贷款31.88万（公积金贷款）房贷，还款13年11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：31.88万
还款月数：13年11个月
每月还款：2314.83元
利息总额：6.78万
本息合计：38.66万
| 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 | 2314.83 | 757.18 | 1557.66 | 317252.91 |
| 2 | 2025-03 | 2314.83 | 753.48 | 1561.35 | 315691.56 |
| 3 | 2025-04 | 2314.83 | 749.77 | 1565.06 | 314126.50 |
| 4 | 2025-05 | 2314.83 | 746.05 | 1568.78 | 312557.72 |
| 5 | 2025-06 | 2314.83 | 742.32 | 1572.51 | 310985.21 |
| 6 | 2025-07 | 2314.83 | 738.59 | 1576.24 | 309408.97 |
| 7 | 2025-08 | 2314.83 | 734.85 | 1579.98 | 307828.99 |
| 8 | 2025-09 | 2314.83 | 731.09 | 1583.74 | 306245.25 |
| 9 | 2025-10 | 2314.83 | 727.33 | 1587.50 | 304657.75 |
| 10 | 2025-11 | 2314.83 | 723.56 | 1591.27 | 303066.48 |
| 11 | 2025-12 | 2314.83 | 719.78 | 1595.05 | 301471.44 |
| 12 | 2026-01 | 2314.83 | 715.99 | 1598.84 | 299872.60 |
| 13 | 2026-02 | 2314.83 | 712.20 | 1602.63 | 298269.97 |
| 14 | 2026-03 | 2314.83 | 708.39 | 1606.44 | 296663.53 |
| 15 | 2026-04 | 2314.83 | 704.58 | 1610.25 | 295053.27 |
| 16 | 2026-05 | 2314.83 | 700.75 | 1614.08 | 293439.20 |
| 17 | 2026-06 | 2314.83 | 696.92 | 1617.91 | 291821.28 |
| 18 | 2026-07 | 2314.83 | 693.08 | 1621.75 | 290199.53 |
| 19 | 2026-08 | 2314.83 | 689.22 | 1625.61 | 288573.92 |
| 20 | 2026-09 | 2314.83 | 685.36 | 1629.47 | 286944.45 |
| 21 | 2026-10 | 2314.83 | 681.49 | 1633.34 | 285311.12 |
| 22 | 2026-11 | 2314.83 | 677.61 | 1637.22 | 283673.90 |
| 23 | 2026-12 | 2314.83 | 673.73 | 1641.10 | 282032.80 |
| 24 | 2027-01 | 2314.83 | 669.83 | 1645.00 | 280387.79 |
| 25 | 2027-02 | 2314.83 | 665.92 | 1648.91 | 278738.88 |
| 26 | 2027-03 | 2314.83 | 662.00 | 1652.83 | 277086.06 |
| 27 | 2027-04 | 2314.83 | 658.08 | 1656.75 | 275429.31 |
| 28 | 2027-05 | 2314.83 | 654.14 | 1660.69 | 273768.62 |
| 29 | 2027-06 | 2314.83 | 650.20 | 1664.63 | 272103.99 |
| 30 | 2027-07 | 2314.83 | 646.25 | 1668.58 | 270435.41 |
| 31 | 2027-08 | 2314.83 | 642.28 | 1672.55 | 268762.86 |
| 32 | 2027-09 | 2314.83 | 638.31 | 1676.52 | 267086.34 |
| 33 | 2027-10 | 2314.83 | 634.33 | 1680.50 | 265405.84 |
| 34 | 2027-11 | 2314.83 | 630.34 | 1684.49 | 263721.35 |
| 35 | 2027-12 | 2314.83 | 626.34 | 1688.49 | 262032.86 |
| 36 | 2028-01 | 2314.83 | 622.33 | 1692.50 | 260340.36 |
| 37 | 2028-02 | 2314.83 | 618.31 | 1696.52 | 258643.84 |
| 38 | 2028-03 | 2314.83 | 614.28 | 1700.55 | 256943.28 |
| 39 | 2028-04 | 2314.83 | 610.24 | 1704.59 | 255238.69 |
| 40 | 2028-05 | 2314.83 | 606.19 | 1708.64 | 253530.06 |
| 41 | 2028-06 | 2314.83 | 602.13 | 1712.70 | 251817.36 |
| 42 | 2028-07 | 2314.83 | 598.07 | 1716.76 | 250100.59 |
| 43 | 2028-08 | 2314.83 | 593.99 | 1720.84 | 248379.75 |
| 44 | 2028-09 | 2314.83 | 589.90 | 1724.93 | 246654.82 |
| 45 | 2028-10 | 2314.83 | 585.81 | 1729.03 | 244925.80 |
| 46 | 2028-11 | 2314.83 | 581.70 | 1733.13 | 243192.67 |
| 47 | 2028-12 | 2314.83 | 577.58 | 1737.25 | 241455.42 |
| 48 | 2029-01 | 2314.83 | 573.46 | 1741.37 | 239714.05 |
| 49 | 2029-02 | 2314.83 | 569.32 | 1745.51 | 237968.54 |
| 50 | 2029-03 | 2314.83 | 565.18 | 1749.66 | 236218.88 |
| 51 | 2029-04 | 2314.83 | 561.02 | 1753.81 | 234465.07 |
| 52 | 2029-05 | 2314.83 | 556.85 | 1757.98 | 232707.10 |
| 53 | 2029-06 | 2314.83 | 552.68 | 1762.15 | 230944.94 |
| 54 | 2029-07 | 2314.83 | 548.49 | 1766.34 | 229178.61 |
| 55 | 2029-08 | 2314.83 | 544.30 | 1770.53 | 227408.08 |
| 56 | 2029-09 | 2314.83 | 540.09 | 1774.74 | 225633.34 |
| 57 | 2029-10 | 2314.83 | 535.88 | 1778.95 | 223854.39 |
| 58 | 2029-11 | 2314.83 | 531.65 | 1783.18 | 222071.21 |
| 59 | 2029-12 | 2314.83 | 527.42 | 1787.41 | 220283.80 |
| 60 | 2030-01 | 2314.83 | 523.17 | 1791.66 | 218492.15 |
| 61 | 2030-02 | 2314.83 | 518.92 | 1795.91 | 216696.23 |
| 62 | 2030-03 | 2314.83 | 514.65 | 1800.18 | 214896.06 |
| 63 | 2030-04 | 2314.83 | 510.38 | 1804.45 | 213091.61 |
| 64 | 2030-05 | 2314.83 | 506.09 | 1808.74 | 211282.87 |
| 65 | 2030-06 | 2314.83 | 501.80 | 1813.03 | 209469.83 |
| 66 | 2030-07 | 2314.83 | 497.49 | 1817.34 | 207652.49 |
| 67 | 2030-08 | 2314.83 | 493.17 | 1821.66 | 205830.84 |
| 68 | 2030-09 | 2314.83 | 488.85 | 1825.98 | 204004.86 |
| 69 | 2030-10 | 2314.83 | 484.51 | 1830.32 | 202174.54 |
| 70 | 2030-11 | 2314.83 | 480.16 | 1834.67 | 200339.87 |
| 71 | 2030-12 | 2314.83 | 475.81 | 1839.02 | 198500.85 |
| 72 | 2031-01 | 2314.83 | 471.44 | 1843.39 | 196657.46 |
| 73 | 2031-02 | 2314.83 | 467.06 | 1847.77 | 194809.69 |
| 74 | 2031-03 | 2314.83 | 462.67 | 1852.16 | 192957.53 |
| 75 | 2031-04 | 2314.83 | 458.27 | 1856.56 | 191100.98 |
| 76 | 2031-05 | 2314.83 | 453.86 | 1860.97 | 189240.01 |
| 77 | 2031-06 | 2314.83 | 449.45 | 1865.39 | 187374.62 |
| 78 | 2031-07 | 2314.83 | 445.01 | 1869.82 | 185504.81 |
| 79 | 2031-08 | 2314.83 | 440.57 | 1874.26 | 183630.55 |
| 80 | 2031-09 | 2314.83 | 436.12 | 1878.71 | 181751.84 |
| 81 | 2031-10 | 2314.83 | 431.66 | 1883.17 | 179868.67 |
| 82 | 2031-11 | 2314.83 | 427.19 | 1887.64 | 177981.03 |
| 83 | 2031-12 | 2314.83 | 422.70 | 1892.13 | 176088.91 |
| 84 | 2032-01 | 2314.83 | 418.21 | 1896.62 | 174192.29 |
| 85 | 2032-02 | 2314.83 | 413.71 | 1901.12 | 172291.16 |
| 86 | 2032-03 | 2314.83 | 409.19 | 1905.64 | 170385.53 |
| 87 | 2032-04 | 2314.83 | 404.67 | 1910.16 | 168475.36 |
| 88 | 2032-05 | 2314.83 | 400.13 | 1914.70 | 166560.66 |
| 89 | 2032-06 | 2314.83 | 395.58 | 1919.25 | 164641.41 |
| 90 | 2032-07 | 2314.83 | 391.02 | 1923.81 | 162717.60 |
| 91 | 2032-08 | 2314.83 | 386.45 | 1928.38 | 160789.23 |
| 92 | 2032-09 | 2314.83 | 381.87 | 1932.96 | 158856.27 |
| 93 | 2032-10 | 2314.83 | 377.28 | 1937.55 | 156918.72 |
| 94 | 2032-11 | 2314.83 | 372.68 | 1942.15 | 154976.58 |
| 95 | 2032-12 | 2314.83 | 368.07 | 1946.76 | 153029.81 |
| 96 | 2033-01 | 2314.83 | 363.45 | 1951.38 | 151078.43 |
| 97 | 2033-02 | 2314.83 | 358.81 | 1956.02 | 149122.41 |
| 98 | 2033-03 | 2314.83 | 354.17 | 1960.66 | 147161.75 |
| 99 | 2033-04 | 2314.83 | 349.51 | 1965.32 | 145196.43 |
| 100 | 2033-05 | 2314.83 | 344.84 | 1969.99 | 143226.44 |
| 101 | 2033-06 | 2314.83 | 340.16 | 1974.67 | 141251.77 |
| 102 | 2033-07 | 2314.83 | 335.47 | 1979.36 | 139272.41 |
| 103 | 2033-08 | 2314.83 | 330.77 | 1984.06 | 137288.35 |
| 104 | 2033-09 | 2314.83 | 326.06 | 1988.77 | 135299.58 |
| 105 | 2033-10 | 2314.83 | 321.34 | 1993.49 | 133306.09 |
| 106 | 2033-11 | 2314.83 | 316.60 | 1998.23 | 131307.86 |
| 107 | 2033-12 | 2314.83 | 311.86 | 2002.97 | 129304.89 |
| 108 | 2034-01 | 2314.83 | 307.10 | 2007.73 | 127297.15 |
| 109 | 2034-02 | 2314.83 | 302.33 | 2012.50 | 125284.66 |
| 110 | 2034-03 | 2314.83 | 297.55 | 2017.28 | 123267.38 |
| 111 | 2034-04 | 2314.83 | 292.76 | 2022.07 | 121245.31 |
| 112 | 2034-05 | 2314.83 | 287.96 | 2026.87 | 119218.43 |
| 113 | 2034-06 | 2314.83 | 283.14 | 2031.69 | 117186.75 |
| 114 | 2034-07 | 2314.83 | 278.32 | 2036.51 | 115150.23 |
| 115 | 2034-08 | 2314.83 | 273.48 | 2041.35 | 113108.89 |
| 116 | 2034-09 | 2314.83 | 268.63 | 2046.20 | 111062.69 |
| 117 | 2034-10 | 2314.83 | 263.77 | 2051.06 | 109011.63 |
| 118 | 2034-11 | 2314.83 | 258.90 | 2055.93 | 106955.70 |
| 119 | 2034-12 | 2314.83 | 254.02 | 2060.81 | 104894.89 |
| 120 | 2035-01 | 2314.83 | 249.13 | 2065.71 | 102829.19 |
| 121 | 2035-02 | 2314.83 | 244.22 | 2070.61 | 100758.58 |
| 122 | 2035-03 | 2314.83 | 239.30 | 2075.53 | 98683.05 |
| 123 | 2035-04 | 2314.83 | 234.37 | 2080.46 | 96602.59 |
| 124 | 2035-05 | 2314.83 | 229.43 | 2085.40 | 94517.19 |
| 125 | 2035-06 | 2314.83 | 224.48 | 2090.35 | 92426.84 |
| 126 | 2035-07 | 2314.83 | 219.51 | 2095.32 | 90331.52 |
| 127 | 2035-08 | 2314.83 | 214.54 | 2100.29 | 88231.23 |
| 128 | 2035-09 | 2314.83 | 209.55 | 2105.28 | 86125.95 |
| 129 | 2035-10 | 2314.83 | 204.55 | 2110.28 | 84015.67 |
| 130 | 2035-11 | 2314.83 | 199.54 | 2115.29 | 81900.37 |
| 131 | 2035-12 | 2314.83 | 194.51 | 2120.32 | 79780.06 |
| 132 | 2036-01 | 2314.83 | 189.48 | 2125.35 | 77654.70 |
| 133 | 2036-02 | 2314.83 | 184.43 | 2130.40 | 75524.30 |
| 134 | 2036-03 | 2314.83 | 179.37 | 2135.46 | 73388.84 |
| 135 | 2036-04 | 2314.83 | 174.30 | 2140.53 | 71248.31 |
| 136 | 2036-05 | 2314.83 | 169.21 | 2145.62 | 69102.70 |
| 137 | 2036-06 | 2314.83 | 164.12 | 2150.71 | 66951.99 |
| 138 | 2036-07 | 2314.83 | 159.01 | 2155.82 | 64796.17 |
| 139 | 2036-08 | 2314.83 | 153.89 | 2160.94 | 62635.23 |
| 140 | 2036-09 | 2314.83 | 148.76 | 2166.07 | 60469.15 |
| 141 | 2036-10 | 2314.83 | 143.61 | 2171.22 | 58297.94 |
| 142 | 2036-11 | 2314.83 | 138.46 | 2176.37 | 56121.57 |
| 143 | 2036-12 | 2314.83 | 133.29 | 2181.54 | 53940.02 |
| 144 | 2037-01 | 2314.83 | 128.11 | 2186.72 | 51753.30 |
| 145 | 2037-02 | 2314.83 | 122.91 | 2191.92 | 49561.38 |
| 146 | 2037-03 | 2314.83 | 117.71 | 2197.12 | 47364.26 |
| 147 | 2037-04 | 2314.83 | 112.49 | 2202.34 | 45161.92 |
| 148 | 2037-05 | 2314.83 | 107.26 | 2207.57 | 42954.35 |
| 149 | 2037-06 | 2314.83 | 102.02 | 2212.81 | 40741.54 |
| 150 | 2037-07 | 2314.83 | 96.76 | 2218.07 | 38523.47 |
| 151 | 2037-08 | 2314.83 | 91.49 | 2223.34 | 36300.13 |
| 152 | 2037-09 | 2314.83 | 86.21 | 2228.62 | 34071.51 |
| 153 | 2037-10 | 2314.83 | 80.92 | 2233.91 | 31837.60 |
| 154 | 2037-11 | 2314.83 | 75.61 | 2239.22 | 29598.39 |
| 155 | 2037-12 | 2314.83 | 70.30 | 2244.53 | 27353.85 |
| 156 | 2038-01 | 2314.83 | 64.97 | 2249.86 | 25103.99 |
| 157 | 2038-02 | 2314.83 | 59.62 | 2255.21 | 22848.78 |
| 158 | 2038-03 | 2314.83 | 54.27 | 2260.56 | 20588.22 |
| 159 | 2038-04 | 2314.83 | 48.90 | 2265.93 | 18322.28 |
| 160 | 2038-05 | 2314.83 | 43.52 | 2271.31 | 16050.97 |
| 161 | 2038-06 | 2314.83 | 38.12 | 2276.71 | 13774.26 |
| 162 | 2038-07 | 2314.83 | 32.71 | 2282.12 | 11492.14 |
| 163 | 2038-08 | 2314.83 | 27.29 | 2287.54 | 9204.60 |
| 164 | 2038-09 | 2314.83 | 21.86 | 2292.97 | 6911.63 |
| 165 | 2038-10 | 2314.83 | 16.42 | 2298.42 | 4613.22 |
| 166 | 2038-11 | 2314.83 | 10.96 | 2303.87 | 2309.35 |
| 167 | 2038-12 | 2314.83 | 5.48 | 2309.35 | 0.00 |
等额本金还款方式：
贷款总额：31.88万
还款月数：13年11个月
首月还款：2666.22元
每月递减：4.53元
利息总额：6.36万
本息合计：38.24万
节省利息：4163.39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 | 2666.22 | 757.18 | 1909.05 | 316901.52 |
| 2 | 2025-03 | 2661.69 | 752.64 | 1909.05 | 314992.48 |
| 3 | 2025-04 | 2657.15 | 748.11 | 1909.05 | 313083.43 |
| 4 | 2025-05 | 2652.62 | 743.57 | 1909.05 | 311174.39 |
| 5 | 2025-06 | 2648.08 | 739.04 | 1909.05 | 309265.34 |
| 6 | 2025-07 | 2643.55 | 734.51 | 1909.05 | 307356.30 |
| 7 | 2025-08 | 2639.02 | 729.97 | 1909.05 | 305447.25 |
| 8 | 2025-09 | 2634.48 | 725.44 | 1909.05 | 303538.21 |
| 9 | 2025-10 | 2629.95 | 720.90 | 1909.05 | 301629.16 |
| 10 | 2025-11 | 2625.41 | 716.37 | 1909.05 | 299720.12 |
| 11 | 2025-12 | 2620.88 | 711.84 | 1909.05 | 297811.07 |
| 12 | 2026-01 | 2616.35 | 707.30 | 1909.05 | 295902.03 |
| 13 | 2026-02 | 2611.81 | 702.77 | 1909.05 | 293992.98 |
| 14 | 2026-03 | 2607.28 | 698.23 | 1909.05 | 292083.94 |
| 15 | 2026-04 | 2602.74 | 693.70 | 1909.05 | 290174.89 |
| 16 | 2026-05 | 2598.21 | 689.17 | 1909.05 | 288265.84 |
| 17 | 2026-06 | 2593.68 | 684.63 | 1909.05 | 286356.80 |
| 18 | 2026-07 | 2589.14 | 680.10 | 1909.05 | 284447.75 |
| 19 | 2026-08 | 2584.61 | 675.56 | 1909.05 | 282538.71 |
| 20 | 2026-09 | 2580.07 | 671.03 | 1909.05 | 280629.66 |
| 21 | 2026-10 | 2575.54 | 666.50 | 1909.05 | 278720.62 |
| 22 | 2026-11 | 2571.01 | 661.96 | 1909.05 | 276811.57 |
| 23 | 2026-12 | 2566.47 | 657.43 | 1909.05 | 274902.53 |
| 24 | 2027-01 | 2561.94 | 652.89 | 1909.05 | 272993.48 |
| 25 | 2027-02 | 2557.40 | 648.36 | 1909.05 | 271084.44 |
| 26 | 2027-03 | 2552.87 | 643.83 | 1909.05 | 269175.39 |
| 27 | 2027-04 | 2548.34 | 639.29 | 1909.05 | 267266.35 |
| 28 | 2027-05 | 2543.80 | 634.76 | 1909.05 | 265357.30 |
| 29 | 2027-06 | 2539.27 | 630.22 | 1909.05 | 263448.26 |
| 30 | 2027-07 | 2534.73 | 625.69 | 1909.05 | 261539.21 |
| 31 | 2027-08 | 2530.20 | 621.16 | 1909.05 | 259630.16 |
| 32 | 2027-09 | 2525.67 | 616.62 | 1909.05 | 257721.12 |
| 33 | 2027-10 | 2521.13 | 612.09 | 1909.05 | 255812.07 |
| 34 | 2027-11 | 2516.60 | 607.55 | 1909.05 | 253903.03 |
| 35 | 2027-12 | 2512.07 | 603.02 | 1909.05 | 251993.98 |
| 36 | 2028-01 | 2507.53 | 598.49 | 1909.05 | 250084.94 |
| 37 | 2028-02 | 2503.00 | 593.95 | 1909.05 | 248175.89 |
| 38 | 2028-03 | 2498.46 | 589.42 | 1909.05 | 246266.85 |
| 39 | 2028-04 | 2493.93 | 584.88 | 1909.05 | 244357.80 |
| 40 | 2028-05 | 2489.40 | 580.35 | 1909.05 | 242448.76 |
| 41 | 2028-06 | 2484.86 | 575.82 | 1909.05 | 240539.71 |
| 42 | 2028-07 | 2480.33 | 571.28 | 1909.05 | 238630.67 |
| 43 | 2028-08 | 2475.79 | 566.75 | 1909.05 | 236721.62 |
| 44 | 2028-09 | 2471.26 | 562.21 | 1909.05 | 234812.58 |
| 45 | 2028-10 | 2466.73 | 557.68 | 1909.05 | 232903.53 |
| 46 | 2028-11 | 2462.19 | 553.15 | 1909.05 | 230994.48 |
| 47 | 2028-12 | 2457.66 | 548.61 | 1909.05 | 229085.44 |
| 48 | 2029-01 | 2453.12 | 544.08 | 1909.05 | 227176.39 |
| 49 | 2029-02 | 2448.59 | 539.54 | 1909.05 | 225267.35 |
| 50 | 2029-03 | 2444.06 | 535.01 | 1909.05 | 223358.30 |
| 51 | 2029-04 | 2439.52 | 530.48 | 1909.05 | 221449.26 |
| 52 | 2029-05 | 2434.99 | 525.94 | 1909.05 | 219540.21 |
| 53 | 2029-06 | 2430.45 | 521.41 | 1909.05 | 217631.17 |
| 54 | 2029-07 | 2425.92 | 516.87 | 1909.05 | 215722.12 |
| 55 | 2029-08 | 2421.39 | 512.34 | 1909.05 | 213813.08 |
| 56 | 2029-09 | 2416.85 | 507.81 | 1909.05 | 211904.03 |
| 57 | 2029-10 | 2412.32 | 503.27 | 1909.05 | 209994.99 |
| 58 | 2029-11 | 2407.78 | 498.74 | 1909.05 | 208085.94 |
| 59 | 2029-12 | 2403.25 | 494.20 | 1909.05 | 206176.90 |
| 60 | 2030-01 | 2398.72 | 489.67 | 1909.05 | 204267.85 |
| 61 | 2030-02 | 2394.18 | 485.14 | 1909.05 | 202358.80 |
| 62 | 2030-03 | 2389.65 | 480.60 | 1909.05 | 200449.76 |
| 63 | 2030-04 | 2385.11 | 476.07 | 1909.05 | 198540.71 |
| 64 | 2030-05 | 2380.58 | 471.53 | 1909.05 | 196631.67 |
| 65 | 2030-06 | 2376.05 | 467.00 | 1909.05 | 194722.62 |
| 66 | 2030-07 | 2371.51 | 462.47 | 1909.05 | 192813.58 |
| 67 | 2030-08 | 2366.98 | 457.93 | 1909.05 | 190904.53 |
| 68 | 2030-09 | 2362.44 | 453.40 | 1909.05 | 188995.49 |
| 69 | 2030-10 | 2357.91 | 448.86 | 1909.05 | 187086.44 |
| 70 | 2030-11 | 2353.38 | 444.33 | 1909.05 | 185177.40 |
| 71 | 2030-12 | 2348.84 | 439.80 | 1909.05 | 183268.35 |
| 72 | 2031-01 | 2344.31 | 435.26 | 1909.05 | 181359.31 |
| 73 | 2031-02 | 2339.77 | 430.73 | 1909.05 | 179450.26 |
| 74 | 2031-03 | 2335.24 | 426.19 | 1909.05 | 177541.22 |
| 75 | 2031-04 | 2330.71 | 421.66 | 1909.05 | 175632.17 |
| 76 | 2031-05 | 2326.17 | 417.13 | 1909.05 | 173723.12 |
| 77 | 2031-06 | 2321.64 | 412.59 | 1909.05 | 171814.08 |
| 78 | 2031-07 | 2317.10 | 408.06 | 1909.05 | 169905.03 |
| 79 | 2031-08 | 2312.57 | 403.52 | 1909.05 | 167995.99 |
| 80 | 2031-09 | 2308.04 | 398.99 | 1909.05 | 166086.94 |
| 81 | 2031-10 | 2303.50 | 394.46 | 1909.05 | 164177.90 |
| 82 | 2031-11 | 2298.97 | 389.92 | 1909.05 | 162268.85 |
| 83 | 2031-12 | 2294.43 | 385.39 | 1909.05 | 160359.81 |
| 84 | 2032-01 | 2289.90 | 380.85 | 1909.05 | 158450.76 |
| 85 | 2032-02 | 2285.37 | 376.32 | 1909.05 | 156541.72 |
| 86 | 2032-03 | 2280.83 | 371.79 | 1909.05 | 154632.67 |
| 87 | 2032-04 | 2276.30 | 367.25 | 1909.05 | 152723.63 |
| 88 | 2032-05 | 2271.76 | 362.72 | 1909.05 | 150814.58 |
| 89 | 2032-06 | 2267.23 | 358.18 | 1909.05 | 148905.54 |
| 90 | 2032-07 | 2262.70 | 353.65 | 1909.05 | 146996.49 |
| 91 | 2032-08 | 2258.16 | 349.12 | 1909.05 | 145087.45 |
| 92 | 2032-09 | 2253.63 | 344.58 | 1909.05 | 143178.40 |
| 93 | 2032-10 | 2249.09 | 340.05 | 1909.05 | 141269.35 |
| 94 | 2032-11 | 2244.56 | 335.51 | 1909.05 | 139360.31 |
| 95 | 2032-12 | 2240.03 | 330.98 | 1909.05 | 137451.26 |
| 96 | 2033-01 | 2235.49 | 326.45 | 1909.05 | 135542.22 |
| 97 | 2033-02 | 2230.96 | 321.91 | 1909.05 | 133633.17 |
| 98 | 2033-03 | 2226.42 | 317.38 | 1909.05 | 131724.13 |
| 99 | 2033-04 | 2221.89 | 312.84 | 1909.05 | 129815.08 |
| 100 | 2033-05 | 2217.36 | 308.31 | 1909.05 | 127906.04 |
| 101 | 2033-06 | 2212.82 | 303.78 | 1909.05 | 125996.99 |
| 102 | 2033-07 | 2208.29 | 299.24 | 1909.05 | 124087.95 |
| 103 | 2033-08 | 2203.75 | 294.71 | 1909.05 | 122178.90 |
| 104 | 2033-09 | 2199.22 | 290.17 | 1909.05 | 120269.86 |
| 105 | 2033-10 | 2194.69 | 285.64 | 1909.05 | 118360.81 |
| 106 | 2033-11 | 2190.15 | 281.11 | 1909.05 | 116451.77 |
| 107 | 2033-12 | 2185.62 | 276.57 | 1909.05 | 114542.72 |
| 108 | 2034-01 | 2181.08 | 272.04 | 1909.05 | 112633.67 |
| 109 | 2034-02 | 2176.55 | 267.50 | 1909.05 | 110724.63 |
| 110 | 2034-03 | 2172.02 | 262.97 | 1909.05 | 108815.58 |
| 111 | 2034-04 | 2167.48 | 258.44 | 1909.05 | 106906.54 |
| 112 | 2034-05 | 2162.95 | 253.90 | 1909.05 | 104997.49 |
| 113 | 2034-06 | 2158.41 | 249.37 | 1909.05 | 103088.45 |
| 114 | 2034-07 | 2153.88 | 244.84 | 1909.05 | 101179.40 |
| 115 | 2034-08 | 2149.35 | 240.30 | 1909.05 | 99270.36 |
| 116 | 2034-09 | 2144.81 | 235.77 | 1909.05 | 97361.31 |
| 117 | 2034-10 | 2140.28 | 231.23 | 1909.05 | 95452.27 |
| 118 | 2034-11 | 2135.74 | 226.70 | 1909.05 | 93543.22 |
| 119 | 2034-12 | 2131.21 | 222.17 | 1909.05 | 91634.18 |
| 120 | 2035-01 | 2126.68 | 217.63 | 1909.05 | 89725.13 |
| 121 | 2035-02 | 2122.14 | 213.10 | 1909.05 | 87816.09 |
| 122 | 2035-03 | 2117.61 | 208.56 | 1909.05 | 85907.04 |
| 123 | 2035-04 | 2113.07 | 204.03 | 1909.05 | 83997.99 |
| 124 | 2035-05 | 2108.54 | 199.50 | 1909.05 | 82088.95 |
| 125 | 2035-06 | 2104.01 | 194.96 | 1909.05 | 80179.90 |
| 126 | 2035-07 | 2099.47 | 190.43 | 1909.05 | 78270.86 |
| 127 | 2035-08 | 2094.94 | 185.89 | 1909.05 | 76361.81 |
| 128 | 2035-09 | 2090.40 | 181.36 | 1909.05 | 74452.77 |
| 129 | 2035-10 | 2085.87 | 176.83 | 1909.05 | 72543.72 |
| 130 | 2035-11 | 2081.34 | 172.29 | 1909.05 | 70634.68 |
| 131 | 2035-12 | 2076.80 | 167.76 | 1909.05 | 68725.63 |
| 132 | 2036-01 | 2072.27 | 163.22 | 1909.05 | 66816.59 |
| 133 | 2036-02 | 2067.73 | 158.69 | 1909.05 | 64907.54 |
| 134 | 2036-03 | 2063.20 | 154.16 | 1909.05 | 62998.50 |
| 135 | 2036-04 | 2058.67 | 149.62 | 1909.05 | 61089.45 |
| 136 | 2036-05 | 2054.13 | 145.09 | 1909.05 | 59180.41 |
| 137 | 2036-06 | 2049.60 | 140.55 | 1909.05 | 57271.36 |
| 138 | 2036-07 | 2045.06 | 136.02 | 1909.05 | 55362.31 |
| 139 | 2036-08 | 2040.53 | 131.49 | 1909.05 | 53453.27 |
| 140 | 2036-09 | 2036.00 | 126.95 | 1909.05 | 51544.22 |
| 141 | 2036-10 | 2031.46 | 122.42 | 1909.05 | 49635.18 |
| 142 | 2036-11 | 2026.93 | 117.88 | 1909.05 | 47726.13 |
| 143 | 2036-12 | 2022.39 | 113.35 | 1909.05 | 45817.09 |
| 144 | 2037-01 | 2017.86 | 108.82 | 1909.05 | 43908.04 |
| 145 | 2037-02 | 2013.33 | 104.28 | 1909.05 | 41999.00 |
| 146 | 2037-03 | 2008.79 | 99.75 | 1909.05 | 40089.95 |
| 147 | 2037-04 | 2004.26 | 95.21 | 1909.05 | 38180.91 |
| 148 | 2037-05 | 1999.72 | 90.68 | 1909.05 | 36271.86 |
| 149 | 2037-06 | 1995.19 | 86.15 | 1909.05 | 34362.82 |
| 150 | 2037-07 | 1990.66 | 81.61 | 1909.05 | 32453.77 |
| 151 | 2037-08 | 1986.12 | 77.08 | 1909.05 | 30544.73 |
| 152 | 2037-09 | 1981.59 | 72.54 | 1909.05 | 28635.68 |
| 153 | 2037-10 | 1977.06 | 68.01 | 1909.05 | 26726.63 |
| 154 | 2037-11 | 1972.52 | 63.48 | 1909.05 | 24817.59 |
| 155 | 2037-12 | 1967.99 | 58.94 | 1909.05 | 22908.54 |
| 156 | 2038-01 | 1963.45 | 54.41 | 1909.05 | 20999.50 |
| 157 | 2038-02 | 1958.92 | 49.87 | 1909.05 | 19090.45 |
| 158 | 2038-03 | 1954.39 | 45.34 | 1909.05 | 17181.41 |
| 159 | 2038-04 | 1949.85 | 40.81 | 1909.05 | 15272.36 |
| 160 | 2038-05 | 1945.32 | 36.27 | 1909.05 | 13363.32 |
| 161 | 2038-06 | 1940.78 | 31.74 | 1909.05 | 11454.27 |
| 162 | 2038-07 | 1936.25 | 27.20 | 1909.05 | 9545.23 |
| 163 | 2038-08 | 1931.72 | 22.67 | 1909.05 | 7636.18 |
| 164 | 2038-09 | 1927.18 | 18.14 | 1909.05 | 5727.14 |
| 165 | 2038-10 | 1922.65 | 13.60 | 1909.05 | 3818.09 |
| 166 | 2038-11 | 1918.11 | 9.07 | 1909.05 | 1909.05 |
| 167 | 2038-12 | 1913.58 | 4.53 | 1909.05 | 0.00 |