贷款45.24万（公积金贷款）房贷，还款14年2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：45.24万
还款月数：14年2个月
每月还款：3291.85元
利息总额：10.72万
本息合计：55.96万
| 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 | 3291.85 | 1168.81 | 2123.04 | 450319.96 |
| 2 | 2024-08 | 3291.85 | 1163.33 | 2128.53 | 448191.43 |
| 3 | 2024-09 | 3291.85 | 1157.83 | 2134.03 | 446057.40 |
| 4 | 2024-10 | 3291.85 | 1152.31 | 2139.54 | 443917.86 |
| 5 | 2024-11 | 3291.85 | 1146.79 | 2145.07 | 441772.79 |
| 6 | 2024-12 | 3291.85 | 1141.25 | 2150.61 | 439622.19 |
| 7 | 2025-01 | 3291.85 | 1135.69 | 2156.16 | 437466.02 |
| 8 | 2025-02 | 3291.85 | 1130.12 | 2161.73 | 435304.29 |
| 9 | 2025-03 | 3291.85 | 1124.54 | 2167.32 | 433136.97 |
| 10 | 2025-04 | 3291.85 | 1118.94 | 2172.92 | 430964.05 |
| 11 | 2025-05 | 3291.85 | 1113.32 | 2178.53 | 428785.52 |
| 12 | 2025-06 | 3291.85 | 1107.70 | 2184.16 | 426601.36 |
| 13 | 2025-07 | 3291.85 | 1102.05 | 2189.80 | 424411.56 |
| 14 | 2025-08 | 3291.85 | 1096.40 | 2195.46 | 422216.10 |
| 15 | 2025-09 | 3291.85 | 1090.72 | 2201.13 | 420014.97 |
| 16 | 2025-10 | 3291.85 | 1085.04 | 2206.82 | 417808.15 |
| 17 | 2025-11 | 3291.85 | 1079.34 | 2212.52 | 415595.64 |
| 18 | 2025-12 | 3291.85 | 1073.62 | 2218.23 | 413377.40 |
| 19 | 2026-01 | 3291.85 | 1067.89 | 2223.96 | 411153.44 |
| 20 | 2026-02 | 3291.85 | 1062.15 | 2229.71 | 408923.73 |
| 21 | 2026-03 | 3291.85 | 1056.39 | 2235.47 | 406688.26 |
| 22 | 2026-04 | 3291.85 | 1050.61 | 2241.24 | 404447.02 |
| 23 | 2026-05 | 3291.85 | 1044.82 | 2247.03 | 402199.99 |
| 24 | 2026-06 | 3291.85 | 1039.02 | 2252.84 | 399947.15 |
| 25 | 2026-07 | 3291.85 | 1033.20 | 2258.66 | 397688.49 |
| 26 | 2026-08 | 3291.85 | 1027.36 | 2264.49 | 395424.00 |
| 27 | 2026-09 | 3291.85 | 1021.51 | 2270.34 | 393153.65 |
| 28 | 2026-10 | 3291.85 | 1015.65 | 2276.21 | 390877.45 |
| 29 | 2026-11 | 3291.85 | 1009.77 | 2282.09 | 388595.36 |
| 30 | 2026-12 | 3291.85 | 1003.87 | 2287.98 | 386307.37 |
| 31 | 2027-01 | 3291.85 | 997.96 | 2293.89 | 384013.48 |
| 32 | 2027-02 | 3291.85 | 992.03 | 2299.82 | 381713.66 |
| 33 | 2027-03 | 3291.85 | 986.09 | 2305.76 | 379407.90 |
| 34 | 2027-04 | 3291.85 | 980.14 | 2311.72 | 377096.18 |
| 35 | 2027-05 | 3291.85 | 974.17 | 2317.69 | 374778.49 |
| 36 | 2027-06 | 3291.85 | 968.18 | 2323.68 | 372454.81 |
| 37 | 2027-07 | 3291.85 | 962.17 | 2329.68 | 370125.13 |
| 38 | 2027-08 | 3291.85 | 956.16 | 2335.70 | 367789.44 |
| 39 | 2027-09 | 3291.85 | 950.12 | 2341.73 | 365447.70 |
| 40 | 2027-10 | 3291.85 | 944.07 | 2347.78 | 363099.92 |
| 41 | 2027-11 | 3291.85 | 938.01 | 2353.85 | 360746.08 |
| 42 | 2027-12 | 3291.85 | 931.93 | 2359.93 | 358386.15 |
| 43 | 2028-01 | 3291.85 | 925.83 | 2366.02 | 356020.12 |
| 44 | 2028-02 | 3291.85 | 919.72 | 2372.14 | 353647.99 |
| 45 | 2028-03 | 3291.85 | 913.59 | 2378.26 | 351269.72 |
| 46 | 2028-04 | 3291.85 | 907.45 | 2384.41 | 348885.32 |
| 47 | 2028-05 | 3291.85 | 901.29 | 2390.57 | 346494.75 |
| 48 | 2028-06 | 3291.85 | 895.11 | 2396.74 | 344098.00 |
| 49 | 2028-07 | 3291.85 | 888.92 | 2402.94 | 341695.07 |
| 50 | 2028-08 | 3291.85 | 882.71 | 2409.14 | 339285.93 |
| 51 | 2028-09 | 3291.85 | 876.49 | 2415.37 | 336870.56 |
| 52 | 2028-10 | 3291.85 | 870.25 | 2421.61 | 334448.95 |
| 53 | 2028-11 | 3291.85 | 863.99 | 2427.86 | 332021.09 |
| 54 | 2028-12 | 3291.85 | 857.72 | 2434.13 | 329586.96 |
| 55 | 2029-01 | 3291.85 | 851.43 | 2440.42 | 327146.54 |
| 56 | 2029-02 | 3291.85 | 845.13 | 2446.73 | 324699.81 |
| 57 | 2029-03 | 3291.85 | 838.81 | 2453.05 | 322246.76 |
| 58 | 2029-04 | 3291.85 | 832.47 | 2459.38 | 319787.38 |
| 59 | 2029-05 | 3291.85 | 826.12 | 2465.74 | 317321.64 |
| 60 | 2029-06 | 3291.85 | 819.75 | 2472.11 | 314849.53 |
| 61 | 2029-07 | 3291.85 | 813.36 | 2478.49 | 312371.04 |
| 62 | 2029-08 | 3291.85 | 806.96 | 2484.90 | 309886.14 |
| 63 | 2029-09 | 3291.85 | 800.54 | 2491.32 | 307394.83 |
| 64 | 2029-10 | 3291.85 | 794.10 | 2497.75 | 304897.08 |
| 65 | 2029-11 | 3291.85 | 787.65 | 2504.20 | 302392.87 |
| 66 | 2029-12 | 3291.85 | 781.18 | 2510.67 | 299882.20 |
| 67 | 2030-01 | 3291.85 | 774.70 | 2517.16 | 297365.04 |
| 68 | 2030-02 | 3291.85 | 768.19 | 2523.66 | 294841.38 |
| 69 | 2030-03 | 3291.85 | 761.67 | 2530.18 | 292311.20 |
| 70 | 2030-04 | 3291.85 | 755.14 | 2536.72 | 289774.48 |
| 71 | 2030-05 | 3291.85 | 748.58 | 2543.27 | 287231.21 |
| 72 | 2030-06 | 3291.85 | 742.01 | 2549.84 | 284681.37 |
| 73 | 2030-07 | 3291.85 | 735.43 | 2556.43 | 282124.94 |
| 74 | 2030-08 | 3291.85 | 728.82 | 2563.03 | 279561.91 |
| 75 | 2030-09 | 3291.85 | 722.20 | 2569.65 | 276992.25 |
| 76 | 2030-10 | 3291.85 | 715.56 | 2576.29 | 274415.96 |
| 77 | 2030-11 | 3291.85 | 708.91 | 2582.95 | 271833.02 |
| 78 | 2030-12 | 3291.85 | 702.24 | 2589.62 | 269243.40 |
| 79 | 2031-01 | 3291.85 | 695.55 | 2596.31 | 266647.09 |
| 80 | 2031-02 | 3291.85 | 688.84 | 2603.02 | 264044.07 |
| 81 | 2031-03 | 3291.85 | 682.11 | 2609.74 | 261434.33 |
| 82 | 2031-04 | 3291.85 | 675.37 | 2616.48 | 258817.85 |
| 83 | 2031-05 | 3291.85 | 668.61 | 2623.24 | 256194.60 |
| 84 | 2031-06 | 3291.85 | 661.84 | 2630.02 | 253564.59 |
| 85 | 2031-07 | 3291.85 | 655.04 | 2636.81 | 250927.77 |
| 86 | 2031-08 | 3291.85 | 648.23 | 2643.62 | 248284.15 |
| 87 | 2031-09 | 3291.85 | 641.40 | 2650.45 | 245633.69 |
| 88 | 2031-10 | 3291.85 | 634.55 | 2657.30 | 242976.39 |
| 89 | 2031-11 | 3291.85 | 627.69 | 2664.17 | 240312.23 |
| 90 | 2031-12 | 3291.85 | 620.81 | 2671.05 | 237641.18 |
| 91 | 2032-01 | 3291.85 | 613.91 | 2677.95 | 234963.23 |
| 92 | 2032-02 | 3291.85 | 606.99 | 2684.87 | 232278.36 |
| 93 | 2032-03 | 3291.85 | 600.05 | 2691.80 | 229586.56 |
| 94 | 2032-04 | 3291.85 | 593.10 | 2698.76 | 226887.80 |
| 95 | 2032-05 | 3291.85 | 586.13 | 2705.73 | 224182.08 |
| 96 | 2032-06 | 3291.85 | 579.14 | 2712.72 | 221469.36 |
| 97 | 2032-07 | 3291.85 | 572.13 | 2719.73 | 218749.63 |
| 98 | 2032-08 | 3291.85 | 565.10 | 2726.75 | 216022.88 |
| 99 | 2032-09 | 3291.85 | 558.06 | 2733.80 | 213289.09 |
| 100 | 2032-10 | 3291.85 | 551.00 | 2740.86 | 210548.23 |
| 101 | 2032-11 | 3291.85 | 543.92 | 2747.94 | 207800.29 |
| 102 | 2032-12 | 3291.85 | 536.82 | 2755.04 | 205045.25 |
| 103 | 2033-01 | 3291.85 | 529.70 | 2762.15 | 202283.10 |
| 104 | 2033-02 | 3291.85 | 522.56 | 2769.29 | 199513.81 |
| 105 | 2033-03 | 3291.85 | 515.41 | 2776.44 | 196737.36 |
| 106 | 2033-04 | 3291.85 | 508.24 | 2783.62 | 193953.75 |
| 107 | 2033-05 | 3291.85 | 501.05 | 2790.81 | 191162.94 |
| 108 | 2033-06 | 3291.85 | 493.84 | 2798.02 | 188364.92 |
| 109 | 2033-07 | 3291.85 | 486.61 | 2805.25 | 185559.67 |
| 110 | 2033-08 | 3291.85 | 479.36 | 2812.49 | 182747.18 |
| 111 | 2033-09 | 3291.85 | 472.10 | 2819.76 | 179927.42 |
| 112 | 2033-10 | 3291.85 | 464.81 | 2827.04 | 177100.38 |
| 113 | 2033-11 | 3291.85 | 457.51 | 2834.35 | 174266.04 |
| 114 | 2033-12 | 3291.85 | 450.19 | 2841.67 | 171424.37 |
| 115 | 2034-01 | 3291.85 | 442.85 | 2849.01 | 168575.36 |
| 116 | 2034-02 | 3291.85 | 435.49 | 2856.37 | 165718.99 |
| 117 | 2034-03 | 3291.85 | 428.11 | 2863.75 | 162855.24 |
| 118 | 2034-04 | 3291.85 | 420.71 | 2871.15 | 159984.10 |
| 119 | 2034-05 | 3291.85 | 413.29 | 2878.56 | 157105.54 |
| 120 | 2034-06 | 3291.85 | 405.86 | 2886.00 | 154219.54 |
| 121 | 2034-07 | 3291.85 | 398.40 | 2893.45 | 151326.08 |
| 122 | 2034-08 | 3291.85 | 390.93 | 2900.93 | 148425.15 |
| 123 | 2034-09 | 3291.85 | 383.43 | 2908.42 | 145516.73 |
| 124 | 2034-10 | 3291.85 | 375.92 | 2915.94 | 142600.79 |
| 125 | 2034-11 | 3291.85 | 368.39 | 2923.47 | 139677.32 |
| 126 | 2034-12 | 3291.85 | 360.83 | 2931.02 | 136746.30 |
| 127 | 2035-01 | 3291.85 | 353.26 | 2938.59 | 133807.71 |
| 128 | 2035-02 | 3291.85 | 345.67 | 2946.18 | 130861.52 |
| 129 | 2035-03 | 3291.85 | 338.06 | 2953.80 | 127907.73 |
| 130 | 2035-04 | 3291.85 | 330.43 | 2961.43 | 124946.30 |
| 131 | 2035-05 | 3291.85 | 322.78 | 2969.08 | 121977.22 |
| 132 | 2035-06 | 3291.85 | 315.11 | 2976.75 | 119000.48 |
| 133 | 2035-07 | 3291.85 | 307.42 | 2984.44 | 116016.04 |
| 134 | 2035-08 | 3291.85 | 299.71 | 2992.15 | 113023.89 |
| 135 | 2035-09 | 3291.85 | 291.98 | 2999.88 | 110024.02 |
| 136 | 2035-10 | 3291.85 | 284.23 | 3007.63 | 107016.39 |
| 137 | 2035-11 | 3291.85 | 276.46 | 3015.40 | 104000.99 |
| 138 | 2035-12 | 3291.85 | 268.67 | 3023.19 | 100977.81 |
| 139 | 2036-01 | 3291.85 | 260.86 | 3031.00 | 97946.81 |
| 140 | 2036-02 | 3291.85 | 253.03 | 3038.83 | 94907.99 |
| 141 | 2036-03 | 3291.85 | 245.18 | 3046.68 | 91861.31 |
| 142 | 2036-04 | 3291.85 | 237.31 | 3054.55 | 88806.77 |
| 143 | 2036-05 | 3291.85 | 229.42 | 3062.44 | 85744.33 |
| 144 | 2036-06 | 3291.85 | 221.51 | 3070.35 | 82673.98 |
| 145 | 2036-07 | 3291.85 | 213.57 | 3078.28 | 79595.70 |
| 146 | 2036-08 | 3291.85 | 205.62 | 3086.23 | 76509.47 |
| 147 | 2036-09 | 3291.85 | 197.65 | 3094.21 | 73415.26 |
| 148 | 2036-10 | 3291.85 | 189.66 | 3102.20 | 70313.06 |
| 149 | 2036-11 | 3291.85 | 181.64 | 3110.21 | 67202.85 |
| 150 | 2036-12 | 3291.85 | 173.61 | 3118.25 | 64084.60 |
| 151 | 2037-01 | 3291.85 | 165.55 | 3126.30 | 60958.30 |
| 152 | 2037-02 | 3291.85 | 157.48 | 3134.38 | 57823.92 |
| 153 | 2037-03 | 3291.85 | 149.38 | 3142.48 | 54681.44 |
| 154 | 2037-04 | 3291.85 | 141.26 | 3150.59 | 51530.85 |
| 155 | 2037-05 | 3291.85 | 133.12 | 3158.73 | 48372.12 |
| 156 | 2037-06 | 3291.85 | 124.96 | 3166.89 | 45205.22 |
| 157 | 2037-07 | 3291.85 | 116.78 | 3175.07 | 42030.15 |
| 158 | 2037-08 | 3291.85 | 108.58 | 3183.28 | 38846.87 |
| 159 | 2037-09 | 3291.85 | 100.35 | 3191.50 | 35655.37 |
| 160 | 2037-10 | 3291.85 | 92.11 | 3199.75 | 32455.62 |
| 161 | 2037-11 | 3291.85 | 83.84 | 3208.01 | 29247.61 |
| 162 | 2037-12 | 3291.85 | 75.56 | 3216.30 | 26031.31 |
| 163 | 2038-01 | 3291.85 | 67.25 | 3224.61 | 22806.71 |
| 164 | 2038-02 | 3291.85 | 58.92 | 3232.94 | 19573.77 |
| 165 | 2038-03 | 3291.85 | 50.57 | 3241.29 | 16332.48 |
| 166 | 2038-04 | 3291.85 | 42.19 | 3249.66 | 13082.82 |
| 167 | 2038-05 | 3291.85 | 33.80 | 3258.06 | 9824.76 |
| 168 | 2038-06 | 3291.85 | 25.38 | 3266.47 | 6558.29 |
| 169 | 2038-07 | 3291.85 | 16.94 | 3274.91 | 3283.37 |
| 170 | 2038-08 | 3291.85 | 8.48 | 3283.37 | 0.00 |
等额本金还款方式：
贷款总额：45.24万
还款月数：14年2个月
首月还款：3830.24元
每月递减：6.88元
利息总额：9.99万
本息合计：55.24万
节省利息：7238.98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 | 3830.24 | 1168.81 | 2661.43 | 449781.57 |
| 2 | 2024-08 | 3823.37 | 1161.94 | 2661.43 | 447120.14 |
| 3 | 2024-09 | 3816.49 | 1155.06 | 2661.43 | 444458.71 |
| 4 | 2024-10 | 3809.61 | 1148.19 | 2661.43 | 441797.28 |
| 5 | 2024-11 | 3802.74 | 1141.31 | 2661.43 | 439135.85 |
| 6 | 2024-12 | 3795.86 | 1134.43 | 2661.43 | 436474.42 |
| 7 | 2025-01 | 3788.99 | 1127.56 | 2661.43 | 433812.99 |
| 8 | 2025-02 | 3782.11 | 1120.68 | 2661.43 | 431151.56 |
| 9 | 2025-03 | 3775.24 | 1113.81 | 2661.43 | 428490.14 |
| 10 | 2025-04 | 3768.36 | 1106.93 | 2661.43 | 425828.71 |
| 11 | 2025-05 | 3761.49 | 1100.06 | 2661.43 | 423167.28 |
| 12 | 2025-06 | 3754.61 | 1093.18 | 2661.43 | 420505.85 |
| 13 | 2025-07 | 3747.74 | 1086.31 | 2661.43 | 417844.42 |
| 14 | 2025-08 | 3740.86 | 1079.43 | 2661.43 | 415182.99 |
| 15 | 2025-09 | 3733.99 | 1072.56 | 2661.43 | 412521.56 |
| 16 | 2025-10 | 3727.11 | 1065.68 | 2661.43 | 409860.13 |
| 17 | 2025-11 | 3720.23 | 1058.81 | 2661.43 | 407198.70 |
| 18 | 2025-12 | 3713.36 | 1051.93 | 2661.43 | 404537.27 |
| 19 | 2026-01 | 3706.48 | 1045.05 | 2661.43 | 401875.84 |
| 20 | 2026-02 | 3699.61 | 1038.18 | 2661.43 | 399214.41 |
| 21 | 2026-03 | 3692.73 | 1031.30 | 2661.43 | 396552.98 |
| 22 | 2026-04 | 3685.86 | 1024.43 | 2661.43 | 393891.55 |
| 23 | 2026-05 | 3678.98 | 1017.55 | 2661.43 | 391230.12 |
| 24 | 2026-06 | 3672.11 | 1010.68 | 2661.43 | 388568.69 |
| 25 | 2026-07 | 3665.23 | 1003.80 | 2661.43 | 385907.26 |
| 26 | 2026-08 | 3658.36 | 996.93 | 2661.43 | 383245.84 |
| 27 | 2026-09 | 3651.48 | 990.05 | 2661.43 | 380584.41 |
| 28 | 2026-10 | 3644.61 | 983.18 | 2661.43 | 377922.98 |
| 29 | 2026-11 | 3637.73 | 976.30 | 2661.43 | 375261.55 |
| 30 | 2026-12 | 3630.86 | 969.43 | 2661.43 | 372600.12 |
| 31 | 2027-01 | 3623.98 | 962.55 | 2661.43 | 369938.69 |
| 32 | 2027-02 | 3617.10 | 955.67 | 2661.43 | 367277.26 |
| 33 | 2027-03 | 3610.23 | 948.80 | 2661.43 | 364615.83 |
| 34 | 2027-04 | 3603.35 | 941.92 | 2661.43 | 361954.40 |
| 35 | 2027-05 | 3596.48 | 935.05 | 2661.43 | 359292.97 |
| 36 | 2027-06 | 3589.60 | 928.17 | 2661.43 | 356631.54 |
| 37 | 2027-07 | 3582.73 | 921.30 | 2661.43 | 353970.11 |
| 38 | 2027-08 | 3575.85 | 914.42 | 2661.43 | 351308.68 |
| 39 | 2027-09 | 3568.98 | 907.55 | 2661.43 | 348647.25 |
| 40 | 2027-10 | 3562.10 | 900.67 | 2661.43 | 345985.82 |
| 41 | 2027-11 | 3555.23 | 893.80 | 2661.43 | 343324.39 |
| 42 | 2027-12 | 3548.35 | 886.92 | 2661.43 | 340662.96 |
| 43 | 2028-01 | 3541.48 | 880.05 | 2661.43 | 338001.54 |
| 44 | 2028-02 | 3534.60 | 873.17 | 2661.43 | 335340.11 |
| 45 | 2028-03 | 3527.72 | 866.30 | 2661.43 | 332678.68 |
| 46 | 2028-04 | 3520.85 | 859.42 | 2661.43 | 330017.25 |
| 47 | 2028-05 | 3513.97 | 852.54 | 2661.43 | 327355.82 |
| 48 | 2028-06 | 3507.10 | 845.67 | 2661.43 | 324694.39 |
| 49 | 2028-07 | 3500.22 | 838.79 | 2661.43 | 322032.96 |
| 50 | 2028-08 | 3493.35 | 831.92 | 2661.43 | 319371.53 |
| 51 | 2028-09 | 3486.47 | 825.04 | 2661.43 | 316710.10 |
| 52 | 2028-10 | 3479.60 | 818.17 | 2661.43 | 314048.67 |
| 53 | 2028-11 | 3472.72 | 811.29 | 2661.43 | 311387.24 |
| 54 | 2028-12 | 3465.85 | 804.42 | 2661.43 | 308725.81 |
| 55 | 2029-01 | 3458.97 | 797.54 | 2661.43 | 306064.38 |
| 56 | 2029-02 | 3452.10 | 790.67 | 2661.43 | 303402.95 |
| 57 | 2029-03 | 3445.22 | 783.79 | 2661.43 | 300741.52 |
| 58 | 2029-04 | 3438.35 | 776.92 | 2661.43 | 298080.09 |
| 59 | 2029-05 | 3431.47 | 770.04 | 2661.43 | 295418.66 |
| 60 | 2029-06 | 3424.59 | 763.16 | 2661.43 | 292757.24 |
| 61 | 2029-07 | 3417.72 | 756.29 | 2661.43 | 290095.81 |
| 62 | 2029-08 | 3410.84 | 749.41 | 2661.43 | 287434.38 |
| 63 | 2029-09 | 3403.97 | 742.54 | 2661.43 | 284772.95 |
| 64 | 2029-10 | 3397.09 | 735.66 | 2661.43 | 282111.52 |
| 65 | 2029-11 | 3390.22 | 728.79 | 2661.43 | 279450.09 |
| 66 | 2029-12 | 3383.34 | 721.91 | 2661.43 | 276788.66 |
| 67 | 2030-01 | 3376.47 | 715.04 | 2661.43 | 274127.23 |
| 68 | 2030-02 | 3369.59 | 708.16 | 2661.43 | 271465.80 |
| 69 | 2030-03 | 3362.72 | 701.29 | 2661.43 | 268804.37 |
| 70 | 2030-04 | 3355.84 | 694.41 | 2661.43 | 266142.94 |
| 71 | 2030-05 | 3348.97 | 687.54 | 2661.43 | 263481.51 |
| 72 | 2030-06 | 3342.09 | 680.66 | 2661.43 | 260820.08 |
| 73 | 2030-07 | 3335.21 | 673.79 | 2661.43 | 258158.65 |
| 74 | 2030-08 | 3328.34 | 666.91 | 2661.43 | 255497.22 |
| 75 | 2030-09 | 3321.46 | 660.03 | 2661.43 | 252835.79 |
| 76 | 2030-10 | 3314.59 | 653.16 | 2661.43 | 250174.36 |
| 77 | 2030-11 | 3307.71 | 646.28 | 2661.43 | 247512.94 |
| 78 | 2030-12 | 3300.84 | 639.41 | 2661.43 | 244851.51 |
| 79 | 2031-01 | 3293.96 | 632.53 | 2661.43 | 242190.08 |
| 80 | 2031-02 | 3287.09 | 625.66 | 2661.43 | 239528.65 |
| 81 | 2031-03 | 3280.21 | 618.78 | 2661.43 | 236867.22 |
| 82 | 2031-04 | 3273.34 | 611.91 | 2661.43 | 234205.79 |
| 83 | 2031-05 | 3266.46 | 605.03 | 2661.43 | 231544.36 |
| 84 | 2031-06 | 3259.59 | 598.16 | 2661.43 | 228882.93 |
| 85 | 2031-07 | 3252.71 | 591.28 | 2661.43 | 226221.50 |
| 86 | 2031-08 | 3245.83 | 584.41 | 2661.43 | 223560.07 |
| 87 | 2031-09 | 3238.96 | 577.53 | 2661.43 | 220898.64 |
| 88 | 2031-10 | 3232.08 | 570.65 | 2661.43 | 218237.21 |
| 89 | 2031-11 | 3225.21 | 563.78 | 2661.43 | 215575.78 |
| 90 | 2031-12 | 3218.33 | 556.90 | 2661.43 | 212914.35 |
| 91 | 2032-01 | 3211.46 | 550.03 | 2661.43 | 210252.92 |
| 92 | 2032-02 | 3204.58 | 543.15 | 2661.43 | 207591.49 |
| 93 | 2032-03 | 3197.71 | 536.28 | 2661.43 | 204930.06 |
| 94 | 2032-04 | 3190.83 | 529.40 | 2661.43 | 202268.64 |
| 95 | 2032-05 | 3183.96 | 522.53 | 2661.43 | 199607.21 |
| 96 | 2032-06 | 3177.08 | 515.65 | 2661.43 | 196945.78 |
| 97 | 2032-07 | 3170.21 | 508.78 | 2661.43 | 194284.35 |
| 98 | 2032-08 | 3163.33 | 501.90 | 2661.43 | 191622.92 |
| 99 | 2032-09 | 3156.46 | 495.03 | 2661.43 | 188961.49 |
| 100 | 2032-10 | 3149.58 | 488.15 | 2661.43 | 186300.06 |
| 101 | 2032-11 | 3142.70 | 481.28 | 2661.43 | 183638.63 |
| 102 | 2032-12 | 3135.83 | 474.40 | 2661.43 | 180977.20 |
| 103 | 2033-01 | 3128.95 | 467.52 | 2661.43 | 178315.77 |
| 104 | 2033-02 | 3122.08 | 460.65 | 2661.43 | 175654.34 |
| 105 | 2033-03 | 3115.20 | 453.77 | 2661.43 | 172992.91 |
| 106 | 2033-04 | 3108.33 | 446.90 | 2661.43 | 170331.48 |
| 107 | 2033-05 | 3101.45 | 440.02 | 2661.43 | 167670.05 |
| 108 | 2033-06 | 3094.58 | 433.15 | 2661.43 | 165008.62 |
| 109 | 2033-07 | 3087.70 | 426.27 | 2661.43 | 162347.19 |
| 110 | 2033-08 | 3080.83 | 419.40 | 2661.43 | 159685.76 |
| 111 | 2033-09 | 3073.95 | 412.52 | 2661.43 | 157024.34 |
| 112 | 2033-10 | 3067.08 | 405.65 | 2661.43 | 154362.91 |
| 113 | 2033-11 | 3060.20 | 398.77 | 2661.43 | 151701.48 |
| 114 | 2033-12 | 3053.32 | 391.90 | 2661.43 | 149040.05 |
| 115 | 2034-01 | 3046.45 | 385.02 | 2661.43 | 146378.62 |
| 116 | 2034-02 | 3039.57 | 378.14 | 2661.43 | 143717.19 |
| 117 | 2034-03 | 3032.70 | 371.27 | 2661.43 | 141055.76 |
| 118 | 2034-04 | 3025.82 | 364.39 | 2661.43 | 138394.33 |
| 119 | 2034-05 | 3018.95 | 357.52 | 2661.43 | 135732.90 |
| 120 | 2034-06 | 3012.07 | 350.64 | 2661.43 | 133071.47 |
| 121 | 2034-07 | 3005.20 | 343.77 | 2661.43 | 130410.04 |
| 122 | 2034-08 | 2998.32 | 336.89 | 2661.43 | 127748.61 |
| 123 | 2034-09 | 2991.45 | 330.02 | 2661.43 | 125087.18 |
| 124 | 2034-10 | 2984.57 | 323.14 | 2661.43 | 122425.75 |
| 125 | 2034-11 | 2977.70 | 316.27 | 2661.43 | 119764.32 |
| 126 | 2034-12 | 2970.82 | 309.39 | 2661.43 | 117102.89 |
| 127 | 2035-01 | 2963.95 | 302.52 | 2661.43 | 114441.46 |
| 128 | 2035-02 | 2957.07 | 295.64 | 2661.43 | 111780.04 |
| 129 | 2035-03 | 2950.19 | 288.77 | 2661.43 | 109118.61 |
| 130 | 2035-04 | 2943.32 | 281.89 | 2661.43 | 106457.18 |
| 131 | 2035-05 | 2936.44 | 275.01 | 2661.43 | 103795.75 |
| 132 | 2035-06 | 2929.57 | 268.14 | 2661.43 | 101134.32 |
| 133 | 2035-07 | 2922.69 | 261.26 | 2661.43 | 98472.89 |
| 134 | 2035-08 | 2915.82 | 254.39 | 2661.43 | 95811.46 |
| 135 | 2035-09 | 2908.94 | 247.51 | 2661.43 | 93150.03 |
| 136 | 2035-10 | 2902.07 | 240.64 | 2661.43 | 90488.60 |
| 137 | 2035-11 | 2895.19 | 233.76 | 2661.43 | 87827.17 |
| 138 | 2035-12 | 2888.32 | 226.89 | 2661.43 | 85165.74 |
| 139 | 2036-01 | 2881.44 | 220.01 | 2661.43 | 82504.31 |
| 140 | 2036-02 | 2874.57 | 213.14 | 2661.43 | 79842.88 |
| 141 | 2036-03 | 2867.69 | 206.26 | 2661.43 | 77181.45 |
| 142 | 2036-04 | 2860.81 | 199.39 | 2661.43 | 74520.02 |
| 143 | 2036-05 | 2853.94 | 192.51 | 2661.43 | 71858.59 |
| 144 | 2036-06 | 2847.06 | 185.63 | 2661.43 | 69197.16 |
| 145 | 2036-07 | 2840.19 | 178.76 | 2661.43 | 66535.74 |
| 146 | 2036-08 | 2833.31 | 171.88 | 2661.43 | 63874.31 |
| 147 | 2036-09 | 2826.44 | 165.01 | 2661.43 | 61212.88 |
| 148 | 2036-10 | 2819.56 | 158.13 | 2661.43 | 58551.45 |
| 149 | 2036-11 | 2812.69 | 151.26 | 2661.43 | 55890.02 |
| 150 | 2036-12 | 2805.81 | 144.38 | 2661.43 | 53228.59 |
| 151 | 2037-01 | 2798.94 | 137.51 | 2661.43 | 50567.16 |
| 152 | 2037-02 | 2792.06 | 130.63 | 2661.43 | 47905.73 |
| 153 | 2037-03 | 2785.19 | 123.76 | 2661.43 | 45244.30 |
| 154 | 2037-04 | 2778.31 | 116.88 | 2661.43 | 42582.87 |
| 155 | 2037-05 | 2771.44 | 110.01 | 2661.43 | 39921.44 |
| 156 | 2037-06 | 2764.56 | 103.13 | 2661.43 | 37260.01 |
| 157 | 2037-07 | 2757.68 | 96.26 | 2661.43 | 34598.58 |
| 158 | 2037-08 | 2750.81 | 89.38 | 2661.43 | 31937.15 |
| 159 | 2037-09 | 2743.93 | 82.50 | 2661.43 | 29275.72 |
| 160 | 2037-10 | 2737.06 | 75.63 | 2661.43 | 26614.29 |
| 161 | 2037-11 | 2730.18 | 68.75 | 2661.43 | 23952.86 |
| 162 | 2037-12 | 2723.31 | 61.88 | 2661.43 | 21291.44 |
| 163 | 2038-01 | 2716.43 | 55.00 | 2661.43 | 18630.01 |
| 164 | 2038-02 | 2709.56 | 48.13 | 2661.43 | 15968.58 |
| 165 | 2038-03 | 2702.68 | 41.25 | 2661.43 | 13307.15 |
| 166 | 2038-04 | 2695.81 | 34.38 | 2661.43 | 10645.72 |
| 167 | 2038-05 | 2688.93 | 27.50 | 2661.43 | 7984.29 |
| 168 | 2038-06 | 2682.06 | 20.63 | 2661.43 | 5322.86 |
| 169 | 2038-07 | 2675.18 | 13.75 | 2661.43 | 2661.43 |
| 170 | 2038-08 | 2668.30 | 6.88 | 2661.43 | 0.00 |