贷款72万（公积金贷款）房贷，还款18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：72万
还款月数：18年2个月
每月还款：4235.04元
利息总额：20.32万
本息合计：92.32万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 4235.04 | 1710.00 | 2525.04 | 717474.96 |
| 2 | 2025-12 | 4235.04 | 1704.00 | 2531.04 | 714943.93 |
| 3 | 2026-01 | 4235.04 | 1697.99 | 2537.05 | 712406.88 |
| 4 | 2026-02 | 4235.04 | 1691.97 | 2543.07 | 709863.81 |
| 5 | 2026-03 | 4235.04 | 1685.93 | 2549.11 | 707314.70 |
| 6 | 2026-04 | 4235.04 | 1679.87 | 2555.17 | 704759.53 |
| 7 | 2026-05 | 4235.04 | 1673.80 | 2561.23 | 702198.30 |
| 8 | 2026-06 | 4235.04 | 1667.72 | 2567.32 | 699630.98 |
| 9 | 2026-07 | 4235.04 | 1661.62 | 2573.41 | 697057.56 |
| 10 | 2026-08 | 4235.04 | 1655.51 | 2579.53 | 694478.04 |
| 11 | 2026-09 | 4235.04 | 1649.39 | 2585.65 | 691892.38 |
| 12 | 2026-10 | 4235.04 | 1643.24 | 2591.79 | 689300.59 |
| 13 | 2026-11 | 4235.04 | 1637.09 | 2597.95 | 686702.64 |
| 14 | 2026-12 | 4235.04 | 1630.92 | 2604.12 | 684098.52 |
| 15 | 2027-01 | 4235.04 | 1624.73 | 2610.30 | 681488.22 |
| 16 | 2027-02 | 4235.04 | 1618.53 | 2616.50 | 678871.71 |
| 17 | 2027-03 | 4235.04 | 1612.32 | 2622.72 | 676249.00 |
| 18 | 2027-04 | 4235.04 | 1606.09 | 2628.95 | 673620.05 |
| 19 | 2027-05 | 4235.04 | 1599.85 | 2635.19 | 670984.86 |
| 20 | 2027-06 | 4235.04 | 1593.59 | 2641.45 | 668343.41 |
| 21 | 2027-07 | 4235.04 | 1587.32 | 2647.72 | 665695.69 |
| 22 | 2027-08 | 4235.04 | 1581.03 | 2654.01 | 663041.68 |
| 23 | 2027-09 | 4235.04 | 1574.72 | 2660.31 | 660381.36 |
| 24 | 2027-10 | 4235.04 | 1568.41 | 2666.63 | 657714.73 |
| 25 | 2027-11 | 4235.04 | 1562.07 | 2672.97 | 655041.76 |
| 26 | 2027-12 | 4235.04 | 1555.72 | 2679.31 | 652362.45 |
| 27 | 2028-01 | 4235.04 | 1549.36 | 2685.68 | 649676.77 |
| 28 | 2028-02 | 4235.04 | 1542.98 | 2692.06 | 646984.72 |
| 29 | 2028-03 | 4235.04 | 1536.59 | 2698.45 | 644286.27 |
| 30 | 2028-04 | 4235.04 | 1530.18 | 2704.86 | 641581.41 |
| 31 | 2028-05 | 4235.04 | 1523.76 | 2711.28 | 638870.12 |
| 32 | 2028-06 | 4235.04 | 1517.32 | 2717.72 | 636152.40 |
| 33 | 2028-07 | 4235.04 | 1510.86 | 2724.18 | 633428.23 |
| 34 | 2028-08 | 4235.04 | 1504.39 | 2730.65 | 630697.58 |
| 35 | 2028-09 | 4235.04 | 1497.91 | 2737.13 | 627960.45 |
| 36 | 2028-10 | 4235.04 | 1491.41 | 2743.63 | 625216.82 |
| 37 | 2028-11 | 4235.04 | 1484.89 | 2750.15 | 622466.67 |
| 38 | 2028-12 | 4235.04 | 1478.36 | 2756.68 | 619709.99 |
| 39 | 2029-01 | 4235.04 | 1471.81 | 2763.23 | 616946.76 |
| 40 | 2029-02 | 4235.04 | 1465.25 | 2769.79 | 614176.97 |
| 41 | 2029-03 | 4235.04 | 1458.67 | 2776.37 | 611400.60 |
| 42 | 2029-04 | 4235.04 | 1452.08 | 2782.96 | 608617.64 |
| 43 | 2029-05 | 4235.04 | 1445.47 | 2789.57 | 605828.07 |
| 44 | 2029-06 | 4235.04 | 1438.84 | 2796.20 | 603031.87 |
| 45 | 2029-07 | 4235.04 | 1432.20 | 2802.84 | 600229.04 |
| 46 | 2029-08 | 4235.04 | 1425.54 | 2809.49 | 597419.54 |
| 47 | 2029-09 | 4235.04 | 1418.87 | 2816.17 | 594603.37 |
| 48 | 2029-10 | 4235.04 | 1412.18 | 2822.86 | 591780.52 |
| 49 | 2029-11 | 4235.04 | 1405.48 | 2829.56 | 588950.96 |
| 50 | 2029-12 | 4235.04 | 1398.76 | 2836.28 | 586114.68 |
| 51 | 2030-01 | 4235.04 | 1392.02 | 2843.02 | 583271.66 |
| 52 | 2030-02 | 4235.04 | 1385.27 | 2849.77 | 580421.90 |
| 53 | 2030-03 | 4235.04 | 1378.50 | 2856.54 | 577565.36 |
| 54 | 2030-04 | 4235.04 | 1371.72 | 2863.32 | 574702.04 |
| 55 | 2030-05 | 4235.04 | 1364.92 | 2870.12 | 571831.92 |
| 56 | 2030-06 | 4235.04 | 1358.10 | 2876.94 | 568954.98 |
| 57 | 2030-07 | 4235.04 | 1351.27 | 2883.77 | 566071.21 |
| 58 | 2030-08 | 4235.04 | 1344.42 | 2890.62 | 563180.59 |
| 59 | 2030-09 | 4235.04 | 1337.55 | 2897.48 | 560283.11 |
| 60 | 2030-10 | 4235.04 | 1330.67 | 2904.37 | 557378.74 |
| 61 | 2030-11 | 4235.04 | 1323.77 | 2911.26 | 554467.48 |
| 62 | 2030-12 | 4235.04 | 1316.86 | 2918.18 | 551549.30 |
| 63 | 2031-01 | 4235.04 | 1309.93 | 2925.11 | 548624.19 |
| 64 | 2031-02 | 4235.04 | 1302.98 | 2932.06 | 545692.14 |
| 65 | 2031-03 | 4235.04 | 1296.02 | 2939.02 | 542753.12 |
| 66 | 2031-04 | 4235.04 | 1289.04 | 2946.00 | 539807.12 |
| 67 | 2031-05 | 4235.04 | 1282.04 | 2953.00 | 536854.12 |
| 68 | 2031-06 | 4235.04 | 1275.03 | 2960.01 | 533894.11 |
| 69 | 2031-07 | 4235.04 | 1268.00 | 2967.04 | 530927.07 |
| 70 | 2031-08 | 4235.04 | 1260.95 | 2974.09 | 527952.98 |
| 71 | 2031-09 | 4235.04 | 1253.89 | 2981.15 | 524971.83 |
| 72 | 2031-10 | 4235.04 | 1246.81 | 2988.23 | 521983.60 |
| 73 | 2031-11 | 4235.04 | 1239.71 | 2995.33 | 518988.28 |
| 74 | 2031-12 | 4235.04 | 1232.60 | 3002.44 | 515985.84 |
| 75 | 2032-01 | 4235.04 | 1225.47 | 3009.57 | 512976.26 |
| 76 | 2032-02 | 4235.04 | 1218.32 | 3016.72 | 509959.54 |
| 77 | 2032-03 | 4235.04 | 1211.15 | 3023.88 | 506935.66 |
| 78 | 2032-04 | 4235.04 | 1203.97 | 3031.07 | 503904.59 |
| 79 | 2032-05 | 4235.04 | 1196.77 | 3038.26 | 500866.33 |
| 80 | 2032-06 | 4235.04 | 1189.56 | 3045.48 | 497820.85 |
| 81 | 2032-07 | 4235.04 | 1182.32 | 3052.71 | 494768.13 |
| 82 | 2032-08 | 4235.04 | 1175.07 | 3059.96 | 491708.17 |
| 83 | 2032-09 | 4235.04 | 1167.81 | 3067.23 | 488640.94 |
| 84 | 2032-10 | 4235.04 | 1160.52 | 3074.52 | 485566.42 |
| 85 | 2032-11 | 4235.04 | 1153.22 | 3081.82 | 482484.60 |
| 86 | 2032-12 | 4235.04 | 1145.90 | 3089.14 | 479395.47 |
| 87 | 2033-01 | 4235.04 | 1138.56 | 3096.47 | 476298.99 |
| 88 | 2033-02 | 4235.04 | 1131.21 | 3103.83 | 473195.16 |
| 89 | 2033-03 | 4235.04 | 1123.84 | 3111.20 | 470083.96 |
| 90 | 2033-04 | 4235.04 | 1116.45 | 3118.59 | 466965.38 |
| 91 | 2033-05 | 4235.04 | 1109.04 | 3126.00 | 463839.38 |
| 92 | 2033-06 | 4235.04 | 1101.62 | 3133.42 | 460705.96 |
| 93 | 2033-07 | 4235.04 | 1094.18 | 3140.86 | 457565.10 |
| 94 | 2033-08 | 4235.04 | 1086.72 | 3148.32 | 454416.78 |
| 95 | 2033-09 | 4235.04 | 1079.24 | 3155.80 | 451260.98 |
| 96 | 2033-10 | 4235.04 | 1071.74 | 3163.29 | 448097.69 |
| 97 | 2033-11 | 4235.04 | 1064.23 | 3170.81 | 444926.88 |
| 98 | 2033-12 | 4235.04 | 1056.70 | 3178.34 | 441748.54 |
| 99 | 2034-01 | 4235.04 | 1049.15 | 3185.89 | 438562.66 |
| 100 | 2034-02 | 4235.04 | 1041.59 | 3193.45 | 435369.21 |
| 101 | 2034-03 | 4235.04 | 1034.00 | 3201.04 | 432168.17 |
| 102 | 2034-04 | 4235.04 | 1026.40 | 3208.64 | 428959.53 |
| 103 | 2034-05 | 4235.04 | 1018.78 | 3216.26 | 425743.27 |
| 104 | 2034-06 | 4235.04 | 1011.14 | 3223.90 | 422519.37 |
| 105 | 2034-07 | 4235.04 | 1003.48 | 3231.55 | 419287.82 |
| 106 | 2034-08 | 4235.04 | 995.81 | 3239.23 | 416048.59 |
| 107 | 2034-09 | 4235.04 | 988.12 | 3246.92 | 412801.67 |
| 108 | 2034-10 | 4235.04 | 980.40 | 3254.63 | 409547.03 |
| 109 | 2034-11 | 4235.04 | 972.67 | 3262.36 | 406284.67 |
| 110 | 2034-12 | 4235.04 | 964.93 | 3270.11 | 403014.55 |
| 111 | 2035-01 | 4235.04 | 957.16 | 3277.88 | 399736.68 |
| 112 | 2035-02 | 4235.04 | 949.37 | 3285.66 | 396451.01 |
| 113 | 2035-03 | 4235.04 | 941.57 | 3293.47 | 393157.55 |
| 114 | 2035-04 | 4235.04 | 933.75 | 3301.29 | 389856.26 |
| 115 | 2035-05 | 4235.04 | 925.91 | 3309.13 | 386547.13 |
| 116 | 2035-06 | 4235.04 | 918.05 | 3316.99 | 383230.14 |
| 117 | 2035-07 | 4235.04 | 910.17 | 3324.87 | 379905.27 |
| 118 | 2035-08 | 4235.04 | 902.28 | 3332.76 | 376572.51 |
| 119 | 2035-09 | 4235.04 | 894.36 | 3340.68 | 373231.83 |
| 120 | 2035-10 | 4235.04 | 886.43 | 3348.61 | 369883.22 |
| 121 | 2035-11 | 4235.04 | 878.47 | 3356.57 | 366526.65 |
| 122 | 2035-12 | 4235.04 | 870.50 | 3364.54 | 363162.11 |
| 123 | 2036-01 | 4235.04 | 862.51 | 3372.53 | 359789.58 |
| 124 | 2036-02 | 4235.04 | 854.50 | 3380.54 | 356409.05 |
| 125 | 2036-03 | 4235.04 | 846.47 | 3388.57 | 353020.48 |
| 126 | 2036-04 | 4235.04 | 838.42 | 3396.61 | 349623.87 |
| 127 | 2036-05 | 4235.04 | 830.36 | 3404.68 | 346219.18 |
| 128 | 2036-06 | 4235.04 | 822.27 | 3412.77 | 342806.42 |
| 129 | 2036-07 | 4235.04 | 814.17 | 3420.87 | 339385.54 |
| 130 | 2036-08 | 4235.04 | 806.04 | 3429.00 | 335956.55 |
| 131 | 2036-09 | 4235.04 | 797.90 | 3437.14 | 332519.40 |
| 132 | 2036-10 | 4235.04 | 789.73 | 3445.30 | 329074.10 |
| 133 | 2036-11 | 4235.04 | 781.55 | 3453.49 | 325620.61 |
| 134 | 2036-12 | 4235.04 | 773.35 | 3461.69 | 322158.92 |
| 135 | 2037-01 | 4235.04 | 765.13 | 3469.91 | 318689.01 |
| 136 | 2037-02 | 4235.04 | 756.89 | 3478.15 | 315210.86 |
| 137 | 2037-03 | 4235.04 | 748.63 | 3486.41 | 311724.45 |
| 138 | 2037-04 | 4235.04 | 740.35 | 3494.69 | 308229.75 |
| 139 | 2037-05 | 4235.04 | 732.05 | 3502.99 | 304726.76 |
| 140 | 2037-06 | 4235.04 | 723.73 | 3511.31 | 301215.45 |
| 141 | 2037-07 | 4235.04 | 715.39 | 3519.65 | 297695.80 |
| 142 | 2037-08 | 4235.04 | 707.03 | 3528.01 | 294167.79 |
| 143 | 2037-09 | 4235.04 | 698.65 | 3536.39 | 290631.40 |
| 144 | 2037-10 | 4235.04 | 690.25 | 3544.79 | 287086.61 |
| 145 | 2037-11 | 4235.04 | 681.83 | 3553.21 | 283533.40 |
| 146 | 2037-12 | 4235.04 | 673.39 | 3561.65 | 279971.76 |
| 147 | 2038-01 | 4235.04 | 664.93 | 3570.11 | 276401.65 |
| 148 | 2038-02 | 4235.04 | 656.45 | 3578.58 | 272823.07 |
| 149 | 2038-03 | 4235.04 | 647.95 | 3587.08 | 269235.98 |
| 150 | 2038-04 | 4235.04 | 639.44 | 3595.60 | 265640.38 |
| 151 | 2038-05 | 4235.04 | 630.90 | 3604.14 | 262036.24 |
| 152 | 2038-06 | 4235.04 | 622.34 | 3612.70 | 258423.53 |
| 153 | 2038-07 | 4235.04 | 613.76 | 3621.28 | 254802.25 |
| 154 | 2038-08 | 4235.04 | 605.16 | 3629.88 | 251172.37 |
| 155 | 2038-09 | 4235.04 | 596.53 | 3638.50 | 247533.87 |
| 156 | 2038-10 | 4235.04 | 587.89 | 3647.15 | 243886.72 |
| 157 | 2038-11 | 4235.04 | 579.23 | 3655.81 | 240230.91 |
| 158 | 2038-12 | 4235.04 | 570.55 | 3664.49 | 236566.42 |
| 159 | 2039-01 | 4235.04 | 561.85 | 3673.19 | 232893.23 |
| 160 | 2039-02 | 4235.04 | 553.12 | 3681.92 | 229211.31 |
| 161 | 2039-03 | 4235.04 | 544.38 | 3690.66 | 225520.65 |
| 162 | 2039-04 | 4235.04 | 535.61 | 3699.43 | 221821.22 |
| 163 | 2039-05 | 4235.04 | 526.83 | 3708.21 | 218113.01 |
| 164 | 2039-06 | 4235.04 | 518.02 | 3717.02 | 214395.99 |
| 165 | 2039-07 | 4235.04 | 509.19 | 3725.85 | 210670.14 |
| 166 | 2039-08 | 4235.04 | 500.34 | 3734.70 | 206935.45 |
| 167 | 2039-09 | 4235.04 | 491.47 | 3743.57 | 203191.88 |
| 168 | 2039-10 | 4235.04 | 482.58 | 3752.46 | 199439.42 |
| 169 | 2039-11 | 4235.04 | 473.67 | 3761.37 | 195678.05 |
| 170 | 2039-12 | 4235.04 | 464.74 | 3770.30 | 191907.75 |
| 171 | 2040-01 | 4235.04 | 455.78 | 3779.26 | 188128.49 |
| 172 | 2040-02 | 4235.04 | 446.81 | 3788.23 | 184340.26 |
| 173 | 2040-03 | 4235.04 | 437.81 | 3797.23 | 180543.03 |
| 174 | 2040-04 | 4235.04 | 428.79 | 3806.25 | 176736.78 |
| 175 | 2040-05 | 4235.04 | 419.75 | 3815.29 | 172921.49 |
| 176 | 2040-06 | 4235.04 | 410.69 | 3824.35 | 169097.14 |
| 177 | 2040-07 | 4235.04 | 401.61 | 3833.43 | 165263.71 |
| 178 | 2040-08 | 4235.04 | 392.50 | 3842.54 | 161421.17 |
| 179 | 2040-09 | 4235.04 | 383.38 | 3851.66 | 157569.51 |
| 180 | 2040-10 | 4235.04 | 374.23 | 3860.81 | 153708.70 |
| 181 | 2040-11 | 4235.04 | 365.06 | 3869.98 | 149838.72 |
| 182 | 2040-12 | 4235.04 | 355.87 | 3879.17 | 145959.55 |
| 183 | 2041-01 | 4235.04 | 346.65 | 3888.38 | 142071.16 |
| 184 | 2041-02 | 4235.04 | 337.42 | 3897.62 | 138173.54 |
| 185 | 2041-03 | 4235.04 | 328.16 | 3906.88 | 134266.67 |
| 186 | 2041-04 | 4235.04 | 318.88 | 3916.15 | 130350.51 |
| 187 | 2041-05 | 4235.04 | 309.58 | 3925.46 | 126425.06 |
| 188 | 2041-06 | 4235.04 | 300.26 | 3934.78 | 122490.28 |
| 189 | 2041-07 | 4235.04 | 290.91 | 3944.12 | 118546.16 |
| 190 | 2041-08 | 4235.04 | 281.55 | 3953.49 | 114592.66 |
| 191 | 2041-09 | 4235.04 | 272.16 | 3962.88 | 110629.78 |
| 192 | 2041-10 | 4235.04 | 262.75 | 3972.29 | 106657.49 |
| 193 | 2041-11 | 4235.04 | 253.31 | 3981.73 | 102675.76 |
| 194 | 2041-12 | 4235.04 | 243.85 | 3991.18 | 98684.58 |
| 195 | 2042-01 | 4235.04 | 234.38 | 4000.66 | 94683.92 |
| 196 | 2042-02 | 4235.04 | 224.87 | 4010.16 | 90673.75 |
| 197 | 2042-03 | 4235.04 | 215.35 | 4019.69 | 86654.07 |
| 198 | 2042-04 | 4235.04 | 205.80 | 4029.23 | 82624.83 |
| 199 | 2042-05 | 4235.04 | 196.23 | 4038.80 | 78586.03 |
| 200 | 2042-06 | 4235.04 | 186.64 | 4048.40 | 74537.63 |
| 201 | 2042-07 | 4235.04 | 177.03 | 4058.01 | 70479.62 |
| 202 | 2042-08 | 4235.04 | 167.39 | 4067.65 | 66411.97 |
| 203 | 2042-09 | 4235.04 | 157.73 | 4077.31 | 62334.66 |
| 204 | 2042-10 | 4235.04 | 148.04 | 4086.99 | 58247.67 |
| 205 | 2042-11 | 4235.04 | 138.34 | 4096.70 | 54150.97 |
| 206 | 2042-12 | 4235.04 | 128.61 | 4106.43 | 50044.54 |
| 207 | 2043-01 | 4235.04 | 118.86 | 4116.18 | 45928.35 |
| 208 | 2043-02 | 4235.04 | 109.08 | 4125.96 | 41802.40 |
| 209 | 2043-03 | 4235.04 | 99.28 | 4135.76 | 37666.64 |
| 210 | 2043-04 | 4235.04 | 89.46 | 4145.58 | 33521.06 |
| 211 | 2043-05 | 4235.04 | 79.61 | 4155.43 | 29365.63 |
| 212 | 2043-06 | 4235.04 | 69.74 | 4165.29 | 25200.34 |
| 213 | 2043-07 | 4235.04 | 59.85 | 4175.19 | 21025.15 |
| 214 | 2043-08 | 4235.04 | 49.93 | 4185.10 | 16840.05 |
| 215 | 2043-09 | 4235.04 | 40.00 | 4195.04 | 12645.00 |
| 216 | 2043-10 | 4235.04 | 30.03 | 4205.01 | 8440.00 |
| 217 | 2043-11 | 4235.04 | 20.04 | 4214.99 | 4225.00 |
| 218 | 2043-12 | 4235.04 | 10.03 | 4225.00 | 0.00 |
等额本金还款方式：
贷款总额：72万
还款月数：18年2个月
首月还款：5012.75元
每月递减：7.84元
利息总额：18.72万
本息合计：90.72万
节省利息：15993.35元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 5012.75 | 1710.00 | 3302.75 | 716697.25 |
| 2 | 2025-12 | 5004.91 | 1702.16 | 3302.75 | 713394.50 |
| 3 | 2026-01 | 4997.06 | 1694.31 | 3302.75 | 710091.74 |
| 4 | 2026-02 | 4989.22 | 1686.47 | 3302.75 | 706788.99 |
| 5 | 2026-03 | 4981.38 | 1678.62 | 3302.75 | 703486.24 |
| 6 | 2026-04 | 4973.53 | 1670.78 | 3302.75 | 700183.49 |
| 7 | 2026-05 | 4965.69 | 1662.94 | 3302.75 | 696880.73 |
| 8 | 2026-06 | 4957.84 | 1655.09 | 3302.75 | 693577.98 |
| 9 | 2026-07 | 4950.00 | 1647.25 | 3302.75 | 690275.23 |
| 10 | 2026-08 | 4942.16 | 1639.40 | 3302.75 | 686972.48 |
| 11 | 2026-09 | 4934.31 | 1631.56 | 3302.75 | 683669.72 |
| 12 | 2026-10 | 4926.47 | 1623.72 | 3302.75 | 680366.97 |
| 13 | 2026-11 | 4918.62 | 1615.87 | 3302.75 | 677064.22 |
| 14 | 2026-12 | 4910.78 | 1608.03 | 3302.75 | 673761.47 |
| 15 | 2027-01 | 4902.94 | 1600.18 | 3302.75 | 670458.72 |
| 16 | 2027-02 | 4895.09 | 1592.34 | 3302.75 | 667155.96 |
| 17 | 2027-03 | 4887.25 | 1584.50 | 3302.75 | 663853.21 |
| 18 | 2027-04 | 4879.40 | 1576.65 | 3302.75 | 660550.46 |
| 19 | 2027-05 | 4871.56 | 1568.81 | 3302.75 | 657247.71 |
| 20 | 2027-06 | 4863.72 | 1560.96 | 3302.75 | 653944.95 |
| 21 | 2027-07 | 4855.87 | 1553.12 | 3302.75 | 650642.20 |
| 22 | 2027-08 | 4848.03 | 1545.28 | 3302.75 | 647339.45 |
| 23 | 2027-09 | 4840.18 | 1537.43 | 3302.75 | 644036.70 |
| 24 | 2027-10 | 4832.34 | 1529.59 | 3302.75 | 640733.94 |
| 25 | 2027-11 | 4824.50 | 1521.74 | 3302.75 | 637431.19 |
| 26 | 2027-12 | 4816.65 | 1513.90 | 3302.75 | 634128.44 |
| 27 | 2028-01 | 4808.81 | 1506.06 | 3302.75 | 630825.69 |
| 28 | 2028-02 | 4800.96 | 1498.21 | 3302.75 | 627522.94 |
| 29 | 2028-03 | 4793.12 | 1490.37 | 3302.75 | 624220.18 |
| 30 | 2028-04 | 4785.28 | 1482.52 | 3302.75 | 620917.43 |
| 31 | 2028-05 | 4777.43 | 1474.68 | 3302.75 | 617614.68 |
| 32 | 2028-06 | 4769.59 | 1466.83 | 3302.75 | 614311.93 |
| 33 | 2028-07 | 4761.74 | 1458.99 | 3302.75 | 611009.17 |
| 34 | 2028-08 | 4753.90 | 1451.15 | 3302.75 | 607706.42 |
| 35 | 2028-09 | 4746.06 | 1443.30 | 3302.75 | 604403.67 |
| 36 | 2028-10 | 4738.21 | 1435.46 | 3302.75 | 601100.92 |
| 37 | 2028-11 | 4730.37 | 1427.61 | 3302.75 | 597798.17 |
| 38 | 2028-12 | 4722.52 | 1419.77 | 3302.75 | 594495.41 |
| 39 | 2029-01 | 4714.68 | 1411.93 | 3302.75 | 591192.66 |
| 40 | 2029-02 | 4706.83 | 1404.08 | 3302.75 | 587889.91 |
| 41 | 2029-03 | 4698.99 | 1396.24 | 3302.75 | 584587.16 |
| 42 | 2029-04 | 4691.15 | 1388.39 | 3302.75 | 581284.40 |
| 43 | 2029-05 | 4683.30 | 1380.55 | 3302.75 | 577981.65 |
| 44 | 2029-06 | 4675.46 | 1372.71 | 3302.75 | 574678.90 |
| 45 | 2029-07 | 4667.61 | 1364.86 | 3302.75 | 571376.15 |
| 46 | 2029-08 | 4659.77 | 1357.02 | 3302.75 | 568073.39 |
| 47 | 2029-09 | 4651.93 | 1349.17 | 3302.75 | 564770.64 |
| 48 | 2029-10 | 4644.08 | 1341.33 | 3302.75 | 561467.89 |
| 49 | 2029-11 | 4636.24 | 1333.49 | 3302.75 | 558165.14 |
| 50 | 2029-12 | 4628.39 | 1325.64 | 3302.75 | 554862.39 |
| 51 | 2030-01 | 4620.55 | 1317.80 | 3302.75 | 551559.63 |
| 52 | 2030-02 | 4612.71 | 1309.95 | 3302.75 | 548256.88 |
| 53 | 2030-03 | 4604.86 | 1302.11 | 3302.75 | 544954.13 |
| 54 | 2030-04 | 4597.02 | 1294.27 | 3302.75 | 541651.38 |
| 55 | 2030-05 | 4589.17 | 1286.42 | 3302.75 | 538348.62 |
| 56 | 2030-06 | 4581.33 | 1278.58 | 3302.75 | 535045.87 |
| 57 | 2030-07 | 4573.49 | 1270.73 | 3302.75 | 531743.12 |
| 58 | 2030-08 | 4565.64 | 1262.89 | 3302.75 | 528440.37 |
| 59 | 2030-09 | 4557.80 | 1255.05 | 3302.75 | 525137.61 |
| 60 | 2030-10 | 4549.95 | 1247.20 | 3302.75 | 521834.86 |
| 61 | 2030-11 | 4542.11 | 1239.36 | 3302.75 | 518532.11 |
| 62 | 2030-12 | 4534.27 | 1231.51 | 3302.75 | 515229.36 |
| 63 | 2031-01 | 4526.42 | 1223.67 | 3302.75 | 511926.61 |
| 64 | 2031-02 | 4518.58 | 1215.83 | 3302.75 | 508623.85 |
| 65 | 2031-03 | 4510.73 | 1207.98 | 3302.75 | 505321.10 |
| 66 | 2031-04 | 4502.89 | 1200.14 | 3302.75 | 502018.35 |
| 67 | 2031-05 | 4495.05 | 1192.29 | 3302.75 | 498715.60 |
| 68 | 2031-06 | 4487.20 | 1184.45 | 3302.75 | 495412.84 |
| 69 | 2031-07 | 4479.36 | 1176.61 | 3302.75 | 492110.09 |
| 70 | 2031-08 | 4471.51 | 1168.76 | 3302.75 | 488807.34 |
| 71 | 2031-09 | 4463.67 | 1160.92 | 3302.75 | 485504.59 |
| 72 | 2031-10 | 4455.83 | 1153.07 | 3302.75 | 482201.83 |
| 73 | 2031-11 | 4447.98 | 1145.23 | 3302.75 | 478899.08 |
| 74 | 2031-12 | 4440.14 | 1137.39 | 3302.75 | 475596.33 |
| 75 | 2032-01 | 4432.29 | 1129.54 | 3302.75 | 472293.58 |
| 76 | 2032-02 | 4424.45 | 1121.70 | 3302.75 | 468990.83 |
| 77 | 2032-03 | 4416.61 | 1113.85 | 3302.75 | 465688.07 |
| 78 | 2032-04 | 4408.76 | 1106.01 | 3302.75 | 462385.32 |
| 79 | 2032-05 | 4400.92 | 1098.17 | 3302.75 | 459082.57 |
| 80 | 2032-06 | 4393.07 | 1090.32 | 3302.75 | 455779.82 |
| 81 | 2032-07 | 4385.23 | 1082.48 | 3302.75 | 452477.06 |
| 82 | 2032-08 | 4377.39 | 1074.63 | 3302.75 | 449174.31 |
| 83 | 2032-09 | 4369.54 | 1066.79 | 3302.75 | 445871.56 |
| 84 | 2032-10 | 4361.70 | 1058.94 | 3302.75 | 442568.81 |
| 85 | 2032-11 | 4353.85 | 1051.10 | 3302.75 | 439266.06 |
| 86 | 2032-12 | 4346.01 | 1043.26 | 3302.75 | 435963.30 |
| 87 | 2033-01 | 4338.17 | 1035.41 | 3302.75 | 432660.55 |
| 88 | 2033-02 | 4330.32 | 1027.57 | 3302.75 | 429357.80 |
| 89 | 2033-03 | 4322.48 | 1019.72 | 3302.75 | 426055.05 |
| 90 | 2033-04 | 4314.63 | 1011.88 | 3302.75 | 422752.29 |
| 91 | 2033-05 | 4306.79 | 1004.04 | 3302.75 | 419449.54 |
| 92 | 2033-06 | 4298.94 | 996.19 | 3302.75 | 416146.79 |
| 93 | 2033-07 | 4291.10 | 988.35 | 3302.75 | 412844.04 |
| 94 | 2033-08 | 4283.26 | 980.50 | 3302.75 | 409541.28 |
| 95 | 2033-09 | 4275.41 | 972.66 | 3302.75 | 406238.53 |
| 96 | 2033-10 | 4267.57 | 964.82 | 3302.75 | 402935.78 |
| 97 | 2033-11 | 4259.72 | 956.97 | 3302.75 | 399633.03 |
| 98 | 2033-12 | 4251.88 | 949.13 | 3302.75 | 396330.28 |
| 99 | 2034-01 | 4244.04 | 941.28 | 3302.75 | 393027.52 |
| 100 | 2034-02 | 4236.19 | 933.44 | 3302.75 | 389724.77 |
| 101 | 2034-03 | 4228.35 | 925.60 | 3302.75 | 386422.02 |
| 102 | 2034-04 | 4220.50 | 917.75 | 3302.75 | 383119.27 |
| 103 | 2034-05 | 4212.66 | 909.91 | 3302.75 | 379816.51 |
| 104 | 2034-06 | 4204.82 | 902.06 | 3302.75 | 376513.76 |
| 105 | 2034-07 | 4196.97 | 894.22 | 3302.75 | 373211.01 |
| 106 | 2034-08 | 4189.13 | 886.38 | 3302.75 | 369908.26 |
| 107 | 2034-09 | 4181.28 | 878.53 | 3302.75 | 366605.50 |
| 108 | 2034-10 | 4173.44 | 870.69 | 3302.75 | 363302.75 |
| 109 | 2034-11 | 4165.60 | 862.84 | 3302.75 | 360000.00 |
| 110 | 2034-12 | 4157.75 | 855.00 | 3302.75 | 356697.25 |
| 111 | 2035-01 | 4149.91 | 847.16 | 3302.75 | 353394.50 |
| 112 | 2035-02 | 4142.06 | 839.31 | 3302.75 | 350091.74 |
| 113 | 2035-03 | 4134.22 | 831.47 | 3302.75 | 346788.99 |
| 114 | 2035-04 | 4126.38 | 823.62 | 3302.75 | 343486.24 |
| 115 | 2035-05 | 4118.53 | 815.78 | 3302.75 | 340183.49 |
| 116 | 2035-06 | 4110.69 | 807.94 | 3302.75 | 336880.73 |
| 117 | 2035-07 | 4102.84 | 800.09 | 3302.75 | 333577.98 |
| 118 | 2035-08 | 4095.00 | 792.25 | 3302.75 | 330275.23 |
| 119 | 2035-09 | 4087.16 | 784.40 | 3302.75 | 326972.48 |
| 120 | 2035-10 | 4079.31 | 776.56 | 3302.75 | 323669.72 |
| 121 | 2035-11 | 4071.47 | 768.72 | 3302.75 | 320366.97 |
| 122 | 2035-12 | 4063.62 | 760.87 | 3302.75 | 317064.22 |
| 123 | 2036-01 | 4055.78 | 753.03 | 3302.75 | 313761.47 |
| 124 | 2036-02 | 4047.94 | 745.18 | 3302.75 | 310458.72 |
| 125 | 2036-03 | 4040.09 | 737.34 | 3302.75 | 307155.96 |
| 126 | 2036-04 | 4032.25 | 729.50 | 3302.75 | 303853.21 |
| 127 | 2036-05 | 4024.40 | 721.65 | 3302.75 | 300550.46 |
| 128 | 2036-06 | 4016.56 | 713.81 | 3302.75 | 297247.71 |
| 129 | 2036-07 | 4008.72 | 705.96 | 3302.75 | 293944.95 |
| 130 | 2036-08 | 4000.87 | 698.12 | 3302.75 | 290642.20 |
| 131 | 2036-09 | 3993.03 | 690.28 | 3302.75 | 287339.45 |
| 132 | 2036-10 | 3985.18 | 682.43 | 3302.75 | 284036.70 |
| 133 | 2036-11 | 3977.34 | 674.59 | 3302.75 | 280733.94 |
| 134 | 2036-12 | 3969.50 | 666.74 | 3302.75 | 277431.19 |
| 135 | 2037-01 | 3961.65 | 658.90 | 3302.75 | 274128.44 |
| 136 | 2037-02 | 3953.81 | 651.06 | 3302.75 | 270825.69 |
| 137 | 2037-03 | 3945.96 | 643.21 | 3302.75 | 267522.94 |
| 138 | 2037-04 | 3938.12 | 635.37 | 3302.75 | 264220.18 |
| 139 | 2037-05 | 3930.28 | 627.52 | 3302.75 | 260917.43 |
| 140 | 2037-06 | 3922.43 | 619.68 | 3302.75 | 257614.68 |
| 141 | 2037-07 | 3914.59 | 611.83 | 3302.75 | 254311.93 |
| 142 | 2037-08 | 3906.74 | 603.99 | 3302.75 | 251009.17 |
| 143 | 2037-09 | 3898.90 | 596.15 | 3302.75 | 247706.42 |
| 144 | 2037-10 | 3891.06 | 588.30 | 3302.75 | 244403.67 |
| 145 | 2037-11 | 3883.21 | 580.46 | 3302.75 | 241100.92 |
| 146 | 2037-12 | 3875.37 | 572.61 | 3302.75 | 237798.17 |
| 147 | 2038-01 | 3867.52 | 564.77 | 3302.75 | 234495.41 |
| 148 | 2038-02 | 3859.68 | 556.93 | 3302.75 | 231192.66 |
| 149 | 2038-03 | 3851.83 | 549.08 | 3302.75 | 227889.91 |
| 150 | 2038-04 | 3843.99 | 541.24 | 3302.75 | 224587.16 |
| 151 | 2038-05 | 3836.15 | 533.39 | 3302.75 | 221284.40 |
| 152 | 2038-06 | 3828.30 | 525.55 | 3302.75 | 217981.65 |
| 153 | 2038-07 | 3820.46 | 517.71 | 3302.75 | 214678.90 |
| 154 | 2038-08 | 3812.61 | 509.86 | 3302.75 | 211376.15 |
| 155 | 2038-09 | 3804.77 | 502.02 | 3302.75 | 208073.39 |
| 156 | 2038-10 | 3796.93 | 494.17 | 3302.75 | 204770.64 |
| 157 | 2038-11 | 3789.08 | 486.33 | 3302.75 | 201467.89 |
| 158 | 2038-12 | 3781.24 | 478.49 | 3302.75 | 198165.14 |
| 159 | 2039-01 | 3773.39 | 470.64 | 3302.75 | 194862.39 |
| 160 | 2039-02 | 3765.55 | 462.80 | 3302.75 | 191559.63 |
| 161 | 2039-03 | 3757.71 | 454.95 | 3302.75 | 188256.88 |
| 162 | 2039-04 | 3749.86 | 447.11 | 3302.75 | 184954.13 |
| 163 | 2039-05 | 3742.02 | 439.27 | 3302.75 | 181651.38 |
| 164 | 2039-06 | 3734.17 | 431.42 | 3302.75 | 178348.62 |
| 165 | 2039-07 | 3726.33 | 423.58 | 3302.75 | 175045.87 |
| 166 | 2039-08 | 3718.49 | 415.73 | 3302.75 | 171743.12 |
| 167 | 2039-09 | 3710.64 | 407.89 | 3302.75 | 168440.37 |
| 168 | 2039-10 | 3702.80 | 400.05 | 3302.75 | 165137.61 |
| 169 | 2039-11 | 3694.95 | 392.20 | 3302.75 | 161834.86 |
| 170 | 2039-12 | 3687.11 | 384.36 | 3302.75 | 158532.11 |
| 171 | 2040-01 | 3679.27 | 376.51 | 3302.75 | 155229.36 |
| 172 | 2040-02 | 3671.42 | 368.67 | 3302.75 | 151926.61 |
| 173 | 2040-03 | 3663.58 | 360.83 | 3302.75 | 148623.85 |
| 174 | 2040-04 | 3655.73 | 352.98 | 3302.75 | 145321.10 |
| 175 | 2040-05 | 3647.89 | 345.14 | 3302.75 | 142018.35 |
| 176 | 2040-06 | 3640.05 | 337.29 | 3302.75 | 138715.60 |
| 177 | 2040-07 | 3632.20 | 329.45 | 3302.75 | 135412.84 |
| 178 | 2040-08 | 3624.36 | 321.61 | 3302.75 | 132110.09 |
| 179 | 2040-09 | 3616.51 | 313.76 | 3302.75 | 128807.34 |
| 180 | 2040-10 | 3608.67 | 305.92 | 3302.75 | 125504.59 |
| 181 | 2040-11 | 3600.83 | 298.07 | 3302.75 | 122201.83 |
| 182 | 2040-12 | 3592.98 | 290.23 | 3302.75 | 118899.08 |
| 183 | 2041-01 | 3585.14 | 282.39 | 3302.75 | 115596.33 |
| 184 | 2041-02 | 3577.29 | 274.54 | 3302.75 | 112293.58 |
| 185 | 2041-03 | 3569.45 | 266.70 | 3302.75 | 108990.83 |
| 186 | 2041-04 | 3561.61 | 258.85 | 3302.75 | 105688.07 |
| 187 | 2041-05 | 3553.76 | 251.01 | 3302.75 | 102385.32 |
| 188 | 2041-06 | 3545.92 | 243.17 | 3302.75 | 99082.57 |
| 189 | 2041-07 | 3538.07 | 235.32 | 3302.75 | 95779.82 |
| 190 | 2041-08 | 3530.23 | 227.48 | 3302.75 | 92477.06 |
| 191 | 2041-09 | 3522.39 | 219.63 | 3302.75 | 89174.31 |
| 192 | 2041-10 | 3514.54 | 211.79 | 3302.75 | 85871.56 |
| 193 | 2041-11 | 3506.70 | 203.94 | 3302.75 | 82568.81 |
| 194 | 2041-12 | 3498.85 | 196.10 | 3302.75 | 79266.06 |
| 195 | 2042-01 | 3491.01 | 188.26 | 3302.75 | 75963.30 |
| 196 | 2042-02 | 3483.17 | 180.41 | 3302.75 | 72660.55 |
| 197 | 2042-03 | 3475.32 | 172.57 | 3302.75 | 69357.80 |
| 198 | 2042-04 | 3467.48 | 164.72 | 3302.75 | 66055.05 |
| 199 | 2042-05 | 3459.63 | 156.88 | 3302.75 | 62752.29 |
| 200 | 2042-06 | 3451.79 | 149.04 | 3302.75 | 59449.54 |
| 201 | 2042-07 | 3443.94 | 141.19 | 3302.75 | 56146.79 |
| 202 | 2042-08 | 3436.10 | 133.35 | 3302.75 | 52844.04 |
| 203 | 2042-09 | 3428.26 | 125.50 | 3302.75 | 49541.28 |
| 204 | 2042-10 | 3420.41 | 117.66 | 3302.75 | 46238.53 |
| 205 | 2042-11 | 3412.57 | 109.82 | 3302.75 | 42935.78 |
| 206 | 2042-12 | 3404.72 | 101.97 | 3302.75 | 39633.03 |
| 207 | 2043-01 | 3396.88 | 94.13 | 3302.75 | 36330.28 |
| 208 | 2043-02 | 3389.04 | 86.28 | 3302.75 | 33027.52 |
| 209 | 2043-03 | 3381.19 | 78.44 | 3302.75 | 29724.77 |
| 210 | 2043-04 | 3373.35 | 70.60 | 3302.75 | 26422.02 |
| 211 | 2043-05 | 3365.50 | 62.75 | 3302.75 | 23119.27 |
| 212 | 2043-06 | 3357.66 | 54.91 | 3302.75 | 19816.51 |
| 213 | 2043-07 | 3349.82 | 47.06 | 3302.75 | 16513.76 |
| 214 | 2043-08 | 3341.97 | 39.22 | 3302.75 | 13211.01 |
| 215 | 2043-09 | 3334.13 | 31.38 | 3302.75 | 9908.26 |
| 216 | 2043-10 | 3326.28 | 23.53 | 3302.75 | 6605.50 |
| 217 | 2043-11 | 3318.44 | 15.69 | 3302.75 | 3302.75 |
| 218 | 2043-12 | 3310.60 | 7.84 | 3302.75 | 0.00 |