贷款34万（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：34万
还款月数：18年
每月还款：2014.02元
利息总额：9.5万
本息合计：43.5万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 2014.02 | 807.50 | 1206.52 | 338793.48 |
| 2 | 2025-05 | 2014.02 | 804.63 | 1209.39 | 337584.09 |
| 3 | 2025-06 | 2014.02 | 801.76 | 1212.26 | 336371.83 |
| 4 | 2025-07 | 2014.02 | 798.88 | 1215.14 | 335156.69 |
| 5 | 2025-08 | 2014.02 | 796.00 | 1218.03 | 333938.67 |
| 6 | 2025-09 | 2014.02 | 793.10 | 1220.92 | 332717.75 |
| 7 | 2025-10 | 2014.02 | 790.20 | 1223.82 | 331493.93 |
| 8 | 2025-11 | 2014.02 | 787.30 | 1226.72 | 330267.21 |
| 9 | 2025-12 | 2014.02 | 784.38 | 1229.64 | 329037.57 |
| 10 | 2026-01 | 2014.02 | 781.46 | 1232.56 | 327805.01 |
| 11 | 2026-02 | 2014.02 | 778.54 | 1235.49 | 326569.52 |
| 12 | 2026-03 | 2014.02 | 775.60 | 1238.42 | 325331.10 |
| 13 | 2026-04 | 2014.02 | 772.66 | 1241.36 | 324089.74 |
| 14 | 2026-05 | 2014.02 | 769.71 | 1244.31 | 322845.43 |
| 15 | 2026-06 | 2014.02 | 766.76 | 1247.26 | 321598.17 |
| 16 | 2026-07 | 2014.02 | 763.80 | 1250.23 | 320347.94 |
| 17 | 2026-08 | 2014.02 | 760.83 | 1253.20 | 319094.75 |
| 18 | 2026-09 | 2014.02 | 757.85 | 1256.17 | 317838.58 |
| 19 | 2026-10 | 2014.02 | 754.87 | 1259.16 | 316579.42 |
| 20 | 2026-11 | 2014.02 | 751.88 | 1262.15 | 315317.27 |
| 21 | 2026-12 | 2014.02 | 748.88 | 1265.14 | 314052.13 |
| 22 | 2027-01 | 2014.02 | 745.87 | 1268.15 | 312783.98 |
| 23 | 2027-02 | 2014.02 | 742.86 | 1271.16 | 311512.82 |
| 24 | 2027-03 | 2014.02 | 739.84 | 1274.18 | 310238.64 |
| 25 | 2027-04 | 2014.02 | 736.82 | 1277.21 | 308961.44 |
| 26 | 2027-05 | 2014.02 | 733.78 | 1280.24 | 307681.20 |
| 27 | 2027-06 | 2014.02 | 730.74 | 1283.28 | 306397.92 |
| 28 | 2027-07 | 2014.02 | 727.70 | 1286.33 | 305111.59 |
| 29 | 2027-08 | 2014.02 | 724.64 | 1289.38 | 303822.21 |
| 30 | 2027-09 | 2014.02 | 721.58 | 1292.44 | 302529.76 |
| 31 | 2027-10 | 2014.02 | 718.51 | 1295.51 | 301234.25 |
| 32 | 2027-11 | 2014.02 | 715.43 | 1298.59 | 299935.66 |
| 33 | 2027-12 | 2014.02 | 712.35 | 1301.68 | 298633.98 |
| 34 | 2028-01 | 2014.02 | 709.26 | 1304.77 | 297329.22 |
| 35 | 2028-02 | 2014.02 | 706.16 | 1307.87 | 296021.35 |
| 36 | 2028-03 | 2014.02 | 703.05 | 1310.97 | 294710.38 |
| 37 | 2028-04 | 2014.02 | 699.94 | 1314.09 | 293396.29 |
| 38 | 2028-05 | 2014.02 | 696.82 | 1317.21 | 292079.09 |
| 39 | 2028-06 | 2014.02 | 693.69 | 1320.33 | 290758.75 |
| 40 | 2028-07 | 2014.02 | 690.55 | 1323.47 | 289435.28 |
| 41 | 2028-08 | 2014.02 | 687.41 | 1326.61 | 288108.67 |
| 42 | 2028-09 | 2014.02 | 684.26 | 1329.76 | 286778.91 |
| 43 | 2028-10 | 2014.02 | 681.10 | 1332.92 | 285445.98 |
| 44 | 2028-11 | 2014.02 | 677.93 | 1336.09 | 284109.90 |
| 45 | 2028-12 | 2014.02 | 674.76 | 1339.26 | 282770.63 |
| 46 | 2029-01 | 2014.02 | 671.58 | 1342.44 | 281428.19 |
| 47 | 2029-02 | 2014.02 | 668.39 | 1345.63 | 280082.56 |
| 48 | 2029-03 | 2014.02 | 665.20 | 1348.83 | 278733.74 |
| 49 | 2029-04 | 2014.02 | 661.99 | 1352.03 | 277381.71 |
| 50 | 2029-05 | 2014.02 | 658.78 | 1355.24 | 276026.47 |
| 51 | 2029-06 | 2014.02 | 655.56 | 1358.46 | 274668.01 |
| 52 | 2029-07 | 2014.02 | 652.34 | 1361.69 | 273306.32 |
| 53 | 2029-08 | 2014.02 | 649.10 | 1364.92 | 271941.40 |
| 54 | 2029-09 | 2014.02 | 645.86 | 1368.16 | 270573.24 |
| 55 | 2029-10 | 2014.02 | 642.61 | 1371.41 | 269201.83 |
| 56 | 2029-11 | 2014.02 | 639.35 | 1374.67 | 267827.16 |
| 57 | 2029-12 | 2014.02 | 636.09 | 1377.93 | 266449.23 |
| 58 | 2030-01 | 2014.02 | 632.82 | 1381.21 | 265068.02 |
| 59 | 2030-02 | 2014.02 | 629.54 | 1384.49 | 263683.54 |
| 60 | 2030-03 | 2014.02 | 626.25 | 1387.77 | 262295.76 |
| 61 | 2030-04 | 2014.02 | 622.95 | 1391.07 | 260904.69 |
| 62 | 2030-05 | 2014.02 | 619.65 | 1394.37 | 259510.32 |
| 63 | 2030-06 | 2014.02 | 616.34 | 1397.69 | 258112.63 |
| 64 | 2030-07 | 2014.02 | 613.02 | 1401.00 | 256711.63 |
| 65 | 2030-08 | 2014.02 | 609.69 | 1404.33 | 255307.30 |
| 66 | 2030-09 | 2014.02 | 606.35 | 1407.67 | 253899.63 |
| 67 | 2030-10 | 2014.02 | 603.01 | 1411.01 | 252488.62 |
| 68 | 2030-11 | 2014.02 | 599.66 | 1414.36 | 251074.26 |
| 69 | 2030-12 | 2014.02 | 596.30 | 1417.72 | 249656.54 |
| 70 | 2031-01 | 2014.02 | 592.93 | 1421.09 | 248235.45 |
| 71 | 2031-02 | 2014.02 | 589.56 | 1424.46 | 246810.98 |
| 72 | 2031-03 | 2014.02 | 586.18 | 1427.85 | 245383.14 |
| 73 | 2031-04 | 2014.02 | 582.78 | 1431.24 | 243951.90 |
| 74 | 2031-05 | 2014.02 | 579.39 | 1434.64 | 242517.26 |
| 75 | 2031-06 | 2014.02 | 575.98 | 1438.04 | 241079.22 |
| 76 | 2031-07 | 2014.02 | 572.56 | 1441.46 | 239637.76 |
| 77 | 2031-08 | 2014.02 | 569.14 | 1444.88 | 238192.88 |
| 78 | 2031-09 | 2014.02 | 565.71 | 1448.31 | 236744.56 |
| 79 | 2031-10 | 2014.02 | 562.27 | 1451.75 | 235292.81 |
| 80 | 2031-11 | 2014.02 | 558.82 | 1455.20 | 233837.61 |
| 81 | 2031-12 | 2014.02 | 555.36 | 1458.66 | 232378.95 |
| 82 | 2032-01 | 2014.02 | 551.90 | 1462.12 | 230916.83 |
| 83 | 2032-02 | 2014.02 | 548.43 | 1465.59 | 229451.23 |
| 84 | 2032-03 | 2014.02 | 544.95 | 1469.08 | 227982.16 |
| 85 | 2032-04 | 2014.02 | 541.46 | 1472.56 | 226509.59 |
| 86 | 2032-05 | 2014.02 | 537.96 | 1476.06 | 225033.53 |
| 87 | 2032-06 | 2014.02 | 534.45 | 1479.57 | 223553.96 |
| 88 | 2032-07 | 2014.02 | 530.94 | 1483.08 | 222070.88 |
| 89 | 2032-08 | 2014.02 | 527.42 | 1486.60 | 220584.28 |
| 90 | 2032-09 | 2014.02 | 523.89 | 1490.13 | 219094.14 |
| 91 | 2032-10 | 2014.02 | 520.35 | 1493.67 | 217600.47 |
| 92 | 2032-11 | 2014.02 | 516.80 | 1497.22 | 216103.25 |
| 93 | 2032-12 | 2014.02 | 513.25 | 1500.78 | 214602.47 |
| 94 | 2033-01 | 2014.02 | 509.68 | 1504.34 | 213098.13 |
| 95 | 2033-02 | 2014.02 | 506.11 | 1507.91 | 211590.22 |
| 96 | 2033-03 | 2014.02 | 502.53 | 1511.50 | 210078.72 |
| 97 | 2033-04 | 2014.02 | 498.94 | 1515.09 | 208563.63 |
| 98 | 2033-05 | 2014.02 | 495.34 | 1518.68 | 207044.95 |
| 99 | 2033-06 | 2014.02 | 491.73 | 1522.29 | 205522.66 |
| 100 | 2033-07 | 2014.02 | 488.12 | 1525.91 | 203996.75 |
| 101 | 2033-08 | 2014.02 | 484.49 | 1529.53 | 202467.22 |
| 102 | 2033-09 | 2014.02 | 480.86 | 1533.16 | 200934.06 |
| 103 | 2033-10 | 2014.02 | 477.22 | 1536.80 | 199397.26 |
| 104 | 2033-11 | 2014.02 | 473.57 | 1540.45 | 197856.80 |
| 105 | 2033-12 | 2014.02 | 469.91 | 1544.11 | 196312.69 |
| 106 | 2034-01 | 2014.02 | 466.24 | 1547.78 | 194764.91 |
| 107 | 2034-02 | 2014.02 | 462.57 | 1551.46 | 193213.46 |
| 108 | 2034-03 | 2014.02 | 458.88 | 1555.14 | 191658.32 |
| 109 | 2034-04 | 2014.02 | 455.19 | 1558.83 | 190099.48 |
| 110 | 2034-05 | 2014.02 | 451.49 | 1562.54 | 188536.95 |
| 111 | 2034-06 | 2014.02 | 447.78 | 1566.25 | 186970.70 |
| 112 | 2034-07 | 2014.02 | 444.06 | 1569.97 | 185400.73 |
| 113 | 2034-08 | 2014.02 | 440.33 | 1573.70 | 183827.04 |
| 114 | 2034-09 | 2014.02 | 436.59 | 1577.43 | 182249.60 |
| 115 | 2034-10 | 2014.02 | 432.84 | 1581.18 | 180668.42 |
| 116 | 2034-11 | 2014.02 | 429.09 | 1584.93 | 179083.49 |
| 117 | 2034-12 | 2014.02 | 425.32 | 1588.70 | 177494.79 |
| 118 | 2035-01 | 2014.02 | 421.55 | 1592.47 | 175902.32 |
| 119 | 2035-02 | 2014.02 | 417.77 | 1596.25 | 174306.06 |
| 120 | 2035-03 | 2014.02 | 413.98 | 1600.05 | 172706.02 |
| 121 | 2035-04 | 2014.02 | 410.18 | 1603.85 | 171102.17 |
| 122 | 2035-05 | 2014.02 | 406.37 | 1607.65 | 169494.52 |
| 123 | 2035-06 | 2014.02 | 402.55 | 1611.47 | 167883.04 |
| 124 | 2035-07 | 2014.02 | 398.72 | 1615.30 | 166267.74 |
| 125 | 2035-08 | 2014.02 | 394.89 | 1619.14 | 164648.61 |
| 126 | 2035-09 | 2014.02 | 391.04 | 1622.98 | 163025.63 |
| 127 | 2035-10 | 2014.02 | 387.19 | 1626.84 | 161398.79 |
| 128 | 2035-11 | 2014.02 | 383.32 | 1630.70 | 159768.09 |
| 129 | 2035-12 | 2014.02 | 379.45 | 1634.57 | 158133.52 |
| 130 | 2036-01 | 2014.02 | 375.57 | 1638.46 | 156495.06 |
| 131 | 2036-02 | 2014.02 | 371.68 | 1642.35 | 154852.71 |
| 132 | 2036-03 | 2014.02 | 367.78 | 1646.25 | 153206.47 |
| 133 | 2036-04 | 2014.02 | 363.87 | 1650.16 | 151556.31 |
| 134 | 2036-05 | 2014.02 | 359.95 | 1654.08 | 149902.23 |
| 135 | 2036-06 | 2014.02 | 356.02 | 1658.00 | 148244.23 |
| 136 | 2036-07 | 2014.02 | 352.08 | 1661.94 | 146582.29 |
| 137 | 2036-08 | 2014.02 | 348.13 | 1665.89 | 144916.40 |
| 138 | 2036-09 | 2014.02 | 344.18 | 1669.85 | 143246.55 |
| 139 | 2036-10 | 2014.02 | 340.21 | 1673.81 | 141572.74 |
| 140 | 2036-11 | 2014.02 | 336.24 | 1677.79 | 139894.95 |
| 141 | 2036-12 | 2014.02 | 332.25 | 1681.77 | 138213.18 |
| 142 | 2037-01 | 2014.02 | 328.26 | 1685.77 | 136527.42 |
| 143 | 2037-02 | 2014.02 | 324.25 | 1689.77 | 134837.65 |
| 144 | 2037-03 | 2014.02 | 320.24 | 1693.78 | 133143.86 |
| 145 | 2037-04 | 2014.02 | 316.22 | 1697.81 | 131446.06 |
| 146 | 2037-05 | 2014.02 | 312.18 | 1701.84 | 129744.22 |
| 147 | 2037-06 | 2014.02 | 308.14 | 1705.88 | 128038.34 |
| 148 | 2037-07 | 2014.02 | 304.09 | 1709.93 | 126328.41 |
| 149 | 2037-08 | 2014.02 | 300.03 | 1713.99 | 124614.42 |
| 150 | 2037-09 | 2014.02 | 295.96 | 1718.06 | 122896.35 |
| 151 | 2037-10 | 2014.02 | 291.88 | 1722.14 | 121174.21 |
| 152 | 2037-11 | 2014.02 | 287.79 | 1726.23 | 119447.98 |
| 153 | 2037-12 | 2014.02 | 283.69 | 1730.33 | 117717.64 |
| 154 | 2038-01 | 2014.02 | 279.58 | 1734.44 | 115983.20 |
| 155 | 2038-02 | 2014.02 | 275.46 | 1738.56 | 114244.64 |
| 156 | 2038-03 | 2014.02 | 271.33 | 1742.69 | 112501.95 |
| 157 | 2038-04 | 2014.02 | 267.19 | 1746.83 | 110755.12 |
| 158 | 2038-05 | 2014.02 | 263.04 | 1750.98 | 109004.14 |
| 159 | 2038-06 | 2014.02 | 258.88 | 1755.14 | 107249.00 |
| 160 | 2038-07 | 2014.02 | 254.72 | 1759.31 | 105489.69 |
| 161 | 2038-08 | 2014.02 | 250.54 | 1763.48 | 103726.21 |
| 162 | 2038-09 | 2014.02 | 246.35 | 1767.67 | 101958.54 |
| 163 | 2038-10 | 2014.02 | 242.15 | 1771.87 | 100186.67 |
| 164 | 2038-11 | 2014.02 | 237.94 | 1776.08 | 98410.59 |
| 165 | 2038-12 | 2014.02 | 233.73 | 1780.30 | 96630.29 |
| 166 | 2039-01 | 2014.02 | 229.50 | 1784.53 | 94845.77 |
| 167 | 2039-02 | 2014.02 | 225.26 | 1788.76 | 93057.00 |
| 168 | 2039-03 | 2014.02 | 221.01 | 1793.01 | 91263.99 |
| 169 | 2039-04 | 2014.02 | 216.75 | 1797.27 | 89466.72 |
| 170 | 2039-05 | 2014.02 | 212.48 | 1801.54 | 87665.18 |
| 171 | 2039-06 | 2014.02 | 208.20 | 1805.82 | 85859.36 |
| 172 | 2039-07 | 2014.02 | 203.92 | 1810.11 | 84049.26 |
| 173 | 2039-08 | 2014.02 | 199.62 | 1814.41 | 82234.85 |
| 174 | 2039-09 | 2014.02 | 195.31 | 1818.71 | 80416.14 |
| 175 | 2039-10 | 2014.02 | 190.99 | 1823.03 | 78593.10 |
| 176 | 2039-11 | 2014.02 | 186.66 | 1827.36 | 76765.74 |
| 177 | 2039-12 | 2014.02 | 182.32 | 1831.70 | 74934.04 |
| 178 | 2040-01 | 2014.02 | 177.97 | 1836.05 | 73097.98 |
| 179 | 2040-02 | 2014.02 | 173.61 | 1840.41 | 71257.57 |
| 180 | 2040-03 | 2014.02 | 169.24 | 1844.79 | 69412.78 |
| 181 | 2040-04 | 2014.02 | 164.86 | 1849.17 | 67563.61 |
| 182 | 2040-05 | 2014.02 | 160.46 | 1853.56 | 65710.06 |
| 183 | 2040-06 | 2014.02 | 156.06 | 1857.96 | 63852.09 |
| 184 | 2040-07 | 2014.02 | 151.65 | 1862.37 | 61989.72 |
| 185 | 2040-08 | 2014.02 | 147.23 | 1866.80 | 60122.92 |
| 186 | 2040-09 | 2014.02 | 142.79 | 1871.23 | 58251.69 |
| 187 | 2040-10 | 2014.02 | 138.35 | 1875.67 | 56376.02 |
| 188 | 2040-11 | 2014.02 | 133.89 | 1880.13 | 54495.89 |
| 189 | 2040-12 | 2014.02 | 129.43 | 1884.59 | 52611.30 |
| 190 | 2041-01 | 2014.02 | 124.95 | 1889.07 | 50722.23 |
| 191 | 2041-02 | 2014.02 | 120.47 | 1893.56 | 48828.67 |
| 192 | 2041-03 | 2014.02 | 115.97 | 1898.05 | 46930.61 |
| 193 | 2041-04 | 2014.02 | 111.46 | 1902.56 | 45028.05 |
| 194 | 2041-05 | 2014.02 | 106.94 | 1907.08 | 43120.97 |
| 195 | 2041-06 | 2014.02 | 102.41 | 1911.61 | 41209.36 |
| 196 | 2041-07 | 2014.02 | 97.87 | 1916.15 | 39293.21 |
| 197 | 2041-08 | 2014.02 | 93.32 | 1920.70 | 37372.51 |
| 198 | 2041-09 | 2014.02 | 88.76 | 1925.26 | 35447.25 |
| 199 | 2041-10 | 2014.02 | 84.19 | 1929.84 | 33517.41 |
| 200 | 2041-11 | 2014.02 | 79.60 | 1934.42 | 31582.99 |
| 201 | 2041-12 | 2014.02 | 75.01 | 1939.01 | 29643.98 |
| 202 | 2042-01 | 2014.02 | 70.40 | 1943.62 | 27700.36 |
| 203 | 2042-02 | 2014.02 | 65.79 | 1948.23 | 25752.13 |
| 204 | 2042-03 | 2014.02 | 61.16 | 1952.86 | 23799.27 |
| 205 | 2042-04 | 2014.02 | 56.52 | 1957.50 | 21841.77 |
| 206 | 2042-05 | 2014.02 | 51.87 | 1962.15 | 19879.62 |
| 207 | 2042-06 | 2014.02 | 47.21 | 1966.81 | 17912.81 |
| 208 | 2042-07 | 2014.02 | 42.54 | 1971.48 | 15941.33 |
| 209 | 2042-08 | 2014.02 | 37.86 | 1976.16 | 13965.17 |
| 210 | 2042-09 | 2014.02 | 33.17 | 1980.86 | 11984.32 |
| 211 | 2042-10 | 2014.02 | 28.46 | 1985.56 | 9998.76 |
| 212 | 2042-11 | 2014.02 | 23.75 | 1990.28 | 8008.48 |
| 213 | 2042-12 | 2014.02 | 19.02 | 1995.00 | 6013.48 |
| 214 | 2043-01 | 2014.02 | 14.28 | 1999.74 | 4013.74 |
| 215 | 2043-02 | 2014.02 | 9.53 | 2004.49 | 2009.25 |
| 216 | 2043-03 | 2014.02 | 4.77 | 2009.25 | 0.00 |
等额本金还款方式：
贷款总额：34万
还款月数：18年
首月还款：2381.57元
每月递减：3.74元
利息总额：8.76万
本息合计：42.76万
节省利息：7415.07元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 2381.57 | 807.50 | 1574.07 | 338425.93 |
| 2 | 2025-05 | 2377.84 | 803.76 | 1574.07 | 336851.85 |
| 3 | 2025-06 | 2374.10 | 800.02 | 1574.07 | 335277.78 |
| 4 | 2025-07 | 2370.36 | 796.28 | 1574.07 | 333703.70 |
| 5 | 2025-08 | 2366.62 | 792.55 | 1574.07 | 332129.63 |
| 6 | 2025-09 | 2362.88 | 788.81 | 1574.07 | 330555.56 |
| 7 | 2025-10 | 2359.14 | 785.07 | 1574.07 | 328981.48 |
| 8 | 2025-11 | 2355.41 | 781.33 | 1574.07 | 327407.41 |
| 9 | 2025-12 | 2351.67 | 777.59 | 1574.07 | 325833.33 |
| 10 | 2026-01 | 2347.93 | 773.85 | 1574.07 | 324259.26 |
| 11 | 2026-02 | 2344.19 | 770.12 | 1574.07 | 322685.19 |
| 12 | 2026-03 | 2340.45 | 766.38 | 1574.07 | 321111.11 |
| 13 | 2026-04 | 2336.71 | 762.64 | 1574.07 | 319537.04 |
| 14 | 2026-05 | 2332.97 | 758.90 | 1574.07 | 317962.96 |
| 15 | 2026-06 | 2329.24 | 755.16 | 1574.07 | 316388.89 |
| 16 | 2026-07 | 2325.50 | 751.42 | 1574.07 | 314814.81 |
| 17 | 2026-08 | 2321.76 | 747.69 | 1574.07 | 313240.74 |
| 18 | 2026-09 | 2318.02 | 743.95 | 1574.07 | 311666.67 |
| 19 | 2026-10 | 2314.28 | 740.21 | 1574.07 | 310092.59 |
| 20 | 2026-11 | 2310.54 | 736.47 | 1574.07 | 308518.52 |
| 21 | 2026-12 | 2306.81 | 732.73 | 1574.07 | 306944.44 |
| 22 | 2027-01 | 2303.07 | 728.99 | 1574.07 | 305370.37 |
| 23 | 2027-02 | 2299.33 | 725.25 | 1574.07 | 303796.30 |
| 24 | 2027-03 | 2295.59 | 721.52 | 1574.07 | 302222.22 |
| 25 | 2027-04 | 2291.85 | 717.78 | 1574.07 | 300648.15 |
| 26 | 2027-05 | 2288.11 | 714.04 | 1574.07 | 299074.07 |
| 27 | 2027-06 | 2284.38 | 710.30 | 1574.07 | 297500.00 |
| 28 | 2027-07 | 2280.64 | 706.56 | 1574.07 | 295925.93 |
| 29 | 2027-08 | 2276.90 | 702.82 | 1574.07 | 294351.85 |
| 30 | 2027-09 | 2273.16 | 699.09 | 1574.07 | 292777.78 |
| 31 | 2027-10 | 2269.42 | 695.35 | 1574.07 | 291203.70 |
| 32 | 2027-11 | 2265.68 | 691.61 | 1574.07 | 289629.63 |
| 33 | 2027-12 | 2261.94 | 687.87 | 1574.07 | 288055.56 |
| 34 | 2028-01 | 2258.21 | 684.13 | 1574.07 | 286481.48 |
| 35 | 2028-02 | 2254.47 | 680.39 | 1574.07 | 284907.41 |
| 36 | 2028-03 | 2250.73 | 676.66 | 1574.07 | 283333.33 |
| 37 | 2028-04 | 2246.99 | 672.92 | 1574.07 | 281759.26 |
| 38 | 2028-05 | 2243.25 | 669.18 | 1574.07 | 280185.19 |
| 39 | 2028-06 | 2239.51 | 665.44 | 1574.07 | 278611.11 |
| 40 | 2028-07 | 2235.78 | 661.70 | 1574.07 | 277037.04 |
| 41 | 2028-08 | 2232.04 | 657.96 | 1574.07 | 275462.96 |
| 42 | 2028-09 | 2228.30 | 654.22 | 1574.07 | 273888.89 |
| 43 | 2028-10 | 2224.56 | 650.49 | 1574.07 | 272314.81 |
| 44 | 2028-11 | 2220.82 | 646.75 | 1574.07 | 270740.74 |
| 45 | 2028-12 | 2217.08 | 643.01 | 1574.07 | 269166.67 |
| 46 | 2029-01 | 2213.34 | 639.27 | 1574.07 | 267592.59 |
| 47 | 2029-02 | 2209.61 | 635.53 | 1574.07 | 266018.52 |
| 48 | 2029-03 | 2205.87 | 631.79 | 1574.07 | 264444.44 |
| 49 | 2029-04 | 2202.13 | 628.06 | 1574.07 | 262870.37 |
| 50 | 2029-05 | 2198.39 | 624.32 | 1574.07 | 261296.30 |
| 51 | 2029-06 | 2194.65 | 620.58 | 1574.07 | 259722.22 |
| 52 | 2029-07 | 2190.91 | 616.84 | 1574.07 | 258148.15 |
| 53 | 2029-08 | 2187.18 | 613.10 | 1574.07 | 256574.07 |
| 54 | 2029-09 | 2183.44 | 609.36 | 1574.07 | 255000.00 |
| 55 | 2029-10 | 2179.70 | 605.63 | 1574.07 | 253425.93 |
| 56 | 2029-11 | 2175.96 | 601.89 | 1574.07 | 251851.85 |
| 57 | 2029-12 | 2172.22 | 598.15 | 1574.07 | 250277.78 |
| 58 | 2030-01 | 2168.48 | 594.41 | 1574.07 | 248703.70 |
| 59 | 2030-02 | 2164.75 | 590.67 | 1574.07 | 247129.63 |
| 60 | 2030-03 | 2161.01 | 586.93 | 1574.07 | 245555.56 |
| 61 | 2030-04 | 2157.27 | 583.19 | 1574.07 | 243981.48 |
| 62 | 2030-05 | 2153.53 | 579.46 | 1574.07 | 242407.41 |
| 63 | 2030-06 | 2149.79 | 575.72 | 1574.07 | 240833.33 |
| 64 | 2030-07 | 2146.05 | 571.98 | 1574.07 | 239259.26 |
| 65 | 2030-08 | 2142.31 | 568.24 | 1574.07 | 237685.19 |
| 66 | 2030-09 | 2138.58 | 564.50 | 1574.07 | 236111.11 |
| 67 | 2030-10 | 2134.84 | 560.76 | 1574.07 | 234537.04 |
| 68 | 2030-11 | 2131.10 | 557.03 | 1574.07 | 232962.96 |
| 69 | 2030-12 | 2127.36 | 553.29 | 1574.07 | 231388.89 |
| 70 | 2031-01 | 2123.62 | 549.55 | 1574.07 | 229814.81 |
| 71 | 2031-02 | 2119.88 | 545.81 | 1574.07 | 228240.74 |
| 72 | 2031-03 | 2116.15 | 542.07 | 1574.07 | 226666.67 |
| 73 | 2031-04 | 2112.41 | 538.33 | 1574.07 | 225092.59 |
| 74 | 2031-05 | 2108.67 | 534.59 | 1574.07 | 223518.52 |
| 75 | 2031-06 | 2104.93 | 530.86 | 1574.07 | 221944.44 |
| 76 | 2031-07 | 2101.19 | 527.12 | 1574.07 | 220370.37 |
| 77 | 2031-08 | 2097.45 | 523.38 | 1574.07 | 218796.30 |
| 78 | 2031-09 | 2093.72 | 519.64 | 1574.07 | 217222.22 |
| 79 | 2031-10 | 2089.98 | 515.90 | 1574.07 | 215648.15 |
| 80 | 2031-11 | 2086.24 | 512.16 | 1574.07 | 214074.07 |
| 81 | 2031-12 | 2082.50 | 508.43 | 1574.07 | 212500.00 |
| 82 | 2032-01 | 2078.76 | 504.69 | 1574.07 | 210925.93 |
| 83 | 2032-02 | 2075.02 | 500.95 | 1574.07 | 209351.85 |
| 84 | 2032-03 | 2071.28 | 497.21 | 1574.07 | 207777.78 |
| 85 | 2032-04 | 2067.55 | 493.47 | 1574.07 | 206203.70 |
| 86 | 2032-05 | 2063.81 | 489.73 | 1574.07 | 204629.63 |
| 87 | 2032-06 | 2060.07 | 486.00 | 1574.07 | 203055.56 |
| 88 | 2032-07 | 2056.33 | 482.26 | 1574.07 | 201481.48 |
| 89 | 2032-08 | 2052.59 | 478.52 | 1574.07 | 199907.41 |
| 90 | 2032-09 | 2048.85 | 474.78 | 1574.07 | 198333.33 |
| 91 | 2032-10 | 2045.12 | 471.04 | 1574.07 | 196759.26 |
| 92 | 2032-11 | 2041.38 | 467.30 | 1574.07 | 195185.19 |
| 93 | 2032-12 | 2037.64 | 463.56 | 1574.07 | 193611.11 |
| 94 | 2033-01 | 2033.90 | 459.83 | 1574.07 | 192037.04 |
| 95 | 2033-02 | 2030.16 | 456.09 | 1574.07 | 190462.96 |
| 96 | 2033-03 | 2026.42 | 452.35 | 1574.07 | 188888.89 |
| 97 | 2033-04 | 2022.69 | 448.61 | 1574.07 | 187314.81 |
| 98 | 2033-05 | 2018.95 | 444.87 | 1574.07 | 185740.74 |
| 99 | 2033-06 | 2015.21 | 441.13 | 1574.07 | 184166.67 |
| 100 | 2033-07 | 2011.47 | 437.40 | 1574.07 | 182592.59 |
| 101 | 2033-08 | 2007.73 | 433.66 | 1574.07 | 181018.52 |
| 102 | 2033-09 | 2003.99 | 429.92 | 1574.07 | 179444.44 |
| 103 | 2033-10 | 2000.25 | 426.18 | 1574.07 | 177870.37 |
| 104 | 2033-11 | 1996.52 | 422.44 | 1574.07 | 176296.30 |
| 105 | 2033-12 | 1992.78 | 418.70 | 1574.07 | 174722.22 |
| 106 | 2034-01 | 1989.04 | 414.97 | 1574.07 | 173148.15 |
| 107 | 2034-02 | 1985.30 | 411.23 | 1574.07 | 171574.07 |
| 108 | 2034-03 | 1981.56 | 407.49 | 1574.07 | 170000.00 |
| 109 | 2034-04 | 1977.82 | 403.75 | 1574.07 | 168425.93 |
| 110 | 2034-05 | 1974.09 | 400.01 | 1574.07 | 166851.85 |
| 111 | 2034-06 | 1970.35 | 396.27 | 1574.07 | 165277.78 |
| 112 | 2034-07 | 1966.61 | 392.53 | 1574.07 | 163703.70 |
| 113 | 2034-08 | 1962.87 | 388.80 | 1574.07 | 162129.63 |
| 114 | 2034-09 | 1959.13 | 385.06 | 1574.07 | 160555.56 |
| 115 | 2034-10 | 1955.39 | 381.32 | 1574.07 | 158981.48 |
| 116 | 2034-11 | 1951.66 | 377.58 | 1574.07 | 157407.41 |
| 117 | 2034-12 | 1947.92 | 373.84 | 1574.07 | 155833.33 |
| 118 | 2035-01 | 1944.18 | 370.10 | 1574.07 | 154259.26 |
| 119 | 2035-02 | 1940.44 | 366.37 | 1574.07 | 152685.19 |
| 120 | 2035-03 | 1936.70 | 362.63 | 1574.07 | 151111.11 |
| 121 | 2035-04 | 1932.96 | 358.89 | 1574.07 | 149537.04 |
| 122 | 2035-05 | 1929.22 | 355.15 | 1574.07 | 147962.96 |
| 123 | 2035-06 | 1925.49 | 351.41 | 1574.07 | 146388.89 |
| 124 | 2035-07 | 1921.75 | 347.67 | 1574.07 | 144814.81 |
| 125 | 2035-08 | 1918.01 | 343.94 | 1574.07 | 143240.74 |
| 126 | 2035-09 | 1914.27 | 340.20 | 1574.07 | 141666.67 |
| 127 | 2035-10 | 1910.53 | 336.46 | 1574.07 | 140092.59 |
| 128 | 2035-11 | 1906.79 | 332.72 | 1574.07 | 138518.52 |
| 129 | 2035-12 | 1903.06 | 328.98 | 1574.07 | 136944.44 |
| 130 | 2036-01 | 1899.32 | 325.24 | 1574.07 | 135370.37 |
| 131 | 2036-02 | 1895.58 | 321.50 | 1574.07 | 133796.30 |
| 132 | 2036-03 | 1891.84 | 317.77 | 1574.07 | 132222.22 |
| 133 | 2036-04 | 1888.10 | 314.03 | 1574.07 | 130648.15 |
| 134 | 2036-05 | 1884.36 | 310.29 | 1574.07 | 129074.07 |
| 135 | 2036-06 | 1880.63 | 306.55 | 1574.07 | 127500.00 |
| 136 | 2036-07 | 1876.89 | 302.81 | 1574.07 | 125925.93 |
| 137 | 2036-08 | 1873.15 | 299.07 | 1574.07 | 124351.85 |
| 138 | 2036-09 | 1869.41 | 295.34 | 1574.07 | 122777.78 |
| 139 | 2036-10 | 1865.67 | 291.60 | 1574.07 | 121203.70 |
| 140 | 2036-11 | 1861.93 | 287.86 | 1574.07 | 119629.63 |
| 141 | 2036-12 | 1858.19 | 284.12 | 1574.07 | 118055.56 |
| 142 | 2037-01 | 1854.46 | 280.38 | 1574.07 | 116481.48 |
| 143 | 2037-02 | 1850.72 | 276.64 | 1574.07 | 114907.41 |
| 144 | 2037-03 | 1846.98 | 272.91 | 1574.07 | 113333.33 |
| 145 | 2037-04 | 1843.24 | 269.17 | 1574.07 | 111759.26 |
| 146 | 2037-05 | 1839.50 | 265.43 | 1574.07 | 110185.19 |
| 147 | 2037-06 | 1835.76 | 261.69 | 1574.07 | 108611.11 |
| 148 | 2037-07 | 1832.03 | 257.95 | 1574.07 | 107037.04 |
| 149 | 2037-08 | 1828.29 | 254.21 | 1574.07 | 105462.96 |
| 150 | 2037-09 | 1824.55 | 250.47 | 1574.07 | 103888.89 |
| 151 | 2037-10 | 1820.81 | 246.74 | 1574.07 | 102314.81 |
| 152 | 2037-11 | 1817.07 | 243.00 | 1574.07 | 100740.74 |
| 153 | 2037-12 | 1813.33 | 239.26 | 1574.07 | 99166.67 |
| 154 | 2038-01 | 1809.59 | 235.52 | 1574.07 | 97592.59 |
| 155 | 2038-02 | 1805.86 | 231.78 | 1574.07 | 96018.52 |
| 156 | 2038-03 | 1802.12 | 228.04 | 1574.07 | 94444.44 |
| 157 | 2038-04 | 1798.38 | 224.31 | 1574.07 | 92870.37 |
| 158 | 2038-05 | 1794.64 | 220.57 | 1574.07 | 91296.30 |
| 159 | 2038-06 | 1790.90 | 216.83 | 1574.07 | 89722.22 |
| 160 | 2038-07 | 1787.16 | 213.09 | 1574.07 | 88148.15 |
| 161 | 2038-08 | 1783.43 | 209.35 | 1574.07 | 86574.07 |
| 162 | 2038-09 | 1779.69 | 205.61 | 1574.07 | 85000.00 |
| 163 | 2038-10 | 1775.95 | 201.88 | 1574.07 | 83425.93 |
| 164 | 2038-11 | 1772.21 | 198.14 | 1574.07 | 81851.85 |
| 165 | 2038-12 | 1768.47 | 194.40 | 1574.07 | 80277.78 |
| 166 | 2039-01 | 1764.73 | 190.66 | 1574.07 | 78703.70 |
| 167 | 2039-02 | 1761.00 | 186.92 | 1574.07 | 77129.63 |
| 168 | 2039-03 | 1757.26 | 183.18 | 1574.07 | 75555.56 |
| 169 | 2039-04 | 1753.52 | 179.44 | 1574.07 | 73981.48 |
| 170 | 2039-05 | 1749.78 | 175.71 | 1574.07 | 72407.41 |
| 171 | 2039-06 | 1746.04 | 171.97 | 1574.07 | 70833.33 |
| 172 | 2039-07 | 1742.30 | 168.23 | 1574.07 | 69259.26 |
| 173 | 2039-08 | 1738.56 | 164.49 | 1574.07 | 67685.19 |
| 174 | 2039-09 | 1734.83 | 160.75 | 1574.07 | 66111.11 |
| 175 | 2039-10 | 1731.09 | 157.01 | 1574.07 | 64537.04 |
| 176 | 2039-11 | 1727.35 | 153.28 | 1574.07 | 62962.96 |
| 177 | 2039-12 | 1723.61 | 149.54 | 1574.07 | 61388.89 |
| 178 | 2040-01 | 1719.87 | 145.80 | 1574.07 | 59814.81 |
| 179 | 2040-02 | 1716.13 | 142.06 | 1574.07 | 58240.74 |
| 180 | 2040-03 | 1712.40 | 138.32 | 1574.07 | 56666.67 |
| 181 | 2040-04 | 1708.66 | 134.58 | 1574.07 | 55092.59 |
| 182 | 2040-05 | 1704.92 | 130.84 | 1574.07 | 53518.52 |
| 183 | 2040-06 | 1701.18 | 127.11 | 1574.07 | 51944.44 |
| 184 | 2040-07 | 1697.44 | 123.37 | 1574.07 | 50370.37 |
| 185 | 2040-08 | 1693.70 | 119.63 | 1574.07 | 48796.30 |
| 186 | 2040-09 | 1689.97 | 115.89 | 1574.07 | 47222.22 |
| 187 | 2040-10 | 1686.23 | 112.15 | 1574.07 | 45648.15 |
| 188 | 2040-11 | 1682.49 | 108.41 | 1574.07 | 44074.07 |
| 189 | 2040-12 | 1678.75 | 104.68 | 1574.07 | 42500.00 |
| 190 | 2041-01 | 1675.01 | 100.94 | 1574.07 | 40925.93 |
| 191 | 2041-02 | 1671.27 | 97.20 | 1574.07 | 39351.85 |
| 192 | 2041-03 | 1667.53 | 93.46 | 1574.07 | 37777.78 |
| 193 | 2041-04 | 1663.80 | 89.72 | 1574.07 | 36203.70 |
| 194 | 2041-05 | 1660.06 | 85.98 | 1574.07 | 34629.63 |
| 195 | 2041-06 | 1656.32 | 82.25 | 1574.07 | 33055.56 |
| 196 | 2041-07 | 1652.58 | 78.51 | 1574.07 | 31481.48 |
| 197 | 2041-08 | 1648.84 | 74.77 | 1574.07 | 29907.41 |
| 198 | 2041-09 | 1645.10 | 71.03 | 1574.07 | 28333.33 |
| 199 | 2041-10 | 1641.37 | 67.29 | 1574.07 | 26759.26 |
| 200 | 2041-11 | 1637.63 | 63.55 | 1574.07 | 25185.19 |
| 201 | 2041-12 | 1633.89 | 59.81 | 1574.07 | 23611.11 |
| 202 | 2042-01 | 1630.15 | 56.08 | 1574.07 | 22037.04 |
| 203 | 2042-02 | 1626.41 | 52.34 | 1574.07 | 20462.96 |
| 204 | 2042-03 | 1622.67 | 48.60 | 1574.07 | 18888.89 |
| 205 | 2042-04 | 1618.94 | 44.86 | 1574.07 | 17314.81 |
| 206 | 2042-05 | 1615.20 | 41.12 | 1574.07 | 15740.74 |
| 207 | 2042-06 | 1611.46 | 37.38 | 1574.07 | 14166.67 |
| 208 | 2042-07 | 1607.72 | 33.65 | 1574.07 | 12592.59 |
| 209 | 2042-08 | 1603.98 | 29.91 | 1574.07 | 11018.52 |
| 210 | 2042-09 | 1600.24 | 26.17 | 1574.07 | 9444.44 |
| 211 | 2042-10 | 1596.50 | 22.43 | 1574.07 | 7870.37 |
| 212 | 2042-11 | 1592.77 | 18.69 | 1574.07 | 6296.30 |
| 213 | 2042-12 | 1589.03 | 14.95 | 1574.07 | 4722.22 |
| 214 | 2043-01 | 1585.29 | 11.22 | 1574.07 | 3148.15 |
| 215 | 2043-02 | 1581.55 | 7.48 | 1574.07 | 1574.07 |
| 216 | 2043-03 | 1577.81 | 3.74 | 1574.07 | 0.00 |