贷款39.96万（公积金贷款）房贷，还款14年4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：39.96万
还款月数：14年4个月
每月还款：2880.27元
利息总额：9.58万
本息合计：49.54万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2880.27 | 1032.23 | 1848.03 | 397725.77 |
| 2 | 2024-11 | 2880.27 | 1027.46 | 1852.81 | 395872.96 |
| 3 | 2024-12 | 2880.27 | 1022.67 | 1857.59 | 394015.36 |
| 4 | 2025-01 | 2880.27 | 1017.87 | 1862.39 | 392152.97 |
| 5 | 2025-02 | 2880.27 | 1013.06 | 1867.20 | 390285.77 |
| 6 | 2025-03 | 2880.27 | 1008.24 | 1872.03 | 388413.74 |
| 7 | 2025-04 | 2880.27 | 1003.40 | 1876.86 | 386536.87 |
| 8 | 2025-05 | 2880.27 | 998.55 | 1881.71 | 384655.16 |
| 9 | 2025-06 | 2880.27 | 993.69 | 1886.57 | 382768.59 |
| 10 | 2025-07 | 2880.27 | 988.82 | 1891.45 | 380877.14 |
| 11 | 2025-08 | 2880.27 | 983.93 | 1896.33 | 378980.81 |
| 12 | 2025-09 | 2880.27 | 979.03 | 1901.23 | 377079.57 |
| 13 | 2025-10 | 2880.27 | 974.12 | 1906.14 | 375173.43 |
| 14 | 2025-11 | 2880.27 | 969.20 | 1911.07 | 373262.36 |
| 15 | 2025-12 | 2880.27 | 964.26 | 1916.01 | 371346.36 |
| 16 | 2026-01 | 2880.27 | 959.31 | 1920.95 | 369425.40 |
| 17 | 2026-02 | 2880.27 | 954.35 | 1925.92 | 367499.48 |
| 18 | 2026-03 | 2880.27 | 949.37 | 1930.89 | 365568.59 |
| 19 | 2026-04 | 2880.27 | 944.39 | 1935.88 | 363632.71 |
| 20 | 2026-05 | 2880.27 | 939.38 | 1940.88 | 361691.83 |
| 21 | 2026-06 | 2880.27 | 934.37 | 1945.90 | 359745.93 |
| 22 | 2026-07 | 2880.27 | 929.34 | 1950.92 | 357795.01 |
| 23 | 2026-08 | 2880.27 | 924.30 | 1955.96 | 355839.05 |
| 24 | 2026-09 | 2880.27 | 919.25 | 1961.02 | 353878.03 |
| 25 | 2026-10 | 2880.27 | 914.18 | 1966.08 | 351911.95 |
| 26 | 2026-11 | 2880.27 | 909.11 | 1971.16 | 349940.79 |
| 27 | 2026-12 | 2880.27 | 904.01 | 1976.25 | 347964.54 |
| 28 | 2027-01 | 2880.27 | 898.91 | 1981.36 | 345983.18 |
| 29 | 2027-02 | 2880.27 | 893.79 | 1986.48 | 343996.70 |
| 30 | 2027-03 | 2880.27 | 888.66 | 1991.61 | 342005.09 |
| 31 | 2027-04 | 2880.27 | 883.51 | 1996.75 | 340008.34 |
| 32 | 2027-05 | 2880.27 | 878.35 | 2001.91 | 338006.43 |
| 33 | 2027-06 | 2880.27 | 873.18 | 2007.08 | 335999.35 |
| 34 | 2027-07 | 2880.27 | 868.00 | 2012.27 | 333987.08 |
| 35 | 2027-08 | 2880.27 | 862.80 | 2017.47 | 331969.61 |
| 36 | 2027-09 | 2880.27 | 857.59 | 2022.68 | 329946.93 |
| 37 | 2027-10 | 2880.27 | 852.36 | 2027.90 | 327919.03 |
| 38 | 2027-11 | 2880.27 | 847.12 | 2033.14 | 325885.89 |
| 39 | 2027-12 | 2880.27 | 841.87 | 2038.39 | 323847.49 |
| 40 | 2028-01 | 2880.27 | 836.61 | 2043.66 | 321803.83 |
| 41 | 2028-02 | 2880.27 | 831.33 | 2048.94 | 319754.89 |
| 42 | 2028-03 | 2880.27 | 826.03 | 2054.23 | 317700.66 |
| 43 | 2028-04 | 2880.27 | 820.73 | 2059.54 | 315641.12 |
| 44 | 2028-05 | 2880.27 | 815.41 | 2064.86 | 313576.26 |
| 45 | 2028-06 | 2880.27 | 810.07 | 2070.19 | 311506.07 |
| 46 | 2028-07 | 2880.27 | 804.72 | 2075.54 | 309430.53 |
| 47 | 2028-08 | 2880.27 | 799.36 | 2080.90 | 307349.62 |
| 48 | 2028-09 | 2880.27 | 793.99 | 2086.28 | 305263.34 |
| 49 | 2028-10 | 2880.27 | 788.60 | 2091.67 | 303171.67 |
| 50 | 2028-11 | 2880.27 | 783.19 | 2097.07 | 301074.60 |
| 51 | 2028-12 | 2880.27 | 777.78 | 2102.49 | 298972.11 |
| 52 | 2029-01 | 2880.27 | 772.34 | 2107.92 | 296864.19 |
| 53 | 2029-02 | 2880.27 | 766.90 | 2113.37 | 294750.82 |
| 54 | 2029-03 | 2880.27 | 761.44 | 2118.83 | 292631.99 |
| 55 | 2029-04 | 2880.27 | 755.97 | 2124.30 | 290507.69 |
| 56 | 2029-05 | 2880.27 | 750.48 | 2129.79 | 288377.90 |
| 57 | 2029-06 | 2880.27 | 744.98 | 2135.29 | 286242.61 |
| 58 | 2029-07 | 2880.27 | 739.46 | 2140.81 | 284101.81 |
| 59 | 2029-08 | 2880.27 | 733.93 | 2146.34 | 281955.47 |
| 60 | 2029-09 | 2880.27 | 728.38 | 2151.88 | 279803.59 |
| 61 | 2029-10 | 2880.27 | 722.83 | 2157.44 | 277646.15 |
| 62 | 2029-11 | 2880.27 | 717.25 | 2163.01 | 275483.14 |
| 63 | 2029-12 | 2880.27 | 711.66 | 2168.60 | 273314.53 |
| 64 | 2030-01 | 2880.27 | 706.06 | 2174.20 | 271140.33 |
| 65 | 2030-02 | 2880.27 | 700.45 | 2179.82 | 268960.51 |
| 66 | 2030-03 | 2880.27 | 694.81 | 2185.45 | 266775.06 |
| 67 | 2030-04 | 2880.27 | 689.17 | 2191.10 | 264583.96 |
| 68 | 2030-05 | 2880.27 | 683.51 | 2196.76 | 262387.20 |
| 69 | 2030-06 | 2880.27 | 677.83 | 2202.43 | 260184.77 |
| 70 | 2030-07 | 2880.27 | 672.14 | 2208.12 | 257976.65 |
| 71 | 2030-08 | 2880.27 | 666.44 | 2213.83 | 255762.82 |
| 72 | 2030-09 | 2880.27 | 660.72 | 2219.55 | 253543.28 |
| 73 | 2030-10 | 2880.27 | 654.99 | 2225.28 | 251318.00 |
| 74 | 2030-11 | 2880.27 | 649.24 | 2231.03 | 249086.97 |
| 75 | 2030-12 | 2880.27 | 643.47 | 2236.79 | 246850.18 |
| 76 | 2031-01 | 2880.27 | 637.70 | 2242.57 | 244607.61 |
| 77 | 2031-02 | 2880.27 | 631.90 | 2248.36 | 242359.24 |
| 78 | 2031-03 | 2880.27 | 626.09 | 2254.17 | 240105.07 |
| 79 | 2031-04 | 2880.27 | 620.27 | 2259.99 | 237845.08 |
| 80 | 2031-05 | 2880.27 | 614.43 | 2265.83 | 235579.24 |
| 81 | 2031-06 | 2880.27 | 608.58 | 2271.69 | 233307.56 |
| 82 | 2031-07 | 2880.27 | 602.71 | 2277.56 | 231030.00 |
| 83 | 2031-08 | 2880.27 | 596.83 | 2283.44 | 228746.56 |
| 84 | 2031-09 | 2880.27 | 590.93 | 2289.34 | 226457.23 |
| 85 | 2031-10 | 2880.27 | 585.01 | 2295.25 | 224161.97 |
| 86 | 2031-11 | 2880.27 | 579.09 | 2301.18 | 221860.79 |
| 87 | 2031-12 | 2880.27 | 573.14 | 2307.13 | 219553.67 |
| 88 | 2032-01 | 2880.27 | 567.18 | 2313.09 | 217240.58 |
| 89 | 2032-02 | 2880.27 | 561.20 | 2319.06 | 214921.52 |
| 90 | 2032-03 | 2880.27 | 555.21 | 2325.05 | 212596.47 |
| 91 | 2032-04 | 2880.27 | 549.21 | 2331.06 | 210265.41 |
| 92 | 2032-05 | 2880.27 | 543.19 | 2337.08 | 207928.33 |
| 93 | 2032-06 | 2880.27 | 537.15 | 2343.12 | 205585.21 |
| 94 | 2032-07 | 2880.27 | 531.10 | 2349.17 | 203236.04 |
| 95 | 2032-08 | 2880.27 | 525.03 | 2355.24 | 200880.80 |
| 96 | 2032-09 | 2880.27 | 518.94 | 2361.32 | 198519.47 |
| 97 | 2032-10 | 2880.27 | 512.84 | 2367.42 | 196152.05 |
| 98 | 2032-11 | 2880.27 | 506.73 | 2373.54 | 193778.51 |
| 99 | 2032-12 | 2880.27 | 500.59 | 2379.67 | 191398.84 |
| 100 | 2033-01 | 2880.27 | 494.45 | 2385.82 | 189013.02 |
| 101 | 2033-02 | 2880.27 | 488.28 | 2391.98 | 186621.04 |
| 102 | 2033-03 | 2880.27 | 482.10 | 2398.16 | 184222.87 |
| 103 | 2033-04 | 2880.27 | 475.91 | 2404.36 | 181818.52 |
| 104 | 2033-05 | 2880.27 | 469.70 | 2410.57 | 179407.95 |
| 105 | 2033-06 | 2880.27 | 463.47 | 2416.80 | 176991.15 |
| 106 | 2033-07 | 2880.27 | 457.23 | 2423.04 | 174568.11 |
| 107 | 2033-08 | 2880.27 | 450.97 | 2429.30 | 172138.81 |
| 108 | 2033-09 | 2880.27 | 444.69 | 2435.57 | 169703.24 |
| 109 | 2033-10 | 2880.27 | 438.40 | 2441.87 | 167261.37 |
| 110 | 2033-11 | 2880.27 | 432.09 | 2448.17 | 164813.20 |
| 111 | 2033-12 | 2880.27 | 425.77 | 2454.50 | 162358.70 |
| 112 | 2034-01 | 2880.27 | 419.43 | 2460.84 | 159897.86 |
| 113 | 2034-02 | 2880.27 | 413.07 | 2467.20 | 157430.66 |
| 114 | 2034-03 | 2880.27 | 406.70 | 2473.57 | 154957.09 |
| 115 | 2034-04 | 2880.27 | 400.31 | 2479.96 | 152477.13 |
| 116 | 2034-05 | 2880.27 | 393.90 | 2486.37 | 149990.77 |
| 117 | 2034-06 | 2880.27 | 387.48 | 2492.79 | 147497.98 |
| 118 | 2034-07 | 2880.27 | 381.04 | 2499.23 | 144998.75 |
| 119 | 2034-08 | 2880.27 | 374.58 | 2505.69 | 142493.06 |
| 120 | 2034-09 | 2880.27 | 368.11 | 2512.16 | 139980.90 |
| 121 | 2034-10 | 2880.27 | 361.62 | 2518.65 | 137462.25 |
| 122 | 2034-11 | 2880.27 | 355.11 | 2525.16 | 134937.10 |
| 123 | 2034-12 | 2880.27 | 348.59 | 2531.68 | 132405.42 |
| 124 | 2035-01 | 2880.27 | 342.05 | 2538.22 | 129867.20 |
| 125 | 2035-02 | 2880.27 | 335.49 | 2544.78 | 127322.42 |
| 126 | 2035-03 | 2880.27 | 328.92 | 2551.35 | 124771.07 |
| 127 | 2035-04 | 2880.27 | 322.33 | 2557.94 | 122213.13 |
| 128 | 2035-05 | 2880.27 | 315.72 | 2564.55 | 119648.58 |
| 129 | 2035-06 | 2880.27 | 309.09 | 2571.17 | 117077.41 |
| 130 | 2035-07 | 2880.27 | 302.45 | 2577.82 | 114499.59 |
| 131 | 2035-08 | 2880.27 | 295.79 | 2584.48 | 111915.12 |
| 132 | 2035-09 | 2880.27 | 289.11 | 2591.15 | 109323.96 |
| 133 | 2035-10 | 2880.27 | 282.42 | 2597.85 | 106726.12 |
| 134 | 2035-11 | 2880.27 | 275.71 | 2604.56 | 104121.56 |
| 135 | 2035-12 | 2880.27 | 268.98 | 2611.29 | 101510.27 |
| 136 | 2036-01 | 2880.27 | 262.23 | 2618.03 | 98892.24 |
| 137 | 2036-02 | 2880.27 | 255.47 | 2624.79 | 96267.45 |
| 138 | 2036-03 | 2880.27 | 248.69 | 2631.58 | 93635.87 |
| 139 | 2036-04 | 2880.27 | 241.89 | 2638.37 | 90997.50 |
| 140 | 2036-05 | 2880.27 | 235.08 | 2645.19 | 88352.31 |
| 141 | 2036-06 | 2880.27 | 228.24 | 2652.02 | 85700.29 |
| 142 | 2036-07 | 2880.27 | 221.39 | 2658.87 | 83041.41 |
| 143 | 2036-08 | 2880.27 | 214.52 | 2665.74 | 80375.67 |
| 144 | 2036-09 | 2880.27 | 207.64 | 2672.63 | 77703.04 |
| 145 | 2036-10 | 2880.27 | 200.73 | 2679.53 | 75023.51 |
| 146 | 2036-11 | 2880.27 | 193.81 | 2686.46 | 72337.05 |
| 147 | 2036-12 | 2880.27 | 186.87 | 2693.40 | 69643.66 |
| 148 | 2037-01 | 2880.27 | 179.91 | 2700.35 | 66943.30 |
| 149 | 2037-02 | 2880.27 | 172.94 | 2707.33 | 64235.97 |
| 150 | 2037-03 | 2880.27 | 165.94 | 2714.32 | 61521.65 |
| 151 | 2037-04 | 2880.27 | 158.93 | 2721.34 | 58800.31 |
| 152 | 2037-05 | 2880.27 | 151.90 | 2728.37 | 56071.95 |
| 153 | 2037-06 | 2880.27 | 144.85 | 2735.41 | 53336.54 |
| 154 | 2037-07 | 2880.27 | 137.79 | 2742.48 | 50594.06 |
| 155 | 2037-08 | 2880.27 | 130.70 | 2749.57 | 47844.49 |
| 156 | 2037-09 | 2880.27 | 123.60 | 2756.67 | 45087.82 |
| 157 | 2037-10 | 2880.27 | 116.48 | 2763.79 | 42324.03 |
| 158 | 2037-11 | 2880.27 | 109.34 | 2770.93 | 39553.10 |
| 159 | 2037-12 | 2880.27 | 102.18 | 2778.09 | 36775.02 |
| 160 | 2038-01 | 2880.27 | 95.00 | 2785.26 | 33989.75 |
| 161 | 2038-02 | 2880.27 | 87.81 | 2792.46 | 31197.29 |
| 162 | 2038-03 | 2880.27 | 80.59 | 2799.67 | 28397.62 |
| 163 | 2038-04 | 2880.27 | 73.36 | 2806.91 | 25590.71 |
| 164 | 2038-05 | 2880.27 | 66.11 | 2814.16 | 22776.56 |
| 165 | 2038-06 | 2880.27 | 58.84 | 2821.43 | 19955.13 |
| 166 | 2038-07 | 2880.27 | 51.55 | 2828.72 | 17126.41 |
| 167 | 2038-08 | 2880.27 | 44.24 | 2836.02 | 14290.39 |
| 168 | 2038-09 | 2880.27 | 36.92 | 2843.35 | 11447.04 |
| 169 | 2038-10 | 2880.27 | 29.57 | 2850.69 | 8596.35 |
| 170 | 2038-11 | 2880.27 | 22.21 | 2858.06 | 5738.29 |
| 171 | 2038-12 | 2880.27 | 14.82 | 2865.44 | 2872.84 |
| 172 | 2039-01 | 2880.27 | 7.42 | 2872.84 | 0.00 |
等额本金还款方式：
贷款总额：39.96万
还款月数：14年4个月
首月还款：3355.34元
每月递减：6元
利息总额：8.93万
本息合计：48.89万
节省利息：6543.91元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 3355.34 | 1032.23 | 2323.10 | 397250.70 |
| 2 | 2024-11 | 3349.33 | 1026.23 | 2323.10 | 394927.59 |
| 3 | 2024-12 | 3343.33 | 1020.23 | 2323.10 | 392604.49 |
| 4 | 2025-01 | 3337.33 | 1014.23 | 2323.10 | 390281.39 |
| 5 | 2025-02 | 3331.33 | 1008.23 | 2323.10 | 387958.28 |
| 6 | 2025-03 | 3325.33 | 1002.23 | 2323.10 | 385635.18 |
| 7 | 2025-04 | 3319.33 | 996.22 | 2323.10 | 383312.08 |
| 8 | 2025-05 | 3313.33 | 990.22 | 2323.10 | 380988.97 |
| 9 | 2025-06 | 3307.32 | 984.22 | 2323.10 | 378665.87 |
| 10 | 2025-07 | 3301.32 | 978.22 | 2323.10 | 376342.77 |
| 11 | 2025-08 | 3295.32 | 972.22 | 2323.10 | 374019.66 |
| 12 | 2025-09 | 3289.32 | 966.22 | 2323.10 | 371696.56 |
| 13 | 2025-10 | 3283.32 | 960.22 | 2323.10 | 369373.45 |
| 14 | 2025-11 | 3277.32 | 954.21 | 2323.10 | 367050.35 |
| 15 | 2025-12 | 3271.32 | 948.21 | 2323.10 | 364727.25 |
| 16 | 2026-01 | 3265.32 | 942.21 | 2323.10 | 362404.14 |
| 17 | 2026-02 | 3259.31 | 936.21 | 2323.10 | 360081.04 |
| 18 | 2026-03 | 3253.31 | 930.21 | 2323.10 | 357757.94 |
| 19 | 2026-04 | 3247.31 | 924.21 | 2323.10 | 355434.83 |
| 20 | 2026-05 | 3241.31 | 918.21 | 2323.10 | 353111.73 |
| 21 | 2026-06 | 3235.31 | 912.21 | 2323.10 | 350788.63 |
| 22 | 2026-07 | 3229.31 | 906.20 | 2323.10 | 348465.52 |
| 23 | 2026-08 | 3223.31 | 900.20 | 2323.10 | 346142.42 |
| 24 | 2026-09 | 3217.30 | 894.20 | 2323.10 | 343819.32 |
| 25 | 2026-10 | 3211.30 | 888.20 | 2323.10 | 341496.21 |
| 26 | 2026-11 | 3205.30 | 882.20 | 2323.10 | 339173.11 |
| 27 | 2026-12 | 3199.30 | 876.20 | 2323.10 | 336850.01 |
| 28 | 2027-01 | 3193.30 | 870.20 | 2323.10 | 334526.90 |
| 29 | 2027-02 | 3187.30 | 864.19 | 2323.10 | 332203.80 |
| 30 | 2027-03 | 3181.30 | 858.19 | 2323.10 | 329880.70 |
| 31 | 2027-04 | 3175.30 | 852.19 | 2323.10 | 327557.59 |
| 32 | 2027-05 | 3169.29 | 846.19 | 2323.10 | 325234.49 |
| 33 | 2027-06 | 3163.29 | 840.19 | 2323.10 | 322911.38 |
| 34 | 2027-07 | 3157.29 | 834.19 | 2323.10 | 320588.28 |
| 35 | 2027-08 | 3151.29 | 828.19 | 2323.10 | 318265.18 |
| 36 | 2027-09 | 3145.29 | 822.19 | 2323.10 | 315942.07 |
| 37 | 2027-10 | 3139.29 | 816.18 | 2323.10 | 313618.97 |
| 38 | 2027-11 | 3133.29 | 810.18 | 2323.10 | 311295.87 |
| 39 | 2027-12 | 3127.28 | 804.18 | 2323.10 | 308972.76 |
| 40 | 2028-01 | 3121.28 | 798.18 | 2323.10 | 306649.66 |
| 41 | 2028-02 | 3115.28 | 792.18 | 2323.10 | 304326.56 |
| 42 | 2028-03 | 3109.28 | 786.18 | 2323.10 | 302003.45 |
| 43 | 2028-04 | 3103.28 | 780.18 | 2323.10 | 299680.35 |
| 44 | 2028-05 | 3097.28 | 774.17 | 2323.10 | 297357.25 |
| 45 | 2028-06 | 3091.28 | 768.17 | 2323.10 | 295034.14 |
| 46 | 2028-07 | 3085.28 | 762.17 | 2323.10 | 292711.04 |
| 47 | 2028-08 | 3079.27 | 756.17 | 2323.10 | 290387.94 |
| 48 | 2028-09 | 3073.27 | 750.17 | 2323.10 | 288064.83 |
| 49 | 2028-10 | 3067.27 | 744.17 | 2323.10 | 285741.73 |
| 50 | 2028-11 | 3061.27 | 738.17 | 2323.10 | 283418.63 |
| 51 | 2028-12 | 3055.27 | 732.16 | 2323.10 | 281095.52 |
| 52 | 2029-01 | 3049.27 | 726.16 | 2323.10 | 278772.42 |
| 53 | 2029-02 | 3043.27 | 720.16 | 2323.10 | 276449.32 |
| 54 | 2029-03 | 3037.26 | 714.16 | 2323.10 | 274126.21 |
| 55 | 2029-04 | 3031.26 | 708.16 | 2323.10 | 271803.11 |
| 56 | 2029-05 | 3025.26 | 702.16 | 2323.10 | 269480.00 |
| 57 | 2029-06 | 3019.26 | 696.16 | 2323.10 | 267156.90 |
| 58 | 2029-07 | 3013.26 | 690.16 | 2323.10 | 264833.80 |
| 59 | 2029-08 | 3007.26 | 684.15 | 2323.10 | 262510.69 |
| 60 | 2029-09 | 3001.26 | 678.15 | 2323.10 | 260187.59 |
| 61 | 2029-10 | 2995.25 | 672.15 | 2323.10 | 257864.49 |
| 62 | 2029-11 | 2989.25 | 666.15 | 2323.10 | 255541.38 |
| 63 | 2029-12 | 2983.25 | 660.15 | 2323.10 | 253218.28 |
| 64 | 2030-01 | 2977.25 | 654.15 | 2323.10 | 250895.18 |
| 65 | 2030-02 | 2971.25 | 648.15 | 2323.10 | 248572.07 |
| 66 | 2030-03 | 2965.25 | 642.14 | 2323.10 | 246248.97 |
| 67 | 2030-04 | 2959.25 | 636.14 | 2323.10 | 243925.87 |
| 68 | 2030-05 | 2953.25 | 630.14 | 2323.10 | 241602.76 |
| 69 | 2030-06 | 2947.24 | 624.14 | 2323.10 | 239279.66 |
| 70 | 2030-07 | 2941.24 | 618.14 | 2323.10 | 236956.56 |
| 71 | 2030-08 | 2935.24 | 612.14 | 2323.10 | 234633.45 |
| 72 | 2030-09 | 2929.24 | 606.14 | 2323.10 | 232310.35 |
| 73 | 2030-10 | 2923.24 | 600.14 | 2323.10 | 229987.25 |
| 74 | 2030-11 | 2917.24 | 594.13 | 2323.10 | 227664.14 |
| 75 | 2030-12 | 2911.24 | 588.13 | 2323.10 | 225341.04 |
| 76 | 2031-01 | 2905.23 | 582.13 | 2323.10 | 223017.93 |
| 77 | 2031-02 | 2899.23 | 576.13 | 2323.10 | 220694.83 |
| 78 | 2031-03 | 2893.23 | 570.13 | 2323.10 | 218371.73 |
| 79 | 2031-04 | 2887.23 | 564.13 | 2323.10 | 216048.62 |
| 80 | 2031-05 | 2881.23 | 558.13 | 2323.10 | 213725.52 |
| 81 | 2031-06 | 2875.23 | 552.12 | 2323.10 | 211402.42 |
| 82 | 2031-07 | 2869.23 | 546.12 | 2323.10 | 209079.31 |
| 83 | 2031-08 | 2863.23 | 540.12 | 2323.10 | 206756.21 |
| 84 | 2031-09 | 2857.22 | 534.12 | 2323.10 | 204433.11 |
| 85 | 2031-10 | 2851.22 | 528.12 | 2323.10 | 202110.00 |
| 86 | 2031-11 | 2845.22 | 522.12 | 2323.10 | 199786.90 |
| 87 | 2031-12 | 2839.22 | 516.12 | 2323.10 | 197463.80 |
| 88 | 2032-01 | 2833.22 | 510.11 | 2323.10 | 195140.69 |
| 89 | 2032-02 | 2827.22 | 504.11 | 2323.10 | 192817.59 |
| 90 | 2032-03 | 2821.22 | 498.11 | 2323.10 | 190494.49 |
| 91 | 2032-04 | 2815.21 | 492.11 | 2323.10 | 188171.38 |
| 92 | 2032-05 | 2809.21 | 486.11 | 2323.10 | 185848.28 |
| 93 | 2032-06 | 2803.21 | 480.11 | 2323.10 | 183525.18 |
| 94 | 2032-07 | 2797.21 | 474.11 | 2323.10 | 181202.07 |
| 95 | 2032-08 | 2791.21 | 468.11 | 2323.10 | 178878.97 |
| 96 | 2032-09 | 2785.21 | 462.10 | 2323.10 | 176555.87 |
| 97 | 2032-10 | 2779.21 | 456.10 | 2323.10 | 174232.76 |
| 98 | 2032-11 | 2773.20 | 450.10 | 2323.10 | 171909.66 |
| 99 | 2032-12 | 2767.20 | 444.10 | 2323.10 | 169586.55 |
| 100 | 2033-01 | 2761.20 | 438.10 | 2323.10 | 167263.45 |
| 101 | 2033-02 | 2755.20 | 432.10 | 2323.10 | 164940.35 |
| 102 | 2033-03 | 2749.20 | 426.10 | 2323.10 | 162617.24 |
| 103 | 2033-04 | 2743.20 | 420.09 | 2323.10 | 160294.14 |
| 104 | 2033-05 | 2737.20 | 414.09 | 2323.10 | 157971.04 |
| 105 | 2033-06 | 2731.20 | 408.09 | 2323.10 | 155647.93 |
| 106 | 2033-07 | 2725.19 | 402.09 | 2323.10 | 153324.83 |
| 107 | 2033-08 | 2719.19 | 396.09 | 2323.10 | 151001.73 |
| 108 | 2033-09 | 2713.19 | 390.09 | 2323.10 | 148678.62 |
| 109 | 2033-10 | 2707.19 | 384.09 | 2323.10 | 146355.52 |
| 110 | 2033-11 | 2701.19 | 378.09 | 2323.10 | 144032.42 |
| 111 | 2033-12 | 2695.19 | 372.08 | 2323.10 | 141709.31 |
| 112 | 2034-01 | 2689.19 | 366.08 | 2323.10 | 139386.21 |
| 113 | 2034-02 | 2683.18 | 360.08 | 2323.10 | 137063.11 |
| 114 | 2034-03 | 2677.18 | 354.08 | 2323.10 | 134740.00 |
| 115 | 2034-04 | 2671.18 | 348.08 | 2323.10 | 132416.90 |
| 116 | 2034-05 | 2665.18 | 342.08 | 2323.10 | 130093.80 |
| 117 | 2034-06 | 2659.18 | 336.08 | 2323.10 | 127770.69 |
| 118 | 2034-07 | 2653.18 | 330.07 | 2323.10 | 125447.59 |
| 119 | 2034-08 | 2647.18 | 324.07 | 2323.10 | 123124.48 |
| 120 | 2034-09 | 2641.18 | 318.07 | 2323.10 | 120801.38 |
| 121 | 2034-10 | 2635.17 | 312.07 | 2323.10 | 118478.28 |
| 122 | 2034-11 | 2629.17 | 306.07 | 2323.10 | 116155.17 |
| 123 | 2034-12 | 2623.17 | 300.07 | 2323.10 | 113832.07 |
| 124 | 2035-01 | 2617.17 | 294.07 | 2323.10 | 111508.97 |
| 125 | 2035-02 | 2611.17 | 288.06 | 2323.10 | 109185.86 |
| 126 | 2035-03 | 2605.17 | 282.06 | 2323.10 | 106862.76 |
| 127 | 2035-04 | 2599.17 | 276.06 | 2323.10 | 104539.66 |
| 128 | 2035-05 | 2593.16 | 270.06 | 2323.10 | 102216.55 |
| 129 | 2035-06 | 2587.16 | 264.06 | 2323.10 | 99893.45 |
| 130 | 2035-07 | 2581.16 | 258.06 | 2323.10 | 97570.35 |
| 131 | 2035-08 | 2575.16 | 252.06 | 2323.10 | 95247.24 |
| 132 | 2035-09 | 2569.16 | 246.06 | 2323.10 | 92924.14 |
| 133 | 2035-10 | 2563.16 | 240.05 | 2323.10 | 90601.04 |
| 134 | 2035-11 | 2557.16 | 234.05 | 2323.10 | 88277.93 |
| 135 | 2035-12 | 2551.15 | 228.05 | 2323.10 | 85954.83 |
| 136 | 2036-01 | 2545.15 | 222.05 | 2323.10 | 83631.73 |
| 137 | 2036-02 | 2539.15 | 216.05 | 2323.10 | 81308.62 |
| 138 | 2036-03 | 2533.15 | 210.05 | 2323.10 | 78985.52 |
| 139 | 2036-04 | 2527.15 | 204.05 | 2323.10 | 76662.42 |
| 140 | 2036-05 | 2521.15 | 198.04 | 2323.10 | 74339.31 |
| 141 | 2036-06 | 2515.15 | 192.04 | 2323.10 | 72016.21 |
| 142 | 2036-07 | 2509.15 | 186.04 | 2323.10 | 69693.10 |
| 143 | 2036-08 | 2503.14 | 180.04 | 2323.10 | 67370.00 |
| 144 | 2036-09 | 2497.14 | 174.04 | 2323.10 | 65046.90 |
| 145 | 2036-10 | 2491.14 | 168.04 | 2323.10 | 62723.79 |
| 146 | 2036-11 | 2485.14 | 162.04 | 2323.10 | 60400.69 |
| 147 | 2036-12 | 2479.14 | 156.04 | 2323.10 | 58077.59 |
| 148 | 2037-01 | 2473.14 | 150.03 | 2323.10 | 55754.48 |
| 149 | 2037-02 | 2467.14 | 144.03 | 2323.10 | 53431.38 |
| 150 | 2037-03 | 2461.13 | 138.03 | 2323.10 | 51108.28 |
| 151 | 2037-04 | 2455.13 | 132.03 | 2323.10 | 48785.17 |
| 152 | 2037-05 | 2449.13 | 126.03 | 2323.10 | 46462.07 |
| 153 | 2037-06 | 2443.13 | 120.03 | 2323.10 | 44138.97 |
| 154 | 2037-07 | 2437.13 | 114.03 | 2323.10 | 41815.86 |
| 155 | 2037-08 | 2431.13 | 108.02 | 2323.10 | 39492.76 |
| 156 | 2037-09 | 2425.13 | 102.02 | 2323.10 | 37169.66 |
| 157 | 2037-10 | 2419.13 | 96.02 | 2323.10 | 34846.55 |
| 158 | 2037-11 | 2413.12 | 90.02 | 2323.10 | 32523.45 |
| 159 | 2037-12 | 2407.12 | 84.02 | 2323.10 | 30200.35 |
| 160 | 2038-01 | 2401.12 | 78.02 | 2323.10 | 27877.24 |
| 161 | 2038-02 | 2395.12 | 72.02 | 2323.10 | 25554.14 |
| 162 | 2038-03 | 2389.12 | 66.01 | 2323.10 | 23231.03 |
| 163 | 2038-04 | 2383.12 | 60.01 | 2323.10 | 20907.93 |
| 164 | 2038-05 | 2377.12 | 54.01 | 2323.10 | 18584.83 |
| 165 | 2038-06 | 2371.11 | 48.01 | 2323.10 | 16261.72 |
| 166 | 2038-07 | 2365.11 | 42.01 | 2323.10 | 13938.62 |
| 167 | 2038-08 | 2359.11 | 36.01 | 2323.10 | 11615.52 |
| 168 | 2038-09 | 2353.11 | 30.01 | 2323.10 | 9292.41 |
| 169 | 2038-10 | 2347.11 | 24.01 | 2323.10 | 6969.31 |
| 170 | 2038-11 | 2341.11 | 18.00 | 2323.10 | 4646.21 |
| 171 | 2038-12 | 2335.11 | 12.00 | 2323.10 | 2323.10 |
| 172 | 2039-01 | 2329.10 | 6.00 | 2323.10 | 0.00 |