贷款35.22万（公积金贷款）房贷，还款14年2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：35.22万
还款月数：14年2个月
每月还款：2562.83元
利息总额：8.34万
本息合计：43.57万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 2562.83 | 909.96 | 1652.87 | 350590.13 |
| 2 | 2024-08 | 2562.83 | 905.69 | 1657.14 | 348933.00 |
| 3 | 2024-09 | 2562.83 | 901.41 | 1661.42 | 347271.58 |
| 4 | 2024-10 | 2562.83 | 897.12 | 1665.71 | 345605.88 |
| 5 | 2024-11 | 2562.83 | 892.82 | 1670.01 | 343935.86 |
| 6 | 2024-12 | 2562.83 | 888.50 | 1674.33 | 342261.54 |
| 7 | 2025-01 | 2562.83 | 884.18 | 1678.65 | 340582.89 |
| 8 | 2025-02 | 2562.83 | 879.84 | 1682.99 | 338899.90 |
| 9 | 2025-03 | 2562.83 | 875.49 | 1687.33 | 337212.57 |
| 10 | 2025-04 | 2562.83 | 871.13 | 1691.69 | 335520.87 |
| 11 | 2025-05 | 2562.83 | 866.76 | 1696.06 | 333824.81 |
| 12 | 2025-06 | 2562.83 | 862.38 | 1700.45 | 332124.36 |
| 13 | 2025-07 | 2562.83 | 857.99 | 1704.84 | 330419.52 |
| 14 | 2025-08 | 2562.83 | 853.58 | 1709.24 | 328710.28 |
| 15 | 2025-09 | 2562.83 | 849.17 | 1713.66 | 326996.62 |
| 16 | 2025-10 | 2562.83 | 844.74 | 1718.09 | 325278.54 |
| 17 | 2025-11 | 2562.83 | 840.30 | 1722.52 | 323556.01 |
| 18 | 2025-12 | 2562.83 | 835.85 | 1726.97 | 321829.04 |
| 19 | 2026-01 | 2562.83 | 831.39 | 1731.43 | 320097.61 |
| 20 | 2026-02 | 2562.83 | 826.92 | 1735.91 | 318361.70 |
| 21 | 2026-03 | 2562.83 | 822.43 | 1740.39 | 316621.31 |
| 22 | 2026-04 | 2562.83 | 817.94 | 1744.89 | 314876.42 |
| 23 | 2026-05 | 2562.83 | 813.43 | 1749.40 | 313127.02 |
| 24 | 2026-06 | 2562.83 | 808.91 | 1753.91 | 311373.11 |
| 25 | 2026-07 | 2562.83 | 804.38 | 1758.45 | 309614.66 |
| 26 | 2026-08 | 2562.83 | 799.84 | 1762.99 | 307851.67 |
| 27 | 2026-09 | 2562.83 | 795.28 | 1767.54 | 306084.13 |
| 28 | 2026-10 | 2562.83 | 790.72 | 1772.11 | 304312.02 |
| 29 | 2026-11 | 2562.83 | 786.14 | 1776.69 | 302535.34 |
| 30 | 2026-12 | 2562.83 | 781.55 | 1781.28 | 300754.06 |
| 31 | 2027-01 | 2562.83 | 776.95 | 1785.88 | 298968.18 |
| 32 | 2027-02 | 2562.83 | 772.33 | 1790.49 | 297177.69 |
| 33 | 2027-03 | 2562.83 | 767.71 | 1795.12 | 295382.57 |
| 34 | 2027-04 | 2562.83 | 763.07 | 1799.75 | 293582.82 |
| 35 | 2027-05 | 2562.83 | 758.42 | 1804.40 | 291778.41 |
| 36 | 2027-06 | 2562.83 | 753.76 | 1809.07 | 289969.35 |
| 37 | 2027-07 | 2562.83 | 749.09 | 1813.74 | 288155.61 |
| 38 | 2027-08 | 2562.83 | 744.40 | 1818.42 | 286337.18 |
| 39 | 2027-09 | 2562.83 | 739.70 | 1823.12 | 284514.06 |
| 40 | 2027-10 | 2562.83 | 734.99 | 1827.83 | 282686.23 |
| 41 | 2027-11 | 2562.83 | 730.27 | 1832.55 | 280853.68 |
| 42 | 2027-12 | 2562.83 | 725.54 | 1837.29 | 279016.39 |
| 43 | 2028-01 | 2562.83 | 720.79 | 1842.03 | 277174.35 |
| 44 | 2028-02 | 2562.83 | 716.03 | 1846.79 | 275327.56 |
| 45 | 2028-03 | 2562.83 | 711.26 | 1851.56 | 273476.00 |
| 46 | 2028-04 | 2562.83 | 706.48 | 1856.35 | 271619.65 |
| 47 | 2028-05 | 2562.83 | 701.68 | 1861.14 | 269758.51 |
| 48 | 2028-06 | 2562.83 | 696.88 | 1865.95 | 267892.56 |
| 49 | 2028-07 | 2562.83 | 692.06 | 1870.77 | 266021.79 |
| 50 | 2028-08 | 2562.83 | 687.22 | 1875.60 | 264146.19 |
| 51 | 2028-09 | 2562.83 | 682.38 | 1880.45 | 262265.74 |
| 52 | 2028-10 | 2562.83 | 677.52 | 1885.31 | 260380.43 |
| 53 | 2028-11 | 2562.83 | 672.65 | 1890.18 | 258490.25 |
| 54 | 2028-12 | 2562.83 | 667.77 | 1895.06 | 256595.19 |
| 55 | 2029-01 | 2562.83 | 662.87 | 1899.96 | 254695.24 |
| 56 | 2029-02 | 2562.83 | 657.96 | 1904.86 | 252790.37 |
| 57 | 2029-03 | 2562.83 | 653.04 | 1909.78 | 250880.59 |
| 58 | 2029-04 | 2562.83 | 648.11 | 1914.72 | 248965.87 |
| 59 | 2029-05 | 2562.83 | 643.16 | 1919.66 | 247046.21 |
| 60 | 2029-06 | 2562.83 | 638.20 | 1924.62 | 245121.58 |
| 61 | 2029-07 | 2562.83 | 633.23 | 1929.60 | 243191.99 |
| 62 | 2029-08 | 2562.83 | 628.25 | 1934.58 | 241257.41 |
| 63 | 2029-09 | 2562.83 | 623.25 | 1939.58 | 239317.83 |
| 64 | 2029-10 | 2562.83 | 618.24 | 1944.59 | 237373.24 |
| 65 | 2029-11 | 2562.83 | 613.21 | 1949.61 | 235423.63 |
| 66 | 2029-12 | 2562.83 | 608.18 | 1954.65 | 233468.98 |
| 67 | 2030-01 | 2562.83 | 603.13 | 1959.70 | 231509.28 |
| 68 | 2030-02 | 2562.83 | 598.07 | 1964.76 | 229544.52 |
| 69 | 2030-03 | 2562.83 | 592.99 | 1969.84 | 227574.69 |
| 70 | 2030-04 | 2562.83 | 587.90 | 1974.93 | 225599.76 |
| 71 | 2030-05 | 2562.83 | 582.80 | 1980.03 | 223619.73 |
| 72 | 2030-06 | 2562.83 | 577.68 | 1985.14 | 221634.59 |
| 73 | 2030-07 | 2562.83 | 572.56 | 1990.27 | 219644.32 |
| 74 | 2030-08 | 2562.83 | 567.41 | 1995.41 | 217648.91 |
| 75 | 2030-09 | 2562.83 | 562.26 | 2000.57 | 215648.34 |
| 76 | 2030-10 | 2562.83 | 557.09 | 2005.73 | 213642.61 |
| 77 | 2030-11 | 2562.83 | 551.91 | 2010.92 | 211631.69 |
| 78 | 2030-12 | 2562.83 | 546.72 | 2016.11 | 209615.58 |
| 79 | 2031-01 | 2562.83 | 541.51 | 2021.32 | 207594.26 |
| 80 | 2031-02 | 2562.83 | 536.29 | 2026.54 | 205567.72 |
| 81 | 2031-03 | 2562.83 | 531.05 | 2031.78 | 203535.94 |
| 82 | 2031-04 | 2562.83 | 525.80 | 2037.03 | 201498.92 |
| 83 | 2031-05 | 2562.83 | 520.54 | 2042.29 | 199456.63 |
| 84 | 2031-06 | 2562.83 | 515.26 | 2047.56 | 197409.07 |
| 85 | 2031-07 | 2562.83 | 509.97 | 2052.85 | 195356.21 |
| 86 | 2031-08 | 2562.83 | 504.67 | 2058.16 | 193298.06 |
| 87 | 2031-09 | 2562.83 | 499.35 | 2063.47 | 191234.58 |
| 88 | 2031-10 | 2562.83 | 494.02 | 2068.80 | 189165.78 |
| 89 | 2031-11 | 2562.83 | 488.68 | 2074.15 | 187091.63 |
| 90 | 2031-12 | 2562.83 | 483.32 | 2079.51 | 185012.13 |
| 91 | 2032-01 | 2562.83 | 477.95 | 2084.88 | 182927.25 |
| 92 | 2032-02 | 2562.83 | 472.56 | 2090.26 | 180836.98 |
| 93 | 2032-03 | 2562.83 | 467.16 | 2095.66 | 178741.32 |
| 94 | 2032-04 | 2562.83 | 461.75 | 2101.08 | 176640.24 |
| 95 | 2032-05 | 2562.83 | 456.32 | 2106.51 | 174533.74 |
| 96 | 2032-06 | 2562.83 | 450.88 | 2111.95 | 172421.79 |
| 97 | 2032-07 | 2562.83 | 445.42 | 2117.40 | 170304.39 |
| 98 | 2032-08 | 2562.83 | 439.95 | 2122.87 | 168181.51 |
| 99 | 2032-09 | 2562.83 | 434.47 | 2128.36 | 166053.15 |
| 100 | 2032-10 | 2562.83 | 428.97 | 2133.86 | 163919.30 |
| 101 | 2032-11 | 2562.83 | 423.46 | 2139.37 | 161779.93 |
| 102 | 2032-12 | 2562.83 | 417.93 | 2144.89 | 159635.04 |
| 103 | 2033-01 | 2562.83 | 412.39 | 2150.44 | 157484.60 |
| 104 | 2033-02 | 2562.83 | 406.84 | 2155.99 | 155328.61 |
| 105 | 2033-03 | 2562.83 | 401.27 | 2161.56 | 153167.05 |
| 106 | 2033-04 | 2562.83 | 395.68 | 2167.14 | 150999.90 |
| 107 | 2033-05 | 2562.83 | 390.08 | 2172.74 | 148827.16 |
| 108 | 2033-06 | 2562.83 | 384.47 | 2178.36 | 146648.80 |
| 109 | 2033-07 | 2562.83 | 378.84 | 2183.98 | 144464.82 |
| 110 | 2033-08 | 2562.83 | 373.20 | 2189.63 | 142275.19 |
| 111 | 2033-09 | 2562.83 | 367.54 | 2195.28 | 140079.91 |
| 112 | 2033-10 | 2562.83 | 361.87 | 2200.95 | 137878.96 |
| 113 | 2033-11 | 2562.83 | 356.19 | 2206.64 | 135672.32 |
| 114 | 2033-12 | 2562.83 | 350.49 | 2212.34 | 133459.98 |
| 115 | 2034-01 | 2562.83 | 344.77 | 2218.05 | 131241.93 |
| 116 | 2034-02 | 2562.83 | 339.04 | 2223.78 | 129018.14 |
| 117 | 2034-03 | 2562.83 | 333.30 | 2229.53 | 126788.61 |
| 118 | 2034-04 | 2562.83 | 327.54 | 2235.29 | 124553.32 |
| 119 | 2034-05 | 2562.83 | 321.76 | 2241.06 | 122312.26 |
| 120 | 2034-06 | 2562.83 | 315.97 | 2246.85 | 120065.41 |
| 121 | 2034-07 | 2562.83 | 310.17 | 2252.66 | 117812.75 |
| 122 | 2034-08 | 2562.83 | 304.35 | 2258.48 | 115554.27 |
| 123 | 2034-09 | 2562.83 | 298.52 | 2264.31 | 113289.96 |
| 124 | 2034-10 | 2562.83 | 292.67 | 2270.16 | 111019.80 |
| 125 | 2034-11 | 2562.83 | 286.80 | 2276.03 | 108743.77 |
| 126 | 2034-12 | 2562.83 | 280.92 | 2281.90 | 106461.87 |
| 127 | 2035-01 | 2562.83 | 275.03 | 2287.80 | 104174.07 |
| 128 | 2035-02 | 2562.83 | 269.12 | 2293.71 | 101880.36 |
| 129 | 2035-03 | 2562.83 | 263.19 | 2299.64 | 99580.72 |
| 130 | 2035-04 | 2562.83 | 257.25 | 2305.58 | 97275.15 |
| 131 | 2035-05 | 2562.83 | 251.29 | 2311.53 | 94963.62 |
| 132 | 2035-06 | 2562.83 | 245.32 | 2317.50 | 92646.11 |
| 133 | 2035-07 | 2562.83 | 239.34 | 2323.49 | 90322.62 |
| 134 | 2035-08 | 2562.83 | 233.33 | 2329.49 | 87993.13 |
| 135 | 2035-09 | 2562.83 | 227.32 | 2335.51 | 85657.62 |
| 136 | 2035-10 | 2562.83 | 221.28 | 2341.54 | 83316.07 |
| 137 | 2035-11 | 2562.83 | 215.23 | 2347.59 | 80968.48 |
| 138 | 2035-12 | 2562.83 | 209.17 | 2353.66 | 78614.82 |
| 139 | 2036-01 | 2562.83 | 203.09 | 2359.74 | 76255.09 |
| 140 | 2036-02 | 2562.83 | 196.99 | 2365.83 | 73889.25 |
| 141 | 2036-03 | 2562.83 | 190.88 | 2371.95 | 71517.31 |
| 142 | 2036-04 | 2562.83 | 184.75 | 2378.07 | 69139.23 |
| 143 | 2036-05 | 2562.83 | 178.61 | 2384.22 | 66755.02 |
| 144 | 2036-06 | 2562.83 | 172.45 | 2390.38 | 64364.64 |
| 145 | 2036-07 | 2562.83 | 166.28 | 2396.55 | 61968.09 |
| 146 | 2036-08 | 2562.83 | 160.08 | 2402.74 | 59565.35 |
| 147 | 2036-09 | 2562.83 | 153.88 | 2408.95 | 57156.40 |
| 148 | 2036-10 | 2562.83 | 147.65 | 2415.17 | 54741.22 |
| 149 | 2036-11 | 2562.83 | 141.41 | 2421.41 | 52319.81 |
| 150 | 2036-12 | 2562.83 | 135.16 | 2427.67 | 49892.15 |
| 151 | 2037-01 | 2562.83 | 128.89 | 2433.94 | 47458.21 |
| 152 | 2037-02 | 2562.83 | 122.60 | 2440.23 | 45017.98 |
| 153 | 2037-03 | 2562.83 | 116.30 | 2446.53 | 42571.45 |
| 154 | 2037-04 | 2562.83 | 109.98 | 2452.85 | 40118.60 |
| 155 | 2037-05 | 2562.83 | 103.64 | 2459.19 | 37659.42 |
| 156 | 2037-06 | 2562.83 | 97.29 | 2465.54 | 35193.88 |
| 157 | 2037-07 | 2562.83 | 90.92 | 2471.91 | 32721.97 |
| 158 | 2037-08 | 2562.83 | 84.53 | 2478.29 | 30243.67 |
| 159 | 2037-09 | 2562.83 | 78.13 | 2484.70 | 27758.98 |
| 160 | 2037-10 | 2562.83 | 71.71 | 2491.12 | 25267.86 |
| 161 | 2037-11 | 2562.83 | 65.28 | 2497.55 | 22770.31 |
| 162 | 2037-12 | 2562.83 | 58.82 | 2504.00 | 20266.31 |
| 163 | 2038-01 | 2562.83 | 52.35 | 2510.47 | 17755.83 |
| 164 | 2038-02 | 2562.83 | 45.87 | 2516.96 | 15238.88 |
| 165 | 2038-03 | 2562.83 | 39.37 | 2523.46 | 12715.42 |
| 166 | 2038-04 | 2562.83 | 32.85 | 2529.98 | 10185.44 |
| 167 | 2038-05 | 2562.83 | 26.31 | 2536.51 | 7648.93 |
| 168 | 2038-06 | 2562.83 | 19.76 | 2543.07 | 5105.86 |
| 169 | 2038-07 | 2562.83 | 13.19 | 2549.64 | 2556.22 |
| 170 | 2038-08 | 2562.83 | 6.60 | 2556.22 | 0.00 |
等额本金还款方式：
贷款总额：35.22万
还款月数：14年2个月
首月还款：2981.98元
每月递减：5.35元
利息总额：7.78万
本息合计：43万
节省利息：5635.81元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 2981.98 | 909.96 | 2072.02 | 350170.98 |
| 2 | 2024-08 | 2976.63 | 904.61 | 2072.02 | 348098.96 |
| 3 | 2024-09 | 2971.27 | 899.26 | 2072.02 | 346026.95 |
| 4 | 2024-10 | 2965.92 | 893.90 | 2072.02 | 343954.93 |
| 5 | 2024-11 | 2960.57 | 888.55 | 2072.02 | 341882.91 |
| 6 | 2024-12 | 2955.22 | 883.20 | 2072.02 | 339810.89 |
| 7 | 2025-01 | 2949.86 | 877.84 | 2072.02 | 337738.88 |
| 8 | 2025-02 | 2944.51 | 872.49 | 2072.02 | 335666.86 |
| 9 | 2025-03 | 2939.16 | 867.14 | 2072.02 | 333594.84 |
| 10 | 2025-04 | 2933.80 | 861.79 | 2072.02 | 331522.82 |
| 11 | 2025-05 | 2928.45 | 856.43 | 2072.02 | 329450.81 |
| 12 | 2025-06 | 2923.10 | 851.08 | 2072.02 | 327378.79 |
| 13 | 2025-07 | 2917.75 | 845.73 | 2072.02 | 325306.77 |
| 14 | 2025-08 | 2912.39 | 840.38 | 2072.02 | 323234.75 |
| 15 | 2025-09 | 2907.04 | 835.02 | 2072.02 | 321162.74 |
| 16 | 2025-10 | 2901.69 | 829.67 | 2072.02 | 319090.72 |
| 17 | 2025-11 | 2896.34 | 824.32 | 2072.02 | 317018.70 |
| 18 | 2025-12 | 2890.98 | 818.96 | 2072.02 | 314946.68 |
| 19 | 2026-01 | 2885.63 | 813.61 | 2072.02 | 312874.66 |
| 20 | 2026-02 | 2880.28 | 808.26 | 2072.02 | 310802.65 |
| 21 | 2026-03 | 2874.92 | 802.91 | 2072.02 | 308730.63 |
| 22 | 2026-04 | 2869.57 | 797.55 | 2072.02 | 306658.61 |
| 23 | 2026-05 | 2864.22 | 792.20 | 2072.02 | 304586.59 |
| 24 | 2026-06 | 2858.87 | 786.85 | 2072.02 | 302514.58 |
| 25 | 2026-07 | 2853.51 | 781.50 | 2072.02 | 300442.56 |
| 26 | 2026-08 | 2848.16 | 776.14 | 2072.02 | 298370.54 |
| 27 | 2026-09 | 2842.81 | 770.79 | 2072.02 | 296298.52 |
| 28 | 2026-10 | 2837.46 | 765.44 | 2072.02 | 294226.51 |
| 29 | 2026-11 | 2832.10 | 760.09 | 2072.02 | 292154.49 |
| 30 | 2026-12 | 2826.75 | 754.73 | 2072.02 | 290082.47 |
| 31 | 2027-01 | 2821.40 | 749.38 | 2072.02 | 288010.45 |
| 32 | 2027-02 | 2816.04 | 744.03 | 2072.02 | 285938.44 |
| 33 | 2027-03 | 2810.69 | 738.67 | 2072.02 | 283866.42 |
| 34 | 2027-04 | 2805.34 | 733.32 | 2072.02 | 281794.40 |
| 35 | 2027-05 | 2799.99 | 727.97 | 2072.02 | 279722.38 |
| 36 | 2027-06 | 2794.63 | 722.62 | 2072.02 | 277650.36 |
| 37 | 2027-07 | 2789.28 | 717.26 | 2072.02 | 275578.35 |
| 38 | 2027-08 | 2783.93 | 711.91 | 2072.02 | 273506.33 |
| 39 | 2027-09 | 2778.58 | 706.56 | 2072.02 | 271434.31 |
| 40 | 2027-10 | 2773.22 | 701.21 | 2072.02 | 269362.29 |
| 41 | 2027-11 | 2767.87 | 695.85 | 2072.02 | 267290.28 |
| 42 | 2027-12 | 2762.52 | 690.50 | 2072.02 | 265218.26 |
| 43 | 2028-01 | 2757.16 | 685.15 | 2072.02 | 263146.24 |
| 44 | 2028-02 | 2751.81 | 679.79 | 2072.02 | 261074.22 |
| 45 | 2028-03 | 2746.46 | 674.44 | 2072.02 | 259002.21 |
| 46 | 2028-04 | 2741.11 | 669.09 | 2072.02 | 256930.19 |
| 47 | 2028-05 | 2735.75 | 663.74 | 2072.02 | 254858.17 |
| 48 | 2028-06 | 2730.40 | 658.38 | 2072.02 | 252786.15 |
| 49 | 2028-07 | 2725.05 | 653.03 | 2072.02 | 250714.14 |
| 50 | 2028-08 | 2719.70 | 647.68 | 2072.02 | 248642.12 |
| 51 | 2028-09 | 2714.34 | 642.33 | 2072.02 | 246570.10 |
| 52 | 2028-10 | 2708.99 | 636.97 | 2072.02 | 244498.08 |
| 53 | 2028-11 | 2703.64 | 631.62 | 2072.02 | 242426.06 |
| 54 | 2028-12 | 2698.28 | 626.27 | 2072.02 | 240354.05 |
| 55 | 2029-01 | 2692.93 | 620.91 | 2072.02 | 238282.03 |
| 56 | 2029-02 | 2687.58 | 615.56 | 2072.02 | 236210.01 |
| 57 | 2029-03 | 2682.23 | 610.21 | 2072.02 | 234137.99 |
| 58 | 2029-04 | 2676.87 | 604.86 | 2072.02 | 232065.98 |
| 59 | 2029-05 | 2671.52 | 599.50 | 2072.02 | 229993.96 |
| 60 | 2029-06 | 2666.17 | 594.15 | 2072.02 | 227921.94 |
| 61 | 2029-07 | 2660.82 | 588.80 | 2072.02 | 225849.92 |
| 62 | 2029-08 | 2655.46 | 583.45 | 2072.02 | 223777.91 |
| 63 | 2029-09 | 2650.11 | 578.09 | 2072.02 | 221705.89 |
| 64 | 2029-10 | 2644.76 | 572.74 | 2072.02 | 219633.87 |
| 65 | 2029-11 | 2639.41 | 567.39 | 2072.02 | 217561.85 |
| 66 | 2029-12 | 2634.05 | 562.03 | 2072.02 | 215489.84 |
| 67 | 2030-01 | 2628.70 | 556.68 | 2072.02 | 213417.82 |
| 68 | 2030-02 | 2623.35 | 551.33 | 2072.02 | 211345.80 |
| 69 | 2030-03 | 2617.99 | 545.98 | 2072.02 | 209273.78 |
| 70 | 2030-04 | 2612.64 | 540.62 | 2072.02 | 207201.76 |
| 71 | 2030-05 | 2607.29 | 535.27 | 2072.02 | 205129.75 |
| 72 | 2030-06 | 2601.94 | 529.92 | 2072.02 | 203057.73 |
| 73 | 2030-07 | 2596.58 | 524.57 | 2072.02 | 200985.71 |
| 74 | 2030-08 | 2591.23 | 519.21 | 2072.02 | 198913.69 |
| 75 | 2030-09 | 2585.88 | 513.86 | 2072.02 | 196841.68 |
| 76 | 2030-10 | 2580.53 | 508.51 | 2072.02 | 194769.66 |
| 77 | 2030-11 | 2575.17 | 503.15 | 2072.02 | 192697.64 |
| 78 | 2030-12 | 2569.82 | 497.80 | 2072.02 | 190625.62 |
| 79 | 2031-01 | 2564.47 | 492.45 | 2072.02 | 188553.61 |
| 80 | 2031-02 | 2559.11 | 487.10 | 2072.02 | 186481.59 |
| 81 | 2031-03 | 2553.76 | 481.74 | 2072.02 | 184409.57 |
| 82 | 2031-04 | 2548.41 | 476.39 | 2072.02 | 182337.55 |
| 83 | 2031-05 | 2543.06 | 471.04 | 2072.02 | 180265.54 |
| 84 | 2031-06 | 2537.70 | 465.69 | 2072.02 | 178193.52 |
| 85 | 2031-07 | 2532.35 | 460.33 | 2072.02 | 176121.50 |
| 86 | 2031-08 | 2527.00 | 454.98 | 2072.02 | 174049.48 |
| 87 | 2031-09 | 2521.65 | 449.63 | 2072.02 | 171977.46 |
| 88 | 2031-10 | 2516.29 | 444.28 | 2072.02 | 169905.45 |
| 89 | 2031-11 | 2510.94 | 438.92 | 2072.02 | 167833.43 |
| 90 | 2031-12 | 2505.59 | 433.57 | 2072.02 | 165761.41 |
| 91 | 2032-01 | 2500.23 | 428.22 | 2072.02 | 163689.39 |
| 92 | 2032-02 | 2494.88 | 422.86 | 2072.02 | 161617.38 |
| 93 | 2032-03 | 2489.53 | 417.51 | 2072.02 | 159545.36 |
| 94 | 2032-04 | 2484.18 | 412.16 | 2072.02 | 157473.34 |
| 95 | 2032-05 | 2478.82 | 406.81 | 2072.02 | 155401.32 |
| 96 | 2032-06 | 2473.47 | 401.45 | 2072.02 | 153329.31 |
| 97 | 2032-07 | 2468.12 | 396.10 | 2072.02 | 151257.29 |
| 98 | 2032-08 | 2462.77 | 390.75 | 2072.02 | 149185.27 |
| 99 | 2032-09 | 2457.41 | 385.40 | 2072.02 | 147113.25 |
| 100 | 2032-10 | 2452.06 | 380.04 | 2072.02 | 145041.24 |
| 101 | 2032-11 | 2446.71 | 374.69 | 2072.02 | 142969.22 |
| 102 | 2032-12 | 2441.35 | 369.34 | 2072.02 | 140897.20 |
| 103 | 2033-01 | 2436.00 | 363.98 | 2072.02 | 138825.18 |
| 104 | 2033-02 | 2430.65 | 358.63 | 2072.02 | 136753.16 |
| 105 | 2033-03 | 2425.30 | 353.28 | 2072.02 | 134681.15 |
| 106 | 2033-04 | 2419.94 | 347.93 | 2072.02 | 132609.13 |
| 107 | 2033-05 | 2414.59 | 342.57 | 2072.02 | 130537.11 |
| 108 | 2033-06 | 2409.24 | 337.22 | 2072.02 | 128465.09 |
| 109 | 2033-07 | 2403.89 | 331.87 | 2072.02 | 126393.08 |
| 110 | 2033-08 | 2398.53 | 326.52 | 2072.02 | 124321.06 |
| 111 | 2033-09 | 2393.18 | 321.16 | 2072.02 | 122249.04 |
| 112 | 2033-10 | 2387.83 | 315.81 | 2072.02 | 120177.02 |
| 113 | 2033-11 | 2382.47 | 310.46 | 2072.02 | 118105.01 |
| 114 | 2033-12 | 2377.12 | 305.10 | 2072.02 | 116032.99 |
| 115 | 2034-01 | 2371.77 | 299.75 | 2072.02 | 113960.97 |
| 116 | 2034-02 | 2366.42 | 294.40 | 2072.02 | 111888.95 |
| 117 | 2034-03 | 2361.06 | 289.05 | 2072.02 | 109816.94 |
| 118 | 2034-04 | 2355.71 | 283.69 | 2072.02 | 107744.92 |
| 119 | 2034-05 | 2350.36 | 278.34 | 2072.02 | 105672.90 |
| 120 | 2034-06 | 2345.01 | 272.99 | 2072.02 | 103600.88 |
| 121 | 2034-07 | 2339.65 | 267.64 | 2072.02 | 101528.86 |
| 122 | 2034-08 | 2334.30 | 262.28 | 2072.02 | 99456.85 |
| 123 | 2034-09 | 2328.95 | 256.93 | 2072.02 | 97384.83 |
| 124 | 2034-10 | 2323.60 | 251.58 | 2072.02 | 95312.81 |
| 125 | 2034-11 | 2318.24 | 246.22 | 2072.02 | 93240.79 |
| 126 | 2034-12 | 2312.89 | 240.87 | 2072.02 | 91168.78 |
| 127 | 2035-01 | 2307.54 | 235.52 | 2072.02 | 89096.76 |
| 128 | 2035-02 | 2302.18 | 230.17 | 2072.02 | 87024.74 |
| 129 | 2035-03 | 2296.83 | 224.81 | 2072.02 | 84952.72 |
| 130 | 2035-04 | 2291.48 | 219.46 | 2072.02 | 82880.71 |
| 131 | 2035-05 | 2286.13 | 214.11 | 2072.02 | 80808.69 |
| 132 | 2035-06 | 2280.77 | 208.76 | 2072.02 | 78736.67 |
| 133 | 2035-07 | 2275.42 | 203.40 | 2072.02 | 76664.65 |
| 134 | 2035-08 | 2270.07 | 198.05 | 2072.02 | 74592.64 |
| 135 | 2035-09 | 2264.72 | 192.70 | 2072.02 | 72520.62 |
| 136 | 2035-10 | 2259.36 | 187.34 | 2072.02 | 70448.60 |
| 137 | 2035-11 | 2254.01 | 181.99 | 2072.02 | 68376.58 |
| 138 | 2035-12 | 2248.66 | 176.64 | 2072.02 | 66304.56 |
| 139 | 2036-01 | 2243.30 | 171.29 | 2072.02 | 64232.55 |
| 140 | 2036-02 | 2237.95 | 165.93 | 2072.02 | 62160.53 |
| 141 | 2036-03 | 2232.60 | 160.58 | 2072.02 | 60088.51 |
| 142 | 2036-04 | 2227.25 | 155.23 | 2072.02 | 58016.49 |
| 143 | 2036-05 | 2221.89 | 149.88 | 2072.02 | 55944.48 |
| 144 | 2036-06 | 2216.54 | 144.52 | 2072.02 | 53872.46 |
| 145 | 2036-07 | 2211.19 | 139.17 | 2072.02 | 51800.44 |
| 146 | 2036-08 | 2205.84 | 133.82 | 2072.02 | 49728.42 |
| 147 | 2036-09 | 2200.48 | 128.47 | 2072.02 | 47656.41 |
| 148 | 2036-10 | 2195.13 | 123.11 | 2072.02 | 45584.39 |
| 149 | 2036-11 | 2189.78 | 117.76 | 2072.02 | 43512.37 |
| 150 | 2036-12 | 2184.42 | 112.41 | 2072.02 | 41440.35 |
| 151 | 2037-01 | 2179.07 | 107.05 | 2072.02 | 39368.34 |
| 152 | 2037-02 | 2173.72 | 101.70 | 2072.02 | 37296.32 |
| 153 | 2037-03 | 2168.37 | 96.35 | 2072.02 | 35224.30 |
| 154 | 2037-04 | 2163.01 | 91.00 | 2072.02 | 33152.28 |
| 155 | 2037-05 | 2157.66 | 85.64 | 2072.02 | 31080.26 |
| 156 | 2037-06 | 2152.31 | 80.29 | 2072.02 | 29008.25 |
| 157 | 2037-07 | 2146.96 | 74.94 | 2072.02 | 26936.23 |
| 158 | 2037-08 | 2141.60 | 69.59 | 2072.02 | 24864.21 |
| 159 | 2037-09 | 2136.25 | 64.23 | 2072.02 | 22792.19 |
| 160 | 2037-10 | 2130.90 | 58.88 | 2072.02 | 20720.18 |
| 161 | 2037-11 | 2125.54 | 53.53 | 2072.02 | 18648.16 |
| 162 | 2037-12 | 2120.19 | 48.17 | 2072.02 | 16576.14 |
| 163 | 2038-01 | 2114.84 | 42.82 | 2072.02 | 14504.12 |
| 164 | 2038-02 | 2109.49 | 37.47 | 2072.02 | 12432.11 |
| 165 | 2038-03 | 2104.13 | 32.12 | 2072.02 | 10360.09 |
| 166 | 2038-04 | 2098.78 | 26.76 | 2072.02 | 8288.07 |
| 167 | 2038-05 | 2093.43 | 21.41 | 2072.02 | 6216.05 |
| 168 | 2038-06 | 2088.08 | 16.06 | 2072.02 | 4144.04 |
| 169 | 2038-07 | 2082.72 | 10.71 | 2072.02 | 2072.02 |
| 170 | 2038-08 | 2077.37 | 5.35 | 2072.02 | 0.00 |