贷款43万（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：43万
还款月数：14年
每月还款：3158.24元
利息总额：10.06万
本息合计：53.06万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3158.24 | 1110.83 | 2047.41 | 427952.59 |
| 2 | 2024-06 | 3158.24 | 1105.54 | 2052.70 | 425899.89 |
| 3 | 2024-07 | 3158.24 | 1100.24 | 2058.00 | 423841.89 |
| 4 | 2024-08 | 3158.24 | 1094.92 | 2063.32 | 421778.57 |
| 5 | 2024-09 | 3158.24 | 1089.59 | 2068.65 | 419709.92 |
| 6 | 2024-10 | 3158.24 | 1084.25 | 2073.99 | 417635.93 |
| 7 | 2024-11 | 3158.24 | 1078.89 | 2079.35 | 415556.58 |
| 8 | 2024-12 | 3158.24 | 1073.52 | 2084.72 | 413471.86 |
| 9 | 2025-01 | 3158.24 | 1068.14 | 2090.11 | 411381.75 |
| 10 | 2025-02 | 3158.24 | 1062.74 | 2095.51 | 409286.24 |
| 11 | 2025-03 | 3158.24 | 1057.32 | 2100.92 | 407185.32 |
| 12 | 2025-04 | 3158.24 | 1051.90 | 2106.35 | 405078.97 |
| 13 | 2025-05 | 3158.24 | 1046.45 | 2111.79 | 402967.18 |
| 14 | 2025-06 | 3158.24 | 1041.00 | 2117.24 | 400849.94 |
| 15 | 2025-07 | 3158.24 | 1035.53 | 2122.71 | 398727.22 |
| 16 | 2025-08 | 3158.24 | 1030.05 | 2128.20 | 396599.03 |
| 17 | 2025-09 | 3158.24 | 1024.55 | 2133.70 | 394465.33 |
| 18 | 2025-10 | 3158.24 | 1019.04 | 2139.21 | 392326.12 |
| 19 | 2025-11 | 3158.24 | 1013.51 | 2144.73 | 390181.39 |
| 20 | 2025-12 | 3158.24 | 1007.97 | 2150.27 | 388031.11 |
| 21 | 2026-01 | 3158.24 | 1002.41 | 2155.83 | 385875.28 |
| 22 | 2026-02 | 3158.24 | 996.84 | 2161.40 | 383713.88 |
| 23 | 2026-03 | 3158.24 | 991.26 | 2166.98 | 381546.90 |
| 24 | 2026-04 | 3158.24 | 985.66 | 2172.58 | 379374.32 |
| 25 | 2026-05 | 3158.24 | 980.05 | 2178.19 | 377196.13 |
| 26 | 2026-06 | 3158.24 | 974.42 | 2183.82 | 375012.31 |
| 27 | 2026-07 | 3158.24 | 968.78 | 2189.46 | 372822.85 |
| 28 | 2026-08 | 3158.24 | 963.13 | 2195.12 | 370627.73 |
| 29 | 2026-09 | 3158.24 | 957.45 | 2200.79 | 368426.94 |
| 30 | 2026-10 | 3158.24 | 951.77 | 2206.47 | 366220.47 |
| 31 | 2026-11 | 3158.24 | 946.07 | 2212.17 | 364008.29 |
| 32 | 2026-12 | 3158.24 | 940.35 | 2217.89 | 361790.40 |
| 33 | 2027-01 | 3158.24 | 934.63 | 2223.62 | 359566.79 |
| 34 | 2027-02 | 3158.24 | 928.88 | 2229.36 | 357337.42 |
| 35 | 2027-03 | 3158.24 | 923.12 | 2235.12 | 355102.30 |
| 36 | 2027-04 | 3158.24 | 917.35 | 2240.90 | 352861.41 |
| 37 | 2027-05 | 3158.24 | 911.56 | 2246.68 | 350614.72 |
| 38 | 2027-06 | 3158.24 | 905.75 | 2252.49 | 348362.23 |
| 39 | 2027-07 | 3158.24 | 899.94 | 2258.31 | 346103.93 |
| 40 | 2027-08 | 3158.24 | 894.10 | 2264.14 | 343839.78 |
| 41 | 2027-09 | 3158.24 | 888.25 | 2269.99 | 341569.79 |
| 42 | 2027-10 | 3158.24 | 882.39 | 2275.85 | 339293.94 |
| 43 | 2027-11 | 3158.24 | 876.51 | 2281.73 | 337012.20 |
| 44 | 2027-12 | 3158.24 | 870.61 | 2287.63 | 334724.58 |
| 45 | 2028-01 | 3158.24 | 864.71 | 2293.54 | 332431.04 |
| 46 | 2028-02 | 3158.24 | 858.78 | 2299.46 | 330131.57 |
| 47 | 2028-03 | 3158.24 | 852.84 | 2305.40 | 327826.17 |
| 48 | 2028-04 | 3158.24 | 846.88 | 2311.36 | 325514.81 |
| 49 | 2028-05 | 3158.24 | 840.91 | 2317.33 | 323197.48 |
| 50 | 2028-06 | 3158.24 | 834.93 | 2323.32 | 320874.17 |
| 51 | 2028-07 | 3158.24 | 828.92 | 2329.32 | 318544.85 |
| 52 | 2028-08 | 3158.24 | 822.91 | 2335.34 | 316209.51 |
| 53 | 2028-09 | 3158.24 | 816.87 | 2341.37 | 313868.14 |
| 54 | 2028-10 | 3158.24 | 810.83 | 2347.42 | 311520.73 |
| 55 | 2028-11 | 3158.24 | 804.76 | 2353.48 | 309167.24 |
| 56 | 2028-12 | 3158.24 | 798.68 | 2359.56 | 306807.68 |
| 57 | 2029-01 | 3158.24 | 792.59 | 2365.66 | 304442.03 |
| 58 | 2029-02 | 3158.24 | 786.48 | 2371.77 | 302070.26 |
| 59 | 2029-03 | 3158.24 | 780.35 | 2377.90 | 299692.36 |
| 60 | 2029-04 | 3158.24 | 774.21 | 2384.04 | 297308.32 |
| 61 | 2029-05 | 3158.24 | 768.05 | 2390.20 | 294918.13 |
| 62 | 2029-06 | 3158.24 | 761.87 | 2396.37 | 292521.76 |
| 63 | 2029-07 | 3158.24 | 755.68 | 2402.56 | 290119.19 |
| 64 | 2029-08 | 3158.24 | 749.47 | 2408.77 | 287710.42 |
| 65 | 2029-09 | 3158.24 | 743.25 | 2414.99 | 285295.43 |
| 66 | 2029-10 | 3158.24 | 737.01 | 2421.23 | 282874.20 |
| 67 | 2029-11 | 3158.24 | 730.76 | 2427.49 | 280446.72 |
| 68 | 2029-12 | 3158.24 | 724.49 | 2433.76 | 278012.96 |
| 69 | 2030-01 | 3158.24 | 718.20 | 2440.04 | 275572.92 |
| 70 | 2030-02 | 3158.24 | 711.90 | 2446.35 | 273126.57 |
| 71 | 2030-03 | 3158.24 | 705.58 | 2452.67 | 270673.91 |
| 72 | 2030-04 | 3158.24 | 699.24 | 2459.00 | 268214.90 |
| 73 | 2030-05 | 3158.24 | 692.89 | 2465.35 | 265749.55 |
| 74 | 2030-06 | 3158.24 | 686.52 | 2471.72 | 263277.82 |
| 75 | 2030-07 | 3158.24 | 680.13 | 2478.11 | 260799.72 |
| 76 | 2030-08 | 3158.24 | 673.73 | 2484.51 | 258315.21 |
| 77 | 2030-09 | 3158.24 | 667.31 | 2490.93 | 255824.28 |
| 78 | 2030-10 | 3158.24 | 660.88 | 2497.36 | 253326.91 |
| 79 | 2030-11 | 3158.24 | 654.43 | 2503.82 | 250823.10 |
| 80 | 2030-12 | 3158.24 | 647.96 | 2510.28 | 248312.81 |
| 81 | 2031-01 | 3158.24 | 641.47 | 2516.77 | 245796.04 |
| 82 | 2031-02 | 3158.24 | 634.97 | 2523.27 | 243272.77 |
| 83 | 2031-03 | 3158.24 | 628.45 | 2529.79 | 240742.99 |
| 84 | 2031-04 | 3158.24 | 621.92 | 2536.32 | 238206.66 |
| 85 | 2031-05 | 3158.24 | 615.37 | 2542.88 | 235663.79 |
| 86 | 2031-06 | 3158.24 | 608.80 | 2549.45 | 233114.34 |
| 87 | 2031-07 | 3158.24 | 602.21 | 2556.03 | 230558.31 |
| 88 | 2031-08 | 3158.24 | 595.61 | 2562.63 | 227995.67 |
| 89 | 2031-09 | 3158.24 | 588.99 | 2569.25 | 225426.42 |
| 90 | 2031-10 | 3158.24 | 582.35 | 2575.89 | 222850.53 |
| 91 | 2031-11 | 3158.24 | 575.70 | 2582.55 | 220267.98 |
| 92 | 2031-12 | 3158.24 | 569.03 | 2589.22 | 217678.76 |
| 93 | 2032-01 | 3158.24 | 562.34 | 2595.91 | 215082.86 |
| 94 | 2032-02 | 3158.24 | 555.63 | 2602.61 | 212480.24 |
| 95 | 2032-03 | 3158.24 | 548.91 | 2609.34 | 209870.91 |
| 96 | 2032-04 | 3158.24 | 542.17 | 2616.08 | 207254.83 |
| 97 | 2032-05 | 3158.24 | 535.41 | 2622.84 | 204632.00 |
| 98 | 2032-06 | 3158.24 | 528.63 | 2629.61 | 202002.39 |
| 99 | 2032-07 | 3158.24 | 521.84 | 2636.40 | 199365.98 |
| 100 | 2032-08 | 3158.24 | 515.03 | 2643.21 | 196722.77 |
| 101 | 2032-09 | 3158.24 | 508.20 | 2650.04 | 194072.72 |
| 102 | 2032-10 | 3158.24 | 501.35 | 2656.89 | 191415.84 |
| 103 | 2032-11 | 3158.24 | 494.49 | 2663.75 | 188752.08 |
| 104 | 2032-12 | 3158.24 | 487.61 | 2670.63 | 186081.45 |
| 105 | 2033-01 | 3158.24 | 480.71 | 2677.53 | 183403.92 |
| 106 | 2033-02 | 3158.24 | 473.79 | 2684.45 | 180719.47 |
| 107 | 2033-03 | 3158.24 | 466.86 | 2691.38 | 178028.08 |
| 108 | 2033-04 | 3158.24 | 459.91 | 2698.34 | 175329.74 |
| 109 | 2033-05 | 3158.24 | 452.94 | 2705.31 | 172624.44 |
| 110 | 2033-06 | 3158.24 | 445.95 | 2712.30 | 169912.14 |
| 111 | 2033-07 | 3158.24 | 438.94 | 2719.30 | 167192.84 |
| 112 | 2033-08 | 3158.24 | 431.91 | 2726.33 | 164466.51 |
| 113 | 2033-09 | 3158.24 | 424.87 | 2733.37 | 161733.14 |
| 114 | 2033-10 | 3158.24 | 417.81 | 2740.43 | 158992.70 |
| 115 | 2033-11 | 3158.24 | 410.73 | 2747.51 | 156245.19 |
| 116 | 2033-12 | 3158.24 | 403.63 | 2754.61 | 153490.58 |
| 117 | 2034-01 | 3158.24 | 396.52 | 2761.73 | 150728.85 |
| 118 | 2034-02 | 3158.24 | 389.38 | 2768.86 | 147959.99 |
| 119 | 2034-03 | 3158.24 | 382.23 | 2776.01 | 145183.98 |
| 120 | 2034-04 | 3158.24 | 375.06 | 2783.18 | 142400.80 |
| 121 | 2034-05 | 3158.24 | 367.87 | 2790.37 | 139610.42 |
| 122 | 2034-06 | 3158.24 | 360.66 | 2797.58 | 136812.84 |
| 123 | 2034-07 | 3158.24 | 353.43 | 2804.81 | 134008.03 |
| 124 | 2034-08 | 3158.24 | 346.19 | 2812.06 | 131195.97 |
| 125 | 2034-09 | 3158.24 | 338.92 | 2819.32 | 128376.65 |
| 126 | 2034-10 | 3158.24 | 331.64 | 2826.60 | 125550.05 |
| 127 | 2034-11 | 3158.24 | 324.34 | 2833.91 | 122716.14 |
| 128 | 2034-12 | 3158.24 | 317.02 | 2841.23 | 119874.92 |
| 129 | 2035-01 | 3158.24 | 309.68 | 2848.57 | 117026.35 |
| 130 | 2035-02 | 3158.24 | 302.32 | 2855.93 | 114170.42 |
| 131 | 2035-03 | 3158.24 | 294.94 | 2863.30 | 111307.12 |
| 132 | 2035-04 | 3158.24 | 287.54 | 2870.70 | 108436.42 |
| 133 | 2035-05 | 3158.24 | 280.13 | 2878.12 | 105558.30 |
| 134 | 2035-06 | 3158.24 | 272.69 | 2885.55 | 102672.75 |
| 135 | 2035-07 | 3158.24 | 265.24 | 2893.01 | 99779.75 |
| 136 | 2035-08 | 3158.24 | 257.76 | 2900.48 | 96879.27 |
| 137 | 2035-09 | 3158.24 | 250.27 | 2907.97 | 93971.30 |
| 138 | 2035-10 | 3158.24 | 242.76 | 2915.48 | 91055.81 |
| 139 | 2035-11 | 3158.24 | 235.23 | 2923.02 | 88132.80 |
| 140 | 2035-12 | 3158.24 | 227.68 | 2930.57 | 85202.23 |
| 141 | 2036-01 | 3158.24 | 220.11 | 2938.14 | 82264.09 |
| 142 | 2036-02 | 3158.24 | 212.52 | 2945.73 | 79318.36 |
| 143 | 2036-03 | 3158.24 | 204.91 | 2953.34 | 76365.03 |
| 144 | 2036-04 | 3158.24 | 197.28 | 2960.97 | 73404.06 |
| 145 | 2036-05 | 3158.24 | 189.63 | 2968.62 | 70435.44 |
| 146 | 2036-06 | 3158.24 | 181.96 | 2976.29 | 67459.16 |
| 147 | 2036-07 | 3158.24 | 174.27 | 2983.97 | 64475.18 |
| 148 | 2036-08 | 3158.24 | 166.56 | 2991.68 | 61483.50 |
| 149 | 2036-09 | 3158.24 | 158.83 | 2999.41 | 58484.09 |
| 150 | 2036-10 | 3158.24 | 151.08 | 3007.16 | 55476.93 |
| 151 | 2036-11 | 3158.24 | 143.32 | 3014.93 | 52462.00 |
| 152 | 2036-12 | 3158.24 | 135.53 | 3022.72 | 49439.29 |
| 153 | 2037-01 | 3158.24 | 127.72 | 3030.53 | 46408.76 |
| 154 | 2037-02 | 3158.24 | 119.89 | 3038.35 | 43370.41 |
| 155 | 2037-03 | 3158.24 | 112.04 | 3046.20 | 40324.21 |
| 156 | 2037-04 | 3158.24 | 104.17 | 3054.07 | 37270.13 |
| 157 | 2037-05 | 3158.24 | 96.28 | 3061.96 | 34208.17 |
| 158 | 2037-06 | 3158.24 | 88.37 | 3069.87 | 31138.30 |
| 159 | 2037-07 | 3158.24 | 80.44 | 3077.80 | 28060.50 |
| 160 | 2037-08 | 3158.24 | 72.49 | 3085.75 | 24974.74 |
| 161 | 2037-09 | 3158.24 | 64.52 | 3093.73 | 21881.02 |
| 162 | 2037-10 | 3158.24 | 56.53 | 3101.72 | 18779.30 |
| 163 | 2037-11 | 3158.24 | 48.51 | 3109.73 | 15669.57 |
| 164 | 2037-12 | 3158.24 | 40.48 | 3117.76 | 12551.81 |
| 165 | 2038-01 | 3158.24 | 32.43 | 3125.82 | 9425.99 |
| 166 | 2038-02 | 3158.24 | 24.35 | 3133.89 | 6292.09 |
| 167 | 2038-03 | 3158.24 | 16.25 | 3141.99 | 3150.11 |
| 168 | 2038-04 | 3158.24 | 8.14 | 3150.11 | 0.00 |
等额本金还款方式：
贷款总额：43万
还款月数：14年
首月还款：3670.36元
每月递减：6.61元
利息总额：9.39万
本息合计：52.39万
节省利息：6719.47元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3670.36 | 1110.83 | 2559.52 | 427440.48 |
| 2 | 2024-06 | 3663.75 | 1104.22 | 2559.52 | 424880.95 |
| 3 | 2024-07 | 3657.13 | 1097.61 | 2559.52 | 422321.43 |
| 4 | 2024-08 | 3650.52 | 1091.00 | 2559.52 | 419761.90 |
| 5 | 2024-09 | 3643.91 | 1084.38 | 2559.52 | 417202.38 |
| 6 | 2024-10 | 3637.30 | 1077.77 | 2559.52 | 414642.86 |
| 7 | 2024-11 | 3630.68 | 1071.16 | 2559.52 | 412083.33 |
| 8 | 2024-12 | 3624.07 | 1064.55 | 2559.52 | 409523.81 |
| 9 | 2025-01 | 3617.46 | 1057.94 | 2559.52 | 406964.29 |
| 10 | 2025-02 | 3610.85 | 1051.32 | 2559.52 | 404404.76 |
| 11 | 2025-03 | 3604.24 | 1044.71 | 2559.52 | 401845.24 |
| 12 | 2025-04 | 3597.62 | 1038.10 | 2559.52 | 399285.71 |
| 13 | 2025-05 | 3591.01 | 1031.49 | 2559.52 | 396726.19 |
| 14 | 2025-06 | 3584.40 | 1024.88 | 2559.52 | 394166.67 |
| 15 | 2025-07 | 3577.79 | 1018.26 | 2559.52 | 391607.14 |
| 16 | 2025-08 | 3571.18 | 1011.65 | 2559.52 | 389047.62 |
| 17 | 2025-09 | 3564.56 | 1005.04 | 2559.52 | 386488.10 |
| 18 | 2025-10 | 3557.95 | 998.43 | 2559.52 | 383928.57 |
| 19 | 2025-11 | 3551.34 | 991.82 | 2559.52 | 381369.05 |
| 20 | 2025-12 | 3544.73 | 985.20 | 2559.52 | 378809.52 |
| 21 | 2026-01 | 3538.12 | 978.59 | 2559.52 | 376250.00 |
| 22 | 2026-02 | 3531.50 | 971.98 | 2559.52 | 373690.48 |
| 23 | 2026-03 | 3524.89 | 965.37 | 2559.52 | 371130.95 |
| 24 | 2026-04 | 3518.28 | 958.75 | 2559.52 | 368571.43 |
| 25 | 2026-05 | 3511.67 | 952.14 | 2559.52 | 366011.90 |
| 26 | 2026-06 | 3505.05 | 945.53 | 2559.52 | 363452.38 |
| 27 | 2026-07 | 3498.44 | 938.92 | 2559.52 | 360892.86 |
| 28 | 2026-08 | 3491.83 | 932.31 | 2559.52 | 358333.33 |
| 29 | 2026-09 | 3485.22 | 925.69 | 2559.52 | 355773.81 |
| 30 | 2026-10 | 3478.61 | 919.08 | 2559.52 | 353214.29 |
| 31 | 2026-11 | 3471.99 | 912.47 | 2559.52 | 350654.76 |
| 32 | 2026-12 | 3465.38 | 905.86 | 2559.52 | 348095.24 |
| 33 | 2027-01 | 3458.77 | 899.25 | 2559.52 | 345535.71 |
| 34 | 2027-02 | 3452.16 | 892.63 | 2559.52 | 342976.19 |
| 35 | 2027-03 | 3445.55 | 886.02 | 2559.52 | 340416.67 |
| 36 | 2027-04 | 3438.93 | 879.41 | 2559.52 | 337857.14 |
| 37 | 2027-05 | 3432.32 | 872.80 | 2559.52 | 335297.62 |
| 38 | 2027-06 | 3425.71 | 866.19 | 2559.52 | 332738.10 |
| 39 | 2027-07 | 3419.10 | 859.57 | 2559.52 | 330178.57 |
| 40 | 2027-08 | 3412.49 | 852.96 | 2559.52 | 327619.05 |
| 41 | 2027-09 | 3405.87 | 846.35 | 2559.52 | 325059.52 |
| 42 | 2027-10 | 3399.26 | 839.74 | 2559.52 | 322500.00 |
| 43 | 2027-11 | 3392.65 | 833.13 | 2559.52 | 319940.48 |
| 44 | 2027-12 | 3386.04 | 826.51 | 2559.52 | 317380.95 |
| 45 | 2028-01 | 3379.42 | 819.90 | 2559.52 | 314821.43 |
| 46 | 2028-02 | 3372.81 | 813.29 | 2559.52 | 312261.90 |
| 47 | 2028-03 | 3366.20 | 806.68 | 2559.52 | 309702.38 |
| 48 | 2028-04 | 3359.59 | 800.06 | 2559.52 | 307142.86 |
| 49 | 2028-05 | 3352.98 | 793.45 | 2559.52 | 304583.33 |
| 50 | 2028-06 | 3346.36 | 786.84 | 2559.52 | 302023.81 |
| 51 | 2028-07 | 3339.75 | 780.23 | 2559.52 | 299464.29 |
| 52 | 2028-08 | 3333.14 | 773.62 | 2559.52 | 296904.76 |
| 53 | 2028-09 | 3326.53 | 767.00 | 2559.52 | 294345.24 |
| 54 | 2028-10 | 3319.92 | 760.39 | 2559.52 | 291785.71 |
| 55 | 2028-11 | 3313.30 | 753.78 | 2559.52 | 289226.19 |
| 56 | 2028-12 | 3306.69 | 747.17 | 2559.52 | 286666.67 |
| 57 | 2029-01 | 3300.08 | 740.56 | 2559.52 | 284107.14 |
| 58 | 2029-02 | 3293.47 | 733.94 | 2559.52 | 281547.62 |
| 59 | 2029-03 | 3286.86 | 727.33 | 2559.52 | 278988.10 |
| 60 | 2029-04 | 3280.24 | 720.72 | 2559.52 | 276428.57 |
| 61 | 2029-05 | 3273.63 | 714.11 | 2559.52 | 273869.05 |
| 62 | 2029-06 | 3267.02 | 707.50 | 2559.52 | 271309.52 |
| 63 | 2029-07 | 3260.41 | 700.88 | 2559.52 | 268750.00 |
| 64 | 2029-08 | 3253.79 | 694.27 | 2559.52 | 266190.48 |
| 65 | 2029-09 | 3247.18 | 687.66 | 2559.52 | 263630.95 |
| 66 | 2029-10 | 3240.57 | 681.05 | 2559.52 | 261071.43 |
| 67 | 2029-11 | 3233.96 | 674.43 | 2559.52 | 258511.90 |
| 68 | 2029-12 | 3227.35 | 667.82 | 2559.52 | 255952.38 |
| 69 | 2030-01 | 3220.73 | 661.21 | 2559.52 | 253392.86 |
| 70 | 2030-02 | 3214.12 | 654.60 | 2559.52 | 250833.33 |
| 71 | 2030-03 | 3207.51 | 647.99 | 2559.52 | 248273.81 |
| 72 | 2030-04 | 3200.90 | 641.37 | 2559.52 | 245714.29 |
| 73 | 2030-05 | 3194.29 | 634.76 | 2559.52 | 243154.76 |
| 74 | 2030-06 | 3187.67 | 628.15 | 2559.52 | 240595.24 |
| 75 | 2030-07 | 3181.06 | 621.54 | 2559.52 | 238035.71 |
| 76 | 2030-08 | 3174.45 | 614.93 | 2559.52 | 235476.19 |
| 77 | 2030-09 | 3167.84 | 608.31 | 2559.52 | 232916.67 |
| 78 | 2030-10 | 3161.23 | 601.70 | 2559.52 | 230357.14 |
| 79 | 2030-11 | 3154.61 | 595.09 | 2559.52 | 227797.62 |
| 80 | 2030-12 | 3148.00 | 588.48 | 2559.52 | 225238.10 |
| 81 | 2031-01 | 3141.39 | 581.87 | 2559.52 | 222678.57 |
| 82 | 2031-02 | 3134.78 | 575.25 | 2559.52 | 220119.05 |
| 83 | 2031-03 | 3128.16 | 568.64 | 2559.52 | 217559.52 |
| 84 | 2031-04 | 3121.55 | 562.03 | 2559.52 | 215000.00 |
| 85 | 2031-05 | 3114.94 | 555.42 | 2559.52 | 212440.48 |
| 86 | 2031-06 | 3108.33 | 548.80 | 2559.52 | 209880.95 |
| 87 | 2031-07 | 3101.72 | 542.19 | 2559.52 | 207321.43 |
| 88 | 2031-08 | 3095.10 | 535.58 | 2559.52 | 204761.90 |
| 89 | 2031-09 | 3088.49 | 528.97 | 2559.52 | 202202.38 |
| 90 | 2031-10 | 3081.88 | 522.36 | 2559.52 | 199642.86 |
| 91 | 2031-11 | 3075.27 | 515.74 | 2559.52 | 197083.33 |
| 92 | 2031-12 | 3068.66 | 509.13 | 2559.52 | 194523.81 |
| 93 | 2032-01 | 3062.04 | 502.52 | 2559.52 | 191964.29 |
| 94 | 2032-02 | 3055.43 | 495.91 | 2559.52 | 189404.76 |
| 95 | 2032-03 | 3048.82 | 489.30 | 2559.52 | 186845.24 |
| 96 | 2032-04 | 3042.21 | 482.68 | 2559.52 | 184285.71 |
| 97 | 2032-05 | 3035.60 | 476.07 | 2559.52 | 181726.19 |
| 98 | 2032-06 | 3028.98 | 469.46 | 2559.52 | 179166.67 |
| 99 | 2032-07 | 3022.37 | 462.85 | 2559.52 | 176607.14 |
| 100 | 2032-08 | 3015.76 | 456.24 | 2559.52 | 174047.62 |
| 101 | 2032-09 | 3009.15 | 449.62 | 2559.52 | 171488.10 |
| 102 | 2032-10 | 3002.53 | 443.01 | 2559.52 | 168928.57 |
| 103 | 2032-11 | 2995.92 | 436.40 | 2559.52 | 166369.05 |
| 104 | 2032-12 | 2989.31 | 429.79 | 2559.52 | 163809.52 |
| 105 | 2033-01 | 2982.70 | 423.17 | 2559.52 | 161250.00 |
| 106 | 2033-02 | 2976.09 | 416.56 | 2559.52 | 158690.48 |
| 107 | 2033-03 | 2969.47 | 409.95 | 2559.52 | 156130.95 |
| 108 | 2033-04 | 2962.86 | 403.34 | 2559.52 | 153571.43 |
| 109 | 2033-05 | 2956.25 | 396.73 | 2559.52 | 151011.90 |
| 110 | 2033-06 | 2949.64 | 390.11 | 2559.52 | 148452.38 |
| 111 | 2033-07 | 2943.03 | 383.50 | 2559.52 | 145892.86 |
| 112 | 2033-08 | 2936.41 | 376.89 | 2559.52 | 143333.33 |
| 113 | 2033-09 | 2929.80 | 370.28 | 2559.52 | 140773.81 |
| 114 | 2033-10 | 2923.19 | 363.67 | 2559.52 | 138214.29 |
| 115 | 2033-11 | 2916.58 | 357.05 | 2559.52 | 135654.76 |
| 116 | 2033-12 | 2909.97 | 350.44 | 2559.52 | 133095.24 |
| 117 | 2034-01 | 2903.35 | 343.83 | 2559.52 | 130535.71 |
| 118 | 2034-02 | 2896.74 | 337.22 | 2559.52 | 127976.19 |
| 119 | 2034-03 | 2890.13 | 330.61 | 2559.52 | 125416.67 |
| 120 | 2034-04 | 2883.52 | 323.99 | 2559.52 | 122857.14 |
| 121 | 2034-05 | 2876.90 | 317.38 | 2559.52 | 120297.62 |
| 122 | 2034-06 | 2870.29 | 310.77 | 2559.52 | 117738.10 |
| 123 | 2034-07 | 2863.68 | 304.16 | 2559.52 | 115178.57 |
| 124 | 2034-08 | 2857.07 | 297.54 | 2559.52 | 112619.05 |
| 125 | 2034-09 | 2850.46 | 290.93 | 2559.52 | 110059.52 |
| 126 | 2034-10 | 2843.84 | 284.32 | 2559.52 | 107500.00 |
| 127 | 2034-11 | 2837.23 | 277.71 | 2559.52 | 104940.48 |
| 128 | 2034-12 | 2830.62 | 271.10 | 2559.52 | 102380.95 |
| 129 | 2035-01 | 2824.01 | 264.48 | 2559.52 | 99821.43 |
| 130 | 2035-02 | 2817.40 | 257.87 | 2559.52 | 97261.90 |
| 131 | 2035-03 | 2810.78 | 251.26 | 2559.52 | 94702.38 |
| 132 | 2035-04 | 2804.17 | 244.65 | 2559.52 | 92142.86 |
| 133 | 2035-05 | 2797.56 | 238.04 | 2559.52 | 89583.33 |
| 134 | 2035-06 | 2790.95 | 231.42 | 2559.52 | 87023.81 |
| 135 | 2035-07 | 2784.34 | 224.81 | 2559.52 | 84464.29 |
| 136 | 2035-08 | 2777.72 | 218.20 | 2559.52 | 81904.76 |
| 137 | 2035-09 | 2771.11 | 211.59 | 2559.52 | 79345.24 |
| 138 | 2035-10 | 2764.50 | 204.98 | 2559.52 | 76785.71 |
| 139 | 2035-11 | 2757.89 | 198.36 | 2559.52 | 74226.19 |
| 140 | 2035-12 | 2751.27 | 191.75 | 2559.52 | 71666.67 |
| 141 | 2036-01 | 2744.66 | 185.14 | 2559.52 | 69107.14 |
| 142 | 2036-02 | 2738.05 | 178.53 | 2559.52 | 66547.62 |
| 143 | 2036-03 | 2731.44 | 171.91 | 2559.52 | 63988.10 |
| 144 | 2036-04 | 2724.83 | 165.30 | 2559.52 | 61428.57 |
| 145 | 2036-05 | 2718.21 | 158.69 | 2559.52 | 58869.05 |
| 146 | 2036-06 | 2711.60 | 152.08 | 2559.52 | 56309.52 |
| 147 | 2036-07 | 2704.99 | 145.47 | 2559.52 | 53750.00 |
| 148 | 2036-08 | 2698.38 | 138.85 | 2559.52 | 51190.48 |
| 149 | 2036-09 | 2691.77 | 132.24 | 2559.52 | 48630.95 |
| 150 | 2036-10 | 2685.15 | 125.63 | 2559.52 | 46071.43 |
| 151 | 2036-11 | 2678.54 | 119.02 | 2559.52 | 43511.90 |
| 152 | 2036-12 | 2671.93 | 112.41 | 2559.52 | 40952.38 |
| 153 | 2037-01 | 2665.32 | 105.79 | 2559.52 | 38392.86 |
| 154 | 2037-02 | 2658.71 | 99.18 | 2559.52 | 35833.33 |
| 155 | 2037-03 | 2652.09 | 92.57 | 2559.52 | 33273.81 |
| 156 | 2037-04 | 2645.48 | 85.96 | 2559.52 | 30714.29 |
| 157 | 2037-05 | 2638.87 | 79.35 | 2559.52 | 28154.76 |
| 158 | 2037-06 | 2632.26 | 72.73 | 2559.52 | 25595.24 |
| 159 | 2037-07 | 2625.64 | 66.12 | 2559.52 | 23035.71 |
| 160 | 2037-08 | 2619.03 | 59.51 | 2559.52 | 20476.19 |
| 161 | 2037-09 | 2612.42 | 52.90 | 2559.52 | 17916.67 |
| 162 | 2037-10 | 2605.81 | 46.28 | 2559.52 | 15357.14 |
| 163 | 2037-11 | 2599.20 | 39.67 | 2559.52 | 12797.62 |
| 164 | 2037-12 | 2592.58 | 33.06 | 2559.52 | 10238.10 |
| 165 | 2038-01 | 2585.97 | 26.45 | 2559.52 | 7678.57 |
| 166 | 2038-02 | 2579.36 | 19.84 | 2559.52 | 5119.05 |
| 167 | 2038-03 | 2572.75 | 13.22 | 2559.52 | 2559.52 |
| 168 | 2038-04 | 2566.14 | 6.61 | 2559.52 | 0.00 |