贷款39.76万（公积金贷款）房贷，还款14年1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：39.76万
还款月数：14年1个月
每月还款：2859.15元
利息总额：8.56万
本息合计：48.32万
| 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 | 2859.15 | 944.33 | 1914.82 | 395696.18 |
| 2 | 2024-06 | 2859.15 | 939.78 | 1919.37 | 393776.81 |
| 3 | 2024-07 | 2859.15 | 935.22 | 1923.93 | 391852.88 |
| 4 | 2024-08 | 2859.15 | 930.65 | 1928.50 | 389924.38 |
| 5 | 2024-09 | 2859.15 | 926.07 | 1933.08 | 387991.31 |
| 6 | 2024-10 | 2859.15 | 921.48 | 1937.67 | 386053.64 |
| 7 | 2024-11 | 2859.15 | 916.88 | 1942.27 | 384111.37 |
| 8 | 2024-12 | 2859.15 | 912.26 | 1946.88 | 382164.48 |
| 9 | 2025-01 | 2859.15 | 907.64 | 1951.51 | 380212.98 |
| 10 | 2025-02 | 2859.15 | 903.01 | 1956.14 | 378256.84 |
| 11 | 2025-03 | 2859.15 | 898.36 | 1960.79 | 376296.05 |
| 12 | 2025-04 | 2859.15 | 893.70 | 1965.44 | 374330.60 |
| 13 | 2025-05 | 2859.15 | 889.04 | 1970.11 | 372360.49 |
| 14 | 2025-06 | 2859.15 | 884.36 | 1974.79 | 370385.70 |
| 15 | 2025-07 | 2859.15 | 879.67 | 1979.48 | 368406.22 |
| 16 | 2025-08 | 2859.15 | 874.96 | 1984.18 | 366422.03 |
| 17 | 2025-09 | 2859.15 | 870.25 | 1988.90 | 364433.14 |
| 18 | 2025-10 | 2859.15 | 865.53 | 1993.62 | 362439.52 |
| 19 | 2025-11 | 2859.15 | 860.79 | 1998.35 | 360441.17 |
| 20 | 2025-12 | 2859.15 | 856.05 | 2003.10 | 358438.07 |
| 21 | 2026-01 | 2859.15 | 851.29 | 2007.86 | 356430.21 |
| 22 | 2026-02 | 2859.15 | 846.52 | 2012.63 | 354417.58 |
| 23 | 2026-03 | 2859.15 | 841.74 | 2017.41 | 352400.18 |
| 24 | 2026-04 | 2859.15 | 836.95 | 2022.20 | 350377.98 |
| 25 | 2026-05 | 2859.15 | 832.15 | 2027.00 | 348350.98 |
| 26 | 2026-06 | 2859.15 | 827.33 | 2031.81 | 346319.17 |
| 27 | 2026-07 | 2859.15 | 822.51 | 2036.64 | 344282.53 |
| 28 | 2026-08 | 2859.15 | 817.67 | 2041.48 | 342241.05 |
| 29 | 2026-09 | 2859.15 | 812.82 | 2046.33 | 340194.72 |
| 30 | 2026-10 | 2859.15 | 807.96 | 2051.19 | 338143.54 |
| 31 | 2026-11 | 2859.15 | 803.09 | 2056.06 | 336087.48 |
| 32 | 2026-12 | 2859.15 | 798.21 | 2060.94 | 334026.54 |
| 33 | 2027-01 | 2859.15 | 793.31 | 2065.83 | 331960.71 |
| 34 | 2027-02 | 2859.15 | 788.41 | 2070.74 | 329889.97 |
| 35 | 2027-03 | 2859.15 | 783.49 | 2075.66 | 327814.31 |
| 36 | 2027-04 | 2859.15 | 778.56 | 2080.59 | 325733.72 |
| 37 | 2027-05 | 2859.15 | 773.62 | 2085.53 | 323648.19 |
| 38 | 2027-06 | 2859.15 | 768.66 | 2090.48 | 321557.70 |
| 39 | 2027-07 | 2859.15 | 763.70 | 2095.45 | 319462.26 |
| 40 | 2027-08 | 2859.15 | 758.72 | 2100.42 | 317361.83 |
| 41 | 2027-09 | 2859.15 | 753.73 | 2105.41 | 315256.42 |
| 42 | 2027-10 | 2859.15 | 748.73 | 2110.41 | 313146.00 |
| 43 | 2027-11 | 2859.15 | 743.72 | 2115.43 | 311030.58 |
| 44 | 2027-12 | 2859.15 | 738.70 | 2120.45 | 308910.13 |
| 45 | 2028-01 | 2859.15 | 733.66 | 2125.49 | 306784.64 |
| 46 | 2028-02 | 2859.15 | 728.61 | 2130.53 | 304654.11 |
| 47 | 2028-03 | 2859.15 | 723.55 | 2135.59 | 302518.51 |
| 48 | 2028-04 | 2859.15 | 718.48 | 2140.67 | 300377.85 |
| 49 | 2028-05 | 2859.15 | 713.40 | 2145.75 | 298232.10 |
| 50 | 2028-06 | 2859.15 | 708.30 | 2150.85 | 296081.25 |
| 51 | 2028-07 | 2859.15 | 703.19 | 2155.95 | 293925.30 |
| 52 | 2028-08 | 2859.15 | 698.07 | 2161.08 | 291764.22 |
| 53 | 2028-09 | 2859.15 | 692.94 | 2166.21 | 289598.01 |
| 54 | 2028-10 | 2859.15 | 687.80 | 2171.35 | 287426.66 |
| 55 | 2028-11 | 2859.15 | 682.64 | 2176.51 | 285250.15 |
| 56 | 2028-12 | 2859.15 | 677.47 | 2181.68 | 283068.47 |
| 57 | 2029-01 | 2859.15 | 672.29 | 2186.86 | 280881.61 |
| 58 | 2029-02 | 2859.15 | 667.09 | 2192.05 | 278689.56 |
| 59 | 2029-03 | 2859.15 | 661.89 | 2197.26 | 276492.30 |
| 60 | 2029-04 | 2859.15 | 656.67 | 2202.48 | 274289.82 |
| 61 | 2029-05 | 2859.15 | 651.44 | 2207.71 | 272082.11 |
| 62 | 2029-06 | 2859.15 | 646.20 | 2212.95 | 269869.16 |
| 63 | 2029-07 | 2859.15 | 640.94 | 2218.21 | 267650.95 |
| 64 | 2029-08 | 2859.15 | 635.67 | 2223.48 | 265427.47 |
| 65 | 2029-09 | 2859.15 | 630.39 | 2228.76 | 263198.71 |
| 66 | 2029-10 | 2859.15 | 625.10 | 2234.05 | 260964.66 |
| 67 | 2029-11 | 2859.15 | 619.79 | 2239.36 | 258725.31 |
| 68 | 2029-12 | 2859.15 | 614.47 | 2244.68 | 256480.63 |
| 69 | 2030-01 | 2859.15 | 609.14 | 2250.01 | 254230.63 |
| 70 | 2030-02 | 2859.15 | 603.80 | 2255.35 | 251975.28 |
| 71 | 2030-03 | 2859.15 | 598.44 | 2260.71 | 249714.57 |
| 72 | 2030-04 | 2859.15 | 593.07 | 2266.08 | 247448.49 |
| 73 | 2030-05 | 2859.15 | 587.69 | 2271.46 | 245177.04 |
| 74 | 2030-06 | 2859.15 | 582.30 | 2276.85 | 242900.18 |
| 75 | 2030-07 | 2859.15 | 576.89 | 2282.26 | 240617.92 |
| 76 | 2030-08 | 2859.15 | 571.47 | 2287.68 | 238330.24 |
| 77 | 2030-09 | 2859.15 | 566.03 | 2293.11 | 236037.13 |
| 78 | 2030-10 | 2859.15 | 560.59 | 2298.56 | 233738.57 |
| 79 | 2030-11 | 2859.15 | 555.13 | 2304.02 | 231434.55 |
| 80 | 2030-12 | 2859.15 | 549.66 | 2309.49 | 229125.06 |
| 81 | 2031-01 | 2859.15 | 544.17 | 2314.98 | 226810.09 |
| 82 | 2031-02 | 2859.15 | 538.67 | 2320.47 | 224489.61 |
| 83 | 2031-03 | 2859.15 | 533.16 | 2325.98 | 222163.63 |
| 84 | 2031-04 | 2859.15 | 527.64 | 2331.51 | 219832.12 |
| 85 | 2031-05 | 2859.15 | 522.10 | 2337.05 | 217495.07 |
| 86 | 2031-06 | 2859.15 | 516.55 | 2342.60 | 215152.47 |
| 87 | 2031-07 | 2859.15 | 510.99 | 2348.16 | 212804.31 |
| 88 | 2031-08 | 2859.15 | 505.41 | 2353.74 | 210450.58 |
| 89 | 2031-09 | 2859.15 | 499.82 | 2359.33 | 208091.25 |
| 90 | 2031-10 | 2859.15 | 494.22 | 2364.93 | 205726.32 |
| 91 | 2031-11 | 2859.15 | 488.60 | 2370.55 | 203355.77 |
| 92 | 2031-12 | 2859.15 | 482.97 | 2376.18 | 200979.59 |
| 93 | 2032-01 | 2859.15 | 477.33 | 2381.82 | 198597.77 |
| 94 | 2032-02 | 2859.15 | 471.67 | 2387.48 | 196210.29 |
| 95 | 2032-03 | 2859.15 | 466.00 | 2393.15 | 193817.15 |
| 96 | 2032-04 | 2859.15 | 460.32 | 2398.83 | 191418.31 |
| 97 | 2032-05 | 2859.15 | 454.62 | 2404.53 | 189013.78 |
| 98 | 2032-06 | 2859.15 | 448.91 | 2410.24 | 186603.54 |
| 99 | 2032-07 | 2859.15 | 443.18 | 2415.96 | 184187.58 |
| 100 | 2032-08 | 2859.15 | 437.45 | 2421.70 | 181765.88 |
| 101 | 2032-09 | 2859.15 | 431.69 | 2427.45 | 179338.42 |
| 102 | 2032-10 | 2859.15 | 425.93 | 2433.22 | 176905.20 |
| 103 | 2032-11 | 2859.15 | 420.15 | 2439.00 | 174466.21 |
| 104 | 2032-12 | 2859.15 | 414.36 | 2444.79 | 172021.42 |
| 105 | 2033-01 | 2859.15 | 408.55 | 2450.60 | 169570.82 |
| 106 | 2033-02 | 2859.15 | 402.73 | 2456.42 | 167114.40 |
| 107 | 2033-03 | 2859.15 | 396.90 | 2462.25 | 164652.15 |
| 108 | 2033-04 | 2859.15 | 391.05 | 2468.10 | 162184.05 |
| 109 | 2033-05 | 2859.15 | 385.19 | 2473.96 | 159710.09 |
| 110 | 2033-06 | 2859.15 | 379.31 | 2479.84 | 157230.26 |
| 111 | 2033-07 | 2859.15 | 373.42 | 2485.73 | 154744.53 |
| 112 | 2033-08 | 2859.15 | 367.52 | 2491.63 | 152252.90 |
| 113 | 2033-09 | 2859.15 | 361.60 | 2497.55 | 149755.35 |
| 114 | 2033-10 | 2859.15 | 355.67 | 2503.48 | 147251.87 |
| 115 | 2033-11 | 2859.15 | 349.72 | 2509.42 | 144742.45 |
| 116 | 2033-12 | 2859.15 | 343.76 | 2515.38 | 142227.07 |
| 117 | 2034-01 | 2859.15 | 337.79 | 2521.36 | 139705.71 |
| 118 | 2034-02 | 2859.15 | 331.80 | 2527.35 | 137178.36 |
| 119 | 2034-03 | 2859.15 | 325.80 | 2533.35 | 134645.01 |
| 120 | 2034-04 | 2859.15 | 319.78 | 2539.37 | 132105.65 |
| 121 | 2034-05 | 2859.15 | 313.75 | 2545.40 | 129560.25 |
| 122 | 2034-06 | 2859.15 | 307.71 | 2551.44 | 127008.81 |
| 123 | 2034-07 | 2859.15 | 301.65 | 2557.50 | 124451.30 |
| 124 | 2034-08 | 2859.15 | 295.57 | 2563.58 | 121887.73 |
| 125 | 2034-09 | 2859.15 | 289.48 | 2569.66 | 119318.06 |
| 126 | 2034-10 | 2859.15 | 283.38 | 2575.77 | 116742.30 |
| 127 | 2034-11 | 2859.15 | 277.26 | 2581.88 | 114160.41 |
| 128 | 2034-12 | 2859.15 | 271.13 | 2588.02 | 111572.40 |
| 129 | 2035-01 | 2859.15 | 264.98 | 2594.16 | 108978.23 |
| 130 | 2035-02 | 2859.15 | 258.82 | 2600.32 | 106377.91 |
| 131 | 2035-03 | 2859.15 | 252.65 | 2606.50 | 103771.41 |
| 132 | 2035-04 | 2859.15 | 246.46 | 2612.69 | 101158.72 |
| 133 | 2035-05 | 2859.15 | 240.25 | 2618.90 | 98539.82 |
| 134 | 2035-06 | 2859.15 | 234.03 | 2625.12 | 95914.71 |
| 135 | 2035-07 | 2859.15 | 227.80 | 2631.35 | 93283.35 |
| 136 | 2035-08 | 2859.15 | 221.55 | 2637.60 | 90645.76 |
| 137 | 2035-09 | 2859.15 | 215.28 | 2643.86 | 88001.89 |
| 138 | 2035-10 | 2859.15 | 209.00 | 2650.14 | 85351.75 |
| 139 | 2035-11 | 2859.15 | 202.71 | 2656.44 | 82695.31 |
| 140 | 2035-12 | 2859.15 | 196.40 | 2662.75 | 80032.56 |
| 141 | 2036-01 | 2859.15 | 190.08 | 2669.07 | 77363.49 |
| 142 | 2036-02 | 2859.15 | 183.74 | 2675.41 | 74688.08 |
| 143 | 2036-03 | 2859.15 | 177.38 | 2681.76 | 72006.32 |
| 144 | 2036-04 | 2859.15 | 171.02 | 2688.13 | 69318.19 |
| 145 | 2036-05 | 2859.15 | 164.63 | 2694.52 | 66623.67 |
| 146 | 2036-06 | 2859.15 | 158.23 | 2700.92 | 63922.75 |
| 147 | 2036-07 | 2859.15 | 151.82 | 2707.33 | 61215.42 |
| 148 | 2036-08 | 2859.15 | 145.39 | 2713.76 | 58501.66 |
| 149 | 2036-09 | 2859.15 | 138.94 | 2720.21 | 55781.46 |
| 150 | 2036-10 | 2859.15 | 132.48 | 2726.67 | 53054.79 |
| 151 | 2036-11 | 2859.15 | 126.01 | 2733.14 | 50321.65 |
| 152 | 2036-12 | 2859.15 | 119.51 | 2739.63 | 47582.01 |
| 153 | 2037-01 | 2859.15 | 113.01 | 2746.14 | 44835.87 |
| 154 | 2037-02 | 2859.15 | 106.49 | 2752.66 | 42083.21 |
| 155 | 2037-03 | 2859.15 | 99.95 | 2759.20 | 39324.01 |
| 156 | 2037-04 | 2859.15 | 93.39 | 2765.75 | 36558.26 |
| 157 | 2037-05 | 2859.15 | 86.83 | 2772.32 | 33785.93 |
| 158 | 2037-06 | 2859.15 | 80.24 | 2778.91 | 31007.03 |
| 159 | 2037-07 | 2859.15 | 73.64 | 2785.51 | 28221.52 |
| 160 | 2037-08 | 2859.15 | 67.03 | 2792.12 | 25429.40 |
| 161 | 2037-09 | 2859.15 | 60.39 | 2798.75 | 22630.65 |
| 162 | 2037-10 | 2859.15 | 53.75 | 2805.40 | 19825.25 |
| 163 | 2037-11 | 2859.15 | 47.08 | 2812.06 | 17013.18 |
| 164 | 2037-12 | 2859.15 | 40.41 | 2818.74 | 14194.44 |
| 165 | 2038-01 | 2859.15 | 33.71 | 2825.44 | 11369.01 |
| 166 | 2038-02 | 2859.15 | 27.00 | 2832.15 | 8536.86 |
| 167 | 2038-03 | 2859.15 | 20.28 | 2838.87 | 5697.99 |
| 168 | 2038-04 | 2859.15 | 13.53 | 2845.62 | 2852.37 |
| 169 | 2038-05 | 2859.15 | 6.77 | 2852.37 | 0.00 |
等额本金还款方式：
贷款总额：39.76万
还款月数：14年1个月
首月还款：3297.05元
每月递减：5.59元
利息总额：8.03万
本息合计：47.79万
节省利息：5317.25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 | 3297.05 | 944.33 | 2352.73 | 395258.27 |
| 2 | 2024-06 | 3291.47 | 938.74 | 2352.73 | 392905.54 |
| 3 | 2024-07 | 3285.88 | 933.15 | 2352.73 | 390552.82 |
| 4 | 2024-08 | 3280.29 | 927.56 | 2352.73 | 388200.09 |
| 5 | 2024-09 | 3274.70 | 921.98 | 2352.73 | 385847.36 |
| 6 | 2024-10 | 3269.12 | 916.39 | 2352.73 | 383494.63 |
| 7 | 2024-11 | 3263.53 | 910.80 | 2352.73 | 381141.91 |
| 8 | 2024-12 | 3257.94 | 905.21 | 2352.73 | 378789.18 |
| 9 | 2025-01 | 3252.35 | 899.62 | 2352.73 | 376436.45 |
| 10 | 2025-02 | 3246.76 | 894.04 | 2352.73 | 374083.72 |
| 11 | 2025-03 | 3241.18 | 888.45 | 2352.73 | 371730.99 |
| 12 | 2025-04 | 3235.59 | 882.86 | 2352.73 | 369378.27 |
| 13 | 2025-05 | 3230.00 | 877.27 | 2352.73 | 367025.54 |
| 14 | 2025-06 | 3224.41 | 871.69 | 2352.73 | 364672.81 |
| 15 | 2025-07 | 3218.83 | 866.10 | 2352.73 | 362320.08 |
| 16 | 2025-08 | 3213.24 | 860.51 | 2352.73 | 359967.36 |
| 17 | 2025-09 | 3207.65 | 854.92 | 2352.73 | 357614.63 |
| 18 | 2025-10 | 3202.06 | 849.33 | 2352.73 | 355261.90 |
| 19 | 2025-11 | 3196.47 | 843.75 | 2352.73 | 352909.17 |
| 20 | 2025-12 | 3190.89 | 838.16 | 2352.73 | 350556.44 |
| 21 | 2026-01 | 3185.30 | 832.57 | 2352.73 | 348203.72 |
| 22 | 2026-02 | 3179.71 | 826.98 | 2352.73 | 345850.99 |
| 23 | 2026-03 | 3174.12 | 821.40 | 2352.73 | 343498.26 |
| 24 | 2026-04 | 3168.54 | 815.81 | 2352.73 | 341145.53 |
| 25 | 2026-05 | 3162.95 | 810.22 | 2352.73 | 338792.80 |
| 26 | 2026-06 | 3157.36 | 804.63 | 2352.73 | 336440.08 |
| 27 | 2026-07 | 3151.77 | 799.05 | 2352.73 | 334087.35 |
| 28 | 2026-08 | 3146.19 | 793.46 | 2352.73 | 331734.62 |
| 29 | 2026-09 | 3140.60 | 787.87 | 2352.73 | 329381.89 |
| 30 | 2026-10 | 3135.01 | 782.28 | 2352.73 | 327029.17 |
| 31 | 2026-11 | 3129.42 | 776.69 | 2352.73 | 324676.44 |
| 32 | 2026-12 | 3123.83 | 771.11 | 2352.73 | 322323.71 |
| 33 | 2027-01 | 3118.25 | 765.52 | 2352.73 | 319970.98 |
| 34 | 2027-02 | 3112.66 | 759.93 | 2352.73 | 317618.25 |
| 35 | 2027-03 | 3107.07 | 754.34 | 2352.73 | 315265.53 |
| 36 | 2027-04 | 3101.48 | 748.76 | 2352.73 | 312912.80 |
| 37 | 2027-05 | 3095.90 | 743.17 | 2352.73 | 310560.07 |
| 38 | 2027-06 | 3090.31 | 737.58 | 2352.73 | 308207.34 |
| 39 | 2027-07 | 3084.72 | 731.99 | 2352.73 | 305854.62 |
| 40 | 2027-08 | 3079.13 | 726.40 | 2352.73 | 303501.89 |
| 41 | 2027-09 | 3073.54 | 720.82 | 2352.73 | 301149.16 |
| 42 | 2027-10 | 3067.96 | 715.23 | 2352.73 | 298796.43 |
| 43 | 2027-11 | 3062.37 | 709.64 | 2352.73 | 296443.70 |
| 44 | 2027-12 | 3056.78 | 704.05 | 2352.73 | 294090.98 |
| 45 | 2028-01 | 3051.19 | 698.47 | 2352.73 | 291738.25 |
| 46 | 2028-02 | 3045.61 | 692.88 | 2352.73 | 289385.52 |
| 47 | 2028-03 | 3040.02 | 687.29 | 2352.73 | 287032.79 |
| 48 | 2028-04 | 3034.43 | 681.70 | 2352.73 | 284680.07 |
| 49 | 2028-05 | 3028.84 | 676.12 | 2352.73 | 282327.34 |
| 50 | 2028-06 | 3023.26 | 670.53 | 2352.73 | 279974.61 |
| 51 | 2028-07 | 3017.67 | 664.94 | 2352.73 | 277621.88 |
| 52 | 2028-08 | 3012.08 | 659.35 | 2352.73 | 275269.15 |
| 53 | 2028-09 | 3006.49 | 653.76 | 2352.73 | 272916.43 |
| 54 | 2028-10 | 3000.90 | 648.18 | 2352.73 | 270563.70 |
| 55 | 2028-11 | 2995.32 | 642.59 | 2352.73 | 268210.97 |
| 56 | 2028-12 | 2989.73 | 637.00 | 2352.73 | 265858.24 |
| 57 | 2029-01 | 2984.14 | 631.41 | 2352.73 | 263505.51 |
| 58 | 2029-02 | 2978.55 | 625.83 | 2352.73 | 261152.79 |
| 59 | 2029-03 | 2972.97 | 620.24 | 2352.73 | 258800.06 |
| 60 | 2029-04 | 2967.38 | 614.65 | 2352.73 | 256447.33 |
| 61 | 2029-05 | 2961.79 | 609.06 | 2352.73 | 254094.60 |
| 62 | 2029-06 | 2956.20 | 603.47 | 2352.73 | 251741.88 |
| 63 | 2029-07 | 2950.61 | 597.89 | 2352.73 | 249389.15 |
| 64 | 2029-08 | 2945.03 | 592.30 | 2352.73 | 247036.42 |
| 65 | 2029-09 | 2939.44 | 586.71 | 2352.73 | 244683.69 |
| 66 | 2029-10 | 2933.85 | 581.12 | 2352.73 | 242330.96 |
| 67 | 2029-11 | 2928.26 | 575.54 | 2352.73 | 239978.24 |
| 68 | 2029-12 | 2922.68 | 569.95 | 2352.73 | 237625.51 |
| 69 | 2030-01 | 2917.09 | 564.36 | 2352.73 | 235272.78 |
| 70 | 2030-02 | 2911.50 | 558.77 | 2352.73 | 232920.05 |
| 71 | 2030-03 | 2905.91 | 553.19 | 2352.73 | 230567.33 |
| 72 | 2030-04 | 2900.33 | 547.60 | 2352.73 | 228214.60 |
| 73 | 2030-05 | 2894.74 | 542.01 | 2352.73 | 225861.87 |
| 74 | 2030-06 | 2889.15 | 536.42 | 2352.73 | 223509.14 |
| 75 | 2030-07 | 2883.56 | 530.83 | 2352.73 | 221156.41 |
| 76 | 2030-08 | 2877.97 | 525.25 | 2352.73 | 218803.69 |
| 77 | 2030-09 | 2872.39 | 519.66 | 2352.73 | 216450.96 |
| 78 | 2030-10 | 2866.80 | 514.07 | 2352.73 | 214098.23 |
| 79 | 2030-11 | 2861.21 | 508.48 | 2352.73 | 211745.50 |
| 80 | 2030-12 | 2855.62 | 502.90 | 2352.73 | 209392.78 |
| 81 | 2031-01 | 2850.04 | 497.31 | 2352.73 | 207040.05 |
| 82 | 2031-02 | 2844.45 | 491.72 | 2352.73 | 204687.32 |
| 83 | 2031-03 | 2838.86 | 486.13 | 2352.73 | 202334.59 |
| 84 | 2031-04 | 2833.27 | 480.54 | 2352.73 | 199981.86 |
| 85 | 2031-05 | 2827.68 | 474.96 | 2352.73 | 197629.14 |
| 86 | 2031-06 | 2822.10 | 469.37 | 2352.73 | 195276.41 |
| 87 | 2031-07 | 2816.51 | 463.78 | 2352.73 | 192923.68 |
| 88 | 2031-08 | 2810.92 | 458.19 | 2352.73 | 190570.95 |
| 89 | 2031-09 | 2805.33 | 452.61 | 2352.73 | 188218.22 |
| 90 | 2031-10 | 2799.75 | 447.02 | 2352.73 | 185865.50 |
| 91 | 2031-11 | 2794.16 | 441.43 | 2352.73 | 183512.77 |
| 92 | 2031-12 | 2788.57 | 435.84 | 2352.73 | 181160.04 |
| 93 | 2032-01 | 2782.98 | 430.26 | 2352.73 | 178807.31 |
| 94 | 2032-02 | 2777.40 | 424.67 | 2352.73 | 176454.59 |
| 95 | 2032-03 | 2771.81 | 419.08 | 2352.73 | 174101.86 |
| 96 | 2032-04 | 2766.22 | 413.49 | 2352.73 | 171749.13 |
| 97 | 2032-05 | 2760.63 | 407.90 | 2352.73 | 169396.40 |
| 98 | 2032-06 | 2755.04 | 402.32 | 2352.73 | 167043.67 |
| 99 | 2032-07 | 2749.46 | 396.73 | 2352.73 | 164690.95 |
| 100 | 2032-08 | 2743.87 | 391.14 | 2352.73 | 162338.22 |
| 101 | 2032-09 | 2738.28 | 385.55 | 2352.73 | 159985.49 |
| 102 | 2032-10 | 2732.69 | 379.97 | 2352.73 | 157632.76 |
| 103 | 2032-11 | 2727.11 | 374.38 | 2352.73 | 155280.04 |
| 104 | 2032-12 | 2721.52 | 368.79 | 2352.73 | 152927.31 |
| 105 | 2033-01 | 2715.93 | 363.20 | 2352.73 | 150574.58 |
| 106 | 2033-02 | 2710.34 | 357.61 | 2352.73 | 148221.85 |
| 107 | 2033-03 | 2704.75 | 352.03 | 2352.73 | 145869.12 |
| 108 | 2033-04 | 2699.17 | 346.44 | 2352.73 | 143516.40 |
| 109 | 2033-05 | 2693.58 | 340.85 | 2352.73 | 141163.67 |
| 110 | 2033-06 | 2687.99 | 335.26 | 2352.73 | 138810.94 |
| 111 | 2033-07 | 2682.40 | 329.68 | 2352.73 | 136458.21 |
| 112 | 2033-08 | 2676.82 | 324.09 | 2352.73 | 134105.49 |
| 113 | 2033-09 | 2671.23 | 318.50 | 2352.73 | 131752.76 |
| 114 | 2033-10 | 2665.64 | 312.91 | 2352.73 | 129400.03 |
| 115 | 2033-11 | 2660.05 | 307.33 | 2352.73 | 127047.30 |
| 116 | 2033-12 | 2654.47 | 301.74 | 2352.73 | 124694.57 |
| 117 | 2034-01 | 2648.88 | 296.15 | 2352.73 | 122341.85 |
| 118 | 2034-02 | 2643.29 | 290.56 | 2352.73 | 119989.12 |
| 119 | 2034-03 | 2637.70 | 284.97 | 2352.73 | 117636.39 |
| 120 | 2034-04 | 2632.11 | 279.39 | 2352.73 | 115283.66 |
| 121 | 2034-05 | 2626.53 | 273.80 | 2352.73 | 112930.93 |
| 122 | 2034-06 | 2620.94 | 268.21 | 2352.73 | 110578.21 |
| 123 | 2034-07 | 2615.35 | 262.62 | 2352.73 | 108225.48 |
| 124 | 2034-08 | 2609.76 | 257.04 | 2352.73 | 105872.75 |
| 125 | 2034-09 | 2604.18 | 251.45 | 2352.73 | 103520.02 |
| 126 | 2034-10 | 2598.59 | 245.86 | 2352.73 | 101167.30 |
| 127 | 2034-11 | 2593.00 | 240.27 | 2352.73 | 98814.57 |
| 128 | 2034-12 | 2587.41 | 234.68 | 2352.73 | 96461.84 |
| 129 | 2035-01 | 2581.82 | 229.10 | 2352.73 | 94109.11 |
| 130 | 2035-02 | 2576.24 | 223.51 | 2352.73 | 91756.38 |
| 131 | 2035-03 | 2570.65 | 217.92 | 2352.73 | 89403.66 |
| 132 | 2035-04 | 2565.06 | 212.33 | 2352.73 | 87050.93 |
| 133 | 2035-05 | 2559.47 | 206.75 | 2352.73 | 84698.20 |
| 134 | 2035-06 | 2553.89 | 201.16 | 2352.73 | 82345.47 |
| 135 | 2035-07 | 2548.30 | 195.57 | 2352.73 | 79992.75 |
| 136 | 2035-08 | 2542.71 | 189.98 | 2352.73 | 77640.02 |
| 137 | 2035-09 | 2537.12 | 184.40 | 2352.73 | 75287.29 |
| 138 | 2035-10 | 2531.54 | 178.81 | 2352.73 | 72934.56 |
| 139 | 2035-11 | 2525.95 | 173.22 | 2352.73 | 70581.83 |
| 140 | 2035-12 | 2520.36 | 167.63 | 2352.73 | 68229.11 |
| 141 | 2036-01 | 2514.77 | 162.04 | 2352.73 | 65876.38 |
| 142 | 2036-02 | 2509.18 | 156.46 | 2352.73 | 63523.65 |
| 143 | 2036-03 | 2503.60 | 150.87 | 2352.73 | 61170.92 |
| 144 | 2036-04 | 2498.01 | 145.28 | 2352.73 | 58818.20 |
| 145 | 2036-05 | 2492.42 | 139.69 | 2352.73 | 56465.47 |
| 146 | 2036-06 | 2486.83 | 134.11 | 2352.73 | 54112.74 |
| 147 | 2036-07 | 2481.25 | 128.52 | 2352.73 | 51760.01 |
| 148 | 2036-08 | 2475.66 | 122.93 | 2352.73 | 49407.28 |
| 149 | 2036-09 | 2470.07 | 117.34 | 2352.73 | 47054.56 |
| 150 | 2036-10 | 2464.48 | 111.75 | 2352.73 | 44701.83 |
| 151 | 2036-11 | 2458.89 | 106.17 | 2352.73 | 42349.10 |
| 152 | 2036-12 | 2453.31 | 100.58 | 2352.73 | 39996.37 |
| 153 | 2037-01 | 2447.72 | 94.99 | 2352.73 | 37643.64 |
| 154 | 2037-02 | 2442.13 | 89.40 | 2352.73 | 35290.92 |
| 155 | 2037-03 | 2436.54 | 83.82 | 2352.73 | 32938.19 |
| 156 | 2037-04 | 2430.96 | 78.23 | 2352.73 | 30585.46 |
| 157 | 2037-05 | 2425.37 | 72.64 | 2352.73 | 28232.73 |
| 158 | 2037-06 | 2419.78 | 67.05 | 2352.73 | 25880.01 |
| 159 | 2037-07 | 2414.19 | 61.47 | 2352.73 | 23527.28 |
| 160 | 2037-08 | 2408.61 | 55.88 | 2352.73 | 21174.55 |
| 161 | 2037-09 | 2403.02 | 50.29 | 2352.73 | 18821.82 |
| 162 | 2037-10 | 2397.43 | 44.70 | 2352.73 | 16469.09 |
| 163 | 2037-11 | 2391.84 | 39.11 | 2352.73 | 14116.37 |
| 164 | 2037-12 | 2386.25 | 33.53 | 2352.73 | 11763.64 |
| 165 | 2038-01 | 2380.67 | 27.94 | 2352.73 | 9410.91 |
| 166 | 2038-02 | 2375.08 | 22.35 | 2352.73 | 7058.18 |
| 167 | 2038-03 | 2369.49 | 16.76 | 2352.73 | 4705.46 |
| 168 | 2038-04 | 2363.90 | 11.18 | 2352.73 | 2352.73 |
| 169 | 2038-05 | 2358.32 | 5.59 | 2352.73 | 0.00 |