南宁贷款3万（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：3万
还款月数：18年
每月还款：174.06元
利息总额：7597.47元
本息合计：3.76万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 174.06 | 65.00 | 109.06 | 29890.94 |
| 2 | 2025-07 | 174.06 | 64.76 | 109.30 | 29781.64 |
| 3 | 2025-08 | 174.06 | 64.53 | 109.54 | 29672.10 |
| 4 | 2025-09 | 174.06 | 64.29 | 109.77 | 29562.33 |
| 5 | 2025-10 | 174.06 | 64.05 | 110.01 | 29452.32 |
| 6 | 2025-11 | 174.06 | 63.81 | 110.25 | 29342.07 |
| 7 | 2025-12 | 174.06 | 63.57 | 110.49 | 29231.58 |
| 8 | 2026-01 | 174.06 | 63.34 | 110.73 | 29120.86 |
| 9 | 2026-02 | 174.06 | 63.10 | 110.97 | 29009.89 |
| 10 | 2026-03 | 174.06 | 62.85 | 111.21 | 28898.68 |
| 11 | 2026-04 | 174.06 | 62.61 | 111.45 | 28787.23 |
| 12 | 2026-05 | 174.06 | 62.37 | 111.69 | 28675.54 |
| 13 | 2026-06 | 174.06 | 62.13 | 111.93 | 28563.61 |
| 14 | 2026-07 | 174.06 | 61.89 | 112.17 | 28451.44 |
| 15 | 2026-08 | 174.06 | 61.64 | 112.42 | 28339.02 |
| 16 | 2026-09 | 174.06 | 61.40 | 112.66 | 28226.36 |
| 17 | 2026-10 | 174.06 | 61.16 | 112.91 | 28113.45 |
| 18 | 2026-11 | 174.06 | 60.91 | 113.15 | 28000.30 |
| 19 | 2026-12 | 174.06 | 60.67 | 113.40 | 27886.91 |
| 20 | 2027-01 | 174.06 | 60.42 | 113.64 | 27773.27 |
| 21 | 2027-02 | 174.06 | 60.18 | 113.89 | 27659.38 |
| 22 | 2027-03 | 174.06 | 59.93 | 114.13 | 27545.25 |
| 23 | 2027-04 | 174.06 | 59.68 | 114.38 | 27430.86 |
| 24 | 2027-05 | 174.06 | 59.43 | 114.63 | 27316.24 |
| 25 | 2027-06 | 174.06 | 59.19 | 114.88 | 27201.36 |
| 26 | 2027-07 | 174.06 | 58.94 | 115.13 | 27086.23 |
| 27 | 2027-08 | 174.06 | 58.69 | 115.38 | 26970.86 |
| 28 | 2027-09 | 174.06 | 58.44 | 115.63 | 26855.23 |
| 29 | 2027-10 | 174.06 | 58.19 | 115.88 | 26739.36 |
| 30 | 2027-11 | 174.06 | 57.94 | 116.13 | 26623.23 |
| 31 | 2027-12 | 174.06 | 57.68 | 116.38 | 26506.85 |
| 32 | 2028-01 | 174.06 | 57.43 | 116.63 | 26390.22 |
| 33 | 2028-02 | 174.06 | 57.18 | 116.88 | 26273.33 |
| 34 | 2028-03 | 174.06 | 56.93 | 117.14 | 26156.20 |
| 35 | 2028-04 | 174.06 | 56.67 | 117.39 | 26038.81 |
| 36 | 2028-05 | 174.06 | 56.42 | 117.64 | 25921.16 |
| 37 | 2028-06 | 174.06 | 56.16 | 117.90 | 25803.26 |
| 38 | 2028-07 | 174.06 | 55.91 | 118.16 | 25685.11 |
| 39 | 2028-08 | 174.06 | 55.65 | 118.41 | 25566.70 |
| 40 | 2028-09 | 174.06 | 55.39 | 118.67 | 25448.03 |
| 41 | 2028-10 | 174.06 | 55.14 | 118.92 | 25329.10 |
| 42 | 2028-11 | 174.06 | 54.88 | 119.18 | 25209.92 |
| 43 | 2028-12 | 174.06 | 54.62 | 119.44 | 25090.48 |
| 44 | 2029-01 | 174.06 | 54.36 | 119.70 | 24970.78 |
| 45 | 2029-02 | 174.06 | 54.10 | 119.96 | 24850.82 |
| 46 | 2029-03 | 174.06 | 53.84 | 120.22 | 24730.60 |
| 47 | 2029-04 | 174.06 | 53.58 | 120.48 | 24610.12 |
| 48 | 2029-05 | 174.06 | 53.32 | 120.74 | 24489.38 |
| 49 | 2029-06 | 174.06 | 53.06 | 121.00 | 24368.38 |
| 50 | 2029-07 | 174.06 | 52.80 | 121.26 | 24247.12 |
| 51 | 2029-08 | 174.06 | 52.54 | 121.53 | 24125.59 |
| 52 | 2029-09 | 174.06 | 52.27 | 121.79 | 24003.80 |
| 53 | 2029-10 | 174.06 | 52.01 | 122.05 | 23881.74 |
| 54 | 2029-11 | 174.06 | 51.74 | 122.32 | 23759.43 |
| 55 | 2029-12 | 174.06 | 51.48 | 122.58 | 23636.84 |
| 56 | 2030-01 | 174.06 | 51.21 | 122.85 | 23513.99 |
| 57 | 2030-02 | 174.06 | 50.95 | 123.12 | 23390.88 |
| 58 | 2030-03 | 174.06 | 50.68 | 123.38 | 23267.50 |
| 59 | 2030-04 | 174.06 | 50.41 | 123.65 | 23143.85 |
| 60 | 2030-05 | 174.06 | 50.14 | 123.92 | 23019.93 |
| 61 | 2030-06 | 174.06 | 49.88 | 124.19 | 22895.74 |
| 62 | 2030-07 | 174.06 | 49.61 | 124.45 | 22771.29 |
| 63 | 2030-08 | 174.06 | 49.34 | 124.72 | 22646.56 |
| 64 | 2030-09 | 174.06 | 49.07 | 124.99 | 22521.57 |
| 65 | 2030-10 | 174.06 | 48.80 | 125.27 | 22396.30 |
| 66 | 2030-11 | 174.06 | 48.53 | 125.54 | 22270.77 |
| 67 | 2030-12 | 174.06 | 48.25 | 125.81 | 22144.96 |
| 68 | 2031-01 | 174.06 | 47.98 | 126.08 | 22018.87 |
| 69 | 2031-02 | 174.06 | 47.71 | 126.35 | 21892.52 |
| 70 | 2031-03 | 174.06 | 47.43 | 126.63 | 21765.89 |
| 71 | 2031-04 | 174.06 | 47.16 | 126.90 | 21638.99 |
| 72 | 2031-05 | 174.06 | 46.88 | 127.18 | 21511.81 |
| 73 | 2031-06 | 174.06 | 46.61 | 127.45 | 21384.36 |
| 74 | 2031-07 | 174.06 | 46.33 | 127.73 | 21256.63 |
| 75 | 2031-08 | 174.06 | 46.06 | 128.01 | 21128.62 |
| 76 | 2031-09 | 174.06 | 45.78 | 128.28 | 21000.34 |
| 77 | 2031-10 | 174.06 | 45.50 | 128.56 | 20871.78 |
| 78 | 2031-11 | 174.06 | 45.22 | 128.84 | 20742.94 |
| 79 | 2031-12 | 174.06 | 44.94 | 129.12 | 20613.82 |
| 80 | 2032-01 | 174.06 | 44.66 | 129.40 | 20484.42 |
| 81 | 2032-02 | 174.06 | 44.38 | 129.68 | 20354.74 |
| 82 | 2032-03 | 174.06 | 44.10 | 129.96 | 20224.78 |
| 83 | 2032-04 | 174.06 | 43.82 | 130.24 | 20094.54 |
| 84 | 2032-05 | 174.06 | 43.54 | 130.52 | 19964.01 |
| 85 | 2032-06 | 174.06 | 43.26 | 130.81 | 19833.20 |
| 86 | 2032-07 | 174.06 | 42.97 | 131.09 | 19702.11 |
| 87 | 2032-08 | 174.06 | 42.69 | 131.37 | 19570.74 |
| 88 | 2032-09 | 174.06 | 42.40 | 131.66 | 19439.08 |
| 89 | 2032-10 | 174.06 | 42.12 | 131.94 | 19307.14 |
| 90 | 2032-11 | 174.06 | 41.83 | 132.23 | 19174.91 |
| 91 | 2032-12 | 174.06 | 41.55 | 132.52 | 19042.39 |
| 92 | 2033-01 | 174.06 | 41.26 | 132.80 | 18909.58 |
| 93 | 2033-02 | 174.06 | 40.97 | 133.09 | 18776.49 |
| 94 | 2033-03 | 174.06 | 40.68 | 133.38 | 18643.11 |
| 95 | 2033-04 | 174.06 | 40.39 | 133.67 | 18509.44 |
| 96 | 2033-05 | 174.06 | 40.10 | 133.96 | 18375.49 |
| 97 | 2033-06 | 174.06 | 39.81 | 134.25 | 18241.24 |
| 98 | 2033-07 | 174.06 | 39.52 | 134.54 | 18106.70 |
| 99 | 2033-08 | 174.06 | 39.23 | 134.83 | 17971.87 |
| 100 | 2033-09 | 174.06 | 38.94 | 135.12 | 17836.74 |
| 101 | 2033-10 | 174.06 | 38.65 | 135.42 | 17701.33 |
| 102 | 2033-11 | 174.06 | 38.35 | 135.71 | 17565.62 |
| 103 | 2033-12 | 174.06 | 38.06 | 136.00 | 17429.61 |
| 104 | 2034-01 | 174.06 | 37.76 | 136.30 | 17293.32 |
| 105 | 2034-02 | 174.06 | 37.47 | 136.59 | 17156.72 |
| 106 | 2034-03 | 174.06 | 37.17 | 136.89 | 17019.83 |
| 107 | 2034-04 | 174.06 | 36.88 | 137.19 | 16882.65 |
| 108 | 2034-05 | 174.06 | 36.58 | 137.48 | 16745.16 |
| 109 | 2034-06 | 174.06 | 36.28 | 137.78 | 16607.38 |
| 110 | 2034-07 | 174.06 | 35.98 | 138.08 | 16469.30 |
| 111 | 2034-08 | 174.06 | 35.68 | 138.38 | 16330.92 |
| 112 | 2034-09 | 174.06 | 35.38 | 138.68 | 16192.24 |
| 113 | 2034-10 | 174.06 | 35.08 | 138.98 | 16053.27 |
| 114 | 2034-11 | 174.06 | 34.78 | 139.28 | 15913.98 |
| 115 | 2034-12 | 174.06 | 34.48 | 139.58 | 15774.40 |
| 116 | 2035-01 | 174.06 | 34.18 | 139.88 | 15634.52 |
| 117 | 2035-02 | 174.06 | 33.87 | 140.19 | 15494.33 |
| 118 | 2035-03 | 174.06 | 33.57 | 140.49 | 15353.84 |
| 119 | 2035-04 | 174.06 | 33.27 | 140.80 | 15213.04 |
| 120 | 2035-05 | 174.06 | 32.96 | 141.10 | 15071.94 |
| 121 | 2035-06 | 174.06 | 32.66 | 141.41 | 14930.54 |
| 122 | 2035-07 | 174.06 | 32.35 | 141.71 | 14788.82 |
| 123 | 2035-08 | 174.06 | 32.04 | 142.02 | 14646.80 |
| 124 | 2035-09 | 174.06 | 31.73 | 142.33 | 14504.48 |
| 125 | 2035-10 | 174.06 | 31.43 | 142.64 | 14361.84 |
| 126 | 2035-11 | 174.06 | 31.12 | 142.95 | 14218.89 |
| 127 | 2035-12 | 174.06 | 30.81 | 143.25 | 14075.64 |
| 128 | 2036-01 | 174.06 | 30.50 | 143.57 | 13932.07 |
| 129 | 2036-02 | 174.06 | 30.19 | 143.88 | 13788.20 |
| 130 | 2036-03 | 174.06 | 29.87 | 144.19 | 13644.01 |
| 131 | 2036-04 | 174.06 | 29.56 | 144.50 | 13499.51 |
| 132 | 2036-05 | 174.06 | 29.25 | 144.81 | 13354.70 |
| 133 | 2036-06 | 174.06 | 28.94 | 145.13 | 13209.57 |
| 134 | 2036-07 | 174.06 | 28.62 | 145.44 | 13064.13 |
| 135 | 2036-08 | 174.06 | 28.31 | 145.76 | 12918.37 |
| 136 | 2036-09 | 174.06 | 27.99 | 146.07 | 12772.30 |
| 137 | 2036-10 | 174.06 | 27.67 | 146.39 | 12625.91 |
| 138 | 2036-11 | 174.06 | 27.36 | 146.71 | 12479.20 |
| 139 | 2036-12 | 174.06 | 27.04 | 147.02 | 12332.18 |
| 140 | 2037-01 | 174.06 | 26.72 | 147.34 | 12184.84 |
| 141 | 2037-02 | 174.06 | 26.40 | 147.66 | 12037.17 |
| 142 | 2037-03 | 174.06 | 26.08 | 147.98 | 11889.19 |
| 143 | 2037-04 | 174.06 | 25.76 | 148.30 | 11740.89 |
| 144 | 2037-05 | 174.06 | 25.44 | 148.62 | 11592.27 |
| 145 | 2037-06 | 174.06 | 25.12 | 148.95 | 11443.32 |
| 146 | 2037-07 | 174.06 | 24.79 | 149.27 | 11294.05 |
| 147 | 2037-08 | 174.06 | 24.47 | 149.59 | 11144.46 |
| 148 | 2037-09 | 174.06 | 24.15 | 149.92 | 10994.54 |
| 149 | 2037-10 | 174.06 | 23.82 | 150.24 | 10844.30 |
| 150 | 2037-11 | 174.06 | 23.50 | 150.57 | 10693.74 |
| 151 | 2037-12 | 174.06 | 23.17 | 150.89 | 10542.84 |
| 152 | 2038-01 | 174.06 | 22.84 | 151.22 | 10391.62 |
| 153 | 2038-02 | 174.06 | 22.52 | 151.55 | 10240.08 |
| 154 | 2038-03 | 174.06 | 22.19 | 151.88 | 10088.20 |
| 155 | 2038-04 | 174.06 | 21.86 | 152.20 | 9936.00 |
| 156 | 2038-05 | 174.06 | 21.53 | 152.53 | 9783.46 |
| 157 | 2038-06 | 174.06 | 21.20 | 152.86 | 9630.60 |
| 158 | 2038-07 | 174.06 | 20.87 | 153.20 | 9477.40 |
| 159 | 2038-08 | 174.06 | 20.53 | 153.53 | 9323.87 |
| 160 | 2038-09 | 174.06 | 20.20 | 153.86 | 9170.01 |
| 161 | 2038-10 | 174.06 | 19.87 | 154.19 | 9015.82 |
| 162 | 2038-11 | 174.06 | 19.53 | 154.53 | 8861.29 |
| 163 | 2038-12 | 174.06 | 19.20 | 154.86 | 8706.43 |
| 164 | 2039-01 | 174.06 | 18.86 | 155.20 | 8551.23 |
| 165 | 2039-02 | 174.06 | 18.53 | 155.53 | 8395.70 |
| 166 | 2039-03 | 174.06 | 18.19 | 155.87 | 8239.82 |
| 167 | 2039-04 | 174.06 | 17.85 | 156.21 | 8083.61 |
| 168 | 2039-05 | 174.06 | 17.51 | 156.55 | 7927.07 |
| 169 | 2039-06 | 174.06 | 17.18 | 156.89 | 7770.18 |
| 170 | 2039-07 | 174.06 | 16.84 | 157.23 | 7612.95 |
| 171 | 2039-08 | 174.06 | 16.49 | 157.57 | 7455.38 |
| 172 | 2039-09 | 174.06 | 16.15 | 157.91 | 7297.48 |
| 173 | 2039-10 | 174.06 | 15.81 | 158.25 | 7139.22 |
| 174 | 2039-11 | 174.06 | 15.47 | 158.59 | 6980.63 |
| 175 | 2039-12 | 174.06 | 15.12 | 158.94 | 6821.69 |
| 176 | 2040-01 | 174.06 | 14.78 | 159.28 | 6662.41 |
| 177 | 2040-02 | 174.06 | 14.44 | 159.63 | 6502.78 |
| 178 | 2040-03 | 174.06 | 14.09 | 159.97 | 6342.81 |
| 179 | 2040-04 | 174.06 | 13.74 | 160.32 | 6182.49 |
| 180 | 2040-05 | 174.06 | 13.40 | 160.67 | 6021.82 |
| 181 | 2040-06 | 174.06 | 13.05 | 161.02 | 5860.81 |
| 182 | 2040-07 | 174.06 | 12.70 | 161.36 | 5699.44 |
| 183 | 2040-08 | 174.06 | 12.35 | 161.71 | 5537.73 |
| 184 | 2040-09 | 174.06 | 12.00 | 162.06 | 5375.67 |
| 185 | 2040-10 | 174.06 | 11.65 | 162.42 | 5213.25 |
| 186 | 2040-11 | 174.06 | 11.30 | 162.77 | 5050.49 |
| 187 | 2040-12 | 174.06 | 10.94 | 163.12 | 4887.37 |
| 188 | 2041-01 | 174.06 | 10.59 | 163.47 | 4723.89 |
| 189 | 2041-02 | 174.06 | 10.24 | 163.83 | 4560.07 |
| 190 | 2041-03 | 174.06 | 9.88 | 164.18 | 4395.88 |
| 191 | 2041-04 | 174.06 | 9.52 | 164.54 | 4231.34 |
| 192 | 2041-05 | 174.06 | 9.17 | 164.89 | 4066.45 |
| 193 | 2041-06 | 174.06 | 8.81 | 165.25 | 3901.20 |
| 194 | 2041-07 | 174.06 | 8.45 | 165.61 | 3735.59 |
| 195 | 2041-08 | 174.06 | 8.09 | 165.97 | 3569.62 |
| 196 | 2041-09 | 174.06 | 7.73 | 166.33 | 3403.29 |
| 197 | 2041-10 | 174.06 | 7.37 | 166.69 | 3236.60 |
| 198 | 2041-11 | 174.06 | 7.01 | 167.05 | 3069.55 |
| 199 | 2041-12 | 174.06 | 6.65 | 167.41 | 2902.14 |
| 200 | 2042-01 | 174.06 | 6.29 | 167.77 | 2734.37 |
| 201 | 2042-02 | 174.06 | 5.92 | 168.14 | 2566.23 |
| 202 | 2042-03 | 174.06 | 5.56 | 168.50 | 2397.73 |
| 203 | 2042-04 | 174.06 | 5.20 | 168.87 | 2228.86 |
| 204 | 2042-05 | 174.06 | 4.83 | 169.23 | 2059.63 |
| 205 | 2042-06 | 174.06 | 4.46 | 169.60 | 1890.03 |
| 206 | 2042-07 | 174.06 | 4.10 | 169.97 | 1720.06 |
| 207 | 2042-08 | 174.06 | 3.73 | 170.34 | 1549.72 |
| 208 | 2042-09 | 174.06 | 3.36 | 170.70 | 1379.02 |
| 209 | 2042-10 | 174.06 | 2.99 | 171.07 | 1207.95 |
| 210 | 2042-11 | 174.06 | 2.62 | 171.45 | 1036.50 |
| 211 | 2042-12 | 174.06 | 2.25 | 171.82 | 864.68 |
| 212 | 2043-01 | 174.06 | 1.87 | 172.19 | 692.49 |
| 213 | 2043-02 | 174.06 | 1.50 | 172.56 | 519.93 |
| 214 | 2043-03 | 174.06 | 1.13 | 172.94 | 347.00 |
| 215 | 2043-04 | 174.06 | 0.75 | 173.31 | 173.69 |
| 216 | 2043-05 | 174.06 | 0.38 | 173.69 | 0.00 |
等额本金还款方式：
贷款总额：3万
还款月数：18年
首月还款：203.89元
每月递减：0.3元
利息总额：7052.5元
本息合计：3.71万
节省利息：544.97元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 203.89 | 65.00 | 138.89 | 29861.11 |
| 2 | 2025-07 | 203.59 | 64.70 | 138.89 | 29722.22 |
| 3 | 2025-08 | 203.29 | 64.40 | 138.89 | 29583.33 |
| 4 | 2025-09 | 202.99 | 64.10 | 138.89 | 29444.44 |
| 5 | 2025-10 | 202.69 | 63.80 | 138.89 | 29305.56 |
| 6 | 2025-11 | 202.38 | 63.50 | 138.89 | 29166.67 |
| 7 | 2025-12 | 202.08 | 63.19 | 138.89 | 29027.78 |
| 8 | 2026-01 | 201.78 | 62.89 | 138.89 | 28888.89 |
| 9 | 2026-02 | 201.48 | 62.59 | 138.89 | 28750.00 |
| 10 | 2026-03 | 201.18 | 62.29 | 138.89 | 28611.11 |
| 11 | 2026-04 | 200.88 | 61.99 | 138.89 | 28472.22 |
| 12 | 2026-05 | 200.58 | 61.69 | 138.89 | 28333.33 |
| 13 | 2026-06 | 200.28 | 61.39 | 138.89 | 28194.44 |
| 14 | 2026-07 | 199.98 | 61.09 | 138.89 | 28055.56 |
| 15 | 2026-08 | 199.68 | 60.79 | 138.89 | 27916.67 |
| 16 | 2026-09 | 199.38 | 60.49 | 138.89 | 27777.78 |
| 17 | 2026-10 | 199.07 | 60.19 | 138.89 | 27638.89 |
| 18 | 2026-11 | 198.77 | 59.88 | 138.89 | 27500.00 |
| 19 | 2026-12 | 198.47 | 59.58 | 138.89 | 27361.11 |
| 20 | 2027-01 | 198.17 | 59.28 | 138.89 | 27222.22 |
| 21 | 2027-02 | 197.87 | 58.98 | 138.89 | 27083.33 |
| 22 | 2027-03 | 197.57 | 58.68 | 138.89 | 26944.44 |
| 23 | 2027-04 | 197.27 | 58.38 | 138.89 | 26805.56 |
| 24 | 2027-05 | 196.97 | 58.08 | 138.89 | 26666.67 |
| 25 | 2027-06 | 196.67 | 57.78 | 138.89 | 26527.78 |
| 26 | 2027-07 | 196.37 | 57.48 | 138.89 | 26388.89 |
| 27 | 2027-08 | 196.06 | 57.18 | 138.89 | 26250.00 |
| 28 | 2027-09 | 195.76 | 56.88 | 138.89 | 26111.11 |
| 29 | 2027-10 | 195.46 | 56.57 | 138.89 | 25972.22 |
| 30 | 2027-11 | 195.16 | 56.27 | 138.89 | 25833.33 |
| 31 | 2027-12 | 194.86 | 55.97 | 138.89 | 25694.44 |
| 32 | 2028-01 | 194.56 | 55.67 | 138.89 | 25555.56 |
| 33 | 2028-02 | 194.26 | 55.37 | 138.89 | 25416.67 |
| 34 | 2028-03 | 193.96 | 55.07 | 138.89 | 25277.78 |
| 35 | 2028-04 | 193.66 | 54.77 | 138.89 | 25138.89 |
| 36 | 2028-05 | 193.36 | 54.47 | 138.89 | 25000.00 |
| 37 | 2028-06 | 193.06 | 54.17 | 138.89 | 24861.11 |
| 38 | 2028-07 | 192.75 | 53.87 | 138.89 | 24722.22 |
| 39 | 2028-08 | 192.45 | 53.56 | 138.89 | 24583.33 |
| 40 | 2028-09 | 192.15 | 53.26 | 138.89 | 24444.44 |
| 41 | 2028-10 | 191.85 | 52.96 | 138.89 | 24305.56 |
| 42 | 2028-11 | 191.55 | 52.66 | 138.89 | 24166.67 |
| 43 | 2028-12 | 191.25 | 52.36 | 138.89 | 24027.78 |
| 44 | 2029-01 | 190.95 | 52.06 | 138.89 | 23888.89 |
| 45 | 2029-02 | 190.65 | 51.76 | 138.89 | 23750.00 |
| 46 | 2029-03 | 190.35 | 51.46 | 138.89 | 23611.11 |
| 47 | 2029-04 | 190.05 | 51.16 | 138.89 | 23472.22 |
| 48 | 2029-05 | 189.75 | 50.86 | 138.89 | 23333.33 |
| 49 | 2029-06 | 189.44 | 50.56 | 138.89 | 23194.44 |
| 50 | 2029-07 | 189.14 | 50.25 | 138.89 | 23055.56 |
| 51 | 2029-08 | 188.84 | 49.95 | 138.89 | 22916.67 |
| 52 | 2029-09 | 188.54 | 49.65 | 138.89 | 22777.78 |
| 53 | 2029-10 | 188.24 | 49.35 | 138.89 | 22638.89 |
| 54 | 2029-11 | 187.94 | 49.05 | 138.89 | 22500.00 |
| 55 | 2029-12 | 187.64 | 48.75 | 138.89 | 22361.11 |
| 56 | 2030-01 | 187.34 | 48.45 | 138.89 | 22222.22 |
| 57 | 2030-02 | 187.04 | 48.15 | 138.89 | 22083.33 |
| 58 | 2030-03 | 186.74 | 47.85 | 138.89 | 21944.44 |
| 59 | 2030-04 | 186.44 | 47.55 | 138.89 | 21805.56 |
| 60 | 2030-05 | 186.13 | 47.25 | 138.89 | 21666.67 |
| 61 | 2030-06 | 185.83 | 46.94 | 138.89 | 21527.78 |
| 62 | 2030-07 | 185.53 | 46.64 | 138.89 | 21388.89 |
| 63 | 2030-08 | 185.23 | 46.34 | 138.89 | 21250.00 |
| 64 | 2030-09 | 184.93 | 46.04 | 138.89 | 21111.11 |
| 65 | 2030-10 | 184.63 | 45.74 | 138.89 | 20972.22 |
| 66 | 2030-11 | 184.33 | 45.44 | 138.89 | 20833.33 |
| 67 | 2030-12 | 184.03 | 45.14 | 138.89 | 20694.44 |
| 68 | 2031-01 | 183.73 | 44.84 | 138.89 | 20555.56 |
| 69 | 2031-02 | 183.43 | 44.54 | 138.89 | 20416.67 |
| 70 | 2031-03 | 183.13 | 44.24 | 138.89 | 20277.78 |
| 71 | 2031-04 | 182.82 | 43.94 | 138.89 | 20138.89 |
| 72 | 2031-05 | 182.52 | 43.63 | 138.89 | 20000.00 |
| 73 | 2031-06 | 182.22 | 43.33 | 138.89 | 19861.11 |
| 74 | 2031-07 | 181.92 | 43.03 | 138.89 | 19722.22 |
| 75 | 2031-08 | 181.62 | 42.73 | 138.89 | 19583.33 |
| 76 | 2031-09 | 181.32 | 42.43 | 138.89 | 19444.44 |
| 77 | 2031-10 | 181.02 | 42.13 | 138.89 | 19305.56 |
| 78 | 2031-11 | 180.72 | 41.83 | 138.89 | 19166.67 |
| 79 | 2031-12 | 180.42 | 41.53 | 138.89 | 19027.78 |
| 80 | 2032-01 | 180.12 | 41.23 | 138.89 | 18888.89 |
| 81 | 2032-02 | 179.81 | 40.93 | 138.89 | 18750.00 |
| 82 | 2032-03 | 179.51 | 40.63 | 138.89 | 18611.11 |
| 83 | 2032-04 | 179.21 | 40.32 | 138.89 | 18472.22 |
| 84 | 2032-05 | 178.91 | 40.02 | 138.89 | 18333.33 |
| 85 | 2032-06 | 178.61 | 39.72 | 138.89 | 18194.44 |
| 86 | 2032-07 | 178.31 | 39.42 | 138.89 | 18055.56 |
| 87 | 2032-08 | 178.01 | 39.12 | 138.89 | 17916.67 |
| 88 | 2032-09 | 177.71 | 38.82 | 138.89 | 17777.78 |
| 89 | 2032-10 | 177.41 | 38.52 | 138.89 | 17638.89 |
| 90 | 2032-11 | 177.11 | 38.22 | 138.89 | 17500.00 |
| 91 | 2032-12 | 176.81 | 37.92 | 138.89 | 17361.11 |
| 92 | 2033-01 | 176.50 | 37.62 | 138.89 | 17222.22 |
| 93 | 2033-02 | 176.20 | 37.31 | 138.89 | 17083.33 |
| 94 | 2033-03 | 175.90 | 37.01 | 138.89 | 16944.44 |
| 95 | 2033-04 | 175.60 | 36.71 | 138.89 | 16805.56 |
| 96 | 2033-05 | 175.30 | 36.41 | 138.89 | 16666.67 |
| 97 | 2033-06 | 175.00 | 36.11 | 138.89 | 16527.78 |
| 98 | 2033-07 | 174.70 | 35.81 | 138.89 | 16388.89 |
| 99 | 2033-08 | 174.40 | 35.51 | 138.89 | 16250.00 |
| 100 | 2033-09 | 174.10 | 35.21 | 138.89 | 16111.11 |
| 101 | 2033-10 | 173.80 | 34.91 | 138.89 | 15972.22 |
| 102 | 2033-11 | 173.50 | 34.61 | 138.89 | 15833.33 |
| 103 | 2033-12 | 173.19 | 34.31 | 138.89 | 15694.44 |
| 104 | 2034-01 | 172.89 | 34.00 | 138.89 | 15555.56 |
| 105 | 2034-02 | 172.59 | 33.70 | 138.89 | 15416.67 |
| 106 | 2034-03 | 172.29 | 33.40 | 138.89 | 15277.78 |
| 107 | 2034-04 | 171.99 | 33.10 | 138.89 | 15138.89 |
| 108 | 2034-05 | 171.69 | 32.80 | 138.89 | 15000.00 |
| 109 | 2034-06 | 171.39 | 32.50 | 138.89 | 14861.11 |
| 110 | 2034-07 | 171.09 | 32.20 | 138.89 | 14722.22 |
| 111 | 2034-08 | 170.79 | 31.90 | 138.89 | 14583.33 |
| 112 | 2034-09 | 170.49 | 31.60 | 138.89 | 14444.44 |
| 113 | 2034-10 | 170.19 | 31.30 | 138.89 | 14305.56 |
| 114 | 2034-11 | 169.88 | 31.00 | 138.89 | 14166.67 |
| 115 | 2034-12 | 169.58 | 30.69 | 138.89 | 14027.78 |
| 116 | 2035-01 | 169.28 | 30.39 | 138.89 | 13888.89 |
| 117 | 2035-02 | 168.98 | 30.09 | 138.89 | 13750.00 |
| 118 | 2035-03 | 168.68 | 29.79 | 138.89 | 13611.11 |
| 119 | 2035-04 | 168.38 | 29.49 | 138.89 | 13472.22 |
| 120 | 2035-05 | 168.08 | 29.19 | 138.89 | 13333.33 |
| 121 | 2035-06 | 167.78 | 28.89 | 138.89 | 13194.44 |
| 122 | 2035-07 | 167.48 | 28.59 | 138.89 | 13055.56 |
| 123 | 2035-08 | 167.18 | 28.29 | 138.89 | 12916.67 |
| 124 | 2035-09 | 166.88 | 27.99 | 138.89 | 12777.78 |
| 125 | 2035-10 | 166.57 | 27.69 | 138.89 | 12638.89 |
| 126 | 2035-11 | 166.27 | 27.38 | 138.89 | 12500.00 |
| 127 | 2035-12 | 165.97 | 27.08 | 138.89 | 12361.11 |
| 128 | 2036-01 | 165.67 | 26.78 | 138.89 | 12222.22 |
| 129 | 2036-02 | 165.37 | 26.48 | 138.89 | 12083.33 |
| 130 | 2036-03 | 165.07 | 26.18 | 138.89 | 11944.44 |
| 131 | 2036-04 | 164.77 | 25.88 | 138.89 | 11805.56 |
| 132 | 2036-05 | 164.47 | 25.58 | 138.89 | 11666.67 |
| 133 | 2036-06 | 164.17 | 25.28 | 138.89 | 11527.78 |
| 134 | 2036-07 | 163.87 | 24.98 | 138.89 | 11388.89 |
| 135 | 2036-08 | 163.56 | 24.68 | 138.89 | 11250.00 |
| 136 | 2036-09 | 163.26 | 24.38 | 138.89 | 11111.11 |
| 137 | 2036-10 | 162.96 | 24.07 | 138.89 | 10972.22 |
| 138 | 2036-11 | 162.66 | 23.77 | 138.89 | 10833.33 |
| 139 | 2036-12 | 162.36 | 23.47 | 138.89 | 10694.44 |
| 140 | 2037-01 | 162.06 | 23.17 | 138.89 | 10555.56 |
| 141 | 2037-02 | 161.76 | 22.87 | 138.89 | 10416.67 |
| 142 | 2037-03 | 161.46 | 22.57 | 138.89 | 10277.78 |
| 143 | 2037-04 | 161.16 | 22.27 | 138.89 | 10138.89 |
| 144 | 2037-05 | 160.86 | 21.97 | 138.89 | 10000.00 |
| 145 | 2037-06 | 160.56 | 21.67 | 138.89 | 9861.11 |
| 146 | 2037-07 | 160.25 | 21.37 | 138.89 | 9722.22 |
| 147 | 2037-08 | 159.95 | 21.06 | 138.89 | 9583.33 |
| 148 | 2037-09 | 159.65 | 20.76 | 138.89 | 9444.44 |
| 149 | 2037-10 | 159.35 | 20.46 | 138.89 | 9305.56 |
| 150 | 2037-11 | 159.05 | 20.16 | 138.89 | 9166.67 |
| 151 | 2037-12 | 158.75 | 19.86 | 138.89 | 9027.78 |
| 152 | 2038-01 | 158.45 | 19.56 | 138.89 | 8888.89 |
| 153 | 2038-02 | 158.15 | 19.26 | 138.89 | 8750.00 |
| 154 | 2038-03 | 157.85 | 18.96 | 138.89 | 8611.11 |
| 155 | 2038-04 | 157.55 | 18.66 | 138.89 | 8472.22 |
| 156 | 2038-05 | 157.25 | 18.36 | 138.89 | 8333.33 |
| 157 | 2038-06 | 156.94 | 18.06 | 138.89 | 8194.44 |
| 158 | 2038-07 | 156.64 | 17.75 | 138.89 | 8055.56 |
| 159 | 2038-08 | 156.34 | 17.45 | 138.89 | 7916.67 |
| 160 | 2038-09 | 156.04 | 17.15 | 138.89 | 7777.78 |
| 161 | 2038-10 | 155.74 | 16.85 | 138.89 | 7638.89 |
| 162 | 2038-11 | 155.44 | 16.55 | 138.89 | 7500.00 |
| 163 | 2038-12 | 155.14 | 16.25 | 138.89 | 7361.11 |
| 164 | 2039-01 | 154.84 | 15.95 | 138.89 | 7222.22 |
| 165 | 2039-02 | 154.54 | 15.65 | 138.89 | 7083.33 |
| 166 | 2039-03 | 154.24 | 15.35 | 138.89 | 6944.44 |
| 167 | 2039-04 | 153.94 | 15.05 | 138.89 | 6805.56 |
| 168 | 2039-05 | 153.63 | 14.75 | 138.89 | 6666.67 |
| 169 | 2039-06 | 153.33 | 14.44 | 138.89 | 6527.78 |
| 170 | 2039-07 | 153.03 | 14.14 | 138.89 | 6388.89 |
| 171 | 2039-08 | 152.73 | 13.84 | 138.89 | 6250.00 |
| 172 | 2039-09 | 152.43 | 13.54 | 138.89 | 6111.11 |
| 173 | 2039-10 | 152.13 | 13.24 | 138.89 | 5972.22 |
| 174 | 2039-11 | 151.83 | 12.94 | 138.89 | 5833.33 |
| 175 | 2039-12 | 151.53 | 12.64 | 138.89 | 5694.44 |
| 176 | 2040-01 | 151.23 | 12.34 | 138.89 | 5555.56 |
| 177 | 2040-02 | 150.93 | 12.04 | 138.89 | 5416.67 |
| 178 | 2040-03 | 150.63 | 11.74 | 138.89 | 5277.78 |
| 179 | 2040-04 | 150.32 | 11.44 | 138.89 | 5138.89 |
| 180 | 2040-05 | 150.02 | 11.13 | 138.89 | 5000.00 |
| 181 | 2040-06 | 149.72 | 10.83 | 138.89 | 4861.11 |
| 182 | 2040-07 | 149.42 | 10.53 | 138.89 | 4722.22 |
| 183 | 2040-08 | 149.12 | 10.23 | 138.89 | 4583.33 |
| 184 | 2040-09 | 148.82 | 9.93 | 138.89 | 4444.44 |
| 185 | 2040-10 | 148.52 | 9.63 | 138.89 | 4305.56 |
| 186 | 2040-11 | 148.22 | 9.33 | 138.89 | 4166.67 |
| 187 | 2040-12 | 147.92 | 9.03 | 138.89 | 4027.78 |
| 188 | 2041-01 | 147.62 | 8.73 | 138.89 | 3888.89 |
| 189 | 2041-02 | 147.31 | 8.43 | 138.89 | 3750.00 |
| 190 | 2041-03 | 147.01 | 8.13 | 138.89 | 3611.11 |
| 191 | 2041-04 | 146.71 | 7.82 | 138.89 | 3472.22 |
| 192 | 2041-05 | 146.41 | 7.52 | 138.89 | 3333.33 |
| 193 | 2041-06 | 146.11 | 7.22 | 138.89 | 3194.44 |
| 194 | 2041-07 | 145.81 | 6.92 | 138.89 | 3055.56 |
| 195 | 2041-08 | 145.51 | 6.62 | 138.89 | 2916.67 |
| 196 | 2041-09 | 145.21 | 6.32 | 138.89 | 2777.78 |
| 197 | 2041-10 | 144.91 | 6.02 | 138.89 | 2638.89 |
| 198 | 2041-11 | 144.61 | 5.72 | 138.89 | 2500.00 |
| 199 | 2041-12 | 144.31 | 5.42 | 138.89 | 2361.11 |
| 200 | 2042-01 | 144.00 | 5.12 | 138.89 | 2222.22 |
| 201 | 2042-02 | 143.70 | 4.81 | 138.89 | 2083.33 |
| 202 | 2042-03 | 143.40 | 4.51 | 138.89 | 1944.44 |
| 203 | 2042-04 | 143.10 | 4.21 | 138.89 | 1805.56 |
| 204 | 2042-05 | 142.80 | 3.91 | 138.89 | 1666.67 |
| 205 | 2042-06 | 142.50 | 3.61 | 138.89 | 1527.78 |
| 206 | 2042-07 | 142.20 | 3.31 | 138.89 | 1388.89 |
| 207 | 2042-08 | 141.90 | 3.01 | 138.89 | 1250.00 |
| 208 | 2042-09 | 141.60 | 2.71 | 138.89 | 1111.11 |
| 209 | 2042-10 | 141.30 | 2.41 | 138.89 | 972.22 |
| 210 | 2042-11 | 141.00 | 2.11 | 138.89 | 833.33 |
| 211 | 2042-12 | 140.69 | 1.81 | 138.89 | 694.44 |
| 212 | 2043-01 | 140.39 | 1.50 | 138.89 | 555.56 |
| 213 | 2043-02 | 140.09 | 1.20 | 138.89 | 416.67 |
| 214 | 2043-03 | 139.79 | 0.90 | 138.89 | 277.78 |
| 215 | 2043-04 | 139.49 | 0.60 | 138.89 | 138.89 |
| 216 | 2043-05 | 139.19 | 0.30 | 138.89 | 0.00 |