贷款47.31万（公积金贷款）房贷，还款14年1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：47.31万
还款月数：14年1个月
每月还款：3401.82元
利息总额：10.18万
本息合计：57.49万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 3401.82 | 1123.56 | 2278.26 | 470799.74 |
| 2 | 2024-07 | 3401.82 | 1118.15 | 2283.67 | 468516.08 |
| 3 | 2024-08 | 3401.82 | 1112.73 | 2289.09 | 466226.98 |
| 4 | 2024-09 | 3401.82 | 1107.29 | 2294.53 | 463932.46 |
| 5 | 2024-10 | 3401.82 | 1101.84 | 2299.98 | 461632.48 |
| 6 | 2024-11 | 3401.82 | 1096.38 | 2305.44 | 459327.04 |
| 7 | 2024-12 | 3401.82 | 1090.90 | 2310.92 | 457016.12 |
| 8 | 2025-01 | 3401.82 | 1085.41 | 2316.40 | 454699.72 |
| 9 | 2025-02 | 3401.82 | 1079.91 | 2321.91 | 452377.81 |
| 10 | 2025-03 | 3401.82 | 1074.40 | 2327.42 | 450050.39 |
| 11 | 2025-04 | 3401.82 | 1068.87 | 2332.95 | 447717.45 |
| 12 | 2025-05 | 3401.82 | 1063.33 | 2338.49 | 445378.96 |
| 13 | 2025-06 | 3401.82 | 1057.78 | 2344.04 | 443034.92 |
| 14 | 2025-07 | 3401.82 | 1052.21 | 2349.61 | 440685.31 |
| 15 | 2025-08 | 3401.82 | 1046.63 | 2355.19 | 438330.12 |
| 16 | 2025-09 | 3401.82 | 1041.03 | 2360.78 | 435969.34 |
| 17 | 2025-10 | 3401.82 | 1035.43 | 2366.39 | 433602.95 |
| 18 | 2025-11 | 3401.82 | 1029.81 | 2372.01 | 431230.94 |
| 19 | 2025-12 | 3401.82 | 1024.17 | 2377.64 | 428853.29 |
| 20 | 2026-01 | 3401.82 | 1018.53 | 2383.29 | 426470.00 |
| 21 | 2026-02 | 3401.82 | 1012.87 | 2388.95 | 424081.05 |
| 22 | 2026-03 | 3401.82 | 1007.19 | 2394.62 | 421686.43 |
| 23 | 2026-04 | 3401.82 | 1001.51 | 2400.31 | 419286.11 |
| 24 | 2026-05 | 3401.82 | 995.80 | 2406.01 | 416880.10 |
| 25 | 2026-06 | 3401.82 | 990.09 | 2411.73 | 414468.37 |
| 26 | 2026-07 | 3401.82 | 984.36 | 2417.45 | 412050.92 |
| 27 | 2026-08 | 3401.82 | 978.62 | 2423.20 | 409627.72 |
| 28 | 2026-09 | 3401.82 | 972.87 | 2428.95 | 407198.77 |
| 29 | 2026-10 | 3401.82 | 967.10 | 2434.72 | 404764.05 |
| 30 | 2026-11 | 3401.82 | 961.31 | 2440.50 | 402323.55 |
| 31 | 2026-12 | 3401.82 | 955.52 | 2446.30 | 399877.25 |
| 32 | 2027-01 | 3401.82 | 949.71 | 2452.11 | 397425.14 |
| 33 | 2027-02 | 3401.82 | 943.88 | 2457.93 | 394967.21 |
| 34 | 2027-03 | 3401.82 | 938.05 | 2463.77 | 392503.44 |
| 35 | 2027-04 | 3401.82 | 932.20 | 2469.62 | 390033.82 |
| 36 | 2027-05 | 3401.82 | 926.33 | 2475.49 | 387558.33 |
| 37 | 2027-06 | 3401.82 | 920.45 | 2481.37 | 385076.97 |
| 38 | 2027-07 | 3401.82 | 914.56 | 2487.26 | 382589.71 |
| 39 | 2027-08 | 3401.82 | 908.65 | 2493.17 | 380096.54 |
| 40 | 2027-09 | 3401.82 | 902.73 | 2499.09 | 377597.45 |
| 41 | 2027-10 | 3401.82 | 896.79 | 2505.02 | 375092.43 |
| 42 | 2027-11 | 3401.82 | 890.84 | 2510.97 | 372581.46 |
| 43 | 2027-12 | 3401.82 | 884.88 | 2516.94 | 370064.52 |
| 44 | 2028-01 | 3401.82 | 878.90 | 2522.91 | 367541.61 |
| 45 | 2028-02 | 3401.82 | 872.91 | 2528.91 | 365012.70 |
| 46 | 2028-03 | 3401.82 | 866.91 | 2534.91 | 362477.79 |
| 47 | 2028-04 | 3401.82 | 860.88 | 2540.93 | 359936.86 |
| 48 | 2028-05 | 3401.82 | 854.85 | 2546.97 | 357389.89 |
| 49 | 2028-06 | 3401.82 | 848.80 | 2553.02 | 354836.87 |
| 50 | 2028-07 | 3401.82 | 842.74 | 2559.08 | 352277.79 |
| 51 | 2028-08 | 3401.82 | 836.66 | 2565.16 | 349712.64 |
| 52 | 2028-09 | 3401.82 | 830.57 | 2571.25 | 347141.39 |
| 53 | 2028-10 | 3401.82 | 824.46 | 2577.36 | 344564.03 |
| 54 | 2028-11 | 3401.82 | 818.34 | 2583.48 | 341980.55 |
| 55 | 2028-12 | 3401.82 | 812.20 | 2589.61 | 339390.94 |
| 56 | 2029-01 | 3401.82 | 806.05 | 2595.76 | 336795.18 |
| 57 | 2029-02 | 3401.82 | 799.89 | 2601.93 | 334193.25 |
| 58 | 2029-03 | 3401.82 | 793.71 | 2608.11 | 331585.14 |
| 59 | 2029-04 | 3401.82 | 787.51 | 2614.30 | 328970.84 |
| 60 | 2029-05 | 3401.82 | 781.31 | 2620.51 | 326350.33 |
| 61 | 2029-06 | 3401.82 | 775.08 | 2626.74 | 323723.59 |
| 62 | 2029-07 | 3401.82 | 768.84 | 2632.97 | 321090.62 |
| 63 | 2029-08 | 3401.82 | 762.59 | 2639.23 | 318451.39 |
| 64 | 2029-09 | 3401.82 | 756.32 | 2645.50 | 315805.90 |
| 65 | 2029-10 | 3401.82 | 750.04 | 2651.78 | 313154.12 |
| 66 | 2029-11 | 3401.82 | 743.74 | 2658.08 | 310496.04 |
| 67 | 2029-12 | 3401.82 | 737.43 | 2664.39 | 307831.65 |
| 68 | 2030-01 | 3401.82 | 731.10 | 2670.72 | 305160.94 |
| 69 | 2030-02 | 3401.82 | 724.76 | 2677.06 | 302483.88 |
| 70 | 2030-03 | 3401.82 | 718.40 | 2683.42 | 299800.46 |
| 71 | 2030-04 | 3401.82 | 712.03 | 2689.79 | 297110.67 |
| 72 | 2030-05 | 3401.82 | 705.64 | 2696.18 | 294414.49 |
| 73 | 2030-06 | 3401.82 | 699.23 | 2702.58 | 291711.90 |
| 74 | 2030-07 | 3401.82 | 692.82 | 2709.00 | 289002.90 |
| 75 | 2030-08 | 3401.82 | 686.38 | 2715.44 | 286287.47 |
| 76 | 2030-09 | 3401.82 | 679.93 | 2721.88 | 283565.58 |
| 77 | 2030-10 | 3401.82 | 673.47 | 2728.35 | 280837.23 |
| 78 | 2030-11 | 3401.82 | 666.99 | 2734.83 | 278102.41 |
| 79 | 2030-12 | 3401.82 | 660.49 | 2741.32 | 275361.08 |
| 80 | 2031-01 | 3401.82 | 653.98 | 2747.83 | 272613.25 |
| 81 | 2031-02 | 3401.82 | 647.46 | 2754.36 | 269858.89 |
| 82 | 2031-03 | 3401.82 | 640.91 | 2760.90 | 267097.98 |
| 83 | 2031-04 | 3401.82 | 634.36 | 2767.46 | 264330.53 |
| 84 | 2031-05 | 3401.82 | 627.78 | 2774.03 | 261556.49 |
| 85 | 2031-06 | 3401.82 | 621.20 | 2780.62 | 258775.87 |
| 86 | 2031-07 | 3401.82 | 614.59 | 2787.22 | 255988.65 |
| 87 | 2031-08 | 3401.82 | 607.97 | 2793.84 | 253194.80 |
| 88 | 2031-09 | 3401.82 | 601.34 | 2800.48 | 250394.33 |
| 89 | 2031-10 | 3401.82 | 594.69 | 2807.13 | 247587.19 |
| 90 | 2031-11 | 3401.82 | 588.02 | 2813.80 | 244773.40 |
| 91 | 2031-12 | 3401.82 | 581.34 | 2820.48 | 241952.92 |
| 92 | 2032-01 | 3401.82 | 574.64 | 2827.18 | 239125.74 |
| 93 | 2032-02 | 3401.82 | 567.92 | 2833.89 | 236291.84 |
| 94 | 2032-03 | 3401.82 | 561.19 | 2840.62 | 233451.22 |
| 95 | 2032-04 | 3401.82 | 554.45 | 2847.37 | 230603.85 |
| 96 | 2032-05 | 3401.82 | 547.68 | 2854.13 | 227749.72 |
| 97 | 2032-06 | 3401.82 | 540.91 | 2860.91 | 224888.81 |
| 98 | 2032-07 | 3401.82 | 534.11 | 2867.71 | 222021.10 |
| 99 | 2032-08 | 3401.82 | 527.30 | 2874.52 | 219146.58 |
| 100 | 2032-09 | 3401.82 | 520.47 | 2881.34 | 216265.24 |
| 101 | 2032-10 | 3401.82 | 513.63 | 2888.19 | 213377.05 |
| 102 | 2032-11 | 3401.82 | 506.77 | 2895.05 | 210482.00 |
| 103 | 2032-12 | 3401.82 | 499.89 | 2901.92 | 207580.08 |
| 104 | 2033-01 | 3401.82 | 493.00 | 2908.81 | 204671.27 |
| 105 | 2033-02 | 3401.82 | 486.09 | 2915.72 | 201755.55 |
| 106 | 2033-03 | 3401.82 | 479.17 | 2922.65 | 198832.90 |
| 107 | 2033-04 | 3401.82 | 472.23 | 2929.59 | 195903.31 |
| 108 | 2033-05 | 3401.82 | 465.27 | 2936.55 | 192966.76 |
| 109 | 2033-06 | 3401.82 | 458.30 | 2943.52 | 190023.24 |
| 110 | 2033-07 | 3401.82 | 451.31 | 2950.51 | 187072.73 |
| 111 | 2033-08 | 3401.82 | 444.30 | 2957.52 | 184115.21 |
| 112 | 2033-09 | 3401.82 | 437.27 | 2964.54 | 181150.67 |
| 113 | 2033-10 | 3401.82 | 430.23 | 2971.58 | 178179.08 |
| 114 | 2033-11 | 3401.82 | 423.18 | 2978.64 | 175200.44 |
| 115 | 2033-12 | 3401.82 | 416.10 | 2985.72 | 172214.72 |
| 116 | 2034-01 | 3401.82 | 409.01 | 2992.81 | 169221.92 |
| 117 | 2034-02 | 3401.82 | 401.90 | 2999.92 | 166222.00 |
| 118 | 2034-03 | 3401.82 | 394.78 | 3007.04 | 163214.96 |
| 119 | 2034-04 | 3401.82 | 387.64 | 3014.18 | 160200.78 |
| 120 | 2034-05 | 3401.82 | 380.48 | 3021.34 | 157179.44 |
| 121 | 2034-06 | 3401.82 | 373.30 | 3028.52 | 154150.92 |
| 122 | 2034-07 | 3401.82 | 366.11 | 3035.71 | 151115.22 |
| 123 | 2034-08 | 3401.82 | 358.90 | 3042.92 | 148072.30 |
| 124 | 2034-09 | 3401.82 | 351.67 | 3050.15 | 145022.15 |
| 125 | 2034-10 | 3401.82 | 344.43 | 3057.39 | 141964.76 |
| 126 | 2034-11 | 3401.82 | 337.17 | 3064.65 | 138900.11 |
| 127 | 2034-12 | 3401.82 | 329.89 | 3071.93 | 135828.18 |
| 128 | 2035-01 | 3401.82 | 322.59 | 3079.23 | 132748.96 |
| 129 | 2035-02 | 3401.82 | 315.28 | 3086.54 | 129662.42 |
| 130 | 2035-03 | 3401.82 | 307.95 | 3093.87 | 126568.55 |
| 131 | 2035-04 | 3401.82 | 300.60 | 3101.22 | 123467.33 |
| 132 | 2035-05 | 3401.82 | 293.23 | 3108.58 | 120358.75 |
| 133 | 2035-06 | 3401.82 | 285.85 | 3115.97 | 117242.79 |
| 134 | 2035-07 | 3401.82 | 278.45 | 3123.37 | 114119.42 |
| 135 | 2035-08 | 3401.82 | 271.03 | 3130.78 | 110988.64 |
| 136 | 2035-09 | 3401.82 | 263.60 | 3138.22 | 107850.42 |
| 137 | 2035-10 | 3401.82 | 256.14 | 3145.67 | 104704.75 |
| 138 | 2035-11 | 3401.82 | 248.67 | 3153.14 | 101551.60 |
| 139 | 2035-12 | 3401.82 | 241.19 | 3160.63 | 98390.97 |
| 140 | 2036-01 | 3401.82 | 233.68 | 3168.14 | 95222.83 |
| 141 | 2036-02 | 3401.82 | 226.15 | 3175.66 | 92047.17 |
| 142 | 2036-03 | 3401.82 | 218.61 | 3183.21 | 88863.96 |
| 143 | 2036-04 | 3401.82 | 211.05 | 3190.77 | 85673.20 |
| 144 | 2036-05 | 3401.82 | 203.47 | 3198.34 | 82474.86 |
| 145 | 2036-06 | 3401.82 | 195.88 | 3205.94 | 79268.92 |
| 146 | 2036-07 | 3401.82 | 188.26 | 3213.55 | 76055.36 |
| 147 | 2036-08 | 3401.82 | 180.63 | 3221.19 | 72834.18 |
| 148 | 2036-09 | 3401.82 | 172.98 | 3228.84 | 69605.34 |
| 149 | 2036-10 | 3401.82 | 165.31 | 3236.50 | 66368.84 |
| 150 | 2036-11 | 3401.82 | 157.63 | 3244.19 | 63124.65 |
| 151 | 2036-12 | 3401.82 | 149.92 | 3251.90 | 59872.75 |
| 152 | 2037-01 | 3401.82 | 142.20 | 3259.62 | 56613.13 |
| 153 | 2037-02 | 3401.82 | 134.46 | 3267.36 | 53345.77 |
| 154 | 2037-03 | 3401.82 | 126.70 | 3275.12 | 50070.65 |
| 155 | 2037-04 | 3401.82 | 118.92 | 3282.90 | 46787.75 |
| 156 | 2037-05 | 3401.82 | 111.12 | 3290.70 | 43497.05 |
| 157 | 2037-06 | 3401.82 | 103.31 | 3298.51 | 40198.54 |
| 158 | 2037-07 | 3401.82 | 95.47 | 3306.35 | 36892.20 |
| 159 | 2037-08 | 3401.82 | 87.62 | 3314.20 | 33578.00 |
| 160 | 2037-09 | 3401.82 | 79.75 | 3322.07 | 30255.93 |
| 161 | 2037-10 | 3401.82 | 71.86 | 3329.96 | 26925.97 |
| 162 | 2037-11 | 3401.82 | 63.95 | 3337.87 | 23588.10 |
| 163 | 2037-12 | 3401.82 | 56.02 | 3345.80 | 20242.31 |
| 164 | 2038-01 | 3401.82 | 48.08 | 3353.74 | 16888.56 |
| 165 | 2038-02 | 3401.82 | 40.11 | 3361.71 | 13526.86 |
| 166 | 2038-03 | 3401.82 | 32.13 | 3369.69 | 10157.17 |
| 167 | 2038-04 | 3401.82 | 24.12 | 3377.69 | 6779.47 |
| 168 | 2038-05 | 3401.82 | 16.10 | 3385.72 | 3393.76 |
| 169 | 2038-06 | 3401.82 | 8.06 | 3393.76 | 0.00 |
等额本金还款方式：
贷款总额：47.31万
还款月数：14年1个月
首月还款：3922.84元
每月递减：6.65元
利息总额：9.55万
本息合计：56.86万
节省利息：6326.47元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 3922.84 | 1123.56 | 2799.28 | 470278.72 |
| 2 | 2024-07 | 3916.19 | 1116.91 | 2799.28 | 467479.44 |
| 3 | 2024-08 | 3909.54 | 1110.26 | 2799.28 | 464680.17 |
| 4 | 2024-09 | 3902.89 | 1103.62 | 2799.28 | 461880.89 |
| 5 | 2024-10 | 3896.25 | 1096.97 | 2799.28 | 459081.61 |
| 6 | 2024-11 | 3889.60 | 1090.32 | 2799.28 | 456282.33 |
| 7 | 2024-12 | 3882.95 | 1083.67 | 2799.28 | 453483.05 |
| 8 | 2025-01 | 3876.30 | 1077.02 | 2799.28 | 450683.78 |
| 9 | 2025-02 | 3869.65 | 1070.37 | 2799.28 | 447884.50 |
| 10 | 2025-03 | 3863.00 | 1063.73 | 2799.28 | 445085.22 |
| 11 | 2025-04 | 3856.36 | 1057.08 | 2799.28 | 442285.94 |
| 12 | 2025-05 | 3849.71 | 1050.43 | 2799.28 | 439486.66 |
| 13 | 2025-06 | 3843.06 | 1043.78 | 2799.28 | 436687.38 |
| 14 | 2025-07 | 3836.41 | 1037.13 | 2799.28 | 433888.11 |
| 15 | 2025-08 | 3829.76 | 1030.48 | 2799.28 | 431088.83 |
| 16 | 2025-09 | 3823.11 | 1023.84 | 2799.28 | 428289.55 |
| 17 | 2025-10 | 3816.47 | 1017.19 | 2799.28 | 425490.27 |
| 18 | 2025-11 | 3809.82 | 1010.54 | 2799.28 | 422690.99 |
| 19 | 2025-12 | 3803.17 | 1003.89 | 2799.28 | 419891.72 |
| 20 | 2026-01 | 3796.52 | 997.24 | 2799.28 | 417092.44 |
| 21 | 2026-02 | 3789.87 | 990.59 | 2799.28 | 414293.16 |
| 22 | 2026-03 | 3783.22 | 983.95 | 2799.28 | 411493.88 |
| 23 | 2026-04 | 3776.58 | 977.30 | 2799.28 | 408694.60 |
| 24 | 2026-05 | 3769.93 | 970.65 | 2799.28 | 405895.33 |
| 25 | 2026-06 | 3763.28 | 964.00 | 2799.28 | 403096.05 |
| 26 | 2026-07 | 3756.63 | 957.35 | 2799.28 | 400296.77 |
| 27 | 2026-08 | 3749.98 | 950.70 | 2799.28 | 397497.49 |
| 28 | 2026-09 | 3743.33 | 944.06 | 2799.28 | 394698.21 |
| 29 | 2026-10 | 3736.69 | 937.41 | 2799.28 | 391898.93 |
| 30 | 2026-11 | 3730.04 | 930.76 | 2799.28 | 389099.66 |
| 31 | 2026-12 | 3723.39 | 924.11 | 2799.28 | 386300.38 |
| 32 | 2027-01 | 3716.74 | 917.46 | 2799.28 | 383501.10 |
| 33 | 2027-02 | 3710.09 | 910.82 | 2799.28 | 380701.82 |
| 34 | 2027-03 | 3703.44 | 904.17 | 2799.28 | 377902.54 |
| 35 | 2027-04 | 3696.80 | 897.52 | 2799.28 | 375103.27 |
| 36 | 2027-05 | 3690.15 | 890.87 | 2799.28 | 372303.99 |
| 37 | 2027-06 | 3683.50 | 884.22 | 2799.28 | 369504.71 |
| 38 | 2027-07 | 3676.85 | 877.57 | 2799.28 | 366705.43 |
| 39 | 2027-08 | 3670.20 | 870.93 | 2799.28 | 363906.15 |
| 40 | 2027-09 | 3663.56 | 864.28 | 2799.28 | 361106.88 |
| 41 | 2027-10 | 3656.91 | 857.63 | 2799.28 | 358307.60 |
| 42 | 2027-11 | 3650.26 | 850.98 | 2799.28 | 355508.32 |
| 43 | 2027-12 | 3643.61 | 844.33 | 2799.28 | 352709.04 |
| 44 | 2028-01 | 3636.96 | 837.68 | 2799.28 | 349909.76 |
| 45 | 2028-02 | 3630.31 | 831.04 | 2799.28 | 347110.49 |
| 46 | 2028-03 | 3623.67 | 824.39 | 2799.28 | 344311.21 |
| 47 | 2028-04 | 3617.02 | 817.74 | 2799.28 | 341511.93 |
| 48 | 2028-05 | 3610.37 | 811.09 | 2799.28 | 338712.65 |
| 49 | 2028-06 | 3603.72 | 804.44 | 2799.28 | 335913.37 |
| 50 | 2028-07 | 3597.07 | 797.79 | 2799.28 | 333114.09 |
| 51 | 2028-08 | 3590.42 | 791.15 | 2799.28 | 330314.82 |
| 52 | 2028-09 | 3583.78 | 784.50 | 2799.28 | 327515.54 |
| 53 | 2028-10 | 3577.13 | 777.85 | 2799.28 | 324716.26 |
| 54 | 2028-11 | 3570.48 | 771.20 | 2799.28 | 321916.98 |
| 55 | 2028-12 | 3563.83 | 764.55 | 2799.28 | 319117.70 |
| 56 | 2029-01 | 3557.18 | 757.90 | 2799.28 | 316318.43 |
| 57 | 2029-02 | 3550.53 | 751.26 | 2799.28 | 313519.15 |
| 58 | 2029-03 | 3543.89 | 744.61 | 2799.28 | 310719.87 |
| 59 | 2029-04 | 3537.24 | 737.96 | 2799.28 | 307920.59 |
| 60 | 2029-05 | 3530.59 | 731.31 | 2799.28 | 305121.31 |
| 61 | 2029-06 | 3523.94 | 724.66 | 2799.28 | 302322.04 |
| 62 | 2029-07 | 3517.29 | 718.01 | 2799.28 | 299522.76 |
| 63 | 2029-08 | 3510.64 | 711.37 | 2799.28 | 296723.48 |
| 64 | 2029-09 | 3504.00 | 704.72 | 2799.28 | 293924.20 |
| 65 | 2029-10 | 3497.35 | 698.07 | 2799.28 | 291124.92 |
| 66 | 2029-11 | 3490.70 | 691.42 | 2799.28 | 288325.64 |
| 67 | 2029-12 | 3484.05 | 684.77 | 2799.28 | 285526.37 |
| 68 | 2030-01 | 3477.40 | 678.13 | 2799.28 | 282727.09 |
| 69 | 2030-02 | 3470.75 | 671.48 | 2799.28 | 279927.81 |
| 70 | 2030-03 | 3464.11 | 664.83 | 2799.28 | 277128.53 |
| 71 | 2030-04 | 3457.46 | 658.18 | 2799.28 | 274329.25 |
| 72 | 2030-05 | 3450.81 | 651.53 | 2799.28 | 271529.98 |
| 73 | 2030-06 | 3444.16 | 644.88 | 2799.28 | 268730.70 |
| 74 | 2030-07 | 3437.51 | 638.24 | 2799.28 | 265931.42 |
| 75 | 2030-08 | 3430.87 | 631.59 | 2799.28 | 263132.14 |
| 76 | 2030-09 | 3424.22 | 624.94 | 2799.28 | 260332.86 |
| 77 | 2030-10 | 3417.57 | 618.29 | 2799.28 | 257533.59 |
| 78 | 2030-11 | 3410.92 | 611.64 | 2799.28 | 254734.31 |
| 79 | 2030-12 | 3404.27 | 604.99 | 2799.28 | 251935.03 |
| 80 | 2031-01 | 3397.62 | 598.35 | 2799.28 | 249135.75 |
| 81 | 2031-02 | 3390.98 | 591.70 | 2799.28 | 246336.47 |
| 82 | 2031-03 | 3384.33 | 585.05 | 2799.28 | 243537.20 |
| 83 | 2031-04 | 3377.68 | 578.40 | 2799.28 | 240737.92 |
| 84 | 2031-05 | 3371.03 | 571.75 | 2799.28 | 237938.64 |
| 85 | 2031-06 | 3364.38 | 565.10 | 2799.28 | 235139.36 |
| 86 | 2031-07 | 3357.73 | 558.46 | 2799.28 | 232340.08 |
| 87 | 2031-08 | 3351.09 | 551.81 | 2799.28 | 229540.80 |
| 88 | 2031-09 | 3344.44 | 545.16 | 2799.28 | 226741.53 |
| 89 | 2031-10 | 3337.79 | 538.51 | 2799.28 | 223942.25 |
| 90 | 2031-11 | 3331.14 | 531.86 | 2799.28 | 221142.97 |
| 91 | 2031-12 | 3324.49 | 525.21 | 2799.28 | 218343.69 |
| 92 | 2032-01 | 3317.84 | 518.57 | 2799.28 | 215544.41 |
| 93 | 2032-02 | 3311.20 | 511.92 | 2799.28 | 212745.14 |
| 94 | 2032-03 | 3304.55 | 505.27 | 2799.28 | 209945.86 |
| 95 | 2032-04 | 3297.90 | 498.62 | 2799.28 | 207146.58 |
| 96 | 2032-05 | 3291.25 | 491.97 | 2799.28 | 204347.30 |
| 97 | 2032-06 | 3284.60 | 485.32 | 2799.28 | 201548.02 |
| 98 | 2032-07 | 3277.95 | 478.68 | 2799.28 | 198748.75 |
| 99 | 2032-08 | 3271.31 | 472.03 | 2799.28 | 195949.47 |
| 100 | 2032-09 | 3264.66 | 465.38 | 2799.28 | 193150.19 |
| 101 | 2032-10 | 3258.01 | 458.73 | 2799.28 | 190350.91 |
| 102 | 2032-11 | 3251.36 | 452.08 | 2799.28 | 187551.63 |
| 103 | 2032-12 | 3244.71 | 445.44 | 2799.28 | 184752.36 |
| 104 | 2033-01 | 3238.06 | 438.79 | 2799.28 | 181953.08 |
| 105 | 2033-02 | 3231.42 | 432.14 | 2799.28 | 179153.80 |
| 106 | 2033-03 | 3224.77 | 425.49 | 2799.28 | 176354.52 |
| 107 | 2033-04 | 3218.12 | 418.84 | 2799.28 | 173555.24 |
| 108 | 2033-05 | 3211.47 | 412.19 | 2799.28 | 170755.96 |
| 109 | 2033-06 | 3204.82 | 405.55 | 2799.28 | 167956.69 |
| 110 | 2033-07 | 3198.18 | 398.90 | 2799.28 | 165157.41 |
| 111 | 2033-08 | 3191.53 | 392.25 | 2799.28 | 162358.13 |
| 112 | 2033-09 | 3184.88 | 385.60 | 2799.28 | 159558.85 |
| 113 | 2033-10 | 3178.23 | 378.95 | 2799.28 | 156759.57 |
| 114 | 2033-11 | 3171.58 | 372.30 | 2799.28 | 153960.30 |
| 115 | 2033-12 | 3164.93 | 365.66 | 2799.28 | 151161.02 |
| 116 | 2034-01 | 3158.29 | 359.01 | 2799.28 | 148361.74 |
| 117 | 2034-02 | 3151.64 | 352.36 | 2799.28 | 145562.46 |
| 118 | 2034-03 | 3144.99 | 345.71 | 2799.28 | 142763.18 |
| 119 | 2034-04 | 3138.34 | 339.06 | 2799.28 | 139963.91 |
| 120 | 2034-05 | 3131.69 | 332.41 | 2799.28 | 137164.63 |
| 121 | 2034-06 | 3125.04 | 325.77 | 2799.28 | 134365.35 |
| 122 | 2034-07 | 3118.40 | 319.12 | 2799.28 | 131566.07 |
| 123 | 2034-08 | 3111.75 | 312.47 | 2799.28 | 128766.79 |
| 124 | 2034-09 | 3105.10 | 305.82 | 2799.28 | 125967.51 |
| 125 | 2034-10 | 3098.45 | 299.17 | 2799.28 | 123168.24 |
| 126 | 2034-11 | 3091.80 | 292.52 | 2799.28 | 120368.96 |
| 127 | 2034-12 | 3085.15 | 285.88 | 2799.28 | 117569.68 |
| 128 | 2035-01 | 3078.51 | 279.23 | 2799.28 | 114770.40 |
| 129 | 2035-02 | 3071.86 | 272.58 | 2799.28 | 111971.12 |
| 130 | 2035-03 | 3065.21 | 265.93 | 2799.28 | 109171.85 |
| 131 | 2035-04 | 3058.56 | 259.28 | 2799.28 | 106372.57 |
| 132 | 2035-05 | 3051.91 | 252.63 | 2799.28 | 103573.29 |
| 133 | 2035-06 | 3045.26 | 245.99 | 2799.28 | 100774.01 |
| 134 | 2035-07 | 3038.62 | 239.34 | 2799.28 | 97974.73 |
| 135 | 2035-08 | 3031.97 | 232.69 | 2799.28 | 95175.46 |
| 136 | 2035-09 | 3025.32 | 226.04 | 2799.28 | 92376.18 |
| 137 | 2035-10 | 3018.67 | 219.39 | 2799.28 | 89576.90 |
| 138 | 2035-11 | 3012.02 | 212.75 | 2799.28 | 86777.62 |
| 139 | 2035-12 | 3005.37 | 206.10 | 2799.28 | 83978.34 |
| 140 | 2036-01 | 2998.73 | 199.45 | 2799.28 | 81179.07 |
| 141 | 2036-02 | 2992.08 | 192.80 | 2799.28 | 78379.79 |
| 142 | 2036-03 | 2985.43 | 186.15 | 2799.28 | 75580.51 |
| 143 | 2036-04 | 2978.78 | 179.50 | 2799.28 | 72781.23 |
| 144 | 2036-05 | 2972.13 | 172.86 | 2799.28 | 69981.95 |
| 145 | 2036-06 | 2965.49 | 166.21 | 2799.28 | 67182.67 |
| 146 | 2036-07 | 2958.84 | 159.56 | 2799.28 | 64383.40 |
| 147 | 2036-08 | 2952.19 | 152.91 | 2799.28 | 61584.12 |
| 148 | 2036-09 | 2945.54 | 146.26 | 2799.28 | 58784.84 |
| 149 | 2036-10 | 2938.89 | 139.61 | 2799.28 | 55985.56 |
| 150 | 2036-11 | 2932.24 | 132.97 | 2799.28 | 53186.28 |
| 151 | 2036-12 | 2925.60 | 126.32 | 2799.28 | 50387.01 |
| 152 | 2037-01 | 2918.95 | 119.67 | 2799.28 | 47587.73 |
| 153 | 2037-02 | 2912.30 | 113.02 | 2799.28 | 44788.45 |
| 154 | 2037-03 | 2905.65 | 106.37 | 2799.28 | 41989.17 |
| 155 | 2037-04 | 2899.00 | 99.72 | 2799.28 | 39189.89 |
| 156 | 2037-05 | 2892.35 | 93.08 | 2799.28 | 36390.62 |
| 157 | 2037-06 | 2885.71 | 86.43 | 2799.28 | 33591.34 |
| 158 | 2037-07 | 2879.06 | 79.78 | 2799.28 | 30792.06 |
| 159 | 2037-08 | 2872.41 | 73.13 | 2799.28 | 27992.78 |
| 160 | 2037-09 | 2865.76 | 66.48 | 2799.28 | 25193.50 |
| 161 | 2037-10 | 2859.11 | 59.83 | 2799.28 | 22394.22 |
| 162 | 2037-11 | 2852.46 | 53.19 | 2799.28 | 19594.95 |
| 163 | 2037-12 | 2845.82 | 46.54 | 2799.28 | 16795.67 |
| 164 | 2038-01 | 2839.17 | 39.89 | 2799.28 | 13996.39 |
| 165 | 2038-02 | 2832.52 | 33.24 | 2799.28 | 11197.11 |
| 166 | 2038-03 | 2825.87 | 26.59 | 2799.28 | 8397.83 |
| 167 | 2038-04 | 2819.22 | 19.94 | 2799.28 | 5598.56 |
| 168 | 2038-05 | 2812.57 | 13.30 | 2799.28 | 2799.28 |
| 169 | 2038-06 | 2805.93 | 6.65 | 2799.28 | 0.00 |