贷款23.67万（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：23.67万
还款月数：14年
每月还款：1682.51元
利息总额：4.59万
本息合计：28.27万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 1682.51 | 512.89 | 1169.62 | 235547.55 |
| 2 | 2026-02 | 1682.51 | 510.35 | 1172.15 | 234375.40 |
| 3 | 2026-03 | 1682.51 | 507.81 | 1174.69 | 233200.70 |
| 4 | 2026-04 | 1682.51 | 505.27 | 1177.24 | 232023.46 |
| 5 | 2026-05 | 1682.51 | 502.72 | 1179.79 | 230843.67 |
| 6 | 2026-06 | 1682.51 | 500.16 | 1182.35 | 229661.33 |
| 7 | 2026-07 | 1682.51 | 497.60 | 1184.91 | 228476.42 |
| 8 | 2026-08 | 1682.51 | 495.03 | 1187.47 | 227288.95 |
| 9 | 2026-09 | 1682.51 | 492.46 | 1190.05 | 226098.90 |
| 10 | 2026-10 | 1682.51 | 489.88 | 1192.63 | 224906.27 |
| 11 | 2026-11 | 1682.51 | 487.30 | 1195.21 | 223711.06 |
| 12 | 2026-12 | 1682.51 | 484.71 | 1197.80 | 222513.26 |
| 13 | 2027-01 | 1682.51 | 482.11 | 1200.39 | 221312.87 |
| 14 | 2027-02 | 1682.51 | 479.51 | 1203.00 | 220109.87 |
| 15 | 2027-03 | 1682.51 | 476.90 | 1205.60 | 218904.27 |
| 16 | 2027-04 | 1682.51 | 474.29 | 1208.21 | 217696.06 |
| 17 | 2027-05 | 1682.51 | 471.67 | 1210.83 | 216485.23 |
| 18 | 2027-06 | 1682.51 | 469.05 | 1213.46 | 215271.77 |
| 19 | 2027-07 | 1682.51 | 466.42 | 1216.08 | 214055.68 |
| 20 | 2027-08 | 1682.51 | 463.79 | 1218.72 | 212836.97 |
| 21 | 2027-09 | 1682.51 | 461.15 | 1221.36 | 211615.61 |
| 22 | 2027-10 | 1682.51 | 458.50 | 1224.01 | 210391.60 |
| 23 | 2027-11 | 1682.51 | 455.85 | 1226.66 | 209164.94 |
| 24 | 2027-12 | 1682.51 | 453.19 | 1229.32 | 207935.62 |
| 25 | 2028-01 | 1682.51 | 450.53 | 1231.98 | 206703.64 |
| 26 | 2028-02 | 1682.51 | 447.86 | 1234.65 | 205469.00 |
| 27 | 2028-03 | 1682.51 | 445.18 | 1237.32 | 204231.67 |
| 28 | 2028-04 | 1682.51 | 442.50 | 1240.00 | 202991.67 |
| 29 | 2028-05 | 1682.51 | 439.82 | 1242.69 | 201748.97 |
| 30 | 2028-06 | 1682.51 | 437.12 | 1245.38 | 200503.59 |
| 31 | 2028-07 | 1682.51 | 434.42 | 1248.08 | 199255.51 |
| 32 | 2028-08 | 1682.51 | 431.72 | 1250.79 | 198004.72 |
| 33 | 2028-09 | 1682.51 | 429.01 | 1253.50 | 196751.23 |
| 34 | 2028-10 | 1682.51 | 426.29 | 1256.21 | 195495.01 |
| 35 | 2028-11 | 1682.51 | 423.57 | 1258.93 | 194236.08 |
| 36 | 2028-12 | 1682.51 | 420.84 | 1261.66 | 192974.42 |
| 37 | 2029-01 | 1682.51 | 418.11 | 1264.40 | 191710.02 |
| 38 | 2029-02 | 1682.51 | 415.37 | 1267.14 | 190442.89 |
| 39 | 2029-03 | 1682.51 | 412.63 | 1269.88 | 189173.00 |
| 40 | 2029-04 | 1682.51 | 409.87 | 1272.63 | 187900.37 |
| 41 | 2029-05 | 1682.51 | 407.12 | 1275.39 | 186624.98 |
| 42 | 2029-06 | 1682.51 | 404.35 | 1278.15 | 185346.83 |
| 43 | 2029-07 | 1682.51 | 401.58 | 1280.92 | 184065.91 |
| 44 | 2029-08 | 1682.51 | 398.81 | 1283.70 | 182782.21 |
| 45 | 2029-09 | 1682.51 | 396.03 | 1286.48 | 181495.73 |
| 46 | 2029-10 | 1682.51 | 393.24 | 1289.27 | 180206.47 |
| 47 | 2029-11 | 1682.51 | 390.45 | 1292.06 | 178914.41 |
| 48 | 2029-12 | 1682.51 | 387.65 | 1294.86 | 177619.55 |
| 49 | 2030-01 | 1682.51 | 384.84 | 1297.66 | 176321.88 |
| 50 | 2030-02 | 1682.51 | 382.03 | 1300.48 | 175021.41 |
| 51 | 2030-03 | 1682.51 | 379.21 | 1303.29 | 173718.11 |
| 52 | 2030-04 | 1682.51 | 376.39 | 1306.12 | 172412.00 |
| 53 | 2030-05 | 1682.51 | 373.56 | 1308.95 | 171103.05 |
| 54 | 2030-06 | 1682.51 | 370.72 | 1311.78 | 169791.26 |
| 55 | 2030-07 | 1682.51 | 367.88 | 1314.63 | 168476.64 |
| 56 | 2030-08 | 1682.51 | 365.03 | 1317.47 | 167159.16 |
| 57 | 2030-09 | 1682.51 | 362.18 | 1320.33 | 165838.84 |
| 58 | 2030-10 | 1682.51 | 359.32 | 1323.19 | 164515.65 |
| 59 | 2030-11 | 1682.51 | 356.45 | 1326.06 | 163189.59 |
| 60 | 2030-12 | 1682.51 | 353.58 | 1328.93 | 161860.66 |
| 61 | 2031-01 | 1682.51 | 350.70 | 1331.81 | 160528.85 |
| 62 | 2031-02 | 1682.51 | 347.81 | 1334.69 | 159194.16 |
| 63 | 2031-03 | 1682.51 | 344.92 | 1337.59 | 157856.57 |
| 64 | 2031-04 | 1682.51 | 342.02 | 1340.48 | 156516.09 |
| 65 | 2031-05 | 1682.51 | 339.12 | 1343.39 | 155172.70 |
| 66 | 2031-06 | 1682.51 | 336.21 | 1346.30 | 153826.40 |
| 67 | 2031-07 | 1682.51 | 333.29 | 1349.22 | 152477.18 |
| 68 | 2031-08 | 1682.51 | 330.37 | 1352.14 | 151125.04 |
| 69 | 2031-09 | 1682.51 | 327.44 | 1355.07 | 149769.97 |
| 70 | 2031-10 | 1682.51 | 324.50 | 1358.01 | 148411.97 |
| 71 | 2031-11 | 1682.51 | 321.56 | 1360.95 | 147051.02 |
| 72 | 2031-12 | 1682.51 | 318.61 | 1363.90 | 145687.12 |
| 73 | 2032-01 | 1682.51 | 315.66 | 1366.85 | 144320.27 |
| 74 | 2032-02 | 1682.51 | 312.69 | 1369.81 | 142950.46 |
| 75 | 2032-03 | 1682.51 | 309.73 | 1372.78 | 141577.68 |
| 76 | 2032-04 | 1682.51 | 306.75 | 1375.76 | 140201.92 |
| 77 | 2032-05 | 1682.51 | 303.77 | 1378.74 | 138823.19 |
| 78 | 2032-06 | 1682.51 | 300.78 | 1381.72 | 137441.46 |
| 79 | 2032-07 | 1682.51 | 297.79 | 1384.72 | 136056.75 |
| 80 | 2032-08 | 1682.51 | 294.79 | 1387.72 | 134669.03 |
| 81 | 2032-09 | 1682.51 | 291.78 | 1390.72 | 133278.31 |
| 82 | 2032-10 | 1682.51 | 288.77 | 1393.74 | 131884.57 |
| 83 | 2032-11 | 1682.51 | 285.75 | 1396.76 | 130487.81 |
| 84 | 2032-12 | 1682.51 | 282.72 | 1399.78 | 129088.03 |
| 85 | 2033-01 | 1682.51 | 279.69 | 1402.82 | 127685.21 |
| 86 | 2033-02 | 1682.51 | 276.65 | 1405.86 | 126279.36 |
| 87 | 2033-03 | 1682.51 | 273.61 | 1408.90 | 124870.45 |
| 88 | 2033-04 | 1682.51 | 270.55 | 1411.95 | 123458.50 |
| 89 | 2033-05 | 1682.51 | 267.49 | 1415.01 | 122043.49 |
| 90 | 2033-06 | 1682.51 | 264.43 | 1418.08 | 120625.41 |
| 91 | 2033-07 | 1682.51 | 261.36 | 1421.15 | 119204.26 |
| 92 | 2033-08 | 1682.51 | 258.28 | 1424.23 | 117780.03 |
| 93 | 2033-09 | 1682.51 | 255.19 | 1427.32 | 116352.71 |
| 94 | 2033-10 | 1682.51 | 252.10 | 1430.41 | 114922.30 |
| 95 | 2033-11 | 1682.51 | 249.00 | 1433.51 | 113488.79 |
| 96 | 2033-12 | 1682.51 | 245.89 | 1436.61 | 112052.18 |
| 97 | 2034-01 | 1682.51 | 242.78 | 1439.73 | 110612.45 |
| 98 | 2034-02 | 1682.51 | 239.66 | 1442.85 | 109169.60 |
| 99 | 2034-03 | 1682.51 | 236.53 | 1445.97 | 107723.63 |
| 100 | 2034-04 | 1682.51 | 233.40 | 1449.11 | 106274.52 |
| 101 | 2034-05 | 1682.51 | 230.26 | 1452.25 | 104822.28 |
| 102 | 2034-06 | 1682.51 | 227.11 | 1455.39 | 103366.89 |
| 103 | 2034-07 | 1682.51 | 223.96 | 1458.55 | 101908.34 |
| 104 | 2034-08 | 1682.51 | 220.80 | 1461.71 | 100446.64 |
| 105 | 2034-09 | 1682.51 | 217.63 | 1464.87 | 98981.76 |
| 106 | 2034-10 | 1682.51 | 214.46 | 1468.05 | 97513.72 |
| 107 | 2034-11 | 1682.51 | 211.28 | 1471.23 | 96042.49 |
| 108 | 2034-12 | 1682.51 | 208.09 | 1474.41 | 94568.07 |
| 109 | 2035-01 | 1682.51 | 204.90 | 1477.61 | 93090.47 |
| 110 | 2035-02 | 1682.51 | 201.70 | 1480.81 | 91609.65 |
| 111 | 2035-03 | 1682.51 | 198.49 | 1484.02 | 90125.64 |
| 112 | 2035-04 | 1682.51 | 195.27 | 1487.23 | 88638.40 |
| 113 | 2035-05 | 1682.51 | 192.05 | 1490.46 | 87147.94 |
| 114 | 2035-06 | 1682.51 | 188.82 | 1493.69 | 85654.26 |
| 115 | 2035-07 | 1682.51 | 185.58 | 1496.92 | 84157.33 |
| 116 | 2035-08 | 1682.51 | 182.34 | 1500.17 | 82657.17 |
| 117 | 2035-09 | 1682.51 | 179.09 | 1503.42 | 81153.75 |
| 118 | 2035-10 | 1682.51 | 175.83 | 1506.67 | 79647.08 |
| 119 | 2035-11 | 1682.51 | 172.57 | 1509.94 | 78137.14 |
| 120 | 2035-12 | 1682.51 | 169.30 | 1513.21 | 76623.93 |
| 121 | 2036-01 | 1682.51 | 166.02 | 1516.49 | 75107.44 |
| 122 | 2036-02 | 1682.51 | 162.73 | 1519.77 | 73587.67 |
| 123 | 2036-03 | 1682.51 | 159.44 | 1523.07 | 72064.60 |
| 124 | 2036-04 | 1682.51 | 156.14 | 1526.37 | 70538.23 |
| 125 | 2036-05 | 1682.51 | 152.83 | 1529.67 | 69008.56 |
| 126 | 2036-06 | 1682.51 | 149.52 | 1532.99 | 67475.57 |
| 127 | 2036-07 | 1682.51 | 146.20 | 1536.31 | 65939.26 |
| 128 | 2036-08 | 1682.51 | 142.87 | 1539.64 | 64399.62 |
| 129 | 2036-09 | 1682.51 | 139.53 | 1542.97 | 62856.65 |
| 130 | 2036-10 | 1682.51 | 136.19 | 1546.32 | 61310.33 |
| 131 | 2036-11 | 1682.51 | 132.84 | 1549.67 | 59760.66 |
| 132 | 2036-12 | 1682.51 | 129.48 | 1553.03 | 58207.64 |
| 133 | 2037-01 | 1682.51 | 126.12 | 1556.39 | 56651.25 |
| 134 | 2037-02 | 1682.51 | 122.74 | 1559.76 | 55091.49 |
| 135 | 2037-03 | 1682.51 | 119.36 | 1563.14 | 53528.34 |
| 136 | 2037-04 | 1682.51 | 115.98 | 1566.53 | 51961.81 |
| 137 | 2037-05 | 1682.51 | 112.58 | 1569.92 | 50391.89 |
| 138 | 2037-06 | 1682.51 | 109.18 | 1573.32 | 48818.57 |
| 139 | 2037-07 | 1682.51 | 105.77 | 1576.73 | 47241.83 |
| 140 | 2037-08 | 1682.51 | 102.36 | 1580.15 | 45661.68 |
| 141 | 2037-09 | 1682.51 | 98.93 | 1583.57 | 44078.11 |
| 142 | 2037-10 | 1682.51 | 95.50 | 1587.00 | 42491.11 |
| 143 | 2037-11 | 1682.51 | 92.06 | 1590.44 | 40900.66 |
| 144 | 2037-12 | 1682.51 | 88.62 | 1593.89 | 39306.77 |
| 145 | 2038-01 | 1682.51 | 85.16 | 1597.34 | 37709.43 |
| 146 | 2038-02 | 1682.51 | 81.70 | 1600.80 | 36108.63 |
| 147 | 2038-03 | 1682.51 | 78.24 | 1604.27 | 34504.36 |
| 148 | 2038-04 | 1682.51 | 74.76 | 1607.75 | 32896.61 |
| 149 | 2038-05 | 1682.51 | 71.28 | 1611.23 | 31285.38 |
| 150 | 2038-06 | 1682.51 | 67.78 | 1614.72 | 29670.66 |
| 151 | 2038-07 | 1682.51 | 64.29 | 1618.22 | 28052.44 |
| 152 | 2038-08 | 1682.51 | 60.78 | 1621.73 | 26430.71 |
| 153 | 2038-09 | 1682.51 | 57.27 | 1625.24 | 24805.47 |
| 154 | 2038-10 | 1682.51 | 53.75 | 1628.76 | 23176.71 |
| 155 | 2038-11 | 1682.51 | 50.22 | 1632.29 | 21544.42 |
| 156 | 2038-12 | 1682.51 | 46.68 | 1635.83 | 19908.59 |
| 157 | 2039-01 | 1682.51 | 43.14 | 1639.37 | 18269.22 |
| 158 | 2039-02 | 1682.51 | 39.58 | 1642.92 | 16626.30 |
| 159 | 2039-03 | 1682.51 | 36.02 | 1646.48 | 14979.81 |
| 160 | 2039-04 | 1682.51 | 32.46 | 1650.05 | 13329.76 |
| 161 | 2039-05 | 1682.51 | 28.88 | 1653.63 | 11676.14 |
| 162 | 2039-06 | 1682.51 | 25.30 | 1657.21 | 10018.93 |
| 163 | 2039-07 | 1682.51 | 21.71 | 1660.80 | 8358.13 |
| 164 | 2039-08 | 1682.51 | 18.11 | 1664.40 | 6693.73 |
| 165 | 2039-09 | 1682.51 | 14.50 | 1668.00 | 5025.73 |
| 166 | 2039-10 | 1682.51 | 10.89 | 1671.62 | 3354.11 |
| 167 | 2039-11 | 1682.51 | 7.27 | 1675.24 | 1678.87 |
| 168 | 2039-12 | 1682.51 | 3.64 | 1678.87 | 0.00 |
等额本金还款方式：
贷款总额：23.67万
还款月数：14年
首月还款：1921.92元
每月递减：3.05元
利息总额：4.33万
本息合计：28.01万
节省利息：2605.02元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 1921.92 | 512.89 | 1409.03 | 235308.14 |
| 2 | 2026-02 | 1918.87 | 509.83 | 1409.03 | 233899.11 |
| 3 | 2026-03 | 1915.81 | 506.78 | 1409.03 | 232490.08 |
| 4 | 2026-04 | 1912.76 | 503.73 | 1409.03 | 231081.05 |
| 5 | 2026-05 | 1909.71 | 500.68 | 1409.03 | 229672.02 |
| 6 | 2026-06 | 1906.65 | 497.62 | 1409.03 | 228262.99 |
| 7 | 2026-07 | 1903.60 | 494.57 | 1409.03 | 226853.95 |
| 8 | 2026-08 | 1900.55 | 491.52 | 1409.03 | 225444.92 |
| 9 | 2026-09 | 1897.49 | 488.46 | 1409.03 | 224035.89 |
| 10 | 2026-10 | 1894.44 | 485.41 | 1409.03 | 222626.86 |
| 11 | 2026-11 | 1891.39 | 482.36 | 1409.03 | 221217.83 |
| 12 | 2026-12 | 1888.34 | 479.31 | 1409.03 | 219808.80 |
| 13 | 2027-01 | 1885.28 | 476.25 | 1409.03 | 218399.77 |
| 14 | 2027-02 | 1882.23 | 473.20 | 1409.03 | 216990.74 |
| 15 | 2027-03 | 1879.18 | 470.15 | 1409.03 | 215581.71 |
| 16 | 2027-04 | 1876.12 | 467.09 | 1409.03 | 214172.68 |
| 17 | 2027-05 | 1873.07 | 464.04 | 1409.03 | 212763.65 |
| 18 | 2027-06 | 1870.02 | 460.99 | 1409.03 | 211354.62 |
| 19 | 2027-07 | 1866.97 | 457.94 | 1409.03 | 209945.59 |
| 20 | 2027-08 | 1863.91 | 454.88 | 1409.03 | 208536.55 |
| 21 | 2027-09 | 1860.86 | 451.83 | 1409.03 | 207127.52 |
| 22 | 2027-10 | 1857.81 | 448.78 | 1409.03 | 205718.49 |
| 23 | 2027-11 | 1854.75 | 445.72 | 1409.03 | 204309.46 |
| 24 | 2027-12 | 1851.70 | 442.67 | 1409.03 | 202900.43 |
| 25 | 2028-01 | 1848.65 | 439.62 | 1409.03 | 201491.40 |
| 26 | 2028-02 | 1845.60 | 436.56 | 1409.03 | 200082.37 |
| 27 | 2028-03 | 1842.54 | 433.51 | 1409.03 | 198673.34 |
| 28 | 2028-04 | 1839.49 | 430.46 | 1409.03 | 197264.31 |
| 29 | 2028-05 | 1836.44 | 427.41 | 1409.03 | 195855.28 |
| 30 | 2028-06 | 1833.38 | 424.35 | 1409.03 | 194446.25 |
| 31 | 2028-07 | 1830.33 | 421.30 | 1409.03 | 193037.22 |
| 32 | 2028-08 | 1827.28 | 418.25 | 1409.03 | 191628.19 |
| 33 | 2028-09 | 1824.23 | 415.19 | 1409.03 | 190219.15 |
| 34 | 2028-10 | 1821.17 | 412.14 | 1409.03 | 188810.12 |
| 35 | 2028-11 | 1818.12 | 409.09 | 1409.03 | 187401.09 |
| 36 | 2028-12 | 1815.07 | 406.04 | 1409.03 | 185992.06 |
| 37 | 2029-01 | 1812.01 | 402.98 | 1409.03 | 184583.03 |
| 38 | 2029-02 | 1808.96 | 399.93 | 1409.03 | 183174.00 |
| 39 | 2029-03 | 1805.91 | 396.88 | 1409.03 | 181764.97 |
| 40 | 2029-04 | 1802.85 | 393.82 | 1409.03 | 180355.94 |
| 41 | 2029-05 | 1799.80 | 390.77 | 1409.03 | 178946.91 |
| 42 | 2029-06 | 1796.75 | 387.72 | 1409.03 | 177537.88 |
| 43 | 2029-07 | 1793.70 | 384.67 | 1409.03 | 176128.85 |
| 44 | 2029-08 | 1790.64 | 381.61 | 1409.03 | 174719.82 |
| 45 | 2029-09 | 1787.59 | 378.56 | 1409.03 | 173310.79 |
| 46 | 2029-10 | 1784.54 | 375.51 | 1409.03 | 171901.75 |
| 47 | 2029-11 | 1781.48 | 372.45 | 1409.03 | 170492.72 |
| 48 | 2029-12 | 1778.43 | 369.40 | 1409.03 | 169083.69 |
| 49 | 2030-01 | 1775.38 | 366.35 | 1409.03 | 167674.66 |
| 50 | 2030-02 | 1772.33 | 363.30 | 1409.03 | 166265.63 |
| 51 | 2030-03 | 1769.27 | 360.24 | 1409.03 | 164856.60 |
| 52 | 2030-04 | 1766.22 | 357.19 | 1409.03 | 163447.57 |
| 53 | 2030-05 | 1763.17 | 354.14 | 1409.03 | 162038.54 |
| 54 | 2030-06 | 1760.11 | 351.08 | 1409.03 | 160629.51 |
| 55 | 2030-07 | 1757.06 | 348.03 | 1409.03 | 159220.48 |
| 56 | 2030-08 | 1754.01 | 344.98 | 1409.03 | 157811.45 |
| 57 | 2030-09 | 1750.96 | 341.92 | 1409.03 | 156402.42 |
| 58 | 2030-10 | 1747.90 | 338.87 | 1409.03 | 154993.39 |
| 59 | 2030-11 | 1744.85 | 335.82 | 1409.03 | 153584.35 |
| 60 | 2030-12 | 1741.80 | 332.77 | 1409.03 | 152175.32 |
| 61 | 2031-01 | 1738.74 | 329.71 | 1409.03 | 150766.29 |
| 62 | 2031-02 | 1735.69 | 326.66 | 1409.03 | 149357.26 |
| 63 | 2031-03 | 1732.64 | 323.61 | 1409.03 | 147948.23 |
| 64 | 2031-04 | 1729.59 | 320.55 | 1409.03 | 146539.20 |
| 65 | 2031-05 | 1726.53 | 317.50 | 1409.03 | 145130.17 |
| 66 | 2031-06 | 1723.48 | 314.45 | 1409.03 | 143721.14 |
| 67 | 2031-07 | 1720.43 | 311.40 | 1409.03 | 142312.11 |
| 68 | 2031-08 | 1717.37 | 308.34 | 1409.03 | 140903.08 |
| 69 | 2031-09 | 1714.32 | 305.29 | 1409.03 | 139494.05 |
| 70 | 2031-10 | 1711.27 | 302.24 | 1409.03 | 138085.02 |
| 71 | 2031-11 | 1708.21 | 299.18 | 1409.03 | 136675.99 |
| 72 | 2031-12 | 1705.16 | 296.13 | 1409.03 | 135266.95 |
| 73 | 2032-01 | 1702.11 | 293.08 | 1409.03 | 133857.92 |
| 74 | 2032-02 | 1699.06 | 290.03 | 1409.03 | 132448.89 |
| 75 | 2032-03 | 1696.00 | 286.97 | 1409.03 | 131039.86 |
| 76 | 2032-04 | 1692.95 | 283.92 | 1409.03 | 129630.83 |
| 77 | 2032-05 | 1689.90 | 280.87 | 1409.03 | 128221.80 |
| 78 | 2032-06 | 1686.84 | 277.81 | 1409.03 | 126812.77 |
| 79 | 2032-07 | 1683.79 | 274.76 | 1409.03 | 125403.74 |
| 80 | 2032-08 | 1680.74 | 271.71 | 1409.03 | 123994.71 |
| 81 | 2032-09 | 1677.69 | 268.66 | 1409.03 | 122585.68 |
| 82 | 2032-10 | 1674.63 | 265.60 | 1409.03 | 121176.65 |
| 83 | 2032-11 | 1671.58 | 262.55 | 1409.03 | 119767.62 |
| 84 | 2032-12 | 1668.53 | 259.50 | 1409.03 | 118358.59 |
| 85 | 2033-01 | 1665.47 | 256.44 | 1409.03 | 116949.55 |
| 86 | 2033-02 | 1662.42 | 253.39 | 1409.03 | 115540.52 |
| 87 | 2033-03 | 1659.37 | 250.34 | 1409.03 | 114131.49 |
| 88 | 2033-04 | 1656.32 | 247.28 | 1409.03 | 112722.46 |
| 89 | 2033-05 | 1653.26 | 244.23 | 1409.03 | 111313.43 |
| 90 | 2033-06 | 1650.21 | 241.18 | 1409.03 | 109904.40 |
| 91 | 2033-07 | 1647.16 | 238.13 | 1409.03 | 108495.37 |
| 92 | 2033-08 | 1644.10 | 235.07 | 1409.03 | 107086.34 |
| 93 | 2033-09 | 1641.05 | 232.02 | 1409.03 | 105677.31 |
| 94 | 2033-10 | 1638.00 | 228.97 | 1409.03 | 104268.28 |
| 95 | 2033-11 | 1634.95 | 225.91 | 1409.03 | 102859.25 |
| 96 | 2033-12 | 1631.89 | 222.86 | 1409.03 | 101450.22 |
| 97 | 2034-01 | 1628.84 | 219.81 | 1409.03 | 100041.18 |
| 98 | 2034-02 | 1625.79 | 216.76 | 1409.03 | 98632.15 |
| 99 | 2034-03 | 1622.73 | 213.70 | 1409.03 | 97223.12 |
| 100 | 2034-04 | 1619.68 | 210.65 | 1409.03 | 95814.09 |
| 101 | 2034-05 | 1616.63 | 207.60 | 1409.03 | 94405.06 |
| 102 | 2034-06 | 1613.58 | 204.54 | 1409.03 | 92996.03 |
| 103 | 2034-07 | 1610.52 | 201.49 | 1409.03 | 91587.00 |
| 104 | 2034-08 | 1607.47 | 198.44 | 1409.03 | 90177.97 |
| 105 | 2034-09 | 1604.42 | 195.39 | 1409.03 | 88768.94 |
| 106 | 2034-10 | 1601.36 | 192.33 | 1409.03 | 87359.91 |
| 107 | 2034-11 | 1598.31 | 189.28 | 1409.03 | 85950.88 |
| 108 | 2034-12 | 1595.26 | 186.23 | 1409.03 | 84541.85 |
| 109 | 2035-01 | 1592.20 | 183.17 | 1409.03 | 83132.82 |
| 110 | 2035-02 | 1589.15 | 180.12 | 1409.03 | 81723.78 |
| 111 | 2035-03 | 1586.10 | 177.07 | 1409.03 | 80314.75 |
| 112 | 2035-04 | 1583.05 | 174.02 | 1409.03 | 78905.72 |
| 113 | 2035-05 | 1579.99 | 170.96 | 1409.03 | 77496.69 |
| 114 | 2035-06 | 1576.94 | 167.91 | 1409.03 | 76087.66 |
| 115 | 2035-07 | 1573.89 | 164.86 | 1409.03 | 74678.63 |
| 116 | 2035-08 | 1570.83 | 161.80 | 1409.03 | 73269.60 |
| 117 | 2035-09 | 1567.78 | 158.75 | 1409.03 | 71860.57 |
| 118 | 2035-10 | 1564.73 | 155.70 | 1409.03 | 70451.54 |
| 119 | 2035-11 | 1561.68 | 152.65 | 1409.03 | 69042.51 |
| 120 | 2035-12 | 1558.62 | 149.59 | 1409.03 | 67633.48 |
| 121 | 2036-01 | 1555.57 | 146.54 | 1409.03 | 66224.45 |
| 122 | 2036-02 | 1552.52 | 143.49 | 1409.03 | 64815.42 |
| 123 | 2036-03 | 1549.46 | 140.43 | 1409.03 | 63406.38 |
| 124 | 2036-04 | 1546.41 | 137.38 | 1409.03 | 61997.35 |
| 125 | 2036-05 | 1543.36 | 134.33 | 1409.03 | 60588.32 |
| 126 | 2036-06 | 1540.31 | 131.27 | 1409.03 | 59179.29 |
| 127 | 2036-07 | 1537.25 | 128.22 | 1409.03 | 57770.26 |
| 128 | 2036-08 | 1534.20 | 125.17 | 1409.03 | 56361.23 |
| 129 | 2036-09 | 1531.15 | 122.12 | 1409.03 | 54952.20 |
| 130 | 2036-10 | 1528.09 | 119.06 | 1409.03 | 53543.17 |
| 131 | 2036-11 | 1525.04 | 116.01 | 1409.03 | 52134.14 |
| 132 | 2036-12 | 1521.99 | 112.96 | 1409.03 | 50725.11 |
| 133 | 2037-01 | 1518.94 | 109.90 | 1409.03 | 49316.08 |
| 134 | 2037-02 | 1515.88 | 106.85 | 1409.03 | 47907.05 |
| 135 | 2037-03 | 1512.83 | 103.80 | 1409.03 | 46498.02 |
| 136 | 2037-04 | 1509.78 | 100.75 | 1409.03 | 45088.98 |
| 137 | 2037-05 | 1506.72 | 97.69 | 1409.03 | 43679.95 |
| 138 | 2037-06 | 1503.67 | 94.64 | 1409.03 | 42270.92 |
| 139 | 2037-07 | 1500.62 | 91.59 | 1409.03 | 40861.89 |
| 140 | 2037-08 | 1497.56 | 88.53 | 1409.03 | 39452.86 |
| 141 | 2037-09 | 1494.51 | 85.48 | 1409.03 | 38043.83 |
| 142 | 2037-10 | 1491.46 | 82.43 | 1409.03 | 36634.80 |
| 143 | 2037-11 | 1488.41 | 79.38 | 1409.03 | 35225.77 |
| 144 | 2037-12 | 1485.35 | 76.32 | 1409.03 | 33816.74 |
| 145 | 2038-01 | 1482.30 | 73.27 | 1409.03 | 32407.71 |
| 146 | 2038-02 | 1479.25 | 70.22 | 1409.03 | 30998.68 |
| 147 | 2038-03 | 1476.19 | 67.16 | 1409.03 | 29589.65 |
| 148 | 2038-04 | 1473.14 | 64.11 | 1409.03 | 28180.62 |
| 149 | 2038-05 | 1470.09 | 61.06 | 1409.03 | 26771.58 |
| 150 | 2038-06 | 1467.04 | 58.01 | 1409.03 | 25362.55 |
| 151 | 2038-07 | 1463.98 | 54.95 | 1409.03 | 23953.52 |
| 152 | 2038-08 | 1460.93 | 51.90 | 1409.03 | 22544.49 |
| 153 | 2038-09 | 1457.88 | 48.85 | 1409.03 | 21135.46 |
| 154 | 2038-10 | 1454.82 | 45.79 | 1409.03 | 19726.43 |
| 155 | 2038-11 | 1451.77 | 42.74 | 1409.03 | 18317.40 |
| 156 | 2038-12 | 1448.72 | 39.69 | 1409.03 | 16908.37 |
| 157 | 2039-01 | 1445.67 | 36.63 | 1409.03 | 15499.34 |
| 158 | 2039-02 | 1442.61 | 33.58 | 1409.03 | 14090.31 |
| 159 | 2039-03 | 1439.56 | 30.53 | 1409.03 | 12681.28 |
| 160 | 2039-04 | 1436.51 | 27.48 | 1409.03 | 11272.25 |
| 161 | 2039-05 | 1433.45 | 24.42 | 1409.03 | 9863.22 |
| 162 | 2039-06 | 1430.40 | 21.37 | 1409.03 | 8454.18 |
| 163 | 2039-07 | 1427.35 | 18.32 | 1409.03 | 7045.15 |
| 164 | 2039-08 | 1424.30 | 15.26 | 1409.03 | 5636.12 |
| 165 | 2039-09 | 1421.24 | 12.21 | 1409.03 | 4227.09 |
| 166 | 2039-10 | 1418.19 | 9.16 | 1409.03 | 2818.06 |
| 167 | 2039-11 | 1415.14 | 6.11 | 1409.03 | 1409.03 |
| 168 | 2039-12 | 1412.08 | 3.05 | 1409.03 | 0.00 |