贷款44.56万（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：44.56万
还款月数：14年10个月
每月还款：3367.9元
利息总额：15.39万
本息合计：59.95万
| 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 | 3367.90 | 1559.62 | 1808.28 | 443796.27 |
| 2 | 2024-12 | 3367.90 | 1553.29 | 1814.61 | 441981.66 |
| 3 | 2025-01 | 3367.90 | 1546.94 | 1820.96 | 440160.70 |
| 4 | 2025-02 | 3367.90 | 1540.56 | 1827.33 | 438333.37 |
| 5 | 2025-03 | 3367.90 | 1534.17 | 1833.73 | 436499.64 |
| 6 | 2025-04 | 3367.90 | 1527.75 | 1840.15 | 434659.50 |
| 7 | 2025-05 | 3367.90 | 1521.31 | 1846.59 | 432812.91 |
| 8 | 2025-06 | 3367.90 | 1514.85 | 1853.05 | 430959.86 |
| 9 | 2025-07 | 3367.90 | 1508.36 | 1859.54 | 429100.32 |
| 10 | 2025-08 | 3367.90 | 1501.85 | 1866.04 | 427234.28 |
| 11 | 2025-09 | 3367.90 | 1495.32 | 1872.58 | 425361.70 |
| 12 | 2025-10 | 3367.90 | 1488.77 | 1879.13 | 423482.58 |
| 13 | 2025-11 | 3367.90 | 1482.19 | 1885.71 | 421596.87 |
| 14 | 2025-12 | 3367.90 | 1475.59 | 1892.31 | 419704.56 |
| 15 | 2026-01 | 3367.90 | 1468.97 | 1898.93 | 417805.63 |
| 16 | 2026-02 | 3367.90 | 1462.32 | 1905.58 | 415900.06 |
| 17 | 2026-03 | 3367.90 | 1455.65 | 1912.24 | 413987.81 |
| 18 | 2026-04 | 3367.90 | 1448.96 | 1918.94 | 412068.88 |
| 19 | 2026-05 | 3367.90 | 1442.24 | 1925.65 | 410143.22 |
| 20 | 2026-06 | 3367.90 | 1435.50 | 1932.39 | 408210.83 |
| 21 | 2026-07 | 3367.90 | 1428.74 | 1939.16 | 406271.67 |
| 22 | 2026-08 | 3367.90 | 1421.95 | 1945.94 | 404325.73 |
| 23 | 2026-09 | 3367.90 | 1415.14 | 1952.76 | 402372.97 |
| 24 | 2026-10 | 3367.90 | 1408.31 | 1959.59 | 400413.38 |
| 25 | 2026-11 | 3367.90 | 1401.45 | 1966.45 | 398446.93 |
| 26 | 2026-12 | 3367.90 | 1394.56 | 1973.33 | 396473.60 |
| 27 | 2027-01 | 3367.90 | 1387.66 | 1980.24 | 394493.37 |
| 28 | 2027-02 | 3367.90 | 1380.73 | 1987.17 | 392506.20 |
| 29 | 2027-03 | 3367.90 | 1373.77 | 1994.12 | 390512.07 |
| 30 | 2027-04 | 3367.90 | 1366.79 | 2001.10 | 388510.97 |
| 31 | 2027-05 | 3367.90 | 1359.79 | 2008.11 | 386502.86 |
| 32 | 2027-06 | 3367.90 | 1352.76 | 2015.14 | 384487.73 |
| 33 | 2027-07 | 3367.90 | 1345.71 | 2022.19 | 382465.54 |
| 34 | 2027-08 | 3367.90 | 1338.63 | 2029.27 | 380436.28 |
| 35 | 2027-09 | 3367.90 | 1331.53 | 2036.37 | 378399.91 |
| 36 | 2027-10 | 3367.90 | 1324.40 | 2043.50 | 376356.41 |
| 37 | 2027-11 | 3367.90 | 1317.25 | 2050.65 | 374305.76 |
| 38 | 2027-12 | 3367.90 | 1310.07 | 2057.82 | 372247.94 |
| 39 | 2028-01 | 3367.90 | 1302.87 | 2065.03 | 370182.91 |
| 40 | 2028-02 | 3367.90 | 1295.64 | 2072.25 | 368110.66 |
| 41 | 2028-03 | 3367.90 | 1288.39 | 2079.51 | 366031.15 |
| 42 | 2028-04 | 3367.90 | 1281.11 | 2086.79 | 363944.36 |
| 43 | 2028-05 | 3367.90 | 1273.81 | 2094.09 | 361850.27 |
| 44 | 2028-06 | 3367.90 | 1266.48 | 2101.42 | 359748.85 |
| 45 | 2028-07 | 3367.90 | 1259.12 | 2108.77 | 357640.08 |
| 46 | 2028-08 | 3367.90 | 1251.74 | 2116.15 | 355523.93 |
| 47 | 2028-09 | 3367.90 | 1244.33 | 2123.56 | 353400.36 |
| 48 | 2028-10 | 3367.90 | 1236.90 | 2130.99 | 351269.37 |
| 49 | 2028-11 | 3367.90 | 1229.44 | 2138.45 | 349130.92 |
| 50 | 2028-12 | 3367.90 | 1221.96 | 2145.94 | 346984.98 |
| 51 | 2029-01 | 3367.90 | 1214.45 | 2153.45 | 344831.53 |
| 52 | 2029-02 | 3367.90 | 1206.91 | 2160.98 | 342670.55 |
| 53 | 2029-03 | 3367.90 | 1199.35 | 2168.55 | 340502.00 |
| 54 | 2029-04 | 3367.90 | 1191.76 | 2176.14 | 338325.86 |
| 55 | 2029-05 | 3367.90 | 1184.14 | 2183.75 | 336142.11 |
| 56 | 2029-06 | 3367.90 | 1176.50 | 2191.40 | 333950.71 |
| 57 | 2029-07 | 3367.90 | 1168.83 | 2199.07 | 331751.64 |
| 58 | 2029-08 | 3367.90 | 1161.13 | 2206.76 | 329544.88 |
| 59 | 2029-09 | 3367.90 | 1153.41 | 2214.49 | 327330.39 |
| 60 | 2029-10 | 3367.90 | 1145.66 | 2222.24 | 325108.15 |
| 61 | 2029-11 | 3367.90 | 1137.88 | 2230.02 | 322878.13 |
| 62 | 2029-12 | 3367.90 | 1130.07 | 2237.82 | 320640.31 |
| 63 | 2030-01 | 3367.90 | 1122.24 | 2245.65 | 318394.66 |
| 64 | 2030-02 | 3367.90 | 1114.38 | 2253.51 | 316141.14 |
| 65 | 2030-03 | 3367.90 | 1106.49 | 2261.40 | 313879.74 |
| 66 | 2030-04 | 3367.90 | 1098.58 | 2269.32 | 311610.43 |
| 67 | 2030-05 | 3367.90 | 1090.64 | 2277.26 | 309333.17 |
| 68 | 2030-06 | 3367.90 | 1082.67 | 2285.23 | 307047.94 |
| 69 | 2030-07 | 3367.90 | 1074.67 | 2293.23 | 304754.71 |
| 70 | 2030-08 | 3367.90 | 1066.64 | 2301.25 | 302453.46 |
| 71 | 2030-09 | 3367.90 | 1058.59 | 2309.31 | 300144.15 |
| 72 | 2030-10 | 3367.90 | 1050.50 | 2317.39 | 297826.76 |
| 73 | 2030-11 | 3367.90 | 1042.39 | 2325.50 | 295501.26 |
| 74 | 2030-12 | 3367.90 | 1034.25 | 2333.64 | 293167.62 |
| 75 | 2031-01 | 3367.90 | 1026.09 | 2341.81 | 290825.81 |
| 76 | 2031-02 | 3367.90 | 1017.89 | 2350.00 | 288475.81 |
| 77 | 2031-03 | 3367.90 | 1009.67 | 2358.23 | 286117.58 |
| 78 | 2031-04 | 3367.90 | 1001.41 | 2366.48 | 283751.09 |
| 79 | 2031-05 | 3367.90 | 993.13 | 2374.77 | 281376.33 |
| 80 | 2031-06 | 3367.90 | 984.82 | 2383.08 | 278993.25 |
| 81 | 2031-07 | 3367.90 | 976.48 | 2391.42 | 276601.83 |
| 82 | 2031-08 | 3367.90 | 968.11 | 2399.79 | 274202.04 |
| 83 | 2031-09 | 3367.90 | 959.71 | 2408.19 | 271793.85 |
| 84 | 2031-10 | 3367.90 | 951.28 | 2416.62 | 269377.24 |
| 85 | 2031-11 | 3367.90 | 942.82 | 2425.07 | 266952.16 |
| 86 | 2031-12 | 3367.90 | 934.33 | 2433.56 | 264518.60 |
| 87 | 2032-01 | 3367.90 | 925.82 | 2442.08 | 262076.52 |
| 88 | 2032-02 | 3367.90 | 917.27 | 2450.63 | 259625.89 |
| 89 | 2032-03 | 3367.90 | 908.69 | 2459.20 | 257166.69 |
| 90 | 2032-04 | 3367.90 | 900.08 | 2467.81 | 254698.87 |
| 91 | 2032-05 | 3367.90 | 891.45 | 2476.45 | 252222.43 |
| 92 | 2032-06 | 3367.90 | 882.78 | 2485.12 | 249737.31 |
| 93 | 2032-07 | 3367.90 | 874.08 | 2493.81 | 247243.49 |
| 94 | 2032-08 | 3367.90 | 865.35 | 2502.54 | 244740.95 |
| 95 | 2032-09 | 3367.90 | 856.59 | 2511.30 | 242229.65 |
| 96 | 2032-10 | 3367.90 | 847.80 | 2520.09 | 239709.56 |
| 97 | 2032-11 | 3367.90 | 838.98 | 2528.91 | 237180.65 |
| 98 | 2032-12 | 3367.90 | 830.13 | 2537.76 | 234642.88 |
| 99 | 2033-01 | 3367.90 | 821.25 | 2546.65 | 232096.24 |
| 100 | 2033-02 | 3367.90 | 812.34 | 2555.56 | 229540.68 |
| 101 | 2033-03 | 3367.90 | 803.39 | 2564.50 | 226976.18 |
| 102 | 2033-04 | 3367.90 | 794.42 | 2573.48 | 224402.70 |
| 103 | 2033-05 | 3367.90 | 785.41 | 2582.49 | 221820.21 |
| 104 | 2033-06 | 3367.90 | 776.37 | 2591.52 | 219228.69 |
| 105 | 2033-07 | 3367.90 | 767.30 | 2600.59 | 216628.09 |
| 106 | 2033-08 | 3367.90 | 758.20 | 2609.70 | 214018.40 |
| 107 | 2033-09 | 3367.90 | 749.06 | 2618.83 | 211399.57 |
| 108 | 2033-10 | 3367.90 | 739.90 | 2628.00 | 208771.57 |
| 109 | 2033-11 | 3367.90 | 730.70 | 2637.19 | 206134.38 |
| 110 | 2033-12 | 3367.90 | 721.47 | 2646.42 | 203487.95 |
| 111 | 2034-01 | 3367.90 | 712.21 | 2655.69 | 200832.26 |
| 112 | 2034-02 | 3367.90 | 702.91 | 2664.98 | 198167.28 |
| 113 | 2034-03 | 3367.90 | 693.59 | 2674.31 | 195492.97 |
| 114 | 2034-04 | 3367.90 | 684.23 | 2683.67 | 192809.30 |
| 115 | 2034-05 | 3367.90 | 674.83 | 2693.06 | 190116.24 |
| 116 | 2034-06 | 3367.90 | 665.41 | 2702.49 | 187413.75 |
| 117 | 2034-07 | 3367.90 | 655.95 | 2711.95 | 184701.80 |
| 118 | 2034-08 | 3367.90 | 646.46 | 2721.44 | 181980.37 |
| 119 | 2034-09 | 3367.90 | 636.93 | 2730.96 | 179249.40 |
| 120 | 2034-10 | 3367.90 | 627.37 | 2740.52 | 176508.88 |
| 121 | 2034-11 | 3367.90 | 617.78 | 2750.11 | 173758.77 |
| 122 | 2034-12 | 3367.90 | 608.16 | 2759.74 | 170999.03 |
| 123 | 2035-01 | 3367.90 | 598.50 | 2769.40 | 168229.63 |
| 124 | 2035-02 | 3367.90 | 588.80 | 2779.09 | 165450.54 |
| 125 | 2035-03 | 3367.90 | 579.08 | 2788.82 | 162661.72 |
| 126 | 2035-04 | 3367.90 | 569.32 | 2798.58 | 159863.14 |
| 127 | 2035-05 | 3367.90 | 559.52 | 2808.37 | 157054.77 |
| 128 | 2035-06 | 3367.90 | 549.69 | 2818.20 | 154236.56 |
| 129 | 2035-07 | 3367.90 | 539.83 | 2828.07 | 151408.49 |
| 130 | 2035-08 | 3367.90 | 529.93 | 2837.97 | 148570.53 |
| 131 | 2035-09 | 3367.90 | 520.00 | 2847.90 | 145722.63 |
| 132 | 2035-10 | 3367.90 | 510.03 | 2857.87 | 142864.77 |
| 133 | 2035-11 | 3367.90 | 500.03 | 2867.87 | 139996.90 |
| 134 | 2035-12 | 3367.90 | 489.99 | 2877.91 | 137118.99 |
| 135 | 2036-01 | 3367.90 | 479.92 | 2887.98 | 134231.01 |
| 136 | 2036-02 | 3367.90 | 469.81 | 2898.09 | 131332.93 |
| 137 | 2036-03 | 3367.90 | 459.67 | 2908.23 | 128424.70 |
| 138 | 2036-04 | 3367.90 | 449.49 | 2918.41 | 125506.29 |
| 139 | 2036-05 | 3367.90 | 439.27 | 2928.62 | 122577.66 |
| 140 | 2036-06 | 3367.90 | 429.02 | 2938.87 | 119638.79 |
| 141 | 2036-07 | 3367.90 | 418.74 | 2949.16 | 116689.63 |
| 142 | 2036-08 | 3367.90 | 408.41 | 2959.48 | 113730.15 |
| 143 | 2036-09 | 3367.90 | 398.06 | 2969.84 | 110760.31 |
| 144 | 2036-10 | 3367.90 | 387.66 | 2980.23 | 107780.08 |
| 145 | 2036-11 | 3367.90 | 377.23 | 2990.66 | 104789.41 |
| 146 | 2036-12 | 3367.90 | 366.76 | 3001.13 | 101788.28 |
| 147 | 2037-01 | 3367.90 | 356.26 | 3011.64 | 98776.64 |
| 148 | 2037-02 | 3367.90 | 345.72 | 3022.18 | 95754.47 |
| 149 | 2037-03 | 3367.90 | 335.14 | 3032.75 | 92721.71 |
| 150 | 2037-04 | 3367.90 | 324.53 | 3043.37 | 89678.34 |
| 151 | 2037-05 | 3367.90 | 313.87 | 3054.02 | 86624.32 |
| 152 | 2037-06 | 3367.90 | 303.19 | 3064.71 | 83559.61 |
| 153 | 2037-07 | 3367.90 | 292.46 | 3075.44 | 80484.18 |
| 154 | 2037-08 | 3367.90 | 281.69 | 3086.20 | 77397.97 |
| 155 | 2037-09 | 3367.90 | 270.89 | 3097.00 | 74300.97 |
| 156 | 2037-10 | 3367.90 | 260.05 | 3107.84 | 71193.13 |
| 157 | 2037-11 | 3367.90 | 249.18 | 3118.72 | 68074.41 |
| 158 | 2037-12 | 3367.90 | 238.26 | 3129.63 | 64944.78 |
| 159 | 2038-01 | 3367.90 | 227.31 | 3140.59 | 61804.19 |
| 160 | 2038-02 | 3367.90 | 216.31 | 3151.58 | 58652.61 |
| 161 | 2038-03 | 3367.90 | 205.28 | 3162.61 | 55490.00 |
| 162 | 2038-04 | 3367.90 | 194.21 | 3173.68 | 52316.32 |
| 163 | 2038-05 | 3367.90 | 183.11 | 3184.79 | 49131.53 |
| 164 | 2038-06 | 3367.90 | 171.96 | 3195.93 | 45935.59 |
| 165 | 2038-07 | 3367.90 | 160.77 | 3207.12 | 42728.47 |
| 166 | 2038-08 | 3367.90 | 149.55 | 3218.35 | 39510.13 |
| 167 | 2038-09 | 3367.90 | 138.29 | 3229.61 | 36280.52 |
| 168 | 2038-10 | 3367.90 | 126.98 | 3240.91 | 33039.61 |
| 169 | 2038-11 | 3367.90 | 115.64 | 3252.26 | 29787.35 |
| 170 | 2038-12 | 3367.90 | 104.26 | 3263.64 | 26523.71 |
| 171 | 2039-01 | 3367.90 | 92.83 | 3275.06 | 23248.65 |
| 172 | 2039-02 | 3367.90 | 81.37 | 3286.52 | 19962.12 |
| 173 | 2039-03 | 3367.90 | 69.87 | 3298.03 | 16664.09 |
| 174 | 2039-04 | 3367.90 | 58.32 | 3309.57 | 13354.52 |
| 175 | 2039-05 | 3367.90 | 46.74 | 3321.15 | 10033.37 |
| 176 | 2039-06 | 3367.90 | 35.12 | 3332.78 | 6700.59 |
| 177 | 2039-07 | 3367.90 | 23.45 | 3344.44 | 3356.15 |
| 178 | 2039-08 | 3367.90 | 11.75 | 3356.15 | 0.00 |
等额本金还款方式：
贷款总额：44.56万
还款月数：14年10个月
首月还款：4063.01元
每月递减：8.76元
利息总额：13.96万
本息合计：58.52万
节省利息：14295.15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 | 4063.01 | 1559.62 | 2503.40 | 443101.15 |
| 2 | 2024-12 | 4054.25 | 1550.85 | 2503.40 | 440597.76 |
| 3 | 2025-01 | 4045.49 | 1542.09 | 2503.40 | 438094.36 |
| 4 | 2025-02 | 4036.73 | 1533.33 | 2503.40 | 435590.96 |
| 5 | 2025-03 | 4027.96 | 1524.57 | 2503.40 | 433087.57 |
| 6 | 2025-04 | 4019.20 | 1515.81 | 2503.40 | 430584.17 |
| 7 | 2025-05 | 4010.44 | 1507.04 | 2503.40 | 428080.78 |
| 8 | 2025-06 | 4001.68 | 1498.28 | 2503.40 | 425577.38 |
| 9 | 2025-07 | 3992.92 | 1489.52 | 2503.40 | 423073.98 |
| 10 | 2025-08 | 3984.16 | 1480.76 | 2503.40 | 420570.59 |
| 11 | 2025-09 | 3975.39 | 1472.00 | 2503.40 | 418067.19 |
| 12 | 2025-10 | 3966.63 | 1463.24 | 2503.40 | 415563.79 |
| 13 | 2025-11 | 3957.87 | 1454.47 | 2503.40 | 413060.40 |
| 14 | 2025-12 | 3949.11 | 1445.71 | 2503.40 | 410557.00 |
| 15 | 2026-01 | 3940.35 | 1436.95 | 2503.40 | 408053.60 |
| 16 | 2026-02 | 3931.58 | 1428.19 | 2503.40 | 405550.21 |
| 17 | 2026-03 | 3922.82 | 1419.43 | 2503.40 | 403046.81 |
| 18 | 2026-04 | 3914.06 | 1410.66 | 2503.40 | 400543.42 |
| 19 | 2026-05 | 3905.30 | 1401.90 | 2503.40 | 398040.02 |
| 20 | 2026-06 | 3896.54 | 1393.14 | 2503.40 | 395536.62 |
| 21 | 2026-07 | 3887.77 | 1384.38 | 2503.40 | 393033.23 |
| 22 | 2026-08 | 3879.01 | 1375.62 | 2503.40 | 390529.83 |
| 23 | 2026-09 | 3870.25 | 1366.85 | 2503.40 | 388026.43 |
| 24 | 2026-10 | 3861.49 | 1358.09 | 2503.40 | 385523.04 |
| 25 | 2026-11 | 3852.73 | 1349.33 | 2503.40 | 383019.64 |
| 26 | 2026-12 | 3843.97 | 1340.57 | 2503.40 | 380516.24 |
| 27 | 2027-01 | 3835.20 | 1331.81 | 2503.40 | 378012.85 |
| 28 | 2027-02 | 3826.44 | 1323.04 | 2503.40 | 375509.45 |
| 29 | 2027-03 | 3817.68 | 1314.28 | 2503.40 | 373006.06 |
| 30 | 2027-04 | 3808.92 | 1305.52 | 2503.40 | 370502.66 |
| 31 | 2027-05 | 3800.16 | 1296.76 | 2503.40 | 367999.26 |
| 32 | 2027-06 | 3791.39 | 1288.00 | 2503.40 | 365495.87 |
| 33 | 2027-07 | 3782.63 | 1279.24 | 2503.40 | 362992.47 |
| 34 | 2027-08 | 3773.87 | 1270.47 | 2503.40 | 360489.07 |
| 35 | 2027-09 | 3765.11 | 1261.71 | 2503.40 | 357985.68 |
| 36 | 2027-10 | 3756.35 | 1252.95 | 2503.40 | 355482.28 |
| 37 | 2027-11 | 3747.58 | 1244.19 | 2503.40 | 352978.89 |
| 38 | 2027-12 | 3738.82 | 1235.43 | 2503.40 | 350475.49 |
| 39 | 2028-01 | 3730.06 | 1226.66 | 2503.40 | 347972.09 |
| 40 | 2028-02 | 3721.30 | 1217.90 | 2503.40 | 345468.70 |
| 41 | 2028-03 | 3712.54 | 1209.14 | 2503.40 | 342965.30 |
| 42 | 2028-04 | 3703.77 | 1200.38 | 2503.40 | 340461.90 |
| 43 | 2028-05 | 3695.01 | 1191.62 | 2503.40 | 337958.51 |
| 44 | 2028-06 | 3686.25 | 1182.85 | 2503.40 | 335455.11 |
| 45 | 2028-07 | 3677.49 | 1174.09 | 2503.40 | 332951.71 |
| 46 | 2028-08 | 3668.73 | 1165.33 | 2503.40 | 330448.32 |
| 47 | 2028-09 | 3659.97 | 1156.57 | 2503.40 | 327944.92 |
| 48 | 2028-10 | 3651.20 | 1147.81 | 2503.40 | 325441.53 |
| 49 | 2028-11 | 3642.44 | 1139.05 | 2503.40 | 322938.13 |
| 50 | 2028-12 | 3633.68 | 1130.28 | 2503.40 | 320434.73 |
| 51 | 2029-01 | 3624.92 | 1121.52 | 2503.40 | 317931.34 |
| 52 | 2029-02 | 3616.16 | 1112.76 | 2503.40 | 315427.94 |
| 53 | 2029-03 | 3607.39 | 1104.00 | 2503.40 | 312924.54 |
| 54 | 2029-04 | 3598.63 | 1095.24 | 2503.40 | 310421.15 |
| 55 | 2029-05 | 3589.87 | 1086.47 | 2503.40 | 307917.75 |
| 56 | 2029-06 | 3581.11 | 1077.71 | 2503.40 | 305414.35 |
| 57 | 2029-07 | 3572.35 | 1068.95 | 2503.40 | 302910.96 |
| 58 | 2029-08 | 3563.58 | 1060.19 | 2503.40 | 300407.56 |
| 59 | 2029-09 | 3554.82 | 1051.43 | 2503.40 | 297904.17 |
| 60 | 2029-10 | 3546.06 | 1042.66 | 2503.40 | 295400.77 |
| 61 | 2029-11 | 3537.30 | 1033.90 | 2503.40 | 292897.37 |
| 62 | 2029-12 | 3528.54 | 1025.14 | 2503.40 | 290393.98 |
| 63 | 2030-01 | 3519.78 | 1016.38 | 2503.40 | 287890.58 |
| 64 | 2030-02 | 3511.01 | 1007.62 | 2503.40 | 285387.18 |
| 65 | 2030-03 | 3502.25 | 998.86 | 2503.40 | 282883.79 |
| 66 | 2030-04 | 3493.49 | 990.09 | 2503.40 | 280380.39 |
| 67 | 2030-05 | 3484.73 | 981.33 | 2503.40 | 277876.99 |
| 68 | 2030-06 | 3475.97 | 972.57 | 2503.40 | 275373.60 |
| 69 | 2030-07 | 3467.20 | 963.81 | 2503.40 | 272870.20 |
| 70 | 2030-08 | 3458.44 | 955.05 | 2503.40 | 270366.81 |
| 71 | 2030-09 | 3449.68 | 946.28 | 2503.40 | 267863.41 |
| 72 | 2030-10 | 3440.92 | 937.52 | 2503.40 | 265360.01 |
| 73 | 2030-11 | 3432.16 | 928.76 | 2503.40 | 262856.62 |
| 74 | 2030-12 | 3423.39 | 920.00 | 2503.40 | 260353.22 |
| 75 | 2031-01 | 3414.63 | 911.24 | 2503.40 | 257849.82 |
| 76 | 2031-02 | 3405.87 | 902.47 | 2503.40 | 255346.43 |
| 77 | 2031-03 | 3397.11 | 893.71 | 2503.40 | 252843.03 |
| 78 | 2031-04 | 3388.35 | 884.95 | 2503.40 | 250339.63 |
| 79 | 2031-05 | 3379.59 | 876.19 | 2503.40 | 247836.24 |
| 80 | 2031-06 | 3370.82 | 867.43 | 2503.40 | 245332.84 |
| 81 | 2031-07 | 3362.06 | 858.66 | 2503.40 | 242829.45 |
| 82 | 2031-08 | 3353.30 | 849.90 | 2503.40 | 240326.05 |
| 83 | 2031-09 | 3344.54 | 841.14 | 2503.40 | 237822.65 |
| 84 | 2031-10 | 3335.78 | 832.38 | 2503.40 | 235319.26 |
| 85 | 2031-11 | 3327.01 | 823.62 | 2503.40 | 232815.86 |
| 86 | 2031-12 | 3318.25 | 814.86 | 2503.40 | 230312.46 |
| 87 | 2032-01 | 3309.49 | 806.09 | 2503.40 | 227809.07 |
| 88 | 2032-02 | 3300.73 | 797.33 | 2503.40 | 225305.67 |
| 89 | 2032-03 | 3291.97 | 788.57 | 2503.40 | 222802.27 |
| 90 | 2032-04 | 3283.20 | 779.81 | 2503.40 | 220298.88 |
| 91 | 2032-05 | 3274.44 | 771.05 | 2503.40 | 217795.48 |
| 92 | 2032-06 | 3265.68 | 762.28 | 2503.40 | 215292.09 |
| 93 | 2032-07 | 3256.92 | 753.52 | 2503.40 | 212788.69 |
| 94 | 2032-08 | 3248.16 | 744.76 | 2503.40 | 210285.29 |
| 95 | 2032-09 | 3239.39 | 736.00 | 2503.40 | 207781.90 |
| 96 | 2032-10 | 3230.63 | 727.24 | 2503.40 | 205278.50 |
| 97 | 2032-11 | 3221.87 | 718.47 | 2503.40 | 202775.10 |
| 98 | 2032-12 | 3213.11 | 709.71 | 2503.40 | 200271.71 |
| 99 | 2033-01 | 3204.35 | 700.95 | 2503.40 | 197768.31 |
| 100 | 2033-02 | 3195.59 | 692.19 | 2503.40 | 195264.92 |
| 101 | 2033-03 | 3186.82 | 683.43 | 2503.40 | 192761.52 |
| 102 | 2033-04 | 3178.06 | 674.67 | 2503.40 | 190258.12 |
| 103 | 2033-05 | 3169.30 | 665.90 | 2503.40 | 187754.73 |
| 104 | 2033-06 | 3160.54 | 657.14 | 2503.40 | 185251.33 |
| 105 | 2033-07 | 3151.78 | 648.38 | 2503.40 | 182747.93 |
| 106 | 2033-08 | 3143.01 | 639.62 | 2503.40 | 180244.54 |
| 107 | 2033-09 | 3134.25 | 630.86 | 2503.40 | 177741.14 |
| 108 | 2033-10 | 3125.49 | 622.09 | 2503.40 | 175237.74 |
| 109 | 2033-11 | 3116.73 | 613.33 | 2503.40 | 172734.35 |
| 110 | 2033-12 | 3107.97 | 604.57 | 2503.40 | 170230.95 |
| 111 | 2034-01 | 3099.20 | 595.81 | 2503.40 | 167727.56 |
| 112 | 2034-02 | 3090.44 | 587.05 | 2503.40 | 165224.16 |
| 113 | 2034-03 | 3081.68 | 578.28 | 2503.40 | 162720.76 |
| 114 | 2034-04 | 3072.92 | 569.52 | 2503.40 | 160217.37 |
| 115 | 2034-05 | 3064.16 | 560.76 | 2503.40 | 157713.97 |
| 116 | 2034-06 | 3055.40 | 552.00 | 2503.40 | 155210.57 |
| 117 | 2034-07 | 3046.63 | 543.24 | 2503.40 | 152707.18 |
| 118 | 2034-08 | 3037.87 | 534.48 | 2503.40 | 150203.78 |
| 119 | 2034-09 | 3029.11 | 525.71 | 2503.40 | 147700.38 |
| 120 | 2034-10 | 3020.35 | 516.95 | 2503.40 | 145196.99 |
| 121 | 2034-11 | 3011.59 | 508.19 | 2503.40 | 142693.59 |
| 122 | 2034-12 | 3002.82 | 499.43 | 2503.40 | 140190.20 |
| 123 | 2035-01 | 2994.06 | 490.67 | 2503.40 | 137686.80 |
| 124 | 2035-02 | 2985.30 | 481.90 | 2503.40 | 135183.40 |
| 125 | 2035-03 | 2976.54 | 473.14 | 2503.40 | 132680.01 |
| 126 | 2035-04 | 2967.78 | 464.38 | 2503.40 | 130176.61 |
| 127 | 2035-05 | 2959.01 | 455.62 | 2503.40 | 127673.21 |
| 128 | 2035-06 | 2950.25 | 446.86 | 2503.40 | 125169.82 |
| 129 | 2035-07 | 2941.49 | 438.09 | 2503.40 | 122666.42 |
| 130 | 2035-08 | 2932.73 | 429.33 | 2503.40 | 120163.02 |
| 131 | 2035-09 | 2923.97 | 420.57 | 2503.40 | 117659.63 |
| 132 | 2035-10 | 2915.21 | 411.81 | 2503.40 | 115156.23 |
| 133 | 2035-11 | 2906.44 | 403.05 | 2503.40 | 112652.84 |
| 134 | 2035-12 | 2897.68 | 394.28 | 2503.40 | 110149.44 |
| 135 | 2036-01 | 2888.92 | 385.52 | 2503.40 | 107646.04 |
| 136 | 2036-02 | 2880.16 | 376.76 | 2503.40 | 105142.65 |
| 137 | 2036-03 | 2871.40 | 368.00 | 2503.40 | 102639.25 |
| 138 | 2036-04 | 2862.63 | 359.24 | 2503.40 | 100135.85 |
| 139 | 2036-05 | 2853.87 | 350.48 | 2503.40 | 97632.46 |
| 140 | 2036-06 | 2845.11 | 341.71 | 2503.40 | 95129.06 |
| 141 | 2036-07 | 2836.35 | 332.95 | 2503.40 | 92625.66 |
| 142 | 2036-08 | 2827.59 | 324.19 | 2503.40 | 90122.27 |
| 143 | 2036-09 | 2818.82 | 315.43 | 2503.40 | 87618.87 |
| 144 | 2036-10 | 2810.06 | 306.67 | 2503.40 | 85115.48 |
| 145 | 2036-11 | 2801.30 | 297.90 | 2503.40 | 82612.08 |
| 146 | 2036-12 | 2792.54 | 289.14 | 2503.40 | 80108.68 |
| 147 | 2037-01 | 2783.78 | 280.38 | 2503.40 | 77605.29 |
| 148 | 2037-02 | 2775.01 | 271.62 | 2503.40 | 75101.89 |
| 149 | 2037-03 | 2766.25 | 262.86 | 2503.40 | 72598.49 |
| 150 | 2037-04 | 2757.49 | 254.09 | 2503.40 | 70095.10 |
| 151 | 2037-05 | 2748.73 | 245.33 | 2503.40 | 67591.70 |
| 152 | 2037-06 | 2739.97 | 236.57 | 2503.40 | 65088.31 |
| 153 | 2037-07 | 2731.21 | 227.81 | 2503.40 | 62584.91 |
| 154 | 2037-08 | 2722.44 | 219.05 | 2503.40 | 60081.51 |
| 155 | 2037-09 | 2713.68 | 210.29 | 2503.40 | 57578.12 |
| 156 | 2037-10 | 2704.92 | 201.52 | 2503.40 | 55074.72 |
| 157 | 2037-11 | 2696.16 | 192.76 | 2503.40 | 52571.32 |
| 158 | 2037-12 | 2687.40 | 184.00 | 2503.40 | 50067.93 |
| 159 | 2038-01 | 2678.63 | 175.24 | 2503.40 | 47564.53 |
| 160 | 2038-02 | 2669.87 | 166.48 | 2503.40 | 45061.13 |
| 161 | 2038-03 | 2661.11 | 157.71 | 2503.40 | 42557.74 |
| 162 | 2038-04 | 2652.35 | 148.95 | 2503.40 | 40054.34 |
| 163 | 2038-05 | 2643.59 | 140.19 | 2503.40 | 37550.95 |
| 164 | 2038-06 | 2634.82 | 131.43 | 2503.40 | 35047.55 |
| 165 | 2038-07 | 2626.06 | 122.67 | 2503.40 | 32544.15 |
| 166 | 2038-08 | 2617.30 | 113.90 | 2503.40 | 30040.76 |
| 167 | 2038-09 | 2608.54 | 105.14 | 2503.40 | 27537.36 |
| 168 | 2038-10 | 2599.78 | 96.38 | 2503.40 | 25033.96 |
| 169 | 2038-11 | 2591.02 | 87.62 | 2503.40 | 22530.57 |
| 170 | 2038-12 | 2582.25 | 78.86 | 2503.40 | 20027.17 |
| 171 | 2039-01 | 2573.49 | 70.10 | 2503.40 | 17523.77 |
| 172 | 2039-02 | 2564.73 | 61.33 | 2503.40 | 15020.38 |
| 173 | 2039-03 | 2555.97 | 52.57 | 2503.40 | 12516.98 |
| 174 | 2039-04 | 2547.21 | 43.81 | 2503.40 | 10013.59 |
| 175 | 2039-05 | 2538.44 | 35.05 | 2503.40 | 7510.19 |
| 176 | 2039-06 | 2529.68 | 26.29 | 2503.40 | 5006.79 |
| 177 | 2039-07 | 2520.92 | 17.52 | 2503.40 | 2503.40 |
| 178 | 2039-08 | 2512.16 | 8.76 | 2503.40 | 0.00 |