贷款51.69万（公积金贷款）房贷，还款16年4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：51.69万
还款月数：16年4个月
每月还款：3301.59元
利息总额：13.02万
本息合计：64.71万
| 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 | 3301.59 | 1227.64 | 2073.95 | 514826.05 |
| 2 | 2025-02 | 3301.59 | 1222.71 | 2078.88 | 512747.17 |
| 3 | 2025-03 | 3301.59 | 1217.77 | 2083.81 | 510663.36 |
| 4 | 2025-04 | 3301.59 | 1212.83 | 2088.76 | 508574.59 |
| 5 | 2025-05 | 3301.59 | 1207.86 | 2093.72 | 506480.87 |
| 6 | 2025-06 | 3301.59 | 1202.89 | 2098.70 | 504382.17 |
| 7 | 2025-07 | 3301.59 | 1197.91 | 2103.68 | 502278.49 |
| 8 | 2025-08 | 3301.59 | 1192.91 | 2108.68 | 500169.81 |
| 9 | 2025-09 | 3301.59 | 1187.90 | 2113.69 | 498056.12 |
| 10 | 2025-10 | 3301.59 | 1182.88 | 2118.71 | 495937.42 |
| 11 | 2025-11 | 3301.59 | 1177.85 | 2123.74 | 493813.68 |
| 12 | 2025-12 | 3301.59 | 1172.81 | 2128.78 | 491684.90 |
| 13 | 2026-01 | 3301.59 | 1167.75 | 2133.84 | 489551.06 |
| 14 | 2026-02 | 3301.59 | 1162.68 | 2138.91 | 487412.16 |
| 15 | 2026-03 | 3301.59 | 1157.60 | 2143.99 | 485268.17 |
| 16 | 2026-04 | 3301.59 | 1152.51 | 2149.08 | 483119.09 |
| 17 | 2026-05 | 3301.59 | 1147.41 | 2154.18 | 480964.91 |
| 18 | 2026-06 | 3301.59 | 1142.29 | 2159.30 | 478805.61 |
| 19 | 2026-07 | 3301.59 | 1137.16 | 2164.43 | 476641.19 |
| 20 | 2026-08 | 3301.59 | 1132.02 | 2169.57 | 474471.62 |
| 21 | 2026-09 | 3301.59 | 1126.87 | 2174.72 | 472296.90 |
| 22 | 2026-10 | 3301.59 | 1121.71 | 2179.88 | 470117.02 |
| 23 | 2026-11 | 3301.59 | 1116.53 | 2185.06 | 467931.96 |
| 24 | 2026-12 | 3301.59 | 1111.34 | 2190.25 | 465741.71 |
| 25 | 2027-01 | 3301.59 | 1106.14 | 2195.45 | 463546.25 |
| 26 | 2027-02 | 3301.59 | 1100.92 | 2200.67 | 461345.59 |
| 27 | 2027-03 | 3301.59 | 1095.70 | 2205.89 | 459139.69 |
| 28 | 2027-04 | 3301.59 | 1090.46 | 2211.13 | 456928.56 |
| 29 | 2027-05 | 3301.59 | 1085.21 | 2216.38 | 454712.18 |
| 30 | 2027-06 | 3301.59 | 1079.94 | 2221.65 | 452490.53 |
| 31 | 2027-07 | 3301.59 | 1074.67 | 2226.92 | 450263.60 |
| 32 | 2027-08 | 3301.59 | 1069.38 | 2232.21 | 448031.39 |
| 33 | 2027-09 | 3301.59 | 1064.07 | 2237.51 | 445793.88 |
| 34 | 2027-10 | 3301.59 | 1058.76 | 2242.83 | 443551.05 |
| 35 | 2027-11 | 3301.59 | 1053.43 | 2248.16 | 441302.89 |
| 36 | 2027-12 | 3301.59 | 1048.09 | 2253.49 | 439049.40 |
| 37 | 2028-01 | 3301.59 | 1042.74 | 2258.85 | 436790.55 |
| 38 | 2028-02 | 3301.59 | 1037.38 | 2264.21 | 434526.34 |
| 39 | 2028-03 | 3301.59 | 1032.00 | 2269.59 | 432256.75 |
| 40 | 2028-04 | 3301.59 | 1026.61 | 2274.98 | 429981.77 |
| 41 | 2028-05 | 3301.59 | 1021.21 | 2280.38 | 427701.39 |
| 42 | 2028-06 | 3301.59 | 1015.79 | 2285.80 | 425415.59 |
| 43 | 2028-07 | 3301.59 | 1010.36 | 2291.23 | 423124.36 |
| 44 | 2028-08 | 3301.59 | 1004.92 | 2296.67 | 420827.69 |
| 45 | 2028-09 | 3301.59 | 999.47 | 2302.12 | 418525.57 |
| 46 | 2028-10 | 3301.59 | 994.00 | 2307.59 | 416217.98 |
| 47 | 2028-11 | 3301.59 | 988.52 | 2313.07 | 413904.91 |
| 48 | 2028-12 | 3301.59 | 983.02 | 2318.57 | 411586.34 |
| 49 | 2029-01 | 3301.59 | 977.52 | 2324.07 | 409262.27 |
| 50 | 2029-02 | 3301.59 | 972.00 | 2329.59 | 406932.68 |
| 51 | 2029-03 | 3301.59 | 966.47 | 2335.12 | 404597.55 |
| 52 | 2029-04 | 3301.59 | 960.92 | 2340.67 | 402256.88 |
| 53 | 2029-05 | 3301.59 | 955.36 | 2346.23 | 399910.65 |
| 54 | 2029-06 | 3301.59 | 949.79 | 2351.80 | 397558.85 |
| 55 | 2029-07 | 3301.59 | 944.20 | 2357.39 | 395201.47 |
| 56 | 2029-08 | 3301.59 | 938.60 | 2362.99 | 392838.48 |
| 57 | 2029-09 | 3301.59 | 932.99 | 2368.60 | 390469.88 |
| 58 | 2029-10 | 3301.59 | 927.37 | 2374.22 | 388095.66 |
| 59 | 2029-11 | 3301.59 | 921.73 | 2379.86 | 385715.80 |
| 60 | 2029-12 | 3301.59 | 916.08 | 2385.51 | 383330.28 |
| 61 | 2030-01 | 3301.59 | 910.41 | 2391.18 | 380939.10 |
| 62 | 2030-02 | 3301.59 | 904.73 | 2396.86 | 378542.24 |
| 63 | 2030-03 | 3301.59 | 899.04 | 2402.55 | 376139.69 |
| 64 | 2030-04 | 3301.59 | 893.33 | 2408.26 | 373731.44 |
| 65 | 2030-05 | 3301.59 | 887.61 | 2413.98 | 371317.46 |
| 66 | 2030-06 | 3301.59 | 881.88 | 2419.71 | 368897.75 |
| 67 | 2030-07 | 3301.59 | 876.13 | 2425.46 | 366472.29 |
| 68 | 2030-08 | 3301.59 | 870.37 | 2431.22 | 364041.07 |
| 69 | 2030-09 | 3301.59 | 864.60 | 2436.99 | 361604.08 |
| 70 | 2030-10 | 3301.59 | 858.81 | 2442.78 | 359161.30 |
| 71 | 2030-11 | 3301.59 | 853.01 | 2448.58 | 356712.72 |
| 72 | 2030-12 | 3301.59 | 847.19 | 2454.40 | 354258.32 |
| 73 | 2031-01 | 3301.59 | 841.36 | 2460.23 | 351798.10 |
| 74 | 2031-02 | 3301.59 | 835.52 | 2466.07 | 349332.03 |
| 75 | 2031-03 | 3301.59 | 829.66 | 2471.93 | 346860.10 |
| 76 | 2031-04 | 3301.59 | 823.79 | 2477.80 | 344382.31 |
| 77 | 2031-05 | 3301.59 | 817.91 | 2483.68 | 341898.63 |
| 78 | 2031-06 | 3301.59 | 812.01 | 2489.58 | 339409.05 |
| 79 | 2031-07 | 3301.59 | 806.10 | 2495.49 | 336913.55 |
| 80 | 2031-08 | 3301.59 | 800.17 | 2501.42 | 334412.13 |
| 81 | 2031-09 | 3301.59 | 794.23 | 2507.36 | 331904.77 |
| 82 | 2031-10 | 3301.59 | 788.27 | 2513.32 | 329391.46 |
| 83 | 2031-11 | 3301.59 | 782.30 | 2519.28 | 326872.17 |
| 84 | 2031-12 | 3301.59 | 776.32 | 2525.27 | 324346.91 |
| 85 | 2032-01 | 3301.59 | 770.32 | 2531.27 | 321815.64 |
| 86 | 2032-02 | 3301.59 | 764.31 | 2537.28 | 319278.36 |
| 87 | 2032-03 | 3301.59 | 758.29 | 2543.30 | 316735.06 |
| 88 | 2032-04 | 3301.59 | 752.25 | 2549.34 | 314185.72 |
| 89 | 2032-05 | 3301.59 | 746.19 | 2555.40 | 311630.32 |
| 90 | 2032-06 | 3301.59 | 740.12 | 2561.47 | 309068.85 |
| 91 | 2032-07 | 3301.59 | 734.04 | 2567.55 | 306501.30 |
| 92 | 2032-08 | 3301.59 | 727.94 | 2573.65 | 303927.65 |
| 93 | 2032-09 | 3301.59 | 721.83 | 2579.76 | 301347.89 |
| 94 | 2032-10 | 3301.59 | 715.70 | 2585.89 | 298762.00 |
| 95 | 2032-11 | 3301.59 | 709.56 | 2592.03 | 296169.97 |
| 96 | 2032-12 | 3301.59 | 703.40 | 2598.19 | 293571.79 |
| 97 | 2033-01 | 3301.59 | 697.23 | 2604.36 | 290967.43 |
| 98 | 2033-02 | 3301.59 | 691.05 | 2610.54 | 288356.89 |
| 99 | 2033-03 | 3301.59 | 684.85 | 2616.74 | 285740.15 |
| 100 | 2033-04 | 3301.59 | 678.63 | 2622.96 | 283117.19 |
| 101 | 2033-05 | 3301.59 | 672.40 | 2629.19 | 280488.00 |
| 102 | 2033-06 | 3301.59 | 666.16 | 2635.43 | 277852.57 |
| 103 | 2033-07 | 3301.59 | 659.90 | 2641.69 | 275210.88 |
| 104 | 2033-08 | 3301.59 | 653.63 | 2647.96 | 272562.92 |
| 105 | 2033-09 | 3301.59 | 647.34 | 2654.25 | 269908.67 |
| 106 | 2033-10 | 3301.59 | 641.03 | 2660.56 | 267248.11 |
| 107 | 2033-11 | 3301.59 | 634.71 | 2666.88 | 264581.24 |
| 108 | 2033-12 | 3301.59 | 628.38 | 2673.21 | 261908.03 |
| 109 | 2034-01 | 3301.59 | 622.03 | 2679.56 | 259228.47 |
| 110 | 2034-02 | 3301.59 | 615.67 | 2685.92 | 256542.55 |
| 111 | 2034-03 | 3301.59 | 609.29 | 2692.30 | 253850.25 |
| 112 | 2034-04 | 3301.59 | 602.89 | 2698.69 | 251151.55 |
| 113 | 2034-05 | 3301.59 | 596.48 | 2705.10 | 248446.45 |
| 114 | 2034-06 | 3301.59 | 590.06 | 2711.53 | 245734.92 |
| 115 | 2034-07 | 3301.59 | 583.62 | 2717.97 | 243016.95 |
| 116 | 2034-08 | 3301.59 | 577.17 | 2724.42 | 240292.53 |
| 117 | 2034-09 | 3301.59 | 570.69 | 2730.89 | 237561.63 |
| 118 | 2034-10 | 3301.59 | 564.21 | 2737.38 | 234824.25 |
| 119 | 2034-11 | 3301.59 | 557.71 | 2743.88 | 232080.37 |
| 120 | 2034-12 | 3301.59 | 551.19 | 2750.40 | 229329.97 |
| 121 | 2035-01 | 3301.59 | 544.66 | 2756.93 | 226573.04 |
| 122 | 2035-02 | 3301.59 | 538.11 | 2763.48 | 223809.56 |
| 123 | 2035-03 | 3301.59 | 531.55 | 2770.04 | 221039.52 |
| 124 | 2035-04 | 3301.59 | 524.97 | 2776.62 | 218262.90 |
| 125 | 2035-05 | 3301.59 | 518.37 | 2783.21 | 215479.69 |
| 126 | 2035-06 | 3301.59 | 511.76 | 2789.83 | 212689.86 |
| 127 | 2035-07 | 3301.59 | 505.14 | 2796.45 | 209893.41 |
| 128 | 2035-08 | 3301.59 | 498.50 | 2803.09 | 207090.32 |
| 129 | 2035-09 | 3301.59 | 491.84 | 2809.75 | 204280.57 |
| 130 | 2035-10 | 3301.59 | 485.17 | 2816.42 | 201464.15 |
| 131 | 2035-11 | 3301.59 | 478.48 | 2823.11 | 198641.03 |
| 132 | 2035-12 | 3301.59 | 471.77 | 2829.82 | 195811.22 |
| 133 | 2036-01 | 3301.59 | 465.05 | 2836.54 | 192974.68 |
| 134 | 2036-02 | 3301.59 | 458.31 | 2843.27 | 190131.41 |
| 135 | 2036-03 | 3301.59 | 451.56 | 2850.03 | 187281.38 |
| 136 | 2036-04 | 3301.59 | 444.79 | 2856.80 | 184424.58 |
| 137 | 2036-05 | 3301.59 | 438.01 | 2863.58 | 181561.00 |
| 138 | 2036-06 | 3301.59 | 431.21 | 2870.38 | 178690.62 |
| 139 | 2036-07 | 3301.59 | 424.39 | 2877.20 | 175813.42 |
| 140 | 2036-08 | 3301.59 | 417.56 | 2884.03 | 172929.39 |
| 141 | 2036-09 | 3301.59 | 410.71 | 2890.88 | 170038.51 |
| 142 | 2036-10 | 3301.59 | 403.84 | 2897.75 | 167140.76 |
| 143 | 2036-11 | 3301.59 | 396.96 | 2904.63 | 164236.13 |
| 144 | 2036-12 | 3301.59 | 390.06 | 2911.53 | 161324.60 |
| 145 | 2037-01 | 3301.59 | 383.15 | 2918.44 | 158406.16 |
| 146 | 2037-02 | 3301.59 | 376.21 | 2925.37 | 155480.78 |
| 147 | 2037-03 | 3301.59 | 369.27 | 2932.32 | 152548.46 |
| 148 | 2037-04 | 3301.59 | 362.30 | 2939.29 | 149609.17 |
| 149 | 2037-05 | 3301.59 | 355.32 | 2946.27 | 146662.90 |
| 150 | 2037-06 | 3301.59 | 348.32 | 2953.26 | 143709.64 |
| 151 | 2037-07 | 3301.59 | 341.31 | 2960.28 | 140749.36 |
| 152 | 2037-08 | 3301.59 | 334.28 | 2967.31 | 137782.05 |
| 153 | 2037-09 | 3301.59 | 327.23 | 2974.36 | 134807.69 |
| 154 | 2037-10 | 3301.59 | 320.17 | 2981.42 | 131826.27 |
| 155 | 2037-11 | 3301.59 | 313.09 | 2988.50 | 128837.77 |
| 156 | 2037-12 | 3301.59 | 305.99 | 2995.60 | 125842.17 |
| 157 | 2038-01 | 3301.59 | 298.88 | 3002.71 | 122839.46 |
| 158 | 2038-02 | 3301.59 | 291.74 | 3009.85 | 119829.61 |
| 159 | 2038-03 | 3301.59 | 284.60 | 3016.99 | 116812.62 |
| 160 | 2038-04 | 3301.59 | 277.43 | 3024.16 | 113788.46 |
| 161 | 2038-05 | 3301.59 | 270.25 | 3031.34 | 110757.12 |
| 162 | 2038-06 | 3301.59 | 263.05 | 3038.54 | 107718.58 |
| 163 | 2038-07 | 3301.59 | 255.83 | 3045.76 | 104672.82 |
| 164 | 2038-08 | 3301.59 | 248.60 | 3052.99 | 101619.83 |
| 165 | 2038-09 | 3301.59 | 241.35 | 3060.24 | 98559.59 |
| 166 | 2038-10 | 3301.59 | 234.08 | 3067.51 | 95492.07 |
| 167 | 2038-11 | 3301.59 | 226.79 | 3074.80 | 92417.28 |
| 168 | 2038-12 | 3301.59 | 219.49 | 3082.10 | 89335.18 |
| 169 | 2039-01 | 3301.59 | 212.17 | 3089.42 | 86245.76 |
| 170 | 2039-02 | 3301.59 | 204.83 | 3096.76 | 83149.01 |
| 171 | 2039-03 | 3301.59 | 197.48 | 3104.11 | 80044.90 |
| 172 | 2039-04 | 3301.59 | 190.11 | 3111.48 | 76933.41 |
| 173 | 2039-05 | 3301.59 | 182.72 | 3118.87 | 73814.54 |
| 174 | 2039-06 | 3301.59 | 175.31 | 3126.28 | 70688.26 |
| 175 | 2039-07 | 3301.59 | 167.88 | 3133.70 | 67554.56 |
| 176 | 2039-08 | 3301.59 | 160.44 | 3141.15 | 64413.41 |
| 177 | 2039-09 | 3301.59 | 152.98 | 3148.61 | 61264.80 |
| 178 | 2039-10 | 3301.59 | 145.50 | 3156.09 | 58108.72 |
| 179 | 2039-11 | 3301.59 | 138.01 | 3163.58 | 54945.14 |
| 180 | 2039-12 | 3301.59 | 130.49 | 3171.09 | 51774.04 |
| 181 | 2040-01 | 3301.59 | 122.96 | 3178.63 | 48595.42 |
| 182 | 2040-02 | 3301.59 | 115.41 | 3186.18 | 45409.24 |
| 183 | 2040-03 | 3301.59 | 107.85 | 3193.74 | 42215.50 |
| 184 | 2040-04 | 3301.59 | 100.26 | 3201.33 | 39014.17 |
| 185 | 2040-05 | 3301.59 | 92.66 | 3208.93 | 35805.24 |
| 186 | 2040-06 | 3301.59 | 85.04 | 3216.55 | 32588.69 |
| 187 | 2040-07 | 3301.59 | 77.40 | 3224.19 | 29364.50 |
| 188 | 2040-08 | 3301.59 | 69.74 | 3231.85 | 26132.65 |
| 189 | 2040-09 | 3301.59 | 62.07 | 3239.52 | 22893.12 |
| 190 | 2040-10 | 3301.59 | 54.37 | 3247.22 | 19645.91 |
| 191 | 2040-11 | 3301.59 | 46.66 | 3254.93 | 16390.98 |
| 192 | 2040-12 | 3301.59 | 38.93 | 3262.66 | 13128.32 |
| 193 | 2041-01 | 3301.59 | 31.18 | 3270.41 | 9857.91 |
| 194 | 2041-02 | 3301.59 | 23.41 | 3278.18 | 6579.73 |
| 195 | 2041-03 | 3301.59 | 15.63 | 3285.96 | 3293.77 |
| 196 | 2041-04 | 3301.59 | 7.82 | 3293.77 | 0.00 |
等额本金还款方式：
贷款总额：51.69万
还款月数：16年4个月
首月还款：3864.88元
每月递减：6.26元
利息总额：12.09万
本息合计：63.78万
节省利息：9289.21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 | 3864.88 | 1227.64 | 2637.24 | 514262.76 |
| 2 | 2025-02 | 3858.62 | 1221.37 | 2637.24 | 511625.51 |
| 3 | 2025-03 | 3852.36 | 1215.11 | 2637.24 | 508988.27 |
| 4 | 2025-04 | 3846.09 | 1208.85 | 2637.24 | 506351.02 |
| 5 | 2025-05 | 3839.83 | 1202.58 | 2637.24 | 503713.78 |
| 6 | 2025-06 | 3833.57 | 1196.32 | 2637.24 | 501076.53 |
| 7 | 2025-07 | 3827.30 | 1190.06 | 2637.24 | 498439.29 |
| 8 | 2025-08 | 3821.04 | 1183.79 | 2637.24 | 495802.04 |
| 9 | 2025-09 | 3814.77 | 1177.53 | 2637.24 | 493164.80 |
| 10 | 2025-10 | 3808.51 | 1171.27 | 2637.24 | 490527.55 |
| 11 | 2025-11 | 3802.25 | 1165.00 | 2637.24 | 487890.31 |
| 12 | 2025-12 | 3795.98 | 1158.74 | 2637.24 | 485253.06 |
| 13 | 2026-01 | 3789.72 | 1152.48 | 2637.24 | 482615.82 |
| 14 | 2026-02 | 3783.46 | 1146.21 | 2637.24 | 479978.57 |
| 15 | 2026-03 | 3777.19 | 1139.95 | 2637.24 | 477341.33 |
| 16 | 2026-04 | 3770.93 | 1133.69 | 2637.24 | 474704.08 |
| 17 | 2026-05 | 3764.67 | 1127.42 | 2637.24 | 472066.84 |
| 18 | 2026-06 | 3758.40 | 1121.16 | 2637.24 | 469429.59 |
| 19 | 2026-07 | 3752.14 | 1114.90 | 2637.24 | 466792.35 |
| 20 | 2026-08 | 3745.88 | 1108.63 | 2637.24 | 464155.10 |
| 21 | 2026-09 | 3739.61 | 1102.37 | 2637.24 | 461517.86 |
| 22 | 2026-10 | 3733.35 | 1096.10 | 2637.24 | 458880.61 |
| 23 | 2026-11 | 3727.09 | 1089.84 | 2637.24 | 456243.37 |
| 24 | 2026-12 | 3720.82 | 1083.58 | 2637.24 | 453606.12 |
| 25 | 2027-01 | 3714.56 | 1077.31 | 2637.24 | 450968.88 |
| 26 | 2027-02 | 3708.30 | 1071.05 | 2637.24 | 448331.63 |
| 27 | 2027-03 | 3702.03 | 1064.79 | 2637.24 | 445694.39 |
| 28 | 2027-04 | 3695.77 | 1058.52 | 2637.24 | 443057.14 |
| 29 | 2027-05 | 3689.51 | 1052.26 | 2637.24 | 440419.90 |
| 30 | 2027-06 | 3683.24 | 1046.00 | 2637.24 | 437782.65 |
| 31 | 2027-07 | 3676.98 | 1039.73 | 2637.24 | 435145.41 |
| 32 | 2027-08 | 3670.72 | 1033.47 | 2637.24 | 432508.16 |
| 33 | 2027-09 | 3664.45 | 1027.21 | 2637.24 | 429870.92 |
| 34 | 2027-10 | 3658.19 | 1020.94 | 2637.24 | 427233.67 |
| 35 | 2027-11 | 3651.92 | 1014.68 | 2637.24 | 424596.43 |
| 36 | 2027-12 | 3645.66 | 1008.42 | 2637.24 | 421959.18 |
| 37 | 2028-01 | 3639.40 | 1002.15 | 2637.24 | 419321.94 |
| 38 | 2028-02 | 3633.13 | 995.89 | 2637.24 | 416684.69 |
| 39 | 2028-03 | 3626.87 | 989.63 | 2637.24 | 414047.45 |
| 40 | 2028-04 | 3620.61 | 983.36 | 2637.24 | 411410.20 |
| 41 | 2028-05 | 3614.34 | 977.10 | 2637.24 | 408772.96 |
| 42 | 2028-06 | 3608.08 | 970.84 | 2637.24 | 406135.71 |
| 43 | 2028-07 | 3601.82 | 964.57 | 2637.24 | 403498.47 |
| 44 | 2028-08 | 3595.55 | 958.31 | 2637.24 | 400861.22 |
| 45 | 2028-09 | 3589.29 | 952.05 | 2637.24 | 398223.98 |
| 46 | 2028-10 | 3583.03 | 945.78 | 2637.24 | 395586.73 |
| 47 | 2028-11 | 3576.76 | 939.52 | 2637.24 | 392949.49 |
| 48 | 2028-12 | 3570.50 | 933.26 | 2637.24 | 390312.24 |
| 49 | 2029-01 | 3564.24 | 926.99 | 2637.24 | 387675.00 |
| 50 | 2029-02 | 3557.97 | 920.73 | 2637.24 | 385037.76 |
| 51 | 2029-03 | 3551.71 | 914.46 | 2637.24 | 382400.51 |
| 52 | 2029-04 | 3545.45 | 908.20 | 2637.24 | 379763.27 |
| 53 | 2029-05 | 3539.18 | 901.94 | 2637.24 | 377126.02 |
| 54 | 2029-06 | 3532.92 | 895.67 | 2637.24 | 374488.78 |
| 55 | 2029-07 | 3526.66 | 889.41 | 2637.24 | 371851.53 |
| 56 | 2029-08 | 3520.39 | 883.15 | 2637.24 | 369214.29 |
| 57 | 2029-09 | 3514.13 | 876.88 | 2637.24 | 366577.04 |
| 58 | 2029-10 | 3507.87 | 870.62 | 2637.24 | 363939.80 |
| 59 | 2029-11 | 3501.60 | 864.36 | 2637.24 | 361302.55 |
| 60 | 2029-12 | 3495.34 | 858.09 | 2637.24 | 358665.31 |
| 61 | 2030-01 | 3489.07 | 851.83 | 2637.24 | 356028.06 |
| 62 | 2030-02 | 3482.81 | 845.57 | 2637.24 | 353390.82 |
| 63 | 2030-03 | 3476.55 | 839.30 | 2637.24 | 350753.57 |
| 64 | 2030-04 | 3470.28 | 833.04 | 2637.24 | 348116.33 |
| 65 | 2030-05 | 3464.02 | 826.78 | 2637.24 | 345479.08 |
| 66 | 2030-06 | 3457.76 | 820.51 | 2637.24 | 342841.84 |
| 67 | 2030-07 | 3451.49 | 814.25 | 2637.24 | 340204.59 |
| 68 | 2030-08 | 3445.23 | 807.99 | 2637.24 | 337567.35 |
| 69 | 2030-09 | 3438.97 | 801.72 | 2637.24 | 334930.10 |
| 70 | 2030-10 | 3432.70 | 795.46 | 2637.24 | 332292.86 |
| 71 | 2030-11 | 3426.44 | 789.20 | 2637.24 | 329655.61 |
| 72 | 2030-12 | 3420.18 | 782.93 | 2637.24 | 327018.37 |
| 73 | 2031-01 | 3413.91 | 776.67 | 2637.24 | 324381.12 |
| 74 | 2031-02 | 3407.65 | 770.41 | 2637.24 | 321743.88 |
| 75 | 2031-03 | 3401.39 | 764.14 | 2637.24 | 319106.63 |
| 76 | 2031-04 | 3395.12 | 757.88 | 2637.24 | 316469.39 |
| 77 | 2031-05 | 3388.86 | 751.61 | 2637.24 | 313832.14 |
| 78 | 2031-06 | 3382.60 | 745.35 | 2637.24 | 311194.90 |
| 79 | 2031-07 | 3376.33 | 739.09 | 2637.24 | 308557.65 |
| 80 | 2031-08 | 3370.07 | 732.82 | 2637.24 | 305920.41 |
| 81 | 2031-09 | 3363.81 | 726.56 | 2637.24 | 303283.16 |
| 82 | 2031-10 | 3357.54 | 720.30 | 2637.24 | 300645.92 |
| 83 | 2031-11 | 3351.28 | 714.03 | 2637.24 | 298008.67 |
| 84 | 2031-12 | 3345.02 | 707.77 | 2637.24 | 295371.43 |
| 85 | 2032-01 | 3338.75 | 701.51 | 2637.24 | 292734.18 |
| 86 | 2032-02 | 3332.49 | 695.24 | 2637.24 | 290096.94 |
| 87 | 2032-03 | 3326.23 | 688.98 | 2637.24 | 287459.69 |
| 88 | 2032-04 | 3319.96 | 682.72 | 2637.24 | 284822.45 |
| 89 | 2032-05 | 3313.70 | 676.45 | 2637.24 | 282185.20 |
| 90 | 2032-06 | 3307.43 | 670.19 | 2637.24 | 279547.96 |
| 91 | 2032-07 | 3301.17 | 663.93 | 2637.24 | 276910.71 |
| 92 | 2032-08 | 3294.91 | 657.66 | 2637.24 | 274273.47 |
| 93 | 2032-09 | 3288.64 | 651.40 | 2637.24 | 271636.22 |
| 94 | 2032-10 | 3282.38 | 645.14 | 2637.24 | 268998.98 |
| 95 | 2032-11 | 3276.12 | 638.87 | 2637.24 | 266361.73 |
| 96 | 2032-12 | 3269.85 | 632.61 | 2637.24 | 263724.49 |
| 97 | 2033-01 | 3263.59 | 626.35 | 2637.24 | 261087.24 |
| 98 | 2033-02 | 3257.33 | 620.08 | 2637.24 | 258450.00 |
| 99 | 2033-03 | 3251.06 | 613.82 | 2637.24 | 255812.76 |
| 100 | 2033-04 | 3244.80 | 607.56 | 2637.24 | 253175.51 |
| 101 | 2033-05 | 3238.54 | 601.29 | 2637.24 | 250538.27 |
| 102 | 2033-06 | 3232.27 | 595.03 | 2637.24 | 247901.02 |
| 103 | 2033-07 | 3226.01 | 588.76 | 2637.24 | 245263.78 |
| 104 | 2033-08 | 3219.75 | 582.50 | 2637.24 | 242626.53 |
| 105 | 2033-09 | 3213.48 | 576.24 | 2637.24 | 239989.29 |
| 106 | 2033-10 | 3207.22 | 569.97 | 2637.24 | 237352.04 |
| 107 | 2033-11 | 3200.96 | 563.71 | 2637.24 | 234714.80 |
| 108 | 2033-12 | 3194.69 | 557.45 | 2637.24 | 232077.55 |
| 109 | 2034-01 | 3188.43 | 551.18 | 2637.24 | 229440.31 |
| 110 | 2034-02 | 3182.17 | 544.92 | 2637.24 | 226803.06 |
| 111 | 2034-03 | 3175.90 | 538.66 | 2637.24 | 224165.82 |
| 112 | 2034-04 | 3169.64 | 532.39 | 2637.24 | 221528.57 |
| 113 | 2034-05 | 3163.38 | 526.13 | 2637.24 | 218891.33 |
| 114 | 2034-06 | 3157.11 | 519.87 | 2637.24 | 216254.08 |
| 115 | 2034-07 | 3150.85 | 513.60 | 2637.24 | 213616.84 |
| 116 | 2034-08 | 3144.58 | 507.34 | 2637.24 | 210979.59 |
| 117 | 2034-09 | 3138.32 | 501.08 | 2637.24 | 208342.35 |
| 118 | 2034-10 | 3132.06 | 494.81 | 2637.24 | 205705.10 |
| 119 | 2034-11 | 3125.79 | 488.55 | 2637.24 | 203067.86 |
| 120 | 2034-12 | 3119.53 | 482.29 | 2637.24 | 200430.61 |
| 121 | 2035-01 | 3113.27 | 476.02 | 2637.24 | 197793.37 |
| 122 | 2035-02 | 3107.00 | 469.76 | 2637.24 | 195156.12 |
| 123 | 2035-03 | 3100.74 | 463.50 | 2637.24 | 192518.88 |
| 124 | 2035-04 | 3094.48 | 457.23 | 2637.24 | 189881.63 |
| 125 | 2035-05 | 3088.21 | 450.97 | 2637.24 | 187244.39 |
| 126 | 2035-06 | 3081.95 | 444.71 | 2637.24 | 184607.14 |
| 127 | 2035-07 | 3075.69 | 438.44 | 2637.24 | 181969.90 |
| 128 | 2035-08 | 3069.42 | 432.18 | 2637.24 | 179332.65 |
| 129 | 2035-09 | 3063.16 | 425.92 | 2637.24 | 176695.41 |
| 130 | 2035-10 | 3056.90 | 419.65 | 2637.24 | 174058.16 |
| 131 | 2035-11 | 3050.63 | 413.39 | 2637.24 | 171420.92 |
| 132 | 2035-12 | 3044.37 | 407.12 | 2637.24 | 168783.67 |
| 133 | 2036-01 | 3038.11 | 400.86 | 2637.24 | 166146.43 |
| 134 | 2036-02 | 3031.84 | 394.60 | 2637.24 | 163509.18 |
| 135 | 2036-03 | 3025.58 | 388.33 | 2637.24 | 160871.94 |
| 136 | 2036-04 | 3019.32 | 382.07 | 2637.24 | 158234.69 |
| 137 | 2036-05 | 3013.05 | 375.81 | 2637.24 | 155597.45 |
| 138 | 2036-06 | 3006.79 | 369.54 | 2637.24 | 152960.20 |
| 139 | 2036-07 | 3000.53 | 363.28 | 2637.24 | 150322.96 |
| 140 | 2036-08 | 2994.26 | 357.02 | 2637.24 | 147685.71 |
| 141 | 2036-09 | 2988.00 | 350.75 | 2637.24 | 145048.47 |
| 142 | 2036-10 | 2981.74 | 344.49 | 2637.24 | 142411.22 |
| 143 | 2036-11 | 2975.47 | 338.23 | 2637.24 | 139773.98 |
| 144 | 2036-12 | 2969.21 | 331.96 | 2637.24 | 137136.73 |
| 145 | 2037-01 | 2962.94 | 325.70 | 2637.24 | 134499.49 |
| 146 | 2037-02 | 2956.68 | 319.44 | 2637.24 | 131862.24 |
| 147 | 2037-03 | 2950.42 | 313.17 | 2637.24 | 129225.00 |
| 148 | 2037-04 | 2944.15 | 306.91 | 2637.24 | 126587.76 |
| 149 | 2037-05 | 2937.89 | 300.65 | 2637.24 | 123950.51 |
| 150 | 2037-06 | 2931.63 | 294.38 | 2637.24 | 121313.27 |
| 151 | 2037-07 | 2925.36 | 288.12 | 2637.24 | 118676.02 |
| 152 | 2037-08 | 2919.10 | 281.86 | 2637.24 | 116038.78 |
| 153 | 2037-09 | 2912.84 | 275.59 | 2637.24 | 113401.53 |
| 154 | 2037-10 | 2906.57 | 269.33 | 2637.24 | 110764.29 |
| 155 | 2037-11 | 2900.31 | 263.07 | 2637.24 | 108127.04 |
| 156 | 2037-12 | 2894.05 | 256.80 | 2637.24 | 105489.80 |
| 157 | 2038-01 | 2887.78 | 250.54 | 2637.24 | 102852.55 |
| 158 | 2038-02 | 2881.52 | 244.27 | 2637.24 | 100215.31 |
| 159 | 2038-03 | 2875.26 | 238.01 | 2637.24 | 97578.06 |
| 160 | 2038-04 | 2868.99 | 231.75 | 2637.24 | 94940.82 |
| 161 | 2038-05 | 2862.73 | 225.48 | 2637.24 | 92303.57 |
| 162 | 2038-06 | 2856.47 | 219.22 | 2637.24 | 89666.33 |
| 163 | 2038-07 | 2850.20 | 212.96 | 2637.24 | 87029.08 |
| 164 | 2038-08 | 2843.94 | 206.69 | 2637.24 | 84391.84 |
| 165 | 2038-09 | 2837.68 | 200.43 | 2637.24 | 81754.59 |
| 166 | 2038-10 | 2831.41 | 194.17 | 2637.24 | 79117.35 |
| 167 | 2038-11 | 2825.15 | 187.90 | 2637.24 | 76480.10 |
| 168 | 2038-12 | 2818.89 | 181.64 | 2637.24 | 73842.86 |
| 169 | 2039-01 | 2812.62 | 175.38 | 2637.24 | 71205.61 |
| 170 | 2039-02 | 2806.36 | 169.11 | 2637.24 | 68568.37 |
| 171 | 2039-03 | 2800.09 | 162.85 | 2637.24 | 65931.12 |
| 172 | 2039-04 | 2793.83 | 156.59 | 2637.24 | 63293.88 |
| 173 | 2039-05 | 2787.57 | 150.32 | 2637.24 | 60656.63 |
| 174 | 2039-06 | 2781.30 | 144.06 | 2637.24 | 58019.39 |
| 175 | 2039-07 | 2775.04 | 137.80 | 2637.24 | 55382.14 |
| 176 | 2039-08 | 2768.78 | 131.53 | 2637.24 | 52744.90 |
| 177 | 2039-09 | 2762.51 | 125.27 | 2637.24 | 50107.65 |
| 178 | 2039-10 | 2756.25 | 119.01 | 2637.24 | 47470.41 |
| 179 | 2039-11 | 2749.99 | 112.74 | 2637.24 | 44833.16 |
| 180 | 2039-12 | 2743.72 | 106.48 | 2637.24 | 42195.92 |
| 181 | 2040-01 | 2737.46 | 100.22 | 2637.24 | 39558.67 |
| 182 | 2040-02 | 2731.20 | 93.95 | 2637.24 | 36921.43 |
| 183 | 2040-03 | 2724.93 | 87.69 | 2637.24 | 34284.18 |
| 184 | 2040-04 | 2718.67 | 81.42 | 2637.24 | 31646.94 |
| 185 | 2040-05 | 2712.41 | 75.16 | 2637.24 | 29009.69 |
| 186 | 2040-06 | 2706.14 | 68.90 | 2637.24 | 26372.45 |
| 187 | 2040-07 | 2699.88 | 62.63 | 2637.24 | 23735.20 |
| 188 | 2040-08 | 2693.62 | 56.37 | 2637.24 | 21097.96 |
| 189 | 2040-09 | 2687.35 | 50.11 | 2637.24 | 18460.71 |
| 190 | 2040-10 | 2681.09 | 43.84 | 2637.24 | 15823.47 |
| 191 | 2040-11 | 2674.83 | 37.58 | 2637.24 | 13186.22 |
| 192 | 2040-12 | 2668.56 | 31.32 | 2637.24 | 10548.98 |
| 193 | 2041-01 | 2662.30 | 25.05 | 2637.24 | 7911.73 |
| 194 | 2041-02 | 2656.04 | 18.79 | 2637.24 | 5274.49 |
| 195 | 2041-03 | 2649.77 | 12.53 | 2637.24 | 2637.24 |
| 196 | 2041-04 | 2643.51 | 6.26 | 2637.24 | 0.00 |