贷款44.59万（公积金贷款）房贷，还款14年10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：44.59万
还款月数：14年10个月
每月还款：3369.78元
利息总额：15.4万
本息合计：59.98万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3369.78 | 1560.49 | 1809.29 | 444045.26 |
| 2 | 2024-12 | 3369.78 | 1554.16 | 1815.63 | 442229.63 |
| 3 | 2025-01 | 3369.78 | 1547.80 | 1821.98 | 440407.65 |
| 4 | 2025-02 | 3369.78 | 1541.43 | 1828.36 | 438579.29 |
| 5 | 2025-03 | 3369.78 | 1535.03 | 1834.76 | 436744.53 |
| 6 | 2025-04 | 3369.78 | 1528.61 | 1841.18 | 434903.36 |
| 7 | 2025-05 | 3369.78 | 1522.16 | 1847.62 | 433055.73 |
| 8 | 2025-06 | 3369.78 | 1515.70 | 1854.09 | 431201.64 |
| 9 | 2025-07 | 3369.78 | 1509.21 | 1860.58 | 429341.06 |
| 10 | 2025-08 | 3369.78 | 1502.69 | 1867.09 | 427473.97 |
| 11 | 2025-09 | 3369.78 | 1496.16 | 1873.63 | 425600.35 |
| 12 | 2025-10 | 3369.78 | 1489.60 | 1880.18 | 423720.16 |
| 13 | 2025-11 | 3369.78 | 1483.02 | 1886.76 | 421833.40 |
| 14 | 2025-12 | 3369.78 | 1476.42 | 1893.37 | 419940.03 |
| 15 | 2026-01 | 3369.78 | 1469.79 | 1899.99 | 418040.04 |
| 16 | 2026-02 | 3369.78 | 1463.14 | 1906.64 | 416133.39 |
| 17 | 2026-03 | 3369.78 | 1456.47 | 1913.32 | 414220.08 |
| 18 | 2026-04 | 3369.78 | 1449.77 | 1920.01 | 412300.06 |
| 19 | 2026-05 | 3369.78 | 1443.05 | 1926.73 | 410373.33 |
| 20 | 2026-06 | 3369.78 | 1436.31 | 1933.48 | 408439.85 |
| 21 | 2026-07 | 3369.78 | 1429.54 | 1940.25 | 406499.60 |
| 22 | 2026-08 | 3369.78 | 1422.75 | 1947.04 | 404552.57 |
| 23 | 2026-09 | 3369.78 | 1415.93 | 1953.85 | 402598.72 |
| 24 | 2026-10 | 3369.78 | 1409.10 | 1960.69 | 400638.03 |
| 25 | 2026-11 | 3369.78 | 1402.23 | 1967.55 | 398670.48 |
| 26 | 2026-12 | 3369.78 | 1395.35 | 1974.44 | 396696.04 |
| 27 | 2027-01 | 3369.78 | 1388.44 | 1981.35 | 394714.69 |
| 28 | 2027-02 | 3369.78 | 1381.50 | 1988.28 | 392726.41 |
| 29 | 2027-03 | 3369.78 | 1374.54 | 1995.24 | 390731.16 |
| 30 | 2027-04 | 3369.78 | 1367.56 | 2002.23 | 388728.94 |
| 31 | 2027-05 | 3369.78 | 1360.55 | 2009.23 | 386719.71 |
| 32 | 2027-06 | 3369.78 | 1353.52 | 2016.27 | 384703.44 |
| 33 | 2027-07 | 3369.78 | 1346.46 | 2023.32 | 382680.12 |
| 34 | 2027-08 | 3369.78 | 1339.38 | 2030.40 | 380649.71 |
| 35 | 2027-09 | 3369.78 | 1332.27 | 2037.51 | 378612.20 |
| 36 | 2027-10 | 3369.78 | 1325.14 | 2044.64 | 376567.56 |
| 37 | 2027-11 | 3369.78 | 1317.99 | 2051.80 | 374515.76 |
| 38 | 2027-12 | 3369.78 | 1310.81 | 2058.98 | 372456.78 |
| 39 | 2028-01 | 3369.78 | 1303.60 | 2066.19 | 370390.60 |
| 40 | 2028-02 | 3369.78 | 1296.37 | 2073.42 | 368317.18 |
| 41 | 2028-03 | 3369.78 | 1289.11 | 2080.67 | 366236.51 |
| 42 | 2028-04 | 3369.78 | 1281.83 | 2087.96 | 364148.55 |
| 43 | 2028-05 | 3369.78 | 1274.52 | 2095.26 | 362053.28 |
| 44 | 2028-06 | 3369.78 | 1267.19 | 2102.60 | 359950.69 |
| 45 | 2028-07 | 3369.78 | 1259.83 | 2109.96 | 357840.73 |
| 46 | 2028-08 | 3369.78 | 1252.44 | 2117.34 | 355723.39 |
| 47 | 2028-09 | 3369.78 | 1245.03 | 2124.75 | 353598.63 |
| 48 | 2028-10 | 3369.78 | 1237.60 | 2132.19 | 351466.44 |
| 49 | 2028-11 | 3369.78 | 1230.13 | 2139.65 | 349326.79 |
| 50 | 2028-12 | 3369.78 | 1222.64 | 2147.14 | 347179.65 |
| 51 | 2029-01 | 3369.78 | 1215.13 | 2154.66 | 345025.00 |
| 52 | 2029-02 | 3369.78 | 1207.59 | 2162.20 | 342862.80 |
| 53 | 2029-03 | 3369.78 | 1200.02 | 2169.76 | 340693.03 |
| 54 | 2029-04 | 3369.78 | 1192.43 | 2177.36 | 338515.67 |
| 55 | 2029-05 | 3369.78 | 1184.80 | 2184.98 | 336330.69 |
| 56 | 2029-06 | 3369.78 | 1177.16 | 2192.63 | 334138.07 |
| 57 | 2029-07 | 3369.78 | 1169.48 | 2200.30 | 331937.77 |
| 58 | 2029-08 | 3369.78 | 1161.78 | 2208.00 | 329729.76 |
| 59 | 2029-09 | 3369.78 | 1154.05 | 2215.73 | 327514.03 |
| 60 | 2029-10 | 3369.78 | 1146.30 | 2223.49 | 325290.55 |
| 61 | 2029-11 | 3369.78 | 1138.52 | 2231.27 | 323059.28 |
| 62 | 2029-12 | 3369.78 | 1130.71 | 2239.08 | 320820.20 |
| 63 | 2030-01 | 3369.78 | 1122.87 | 2246.91 | 318573.29 |
| 64 | 2030-02 | 3369.78 | 1115.01 | 2254.78 | 316318.51 |
| 65 | 2030-03 | 3369.78 | 1107.11 | 2262.67 | 314055.84 |
| 66 | 2030-04 | 3369.78 | 1099.20 | 2270.59 | 311785.25 |
| 67 | 2030-05 | 3369.78 | 1091.25 | 2278.54 | 309506.72 |
| 68 | 2030-06 | 3369.78 | 1083.27 | 2286.51 | 307220.20 |
| 69 | 2030-07 | 3369.78 | 1075.27 | 2294.51 | 304925.69 |
| 70 | 2030-08 | 3369.78 | 1067.24 | 2302.54 | 302623.15 |
| 71 | 2030-09 | 3369.78 | 1059.18 | 2310.60 | 300312.54 |
| 72 | 2030-10 | 3369.78 | 1051.09 | 2318.69 | 297993.85 |
| 73 | 2030-11 | 3369.78 | 1042.98 | 2326.81 | 295667.05 |
| 74 | 2030-12 | 3369.78 | 1034.83 | 2334.95 | 293332.10 |
| 75 | 2031-01 | 3369.78 | 1026.66 | 2343.12 | 290988.97 |
| 76 | 2031-02 | 3369.78 | 1018.46 | 2351.32 | 288637.65 |
| 77 | 2031-03 | 3369.78 | 1010.23 | 2359.55 | 286278.10 |
| 78 | 2031-04 | 3369.78 | 1001.97 | 2367.81 | 283910.29 |
| 79 | 2031-05 | 3369.78 | 993.69 | 2376.10 | 281534.19 |
| 80 | 2031-06 | 3369.78 | 985.37 | 2384.41 | 279149.77 |
| 81 | 2031-07 | 3369.78 | 977.02 | 2392.76 | 276757.01 |
| 82 | 2031-08 | 3369.78 | 968.65 | 2401.14 | 274355.88 |
| 83 | 2031-09 | 3369.78 | 960.25 | 2409.54 | 271946.34 |
| 84 | 2031-10 | 3369.78 | 951.81 | 2417.97 | 269528.37 |
| 85 | 2031-11 | 3369.78 | 943.35 | 2426.44 | 267101.93 |
| 86 | 2031-12 | 3369.78 | 934.86 | 2434.93 | 264667.00 |
| 87 | 2032-01 | 3369.78 | 926.33 | 2443.45 | 262223.55 |
| 88 | 2032-02 | 3369.78 | 917.78 | 2452.00 | 259771.55 |
| 89 | 2032-03 | 3369.78 | 909.20 | 2460.58 | 257310.97 |
| 90 | 2032-04 | 3369.78 | 900.59 | 2469.20 | 254841.77 |
| 91 | 2032-05 | 3369.78 | 891.95 | 2477.84 | 252363.93 |
| 92 | 2032-06 | 3369.78 | 883.27 | 2486.51 | 249877.42 |
| 93 | 2032-07 | 3369.78 | 874.57 | 2495.21 | 247382.21 |
| 94 | 2032-08 | 3369.78 | 865.84 | 2503.95 | 244878.26 |
| 95 | 2032-09 | 3369.78 | 857.07 | 2512.71 | 242365.55 |
| 96 | 2032-10 | 3369.78 | 848.28 | 2521.51 | 239844.04 |
| 97 | 2032-11 | 3369.78 | 839.45 | 2530.33 | 237313.71 |
| 98 | 2032-12 | 3369.78 | 830.60 | 2539.19 | 234774.53 |
| 99 | 2033-01 | 3369.78 | 821.71 | 2548.07 | 232226.45 |
| 100 | 2033-02 | 3369.78 | 812.79 | 2556.99 | 229669.46 |
| 101 | 2033-03 | 3369.78 | 803.84 | 2565.94 | 227103.52 |
| 102 | 2033-04 | 3369.78 | 794.86 | 2574.92 | 224528.60 |
| 103 | 2033-05 | 3369.78 | 785.85 | 2583.93 | 221944.66 |
| 104 | 2033-06 | 3369.78 | 776.81 | 2592.98 | 219351.68 |
| 105 | 2033-07 | 3369.78 | 767.73 | 2602.05 | 216749.63 |
| 106 | 2033-08 | 3369.78 | 758.62 | 2611.16 | 214138.47 |
| 107 | 2033-09 | 3369.78 | 749.48 | 2620.30 | 211518.17 |
| 108 | 2033-10 | 3369.78 | 740.31 | 2629.47 | 208888.70 |
| 109 | 2033-11 | 3369.78 | 731.11 | 2638.67 | 206250.02 |
| 110 | 2033-12 | 3369.78 | 721.88 | 2647.91 | 203602.12 |
| 111 | 2034-01 | 3369.78 | 712.61 | 2657.18 | 200944.94 |
| 112 | 2034-02 | 3369.78 | 703.31 | 2666.48 | 198278.46 |
| 113 | 2034-03 | 3369.78 | 693.97 | 2675.81 | 195602.65 |
| 114 | 2034-04 | 3369.78 | 684.61 | 2685.18 | 192917.48 |
| 115 | 2034-05 | 3369.78 | 675.21 | 2694.57 | 190222.90 |
| 116 | 2034-06 | 3369.78 | 665.78 | 2704.00 | 187518.90 |
| 117 | 2034-07 | 3369.78 | 656.32 | 2713.47 | 184805.43 |
| 118 | 2034-08 | 3369.78 | 646.82 | 2722.97 | 182082.46 |
| 119 | 2034-09 | 3369.78 | 637.29 | 2732.50 | 179349.97 |
| 120 | 2034-10 | 3369.78 | 627.72 | 2742.06 | 176607.91 |
| 121 | 2034-11 | 3369.78 | 618.13 | 2751.66 | 173856.25 |
| 122 | 2034-12 | 3369.78 | 608.50 | 2761.29 | 171094.96 |
| 123 | 2035-01 | 3369.78 | 598.83 | 2770.95 | 168324.01 |
| 124 | 2035-02 | 3369.78 | 589.13 | 2780.65 | 165543.36 |
| 125 | 2035-03 | 3369.78 | 579.40 | 2790.38 | 162752.98 |
| 126 | 2035-04 | 3369.78 | 569.64 | 2800.15 | 159952.83 |
| 127 | 2035-05 | 3369.78 | 559.83 | 2809.95 | 157142.88 |
| 128 | 2035-06 | 3369.78 | 550.00 | 2819.78 | 154323.09 |
| 129 | 2035-07 | 3369.78 | 540.13 | 2829.65 | 151493.44 |
| 130 | 2035-08 | 3369.78 | 530.23 | 2839.56 | 148653.88 |
| 131 | 2035-09 | 3369.78 | 520.29 | 2849.50 | 145804.39 |
| 132 | 2035-10 | 3369.78 | 510.32 | 2859.47 | 142944.92 |
| 133 | 2035-11 | 3369.78 | 500.31 | 2869.48 | 140075.44 |
| 134 | 2035-12 | 3369.78 | 490.26 | 2879.52 | 137195.92 |
| 135 | 2036-01 | 3369.78 | 480.19 | 2889.60 | 134306.32 |
| 136 | 2036-02 | 3369.78 | 470.07 | 2899.71 | 131406.61 |
| 137 | 2036-03 | 3369.78 | 459.92 | 2909.86 | 128496.75 |
| 138 | 2036-04 | 3369.78 | 449.74 | 2920.05 | 125576.70 |
| 139 | 2036-05 | 3369.78 | 439.52 | 2930.27 | 122646.43 |
| 140 | 2036-06 | 3369.78 | 429.26 | 2940.52 | 119705.91 |
| 141 | 2036-07 | 3369.78 | 418.97 | 2950.81 | 116755.10 |
| 142 | 2036-08 | 3369.78 | 408.64 | 2961.14 | 113793.96 |
| 143 | 2036-09 | 3369.78 | 398.28 | 2971.51 | 110822.45 |
| 144 | 2036-10 | 3369.78 | 387.88 | 2981.91 | 107840.54 |
| 145 | 2036-11 | 3369.78 | 377.44 | 2992.34 | 104848.20 |
| 146 | 2036-12 | 3369.78 | 366.97 | 3002.82 | 101845.39 |
| 147 | 2037-01 | 3369.78 | 356.46 | 3013.33 | 98832.06 |
| 148 | 2037-02 | 3369.78 | 345.91 | 3023.87 | 95808.19 |
| 149 | 2037-03 | 3369.78 | 335.33 | 3034.46 | 92773.73 |
| 150 | 2037-04 | 3369.78 | 324.71 | 3045.08 | 89728.66 |
| 151 | 2037-05 | 3369.78 | 314.05 | 3055.73 | 86672.92 |
| 152 | 2037-06 | 3369.78 | 303.36 | 3066.43 | 83606.49 |
| 153 | 2037-07 | 3369.78 | 292.62 | 3077.16 | 80529.33 |
| 154 | 2037-08 | 3369.78 | 281.85 | 3087.93 | 77441.40 |
| 155 | 2037-09 | 3369.78 | 271.04 | 3098.74 | 74342.66 |
| 156 | 2037-10 | 3369.78 | 260.20 | 3109.59 | 71233.07 |
| 157 | 2037-11 | 3369.78 | 249.32 | 3120.47 | 68112.60 |
| 158 | 2037-12 | 3369.78 | 238.39 | 3131.39 | 64981.21 |
| 159 | 2038-01 | 3369.78 | 227.43 | 3142.35 | 61838.86 |
| 160 | 2038-02 | 3369.78 | 216.44 | 3153.35 | 58685.51 |
| 161 | 2038-03 | 3369.78 | 205.40 | 3164.39 | 55521.13 |
| 162 | 2038-04 | 3369.78 | 194.32 | 3175.46 | 52345.67 |
| 163 | 2038-05 | 3369.78 | 183.21 | 3186.57 | 49159.09 |
| 164 | 2038-06 | 3369.78 | 172.06 | 3197.73 | 45961.37 |
| 165 | 2038-07 | 3369.78 | 160.86 | 3208.92 | 42752.45 |
| 166 | 2038-08 | 3369.78 | 149.63 | 3220.15 | 39532.30 |
| 167 | 2038-09 | 3369.78 | 138.36 | 3231.42 | 36300.87 |
| 168 | 2038-10 | 3369.78 | 127.05 | 3242.73 | 33058.14 |
| 169 | 2038-11 | 3369.78 | 115.70 | 3254.08 | 29804.06 |
| 170 | 2038-12 | 3369.78 | 104.31 | 3265.47 | 26538.59 |
| 171 | 2039-01 | 3369.78 | 92.89 | 3276.90 | 23261.69 |
| 172 | 2039-02 | 3369.78 | 81.42 | 3288.37 | 19973.32 |
| 173 | 2039-03 | 3369.78 | 69.91 | 3299.88 | 16673.44 |
| 174 | 2039-04 | 3369.78 | 58.36 | 3311.43 | 13362.02 |
| 175 | 2039-05 | 3369.78 | 46.77 | 3323.02 | 10039.00 |
| 176 | 2039-06 | 3369.78 | 35.14 | 3334.65 | 6704.35 |
| 177 | 2039-07 | 3369.78 | 23.47 | 3346.32 | 3358.03 |
| 178 | 2039-08 | 3369.78 | 11.75 | 3358.03 | 0.00 |
等额本金还款方式：
贷款总额：44.59万
还款月数：14年10个月
首月还款：4065.29元
每月递减：8.77元
利息总额：13.97万
本息合计：58.55万
节省利息：14303.17元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 4065.29 | 1560.49 | 2504.80 | 443349.75 |
| 2 | 2024-12 | 4056.52 | 1551.72 | 2504.80 | 440844.95 |
| 3 | 2025-01 | 4047.76 | 1542.96 | 2504.80 | 438340.15 |
| 4 | 2025-02 | 4038.99 | 1534.19 | 2504.80 | 435835.35 |
| 5 | 2025-03 | 4030.22 | 1525.42 | 2504.80 | 433330.55 |
| 6 | 2025-04 | 4021.46 | 1516.66 | 2504.80 | 430825.74 |
| 7 | 2025-05 | 4012.69 | 1507.89 | 2504.80 | 428320.94 |
| 8 | 2025-06 | 4003.92 | 1499.12 | 2504.80 | 425816.14 |
| 9 | 2025-07 | 3995.16 | 1490.36 | 2504.80 | 423311.34 |
| 10 | 2025-08 | 3986.39 | 1481.59 | 2504.80 | 420806.54 |
| 11 | 2025-09 | 3977.62 | 1472.82 | 2504.80 | 418301.74 |
| 12 | 2025-10 | 3968.86 | 1464.06 | 2504.80 | 415796.94 |
| 13 | 2025-11 | 3960.09 | 1455.29 | 2504.80 | 413292.14 |
| 14 | 2025-12 | 3951.32 | 1446.52 | 2504.80 | 410787.34 |
| 15 | 2026-01 | 3942.56 | 1437.76 | 2504.80 | 408282.54 |
| 16 | 2026-02 | 3933.79 | 1428.99 | 2504.80 | 405777.74 |
| 17 | 2026-03 | 3925.02 | 1420.22 | 2504.80 | 403272.94 |
| 18 | 2026-04 | 3916.26 | 1411.46 | 2504.80 | 400768.13 |
| 19 | 2026-05 | 3907.49 | 1402.69 | 2504.80 | 398263.33 |
| 20 | 2026-06 | 3898.72 | 1393.92 | 2504.80 | 395758.53 |
| 21 | 2026-07 | 3889.96 | 1385.15 | 2504.80 | 393253.73 |
| 22 | 2026-08 | 3881.19 | 1376.39 | 2504.80 | 390748.93 |
| 23 | 2026-09 | 3872.42 | 1367.62 | 2504.80 | 388244.13 |
| 24 | 2026-10 | 3863.66 | 1358.85 | 2504.80 | 385739.33 |
| 25 | 2026-11 | 3854.89 | 1350.09 | 2504.80 | 383234.53 |
| 26 | 2026-12 | 3846.12 | 1341.32 | 2504.80 | 380729.73 |
| 27 | 2027-01 | 3837.35 | 1332.55 | 2504.80 | 378224.93 |
| 28 | 2027-02 | 3828.59 | 1323.79 | 2504.80 | 375720.13 |
| 29 | 2027-03 | 3819.82 | 1315.02 | 2504.80 | 373215.33 |
| 30 | 2027-04 | 3811.05 | 1306.25 | 2504.80 | 370710.52 |
| 31 | 2027-05 | 3802.29 | 1297.49 | 2504.80 | 368205.72 |
| 32 | 2027-06 | 3793.52 | 1288.72 | 2504.80 | 365700.92 |
| 33 | 2027-07 | 3784.75 | 1279.95 | 2504.80 | 363196.12 |
| 34 | 2027-08 | 3775.99 | 1271.19 | 2504.80 | 360691.32 |
| 35 | 2027-09 | 3767.22 | 1262.42 | 2504.80 | 358186.52 |
| 36 | 2027-10 | 3758.45 | 1253.65 | 2504.80 | 355681.72 |
| 37 | 2027-11 | 3749.69 | 1244.89 | 2504.80 | 353176.92 |
| 38 | 2027-12 | 3740.92 | 1236.12 | 2504.80 | 350672.12 |
| 39 | 2028-01 | 3732.15 | 1227.35 | 2504.80 | 348167.32 |
| 40 | 2028-02 | 3723.39 | 1218.59 | 2504.80 | 345662.52 |
| 41 | 2028-03 | 3714.62 | 1209.82 | 2504.80 | 343157.72 |
| 42 | 2028-04 | 3705.85 | 1201.05 | 2504.80 | 340652.91 |
| 43 | 2028-05 | 3697.09 | 1192.29 | 2504.80 | 338148.11 |
| 44 | 2028-06 | 3688.32 | 1183.52 | 2504.80 | 335643.31 |
| 45 | 2028-07 | 3679.55 | 1174.75 | 2504.80 | 333138.51 |
| 46 | 2028-08 | 3670.79 | 1165.98 | 2504.80 | 330633.71 |
| 47 | 2028-09 | 3662.02 | 1157.22 | 2504.80 | 328128.91 |
| 48 | 2028-10 | 3653.25 | 1148.45 | 2504.80 | 325624.11 |
| 49 | 2028-11 | 3644.49 | 1139.68 | 2504.80 | 323119.31 |
| 50 | 2028-12 | 3635.72 | 1130.92 | 2504.80 | 320614.51 |
| 51 | 2029-01 | 3626.95 | 1122.15 | 2504.80 | 318109.71 |
| 52 | 2029-02 | 3618.18 | 1113.38 | 2504.80 | 315604.91 |
| 53 | 2029-03 | 3609.42 | 1104.62 | 2504.80 | 313100.11 |
| 54 | 2029-04 | 3600.65 | 1095.85 | 2504.80 | 310595.30 |
| 55 | 2029-05 | 3591.88 | 1087.08 | 2504.80 | 308090.50 |
| 56 | 2029-06 | 3583.12 | 1078.32 | 2504.80 | 305585.70 |
| 57 | 2029-07 | 3574.35 | 1069.55 | 2504.80 | 303080.90 |
| 58 | 2029-08 | 3565.58 | 1060.78 | 2504.80 | 300576.10 |
| 59 | 2029-09 | 3556.82 | 1052.02 | 2504.80 | 298071.30 |
| 60 | 2029-10 | 3548.05 | 1043.25 | 2504.80 | 295566.50 |
| 61 | 2029-11 | 3539.28 | 1034.48 | 2504.80 | 293061.70 |
| 62 | 2029-12 | 3530.52 | 1025.72 | 2504.80 | 290556.90 |
| 63 | 2030-01 | 3521.75 | 1016.95 | 2504.80 | 288052.10 |
| 64 | 2030-02 | 3512.98 | 1008.18 | 2504.80 | 285547.30 |
| 65 | 2030-03 | 3504.22 | 999.42 | 2504.80 | 283042.50 |
| 66 | 2030-04 | 3495.45 | 990.65 | 2504.80 | 280537.69 |
| 67 | 2030-05 | 3486.68 | 981.88 | 2504.80 | 278032.89 |
| 68 | 2030-06 | 3477.92 | 973.12 | 2504.80 | 275528.09 |
| 69 | 2030-07 | 3469.15 | 964.35 | 2504.80 | 273023.29 |
| 70 | 2030-08 | 3460.38 | 955.58 | 2504.80 | 270518.49 |
| 71 | 2030-09 | 3451.62 | 946.81 | 2504.80 | 268013.69 |
| 72 | 2030-10 | 3442.85 | 938.05 | 2504.80 | 265508.89 |
| 73 | 2030-11 | 3434.08 | 929.28 | 2504.80 | 263004.09 |
| 74 | 2030-12 | 3425.32 | 920.51 | 2504.80 | 260499.29 |
| 75 | 2031-01 | 3416.55 | 911.75 | 2504.80 | 257994.49 |
| 76 | 2031-02 | 3407.78 | 902.98 | 2504.80 | 255489.69 |
| 77 | 2031-03 | 3399.01 | 894.21 | 2504.80 | 252984.89 |
| 78 | 2031-04 | 3390.25 | 885.45 | 2504.80 | 250480.08 |
| 79 | 2031-05 | 3381.48 | 876.68 | 2504.80 | 247975.28 |
| 80 | 2031-06 | 3372.71 | 867.91 | 2504.80 | 245470.48 |
| 81 | 2031-07 | 3363.95 | 859.15 | 2504.80 | 242965.68 |
| 82 | 2031-08 | 3355.18 | 850.38 | 2504.80 | 240460.88 |
| 83 | 2031-09 | 3346.41 | 841.61 | 2504.80 | 237956.08 |
| 84 | 2031-10 | 3337.65 | 832.85 | 2504.80 | 235451.28 |
| 85 | 2031-11 | 3328.88 | 824.08 | 2504.80 | 232946.48 |
| 86 | 2031-12 | 3320.11 | 815.31 | 2504.80 | 230441.68 |
| 87 | 2032-01 | 3311.35 | 806.55 | 2504.80 | 227936.88 |
| 88 | 2032-02 | 3302.58 | 797.78 | 2504.80 | 225432.08 |
| 89 | 2032-03 | 3293.81 | 789.01 | 2504.80 | 222927.28 |
| 90 | 2032-04 | 3285.05 | 780.25 | 2504.80 | 220422.47 |
| 91 | 2032-05 | 3276.28 | 771.48 | 2504.80 | 217917.67 |
| 92 | 2032-06 | 3267.51 | 762.71 | 2504.80 | 215412.87 |
| 93 | 2032-07 | 3258.75 | 753.95 | 2504.80 | 212908.07 |
| 94 | 2032-08 | 3249.98 | 745.18 | 2504.80 | 210403.27 |
| 95 | 2032-09 | 3241.21 | 736.41 | 2504.80 | 207898.47 |
| 96 | 2032-10 | 3232.45 | 727.64 | 2504.80 | 205393.67 |
| 97 | 2032-11 | 3223.68 | 718.88 | 2504.80 | 202888.87 |
| 98 | 2032-12 | 3214.91 | 710.11 | 2504.80 | 200384.07 |
| 99 | 2033-01 | 3206.15 | 701.34 | 2504.80 | 197879.27 |
| 100 | 2033-02 | 3197.38 | 692.58 | 2504.80 | 195374.47 |
| 101 | 2033-03 | 3188.61 | 683.81 | 2504.80 | 192869.66 |
| 102 | 2033-04 | 3179.84 | 675.04 | 2504.80 | 190364.86 |
| 103 | 2033-05 | 3171.08 | 666.28 | 2504.80 | 187860.06 |
| 104 | 2033-06 | 3162.31 | 657.51 | 2504.80 | 185355.26 |
| 105 | 2033-07 | 3153.54 | 648.74 | 2504.80 | 182850.46 |
| 106 | 2033-08 | 3144.78 | 639.98 | 2504.80 | 180345.66 |
| 107 | 2033-09 | 3136.01 | 631.21 | 2504.80 | 177840.86 |
| 108 | 2033-10 | 3127.24 | 622.44 | 2504.80 | 175336.06 |
| 109 | 2033-11 | 3118.48 | 613.68 | 2504.80 | 172831.26 |
| 110 | 2033-12 | 3109.71 | 604.91 | 2504.80 | 170326.46 |
| 111 | 2034-01 | 3100.94 | 596.14 | 2504.80 | 167821.66 |
| 112 | 2034-02 | 3092.18 | 587.38 | 2504.80 | 165316.86 |
| 113 | 2034-03 | 3083.41 | 578.61 | 2504.80 | 162812.05 |
| 114 | 2034-04 | 3074.64 | 569.84 | 2504.80 | 160307.25 |
| 115 | 2034-05 | 3065.88 | 561.08 | 2504.80 | 157802.45 |
| 116 | 2034-06 | 3057.11 | 552.31 | 2504.80 | 155297.65 |
| 117 | 2034-07 | 3048.34 | 543.54 | 2504.80 | 152792.85 |
| 118 | 2034-08 | 3039.58 | 534.77 | 2504.80 | 150288.05 |
| 119 | 2034-09 | 3030.81 | 526.01 | 2504.80 | 147783.25 |
| 120 | 2034-10 | 3022.04 | 517.24 | 2504.80 | 145278.45 |
| 121 | 2034-11 | 3013.28 | 508.47 | 2504.80 | 142773.65 |
| 122 | 2034-12 | 3004.51 | 499.71 | 2504.80 | 140268.85 |
| 123 | 2035-01 | 2995.74 | 490.94 | 2504.80 | 137764.05 |
| 124 | 2035-02 | 2986.98 | 482.17 | 2504.80 | 135259.25 |
| 125 | 2035-03 | 2978.21 | 473.41 | 2504.80 | 132754.44 |
| 126 | 2035-04 | 2969.44 | 464.64 | 2504.80 | 130249.64 |
| 127 | 2035-05 | 2960.67 | 455.87 | 2504.80 | 127744.84 |
| 128 | 2035-06 | 2951.91 | 447.11 | 2504.80 | 125240.04 |
| 129 | 2035-07 | 2943.14 | 438.34 | 2504.80 | 122735.24 |
| 130 | 2035-08 | 2934.37 | 429.57 | 2504.80 | 120230.44 |
| 131 | 2035-09 | 2925.61 | 420.81 | 2504.80 | 117725.64 |
| 132 | 2035-10 | 2916.84 | 412.04 | 2504.80 | 115220.84 |
| 133 | 2035-11 | 2908.07 | 403.27 | 2504.80 | 112716.04 |
| 134 | 2035-12 | 2899.31 | 394.51 | 2504.80 | 110211.24 |
| 135 | 2036-01 | 2890.54 | 385.74 | 2504.80 | 107706.44 |
| 136 | 2036-02 | 2881.77 | 376.97 | 2504.80 | 105201.64 |
| 137 | 2036-03 | 2873.01 | 368.21 | 2504.80 | 102696.83 |
| 138 | 2036-04 | 2864.24 | 359.44 | 2504.80 | 100192.03 |
| 139 | 2036-05 | 2855.47 | 350.67 | 2504.80 | 97687.23 |
| 140 | 2036-06 | 2846.71 | 341.91 | 2504.80 | 95182.43 |
| 141 | 2036-07 | 2837.94 | 333.14 | 2504.80 | 92677.63 |
| 142 | 2036-08 | 2829.17 | 324.37 | 2504.80 | 90172.83 |
| 143 | 2036-09 | 2820.41 | 315.60 | 2504.80 | 87668.03 |
| 144 | 2036-10 | 2811.64 | 306.84 | 2504.80 | 85163.23 |
| 145 | 2036-11 | 2802.87 | 298.07 | 2504.80 | 82658.43 |
| 146 | 2036-12 | 2794.11 | 289.30 | 2504.80 | 80153.63 |
| 147 | 2037-01 | 2785.34 | 280.54 | 2504.80 | 77648.83 |
| 148 | 2037-02 | 2776.57 | 271.77 | 2504.80 | 75144.03 |
| 149 | 2037-03 | 2767.80 | 263.00 | 2504.80 | 72639.22 |
| 150 | 2037-04 | 2759.04 | 254.24 | 2504.80 | 70134.42 |
| 151 | 2037-05 | 2750.27 | 245.47 | 2504.80 | 67629.62 |
| 152 | 2037-06 | 2741.50 | 236.70 | 2504.80 | 65124.82 |
| 153 | 2037-07 | 2732.74 | 227.94 | 2504.80 | 62620.02 |
| 154 | 2037-08 | 2723.97 | 219.17 | 2504.80 | 60115.22 |
| 155 | 2037-09 | 2715.20 | 210.40 | 2504.80 | 57610.42 |
| 156 | 2037-10 | 2706.44 | 201.64 | 2504.80 | 55105.62 |
| 157 | 2037-11 | 2697.67 | 192.87 | 2504.80 | 52600.82 |
| 158 | 2037-12 | 2688.90 | 184.10 | 2504.80 | 50096.02 |
| 159 | 2038-01 | 2680.14 | 175.34 | 2504.80 | 47591.22 |
| 160 | 2038-02 | 2671.37 | 166.57 | 2504.80 | 45086.42 |
| 161 | 2038-03 | 2662.60 | 157.80 | 2504.80 | 42581.61 |
| 162 | 2038-04 | 2653.84 | 149.04 | 2504.80 | 40076.81 |
| 163 | 2038-05 | 2645.07 | 140.27 | 2504.80 | 37572.01 |
| 164 | 2038-06 | 2636.30 | 131.50 | 2504.80 | 35067.21 |
| 165 | 2038-07 | 2627.54 | 122.74 | 2504.80 | 32562.41 |
| 166 | 2038-08 | 2618.77 | 113.97 | 2504.80 | 30057.61 |
| 167 | 2038-09 | 2610.00 | 105.20 | 2504.80 | 27552.81 |
| 168 | 2038-10 | 2601.24 | 96.43 | 2504.80 | 25048.01 |
| 169 | 2038-11 | 2592.47 | 87.67 | 2504.80 | 22543.21 |
| 170 | 2038-12 | 2583.70 | 78.90 | 2504.80 | 20038.41 |
| 171 | 2039-01 | 2574.94 | 70.13 | 2504.80 | 17533.61 |
| 172 | 2039-02 | 2566.17 | 61.37 | 2504.80 | 15028.81 |
| 173 | 2039-03 | 2557.40 | 52.60 | 2504.80 | 12524.00 |
| 174 | 2039-04 | 2548.63 | 43.83 | 2504.80 | 10019.20 |
| 175 | 2039-05 | 2539.87 | 35.07 | 2504.80 | 7514.40 |
| 176 | 2039-06 | 2531.10 | 26.30 | 2504.80 | 5009.60 |
| 177 | 2039-07 | 2522.33 | 17.53 | 2504.80 | 2504.80 |
| 178 | 2039-08 | 2513.57 | 8.77 | 2504.80 | 0.00 |