石家庄贷款35万（公积金贷款）房贷，还款15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：35万
还款月数：15年
每月还款：2433.9元
利息总额：8.81万
本息合计：43.81万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2018-05 | 2433.90 | 904.17 | 1529.74 | 348470.26 |
| 2 | 2018-06 | 2433.90 | 900.21 | 1533.69 | 346936.57 |
| 3 | 2018-07 | 2433.90 | 896.25 | 1537.65 | 345398.92 |
| 4 | 2018-08 | 2433.90 | 892.28 | 1541.62 | 343857.30 |
| 5 | 2018-09 | 2433.90 | 888.30 | 1545.61 | 342311.69 |
| 6 | 2018-10 | 2433.90 | 884.31 | 1549.60 | 340762.09 |
| 7 | 2018-11 | 2433.90 | 880.30 | 1553.60 | 339208.49 |
| 8 | 2018-12 | 2433.90 | 876.29 | 1557.62 | 337650.87 |
| 9 | 2019-01 | 2433.90 | 872.26 | 1561.64 | 336089.23 |
| 10 | 2019-02 | 2433.90 | 868.23 | 1565.67 | 334523.56 |
| 11 | 2019-03 | 2433.90 | 864.19 | 1569.72 | 332953.84 |
| 12 | 2019-04 | 2433.90 | 860.13 | 1573.77 | 331380.07 |
| 13 | 2019-05 | 2433.90 | 856.07 | 1577.84 | 329802.23 |
| 14 | 2019-06 | 2433.90 | 851.99 | 1581.92 | 328220.31 |
| 15 | 2019-07 | 2433.90 | 847.90 | 1586.00 | 326634.31 |
| 16 | 2019-08 | 2433.90 | 843.81 | 1590.10 | 325044.21 |
| 17 | 2019-09 | 2433.90 | 839.70 | 1594.21 | 323450.01 |
| 18 | 2019-10 | 2433.90 | 835.58 | 1598.33 | 321851.68 |
| 19 | 2019-11 | 2433.90 | 831.45 | 1602.45 | 320249.23 |
| 20 | 2019-12 | 2433.90 | 827.31 | 1606.59 | 318642.63 |
| 21 | 2020-01 | 2433.90 | 823.16 | 1610.74 | 317031.89 |
| 22 | 2020-02 | 2433.90 | 819.00 | 1614.91 | 315416.98 |
| 23 | 2020-03 | 2433.90 | 814.83 | 1619.08 | 313797.90 |
| 24 | 2020-04 | 2433.90 | 810.64 | 1623.26 | 312174.64 |
| 25 | 2020-05 | 2433.90 | 806.45 | 1627.45 | 310547.19 |
| 26 | 2020-06 | 2433.90 | 802.25 | 1631.66 | 308915.53 |
| 27 | 2020-07 | 2433.90 | 798.03 | 1635.87 | 307279.66 |
| 28 | 2020-08 | 2433.90 | 793.81 | 1640.10 | 305639.56 |
| 29 | 2020-09 | 2433.90 | 789.57 | 1644.34 | 303995.23 |
| 30 | 2020-10 | 2433.90 | 785.32 | 1648.58 | 302346.64 |
| 31 | 2020-11 | 2433.90 | 781.06 | 1652.84 | 300693.80 |
| 32 | 2020-12 | 2433.90 | 776.79 | 1657.11 | 299036.69 |
| 33 | 2021-01 | 2433.90 | 772.51 | 1661.39 | 297375.30 |
| 34 | 2021-02 | 2433.90 | 768.22 | 1665.68 | 295709.61 |
| 35 | 2021-03 | 2433.90 | 763.92 | 1669.99 | 294039.62 |
| 36 | 2021-04 | 2433.90 | 759.60 | 1674.30 | 292365.32 |
| 37 | 2021-05 | 2433.90 | 755.28 | 1678.63 | 290686.69 |
| 38 | 2021-06 | 2433.90 | 750.94 | 1682.96 | 289003.73 |
| 39 | 2021-07 | 2433.90 | 746.59 | 1687.31 | 287316.42 |
| 40 | 2021-08 | 2433.90 | 742.23 | 1691.67 | 285624.75 |
| 41 | 2021-09 | 2433.90 | 737.86 | 1696.04 | 283928.71 |
| 42 | 2021-10 | 2433.90 | 733.48 | 1700.42 | 282228.29 |
| 43 | 2021-11 | 2433.90 | 729.09 | 1704.81 | 280523.47 |
| 44 | 2021-12 | 2433.90 | 724.69 | 1709.22 | 278814.25 |
| 45 | 2022-01 | 2433.90 | 720.27 | 1713.63 | 277100.62 |
| 46 | 2022-02 | 2433.90 | 715.84 | 1718.06 | 275382.56 |
| 47 | 2022-03 | 2433.90 | 711.40 | 1722.50 | 273660.06 |
| 48 | 2022-04 | 2433.90 | 706.96 | 1726.95 | 271933.11 |
| 49 | 2022-05 | 2433.90 | 702.49 | 1731.41 | 270201.70 |
| 50 | 2022-06 | 2433.90 | 698.02 | 1735.88 | 268465.81 |
| 51 | 2022-07 | 2433.90 | 693.54 | 1740.37 | 266725.45 |
| 52 | 2022-08 | 2433.90 | 689.04 | 1744.86 | 264980.58 |
| 53 | 2022-09 | 2433.90 | 684.53 | 1749.37 | 263231.21 |
| 54 | 2022-10 | 2433.90 | 680.01 | 1753.89 | 261477.32 |
| 55 | 2022-11 | 2433.90 | 675.48 | 1758.42 | 259718.90 |
| 56 | 2022-12 | 2433.90 | 670.94 | 1762.96 | 257955.94 |
| 57 | 2023-01 | 2433.90 | 666.39 | 1767.52 | 256188.42 |
| 58 | 2023-02 | 2433.90 | 661.82 | 1772.08 | 254416.33 |
| 59 | 2023-03 | 2433.90 | 657.24 | 1776.66 | 252639.67 |
| 60 | 2023-04 | 2433.90 | 652.65 | 1781.25 | 250858.42 |
| 61 | 2023-05 | 2433.90 | 648.05 | 1785.85 | 249072.57 |
| 62 | 2023-06 | 2433.90 | 643.44 | 1790.47 | 247282.10 |
| 63 | 2023-07 | 2433.90 | 638.81 | 1795.09 | 245487.01 |
| 64 | 2023-08 | 2433.90 | 634.17 | 1799.73 | 243687.28 |
| 65 | 2023-09 | 2433.90 | 629.53 | 1804.38 | 241882.90 |
| 66 | 2023-10 | 2433.90 | 624.86 | 1809.04 | 240073.86 |
| 67 | 2023-11 | 2433.90 | 620.19 | 1813.71 | 238260.14 |
| 68 | 2023-12 | 2433.90 | 615.51 | 1818.40 | 236441.75 |
| 69 | 2024-01 | 2433.90 | 610.81 | 1823.10 | 234618.65 |
| 70 | 2024-02 | 2433.90 | 606.10 | 1827.81 | 232790.84 |
| 71 | 2024-03 | 2433.90 | 601.38 | 1832.53 | 230958.31 |
| 72 | 2024-04 | 2433.90 | 596.64 | 1837.26 | 229121.05 |
| 73 | 2024-05 | 2433.90 | 591.90 | 1842.01 | 227279.04 |
| 74 | 2024-06 | 2433.90 | 587.14 | 1846.77 | 225432.28 |
| 75 | 2024-07 | 2433.90 | 582.37 | 1851.54 | 223580.74 |
| 76 | 2024-08 | 2433.90 | 577.58 | 1856.32 | 221724.42 |
| 77 | 2024-09 | 2433.90 | 572.79 | 1861.12 | 219863.30 |
| 78 | 2024-10 | 2433.90 | 567.98 | 1865.92 | 217997.38 |
| 79 | 2024-11 | 2433.90 | 563.16 | 1870.74 | 216126.63 |
| 80 | 2024-12 | 2433.90 | 558.33 | 1875.58 | 214251.06 |
| 81 | 2025-01 | 2433.90 | 553.48 | 1880.42 | 212370.63 |
| 82 | 2025-02 | 2433.90 | 548.62 | 1885.28 | 210485.35 |
| 83 | 2025-03 | 2433.90 | 543.75 | 1890.15 | 208595.20 |
| 84 | 2025-04 | 2433.90 | 538.87 | 1895.03 | 206700.17 |
| 85 | 2025-05 | 2433.90 | 533.98 | 1899.93 | 204800.24 |
| 86 | 2025-06 | 2433.90 | 529.07 | 1904.84 | 202895.40 |
| 87 | 2025-07 | 2433.90 | 524.15 | 1909.76 | 200985.65 |
| 88 | 2025-08 | 2433.90 | 519.21 | 1914.69 | 199070.95 |
| 89 | 2025-09 | 2433.90 | 514.27 | 1919.64 | 197151.32 |
| 90 | 2025-10 | 2433.90 | 509.31 | 1924.60 | 195226.72 |
| 91 | 2025-11 | 2433.90 | 504.34 | 1929.57 | 193297.15 |
| 92 | 2025-12 | 2433.90 | 499.35 | 1934.55 | 191362.60 |
| 93 | 2026-01 | 2433.90 | 494.35 | 1939.55 | 189423.05 |
| 94 | 2026-02 | 2433.90 | 489.34 | 1944.56 | 187478.48 |
| 95 | 2026-03 | 2433.90 | 484.32 | 1949.59 | 185528.90 |
| 96 | 2026-04 | 2433.90 | 479.28 | 1954.62 | 183574.28 |
| 97 | 2026-05 | 2433.90 | 474.23 | 1959.67 | 181614.61 |
| 98 | 2026-06 | 2433.90 | 469.17 | 1964.73 | 179649.87 |
| 99 | 2026-07 | 2433.90 | 464.10 | 1969.81 | 177680.06 |
| 100 | 2026-08 | 2433.90 | 459.01 | 1974.90 | 175705.17 |
| 101 | 2026-09 | 2433.90 | 453.91 | 1980.00 | 173725.17 |
| 102 | 2026-10 | 2433.90 | 448.79 | 1985.11 | 171740.05 |
| 103 | 2026-11 | 2433.90 | 443.66 | 1990.24 | 169749.81 |
| 104 | 2026-12 | 2433.90 | 438.52 | 1995.38 | 167754.43 |
| 105 | 2027-01 | 2433.90 | 433.37 | 2000.54 | 165753.89 |
| 106 | 2027-02 | 2433.90 | 428.20 | 2005.71 | 163748.18 |
| 107 | 2027-03 | 2433.90 | 423.02 | 2010.89 | 161737.29 |
| 108 | 2027-04 | 2433.90 | 417.82 | 2016.08 | 159721.21 |
| 109 | 2027-05 | 2433.90 | 412.61 | 2021.29 | 157699.92 |
| 110 | 2027-06 | 2433.90 | 407.39 | 2026.51 | 155673.41 |
| 111 | 2027-07 | 2433.90 | 402.16 | 2031.75 | 153641.66 |
| 112 | 2027-08 | 2433.90 | 396.91 | 2037.00 | 151604.66 |
| 113 | 2027-09 | 2433.90 | 391.65 | 2042.26 | 149562.40 |
| 114 | 2027-10 | 2433.90 | 386.37 | 2047.53 | 147514.87 |
| 115 | 2027-11 | 2433.90 | 381.08 | 2052.82 | 145462.04 |
| 116 | 2027-12 | 2433.90 | 375.78 | 2058.13 | 143403.91 |
| 117 | 2028-01 | 2433.90 | 370.46 | 2063.44 | 141340.47 |
| 118 | 2028-02 | 2433.90 | 365.13 | 2068.77 | 139271.70 |
| 119 | 2028-03 | 2433.90 | 359.79 | 2074.12 | 137197.58 |
| 120 | 2028-04 | 2433.90 | 354.43 | 2079.48 | 135118.10 |
| 121 | 2028-05 | 2433.90 | 349.06 | 2084.85 | 133033.25 |
| 122 | 2028-06 | 2433.90 | 343.67 | 2090.24 | 130943.01 |
| 123 | 2028-07 | 2433.90 | 338.27 | 2095.63 | 128847.38 |
| 124 | 2028-08 | 2433.90 | 332.86 | 2101.05 | 126746.33 |
| 125 | 2028-09 | 2433.90 | 327.43 | 2106.48 | 124639.85 |
| 126 | 2028-10 | 2433.90 | 321.99 | 2111.92 | 122527.94 |
| 127 | 2028-11 | 2433.90 | 316.53 | 2117.37 | 120410.56 |
| 128 | 2028-12 | 2433.90 | 311.06 | 2122.84 | 118287.72 |
| 129 | 2029-01 | 2433.90 | 305.58 | 2128.33 | 116159.39 |
| 130 | 2029-02 | 2433.90 | 300.08 | 2133.83 | 114025.56 |
| 131 | 2029-03 | 2433.90 | 294.57 | 2139.34 | 111886.23 |
| 132 | 2029-04 | 2433.90 | 289.04 | 2144.87 | 109741.36 |
| 133 | 2029-05 | 2433.90 | 283.50 | 2150.41 | 107590.96 |
| 134 | 2029-06 | 2433.90 | 277.94 | 2155.96 | 105434.99 |
| 135 | 2029-07 | 2433.90 | 272.37 | 2161.53 | 103273.46 |
| 136 | 2029-08 | 2433.90 | 266.79 | 2167.11 | 101106.35 |
| 137 | 2029-09 | 2433.90 | 261.19 | 2172.71 | 98933.64 |
| 138 | 2029-10 | 2433.90 | 255.58 | 2178.33 | 96755.31 |
| 139 | 2029-11 | 2433.90 | 249.95 | 2183.95 | 94571.36 |
| 140 | 2029-12 | 2433.90 | 244.31 | 2189.60 | 92381.76 |
| 141 | 2030-01 | 2433.90 | 238.65 | 2195.25 | 90186.51 |
| 142 | 2030-02 | 2433.90 | 232.98 | 2200.92 | 87985.59 |
| 143 | 2030-03 | 2433.90 | 227.30 | 2206.61 | 85778.98 |
| 144 | 2030-04 | 2433.90 | 221.60 | 2212.31 | 83566.67 |
| 145 | 2030-05 | 2433.90 | 215.88 | 2218.02 | 81348.65 |
| 146 | 2030-06 | 2433.90 | 210.15 | 2223.75 | 79124.89 |
| 147 | 2030-07 | 2433.90 | 204.41 | 2229.50 | 76895.39 |
| 148 | 2030-08 | 2433.90 | 198.65 | 2235.26 | 74660.14 |
| 149 | 2030-09 | 2433.90 | 192.87 | 2241.03 | 72419.10 |
| 150 | 2030-10 | 2433.90 | 187.08 | 2246.82 | 70172.28 |
| 151 | 2030-11 | 2433.90 | 181.28 | 2252.63 | 67919.66 |
| 152 | 2030-12 | 2433.90 | 175.46 | 2258.45 | 65661.21 |
| 153 | 2031-01 | 2433.90 | 169.62 | 2264.28 | 63396.93 |
| 154 | 2031-02 | 2433.90 | 163.78 | 2270.13 | 61126.80 |
| 155 | 2031-03 | 2433.90 | 157.91 | 2275.99 | 58850.81 |
| 156 | 2031-04 | 2433.90 | 152.03 | 2281.87 | 56568.94 |
| 157 | 2031-05 | 2433.90 | 146.14 | 2287.77 | 54281.17 |
| 158 | 2031-06 | 2433.90 | 140.23 | 2293.68 | 51987.49 |
| 159 | 2031-07 | 2433.90 | 134.30 | 2299.60 | 49687.89 |
| 160 | 2031-08 | 2433.90 | 128.36 | 2305.54 | 47382.34 |
| 161 | 2031-09 | 2433.90 | 122.40 | 2311.50 | 45070.84 |
| 162 | 2031-10 | 2433.90 | 116.43 | 2317.47 | 42753.37 |
| 163 | 2031-11 | 2433.90 | 110.45 | 2323.46 | 40429.91 |
| 164 | 2031-12 | 2433.90 | 104.44 | 2329.46 | 38100.45 |
| 165 | 2032-01 | 2433.90 | 98.43 | 2335.48 | 35764.97 |
| 166 | 2032-02 | 2433.90 | 92.39 | 2341.51 | 33423.46 |
| 167 | 2032-03 | 2433.90 | 86.34 | 2347.56 | 31075.90 |
| 168 | 2032-04 | 2433.90 | 80.28 | 2353.63 | 28722.28 |
| 169 | 2032-05 | 2433.90 | 74.20 | 2359.71 | 26362.57 |
| 170 | 2032-06 | 2433.90 | 68.10 | 2365.80 | 23996.77 |
| 171 | 2032-07 | 2433.90 | 61.99 | 2371.91 | 21624.86 |
| 172 | 2032-08 | 2433.90 | 55.86 | 2378.04 | 19246.82 |
| 173 | 2032-09 | 2433.90 | 49.72 | 2384.18 | 16862.63 |
| 174 | 2032-10 | 2433.90 | 43.56 | 2390.34 | 14472.29 |
| 175 | 2032-11 | 2433.90 | 37.39 | 2396.52 | 12075.77 |
| 176 | 2032-12 | 2433.90 | 31.20 | 2402.71 | 9673.07 |
| 177 | 2033-01 | 2433.90 | 24.99 | 2408.92 | 7264.15 |
| 178 | 2033-02 | 2433.90 | 18.77 | 2415.14 | 4849.01 |
| 179 | 2033-03 | 2433.90 | 12.53 | 2421.38 | 2427.63 |
| 180 | 2033-04 | 2433.90 | 6.27 | 2427.63 | 0.00 |
等额本金还款方式：
贷款总额：35万
还款月数：15年
首月还款：2848.61元
每月递减：5.02元
利息总额：8.18万
本息合计：43.18万
节省利息：6275.71元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2018-05 | 2848.61 | 904.17 | 1944.44 | 348055.56 |
| 2 | 2018-06 | 2843.59 | 899.14 | 1944.44 | 346111.11 |
| 3 | 2018-07 | 2838.56 | 894.12 | 1944.44 | 344166.67 |
| 4 | 2018-08 | 2833.54 | 889.10 | 1944.44 | 342222.22 |
| 5 | 2018-09 | 2828.52 | 884.07 | 1944.44 | 340277.78 |
| 6 | 2018-10 | 2823.50 | 879.05 | 1944.44 | 338333.33 |
| 7 | 2018-11 | 2818.47 | 874.03 | 1944.44 | 336388.89 |
| 8 | 2018-12 | 2813.45 | 869.00 | 1944.44 | 334444.44 |
| 9 | 2019-01 | 2808.43 | 863.98 | 1944.44 | 332500.00 |
| 10 | 2019-02 | 2803.40 | 858.96 | 1944.44 | 330555.56 |
| 11 | 2019-03 | 2798.38 | 853.94 | 1944.44 | 328611.11 |
| 12 | 2019-04 | 2793.36 | 848.91 | 1944.44 | 326666.67 |
| 13 | 2019-05 | 2788.33 | 843.89 | 1944.44 | 324722.22 |
| 14 | 2019-06 | 2783.31 | 838.87 | 1944.44 | 322777.78 |
| 15 | 2019-07 | 2778.29 | 833.84 | 1944.44 | 320833.33 |
| 16 | 2019-08 | 2773.26 | 828.82 | 1944.44 | 318888.89 |
| 17 | 2019-09 | 2768.24 | 823.80 | 1944.44 | 316944.44 |
| 18 | 2019-10 | 2763.22 | 818.77 | 1944.44 | 315000.00 |
| 19 | 2019-11 | 2758.19 | 813.75 | 1944.44 | 313055.56 |
| 20 | 2019-12 | 2753.17 | 808.73 | 1944.44 | 311111.11 |
| 21 | 2020-01 | 2748.15 | 803.70 | 1944.44 | 309166.67 |
| 22 | 2020-02 | 2743.13 | 798.68 | 1944.44 | 307222.22 |
| 23 | 2020-03 | 2738.10 | 793.66 | 1944.44 | 305277.78 |
| 24 | 2020-04 | 2733.08 | 788.63 | 1944.44 | 303333.33 |
| 25 | 2020-05 | 2728.06 | 783.61 | 1944.44 | 301388.89 |
| 26 | 2020-06 | 2723.03 | 778.59 | 1944.44 | 299444.44 |
| 27 | 2020-07 | 2718.01 | 773.56 | 1944.44 | 297500.00 |
| 28 | 2020-08 | 2712.99 | 768.54 | 1944.44 | 295555.56 |
| 29 | 2020-09 | 2707.96 | 763.52 | 1944.44 | 293611.11 |
| 30 | 2020-10 | 2702.94 | 758.50 | 1944.44 | 291666.67 |
| 31 | 2020-11 | 2697.92 | 753.47 | 1944.44 | 289722.22 |
| 32 | 2020-12 | 2692.89 | 748.45 | 1944.44 | 287777.78 |
| 33 | 2021-01 | 2687.87 | 743.43 | 1944.44 | 285833.33 |
| 34 | 2021-02 | 2682.85 | 738.40 | 1944.44 | 283888.89 |
| 35 | 2021-03 | 2677.82 | 733.38 | 1944.44 | 281944.44 |
| 36 | 2021-04 | 2672.80 | 728.36 | 1944.44 | 280000.00 |
| 37 | 2021-05 | 2667.78 | 723.33 | 1944.44 | 278055.56 |
| 38 | 2021-06 | 2662.75 | 718.31 | 1944.44 | 276111.11 |
| 39 | 2021-07 | 2657.73 | 713.29 | 1944.44 | 274166.67 |
| 40 | 2021-08 | 2652.71 | 708.26 | 1944.44 | 272222.22 |
| 41 | 2021-09 | 2647.69 | 703.24 | 1944.44 | 270277.78 |
| 42 | 2021-10 | 2642.66 | 698.22 | 1944.44 | 268333.33 |
| 43 | 2021-11 | 2637.64 | 693.19 | 1944.44 | 266388.89 |
| 44 | 2021-12 | 2632.62 | 688.17 | 1944.44 | 264444.44 |
| 45 | 2022-01 | 2627.59 | 683.15 | 1944.44 | 262500.00 |
| 46 | 2022-02 | 2622.57 | 678.13 | 1944.44 | 260555.56 |
| 47 | 2022-03 | 2617.55 | 673.10 | 1944.44 | 258611.11 |
| 48 | 2022-04 | 2612.52 | 668.08 | 1944.44 | 256666.67 |
| 49 | 2022-05 | 2607.50 | 663.06 | 1944.44 | 254722.22 |
| 50 | 2022-06 | 2602.48 | 658.03 | 1944.44 | 252777.78 |
| 51 | 2022-07 | 2597.45 | 653.01 | 1944.44 | 250833.33 |
| 52 | 2022-08 | 2592.43 | 647.99 | 1944.44 | 248888.89 |
| 53 | 2022-09 | 2587.41 | 642.96 | 1944.44 | 246944.44 |
| 54 | 2022-10 | 2582.38 | 637.94 | 1944.44 | 245000.00 |
| 55 | 2022-11 | 2577.36 | 632.92 | 1944.44 | 243055.56 |
| 56 | 2022-12 | 2572.34 | 627.89 | 1944.44 | 241111.11 |
| 57 | 2023-01 | 2567.31 | 622.87 | 1944.44 | 239166.67 |
| 58 | 2023-02 | 2562.29 | 617.85 | 1944.44 | 237222.22 |
| 59 | 2023-03 | 2557.27 | 612.82 | 1944.44 | 235277.78 |
| 60 | 2023-04 | 2552.25 | 607.80 | 1944.44 | 233333.33 |
| 61 | 2023-05 | 2547.22 | 602.78 | 1944.44 | 231388.89 |
| 62 | 2023-06 | 2542.20 | 597.75 | 1944.44 | 229444.44 |
| 63 | 2023-07 | 2537.18 | 592.73 | 1944.44 | 227500.00 |
| 64 | 2023-08 | 2532.15 | 587.71 | 1944.44 | 225555.56 |
| 65 | 2023-09 | 2527.13 | 582.69 | 1944.44 | 223611.11 |
| 66 | 2023-10 | 2522.11 | 577.66 | 1944.44 | 221666.67 |
| 67 | 2023-11 | 2517.08 | 572.64 | 1944.44 | 219722.22 |
| 68 | 2023-12 | 2512.06 | 567.62 | 1944.44 | 217777.78 |
| 69 | 2024-01 | 2507.04 | 562.59 | 1944.44 | 215833.33 |
| 70 | 2024-02 | 2502.01 | 557.57 | 1944.44 | 213888.89 |
| 71 | 2024-03 | 2496.99 | 552.55 | 1944.44 | 211944.44 |
| 72 | 2024-04 | 2491.97 | 547.52 | 1944.44 | 210000.00 |
| 73 | 2024-05 | 2486.94 | 542.50 | 1944.44 | 208055.56 |
| 74 | 2024-06 | 2481.92 | 537.48 | 1944.44 | 206111.11 |
| 75 | 2024-07 | 2476.90 | 532.45 | 1944.44 | 204166.67 |
| 76 | 2024-08 | 2471.88 | 527.43 | 1944.44 | 202222.22 |
| 77 | 2024-09 | 2466.85 | 522.41 | 1944.44 | 200277.78 |
| 78 | 2024-10 | 2461.83 | 517.38 | 1944.44 | 198333.33 |
| 79 | 2024-11 | 2456.81 | 512.36 | 1944.44 | 196388.89 |
| 80 | 2024-12 | 2451.78 | 507.34 | 1944.44 | 194444.44 |
| 81 | 2025-01 | 2446.76 | 502.31 | 1944.44 | 192500.00 |
| 82 | 2025-02 | 2441.74 | 497.29 | 1944.44 | 190555.56 |
| 83 | 2025-03 | 2436.71 | 492.27 | 1944.44 | 188611.11 |
| 84 | 2025-04 | 2431.69 | 487.25 | 1944.44 | 186666.67 |
| 85 | 2025-05 | 2426.67 | 482.22 | 1944.44 | 184722.22 |
| 86 | 2025-06 | 2421.64 | 477.20 | 1944.44 | 182777.78 |
| 87 | 2025-07 | 2416.62 | 472.18 | 1944.44 | 180833.33 |
| 88 | 2025-08 | 2411.60 | 467.15 | 1944.44 | 178888.89 |
| 89 | 2025-09 | 2406.57 | 462.13 | 1944.44 | 176944.44 |
| 90 | 2025-10 | 2401.55 | 457.11 | 1944.44 | 175000.00 |
| 91 | 2025-11 | 2396.53 | 452.08 | 1944.44 | 173055.56 |
| 92 | 2025-12 | 2391.50 | 447.06 | 1944.44 | 171111.11 |
| 93 | 2026-01 | 2386.48 | 442.04 | 1944.44 | 169166.67 |
| 94 | 2026-02 | 2381.46 | 437.01 | 1944.44 | 167222.22 |
| 95 | 2026-03 | 2376.44 | 431.99 | 1944.44 | 165277.78 |
| 96 | 2026-04 | 2371.41 | 426.97 | 1944.44 | 163333.33 |
| 97 | 2026-05 | 2366.39 | 421.94 | 1944.44 | 161388.89 |
| 98 | 2026-06 | 2361.37 | 416.92 | 1944.44 | 159444.44 |
| 99 | 2026-07 | 2356.34 | 411.90 | 1944.44 | 157500.00 |
| 100 | 2026-08 | 2351.32 | 406.88 | 1944.44 | 155555.56 |
| 101 | 2026-09 | 2346.30 | 401.85 | 1944.44 | 153611.11 |
| 102 | 2026-10 | 2341.27 | 396.83 | 1944.44 | 151666.67 |
| 103 | 2026-11 | 2336.25 | 391.81 | 1944.44 | 149722.22 |
| 104 | 2026-12 | 2331.23 | 386.78 | 1944.44 | 147777.78 |
| 105 | 2027-01 | 2326.20 | 381.76 | 1944.44 | 145833.33 |
| 106 | 2027-02 | 2321.18 | 376.74 | 1944.44 | 143888.89 |
| 107 | 2027-03 | 2316.16 | 371.71 | 1944.44 | 141944.44 |
| 108 | 2027-04 | 2311.13 | 366.69 | 1944.44 | 140000.00 |
| 109 | 2027-05 | 2306.11 | 361.67 | 1944.44 | 138055.56 |
| 110 | 2027-06 | 2301.09 | 356.64 | 1944.44 | 136111.11 |
| 111 | 2027-07 | 2296.06 | 351.62 | 1944.44 | 134166.67 |
| 112 | 2027-08 | 2291.04 | 346.60 | 1944.44 | 132222.22 |
| 113 | 2027-09 | 2286.02 | 341.57 | 1944.44 | 130277.78 |
| 114 | 2027-10 | 2281.00 | 336.55 | 1944.44 | 128333.33 |
| 115 | 2027-11 | 2275.97 | 331.53 | 1944.44 | 126388.89 |
| 116 | 2027-12 | 2270.95 | 326.50 | 1944.44 | 124444.44 |
| 117 | 2028-01 | 2265.93 | 321.48 | 1944.44 | 122500.00 |
| 118 | 2028-02 | 2260.90 | 316.46 | 1944.44 | 120555.56 |
| 119 | 2028-03 | 2255.88 | 311.44 | 1944.44 | 118611.11 |
| 120 | 2028-04 | 2250.86 | 306.41 | 1944.44 | 116666.67 |
| 121 | 2028-05 | 2245.83 | 301.39 | 1944.44 | 114722.22 |
| 122 | 2028-06 | 2240.81 | 296.37 | 1944.44 | 112777.78 |
| 123 | 2028-07 | 2235.79 | 291.34 | 1944.44 | 110833.33 |
| 124 | 2028-08 | 2230.76 | 286.32 | 1944.44 | 108888.89 |
| 125 | 2028-09 | 2225.74 | 281.30 | 1944.44 | 106944.44 |
| 126 | 2028-10 | 2220.72 | 276.27 | 1944.44 | 105000.00 |
| 127 | 2028-11 | 2215.69 | 271.25 | 1944.44 | 103055.56 |
| 128 | 2028-12 | 2210.67 | 266.23 | 1944.44 | 101111.11 |
| 129 | 2029-01 | 2205.65 | 261.20 | 1944.44 | 99166.67 |
| 130 | 2029-02 | 2200.63 | 256.18 | 1944.44 | 97222.22 |
| 131 | 2029-03 | 2195.60 | 251.16 | 1944.44 | 95277.78 |
| 132 | 2029-04 | 2190.58 | 246.13 | 1944.44 | 93333.33 |
| 133 | 2029-05 | 2185.56 | 241.11 | 1944.44 | 91388.89 |
| 134 | 2029-06 | 2180.53 | 236.09 | 1944.44 | 89444.44 |
| 135 | 2029-07 | 2175.51 | 231.06 | 1944.44 | 87500.00 |
| 136 | 2029-08 | 2170.49 | 226.04 | 1944.44 | 85555.56 |
| 137 | 2029-09 | 2165.46 | 221.02 | 1944.44 | 83611.11 |
| 138 | 2029-10 | 2160.44 | 216.00 | 1944.44 | 81666.67 |
| 139 | 2029-11 | 2155.42 | 210.97 | 1944.44 | 79722.22 |
| 140 | 2029-12 | 2150.39 | 205.95 | 1944.44 | 77777.78 |
| 141 | 2030-01 | 2145.37 | 200.93 | 1944.44 | 75833.33 |
| 142 | 2030-02 | 2140.35 | 195.90 | 1944.44 | 73888.89 |
| 143 | 2030-03 | 2135.32 | 190.88 | 1944.44 | 71944.44 |
| 144 | 2030-04 | 2130.30 | 185.86 | 1944.44 | 70000.00 |
| 145 | 2030-05 | 2125.28 | 180.83 | 1944.44 | 68055.56 |
| 146 | 2030-06 | 2120.25 | 175.81 | 1944.44 | 66111.11 |
| 147 | 2030-07 | 2115.23 | 170.79 | 1944.44 | 64166.67 |
| 148 | 2030-08 | 2110.21 | 165.76 | 1944.44 | 62222.22 |
| 149 | 2030-09 | 2105.19 | 160.74 | 1944.44 | 60277.78 |
| 150 | 2030-10 | 2100.16 | 155.72 | 1944.44 | 58333.33 |
| 151 | 2030-11 | 2095.14 | 150.69 | 1944.44 | 56388.89 |
| 152 | 2030-12 | 2090.12 | 145.67 | 1944.44 | 54444.44 |
| 153 | 2031-01 | 2085.09 | 140.65 | 1944.44 | 52500.00 |
| 154 | 2031-02 | 2080.07 | 135.63 | 1944.44 | 50555.56 |
| 155 | 2031-03 | 2075.05 | 130.60 | 1944.44 | 48611.11 |
| 156 | 2031-04 | 2070.02 | 125.58 | 1944.44 | 46666.67 |
| 157 | 2031-05 | 2065.00 | 120.56 | 1944.44 | 44722.22 |
| 158 | 2031-06 | 2059.98 | 115.53 | 1944.44 | 42777.78 |
| 159 | 2031-07 | 2054.95 | 110.51 | 1944.44 | 40833.33 |
| 160 | 2031-08 | 2049.93 | 105.49 | 1944.44 | 38888.89 |
| 161 | 2031-09 | 2044.91 | 100.46 | 1944.44 | 36944.44 |
| 162 | 2031-10 | 2039.88 | 95.44 | 1944.44 | 35000.00 |
| 163 | 2031-11 | 2034.86 | 90.42 | 1944.44 | 33055.56 |
| 164 | 2031-12 | 2029.84 | 85.39 | 1944.44 | 31111.11 |
| 165 | 2032-01 | 2024.81 | 80.37 | 1944.44 | 29166.67 |
| 166 | 2032-02 | 2019.79 | 75.35 | 1944.44 | 27222.22 |
| 167 | 2032-03 | 2014.77 | 70.32 | 1944.44 | 25277.78 |
| 168 | 2032-04 | 2009.75 | 65.30 | 1944.44 | 23333.33 |
| 169 | 2032-05 | 2004.72 | 60.28 | 1944.44 | 21388.89 |
| 170 | 2032-06 | 1999.70 | 55.25 | 1944.44 | 19444.44 |
| 171 | 2032-07 | 1994.68 | 50.23 | 1944.44 | 17500.00 |
| 172 | 2032-08 | 1989.65 | 45.21 | 1944.44 | 15555.56 |
| 173 | 2032-09 | 1984.63 | 40.19 | 1944.44 | 13611.11 |
| 174 | 2032-10 | 1979.61 | 35.16 | 1944.44 | 11666.67 |
| 175 | 2032-11 | 1974.58 | 30.14 | 1944.44 | 9722.22 |
| 176 | 2032-12 | 1969.56 | 25.12 | 1944.44 | 7777.78 |
| 177 | 2033-01 | 1964.54 | 20.09 | 1944.44 | 5833.33 |
| 178 | 2033-02 | 1959.51 | 15.07 | 1944.44 | 3888.89 |
| 179 | 2033-03 | 1954.49 | 10.05 | 1944.44 | 1944.44 |
| 180 | 2033-04 | 1949.47 | 5.02 | 1944.44 | 0.00 |