贷款32.88万（公积金贷款）房贷，还款14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：32.88万
还款月数：14年
每月还款：2375.86元
利息总额：7.03万
本息合计：39.91万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2375.86 | 780.93 | 1594.93 | 327215.64 |
| 2 | 2025-03 | 2375.86 | 777.14 | 1598.72 | 325616.92 |
| 3 | 2025-04 | 2375.86 | 773.34 | 1602.52 | 324014.40 |
| 4 | 2025-05 | 2375.86 | 769.53 | 1606.32 | 322408.07 |
| 5 | 2025-06 | 2375.86 | 765.72 | 1610.14 | 320797.93 |
| 6 | 2025-07 | 2375.86 | 761.90 | 1613.96 | 319183.97 |
| 7 | 2025-08 | 2375.86 | 758.06 | 1617.80 | 317566.18 |
| 8 | 2025-09 | 2375.86 | 754.22 | 1621.64 | 315944.54 |
| 9 | 2025-10 | 2375.86 | 750.37 | 1625.49 | 314319.05 |
| 10 | 2025-11 | 2375.86 | 746.51 | 1629.35 | 312689.70 |
| 11 | 2025-12 | 2375.86 | 742.64 | 1633.22 | 311056.48 |
| 12 | 2026-01 | 2375.86 | 738.76 | 1637.10 | 309419.38 |
| 13 | 2026-02 | 2375.86 | 734.87 | 1640.99 | 307778.39 |
| 14 | 2026-03 | 2375.86 | 730.97 | 1644.88 | 306133.51 |
| 15 | 2026-04 | 2375.86 | 727.07 | 1648.79 | 304484.71 |
| 16 | 2026-05 | 2375.86 | 723.15 | 1652.71 | 302832.01 |
| 17 | 2026-06 | 2375.86 | 719.23 | 1656.63 | 301175.38 |
| 18 | 2026-07 | 2375.86 | 715.29 | 1660.57 | 299514.81 |
| 19 | 2026-08 | 2375.86 | 711.35 | 1664.51 | 297850.30 |
| 20 | 2026-09 | 2375.86 | 707.39 | 1668.46 | 296181.83 |
| 21 | 2026-10 | 2375.86 | 703.43 | 1672.43 | 294509.41 |
| 22 | 2026-11 | 2375.86 | 699.46 | 1676.40 | 292833.01 |
| 23 | 2026-12 | 2375.86 | 695.48 | 1680.38 | 291152.63 |
| 24 | 2027-01 | 2375.86 | 691.49 | 1684.37 | 289468.26 |
| 25 | 2027-02 | 2375.86 | 687.49 | 1688.37 | 287779.89 |
| 26 | 2027-03 | 2375.86 | 683.48 | 1692.38 | 286087.51 |
| 27 | 2027-04 | 2375.86 | 679.46 | 1696.40 | 284391.11 |
| 28 | 2027-05 | 2375.86 | 675.43 | 1700.43 | 282690.68 |
| 29 | 2027-06 | 2375.86 | 671.39 | 1704.47 | 280986.21 |
| 30 | 2027-07 | 2375.86 | 667.34 | 1708.52 | 279277.69 |
| 31 | 2027-08 | 2375.86 | 663.28 | 1712.57 | 277565.12 |
| 32 | 2027-09 | 2375.86 | 659.22 | 1716.64 | 275848.48 |
| 33 | 2027-10 | 2375.86 | 655.14 | 1720.72 | 274127.76 |
| 34 | 2027-11 | 2375.86 | 651.05 | 1724.80 | 272402.96 |
| 35 | 2027-12 | 2375.86 | 646.96 | 1728.90 | 270674.06 |
| 36 | 2028-01 | 2375.86 | 642.85 | 1733.01 | 268941.05 |
| 37 | 2028-02 | 2375.86 | 638.73 | 1737.12 | 267203.93 |
| 38 | 2028-03 | 2375.86 | 634.61 | 1741.25 | 265462.68 |
| 39 | 2028-04 | 2375.86 | 630.47 | 1745.38 | 263717.29 |
| 40 | 2028-05 | 2375.86 | 626.33 | 1749.53 | 261967.76 |
| 41 | 2028-06 | 2375.86 | 622.17 | 1753.68 | 260214.08 |
| 42 | 2028-07 | 2375.86 | 618.01 | 1757.85 | 258456.23 |
| 43 | 2028-08 | 2375.86 | 613.83 | 1762.02 | 256694.20 |
| 44 | 2028-09 | 2375.86 | 609.65 | 1766.21 | 254927.99 |
| 45 | 2028-10 | 2375.86 | 605.45 | 1770.40 | 253157.59 |
| 46 | 2028-11 | 2375.86 | 601.25 | 1774.61 | 251382.98 |
| 47 | 2028-12 | 2375.86 | 597.03 | 1778.82 | 249604.16 |
| 48 | 2029-01 | 2375.86 | 592.81 | 1783.05 | 247821.11 |
| 49 | 2029-02 | 2375.86 | 588.58 | 1787.28 | 246033.83 |
| 50 | 2029-03 | 2375.86 | 584.33 | 1791.53 | 244242.30 |
| 51 | 2029-04 | 2375.86 | 580.08 | 1795.78 | 242446.52 |
| 52 | 2029-05 | 2375.86 | 575.81 | 1800.05 | 240646.47 |
| 53 | 2029-06 | 2375.86 | 571.54 | 1804.32 | 238842.15 |
| 54 | 2029-07 | 2375.86 | 567.25 | 1808.61 | 237033.54 |
| 55 | 2029-08 | 2375.86 | 562.95 | 1812.90 | 235220.63 |
| 56 | 2029-09 | 2375.86 | 558.65 | 1817.21 | 233403.42 |
| 57 | 2029-10 | 2375.86 | 554.33 | 1821.53 | 231581.90 |
| 58 | 2029-11 | 2375.86 | 550.01 | 1825.85 | 229756.05 |
| 59 | 2029-12 | 2375.86 | 545.67 | 1830.19 | 227925.86 |
| 60 | 2030-01 | 2375.86 | 541.32 | 1834.53 | 226091.33 |
| 61 | 2030-02 | 2375.86 | 536.97 | 1838.89 | 224252.44 |
| 62 | 2030-03 | 2375.86 | 532.60 | 1843.26 | 222409.18 |
| 63 | 2030-04 | 2375.86 | 528.22 | 1847.64 | 220561.54 |
| 64 | 2030-05 | 2375.86 | 523.83 | 1852.02 | 218709.52 |
| 65 | 2030-06 | 2375.86 | 519.44 | 1856.42 | 216853.09 |
| 66 | 2030-07 | 2375.86 | 515.03 | 1860.83 | 214992.26 |
| 67 | 2030-08 | 2375.86 | 510.61 | 1865.25 | 213127.01 |
| 68 | 2030-09 | 2375.86 | 506.18 | 1869.68 | 211257.33 |
| 69 | 2030-10 | 2375.86 | 501.74 | 1874.12 | 209383.21 |
| 70 | 2030-11 | 2375.86 | 497.29 | 1878.57 | 207504.63 |
| 71 | 2030-12 | 2375.86 | 492.82 | 1883.03 | 205621.60 |
| 72 | 2031-01 | 2375.86 | 488.35 | 1887.51 | 203734.09 |
| 73 | 2031-02 | 2375.86 | 483.87 | 1891.99 | 201842.10 |
| 74 | 2031-03 | 2375.86 | 479.37 | 1896.48 | 199945.62 |
| 75 | 2031-04 | 2375.86 | 474.87 | 1900.99 | 198044.63 |
| 76 | 2031-05 | 2375.86 | 470.36 | 1905.50 | 196139.13 |
| 77 | 2031-06 | 2375.86 | 465.83 | 1910.03 | 194229.10 |
| 78 | 2031-07 | 2375.86 | 461.29 | 1914.56 | 192314.54 |
| 79 | 2031-08 | 2375.86 | 456.75 | 1919.11 | 190395.43 |
| 80 | 2031-09 | 2375.86 | 452.19 | 1923.67 | 188471.76 |
| 81 | 2031-10 | 2375.86 | 447.62 | 1928.24 | 186543.52 |
| 82 | 2031-11 | 2375.86 | 443.04 | 1932.82 | 184610.70 |
| 83 | 2031-12 | 2375.86 | 438.45 | 1937.41 | 182673.29 |
| 84 | 2032-01 | 2375.86 | 433.85 | 1942.01 | 180731.28 |
| 85 | 2032-02 | 2375.86 | 429.24 | 1946.62 | 178784.66 |
| 86 | 2032-03 | 2375.86 | 424.61 | 1951.24 | 176833.42 |
| 87 | 2032-04 | 2375.86 | 419.98 | 1955.88 | 174877.54 |
| 88 | 2032-05 | 2375.86 | 415.33 | 1960.52 | 172917.02 |
| 89 | 2032-06 | 2375.86 | 410.68 | 1965.18 | 170951.84 |
| 90 | 2032-07 | 2375.86 | 406.01 | 1969.85 | 168981.99 |
| 91 | 2032-08 | 2375.86 | 401.33 | 1974.53 | 167007.46 |
| 92 | 2032-09 | 2375.86 | 396.64 | 1979.22 | 165028.25 |
| 93 | 2032-10 | 2375.86 | 391.94 | 1983.92 | 163044.33 |
| 94 | 2032-11 | 2375.86 | 387.23 | 1988.63 | 161055.70 |
| 95 | 2032-12 | 2375.86 | 382.51 | 1993.35 | 159062.35 |
| 96 | 2033-01 | 2375.86 | 377.77 | 1998.09 | 157064.27 |
| 97 | 2033-02 | 2375.86 | 373.03 | 2002.83 | 155061.44 |
| 98 | 2033-03 | 2375.86 | 368.27 | 2007.59 | 153053.85 |
| 99 | 2033-04 | 2375.86 | 363.50 | 2012.36 | 151041.49 |
| 100 | 2033-05 | 2375.86 | 358.72 | 2017.13 | 149024.36 |
| 101 | 2033-06 | 2375.86 | 353.93 | 2021.93 | 147002.43 |
| 102 | 2033-07 | 2375.86 | 349.13 | 2026.73 | 144975.71 |
| 103 | 2033-08 | 2375.86 | 344.32 | 2031.54 | 142944.17 |
| 104 | 2033-09 | 2375.86 | 339.49 | 2036.37 | 140907.80 |
| 105 | 2033-10 | 2375.86 | 334.66 | 2041.20 | 138866.60 |
| 106 | 2033-11 | 2375.86 | 329.81 | 2046.05 | 136820.55 |
| 107 | 2033-12 | 2375.86 | 324.95 | 2050.91 | 134769.64 |
| 108 | 2034-01 | 2375.86 | 320.08 | 2055.78 | 132713.86 |
| 109 | 2034-02 | 2375.86 | 315.20 | 2060.66 | 130653.19 |
| 110 | 2034-03 | 2375.86 | 310.30 | 2065.56 | 128587.64 |
| 111 | 2034-04 | 2375.86 | 305.40 | 2070.46 | 126517.18 |
| 112 | 2034-05 | 2375.86 | 300.48 | 2075.38 | 124441.80 |
| 113 | 2034-06 | 2375.86 | 295.55 | 2080.31 | 122361.49 |
| 114 | 2034-07 | 2375.86 | 290.61 | 2085.25 | 120276.24 |
| 115 | 2034-08 | 2375.86 | 285.66 | 2090.20 | 118186.04 |
| 116 | 2034-09 | 2375.86 | 280.69 | 2095.17 | 116090.87 |
| 117 | 2034-10 | 2375.86 | 275.72 | 2100.14 | 113990.73 |
| 118 | 2034-11 | 2375.86 | 270.73 | 2105.13 | 111885.60 |
| 119 | 2034-12 | 2375.86 | 265.73 | 2110.13 | 109775.47 |
| 120 | 2035-01 | 2375.86 | 260.72 | 2115.14 | 107660.32 |
| 121 | 2035-02 | 2375.86 | 255.69 | 2120.16 | 105540.16 |
| 122 | 2035-03 | 2375.86 | 250.66 | 2125.20 | 103414.96 |
| 123 | 2035-04 | 2375.86 | 245.61 | 2130.25 | 101284.71 |
| 124 | 2035-05 | 2375.86 | 240.55 | 2135.31 | 99149.41 |
| 125 | 2035-06 | 2375.86 | 235.48 | 2140.38 | 97009.03 |
| 126 | 2035-07 | 2375.86 | 230.40 | 2145.46 | 94863.56 |
| 127 | 2035-08 | 2375.86 | 225.30 | 2150.56 | 92713.01 |
| 128 | 2035-09 | 2375.86 | 220.19 | 2155.66 | 90557.34 |
| 129 | 2035-10 | 2375.86 | 215.07 | 2160.78 | 88396.56 |
| 130 | 2035-11 | 2375.86 | 209.94 | 2165.92 | 86230.64 |
| 131 | 2035-12 | 2375.86 | 204.80 | 2171.06 | 84059.58 |
| 132 | 2036-01 | 2375.86 | 199.64 | 2176.22 | 81883.37 |
| 133 | 2036-02 | 2375.86 | 194.47 | 2181.39 | 79701.98 |
| 134 | 2036-03 | 2375.86 | 189.29 | 2186.57 | 77515.41 |
| 135 | 2036-04 | 2375.86 | 184.10 | 2191.76 | 75323.65 |
| 136 | 2036-05 | 2375.86 | 178.89 | 2196.96 | 73126.69 |
| 137 | 2036-06 | 2375.86 | 173.68 | 2202.18 | 70924.51 |
| 138 | 2036-07 | 2375.86 | 168.45 | 2207.41 | 68717.10 |
| 139 | 2036-08 | 2375.86 | 163.20 | 2212.66 | 66504.44 |
| 140 | 2036-09 | 2375.86 | 157.95 | 2217.91 | 64286.53 |
| 141 | 2036-10 | 2375.86 | 152.68 | 2223.18 | 62063.35 |
| 142 | 2036-11 | 2375.86 | 147.40 | 2228.46 | 59834.90 |
| 143 | 2036-12 | 2375.86 | 142.11 | 2233.75 | 57601.14 |
| 144 | 2037-01 | 2375.86 | 136.80 | 2239.06 | 55362.09 |
| 145 | 2037-02 | 2375.86 | 131.48 | 2244.37 | 53117.72 |
| 146 | 2037-03 | 2375.86 | 126.15 | 2249.70 | 50868.01 |
| 147 | 2037-04 | 2375.86 | 120.81 | 2255.05 | 48612.97 |
| 148 | 2037-05 | 2375.86 | 115.46 | 2260.40 | 46352.56 |
| 149 | 2037-06 | 2375.86 | 110.09 | 2265.77 | 44086.79 |
| 150 | 2037-07 | 2375.86 | 104.71 | 2271.15 | 41815.64 |
| 151 | 2037-08 | 2375.86 | 99.31 | 2276.55 | 39539.09 |
| 152 | 2037-09 | 2375.86 | 93.91 | 2281.95 | 37257.14 |
| 153 | 2037-10 | 2375.86 | 88.49 | 2287.37 | 34969.77 |
| 154 | 2037-11 | 2375.86 | 83.05 | 2292.80 | 32676.96 |
| 155 | 2037-12 | 2375.86 | 77.61 | 2298.25 | 30378.71 |
| 156 | 2038-01 | 2375.86 | 72.15 | 2303.71 | 28075.01 |
| 157 | 2038-02 | 2375.86 | 66.68 | 2309.18 | 25765.83 |
| 158 | 2038-03 | 2375.86 | 61.19 | 2314.66 | 23451.16 |
| 159 | 2038-04 | 2375.86 | 55.70 | 2320.16 | 21131.00 |
| 160 | 2038-05 | 2375.86 | 50.19 | 2325.67 | 18805.33 |
| 161 | 2038-06 | 2375.86 | 44.66 | 2331.20 | 16474.13 |
| 162 | 2038-07 | 2375.86 | 39.13 | 2336.73 | 14137.40 |
| 163 | 2038-08 | 2375.86 | 33.58 | 2342.28 | 11795.12 |
| 164 | 2038-09 | 2375.86 | 28.01 | 2347.84 | 9447.27 |
| 165 | 2038-10 | 2375.86 | 22.44 | 2353.42 | 7093.85 |
| 166 | 2038-11 | 2375.86 | 16.85 | 2359.01 | 4734.84 |
| 167 | 2038-12 | 2375.86 | 11.25 | 2364.61 | 2370.23 |
| 168 | 2039-01 | 2375.86 | 5.63 | 2370.23 | 0.00 |
等额本金还款方式：
贷款总额：32.88万
还款月数：14年
首月还款：2738.13元
每月递减：4.65元
利息总额：6.6万
本息合计：39.48万
节省利息：4345.43元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2738.13 | 780.93 | 1957.21 | 326853.36 |
| 2 | 2025-03 | 2733.48 | 776.28 | 1957.21 | 324896.16 |
| 3 | 2025-04 | 2728.83 | 771.63 | 1957.21 | 322938.95 |
| 4 | 2025-05 | 2724.19 | 766.98 | 1957.21 | 320981.75 |
| 5 | 2025-06 | 2719.54 | 762.33 | 1957.21 | 319024.54 |
| 6 | 2025-07 | 2714.89 | 757.68 | 1957.21 | 317067.34 |
| 7 | 2025-08 | 2710.24 | 753.03 | 1957.21 | 315110.13 |
| 8 | 2025-09 | 2705.59 | 748.39 | 1957.21 | 313152.92 |
| 9 | 2025-10 | 2700.94 | 743.74 | 1957.21 | 311195.72 |
| 10 | 2025-11 | 2696.30 | 739.09 | 1957.21 | 309238.51 |
| 11 | 2025-12 | 2691.65 | 734.44 | 1957.21 | 307281.31 |
| 12 | 2026-01 | 2687.00 | 729.79 | 1957.21 | 305324.10 |
| 13 | 2026-02 | 2682.35 | 725.14 | 1957.21 | 303366.89 |
| 14 | 2026-03 | 2677.70 | 720.50 | 1957.21 | 301409.69 |
| 15 | 2026-04 | 2673.05 | 715.85 | 1957.21 | 299452.48 |
| 16 | 2026-05 | 2668.41 | 711.20 | 1957.21 | 297495.28 |
| 17 | 2026-06 | 2663.76 | 706.55 | 1957.21 | 295538.07 |
| 18 | 2026-07 | 2659.11 | 701.90 | 1957.21 | 293580.87 |
| 19 | 2026-08 | 2654.46 | 697.25 | 1957.21 | 291623.66 |
| 20 | 2026-09 | 2649.81 | 692.61 | 1957.21 | 289666.45 |
| 21 | 2026-10 | 2645.16 | 687.96 | 1957.21 | 287709.25 |
| 22 | 2026-11 | 2640.52 | 683.31 | 1957.21 | 285752.04 |
| 23 | 2026-12 | 2635.87 | 678.66 | 1957.21 | 283794.84 |
| 24 | 2027-01 | 2631.22 | 674.01 | 1957.21 | 281837.63 |
| 25 | 2027-02 | 2626.57 | 669.36 | 1957.21 | 279880.43 |
| 26 | 2027-03 | 2621.92 | 664.72 | 1957.21 | 277923.22 |
| 27 | 2027-04 | 2617.27 | 660.07 | 1957.21 | 275966.01 |
| 28 | 2027-05 | 2612.63 | 655.42 | 1957.21 | 274008.81 |
| 29 | 2027-06 | 2607.98 | 650.77 | 1957.21 | 272051.60 |
| 30 | 2027-07 | 2603.33 | 646.12 | 1957.21 | 270094.40 |
| 31 | 2027-08 | 2598.68 | 641.47 | 1957.21 | 268137.19 |
| 32 | 2027-09 | 2594.03 | 636.83 | 1957.21 | 266179.99 |
| 33 | 2027-10 | 2589.38 | 632.18 | 1957.21 | 264222.78 |
| 34 | 2027-11 | 2584.73 | 627.53 | 1957.21 | 262265.57 |
| 35 | 2027-12 | 2580.09 | 622.88 | 1957.21 | 260308.37 |
| 36 | 2028-01 | 2575.44 | 618.23 | 1957.21 | 258351.16 |
| 37 | 2028-02 | 2570.79 | 613.58 | 1957.21 | 256393.96 |
| 38 | 2028-03 | 2566.14 | 608.94 | 1957.21 | 254436.75 |
| 39 | 2028-04 | 2561.49 | 604.29 | 1957.21 | 252479.54 |
| 40 | 2028-05 | 2556.84 | 599.64 | 1957.21 | 250522.34 |
| 41 | 2028-06 | 2552.20 | 594.99 | 1957.21 | 248565.13 |
| 42 | 2028-07 | 2547.55 | 590.34 | 1957.21 | 246607.93 |
| 43 | 2028-08 | 2542.90 | 585.69 | 1957.21 | 244650.72 |
| 44 | 2028-09 | 2538.25 | 581.05 | 1957.21 | 242693.52 |
| 45 | 2028-10 | 2533.60 | 576.40 | 1957.21 | 240736.31 |
| 46 | 2028-11 | 2528.95 | 571.75 | 1957.21 | 238779.10 |
| 47 | 2028-12 | 2524.31 | 567.10 | 1957.21 | 236821.90 |
| 48 | 2029-01 | 2519.66 | 562.45 | 1957.21 | 234864.69 |
| 49 | 2029-02 | 2515.01 | 557.80 | 1957.21 | 232907.49 |
| 50 | 2029-03 | 2510.36 | 553.16 | 1957.21 | 230950.28 |
| 51 | 2029-04 | 2505.71 | 548.51 | 1957.21 | 228993.08 |
| 52 | 2029-05 | 2501.06 | 543.86 | 1957.21 | 227035.87 |
| 53 | 2029-06 | 2496.42 | 539.21 | 1957.21 | 225078.66 |
| 54 | 2029-07 | 2491.77 | 534.56 | 1957.21 | 223121.46 |
| 55 | 2029-08 | 2487.12 | 529.91 | 1957.21 | 221164.25 |
| 56 | 2029-09 | 2482.47 | 525.27 | 1957.21 | 219207.05 |
| 57 | 2029-10 | 2477.82 | 520.62 | 1957.21 | 217249.84 |
| 58 | 2029-11 | 2473.17 | 515.97 | 1957.21 | 215292.64 |
| 59 | 2029-12 | 2468.53 | 511.32 | 1957.21 | 213335.43 |
| 60 | 2030-01 | 2463.88 | 506.67 | 1957.21 | 211378.22 |
| 61 | 2030-02 | 2459.23 | 502.02 | 1957.21 | 209421.02 |
| 62 | 2030-03 | 2454.58 | 497.37 | 1957.21 | 207463.81 |
| 63 | 2030-04 | 2449.93 | 492.73 | 1957.21 | 205506.61 |
| 64 | 2030-05 | 2445.28 | 488.08 | 1957.21 | 203549.40 |
| 65 | 2030-06 | 2440.64 | 483.43 | 1957.21 | 201592.19 |
| 66 | 2030-07 | 2435.99 | 478.78 | 1957.21 | 199634.99 |
| 67 | 2030-08 | 2431.34 | 474.13 | 1957.21 | 197677.78 |
| 68 | 2030-09 | 2426.69 | 469.48 | 1957.21 | 195720.58 |
| 69 | 2030-10 | 2422.04 | 464.84 | 1957.21 | 193763.37 |
| 70 | 2030-11 | 2417.39 | 460.19 | 1957.21 | 191806.17 |
| 71 | 2030-12 | 2412.75 | 455.54 | 1957.21 | 189848.96 |
| 72 | 2031-01 | 2408.10 | 450.89 | 1957.21 | 187891.75 |
| 73 | 2031-02 | 2403.45 | 446.24 | 1957.21 | 185934.55 |
| 74 | 2031-03 | 2398.80 | 441.59 | 1957.21 | 183977.34 |
| 75 | 2031-04 | 2394.15 | 436.95 | 1957.21 | 182020.14 |
| 76 | 2031-05 | 2389.50 | 432.30 | 1957.21 | 180062.93 |
| 77 | 2031-06 | 2384.86 | 427.65 | 1957.21 | 178105.73 |
| 78 | 2031-07 | 2380.21 | 423.00 | 1957.21 | 176148.52 |
| 79 | 2031-08 | 2375.56 | 418.35 | 1957.21 | 174191.31 |
| 80 | 2031-09 | 2370.91 | 413.70 | 1957.21 | 172234.11 |
| 81 | 2031-10 | 2366.26 | 409.06 | 1957.21 | 170276.90 |
| 82 | 2031-11 | 2361.61 | 404.41 | 1957.21 | 168319.70 |
| 83 | 2031-12 | 2356.97 | 399.76 | 1957.21 | 166362.49 |
| 84 | 2032-01 | 2352.32 | 395.11 | 1957.21 | 164405.29 |
| 85 | 2032-02 | 2347.67 | 390.46 | 1957.21 | 162448.08 |
| 86 | 2032-03 | 2343.02 | 385.81 | 1957.21 | 160490.87 |
| 87 | 2032-04 | 2338.37 | 381.17 | 1957.21 | 158533.67 |
| 88 | 2032-05 | 2333.72 | 376.52 | 1957.21 | 156576.46 |
| 89 | 2032-06 | 2329.07 | 371.87 | 1957.21 | 154619.26 |
| 90 | 2032-07 | 2324.43 | 367.22 | 1957.21 | 152662.05 |
| 91 | 2032-08 | 2319.78 | 362.57 | 1957.21 | 150704.84 |
| 92 | 2032-09 | 2315.13 | 357.92 | 1957.21 | 148747.64 |
| 93 | 2032-10 | 2310.48 | 353.28 | 1957.21 | 146790.43 |
| 94 | 2032-11 | 2305.83 | 348.63 | 1957.21 | 144833.23 |
| 95 | 2032-12 | 2301.18 | 343.98 | 1957.21 | 142876.02 |
| 96 | 2033-01 | 2296.54 | 339.33 | 1957.21 | 140918.82 |
| 97 | 2033-02 | 2291.89 | 334.68 | 1957.21 | 138961.61 |
| 98 | 2033-03 | 2287.24 | 330.03 | 1957.21 | 137004.40 |
| 99 | 2033-04 | 2282.59 | 325.39 | 1957.21 | 135047.20 |
| 100 | 2033-05 | 2277.94 | 320.74 | 1957.21 | 133089.99 |
| 101 | 2033-06 | 2273.29 | 316.09 | 1957.21 | 131132.79 |
| 102 | 2033-07 | 2268.65 | 311.44 | 1957.21 | 129175.58 |
| 103 | 2033-08 | 2264.00 | 306.79 | 1957.21 | 127218.38 |
| 104 | 2033-09 | 2259.35 | 302.14 | 1957.21 | 125261.17 |
| 105 | 2033-10 | 2254.70 | 297.50 | 1957.21 | 123303.96 |
| 106 | 2033-11 | 2250.05 | 292.85 | 1957.21 | 121346.76 |
| 107 | 2033-12 | 2245.40 | 288.20 | 1957.21 | 119389.55 |
| 108 | 2034-01 | 2240.76 | 283.55 | 1957.21 | 117432.35 |
| 109 | 2034-02 | 2236.11 | 278.90 | 1957.21 | 115475.14 |
| 110 | 2034-03 | 2231.46 | 274.25 | 1957.21 | 113517.93 |
| 111 | 2034-04 | 2226.81 | 269.61 | 1957.21 | 111560.73 |
| 112 | 2034-05 | 2222.16 | 264.96 | 1957.21 | 109603.52 |
| 113 | 2034-06 | 2217.51 | 260.31 | 1957.21 | 107646.32 |
| 114 | 2034-07 | 2212.87 | 255.66 | 1957.21 | 105689.11 |
| 115 | 2034-08 | 2208.22 | 251.01 | 1957.21 | 103731.91 |
| 116 | 2034-09 | 2203.57 | 246.36 | 1957.21 | 101774.70 |
| 117 | 2034-10 | 2198.92 | 241.71 | 1957.21 | 99817.49 |
| 118 | 2034-11 | 2194.27 | 237.07 | 1957.21 | 97860.29 |
| 119 | 2034-12 | 2189.62 | 232.42 | 1957.21 | 95903.08 |
| 120 | 2035-01 | 2184.98 | 227.77 | 1957.21 | 93945.88 |
| 121 | 2035-02 | 2180.33 | 223.12 | 1957.21 | 91988.67 |
| 122 | 2035-03 | 2175.68 | 218.47 | 1957.21 | 90031.47 |
| 123 | 2035-04 | 2171.03 | 213.82 | 1957.21 | 88074.26 |
| 124 | 2035-05 | 2166.38 | 209.18 | 1957.21 | 86117.05 |
| 125 | 2035-06 | 2161.73 | 204.53 | 1957.21 | 84159.85 |
| 126 | 2035-07 | 2157.09 | 199.88 | 1957.21 | 82202.64 |
| 127 | 2035-08 | 2152.44 | 195.23 | 1957.21 | 80245.44 |
| 128 | 2035-09 | 2147.79 | 190.58 | 1957.21 | 78288.23 |
| 129 | 2035-10 | 2143.14 | 185.93 | 1957.21 | 76331.03 |
| 130 | 2035-11 | 2138.49 | 181.29 | 1957.21 | 74373.82 |
| 131 | 2035-12 | 2133.84 | 176.64 | 1957.21 | 72416.61 |
| 132 | 2036-01 | 2129.20 | 171.99 | 1957.21 | 70459.41 |
| 133 | 2036-02 | 2124.55 | 167.34 | 1957.21 | 68502.20 |
| 134 | 2036-03 | 2119.90 | 162.69 | 1957.21 | 66545.00 |
| 135 | 2036-04 | 2115.25 | 158.04 | 1957.21 | 64587.79 |
| 136 | 2036-05 | 2110.60 | 153.40 | 1957.21 | 62630.58 |
| 137 | 2036-06 | 2105.95 | 148.75 | 1957.21 | 60673.38 |
| 138 | 2036-07 | 2101.31 | 144.10 | 1957.21 | 58716.17 |
| 139 | 2036-08 | 2096.66 | 139.45 | 1957.21 | 56758.97 |
| 140 | 2036-09 | 2092.01 | 134.80 | 1957.21 | 54801.76 |
| 141 | 2036-10 | 2087.36 | 130.15 | 1957.21 | 52844.56 |
| 142 | 2036-11 | 2082.71 | 125.51 | 1957.21 | 50887.35 |
| 143 | 2036-12 | 2078.06 | 120.86 | 1957.21 | 48930.14 |
| 144 | 2037-01 | 2073.41 | 116.21 | 1957.21 | 46972.94 |
| 145 | 2037-02 | 2068.77 | 111.56 | 1957.21 | 45015.73 |
| 146 | 2037-03 | 2064.12 | 106.91 | 1957.21 | 43058.53 |
| 147 | 2037-04 | 2059.47 | 102.26 | 1957.21 | 41101.32 |
| 148 | 2037-05 | 2054.82 | 97.62 | 1957.21 | 39144.12 |
| 149 | 2037-06 | 2050.17 | 92.97 | 1957.21 | 37186.91 |
| 150 | 2037-07 | 2045.52 | 88.32 | 1957.21 | 35229.70 |
| 151 | 2037-08 | 2040.88 | 83.67 | 1957.21 | 33272.50 |
| 152 | 2037-09 | 2036.23 | 79.02 | 1957.21 | 31315.29 |
| 153 | 2037-10 | 2031.58 | 74.37 | 1957.21 | 29358.09 |
| 154 | 2037-11 | 2026.93 | 69.73 | 1957.21 | 27400.88 |
| 155 | 2037-12 | 2022.28 | 65.08 | 1957.21 | 25443.68 |
| 156 | 2038-01 | 2017.63 | 60.43 | 1957.21 | 23486.47 |
| 157 | 2038-02 | 2012.99 | 55.78 | 1957.21 | 21529.26 |
| 158 | 2038-03 | 2008.34 | 51.13 | 1957.21 | 19572.06 |
| 159 | 2038-04 | 2003.69 | 46.48 | 1957.21 | 17614.85 |
| 160 | 2038-05 | 1999.04 | 41.84 | 1957.21 | 15657.65 |
| 161 | 2038-06 | 1994.39 | 37.19 | 1957.21 | 13700.44 |
| 162 | 2038-07 | 1989.74 | 32.54 | 1957.21 | 11743.23 |
| 163 | 2038-08 | 1985.10 | 27.89 | 1957.21 | 9786.03 |
| 164 | 2038-09 | 1980.45 | 23.24 | 1957.21 | 7828.82 |
| 165 | 2038-10 | 1975.80 | 18.59 | 1957.21 | 5871.62 |
| 166 | 2038-11 | 1971.15 | 13.95 | 1957.21 | 3914.41 |
| 167 | 2038-12 | 1966.50 | 9.30 | 1957.21 | 1957.21 |
| 168 | 2039-01 | 1961.85 | 4.65 | 1957.21 | 0.00 |