贷款58.33万（公积金贷款）房贷，还款14年6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：58.33万
还款月数：14年6个月
每月还款：4166元
利息总额：14.16万
本息合计：72.49万
| 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 | 4166.00 | 1506.77 | 2659.23 | 580607.77 |
| 2 | 2024-07 | 4166.00 | 1499.90 | 2666.10 | 577941.67 |
| 3 | 2024-08 | 4166.00 | 1493.02 | 2672.99 | 575268.68 |
| 4 | 2024-09 | 4166.00 | 1486.11 | 2679.89 | 572588.79 |
| 5 | 2024-10 | 4166.00 | 1479.19 | 2686.82 | 569901.97 |
| 6 | 2024-11 | 4166.00 | 1472.25 | 2693.76 | 567208.22 |
| 7 | 2024-12 | 4166.00 | 1465.29 | 2700.72 | 564507.50 |
| 8 | 2025-01 | 4166.00 | 1458.31 | 2707.69 | 561799.81 |
| 9 | 2025-02 | 4166.00 | 1451.32 | 2714.69 | 559085.12 |
| 10 | 2025-03 | 4166.00 | 1444.30 | 2721.70 | 556363.42 |
| 11 | 2025-04 | 4166.00 | 1437.27 | 2728.73 | 553634.69 |
| 12 | 2025-05 | 4166.00 | 1430.22 | 2735.78 | 550898.91 |
| 13 | 2025-06 | 4166.00 | 1423.16 | 2742.85 | 548156.06 |
| 14 | 2025-07 | 4166.00 | 1416.07 | 2749.93 | 545406.12 |
| 15 | 2025-08 | 4166.00 | 1408.97 | 2757.04 | 542649.09 |
| 16 | 2025-09 | 4166.00 | 1401.84 | 2764.16 | 539884.93 |
| 17 | 2025-10 | 4166.00 | 1394.70 | 2771.30 | 537113.63 |
| 18 | 2025-11 | 4166.00 | 1387.54 | 2778.46 | 534335.17 |
| 19 | 2025-12 | 4166.00 | 1380.37 | 2785.64 | 531549.53 |
| 20 | 2026-01 | 4166.00 | 1373.17 | 2792.83 | 528756.69 |
| 21 | 2026-02 | 4166.00 | 1365.95 | 2800.05 | 525956.64 |
| 22 | 2026-03 | 4166.00 | 1358.72 | 2807.28 | 523149.36 |
| 23 | 2026-04 | 4166.00 | 1351.47 | 2814.53 | 520334.83 |
| 24 | 2026-05 | 4166.00 | 1344.20 | 2821.81 | 517513.02 |
| 25 | 2026-06 | 4166.00 | 1336.91 | 2829.10 | 514683.93 |
| 26 | 2026-07 | 4166.00 | 1329.60 | 2836.40 | 511847.52 |
| 27 | 2026-08 | 4166.00 | 1322.27 | 2843.73 | 509003.79 |
| 28 | 2026-09 | 4166.00 | 1314.93 | 2851.08 | 506152.72 |
| 29 | 2026-10 | 4166.00 | 1307.56 | 2858.44 | 503294.27 |
| 30 | 2026-11 | 4166.00 | 1300.18 | 2865.83 | 500428.45 |
| 31 | 2026-12 | 4166.00 | 1292.77 | 2873.23 | 497555.22 |
| 32 | 2027-01 | 4166.00 | 1285.35 | 2880.65 | 494674.56 |
| 33 | 2027-02 | 4166.00 | 1277.91 | 2888.09 | 491786.47 |
| 34 | 2027-03 | 4166.00 | 1270.45 | 2895.56 | 488890.91 |
| 35 | 2027-04 | 4166.00 | 1262.97 | 2903.04 | 485987.88 |
| 36 | 2027-05 | 4166.00 | 1255.47 | 2910.53 | 483077.34 |
| 37 | 2027-06 | 4166.00 | 1247.95 | 2918.05 | 480159.29 |
| 38 | 2027-07 | 4166.00 | 1240.41 | 2925.59 | 477233.70 |
| 39 | 2027-08 | 4166.00 | 1232.85 | 2933.15 | 474300.55 |
| 40 | 2027-09 | 4166.00 | 1225.28 | 2940.73 | 471359.82 |
| 41 | 2027-10 | 4166.00 | 1217.68 | 2948.32 | 468411.50 |
| 42 | 2027-11 | 4166.00 | 1210.06 | 2955.94 | 465455.56 |
| 43 | 2027-12 | 4166.00 | 1202.43 | 2963.58 | 462491.98 |
| 44 | 2028-01 | 4166.00 | 1194.77 | 2971.23 | 459520.75 |
| 45 | 2028-02 | 4166.00 | 1187.10 | 2978.91 | 456541.84 |
| 46 | 2028-03 | 4166.00 | 1179.40 | 2986.60 | 453555.23 |
| 47 | 2028-04 | 4166.00 | 1171.68 | 2994.32 | 450560.91 |
| 48 | 2028-05 | 4166.00 | 1163.95 | 3002.05 | 447558.86 |
| 49 | 2028-06 | 4166.00 | 1156.19 | 3009.81 | 444549.05 |
| 50 | 2028-07 | 4166.00 | 1148.42 | 3017.59 | 441531.46 |
| 51 | 2028-08 | 4166.00 | 1140.62 | 3025.38 | 438506.08 |
| 52 | 2028-09 | 4166.00 | 1132.81 | 3033.20 | 435472.89 |
| 53 | 2028-10 | 4166.00 | 1124.97 | 3041.03 | 432431.86 |
| 54 | 2028-11 | 4166.00 | 1117.12 | 3048.89 | 429382.97 |
| 55 | 2028-12 | 4166.00 | 1109.24 | 3056.76 | 426326.20 |
| 56 | 2029-01 | 4166.00 | 1101.34 | 3064.66 | 423261.54 |
| 57 | 2029-02 | 4166.00 | 1093.43 | 3072.58 | 420188.96 |
| 58 | 2029-03 | 4166.00 | 1085.49 | 3080.52 | 417108.45 |
| 59 | 2029-04 | 4166.00 | 1077.53 | 3088.47 | 414019.97 |
| 60 | 2029-05 | 4166.00 | 1069.55 | 3096.45 | 410923.52 |
| 61 | 2029-06 | 4166.00 | 1061.55 | 3104.45 | 407819.07 |
| 62 | 2029-07 | 4166.00 | 1053.53 | 3112.47 | 404706.60 |
| 63 | 2029-08 | 4166.00 | 1045.49 | 3120.51 | 401586.09 |
| 64 | 2029-09 | 4166.00 | 1037.43 | 3128.57 | 398457.52 |
| 65 | 2029-10 | 4166.00 | 1029.35 | 3136.66 | 395320.86 |
| 66 | 2029-11 | 4166.00 | 1021.25 | 3144.76 | 392176.10 |
| 67 | 2029-12 | 4166.00 | 1013.12 | 3152.88 | 389023.22 |
| 68 | 2030-01 | 4166.00 | 1004.98 | 3161.03 | 385862.19 |
| 69 | 2030-02 | 4166.00 | 996.81 | 3169.19 | 382693.00 |
| 70 | 2030-03 | 4166.00 | 988.62 | 3177.38 | 379515.62 |
| 71 | 2030-04 | 4166.00 | 980.42 | 3185.59 | 376330.03 |
| 72 | 2030-05 | 4166.00 | 972.19 | 3193.82 | 373136.21 |
| 73 | 2030-06 | 4166.00 | 963.94 | 3202.07 | 369934.15 |
| 74 | 2030-07 | 4166.00 | 955.66 | 3210.34 | 366723.81 |
| 75 | 2030-08 | 4166.00 | 947.37 | 3218.63 | 363505.17 |
| 76 | 2030-09 | 4166.00 | 939.06 | 3226.95 | 360278.22 |
| 77 | 2030-10 | 4166.00 | 930.72 | 3235.28 | 357042.94 |
| 78 | 2030-11 | 4166.00 | 922.36 | 3243.64 | 353799.29 |
| 79 | 2030-12 | 4166.00 | 913.98 | 3252.02 | 350547.27 |
| 80 | 2031-01 | 4166.00 | 905.58 | 3260.42 | 347286.85 |
| 81 | 2031-02 | 4166.00 | 897.16 | 3268.85 | 344018.00 |
| 82 | 2031-03 | 4166.00 | 888.71 | 3277.29 | 340740.71 |
| 83 | 2031-04 | 4166.00 | 880.25 | 3285.76 | 337454.96 |
| 84 | 2031-05 | 4166.00 | 871.76 | 3294.25 | 334160.71 |
| 85 | 2031-06 | 4166.00 | 863.25 | 3302.76 | 330857.96 |
| 86 | 2031-07 | 4166.00 | 854.72 | 3311.29 | 327546.67 |
| 87 | 2031-08 | 4166.00 | 846.16 | 3319.84 | 324226.83 |
| 88 | 2031-09 | 4166.00 | 837.59 | 3328.42 | 320898.41 |
| 89 | 2031-10 | 4166.00 | 828.99 | 3337.02 | 317561.39 |
| 90 | 2031-11 | 4166.00 | 820.37 | 3345.64 | 314215.76 |
| 91 | 2031-12 | 4166.00 | 811.72 | 3354.28 | 310861.48 |
| 92 | 2032-01 | 4166.00 | 803.06 | 3362.94 | 307498.53 |
| 93 | 2032-02 | 4166.00 | 794.37 | 3371.63 | 304126.90 |
| 94 | 2032-03 | 4166.00 | 785.66 | 3380.34 | 300746.56 |
| 95 | 2032-04 | 4166.00 | 776.93 | 3389.08 | 297357.48 |
| 96 | 2032-05 | 4166.00 | 768.17 | 3397.83 | 293959.65 |
| 97 | 2032-06 | 4166.00 | 759.40 | 3406.61 | 290553.04 |
| 98 | 2032-07 | 4166.00 | 750.60 | 3415.41 | 287137.64 |
| 99 | 2032-08 | 4166.00 | 741.77 | 3424.23 | 283713.40 |
| 100 | 2032-09 | 4166.00 | 732.93 | 3433.08 | 280280.33 |
| 101 | 2032-10 | 4166.00 | 724.06 | 3441.95 | 276838.38 |
| 102 | 2032-11 | 4166.00 | 715.17 | 3450.84 | 273387.54 |
| 103 | 2032-12 | 4166.00 | 706.25 | 3459.75 | 269927.79 |
| 104 | 2033-01 | 4166.00 | 697.31 | 3468.69 | 266459.10 |
| 105 | 2033-02 | 4166.00 | 688.35 | 3477.65 | 262981.45 |
| 106 | 2033-03 | 4166.00 | 679.37 | 3486.63 | 259494.81 |
| 107 | 2033-04 | 4166.00 | 670.36 | 3495.64 | 255999.17 |
| 108 | 2033-05 | 4166.00 | 661.33 | 3504.67 | 252494.50 |
| 109 | 2033-06 | 4166.00 | 652.28 | 3513.73 | 248980.77 |
| 110 | 2033-07 | 4166.00 | 643.20 | 3522.80 | 245457.97 |
| 111 | 2033-08 | 4166.00 | 634.10 | 3531.90 | 241926.07 |
| 112 | 2033-09 | 4166.00 | 624.98 | 3541.03 | 238385.04 |
| 113 | 2033-10 | 4166.00 | 615.83 | 3550.18 | 234834.86 |
| 114 | 2033-11 | 4166.00 | 606.66 | 3559.35 | 231275.52 |
| 115 | 2033-12 | 4166.00 | 597.46 | 3568.54 | 227706.97 |
| 116 | 2034-01 | 4166.00 | 588.24 | 3577.76 | 224129.21 |
| 117 | 2034-02 | 4166.00 | 579.00 | 3587.00 | 220542.21 |
| 118 | 2034-03 | 4166.00 | 569.73 | 3596.27 | 216945.94 |
| 119 | 2034-04 | 4166.00 | 560.44 | 3605.56 | 213340.38 |
| 120 | 2034-05 | 4166.00 | 551.13 | 3614.87 | 209725.51 |
| 121 | 2034-06 | 4166.00 | 541.79 | 3624.21 | 206101.29 |
| 122 | 2034-07 | 4166.00 | 532.43 | 3633.58 | 202467.72 |
| 123 | 2034-08 | 4166.00 | 523.04 | 3642.96 | 198824.76 |
| 124 | 2034-09 | 4166.00 | 513.63 | 3652.37 | 195172.38 |
| 125 | 2034-10 | 4166.00 | 504.20 | 3661.81 | 191510.57 |
| 126 | 2034-11 | 4166.00 | 494.74 | 3671.27 | 187839.31 |
| 127 | 2034-12 | 4166.00 | 485.25 | 3680.75 | 184158.55 |
| 128 | 2035-01 | 4166.00 | 475.74 | 3690.26 | 180468.29 |
| 129 | 2035-02 | 4166.00 | 466.21 | 3699.79 | 176768.50 |
| 130 | 2035-03 | 4166.00 | 456.65 | 3709.35 | 173059.15 |
| 131 | 2035-04 | 4166.00 | 447.07 | 3718.93 | 169340.21 |
| 132 | 2035-05 | 4166.00 | 437.46 | 3728.54 | 165611.67 |
| 133 | 2035-06 | 4166.00 | 427.83 | 3738.17 | 161873.50 |
| 134 | 2035-07 | 4166.00 | 418.17 | 3747.83 | 158125.67 |
| 135 | 2035-08 | 4166.00 | 408.49 | 3757.51 | 154368.15 |
| 136 | 2035-09 | 4166.00 | 398.78 | 3767.22 | 150600.94 |
| 137 | 2035-10 | 4166.00 | 389.05 | 3776.95 | 146823.98 |
| 138 | 2035-11 | 4166.00 | 379.30 | 3786.71 | 143037.28 |
| 139 | 2035-12 | 4166.00 | 369.51 | 3796.49 | 139240.79 |
| 140 | 2036-01 | 4166.00 | 359.71 | 3806.30 | 135434.49 |
| 141 | 2036-02 | 4166.00 | 349.87 | 3816.13 | 131618.36 |
| 142 | 2036-03 | 4166.00 | 340.01 | 3825.99 | 127792.37 |
| 143 | 2036-04 | 4166.00 | 330.13 | 3835.87 | 123956.49 |
| 144 | 2036-05 | 4166.00 | 320.22 | 3845.78 | 120110.71 |
| 145 | 2036-06 | 4166.00 | 310.29 | 3855.72 | 116254.99 |
| 146 | 2036-07 | 4166.00 | 300.33 | 3865.68 | 112389.31 |
| 147 | 2036-08 | 4166.00 | 290.34 | 3875.66 | 108513.65 |
| 148 | 2036-09 | 4166.00 | 280.33 | 3885.68 | 104627.97 |
| 149 | 2036-10 | 4166.00 | 270.29 | 3895.71 | 100732.26 |
| 150 | 2036-11 | 4166.00 | 260.22 | 3905.78 | 96826.48 |
| 151 | 2036-12 | 4166.00 | 250.14 | 3915.87 | 92910.61 |
| 152 | 2037-01 | 4166.00 | 240.02 | 3925.98 | 88984.63 |
| 153 | 2037-02 | 4166.00 | 229.88 | 3936.13 | 85048.50 |
| 154 | 2037-03 | 4166.00 | 219.71 | 3946.30 | 81102.20 |
| 155 | 2037-04 | 4166.00 | 209.51 | 3956.49 | 77145.71 |
| 156 | 2037-05 | 4166.00 | 199.29 | 3966.71 | 73179.00 |
| 157 | 2037-06 | 4166.00 | 189.05 | 3976.96 | 69202.05 |
| 158 | 2037-07 | 4166.00 | 178.77 | 3987.23 | 65214.81 |
| 159 | 2037-08 | 4166.00 | 168.47 | 3997.53 | 61217.28 |
| 160 | 2037-09 | 4166.00 | 158.14 | 4007.86 | 57209.42 |
| 161 | 2037-10 | 4166.00 | 147.79 | 4018.21 | 53191.21 |
| 162 | 2037-11 | 4166.00 | 137.41 | 4028.59 | 49162.62 |
| 163 | 2037-12 | 4166.00 | 127.00 | 4039.00 | 45123.62 |
| 164 | 2038-01 | 4166.00 | 116.57 | 4049.43 | 41074.18 |
| 165 | 2038-02 | 4166.00 | 106.11 | 4059.90 | 37014.29 |
| 166 | 2038-03 | 4166.00 | 95.62 | 4070.38 | 32943.90 |
| 167 | 2038-04 | 4166.00 | 85.11 | 4080.90 | 28863.01 |
| 168 | 2038-05 | 4166.00 | 74.56 | 4091.44 | 24771.56 |
| 169 | 2038-06 | 4166.00 | 63.99 | 4102.01 | 20669.55 |
| 170 | 2038-07 | 4166.00 | 53.40 | 4112.61 | 16556.95 |
| 171 | 2038-08 | 4166.00 | 42.77 | 4123.23 | 12433.71 |
| 172 | 2038-09 | 4166.00 | 32.12 | 4133.88 | 8299.83 |
| 173 | 2038-10 | 4166.00 | 21.44 | 4144.56 | 4155.27 |
| 174 | 2038-11 | 4166.00 | 10.73 | 4155.27 | 0.00 |
等额本金还款方式：
贷款总额：58.33万
还款月数：14年6个月
首月还款：4858.88元
每月递减：8.66元
利息总额：13.18万
本息合计：71.51万
节省利息：9775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 | 4858.88 | 1506.77 | 3352.11 | 579914.89 |
| 2 | 2024-07 | 4850.22 | 1498.11 | 3352.11 | 576562.78 |
| 3 | 2024-08 | 4841.56 | 1489.45 | 3352.11 | 573210.67 |
| 4 | 2024-09 | 4832.90 | 1480.79 | 3352.11 | 569858.56 |
| 5 | 2024-10 | 4824.24 | 1472.13 | 3352.11 | 566506.45 |
| 6 | 2024-11 | 4815.58 | 1463.48 | 3352.11 | 563154.34 |
| 7 | 2024-12 | 4806.92 | 1454.82 | 3352.11 | 559802.24 |
| 8 | 2025-01 | 4798.26 | 1446.16 | 3352.11 | 556450.13 |
| 9 | 2025-02 | 4789.61 | 1437.50 | 3352.11 | 553098.02 |
| 10 | 2025-03 | 4780.95 | 1428.84 | 3352.11 | 549745.91 |
| 11 | 2025-04 | 4772.29 | 1420.18 | 3352.11 | 546393.80 |
| 12 | 2025-05 | 4763.63 | 1411.52 | 3352.11 | 543041.69 |
| 13 | 2025-06 | 4754.97 | 1402.86 | 3352.11 | 539689.58 |
| 14 | 2025-07 | 4746.31 | 1394.20 | 3352.11 | 536337.47 |
| 15 | 2025-08 | 4737.65 | 1385.54 | 3352.11 | 532985.36 |
| 16 | 2025-09 | 4728.99 | 1376.88 | 3352.11 | 529633.25 |
| 17 | 2025-10 | 4720.33 | 1368.22 | 3352.11 | 526281.14 |
| 18 | 2025-11 | 4711.67 | 1359.56 | 3352.11 | 522929.03 |
| 19 | 2025-12 | 4703.01 | 1350.90 | 3352.11 | 519576.93 |
| 20 | 2026-01 | 4694.35 | 1342.24 | 3352.11 | 516224.82 |
| 21 | 2026-02 | 4685.69 | 1333.58 | 3352.11 | 512872.71 |
| 22 | 2026-03 | 4677.03 | 1324.92 | 3352.11 | 509520.60 |
| 23 | 2026-04 | 4668.37 | 1316.26 | 3352.11 | 506168.49 |
| 24 | 2026-05 | 4659.71 | 1307.60 | 3352.11 | 502816.38 |
| 25 | 2026-06 | 4651.05 | 1298.94 | 3352.11 | 499464.27 |
| 26 | 2026-07 | 4642.39 | 1290.28 | 3352.11 | 496112.16 |
| 27 | 2026-08 | 4633.73 | 1281.62 | 3352.11 | 492760.05 |
| 28 | 2026-09 | 4625.07 | 1272.96 | 3352.11 | 489407.94 |
| 29 | 2026-10 | 4616.41 | 1264.30 | 3352.11 | 486055.83 |
| 30 | 2026-11 | 4607.75 | 1255.64 | 3352.11 | 482703.72 |
| 31 | 2026-12 | 4599.09 | 1246.98 | 3352.11 | 479351.61 |
| 32 | 2027-01 | 4590.43 | 1238.33 | 3352.11 | 475999.51 |
| 33 | 2027-02 | 4581.77 | 1229.67 | 3352.11 | 472647.40 |
| 34 | 2027-03 | 4573.11 | 1221.01 | 3352.11 | 469295.29 |
| 35 | 2027-04 | 4564.46 | 1212.35 | 3352.11 | 465943.18 |
| 36 | 2027-05 | 4555.80 | 1203.69 | 3352.11 | 462591.07 |
| 37 | 2027-06 | 4547.14 | 1195.03 | 3352.11 | 459238.96 |
| 38 | 2027-07 | 4538.48 | 1186.37 | 3352.11 | 455886.85 |
| 39 | 2027-08 | 4529.82 | 1177.71 | 3352.11 | 452534.74 |
| 40 | 2027-09 | 4521.16 | 1169.05 | 3352.11 | 449182.63 |
| 41 | 2027-10 | 4512.50 | 1160.39 | 3352.11 | 445830.52 |
| 42 | 2027-11 | 4503.84 | 1151.73 | 3352.11 | 442478.41 |
| 43 | 2027-12 | 4495.18 | 1143.07 | 3352.11 | 439126.30 |
| 44 | 2028-01 | 4486.52 | 1134.41 | 3352.11 | 435774.20 |
| 45 | 2028-02 | 4477.86 | 1125.75 | 3352.11 | 432422.09 |
| 46 | 2028-03 | 4469.20 | 1117.09 | 3352.11 | 429069.98 |
| 47 | 2028-04 | 4460.54 | 1108.43 | 3352.11 | 425717.87 |
| 48 | 2028-05 | 4451.88 | 1099.77 | 3352.11 | 422365.76 |
| 49 | 2028-06 | 4443.22 | 1091.11 | 3352.11 | 419013.65 |
| 50 | 2028-07 | 4434.56 | 1082.45 | 3352.11 | 415661.54 |
| 51 | 2028-08 | 4425.90 | 1073.79 | 3352.11 | 412309.43 |
| 52 | 2028-09 | 4417.24 | 1065.13 | 3352.11 | 408957.32 |
| 53 | 2028-10 | 4408.58 | 1056.47 | 3352.11 | 405605.21 |
| 54 | 2028-11 | 4399.92 | 1047.81 | 3352.11 | 402253.10 |
| 55 | 2028-12 | 4391.26 | 1039.15 | 3352.11 | 398900.99 |
| 56 | 2029-01 | 4382.60 | 1030.49 | 3352.11 | 395548.89 |
| 57 | 2029-02 | 4373.94 | 1021.83 | 3352.11 | 392196.78 |
| 58 | 2029-03 | 4365.28 | 1013.18 | 3352.11 | 388844.67 |
| 59 | 2029-04 | 4356.62 | 1004.52 | 3352.11 | 385492.56 |
| 60 | 2029-05 | 4347.96 | 995.86 | 3352.11 | 382140.45 |
| 61 | 2029-06 | 4339.31 | 987.20 | 3352.11 | 378788.34 |
| 62 | 2029-07 | 4330.65 | 978.54 | 3352.11 | 375436.23 |
| 63 | 2029-08 | 4321.99 | 969.88 | 3352.11 | 372084.12 |
| 64 | 2029-09 | 4313.33 | 961.22 | 3352.11 | 368732.01 |
| 65 | 2029-10 | 4304.67 | 952.56 | 3352.11 | 365379.90 |
| 66 | 2029-11 | 4296.01 | 943.90 | 3352.11 | 362027.79 |
| 67 | 2029-12 | 4287.35 | 935.24 | 3352.11 | 358675.68 |
| 68 | 2030-01 | 4278.69 | 926.58 | 3352.11 | 355323.57 |
| 69 | 2030-02 | 4270.03 | 917.92 | 3352.11 | 351971.47 |
| 70 | 2030-03 | 4261.37 | 909.26 | 3352.11 | 348619.36 |
| 71 | 2030-04 | 4252.71 | 900.60 | 3352.11 | 345267.25 |
| 72 | 2030-05 | 4244.05 | 891.94 | 3352.11 | 341915.14 |
| 73 | 2030-06 | 4235.39 | 883.28 | 3352.11 | 338563.03 |
| 74 | 2030-07 | 4226.73 | 874.62 | 3352.11 | 335210.92 |
| 75 | 2030-08 | 4218.07 | 865.96 | 3352.11 | 331858.81 |
| 76 | 2030-09 | 4209.41 | 857.30 | 3352.11 | 328506.70 |
| 77 | 2030-10 | 4200.75 | 848.64 | 3352.11 | 325154.59 |
| 78 | 2030-11 | 4192.09 | 839.98 | 3352.11 | 321802.48 |
| 79 | 2030-12 | 4183.43 | 831.32 | 3352.11 | 318450.37 |
| 80 | 2031-01 | 4174.77 | 822.66 | 3352.11 | 315098.26 |
| 81 | 2031-02 | 4166.11 | 814.00 | 3352.11 | 311746.16 |
| 82 | 2031-03 | 4157.45 | 805.34 | 3352.11 | 308394.05 |
| 83 | 2031-04 | 4148.79 | 796.68 | 3352.11 | 305041.94 |
| 84 | 2031-05 | 4140.13 | 788.03 | 3352.11 | 301689.83 |
| 85 | 2031-06 | 4131.47 | 779.37 | 3352.11 | 298337.72 |
| 86 | 2031-07 | 4122.81 | 770.71 | 3352.11 | 294985.61 |
| 87 | 2031-08 | 4114.16 | 762.05 | 3352.11 | 291633.50 |
| 88 | 2031-09 | 4105.50 | 753.39 | 3352.11 | 288281.39 |
| 89 | 2031-10 | 4096.84 | 744.73 | 3352.11 | 284929.28 |
| 90 | 2031-11 | 4088.18 | 736.07 | 3352.11 | 281577.17 |
| 91 | 2031-12 | 4079.52 | 727.41 | 3352.11 | 278225.06 |
| 92 | 2032-01 | 4070.86 | 718.75 | 3352.11 | 274872.95 |
| 93 | 2032-02 | 4062.20 | 710.09 | 3352.11 | 271520.84 |
| 94 | 2032-03 | 4053.54 | 701.43 | 3352.11 | 268168.74 |
| 95 | 2032-04 | 4044.88 | 692.77 | 3352.11 | 264816.63 |
| 96 | 2032-05 | 4036.22 | 684.11 | 3352.11 | 261464.52 |
| 97 | 2032-06 | 4027.56 | 675.45 | 3352.11 | 258112.41 |
| 98 | 2032-07 | 4018.90 | 666.79 | 3352.11 | 254760.30 |
| 99 | 2032-08 | 4010.24 | 658.13 | 3352.11 | 251408.19 |
| 100 | 2032-09 | 4001.58 | 649.47 | 3352.11 | 248056.08 |
| 101 | 2032-10 | 3992.92 | 640.81 | 3352.11 | 244703.97 |
| 102 | 2032-11 | 3984.26 | 632.15 | 3352.11 | 241351.86 |
| 103 | 2032-12 | 3975.60 | 623.49 | 3352.11 | 237999.75 |
| 104 | 2033-01 | 3966.94 | 614.83 | 3352.11 | 234647.64 |
| 105 | 2033-02 | 3958.28 | 606.17 | 3352.11 | 231295.53 |
| 106 | 2033-03 | 3949.62 | 597.51 | 3352.11 | 227943.43 |
| 107 | 2033-04 | 3940.96 | 588.85 | 3352.11 | 224591.32 |
| 108 | 2033-05 | 3932.30 | 580.19 | 3352.11 | 221239.21 |
| 109 | 2033-06 | 3923.64 | 571.53 | 3352.11 | 217887.10 |
| 110 | 2033-07 | 3914.98 | 562.88 | 3352.11 | 214534.99 |
| 111 | 2033-08 | 3906.32 | 554.22 | 3352.11 | 211182.88 |
| 112 | 2033-09 | 3897.66 | 545.56 | 3352.11 | 207830.77 |
| 113 | 2033-10 | 3889.01 | 536.90 | 3352.11 | 204478.66 |
| 114 | 2033-11 | 3880.35 | 528.24 | 3352.11 | 201126.55 |
| 115 | 2033-12 | 3871.69 | 519.58 | 3352.11 | 197774.44 |
| 116 | 2034-01 | 3863.03 | 510.92 | 3352.11 | 194422.33 |
| 117 | 2034-02 | 3854.37 | 502.26 | 3352.11 | 191070.22 |
| 118 | 2034-03 | 3845.71 | 493.60 | 3352.11 | 187718.11 |
| 119 | 2034-04 | 3837.05 | 484.94 | 3352.11 | 184366.01 |
| 120 | 2034-05 | 3828.39 | 476.28 | 3352.11 | 181013.90 |
| 121 | 2034-06 | 3819.73 | 467.62 | 3352.11 | 177661.79 |
| 122 | 2034-07 | 3811.07 | 458.96 | 3352.11 | 174309.68 |
| 123 | 2034-08 | 3802.41 | 450.30 | 3352.11 | 170957.57 |
| 124 | 2034-09 | 3793.75 | 441.64 | 3352.11 | 167605.46 |
| 125 | 2034-10 | 3785.09 | 432.98 | 3352.11 | 164253.35 |
| 126 | 2034-11 | 3776.43 | 424.32 | 3352.11 | 160901.24 |
| 127 | 2034-12 | 3767.77 | 415.66 | 3352.11 | 157549.13 |
| 128 | 2035-01 | 3759.11 | 407.00 | 3352.11 | 154197.02 |
| 129 | 2035-02 | 3750.45 | 398.34 | 3352.11 | 150844.91 |
| 130 | 2035-03 | 3741.79 | 389.68 | 3352.11 | 147492.80 |
| 131 | 2035-04 | 3733.13 | 381.02 | 3352.11 | 144140.70 |
| 132 | 2035-05 | 3724.47 | 372.36 | 3352.11 | 140788.59 |
| 133 | 2035-06 | 3715.81 | 363.70 | 3352.11 | 137436.48 |
| 134 | 2035-07 | 3707.15 | 355.04 | 3352.11 | 134084.37 |
| 135 | 2035-08 | 3698.49 | 346.38 | 3352.11 | 130732.26 |
| 136 | 2035-09 | 3689.83 | 337.73 | 3352.11 | 127380.15 |
| 137 | 2035-10 | 3681.17 | 329.07 | 3352.11 | 124028.04 |
| 138 | 2035-11 | 3672.51 | 320.41 | 3352.11 | 120675.93 |
| 139 | 2035-12 | 3663.86 | 311.75 | 3352.11 | 117323.82 |
| 140 | 2036-01 | 3655.20 | 303.09 | 3352.11 | 113971.71 |
| 141 | 2036-02 | 3646.54 | 294.43 | 3352.11 | 110619.60 |
| 142 | 2036-03 | 3637.88 | 285.77 | 3352.11 | 107267.49 |
| 143 | 2036-04 | 3629.22 | 277.11 | 3352.11 | 103915.39 |
| 144 | 2036-05 | 3620.56 | 268.45 | 3352.11 | 100563.28 |
| 145 | 2036-06 | 3611.90 | 259.79 | 3352.11 | 97211.17 |
| 146 | 2036-07 | 3603.24 | 251.13 | 3352.11 | 93859.06 |
| 147 | 2036-08 | 3594.58 | 242.47 | 3352.11 | 90506.95 |
| 148 | 2036-09 | 3585.92 | 233.81 | 3352.11 | 87154.84 |
| 149 | 2036-10 | 3577.26 | 225.15 | 3352.11 | 83802.73 |
| 150 | 2036-11 | 3568.60 | 216.49 | 3352.11 | 80450.62 |
| 151 | 2036-12 | 3559.94 | 207.83 | 3352.11 | 77098.51 |
| 152 | 2037-01 | 3551.28 | 199.17 | 3352.11 | 73746.40 |
| 153 | 2037-02 | 3542.62 | 190.51 | 3352.11 | 70394.29 |
| 154 | 2037-03 | 3533.96 | 181.85 | 3352.11 | 67042.18 |
| 155 | 2037-04 | 3525.30 | 173.19 | 3352.11 | 63690.07 |
| 156 | 2037-05 | 3516.64 | 164.53 | 3352.11 | 60337.97 |
| 157 | 2037-06 | 3507.98 | 155.87 | 3352.11 | 56985.86 |
| 158 | 2037-07 | 3499.32 | 147.21 | 3352.11 | 53633.75 |
| 159 | 2037-08 | 3490.66 | 138.55 | 3352.11 | 50281.64 |
| 160 | 2037-09 | 3482.00 | 129.89 | 3352.11 | 46929.53 |
| 161 | 2037-10 | 3473.34 | 121.23 | 3352.11 | 43577.42 |
| 162 | 2037-11 | 3464.68 | 112.58 | 3352.11 | 40225.31 |
| 163 | 2037-12 | 3456.02 | 103.92 | 3352.11 | 36873.20 |
| 164 | 2038-01 | 3447.36 | 95.26 | 3352.11 | 33521.09 |
| 165 | 2038-02 | 3438.71 | 86.60 | 3352.11 | 30168.98 |
| 166 | 2038-03 | 3430.05 | 77.94 | 3352.11 | 26816.87 |
| 167 | 2038-04 | 3421.39 | 69.28 | 3352.11 | 23464.76 |
| 168 | 2038-05 | 3412.73 | 60.62 | 3352.11 | 20112.66 |
| 169 | 2038-06 | 3404.07 | 51.96 | 3352.11 | 16760.55 |
| 170 | 2038-07 | 3395.41 | 43.30 | 3352.11 | 13408.44 |
| 171 | 2038-08 | 3386.75 | 34.64 | 3352.11 | 10056.33 |
| 172 | 2038-09 | 3378.09 | 25.98 | 3352.11 | 6704.22 |
| 173 | 2038-10 | 3369.43 | 17.32 | 3352.11 | 3352.11 |
| 174 | 2038-11 | 3360.77 | 8.66 | 3352.11 | 0.00 |