贷款36.72万（公积金贷款）房贷，还款14年3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：36.72万
还款月数：14年3个月
每月还款：2686.03元
利息总额：9.21万
本息合计：45.93万
| 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 | 2686.03 | 994.62 | 1691.42 | 365551.58 |
| 2 | 2025-06 | 2686.03 | 990.04 | 1696.00 | 363855.59 |
| 3 | 2025-07 | 2686.03 | 985.44 | 1700.59 | 362154.99 |
| 4 | 2025-08 | 2686.03 | 980.84 | 1705.20 | 360449.80 |
| 5 | 2025-09 | 2686.03 | 976.22 | 1709.81 | 358739.98 |
| 6 | 2025-10 | 2686.03 | 971.59 | 1714.45 | 357025.54 |
| 7 | 2025-11 | 2686.03 | 966.94 | 1719.09 | 355306.45 |
| 8 | 2025-12 | 2686.03 | 962.29 | 1723.74 | 353582.70 |
| 9 | 2026-01 | 2686.03 | 957.62 | 1728.41 | 351854.29 |
| 10 | 2026-02 | 2686.03 | 952.94 | 1733.09 | 350121.20 |
| 11 | 2026-03 | 2686.03 | 948.24 | 1737.79 | 348383.41 |
| 12 | 2026-04 | 2686.03 | 943.54 | 1742.49 | 346640.91 |
| 13 | 2026-05 | 2686.03 | 938.82 | 1747.21 | 344893.70 |
| 14 | 2026-06 | 2686.03 | 934.09 | 1751.95 | 343141.75 |
| 15 | 2026-07 | 2686.03 | 929.34 | 1756.69 | 341385.06 |
| 16 | 2026-08 | 2686.03 | 924.58 | 1761.45 | 339623.61 |
| 17 | 2026-09 | 2686.03 | 919.81 | 1766.22 | 337857.39 |
| 18 | 2026-10 | 2686.03 | 915.03 | 1771.00 | 336086.39 |
| 19 | 2026-11 | 2686.03 | 910.23 | 1775.80 | 334310.59 |
| 20 | 2026-12 | 2686.03 | 905.42 | 1780.61 | 332529.98 |
| 21 | 2027-01 | 2686.03 | 900.60 | 1785.43 | 330744.55 |
| 22 | 2027-02 | 2686.03 | 895.77 | 1790.27 | 328954.29 |
| 23 | 2027-03 | 2686.03 | 890.92 | 1795.12 | 327159.17 |
| 24 | 2027-04 | 2686.03 | 886.06 | 1799.98 | 325359.19 |
| 25 | 2027-05 | 2686.03 | 881.18 | 1804.85 | 323554.34 |
| 26 | 2027-06 | 2686.03 | 876.29 | 1809.74 | 321744.60 |
| 27 | 2027-07 | 2686.03 | 871.39 | 1814.64 | 319929.96 |
| 28 | 2027-08 | 2686.03 | 866.48 | 1819.56 | 318110.40 |
| 29 | 2027-09 | 2686.03 | 861.55 | 1824.48 | 316285.92 |
| 30 | 2027-10 | 2686.03 | 856.61 | 1829.43 | 314456.49 |
| 31 | 2027-11 | 2686.03 | 851.65 | 1834.38 | 312622.11 |
| 32 | 2027-12 | 2686.03 | 846.68 | 1839.35 | 310782.77 |
| 33 | 2028-01 | 2686.03 | 841.70 | 1844.33 | 308938.44 |
| 34 | 2028-02 | 2686.03 | 836.71 | 1849.32 | 307089.11 |
| 35 | 2028-03 | 2686.03 | 831.70 | 1854.33 | 305234.78 |
| 36 | 2028-04 | 2686.03 | 826.68 | 1859.36 | 303375.42 |
| 37 | 2028-05 | 2686.03 | 821.64 | 1864.39 | 301511.03 |
| 38 | 2028-06 | 2686.03 | 816.59 | 1869.44 | 299641.59 |
| 39 | 2028-07 | 2686.03 | 811.53 | 1874.50 | 297767.09 |
| 40 | 2028-08 | 2686.03 | 806.45 | 1879.58 | 295887.50 |
| 41 | 2028-09 | 2686.03 | 801.36 | 1884.67 | 294002.83 |
| 42 | 2028-10 | 2686.03 | 796.26 | 1889.78 | 292113.06 |
| 43 | 2028-11 | 2686.03 | 791.14 | 1894.89 | 290218.16 |
| 44 | 2028-12 | 2686.03 | 786.01 | 1900.03 | 288318.14 |
| 45 | 2029-01 | 2686.03 | 780.86 | 1905.17 | 286412.97 |
| 46 | 2029-02 | 2686.03 | 775.70 | 1910.33 | 284502.64 |
| 47 | 2029-03 | 2686.03 | 770.53 | 1915.51 | 282587.13 |
| 48 | 2029-04 | 2686.03 | 765.34 | 1920.69 | 280666.44 |
| 49 | 2029-05 | 2686.03 | 760.14 | 1925.89 | 278740.54 |
| 50 | 2029-06 | 2686.03 | 754.92 | 1931.11 | 276809.43 |
| 51 | 2029-07 | 2686.03 | 749.69 | 1936.34 | 274873.09 |
| 52 | 2029-08 | 2686.03 | 744.45 | 1941.59 | 272931.51 |
| 53 | 2029-09 | 2686.03 | 739.19 | 1946.84 | 270984.66 |
| 54 | 2029-10 | 2686.03 | 733.92 | 1952.12 | 269032.55 |
| 55 | 2029-11 | 2686.03 | 728.63 | 1957.40 | 267075.14 |
| 56 | 2029-12 | 2686.03 | 723.33 | 1962.70 | 265112.44 |
| 57 | 2030-01 | 2686.03 | 718.01 | 1968.02 | 263144.42 |
| 58 | 2030-02 | 2686.03 | 712.68 | 1973.35 | 261171.07 |
| 59 | 2030-03 | 2686.03 | 707.34 | 1978.69 | 259192.37 |
| 60 | 2030-04 | 2686.03 | 701.98 | 1984.05 | 257208.32 |
| 61 | 2030-05 | 2686.03 | 696.61 | 1989.43 | 255218.89 |
| 62 | 2030-06 | 2686.03 | 691.22 | 1994.82 | 253224.08 |
| 63 | 2030-07 | 2686.03 | 685.82 | 2000.22 | 251223.86 |
| 64 | 2030-08 | 2686.03 | 680.40 | 2005.64 | 249218.22 |
| 65 | 2030-09 | 2686.03 | 674.97 | 2011.07 | 247207.16 |
| 66 | 2030-10 | 2686.03 | 669.52 | 2016.51 | 245190.64 |
| 67 | 2030-11 | 2686.03 | 664.06 | 2021.98 | 243168.67 |
| 68 | 2030-12 | 2686.03 | 658.58 | 2027.45 | 241141.22 |
| 69 | 2031-01 | 2686.03 | 653.09 | 2032.94 | 239108.27 |
| 70 | 2031-02 | 2686.03 | 647.58 | 2038.45 | 237069.82 |
| 71 | 2031-03 | 2686.03 | 642.06 | 2043.97 | 235025.86 |
| 72 | 2031-04 | 2686.03 | 636.53 | 2049.50 | 232976.35 |
| 73 | 2031-05 | 2686.03 | 630.98 | 2055.06 | 230921.30 |
| 74 | 2031-06 | 2686.03 | 625.41 | 2060.62 | 228860.67 |
| 75 | 2031-07 | 2686.03 | 619.83 | 2066.20 | 226794.47 |
| 76 | 2031-08 | 2686.03 | 614.24 | 2071.80 | 224722.67 |
| 77 | 2031-09 | 2686.03 | 608.62 | 2077.41 | 222645.26 |
| 78 | 2031-10 | 2686.03 | 603.00 | 2083.04 | 220562.23 |
| 79 | 2031-11 | 2686.03 | 597.36 | 2088.68 | 218473.55 |
| 80 | 2031-12 | 2686.03 | 591.70 | 2094.33 | 216379.22 |
| 81 | 2032-01 | 2686.03 | 586.03 | 2100.01 | 214279.21 |
| 82 | 2032-02 | 2686.03 | 580.34 | 2105.69 | 212173.52 |
| 83 | 2032-03 | 2686.03 | 574.64 | 2111.40 | 210062.12 |
| 84 | 2032-04 | 2686.03 | 568.92 | 2117.11 | 207945.01 |
| 85 | 2032-05 | 2686.03 | 563.18 | 2122.85 | 205822.16 |
| 86 | 2032-06 | 2686.03 | 557.44 | 2128.60 | 203693.56 |
| 87 | 2032-07 | 2686.03 | 551.67 | 2134.36 | 201559.20 |
| 88 | 2032-08 | 2686.03 | 545.89 | 2140.14 | 199419.05 |
| 89 | 2032-09 | 2686.03 | 540.09 | 2145.94 | 197273.11 |
| 90 | 2032-10 | 2686.03 | 534.28 | 2151.75 | 195121.36 |
| 91 | 2032-11 | 2686.03 | 528.45 | 2157.58 | 192963.78 |
| 92 | 2032-12 | 2686.03 | 522.61 | 2163.42 | 190800.36 |
| 93 | 2033-01 | 2686.03 | 516.75 | 2169.28 | 188631.08 |
| 94 | 2033-02 | 2686.03 | 510.88 | 2175.16 | 186455.92 |
| 95 | 2033-03 | 2686.03 | 504.98 | 2181.05 | 184274.87 |
| 96 | 2033-04 | 2686.03 | 499.08 | 2186.96 | 182087.92 |
| 97 | 2033-05 | 2686.03 | 493.15 | 2192.88 | 179895.04 |
| 98 | 2033-06 | 2686.03 | 487.22 | 2198.82 | 177696.22 |
| 99 | 2033-07 | 2686.03 | 481.26 | 2204.77 | 175491.45 |
| 100 | 2033-08 | 2686.03 | 475.29 | 2210.74 | 173280.70 |
| 101 | 2033-09 | 2686.03 | 469.30 | 2216.73 | 171063.97 |
| 102 | 2033-10 | 2686.03 | 463.30 | 2222.73 | 168841.24 |
| 103 | 2033-11 | 2686.03 | 457.28 | 2228.75 | 166612.48 |
| 104 | 2033-12 | 2686.03 | 451.24 | 2234.79 | 164377.69 |
| 105 | 2034-01 | 2686.03 | 445.19 | 2240.84 | 162136.85 |
| 106 | 2034-02 | 2686.03 | 439.12 | 2246.91 | 159889.94 |
| 107 | 2034-03 | 2686.03 | 433.04 | 2253.00 | 157636.94 |
| 108 | 2034-04 | 2686.03 | 426.93 | 2259.10 | 155377.84 |
| 109 | 2034-05 | 2686.03 | 420.81 | 2265.22 | 153112.62 |
| 110 | 2034-06 | 2686.03 | 414.68 | 2271.35 | 150841.27 |
| 111 | 2034-07 | 2686.03 | 408.53 | 2277.50 | 148563.76 |
| 112 | 2034-08 | 2686.03 | 402.36 | 2283.67 | 146280.09 |
| 113 | 2034-09 | 2686.03 | 396.18 | 2289.86 | 143990.23 |
| 114 | 2034-10 | 2686.03 | 389.97 | 2296.06 | 141694.17 |
| 115 | 2034-11 | 2686.03 | 383.76 | 2302.28 | 139391.89 |
| 116 | 2034-12 | 2686.03 | 377.52 | 2308.51 | 137083.38 |
| 117 | 2035-01 | 2686.03 | 371.27 | 2314.77 | 134768.61 |
| 118 | 2035-02 | 2686.03 | 365.00 | 2321.03 | 132447.58 |
| 119 | 2035-03 | 2686.03 | 358.71 | 2327.32 | 130120.26 |
| 120 | 2035-04 | 2686.03 | 352.41 | 2333.62 | 127786.63 |
| 121 | 2035-05 | 2686.03 | 346.09 | 2339.94 | 125446.69 |
| 122 | 2035-06 | 2686.03 | 339.75 | 2346.28 | 123100.41 |
| 123 | 2035-07 | 2686.03 | 333.40 | 2352.64 | 120747.77 |
| 124 | 2035-08 | 2686.03 | 327.03 | 2359.01 | 118388.76 |
| 125 | 2035-09 | 2686.03 | 320.64 | 2365.40 | 116023.37 |
| 126 | 2035-10 | 2686.03 | 314.23 | 2371.80 | 113651.56 |
| 127 | 2035-11 | 2686.03 | 307.81 | 2378.23 | 111273.34 |
| 128 | 2035-12 | 2686.03 | 301.37 | 2384.67 | 108888.67 |
| 129 | 2036-01 | 2686.03 | 294.91 | 2391.13 | 106497.54 |
| 130 | 2036-02 | 2686.03 | 288.43 | 2397.60 | 104099.94 |
| 131 | 2036-03 | 2686.03 | 281.94 | 2404.10 | 101695.84 |
| 132 | 2036-04 | 2686.03 | 275.43 | 2410.61 | 99285.24 |
| 133 | 2036-05 | 2686.03 | 268.90 | 2417.14 | 96868.10 |
| 134 | 2036-06 | 2686.03 | 262.35 | 2423.68 | 94444.42 |
| 135 | 2036-07 | 2686.03 | 255.79 | 2430.25 | 92014.17 |
| 136 | 2036-08 | 2686.03 | 249.21 | 2436.83 | 89577.35 |
| 137 | 2036-09 | 2686.03 | 242.61 | 2443.43 | 87133.92 |
| 138 | 2036-10 | 2686.03 | 235.99 | 2450.05 | 84683.87 |
| 139 | 2036-11 | 2686.03 | 229.35 | 2456.68 | 82227.19 |
| 140 | 2036-12 | 2686.03 | 222.70 | 2463.33 | 79763.86 |
| 141 | 2037-01 | 2686.03 | 216.03 | 2470.01 | 77293.85 |
| 142 | 2037-02 | 2686.03 | 209.34 | 2476.70 | 74817.16 |
| 143 | 2037-03 | 2686.03 | 202.63 | 2483.40 | 72333.75 |
| 144 | 2037-04 | 2686.03 | 195.90 | 2490.13 | 69843.62 |
| 145 | 2037-05 | 2686.03 | 189.16 | 2496.87 | 67346.75 |
| 146 | 2037-06 | 2686.03 | 182.40 | 2503.64 | 64843.11 |
| 147 | 2037-07 | 2686.03 | 175.62 | 2510.42 | 62332.70 |
| 148 | 2037-08 | 2686.03 | 168.82 | 2517.22 | 59815.48 |
| 149 | 2037-09 | 2686.03 | 162.00 | 2524.03 | 57291.45 |
| 150 | 2037-10 | 2686.03 | 155.16 | 2530.87 | 54760.58 |
| 151 | 2037-11 | 2686.03 | 148.31 | 2537.72 | 52222.86 |
| 152 | 2037-12 | 2686.03 | 141.44 | 2544.60 | 49678.26 |
| 153 | 2038-01 | 2686.03 | 134.55 | 2551.49 | 47126.77 |
| 154 | 2038-02 | 2686.03 | 127.64 | 2558.40 | 44568.37 |
| 155 | 2038-03 | 2686.03 | 120.71 | 2565.33 | 42003.05 |
| 156 | 2038-04 | 2686.03 | 113.76 | 2572.27 | 39430.77 |
| 157 | 2038-05 | 2686.03 | 106.79 | 2579.24 | 36851.53 |
| 158 | 2038-06 | 2686.03 | 99.81 | 2586.23 | 34265.30 |
| 159 | 2038-07 | 2686.03 | 92.80 | 2593.23 | 31672.07 |
| 160 | 2038-08 | 2686.03 | 85.78 | 2600.25 | 29071.82 |
| 161 | 2038-09 | 2686.03 | 78.74 | 2607.30 | 26464.52 |
| 162 | 2038-10 | 2686.03 | 71.67 | 2614.36 | 23850.16 |
| 163 | 2038-11 | 2686.03 | 64.59 | 2621.44 | 21228.72 |
| 164 | 2038-12 | 2686.03 | 57.49 | 2628.54 | 18600.19 |
| 165 | 2039-01 | 2686.03 | 50.38 | 2635.66 | 15964.53 |
| 166 | 2039-02 | 2686.03 | 43.24 | 2642.80 | 13321.73 |
| 167 | 2039-03 | 2686.03 | 36.08 | 2649.95 | 10671.78 |
| 168 | 2039-04 | 2686.03 | 28.90 | 2657.13 | 8014.65 |
| 169 | 2039-05 | 2686.03 | 21.71 | 2664.33 | 5350.32 |
| 170 | 2039-06 | 2686.03 | 14.49 | 2671.54 | 2678.78 |
| 171 | 2039-07 | 2686.03 | 7.26 | 2678.78 | 0.00 |
等额本金还款方式：
贷款总额：36.72万
还款月数：14年3个月
首月还款：3142.24元
每月递减：5.82元
利息总额：8.55万
本息合计：45.28万
节省利息：6531.65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 | 3142.24 | 994.62 | 2147.62 | 365095.38 |
| 2 | 2025-06 | 3136.42 | 988.80 | 2147.62 | 362947.76 |
| 3 | 2025-07 | 3130.60 | 982.98 | 2147.62 | 360800.14 |
| 4 | 2025-08 | 3124.79 | 977.17 | 2147.62 | 358652.52 |
| 5 | 2025-09 | 3118.97 | 971.35 | 2147.62 | 356504.90 |
| 6 | 2025-10 | 3113.15 | 965.53 | 2147.62 | 354357.28 |
| 7 | 2025-11 | 3107.34 | 959.72 | 2147.62 | 352209.66 |
| 8 | 2025-12 | 3101.52 | 953.90 | 2147.62 | 350062.04 |
| 9 | 2026-01 | 3095.70 | 948.08 | 2147.62 | 347914.42 |
| 10 | 2026-02 | 3089.89 | 942.27 | 2147.62 | 345766.80 |
| 11 | 2026-03 | 3084.07 | 936.45 | 2147.62 | 343619.18 |
| 12 | 2026-04 | 3078.26 | 930.64 | 2147.62 | 341471.56 |
| 13 | 2026-05 | 3072.44 | 924.82 | 2147.62 | 339323.94 |
| 14 | 2026-06 | 3066.62 | 919.00 | 2147.62 | 337176.32 |
| 15 | 2026-07 | 3060.81 | 913.19 | 2147.62 | 335028.70 |
| 16 | 2026-08 | 3054.99 | 907.37 | 2147.62 | 332881.08 |
| 17 | 2026-09 | 3049.17 | 901.55 | 2147.62 | 330733.46 |
| 18 | 2026-10 | 3043.36 | 895.74 | 2147.62 | 328585.84 |
| 19 | 2026-11 | 3037.54 | 889.92 | 2147.62 | 326438.22 |
| 20 | 2026-12 | 3031.72 | 884.10 | 2147.62 | 324290.60 |
| 21 | 2027-01 | 3025.91 | 878.29 | 2147.62 | 322142.98 |
| 22 | 2027-02 | 3020.09 | 872.47 | 2147.62 | 319995.36 |
| 23 | 2027-03 | 3014.27 | 866.65 | 2147.62 | 317847.74 |
| 24 | 2027-04 | 3008.46 | 860.84 | 2147.62 | 315700.12 |
| 25 | 2027-05 | 3002.64 | 855.02 | 2147.62 | 313552.50 |
| 26 | 2027-06 | 2996.82 | 849.20 | 2147.62 | 311404.88 |
| 27 | 2027-07 | 2991.01 | 843.39 | 2147.62 | 309257.26 |
| 28 | 2027-08 | 2985.19 | 837.57 | 2147.62 | 307109.64 |
| 29 | 2027-09 | 2979.38 | 831.76 | 2147.62 | 304962.02 |
| 30 | 2027-10 | 2973.56 | 825.94 | 2147.62 | 302814.40 |
| 31 | 2027-11 | 2967.74 | 820.12 | 2147.62 | 300666.78 |
| 32 | 2027-12 | 2961.93 | 814.31 | 2147.62 | 298519.16 |
| 33 | 2028-01 | 2956.11 | 808.49 | 2147.62 | 296371.54 |
| 34 | 2028-02 | 2950.29 | 802.67 | 2147.62 | 294223.92 |
| 35 | 2028-03 | 2944.48 | 796.86 | 2147.62 | 292076.30 |
| 36 | 2028-04 | 2938.66 | 791.04 | 2147.62 | 289928.68 |
| 37 | 2028-05 | 2932.84 | 785.22 | 2147.62 | 287781.06 |
| 38 | 2028-06 | 2927.03 | 779.41 | 2147.62 | 285633.44 |
| 39 | 2028-07 | 2921.21 | 773.59 | 2147.62 | 283485.82 |
| 40 | 2028-08 | 2915.39 | 767.77 | 2147.62 | 281338.20 |
| 41 | 2028-09 | 2909.58 | 761.96 | 2147.62 | 279190.58 |
| 42 | 2028-10 | 2903.76 | 756.14 | 2147.62 | 277042.96 |
| 43 | 2028-11 | 2897.94 | 750.32 | 2147.62 | 274895.35 |
| 44 | 2028-12 | 2892.13 | 744.51 | 2147.62 | 272747.73 |
| 45 | 2029-01 | 2886.31 | 738.69 | 2147.62 | 270600.11 |
| 46 | 2029-02 | 2880.50 | 732.88 | 2147.62 | 268452.49 |
| 47 | 2029-03 | 2874.68 | 727.06 | 2147.62 | 266304.87 |
| 48 | 2029-04 | 2868.86 | 721.24 | 2147.62 | 264157.25 |
| 49 | 2029-05 | 2863.05 | 715.43 | 2147.62 | 262009.63 |
| 50 | 2029-06 | 2857.23 | 709.61 | 2147.62 | 259862.01 |
| 51 | 2029-07 | 2851.41 | 703.79 | 2147.62 | 257714.39 |
| 52 | 2029-08 | 2845.60 | 697.98 | 2147.62 | 255566.77 |
| 53 | 2029-09 | 2839.78 | 692.16 | 2147.62 | 253419.15 |
| 54 | 2029-10 | 2833.96 | 686.34 | 2147.62 | 251271.53 |
| 55 | 2029-11 | 2828.15 | 680.53 | 2147.62 | 249123.91 |
| 56 | 2029-12 | 2822.33 | 674.71 | 2147.62 | 246976.29 |
| 57 | 2030-01 | 2816.51 | 668.89 | 2147.62 | 244828.67 |
| 58 | 2030-02 | 2810.70 | 663.08 | 2147.62 | 242681.05 |
| 59 | 2030-03 | 2804.88 | 657.26 | 2147.62 | 240533.43 |
| 60 | 2030-04 | 2799.06 | 651.44 | 2147.62 | 238385.81 |
| 61 | 2030-05 | 2793.25 | 645.63 | 2147.62 | 236238.19 |
| 62 | 2030-06 | 2787.43 | 639.81 | 2147.62 | 234090.57 |
| 63 | 2030-07 | 2781.62 | 634.00 | 2147.62 | 231942.95 |
| 64 | 2030-08 | 2775.80 | 628.18 | 2147.62 | 229795.33 |
| 65 | 2030-09 | 2769.98 | 622.36 | 2147.62 | 227647.71 |
| 66 | 2030-10 | 2764.17 | 616.55 | 2147.62 | 225500.09 |
| 67 | 2030-11 | 2758.35 | 610.73 | 2147.62 | 223352.47 |
| 68 | 2030-12 | 2752.53 | 604.91 | 2147.62 | 221204.85 |
| 69 | 2031-01 | 2746.72 | 599.10 | 2147.62 | 219057.23 |
| 70 | 2031-02 | 2740.90 | 593.28 | 2147.62 | 216909.61 |
| 71 | 2031-03 | 2735.08 | 587.46 | 2147.62 | 214761.99 |
| 72 | 2031-04 | 2729.27 | 581.65 | 2147.62 | 212614.37 |
| 73 | 2031-05 | 2723.45 | 575.83 | 2147.62 | 210466.75 |
| 74 | 2031-06 | 2717.63 | 570.01 | 2147.62 | 208319.13 |
| 75 | 2031-07 | 2711.82 | 564.20 | 2147.62 | 206171.51 |
| 76 | 2031-08 | 2706.00 | 558.38 | 2147.62 | 204023.89 |
| 77 | 2031-09 | 2700.18 | 552.56 | 2147.62 | 201876.27 |
| 78 | 2031-10 | 2694.37 | 546.75 | 2147.62 | 199728.65 |
| 79 | 2031-11 | 2688.55 | 540.93 | 2147.62 | 197581.03 |
| 80 | 2031-12 | 2682.74 | 535.12 | 2147.62 | 195433.41 |
| 81 | 2032-01 | 2676.92 | 529.30 | 2147.62 | 193285.79 |
| 82 | 2032-02 | 2671.10 | 523.48 | 2147.62 | 191138.17 |
| 83 | 2032-03 | 2665.29 | 517.67 | 2147.62 | 188990.55 |
| 84 | 2032-04 | 2659.47 | 511.85 | 2147.62 | 186842.93 |
| 85 | 2032-05 | 2653.65 | 506.03 | 2147.62 | 184695.31 |
| 86 | 2032-06 | 2647.84 | 500.22 | 2147.62 | 182547.69 |
| 87 | 2032-07 | 2642.02 | 494.40 | 2147.62 | 180400.07 |
| 88 | 2032-08 | 2636.20 | 488.58 | 2147.62 | 178252.45 |
| 89 | 2032-09 | 2630.39 | 482.77 | 2147.62 | 176104.83 |
| 90 | 2032-10 | 2624.57 | 476.95 | 2147.62 | 173957.21 |
| 91 | 2032-11 | 2618.75 | 471.13 | 2147.62 | 171809.59 |
| 92 | 2032-12 | 2612.94 | 465.32 | 2147.62 | 169661.97 |
| 93 | 2033-01 | 2607.12 | 459.50 | 2147.62 | 167514.35 |
| 94 | 2033-02 | 2601.30 | 453.68 | 2147.62 | 165366.73 |
| 95 | 2033-03 | 2595.49 | 447.87 | 2147.62 | 163219.11 |
| 96 | 2033-04 | 2589.67 | 442.05 | 2147.62 | 161071.49 |
| 97 | 2033-05 | 2583.86 | 436.24 | 2147.62 | 158923.87 |
| 98 | 2033-06 | 2578.04 | 430.42 | 2147.62 | 156776.25 |
| 99 | 2033-07 | 2572.22 | 424.60 | 2147.62 | 154628.63 |
| 100 | 2033-08 | 2566.41 | 418.79 | 2147.62 | 152481.01 |
| 101 | 2033-09 | 2560.59 | 412.97 | 2147.62 | 150333.39 |
| 102 | 2033-10 | 2554.77 | 407.15 | 2147.62 | 148185.77 |
| 103 | 2033-11 | 2548.96 | 401.34 | 2147.62 | 146038.15 |
| 104 | 2033-12 | 2543.14 | 395.52 | 2147.62 | 143890.53 |
| 105 | 2034-01 | 2537.32 | 389.70 | 2147.62 | 141742.91 |
| 106 | 2034-02 | 2531.51 | 383.89 | 2147.62 | 139595.29 |
| 107 | 2034-03 | 2525.69 | 378.07 | 2147.62 | 137447.67 |
| 108 | 2034-04 | 2519.87 | 372.25 | 2147.62 | 135300.05 |
| 109 | 2034-05 | 2514.06 | 366.44 | 2147.62 | 133152.43 |
| 110 | 2034-06 | 2508.24 | 360.62 | 2147.62 | 131004.81 |
| 111 | 2034-07 | 2502.42 | 354.80 | 2147.62 | 128857.19 |
| 112 | 2034-08 | 2496.61 | 348.99 | 2147.62 | 126709.57 |
| 113 | 2034-09 | 2490.79 | 343.17 | 2147.62 | 124561.95 |
| 114 | 2034-10 | 2484.98 | 337.36 | 2147.62 | 122414.33 |
| 115 | 2034-11 | 2479.16 | 331.54 | 2147.62 | 120266.71 |
| 116 | 2034-12 | 2473.34 | 325.72 | 2147.62 | 118119.09 |
| 117 | 2035-01 | 2467.53 | 319.91 | 2147.62 | 115971.47 |
| 118 | 2035-02 | 2461.71 | 314.09 | 2147.62 | 113823.85 |
| 119 | 2035-03 | 2455.89 | 308.27 | 2147.62 | 111676.23 |
| 120 | 2035-04 | 2450.08 | 302.46 | 2147.62 | 109528.61 |
| 121 | 2035-05 | 2444.26 | 296.64 | 2147.62 | 107380.99 |
| 122 | 2035-06 | 2438.44 | 290.82 | 2147.62 | 105233.37 |
| 123 | 2035-07 | 2432.63 | 285.01 | 2147.62 | 103085.75 |
| 124 | 2035-08 | 2426.81 | 279.19 | 2147.62 | 100938.13 |
| 125 | 2035-09 | 2420.99 | 273.37 | 2147.62 | 98790.51 |
| 126 | 2035-10 | 2415.18 | 267.56 | 2147.62 | 96642.89 |
| 127 | 2035-11 | 2409.36 | 261.74 | 2147.62 | 94495.27 |
| 128 | 2035-12 | 2403.54 | 255.92 | 2147.62 | 92347.65 |
| 129 | 2036-01 | 2397.73 | 250.11 | 2147.62 | 90200.04 |
| 130 | 2036-02 | 2391.91 | 244.29 | 2147.62 | 88052.42 |
| 131 | 2036-03 | 2386.10 | 238.48 | 2147.62 | 85904.80 |
| 132 | 2036-04 | 2380.28 | 232.66 | 2147.62 | 83757.18 |
| 133 | 2036-05 | 2374.46 | 226.84 | 2147.62 | 81609.56 |
| 134 | 2036-06 | 2368.65 | 221.03 | 2147.62 | 79461.94 |
| 135 | 2036-07 | 2362.83 | 215.21 | 2147.62 | 77314.32 |
| 136 | 2036-08 | 2357.01 | 209.39 | 2147.62 | 75166.70 |
| 137 | 2036-09 | 2351.20 | 203.58 | 2147.62 | 73019.08 |
| 138 | 2036-10 | 2345.38 | 197.76 | 2147.62 | 70871.46 |
| 139 | 2036-11 | 2339.56 | 191.94 | 2147.62 | 68723.84 |
| 140 | 2036-12 | 2333.75 | 186.13 | 2147.62 | 66576.22 |
| 141 | 2037-01 | 2327.93 | 180.31 | 2147.62 | 64428.60 |
| 142 | 2037-02 | 2322.11 | 174.49 | 2147.62 | 62280.98 |
| 143 | 2037-03 | 2316.30 | 168.68 | 2147.62 | 60133.36 |
| 144 | 2037-04 | 2310.48 | 162.86 | 2147.62 | 57985.74 |
| 145 | 2037-05 | 2304.66 | 157.04 | 2147.62 | 55838.12 |
| 146 | 2037-06 | 2298.85 | 151.23 | 2147.62 | 53690.50 |
| 147 | 2037-07 | 2293.03 | 145.41 | 2147.62 | 51542.88 |
| 148 | 2037-08 | 2287.22 | 139.60 | 2147.62 | 49395.26 |
| 149 | 2037-09 | 2281.40 | 133.78 | 2147.62 | 47247.64 |
| 150 | 2037-10 | 2275.58 | 127.96 | 2147.62 | 45100.02 |
| 151 | 2037-11 | 2269.77 | 122.15 | 2147.62 | 42952.40 |
| 152 | 2037-12 | 2263.95 | 116.33 | 2147.62 | 40804.78 |
| 153 | 2038-01 | 2258.13 | 110.51 | 2147.62 | 38657.16 |
| 154 | 2038-02 | 2252.32 | 104.70 | 2147.62 | 36509.54 |
| 155 | 2038-03 | 2246.50 | 98.88 | 2147.62 | 34361.92 |
| 156 | 2038-04 | 2240.68 | 93.06 | 2147.62 | 32214.30 |
| 157 | 2038-05 | 2234.87 | 87.25 | 2147.62 | 30066.68 |
| 158 | 2038-06 | 2229.05 | 81.43 | 2147.62 | 27919.06 |
| 159 | 2038-07 | 2223.23 | 75.61 | 2147.62 | 25771.44 |
| 160 | 2038-08 | 2217.42 | 69.80 | 2147.62 | 23623.82 |
| 161 | 2038-09 | 2211.60 | 63.98 | 2147.62 | 21476.20 |
| 162 | 2038-10 | 2205.78 | 58.16 | 2147.62 | 19328.58 |
| 163 | 2038-11 | 2199.97 | 52.35 | 2147.62 | 17180.96 |
| 164 | 2038-12 | 2194.15 | 46.53 | 2147.62 | 15033.34 |
| 165 | 2039-01 | 2188.34 | 40.72 | 2147.62 | 12885.72 |
| 166 | 2039-02 | 2182.52 | 34.90 | 2147.62 | 10738.10 |
| 167 | 2039-03 | 2176.70 | 29.08 | 2147.62 | 8590.48 |
| 168 | 2039-04 | 2170.89 | 23.27 | 2147.62 | 6442.86 |
| 169 | 2039-05 | 2165.07 | 17.45 | 2147.62 | 4295.24 |
| 170 | 2039-06 | 2159.25 | 11.63 | 2147.62 | 2147.62 |
| 171 | 2039-07 | 2153.44 | 5.82 | 2147.62 | 0.00 |