贷款5000元（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：5000元
还款月数：18年
每月还款：29.62元
利息总额：1397.48元
本息合计：6397.48元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 29.62 | 11.88 | 17.74 | 4982.26 |
| 2 | 2025-04 | 29.62 | 11.83 | 17.79 | 4964.47 |
| 3 | 2025-05 | 29.62 | 11.79 | 17.83 | 4946.64 |
| 4 | 2025-06 | 29.62 | 11.75 | 17.87 | 4928.77 |
| 5 | 2025-07 | 29.62 | 11.71 | 17.91 | 4910.86 |
| 6 | 2025-08 | 29.62 | 11.66 | 17.95 | 4892.91 |
| 7 | 2025-09 | 29.62 | 11.62 | 18.00 | 4874.91 |
| 8 | 2025-10 | 29.62 | 11.58 | 18.04 | 4856.87 |
| 9 | 2025-11 | 29.62 | 11.54 | 18.08 | 4838.79 |
| 10 | 2025-12 | 29.62 | 11.49 | 18.13 | 4820.66 |
| 11 | 2026-01 | 29.62 | 11.45 | 18.17 | 4802.49 |
| 12 | 2026-02 | 29.62 | 11.41 | 18.21 | 4784.28 |
| 13 | 2026-03 | 29.62 | 11.36 | 18.26 | 4766.03 |
| 14 | 2026-04 | 29.62 | 11.32 | 18.30 | 4747.73 |
| 15 | 2026-05 | 29.62 | 11.28 | 18.34 | 4729.38 |
| 16 | 2026-06 | 29.62 | 11.23 | 18.39 | 4711.00 |
| 17 | 2026-07 | 29.62 | 11.19 | 18.43 | 4692.57 |
| 18 | 2026-08 | 29.62 | 11.14 | 18.47 | 4674.10 |
| 19 | 2026-09 | 29.62 | 11.10 | 18.52 | 4655.58 |
| 20 | 2026-10 | 29.62 | 11.06 | 18.56 | 4637.02 |
| 21 | 2026-11 | 29.62 | 11.01 | 18.61 | 4618.41 |
| 22 | 2026-12 | 29.62 | 10.97 | 18.65 | 4599.76 |
| 23 | 2027-01 | 29.62 | 10.92 | 18.69 | 4581.07 |
| 24 | 2027-02 | 29.62 | 10.88 | 18.74 | 4562.33 |
| 25 | 2027-03 | 29.62 | 10.84 | 18.78 | 4543.55 |
| 26 | 2027-04 | 29.62 | 10.79 | 18.83 | 4524.72 |
| 27 | 2027-05 | 29.62 | 10.75 | 18.87 | 4505.85 |
| 28 | 2027-06 | 29.62 | 10.70 | 18.92 | 4486.94 |
| 29 | 2027-07 | 29.62 | 10.66 | 18.96 | 4467.97 |
| 30 | 2027-08 | 29.62 | 10.61 | 19.01 | 4448.97 |
| 31 | 2027-09 | 29.62 | 10.57 | 19.05 | 4429.92 |
| 32 | 2027-10 | 29.62 | 10.52 | 19.10 | 4410.82 |
| 33 | 2027-11 | 29.62 | 10.48 | 19.14 | 4391.68 |
| 34 | 2027-12 | 29.62 | 10.43 | 19.19 | 4372.49 |
| 35 | 2028-01 | 29.62 | 10.38 | 19.23 | 4353.26 |
| 36 | 2028-02 | 29.62 | 10.34 | 19.28 | 4333.98 |
| 37 | 2028-03 | 29.62 | 10.29 | 19.32 | 4314.65 |
| 38 | 2028-04 | 29.62 | 10.25 | 19.37 | 4295.28 |
| 39 | 2028-05 | 29.62 | 10.20 | 19.42 | 4275.86 |
| 40 | 2028-06 | 29.62 | 10.16 | 19.46 | 4256.40 |
| 41 | 2028-07 | 29.62 | 10.11 | 19.51 | 4236.89 |
| 42 | 2028-08 | 29.62 | 10.06 | 19.56 | 4217.34 |
| 43 | 2028-09 | 29.62 | 10.02 | 19.60 | 4197.74 |
| 44 | 2028-10 | 29.62 | 9.97 | 19.65 | 4178.09 |
| 45 | 2028-11 | 29.62 | 9.92 | 19.70 | 4158.39 |
| 46 | 2028-12 | 29.62 | 9.88 | 19.74 | 4138.65 |
| 47 | 2029-01 | 29.62 | 9.83 | 19.79 | 4118.86 |
| 48 | 2029-02 | 29.62 | 9.78 | 19.84 | 4099.03 |
| 49 | 2029-03 | 29.62 | 9.74 | 19.88 | 4079.14 |
| 50 | 2029-04 | 29.62 | 9.69 | 19.93 | 4059.21 |
| 51 | 2029-05 | 29.62 | 9.64 | 19.98 | 4039.24 |
| 52 | 2029-06 | 29.62 | 9.59 | 20.02 | 4019.21 |
| 53 | 2029-07 | 29.62 | 9.55 | 20.07 | 3999.14 |
| 54 | 2029-08 | 29.62 | 9.50 | 20.12 | 3979.02 |
| 55 | 2029-09 | 29.62 | 9.45 | 20.17 | 3958.85 |
| 56 | 2029-10 | 29.62 | 9.40 | 20.22 | 3938.63 |
| 57 | 2029-11 | 29.62 | 9.35 | 20.26 | 3918.37 |
| 58 | 2029-12 | 29.62 | 9.31 | 20.31 | 3898.06 |
| 59 | 2030-01 | 29.62 | 9.26 | 20.36 | 3877.70 |
| 60 | 2030-02 | 29.62 | 9.21 | 20.41 | 3857.29 |
| 61 | 2030-03 | 29.62 | 9.16 | 20.46 | 3836.83 |
| 62 | 2030-04 | 29.62 | 9.11 | 20.51 | 3816.33 |
| 63 | 2030-05 | 29.62 | 9.06 | 20.55 | 3795.77 |
| 64 | 2030-06 | 29.62 | 9.01 | 20.60 | 3775.17 |
| 65 | 2030-07 | 29.62 | 8.97 | 20.65 | 3754.52 |
| 66 | 2030-08 | 29.62 | 8.92 | 20.70 | 3733.82 |
| 67 | 2030-09 | 29.62 | 8.87 | 20.75 | 3713.07 |
| 68 | 2030-10 | 29.62 | 8.82 | 20.80 | 3692.27 |
| 69 | 2030-11 | 29.62 | 8.77 | 20.85 | 3671.42 |
| 70 | 2030-12 | 29.62 | 8.72 | 20.90 | 3650.52 |
| 71 | 2031-01 | 29.62 | 8.67 | 20.95 | 3629.57 |
| 72 | 2031-02 | 29.62 | 8.62 | 21.00 | 3608.58 |
| 73 | 2031-03 | 29.62 | 8.57 | 21.05 | 3587.53 |
| 74 | 2031-04 | 29.62 | 8.52 | 21.10 | 3566.43 |
| 75 | 2031-05 | 29.62 | 8.47 | 21.15 | 3545.28 |
| 76 | 2031-06 | 29.62 | 8.42 | 21.20 | 3524.08 |
| 77 | 2031-07 | 29.62 | 8.37 | 21.25 | 3502.84 |
| 78 | 2031-08 | 29.62 | 8.32 | 21.30 | 3481.54 |
| 79 | 2031-09 | 29.62 | 8.27 | 21.35 | 3460.19 |
| 80 | 2031-10 | 29.62 | 8.22 | 21.40 | 3438.79 |
| 81 | 2031-11 | 29.62 | 8.17 | 21.45 | 3417.34 |
| 82 | 2031-12 | 29.62 | 8.12 | 21.50 | 3395.84 |
| 83 | 2032-01 | 29.62 | 8.07 | 21.55 | 3374.28 |
| 84 | 2032-02 | 29.62 | 8.01 | 21.60 | 3352.68 |
| 85 | 2032-03 | 29.62 | 7.96 | 21.66 | 3331.02 |
| 86 | 2032-04 | 29.62 | 7.91 | 21.71 | 3309.32 |
| 87 | 2032-05 | 29.62 | 7.86 | 21.76 | 3287.56 |
| 88 | 2032-06 | 29.62 | 7.81 | 21.81 | 3265.75 |
| 89 | 2032-07 | 29.62 | 7.76 | 21.86 | 3243.89 |
| 90 | 2032-08 | 29.62 | 7.70 | 21.91 | 3221.97 |
| 91 | 2032-09 | 29.62 | 7.65 | 21.97 | 3200.01 |
| 92 | 2032-10 | 29.62 | 7.60 | 22.02 | 3177.99 |
| 93 | 2032-11 | 29.62 | 7.55 | 22.07 | 3155.92 |
| 94 | 2032-12 | 29.62 | 7.50 | 22.12 | 3133.80 |
| 95 | 2033-01 | 29.62 | 7.44 | 22.18 | 3111.62 |
| 96 | 2033-02 | 29.62 | 7.39 | 22.23 | 3089.39 |
| 97 | 2033-03 | 29.62 | 7.34 | 22.28 | 3067.11 |
| 98 | 2033-04 | 29.62 | 7.28 | 22.33 | 3044.78 |
| 99 | 2033-05 | 29.62 | 7.23 | 22.39 | 3022.39 |
| 100 | 2033-06 | 29.62 | 7.18 | 22.44 | 2999.95 |
| 101 | 2033-07 | 29.62 | 7.12 | 22.49 | 2977.46 |
| 102 | 2033-08 | 29.62 | 7.07 | 22.55 | 2954.91 |
| 103 | 2033-09 | 29.62 | 7.02 | 22.60 | 2932.31 |
| 104 | 2033-10 | 29.62 | 6.96 | 22.65 | 2909.66 |
| 105 | 2033-11 | 29.62 | 6.91 | 22.71 | 2886.95 |
| 106 | 2033-12 | 29.62 | 6.86 | 22.76 | 2864.19 |
| 107 | 2034-01 | 29.62 | 6.80 | 22.82 | 2841.37 |
| 108 | 2034-02 | 29.62 | 6.75 | 22.87 | 2818.50 |
| 109 | 2034-03 | 29.62 | 6.69 | 22.92 | 2795.58 |
| 110 | 2034-04 | 29.62 | 6.64 | 22.98 | 2772.60 |
| 111 | 2034-05 | 29.62 | 6.58 | 23.03 | 2749.57 |
| 112 | 2034-06 | 29.62 | 6.53 | 23.09 | 2726.48 |
| 113 | 2034-07 | 29.62 | 6.48 | 23.14 | 2703.34 |
| 114 | 2034-08 | 29.62 | 6.42 | 23.20 | 2680.14 |
| 115 | 2034-09 | 29.62 | 6.37 | 23.25 | 2656.89 |
| 116 | 2034-10 | 29.62 | 6.31 | 23.31 | 2633.58 |
| 117 | 2034-11 | 29.62 | 6.25 | 23.36 | 2610.22 |
| 118 | 2034-12 | 29.62 | 6.20 | 23.42 | 2586.80 |
| 119 | 2035-01 | 29.62 | 6.14 | 23.47 | 2563.32 |
| 120 | 2035-02 | 29.62 | 6.09 | 23.53 | 2539.79 |
| 121 | 2035-03 | 29.62 | 6.03 | 23.59 | 2516.21 |
| 122 | 2035-04 | 29.62 | 5.98 | 23.64 | 2492.57 |
| 123 | 2035-05 | 29.62 | 5.92 | 23.70 | 2468.87 |
| 124 | 2035-06 | 29.62 | 5.86 | 23.75 | 2445.11 |
| 125 | 2035-07 | 29.62 | 5.81 | 23.81 | 2421.30 |
| 126 | 2035-08 | 29.62 | 5.75 | 23.87 | 2397.44 |
| 127 | 2035-09 | 29.62 | 5.69 | 23.92 | 2373.51 |
| 128 | 2035-10 | 29.62 | 5.64 | 23.98 | 2349.53 |
| 129 | 2035-11 | 29.62 | 5.58 | 24.04 | 2325.49 |
| 130 | 2035-12 | 29.62 | 5.52 | 24.09 | 2301.40 |
| 131 | 2036-01 | 29.62 | 5.47 | 24.15 | 2277.25 |
| 132 | 2036-02 | 29.62 | 5.41 | 24.21 | 2253.04 |
| 133 | 2036-03 | 29.62 | 5.35 | 24.27 | 2228.77 |
| 134 | 2036-04 | 29.62 | 5.29 | 24.32 | 2204.44 |
| 135 | 2036-05 | 29.62 | 5.24 | 24.38 | 2180.06 |
| 136 | 2036-06 | 29.62 | 5.18 | 24.44 | 2155.62 |
| 137 | 2036-07 | 29.62 | 5.12 | 24.50 | 2131.12 |
| 138 | 2036-08 | 29.62 | 5.06 | 24.56 | 2106.57 |
| 139 | 2036-09 | 29.62 | 5.00 | 24.61 | 2081.95 |
| 140 | 2036-10 | 29.62 | 4.94 | 24.67 | 2057.28 |
| 141 | 2036-11 | 29.62 | 4.89 | 24.73 | 2032.55 |
| 142 | 2036-12 | 29.62 | 4.83 | 24.79 | 2007.76 |
| 143 | 2037-01 | 29.62 | 4.77 | 24.85 | 1982.91 |
| 144 | 2037-02 | 29.62 | 4.71 | 24.91 | 1958.00 |
| 145 | 2037-03 | 29.62 | 4.65 | 24.97 | 1933.03 |
| 146 | 2037-04 | 29.62 | 4.59 | 25.03 | 1908.00 |
| 147 | 2037-05 | 29.62 | 4.53 | 25.09 | 1882.92 |
| 148 | 2037-06 | 29.62 | 4.47 | 25.15 | 1857.77 |
| 149 | 2037-07 | 29.62 | 4.41 | 25.21 | 1832.56 |
| 150 | 2037-08 | 29.62 | 4.35 | 25.27 | 1807.30 |
| 151 | 2037-09 | 29.62 | 4.29 | 25.33 | 1781.97 |
| 152 | 2037-10 | 29.62 | 4.23 | 25.39 | 1756.59 |
| 153 | 2037-11 | 29.62 | 4.17 | 25.45 | 1731.14 |
| 154 | 2037-12 | 29.62 | 4.11 | 25.51 | 1705.64 |
| 155 | 2038-01 | 29.62 | 4.05 | 25.57 | 1680.07 |
| 156 | 2038-02 | 29.62 | 3.99 | 25.63 | 1654.44 |
| 157 | 2038-03 | 29.62 | 3.93 | 25.69 | 1628.75 |
| 158 | 2038-04 | 29.62 | 3.87 | 25.75 | 1603.00 |
| 159 | 2038-05 | 29.62 | 3.81 | 25.81 | 1577.19 |
| 160 | 2038-06 | 29.62 | 3.75 | 25.87 | 1551.32 |
| 161 | 2038-07 | 29.62 | 3.68 | 25.93 | 1525.39 |
| 162 | 2038-08 | 29.62 | 3.62 | 26.00 | 1499.39 |
| 163 | 2038-09 | 29.62 | 3.56 | 26.06 | 1473.33 |
| 164 | 2038-10 | 29.62 | 3.50 | 26.12 | 1447.21 |
| 165 | 2038-11 | 29.62 | 3.44 | 26.18 | 1421.03 |
| 166 | 2038-12 | 29.62 | 3.37 | 26.24 | 1394.79 |
| 167 | 2039-01 | 29.62 | 3.31 | 26.31 | 1368.49 |
| 168 | 2039-02 | 29.62 | 3.25 | 26.37 | 1342.12 |
| 169 | 2039-03 | 29.62 | 3.19 | 26.43 | 1315.69 |
| 170 | 2039-04 | 29.62 | 3.12 | 26.49 | 1289.19 |
| 171 | 2039-05 | 29.62 | 3.06 | 26.56 | 1262.64 |
| 172 | 2039-06 | 29.62 | 3.00 | 26.62 | 1236.02 |
| 173 | 2039-07 | 29.62 | 2.94 | 26.68 | 1209.34 |
| 174 | 2039-08 | 29.62 | 2.87 | 26.75 | 1182.59 |
| 175 | 2039-09 | 29.62 | 2.81 | 26.81 | 1155.78 |
| 176 | 2039-10 | 29.62 | 2.74 | 26.87 | 1128.91 |
| 177 | 2039-11 | 29.62 | 2.68 | 26.94 | 1101.97 |
| 178 | 2039-12 | 29.62 | 2.62 | 27.00 | 1074.97 |
| 179 | 2040-01 | 29.62 | 2.55 | 27.06 | 1047.91 |
| 180 | 2040-02 | 29.62 | 2.49 | 27.13 | 1020.78 |
| 181 | 2040-03 | 29.62 | 2.42 | 27.19 | 993.58 |
| 182 | 2040-04 | 29.62 | 2.36 | 27.26 | 966.32 |
| 183 | 2040-05 | 29.62 | 2.30 | 27.32 | 939.00 |
| 184 | 2040-06 | 29.62 | 2.23 | 27.39 | 911.61 |
| 185 | 2040-07 | 29.62 | 2.17 | 27.45 | 884.16 |
| 186 | 2040-08 | 29.62 | 2.10 | 27.52 | 856.64 |
| 187 | 2040-09 | 29.62 | 2.03 | 27.58 | 829.06 |
| 188 | 2040-10 | 29.62 | 1.97 | 27.65 | 801.41 |
| 189 | 2040-11 | 29.62 | 1.90 | 27.71 | 773.70 |
| 190 | 2040-12 | 29.62 | 1.84 | 27.78 | 745.92 |
| 191 | 2041-01 | 29.62 | 1.77 | 27.85 | 718.07 |
| 192 | 2041-02 | 29.62 | 1.71 | 27.91 | 690.16 |
| 193 | 2041-03 | 29.62 | 1.64 | 27.98 | 662.18 |
| 194 | 2041-04 | 29.62 | 1.57 | 28.05 | 634.13 |
| 195 | 2041-05 | 29.62 | 1.51 | 28.11 | 606.02 |
| 196 | 2041-06 | 29.62 | 1.44 | 28.18 | 577.84 |
| 197 | 2041-07 | 29.62 | 1.37 | 28.25 | 549.60 |
| 198 | 2041-08 | 29.62 | 1.31 | 28.31 | 521.28 |
| 199 | 2041-09 | 29.62 | 1.24 | 28.38 | 492.90 |
| 200 | 2041-10 | 29.62 | 1.17 | 28.45 | 464.46 |
| 201 | 2041-11 | 29.62 | 1.10 | 28.51 | 435.94 |
| 202 | 2041-12 | 29.62 | 1.04 | 28.58 | 407.36 |
| 203 | 2042-01 | 29.62 | 0.97 | 28.65 | 378.71 |
| 204 | 2042-02 | 29.62 | 0.90 | 28.72 | 349.99 |
| 205 | 2042-03 | 29.62 | 0.83 | 28.79 | 321.20 |
| 206 | 2042-04 | 29.62 | 0.76 | 28.86 | 292.35 |
| 207 | 2042-05 | 29.62 | 0.69 | 28.92 | 263.42 |
| 208 | 2042-06 | 29.62 | 0.63 | 28.99 | 234.43 |
| 209 | 2042-07 | 29.62 | 0.56 | 29.06 | 205.37 |
| 210 | 2042-08 | 29.62 | 0.49 | 29.13 | 176.24 |
| 211 | 2042-09 | 29.62 | 0.42 | 29.20 | 147.04 |
| 212 | 2042-10 | 29.62 | 0.35 | 29.27 | 117.77 |
| 213 | 2042-11 | 29.62 | 0.28 | 29.34 | 88.43 |
| 214 | 2042-12 | 29.62 | 0.21 | 29.41 | 59.03 |
| 215 | 2043-01 | 29.62 | 0.14 | 29.48 | 29.55 |
| 216 | 2043-02 | 29.62 | 0.07 | 29.55 | 0.00 |
等额本金还款方式：
贷款总额：5000元
还款月数：18年
首月还款：35.02元
每月递减：0.05元
利息总额：1288.44元
本息合计：6288.44元
节省利息：109.05元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 35.02 | 11.88 | 23.15 | 4976.85 |
| 2 | 2025-04 | 34.97 | 11.82 | 23.15 | 4953.70 |
| 3 | 2025-05 | 34.91 | 11.77 | 23.15 | 4930.56 |
| 4 | 2025-06 | 34.86 | 11.71 | 23.15 | 4907.41 |
| 5 | 2025-07 | 34.80 | 11.66 | 23.15 | 4884.26 |
| 6 | 2025-08 | 34.75 | 11.60 | 23.15 | 4861.11 |
| 7 | 2025-09 | 34.69 | 11.55 | 23.15 | 4837.96 |
| 8 | 2025-10 | 34.64 | 11.49 | 23.15 | 4814.81 |
| 9 | 2025-11 | 34.58 | 11.44 | 23.15 | 4791.67 |
| 10 | 2025-12 | 34.53 | 11.38 | 23.15 | 4768.52 |
| 11 | 2026-01 | 34.47 | 11.33 | 23.15 | 4745.37 |
| 12 | 2026-02 | 34.42 | 11.27 | 23.15 | 4722.22 |
| 13 | 2026-03 | 34.36 | 11.22 | 23.15 | 4699.07 |
| 14 | 2026-04 | 34.31 | 11.16 | 23.15 | 4675.93 |
| 15 | 2026-05 | 34.25 | 11.11 | 23.15 | 4652.78 |
| 16 | 2026-06 | 34.20 | 11.05 | 23.15 | 4629.63 |
| 17 | 2026-07 | 34.14 | 11.00 | 23.15 | 4606.48 |
| 18 | 2026-08 | 34.09 | 10.94 | 23.15 | 4583.33 |
| 19 | 2026-09 | 34.03 | 10.89 | 23.15 | 4560.19 |
| 20 | 2026-10 | 33.98 | 10.83 | 23.15 | 4537.04 |
| 21 | 2026-11 | 33.92 | 10.78 | 23.15 | 4513.89 |
| 22 | 2026-12 | 33.87 | 10.72 | 23.15 | 4490.74 |
| 23 | 2027-01 | 33.81 | 10.67 | 23.15 | 4467.59 |
| 24 | 2027-02 | 33.76 | 10.61 | 23.15 | 4444.44 |
| 25 | 2027-03 | 33.70 | 10.56 | 23.15 | 4421.30 |
| 26 | 2027-04 | 33.65 | 10.50 | 23.15 | 4398.15 |
| 27 | 2027-05 | 33.59 | 10.45 | 23.15 | 4375.00 |
| 28 | 2027-06 | 33.54 | 10.39 | 23.15 | 4351.85 |
| 29 | 2027-07 | 33.48 | 10.34 | 23.15 | 4328.70 |
| 30 | 2027-08 | 33.43 | 10.28 | 23.15 | 4305.56 |
| 31 | 2027-09 | 33.37 | 10.23 | 23.15 | 4282.41 |
| 32 | 2027-10 | 33.32 | 10.17 | 23.15 | 4259.26 |
| 33 | 2027-11 | 33.26 | 10.12 | 23.15 | 4236.11 |
| 34 | 2027-12 | 33.21 | 10.06 | 23.15 | 4212.96 |
| 35 | 2028-01 | 33.15 | 10.01 | 23.15 | 4189.81 |
| 36 | 2028-02 | 33.10 | 9.95 | 23.15 | 4166.67 |
| 37 | 2028-03 | 33.04 | 9.90 | 23.15 | 4143.52 |
| 38 | 2028-04 | 32.99 | 9.84 | 23.15 | 4120.37 |
| 39 | 2028-05 | 32.93 | 9.79 | 23.15 | 4097.22 |
| 40 | 2028-06 | 32.88 | 9.73 | 23.15 | 4074.07 |
| 41 | 2028-07 | 32.82 | 9.68 | 23.15 | 4050.93 |
| 42 | 2028-08 | 32.77 | 9.62 | 23.15 | 4027.78 |
| 43 | 2028-09 | 32.71 | 9.57 | 23.15 | 4004.63 |
| 44 | 2028-10 | 32.66 | 9.51 | 23.15 | 3981.48 |
| 45 | 2028-11 | 32.60 | 9.46 | 23.15 | 3958.33 |
| 46 | 2028-12 | 32.55 | 9.40 | 23.15 | 3935.19 |
| 47 | 2029-01 | 32.49 | 9.35 | 23.15 | 3912.04 |
| 48 | 2029-02 | 32.44 | 9.29 | 23.15 | 3888.89 |
| 49 | 2029-03 | 32.38 | 9.24 | 23.15 | 3865.74 |
| 50 | 2029-04 | 32.33 | 9.18 | 23.15 | 3842.59 |
| 51 | 2029-05 | 32.27 | 9.13 | 23.15 | 3819.44 |
| 52 | 2029-06 | 32.22 | 9.07 | 23.15 | 3796.30 |
| 53 | 2029-07 | 32.16 | 9.02 | 23.15 | 3773.15 |
| 54 | 2029-08 | 32.11 | 8.96 | 23.15 | 3750.00 |
| 55 | 2029-09 | 32.05 | 8.91 | 23.15 | 3726.85 |
| 56 | 2029-10 | 32.00 | 8.85 | 23.15 | 3703.70 |
| 57 | 2029-11 | 31.94 | 8.80 | 23.15 | 3680.56 |
| 58 | 2029-12 | 31.89 | 8.74 | 23.15 | 3657.41 |
| 59 | 2030-01 | 31.83 | 8.69 | 23.15 | 3634.26 |
| 60 | 2030-02 | 31.78 | 8.63 | 23.15 | 3611.11 |
| 61 | 2030-03 | 31.72 | 8.58 | 23.15 | 3587.96 |
| 62 | 2030-04 | 31.67 | 8.52 | 23.15 | 3564.81 |
| 63 | 2030-05 | 31.61 | 8.47 | 23.15 | 3541.67 |
| 64 | 2030-06 | 31.56 | 8.41 | 23.15 | 3518.52 |
| 65 | 2030-07 | 31.50 | 8.36 | 23.15 | 3495.37 |
| 66 | 2030-08 | 31.45 | 8.30 | 23.15 | 3472.22 |
| 67 | 2030-09 | 31.39 | 8.25 | 23.15 | 3449.07 |
| 68 | 2030-10 | 31.34 | 8.19 | 23.15 | 3425.93 |
| 69 | 2030-11 | 31.28 | 8.14 | 23.15 | 3402.78 |
| 70 | 2030-12 | 31.23 | 8.08 | 23.15 | 3379.63 |
| 71 | 2031-01 | 31.17 | 8.03 | 23.15 | 3356.48 |
| 72 | 2031-02 | 31.12 | 7.97 | 23.15 | 3333.33 |
| 73 | 2031-03 | 31.06 | 7.92 | 23.15 | 3310.19 |
| 74 | 2031-04 | 31.01 | 7.86 | 23.15 | 3287.04 |
| 75 | 2031-05 | 30.95 | 7.81 | 23.15 | 3263.89 |
| 76 | 2031-06 | 30.90 | 7.75 | 23.15 | 3240.74 |
| 77 | 2031-07 | 30.84 | 7.70 | 23.15 | 3217.59 |
| 78 | 2031-08 | 30.79 | 7.64 | 23.15 | 3194.44 |
| 79 | 2031-09 | 30.73 | 7.59 | 23.15 | 3171.30 |
| 80 | 2031-10 | 30.68 | 7.53 | 23.15 | 3148.15 |
| 81 | 2031-11 | 30.63 | 7.48 | 23.15 | 3125.00 |
| 82 | 2031-12 | 30.57 | 7.42 | 23.15 | 3101.85 |
| 83 | 2032-01 | 30.52 | 7.37 | 23.15 | 3078.70 |
| 84 | 2032-02 | 30.46 | 7.31 | 23.15 | 3055.56 |
| 85 | 2032-03 | 30.41 | 7.26 | 23.15 | 3032.41 |
| 86 | 2032-04 | 30.35 | 7.20 | 23.15 | 3009.26 |
| 87 | 2032-05 | 30.30 | 7.15 | 23.15 | 2986.11 |
| 88 | 2032-06 | 30.24 | 7.09 | 23.15 | 2962.96 |
| 89 | 2032-07 | 30.19 | 7.04 | 23.15 | 2939.81 |
| 90 | 2032-08 | 30.13 | 6.98 | 23.15 | 2916.67 |
| 91 | 2032-09 | 30.08 | 6.93 | 23.15 | 2893.52 |
| 92 | 2032-10 | 30.02 | 6.87 | 23.15 | 2870.37 |
| 93 | 2032-11 | 29.97 | 6.82 | 23.15 | 2847.22 |
| 94 | 2032-12 | 29.91 | 6.76 | 23.15 | 2824.07 |
| 95 | 2033-01 | 29.86 | 6.71 | 23.15 | 2800.93 |
| 96 | 2033-02 | 29.80 | 6.65 | 23.15 | 2777.78 |
| 97 | 2033-03 | 29.75 | 6.60 | 23.15 | 2754.63 |
| 98 | 2033-04 | 29.69 | 6.54 | 23.15 | 2731.48 |
| 99 | 2033-05 | 29.64 | 6.49 | 23.15 | 2708.33 |
| 100 | 2033-06 | 29.58 | 6.43 | 23.15 | 2685.19 |
| 101 | 2033-07 | 29.53 | 6.38 | 23.15 | 2662.04 |
| 102 | 2033-08 | 29.47 | 6.32 | 23.15 | 2638.89 |
| 103 | 2033-09 | 29.42 | 6.27 | 23.15 | 2615.74 |
| 104 | 2033-10 | 29.36 | 6.21 | 23.15 | 2592.59 |
| 105 | 2033-11 | 29.31 | 6.16 | 23.15 | 2569.44 |
| 106 | 2033-12 | 29.25 | 6.10 | 23.15 | 2546.30 |
| 107 | 2034-01 | 29.20 | 6.05 | 23.15 | 2523.15 |
| 108 | 2034-02 | 29.14 | 5.99 | 23.15 | 2500.00 |
| 109 | 2034-03 | 29.09 | 5.94 | 23.15 | 2476.85 |
| 110 | 2034-04 | 29.03 | 5.88 | 23.15 | 2453.70 |
| 111 | 2034-05 | 28.98 | 5.83 | 23.15 | 2430.56 |
| 112 | 2034-06 | 28.92 | 5.77 | 23.15 | 2407.41 |
| 113 | 2034-07 | 28.87 | 5.72 | 23.15 | 2384.26 |
| 114 | 2034-08 | 28.81 | 5.66 | 23.15 | 2361.11 |
| 115 | 2034-09 | 28.76 | 5.61 | 23.15 | 2337.96 |
| 116 | 2034-10 | 28.70 | 5.55 | 23.15 | 2314.81 |
| 117 | 2034-11 | 28.65 | 5.50 | 23.15 | 2291.67 |
| 118 | 2034-12 | 28.59 | 5.44 | 23.15 | 2268.52 |
| 119 | 2035-01 | 28.54 | 5.39 | 23.15 | 2245.37 |
| 120 | 2035-02 | 28.48 | 5.33 | 23.15 | 2222.22 |
| 121 | 2035-03 | 28.43 | 5.28 | 23.15 | 2199.07 |
| 122 | 2035-04 | 28.37 | 5.22 | 23.15 | 2175.93 |
| 123 | 2035-05 | 28.32 | 5.17 | 23.15 | 2152.78 |
| 124 | 2035-06 | 28.26 | 5.11 | 23.15 | 2129.63 |
| 125 | 2035-07 | 28.21 | 5.06 | 23.15 | 2106.48 |
| 126 | 2035-08 | 28.15 | 5.00 | 23.15 | 2083.33 |
| 127 | 2035-09 | 28.10 | 4.95 | 23.15 | 2060.19 |
| 128 | 2035-10 | 28.04 | 4.89 | 23.15 | 2037.04 |
| 129 | 2035-11 | 27.99 | 4.84 | 23.15 | 2013.89 |
| 130 | 2035-12 | 27.93 | 4.78 | 23.15 | 1990.74 |
| 131 | 2036-01 | 27.88 | 4.73 | 23.15 | 1967.59 |
| 132 | 2036-02 | 27.82 | 4.67 | 23.15 | 1944.44 |
| 133 | 2036-03 | 27.77 | 4.62 | 23.15 | 1921.30 |
| 134 | 2036-04 | 27.71 | 4.56 | 23.15 | 1898.15 |
| 135 | 2036-05 | 27.66 | 4.51 | 23.15 | 1875.00 |
| 136 | 2036-06 | 27.60 | 4.45 | 23.15 | 1851.85 |
| 137 | 2036-07 | 27.55 | 4.40 | 23.15 | 1828.70 |
| 138 | 2036-08 | 27.49 | 4.34 | 23.15 | 1805.56 |
| 139 | 2036-09 | 27.44 | 4.29 | 23.15 | 1782.41 |
| 140 | 2036-10 | 27.38 | 4.23 | 23.15 | 1759.26 |
| 141 | 2036-11 | 27.33 | 4.18 | 23.15 | 1736.11 |
| 142 | 2036-12 | 27.27 | 4.12 | 23.15 | 1712.96 |
| 143 | 2037-01 | 27.22 | 4.07 | 23.15 | 1689.81 |
| 144 | 2037-02 | 27.16 | 4.01 | 23.15 | 1666.67 |
| 145 | 2037-03 | 27.11 | 3.96 | 23.15 | 1643.52 |
| 146 | 2037-04 | 27.05 | 3.90 | 23.15 | 1620.37 |
| 147 | 2037-05 | 27.00 | 3.85 | 23.15 | 1597.22 |
| 148 | 2037-06 | 26.94 | 3.79 | 23.15 | 1574.07 |
| 149 | 2037-07 | 26.89 | 3.74 | 23.15 | 1550.93 |
| 150 | 2037-08 | 26.83 | 3.68 | 23.15 | 1527.78 |
| 151 | 2037-09 | 26.78 | 3.63 | 23.15 | 1504.63 |
| 152 | 2037-10 | 26.72 | 3.57 | 23.15 | 1481.48 |
| 153 | 2037-11 | 26.67 | 3.52 | 23.15 | 1458.33 |
| 154 | 2037-12 | 26.61 | 3.46 | 23.15 | 1435.19 |
| 155 | 2038-01 | 26.56 | 3.41 | 23.15 | 1412.04 |
| 156 | 2038-02 | 26.50 | 3.35 | 23.15 | 1388.89 |
| 157 | 2038-03 | 26.45 | 3.30 | 23.15 | 1365.74 |
| 158 | 2038-04 | 26.39 | 3.24 | 23.15 | 1342.59 |
| 159 | 2038-05 | 26.34 | 3.19 | 23.15 | 1319.44 |
| 160 | 2038-06 | 26.28 | 3.13 | 23.15 | 1296.30 |
| 161 | 2038-07 | 26.23 | 3.08 | 23.15 | 1273.15 |
| 162 | 2038-08 | 26.17 | 3.02 | 23.15 | 1250.00 |
| 163 | 2038-09 | 26.12 | 2.97 | 23.15 | 1226.85 |
| 164 | 2038-10 | 26.06 | 2.91 | 23.15 | 1203.70 |
| 165 | 2038-11 | 26.01 | 2.86 | 23.15 | 1180.56 |
| 166 | 2038-12 | 25.95 | 2.80 | 23.15 | 1157.41 |
| 167 | 2039-01 | 25.90 | 2.75 | 23.15 | 1134.26 |
| 168 | 2039-02 | 25.84 | 2.69 | 23.15 | 1111.11 |
| 169 | 2039-03 | 25.79 | 2.64 | 23.15 | 1087.96 |
| 170 | 2039-04 | 25.73 | 2.58 | 23.15 | 1064.81 |
| 171 | 2039-05 | 25.68 | 2.53 | 23.15 | 1041.67 |
| 172 | 2039-06 | 25.62 | 2.47 | 23.15 | 1018.52 |
| 173 | 2039-07 | 25.57 | 2.42 | 23.15 | 995.37 |
| 174 | 2039-08 | 25.51 | 2.36 | 23.15 | 972.22 |
| 175 | 2039-09 | 25.46 | 2.31 | 23.15 | 949.07 |
| 176 | 2039-10 | 25.40 | 2.25 | 23.15 | 925.93 |
| 177 | 2039-11 | 25.35 | 2.20 | 23.15 | 902.78 |
| 178 | 2039-12 | 25.29 | 2.14 | 23.15 | 879.63 |
| 179 | 2040-01 | 25.24 | 2.09 | 23.15 | 856.48 |
| 180 | 2040-02 | 25.18 | 2.03 | 23.15 | 833.33 |
| 181 | 2040-03 | 25.13 | 1.98 | 23.15 | 810.19 |
| 182 | 2040-04 | 25.07 | 1.92 | 23.15 | 787.04 |
| 183 | 2040-05 | 25.02 | 1.87 | 23.15 | 763.89 |
| 184 | 2040-06 | 24.96 | 1.81 | 23.15 | 740.74 |
| 185 | 2040-07 | 24.91 | 1.76 | 23.15 | 717.59 |
| 186 | 2040-08 | 24.85 | 1.70 | 23.15 | 694.44 |
| 187 | 2040-09 | 24.80 | 1.65 | 23.15 | 671.30 |
| 188 | 2040-10 | 24.74 | 1.59 | 23.15 | 648.15 |
| 189 | 2040-11 | 24.69 | 1.54 | 23.15 | 625.00 |
| 190 | 2040-12 | 24.63 | 1.48 | 23.15 | 601.85 |
| 191 | 2041-01 | 24.58 | 1.43 | 23.15 | 578.70 |
| 192 | 2041-02 | 24.52 | 1.37 | 23.15 | 555.56 |
| 193 | 2041-03 | 24.47 | 1.32 | 23.15 | 532.41 |
| 194 | 2041-04 | 24.41 | 1.26 | 23.15 | 509.26 |
| 195 | 2041-05 | 24.36 | 1.21 | 23.15 | 486.11 |
| 196 | 2041-06 | 24.30 | 1.15 | 23.15 | 462.96 |
| 197 | 2041-07 | 24.25 | 1.10 | 23.15 | 439.81 |
| 198 | 2041-08 | 24.19 | 1.04 | 23.15 | 416.67 |
| 199 | 2041-09 | 24.14 | 0.99 | 23.15 | 393.52 |
| 200 | 2041-10 | 24.08 | 0.93 | 23.15 | 370.37 |
| 201 | 2041-11 | 24.03 | 0.88 | 23.15 | 347.22 |
| 202 | 2041-12 | 23.97 | 0.82 | 23.15 | 324.07 |
| 203 | 2042-01 | 23.92 | 0.77 | 23.15 | 300.93 |
| 204 | 2042-02 | 23.86 | 0.71 | 23.15 | 277.78 |
| 205 | 2042-03 | 23.81 | 0.66 | 23.15 | 254.63 |
| 206 | 2042-04 | 23.75 | 0.60 | 23.15 | 231.48 |
| 207 | 2042-05 | 23.70 | 0.55 | 23.15 | 208.33 |
| 208 | 2042-06 | 23.64 | 0.49 | 23.15 | 185.19 |
| 209 | 2042-07 | 23.59 | 0.44 | 23.15 | 162.04 |
| 210 | 2042-08 | 23.53 | 0.38 | 23.15 | 138.89 |
| 211 | 2042-09 | 23.48 | 0.33 | 23.15 | 115.74 |
| 212 | 2042-10 | 23.42 | 0.27 | 23.15 | 92.59 |
| 213 | 2042-11 | 23.37 | 0.22 | 23.15 | 69.44 |
| 214 | 2042-12 | 23.31 | 0.16 | 23.15 | 46.30 |
| 215 | 2043-01 | 23.26 | 0.11 | 23.15 | 23.15 |
| 216 | 2043-02 | 23.20 | 0.05 | 23.15 | 0.00 |