洛阳贷款53万（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：53万
还款月数：18年
每月还款：3139.51元
利息总额：14.81万
本息合计：67.81万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3139.51 | 1258.75 | 1880.76 | 528119.24 |
| 2 | 2024-10 | 3139.51 | 1254.28 | 1885.22 | 526234.02 |
| 3 | 2024-11 | 3139.51 | 1249.81 | 1889.70 | 524344.32 |
| 4 | 2024-12 | 3139.51 | 1245.32 | 1894.19 | 522450.14 |
| 5 | 2025-01 | 3139.51 | 1240.82 | 1898.69 | 520551.45 |
| 6 | 2025-02 | 3139.51 | 1236.31 | 1903.20 | 518648.25 |
| 7 | 2025-03 | 3139.51 | 1231.79 | 1907.72 | 516740.54 |
| 8 | 2025-04 | 3139.51 | 1227.26 | 1912.25 | 514828.29 |
| 9 | 2025-05 | 3139.51 | 1222.72 | 1916.79 | 512911.50 |
| 10 | 2025-06 | 3139.51 | 1218.16 | 1921.34 | 510990.16 |
| 11 | 2025-07 | 3139.51 | 1213.60 | 1925.90 | 509064.26 |
| 12 | 2025-08 | 3139.51 | 1209.03 | 1930.48 | 507133.78 |
| 13 | 2025-09 | 3139.51 | 1204.44 | 1935.06 | 505198.72 |
| 14 | 2025-10 | 3139.51 | 1199.85 | 1939.66 | 503259.06 |
| 15 | 2025-11 | 3139.51 | 1195.24 | 1944.27 | 501314.79 |
| 16 | 2025-12 | 3139.51 | 1190.62 | 1948.88 | 499365.91 |
| 17 | 2026-01 | 3139.51 | 1185.99 | 1953.51 | 497412.40 |
| 18 | 2026-02 | 3139.51 | 1181.35 | 1958.15 | 495454.25 |
| 19 | 2026-03 | 3139.51 | 1176.70 | 1962.80 | 493491.45 |
| 20 | 2026-04 | 3139.51 | 1172.04 | 1967.46 | 491523.99 |
| 21 | 2026-05 | 3139.51 | 1167.37 | 1972.14 | 489551.85 |
| 22 | 2026-06 | 3139.51 | 1162.69 | 1976.82 | 487575.03 |
| 23 | 2026-07 | 3139.51 | 1157.99 | 1981.51 | 485593.51 |
| 24 | 2026-08 | 3139.51 | 1153.28 | 1986.22 | 483607.29 |
| 25 | 2026-09 | 3139.51 | 1148.57 | 1990.94 | 481616.36 |
| 26 | 2026-10 | 3139.51 | 1143.84 | 1995.67 | 479620.69 |
| 27 | 2026-11 | 3139.51 | 1139.10 | 2000.41 | 477620.28 |
| 28 | 2026-12 | 3139.51 | 1134.35 | 2005.16 | 475615.13 |
| 29 | 2027-01 | 3139.51 | 1129.59 | 2009.92 | 473605.21 |
| 30 | 2027-02 | 3139.51 | 1124.81 | 2014.69 | 471590.51 |
| 31 | 2027-03 | 3139.51 | 1120.03 | 2019.48 | 469571.04 |
| 32 | 2027-04 | 3139.51 | 1115.23 | 2024.27 | 467546.76 |
| 33 | 2027-05 | 3139.51 | 1110.42 | 2029.08 | 465517.68 |
| 34 | 2027-06 | 3139.51 | 1105.60 | 2033.90 | 463483.78 |
| 35 | 2027-07 | 3139.51 | 1100.77 | 2038.73 | 461445.05 |
| 36 | 2027-08 | 3139.51 | 1095.93 | 2043.57 | 459401.47 |
| 37 | 2027-09 | 3139.51 | 1091.08 | 2048.43 | 457353.05 |
| 38 | 2027-10 | 3139.51 | 1086.21 | 2053.29 | 455299.76 |
| 39 | 2027-11 | 3139.51 | 1081.34 | 2058.17 | 453241.59 |
| 40 | 2027-12 | 3139.51 | 1076.45 | 2063.06 | 451178.53 |
| 41 | 2028-01 | 3139.51 | 1071.55 | 2067.96 | 449110.57 |
| 42 | 2028-02 | 3139.51 | 1066.64 | 2072.87 | 447037.71 |
| 43 | 2028-03 | 3139.51 | 1061.71 | 2077.79 | 444959.92 |
| 44 | 2028-04 | 3139.51 | 1056.78 | 2082.73 | 442877.19 |
| 45 | 2028-05 | 3139.51 | 1051.83 | 2087.67 | 440789.52 |
| 46 | 2028-06 | 3139.51 | 1046.88 | 2092.63 | 438696.89 |
| 47 | 2028-07 | 3139.51 | 1041.91 | 2097.60 | 436599.29 |
| 48 | 2028-08 | 3139.51 | 1036.92 | 2102.58 | 434496.71 |
| 49 | 2028-09 | 3139.51 | 1031.93 | 2107.58 | 432389.13 |
| 50 | 2028-10 | 3139.51 | 1026.92 | 2112.58 | 430276.55 |
| 51 | 2028-11 | 3139.51 | 1021.91 | 2117.60 | 428158.95 |
| 52 | 2028-12 | 3139.51 | 1016.88 | 2122.63 | 426036.32 |
| 53 | 2029-01 | 3139.51 | 1011.84 | 2127.67 | 423908.65 |
| 54 | 2029-02 | 3139.51 | 1006.78 | 2132.72 | 421775.93 |
| 55 | 2029-03 | 3139.51 | 1001.72 | 2137.79 | 419638.14 |
| 56 | 2029-04 | 3139.51 | 996.64 | 2142.86 | 417495.28 |
| 57 | 2029-05 | 3139.51 | 991.55 | 2147.95 | 415347.32 |
| 58 | 2029-06 | 3139.51 | 986.45 | 2153.06 | 413194.27 |
| 59 | 2029-07 | 3139.51 | 981.34 | 2158.17 | 411036.10 |
| 60 | 2029-08 | 3139.51 | 976.21 | 2163.29 | 408872.81 |
| 61 | 2029-09 | 3139.51 | 971.07 | 2168.43 | 406704.37 |
| 62 | 2029-10 | 3139.51 | 965.92 | 2173.58 | 404530.79 |
| 63 | 2029-11 | 3139.51 | 960.76 | 2178.74 | 402352.05 |
| 64 | 2029-12 | 3139.51 | 955.59 | 2183.92 | 400168.13 |
| 65 | 2030-01 | 3139.51 | 950.40 | 2189.11 | 397979.02 |
| 66 | 2030-02 | 3139.51 | 945.20 | 2194.31 | 395784.72 |
| 67 | 2030-03 | 3139.51 | 939.99 | 2199.52 | 393585.20 |
| 68 | 2030-04 | 3139.51 | 934.76 | 2204.74 | 391380.46 |
| 69 | 2030-05 | 3139.51 | 929.53 | 2209.98 | 389170.48 |
| 70 | 2030-06 | 3139.51 | 924.28 | 2215.23 | 386955.26 |
| 71 | 2030-07 | 3139.51 | 919.02 | 2220.49 | 384734.77 |
| 72 | 2030-08 | 3139.51 | 913.75 | 2225.76 | 382509.01 |
| 73 | 2030-09 | 3139.51 | 908.46 | 2231.05 | 380277.96 |
| 74 | 2030-10 | 3139.51 | 903.16 | 2236.35 | 378041.62 |
| 75 | 2030-11 | 3139.51 | 897.85 | 2241.66 | 375799.96 |
| 76 | 2030-12 | 3139.51 | 892.52 | 2246.98 | 373552.98 |
| 77 | 2031-01 | 3139.51 | 887.19 | 2252.32 | 371300.66 |
| 78 | 2031-02 | 3139.51 | 881.84 | 2257.67 | 369043.00 |
| 79 | 2031-03 | 3139.51 | 876.48 | 2263.03 | 366779.97 |
| 80 | 2031-04 | 3139.51 | 871.10 | 2268.40 | 364511.57 |
| 81 | 2031-05 | 3139.51 | 865.71 | 2273.79 | 362237.78 |
| 82 | 2031-06 | 3139.51 | 860.31 | 2279.19 | 359958.58 |
| 83 | 2031-07 | 3139.51 | 854.90 | 2284.60 | 357673.98 |
| 84 | 2031-08 | 3139.51 | 849.48 | 2290.03 | 355383.95 |
| 85 | 2031-09 | 3139.51 | 844.04 | 2295.47 | 353088.48 |
| 86 | 2031-10 | 3139.51 | 838.59 | 2300.92 | 350787.56 |
| 87 | 2031-11 | 3139.51 | 833.12 | 2306.38 | 348481.18 |
| 88 | 2031-12 | 3139.51 | 827.64 | 2311.86 | 346169.32 |
| 89 | 2032-01 | 3139.51 | 822.15 | 2317.35 | 343851.96 |
| 90 | 2032-02 | 3139.51 | 816.65 | 2322.86 | 341529.10 |
| 91 | 2032-03 | 3139.51 | 811.13 | 2328.37 | 339200.73 |
| 92 | 2032-04 | 3139.51 | 805.60 | 2333.90 | 336866.83 |
| 93 | 2032-05 | 3139.51 | 800.06 | 2339.45 | 334527.38 |
| 94 | 2032-06 | 3139.51 | 794.50 | 2345.00 | 332182.38 |
| 95 | 2032-07 | 3139.51 | 788.93 | 2350.57 | 329831.81 |
| 96 | 2032-08 | 3139.51 | 783.35 | 2356.15 | 327475.65 |
| 97 | 2032-09 | 3139.51 | 777.75 | 2361.75 | 325113.90 |
| 98 | 2032-10 | 3139.51 | 772.15 | 2367.36 | 322746.54 |
| 99 | 2032-11 | 3139.51 | 766.52 | 2372.98 | 320373.56 |
| 100 | 2032-12 | 3139.51 | 760.89 | 2378.62 | 317994.94 |
| 101 | 2033-01 | 3139.51 | 755.24 | 2384.27 | 315610.67 |
| 102 | 2033-02 | 3139.51 | 749.58 | 2389.93 | 313220.74 |
| 103 | 2033-03 | 3139.51 | 743.90 | 2395.61 | 310825.14 |
| 104 | 2033-04 | 3139.51 | 738.21 | 2401.30 | 308423.84 |
| 105 | 2033-05 | 3139.51 | 732.51 | 2407.00 | 306016.84 |
| 106 | 2033-06 | 3139.51 | 726.79 | 2412.72 | 303604.13 |
| 107 | 2033-07 | 3139.51 | 721.06 | 2418.45 | 301185.68 |
| 108 | 2033-08 | 3139.51 | 715.32 | 2424.19 | 298761.49 |
| 109 | 2033-09 | 3139.51 | 709.56 | 2429.95 | 296331.54 |
| 110 | 2033-10 | 3139.51 | 703.79 | 2435.72 | 293895.83 |
| 111 | 2033-11 | 3139.51 | 698.00 | 2441.50 | 291454.32 |
| 112 | 2033-12 | 3139.51 | 692.20 | 2447.30 | 289007.02 |
| 113 | 2034-01 | 3139.51 | 686.39 | 2453.11 | 286553.91 |
| 114 | 2034-02 | 3139.51 | 680.57 | 2458.94 | 284094.97 |
| 115 | 2034-03 | 3139.51 | 674.73 | 2464.78 | 281630.19 |
| 116 | 2034-04 | 3139.51 | 668.87 | 2470.63 | 279159.56 |
| 117 | 2034-05 | 3139.51 | 663.00 | 2476.50 | 276683.05 |
| 118 | 2034-06 | 3139.51 | 657.12 | 2482.38 | 274200.67 |
| 119 | 2034-07 | 3139.51 | 651.23 | 2488.28 | 271712.39 |
| 120 | 2034-08 | 3139.51 | 645.32 | 2494.19 | 269218.20 |
| 121 | 2034-09 | 3139.51 | 639.39 | 2500.11 | 266718.09 |
| 122 | 2034-10 | 3139.51 | 633.46 | 2506.05 | 264212.04 |
| 123 | 2034-11 | 3139.51 | 627.50 | 2512.00 | 261700.04 |
| 124 | 2034-12 | 3139.51 | 621.54 | 2517.97 | 259182.07 |
| 125 | 2035-01 | 3139.51 | 615.56 | 2523.95 | 256658.12 |
| 126 | 2035-02 | 3139.51 | 609.56 | 2529.94 | 254128.18 |
| 127 | 2035-03 | 3139.51 | 603.55 | 2535.95 | 251592.23 |
| 128 | 2035-04 | 3139.51 | 597.53 | 2541.97 | 249050.26 |
| 129 | 2035-05 | 3139.51 | 591.49 | 2548.01 | 246502.25 |
| 130 | 2035-06 | 3139.51 | 585.44 | 2554.06 | 243948.18 |
| 131 | 2035-07 | 3139.51 | 579.38 | 2560.13 | 241388.06 |
| 132 | 2035-08 | 3139.51 | 573.30 | 2566.21 | 238821.85 |
| 133 | 2035-09 | 3139.51 | 567.20 | 2572.30 | 236249.54 |
| 134 | 2035-10 | 3139.51 | 561.09 | 2578.41 | 233671.13 |
| 135 | 2035-11 | 3139.51 | 554.97 | 2584.54 | 231086.59 |
| 136 | 2035-12 | 3139.51 | 548.83 | 2590.67 | 228495.92 |
| 137 | 2036-01 | 3139.51 | 542.68 | 2596.83 | 225899.09 |
| 138 | 2036-02 | 3139.51 | 536.51 | 2603.00 | 223296.10 |
| 139 | 2036-03 | 3139.51 | 530.33 | 2609.18 | 220686.92 |
| 140 | 2036-04 | 3139.51 | 524.13 | 2615.37 | 218071.55 |
| 141 | 2036-05 | 3139.51 | 517.92 | 2621.59 | 215449.96 |
| 142 | 2036-06 | 3139.51 | 511.69 | 2627.81 | 212822.15 |
| 143 | 2036-07 | 3139.51 | 505.45 | 2634.05 | 210188.10 |
| 144 | 2036-08 | 3139.51 | 499.20 | 2640.31 | 207547.79 |
| 145 | 2036-09 | 3139.51 | 492.93 | 2646.58 | 204901.21 |
| 146 | 2036-10 | 3139.51 | 486.64 | 2652.86 | 202248.34 |
| 147 | 2036-11 | 3139.51 | 480.34 | 2659.17 | 199589.18 |
| 148 | 2036-12 | 3139.51 | 474.02 | 2665.48 | 196923.70 |
| 149 | 2037-01 | 3139.51 | 467.69 | 2671.81 | 194251.89 |
| 150 | 2037-02 | 3139.51 | 461.35 | 2678.16 | 191573.73 |
| 151 | 2037-03 | 3139.51 | 454.99 | 2684.52 | 188889.21 |
| 152 | 2037-04 | 3139.51 | 448.61 | 2690.89 | 186198.32 |
| 153 | 2037-05 | 3139.51 | 442.22 | 2697.28 | 183501.03 |
| 154 | 2037-06 | 3139.51 | 435.81 | 2703.69 | 180797.34 |
| 155 | 2037-07 | 3139.51 | 429.39 | 2710.11 | 178087.23 |
| 156 | 2037-08 | 3139.51 | 422.96 | 2716.55 | 175370.68 |
| 157 | 2037-09 | 3139.51 | 416.51 | 2723.00 | 172647.68 |
| 158 | 2037-10 | 3139.51 | 410.04 | 2729.47 | 169918.21 |
| 159 | 2037-11 | 3139.51 | 403.56 | 2735.95 | 167182.27 |
| 160 | 2037-12 | 3139.51 | 397.06 | 2742.45 | 164439.82 |
| 161 | 2038-01 | 3139.51 | 390.54 | 2748.96 | 161690.86 |
| 162 | 2038-02 | 3139.51 | 384.02 | 2755.49 | 158935.37 |
| 163 | 2038-03 | 3139.51 | 377.47 | 2762.03 | 156173.33 |
| 164 | 2038-04 | 3139.51 | 370.91 | 2768.59 | 153404.74 |
| 165 | 2038-05 | 3139.51 | 364.34 | 2775.17 | 150629.57 |
| 166 | 2038-06 | 3139.51 | 357.75 | 2781.76 | 147847.81 |
| 167 | 2038-07 | 3139.51 | 351.14 | 2788.37 | 145059.44 |
| 168 | 2038-08 | 3139.51 | 344.52 | 2794.99 | 142264.45 |
| 169 | 2038-09 | 3139.51 | 337.88 | 2801.63 | 139462.83 |
| 170 | 2038-10 | 3139.51 | 331.22 | 2808.28 | 136654.55 |
| 171 | 2038-11 | 3139.51 | 324.55 | 2814.95 | 133839.60 |
| 172 | 2038-12 | 3139.51 | 317.87 | 2821.64 | 131017.96 |
| 173 | 2039-01 | 3139.51 | 311.17 | 2828.34 | 128189.62 |
| 174 | 2039-02 | 3139.51 | 304.45 | 2835.06 | 125354.57 |
| 175 | 2039-03 | 3139.51 | 297.72 | 2841.79 | 122512.78 |
| 176 | 2039-04 | 3139.51 | 290.97 | 2848.54 | 119664.24 |
| 177 | 2039-05 | 3139.51 | 284.20 | 2855.30 | 116808.94 |
| 178 | 2039-06 | 3139.51 | 277.42 | 2862.08 | 113946.85 |
| 179 | 2039-07 | 3139.51 | 270.62 | 2868.88 | 111077.97 |
| 180 | 2039-08 | 3139.51 | 263.81 | 2875.70 | 108202.28 |
| 181 | 2039-09 | 3139.51 | 256.98 | 2882.52 | 105319.75 |
| 182 | 2039-10 | 3139.51 | 250.13 | 2889.37 | 102430.38 |
| 183 | 2039-11 | 3139.51 | 243.27 | 2896.23 | 99534.15 |
| 184 | 2039-12 | 3139.51 | 236.39 | 2903.11 | 96631.04 |
| 185 | 2040-01 | 3139.51 | 229.50 | 2910.01 | 93721.03 |
| 186 | 2040-02 | 3139.51 | 222.59 | 2916.92 | 90804.11 |
| 187 | 2040-03 | 3139.51 | 215.66 | 2923.85 | 87880.27 |
| 188 | 2040-04 | 3139.51 | 208.72 | 2930.79 | 84949.48 |
| 189 | 2040-05 | 3139.51 | 201.76 | 2937.75 | 82011.73 |
| 190 | 2040-06 | 3139.51 | 194.78 | 2944.73 | 79067.00 |
| 191 | 2040-07 | 3139.51 | 187.78 | 2951.72 | 76115.28 |
| 192 | 2040-08 | 3139.51 | 180.77 | 2958.73 | 73156.55 |
| 193 | 2040-09 | 3139.51 | 173.75 | 2965.76 | 70190.79 |
| 194 | 2040-10 | 3139.51 | 166.70 | 2972.80 | 67217.98 |
| 195 | 2040-11 | 3139.51 | 159.64 | 2979.86 | 64238.12 |
| 196 | 2040-12 | 3139.51 | 152.57 | 2986.94 | 61251.18 |
| 197 | 2041-01 | 3139.51 | 145.47 | 2994.03 | 58257.15 |
| 198 | 2041-02 | 3139.51 | 138.36 | 3001.14 | 55256.00 |
| 199 | 2041-03 | 3139.51 | 131.23 | 3008.27 | 52247.73 |
| 200 | 2041-04 | 3139.51 | 124.09 | 3015.42 | 49232.31 |
| 201 | 2041-05 | 3139.51 | 116.93 | 3022.58 | 46209.74 |
| 202 | 2041-06 | 3139.51 | 109.75 | 3029.76 | 43179.98 |
| 203 | 2041-07 | 3139.51 | 102.55 | 3036.95 | 40143.03 |
| 204 | 2041-08 | 3139.51 | 95.34 | 3044.17 | 37098.86 |
| 205 | 2041-09 | 3139.51 | 88.11 | 3051.40 | 34047.46 |
| 206 | 2041-10 | 3139.51 | 80.86 | 3058.64 | 30988.82 |
| 207 | 2041-11 | 3139.51 | 73.60 | 3065.91 | 27922.91 |
| 208 | 2041-12 | 3139.51 | 66.32 | 3073.19 | 24849.73 |
| 209 | 2042-01 | 3139.51 | 59.02 | 3080.49 | 21769.24 |
| 210 | 2042-02 | 3139.51 | 51.70 | 3087.80 | 18681.44 |
| 211 | 2042-03 | 3139.51 | 44.37 | 3095.14 | 15586.30 |
| 212 | 2042-04 | 3139.51 | 37.02 | 3102.49 | 12483.81 |
| 213 | 2042-05 | 3139.51 | 29.65 | 3109.86 | 9373.95 |
| 214 | 2042-06 | 3139.51 | 22.26 | 3117.24 | 6256.71 |
| 215 | 2042-07 | 3139.51 | 14.86 | 3124.65 | 3132.07 |
| 216 | 2042-08 | 3139.51 | 7.44 | 3132.07 | 0.00 |
等额本金还款方式：
贷款总额：53万
还款月数：18年
首月还款：3712.45元
每月递减：5.83元
利息总额：13.66万
本息合计：66.66万
节省利息：11558.78元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3712.45 | 1258.75 | 2453.70 | 527546.30 |
| 2 | 2024-10 | 3706.63 | 1252.92 | 2453.70 | 525092.59 |
| 3 | 2024-11 | 3700.80 | 1247.09 | 2453.70 | 522638.89 |
| 4 | 2024-12 | 3694.97 | 1241.27 | 2453.70 | 520185.19 |
| 5 | 2025-01 | 3689.14 | 1235.44 | 2453.70 | 517731.48 |
| 6 | 2025-02 | 3683.32 | 1229.61 | 2453.70 | 515277.78 |
| 7 | 2025-03 | 3677.49 | 1223.78 | 2453.70 | 512824.07 |
| 8 | 2025-04 | 3671.66 | 1217.96 | 2453.70 | 510370.37 |
| 9 | 2025-05 | 3665.83 | 1212.13 | 2453.70 | 507916.67 |
| 10 | 2025-06 | 3660.01 | 1206.30 | 2453.70 | 505462.96 |
| 11 | 2025-07 | 3654.18 | 1200.47 | 2453.70 | 503009.26 |
| 12 | 2025-08 | 3648.35 | 1194.65 | 2453.70 | 500555.56 |
| 13 | 2025-09 | 3642.52 | 1188.82 | 2453.70 | 498101.85 |
| 14 | 2025-10 | 3636.70 | 1182.99 | 2453.70 | 495648.15 |
| 15 | 2025-11 | 3630.87 | 1177.16 | 2453.70 | 493194.44 |
| 16 | 2025-12 | 3625.04 | 1171.34 | 2453.70 | 490740.74 |
| 17 | 2026-01 | 3619.21 | 1165.51 | 2453.70 | 488287.04 |
| 18 | 2026-02 | 3613.39 | 1159.68 | 2453.70 | 485833.33 |
| 19 | 2026-03 | 3607.56 | 1153.85 | 2453.70 | 483379.63 |
| 20 | 2026-04 | 3601.73 | 1148.03 | 2453.70 | 480925.93 |
| 21 | 2026-05 | 3595.90 | 1142.20 | 2453.70 | 478472.22 |
| 22 | 2026-06 | 3590.08 | 1136.37 | 2453.70 | 476018.52 |
| 23 | 2026-07 | 3584.25 | 1130.54 | 2453.70 | 473564.81 |
| 24 | 2026-08 | 3578.42 | 1124.72 | 2453.70 | 471111.11 |
| 25 | 2026-09 | 3572.59 | 1118.89 | 2453.70 | 468657.41 |
| 26 | 2026-10 | 3566.77 | 1113.06 | 2453.70 | 466203.70 |
| 27 | 2026-11 | 3560.94 | 1107.23 | 2453.70 | 463750.00 |
| 28 | 2026-12 | 3555.11 | 1101.41 | 2453.70 | 461296.30 |
| 29 | 2027-01 | 3549.28 | 1095.58 | 2453.70 | 458842.59 |
| 30 | 2027-02 | 3543.45 | 1089.75 | 2453.70 | 456388.89 |
| 31 | 2027-03 | 3537.63 | 1083.92 | 2453.70 | 453935.19 |
| 32 | 2027-04 | 3531.80 | 1078.10 | 2453.70 | 451481.48 |
| 33 | 2027-05 | 3525.97 | 1072.27 | 2453.70 | 449027.78 |
| 34 | 2027-06 | 3520.14 | 1066.44 | 2453.70 | 446574.07 |
| 35 | 2027-07 | 3514.32 | 1060.61 | 2453.70 | 444120.37 |
| 36 | 2027-08 | 3508.49 | 1054.79 | 2453.70 | 441666.67 |
| 37 | 2027-09 | 3502.66 | 1048.96 | 2453.70 | 439212.96 |
| 38 | 2027-10 | 3496.83 | 1043.13 | 2453.70 | 436759.26 |
| 39 | 2027-11 | 3491.01 | 1037.30 | 2453.70 | 434305.56 |
| 40 | 2027-12 | 3485.18 | 1031.48 | 2453.70 | 431851.85 |
| 41 | 2028-01 | 3479.35 | 1025.65 | 2453.70 | 429398.15 |
| 42 | 2028-02 | 3473.52 | 1019.82 | 2453.70 | 426944.44 |
| 43 | 2028-03 | 3467.70 | 1013.99 | 2453.70 | 424490.74 |
| 44 | 2028-04 | 3461.87 | 1008.17 | 2453.70 | 422037.04 |
| 45 | 2028-05 | 3456.04 | 1002.34 | 2453.70 | 419583.33 |
| 46 | 2028-06 | 3450.21 | 996.51 | 2453.70 | 417129.63 |
| 47 | 2028-07 | 3444.39 | 990.68 | 2453.70 | 414675.93 |
| 48 | 2028-08 | 3438.56 | 984.86 | 2453.70 | 412222.22 |
| 49 | 2028-09 | 3432.73 | 979.03 | 2453.70 | 409768.52 |
| 50 | 2028-10 | 3426.90 | 973.20 | 2453.70 | 407314.81 |
| 51 | 2028-11 | 3421.08 | 967.37 | 2453.70 | 404861.11 |
| 52 | 2028-12 | 3415.25 | 961.55 | 2453.70 | 402407.41 |
| 53 | 2029-01 | 3409.42 | 955.72 | 2453.70 | 399953.70 |
| 54 | 2029-02 | 3403.59 | 949.89 | 2453.70 | 397500.00 |
| 55 | 2029-03 | 3397.77 | 944.06 | 2453.70 | 395046.30 |
| 56 | 2029-04 | 3391.94 | 938.23 | 2453.70 | 392592.59 |
| 57 | 2029-05 | 3386.11 | 932.41 | 2453.70 | 390138.89 |
| 58 | 2029-06 | 3380.28 | 926.58 | 2453.70 | 387685.19 |
| 59 | 2029-07 | 3374.46 | 920.75 | 2453.70 | 385231.48 |
| 60 | 2029-08 | 3368.63 | 914.92 | 2453.70 | 382777.78 |
| 61 | 2029-09 | 3362.80 | 909.10 | 2453.70 | 380324.07 |
| 62 | 2029-10 | 3356.97 | 903.27 | 2453.70 | 377870.37 |
| 63 | 2029-11 | 3351.15 | 897.44 | 2453.70 | 375416.67 |
| 64 | 2029-12 | 3345.32 | 891.61 | 2453.70 | 372962.96 |
| 65 | 2030-01 | 3339.49 | 885.79 | 2453.70 | 370509.26 |
| 66 | 2030-02 | 3333.66 | 879.96 | 2453.70 | 368055.56 |
| 67 | 2030-03 | 3327.84 | 874.13 | 2453.70 | 365601.85 |
| 68 | 2030-04 | 3322.01 | 868.30 | 2453.70 | 363148.15 |
| 69 | 2030-05 | 3316.18 | 862.48 | 2453.70 | 360694.44 |
| 70 | 2030-06 | 3310.35 | 856.65 | 2453.70 | 358240.74 |
| 71 | 2030-07 | 3304.53 | 850.82 | 2453.70 | 355787.04 |
| 72 | 2030-08 | 3298.70 | 844.99 | 2453.70 | 353333.33 |
| 73 | 2030-09 | 3292.87 | 839.17 | 2453.70 | 350879.63 |
| 74 | 2030-10 | 3287.04 | 833.34 | 2453.70 | 348425.93 |
| 75 | 2030-11 | 3281.22 | 827.51 | 2453.70 | 345972.22 |
| 76 | 2030-12 | 3275.39 | 821.68 | 2453.70 | 343518.52 |
| 77 | 2031-01 | 3269.56 | 815.86 | 2453.70 | 341064.81 |
| 78 | 2031-02 | 3263.73 | 810.03 | 2453.70 | 338611.11 |
| 79 | 2031-03 | 3257.91 | 804.20 | 2453.70 | 336157.41 |
| 80 | 2031-04 | 3252.08 | 798.37 | 2453.70 | 333703.70 |
| 81 | 2031-05 | 3246.25 | 792.55 | 2453.70 | 331250.00 |
| 82 | 2031-06 | 3240.42 | 786.72 | 2453.70 | 328796.30 |
| 83 | 2031-07 | 3234.59 | 780.89 | 2453.70 | 326342.59 |
| 84 | 2031-08 | 3228.77 | 775.06 | 2453.70 | 323888.89 |
| 85 | 2031-09 | 3222.94 | 769.24 | 2453.70 | 321435.19 |
| 86 | 2031-10 | 3217.11 | 763.41 | 2453.70 | 318981.48 |
| 87 | 2031-11 | 3211.28 | 757.58 | 2453.70 | 316527.78 |
| 88 | 2031-12 | 3205.46 | 751.75 | 2453.70 | 314074.07 |
| 89 | 2032-01 | 3199.63 | 745.93 | 2453.70 | 311620.37 |
| 90 | 2032-02 | 3193.80 | 740.10 | 2453.70 | 309166.67 |
| 91 | 2032-03 | 3187.97 | 734.27 | 2453.70 | 306712.96 |
| 92 | 2032-04 | 3182.15 | 728.44 | 2453.70 | 304259.26 |
| 93 | 2032-05 | 3176.32 | 722.62 | 2453.70 | 301805.56 |
| 94 | 2032-06 | 3170.49 | 716.79 | 2453.70 | 299351.85 |
| 95 | 2032-07 | 3164.66 | 710.96 | 2453.70 | 296898.15 |
| 96 | 2032-08 | 3158.84 | 705.13 | 2453.70 | 294444.44 |
| 97 | 2032-09 | 3153.01 | 699.31 | 2453.70 | 291990.74 |
| 98 | 2032-10 | 3147.18 | 693.48 | 2453.70 | 289537.04 |
| 99 | 2032-11 | 3141.35 | 687.65 | 2453.70 | 287083.33 |
| 100 | 2032-12 | 3135.53 | 681.82 | 2453.70 | 284629.63 |
| 101 | 2033-01 | 3129.70 | 676.00 | 2453.70 | 282175.93 |
| 102 | 2033-02 | 3123.87 | 670.17 | 2453.70 | 279722.22 |
| 103 | 2033-03 | 3118.04 | 664.34 | 2453.70 | 277268.52 |
| 104 | 2033-04 | 3112.22 | 658.51 | 2453.70 | 274814.81 |
| 105 | 2033-05 | 3106.39 | 652.69 | 2453.70 | 272361.11 |
| 106 | 2033-06 | 3100.56 | 646.86 | 2453.70 | 269907.41 |
| 107 | 2033-07 | 3094.73 | 641.03 | 2453.70 | 267453.70 |
| 108 | 2033-08 | 3088.91 | 635.20 | 2453.70 | 265000.00 |
| 109 | 2033-09 | 3083.08 | 629.38 | 2453.70 | 262546.30 |
| 110 | 2033-10 | 3077.25 | 623.55 | 2453.70 | 260092.59 |
| 111 | 2033-11 | 3071.42 | 617.72 | 2453.70 | 257638.89 |
| 112 | 2033-12 | 3065.60 | 611.89 | 2453.70 | 255185.19 |
| 113 | 2034-01 | 3059.77 | 606.06 | 2453.70 | 252731.48 |
| 114 | 2034-02 | 3053.94 | 600.24 | 2453.70 | 250277.78 |
| 115 | 2034-03 | 3048.11 | 594.41 | 2453.70 | 247824.07 |
| 116 | 2034-04 | 3042.29 | 588.58 | 2453.70 | 245370.37 |
| 117 | 2034-05 | 3036.46 | 582.75 | 2453.70 | 242916.67 |
| 118 | 2034-06 | 3030.63 | 576.93 | 2453.70 | 240462.96 |
| 119 | 2034-07 | 3024.80 | 571.10 | 2453.70 | 238009.26 |
| 120 | 2034-08 | 3018.98 | 565.27 | 2453.70 | 235555.56 |
| 121 | 2034-09 | 3013.15 | 559.44 | 2453.70 | 233101.85 |
| 122 | 2034-10 | 3007.32 | 553.62 | 2453.70 | 230648.15 |
| 123 | 2034-11 | 3001.49 | 547.79 | 2453.70 | 228194.44 |
| 124 | 2034-12 | 2995.67 | 541.96 | 2453.70 | 225740.74 |
| 125 | 2035-01 | 2989.84 | 536.13 | 2453.70 | 223287.04 |
| 126 | 2035-02 | 2984.01 | 530.31 | 2453.70 | 220833.33 |
| 127 | 2035-03 | 2978.18 | 524.48 | 2453.70 | 218379.63 |
| 128 | 2035-04 | 2972.36 | 518.65 | 2453.70 | 215925.93 |
| 129 | 2035-05 | 2966.53 | 512.82 | 2453.70 | 213472.22 |
| 130 | 2035-06 | 2960.70 | 507.00 | 2453.70 | 211018.52 |
| 131 | 2035-07 | 2954.87 | 501.17 | 2453.70 | 208564.81 |
| 132 | 2035-08 | 2949.05 | 495.34 | 2453.70 | 206111.11 |
| 133 | 2035-09 | 2943.22 | 489.51 | 2453.70 | 203657.41 |
| 134 | 2035-10 | 2937.39 | 483.69 | 2453.70 | 201203.70 |
| 135 | 2035-11 | 2931.56 | 477.86 | 2453.70 | 198750.00 |
| 136 | 2035-12 | 2925.73 | 472.03 | 2453.70 | 196296.30 |
| 137 | 2036-01 | 2919.91 | 466.20 | 2453.70 | 193842.59 |
| 138 | 2036-02 | 2914.08 | 460.38 | 2453.70 | 191388.89 |
| 139 | 2036-03 | 2908.25 | 454.55 | 2453.70 | 188935.19 |
| 140 | 2036-04 | 2902.42 | 448.72 | 2453.70 | 186481.48 |
| 141 | 2036-05 | 2896.60 | 442.89 | 2453.70 | 184027.78 |
| 142 | 2036-06 | 2890.77 | 437.07 | 2453.70 | 181574.07 |
| 143 | 2036-07 | 2884.94 | 431.24 | 2453.70 | 179120.37 |
| 144 | 2036-08 | 2879.11 | 425.41 | 2453.70 | 176666.67 |
| 145 | 2036-09 | 2873.29 | 419.58 | 2453.70 | 174212.96 |
| 146 | 2036-10 | 2867.46 | 413.76 | 2453.70 | 171759.26 |
| 147 | 2036-11 | 2861.63 | 407.93 | 2453.70 | 169305.56 |
| 148 | 2036-12 | 2855.80 | 402.10 | 2453.70 | 166851.85 |
| 149 | 2037-01 | 2849.98 | 396.27 | 2453.70 | 164398.15 |
| 150 | 2037-02 | 2844.15 | 390.45 | 2453.70 | 161944.44 |
| 151 | 2037-03 | 2838.32 | 384.62 | 2453.70 | 159490.74 |
| 152 | 2037-04 | 2832.49 | 378.79 | 2453.70 | 157037.04 |
| 153 | 2037-05 | 2826.67 | 372.96 | 2453.70 | 154583.33 |
| 154 | 2037-06 | 2820.84 | 367.14 | 2453.70 | 152129.63 |
| 155 | 2037-07 | 2815.01 | 361.31 | 2453.70 | 149675.93 |
| 156 | 2037-08 | 2809.18 | 355.48 | 2453.70 | 147222.22 |
| 157 | 2037-09 | 2803.36 | 349.65 | 2453.70 | 144768.52 |
| 158 | 2037-10 | 2797.53 | 343.83 | 2453.70 | 142314.81 |
| 159 | 2037-11 | 2791.70 | 338.00 | 2453.70 | 139861.11 |
| 160 | 2037-12 | 2785.87 | 332.17 | 2453.70 | 137407.41 |
| 161 | 2038-01 | 2780.05 | 326.34 | 2453.70 | 134953.70 |
| 162 | 2038-02 | 2774.22 | 320.52 | 2453.70 | 132500.00 |
| 163 | 2038-03 | 2768.39 | 314.69 | 2453.70 | 130046.30 |
| 164 | 2038-04 | 2762.56 | 308.86 | 2453.70 | 127592.59 |
| 165 | 2038-05 | 2756.74 | 303.03 | 2453.70 | 125138.89 |
| 166 | 2038-06 | 2750.91 | 297.20 | 2453.70 | 122685.19 |
| 167 | 2038-07 | 2745.08 | 291.38 | 2453.70 | 120231.48 |
| 168 | 2038-08 | 2739.25 | 285.55 | 2453.70 | 117777.78 |
| 169 | 2038-09 | 2733.43 | 279.72 | 2453.70 | 115324.07 |
| 170 | 2038-10 | 2727.60 | 273.89 | 2453.70 | 112870.37 |
| 171 | 2038-11 | 2721.77 | 268.07 | 2453.70 | 110416.67 |
| 172 | 2038-12 | 2715.94 | 262.24 | 2453.70 | 107962.96 |
| 173 | 2039-01 | 2710.12 | 256.41 | 2453.70 | 105509.26 |
| 174 | 2039-02 | 2704.29 | 250.58 | 2453.70 | 103055.56 |
| 175 | 2039-03 | 2698.46 | 244.76 | 2453.70 | 100601.85 |
| 176 | 2039-04 | 2692.63 | 238.93 | 2453.70 | 98148.15 |
| 177 | 2039-05 | 2686.81 | 233.10 | 2453.70 | 95694.44 |
| 178 | 2039-06 | 2680.98 | 227.27 | 2453.70 | 93240.74 |
| 179 | 2039-07 | 2675.15 | 221.45 | 2453.70 | 90787.04 |
| 180 | 2039-08 | 2669.32 | 215.62 | 2453.70 | 88333.33 |
| 181 | 2039-09 | 2663.50 | 209.79 | 2453.70 | 85879.63 |
| 182 | 2039-10 | 2657.67 | 203.96 | 2453.70 | 83425.93 |
| 183 | 2039-11 | 2651.84 | 198.14 | 2453.70 | 80972.22 |
| 184 | 2039-12 | 2646.01 | 192.31 | 2453.70 | 78518.52 |
| 185 | 2040-01 | 2640.19 | 186.48 | 2453.70 | 76064.81 |
| 186 | 2040-02 | 2634.36 | 180.65 | 2453.70 | 73611.11 |
| 187 | 2040-03 | 2628.53 | 174.83 | 2453.70 | 71157.41 |
| 188 | 2040-04 | 2622.70 | 169.00 | 2453.70 | 68703.70 |
| 189 | 2040-05 | 2616.88 | 163.17 | 2453.70 | 66250.00 |
| 190 | 2040-06 | 2611.05 | 157.34 | 2453.70 | 63796.30 |
| 191 | 2040-07 | 2605.22 | 151.52 | 2453.70 | 61342.59 |
| 192 | 2040-08 | 2599.39 | 145.69 | 2453.70 | 58888.89 |
| 193 | 2040-09 | 2593.56 | 139.86 | 2453.70 | 56435.19 |
| 194 | 2040-10 | 2587.74 | 134.03 | 2453.70 | 53981.48 |
| 195 | 2040-11 | 2581.91 | 128.21 | 2453.70 | 51527.78 |
| 196 | 2040-12 | 2576.08 | 122.38 | 2453.70 | 49074.07 |
| 197 | 2041-01 | 2570.25 | 116.55 | 2453.70 | 46620.37 |
| 198 | 2041-02 | 2564.43 | 110.72 | 2453.70 | 44166.67 |
| 199 | 2041-03 | 2558.60 | 104.90 | 2453.70 | 41712.96 |
| 200 | 2041-04 | 2552.77 | 99.07 | 2453.70 | 39259.26 |
| 201 | 2041-05 | 2546.94 | 93.24 | 2453.70 | 36805.56 |
| 202 | 2041-06 | 2541.12 | 87.41 | 2453.70 | 34351.85 |
| 203 | 2041-07 | 2535.29 | 81.59 | 2453.70 | 31898.15 |
| 204 | 2041-08 | 2529.46 | 75.76 | 2453.70 | 29444.44 |
| 205 | 2041-09 | 2523.63 | 69.93 | 2453.70 | 26990.74 |
| 206 | 2041-10 | 2517.81 | 64.10 | 2453.70 | 24537.04 |
| 207 | 2041-11 | 2511.98 | 58.28 | 2453.70 | 22083.33 |
| 208 | 2041-12 | 2506.15 | 52.45 | 2453.70 | 19629.63 |
| 209 | 2042-01 | 2500.32 | 46.62 | 2453.70 | 17175.93 |
| 210 | 2042-02 | 2494.50 | 40.79 | 2453.70 | 14722.22 |
| 211 | 2042-03 | 2488.67 | 34.97 | 2453.70 | 12268.52 |
| 212 | 2042-04 | 2482.84 | 29.14 | 2453.70 | 9814.81 |
| 213 | 2042-05 | 2477.01 | 23.31 | 2453.70 | 7361.11 |
| 214 | 2042-06 | 2471.19 | 17.48 | 2453.70 | 4907.41 |
| 215 | 2042-07 | 2465.36 | 11.66 | 2453.70 | 2453.70 |
| 216 | 2042-08 | 2459.53 | 5.83 | 2453.70 | 0.00 |