贷款48.57万（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：48.57万
还款月数：15年
每月还款：3412.56元
利息总额：12.86万
本息合计：61.43万
| 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 | 3412.56 | 1315.32 | 2097.24 | 483559.76 |
| 2 | 2025-03 | 3412.56 | 1309.64 | 2102.92 | 481456.84 |
| 3 | 2025-04 | 3412.56 | 1303.95 | 2108.61 | 479348.23 |
| 4 | 2025-05 | 3412.56 | 1298.23 | 2114.33 | 477233.90 |
| 5 | 2025-06 | 3412.56 | 1292.51 | 2120.05 | 475113.85 |
| 6 | 2025-07 | 3412.56 | 1286.77 | 2125.79 | 472988.06 |
| 7 | 2025-08 | 3412.56 | 1281.01 | 2131.55 | 470856.51 |
| 8 | 2025-09 | 3412.56 | 1275.24 | 2137.32 | 468719.18 |
| 9 | 2025-10 | 3412.56 | 1269.45 | 2143.11 | 466576.07 |
| 10 | 2025-11 | 3412.56 | 1263.64 | 2148.92 | 464427.15 |
| 11 | 2025-12 | 3412.56 | 1257.82 | 2154.74 | 462272.42 |
| 12 | 2026-01 | 3412.56 | 1251.99 | 2160.57 | 460111.85 |
| 13 | 2026-02 | 3412.56 | 1246.14 | 2166.42 | 457945.42 |
| 14 | 2026-03 | 3412.56 | 1240.27 | 2172.29 | 455773.13 |
| 15 | 2026-04 | 3412.56 | 1234.39 | 2178.17 | 453594.96 |
| 16 | 2026-05 | 3412.56 | 1228.49 | 2184.07 | 451410.88 |
| 17 | 2026-06 | 3412.56 | 1222.57 | 2189.99 | 449220.89 |
| 18 | 2026-07 | 3412.56 | 1216.64 | 2195.92 | 447024.97 |
| 19 | 2026-08 | 3412.56 | 1210.69 | 2201.87 | 444823.11 |
| 20 | 2026-09 | 3412.56 | 1204.73 | 2207.83 | 442615.27 |
| 21 | 2026-10 | 3412.56 | 1198.75 | 2213.81 | 440401.46 |
| 22 | 2026-11 | 3412.56 | 1192.75 | 2219.81 | 438181.66 |
| 23 | 2026-12 | 3412.56 | 1186.74 | 2225.82 | 435955.84 |
| 24 | 2027-01 | 3412.56 | 1180.71 | 2231.85 | 433723.99 |
| 25 | 2027-02 | 3412.56 | 1174.67 | 2237.89 | 431486.10 |
| 26 | 2027-03 | 3412.56 | 1168.61 | 2243.95 | 429242.15 |
| 27 | 2027-04 | 3412.56 | 1162.53 | 2250.03 | 426992.12 |
| 28 | 2027-05 | 3412.56 | 1156.44 | 2256.12 | 424736.00 |
| 29 | 2027-06 | 3412.56 | 1150.33 | 2262.23 | 422473.77 |
| 30 | 2027-07 | 3412.56 | 1144.20 | 2268.36 | 420205.41 |
| 31 | 2027-08 | 3412.56 | 1138.06 | 2274.50 | 417930.90 |
| 32 | 2027-09 | 3412.56 | 1131.90 | 2280.66 | 415650.24 |
| 33 | 2027-10 | 3412.56 | 1125.72 | 2286.84 | 413363.40 |
| 34 | 2027-11 | 3412.56 | 1119.53 | 2293.03 | 411070.36 |
| 35 | 2027-12 | 3412.56 | 1113.32 | 2299.24 | 408771.12 |
| 36 | 2028-01 | 3412.56 | 1107.09 | 2305.47 | 406465.65 |
| 37 | 2028-02 | 3412.56 | 1100.84 | 2311.72 | 404153.93 |
| 38 | 2028-03 | 3412.56 | 1094.58 | 2317.98 | 401835.95 |
| 39 | 2028-04 | 3412.56 | 1088.31 | 2324.25 | 399511.70 |
| 40 | 2028-05 | 3412.56 | 1082.01 | 2330.55 | 397181.15 |
| 41 | 2028-06 | 3412.56 | 1075.70 | 2336.86 | 394844.29 |
| 42 | 2028-07 | 3412.56 | 1069.37 | 2343.19 | 392501.10 |
| 43 | 2028-08 | 3412.56 | 1063.02 | 2349.54 | 390151.56 |
| 44 | 2028-09 | 3412.56 | 1056.66 | 2355.90 | 387795.66 |
| 45 | 2028-10 | 3412.56 | 1050.28 | 2362.28 | 385433.38 |
| 46 | 2028-11 | 3412.56 | 1043.88 | 2368.68 | 383064.71 |
| 47 | 2028-12 | 3412.56 | 1037.47 | 2375.09 | 380689.61 |
| 48 | 2029-01 | 3412.56 | 1031.03 | 2381.53 | 378308.09 |
| 49 | 2029-02 | 3412.56 | 1024.58 | 2387.98 | 375920.11 |
| 50 | 2029-03 | 3412.56 | 1018.12 | 2394.44 | 373525.67 |
| 51 | 2029-04 | 3412.56 | 1011.63 | 2400.93 | 371124.74 |
| 52 | 2029-05 | 3412.56 | 1005.13 | 2407.43 | 368717.31 |
| 53 | 2029-06 | 3412.56 | 998.61 | 2413.95 | 366303.36 |
| 54 | 2029-07 | 3412.56 | 992.07 | 2420.49 | 363882.87 |
| 55 | 2029-08 | 3412.56 | 985.52 | 2427.04 | 361455.83 |
| 56 | 2029-09 | 3412.56 | 978.94 | 2433.62 | 359022.21 |
| 57 | 2029-10 | 3412.56 | 972.35 | 2440.21 | 356582.00 |
| 58 | 2029-11 | 3412.56 | 965.74 | 2446.82 | 354135.18 |
| 59 | 2029-12 | 3412.56 | 959.12 | 2453.44 | 351681.74 |
| 60 | 2030-01 | 3412.56 | 952.47 | 2460.09 | 349221.65 |
| 61 | 2030-02 | 3412.56 | 945.81 | 2466.75 | 346754.90 |
| 62 | 2030-03 | 3412.56 | 939.13 | 2473.43 | 344281.47 |
| 63 | 2030-04 | 3412.56 | 932.43 | 2480.13 | 341801.34 |
| 64 | 2030-05 | 3412.56 | 925.71 | 2486.85 | 339314.49 |
| 65 | 2030-06 | 3412.56 | 918.98 | 2493.58 | 336820.90 |
| 66 | 2030-07 | 3412.56 | 912.22 | 2500.34 | 334320.57 |
| 67 | 2030-08 | 3412.56 | 905.45 | 2507.11 | 331813.46 |
| 68 | 2030-09 | 3412.56 | 898.66 | 2513.90 | 329299.56 |
| 69 | 2030-10 | 3412.56 | 891.85 | 2520.71 | 326778.85 |
| 70 | 2030-11 | 3412.56 | 885.03 | 2527.53 | 324251.32 |
| 71 | 2030-12 | 3412.56 | 878.18 | 2534.38 | 321716.94 |
| 72 | 2031-01 | 3412.56 | 871.32 | 2541.24 | 319175.70 |
| 73 | 2031-02 | 3412.56 | 864.43 | 2548.13 | 316627.57 |
| 74 | 2031-03 | 3412.56 | 857.53 | 2555.03 | 314072.54 |
| 75 | 2031-04 | 3412.56 | 850.61 | 2561.95 | 311510.60 |
| 76 | 2031-05 | 3412.56 | 843.67 | 2568.89 | 308941.71 |
| 77 | 2031-06 | 3412.56 | 836.72 | 2575.84 | 306365.87 |
| 78 | 2031-07 | 3412.56 | 829.74 | 2582.82 | 303783.05 |
| 79 | 2031-08 | 3412.56 | 822.75 | 2589.81 | 301193.24 |
| 80 | 2031-09 | 3412.56 | 815.73 | 2596.83 | 298596.41 |
| 81 | 2031-10 | 3412.56 | 808.70 | 2603.86 | 295992.55 |
| 82 | 2031-11 | 3412.56 | 801.65 | 2610.91 | 293381.63 |
| 83 | 2031-12 | 3412.56 | 794.58 | 2617.98 | 290763.65 |
| 84 | 2032-01 | 3412.56 | 787.48 | 2625.08 | 288138.57 |
| 85 | 2032-02 | 3412.56 | 780.38 | 2632.18 | 285506.39 |
| 86 | 2032-03 | 3412.56 | 773.25 | 2639.31 | 282867.07 |
| 87 | 2032-04 | 3412.56 | 766.10 | 2646.46 | 280220.61 |
| 88 | 2032-05 | 3412.56 | 758.93 | 2653.63 | 277566.98 |
| 89 | 2032-06 | 3412.56 | 751.74 | 2660.82 | 274906.17 |
| 90 | 2032-07 | 3412.56 | 744.54 | 2668.02 | 272238.14 |
| 91 | 2032-08 | 3412.56 | 737.31 | 2675.25 | 269562.90 |
| 92 | 2032-09 | 3412.56 | 730.07 | 2682.49 | 266880.40 |
| 93 | 2032-10 | 3412.56 | 722.80 | 2689.76 | 264190.64 |
| 94 | 2032-11 | 3412.56 | 715.52 | 2697.04 | 261493.60 |
| 95 | 2032-12 | 3412.56 | 708.21 | 2704.35 | 258789.25 |
| 96 | 2033-01 | 3412.56 | 700.89 | 2711.67 | 256077.58 |
| 97 | 2033-02 | 3412.56 | 693.54 | 2719.02 | 253358.56 |
| 98 | 2033-03 | 3412.56 | 686.18 | 2726.38 | 250632.18 |
| 99 | 2033-04 | 3412.56 | 678.80 | 2733.76 | 247898.42 |
| 100 | 2033-05 | 3412.56 | 671.39 | 2741.17 | 245157.25 |
| 101 | 2033-06 | 3412.56 | 663.97 | 2748.59 | 242408.66 |
| 102 | 2033-07 | 3412.56 | 656.52 | 2756.04 | 239652.62 |
| 103 | 2033-08 | 3412.56 | 649.06 | 2763.50 | 236889.12 |
| 104 | 2033-09 | 3412.56 | 641.57 | 2770.99 | 234118.13 |
| 105 | 2033-10 | 3412.56 | 634.07 | 2778.49 | 231339.64 |
| 106 | 2033-11 | 3412.56 | 626.54 | 2786.02 | 228553.63 |
| 107 | 2033-12 | 3412.56 | 619.00 | 2793.56 | 225760.07 |
| 108 | 2034-01 | 3412.56 | 611.43 | 2801.13 | 222958.94 |
| 109 | 2034-02 | 3412.56 | 603.85 | 2808.71 | 220150.23 |
| 110 | 2034-03 | 3412.56 | 596.24 | 2816.32 | 217333.91 |
| 111 | 2034-04 | 3412.56 | 588.61 | 2823.95 | 214509.96 |
| 112 | 2034-05 | 3412.56 | 580.96 | 2831.60 | 211678.36 |
| 113 | 2034-06 | 3412.56 | 573.30 | 2839.26 | 208839.10 |
| 114 | 2034-07 | 3412.56 | 565.61 | 2846.95 | 205992.15 |
| 115 | 2034-08 | 3412.56 | 557.90 | 2854.66 | 203137.48 |
| 116 | 2034-09 | 3412.56 | 550.16 | 2862.40 | 200275.08 |
| 117 | 2034-10 | 3412.56 | 542.41 | 2870.15 | 197404.94 |
| 118 | 2034-11 | 3412.56 | 534.64 | 2877.92 | 194527.01 |
| 119 | 2034-12 | 3412.56 | 526.84 | 2885.72 | 191641.30 |
| 120 | 2035-01 | 3412.56 | 519.03 | 2893.53 | 188747.77 |
| 121 | 2035-02 | 3412.56 | 511.19 | 2901.37 | 185846.40 |
| 122 | 2035-03 | 3412.56 | 503.33 | 2909.23 | 182937.17 |
| 123 | 2035-04 | 3412.56 | 495.45 | 2917.11 | 180020.07 |
| 124 | 2035-05 | 3412.56 | 487.55 | 2925.01 | 177095.06 |
| 125 | 2035-06 | 3412.56 | 479.63 | 2932.93 | 174162.13 |
| 126 | 2035-07 | 3412.56 | 471.69 | 2940.87 | 171221.26 |
| 127 | 2035-08 | 3412.56 | 463.72 | 2948.84 | 168272.43 |
| 128 | 2035-09 | 3412.56 | 455.74 | 2956.82 | 165315.61 |
| 129 | 2035-10 | 3412.56 | 447.73 | 2964.83 | 162350.77 |
| 130 | 2035-11 | 3412.56 | 439.70 | 2972.86 | 159377.91 |
| 131 | 2035-12 | 3412.56 | 431.65 | 2980.91 | 156397.00 |
| 132 | 2036-01 | 3412.56 | 423.58 | 2988.98 | 153408.02 |
| 133 | 2036-02 | 3412.56 | 415.48 | 2997.08 | 150410.94 |
| 134 | 2036-03 | 3412.56 | 407.36 | 3005.20 | 147405.74 |
| 135 | 2036-04 | 3412.56 | 399.22 | 3013.34 | 144392.41 |
| 136 | 2036-05 | 3412.56 | 391.06 | 3021.50 | 141370.91 |
| 137 | 2036-06 | 3412.56 | 382.88 | 3029.68 | 138341.23 |
| 138 | 2036-07 | 3412.56 | 374.67 | 3037.89 | 135303.34 |
| 139 | 2036-08 | 3412.56 | 366.45 | 3046.11 | 132257.23 |
| 140 | 2036-09 | 3412.56 | 358.20 | 3054.36 | 129202.86 |
| 141 | 2036-10 | 3412.56 | 349.92 | 3062.64 | 126140.23 |
| 142 | 2036-11 | 3412.56 | 341.63 | 3070.93 | 123069.30 |
| 143 | 2036-12 | 3412.56 | 333.31 | 3079.25 | 119990.05 |
| 144 | 2037-01 | 3412.56 | 324.97 | 3087.59 | 116902.46 |
| 145 | 2037-02 | 3412.56 | 316.61 | 3095.95 | 113806.51 |
| 146 | 2037-03 | 3412.56 | 308.23 | 3104.33 | 110702.18 |
| 147 | 2037-04 | 3412.56 | 299.82 | 3112.74 | 107589.44 |
| 148 | 2037-05 | 3412.56 | 291.39 | 3121.17 | 104468.27 |
| 149 | 2037-06 | 3412.56 | 282.93 | 3129.63 | 101338.64 |
| 150 | 2037-07 | 3412.56 | 274.46 | 3138.10 | 98200.54 |
| 151 | 2037-08 | 3412.56 | 265.96 | 3146.60 | 95053.94 |
| 152 | 2037-09 | 3412.56 | 257.44 | 3155.12 | 91898.82 |
| 153 | 2037-10 | 3412.56 | 248.89 | 3163.67 | 88735.15 |
| 154 | 2037-11 | 3412.56 | 240.32 | 3172.24 | 85562.92 |
| 155 | 2037-12 | 3412.56 | 231.73 | 3180.83 | 82382.09 |
| 156 | 2038-01 | 3412.56 | 223.12 | 3189.44 | 79192.65 |
| 157 | 2038-02 | 3412.56 | 214.48 | 3198.08 | 75994.57 |
| 158 | 2038-03 | 3412.56 | 205.82 | 3206.74 | 72787.82 |
| 159 | 2038-04 | 3412.56 | 197.13 | 3215.43 | 69572.40 |
| 160 | 2038-05 | 3412.56 | 188.43 | 3224.13 | 66348.26 |
| 161 | 2038-06 | 3412.56 | 179.69 | 3232.87 | 63115.40 |
| 162 | 2038-07 | 3412.56 | 170.94 | 3241.62 | 59873.77 |
| 163 | 2038-08 | 3412.56 | 162.16 | 3250.40 | 56623.37 |
| 164 | 2038-09 | 3412.56 | 153.35 | 3259.21 | 53364.17 |
| 165 | 2038-10 | 3412.56 | 144.53 | 3268.03 | 50096.13 |
| 166 | 2038-11 | 3412.56 | 135.68 | 3276.88 | 46819.25 |
| 167 | 2038-12 | 3412.56 | 126.80 | 3285.76 | 43533.49 |
| 168 | 2039-01 | 3412.56 | 117.90 | 3294.66 | 40238.84 |
| 169 | 2039-02 | 3412.56 | 108.98 | 3303.58 | 36935.26 |
| 170 | 2039-03 | 3412.56 | 100.03 | 3312.53 | 33622.73 |
| 171 | 2039-04 | 3412.56 | 91.06 | 3321.50 | 30301.23 |
| 172 | 2039-05 | 3412.56 | 82.07 | 3330.49 | 26970.74 |
| 173 | 2039-06 | 3412.56 | 73.05 | 3339.51 | 23631.22 |
| 174 | 2039-07 | 3412.56 | 64.00 | 3348.56 | 20282.66 |
| 175 | 2039-08 | 3412.56 | 54.93 | 3357.63 | 16925.04 |
| 176 | 2039-09 | 3412.56 | 45.84 | 3366.72 | 13558.32 |
| 177 | 2039-10 | 3412.56 | 36.72 | 3375.84 | 10182.48 |
| 178 | 2039-11 | 3412.56 | 27.58 | 3384.98 | 6797.49 |
| 179 | 2039-12 | 3412.56 | 18.41 | 3394.15 | 3403.34 |
| 180 | 2040-01 | 3412.56 | 9.22 | 3403.34 | 0.00 |
等额本金还款方式：
贷款总额：48.57万
还款月数：15年
首月还款：4013.42元
每月递减：7.31元
利息总额：11.9万
本息合计：60.47万
节省利息：9567.26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 | 4013.42 | 1315.32 | 2698.09 | 482958.91 |
| 2 | 2025-03 | 4006.11 | 1308.01 | 2698.09 | 480260.81 |
| 3 | 2025-04 | 3998.80 | 1300.71 | 2698.09 | 477562.72 |
| 4 | 2025-05 | 3991.49 | 1293.40 | 2698.09 | 474864.62 |
| 5 | 2025-06 | 3984.19 | 1286.09 | 2698.09 | 472166.53 |
| 6 | 2025-07 | 3976.88 | 1278.78 | 2698.09 | 469468.43 |
| 7 | 2025-08 | 3969.57 | 1271.48 | 2698.09 | 466770.34 |
| 8 | 2025-09 | 3962.26 | 1264.17 | 2698.09 | 464072.24 |
| 9 | 2025-10 | 3954.96 | 1256.86 | 2698.09 | 461374.15 |
| 10 | 2025-11 | 3947.65 | 1249.55 | 2698.09 | 458676.06 |
| 11 | 2025-12 | 3940.34 | 1242.25 | 2698.09 | 455977.96 |
| 12 | 2026-01 | 3933.03 | 1234.94 | 2698.09 | 453279.87 |
| 13 | 2026-02 | 3925.73 | 1227.63 | 2698.09 | 450581.77 |
| 14 | 2026-03 | 3918.42 | 1220.33 | 2698.09 | 447883.68 |
| 15 | 2026-04 | 3911.11 | 1213.02 | 2698.09 | 445185.58 |
| 16 | 2026-05 | 3903.81 | 1205.71 | 2698.09 | 442487.49 |
| 17 | 2026-06 | 3896.50 | 1198.40 | 2698.09 | 439789.39 |
| 18 | 2026-07 | 3889.19 | 1191.10 | 2698.09 | 437091.30 |
| 19 | 2026-08 | 3881.88 | 1183.79 | 2698.09 | 434393.21 |
| 20 | 2026-09 | 3874.58 | 1176.48 | 2698.09 | 431695.11 |
| 21 | 2026-10 | 3867.27 | 1169.17 | 2698.09 | 428997.02 |
| 22 | 2026-11 | 3859.96 | 1161.87 | 2698.09 | 426298.92 |
| 23 | 2026-12 | 3852.65 | 1154.56 | 2698.09 | 423600.83 |
| 24 | 2027-01 | 3845.35 | 1147.25 | 2698.09 | 420902.73 |
| 25 | 2027-02 | 3838.04 | 1139.94 | 2698.09 | 418204.64 |
| 26 | 2027-03 | 3830.73 | 1132.64 | 2698.09 | 415506.54 |
| 27 | 2027-04 | 3823.42 | 1125.33 | 2698.09 | 412808.45 |
| 28 | 2027-05 | 3816.12 | 1118.02 | 2698.09 | 410110.36 |
| 29 | 2027-06 | 3808.81 | 1110.72 | 2698.09 | 407412.26 |
| 30 | 2027-07 | 3801.50 | 1103.41 | 2698.09 | 404714.17 |
| 31 | 2027-08 | 3794.20 | 1096.10 | 2698.09 | 402016.07 |
| 32 | 2027-09 | 3786.89 | 1088.79 | 2698.09 | 399317.98 |
| 33 | 2027-10 | 3779.58 | 1081.49 | 2698.09 | 396619.88 |
| 34 | 2027-11 | 3772.27 | 1074.18 | 2698.09 | 393921.79 |
| 35 | 2027-12 | 3764.97 | 1066.87 | 2698.09 | 391223.69 |
| 36 | 2028-01 | 3757.66 | 1059.56 | 2698.09 | 388525.60 |
| 37 | 2028-02 | 3750.35 | 1052.26 | 2698.09 | 385827.51 |
| 38 | 2028-03 | 3743.04 | 1044.95 | 2698.09 | 383129.41 |
| 39 | 2028-04 | 3735.74 | 1037.64 | 2698.09 | 380431.32 |
| 40 | 2028-05 | 3728.43 | 1030.33 | 2698.09 | 377733.22 |
| 41 | 2028-06 | 3721.12 | 1023.03 | 2698.09 | 375035.13 |
| 42 | 2028-07 | 3713.81 | 1015.72 | 2698.09 | 372337.03 |
| 43 | 2028-08 | 3706.51 | 1008.41 | 2698.09 | 369638.94 |
| 44 | 2028-09 | 3699.20 | 1001.11 | 2698.09 | 366940.84 |
| 45 | 2028-10 | 3691.89 | 993.80 | 2698.09 | 364242.75 |
| 46 | 2028-11 | 3684.59 | 986.49 | 2698.09 | 361544.66 |
| 47 | 2028-12 | 3677.28 | 979.18 | 2698.09 | 358846.56 |
| 48 | 2029-01 | 3669.97 | 971.88 | 2698.09 | 356148.47 |
| 49 | 2029-02 | 3662.66 | 964.57 | 2698.09 | 353450.37 |
| 50 | 2029-03 | 3655.36 | 957.26 | 2698.09 | 350752.28 |
| 51 | 2029-04 | 3648.05 | 949.95 | 2698.09 | 348054.18 |
| 52 | 2029-05 | 3640.74 | 942.65 | 2698.09 | 345356.09 |
| 53 | 2029-06 | 3633.43 | 935.34 | 2698.09 | 342657.99 |
| 54 | 2029-07 | 3626.13 | 928.03 | 2698.09 | 339959.90 |
| 55 | 2029-08 | 3618.82 | 920.72 | 2698.09 | 337261.81 |
| 56 | 2029-09 | 3611.51 | 913.42 | 2698.09 | 334563.71 |
| 57 | 2029-10 | 3604.20 | 906.11 | 2698.09 | 331865.62 |
| 58 | 2029-11 | 3596.90 | 898.80 | 2698.09 | 329167.52 |
| 59 | 2029-12 | 3589.59 | 891.50 | 2698.09 | 326469.43 |
| 60 | 2030-01 | 3582.28 | 884.19 | 2698.09 | 323771.33 |
| 61 | 2030-02 | 3574.98 | 876.88 | 2698.09 | 321073.24 |
| 62 | 2030-03 | 3567.67 | 869.57 | 2698.09 | 318375.14 |
| 63 | 2030-04 | 3560.36 | 862.27 | 2698.09 | 315677.05 |
| 64 | 2030-05 | 3553.05 | 854.96 | 2698.09 | 312978.96 |
| 65 | 2030-06 | 3545.75 | 847.65 | 2698.09 | 310280.86 |
| 66 | 2030-07 | 3538.44 | 840.34 | 2698.09 | 307582.77 |
| 67 | 2030-08 | 3531.13 | 833.04 | 2698.09 | 304884.67 |
| 68 | 2030-09 | 3523.82 | 825.73 | 2698.09 | 302186.58 |
| 69 | 2030-10 | 3516.52 | 818.42 | 2698.09 | 299488.48 |
| 70 | 2030-11 | 3509.21 | 811.11 | 2698.09 | 296790.39 |
| 71 | 2030-12 | 3501.90 | 803.81 | 2698.09 | 294092.29 |
| 72 | 2031-01 | 3494.59 | 796.50 | 2698.09 | 291394.20 |
| 73 | 2031-02 | 3487.29 | 789.19 | 2698.09 | 288696.11 |
| 74 | 2031-03 | 3479.98 | 781.89 | 2698.09 | 285998.01 |
| 75 | 2031-04 | 3472.67 | 774.58 | 2698.09 | 283299.92 |
| 76 | 2031-05 | 3465.37 | 767.27 | 2698.09 | 280601.82 |
| 77 | 2031-06 | 3458.06 | 759.96 | 2698.09 | 277903.73 |
| 78 | 2031-07 | 3450.75 | 752.66 | 2698.09 | 275205.63 |
| 79 | 2031-08 | 3443.44 | 745.35 | 2698.09 | 272507.54 |
| 80 | 2031-09 | 3436.14 | 738.04 | 2698.09 | 269809.44 |
| 81 | 2031-10 | 3428.83 | 730.73 | 2698.09 | 267111.35 |
| 82 | 2031-11 | 3421.52 | 723.43 | 2698.09 | 264413.26 |
| 83 | 2031-12 | 3414.21 | 716.12 | 2698.09 | 261715.16 |
| 84 | 2032-01 | 3406.91 | 708.81 | 2698.09 | 259017.07 |
| 85 | 2032-02 | 3399.60 | 701.50 | 2698.09 | 256318.97 |
| 86 | 2032-03 | 3392.29 | 694.20 | 2698.09 | 253620.88 |
| 87 | 2032-04 | 3384.98 | 686.89 | 2698.09 | 250922.78 |
| 88 | 2032-05 | 3377.68 | 679.58 | 2698.09 | 248224.69 |
| 89 | 2032-06 | 3370.37 | 672.28 | 2698.09 | 245526.59 |
| 90 | 2032-07 | 3363.06 | 664.97 | 2698.09 | 242828.50 |
| 91 | 2032-08 | 3355.75 | 657.66 | 2698.09 | 240130.41 |
| 92 | 2032-09 | 3348.45 | 650.35 | 2698.09 | 237432.31 |
| 93 | 2032-10 | 3341.14 | 643.05 | 2698.09 | 234734.22 |
| 94 | 2032-11 | 3333.83 | 635.74 | 2698.09 | 232036.12 |
| 95 | 2032-12 | 3326.53 | 628.43 | 2698.09 | 229338.03 |
| 96 | 2033-01 | 3319.22 | 621.12 | 2698.09 | 226639.93 |
| 97 | 2033-02 | 3311.91 | 613.82 | 2698.09 | 223941.84 |
| 98 | 2033-03 | 3304.60 | 606.51 | 2698.09 | 221243.74 |
| 99 | 2033-04 | 3297.30 | 599.20 | 2698.09 | 218545.65 |
| 100 | 2033-05 | 3289.99 | 591.89 | 2698.09 | 215847.56 |
| 101 | 2033-06 | 3282.68 | 584.59 | 2698.09 | 213149.46 |
| 102 | 2033-07 | 3275.37 | 577.28 | 2698.09 | 210451.37 |
| 103 | 2033-08 | 3268.07 | 569.97 | 2698.09 | 207753.27 |
| 104 | 2033-09 | 3260.76 | 562.67 | 2698.09 | 205055.18 |
| 105 | 2033-10 | 3253.45 | 555.36 | 2698.09 | 202357.08 |
| 106 | 2033-11 | 3246.14 | 548.05 | 2698.09 | 199658.99 |
| 107 | 2033-12 | 3238.84 | 540.74 | 2698.09 | 196960.89 |
| 108 | 2034-01 | 3231.53 | 533.44 | 2698.09 | 194262.80 |
| 109 | 2034-02 | 3224.22 | 526.13 | 2698.09 | 191564.71 |
| 110 | 2034-03 | 3216.92 | 518.82 | 2698.09 | 188866.61 |
| 111 | 2034-04 | 3209.61 | 511.51 | 2698.09 | 186168.52 |
| 112 | 2034-05 | 3202.30 | 504.21 | 2698.09 | 183470.42 |
| 113 | 2034-06 | 3194.99 | 496.90 | 2698.09 | 180772.33 |
| 114 | 2034-07 | 3187.69 | 489.59 | 2698.09 | 178074.23 |
| 115 | 2034-08 | 3180.38 | 482.28 | 2698.09 | 175376.14 |
| 116 | 2034-09 | 3173.07 | 474.98 | 2698.09 | 172678.04 |
| 117 | 2034-10 | 3165.76 | 467.67 | 2698.09 | 169979.95 |
| 118 | 2034-11 | 3158.46 | 460.36 | 2698.09 | 167281.86 |
| 119 | 2034-12 | 3151.15 | 453.06 | 2698.09 | 164583.76 |
| 120 | 2035-01 | 3143.84 | 445.75 | 2698.09 | 161885.67 |
| 121 | 2035-02 | 3136.53 | 438.44 | 2698.09 | 159187.57 |
| 122 | 2035-03 | 3129.23 | 431.13 | 2698.09 | 156489.48 |
| 123 | 2035-04 | 3121.92 | 423.83 | 2698.09 | 153791.38 |
| 124 | 2035-05 | 3114.61 | 416.52 | 2698.09 | 151093.29 |
| 125 | 2035-06 | 3107.31 | 409.21 | 2698.09 | 148395.19 |
| 126 | 2035-07 | 3100.00 | 401.90 | 2698.09 | 145697.10 |
| 127 | 2035-08 | 3092.69 | 394.60 | 2698.09 | 142999.01 |
| 128 | 2035-09 | 3085.38 | 387.29 | 2698.09 | 140300.91 |
| 129 | 2035-10 | 3078.08 | 379.98 | 2698.09 | 137602.82 |
| 130 | 2035-11 | 3070.77 | 372.67 | 2698.09 | 134904.72 |
| 131 | 2035-12 | 3063.46 | 365.37 | 2698.09 | 132206.63 |
| 132 | 2036-01 | 3056.15 | 358.06 | 2698.09 | 129508.53 |
| 133 | 2036-02 | 3048.85 | 350.75 | 2698.09 | 126810.44 |
| 134 | 2036-03 | 3041.54 | 343.44 | 2698.09 | 124112.34 |
| 135 | 2036-04 | 3034.23 | 336.14 | 2698.09 | 121414.25 |
| 136 | 2036-05 | 3026.92 | 328.83 | 2698.09 | 118716.16 |
| 137 | 2036-06 | 3019.62 | 321.52 | 2698.09 | 116018.06 |
| 138 | 2036-07 | 3012.31 | 314.22 | 2698.09 | 113319.97 |
| 139 | 2036-08 | 3005.00 | 306.91 | 2698.09 | 110621.87 |
| 140 | 2036-09 | 2997.70 | 299.60 | 2698.09 | 107923.78 |
| 141 | 2036-10 | 2990.39 | 292.29 | 2698.09 | 105225.68 |
| 142 | 2036-11 | 2983.08 | 284.99 | 2698.09 | 102527.59 |
| 143 | 2036-12 | 2975.77 | 277.68 | 2698.09 | 99829.49 |
| 144 | 2037-01 | 2968.47 | 270.37 | 2698.09 | 97131.40 |
| 145 | 2037-02 | 2961.16 | 263.06 | 2698.09 | 94433.31 |
| 146 | 2037-03 | 2953.85 | 255.76 | 2698.09 | 91735.21 |
| 147 | 2037-04 | 2946.54 | 248.45 | 2698.09 | 89037.12 |
| 148 | 2037-05 | 2939.24 | 241.14 | 2698.09 | 86339.02 |
| 149 | 2037-06 | 2931.93 | 233.83 | 2698.09 | 83640.93 |
| 150 | 2037-07 | 2924.62 | 226.53 | 2698.09 | 80942.83 |
| 151 | 2037-08 | 2917.31 | 219.22 | 2698.09 | 78244.74 |
| 152 | 2037-09 | 2910.01 | 211.91 | 2698.09 | 75546.64 |
| 153 | 2037-10 | 2902.70 | 204.61 | 2698.09 | 72848.55 |
| 154 | 2037-11 | 2895.39 | 197.30 | 2698.09 | 70150.46 |
| 155 | 2037-12 | 2888.09 | 189.99 | 2698.09 | 67452.36 |
| 156 | 2038-01 | 2880.78 | 182.68 | 2698.09 | 64754.27 |
| 157 | 2038-02 | 2873.47 | 175.38 | 2698.09 | 62056.17 |
| 158 | 2038-03 | 2866.16 | 168.07 | 2698.09 | 59358.08 |
| 159 | 2038-04 | 2858.86 | 160.76 | 2698.09 | 56659.98 |
| 160 | 2038-05 | 2851.55 | 153.45 | 2698.09 | 53961.89 |
| 161 | 2038-06 | 2844.24 | 146.15 | 2698.09 | 51263.79 |
| 162 | 2038-07 | 2836.93 | 138.84 | 2698.09 | 48565.70 |
| 163 | 2038-08 | 2829.63 | 131.53 | 2698.09 | 45867.61 |
| 164 | 2038-09 | 2822.32 | 124.22 | 2698.09 | 43169.51 |
| 165 | 2038-10 | 2815.01 | 116.92 | 2698.09 | 40471.42 |
| 166 | 2038-11 | 2807.70 | 109.61 | 2698.09 | 37773.32 |
| 167 | 2038-12 | 2800.40 | 102.30 | 2698.09 | 35075.23 |
| 168 | 2039-01 | 2793.09 | 95.00 | 2698.09 | 32377.13 |
| 169 | 2039-02 | 2785.78 | 87.69 | 2698.09 | 29679.04 |
| 170 | 2039-03 | 2778.48 | 80.38 | 2698.09 | 26980.94 |
| 171 | 2039-04 | 2771.17 | 73.07 | 2698.09 | 24282.85 |
| 172 | 2039-05 | 2763.86 | 65.77 | 2698.09 | 21584.76 |
| 173 | 2039-06 | 2756.55 | 58.46 | 2698.09 | 18886.66 |
| 174 | 2039-07 | 2749.25 | 51.15 | 2698.09 | 16188.57 |
| 175 | 2039-08 | 2741.94 | 43.84 | 2698.09 | 13490.47 |
| 176 | 2039-09 | 2734.63 | 36.54 | 2698.09 | 10792.38 |
| 177 | 2039-10 | 2727.32 | 29.23 | 2698.09 | 8094.28 |
| 178 | 2039-11 | 2720.02 | 21.92 | 2698.09 | 5396.19 |
| 179 | 2039-12 | 2712.71 | 14.61 | 2698.09 | 2698.09 |
| 180 | 2040-01 | 2705.40 | 7.31 | 2698.09 | 0.00 |