贷款38.44万（公积金贷款）房贷，还款14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：38.44万
还款月数：14年
每月还款：2777.5元
利息总额：8.22万
本息合计：46.66万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 2777.50 | 912.94 | 1864.56 | 382531.44 |
| 2 | 2024-06 | 2777.50 | 908.51 | 1868.98 | 380662.46 |
| 3 | 2024-07 | 2777.50 | 904.07 | 1873.42 | 378789.03 |
| 4 | 2024-08 | 2777.50 | 899.62 | 1877.87 | 376911.16 |
| 5 | 2024-09 | 2777.50 | 895.16 | 1882.33 | 375028.83 |
| 6 | 2024-10 | 2777.50 | 890.69 | 1886.80 | 373142.03 |
| 7 | 2024-11 | 2777.50 | 886.21 | 1891.28 | 371250.74 |
| 8 | 2024-12 | 2777.50 | 881.72 | 1895.78 | 369354.96 |
| 9 | 2025-01 | 2777.50 | 877.22 | 1900.28 | 367454.69 |
| 10 | 2025-02 | 2777.50 | 872.70 | 1904.79 | 365549.89 |
| 11 | 2025-03 | 2777.50 | 868.18 | 1909.32 | 363640.58 |
| 12 | 2025-04 | 2777.50 | 863.65 | 1913.85 | 361726.73 |
| 13 | 2025-05 | 2777.50 | 859.10 | 1918.40 | 359808.33 |
| 14 | 2025-06 | 2777.50 | 854.54 | 1922.95 | 357885.38 |
| 15 | 2025-07 | 2777.50 | 849.98 | 1927.52 | 355957.86 |
| 16 | 2025-08 | 2777.50 | 845.40 | 1932.10 | 354025.76 |
| 17 | 2025-09 | 2777.50 | 840.81 | 1936.69 | 352089.08 |
| 18 | 2025-10 | 2777.50 | 836.21 | 1941.29 | 350147.79 |
| 19 | 2025-11 | 2777.50 | 831.60 | 1945.90 | 348201.89 |
| 20 | 2025-12 | 2777.50 | 826.98 | 1950.52 | 346251.38 |
| 21 | 2026-01 | 2777.50 | 822.35 | 1955.15 | 344296.23 |
| 22 | 2026-02 | 2777.50 | 817.70 | 1959.79 | 342336.43 |
| 23 | 2026-03 | 2777.50 | 813.05 | 1964.45 | 340371.99 |
| 24 | 2026-04 | 2777.50 | 808.38 | 1969.11 | 338402.87 |
| 25 | 2026-05 | 2777.50 | 803.71 | 1973.79 | 336429.08 |
| 26 | 2026-06 | 2777.50 | 799.02 | 1978.48 | 334450.60 |
| 27 | 2026-07 | 2777.50 | 794.32 | 1983.18 | 332467.43 |
| 28 | 2026-08 | 2777.50 | 789.61 | 1987.89 | 330479.54 |
| 29 | 2026-09 | 2777.50 | 784.89 | 1992.61 | 328486.93 |
| 30 | 2026-10 | 2777.50 | 780.16 | 1997.34 | 326489.59 |
| 31 | 2026-11 | 2777.50 | 775.41 | 2002.08 | 324487.51 |
| 32 | 2026-12 | 2777.50 | 770.66 | 2006.84 | 322480.67 |
| 33 | 2027-01 | 2777.50 | 765.89 | 2011.61 | 320469.06 |
| 34 | 2027-02 | 2777.50 | 761.11 | 2016.38 | 318452.68 |
| 35 | 2027-03 | 2777.50 | 756.33 | 2021.17 | 316431.51 |
| 36 | 2027-04 | 2777.50 | 751.52 | 2025.97 | 314405.54 |
| 37 | 2027-05 | 2777.50 | 746.71 | 2030.78 | 312374.75 |
| 38 | 2027-06 | 2777.50 | 741.89 | 2035.61 | 310339.14 |
| 39 | 2027-07 | 2777.50 | 737.06 | 2040.44 | 308298.70 |
| 40 | 2027-08 | 2777.50 | 732.21 | 2045.29 | 306253.42 |
| 41 | 2027-09 | 2777.50 | 727.35 | 2050.15 | 304203.27 |
| 42 | 2027-10 | 2777.50 | 722.48 | 2055.01 | 302148.26 |
| 43 | 2027-11 | 2777.50 | 717.60 | 2059.89 | 300088.36 |
| 44 | 2027-12 | 2777.50 | 712.71 | 2064.79 | 298023.57 |
| 45 | 2028-01 | 2777.50 | 707.81 | 2069.69 | 295953.88 |
| 46 | 2028-02 | 2777.50 | 702.89 | 2074.61 | 293879.28 |
| 47 | 2028-03 | 2777.50 | 697.96 | 2079.53 | 291799.74 |
| 48 | 2028-04 | 2777.50 | 693.02 | 2084.47 | 289715.27 |
| 49 | 2028-05 | 2777.50 | 688.07 | 2089.42 | 287625.85 |
| 50 | 2028-06 | 2777.50 | 683.11 | 2094.39 | 285531.46 |
| 51 | 2028-07 | 2777.50 | 678.14 | 2099.36 | 283432.10 |
| 52 | 2028-08 | 2777.50 | 673.15 | 2104.35 | 281327.76 |
| 53 | 2028-09 | 2777.50 | 668.15 | 2109.34 | 279218.41 |
| 54 | 2028-10 | 2777.50 | 663.14 | 2114.35 | 277104.06 |
| 55 | 2028-11 | 2777.50 | 658.12 | 2119.37 | 274984.68 |
| 56 | 2028-12 | 2777.50 | 653.09 | 2124.41 | 272860.28 |
| 57 | 2029-01 | 2777.50 | 648.04 | 2129.45 | 270730.82 |
| 58 | 2029-02 | 2777.50 | 642.99 | 2134.51 | 268596.31 |
| 59 | 2029-03 | 2777.50 | 637.92 | 2139.58 | 266456.73 |
| 60 | 2029-04 | 2777.50 | 632.83 | 2144.66 | 264312.07 |
| 61 | 2029-05 | 2777.50 | 627.74 | 2149.76 | 262162.31 |
| 62 | 2029-06 | 2777.50 | 622.64 | 2154.86 | 260007.45 |
| 63 | 2029-07 | 2777.50 | 617.52 | 2159.98 | 257847.47 |
| 64 | 2029-08 | 2777.50 | 612.39 | 2165.11 | 255682.36 |
| 65 | 2029-09 | 2777.50 | 607.25 | 2170.25 | 253512.11 |
| 66 | 2029-10 | 2777.50 | 602.09 | 2175.41 | 251336.70 |
| 67 | 2029-11 | 2777.50 | 596.92 | 2180.57 | 249156.13 |
| 68 | 2029-12 | 2777.50 | 591.75 | 2185.75 | 246970.38 |
| 69 | 2030-01 | 2777.50 | 586.55 | 2190.94 | 244779.44 |
| 70 | 2030-02 | 2777.50 | 581.35 | 2196.15 | 242583.29 |
| 71 | 2030-03 | 2777.50 | 576.14 | 2201.36 | 240381.93 |
| 72 | 2030-04 | 2777.50 | 570.91 | 2206.59 | 238175.34 |
| 73 | 2030-05 | 2777.50 | 565.67 | 2211.83 | 235963.51 |
| 74 | 2030-06 | 2777.50 | 560.41 | 2217.08 | 233746.43 |
| 75 | 2030-07 | 2777.50 | 555.15 | 2222.35 | 231524.08 |
| 76 | 2030-08 | 2777.50 | 549.87 | 2227.63 | 229296.45 |
| 77 | 2030-09 | 2777.50 | 544.58 | 2232.92 | 227063.53 |
| 78 | 2030-10 | 2777.50 | 539.28 | 2238.22 | 224825.31 |
| 79 | 2030-11 | 2777.50 | 533.96 | 2243.54 | 222581.77 |
| 80 | 2030-12 | 2777.50 | 528.63 | 2248.87 | 220332.91 |
| 81 | 2031-01 | 2777.50 | 523.29 | 2254.21 | 218078.70 |
| 82 | 2031-02 | 2777.50 | 517.94 | 2259.56 | 215819.14 |
| 83 | 2031-03 | 2777.50 | 512.57 | 2264.93 | 213554.22 |
| 84 | 2031-04 | 2777.50 | 507.19 | 2270.31 | 211283.91 |
| 85 | 2031-05 | 2777.50 | 501.80 | 2275.70 | 209008.21 |
| 86 | 2031-06 | 2777.50 | 496.39 | 2281.10 | 206727.11 |
| 87 | 2031-07 | 2777.50 | 490.98 | 2286.52 | 204440.59 |
| 88 | 2031-08 | 2777.50 | 485.55 | 2291.95 | 202148.64 |
| 89 | 2031-09 | 2777.50 | 480.10 | 2297.39 | 199851.24 |
| 90 | 2031-10 | 2777.50 | 474.65 | 2302.85 | 197548.39 |
| 91 | 2031-11 | 2777.50 | 469.18 | 2308.32 | 195240.07 |
| 92 | 2031-12 | 2777.50 | 463.70 | 2313.80 | 192926.27 |
| 93 | 2032-01 | 2777.50 | 458.20 | 2319.30 | 190606.98 |
| 94 | 2032-02 | 2777.50 | 452.69 | 2324.81 | 188282.17 |
| 95 | 2032-03 | 2777.50 | 447.17 | 2330.33 | 185951.84 |
| 96 | 2032-04 | 2777.50 | 441.64 | 2335.86 | 183615.98 |
| 97 | 2032-05 | 2777.50 | 436.09 | 2341.41 | 181274.57 |
| 98 | 2032-06 | 2777.50 | 430.53 | 2346.97 | 178927.60 |
| 99 | 2032-07 | 2777.50 | 424.95 | 2352.54 | 176575.06 |
| 100 | 2032-08 | 2777.50 | 419.37 | 2358.13 | 174216.93 |
| 101 | 2032-09 | 2777.50 | 413.77 | 2363.73 | 171853.20 |
| 102 | 2032-10 | 2777.50 | 408.15 | 2369.35 | 169483.85 |
| 103 | 2032-11 | 2777.50 | 402.52 | 2374.97 | 167108.88 |
| 104 | 2032-12 | 2777.50 | 396.88 | 2380.61 | 164728.26 |
| 105 | 2033-01 | 2777.50 | 391.23 | 2386.27 | 162342.00 |
| 106 | 2033-02 | 2777.50 | 385.56 | 2391.93 | 159950.06 |
| 107 | 2033-03 | 2777.50 | 379.88 | 2397.62 | 157552.45 |
| 108 | 2033-04 | 2777.50 | 374.19 | 2403.31 | 155149.14 |
| 109 | 2033-05 | 2777.50 | 368.48 | 2409.02 | 152740.12 |
| 110 | 2033-06 | 2777.50 | 362.76 | 2414.74 | 150325.38 |
| 111 | 2033-07 | 2777.50 | 357.02 | 2420.47 | 147904.91 |
| 112 | 2033-08 | 2777.50 | 351.27 | 2426.22 | 145478.68 |
| 113 | 2033-09 | 2777.50 | 345.51 | 2431.99 | 143046.70 |
| 114 | 2033-10 | 2777.50 | 339.74 | 2437.76 | 140608.94 |
| 115 | 2033-11 | 2777.50 | 333.95 | 2443.55 | 138165.39 |
| 116 | 2033-12 | 2777.50 | 328.14 | 2449.35 | 135716.03 |
| 117 | 2034-01 | 2777.50 | 322.33 | 2455.17 | 133260.86 |
| 118 | 2034-02 | 2777.50 | 316.49 | 2461.00 | 130799.86 |
| 119 | 2034-03 | 2777.50 | 310.65 | 2466.85 | 128333.01 |
| 120 | 2034-04 | 2777.50 | 304.79 | 2472.71 | 125860.30 |
| 121 | 2034-05 | 2777.50 | 298.92 | 2478.58 | 123381.72 |
| 122 | 2034-06 | 2777.50 | 293.03 | 2484.47 | 120897.26 |
| 123 | 2034-07 | 2777.50 | 287.13 | 2490.37 | 118406.89 |
| 124 | 2034-08 | 2777.50 | 281.22 | 2496.28 | 115910.61 |
| 125 | 2034-09 | 2777.50 | 275.29 | 2502.21 | 113408.40 |
| 126 | 2034-10 | 2777.50 | 269.34 | 2508.15 | 110900.25 |
| 127 | 2034-11 | 2777.50 | 263.39 | 2514.11 | 108386.14 |
| 128 | 2034-12 | 2777.50 | 257.42 | 2520.08 | 105866.06 |
| 129 | 2035-01 | 2777.50 | 251.43 | 2526.07 | 103340.00 |
| 130 | 2035-02 | 2777.50 | 245.43 | 2532.06 | 100807.93 |
| 131 | 2035-03 | 2777.50 | 239.42 | 2538.08 | 98269.85 |
| 132 | 2035-04 | 2777.50 | 233.39 | 2544.11 | 95725.75 |
| 133 | 2035-05 | 2777.50 | 227.35 | 2550.15 | 93175.60 |
| 134 | 2035-06 | 2777.50 | 221.29 | 2556.20 | 90619.40 |
| 135 | 2035-07 | 2777.50 | 215.22 | 2562.28 | 88057.12 |
| 136 | 2035-08 | 2777.50 | 209.14 | 2568.36 | 85488.76 |
| 137 | 2035-09 | 2777.50 | 203.04 | 2574.46 | 82914.30 |
| 138 | 2035-10 | 2777.50 | 196.92 | 2580.58 | 80333.72 |
| 139 | 2035-11 | 2777.50 | 190.79 | 2586.70 | 77747.02 |
| 140 | 2035-12 | 2777.50 | 184.65 | 2592.85 | 75154.17 |
| 141 | 2036-01 | 2777.50 | 178.49 | 2599.01 | 72555.16 |
| 142 | 2036-02 | 2777.50 | 172.32 | 2605.18 | 69949.98 |
| 143 | 2036-03 | 2777.50 | 166.13 | 2611.37 | 67338.62 |
| 144 | 2036-04 | 2777.50 | 159.93 | 2617.57 | 64721.05 |
| 145 | 2036-05 | 2777.50 | 153.71 | 2623.78 | 62097.27 |
| 146 | 2036-06 | 2777.50 | 147.48 | 2630.02 | 59467.25 |
| 147 | 2036-07 | 2777.50 | 141.23 | 2636.26 | 56830.99 |
| 148 | 2036-08 | 2777.50 | 134.97 | 2642.52 | 54188.46 |
| 149 | 2036-09 | 2777.50 | 128.70 | 2648.80 | 51539.67 |
| 150 | 2036-10 | 2777.50 | 122.41 | 2655.09 | 48884.58 |
| 151 | 2036-11 | 2777.50 | 116.10 | 2661.40 | 46223.18 |
| 152 | 2036-12 | 2777.50 | 109.78 | 2667.72 | 43555.46 |
| 153 | 2037-01 | 2777.50 | 103.44 | 2674.05 | 40881.41 |
| 154 | 2037-02 | 2777.50 | 97.09 | 2680.40 | 38201.01 |
| 155 | 2037-03 | 2777.50 | 90.73 | 2686.77 | 35514.24 |
| 156 | 2037-04 | 2777.50 | 84.35 | 2693.15 | 32821.09 |
| 157 | 2037-05 | 2777.50 | 77.95 | 2699.55 | 30121.54 |
| 158 | 2037-06 | 2777.50 | 71.54 | 2705.96 | 27415.58 |
| 159 | 2037-07 | 2777.50 | 65.11 | 2712.39 | 24703.19 |
| 160 | 2037-08 | 2777.50 | 58.67 | 2718.83 | 21984.37 |
| 161 | 2037-09 | 2777.50 | 52.21 | 2725.28 | 19259.08 |
| 162 | 2037-10 | 2777.50 | 45.74 | 2731.76 | 16527.33 |
| 163 | 2037-11 | 2777.50 | 39.25 | 2738.24 | 13789.08 |
| 164 | 2037-12 | 2777.50 | 32.75 | 2744.75 | 11044.33 |
| 165 | 2038-01 | 2777.50 | 26.23 | 2751.27 | 8293.07 |
| 166 | 2038-02 | 2777.50 | 19.70 | 2757.80 | 5535.27 |
| 167 | 2038-03 | 2777.50 | 13.15 | 2764.35 | 2770.92 |
| 168 | 2038-04 | 2777.50 | 6.58 | 2770.92 | 0.00 |
等额本金还款方式：
贷款总额：38.44万
还款月数：14年
首月还款：3201.01元
每月递减：5.43元
利息总额：7.71万
本息合计：46.15万
节省利息：5080.03元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3201.01 | 912.94 | 2288.07 | 382107.93 |
| 2 | 2024-06 | 3195.58 | 907.51 | 2288.07 | 379819.86 |
| 3 | 2024-07 | 3190.14 | 902.07 | 2288.07 | 377531.79 |
| 4 | 2024-08 | 3184.71 | 896.64 | 2288.07 | 375243.71 |
| 5 | 2024-09 | 3179.28 | 891.20 | 2288.07 | 372955.64 |
| 6 | 2024-10 | 3173.84 | 885.77 | 2288.07 | 370667.57 |
| 7 | 2024-11 | 3168.41 | 880.34 | 2288.07 | 368379.50 |
| 8 | 2024-12 | 3162.97 | 874.90 | 2288.07 | 366091.43 |
| 9 | 2025-01 | 3157.54 | 869.47 | 2288.07 | 363803.36 |
| 10 | 2025-02 | 3152.10 | 864.03 | 2288.07 | 361515.29 |
| 11 | 2025-03 | 3146.67 | 858.60 | 2288.07 | 359227.21 |
| 12 | 2025-04 | 3141.24 | 853.16 | 2288.07 | 356939.14 |
| 13 | 2025-05 | 3135.80 | 847.73 | 2288.07 | 354651.07 |
| 14 | 2025-06 | 3130.37 | 842.30 | 2288.07 | 352363.00 |
| 15 | 2025-07 | 3124.93 | 836.86 | 2288.07 | 350074.93 |
| 16 | 2025-08 | 3119.50 | 831.43 | 2288.07 | 347786.86 |
| 17 | 2025-09 | 3114.07 | 825.99 | 2288.07 | 345498.79 |
| 18 | 2025-10 | 3108.63 | 820.56 | 2288.07 | 343210.71 |
| 19 | 2025-11 | 3103.20 | 815.13 | 2288.07 | 340922.64 |
| 20 | 2025-12 | 3097.76 | 809.69 | 2288.07 | 338634.57 |
| 21 | 2026-01 | 3092.33 | 804.26 | 2288.07 | 336346.50 |
| 22 | 2026-02 | 3086.89 | 798.82 | 2288.07 | 334058.43 |
| 23 | 2026-03 | 3081.46 | 793.39 | 2288.07 | 331770.36 |
| 24 | 2026-04 | 3076.03 | 787.95 | 2288.07 | 329482.29 |
| 25 | 2026-05 | 3070.59 | 782.52 | 2288.07 | 327194.21 |
| 26 | 2026-06 | 3065.16 | 777.09 | 2288.07 | 324906.14 |
| 27 | 2026-07 | 3059.72 | 771.65 | 2288.07 | 322618.07 |
| 28 | 2026-08 | 3054.29 | 766.22 | 2288.07 | 320330.00 |
| 29 | 2026-09 | 3048.86 | 760.78 | 2288.07 | 318041.93 |
| 30 | 2026-10 | 3043.42 | 755.35 | 2288.07 | 315753.86 |
| 31 | 2026-11 | 3037.99 | 749.92 | 2288.07 | 313465.79 |
| 32 | 2026-12 | 3032.55 | 744.48 | 2288.07 | 311177.71 |
| 33 | 2027-01 | 3027.12 | 739.05 | 2288.07 | 308889.64 |
| 34 | 2027-02 | 3021.68 | 733.61 | 2288.07 | 306601.57 |
| 35 | 2027-03 | 3016.25 | 728.18 | 2288.07 | 304313.50 |
| 36 | 2027-04 | 3010.82 | 722.74 | 2288.07 | 302025.43 |
| 37 | 2027-05 | 3005.38 | 717.31 | 2288.07 | 299737.36 |
| 38 | 2027-06 | 2999.95 | 711.88 | 2288.07 | 297449.29 |
| 39 | 2027-07 | 2994.51 | 706.44 | 2288.07 | 295161.21 |
| 40 | 2027-08 | 2989.08 | 701.01 | 2288.07 | 292873.14 |
| 41 | 2027-09 | 2983.65 | 695.57 | 2288.07 | 290585.07 |
| 42 | 2027-10 | 2978.21 | 690.14 | 2288.07 | 288297.00 |
| 43 | 2027-11 | 2972.78 | 684.71 | 2288.07 | 286008.93 |
| 44 | 2027-12 | 2967.34 | 679.27 | 2288.07 | 283720.86 |
| 45 | 2028-01 | 2961.91 | 673.84 | 2288.07 | 281432.79 |
| 46 | 2028-02 | 2956.47 | 668.40 | 2288.07 | 279144.71 |
| 47 | 2028-03 | 2951.04 | 662.97 | 2288.07 | 276856.64 |
| 48 | 2028-04 | 2945.61 | 657.53 | 2288.07 | 274568.57 |
| 49 | 2028-05 | 2940.17 | 652.10 | 2288.07 | 272280.50 |
| 50 | 2028-06 | 2934.74 | 646.67 | 2288.07 | 269992.43 |
| 51 | 2028-07 | 2929.30 | 641.23 | 2288.07 | 267704.36 |
| 52 | 2028-08 | 2923.87 | 635.80 | 2288.07 | 265416.29 |
| 53 | 2028-09 | 2918.44 | 630.36 | 2288.07 | 263128.21 |
| 54 | 2028-10 | 2913.00 | 624.93 | 2288.07 | 260840.14 |
| 55 | 2028-11 | 2907.57 | 619.50 | 2288.07 | 258552.07 |
| 56 | 2028-12 | 2902.13 | 614.06 | 2288.07 | 256264.00 |
| 57 | 2029-01 | 2896.70 | 608.63 | 2288.07 | 253975.93 |
| 58 | 2029-02 | 2891.26 | 603.19 | 2288.07 | 251687.86 |
| 59 | 2029-03 | 2885.83 | 597.76 | 2288.07 | 249399.79 |
| 60 | 2029-04 | 2880.40 | 592.32 | 2288.07 | 247111.71 |
| 61 | 2029-05 | 2874.96 | 586.89 | 2288.07 | 244823.64 |
| 62 | 2029-06 | 2869.53 | 581.46 | 2288.07 | 242535.57 |
| 63 | 2029-07 | 2864.09 | 576.02 | 2288.07 | 240247.50 |
| 64 | 2029-08 | 2858.66 | 570.59 | 2288.07 | 237959.43 |
| 65 | 2029-09 | 2853.23 | 565.15 | 2288.07 | 235671.36 |
| 66 | 2029-10 | 2847.79 | 559.72 | 2288.07 | 233383.29 |
| 67 | 2029-11 | 2842.36 | 554.29 | 2288.07 | 231095.21 |
| 68 | 2029-12 | 2836.92 | 548.85 | 2288.07 | 228807.14 |
| 69 | 2030-01 | 2831.49 | 543.42 | 2288.07 | 226519.07 |
| 70 | 2030-02 | 2826.05 | 537.98 | 2288.07 | 224231.00 |
| 71 | 2030-03 | 2820.62 | 532.55 | 2288.07 | 221942.93 |
| 72 | 2030-04 | 2815.19 | 527.11 | 2288.07 | 219654.86 |
| 73 | 2030-05 | 2809.75 | 521.68 | 2288.07 | 217366.79 |
| 74 | 2030-06 | 2804.32 | 516.25 | 2288.07 | 215078.71 |
| 75 | 2030-07 | 2798.88 | 510.81 | 2288.07 | 212790.64 |
| 76 | 2030-08 | 2793.45 | 505.38 | 2288.07 | 210502.57 |
| 77 | 2030-09 | 2788.02 | 499.94 | 2288.07 | 208214.50 |
| 78 | 2030-10 | 2782.58 | 494.51 | 2288.07 | 205926.43 |
| 79 | 2030-11 | 2777.15 | 489.08 | 2288.07 | 203638.36 |
| 80 | 2030-12 | 2771.71 | 483.64 | 2288.07 | 201350.29 |
| 81 | 2031-01 | 2766.28 | 478.21 | 2288.07 | 199062.21 |
| 82 | 2031-02 | 2760.84 | 472.77 | 2288.07 | 196774.14 |
| 83 | 2031-03 | 2755.41 | 467.34 | 2288.07 | 194486.07 |
| 84 | 2031-04 | 2749.98 | 461.90 | 2288.07 | 192198.00 |
| 85 | 2031-05 | 2744.54 | 456.47 | 2288.07 | 189909.93 |
| 86 | 2031-06 | 2739.11 | 451.04 | 2288.07 | 187621.86 |
| 87 | 2031-07 | 2733.67 | 445.60 | 2288.07 | 185333.79 |
| 88 | 2031-08 | 2728.24 | 440.17 | 2288.07 | 183045.71 |
| 89 | 2031-09 | 2722.80 | 434.73 | 2288.07 | 180757.64 |
| 90 | 2031-10 | 2717.37 | 429.30 | 2288.07 | 178469.57 |
| 91 | 2031-11 | 2711.94 | 423.87 | 2288.07 | 176181.50 |
| 92 | 2031-12 | 2706.50 | 418.43 | 2288.07 | 173893.43 |
| 93 | 2032-01 | 2701.07 | 413.00 | 2288.07 | 171605.36 |
| 94 | 2032-02 | 2695.63 | 407.56 | 2288.07 | 169317.29 |
| 95 | 2032-03 | 2690.20 | 402.13 | 2288.07 | 167029.21 |
| 96 | 2032-04 | 2684.77 | 396.69 | 2288.07 | 164741.14 |
| 97 | 2032-05 | 2679.33 | 391.26 | 2288.07 | 162453.07 |
| 98 | 2032-06 | 2673.90 | 385.83 | 2288.07 | 160165.00 |
| 99 | 2032-07 | 2668.46 | 380.39 | 2288.07 | 157876.93 |
| 100 | 2032-08 | 2663.03 | 374.96 | 2288.07 | 155588.86 |
| 101 | 2032-09 | 2657.59 | 369.52 | 2288.07 | 153300.79 |
| 102 | 2032-10 | 2652.16 | 364.09 | 2288.07 | 151012.71 |
| 103 | 2032-11 | 2646.73 | 358.66 | 2288.07 | 148724.64 |
| 104 | 2032-12 | 2641.29 | 353.22 | 2288.07 | 146436.57 |
| 105 | 2033-01 | 2635.86 | 347.79 | 2288.07 | 144148.50 |
| 106 | 2033-02 | 2630.42 | 342.35 | 2288.07 | 141860.43 |
| 107 | 2033-03 | 2624.99 | 336.92 | 2288.07 | 139572.36 |
| 108 | 2033-04 | 2619.56 | 331.48 | 2288.07 | 137284.29 |
| 109 | 2033-05 | 2614.12 | 326.05 | 2288.07 | 134996.21 |
| 110 | 2033-06 | 2608.69 | 320.62 | 2288.07 | 132708.14 |
| 111 | 2033-07 | 2603.25 | 315.18 | 2288.07 | 130420.07 |
| 112 | 2033-08 | 2597.82 | 309.75 | 2288.07 | 128132.00 |
| 113 | 2033-09 | 2592.38 | 304.31 | 2288.07 | 125843.93 |
| 114 | 2033-10 | 2586.95 | 298.88 | 2288.07 | 123555.86 |
| 115 | 2033-11 | 2581.52 | 293.45 | 2288.07 | 121267.79 |
| 116 | 2033-12 | 2576.08 | 288.01 | 2288.07 | 118979.71 |
| 117 | 2034-01 | 2570.65 | 282.58 | 2288.07 | 116691.64 |
| 118 | 2034-02 | 2565.21 | 277.14 | 2288.07 | 114403.57 |
| 119 | 2034-03 | 2559.78 | 271.71 | 2288.07 | 112115.50 |
| 120 | 2034-04 | 2554.35 | 266.27 | 2288.07 | 109827.43 |
| 121 | 2034-05 | 2548.91 | 260.84 | 2288.07 | 107539.36 |
| 122 | 2034-06 | 2543.48 | 255.41 | 2288.07 | 105251.29 |
| 123 | 2034-07 | 2538.04 | 249.97 | 2288.07 | 102963.21 |
| 124 | 2034-08 | 2532.61 | 244.54 | 2288.07 | 100675.14 |
| 125 | 2034-09 | 2527.17 | 239.10 | 2288.07 | 98387.07 |
| 126 | 2034-10 | 2521.74 | 233.67 | 2288.07 | 96099.00 |
| 127 | 2034-11 | 2516.31 | 228.24 | 2288.07 | 93810.93 |
| 128 | 2034-12 | 2510.87 | 222.80 | 2288.07 | 91522.86 |
| 129 | 2035-01 | 2505.44 | 217.37 | 2288.07 | 89234.79 |
| 130 | 2035-02 | 2500.00 | 211.93 | 2288.07 | 86946.71 |
| 131 | 2035-03 | 2494.57 | 206.50 | 2288.07 | 84658.64 |
| 132 | 2035-04 | 2489.14 | 201.06 | 2288.07 | 82370.57 |
| 133 | 2035-05 | 2483.70 | 195.63 | 2288.07 | 80082.50 |
| 134 | 2035-06 | 2478.27 | 190.20 | 2288.07 | 77794.43 |
| 135 | 2035-07 | 2472.83 | 184.76 | 2288.07 | 75506.36 |
| 136 | 2035-08 | 2467.40 | 179.33 | 2288.07 | 73218.29 |
| 137 | 2035-09 | 2461.96 | 173.89 | 2288.07 | 70930.21 |
| 138 | 2035-10 | 2456.53 | 168.46 | 2288.07 | 68642.14 |
| 139 | 2035-11 | 2451.10 | 163.03 | 2288.07 | 66354.07 |
| 140 | 2035-12 | 2445.66 | 157.59 | 2288.07 | 64066.00 |
| 141 | 2036-01 | 2440.23 | 152.16 | 2288.07 | 61777.93 |
| 142 | 2036-02 | 2434.79 | 146.72 | 2288.07 | 59489.86 |
| 143 | 2036-03 | 2429.36 | 141.29 | 2288.07 | 57201.79 |
| 144 | 2036-04 | 2423.93 | 135.85 | 2288.07 | 54913.71 |
| 145 | 2036-05 | 2418.49 | 130.42 | 2288.07 | 52625.64 |
| 146 | 2036-06 | 2413.06 | 124.99 | 2288.07 | 50337.57 |
| 147 | 2036-07 | 2407.62 | 119.55 | 2288.07 | 48049.50 |
| 148 | 2036-08 | 2402.19 | 114.12 | 2288.07 | 45761.43 |
| 149 | 2036-09 | 2396.75 | 108.68 | 2288.07 | 43473.36 |
| 150 | 2036-10 | 2391.32 | 103.25 | 2288.07 | 41185.29 |
| 151 | 2036-11 | 2385.89 | 97.82 | 2288.07 | 38897.21 |
| 152 | 2036-12 | 2380.45 | 92.38 | 2288.07 | 36609.14 |
| 153 | 2037-01 | 2375.02 | 86.95 | 2288.07 | 34321.07 |
| 154 | 2037-02 | 2369.58 | 81.51 | 2288.07 | 32033.00 |
| 155 | 2037-03 | 2364.15 | 76.08 | 2288.07 | 29744.93 |
| 156 | 2037-04 | 2358.72 | 70.64 | 2288.07 | 27456.86 |
| 157 | 2037-05 | 2353.28 | 65.21 | 2288.07 | 25168.79 |
| 158 | 2037-06 | 2347.85 | 59.78 | 2288.07 | 22880.71 |
| 159 | 2037-07 | 2342.41 | 54.34 | 2288.07 | 20592.64 |
| 160 | 2037-08 | 2336.98 | 48.91 | 2288.07 | 18304.57 |
| 161 | 2037-09 | 2331.54 | 43.47 | 2288.07 | 16016.50 |
| 162 | 2037-10 | 2326.11 | 38.04 | 2288.07 | 13728.43 |
| 163 | 2037-11 | 2320.68 | 32.61 | 2288.07 | 11440.36 |
| 164 | 2037-12 | 2315.24 | 27.17 | 2288.07 | 9152.29 |
| 165 | 2038-01 | 2309.81 | 21.74 | 2288.07 | 6864.21 |
| 166 | 2038-02 | 2304.37 | 16.30 | 2288.07 | 4576.14 |
| 167 | 2038-03 | 2298.94 | 10.87 | 2288.07 | 2288.07 |
| 168 | 2038-04 | 2293.51 | 5.43 | 2288.07 | 0.00 |