贷款41.1万（公积金贷款）房贷，还款14年8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：41.1万
还款月数：14年8个月
每月还款：2859.92元
利息总额：9.23万
本息合计：50.33万
| 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 | 2859.92 | 976.13 | 1883.80 | 409116.20 |
| 2 | 2026-02 | 2859.92 | 971.65 | 1888.27 | 407227.93 |
| 3 | 2026-03 | 2859.92 | 967.17 | 1892.76 | 405335.17 |
| 4 | 2026-04 | 2859.92 | 962.67 | 1897.25 | 403437.91 |
| 5 | 2026-05 | 2859.92 | 958.17 | 1901.76 | 401536.15 |
| 6 | 2026-06 | 2859.92 | 953.65 | 1906.28 | 399629.88 |
| 7 | 2026-07 | 2859.92 | 949.12 | 1910.80 | 397719.07 |
| 8 | 2026-08 | 2859.92 | 944.58 | 1915.34 | 395803.73 |
| 9 | 2026-09 | 2859.92 | 940.03 | 1919.89 | 393883.84 |
| 10 | 2026-10 | 2859.92 | 935.47 | 1924.45 | 391959.39 |
| 11 | 2026-11 | 2859.92 | 930.90 | 1929.02 | 390030.37 |
| 12 | 2026-12 | 2859.92 | 926.32 | 1933.60 | 388096.77 |
| 13 | 2027-01 | 2859.92 | 921.73 | 1938.20 | 386158.57 |
| 14 | 2027-02 | 2859.92 | 917.13 | 1942.80 | 384215.77 |
| 15 | 2027-03 | 2859.92 | 912.51 | 1947.41 | 382268.36 |
| 16 | 2027-04 | 2859.92 | 907.89 | 1952.04 | 380316.32 |
| 17 | 2027-05 | 2859.92 | 903.25 | 1956.67 | 378359.65 |
| 18 | 2027-06 | 2859.92 | 898.60 | 1961.32 | 376398.33 |
| 19 | 2027-07 | 2859.92 | 893.95 | 1965.98 | 374432.35 |
| 20 | 2027-08 | 2859.92 | 889.28 | 1970.65 | 372461.70 |
| 21 | 2027-09 | 2859.92 | 884.60 | 1975.33 | 370486.37 |
| 22 | 2027-10 | 2859.92 | 879.91 | 1980.02 | 368506.35 |
| 23 | 2027-11 | 2859.92 | 875.20 | 1984.72 | 366521.63 |
| 24 | 2027-12 | 2859.92 | 870.49 | 1989.44 | 364532.19 |
| 25 | 2028-01 | 2859.92 | 865.76 | 1994.16 | 362538.03 |
| 26 | 2028-02 | 2859.92 | 861.03 | 1998.90 | 360539.14 |
| 27 | 2028-03 | 2859.92 | 856.28 | 2003.64 | 358535.49 |
| 28 | 2028-04 | 2859.92 | 851.52 | 2008.40 | 356527.09 |
| 29 | 2028-05 | 2859.92 | 846.75 | 2013.17 | 354513.92 |
| 30 | 2028-06 | 2859.92 | 841.97 | 2017.95 | 352495.96 |
| 31 | 2028-07 | 2859.92 | 837.18 | 2022.75 | 350473.21 |
| 32 | 2028-08 | 2859.92 | 832.37 | 2027.55 | 348445.66 |
| 33 | 2028-09 | 2859.92 | 827.56 | 2032.37 | 346413.30 |
| 34 | 2028-10 | 2859.92 | 822.73 | 2037.19 | 344376.10 |
| 35 | 2028-11 | 2859.92 | 817.89 | 2042.03 | 342334.07 |
| 36 | 2028-12 | 2859.92 | 813.04 | 2046.88 | 340287.19 |
| 37 | 2029-01 | 2859.92 | 808.18 | 2051.74 | 338235.45 |
| 38 | 2029-02 | 2859.92 | 803.31 | 2056.62 | 336178.83 |
| 39 | 2029-03 | 2859.92 | 798.42 | 2061.50 | 334117.33 |
| 40 | 2029-04 | 2859.92 | 793.53 | 2066.40 | 332050.94 |
| 41 | 2029-05 | 2859.92 | 788.62 | 2071.30 | 329979.63 |
| 42 | 2029-06 | 2859.92 | 783.70 | 2076.22 | 327903.41 |
| 43 | 2029-07 | 2859.92 | 778.77 | 2081.15 | 325822.25 |
| 44 | 2029-08 | 2859.92 | 773.83 | 2086.10 | 323736.16 |
| 45 | 2029-09 | 2859.92 | 768.87 | 2091.05 | 321645.11 |
| 46 | 2029-10 | 2859.92 | 763.91 | 2096.02 | 319549.09 |
| 47 | 2029-11 | 2859.92 | 758.93 | 2101.00 | 317448.09 |
| 48 | 2029-12 | 2859.92 | 753.94 | 2105.99 | 315342.11 |
| 49 | 2030-01 | 2859.92 | 748.94 | 2110.99 | 313231.12 |
| 50 | 2030-02 | 2859.92 | 743.92 | 2116.00 | 311115.12 |
| 51 | 2030-03 | 2859.92 | 738.90 | 2121.03 | 308994.09 |
| 52 | 2030-04 | 2859.92 | 733.86 | 2126.06 | 306868.03 |
| 53 | 2030-05 | 2859.92 | 728.81 | 2131.11 | 304736.92 |
| 54 | 2030-06 | 2859.92 | 723.75 | 2136.17 | 302600.74 |
| 55 | 2030-07 | 2859.92 | 718.68 | 2141.25 | 300459.49 |
| 56 | 2030-08 | 2859.92 | 713.59 | 2146.33 | 298313.16 |
| 57 | 2030-09 | 2859.92 | 708.49 | 2151.43 | 296161.73 |
| 58 | 2030-10 | 2859.92 | 703.38 | 2156.54 | 294005.19 |
| 59 | 2030-11 | 2859.92 | 698.26 | 2161.66 | 291843.52 |
| 60 | 2030-12 | 2859.92 | 693.13 | 2166.80 | 289676.73 |
| 61 | 2031-01 | 2859.92 | 687.98 | 2171.94 | 287504.79 |
| 62 | 2031-02 | 2859.92 | 682.82 | 2177.10 | 285327.68 |
| 63 | 2031-03 | 2859.92 | 677.65 | 2182.27 | 283145.41 |
| 64 | 2031-04 | 2859.92 | 672.47 | 2187.45 | 280957.96 |
| 65 | 2031-05 | 2859.92 | 667.28 | 2192.65 | 278765.31 |
| 66 | 2031-06 | 2859.92 | 662.07 | 2197.86 | 276567.45 |
| 67 | 2031-07 | 2859.92 | 656.85 | 2203.08 | 274364.37 |
| 68 | 2031-08 | 2859.92 | 651.62 | 2208.31 | 272156.06 |
| 69 | 2031-09 | 2859.92 | 646.37 | 2213.55 | 269942.51 |
| 70 | 2031-10 | 2859.92 | 641.11 | 2218.81 | 267723.70 |
| 71 | 2031-11 | 2859.92 | 635.84 | 2224.08 | 265499.62 |
| 72 | 2031-12 | 2859.92 | 630.56 | 2229.36 | 263270.25 |
| 73 | 2032-01 | 2859.92 | 625.27 | 2234.66 | 261035.60 |
| 74 | 2032-02 | 2859.92 | 619.96 | 2239.97 | 258795.63 |
| 75 | 2032-03 | 2859.92 | 614.64 | 2245.29 | 256550.35 |
| 76 | 2032-04 | 2859.92 | 609.31 | 2250.62 | 254299.73 |
| 77 | 2032-05 | 2859.92 | 603.96 | 2255.96 | 252043.76 |
| 78 | 2032-06 | 2859.92 | 598.60 | 2261.32 | 249782.44 |
| 79 | 2032-07 | 2859.92 | 593.23 | 2266.69 | 247515.75 |
| 80 | 2032-08 | 2859.92 | 587.85 | 2272.07 | 245243.68 |
| 81 | 2032-09 | 2859.92 | 582.45 | 2277.47 | 242966.21 |
| 82 | 2032-10 | 2859.92 | 577.04 | 2282.88 | 240683.33 |
| 83 | 2032-11 | 2859.92 | 571.62 | 2288.30 | 238395.02 |
| 84 | 2032-12 | 2859.92 | 566.19 | 2293.74 | 236101.29 |
| 85 | 2033-01 | 2859.92 | 560.74 | 2299.18 | 233802.10 |
| 86 | 2033-02 | 2859.92 | 555.28 | 2304.64 | 231497.46 |
| 87 | 2033-03 | 2859.92 | 549.81 | 2310.12 | 229187.34 |
| 88 | 2033-04 | 2859.92 | 544.32 | 2315.60 | 226871.73 |
| 89 | 2033-05 | 2859.92 | 538.82 | 2321.10 | 224550.63 |
| 90 | 2033-06 | 2859.92 | 533.31 | 2326.62 | 222224.01 |
| 91 | 2033-07 | 2859.92 | 527.78 | 2332.14 | 219891.87 |
| 92 | 2033-08 | 2859.92 | 522.24 | 2337.68 | 217554.19 |
| 93 | 2033-09 | 2859.92 | 516.69 | 2343.23 | 215210.95 |
| 94 | 2033-10 | 2859.92 | 511.13 | 2348.80 | 212862.16 |
| 95 | 2033-11 | 2859.92 | 505.55 | 2354.38 | 210507.78 |
| 96 | 2033-12 | 2859.92 | 499.96 | 2359.97 | 208147.81 |
| 97 | 2034-01 | 2859.92 | 494.35 | 2365.57 | 205782.24 |
| 98 | 2034-02 | 2859.92 | 488.73 | 2371.19 | 203411.04 |
| 99 | 2034-03 | 2859.92 | 483.10 | 2376.82 | 201034.22 |
| 100 | 2034-04 | 2859.92 | 477.46 | 2382.47 | 198651.75 |
| 101 | 2034-05 | 2859.92 | 471.80 | 2388.13 | 196263.62 |
| 102 | 2034-06 | 2859.92 | 466.13 | 2393.80 | 193869.83 |
| 103 | 2034-07 | 2859.92 | 460.44 | 2399.48 | 191470.34 |
| 104 | 2034-08 | 2859.92 | 454.74 | 2405.18 | 189065.16 |
| 105 | 2034-09 | 2859.92 | 449.03 | 2410.90 | 186654.26 |
| 106 | 2034-10 | 2859.92 | 443.30 | 2416.62 | 184237.64 |
| 107 | 2034-11 | 2859.92 | 437.56 | 2422.36 | 181815.28 |
| 108 | 2034-12 | 2859.92 | 431.81 | 2428.11 | 179387.17 |
| 109 | 2035-01 | 2859.92 | 426.04 | 2433.88 | 176953.29 |
| 110 | 2035-02 | 2859.92 | 420.26 | 2439.66 | 174513.63 |
| 111 | 2035-03 | 2859.92 | 414.47 | 2445.46 | 172068.17 |
| 112 | 2035-04 | 2859.92 | 408.66 | 2451.26 | 169616.91 |
| 113 | 2035-05 | 2859.92 | 402.84 | 2457.08 | 167159.83 |
| 114 | 2035-06 | 2859.92 | 397.00 | 2462.92 | 164696.90 |
| 115 | 2035-07 | 2859.92 | 391.16 | 2468.77 | 162228.14 |
| 116 | 2035-08 | 2859.92 | 385.29 | 2474.63 | 159753.50 |
| 117 | 2035-09 | 2859.92 | 379.41 | 2480.51 | 157272.99 |
| 118 | 2035-10 | 2859.92 | 373.52 | 2486.40 | 154786.59 |
| 119 | 2035-11 | 2859.92 | 367.62 | 2492.31 | 152294.28 |
| 120 | 2035-12 | 2859.92 | 361.70 | 2498.23 | 149796.06 |
| 121 | 2036-01 | 2859.92 | 355.77 | 2504.16 | 147291.90 |
| 122 | 2036-02 | 2859.92 | 349.82 | 2510.11 | 144781.79 |
| 123 | 2036-03 | 2859.92 | 343.86 | 2516.07 | 142265.72 |
| 124 | 2036-04 | 2859.92 | 337.88 | 2522.04 | 139743.68 |
| 125 | 2036-05 | 2859.92 | 331.89 | 2528.03 | 137215.65 |
| 126 | 2036-06 | 2859.92 | 325.89 | 2534.04 | 134681.61 |
| 127 | 2036-07 | 2859.92 | 319.87 | 2540.06 | 132141.55 |
| 128 | 2036-08 | 2859.92 | 313.84 | 2546.09 | 129595.46 |
| 129 | 2036-09 | 2859.92 | 307.79 | 2552.14 | 127043.33 |
| 130 | 2036-10 | 2859.92 | 301.73 | 2558.20 | 124485.13 |
| 131 | 2036-11 | 2859.92 | 295.65 | 2564.27 | 121920.86 |
| 132 | 2036-12 | 2859.92 | 289.56 | 2570.36 | 119350.50 |
| 133 | 2037-01 | 2859.92 | 283.46 | 2576.47 | 116774.03 |
| 134 | 2037-02 | 2859.92 | 277.34 | 2582.59 | 114191.44 |
| 135 | 2037-03 | 2859.92 | 271.20 | 2588.72 | 111602.72 |
| 136 | 2037-04 | 2859.92 | 265.06 | 2594.87 | 109007.85 |
| 137 | 2037-05 | 2859.92 | 258.89 | 2601.03 | 106406.82 |
| 138 | 2037-06 | 2859.92 | 252.72 | 2607.21 | 103799.61 |
| 139 | 2037-07 | 2859.92 | 246.52 | 2613.40 | 101186.21 |
| 140 | 2037-08 | 2859.92 | 240.32 | 2619.61 | 98566.60 |
| 141 | 2037-09 | 2859.92 | 234.10 | 2625.83 | 95940.78 |
| 142 | 2037-10 | 2859.92 | 227.86 | 2632.07 | 93308.71 |
| 143 | 2037-11 | 2859.92 | 221.61 | 2638.32 | 90670.39 |
| 144 | 2037-12 | 2859.92 | 215.34 | 2644.58 | 88025.81 |
| 145 | 2038-01 | 2859.92 | 209.06 | 2650.86 | 85374.95 |
| 146 | 2038-02 | 2859.92 | 202.77 | 2657.16 | 82717.79 |
| 147 | 2038-03 | 2859.92 | 196.45 | 2663.47 | 80054.32 |
| 148 | 2038-04 | 2859.92 | 190.13 | 2669.80 | 77384.52 |
| 149 | 2038-05 | 2859.92 | 183.79 | 2676.14 | 74708.38 |
| 150 | 2038-06 | 2859.92 | 177.43 | 2682.49 | 72025.89 |
| 151 | 2038-07 | 2859.92 | 171.06 | 2688.86 | 69337.03 |
| 152 | 2038-08 | 2859.92 | 164.68 | 2695.25 | 66641.78 |
| 153 | 2038-09 | 2859.92 | 158.27 | 2701.65 | 63940.13 |
| 154 | 2038-10 | 2859.92 | 151.86 | 2708.07 | 61232.06 |
| 155 | 2038-11 | 2859.92 | 145.43 | 2714.50 | 58517.56 |
| 156 | 2038-12 | 2859.92 | 138.98 | 2720.95 | 55796.62 |
| 157 | 2039-01 | 2859.92 | 132.52 | 2727.41 | 53069.21 |
| 158 | 2039-02 | 2859.92 | 126.04 | 2733.89 | 50335.32 |
| 159 | 2039-03 | 2859.92 | 119.55 | 2740.38 | 47594.95 |
| 160 | 2039-04 | 2859.92 | 113.04 | 2746.89 | 44848.06 |
| 161 | 2039-05 | 2859.92 | 106.51 | 2753.41 | 42094.65 |
| 162 | 2039-06 | 2859.92 | 99.97 | 2759.95 | 39334.70 |
| 163 | 2039-07 | 2859.92 | 93.42 | 2766.50 | 36568.19 |
| 164 | 2039-08 | 2859.92 | 86.85 | 2773.08 | 33795.12 |
| 165 | 2039-09 | 2859.92 | 80.26 | 2779.66 | 31015.46 |
| 166 | 2039-10 | 2859.92 | 73.66 | 2786.26 | 28229.19 |
| 167 | 2039-11 | 2859.92 | 67.04 | 2792.88 | 25436.31 |
| 168 | 2039-12 | 2859.92 | 60.41 | 2799.51 | 22636.80 |
| 169 | 2040-01 | 2859.92 | 53.76 | 2806.16 | 19830.64 |
| 170 | 2040-02 | 2859.92 | 47.10 | 2812.83 | 17017.81 |
| 171 | 2040-03 | 2859.92 | 40.42 | 2819.51 | 14198.30 |
| 172 | 2040-04 | 2859.92 | 33.72 | 2826.20 | 11372.10 |
| 173 | 2040-05 | 2859.92 | 27.01 | 2832.92 | 8539.18 |
| 174 | 2040-06 | 2859.92 | 20.28 | 2839.64 | 5699.54 |
| 175 | 2040-07 | 2859.92 | 13.54 | 2846.39 | 2853.15 |
| 176 | 2040-08 | 2859.92 | 6.78 | 2853.15 | 0.00 |
等额本金还款方式：
贷款总额：41.1万
还款月数：14年8个月
首月还款：3311.35元
每月递减：5.55元
利息总额：8.64万
本息合计：49.74万
节省利息：5959.72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 | 3311.35 | 976.13 | 2335.23 | 408664.77 |
| 2 | 2026-02 | 3305.81 | 970.58 | 2335.23 | 406329.55 |
| 3 | 2026-03 | 3300.26 | 965.03 | 2335.23 | 403994.32 |
| 4 | 2026-04 | 3294.71 | 959.49 | 2335.23 | 401659.09 |
| 5 | 2026-05 | 3289.17 | 953.94 | 2335.23 | 399323.86 |
| 6 | 2026-06 | 3283.62 | 948.39 | 2335.23 | 396988.64 |
| 7 | 2026-07 | 3278.08 | 942.85 | 2335.23 | 394653.41 |
| 8 | 2026-08 | 3272.53 | 937.30 | 2335.23 | 392318.18 |
| 9 | 2026-09 | 3266.98 | 931.76 | 2335.23 | 389982.95 |
| 10 | 2026-10 | 3261.44 | 926.21 | 2335.23 | 387647.73 |
| 11 | 2026-11 | 3255.89 | 920.66 | 2335.23 | 385312.50 |
| 12 | 2026-12 | 3250.34 | 915.12 | 2335.23 | 382977.27 |
| 13 | 2027-01 | 3244.80 | 909.57 | 2335.23 | 380642.05 |
| 14 | 2027-02 | 3239.25 | 904.02 | 2335.23 | 378306.82 |
| 15 | 2027-03 | 3233.71 | 898.48 | 2335.23 | 375971.59 |
| 16 | 2027-04 | 3228.16 | 892.93 | 2335.23 | 373636.36 |
| 17 | 2027-05 | 3222.61 | 887.39 | 2335.23 | 371301.14 |
| 18 | 2027-06 | 3217.07 | 881.84 | 2335.23 | 368965.91 |
| 19 | 2027-07 | 3211.52 | 876.29 | 2335.23 | 366630.68 |
| 20 | 2027-08 | 3205.98 | 870.75 | 2335.23 | 364295.45 |
| 21 | 2027-09 | 3200.43 | 865.20 | 2335.23 | 361960.23 |
| 22 | 2027-10 | 3194.88 | 859.66 | 2335.23 | 359625.00 |
| 23 | 2027-11 | 3189.34 | 854.11 | 2335.23 | 357289.77 |
| 24 | 2027-12 | 3183.79 | 848.56 | 2335.23 | 354954.55 |
| 25 | 2028-01 | 3178.24 | 843.02 | 2335.23 | 352619.32 |
| 26 | 2028-02 | 3172.70 | 837.47 | 2335.23 | 350284.09 |
| 27 | 2028-03 | 3167.15 | 831.92 | 2335.23 | 347948.86 |
| 28 | 2028-04 | 3161.61 | 826.38 | 2335.23 | 345613.64 |
| 29 | 2028-05 | 3156.06 | 820.83 | 2335.23 | 343278.41 |
| 30 | 2028-06 | 3150.51 | 815.29 | 2335.23 | 340943.18 |
| 31 | 2028-07 | 3144.97 | 809.74 | 2335.23 | 338607.95 |
| 32 | 2028-08 | 3139.42 | 804.19 | 2335.23 | 336272.73 |
| 33 | 2028-09 | 3133.88 | 798.65 | 2335.23 | 333937.50 |
| 34 | 2028-10 | 3128.33 | 793.10 | 2335.23 | 331602.27 |
| 35 | 2028-11 | 3122.78 | 787.56 | 2335.23 | 329267.05 |
| 36 | 2028-12 | 3117.24 | 782.01 | 2335.23 | 326931.82 |
| 37 | 2029-01 | 3111.69 | 776.46 | 2335.23 | 324596.59 |
| 38 | 2029-02 | 3106.14 | 770.92 | 2335.23 | 322261.36 |
| 39 | 2029-03 | 3100.60 | 765.37 | 2335.23 | 319926.14 |
| 40 | 2029-04 | 3095.05 | 759.82 | 2335.23 | 317590.91 |
| 41 | 2029-05 | 3089.51 | 754.28 | 2335.23 | 315255.68 |
| 42 | 2029-06 | 3083.96 | 748.73 | 2335.23 | 312920.45 |
| 43 | 2029-07 | 3078.41 | 743.19 | 2335.23 | 310585.23 |
| 44 | 2029-08 | 3072.87 | 737.64 | 2335.23 | 308250.00 |
| 45 | 2029-09 | 3067.32 | 732.09 | 2335.23 | 305914.77 |
| 46 | 2029-10 | 3061.77 | 726.55 | 2335.23 | 303579.55 |
| 47 | 2029-11 | 3056.23 | 721.00 | 2335.23 | 301244.32 |
| 48 | 2029-12 | 3050.68 | 715.46 | 2335.23 | 298909.09 |
| 49 | 2030-01 | 3045.14 | 709.91 | 2335.23 | 296573.86 |
| 50 | 2030-02 | 3039.59 | 704.36 | 2335.23 | 294238.64 |
| 51 | 2030-03 | 3034.04 | 698.82 | 2335.23 | 291903.41 |
| 52 | 2030-04 | 3028.50 | 693.27 | 2335.23 | 289568.18 |
| 53 | 2030-05 | 3022.95 | 687.72 | 2335.23 | 287232.95 |
| 54 | 2030-06 | 3017.41 | 682.18 | 2335.23 | 284897.73 |
| 55 | 2030-07 | 3011.86 | 676.63 | 2335.23 | 282562.50 |
| 56 | 2030-08 | 3006.31 | 671.09 | 2335.23 | 280227.27 |
| 57 | 2030-09 | 3000.77 | 665.54 | 2335.23 | 277892.05 |
| 58 | 2030-10 | 2995.22 | 659.99 | 2335.23 | 275556.82 |
| 59 | 2030-11 | 2989.67 | 654.45 | 2335.23 | 273221.59 |
| 60 | 2030-12 | 2984.13 | 648.90 | 2335.23 | 270886.36 |
| 61 | 2031-01 | 2978.58 | 643.36 | 2335.23 | 268551.14 |
| 62 | 2031-02 | 2973.04 | 637.81 | 2335.23 | 266215.91 |
| 63 | 2031-03 | 2967.49 | 632.26 | 2335.23 | 263880.68 |
| 64 | 2031-04 | 2961.94 | 626.72 | 2335.23 | 261545.45 |
| 65 | 2031-05 | 2956.40 | 621.17 | 2335.23 | 259210.23 |
| 66 | 2031-06 | 2950.85 | 615.62 | 2335.23 | 256875.00 |
| 67 | 2031-07 | 2945.31 | 610.08 | 2335.23 | 254539.77 |
| 68 | 2031-08 | 2939.76 | 604.53 | 2335.23 | 252204.55 |
| 69 | 2031-09 | 2934.21 | 598.99 | 2335.23 | 249869.32 |
| 70 | 2031-10 | 2928.67 | 593.44 | 2335.23 | 247534.09 |
| 71 | 2031-11 | 2923.12 | 587.89 | 2335.23 | 245198.86 |
| 72 | 2031-12 | 2917.57 | 582.35 | 2335.23 | 242863.64 |
| 73 | 2032-01 | 2912.03 | 576.80 | 2335.23 | 240528.41 |
| 74 | 2032-02 | 2906.48 | 571.25 | 2335.23 | 238193.18 |
| 75 | 2032-03 | 2900.94 | 565.71 | 2335.23 | 235857.95 |
| 76 | 2032-04 | 2895.39 | 560.16 | 2335.23 | 233522.73 |
| 77 | 2032-05 | 2889.84 | 554.62 | 2335.23 | 231187.50 |
| 78 | 2032-06 | 2884.30 | 549.07 | 2335.23 | 228852.27 |
| 79 | 2032-07 | 2878.75 | 543.52 | 2335.23 | 226517.05 |
| 80 | 2032-08 | 2873.21 | 537.98 | 2335.23 | 224181.82 |
| 81 | 2032-09 | 2867.66 | 532.43 | 2335.23 | 221846.59 |
| 82 | 2032-10 | 2862.11 | 526.89 | 2335.23 | 219511.36 |
| 83 | 2032-11 | 2856.57 | 521.34 | 2335.23 | 217176.14 |
| 84 | 2032-12 | 2851.02 | 515.79 | 2335.23 | 214840.91 |
| 85 | 2033-01 | 2845.47 | 510.25 | 2335.23 | 212505.68 |
| 86 | 2033-02 | 2839.93 | 504.70 | 2335.23 | 210170.45 |
| 87 | 2033-03 | 2834.38 | 499.15 | 2335.23 | 207835.23 |
| 88 | 2033-04 | 2828.84 | 493.61 | 2335.23 | 205500.00 |
| 89 | 2033-05 | 2823.29 | 488.06 | 2335.23 | 203164.77 |
| 90 | 2033-06 | 2817.74 | 482.52 | 2335.23 | 200829.55 |
| 91 | 2033-07 | 2812.20 | 476.97 | 2335.23 | 198494.32 |
| 92 | 2033-08 | 2806.65 | 471.42 | 2335.23 | 196159.09 |
| 93 | 2033-09 | 2801.11 | 465.88 | 2335.23 | 193823.86 |
| 94 | 2033-10 | 2795.56 | 460.33 | 2335.23 | 191488.64 |
| 95 | 2033-11 | 2790.01 | 454.79 | 2335.23 | 189153.41 |
| 96 | 2033-12 | 2784.47 | 449.24 | 2335.23 | 186818.18 |
| 97 | 2034-01 | 2778.92 | 443.69 | 2335.23 | 184482.95 |
| 98 | 2034-02 | 2773.37 | 438.15 | 2335.23 | 182147.73 |
| 99 | 2034-03 | 2767.83 | 432.60 | 2335.23 | 179812.50 |
| 100 | 2034-04 | 2762.28 | 427.05 | 2335.23 | 177477.27 |
| 101 | 2034-05 | 2756.74 | 421.51 | 2335.23 | 175142.05 |
| 102 | 2034-06 | 2751.19 | 415.96 | 2335.23 | 172806.82 |
| 103 | 2034-07 | 2745.64 | 410.42 | 2335.23 | 170471.59 |
| 104 | 2034-08 | 2740.10 | 404.87 | 2335.23 | 168136.36 |
| 105 | 2034-09 | 2734.55 | 399.32 | 2335.23 | 165801.14 |
| 106 | 2034-10 | 2729.00 | 393.78 | 2335.23 | 163465.91 |
| 107 | 2034-11 | 2723.46 | 388.23 | 2335.23 | 161130.68 |
| 108 | 2034-12 | 2717.91 | 382.69 | 2335.23 | 158795.45 |
| 109 | 2035-01 | 2712.37 | 377.14 | 2335.23 | 156460.23 |
| 110 | 2035-02 | 2706.82 | 371.59 | 2335.23 | 154125.00 |
| 111 | 2035-03 | 2701.27 | 366.05 | 2335.23 | 151789.77 |
| 112 | 2035-04 | 2695.73 | 360.50 | 2335.23 | 149454.55 |
| 113 | 2035-05 | 2690.18 | 354.95 | 2335.23 | 147119.32 |
| 114 | 2035-06 | 2684.64 | 349.41 | 2335.23 | 144784.09 |
| 115 | 2035-07 | 2679.09 | 343.86 | 2335.23 | 142448.86 |
| 116 | 2035-08 | 2673.54 | 338.32 | 2335.23 | 140113.64 |
| 117 | 2035-09 | 2668.00 | 332.77 | 2335.23 | 137778.41 |
| 118 | 2035-10 | 2662.45 | 327.22 | 2335.23 | 135443.18 |
| 119 | 2035-11 | 2656.90 | 321.68 | 2335.23 | 133107.95 |
| 120 | 2035-12 | 2651.36 | 316.13 | 2335.23 | 130772.73 |
| 121 | 2036-01 | 2645.81 | 310.59 | 2335.23 | 128437.50 |
| 122 | 2036-02 | 2640.27 | 305.04 | 2335.23 | 126102.27 |
| 123 | 2036-03 | 2634.72 | 299.49 | 2335.23 | 123767.05 |
| 124 | 2036-04 | 2629.17 | 293.95 | 2335.23 | 121431.82 |
| 125 | 2036-05 | 2623.63 | 288.40 | 2335.23 | 119096.59 |
| 126 | 2036-06 | 2618.08 | 282.85 | 2335.23 | 116761.36 |
| 127 | 2036-07 | 2612.54 | 277.31 | 2335.23 | 114426.14 |
| 128 | 2036-08 | 2606.99 | 271.76 | 2335.23 | 112090.91 |
| 129 | 2036-09 | 2601.44 | 266.22 | 2335.23 | 109755.68 |
| 130 | 2036-10 | 2595.90 | 260.67 | 2335.23 | 107420.45 |
| 131 | 2036-11 | 2590.35 | 255.12 | 2335.23 | 105085.23 |
| 132 | 2036-12 | 2584.80 | 249.58 | 2335.23 | 102750.00 |
| 133 | 2037-01 | 2579.26 | 244.03 | 2335.23 | 100414.77 |
| 134 | 2037-02 | 2573.71 | 238.49 | 2335.23 | 98079.55 |
| 135 | 2037-03 | 2568.17 | 232.94 | 2335.23 | 95744.32 |
| 136 | 2037-04 | 2562.62 | 227.39 | 2335.23 | 93409.09 |
| 137 | 2037-05 | 2557.07 | 221.85 | 2335.23 | 91073.86 |
| 138 | 2037-06 | 2551.53 | 216.30 | 2335.23 | 88738.64 |
| 139 | 2037-07 | 2545.98 | 210.75 | 2335.23 | 86403.41 |
| 140 | 2037-08 | 2540.44 | 205.21 | 2335.23 | 84068.18 |
| 141 | 2037-09 | 2534.89 | 199.66 | 2335.23 | 81732.95 |
| 142 | 2037-10 | 2529.34 | 194.12 | 2335.23 | 79397.73 |
| 143 | 2037-11 | 2523.80 | 188.57 | 2335.23 | 77062.50 |
| 144 | 2037-12 | 2518.25 | 183.02 | 2335.23 | 74727.27 |
| 145 | 2038-01 | 2512.70 | 177.48 | 2335.23 | 72392.05 |
| 146 | 2038-02 | 2507.16 | 171.93 | 2335.23 | 70056.82 |
| 147 | 2038-03 | 2501.61 | 166.38 | 2335.23 | 67721.59 |
| 148 | 2038-04 | 2496.07 | 160.84 | 2335.23 | 65386.36 |
| 149 | 2038-05 | 2490.52 | 155.29 | 2335.23 | 63051.14 |
| 150 | 2038-06 | 2484.97 | 149.75 | 2335.23 | 60715.91 |
| 151 | 2038-07 | 2479.43 | 144.20 | 2335.23 | 58380.68 |
| 152 | 2038-08 | 2473.88 | 138.65 | 2335.23 | 56045.45 |
| 153 | 2038-09 | 2468.34 | 133.11 | 2335.23 | 53710.23 |
| 154 | 2038-10 | 2462.79 | 127.56 | 2335.23 | 51375.00 |
| 155 | 2038-11 | 2457.24 | 122.02 | 2335.23 | 49039.77 |
| 156 | 2038-12 | 2451.70 | 116.47 | 2335.23 | 46704.55 |
| 157 | 2039-01 | 2446.15 | 110.92 | 2335.23 | 44369.32 |
| 158 | 2039-02 | 2440.60 | 105.38 | 2335.23 | 42034.09 |
| 159 | 2039-03 | 2435.06 | 99.83 | 2335.23 | 39698.86 |
| 160 | 2039-04 | 2429.51 | 94.28 | 2335.23 | 37363.64 |
| 161 | 2039-05 | 2423.97 | 88.74 | 2335.23 | 35028.41 |
| 162 | 2039-06 | 2418.42 | 83.19 | 2335.23 | 32693.18 |
| 163 | 2039-07 | 2412.87 | 77.65 | 2335.23 | 30357.95 |
| 164 | 2039-08 | 2407.33 | 72.10 | 2335.23 | 28022.73 |
| 165 | 2039-09 | 2401.78 | 66.55 | 2335.23 | 25687.50 |
| 166 | 2039-10 | 2396.24 | 61.01 | 2335.23 | 23352.27 |
| 167 | 2039-11 | 2390.69 | 55.46 | 2335.23 | 21017.05 |
| 168 | 2039-12 | 2385.14 | 49.92 | 2335.23 | 18681.82 |
| 169 | 2040-01 | 2379.60 | 44.37 | 2335.23 | 16346.59 |
| 170 | 2040-02 | 2374.05 | 38.82 | 2335.23 | 14011.36 |
| 171 | 2040-03 | 2368.50 | 33.28 | 2335.23 | 11676.14 |
| 172 | 2040-04 | 2362.96 | 27.73 | 2335.23 | 9340.91 |
| 173 | 2040-05 | 2357.41 | 22.18 | 2335.23 | 7005.68 |
| 174 | 2040-06 | 2351.87 | 16.64 | 2335.23 | 4670.45 |
| 175 | 2040-07 | 2346.32 | 11.09 | 2335.23 | 2335.23 |
| 176 | 2040-08 | 2340.77 | 5.55 | 2335.23 | 0.00 |