贷款40.84万（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：40.84万
还款月数：14年
每月还款：2951.06元
利息总额：8.74万
本息合计：49.58万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 2951.06 | 969.99 | 1981.07 | 406434.93 |
| 2 | 2025-04 | 2951.06 | 965.28 | 1985.77 | 404449.16 |
| 3 | 2025-05 | 2951.06 | 960.57 | 1990.49 | 402458.67 |
| 4 | 2025-06 | 2951.06 | 955.84 | 1995.22 | 400463.45 |
| 5 | 2025-07 | 2951.06 | 951.10 | 1999.96 | 398463.50 |
| 6 | 2025-08 | 2951.06 | 946.35 | 2004.71 | 396458.79 |
| 7 | 2025-09 | 2951.06 | 941.59 | 2009.47 | 394449.32 |
| 8 | 2025-10 | 2951.06 | 936.82 | 2014.24 | 392435.09 |
| 9 | 2025-11 | 2951.06 | 932.03 | 2019.02 | 390416.06 |
| 10 | 2025-12 | 2951.06 | 927.24 | 2023.82 | 388392.24 |
| 11 | 2026-01 | 2951.06 | 922.43 | 2028.62 | 386363.62 |
| 12 | 2026-02 | 2951.06 | 917.61 | 2033.44 | 384330.18 |
| 13 | 2026-03 | 2951.06 | 912.78 | 2038.27 | 382291.90 |
| 14 | 2026-04 | 2951.06 | 907.94 | 2043.11 | 380248.79 |
| 15 | 2026-05 | 2951.06 | 903.09 | 2047.97 | 378200.83 |
| 16 | 2026-06 | 2951.06 | 898.23 | 2052.83 | 376148.00 |
| 17 | 2026-07 | 2951.06 | 893.35 | 2057.70 | 374090.29 |
| 18 | 2026-08 | 2951.06 | 888.46 | 2062.59 | 372027.70 |
| 19 | 2026-09 | 2951.06 | 883.57 | 2067.49 | 369960.21 |
| 20 | 2026-10 | 2951.06 | 878.66 | 2072.40 | 367887.81 |
| 21 | 2026-11 | 2951.06 | 873.73 | 2077.32 | 365810.49 |
| 22 | 2026-12 | 2951.06 | 868.80 | 2082.26 | 363728.23 |
| 23 | 2027-01 | 2951.06 | 863.85 | 2087.20 | 361641.03 |
| 24 | 2027-02 | 2951.06 | 858.90 | 2092.16 | 359548.87 |
| 25 | 2027-03 | 2951.06 | 853.93 | 2097.13 | 357451.74 |
| 26 | 2027-04 | 2951.06 | 848.95 | 2102.11 | 355349.63 |
| 27 | 2027-05 | 2951.06 | 843.96 | 2107.10 | 353242.53 |
| 28 | 2027-06 | 2951.06 | 838.95 | 2112.11 | 351130.43 |
| 29 | 2027-07 | 2951.06 | 833.93 | 2117.12 | 349013.31 |
| 30 | 2027-08 | 2951.06 | 828.91 | 2122.15 | 346891.16 |
| 31 | 2027-09 | 2951.06 | 823.87 | 2127.19 | 344763.97 |
| 32 | 2027-10 | 2951.06 | 818.81 | 2132.24 | 342631.72 |
| 33 | 2027-11 | 2951.06 | 813.75 | 2137.31 | 340494.42 |
| 34 | 2027-12 | 2951.06 | 808.67 | 2142.38 | 338352.04 |
| 35 | 2028-01 | 2951.06 | 803.59 | 2147.47 | 336204.57 |
| 36 | 2028-02 | 2951.06 | 798.49 | 2152.57 | 334052.00 |
| 37 | 2028-03 | 2951.06 | 793.37 | 2157.68 | 331894.31 |
| 38 | 2028-04 | 2951.06 | 788.25 | 2162.81 | 329731.51 |
| 39 | 2028-05 | 2951.06 | 783.11 | 2167.94 | 327563.56 |
| 40 | 2028-06 | 2951.06 | 777.96 | 2173.09 | 325390.47 |
| 41 | 2028-07 | 2951.06 | 772.80 | 2178.25 | 323212.22 |
| 42 | 2028-08 | 2951.06 | 767.63 | 2183.43 | 321028.79 |
| 43 | 2028-09 | 2951.06 | 762.44 | 2188.61 | 318840.18 |
| 44 | 2028-10 | 2951.06 | 757.25 | 2193.81 | 316646.36 |
| 45 | 2028-11 | 2951.06 | 752.04 | 2199.02 | 314447.34 |
| 46 | 2028-12 | 2951.06 | 746.81 | 2204.24 | 312243.10 |
| 47 | 2029-01 | 2951.06 | 741.58 | 2209.48 | 310033.62 |
| 48 | 2029-02 | 2951.06 | 736.33 | 2214.73 | 307818.89 |
| 49 | 2029-03 | 2951.06 | 731.07 | 2219.99 | 305598.91 |
| 50 | 2029-04 | 2951.06 | 725.80 | 2225.26 | 303373.65 |
| 51 | 2029-05 | 2951.06 | 720.51 | 2230.54 | 301143.11 |
| 52 | 2029-06 | 2951.06 | 715.21 | 2235.84 | 298907.26 |
| 53 | 2029-07 | 2951.06 | 709.90 | 2241.15 | 296666.11 |
| 54 | 2029-08 | 2951.06 | 704.58 | 2246.47 | 294419.64 |
| 55 | 2029-09 | 2951.06 | 699.25 | 2251.81 | 292167.83 |
| 56 | 2029-10 | 2951.06 | 693.90 | 2257.16 | 289910.67 |
| 57 | 2029-11 | 2951.06 | 688.54 | 2262.52 | 287648.15 |
| 58 | 2029-12 | 2951.06 | 683.16 | 2267.89 | 285380.26 |
| 59 | 2030-01 | 2951.06 | 677.78 | 2273.28 | 283106.98 |
| 60 | 2030-02 | 2951.06 | 672.38 | 2278.68 | 280828.31 |
| 61 | 2030-03 | 2951.06 | 666.97 | 2284.09 | 278544.22 |
| 62 | 2030-04 | 2951.06 | 661.54 | 2289.51 | 276254.70 |
| 63 | 2030-05 | 2951.06 | 656.10 | 2294.95 | 273959.75 |
| 64 | 2030-06 | 2951.06 | 650.65 | 2300.40 | 271659.35 |
| 65 | 2030-07 | 2951.06 | 645.19 | 2305.87 | 269353.48 |
| 66 | 2030-08 | 2951.06 | 639.71 | 2311.34 | 267042.14 |
| 67 | 2030-09 | 2951.06 | 634.23 | 2316.83 | 264725.31 |
| 68 | 2030-10 | 2951.06 | 628.72 | 2322.33 | 262402.98 |
| 69 | 2030-11 | 2951.06 | 623.21 | 2327.85 | 260075.13 |
| 70 | 2030-12 | 2951.06 | 617.68 | 2333.38 | 257741.75 |
| 71 | 2031-01 | 2951.06 | 612.14 | 2338.92 | 255402.83 |
| 72 | 2031-02 | 2951.06 | 606.58 | 2344.47 | 253058.36 |
| 73 | 2031-03 | 2951.06 | 601.01 | 2350.04 | 250708.31 |
| 74 | 2031-04 | 2951.06 | 595.43 | 2355.62 | 248352.69 |
| 75 | 2031-05 | 2951.06 | 589.84 | 2361.22 | 245991.47 |
| 76 | 2031-06 | 2951.06 | 584.23 | 2366.83 | 243624.64 |
| 77 | 2031-07 | 2951.06 | 578.61 | 2372.45 | 241252.20 |
| 78 | 2031-08 | 2951.06 | 572.97 | 2378.08 | 238874.11 |
| 79 | 2031-09 | 2951.06 | 567.33 | 2383.73 | 236490.38 |
| 80 | 2031-10 | 2951.06 | 561.66 | 2389.39 | 234100.99 |
| 81 | 2031-11 | 2951.06 | 555.99 | 2395.07 | 231705.93 |
| 82 | 2031-12 | 2951.06 | 550.30 | 2400.75 | 229305.17 |
| 83 | 2032-01 | 2951.06 | 544.60 | 2406.46 | 226898.72 |
| 84 | 2032-02 | 2951.06 | 538.88 | 2412.17 | 224486.54 |
| 85 | 2032-03 | 2951.06 | 533.16 | 2417.90 | 222068.64 |
| 86 | 2032-04 | 2951.06 | 527.41 | 2423.64 | 219645.00 |
| 87 | 2032-05 | 2951.06 | 521.66 | 2429.40 | 217215.60 |
| 88 | 2032-06 | 2951.06 | 515.89 | 2435.17 | 214780.43 |
| 89 | 2032-07 | 2951.06 | 510.10 | 2440.95 | 212339.48 |
| 90 | 2032-08 | 2951.06 | 504.31 | 2446.75 | 209892.73 |
| 91 | 2032-09 | 2951.06 | 498.50 | 2452.56 | 207440.17 |
| 92 | 2032-10 | 2951.06 | 492.67 | 2458.39 | 204981.78 |
| 93 | 2032-11 | 2951.06 | 486.83 | 2464.22 | 202517.56 |
| 94 | 2032-12 | 2951.06 | 480.98 | 2470.08 | 200047.48 |
| 95 | 2033-01 | 2951.06 | 475.11 | 2475.94 | 197571.54 |
| 96 | 2033-02 | 2951.06 | 469.23 | 2481.82 | 195089.71 |
| 97 | 2033-03 | 2951.06 | 463.34 | 2487.72 | 192601.99 |
| 98 | 2033-04 | 2951.06 | 457.43 | 2493.63 | 190108.37 |
| 99 | 2033-05 | 2951.06 | 451.51 | 2499.55 | 187608.82 |
| 100 | 2033-06 | 2951.06 | 445.57 | 2505.49 | 185103.33 |
| 101 | 2033-07 | 2951.06 | 439.62 | 2511.44 | 182591.90 |
| 102 | 2033-08 | 2951.06 | 433.66 | 2517.40 | 180074.50 |
| 103 | 2033-09 | 2951.06 | 427.68 | 2523.38 | 177551.12 |
| 104 | 2033-10 | 2951.06 | 421.68 | 2529.37 | 175021.75 |
| 105 | 2033-11 | 2951.06 | 415.68 | 2535.38 | 172486.37 |
| 106 | 2033-12 | 2951.06 | 409.66 | 2541.40 | 169944.96 |
| 107 | 2034-01 | 2951.06 | 403.62 | 2547.44 | 167397.53 |
| 108 | 2034-02 | 2951.06 | 397.57 | 2553.49 | 164844.04 |
| 109 | 2034-03 | 2951.06 | 391.50 | 2559.55 | 162284.49 |
| 110 | 2034-04 | 2951.06 | 385.43 | 2565.63 | 159718.86 |
| 111 | 2034-05 | 2951.06 | 379.33 | 2571.72 | 157147.13 |
| 112 | 2034-06 | 2951.06 | 373.22 | 2577.83 | 154569.30 |
| 113 | 2034-07 | 2951.06 | 367.10 | 2583.95 | 151985.35 |
| 114 | 2034-08 | 2951.06 | 360.97 | 2590.09 | 149395.26 |
| 115 | 2034-09 | 2951.06 | 354.81 | 2596.24 | 146799.01 |
| 116 | 2034-10 | 2951.06 | 348.65 | 2602.41 | 144196.61 |
| 117 | 2034-11 | 2951.06 | 342.47 | 2608.59 | 141588.02 |
| 118 | 2034-12 | 2951.06 | 336.27 | 2614.78 | 138973.23 |
| 119 | 2035-01 | 2951.06 | 330.06 | 2620.99 | 136352.24 |
| 120 | 2035-02 | 2951.06 | 323.84 | 2627.22 | 133725.02 |
| 121 | 2035-03 | 2951.06 | 317.60 | 2633.46 | 131091.56 |
| 122 | 2035-04 | 2951.06 | 311.34 | 2639.71 | 128451.84 |
| 123 | 2035-05 | 2951.06 | 305.07 | 2645.98 | 125805.86 |
| 124 | 2035-06 | 2951.06 | 298.79 | 2652.27 | 123153.59 |
| 125 | 2035-07 | 2951.06 | 292.49 | 2658.57 | 120495.03 |
| 126 | 2035-08 | 2951.06 | 286.18 | 2664.88 | 117830.15 |
| 127 | 2035-09 | 2951.06 | 279.85 | 2671.21 | 115158.94 |
| 128 | 2035-10 | 2951.06 | 273.50 | 2677.55 | 112481.38 |
| 129 | 2035-11 | 2951.06 | 267.14 | 2683.91 | 109797.47 |
| 130 | 2035-12 | 2951.06 | 260.77 | 2690.29 | 107107.18 |
| 131 | 2036-01 | 2951.06 | 254.38 | 2696.68 | 104410.51 |
| 132 | 2036-02 | 2951.06 | 247.97 | 2703.08 | 101707.43 |
| 133 | 2036-03 | 2951.06 | 241.56 | 2709.50 | 98997.92 |
| 134 | 2036-04 | 2951.06 | 235.12 | 2715.94 | 96281.99 |
| 135 | 2036-05 | 2951.06 | 228.67 | 2722.39 | 93559.60 |
| 136 | 2036-06 | 2951.06 | 222.20 | 2728.85 | 90830.75 |
| 137 | 2036-07 | 2951.06 | 215.72 | 2735.33 | 88095.42 |
| 138 | 2036-08 | 2951.06 | 209.23 | 2741.83 | 85353.59 |
| 139 | 2036-09 | 2951.06 | 202.71 | 2748.34 | 82605.24 |
| 140 | 2036-10 | 2951.06 | 196.19 | 2754.87 | 79850.38 |
| 141 | 2036-11 | 2951.06 | 189.64 | 2761.41 | 77088.96 |
| 142 | 2036-12 | 2951.06 | 183.09 | 2767.97 | 74320.99 |
| 143 | 2037-01 | 2951.06 | 176.51 | 2774.54 | 71546.45 |
| 144 | 2037-02 | 2951.06 | 169.92 | 2781.13 | 68765.32 |
| 145 | 2037-03 | 2951.06 | 163.32 | 2787.74 | 65977.58 |
| 146 | 2037-04 | 2951.06 | 156.70 | 2794.36 | 63183.22 |
| 147 | 2037-05 | 2951.06 | 150.06 | 2801.00 | 60382.22 |
| 148 | 2037-06 | 2951.06 | 143.41 | 2807.65 | 57574.57 |
| 149 | 2037-07 | 2951.06 | 136.74 | 2814.32 | 54760.26 |
| 150 | 2037-08 | 2951.06 | 130.06 | 2821.00 | 51939.26 |
| 151 | 2037-09 | 2951.06 | 123.36 | 2827.70 | 49111.56 |
| 152 | 2037-10 | 2951.06 | 116.64 | 2834.42 | 46277.14 |
| 153 | 2037-11 | 2951.06 | 109.91 | 2841.15 | 43435.99 |
| 154 | 2037-12 | 2951.06 | 103.16 | 2847.90 | 40588.10 |
| 155 | 2038-01 | 2951.06 | 96.40 | 2854.66 | 37733.44 |
| 156 | 2038-02 | 2951.06 | 89.62 | 2861.44 | 34872.00 |
| 157 | 2038-03 | 2951.06 | 82.82 | 2868.24 | 32003.76 |
| 158 | 2038-04 | 2951.06 | 76.01 | 2875.05 | 29128.71 |
| 159 | 2038-05 | 2951.06 | 69.18 | 2881.88 | 26246.84 |
| 160 | 2038-06 | 2951.06 | 62.34 | 2888.72 | 23358.12 |
| 161 | 2038-07 | 2951.06 | 55.48 | 2895.58 | 20462.54 |
| 162 | 2038-08 | 2951.06 | 48.60 | 2902.46 | 17560.08 |
| 163 | 2038-09 | 2951.06 | 41.71 | 2909.35 | 14650.73 |
| 164 | 2038-10 | 2951.06 | 34.80 | 2916.26 | 11734.47 |
| 165 | 2038-11 | 2951.06 | 27.87 | 2923.19 | 8811.28 |
| 166 | 2038-12 | 2951.06 | 20.93 | 2930.13 | 5881.15 |
| 167 | 2039-01 | 2951.06 | 13.97 | 2937.09 | 2944.06 |
| 168 | 2039-02 | 2951.06 | 6.99 | 2944.06 | 0.00 |
等额本金还款方式：
贷款总额：40.84万
还款月数：14年
首月还款：3401.04元
每月递减：5.77元
利息总额：8.2万
本息合计：49.04万
节省利息：5397.47元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 3401.04 | 969.99 | 2431.05 | 405984.95 |
| 2 | 2025-04 | 3395.26 | 964.21 | 2431.05 | 403553.90 |
| 3 | 2025-05 | 3389.49 | 958.44 | 2431.05 | 401122.86 |
| 4 | 2025-06 | 3383.71 | 952.67 | 2431.05 | 398691.81 |
| 5 | 2025-07 | 3377.94 | 946.89 | 2431.05 | 396260.76 |
| 6 | 2025-08 | 3372.17 | 941.12 | 2431.05 | 393829.71 |
| 7 | 2025-09 | 3366.39 | 935.35 | 2431.05 | 391398.67 |
| 8 | 2025-10 | 3360.62 | 929.57 | 2431.05 | 388967.62 |
| 9 | 2025-11 | 3354.85 | 923.80 | 2431.05 | 386536.57 |
| 10 | 2025-12 | 3349.07 | 918.02 | 2431.05 | 384105.52 |
| 11 | 2026-01 | 3343.30 | 912.25 | 2431.05 | 381674.48 |
| 12 | 2026-02 | 3337.52 | 906.48 | 2431.05 | 379243.43 |
| 13 | 2026-03 | 3331.75 | 900.70 | 2431.05 | 376812.38 |
| 14 | 2026-04 | 3325.98 | 894.93 | 2431.05 | 374381.33 |
| 15 | 2026-05 | 3320.20 | 889.16 | 2431.05 | 371950.29 |
| 16 | 2026-06 | 3314.43 | 883.38 | 2431.05 | 369519.24 |
| 17 | 2026-07 | 3308.66 | 877.61 | 2431.05 | 367088.19 |
| 18 | 2026-08 | 3302.88 | 871.83 | 2431.05 | 364657.14 |
| 19 | 2026-09 | 3297.11 | 866.06 | 2431.05 | 362226.10 |
| 20 | 2026-10 | 3291.33 | 860.29 | 2431.05 | 359795.05 |
| 21 | 2026-11 | 3285.56 | 854.51 | 2431.05 | 357364.00 |
| 22 | 2026-12 | 3279.79 | 848.74 | 2431.05 | 354932.95 |
| 23 | 2027-01 | 3274.01 | 842.97 | 2431.05 | 352501.90 |
| 24 | 2027-02 | 3268.24 | 837.19 | 2431.05 | 350070.86 |
| 25 | 2027-03 | 3262.47 | 831.42 | 2431.05 | 347639.81 |
| 26 | 2027-04 | 3256.69 | 825.64 | 2431.05 | 345208.76 |
| 27 | 2027-05 | 3250.92 | 819.87 | 2431.05 | 342777.71 |
| 28 | 2027-06 | 3245.14 | 814.10 | 2431.05 | 340346.67 |
| 29 | 2027-07 | 3239.37 | 808.32 | 2431.05 | 337915.62 |
| 30 | 2027-08 | 3233.60 | 802.55 | 2431.05 | 335484.57 |
| 31 | 2027-09 | 3227.82 | 796.78 | 2431.05 | 333053.52 |
| 32 | 2027-10 | 3222.05 | 791.00 | 2431.05 | 330622.48 |
| 33 | 2027-11 | 3216.28 | 785.23 | 2431.05 | 328191.43 |
| 34 | 2027-12 | 3210.50 | 779.45 | 2431.05 | 325760.38 |
| 35 | 2028-01 | 3204.73 | 773.68 | 2431.05 | 323329.33 |
| 36 | 2028-02 | 3198.95 | 767.91 | 2431.05 | 320898.29 |
| 37 | 2028-03 | 3193.18 | 762.13 | 2431.05 | 318467.24 |
| 38 | 2028-04 | 3187.41 | 756.36 | 2431.05 | 316036.19 |
| 39 | 2028-05 | 3181.63 | 750.59 | 2431.05 | 313605.14 |
| 40 | 2028-06 | 3175.86 | 744.81 | 2431.05 | 311174.10 |
| 41 | 2028-07 | 3170.09 | 739.04 | 2431.05 | 308743.05 |
| 42 | 2028-08 | 3164.31 | 733.26 | 2431.05 | 306312.00 |
| 43 | 2028-09 | 3158.54 | 727.49 | 2431.05 | 303880.95 |
| 44 | 2028-10 | 3152.76 | 721.72 | 2431.05 | 301449.90 |
| 45 | 2028-11 | 3146.99 | 715.94 | 2431.05 | 299018.86 |
| 46 | 2028-12 | 3141.22 | 710.17 | 2431.05 | 296587.81 |
| 47 | 2029-01 | 3135.44 | 704.40 | 2431.05 | 294156.76 |
| 48 | 2029-02 | 3129.67 | 698.62 | 2431.05 | 291725.71 |
| 49 | 2029-03 | 3123.90 | 692.85 | 2431.05 | 289294.67 |
| 50 | 2029-04 | 3118.12 | 687.07 | 2431.05 | 286863.62 |
| 51 | 2029-05 | 3112.35 | 681.30 | 2431.05 | 284432.57 |
| 52 | 2029-06 | 3106.57 | 675.53 | 2431.05 | 282001.52 |
| 53 | 2029-07 | 3100.80 | 669.75 | 2431.05 | 279570.48 |
| 54 | 2029-08 | 3095.03 | 663.98 | 2431.05 | 277139.43 |
| 55 | 2029-09 | 3089.25 | 658.21 | 2431.05 | 274708.38 |
| 56 | 2029-10 | 3083.48 | 652.43 | 2431.05 | 272277.33 |
| 57 | 2029-11 | 3077.71 | 646.66 | 2431.05 | 269846.29 |
| 58 | 2029-12 | 3071.93 | 640.88 | 2431.05 | 267415.24 |
| 59 | 2030-01 | 3066.16 | 635.11 | 2431.05 | 264984.19 |
| 60 | 2030-02 | 3060.39 | 629.34 | 2431.05 | 262553.14 |
| 61 | 2030-03 | 3054.61 | 623.56 | 2431.05 | 260122.10 |
| 62 | 2030-04 | 3048.84 | 617.79 | 2431.05 | 257691.05 |
| 63 | 2030-05 | 3043.06 | 612.02 | 2431.05 | 255260.00 |
| 64 | 2030-06 | 3037.29 | 606.24 | 2431.05 | 252828.95 |
| 65 | 2030-07 | 3031.52 | 600.47 | 2431.05 | 250397.90 |
| 66 | 2030-08 | 3025.74 | 594.70 | 2431.05 | 247966.86 |
| 67 | 2030-09 | 3019.97 | 588.92 | 2431.05 | 245535.81 |
| 68 | 2030-10 | 3014.20 | 583.15 | 2431.05 | 243104.76 |
| 69 | 2030-11 | 3008.42 | 577.37 | 2431.05 | 240673.71 |
| 70 | 2030-12 | 3002.65 | 571.60 | 2431.05 | 238242.67 |
| 71 | 2031-01 | 2996.87 | 565.83 | 2431.05 | 235811.62 |
| 72 | 2031-02 | 2991.10 | 560.05 | 2431.05 | 233380.57 |
| 73 | 2031-03 | 2985.33 | 554.28 | 2431.05 | 230949.52 |
| 74 | 2031-04 | 2979.55 | 548.51 | 2431.05 | 228518.48 |
| 75 | 2031-05 | 2973.78 | 542.73 | 2431.05 | 226087.43 |
| 76 | 2031-06 | 2968.01 | 536.96 | 2431.05 | 223656.38 |
| 77 | 2031-07 | 2962.23 | 531.18 | 2431.05 | 221225.33 |
| 78 | 2031-08 | 2956.46 | 525.41 | 2431.05 | 218794.29 |
| 79 | 2031-09 | 2950.68 | 519.64 | 2431.05 | 216363.24 |
| 80 | 2031-10 | 2944.91 | 513.86 | 2431.05 | 213932.19 |
| 81 | 2031-11 | 2939.14 | 508.09 | 2431.05 | 211501.14 |
| 82 | 2031-12 | 2933.36 | 502.32 | 2431.05 | 209070.10 |
| 83 | 2032-01 | 2927.59 | 496.54 | 2431.05 | 206639.05 |
| 84 | 2032-02 | 2921.82 | 490.77 | 2431.05 | 204208.00 |
| 85 | 2032-03 | 2916.04 | 484.99 | 2431.05 | 201776.95 |
| 86 | 2032-04 | 2910.27 | 479.22 | 2431.05 | 199345.90 |
| 87 | 2032-05 | 2904.49 | 473.45 | 2431.05 | 196914.86 |
| 88 | 2032-06 | 2898.72 | 467.67 | 2431.05 | 194483.81 |
| 89 | 2032-07 | 2892.95 | 461.90 | 2431.05 | 192052.76 |
| 90 | 2032-08 | 2887.17 | 456.13 | 2431.05 | 189621.71 |
| 91 | 2032-09 | 2881.40 | 450.35 | 2431.05 | 187190.67 |
| 92 | 2032-10 | 2875.63 | 444.58 | 2431.05 | 184759.62 |
| 93 | 2032-11 | 2869.85 | 438.80 | 2431.05 | 182328.57 |
| 94 | 2032-12 | 2864.08 | 433.03 | 2431.05 | 179897.52 |
| 95 | 2033-01 | 2858.30 | 427.26 | 2431.05 | 177466.48 |
| 96 | 2033-02 | 2852.53 | 421.48 | 2431.05 | 175035.43 |
| 97 | 2033-03 | 2846.76 | 415.71 | 2431.05 | 172604.38 |
| 98 | 2033-04 | 2840.98 | 409.94 | 2431.05 | 170173.33 |
| 99 | 2033-05 | 2835.21 | 404.16 | 2431.05 | 167742.29 |
| 100 | 2033-06 | 2829.44 | 398.39 | 2431.05 | 165311.24 |
| 101 | 2033-07 | 2823.66 | 392.61 | 2431.05 | 162880.19 |
| 102 | 2033-08 | 2817.89 | 386.84 | 2431.05 | 160449.14 |
| 103 | 2033-09 | 2812.11 | 381.07 | 2431.05 | 158018.10 |
| 104 | 2033-10 | 2806.34 | 375.29 | 2431.05 | 155587.05 |
| 105 | 2033-11 | 2800.57 | 369.52 | 2431.05 | 153156.00 |
| 106 | 2033-12 | 2794.79 | 363.75 | 2431.05 | 150724.95 |
| 107 | 2034-01 | 2789.02 | 357.97 | 2431.05 | 148293.90 |
| 108 | 2034-02 | 2783.25 | 352.20 | 2431.05 | 145862.86 |
| 109 | 2034-03 | 2777.47 | 346.42 | 2431.05 | 143431.81 |
| 110 | 2034-04 | 2771.70 | 340.65 | 2431.05 | 141000.76 |
| 111 | 2034-05 | 2765.92 | 334.88 | 2431.05 | 138569.71 |
| 112 | 2034-06 | 2760.15 | 329.10 | 2431.05 | 136138.67 |
| 113 | 2034-07 | 2754.38 | 323.33 | 2431.05 | 133707.62 |
| 114 | 2034-08 | 2748.60 | 317.56 | 2431.05 | 131276.57 |
| 115 | 2034-09 | 2742.83 | 311.78 | 2431.05 | 128845.52 |
| 116 | 2034-10 | 2737.06 | 306.01 | 2431.05 | 126414.48 |
| 117 | 2034-11 | 2731.28 | 300.23 | 2431.05 | 123983.43 |
| 118 | 2034-12 | 2725.51 | 294.46 | 2431.05 | 121552.38 |
| 119 | 2035-01 | 2719.73 | 288.69 | 2431.05 | 119121.33 |
| 120 | 2035-02 | 2713.96 | 282.91 | 2431.05 | 116690.29 |
| 121 | 2035-03 | 2708.19 | 277.14 | 2431.05 | 114259.24 |
| 122 | 2035-04 | 2702.41 | 271.37 | 2431.05 | 111828.19 |
| 123 | 2035-05 | 2696.64 | 265.59 | 2431.05 | 109397.14 |
| 124 | 2035-06 | 2690.87 | 259.82 | 2431.05 | 106966.10 |
| 125 | 2035-07 | 2685.09 | 254.04 | 2431.05 | 104535.05 |
| 126 | 2035-08 | 2679.32 | 248.27 | 2431.05 | 102104.00 |
| 127 | 2035-09 | 2673.54 | 242.50 | 2431.05 | 99672.95 |
| 128 | 2035-10 | 2667.77 | 236.72 | 2431.05 | 97241.90 |
| 129 | 2035-11 | 2662.00 | 230.95 | 2431.05 | 94810.86 |
| 130 | 2035-12 | 2656.22 | 225.18 | 2431.05 | 92379.81 |
| 131 | 2036-01 | 2650.45 | 219.40 | 2431.05 | 89948.76 |
| 132 | 2036-02 | 2644.68 | 213.63 | 2431.05 | 87517.71 |
| 133 | 2036-03 | 2638.90 | 207.85 | 2431.05 | 85086.67 |
| 134 | 2036-04 | 2633.13 | 202.08 | 2431.05 | 82655.62 |
| 135 | 2036-05 | 2627.35 | 196.31 | 2431.05 | 80224.57 |
| 136 | 2036-06 | 2621.58 | 190.53 | 2431.05 | 77793.52 |
| 137 | 2036-07 | 2615.81 | 184.76 | 2431.05 | 75362.48 |
| 138 | 2036-08 | 2610.03 | 178.99 | 2431.05 | 72931.43 |
| 139 | 2036-09 | 2604.26 | 173.21 | 2431.05 | 70500.38 |
| 140 | 2036-10 | 2598.49 | 167.44 | 2431.05 | 68069.33 |
| 141 | 2036-11 | 2592.71 | 161.66 | 2431.05 | 65638.29 |
| 142 | 2036-12 | 2586.94 | 155.89 | 2431.05 | 63207.24 |
| 143 | 2037-01 | 2581.16 | 150.12 | 2431.05 | 60776.19 |
| 144 | 2037-02 | 2575.39 | 144.34 | 2431.05 | 58345.14 |
| 145 | 2037-03 | 2569.62 | 138.57 | 2431.05 | 55914.10 |
| 146 | 2037-04 | 2563.84 | 132.80 | 2431.05 | 53483.05 |
| 147 | 2037-05 | 2558.07 | 127.02 | 2431.05 | 51052.00 |
| 148 | 2037-06 | 2552.30 | 121.25 | 2431.05 | 48620.95 |
| 149 | 2037-07 | 2546.52 | 115.47 | 2431.05 | 46189.90 |
| 150 | 2037-08 | 2540.75 | 109.70 | 2431.05 | 43758.86 |
| 151 | 2037-09 | 2534.97 | 103.93 | 2431.05 | 41327.81 |
| 152 | 2037-10 | 2529.20 | 98.15 | 2431.05 | 38896.76 |
| 153 | 2037-11 | 2523.43 | 92.38 | 2431.05 | 36465.71 |
| 154 | 2037-12 | 2517.65 | 86.61 | 2431.05 | 34034.67 |
| 155 | 2038-01 | 2511.88 | 80.83 | 2431.05 | 31603.62 |
| 156 | 2038-02 | 2506.11 | 75.06 | 2431.05 | 29172.57 |
| 157 | 2038-03 | 2500.33 | 69.28 | 2431.05 | 26741.52 |
| 158 | 2038-04 | 2494.56 | 63.51 | 2431.05 | 24310.48 |
| 159 | 2038-05 | 2488.79 | 57.74 | 2431.05 | 21879.43 |
| 160 | 2038-06 | 2483.01 | 51.96 | 2431.05 | 19448.38 |
| 161 | 2038-07 | 2477.24 | 46.19 | 2431.05 | 17017.33 |
| 162 | 2038-08 | 2471.46 | 40.42 | 2431.05 | 14586.29 |
| 163 | 2038-09 | 2465.69 | 34.64 | 2431.05 | 12155.24 |
| 164 | 2038-10 | 2459.92 | 28.87 | 2431.05 | 9724.19 |
| 165 | 2038-11 | 2454.14 | 23.09 | 2431.05 | 7293.14 |
| 166 | 2038-12 | 2448.37 | 17.32 | 2431.05 | 4862.10 |
| 167 | 2039-01 | 2442.60 | 11.55 | 2431.05 | 2431.05 |
| 168 | 2039-02 | 2436.82 | 5.77 | 2431.05 | 0.00 |