贷款52万（公积金贷款）房贷，还款18年6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：52万
还款月数：18年6个月
每月还款：3139.3元
利息总额：17.69万
本息合计：69.69万
| 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 | 3139.30 | 1440.83 | 1698.47 | 518301.53 |
| 2 | 2025-02 | 3139.30 | 1436.13 | 1703.17 | 516598.36 |
| 3 | 2025-03 | 3139.30 | 1431.41 | 1707.89 | 514890.47 |
| 4 | 2025-04 | 3139.30 | 1426.68 | 1712.62 | 513177.85 |
| 5 | 2025-05 | 3139.30 | 1421.93 | 1717.37 | 511460.48 |
| 6 | 2025-06 | 3139.30 | 1417.17 | 1722.13 | 509738.36 |
| 7 | 2025-07 | 3139.30 | 1412.40 | 1726.90 | 508011.46 |
| 8 | 2025-08 | 3139.30 | 1407.62 | 1731.68 | 506279.77 |
| 9 | 2025-09 | 3139.30 | 1402.82 | 1736.48 | 504543.29 |
| 10 | 2025-10 | 3139.30 | 1398.01 | 1741.29 | 502802.00 |
| 11 | 2025-11 | 3139.30 | 1393.18 | 1746.12 | 501055.88 |
| 12 | 2025-12 | 3139.30 | 1388.34 | 1750.96 | 499304.92 |
| 13 | 2026-01 | 3139.30 | 1383.49 | 1755.81 | 497549.12 |
| 14 | 2026-02 | 3139.30 | 1378.63 | 1760.67 | 495788.44 |
| 15 | 2026-03 | 3139.30 | 1373.75 | 1765.55 | 494022.89 |
| 16 | 2026-04 | 3139.30 | 1368.86 | 1770.44 | 492252.45 |
| 17 | 2026-05 | 3139.30 | 1363.95 | 1775.35 | 490477.10 |
| 18 | 2026-06 | 3139.30 | 1359.03 | 1780.27 | 488696.83 |
| 19 | 2026-07 | 3139.30 | 1354.10 | 1785.20 | 486911.63 |
| 20 | 2026-08 | 3139.30 | 1349.15 | 1790.15 | 485121.48 |
| 21 | 2026-09 | 3139.30 | 1344.19 | 1795.11 | 483326.38 |
| 22 | 2026-10 | 3139.30 | 1339.22 | 1800.08 | 481526.29 |
| 23 | 2026-11 | 3139.30 | 1334.23 | 1805.07 | 479721.22 |
| 24 | 2026-12 | 3139.30 | 1329.23 | 1810.07 | 477911.15 |
| 25 | 2027-01 | 3139.30 | 1324.21 | 1815.09 | 476096.07 |
| 26 | 2027-02 | 3139.30 | 1319.18 | 1820.12 | 474275.95 |
| 27 | 2027-03 | 3139.30 | 1314.14 | 1825.16 | 472450.79 |
| 28 | 2027-04 | 3139.30 | 1309.08 | 1830.22 | 470620.58 |
| 29 | 2027-05 | 3139.30 | 1304.01 | 1835.29 | 468785.29 |
| 30 | 2027-06 | 3139.30 | 1298.93 | 1840.37 | 466944.92 |
| 31 | 2027-07 | 3139.30 | 1293.83 | 1845.47 | 465099.44 |
| 32 | 2027-08 | 3139.30 | 1288.71 | 1850.59 | 463248.86 |
| 33 | 2027-09 | 3139.30 | 1283.59 | 1855.71 | 461393.15 |
| 34 | 2027-10 | 3139.30 | 1278.44 | 1860.85 | 459532.29 |
| 35 | 2027-11 | 3139.30 | 1273.29 | 1866.01 | 457666.28 |
| 36 | 2027-12 | 3139.30 | 1268.12 | 1871.18 | 455795.10 |
| 37 | 2028-01 | 3139.30 | 1262.93 | 1876.37 | 453918.73 |
| 38 | 2028-02 | 3139.30 | 1257.73 | 1881.57 | 452037.17 |
| 39 | 2028-03 | 3139.30 | 1252.52 | 1886.78 | 450150.39 |
| 40 | 2028-04 | 3139.30 | 1247.29 | 1892.01 | 448258.38 |
| 41 | 2028-05 | 3139.30 | 1242.05 | 1897.25 | 446361.13 |
| 42 | 2028-06 | 3139.30 | 1236.79 | 1902.51 | 444458.63 |
| 43 | 2028-07 | 3139.30 | 1231.52 | 1907.78 | 442550.85 |
| 44 | 2028-08 | 3139.30 | 1226.23 | 1913.06 | 440637.78 |
| 45 | 2028-09 | 3139.30 | 1220.93 | 1918.36 | 438719.42 |
| 46 | 2028-10 | 3139.30 | 1215.62 | 1923.68 | 436795.74 |
| 47 | 2028-11 | 3139.30 | 1210.29 | 1929.01 | 434866.73 |
| 48 | 2028-12 | 3139.30 | 1204.94 | 1934.36 | 432932.37 |
| 49 | 2029-01 | 3139.30 | 1199.58 | 1939.72 | 430992.66 |
| 50 | 2029-02 | 3139.30 | 1194.21 | 1945.09 | 429047.57 |
| 51 | 2029-03 | 3139.30 | 1188.82 | 1950.48 | 427097.09 |
| 52 | 2029-04 | 3139.30 | 1183.41 | 1955.88 | 425141.21 |
| 53 | 2029-05 | 3139.30 | 1178.00 | 1961.30 | 423179.90 |
| 54 | 2029-06 | 3139.30 | 1172.56 | 1966.74 | 421213.17 |
| 55 | 2029-07 | 3139.30 | 1167.11 | 1972.19 | 419240.98 |
| 56 | 2029-08 | 3139.30 | 1161.65 | 1977.65 | 417263.33 |
| 57 | 2029-09 | 3139.30 | 1156.17 | 1983.13 | 415280.20 |
| 58 | 2029-10 | 3139.30 | 1150.67 | 1988.63 | 413291.57 |
| 59 | 2029-11 | 3139.30 | 1145.16 | 1994.14 | 411297.43 |
| 60 | 2029-12 | 3139.30 | 1139.64 | 1999.66 | 409297.77 |
| 61 | 2030-01 | 3139.30 | 1134.10 | 2005.20 | 407292.57 |
| 62 | 2030-02 | 3139.30 | 1128.54 | 2010.76 | 405281.81 |
| 63 | 2030-03 | 3139.30 | 1122.97 | 2016.33 | 403265.48 |
| 64 | 2030-04 | 3139.30 | 1117.38 | 2021.92 | 401243.56 |
| 65 | 2030-05 | 3139.30 | 1111.78 | 2027.52 | 399216.04 |
| 66 | 2030-06 | 3139.30 | 1106.16 | 2033.14 | 397182.91 |
| 67 | 2030-07 | 3139.30 | 1100.53 | 2038.77 | 395144.13 |
| 68 | 2030-08 | 3139.30 | 1094.88 | 2044.42 | 393099.71 |
| 69 | 2030-09 | 3139.30 | 1089.21 | 2050.08 | 391049.63 |
| 70 | 2030-10 | 3139.30 | 1083.53 | 2055.77 | 388993.87 |
| 71 | 2030-11 | 3139.30 | 1077.84 | 2061.46 | 386932.40 |
| 72 | 2030-12 | 3139.30 | 1072.13 | 2067.17 | 384865.23 |
| 73 | 2031-01 | 3139.30 | 1066.40 | 2072.90 | 382792.33 |
| 74 | 2031-02 | 3139.30 | 1060.65 | 2078.64 | 380713.68 |
| 75 | 2031-03 | 3139.30 | 1054.89 | 2084.40 | 378629.28 |
| 76 | 2031-04 | 3139.30 | 1049.12 | 2090.18 | 376539.10 |
| 77 | 2031-05 | 3139.30 | 1043.33 | 2095.97 | 374443.13 |
| 78 | 2031-06 | 3139.30 | 1037.52 | 2101.78 | 372341.35 |
| 79 | 2031-07 | 3139.30 | 1031.70 | 2107.60 | 370233.75 |
| 80 | 2031-08 | 3139.30 | 1025.86 | 2113.44 | 368120.30 |
| 81 | 2031-09 | 3139.30 | 1020.00 | 2119.30 | 366001.01 |
| 82 | 2031-10 | 3139.30 | 1014.13 | 2125.17 | 363875.84 |
| 83 | 2031-11 | 3139.30 | 1008.24 | 2131.06 | 361744.78 |
| 84 | 2031-12 | 3139.30 | 1002.33 | 2136.96 | 359607.81 |
| 85 | 2032-01 | 3139.30 | 996.41 | 2142.89 | 357464.93 |
| 86 | 2032-02 | 3139.30 | 990.48 | 2148.82 | 355316.10 |
| 87 | 2032-03 | 3139.30 | 984.52 | 2154.78 | 353161.33 |
| 88 | 2032-04 | 3139.30 | 978.55 | 2160.75 | 351000.58 |
| 89 | 2032-05 | 3139.30 | 972.56 | 2166.73 | 348833.85 |
| 90 | 2032-06 | 3139.30 | 966.56 | 2172.74 | 346661.11 |
| 91 | 2032-07 | 3139.30 | 960.54 | 2178.76 | 344482.35 |
| 92 | 2032-08 | 3139.30 | 954.50 | 2184.80 | 342297.55 |
| 93 | 2032-09 | 3139.30 | 948.45 | 2190.85 | 340106.71 |
| 94 | 2032-10 | 3139.30 | 942.38 | 2196.92 | 337909.79 |
| 95 | 2032-11 | 3139.30 | 936.29 | 2203.01 | 335706.78 |
| 96 | 2032-12 | 3139.30 | 930.19 | 2209.11 | 333497.67 |
| 97 | 2033-01 | 3139.30 | 924.07 | 2215.23 | 331282.44 |
| 98 | 2033-02 | 3139.30 | 917.93 | 2221.37 | 329061.07 |
| 99 | 2033-03 | 3139.30 | 911.77 | 2227.53 | 326833.54 |
| 100 | 2033-04 | 3139.30 | 905.60 | 2233.70 | 324599.84 |
| 101 | 2033-05 | 3139.30 | 899.41 | 2239.89 | 322359.96 |
| 102 | 2033-06 | 3139.30 | 893.21 | 2246.09 | 320113.86 |
| 103 | 2033-07 | 3139.30 | 886.98 | 2252.32 | 317861.55 |
| 104 | 2033-08 | 3139.30 | 880.74 | 2258.56 | 315602.99 |
| 105 | 2033-09 | 3139.30 | 874.48 | 2264.82 | 313338.18 |
| 106 | 2033-10 | 3139.30 | 868.21 | 2271.09 | 311067.08 |
| 107 | 2033-11 | 3139.30 | 861.92 | 2277.38 | 308789.70 |
| 108 | 2033-12 | 3139.30 | 855.60 | 2283.69 | 306506.01 |
| 109 | 2034-01 | 3139.30 | 849.28 | 2290.02 | 304215.99 |
| 110 | 2034-02 | 3139.30 | 842.93 | 2296.37 | 301919.62 |
| 111 | 2034-03 | 3139.30 | 836.57 | 2302.73 | 299616.89 |
| 112 | 2034-04 | 3139.30 | 830.19 | 2309.11 | 297307.78 |
| 113 | 2034-05 | 3139.30 | 823.79 | 2315.51 | 294992.27 |
| 114 | 2034-06 | 3139.30 | 817.37 | 2321.92 | 292670.35 |
| 115 | 2034-07 | 3139.30 | 810.94 | 2328.36 | 290341.99 |
| 116 | 2034-08 | 3139.30 | 804.49 | 2334.81 | 288007.18 |
| 117 | 2034-09 | 3139.30 | 798.02 | 2341.28 | 285665.90 |
| 118 | 2034-10 | 3139.30 | 791.53 | 2347.77 | 283318.14 |
| 119 | 2034-11 | 3139.30 | 785.03 | 2354.27 | 280963.86 |
| 120 | 2034-12 | 3139.30 | 778.50 | 2360.79 | 278603.07 |
| 121 | 2035-01 | 3139.30 | 771.96 | 2367.34 | 276235.73 |
| 122 | 2035-02 | 3139.30 | 765.40 | 2373.90 | 273861.84 |
| 123 | 2035-03 | 3139.30 | 758.83 | 2380.47 | 271481.37 |
| 124 | 2035-04 | 3139.30 | 752.23 | 2387.07 | 269094.30 |
| 125 | 2035-05 | 3139.30 | 745.62 | 2393.68 | 266700.61 |
| 126 | 2035-06 | 3139.30 | 738.98 | 2400.32 | 264300.30 |
| 127 | 2035-07 | 3139.30 | 732.33 | 2406.97 | 261893.33 |
| 128 | 2035-08 | 3139.30 | 725.66 | 2413.64 | 259479.70 |
| 129 | 2035-09 | 3139.30 | 718.97 | 2420.32 | 257059.37 |
| 130 | 2035-10 | 3139.30 | 712.27 | 2427.03 | 254632.34 |
| 131 | 2035-11 | 3139.30 | 705.54 | 2433.75 | 252198.59 |
| 132 | 2035-12 | 3139.30 | 698.80 | 2440.50 | 249758.09 |
| 133 | 2036-01 | 3139.30 | 692.04 | 2447.26 | 247310.83 |
| 134 | 2036-02 | 3139.30 | 685.26 | 2454.04 | 244856.79 |
| 135 | 2036-03 | 3139.30 | 678.46 | 2460.84 | 242395.95 |
| 136 | 2036-04 | 3139.30 | 671.64 | 2467.66 | 239928.29 |
| 137 | 2036-05 | 3139.30 | 664.80 | 2474.50 | 237453.79 |
| 138 | 2036-06 | 3139.30 | 657.94 | 2481.35 | 234972.44 |
| 139 | 2036-07 | 3139.30 | 651.07 | 2488.23 | 232484.21 |
| 140 | 2036-08 | 3139.30 | 644.17 | 2495.12 | 229989.08 |
| 141 | 2036-09 | 3139.30 | 637.26 | 2502.04 | 227487.05 |
| 142 | 2036-10 | 3139.30 | 630.33 | 2508.97 | 224978.08 |
| 143 | 2036-11 | 3139.30 | 623.38 | 2515.92 | 222462.16 |
| 144 | 2036-12 | 3139.30 | 616.41 | 2522.89 | 219939.26 |
| 145 | 2037-01 | 3139.30 | 609.42 | 2529.88 | 217409.38 |
| 146 | 2037-02 | 3139.30 | 602.41 | 2536.89 | 214872.49 |
| 147 | 2037-03 | 3139.30 | 595.38 | 2543.92 | 212328.56 |
| 148 | 2037-04 | 3139.30 | 588.33 | 2550.97 | 209777.59 |
| 149 | 2037-05 | 3139.30 | 581.26 | 2558.04 | 207219.55 |
| 150 | 2037-06 | 3139.30 | 574.17 | 2565.13 | 204654.42 |
| 151 | 2037-07 | 3139.30 | 567.06 | 2572.24 | 202082.19 |
| 152 | 2037-08 | 3139.30 | 559.94 | 2579.36 | 199502.83 |
| 153 | 2037-09 | 3139.30 | 552.79 | 2586.51 | 196916.32 |
| 154 | 2037-10 | 3139.30 | 545.62 | 2593.68 | 194322.64 |
| 155 | 2037-11 | 3139.30 | 538.44 | 2600.86 | 191721.78 |
| 156 | 2037-12 | 3139.30 | 531.23 | 2608.07 | 189113.71 |
| 157 | 2038-01 | 3139.30 | 524.00 | 2615.30 | 186498.41 |
| 158 | 2038-02 | 3139.30 | 516.76 | 2622.54 | 183875.87 |
| 159 | 2038-03 | 3139.30 | 509.49 | 2629.81 | 181246.06 |
| 160 | 2038-04 | 3139.30 | 502.20 | 2637.10 | 178608.97 |
| 161 | 2038-05 | 3139.30 | 494.90 | 2644.40 | 175964.56 |
| 162 | 2038-06 | 3139.30 | 487.57 | 2651.73 | 173312.83 |
| 163 | 2038-07 | 3139.30 | 480.22 | 2659.08 | 170653.75 |
| 164 | 2038-08 | 3139.30 | 472.85 | 2666.45 | 167987.31 |
| 165 | 2038-09 | 3139.30 | 465.46 | 2673.83 | 165313.48 |
| 166 | 2038-10 | 3139.30 | 458.06 | 2681.24 | 162632.23 |
| 167 | 2038-11 | 3139.30 | 450.63 | 2688.67 | 159943.56 |
| 168 | 2038-12 | 3139.30 | 443.18 | 2696.12 | 157247.44 |
| 169 | 2039-01 | 3139.30 | 435.71 | 2703.59 | 154543.85 |
| 170 | 2039-02 | 3139.30 | 428.22 | 2711.08 | 151832.76 |
| 171 | 2039-03 | 3139.30 | 420.70 | 2718.60 | 149114.17 |
| 172 | 2039-04 | 3139.30 | 413.17 | 2726.13 | 146388.04 |
| 173 | 2039-05 | 3139.30 | 405.62 | 2733.68 | 143654.36 |
| 174 | 2039-06 | 3139.30 | 398.04 | 2741.26 | 140913.10 |
| 175 | 2039-07 | 3139.30 | 390.45 | 2748.85 | 138164.25 |
| 176 | 2039-08 | 3139.30 | 382.83 | 2756.47 | 135407.78 |
| 177 | 2039-09 | 3139.30 | 375.19 | 2764.11 | 132643.68 |
| 178 | 2039-10 | 3139.30 | 367.53 | 2771.76 | 129871.91 |
| 179 | 2039-11 | 3139.30 | 359.85 | 2779.45 | 127092.47 |
| 180 | 2039-12 | 3139.30 | 352.15 | 2787.15 | 124305.32 |
| 181 | 2040-01 | 3139.30 | 344.43 | 2794.87 | 121510.45 |
| 182 | 2040-02 | 3139.30 | 336.69 | 2802.61 | 118707.84 |
| 183 | 2040-03 | 3139.30 | 328.92 | 2810.38 | 115897.46 |
| 184 | 2040-04 | 3139.30 | 321.13 | 2818.17 | 113079.29 |
| 185 | 2040-05 | 3139.30 | 313.32 | 2825.97 | 110253.32 |
| 186 | 2040-06 | 3139.30 | 305.49 | 2833.80 | 107419.51 |
| 187 | 2040-07 | 3139.30 | 297.64 | 2841.66 | 104577.86 |
| 188 | 2040-08 | 3139.30 | 289.77 | 2849.53 | 101728.33 |
| 189 | 2040-09 | 3139.30 | 281.87 | 2857.43 | 98870.90 |
| 190 | 2040-10 | 3139.30 | 273.95 | 2865.34 | 96005.56 |
| 191 | 2040-11 | 3139.30 | 266.02 | 2873.28 | 93132.27 |
| 192 | 2040-12 | 3139.30 | 258.05 | 2881.24 | 90251.03 |
| 193 | 2041-01 | 3139.30 | 250.07 | 2889.23 | 87361.80 |
| 194 | 2041-02 | 3139.30 | 242.06 | 2897.23 | 84464.57 |
| 195 | 2041-03 | 3139.30 | 234.04 | 2905.26 | 81559.31 |
| 196 | 2041-04 | 3139.30 | 225.99 | 2913.31 | 78646.00 |
| 197 | 2041-05 | 3139.30 | 217.91 | 2921.38 | 75724.61 |
| 198 | 2041-06 | 3139.30 | 209.82 | 2929.48 | 72795.13 |
| 199 | 2041-07 | 3139.30 | 201.70 | 2937.60 | 69857.54 |
| 200 | 2041-08 | 3139.30 | 193.56 | 2945.73 | 66911.80 |
| 201 | 2041-09 | 3139.30 | 185.40 | 2953.90 | 63957.91 |
| 202 | 2041-10 | 3139.30 | 177.22 | 2962.08 | 60995.82 |
| 203 | 2041-11 | 3139.30 | 169.01 | 2970.29 | 58025.54 |
| 204 | 2041-12 | 3139.30 | 160.78 | 2978.52 | 55047.02 |
| 205 | 2042-01 | 3139.30 | 152.53 | 2986.77 | 52060.24 |
| 206 | 2042-02 | 3139.30 | 144.25 | 2995.05 | 49065.19 |
| 207 | 2042-03 | 3139.30 | 135.95 | 3003.35 | 46061.85 |
| 208 | 2042-04 | 3139.30 | 127.63 | 3011.67 | 43050.18 |
| 209 | 2042-05 | 3139.30 | 119.28 | 3020.01 | 40030.17 |
| 210 | 2042-06 | 3139.30 | 110.92 | 3028.38 | 37001.78 |
| 211 | 2042-07 | 3139.30 | 102.53 | 3036.77 | 33965.01 |
| 212 | 2042-08 | 3139.30 | 94.11 | 3045.19 | 30919.82 |
| 213 | 2042-09 | 3139.30 | 85.67 | 3053.62 | 27866.20 |
| 214 | 2042-10 | 3139.30 | 77.21 | 3062.09 | 24804.11 |
| 215 | 2042-11 | 3139.30 | 68.73 | 3070.57 | 21733.54 |
| 216 | 2042-12 | 3139.30 | 60.22 | 3079.08 | 18654.46 |
| 217 | 2043-01 | 3139.30 | 51.69 | 3087.61 | 15566.85 |
| 218 | 2043-02 | 3139.30 | 43.13 | 3096.17 | 12470.69 |
| 219 | 2043-03 | 3139.30 | 34.55 | 3104.74 | 9365.94 |
| 220 | 2043-04 | 3139.30 | 25.95 | 3113.35 | 6252.60 |
| 221 | 2043-05 | 3139.30 | 17.32 | 3121.97 | 3130.62 |
| 222 | 2043-06 | 3139.30 | 8.67 | 3130.62 | 0.00 |
等额本金还款方式：
贷款总额：52万
还款月数：18年6个月
首月还款：3783.18元
每月递减：6.49元
利息总额：16.07万
本息合计：68.07万
节省利息：16271.35元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3783.18 | 1440.83 | 2342.34 | 517657.66 |
| 2 | 2025-02 | 3776.69 | 1434.34 | 2342.34 | 515315.32 |
| 3 | 2025-03 | 3770.20 | 1427.85 | 2342.34 | 512972.97 |
| 4 | 2025-04 | 3763.70 | 1421.36 | 2342.34 | 510630.63 |
| 5 | 2025-05 | 3757.21 | 1414.87 | 2342.34 | 508288.29 |
| 6 | 2025-06 | 3750.72 | 1408.38 | 2342.34 | 505945.95 |
| 7 | 2025-07 | 3744.23 | 1401.89 | 2342.34 | 503603.60 |
| 8 | 2025-08 | 3737.74 | 1395.40 | 2342.34 | 501261.26 |
| 9 | 2025-09 | 3731.25 | 1388.91 | 2342.34 | 498918.92 |
| 10 | 2025-10 | 3724.76 | 1382.42 | 2342.34 | 496576.58 |
| 11 | 2025-11 | 3718.27 | 1375.93 | 2342.34 | 494234.23 |
| 12 | 2025-12 | 3711.78 | 1369.44 | 2342.34 | 491891.89 |
| 13 | 2026-01 | 3705.29 | 1362.95 | 2342.34 | 489549.55 |
| 14 | 2026-02 | 3698.80 | 1356.46 | 2342.34 | 487207.21 |
| 15 | 2026-03 | 3692.31 | 1349.97 | 2342.34 | 484864.86 |
| 16 | 2026-04 | 3685.82 | 1343.48 | 2342.34 | 482522.52 |
| 17 | 2026-05 | 3679.33 | 1336.99 | 2342.34 | 480180.18 |
| 18 | 2026-06 | 3672.84 | 1330.50 | 2342.34 | 477837.84 |
| 19 | 2026-07 | 3666.35 | 1324.01 | 2342.34 | 475495.50 |
| 20 | 2026-08 | 3659.86 | 1317.52 | 2342.34 | 473153.15 |
| 21 | 2026-09 | 3653.37 | 1311.03 | 2342.34 | 470810.81 |
| 22 | 2026-10 | 3646.88 | 1304.54 | 2342.34 | 468468.47 |
| 23 | 2026-11 | 3640.39 | 1298.05 | 2342.34 | 466126.13 |
| 24 | 2026-12 | 3633.90 | 1291.56 | 2342.34 | 463783.78 |
| 25 | 2027-01 | 3627.41 | 1285.07 | 2342.34 | 461441.44 |
| 26 | 2027-02 | 3620.92 | 1278.58 | 2342.34 | 459099.10 |
| 27 | 2027-03 | 3614.43 | 1272.09 | 2342.34 | 456756.76 |
| 28 | 2027-04 | 3607.94 | 1265.60 | 2342.34 | 454414.41 |
| 29 | 2027-05 | 3601.45 | 1259.11 | 2342.34 | 452072.07 |
| 30 | 2027-06 | 3594.96 | 1252.62 | 2342.34 | 449729.73 |
| 31 | 2027-07 | 3588.47 | 1246.13 | 2342.34 | 447387.39 |
| 32 | 2027-08 | 3581.98 | 1239.64 | 2342.34 | 445045.05 |
| 33 | 2027-09 | 3575.49 | 1233.15 | 2342.34 | 442702.70 |
| 34 | 2027-10 | 3569.00 | 1226.66 | 2342.34 | 440360.36 |
| 35 | 2027-11 | 3562.51 | 1220.17 | 2342.34 | 438018.02 |
| 36 | 2027-12 | 3556.02 | 1213.67 | 2342.34 | 435675.68 |
| 37 | 2028-01 | 3549.53 | 1207.18 | 2342.34 | 433333.33 |
| 38 | 2028-02 | 3543.04 | 1200.69 | 2342.34 | 430990.99 |
| 39 | 2028-03 | 3536.55 | 1194.20 | 2342.34 | 428648.65 |
| 40 | 2028-04 | 3530.06 | 1187.71 | 2342.34 | 426306.31 |
| 41 | 2028-05 | 3523.57 | 1181.22 | 2342.34 | 423963.96 |
| 42 | 2028-06 | 3517.08 | 1174.73 | 2342.34 | 421621.62 |
| 43 | 2028-07 | 3510.59 | 1168.24 | 2342.34 | 419279.28 |
| 44 | 2028-08 | 3504.10 | 1161.75 | 2342.34 | 416936.94 |
| 45 | 2028-09 | 3497.61 | 1155.26 | 2342.34 | 414594.59 |
| 46 | 2028-10 | 3491.11 | 1148.77 | 2342.34 | 412252.25 |
| 47 | 2028-11 | 3484.62 | 1142.28 | 2342.34 | 409909.91 |
| 48 | 2028-12 | 3478.13 | 1135.79 | 2342.34 | 407567.57 |
| 49 | 2029-01 | 3471.64 | 1129.30 | 2342.34 | 405225.23 |
| 50 | 2029-02 | 3465.15 | 1122.81 | 2342.34 | 402882.88 |
| 51 | 2029-03 | 3458.66 | 1116.32 | 2342.34 | 400540.54 |
| 52 | 2029-04 | 3452.17 | 1109.83 | 2342.34 | 398198.20 |
| 53 | 2029-05 | 3445.68 | 1103.34 | 2342.34 | 395855.86 |
| 54 | 2029-06 | 3439.19 | 1096.85 | 2342.34 | 393513.51 |
| 55 | 2029-07 | 3432.70 | 1090.36 | 2342.34 | 391171.17 |
| 56 | 2029-08 | 3426.21 | 1083.87 | 2342.34 | 388828.83 |
| 57 | 2029-09 | 3419.72 | 1077.38 | 2342.34 | 386486.49 |
| 58 | 2029-10 | 3413.23 | 1070.89 | 2342.34 | 384144.14 |
| 59 | 2029-11 | 3406.74 | 1064.40 | 2342.34 | 381801.80 |
| 60 | 2029-12 | 3400.25 | 1057.91 | 2342.34 | 379459.46 |
| 61 | 2030-01 | 3393.76 | 1051.42 | 2342.34 | 377117.12 |
| 62 | 2030-02 | 3387.27 | 1044.93 | 2342.34 | 374774.77 |
| 63 | 2030-03 | 3380.78 | 1038.44 | 2342.34 | 372432.43 |
| 64 | 2030-04 | 3374.29 | 1031.95 | 2342.34 | 370090.09 |
| 65 | 2030-05 | 3367.80 | 1025.46 | 2342.34 | 367747.75 |
| 66 | 2030-06 | 3361.31 | 1018.97 | 2342.34 | 365405.41 |
| 67 | 2030-07 | 3354.82 | 1012.48 | 2342.34 | 363063.06 |
| 68 | 2030-08 | 3348.33 | 1005.99 | 2342.34 | 360720.72 |
| 69 | 2030-09 | 3341.84 | 999.50 | 2342.34 | 358378.38 |
| 70 | 2030-10 | 3335.35 | 993.01 | 2342.34 | 356036.04 |
| 71 | 2030-11 | 3328.86 | 986.52 | 2342.34 | 353693.69 |
| 72 | 2030-12 | 3322.37 | 980.03 | 2342.34 | 351351.35 |
| 73 | 2031-01 | 3315.88 | 973.54 | 2342.34 | 349009.01 |
| 74 | 2031-02 | 3309.39 | 967.05 | 2342.34 | 346666.67 |
| 75 | 2031-03 | 3302.90 | 960.56 | 2342.34 | 344324.32 |
| 76 | 2031-04 | 3296.41 | 954.07 | 2342.34 | 341981.98 |
| 77 | 2031-05 | 3289.92 | 947.58 | 2342.34 | 339639.64 |
| 78 | 2031-06 | 3283.43 | 941.08 | 2342.34 | 337297.30 |
| 79 | 2031-07 | 3276.94 | 934.59 | 2342.34 | 334954.95 |
| 80 | 2031-08 | 3270.45 | 928.10 | 2342.34 | 332612.61 |
| 81 | 2031-09 | 3263.96 | 921.61 | 2342.34 | 330270.27 |
| 82 | 2031-10 | 3257.47 | 915.12 | 2342.34 | 327927.93 |
| 83 | 2031-11 | 3250.98 | 908.63 | 2342.34 | 325585.59 |
| 84 | 2031-12 | 3244.49 | 902.14 | 2342.34 | 323243.24 |
| 85 | 2032-01 | 3238.00 | 895.65 | 2342.34 | 320900.90 |
| 86 | 2032-02 | 3231.51 | 889.16 | 2342.34 | 318558.56 |
| 87 | 2032-03 | 3225.02 | 882.67 | 2342.34 | 316216.22 |
| 88 | 2032-04 | 3218.52 | 876.18 | 2342.34 | 313873.87 |
| 89 | 2032-05 | 3212.03 | 869.69 | 2342.34 | 311531.53 |
| 90 | 2032-06 | 3205.54 | 863.20 | 2342.34 | 309189.19 |
| 91 | 2032-07 | 3199.05 | 856.71 | 2342.34 | 306846.85 |
| 92 | 2032-08 | 3192.56 | 850.22 | 2342.34 | 304504.50 |
| 93 | 2032-09 | 3186.07 | 843.73 | 2342.34 | 302162.16 |
| 94 | 2032-10 | 3179.58 | 837.24 | 2342.34 | 299819.82 |
| 95 | 2032-11 | 3173.09 | 830.75 | 2342.34 | 297477.48 |
| 96 | 2032-12 | 3166.60 | 824.26 | 2342.34 | 295135.14 |
| 97 | 2033-01 | 3160.11 | 817.77 | 2342.34 | 292792.79 |
| 98 | 2033-02 | 3153.62 | 811.28 | 2342.34 | 290450.45 |
| 99 | 2033-03 | 3147.13 | 804.79 | 2342.34 | 288108.11 |
| 100 | 2033-04 | 3140.64 | 798.30 | 2342.34 | 285765.77 |
| 101 | 2033-05 | 3134.15 | 791.81 | 2342.34 | 283423.42 |
| 102 | 2033-06 | 3127.66 | 785.32 | 2342.34 | 281081.08 |
| 103 | 2033-07 | 3121.17 | 778.83 | 2342.34 | 278738.74 |
| 104 | 2033-08 | 3114.68 | 772.34 | 2342.34 | 276396.40 |
| 105 | 2033-09 | 3108.19 | 765.85 | 2342.34 | 274054.05 |
| 106 | 2033-10 | 3101.70 | 759.36 | 2342.34 | 271711.71 |
| 107 | 2033-11 | 3095.21 | 752.87 | 2342.34 | 269369.37 |
| 108 | 2033-12 | 3088.72 | 746.38 | 2342.34 | 267027.03 |
| 109 | 2034-01 | 3082.23 | 739.89 | 2342.34 | 264684.68 |
| 110 | 2034-02 | 3075.74 | 733.40 | 2342.34 | 262342.34 |
| 111 | 2034-03 | 3069.25 | 726.91 | 2342.34 | 260000.00 |
| 112 | 2034-04 | 3062.76 | 720.42 | 2342.34 | 257657.66 |
| 113 | 2034-05 | 3056.27 | 713.93 | 2342.34 | 255315.32 |
| 114 | 2034-06 | 3049.78 | 707.44 | 2342.34 | 252972.97 |
| 115 | 2034-07 | 3043.29 | 700.95 | 2342.34 | 250630.63 |
| 116 | 2034-08 | 3036.80 | 694.46 | 2342.34 | 248288.29 |
| 117 | 2034-09 | 3030.31 | 687.97 | 2342.34 | 245945.95 |
| 118 | 2034-10 | 3023.82 | 681.48 | 2342.34 | 243603.60 |
| 119 | 2034-11 | 3017.33 | 674.98 | 2342.34 | 241261.26 |
| 120 | 2034-12 | 3010.84 | 668.49 | 2342.34 | 238918.92 |
| 121 | 2035-01 | 3004.35 | 662.00 | 2342.34 | 236576.58 |
| 122 | 2035-02 | 2997.86 | 655.51 | 2342.34 | 234234.23 |
| 123 | 2035-03 | 2991.37 | 649.02 | 2342.34 | 231891.89 |
| 124 | 2035-04 | 2984.88 | 642.53 | 2342.34 | 229549.55 |
| 125 | 2035-05 | 2978.39 | 636.04 | 2342.34 | 227207.21 |
| 126 | 2035-06 | 2971.90 | 629.55 | 2342.34 | 224864.86 |
| 127 | 2035-07 | 2965.41 | 623.06 | 2342.34 | 222522.52 |
| 128 | 2035-08 | 2958.92 | 616.57 | 2342.34 | 220180.18 |
| 129 | 2035-09 | 2952.42 | 610.08 | 2342.34 | 217837.84 |
| 130 | 2035-10 | 2945.93 | 603.59 | 2342.34 | 215495.50 |
| 131 | 2035-11 | 2939.44 | 597.10 | 2342.34 | 213153.15 |
| 132 | 2035-12 | 2932.95 | 590.61 | 2342.34 | 210810.81 |
| 133 | 2036-01 | 2926.46 | 584.12 | 2342.34 | 208468.47 |
| 134 | 2036-02 | 2919.97 | 577.63 | 2342.34 | 206126.13 |
| 135 | 2036-03 | 2913.48 | 571.14 | 2342.34 | 203783.78 |
| 136 | 2036-04 | 2906.99 | 564.65 | 2342.34 | 201441.44 |
| 137 | 2036-05 | 2900.50 | 558.16 | 2342.34 | 199099.10 |
| 138 | 2036-06 | 2894.01 | 551.67 | 2342.34 | 196756.76 |
| 139 | 2036-07 | 2887.52 | 545.18 | 2342.34 | 194414.41 |
| 140 | 2036-08 | 2881.03 | 538.69 | 2342.34 | 192072.07 |
| 141 | 2036-09 | 2874.54 | 532.20 | 2342.34 | 189729.73 |
| 142 | 2036-10 | 2868.05 | 525.71 | 2342.34 | 187387.39 |
| 143 | 2036-11 | 2861.56 | 519.22 | 2342.34 | 185045.05 |
| 144 | 2036-12 | 2855.07 | 512.73 | 2342.34 | 182702.70 |
| 145 | 2037-01 | 2848.58 | 506.24 | 2342.34 | 180360.36 |
| 146 | 2037-02 | 2842.09 | 499.75 | 2342.34 | 178018.02 |
| 147 | 2037-03 | 2835.60 | 493.26 | 2342.34 | 175675.68 |
| 148 | 2037-04 | 2829.11 | 486.77 | 2342.34 | 173333.33 |
| 149 | 2037-05 | 2822.62 | 480.28 | 2342.34 | 170990.99 |
| 150 | 2037-06 | 2816.13 | 473.79 | 2342.34 | 168648.65 |
| 151 | 2037-07 | 2809.64 | 467.30 | 2342.34 | 166306.31 |
| 152 | 2037-08 | 2803.15 | 460.81 | 2342.34 | 163963.96 |
| 153 | 2037-09 | 2796.66 | 454.32 | 2342.34 | 161621.62 |
| 154 | 2037-10 | 2790.17 | 447.83 | 2342.34 | 159279.28 |
| 155 | 2037-11 | 2783.68 | 441.34 | 2342.34 | 156936.94 |
| 156 | 2037-12 | 2777.19 | 434.85 | 2342.34 | 154594.59 |
| 157 | 2038-01 | 2770.70 | 428.36 | 2342.34 | 152252.25 |
| 158 | 2038-02 | 2764.21 | 421.87 | 2342.34 | 149909.91 |
| 159 | 2038-03 | 2757.72 | 415.38 | 2342.34 | 147567.57 |
| 160 | 2038-04 | 2751.23 | 408.89 | 2342.34 | 145225.23 |
| 161 | 2038-05 | 2744.74 | 402.39 | 2342.34 | 142882.88 |
| 162 | 2038-06 | 2738.25 | 395.90 | 2342.34 | 140540.54 |
| 163 | 2038-07 | 2731.76 | 389.41 | 2342.34 | 138198.20 |
| 164 | 2038-08 | 2725.27 | 382.92 | 2342.34 | 135855.86 |
| 165 | 2038-09 | 2718.78 | 376.43 | 2342.34 | 133513.51 |
| 166 | 2038-10 | 2712.29 | 369.94 | 2342.34 | 131171.17 |
| 167 | 2038-11 | 2705.80 | 363.45 | 2342.34 | 128828.83 |
| 168 | 2038-12 | 2699.31 | 356.96 | 2342.34 | 126486.49 |
| 169 | 2039-01 | 2692.82 | 350.47 | 2342.34 | 124144.14 |
| 170 | 2039-02 | 2686.33 | 343.98 | 2342.34 | 121801.80 |
| 171 | 2039-03 | 2679.83 | 337.49 | 2342.34 | 119459.46 |
| 172 | 2039-04 | 2673.34 | 331.00 | 2342.34 | 117117.12 |
| 173 | 2039-05 | 2666.85 | 324.51 | 2342.34 | 114774.77 |
| 174 | 2039-06 | 2660.36 | 318.02 | 2342.34 | 112432.43 |
| 175 | 2039-07 | 2653.87 | 311.53 | 2342.34 | 110090.09 |
| 176 | 2039-08 | 2647.38 | 305.04 | 2342.34 | 107747.75 |
| 177 | 2039-09 | 2640.89 | 298.55 | 2342.34 | 105405.41 |
| 178 | 2039-10 | 2634.40 | 292.06 | 2342.34 | 103063.06 |
| 179 | 2039-11 | 2627.91 | 285.57 | 2342.34 | 100720.72 |
| 180 | 2039-12 | 2621.42 | 279.08 | 2342.34 | 98378.38 |
| 181 | 2040-01 | 2614.93 | 272.59 | 2342.34 | 96036.04 |
| 182 | 2040-02 | 2608.44 | 266.10 | 2342.34 | 93693.69 |
| 183 | 2040-03 | 2601.95 | 259.61 | 2342.34 | 91351.35 |
| 184 | 2040-04 | 2595.46 | 253.12 | 2342.34 | 89009.01 |
| 185 | 2040-05 | 2588.97 | 246.63 | 2342.34 | 86666.67 |
| 186 | 2040-06 | 2582.48 | 240.14 | 2342.34 | 84324.32 |
| 187 | 2040-07 | 2575.99 | 233.65 | 2342.34 | 81981.98 |
| 188 | 2040-08 | 2569.50 | 227.16 | 2342.34 | 79639.64 |
| 189 | 2040-09 | 2563.01 | 220.67 | 2342.34 | 77297.30 |
| 190 | 2040-10 | 2556.52 | 214.18 | 2342.34 | 74954.95 |
| 191 | 2040-11 | 2550.03 | 207.69 | 2342.34 | 72612.61 |
| 192 | 2040-12 | 2543.54 | 201.20 | 2342.34 | 70270.27 |
| 193 | 2041-01 | 2537.05 | 194.71 | 2342.34 | 67927.93 |
| 194 | 2041-02 | 2530.56 | 188.22 | 2342.34 | 65585.59 |
| 195 | 2041-03 | 2524.07 | 181.73 | 2342.34 | 63243.24 |
| 196 | 2041-04 | 2517.58 | 175.24 | 2342.34 | 60900.90 |
| 197 | 2041-05 | 2511.09 | 168.75 | 2342.34 | 58558.56 |
| 198 | 2041-06 | 2504.60 | 162.26 | 2342.34 | 56216.22 |
| 199 | 2041-07 | 2498.11 | 155.77 | 2342.34 | 53873.87 |
| 200 | 2041-08 | 2491.62 | 149.28 | 2342.34 | 51531.53 |
| 201 | 2041-09 | 2485.13 | 142.79 | 2342.34 | 49189.19 |
| 202 | 2041-10 | 2478.64 | 136.30 | 2342.34 | 46846.85 |
| 203 | 2041-11 | 2472.15 | 129.80 | 2342.34 | 44504.50 |
| 204 | 2041-12 | 2465.66 | 123.31 | 2342.34 | 42162.16 |
| 205 | 2042-01 | 2459.17 | 116.82 | 2342.34 | 39819.82 |
| 206 | 2042-02 | 2452.68 | 110.33 | 2342.34 | 37477.48 |
| 207 | 2042-03 | 2446.19 | 103.84 | 2342.34 | 35135.14 |
| 208 | 2042-04 | 2439.70 | 97.35 | 2342.34 | 32792.79 |
| 209 | 2042-05 | 2433.21 | 90.86 | 2342.34 | 30450.45 |
| 210 | 2042-06 | 2426.72 | 84.37 | 2342.34 | 28108.11 |
| 211 | 2042-07 | 2420.23 | 77.88 | 2342.34 | 25765.77 |
| 212 | 2042-08 | 2413.73 | 71.39 | 2342.34 | 23423.42 |
| 213 | 2042-09 | 2407.24 | 64.90 | 2342.34 | 21081.08 |
| 214 | 2042-10 | 2400.75 | 58.41 | 2342.34 | 18738.74 |
| 215 | 2042-11 | 2394.26 | 51.92 | 2342.34 | 16396.40 |
| 216 | 2042-12 | 2387.77 | 45.43 | 2342.34 | 14054.05 |
| 217 | 2043-01 | 2381.28 | 38.94 | 2342.34 | 11711.71 |
| 218 | 2043-02 | 2374.79 | 32.45 | 2342.34 | 9369.37 |
| 219 | 2043-03 | 2368.30 | 25.96 | 2342.34 | 7027.03 |
| 220 | 2043-04 | 2361.81 | 19.47 | 2342.34 | 4684.68 |
| 221 | 2043-05 | 2355.32 | 12.98 | 2342.34 | 2342.34 |
| 222 | 2043-06 | 2348.83 | 6.49 | 2342.34 | 0.00 |