贷款43.4万（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：43.4万
还款月数：14年4个月
每月还款：3170.47元
利息总额：11.13万
本息合计：54.53万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3170.47 | 1193.57 | 1976.90 | 432048.90 |
| 2 | 2025-06 | 3170.47 | 1188.13 | 1982.33 | 430066.57 |
| 3 | 2025-07 | 3170.47 | 1182.68 | 1987.78 | 428078.79 |
| 4 | 2025-08 | 3170.47 | 1177.22 | 1993.25 | 426085.53 |
| 5 | 2025-09 | 3170.47 | 1171.74 | 1998.73 | 424086.80 |
| 6 | 2025-10 | 3170.47 | 1166.24 | 2004.23 | 422082.57 |
| 7 | 2025-11 | 3170.47 | 1160.73 | 2009.74 | 420072.83 |
| 8 | 2025-12 | 3170.47 | 1155.20 | 2015.27 | 418057.57 |
| 9 | 2026-01 | 3170.47 | 1149.66 | 2020.81 | 416036.76 |
| 10 | 2026-02 | 3170.47 | 1144.10 | 2026.37 | 414010.39 |
| 11 | 2026-03 | 3170.47 | 1138.53 | 2031.94 | 411978.45 |
| 12 | 2026-04 | 3170.47 | 1132.94 | 2037.53 | 409940.92 |
| 13 | 2026-05 | 3170.47 | 1127.34 | 2043.13 | 407897.79 |
| 14 | 2026-06 | 3170.47 | 1121.72 | 2048.75 | 405849.04 |
| 15 | 2026-07 | 3170.47 | 1116.08 | 2054.38 | 403794.66 |
| 16 | 2026-08 | 3170.47 | 1110.44 | 2060.03 | 401734.63 |
| 17 | 2026-09 | 3170.47 | 1104.77 | 2065.70 | 399668.93 |
| 18 | 2026-10 | 3170.47 | 1099.09 | 2071.38 | 397597.55 |
| 19 | 2026-11 | 3170.47 | 1093.39 | 2077.07 | 395520.48 |
| 20 | 2026-12 | 3170.47 | 1087.68 | 2082.79 | 393437.69 |
| 21 | 2027-01 | 3170.47 | 1081.95 | 2088.51 | 391349.18 |
| 22 | 2027-02 | 3170.47 | 1076.21 | 2094.26 | 389254.92 |
| 23 | 2027-03 | 3170.47 | 1070.45 | 2100.02 | 387154.91 |
| 24 | 2027-04 | 3170.47 | 1064.68 | 2105.79 | 385049.11 |
| 25 | 2027-05 | 3170.47 | 1058.89 | 2111.58 | 382937.53 |
| 26 | 2027-06 | 3170.47 | 1053.08 | 2117.39 | 380820.14 |
| 27 | 2027-07 | 3170.47 | 1047.26 | 2123.21 | 378696.93 |
| 28 | 2027-08 | 3170.47 | 1041.42 | 2129.05 | 376567.88 |
| 29 | 2027-09 | 3170.47 | 1035.56 | 2134.91 | 374432.97 |
| 30 | 2027-10 | 3170.47 | 1029.69 | 2140.78 | 372292.20 |
| 31 | 2027-11 | 3170.47 | 1023.80 | 2146.66 | 370145.53 |
| 32 | 2027-12 | 3170.47 | 1017.90 | 2152.57 | 367992.96 |
| 33 | 2028-01 | 3170.47 | 1011.98 | 2158.49 | 365834.48 |
| 34 | 2028-02 | 3170.47 | 1006.04 | 2164.42 | 363670.05 |
| 35 | 2028-03 | 3170.47 | 1000.09 | 2170.37 | 361499.68 |
| 36 | 2028-04 | 3170.47 | 994.12 | 2176.34 | 359323.34 |
| 37 | 2028-05 | 3170.47 | 988.14 | 2182.33 | 357141.01 |
| 38 | 2028-06 | 3170.47 | 982.14 | 2188.33 | 354952.68 |
| 39 | 2028-07 | 3170.47 | 976.12 | 2194.35 | 352758.33 |
| 40 | 2028-08 | 3170.47 | 970.09 | 2200.38 | 350557.95 |
| 41 | 2028-09 | 3170.47 | 964.03 | 2206.43 | 348351.51 |
| 42 | 2028-10 | 3170.47 | 957.97 | 2212.50 | 346139.01 |
| 43 | 2028-11 | 3170.47 | 951.88 | 2218.59 | 343920.43 |
| 44 | 2028-12 | 3170.47 | 945.78 | 2224.69 | 341695.74 |
| 45 | 2029-01 | 3170.47 | 939.66 | 2230.80 | 339464.94 |
| 46 | 2029-02 | 3170.47 | 933.53 | 2236.94 | 337228.00 |
| 47 | 2029-03 | 3170.47 | 927.38 | 2243.09 | 334984.91 |
| 48 | 2029-04 | 3170.47 | 921.21 | 2249.26 | 332735.65 |
| 49 | 2029-05 | 3170.47 | 915.02 | 2255.44 | 330480.20 |
| 50 | 2029-06 | 3170.47 | 908.82 | 2261.65 | 328218.56 |
| 51 | 2029-07 | 3170.47 | 902.60 | 2267.87 | 325950.69 |
| 52 | 2029-08 | 3170.47 | 896.36 | 2274.10 | 323676.59 |
| 53 | 2029-09 | 3170.47 | 890.11 | 2280.36 | 321396.23 |
| 54 | 2029-10 | 3170.47 | 883.84 | 2286.63 | 319109.60 |
| 55 | 2029-11 | 3170.47 | 877.55 | 2292.92 | 316816.69 |
| 56 | 2029-12 | 3170.47 | 871.25 | 2299.22 | 314517.46 |
| 57 | 2030-01 | 3170.47 | 864.92 | 2305.54 | 312211.92 |
| 58 | 2030-02 | 3170.47 | 858.58 | 2311.88 | 309900.04 |
| 59 | 2030-03 | 3170.47 | 852.23 | 2318.24 | 307581.79 |
| 60 | 2030-04 | 3170.47 | 845.85 | 2324.62 | 305257.18 |
| 61 | 2030-05 | 3170.47 | 839.46 | 2331.01 | 302926.16 |
| 62 | 2030-06 | 3170.47 | 833.05 | 2337.42 | 300588.74 |
| 63 | 2030-07 | 3170.47 | 826.62 | 2343.85 | 298244.90 |
| 64 | 2030-08 | 3170.47 | 820.17 | 2350.29 | 295894.60 |
| 65 | 2030-09 | 3170.47 | 813.71 | 2356.76 | 293537.84 |
| 66 | 2030-10 | 3170.47 | 807.23 | 2363.24 | 291174.61 |
| 67 | 2030-11 | 3170.47 | 800.73 | 2369.74 | 288804.87 |
| 68 | 2030-12 | 3170.47 | 794.21 | 2376.25 | 286428.61 |
| 69 | 2031-01 | 3170.47 | 787.68 | 2382.79 | 284045.82 |
| 70 | 2031-02 | 3170.47 | 781.13 | 2389.34 | 281656.48 |
| 71 | 2031-03 | 3170.47 | 774.56 | 2395.91 | 279260.57 |
| 72 | 2031-04 | 3170.47 | 767.97 | 2402.50 | 276858.07 |
| 73 | 2031-05 | 3170.47 | 761.36 | 2409.11 | 274448.96 |
| 74 | 2031-06 | 3170.47 | 754.73 | 2415.73 | 272033.23 |
| 75 | 2031-07 | 3170.47 | 748.09 | 2422.38 | 269610.85 |
| 76 | 2031-08 | 3170.47 | 741.43 | 2429.04 | 267181.81 |
| 77 | 2031-09 | 3170.47 | 734.75 | 2435.72 | 264746.10 |
| 78 | 2031-10 | 3170.47 | 728.05 | 2442.42 | 262303.68 |
| 79 | 2031-11 | 3170.47 | 721.34 | 2449.13 | 259854.55 |
| 80 | 2031-12 | 3170.47 | 714.60 | 2455.87 | 257398.68 |
| 81 | 2032-01 | 3170.47 | 707.85 | 2462.62 | 254936.06 |
| 82 | 2032-02 | 3170.47 | 701.07 | 2469.39 | 252466.67 |
| 83 | 2032-03 | 3170.47 | 694.28 | 2476.18 | 249990.48 |
| 84 | 2032-04 | 3170.47 | 687.47 | 2482.99 | 247507.49 |
| 85 | 2032-05 | 3170.47 | 680.65 | 2489.82 | 245017.67 |
| 86 | 2032-06 | 3170.47 | 673.80 | 2496.67 | 242521.00 |
| 87 | 2032-07 | 3170.47 | 666.93 | 2503.53 | 240017.46 |
| 88 | 2032-08 | 3170.47 | 660.05 | 2510.42 | 237507.04 |
| 89 | 2032-09 | 3170.47 | 653.14 | 2517.32 | 234989.72 |
| 90 | 2032-10 | 3170.47 | 646.22 | 2524.25 | 232465.47 |
| 91 | 2032-11 | 3170.47 | 639.28 | 2531.19 | 229934.29 |
| 92 | 2032-12 | 3170.47 | 632.32 | 2538.15 | 227396.14 |
| 93 | 2033-01 | 3170.47 | 625.34 | 2545.13 | 224851.01 |
| 94 | 2033-02 | 3170.47 | 618.34 | 2552.13 | 222298.88 |
| 95 | 2033-03 | 3170.47 | 611.32 | 2559.15 | 219739.74 |
| 96 | 2033-04 | 3170.47 | 604.28 | 2566.18 | 217173.55 |
| 97 | 2033-05 | 3170.47 | 597.23 | 2573.24 | 214600.31 |
| 98 | 2033-06 | 3170.47 | 590.15 | 2580.32 | 212020.00 |
| 99 | 2033-07 | 3170.47 | 583.05 | 2587.41 | 209432.58 |
| 100 | 2033-08 | 3170.47 | 575.94 | 2594.53 | 206838.06 |
| 101 | 2033-09 | 3170.47 | 568.80 | 2601.66 | 204236.39 |
| 102 | 2033-10 | 3170.47 | 561.65 | 2608.82 | 201627.58 |
| 103 | 2033-11 | 3170.47 | 554.48 | 2615.99 | 199011.58 |
| 104 | 2033-12 | 3170.47 | 547.28 | 2623.19 | 196388.40 |
| 105 | 2034-01 | 3170.47 | 540.07 | 2630.40 | 193758.00 |
| 106 | 2034-02 | 3170.47 | 532.83 | 2637.63 | 191120.36 |
| 107 | 2034-03 | 3170.47 | 525.58 | 2644.89 | 188475.48 |
| 108 | 2034-04 | 3170.47 | 518.31 | 2652.16 | 185823.32 |
| 109 | 2034-05 | 3170.47 | 511.01 | 2659.45 | 183163.86 |
| 110 | 2034-06 | 3170.47 | 503.70 | 2666.77 | 180497.10 |
| 111 | 2034-07 | 3170.47 | 496.37 | 2674.10 | 177823.00 |
| 112 | 2034-08 | 3170.47 | 489.01 | 2681.45 | 175141.54 |
| 113 | 2034-09 | 3170.47 | 481.64 | 2688.83 | 172452.71 |
| 114 | 2034-10 | 3170.47 | 474.24 | 2696.22 | 169756.49 |
| 115 | 2034-11 | 3170.47 | 466.83 | 2703.64 | 167052.85 |
| 116 | 2034-12 | 3170.47 | 459.40 | 2711.07 | 164341.78 |
| 117 | 2035-01 | 3170.47 | 451.94 | 2718.53 | 161623.25 |
| 118 | 2035-02 | 3170.47 | 444.46 | 2726.00 | 158897.25 |
| 119 | 2035-03 | 3170.47 | 436.97 | 2733.50 | 156163.75 |
| 120 | 2035-04 | 3170.47 | 429.45 | 2741.02 | 153422.73 |
| 121 | 2035-05 | 3170.47 | 421.91 | 2748.56 | 150674.18 |
| 122 | 2035-06 | 3170.47 | 414.35 | 2756.11 | 147918.06 |
| 123 | 2035-07 | 3170.47 | 406.77 | 2763.69 | 145154.37 |
| 124 | 2035-08 | 3170.47 | 399.17 | 2771.29 | 142383.08 |
| 125 | 2035-09 | 3170.47 | 391.55 | 2778.91 | 139604.16 |
| 126 | 2035-10 | 3170.47 | 383.91 | 2786.56 | 136817.61 |
| 127 | 2035-11 | 3170.47 | 376.25 | 2794.22 | 134023.39 |
| 128 | 2035-12 | 3170.47 | 368.56 | 2801.90 | 131221.49 |
| 129 | 2036-01 | 3170.47 | 360.86 | 2809.61 | 128411.88 |
| 130 | 2036-02 | 3170.47 | 353.13 | 2817.33 | 125594.54 |
| 131 | 2036-03 | 3170.47 | 345.38 | 2825.08 | 122769.46 |
| 132 | 2036-04 | 3170.47 | 337.62 | 2832.85 | 119936.61 |
| 133 | 2036-05 | 3170.47 | 329.83 | 2840.64 | 117095.97 |
| 134 | 2036-06 | 3170.47 | 322.01 | 2848.45 | 114247.51 |
| 135 | 2036-07 | 3170.47 | 314.18 | 2856.29 | 111391.23 |
| 136 | 2036-08 | 3170.47 | 306.33 | 2864.14 | 108527.08 |
| 137 | 2036-09 | 3170.47 | 298.45 | 2872.02 | 105655.07 |
| 138 | 2036-10 | 3170.47 | 290.55 | 2879.92 | 102775.15 |
| 139 | 2036-11 | 3170.47 | 282.63 | 2887.84 | 99887.31 |
| 140 | 2036-12 | 3170.47 | 274.69 | 2895.78 | 96991.54 |
| 141 | 2037-01 | 3170.47 | 266.73 | 2903.74 | 94087.80 |
| 142 | 2037-02 | 3170.47 | 258.74 | 2911.73 | 91176.07 |
| 143 | 2037-03 | 3170.47 | 250.73 | 2919.73 | 88256.34 |
| 144 | 2037-04 | 3170.47 | 242.70 | 2927.76 | 85328.57 |
| 145 | 2037-05 | 3170.47 | 234.65 | 2935.81 | 82392.76 |
| 146 | 2037-06 | 3170.47 | 226.58 | 2943.89 | 79448.87 |
| 147 | 2037-07 | 3170.47 | 218.48 | 2951.98 | 76496.89 |
| 148 | 2037-08 | 3170.47 | 210.37 | 2960.10 | 73536.79 |
| 149 | 2037-09 | 3170.47 | 202.23 | 2968.24 | 70568.55 |
| 150 | 2037-10 | 3170.47 | 194.06 | 2976.40 | 67592.14 |
| 151 | 2037-11 | 3170.47 | 185.88 | 2984.59 | 64607.55 |
| 152 | 2037-12 | 3170.47 | 177.67 | 2992.80 | 61614.76 |
| 153 | 2038-01 | 3170.47 | 169.44 | 3001.03 | 58613.73 |
| 154 | 2038-02 | 3170.47 | 161.19 | 3009.28 | 55604.45 |
| 155 | 2038-03 | 3170.47 | 152.91 | 3017.56 | 52586.89 |
| 156 | 2038-04 | 3170.47 | 144.61 | 3025.85 | 49561.04 |
| 157 | 2038-05 | 3170.47 | 136.29 | 3034.17 | 46526.86 |
| 158 | 2038-06 | 3170.47 | 127.95 | 3042.52 | 43484.35 |
| 159 | 2038-07 | 3170.47 | 119.58 | 3050.89 | 40433.46 |
| 160 | 2038-08 | 3170.47 | 111.19 | 3059.28 | 37374.18 |
| 161 | 2038-09 | 3170.47 | 102.78 | 3067.69 | 34306.50 |
| 162 | 2038-10 | 3170.47 | 94.34 | 3076.12 | 31230.37 |
| 163 | 2038-11 | 3170.47 | 85.88 | 3084.58 | 28145.79 |
| 164 | 2038-12 | 3170.47 | 77.40 | 3093.07 | 25052.72 |
| 165 | 2039-01 | 3170.47 | 68.89 | 3101.57 | 21951.15 |
| 166 | 2039-02 | 3170.47 | 60.37 | 3110.10 | 18841.05 |
| 167 | 2039-03 | 3170.47 | 51.81 | 3118.65 | 15722.39 |
| 168 | 2039-04 | 3170.47 | 43.24 | 3127.23 | 12595.16 |
| 169 | 2039-05 | 3170.47 | 34.64 | 3135.83 | 9459.33 |
| 170 | 2039-06 | 3170.47 | 26.01 | 3144.45 | 6314.87 |
| 171 | 2039-07 | 3170.47 | 17.37 | 3153.10 | 3161.77 |
| 172 | 2039-08 | 3170.47 | 8.69 | 3161.77 | 0.00 |
等额本金还款方式：
贷款总额：43.4万
还款月数：14年4个月
首月还款：3716.98元
每月递减：6.94元
利息总额：10.32万
本息合计：53.73万
节省利息：8050.74元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3716.98 | 1193.57 | 2523.41 | 431502.39 |
| 2 | 2025-06 | 3710.04 | 1186.63 | 2523.41 | 428978.99 |
| 3 | 2025-07 | 3703.10 | 1179.69 | 2523.41 | 426455.58 |
| 4 | 2025-08 | 3696.16 | 1172.75 | 2523.41 | 423932.18 |
| 5 | 2025-09 | 3689.22 | 1165.81 | 2523.41 | 421408.77 |
| 6 | 2025-10 | 3682.28 | 1158.87 | 2523.41 | 418885.37 |
| 7 | 2025-11 | 3675.34 | 1151.93 | 2523.41 | 416361.96 |
| 8 | 2025-12 | 3668.40 | 1145.00 | 2523.41 | 413838.55 |
| 9 | 2026-01 | 3661.46 | 1138.06 | 2523.41 | 411315.15 |
| 10 | 2026-02 | 3654.52 | 1131.12 | 2523.41 | 408791.74 |
| 11 | 2026-03 | 3647.58 | 1124.18 | 2523.41 | 406268.34 |
| 12 | 2026-04 | 3640.64 | 1117.24 | 2523.41 | 403744.93 |
| 13 | 2026-05 | 3633.70 | 1110.30 | 2523.41 | 401221.52 |
| 14 | 2026-06 | 3626.77 | 1103.36 | 2523.41 | 398698.12 |
| 15 | 2026-07 | 3619.83 | 1096.42 | 2523.41 | 396174.71 |
| 16 | 2026-08 | 3612.89 | 1089.48 | 2523.41 | 393651.31 |
| 17 | 2026-09 | 3605.95 | 1082.54 | 2523.41 | 391127.90 |
| 18 | 2026-10 | 3599.01 | 1075.60 | 2523.41 | 388604.50 |
| 19 | 2026-11 | 3592.07 | 1068.66 | 2523.41 | 386081.09 |
| 20 | 2026-12 | 3585.13 | 1061.72 | 2523.41 | 383557.68 |
| 21 | 2027-01 | 3578.19 | 1054.78 | 2523.41 | 381034.28 |
| 22 | 2027-02 | 3571.25 | 1047.84 | 2523.41 | 378510.87 |
| 23 | 2027-03 | 3564.31 | 1040.90 | 2523.41 | 375987.47 |
| 24 | 2027-04 | 3557.37 | 1033.97 | 2523.41 | 373464.06 |
| 25 | 2027-05 | 3550.43 | 1027.03 | 2523.41 | 370940.65 |
| 26 | 2027-06 | 3543.49 | 1020.09 | 2523.41 | 368417.25 |
| 27 | 2027-07 | 3536.55 | 1013.15 | 2523.41 | 365893.84 |
| 28 | 2027-08 | 3529.61 | 1006.21 | 2523.41 | 363370.44 |
| 29 | 2027-09 | 3522.67 | 999.27 | 2523.41 | 360847.03 |
| 30 | 2027-10 | 3515.74 | 992.33 | 2523.41 | 358323.63 |
| 31 | 2027-11 | 3508.80 | 985.39 | 2523.41 | 355800.22 |
| 32 | 2027-12 | 3501.86 | 978.45 | 2523.41 | 353276.81 |
| 33 | 2028-01 | 3494.92 | 971.51 | 2523.41 | 350753.41 |
| 34 | 2028-02 | 3487.98 | 964.57 | 2523.41 | 348230.00 |
| 35 | 2028-03 | 3481.04 | 957.63 | 2523.41 | 345706.60 |
| 36 | 2028-04 | 3474.10 | 950.69 | 2523.41 | 343183.19 |
| 37 | 2028-05 | 3467.16 | 943.75 | 2523.41 | 340659.78 |
| 38 | 2028-06 | 3460.22 | 936.81 | 2523.41 | 338136.38 |
| 39 | 2028-07 | 3453.28 | 929.88 | 2523.41 | 335612.97 |
| 40 | 2028-08 | 3446.34 | 922.94 | 2523.41 | 333089.57 |
| 41 | 2028-09 | 3439.40 | 916.00 | 2523.41 | 330566.16 |
| 42 | 2028-10 | 3432.46 | 909.06 | 2523.41 | 328042.76 |
| 43 | 2028-11 | 3425.52 | 902.12 | 2523.41 | 325519.35 |
| 44 | 2028-12 | 3418.58 | 895.18 | 2523.41 | 322995.94 |
| 45 | 2029-01 | 3411.64 | 888.24 | 2523.41 | 320472.54 |
| 46 | 2029-02 | 3404.71 | 881.30 | 2523.41 | 317949.13 |
| 47 | 2029-03 | 3397.77 | 874.36 | 2523.41 | 315425.73 |
| 48 | 2029-04 | 3390.83 | 867.42 | 2523.41 | 312902.32 |
| 49 | 2029-05 | 3383.89 | 860.48 | 2523.41 | 310378.92 |
| 50 | 2029-06 | 3376.95 | 853.54 | 2523.41 | 307855.51 |
| 51 | 2029-07 | 3370.01 | 846.60 | 2523.41 | 305332.10 |
| 52 | 2029-08 | 3363.07 | 839.66 | 2523.41 | 302808.70 |
| 53 | 2029-09 | 3356.13 | 832.72 | 2523.41 | 300285.29 |
| 54 | 2029-10 | 3349.19 | 825.78 | 2523.41 | 297761.89 |
| 55 | 2029-11 | 3342.25 | 818.85 | 2523.41 | 295238.48 |
| 56 | 2029-12 | 3335.31 | 811.91 | 2523.41 | 292715.07 |
| 57 | 2030-01 | 3328.37 | 804.97 | 2523.41 | 290191.67 |
| 58 | 2030-02 | 3321.43 | 798.03 | 2523.41 | 287668.26 |
| 59 | 2030-03 | 3314.49 | 791.09 | 2523.41 | 285144.86 |
| 60 | 2030-04 | 3307.55 | 784.15 | 2523.41 | 282621.45 |
| 61 | 2030-05 | 3300.61 | 777.21 | 2523.41 | 280098.05 |
| 62 | 2030-06 | 3293.68 | 770.27 | 2523.41 | 277574.64 |
| 63 | 2030-07 | 3286.74 | 763.33 | 2523.41 | 275051.23 |
| 64 | 2030-08 | 3279.80 | 756.39 | 2523.41 | 272527.83 |
| 65 | 2030-09 | 3272.86 | 749.45 | 2523.41 | 270004.42 |
| 66 | 2030-10 | 3265.92 | 742.51 | 2523.41 | 267481.02 |
| 67 | 2030-11 | 3258.98 | 735.57 | 2523.41 | 264957.61 |
| 68 | 2030-12 | 3252.04 | 728.63 | 2523.41 | 262434.20 |
| 69 | 2031-01 | 3245.10 | 721.69 | 2523.41 | 259910.80 |
| 70 | 2031-02 | 3238.16 | 714.75 | 2523.41 | 257387.39 |
| 71 | 2031-03 | 3231.22 | 707.82 | 2523.41 | 254863.99 |
| 72 | 2031-04 | 3224.28 | 700.88 | 2523.41 | 252340.58 |
| 73 | 2031-05 | 3217.34 | 693.94 | 2523.41 | 249817.18 |
| 74 | 2031-06 | 3210.40 | 687.00 | 2523.41 | 247293.77 |
| 75 | 2031-07 | 3203.46 | 680.06 | 2523.41 | 244770.36 |
| 76 | 2031-08 | 3196.52 | 673.12 | 2523.41 | 242246.96 |
| 77 | 2031-09 | 3189.58 | 666.18 | 2523.41 | 239723.55 |
| 78 | 2031-10 | 3182.65 | 659.24 | 2523.41 | 237200.15 |
| 79 | 2031-11 | 3175.71 | 652.30 | 2523.41 | 234676.74 |
| 80 | 2031-12 | 3168.77 | 645.36 | 2523.41 | 232153.33 |
| 81 | 2032-01 | 3161.83 | 638.42 | 2523.41 | 229629.93 |
| 82 | 2032-02 | 3154.89 | 631.48 | 2523.41 | 227106.52 |
| 83 | 2032-03 | 3147.95 | 624.54 | 2523.41 | 224583.12 |
| 84 | 2032-04 | 3141.01 | 617.60 | 2523.41 | 222059.71 |
| 85 | 2032-05 | 3134.07 | 610.66 | 2523.41 | 219536.31 |
| 86 | 2032-06 | 3127.13 | 603.72 | 2523.41 | 217012.90 |
| 87 | 2032-07 | 3120.19 | 596.79 | 2523.41 | 214489.49 |
| 88 | 2032-08 | 3113.25 | 589.85 | 2523.41 | 211966.09 |
| 89 | 2032-09 | 3106.31 | 582.91 | 2523.41 | 209442.68 |
| 90 | 2032-10 | 3099.37 | 575.97 | 2523.41 | 206919.28 |
| 91 | 2032-11 | 3092.43 | 569.03 | 2523.41 | 204395.87 |
| 92 | 2032-12 | 3085.49 | 562.09 | 2523.41 | 201872.47 |
| 93 | 2033-01 | 3078.56 | 555.15 | 2523.41 | 199349.06 |
| 94 | 2033-02 | 3071.62 | 548.21 | 2523.41 | 196825.65 |
| 95 | 2033-03 | 3064.68 | 541.27 | 2523.41 | 194302.25 |
| 96 | 2033-04 | 3057.74 | 534.33 | 2523.41 | 191778.84 |
| 97 | 2033-05 | 3050.80 | 527.39 | 2523.41 | 189255.44 |
| 98 | 2033-06 | 3043.86 | 520.45 | 2523.41 | 186732.03 |
| 99 | 2033-07 | 3036.92 | 513.51 | 2523.41 | 184208.62 |
| 100 | 2033-08 | 3029.98 | 506.57 | 2523.41 | 181685.22 |
| 101 | 2033-09 | 3023.04 | 499.63 | 2523.41 | 179161.81 |
| 102 | 2033-10 | 3016.10 | 492.69 | 2523.41 | 176638.41 |
| 103 | 2033-11 | 3009.16 | 485.76 | 2523.41 | 174115.00 |
| 104 | 2033-12 | 3002.22 | 478.82 | 2523.41 | 171591.60 |
| 105 | 2034-01 | 2995.28 | 471.88 | 2523.41 | 169068.19 |
| 106 | 2034-02 | 2988.34 | 464.94 | 2523.41 | 166544.78 |
| 107 | 2034-03 | 2981.40 | 458.00 | 2523.41 | 164021.38 |
| 108 | 2034-04 | 2974.46 | 451.06 | 2523.41 | 161497.97 |
| 109 | 2034-05 | 2967.53 | 444.12 | 2523.41 | 158974.57 |
| 110 | 2034-06 | 2960.59 | 437.18 | 2523.41 | 156451.16 |
| 111 | 2034-07 | 2953.65 | 430.24 | 2523.41 | 153927.75 |
| 112 | 2034-08 | 2946.71 | 423.30 | 2523.41 | 151404.35 |
| 113 | 2034-09 | 2939.77 | 416.36 | 2523.41 | 148880.94 |
| 114 | 2034-10 | 2932.83 | 409.42 | 2523.41 | 146357.54 |
| 115 | 2034-11 | 2925.89 | 402.48 | 2523.41 | 143834.13 |
| 116 | 2034-12 | 2918.95 | 395.54 | 2523.41 | 141310.73 |
| 117 | 2035-01 | 2912.01 | 388.60 | 2523.41 | 138787.32 |
| 118 | 2035-02 | 2905.07 | 381.67 | 2523.41 | 136263.91 |
| 119 | 2035-03 | 2898.13 | 374.73 | 2523.41 | 133740.51 |
| 120 | 2035-04 | 2891.19 | 367.79 | 2523.41 | 131217.10 |
| 121 | 2035-05 | 2884.25 | 360.85 | 2523.41 | 128693.70 |
| 122 | 2035-06 | 2877.31 | 353.91 | 2523.41 | 126170.29 |
| 123 | 2035-07 | 2870.37 | 346.97 | 2523.41 | 123646.88 |
| 124 | 2035-08 | 2863.43 | 340.03 | 2523.41 | 121123.48 |
| 125 | 2035-09 | 2856.50 | 333.09 | 2523.41 | 118600.07 |
| 126 | 2035-10 | 2849.56 | 326.15 | 2523.41 | 116076.67 |
| 127 | 2035-11 | 2842.62 | 319.21 | 2523.41 | 113553.26 |
| 128 | 2035-12 | 2835.68 | 312.27 | 2523.41 | 111029.86 |
| 129 | 2036-01 | 2828.74 | 305.33 | 2523.41 | 108506.45 |
| 130 | 2036-02 | 2821.80 | 298.39 | 2523.41 | 105983.04 |
| 131 | 2036-03 | 2814.86 | 291.45 | 2523.41 | 103459.64 |
| 132 | 2036-04 | 2807.92 | 284.51 | 2523.41 | 100936.23 |
| 133 | 2036-05 | 2800.98 | 277.57 | 2523.41 | 98412.83 |
| 134 | 2036-06 | 2794.04 | 270.64 | 2523.41 | 95889.42 |
| 135 | 2036-07 | 2787.10 | 263.70 | 2523.41 | 93366.02 |
| 136 | 2036-08 | 2780.16 | 256.76 | 2523.41 | 90842.61 |
| 137 | 2036-09 | 2773.22 | 249.82 | 2523.41 | 88319.20 |
| 138 | 2036-10 | 2766.28 | 242.88 | 2523.41 | 85795.80 |
| 139 | 2036-11 | 2759.34 | 235.94 | 2523.41 | 83272.39 |
| 140 | 2036-12 | 2752.40 | 229.00 | 2523.41 | 80748.99 |
| 141 | 2037-01 | 2745.47 | 222.06 | 2523.41 | 78225.58 |
| 142 | 2037-02 | 2738.53 | 215.12 | 2523.41 | 75702.17 |
| 143 | 2037-03 | 2731.59 | 208.18 | 2523.41 | 73178.77 |
| 144 | 2037-04 | 2724.65 | 201.24 | 2523.41 | 70655.36 |
| 145 | 2037-05 | 2717.71 | 194.30 | 2523.41 | 68131.96 |
| 146 | 2037-06 | 2710.77 | 187.36 | 2523.41 | 65608.55 |
| 147 | 2037-07 | 2703.83 | 180.42 | 2523.41 | 63085.15 |
| 148 | 2037-08 | 2696.89 | 173.48 | 2523.41 | 60561.74 |
| 149 | 2037-09 | 2689.95 | 166.54 | 2523.41 | 58038.33 |
| 150 | 2037-10 | 2683.01 | 159.61 | 2523.41 | 55514.93 |
| 151 | 2037-11 | 2676.07 | 152.67 | 2523.41 | 52991.52 |
| 152 | 2037-12 | 2669.13 | 145.73 | 2523.41 | 50468.12 |
| 153 | 2038-01 | 2662.19 | 138.79 | 2523.41 | 47944.71 |
| 154 | 2038-02 | 2655.25 | 131.85 | 2523.41 | 45421.30 |
| 155 | 2038-03 | 2648.31 | 124.91 | 2523.41 | 42897.90 |
| 156 | 2038-04 | 2641.38 | 117.97 | 2523.41 | 40374.49 |
| 157 | 2038-05 | 2634.44 | 111.03 | 2523.41 | 37851.09 |
| 158 | 2038-06 | 2627.50 | 104.09 | 2523.41 | 35327.68 |
| 159 | 2038-07 | 2620.56 | 97.15 | 2523.41 | 32804.28 |
| 160 | 2038-08 | 2613.62 | 90.21 | 2523.41 | 30280.87 |
| 161 | 2038-09 | 2606.68 | 83.27 | 2523.41 | 27757.46 |
| 162 | 2038-10 | 2599.74 | 76.33 | 2523.41 | 25234.06 |
| 163 | 2038-11 | 2592.80 | 69.39 | 2523.41 | 22710.65 |
| 164 | 2038-12 | 2585.86 | 62.45 | 2523.41 | 20187.25 |
| 165 | 2039-01 | 2578.92 | 55.51 | 2523.41 | 17663.84 |
| 166 | 2039-02 | 2571.98 | 48.58 | 2523.41 | 15140.43 |
| 167 | 2039-03 | 2565.04 | 41.64 | 2523.41 | 12617.03 |
| 168 | 2039-04 | 2558.10 | 34.70 | 2523.41 | 10093.62 |
| 169 | 2039-05 | 2551.16 | 27.76 | 2523.41 | 7570.22 |
| 170 | 2039-06 | 2544.22 | 20.82 | 2523.41 | 5046.81 |
| 171 | 2039-07 | 2537.28 | 13.88 | 2523.41 | 2523.41 |
| 172 | 2039-08 | 2530.35 | 6.94 | 2523.41 | 0.00 |