贷款35.06万（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：35.06万
还款月数：15年
每月还款：2354.43元
利息总额：7.32万
本息合计：42.38万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 2354.43 | 759.67 | 1594.76 | 349024.24 |
| 2 | 2026-02 | 2354.43 | 756.22 | 1598.21 | 347426.03 |
| 3 | 2026-03 | 2354.43 | 752.76 | 1601.67 | 345824.36 |
| 4 | 2026-04 | 2354.43 | 749.29 | 1605.14 | 344219.21 |
| 5 | 2026-05 | 2354.43 | 745.81 | 1608.62 | 342610.59 |
| 6 | 2026-06 | 2354.43 | 742.32 | 1612.11 | 340998.48 |
| 7 | 2026-07 | 2354.43 | 738.83 | 1615.60 | 339382.88 |
| 8 | 2026-08 | 2354.43 | 735.33 | 1619.10 | 337763.78 |
| 9 | 2026-09 | 2354.43 | 731.82 | 1622.61 | 336141.17 |
| 10 | 2026-10 | 2354.43 | 728.31 | 1626.12 | 334515.05 |
| 11 | 2026-11 | 2354.43 | 724.78 | 1629.65 | 332885.40 |
| 12 | 2026-12 | 2354.43 | 721.25 | 1633.18 | 331252.22 |
| 13 | 2027-01 | 2354.43 | 717.71 | 1636.72 | 329615.50 |
| 14 | 2027-02 | 2354.43 | 714.17 | 1640.26 | 327975.24 |
| 15 | 2027-03 | 2354.43 | 710.61 | 1643.82 | 326331.42 |
| 16 | 2027-04 | 2354.43 | 707.05 | 1647.38 | 324684.04 |
| 17 | 2027-05 | 2354.43 | 703.48 | 1650.95 | 323033.10 |
| 18 | 2027-06 | 2354.43 | 699.91 | 1654.53 | 321378.57 |
| 19 | 2027-07 | 2354.43 | 696.32 | 1658.11 | 319720.46 |
| 20 | 2027-08 | 2354.43 | 692.73 | 1661.70 | 318058.76 |
| 21 | 2027-09 | 2354.43 | 689.13 | 1665.30 | 316393.45 |
| 22 | 2027-10 | 2354.43 | 685.52 | 1668.91 | 314724.54 |
| 23 | 2027-11 | 2354.43 | 681.90 | 1672.53 | 313052.01 |
| 24 | 2027-12 | 2354.43 | 678.28 | 1676.15 | 311375.86 |
| 25 | 2028-01 | 2354.43 | 674.65 | 1679.78 | 309696.08 |
| 26 | 2028-02 | 2354.43 | 671.01 | 1683.42 | 308012.66 |
| 27 | 2028-03 | 2354.43 | 667.36 | 1687.07 | 306325.59 |
| 28 | 2028-04 | 2354.43 | 663.71 | 1690.73 | 304634.86 |
| 29 | 2028-05 | 2354.43 | 660.04 | 1694.39 | 302940.47 |
| 30 | 2028-06 | 2354.43 | 656.37 | 1698.06 | 301242.42 |
| 31 | 2028-07 | 2354.43 | 652.69 | 1701.74 | 299540.68 |
| 32 | 2028-08 | 2354.43 | 649.00 | 1705.43 | 297835.25 |
| 33 | 2028-09 | 2354.43 | 645.31 | 1709.12 | 296126.13 |
| 34 | 2028-10 | 2354.43 | 641.61 | 1712.82 | 294413.31 |
| 35 | 2028-11 | 2354.43 | 637.90 | 1716.54 | 292696.77 |
| 36 | 2028-12 | 2354.43 | 634.18 | 1720.25 | 290976.52 |
| 37 | 2029-01 | 2354.43 | 630.45 | 1723.98 | 289252.54 |
| 38 | 2029-02 | 2354.43 | 626.71 | 1727.72 | 287524.82 |
| 39 | 2029-03 | 2354.43 | 622.97 | 1731.46 | 285793.36 |
| 40 | 2029-04 | 2354.43 | 619.22 | 1735.21 | 284058.15 |
| 41 | 2029-05 | 2354.43 | 615.46 | 1738.97 | 282319.18 |
| 42 | 2029-06 | 2354.43 | 611.69 | 1742.74 | 280576.44 |
| 43 | 2029-07 | 2354.43 | 607.92 | 1746.51 | 278829.92 |
| 44 | 2029-08 | 2354.43 | 604.13 | 1750.30 | 277079.62 |
| 45 | 2029-09 | 2354.43 | 600.34 | 1754.09 | 275325.53 |
| 46 | 2029-10 | 2354.43 | 596.54 | 1757.89 | 273567.64 |
| 47 | 2029-11 | 2354.43 | 592.73 | 1761.70 | 271805.94 |
| 48 | 2029-12 | 2354.43 | 588.91 | 1765.52 | 270040.42 |
| 49 | 2030-01 | 2354.43 | 585.09 | 1769.34 | 268271.08 |
| 50 | 2030-02 | 2354.43 | 581.25 | 1773.18 | 266497.90 |
| 51 | 2030-03 | 2354.43 | 577.41 | 1777.02 | 264720.88 |
| 52 | 2030-04 | 2354.43 | 573.56 | 1780.87 | 262940.01 |
| 53 | 2030-05 | 2354.43 | 569.70 | 1784.73 | 261155.29 |
| 54 | 2030-06 | 2354.43 | 565.84 | 1788.59 | 259366.69 |
| 55 | 2030-07 | 2354.43 | 561.96 | 1792.47 | 257574.22 |
| 56 | 2030-08 | 2354.43 | 558.08 | 1796.35 | 255777.87 |
| 57 | 2030-09 | 2354.43 | 554.19 | 1800.25 | 253977.62 |
| 58 | 2030-10 | 2354.43 | 550.28 | 1804.15 | 252173.48 |
| 59 | 2030-11 | 2354.43 | 546.38 | 1808.05 | 250365.42 |
| 60 | 2030-12 | 2354.43 | 542.46 | 1811.97 | 248553.45 |
| 61 | 2031-01 | 2354.43 | 538.53 | 1815.90 | 246737.55 |
| 62 | 2031-02 | 2354.43 | 534.60 | 1819.83 | 244917.72 |
| 63 | 2031-03 | 2354.43 | 530.66 | 1823.78 | 243093.95 |
| 64 | 2031-04 | 2354.43 | 526.70 | 1827.73 | 241266.22 |
| 65 | 2031-05 | 2354.43 | 522.74 | 1831.69 | 239434.53 |
| 66 | 2031-06 | 2354.43 | 518.77 | 1835.66 | 237598.88 |
| 67 | 2031-07 | 2354.43 | 514.80 | 1839.63 | 235759.24 |
| 68 | 2031-08 | 2354.43 | 510.81 | 1843.62 | 233915.62 |
| 69 | 2031-09 | 2354.43 | 506.82 | 1847.61 | 232068.01 |
| 70 | 2031-10 | 2354.43 | 502.81 | 1851.62 | 230216.39 |
| 71 | 2031-11 | 2354.43 | 498.80 | 1855.63 | 228360.77 |
| 72 | 2031-12 | 2354.43 | 494.78 | 1859.65 | 226501.12 |
| 73 | 2032-01 | 2354.43 | 490.75 | 1863.68 | 224637.44 |
| 74 | 2032-02 | 2354.43 | 486.71 | 1867.72 | 222769.72 |
| 75 | 2032-03 | 2354.43 | 482.67 | 1871.76 | 220897.96 |
| 76 | 2032-04 | 2354.43 | 478.61 | 1875.82 | 219022.14 |
| 77 | 2032-05 | 2354.43 | 474.55 | 1879.88 | 217142.26 |
| 78 | 2032-06 | 2354.43 | 470.47 | 1883.96 | 215258.30 |
| 79 | 2032-07 | 2354.43 | 466.39 | 1888.04 | 213370.27 |
| 80 | 2032-08 | 2354.43 | 462.30 | 1892.13 | 211478.14 |
| 81 | 2032-09 | 2354.43 | 458.20 | 1896.23 | 209581.91 |
| 82 | 2032-10 | 2354.43 | 454.09 | 1900.34 | 207681.57 |
| 83 | 2032-11 | 2354.43 | 449.98 | 1904.45 | 205777.12 |
| 84 | 2032-12 | 2354.43 | 445.85 | 1908.58 | 203868.54 |
| 85 | 2033-01 | 2354.43 | 441.72 | 1912.72 | 201955.82 |
| 86 | 2033-02 | 2354.43 | 437.57 | 1916.86 | 200038.96 |
| 87 | 2033-03 | 2354.43 | 433.42 | 1921.01 | 198117.95 |
| 88 | 2033-04 | 2354.43 | 429.26 | 1925.18 | 196192.78 |
| 89 | 2033-05 | 2354.43 | 425.08 | 1929.35 | 194263.43 |
| 90 | 2033-06 | 2354.43 | 420.90 | 1933.53 | 192329.90 |
| 91 | 2033-07 | 2354.43 | 416.71 | 1937.72 | 190392.19 |
| 92 | 2033-08 | 2354.43 | 412.52 | 1941.91 | 188450.27 |
| 93 | 2033-09 | 2354.43 | 408.31 | 1946.12 | 186504.15 |
| 94 | 2033-10 | 2354.43 | 404.09 | 1950.34 | 184553.81 |
| 95 | 2033-11 | 2354.43 | 399.87 | 1954.56 | 182599.25 |
| 96 | 2033-12 | 2354.43 | 395.63 | 1958.80 | 180640.45 |
| 97 | 2034-01 | 2354.43 | 391.39 | 1963.04 | 178677.41 |
| 98 | 2034-02 | 2354.43 | 387.13 | 1967.30 | 176710.11 |
| 99 | 2034-03 | 2354.43 | 382.87 | 1971.56 | 174738.55 |
| 100 | 2034-04 | 2354.43 | 378.60 | 1975.83 | 172762.72 |
| 101 | 2034-05 | 2354.43 | 374.32 | 1980.11 | 170782.61 |
| 102 | 2034-06 | 2354.43 | 370.03 | 1984.40 | 168798.21 |
| 103 | 2034-07 | 2354.43 | 365.73 | 1988.70 | 166809.51 |
| 104 | 2034-08 | 2354.43 | 361.42 | 1993.01 | 164816.50 |
| 105 | 2034-09 | 2354.43 | 357.10 | 1997.33 | 162819.17 |
| 106 | 2034-10 | 2354.43 | 352.77 | 2001.66 | 160817.51 |
| 107 | 2034-11 | 2354.43 | 348.44 | 2005.99 | 158811.52 |
| 108 | 2034-12 | 2354.43 | 344.09 | 2010.34 | 156801.18 |
| 109 | 2035-01 | 2354.43 | 339.74 | 2014.69 | 154786.49 |
| 110 | 2035-02 | 2354.43 | 335.37 | 2019.06 | 152767.43 |
| 111 | 2035-03 | 2354.43 | 331.00 | 2023.43 | 150743.99 |
| 112 | 2035-04 | 2354.43 | 326.61 | 2027.82 | 148716.18 |
| 113 | 2035-05 | 2354.43 | 322.22 | 2032.21 | 146683.96 |
| 114 | 2035-06 | 2354.43 | 317.82 | 2036.62 | 144647.35 |
| 115 | 2035-07 | 2354.43 | 313.40 | 2041.03 | 142606.32 |
| 116 | 2035-08 | 2354.43 | 308.98 | 2045.45 | 140560.87 |
| 117 | 2035-09 | 2354.43 | 304.55 | 2049.88 | 138510.99 |
| 118 | 2035-10 | 2354.43 | 300.11 | 2054.32 | 136456.66 |
| 119 | 2035-11 | 2354.43 | 295.66 | 2058.77 | 134397.89 |
| 120 | 2035-12 | 2354.43 | 291.20 | 2063.24 | 132334.65 |
| 121 | 2036-01 | 2354.43 | 286.73 | 2067.71 | 130266.95 |
| 122 | 2036-02 | 2354.43 | 282.25 | 2072.19 | 128194.76 |
| 123 | 2036-03 | 2354.43 | 277.76 | 2076.68 | 126118.09 |
| 124 | 2036-04 | 2354.43 | 273.26 | 2081.17 | 124036.91 |
| 125 | 2036-05 | 2354.43 | 268.75 | 2085.68 | 121951.23 |
| 126 | 2036-06 | 2354.43 | 264.23 | 2090.20 | 119861.03 |
| 127 | 2036-07 | 2354.43 | 259.70 | 2094.73 | 117766.29 |
| 128 | 2036-08 | 2354.43 | 255.16 | 2099.27 | 115667.02 |
| 129 | 2036-09 | 2354.43 | 250.61 | 2103.82 | 113563.21 |
| 130 | 2036-10 | 2354.43 | 246.05 | 2108.38 | 111454.83 |
| 131 | 2036-11 | 2354.43 | 241.49 | 2112.95 | 109341.88 |
| 132 | 2036-12 | 2354.43 | 236.91 | 2117.52 | 107224.36 |
| 133 | 2037-01 | 2354.43 | 232.32 | 2122.11 | 105102.25 |
| 134 | 2037-02 | 2354.43 | 227.72 | 2126.71 | 102975.54 |
| 135 | 2037-03 | 2354.43 | 223.11 | 2131.32 | 100844.22 |
| 136 | 2037-04 | 2354.43 | 218.50 | 2135.93 | 98708.29 |
| 137 | 2037-05 | 2354.43 | 213.87 | 2140.56 | 96567.73 |
| 138 | 2037-06 | 2354.43 | 209.23 | 2145.20 | 94422.53 |
| 139 | 2037-07 | 2354.43 | 204.58 | 2149.85 | 92272.68 |
| 140 | 2037-08 | 2354.43 | 199.92 | 2154.51 | 90118.17 |
| 141 | 2037-09 | 2354.43 | 195.26 | 2159.17 | 87959.00 |
| 142 | 2037-10 | 2354.43 | 190.58 | 2163.85 | 85795.14 |
| 143 | 2037-11 | 2354.43 | 185.89 | 2168.54 | 83626.60 |
| 144 | 2037-12 | 2354.43 | 181.19 | 2173.24 | 81453.36 |
| 145 | 2038-01 | 2354.43 | 176.48 | 2177.95 | 79275.41 |
| 146 | 2038-02 | 2354.43 | 171.76 | 2182.67 | 77092.75 |
| 147 | 2038-03 | 2354.43 | 167.03 | 2187.40 | 74905.35 |
| 148 | 2038-04 | 2354.43 | 162.29 | 2192.14 | 72713.22 |
| 149 | 2038-05 | 2354.43 | 157.55 | 2196.89 | 70516.33 |
| 150 | 2038-06 | 2354.43 | 152.79 | 2201.65 | 68314.68 |
| 151 | 2038-07 | 2354.43 | 148.02 | 2206.42 | 66108.27 |
| 152 | 2038-08 | 2354.43 | 143.23 | 2211.20 | 63897.07 |
| 153 | 2038-09 | 2354.43 | 138.44 | 2215.99 | 61681.09 |
| 154 | 2038-10 | 2354.43 | 133.64 | 2220.79 | 59460.30 |
| 155 | 2038-11 | 2354.43 | 128.83 | 2225.60 | 57234.70 |
| 156 | 2038-12 | 2354.43 | 124.01 | 2230.42 | 55004.28 |
| 157 | 2039-01 | 2354.43 | 119.18 | 2235.25 | 52769.02 |
| 158 | 2039-02 | 2354.43 | 114.33 | 2240.10 | 50528.92 |
| 159 | 2039-03 | 2354.43 | 109.48 | 2244.95 | 48283.97 |
| 160 | 2039-04 | 2354.43 | 104.62 | 2249.82 | 46034.16 |
| 161 | 2039-05 | 2354.43 | 99.74 | 2254.69 | 43779.47 |
| 162 | 2039-06 | 2354.43 | 94.86 | 2259.58 | 41519.89 |
| 163 | 2039-07 | 2354.43 | 89.96 | 2264.47 | 39255.42 |
| 164 | 2039-08 | 2354.43 | 85.05 | 2269.38 | 36986.04 |
| 165 | 2039-09 | 2354.43 | 80.14 | 2274.29 | 34711.75 |
| 166 | 2039-10 | 2354.43 | 75.21 | 2279.22 | 32432.53 |
| 167 | 2039-11 | 2354.43 | 70.27 | 2284.16 | 30148.37 |
| 168 | 2039-12 | 2354.43 | 65.32 | 2289.11 | 27859.26 |
| 169 | 2040-01 | 2354.43 | 60.36 | 2294.07 | 25565.19 |
| 170 | 2040-02 | 2354.43 | 55.39 | 2299.04 | 23266.15 |
| 171 | 2040-03 | 2354.43 | 50.41 | 2304.02 | 20962.13 |
| 172 | 2040-04 | 2354.43 | 45.42 | 2309.01 | 18653.12 |
| 173 | 2040-05 | 2354.43 | 40.42 | 2314.02 | 16339.10 |
| 174 | 2040-06 | 2354.43 | 35.40 | 2319.03 | 14020.07 |
| 175 | 2040-07 | 2354.43 | 30.38 | 2324.05 | 11696.02 |
| 176 | 2040-08 | 2354.43 | 25.34 | 2329.09 | 9366.93 |
| 177 | 2040-09 | 2354.43 | 20.30 | 2334.14 | 7032.79 |
| 178 | 2040-10 | 2354.43 | 15.24 | 2339.19 | 4693.60 |
| 179 | 2040-11 | 2354.43 | 10.17 | 2344.26 | 2349.34 |
| 180 | 2040-12 | 2354.43 | 5.09 | 2349.34 | 0.00 |
等额本金还款方式：
贷款总额：35.06万
还款月数：15年
首月还款：2707.56元
每月递减：4.22元
利息总额：6.88万
本息合计：41.94万
节省利息：4427.96元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 2707.56 | 759.67 | 1947.88 | 348671.12 |
| 2 | 2026-02 | 2703.34 | 755.45 | 1947.88 | 346723.23 |
| 3 | 2026-03 | 2699.12 | 751.23 | 1947.88 | 344775.35 |
| 4 | 2026-04 | 2694.90 | 747.01 | 1947.88 | 342827.47 |
| 5 | 2026-05 | 2690.68 | 742.79 | 1947.88 | 340879.58 |
| 6 | 2026-06 | 2686.46 | 738.57 | 1947.88 | 338931.70 |
| 7 | 2026-07 | 2682.24 | 734.35 | 1947.88 | 336983.82 |
| 8 | 2026-08 | 2678.01 | 730.13 | 1947.88 | 335035.93 |
| 9 | 2026-09 | 2673.79 | 725.91 | 1947.88 | 333088.05 |
| 10 | 2026-10 | 2669.57 | 721.69 | 1947.88 | 331140.17 |
| 11 | 2026-11 | 2665.35 | 717.47 | 1947.88 | 329192.28 |
| 12 | 2026-12 | 2661.13 | 713.25 | 1947.88 | 327244.40 |
| 13 | 2027-01 | 2656.91 | 709.03 | 1947.88 | 325296.52 |
| 14 | 2027-02 | 2652.69 | 704.81 | 1947.88 | 323348.63 |
| 15 | 2027-03 | 2648.47 | 700.59 | 1947.88 | 321400.75 |
| 16 | 2027-04 | 2644.25 | 696.37 | 1947.88 | 319452.87 |
| 17 | 2027-05 | 2640.03 | 692.15 | 1947.88 | 317504.98 |
| 18 | 2027-06 | 2635.81 | 687.93 | 1947.88 | 315557.10 |
| 19 | 2027-07 | 2631.59 | 683.71 | 1947.88 | 313609.22 |
| 20 | 2027-08 | 2627.37 | 679.49 | 1947.88 | 311661.33 |
| 21 | 2027-09 | 2623.15 | 675.27 | 1947.88 | 309713.45 |
| 22 | 2027-10 | 2618.93 | 671.05 | 1947.88 | 307765.57 |
| 23 | 2027-11 | 2614.71 | 666.83 | 1947.88 | 305817.68 |
| 24 | 2027-12 | 2610.49 | 662.60 | 1947.88 | 303869.80 |
| 25 | 2028-01 | 2606.27 | 658.38 | 1947.88 | 301921.92 |
| 26 | 2028-02 | 2602.05 | 654.16 | 1947.88 | 299974.03 |
| 27 | 2028-03 | 2597.83 | 649.94 | 1947.88 | 298026.15 |
| 28 | 2028-04 | 2593.61 | 645.72 | 1947.88 | 296078.27 |
| 29 | 2028-05 | 2589.39 | 641.50 | 1947.88 | 294130.38 |
| 30 | 2028-06 | 2585.17 | 637.28 | 1947.88 | 292182.50 |
| 31 | 2028-07 | 2580.95 | 633.06 | 1947.88 | 290234.62 |
| 32 | 2028-08 | 2576.73 | 628.84 | 1947.88 | 288286.73 |
| 33 | 2028-09 | 2572.50 | 624.62 | 1947.88 | 286338.85 |
| 34 | 2028-10 | 2568.28 | 620.40 | 1947.88 | 284390.97 |
| 35 | 2028-11 | 2564.06 | 616.18 | 1947.88 | 282443.08 |
| 36 | 2028-12 | 2559.84 | 611.96 | 1947.88 | 280495.20 |
| 37 | 2029-01 | 2555.62 | 607.74 | 1947.88 | 278547.32 |
| 38 | 2029-02 | 2551.40 | 603.52 | 1947.88 | 276599.43 |
| 39 | 2029-03 | 2547.18 | 599.30 | 1947.88 | 274651.55 |
| 40 | 2029-04 | 2542.96 | 595.08 | 1947.88 | 272703.67 |
| 41 | 2029-05 | 2538.74 | 590.86 | 1947.88 | 270755.78 |
| 42 | 2029-06 | 2534.52 | 586.64 | 1947.88 | 268807.90 |
| 43 | 2029-07 | 2530.30 | 582.42 | 1947.88 | 266860.02 |
| 44 | 2029-08 | 2526.08 | 578.20 | 1947.88 | 264912.13 |
| 45 | 2029-09 | 2521.86 | 573.98 | 1947.88 | 262964.25 |
| 46 | 2029-10 | 2517.64 | 569.76 | 1947.88 | 261016.37 |
| 47 | 2029-11 | 2513.42 | 565.54 | 1947.88 | 259068.48 |
| 48 | 2029-12 | 2509.20 | 561.32 | 1947.88 | 257120.60 |
| 49 | 2030-01 | 2504.98 | 557.09 | 1947.88 | 255172.72 |
| 50 | 2030-02 | 2500.76 | 552.87 | 1947.88 | 253224.83 |
| 51 | 2030-03 | 2496.54 | 548.65 | 1947.88 | 251276.95 |
| 52 | 2030-04 | 2492.32 | 544.43 | 1947.88 | 249329.07 |
| 53 | 2030-05 | 2488.10 | 540.21 | 1947.88 | 247381.18 |
| 54 | 2030-06 | 2483.88 | 535.99 | 1947.88 | 245433.30 |
| 55 | 2030-07 | 2479.66 | 531.77 | 1947.88 | 243485.42 |
| 56 | 2030-08 | 2475.44 | 527.55 | 1947.88 | 241537.53 |
| 57 | 2030-09 | 2471.21 | 523.33 | 1947.88 | 239589.65 |
| 58 | 2030-10 | 2466.99 | 519.11 | 1947.88 | 237641.77 |
| 59 | 2030-11 | 2462.77 | 514.89 | 1947.88 | 235693.88 |
| 60 | 2030-12 | 2458.55 | 510.67 | 1947.88 | 233746.00 |
| 61 | 2031-01 | 2454.33 | 506.45 | 1947.88 | 231798.12 |
| 62 | 2031-02 | 2450.11 | 502.23 | 1947.88 | 229850.23 |
| 63 | 2031-03 | 2445.89 | 498.01 | 1947.88 | 227902.35 |
| 64 | 2031-04 | 2441.67 | 493.79 | 1947.88 | 225954.47 |
| 65 | 2031-05 | 2437.45 | 489.57 | 1947.88 | 224006.58 |
| 66 | 2031-06 | 2433.23 | 485.35 | 1947.88 | 222058.70 |
| 67 | 2031-07 | 2429.01 | 481.13 | 1947.88 | 220110.82 |
| 68 | 2031-08 | 2424.79 | 476.91 | 1947.88 | 218162.93 |
| 69 | 2031-09 | 2420.57 | 472.69 | 1947.88 | 216215.05 |
| 70 | 2031-10 | 2416.35 | 468.47 | 1947.88 | 214267.17 |
| 71 | 2031-11 | 2412.13 | 464.25 | 1947.88 | 212319.28 |
| 72 | 2031-12 | 2407.91 | 460.03 | 1947.88 | 210371.40 |
| 73 | 2032-01 | 2403.69 | 455.80 | 1947.88 | 208423.52 |
| 74 | 2032-02 | 2399.47 | 451.58 | 1947.88 | 206475.63 |
| 75 | 2032-03 | 2395.25 | 447.36 | 1947.88 | 204527.75 |
| 76 | 2032-04 | 2391.03 | 443.14 | 1947.88 | 202579.87 |
| 77 | 2032-05 | 2386.81 | 438.92 | 1947.88 | 200631.98 |
| 78 | 2032-06 | 2382.59 | 434.70 | 1947.88 | 198684.10 |
| 79 | 2032-07 | 2378.37 | 430.48 | 1947.88 | 196736.22 |
| 80 | 2032-08 | 2374.15 | 426.26 | 1947.88 | 194788.33 |
| 81 | 2032-09 | 2369.92 | 422.04 | 1947.88 | 192840.45 |
| 82 | 2032-10 | 2365.70 | 417.82 | 1947.88 | 190892.57 |
| 83 | 2032-11 | 2361.48 | 413.60 | 1947.88 | 188944.68 |
| 84 | 2032-12 | 2357.26 | 409.38 | 1947.88 | 186996.80 |
| 85 | 2033-01 | 2353.04 | 405.16 | 1947.88 | 185048.92 |
| 86 | 2033-02 | 2348.82 | 400.94 | 1947.88 | 183101.03 |
| 87 | 2033-03 | 2344.60 | 396.72 | 1947.88 | 181153.15 |
| 88 | 2033-04 | 2340.38 | 392.50 | 1947.88 | 179205.27 |
| 89 | 2033-05 | 2336.16 | 388.28 | 1947.88 | 177257.38 |
| 90 | 2033-06 | 2331.94 | 384.06 | 1947.88 | 175309.50 |
| 91 | 2033-07 | 2327.72 | 379.84 | 1947.88 | 173361.62 |
| 92 | 2033-08 | 2323.50 | 375.62 | 1947.88 | 171413.73 |
| 93 | 2033-09 | 2319.28 | 371.40 | 1947.88 | 169465.85 |
| 94 | 2033-10 | 2315.06 | 367.18 | 1947.88 | 167517.97 |
| 95 | 2033-11 | 2310.84 | 362.96 | 1947.88 | 165570.08 |
| 96 | 2033-12 | 2306.62 | 358.74 | 1947.88 | 163622.20 |
| 97 | 2034-01 | 2302.40 | 354.51 | 1947.88 | 161674.32 |
| 98 | 2034-02 | 2298.18 | 350.29 | 1947.88 | 159726.43 |
| 99 | 2034-03 | 2293.96 | 346.07 | 1947.88 | 157778.55 |
| 100 | 2034-04 | 2289.74 | 341.85 | 1947.88 | 155830.67 |
| 101 | 2034-05 | 2285.52 | 337.63 | 1947.88 | 153882.78 |
| 102 | 2034-06 | 2281.30 | 333.41 | 1947.88 | 151934.90 |
| 103 | 2034-07 | 2277.08 | 329.19 | 1947.88 | 149987.02 |
| 104 | 2034-08 | 2272.86 | 324.97 | 1947.88 | 148039.13 |
| 105 | 2034-09 | 2268.63 | 320.75 | 1947.88 | 146091.25 |
| 106 | 2034-10 | 2264.41 | 316.53 | 1947.88 | 144143.37 |
| 107 | 2034-11 | 2260.19 | 312.31 | 1947.88 | 142195.48 |
| 108 | 2034-12 | 2255.97 | 308.09 | 1947.88 | 140247.60 |
| 109 | 2035-01 | 2251.75 | 303.87 | 1947.88 | 138299.72 |
| 110 | 2035-02 | 2247.53 | 299.65 | 1947.88 | 136351.83 |
| 111 | 2035-03 | 2243.31 | 295.43 | 1947.88 | 134403.95 |
| 112 | 2035-04 | 2239.09 | 291.21 | 1947.88 | 132456.07 |
| 113 | 2035-05 | 2234.87 | 286.99 | 1947.88 | 130508.18 |
| 114 | 2035-06 | 2230.65 | 282.77 | 1947.88 | 128560.30 |
| 115 | 2035-07 | 2226.43 | 278.55 | 1947.88 | 126612.42 |
| 116 | 2035-08 | 2222.21 | 274.33 | 1947.88 | 124664.53 |
| 117 | 2035-09 | 2217.99 | 270.11 | 1947.88 | 122716.65 |
| 118 | 2035-10 | 2213.77 | 265.89 | 1947.88 | 120768.77 |
| 119 | 2035-11 | 2209.55 | 261.67 | 1947.88 | 118820.88 |
| 120 | 2035-12 | 2205.33 | 257.45 | 1947.88 | 116873.00 |
| 121 | 2036-01 | 2201.11 | 253.22 | 1947.88 | 114925.12 |
| 122 | 2036-02 | 2196.89 | 249.00 | 1947.88 | 112977.23 |
| 123 | 2036-03 | 2192.67 | 244.78 | 1947.88 | 111029.35 |
| 124 | 2036-04 | 2188.45 | 240.56 | 1947.88 | 109081.47 |
| 125 | 2036-05 | 2184.23 | 236.34 | 1947.88 | 107133.58 |
| 126 | 2036-06 | 2180.01 | 232.12 | 1947.88 | 105185.70 |
| 127 | 2036-07 | 2175.79 | 227.90 | 1947.88 | 103237.82 |
| 128 | 2036-08 | 2171.57 | 223.68 | 1947.88 | 101289.93 |
| 129 | 2036-09 | 2167.34 | 219.46 | 1947.88 | 99342.05 |
| 130 | 2036-10 | 2163.12 | 215.24 | 1947.88 | 97394.17 |
| 131 | 2036-11 | 2158.90 | 211.02 | 1947.88 | 95446.28 |
| 132 | 2036-12 | 2154.68 | 206.80 | 1947.88 | 93498.40 |
| 133 | 2037-01 | 2150.46 | 202.58 | 1947.88 | 91550.52 |
| 134 | 2037-02 | 2146.24 | 198.36 | 1947.88 | 89602.63 |
| 135 | 2037-03 | 2142.02 | 194.14 | 1947.88 | 87654.75 |
| 136 | 2037-04 | 2137.80 | 189.92 | 1947.88 | 85706.87 |
| 137 | 2037-05 | 2133.58 | 185.70 | 1947.88 | 83758.98 |
| 138 | 2037-06 | 2129.36 | 181.48 | 1947.88 | 81811.10 |
| 139 | 2037-07 | 2125.14 | 177.26 | 1947.88 | 79863.22 |
| 140 | 2037-08 | 2120.92 | 173.04 | 1947.88 | 77915.33 |
| 141 | 2037-09 | 2116.70 | 168.82 | 1947.88 | 75967.45 |
| 142 | 2037-10 | 2112.48 | 164.60 | 1947.88 | 74019.57 |
| 143 | 2037-11 | 2108.26 | 160.38 | 1947.88 | 72071.68 |
| 144 | 2037-12 | 2104.04 | 156.16 | 1947.88 | 70123.80 |
| 145 | 2038-01 | 2099.82 | 151.93 | 1947.88 | 68175.92 |
| 146 | 2038-02 | 2095.60 | 147.71 | 1947.88 | 66228.03 |
| 147 | 2038-03 | 2091.38 | 143.49 | 1947.88 | 64280.15 |
| 148 | 2038-04 | 2087.16 | 139.27 | 1947.88 | 62332.27 |
| 149 | 2038-05 | 2082.94 | 135.05 | 1947.88 | 60384.38 |
| 150 | 2038-06 | 2078.72 | 130.83 | 1947.88 | 58436.50 |
| 151 | 2038-07 | 2074.50 | 126.61 | 1947.88 | 56488.62 |
| 152 | 2038-08 | 2070.28 | 122.39 | 1947.88 | 54540.73 |
| 153 | 2038-09 | 2066.05 | 118.17 | 1947.88 | 52592.85 |
| 154 | 2038-10 | 2061.83 | 113.95 | 1947.88 | 50644.97 |
| 155 | 2038-11 | 2057.61 | 109.73 | 1947.88 | 48697.08 |
| 156 | 2038-12 | 2053.39 | 105.51 | 1947.88 | 46749.20 |
| 157 | 2039-01 | 2049.17 | 101.29 | 1947.88 | 44801.32 |
| 158 | 2039-02 | 2044.95 | 97.07 | 1947.88 | 42853.43 |
| 159 | 2039-03 | 2040.73 | 92.85 | 1947.88 | 40905.55 |
| 160 | 2039-04 | 2036.51 | 88.63 | 1947.88 | 38957.67 |
| 161 | 2039-05 | 2032.29 | 84.41 | 1947.88 | 37009.78 |
| 162 | 2039-06 | 2028.07 | 80.19 | 1947.88 | 35061.90 |
| 163 | 2039-07 | 2023.85 | 75.97 | 1947.88 | 33114.02 |
| 164 | 2039-08 | 2019.63 | 71.75 | 1947.88 | 31166.13 |
| 165 | 2039-09 | 2015.41 | 67.53 | 1947.88 | 29218.25 |
| 166 | 2039-10 | 2011.19 | 63.31 | 1947.88 | 27270.37 |
| 167 | 2039-11 | 2006.97 | 59.09 | 1947.88 | 25322.48 |
| 168 | 2039-12 | 2002.75 | 54.87 | 1947.88 | 23374.60 |
| 169 | 2040-01 | 1998.53 | 50.64 | 1947.88 | 21426.72 |
| 170 | 2040-02 | 1994.31 | 46.42 | 1947.88 | 19478.83 |
| 171 | 2040-03 | 1990.09 | 42.20 | 1947.88 | 17530.95 |
| 172 | 2040-04 | 1985.87 | 37.98 | 1947.88 | 15583.07 |
| 173 | 2040-05 | 1981.65 | 33.76 | 1947.88 | 13635.18 |
| 174 | 2040-06 | 1977.43 | 29.54 | 1947.88 | 11687.30 |
| 175 | 2040-07 | 1973.21 | 25.32 | 1947.88 | 9739.42 |
| 176 | 2040-08 | 1968.99 | 21.10 | 1947.88 | 7791.53 |
| 177 | 2040-09 | 1964.76 | 16.88 | 1947.88 | 5843.65 |
| 178 | 2040-10 | 1960.54 | 12.66 | 1947.88 | 3895.77 |
| 179 | 2040-11 | 1956.32 | 8.44 | 1947.88 | 1947.88 |
| 180 | 2040-12 | 1952.10 | 4.22 | 1947.88 | 0.00 |