贷款47万（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：47万
还款月数：15年
每月还款：3268.39元
利息总额：11.83万
本息合计：58.83万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3268.39 | 1214.17 | 2054.22 | 467945.78 |
| 2 | 2024-10 | 3268.39 | 1208.86 | 2059.53 | 465886.25 |
| 3 | 2024-11 | 3268.39 | 1203.54 | 2064.85 | 463821.41 |
| 4 | 2024-12 | 3268.39 | 1198.21 | 2070.18 | 461751.23 |
| 5 | 2025-01 | 3268.39 | 1192.86 | 2075.53 | 459675.70 |
| 6 | 2025-02 | 3268.39 | 1187.50 | 2080.89 | 457594.81 |
| 7 | 2025-03 | 3268.39 | 1182.12 | 2086.27 | 455508.54 |
| 8 | 2025-04 | 3268.39 | 1176.73 | 2091.66 | 453416.89 |
| 9 | 2025-05 | 3268.39 | 1171.33 | 2097.06 | 451319.83 |
| 10 | 2025-06 | 3268.39 | 1165.91 | 2102.48 | 449217.35 |
| 11 | 2025-07 | 3268.39 | 1160.48 | 2107.91 | 447109.44 |
| 12 | 2025-08 | 3268.39 | 1155.03 | 2113.35 | 444996.09 |
| 13 | 2025-09 | 3268.39 | 1149.57 | 2118.81 | 442877.28 |
| 14 | 2025-10 | 3268.39 | 1144.10 | 2124.29 | 440752.99 |
| 15 | 2025-11 | 3268.39 | 1138.61 | 2129.77 | 438623.22 |
| 16 | 2025-12 | 3268.39 | 1133.11 | 2135.28 | 436487.94 |
| 17 | 2026-01 | 3268.39 | 1127.59 | 2140.79 | 434347.15 |
| 18 | 2026-02 | 3268.39 | 1122.06 | 2146.32 | 432200.83 |
| 19 | 2026-03 | 3268.39 | 1116.52 | 2151.87 | 430048.96 |
| 20 | 2026-04 | 3268.39 | 1110.96 | 2157.43 | 427891.53 |
| 21 | 2026-05 | 3268.39 | 1105.39 | 2163.00 | 425728.53 |
| 22 | 2026-06 | 3268.39 | 1099.80 | 2168.59 | 423559.95 |
| 23 | 2026-07 | 3268.39 | 1094.20 | 2174.19 | 421385.76 |
| 24 | 2026-08 | 3268.39 | 1088.58 | 2179.81 | 419205.95 |
| 25 | 2026-09 | 3268.39 | 1082.95 | 2185.44 | 417020.51 |
| 26 | 2026-10 | 3268.39 | 1077.30 | 2191.08 | 414829.43 |
| 27 | 2026-11 | 3268.39 | 1071.64 | 2196.74 | 412632.69 |
| 28 | 2026-12 | 3268.39 | 1065.97 | 2202.42 | 410430.27 |
| 29 | 2027-01 | 3268.39 | 1060.28 | 2208.11 | 408222.16 |
| 30 | 2027-02 | 3268.39 | 1054.57 | 2213.81 | 406008.35 |
| 31 | 2027-03 | 3268.39 | 1048.85 | 2219.53 | 403788.82 |
| 32 | 2027-04 | 3268.39 | 1043.12 | 2225.26 | 401563.55 |
| 33 | 2027-05 | 3268.39 | 1037.37 | 2231.01 | 399332.54 |
| 34 | 2027-06 | 3268.39 | 1031.61 | 2236.78 | 397095.76 |
| 35 | 2027-07 | 3268.39 | 1025.83 | 2242.56 | 394853.21 |
| 36 | 2027-08 | 3268.39 | 1020.04 | 2248.35 | 392604.86 |
| 37 | 2027-09 | 3268.39 | 1014.23 | 2254.16 | 390350.70 |
| 38 | 2027-10 | 3268.39 | 1008.41 | 2259.98 | 388090.72 |
| 39 | 2027-11 | 3268.39 | 1002.57 | 2265.82 | 385824.91 |
| 40 | 2027-12 | 3268.39 | 996.71 | 2271.67 | 383553.23 |
| 41 | 2028-01 | 3268.39 | 990.85 | 2277.54 | 381275.69 |
| 42 | 2028-02 | 3268.39 | 984.96 | 2283.42 | 378992.27 |
| 43 | 2028-03 | 3268.39 | 979.06 | 2289.32 | 376702.95 |
| 44 | 2028-04 | 3268.39 | 973.15 | 2295.24 | 374407.71 |
| 45 | 2028-05 | 3268.39 | 967.22 | 2301.17 | 372106.55 |
| 46 | 2028-06 | 3268.39 | 961.28 | 2307.11 | 369799.43 |
| 47 | 2028-07 | 3268.39 | 955.32 | 2313.07 | 367486.36 |
| 48 | 2028-08 | 3268.39 | 949.34 | 2319.05 | 365167.32 |
| 49 | 2028-09 | 3268.39 | 943.35 | 2325.04 | 362842.28 |
| 50 | 2028-10 | 3268.39 | 937.34 | 2331.04 | 360511.24 |
| 51 | 2028-11 | 3268.39 | 931.32 | 2337.07 | 358174.17 |
| 52 | 2028-12 | 3268.39 | 925.28 | 2343.10 | 355831.07 |
| 53 | 2029-01 | 3268.39 | 919.23 | 2349.16 | 353481.91 |
| 54 | 2029-02 | 3268.39 | 913.16 | 2355.22 | 351126.69 |
| 55 | 2029-03 | 3268.39 | 907.08 | 2361.31 | 348765.38 |
| 56 | 2029-04 | 3268.39 | 900.98 | 2367.41 | 346397.97 |
| 57 | 2029-05 | 3268.39 | 894.86 | 2373.52 | 344024.45 |
| 58 | 2029-06 | 3268.39 | 888.73 | 2379.66 | 341644.79 |
| 59 | 2029-07 | 3268.39 | 882.58 | 2385.80 | 339258.99 |
| 60 | 2029-08 | 3268.39 | 876.42 | 2391.97 | 336867.02 |
| 61 | 2029-09 | 3268.39 | 870.24 | 2398.15 | 334468.87 |
| 62 | 2029-10 | 3268.39 | 864.04 | 2404.34 | 332064.53 |
| 63 | 2029-11 | 3268.39 | 857.83 | 2410.55 | 329653.98 |
| 64 | 2029-12 | 3268.39 | 851.61 | 2416.78 | 327237.20 |
| 65 | 2030-01 | 3268.39 | 845.36 | 2423.02 | 324814.18 |
| 66 | 2030-02 | 3268.39 | 839.10 | 2429.28 | 322384.90 |
| 67 | 2030-03 | 3268.39 | 832.83 | 2435.56 | 319949.34 |
| 68 | 2030-04 | 3268.39 | 826.54 | 2441.85 | 317507.49 |
| 69 | 2030-05 | 3268.39 | 820.23 | 2448.16 | 315059.33 |
| 70 | 2030-06 | 3268.39 | 813.90 | 2454.48 | 312604.85 |
| 71 | 2030-07 | 3268.39 | 807.56 | 2460.82 | 310144.02 |
| 72 | 2030-08 | 3268.39 | 801.21 | 2467.18 | 307676.84 |
| 73 | 2030-09 | 3268.39 | 794.83 | 2473.55 | 305203.29 |
| 74 | 2030-10 | 3268.39 | 788.44 | 2479.94 | 302723.34 |
| 75 | 2030-11 | 3268.39 | 782.04 | 2486.35 | 300236.99 |
| 76 | 2030-12 | 3268.39 | 775.61 | 2492.77 | 297744.22 |
| 77 | 2031-01 | 3268.39 | 769.17 | 2499.21 | 295245.01 |
| 78 | 2031-02 | 3268.39 | 762.72 | 2505.67 | 292739.34 |
| 79 | 2031-03 | 3268.39 | 756.24 | 2512.14 | 290227.19 |
| 80 | 2031-04 | 3268.39 | 749.75 | 2518.63 | 287708.56 |
| 81 | 2031-05 | 3268.39 | 743.25 | 2525.14 | 285183.42 |
| 82 | 2031-06 | 3268.39 | 736.72 | 2531.66 | 282651.76 |
| 83 | 2031-07 | 3268.39 | 730.18 | 2538.20 | 280113.56 |
| 84 | 2031-08 | 3268.39 | 723.63 | 2544.76 | 277568.80 |
| 85 | 2031-09 | 3268.39 | 717.05 | 2551.33 | 275017.47 |
| 86 | 2031-10 | 3268.39 | 710.46 | 2557.92 | 272459.54 |
| 87 | 2031-11 | 3268.39 | 703.85 | 2564.53 | 269895.01 |
| 88 | 2031-12 | 3268.39 | 697.23 | 2571.16 | 267323.85 |
| 89 | 2032-01 | 3268.39 | 690.59 | 2577.80 | 264746.05 |
| 90 | 2032-02 | 3268.39 | 683.93 | 2584.46 | 262161.59 |
| 91 | 2032-03 | 3268.39 | 677.25 | 2591.14 | 259570.46 |
| 92 | 2032-04 | 3268.39 | 670.56 | 2597.83 | 256972.63 |
| 93 | 2032-05 | 3268.39 | 663.85 | 2604.54 | 254368.09 |
| 94 | 2032-06 | 3268.39 | 657.12 | 2611.27 | 251756.82 |
| 95 | 2032-07 | 3268.39 | 650.37 | 2618.01 | 249138.81 |
| 96 | 2032-08 | 3268.39 | 643.61 | 2624.78 | 246514.03 |
| 97 | 2032-09 | 3268.39 | 636.83 | 2631.56 | 243882.47 |
| 98 | 2032-10 | 3268.39 | 630.03 | 2638.36 | 241244.12 |
| 99 | 2032-11 | 3268.39 | 623.21 | 2645.17 | 238598.94 |
| 100 | 2032-12 | 3268.39 | 616.38 | 2652.01 | 235946.94 |
| 101 | 2033-01 | 3268.39 | 609.53 | 2658.86 | 233288.08 |
| 102 | 2033-02 | 3268.39 | 602.66 | 2665.73 | 230622.36 |
| 103 | 2033-03 | 3268.39 | 595.77 | 2672.61 | 227949.75 |
| 104 | 2033-04 | 3268.39 | 588.87 | 2679.52 | 225270.23 |
| 105 | 2033-05 | 3268.39 | 581.95 | 2686.44 | 222583.79 |
| 106 | 2033-06 | 3268.39 | 575.01 | 2693.38 | 219890.41 |
| 107 | 2033-07 | 3268.39 | 568.05 | 2700.34 | 217190.08 |
| 108 | 2033-08 | 3268.39 | 561.07 | 2707.31 | 214482.77 |
| 109 | 2033-09 | 3268.39 | 554.08 | 2714.31 | 211768.46 |
| 110 | 2033-10 | 3268.39 | 547.07 | 2721.32 | 209047.14 |
| 111 | 2033-11 | 3268.39 | 540.04 | 2728.35 | 206318.80 |
| 112 | 2033-12 | 3268.39 | 532.99 | 2735.40 | 203583.40 |
| 113 | 2034-01 | 3268.39 | 525.92 | 2742.46 | 200840.94 |
| 114 | 2034-02 | 3268.39 | 518.84 | 2749.55 | 198091.39 |
| 115 | 2034-03 | 3268.39 | 511.74 | 2756.65 | 195334.74 |
| 116 | 2034-04 | 3268.39 | 504.61 | 2763.77 | 192570.97 |
| 117 | 2034-05 | 3268.39 | 497.48 | 2770.91 | 189800.06 |
| 118 | 2034-06 | 3268.39 | 490.32 | 2778.07 | 187021.99 |
| 119 | 2034-07 | 3268.39 | 483.14 | 2785.25 | 184236.75 |
| 120 | 2034-08 | 3268.39 | 475.94 | 2792.44 | 181444.30 |
| 121 | 2034-09 | 3268.39 | 468.73 | 2799.65 | 178644.65 |
| 122 | 2034-10 | 3268.39 | 461.50 | 2806.89 | 175837.76 |
| 123 | 2034-11 | 3268.39 | 454.25 | 2814.14 | 173023.62 |
| 124 | 2034-12 | 3268.39 | 446.98 | 2821.41 | 170202.22 |
| 125 | 2035-01 | 3268.39 | 439.69 | 2828.70 | 167373.52 |
| 126 | 2035-02 | 3268.39 | 432.38 | 2836.00 | 164537.51 |
| 127 | 2035-03 | 3268.39 | 425.06 | 2843.33 | 161694.18 |
| 128 | 2035-04 | 3268.39 | 417.71 | 2850.68 | 158843.51 |
| 129 | 2035-05 | 3268.39 | 410.35 | 2858.04 | 155985.47 |
| 130 | 2035-06 | 3268.39 | 402.96 | 2865.42 | 153120.04 |
| 131 | 2035-07 | 3268.39 | 395.56 | 2872.83 | 150247.22 |
| 132 | 2035-08 | 3268.39 | 388.14 | 2880.25 | 147366.97 |
| 133 | 2035-09 | 3268.39 | 380.70 | 2887.69 | 144479.28 |
| 134 | 2035-10 | 3268.39 | 373.24 | 2895.15 | 141584.14 |
| 135 | 2035-11 | 3268.39 | 365.76 | 2902.63 | 138681.51 |
| 136 | 2035-12 | 3268.39 | 358.26 | 2910.13 | 135771.38 |
| 137 | 2036-01 | 3268.39 | 350.74 | 2917.64 | 132853.74 |
| 138 | 2036-02 | 3268.39 | 343.21 | 2925.18 | 129928.56 |
| 139 | 2036-03 | 3268.39 | 335.65 | 2932.74 | 126995.82 |
| 140 | 2036-04 | 3268.39 | 328.07 | 2940.31 | 124055.51 |
| 141 | 2036-05 | 3268.39 | 320.48 | 2947.91 | 121107.60 |
| 142 | 2036-06 | 3268.39 | 312.86 | 2955.52 | 118152.07 |
| 143 | 2036-07 | 3268.39 | 305.23 | 2963.16 | 115188.92 |
| 144 | 2036-08 | 3268.39 | 297.57 | 2970.81 | 112218.10 |
| 145 | 2036-09 | 3268.39 | 289.90 | 2978.49 | 109239.61 |
| 146 | 2036-10 | 3268.39 | 282.20 | 2986.18 | 106253.43 |
| 147 | 2036-11 | 3268.39 | 274.49 | 2993.90 | 103259.53 |
| 148 | 2036-12 | 3268.39 | 266.75 | 3001.63 | 100257.90 |
| 149 | 2037-01 | 3268.39 | 259.00 | 3009.39 | 97248.51 |
| 150 | 2037-02 | 3268.39 | 251.23 | 3017.16 | 94231.35 |
| 151 | 2037-03 | 3268.39 | 243.43 | 3024.95 | 91206.40 |
| 152 | 2037-04 | 3268.39 | 235.62 | 3032.77 | 88173.63 |
| 153 | 2037-05 | 3268.39 | 227.78 | 3040.60 | 85133.02 |
| 154 | 2037-06 | 3268.39 | 219.93 | 3048.46 | 82084.56 |
| 155 | 2037-07 | 3268.39 | 212.05 | 3056.33 | 79028.23 |
| 156 | 2037-08 | 3268.39 | 204.16 | 3064.23 | 75964.00 |
| 157 | 2037-09 | 3268.39 | 196.24 | 3072.15 | 72891.85 |
| 158 | 2037-10 | 3268.39 | 188.30 | 3080.08 | 69811.77 |
| 159 | 2037-11 | 3268.39 | 180.35 | 3088.04 | 66723.73 |
| 160 | 2037-12 | 3268.39 | 172.37 | 3096.02 | 63627.72 |
| 161 | 2038-01 | 3268.39 | 164.37 | 3104.01 | 60523.70 |
| 162 | 2038-02 | 3268.39 | 156.35 | 3112.03 | 57411.67 |
| 163 | 2038-03 | 3268.39 | 148.31 | 3120.07 | 54291.60 |
| 164 | 2038-04 | 3268.39 | 140.25 | 3128.13 | 51163.46 |
| 165 | 2038-05 | 3268.39 | 132.17 | 3136.21 | 48027.25 |
| 166 | 2038-06 | 3268.39 | 124.07 | 3144.32 | 44882.94 |
| 167 | 2038-07 | 3268.39 | 115.95 | 3152.44 | 41730.50 |
| 168 | 2038-08 | 3268.39 | 107.80 | 3160.58 | 38569.91 |
| 169 | 2038-09 | 3268.39 | 99.64 | 3168.75 | 35401.17 |
| 170 | 2038-10 | 3268.39 | 91.45 | 3176.93 | 32224.23 |
| 171 | 2038-11 | 3268.39 | 83.25 | 3185.14 | 29039.09 |
| 172 | 2038-12 | 3268.39 | 75.02 | 3193.37 | 25845.73 |
| 173 | 2039-01 | 3268.39 | 66.77 | 3201.62 | 22644.11 |
| 174 | 2039-02 | 3268.39 | 58.50 | 3209.89 | 19434.22 |
| 175 | 2039-03 | 3268.39 | 50.21 | 3218.18 | 16216.04 |
| 176 | 2039-04 | 3268.39 | 41.89 | 3226.49 | 12989.54 |
| 177 | 2039-05 | 3268.39 | 33.56 | 3234.83 | 9754.72 |
| 178 | 2039-06 | 3268.39 | 25.20 | 3243.19 | 6511.53 |
| 179 | 2039-07 | 3268.39 | 16.82 | 3251.56 | 3259.96 |
| 180 | 2039-08 | 3268.39 | 8.42 | 3259.96 | 0.00 |
等额本金还款方式：
贷款总额：47万
还款月数：15年
首月还款：3825.28元
每月递减：6.75元
利息总额：10.99万
本息合计：57.99万
节省利息：8427.39元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3825.28 | 1214.17 | 2611.11 | 467388.89 |
| 2 | 2024-10 | 3818.53 | 1207.42 | 2611.11 | 464777.78 |
| 3 | 2024-11 | 3811.79 | 1200.68 | 2611.11 | 462166.67 |
| 4 | 2024-12 | 3805.04 | 1193.93 | 2611.11 | 459555.56 |
| 5 | 2025-01 | 3798.30 | 1187.19 | 2611.11 | 456944.44 |
| 6 | 2025-02 | 3791.55 | 1180.44 | 2611.11 | 454333.33 |
| 7 | 2025-03 | 3784.81 | 1173.69 | 2611.11 | 451722.22 |
| 8 | 2025-04 | 3778.06 | 1166.95 | 2611.11 | 449111.11 |
| 9 | 2025-05 | 3771.31 | 1160.20 | 2611.11 | 446500.00 |
| 10 | 2025-06 | 3764.57 | 1153.46 | 2611.11 | 443888.89 |
| 11 | 2025-07 | 3757.82 | 1146.71 | 2611.11 | 441277.78 |
| 12 | 2025-08 | 3751.08 | 1139.97 | 2611.11 | 438666.67 |
| 13 | 2025-09 | 3744.33 | 1133.22 | 2611.11 | 436055.56 |
| 14 | 2025-10 | 3737.59 | 1126.48 | 2611.11 | 433444.44 |
| 15 | 2025-11 | 3730.84 | 1119.73 | 2611.11 | 430833.33 |
| 16 | 2025-12 | 3724.10 | 1112.99 | 2611.11 | 428222.22 |
| 17 | 2026-01 | 3717.35 | 1106.24 | 2611.11 | 425611.11 |
| 18 | 2026-02 | 3710.61 | 1099.50 | 2611.11 | 423000.00 |
| 19 | 2026-03 | 3703.86 | 1092.75 | 2611.11 | 420388.89 |
| 20 | 2026-04 | 3697.12 | 1086.00 | 2611.11 | 417777.78 |
| 21 | 2026-05 | 3690.37 | 1079.26 | 2611.11 | 415166.67 |
| 22 | 2026-06 | 3683.63 | 1072.51 | 2611.11 | 412555.56 |
| 23 | 2026-07 | 3676.88 | 1065.77 | 2611.11 | 409944.44 |
| 24 | 2026-08 | 3670.13 | 1059.02 | 2611.11 | 407333.33 |
| 25 | 2026-09 | 3663.39 | 1052.28 | 2611.11 | 404722.22 |
| 26 | 2026-10 | 3656.64 | 1045.53 | 2611.11 | 402111.11 |
| 27 | 2026-11 | 3649.90 | 1038.79 | 2611.11 | 399500.00 |
| 28 | 2026-12 | 3643.15 | 1032.04 | 2611.11 | 396888.89 |
| 29 | 2027-01 | 3636.41 | 1025.30 | 2611.11 | 394277.78 |
| 30 | 2027-02 | 3629.66 | 1018.55 | 2611.11 | 391666.67 |
| 31 | 2027-03 | 3622.92 | 1011.81 | 2611.11 | 389055.56 |
| 32 | 2027-04 | 3616.17 | 1005.06 | 2611.11 | 386444.44 |
| 33 | 2027-05 | 3609.43 | 998.31 | 2611.11 | 383833.33 |
| 34 | 2027-06 | 3602.68 | 991.57 | 2611.11 | 381222.22 |
| 35 | 2027-07 | 3595.94 | 984.82 | 2611.11 | 378611.11 |
| 36 | 2027-08 | 3589.19 | 978.08 | 2611.11 | 376000.00 |
| 37 | 2027-09 | 3582.44 | 971.33 | 2611.11 | 373388.89 |
| 38 | 2027-10 | 3575.70 | 964.59 | 2611.11 | 370777.78 |
| 39 | 2027-11 | 3568.95 | 957.84 | 2611.11 | 368166.67 |
| 40 | 2027-12 | 3562.21 | 951.10 | 2611.11 | 365555.56 |
| 41 | 2028-01 | 3555.46 | 944.35 | 2611.11 | 362944.44 |
| 42 | 2028-02 | 3548.72 | 937.61 | 2611.11 | 360333.33 |
| 43 | 2028-03 | 3541.97 | 930.86 | 2611.11 | 357722.22 |
| 44 | 2028-04 | 3535.23 | 924.12 | 2611.11 | 355111.11 |
| 45 | 2028-05 | 3528.48 | 917.37 | 2611.11 | 352500.00 |
| 46 | 2028-06 | 3521.74 | 910.63 | 2611.11 | 349888.89 |
| 47 | 2028-07 | 3514.99 | 903.88 | 2611.11 | 347277.78 |
| 48 | 2028-08 | 3508.25 | 897.13 | 2611.11 | 344666.67 |
| 49 | 2028-09 | 3501.50 | 890.39 | 2611.11 | 342055.56 |
| 50 | 2028-10 | 3494.75 | 883.64 | 2611.11 | 339444.44 |
| 51 | 2028-11 | 3488.01 | 876.90 | 2611.11 | 336833.33 |
| 52 | 2028-12 | 3481.26 | 870.15 | 2611.11 | 334222.22 |
| 53 | 2029-01 | 3474.52 | 863.41 | 2611.11 | 331611.11 |
| 54 | 2029-02 | 3467.77 | 856.66 | 2611.11 | 329000.00 |
| 55 | 2029-03 | 3461.03 | 849.92 | 2611.11 | 326388.89 |
| 56 | 2029-04 | 3454.28 | 843.17 | 2611.11 | 323777.78 |
| 57 | 2029-05 | 3447.54 | 836.43 | 2611.11 | 321166.67 |
| 58 | 2029-06 | 3440.79 | 829.68 | 2611.11 | 318555.56 |
| 59 | 2029-07 | 3434.05 | 822.94 | 2611.11 | 315944.44 |
| 60 | 2029-08 | 3427.30 | 816.19 | 2611.11 | 313333.33 |
| 61 | 2029-09 | 3420.56 | 809.44 | 2611.11 | 310722.22 |
| 62 | 2029-10 | 3413.81 | 802.70 | 2611.11 | 308111.11 |
| 63 | 2029-11 | 3407.06 | 795.95 | 2611.11 | 305500.00 |
| 64 | 2029-12 | 3400.32 | 789.21 | 2611.11 | 302888.89 |
| 65 | 2030-01 | 3393.57 | 782.46 | 2611.11 | 300277.78 |
| 66 | 2030-02 | 3386.83 | 775.72 | 2611.11 | 297666.67 |
| 67 | 2030-03 | 3380.08 | 768.97 | 2611.11 | 295055.56 |
| 68 | 2030-04 | 3373.34 | 762.23 | 2611.11 | 292444.44 |
| 69 | 2030-05 | 3366.59 | 755.48 | 2611.11 | 289833.33 |
| 70 | 2030-06 | 3359.85 | 748.74 | 2611.11 | 287222.22 |
| 71 | 2030-07 | 3353.10 | 741.99 | 2611.11 | 284611.11 |
| 72 | 2030-08 | 3346.36 | 735.25 | 2611.11 | 282000.00 |
| 73 | 2030-09 | 3339.61 | 728.50 | 2611.11 | 279388.89 |
| 74 | 2030-10 | 3332.87 | 721.75 | 2611.11 | 276777.78 |
| 75 | 2030-11 | 3326.12 | 715.01 | 2611.11 | 274166.67 |
| 76 | 2030-12 | 3319.38 | 708.26 | 2611.11 | 271555.56 |
| 77 | 2031-01 | 3312.63 | 701.52 | 2611.11 | 268944.44 |
| 78 | 2031-02 | 3305.88 | 694.77 | 2611.11 | 266333.33 |
| 79 | 2031-03 | 3299.14 | 688.03 | 2611.11 | 263722.22 |
| 80 | 2031-04 | 3292.39 | 681.28 | 2611.11 | 261111.11 |
| 81 | 2031-05 | 3285.65 | 674.54 | 2611.11 | 258500.00 |
| 82 | 2031-06 | 3278.90 | 667.79 | 2611.11 | 255888.89 |
| 83 | 2031-07 | 3272.16 | 661.05 | 2611.11 | 253277.78 |
| 84 | 2031-08 | 3265.41 | 654.30 | 2611.11 | 250666.67 |
| 85 | 2031-09 | 3258.67 | 647.56 | 2611.11 | 248055.56 |
| 86 | 2031-10 | 3251.92 | 640.81 | 2611.11 | 245444.44 |
| 87 | 2031-11 | 3245.18 | 634.06 | 2611.11 | 242833.33 |
| 88 | 2031-12 | 3238.43 | 627.32 | 2611.11 | 240222.22 |
| 89 | 2032-01 | 3231.69 | 620.57 | 2611.11 | 237611.11 |
| 90 | 2032-02 | 3224.94 | 613.83 | 2611.11 | 235000.00 |
| 91 | 2032-03 | 3218.19 | 607.08 | 2611.11 | 232388.89 |
| 92 | 2032-04 | 3211.45 | 600.34 | 2611.11 | 229777.78 |
| 93 | 2032-05 | 3204.70 | 593.59 | 2611.11 | 227166.67 |
| 94 | 2032-06 | 3197.96 | 586.85 | 2611.11 | 224555.56 |
| 95 | 2032-07 | 3191.21 | 580.10 | 2611.11 | 221944.44 |
| 96 | 2032-08 | 3184.47 | 573.36 | 2611.11 | 219333.33 |
| 97 | 2032-09 | 3177.72 | 566.61 | 2611.11 | 216722.22 |
| 98 | 2032-10 | 3170.98 | 559.87 | 2611.11 | 214111.11 |
| 99 | 2032-11 | 3164.23 | 553.12 | 2611.11 | 211500.00 |
| 100 | 2032-12 | 3157.49 | 546.37 | 2611.11 | 208888.89 |
| 101 | 2033-01 | 3150.74 | 539.63 | 2611.11 | 206277.78 |
| 102 | 2033-02 | 3144.00 | 532.88 | 2611.11 | 203666.67 |
| 103 | 2033-03 | 3137.25 | 526.14 | 2611.11 | 201055.56 |
| 104 | 2033-04 | 3130.50 | 519.39 | 2611.11 | 198444.44 |
| 105 | 2033-05 | 3123.76 | 512.65 | 2611.11 | 195833.33 |
| 106 | 2033-06 | 3117.01 | 505.90 | 2611.11 | 193222.22 |
| 107 | 2033-07 | 3110.27 | 499.16 | 2611.11 | 190611.11 |
| 108 | 2033-08 | 3103.52 | 492.41 | 2611.11 | 188000.00 |
| 109 | 2033-09 | 3096.78 | 485.67 | 2611.11 | 185388.89 |
| 110 | 2033-10 | 3090.03 | 478.92 | 2611.11 | 182777.78 |
| 111 | 2033-11 | 3083.29 | 472.18 | 2611.11 | 180166.67 |
| 112 | 2033-12 | 3076.54 | 465.43 | 2611.11 | 177555.56 |
| 113 | 2034-01 | 3069.80 | 458.69 | 2611.11 | 174944.44 |
| 114 | 2034-02 | 3063.05 | 451.94 | 2611.11 | 172333.33 |
| 115 | 2034-03 | 3056.31 | 445.19 | 2611.11 | 169722.22 |
| 116 | 2034-04 | 3049.56 | 438.45 | 2611.11 | 167111.11 |
| 117 | 2034-05 | 3042.81 | 431.70 | 2611.11 | 164500.00 |
| 118 | 2034-06 | 3036.07 | 424.96 | 2611.11 | 161888.89 |
| 119 | 2034-07 | 3029.32 | 418.21 | 2611.11 | 159277.78 |
| 120 | 2034-08 | 3022.58 | 411.47 | 2611.11 | 156666.67 |
| 121 | 2034-09 | 3015.83 | 404.72 | 2611.11 | 154055.56 |
| 122 | 2034-10 | 3009.09 | 397.98 | 2611.11 | 151444.44 |
| 123 | 2034-11 | 3002.34 | 391.23 | 2611.11 | 148833.33 |
| 124 | 2034-12 | 2995.60 | 384.49 | 2611.11 | 146222.22 |
| 125 | 2035-01 | 2988.85 | 377.74 | 2611.11 | 143611.11 |
| 126 | 2035-02 | 2982.11 | 371.00 | 2611.11 | 141000.00 |
| 127 | 2035-03 | 2975.36 | 364.25 | 2611.11 | 138388.89 |
| 128 | 2035-04 | 2968.62 | 357.50 | 2611.11 | 135777.78 |
| 129 | 2035-05 | 2961.87 | 350.76 | 2611.11 | 133166.67 |
| 130 | 2035-06 | 2955.13 | 344.01 | 2611.11 | 130555.56 |
| 131 | 2035-07 | 2948.38 | 337.27 | 2611.11 | 127944.44 |
| 132 | 2035-08 | 2941.63 | 330.52 | 2611.11 | 125333.33 |
| 133 | 2035-09 | 2934.89 | 323.78 | 2611.11 | 122722.22 |
| 134 | 2035-10 | 2928.14 | 317.03 | 2611.11 | 120111.11 |
| 135 | 2035-11 | 2921.40 | 310.29 | 2611.11 | 117500.00 |
| 136 | 2035-12 | 2914.65 | 303.54 | 2611.11 | 114888.89 |
| 137 | 2036-01 | 2907.91 | 296.80 | 2611.11 | 112277.78 |
| 138 | 2036-02 | 2901.16 | 290.05 | 2611.11 | 109666.67 |
| 139 | 2036-03 | 2894.42 | 283.31 | 2611.11 | 107055.56 |
| 140 | 2036-04 | 2887.67 | 276.56 | 2611.11 | 104444.44 |
| 141 | 2036-05 | 2880.93 | 269.81 | 2611.11 | 101833.33 |
| 142 | 2036-06 | 2874.18 | 263.07 | 2611.11 | 99222.22 |
| 143 | 2036-07 | 2867.44 | 256.32 | 2611.11 | 96611.11 |
| 144 | 2036-08 | 2860.69 | 249.58 | 2611.11 | 94000.00 |
| 145 | 2036-09 | 2853.94 | 242.83 | 2611.11 | 91388.89 |
| 146 | 2036-10 | 2847.20 | 236.09 | 2611.11 | 88777.78 |
| 147 | 2036-11 | 2840.45 | 229.34 | 2611.11 | 86166.67 |
| 148 | 2036-12 | 2833.71 | 222.60 | 2611.11 | 83555.56 |
| 149 | 2037-01 | 2826.96 | 215.85 | 2611.11 | 80944.44 |
| 150 | 2037-02 | 2820.22 | 209.11 | 2611.11 | 78333.33 |
| 151 | 2037-03 | 2813.47 | 202.36 | 2611.11 | 75722.22 |
| 152 | 2037-04 | 2806.73 | 195.62 | 2611.11 | 73111.11 |
| 153 | 2037-05 | 2799.98 | 188.87 | 2611.11 | 70500.00 |
| 154 | 2037-06 | 2793.24 | 182.12 | 2611.11 | 67888.89 |
| 155 | 2037-07 | 2786.49 | 175.38 | 2611.11 | 65277.78 |
| 156 | 2037-08 | 2779.75 | 168.63 | 2611.11 | 62666.67 |
| 157 | 2037-09 | 2773.00 | 161.89 | 2611.11 | 60055.56 |
| 158 | 2037-10 | 2766.25 | 155.14 | 2611.11 | 57444.44 |
| 159 | 2037-11 | 2759.51 | 148.40 | 2611.11 | 54833.33 |
| 160 | 2037-12 | 2752.76 | 141.65 | 2611.11 | 52222.22 |
| 161 | 2038-01 | 2746.02 | 134.91 | 2611.11 | 49611.11 |
| 162 | 2038-02 | 2739.27 | 128.16 | 2611.11 | 47000.00 |
| 163 | 2038-03 | 2732.53 | 121.42 | 2611.11 | 44388.89 |
| 164 | 2038-04 | 2725.78 | 114.67 | 2611.11 | 41777.78 |
| 165 | 2038-05 | 2719.04 | 107.93 | 2611.11 | 39166.67 |
| 166 | 2038-06 | 2712.29 | 101.18 | 2611.11 | 36555.56 |
| 167 | 2038-07 | 2705.55 | 94.44 | 2611.11 | 33944.44 |
| 168 | 2038-08 | 2698.80 | 87.69 | 2611.11 | 31333.33 |
| 169 | 2038-09 | 2692.06 | 80.94 | 2611.11 | 28722.22 |
| 170 | 2038-10 | 2685.31 | 74.20 | 2611.11 | 26111.11 |
| 171 | 2038-11 | 2678.56 | 67.45 | 2611.11 | 23500.00 |
| 172 | 2038-12 | 2671.82 | 60.71 | 2611.11 | 20888.89 |
| 173 | 2039-01 | 2665.07 | 53.96 | 2611.11 | 18277.78 |
| 174 | 2039-02 | 2658.33 | 47.22 | 2611.11 | 15666.67 |
| 175 | 2039-03 | 2651.58 | 40.47 | 2611.11 | 13055.56 |
| 176 | 2039-04 | 2644.84 | 33.73 | 2611.11 | 10444.44 |
| 177 | 2039-05 | 2638.09 | 26.98 | 2611.11 | 7833.33 |
| 178 | 2039-06 | 2631.35 | 20.24 | 2611.11 | 5222.22 |
| 179 | 2039-07 | 2624.60 | 13.49 | 2611.11 | 2611.11 |
| 180 | 2039-08 | 2617.86 | 6.75 | 2611.11 | 0.00 |