贷款41.18万（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：41.18万
还款月数：14年4个月
每月还款：2919.2元
利息总额：9.03万
本息合计：50.21万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 2919.20 | 978.02 | 1941.18 | 409858.82 |
| 2 | 2025-12 | 2919.20 | 973.41 | 1945.79 | 407913.03 |
| 3 | 2026-01 | 2919.20 | 968.79 | 1950.41 | 405962.62 |
| 4 | 2026-02 | 2919.20 | 964.16 | 1955.04 | 404007.58 |
| 5 | 2026-03 | 2919.20 | 959.52 | 1959.68 | 402047.90 |
| 6 | 2026-04 | 2919.20 | 954.86 | 1964.34 | 400083.56 |
| 7 | 2026-05 | 2919.20 | 950.20 | 1969.00 | 398114.56 |
| 8 | 2026-06 | 2919.20 | 945.52 | 1973.68 | 396140.87 |
| 9 | 2026-07 | 2919.20 | 940.83 | 1978.37 | 394162.51 |
| 10 | 2026-08 | 2919.20 | 936.14 | 1983.07 | 392179.44 |
| 11 | 2026-09 | 2919.20 | 931.43 | 1987.78 | 390191.66 |
| 12 | 2026-10 | 2919.20 | 926.71 | 1992.50 | 388199.17 |
| 13 | 2026-11 | 2919.20 | 921.97 | 1997.23 | 386201.94 |
| 14 | 2026-12 | 2919.20 | 917.23 | 2001.97 | 384199.96 |
| 15 | 2027-01 | 2919.20 | 912.47 | 2006.73 | 382193.23 |
| 16 | 2027-02 | 2919.20 | 907.71 | 2011.49 | 380181.74 |
| 17 | 2027-03 | 2919.20 | 902.93 | 2016.27 | 378165.47 |
| 18 | 2027-04 | 2919.20 | 898.14 | 2021.06 | 376144.41 |
| 19 | 2027-05 | 2919.20 | 893.34 | 2025.86 | 374118.55 |
| 20 | 2027-06 | 2919.20 | 888.53 | 2030.67 | 372087.88 |
| 21 | 2027-07 | 2919.20 | 883.71 | 2035.49 | 370052.39 |
| 22 | 2027-08 | 2919.20 | 878.87 | 2040.33 | 368012.06 |
| 23 | 2027-09 | 2919.20 | 874.03 | 2045.17 | 365966.88 |
| 24 | 2027-10 | 2919.20 | 869.17 | 2050.03 | 363916.85 |
| 25 | 2027-11 | 2919.20 | 864.30 | 2054.90 | 361861.95 |
| 26 | 2027-12 | 2919.20 | 859.42 | 2059.78 | 359802.17 |
| 27 | 2028-01 | 2919.20 | 854.53 | 2064.67 | 357737.50 |
| 28 | 2028-02 | 2919.20 | 849.63 | 2069.58 | 355667.92 |
| 29 | 2028-03 | 2919.20 | 844.71 | 2074.49 | 353593.43 |
| 30 | 2028-04 | 2919.20 | 839.78 | 2079.42 | 351514.01 |
| 31 | 2028-05 | 2919.20 | 834.85 | 2084.36 | 349429.66 |
| 32 | 2028-06 | 2919.20 | 829.90 | 2089.31 | 347340.35 |
| 33 | 2028-07 | 2919.20 | 824.93 | 2094.27 | 345246.08 |
| 34 | 2028-08 | 2919.20 | 819.96 | 2099.24 | 343146.84 |
| 35 | 2028-09 | 2919.20 | 814.97 | 2104.23 | 341042.61 |
| 36 | 2028-10 | 2919.20 | 809.98 | 2109.23 | 338933.38 |
| 37 | 2028-11 | 2919.20 | 804.97 | 2114.24 | 336819.14 |
| 38 | 2028-12 | 2919.20 | 799.95 | 2119.26 | 334699.89 |
| 39 | 2029-01 | 2919.20 | 794.91 | 2124.29 | 332575.60 |
| 40 | 2029-02 | 2919.20 | 789.87 | 2129.34 | 330446.26 |
| 41 | 2029-03 | 2919.20 | 784.81 | 2134.39 | 328311.87 |
| 42 | 2029-04 | 2919.20 | 779.74 | 2139.46 | 326172.41 |
| 43 | 2029-05 | 2919.20 | 774.66 | 2144.54 | 324027.86 |
| 44 | 2029-06 | 2919.20 | 769.57 | 2149.64 | 321878.23 |
| 45 | 2029-07 | 2919.20 | 764.46 | 2154.74 | 319723.48 |
| 46 | 2029-08 | 2919.20 | 759.34 | 2159.86 | 317563.62 |
| 47 | 2029-09 | 2919.20 | 754.21 | 2164.99 | 315398.63 |
| 48 | 2029-10 | 2919.20 | 749.07 | 2170.13 | 313228.50 |
| 49 | 2029-11 | 2919.20 | 743.92 | 2175.29 | 311053.22 |
| 50 | 2029-12 | 2919.20 | 738.75 | 2180.45 | 308872.77 |
| 51 | 2030-01 | 2919.20 | 733.57 | 2185.63 | 306687.14 |
| 52 | 2030-02 | 2919.20 | 728.38 | 2190.82 | 304496.32 |
| 53 | 2030-03 | 2919.20 | 723.18 | 2196.02 | 302300.29 |
| 54 | 2030-04 | 2919.20 | 717.96 | 2201.24 | 300099.05 |
| 55 | 2030-05 | 2919.20 | 712.74 | 2206.47 | 297892.59 |
| 56 | 2030-06 | 2919.20 | 707.49 | 2211.71 | 295680.88 |
| 57 | 2030-07 | 2919.20 | 702.24 | 2216.96 | 293463.92 |
| 58 | 2030-08 | 2919.20 | 696.98 | 2222.23 | 291241.69 |
| 59 | 2030-09 | 2919.20 | 691.70 | 2227.50 | 289014.19 |
| 60 | 2030-10 | 2919.20 | 686.41 | 2232.79 | 286781.39 |
| 61 | 2030-11 | 2919.20 | 681.11 | 2238.10 | 284543.30 |
| 62 | 2030-12 | 2919.20 | 675.79 | 2243.41 | 282299.88 |
| 63 | 2031-01 | 2919.20 | 670.46 | 2248.74 | 280051.14 |
| 64 | 2031-02 | 2919.20 | 665.12 | 2254.08 | 277797.06 |
| 65 | 2031-03 | 2919.20 | 659.77 | 2259.43 | 275537.63 |
| 66 | 2031-04 | 2919.20 | 654.40 | 2264.80 | 273272.83 |
| 67 | 2031-05 | 2919.20 | 649.02 | 2270.18 | 271002.65 |
| 68 | 2031-06 | 2919.20 | 643.63 | 2275.57 | 268727.08 |
| 69 | 2031-07 | 2919.20 | 638.23 | 2280.98 | 266446.10 |
| 70 | 2031-08 | 2919.20 | 632.81 | 2286.39 | 264159.71 |
| 71 | 2031-09 | 2919.20 | 627.38 | 2291.82 | 261867.88 |
| 72 | 2031-10 | 2919.20 | 621.94 | 2297.27 | 259570.62 |
| 73 | 2031-11 | 2919.20 | 616.48 | 2302.72 | 257267.89 |
| 74 | 2031-12 | 2919.20 | 611.01 | 2308.19 | 254959.70 |
| 75 | 2032-01 | 2919.20 | 605.53 | 2313.67 | 252646.03 |
| 76 | 2032-02 | 2919.20 | 600.03 | 2319.17 | 250326.86 |
| 77 | 2032-03 | 2919.20 | 594.53 | 2324.68 | 248002.18 |
| 78 | 2032-04 | 2919.20 | 589.01 | 2330.20 | 245671.99 |
| 79 | 2032-05 | 2919.20 | 583.47 | 2335.73 | 243336.25 |
| 80 | 2032-06 | 2919.20 | 577.92 | 2341.28 | 240994.98 |
| 81 | 2032-07 | 2919.20 | 572.36 | 2346.84 | 238648.14 |
| 82 | 2032-08 | 2919.20 | 566.79 | 2352.41 | 236295.72 |
| 83 | 2032-09 | 2919.20 | 561.20 | 2358.00 | 233937.72 |
| 84 | 2032-10 | 2919.20 | 555.60 | 2363.60 | 231574.12 |
| 85 | 2032-11 | 2919.20 | 549.99 | 2369.21 | 229204.91 |
| 86 | 2032-12 | 2919.20 | 544.36 | 2374.84 | 226830.07 |
| 87 | 2033-01 | 2919.20 | 538.72 | 2380.48 | 224449.58 |
| 88 | 2033-02 | 2919.20 | 533.07 | 2386.13 | 222063.45 |
| 89 | 2033-03 | 2919.20 | 527.40 | 2391.80 | 219671.65 |
| 90 | 2033-04 | 2919.20 | 521.72 | 2397.48 | 217274.17 |
| 91 | 2033-05 | 2919.20 | 516.03 | 2403.18 | 214870.99 |
| 92 | 2033-06 | 2919.20 | 510.32 | 2408.88 | 212462.10 |
| 93 | 2033-07 | 2919.20 | 504.60 | 2414.61 | 210047.50 |
| 94 | 2033-08 | 2919.20 | 498.86 | 2420.34 | 207627.16 |
| 95 | 2033-09 | 2919.20 | 493.11 | 2426.09 | 205201.07 |
| 96 | 2033-10 | 2919.20 | 487.35 | 2431.85 | 202769.22 |
| 97 | 2033-11 | 2919.20 | 481.58 | 2437.63 | 200331.59 |
| 98 | 2033-12 | 2919.20 | 475.79 | 2443.42 | 197888.18 |
| 99 | 2034-01 | 2919.20 | 469.98 | 2449.22 | 195438.96 |
| 100 | 2034-02 | 2919.20 | 464.17 | 2455.04 | 192983.93 |
| 101 | 2034-03 | 2919.20 | 458.34 | 2460.87 | 190523.06 |
| 102 | 2034-04 | 2919.20 | 452.49 | 2466.71 | 188056.35 |
| 103 | 2034-05 | 2919.20 | 446.63 | 2472.57 | 185583.78 |
| 104 | 2034-06 | 2919.20 | 440.76 | 2478.44 | 183105.34 |
| 105 | 2034-07 | 2919.20 | 434.88 | 2484.33 | 180621.01 |
| 106 | 2034-08 | 2919.20 | 428.97 | 2490.23 | 178130.78 |
| 107 | 2034-09 | 2919.20 | 423.06 | 2496.14 | 175634.64 |
| 108 | 2034-10 | 2919.20 | 417.13 | 2502.07 | 173132.57 |
| 109 | 2034-11 | 2919.20 | 411.19 | 2508.01 | 170624.56 |
| 110 | 2034-12 | 2919.20 | 405.23 | 2513.97 | 168110.59 |
| 111 | 2035-01 | 2919.20 | 399.26 | 2519.94 | 165590.65 |
| 112 | 2035-02 | 2919.20 | 393.28 | 2525.92 | 163064.72 |
| 113 | 2035-03 | 2919.20 | 387.28 | 2531.92 | 160532.80 |
| 114 | 2035-04 | 2919.20 | 381.27 | 2537.94 | 157994.86 |
| 115 | 2035-05 | 2919.20 | 375.24 | 2543.96 | 155450.90 |
| 116 | 2035-06 | 2919.20 | 369.20 | 2550.01 | 152900.89 |
| 117 | 2035-07 | 2919.20 | 363.14 | 2556.06 | 150344.83 |
| 118 | 2035-08 | 2919.20 | 357.07 | 2562.13 | 147782.69 |
| 119 | 2035-09 | 2919.20 | 350.98 | 2568.22 | 145214.48 |
| 120 | 2035-10 | 2919.20 | 344.88 | 2574.32 | 142640.16 |
| 121 | 2035-11 | 2919.20 | 338.77 | 2580.43 | 140059.72 |
| 122 | 2035-12 | 2919.20 | 332.64 | 2586.56 | 137473.16 |
| 123 | 2036-01 | 2919.20 | 326.50 | 2592.70 | 134880.46 |
| 124 | 2036-02 | 2919.20 | 320.34 | 2598.86 | 132281.60 |
| 125 | 2036-03 | 2919.20 | 314.17 | 2605.03 | 129676.56 |
| 126 | 2036-04 | 2919.20 | 307.98 | 2611.22 | 127065.34 |
| 127 | 2036-05 | 2919.20 | 301.78 | 2617.42 | 124447.92 |
| 128 | 2036-06 | 2919.20 | 295.56 | 2623.64 | 121824.28 |
| 129 | 2036-07 | 2919.20 | 289.33 | 2629.87 | 119194.41 |
| 130 | 2036-08 | 2919.20 | 283.09 | 2636.12 | 116558.30 |
| 131 | 2036-09 | 2919.20 | 276.83 | 2642.38 | 113915.92 |
| 132 | 2036-10 | 2919.20 | 270.55 | 2648.65 | 111267.27 |
| 133 | 2036-11 | 2919.20 | 264.26 | 2654.94 | 108612.32 |
| 134 | 2036-12 | 2919.20 | 257.95 | 2661.25 | 105951.07 |
| 135 | 2037-01 | 2919.20 | 251.63 | 2667.57 | 103283.51 |
| 136 | 2037-02 | 2919.20 | 245.30 | 2673.90 | 100609.60 |
| 137 | 2037-03 | 2919.20 | 238.95 | 2680.25 | 97929.35 |
| 138 | 2037-04 | 2919.20 | 232.58 | 2686.62 | 95242.73 |
| 139 | 2037-05 | 2919.20 | 226.20 | 2693.00 | 92549.72 |
| 140 | 2037-06 | 2919.20 | 219.81 | 2699.40 | 89850.33 |
| 141 | 2037-07 | 2919.20 | 213.39 | 2705.81 | 87144.52 |
| 142 | 2037-08 | 2919.20 | 206.97 | 2712.23 | 84432.28 |
| 143 | 2037-09 | 2919.20 | 200.53 | 2718.68 | 81713.61 |
| 144 | 2037-10 | 2919.20 | 194.07 | 2725.13 | 78988.48 |
| 145 | 2037-11 | 2919.20 | 187.60 | 2731.61 | 76256.87 |
| 146 | 2037-12 | 2919.20 | 181.11 | 2738.09 | 73518.78 |
| 147 | 2038-01 | 2919.20 | 174.61 | 2744.60 | 70774.18 |
| 148 | 2038-02 | 2919.20 | 168.09 | 2751.11 | 68023.07 |
| 149 | 2038-03 | 2919.20 | 161.55 | 2757.65 | 65265.42 |
| 150 | 2038-04 | 2919.20 | 155.01 | 2764.20 | 62501.22 |
| 151 | 2038-05 | 2919.20 | 148.44 | 2770.76 | 59730.46 |
| 152 | 2038-06 | 2919.20 | 141.86 | 2777.34 | 56953.12 |
| 153 | 2038-07 | 2919.20 | 135.26 | 2783.94 | 54169.18 |
| 154 | 2038-08 | 2919.20 | 128.65 | 2790.55 | 51378.63 |
| 155 | 2038-09 | 2919.20 | 122.02 | 2797.18 | 48581.45 |
| 156 | 2038-10 | 2919.20 | 115.38 | 2803.82 | 45777.63 |
| 157 | 2038-11 | 2919.20 | 108.72 | 2810.48 | 42967.15 |
| 158 | 2038-12 | 2919.20 | 102.05 | 2817.16 | 40149.99 |
| 159 | 2039-01 | 2919.20 | 95.36 | 2823.85 | 37326.14 |
| 160 | 2039-02 | 2919.20 | 88.65 | 2830.55 | 34495.59 |
| 161 | 2039-03 | 2919.20 | 81.93 | 2837.28 | 31658.32 |
| 162 | 2039-04 | 2919.20 | 75.19 | 2844.01 | 28814.30 |
| 163 | 2039-05 | 2919.20 | 68.43 | 2850.77 | 25963.53 |
| 164 | 2039-06 | 2919.20 | 61.66 | 2857.54 | 23105.99 |
| 165 | 2039-07 | 2919.20 | 54.88 | 2864.33 | 20241.67 |
| 166 | 2039-08 | 2919.20 | 48.07 | 2871.13 | 17370.54 |
| 167 | 2039-09 | 2919.20 | 41.26 | 2877.95 | 14492.59 |
| 168 | 2039-10 | 2919.20 | 34.42 | 2884.78 | 11607.81 |
| 169 | 2039-11 | 2919.20 | 27.57 | 2891.63 | 8716.17 |
| 170 | 2039-12 | 2919.20 | 20.70 | 2898.50 | 5817.67 |
| 171 | 2040-01 | 2919.20 | 13.82 | 2905.39 | 2912.29 |
| 172 | 2040-02 | 2919.20 | 6.92 | 2912.29 | 0.00 |
等额本金还款方式：
贷款总额：41.18万
还款月数：14年4个月
首月还款：3372.21元
每月递减：5.69元
利息总额：8.46万
本息合计：49.64万
节省利息：5703.71元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 3372.21 | 978.02 | 2394.19 | 409405.81 |
| 2 | 2025-12 | 3366.52 | 972.34 | 2394.19 | 407011.63 |
| 3 | 2026-01 | 3360.84 | 966.65 | 2394.19 | 404617.44 |
| 4 | 2026-02 | 3355.15 | 960.97 | 2394.19 | 402223.26 |
| 5 | 2026-03 | 3349.47 | 955.28 | 2394.19 | 399829.07 |
| 6 | 2026-04 | 3343.78 | 949.59 | 2394.19 | 397434.88 |
| 7 | 2026-05 | 3338.09 | 943.91 | 2394.19 | 395040.70 |
| 8 | 2026-06 | 3332.41 | 938.22 | 2394.19 | 392646.51 |
| 9 | 2026-07 | 3326.72 | 932.54 | 2394.19 | 390252.33 |
| 10 | 2026-08 | 3321.04 | 926.85 | 2394.19 | 387858.14 |
| 11 | 2026-09 | 3315.35 | 921.16 | 2394.19 | 385463.95 |
| 12 | 2026-10 | 3309.66 | 915.48 | 2394.19 | 383069.77 |
| 13 | 2026-11 | 3303.98 | 909.79 | 2394.19 | 380675.58 |
| 14 | 2026-12 | 3298.29 | 904.10 | 2394.19 | 378281.40 |
| 15 | 2027-01 | 3292.60 | 898.42 | 2394.19 | 375887.21 |
| 16 | 2027-02 | 3286.92 | 892.73 | 2394.19 | 373493.02 |
| 17 | 2027-03 | 3281.23 | 887.05 | 2394.19 | 371098.84 |
| 18 | 2027-04 | 3275.55 | 881.36 | 2394.19 | 368704.65 |
| 19 | 2027-05 | 3269.86 | 875.67 | 2394.19 | 366310.47 |
| 20 | 2027-06 | 3264.17 | 869.99 | 2394.19 | 363916.28 |
| 21 | 2027-07 | 3258.49 | 864.30 | 2394.19 | 361522.09 |
| 22 | 2027-08 | 3252.80 | 858.61 | 2394.19 | 359127.91 |
| 23 | 2027-09 | 3247.11 | 852.93 | 2394.19 | 356733.72 |
| 24 | 2027-10 | 3241.43 | 847.24 | 2394.19 | 354339.53 |
| 25 | 2027-11 | 3235.74 | 841.56 | 2394.19 | 351945.35 |
| 26 | 2027-12 | 3230.06 | 835.87 | 2394.19 | 349551.16 |
| 27 | 2028-01 | 3224.37 | 830.18 | 2394.19 | 347156.98 |
| 28 | 2028-02 | 3218.68 | 824.50 | 2394.19 | 344762.79 |
| 29 | 2028-03 | 3213.00 | 818.81 | 2394.19 | 342368.60 |
| 30 | 2028-04 | 3207.31 | 813.13 | 2394.19 | 339974.42 |
| 31 | 2028-05 | 3201.63 | 807.44 | 2394.19 | 337580.23 |
| 32 | 2028-06 | 3195.94 | 801.75 | 2394.19 | 335186.05 |
| 33 | 2028-07 | 3190.25 | 796.07 | 2394.19 | 332791.86 |
| 34 | 2028-08 | 3184.57 | 790.38 | 2394.19 | 330397.67 |
| 35 | 2028-09 | 3178.88 | 784.69 | 2394.19 | 328003.49 |
| 36 | 2028-10 | 3173.19 | 779.01 | 2394.19 | 325609.30 |
| 37 | 2028-11 | 3167.51 | 773.32 | 2394.19 | 323215.12 |
| 38 | 2028-12 | 3161.82 | 767.64 | 2394.19 | 320820.93 |
| 39 | 2029-01 | 3156.14 | 761.95 | 2394.19 | 318426.74 |
| 40 | 2029-02 | 3150.45 | 756.26 | 2394.19 | 316032.56 |
| 41 | 2029-03 | 3144.76 | 750.58 | 2394.19 | 313638.37 |
| 42 | 2029-04 | 3139.08 | 744.89 | 2394.19 | 311244.19 |
| 43 | 2029-05 | 3133.39 | 739.20 | 2394.19 | 308850.00 |
| 44 | 2029-06 | 3127.70 | 733.52 | 2394.19 | 306455.81 |
| 45 | 2029-07 | 3122.02 | 727.83 | 2394.19 | 304061.63 |
| 46 | 2029-08 | 3116.33 | 722.15 | 2394.19 | 301667.44 |
| 47 | 2029-09 | 3110.65 | 716.46 | 2394.19 | 299273.26 |
| 48 | 2029-10 | 3104.96 | 710.77 | 2394.19 | 296879.07 |
| 49 | 2029-11 | 3099.27 | 705.09 | 2394.19 | 294484.88 |
| 50 | 2029-12 | 3093.59 | 699.40 | 2394.19 | 292090.70 |
| 51 | 2030-01 | 3087.90 | 693.72 | 2394.19 | 289696.51 |
| 52 | 2030-02 | 3082.22 | 688.03 | 2394.19 | 287302.33 |
| 53 | 2030-03 | 3076.53 | 682.34 | 2394.19 | 284908.14 |
| 54 | 2030-04 | 3070.84 | 676.66 | 2394.19 | 282513.95 |
| 55 | 2030-05 | 3065.16 | 670.97 | 2394.19 | 280119.77 |
| 56 | 2030-06 | 3059.47 | 665.28 | 2394.19 | 277725.58 |
| 57 | 2030-07 | 3053.78 | 659.60 | 2394.19 | 275331.40 |
| 58 | 2030-08 | 3048.10 | 653.91 | 2394.19 | 272937.21 |
| 59 | 2030-09 | 3042.41 | 648.23 | 2394.19 | 270543.02 |
| 60 | 2030-10 | 3036.73 | 642.54 | 2394.19 | 268148.84 |
| 61 | 2030-11 | 3031.04 | 636.85 | 2394.19 | 265754.65 |
| 62 | 2030-12 | 3025.35 | 631.17 | 2394.19 | 263360.47 |
| 63 | 2031-01 | 3019.67 | 625.48 | 2394.19 | 260966.28 |
| 64 | 2031-02 | 3013.98 | 619.79 | 2394.19 | 258572.09 |
| 65 | 2031-03 | 3008.29 | 614.11 | 2394.19 | 256177.91 |
| 66 | 2031-04 | 3002.61 | 608.42 | 2394.19 | 253783.72 |
| 67 | 2031-05 | 2996.92 | 602.74 | 2394.19 | 251389.53 |
| 68 | 2031-06 | 2991.24 | 597.05 | 2394.19 | 248995.35 |
| 69 | 2031-07 | 2985.55 | 591.36 | 2394.19 | 246601.16 |
| 70 | 2031-08 | 2979.86 | 585.68 | 2394.19 | 244206.98 |
| 71 | 2031-09 | 2974.18 | 579.99 | 2394.19 | 241812.79 |
| 72 | 2031-10 | 2968.49 | 574.31 | 2394.19 | 239418.60 |
| 73 | 2031-11 | 2962.81 | 568.62 | 2394.19 | 237024.42 |
| 74 | 2031-12 | 2957.12 | 562.93 | 2394.19 | 234630.23 |
| 75 | 2032-01 | 2951.43 | 557.25 | 2394.19 | 232236.05 |
| 76 | 2032-02 | 2945.75 | 551.56 | 2394.19 | 229841.86 |
| 77 | 2032-03 | 2940.06 | 545.87 | 2394.19 | 227447.67 |
| 78 | 2032-04 | 2934.37 | 540.19 | 2394.19 | 225053.49 |
| 79 | 2032-05 | 2928.69 | 534.50 | 2394.19 | 222659.30 |
| 80 | 2032-06 | 2923.00 | 528.82 | 2394.19 | 220265.12 |
| 81 | 2032-07 | 2917.32 | 523.13 | 2394.19 | 217870.93 |
| 82 | 2032-08 | 2911.63 | 517.44 | 2394.19 | 215476.74 |
| 83 | 2032-09 | 2905.94 | 511.76 | 2394.19 | 213082.56 |
| 84 | 2032-10 | 2900.26 | 506.07 | 2394.19 | 210688.37 |
| 85 | 2032-11 | 2894.57 | 500.38 | 2394.19 | 208294.19 |
| 86 | 2032-12 | 2888.88 | 494.70 | 2394.19 | 205900.00 |
| 87 | 2033-01 | 2883.20 | 489.01 | 2394.19 | 203505.81 |
| 88 | 2033-02 | 2877.51 | 483.33 | 2394.19 | 201111.63 |
| 89 | 2033-03 | 2871.83 | 477.64 | 2394.19 | 198717.44 |
| 90 | 2033-04 | 2866.14 | 471.95 | 2394.19 | 196323.26 |
| 91 | 2033-05 | 2860.45 | 466.27 | 2394.19 | 193929.07 |
| 92 | 2033-06 | 2854.77 | 460.58 | 2394.19 | 191534.88 |
| 93 | 2033-07 | 2849.08 | 454.90 | 2394.19 | 189140.70 |
| 94 | 2033-08 | 2843.40 | 449.21 | 2394.19 | 186746.51 |
| 95 | 2033-09 | 2837.71 | 443.52 | 2394.19 | 184352.33 |
| 96 | 2033-10 | 2832.02 | 437.84 | 2394.19 | 181958.14 |
| 97 | 2033-11 | 2826.34 | 432.15 | 2394.19 | 179563.95 |
| 98 | 2033-12 | 2820.65 | 426.46 | 2394.19 | 177169.77 |
| 99 | 2034-01 | 2814.96 | 420.78 | 2394.19 | 174775.58 |
| 100 | 2034-02 | 2809.28 | 415.09 | 2394.19 | 172381.40 |
| 101 | 2034-03 | 2803.59 | 409.41 | 2394.19 | 169987.21 |
| 102 | 2034-04 | 2797.91 | 403.72 | 2394.19 | 167593.02 |
| 103 | 2034-05 | 2792.22 | 398.03 | 2394.19 | 165198.84 |
| 104 | 2034-06 | 2786.53 | 392.35 | 2394.19 | 162804.65 |
| 105 | 2034-07 | 2780.85 | 386.66 | 2394.19 | 160410.47 |
| 106 | 2034-08 | 2775.16 | 380.97 | 2394.19 | 158016.28 |
| 107 | 2034-09 | 2769.47 | 375.29 | 2394.19 | 155622.09 |
| 108 | 2034-10 | 2763.79 | 369.60 | 2394.19 | 153227.91 |
| 109 | 2034-11 | 2758.10 | 363.92 | 2394.19 | 150833.72 |
| 110 | 2034-12 | 2752.42 | 358.23 | 2394.19 | 148439.53 |
| 111 | 2035-01 | 2746.73 | 352.54 | 2394.19 | 146045.35 |
| 112 | 2035-02 | 2741.04 | 346.86 | 2394.19 | 143651.16 |
| 113 | 2035-03 | 2735.36 | 341.17 | 2394.19 | 141256.98 |
| 114 | 2035-04 | 2729.67 | 335.49 | 2394.19 | 138862.79 |
| 115 | 2035-05 | 2723.99 | 329.80 | 2394.19 | 136468.60 |
| 116 | 2035-06 | 2718.30 | 324.11 | 2394.19 | 134074.42 |
| 117 | 2035-07 | 2712.61 | 318.43 | 2394.19 | 131680.23 |
| 118 | 2035-08 | 2706.93 | 312.74 | 2394.19 | 129286.05 |
| 119 | 2035-09 | 2701.24 | 307.05 | 2394.19 | 126891.86 |
| 120 | 2035-10 | 2695.55 | 301.37 | 2394.19 | 124497.67 |
| 121 | 2035-11 | 2689.87 | 295.68 | 2394.19 | 122103.49 |
| 122 | 2035-12 | 2684.18 | 290.00 | 2394.19 | 119709.30 |
| 123 | 2036-01 | 2678.50 | 284.31 | 2394.19 | 117315.12 |
| 124 | 2036-02 | 2672.81 | 278.62 | 2394.19 | 114920.93 |
| 125 | 2036-03 | 2667.12 | 272.94 | 2394.19 | 112526.74 |
| 126 | 2036-04 | 2661.44 | 267.25 | 2394.19 | 110132.56 |
| 127 | 2036-05 | 2655.75 | 261.56 | 2394.19 | 107738.37 |
| 128 | 2036-06 | 2650.06 | 255.88 | 2394.19 | 105344.19 |
| 129 | 2036-07 | 2644.38 | 250.19 | 2394.19 | 102950.00 |
| 130 | 2036-08 | 2638.69 | 244.51 | 2394.19 | 100555.81 |
| 131 | 2036-09 | 2633.01 | 238.82 | 2394.19 | 98161.63 |
| 132 | 2036-10 | 2627.32 | 233.13 | 2394.19 | 95767.44 |
| 133 | 2036-11 | 2621.63 | 227.45 | 2394.19 | 93373.26 |
| 134 | 2036-12 | 2615.95 | 221.76 | 2394.19 | 90979.07 |
| 135 | 2037-01 | 2610.26 | 216.08 | 2394.19 | 88584.88 |
| 136 | 2037-02 | 2604.58 | 210.39 | 2394.19 | 86190.70 |
| 137 | 2037-03 | 2598.89 | 204.70 | 2394.19 | 83796.51 |
| 138 | 2037-04 | 2593.20 | 199.02 | 2394.19 | 81402.33 |
| 139 | 2037-05 | 2587.52 | 193.33 | 2394.19 | 79008.14 |
| 140 | 2037-06 | 2581.83 | 187.64 | 2394.19 | 76613.95 |
| 141 | 2037-07 | 2576.14 | 181.96 | 2394.19 | 74219.77 |
| 142 | 2037-08 | 2570.46 | 176.27 | 2394.19 | 71825.58 |
| 143 | 2037-09 | 2564.77 | 170.59 | 2394.19 | 69431.40 |
| 144 | 2037-10 | 2559.09 | 164.90 | 2394.19 | 67037.21 |
| 145 | 2037-11 | 2553.40 | 159.21 | 2394.19 | 64643.02 |
| 146 | 2037-12 | 2547.71 | 153.53 | 2394.19 | 62248.84 |
| 147 | 2038-01 | 2542.03 | 147.84 | 2394.19 | 59854.65 |
| 148 | 2038-02 | 2536.34 | 142.15 | 2394.19 | 57460.47 |
| 149 | 2038-03 | 2530.65 | 136.47 | 2394.19 | 55066.28 |
| 150 | 2038-04 | 2524.97 | 130.78 | 2394.19 | 52672.09 |
| 151 | 2038-05 | 2519.28 | 125.10 | 2394.19 | 50277.91 |
| 152 | 2038-06 | 2513.60 | 119.41 | 2394.19 | 47883.72 |
| 153 | 2038-07 | 2507.91 | 113.72 | 2394.19 | 45489.53 |
| 154 | 2038-08 | 2502.22 | 108.04 | 2394.19 | 43095.35 |
| 155 | 2038-09 | 2496.54 | 102.35 | 2394.19 | 40701.16 |
| 156 | 2038-10 | 2490.85 | 96.67 | 2394.19 | 38306.98 |
| 157 | 2038-11 | 2485.17 | 90.98 | 2394.19 | 35912.79 |
| 158 | 2038-12 | 2479.48 | 85.29 | 2394.19 | 33518.60 |
| 159 | 2039-01 | 2473.79 | 79.61 | 2394.19 | 31124.42 |
| 160 | 2039-02 | 2468.11 | 73.92 | 2394.19 | 28730.23 |
| 161 | 2039-03 | 2462.42 | 68.23 | 2394.19 | 26336.05 |
| 162 | 2039-04 | 2456.73 | 62.55 | 2394.19 | 23941.86 |
| 163 | 2039-05 | 2451.05 | 56.86 | 2394.19 | 21547.67 |
| 164 | 2039-06 | 2445.36 | 51.18 | 2394.19 | 19153.49 |
| 165 | 2039-07 | 2439.68 | 45.49 | 2394.19 | 16759.30 |
| 166 | 2039-08 | 2433.99 | 39.80 | 2394.19 | 14365.12 |
| 167 | 2039-09 | 2428.30 | 34.12 | 2394.19 | 11970.93 |
| 168 | 2039-10 | 2422.62 | 28.43 | 2394.19 | 9576.74 |
| 169 | 2039-11 | 2416.93 | 22.74 | 2394.19 | 7182.56 |
| 170 | 2039-12 | 2411.24 | 17.06 | 2394.19 | 4788.37 |
| 171 | 2040-01 | 2405.56 | 11.37 | 2394.19 | 2394.19 |
| 172 | 2040-02 | 2399.87 | 5.69 | 2394.19 | 0.00 |