贷款25.74万（公积金贷款）房贷，还款14年3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：25.74万
还款月数：14年3个月
每月还款：1864.4元
利息总额：6.14万
本息合计：31.88万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 1864.40 | 665.08 | 1199.33 | 256249.67 |
| 2 | 2024-11 | 1864.40 | 661.98 | 1202.43 | 255047.25 |
| 3 | 2024-12 | 1864.40 | 658.87 | 1205.53 | 253841.71 |
| 4 | 2025-01 | 1864.40 | 655.76 | 1208.65 | 252633.07 |
| 5 | 2025-02 | 1864.40 | 652.64 | 1211.77 | 251421.30 |
| 6 | 2025-03 | 1864.40 | 649.51 | 1214.90 | 250206.40 |
| 7 | 2025-04 | 1864.40 | 646.37 | 1218.04 | 248988.36 |
| 8 | 2025-05 | 1864.40 | 643.22 | 1221.18 | 247767.18 |
| 9 | 2025-06 | 1864.40 | 640.07 | 1224.34 | 246542.84 |
| 10 | 2025-07 | 1864.40 | 636.90 | 1227.50 | 245315.33 |
| 11 | 2025-08 | 1864.40 | 633.73 | 1230.67 | 244084.66 |
| 12 | 2025-09 | 1864.40 | 630.55 | 1233.85 | 242850.81 |
| 13 | 2025-10 | 1864.40 | 627.36 | 1237.04 | 241613.77 |
| 14 | 2025-11 | 1864.40 | 624.17 | 1240.24 | 240373.53 |
| 15 | 2025-12 | 1864.40 | 620.96 | 1243.44 | 239130.09 |
| 16 | 2026-01 | 1864.40 | 617.75 | 1246.65 | 237883.44 |
| 17 | 2026-02 | 1864.40 | 614.53 | 1249.87 | 236633.57 |
| 18 | 2026-03 | 1864.40 | 611.30 | 1253.10 | 235380.47 |
| 19 | 2026-04 | 1864.40 | 608.07 | 1256.34 | 234124.13 |
| 20 | 2026-05 | 1864.40 | 604.82 | 1259.58 | 232864.55 |
| 21 | 2026-06 | 1864.40 | 601.57 | 1262.84 | 231601.71 |
| 22 | 2026-07 | 1864.40 | 598.30 | 1266.10 | 230335.61 |
| 23 | 2026-08 | 1864.40 | 595.03 | 1269.37 | 229066.24 |
| 24 | 2026-09 | 1864.40 | 591.75 | 1272.65 | 227793.59 |
| 25 | 2026-10 | 1864.40 | 588.47 | 1275.94 | 226517.65 |
| 26 | 2026-11 | 1864.40 | 585.17 | 1279.23 | 225238.42 |
| 27 | 2026-12 | 1864.40 | 581.87 | 1282.54 | 223955.88 |
| 28 | 2027-01 | 1864.40 | 578.55 | 1285.85 | 222670.03 |
| 29 | 2027-02 | 1864.40 | 575.23 | 1289.17 | 221380.85 |
| 30 | 2027-03 | 1864.40 | 571.90 | 1292.50 | 220088.35 |
| 31 | 2027-04 | 1864.40 | 568.56 | 1295.84 | 218792.51 |
| 32 | 2027-05 | 1864.40 | 565.21 | 1299.19 | 217493.32 |
| 33 | 2027-06 | 1864.40 | 561.86 | 1302.55 | 216190.77 |
| 34 | 2027-07 | 1864.40 | 558.49 | 1305.91 | 214884.86 |
| 35 | 2027-08 | 1864.40 | 555.12 | 1309.29 | 213575.57 |
| 36 | 2027-09 | 1864.40 | 551.74 | 1312.67 | 212262.91 |
| 37 | 2027-10 | 1864.40 | 548.35 | 1316.06 | 210946.85 |
| 38 | 2027-11 | 1864.40 | 544.95 | 1319.46 | 209627.39 |
| 39 | 2027-12 | 1864.40 | 541.54 | 1322.87 | 208304.52 |
| 40 | 2028-01 | 1864.40 | 538.12 | 1326.28 | 206978.24 |
| 41 | 2028-02 | 1864.40 | 534.69 | 1329.71 | 205648.53 |
| 42 | 2028-03 | 1864.40 | 531.26 | 1333.15 | 204315.38 |
| 43 | 2028-04 | 1864.40 | 527.81 | 1336.59 | 202978.79 |
| 44 | 2028-05 | 1864.40 | 524.36 | 1340.04 | 201638.75 |
| 45 | 2028-06 | 1864.40 | 520.90 | 1343.50 | 200295.24 |
| 46 | 2028-07 | 1864.40 | 517.43 | 1346.98 | 198948.27 |
| 47 | 2028-08 | 1864.40 | 513.95 | 1350.45 | 197597.81 |
| 48 | 2028-09 | 1864.40 | 510.46 | 1353.94 | 196243.87 |
| 49 | 2028-10 | 1864.40 | 506.96 | 1357.44 | 194886.43 |
| 50 | 2028-11 | 1864.40 | 503.46 | 1360.95 | 193525.48 |
| 51 | 2028-12 | 1864.40 | 499.94 | 1364.46 | 192161.02 |
| 52 | 2029-01 | 1864.40 | 496.42 | 1367.99 | 190793.03 |
| 53 | 2029-02 | 1864.40 | 492.88 | 1371.52 | 189421.51 |
| 54 | 2029-03 | 1864.40 | 489.34 | 1375.07 | 188046.44 |
| 55 | 2029-04 | 1864.40 | 485.79 | 1378.62 | 186667.82 |
| 56 | 2029-05 | 1864.40 | 482.23 | 1382.18 | 185285.64 |
| 57 | 2029-06 | 1864.40 | 478.65 | 1385.75 | 183899.89 |
| 58 | 2029-07 | 1864.40 | 475.07 | 1389.33 | 182510.57 |
| 59 | 2029-08 | 1864.40 | 471.49 | 1392.92 | 181117.65 |
| 60 | 2029-09 | 1864.40 | 467.89 | 1396.52 | 179721.13 |
| 61 | 2029-10 | 1864.40 | 464.28 | 1400.12 | 178321.00 |
| 62 | 2029-11 | 1864.40 | 460.66 | 1403.74 | 176917.26 |
| 63 | 2029-12 | 1864.40 | 457.04 | 1407.37 | 175509.89 |
| 64 | 2030-01 | 1864.40 | 453.40 | 1411.00 | 174098.89 |
| 65 | 2030-02 | 1864.40 | 449.76 | 1414.65 | 172684.24 |
| 66 | 2030-03 | 1864.40 | 446.10 | 1418.30 | 171265.94 |
| 67 | 2030-04 | 1864.40 | 442.44 | 1421.97 | 169843.97 |
| 68 | 2030-05 | 1864.40 | 438.76 | 1425.64 | 168418.33 |
| 69 | 2030-06 | 1864.40 | 435.08 | 1429.32 | 166989.01 |
| 70 | 2030-07 | 1864.40 | 431.39 | 1433.02 | 165555.99 |
| 71 | 2030-08 | 1864.40 | 427.69 | 1436.72 | 164119.27 |
| 72 | 2030-09 | 1864.40 | 423.97 | 1440.43 | 162678.84 |
| 73 | 2030-10 | 1864.40 | 420.25 | 1444.15 | 161234.69 |
| 74 | 2030-11 | 1864.40 | 416.52 | 1447.88 | 159786.81 |
| 75 | 2030-12 | 1864.40 | 412.78 | 1451.62 | 158335.19 |
| 76 | 2031-01 | 1864.40 | 409.03 | 1455.37 | 156879.82 |
| 77 | 2031-02 | 1864.40 | 405.27 | 1459.13 | 155420.68 |
| 78 | 2031-03 | 1864.40 | 401.50 | 1462.90 | 153957.78 |
| 79 | 2031-04 | 1864.40 | 397.72 | 1466.68 | 152491.10 |
| 80 | 2031-05 | 1864.40 | 393.94 | 1470.47 | 151020.63 |
| 81 | 2031-06 | 1864.40 | 390.14 | 1474.27 | 149546.37 |
| 82 | 2031-07 | 1864.40 | 386.33 | 1478.08 | 148068.29 |
| 83 | 2031-08 | 1864.40 | 382.51 | 1481.89 | 146586.40 |
| 84 | 2031-09 | 1864.40 | 378.68 | 1485.72 | 145100.67 |
| 85 | 2031-10 | 1864.40 | 374.84 | 1489.56 | 143611.11 |
| 86 | 2031-11 | 1864.40 | 371.00 | 1493.41 | 142117.70 |
| 87 | 2031-12 | 1864.40 | 367.14 | 1497.27 | 140620.44 |
| 88 | 2032-01 | 1864.40 | 363.27 | 1501.13 | 139119.30 |
| 89 | 2032-02 | 1864.40 | 359.39 | 1505.01 | 137614.29 |
| 90 | 2032-03 | 1864.40 | 355.50 | 1508.90 | 136105.39 |
| 91 | 2032-04 | 1864.40 | 351.61 | 1512.80 | 134592.59 |
| 92 | 2032-05 | 1864.40 | 347.70 | 1516.71 | 133075.88 |
| 93 | 2032-06 | 1864.40 | 343.78 | 1520.63 | 131555.26 |
| 94 | 2032-07 | 1864.40 | 339.85 | 1524.55 | 130030.70 |
| 95 | 2032-08 | 1864.40 | 335.91 | 1528.49 | 128502.21 |
| 96 | 2032-09 | 1864.40 | 331.96 | 1532.44 | 126969.77 |
| 97 | 2032-10 | 1864.40 | 328.01 | 1536.40 | 125433.37 |
| 98 | 2032-11 | 1864.40 | 324.04 | 1540.37 | 123893.00 |
| 99 | 2032-12 | 1864.40 | 320.06 | 1544.35 | 122348.66 |
| 100 | 2033-01 | 1864.40 | 316.07 | 1548.34 | 120800.32 |
| 101 | 2033-02 | 1864.40 | 312.07 | 1552.34 | 119247.98 |
| 102 | 2033-03 | 1864.40 | 308.06 | 1556.35 | 117691.63 |
| 103 | 2033-04 | 1864.40 | 304.04 | 1560.37 | 116131.27 |
| 104 | 2033-05 | 1864.40 | 300.01 | 1564.40 | 114566.87 |
| 105 | 2033-06 | 1864.40 | 295.96 | 1568.44 | 112998.43 |
| 106 | 2033-07 | 1864.40 | 291.91 | 1572.49 | 111425.94 |
| 107 | 2033-08 | 1864.40 | 287.85 | 1576.55 | 109849.38 |
| 108 | 2033-09 | 1864.40 | 283.78 | 1580.63 | 108268.75 |
| 109 | 2033-10 | 1864.40 | 279.69 | 1584.71 | 106684.04 |
| 110 | 2033-11 | 1864.40 | 275.60 | 1588.80 | 105095.24 |
| 111 | 2033-12 | 1864.40 | 271.50 | 1592.91 | 103502.33 |
| 112 | 2034-01 | 1864.40 | 267.38 | 1597.02 | 101905.31 |
| 113 | 2034-02 | 1864.40 | 263.26 | 1601.15 | 100304.16 |
| 114 | 2034-03 | 1864.40 | 259.12 | 1605.29 | 98698.87 |
| 115 | 2034-04 | 1864.40 | 254.97 | 1609.43 | 97089.44 |
| 116 | 2034-05 | 1864.40 | 250.81 | 1613.59 | 95475.85 |
| 117 | 2034-06 | 1864.40 | 246.65 | 1617.76 | 93858.09 |
| 118 | 2034-07 | 1864.40 | 242.47 | 1621.94 | 92236.16 |
| 119 | 2034-08 | 1864.40 | 238.28 | 1626.13 | 90610.03 |
| 120 | 2034-09 | 1864.40 | 234.08 | 1630.33 | 88979.70 |
| 121 | 2034-10 | 1864.40 | 229.86 | 1634.54 | 87345.16 |
| 122 | 2034-11 | 1864.40 | 225.64 | 1638.76 | 85706.40 |
| 123 | 2034-12 | 1864.40 | 221.41 | 1643.00 | 84063.40 |
| 124 | 2035-01 | 1864.40 | 217.16 | 1647.24 | 82416.16 |
| 125 | 2035-02 | 1864.40 | 212.91 | 1651.50 | 80764.66 |
| 126 | 2035-03 | 1864.40 | 208.64 | 1655.76 | 79108.90 |
| 127 | 2035-04 | 1864.40 | 204.36 | 1660.04 | 77448.86 |
| 128 | 2035-05 | 1864.40 | 200.08 | 1664.33 | 75784.53 |
| 129 | 2035-06 | 1864.40 | 195.78 | 1668.63 | 74115.91 |
| 130 | 2035-07 | 1864.40 | 191.47 | 1672.94 | 72442.97 |
| 131 | 2035-08 | 1864.40 | 187.14 | 1677.26 | 70765.71 |
| 132 | 2035-09 | 1864.40 | 182.81 | 1681.59 | 69084.11 |
| 133 | 2035-10 | 1864.40 | 178.47 | 1685.94 | 67398.18 |
| 134 | 2035-11 | 1864.40 | 174.11 | 1690.29 | 65707.88 |
| 135 | 2035-12 | 1864.40 | 169.75 | 1694.66 | 64013.23 |
| 136 | 2036-01 | 1864.40 | 165.37 | 1699.04 | 62314.19 |
| 137 | 2036-02 | 1864.40 | 160.98 | 1703.43 | 60610.76 |
| 138 | 2036-03 | 1864.40 | 156.58 | 1707.83 | 58902.94 |
| 139 | 2036-04 | 1864.40 | 152.17 | 1712.24 | 57190.70 |
| 140 | 2036-05 | 1864.40 | 147.74 | 1716.66 | 55474.04 |
| 141 | 2036-06 | 1864.40 | 143.31 | 1721.10 | 53752.94 |
| 142 | 2036-07 | 1864.40 | 138.86 | 1725.54 | 52027.40 |
| 143 | 2036-08 | 1864.40 | 134.40 | 1730.00 | 50297.40 |
| 144 | 2036-09 | 1864.40 | 129.93 | 1734.47 | 48562.93 |
| 145 | 2036-10 | 1864.40 | 125.45 | 1738.95 | 46823.98 |
| 146 | 2036-11 | 1864.40 | 120.96 | 1743.44 | 45080.53 |
| 147 | 2036-12 | 1864.40 | 116.46 | 1747.95 | 43332.59 |
| 148 | 2037-01 | 1864.40 | 111.94 | 1752.46 | 41580.13 |
| 149 | 2037-02 | 1864.40 | 107.42 | 1756.99 | 39823.14 |
| 150 | 2037-03 | 1864.40 | 102.88 | 1761.53 | 38061.61 |
| 151 | 2037-04 | 1864.40 | 98.33 | 1766.08 | 36295.53 |
| 152 | 2037-05 | 1864.40 | 93.76 | 1770.64 | 34524.89 |
| 153 | 2037-06 | 1864.40 | 89.19 | 1775.22 | 32749.67 |
| 154 | 2037-07 | 1864.40 | 84.60 | 1779.80 | 30969.87 |
| 155 | 2037-08 | 1864.40 | 80.01 | 1784.40 | 29185.47 |
| 156 | 2037-09 | 1864.40 | 75.40 | 1789.01 | 27396.46 |
| 157 | 2037-10 | 1864.40 | 70.77 | 1793.63 | 25602.83 |
| 158 | 2037-11 | 1864.40 | 66.14 | 1798.26 | 23804.57 |
| 159 | 2037-12 | 1864.40 | 61.50 | 1802.91 | 22001.66 |
| 160 | 2038-01 | 1864.40 | 56.84 | 1807.57 | 20194.09 |
| 161 | 2038-02 | 1864.40 | 52.17 | 1812.24 | 18381.86 |
| 162 | 2038-03 | 1864.40 | 47.49 | 1816.92 | 16564.94 |
| 163 | 2038-04 | 1864.40 | 42.79 | 1821.61 | 14743.33 |
| 164 | 2038-05 | 1864.40 | 38.09 | 1826.32 | 12917.01 |
| 165 | 2038-06 | 1864.40 | 33.37 | 1831.04 | 11085.98 |
| 166 | 2038-07 | 1864.40 | 28.64 | 1835.77 | 9250.21 |
| 167 | 2038-08 | 1864.40 | 23.90 | 1840.51 | 7409.70 |
| 168 | 2038-09 | 1864.40 | 19.14 | 1845.26 | 5564.44 |
| 169 | 2038-10 | 1864.40 | 14.37 | 1850.03 | 3714.41 |
| 170 | 2038-11 | 1864.40 | 9.60 | 1854.81 | 1859.60 |
| 171 | 2038-12 | 1864.40 | 4.80 | 1859.60 | 0.00 |
等额本金还款方式：
贷款总额：25.74万
还款月数：14年3个月
首月还款：2170.63元
每月递减：3.89元
利息总额：5.72万
本息合计：31.46万
节省利息：4167.57元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2170.63 | 665.08 | 1505.55 | 255943.45 |
| 2 | 2024-11 | 2166.74 | 661.19 | 1505.55 | 254437.90 |
| 3 | 2024-12 | 2162.85 | 657.30 | 1505.55 | 252932.35 |
| 4 | 2025-01 | 2158.96 | 653.41 | 1505.55 | 251426.80 |
| 5 | 2025-02 | 2155.07 | 649.52 | 1505.55 | 249921.25 |
| 6 | 2025-03 | 2151.18 | 645.63 | 1505.55 | 248415.70 |
| 7 | 2025-04 | 2147.29 | 641.74 | 1505.55 | 246910.15 |
| 8 | 2025-05 | 2143.40 | 637.85 | 1505.55 | 245404.60 |
| 9 | 2025-06 | 2139.51 | 633.96 | 1505.55 | 243899.05 |
| 10 | 2025-07 | 2135.62 | 630.07 | 1505.55 | 242393.50 |
| 11 | 2025-08 | 2131.73 | 626.18 | 1505.55 | 240887.95 |
| 12 | 2025-09 | 2127.84 | 622.29 | 1505.55 | 239382.40 |
| 13 | 2025-10 | 2123.95 | 618.40 | 1505.55 | 237876.85 |
| 14 | 2025-11 | 2120.06 | 614.52 | 1505.55 | 236371.30 |
| 15 | 2025-12 | 2116.18 | 610.63 | 1505.55 | 234865.75 |
| 16 | 2026-01 | 2112.29 | 606.74 | 1505.55 | 233360.20 |
| 17 | 2026-02 | 2108.40 | 602.85 | 1505.55 | 231854.65 |
| 18 | 2026-03 | 2104.51 | 598.96 | 1505.55 | 230349.11 |
| 19 | 2026-04 | 2100.62 | 595.07 | 1505.55 | 228843.56 |
| 20 | 2026-05 | 2096.73 | 591.18 | 1505.55 | 227338.01 |
| 21 | 2026-06 | 2092.84 | 587.29 | 1505.55 | 225832.46 |
| 22 | 2026-07 | 2088.95 | 583.40 | 1505.55 | 224326.91 |
| 23 | 2026-08 | 2085.06 | 579.51 | 1505.55 | 222821.36 |
| 24 | 2026-09 | 2081.17 | 575.62 | 1505.55 | 221315.81 |
| 25 | 2026-10 | 2077.28 | 571.73 | 1505.55 | 219810.26 |
| 26 | 2026-11 | 2073.39 | 567.84 | 1505.55 | 218304.71 |
| 27 | 2026-12 | 2069.50 | 563.95 | 1505.55 | 216799.16 |
| 28 | 2027-01 | 2065.61 | 560.06 | 1505.55 | 215293.61 |
| 29 | 2027-02 | 2061.72 | 556.18 | 1505.55 | 213788.06 |
| 30 | 2027-03 | 2057.84 | 552.29 | 1505.55 | 212282.51 |
| 31 | 2027-04 | 2053.95 | 548.40 | 1505.55 | 210776.96 |
| 32 | 2027-05 | 2050.06 | 544.51 | 1505.55 | 209271.41 |
| 33 | 2027-06 | 2046.17 | 540.62 | 1505.55 | 207765.86 |
| 34 | 2027-07 | 2042.28 | 536.73 | 1505.55 | 206260.31 |
| 35 | 2027-08 | 2038.39 | 532.84 | 1505.55 | 204754.76 |
| 36 | 2027-09 | 2034.50 | 528.95 | 1505.55 | 203249.21 |
| 37 | 2027-10 | 2030.61 | 525.06 | 1505.55 | 201743.66 |
| 38 | 2027-11 | 2026.72 | 521.17 | 1505.55 | 200238.11 |
| 39 | 2027-12 | 2022.83 | 517.28 | 1505.55 | 198732.56 |
| 40 | 2028-01 | 2018.94 | 513.39 | 1505.55 | 197227.01 |
| 41 | 2028-02 | 2015.05 | 509.50 | 1505.55 | 195721.46 |
| 42 | 2028-03 | 2011.16 | 505.61 | 1505.55 | 194215.91 |
| 43 | 2028-04 | 2007.27 | 501.72 | 1505.55 | 192710.36 |
| 44 | 2028-05 | 2003.38 | 497.84 | 1505.55 | 191204.81 |
| 45 | 2028-06 | 1999.50 | 493.95 | 1505.55 | 189699.26 |
| 46 | 2028-07 | 1995.61 | 490.06 | 1505.55 | 188193.71 |
| 47 | 2028-08 | 1991.72 | 486.17 | 1505.55 | 186688.16 |
| 48 | 2028-09 | 1987.83 | 482.28 | 1505.55 | 185182.61 |
| 49 | 2028-10 | 1983.94 | 478.39 | 1505.55 | 183677.06 |
| 50 | 2028-11 | 1980.05 | 474.50 | 1505.55 | 182171.51 |
| 51 | 2028-12 | 1976.16 | 470.61 | 1505.55 | 180665.96 |
| 52 | 2029-01 | 1972.27 | 466.72 | 1505.55 | 179160.42 |
| 53 | 2029-02 | 1968.38 | 462.83 | 1505.55 | 177654.87 |
| 54 | 2029-03 | 1964.49 | 458.94 | 1505.55 | 176149.32 |
| 55 | 2029-04 | 1960.60 | 455.05 | 1505.55 | 174643.77 |
| 56 | 2029-05 | 1956.71 | 451.16 | 1505.55 | 173138.22 |
| 57 | 2029-06 | 1952.82 | 447.27 | 1505.55 | 171632.67 |
| 58 | 2029-07 | 1948.93 | 443.38 | 1505.55 | 170127.12 |
| 59 | 2029-08 | 1945.04 | 439.50 | 1505.55 | 168621.57 |
| 60 | 2029-09 | 1941.16 | 435.61 | 1505.55 | 167116.02 |
| 61 | 2029-10 | 1937.27 | 431.72 | 1505.55 | 165610.47 |
| 62 | 2029-11 | 1933.38 | 427.83 | 1505.55 | 164104.92 |
| 63 | 2029-12 | 1929.49 | 423.94 | 1505.55 | 162599.37 |
| 64 | 2030-01 | 1925.60 | 420.05 | 1505.55 | 161093.82 |
| 65 | 2030-02 | 1921.71 | 416.16 | 1505.55 | 159588.27 |
| 66 | 2030-03 | 1917.82 | 412.27 | 1505.55 | 158082.72 |
| 67 | 2030-04 | 1913.93 | 408.38 | 1505.55 | 156577.17 |
| 68 | 2030-05 | 1910.04 | 404.49 | 1505.55 | 155071.62 |
| 69 | 2030-06 | 1906.15 | 400.60 | 1505.55 | 153566.07 |
| 70 | 2030-07 | 1902.26 | 396.71 | 1505.55 | 152060.52 |
| 71 | 2030-08 | 1898.37 | 392.82 | 1505.55 | 150554.97 |
| 72 | 2030-09 | 1894.48 | 388.93 | 1505.55 | 149049.42 |
| 73 | 2030-10 | 1890.59 | 385.04 | 1505.55 | 147543.87 |
| 74 | 2030-11 | 1886.70 | 381.16 | 1505.55 | 146038.32 |
| 75 | 2030-12 | 1882.82 | 377.27 | 1505.55 | 144532.77 |
| 76 | 2031-01 | 1878.93 | 373.38 | 1505.55 | 143027.22 |
| 77 | 2031-02 | 1875.04 | 369.49 | 1505.55 | 141521.67 |
| 78 | 2031-03 | 1871.15 | 365.60 | 1505.55 | 140016.12 |
| 79 | 2031-04 | 1867.26 | 361.71 | 1505.55 | 138510.57 |
| 80 | 2031-05 | 1863.37 | 357.82 | 1505.55 | 137005.02 |
| 81 | 2031-06 | 1859.48 | 353.93 | 1505.55 | 135499.47 |
| 82 | 2031-07 | 1855.59 | 350.04 | 1505.55 | 133993.92 |
| 83 | 2031-08 | 1851.70 | 346.15 | 1505.55 | 132488.37 |
| 84 | 2031-09 | 1847.81 | 342.26 | 1505.55 | 130982.82 |
| 85 | 2031-10 | 1843.92 | 338.37 | 1505.55 | 129477.27 |
| 86 | 2031-11 | 1840.03 | 334.48 | 1505.55 | 127971.73 |
| 87 | 2031-12 | 1836.14 | 330.59 | 1505.55 | 126466.18 |
| 88 | 2032-01 | 1832.25 | 326.70 | 1505.55 | 124960.63 |
| 89 | 2032-02 | 1828.36 | 322.81 | 1505.55 | 123455.08 |
| 90 | 2032-03 | 1824.48 | 318.93 | 1505.55 | 121949.53 |
| 91 | 2032-04 | 1820.59 | 315.04 | 1505.55 | 120443.98 |
| 92 | 2032-05 | 1816.70 | 311.15 | 1505.55 | 118938.43 |
| 93 | 2032-06 | 1812.81 | 307.26 | 1505.55 | 117432.88 |
| 94 | 2032-07 | 1808.92 | 303.37 | 1505.55 | 115927.33 |
| 95 | 2032-08 | 1805.03 | 299.48 | 1505.55 | 114421.78 |
| 96 | 2032-09 | 1801.14 | 295.59 | 1505.55 | 112916.23 |
| 97 | 2032-10 | 1797.25 | 291.70 | 1505.55 | 111410.68 |
| 98 | 2032-11 | 1793.36 | 287.81 | 1505.55 | 109905.13 |
| 99 | 2032-12 | 1789.47 | 283.92 | 1505.55 | 108399.58 |
| 100 | 2033-01 | 1785.58 | 280.03 | 1505.55 | 106894.03 |
| 101 | 2033-02 | 1781.69 | 276.14 | 1505.55 | 105388.48 |
| 102 | 2033-03 | 1777.80 | 272.25 | 1505.55 | 103882.93 |
| 103 | 2033-04 | 1773.91 | 268.36 | 1505.55 | 102377.38 |
| 104 | 2033-05 | 1770.02 | 264.47 | 1505.55 | 100871.83 |
| 105 | 2033-06 | 1766.14 | 260.59 | 1505.55 | 99366.28 |
| 106 | 2033-07 | 1762.25 | 256.70 | 1505.55 | 97860.73 |
| 107 | 2033-08 | 1758.36 | 252.81 | 1505.55 | 96355.18 |
| 108 | 2033-09 | 1754.47 | 248.92 | 1505.55 | 94849.63 |
| 109 | 2033-10 | 1750.58 | 245.03 | 1505.55 | 93344.08 |
| 110 | 2033-11 | 1746.69 | 241.14 | 1505.55 | 91838.53 |
| 111 | 2033-12 | 1742.80 | 237.25 | 1505.55 | 90332.98 |
| 112 | 2034-01 | 1738.91 | 233.36 | 1505.55 | 88827.43 |
| 113 | 2034-02 | 1735.02 | 229.47 | 1505.55 | 87321.88 |
| 114 | 2034-03 | 1731.13 | 225.58 | 1505.55 | 85816.33 |
| 115 | 2034-04 | 1727.24 | 221.69 | 1505.55 | 84310.78 |
| 116 | 2034-05 | 1723.35 | 217.80 | 1505.55 | 82805.23 |
| 117 | 2034-06 | 1719.46 | 213.91 | 1505.55 | 81299.68 |
| 118 | 2034-07 | 1715.57 | 210.02 | 1505.55 | 79794.13 |
| 119 | 2034-08 | 1711.68 | 206.13 | 1505.55 | 78288.58 |
| 120 | 2034-09 | 1707.80 | 202.25 | 1505.55 | 76783.04 |
| 121 | 2034-10 | 1703.91 | 198.36 | 1505.55 | 75277.49 |
| 122 | 2034-11 | 1700.02 | 194.47 | 1505.55 | 73771.94 |
| 123 | 2034-12 | 1696.13 | 190.58 | 1505.55 | 72266.39 |
| 124 | 2035-01 | 1692.24 | 186.69 | 1505.55 | 70760.84 |
| 125 | 2035-02 | 1688.35 | 182.80 | 1505.55 | 69255.29 |
| 126 | 2035-03 | 1684.46 | 178.91 | 1505.55 | 67749.74 |
| 127 | 2035-04 | 1680.57 | 175.02 | 1505.55 | 66244.19 |
| 128 | 2035-05 | 1676.68 | 171.13 | 1505.55 | 64738.64 |
| 129 | 2035-06 | 1672.79 | 167.24 | 1505.55 | 63233.09 |
| 130 | 2035-07 | 1668.90 | 163.35 | 1505.55 | 61727.54 |
| 131 | 2035-08 | 1665.01 | 159.46 | 1505.55 | 60221.99 |
| 132 | 2035-09 | 1661.12 | 155.57 | 1505.55 | 58716.44 |
| 133 | 2035-10 | 1657.23 | 151.68 | 1505.55 | 57210.89 |
| 134 | 2035-11 | 1653.34 | 147.79 | 1505.55 | 55705.34 |
| 135 | 2035-12 | 1649.46 | 143.91 | 1505.55 | 54199.79 |
| 136 | 2036-01 | 1645.57 | 140.02 | 1505.55 | 52694.24 |
| 137 | 2036-02 | 1641.68 | 136.13 | 1505.55 | 51188.69 |
| 138 | 2036-03 | 1637.79 | 132.24 | 1505.55 | 49683.14 |
| 139 | 2036-04 | 1633.90 | 128.35 | 1505.55 | 48177.59 |
| 140 | 2036-05 | 1630.01 | 124.46 | 1505.55 | 46672.04 |
| 141 | 2036-06 | 1626.12 | 120.57 | 1505.55 | 45166.49 |
| 142 | 2036-07 | 1622.23 | 116.68 | 1505.55 | 43660.94 |
| 143 | 2036-08 | 1618.34 | 112.79 | 1505.55 | 42155.39 |
| 144 | 2036-09 | 1614.45 | 108.90 | 1505.55 | 40649.84 |
| 145 | 2036-10 | 1610.56 | 105.01 | 1505.55 | 39144.29 |
| 146 | 2036-11 | 1606.67 | 101.12 | 1505.55 | 37638.74 |
| 147 | 2036-12 | 1602.78 | 97.23 | 1505.55 | 36133.19 |
| 148 | 2037-01 | 1598.89 | 93.34 | 1505.55 | 34627.64 |
| 149 | 2037-02 | 1595.00 | 89.45 | 1505.55 | 33122.09 |
| 150 | 2037-03 | 1591.12 | 85.57 | 1505.55 | 31616.54 |
| 151 | 2037-04 | 1587.23 | 81.68 | 1505.55 | 30110.99 |
| 152 | 2037-05 | 1583.34 | 77.79 | 1505.55 | 28605.44 |
| 153 | 2037-06 | 1579.45 | 73.90 | 1505.55 | 27099.89 |
| 154 | 2037-07 | 1575.56 | 70.01 | 1505.55 | 25594.35 |
| 155 | 2037-08 | 1571.67 | 66.12 | 1505.55 | 24088.80 |
| 156 | 2037-09 | 1567.78 | 62.23 | 1505.55 | 22583.25 |
| 157 | 2037-10 | 1563.89 | 58.34 | 1505.55 | 21077.70 |
| 158 | 2037-11 | 1560.00 | 54.45 | 1505.55 | 19572.15 |
| 159 | 2037-12 | 1556.11 | 50.56 | 1505.55 | 18066.60 |
| 160 | 2038-01 | 1552.22 | 46.67 | 1505.55 | 16561.05 |
| 161 | 2038-02 | 1548.33 | 42.78 | 1505.55 | 15055.50 |
| 162 | 2038-03 | 1544.44 | 38.89 | 1505.55 | 13549.95 |
| 163 | 2038-04 | 1540.55 | 35.00 | 1505.55 | 12044.40 |
| 164 | 2038-05 | 1536.66 | 31.11 | 1505.55 | 10538.85 |
| 165 | 2038-06 | 1532.78 | 27.23 | 1505.55 | 9033.30 |
| 166 | 2038-07 | 1528.89 | 23.34 | 1505.55 | 7527.75 |
| 167 | 2038-08 | 1525.00 | 19.45 | 1505.55 | 6022.20 |
| 168 | 2038-09 | 1521.11 | 15.56 | 1505.55 | 4516.65 |
| 169 | 2038-10 | 1517.22 | 11.67 | 1505.55 | 3011.10 |
| 170 | 2038-11 | 1513.33 | 7.78 | 1505.55 | 1505.55 |
| 171 | 2038-12 | 1509.44 | 3.89 | 1505.55 | 0.00 |