贷款45.22万（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：45.22万
还款月数：14年2个月
每月还款：3290.4元
利息总额：10.71万
本息合计：55.94万
| 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 | 1168.29 | 2122.11 | 450120.89 |
| 2 | 2024-08 | 3290.40 | 1162.81 | 2127.59 | 447993.31 |
| 3 | 2024-09 | 3290.40 | 1157.32 | 2133.08 | 445860.22 |
| 4 | 2024-10 | 3290.40 | 1151.81 | 2138.59 | 443721.63 |
| 5 | 2024-11 | 3290.40 | 1146.28 | 2144.12 | 441577.51 |
| 6 | 2024-12 | 3290.40 | 1140.74 | 2149.66 | 439427.85 |
| 7 | 2025-01 | 3290.40 | 1135.19 | 2155.21 | 437272.64 |
| 8 | 2025-02 | 3290.40 | 1129.62 | 2160.78 | 435111.86 |
| 9 | 2025-03 | 3290.40 | 1124.04 | 2166.36 | 432945.50 |
| 10 | 2025-04 | 3290.40 | 1118.44 | 2171.96 | 430773.54 |
| 11 | 2025-05 | 3290.40 | 1112.83 | 2177.57 | 428595.98 |
| 12 | 2025-06 | 3290.40 | 1107.21 | 2183.19 | 426412.78 |
| 13 | 2025-07 | 3290.40 | 1101.57 | 2188.83 | 424223.95 |
| 14 | 2025-08 | 3290.40 | 1095.91 | 2194.49 | 422029.46 |
| 15 | 2025-09 | 3290.40 | 1090.24 | 2200.16 | 419829.30 |
| 16 | 2025-10 | 3290.40 | 1084.56 | 2205.84 | 417623.46 |
| 17 | 2025-11 | 3290.40 | 1078.86 | 2211.54 | 415411.93 |
| 18 | 2025-12 | 3290.40 | 1073.15 | 2217.25 | 413194.67 |
| 19 | 2026-01 | 3290.40 | 1067.42 | 2222.98 | 410971.69 |
| 20 | 2026-02 | 3290.40 | 1061.68 | 2228.72 | 408742.97 |
| 21 | 2026-03 | 3290.40 | 1055.92 | 2234.48 | 406508.49 |
| 22 | 2026-04 | 3290.40 | 1050.15 | 2240.25 | 404268.24 |
| 23 | 2026-05 | 3290.40 | 1044.36 | 2246.04 | 402022.20 |
| 24 | 2026-06 | 3290.40 | 1038.56 | 2251.84 | 399770.35 |
| 25 | 2026-07 | 3290.40 | 1032.74 | 2257.66 | 397512.69 |
| 26 | 2026-08 | 3290.40 | 1026.91 | 2263.49 | 395249.20 |
| 27 | 2026-09 | 3290.40 | 1021.06 | 2269.34 | 392979.86 |
| 28 | 2026-10 | 3290.40 | 1015.20 | 2275.20 | 390704.66 |
| 29 | 2026-11 | 3290.40 | 1009.32 | 2281.08 | 388423.58 |
| 30 | 2026-12 | 3290.40 | 1003.43 | 2286.97 | 386136.61 |
| 31 | 2027-01 | 3290.40 | 997.52 | 2292.88 | 383843.73 |
| 32 | 2027-02 | 3290.40 | 991.60 | 2298.80 | 381544.93 |
| 33 | 2027-03 | 3290.40 | 985.66 | 2304.74 | 379240.18 |
| 34 | 2027-04 | 3290.40 | 979.70 | 2310.70 | 376929.49 |
| 35 | 2027-05 | 3290.40 | 973.73 | 2316.67 | 374612.82 |
| 36 | 2027-06 | 3290.40 | 967.75 | 2322.65 | 372290.17 |
| 37 | 2027-07 | 3290.40 | 961.75 | 2328.65 | 369961.52 |
| 38 | 2027-08 | 3290.40 | 955.73 | 2334.67 | 367626.86 |
| 39 | 2027-09 | 3290.40 | 949.70 | 2340.70 | 365286.16 |
| 40 | 2027-10 | 3290.40 | 943.66 | 2346.74 | 362939.42 |
| 41 | 2027-11 | 3290.40 | 937.59 | 2352.81 | 360586.61 |
| 42 | 2027-12 | 3290.40 | 931.52 | 2358.88 | 358227.73 |
| 43 | 2028-01 | 3290.40 | 925.42 | 2364.98 | 355862.75 |
| 44 | 2028-02 | 3290.40 | 919.31 | 2371.09 | 353491.66 |
| 45 | 2028-03 | 3290.40 | 913.19 | 2377.21 | 351114.45 |
| 46 | 2028-04 | 3290.40 | 907.05 | 2383.35 | 348731.09 |
| 47 | 2028-05 | 3290.40 | 900.89 | 2389.51 | 346341.58 |
| 48 | 2028-06 | 3290.40 | 894.72 | 2395.68 | 343945.90 |
| 49 | 2028-07 | 3290.40 | 888.53 | 2401.87 | 341544.02 |
| 50 | 2028-08 | 3290.40 | 882.32 | 2408.08 | 339135.95 |
| 51 | 2028-09 | 3290.40 | 876.10 | 2414.30 | 336721.65 |
| 52 | 2028-10 | 3290.40 | 869.86 | 2420.54 | 334301.11 |
| 53 | 2028-11 | 3290.40 | 863.61 | 2426.79 | 331874.32 |
| 54 | 2028-12 | 3290.40 | 857.34 | 2433.06 | 329441.27 |
| 55 | 2029-01 | 3290.40 | 851.06 | 2439.34 | 327001.92 |
| 56 | 2029-02 | 3290.40 | 844.75 | 2445.64 | 324556.28 |
| 57 | 2029-03 | 3290.40 | 838.44 | 2451.96 | 322104.32 |
| 58 | 2029-04 | 3290.40 | 832.10 | 2458.30 | 319646.02 |
| 59 | 2029-05 | 3290.40 | 825.75 | 2464.65 | 317181.37 |
| 60 | 2029-06 | 3290.40 | 819.39 | 2471.01 | 314710.36 |
| 61 | 2029-07 | 3290.40 | 813.00 | 2477.40 | 312232.96 |
| 62 | 2029-08 | 3290.40 | 806.60 | 2483.80 | 309749.16 |
| 63 | 2029-09 | 3290.40 | 800.19 | 2490.21 | 307258.95 |
| 64 | 2029-10 | 3290.40 | 793.75 | 2496.65 | 304762.30 |
| 65 | 2029-11 | 3290.40 | 787.30 | 2503.10 | 302259.20 |
| 66 | 2029-12 | 3290.40 | 780.84 | 2509.56 | 299749.64 |
| 67 | 2030-01 | 3290.40 | 774.35 | 2516.05 | 297233.59 |
| 68 | 2030-02 | 3290.40 | 767.85 | 2522.55 | 294711.05 |
| 69 | 2030-03 | 3290.40 | 761.34 | 2529.06 | 292181.98 |
| 70 | 2030-04 | 3290.40 | 754.80 | 2535.60 | 289646.39 |
| 71 | 2030-05 | 3290.40 | 748.25 | 2542.15 | 287104.24 |
| 72 | 2030-06 | 3290.40 | 741.69 | 2548.71 | 284555.53 |
| 73 | 2030-07 | 3290.40 | 735.10 | 2555.30 | 282000.23 |
| 74 | 2030-08 | 3290.40 | 728.50 | 2561.90 | 279438.33 |
| 75 | 2030-09 | 3290.40 | 721.88 | 2568.52 | 276869.81 |
| 76 | 2030-10 | 3290.40 | 715.25 | 2575.15 | 274294.66 |
| 77 | 2030-11 | 3290.40 | 708.59 | 2581.81 | 271712.85 |
| 78 | 2030-12 | 3290.40 | 701.92 | 2588.47 | 269124.38 |
| 79 | 2031-01 | 3290.40 | 695.24 | 2595.16 | 266529.22 |
| 80 | 2031-02 | 3290.40 | 688.53 | 2601.87 | 263927.35 |
| 81 | 2031-03 | 3290.40 | 681.81 | 2608.59 | 261318.76 |
| 82 | 2031-04 | 3290.40 | 675.07 | 2615.33 | 258703.44 |
| 83 | 2031-05 | 3290.40 | 668.32 | 2622.08 | 256081.36 |
| 84 | 2031-06 | 3290.40 | 661.54 | 2628.86 | 253452.50 |
| 85 | 2031-07 | 3290.40 | 654.75 | 2635.65 | 250816.85 |
| 86 | 2031-08 | 3290.40 | 647.94 | 2642.46 | 248174.40 |
| 87 | 2031-09 | 3290.40 | 641.12 | 2649.28 | 245525.11 |
| 88 | 2031-10 | 3290.40 | 634.27 | 2656.13 | 242868.99 |
| 89 | 2031-11 | 3290.40 | 627.41 | 2662.99 | 240206.00 |
| 90 | 2031-12 | 3290.40 | 620.53 | 2669.87 | 237536.13 |
| 91 | 2032-01 | 3290.40 | 613.64 | 2676.76 | 234859.37 |
| 92 | 2032-02 | 3290.40 | 606.72 | 2683.68 | 232175.69 |
| 93 | 2032-03 | 3290.40 | 599.79 | 2690.61 | 229485.07 |
| 94 | 2032-04 | 3290.40 | 592.84 | 2697.56 | 226787.51 |
| 95 | 2032-05 | 3290.40 | 585.87 | 2704.53 | 224082.98 |
| 96 | 2032-06 | 3290.40 | 578.88 | 2711.52 | 221371.46 |
| 97 | 2032-07 | 3290.40 | 571.88 | 2718.52 | 218652.94 |
| 98 | 2032-08 | 3290.40 | 564.85 | 2725.55 | 215927.39 |
| 99 | 2032-09 | 3290.40 | 557.81 | 2732.59 | 213194.80 |
| 100 | 2032-10 | 3290.40 | 550.75 | 2739.65 | 210455.16 |
| 101 | 2032-11 | 3290.40 | 543.68 | 2746.72 | 207708.43 |
| 102 | 2032-12 | 3290.40 | 536.58 | 2753.82 | 204954.61 |
| 103 | 2033-01 | 3290.40 | 529.47 | 2760.93 | 202193.68 |
| 104 | 2033-02 | 3290.40 | 522.33 | 2768.07 | 199425.61 |
| 105 | 2033-03 | 3290.40 | 515.18 | 2775.22 | 196650.40 |
| 106 | 2033-04 | 3290.40 | 508.01 | 2782.39 | 193868.01 |
| 107 | 2033-05 | 3290.40 | 500.83 | 2789.57 | 191078.44 |
| 108 | 2033-06 | 3290.40 | 493.62 | 2796.78 | 188281.65 |
| 109 | 2033-07 | 3290.40 | 486.39 | 2804.01 | 185477.65 |
| 110 | 2033-08 | 3290.40 | 479.15 | 2811.25 | 182666.40 |
| 111 | 2033-09 | 3290.40 | 471.89 | 2818.51 | 179847.89 |
| 112 | 2033-10 | 3290.40 | 464.61 | 2825.79 | 177022.10 |
| 113 | 2033-11 | 3290.40 | 457.31 | 2833.09 | 174189.00 |
| 114 | 2033-12 | 3290.40 | 449.99 | 2840.41 | 171348.59 |
| 115 | 2034-01 | 3290.40 | 442.65 | 2847.75 | 168500.84 |
| 116 | 2034-02 | 3290.40 | 435.29 | 2855.11 | 165645.74 |
| 117 | 2034-03 | 3290.40 | 427.92 | 2862.48 | 162783.26 |
| 118 | 2034-04 | 3290.40 | 420.52 | 2869.88 | 159913.38 |
| 119 | 2034-05 | 3290.40 | 413.11 | 2877.29 | 157036.09 |
| 120 | 2034-06 | 3290.40 | 405.68 | 2884.72 | 154151.37 |
| 121 | 2034-07 | 3290.40 | 398.22 | 2892.18 | 151259.19 |
| 122 | 2034-08 | 3290.40 | 390.75 | 2899.65 | 148359.54 |
| 123 | 2034-09 | 3290.40 | 383.26 | 2907.14 | 145452.41 |
| 124 | 2034-10 | 3290.40 | 375.75 | 2914.65 | 142537.76 |
| 125 | 2034-11 | 3290.40 | 368.22 | 2922.18 | 139615.58 |
| 126 | 2034-12 | 3290.40 | 360.67 | 2929.73 | 136685.85 |
| 127 | 2035-01 | 3290.40 | 353.11 | 2937.29 | 133748.56 |
| 128 | 2035-02 | 3290.40 | 345.52 | 2944.88 | 130803.68 |
| 129 | 2035-03 | 3290.40 | 337.91 | 2952.49 | 127851.19 |
| 130 | 2035-04 | 3290.40 | 330.28 | 2960.12 | 124891.07 |
| 131 | 2035-05 | 3290.40 | 322.64 | 2967.76 | 121923.30 |
| 132 | 2035-06 | 3290.40 | 314.97 | 2975.43 | 118947.87 |
| 133 | 2035-07 | 3290.40 | 307.28 | 2983.12 | 115964.76 |
| 134 | 2035-08 | 3290.40 | 299.58 | 2990.82 | 112973.93 |
| 135 | 2035-09 | 3290.40 | 291.85 | 2998.55 | 109975.38 |
| 136 | 2035-10 | 3290.40 | 284.10 | 3006.30 | 106969.08 |
| 137 | 2035-11 | 3290.40 | 276.34 | 3014.06 | 103955.02 |
| 138 | 2035-12 | 3290.40 | 268.55 | 3021.85 | 100933.17 |
| 139 | 2036-01 | 3290.40 | 260.74 | 3029.66 | 97903.52 |
| 140 | 2036-02 | 3290.40 | 252.92 | 3037.48 | 94866.03 |
| 141 | 2036-03 | 3290.40 | 245.07 | 3045.33 | 91820.71 |
| 142 | 2036-04 | 3290.40 | 237.20 | 3053.20 | 88767.51 |
| 143 | 2036-05 | 3290.40 | 229.32 | 3061.08 | 85706.43 |
| 144 | 2036-06 | 3290.40 | 221.41 | 3068.99 | 82637.43 |
| 145 | 2036-07 | 3290.40 | 213.48 | 3076.92 | 79560.51 |
| 146 | 2036-08 | 3290.40 | 205.53 | 3084.87 | 76475.65 |
| 147 | 2036-09 | 3290.40 | 197.56 | 3092.84 | 73382.81 |
| 148 | 2036-10 | 3290.40 | 189.57 | 3100.83 | 70281.98 |
| 149 | 2036-11 | 3290.40 | 181.56 | 3108.84 | 67173.14 |
| 150 | 2036-12 | 3290.40 | 173.53 | 3116.87 | 64056.27 |
| 151 | 2037-01 | 3290.40 | 165.48 | 3124.92 | 60931.35 |
| 152 | 2037-02 | 3290.40 | 157.41 | 3132.99 | 57798.36 |
| 153 | 2037-03 | 3290.40 | 149.31 | 3141.09 | 54657.27 |
| 154 | 2037-04 | 3290.40 | 141.20 | 3149.20 | 51508.07 |
| 155 | 2037-05 | 3290.40 | 133.06 | 3157.34 | 48350.73 |
| 156 | 2037-06 | 3290.40 | 124.91 | 3165.49 | 45185.24 |
| 157 | 2037-07 | 3290.40 | 116.73 | 3173.67 | 42011.57 |
| 158 | 2037-08 | 3290.40 | 108.53 | 3181.87 | 38829.70 |
| 159 | 2037-09 | 3290.40 | 100.31 | 3190.09 | 35639.61 |
| 160 | 2037-10 | 3290.40 | 92.07 | 3198.33 | 32441.28 |
| 161 | 2037-11 | 3290.40 | 83.81 | 3206.59 | 29234.68 |
| 162 | 2037-12 | 3290.40 | 75.52 | 3214.88 | 26019.81 |
| 163 | 2038-01 | 3290.40 | 67.22 | 3223.18 | 22796.63 |
| 164 | 2038-02 | 3290.40 | 58.89 | 3231.51 | 19565.12 |
| 165 | 2038-03 | 3290.40 | 50.54 | 3239.86 | 16325.26 |
| 166 | 2038-04 | 3290.40 | 42.17 | 3248.23 | 13077.03 |
| 167 | 2038-05 | 3290.40 | 33.78 | 3256.62 | 9820.42 |
| 168 | 2038-06 | 3290.40 | 25.37 | 3265.03 | 6555.39 |
| 169 | 2038-07 | 3290.40 | 16.93 | 3273.46 | 3281.92 |
| 170 | 2038-08 | 3290.40 | 8.48 | 3281.92 | 0.00 |
等额本金还款方式：
贷款总额：45.22万
还款月数：14年2个月
首月还款：3828.55元
每月递减：6.87元
利息总额：9.99万
本息合计：55.21万
节省利息：7235.78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 | 3828.55 | 1168.29 | 2660.25 | 449582.75 |
| 2 | 2024-08 | 3821.68 | 1161.42 | 2660.25 | 446922.49 |
| 3 | 2024-09 | 3814.80 | 1154.55 | 2660.25 | 444262.24 |
| 4 | 2024-10 | 3807.93 | 1147.68 | 2660.25 | 441601.99 |
| 5 | 2024-11 | 3801.06 | 1140.81 | 2660.25 | 438941.74 |
| 6 | 2024-12 | 3794.19 | 1133.93 | 2660.25 | 436281.48 |
| 7 | 2025-01 | 3787.31 | 1127.06 | 2660.25 | 433621.23 |
| 8 | 2025-02 | 3780.44 | 1120.19 | 2660.25 | 430960.98 |
| 9 | 2025-03 | 3773.57 | 1113.32 | 2660.25 | 428300.72 |
| 10 | 2025-04 | 3766.70 | 1106.44 | 2660.25 | 425640.47 |
| 11 | 2025-05 | 3759.82 | 1099.57 | 2660.25 | 422980.22 |
| 12 | 2025-06 | 3752.95 | 1092.70 | 2660.25 | 420319.96 |
| 13 | 2025-07 | 3746.08 | 1085.83 | 2660.25 | 417659.71 |
| 14 | 2025-08 | 3739.21 | 1078.95 | 2660.25 | 414999.46 |
| 15 | 2025-09 | 3732.33 | 1072.08 | 2660.25 | 412339.21 |
| 16 | 2025-10 | 3725.46 | 1065.21 | 2660.25 | 409678.95 |
| 17 | 2025-11 | 3718.59 | 1058.34 | 2660.25 | 407018.70 |
| 18 | 2025-12 | 3711.72 | 1051.46 | 2660.25 | 404358.45 |
| 19 | 2026-01 | 3704.85 | 1044.59 | 2660.25 | 401698.19 |
| 20 | 2026-02 | 3697.97 | 1037.72 | 2660.25 | 399037.94 |
| 21 | 2026-03 | 3691.10 | 1030.85 | 2660.25 | 396377.69 |
| 22 | 2026-04 | 3684.23 | 1023.98 | 2660.25 | 393717.44 |
| 23 | 2026-05 | 3677.36 | 1017.10 | 2660.25 | 391057.18 |
| 24 | 2026-06 | 3670.48 | 1010.23 | 2660.25 | 388396.93 |
| 25 | 2026-07 | 3663.61 | 1003.36 | 2660.25 | 385736.68 |
| 26 | 2026-08 | 3656.74 | 996.49 | 2660.25 | 383076.42 |
| 27 | 2026-09 | 3649.87 | 989.61 | 2660.25 | 380416.17 |
| 28 | 2026-10 | 3642.99 | 982.74 | 2660.25 | 377755.92 |
| 29 | 2026-11 | 3636.12 | 975.87 | 2660.25 | 375095.66 |
| 30 | 2026-12 | 3629.25 | 969.00 | 2660.25 | 372435.41 |
| 31 | 2027-01 | 3622.38 | 962.12 | 2660.25 | 369775.16 |
| 32 | 2027-02 | 3615.51 | 955.25 | 2660.25 | 367114.91 |
| 33 | 2027-03 | 3608.63 | 948.38 | 2660.25 | 364454.65 |
| 34 | 2027-04 | 3601.76 | 941.51 | 2660.25 | 361794.40 |
| 35 | 2027-05 | 3594.89 | 934.64 | 2660.25 | 359134.15 |
| 36 | 2027-06 | 3588.02 | 927.76 | 2660.25 | 356473.89 |
| 37 | 2027-07 | 3581.14 | 920.89 | 2660.25 | 353813.64 |
| 38 | 2027-08 | 3574.27 | 914.02 | 2660.25 | 351153.39 |
| 39 | 2027-09 | 3567.40 | 907.15 | 2660.25 | 348493.14 |
| 40 | 2027-10 | 3560.53 | 900.27 | 2660.25 | 345832.88 |
| 41 | 2027-11 | 3553.65 | 893.40 | 2660.25 | 343172.63 |
| 42 | 2027-12 | 3546.78 | 886.53 | 2660.25 | 340512.38 |
| 43 | 2028-01 | 3539.91 | 879.66 | 2660.25 | 337852.12 |
| 44 | 2028-02 | 3533.04 | 872.78 | 2660.25 | 335191.87 |
| 45 | 2028-03 | 3526.17 | 865.91 | 2660.25 | 332531.62 |
| 46 | 2028-04 | 3519.29 | 859.04 | 2660.25 | 329871.36 |
| 47 | 2028-05 | 3512.42 | 852.17 | 2660.25 | 327211.11 |
| 48 | 2028-06 | 3505.55 | 845.30 | 2660.25 | 324550.86 |
| 49 | 2028-07 | 3498.68 | 838.42 | 2660.25 | 321890.61 |
| 50 | 2028-08 | 3491.80 | 831.55 | 2660.25 | 319230.35 |
| 51 | 2028-09 | 3484.93 | 824.68 | 2660.25 | 316570.10 |
| 52 | 2028-10 | 3478.06 | 817.81 | 2660.25 | 313909.85 |
| 53 | 2028-11 | 3471.19 | 810.93 | 2660.25 | 311249.59 |
| 54 | 2028-12 | 3464.31 | 804.06 | 2660.25 | 308589.34 |
| 55 | 2029-01 | 3457.44 | 797.19 | 2660.25 | 305929.09 |
| 56 | 2029-02 | 3450.57 | 790.32 | 2660.25 | 303268.84 |
| 57 | 2029-03 | 3443.70 | 783.44 | 2660.25 | 300608.58 |
| 58 | 2029-04 | 3436.83 | 776.57 | 2660.25 | 297948.33 |
| 59 | 2029-05 | 3429.95 | 769.70 | 2660.25 | 295288.08 |
| 60 | 2029-06 | 3423.08 | 762.83 | 2660.25 | 292627.82 |
| 61 | 2029-07 | 3416.21 | 755.96 | 2660.25 | 289967.57 |
| 62 | 2029-08 | 3409.34 | 749.08 | 2660.25 | 287307.32 |
| 63 | 2029-09 | 3402.46 | 742.21 | 2660.25 | 284647.06 |
| 64 | 2029-10 | 3395.59 | 735.34 | 2660.25 | 281986.81 |
| 65 | 2029-11 | 3388.72 | 728.47 | 2660.25 | 279326.56 |
| 66 | 2029-12 | 3381.85 | 721.59 | 2660.25 | 276666.31 |
| 67 | 2030-01 | 3374.97 | 714.72 | 2660.25 | 274006.05 |
| 68 | 2030-02 | 3368.10 | 707.85 | 2660.25 | 271345.80 |
| 69 | 2030-03 | 3361.23 | 700.98 | 2660.25 | 268685.55 |
| 70 | 2030-04 | 3354.36 | 694.10 | 2660.25 | 266025.29 |
| 71 | 2030-05 | 3347.48 | 687.23 | 2660.25 | 263365.04 |
| 72 | 2030-06 | 3340.61 | 680.36 | 2660.25 | 260704.79 |
| 73 | 2030-07 | 3333.74 | 673.49 | 2660.25 | 258044.54 |
| 74 | 2030-08 | 3326.87 | 666.62 | 2660.25 | 255384.28 |
| 75 | 2030-09 | 3320.00 | 659.74 | 2660.25 | 252724.03 |
| 76 | 2030-10 | 3313.12 | 652.87 | 2660.25 | 250063.78 |
| 77 | 2030-11 | 3306.25 | 646.00 | 2660.25 | 247403.52 |
| 78 | 2030-12 | 3299.38 | 639.13 | 2660.25 | 244743.27 |
| 79 | 2031-01 | 3292.51 | 632.25 | 2660.25 | 242083.02 |
| 80 | 2031-02 | 3285.63 | 625.38 | 2660.25 | 239422.76 |
| 81 | 2031-03 | 3278.76 | 618.51 | 2660.25 | 236762.51 |
| 82 | 2031-04 | 3271.89 | 611.64 | 2660.25 | 234102.26 |
| 83 | 2031-05 | 3265.02 | 604.76 | 2660.25 | 231442.01 |
| 84 | 2031-06 | 3258.14 | 597.89 | 2660.25 | 228781.75 |
| 85 | 2031-07 | 3251.27 | 591.02 | 2660.25 | 226121.50 |
| 86 | 2031-08 | 3244.40 | 584.15 | 2660.25 | 223461.25 |
| 87 | 2031-09 | 3237.53 | 577.27 | 2660.25 | 220800.99 |
| 88 | 2031-10 | 3230.66 | 570.40 | 2660.25 | 218140.74 |
| 89 | 2031-11 | 3223.78 | 563.53 | 2660.25 | 215480.49 |
| 90 | 2031-12 | 3216.91 | 556.66 | 2660.25 | 212820.24 |
| 91 | 2032-01 | 3210.04 | 549.79 | 2660.25 | 210159.98 |
| 92 | 2032-02 | 3203.17 | 542.91 | 2660.25 | 207499.73 |
| 93 | 2032-03 | 3196.29 | 536.04 | 2660.25 | 204839.48 |
| 94 | 2032-04 | 3189.42 | 529.17 | 2660.25 | 202179.22 |
| 95 | 2032-05 | 3182.55 | 522.30 | 2660.25 | 199518.97 |
| 96 | 2032-06 | 3175.68 | 515.42 | 2660.25 | 196858.72 |
| 97 | 2032-07 | 3168.80 | 508.55 | 2660.25 | 194198.46 |
| 98 | 2032-08 | 3161.93 | 501.68 | 2660.25 | 191538.21 |
| 99 | 2032-09 | 3155.06 | 494.81 | 2660.25 | 188877.96 |
| 100 | 2032-10 | 3148.19 | 487.93 | 2660.25 | 186217.71 |
| 101 | 2032-11 | 3141.32 | 481.06 | 2660.25 | 183557.45 |
| 102 | 2032-12 | 3134.44 | 474.19 | 2660.25 | 180897.20 |
| 103 | 2033-01 | 3127.57 | 467.32 | 2660.25 | 178236.95 |
| 104 | 2033-02 | 3120.70 | 460.45 | 2660.25 | 175576.69 |
| 105 | 2033-03 | 3113.83 | 453.57 | 2660.25 | 172916.44 |
| 106 | 2033-04 | 3106.95 | 446.70 | 2660.25 | 170256.19 |
| 107 | 2033-05 | 3100.08 | 439.83 | 2660.25 | 167595.94 |
| 108 | 2033-06 | 3093.21 | 432.96 | 2660.25 | 164935.68 |
| 109 | 2033-07 | 3086.34 | 426.08 | 2660.25 | 162275.43 |
| 110 | 2033-08 | 3079.46 | 419.21 | 2660.25 | 159615.18 |
| 111 | 2033-09 | 3072.59 | 412.34 | 2660.25 | 156954.92 |
| 112 | 2033-10 | 3065.72 | 405.47 | 2660.25 | 154294.67 |
| 113 | 2033-11 | 3058.85 | 398.59 | 2660.25 | 151634.42 |
| 114 | 2033-12 | 3051.98 | 391.72 | 2660.25 | 148974.16 |
| 115 | 2034-01 | 3045.10 | 384.85 | 2660.25 | 146313.91 |
| 116 | 2034-02 | 3038.23 | 377.98 | 2660.25 | 143653.66 |
| 117 | 2034-03 | 3031.36 | 371.11 | 2660.25 | 140993.41 |
| 118 | 2034-04 | 3024.49 | 364.23 | 2660.25 | 138333.15 |
| 119 | 2034-05 | 3017.61 | 357.36 | 2660.25 | 135672.90 |
| 120 | 2034-06 | 3010.74 | 350.49 | 2660.25 | 133012.65 |
| 121 | 2034-07 | 3003.87 | 343.62 | 2660.25 | 130352.39 |
| 122 | 2034-08 | 2997.00 | 336.74 | 2660.25 | 127692.14 |
| 123 | 2034-09 | 2990.12 | 329.87 | 2660.25 | 125031.89 |
| 124 | 2034-10 | 2983.25 | 323.00 | 2660.25 | 122371.64 |
| 125 | 2034-11 | 2976.38 | 316.13 | 2660.25 | 119711.38 |
| 126 | 2034-12 | 2969.51 | 309.25 | 2660.25 | 117051.13 |
| 127 | 2035-01 | 2962.64 | 302.38 | 2660.25 | 114390.88 |
| 128 | 2035-02 | 2955.76 | 295.51 | 2660.25 | 111730.62 |
| 129 | 2035-03 | 2948.89 | 288.64 | 2660.25 | 109070.37 |
| 130 | 2035-04 | 2942.02 | 281.77 | 2660.25 | 106410.12 |
| 131 | 2035-05 | 2935.15 | 274.89 | 2660.25 | 103749.86 |
| 132 | 2035-06 | 2928.27 | 268.02 | 2660.25 | 101089.61 |
| 133 | 2035-07 | 2921.40 | 261.15 | 2660.25 | 98429.36 |
| 134 | 2035-08 | 2914.53 | 254.28 | 2660.25 | 95769.11 |
| 135 | 2035-09 | 2907.66 | 247.40 | 2660.25 | 93108.85 |
| 136 | 2035-10 | 2900.78 | 240.53 | 2660.25 | 90448.60 |
| 137 | 2035-11 | 2893.91 | 233.66 | 2660.25 | 87788.35 |
| 138 | 2035-12 | 2887.04 | 226.79 | 2660.25 | 85128.09 |
| 139 | 2036-01 | 2880.17 | 219.91 | 2660.25 | 82467.84 |
| 140 | 2036-02 | 2873.29 | 213.04 | 2660.25 | 79807.59 |
| 141 | 2036-03 | 2866.42 | 206.17 | 2660.25 | 77147.34 |
| 142 | 2036-04 | 2859.55 | 199.30 | 2660.25 | 74487.08 |
| 143 | 2036-05 | 2852.68 | 192.42 | 2660.25 | 71826.83 |
| 144 | 2036-06 | 2845.81 | 185.55 | 2660.25 | 69166.58 |
| 145 | 2036-07 | 2838.93 | 178.68 | 2660.25 | 66506.32 |
| 146 | 2036-08 | 2832.06 | 171.81 | 2660.25 | 63846.07 |
| 147 | 2036-09 | 2825.19 | 164.94 | 2660.25 | 61185.82 |
| 148 | 2036-10 | 2818.32 | 158.06 | 2660.25 | 58525.56 |
| 149 | 2036-11 | 2811.44 | 151.19 | 2660.25 | 55865.31 |
| 150 | 2036-12 | 2804.57 | 144.32 | 2660.25 | 53205.06 |
| 151 | 2037-01 | 2797.70 | 137.45 | 2660.25 | 50544.81 |
| 152 | 2037-02 | 2790.83 | 130.57 | 2660.25 | 47884.55 |
| 153 | 2037-03 | 2783.95 | 123.70 | 2660.25 | 45224.30 |
| 154 | 2037-04 | 2777.08 | 116.83 | 2660.25 | 42564.05 |
| 155 | 2037-05 | 2770.21 | 109.96 | 2660.25 | 39903.79 |
| 156 | 2037-06 | 2763.34 | 103.08 | 2660.25 | 37243.54 |
| 157 | 2037-07 | 2756.47 | 96.21 | 2660.25 | 34583.29 |
| 158 | 2037-08 | 2749.59 | 89.34 | 2660.25 | 31923.04 |
| 159 | 2037-09 | 2742.72 | 82.47 | 2660.25 | 29262.78 |
| 160 | 2037-10 | 2735.85 | 75.60 | 2660.25 | 26602.53 |
| 161 | 2037-11 | 2728.98 | 68.72 | 2660.25 | 23942.28 |
| 162 | 2037-12 | 2722.10 | 61.85 | 2660.25 | 21282.02 |
| 163 | 2038-01 | 2715.23 | 54.98 | 2660.25 | 18621.77 |
| 164 | 2038-02 | 2708.36 | 48.11 | 2660.25 | 15961.52 |
| 165 | 2038-03 | 2701.49 | 41.23 | 2660.25 | 13301.26 |
| 166 | 2038-04 | 2694.61 | 34.36 | 2660.25 | 10641.01 |
| 167 | 2038-05 | 2687.74 | 27.49 | 2660.25 | 7980.76 |
| 168 | 2038-06 | 2680.87 | 20.62 | 2660.25 | 5320.51 |
| 169 | 2038-07 | 2674.00 | 13.74 | 2660.25 | 2660.25 |
| 170 | 2038-08 | 2667.13 | 6.87 | 2660.25 | 0.00 |