月
首月还款：4066.1元
每月递减：6.55元
利息总额：18万
本息合计：77.3万
节省利息：17925.63元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 4066.10 | 1531.92 | 2534.19 | 590465.81 |
| 2 | 2024-06 | 4059.56 | 1525.37 | 2534.19 | 587931.62 |
| 3 | 2024-07 | 4053.01 | 1518.82 | 2534.19 | 585397.44 |
| 4 | 2024-08 | 4046.46 | 1512.28 | 2534.19 | 582863.25 |
| 5 | 2024-09 | 4039.92 | 1505.73 | 2534.19 | 580329.06 |
| 6 | 2024-10 | 4033.37 | 1499.18 | 2534.19 | 577794.87 |
| 7 | 2024-11 | 4026.82 | 1492.64 | 2534.19 | 575260.68 |
| 8 | 2024-12 | 4020.28 | 1486.09 | 2534.19 | 572726.50 |
| 9 | 2025-01 | 4013.73 | 1479.54 | 2534.19 | 570192.31 |
| 10 | 2025-02 | 4007.18 | 1473.00 | 2534.19 | 567658.12 |
| 11 | 2025-03 | 4000.64 | 1466.45 | 2534.19 | 565123.93 |
| 12 | 2025-04 | 3994.09 | 1459.90 | 2534.19 | 562589.74 |
| 13 | 2025-05 | 3987.54 | 1453.36 | 2534.19 | 560055.56 |
| 14 | 2025-06 | 3981.00 | 1446.81 | 2534.19 | 557521.37 |
| 15 | 2025-07 | 3974.45 | 1440.26 | 2534.19 | 554987.18 |
| 16 | 2025-08 | 3967.90 | 1433.72 | 2534.19 | 552452.99 |
| 17 | 2025-09 | 3961.36 | 1427.17 | 2534.19 | 549918.80 |
| 18 | 2025-10 | 3954.81 | 1420.62 | 2534.19 | 547384.62 |
| 19 | 2025-11 | 3948.26 | 1414.08 | 2534.19 | 544850.43 |
| 20 | 2025-12 | 3941.72 | 1407.53 | 2534.19 | 542316.24 |
| 21 | 2026-01 | 3935.17 | 1400.98 | 2534.19 | 539782.05 |
| 22 | 2026-02 | 3928.63 | 1394.44 | 2534.19 | 537247.86 |
| 23 | 2026-03 | 3922.08 | 1387.89 | 2534.19 | 534713.68 |
| 24 | 2026-04 | 3915.53 | 1381.34 | 2534.19 | 532179.49 |
| 25 | 2026-05 | 3908.99 | 1374.80 | 2534.19 | 529645.30 |
| 26 | 2026-06 | 3902.44 | 1368.25 | 2534.19 | 527111.11 |
| 27 | 2026-07 | 3895.89 | 1361.70 | 2534.19 | 524576.92 |
| 28 | 2026-08 | 3889.35 | 1355.16 | 2534.19 | 522042.74 |
| 29 | 2026-09 | 3882.80 | 1348.61 | 2534.19 | 519508.55 |
| 30 | 2026-10 | 3876.25 | 1342.06 | 2534.19 | 516974.36 |
| 31 | 2026-11 | 3869.71 | 1335.52 | 2534.19 | 514440.17 |
| 32 | 2026-12 | 3863.16 | 1328.97 | 2534.19 | 511905.98 |
| 33 | 2027-01 | 3856.61 | 1322.42 | 2534.19 | 509371.79 |
| 34 | 2027-02 | 3850.07 | 1315.88 | 2534.19 | 506837.61 |
| 35 | 2027-03 | 3843.52 | 1309.33 | 2534.19 | 504303.42 |
| 36 | 2027-04 | 3836.97 | 1302.78 | 2534.19 | 501769.23 |
| 37 | 2027-05 | 3830.43 | 1296.24 | 2534.19 | 499235.04 |
| 38 | 2027-06 | 3823.88 | 1289.69 | 2534.19 | 496700.85 |
| 39 | 2027-07 | 3817.33 | 1283.14 | 2534.19 | 494166.67 |
| 40 | 2027-08 | 3810.79 | 1276.60 | 2534.19 | 491632.48 |
| 41 | 2027-09 | 3804.24 | 1270.05 | 2534.19 | 489098.29 |
| 42 | 2027-10 | 3797.69 | 1263.50 | 2534.19 | 486564.10 |
| 43 | 2027-11 | 3791.15 | 1256.96 | 2534.19 | 484029.91 |
| 44 | 2027-12 | 3784.60 | 1250.41 | 2534.19 | 481495.73 |
| 45 | 2028-01 | 3778.05 | 1243.86 | 2534.19 | 478961.54 |
| 46 | 2028-02 | 3771.51 | 1237.32 | 2534.19 | 476427.35 |
| 47 | 2028-03 | 3764.96 | 1230.77 | 2534.19 | 473893.16 |
| 48 | 2028-04 | 3758.41 | 1224.22 | 2534.19 | 471358.97 |
| 49 | 2028-05 | 3751.87 | 1217.68 | 2534.19 | 468824.79 |
| 50 | 2028-06 | 3745.32 | 1211.13 | 2534.19 | 466290.60 |
| 51 | 2028-07 | 3738.77 | 1204.58 | 2534.19 | 463756.41 |
| 52 | 2028-08 | 3732.23 | 1198.04 | 2534.19 | 461222.22 |
| 53 | 2028-09 | 3725.68 | 1191.49 | 2534.19 | 458688.03 |
| 54 | 2028-10 | 3719.13 | 1184.94 | 2534.19 | 456153.85 |
| 55 | 2028-11 | 3712.59 | 1178.40 | 2534.19 | 453619.66 |
| 56 | 2028-12 | 3706.04 | 1171.85 | 2534.19 | 451085.47 |
| 57 | 2029-01 | 3699.49 | 1165.30 | 2534.19 | 448551.28 |
| 58 | 2029-02 | 3692.95 | 1158.76 | 2534.19 | 446017.09 |
| 59 | 2029-03 | 3686.40 | 1152.21 | 2534.19 | 443482.91 |
| 60 | 2029-04 | 3679.85 | 1145.66 | 2534.19 | 440948.72 |
| 61 | 2029-05 | 3673.31 | 1139.12 | 2534.19 | 438414.53 |
| 62 | 2029-06 | 3666.76 | 1132.57 | 2534.19 | 435880.34 |
| 63 | 2029-07 | 3660.21 | 1126.02 | 2534.19 | 433346.15 |
| 64 | 2029-08 | 3653.67 | 1119.48 | 2534.19 | 430811.97 |
| 65 | 2029-09 | 3647.12 | 1112.93 | 2534.19 | 428277.78 |
| 66 | 2029-10 | 3640.57 | 1106.38 | 2534.19 | 425743.59 |
| 67 | 2029-11 | 3634.03 | 1099.84 | 2534.19 | 423209.40 |
| 68 | 2029-12 | 3627.48 | 1093.29 | 2534.19 | 420675.21 |
| 69 | 2030-01 | 3620.93 | 1086.74 | 2534.19 | 418141.03 |
| 70 | 2030-02 | 3614.39 | 1080.20 | 2534.19 | 415606.84 |
| 71 | 2030-03 | 3607.84 | 1073.65 | 2534.19 | 413072.65 |
| 72 | 2030-04 | 3601.29 | 1067.10 | 2534.19 | 410538.46 |
| 73 | 2030-05 | 3594.75 | 1060.56 | 2534.19 | 408004.27 |
| 74 | 2030-06 | 3588.20 | 1054.01 | 2534.19 | 405470.09 |
| 75 | 2030-07 | 3581.65 | 1047.46 | 2534.19 | 402935.90 |
| 76 | 2030-08 | 3575.11 | 1040.92 | 2534.19 | 400401.71 |
| 77 | 2030-09 | 3568.56 | 1034.37 | 2534.19 | 397867.52 |
| 78 | 2030-10 | 3562.01 | 1027.82 | 2534.19 | 395333.33 |
| 79 | 2030-11 | 3555.47 | 1021.28 | 2534.19 | 392799.15 |
| 80 | 2030-12 | 3548.92 | 1014.73 | 2534.19 | 390264.96 |
| 81 | 2031-01 | 3542.37 | 1008.18 | 2534.19 | 387730.77 |
| 82 | 2031-02 | 3535.83 | 1001.64 | 2534.19 | 385196.58 |
| 83 | 2031-03 | 3529.28 | 995.09 | 2534.19 | 382662.39 |
| 84 | 2031-04 | 3522.73 | 988.54 | 2534.19 | 380128.21 |
| 85 | 2031-05 | 3516.19 | 982.00 | 2534.19 | 377594.02 |
| 86 | 2031-06 | 3509.64 | 975.45 | 2534.19 | 375059.83 |
| 87 | 2031-07 | 3503.09 | 968.90 | 2534.19 | 372525.64 |
| 88 | 2031-08 | 3496.55 | 962.36 | 2534.19 | 369991.45 |
| 89 | 2031-09 | 3490.00 | 955.81 | 2534.19 | 367457.26 |
| 90 | 2031-10 | 3483.45 | 949.26 | 2534.19 | 364923.08 |
| 91 | 2031-11 | 3476.91 | 942.72 | 2534.19 | 362388.89 |
| 92 | 2031-12 | 3470.36 | 936.17 | 2534.19 | 359854.70 |
| 93 | 2032-01 | 3463.81 | 929.62 | 2534.19 | 357320.51 |
| 94 | 2032-02 | 3457.27 | 923.08 | 2534.19 | 354786.32 |
| 95 | 2032-03 | 3450.72 | 916.53 | 2534.19 | 352252.14 |
| 96 | 2032-04 | 3444.17 | 909.98 | 2534.19 | 349717.95 |
| 97 | 2032-05 | 3437.63 | 903.44 | 2534.19 | 347183.76 |
| 98 | 2032-06 | 3431.08 | 896.89 | 2534.19 | 344649.57 |
| 99 | 2032-07 | 3424.53 | 890.34 | 2534.19 | 342115.38 |
| 100 | 2032-08 | 3417.99 | 883.80 | 2534.19 | 339581.20 |
| 101 | 2032-09 | 3411.44 | 877.25 | 2534.19 | 337047.01 |
| 102 | 2032-10 | 3404.89 | 870.70 | 2534.19 | 334512.82 |
| 103 | 2032-11 | 3398.35 | 864.16 | 2534.19 | 331978.63 |
| 104 | 2032-12 | 3391.80 | 857.61 | 2534.19 | 329444.44 |
| 105 | 2033-01 | 3385.25 | 851.06 | 2534.19 | 326910.26 |
| 106 | 2033-02 | 3378.71 | 844.52 | 2534.19 | 324376.07 |
| 107 | 2033-03 | 3372.16 | 837.97 | 2534.19 | 321841.88 |
| 108 | 2033-04 | 3365.61 | 831.42 | 2534.19 | 319307.69 |
| 109 | 2033-05 | 3359.07 | 824.88 | 2534.19 | 316773.50 |
| 110 | 2033-06 | 3352.52 | 818.33 | 2534.19 | 314239.32 |
| 111 | 2033-07 | 3345.97 | 811.78 | 2534.19 | 311705.13 |
| 112 | 2033-08 | 3339.43 | 805.24 | 2534.19 | 309170.94 |
| 113 | 2033-09 | 3332.88 | 798.69 | 2534.19 | 306636.75 |
| 114 | 2033-10 | 3326.33 | 792.14 | 2534.19 | 304102.56 |
| 115 | 2033-11 | 3319.79 | 785.60 | 2534.19 | 301568.38 |
| 116 | 2033-12 | 3313.24 | 779.05 | 2534.19 | 299034.19 |
| 117 | 2034-01 | 3306.69 | 772.50 | 2534.19 | 296500.00 |
| 118 | 2034-02 | 3300.15 | 765.96 | 2534.19 | 293965.81 |
| 119 | 2034-03 | 3293.60 | 759.41 | 2534.19 | 291431.62 |
| 120 | 2034-04 | 3287.05 | 752.87 | 2534.19 | 288897.44 |
| 121 | 2034-05 | 3280.51 | 746.32 | 2534.19 | 286363.25 |
| 122 | 2034-06 | 3273.96 | 739.77 | 2534.19 | 283829.06 |
| 123 | 2034-07 | 3267.41 | 733.23 | 2534.19 | 281294.87 |
| 124 | 2034-08 | 3260.87 | 726.68 | 2534.19 | 278760.68 |
| 125 | 2034-09 | 3254.32 | 720.13 | 2534.19 | 276226.50 |
| 126 | 2034-10 | 3247.77 | 713.59 | 2534.19 | 273692.31 |
| 127 | 2034-11 | 3241.23 | 707.04 | 2534.19 | 271158.12 |
| 128 | 2034-12 | 3234.68 | 700.49 | 2534.19 | 268623.93 |
| 129 | 2035-01 | 3228.13 | 693.95 | 2534.19 | 266089.74 |
| 130 | 2035-02 | 3221.59 | 687.40 | 2534.19 | 263555.56 |
| 131 | 2035-03 | 3215.04 | 680.85 | 2534.19 | 261021.37 |
| 132 | 2035-04 | 3208.49 | 674.31 | 2534.19 | 258487.18 |
| 133 | 2035-05 | 3201.95 | 667.76 | 2534.19 | 255952.99 |
| 134 | 2035-06 | 3195.40 | 661.21 | 2534.19 | 253418.80 |
| 135 | 2035-07 | 3188.85 | 654.67 | 2534.19 | 250884.62 |
| 136 | 2035-08 | 3182.31 | 648.12 | 2534.19 | 248350.43 |
| 137 | 2035-09 | 3175.76 | 641.57 | 2534.19 | 245816.24 |
| 138 | 2035-10 | 3169.21 | 635.03 | 2534.19 | 243282.05 |
| 139 | 2035-11 | 3162.67 | 628.48 | 2534.19 | 240747.86 |
| 140 | 2035-12 | 3156.12 | 621.93 | 2534.19 | 238213.68 |
| 141 | 2036-01 | 3149.57 | 615.39 | 2534.19 | 235679.49 |
| 142 | 2036-02 | 3143.03 | 608.84 | 2534.19 | 233145.30 |
| 143 | 2036-03 | 3136.48 | 602.29 | 2534.19 | 230611.11 |
| 144 | 2036-04 | 3129.93 | 595.75 | 2534.19 | 228076.92 |
| 145 | 2036-05 | 3123.39 | 589.20 | 2534.19 | 225542.74 |
| 146 | 2036-06 | 3116.84 | 582.65 | 2534.19 | 223008.55 |
| 147 | 2036-07 | 3110.29 | 576.11 | 2534.19 | 220474.36 |
| 148 | 2036-08 | 3103.75 | 569.56 | 2534.19 | 217940.17 |
| 149 | 2036-09 | 3097.20 | 563.01 | 2534.19 | 215405.98 |
| 150 | 2036-10 | 3090.65 | 556.47 | 2534.19 | 212871.79 |
| 151 | 2036-11 | 3084.11 | 549.92 | 2534.19 | 210337.61 |
| 152 | 2036-12 | 3077.56 | 543.37 | 2534.19 | 207803.42 |
| 153 | 2037-01 | 3071.01 | 536.83 | 2534.19 | 205269.23 |
| 154 | 2037-02 | 3064.47 | 530.28 | 2534.19 | 202735.04 |
| 155 | 2037-03 | 3057.92 | 523.73 | 2534.19 | 200200.85 |
| 156 | 2037-04 | 3051.37 | 517.19 | 2534.19 | 197666.67 |
| 157 | 2037-05 | 3044.83 | 510.64 | 2534.19 | 195132.48 |
| 158 | 2037-06 | 3038.28 | 504.09 | 2534.19 | 192598.29 |
| 159 | 2037-07 | 3031.73 | 497.55 | 2534.19 | 190064.10 |
| 160 | 2037-08 | 3025.19 | 491.00 | 2534.19 | 187529.91 |
| 161 | 2037-09 | 3018.64 | 484.45 | 2534.19 | 184995.73 |
| 162 | 2037-10 | 3012.09 | 477.91 | 2534.19 | 182461.54 |
| 163 | 2037-11 | 3005.55 | 471.36 | 2534.19 | 179927.35 |
| 164 | 2037-12 | 2999.00 | 464.81 | 2534.19 | 177393.16 |
| 165 | 2038-01 | 2992.45 | 458.27 | 2534.19 | 174858.97 |
| 166 | 2038-02 | 2985.91 | 451.72 | 2534.19 | 172324.79 |
| 167 | 2038-03 | 2979.36 | 445.17 | 2534.19 | 169790.60 |
| 168 | 2038-04 | 2972.81 | 438.63 | 2534.19 | 167256.41 |
| 169 | 2038-05 | 2966.27 | 432.08 | 2534.19 | 164722.22 |
| 170 | 2038-06 | 2959.72 | 425.53 | 2534.19 | 162188.03 |
| 171 | 2038-07 | 2953.17 | 418.99 | 2534.19 | 159653.85 |
| 172 | 2038-08 | 2946.63 | 412.44 | 2534.19 | 157119.66 |
| 173 | 2038-09 | 2940.08 | 405.89 | 2534.19 | 154585.47 |
| 174 | 2038-10 | 2933.53 | 399.35 | 2534.19 | 152051.28 |
| 175 | 2038-11 | 2926.99 | 392.80 | 2534.19 | 149517.09 |
| 176 | 2038-12 | 2920.44 | 386.25 | 2534.19 | 146982.91 |
| 177 | 2039-01 | 2913.89 | 379.71 | 2534.19 | 144448.72 |
| 178 | 2039-02 | 2907.35 | 373.16 | 2534.19 | 141914.53 |
| 179 | 2039-03 | 2900.80 | 366.61 | 2534.19 | 139380.34 |
| 180 | 2039-04 | 2894.25 | 360.07 | 2534.19 | 136846.15 |
| 181 | 2039-05 | 2887.71 | 353.52 | 2534.19 | 134311.97 |
| 182 | 2039-06 | 2881.16 | 346.97 | 2534.19 | 131777.78 |
| 183 | 2039-07 | 2874.61 | 340.43 | 2534.19 | 129243.59 |
| 184 | 2039-08 | 2868.07 | 333.88 | 2534.19 | 126709.40 |
| 185 | 2039-09 | 2861.52 | 327.33 | 2534.19 | 124175.21 |
| 186 | 2039-10 | 2854.97 | 320.79 | 2534.19 | 121641.03 |
| 187 | 2039-11 | 2848.43 | 314.24 | 2534.19 | 119106.84 |
| 188 | 2039-12 | 2841.88 | 307.69 | 2534.19 | 116572.65 |
| 189 | 2040-01 | 2835.33 | 301.15 | 2534.19 | 114038.46 |
| 190 | 2040-02 | 2828.79 | 294.60 | 2534.19 | 111504.27 |
| 191 | 2040-03 | 2822.24 | 288.05 | 2534.19 | 108970.09 |
| 192 | 2040-04 | 2815.69 | 281.51 | 2534.19 | 106435.90 |
| 193 | 2040-05 | 2809.15 | 274.96 | 2534.19 | 103901.71 |
| 194 | 2040-06 | 2802.60 | 268.41 | 2534.19 | 101367.52 |
| 195 | 2040-07 | 2796.05 | 261.87 | 2534.19 | 98833.33 |
| 196 | 2040-08 | 2789.51 | 255.32 | 2534.19 | 96299.15 |
| 197 | 2040-09 | 2782.96 | 248.77 | 2534.19 | 93764.96 |
| 198 | 2040-10 | 2776.41 | 242.23 | 2534.19 | 91230.77 |
| 199 | 2040-11 | 2769.87 | 235.68 | 2534.19 | 88696.58 |
| 200 | 2040-12 | 2763.32 | 229.13 | 2534.19 | 86162.39 |
| 201 | 2041-01 | 2756.77 | 222.59 | 2534.19 | 83628.21 |
| 202 | 2041-02 | 2750.23 | 216.04 | 2534.19 | 81094.02 |
| 203 | 2041-03 | 2743.68 | 209.49 | 2534.19 | 78559.83 |
| 204 | 2041-04 | 2737.13 | 202.95 | 2534.19 | 76025.64 |
| 205 | 2041-05 | 2730.59 | 196.40 | 2534.19 | 73491.45 |
| 206 | 2041-06 | 2724.04 | 189.85 | 2534.19 | 70957.26 |
| 207 | 2041-07 | 2717.49 | 183.31 | 2534.19 | 68423.08 |
| 208 | 2041-08 | 2710.95 | 176.76 | 2534.19 | 65888.89 |
| 209 | 2041-09 | 2704.40 | 170.21 | 2534.19 | 63354.70 |
| 210 | 2041-10 | 2697.85 | 163.67 | 2534.19 | 60820.51 |
| 211 | 2041-11 | 2691.31 | 157.12 | 2534.19 | 58286.32 |
| 212 | 2041-12 | 2684.76 | 150.57 | 2534.19 | 55752.14 |
| 213 | 2042-01 | 2678.21 | 144.03 | 2534.19 | 53217.95 |
| 214 | 2042-02 | 2671.67 | 137.48 | 2534.19 | 50683.76 |
| 215 | 2042-03 | 2665.12 | 130.93 | 2534.19 | 48149.57 |
| 216 | 2042-04 | 2658.57 | 124.39 | 2534.19 | 45615.38 |
| 217 | 2042-05 | 2652.03 | 117.84 | 2534.19 | 43081.20 |
| 218 | 2042-06 | 2645.48 | 111.29 | 2534.19 | 40547.01 |
| 219 | 2042-07 | 2638.93 | 104.75 | 2534.19 | 38012.82 |
| 220 | 2042-08 | 2632.39 | 98.20 | 2534.19 | 35478.63 |
| 221 | 2042-09 | 2625.84 | 91.65 | 2534.19 | 32944.44 |
| 222 | 2042-10 | 2619.29 | 85.11 | 2534.19 | 30410.26 |
| 223 | 2042-11 | 2612.75 | 78.56 | 2534.19 | 27876.07 |
| 224 | 2042-12 | 2606.20 | 72.01 | 2534.19 | 25341.88 |
| 225 | 2043-01 | 2599.65 | 65.47 | 2534.19 | 22807.69 |
| 226 | 2043-02 | 2593.11 | 58.92 | 2534.19 | 20273.50 |
| 227 | 2043-03 | 2586.56 | 52.37 | 2534.19 | 17739.32 |
| 228 | 2043-04 | 2580.01 | 45.83 | 2534.19 | 15205.13 |
| 229 | 2043-05 | 2573.47 | 39.28 | 2534.19 | 12670.94 |
| 230 | 2043-06 | 2566.92 | 32.73 | 2534.19 | 10136.75 |
| 231 | 2043-07 | 2560.37 | 26.19 | 2534.19 | 7602.56 |
| 232 | 2043-08 | 2553.83 | 19.64 | 2534.19 | 5068.38 |
| 233 | 2043-09 | 2547.28 | 13.09 | 2534.19 | 2534.19 |
| 234 | 2043-10 | 2540.73 | 6.55 | 2534.19 | 0.00 |