贷款94万（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：94万
还款月数：18年6个月
每月还款：5453.03元
利息总额：27.06万
本息合计：121.06万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 5453.03 | 2232.50 | 3220.53 | 936779.47 |
| 2 | 2025-06 | 5453.03 | 2224.85 | 3228.18 | 933551.28 |
| 3 | 2025-07 | 5453.03 | 2217.18 | 3235.85 | 930315.43 |
| 4 | 2025-08 | 5453.03 | 2209.50 | 3243.54 | 927071.90 |
| 5 | 2025-09 | 5453.03 | 2201.80 | 3251.24 | 923820.66 |
| 6 | 2025-10 | 5453.03 | 2194.07 | 3258.96 | 920561.70 |
| 7 | 2025-11 | 5453.03 | 2186.33 | 3266.70 | 917295.00 |
| 8 | 2025-12 | 5453.03 | 2178.58 | 3274.46 | 914020.54 |
| 9 | 2026-01 | 5453.03 | 2170.80 | 3282.24 | 910738.30 |
| 10 | 2026-02 | 5453.03 | 2163.00 | 3290.03 | 907448.27 |
| 11 | 2026-03 | 5453.03 | 2155.19 | 3297.85 | 904150.42 |
| 12 | 2026-04 | 5453.03 | 2147.36 | 3305.68 | 900844.75 |
| 13 | 2026-05 | 5453.03 | 2139.51 | 3313.53 | 897531.22 |
| 14 | 2026-06 | 5453.03 | 2131.64 | 3321.40 | 894209.82 |
| 15 | 2026-07 | 5453.03 | 2123.75 | 3329.29 | 890880.53 |
| 16 | 2026-08 | 5453.03 | 2115.84 | 3337.19 | 887543.34 |
| 17 | 2026-09 | 5453.03 | 2107.92 | 3345.12 | 884198.22 |
| 18 | 2026-10 | 5453.03 | 2099.97 | 3353.06 | 880845.16 |
| 19 | 2026-11 | 5453.03 | 2092.01 | 3361.03 | 877484.13 |
| 20 | 2026-12 | 5453.03 | 2084.02 | 3369.01 | 874115.12 |
| 21 | 2027-01 | 5453.03 | 2076.02 | 3377.01 | 870738.11 |
| 22 | 2027-02 | 5453.03 | 2068.00 | 3385.03 | 867353.08 |
| 23 | 2027-03 | 5453.03 | 2059.96 | 3393.07 | 863960.01 |
| 24 | 2027-04 | 5453.03 | 2051.91 | 3401.13 | 860558.88 |
| 25 | 2027-05 | 5453.03 | 2043.83 | 3409.21 | 857149.67 |
| 26 | 2027-06 | 5453.03 | 2035.73 | 3417.30 | 853732.37 |
| 27 | 2027-07 | 5453.03 | 2027.61 | 3425.42 | 850306.94 |
| 28 | 2027-08 | 5453.03 | 2019.48 | 3433.56 | 846873.39 |
| 29 | 2027-09 | 5453.03 | 2011.32 | 3441.71 | 843431.68 |
| 30 | 2027-10 | 5453.03 | 2003.15 | 3449.88 | 839981.79 |
| 31 | 2027-11 | 5453.03 | 1994.96 | 3458.08 | 836523.72 |
| 32 | 2027-12 | 5453.03 | 1986.74 | 3466.29 | 833057.43 |
| 33 | 2028-01 | 5453.03 | 1978.51 | 3474.52 | 829582.90 |
| 34 | 2028-02 | 5453.03 | 1970.26 | 3482.78 | 826100.13 |
| 35 | 2028-03 | 5453.03 | 1961.99 | 3491.05 | 822609.08 |
| 36 | 2028-04 | 5453.03 | 1953.70 | 3499.34 | 819109.74 |
| 37 | 2028-05 | 5453.03 | 1945.39 | 3507.65 | 815602.09 |
| 38 | 2028-06 | 5453.03 | 1937.05 | 3515.98 | 812086.11 |
| 39 | 2028-07 | 5453.03 | 1928.70 | 3524.33 | 808561.78 |
| 40 | 2028-08 | 5453.03 | 1920.33 | 3532.70 | 805029.08 |
| 41 | 2028-09 | 5453.03 | 1911.94 | 3541.09 | 801487.99 |
| 42 | 2028-10 | 5453.03 | 1903.53 | 3549.50 | 797938.49 |
| 43 | 2028-11 | 5453.03 | 1895.10 | 3557.93 | 794380.56 |
| 44 | 2028-12 | 5453.03 | 1886.65 | 3566.38 | 790814.18 |
| 45 | 2029-01 | 5453.03 | 1878.18 | 3574.85 | 787239.33 |
| 46 | 2029-02 | 5453.03 | 1869.69 | 3583.34 | 783655.99 |
| 47 | 2029-03 | 5453.03 | 1861.18 | 3591.85 | 780064.14 |
| 48 | 2029-04 | 5453.03 | 1852.65 | 3600.38 | 776463.75 |
| 49 | 2029-05 | 5453.03 | 1844.10 | 3608.93 | 772854.82 |
| 50 | 2029-06 | 5453.03 | 1835.53 | 3617.50 | 769237.32 |
| 51 | 2029-07 | 5453.03 | 1826.94 | 3626.10 | 765611.22 |
| 52 | 2029-08 | 5453.03 | 1818.33 | 3634.71 | 761976.51 |
| 53 | 2029-09 | 5453.03 | 1809.69 | 3643.34 | 758333.17 |
| 54 | 2029-10 | 5453.03 | 1801.04 | 3651.99 | 754681.18 |
| 55 | 2029-11 | 5453.03 | 1792.37 | 3660.67 | 751020.51 |
| 56 | 2029-12 | 5453.03 | 1783.67 | 3669.36 | 747351.15 |
| 57 | 2030-01 | 5453.03 | 1774.96 | 3678.08 | 743673.07 |
| 58 | 2030-02 | 5453.03 | 1766.22 | 3686.81 | 739986.26 |
| 59 | 2030-03 | 5453.03 | 1757.47 | 3695.57 | 736290.70 |
| 60 | 2030-04 | 5453.03 | 1748.69 | 3704.34 | 732586.35 |
| 61 | 2030-05 | 5453.03 | 1739.89 | 3713.14 | 728873.21 |
| 62 | 2030-06 | 5453.03 | 1731.07 | 3721.96 | 725151.25 |
| 63 | 2030-07 | 5453.03 | 1722.23 | 3730.80 | 721420.45 |
| 64 | 2030-08 | 5453.03 | 1713.37 | 3739.66 | 717680.79 |
| 65 | 2030-09 | 5453.03 | 1704.49 | 3748.54 | 713932.24 |
| 66 | 2030-10 | 5453.03 | 1695.59 | 3757.45 | 710174.80 |
| 67 | 2030-11 | 5453.03 | 1686.67 | 3766.37 | 706408.43 |
| 68 | 2030-12 | 5453.03 | 1677.72 | 3775.31 | 702633.11 |
| 69 | 2031-01 | 5453.03 | 1668.75 | 3784.28 | 698848.83 |
| 70 | 2031-02 | 5453.03 | 1659.77 | 3793.27 | 695055.56 |
| 71 | 2031-03 | 5453.03 | 1650.76 | 3802.28 | 691253.29 |
| 72 | 2031-04 | 5453.03 | 1641.73 | 3811.31 | 687441.98 |
| 73 | 2031-05 | 5453.03 | 1632.67 | 3820.36 | 683621.62 |
| 74 | 2031-06 | 5453.03 | 1623.60 | 3829.43 | 679792.19 |
| 75 | 2031-07 | 5453.03 | 1614.51 | 3838.53 | 675953.66 |
| 76 | 2031-08 | 5453.03 | 1605.39 | 3847.64 | 672106.01 |
| 77 | 2031-09 | 5453.03 | 1596.25 | 3856.78 | 668249.23 |
| 78 | 2031-10 | 5453.03 | 1587.09 | 3865.94 | 664383.29 |
| 79 | 2031-11 | 5453.03 | 1577.91 | 3875.12 | 660508.16 |
| 80 | 2031-12 | 5453.03 | 1568.71 | 3884.33 | 656623.83 |
| 81 | 2032-01 | 5453.03 | 1559.48 | 3893.55 | 652730.28 |
| 82 | 2032-02 | 5453.03 | 1550.23 | 3902.80 | 648827.48 |
| 83 | 2032-03 | 5453.03 | 1540.97 | 3912.07 | 644915.41 |
| 84 | 2032-04 | 5453.03 | 1531.67 | 3921.36 | 640994.05 |
| 85 | 2032-05 | 5453.03 | 1522.36 | 3930.67 | 637063.38 |
| 86 | 2032-06 | 5453.03 | 1513.03 | 3940.01 | 633123.37 |
| 87 | 2032-07 | 5453.03 | 1503.67 | 3949.37 | 629174.00 |
| 88 | 2032-08 | 5453.03 | 1494.29 | 3958.75 | 625215.26 |
| 89 | 2032-09 | 5453.03 | 1484.89 | 3968.15 | 621247.11 |
| 90 | 2032-10 | 5453.03 | 1475.46 | 3977.57 | 617269.53 |
| 91 | 2032-11 | 5453.03 | 1466.02 | 3987.02 | 613282.51 |
| 92 | 2032-12 | 5453.03 | 1456.55 | 3996.49 | 609286.03 |
| 93 | 2033-01 | 5453.03 | 1447.05 | 4005.98 | 605280.05 |
| 94 | 2033-02 | 5453.03 | 1437.54 | 4015.49 | 601264.55 |
| 95 | 2033-03 | 5453.03 | 1428.00 | 4025.03 | 597239.52 |
| 96 | 2033-04 | 5453.03 | 1418.44 | 4034.59 | 593204.93 |
| 97 | 2033-05 | 5453.03 | 1408.86 | 4044.17 | 589160.76 |
| 98 | 2033-06 | 5453.03 | 1399.26 | 4053.78 | 585106.98 |
| 99 | 2033-07 | 5453.03 | 1389.63 | 4063.41 | 581043.57 |
| 100 | 2033-08 | 5453.03 | 1379.98 | 4073.06 | 576970.52 |
| 101 | 2033-09 | 5453.03 | 1370.30 | 4082.73 | 572887.79 |
| 102 | 2033-10 | 5453.03 | 1360.61 | 4092.43 | 568795.36 |
| 103 | 2033-11 | 5453.03 | 1350.89 | 4102.15 | 564693.21 |
| 104 | 2033-12 | 5453.03 | 1341.15 | 4111.89 | 560581.33 |
| 105 | 2034-01 | 5453.03 | 1331.38 | 4121.65 | 556459.67 |
| 106 | 2034-02 | 5453.03 | 1321.59 | 4131.44 | 552328.23 |
| 107 | 2034-03 | 5453.03 | 1311.78 | 4141.26 | 548186.97 |
| 108 | 2034-04 | 5453.03 | 1301.94 | 4151.09 | 544035.88 |
| 109 | 2034-05 | 5453.03 | 1292.09 | 4160.95 | 539874.93 |
| 110 | 2034-06 | 5453.03 | 1282.20 | 4170.83 | 535704.10 |
| 111 | 2034-07 | 5453.03 | 1272.30 | 4180.74 | 531523.36 |
| 112 | 2034-08 | 5453.03 | 1262.37 | 4190.67 | 527332.70 |
| 113 | 2034-09 | 5453.03 | 1252.42 | 4200.62 | 523132.08 |
| 114 | 2034-10 | 5453.03 | 1242.44 | 4210.60 | 518921.48 |
| 115 | 2034-11 | 5453.03 | 1232.44 | 4220.60 | 514700.89 |
| 116 | 2034-12 | 5453.03 | 1222.41 | 4230.62 | 510470.27 |
| 117 | 2035-01 | 5453.03 | 1212.37 | 4240.67 | 506229.60 |
| 118 | 2035-02 | 5453.03 | 1202.30 | 4250.74 | 501978.86 |
| 119 | 2035-03 | 5453.03 | 1192.20 | 4260.83 | 497718.02 |
| 120 | 2035-04 | 5453.03 | 1182.08 | 4270.95 | 493447.07 |
| 121 | 2035-05 | 5453.03 | 1171.94 | 4281.10 | 489165.97 |
| 122 | 2035-06 | 5453.03 | 1161.77 | 4291.27 | 484874.71 |
| 123 | 2035-07 | 5453.03 | 1151.58 | 4301.46 | 480573.25 |
| 124 | 2035-08 | 5453.03 | 1141.36 | 4311.67 | 476261.58 |
| 125 | 2035-09 | 5453.03 | 1131.12 | 4321.91 | 471939.66 |
| 126 | 2035-10 | 5453.03 | 1120.86 | 4332.18 | 467607.48 |
| 127 | 2035-11 | 5453.03 | 1110.57 | 4342.47 | 463265.02 |
| 128 | 2035-12 | 5453.03 | 1100.25 | 4352.78 | 458912.24 |
| 129 | 2036-01 | 5453.03 | 1089.92 | 4363.12 | 454549.12 |
| 130 | 2036-02 | 5453.03 | 1079.55 | 4373.48 | 450175.64 |
| 131 | 2036-03 | 5453.03 | 1069.17 | 4383.87 | 445791.77 |
| 132 | 2036-04 | 5453.03 | 1058.76 | 4394.28 | 441397.49 |
| 133 | 2036-05 | 5453.03 | 1048.32 | 4404.72 | 436992.78 |
| 134 | 2036-06 | 5453.03 | 1037.86 | 4415.18 | 432577.60 |
| 135 | 2036-07 | 5453.03 | 1027.37 | 4425.66 | 428151.94 |
| 136 | 2036-08 | 5453.03 | 1016.86 | 4436.17 | 423715.76 |
| 137 | 2036-09 | 5453.03 | 1006.32 | 4446.71 | 419269.05 |
| 138 | 2036-10 | 5453.03 | 995.76 | 4457.27 | 414811.78 |
| 139 | 2036-11 | 5453.03 | 985.18 | 4467.86 | 410343.93 |
| 140 | 2036-12 | 5453.03 | 974.57 | 4478.47 | 405865.46 |
| 141 | 2037-01 | 5453.03 | 963.93 | 4489.10 | 401376.35 |
| 142 | 2037-02 | 5453.03 | 953.27 | 4499.77 | 396876.59 |
| 143 | 2037-03 | 5453.03 | 942.58 | 4510.45 | 392366.13 |
| 144 | 2037-04 | 5453.03 | 931.87 | 4521.17 | 387844.97 |
| 145 | 2037-05 | 5453.03 | 921.13 | 4531.90 | 383313.07 |
| 146 | 2037-06 | 5453.03 | 910.37 | 4542.67 | 378770.40 |
| 147 | 2037-07 | 5453.03 | 899.58 | 4553.45 | 374216.95 |
| 148 | 2037-08 | 5453.03 | 888.77 | 4564.27 | 369652.68 |
| 149 | 2037-09 | 5453.03 | 877.93 | 4575.11 | 365077.57 |
| 150 | 2037-10 | 5453.03 | 867.06 | 4585.98 | 360491.59 |
| 151 | 2037-11 | 5453.03 | 856.17 | 4596.87 | 355894.72 |
| 152 | 2037-12 | 5453.03 | 845.25 | 4607.78 | 351286.94 |
| 153 | 2038-01 | 5453.03 | 834.31 | 4618.73 | 346668.21 |
| 154 | 2038-02 | 5453.03 | 823.34 | 4629.70 | 342038.51 |
| 155 | 2038-03 | 5453.03 | 812.34 | 4640.69 | 337397.82 |
| 156 | 2038-04 | 5453.03 | 801.32 | 4651.71 | 332746.11 |
| 157 | 2038-05 | 5453.03 | 790.27 | 4662.76 | 328083.34 |
| 158 | 2038-06 | 5453.03 | 779.20 | 4673.84 | 323409.51 |
| 159 | 2038-07 | 5453.03 | 768.10 | 4684.94 | 318724.57 |
| 160 | 2038-08 | 5453.03 | 756.97 | 4696.06 | 314028.51 |
| 161 | 2038-09 | 5453.03 | 745.82 | 4707.22 | 309321.29 |
| 162 | 2038-10 | 5453.03 | 734.64 | 4718.40 | 304602.89 |
| 163 | 2038-11 | 5453.03 | 723.43 | 4729.60 | 299873.29 |
| 164 | 2038-12 | 5453.03 | 712.20 | 4740.84 | 295132.45 |
| 165 | 2039-01 | 5453.03 | 700.94 | 4752.10 | 290380.36 |
| 166 | 2039-02 | 5453.03 | 689.65 | 4763.38 | 285616.98 |
| 167 | 2039-03 | 5453.03 | 678.34 | 4774.69 | 280842.28 |
| 168 | 2039-04 | 5453.03 | 667.00 | 4786.03 | 276056.25 |
| 169 | 2039-05 | 5453.03 | 655.63 | 4797.40 | 271258.85 |
| 170 | 2039-06 | 5453.03 | 644.24 | 4808.79 | 266450.05 |
| 171 | 2039-07 | 5453.03 | 632.82 | 4820.22 | 261629.84 |
| 172 | 2039-08 | 5453.03 | 621.37 | 4831.66 | 256798.17 |
| 173 | 2039-09 | 5453.03 | 609.90 | 4843.14 | 251955.03 |
| 174 | 2039-10 | 5453.03 | 598.39 | 4854.64 | 247100.39 |
| 175 | 2039-11 | 5453.03 | 586.86 | 4866.17 | 242234.22 |
| 176 | 2039-12 | 5453.03 | 575.31 | 4877.73 | 237356.49 |
| 177 | 2040-01 | 5453.03 | 563.72 | 4889.31 | 232467.18 |
| 178 | 2040-02 | 5453.03 | 552.11 | 4900.93 | 227566.25 |
| 179 | 2040-03 | 5453.03 | 540.47 | 4912.56 | 222653.69 |
| 180 | 2040-04 | 5453.03 | 528.80 | 4924.23 | 217729.46 |
| 181 | 2040-05 | 5453.03 | 517.11 | 4935.93 | 212793.53 |
| 182 | 2040-06 | 5453.03 | 505.38 | 4947.65 | 207845.88 |
| 183 | 2040-07 | 5453.03 | 493.63 | 4959.40 | 202886.48 |
| 184 | 2040-08 | 5453.03 | 481.86 | 4971.18 | 197915.30 |
| 185 | 2040-09 | 5453.03 | 470.05 | 4982.99 | 192932.31 |
| 186 | 2040-10 | 5453.03 | 458.21 | 4994.82 | 187937.49 |
| 187 | 2040-11 | 5453.03 | 446.35 | 5006.68 | 182930.81 |
| 188 | 2040-12 | 5453.03 | 434.46 | 5018.57 | 177912.24 |
| 189 | 2041-01 | 5453.03 | 422.54 | 5030.49 | 172881.74 |
| 190 | 2041-02 | 5453.03 | 410.59 | 5042.44 | 167839.30 |
| 191 | 2041-03 | 5453.03 | 398.62 | 5054.42 | 162784.89 |
| 192 | 2041-04 | 5453.03 | 386.61 | 5066.42 | 157718.47 |
| 193 | 2041-05 | 5453.03 | 374.58 | 5078.45 | 152640.01 |
| 194 | 2041-06 | 5453.03 | 362.52 | 5090.51 | 147549.50 |
| 195 | 2041-07 | 5453.03 | 350.43 | 5102.60 | 142446.89 |
| 196 | 2041-08 | 5453.03 | 338.31 | 5114.72 | 137332.17 |
| 197 | 2041-09 | 5453.03 | 326.16 | 5126.87 | 132205.30 |
| 198 | 2041-10 | 5453.03 | 313.99 | 5139.05 | 127066.25 |
| 199 | 2041-11 | 5453.03 | 301.78 | 5151.25 | 121915.00 |
| 200 | 2041-12 | 5453.03 | 289.55 | 5163.49 | 116751.51 |
| 201 | 2042-01 | 5453.03 | 277.28 | 5175.75 | 111575.76 |
| 202 | 2042-02 | 5453.03 | 264.99 | 5188.04 | 106387.72 |
| 203 | 2042-03 | 5453.03 | 252.67 | 5200.36 | 101187.36 |
| 204 | 2042-04 | 5453.03 | 240.32 | 5212.71 | 95974.64 |
| 205 | 2042-05 | 5453.03 | 227.94 | 5225.09 | 90749.55 |
| 206 | 2042-06 | 5453.03 | 215.53 | 5237.50 | 85512.04 |
| 207 | 2042-07 | 5453.03 | 203.09 | 5249.94 | 80262.10 |
| 208 | 2042-08 | 5453.03 | 190.62 | 5262.41 | 74999.69 |
| 209 | 2042-09 | 5453.03 | 178.12 | 5274.91 | 69724.78 |
| 210 | 2042-10 | 5453.03 | 165.60 | 5287.44 | 64437.34 |
| 211 | 2042-11 | 5453.03 | 153.04 | 5300.00 | 59137.34 |
| 212 | 2042-12 | 5453.03 | 140.45 | 5312.58 | 53824.76 |
| 213 | 2043-01 | 5453.03 | 127.83 | 5325.20 | 48499.56 |
| 214 | 2043-02 | 5453.03 | 115.19 | 5337.85 | 43161.71 |
| 215 | 2043-03 | 5453.03 | 102.51 | 5350.53 | 37811.18 |
| 216 | 2043-04 | 5453.03 | 89.80 | 5363.23 | 32447.95 |
| 217 | 2043-05 | 5453.03 | 77.06 | 5375.97 | 27071.98 |
| 218 | 2043-06 | 5453.03 | 64.30 | 5388.74 | 21683.24 |
| 219 | 2043-07 | 5453.03 | 51.50 | 5401.54 | 16281.70 |
| 220 | 2043-08 | 5453.03 | 38.67 | 5414.37 | 10867.34 |
| 221 | 2043-09 | 5453.03 | 25.81 | 5427.22 | 5440.11 |
| 222 | 2043-10 | 5453.03 | 12.92 | 5440.11 | 0.00 |
等额本金还款方式：
贷款总额：94万
还款月数：18年6个月
首月还款：6466.73元
每月递减：10.06元
利息总额：24.89万
本息合计：118.89万
节省利息：21649.95元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 6466.73 | 2232.50 | 4234.23 | 935765.77 |
| 2 | 2025-06 | 6456.68 | 2222.44 | 4234.23 | 931531.53 |
| 3 | 2025-07 | 6446.62 | 2212.39 | 4234.23 | 927297.30 |
| 4 | 2025-08 | 6436.57 | 2202.33 | 4234.23 | 923063.06 |
| 5 | 2025-09 | 6426.51 | 2192.27 | 4234.23 | 918828.83 |
| 6 | 2025-10 | 6416.45 | 2182.22 | 4234.23 | 914594.59 |
| 7 | 2025-11 | 6406.40 | 2172.16 | 4234.23 | 910360.36 |
| 8 | 2025-12 | 6396.34 | 2162.11 | 4234.23 | 906126.13 |
| 9 | 2026-01 | 6386.28 | 2152.05 | 4234.23 | 901891.89 |
| 10 | 2026-02 | 6376.23 | 2141.99 | 4234.23 | 897657.66 |
| 11 | 2026-03 | 6366.17 | 2131.94 | 4234.23 | 893423.42 |
| 12 | 2026-04 | 6356.11 | 2121.88 | 4234.23 | 889189.19 |
| 13 | 2026-05 | 6346.06 | 2111.82 | 4234.23 | 884954.95 |
| 14 | 2026-06 | 6336.00 | 2101.77 | 4234.23 | 880720.72 |
| 15 | 2026-07 | 6325.95 | 2091.71 | 4234.23 | 876486.49 |
| 16 | 2026-08 | 6315.89 | 2081.66 | 4234.23 | 872252.25 |
| 17 | 2026-09 | 6305.83 | 2071.60 | 4234.23 | 868018.02 |
| 18 | 2026-10 | 6295.78 | 2061.54 | 4234.23 | 863783.78 |
| 19 | 2026-11 | 6285.72 | 2051.49 | 4234.23 | 859549.55 |
| 20 | 2026-12 | 6275.66 | 2041.43 | 4234.23 | 855315.32 |
| 21 | 2027-01 | 6265.61 | 2031.37 | 4234.23 | 851081.08 |
| 22 | 2027-02 | 6255.55 | 2021.32 | 4234.23 | 846846.85 |
| 23 | 2027-03 | 6245.50 | 2011.26 | 4234.23 | 842612.61 |
| 24 | 2027-04 | 6235.44 | 2001.20 | 4234.23 | 838378.38 |
| 25 | 2027-05 | 6225.38 | 1991.15 | 4234.23 | 834144.14 |
| 26 | 2027-06 | 6215.33 | 1981.09 | 4234.23 | 829909.91 |
| 27 | 2027-07 | 6205.27 | 1971.04 | 4234.23 | 825675.68 |
| 28 | 2027-08 | 6195.21 | 1960.98 | 4234.23 | 821441.44 |
| 29 | 2027-09 | 6185.16 | 1950.92 | 4234.23 | 817207.21 |
| 30 | 2027-10 | 6175.10 | 1940.87 | 4234.23 | 812972.97 |
| 31 | 2027-11 | 6165.05 | 1930.81 | 4234.23 | 808738.74 |
| 32 | 2027-12 | 6154.99 | 1920.75 | 4234.23 | 804504.50 |
| 33 | 2028-01 | 6144.93 | 1910.70 | 4234.23 | 800270.27 |
| 34 | 2028-02 | 6134.88 | 1900.64 | 4234.23 | 796036.04 |
| 35 | 2028-03 | 6124.82 | 1890.59 | 4234.23 | 791801.80 |
| 36 | 2028-04 | 6114.76 | 1880.53 | 4234.23 | 787567.57 |
| 37 | 2028-05 | 6104.71 | 1870.47 | 4234.23 | 783333.33 |
| 38 | 2028-06 | 6094.65 | 1860.42 | 4234.23 | 779099.10 |
| 39 | 2028-07 | 6084.59 | 1850.36 | 4234.23 | 774864.86 |
| 40 | 2028-08 | 6074.54 | 1840.30 | 4234.23 | 770630.63 |
| 41 | 2028-09 | 6064.48 | 1830.25 | 4234.23 | 766396.40 |
| 42 | 2028-10 | 6054.43 | 1820.19 | 4234.23 | 762162.16 |
| 43 | 2028-11 | 6044.37 | 1810.14 | 4234.23 | 757927.93 |
| 44 | 2028-12 | 6034.31 | 1800.08 | 4234.23 | 753693.69 |
| 45 | 2029-01 | 6024.26 | 1790.02 | 4234.23 | 749459.46 |
| 46 | 2029-02 | 6014.20 | 1779.97 | 4234.23 | 745225.23 |
| 47 | 2029-03 | 6004.14 | 1769.91 | 4234.23 | 740990.99 |
| 48 | 2029-04 | 5994.09 | 1759.85 | 4234.23 | 736756.76 |
| 49 | 2029-05 | 5984.03 | 1749.80 | 4234.23 | 732522.52 |
| 50 | 2029-06 | 5973.98 | 1739.74 | 4234.23 | 728288.29 |
| 51 | 2029-07 | 5963.92 | 1729.68 | 4234.23 | 724054.05 |
| 52 | 2029-08 | 5953.86 | 1719.63 | 4234.23 | 719819.82 |
| 53 | 2029-09 | 5943.81 | 1709.57 | 4234.23 | 715585.59 |
| 54 | 2029-10 | 5933.75 | 1699.52 | 4234.23 | 711351.35 |
| 55 | 2029-11 | 5923.69 | 1689.46 | 4234.23 | 707117.12 |
| 56 | 2029-12 | 5913.64 | 1679.40 | 4234.23 | 702882.88 |
| 57 | 2030-01 | 5903.58 | 1669.35 | 4234.23 | 698648.65 |
| 58 | 2030-02 | 5893.52 | 1659.29 | 4234.23 | 694414.41 |
| 59 | 2030-03 | 5883.47 | 1649.23 | 4234.23 | 690180.18 |
| 60 | 2030-04 | 5873.41 | 1639.18 | 4234.23 | 685945.95 |
| 61 | 2030-05 | 5863.36 | 1629.12 | 4234.23 | 681711.71 |
| 62 | 2030-06 | 5853.30 | 1619.07 | 4234.23 | 677477.48 |
| 63 | 2030-07 | 5843.24 | 1609.01 | 4234.23 | 673243.24 |
| 64 | 2030-08 | 5833.19 | 1598.95 | 4234.23 | 669009.01 |
| 65 | 2030-09 | 5823.13 | 1588.90 | 4234.23 | 664774.77 |
| 66 | 2030-10 | 5813.07 | 1578.84 | 4234.23 | 660540.54 |
| 67 | 2030-11 | 5803.02 | 1568.78 | 4234.23 | 656306.31 |
| 68 | 2030-12 | 5792.96 | 1558.73 | 4234.23 | 652072.07 |
| 69 | 2031-01 | 5782.91 | 1548.67 | 4234.23 | 647837.84 |
| 70 | 2031-02 | 5772.85 | 1538.61 | 4234.23 | 643603.60 |
| 71 | 2031-03 | 5762.79 | 1528.56 | 4234.23 | 639369.37 |
| 72 | 2031-04 | 5752.74 | 1518.50 | 4234.23 | 635135.14 |
| 73 | 2031-05 | 5742.68 | 1508.45 | 4234.23 | 630900.90 |
| 74 | 2031-06 | 5732.62 | 1498.39 | 4234.23 | 626666.67 |
| 75 | 2031-07 | 5722.57 | 1488.33 | 4234.23 | 622432.43 |
| 76 | 2031-08 | 5712.51 | 1478.28 | 4234.23 | 618198.20 |
| 77 | 2031-09 | 5702.45 | 1468.22 | 4234.23 | 613963.96 |
| 78 | 2031-10 | 5692.40 | 1458.16 | 4234.23 | 609729.73 |
| 79 | 2031-11 | 5682.34 | 1448.11 | 4234.23 | 605495.50 |
| 80 | 2031-12 | 5672.29 | 1438.05 | 4234.23 | 601261.26 |
| 81 | 2032-01 | 5662.23 | 1428.00 | 4234.23 | 597027.03 |
| 82 | 2032-02 | 5652.17 | 1417.94 | 4234.23 | 592792.79 |
| 83 | 2032-03 | 5642.12 | 1407.88 | 4234.23 | 588558.56 |
| 84 | 2032-04 | 5632.06 | 1397.83 | 4234.23 | 584324.32 |
| 85 | 2032-05 | 5622.00 | 1387.77 | 4234.23 | 580090.09 |
| 86 | 2032-06 | 5611.95 | 1377.71 | 4234.23 | 575855.86 |
| 87 | 2032-07 | 5601.89 | 1367.66 | 4234.23 | 571621.62 |
| 88 | 2032-08 | 5591.84 | 1357.60 | 4234.23 | 567387.39 |
| 89 | 2032-09 | 5581.78 | 1347.55 | 4234.23 | 563153.15 |
| 90 | 2032-10 | 5571.72 | 1337.49 | 4234.23 | 558918.92 |
| 91 | 2032-11 | 5561.67 | 1327.43 | 4234.23 | 554684.68 |
| 92 | 2032-12 | 5551.61 | 1317.38 | 4234.23 | 550450.45 |
| 93 | 2033-01 | 5541.55 | 1307.32 | 4234.23 | 546216.22 |
| 94 | 2033-02 | 5531.50 | 1297.26 | 4234.23 | 541981.98 |
| 95 | 2033-03 | 5521.44 | 1287.21 | 4234.23 | 537747.75 |
| 96 | 2033-04 | 5511.39 | 1277.15 | 4234.23 | 533513.51 |
| 97 | 2033-05 | 5501.33 | 1267.09 | 4234.23 | 529279.28 |
| 98 | 2033-06 | 5491.27 | 1257.04 | 4234.23 | 525045.05 |
| 99 | 2033-07 | 5481.22 | 1246.98 | 4234.23 | 520810.81 |
| 100 | 2033-08 | 5471.16 | 1236.93 | 4234.23 | 516576.58 |
| 101 | 2033-09 | 5461.10 | 1226.87 | 4234.23 | 512342.34 |
| 102 | 2033-10 | 5451.05 | 1216.81 | 4234.23 | 508108.11 |
| 103 | 2033-11 | 5440.99 | 1206.76 | 4234.23 | 503873.87 |
| 104 | 2033-12 | 5430.93 | 1196.70 | 4234.23 | 499639.64 |
| 105 | 2034-01 | 5420.88 | 1186.64 | 4234.23 | 495405.41 |
| 106 | 2034-02 | 5410.82 | 1176.59 | 4234.23 | 491171.17 |
| 107 | 2034-03 | 5400.77 | 1166.53 | 4234.23 | 486936.94 |
| 108 | 2034-04 | 5390.71 | 1156.48 | 4234.23 | 482702.70 |
| 109 | 2034-05 | 5380.65 | 1146.42 | 4234.23 | 478468.47 |
| 110 | 2034-06 | 5370.60 | 1136.36 | 4234.23 | 474234.23 |
| 111 | 2034-07 | 5360.54 | 1126.31 | 4234.23 | 470000.00 |
| 112 | 2034-08 | 5350.48 | 1116.25 | 4234.23 | 465765.77 |
| 113 | 2034-09 | 5340.43 | 1106.19 | 4234.23 | 461531.53 |
| 114 | 2034-10 | 5330.37 | 1096.14 | 4234.23 | 457297.30 |
| 115 | 2034-11 | 5320.32 | 1086.08 | 4234.23 | 453063.06 |
| 116 | 2034-12 | 5310.26 | 1076.02 | 4234.23 | 448828.83 |
| 117 | 2035-01 | 5300.20 | 1065.97 | 4234.23 | 444594.59 |
| 118 | 2035-02 | 5290.15 | 1055.91 | 4234.23 | 440360.36 |
| 119 | 2035-03 | 5280.09 | 1045.86 | 4234.23 | 436126.13 |
| 120 | 2035-04 | 5270.03 | 1035.80 | 4234.23 | 431891.89 |
| 121 | 2035-05 | 5259.98 | 1025.74 | 4234.23 | 427657.66 |
| 122 | 2035-06 | 5249.92 | 1015.69 | 4234.23 | 423423.42 |
| 123 | 2035-07 | 5239.86 | 1005.63 | 4234.23 | 419189.19 |
| 124 | 2035-08 | 5229.81 | 995.57 | 4234.23 | 414954.95 |
| 125 | 2035-09 | 5219.75 | 985.52 | 4234.23 | 410720.72 |
| 126 | 2035-10 | 5209.70 | 975.46 | 4234.23 | 406486.49 |
| 127 | 2035-11 | 5199.64 | 965.41 | 4234.23 | 402252.25 |
| 128 | 2035-12 | 5189.58 | 955.35 | 4234.23 | 398018.02 |
| 129 | 2036-01 | 5179.53 | 945.29 | 4234.23 | 393783.78 |
| 130 | 2036-02 | 5169.47 | 935.24 | 4234.23 | 389549.55 |
| 131 | 2036-03 | 5159.41 | 925.18 | 4234.23 | 385315.32 |
| 132 | 2036-04 | 5149.36 | 915.12 | 4234.23 | 381081.08 |
| 133 | 2036-05 | 5139.30 | 905.07 | 4234.23 | 376846.85 |
| 134 | 2036-06 | 5129.25 | 895.01 | 4234.23 | 372612.61 |
| 135 | 2036-07 | 5119.19 | 884.95 | 4234.23 | 368378.38 |
| 136 | 2036-08 | 5109.13 | 874.90 | 4234.23 | 364144.14 |
| 137 | 2036-09 | 5099.08 | 864.84 | 4234.23 | 359909.91 |
| 138 | 2036-10 | 5089.02 | 854.79 | 4234.23 | 355675.68 |
| 139 | 2036-11 | 5078.96 | 844.73 | 4234.23 | 351441.44 |
| 140 | 2036-12 | 5068.91 | 834.67 | 4234.23 | 347207.21 |
| 141 | 2037-01 | 5058.85 | 824.62 | 4234.23 | 342972.97 |
| 142 | 2037-02 | 5048.80 | 814.56 | 4234.23 | 338738.74 |
| 143 | 2037-03 | 5038.74 | 804.50 | 4234.23 | 334504.50 |
| 144 | 2037-04 | 5028.68 | 794.45 | 4234.23 | 330270.27 |
| 145 | 2037-05 | 5018.63 | 784.39 | 4234.23 | 326036.04 |
| 146 | 2037-06 | 5008.57 | 774.34 | 4234.23 | 321801.80 |
| 147 | 2037-07 | 4998.51 | 764.28 | 4234.23 | 317567.57 |
| 148 | 2037-08 | 4988.46 | 754.22 | 4234.23 | 313333.33 |
| 149 | 2037-09 | 4978.40 | 744.17 | 4234.23 | 309099.10 |
| 150 | 2037-10 | 4968.34 | 734.11 | 4234.23 | 304864.86 |
| 151 | 2037-11 | 4958.29 | 724.05 | 4234.23 | 300630.63 |
| 152 | 2037-12 | 4948.23 | 714.00 | 4234.23 | 296396.40 |
| 153 | 2038-01 | 4938.18 | 703.94 | 4234.23 | 292162.16 |
| 154 | 2038-02 | 4928.12 | 693.89 | 4234.23 | 287927.93 |
| 155 | 2038-03 | 4918.06 | 683.83 | 4234.23 | 283693.69 |
| 156 | 2038-04 | 4908.01 | 673.77 | 4234.23 | 279459.46 |
| 157 | 2038-05 | 4897.95 | 663.72 | 4234.23 | 275225.23 |
| 158 | 2038-06 | 4887.89 | 653.66 | 4234.23 | 270990.99 |
| 159 | 2038-07 | 4877.84 | 643.60 | 4234.23 | 266756.76 |
| 160 | 2038-08 | 4867.78 | 633.55 | 4234.23 | 262522.52 |
| 161 | 2038-09 | 4857.73 | 623.49 | 4234.23 | 258288.29 |
| 162 | 2038-10 | 4847.67 | 613.43 | 4234.23 | 254054.05 |
| 163 | 2038-11 | 4837.61 | 603.38 | 4234.23 | 249819.82 |
| 164 | 2038-12 | 4827.56 | 593.32 | 4234.23 | 245585.59 |
| 165 | 2039-01 | 4817.50 | 583.27 | 4234.23 | 241351.35 |
| 166 | 2039-02 | 4807.44 | 573.21 | 4234.23 | 237117.12 |
| 167 | 2039-03 | 4797.39 | 563.15 | 4234.23 | 232882.88 |
| 168 | 2039-04 | 4787.33 | 553.10 | 4234.23 | 228648.65 |
| 169 | 2039-05 | 4777.27 | 543.04 | 4234.23 | 224414.41 |
| 170 | 2039-06 | 4767.22 | 532.98 | 4234.23 | 220180.18 |
| 171 | 2039-07 | 4757.16 | 522.93 | 4234.23 | 215945.95 |
| 172 | 2039-08 | 4747.11 | 512.87 | 4234.23 | 211711.71 |
| 173 | 2039-09 | 4737.05 | 502.82 | 4234.23 | 207477.48 |
| 174 | 2039-10 | 4726.99 | 492.76 | 4234.23 | 203243.24 |
| 175 | 2039-11 | 4716.94 | 482.70 | 4234.23 | 199009.01 |
| 176 | 2039-12 | 4706.88 | 472.65 | 4234.23 | 194774.77 |
| 177 | 2040-01 | 4696.82 | 462.59 | 4234.23 | 190540.54 |
| 178 | 2040-02 | 4686.77 | 452.53 | 4234.23 | 186306.31 |
| 179 | 2040-03 | 4676.71 | 442.48 | 4234.23 | 182072.07 |
| 180 | 2040-04 | 4666.66 | 432.42 | 4234.23 | 177837.84 |
| 181 | 2040-05 | 4656.60 | 422.36 | 4234.23 | 173603.60 |
| 182 | 2040-06 | 4646.54 | 412.31 | 4234.23 | 169369.37 |
| 183 | 2040-07 | 4636.49 | 402.25 | 4234.23 | 165135.14 |
| 184 | 2040-08 | 4626.43 | 392.20 | 4234.23 | 160900.90 |
| 185 | 2040-09 | 4616.37 | 382.14 | 4234.23 | 156666.67 |
| 186 | 2040-10 | 4606.32 | 372.08 | 4234.23 | 152432.43 |
| 187 | 2040-11 | 4596.26 | 362.03 | 4234.23 | 148198.20 |
| 188 | 2040-12 | 4586.20 | 351.97 | 4234.23 | 143963.96 |
| 189 | 2041-01 | 4576.15 | 341.91 | 4234.23 | 139729.73 |
| 190 | 2041-02 | 4566.09 | 331.86 | 4234.23 | 135495.50 |
| 191 | 2041-03 | 4556.04 | 321.80 | 4234.23 | 131261.26 |
| 192 | 2041-04 | 4545.98 | 311.75 | 4234.23 | 127027.03 |
| 193 | 2041-05 | 4535.92 | 301.69 | 4234.23 | 122792.79 |
| 194 | 2041-06 | 4525.87 | 291.63 | 4234.23 | 118558.56 |
| 195 | 2041-07 | 4515.81 | 281.58 | 4234.23 | 114324.32 |
| 196 | 2041-08 | 4505.75 | 271.52 | 4234.23 | 110090.09 |
| 197 | 2041-09 | 4495.70 | 261.46 | 4234.23 | 105855.86 |
| 198 | 2041-10 | 4485.64 | 251.41 | 4234.23 | 101621.62 |
| 199 | 2041-11 | 4475.59 | 241.35 | 4234.23 | 97387.39 |
| 200 | 2041-12 | 4465.53 | 231.30 | 4234.23 | 93153.15 |
| 201 | 2042-01 | 4455.47 | 221.24 | 4234.23 | 88918.92 |
| 202 | 2042-02 | 4445.42 | 211.18 | 4234.23 | 84684.68 |
| 203 | 2042-03 | 4435.36 | 201.13 | 4234.23 | 80450.45 |
| 204 | 2042-04 | 4425.30 | 191.07 | 4234.23 | 76216.22 |
| 205 | 2042-05 | 4415.25 | 181.01 | 4234.23 | 71981.98 |
| 206 | 2042-06 | 4405.19 | 170.96 | 4234.23 | 67747.75 |
| 207 | 2042-07 | 4395.14 | 160.90 | 4234.23 | 63513.51 |
| 208 | 2042-08 | 4385.08 | 150.84 | 4234.23 | 59279.28 |
| 209 | 2042-09 | 4375.02 | 140.79 | 4234.23 | 55045.05 |
| 210 | 2042-10 | 4364.97 | 130.73 | 4234.23 | 50810.81 |
| 211 | 2042-11 | 4354.91 | 120.68 | 4234.23 | 46576.58 |
| 212 | 2042-12 | 4344.85 | 110.62 | 4234.23 | 42342.34 |
| 213 | 2043-01 | 4334.80 | 100.56 | 4234.23 | 38108.11 |
| 214 | 2043-02 | 4324.74 | 90.51 | 4234.23 | 33873.87 |
| 215 | 2043-03 | 4314.68 | 80.45 | 4234.23 | 29639.64 |
| 216 | 2043-04 | 4304.63 | 70.39 | 4234.23 | 25405.41 |
| 217 | 2043-05 | 4294.57 | 60.34 | 4234.23 | 21171.17 |
| 218 | 2043-06 | 4284.52 | 50.28 | 4234.23 | 16936.94 |
| 219 | 2043-07 | 4274.46 | 40.23 | 4234.23 | 12702.70 |
| 220 | 2043-08 | 4264.40 | 30.17 | 4234.23 | 8468.47 |
| 221 | 2043-09 | 4254.35 | 20.11 | 4234.23 | 4234.23 |
| 222 | 2043-10 | 4244.29 | 10.06 | 4234.23 | 0.00 |