贷款33.22万（公积金贷款）房贷，还款14年2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：33.22万
还款月数：14年2个月
每月还款：2417.31元
利息总额：7.87万
本息合计：41.09万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 2417.31 | 858.29 | 1559.02 | 330683.98 |
| 2 | 2024-08 | 2417.31 | 854.27 | 1563.04 | 329120.94 |
| 3 | 2024-09 | 2417.31 | 850.23 | 1567.08 | 327553.86 |
| 4 | 2024-10 | 2417.31 | 846.18 | 1571.13 | 325982.72 |
| 5 | 2024-11 | 2417.31 | 842.12 | 1575.19 | 324407.53 |
| 6 | 2024-12 | 2417.31 | 838.05 | 1579.26 | 322828.28 |
| 7 | 2025-01 | 2417.31 | 833.97 | 1583.34 | 321244.94 |
| 8 | 2025-02 | 2417.31 | 829.88 | 1587.43 | 319657.51 |
| 9 | 2025-03 | 2417.31 | 825.78 | 1591.53 | 318065.98 |
| 10 | 2025-04 | 2417.31 | 821.67 | 1595.64 | 316470.34 |
| 11 | 2025-05 | 2417.31 | 817.55 | 1599.76 | 314870.57 |
| 12 | 2025-06 | 2417.31 | 813.42 | 1603.90 | 313266.68 |
| 13 | 2025-07 | 2417.31 | 809.27 | 1608.04 | 311658.64 |
| 14 | 2025-08 | 2417.31 | 805.12 | 1612.19 | 310046.45 |
| 15 | 2025-09 | 2417.31 | 800.95 | 1616.36 | 308430.09 |
| 16 | 2025-10 | 2417.31 | 796.78 | 1620.53 | 306809.55 |
| 17 | 2025-11 | 2417.31 | 792.59 | 1624.72 | 305184.83 |
| 18 | 2025-12 | 2417.31 | 788.39 | 1628.92 | 303555.92 |
| 19 | 2026-01 | 2417.31 | 784.19 | 1633.13 | 301922.79 |
| 20 | 2026-02 | 2417.31 | 779.97 | 1637.34 | 300285.45 |
| 21 | 2026-03 | 2417.31 | 775.74 | 1641.57 | 298643.87 |
| 22 | 2026-04 | 2417.31 | 771.50 | 1645.82 | 296998.06 |
| 23 | 2026-05 | 2417.31 | 767.24 | 1650.07 | 295347.99 |
| 24 | 2026-06 | 2417.31 | 762.98 | 1654.33 | 293693.66 |
| 25 | 2026-07 | 2417.31 | 758.71 | 1658.60 | 292035.06 |
| 26 | 2026-08 | 2417.31 | 754.42 | 1662.89 | 290372.17 |
| 27 | 2026-09 | 2417.31 | 750.13 | 1667.18 | 288704.99 |
| 28 | 2026-10 | 2417.31 | 745.82 | 1671.49 | 287033.49 |
| 29 | 2026-11 | 2417.31 | 741.50 | 1675.81 | 285357.69 |
| 30 | 2026-12 | 2417.31 | 737.17 | 1680.14 | 283677.55 |
| 31 | 2027-01 | 2417.31 | 732.83 | 1684.48 | 281993.07 |
| 32 | 2027-02 | 2417.31 | 728.48 | 1688.83 | 280304.24 |
| 33 | 2027-03 | 2417.31 | 724.12 | 1693.19 | 278611.05 |
| 34 | 2027-04 | 2417.31 | 719.75 | 1697.57 | 276913.48 |
| 35 | 2027-05 | 2417.31 | 715.36 | 1701.95 | 275211.53 |
| 36 | 2027-06 | 2417.31 | 710.96 | 1706.35 | 273505.18 |
| 37 | 2027-07 | 2417.31 | 706.56 | 1710.76 | 271794.43 |
| 38 | 2027-08 | 2417.31 | 702.14 | 1715.18 | 270079.25 |
| 39 | 2027-09 | 2417.31 | 697.70 | 1719.61 | 268359.64 |
| 40 | 2027-10 | 2417.31 | 693.26 | 1724.05 | 266635.59 |
| 41 | 2027-11 | 2417.31 | 688.81 | 1728.50 | 264907.09 |
| 42 | 2027-12 | 2417.31 | 684.34 | 1732.97 | 263174.12 |
| 43 | 2028-01 | 2417.31 | 679.87 | 1737.45 | 261436.68 |
| 44 | 2028-02 | 2417.31 | 675.38 | 1741.93 | 259694.74 |
| 45 | 2028-03 | 2417.31 | 670.88 | 1746.43 | 257948.31 |
| 46 | 2028-04 | 2417.31 | 666.37 | 1750.95 | 256197.36 |
| 47 | 2028-05 | 2417.31 | 661.84 | 1755.47 | 254441.90 |
| 48 | 2028-06 | 2417.31 | 657.31 | 1760.00 | 252681.89 |
| 49 | 2028-07 | 2417.31 | 652.76 | 1764.55 | 250917.34 |
| 50 | 2028-08 | 2417.31 | 648.20 | 1769.11 | 249148.23 |
| 51 | 2028-09 | 2417.31 | 643.63 | 1773.68 | 247374.55 |
| 52 | 2028-10 | 2417.31 | 639.05 | 1778.26 | 245596.29 |
| 53 | 2028-11 | 2417.31 | 634.46 | 1782.85 | 243813.44 |
| 54 | 2028-12 | 2417.31 | 629.85 | 1787.46 | 242025.98 |
| 55 | 2029-01 | 2417.31 | 625.23 | 1792.08 | 240233.90 |
| 56 | 2029-02 | 2417.31 | 620.60 | 1796.71 | 238437.19 |
| 57 | 2029-03 | 2417.31 | 615.96 | 1801.35 | 236635.84 |
| 58 | 2029-04 | 2417.31 | 611.31 | 1806.00 | 234829.84 |
| 59 | 2029-05 | 2417.31 | 606.64 | 1810.67 | 233019.17 |
| 60 | 2029-06 | 2417.31 | 601.97 | 1815.35 | 231203.83 |
| 61 | 2029-07 | 2417.31 | 597.28 | 1820.04 | 229383.79 |
| 62 | 2029-08 | 2417.31 | 592.57 | 1824.74 | 227559.06 |
| 63 | 2029-09 | 2417.31 | 587.86 | 1829.45 | 225729.61 |
| 64 | 2029-10 | 2417.31 | 583.13 | 1834.18 | 223895.43 |
| 65 | 2029-11 | 2417.31 | 578.40 | 1838.92 | 222056.51 |
| 66 | 2029-12 | 2417.31 | 573.65 | 1843.67 | 220212.85 |
| 67 | 2030-01 | 2417.31 | 568.88 | 1848.43 | 218364.42 |
| 68 | 2030-02 | 2417.31 | 564.11 | 1853.20 | 216511.22 |
| 69 | 2030-03 | 2417.31 | 559.32 | 1857.99 | 214653.23 |
| 70 | 2030-04 | 2417.31 | 554.52 | 1862.79 | 212790.43 |
| 71 | 2030-05 | 2417.31 | 549.71 | 1867.60 | 210922.83 |
| 72 | 2030-06 | 2417.31 | 544.88 | 1872.43 | 209050.40 |
| 73 | 2030-07 | 2417.31 | 540.05 | 1877.26 | 207173.14 |
| 74 | 2030-08 | 2417.31 | 535.20 | 1882.11 | 205291.02 |
| 75 | 2030-09 | 2417.31 | 530.34 | 1886.98 | 203404.05 |
| 76 | 2030-10 | 2417.31 | 525.46 | 1891.85 | 201512.20 |
| 77 | 2030-11 | 2417.31 | 520.57 | 1896.74 | 199615.46 |
| 78 | 2030-12 | 2417.31 | 515.67 | 1901.64 | 197713.82 |
| 79 | 2031-01 | 2417.31 | 510.76 | 1906.55 | 195807.27 |
| 80 | 2031-02 | 2417.31 | 505.84 | 1911.48 | 193895.79 |
| 81 | 2031-03 | 2417.31 | 500.90 | 1916.41 | 191979.38 |
| 82 | 2031-04 | 2417.31 | 495.95 | 1921.36 | 190058.01 |
| 83 | 2031-05 | 2417.31 | 490.98 | 1926.33 | 188131.69 |
| 84 | 2031-06 | 2417.31 | 486.01 | 1931.30 | 186200.38 |
| 85 | 2031-07 | 2417.31 | 481.02 | 1936.29 | 184264.09 |
| 86 | 2031-08 | 2417.31 | 476.02 | 1941.30 | 182322.79 |
| 87 | 2031-09 | 2417.31 | 471.00 | 1946.31 | 180376.48 |
| 88 | 2031-10 | 2417.31 | 465.97 | 1951.34 | 178425.14 |
| 89 | 2031-11 | 2417.31 | 460.93 | 1956.38 | 176468.76 |
| 90 | 2031-12 | 2417.31 | 455.88 | 1961.43 | 174507.33 |
| 91 | 2032-01 | 2417.31 | 450.81 | 1966.50 | 172540.82 |
| 92 | 2032-02 | 2417.31 | 445.73 | 1971.58 | 170569.24 |
| 93 | 2032-03 | 2417.31 | 440.64 | 1976.67 | 168592.57 |
| 94 | 2032-04 | 2417.31 | 435.53 | 1981.78 | 166610.79 |
| 95 | 2032-05 | 2417.31 | 430.41 | 1986.90 | 164623.89 |
| 96 | 2032-06 | 2417.31 | 425.28 | 1992.03 | 162631.85 |
| 97 | 2032-07 | 2417.31 | 420.13 | 1997.18 | 160634.68 |
| 98 | 2032-08 | 2417.31 | 414.97 | 2002.34 | 158632.34 |
| 99 | 2032-09 | 2417.31 | 409.80 | 2007.51 | 156624.82 |
| 100 | 2032-10 | 2417.31 | 404.61 | 2012.70 | 154612.13 |
| 101 | 2032-11 | 2417.31 | 399.41 | 2017.90 | 152594.23 |
| 102 | 2032-12 | 2417.31 | 394.20 | 2023.11 | 150571.12 |
| 103 | 2033-01 | 2417.31 | 388.98 | 2028.34 | 148542.78 |
| 104 | 2033-02 | 2417.31 | 383.74 | 2033.58 | 146509.21 |
| 105 | 2033-03 | 2417.31 | 378.48 | 2038.83 | 144470.38 |
| 106 | 2033-04 | 2417.31 | 373.22 | 2044.10 | 142426.28 |
| 107 | 2033-05 | 2417.31 | 367.93 | 2049.38 | 140376.90 |
| 108 | 2033-06 | 2417.31 | 362.64 | 2054.67 | 138322.23 |
| 109 | 2033-07 | 2417.31 | 357.33 | 2059.98 | 136262.25 |
| 110 | 2033-08 | 2417.31 | 352.01 | 2065.30 | 134196.95 |
| 111 | 2033-09 | 2417.31 | 346.68 | 2070.64 | 132126.32 |
| 112 | 2033-10 | 2417.31 | 341.33 | 2075.99 | 130050.33 |
| 113 | 2033-11 | 2417.31 | 335.96 | 2081.35 | 127968.98 |
| 114 | 2033-12 | 2417.31 | 330.59 | 2086.73 | 125882.26 |
| 115 | 2034-01 | 2417.31 | 325.20 | 2092.12 | 123790.14 |
| 116 | 2034-02 | 2417.31 | 319.79 | 2097.52 | 121692.62 |
| 117 | 2034-03 | 2417.31 | 314.37 | 2102.94 | 119589.68 |
| 118 | 2034-04 | 2417.31 | 308.94 | 2108.37 | 117481.31 |
| 119 | 2034-05 | 2417.31 | 303.49 | 2113.82 | 115367.49 |
| 120 | 2034-06 | 2417.31 | 298.03 | 2119.28 | 113248.21 |
| 121 | 2034-07 | 2417.31 | 292.56 | 2124.75 | 111123.46 |
| 122 | 2034-08 | 2417.31 | 287.07 | 2130.24 | 108993.22 |
| 123 | 2034-09 | 2417.31 | 281.57 | 2135.75 | 106857.47 |
| 124 | 2034-10 | 2417.31 | 276.05 | 2141.26 | 104716.21 |
| 125 | 2034-11 | 2417.31 | 270.52 | 2146.79 | 102569.41 |
| 126 | 2034-12 | 2417.31 | 264.97 | 2152.34 | 100417.07 |
| 127 | 2035-01 | 2417.31 | 259.41 | 2157.90 | 98259.17 |
| 128 | 2035-02 | 2417.31 | 253.84 | 2163.48 | 96095.70 |
| 129 | 2035-03 | 2417.31 | 248.25 | 2169.06 | 93926.63 |
| 130 | 2035-04 | 2417.31 | 242.64 | 2174.67 | 91751.96 |
| 131 | 2035-05 | 2417.31 | 237.03 | 2180.29 | 89571.68 |
| 132 | 2035-06 | 2417.31 | 231.39 | 2185.92 | 87385.76 |
| 133 | 2035-07 | 2417.31 | 225.75 | 2191.57 | 85194.20 |
| 134 | 2035-08 | 2417.31 | 220.09 | 2197.23 | 82996.97 |
| 135 | 2035-09 | 2417.31 | 214.41 | 2202.90 | 80794.07 |
| 136 | 2035-10 | 2417.31 | 208.72 | 2208.59 | 78585.47 |
| 137 | 2035-11 | 2417.31 | 203.01 | 2214.30 | 76371.17 |
| 138 | 2035-12 | 2417.31 | 197.29 | 2220.02 | 74151.15 |
| 139 | 2036-01 | 2417.31 | 191.56 | 2225.75 | 71925.40 |
| 140 | 2036-02 | 2417.31 | 185.81 | 2231.50 | 69693.89 |
| 141 | 2036-03 | 2417.31 | 180.04 | 2237.27 | 67456.63 |
| 142 | 2036-04 | 2417.31 | 174.26 | 2243.05 | 65213.58 |
| 143 | 2036-05 | 2417.31 | 168.47 | 2248.84 | 62964.73 |
| 144 | 2036-06 | 2417.31 | 162.66 | 2254.65 | 60710.08 |
| 145 | 2036-07 | 2417.31 | 156.83 | 2260.48 | 58449.60 |
| 146 | 2036-08 | 2417.31 | 150.99 | 2266.32 | 56183.29 |
| 147 | 2036-09 | 2417.31 | 145.14 | 2272.17 | 53911.11 |
| 148 | 2036-10 | 2417.31 | 139.27 | 2278.04 | 51633.07 |
| 149 | 2036-11 | 2417.31 | 133.39 | 2283.93 | 49349.15 |
| 150 | 2036-12 | 2417.31 | 127.49 | 2289.83 | 47059.32 |
| 151 | 2037-01 | 2417.31 | 121.57 | 2295.74 | 44763.58 |
| 152 | 2037-02 | 2417.31 | 115.64 | 2301.67 | 42461.91 |
| 153 | 2037-03 | 2417.31 | 109.69 | 2307.62 | 40154.29 |
| 154 | 2037-04 | 2417.31 | 103.73 | 2313.58 | 37840.71 |
| 155 | 2037-05 | 2417.31 | 97.76 | 2319.56 | 35521.15 |
| 156 | 2037-06 | 2417.31 | 91.76 | 2325.55 | 33195.60 |
| 157 | 2037-07 | 2417.31 | 85.76 | 2331.56 | 30864.05 |
| 158 | 2037-08 | 2417.31 | 79.73 | 2337.58 | 28526.47 |
| 159 | 2037-09 | 2417.31 | 73.69 | 2343.62 | 26182.85 |
| 160 | 2037-10 | 2417.31 | 67.64 | 2349.67 | 23833.18 |
| 161 | 2037-11 | 2417.31 | 61.57 | 2355.74 | 21477.43 |
| 162 | 2037-12 | 2417.31 | 55.48 | 2361.83 | 19115.61 |
| 163 | 2038-01 | 2417.31 | 49.38 | 2367.93 | 16747.68 |
| 164 | 2038-02 | 2417.31 | 43.26 | 2374.05 | 14373.63 |
| 165 | 2038-03 | 2417.31 | 37.13 | 2380.18 | 11993.45 |
| 166 | 2038-04 | 2417.31 | 30.98 | 2386.33 | 9607.12 |
| 167 | 2038-05 | 2417.31 | 24.82 | 2392.49 | 7214.63 |
| 168 | 2038-06 | 2417.31 | 18.64 | 2398.67 | 4815.95 |
| 169 | 2038-07 | 2417.31 | 12.44 | 2404.87 | 2411.08 |
| 170 | 2038-08 | 2417.31 | 6.23 | 2411.08 | 0.00 |
等额本金还款方式：
贷款总额：33.22万
还款月数：14年2个月
首月还款：2812.67元
每月递减：5.05元
利息总额：7.34万
本息合计：40.56万
节省利息：5315.81元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 2812.67 | 858.29 | 1954.37 | 330288.63 |
| 2 | 2024-08 | 2807.62 | 853.25 | 1954.37 | 328334.26 |
| 3 | 2024-09 | 2802.57 | 848.20 | 1954.37 | 326379.89 |
| 4 | 2024-10 | 2797.52 | 843.15 | 1954.37 | 324425.52 |
| 5 | 2024-11 | 2792.47 | 838.10 | 1954.37 | 322471.15 |
| 6 | 2024-12 | 2787.42 | 833.05 | 1954.37 | 320516.78 |
| 7 | 2025-01 | 2782.37 | 828.00 | 1954.37 | 318562.41 |
| 8 | 2025-02 | 2777.32 | 822.95 | 1954.37 | 316608.04 |
| 9 | 2025-03 | 2772.27 | 817.90 | 1954.37 | 314653.66 |
| 10 | 2025-04 | 2767.23 | 812.86 | 1954.37 | 312699.29 |
| 11 | 2025-05 | 2762.18 | 807.81 | 1954.37 | 310744.92 |
| 12 | 2025-06 | 2757.13 | 802.76 | 1954.37 | 308790.55 |
| 13 | 2025-07 | 2752.08 | 797.71 | 1954.37 | 306836.18 |
| 14 | 2025-08 | 2747.03 | 792.66 | 1954.37 | 304881.81 |
| 15 | 2025-09 | 2741.98 | 787.61 | 1954.37 | 302927.44 |
| 16 | 2025-10 | 2736.93 | 782.56 | 1954.37 | 300973.07 |
| 17 | 2025-11 | 2731.88 | 777.51 | 1954.37 | 299018.70 |
| 18 | 2025-12 | 2726.84 | 772.46 | 1954.37 | 297064.33 |
| 19 | 2026-01 | 2721.79 | 767.42 | 1954.37 | 295109.96 |
| 20 | 2026-02 | 2716.74 | 762.37 | 1954.37 | 293155.59 |
| 21 | 2026-03 | 2711.69 | 757.32 | 1954.37 | 291201.22 |
| 22 | 2026-04 | 2706.64 | 752.27 | 1954.37 | 289246.85 |
| 23 | 2026-05 | 2701.59 | 747.22 | 1954.37 | 287292.48 |
| 24 | 2026-06 | 2696.54 | 742.17 | 1954.37 | 285338.11 |
| 25 | 2026-07 | 2691.49 | 737.12 | 1954.37 | 283383.74 |
| 26 | 2026-08 | 2686.45 | 732.07 | 1954.37 | 281429.36 |
| 27 | 2026-09 | 2681.40 | 727.03 | 1954.37 | 279474.99 |
| 28 | 2026-10 | 2676.35 | 721.98 | 1954.37 | 277520.62 |
| 29 | 2026-11 | 2671.30 | 716.93 | 1954.37 | 275566.25 |
| 30 | 2026-12 | 2666.25 | 711.88 | 1954.37 | 273611.88 |
| 31 | 2027-01 | 2661.20 | 706.83 | 1954.37 | 271657.51 |
| 32 | 2027-02 | 2656.15 | 701.78 | 1954.37 | 269703.14 |
| 33 | 2027-03 | 2651.10 | 696.73 | 1954.37 | 267748.77 |
| 34 | 2027-04 | 2646.05 | 691.68 | 1954.37 | 265794.40 |
| 35 | 2027-05 | 2641.01 | 686.64 | 1954.37 | 263840.03 |
| 36 | 2027-06 | 2635.96 | 681.59 | 1954.37 | 261885.66 |
| 37 | 2027-07 | 2630.91 | 676.54 | 1954.37 | 259931.29 |
| 38 | 2027-08 | 2625.86 | 671.49 | 1954.37 | 257976.92 |
| 39 | 2027-09 | 2620.81 | 666.44 | 1954.37 | 256022.55 |
| 40 | 2027-10 | 2615.76 | 661.39 | 1954.37 | 254068.18 |
| 41 | 2027-11 | 2610.71 | 656.34 | 1954.37 | 252113.81 |
| 42 | 2027-12 | 2605.66 | 651.29 | 1954.37 | 250159.44 |
| 43 | 2028-01 | 2600.62 | 646.25 | 1954.37 | 248205.06 |
| 44 | 2028-02 | 2595.57 | 641.20 | 1954.37 | 246250.69 |
| 45 | 2028-03 | 2590.52 | 636.15 | 1954.37 | 244296.32 |
| 46 | 2028-04 | 2585.47 | 631.10 | 1954.37 | 242341.95 |
| 47 | 2028-05 | 2580.42 | 626.05 | 1954.37 | 240387.58 |
| 48 | 2028-06 | 2575.37 | 621.00 | 1954.37 | 238433.21 |
| 49 | 2028-07 | 2570.32 | 615.95 | 1954.37 | 236478.84 |
| 50 | 2028-08 | 2565.27 | 610.90 | 1954.37 | 234524.47 |
| 51 | 2028-09 | 2560.23 | 605.85 | 1954.37 | 232570.10 |
| 52 | 2028-10 | 2555.18 | 600.81 | 1954.37 | 230615.73 |
| 53 | 2028-11 | 2550.13 | 595.76 | 1954.37 | 228661.36 |
| 54 | 2028-12 | 2545.08 | 590.71 | 1954.37 | 226706.99 |
| 55 | 2029-01 | 2540.03 | 585.66 | 1954.37 | 224752.62 |
| 56 | 2029-02 | 2534.98 | 580.61 | 1954.37 | 222798.25 |
| 57 | 2029-03 | 2529.93 | 575.56 | 1954.37 | 220843.88 |
| 58 | 2029-04 | 2524.88 | 570.51 | 1954.37 | 218889.51 |
| 59 | 2029-05 | 2519.84 | 565.46 | 1954.37 | 216935.14 |
| 60 | 2029-06 | 2514.79 | 560.42 | 1954.37 | 214980.76 |
| 61 | 2029-07 | 2509.74 | 555.37 | 1954.37 | 213026.39 |
| 62 | 2029-08 | 2504.69 | 550.32 | 1954.37 | 211072.02 |
| 63 | 2029-09 | 2499.64 | 545.27 | 1954.37 | 209117.65 |
| 64 | 2029-10 | 2494.59 | 540.22 | 1954.37 | 207163.28 |
| 65 | 2029-11 | 2489.54 | 535.17 | 1954.37 | 205208.91 |
| 66 | 2029-12 | 2484.49 | 530.12 | 1954.37 | 203254.54 |
| 67 | 2030-01 | 2479.44 | 525.07 | 1954.37 | 201300.17 |
| 68 | 2030-02 | 2474.40 | 520.03 | 1954.37 | 199345.80 |
| 69 | 2030-03 | 2469.35 | 514.98 | 1954.37 | 197391.43 |
| 70 | 2030-04 | 2464.30 | 509.93 | 1954.37 | 195437.06 |
| 71 | 2030-05 | 2459.25 | 504.88 | 1954.37 | 193482.69 |
| 72 | 2030-06 | 2454.20 | 499.83 | 1954.37 | 191528.32 |
| 73 | 2030-07 | 2449.15 | 494.78 | 1954.37 | 189573.95 |
| 74 | 2030-08 | 2444.10 | 489.73 | 1954.37 | 187619.58 |
| 75 | 2030-09 | 2439.05 | 484.68 | 1954.37 | 185665.21 |
| 76 | 2030-10 | 2434.01 | 479.64 | 1954.37 | 183710.84 |
| 77 | 2030-11 | 2428.96 | 474.59 | 1954.37 | 181756.46 |
| 78 | 2030-12 | 2423.91 | 469.54 | 1954.37 | 179802.09 |
| 79 | 2031-01 | 2418.86 | 464.49 | 1954.37 | 177847.72 |
| 80 | 2031-02 | 2413.81 | 459.44 | 1954.37 | 175893.35 |
| 81 | 2031-03 | 2408.76 | 454.39 | 1954.37 | 173938.98 |
| 82 | 2031-04 | 2403.71 | 449.34 | 1954.37 | 171984.61 |
| 83 | 2031-05 | 2398.66 | 444.29 | 1954.37 | 170030.24 |
| 84 | 2031-06 | 2393.62 | 439.24 | 1954.37 | 168075.87 |
| 85 | 2031-07 | 2388.57 | 434.20 | 1954.37 | 166121.50 |
| 86 | 2031-08 | 2383.52 | 429.15 | 1954.37 | 164167.13 |
| 87 | 2031-09 | 2378.47 | 424.10 | 1954.37 | 162212.76 |
| 88 | 2031-10 | 2373.42 | 419.05 | 1954.37 | 160258.39 |
| 89 | 2031-11 | 2368.37 | 414.00 | 1954.37 | 158304.02 |
| 90 | 2031-12 | 2363.32 | 408.95 | 1954.37 | 156349.65 |
| 91 | 2032-01 | 2358.27 | 403.90 | 1954.37 | 154395.28 |
| 92 | 2032-02 | 2353.23 | 398.85 | 1954.37 | 152440.91 |
| 93 | 2032-03 | 2348.18 | 393.81 | 1954.37 | 150486.54 |
| 94 | 2032-04 | 2343.13 | 388.76 | 1954.37 | 148532.16 |
| 95 | 2032-05 | 2338.08 | 383.71 | 1954.37 | 146577.79 |
| 96 | 2032-06 | 2333.03 | 378.66 | 1954.37 | 144623.42 |
| 97 | 2032-07 | 2327.98 | 373.61 | 1954.37 | 142669.05 |
| 98 | 2032-08 | 2322.93 | 368.56 | 1954.37 | 140714.68 |
| 99 | 2032-09 | 2317.88 | 363.51 | 1954.37 | 138760.31 |
| 100 | 2032-10 | 2312.83 | 358.46 | 1954.37 | 136805.94 |
| 101 | 2032-11 | 2307.79 | 353.42 | 1954.37 | 134851.57 |
| 102 | 2032-12 | 2302.74 | 348.37 | 1954.37 | 132897.20 |
| 103 | 2033-01 | 2297.69 | 343.32 | 1954.37 | 130942.83 |
| 104 | 2033-02 | 2292.64 | 338.27 | 1954.37 | 128988.46 |
| 105 | 2033-03 | 2287.59 | 333.22 | 1954.37 | 127034.09 |
| 106 | 2033-04 | 2282.54 | 328.17 | 1954.37 | 125079.72 |
| 107 | 2033-05 | 2277.49 | 323.12 | 1954.37 | 123125.35 |
| 108 | 2033-06 | 2272.44 | 318.07 | 1954.37 | 121170.98 |
| 109 | 2033-07 | 2267.40 | 313.03 | 1954.37 | 119216.61 |
| 110 | 2033-08 | 2262.35 | 307.98 | 1954.37 | 117262.24 |
| 111 | 2033-09 | 2257.30 | 302.93 | 1954.37 | 115307.86 |
| 112 | 2033-10 | 2252.25 | 297.88 | 1954.37 | 113353.49 |
| 113 | 2033-11 | 2247.20 | 292.83 | 1954.37 | 111399.12 |
| 114 | 2033-12 | 2242.15 | 287.78 | 1954.37 | 109444.75 |
| 115 | 2034-01 | 2237.10 | 282.73 | 1954.37 | 107490.38 |
| 116 | 2034-02 | 2232.05 | 277.68 | 1954.37 | 105536.01 |
| 117 | 2034-03 | 2227.01 | 272.63 | 1954.37 | 103581.64 |
| 118 | 2034-04 | 2221.96 | 267.59 | 1954.37 | 101627.27 |
| 119 | 2034-05 | 2216.91 | 262.54 | 1954.37 | 99672.90 |
| 120 | 2034-06 | 2211.86 | 257.49 | 1954.37 | 97718.53 |
| 121 | 2034-07 | 2206.81 | 252.44 | 1954.37 | 95764.16 |
| 122 | 2034-08 | 2201.76 | 247.39 | 1954.37 | 93809.79 |
| 123 | 2034-09 | 2196.71 | 242.34 | 1954.37 | 91855.42 |
| 124 | 2034-10 | 2191.66 | 237.29 | 1954.37 | 89901.05 |
| 125 | 2034-11 | 2186.61 | 232.24 | 1954.37 | 87946.68 |
| 126 | 2034-12 | 2181.57 | 227.20 | 1954.37 | 85992.31 |
| 127 | 2035-01 | 2176.52 | 222.15 | 1954.37 | 84037.94 |
| 128 | 2035-02 | 2171.47 | 217.10 | 1954.37 | 82083.56 |
| 129 | 2035-03 | 2166.42 | 212.05 | 1954.37 | 80129.19 |
| 130 | 2035-04 | 2161.37 | 207.00 | 1954.37 | 78174.82 |
| 131 | 2035-05 | 2156.32 | 201.95 | 1954.37 | 76220.45 |
| 132 | 2035-06 | 2151.27 | 196.90 | 1954.37 | 74266.08 |
| 133 | 2035-07 | 2146.22 | 191.85 | 1954.37 | 72311.71 |
| 134 | 2035-08 | 2141.18 | 186.81 | 1954.37 | 70357.34 |
| 135 | 2035-09 | 2136.13 | 181.76 | 1954.37 | 68402.97 |
| 136 | 2035-10 | 2131.08 | 176.71 | 1954.37 | 66448.60 |
| 137 | 2035-11 | 2126.03 | 171.66 | 1954.37 | 64494.23 |
| 138 | 2035-12 | 2120.98 | 166.61 | 1954.37 | 62539.86 |
| 139 | 2036-01 | 2115.93 | 161.56 | 1954.37 | 60585.49 |
| 140 | 2036-02 | 2110.88 | 156.51 | 1954.37 | 58631.12 |
| 141 | 2036-03 | 2105.83 | 151.46 | 1954.37 | 56676.75 |
| 142 | 2036-04 | 2100.79 | 146.41 | 1954.37 | 54722.38 |
| 143 | 2036-05 | 2095.74 | 141.37 | 1954.37 | 52768.01 |
| 144 | 2036-06 | 2090.69 | 136.32 | 1954.37 | 50813.64 |
| 145 | 2036-07 | 2085.64 | 131.27 | 1954.37 | 48859.26 |
| 146 | 2036-08 | 2080.59 | 126.22 | 1954.37 | 46904.89 |
| 147 | 2036-09 | 2075.54 | 121.17 | 1954.37 | 44950.52 |
| 148 | 2036-10 | 2070.49 | 116.12 | 1954.37 | 42996.15 |
| 149 | 2036-11 | 2065.44 | 111.07 | 1954.37 | 41041.78 |
| 150 | 2036-12 | 2060.40 | 106.02 | 1954.37 | 39087.41 |
| 151 | 2037-01 | 2055.35 | 100.98 | 1954.37 | 37133.04 |
| 152 | 2037-02 | 2050.30 | 95.93 | 1954.37 | 35178.67 |
| 153 | 2037-03 | 2045.25 | 90.88 | 1954.37 | 33224.30 |
| 154 | 2037-04 | 2040.20 | 85.83 | 1954.37 | 31269.93 |
| 155 | 2037-05 | 2035.15 | 80.78 | 1954.37 | 29315.56 |
| 156 | 2037-06 | 2030.10 | 75.73 | 1954.37 | 27361.19 |
| 157 | 2037-07 | 2025.05 | 70.68 | 1954.37 | 25406.82 |
| 158 | 2037-08 | 2020.00 | 65.63 | 1954.37 | 23452.45 |
| 159 | 2037-09 | 2014.96 | 60.59 | 1954.37 | 21498.08 |
| 160 | 2037-10 | 2009.91 | 55.54 | 1954.37 | 19543.71 |
| 161 | 2037-11 | 2004.86 | 50.49 | 1954.37 | 17589.34 |
| 162 | 2037-12 | 1999.81 | 45.44 | 1954.37 | 15634.96 |
| 163 | 2038-01 | 1994.76 | 40.39 | 1954.37 | 13680.59 |
| 164 | 2038-02 | 1989.71 | 35.34 | 1954.37 | 11726.22 |
| 165 | 2038-03 | 1984.66 | 30.29 | 1954.37 | 9771.85 |
| 166 | 2038-04 | 1979.61 | 25.24 | 1954.37 | 7817.48 |
| 167 | 2038-05 | 1974.57 | 20.20 | 1954.37 | 5863.11 |
| 168 | 2038-06 | 1969.52 | 15.15 | 1954.37 | 3908.74 |
| 169 | 2038-07 | 1964.47 | 10.10 | 1954.37 | 1954.37 |
| 170 | 2038-08 | 1959.42 | 5.05 | 1954.37 | 0.00 |