贷款5.78万（公积金贷款）房贷，还款14年4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：5.78万
还款月数：14年4个月
每月还款：421.12元
利息总额：1.46万
本息合计：7.24万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 421.12 | 156.66 | 264.47 | 57577.38 |
| 2 | 2025-07 | 421.12 | 155.94 | 265.19 | 57312.20 |
| 3 | 2025-08 | 421.12 | 155.22 | 265.90 | 57046.29 |
| 4 | 2025-09 | 421.12 | 154.50 | 266.62 | 56779.67 |
| 5 | 2025-10 | 421.12 | 153.78 | 267.35 | 56512.32 |
| 6 | 2025-11 | 421.12 | 153.05 | 268.07 | 56244.25 |
| 7 | 2025-12 | 421.12 | 152.33 | 268.80 | 55975.46 |
| 8 | 2026-01 | 421.12 | 151.60 | 269.52 | 55705.94 |
| 9 | 2026-02 | 421.12 | 150.87 | 270.25 | 55435.68 |
| 10 | 2026-03 | 421.12 | 150.14 | 270.99 | 55164.70 |
| 11 | 2026-04 | 421.12 | 149.40 | 271.72 | 54892.98 |
| 12 | 2026-05 | 421.12 | 148.67 | 272.46 | 54620.52 |
| 13 | 2026-06 | 421.12 | 147.93 | 273.19 | 54347.33 |
| 14 | 2026-07 | 421.12 | 147.19 | 273.93 | 54073.40 |
| 15 | 2026-08 | 421.12 | 146.45 | 274.67 | 53798.72 |
| 16 | 2026-09 | 421.12 | 145.70 | 275.42 | 53523.30 |
| 17 | 2026-10 | 421.12 | 144.96 | 276.16 | 53247.14 |
| 18 | 2026-11 | 421.12 | 144.21 | 276.91 | 52970.22 |
| 19 | 2026-12 | 421.12 | 143.46 | 277.66 | 52692.56 |
| 20 | 2027-01 | 421.12 | 142.71 | 278.41 | 52414.15 |
| 21 | 2027-02 | 421.12 | 141.95 | 279.17 | 52134.98 |
| 22 | 2027-03 | 421.12 | 141.20 | 279.92 | 51855.05 |
| 23 | 2027-04 | 421.12 | 140.44 | 280.68 | 51574.37 |
| 24 | 2027-05 | 421.12 | 139.68 | 281.44 | 51292.93 |
| 25 | 2027-06 | 421.12 | 138.92 | 282.21 | 51010.72 |
| 26 | 2027-07 | 421.12 | 138.15 | 282.97 | 50727.75 |
| 27 | 2027-08 | 421.12 | 137.39 | 283.74 | 50444.02 |
| 28 | 2027-09 | 421.12 | 136.62 | 284.50 | 50159.51 |
| 29 | 2027-10 | 421.12 | 135.85 | 285.28 | 49874.24 |
| 30 | 2027-11 | 421.12 | 135.08 | 286.05 | 49588.19 |
| 31 | 2027-12 | 421.12 | 134.30 | 286.82 | 49301.37 |
| 32 | 2028-01 | 421.12 | 133.52 | 287.60 | 49013.77 |
| 33 | 2028-02 | 421.12 | 132.75 | 288.38 | 48725.39 |
| 34 | 2028-03 | 421.12 | 131.96 | 289.16 | 48436.23 |
| 35 | 2028-04 | 421.12 | 131.18 | 289.94 | 48146.29 |
| 36 | 2028-05 | 421.12 | 130.40 | 290.73 | 47855.56 |
| 37 | 2028-06 | 421.12 | 129.61 | 291.51 | 47564.04 |
| 38 | 2028-07 | 421.12 | 128.82 | 292.30 | 47271.74 |
| 39 | 2028-08 | 421.12 | 128.03 | 293.10 | 46978.64 |
| 40 | 2028-09 | 421.12 | 127.23 | 293.89 | 46684.75 |
| 41 | 2028-10 | 421.12 | 126.44 | 294.69 | 46390.07 |
| 42 | 2028-11 | 421.12 | 125.64 | 295.48 | 46094.58 |
| 43 | 2028-12 | 421.12 | 124.84 | 296.28 | 45798.30 |
| 44 | 2029-01 | 421.12 | 124.04 | 297.09 | 45501.21 |
| 45 | 2029-02 | 421.12 | 123.23 | 297.89 | 45203.32 |
| 46 | 2029-03 | 421.12 | 122.43 | 298.70 | 44904.62 |
| 47 | 2029-04 | 421.12 | 121.62 | 299.51 | 44605.12 |
| 48 | 2029-05 | 421.12 | 120.81 | 300.32 | 44304.80 |
| 49 | 2029-06 | 421.12 | 119.99 | 301.13 | 44003.67 |
| 50 | 2029-07 | 421.12 | 119.18 | 301.95 | 43701.72 |
| 51 | 2029-08 | 421.12 | 118.36 | 302.76 | 43398.95 |
| 52 | 2029-09 | 421.12 | 117.54 | 303.58 | 43095.37 |
| 53 | 2029-10 | 421.12 | 116.72 | 304.41 | 42790.96 |
| 54 | 2029-11 | 421.12 | 115.89 | 305.23 | 42485.73 |
| 55 | 2029-12 | 421.12 | 115.07 | 306.06 | 42179.67 |
| 56 | 2030-01 | 421.12 | 114.24 | 306.89 | 41872.79 |
| 57 | 2030-02 | 421.12 | 113.41 | 307.72 | 41565.07 |
| 58 | 2030-03 | 421.12 | 112.57 | 308.55 | 41256.52 |
| 59 | 2030-04 | 421.12 | 111.74 | 309.39 | 40947.13 |
| 60 | 2030-05 | 421.12 | 110.90 | 310.23 | 40636.90 |
| 61 | 2030-06 | 421.12 | 110.06 | 311.07 | 40325.84 |
| 62 | 2030-07 | 421.12 | 109.22 | 311.91 | 40013.93 |
| 63 | 2030-08 | 421.12 | 108.37 | 312.75 | 39701.18 |
| 64 | 2030-09 | 421.12 | 107.52 | 313.60 | 39387.58 |
| 65 | 2030-10 | 421.12 | 106.67 | 314.45 | 39073.13 |
| 66 | 2030-11 | 421.12 | 105.82 | 315.30 | 38757.83 |
| 67 | 2030-12 | 421.12 | 104.97 | 316.15 | 38441.67 |
| 68 | 2031-01 | 421.12 | 104.11 | 317.01 | 38124.66 |
| 69 | 2031-02 | 421.12 | 103.25 | 317.87 | 37806.79 |
| 70 | 2031-03 | 421.12 | 102.39 | 318.73 | 37488.06 |
| 71 | 2031-04 | 421.12 | 101.53 | 319.59 | 37168.47 |
| 72 | 2031-05 | 421.12 | 100.66 | 320.46 | 36848.01 |
| 73 | 2031-06 | 421.12 | 99.80 | 321.33 | 36526.68 |
| 74 | 2031-07 | 421.12 | 98.93 | 322.20 | 36204.48 |
| 75 | 2031-08 | 421.12 | 98.05 | 323.07 | 35881.41 |
| 76 | 2031-09 | 421.12 | 97.18 | 323.94 | 35557.47 |
| 77 | 2031-10 | 421.12 | 96.30 | 324.82 | 35232.65 |
| 78 | 2031-11 | 421.12 | 95.42 | 325.70 | 34906.95 |
| 79 | 2031-12 | 421.12 | 94.54 | 326.58 | 34580.36 |
| 80 | 2032-01 | 421.12 | 93.66 | 327.47 | 34252.89 |
| 81 | 2032-02 | 421.12 | 92.77 | 328.36 | 33924.54 |
| 82 | 2032-03 | 421.12 | 91.88 | 329.24 | 33595.29 |
| 83 | 2032-04 | 421.12 | 90.99 | 330.14 | 33265.16 |
| 84 | 2032-05 | 421.12 | 90.09 | 331.03 | 32934.12 |
| 85 | 2032-06 | 421.12 | 89.20 | 331.93 | 32602.20 |
| 86 | 2032-07 | 421.12 | 88.30 | 332.83 | 32269.37 |
| 87 | 2032-08 | 421.12 | 87.40 | 333.73 | 31935.64 |
| 88 | 2032-09 | 421.12 | 86.49 | 334.63 | 31601.01 |
| 89 | 2032-10 | 421.12 | 85.59 | 335.54 | 31265.48 |
| 90 | 2032-11 | 421.12 | 84.68 | 336.45 | 30929.03 |
| 91 | 2032-12 | 421.12 | 83.77 | 337.36 | 30591.67 |
| 92 | 2033-01 | 421.12 | 82.85 | 338.27 | 30253.40 |
| 93 | 2033-02 | 421.12 | 81.94 | 339.19 | 29914.21 |
| 94 | 2033-03 | 421.12 | 81.02 | 340.11 | 29574.11 |
| 95 | 2033-04 | 421.12 | 80.10 | 341.03 | 29233.08 |
| 96 | 2033-05 | 421.12 | 79.17 | 341.95 | 28891.13 |
| 97 | 2033-06 | 421.12 | 78.25 | 342.88 | 28548.25 |
| 98 | 2033-07 | 421.12 | 77.32 | 343.81 | 28204.45 |
| 99 | 2033-08 | 421.12 | 76.39 | 344.74 | 27859.71 |
| 100 | 2033-09 | 421.12 | 75.45 | 345.67 | 27514.04 |
| 101 | 2033-10 | 421.12 | 74.52 | 346.61 | 27167.43 |
| 102 | 2033-11 | 421.12 | 73.58 | 347.55 | 26819.89 |
| 103 | 2033-12 | 421.12 | 72.64 | 348.49 | 26471.40 |
| 104 | 2034-01 | 421.12 | 71.69 | 349.43 | 26121.97 |
| 105 | 2034-02 | 421.12 | 70.75 | 350.38 | 25771.59 |
| 106 | 2034-03 | 421.12 | 69.80 | 351.33 | 25420.27 |
| 107 | 2034-04 | 421.12 | 68.85 | 352.28 | 25067.99 |
| 108 | 2034-05 | 421.12 | 67.89 | 353.23 | 24714.76 |
| 109 | 2034-06 | 421.12 | 66.94 | 354.19 | 24360.57 |
| 110 | 2034-07 | 421.12 | 65.98 | 355.15 | 24005.42 |
| 111 | 2034-08 | 421.12 | 65.01 | 356.11 | 23649.31 |
| 112 | 2034-09 | 421.12 | 64.05 | 357.07 | 23292.24 |
| 113 | 2034-10 | 421.12 | 63.08 | 358.04 | 22934.20 |
| 114 | 2034-11 | 421.12 | 62.11 | 359.01 | 22575.19 |
| 115 | 2034-12 | 421.12 | 61.14 | 359.98 | 22215.21 |
| 116 | 2035-01 | 421.12 | 60.17 | 360.96 | 21854.25 |
| 117 | 2035-02 | 421.12 | 59.19 | 361.94 | 21492.31 |
| 118 | 2035-03 | 421.12 | 58.21 | 362.92 | 21129.40 |
| 119 | 2035-04 | 421.12 | 57.23 | 363.90 | 20765.50 |
| 120 | 2035-05 | 421.12 | 56.24 | 364.88 | 20400.62 |
| 121 | 2035-06 | 421.12 | 55.25 | 365.87 | 20034.74 |
| 122 | 2035-07 | 421.12 | 54.26 | 366.86 | 19667.88 |
| 123 | 2035-08 | 421.12 | 53.27 | 367.86 | 19300.03 |
| 124 | 2035-09 | 421.12 | 52.27 | 368.85 | 18931.17 |
| 125 | 2035-10 | 421.12 | 51.27 | 369.85 | 18561.32 |
| 126 | 2035-11 | 421.12 | 50.27 | 370.85 | 18190.47 |
| 127 | 2035-12 | 421.12 | 49.27 | 371.86 | 17818.61 |
| 128 | 2036-01 | 421.12 | 48.26 | 372.87 | 17445.74 |
| 129 | 2036-02 | 421.12 | 47.25 | 373.87 | 17071.87 |
| 130 | 2036-03 | 421.12 | 46.24 | 374.89 | 16696.98 |
| 131 | 2036-04 | 421.12 | 45.22 | 375.90 | 16321.08 |
| 132 | 2036-05 | 421.12 | 44.20 | 376.92 | 15944.16 |
| 133 | 2036-06 | 421.12 | 43.18 | 377.94 | 15566.22 |
| 134 | 2036-07 | 421.12 | 42.16 | 378.97 | 15187.25 |
| 135 | 2036-08 | 421.12 | 41.13 | 379.99 | 14807.26 |
| 136 | 2036-09 | 421.12 | 40.10 | 381.02 | 14426.24 |
| 137 | 2036-10 | 421.12 | 39.07 | 382.05 | 14044.19 |
| 138 | 2036-11 | 421.12 | 38.04 | 383.09 | 13661.10 |
| 139 | 2036-12 | 421.12 | 37.00 | 384.12 | 13276.97 |
| 140 | 2037-01 | 421.12 | 35.96 | 385.17 | 12891.81 |
| 141 | 2037-02 | 421.12 | 34.92 | 386.21 | 12505.60 |
| 142 | 2037-03 | 421.12 | 33.87 | 387.25 | 12118.35 |
| 143 | 2037-04 | 421.12 | 32.82 | 388.30 | 11730.04 |
| 144 | 2037-05 | 421.12 | 31.77 | 389.35 | 11340.69 |
| 145 | 2037-06 | 421.12 | 30.71 | 390.41 | 10950.28 |
| 146 | 2037-07 | 421.12 | 29.66 | 391.47 | 10558.81 |
| 147 | 2037-08 | 421.12 | 28.60 | 392.53 | 10166.28 |
| 148 | 2037-09 | 421.12 | 27.53 | 393.59 | 9772.69 |
| 149 | 2037-10 | 421.12 | 26.47 | 394.66 | 9378.04 |
| 150 | 2037-11 | 421.12 | 25.40 | 395.72 | 8982.31 |
| 151 | 2037-12 | 421.12 | 24.33 | 396.80 | 8585.52 |
| 152 | 2038-01 | 421.12 | 23.25 | 397.87 | 8187.65 |
| 153 | 2038-02 | 421.12 | 22.17 | 398.95 | 7788.70 |
| 154 | 2038-03 | 421.12 | 21.09 | 400.03 | 7388.67 |
| 155 | 2038-04 | 421.12 | 20.01 | 401.11 | 6987.55 |
| 156 | 2038-05 | 421.12 | 18.92 | 402.20 | 6585.35 |
| 157 | 2038-06 | 421.12 | 17.84 | 403.29 | 6182.07 |
| 158 | 2038-07 | 421.12 | 16.74 | 404.38 | 5777.69 |
| 159 | 2038-08 | 421.12 | 15.65 | 405.48 | 5372.21 |
| 160 | 2038-09 | 421.12 | 14.55 | 406.57 | 4965.64 |
| 161 | 2038-10 | 421.12 | 13.45 | 407.68 | 4557.96 |
| 162 | 2038-11 | 421.12 | 12.34 | 408.78 | 4149.18 |
| 163 | 2038-12 | 421.12 | 11.24 | 409.89 | 3739.29 |
| 164 | 2039-01 | 421.12 | 10.13 | 411.00 | 3328.30 |
| 165 | 2039-02 | 421.12 | 9.01 | 412.11 | 2916.19 |
| 166 | 2039-03 | 421.12 | 7.90 | 413.23 | 2502.96 |
| 167 | 2039-04 | 421.12 | 6.78 | 414.34 | 2088.62 |
| 168 | 2039-05 | 421.12 | 5.66 | 415.47 | 1673.15 |
| 169 | 2039-06 | 421.12 | 4.53 | 416.59 | 1256.56 |
| 170 | 2039-07 | 421.12 | 3.40 | 417.72 | 838.84 |
| 171 | 2039-08 | 421.12 | 2.27 | 418.85 | 419.99 |
| 172 | 2039-09 | 421.12 | 1.14 | 419.99 | 0.00 |
等额本金还款方式：
贷款总额：5.78万
还款月数：14年4个月
首月还款：492.94元
每月递减：0.91元
利息总额：1.36万
本息合计：7.14万
节省利息：1040.78元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 492.94 | 156.66 | 336.29 | 57505.56 |
| 2 | 2025-07 | 492.03 | 155.74 | 336.29 | 57169.27 |
| 3 | 2025-08 | 491.12 | 154.83 | 336.29 | 56832.98 |
| 4 | 2025-09 | 490.21 | 153.92 | 336.29 | 56496.69 |
| 5 | 2025-10 | 489.30 | 153.01 | 336.29 | 56160.40 |
| 6 | 2025-11 | 488.39 | 152.10 | 336.29 | 55824.11 |
| 7 | 2025-12 | 487.48 | 151.19 | 336.29 | 55487.82 |
| 8 | 2026-01 | 486.57 | 150.28 | 336.29 | 55151.53 |
| 9 | 2026-02 | 485.66 | 149.37 | 336.29 | 54815.24 |
| 10 | 2026-03 | 484.75 | 148.46 | 336.29 | 54478.95 |
| 11 | 2026-04 | 483.84 | 147.55 | 336.29 | 54142.66 |
| 12 | 2026-05 | 482.93 | 146.64 | 336.29 | 53806.37 |
| 13 | 2026-06 | 482.02 | 145.73 | 336.29 | 53470.08 |
| 14 | 2026-07 | 481.10 | 144.81 | 336.29 | 53133.79 |
| 15 | 2026-08 | 480.19 | 143.90 | 336.29 | 52797.50 |
| 16 | 2026-09 | 479.28 | 142.99 | 336.29 | 52461.21 |
| 17 | 2026-10 | 478.37 | 142.08 | 336.29 | 52124.92 |
| 18 | 2026-11 | 477.46 | 141.17 | 336.29 | 51788.63 |
| 19 | 2026-12 | 476.55 | 140.26 | 336.29 | 51452.34 |
| 20 | 2027-01 | 475.64 | 139.35 | 336.29 | 51116.05 |
| 21 | 2027-02 | 474.73 | 138.44 | 336.29 | 50779.76 |
| 22 | 2027-03 | 473.82 | 137.53 | 336.29 | 50443.47 |
| 23 | 2027-04 | 472.91 | 136.62 | 336.29 | 50107.18 |
| 24 | 2027-05 | 472.00 | 135.71 | 336.29 | 49770.89 |
| 25 | 2027-06 | 471.09 | 134.80 | 336.29 | 49434.60 |
| 26 | 2027-07 | 470.18 | 133.89 | 336.29 | 49098.31 |
| 27 | 2027-08 | 469.26 | 132.97 | 336.29 | 48762.02 |
| 28 | 2027-09 | 468.35 | 132.06 | 336.29 | 48425.73 |
| 29 | 2027-10 | 467.44 | 131.15 | 336.29 | 48089.45 |
| 30 | 2027-11 | 466.53 | 130.24 | 336.29 | 47753.16 |
| 31 | 2027-12 | 465.62 | 129.33 | 336.29 | 47416.87 |
| 32 | 2028-01 | 464.71 | 128.42 | 336.29 | 47080.58 |
| 33 | 2028-02 | 463.80 | 127.51 | 336.29 | 46744.29 |
| 34 | 2028-03 | 462.89 | 126.60 | 336.29 | 46408.00 |
| 35 | 2028-04 | 461.98 | 125.69 | 336.29 | 46071.71 |
| 36 | 2028-05 | 461.07 | 124.78 | 336.29 | 45735.42 |
| 37 | 2028-06 | 460.16 | 123.87 | 336.29 | 45399.13 |
| 38 | 2028-07 | 459.25 | 122.96 | 336.29 | 45062.84 |
| 39 | 2028-08 | 458.34 | 122.05 | 336.29 | 44726.55 |
| 40 | 2028-09 | 457.42 | 121.13 | 336.29 | 44390.26 |
| 41 | 2028-10 | 456.51 | 120.22 | 336.29 | 44053.97 |
| 42 | 2028-11 | 455.60 | 119.31 | 336.29 | 43717.68 |
| 43 | 2028-12 | 454.69 | 118.40 | 336.29 | 43381.39 |
| 44 | 2029-01 | 453.78 | 117.49 | 336.29 | 43045.10 |
| 45 | 2029-02 | 452.87 | 116.58 | 336.29 | 42708.81 |
| 46 | 2029-03 | 451.96 | 115.67 | 336.29 | 42372.52 |
| 47 | 2029-04 | 451.05 | 114.76 | 336.29 | 42036.23 |
| 48 | 2029-05 | 450.14 | 113.85 | 336.29 | 41699.94 |
| 49 | 2029-06 | 449.23 | 112.94 | 336.29 | 41363.65 |
| 50 | 2029-07 | 448.32 | 112.03 | 336.29 | 41027.36 |
| 51 | 2029-08 | 447.41 | 111.12 | 336.29 | 40691.07 |
| 52 | 2029-09 | 446.49 | 110.20 | 336.29 | 40354.78 |
| 53 | 2029-10 | 445.58 | 109.29 | 336.29 | 40018.49 |
| 54 | 2029-11 | 444.67 | 108.38 | 336.29 | 39682.20 |
| 55 | 2029-12 | 443.76 | 107.47 | 336.29 | 39345.91 |
| 56 | 2030-01 | 442.85 | 106.56 | 336.29 | 39009.62 |
| 57 | 2030-02 | 441.94 | 105.65 | 336.29 | 38673.33 |
| 58 | 2030-03 | 441.03 | 104.74 | 336.29 | 38337.04 |
| 59 | 2030-04 | 440.12 | 103.83 | 336.29 | 38000.75 |
| 60 | 2030-05 | 439.21 | 102.92 | 336.29 | 37664.46 |
| 61 | 2030-06 | 438.30 | 102.01 | 336.29 | 37328.17 |
| 62 | 2030-07 | 437.39 | 101.10 | 336.29 | 36991.88 |
| 63 | 2030-08 | 436.48 | 100.19 | 336.29 | 36655.59 |
| 64 | 2030-09 | 435.57 | 99.28 | 336.29 | 36319.30 |
| 65 | 2030-10 | 434.65 | 98.36 | 336.29 | 35983.01 |
| 66 | 2030-11 | 433.74 | 97.45 | 336.29 | 35646.72 |
| 67 | 2030-12 | 432.83 | 96.54 | 336.29 | 35310.43 |
| 68 | 2031-01 | 431.92 | 95.63 | 336.29 | 34974.14 |
| 69 | 2031-02 | 431.01 | 94.72 | 336.29 | 34637.85 |
| 70 | 2031-03 | 430.10 | 93.81 | 336.29 | 34301.56 |
| 71 | 2031-04 | 429.19 | 92.90 | 336.29 | 33965.27 |
| 72 | 2031-05 | 428.28 | 91.99 | 336.29 | 33628.98 |
| 73 | 2031-06 | 427.37 | 91.08 | 336.29 | 33292.69 |
| 74 | 2031-07 | 426.46 | 90.17 | 336.29 | 32956.40 |
| 75 | 2031-08 | 425.55 | 89.26 | 336.29 | 32620.11 |
| 76 | 2031-09 | 424.64 | 88.35 | 336.29 | 32283.82 |
| 77 | 2031-10 | 423.73 | 87.44 | 336.29 | 31947.53 |
| 78 | 2031-11 | 422.81 | 86.52 | 336.29 | 31611.24 |
| 79 | 2031-12 | 421.90 | 85.61 | 336.29 | 31274.95 |
| 80 | 2032-01 | 420.99 | 84.70 | 336.29 | 30938.66 |
| 81 | 2032-02 | 420.08 | 83.79 | 336.29 | 30602.37 |
| 82 | 2032-03 | 419.17 | 82.88 | 336.29 | 30266.08 |
| 83 | 2032-04 | 418.26 | 81.97 | 336.29 | 29929.79 |
| 84 | 2032-05 | 417.35 | 81.06 | 336.29 | 29593.50 |
| 85 | 2032-06 | 416.44 | 80.15 | 336.29 | 29257.21 |
| 86 | 2032-07 | 415.53 | 79.24 | 336.29 | 28920.92 |
| 87 | 2032-08 | 414.62 | 78.33 | 336.29 | 28584.64 |
| 88 | 2032-09 | 413.71 | 77.42 | 336.29 | 28248.35 |
| 89 | 2032-10 | 412.80 | 76.51 | 336.29 | 27912.06 |
| 90 | 2032-11 | 411.88 | 75.60 | 336.29 | 27575.77 |
| 91 | 2032-12 | 410.97 | 74.68 | 336.29 | 27239.48 |
| 92 | 2033-01 | 410.06 | 73.77 | 336.29 | 26903.19 |
| 93 | 2033-02 | 409.15 | 72.86 | 336.29 | 26566.90 |
| 94 | 2033-03 | 408.24 | 71.95 | 336.29 | 26230.61 |
| 95 | 2033-04 | 407.33 | 71.04 | 336.29 | 25894.32 |
| 96 | 2033-05 | 406.42 | 70.13 | 336.29 | 25558.03 |
| 97 | 2033-06 | 405.51 | 69.22 | 336.29 | 25221.74 |
| 98 | 2033-07 | 404.60 | 68.31 | 336.29 | 24885.45 |
| 99 | 2033-08 | 403.69 | 67.40 | 336.29 | 24549.16 |
| 100 | 2033-09 | 402.78 | 66.49 | 336.29 | 24212.87 |
| 101 | 2033-10 | 401.87 | 65.58 | 336.29 | 23876.58 |
| 102 | 2033-11 | 400.96 | 64.67 | 336.29 | 23540.29 |
| 103 | 2033-12 | 400.04 | 63.75 | 336.29 | 23204.00 |
| 104 | 2034-01 | 399.13 | 62.84 | 336.29 | 22867.71 |
| 105 | 2034-02 | 398.22 | 61.93 | 336.29 | 22531.42 |
| 106 | 2034-03 | 397.31 | 61.02 | 336.29 | 22195.13 |
| 107 | 2034-04 | 396.40 | 60.11 | 336.29 | 21858.84 |
| 108 | 2034-05 | 395.49 | 59.20 | 336.29 | 21522.55 |
| 109 | 2034-06 | 394.58 | 58.29 | 336.29 | 21186.26 |
| 110 | 2034-07 | 393.67 | 57.38 | 336.29 | 20849.97 |
| 111 | 2034-08 | 392.76 | 56.47 | 336.29 | 20513.68 |
| 112 | 2034-09 | 391.85 | 55.56 | 336.29 | 20177.39 |
| 113 | 2034-10 | 390.94 | 54.65 | 336.29 | 19841.10 |
| 114 | 2034-11 | 390.03 | 53.74 | 336.29 | 19504.81 |
| 115 | 2034-12 | 389.12 | 52.83 | 336.29 | 19168.52 |
| 116 | 2035-01 | 388.20 | 51.91 | 336.29 | 18832.23 |
| 117 | 2035-02 | 387.29 | 51.00 | 336.29 | 18495.94 |
| 118 | 2035-03 | 386.38 | 50.09 | 336.29 | 18159.65 |
| 119 | 2035-04 | 385.47 | 49.18 | 336.29 | 17823.36 |
| 120 | 2035-05 | 384.56 | 48.27 | 336.29 | 17487.07 |
| 121 | 2035-06 | 383.65 | 47.36 | 336.29 | 17150.78 |
| 122 | 2035-07 | 382.74 | 46.45 | 336.29 | 16814.49 |
| 123 | 2035-08 | 381.83 | 45.54 | 336.29 | 16478.20 |
| 124 | 2035-09 | 380.92 | 44.63 | 336.29 | 16141.91 |
| 125 | 2035-10 | 380.01 | 43.72 | 336.29 | 15805.62 |
| 126 | 2035-11 | 379.10 | 42.81 | 336.29 | 15469.33 |
| 127 | 2035-12 | 378.19 | 41.90 | 336.29 | 15133.04 |
| 128 | 2036-01 | 377.28 | 40.99 | 336.29 | 14796.75 |
| 129 | 2036-02 | 376.36 | 40.07 | 336.29 | 14460.46 |
| 130 | 2036-03 | 375.45 | 39.16 | 336.29 | 14124.17 |
| 131 | 2036-04 | 374.54 | 38.25 | 336.29 | 13787.88 |
| 132 | 2036-05 | 373.63 | 37.34 | 336.29 | 13451.59 |
| 133 | 2036-06 | 372.72 | 36.43 | 336.29 | 13115.30 |
| 134 | 2036-07 | 371.81 | 35.52 | 336.29 | 12779.01 |
| 135 | 2036-08 | 370.90 | 34.61 | 336.29 | 12442.72 |
| 136 | 2036-09 | 369.99 | 33.70 | 336.29 | 12106.43 |
| 137 | 2036-10 | 369.08 | 32.79 | 336.29 | 11770.14 |
| 138 | 2036-11 | 368.17 | 31.88 | 336.29 | 11433.85 |
| 139 | 2036-12 | 367.26 | 30.97 | 336.29 | 11097.56 |
| 140 | 2037-01 | 366.35 | 30.06 | 336.29 | 10761.27 |
| 141 | 2037-02 | 365.43 | 29.15 | 336.29 | 10424.98 |
| 142 | 2037-03 | 364.52 | 28.23 | 336.29 | 10088.69 |
| 143 | 2037-04 | 363.61 | 27.32 | 336.29 | 9752.40 |
| 144 | 2037-05 | 362.70 | 26.41 | 336.29 | 9416.12 |
| 145 | 2037-06 | 361.79 | 25.50 | 336.29 | 9079.83 |
| 146 | 2037-07 | 360.88 | 24.59 | 336.29 | 8743.54 |
| 147 | 2037-08 | 359.97 | 23.68 | 336.29 | 8407.25 |
| 148 | 2037-09 | 359.06 | 22.77 | 336.29 | 8070.96 |
| 149 | 2037-10 | 358.15 | 21.86 | 336.29 | 7734.67 |
| 150 | 2037-11 | 357.24 | 20.95 | 336.29 | 7398.38 |
| 151 | 2037-12 | 356.33 | 20.04 | 336.29 | 7062.09 |
| 152 | 2038-01 | 355.42 | 19.13 | 336.29 | 6725.80 |
| 153 | 2038-02 | 354.51 | 18.22 | 336.29 | 6389.51 |
| 154 | 2038-03 | 353.59 | 17.30 | 336.29 | 6053.22 |
| 155 | 2038-04 | 352.68 | 16.39 | 336.29 | 5716.93 |
| 156 | 2038-05 | 351.77 | 15.48 | 336.29 | 5380.64 |
| 157 | 2038-06 | 350.86 | 14.57 | 336.29 | 5044.35 |
| 158 | 2038-07 | 349.95 | 13.66 | 336.29 | 4708.06 |
| 159 | 2038-08 | 349.04 | 12.75 | 336.29 | 4371.77 |
| 160 | 2038-09 | 348.13 | 11.84 | 336.29 | 4035.48 |
| 161 | 2038-10 | 347.22 | 10.93 | 336.29 | 3699.19 |
| 162 | 2038-11 | 346.31 | 10.02 | 336.29 | 3362.90 |
| 163 | 2038-12 | 345.40 | 9.11 | 336.29 | 3026.61 |
| 164 | 2039-01 | 344.49 | 8.20 | 336.29 | 2690.32 |
| 165 | 2039-02 | 343.58 | 7.29 | 336.29 | 2354.03 |
| 166 | 2039-03 | 342.67 | 6.38 | 336.29 | 2017.74 |
| 167 | 2039-04 | 341.75 | 5.46 | 336.29 | 1681.45 |
| 168 | 2039-05 | 340.84 | 4.55 | 336.29 | 1345.16 |
| 169 | 2039-06 | 339.93 | 3.64 | 336.29 | 1008.87 |
| 170 | 2039-07 | 339.02 | 2.73 | 336.29 | 672.58 |
| 171 | 2039-08 | 338.11 | 1.82 | 336.29 | 336.29 |
| 172 | 2039-09 | 337.20 | 0.91 | 336.29 | 0.00 |