贷款56.2万（公积金贷款）房贷，还款17年7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：56.2万
还款月数：17年7个月
每月还款：3500.15元
利息总额：17.65万
本息合计：73.85万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 3500.15 | 1522.08 | 1978.07 | 560021.93 |
| 2 | 2024-05 | 3500.15 | 1516.73 | 1983.42 | 558038.51 |
| 3 | 2024-06 | 3500.15 | 1511.35 | 1988.80 | 556049.71 |
| 4 | 2024-07 | 3500.15 | 1505.97 | 1994.18 | 554055.53 |
| 5 | 2024-08 | 3500.15 | 1500.57 | 1999.58 | 552055.95 |
| 6 | 2024-09 | 3500.15 | 1495.15 | 2005.00 | 550050.95 |
| 7 | 2024-10 | 3500.15 | 1489.72 | 2010.43 | 548040.52 |
| 8 | 2024-11 | 3500.15 | 1484.28 | 2015.87 | 546024.65 |
| 9 | 2024-12 | 3500.15 | 1478.82 | 2021.33 | 544003.31 |
| 10 | 2025-01 | 3500.15 | 1473.34 | 2026.81 | 541976.51 |
| 11 | 2025-02 | 3500.15 | 1467.85 | 2032.30 | 539944.21 |
| 12 | 2025-03 | 3500.15 | 1462.35 | 2037.80 | 537906.41 |
| 13 | 2025-04 | 3500.15 | 1456.83 | 2043.32 | 535863.09 |
| 14 | 2025-05 | 3500.15 | 1451.30 | 2048.85 | 533814.23 |
| 15 | 2025-06 | 3500.15 | 1445.75 | 2054.40 | 531759.83 |
| 16 | 2025-07 | 3500.15 | 1440.18 | 2059.97 | 529699.86 |
| 17 | 2025-08 | 3500.15 | 1434.60 | 2065.55 | 527634.32 |
| 18 | 2025-09 | 3500.15 | 1429.01 | 2071.14 | 525563.18 |
| 19 | 2025-10 | 3500.15 | 1423.40 | 2076.75 | 523486.43 |
| 20 | 2025-11 | 3500.15 | 1417.78 | 2082.37 | 521404.05 |
| 21 | 2025-12 | 3500.15 | 1412.14 | 2088.01 | 519316.04 |
| 22 | 2026-01 | 3500.15 | 1406.48 | 2093.67 | 517222.37 |
| 23 | 2026-02 | 3500.15 | 1400.81 | 2099.34 | 515123.03 |
| 24 | 2026-03 | 3500.15 | 1395.12 | 2105.03 | 513018.01 |
| 25 | 2026-04 | 3500.15 | 1389.42 | 2110.73 | 510907.28 |
| 26 | 2026-05 | 3500.15 | 1383.71 | 2116.44 | 508790.84 |
| 27 | 2026-06 | 3500.15 | 1377.98 | 2122.17 | 506668.66 |
| 28 | 2026-07 | 3500.15 | 1372.23 | 2127.92 | 504540.74 |
| 29 | 2026-08 | 3500.15 | 1366.46 | 2133.69 | 502407.05 |
| 30 | 2026-09 | 3500.15 | 1360.69 | 2139.46 | 500267.59 |
| 31 | 2026-10 | 3500.15 | 1354.89 | 2145.26 | 498122.33 |
| 32 | 2026-11 | 3500.15 | 1349.08 | 2151.07 | 495971.26 |
| 33 | 2026-12 | 3500.15 | 1343.26 | 2156.89 | 493814.37 |
| 34 | 2027-01 | 3500.15 | 1337.41 | 2162.74 | 491651.63 |
| 35 | 2027-02 | 3500.15 | 1331.56 | 2168.59 | 489483.04 |
| 36 | 2027-03 | 3500.15 | 1325.68 | 2174.47 | 487308.57 |
| 37 | 2027-04 | 3500.15 | 1319.79 | 2180.36 | 485128.21 |
| 38 | 2027-05 | 3500.15 | 1313.89 | 2186.26 | 482941.95 |
| 39 | 2027-06 | 3500.15 | 1307.97 | 2192.18 | 480749.77 |
| 40 | 2027-07 | 3500.15 | 1302.03 | 2198.12 | 478551.65 |
| 41 | 2027-08 | 3500.15 | 1296.08 | 2204.07 | 476347.58 |
| 42 | 2027-09 | 3500.15 | 1290.11 | 2210.04 | 474137.54 |
| 43 | 2027-10 | 3500.15 | 1284.12 | 2216.03 | 471921.51 |
| 44 | 2027-11 | 3500.15 | 1278.12 | 2222.03 | 469699.48 |
| 45 | 2027-12 | 3500.15 | 1272.10 | 2228.05 | 467471.43 |
| 46 | 2028-01 | 3500.15 | 1266.07 | 2234.08 | 465237.35 |
| 47 | 2028-02 | 3500.15 | 1260.02 | 2240.13 | 462997.22 |
| 48 | 2028-03 | 3500.15 | 1253.95 | 2246.20 | 460751.02 |
| 49 | 2028-04 | 3500.15 | 1247.87 | 2252.28 | 458498.74 |
| 50 | 2028-05 | 3500.15 | 1241.77 | 2258.38 | 456240.35 |
| 51 | 2028-06 | 3500.15 | 1235.65 | 2264.50 | 453975.86 |
| 52 | 2028-07 | 3500.15 | 1229.52 | 2270.63 | 451705.22 |
| 53 | 2028-08 | 3500.15 | 1223.37 | 2276.78 | 449428.44 |
| 54 | 2028-09 | 3500.15 | 1217.20 | 2282.95 | 447145.49 |
| 55 | 2028-10 | 3500.15 | 1211.02 | 2289.13 | 444856.36 |
| 56 | 2028-11 | 3500.15 | 1204.82 | 2295.33 | 442561.03 |
| 57 | 2028-12 | 3500.15 | 1198.60 | 2301.55 | 440259.48 |
| 58 | 2029-01 | 3500.15 | 1192.37 | 2307.78 | 437951.70 |
| 59 | 2029-02 | 3500.15 | 1186.12 | 2314.03 | 435637.67 |
| 60 | 2029-03 | 3500.15 | 1179.85 | 2320.30 | 433317.38 |
| 61 | 2029-04 | 3500.15 | 1173.57 | 2326.58 | 430990.79 |
| 62 | 2029-05 | 3500.15 | 1167.27 | 2332.88 | 428657.91 |
| 63 | 2029-06 | 3500.15 | 1160.95 | 2339.20 | 426318.71 |
| 64 | 2029-07 | 3500.15 | 1154.61 | 2345.54 | 423973.17 |
| 65 | 2029-08 | 3500.15 | 1148.26 | 2351.89 | 421621.28 |
| 66 | 2029-09 | 3500.15 | 1141.89 | 2358.26 | 419263.02 |
| 67 | 2029-10 | 3500.15 | 1135.50 | 2364.65 | 416898.38 |
| 68 | 2029-11 | 3500.15 | 1129.10 | 2371.05 | 414527.33 |
| 69 | 2029-12 | 3500.15 | 1122.68 | 2377.47 | 412149.85 |
| 70 | 2030-01 | 3500.15 | 1116.24 | 2383.91 | 409765.94 |
| 71 | 2030-02 | 3500.15 | 1109.78 | 2390.37 | 407375.58 |
| 72 | 2030-03 | 3500.15 | 1103.31 | 2396.84 | 404978.74 |
| 73 | 2030-04 | 3500.15 | 1096.82 | 2403.33 | 402575.40 |
| 74 | 2030-05 | 3500.15 | 1090.31 | 2409.84 | 400165.56 |
| 75 | 2030-06 | 3500.15 | 1083.78 | 2416.37 | 397749.19 |
| 76 | 2030-07 | 3500.15 | 1077.24 | 2422.91 | 395326.28 |
| 77 | 2030-08 | 3500.15 | 1070.68 | 2429.47 | 392896.81 |
| 78 | 2030-09 | 3500.15 | 1064.10 | 2436.05 | 390460.75 |
| 79 | 2030-10 | 3500.15 | 1057.50 | 2442.65 | 388018.10 |
| 80 | 2030-11 | 3500.15 | 1050.88 | 2449.27 | 385568.83 |
| 81 | 2030-12 | 3500.15 | 1044.25 | 2455.90 | 383112.93 |
| 82 | 2031-01 | 3500.15 | 1037.60 | 2462.55 | 380650.38 |
| 83 | 2031-02 | 3500.15 | 1030.93 | 2469.22 | 378181.16 |
| 84 | 2031-03 | 3500.15 | 1024.24 | 2475.91 | 375705.25 |
| 85 | 2031-04 | 3500.15 | 1017.54 | 2482.62 | 373222.63 |
| 86 | 2031-05 | 3500.15 | 1010.81 | 2489.34 | 370733.29 |
| 87 | 2031-06 | 3500.15 | 1004.07 | 2496.08 | 368237.21 |
| 88 | 2031-07 | 3500.15 | 997.31 | 2502.84 | 365734.37 |
| 89 | 2031-08 | 3500.15 | 990.53 | 2509.62 | 363224.75 |
| 90 | 2031-09 | 3500.15 | 983.73 | 2516.42 | 360708.33 |
| 91 | 2031-10 | 3500.15 | 976.92 | 2523.23 | 358185.10 |
| 92 | 2031-11 | 3500.15 | 970.08 | 2530.07 | 355655.04 |
| 93 | 2031-12 | 3500.15 | 963.23 | 2536.92 | 353118.12 |
| 94 | 2032-01 | 3500.15 | 956.36 | 2543.79 | 350574.33 |
| 95 | 2032-02 | 3500.15 | 949.47 | 2550.68 | 348023.65 |
| 96 | 2032-03 | 3500.15 | 942.56 | 2557.59 | 345466.07 |
| 97 | 2032-04 | 3500.15 | 935.64 | 2564.51 | 342901.55 |
| 98 | 2032-05 | 3500.15 | 928.69 | 2571.46 | 340330.10 |
| 99 | 2032-06 | 3500.15 | 921.73 | 2578.42 | 337751.67 |
| 100 | 2032-07 | 3500.15 | 914.74 | 2585.41 | 335166.27 |
| 101 | 2032-08 | 3500.15 | 907.74 | 2592.41 | 332573.86 |
| 102 | 2032-09 | 3500.15 | 900.72 | 2599.43 | 329974.43 |
| 103 | 2032-10 | 3500.15 | 893.68 | 2606.47 | 327367.96 |
| 104 | 2032-11 | 3500.15 | 886.62 | 2613.53 | 324754.43 |
| 105 | 2032-12 | 3500.15 | 879.54 | 2620.61 | 322133.83 |
| 106 | 2033-01 | 3500.15 | 872.45 | 2627.70 | 319506.12 |
| 107 | 2033-02 | 3500.15 | 865.33 | 2634.82 | 316871.30 |
| 108 | 2033-03 | 3500.15 | 858.19 | 2641.96 | 314229.34 |
| 109 | 2033-04 | 3500.15 | 851.04 | 2649.11 | 311580.23 |
| 110 | 2033-05 | 3500.15 | 843.86 | 2656.29 | 308923.94 |
| 111 | 2033-06 | 3500.15 | 836.67 | 2663.48 | 306260.46 |
| 112 | 2033-07 | 3500.15 | 829.46 | 2670.69 | 303589.77 |
| 113 | 2033-08 | 3500.15 | 822.22 | 2677.93 | 300911.84 |
| 114 | 2033-09 | 3500.15 | 814.97 | 2685.18 | 298226.66 |
| 115 | 2033-10 | 3500.15 | 807.70 | 2692.45 | 295534.21 |
| 116 | 2033-11 | 3500.15 | 800.41 | 2699.74 | 292834.46 |
| 117 | 2033-12 | 3500.15 | 793.09 | 2707.06 | 290127.41 |
| 118 | 2034-01 | 3500.15 | 785.76 | 2714.39 | 287413.02 |
| 119 | 2034-02 | 3500.15 | 778.41 | 2721.74 | 284691.28 |
| 120 | 2034-03 | 3500.15 | 771.04 | 2729.11 | 281962.17 |
| 121 | 2034-04 | 3500.15 | 763.65 | 2736.50 | 279225.66 |
| 122 | 2034-05 | 3500.15 | 756.24 | 2743.91 | 276481.75 |
| 123 | 2034-06 | 3500.15 | 748.80 | 2751.35 | 273730.41 |
| 124 | 2034-07 | 3500.15 | 741.35 | 2758.80 | 270971.61 |
| 125 | 2034-08 | 3500.15 | 733.88 | 2766.27 | 268205.34 |
| 126 | 2034-09 | 3500.15 | 726.39 | 2773.76 | 265431.58 |
| 127 | 2034-10 | 3500.15 | 718.88 | 2781.27 | 262650.31 |
| 128 | 2034-11 | 3500.15 | 711.34 | 2788.81 | 259861.50 |
| 129 | 2034-12 | 3500.15 | 703.79 | 2796.36 | 257065.14 |
| 130 | 2035-01 | 3500.15 | 696.22 | 2803.93 | 254261.21 |
| 131 | 2035-02 | 3500.15 | 688.62 | 2811.53 | 251449.68 |
| 132 | 2035-03 | 3500.15 | 681.01 | 2819.14 | 248630.54 |
| 133 | 2035-04 | 3500.15 | 673.37 | 2826.78 | 245803.77 |
| 134 | 2035-05 | 3500.15 | 665.72 | 2834.43 | 242969.34 |
| 135 | 2035-06 | 3500.15 | 658.04 | 2842.11 | 240127.23 |
| 136 | 2035-07 | 3500.15 | 650.34 | 2849.81 | 237277.42 |
| 137 | 2035-08 | 3500.15 | 642.63 | 2857.52 | 234419.90 |
| 138 | 2035-09 | 3500.15 | 634.89 | 2865.26 | 231554.64 |
| 139 | 2035-10 | 3500.15 | 627.13 | 2873.02 | 228681.61 |
| 140 | 2035-11 | 3500.15 | 619.35 | 2880.80 | 225800.81 |
| 141 | 2035-12 | 3500.15 | 611.54 | 2888.61 | 222912.20 |
| 142 | 2036-01 | 3500.15 | 603.72 | 2896.43 | 220015.77 |
| 143 | 2036-02 | 3500.15 | 595.88 | 2904.27 | 217111.50 |
| 144 | 2036-03 | 3500.15 | 588.01 | 2912.14 | 214199.36 |
| 145 | 2036-04 | 3500.15 | 580.12 | 2920.03 | 211279.33 |
| 146 | 2036-05 | 3500.15 | 572.21 | 2927.94 | 208351.40 |
| 147 | 2036-06 | 3500.15 | 564.29 | 2935.87 | 205415.53 |
| 148 | 2036-07 | 3500.15 | 556.33 | 2943.82 | 202471.72 |
| 149 | 2036-08 | 3500.15 | 548.36 | 2951.79 | 199519.93 |
| 150 | 2036-09 | 3500.15 | 540.37 | 2959.78 | 196560.14 |
| 151 | 2036-10 | 3500.15 | 532.35 | 2967.80 | 193592.35 |
| 152 | 2036-11 | 3500.15 | 524.31 | 2975.84 | 190616.51 |
| 153 | 2036-12 | 3500.15 | 516.25 | 2983.90 | 187632.61 |
| 154 | 2037-01 | 3500.15 | 508.17 | 2991.98 | 184640.63 |
| 155 | 2037-02 | 3500.15 | 500.07 | 3000.08 | 181640.55 |
| 156 | 2037-03 | 3500.15 | 491.94 | 3008.21 | 178632.34 |
| 157 | 2037-04 | 3500.15 | 483.80 | 3016.35 | 175615.99 |
| 158 | 2037-05 | 3500.15 | 475.63 | 3024.52 | 172591.47 |
| 159 | 2037-06 | 3500.15 | 467.44 | 3032.71 | 169558.75 |
| 160 | 2037-07 | 3500.15 | 459.22 | 3040.93 | 166517.82 |
| 161 | 2037-08 | 3500.15 | 450.99 | 3049.16 | 163468.66 |
| 162 | 2037-09 | 3500.15 | 442.73 | 3057.42 | 160411.24 |
| 163 | 2037-10 | 3500.15 | 434.45 | 3065.70 | 157345.53 |
| 164 | 2037-11 | 3500.15 | 426.14 | 3074.01 | 154271.53 |
| 165 | 2037-12 | 3500.15 | 417.82 | 3082.33 | 151189.20 |
| 166 | 2038-01 | 3500.15 | 409.47 | 3090.68 | 148098.52 |
| 167 | 2038-02 | 3500.15 | 401.10 | 3099.05 | 144999.47 |
| 168 | 2038-03 | 3500.15 | 392.71 | 3107.44 | 141892.02 |
| 169 | 2038-04 | 3500.15 | 384.29 | 3115.86 | 138776.16 |
| 170 | 2038-05 | 3500.15 | 375.85 | 3124.30 | 135651.87 |
| 171 | 2038-06 | 3500.15 | 367.39 | 3132.76 | 132519.11 |
| 172 | 2038-07 | 3500.15 | 358.91 | 3141.24 | 129377.86 |
| 173 | 2038-08 | 3500.15 | 350.40 | 3149.75 | 126228.11 |
| 174 | 2038-09 | 3500.15 | 341.87 | 3158.28 | 123069.83 |
| 175 | 2038-10 | 3500.15 | 333.31 | 3166.84 | 119902.99 |
| 176 | 2038-11 | 3500.15 | 324.74 | 3175.41 | 116727.58 |
| 177 | 2038-12 | 3500.15 | 316.14 | 3184.01 | 113543.57 |
| 178 | 2039-01 | 3500.15 | 307.51 | 3192.64 | 110350.93 |
| 179 | 2039-02 | 3500.15 | 298.87 | 3201.28 | 107149.65 |
| 180 | 2039-03 | 3500.15 | 290.20 | 3209.95 | 103939.70 |
| 181 | 2039-04 | 3500.15 | 281.50 | 3218.65 | 100721.05 |
| 182 | 2039-05 | 3500.15 | 272.79 | 3227.36 | 97493.68 |
| 183 | 2039-06 | 3500.15 | 264.05 | 3236.10 | 94257.58 |
| 184 | 2039-07 | 3500.15 | 255.28 | 3244.87 | 91012.71 |
| 185 | 2039-08 | 3500.15 | 246.49 | 3253.66 | 87759.05 |
| 186 | 2039-09 | 3500.15 | 237.68 | 3262.47 | 84496.58 |
| 187 | 2039-10 | 3500.15 | 228.84 | 3271.31 | 81225.28 |
| 188 | 2039-11 | 3500.15 | 219.99 | 3280.16 | 77945.11 |
| 189 | 2039-12 | 3500.15 | 211.10 | 3289.05 | 74656.07 |
| 190 | 2040-01 | 3500.15 | 202.19 | 3297.96 | 71358.11 |
| 191 | 2040-02 | 3500.15 | 193.26 | 3306.89 | 68051.22 |
| 192 | 2040-03 | 3500.15 | 184.31 | 3315.84 | 64735.38 |
| 193 | 2040-04 | 3500.15 | 175.32 | 3324.83 | 61410.55 |
| 194 | 2040-05 | 3500.15 | 166.32 | 3333.83 | 58076.72 |
| 195 | 2040-06 | 3500.15 | 157.29 | 3342.86 | 54733.86 |
| 196 | 2040-07 | 3500.15 | 148.24 | 3351.91 | 51381.95 |
| 197 | 2040-08 | 3500.15 | 139.16 | 3360.99 | 48020.96 |
| 198 | 2040-09 | 3500.15 | 130.06 | 3370.09 | 44650.87 |
| 199 | 2040-10 | 3500.15 | 120.93 | 3379.22 | 41271.65 |
| 200 | 2040-11 | 3500.15 | 111.78 | 3388.37 | 37883.27 |
| 201 | 2040-12 | 3500.15 | 102.60 | 3397.55 | 34485.72 |
| 202 | 2041-01 | 3500.15 | 93.40 | 3406.75 | 31078.97 |
| 203 | 2041-02 | 3500.15 | 84.17 | 3415.98 | 27662.99 |
| 204 | 2041-03 | 3500.15 | 74.92 | 3425.23 | 24237.76 |
| 205 | 2041-04 | 3500.15 | 65.64 | 3434.51 | 20803.26 |
| 206 | 2041-05 | 3500.15 | 56.34 | 3443.81 | 17359.45 |
| 207 | 2041-06 | 3500.15 | 47.02 | 3453.13 | 13906.32 |
| 208 | 2041-07 | 3500.15 | 37.66 | 3462.49 | 10443.83 |
| 209 | 2041-08 | 3500.15 | 28.29 | 3471.86 | 6971.96 |
| 210 | 2041-09 | 3500.15 | 18.88 | 3481.27 | 3490.70 |
| 211 | 2041-10 | 3500.15 | 9.45 | 3490.70 | 0.00 |
等额本金还款方式：
贷款总额：56.2万
还款月数：17年7个月
首月还款：4185.59元
每月递减：7.21元
利息总额：16.13万
本息合计：72.33万
节省利息：15190.83元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 4185.59 | 1522.08 | 2663.51 | 559336.49 |
| 2 | 2024-05 | 4178.38 | 1514.87 | 2663.51 | 556672.99 |
| 3 | 2024-06 | 4171.16 | 1507.66 | 2663.51 | 554009.48 |
| 4 | 2024-07 | 4163.95 | 1500.44 | 2663.51 | 551345.97 |
| 5 | 2024-08 | 4156.74 | 1493.23 | 2663.51 | 548682.46 |
| 6 | 2024-09 | 4149.52 | 1486.02 | 2663.51 | 546018.96 |
| 7 | 2024-10 | 4142.31 | 1478.80 | 2663.51 | 543355.45 |
| 8 | 2024-11 | 4135.09 | 1471.59 | 2663.51 | 540691.94 |
| 9 | 2024-12 | 4127.88 | 1464.37 | 2663.51 | 538028.44 |
| 10 | 2025-01 | 4120.67 | 1457.16 | 2663.51 | 535364.93 |
| 11 | 2025-02 | 4113.45 | 1449.95 | 2663.51 | 532701.42 |
| 12 | 2025-03 | 4106.24 | 1442.73 | 2663.51 | 530037.91 |
| 13 | 2025-04 | 4099.03 | 1435.52 | 2663.51 | 527374.41 |
| 14 | 2025-05 | 4091.81 | 1428.31 | 2663.51 | 524710.90 |
| 15 | 2025-06 | 4084.60 | 1421.09 | 2663.51 | 522047.39 |
| 16 | 2025-07 | 4077.39 | 1413.88 | 2663.51 | 519383.89 |
| 17 | 2025-08 | 4070.17 | 1406.66 | 2663.51 | 516720.38 |
| 18 | 2025-09 | 4062.96 | 1399.45 | 2663.51 | 514056.87 |
| 19 | 2025-10 | 4055.74 | 1392.24 | 2663.51 | 511393.36 |
| 20 | 2025-11 | 4048.53 | 1385.02 | 2663.51 | 508729.86 |
| 21 | 2025-12 | 4041.32 | 1377.81 | 2663.51 | 506066.35 |
| 22 | 2026-01 | 4034.10 | 1370.60 | 2663.51 | 503402.84 |
| 23 | 2026-02 | 4026.89 | 1363.38 | 2663.51 | 500739.34 |
| 24 | 2026-03 | 4019.68 | 1356.17 | 2663.51 | 498075.83 |
| 25 | 2026-04 | 4012.46 | 1348.96 | 2663.51 | 495412.32 |
| 26 | 2026-05 | 4005.25 | 1341.74 | 2663.51 | 492748.82 |
| 27 | 2026-06 | 3998.04 | 1334.53 | 2663.51 | 490085.31 |
| 28 | 2026-07 | 3990.82 | 1327.31 | 2663.51 | 487421.80 |
| 29 | 2026-08 | 3983.61 | 1320.10 | 2663.51 | 484758.29 |
| 30 | 2026-09 | 3976.39 | 1312.89 | 2663.51 | 482094.79 |
| 31 | 2026-10 | 3969.18 | 1305.67 | 2663.51 | 479431.28 |
| 32 | 2026-11 | 3961.97 | 1298.46 | 2663.51 | 476767.77 |
| 33 | 2026-12 | 3954.75 | 1291.25 | 2663.51 | 474104.27 |
| 34 | 2027-01 | 3947.54 | 1284.03 | 2663.51 | 471440.76 |
| 35 | 2027-02 | 3940.33 | 1276.82 | 2663.51 | 468777.25 |
| 36 | 2027-03 | 3933.11 | 1269.61 | 2663.51 | 466113.74 |
| 37 | 2027-04 | 3925.90 | 1262.39 | 2663.51 | 463450.24 |
| 38 | 2027-05 | 3918.68 | 1255.18 | 2663.51 | 460786.73 |
| 39 | 2027-06 | 3911.47 | 1247.96 | 2663.51 | 458123.22 |
| 40 | 2027-07 | 3904.26 | 1240.75 | 2663.51 | 455459.72 |
| 41 | 2027-08 | 3897.04 | 1233.54 | 2663.51 | 452796.21 |
| 42 | 2027-09 | 3889.83 | 1226.32 | 2663.51 | 450132.70 |
| 43 | 2027-10 | 3882.62 | 1219.11 | 2663.51 | 447469.19 |
| 44 | 2027-11 | 3875.40 | 1211.90 | 2663.51 | 444805.69 |
| 45 | 2027-12 | 3868.19 | 1204.68 | 2663.51 | 442142.18 |
| 46 | 2028-01 | 3860.98 | 1197.47 | 2663.51 | 439478.67 |
| 47 | 2028-02 | 3853.76 | 1190.25 | 2663.51 | 436815.17 |
| 48 | 2028-03 | 3846.55 | 1183.04 | 2663.51 | 434151.66 |
| 49 | 2028-04 | 3839.33 | 1175.83 | 2663.51 | 431488.15 |
| 50 | 2028-05 | 3832.12 | 1168.61 | 2663.51 | 428824.64 |
| 51 | 2028-06 | 3824.91 | 1161.40 | 2663.51 | 426161.14 |
| 52 | 2028-07 | 3817.69 | 1154.19 | 2663.51 | 423497.63 |
| 53 | 2028-08 | 3810.48 | 1146.97 | 2663.51 | 420834.12 |
| 54 | 2028-09 | 3803.27 | 1139.76 | 2663.51 | 418170.62 |
| 55 | 2028-10 | 3796.05 | 1132.55 | 2663.51 | 415507.11 |
| 56 | 2028-11 | 3788.84 | 1125.33 | 2663.51 | 412843.60 |
| 57 | 2028-12 | 3781.63 | 1118.12 | 2663.51 | 410180.09 |
| 58 | 2029-01 | 3774.41 | 1110.90 | 2663.51 | 407516.59 |
| 59 | 2029-02 | 3767.20 | 1103.69 | 2663.51 | 404853.08 |
| 60 | 2029-03 | 3759.98 | 1096.48 | 2663.51 | 402189.57 |
| 61 | 2029-04 | 3752.77 | 1089.26 | 2663.51 | 399526.07 |
| 62 | 2029-05 | 3745.56 | 1082.05 | 2663.51 | 396862.56 |
| 63 | 2029-06 | 3738.34 | 1074.84 | 2663.51 | 394199.05 |
| 64 | 2029-07 | 3731.13 | 1067.62 | 2663.51 | 391535.55 |
| 65 | 2029-08 | 3723.92 | 1060.41 | 2663.51 | 388872.04 |
| 66 | 2029-09 | 3716.70 | 1053.20 | 2663.51 | 386208.53 |
| 67 | 2029-10 | 3709.49 | 1045.98 | 2663.51 | 383545.02 |
| 68 | 2029-11 | 3702.27 | 1038.77 | 2663.51 | 380881.52 |
| 69 | 2029-12 | 3695.06 | 1031.55 | 2663.51 | 378218.01 |
| 70 | 2030-01 | 3687.85 | 1024.34 | 2663.51 | 375554.50 |
| 71 | 2030-02 | 3680.63 | 1017.13 | 2663.51 | 372891.00 |
| 72 | 2030-03 | 3673.42 | 1009.91 | 2663.51 | 370227.49 |
| 73 | 2030-04 | 3666.21 | 1002.70 | 2663.51 | 367563.98 |
| 74 | 2030-05 | 3658.99 | 995.49 | 2663.51 | 364900.47 |
| 75 | 2030-06 | 3651.78 | 988.27 | 2663.51 | 362236.97 |
| 76 | 2030-07 | 3644.57 | 981.06 | 2663.51 | 359573.46 |
| 77 | 2030-08 | 3637.35 | 973.84 | 2663.51 | 356909.95 |
| 78 | 2030-09 | 3630.14 | 966.63 | 2663.51 | 354246.45 |
| 79 | 2030-10 | 3622.92 | 959.42 | 2663.51 | 351582.94 |
| 80 | 2030-11 | 3615.71 | 952.20 | 2663.51 | 348919.43 |
| 81 | 2030-12 | 3608.50 | 944.99 | 2663.51 | 346255.92 |
| 82 | 2031-01 | 3601.28 | 937.78 | 2663.51 | 343592.42 |
| 83 | 2031-02 | 3594.07 | 930.56 | 2663.51 | 340928.91 |
| 84 | 2031-03 | 3586.86 | 923.35 | 2663.51 | 338265.40 |
| 85 | 2031-04 | 3579.64 | 916.14 | 2663.51 | 335601.90 |
| 86 | 2031-05 | 3572.43 | 908.92 | 2663.51 | 332938.39 |
| 87 | 2031-06 | 3565.22 | 901.71 | 2663.51 | 330274.88 |
| 88 | 2031-07 | 3558.00 | 894.49 | 2663.51 | 327611.37 |
| 89 | 2031-08 | 3550.79 | 887.28 | 2663.51 | 324947.87 |
| 90 | 2031-09 | 3543.57 | 880.07 | 2663.51 | 322284.36 |
| 91 | 2031-10 | 3536.36 | 872.85 | 2663.51 | 319620.85 |
| 92 | 2031-11 | 3529.15 | 865.64 | 2663.51 | 316957.35 |
| 93 | 2031-12 | 3521.93 | 858.43 | 2663.51 | 314293.84 |
| 94 | 2032-01 | 3514.72 | 851.21 | 2663.51 | 311630.33 |
| 95 | 2032-02 | 3507.51 | 844.00 | 2663.51 | 308966.82 |
| 96 | 2032-03 | 3500.29 | 836.79 | 2663.51 | 306303.32 |
| 97 | 2032-04 | 3493.08 | 829.57 | 2663.51 | 303639.81 |
| 98 | 2032-05 | 3485.86 | 822.36 | 2663.51 | 300976.30 |
| 99 | 2032-06 | 3478.65 | 815.14 | 2663.51 | 298312.80 |
| 100 | 2032-07 | 3471.44 | 807.93 | 2663.51 | 295649.29 |
| 101 | 2032-08 | 3464.22 | 800.72 | 2663.51 | 292985.78 |
| 102 | 2032-09 | 3457.01 | 793.50 | 2663.51 | 290322.27 |
| 103 | 2032-10 | 3449.80 | 786.29 | 2663.51 | 287658.77 |
| 104 | 2032-11 | 3442.58 | 779.08 | 2663.51 | 284995.26 |
| 105 | 2032-12 | 3435.37 | 771.86 | 2663.51 | 282331.75 |
| 106 | 2033-01 | 3428.16 | 764.65 | 2663.51 | 279668.25 |
| 107 | 2033-02 | 3420.94 | 757.43 | 2663.51 | 277004.74 |
| 108 | 2033-03 | 3413.73 | 750.22 | 2663.51 | 274341.23 |
| 109 | 2033-04 | 3406.51 | 743.01 | 2663.51 | 271677.73 |
| 110 | 2033-05 | 3399.30 | 735.79 | 2663.51 | 269014.22 |
| 111 | 2033-06 | 3392.09 | 728.58 | 2663.51 | 266350.71 |
| 112 | 2033-07 | 3384.87 | 721.37 | 2663.51 | 263687.20 |
| 113 | 2033-08 | 3377.66 | 714.15 | 2663.51 | 261023.70 |
| 114 | 2033-09 | 3370.45 | 706.94 | 2663.51 | 258360.19 |
| 115 | 2033-10 | 3363.23 | 699.73 | 2663.51 | 255696.68 |
| 116 | 2033-11 | 3356.02 | 692.51 | 2663.51 | 253033.18 |
| 117 | 2033-12 | 3348.81 | 685.30 | 2663.51 | 250369.67 |
| 118 | 2034-01 | 3341.59 | 678.08 | 2663.51 | 247706.16 |
| 119 | 2034-02 | 3334.38 | 670.87 | 2663.51 | 245042.65 |
| 120 | 2034-03 | 3327.16 | 663.66 | 2663.51 | 242379.15 |
| 121 | 2034-04 | 3319.95 | 656.44 | 2663.51 | 239715.64 |
| 122 | 2034-05 | 3312.74 | 649.23 | 2663.51 | 237052.13 |
| 123 | 2034-06 | 3305.52 | 642.02 | 2663.51 | 234388.63 |
| 124 | 2034-07 | 3298.31 | 634.80 | 2663.51 | 231725.12 |
| 125 | 2034-08 | 3291.10 | 627.59 | 2663.51 | 229061.61 |
| 126 | 2034-09 | 3283.88 | 620.38 | 2663.51 | 226398.10 |
| 127 | 2034-10 | 3276.67 | 613.16 | 2663.51 | 223734.60 |
| 128 | 2034-11 | 3269.45 | 605.95 | 2663.51 | 221071.09 |
| 129 | 2034-12 | 3262.24 | 598.73 | 2663.51 | 218407.58 |
| 130 | 2035-01 | 3255.03 | 591.52 | 2663.51 | 215744.08 |
| 131 | 2035-02 | 3247.81 | 584.31 | 2663.51 | 213080.57 |
| 132 | 2035-03 | 3240.60 | 577.09 | 2663.51 | 210417.06 |
| 133 | 2035-04 | 3233.39 | 569.88 | 2663.51 | 207753.55 |
| 134 | 2035-05 | 3226.17 | 562.67 | 2663.51 | 205090.05 |
| 135 | 2035-06 | 3218.96 | 555.45 | 2663.51 | 202426.54 |
| 136 | 2035-07 | 3211.75 | 548.24 | 2663.51 | 199763.03 |
| 137 | 2035-08 | 3204.53 | 541.02 | 2663.51 | 197099.53 |
| 138 | 2035-09 | 3197.32 | 533.81 | 2663.51 | 194436.02 |
| 139 | 2035-10 | 3190.10 | 526.60 | 2663.51 | 191772.51 |
| 140 | 2035-11 | 3182.89 | 519.38 | 2663.51 | 189109.00 |
| 141 | 2035-12 | 3175.68 | 512.17 | 2663.51 | 186445.50 |
| 142 | 2036-01 | 3168.46 | 504.96 | 2663.51 | 183781.99 |
| 143 | 2036-02 | 3161.25 | 497.74 | 2663.51 | 181118.48 |
| 144 | 2036-03 | 3154.04 | 490.53 | 2663.51 | 178454.98 |
| 145 | 2036-04 | 3146.82 | 483.32 | 2663.51 | 175791.47 |
| 146 | 2036-05 | 3139.61 | 476.10 | 2663.51 | 173127.96 |
| 147 | 2036-06 | 3132.40 | 468.89 | 2663.51 | 170464.45 |
| 148 | 2036-07 | 3125.18 | 461.67 | 2663.51 | 167800.95 |
| 149 | 2036-08 | 3117.97 | 454.46 | 2663.51 | 165137.44 |
| 150 | 2036-09 | 3110.75 | 447.25 | 2663.51 | 162473.93 |
| 151 | 2036-10 | 3103.54 | 440.03 | 2663.51 | 159810.43 |
| 152 | 2036-11 | 3096.33 | 432.82 | 2663.51 | 157146.92 |
| 153 | 2036-12 | 3089.11 | 425.61 | 2663.51 | 154483.41 |
| 154 | 2037-01 | 3081.90 | 418.39 | 2663.51 | 151819.91 |
| 155 | 2037-02 | 3074.69 | 411.18 | 2663.51 | 149156.40 |
| 156 | 2037-03 | 3067.47 | 403.97 | 2663.51 | 146492.89 |
| 157 | 2037-04 | 3060.26 | 396.75 | 2663.51 | 143829.38 |
| 158 | 2037-05 | 3053.05 | 389.54 | 2663.51 | 141165.88 |
| 159 | 2037-06 | 3045.83 | 382.32 | 2663.51 | 138502.37 |
| 160 | 2037-07 | 3038.62 | 375.11 | 2663.51 | 135838.86 |
| 161 | 2037-08 | 3031.40 | 367.90 | 2663.51 | 133175.36 |
| 162 | 2037-09 | 3024.19 | 360.68 | 2663.51 | 130511.85 |
| 163 | 2037-10 | 3016.98 | 353.47 | 2663.51 | 127848.34 |
| 164 | 2037-11 | 3009.76 | 346.26 | 2663.51 | 125184.83 |
| 165 | 2037-12 | 3002.55 | 339.04 | 2663.51 | 122521.33 |
| 166 | 2038-01 | 2995.34 | 331.83 | 2663.51 | 119857.82 |
| 167 | 2038-02 | 2988.12 | 324.61 | 2663.51 | 117194.31 |
| 168 | 2038-03 | 2980.91 | 317.40 | 2663.51 | 114530.81 |
| 169 | 2038-04 | 2973.69 | 310.19 | 2663.51 | 111867.30 |
| 170 | 2038-05 | 2966.48 | 302.97 | 2663.51 | 109203.79 |
| 171 | 2038-06 | 2959.27 | 295.76 | 2663.51 | 106540.28 |
| 172 | 2038-07 | 2952.05 | 288.55 | 2663.51 | 103876.78 |
| 173 | 2038-08 | 2944.84 | 281.33 | 2663.51 | 101213.27 |
| 174 | 2038-09 | 2937.63 | 274.12 | 2663.51 | 98549.76 |
| 175 | 2038-10 | 2930.41 | 266.91 | 2663.51 | 95886.26 |
| 176 | 2038-11 | 2923.20 | 259.69 | 2663.51 | 93222.75 |
| 177 | 2038-12 | 2915.99 | 252.48 | 2663.51 | 90559.24 |
| 178 | 2039-01 | 2908.77 | 245.26 | 2663.51 | 87895.73 |
| 179 | 2039-02 | 2901.56 | 238.05 | 2663.51 | 85232.23 |
| 180 | 2039-03 | 2894.34 | 230.84 | 2663.51 | 82568.72 |
| 181 | 2039-04 | 2887.13 | 223.62 | 2663.51 | 79905.21 |
| 182 | 2039-05 | 2879.92 | 216.41 | 2663.51 | 77241.71 |
| 183 | 2039-06 | 2872.70 | 209.20 | 2663.51 | 74578.20 |
| 184 | 2039-07 | 2865.49 | 201.98 | 2663.51 | 71914.69 |
| 185 | 2039-08 | 2858.28 | 194.77 | 2663.51 | 69251.18 |
| 186 | 2039-09 | 2851.06 | 187.56 | 2663.51 | 66587.68 |
| 187 | 2039-10 | 2843.85 | 180.34 | 2663.51 | 63924.17 |
| 188 | 2039-11 | 2836.64 | 173.13 | 2663.51 | 61260.66 |
| 189 | 2039-12 | 2829.42 | 165.91 | 2663.51 | 58597.16 |
| 190 | 2040-01 | 2822.21 | 158.70 | 2663.51 | 55933.65 |
| 191 | 2040-02 | 2814.99 | 151.49 | 2663.51 | 53270.14 |
| 192 | 2040-03 | 2807.78 | 144.27 | 2663.51 | 50606.64 |
| 193 | 2040-04 | 2800.57 | 137.06 | 2663.51 | 47943.13 |
| 194 | 2040-05 | 2793.35 | 129.85 | 2663.51 | 45279.62 |
| 195 | 2040-06 | 2786.14 | 122.63 | 2663.51 | 42616.11 |
| 196 | 2040-07 | 2778.93 | 115.42 | 2663.51 | 39952.61 |
| 197 | 2040-08 | 2771.71 | 108.20 | 2663.51 | 37289.10 |
| 198 | 2040-09 | 2764.50 | 100.99 | 2663.51 | 34625.59 |
| 199 | 2040-10 | 2757.28 | 93.78 | 2663.51 | 31962.09 |
| 200 | 2040-11 | 2750.07 | 86.56 | 2663.51 | 29298.58 |
| 201 | 2040-12 | 2742.86 | 79.35 | 2663.51 | 26635.07 |
| 202 | 2041-01 | 2735.64 | 72.14 | 2663.51 | 23971.56 |
| 203 | 2041-02 | 2728.43 | 64.92 | 2663.51 | 21308.06 |
| 204 | 2041-03 | 2721.22 | 57.71 | 2663.51 | 18644.55 |
| 205 | 2041-04 | 2714.00 | 50.50 | 2663.51 | 15981.04 |
| 206 | 2041-05 | 2706.79 | 43.28 | 2663.51 | 13317.54 |
| 207 | 2041-06 | 2699.58 | 36.07 | 2663.51 | 10654.03 |
| 208 | 2041-07 | 2692.36 | 28.85 | 2663.51 | 7990.52 |
| 209 | 2041-08 | 2685.15 | 21.64 | 2663.51 | 5327.01 |
| 210 | 2041-09 | 2677.93 | 14.43 | 2663.51 | 2663.51 |
| 211 | 2041-10 | 2670.72 | 7.21 | 2663.51 | 0.00 |