贷款39.2万（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：39.2万
还款月数：14年10个月
每月还款：2703.02元
利息总额：8.91万
本息合计：48.11万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2703.02 | 931.00 | 1772.02 | 390227.98 |
| 2 | 2025-06 | 2703.02 | 926.79 | 1776.23 | 388451.74 |
| 3 | 2025-07 | 2703.02 | 922.57 | 1780.45 | 386671.29 |
| 4 | 2025-08 | 2703.02 | 918.34 | 1784.68 | 384886.61 |
| 5 | 2025-09 | 2703.02 | 914.11 | 1788.92 | 383097.70 |
| 6 | 2025-10 | 2703.02 | 909.86 | 1793.17 | 381304.53 |
| 7 | 2025-11 | 2703.02 | 905.60 | 1797.43 | 379507.10 |
| 8 | 2025-12 | 2703.02 | 901.33 | 1801.69 | 377705.41 |
| 9 | 2026-01 | 2703.02 | 897.05 | 1805.97 | 375899.43 |
| 10 | 2026-02 | 2703.02 | 892.76 | 1810.26 | 374089.17 |
| 11 | 2026-03 | 2703.02 | 888.46 | 1814.56 | 372274.61 |
| 12 | 2026-04 | 2703.02 | 884.15 | 1818.87 | 370455.74 |
| 13 | 2026-05 | 2703.02 | 879.83 | 1823.19 | 368632.55 |
| 14 | 2026-06 | 2703.02 | 875.50 | 1827.52 | 366805.03 |
| 15 | 2026-07 | 2703.02 | 871.16 | 1831.86 | 364973.16 |
| 16 | 2026-08 | 2703.02 | 866.81 | 1836.21 | 363136.95 |
| 17 | 2026-09 | 2703.02 | 862.45 | 1840.57 | 361296.38 |
| 18 | 2026-10 | 2703.02 | 858.08 | 1844.94 | 359451.43 |
| 19 | 2026-11 | 2703.02 | 853.70 | 1849.33 | 357602.11 |
| 20 | 2026-12 | 2703.02 | 849.31 | 1853.72 | 355748.39 |
| 21 | 2027-01 | 2703.02 | 844.90 | 1858.12 | 353890.27 |
| 22 | 2027-02 | 2703.02 | 840.49 | 1862.53 | 352027.73 |
| 23 | 2027-03 | 2703.02 | 836.07 | 1866.96 | 350160.77 |
| 24 | 2027-04 | 2703.02 | 831.63 | 1871.39 | 348289.38 |
| 25 | 2027-05 | 2703.02 | 827.19 | 1875.84 | 346413.54 |
| 26 | 2027-06 | 2703.02 | 822.73 | 1880.29 | 344533.25 |
| 27 | 2027-07 | 2703.02 | 818.27 | 1884.76 | 342648.49 |
| 28 | 2027-08 | 2703.02 | 813.79 | 1889.23 | 340759.26 |
| 29 | 2027-09 | 2703.02 | 809.30 | 1893.72 | 338865.54 |
| 30 | 2027-10 | 2703.02 | 804.81 | 1898.22 | 336967.32 |
| 31 | 2027-11 | 2703.02 | 800.30 | 1902.73 | 335064.60 |
| 32 | 2027-12 | 2703.02 | 795.78 | 1907.25 | 333157.35 |
| 33 | 2028-01 | 2703.02 | 791.25 | 1911.78 | 331245.58 |
| 34 | 2028-02 | 2703.02 | 786.71 | 1916.32 | 329329.26 |
| 35 | 2028-03 | 2703.02 | 782.16 | 1920.87 | 327408.39 |
| 36 | 2028-04 | 2703.02 | 777.59 | 1925.43 | 325482.96 |
| 37 | 2028-05 | 2703.02 | 773.02 | 1930.00 | 323552.96 |
| 38 | 2028-06 | 2703.02 | 768.44 | 1934.59 | 321618.38 |
| 39 | 2028-07 | 2703.02 | 763.84 | 1939.18 | 319679.20 |
| 40 | 2028-08 | 2703.02 | 759.24 | 1943.79 | 317735.41 |
| 41 | 2028-09 | 2703.02 | 754.62 | 1948.40 | 315787.01 |
| 42 | 2028-10 | 2703.02 | 749.99 | 1953.03 | 313833.98 |
| 43 | 2028-11 | 2703.02 | 745.36 | 1957.67 | 311876.31 |
| 44 | 2028-12 | 2703.02 | 740.71 | 1962.32 | 309913.99 |
| 45 | 2029-01 | 2703.02 | 736.05 | 1966.98 | 307947.01 |
| 46 | 2029-02 | 2703.02 | 731.37 | 1971.65 | 305975.37 |
| 47 | 2029-03 | 2703.02 | 726.69 | 1976.33 | 303999.03 |
| 48 | 2029-04 | 2703.02 | 722.00 | 1981.03 | 302018.01 |
| 49 | 2029-05 | 2703.02 | 717.29 | 1985.73 | 300032.28 |
| 50 | 2029-06 | 2703.02 | 712.58 | 1990.45 | 298041.83 |
| 51 | 2029-07 | 2703.02 | 707.85 | 1995.17 | 296046.65 |
| 52 | 2029-08 | 2703.02 | 703.11 | 1999.91 | 294046.74 |
| 53 | 2029-09 | 2703.02 | 698.36 | 2004.66 | 292042.08 |
| 54 | 2029-10 | 2703.02 | 693.60 | 2009.42 | 290032.65 |
| 55 | 2029-11 | 2703.02 | 688.83 | 2014.20 | 288018.46 |
| 56 | 2029-12 | 2703.02 | 684.04 | 2018.98 | 285999.48 |
| 57 | 2030-01 | 2703.02 | 679.25 | 2023.78 | 283975.70 |
| 58 | 2030-02 | 2703.02 | 674.44 | 2028.58 | 281947.12 |
| 59 | 2030-03 | 2703.02 | 669.62 | 2033.40 | 279913.72 |
| 60 | 2030-04 | 2703.02 | 664.80 | 2038.23 | 277875.49 |
| 61 | 2030-05 | 2703.02 | 659.95 | 2043.07 | 275832.42 |
| 62 | 2030-06 | 2703.02 | 655.10 | 2047.92 | 273784.50 |
| 63 | 2030-07 | 2703.02 | 650.24 | 2052.79 | 271731.72 |
| 64 | 2030-08 | 2703.02 | 645.36 | 2057.66 | 269674.05 |
| 65 | 2030-09 | 2703.02 | 640.48 | 2062.55 | 267611.51 |
| 66 | 2030-10 | 2703.02 | 635.58 | 2067.45 | 265544.06 |
| 67 | 2030-11 | 2703.02 | 630.67 | 2072.36 | 263471.70 |
| 68 | 2030-12 | 2703.02 | 625.75 | 2077.28 | 261394.42 |
| 69 | 2031-01 | 2703.02 | 620.81 | 2082.21 | 259312.21 |
| 70 | 2031-02 | 2703.02 | 615.87 | 2087.16 | 257225.06 |
| 71 | 2031-03 | 2703.02 | 610.91 | 2092.11 | 255132.94 |
| 72 | 2031-04 | 2703.02 | 605.94 | 2097.08 | 253035.86 |
| 73 | 2031-05 | 2703.02 | 600.96 | 2102.06 | 250933.79 |
| 74 | 2031-06 | 2703.02 | 595.97 | 2107.06 | 248826.74 |
| 75 | 2031-07 | 2703.02 | 590.96 | 2112.06 | 246714.68 |
| 76 | 2031-08 | 2703.02 | 585.95 | 2117.08 | 244597.60 |
| 77 | 2031-09 | 2703.02 | 580.92 | 2122.10 | 242475.50 |
| 78 | 2031-10 | 2703.02 | 575.88 | 2127.14 | 240348.35 |
| 79 | 2031-11 | 2703.02 | 570.83 | 2132.20 | 238216.16 |
| 80 | 2031-12 | 2703.02 | 565.76 | 2137.26 | 236078.90 |
| 81 | 2032-01 | 2703.02 | 560.69 | 2142.34 | 233936.56 |
| 82 | 2032-02 | 2703.02 | 555.60 | 2147.42 | 231789.13 |
| 83 | 2032-03 | 2703.02 | 550.50 | 2152.52 | 229636.61 |
| 84 | 2032-04 | 2703.02 | 545.39 | 2157.64 | 227478.97 |
| 85 | 2032-05 | 2703.02 | 540.26 | 2162.76 | 225316.21 |
| 86 | 2032-06 | 2703.02 | 535.13 | 2167.90 | 223148.31 |
| 87 | 2032-07 | 2703.02 | 529.98 | 2173.05 | 220975.27 |
| 88 | 2032-08 | 2703.02 | 524.82 | 2178.21 | 218797.06 |
| 89 | 2032-09 | 2703.02 | 519.64 | 2183.38 | 216613.68 |
| 90 | 2032-10 | 2703.02 | 514.46 | 2188.57 | 214425.11 |
| 91 | 2032-11 | 2703.02 | 509.26 | 2193.76 | 212231.35 |
| 92 | 2032-12 | 2703.02 | 504.05 | 2198.97 | 210032.37 |
| 93 | 2033-01 | 2703.02 | 498.83 | 2204.20 | 207828.18 |
| 94 | 2033-02 | 2703.02 | 493.59 | 2209.43 | 205618.74 |
| 95 | 2033-03 | 2703.02 | 488.34 | 2214.68 | 203404.07 |
| 96 | 2033-04 | 2703.02 | 483.08 | 2219.94 | 201184.13 |
| 97 | 2033-05 | 2703.02 | 477.81 | 2225.21 | 198958.91 |
| 98 | 2033-06 | 2703.02 | 472.53 | 2230.50 | 196728.42 |
| 99 | 2033-07 | 2703.02 | 467.23 | 2235.79 | 194492.62 |
| 100 | 2033-08 | 2703.02 | 461.92 | 2241.10 | 192251.52 |
| 101 | 2033-09 | 2703.02 | 456.60 | 2246.43 | 190005.09 |
| 102 | 2033-10 | 2703.02 | 451.26 | 2251.76 | 187753.33 |
| 103 | 2033-11 | 2703.02 | 445.91 | 2257.11 | 185496.22 |
| 104 | 2033-12 | 2703.02 | 440.55 | 2262.47 | 183233.75 |
| 105 | 2034-01 | 2703.02 | 435.18 | 2267.84 | 180965.91 |
| 106 | 2034-02 | 2703.02 | 429.79 | 2273.23 | 178692.68 |
| 107 | 2034-03 | 2703.02 | 424.40 | 2278.63 | 176414.05 |
| 108 | 2034-04 | 2703.02 | 418.98 | 2284.04 | 174130.01 |
| 109 | 2034-05 | 2703.02 | 413.56 | 2289.47 | 171840.54 |
| 110 | 2034-06 | 2703.02 | 408.12 | 2294.90 | 169545.64 |
| 111 | 2034-07 | 2703.02 | 402.67 | 2300.35 | 167245.29 |
| 112 | 2034-08 | 2703.02 | 397.21 | 2305.82 | 164939.47 |
| 113 | 2034-09 | 2703.02 | 391.73 | 2311.29 | 162628.18 |
| 114 | 2034-10 | 2703.02 | 386.24 | 2316.78 | 160311.40 |
| 115 | 2034-11 | 2703.02 | 380.74 | 2322.28 | 157989.11 |
| 116 | 2034-12 | 2703.02 | 375.22 | 2327.80 | 155661.31 |
| 117 | 2035-01 | 2703.02 | 369.70 | 2333.33 | 153327.99 |
| 118 | 2035-02 | 2703.02 | 364.15 | 2338.87 | 150989.12 |
| 119 | 2035-03 | 2703.02 | 358.60 | 2344.42 | 148644.69 |
| 120 | 2035-04 | 2703.02 | 353.03 | 2349.99 | 146294.70 |
| 121 | 2035-05 | 2703.02 | 347.45 | 2355.57 | 143939.12 |
| 122 | 2035-06 | 2703.02 | 341.86 | 2361.17 | 141577.96 |
| 123 | 2035-07 | 2703.02 | 336.25 | 2366.78 | 139211.18 |
| 124 | 2035-08 | 2703.02 | 330.63 | 2372.40 | 136838.78 |
| 125 | 2035-09 | 2703.02 | 324.99 | 2378.03 | 134460.75 |
| 126 | 2035-10 | 2703.02 | 319.34 | 2383.68 | 132077.07 |
| 127 | 2035-11 | 2703.02 | 313.68 | 2389.34 | 129687.73 |
| 128 | 2035-12 | 2703.02 | 308.01 | 2395.02 | 127292.71 |
| 129 | 2036-01 | 2703.02 | 302.32 | 2400.70 | 124892.01 |
| 130 | 2036-02 | 2703.02 | 296.62 | 2406.41 | 122485.61 |
| 131 | 2036-03 | 2703.02 | 290.90 | 2412.12 | 120073.48 |
| 132 | 2036-04 | 2703.02 | 285.17 | 2417.85 | 117655.64 |
| 133 | 2036-05 | 2703.02 | 279.43 | 2423.59 | 115232.04 |
| 134 | 2036-06 | 2703.02 | 273.68 | 2429.35 | 112802.70 |
| 135 | 2036-07 | 2703.02 | 267.91 | 2435.12 | 110367.58 |
| 136 | 2036-08 | 2703.02 | 262.12 | 2440.90 | 107926.68 |
| 137 | 2036-09 | 2703.02 | 256.33 | 2446.70 | 105479.98 |
| 138 | 2036-10 | 2703.02 | 250.51 | 2452.51 | 103027.47 |
| 139 | 2036-11 | 2703.02 | 244.69 | 2458.33 | 100569.14 |
| 140 | 2036-12 | 2703.02 | 238.85 | 2464.17 | 98104.97 |
| 141 | 2037-01 | 2703.02 | 233.00 | 2470.02 | 95634.94 |
| 142 | 2037-02 | 2703.02 | 227.13 | 2475.89 | 93159.05 |
| 143 | 2037-03 | 2703.02 | 221.25 | 2481.77 | 90677.28 |
| 144 | 2037-04 | 2703.02 | 215.36 | 2487.67 | 88189.61 |
| 145 | 2037-05 | 2703.02 | 209.45 | 2493.57 | 85696.04 |
| 146 | 2037-06 | 2703.02 | 203.53 | 2499.50 | 83196.54 |
| 147 | 2037-07 | 2703.02 | 197.59 | 2505.43 | 80691.11 |
| 148 | 2037-08 | 2703.02 | 191.64 | 2511.38 | 78179.73 |
| 149 | 2037-09 | 2703.02 | 185.68 | 2517.35 | 75662.38 |
| 150 | 2037-10 | 2703.02 | 179.70 | 2523.33 | 73139.06 |
| 151 | 2037-11 | 2703.02 | 173.71 | 2529.32 | 70609.74 |
| 152 | 2037-12 | 2703.02 | 167.70 | 2535.33 | 68074.41 |
| 153 | 2038-01 | 2703.02 | 161.68 | 2541.35 | 65533.07 |
| 154 | 2038-02 | 2703.02 | 155.64 | 2547.38 | 62985.68 |
| 155 | 2038-03 | 2703.02 | 149.59 | 2553.43 | 60432.25 |
| 156 | 2038-04 | 2703.02 | 143.53 | 2559.50 | 57872.75 |
| 157 | 2038-05 | 2703.02 | 137.45 | 2565.58 | 55307.18 |
| 158 | 2038-06 | 2703.02 | 131.35 | 2571.67 | 52735.51 |
| 159 | 2038-07 | 2703.02 | 125.25 | 2577.78 | 50157.73 |
| 160 | 2038-08 | 2703.02 | 119.12 | 2583.90 | 47573.83 |
| 161 | 2038-09 | 2703.02 | 112.99 | 2590.04 | 44983.79 |
| 162 | 2038-10 | 2703.02 | 106.84 | 2596.19 | 42387.61 |
| 163 | 2038-11 | 2703.02 | 100.67 | 2602.35 | 39785.25 |
| 164 | 2038-12 | 2703.02 | 94.49 | 2608.53 | 37176.72 |
| 165 | 2039-01 | 2703.02 | 88.29 | 2614.73 | 34561.99 |
| 166 | 2039-02 | 2703.02 | 82.08 | 2620.94 | 31941.05 |
| 167 | 2039-03 | 2703.02 | 75.86 | 2627.16 | 29313.89 |
| 168 | 2039-04 | 2703.02 | 69.62 | 2633.40 | 26680.48 |
| 169 | 2039-05 | 2703.02 | 63.37 | 2639.66 | 24040.83 |
| 170 | 2039-06 | 2703.02 | 57.10 | 2645.93 | 21394.90 |
| 171 | 2039-07 | 2703.02 | 50.81 | 2652.21 | 18742.69 |
| 172 | 2039-08 | 2703.02 | 44.51 | 2658.51 | 16084.18 |
| 173 | 2039-09 | 2703.02 | 38.20 | 2664.82 | 13419.36 |
| 174 | 2039-10 | 2703.02 | 31.87 | 2671.15 | 10748.20 |
| 175 | 2039-11 | 2703.02 | 25.53 | 2677.50 | 8070.71 |
| 176 | 2039-12 | 2703.02 | 19.17 | 2683.86 | 5386.85 |
| 177 | 2040-01 | 2703.02 | 12.79 | 2690.23 | 2696.62 |
| 178 | 2040-02 | 2703.02 | 6.40 | 2696.62 | 0.00 |
等额本金还款方式：
贷款总额：39.2万
还款月数：14年10个月
首月还款：3133.25元
每月递减：5.23元
利息总额：8.33万
本息合计：47.53万
节省利息：5813.75元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3133.25 | 931.00 | 2202.25 | 389797.75 |
| 2 | 2025-06 | 3128.02 | 925.77 | 2202.25 | 387595.51 |
| 3 | 2025-07 | 3122.79 | 920.54 | 2202.25 | 385393.26 |
| 4 | 2025-08 | 3117.56 | 915.31 | 2202.25 | 383191.01 |
| 5 | 2025-09 | 3112.33 | 910.08 | 2202.25 | 380988.76 |
| 6 | 2025-10 | 3107.10 | 904.85 | 2202.25 | 378786.52 |
| 7 | 2025-11 | 3101.87 | 899.62 | 2202.25 | 376584.27 |
| 8 | 2025-12 | 3096.63 | 894.39 | 2202.25 | 374382.02 |
| 9 | 2026-01 | 3091.40 | 889.16 | 2202.25 | 372179.78 |
| 10 | 2026-02 | 3086.17 | 883.93 | 2202.25 | 369977.53 |
| 11 | 2026-03 | 3080.94 | 878.70 | 2202.25 | 367775.28 |
| 12 | 2026-04 | 3075.71 | 873.47 | 2202.25 | 365573.03 |
| 13 | 2026-05 | 3070.48 | 868.24 | 2202.25 | 363370.79 |
| 14 | 2026-06 | 3065.25 | 863.01 | 2202.25 | 361168.54 |
| 15 | 2026-07 | 3060.02 | 857.78 | 2202.25 | 358966.29 |
| 16 | 2026-08 | 3054.79 | 852.54 | 2202.25 | 356764.04 |
| 17 | 2026-09 | 3049.56 | 847.31 | 2202.25 | 354561.80 |
| 18 | 2026-10 | 3044.33 | 842.08 | 2202.25 | 352359.55 |
| 19 | 2026-11 | 3039.10 | 836.85 | 2202.25 | 350157.30 |
| 20 | 2026-12 | 3033.87 | 831.62 | 2202.25 | 347955.06 |
| 21 | 2027-01 | 3028.64 | 826.39 | 2202.25 | 345752.81 |
| 22 | 2027-02 | 3023.41 | 821.16 | 2202.25 | 343550.56 |
| 23 | 2027-03 | 3018.18 | 815.93 | 2202.25 | 341348.31 |
| 24 | 2027-04 | 3012.95 | 810.70 | 2202.25 | 339146.07 |
| 25 | 2027-05 | 3007.72 | 805.47 | 2202.25 | 336943.82 |
| 26 | 2027-06 | 3002.49 | 800.24 | 2202.25 | 334741.57 |
| 27 | 2027-07 | 2997.26 | 795.01 | 2202.25 | 332539.33 |
| 28 | 2027-08 | 2992.03 | 789.78 | 2202.25 | 330337.08 |
| 29 | 2027-09 | 2986.80 | 784.55 | 2202.25 | 328134.83 |
| 30 | 2027-10 | 2981.57 | 779.32 | 2202.25 | 325932.58 |
| 31 | 2027-11 | 2976.34 | 774.09 | 2202.25 | 323730.34 |
| 32 | 2027-12 | 2971.11 | 768.86 | 2202.25 | 321528.09 |
| 33 | 2028-01 | 2965.88 | 763.63 | 2202.25 | 319325.84 |
| 34 | 2028-02 | 2960.65 | 758.40 | 2202.25 | 317123.60 |
| 35 | 2028-03 | 2955.42 | 753.17 | 2202.25 | 314921.35 |
| 36 | 2028-04 | 2950.19 | 747.94 | 2202.25 | 312719.10 |
| 37 | 2028-05 | 2944.96 | 742.71 | 2202.25 | 310516.85 |
| 38 | 2028-06 | 2939.72 | 737.48 | 2202.25 | 308314.61 |
| 39 | 2028-07 | 2934.49 | 732.25 | 2202.25 | 306112.36 |
| 40 | 2028-08 | 2929.26 | 727.02 | 2202.25 | 303910.11 |
| 41 | 2028-09 | 2924.03 | 721.79 | 2202.25 | 301707.87 |
| 42 | 2028-10 | 2918.80 | 716.56 | 2202.25 | 299505.62 |
| 43 | 2028-11 | 2913.57 | 711.33 | 2202.25 | 297303.37 |
| 44 | 2028-12 | 2908.34 | 706.10 | 2202.25 | 295101.12 |
| 45 | 2029-01 | 2903.11 | 700.87 | 2202.25 | 292898.88 |
| 46 | 2029-02 | 2897.88 | 695.63 | 2202.25 | 290696.63 |
| 47 | 2029-03 | 2892.65 | 690.40 | 2202.25 | 288494.38 |
| 48 | 2029-04 | 2887.42 | 685.17 | 2202.25 | 286292.13 |
| 49 | 2029-05 | 2882.19 | 679.94 | 2202.25 | 284089.89 |
| 50 | 2029-06 | 2876.96 | 674.71 | 2202.25 | 281887.64 |
| 51 | 2029-07 | 2871.73 | 669.48 | 2202.25 | 279685.39 |
| 52 | 2029-08 | 2866.50 | 664.25 | 2202.25 | 277483.15 |
| 53 | 2029-09 | 2861.27 | 659.02 | 2202.25 | 275280.90 |
| 54 | 2029-10 | 2856.04 | 653.79 | 2202.25 | 273078.65 |
| 55 | 2029-11 | 2850.81 | 648.56 | 2202.25 | 270876.40 |
| 56 | 2029-12 | 2845.58 | 643.33 | 2202.25 | 268674.16 |
| 57 | 2030-01 | 2840.35 | 638.10 | 2202.25 | 266471.91 |
| 58 | 2030-02 | 2835.12 | 632.87 | 2202.25 | 264269.66 |
| 59 | 2030-03 | 2829.89 | 627.64 | 2202.25 | 262067.42 |
| 60 | 2030-04 | 2824.66 | 622.41 | 2202.25 | 259865.17 |
| 61 | 2030-05 | 2819.43 | 617.18 | 2202.25 | 257662.92 |
| 62 | 2030-06 | 2814.20 | 611.95 | 2202.25 | 255460.67 |
| 63 | 2030-07 | 2808.97 | 606.72 | 2202.25 | 253258.43 |
| 64 | 2030-08 | 2803.74 | 601.49 | 2202.25 | 251056.18 |
| 65 | 2030-09 | 2798.51 | 596.26 | 2202.25 | 248853.93 |
| 66 | 2030-10 | 2793.28 | 591.03 | 2202.25 | 246651.69 |
| 67 | 2030-11 | 2788.04 | 585.80 | 2202.25 | 244449.44 |
| 68 | 2030-12 | 2782.81 | 580.57 | 2202.25 | 242247.19 |
| 69 | 2031-01 | 2777.58 | 575.34 | 2202.25 | 240044.94 |
| 70 | 2031-02 | 2772.35 | 570.11 | 2202.25 | 237842.70 |
| 71 | 2031-03 | 2767.12 | 564.88 | 2202.25 | 235640.45 |
| 72 | 2031-04 | 2761.89 | 559.65 | 2202.25 | 233438.20 |
| 73 | 2031-05 | 2756.66 | 554.42 | 2202.25 | 231235.96 |
| 74 | 2031-06 | 2751.43 | 549.19 | 2202.25 | 229033.71 |
| 75 | 2031-07 | 2746.20 | 543.96 | 2202.25 | 226831.46 |
| 76 | 2031-08 | 2740.97 | 538.72 | 2202.25 | 224629.21 |
| 77 | 2031-09 | 2735.74 | 533.49 | 2202.25 | 222426.97 |
| 78 | 2031-10 | 2730.51 | 528.26 | 2202.25 | 220224.72 |
| 79 | 2031-11 | 2725.28 | 523.03 | 2202.25 | 218022.47 |
| 80 | 2031-12 | 2720.05 | 517.80 | 2202.25 | 215820.22 |
| 81 | 2032-01 | 2714.82 | 512.57 | 2202.25 | 213617.98 |
| 82 | 2032-02 | 2709.59 | 507.34 | 2202.25 | 211415.73 |
| 83 | 2032-03 | 2704.36 | 502.11 | 2202.25 | 209213.48 |
| 84 | 2032-04 | 2699.13 | 496.88 | 2202.25 | 207011.24 |
| 85 | 2032-05 | 2693.90 | 491.65 | 2202.25 | 204808.99 |
| 86 | 2032-06 | 2688.67 | 486.42 | 2202.25 | 202606.74 |
| 87 | 2032-07 | 2683.44 | 481.19 | 2202.25 | 200404.49 |
| 88 | 2032-08 | 2678.21 | 475.96 | 2202.25 | 198202.25 |
| 89 | 2032-09 | 2672.98 | 470.73 | 2202.25 | 196000.00 |
| 90 | 2032-10 | 2667.75 | 465.50 | 2202.25 | 193797.75 |
| 91 | 2032-11 | 2662.52 | 460.27 | 2202.25 | 191595.51 |
| 92 | 2032-12 | 2657.29 | 455.04 | 2202.25 | 189393.26 |
| 93 | 2033-01 | 2652.06 | 449.81 | 2202.25 | 187191.01 |
| 94 | 2033-02 | 2646.83 | 444.58 | 2202.25 | 184988.76 |
| 95 | 2033-03 | 2641.60 | 439.35 | 2202.25 | 182786.52 |
| 96 | 2033-04 | 2636.37 | 434.12 | 2202.25 | 180584.27 |
| 97 | 2033-05 | 2631.13 | 428.89 | 2202.25 | 178382.02 |
| 98 | 2033-06 | 2625.90 | 423.66 | 2202.25 | 176179.78 |
| 99 | 2033-07 | 2620.67 | 418.43 | 2202.25 | 173977.53 |
| 100 | 2033-08 | 2615.44 | 413.20 | 2202.25 | 171775.28 |
| 101 | 2033-09 | 2610.21 | 407.97 | 2202.25 | 169573.03 |
| 102 | 2033-10 | 2604.98 | 402.74 | 2202.25 | 167370.79 |
| 103 | 2033-11 | 2599.75 | 397.51 | 2202.25 | 165168.54 |
| 104 | 2033-12 | 2594.52 | 392.28 | 2202.25 | 162966.29 |
| 105 | 2034-01 | 2589.29 | 387.04 | 2202.25 | 160764.04 |
| 106 | 2034-02 | 2584.06 | 381.81 | 2202.25 | 158561.80 |
| 107 | 2034-03 | 2578.83 | 376.58 | 2202.25 | 156359.55 |
| 108 | 2034-04 | 2573.60 | 371.35 | 2202.25 | 154157.30 |
| 109 | 2034-05 | 2568.37 | 366.12 | 2202.25 | 151955.06 |
| 110 | 2034-06 | 2563.14 | 360.89 | 2202.25 | 149752.81 |
| 111 | 2034-07 | 2557.91 | 355.66 | 2202.25 | 147550.56 |
| 112 | 2034-08 | 2552.68 | 350.43 | 2202.25 | 145348.31 |
| 113 | 2034-09 | 2547.45 | 345.20 | 2202.25 | 143146.07 |
| 114 | 2034-10 | 2542.22 | 339.97 | 2202.25 | 140943.82 |
| 115 | 2034-11 | 2536.99 | 334.74 | 2202.25 | 138741.57 |
| 116 | 2034-12 | 2531.76 | 329.51 | 2202.25 | 136539.33 |
| 117 | 2035-01 | 2526.53 | 324.28 | 2202.25 | 134337.08 |
| 118 | 2035-02 | 2521.30 | 319.05 | 2202.25 | 132134.83 |
| 119 | 2035-03 | 2516.07 | 313.82 | 2202.25 | 129932.58 |
| 120 | 2035-04 | 2510.84 | 308.59 | 2202.25 | 127730.34 |
| 121 | 2035-05 | 2505.61 | 303.36 | 2202.25 | 125528.09 |
| 122 | 2035-06 | 2500.38 | 298.13 | 2202.25 | 123325.84 |
| 123 | 2035-07 | 2495.15 | 292.90 | 2202.25 | 121123.60 |
| 124 | 2035-08 | 2489.92 | 287.67 | 2202.25 | 118921.35 |
| 125 | 2035-09 | 2484.69 | 282.44 | 2202.25 | 116719.10 |
| 126 | 2035-10 | 2479.46 | 277.21 | 2202.25 | 114516.85 |
| 127 | 2035-11 | 2474.22 | 271.98 | 2202.25 | 112314.61 |
| 128 | 2035-12 | 2468.99 | 266.75 | 2202.25 | 110112.36 |
| 129 | 2036-01 | 2463.76 | 261.52 | 2202.25 | 107910.11 |
| 130 | 2036-02 | 2458.53 | 256.29 | 2202.25 | 105707.87 |
| 131 | 2036-03 | 2453.30 | 251.06 | 2202.25 | 103505.62 |
| 132 | 2036-04 | 2448.07 | 245.83 | 2202.25 | 101303.37 |
| 133 | 2036-05 | 2442.84 | 240.60 | 2202.25 | 99101.12 |
| 134 | 2036-06 | 2437.61 | 235.37 | 2202.25 | 96898.88 |
| 135 | 2036-07 | 2432.38 | 230.13 | 2202.25 | 94696.63 |
| 136 | 2036-08 | 2427.15 | 224.90 | 2202.25 | 92494.38 |
| 137 | 2036-09 | 2421.92 | 219.67 | 2202.25 | 90292.13 |
| 138 | 2036-10 | 2416.69 | 214.44 | 2202.25 | 88089.89 |
| 139 | 2036-11 | 2411.46 | 209.21 | 2202.25 | 85887.64 |
| 140 | 2036-12 | 2406.23 | 203.98 | 2202.25 | 83685.39 |
| 141 | 2037-01 | 2401.00 | 198.75 | 2202.25 | 81483.15 |
| 142 | 2037-02 | 2395.77 | 193.52 | 2202.25 | 79280.90 |
| 143 | 2037-03 | 2390.54 | 188.29 | 2202.25 | 77078.65 |
| 144 | 2037-04 | 2385.31 | 183.06 | 2202.25 | 74876.40 |
| 145 | 2037-05 | 2380.08 | 177.83 | 2202.25 | 72674.16 |
| 146 | 2037-06 | 2374.85 | 172.60 | 2202.25 | 70471.91 |
| 147 | 2037-07 | 2369.62 | 167.37 | 2202.25 | 68269.66 |
| 148 | 2037-08 | 2364.39 | 162.14 | 2202.25 | 66067.42 |
| 149 | 2037-09 | 2359.16 | 156.91 | 2202.25 | 63865.17 |
| 150 | 2037-10 | 2353.93 | 151.68 | 2202.25 | 61662.92 |
| 151 | 2037-11 | 2348.70 | 146.45 | 2202.25 | 59460.67 |
| 152 | 2037-12 | 2343.47 | 141.22 | 2202.25 | 57258.43 |
| 153 | 2038-01 | 2338.24 | 135.99 | 2202.25 | 55056.18 |
| 154 | 2038-02 | 2333.01 | 130.76 | 2202.25 | 52853.93 |
| 155 | 2038-03 | 2327.78 | 125.53 | 2202.25 | 50651.69 |
| 156 | 2038-04 | 2322.54 | 120.30 | 2202.25 | 48449.44 |
| 157 | 2038-05 | 2317.31 | 115.07 | 2202.25 | 46247.19 |
| 158 | 2038-06 | 2312.08 | 109.84 | 2202.25 | 44044.94 |
| 159 | 2038-07 | 2306.85 | 104.61 | 2202.25 | 41842.70 |
| 160 | 2038-08 | 2301.62 | 99.38 | 2202.25 | 39640.45 |
| 161 | 2038-09 | 2296.39 | 94.15 | 2202.25 | 37438.20 |
| 162 | 2038-10 | 2291.16 | 88.92 | 2202.25 | 35235.96 |
| 163 | 2038-11 | 2285.93 | 83.69 | 2202.25 | 33033.71 |
| 164 | 2038-12 | 2280.70 | 78.46 | 2202.25 | 30831.46 |
| 165 | 2039-01 | 2275.47 | 73.22 | 2202.25 | 28629.21 |
| 166 | 2039-02 | 2270.24 | 67.99 | 2202.25 | 26426.97 |
| 167 | 2039-03 | 2265.01 | 62.76 | 2202.25 | 24224.72 |
| 168 | 2039-04 | 2259.78 | 57.53 | 2202.25 | 22022.47 |
| 169 | 2039-05 | 2254.55 | 52.30 | 2202.25 | 19820.22 |
| 170 | 2039-06 | 2249.32 | 47.07 | 2202.25 | 17617.98 |
| 171 | 2039-07 | 2244.09 | 41.84 | 2202.25 | 15415.73 |
| 172 | 2039-08 | 2238.86 | 36.61 | 2202.25 | 13213.48 |
| 173 | 2039-09 | 2233.63 | 31.38 | 2202.25 | 11011.24 |
| 174 | 2039-10 | 2228.40 | 26.15 | 2202.25 | 8808.99 |
| 175 | 2039-11 | 2223.17 | 20.92 | 2202.25 | 6606.74 |
| 176 | 2039-12 | 2217.94 | 15.69 | 2202.25 | 4404.49 |
| 177 | 2040-01 | 2212.71 | 10.46 | 2202.25 | 2202.25 |
| 178 | 2040-02 | 2207.48 | 5.23 | 2202.25 | 0.00 |