贷款44.08万（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：44.08万
还款月数：15年
每月还款：3097.16元
利息总额：11.67万
本息合计：55.75万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 3097.16 | 1193.75 | 1903.41 | 438867.59 |
| 2 | 2025-03 | 3097.16 | 1188.60 | 1908.56 | 436959.03 |
| 3 | 2025-04 | 3097.16 | 1183.43 | 1913.73 | 435045.30 |
| 4 | 2025-05 | 3097.16 | 1178.25 | 1918.91 | 433126.39 |
| 5 | 2025-06 | 3097.16 | 1173.05 | 1924.11 | 431202.28 |
| 6 | 2025-07 | 3097.16 | 1167.84 | 1929.32 | 429272.96 |
| 7 | 2025-08 | 3097.16 | 1162.61 | 1934.55 | 427338.42 |
| 8 | 2025-09 | 3097.16 | 1157.37 | 1939.79 | 425398.63 |
| 9 | 2025-10 | 3097.16 | 1152.12 | 1945.04 | 423453.59 |
| 10 | 2025-11 | 3097.16 | 1146.85 | 1950.31 | 421503.29 |
| 11 | 2025-12 | 3097.16 | 1141.57 | 1955.59 | 419547.70 |
| 12 | 2026-01 | 3097.16 | 1136.28 | 1960.89 | 417586.81 |
| 13 | 2026-02 | 3097.16 | 1130.96 | 1966.20 | 415620.62 |
| 14 | 2026-03 | 3097.16 | 1125.64 | 1971.52 | 413649.09 |
| 15 | 2026-04 | 3097.16 | 1120.30 | 1976.86 | 411672.23 |
| 16 | 2026-05 | 3097.16 | 1114.95 | 1982.21 | 409690.02 |
| 17 | 2026-06 | 3097.16 | 1109.58 | 1987.58 | 407702.44 |
| 18 | 2026-07 | 3097.16 | 1104.19 | 1992.97 | 405709.47 |
| 19 | 2026-08 | 3097.16 | 1098.80 | 1998.36 | 403711.11 |
| 20 | 2026-09 | 3097.16 | 1093.38 | 2003.78 | 401707.33 |
| 21 | 2026-10 | 3097.16 | 1087.96 | 2009.20 | 399698.13 |
| 22 | 2026-11 | 3097.16 | 1082.52 | 2014.64 | 397683.48 |
| 23 | 2026-12 | 3097.16 | 1077.06 | 2020.10 | 395663.38 |
| 24 | 2027-01 | 3097.16 | 1071.59 | 2025.57 | 393637.81 |
| 25 | 2027-02 | 3097.16 | 1066.10 | 2031.06 | 391606.75 |
| 26 | 2027-03 | 3097.16 | 1060.60 | 2036.56 | 389570.19 |
| 27 | 2027-04 | 3097.16 | 1055.09 | 2042.07 | 387528.12 |
| 28 | 2027-05 | 3097.16 | 1049.56 | 2047.60 | 385480.52 |
| 29 | 2027-06 | 3097.16 | 1044.01 | 2053.15 | 383427.37 |
| 30 | 2027-07 | 3097.16 | 1038.45 | 2058.71 | 381368.65 |
| 31 | 2027-08 | 3097.16 | 1032.87 | 2064.29 | 379304.37 |
| 32 | 2027-09 | 3097.16 | 1027.28 | 2069.88 | 377234.49 |
| 33 | 2027-10 | 3097.16 | 1021.68 | 2075.48 | 375159.01 |
| 34 | 2027-11 | 3097.16 | 1016.06 | 2081.10 | 373077.90 |
| 35 | 2027-12 | 3097.16 | 1010.42 | 2086.74 | 370991.16 |
| 36 | 2028-01 | 3097.16 | 1004.77 | 2092.39 | 368898.77 |
| 37 | 2028-02 | 3097.16 | 999.10 | 2098.06 | 366800.71 |
| 38 | 2028-03 | 3097.16 | 993.42 | 2103.74 | 364696.97 |
| 39 | 2028-04 | 3097.16 | 987.72 | 2109.44 | 362587.53 |
| 40 | 2028-05 | 3097.16 | 982.01 | 2115.15 | 360472.38 |
| 41 | 2028-06 | 3097.16 | 976.28 | 2120.88 | 358351.50 |
| 42 | 2028-07 | 3097.16 | 970.54 | 2126.62 | 356224.87 |
| 43 | 2028-08 | 3097.16 | 964.78 | 2132.38 | 354092.49 |
| 44 | 2028-09 | 3097.16 | 959.00 | 2138.16 | 351954.33 |
| 45 | 2028-10 | 3097.16 | 953.21 | 2143.95 | 349810.38 |
| 46 | 2028-11 | 3097.16 | 947.40 | 2149.76 | 347660.62 |
| 47 | 2028-12 | 3097.16 | 941.58 | 2155.58 | 345505.04 |
| 48 | 2029-01 | 3097.16 | 935.74 | 2161.42 | 343343.62 |
| 49 | 2029-02 | 3097.16 | 929.89 | 2167.27 | 341176.35 |
| 50 | 2029-03 | 3097.16 | 924.02 | 2173.14 | 339003.21 |
| 51 | 2029-04 | 3097.16 | 918.13 | 2179.03 | 336824.18 |
| 52 | 2029-05 | 3097.16 | 912.23 | 2184.93 | 334639.26 |
| 53 | 2029-06 | 3097.16 | 906.31 | 2190.85 | 332448.41 |
| 54 | 2029-07 | 3097.16 | 900.38 | 2196.78 | 330251.63 |
| 55 | 2029-08 | 3097.16 | 894.43 | 2202.73 | 328048.90 |
| 56 | 2029-09 | 3097.16 | 888.47 | 2208.69 | 325840.21 |
| 57 | 2029-10 | 3097.16 | 882.48 | 2214.68 | 323625.53 |
| 58 | 2029-11 | 3097.16 | 876.49 | 2220.67 | 321404.86 |
| 59 | 2029-12 | 3097.16 | 870.47 | 2226.69 | 319178.17 |
| 60 | 2030-01 | 3097.16 | 864.44 | 2232.72 | 316945.45 |
| 61 | 2030-02 | 3097.16 | 858.39 | 2238.77 | 314706.68 |
| 62 | 2030-03 | 3097.16 | 852.33 | 2244.83 | 312461.85 |
| 63 | 2030-04 | 3097.16 | 846.25 | 2250.91 | 310210.94 |
| 64 | 2030-05 | 3097.16 | 840.15 | 2257.01 | 307953.94 |
| 65 | 2030-06 | 3097.16 | 834.04 | 2263.12 | 305690.82 |
| 66 | 2030-07 | 3097.16 | 827.91 | 2269.25 | 303421.57 |
| 67 | 2030-08 | 3097.16 | 821.77 | 2275.39 | 301146.18 |
| 68 | 2030-09 | 3097.16 | 815.60 | 2281.56 | 298864.62 |
| 69 | 2030-10 | 3097.16 | 809.43 | 2287.74 | 296576.89 |
| 70 | 2030-11 | 3097.16 | 803.23 | 2293.93 | 294282.96 |
| 71 | 2030-12 | 3097.16 | 797.02 | 2300.14 | 291982.81 |
| 72 | 2031-01 | 3097.16 | 790.79 | 2306.37 | 289676.44 |
| 73 | 2031-02 | 3097.16 | 784.54 | 2312.62 | 287363.82 |
| 74 | 2031-03 | 3097.16 | 778.28 | 2318.88 | 285044.94 |
| 75 | 2031-04 | 3097.16 | 772.00 | 2325.16 | 282719.77 |
| 76 | 2031-05 | 3097.16 | 765.70 | 2331.46 | 280388.31 |
| 77 | 2031-06 | 3097.16 | 759.39 | 2337.78 | 278050.54 |
| 78 | 2031-07 | 3097.16 | 753.05 | 2344.11 | 275706.43 |
| 79 | 2031-08 | 3097.16 | 746.70 | 2350.46 | 273355.98 |
| 80 | 2031-09 | 3097.16 | 740.34 | 2356.82 | 270999.16 |
| 81 | 2031-10 | 3097.16 | 733.96 | 2363.20 | 268635.95 |
| 82 | 2031-11 | 3097.16 | 727.56 | 2369.60 | 266266.35 |
| 83 | 2031-12 | 3097.16 | 721.14 | 2376.02 | 263890.32 |
| 84 | 2032-01 | 3097.16 | 714.70 | 2382.46 | 261507.87 |
| 85 | 2032-02 | 3097.16 | 708.25 | 2388.91 | 259118.96 |
| 86 | 2032-03 | 3097.16 | 701.78 | 2395.38 | 256723.58 |
| 87 | 2032-04 | 3097.16 | 695.29 | 2401.87 | 254321.71 |
| 88 | 2032-05 | 3097.16 | 688.79 | 2408.37 | 251913.34 |
| 89 | 2032-06 | 3097.16 | 682.27 | 2414.89 | 249498.44 |
| 90 | 2032-07 | 3097.16 | 675.72 | 2421.44 | 247077.01 |
| 91 | 2032-08 | 3097.16 | 669.17 | 2427.99 | 244649.02 |
| 92 | 2032-09 | 3097.16 | 662.59 | 2434.57 | 242214.45 |
| 93 | 2032-10 | 3097.16 | 656.00 | 2441.16 | 239773.28 |
| 94 | 2032-11 | 3097.16 | 649.39 | 2447.77 | 237325.51 |
| 95 | 2032-12 | 3097.16 | 642.76 | 2454.40 | 234871.11 |
| 96 | 2033-01 | 3097.16 | 636.11 | 2461.05 | 232410.06 |
| 97 | 2033-02 | 3097.16 | 629.44 | 2467.72 | 229942.34 |
| 98 | 2033-03 | 3097.16 | 622.76 | 2474.40 | 227467.94 |
| 99 | 2033-04 | 3097.16 | 616.06 | 2481.10 | 224986.84 |
| 100 | 2033-05 | 3097.16 | 609.34 | 2487.82 | 222499.02 |
| 101 | 2033-06 | 3097.16 | 602.60 | 2494.56 | 220004.46 |
| 102 | 2033-07 | 3097.16 | 595.85 | 2501.31 | 217503.14 |
| 103 | 2033-08 | 3097.16 | 589.07 | 2508.09 | 214995.05 |
| 104 | 2033-09 | 3097.16 | 582.28 | 2514.88 | 212480.17 |
| 105 | 2033-10 | 3097.16 | 575.47 | 2521.69 | 209958.48 |
| 106 | 2033-11 | 3097.16 | 568.64 | 2528.52 | 207429.96 |
| 107 | 2033-12 | 3097.16 | 561.79 | 2535.37 | 204894.59 |
| 108 | 2034-01 | 3097.16 | 554.92 | 2542.24 | 202352.35 |
| 109 | 2034-02 | 3097.16 | 548.04 | 2549.12 | 199803.23 |
| 110 | 2034-03 | 3097.16 | 541.13 | 2556.03 | 197247.20 |
| 111 | 2034-04 | 3097.16 | 534.21 | 2562.95 | 194684.25 |
| 112 | 2034-05 | 3097.16 | 527.27 | 2569.89 | 192114.36 |
| 113 | 2034-06 | 3097.16 | 520.31 | 2576.85 | 189537.51 |
| 114 | 2034-07 | 3097.16 | 513.33 | 2583.83 | 186953.68 |
| 115 | 2034-08 | 3097.16 | 506.33 | 2590.83 | 184362.85 |
| 116 | 2034-09 | 3097.16 | 499.32 | 2597.84 | 181765.01 |
| 117 | 2034-10 | 3097.16 | 492.28 | 2604.88 | 179160.13 |
| 118 | 2034-11 | 3097.16 | 485.23 | 2611.93 | 176548.20 |
| 119 | 2034-12 | 3097.16 | 478.15 | 2619.01 | 173929.19 |
| 120 | 2035-01 | 3097.16 | 471.06 | 2626.10 | 171303.08 |
| 121 | 2035-02 | 3097.16 | 463.95 | 2633.21 | 168669.87 |
| 122 | 2035-03 | 3097.16 | 456.81 | 2640.35 | 166029.52 |
| 123 | 2035-04 | 3097.16 | 449.66 | 2647.50 | 163382.03 |
| 124 | 2035-05 | 3097.16 | 442.49 | 2654.67 | 160727.36 |
| 125 | 2035-06 | 3097.16 | 435.30 | 2661.86 | 158065.50 |
| 126 | 2035-07 | 3097.16 | 428.09 | 2669.07 | 155396.44 |
| 127 | 2035-08 | 3097.16 | 420.87 | 2676.29 | 152720.14 |
| 128 | 2035-09 | 3097.16 | 413.62 | 2683.54 | 150036.60 |
| 129 | 2035-10 | 3097.16 | 406.35 | 2690.81 | 147345.79 |
| 130 | 2035-11 | 3097.16 | 399.06 | 2698.10 | 144647.69 |
| 131 | 2035-12 | 3097.16 | 391.75 | 2705.41 | 141942.28 |
| 132 | 2036-01 | 3097.16 | 384.43 | 2712.73 | 139229.55 |
| 133 | 2036-02 | 3097.16 | 377.08 | 2720.08 | 136509.47 |
| 134 | 2036-03 | 3097.16 | 369.71 | 2727.45 | 133782.02 |
| 135 | 2036-04 | 3097.16 | 362.33 | 2734.83 | 131047.19 |
| 136 | 2036-05 | 3097.16 | 354.92 | 2742.24 | 128304.95 |
| 137 | 2036-06 | 3097.16 | 347.49 | 2749.67 | 125555.28 |
| 138 | 2036-07 | 3097.16 | 340.05 | 2757.11 | 122798.17 |
| 139 | 2036-08 | 3097.16 | 332.58 | 2764.58 | 120033.58 |
| 140 | 2036-09 | 3097.16 | 325.09 | 2772.07 | 117261.52 |
| 141 | 2036-10 | 3097.16 | 317.58 | 2779.58 | 114481.94 |
| 142 | 2036-11 | 3097.16 | 310.06 | 2787.10 | 111694.83 |
| 143 | 2036-12 | 3097.16 | 302.51 | 2794.65 | 108900.18 |
| 144 | 2037-01 | 3097.16 | 294.94 | 2802.22 | 106097.96 |
| 145 | 2037-02 | 3097.16 | 287.35 | 2809.81 | 103288.15 |
| 146 | 2037-03 | 3097.16 | 279.74 | 2817.42 | 100470.73 |
| 147 | 2037-04 | 3097.16 | 272.11 | 2825.05 | 97645.67 |
| 148 | 2037-05 | 3097.16 | 264.46 | 2832.70 | 94812.97 |
| 149 | 2037-06 | 3097.16 | 256.79 | 2840.38 | 91972.60 |
| 150 | 2037-07 | 3097.16 | 249.09 | 2848.07 | 89124.53 |
| 151 | 2037-08 | 3097.16 | 241.38 | 2855.78 | 86268.75 |
| 152 | 2037-09 | 3097.16 | 233.64 | 2863.52 | 83405.23 |
| 153 | 2037-10 | 3097.16 | 225.89 | 2871.27 | 80533.96 |
| 154 | 2037-11 | 3097.16 | 218.11 | 2879.05 | 77654.91 |
| 155 | 2037-12 | 3097.16 | 210.32 | 2886.84 | 74768.07 |
| 156 | 2038-01 | 3097.16 | 202.50 | 2894.66 | 71873.40 |
| 157 | 2038-02 | 3097.16 | 194.66 | 2902.50 | 68970.90 |
| 158 | 2038-03 | 3097.16 | 186.80 | 2910.36 | 66060.54 |
| 159 | 2038-04 | 3097.16 | 178.91 | 2918.25 | 63142.29 |
| 160 | 2038-05 | 3097.16 | 171.01 | 2926.15 | 60216.14 |
| 161 | 2038-06 | 3097.16 | 163.09 | 2934.07 | 57282.07 |
| 162 | 2038-07 | 3097.16 | 155.14 | 2942.02 | 54340.05 |
| 163 | 2038-08 | 3097.16 | 147.17 | 2949.99 | 51390.06 |
| 164 | 2038-09 | 3097.16 | 139.18 | 2957.98 | 48432.08 |
| 165 | 2038-10 | 3097.16 | 131.17 | 2965.99 | 45466.09 |
| 166 | 2038-11 | 3097.16 | 123.14 | 2974.02 | 42492.06 |
| 167 | 2038-12 | 3097.16 | 115.08 | 2982.08 | 39509.99 |
| 168 | 2039-01 | 3097.16 | 107.01 | 2990.15 | 36519.83 |
| 169 | 2039-02 | 3097.16 | 98.91 | 2998.25 | 33521.58 |
| 170 | 2039-03 | 3097.16 | 90.79 | 3006.37 | 30515.21 |
| 171 | 2039-04 | 3097.16 | 82.65 | 3014.51 | 27500.69 |
| 172 | 2039-05 | 3097.16 | 74.48 | 3022.68 | 24478.01 |
| 173 | 2039-06 | 3097.16 | 66.29 | 3030.87 | 21447.15 |
| 174 | 2039-07 | 3097.16 | 58.09 | 3039.07 | 18408.07 |
| 175 | 2039-08 | 3097.16 | 49.86 | 3047.30 | 15360.77 |
| 176 | 2039-09 | 3097.16 | 41.60 | 3055.56 | 12305.21 |
| 177 | 2039-10 | 3097.16 | 33.33 | 3063.83 | 9241.38 |
| 178 | 2039-11 | 3097.16 | 25.03 | 3072.13 | 6169.25 |
| 179 | 2039-12 | 3097.16 | 16.71 | 3080.45 | 3088.79 |
| 180 | 2040-01 | 3097.16 | 8.37 | 3088.79 | 0.00 |
等额本金还款方式：
贷款总额：44.08万
还款月数：15年
首月还款：3642.48元
每月递减：6.63元
利息总额：10.8万
本息合计：54.88万
节省利息：8683.02元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 3642.48 | 1193.75 | 2448.73 | 438322.27 |
| 2 | 2025-03 | 3635.85 | 1187.12 | 2448.73 | 435873.54 |
| 3 | 2025-04 | 3629.22 | 1180.49 | 2448.73 | 433424.82 |
| 4 | 2025-05 | 3622.59 | 1173.86 | 2448.73 | 430976.09 |
| 5 | 2025-06 | 3615.95 | 1167.23 | 2448.73 | 428527.36 |
| 6 | 2025-07 | 3609.32 | 1160.59 | 2448.73 | 426078.63 |
| 7 | 2025-08 | 3602.69 | 1153.96 | 2448.73 | 423629.91 |
| 8 | 2025-09 | 3596.06 | 1147.33 | 2448.73 | 421181.18 |
| 9 | 2025-10 | 3589.43 | 1140.70 | 2448.73 | 418732.45 |
| 10 | 2025-11 | 3582.79 | 1134.07 | 2448.73 | 416283.72 |
| 11 | 2025-12 | 3576.16 | 1127.44 | 2448.73 | 413834.99 |
| 12 | 2026-01 | 3569.53 | 1120.80 | 2448.73 | 411386.27 |
| 13 | 2026-02 | 3562.90 | 1114.17 | 2448.73 | 408937.54 |
| 14 | 2026-03 | 3556.27 | 1107.54 | 2448.73 | 406488.81 |
| 15 | 2026-04 | 3549.63 | 1100.91 | 2448.73 | 404040.08 |
| 16 | 2026-05 | 3543.00 | 1094.28 | 2448.73 | 401591.36 |
| 17 | 2026-06 | 3536.37 | 1087.64 | 2448.73 | 399142.63 |
| 18 | 2026-07 | 3529.74 | 1081.01 | 2448.73 | 396693.90 |
| 19 | 2026-08 | 3523.11 | 1074.38 | 2448.73 | 394245.17 |
| 20 | 2026-09 | 3516.48 | 1067.75 | 2448.73 | 391796.44 |
| 21 | 2026-10 | 3509.84 | 1061.12 | 2448.73 | 389347.72 |
| 22 | 2026-11 | 3503.21 | 1054.48 | 2448.73 | 386898.99 |
| 23 | 2026-12 | 3496.58 | 1047.85 | 2448.73 | 384450.26 |
| 24 | 2027-01 | 3489.95 | 1041.22 | 2448.73 | 382001.53 |
| 25 | 2027-02 | 3483.32 | 1034.59 | 2448.73 | 379552.81 |
| 26 | 2027-03 | 3476.68 | 1027.96 | 2448.73 | 377104.08 |
| 27 | 2027-04 | 3470.05 | 1021.32 | 2448.73 | 374655.35 |
| 28 | 2027-05 | 3463.42 | 1014.69 | 2448.73 | 372206.62 |
| 29 | 2027-06 | 3456.79 | 1008.06 | 2448.73 | 369757.89 |
| 30 | 2027-07 | 3450.16 | 1001.43 | 2448.73 | 367309.17 |
| 31 | 2027-08 | 3443.52 | 994.80 | 2448.73 | 364860.44 |
| 32 | 2027-09 | 3436.89 | 988.16 | 2448.73 | 362411.71 |
| 33 | 2027-10 | 3430.26 | 981.53 | 2448.73 | 359962.98 |
| 34 | 2027-11 | 3423.63 | 974.90 | 2448.73 | 357514.26 |
| 35 | 2027-12 | 3417.00 | 968.27 | 2448.73 | 355065.53 |
| 36 | 2028-01 | 3410.36 | 961.64 | 2448.73 | 352616.80 |
| 37 | 2028-02 | 3403.73 | 955.00 | 2448.73 | 350168.07 |
| 38 | 2028-03 | 3397.10 | 948.37 | 2448.73 | 347719.34 |
| 39 | 2028-04 | 3390.47 | 941.74 | 2448.73 | 345270.62 |
| 40 | 2028-05 | 3383.84 | 935.11 | 2448.73 | 342821.89 |
| 41 | 2028-06 | 3377.20 | 928.48 | 2448.73 | 340373.16 |
| 42 | 2028-07 | 3370.57 | 921.84 | 2448.73 | 337924.43 |
| 43 | 2028-08 | 3363.94 | 915.21 | 2448.73 | 335475.71 |
| 44 | 2028-09 | 3357.31 | 908.58 | 2448.73 | 333026.98 |
| 45 | 2028-10 | 3350.68 | 901.95 | 2448.73 | 330578.25 |
| 46 | 2028-11 | 3344.04 | 895.32 | 2448.73 | 328129.52 |
| 47 | 2028-12 | 3337.41 | 888.68 | 2448.73 | 325680.79 |
| 48 | 2029-01 | 3330.78 | 882.05 | 2448.73 | 323232.07 |
| 49 | 2029-02 | 3324.15 | 875.42 | 2448.73 | 320783.34 |
| 50 | 2029-03 | 3317.52 | 868.79 | 2448.73 | 318334.61 |
| 51 | 2029-04 | 3310.88 | 862.16 | 2448.73 | 315885.88 |
| 52 | 2029-05 | 3304.25 | 855.52 | 2448.73 | 313437.16 |
| 53 | 2029-06 | 3297.62 | 848.89 | 2448.73 | 310988.43 |
| 54 | 2029-07 | 3290.99 | 842.26 | 2448.73 | 308539.70 |
| 55 | 2029-08 | 3284.36 | 835.63 | 2448.73 | 306090.97 |
| 56 | 2029-09 | 3277.72 | 829.00 | 2448.73 | 303642.24 |
| 57 | 2029-10 | 3271.09 | 822.36 | 2448.73 | 301193.52 |
| 58 | 2029-11 | 3264.46 | 815.73 | 2448.73 | 298744.79 |
| 59 | 2029-12 | 3257.83 | 809.10 | 2448.73 | 296296.06 |
| 60 | 2030-01 | 3251.20 | 802.47 | 2448.73 | 293847.33 |
| 61 | 2030-02 | 3244.56 | 795.84 | 2448.73 | 291398.61 |
| 62 | 2030-03 | 3237.93 | 789.20 | 2448.73 | 288949.88 |
| 63 | 2030-04 | 3231.30 | 782.57 | 2448.73 | 286501.15 |
| 64 | 2030-05 | 3224.67 | 775.94 | 2448.73 | 284052.42 |
| 65 | 2030-06 | 3218.04 | 769.31 | 2448.73 | 281603.69 |
| 66 | 2030-07 | 3211.40 | 762.68 | 2448.73 | 279154.97 |
| 67 | 2030-08 | 3204.77 | 756.04 | 2448.73 | 276706.24 |
| 68 | 2030-09 | 3198.14 | 749.41 | 2448.73 | 274257.51 |
| 69 | 2030-10 | 3191.51 | 742.78 | 2448.73 | 271808.78 |
| 70 | 2030-11 | 3184.88 | 736.15 | 2448.73 | 269360.06 |
| 71 | 2030-12 | 3178.24 | 729.52 | 2448.73 | 266911.33 |
| 72 | 2031-01 | 3171.61 | 722.88 | 2448.73 | 264462.60 |
| 73 | 2031-02 | 3164.98 | 716.25 | 2448.73 | 262013.87 |
| 74 | 2031-03 | 3158.35 | 709.62 | 2448.73 | 259565.14 |
| 75 | 2031-04 | 3151.72 | 702.99 | 2448.73 | 257116.42 |
| 76 | 2031-05 | 3145.08 | 696.36 | 2448.73 | 254667.69 |
| 77 | 2031-06 | 3138.45 | 689.72 | 2448.73 | 252218.96 |
| 78 | 2031-07 | 3131.82 | 683.09 | 2448.73 | 249770.23 |
| 79 | 2031-08 | 3125.19 | 676.46 | 2448.73 | 247321.51 |
| 80 | 2031-09 | 3118.56 | 669.83 | 2448.73 | 244872.78 |
| 81 | 2031-10 | 3111.92 | 663.20 | 2448.73 | 242424.05 |
| 82 | 2031-11 | 3105.29 | 656.57 | 2448.73 | 239975.32 |
| 83 | 2031-12 | 3098.66 | 649.93 | 2448.73 | 237526.59 |
| 84 | 2032-01 | 3092.03 | 643.30 | 2448.73 | 235077.87 |
| 85 | 2032-02 | 3085.40 | 636.67 | 2448.73 | 232629.14 |
| 86 | 2032-03 | 3078.77 | 630.04 | 2448.73 | 230180.41 |
| 87 | 2032-04 | 3072.13 | 623.41 | 2448.73 | 227731.68 |
| 88 | 2032-05 | 3065.50 | 616.77 | 2448.73 | 225282.96 |
| 89 | 2032-06 | 3058.87 | 610.14 | 2448.73 | 222834.23 |
| 90 | 2032-07 | 3052.24 | 603.51 | 2448.73 | 220385.50 |
| 91 | 2032-08 | 3045.61 | 596.88 | 2448.73 | 217936.77 |
| 92 | 2032-09 | 3038.97 | 590.25 | 2448.73 | 215488.04 |
| 93 | 2032-10 | 3032.34 | 583.61 | 2448.73 | 213039.32 |
| 94 | 2032-11 | 3025.71 | 576.98 | 2448.73 | 210590.59 |
| 95 | 2032-12 | 3019.08 | 570.35 | 2448.73 | 208141.86 |
| 96 | 2033-01 | 3012.45 | 563.72 | 2448.73 | 205693.13 |
| 97 | 2033-02 | 3005.81 | 557.09 | 2448.73 | 203244.41 |
| 98 | 2033-03 | 2999.18 | 550.45 | 2448.73 | 200795.68 |
| 99 | 2033-04 | 2992.55 | 543.82 | 2448.73 | 198346.95 |
| 100 | 2033-05 | 2985.92 | 537.19 | 2448.73 | 195898.22 |
| 101 | 2033-06 | 2979.29 | 530.56 | 2448.73 | 193449.49 |
| 102 | 2033-07 | 2972.65 | 523.93 | 2448.73 | 191000.77 |
| 103 | 2033-08 | 2966.02 | 517.29 | 2448.73 | 188552.04 |
| 104 | 2033-09 | 2959.39 | 510.66 | 2448.73 | 186103.31 |
| 105 | 2033-10 | 2952.76 | 504.03 | 2448.73 | 183654.58 |
| 106 | 2033-11 | 2946.13 | 497.40 | 2448.73 | 181205.86 |
| 107 | 2033-12 | 2939.49 | 490.77 | 2448.73 | 178757.13 |
| 108 | 2034-01 | 2932.86 | 484.13 | 2448.73 | 176308.40 |
| 109 | 2034-02 | 2926.23 | 477.50 | 2448.73 | 173859.67 |
| 110 | 2034-03 | 2919.60 | 470.87 | 2448.73 | 171410.94 |
| 111 | 2034-04 | 2912.97 | 464.24 | 2448.73 | 168962.22 |
| 112 | 2034-05 | 2906.33 | 457.61 | 2448.73 | 166513.49 |
| 113 | 2034-06 | 2899.70 | 450.97 | 2448.73 | 164064.76 |
| 114 | 2034-07 | 2893.07 | 444.34 | 2448.73 | 161616.03 |
| 115 | 2034-08 | 2886.44 | 437.71 | 2448.73 | 159167.31 |
| 116 | 2034-09 | 2879.81 | 431.08 | 2448.73 | 156718.58 |
| 117 | 2034-10 | 2873.17 | 424.45 | 2448.73 | 154269.85 |
| 118 | 2034-11 | 2866.54 | 417.81 | 2448.73 | 151821.12 |
| 119 | 2034-12 | 2859.91 | 411.18 | 2448.73 | 149372.39 |
| 120 | 2035-01 | 2853.28 | 404.55 | 2448.73 | 146923.67 |
| 121 | 2035-02 | 2846.65 | 397.92 | 2448.73 | 144474.94 |
| 122 | 2035-03 | 2840.01 | 391.29 | 2448.73 | 142026.21 |
| 123 | 2035-04 | 2833.38 | 384.65 | 2448.73 | 139577.48 |
| 124 | 2035-05 | 2826.75 | 378.02 | 2448.73 | 137128.76 |
| 125 | 2035-06 | 2820.12 | 371.39 | 2448.73 | 134680.03 |
| 126 | 2035-07 | 2813.49 | 364.76 | 2448.73 | 132231.30 |
| 127 | 2035-08 | 2806.85 | 358.13 | 2448.73 | 129782.57 |
| 128 | 2035-09 | 2800.22 | 351.49 | 2448.73 | 127333.84 |
| 129 | 2035-10 | 2793.59 | 344.86 | 2448.73 | 124885.12 |
| 130 | 2035-11 | 2786.96 | 338.23 | 2448.73 | 122436.39 |
| 131 | 2035-12 | 2780.33 | 331.60 | 2448.73 | 119987.66 |
| 132 | 2036-01 | 2773.69 | 324.97 | 2448.73 | 117538.93 |
| 133 | 2036-02 | 2767.06 | 318.33 | 2448.73 | 115090.21 |
| 134 | 2036-03 | 2760.43 | 311.70 | 2448.73 | 112641.48 |
| 135 | 2036-04 | 2753.80 | 305.07 | 2448.73 | 110192.75 |
| 136 | 2036-05 | 2747.17 | 298.44 | 2448.73 | 107744.02 |
| 137 | 2036-06 | 2740.53 | 291.81 | 2448.73 | 105295.29 |
| 138 | 2036-07 | 2733.90 | 285.17 | 2448.73 | 102846.57 |
| 139 | 2036-08 | 2727.27 | 278.54 | 2448.73 | 100397.84 |
| 140 | 2036-09 | 2720.64 | 271.91 | 2448.73 | 97949.11 |
| 141 | 2036-10 | 2714.01 | 265.28 | 2448.73 | 95500.38 |
| 142 | 2036-11 | 2707.37 | 258.65 | 2448.73 | 93051.66 |
| 143 | 2036-12 | 2700.74 | 252.01 | 2448.73 | 90602.93 |
| 144 | 2037-01 | 2694.11 | 245.38 | 2448.73 | 88154.20 |
| 145 | 2037-02 | 2687.48 | 238.75 | 2448.73 | 85705.47 |
| 146 | 2037-03 | 2680.85 | 232.12 | 2448.73 | 83256.74 |
| 147 | 2037-04 | 2674.21 | 225.49 | 2448.73 | 80808.02 |
| 148 | 2037-05 | 2667.58 | 218.86 | 2448.73 | 78359.29 |
| 149 | 2037-06 | 2660.95 | 212.22 | 2448.73 | 75910.56 |
| 150 | 2037-07 | 2654.32 | 205.59 | 2448.73 | 73461.83 |
| 151 | 2037-08 | 2647.69 | 198.96 | 2448.73 | 71013.11 |
| 152 | 2037-09 | 2641.05 | 192.33 | 2448.73 | 68564.38 |
| 153 | 2037-10 | 2634.42 | 185.70 | 2448.73 | 66115.65 |
| 154 | 2037-11 | 2627.79 | 179.06 | 2448.73 | 63666.92 |
| 155 | 2037-12 | 2621.16 | 172.43 | 2448.73 | 61218.19 |
| 156 | 2038-01 | 2614.53 | 165.80 | 2448.73 | 58769.47 |
| 157 | 2038-02 | 2607.90 | 159.17 | 2448.73 | 56320.74 |
| 158 | 2038-03 | 2601.26 | 152.54 | 2448.73 | 53872.01 |
| 159 | 2038-04 | 2594.63 | 145.90 | 2448.73 | 51423.28 |
| 160 | 2038-05 | 2588.00 | 139.27 | 2448.73 | 48974.56 |
| 161 | 2038-06 | 2581.37 | 132.64 | 2448.73 | 46525.83 |
| 162 | 2038-07 | 2574.74 | 126.01 | 2448.73 | 44077.10 |
| 163 | 2038-08 | 2568.10 | 119.38 | 2448.73 | 41628.37 |
| 164 | 2038-09 | 2561.47 | 112.74 | 2448.73 | 39179.64 |
| 165 | 2038-10 | 2554.84 | 106.11 | 2448.73 | 36730.92 |
| 166 | 2038-11 | 2548.21 | 99.48 | 2448.73 | 34282.19 |
| 167 | 2038-12 | 2541.58 | 92.85 | 2448.73 | 31833.46 |
| 168 | 2039-01 | 2534.94 | 86.22 | 2448.73 | 29384.73 |
| 169 | 2039-02 | 2528.31 | 79.58 | 2448.73 | 26936.01 |
| 170 | 2039-03 | 2521.68 | 72.95 | 2448.73 | 24487.28 |
| 171 | 2039-04 | 2515.05 | 66.32 | 2448.73 | 22038.55 |
| 172 | 2039-05 | 2508.42 | 59.69 | 2448.73 | 19589.82 |
| 173 | 2039-06 | 2501.78 | 53.06 | 2448.73 | 17141.09 |
| 174 | 2039-07 | 2495.15 | 46.42 | 2448.73 | 14692.37 |
| 175 | 2039-08 | 2488.52 | 39.79 | 2448.73 | 12243.64 |
| 176 | 2039-09 | 2481.89 | 33.16 | 2448.73 | 9794.91 |
| 177 | 2039-10 | 2475.26 | 26.53 | 2448.73 | 7346.18 |
| 178 | 2039-11 | 2468.62 | 19.90 | 2448.73 | 4897.46 |
| 179 | 2039-12 | 2461.99 | 13.26 | 2448.73 | 2448.73 |
| 180 | 2040-01 | 2455.36 | 6.63 | 2448.73 | 0.00 |