贷款35.5万（公积金贷款）房贷，还款15年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：35.5万
还款月数：15年
每月还款：2426.04元
利息总额：8.17万
本息合计：43.67万
| 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 | 2426.04 | 843.13 | 1582.91 | 353417.09 |
| 2 | 2025-06 | 2426.04 | 839.37 | 1586.67 | 351830.42 |
| 3 | 2025-07 | 2426.04 | 835.60 | 1590.44 | 350239.98 |
| 4 | 2025-08 | 2426.04 | 831.82 | 1594.22 | 348645.76 |
| 5 | 2025-09 | 2426.04 | 828.03 | 1598.00 | 347047.76 |
| 6 | 2025-10 | 2426.04 | 824.24 | 1601.80 | 345445.97 |
| 7 | 2025-11 | 2426.04 | 820.43 | 1605.60 | 343840.36 |
| 8 | 2025-12 | 2426.04 | 816.62 | 1609.41 | 342230.95 |
| 9 | 2026-01 | 2426.04 | 812.80 | 1613.24 | 340617.71 |
| 10 | 2026-02 | 2426.04 | 808.97 | 1617.07 | 339000.64 |
| 11 | 2026-03 | 2426.04 | 805.13 | 1620.91 | 337379.73 |
| 12 | 2026-04 | 2426.04 | 801.28 | 1624.76 | 335754.97 |
| 13 | 2026-05 | 2426.04 | 797.42 | 1628.62 | 334126.36 |
| 14 | 2026-06 | 2426.04 | 793.55 | 1632.49 | 332493.87 |
| 15 | 2026-07 | 2426.04 | 789.67 | 1636.36 | 330857.51 |
| 16 | 2026-08 | 2426.04 | 785.79 | 1640.25 | 329217.26 |
| 17 | 2026-09 | 2426.04 | 781.89 | 1644.14 | 327573.11 |
| 18 | 2026-10 | 2426.04 | 777.99 | 1648.05 | 325925.07 |
| 19 | 2026-11 | 2426.04 | 774.07 | 1651.96 | 324273.10 |
| 20 | 2026-12 | 2426.04 | 770.15 | 1655.89 | 322617.21 |
| 21 | 2027-01 | 2426.04 | 766.22 | 1659.82 | 320957.39 |
| 22 | 2027-02 | 2426.04 | 762.27 | 1663.76 | 319293.63 |
| 23 | 2027-03 | 2426.04 | 758.32 | 1667.71 | 317625.92 |
| 24 | 2027-04 | 2426.04 | 754.36 | 1671.67 | 315954.24 |
| 25 | 2027-05 | 2426.04 | 750.39 | 1675.64 | 314278.60 |
| 26 | 2027-06 | 2426.04 | 746.41 | 1679.62 | 312598.98 |
| 27 | 2027-07 | 2426.04 | 742.42 | 1683.61 | 310915.36 |
| 28 | 2027-08 | 2426.04 | 738.42 | 1687.61 | 309227.75 |
| 29 | 2027-09 | 2426.04 | 734.42 | 1691.62 | 307536.13 |
| 30 | 2027-10 | 2426.04 | 730.40 | 1695.64 | 305840.49 |
| 31 | 2027-11 | 2426.04 | 726.37 | 1699.66 | 304140.83 |
| 32 | 2027-12 | 2426.04 | 722.33 | 1703.70 | 302437.13 |
| 33 | 2028-01 | 2426.04 | 718.29 | 1707.75 | 300729.38 |
| 34 | 2028-02 | 2426.04 | 714.23 | 1711.80 | 299017.58 |
| 35 | 2028-03 | 2426.04 | 710.17 | 1715.87 | 297301.71 |
| 36 | 2028-04 | 2426.04 | 706.09 | 1719.94 | 295581.76 |
| 37 | 2028-05 | 2426.04 | 702.01 | 1724.03 | 293857.73 |
| 38 | 2028-06 | 2426.04 | 697.91 | 1728.12 | 292129.61 |
| 39 | 2028-07 | 2426.04 | 693.81 | 1732.23 | 290397.38 |
| 40 | 2028-08 | 2426.04 | 689.69 | 1736.34 | 288661.04 |
| 41 | 2028-09 | 2426.04 | 685.57 | 1740.47 | 286920.58 |
| 42 | 2028-10 | 2426.04 | 681.44 | 1744.60 | 285175.98 |
| 43 | 2028-11 | 2426.04 | 677.29 | 1748.74 | 283427.23 |
| 44 | 2028-12 | 2426.04 | 673.14 | 1752.90 | 281674.34 |
| 45 | 2029-01 | 2426.04 | 668.98 | 1757.06 | 279917.28 |
| 46 | 2029-02 | 2426.04 | 664.80 | 1761.23 | 278156.05 |
| 47 | 2029-03 | 2426.04 | 660.62 | 1765.42 | 276390.63 |
| 48 | 2029-04 | 2426.04 | 656.43 | 1769.61 | 274621.02 |
| 49 | 2029-05 | 2426.04 | 652.22 | 1773.81 | 272847.21 |
| 50 | 2029-06 | 2426.04 | 648.01 | 1778.02 | 271069.19 |
| 51 | 2029-07 | 2426.04 | 643.79 | 1782.25 | 269286.94 |
| 52 | 2029-08 | 2426.04 | 639.56 | 1786.48 | 267500.46 |
| 53 | 2029-09 | 2426.04 | 635.31 | 1790.72 | 265709.74 |
| 54 | 2029-10 | 2426.04 | 631.06 | 1794.98 | 263914.77 |
| 55 | 2029-11 | 2426.04 | 626.80 | 1799.24 | 262115.53 |
| 56 | 2029-12 | 2426.04 | 622.52 | 1803.51 | 260312.02 |
| 57 | 2030-01 | 2426.04 | 618.24 | 1807.79 | 258504.22 |
| 58 | 2030-02 | 2426.04 | 613.95 | 1812.09 | 256692.13 |
| 59 | 2030-03 | 2426.04 | 609.64 | 1816.39 | 254875.74 |
| 60 | 2030-04 | 2426.04 | 605.33 | 1820.71 | 253055.03 |
| 61 | 2030-05 | 2426.04 | 601.01 | 1825.03 | 251230.00 |
| 62 | 2030-06 | 2426.04 | 596.67 | 1829.36 | 249400.64 |
| 63 | 2030-07 | 2426.04 | 592.33 | 1833.71 | 247566.93 |
| 64 | 2030-08 | 2426.04 | 587.97 | 1838.06 | 245728.87 |
| 65 | 2030-09 | 2426.04 | 583.61 | 1842.43 | 243886.44 |
| 66 | 2030-10 | 2426.04 | 579.23 | 1846.81 | 242039.63 |
| 67 | 2030-11 | 2426.04 | 574.84 | 1851.19 | 240188.44 |
| 68 | 2030-12 | 2426.04 | 570.45 | 1855.59 | 238332.85 |
| 69 | 2031-01 | 2426.04 | 566.04 | 1860.00 | 236472.86 |
| 70 | 2031-02 | 2426.04 | 561.62 | 1864.41 | 234608.44 |
| 71 | 2031-03 | 2426.04 | 557.20 | 1868.84 | 232739.60 |
| 72 | 2031-04 | 2426.04 | 552.76 | 1873.28 | 230866.32 |
| 73 | 2031-05 | 2426.04 | 548.31 | 1877.73 | 228988.60 |
| 74 | 2031-06 | 2426.04 | 543.85 | 1882.19 | 227106.41 |
| 75 | 2031-07 | 2426.04 | 539.38 | 1886.66 | 225219.75 |
| 76 | 2031-08 | 2426.04 | 534.90 | 1891.14 | 223328.61 |
| 77 | 2031-09 | 2426.04 | 530.41 | 1895.63 | 221432.98 |
| 78 | 2031-10 | 2426.04 | 525.90 | 1900.13 | 219532.85 |
| 79 | 2031-11 | 2426.04 | 521.39 | 1904.65 | 217628.20 |
| 80 | 2031-12 | 2426.04 | 516.87 | 1909.17 | 215719.03 |
| 81 | 2032-01 | 2426.04 | 512.33 | 1913.70 | 213805.33 |
| 82 | 2032-02 | 2426.04 | 507.79 | 1918.25 | 211887.08 |
| 83 | 2032-03 | 2426.04 | 503.23 | 1922.80 | 209964.28 |
| 84 | 2032-04 | 2426.04 | 498.67 | 1927.37 | 208036.91 |
| 85 | 2032-05 | 2426.04 | 494.09 | 1931.95 | 206104.96 |
| 86 | 2032-06 | 2426.04 | 489.50 | 1936.54 | 204168.42 |
| 87 | 2032-07 | 2426.04 | 484.90 | 1941.14 | 202227.29 |
| 88 | 2032-08 | 2426.04 | 480.29 | 1945.75 | 200281.54 |
| 89 | 2032-09 | 2426.04 | 475.67 | 1950.37 | 198331.18 |
| 90 | 2032-10 | 2426.04 | 471.04 | 1955.00 | 196376.18 |
| 91 | 2032-11 | 2426.04 | 466.39 | 1959.64 | 194416.53 |
| 92 | 2032-12 | 2426.04 | 461.74 | 1964.30 | 192452.24 |
| 93 | 2033-01 | 2426.04 | 457.07 | 1968.96 | 190483.28 |
| 94 | 2033-02 | 2426.04 | 452.40 | 1973.64 | 188509.64 |
| 95 | 2033-03 | 2426.04 | 447.71 | 1978.33 | 186531.31 |
| 96 | 2033-04 | 2426.04 | 443.01 | 1983.02 | 184548.29 |
| 97 | 2033-05 | 2426.04 | 438.30 | 1987.73 | 182560.55 |
| 98 | 2033-06 | 2426.04 | 433.58 | 1992.45 | 180568.10 |
| 99 | 2033-07 | 2426.04 | 428.85 | 1997.19 | 178570.91 |
| 100 | 2033-08 | 2426.04 | 424.11 | 2001.93 | 176568.98 |
| 101 | 2033-09 | 2426.04 | 419.35 | 2006.68 | 174562.30 |
| 102 | 2033-10 | 2426.04 | 414.59 | 2011.45 | 172550.85 |
| 103 | 2033-11 | 2426.04 | 409.81 | 2016.23 | 170534.62 |
| 104 | 2033-12 | 2426.04 | 405.02 | 2021.02 | 168513.61 |
| 105 | 2034-01 | 2426.04 | 400.22 | 2025.82 | 166487.79 |
| 106 | 2034-02 | 2426.04 | 395.41 | 2030.63 | 164457.16 |
| 107 | 2034-03 | 2426.04 | 390.59 | 2035.45 | 162421.71 |
| 108 | 2034-04 | 2426.04 | 385.75 | 2040.28 | 160381.43 |
| 109 | 2034-05 | 2426.04 | 380.91 | 2045.13 | 158336.30 |
| 110 | 2034-06 | 2426.04 | 376.05 | 2049.99 | 156286.31 |
| 111 | 2034-07 | 2426.04 | 371.18 | 2054.86 | 154231.46 |
| 112 | 2034-08 | 2426.04 | 366.30 | 2059.74 | 152171.72 |
| 113 | 2034-09 | 2426.04 | 361.41 | 2064.63 | 150107.09 |
| 114 | 2034-10 | 2426.04 | 356.50 | 2069.53 | 148037.56 |
| 115 | 2034-11 | 2426.04 | 351.59 | 2074.45 | 145963.11 |
| 116 | 2034-12 | 2426.04 | 346.66 | 2079.37 | 143883.74 |
| 117 | 2035-01 | 2426.04 | 341.72 | 2084.31 | 141799.43 |
| 118 | 2035-02 | 2426.04 | 336.77 | 2089.26 | 139710.17 |
| 119 | 2035-03 | 2426.04 | 331.81 | 2094.22 | 137615.94 |
| 120 | 2035-04 | 2426.04 | 326.84 | 2099.20 | 135516.74 |
| 121 | 2035-05 | 2426.04 | 321.85 | 2104.18 | 133412.56 |
| 122 | 2035-06 | 2426.04 | 316.85 | 2109.18 | 131303.38 |
| 123 | 2035-07 | 2426.04 | 311.85 | 2114.19 | 129189.19 |
| 124 | 2035-08 | 2426.04 | 306.82 | 2119.21 | 127069.98 |
| 125 | 2035-09 | 2426.04 | 301.79 | 2124.24 | 124945.73 |
| 126 | 2035-10 | 2426.04 | 296.75 | 2129.29 | 122816.44 |
| 127 | 2035-11 | 2426.04 | 291.69 | 2134.35 | 120682.10 |
| 128 | 2035-12 | 2426.04 | 286.62 | 2139.42 | 118542.68 |
| 129 | 2036-01 | 2426.04 | 281.54 | 2144.50 | 116398.18 |
| 130 | 2036-02 | 2426.04 | 276.45 | 2149.59 | 114248.59 |
| 131 | 2036-03 | 2426.04 | 271.34 | 2154.70 | 112093.90 |
| 132 | 2036-04 | 2426.04 | 266.22 | 2159.81 | 109934.09 |
| 133 | 2036-05 | 2426.04 | 261.09 | 2164.94 | 107769.14 |
| 134 | 2036-06 | 2426.04 | 255.95 | 2170.08 | 105599.06 |
| 135 | 2036-07 | 2426.04 | 250.80 | 2175.24 | 103423.82 |
| 136 | 2036-08 | 2426.04 | 245.63 | 2180.40 | 101243.42 |
| 137 | 2036-09 | 2426.04 | 240.45 | 2185.58 | 99057.84 |
| 138 | 2036-10 | 2426.04 | 235.26 | 2190.77 | 96867.06 |
| 139 | 2036-11 | 2426.04 | 230.06 | 2195.98 | 94671.09 |
| 140 | 2036-12 | 2426.04 | 224.84 | 2201.19 | 92469.89 |
| 141 | 2037-01 | 2426.04 | 219.62 | 2206.42 | 90263.47 |
| 142 | 2037-02 | 2426.04 | 214.38 | 2211.66 | 88051.81 |
| 143 | 2037-03 | 2426.04 | 209.12 | 2216.91 | 85834.90 |
| 144 | 2037-04 | 2426.04 | 203.86 | 2222.18 | 83612.72 |
| 145 | 2037-05 | 2426.04 | 198.58 | 2227.46 | 81385.27 |
| 146 | 2037-06 | 2426.04 | 193.29 | 2232.75 | 79152.52 |
| 147 | 2037-07 | 2426.04 | 187.99 | 2238.05 | 76914.47 |
| 148 | 2037-08 | 2426.04 | 182.67 | 2243.36 | 74671.11 |
| 149 | 2037-09 | 2426.04 | 177.34 | 2248.69 | 72422.42 |
| 150 | 2037-10 | 2426.04 | 172.00 | 2254.03 | 70168.39 |
| 151 | 2037-11 | 2426.04 | 166.65 | 2259.39 | 67909.00 |
| 152 | 2037-12 | 2426.04 | 161.28 | 2264.75 | 65644.25 |
| 153 | 2038-01 | 2426.04 | 155.91 | 2270.13 | 63374.12 |
| 154 | 2038-02 | 2426.04 | 150.51 | 2275.52 | 61098.59 |
| 155 | 2038-03 | 2426.04 | 145.11 | 2280.93 | 58817.67 |
| 156 | 2038-04 | 2426.04 | 139.69 | 2286.34 | 56531.32 |
| 157 | 2038-05 | 2426.04 | 134.26 | 2291.77 | 54239.55 |
| 158 | 2038-06 | 2426.04 | 128.82 | 2297.22 | 51942.33 |
| 159 | 2038-07 | 2426.04 | 123.36 | 2302.67 | 49639.66 |
| 160 | 2038-08 | 2426.04 | 117.89 | 2308.14 | 47331.52 |
| 161 | 2038-09 | 2426.04 | 112.41 | 2313.62 | 45017.90 |
| 162 | 2038-10 | 2426.04 | 106.92 | 2319.12 | 42698.78 |
| 163 | 2038-11 | 2426.04 | 101.41 | 2324.63 | 40374.15 |
| 164 | 2038-12 | 2426.04 | 95.89 | 2330.15 | 38044.00 |
| 165 | 2039-01 | 2426.04 | 90.35 | 2335.68 | 35708.32 |
| 166 | 2039-02 | 2426.04 | 84.81 | 2341.23 | 33367.09 |
| 167 | 2039-03 | 2426.04 | 79.25 | 2346.79 | 31020.31 |
| 168 | 2039-04 | 2426.04 | 73.67 | 2352.36 | 28667.94 |
| 169 | 2039-05 | 2426.04 | 68.09 | 2357.95 | 26309.99 |
| 170 | 2039-06 | 2426.04 | 62.49 | 2363.55 | 23946.44 |
| 171 | 2039-07 | 2426.04 | 56.87 | 2369.16 | 21577.28 |
| 172 | 2039-08 | 2426.04 | 51.25 | 2374.79 | 19202.49 |
| 173 | 2039-09 | 2426.04 | 45.61 | 2380.43 | 16822.06 |
| 174 | 2039-10 | 2426.04 | 39.95 | 2386.08 | 14435.98 |
| 175 | 2039-11 | 2426.04 | 34.29 | 2391.75 | 12044.23 |
| 176 | 2039-12 | 2426.04 | 28.61 | 2397.43 | 9646.80 |
| 177 | 2040-01 | 2426.04 | 22.91 | 2403.12 | 7243.67 |
| 178 | 2040-02 | 2426.04 | 17.20 | 2408.83 | 4834.84 |
| 179 | 2040-03 | 2426.04 | 11.48 | 2414.55 | 2420.29 |
| 180 | 2040-04 | 2426.04 | 5.75 | 2420.29 | 0.00 |
等额本金还款方式：
贷款总额：35.5万
还款月数：15年
首月还款：2815.35元
每月递减：4.68元
利息总额：7.63万
本息合计：43.13万
节省利息：5383.62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 | 2815.35 | 843.13 | 1972.22 | 353027.78 |
| 2 | 2025-06 | 2810.66 | 838.44 | 1972.22 | 351055.56 |
| 3 | 2025-07 | 2805.98 | 833.76 | 1972.22 | 349083.33 |
| 4 | 2025-08 | 2801.30 | 829.07 | 1972.22 | 347111.11 |
| 5 | 2025-09 | 2796.61 | 824.39 | 1972.22 | 345138.89 |
| 6 | 2025-10 | 2791.93 | 819.70 | 1972.22 | 343166.67 |
| 7 | 2025-11 | 2787.24 | 815.02 | 1972.22 | 341194.44 |
| 8 | 2025-12 | 2782.56 | 810.34 | 1972.22 | 339222.22 |
| 9 | 2026-01 | 2777.88 | 805.65 | 1972.22 | 337250.00 |
| 10 | 2026-02 | 2773.19 | 800.97 | 1972.22 | 335277.78 |
| 11 | 2026-03 | 2768.51 | 796.28 | 1972.22 | 333305.56 |
| 12 | 2026-04 | 2763.82 | 791.60 | 1972.22 | 331333.33 |
| 13 | 2026-05 | 2759.14 | 786.92 | 1972.22 | 329361.11 |
| 14 | 2026-06 | 2754.45 | 782.23 | 1972.22 | 327388.89 |
| 15 | 2026-07 | 2749.77 | 777.55 | 1972.22 | 325416.67 |
| 16 | 2026-08 | 2745.09 | 772.86 | 1972.22 | 323444.44 |
| 17 | 2026-09 | 2740.40 | 768.18 | 1972.22 | 321472.22 |
| 18 | 2026-10 | 2735.72 | 763.50 | 1972.22 | 319500.00 |
| 19 | 2026-11 | 2731.03 | 758.81 | 1972.22 | 317527.78 |
| 20 | 2026-12 | 2726.35 | 754.13 | 1972.22 | 315555.56 |
| 21 | 2027-01 | 2721.67 | 749.44 | 1972.22 | 313583.33 |
| 22 | 2027-02 | 2716.98 | 744.76 | 1972.22 | 311611.11 |
| 23 | 2027-03 | 2712.30 | 740.08 | 1972.22 | 309638.89 |
| 24 | 2027-04 | 2707.61 | 735.39 | 1972.22 | 307666.67 |
| 25 | 2027-05 | 2702.93 | 730.71 | 1972.22 | 305694.44 |
| 26 | 2027-06 | 2698.25 | 726.02 | 1972.22 | 303722.22 |
| 27 | 2027-07 | 2693.56 | 721.34 | 1972.22 | 301750.00 |
| 28 | 2027-08 | 2688.88 | 716.66 | 1972.22 | 299777.78 |
| 29 | 2027-09 | 2684.19 | 711.97 | 1972.22 | 297805.56 |
| 30 | 2027-10 | 2679.51 | 707.29 | 1972.22 | 295833.33 |
| 31 | 2027-11 | 2674.83 | 702.60 | 1972.22 | 293861.11 |
| 32 | 2027-12 | 2670.14 | 697.92 | 1972.22 | 291888.89 |
| 33 | 2028-01 | 2665.46 | 693.24 | 1972.22 | 289916.67 |
| 34 | 2028-02 | 2660.77 | 688.55 | 1972.22 | 287944.44 |
| 35 | 2028-03 | 2656.09 | 683.87 | 1972.22 | 285972.22 |
| 36 | 2028-04 | 2651.41 | 679.18 | 1972.22 | 284000.00 |
| 37 | 2028-05 | 2646.72 | 674.50 | 1972.22 | 282027.78 |
| 38 | 2028-06 | 2642.04 | 669.82 | 1972.22 | 280055.56 |
| 39 | 2028-07 | 2637.35 | 665.13 | 1972.22 | 278083.33 |
| 40 | 2028-08 | 2632.67 | 660.45 | 1972.22 | 276111.11 |
| 41 | 2028-09 | 2627.99 | 655.76 | 1972.22 | 274138.89 |
| 42 | 2028-10 | 2623.30 | 651.08 | 1972.22 | 272166.67 |
| 43 | 2028-11 | 2618.62 | 646.40 | 1972.22 | 270194.44 |
| 44 | 2028-12 | 2613.93 | 641.71 | 1972.22 | 268222.22 |
| 45 | 2029-01 | 2609.25 | 637.03 | 1972.22 | 266250.00 |
| 46 | 2029-02 | 2604.57 | 632.34 | 1972.22 | 264277.78 |
| 47 | 2029-03 | 2599.88 | 627.66 | 1972.22 | 262305.56 |
| 48 | 2029-04 | 2595.20 | 622.98 | 1972.22 | 260333.33 |
| 49 | 2029-05 | 2590.51 | 618.29 | 1972.22 | 258361.11 |
| 50 | 2029-06 | 2585.83 | 613.61 | 1972.22 | 256388.89 |
| 51 | 2029-07 | 2581.15 | 608.92 | 1972.22 | 254416.67 |
| 52 | 2029-08 | 2576.46 | 604.24 | 1972.22 | 252444.44 |
| 53 | 2029-09 | 2571.78 | 599.56 | 1972.22 | 250472.22 |
| 54 | 2029-10 | 2567.09 | 594.87 | 1972.22 | 248500.00 |
| 55 | 2029-11 | 2562.41 | 590.19 | 1972.22 | 246527.78 |
| 56 | 2029-12 | 2557.73 | 585.50 | 1972.22 | 244555.56 |
| 57 | 2030-01 | 2553.04 | 580.82 | 1972.22 | 242583.33 |
| 58 | 2030-02 | 2548.36 | 576.14 | 1972.22 | 240611.11 |
| 59 | 2030-03 | 2543.67 | 571.45 | 1972.22 | 238638.89 |
| 60 | 2030-04 | 2538.99 | 566.77 | 1972.22 | 236666.67 |
| 61 | 2030-05 | 2534.31 | 562.08 | 1972.22 | 234694.44 |
| 62 | 2030-06 | 2529.62 | 557.40 | 1972.22 | 232722.22 |
| 63 | 2030-07 | 2524.94 | 552.72 | 1972.22 | 230750.00 |
| 64 | 2030-08 | 2520.25 | 548.03 | 1972.22 | 228777.78 |
| 65 | 2030-09 | 2515.57 | 543.35 | 1972.22 | 226805.56 |
| 66 | 2030-10 | 2510.89 | 538.66 | 1972.22 | 224833.33 |
| 67 | 2030-11 | 2506.20 | 533.98 | 1972.22 | 222861.11 |
| 68 | 2030-12 | 2501.52 | 529.30 | 1972.22 | 220888.89 |
| 69 | 2031-01 | 2496.83 | 524.61 | 1972.22 | 218916.67 |
| 70 | 2031-02 | 2492.15 | 519.93 | 1972.22 | 216944.44 |
| 71 | 2031-03 | 2487.47 | 515.24 | 1972.22 | 214972.22 |
| 72 | 2031-04 | 2482.78 | 510.56 | 1972.22 | 213000.00 |
| 73 | 2031-05 | 2478.10 | 505.88 | 1972.22 | 211027.78 |
| 74 | 2031-06 | 2473.41 | 501.19 | 1972.22 | 209055.56 |
| 75 | 2031-07 | 2468.73 | 496.51 | 1972.22 | 207083.33 |
| 76 | 2031-08 | 2464.05 | 491.82 | 1972.22 | 205111.11 |
| 77 | 2031-09 | 2459.36 | 487.14 | 1972.22 | 203138.89 |
| 78 | 2031-10 | 2454.68 | 482.45 | 1972.22 | 201166.67 |
| 79 | 2031-11 | 2449.99 | 477.77 | 1972.22 | 199194.44 |
| 80 | 2031-12 | 2445.31 | 473.09 | 1972.22 | 197222.22 |
| 81 | 2032-01 | 2440.63 | 468.40 | 1972.22 | 195250.00 |
| 82 | 2032-02 | 2435.94 | 463.72 | 1972.22 | 193277.78 |
| 83 | 2032-03 | 2431.26 | 459.03 | 1972.22 | 191305.56 |
| 84 | 2032-04 | 2426.57 | 454.35 | 1972.22 | 189333.33 |
| 85 | 2032-05 | 2421.89 | 449.67 | 1972.22 | 187361.11 |
| 86 | 2032-06 | 2417.20 | 444.98 | 1972.22 | 185388.89 |
| 87 | 2032-07 | 2412.52 | 440.30 | 1972.22 | 183416.67 |
| 88 | 2032-08 | 2407.84 | 435.61 | 1972.22 | 181444.44 |
| 89 | 2032-09 | 2403.15 | 430.93 | 1972.22 | 179472.22 |
| 90 | 2032-10 | 2398.47 | 426.25 | 1972.22 | 177500.00 |
| 91 | 2032-11 | 2393.78 | 421.56 | 1972.22 | 175527.78 |
| 92 | 2032-12 | 2389.10 | 416.88 | 1972.22 | 173555.56 |
| 93 | 2033-01 | 2384.42 | 412.19 | 1972.22 | 171583.33 |
| 94 | 2033-02 | 2379.73 | 407.51 | 1972.22 | 169611.11 |
| 95 | 2033-03 | 2375.05 | 402.83 | 1972.22 | 167638.89 |
| 96 | 2033-04 | 2370.36 | 398.14 | 1972.22 | 165666.67 |
| 97 | 2033-05 | 2365.68 | 393.46 | 1972.22 | 163694.44 |
| 98 | 2033-06 | 2361.00 | 388.77 | 1972.22 | 161722.22 |
| 99 | 2033-07 | 2356.31 | 384.09 | 1972.22 | 159750.00 |
| 100 | 2033-08 | 2351.63 | 379.41 | 1972.22 | 157777.78 |
| 101 | 2033-09 | 2346.94 | 374.72 | 1972.22 | 155805.56 |
| 102 | 2033-10 | 2342.26 | 370.04 | 1972.22 | 153833.33 |
| 103 | 2033-11 | 2337.58 | 365.35 | 1972.22 | 151861.11 |
| 104 | 2033-12 | 2332.89 | 360.67 | 1972.22 | 149888.89 |
| 105 | 2034-01 | 2328.21 | 355.99 | 1972.22 | 147916.67 |
| 106 | 2034-02 | 2323.52 | 351.30 | 1972.22 | 145944.44 |
| 107 | 2034-03 | 2318.84 | 346.62 | 1972.22 | 143972.22 |
| 108 | 2034-04 | 2314.16 | 341.93 | 1972.22 | 142000.00 |
| 109 | 2034-05 | 2309.47 | 337.25 | 1972.22 | 140027.78 |
| 110 | 2034-06 | 2304.79 | 332.57 | 1972.22 | 138055.56 |
| 111 | 2034-07 | 2300.10 | 327.88 | 1972.22 | 136083.33 |
| 112 | 2034-08 | 2295.42 | 323.20 | 1972.22 | 134111.11 |
| 113 | 2034-09 | 2290.74 | 318.51 | 1972.22 | 132138.89 |
| 114 | 2034-10 | 2286.05 | 313.83 | 1972.22 | 130166.67 |
| 115 | 2034-11 | 2281.37 | 309.15 | 1972.22 | 128194.44 |
| 116 | 2034-12 | 2276.68 | 304.46 | 1972.22 | 126222.22 |
| 117 | 2035-01 | 2272.00 | 299.78 | 1972.22 | 124250.00 |
| 118 | 2035-02 | 2267.32 | 295.09 | 1972.22 | 122277.78 |
| 119 | 2035-03 | 2262.63 | 290.41 | 1972.22 | 120305.56 |
| 120 | 2035-04 | 2257.95 | 285.73 | 1972.22 | 118333.33 |
| 121 | 2035-05 | 2253.26 | 281.04 | 1972.22 | 116361.11 |
| 122 | 2035-06 | 2248.58 | 276.36 | 1972.22 | 114388.89 |
| 123 | 2035-07 | 2243.90 | 271.67 | 1972.22 | 112416.67 |
| 124 | 2035-08 | 2239.21 | 266.99 | 1972.22 | 110444.44 |
| 125 | 2035-09 | 2234.53 | 262.31 | 1972.22 | 108472.22 |
| 126 | 2035-10 | 2229.84 | 257.62 | 1972.22 | 106500.00 |
| 127 | 2035-11 | 2225.16 | 252.94 | 1972.22 | 104527.78 |
| 128 | 2035-12 | 2220.48 | 248.25 | 1972.22 | 102555.56 |
| 129 | 2036-01 | 2215.79 | 243.57 | 1972.22 | 100583.33 |
| 130 | 2036-02 | 2211.11 | 238.89 | 1972.22 | 98611.11 |
| 131 | 2036-03 | 2206.42 | 234.20 | 1972.22 | 96638.89 |
| 132 | 2036-04 | 2201.74 | 229.52 | 1972.22 | 94666.67 |
| 133 | 2036-05 | 2197.06 | 224.83 | 1972.22 | 92694.44 |
| 134 | 2036-06 | 2192.37 | 220.15 | 1972.22 | 90722.22 |
| 135 | 2036-07 | 2187.69 | 215.47 | 1972.22 | 88750.00 |
| 136 | 2036-08 | 2183.00 | 210.78 | 1972.22 | 86777.78 |
| 137 | 2036-09 | 2178.32 | 206.10 | 1972.22 | 84805.56 |
| 138 | 2036-10 | 2173.64 | 201.41 | 1972.22 | 82833.33 |
| 139 | 2036-11 | 2168.95 | 196.73 | 1972.22 | 80861.11 |
| 140 | 2036-12 | 2164.27 | 192.05 | 1972.22 | 78888.89 |
| 141 | 2037-01 | 2159.58 | 187.36 | 1972.22 | 76916.67 |
| 142 | 2037-02 | 2154.90 | 182.68 | 1972.22 | 74944.44 |
| 143 | 2037-03 | 2150.22 | 177.99 | 1972.22 | 72972.22 |
| 144 | 2037-04 | 2145.53 | 173.31 | 1972.22 | 71000.00 |
| 145 | 2037-05 | 2140.85 | 168.63 | 1972.22 | 69027.78 |
| 146 | 2037-06 | 2136.16 | 163.94 | 1972.22 | 67055.56 |
| 147 | 2037-07 | 2131.48 | 159.26 | 1972.22 | 65083.33 |
| 148 | 2037-08 | 2126.80 | 154.57 | 1972.22 | 63111.11 |
| 149 | 2037-09 | 2122.11 | 149.89 | 1972.22 | 61138.89 |
| 150 | 2037-10 | 2117.43 | 145.20 | 1972.22 | 59166.67 |
| 151 | 2037-11 | 2112.74 | 140.52 | 1972.22 | 57194.44 |
| 152 | 2037-12 | 2108.06 | 135.84 | 1972.22 | 55222.22 |
| 153 | 2038-01 | 2103.38 | 131.15 | 1972.22 | 53250.00 |
| 154 | 2038-02 | 2098.69 | 126.47 | 1972.22 | 51277.78 |
| 155 | 2038-03 | 2094.01 | 121.78 | 1972.22 | 49305.56 |
| 156 | 2038-04 | 2089.32 | 117.10 | 1972.22 | 47333.33 |
| 157 | 2038-05 | 2084.64 | 112.42 | 1972.22 | 45361.11 |
| 158 | 2038-06 | 2079.95 | 107.73 | 1972.22 | 43388.89 |
| 159 | 2038-07 | 2075.27 | 103.05 | 1972.22 | 41416.67 |
| 160 | 2038-08 | 2070.59 | 98.36 | 1972.22 | 39444.44 |
| 161 | 2038-09 | 2065.90 | 93.68 | 1972.22 | 37472.22 |
| 162 | 2038-10 | 2061.22 | 89.00 | 1972.22 | 35500.00 |
| 163 | 2038-11 | 2056.53 | 84.31 | 1972.22 | 33527.78 |
| 164 | 2038-12 | 2051.85 | 79.63 | 1972.22 | 31555.56 |
| 165 | 2039-01 | 2047.17 | 74.94 | 1972.22 | 29583.33 |
| 166 | 2039-02 | 2042.48 | 70.26 | 1972.22 | 27611.11 |
| 167 | 2039-03 | 2037.80 | 65.58 | 1972.22 | 25638.89 |
| 168 | 2039-04 | 2033.11 | 60.89 | 1972.22 | 23666.67 |
| 169 | 2039-05 | 2028.43 | 56.21 | 1972.22 | 21694.44 |
| 170 | 2039-06 | 2023.75 | 51.52 | 1972.22 | 19722.22 |
| 171 | 2039-07 | 2019.06 | 46.84 | 1972.22 | 17750.00 |
| 172 | 2039-08 | 2014.38 | 42.16 | 1972.22 | 15777.78 |
| 173 | 2039-09 | 2009.69 | 37.47 | 1972.22 | 13805.56 |
| 174 | 2039-10 | 2005.01 | 32.79 | 1972.22 | 11833.33 |
| 175 | 2039-11 | 2000.33 | 28.10 | 1972.22 | 9861.11 |
| 176 | 2039-12 | 1995.64 | 23.42 | 1972.22 | 7888.89 |
| 177 | 2040-01 | 1990.96 | 18.74 | 1972.22 | 5916.67 |
| 178 | 2040-02 | 1986.27 | 14.05 | 1972.22 | 3944.44 |
| 179 | 2040-03 | 1981.59 | 9.37 | 1972.22 | 1972.22 |
| 180 | 2040-04 | 1976.91 | 4.68 | 1972.22 | 0.00 |