贷款41.44万（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：41.44万
还款月数：14年
每月还款：2994.27元
利息总额：8.86万
本息合计：50.3万
| 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 | 2994.27 | 984.19 | 2010.07 | 412385.93 |
| 2 | 2024-06 | 2994.27 | 979.42 | 2014.85 | 410371.08 |
| 3 | 2024-07 | 2994.27 | 974.63 | 2019.63 | 408351.44 |
| 4 | 2024-08 | 2994.27 | 969.83 | 2024.43 | 406327.01 |
| 5 | 2024-09 | 2994.27 | 965.03 | 2029.24 | 404297.77 |
| 6 | 2024-10 | 2994.27 | 960.21 | 2034.06 | 402263.71 |
| 7 | 2024-11 | 2994.27 | 955.38 | 2038.89 | 400224.83 |
| 8 | 2024-12 | 2994.27 | 950.53 | 2043.73 | 398181.09 |
| 9 | 2025-01 | 2994.27 | 945.68 | 2048.59 | 396132.51 |
| 10 | 2025-02 | 2994.27 | 940.81 | 2053.45 | 394079.06 |
| 11 | 2025-03 | 2994.27 | 935.94 | 2058.33 | 392020.73 |
| 12 | 2025-04 | 2994.27 | 931.05 | 2063.22 | 389957.51 |
| 13 | 2025-05 | 2994.27 | 926.15 | 2068.12 | 387889.40 |
| 14 | 2025-06 | 2994.27 | 921.24 | 2073.03 | 385816.37 |
| 15 | 2025-07 | 2994.27 | 916.31 | 2077.95 | 383738.42 |
| 16 | 2025-08 | 2994.27 | 911.38 | 2082.89 | 381655.53 |
| 17 | 2025-09 | 2994.27 | 906.43 | 2087.83 | 379567.70 |
| 18 | 2025-10 | 2994.27 | 901.47 | 2092.79 | 377474.91 |
| 19 | 2025-11 | 2994.27 | 896.50 | 2097.76 | 375377.14 |
| 20 | 2025-12 | 2994.27 | 891.52 | 2102.74 | 373274.40 |
| 21 | 2026-01 | 2994.27 | 886.53 | 2107.74 | 371166.66 |
| 22 | 2026-02 | 2994.27 | 881.52 | 2112.74 | 369053.91 |
| 23 | 2026-03 | 2994.27 | 876.50 | 2117.76 | 366936.15 |
| 24 | 2026-04 | 2994.27 | 871.47 | 2122.79 | 364813.36 |
| 25 | 2026-05 | 2994.27 | 866.43 | 2127.83 | 362685.53 |
| 26 | 2026-06 | 2994.27 | 861.38 | 2132.89 | 360552.64 |
| 27 | 2026-07 | 2994.27 | 856.31 | 2137.95 | 358414.69 |
| 28 | 2026-08 | 2994.27 | 851.23 | 2143.03 | 356271.66 |
| 29 | 2026-09 | 2994.27 | 846.15 | 2148.12 | 354123.54 |
| 30 | 2026-10 | 2994.27 | 841.04 | 2153.22 | 351970.31 |
| 31 | 2026-11 | 2994.27 | 835.93 | 2158.34 | 349811.98 |
| 32 | 2026-12 | 2994.27 | 830.80 | 2163.46 | 347648.52 |
| 33 | 2027-01 | 2994.27 | 825.67 | 2168.60 | 345479.92 |
| 34 | 2027-02 | 2994.27 | 820.51 | 2173.75 | 343306.16 |
| 35 | 2027-03 | 2994.27 | 815.35 | 2178.91 | 341127.25 |
| 36 | 2027-04 | 2994.27 | 810.18 | 2184.09 | 338943.16 |
| 37 | 2027-05 | 2994.27 | 804.99 | 2189.28 | 336753.89 |
| 38 | 2027-06 | 2994.27 | 799.79 | 2194.47 | 334559.41 |
| 39 | 2027-07 | 2994.27 | 794.58 | 2199.69 | 332359.73 |
| 40 | 2027-08 | 2994.27 | 789.35 | 2204.91 | 330154.82 |
| 41 | 2027-09 | 2994.27 | 784.12 | 2210.15 | 327944.67 |
| 42 | 2027-10 | 2994.27 | 778.87 | 2215.40 | 325729.27 |
| 43 | 2027-11 | 2994.27 | 773.61 | 2220.66 | 323508.61 |
| 44 | 2027-12 | 2994.27 | 768.33 | 2225.93 | 321282.68 |
| 45 | 2028-01 | 2994.27 | 763.05 | 2231.22 | 319051.46 |
| 46 | 2028-02 | 2994.27 | 757.75 | 2236.52 | 316814.94 |
| 47 | 2028-03 | 2994.27 | 752.44 | 2241.83 | 314573.11 |
| 48 | 2028-04 | 2994.27 | 747.11 | 2247.15 | 312325.96 |
| 49 | 2028-05 | 2994.27 | 741.77 | 2252.49 | 310073.47 |
| 50 | 2028-06 | 2994.27 | 736.42 | 2257.84 | 307815.63 |
| 51 | 2028-07 | 2994.27 | 731.06 | 2263.20 | 305552.42 |
| 52 | 2028-08 | 2994.27 | 725.69 | 2268.58 | 303283.84 |
| 53 | 2028-09 | 2994.27 | 720.30 | 2273.97 | 301009.88 |
| 54 | 2028-10 | 2994.27 | 714.90 | 2279.37 | 298730.51 |
| 55 | 2028-11 | 2994.27 | 709.48 | 2284.78 | 296445.73 |
| 56 | 2028-12 | 2994.27 | 704.06 | 2290.21 | 294155.52 |
| 57 | 2029-01 | 2994.27 | 698.62 | 2295.65 | 291859.88 |
| 58 | 2029-02 | 2994.27 | 693.17 | 2301.10 | 289558.78 |
| 59 | 2029-03 | 2994.27 | 687.70 | 2306.56 | 287252.22 |
| 60 | 2029-04 | 2994.27 | 682.22 | 2312.04 | 284940.17 |
| 61 | 2029-05 | 2994.27 | 676.73 | 2317.53 | 282622.64 |
| 62 | 2029-06 | 2994.27 | 671.23 | 2323.04 | 280299.61 |
| 63 | 2029-07 | 2994.27 | 665.71 | 2328.55 | 277971.05 |
| 64 | 2029-08 | 2994.27 | 660.18 | 2334.08 | 275636.97 |
| 65 | 2029-09 | 2994.27 | 654.64 | 2339.63 | 273297.34 |
| 66 | 2029-10 | 2994.27 | 649.08 | 2345.18 | 270952.16 |
| 67 | 2029-11 | 2994.27 | 643.51 | 2350.75 | 268601.40 |
| 68 | 2029-12 | 2994.27 | 637.93 | 2356.34 | 266245.06 |
| 69 | 2030-01 | 2994.27 | 632.33 | 2361.93 | 263883.13 |
| 70 | 2030-02 | 2994.27 | 626.72 | 2367.54 | 261515.59 |
| 71 | 2030-03 | 2994.27 | 621.10 | 2373.17 | 259142.42 |
| 72 | 2030-04 | 2994.27 | 615.46 | 2378.80 | 256763.62 |
| 73 | 2030-05 | 2994.27 | 609.81 | 2384.45 | 254379.17 |
| 74 | 2030-06 | 2994.27 | 604.15 | 2390.11 | 251989.05 |
| 75 | 2030-07 | 2994.27 | 598.47 | 2395.79 | 249593.26 |
| 76 | 2030-08 | 2994.27 | 592.78 | 2401.48 | 247191.78 |
| 77 | 2030-09 | 2994.27 | 587.08 | 2407.18 | 244784.60 |
| 78 | 2030-10 | 2994.27 | 581.36 | 2412.90 | 242371.69 |
| 79 | 2030-11 | 2994.27 | 575.63 | 2418.63 | 239953.06 |
| 80 | 2030-12 | 2994.27 | 569.89 | 2424.38 | 237528.68 |
| 81 | 2031-01 | 2994.27 | 564.13 | 2430.13 | 235098.55 |
| 82 | 2031-02 | 2994.27 | 558.36 | 2435.91 | 232662.64 |
| 83 | 2031-03 | 2994.27 | 552.57 | 2441.69 | 230220.95 |
| 84 | 2031-04 | 2994.27 | 546.77 | 2447.49 | 227773.46 |
| 85 | 2031-05 | 2994.27 | 540.96 | 2453.30 | 225320.16 |
| 86 | 2031-06 | 2994.27 | 535.14 | 2459.13 | 222861.03 |
| 87 | 2031-07 | 2994.27 | 529.29 | 2464.97 | 220396.06 |
| 88 | 2031-08 | 2994.27 | 523.44 | 2470.82 | 217925.23 |
| 89 | 2031-09 | 2994.27 | 517.57 | 2476.69 | 215448.54 |
| 90 | 2031-10 | 2994.27 | 511.69 | 2482.58 | 212965.96 |
| 91 | 2031-11 | 2994.27 | 505.79 | 2488.47 | 210477.49 |
| 92 | 2031-12 | 2994.27 | 499.88 | 2494.38 | 207983.11 |
| 93 | 2032-01 | 2994.27 | 493.96 | 2500.31 | 205482.81 |
| 94 | 2032-02 | 2994.27 | 488.02 | 2506.24 | 202976.56 |
| 95 | 2032-03 | 2994.27 | 482.07 | 2512.20 | 200464.37 |
| 96 | 2032-04 | 2994.27 | 476.10 | 2518.16 | 197946.20 |
| 97 | 2032-05 | 2994.27 | 470.12 | 2524.14 | 195422.06 |
| 98 | 2032-06 | 2994.27 | 464.13 | 2530.14 | 192891.92 |
| 99 | 2032-07 | 2994.27 | 458.12 | 2536.15 | 190355.77 |
| 100 | 2032-08 | 2994.27 | 452.09 | 2542.17 | 187813.60 |
| 101 | 2032-09 | 2994.27 | 446.06 | 2548.21 | 185265.40 |
| 102 | 2032-10 | 2994.27 | 440.01 | 2554.26 | 182711.14 |
| 103 | 2032-11 | 2994.27 | 433.94 | 2560.33 | 180150.81 |
| 104 | 2032-12 | 2994.27 | 427.86 | 2566.41 | 177584.40 |
| 105 | 2033-01 | 2994.27 | 421.76 | 2572.50 | 175011.90 |
| 106 | 2033-02 | 2994.27 | 415.65 | 2578.61 | 172433.29 |
| 107 | 2033-03 | 2994.27 | 409.53 | 2584.74 | 169848.55 |
| 108 | 2033-04 | 2994.27 | 403.39 | 2590.88 | 167257.68 |
| 109 | 2033-05 | 2994.27 | 397.24 | 2597.03 | 164660.65 |
| 110 | 2033-06 | 2994.27 | 391.07 | 2603.20 | 162057.45 |
| 111 | 2033-07 | 2994.27 | 384.89 | 2609.38 | 159448.07 |
| 112 | 2033-08 | 2994.27 | 378.69 | 2615.58 | 156832.50 |
| 113 | 2033-09 | 2994.27 | 372.48 | 2621.79 | 154210.71 |
| 114 | 2033-10 | 2994.27 | 366.25 | 2628.01 | 151582.69 |
| 115 | 2033-11 | 2994.27 | 360.01 | 2634.26 | 148948.44 |
| 116 | 2033-12 | 2994.27 | 353.75 | 2640.51 | 146307.92 |
| 117 | 2034-01 | 2994.27 | 347.48 | 2646.78 | 143661.14 |
| 118 | 2034-02 | 2994.27 | 341.20 | 2653.07 | 141008.07 |
| 119 | 2034-03 | 2994.27 | 334.89 | 2659.37 | 138348.70 |
| 120 | 2034-04 | 2994.27 | 328.58 | 2665.69 | 135683.01 |
| 121 | 2034-05 | 2994.27 | 322.25 | 2672.02 | 133010.99 |
| 122 | 2034-06 | 2994.27 | 315.90 | 2678.36 | 130332.63 |
| 123 | 2034-07 | 2994.27 | 309.54 | 2684.73 | 127647.90 |
| 124 | 2034-08 | 2994.27 | 303.16 | 2691.10 | 124956.80 |
| 125 | 2034-09 | 2994.27 | 296.77 | 2697.49 | 122259.31 |
| 126 | 2034-10 | 2994.27 | 290.37 | 2703.90 | 119555.41 |
| 127 | 2034-11 | 2994.27 | 283.94 | 2710.32 | 116845.09 |
| 128 | 2034-12 | 2994.27 | 277.51 | 2716.76 | 114128.33 |
| 129 | 2035-01 | 2994.27 | 271.05 | 2723.21 | 111405.12 |
| 130 | 2035-02 | 2994.27 | 264.59 | 2729.68 | 108675.44 |
| 131 | 2035-03 | 2994.27 | 258.10 | 2736.16 | 105939.28 |
| 132 | 2035-04 | 2994.27 | 251.61 | 2742.66 | 103196.62 |
| 133 | 2035-05 | 2994.27 | 245.09 | 2749.17 | 100447.45 |
| 134 | 2035-06 | 2994.27 | 238.56 | 2755.70 | 97691.74 |
| 135 | 2035-07 | 2994.27 | 232.02 | 2762.25 | 94929.49 |
| 136 | 2035-08 | 2994.27 | 225.46 | 2768.81 | 92160.69 |
| 137 | 2035-09 | 2994.27 | 218.88 | 2775.38 | 89385.30 |
| 138 | 2035-10 | 2994.27 | 212.29 | 2781.98 | 86603.33 |
| 139 | 2035-11 | 2994.27 | 205.68 | 2788.58 | 83814.75 |
| 140 | 2035-12 | 2994.27 | 199.06 | 2795.21 | 81019.54 |
| 141 | 2036-01 | 2994.27 | 192.42 | 2801.84 | 78217.70 |
| 142 | 2036-02 | 2994.27 | 185.77 | 2808.50 | 75409.20 |
| 143 | 2036-03 | 2994.27 | 179.10 | 2815.17 | 72594.03 |
| 144 | 2036-04 | 2994.27 | 172.41 | 2821.85 | 69772.17 |
| 145 | 2036-05 | 2994.27 | 165.71 | 2828.56 | 66943.62 |
| 146 | 2036-06 | 2994.27 | 158.99 | 2835.27 | 64108.34 |
| 147 | 2036-07 | 2994.27 | 152.26 | 2842.01 | 61266.34 |
| 148 | 2036-08 | 2994.27 | 145.51 | 2848.76 | 58417.58 |
| 149 | 2036-09 | 2994.27 | 138.74 | 2855.52 | 55562.05 |
| 150 | 2036-10 | 2994.27 | 131.96 | 2862.31 | 52699.75 |
| 151 | 2036-11 | 2994.27 | 125.16 | 2869.10 | 49830.64 |
| 152 | 2036-12 | 2994.27 | 118.35 | 2875.92 | 46954.73 |
| 153 | 2037-01 | 2994.27 | 111.52 | 2882.75 | 44071.98 |
| 154 | 2037-02 | 2994.27 | 104.67 | 2889.59 | 41182.38 |
| 155 | 2037-03 | 2994.27 | 97.81 | 2896.46 | 38285.93 |
| 156 | 2037-04 | 2994.27 | 90.93 | 2903.34 | 35382.59 |
| 157 | 2037-05 | 2994.27 | 84.03 | 2910.23 | 32472.36 |
| 158 | 2037-06 | 2994.27 | 77.12 | 2917.14 | 29555.22 |
| 159 | 2037-07 | 2994.27 | 70.19 | 2924.07 | 26631.14 |
| 160 | 2037-08 | 2994.27 | 63.25 | 2931.02 | 23700.13 |
| 161 | 2037-09 | 2994.27 | 56.29 | 2937.98 | 20762.15 |
| 162 | 2037-10 | 2994.27 | 49.31 | 2944.96 | 17817.19 |
| 163 | 2037-11 | 2994.27 | 42.32 | 2951.95 | 14865.24 |
| 164 | 2037-12 | 2994.27 | 35.30 | 2958.96 | 11906.28 |
| 165 | 2038-01 | 2994.27 | 28.28 | 2965.99 | 8940.30 |
| 166 | 2038-02 | 2994.27 | 21.23 | 2973.03 | 5967.26 |
| 167 | 2038-03 | 2994.27 | 14.17 | 2980.09 | 2987.17 |
| 168 | 2038-04 | 2994.27 | 7.09 | 2987.17 | 0.00 |
等额本金还款方式：
贷款总额：41.44万
还款月数：14年
首月还款：3450.83元
每月递减：5.86元
利息总额：8.32万
本息合计：49.76万
节省利息：5476.49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 | 3450.83 | 984.19 | 2466.64 | 411929.36 |
| 2 | 2024-06 | 3444.98 | 978.33 | 2466.64 | 409462.71 |
| 3 | 2024-07 | 3439.12 | 972.47 | 2466.64 | 406996.07 |
| 4 | 2024-08 | 3433.26 | 966.62 | 2466.64 | 404529.43 |
| 5 | 2024-09 | 3427.40 | 960.76 | 2466.64 | 402062.79 |
| 6 | 2024-10 | 3421.54 | 954.90 | 2466.64 | 399596.14 |
| 7 | 2024-11 | 3415.68 | 949.04 | 2466.64 | 397129.50 |
| 8 | 2024-12 | 3409.83 | 943.18 | 2466.64 | 394662.86 |
| 9 | 2025-01 | 3403.97 | 937.32 | 2466.64 | 392196.21 |
| 10 | 2025-02 | 3398.11 | 931.47 | 2466.64 | 389729.57 |
| 11 | 2025-03 | 3392.25 | 925.61 | 2466.64 | 387262.93 |
| 12 | 2025-04 | 3386.39 | 919.75 | 2466.64 | 384796.29 |
| 13 | 2025-05 | 3380.53 | 913.89 | 2466.64 | 382329.64 |
| 14 | 2025-06 | 3374.68 | 908.03 | 2466.64 | 379863.00 |
| 15 | 2025-07 | 3368.82 | 902.17 | 2466.64 | 377396.36 |
| 16 | 2025-08 | 3362.96 | 896.32 | 2466.64 | 374929.71 |
| 17 | 2025-09 | 3357.10 | 890.46 | 2466.64 | 372463.07 |
| 18 | 2025-10 | 3351.24 | 884.60 | 2466.64 | 369996.43 |
| 19 | 2025-11 | 3345.38 | 878.74 | 2466.64 | 367529.79 |
| 20 | 2025-12 | 3339.53 | 872.88 | 2466.64 | 365063.14 |
| 21 | 2026-01 | 3333.67 | 867.02 | 2466.64 | 362596.50 |
| 22 | 2026-02 | 3327.81 | 861.17 | 2466.64 | 360129.86 |
| 23 | 2026-03 | 3321.95 | 855.31 | 2466.64 | 357663.21 |
| 24 | 2026-04 | 3316.09 | 849.45 | 2466.64 | 355196.57 |
| 25 | 2026-05 | 3310.23 | 843.59 | 2466.64 | 352729.93 |
| 26 | 2026-06 | 3304.38 | 837.73 | 2466.64 | 350263.29 |
| 27 | 2026-07 | 3298.52 | 831.88 | 2466.64 | 347796.64 |
| 28 | 2026-08 | 3292.66 | 826.02 | 2466.64 | 345330.00 |
| 29 | 2026-09 | 3286.80 | 820.16 | 2466.64 | 342863.36 |
| 30 | 2026-10 | 3280.94 | 814.30 | 2466.64 | 340396.71 |
| 31 | 2026-11 | 3275.09 | 808.44 | 2466.64 | 337930.07 |
| 32 | 2026-12 | 3269.23 | 802.58 | 2466.64 | 335463.43 |
| 33 | 2027-01 | 3263.37 | 796.73 | 2466.64 | 332996.79 |
| 34 | 2027-02 | 3257.51 | 790.87 | 2466.64 | 330530.14 |
| 35 | 2027-03 | 3251.65 | 785.01 | 2466.64 | 328063.50 |
| 36 | 2027-04 | 3245.79 | 779.15 | 2466.64 | 325596.86 |
| 37 | 2027-05 | 3239.94 | 773.29 | 2466.64 | 323130.21 |
| 38 | 2027-06 | 3234.08 | 767.43 | 2466.64 | 320663.57 |
| 39 | 2027-07 | 3228.22 | 761.58 | 2466.64 | 318196.93 |
| 40 | 2027-08 | 3222.36 | 755.72 | 2466.64 | 315730.29 |
| 41 | 2027-09 | 3216.50 | 749.86 | 2466.64 | 313263.64 |
| 42 | 2027-10 | 3210.64 | 744.00 | 2466.64 | 310797.00 |
| 43 | 2027-11 | 3204.79 | 738.14 | 2466.64 | 308330.36 |
| 44 | 2027-12 | 3198.93 | 732.28 | 2466.64 | 305863.71 |
| 45 | 2028-01 | 3193.07 | 726.43 | 2466.64 | 303397.07 |
| 46 | 2028-02 | 3187.21 | 720.57 | 2466.64 | 300930.43 |
| 47 | 2028-03 | 3181.35 | 714.71 | 2466.64 | 298463.79 |
| 48 | 2028-04 | 3175.49 | 708.85 | 2466.64 | 295997.14 |
| 49 | 2028-05 | 3169.64 | 702.99 | 2466.64 | 293530.50 |
| 50 | 2028-06 | 3163.78 | 697.13 | 2466.64 | 291063.86 |
| 51 | 2028-07 | 3157.92 | 691.28 | 2466.64 | 288597.21 |
| 52 | 2028-08 | 3152.06 | 685.42 | 2466.64 | 286130.57 |
| 53 | 2028-09 | 3146.20 | 679.56 | 2466.64 | 283663.93 |
| 54 | 2028-10 | 3140.34 | 673.70 | 2466.64 | 281197.29 |
| 55 | 2028-11 | 3134.49 | 667.84 | 2466.64 | 278730.64 |
| 56 | 2028-12 | 3128.63 | 661.99 | 2466.64 | 276264.00 |
| 57 | 2029-01 | 3122.77 | 656.13 | 2466.64 | 273797.36 |
| 58 | 2029-02 | 3116.91 | 650.27 | 2466.64 | 271330.71 |
| 59 | 2029-03 | 3111.05 | 644.41 | 2466.64 | 268864.07 |
| 60 | 2029-04 | 3105.20 | 638.55 | 2466.64 | 266397.43 |
| 61 | 2029-05 | 3099.34 | 632.69 | 2466.64 | 263930.79 |
| 62 | 2029-06 | 3093.48 | 626.84 | 2466.64 | 261464.14 |
| 63 | 2029-07 | 3087.62 | 620.98 | 2466.64 | 258997.50 |
| 64 | 2029-08 | 3081.76 | 615.12 | 2466.64 | 256530.86 |
| 65 | 2029-09 | 3075.90 | 609.26 | 2466.64 | 254064.21 |
| 66 | 2029-10 | 3070.05 | 603.40 | 2466.64 | 251597.57 |
| 67 | 2029-11 | 3064.19 | 597.54 | 2466.64 | 249130.93 |
| 68 | 2029-12 | 3058.33 | 591.69 | 2466.64 | 246664.29 |
| 69 | 2030-01 | 3052.47 | 585.83 | 2466.64 | 244197.64 |
| 70 | 2030-02 | 3046.61 | 579.97 | 2466.64 | 241731.00 |
| 71 | 2030-03 | 3040.75 | 574.11 | 2466.64 | 239264.36 |
| 72 | 2030-04 | 3034.90 | 568.25 | 2466.64 | 236797.71 |
| 73 | 2030-05 | 3029.04 | 562.39 | 2466.64 | 234331.07 |
| 74 | 2030-06 | 3023.18 | 556.54 | 2466.64 | 231864.43 |
| 75 | 2030-07 | 3017.32 | 550.68 | 2466.64 | 229397.79 |
| 76 | 2030-08 | 3011.46 | 544.82 | 2466.64 | 226931.14 |
| 77 | 2030-09 | 3005.60 | 538.96 | 2466.64 | 224464.50 |
| 78 | 2030-10 | 2999.75 | 533.10 | 2466.64 | 221997.86 |
| 79 | 2030-11 | 2993.89 | 527.24 | 2466.64 | 219531.21 |
| 80 | 2030-12 | 2988.03 | 521.39 | 2466.64 | 217064.57 |
| 81 | 2031-01 | 2982.17 | 515.53 | 2466.64 | 214597.93 |
| 82 | 2031-02 | 2976.31 | 509.67 | 2466.64 | 212131.29 |
| 83 | 2031-03 | 2970.45 | 503.81 | 2466.64 | 209664.64 |
| 84 | 2031-04 | 2964.60 | 497.95 | 2466.64 | 207198.00 |
| 85 | 2031-05 | 2958.74 | 492.10 | 2466.64 | 204731.36 |
| 86 | 2031-06 | 2952.88 | 486.24 | 2466.64 | 202264.71 |
| 87 | 2031-07 | 2947.02 | 480.38 | 2466.64 | 199798.07 |
| 88 | 2031-08 | 2941.16 | 474.52 | 2466.64 | 197331.43 |
| 89 | 2031-09 | 2935.31 | 468.66 | 2466.64 | 194864.79 |
| 90 | 2031-10 | 2929.45 | 462.80 | 2466.64 | 192398.14 |
| 91 | 2031-11 | 2923.59 | 456.95 | 2466.64 | 189931.50 |
| 92 | 2031-12 | 2917.73 | 451.09 | 2466.64 | 187464.86 |
| 93 | 2032-01 | 2911.87 | 445.23 | 2466.64 | 184998.21 |
| 94 | 2032-02 | 2906.01 | 439.37 | 2466.64 | 182531.57 |
| 95 | 2032-03 | 2900.16 | 433.51 | 2466.64 | 180064.93 |
| 96 | 2032-04 | 2894.30 | 427.65 | 2466.64 | 177598.29 |
| 97 | 2032-05 | 2888.44 | 421.80 | 2466.64 | 175131.64 |
| 98 | 2032-06 | 2882.58 | 415.94 | 2466.64 | 172665.00 |
| 99 | 2032-07 | 2876.72 | 410.08 | 2466.64 | 170198.36 |
| 100 | 2032-08 | 2870.86 | 404.22 | 2466.64 | 167731.71 |
| 101 | 2032-09 | 2865.01 | 398.36 | 2466.64 | 165265.07 |
| 102 | 2032-10 | 2859.15 | 392.50 | 2466.64 | 162798.43 |
| 103 | 2032-11 | 2853.29 | 386.65 | 2466.64 | 160331.79 |
| 104 | 2032-12 | 2847.43 | 380.79 | 2466.64 | 157865.14 |
| 105 | 2033-01 | 2841.57 | 374.93 | 2466.64 | 155398.50 |
| 106 | 2033-02 | 2835.71 | 369.07 | 2466.64 | 152931.86 |
| 107 | 2033-03 | 2829.86 | 363.21 | 2466.64 | 150465.21 |
| 108 | 2033-04 | 2824.00 | 357.35 | 2466.64 | 147998.57 |
| 109 | 2033-05 | 2818.14 | 351.50 | 2466.64 | 145531.93 |
| 110 | 2033-06 | 2812.28 | 345.64 | 2466.64 | 143065.29 |
| 111 | 2033-07 | 2806.42 | 339.78 | 2466.64 | 140598.64 |
| 112 | 2033-08 | 2800.56 | 333.92 | 2466.64 | 138132.00 |
| 113 | 2033-09 | 2794.71 | 328.06 | 2466.64 | 135665.36 |
| 114 | 2033-10 | 2788.85 | 322.21 | 2466.64 | 133198.71 |
| 115 | 2033-11 | 2782.99 | 316.35 | 2466.64 | 130732.07 |
| 116 | 2033-12 | 2777.13 | 310.49 | 2466.64 | 128265.43 |
| 117 | 2034-01 | 2771.27 | 304.63 | 2466.64 | 125798.79 |
| 118 | 2034-02 | 2765.41 | 298.77 | 2466.64 | 123332.14 |
| 119 | 2034-03 | 2759.56 | 292.91 | 2466.64 | 120865.50 |
| 120 | 2034-04 | 2753.70 | 287.06 | 2466.64 | 118398.86 |
| 121 | 2034-05 | 2747.84 | 281.20 | 2466.64 | 115932.21 |
| 122 | 2034-06 | 2741.98 | 275.34 | 2466.64 | 113465.57 |
| 123 | 2034-07 | 2736.12 | 269.48 | 2466.64 | 110998.93 |
| 124 | 2034-08 | 2730.27 | 263.62 | 2466.64 | 108532.29 |
| 125 | 2034-09 | 2724.41 | 257.76 | 2466.64 | 106065.64 |
| 126 | 2034-10 | 2718.55 | 251.91 | 2466.64 | 103599.00 |
| 127 | 2034-11 | 2712.69 | 246.05 | 2466.64 | 101132.36 |
| 128 | 2034-12 | 2706.83 | 240.19 | 2466.64 | 98665.71 |
| 129 | 2035-01 | 2700.97 | 234.33 | 2466.64 | 96199.07 |
| 130 | 2035-02 | 2695.12 | 228.47 | 2466.64 | 93732.43 |
| 131 | 2035-03 | 2689.26 | 222.61 | 2466.64 | 91265.79 |
| 132 | 2035-04 | 2683.40 | 216.76 | 2466.64 | 88799.14 |
| 133 | 2035-05 | 2677.54 | 210.90 | 2466.64 | 86332.50 |
| 134 | 2035-06 | 2671.68 | 205.04 | 2466.64 | 83865.86 |
| 135 | 2035-07 | 2665.82 | 199.18 | 2466.64 | 81399.21 |
| 136 | 2035-08 | 2659.97 | 193.32 | 2466.64 | 78932.57 |
| 137 | 2035-09 | 2654.11 | 187.46 | 2466.64 | 76465.93 |
| 138 | 2035-10 | 2648.25 | 181.61 | 2466.64 | 73999.29 |
| 139 | 2035-11 | 2642.39 | 175.75 | 2466.64 | 71532.64 |
| 140 | 2035-12 | 2636.53 | 169.89 | 2466.64 | 69066.00 |
| 141 | 2036-01 | 2630.67 | 164.03 | 2466.64 | 66599.36 |
| 142 | 2036-02 | 2624.82 | 158.17 | 2466.64 | 64132.71 |
| 143 | 2036-03 | 2618.96 | 152.32 | 2466.64 | 61666.07 |
| 144 | 2036-04 | 2613.10 | 146.46 | 2466.64 | 59199.43 |
| 145 | 2036-05 | 2607.24 | 140.60 | 2466.64 | 56732.79 |
| 146 | 2036-06 | 2601.38 | 134.74 | 2466.64 | 54266.14 |
| 147 | 2036-07 | 2595.52 | 128.88 | 2466.64 | 51799.50 |
| 148 | 2036-08 | 2589.67 | 123.02 | 2466.64 | 49332.86 |
| 149 | 2036-09 | 2583.81 | 117.17 | 2466.64 | 46866.21 |
| 150 | 2036-10 | 2577.95 | 111.31 | 2466.64 | 44399.57 |
| 151 | 2036-11 | 2572.09 | 105.45 | 2466.64 | 41932.93 |
| 152 | 2036-12 | 2566.23 | 99.59 | 2466.64 | 39466.29 |
| 153 | 2037-01 | 2560.38 | 93.73 | 2466.64 | 36999.64 |
| 154 | 2037-02 | 2554.52 | 87.87 | 2466.64 | 34533.00 |
| 155 | 2037-03 | 2548.66 | 82.02 | 2466.64 | 32066.36 |
| 156 | 2037-04 | 2542.80 | 76.16 | 2466.64 | 29599.71 |
| 157 | 2037-05 | 2536.94 | 70.30 | 2466.64 | 27133.07 |
| 158 | 2037-06 | 2531.08 | 64.44 | 2466.64 | 24666.43 |
| 159 | 2037-07 | 2525.23 | 58.58 | 2466.64 | 22199.79 |
| 160 | 2037-08 | 2519.37 | 52.72 | 2466.64 | 19733.14 |
| 161 | 2037-09 | 2513.51 | 46.87 | 2466.64 | 17266.50 |
| 162 | 2037-10 | 2507.65 | 41.01 | 2466.64 | 14799.86 |
| 163 | 2037-11 | 2501.79 | 35.15 | 2466.64 | 12333.21 |
| 164 | 2037-12 | 2495.93 | 29.29 | 2466.64 | 9866.57 |
| 165 | 2038-01 | 2490.08 | 23.43 | 2466.64 | 7399.93 |
| 166 | 2038-02 | 2484.22 | 17.57 | 2466.64 | 4933.29 |
| 167 | 2038-03 | 2478.36 | 11.72 | 2466.64 | 2466.64 |
| 168 | 2038-04 | 2472.50 | 5.86 | 2466.64 | 0.00 |