盐城贷款74万（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：74万
还款月数：18年
每月还款：4293.54元
利息总额：18.74万
本息合计：92.74万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 4293.54 | 1603.33 | 2690.21 | 737309.79 |
| 2 | 2025-08 | 4293.54 | 1597.50 | 2696.03 | 734613.76 |
| 3 | 2025-09 | 4293.54 | 1591.66 | 2701.88 | 731911.88 |
| 4 | 2025-10 | 4293.54 | 1585.81 | 2707.73 | 729204.16 |
| 5 | 2025-11 | 4293.54 | 1579.94 | 2713.60 | 726490.56 |
| 6 | 2025-12 | 4293.54 | 1574.06 | 2719.48 | 723771.08 |
| 7 | 2026-01 | 4293.54 | 1568.17 | 2725.37 | 721045.72 |
| 8 | 2026-02 | 4293.54 | 1562.27 | 2731.27 | 718314.44 |
| 9 | 2026-03 | 4293.54 | 1556.35 | 2737.19 | 715577.25 |
| 10 | 2026-04 | 4293.54 | 1550.42 | 2743.12 | 712834.13 |
| 11 | 2026-05 | 4293.54 | 1544.47 | 2749.06 | 710085.07 |
| 12 | 2026-06 | 4293.54 | 1538.52 | 2755.02 | 707330.04 |
| 13 | 2026-07 | 4293.54 | 1532.55 | 2760.99 | 704569.05 |
| 14 | 2026-08 | 4293.54 | 1526.57 | 2766.97 | 701802.08 |
| 15 | 2026-09 | 4293.54 | 1520.57 | 2772.97 | 699029.11 |
| 16 | 2026-10 | 4293.54 | 1514.56 | 2778.98 | 696250.14 |
| 17 | 2026-11 | 4293.54 | 1508.54 | 2785.00 | 693465.14 |
| 18 | 2026-12 | 4293.54 | 1502.51 | 2791.03 | 690674.11 |
| 19 | 2027-01 | 4293.54 | 1496.46 | 2797.08 | 687877.03 |
| 20 | 2027-02 | 4293.54 | 1490.40 | 2803.14 | 685073.89 |
| 21 | 2027-03 | 4293.54 | 1484.33 | 2809.21 | 682264.68 |
| 22 | 2027-04 | 4293.54 | 1478.24 | 2815.30 | 679449.38 |
| 23 | 2027-05 | 4293.54 | 1472.14 | 2821.40 | 676627.99 |
| 24 | 2027-06 | 4293.54 | 1466.03 | 2827.51 | 673800.47 |
| 25 | 2027-07 | 4293.54 | 1459.90 | 2833.64 | 670966.84 |
| 26 | 2027-08 | 4293.54 | 1453.76 | 2839.78 | 668127.06 |
| 27 | 2027-09 | 4293.54 | 1447.61 | 2845.93 | 665281.13 |
| 28 | 2027-10 | 4293.54 | 1441.44 | 2852.10 | 662429.03 |
| 29 | 2027-11 | 4293.54 | 1435.26 | 2858.28 | 659570.76 |
| 30 | 2027-12 | 4293.54 | 1429.07 | 2864.47 | 656706.29 |
| 31 | 2028-01 | 4293.54 | 1422.86 | 2870.68 | 653835.61 |
| 32 | 2028-02 | 4293.54 | 1416.64 | 2876.89 | 650958.72 |
| 33 | 2028-03 | 4293.54 | 1410.41 | 2883.13 | 648075.59 |
| 34 | 2028-04 | 4293.54 | 1404.16 | 2889.37 | 645186.22 |
| 35 | 2028-05 | 4293.54 | 1397.90 | 2895.64 | 642290.58 |
| 36 | 2028-06 | 4293.54 | 1391.63 | 2901.91 | 639388.67 |
| 37 | 2028-07 | 4293.54 | 1385.34 | 2908.20 | 636480.47 |
| 38 | 2028-08 | 4293.54 | 1379.04 | 2914.50 | 633565.98 |
| 39 | 2028-09 | 4293.54 | 1372.73 | 2920.81 | 630645.16 |
| 40 | 2028-10 | 4293.54 | 1366.40 | 2927.14 | 627718.02 |
| 41 | 2028-11 | 4293.54 | 1360.06 | 2933.48 | 624784.54 |
| 42 | 2028-12 | 4293.54 | 1353.70 | 2939.84 | 621844.70 |
| 43 | 2029-01 | 4293.54 | 1347.33 | 2946.21 | 618898.49 |
| 44 | 2029-02 | 4293.54 | 1340.95 | 2952.59 | 615945.90 |
| 45 | 2029-03 | 4293.54 | 1334.55 | 2958.99 | 612986.91 |
| 46 | 2029-04 | 4293.54 | 1328.14 | 2965.40 | 610021.51 |
| 47 | 2029-05 | 4293.54 | 1321.71 | 2971.83 | 607049.69 |
| 48 | 2029-06 | 4293.54 | 1315.27 | 2978.26 | 604071.42 |
| 49 | 2029-07 | 4293.54 | 1308.82 | 2984.72 | 601086.70 |
| 50 | 2029-08 | 4293.54 | 1302.35 | 2991.18 | 598095.52 |
| 51 | 2029-09 | 4293.54 | 1295.87 | 2997.67 | 595097.86 |
| 52 | 2029-10 | 4293.54 | 1289.38 | 3004.16 | 592093.70 |
| 53 | 2029-11 | 4293.54 | 1282.87 | 3010.67 | 589083.03 |
| 54 | 2029-12 | 4293.54 | 1276.35 | 3017.19 | 586065.83 |
| 55 | 2030-01 | 4293.54 | 1269.81 | 3023.73 | 583042.11 |
| 56 | 2030-02 | 4293.54 | 1263.26 | 3030.28 | 580011.82 |
| 57 | 2030-03 | 4293.54 | 1256.69 | 3036.85 | 576974.98 |
| 58 | 2030-04 | 4293.54 | 1250.11 | 3043.43 | 573931.55 |
| 59 | 2030-05 | 4293.54 | 1243.52 | 3050.02 | 570881.53 |
| 60 | 2030-06 | 4293.54 | 1236.91 | 3056.63 | 567824.90 |
| 61 | 2030-07 | 4293.54 | 1230.29 | 3063.25 | 564761.65 |
| 62 | 2030-08 | 4293.54 | 1223.65 | 3069.89 | 561691.76 |
| 63 | 2030-09 | 4293.54 | 1217.00 | 3076.54 | 558615.22 |
| 64 | 2030-10 | 4293.54 | 1210.33 | 3083.21 | 555532.02 |
| 65 | 2030-11 | 4293.54 | 1203.65 | 3089.89 | 552442.13 |
| 66 | 2030-12 | 4293.54 | 1196.96 | 3096.58 | 549345.55 |
| 67 | 2031-01 | 4293.54 | 1190.25 | 3103.29 | 546242.26 |
| 68 | 2031-02 | 4293.54 | 1183.52 | 3110.01 | 543132.25 |
| 69 | 2031-03 | 4293.54 | 1176.79 | 3116.75 | 540015.49 |
| 70 | 2031-04 | 4293.54 | 1170.03 | 3123.51 | 536891.99 |
| 71 | 2031-05 | 4293.54 | 1163.27 | 3130.27 | 533761.72 |
| 72 | 2031-06 | 4293.54 | 1156.48 | 3137.05 | 530624.66 |
| 73 | 2031-07 | 4293.54 | 1149.69 | 3143.85 | 527480.81 |
| 74 | 2031-08 | 4293.54 | 1142.88 | 3150.66 | 524330.15 |
| 75 | 2031-09 | 4293.54 | 1136.05 | 3157.49 | 521172.66 |
| 76 | 2031-10 | 4293.54 | 1129.21 | 3164.33 | 518008.32 |
| 77 | 2031-11 | 4293.54 | 1122.35 | 3171.19 | 514837.14 |
| 78 | 2031-12 | 4293.54 | 1115.48 | 3178.06 | 511659.08 |
| 79 | 2032-01 | 4293.54 | 1108.59 | 3184.94 | 508474.14 |
| 80 | 2032-02 | 4293.54 | 1101.69 | 3191.84 | 505282.29 |
| 81 | 2032-03 | 4293.54 | 1094.78 | 3198.76 | 502083.53 |
| 82 | 2032-04 | 4293.54 | 1087.85 | 3205.69 | 498877.84 |
| 83 | 2032-05 | 4293.54 | 1080.90 | 3212.64 | 495665.20 |
| 84 | 2032-06 | 4293.54 | 1073.94 | 3219.60 | 492445.61 |
| 85 | 2032-07 | 4293.54 | 1066.97 | 3226.57 | 489219.03 |
| 86 | 2032-08 | 4293.54 | 1059.97 | 3233.56 | 485985.47 |
| 87 | 2032-09 | 4293.54 | 1052.97 | 3240.57 | 482744.90 |
| 88 | 2032-10 | 4293.54 | 1045.95 | 3247.59 | 479497.31 |
| 89 | 2032-11 | 4293.54 | 1038.91 | 3254.63 | 476242.68 |
| 90 | 2032-12 | 4293.54 | 1031.86 | 3261.68 | 472981.00 |
| 91 | 2033-01 | 4293.54 | 1024.79 | 3268.75 | 469712.25 |
| 92 | 2033-02 | 4293.54 | 1017.71 | 3275.83 | 466436.42 |
| 93 | 2033-03 | 4293.54 | 1010.61 | 3282.93 | 463153.50 |
| 94 | 2033-04 | 4293.54 | 1003.50 | 3290.04 | 459863.46 |
| 95 | 2033-05 | 4293.54 | 996.37 | 3297.17 | 456566.29 |
| 96 | 2033-06 | 4293.54 | 989.23 | 3304.31 | 453261.98 |
| 97 | 2033-07 | 4293.54 | 982.07 | 3311.47 | 449950.51 |
| 98 | 2033-08 | 4293.54 | 974.89 | 3318.65 | 446631.86 |
| 99 | 2033-09 | 4293.54 | 967.70 | 3325.84 | 443306.02 |
| 100 | 2033-10 | 4293.54 | 960.50 | 3333.04 | 439972.98 |
| 101 | 2033-11 | 4293.54 | 953.27 | 3340.26 | 436632.72 |
| 102 | 2033-12 | 4293.54 | 946.04 | 3347.50 | 433285.22 |
| 103 | 2034-01 | 4293.54 | 938.78 | 3354.75 | 429930.46 |
| 104 | 2034-02 | 4293.54 | 931.52 | 3362.02 | 426568.44 |
| 105 | 2034-03 | 4293.54 | 924.23 | 3369.31 | 423199.13 |
| 106 | 2034-04 | 4293.54 | 916.93 | 3376.61 | 419822.53 |
| 107 | 2034-05 | 4293.54 | 909.62 | 3383.92 | 416438.60 |
| 108 | 2034-06 | 4293.54 | 902.28 | 3391.26 | 413047.35 |
| 109 | 2034-07 | 4293.54 | 894.94 | 3398.60 | 409648.75 |
| 110 | 2034-08 | 4293.54 | 887.57 | 3405.97 | 406242.78 |
| 111 | 2034-09 | 4293.54 | 880.19 | 3413.35 | 402829.43 |
| 112 | 2034-10 | 4293.54 | 872.80 | 3420.74 | 399408.69 |
| 113 | 2034-11 | 4293.54 | 865.39 | 3428.15 | 395980.54 |
| 114 | 2034-12 | 4293.54 | 857.96 | 3435.58 | 392544.96 |
| 115 | 2035-01 | 4293.54 | 850.51 | 3443.02 | 389101.93 |
| 116 | 2035-02 | 4293.54 | 843.05 | 3450.48 | 385651.45 |
| 117 | 2035-03 | 4293.54 | 835.58 | 3457.96 | 382193.49 |
| 118 | 2035-04 | 4293.54 | 828.09 | 3465.45 | 378728.03 |
| 119 | 2035-05 | 4293.54 | 820.58 | 3472.96 | 375255.07 |
| 120 | 2035-06 | 4293.54 | 813.05 | 3480.49 | 371774.59 |
| 121 | 2035-07 | 4293.54 | 805.51 | 3488.03 | 368286.56 |
| 122 | 2035-08 | 4293.54 | 797.95 | 3495.58 | 364790.98 |
| 123 | 2035-09 | 4293.54 | 790.38 | 3503.16 | 361287.82 |
| 124 | 2035-10 | 4293.54 | 782.79 | 3510.75 | 357777.07 |
| 125 | 2035-11 | 4293.54 | 775.18 | 3518.36 | 354258.71 |
| 126 | 2035-12 | 4293.54 | 767.56 | 3525.98 | 350732.74 |
| 127 | 2036-01 | 4293.54 | 759.92 | 3533.62 | 347199.12 |
| 128 | 2036-02 | 4293.54 | 752.26 | 3541.27 | 343657.84 |
| 129 | 2036-03 | 4293.54 | 744.59 | 3548.95 | 340108.90 |
| 130 | 2036-04 | 4293.54 | 736.90 | 3556.64 | 336552.26 |
| 131 | 2036-05 | 4293.54 | 729.20 | 3564.34 | 332987.92 |
| 132 | 2036-06 | 4293.54 | 721.47 | 3572.06 | 329415.85 |
| 133 | 2036-07 | 4293.54 | 713.73 | 3579.80 | 325836.05 |
| 134 | 2036-08 | 4293.54 | 705.98 | 3587.56 | 322248.49 |
| 135 | 2036-09 | 4293.54 | 698.21 | 3595.33 | 318653.16 |
| 136 | 2036-10 | 4293.54 | 690.42 | 3603.12 | 315050.03 |
| 137 | 2036-11 | 4293.54 | 682.61 | 3610.93 | 311439.10 |
| 138 | 2036-12 | 4293.54 | 674.78 | 3618.75 | 307820.35 |
| 139 | 2037-01 | 4293.54 | 666.94 | 3626.59 | 304193.75 |
| 140 | 2037-02 | 4293.54 | 659.09 | 3634.45 | 300559.30 |
| 141 | 2037-03 | 4293.54 | 651.21 | 3642.33 | 296916.97 |
| 142 | 2037-04 | 4293.54 | 643.32 | 3650.22 | 293266.76 |
| 143 | 2037-05 | 4293.54 | 635.41 | 3658.13 | 289608.63 |
| 144 | 2037-06 | 4293.54 | 627.49 | 3666.05 | 285942.58 |
| 145 | 2037-07 | 4293.54 | 619.54 | 3674.00 | 282268.58 |
| 146 | 2037-08 | 4293.54 | 611.58 | 3681.96 | 278586.62 |
| 147 | 2037-09 | 4293.54 | 603.60 | 3689.93 | 274896.69 |
| 148 | 2037-10 | 4293.54 | 595.61 | 3697.93 | 271198.76 |
| 149 | 2037-11 | 4293.54 | 587.60 | 3705.94 | 267492.82 |
| 150 | 2037-12 | 4293.54 | 579.57 | 3713.97 | 263778.85 |
| 151 | 2038-01 | 4293.54 | 571.52 | 3722.02 | 260056.83 |
| 152 | 2038-02 | 4293.54 | 563.46 | 3730.08 | 256326.75 |
| 153 | 2038-03 | 4293.54 | 555.37 | 3738.16 | 252588.58 |
| 154 | 2038-04 | 4293.54 | 547.28 | 3746.26 | 248842.32 |
| 155 | 2038-05 | 4293.54 | 539.16 | 3754.38 | 245087.94 |
| 156 | 2038-06 | 4293.54 | 531.02 | 3762.51 | 241325.42 |
| 157 | 2038-07 | 4293.54 | 522.87 | 3770.67 | 237554.76 |
| 158 | 2038-08 | 4293.54 | 514.70 | 3778.84 | 233775.92 |
| 159 | 2038-09 | 4293.54 | 506.51 | 3787.02 | 229988.90 |
| 160 | 2038-10 | 4293.54 | 498.31 | 3795.23 | 226193.67 |
| 161 | 2038-11 | 4293.54 | 490.09 | 3803.45 | 222390.21 |
| 162 | 2038-12 | 4293.54 | 481.85 | 3811.69 | 218578.52 |
| 163 | 2039-01 | 4293.54 | 473.59 | 3819.95 | 214758.57 |
| 164 | 2039-02 | 4293.54 | 465.31 | 3828.23 | 210930.34 |
| 165 | 2039-03 | 4293.54 | 457.02 | 3836.52 | 207093.82 |
| 166 | 2039-04 | 4293.54 | 448.70 | 3844.84 | 203248.98 |
| 167 | 2039-05 | 4293.54 | 440.37 | 3853.17 | 199395.82 |
| 168 | 2039-06 | 4293.54 | 432.02 | 3861.51 | 195534.30 |
| 169 | 2039-07 | 4293.54 | 423.66 | 3869.88 | 191664.42 |
| 170 | 2039-08 | 4293.54 | 415.27 | 3878.27 | 187786.15 |
| 171 | 2039-09 | 4293.54 | 406.87 | 3886.67 | 183899.49 |
| 172 | 2039-10 | 4293.54 | 398.45 | 3895.09 | 180004.40 |
| 173 | 2039-11 | 4293.54 | 390.01 | 3903.53 | 176100.87 |
| 174 | 2039-12 | 4293.54 | 381.55 | 3911.99 | 172188.88 |
| 175 | 2040-01 | 4293.54 | 373.08 | 3920.46 | 168268.42 |
| 176 | 2040-02 | 4293.54 | 364.58 | 3928.96 | 164339.46 |
| 177 | 2040-03 | 4293.54 | 356.07 | 3937.47 | 160401.99 |
| 178 | 2040-04 | 4293.54 | 347.54 | 3946.00 | 156455.99 |
| 179 | 2040-05 | 4293.54 | 338.99 | 3954.55 | 152501.44 |
| 180 | 2040-06 | 4293.54 | 330.42 | 3963.12 | 148538.32 |
| 181 | 2040-07 | 4293.54 | 321.83 | 3971.71 | 144566.61 |
| 182 | 2040-08 | 4293.54 | 313.23 | 3980.31 | 140586.30 |
| 183 | 2040-09 | 4293.54 | 304.60 | 3988.94 | 136597.37 |
| 184 | 2040-10 | 4293.54 | 295.96 | 3997.58 | 132599.79 |
| 185 | 2040-11 | 4293.54 | 287.30 | 4006.24 | 128593.55 |
| 186 | 2040-12 | 4293.54 | 278.62 | 4014.92 | 124578.63 |
| 187 | 2041-01 | 4293.54 | 269.92 | 4023.62 | 120555.01 |
| 188 | 2041-02 | 4293.54 | 261.20 | 4032.34 | 116522.68 |
| 189 | 2041-03 | 4293.54 | 252.47 | 4041.07 | 112481.60 |
| 190 | 2041-04 | 4293.54 | 243.71 | 4049.83 | 108431.78 |
| 191 | 2041-05 | 4293.54 | 234.94 | 4058.60 | 104373.17 |
| 192 | 2041-06 | 4293.54 | 226.14 | 4067.40 | 100305.78 |
| 193 | 2041-07 | 4293.54 | 217.33 | 4076.21 | 96229.57 |
| 194 | 2041-08 | 4293.54 | 208.50 | 4085.04 | 92144.53 |
| 195 | 2041-09 | 4293.54 | 199.65 | 4093.89 | 88050.63 |
| 196 | 2041-10 | 4293.54 | 190.78 | 4102.76 | 83947.87 |
| 197 | 2041-11 | 4293.54 | 181.89 | 4111.65 | 79836.22 |
| 198 | 2041-12 | 4293.54 | 172.98 | 4120.56 | 75715.66 |
| 199 | 2042-01 | 4293.54 | 164.05 | 4129.49 | 71586.17 |
| 200 | 2042-02 | 4293.54 | 155.10 | 4138.44 | 67447.74 |
| 201 | 2042-03 | 4293.54 | 146.14 | 4147.40 | 63300.33 |
| 202 | 2042-04 | 4293.54 | 137.15 | 4156.39 | 59143.95 |
| 203 | 2042-05 | 4293.54 | 128.15 | 4165.39 | 54978.55 |
| 204 | 2042-06 | 4293.54 | 119.12 | 4174.42 | 50804.13 |
| 205 | 2042-07 | 4293.54 | 110.08 | 4183.46 | 46620.67 |
| 206 | 2042-08 | 4293.54 | 101.01 | 4192.53 | 42428.14 |
| 207 | 2042-09 | 4293.54 | 91.93 | 4201.61 | 38226.53 |
| 208 | 2042-10 | 4293.54 | 82.82 | 4210.71 | 34015.82 |
| 209 | 2042-11 | 4293.54 | 73.70 | 4219.84 | 29795.98 |
| 210 | 2042-12 | 4293.54 | 64.56 | 4228.98 | 25567.00 |
| 211 | 2043-01 | 4293.54 | 55.40 | 4238.14 | 21328.86 |
| 212 | 2043-02 | 4293.54 | 46.21 | 4247.33 | 17081.53 |
| 213 | 2043-03 | 4293.54 | 37.01 | 4256.53 | 12825.00 |
| 214 | 2043-04 | 4293.54 | 27.79 | 4265.75 | 8559.25 |
| 215 | 2043-05 | 4293.54 | 18.55 | 4274.99 | 4284.26 |
| 216 | 2043-06 | 4293.54 | 9.28 | 4284.26 | 0.00 |
等额本金还款方式：
贷款总额：74万
还款月数：18年
首月还款：5029.26元
每月递减：7.42元
利息总额：17.4万
本息合计：91.4万
节省利息：13442.69元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 5029.26 | 1603.33 | 3425.93 | 736574.07 |
| 2 | 2025-08 | 5021.84 | 1595.91 | 3425.93 | 733148.15 |
| 3 | 2025-09 | 5014.41 | 1588.49 | 3425.93 | 729722.22 |
| 4 | 2025-10 | 5006.99 | 1581.06 | 3425.93 | 726296.30 |
| 5 | 2025-11 | 4999.57 | 1573.64 | 3425.93 | 722870.37 |
| 6 | 2025-12 | 4992.15 | 1566.22 | 3425.93 | 719444.44 |
| 7 | 2026-01 | 4984.72 | 1558.80 | 3425.93 | 716018.52 |
| 8 | 2026-02 | 4977.30 | 1551.37 | 3425.93 | 712592.59 |
| 9 | 2026-03 | 4969.88 | 1543.95 | 3425.93 | 709166.67 |
| 10 | 2026-04 | 4962.45 | 1536.53 | 3425.93 | 705740.74 |
| 11 | 2026-05 | 4955.03 | 1529.10 | 3425.93 | 702314.81 |
| 12 | 2026-06 | 4947.61 | 1521.68 | 3425.93 | 698888.89 |
| 13 | 2026-07 | 4940.19 | 1514.26 | 3425.93 | 695462.96 |
| 14 | 2026-08 | 4932.76 | 1506.84 | 3425.93 | 692037.04 |
| 15 | 2026-09 | 4925.34 | 1499.41 | 3425.93 | 688611.11 |
| 16 | 2026-10 | 4917.92 | 1491.99 | 3425.93 | 685185.19 |
| 17 | 2026-11 | 4910.49 | 1484.57 | 3425.93 | 681759.26 |
| 18 | 2026-12 | 4903.07 | 1477.15 | 3425.93 | 678333.33 |
| 19 | 2027-01 | 4895.65 | 1469.72 | 3425.93 | 674907.41 |
| 20 | 2027-02 | 4888.23 | 1462.30 | 3425.93 | 671481.48 |
| 21 | 2027-03 | 4880.80 | 1454.88 | 3425.93 | 668055.56 |
| 22 | 2027-04 | 4873.38 | 1447.45 | 3425.93 | 664629.63 |
| 23 | 2027-05 | 4865.96 | 1440.03 | 3425.93 | 661203.70 |
| 24 | 2027-06 | 4858.53 | 1432.61 | 3425.93 | 657777.78 |
| 25 | 2027-07 | 4851.11 | 1425.19 | 3425.93 | 654351.85 |
| 26 | 2027-08 | 4843.69 | 1417.76 | 3425.93 | 650925.93 |
| 27 | 2027-09 | 4836.27 | 1410.34 | 3425.93 | 647500.00 |
| 28 | 2027-10 | 4828.84 | 1402.92 | 3425.93 | 644074.07 |
| 29 | 2027-11 | 4821.42 | 1395.49 | 3425.93 | 640648.15 |
| 30 | 2027-12 | 4814.00 | 1388.07 | 3425.93 | 637222.22 |
| 31 | 2028-01 | 4806.57 | 1380.65 | 3425.93 | 633796.30 |
| 32 | 2028-02 | 4799.15 | 1373.23 | 3425.93 | 630370.37 |
| 33 | 2028-03 | 4791.73 | 1365.80 | 3425.93 | 626944.44 |
| 34 | 2028-04 | 4784.31 | 1358.38 | 3425.93 | 623518.52 |
| 35 | 2028-05 | 4776.88 | 1350.96 | 3425.93 | 620092.59 |
| 36 | 2028-06 | 4769.46 | 1343.53 | 3425.93 | 616666.67 |
| 37 | 2028-07 | 4762.04 | 1336.11 | 3425.93 | 613240.74 |
| 38 | 2028-08 | 4754.61 | 1328.69 | 3425.93 | 609814.81 |
| 39 | 2028-09 | 4747.19 | 1321.27 | 3425.93 | 606388.89 |
| 40 | 2028-10 | 4739.77 | 1313.84 | 3425.93 | 602962.96 |
| 41 | 2028-11 | 4732.35 | 1306.42 | 3425.93 | 599537.04 |
| 42 | 2028-12 | 4724.92 | 1299.00 | 3425.93 | 596111.11 |
| 43 | 2029-01 | 4717.50 | 1291.57 | 3425.93 | 592685.19 |
| 44 | 2029-02 | 4710.08 | 1284.15 | 3425.93 | 589259.26 |
| 45 | 2029-03 | 4702.65 | 1276.73 | 3425.93 | 585833.33 |
| 46 | 2029-04 | 4695.23 | 1269.31 | 3425.93 | 582407.41 |
| 47 | 2029-05 | 4687.81 | 1261.88 | 3425.93 | 578981.48 |
| 48 | 2029-06 | 4680.39 | 1254.46 | 3425.93 | 575555.56 |
| 49 | 2029-07 | 4672.96 | 1247.04 | 3425.93 | 572129.63 |
| 50 | 2029-08 | 4665.54 | 1239.61 | 3425.93 | 568703.70 |
| 51 | 2029-09 | 4658.12 | 1232.19 | 3425.93 | 565277.78 |
| 52 | 2029-10 | 4650.69 | 1224.77 | 3425.93 | 561851.85 |
| 53 | 2029-11 | 4643.27 | 1217.35 | 3425.93 | 558425.93 |
| 54 | 2029-12 | 4635.85 | 1209.92 | 3425.93 | 555000.00 |
| 55 | 2030-01 | 4628.43 | 1202.50 | 3425.93 | 551574.07 |
| 56 | 2030-02 | 4621.00 | 1195.08 | 3425.93 | 548148.15 |
| 57 | 2030-03 | 4613.58 | 1187.65 | 3425.93 | 544722.22 |
| 58 | 2030-04 | 4606.16 | 1180.23 | 3425.93 | 541296.30 |
| 59 | 2030-05 | 4598.73 | 1172.81 | 3425.93 | 537870.37 |
| 60 | 2030-06 | 4591.31 | 1165.39 | 3425.93 | 534444.44 |
| 61 | 2030-07 | 4583.89 | 1157.96 | 3425.93 | 531018.52 |
| 62 | 2030-08 | 4576.47 | 1150.54 | 3425.93 | 527592.59 |
| 63 | 2030-09 | 4569.04 | 1143.12 | 3425.93 | 524166.67 |
| 64 | 2030-10 | 4561.62 | 1135.69 | 3425.93 | 520740.74 |
| 65 | 2030-11 | 4554.20 | 1128.27 | 3425.93 | 517314.81 |
| 66 | 2030-12 | 4546.77 | 1120.85 | 3425.93 | 513888.89 |
| 67 | 2031-01 | 4539.35 | 1113.43 | 3425.93 | 510462.96 |
| 68 | 2031-02 | 4531.93 | 1106.00 | 3425.93 | 507037.04 |
| 69 | 2031-03 | 4524.51 | 1098.58 | 3425.93 | 503611.11 |
| 70 | 2031-04 | 4517.08 | 1091.16 | 3425.93 | 500185.19 |
| 71 | 2031-05 | 4509.66 | 1083.73 | 3425.93 | 496759.26 |
| 72 | 2031-06 | 4502.24 | 1076.31 | 3425.93 | 493333.33 |
| 73 | 2031-07 | 4494.81 | 1068.89 | 3425.93 | 489907.41 |
| 74 | 2031-08 | 4487.39 | 1061.47 | 3425.93 | 486481.48 |
| 75 | 2031-09 | 4479.97 | 1054.04 | 3425.93 | 483055.56 |
| 76 | 2031-10 | 4472.55 | 1046.62 | 3425.93 | 479629.63 |
| 77 | 2031-11 | 4465.12 | 1039.20 | 3425.93 | 476203.70 |
| 78 | 2031-12 | 4457.70 | 1031.77 | 3425.93 | 472777.78 |
| 79 | 2032-01 | 4450.28 | 1024.35 | 3425.93 | 469351.85 |
| 80 | 2032-02 | 4442.85 | 1016.93 | 3425.93 | 465925.93 |
| 81 | 2032-03 | 4435.43 | 1009.51 | 3425.93 | 462500.00 |
| 82 | 2032-04 | 4428.01 | 1002.08 | 3425.93 | 459074.07 |
| 83 | 2032-05 | 4420.59 | 994.66 | 3425.93 | 455648.15 |
| 84 | 2032-06 | 4413.16 | 987.24 | 3425.93 | 452222.22 |
| 85 | 2032-07 | 4405.74 | 979.81 | 3425.93 | 448796.30 |
| 86 | 2032-08 | 4398.32 | 972.39 | 3425.93 | 445370.37 |
| 87 | 2032-09 | 4390.90 | 964.97 | 3425.93 | 441944.44 |
| 88 | 2032-10 | 4383.47 | 957.55 | 3425.93 | 438518.52 |
| 89 | 2032-11 | 4376.05 | 950.12 | 3425.93 | 435092.59 |
| 90 | 2032-12 | 4368.63 | 942.70 | 3425.93 | 431666.67 |
| 91 | 2033-01 | 4361.20 | 935.28 | 3425.93 | 428240.74 |
| 92 | 2033-02 | 4353.78 | 927.85 | 3425.93 | 424814.81 |
| 93 | 2033-03 | 4346.36 | 920.43 | 3425.93 | 421388.89 |
| 94 | 2033-04 | 4338.94 | 913.01 | 3425.93 | 417962.96 |
| 95 | 2033-05 | 4331.51 | 905.59 | 3425.93 | 414537.04 |
| 96 | 2033-06 | 4324.09 | 898.16 | 3425.93 | 411111.11 |
| 97 | 2033-07 | 4316.67 | 890.74 | 3425.93 | 407685.19 |
| 98 | 2033-08 | 4309.24 | 883.32 | 3425.93 | 404259.26 |
| 99 | 2033-09 | 4301.82 | 875.90 | 3425.93 | 400833.33 |
| 100 | 2033-10 | 4294.40 | 868.47 | 3425.93 | 397407.41 |
| 101 | 2033-11 | 4286.98 | 861.05 | 3425.93 | 393981.48 |
| 102 | 2033-12 | 4279.55 | 853.63 | 3425.93 | 390555.56 |
| 103 | 2034-01 | 4272.13 | 846.20 | 3425.93 | 387129.63 |
| 104 | 2034-02 | 4264.71 | 838.78 | 3425.93 | 383703.70 |
| 105 | 2034-03 | 4257.28 | 831.36 | 3425.93 | 380277.78 |
| 106 | 2034-04 | 4249.86 | 823.94 | 3425.93 | 376851.85 |
| 107 | 2034-05 | 4242.44 | 816.51 | 3425.93 | 373425.93 |
| 108 | 2034-06 | 4235.02 | 809.09 | 3425.93 | 370000.00 |
| 109 | 2034-07 | 4227.59 | 801.67 | 3425.93 | 366574.07 |
| 110 | 2034-08 | 4220.17 | 794.24 | 3425.93 | 363148.15 |
| 111 | 2034-09 | 4212.75 | 786.82 | 3425.93 | 359722.22 |
| 112 | 2034-10 | 4205.32 | 779.40 | 3425.93 | 356296.30 |
| 113 | 2034-11 | 4197.90 | 771.98 | 3425.93 | 352870.37 |
| 114 | 2034-12 | 4190.48 | 764.55 | 3425.93 | 349444.44 |
| 115 | 2035-01 | 4183.06 | 757.13 | 3425.93 | 346018.52 |
| 116 | 2035-02 | 4175.63 | 749.71 | 3425.93 | 342592.59 |
| 117 | 2035-03 | 4168.21 | 742.28 | 3425.93 | 339166.67 |
| 118 | 2035-04 | 4160.79 | 734.86 | 3425.93 | 335740.74 |
| 119 | 2035-05 | 4153.36 | 727.44 | 3425.93 | 332314.81 |
| 120 | 2035-06 | 4145.94 | 720.02 | 3425.93 | 328888.89 |
| 121 | 2035-07 | 4138.52 | 712.59 | 3425.93 | 325462.96 |
| 122 | 2035-08 | 4131.10 | 705.17 | 3425.93 | 322037.04 |
| 123 | 2035-09 | 4123.67 | 697.75 | 3425.93 | 318611.11 |
| 124 | 2035-10 | 4116.25 | 690.32 | 3425.93 | 315185.19 |
| 125 | 2035-11 | 4108.83 | 682.90 | 3425.93 | 311759.26 |
| 126 | 2035-12 | 4101.40 | 675.48 | 3425.93 | 308333.33 |
| 127 | 2036-01 | 4093.98 | 668.06 | 3425.93 | 304907.41 |
| 128 | 2036-02 | 4086.56 | 660.63 | 3425.93 | 301481.48 |
| 129 | 2036-03 | 4079.14 | 653.21 | 3425.93 | 298055.56 |
| 130 | 2036-04 | 4071.71 | 645.79 | 3425.93 | 294629.63 |
| 131 | 2036-05 | 4064.29 | 638.36 | 3425.93 | 291203.70 |
| 132 | 2036-06 | 4056.87 | 630.94 | 3425.93 | 287777.78 |
| 133 | 2036-07 | 4049.44 | 623.52 | 3425.93 | 284351.85 |
| 134 | 2036-08 | 4042.02 | 616.10 | 3425.93 | 280925.93 |
| 135 | 2036-09 | 4034.60 | 608.67 | 3425.93 | 277500.00 |
| 136 | 2036-10 | 4027.18 | 601.25 | 3425.93 | 274074.07 |
| 137 | 2036-11 | 4019.75 | 593.83 | 3425.93 | 270648.15 |
| 138 | 2036-12 | 4012.33 | 586.40 | 3425.93 | 267222.22 |
| 139 | 2037-01 | 4004.91 | 578.98 | 3425.93 | 263796.30 |
| 140 | 2037-02 | 3997.48 | 571.56 | 3425.93 | 260370.37 |
| 141 | 2037-03 | 3990.06 | 564.14 | 3425.93 | 256944.44 |
| 142 | 2037-04 | 3982.64 | 556.71 | 3425.93 | 253518.52 |
| 143 | 2037-05 | 3975.22 | 549.29 | 3425.93 | 250092.59 |
| 144 | 2037-06 | 3967.79 | 541.87 | 3425.93 | 246666.67 |
| 145 | 2037-07 | 3960.37 | 534.44 | 3425.93 | 243240.74 |
| 146 | 2037-08 | 3952.95 | 527.02 | 3425.93 | 239814.81 |
| 147 | 2037-09 | 3945.52 | 519.60 | 3425.93 | 236388.89 |
| 148 | 2037-10 | 3938.10 | 512.18 | 3425.93 | 232962.96 |
| 149 | 2037-11 | 3930.68 | 504.75 | 3425.93 | 229537.04 |
| 150 | 2037-12 | 3923.26 | 497.33 | 3425.93 | 226111.11 |
| 151 | 2038-01 | 3915.83 | 489.91 | 3425.93 | 222685.19 |
| 152 | 2038-02 | 3908.41 | 482.48 | 3425.93 | 219259.26 |
| 153 | 2038-03 | 3900.99 | 475.06 | 3425.93 | 215833.33 |
| 154 | 2038-04 | 3893.56 | 467.64 | 3425.93 | 212407.41 |
| 155 | 2038-05 | 3886.14 | 460.22 | 3425.93 | 208981.48 |
| 156 | 2038-06 | 3878.72 | 452.79 | 3425.93 | 205555.56 |
| 157 | 2038-07 | 3871.30 | 445.37 | 3425.93 | 202129.63 |
| 158 | 2038-08 | 3863.87 | 437.95 | 3425.93 | 198703.70 |
| 159 | 2038-09 | 3856.45 | 430.52 | 3425.93 | 195277.78 |
| 160 | 2038-10 | 3849.03 | 423.10 | 3425.93 | 191851.85 |
| 161 | 2038-11 | 3841.60 | 415.68 | 3425.93 | 188425.93 |
| 162 | 2038-12 | 3834.18 | 408.26 | 3425.93 | 185000.00 |
| 163 | 2039-01 | 3826.76 | 400.83 | 3425.93 | 181574.07 |
| 164 | 2039-02 | 3819.34 | 393.41 | 3425.93 | 178148.15 |
| 165 | 2039-03 | 3811.91 | 385.99 | 3425.93 | 174722.22 |
| 166 | 2039-04 | 3804.49 | 378.56 | 3425.93 | 171296.30 |
| 167 | 2039-05 | 3797.07 | 371.14 | 3425.93 | 167870.37 |
| 168 | 2039-06 | 3789.65 | 363.72 | 3425.93 | 164444.44 |
| 169 | 2039-07 | 3782.22 | 356.30 | 3425.93 | 161018.52 |
| 170 | 2039-08 | 3774.80 | 348.87 | 3425.93 | 157592.59 |
| 171 | 2039-09 | 3767.38 | 341.45 | 3425.93 | 154166.67 |
| 172 | 2039-10 | 3759.95 | 334.03 | 3425.93 | 150740.74 |
| 173 | 2039-11 | 3752.53 | 326.60 | 3425.93 | 147314.81 |
| 174 | 2039-12 | 3745.11 | 319.18 | 3425.93 | 143888.89 |
| 175 | 2040-01 | 3737.69 | 311.76 | 3425.93 | 140462.96 |
| 176 | 2040-02 | 3730.26 | 304.34 | 3425.93 | 137037.04 |
| 177 | 2040-03 | 3722.84 | 296.91 | 3425.93 | 133611.11 |
| 178 | 2040-04 | 3715.42 | 289.49 | 3425.93 | 130185.19 |
| 179 | 2040-05 | 3707.99 | 282.07 | 3425.93 | 126759.26 |
| 180 | 2040-06 | 3700.57 | 274.65 | 3425.93 | 123333.33 |
| 181 | 2040-07 | 3693.15 | 267.22 | 3425.93 | 119907.41 |
| 182 | 2040-08 | 3685.73 | 259.80 | 3425.93 | 116481.48 |
| 183 | 2040-09 | 3678.30 | 252.38 | 3425.93 | 113055.56 |
| 184 | 2040-10 | 3670.88 | 244.95 | 3425.93 | 109629.63 |
| 185 | 2040-11 | 3663.46 | 237.53 | 3425.93 | 106203.70 |
| 186 | 2040-12 | 3656.03 | 230.11 | 3425.93 | 102777.78 |
| 187 | 2041-01 | 3648.61 | 222.69 | 3425.93 | 99351.85 |
| 188 | 2041-02 | 3641.19 | 215.26 | 3425.93 | 95925.93 |
| 189 | 2041-03 | 3633.77 | 207.84 | 3425.93 | 92500.00 |
| 190 | 2041-04 | 3626.34 | 200.42 | 3425.93 | 89074.07 |
| 191 | 2041-05 | 3618.92 | 192.99 | 3425.93 | 85648.15 |
| 192 | 2041-06 | 3611.50 | 185.57 | 3425.93 | 82222.22 |
| 193 | 2041-07 | 3604.07 | 178.15 | 3425.93 | 78796.30 |
| 194 | 2041-08 | 3596.65 | 170.73 | 3425.93 | 75370.37 |
| 195 | 2041-09 | 3589.23 | 163.30 | 3425.93 | 71944.44 |
| 196 | 2041-10 | 3581.81 | 155.88 | 3425.93 | 68518.52 |
| 197 | 2041-11 | 3574.38 | 148.46 | 3425.93 | 65092.59 |
| 198 | 2041-12 | 3566.96 | 141.03 | 3425.93 | 61666.67 |
| 199 | 2042-01 | 3559.54 | 133.61 | 3425.93 | 58240.74 |
| 200 | 2042-02 | 3552.11 | 126.19 | 3425.93 | 54814.81 |
| 201 | 2042-03 | 3544.69 | 118.77 | 3425.93 | 51388.89 |
| 202 | 2042-04 | 3537.27 | 111.34 | 3425.93 | 47962.96 |
| 203 | 2042-05 | 3529.85 | 103.92 | 3425.93 | 44537.04 |
| 204 | 2042-06 | 3522.42 | 96.50 | 3425.93 | 41111.11 |
| 205 | 2042-07 | 3515.00 | 89.07 | 3425.93 | 37685.19 |
| 206 | 2042-08 | 3507.58 | 81.65 | 3425.93 | 34259.26 |
| 207 | 2042-09 | 3500.15 | 74.23 | 3425.93 | 30833.33 |
| 208 | 2042-10 | 3492.73 | 66.81 | 3425.93 | 27407.41 |
| 209 | 2042-11 | 3485.31 | 59.38 | 3425.93 | 23981.48 |
| 210 | 2042-12 | 3477.89 | 51.96 | 3425.93 | 20555.56 |
| 211 | 2043-01 | 3470.46 | 44.54 | 3425.93 | 17129.63 |
| 212 | 2043-02 | 3463.04 | 37.11 | 3425.93 | 13703.70 |
| 213 | 2043-03 | 3455.62 | 29.69 | 3425.93 | 10277.78 |
| 214 | 2043-04 | 3448.19 | 22.27 | 3425.93 | 6851.85 |
| 215 | 2043-05 | 3440.77 | 14.85 | 3425.93 | 3425.93 |
| 216 | 2043-06 | 3433.35 | 7.42 | 3425.93 | 0.00 |