贷款73.1万（商业贷款）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：73.1万
还款月数：15年
每月还款：5316元
利息总额：22.59万
本息合计：95.69万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 5316.00 | 2284.38 | 3031.62 | 727968.38 |
| 2 | 2024-11 | 5316.00 | 2274.90 | 3041.09 | 724927.28 |
| 3 | 2024-12 | 5316.00 | 2265.40 | 3050.60 | 721876.69 |
| 4 | 2025-01 | 5316.00 | 2255.86 | 3060.13 | 718816.55 |
| 5 | 2025-02 | 5316.00 | 2246.30 | 3069.69 | 715746.86 |
| 6 | 2025-03 | 5316.00 | 2236.71 | 3079.29 | 712667.57 |
| 7 | 2025-04 | 5316.00 | 2227.09 | 3088.91 | 709578.66 |
| 8 | 2025-05 | 5316.00 | 2217.43 | 3098.56 | 706480.10 |
| 9 | 2025-06 | 5316.00 | 2207.75 | 3108.25 | 703371.85 |
| 10 | 2025-07 | 5316.00 | 2198.04 | 3117.96 | 700253.90 |
| 11 | 2025-08 | 5316.00 | 2188.29 | 3127.70 | 697126.19 |
| 12 | 2025-09 | 5316.00 | 2178.52 | 3137.48 | 693988.72 |
| 13 | 2025-10 | 5316.00 | 2168.71 | 3147.28 | 690841.43 |
| 14 | 2025-11 | 5316.00 | 2158.88 | 3157.12 | 687684.32 |
| 15 | 2025-12 | 5316.00 | 2149.01 | 3166.98 | 684517.34 |
| 16 | 2026-01 | 5316.00 | 2139.12 | 3176.88 | 681340.46 |
| 17 | 2026-02 | 5316.00 | 2129.19 | 3186.81 | 678153.65 |
| 18 | 2026-03 | 5316.00 | 2119.23 | 3196.77 | 674956.88 |
| 19 | 2026-04 | 5316.00 | 2109.24 | 3206.76 | 671750.13 |
| 20 | 2026-05 | 5316.00 | 2099.22 | 3216.78 | 668533.35 |
| 21 | 2026-06 | 5316.00 | 2089.17 | 3226.83 | 665306.52 |
| 22 | 2026-07 | 5316.00 | 2079.08 | 3236.91 | 662069.61 |
| 23 | 2026-08 | 5316.00 | 2068.97 | 3247.03 | 658822.58 |
| 24 | 2026-09 | 5316.00 | 2058.82 | 3257.18 | 655565.40 |
| 25 | 2026-10 | 5316.00 | 2048.64 | 3267.35 | 652298.05 |
| 26 | 2026-11 | 5316.00 | 2038.43 | 3277.56 | 649020.49 |
| 27 | 2026-12 | 5316.00 | 2028.19 | 3287.81 | 645732.68 |
| 28 | 2027-01 | 5316.00 | 2017.91 | 3298.08 | 642434.60 |
| 29 | 2027-02 | 5316.00 | 2007.61 | 3308.39 | 639126.21 |
| 30 | 2027-03 | 5316.00 | 1997.27 | 3318.73 | 635807.48 |
| 31 | 2027-04 | 5316.00 | 1986.90 | 3329.10 | 632478.38 |
| 32 | 2027-05 | 5316.00 | 1976.49 | 3339.50 | 629138.88 |
| 33 | 2027-06 | 5316.00 | 1966.06 | 3349.94 | 625788.95 |
| 34 | 2027-07 | 5316.00 | 1955.59 | 3360.41 | 622428.54 |
| 35 | 2027-08 | 5316.00 | 1945.09 | 3370.91 | 619057.63 |
| 36 | 2027-09 | 5316.00 | 1934.56 | 3381.44 | 615676.19 |
| 37 | 2027-10 | 5316.00 | 1923.99 | 3392.01 | 612284.19 |
| 38 | 2027-11 | 5316.00 | 1913.39 | 3402.61 | 608881.58 |
| 39 | 2027-12 | 5316.00 | 1902.75 | 3413.24 | 605468.34 |
| 40 | 2028-01 | 5316.00 | 1892.09 | 3423.91 | 602044.43 |
| 41 | 2028-02 | 5316.00 | 1881.39 | 3434.61 | 598609.82 |
| 42 | 2028-03 | 5316.00 | 1870.66 | 3445.34 | 595164.48 |
| 43 | 2028-04 | 5316.00 | 1859.89 | 3456.11 | 591708.37 |
| 44 | 2028-05 | 5316.00 | 1849.09 | 3466.91 | 588241.47 |
| 45 | 2028-06 | 5316.00 | 1838.25 | 3477.74 | 584763.72 |
| 46 | 2028-07 | 5316.00 | 1827.39 | 3488.61 | 581275.12 |
| 47 | 2028-08 | 5316.00 | 1816.48 | 3499.51 | 577775.60 |
| 48 | 2028-09 | 5316.00 | 1805.55 | 3510.45 | 574265.16 |
| 49 | 2028-10 | 5316.00 | 1794.58 | 3521.42 | 570743.74 |
| 50 | 2028-11 | 5316.00 | 1783.57 | 3532.42 | 567211.32 |
| 51 | 2028-12 | 5316.00 | 1772.54 | 3543.46 | 563667.86 |
| 52 | 2029-01 | 5316.00 | 1761.46 | 3554.53 | 560113.32 |
| 53 | 2029-02 | 5316.00 | 1750.35 | 3565.64 | 556547.68 |
| 54 | 2029-03 | 5316.00 | 1739.21 | 3576.78 | 552970.90 |
| 55 | 2029-04 | 5316.00 | 1728.03 | 3587.96 | 549382.93 |
| 56 | 2029-05 | 5316.00 | 1716.82 | 3599.17 | 545783.76 |
| 57 | 2029-06 | 5316.00 | 1705.57 | 3610.42 | 542173.34 |
| 58 | 2029-07 | 5316.00 | 1694.29 | 3621.70 | 538551.63 |
| 59 | 2029-08 | 5316.00 | 1682.97 | 3633.02 | 534918.61 |
| 60 | 2029-09 | 5316.00 | 1671.62 | 3644.38 | 531274.24 |
| 61 | 2029-10 | 5316.00 | 1660.23 | 3655.76 | 527618.47 |
| 62 | 2029-11 | 5316.00 | 1648.81 | 3667.19 | 523951.28 |
| 63 | 2029-12 | 5316.00 | 1637.35 | 3678.65 | 520272.64 |
| 64 | 2030-01 | 5316.00 | 1625.85 | 3690.14 | 516582.49 |
| 65 | 2030-02 | 5316.00 | 1614.32 | 3701.68 | 512880.82 |
| 66 | 2030-03 | 5316.00 | 1602.75 | 3713.24 | 509167.57 |
| 67 | 2030-04 | 5316.00 | 1591.15 | 3724.85 | 505442.72 |
| 68 | 2030-05 | 5316.00 | 1579.51 | 3736.49 | 501706.24 |
| 69 | 2030-06 | 5316.00 | 1567.83 | 3748.16 | 497958.07 |
| 70 | 2030-07 | 5316.00 | 1556.12 | 3759.88 | 494198.20 |
| 71 | 2030-08 | 5316.00 | 1544.37 | 3771.63 | 490426.57 |
| 72 | 2030-09 | 5316.00 | 1532.58 | 3783.41 | 486643.16 |
| 73 | 2030-10 | 5316.00 | 1520.76 | 3795.24 | 482847.92 |
| 74 | 2030-11 | 5316.00 | 1508.90 | 3807.10 | 479040.82 |
| 75 | 2030-12 | 5316.00 | 1497.00 | 3818.99 | 475221.83 |
| 76 | 2031-01 | 5316.00 | 1485.07 | 3830.93 | 471390.90 |
| 77 | 2031-02 | 5316.00 | 1473.10 | 3842.90 | 467548.00 |
| 78 | 2031-03 | 5316.00 | 1461.09 | 3854.91 | 463693.09 |
| 79 | 2031-04 | 5316.00 | 1449.04 | 3866.96 | 459826.14 |
| 80 | 2031-05 | 5316.00 | 1436.96 | 3879.04 | 455947.10 |
| 81 | 2031-06 | 5316.00 | 1424.83 | 3891.16 | 452055.94 |
| 82 | 2031-07 | 5316.00 | 1412.67 | 3903.32 | 448152.62 |
| 83 | 2031-08 | 5316.00 | 1400.48 | 3915.52 | 444237.10 |
| 84 | 2031-09 | 5316.00 | 1388.24 | 3927.76 | 440309.34 |
| 85 | 2031-10 | 5316.00 | 1375.97 | 3940.03 | 436369.31 |
| 86 | 2031-11 | 5316.00 | 1363.65 | 3952.34 | 432416.97 |
| 87 | 2031-12 | 5316.00 | 1351.30 | 3964.69 | 428452.28 |
| 88 | 2032-01 | 5316.00 | 1338.91 | 3977.08 | 424475.20 |
| 89 | 2032-02 | 5316.00 | 1326.48 | 3989.51 | 420485.69 |
| 90 | 2032-03 | 5316.00 | 1314.02 | 4001.98 | 416483.71 |
| 91 | 2032-04 | 5316.00 | 1301.51 | 4014.48 | 412469.22 |
| 92 | 2032-05 | 5316.00 | 1288.97 | 4027.03 | 408442.19 |
| 93 | 2032-06 | 5316.00 | 1276.38 | 4039.61 | 404402.58 |
| 94 | 2032-07 | 5316.00 | 1263.76 | 4052.24 | 400350.34 |
| 95 | 2032-08 | 5316.00 | 1251.09 | 4064.90 | 396285.44 |
| 96 | 2032-09 | 5316.00 | 1238.39 | 4077.60 | 392207.84 |
| 97 | 2032-10 | 5316.00 | 1225.65 | 4090.35 | 388117.49 |
| 98 | 2032-11 | 5316.00 | 1212.87 | 4103.13 | 384014.36 |
| 99 | 2032-12 | 5316.00 | 1200.04 | 4115.95 | 379898.41 |
| 100 | 2033-01 | 5316.00 | 1187.18 | 4128.81 | 375769.59 |
| 101 | 2033-02 | 5316.00 | 1174.28 | 4141.72 | 371627.88 |
| 102 | 2033-03 | 5316.00 | 1161.34 | 4154.66 | 367473.22 |
| 103 | 2033-04 | 5316.00 | 1148.35 | 4167.64 | 363305.58 |
| 104 | 2033-05 | 5316.00 | 1135.33 | 4180.67 | 359124.91 |
| 105 | 2033-06 | 5316.00 | 1122.27 | 4193.73 | 354931.18 |
| 106 | 2033-07 | 5316.00 | 1109.16 | 4206.84 | 350724.34 |
| 107 | 2033-08 | 5316.00 | 1096.01 | 4219.98 | 346504.36 |
| 108 | 2033-09 | 5316.00 | 1082.83 | 4233.17 | 342271.19 |
| 109 | 2033-10 | 5316.00 | 1069.60 | 4246.40 | 338024.79 |
| 110 | 2033-11 | 5316.00 | 1056.33 | 4259.67 | 333765.13 |
| 111 | 2033-12 | 5316.00 | 1043.02 | 4272.98 | 329492.15 |
| 112 | 2034-01 | 5316.00 | 1029.66 | 4286.33 | 325205.81 |
| 113 | 2034-02 | 5316.00 | 1016.27 | 4299.73 | 320906.08 |
| 114 | 2034-03 | 5316.00 | 1002.83 | 4313.16 | 316592.92 |
| 115 | 2034-04 | 5316.00 | 989.35 | 4326.64 | 312266.28 |
| 116 | 2034-05 | 5316.00 | 975.83 | 4340.16 | 307926.11 |
| 117 | 2034-06 | 5316.00 | 962.27 | 4353.73 | 303572.39 |
| 118 | 2034-07 | 5316.00 | 948.66 | 4367.33 | 299205.05 |
| 119 | 2034-08 | 5316.00 | 935.02 | 4380.98 | 294824.07 |
| 120 | 2034-09 | 5316.00 | 921.33 | 4394.67 | 290429.40 |
| 121 | 2034-10 | 5316.00 | 907.59 | 4408.40 | 286021.00 |
| 122 | 2034-11 | 5316.00 | 893.82 | 4422.18 | 281598.82 |
| 123 | 2034-12 | 5316.00 | 880.00 | 4436.00 | 277162.82 |
| 124 | 2035-01 | 5316.00 | 866.13 | 4449.86 | 272712.96 |
| 125 | 2035-02 | 5316.00 | 852.23 | 4463.77 | 268249.19 |
| 126 | 2035-03 | 5316.00 | 838.28 | 4477.72 | 263771.47 |
| 127 | 2035-04 | 5316.00 | 824.29 | 4491.71 | 259279.76 |
| 128 | 2035-05 | 5316.00 | 810.25 | 4505.75 | 254774.01 |
| 129 | 2035-06 | 5316.00 | 796.17 | 4519.83 | 250254.19 |
| 130 | 2035-07 | 5316.00 | 782.04 | 4533.95 | 245720.23 |
| 131 | 2035-08 | 5316.00 | 767.88 | 4548.12 | 241172.11 |
| 132 | 2035-09 | 5316.00 | 753.66 | 4562.33 | 236609.78 |
| 133 | 2035-10 | 5316.00 | 739.41 | 4576.59 | 232033.19 |
| 134 | 2035-11 | 5316.00 | 725.10 | 4590.89 | 227442.30 |
| 135 | 2035-12 | 5316.00 | 710.76 | 4605.24 | 222837.06 |
| 136 | 2036-01 | 5316.00 | 696.37 | 4619.63 | 218217.43 |
| 137 | 2036-02 | 5316.00 | 681.93 | 4634.07 | 213583.36 |
| 138 | 2036-03 | 5316.00 | 667.45 | 4648.55 | 208934.81 |
| 139 | 2036-04 | 5316.00 | 652.92 | 4663.07 | 204271.74 |
| 140 | 2036-05 | 5316.00 | 638.35 | 4677.65 | 199594.09 |
| 141 | 2036-06 | 5316.00 | 623.73 | 4692.26 | 194901.83 |
| 142 | 2036-07 | 5316.00 | 609.07 | 4706.93 | 190194.90 |
| 143 | 2036-08 | 5316.00 | 594.36 | 4721.64 | 185473.26 |
| 144 | 2036-09 | 5316.00 | 579.60 | 4736.39 | 180736.87 |
| 145 | 2036-10 | 5316.00 | 564.80 | 4751.19 | 175985.68 |
| 146 | 2036-11 | 5316.00 | 549.96 | 4766.04 | 171219.64 |
| 147 | 2036-12 | 5316.00 | 535.06 | 4780.93 | 166438.70 |
| 148 | 2037-01 | 5316.00 | 520.12 | 4795.88 | 161642.83 |
| 149 | 2037-02 | 5316.00 | 505.13 | 4810.86 | 156831.96 |
| 150 | 2037-03 | 5316.00 | 490.10 | 4825.90 | 152006.07 |
| 151 | 2037-04 | 5316.00 | 475.02 | 4840.98 | 147165.09 |
| 152 | 2037-05 | 5316.00 | 459.89 | 4856.11 | 142308.99 |
| 153 | 2037-06 | 5316.00 | 444.72 | 4871.28 | 137437.71 |
| 154 | 2037-07 | 5316.00 | 429.49 | 4886.50 | 132551.20 |
| 155 | 2037-08 | 5316.00 | 414.22 | 4901.77 | 127649.43 |
| 156 | 2037-09 | 5316.00 | 398.90 | 4917.09 | 122732.34 |
| 157 | 2037-10 | 5316.00 | 383.54 | 4932.46 | 117799.88 |
| 158 | 2037-11 | 5316.00 | 368.12 | 4947.87 | 112852.01 |
| 159 | 2037-12 | 5316.00 | 352.66 | 4963.33 | 107888.67 |
| 160 | 2038-01 | 5316.00 | 337.15 | 4978.84 | 102909.83 |
| 161 | 2038-02 | 5316.00 | 321.59 | 4994.40 | 97915.43 |
| 162 | 2038-03 | 5316.00 | 305.99 | 5010.01 | 92905.42 |
| 163 | 2038-04 | 5316.00 | 290.33 | 5025.67 | 87879.75 |
| 164 | 2038-05 | 5316.00 | 274.62 | 5041.37 | 82838.38 |
| 165 | 2038-06 | 5316.00 | 258.87 | 5057.13 | 77781.25 |
| 166 | 2038-07 | 5316.00 | 243.07 | 5072.93 | 72708.32 |
| 167 | 2038-08 | 5316.00 | 227.21 | 5088.78 | 67619.54 |
| 168 | 2038-09 | 5316.00 | 211.31 | 5104.68 | 62514.86 |
| 169 | 2038-10 | 5316.00 | 195.36 | 5120.64 | 57394.22 |
| 170 | 2038-11 | 5316.00 | 179.36 | 5136.64 | 52257.58 |
| 171 | 2038-12 | 5316.00 | 163.30 | 5152.69 | 47104.89 |
| 172 | 2039-01 | 5316.00 | 147.20 | 5168.79 | 41936.10 |
| 173 | 2039-02 | 5316.00 | 131.05 | 5184.95 | 36751.15 |
| 174 | 2039-03 | 5316.00 | 114.85 | 5201.15 | 31550.00 |
| 175 | 2039-04 | 5316.00 | 98.59 | 5217.40 | 26332.60 |
| 176 | 2039-05 | 5316.00 | 82.29 | 5233.71 | 21098.89 |
| 177 | 2039-06 | 5316.00 | 65.93 | 5250.06 | 15848.83 |
| 178 | 2039-07 | 5316.00 | 49.53 | 5266.47 | 10582.36 |
| 179 | 2039-08 | 5316.00 | 33.07 | 5282.93 | 5299.44 |
| 180 | 2039-09 | 5316.00 | 16.56 | 5299.44 | 0.00 |
等额本金还款方式：
贷款总额：73.1万
还款月数：15年
首月还款：6345.49元
每月递减：12.69元
利息总额：20.67万
本息合计：93.77万
节省利息：19143.35元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 6345.49 | 2284.38 | 4061.11 | 726938.89 |
| 2 | 2024-11 | 6332.80 | 2271.68 | 4061.11 | 722877.78 |
| 3 | 2024-12 | 6320.10 | 2258.99 | 4061.11 | 718816.67 |
| 4 | 2025-01 | 6307.41 | 2246.30 | 4061.11 | 714755.56 |
| 5 | 2025-02 | 6294.72 | 2233.61 | 4061.11 | 710694.44 |
| 6 | 2025-03 | 6282.03 | 2220.92 | 4061.11 | 706633.33 |
| 7 | 2025-04 | 6269.34 | 2208.23 | 4061.11 | 702572.22 |
| 8 | 2025-05 | 6256.65 | 2195.54 | 4061.11 | 698511.11 |
| 9 | 2025-06 | 6243.96 | 2182.85 | 4061.11 | 694450.00 |
| 10 | 2025-07 | 6231.27 | 2170.16 | 4061.11 | 690388.89 |
| 11 | 2025-08 | 6218.58 | 2157.47 | 4061.11 | 686327.78 |
| 12 | 2025-09 | 6205.89 | 2144.77 | 4061.11 | 682266.67 |
| 13 | 2025-10 | 6193.19 | 2132.08 | 4061.11 | 678205.56 |
| 14 | 2025-11 | 6180.50 | 2119.39 | 4061.11 | 674144.44 |
| 15 | 2025-12 | 6167.81 | 2106.70 | 4061.11 | 670083.33 |
| 16 | 2026-01 | 6155.12 | 2094.01 | 4061.11 | 666022.22 |
| 17 | 2026-02 | 6142.43 | 2081.32 | 4061.11 | 661961.11 |
| 18 | 2026-03 | 6129.74 | 2068.63 | 4061.11 | 657900.00 |
| 19 | 2026-04 | 6117.05 | 2055.94 | 4061.11 | 653838.89 |
| 20 | 2026-05 | 6104.36 | 2043.25 | 4061.11 | 649777.78 |
| 21 | 2026-06 | 6091.67 | 2030.56 | 4061.11 | 645716.67 |
| 22 | 2026-07 | 6078.98 | 2017.86 | 4061.11 | 641655.56 |
| 23 | 2026-08 | 6066.28 | 2005.17 | 4061.11 | 637594.44 |
| 24 | 2026-09 | 6053.59 | 1992.48 | 4061.11 | 633533.33 |
| 25 | 2026-10 | 6040.90 | 1979.79 | 4061.11 | 629472.22 |
| 26 | 2026-11 | 6028.21 | 1967.10 | 4061.11 | 625411.11 |
| 27 | 2026-12 | 6015.52 | 1954.41 | 4061.11 | 621350.00 |
| 28 | 2027-01 | 6002.83 | 1941.72 | 4061.11 | 617288.89 |
| 29 | 2027-02 | 5990.14 | 1929.03 | 4061.11 | 613227.78 |
| 30 | 2027-03 | 5977.45 | 1916.34 | 4061.11 | 609166.67 |
| 31 | 2027-04 | 5964.76 | 1903.65 | 4061.11 | 605105.56 |
| 32 | 2027-05 | 5952.07 | 1890.95 | 4061.11 | 601044.44 |
| 33 | 2027-06 | 5939.38 | 1878.26 | 4061.11 | 596983.33 |
| 34 | 2027-07 | 5926.68 | 1865.57 | 4061.11 | 592922.22 |
| 35 | 2027-08 | 5913.99 | 1852.88 | 4061.11 | 588861.11 |
| 36 | 2027-09 | 5901.30 | 1840.19 | 4061.11 | 584800.00 |
| 37 | 2027-10 | 5888.61 | 1827.50 | 4061.11 | 580738.89 |
| 38 | 2027-11 | 5875.92 | 1814.81 | 4061.11 | 576677.78 |
| 39 | 2027-12 | 5863.23 | 1802.12 | 4061.11 | 572616.67 |
| 40 | 2028-01 | 5850.54 | 1789.43 | 4061.11 | 568555.56 |
| 41 | 2028-02 | 5837.85 | 1776.74 | 4061.11 | 564494.44 |
| 42 | 2028-03 | 5825.16 | 1764.05 | 4061.11 | 560433.33 |
| 43 | 2028-04 | 5812.47 | 1751.35 | 4061.11 | 556372.22 |
| 44 | 2028-05 | 5799.77 | 1738.66 | 4061.11 | 552311.11 |
| 45 | 2028-06 | 5787.08 | 1725.97 | 4061.11 | 548250.00 |
| 46 | 2028-07 | 5774.39 | 1713.28 | 4061.11 | 544188.89 |
| 47 | 2028-08 | 5761.70 | 1700.59 | 4061.11 | 540127.78 |
| 48 | 2028-09 | 5749.01 | 1687.90 | 4061.11 | 536066.67 |
| 49 | 2028-10 | 5736.32 | 1675.21 | 4061.11 | 532005.56 |
| 50 | 2028-11 | 5723.63 | 1662.52 | 4061.11 | 527944.44 |
| 51 | 2028-12 | 5710.94 | 1649.83 | 4061.11 | 523883.33 |
| 52 | 2029-01 | 5698.25 | 1637.14 | 4061.11 | 519822.22 |
| 53 | 2029-02 | 5685.56 | 1624.44 | 4061.11 | 515761.11 |
| 54 | 2029-03 | 5672.86 | 1611.75 | 4061.11 | 511700.00 |
| 55 | 2029-04 | 5660.17 | 1599.06 | 4061.11 | 507638.89 |
| 56 | 2029-05 | 5647.48 | 1586.37 | 4061.11 | 503577.78 |
| 57 | 2029-06 | 5634.79 | 1573.68 | 4061.11 | 499516.67 |
| 58 | 2029-07 | 5622.10 | 1560.99 | 4061.11 | 495455.56 |
| 59 | 2029-08 | 5609.41 | 1548.30 | 4061.11 | 491394.44 |
| 60 | 2029-09 | 5596.72 | 1535.61 | 4061.11 | 487333.33 |
| 61 | 2029-10 | 5584.03 | 1522.92 | 4061.11 | 483272.22 |
| 62 | 2029-11 | 5571.34 | 1510.23 | 4061.11 | 479211.11 |
| 63 | 2029-12 | 5558.65 | 1497.53 | 4061.11 | 475150.00 |
| 64 | 2030-01 | 5545.95 | 1484.84 | 4061.11 | 471088.89 |
| 65 | 2030-02 | 5533.26 | 1472.15 | 4061.11 | 467027.78 |
| 66 | 2030-03 | 5520.57 | 1459.46 | 4061.11 | 462966.67 |
| 67 | 2030-04 | 5507.88 | 1446.77 | 4061.11 | 458905.56 |
| 68 | 2030-05 | 5495.19 | 1434.08 | 4061.11 | 454844.44 |
| 69 | 2030-06 | 5482.50 | 1421.39 | 4061.11 | 450783.33 |
| 70 | 2030-07 | 5469.81 | 1408.70 | 4061.11 | 446722.22 |
| 71 | 2030-08 | 5457.12 | 1396.01 | 4061.11 | 442661.11 |
| 72 | 2030-09 | 5444.43 | 1383.32 | 4061.11 | 438600.00 |
| 73 | 2030-10 | 5431.74 | 1370.62 | 4061.11 | 434538.89 |
| 74 | 2030-11 | 5419.05 | 1357.93 | 4061.11 | 430477.78 |
| 75 | 2030-12 | 5406.35 | 1345.24 | 4061.11 | 426416.67 |
| 76 | 2031-01 | 5393.66 | 1332.55 | 4061.11 | 422355.56 |
| 77 | 2031-02 | 5380.97 | 1319.86 | 4061.11 | 418294.44 |
| 78 | 2031-03 | 5368.28 | 1307.17 | 4061.11 | 414233.33 |
| 79 | 2031-04 | 5355.59 | 1294.48 | 4061.11 | 410172.22 |
| 80 | 2031-05 | 5342.90 | 1281.79 | 4061.11 | 406111.11 |
| 81 | 2031-06 | 5330.21 | 1269.10 | 4061.11 | 402050.00 |
| 82 | 2031-07 | 5317.52 | 1256.41 | 4061.11 | 397988.89 |
| 83 | 2031-08 | 5304.83 | 1243.72 | 4061.11 | 393927.78 |
| 84 | 2031-09 | 5292.14 | 1231.02 | 4061.11 | 389866.67 |
| 85 | 2031-10 | 5279.44 | 1218.33 | 4061.11 | 385805.56 |
| 86 | 2031-11 | 5266.75 | 1205.64 | 4061.11 | 381744.44 |
| 87 | 2031-12 | 5254.06 | 1192.95 | 4061.11 | 377683.33 |
| 88 | 2032-01 | 5241.37 | 1180.26 | 4061.11 | 373622.22 |
| 89 | 2032-02 | 5228.68 | 1167.57 | 4061.11 | 369561.11 |
| 90 | 2032-03 | 5215.99 | 1154.88 | 4061.11 | 365500.00 |
| 91 | 2032-04 | 5203.30 | 1142.19 | 4061.11 | 361438.89 |
| 92 | 2032-05 | 5190.61 | 1129.50 | 4061.11 | 357377.78 |
| 93 | 2032-06 | 5177.92 | 1116.81 | 4061.11 | 353316.67 |
| 94 | 2032-07 | 5165.23 | 1104.11 | 4061.11 | 349255.56 |
| 95 | 2032-08 | 5152.53 | 1091.42 | 4061.11 | 345194.44 |
| 96 | 2032-09 | 5139.84 | 1078.73 | 4061.11 | 341133.33 |
| 97 | 2032-10 | 5127.15 | 1066.04 | 4061.11 | 337072.22 |
| 98 | 2032-11 | 5114.46 | 1053.35 | 4061.11 | 333011.11 |
| 99 | 2032-12 | 5101.77 | 1040.66 | 4061.11 | 328950.00 |
| 100 | 2033-01 | 5089.08 | 1027.97 | 4061.11 | 324888.89 |
| 101 | 2033-02 | 5076.39 | 1015.28 | 4061.11 | 320827.78 |
| 102 | 2033-03 | 5063.70 | 1002.59 | 4061.11 | 316766.67 |
| 103 | 2033-04 | 5051.01 | 989.90 | 4061.11 | 312705.56 |
| 104 | 2033-05 | 5038.32 | 977.20 | 4061.11 | 308644.44 |
| 105 | 2033-06 | 5025.63 | 964.51 | 4061.11 | 304583.33 |
| 106 | 2033-07 | 5012.93 | 951.82 | 4061.11 | 300522.22 |
| 107 | 2033-08 | 5000.24 | 939.13 | 4061.11 | 296461.11 |
| 108 | 2033-09 | 4987.55 | 926.44 | 4061.11 | 292400.00 |
| 109 | 2033-10 | 4974.86 | 913.75 | 4061.11 | 288338.89 |
| 110 | 2033-11 | 4962.17 | 901.06 | 4061.11 | 284277.78 |
| 111 | 2033-12 | 4949.48 | 888.37 | 4061.11 | 280216.67 |
| 112 | 2034-01 | 4936.79 | 875.68 | 4061.11 | 276155.56 |
| 113 | 2034-02 | 4924.10 | 862.99 | 4061.11 | 272094.44 |
| 114 | 2034-03 | 4911.41 | 850.30 | 4061.11 | 268033.33 |
| 115 | 2034-04 | 4898.72 | 837.60 | 4061.11 | 263972.22 |
| 116 | 2034-05 | 4886.02 | 824.91 | 4061.11 | 259911.11 |
| 117 | 2034-06 | 4873.33 | 812.22 | 4061.11 | 255850.00 |
| 118 | 2034-07 | 4860.64 | 799.53 | 4061.11 | 251788.89 |
| 119 | 2034-08 | 4847.95 | 786.84 | 4061.11 | 247727.78 |
| 120 | 2034-09 | 4835.26 | 774.15 | 4061.11 | 243666.67 |
| 121 | 2034-10 | 4822.57 | 761.46 | 4061.11 | 239605.56 |
| 122 | 2034-11 | 4809.88 | 748.77 | 4061.11 | 235544.44 |
| 123 | 2034-12 | 4797.19 | 736.08 | 4061.11 | 231483.33 |
| 124 | 2035-01 | 4784.50 | 723.39 | 4061.11 | 227422.22 |
| 125 | 2035-02 | 4771.81 | 710.69 | 4061.11 | 223361.11 |
| 126 | 2035-03 | 4759.11 | 698.00 | 4061.11 | 219300.00 |
| 127 | 2035-04 | 4746.42 | 685.31 | 4061.11 | 215238.89 |
| 128 | 2035-05 | 4733.73 | 672.62 | 4061.11 | 211177.78 |
| 129 | 2035-06 | 4721.04 | 659.93 | 4061.11 | 207116.67 |
| 130 | 2035-07 | 4708.35 | 647.24 | 4061.11 | 203055.56 |
| 131 | 2035-08 | 4695.66 | 634.55 | 4061.11 | 198994.44 |
| 132 | 2035-09 | 4682.97 | 621.86 | 4061.11 | 194933.33 |
| 133 | 2035-10 | 4670.28 | 609.17 | 4061.11 | 190872.22 |
| 134 | 2035-11 | 4657.59 | 596.48 | 4061.11 | 186811.11 |
| 135 | 2035-12 | 4644.90 | 583.78 | 4061.11 | 182750.00 |
| 136 | 2036-01 | 4632.20 | 571.09 | 4061.11 | 178688.89 |
| 137 | 2036-02 | 4619.51 | 558.40 | 4061.11 | 174627.78 |
| 138 | 2036-03 | 4606.82 | 545.71 | 4061.11 | 170566.67 |
| 139 | 2036-04 | 4594.13 | 533.02 | 4061.11 | 166505.56 |
| 140 | 2036-05 | 4581.44 | 520.33 | 4061.11 | 162444.44 |
| 141 | 2036-06 | 4568.75 | 507.64 | 4061.11 | 158383.33 |
| 142 | 2036-07 | 4556.06 | 494.95 | 4061.11 | 154322.22 |
| 143 | 2036-08 | 4543.37 | 482.26 | 4061.11 | 150261.11 |
| 144 | 2036-09 | 4530.68 | 469.57 | 4061.11 | 146200.00 |
| 145 | 2036-10 | 4517.99 | 456.87 | 4061.11 | 142138.89 |
| 146 | 2036-11 | 4505.30 | 444.18 | 4061.11 | 138077.78 |
| 147 | 2036-12 | 4492.60 | 431.49 | 4061.11 | 134016.67 |
| 148 | 2037-01 | 4479.91 | 418.80 | 4061.11 | 129955.56 |
| 149 | 2037-02 | 4467.22 | 406.11 | 4061.11 | 125894.44 |
| 150 | 2037-03 | 4454.53 | 393.42 | 4061.11 | 121833.33 |
| 151 | 2037-04 | 4441.84 | 380.73 | 4061.11 | 117772.22 |
| 152 | 2037-05 | 4429.15 | 368.04 | 4061.11 | 113711.11 |
| 153 | 2037-06 | 4416.46 | 355.35 | 4061.11 | 109650.00 |
| 154 | 2037-07 | 4403.77 | 342.66 | 4061.11 | 105588.89 |
| 155 | 2037-08 | 4391.08 | 329.97 | 4061.11 | 101527.78 |
| 156 | 2037-09 | 4378.39 | 317.27 | 4061.11 | 97466.67 |
| 157 | 2037-10 | 4365.69 | 304.58 | 4061.11 | 93405.56 |
| 158 | 2037-11 | 4353.00 | 291.89 | 4061.11 | 89344.44 |
| 159 | 2037-12 | 4340.31 | 279.20 | 4061.11 | 85283.33 |
| 160 | 2038-01 | 4327.62 | 266.51 | 4061.11 | 81222.22 |
| 161 | 2038-02 | 4314.93 | 253.82 | 4061.11 | 77161.11 |
| 162 | 2038-03 | 4302.24 | 241.13 | 4061.11 | 73100.00 |
| 163 | 2038-04 | 4289.55 | 228.44 | 4061.11 | 69038.89 |
| 164 | 2038-05 | 4276.86 | 215.75 | 4061.11 | 64977.78 |
| 165 | 2038-06 | 4264.17 | 203.06 | 4061.11 | 60916.67 |
| 166 | 2038-07 | 4251.48 | 190.36 | 4061.11 | 56855.56 |
| 167 | 2038-08 | 4238.78 | 177.67 | 4061.11 | 52794.44 |
| 168 | 2038-09 | 4226.09 | 164.98 | 4061.11 | 48733.33 |
| 169 | 2038-10 | 4213.40 | 152.29 | 4061.11 | 44672.22 |
| 170 | 2038-11 | 4200.71 | 139.60 | 4061.11 | 40611.11 |
| 171 | 2038-12 | 4188.02 | 126.91 | 4061.11 | 36550.00 |
| 172 | 2039-01 | 4175.33 | 114.22 | 4061.11 | 32488.89 |
| 173 | 2039-02 | 4162.64 | 101.53 | 4061.11 | 28427.78 |
| 174 | 2039-03 | 4149.95 | 88.84 | 4061.11 | 24366.67 |
| 175 | 2039-04 | 4137.26 | 76.15 | 4061.11 | 20305.56 |
| 176 | 2039-05 | 4124.57 | 63.45 | 4061.11 | 16244.44 |
| 177 | 2039-06 | 4111.88 | 50.76 | 4061.11 | 12183.33 |
| 178 | 2039-07 | 4099.18 | 38.07 | 4061.11 | 8122.22 |
| 179 | 2039-08 | 4086.49 | 25.38 | 4061.11 | 4061.11 |
| 180 | 2039-09 | 4073.80 | 12.69 | 4061.11 | 0.00 |