贷款45.44万（公积金贷款）房贷，还款14年3个月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：45.44万
还款月数：14年3个月
每月还款：3290.4元
利息总额：10.83万
本息合计：56.27万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 3290.40 | 1173.76 | 2116.64 | 452243.36 |
| 2 | 2024-08 | 3290.40 | 1168.30 | 2122.11 | 450121.25 |
| 3 | 2024-09 | 3290.40 | 1162.81 | 2127.59 | 447993.66 |
| 4 | 2024-10 | 3290.40 | 1157.32 | 2133.09 | 445860.58 |
| 5 | 2024-11 | 3290.40 | 1151.81 | 2138.60 | 443721.98 |
| 6 | 2024-12 | 3290.40 | 1146.28 | 2144.12 | 441577.86 |
| 7 | 2025-01 | 3290.40 | 1140.74 | 2149.66 | 439428.20 |
| 8 | 2025-02 | 3290.40 | 1135.19 | 2155.21 | 437272.99 |
| 9 | 2025-03 | 3290.40 | 1129.62 | 2160.78 | 435112.21 |
| 10 | 2025-04 | 3290.40 | 1124.04 | 2166.36 | 432945.85 |
| 11 | 2025-05 | 3290.40 | 1118.44 | 2171.96 | 430773.89 |
| 12 | 2025-06 | 3290.40 | 1112.83 | 2177.57 | 428596.32 |
| 13 | 2025-07 | 3290.40 | 1107.21 | 2183.20 | 426413.12 |
| 14 | 2025-08 | 3290.40 | 1101.57 | 2188.84 | 424224.29 |
| 15 | 2025-09 | 3290.40 | 1095.91 | 2194.49 | 422029.80 |
| 16 | 2025-10 | 3290.40 | 1090.24 | 2200.16 | 419829.64 |
| 17 | 2025-11 | 3290.40 | 1084.56 | 2205.84 | 417623.80 |
| 18 | 2025-12 | 3290.40 | 1078.86 | 2211.54 | 415412.26 |
| 19 | 2026-01 | 3290.40 | 1073.15 | 2217.25 | 413195.00 |
| 20 | 2026-02 | 3290.40 | 1067.42 | 2222.98 | 410972.02 |
| 21 | 2026-03 | 3290.40 | 1061.68 | 2228.72 | 408743.30 |
| 22 | 2026-04 | 3290.40 | 1055.92 | 2234.48 | 406508.81 |
| 23 | 2026-05 | 3290.40 | 1050.15 | 2240.25 | 404268.56 |
| 24 | 2026-06 | 3290.40 | 1044.36 | 2246.04 | 402022.52 |
| 25 | 2026-07 | 3290.40 | 1038.56 | 2251.84 | 399770.67 |
| 26 | 2026-08 | 3290.40 | 1032.74 | 2257.66 | 397513.01 |
| 27 | 2026-09 | 3290.40 | 1026.91 | 2263.49 | 395249.52 |
| 28 | 2026-10 | 3290.40 | 1021.06 | 2269.34 | 392980.18 |
| 29 | 2026-11 | 3290.40 | 1015.20 | 2275.20 | 390704.97 |
| 30 | 2026-12 | 3290.40 | 1009.32 | 2281.08 | 388423.89 |
| 31 | 2027-01 | 3290.40 | 1003.43 | 2286.97 | 386136.92 |
| 32 | 2027-02 | 3290.40 | 997.52 | 2292.88 | 383844.04 |
| 33 | 2027-03 | 3290.40 | 991.60 | 2298.81 | 381545.23 |
| 34 | 2027-04 | 3290.40 | 985.66 | 2304.74 | 379240.49 |
| 35 | 2027-05 | 3290.40 | 979.70 | 2310.70 | 376929.79 |
| 36 | 2027-06 | 3290.40 | 973.74 | 2316.67 | 374613.12 |
| 37 | 2027-07 | 3290.40 | 967.75 | 2322.65 | 372290.47 |
| 38 | 2027-08 | 3290.40 | 961.75 | 2328.65 | 369961.82 |
| 39 | 2027-09 | 3290.40 | 955.73 | 2334.67 | 367627.15 |
| 40 | 2027-10 | 3290.40 | 949.70 | 2340.70 | 365286.45 |
| 41 | 2027-11 | 3290.40 | 943.66 | 2346.75 | 362939.71 |
| 42 | 2027-12 | 3290.40 | 937.59 | 2352.81 | 360586.90 |
| 43 | 2028-01 | 3290.40 | 931.52 | 2358.89 | 358228.01 |
| 44 | 2028-02 | 3290.40 | 925.42 | 2364.98 | 355863.03 |
| 45 | 2028-03 | 3290.40 | 919.31 | 2371.09 | 353491.94 |
| 46 | 2028-04 | 3290.40 | 913.19 | 2377.21 | 351114.73 |
| 47 | 2028-05 | 3290.40 | 907.05 | 2383.36 | 348731.37 |
| 48 | 2028-06 | 3290.40 | 900.89 | 2389.51 | 346341.86 |
| 49 | 2028-07 | 3290.40 | 894.72 | 2395.69 | 343946.17 |
| 50 | 2028-08 | 3290.40 | 888.53 | 2401.87 | 341544.30 |
| 51 | 2028-09 | 3290.40 | 882.32 | 2408.08 | 339136.22 |
| 52 | 2028-10 | 3290.40 | 876.10 | 2414.30 | 336721.92 |
| 53 | 2028-11 | 3290.40 | 869.86 | 2420.54 | 334301.38 |
| 54 | 2028-12 | 3290.40 | 863.61 | 2426.79 | 331874.59 |
| 55 | 2029-01 | 3290.40 | 857.34 | 2433.06 | 329441.53 |
| 56 | 2029-02 | 3290.40 | 851.06 | 2439.35 | 327002.18 |
| 57 | 2029-03 | 3290.40 | 844.76 | 2445.65 | 324556.54 |
| 58 | 2029-04 | 3290.40 | 838.44 | 2451.96 | 322104.57 |
| 59 | 2029-05 | 3290.40 | 832.10 | 2458.30 | 319646.27 |
| 60 | 2029-06 | 3290.40 | 825.75 | 2464.65 | 317181.62 |
| 61 | 2029-07 | 3290.40 | 819.39 | 2471.02 | 314710.61 |
| 62 | 2029-08 | 3290.40 | 813.00 | 2477.40 | 312233.21 |
| 63 | 2029-09 | 3290.40 | 806.60 | 2483.80 | 309749.41 |
| 64 | 2029-10 | 3290.40 | 800.19 | 2490.22 | 307259.19 |
| 65 | 2029-11 | 3290.40 | 793.75 | 2496.65 | 304762.54 |
| 66 | 2029-12 | 3290.40 | 787.30 | 2503.10 | 302259.44 |
| 67 | 2030-01 | 3290.40 | 780.84 | 2509.57 | 299749.88 |
| 68 | 2030-02 | 3290.40 | 774.35 | 2516.05 | 297233.83 |
| 69 | 2030-03 | 3290.40 | 767.85 | 2522.55 | 294711.28 |
| 70 | 2030-04 | 3290.40 | 761.34 | 2529.06 | 292182.22 |
| 71 | 2030-05 | 3290.40 | 754.80 | 2535.60 | 289646.62 |
| 72 | 2030-06 | 3290.40 | 748.25 | 2542.15 | 287104.47 |
| 73 | 2030-07 | 3290.40 | 741.69 | 2548.72 | 284555.75 |
| 74 | 2030-08 | 3290.40 | 735.10 | 2555.30 | 282000.45 |
| 75 | 2030-09 | 3290.40 | 728.50 | 2561.90 | 279438.55 |
| 76 | 2030-10 | 3290.40 | 721.88 | 2568.52 | 276870.03 |
| 77 | 2030-11 | 3290.40 | 715.25 | 2575.15 | 274294.88 |
| 78 | 2030-12 | 3290.40 | 708.60 | 2581.81 | 271713.07 |
| 79 | 2031-01 | 3290.40 | 701.93 | 2588.48 | 269124.59 |
| 80 | 2031-02 | 3290.40 | 695.24 | 2595.16 | 266529.43 |
| 81 | 2031-03 | 3290.40 | 688.53 | 2601.87 | 263927.56 |
| 82 | 2031-04 | 3290.40 | 681.81 | 2608.59 | 261318.97 |
| 83 | 2031-05 | 3290.40 | 675.07 | 2615.33 | 258703.64 |
| 84 | 2031-06 | 3290.40 | 668.32 | 2622.08 | 256081.56 |
| 85 | 2031-07 | 3290.40 | 661.54 | 2628.86 | 253452.70 |
| 86 | 2031-08 | 3290.40 | 654.75 | 2635.65 | 250817.05 |
| 87 | 2031-09 | 3290.40 | 647.94 | 2642.46 | 248174.59 |
| 88 | 2031-10 | 3290.40 | 641.12 | 2649.28 | 245525.31 |
| 89 | 2031-11 | 3290.40 | 634.27 | 2656.13 | 242869.18 |
| 90 | 2031-12 | 3290.40 | 627.41 | 2662.99 | 240206.19 |
| 91 | 2032-01 | 3290.40 | 620.53 | 2669.87 | 237536.32 |
| 92 | 2032-02 | 3290.40 | 613.64 | 2676.77 | 234859.55 |
| 93 | 2032-03 | 3290.40 | 606.72 | 2683.68 | 232175.87 |
| 94 | 2032-04 | 3290.40 | 599.79 | 2690.61 | 229485.26 |
| 95 | 2032-05 | 3290.40 | 592.84 | 2697.57 | 226787.69 |
| 96 | 2032-06 | 3290.40 | 585.87 | 2704.53 | 224083.16 |
| 97 | 2032-07 | 3290.40 | 578.88 | 2711.52 | 221371.64 |
| 98 | 2032-08 | 3290.40 | 571.88 | 2718.53 | 218653.11 |
| 99 | 2032-09 | 3290.40 | 564.85 | 2725.55 | 215927.56 |
| 100 | 2032-10 | 3290.40 | 557.81 | 2732.59 | 213194.97 |
| 101 | 2032-11 | 3290.40 | 550.75 | 2739.65 | 210455.32 |
| 102 | 2032-12 | 3290.40 | 543.68 | 2746.73 | 207708.60 |
| 103 | 2033-01 | 3290.40 | 536.58 | 2753.82 | 204954.78 |
| 104 | 2033-02 | 3290.40 | 529.47 | 2760.94 | 202193.84 |
| 105 | 2033-03 | 3290.40 | 522.33 | 2768.07 | 199425.77 |
| 106 | 2033-04 | 3290.40 | 515.18 | 2775.22 | 196650.55 |
| 107 | 2033-05 | 3290.40 | 508.01 | 2782.39 | 193868.16 |
| 108 | 2033-06 | 3290.40 | 500.83 | 2789.58 | 191078.59 |
| 109 | 2033-07 | 3290.40 | 493.62 | 2796.78 | 188281.81 |
| 110 | 2033-08 | 3290.40 | 486.39 | 2804.01 | 185477.80 |
| 111 | 2033-09 | 3290.40 | 479.15 | 2811.25 | 182666.55 |
| 112 | 2033-10 | 3290.40 | 471.89 | 2818.51 | 179848.03 |
| 113 | 2033-11 | 3290.40 | 464.61 | 2825.79 | 177022.24 |
| 114 | 2033-12 | 3290.40 | 457.31 | 2833.09 | 174189.14 |
| 115 | 2034-01 | 3290.40 | 449.99 | 2840.41 | 171348.73 |
| 116 | 2034-02 | 3290.40 | 442.65 | 2847.75 | 168500.98 |
| 117 | 2034-03 | 3290.40 | 435.29 | 2855.11 | 165645.87 |
| 118 | 2034-04 | 3290.40 | 427.92 | 2862.48 | 162783.38 |
| 119 | 2034-05 | 3290.40 | 420.52 | 2869.88 | 159913.51 |
| 120 | 2034-06 | 3290.40 | 413.11 | 2877.29 | 157036.21 |
| 121 | 2034-07 | 3290.40 | 405.68 | 2884.73 | 154151.49 |
| 122 | 2034-08 | 3290.40 | 398.22 | 2892.18 | 151259.31 |
| 123 | 2034-09 | 3290.40 | 390.75 | 2899.65 | 148359.66 |
| 124 | 2034-10 | 3290.40 | 383.26 | 2907.14 | 145452.52 |
| 125 | 2034-11 | 3290.40 | 375.75 | 2914.65 | 142537.87 |
| 126 | 2034-12 | 3290.40 | 368.22 | 2922.18 | 139615.69 |
| 127 | 2035-01 | 3290.40 | 360.67 | 2929.73 | 136685.96 |
| 128 | 2035-02 | 3290.40 | 353.11 | 2937.30 | 133748.67 |
| 129 | 2035-03 | 3290.40 | 345.52 | 2944.88 | 130803.78 |
| 130 | 2035-04 | 3290.40 | 337.91 | 2952.49 | 127851.29 |
| 131 | 2035-05 | 3290.40 | 330.28 | 2960.12 | 124891.17 |
| 132 | 2035-06 | 3290.40 | 322.64 | 2967.77 | 121923.40 |
| 133 | 2035-07 | 3290.40 | 314.97 | 2975.43 | 118947.97 |
| 134 | 2035-08 | 3290.40 | 307.28 | 2983.12 | 115964.85 |
| 135 | 2035-09 | 3290.40 | 299.58 | 2990.83 | 112974.02 |
| 136 | 2035-10 | 3290.40 | 291.85 | 2998.55 | 109975.47 |
| 137 | 2035-11 | 3290.40 | 284.10 | 3006.30 | 106969.17 |
| 138 | 2035-12 | 3290.40 | 276.34 | 3014.07 | 103955.10 |
| 139 | 2036-01 | 3290.40 | 268.55 | 3021.85 | 100933.25 |
| 140 | 2036-02 | 3290.40 | 260.74 | 3029.66 | 97903.59 |
| 141 | 2036-03 | 3290.40 | 252.92 | 3037.48 | 94866.11 |
| 142 | 2036-04 | 3290.40 | 245.07 | 3045.33 | 91820.78 |
| 143 | 2036-05 | 3290.40 | 237.20 | 3053.20 | 88767.58 |
| 144 | 2036-06 | 3290.40 | 229.32 | 3061.09 | 85706.49 |
| 145 | 2036-07 | 3290.40 | 221.41 | 3068.99 | 82637.50 |
| 146 | 2036-08 | 3290.40 | 213.48 | 3076.92 | 79560.58 |
| 147 | 2036-09 | 3290.40 | 205.53 | 3084.87 | 76475.71 |
| 148 | 2036-10 | 3290.40 | 197.56 | 3092.84 | 73382.87 |
| 149 | 2036-11 | 3290.40 | 189.57 | 3100.83 | 70282.04 |
| 150 | 2036-12 | 3290.40 | 181.56 | 3108.84 | 67173.20 |
| 151 | 2037-01 | 3290.40 | 173.53 | 3116.87 | 64056.32 |
| 152 | 2037-02 | 3290.40 | 165.48 | 3124.92 | 60931.40 |
| 153 | 2037-03 | 3290.40 | 157.41 | 3133.00 | 57798.40 |
| 154 | 2037-04 | 3290.40 | 149.31 | 3141.09 | 54657.32 |
| 155 | 2037-05 | 3290.40 | 141.20 | 3149.20 | 51508.11 |
| 156 | 2037-06 | 3290.40 | 133.06 | 3157.34 | 48350.77 |
| 157 | 2037-07 | 3290.40 | 124.91 | 3165.50 | 45185.27 |
| 158 | 2037-08 | 3290.40 | 116.73 | 3173.67 | 42011.60 |
| 159 | 2037-09 | 3290.40 | 108.53 | 3181.87 | 38829.73 |
| 160 | 2037-10 | 3290.40 | 100.31 | 3190.09 | 35639.64 |
| 161 | 2037-11 | 3290.40 | 92.07 | 3198.33 | 32441.30 |
| 162 | 2037-12 | 3290.40 | 83.81 | 3206.60 | 29234.71 |
| 163 | 2038-01 | 3290.40 | 75.52 | 3214.88 | 26019.83 |
| 164 | 2038-02 | 3290.40 | 67.22 | 3223.18 | 22796.64 |
| 165 | 2038-03 | 3290.40 | 58.89 | 3231.51 | 19565.13 |
| 166 | 2038-04 | 3290.40 | 50.54 | 3239.86 | 16325.27 |
| 167 | 2038-05 | 3290.40 | 42.17 | 3248.23 | 13077.04 |
| 168 | 2038-06 | 3290.40 | 33.78 | 3256.62 | 9820.42 |
| 169 | 2038-07 | 3290.40 | 25.37 | 3265.03 | 6555.39 |
| 170 | 2038-08 | 3290.40 | 16.93 | 3273.47 | 3281.92 |
| 171 | 2038-09 | 3290.40 | 8.48 | 3281.92 | 0.00 |
等额本金还款方式：
贷款总额：45.44万
还款月数：14年3个月
首月还款：3830.84元
每月递减：6.86元
利息总额：10.09万
本息合计：55.53万
节省利息：7355.16元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 3830.84 | 1173.76 | 2657.08 | 451702.92 |
| 2 | 2024-08 | 3823.98 | 1166.90 | 2657.08 | 449045.85 |
| 3 | 2024-09 | 3817.11 | 1160.04 | 2657.08 | 446388.77 |
| 4 | 2024-10 | 3810.25 | 1153.17 | 2657.08 | 443731.70 |
| 5 | 2024-11 | 3803.38 | 1146.31 | 2657.08 | 441074.62 |
| 6 | 2024-12 | 3796.52 | 1139.44 | 2657.08 | 438417.54 |
| 7 | 2025-01 | 3789.65 | 1132.58 | 2657.08 | 435760.47 |
| 8 | 2025-02 | 3782.79 | 1125.71 | 2657.08 | 433103.39 |
| 9 | 2025-03 | 3775.93 | 1118.85 | 2657.08 | 430446.32 |
| 10 | 2025-04 | 3769.06 | 1111.99 | 2657.08 | 427789.24 |
| 11 | 2025-05 | 3762.20 | 1105.12 | 2657.08 | 425132.16 |
| 12 | 2025-06 | 3755.33 | 1098.26 | 2657.08 | 422475.09 |
| 13 | 2025-07 | 3748.47 | 1091.39 | 2657.08 | 419818.01 |
| 14 | 2025-08 | 3741.61 | 1084.53 | 2657.08 | 417160.94 |
| 15 | 2025-09 | 3734.74 | 1077.67 | 2657.08 | 414503.86 |
| 16 | 2025-10 | 3727.88 | 1070.80 | 2657.08 | 411846.78 |
| 17 | 2025-11 | 3721.01 | 1063.94 | 2657.08 | 409189.71 |
| 18 | 2025-12 | 3714.15 | 1057.07 | 2657.08 | 406532.63 |
| 19 | 2026-01 | 3707.29 | 1050.21 | 2657.08 | 403875.56 |
| 20 | 2026-02 | 3700.42 | 1043.35 | 2657.08 | 401218.48 |
| 21 | 2026-03 | 3693.56 | 1036.48 | 2657.08 | 398561.40 |
| 22 | 2026-04 | 3686.69 | 1029.62 | 2657.08 | 395904.33 |
| 23 | 2026-05 | 3679.83 | 1022.75 | 2657.08 | 393247.25 |
| 24 | 2026-06 | 3672.96 | 1015.89 | 2657.08 | 390590.18 |
| 25 | 2026-07 | 3666.10 | 1009.02 | 2657.08 | 387933.10 |
| 26 | 2026-08 | 3659.24 | 1002.16 | 2657.08 | 385276.02 |
| 27 | 2026-09 | 3652.37 | 995.30 | 2657.08 | 382618.95 |
| 28 | 2026-10 | 3645.51 | 988.43 | 2657.08 | 379961.87 |
| 29 | 2026-11 | 3638.64 | 981.57 | 2657.08 | 377304.80 |
| 30 | 2026-12 | 3631.78 | 974.70 | 2657.08 | 374647.72 |
| 31 | 2027-01 | 3624.92 | 967.84 | 2657.08 | 371990.64 |
| 32 | 2027-02 | 3618.05 | 960.98 | 2657.08 | 369333.57 |
| 33 | 2027-03 | 3611.19 | 954.11 | 2657.08 | 366676.49 |
| 34 | 2027-04 | 3604.32 | 947.25 | 2657.08 | 364019.42 |
| 35 | 2027-05 | 3597.46 | 940.38 | 2657.08 | 361362.34 |
| 36 | 2027-06 | 3590.60 | 933.52 | 2657.08 | 358705.26 |
| 37 | 2027-07 | 3583.73 | 926.66 | 2657.08 | 356048.19 |
| 38 | 2027-08 | 3576.87 | 919.79 | 2657.08 | 353391.11 |
| 39 | 2027-09 | 3570.00 | 912.93 | 2657.08 | 350734.04 |
| 40 | 2027-10 | 3563.14 | 906.06 | 2657.08 | 348076.96 |
| 41 | 2027-11 | 3556.27 | 899.20 | 2657.08 | 345419.88 |
| 42 | 2027-12 | 3549.41 | 892.33 | 2657.08 | 342762.81 |
| 43 | 2028-01 | 3542.55 | 885.47 | 2657.08 | 340105.73 |
| 44 | 2028-02 | 3535.68 | 878.61 | 2657.08 | 337448.65 |
| 45 | 2028-03 | 3528.82 | 871.74 | 2657.08 | 334791.58 |
| 46 | 2028-04 | 3521.95 | 864.88 | 2657.08 | 332134.50 |
| 47 | 2028-05 | 3515.09 | 858.01 | 2657.08 | 329477.43 |
| 48 | 2028-06 | 3508.23 | 851.15 | 2657.08 | 326820.35 |
| 49 | 2028-07 | 3501.36 | 844.29 | 2657.08 | 324163.27 |
| 50 | 2028-08 | 3494.50 | 837.42 | 2657.08 | 321506.20 |
| 51 | 2028-09 | 3487.63 | 830.56 | 2657.08 | 318849.12 |
| 52 | 2028-10 | 3480.77 | 823.69 | 2657.08 | 316192.05 |
| 53 | 2028-11 | 3473.91 | 816.83 | 2657.08 | 313534.97 |
| 54 | 2028-12 | 3467.04 | 809.97 | 2657.08 | 310877.89 |
| 55 | 2029-01 | 3460.18 | 803.10 | 2657.08 | 308220.82 |
| 56 | 2029-02 | 3453.31 | 796.24 | 2657.08 | 305563.74 |
| 57 | 2029-03 | 3446.45 | 789.37 | 2657.08 | 302906.67 |
| 58 | 2029-04 | 3439.58 | 782.51 | 2657.08 | 300249.59 |
| 59 | 2029-05 | 3432.72 | 775.64 | 2657.08 | 297592.51 |
| 60 | 2029-06 | 3425.86 | 768.78 | 2657.08 | 294935.44 |
| 61 | 2029-07 | 3418.99 | 761.92 | 2657.08 | 292278.36 |
| 62 | 2029-08 | 3412.13 | 755.05 | 2657.08 | 289621.29 |
| 63 | 2029-09 | 3405.26 | 748.19 | 2657.08 | 286964.21 |
| 64 | 2029-10 | 3398.40 | 741.32 | 2657.08 | 284307.13 |
| 65 | 2029-11 | 3391.54 | 734.46 | 2657.08 | 281650.06 |
| 66 | 2029-12 | 3384.67 | 727.60 | 2657.08 | 278992.98 |
| 67 | 2030-01 | 3377.81 | 720.73 | 2657.08 | 276335.91 |
| 68 | 2030-02 | 3370.94 | 713.87 | 2657.08 | 273678.83 |
| 69 | 2030-03 | 3364.08 | 707.00 | 2657.08 | 271021.75 |
| 70 | 2030-04 | 3357.22 | 700.14 | 2657.08 | 268364.68 |
| 71 | 2030-05 | 3350.35 | 693.28 | 2657.08 | 265707.60 |
| 72 | 2030-06 | 3343.49 | 686.41 | 2657.08 | 263050.53 |
| 73 | 2030-07 | 3336.62 | 679.55 | 2657.08 | 260393.45 |
| 74 | 2030-08 | 3329.76 | 672.68 | 2657.08 | 257736.37 |
| 75 | 2030-09 | 3322.89 | 665.82 | 2657.08 | 255079.30 |
| 76 | 2030-10 | 3316.03 | 658.95 | 2657.08 | 252422.22 |
| 77 | 2030-11 | 3309.17 | 652.09 | 2657.08 | 249765.15 |
| 78 | 2030-12 | 3302.30 | 645.23 | 2657.08 | 247108.07 |
| 79 | 2031-01 | 3295.44 | 638.36 | 2657.08 | 244450.99 |
| 80 | 2031-02 | 3288.57 | 631.50 | 2657.08 | 241793.92 |
| 81 | 2031-03 | 3281.71 | 624.63 | 2657.08 | 239136.84 |
| 82 | 2031-04 | 3274.85 | 617.77 | 2657.08 | 236479.77 |
| 83 | 2031-05 | 3267.98 | 610.91 | 2657.08 | 233822.69 |
| 84 | 2031-06 | 3261.12 | 604.04 | 2657.08 | 231165.61 |
| 85 | 2031-07 | 3254.25 | 597.18 | 2657.08 | 228508.54 |
| 86 | 2031-08 | 3247.39 | 590.31 | 2657.08 | 225851.46 |
| 87 | 2031-09 | 3240.53 | 583.45 | 2657.08 | 223194.39 |
| 88 | 2031-10 | 3233.66 | 576.59 | 2657.08 | 220537.31 |
| 89 | 2031-11 | 3226.80 | 569.72 | 2657.08 | 217880.23 |
| 90 | 2031-12 | 3219.93 | 562.86 | 2657.08 | 215223.16 |
| 91 | 2032-01 | 3213.07 | 555.99 | 2657.08 | 212566.08 |
| 92 | 2032-02 | 3206.21 | 549.13 | 2657.08 | 209909.01 |
| 93 | 2032-03 | 3199.34 | 542.26 | 2657.08 | 207251.93 |
| 94 | 2032-04 | 3192.48 | 535.40 | 2657.08 | 204594.85 |
| 95 | 2032-05 | 3185.61 | 528.54 | 2657.08 | 201937.78 |
| 96 | 2032-06 | 3178.75 | 521.67 | 2657.08 | 199280.70 |
| 97 | 2032-07 | 3171.88 | 514.81 | 2657.08 | 196623.63 |
| 98 | 2032-08 | 3165.02 | 507.94 | 2657.08 | 193966.55 |
| 99 | 2032-09 | 3158.16 | 501.08 | 2657.08 | 191309.47 |
| 100 | 2032-10 | 3151.29 | 494.22 | 2657.08 | 188652.40 |
| 101 | 2032-11 | 3144.43 | 487.35 | 2657.08 | 185995.32 |
| 102 | 2032-12 | 3137.56 | 480.49 | 2657.08 | 183338.25 |
| 103 | 2033-01 | 3130.70 | 473.62 | 2657.08 | 180681.17 |
| 104 | 2033-02 | 3123.84 | 466.76 | 2657.08 | 178024.09 |
| 105 | 2033-03 | 3116.97 | 459.90 | 2657.08 | 175367.02 |
| 106 | 2033-04 | 3110.11 | 453.03 | 2657.08 | 172709.94 |
| 107 | 2033-05 | 3103.24 | 446.17 | 2657.08 | 170052.87 |
| 108 | 2033-06 | 3096.38 | 439.30 | 2657.08 | 167395.79 |
| 109 | 2033-07 | 3089.52 | 432.44 | 2657.08 | 164738.71 |
| 110 | 2033-08 | 3082.65 | 425.58 | 2657.08 | 162081.64 |
| 111 | 2033-09 | 3075.79 | 418.71 | 2657.08 | 159424.56 |
| 112 | 2033-10 | 3068.92 | 411.85 | 2657.08 | 156767.49 |
| 113 | 2033-11 | 3062.06 | 404.98 | 2657.08 | 154110.41 |
| 114 | 2033-12 | 3055.19 | 398.12 | 2657.08 | 151453.33 |
| 115 | 2034-01 | 3048.33 | 391.25 | 2657.08 | 148796.26 |
| 116 | 2034-02 | 3041.47 | 384.39 | 2657.08 | 146139.18 |
| 117 | 2034-03 | 3034.60 | 377.53 | 2657.08 | 143482.11 |
| 118 | 2034-04 | 3027.74 | 370.66 | 2657.08 | 140825.03 |
| 119 | 2034-05 | 3020.87 | 363.80 | 2657.08 | 138167.95 |
| 120 | 2034-06 | 3014.01 | 356.93 | 2657.08 | 135510.88 |
| 121 | 2034-07 | 3007.15 | 350.07 | 2657.08 | 132853.80 |
| 122 | 2034-08 | 3000.28 | 343.21 | 2657.08 | 130196.73 |
| 123 | 2034-09 | 2993.42 | 336.34 | 2657.08 | 127539.65 |
| 124 | 2034-10 | 2986.55 | 329.48 | 2657.08 | 124882.57 |
| 125 | 2034-11 | 2979.69 | 322.61 | 2657.08 | 122225.50 |
| 126 | 2034-12 | 2972.83 | 315.75 | 2657.08 | 119568.42 |
| 127 | 2035-01 | 2965.96 | 308.89 | 2657.08 | 116911.35 |
| 128 | 2035-02 | 2959.10 | 302.02 | 2657.08 | 114254.27 |
| 129 | 2035-03 | 2952.23 | 295.16 | 2657.08 | 111597.19 |
| 130 | 2035-04 | 2945.37 | 288.29 | 2657.08 | 108940.12 |
| 131 | 2035-05 | 2938.50 | 281.43 | 2657.08 | 106283.04 |
| 132 | 2035-06 | 2931.64 | 274.56 | 2657.08 | 103625.96 |
| 133 | 2035-07 | 2924.78 | 267.70 | 2657.08 | 100968.89 |
| 134 | 2035-08 | 2917.91 | 260.84 | 2657.08 | 98311.81 |
| 135 | 2035-09 | 2911.05 | 253.97 | 2657.08 | 95654.74 |
| 136 | 2035-10 | 2904.18 | 247.11 | 2657.08 | 92997.66 |
| 137 | 2035-11 | 2897.32 | 240.24 | 2657.08 | 90340.58 |
| 138 | 2035-12 | 2890.46 | 233.38 | 2657.08 | 87683.51 |
| 139 | 2036-01 | 2883.59 | 226.52 | 2657.08 | 85026.43 |
| 140 | 2036-02 | 2876.73 | 219.65 | 2657.08 | 82369.36 |
| 141 | 2036-03 | 2869.86 | 212.79 | 2657.08 | 79712.28 |
| 142 | 2036-04 | 2863.00 | 205.92 | 2657.08 | 77055.20 |
| 143 | 2036-05 | 2856.14 | 199.06 | 2657.08 | 74398.13 |
| 144 | 2036-06 | 2849.27 | 192.20 | 2657.08 | 71741.05 |
| 145 | 2036-07 | 2842.41 | 185.33 | 2657.08 | 69083.98 |
| 146 | 2036-08 | 2835.54 | 178.47 | 2657.08 | 66426.90 |
| 147 | 2036-09 | 2828.68 | 171.60 | 2657.08 | 63769.82 |
| 148 | 2036-10 | 2821.81 | 164.74 | 2657.08 | 61112.75 |
| 149 | 2036-11 | 2814.95 | 157.87 | 2657.08 | 58455.67 |
| 150 | 2036-12 | 2808.09 | 151.01 | 2657.08 | 55798.60 |
| 151 | 2037-01 | 2801.22 | 144.15 | 2657.08 | 53141.52 |
| 152 | 2037-02 | 2794.36 | 137.28 | 2657.08 | 50484.44 |
| 153 | 2037-03 | 2787.49 | 130.42 | 2657.08 | 47827.37 |
| 154 | 2037-04 | 2780.63 | 123.55 | 2657.08 | 45170.29 |
| 155 | 2037-05 | 2773.77 | 116.69 | 2657.08 | 42513.22 |
| 156 | 2037-06 | 2766.90 | 109.83 | 2657.08 | 39856.14 |
| 157 | 2037-07 | 2760.04 | 102.96 | 2657.08 | 37199.06 |
| 158 | 2037-08 | 2753.17 | 96.10 | 2657.08 | 34541.99 |
| 159 | 2037-09 | 2746.31 | 89.23 | 2657.08 | 31884.91 |
| 160 | 2037-10 | 2739.45 | 82.37 | 2657.08 | 29227.84 |
| 161 | 2037-11 | 2732.58 | 75.51 | 2657.08 | 26570.76 |
| 162 | 2037-12 | 2725.72 | 68.64 | 2657.08 | 23913.68 |
| 163 | 2038-01 | 2718.85 | 61.78 | 2657.08 | 21256.61 |
| 164 | 2038-02 | 2711.99 | 54.91 | 2657.08 | 18599.53 |
| 165 | 2038-03 | 2705.12 | 48.05 | 2657.08 | 15942.46 |
| 166 | 2038-04 | 2698.26 | 41.18 | 2657.08 | 13285.38 |
| 167 | 2038-05 | 2691.40 | 34.32 | 2657.08 | 10628.30 |
| 168 | 2038-06 | 2684.53 | 27.46 | 2657.08 | 7971.23 |
| 169 | 2038-07 | 2677.67 | 20.59 | 2657.08 | 5314.15 |
| 170 | 2038-08 | 2670.80 | 13.73 | 2657.08 | 2657.08 |
| 171 | 2038-09 | 2663.94 | 6.86 | 2657.08 | 0.00 |