贷款33.41万（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：33.41万
还款月数：14年4个月
每月还款：2440.51元
利息总额：8.57万
本息合计：41.98万
| 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 | 2440.51 | 918.77 | 1521.74 | 332575.06 |
| 2 | 2025-06 | 2440.51 | 914.58 | 1525.93 | 331049.13 |
| 3 | 2025-07 | 2440.51 | 910.39 | 1530.12 | 329519.01 |
| 4 | 2025-08 | 2440.51 | 906.18 | 1534.33 | 327984.68 |
| 5 | 2025-09 | 2440.51 | 901.96 | 1538.55 | 326446.13 |
| 6 | 2025-10 | 2440.51 | 897.73 | 1542.78 | 324903.35 |
| 7 | 2025-11 | 2440.51 | 893.48 | 1547.02 | 323356.33 |
| 8 | 2025-12 | 2440.51 | 889.23 | 1551.28 | 321805.05 |
| 9 | 2026-01 | 2440.51 | 884.96 | 1555.54 | 320249.51 |
| 10 | 2026-02 | 2440.51 | 880.69 | 1559.82 | 318689.69 |
| 11 | 2026-03 | 2440.51 | 876.40 | 1564.11 | 317125.58 |
| 12 | 2026-04 | 2440.51 | 872.10 | 1568.41 | 315557.16 |
| 13 | 2026-05 | 2440.51 | 867.78 | 1572.72 | 313984.44 |
| 14 | 2026-06 | 2440.51 | 863.46 | 1577.05 | 312407.39 |
| 15 | 2026-07 | 2440.51 | 859.12 | 1581.39 | 310826.00 |
| 16 | 2026-08 | 2440.51 | 854.77 | 1585.74 | 309240.27 |
| 17 | 2026-09 | 2440.51 | 850.41 | 1590.10 | 307650.17 |
| 18 | 2026-10 | 2440.51 | 846.04 | 1594.47 | 306055.70 |
| 19 | 2026-11 | 2440.51 | 841.65 | 1598.85 | 304456.85 |
| 20 | 2026-12 | 2440.51 | 837.26 | 1603.25 | 302853.60 |
| 21 | 2027-01 | 2440.51 | 832.85 | 1607.66 | 301245.94 |
| 22 | 2027-02 | 2440.51 | 828.43 | 1612.08 | 299633.86 |
| 23 | 2027-03 | 2440.51 | 823.99 | 1616.51 | 298017.34 |
| 24 | 2027-04 | 2440.51 | 819.55 | 1620.96 | 296396.38 |
| 25 | 2027-05 | 2440.51 | 815.09 | 1625.42 | 294770.97 |
| 26 | 2027-06 | 2440.51 | 810.62 | 1629.89 | 293141.08 |
| 27 | 2027-07 | 2440.51 | 806.14 | 1634.37 | 291506.71 |
| 28 | 2027-08 | 2440.51 | 801.64 | 1638.86 | 289867.85 |
| 29 | 2027-09 | 2440.51 | 797.14 | 1643.37 | 288224.47 |
| 30 | 2027-10 | 2440.51 | 792.62 | 1647.89 | 286576.58 |
| 31 | 2027-11 | 2440.51 | 788.09 | 1652.42 | 284924.16 |
| 32 | 2027-12 | 2440.51 | 783.54 | 1656.97 | 283267.20 |
| 33 | 2028-01 | 2440.51 | 778.98 | 1661.52 | 281605.67 |
| 34 | 2028-02 | 2440.51 | 774.42 | 1666.09 | 279939.58 |
| 35 | 2028-03 | 2440.51 | 769.83 | 1670.67 | 278268.91 |
| 36 | 2028-04 | 2440.51 | 765.24 | 1675.27 | 276593.64 |
| 37 | 2028-05 | 2440.51 | 760.63 | 1679.87 | 274913.77 |
| 38 | 2028-06 | 2440.51 | 756.01 | 1684.49 | 273229.27 |
| 39 | 2028-07 | 2440.51 | 751.38 | 1689.13 | 271540.15 |
| 40 | 2028-08 | 2440.51 | 746.74 | 1693.77 | 269846.37 |
| 41 | 2028-09 | 2440.51 | 742.08 | 1698.43 | 268147.95 |
| 42 | 2028-10 | 2440.51 | 737.41 | 1703.10 | 266444.84 |
| 43 | 2028-11 | 2440.51 | 732.72 | 1707.78 | 264737.06 |
| 44 | 2028-12 | 2440.51 | 728.03 | 1712.48 | 263024.58 |
| 45 | 2029-01 | 2440.51 | 723.32 | 1717.19 | 261307.39 |
| 46 | 2029-02 | 2440.51 | 718.60 | 1721.91 | 259585.48 |
| 47 | 2029-03 | 2440.51 | 713.86 | 1726.65 | 257858.83 |
| 48 | 2029-04 | 2440.51 | 709.11 | 1731.40 | 256127.44 |
| 49 | 2029-05 | 2440.51 | 704.35 | 1736.16 | 254391.28 |
| 50 | 2029-06 | 2440.51 | 699.58 | 1740.93 | 252650.35 |
| 51 | 2029-07 | 2440.51 | 694.79 | 1745.72 | 250904.63 |
| 52 | 2029-08 | 2440.51 | 689.99 | 1750.52 | 249154.11 |
| 53 | 2029-09 | 2440.51 | 685.17 | 1755.33 | 247398.78 |
| 54 | 2029-10 | 2440.51 | 680.35 | 1760.16 | 245638.62 |
| 55 | 2029-11 | 2440.51 | 675.51 | 1765.00 | 243873.62 |
| 56 | 2029-12 | 2440.51 | 670.65 | 1769.85 | 242103.76 |
| 57 | 2030-01 | 2440.51 | 665.79 | 1774.72 | 240329.04 |
| 58 | 2030-02 | 2440.51 | 660.90 | 1779.60 | 238549.44 |
| 59 | 2030-03 | 2440.51 | 656.01 | 1784.50 | 236764.94 |
| 60 | 2030-04 | 2440.51 | 651.10 | 1789.40 | 234975.54 |
| 61 | 2030-05 | 2440.51 | 646.18 | 1794.32 | 233181.21 |
| 62 | 2030-06 | 2440.51 | 641.25 | 1799.26 | 231381.95 |
| 63 | 2030-07 | 2440.51 | 636.30 | 1804.21 | 229577.75 |
| 64 | 2030-08 | 2440.51 | 631.34 | 1809.17 | 227768.58 |
| 65 | 2030-09 | 2440.51 | 626.36 | 1814.14 | 225954.43 |
| 66 | 2030-10 | 2440.51 | 621.37 | 1819.13 | 224135.30 |
| 67 | 2030-11 | 2440.51 | 616.37 | 1824.14 | 222311.17 |
| 68 | 2030-12 | 2440.51 | 611.36 | 1829.15 | 220482.02 |
| 69 | 2031-01 | 2440.51 | 606.33 | 1834.18 | 218647.83 |
| 70 | 2031-02 | 2440.51 | 601.28 | 1839.23 | 216808.61 |
| 71 | 2031-03 | 2440.51 | 596.22 | 1844.28 | 214964.32 |
| 72 | 2031-04 | 2440.51 | 591.15 | 1849.36 | 213114.97 |
| 73 | 2031-05 | 2440.51 | 586.07 | 1854.44 | 211260.53 |
| 74 | 2031-06 | 2440.51 | 580.97 | 1859.54 | 209400.99 |
| 75 | 2031-07 | 2440.51 | 575.85 | 1864.65 | 207536.33 |
| 76 | 2031-08 | 2440.51 | 570.72 | 1869.78 | 205666.55 |
| 77 | 2031-09 | 2440.51 | 565.58 | 1874.92 | 203791.63 |
| 78 | 2031-10 | 2440.51 | 560.43 | 1880.08 | 201911.55 |
| 79 | 2031-11 | 2440.51 | 555.26 | 1885.25 | 200026.30 |
| 80 | 2031-12 | 2440.51 | 550.07 | 1890.43 | 198135.86 |
| 81 | 2032-01 | 2440.51 | 544.87 | 1895.63 | 196240.23 |
| 82 | 2032-02 | 2440.51 | 539.66 | 1900.85 | 194339.38 |
| 83 | 2032-03 | 2440.51 | 534.43 | 1906.07 | 192433.31 |
| 84 | 2032-04 | 2440.51 | 529.19 | 1911.32 | 190521.99 |
| 85 | 2032-05 | 2440.51 | 523.94 | 1916.57 | 188605.42 |
| 86 | 2032-06 | 2440.51 | 518.66 | 1921.84 | 186683.58 |
| 87 | 2032-07 | 2440.51 | 513.38 | 1927.13 | 184756.45 |
| 88 | 2032-08 | 2440.51 | 508.08 | 1932.43 | 182824.02 |
| 89 | 2032-09 | 2440.51 | 502.77 | 1937.74 | 180886.28 |
| 90 | 2032-10 | 2440.51 | 497.44 | 1943.07 | 178943.21 |
| 91 | 2032-11 | 2440.51 | 492.09 | 1948.41 | 176994.80 |
| 92 | 2032-12 | 2440.51 | 486.74 | 1953.77 | 175041.03 |
| 93 | 2033-01 | 2440.51 | 481.36 | 1959.14 | 173081.88 |
| 94 | 2033-02 | 2440.51 | 475.98 | 1964.53 | 171117.35 |
| 95 | 2033-03 | 2440.51 | 470.57 | 1969.93 | 169147.42 |
| 96 | 2033-04 | 2440.51 | 465.16 | 1975.35 | 167172.06 |
| 97 | 2033-05 | 2440.51 | 459.72 | 1980.78 | 165191.28 |
| 98 | 2033-06 | 2440.51 | 454.28 | 1986.23 | 163205.05 |
| 99 | 2033-07 | 2440.51 | 448.81 | 1991.69 | 161213.36 |
| 100 | 2033-08 | 2440.51 | 443.34 | 1997.17 | 159216.19 |
| 101 | 2033-09 | 2440.51 | 437.84 | 2002.66 | 157213.52 |
| 102 | 2033-10 | 2440.51 | 432.34 | 2008.17 | 155205.35 |
| 103 | 2033-11 | 2440.51 | 426.81 | 2013.69 | 153191.66 |
| 104 | 2033-12 | 2440.51 | 421.28 | 2019.23 | 151172.43 |
| 105 | 2034-01 | 2440.51 | 415.72 | 2024.78 | 149147.65 |
| 106 | 2034-02 | 2440.51 | 410.16 | 2030.35 | 147117.30 |
| 107 | 2034-03 | 2440.51 | 404.57 | 2035.93 | 145081.36 |
| 108 | 2034-04 | 2440.51 | 398.97 | 2041.53 | 143039.83 |
| 109 | 2034-05 | 2440.51 | 393.36 | 2047.15 | 140992.68 |
| 110 | 2034-06 | 2440.51 | 387.73 | 2052.78 | 138939.90 |
| 111 | 2034-07 | 2440.51 | 382.08 | 2058.42 | 136881.48 |
| 112 | 2034-08 | 2440.51 | 376.42 | 2064.08 | 134817.40 |
| 113 | 2034-09 | 2440.51 | 370.75 | 2069.76 | 132747.64 |
| 114 | 2034-10 | 2440.51 | 365.06 | 2075.45 | 130672.19 |
| 115 | 2034-11 | 2440.51 | 359.35 | 2081.16 | 128591.03 |
| 116 | 2034-12 | 2440.51 | 353.63 | 2086.88 | 126504.15 |
| 117 | 2035-01 | 2440.51 | 347.89 | 2092.62 | 124411.53 |
| 118 | 2035-02 | 2440.51 | 342.13 | 2098.38 | 122313.15 |
| 119 | 2035-03 | 2440.51 | 336.36 | 2104.15 | 120209.00 |
| 120 | 2035-04 | 2440.51 | 330.57 | 2109.93 | 118099.07 |
| 121 | 2035-05 | 2440.51 | 324.77 | 2115.73 | 115983.34 |
| 122 | 2035-06 | 2440.51 | 318.95 | 2121.55 | 113861.78 |
| 123 | 2035-07 | 2440.51 | 313.12 | 2127.39 | 111734.40 |
| 124 | 2035-08 | 2440.51 | 307.27 | 2133.24 | 109601.16 |
| 125 | 2035-09 | 2440.51 | 301.40 | 2139.10 | 107462.06 |
| 126 | 2035-10 | 2440.51 | 295.52 | 2144.99 | 105317.07 |
| 127 | 2035-11 | 2440.51 | 289.62 | 2150.89 | 103166.18 |
| 128 | 2035-12 | 2440.51 | 283.71 | 2156.80 | 101009.38 |
| 129 | 2036-01 | 2440.51 | 277.78 | 2162.73 | 98846.65 |
| 130 | 2036-02 | 2440.51 | 271.83 | 2168.68 | 96677.97 |
| 131 | 2036-03 | 2440.51 | 265.86 | 2174.64 | 94503.33 |
| 132 | 2036-04 | 2440.51 | 259.88 | 2180.62 | 92322.71 |
| 133 | 2036-05 | 2440.51 | 253.89 | 2186.62 | 90136.09 |
| 134 | 2036-06 | 2440.51 | 247.87 | 2192.63 | 87943.45 |
| 135 | 2036-07 | 2440.51 | 241.84 | 2198.66 | 85744.79 |
| 136 | 2036-08 | 2440.51 | 235.80 | 2204.71 | 83540.08 |
| 137 | 2036-09 | 2440.51 | 229.74 | 2210.77 | 81329.31 |
| 138 | 2036-10 | 2440.51 | 223.66 | 2216.85 | 79112.46 |
| 139 | 2036-11 | 2440.51 | 217.56 | 2222.95 | 76889.51 |
| 140 | 2036-12 | 2440.51 | 211.45 | 2229.06 | 74660.45 |
| 141 | 2037-01 | 2440.51 | 205.32 | 2235.19 | 72425.26 |
| 142 | 2037-02 | 2440.51 | 199.17 | 2241.34 | 70183.92 |
| 143 | 2037-03 | 2440.51 | 193.01 | 2247.50 | 67936.42 |
| 144 | 2037-04 | 2440.51 | 186.83 | 2253.68 | 65682.74 |
| 145 | 2037-05 | 2440.51 | 180.63 | 2259.88 | 63422.86 |
| 146 | 2037-06 | 2440.51 | 174.41 | 2266.09 | 61156.76 |
| 147 | 2037-07 | 2440.51 | 168.18 | 2272.33 | 58884.44 |
| 148 | 2037-08 | 2440.51 | 161.93 | 2278.57 | 56605.86 |
| 149 | 2037-09 | 2440.51 | 155.67 | 2284.84 | 54321.02 |
| 150 | 2037-10 | 2440.51 | 149.38 | 2291.12 | 52029.90 |
| 151 | 2037-11 | 2440.51 | 143.08 | 2297.42 | 49732.47 |
| 152 | 2037-12 | 2440.51 | 136.76 | 2303.74 | 47428.73 |
| 153 | 2038-01 | 2440.51 | 130.43 | 2310.08 | 45118.65 |
| 154 | 2038-02 | 2440.51 | 124.08 | 2316.43 | 42802.22 |
| 155 | 2038-03 | 2440.51 | 117.71 | 2322.80 | 40479.42 |
| 156 | 2038-04 | 2440.51 | 111.32 | 2329.19 | 38150.23 |
| 157 | 2038-05 | 2440.51 | 104.91 | 2335.59 | 35814.64 |
| 158 | 2038-06 | 2440.51 | 98.49 | 2342.02 | 33472.62 |
| 159 | 2038-07 | 2440.51 | 92.05 | 2348.46 | 31124.16 |
| 160 | 2038-08 | 2440.51 | 85.59 | 2354.92 | 28769.25 |
| 161 | 2038-09 | 2440.51 | 79.12 | 2361.39 | 26407.86 |
| 162 | 2038-10 | 2440.51 | 72.62 | 2367.89 | 24039.97 |
| 163 | 2038-11 | 2440.51 | 66.11 | 2374.40 | 21665.57 |
| 164 | 2038-12 | 2440.51 | 59.58 | 2380.93 | 19284.65 |
| 165 | 2039-01 | 2440.51 | 53.03 | 2387.47 | 16897.17 |
| 166 | 2039-02 | 2440.51 | 46.47 | 2394.04 | 14503.13 |
| 167 | 2039-03 | 2440.51 | 39.88 | 2400.62 | 12102.51 |
| 168 | 2039-04 | 2440.51 | 33.28 | 2407.23 | 9695.28 |
| 169 | 2039-05 | 2440.51 | 26.66 | 2413.85 | 7281.44 |
| 170 | 2039-06 | 2440.51 | 20.02 | 2420.48 | 4860.95 |
| 171 | 2039-07 | 2440.51 | 13.37 | 2427.14 | 2433.81 |
| 172 | 2039-08 | 2440.51 | 6.69 | 2433.81 | 0.00 |
等额本金还款方式：
贷款总额：33.41万
还款月数：14年4个月
首月还款：2861.19元
每月递减：5.34元
利息总额：7.95万
本息合计：41.36万
节省利息：6197.16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 | 2861.19 | 918.77 | 1942.42 | 332154.38 |
| 2 | 2025-06 | 2855.85 | 913.42 | 1942.42 | 330211.95 |
| 3 | 2025-07 | 2850.51 | 908.08 | 1942.42 | 328269.53 |
| 4 | 2025-08 | 2845.16 | 902.74 | 1942.42 | 326327.11 |
| 5 | 2025-09 | 2839.82 | 897.40 | 1942.42 | 324384.68 |
| 6 | 2025-10 | 2834.48 | 892.06 | 1942.42 | 322442.26 |
| 7 | 2025-11 | 2829.14 | 886.72 | 1942.42 | 320499.84 |
| 8 | 2025-12 | 2823.80 | 881.37 | 1942.42 | 318557.41 |
| 9 | 2026-01 | 2818.46 | 876.03 | 1942.42 | 316614.99 |
| 10 | 2026-02 | 2813.11 | 870.69 | 1942.42 | 314672.57 |
| 11 | 2026-03 | 2807.77 | 865.35 | 1942.42 | 312730.14 |
| 12 | 2026-04 | 2802.43 | 860.01 | 1942.42 | 310787.72 |
| 13 | 2026-05 | 2797.09 | 854.67 | 1942.42 | 308845.30 |
| 14 | 2026-06 | 2791.75 | 849.32 | 1942.42 | 306902.87 |
| 15 | 2026-07 | 2786.41 | 843.98 | 1942.42 | 304960.45 |
| 16 | 2026-08 | 2781.06 | 838.64 | 1942.42 | 303018.03 |
| 17 | 2026-09 | 2775.72 | 833.30 | 1942.42 | 301075.60 |
| 18 | 2026-10 | 2770.38 | 827.96 | 1942.42 | 299133.18 |
| 19 | 2026-11 | 2765.04 | 822.62 | 1942.42 | 297190.76 |
| 20 | 2026-12 | 2759.70 | 817.27 | 1942.42 | 295248.33 |
| 21 | 2027-01 | 2754.36 | 811.93 | 1942.42 | 293305.91 |
| 22 | 2027-02 | 2749.01 | 806.59 | 1942.42 | 291363.49 |
| 23 | 2027-03 | 2743.67 | 801.25 | 1942.42 | 289421.07 |
| 24 | 2027-04 | 2738.33 | 795.91 | 1942.42 | 287478.64 |
| 25 | 2027-05 | 2732.99 | 790.57 | 1942.42 | 285536.22 |
| 26 | 2027-06 | 2727.65 | 785.22 | 1942.42 | 283593.80 |
| 27 | 2027-07 | 2722.31 | 779.88 | 1942.42 | 281651.37 |
| 28 | 2027-08 | 2716.96 | 774.54 | 1942.42 | 279708.95 |
| 29 | 2027-09 | 2711.62 | 769.20 | 1942.42 | 277766.53 |
| 30 | 2027-10 | 2706.28 | 763.86 | 1942.42 | 275824.10 |
| 31 | 2027-11 | 2700.94 | 758.52 | 1942.42 | 273881.68 |
| 32 | 2027-12 | 2695.60 | 753.17 | 1942.42 | 271939.26 |
| 33 | 2028-01 | 2690.26 | 747.83 | 1942.42 | 269996.83 |
| 34 | 2028-02 | 2684.91 | 742.49 | 1942.42 | 268054.41 |
| 35 | 2028-03 | 2679.57 | 737.15 | 1942.42 | 266111.99 |
| 36 | 2028-04 | 2674.23 | 731.81 | 1942.42 | 264169.56 |
| 37 | 2028-05 | 2668.89 | 726.47 | 1942.42 | 262227.14 |
| 38 | 2028-06 | 2663.55 | 721.12 | 1942.42 | 260284.72 |
| 39 | 2028-07 | 2658.21 | 715.78 | 1942.42 | 258342.29 |
| 40 | 2028-08 | 2652.86 | 710.44 | 1942.42 | 256399.87 |
| 41 | 2028-09 | 2647.52 | 705.10 | 1942.42 | 254457.45 |
| 42 | 2028-10 | 2642.18 | 699.76 | 1942.42 | 252515.02 |
| 43 | 2028-11 | 2636.84 | 694.42 | 1942.42 | 250572.60 |
| 44 | 2028-12 | 2631.50 | 689.07 | 1942.42 | 248630.18 |
| 45 | 2029-01 | 2626.16 | 683.73 | 1942.42 | 246687.75 |
| 46 | 2029-02 | 2620.81 | 678.39 | 1942.42 | 244745.33 |
| 47 | 2029-03 | 2615.47 | 673.05 | 1942.42 | 242802.91 |
| 48 | 2029-04 | 2610.13 | 667.71 | 1942.42 | 240860.48 |
| 49 | 2029-05 | 2604.79 | 662.37 | 1942.42 | 238918.06 |
| 50 | 2029-06 | 2599.45 | 657.02 | 1942.42 | 236975.64 |
| 51 | 2029-07 | 2594.11 | 651.68 | 1942.42 | 235033.21 |
| 52 | 2029-08 | 2588.76 | 646.34 | 1942.42 | 233090.79 |
| 53 | 2029-09 | 2583.42 | 641.00 | 1942.42 | 231148.37 |
| 54 | 2029-10 | 2578.08 | 635.66 | 1942.42 | 229205.94 |
| 55 | 2029-11 | 2572.74 | 630.32 | 1942.42 | 227263.52 |
| 56 | 2029-12 | 2567.40 | 624.97 | 1942.42 | 225321.10 |
| 57 | 2030-01 | 2562.06 | 619.63 | 1942.42 | 223378.67 |
| 58 | 2030-02 | 2556.71 | 614.29 | 1942.42 | 221436.25 |
| 59 | 2030-03 | 2551.37 | 608.95 | 1942.42 | 219493.83 |
| 60 | 2030-04 | 2546.03 | 603.61 | 1942.42 | 217551.40 |
| 61 | 2030-05 | 2540.69 | 598.27 | 1942.42 | 215608.98 |
| 62 | 2030-06 | 2535.35 | 592.92 | 1942.42 | 213666.56 |
| 63 | 2030-07 | 2530.01 | 587.58 | 1942.42 | 211724.13 |
| 64 | 2030-08 | 2524.66 | 582.24 | 1942.42 | 209781.71 |
| 65 | 2030-09 | 2519.32 | 576.90 | 1942.42 | 207839.29 |
| 66 | 2030-10 | 2513.98 | 571.56 | 1942.42 | 205896.87 |
| 67 | 2030-11 | 2508.64 | 566.22 | 1942.42 | 203954.44 |
| 68 | 2030-12 | 2503.30 | 560.87 | 1942.42 | 202012.02 |
| 69 | 2031-01 | 2497.96 | 555.53 | 1942.42 | 200069.60 |
| 70 | 2031-02 | 2492.61 | 550.19 | 1942.42 | 198127.17 |
| 71 | 2031-03 | 2487.27 | 544.85 | 1942.42 | 196184.75 |
| 72 | 2031-04 | 2481.93 | 539.51 | 1942.42 | 194242.33 |
| 73 | 2031-05 | 2476.59 | 534.17 | 1942.42 | 192299.90 |
| 74 | 2031-06 | 2471.25 | 528.82 | 1942.42 | 190357.48 |
| 75 | 2031-07 | 2465.91 | 523.48 | 1942.42 | 188415.06 |
| 76 | 2031-08 | 2460.56 | 518.14 | 1942.42 | 186472.63 |
| 77 | 2031-09 | 2455.22 | 512.80 | 1942.42 | 184530.21 |
| 78 | 2031-10 | 2449.88 | 507.46 | 1942.42 | 182587.79 |
| 79 | 2031-11 | 2444.54 | 502.12 | 1942.42 | 180645.36 |
| 80 | 2031-12 | 2439.20 | 496.77 | 1942.42 | 178702.94 |
| 81 | 2032-01 | 2433.86 | 491.43 | 1942.42 | 176760.52 |
| 82 | 2032-02 | 2428.51 | 486.09 | 1942.42 | 174818.09 |
| 83 | 2032-03 | 2423.17 | 480.75 | 1942.42 | 172875.67 |
| 84 | 2032-04 | 2417.83 | 475.41 | 1942.42 | 170933.25 |
| 85 | 2032-05 | 2412.49 | 470.07 | 1942.42 | 168990.82 |
| 86 | 2032-06 | 2407.15 | 464.72 | 1942.42 | 167048.40 |
| 87 | 2032-07 | 2401.81 | 459.38 | 1942.42 | 165105.98 |
| 88 | 2032-08 | 2396.46 | 454.04 | 1942.42 | 163163.55 |
| 89 | 2032-09 | 2391.12 | 448.70 | 1942.42 | 161221.13 |
| 90 | 2032-10 | 2385.78 | 443.36 | 1942.42 | 159278.71 |
| 91 | 2032-11 | 2380.44 | 438.02 | 1942.42 | 157336.28 |
| 92 | 2032-12 | 2375.10 | 432.67 | 1942.42 | 155393.86 |
| 93 | 2033-01 | 2369.76 | 427.33 | 1942.42 | 153451.44 |
| 94 | 2033-02 | 2364.41 | 421.99 | 1942.42 | 151509.01 |
| 95 | 2033-03 | 2359.07 | 416.65 | 1942.42 | 149566.59 |
| 96 | 2033-04 | 2353.73 | 411.31 | 1942.42 | 147624.17 |
| 97 | 2033-05 | 2348.39 | 405.97 | 1942.42 | 145681.74 |
| 98 | 2033-06 | 2343.05 | 400.62 | 1942.42 | 143739.32 |
| 99 | 2033-07 | 2337.71 | 395.28 | 1942.42 | 141796.90 |
| 100 | 2033-08 | 2332.36 | 389.94 | 1942.42 | 139854.47 |
| 101 | 2033-09 | 2327.02 | 384.60 | 1942.42 | 137912.05 |
| 102 | 2033-10 | 2321.68 | 379.26 | 1942.42 | 135969.63 |
| 103 | 2033-11 | 2316.34 | 373.92 | 1942.42 | 134027.20 |
| 104 | 2033-12 | 2311.00 | 368.57 | 1942.42 | 132084.78 |
| 105 | 2034-01 | 2305.66 | 363.23 | 1942.42 | 130142.36 |
| 106 | 2034-02 | 2300.31 | 357.89 | 1942.42 | 128199.93 |
| 107 | 2034-03 | 2294.97 | 352.55 | 1942.42 | 126257.51 |
| 108 | 2034-04 | 2289.63 | 347.21 | 1942.42 | 124315.09 |
| 109 | 2034-05 | 2284.29 | 341.87 | 1942.42 | 122372.67 |
| 110 | 2034-06 | 2278.95 | 336.52 | 1942.42 | 120430.24 |
| 111 | 2034-07 | 2273.61 | 331.18 | 1942.42 | 118487.82 |
| 112 | 2034-08 | 2268.26 | 325.84 | 1942.42 | 116545.40 |
| 113 | 2034-09 | 2262.92 | 320.50 | 1942.42 | 114602.97 |
| 114 | 2034-10 | 2257.58 | 315.16 | 1942.42 | 112660.55 |
| 115 | 2034-11 | 2252.24 | 309.82 | 1942.42 | 110718.13 |
| 116 | 2034-12 | 2246.90 | 304.47 | 1942.42 | 108775.70 |
| 117 | 2035-01 | 2241.56 | 299.13 | 1942.42 | 106833.28 |
| 118 | 2035-02 | 2236.21 | 293.79 | 1942.42 | 104890.86 |
| 119 | 2035-03 | 2230.87 | 288.45 | 1942.42 | 102948.43 |
| 120 | 2035-04 | 2225.53 | 283.11 | 1942.42 | 101006.01 |
| 121 | 2035-05 | 2220.19 | 277.77 | 1942.42 | 99063.59 |
| 122 | 2035-06 | 2214.85 | 272.42 | 1942.42 | 97121.16 |
| 123 | 2035-07 | 2209.51 | 267.08 | 1942.42 | 95178.74 |
| 124 | 2035-08 | 2204.16 | 261.74 | 1942.42 | 93236.32 |
| 125 | 2035-09 | 2198.82 | 256.40 | 1942.42 | 91293.89 |
| 126 | 2035-10 | 2193.48 | 251.06 | 1942.42 | 89351.47 |
| 127 | 2035-11 | 2188.14 | 245.72 | 1942.42 | 87409.05 |
| 128 | 2035-12 | 2182.80 | 240.37 | 1942.42 | 85466.62 |
| 129 | 2036-01 | 2177.46 | 235.03 | 1942.42 | 83524.20 |
| 130 | 2036-02 | 2172.11 | 229.69 | 1942.42 | 81581.78 |
| 131 | 2036-03 | 2166.77 | 224.35 | 1942.42 | 79639.35 |
| 132 | 2036-04 | 2161.43 | 219.01 | 1942.42 | 77696.93 |
| 133 | 2036-05 | 2156.09 | 213.67 | 1942.42 | 75754.51 |
| 134 | 2036-06 | 2150.75 | 208.32 | 1942.42 | 73812.08 |
| 135 | 2036-07 | 2145.41 | 202.98 | 1942.42 | 71869.66 |
| 136 | 2036-08 | 2140.06 | 197.64 | 1942.42 | 69927.24 |
| 137 | 2036-09 | 2134.72 | 192.30 | 1942.42 | 67984.81 |
| 138 | 2036-10 | 2129.38 | 186.96 | 1942.42 | 66042.39 |
| 139 | 2036-11 | 2124.04 | 181.62 | 1942.42 | 64099.97 |
| 140 | 2036-12 | 2118.70 | 176.27 | 1942.42 | 62157.54 |
| 141 | 2037-01 | 2113.36 | 170.93 | 1942.42 | 60215.12 |
| 142 | 2037-02 | 2108.01 | 165.59 | 1942.42 | 58272.70 |
| 143 | 2037-03 | 2102.67 | 160.25 | 1942.42 | 56330.27 |
| 144 | 2037-04 | 2097.33 | 154.91 | 1942.42 | 54387.85 |
| 145 | 2037-05 | 2091.99 | 149.57 | 1942.42 | 52445.43 |
| 146 | 2037-06 | 2086.65 | 144.22 | 1942.42 | 50503.00 |
| 147 | 2037-07 | 2081.31 | 138.88 | 1942.42 | 48560.58 |
| 148 | 2037-08 | 2075.96 | 133.54 | 1942.42 | 46618.16 |
| 149 | 2037-09 | 2070.62 | 128.20 | 1942.42 | 44675.73 |
| 150 | 2037-10 | 2065.28 | 122.86 | 1942.42 | 42733.31 |
| 151 | 2037-11 | 2059.94 | 117.52 | 1942.42 | 40790.89 |
| 152 | 2037-12 | 2054.60 | 112.17 | 1942.42 | 38848.47 |
| 153 | 2038-01 | 2049.26 | 106.83 | 1942.42 | 36906.04 |
| 154 | 2038-02 | 2043.91 | 101.49 | 1942.42 | 34963.62 |
| 155 | 2038-03 | 2038.57 | 96.15 | 1942.42 | 33021.20 |
| 156 | 2038-04 | 2033.23 | 90.81 | 1942.42 | 31078.77 |
| 157 | 2038-05 | 2027.89 | 85.47 | 1942.42 | 29136.35 |
| 158 | 2038-06 | 2022.55 | 80.12 | 1942.42 | 27193.93 |
| 159 | 2038-07 | 2017.21 | 74.78 | 1942.42 | 25251.50 |
| 160 | 2038-08 | 2011.86 | 69.44 | 1942.42 | 23309.08 |
| 161 | 2038-09 | 2006.52 | 64.10 | 1942.42 | 21366.66 |
| 162 | 2038-10 | 2001.18 | 58.76 | 1942.42 | 19424.23 |
| 163 | 2038-11 | 1995.84 | 53.42 | 1942.42 | 17481.81 |
| 164 | 2038-12 | 1990.50 | 48.07 | 1942.42 | 15539.39 |
| 165 | 2039-01 | 1985.16 | 42.73 | 1942.42 | 13596.96 |
| 166 | 2039-02 | 1979.81 | 37.39 | 1942.42 | 11654.54 |
| 167 | 2039-03 | 1974.47 | 32.05 | 1942.42 | 9712.12 |
| 168 | 2039-04 | 1969.13 | 26.71 | 1942.42 | 7769.69 |
| 169 | 2039-05 | 1963.79 | 21.37 | 1942.42 | 5827.27 |
| 170 | 2039-06 | 1958.45 | 16.02 | 1942.42 | 3884.85 |
| 171 | 2039-07 | 1953.11 | 10.68 | 1942.42 | 1942.42 |
| 172 | 2039-08 | 1947.76 | 5.34 | 1942.42 | 0.00 |