贷款55.52万（公积金贷款）房贷，还款18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：55.52万
还款月数：18年
每月还款：3288.61元
利息总额：15.52万
本息合计：71.03万
| 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 | 3288.61 | 1318.53 | 1970.08 | 553201.24 |
| 2 | 2025-02 | 3288.61 | 1313.85 | 1974.76 | 551226.48 |
| 3 | 2025-03 | 3288.61 | 1309.16 | 1979.45 | 549247.04 |
| 4 | 2025-04 | 3288.61 | 1304.46 | 1984.15 | 547262.89 |
| 5 | 2025-05 | 3288.61 | 1299.75 | 1988.86 | 545274.03 |
| 6 | 2025-06 | 3288.61 | 1295.03 | 1993.58 | 543280.44 |
| 7 | 2025-07 | 3288.61 | 1290.29 | 1998.32 | 541282.13 |
| 8 | 2025-08 | 3288.61 | 1285.55 | 2003.07 | 539279.06 |
| 9 | 2025-09 | 3288.61 | 1280.79 | 2007.82 | 537271.24 |
| 10 | 2025-10 | 3288.61 | 1276.02 | 2012.59 | 535258.65 |
| 11 | 2025-11 | 3288.61 | 1271.24 | 2017.37 | 533241.28 |
| 12 | 2025-12 | 3288.61 | 1266.45 | 2022.16 | 531219.11 |
| 13 | 2026-01 | 3288.61 | 1261.65 | 2026.96 | 529192.15 |
| 14 | 2026-02 | 3288.61 | 1256.83 | 2031.78 | 527160.37 |
| 15 | 2026-03 | 3288.61 | 1252.01 | 2036.60 | 525123.77 |
| 16 | 2026-04 | 3288.61 | 1247.17 | 2041.44 | 523082.33 |
| 17 | 2026-05 | 3288.61 | 1242.32 | 2046.29 | 521036.04 |
| 18 | 2026-06 | 3288.61 | 1237.46 | 2051.15 | 518984.89 |
| 19 | 2026-07 | 3288.61 | 1232.59 | 2056.02 | 516928.87 |
| 20 | 2026-08 | 3288.61 | 1227.71 | 2060.90 | 514867.96 |
| 21 | 2026-09 | 3288.61 | 1222.81 | 2065.80 | 512802.16 |
| 22 | 2026-10 | 3288.61 | 1217.91 | 2070.70 | 510731.46 |
| 23 | 2026-11 | 3288.61 | 1212.99 | 2075.62 | 508655.84 |
| 24 | 2026-12 | 3288.61 | 1208.06 | 2080.55 | 506575.28 |
| 25 | 2027-01 | 3288.61 | 1203.12 | 2085.49 | 504489.79 |
| 26 | 2027-02 | 3288.61 | 1198.16 | 2090.45 | 502399.34 |
| 27 | 2027-03 | 3288.61 | 1193.20 | 2095.41 | 500303.93 |
| 28 | 2027-04 | 3288.61 | 1188.22 | 2100.39 | 498203.54 |
| 29 | 2027-05 | 3288.61 | 1183.23 | 2105.38 | 496098.17 |
| 30 | 2027-06 | 3288.61 | 1178.23 | 2110.38 | 493987.79 |
| 31 | 2027-07 | 3288.61 | 1173.22 | 2115.39 | 491872.40 |
| 32 | 2027-08 | 3288.61 | 1168.20 | 2120.41 | 489751.99 |
| 33 | 2027-09 | 3288.61 | 1163.16 | 2125.45 | 487626.54 |
| 34 | 2027-10 | 3288.61 | 1158.11 | 2130.50 | 485496.04 |
| 35 | 2027-11 | 3288.61 | 1153.05 | 2135.56 | 483360.48 |
| 36 | 2027-12 | 3288.61 | 1147.98 | 2140.63 | 481219.85 |
| 37 | 2028-01 | 3288.61 | 1142.90 | 2145.71 | 479074.14 |
| 38 | 2028-02 | 3288.61 | 1137.80 | 2150.81 | 476923.33 |
| 39 | 2028-03 | 3288.61 | 1132.69 | 2155.92 | 474767.42 |
| 40 | 2028-04 | 3288.61 | 1127.57 | 2161.04 | 472606.38 |
| 41 | 2028-05 | 3288.61 | 1122.44 | 2166.17 | 470440.21 |
| 42 | 2028-06 | 3288.61 | 1117.30 | 2171.31 | 468268.89 |
| 43 | 2028-07 | 3288.61 | 1112.14 | 2176.47 | 466092.42 |
| 44 | 2028-08 | 3288.61 | 1106.97 | 2181.64 | 463910.78 |
| 45 | 2028-09 | 3288.61 | 1101.79 | 2186.82 | 461723.96 |
| 46 | 2028-10 | 3288.61 | 1096.59 | 2192.02 | 459531.94 |
| 47 | 2028-11 | 3288.61 | 1091.39 | 2197.22 | 457334.72 |
| 48 | 2028-12 | 3288.61 | 1086.17 | 2202.44 | 455132.28 |
| 49 | 2029-01 | 3288.61 | 1080.94 | 2207.67 | 452924.61 |
| 50 | 2029-02 | 3288.61 | 1075.70 | 2212.91 | 450711.70 |
| 51 | 2029-03 | 3288.61 | 1070.44 | 2218.17 | 448493.53 |
| 52 | 2029-04 | 3288.61 | 1065.17 | 2223.44 | 446270.09 |
| 53 | 2029-05 | 3288.61 | 1059.89 | 2228.72 | 444041.37 |
| 54 | 2029-06 | 3288.61 | 1054.60 | 2234.01 | 441807.36 |
| 55 | 2029-07 | 3288.61 | 1049.29 | 2239.32 | 439568.04 |
| 56 | 2029-08 | 3288.61 | 1043.97 | 2244.64 | 437323.41 |
| 57 | 2029-09 | 3288.61 | 1038.64 | 2249.97 | 435073.44 |
| 58 | 2029-10 | 3288.61 | 1033.30 | 2255.31 | 432818.13 |
| 59 | 2029-11 | 3288.61 | 1027.94 | 2260.67 | 430557.46 |
| 60 | 2029-12 | 3288.61 | 1022.57 | 2266.04 | 428291.42 |
| 61 | 2030-01 | 3288.61 | 1017.19 | 2271.42 | 426020.01 |
| 62 | 2030-02 | 3288.61 | 1011.80 | 2276.81 | 423743.19 |
| 63 | 2030-03 | 3288.61 | 1006.39 | 2282.22 | 421460.97 |
| 64 | 2030-04 | 3288.61 | 1000.97 | 2287.64 | 419173.33 |
| 65 | 2030-05 | 3288.61 | 995.54 | 2293.07 | 416880.26 |
| 66 | 2030-06 | 3288.61 | 990.09 | 2298.52 | 414581.74 |
| 67 | 2030-07 | 3288.61 | 984.63 | 2303.98 | 412277.76 |
| 68 | 2030-08 | 3288.61 | 979.16 | 2309.45 | 409968.31 |
| 69 | 2030-09 | 3288.61 | 973.67 | 2314.94 | 407653.38 |
| 70 | 2030-10 | 3288.61 | 968.18 | 2320.43 | 405332.94 |
| 71 | 2030-11 | 3288.61 | 962.67 | 2325.94 | 403007.00 |
| 72 | 2030-12 | 3288.61 | 957.14 | 2331.47 | 400675.53 |
| 73 | 2031-01 | 3288.61 | 951.60 | 2337.01 | 398338.53 |
| 74 | 2031-02 | 3288.61 | 946.05 | 2342.56 | 395995.97 |
| 75 | 2031-03 | 3288.61 | 940.49 | 2348.12 | 393647.85 |
| 76 | 2031-04 | 3288.61 | 934.91 | 2353.70 | 391294.15 |
| 77 | 2031-05 | 3288.61 | 929.32 | 2359.29 | 388934.87 |
| 78 | 2031-06 | 3288.61 | 923.72 | 2364.89 | 386569.98 |
| 79 | 2031-07 | 3288.61 | 918.10 | 2370.51 | 384199.47 |
| 80 | 2031-08 | 3288.61 | 912.47 | 2376.14 | 381823.33 |
| 81 | 2031-09 | 3288.61 | 906.83 | 2381.78 | 379441.55 |
| 82 | 2031-10 | 3288.61 | 901.17 | 2387.44 | 377054.12 |
| 83 | 2031-11 | 3288.61 | 895.50 | 2393.11 | 374661.01 |
| 84 | 2031-12 | 3288.61 | 889.82 | 2398.79 | 372262.22 |
| 85 | 2032-01 | 3288.61 | 884.12 | 2404.49 | 369857.73 |
| 86 | 2032-02 | 3288.61 | 878.41 | 2410.20 | 367447.54 |
| 87 | 2032-03 | 3288.61 | 872.69 | 2415.92 | 365031.61 |
| 88 | 2032-04 | 3288.61 | 866.95 | 2421.66 | 362609.95 |
| 89 | 2032-05 | 3288.61 | 861.20 | 2427.41 | 360182.54 |
| 90 | 2032-06 | 3288.61 | 855.43 | 2433.18 | 357749.37 |
| 91 | 2032-07 | 3288.61 | 849.65 | 2438.96 | 355310.41 |
| 92 | 2032-08 | 3288.61 | 843.86 | 2444.75 | 352865.66 |
| 93 | 2032-09 | 3288.61 | 838.06 | 2450.55 | 350415.11 |
| 94 | 2032-10 | 3288.61 | 832.24 | 2456.37 | 347958.73 |
| 95 | 2032-11 | 3288.61 | 826.40 | 2462.21 | 345496.53 |
| 96 | 2032-12 | 3288.61 | 820.55 | 2468.06 | 343028.47 |
| 97 | 2033-01 | 3288.61 | 814.69 | 2473.92 | 340554.55 |
| 98 | 2033-02 | 3288.61 | 808.82 | 2479.79 | 338074.76 |
| 99 | 2033-03 | 3288.61 | 802.93 | 2485.68 | 335589.08 |
| 100 | 2033-04 | 3288.61 | 797.02 | 2491.59 | 333097.49 |
| 101 | 2033-05 | 3288.61 | 791.11 | 2497.50 | 330599.99 |
| 102 | 2033-06 | 3288.61 | 785.17 | 2503.44 | 328096.55 |
| 103 | 2033-07 | 3288.61 | 779.23 | 2509.38 | 325587.17 |
| 104 | 2033-08 | 3288.61 | 773.27 | 2515.34 | 323071.83 |
| 105 | 2033-09 | 3288.61 | 767.30 | 2521.31 | 320550.52 |
| 106 | 2033-10 | 3288.61 | 761.31 | 2527.30 | 318023.21 |
| 107 | 2033-11 | 3288.61 | 755.31 | 2533.30 | 315489.91 |
| 108 | 2033-12 | 3288.61 | 749.29 | 2539.32 | 312950.59 |
| 109 | 2034-01 | 3288.61 | 743.26 | 2545.35 | 310405.24 |
| 110 | 2034-02 | 3288.61 | 737.21 | 2551.40 | 307853.84 |
| 111 | 2034-03 | 3288.61 | 731.15 | 2557.46 | 305296.38 |
| 112 | 2034-04 | 3288.61 | 725.08 | 2563.53 | 302732.85 |
| 113 | 2034-05 | 3288.61 | 718.99 | 2569.62 | 300163.23 |
| 114 | 2034-06 | 3288.61 | 712.89 | 2575.72 | 297587.51 |
| 115 | 2034-07 | 3288.61 | 706.77 | 2581.84 | 295005.67 |
| 116 | 2034-08 | 3288.61 | 700.64 | 2587.97 | 292417.70 |
| 117 | 2034-09 | 3288.61 | 694.49 | 2594.12 | 289823.58 |
| 118 | 2034-10 | 3288.61 | 688.33 | 2600.28 | 287223.30 |
| 119 | 2034-11 | 3288.61 | 682.16 | 2606.45 | 284616.84 |
| 120 | 2034-12 | 3288.61 | 675.97 | 2612.65 | 282004.20 |
| 121 | 2035-01 | 3288.61 | 669.76 | 2618.85 | 279385.35 |
| 122 | 2035-02 | 3288.61 | 663.54 | 2625.07 | 276760.28 |
| 123 | 2035-03 | 3288.61 | 657.31 | 2631.30 | 274128.98 |
| 124 | 2035-04 | 3288.61 | 651.06 | 2637.55 | 271491.42 |
| 125 | 2035-05 | 3288.61 | 644.79 | 2643.82 | 268847.60 |
| 126 | 2035-06 | 3288.61 | 638.51 | 2650.10 | 266197.51 |
| 127 | 2035-07 | 3288.61 | 632.22 | 2656.39 | 263541.12 |
| 128 | 2035-08 | 3288.61 | 625.91 | 2662.70 | 260878.42 |
| 129 | 2035-09 | 3288.61 | 619.59 | 2669.02 | 258209.39 |
| 130 | 2035-10 | 3288.61 | 613.25 | 2675.36 | 255534.03 |
| 131 | 2035-11 | 3288.61 | 606.89 | 2681.72 | 252852.31 |
| 132 | 2035-12 | 3288.61 | 600.52 | 2688.09 | 250164.23 |
| 133 | 2036-01 | 3288.61 | 594.14 | 2694.47 | 247469.76 |
| 134 | 2036-02 | 3288.61 | 587.74 | 2700.87 | 244768.89 |
| 135 | 2036-03 | 3288.61 | 581.33 | 2707.28 | 242061.60 |
| 136 | 2036-04 | 3288.61 | 574.90 | 2713.71 | 239347.89 |
| 137 | 2036-05 | 3288.61 | 568.45 | 2720.16 | 236627.73 |
| 138 | 2036-06 | 3288.61 | 561.99 | 2726.62 | 233901.11 |
| 139 | 2036-07 | 3288.61 | 555.52 | 2733.09 | 231168.02 |
| 140 | 2036-08 | 3288.61 | 549.02 | 2739.59 | 228428.43 |
| 141 | 2036-09 | 3288.61 | 542.52 | 2746.09 | 225682.34 |
| 142 | 2036-10 | 3288.61 | 536.00 | 2752.61 | 222929.72 |
| 143 | 2036-11 | 3288.61 | 529.46 | 2759.15 | 220170.57 |
| 144 | 2036-12 | 3288.61 | 522.91 | 2765.70 | 217404.87 |
| 145 | 2037-01 | 3288.61 | 516.34 | 2772.27 | 214632.59 |
| 146 | 2037-02 | 3288.61 | 509.75 | 2778.86 | 211853.74 |
| 147 | 2037-03 | 3288.61 | 503.15 | 2785.46 | 209068.28 |
| 148 | 2037-04 | 3288.61 | 496.54 | 2792.07 | 206276.20 |
| 149 | 2037-05 | 3288.61 | 489.91 | 2798.70 | 203477.50 |
| 150 | 2037-06 | 3288.61 | 483.26 | 2805.35 | 200672.15 |
| 151 | 2037-07 | 3288.61 | 476.60 | 2812.01 | 197860.14 |
| 152 | 2037-08 | 3288.61 | 469.92 | 2818.69 | 195041.44 |
| 153 | 2037-09 | 3288.61 | 463.22 | 2825.39 | 192216.06 |
| 154 | 2037-10 | 3288.61 | 456.51 | 2832.10 | 189383.96 |
| 155 | 2037-11 | 3288.61 | 449.79 | 2838.82 | 186545.14 |
| 156 | 2037-12 | 3288.61 | 443.04 | 2845.57 | 183699.57 |
| 157 | 2038-01 | 3288.61 | 436.29 | 2852.32 | 180847.25 |
| 158 | 2038-02 | 3288.61 | 429.51 | 2859.10 | 177988.15 |
| 159 | 2038-03 | 3288.61 | 422.72 | 2865.89 | 175122.26 |
| 160 | 2038-04 | 3288.61 | 415.92 | 2872.69 | 172249.57 |
| 161 | 2038-05 | 3288.61 | 409.09 | 2879.52 | 169370.05 |
| 162 | 2038-06 | 3288.61 | 402.25 | 2886.36 | 166483.69 |
| 163 | 2038-07 | 3288.61 | 395.40 | 2893.21 | 163590.48 |
| 164 | 2038-08 | 3288.61 | 388.53 | 2900.08 | 160690.40 |
| 165 | 2038-09 | 3288.61 | 381.64 | 2906.97 | 157783.43 |
| 166 | 2038-10 | 3288.61 | 374.74 | 2913.87 | 154869.56 |
| 167 | 2038-11 | 3288.61 | 367.82 | 2920.79 | 151948.76 |
| 168 | 2038-12 | 3288.61 | 360.88 | 2927.73 | 149021.03 |
| 169 | 2039-01 | 3288.61 | 353.92 | 2934.69 | 146086.34 |
| 170 | 2039-02 | 3288.61 | 346.96 | 2941.66 | 143144.69 |
| 171 | 2039-03 | 3288.61 | 339.97 | 2948.64 | 140196.05 |
| 172 | 2039-04 | 3288.61 | 332.97 | 2955.64 | 137240.40 |
| 173 | 2039-05 | 3288.61 | 325.95 | 2962.66 | 134277.74 |
| 174 | 2039-06 | 3288.61 | 318.91 | 2969.70 | 131308.04 |
| 175 | 2039-07 | 3288.61 | 311.86 | 2976.75 | 128331.28 |
| 176 | 2039-08 | 3288.61 | 304.79 | 2983.82 | 125347.46 |
| 177 | 2039-09 | 3288.61 | 297.70 | 2990.91 | 122356.55 |
| 178 | 2039-10 | 3288.61 | 290.60 | 2998.01 | 119358.54 |
| 179 | 2039-11 | 3288.61 | 283.48 | 3005.13 | 116353.40 |
| 180 | 2039-12 | 3288.61 | 276.34 | 3012.27 | 113341.13 |
| 181 | 2040-01 | 3288.61 | 269.19 | 3019.42 | 110321.71 |
| 182 | 2040-02 | 3288.61 | 262.01 | 3026.60 | 107295.11 |
| 183 | 2040-03 | 3288.61 | 254.83 | 3033.78 | 104261.33 |
| 184 | 2040-04 | 3288.61 | 247.62 | 3040.99 | 101220.34 |
| 185 | 2040-05 | 3288.61 | 240.40 | 3048.21 | 98172.13 |
| 186 | 2040-06 | 3288.61 | 233.16 | 3055.45 | 95116.68 |
| 187 | 2040-07 | 3288.61 | 225.90 | 3062.71 | 92053.97 |
| 188 | 2040-08 | 3288.61 | 218.63 | 3069.98 | 88983.99 |
| 189 | 2040-09 | 3288.61 | 211.34 | 3077.27 | 85906.71 |
| 190 | 2040-10 | 3288.61 | 204.03 | 3084.58 | 82822.13 |
| 191 | 2040-11 | 3288.61 | 196.70 | 3091.91 | 79730.22 |
| 192 | 2040-12 | 3288.61 | 189.36 | 3099.25 | 76630.97 |
| 193 | 2041-01 | 3288.61 | 182.00 | 3106.61 | 73524.36 |
| 194 | 2041-02 | 3288.61 | 174.62 | 3113.99 | 70410.37 |
| 195 | 2041-03 | 3288.61 | 167.22 | 3121.39 | 67288.99 |
| 196 | 2041-04 | 3288.61 | 159.81 | 3128.80 | 64160.19 |
| 197 | 2041-05 | 3288.61 | 152.38 | 3136.23 | 61023.96 |
| 198 | 2041-06 | 3288.61 | 144.93 | 3143.68 | 57880.28 |
| 199 | 2041-07 | 3288.61 | 137.47 | 3151.14 | 54729.14 |
| 200 | 2041-08 | 3288.61 | 129.98 | 3158.63 | 51570.51 |
| 201 | 2041-09 | 3288.61 | 122.48 | 3166.13 | 48404.38 |
| 202 | 2041-10 | 3288.61 | 114.96 | 3173.65 | 45230.73 |
| 203 | 2041-11 | 3288.61 | 107.42 | 3181.19 | 42049.54 |
| 204 | 2041-12 | 3288.61 | 99.87 | 3188.74 | 38860.80 |
| 205 | 2042-01 | 3288.61 | 92.29 | 3196.32 | 35664.48 |
| 206 | 2042-02 | 3288.61 | 84.70 | 3203.91 | 32460.58 |
| 207 | 2042-03 | 3288.61 | 77.09 | 3211.52 | 29249.06 |
| 208 | 2042-04 | 3288.61 | 69.47 | 3219.14 | 26029.92 |
| 209 | 2042-05 | 3288.61 | 61.82 | 3226.79 | 22803.13 |
| 210 | 2042-06 | 3288.61 | 54.16 | 3234.45 | 19568.67 |
| 211 | 2042-07 | 3288.61 | 46.48 | 3242.13 | 16326.54 |
| 212 | 2042-08 | 3288.61 | 38.78 | 3249.83 | 13076.71 |
| 213 | 2042-09 | 3288.61 | 31.06 | 3257.55 | 9819.15 |
| 214 | 2042-10 | 3288.61 | 23.32 | 3265.29 | 6553.86 |
| 215 | 2042-11 | 3288.61 | 15.57 | 3273.04 | 3280.82 |
| 216 | 2042-12 | 3288.61 | 7.79 | 3280.82 | 0.00 |
等额本金还款方式：
贷款总额：55.52万
还款月数：18年
首月还款：3888.77元
每月递减：6.1元
利息总额：14.31万
本息合计：69.82万
节省利息：12107.74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 | 3888.77 | 1318.53 | 2570.24 | 552601.08 |
| 2 | 2025-02 | 3882.67 | 1312.43 | 2570.24 | 550030.84 |
| 3 | 2025-03 | 3876.56 | 1306.32 | 2570.24 | 547460.61 |
| 4 | 2025-04 | 3870.46 | 1300.22 | 2570.24 | 544890.37 |
| 5 | 2025-05 | 3864.35 | 1294.11 | 2570.24 | 542320.13 |
| 6 | 2025-06 | 3858.25 | 1288.01 | 2570.24 | 539749.89 |
| 7 | 2025-07 | 3852.14 | 1281.91 | 2570.24 | 537179.66 |
| 8 | 2025-08 | 3846.04 | 1275.80 | 2570.24 | 534609.42 |
| 9 | 2025-09 | 3839.93 | 1269.70 | 2570.24 | 532039.18 |
| 10 | 2025-10 | 3833.83 | 1263.59 | 2570.24 | 529468.94 |
| 11 | 2025-11 | 3827.73 | 1257.49 | 2570.24 | 526898.71 |
| 12 | 2025-12 | 3821.62 | 1251.38 | 2570.24 | 524328.47 |
| 13 | 2026-01 | 3815.52 | 1245.28 | 2570.24 | 521758.23 |
| 14 | 2026-02 | 3809.41 | 1239.18 | 2570.24 | 519187.99 |
| 15 | 2026-03 | 3803.31 | 1233.07 | 2570.24 | 516617.76 |
| 16 | 2026-04 | 3797.20 | 1226.97 | 2570.24 | 514047.52 |
| 17 | 2026-05 | 3791.10 | 1220.86 | 2570.24 | 511477.28 |
| 18 | 2026-06 | 3785.00 | 1214.76 | 2570.24 | 508907.04 |
| 19 | 2026-07 | 3778.89 | 1208.65 | 2570.24 | 506336.81 |
| 20 | 2026-08 | 3772.79 | 1202.55 | 2570.24 | 503766.57 |
| 21 | 2026-09 | 3766.68 | 1196.45 | 2570.24 | 501196.33 |
| 22 | 2026-10 | 3760.58 | 1190.34 | 2570.24 | 498626.09 |
| 23 | 2026-11 | 3754.47 | 1184.24 | 2570.24 | 496055.86 |
| 24 | 2026-12 | 3748.37 | 1178.13 | 2570.24 | 493485.62 |
| 25 | 2027-01 | 3742.27 | 1172.03 | 2570.24 | 490915.38 |
| 26 | 2027-02 | 3736.16 | 1165.92 | 2570.24 | 488345.14 |
| 27 | 2027-03 | 3730.06 | 1159.82 | 2570.24 | 485774.90 |
| 28 | 2027-04 | 3723.95 | 1153.72 | 2570.24 | 483204.67 |
| 29 | 2027-05 | 3717.85 | 1147.61 | 2570.24 | 480634.43 |
| 30 | 2027-06 | 3711.74 | 1141.51 | 2570.24 | 478064.19 |
| 31 | 2027-07 | 3705.64 | 1135.40 | 2570.24 | 475493.95 |
| 32 | 2027-08 | 3699.54 | 1129.30 | 2570.24 | 472923.72 |
| 33 | 2027-09 | 3693.43 | 1123.19 | 2570.24 | 470353.48 |
| 34 | 2027-10 | 3687.33 | 1117.09 | 2570.24 | 467783.24 |
| 35 | 2027-11 | 3681.22 | 1110.99 | 2570.24 | 465213.00 |
| 36 | 2027-12 | 3675.12 | 1104.88 | 2570.24 | 462642.77 |
| 37 | 2028-01 | 3669.01 | 1098.78 | 2570.24 | 460072.53 |
| 38 | 2028-02 | 3662.91 | 1092.67 | 2570.24 | 457502.29 |
| 39 | 2028-03 | 3656.81 | 1086.57 | 2570.24 | 454932.05 |
| 40 | 2028-04 | 3650.70 | 1080.46 | 2570.24 | 452361.82 |
| 41 | 2028-05 | 3644.60 | 1074.36 | 2570.24 | 449791.58 |
| 42 | 2028-06 | 3638.49 | 1068.25 | 2570.24 | 447221.34 |
| 43 | 2028-07 | 3632.39 | 1062.15 | 2570.24 | 444651.10 |
| 44 | 2028-08 | 3626.28 | 1056.05 | 2570.24 | 442080.87 |
| 45 | 2028-09 | 3620.18 | 1049.94 | 2570.24 | 439510.63 |
| 46 | 2028-10 | 3614.08 | 1043.84 | 2570.24 | 436940.39 |
| 47 | 2028-11 | 3607.97 | 1037.73 | 2570.24 | 434370.15 |
| 48 | 2028-12 | 3601.87 | 1031.63 | 2570.24 | 431799.92 |
| 49 | 2029-01 | 3595.76 | 1025.52 | 2570.24 | 429229.68 |
| 50 | 2029-02 | 3589.66 | 1019.42 | 2570.24 | 426659.44 |
| 51 | 2029-03 | 3583.55 | 1013.32 | 2570.24 | 424089.20 |
| 52 | 2029-04 | 3577.45 | 1007.21 | 2570.24 | 421518.97 |
| 53 | 2029-05 | 3571.35 | 1001.11 | 2570.24 | 418948.73 |
| 54 | 2029-06 | 3565.24 | 995.00 | 2570.24 | 416378.49 |
| 55 | 2029-07 | 3559.14 | 988.90 | 2570.24 | 413808.25 |
| 56 | 2029-08 | 3553.03 | 982.79 | 2570.24 | 411238.01 |
| 57 | 2029-09 | 3546.93 | 976.69 | 2570.24 | 408667.78 |
| 58 | 2029-10 | 3540.82 | 970.59 | 2570.24 | 406097.54 |
| 59 | 2029-11 | 3534.72 | 964.48 | 2570.24 | 403527.30 |
| 60 | 2029-12 | 3528.61 | 958.38 | 2570.24 | 400957.06 |
| 61 | 2030-01 | 3522.51 | 952.27 | 2570.24 | 398386.83 |
| 62 | 2030-02 | 3516.41 | 946.17 | 2570.24 | 395816.59 |
| 63 | 2030-03 | 3510.30 | 940.06 | 2570.24 | 393246.35 |
| 64 | 2030-04 | 3504.20 | 933.96 | 2570.24 | 390676.11 |
| 65 | 2030-05 | 3498.09 | 927.86 | 2570.24 | 388105.88 |
| 66 | 2030-06 | 3491.99 | 921.75 | 2570.24 | 385535.64 |
| 67 | 2030-07 | 3485.88 | 915.65 | 2570.24 | 382965.40 |
| 68 | 2030-08 | 3479.78 | 909.54 | 2570.24 | 380395.16 |
| 69 | 2030-09 | 3473.68 | 903.44 | 2570.24 | 377824.93 |
| 70 | 2030-10 | 3467.57 | 897.33 | 2570.24 | 375254.69 |
| 71 | 2030-11 | 3461.47 | 891.23 | 2570.24 | 372684.45 |
| 72 | 2030-12 | 3455.36 | 885.13 | 2570.24 | 370114.21 |
| 73 | 2031-01 | 3449.26 | 879.02 | 2570.24 | 367543.98 |
| 74 | 2031-02 | 3443.15 | 872.92 | 2570.24 | 364973.74 |
| 75 | 2031-03 | 3437.05 | 866.81 | 2570.24 | 362403.50 |
| 76 | 2031-04 | 3430.95 | 860.71 | 2570.24 | 359833.26 |
| 77 | 2031-05 | 3424.84 | 854.60 | 2570.24 | 357263.03 |
| 78 | 2031-06 | 3418.74 | 848.50 | 2570.24 | 354692.79 |
| 79 | 2031-07 | 3412.63 | 842.40 | 2570.24 | 352122.55 |
| 80 | 2031-08 | 3406.53 | 836.29 | 2570.24 | 349552.31 |
| 81 | 2031-09 | 3400.42 | 830.19 | 2570.24 | 346982.07 |
| 82 | 2031-10 | 3394.32 | 824.08 | 2570.24 | 344411.84 |
| 83 | 2031-11 | 3388.22 | 817.98 | 2570.24 | 341841.60 |
| 84 | 2031-12 | 3382.11 | 811.87 | 2570.24 | 339271.36 |
| 85 | 2032-01 | 3376.01 | 805.77 | 2570.24 | 336701.12 |
| 86 | 2032-02 | 3369.90 | 799.67 | 2570.24 | 334130.89 |
| 87 | 2032-03 | 3363.80 | 793.56 | 2570.24 | 331560.65 |
| 88 | 2032-04 | 3357.69 | 787.46 | 2570.24 | 328990.41 |
| 89 | 2032-05 | 3351.59 | 781.35 | 2570.24 | 326420.17 |
| 90 | 2032-06 | 3345.49 | 775.25 | 2570.24 | 323849.94 |
| 91 | 2032-07 | 3339.38 | 769.14 | 2570.24 | 321279.70 |
| 92 | 2032-08 | 3333.28 | 763.04 | 2570.24 | 318709.46 |
| 93 | 2032-09 | 3327.17 | 756.93 | 2570.24 | 316139.22 |
| 94 | 2032-10 | 3321.07 | 750.83 | 2570.24 | 313568.99 |
| 95 | 2032-11 | 3314.96 | 744.73 | 2570.24 | 310998.75 |
| 96 | 2032-12 | 3308.86 | 738.62 | 2570.24 | 308428.51 |
| 97 | 2033-01 | 3302.76 | 732.52 | 2570.24 | 305858.27 |
| 98 | 2033-02 | 3296.65 | 726.41 | 2570.24 | 303288.04 |
| 99 | 2033-03 | 3290.55 | 720.31 | 2570.24 | 300717.80 |
| 100 | 2033-04 | 3284.44 | 714.20 | 2570.24 | 298147.56 |
| 101 | 2033-05 | 3278.34 | 708.10 | 2570.24 | 295577.32 |
| 102 | 2033-06 | 3272.23 | 702.00 | 2570.24 | 293007.09 |
| 103 | 2033-07 | 3266.13 | 695.89 | 2570.24 | 290436.85 |
| 104 | 2033-08 | 3260.03 | 689.79 | 2570.24 | 287866.61 |
| 105 | 2033-09 | 3253.92 | 683.68 | 2570.24 | 285296.37 |
| 106 | 2033-10 | 3247.82 | 677.58 | 2570.24 | 282726.14 |
| 107 | 2033-11 | 3241.71 | 671.47 | 2570.24 | 280155.90 |
| 108 | 2033-12 | 3235.61 | 665.37 | 2570.24 | 277585.66 |
| 109 | 2034-01 | 3229.50 | 659.27 | 2570.24 | 275015.42 |
| 110 | 2034-02 | 3223.40 | 653.16 | 2570.24 | 272445.18 |
| 111 | 2034-03 | 3217.29 | 647.06 | 2570.24 | 269874.95 |
| 112 | 2034-04 | 3211.19 | 640.95 | 2570.24 | 267304.71 |
| 113 | 2034-05 | 3205.09 | 634.85 | 2570.24 | 264734.47 |
| 114 | 2034-06 | 3198.98 | 628.74 | 2570.24 | 262164.23 |
| 115 | 2034-07 | 3192.88 | 622.64 | 2570.24 | 259594.00 |
| 116 | 2034-08 | 3186.77 | 616.54 | 2570.24 | 257023.76 |
| 117 | 2034-09 | 3180.67 | 610.43 | 2570.24 | 254453.52 |
| 118 | 2034-10 | 3174.56 | 604.33 | 2570.24 | 251883.28 |
| 119 | 2034-11 | 3168.46 | 598.22 | 2570.24 | 249313.05 |
| 120 | 2034-12 | 3162.36 | 592.12 | 2570.24 | 246742.81 |
| 121 | 2035-01 | 3156.25 | 586.01 | 2570.24 | 244172.57 |
| 122 | 2035-02 | 3150.15 | 579.91 | 2570.24 | 241602.33 |
| 123 | 2035-03 | 3144.04 | 573.81 | 2570.24 | 239032.10 |
| 124 | 2035-04 | 3137.94 | 567.70 | 2570.24 | 236461.86 |
| 125 | 2035-05 | 3131.83 | 561.60 | 2570.24 | 233891.62 |
| 126 | 2035-06 | 3125.73 | 555.49 | 2570.24 | 231321.38 |
| 127 | 2035-07 | 3119.63 | 549.39 | 2570.24 | 228751.15 |
| 128 | 2035-08 | 3113.52 | 543.28 | 2570.24 | 226180.91 |
| 129 | 2035-09 | 3107.42 | 537.18 | 2570.24 | 223610.67 |
| 130 | 2035-10 | 3101.31 | 531.08 | 2570.24 | 221040.43 |
| 131 | 2035-11 | 3095.21 | 524.97 | 2570.24 | 218470.20 |
| 132 | 2035-12 | 3089.10 | 518.87 | 2570.24 | 215899.96 |
| 133 | 2036-01 | 3083.00 | 512.76 | 2570.24 | 213329.72 |
| 134 | 2036-02 | 3076.90 | 506.66 | 2570.24 | 210759.48 |
| 135 | 2036-03 | 3070.79 | 500.55 | 2570.24 | 208189.24 |
| 136 | 2036-04 | 3064.69 | 494.45 | 2570.24 | 205619.01 |
| 137 | 2036-05 | 3058.58 | 488.35 | 2570.24 | 203048.77 |
| 138 | 2036-06 | 3052.48 | 482.24 | 2570.24 | 200478.53 |
| 139 | 2036-07 | 3046.37 | 476.14 | 2570.24 | 197908.29 |
| 140 | 2036-08 | 3040.27 | 470.03 | 2570.24 | 195338.06 |
| 141 | 2036-09 | 3034.17 | 463.93 | 2570.24 | 192767.82 |
| 142 | 2036-10 | 3028.06 | 457.82 | 2570.24 | 190197.58 |
| 143 | 2036-11 | 3021.96 | 451.72 | 2570.24 | 187627.34 |
| 144 | 2036-12 | 3015.85 | 445.61 | 2570.24 | 185057.11 |
| 145 | 2037-01 | 3009.75 | 439.51 | 2570.24 | 182486.87 |
| 146 | 2037-02 | 3003.64 | 433.41 | 2570.24 | 179916.63 |
| 147 | 2037-03 | 2997.54 | 427.30 | 2570.24 | 177346.39 |
| 148 | 2037-04 | 2991.44 | 421.20 | 2570.24 | 174776.16 |
| 149 | 2037-05 | 2985.33 | 415.09 | 2570.24 | 172205.92 |
| 150 | 2037-06 | 2979.23 | 408.99 | 2570.24 | 169635.68 |
| 151 | 2037-07 | 2973.12 | 402.88 | 2570.24 | 167065.44 |
| 152 | 2037-08 | 2967.02 | 396.78 | 2570.24 | 164495.21 |
| 153 | 2037-09 | 2960.91 | 390.68 | 2570.24 | 161924.97 |
| 154 | 2037-10 | 2954.81 | 384.57 | 2570.24 | 159354.73 |
| 155 | 2037-11 | 2948.71 | 378.47 | 2570.24 | 156784.49 |
| 156 | 2037-12 | 2942.60 | 372.36 | 2570.24 | 154214.26 |
| 157 | 2038-01 | 2936.50 | 366.26 | 2570.24 | 151644.02 |
| 158 | 2038-02 | 2930.39 | 360.15 | 2570.24 | 149073.78 |
| 159 | 2038-03 | 2924.29 | 354.05 | 2570.24 | 146503.54 |
| 160 | 2038-04 | 2918.18 | 347.95 | 2570.24 | 143933.31 |
| 161 | 2038-05 | 2912.08 | 341.84 | 2570.24 | 141363.07 |
| 162 | 2038-06 | 2905.97 | 335.74 | 2570.24 | 138792.83 |
| 163 | 2038-07 | 2899.87 | 329.63 | 2570.24 | 136222.59 |
| 164 | 2038-08 | 2893.77 | 323.53 | 2570.24 | 133652.35 |
| 165 | 2038-09 | 2887.66 | 317.42 | 2570.24 | 131082.12 |
| 166 | 2038-10 | 2881.56 | 311.32 | 2570.24 | 128511.88 |
| 167 | 2038-11 | 2875.45 | 305.22 | 2570.24 | 125941.64 |
| 168 | 2038-12 | 2869.35 | 299.11 | 2570.24 | 123371.40 |
| 169 | 2039-01 | 2863.24 | 293.01 | 2570.24 | 120801.17 |
| 170 | 2039-02 | 2857.14 | 286.90 | 2570.24 | 118230.93 |
| 171 | 2039-03 | 2851.04 | 280.80 | 2570.24 | 115660.69 |
| 172 | 2039-04 | 2844.93 | 274.69 | 2570.24 | 113090.45 |
| 173 | 2039-05 | 2838.83 | 268.59 | 2570.24 | 110520.22 |
| 174 | 2039-06 | 2832.72 | 262.49 | 2570.24 | 107949.98 |
| 175 | 2039-07 | 2826.62 | 256.38 | 2570.24 | 105379.74 |
| 176 | 2039-08 | 2820.51 | 250.28 | 2570.24 | 102809.50 |
| 177 | 2039-09 | 2814.41 | 244.17 | 2570.24 | 100239.27 |
| 178 | 2039-10 | 2808.31 | 238.07 | 2570.24 | 97669.03 |
| 179 | 2039-11 | 2802.20 | 231.96 | 2570.24 | 95098.79 |
| 180 | 2039-12 | 2796.10 | 225.86 | 2570.24 | 92528.55 |
| 181 | 2040-01 | 2789.99 | 219.76 | 2570.24 | 89958.32 |
| 182 | 2040-02 | 2783.89 | 213.65 | 2570.24 | 87388.08 |
| 183 | 2040-03 | 2777.78 | 207.55 | 2570.24 | 84817.84 |
| 184 | 2040-04 | 2771.68 | 201.44 | 2570.24 | 82247.60 |
| 185 | 2040-05 | 2765.58 | 195.34 | 2570.24 | 79677.37 |
| 186 | 2040-06 | 2759.47 | 189.23 | 2570.24 | 77107.13 |
| 187 | 2040-07 | 2753.37 | 183.13 | 2570.24 | 74536.89 |
| 188 | 2040-08 | 2747.26 | 177.03 | 2570.24 | 71966.65 |
| 189 | 2040-09 | 2741.16 | 170.92 | 2570.24 | 69396.42 |
| 190 | 2040-10 | 2735.05 | 164.82 | 2570.24 | 66826.18 |
| 191 | 2040-11 | 2728.95 | 158.71 | 2570.24 | 64255.94 |
| 192 | 2040-12 | 2722.85 | 152.61 | 2570.24 | 61685.70 |
| 193 | 2041-01 | 2716.74 | 146.50 | 2570.24 | 59115.46 |
| 194 | 2041-02 | 2710.64 | 140.40 | 2570.24 | 56545.23 |
| 195 | 2041-03 | 2704.53 | 134.29 | 2570.24 | 53974.99 |
| 196 | 2041-04 | 2698.43 | 128.19 | 2570.24 | 51404.75 |
| 197 | 2041-05 | 2692.32 | 122.09 | 2570.24 | 48834.51 |
| 198 | 2041-06 | 2686.22 | 115.98 | 2570.24 | 46264.28 |
| 199 | 2041-07 | 2680.12 | 109.88 | 2570.24 | 43694.04 |
| 200 | 2041-08 | 2674.01 | 103.77 | 2570.24 | 41123.80 |
| 201 | 2041-09 | 2667.91 | 97.67 | 2570.24 | 38553.56 |
| 202 | 2041-10 | 2661.80 | 91.56 | 2570.24 | 35983.33 |
| 203 | 2041-11 | 2655.70 | 85.46 | 2570.24 | 33413.09 |
| 204 | 2041-12 | 2649.59 | 79.36 | 2570.24 | 30842.85 |
| 205 | 2042-01 | 2643.49 | 73.25 | 2570.24 | 28272.61 |
| 206 | 2042-02 | 2637.39 | 67.15 | 2570.24 | 25702.38 |
| 207 | 2042-03 | 2631.28 | 61.04 | 2570.24 | 23132.14 |
| 208 | 2042-04 | 2625.18 | 54.94 | 2570.24 | 20561.90 |
| 209 | 2042-05 | 2619.07 | 48.83 | 2570.24 | 17991.66 |
| 210 | 2042-06 | 2612.97 | 42.73 | 2570.24 | 15421.43 |
| 211 | 2042-07 | 2606.86 | 36.63 | 2570.24 | 12851.19 |
| 212 | 2042-08 | 2600.76 | 30.52 | 2570.24 | 10280.95 |
| 213 | 2042-09 | 2594.65 | 24.42 | 2570.24 | 7710.71 |
| 214 | 2042-10 | 2588.55 | 18.31 | 2570.24 | 5140.48 |
| 215 | 2042-11 | 2582.45 | 12.21 | 2570.24 | 2570.24 |
| 216 | 2042-12 | 2576.34 | 6.10 | 2570.24 | 0.00 |