贷款36.4万（公积金贷款）房贷，还款14年7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：36.4万
还款月数：14年7个月
每月还款：2484.3元
利息总额：7.08万
本息合计：43.48万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2484.30 | 758.33 | 1725.96 | 362274.04 |
| 2 | 2025-02 | 2484.30 | 754.74 | 1729.56 | 360544.48 |
| 3 | 2025-03 | 2484.30 | 751.13 | 1733.16 | 358811.31 |
| 4 | 2025-04 | 2484.30 | 747.52 | 1736.77 | 357074.54 |
| 5 | 2025-05 | 2484.30 | 743.91 | 1740.39 | 355334.15 |
| 6 | 2025-06 | 2484.30 | 740.28 | 1744.02 | 353590.13 |
| 7 | 2025-07 | 2484.30 | 736.65 | 1747.65 | 351842.48 |
| 8 | 2025-08 | 2484.30 | 733.01 | 1751.29 | 350091.18 |
| 9 | 2025-09 | 2484.30 | 729.36 | 1754.94 | 348336.24 |
| 10 | 2025-10 | 2484.30 | 725.70 | 1758.60 | 346577.65 |
| 11 | 2025-11 | 2484.30 | 722.04 | 1762.26 | 344815.39 |
| 12 | 2025-12 | 2484.30 | 718.37 | 1765.93 | 343049.45 |
| 13 | 2026-01 | 2484.30 | 714.69 | 1769.61 | 341279.84 |
| 14 | 2026-02 | 2484.30 | 711.00 | 1773.30 | 339506.54 |
| 15 | 2026-03 | 2484.30 | 707.31 | 1776.99 | 337729.55 |
| 16 | 2026-04 | 2484.30 | 703.60 | 1780.69 | 335948.86 |
| 17 | 2026-05 | 2484.30 | 699.89 | 1784.40 | 334164.45 |
| 18 | 2026-06 | 2484.30 | 696.18 | 1788.12 | 332376.33 |
| 19 | 2026-07 | 2484.30 | 692.45 | 1791.85 | 330584.49 |
| 20 | 2026-08 | 2484.30 | 688.72 | 1795.58 | 328788.91 |
| 21 | 2026-09 | 2484.30 | 684.98 | 1799.32 | 326989.59 |
| 22 | 2026-10 | 2484.30 | 681.23 | 1803.07 | 325186.52 |
| 23 | 2026-11 | 2484.30 | 677.47 | 1806.83 | 323379.69 |
| 24 | 2026-12 | 2484.30 | 673.71 | 1810.59 | 321569.10 |
| 25 | 2027-01 | 2484.30 | 669.94 | 1814.36 | 319754.74 |
| 26 | 2027-02 | 2484.30 | 666.16 | 1818.14 | 317936.60 |
| 27 | 2027-03 | 2484.30 | 662.37 | 1821.93 | 316114.67 |
| 28 | 2027-04 | 2484.30 | 658.57 | 1825.73 | 314288.94 |
| 29 | 2027-05 | 2484.30 | 654.77 | 1829.53 | 312459.41 |
| 30 | 2027-06 | 2484.30 | 650.96 | 1833.34 | 310626.07 |
| 31 | 2027-07 | 2484.30 | 647.14 | 1837.16 | 308788.91 |
| 32 | 2027-08 | 2484.30 | 643.31 | 1840.99 | 306947.93 |
| 33 | 2027-09 | 2484.30 | 639.47 | 1844.82 | 305103.10 |
| 34 | 2027-10 | 2484.30 | 635.63 | 1848.67 | 303254.44 |
| 35 | 2027-11 | 2484.30 | 631.78 | 1852.52 | 301401.92 |
| 36 | 2027-12 | 2484.30 | 627.92 | 1856.38 | 299545.54 |
| 37 | 2028-01 | 2484.30 | 624.05 | 1860.24 | 297685.30 |
| 38 | 2028-02 | 2484.30 | 620.18 | 1864.12 | 295821.18 |
| 39 | 2028-03 | 2484.30 | 616.29 | 1868.00 | 293953.17 |
| 40 | 2028-04 | 2484.30 | 612.40 | 1871.90 | 292081.28 |
| 41 | 2028-05 | 2484.30 | 608.50 | 1875.79 | 290205.48 |
| 42 | 2028-06 | 2484.30 | 604.59 | 1879.70 | 288325.78 |
| 43 | 2028-07 | 2484.30 | 600.68 | 1883.62 | 286442.16 |
| 44 | 2028-08 | 2484.30 | 596.75 | 1887.54 | 284554.62 |
| 45 | 2028-09 | 2484.30 | 592.82 | 1891.48 | 282663.14 |
| 46 | 2028-10 | 2484.30 | 588.88 | 1895.42 | 280767.73 |
| 47 | 2028-11 | 2484.30 | 584.93 | 1899.36 | 278868.36 |
| 48 | 2028-12 | 2484.30 | 580.98 | 1903.32 | 276965.04 |
| 49 | 2029-01 | 2484.30 | 577.01 | 1907.29 | 275057.75 |
| 50 | 2029-02 | 2484.30 | 573.04 | 1911.26 | 273146.49 |
| 51 | 2029-03 | 2484.30 | 569.06 | 1915.24 | 271231.25 |
| 52 | 2029-04 | 2484.30 | 565.07 | 1919.23 | 269312.02 |
| 53 | 2029-05 | 2484.30 | 561.07 | 1923.23 | 267388.79 |
| 54 | 2029-06 | 2484.30 | 557.06 | 1927.24 | 265461.55 |
| 55 | 2029-07 | 2484.30 | 553.04 | 1931.25 | 263530.30 |
| 56 | 2029-08 | 2484.30 | 549.02 | 1935.28 | 261595.02 |
| 57 | 2029-09 | 2484.30 | 544.99 | 1939.31 | 259655.71 |
| 58 | 2029-10 | 2484.30 | 540.95 | 1943.35 | 257712.37 |
| 59 | 2029-11 | 2484.30 | 536.90 | 1947.40 | 255764.97 |
| 60 | 2029-12 | 2484.30 | 532.84 | 1951.45 | 253813.52 |
| 61 | 2030-01 | 2484.30 | 528.78 | 1955.52 | 251858.00 |
| 62 | 2030-02 | 2484.30 | 524.70 | 1959.59 | 249898.40 |
| 63 | 2030-03 | 2484.30 | 520.62 | 1963.68 | 247934.73 |
| 64 | 2030-04 | 2484.30 | 516.53 | 1967.77 | 245966.96 |
| 65 | 2030-05 | 2484.30 | 512.43 | 1971.87 | 243995.09 |
| 66 | 2030-06 | 2484.30 | 508.32 | 1975.97 | 242019.12 |
| 67 | 2030-07 | 2484.30 | 504.21 | 1980.09 | 240039.03 |
| 68 | 2030-08 | 2484.30 | 500.08 | 1984.22 | 238054.81 |
| 69 | 2030-09 | 2484.30 | 495.95 | 1988.35 | 236066.46 |
| 70 | 2030-10 | 2484.30 | 491.81 | 1992.49 | 234073.97 |
| 71 | 2030-11 | 2484.30 | 487.65 | 1996.64 | 232077.33 |
| 72 | 2030-12 | 2484.30 | 483.49 | 2000.80 | 230076.52 |
| 73 | 2031-01 | 2484.30 | 479.33 | 2004.97 | 228071.55 |
| 74 | 2031-02 | 2484.30 | 475.15 | 2009.15 | 226062.40 |
| 75 | 2031-03 | 2484.30 | 470.96 | 2013.33 | 224049.07 |
| 76 | 2031-04 | 2484.30 | 466.77 | 2017.53 | 222031.54 |
| 77 | 2031-05 | 2484.30 | 462.57 | 2021.73 | 220009.81 |
| 78 | 2031-06 | 2484.30 | 458.35 | 2025.94 | 217983.87 |
| 79 | 2031-07 | 2484.30 | 454.13 | 2030.16 | 215953.70 |
| 80 | 2031-08 | 2484.30 | 449.90 | 2034.39 | 213919.31 |
| 81 | 2031-09 | 2484.30 | 445.67 | 2038.63 | 211880.67 |
| 82 | 2031-10 | 2484.30 | 441.42 | 2042.88 | 209837.79 |
| 83 | 2031-11 | 2484.30 | 437.16 | 2047.14 | 207790.66 |
| 84 | 2031-12 | 2484.30 | 432.90 | 2051.40 | 205739.26 |
| 85 | 2032-01 | 2484.30 | 428.62 | 2055.67 | 203683.58 |
| 86 | 2032-02 | 2484.30 | 424.34 | 2059.96 | 201623.63 |
| 87 | 2032-03 | 2484.30 | 420.05 | 2064.25 | 199559.38 |
| 88 | 2032-04 | 2484.30 | 415.75 | 2068.55 | 197490.83 |
| 89 | 2032-05 | 2484.30 | 411.44 | 2072.86 | 195417.97 |
| 90 | 2032-06 | 2484.30 | 407.12 | 2077.18 | 193340.80 |
| 91 | 2032-07 | 2484.30 | 402.79 | 2081.50 | 191259.29 |
| 92 | 2032-08 | 2484.30 | 398.46 | 2085.84 | 189173.45 |
| 93 | 2032-09 | 2484.30 | 394.11 | 2090.19 | 187083.27 |
| 94 | 2032-10 | 2484.30 | 389.76 | 2094.54 | 184988.72 |
| 95 | 2032-11 | 2484.30 | 385.39 | 2098.90 | 182889.82 |
| 96 | 2032-12 | 2484.30 | 381.02 | 2103.28 | 180786.54 |
| 97 | 2033-01 | 2484.30 | 376.64 | 2107.66 | 178678.88 |
| 98 | 2033-02 | 2484.30 | 372.25 | 2112.05 | 176566.83 |
| 99 | 2033-03 | 2484.30 | 367.85 | 2116.45 | 174450.38 |
| 100 | 2033-04 | 2484.30 | 363.44 | 2120.86 | 172329.52 |
| 101 | 2033-05 | 2484.30 | 359.02 | 2125.28 | 170204.25 |
| 102 | 2033-06 | 2484.30 | 354.59 | 2129.71 | 168074.54 |
| 103 | 2033-07 | 2484.30 | 350.16 | 2134.14 | 165940.40 |
| 104 | 2033-08 | 2484.30 | 345.71 | 2138.59 | 163801.81 |
| 105 | 2033-09 | 2484.30 | 341.25 | 2143.04 | 161658.77 |
| 106 | 2033-10 | 2484.30 | 336.79 | 2147.51 | 159511.26 |
| 107 | 2033-11 | 2484.30 | 332.32 | 2151.98 | 157359.28 |
| 108 | 2033-12 | 2484.30 | 327.83 | 2156.47 | 155202.81 |
| 109 | 2034-01 | 2484.30 | 323.34 | 2160.96 | 153041.85 |
| 110 | 2034-02 | 2484.30 | 318.84 | 2165.46 | 150876.39 |
| 111 | 2034-03 | 2484.30 | 314.33 | 2169.97 | 148706.42 |
| 112 | 2034-04 | 2484.30 | 309.81 | 2174.49 | 146531.93 |
| 113 | 2034-05 | 2484.30 | 305.27 | 2179.02 | 144352.91 |
| 114 | 2034-06 | 2484.30 | 300.74 | 2183.56 | 142169.34 |
| 115 | 2034-07 | 2484.30 | 296.19 | 2188.11 | 139981.23 |
| 116 | 2034-08 | 2484.30 | 291.63 | 2192.67 | 137788.56 |
| 117 | 2034-09 | 2484.30 | 287.06 | 2197.24 | 135591.32 |
| 118 | 2034-10 | 2484.30 | 282.48 | 2201.82 | 133389.51 |
| 119 | 2034-11 | 2484.30 | 277.89 | 2206.40 | 131183.11 |
| 120 | 2034-12 | 2484.30 | 273.30 | 2211.00 | 128972.11 |
| 121 | 2035-01 | 2484.30 | 268.69 | 2215.61 | 126756.50 |
| 122 | 2035-02 | 2484.30 | 264.08 | 2220.22 | 124536.28 |
| 123 | 2035-03 | 2484.30 | 259.45 | 2224.85 | 122311.43 |
| 124 | 2035-04 | 2484.30 | 254.82 | 2229.48 | 120081.95 |
| 125 | 2035-05 | 2484.30 | 250.17 | 2234.13 | 117847.82 |
| 126 | 2035-06 | 2484.30 | 245.52 | 2238.78 | 115609.04 |
| 127 | 2035-07 | 2484.30 | 240.85 | 2243.45 | 113365.60 |
| 128 | 2035-08 | 2484.30 | 236.18 | 2248.12 | 111117.48 |
| 129 | 2035-09 | 2484.30 | 231.49 | 2252.80 | 108864.67 |
| 130 | 2035-10 | 2484.30 | 226.80 | 2257.50 | 106607.18 |
| 131 | 2035-11 | 2484.30 | 222.10 | 2262.20 | 104344.98 |
| 132 | 2035-12 | 2484.30 | 217.39 | 2266.91 | 102078.07 |
| 133 | 2036-01 | 2484.30 | 212.66 | 2271.63 | 99806.43 |
| 134 | 2036-02 | 2484.30 | 207.93 | 2276.37 | 97530.06 |
| 135 | 2036-03 | 2484.30 | 203.19 | 2281.11 | 95248.95 |
| 136 | 2036-04 | 2484.30 | 198.44 | 2285.86 | 92963.09 |
| 137 | 2036-05 | 2484.30 | 193.67 | 2290.62 | 90672.47 |
| 138 | 2036-06 | 2484.30 | 188.90 | 2295.40 | 88377.07 |
| 139 | 2036-07 | 2484.30 | 184.12 | 2300.18 | 86076.89 |
| 140 | 2036-08 | 2484.30 | 179.33 | 2304.97 | 83771.92 |
| 141 | 2036-09 | 2484.30 | 174.52 | 2309.77 | 81462.15 |
| 142 | 2036-10 | 2484.30 | 169.71 | 2314.58 | 79147.56 |
| 143 | 2036-11 | 2484.30 | 164.89 | 2319.41 | 76828.16 |
| 144 | 2036-12 | 2484.30 | 160.06 | 2324.24 | 74503.92 |
| 145 | 2037-01 | 2484.30 | 155.22 | 2329.08 | 72174.84 |
| 146 | 2037-02 | 2484.30 | 150.36 | 2333.93 | 69840.90 |
| 147 | 2037-03 | 2484.30 | 145.50 | 2338.80 | 67502.11 |
| 148 | 2037-04 | 2484.30 | 140.63 | 2343.67 | 65158.44 |
| 149 | 2037-05 | 2484.30 | 135.75 | 2348.55 | 62809.89 |
| 150 | 2037-06 | 2484.30 | 130.85 | 2353.44 | 60456.45 |
| 151 | 2037-07 | 2484.30 | 125.95 | 2358.35 | 58098.10 |
| 152 | 2037-08 | 2484.30 | 121.04 | 2363.26 | 55734.84 |
| 153 | 2037-09 | 2484.30 | 116.11 | 2368.18 | 53366.66 |
| 154 | 2037-10 | 2484.30 | 111.18 | 2373.12 | 50993.54 |
| 155 | 2037-11 | 2484.30 | 106.24 | 2378.06 | 48615.48 |
| 156 | 2037-12 | 2484.30 | 101.28 | 2383.02 | 46232.46 |
| 157 | 2038-01 | 2484.30 | 96.32 | 2387.98 | 43844.48 |
| 158 | 2038-02 | 2484.30 | 91.34 | 2392.95 | 41451.53 |
| 159 | 2038-03 | 2484.30 | 86.36 | 2397.94 | 39053.59 |
| 160 | 2038-04 | 2484.30 | 81.36 | 2402.94 | 36650.65 |
| 161 | 2038-05 | 2484.30 | 76.36 | 2407.94 | 34242.71 |
| 162 | 2038-06 | 2484.30 | 71.34 | 2412.96 | 31829.75 |
| 163 | 2038-07 | 2484.30 | 66.31 | 2417.99 | 29411.77 |
| 164 | 2038-08 | 2484.30 | 61.27 | 2423.02 | 26988.74 |
| 165 | 2038-09 | 2484.30 | 56.23 | 2428.07 | 24560.67 |
| 166 | 2038-10 | 2484.30 | 51.17 | 2433.13 | 22127.54 |
| 167 | 2038-11 | 2484.30 | 46.10 | 2438.20 | 19689.34 |
| 168 | 2038-12 | 2484.30 | 41.02 | 2443.28 | 17246.07 |
| 169 | 2039-01 | 2484.30 | 35.93 | 2448.37 | 14797.70 |
| 170 | 2039-02 | 2484.30 | 30.83 | 2453.47 | 12344.23 |
| 171 | 2039-03 | 2484.30 | 25.72 | 2458.58 | 9885.65 |
| 172 | 2039-04 | 2484.30 | 20.60 | 2463.70 | 7421.95 |
| 173 | 2039-05 | 2484.30 | 15.46 | 2468.84 | 4953.11 |
| 174 | 2039-06 | 2484.30 | 10.32 | 2473.98 | 2479.13 |
| 175 | 2039-07 | 2484.30 | 5.16 | 2479.13 | 0.00 |
等额本金还款方式：
贷款总额：36.4万
还款月数：14年7个月
首月还款：2838.33元
每月递减：4.33元
利息总额：6.67万
本息合计：43.07万
节省利息：4018.74元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2838.33 | 758.33 | 2080.00 | 361920.00 |
| 2 | 2025-02 | 2834.00 | 754.00 | 2080.00 | 359840.00 |
| 3 | 2025-03 | 2829.67 | 749.67 | 2080.00 | 357760.00 |
| 4 | 2025-04 | 2825.33 | 745.33 | 2080.00 | 355680.00 |
| 5 | 2025-05 | 2821.00 | 741.00 | 2080.00 | 353600.00 |
| 6 | 2025-06 | 2816.67 | 736.67 | 2080.00 | 351520.00 |
| 7 | 2025-07 | 2812.33 | 732.33 | 2080.00 | 349440.00 |
| 8 | 2025-08 | 2808.00 | 728.00 | 2080.00 | 347360.00 |
| 9 | 2025-09 | 2803.67 | 723.67 | 2080.00 | 345280.00 |
| 10 | 2025-10 | 2799.33 | 719.33 | 2080.00 | 343200.00 |
| 11 | 2025-11 | 2795.00 | 715.00 | 2080.00 | 341120.00 |
| 12 | 2025-12 | 2790.67 | 710.67 | 2080.00 | 339040.00 |
| 13 | 2026-01 | 2786.33 | 706.33 | 2080.00 | 336960.00 |
| 14 | 2026-02 | 2782.00 | 702.00 | 2080.00 | 334880.00 |
| 15 | 2026-03 | 2777.67 | 697.67 | 2080.00 | 332800.00 |
| 16 | 2026-04 | 2773.33 | 693.33 | 2080.00 | 330720.00 |
| 17 | 2026-05 | 2769.00 | 689.00 | 2080.00 | 328640.00 |
| 18 | 2026-06 | 2764.67 | 684.67 | 2080.00 | 326560.00 |
| 19 | 2026-07 | 2760.33 | 680.33 | 2080.00 | 324480.00 |
| 20 | 2026-08 | 2756.00 | 676.00 | 2080.00 | 322400.00 |
| 21 | 2026-09 | 2751.67 | 671.67 | 2080.00 | 320320.00 |
| 22 | 2026-10 | 2747.33 | 667.33 | 2080.00 | 318240.00 |
| 23 | 2026-11 | 2743.00 | 663.00 | 2080.00 | 316160.00 |
| 24 | 2026-12 | 2738.67 | 658.67 | 2080.00 | 314080.00 |
| 25 | 2027-01 | 2734.33 | 654.33 | 2080.00 | 312000.00 |
| 26 | 2027-02 | 2730.00 | 650.00 | 2080.00 | 309920.00 |
| 27 | 2027-03 | 2725.67 | 645.67 | 2080.00 | 307840.00 |
| 28 | 2027-04 | 2721.33 | 641.33 | 2080.00 | 305760.00 |
| 29 | 2027-05 | 2717.00 | 637.00 | 2080.00 | 303680.00 |
| 30 | 2027-06 | 2712.67 | 632.67 | 2080.00 | 301600.00 |
| 31 | 2027-07 | 2708.33 | 628.33 | 2080.00 | 299520.00 |
| 32 | 2027-08 | 2704.00 | 624.00 | 2080.00 | 297440.00 |
| 33 | 2027-09 | 2699.67 | 619.67 | 2080.00 | 295360.00 |
| 34 | 2027-10 | 2695.33 | 615.33 | 2080.00 | 293280.00 |
| 35 | 2027-11 | 2691.00 | 611.00 | 2080.00 | 291200.00 |
| 36 | 2027-12 | 2686.67 | 606.67 | 2080.00 | 289120.00 |
| 37 | 2028-01 | 2682.33 | 602.33 | 2080.00 | 287040.00 |
| 38 | 2028-02 | 2678.00 | 598.00 | 2080.00 | 284960.00 |
| 39 | 2028-03 | 2673.67 | 593.67 | 2080.00 | 282880.00 |
| 40 | 2028-04 | 2669.33 | 589.33 | 2080.00 | 280800.00 |
| 41 | 2028-05 | 2665.00 | 585.00 | 2080.00 | 278720.00 |
| 42 | 2028-06 | 2660.67 | 580.67 | 2080.00 | 276640.00 |
| 43 | 2028-07 | 2656.33 | 576.33 | 2080.00 | 274560.00 |
| 44 | 2028-08 | 2652.00 | 572.00 | 2080.00 | 272480.00 |
| 45 | 2028-09 | 2647.67 | 567.67 | 2080.00 | 270400.00 |
| 46 | 2028-10 | 2643.33 | 563.33 | 2080.00 | 268320.00 |
| 47 | 2028-11 | 2639.00 | 559.00 | 2080.00 | 266240.00 |
| 48 | 2028-12 | 2634.67 | 554.67 | 2080.00 | 264160.00 |
| 49 | 2029-01 | 2630.33 | 550.33 | 2080.00 | 262080.00 |
| 50 | 2029-02 | 2626.00 | 546.00 | 2080.00 | 260000.00 |
| 51 | 2029-03 | 2621.67 | 541.67 | 2080.00 | 257920.00 |
| 52 | 2029-04 | 2617.33 | 537.33 | 2080.00 | 255840.00 |
| 53 | 2029-05 | 2613.00 | 533.00 | 2080.00 | 253760.00 |
| 54 | 2029-06 | 2608.67 | 528.67 | 2080.00 | 251680.00 |
| 55 | 2029-07 | 2604.33 | 524.33 | 2080.00 | 249600.00 |
| 56 | 2029-08 | 2600.00 | 520.00 | 2080.00 | 247520.00 |
| 57 | 2029-09 | 2595.67 | 515.67 | 2080.00 | 245440.00 |
| 58 | 2029-10 | 2591.33 | 511.33 | 2080.00 | 243360.00 |
| 59 | 2029-11 | 2587.00 | 507.00 | 2080.00 | 241280.00 |
| 60 | 2029-12 | 2582.67 | 502.67 | 2080.00 | 239200.00 |
| 61 | 2030-01 | 2578.33 | 498.33 | 2080.00 | 237120.00 |
| 62 | 2030-02 | 2574.00 | 494.00 | 2080.00 | 235040.00 |
| 63 | 2030-03 | 2569.67 | 489.67 | 2080.00 | 232960.00 |
| 64 | 2030-04 | 2565.33 | 485.33 | 2080.00 | 230880.00 |
| 65 | 2030-05 | 2561.00 | 481.00 | 2080.00 | 228800.00 |
| 66 | 2030-06 | 2556.67 | 476.67 | 2080.00 | 226720.00 |
| 67 | 2030-07 | 2552.33 | 472.33 | 2080.00 | 224640.00 |
| 68 | 2030-08 | 2548.00 | 468.00 | 2080.00 | 222560.00 |
| 69 | 2030-09 | 2543.67 | 463.67 | 2080.00 | 220480.00 |
| 70 | 2030-10 | 2539.33 | 459.33 | 2080.00 | 218400.00 |
| 71 | 2030-11 | 2535.00 | 455.00 | 2080.00 | 216320.00 |
| 72 | 2030-12 | 2530.67 | 450.67 | 2080.00 | 214240.00 |
| 73 | 2031-01 | 2526.33 | 446.33 | 2080.00 | 212160.00 |
| 74 | 2031-02 | 2522.00 | 442.00 | 2080.00 | 210080.00 |
| 75 | 2031-03 | 2517.67 | 437.67 | 2080.00 | 208000.00 |
| 76 | 2031-04 | 2513.33 | 433.33 | 2080.00 | 205920.00 |
| 77 | 2031-05 | 2509.00 | 429.00 | 2080.00 | 203840.00 |
| 78 | 2031-06 | 2504.67 | 424.67 | 2080.00 | 201760.00 |
| 79 | 2031-07 | 2500.33 | 420.33 | 2080.00 | 199680.00 |
| 80 | 2031-08 | 2496.00 | 416.00 | 2080.00 | 197600.00 |
| 81 | 2031-09 | 2491.67 | 411.67 | 2080.00 | 195520.00 |
| 82 | 2031-10 | 2487.33 | 407.33 | 2080.00 | 193440.00 |
| 83 | 2031-11 | 2483.00 | 403.00 | 2080.00 | 191360.00 |
| 84 | 2031-12 | 2478.67 | 398.67 | 2080.00 | 189280.00 |
| 85 | 2032-01 | 2474.33 | 394.33 | 2080.00 | 187200.00 |
| 86 | 2032-02 | 2470.00 | 390.00 | 2080.00 | 185120.00 |
| 87 | 2032-03 | 2465.67 | 385.67 | 2080.00 | 183040.00 |
| 88 | 2032-04 | 2461.33 | 381.33 | 2080.00 | 180960.00 |
| 89 | 2032-05 | 2457.00 | 377.00 | 2080.00 | 178880.00 |
| 90 | 2032-06 | 2452.67 | 372.67 | 2080.00 | 176800.00 |
| 91 | 2032-07 | 2448.33 | 368.33 | 2080.00 | 174720.00 |
| 92 | 2032-08 | 2444.00 | 364.00 | 2080.00 | 172640.00 |
| 93 | 2032-09 | 2439.67 | 359.67 | 2080.00 | 170560.00 |
| 94 | 2032-10 | 2435.33 | 355.33 | 2080.00 | 168480.00 |
| 95 | 2032-11 | 2431.00 | 351.00 | 2080.00 | 166400.00 |
| 96 | 2032-12 | 2426.67 | 346.67 | 2080.00 | 164320.00 |
| 97 | 2033-01 | 2422.33 | 342.33 | 2080.00 | 162240.00 |
| 98 | 2033-02 | 2418.00 | 338.00 | 2080.00 | 160160.00 |
| 99 | 2033-03 | 2413.67 | 333.67 | 2080.00 | 158080.00 |
| 100 | 2033-04 | 2409.33 | 329.33 | 2080.00 | 156000.00 |
| 101 | 2033-05 | 2405.00 | 325.00 | 2080.00 | 153920.00 |
| 102 | 2033-06 | 2400.67 | 320.67 | 2080.00 | 151840.00 |
| 103 | 2033-07 | 2396.33 | 316.33 | 2080.00 | 149760.00 |
| 104 | 2033-08 | 2392.00 | 312.00 | 2080.00 | 147680.00 |
| 105 | 2033-09 | 2387.67 | 307.67 | 2080.00 | 145600.00 |
| 106 | 2033-10 | 2383.33 | 303.33 | 2080.00 | 143520.00 |
| 107 | 2033-11 | 2379.00 | 299.00 | 2080.00 | 141440.00 |
| 108 | 2033-12 | 2374.67 | 294.67 | 2080.00 | 139360.00 |
| 109 | 2034-01 | 2370.33 | 290.33 | 2080.00 | 137280.00 |
| 110 | 2034-02 | 2366.00 | 286.00 | 2080.00 | 135200.00 |
| 111 | 2034-03 | 2361.67 | 281.67 | 2080.00 | 133120.00 |
| 112 | 2034-04 | 2357.33 | 277.33 | 2080.00 | 131040.00 |
| 113 | 2034-05 | 2353.00 | 273.00 | 2080.00 | 128960.00 |
| 114 | 2034-06 | 2348.67 | 268.67 | 2080.00 | 126880.00 |
| 115 | 2034-07 | 2344.33 | 264.33 | 2080.00 | 124800.00 |
| 116 | 2034-08 | 2340.00 | 260.00 | 2080.00 | 122720.00 |
| 117 | 2034-09 | 2335.67 | 255.67 | 2080.00 | 120640.00 |
| 118 | 2034-10 | 2331.33 | 251.33 | 2080.00 | 118560.00 |
| 119 | 2034-11 | 2327.00 | 247.00 | 2080.00 | 116480.00 |
| 120 | 2034-12 | 2322.67 | 242.67 | 2080.00 | 114400.00 |
| 121 | 2035-01 | 2318.33 | 238.33 | 2080.00 | 112320.00 |
| 122 | 2035-02 | 2314.00 | 234.00 | 2080.00 | 110240.00 |
| 123 | 2035-03 | 2309.67 | 229.67 | 2080.00 | 108160.00 |
| 124 | 2035-04 | 2305.33 | 225.33 | 2080.00 | 106080.00 |
| 125 | 2035-05 | 2301.00 | 221.00 | 2080.00 | 104000.00 |
| 126 | 2035-06 | 2296.67 | 216.67 | 2080.00 | 101920.00 |
| 127 | 2035-07 | 2292.33 | 212.33 | 2080.00 | 99840.00 |
| 128 | 2035-08 | 2288.00 | 208.00 | 2080.00 | 97760.00 |
| 129 | 2035-09 | 2283.67 | 203.67 | 2080.00 | 95680.00 |
| 130 | 2035-10 | 2279.33 | 199.33 | 2080.00 | 93600.00 |
| 131 | 2035-11 | 2275.00 | 195.00 | 2080.00 | 91520.00 |
| 132 | 2035-12 | 2270.67 | 190.67 | 2080.00 | 89440.00 |
| 133 | 2036-01 | 2266.33 | 186.33 | 2080.00 | 87360.00 |
| 134 | 2036-02 | 2262.00 | 182.00 | 2080.00 | 85280.00 |
| 135 | 2036-03 | 2257.67 | 177.67 | 2080.00 | 83200.00 |
| 136 | 2036-04 | 2253.33 | 173.33 | 2080.00 | 81120.00 |
| 137 | 2036-05 | 2249.00 | 169.00 | 2080.00 | 79040.00 |
| 138 | 2036-06 | 2244.67 | 164.67 | 2080.00 | 76960.00 |
| 139 | 2036-07 | 2240.33 | 160.33 | 2080.00 | 74880.00 |
| 140 | 2036-08 | 2236.00 | 156.00 | 2080.00 | 72800.00 |
| 141 | 2036-09 | 2231.67 | 151.67 | 2080.00 | 70720.00 |
| 142 | 2036-10 | 2227.33 | 147.33 | 2080.00 | 68640.00 |
| 143 | 2036-11 | 2223.00 | 143.00 | 2080.00 | 66560.00 |
| 144 | 2036-12 | 2218.67 | 138.67 | 2080.00 | 64480.00 |
| 145 | 2037-01 | 2214.33 | 134.33 | 2080.00 | 62400.00 |
| 146 | 2037-02 | 2210.00 | 130.00 | 2080.00 | 60320.00 |
| 147 | 2037-03 | 2205.67 | 125.67 | 2080.00 | 58240.00 |
| 148 | 2037-04 | 2201.33 | 121.33 | 2080.00 | 56160.00 |
| 149 | 2037-05 | 2197.00 | 117.00 | 2080.00 | 54080.00 |
| 150 | 2037-06 | 2192.67 | 112.67 | 2080.00 | 52000.00 |
| 151 | 2037-07 | 2188.33 | 108.33 | 2080.00 | 49920.00 |
| 152 | 2037-08 | 2184.00 | 104.00 | 2080.00 | 47840.00 |
| 153 | 2037-09 | 2179.67 | 99.67 | 2080.00 | 45760.00 |
| 154 | 2037-10 | 2175.33 | 95.33 | 2080.00 | 43680.00 |
| 155 | 2037-11 | 2171.00 | 91.00 | 2080.00 | 41600.00 |
| 156 | 2037-12 | 2166.67 | 86.67 | 2080.00 | 39520.00 |
| 157 | 2038-01 | 2162.33 | 82.33 | 2080.00 | 37440.00 |
| 158 | 2038-02 | 2158.00 | 78.00 | 2080.00 | 35360.00 |
| 159 | 2038-03 | 2153.67 | 73.67 | 2080.00 | 33280.00 |
| 160 | 2038-04 | 2149.33 | 69.33 | 2080.00 | 31200.00 |
| 161 | 2038-05 | 2145.00 | 65.00 | 2080.00 | 29120.00 |
| 162 | 2038-06 | 2140.67 | 60.67 | 2080.00 | 27040.00 |
| 163 | 2038-07 | 2136.33 | 56.33 | 2080.00 | 24960.00 |
| 164 | 2038-08 | 2132.00 | 52.00 | 2080.00 | 22880.00 |
| 165 | 2038-09 | 2127.67 | 47.67 | 2080.00 | 20800.00 |
| 166 | 2038-10 | 2123.33 | 43.33 | 2080.00 | 18720.00 |
| 167 | 2038-11 | 2119.00 | 39.00 | 2080.00 | 16640.00 |
| 168 | 2038-12 | 2114.67 | 34.67 | 2080.00 | 14560.00 |
| 169 | 2039-01 | 2110.33 | 30.33 | 2080.00 | 12480.00 |
| 170 | 2039-02 | 2106.00 | 26.00 | 2080.00 | 10400.00 |
| 171 | 2039-03 | 2101.67 | 21.67 | 2080.00 | 8320.00 |
| 172 | 2039-04 | 2097.33 | 17.33 | 2080.00 | 6240.00 |
| 173 | 2039-05 | 2093.00 | 13.00 | 2080.00 | 4160.00 |
| 174 | 2039-06 | 2088.67 | 8.67 | 2080.00 | 2080.00 |
| 175 | 2039-07 | 2084.33 | 4.33 | 2080.00 | 0.00 |