深圳贷款80万（公积金贷款）房贷，还款21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：80万
还款月数：21年
每月还款：4222.46元
利息总额：26.41万
本息合计：106.41万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 4222.46 | 1900.00 | 2322.46 | 797677.54 |
| 2 | 2025-04 | 4222.46 | 1894.48 | 2327.98 | 795349.56 |
| 3 | 2025-05 | 4222.46 | 1888.96 | 2333.51 | 793016.05 |
| 4 | 2025-06 | 4222.46 | 1883.41 | 2339.05 | 790677.00 |
| 5 | 2025-07 | 4222.46 | 1877.86 | 2344.60 | 788332.40 |
| 6 | 2025-08 | 4222.46 | 1872.29 | 2350.17 | 785982.22 |
| 7 | 2025-09 | 4222.46 | 1866.71 | 2355.75 | 783626.47 |
| 8 | 2025-10 | 4222.46 | 1861.11 | 2361.35 | 781265.12 |
| 9 | 2025-11 | 4222.46 | 1855.50 | 2366.96 | 778898.16 |
| 10 | 2025-12 | 4222.46 | 1849.88 | 2372.58 | 776525.58 |
| 11 | 2026-01 | 4222.46 | 1844.25 | 2378.21 | 774147.37 |
| 12 | 2026-02 | 4222.46 | 1838.60 | 2383.86 | 771763.50 |
| 13 | 2026-03 | 4222.46 | 1832.94 | 2389.52 | 769373.98 |
| 14 | 2026-04 | 4222.46 | 1827.26 | 2395.20 | 766978.78 |
| 15 | 2026-05 | 4222.46 | 1821.57 | 2400.89 | 764577.89 |
| 16 | 2026-06 | 4222.46 | 1815.87 | 2406.59 | 762171.30 |
| 17 | 2026-07 | 4222.46 | 1810.16 | 2412.31 | 759759.00 |
| 18 | 2026-08 | 4222.46 | 1804.43 | 2418.04 | 757340.96 |
| 19 | 2026-09 | 4222.46 | 1798.68 | 2423.78 | 754917.18 |
| 20 | 2026-10 | 4222.46 | 1792.93 | 2429.53 | 752487.65 |
| 21 | 2026-11 | 4222.46 | 1787.16 | 2435.30 | 750052.34 |
| 22 | 2026-12 | 4222.46 | 1781.37 | 2441.09 | 747611.26 |
| 23 | 2027-01 | 4222.46 | 1775.58 | 2446.89 | 745164.37 |
| 24 | 2027-02 | 4222.46 | 1769.77 | 2452.70 | 742711.67 |
| 25 | 2027-03 | 4222.46 | 1763.94 | 2458.52 | 740253.15 |
| 26 | 2027-04 | 4222.46 | 1758.10 | 2464.36 | 737788.79 |
| 27 | 2027-05 | 4222.46 | 1752.25 | 2470.21 | 735318.57 |
| 28 | 2027-06 | 4222.46 | 1746.38 | 2476.08 | 732842.49 |
| 29 | 2027-07 | 4222.46 | 1740.50 | 2481.96 | 730360.53 |
| 30 | 2027-08 | 4222.46 | 1734.61 | 2487.86 | 727872.67 |
| 31 | 2027-09 | 4222.46 | 1728.70 | 2493.77 | 725378.91 |
| 32 | 2027-10 | 4222.46 | 1722.77 | 2499.69 | 722879.22 |
| 33 | 2027-11 | 4222.46 | 1716.84 | 2505.62 | 720373.60 |
| 34 | 2027-12 | 4222.46 | 1710.89 | 2511.58 | 717862.02 |
| 35 | 2028-01 | 4222.46 | 1704.92 | 2517.54 | 715344.48 |
| 36 | 2028-02 | 4222.46 | 1698.94 | 2523.52 | 712820.96 |
| 37 | 2028-03 | 4222.46 | 1692.95 | 2529.51 | 710291.45 |
| 38 | 2028-04 | 4222.46 | 1686.94 | 2535.52 | 707755.93 |
| 39 | 2028-05 | 4222.46 | 1680.92 | 2541.54 | 705214.39 |
| 40 | 2028-06 | 4222.46 | 1674.88 | 2547.58 | 702666.81 |
| 41 | 2028-07 | 4222.46 | 1668.83 | 2553.63 | 700113.18 |
| 42 | 2028-08 | 4222.46 | 1662.77 | 2559.69 | 697553.48 |
| 43 | 2028-09 | 4222.46 | 1656.69 | 2565.77 | 694987.71 |
| 44 | 2028-10 | 4222.46 | 1650.60 | 2571.87 | 692415.84 |
| 45 | 2028-11 | 4222.46 | 1644.49 | 2577.98 | 689837.87 |
| 46 | 2028-12 | 4222.46 | 1638.36 | 2584.10 | 687253.77 |
| 47 | 2029-01 | 4222.46 | 1632.23 | 2590.23 | 684663.54 |
| 48 | 2029-02 | 4222.46 | 1626.08 | 2596.39 | 682067.15 |
| 49 | 2029-03 | 4222.46 | 1619.91 | 2602.55 | 679464.60 |
| 50 | 2029-04 | 4222.46 | 1613.73 | 2608.73 | 676855.86 |
| 51 | 2029-05 | 4222.46 | 1607.53 | 2614.93 | 674240.93 |
| 52 | 2029-06 | 4222.46 | 1601.32 | 2621.14 | 671619.79 |
| 53 | 2029-07 | 4222.46 | 1595.10 | 2627.37 | 668992.43 |
| 54 | 2029-08 | 4222.46 | 1588.86 | 2633.61 | 666358.82 |
| 55 | 2029-09 | 4222.46 | 1582.60 | 2639.86 | 663718.96 |
| 56 | 2029-10 | 4222.46 | 1576.33 | 2646.13 | 661072.83 |
| 57 | 2029-11 | 4222.46 | 1570.05 | 2652.41 | 658420.42 |
| 58 | 2029-12 | 4222.46 | 1563.75 | 2658.71 | 655761.70 |
| 59 | 2030-01 | 4222.46 | 1557.43 | 2665.03 | 653096.67 |
| 60 | 2030-02 | 4222.46 | 1551.10 | 2671.36 | 650425.31 |
| 61 | 2030-03 | 4222.46 | 1544.76 | 2677.70 | 647747.61 |
| 62 | 2030-04 | 4222.46 | 1538.40 | 2684.06 | 645063.55 |
| 63 | 2030-05 | 4222.46 | 1532.03 | 2690.44 | 642373.11 |
| 64 | 2030-06 | 4222.46 | 1525.64 | 2696.83 | 639676.29 |
| 65 | 2030-07 | 4222.46 | 1519.23 | 2703.23 | 636973.05 |
| 66 | 2030-08 | 4222.46 | 1512.81 | 2709.65 | 634263.40 |
| 67 | 2030-09 | 4222.46 | 1506.38 | 2716.09 | 631547.32 |
| 68 | 2030-10 | 4222.46 | 1499.92 | 2722.54 | 628824.78 |
| 69 | 2030-11 | 4222.46 | 1493.46 | 2729.00 | 626095.77 |
| 70 | 2030-12 | 4222.46 | 1486.98 | 2735.49 | 623360.29 |
| 71 | 2031-01 | 4222.46 | 1480.48 | 2741.98 | 620618.31 |
| 72 | 2031-02 | 4222.46 | 1473.97 | 2748.49 | 617869.81 |
| 73 | 2031-03 | 4222.46 | 1467.44 | 2755.02 | 615114.79 |
| 74 | 2031-04 | 4222.46 | 1460.90 | 2761.57 | 612353.23 |
| 75 | 2031-05 | 4222.46 | 1454.34 | 2768.12 | 609585.10 |
| 76 | 2031-06 | 4222.46 | 1447.76 | 2774.70 | 606810.40 |
| 77 | 2031-07 | 4222.46 | 1441.17 | 2781.29 | 604029.12 |
| 78 | 2031-08 | 4222.46 | 1434.57 | 2787.89 | 601241.22 |
| 79 | 2031-09 | 4222.46 | 1427.95 | 2794.51 | 598446.71 |
| 80 | 2031-10 | 4222.46 | 1421.31 | 2801.15 | 595645.56 |
| 81 | 2031-11 | 4222.46 | 1414.66 | 2807.80 | 592837.75 |
| 82 | 2031-12 | 4222.46 | 1407.99 | 2814.47 | 590023.28 |
| 83 | 2032-01 | 4222.46 | 1401.31 | 2821.16 | 587202.12 |
| 84 | 2032-02 | 4222.46 | 1394.61 | 2827.86 | 584374.26 |
| 85 | 2032-03 | 4222.46 | 1387.89 | 2834.57 | 581539.69 |
| 86 | 2032-04 | 4222.46 | 1381.16 | 2841.31 | 578698.38 |
| 87 | 2032-05 | 4222.46 | 1374.41 | 2848.05 | 575850.33 |
| 88 | 2032-06 | 4222.46 | 1367.64 | 2854.82 | 572995.51 |
| 89 | 2032-07 | 4222.46 | 1360.86 | 2861.60 | 570133.91 |
| 90 | 2032-08 | 4222.46 | 1354.07 | 2868.39 | 567265.52 |
| 91 | 2032-09 | 4222.46 | 1347.26 | 2875.21 | 564390.31 |
| 92 | 2032-10 | 4222.46 | 1340.43 | 2882.04 | 561508.28 |
| 93 | 2032-11 | 4222.46 | 1333.58 | 2888.88 | 558619.39 |
| 94 | 2032-12 | 4222.46 | 1326.72 | 2895.74 | 555723.65 |
| 95 | 2033-01 | 4222.46 | 1319.84 | 2902.62 | 552821.03 |
| 96 | 2033-02 | 4222.46 | 1312.95 | 2909.51 | 549911.52 |
| 97 | 2033-03 | 4222.46 | 1306.04 | 2916.42 | 546995.10 |
| 98 | 2033-04 | 4222.46 | 1299.11 | 2923.35 | 544071.75 |
| 99 | 2033-05 | 4222.46 | 1292.17 | 2930.29 | 541141.46 |
| 100 | 2033-06 | 4222.46 | 1285.21 | 2937.25 | 538204.21 |
| 101 | 2033-07 | 4222.46 | 1278.23 | 2944.23 | 535259.98 |
| 102 | 2033-08 | 4222.46 | 1271.24 | 2951.22 | 532308.76 |
| 103 | 2033-09 | 4222.46 | 1264.23 | 2958.23 | 529350.53 |
| 104 | 2033-10 | 4222.46 | 1257.21 | 2965.26 | 526385.27 |
| 105 | 2033-11 | 4222.46 | 1250.17 | 2972.30 | 523412.97 |
| 106 | 2033-12 | 4222.46 | 1243.11 | 2979.36 | 520433.62 |
| 107 | 2034-01 | 4222.46 | 1236.03 | 2986.43 | 517447.19 |
| 108 | 2034-02 | 4222.46 | 1228.94 | 2993.53 | 514453.66 |
| 109 | 2034-03 | 4222.46 | 1221.83 | 3000.64 | 511453.02 |
| 110 | 2034-04 | 4222.46 | 1214.70 | 3007.76 | 508445.26 |
| 111 | 2034-05 | 4222.46 | 1207.56 | 3014.91 | 505430.36 |
| 112 | 2034-06 | 4222.46 | 1200.40 | 3022.07 | 502408.29 |
| 113 | 2034-07 | 4222.46 | 1193.22 | 3029.24 | 499379.05 |
| 114 | 2034-08 | 4222.46 | 1186.03 | 3036.44 | 496342.61 |
| 115 | 2034-09 | 4222.46 | 1178.81 | 3043.65 | 493298.96 |
| 116 | 2034-10 | 4222.46 | 1171.59 | 3050.88 | 490248.08 |
| 117 | 2034-11 | 4222.46 | 1164.34 | 3058.12 | 487189.96 |
| 118 | 2034-12 | 4222.46 | 1157.08 | 3065.39 | 484124.57 |
| 119 | 2035-01 | 4222.46 | 1149.80 | 3072.67 | 481051.91 |
| 120 | 2035-02 | 4222.46 | 1142.50 | 3079.96 | 477971.94 |
| 121 | 2035-03 | 4222.46 | 1135.18 | 3087.28 | 474884.66 |
| 122 | 2035-04 | 4222.46 | 1127.85 | 3094.61 | 471790.05 |
| 123 | 2035-05 | 4222.46 | 1120.50 | 3101.96 | 468688.09 |
| 124 | 2035-06 | 4222.46 | 1113.13 | 3109.33 | 465578.76 |
| 125 | 2035-07 | 4222.46 | 1105.75 | 3116.71 | 462462.05 |
| 126 | 2035-08 | 4222.46 | 1098.35 | 3124.12 | 459337.93 |
| 127 | 2035-09 | 4222.46 | 1090.93 | 3131.54 | 456206.40 |
| 128 | 2035-10 | 4222.46 | 1083.49 | 3138.97 | 453067.43 |
| 129 | 2035-11 | 4222.46 | 1076.04 | 3146.43 | 449921.00 |
| 130 | 2035-12 | 4222.46 | 1068.56 | 3153.90 | 446767.10 |
| 131 | 2036-01 | 4222.46 | 1061.07 | 3161.39 | 443605.71 |
| 132 | 2036-02 | 4222.46 | 1053.56 | 3168.90 | 440436.81 |
| 133 | 2036-03 | 4222.46 | 1046.04 | 3176.43 | 437260.38 |
| 134 | 2036-04 | 4222.46 | 1038.49 | 3183.97 | 434076.41 |
| 135 | 2036-05 | 4222.46 | 1030.93 | 3191.53 | 430884.88 |
| 136 | 2036-06 | 4222.46 | 1023.35 | 3199.11 | 427685.77 |
| 137 | 2036-07 | 4222.46 | 1015.75 | 3206.71 | 424479.06 |
| 138 | 2036-08 | 4222.46 | 1008.14 | 3214.32 | 421264.74 |
| 139 | 2036-09 | 4222.46 | 1000.50 | 3221.96 | 418042.78 |
| 140 | 2036-10 | 4222.46 | 992.85 | 3229.61 | 414813.17 |
| 141 | 2036-11 | 4222.46 | 985.18 | 3237.28 | 411575.89 |
| 142 | 2036-12 | 4222.46 | 977.49 | 3244.97 | 408330.92 |
| 143 | 2037-01 | 4222.46 | 969.79 | 3252.68 | 405078.24 |
| 144 | 2037-02 | 4222.46 | 962.06 | 3260.40 | 401817.84 |
| 145 | 2037-03 | 4222.46 | 954.32 | 3268.15 | 398549.69 |
| 146 | 2037-04 | 4222.46 | 946.56 | 3275.91 | 395273.79 |
| 147 | 2037-05 | 4222.46 | 938.78 | 3283.69 | 391990.10 |
| 148 | 2037-06 | 4222.46 | 930.98 | 3291.49 | 388698.61 |
| 149 | 2037-07 | 4222.46 | 923.16 | 3299.30 | 385399.31 |
| 150 | 2037-08 | 4222.46 | 915.32 | 3307.14 | 382092.17 |
| 151 | 2037-09 | 4222.46 | 907.47 | 3314.99 | 378777.17 |
| 152 | 2037-10 | 4222.46 | 899.60 | 3322.87 | 375454.31 |
| 153 | 2037-11 | 4222.46 | 891.70 | 3330.76 | 372123.55 |
| 154 | 2037-12 | 4222.46 | 883.79 | 3338.67 | 368784.88 |
| 155 | 2038-01 | 4222.46 | 875.86 | 3346.60 | 365438.28 |
| 156 | 2038-02 | 4222.46 | 867.92 | 3354.55 | 362083.73 |
| 157 | 2038-03 | 4222.46 | 859.95 | 3362.51 | 358721.22 |
| 158 | 2038-04 | 4222.46 | 851.96 | 3370.50 | 355350.72 |
| 159 | 2038-05 | 4222.46 | 843.96 | 3378.50 | 351972.22 |
| 160 | 2038-06 | 4222.46 | 835.93 | 3386.53 | 348585.69 |
| 161 | 2038-07 | 4222.46 | 827.89 | 3394.57 | 345191.12 |
| 162 | 2038-08 | 4222.46 | 819.83 | 3402.63 | 341788.48 |
| 163 | 2038-09 | 4222.46 | 811.75 | 3410.72 | 338377.77 |
| 164 | 2038-10 | 4222.46 | 803.65 | 3418.82 | 334958.95 |
| 165 | 2038-11 | 4222.46 | 795.53 | 3426.94 | 331532.02 |
| 166 | 2038-12 | 4222.46 | 787.39 | 3435.07 | 328096.94 |
| 167 | 2039-01 | 4222.46 | 779.23 | 3443.23 | 324653.71 |
| 168 | 2039-02 | 4222.46 | 771.05 | 3451.41 | 321202.30 |
| 169 | 2039-03 | 4222.46 | 762.86 | 3459.61 | 317742.69 |
| 170 | 2039-04 | 4222.46 | 754.64 | 3467.82 | 314274.87 |
| 171 | 2039-05 | 4222.46 | 746.40 | 3476.06 | 310798.81 |
| 172 | 2039-06 | 4222.46 | 738.15 | 3484.32 | 307314.49 |
| 173 | 2039-07 | 4222.46 | 729.87 | 3492.59 | 303821.90 |
| 174 | 2039-08 | 4222.46 | 721.58 | 3500.89 | 300321.02 |
| 175 | 2039-09 | 4222.46 | 713.26 | 3509.20 | 296811.82 |
| 176 | 2039-10 | 4222.46 | 704.93 | 3517.53 | 293294.28 |
| 177 | 2039-11 | 4222.46 | 696.57 | 3525.89 | 289768.39 |
| 178 | 2039-12 | 4222.46 | 688.20 | 3534.26 | 286234.13 |
| 179 | 2040-01 | 4222.46 | 679.81 | 3542.66 | 282691.47 |
| 180 | 2040-02 | 4222.46 | 671.39 | 3551.07 | 279140.40 |
| 181 | 2040-03 | 4222.46 | 662.96 | 3559.50 | 275580.90 |
| 182 | 2040-04 | 4222.46 | 654.50 | 3567.96 | 272012.94 |
| 183 | 2040-05 | 4222.46 | 646.03 | 3576.43 | 268436.51 |
| 184 | 2040-06 | 4222.46 | 637.54 | 3584.93 | 264851.58 |
| 185 | 2040-07 | 4222.46 | 629.02 | 3593.44 | 261258.14 |
| 186 | 2040-08 | 4222.46 | 620.49 | 3601.97 | 257656.17 |
| 187 | 2040-09 | 4222.46 | 611.93 | 3610.53 | 254045.64 |
| 188 | 2040-10 | 4222.46 | 603.36 | 3619.10 | 250426.53 |
| 189 | 2040-11 | 4222.46 | 594.76 | 3627.70 | 246798.83 |
| 190 | 2040-12 | 4222.46 | 586.15 | 3636.32 | 243162.52 |
| 191 | 2041-01 | 4222.46 | 577.51 | 3644.95 | 239517.57 |
| 192 | 2041-02 | 4222.46 | 568.85 | 3653.61 | 235863.96 |
| 193 | 2041-03 | 4222.46 | 560.18 | 3662.29 | 232201.67 |
| 194 | 2041-04 | 4222.46 | 551.48 | 3670.98 | 228530.69 |
| 195 | 2041-05 | 4222.46 | 542.76 | 3679.70 | 224850.99 |
| 196 | 2041-06 | 4222.46 | 534.02 | 3688.44 | 221162.55 |
| 197 | 2041-07 | 4222.46 | 525.26 | 3697.20 | 217465.34 |
| 198 | 2041-08 | 4222.46 | 516.48 | 3705.98 | 213759.36 |
| 199 | 2041-09 | 4222.46 | 507.68 | 3714.78 | 210044.58 |
| 200 | 2041-10 | 4222.46 | 498.86 | 3723.61 | 206320.97 |
| 201 | 2041-11 | 4222.46 | 490.01 | 3732.45 | 202588.52 |
| 202 | 2041-12 | 4222.46 | 481.15 | 3741.31 | 198847.20 |
| 203 | 2042-01 | 4222.46 | 472.26 | 3750.20 | 195097.00 |
| 204 | 2042-02 | 4222.46 | 463.36 | 3759.11 | 191337.90 |
| 205 | 2042-03 | 4222.46 | 454.43 | 3768.04 | 187569.86 |
| 206 | 2042-04 | 4222.46 | 445.48 | 3776.98 | 183792.88 |
| 207 | 2042-05 | 4222.46 | 436.51 | 3785.95 | 180006.92 |
| 208 | 2042-06 | 4222.46 | 427.52 | 3794.95 | 176211.98 |
| 209 | 2042-07 | 4222.46 | 418.50 | 3803.96 | 172408.02 |
| 210 | 2042-08 | 4222.46 | 409.47 | 3812.99 | 168595.02 |
| 211 | 2042-09 | 4222.46 | 400.41 | 3822.05 | 164772.97 |
| 212 | 2042-10 | 4222.46 | 391.34 | 3831.13 | 160941.85 |
| 213 | 2042-11 | 4222.46 | 382.24 | 3840.23 | 157101.62 |
| 214 | 2042-12 | 4222.46 | 373.12 | 3849.35 | 153252.28 |
| 215 | 2043-01 | 4222.46 | 363.97 | 3858.49 | 149393.79 |
| 216 | 2043-02 | 4222.46 | 354.81 | 3867.65 | 145526.13 |
| 217 | 2043-03 | 4222.46 | 345.62 | 3876.84 | 141649.30 |
| 218 | 2043-04 | 4222.46 | 336.42 | 3886.05 | 137763.25 |
| 219 | 2043-05 | 4222.46 | 327.19 | 3895.27 | 133867.98 |
| 220 | 2043-06 | 4222.46 | 317.94 | 3904.53 | 129963.45 |
| 221 | 2043-07 | 4222.46 | 308.66 | 3913.80 | 126049.65 |
| 222 | 2043-08 | 4222.46 | 299.37 | 3923.09 | 122126.55 |
| 223 | 2043-09 | 4222.46 | 290.05 | 3932.41 | 118194.14 |
| 224 | 2043-10 | 4222.46 | 280.71 | 3941.75 | 114252.39 |
| 225 | 2043-11 | 4222.46 | 271.35 | 3951.11 | 110301.28 |
| 226 | 2043-12 | 4222.46 | 261.97 | 3960.50 | 106340.78 |
| 227 | 2044-01 | 4222.46 | 252.56 | 3969.90 | 102370.88 |
| 228 | 2044-02 | 4222.46 | 243.13 | 3979.33 | 98391.55 |
| 229 | 2044-03 | 4222.46 | 233.68 | 3988.78 | 94402.76 |
| 230 | 2044-04 | 4222.46 | 224.21 | 3998.26 | 90404.51 |
| 231 | 2044-05 | 4222.46 | 214.71 | 4007.75 | 86396.75 |
| 232 | 2044-06 | 4222.46 | 205.19 | 4017.27 | 82379.48 |
| 233 | 2044-07 | 4222.46 | 195.65 | 4026.81 | 78352.67 |
| 234 | 2044-08 | 4222.46 | 186.09 | 4036.38 | 74316.30 |
| 235 | 2044-09 | 4222.46 | 176.50 | 4045.96 | 70270.34 |
| 236 | 2044-10 | 4222.46 | 166.89 | 4055.57 | 66214.77 |
| 237 | 2044-11 | 4222.46 | 157.26 | 4065.20 | 62149.56 |
| 238 | 2044-12 | 4222.46 | 147.61 | 4074.86 | 58074.71 |
| 239 | 2045-01 | 4222.46 | 137.93 | 4084.54 | 53990.17 |
| 240 | 2045-02 | 4222.46 | 128.23 | 4094.24 | 49895.93 |
| 241 | 2045-03 | 4222.46 | 118.50 | 4103.96 | 45791.97 |
| 242 | 2045-04 | 4222.46 | 108.76 | 4113.71 | 41678.27 |
| 243 | 2045-05 | 4222.46 | 98.99 | 4123.48 | 37554.79 |
| 244 | 2045-06 | 4222.46 | 89.19 | 4133.27 | 33421.52 |
| 245 | 2045-07 | 4222.46 | 79.38 | 4143.09 | 29278.43 |
| 246 | 2045-08 | 4222.46 | 69.54 | 4152.93 | 25125.51 |
| 247 | 2045-09 | 4222.46 | 59.67 | 4162.79 | 20962.72 |
| 248 | 2045-10 | 4222.46 | 49.79 | 4172.68 | 16790.04 |
| 249 | 2045-11 | 4222.46 | 39.88 | 4182.59 | 12607.46 |
| 250 | 2045-12 | 4222.46 | 29.94 | 4192.52 | 8414.94 |
| 251 | 2046-01 | 4222.46 | 19.99 | 4202.48 | 4212.46 |
| 252 | 2046-02 | 4222.46 | 10.00 | 4212.46 | 0.00 |
等额本金还款方式：
贷款总额：80万
还款月数：21年
首月还款：5074.6元
每月递减：7.54元
利息总额：24.04万
本息合计：104.04万
节省利息：23710.6元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 5074.60 | 1900.00 | 3174.60 | 796825.40 |
| 2 | 2025-04 | 5067.06 | 1892.46 | 3174.60 | 793650.79 |
| 3 | 2025-05 | 5059.52 | 1884.92 | 3174.60 | 790476.19 |
| 4 | 2025-06 | 5051.98 | 1877.38 | 3174.60 | 787301.59 |
| 5 | 2025-07 | 5044.44 | 1869.84 | 3174.60 | 784126.98 |
| 6 | 2025-08 | 5036.90 | 1862.30 | 3174.60 | 780952.38 |
| 7 | 2025-09 | 5029.37 | 1854.76 | 3174.60 | 777777.78 |
| 8 | 2025-10 | 5021.83 | 1847.22 | 3174.60 | 774603.17 |
| 9 | 2025-11 | 5014.29 | 1839.68 | 3174.60 | 771428.57 |
| 10 | 2025-12 | 5006.75 | 1832.14 | 3174.60 | 768253.97 |
| 11 | 2026-01 | 4999.21 | 1824.60 | 3174.60 | 765079.37 |
| 12 | 2026-02 | 4991.67 | 1817.06 | 3174.60 | 761904.76 |
| 13 | 2026-03 | 4984.13 | 1809.52 | 3174.60 | 758730.16 |
| 14 | 2026-04 | 4976.59 | 1801.98 | 3174.60 | 755555.56 |
| 15 | 2026-05 | 4969.05 | 1794.44 | 3174.60 | 752380.95 |
| 16 | 2026-06 | 4961.51 | 1786.90 | 3174.60 | 749206.35 |
| 17 | 2026-07 | 4953.97 | 1779.37 | 3174.60 | 746031.75 |
| 18 | 2026-08 | 4946.43 | 1771.83 | 3174.60 | 742857.14 |
| 19 | 2026-09 | 4938.89 | 1764.29 | 3174.60 | 739682.54 |
| 20 | 2026-10 | 4931.35 | 1756.75 | 3174.60 | 736507.94 |
| 21 | 2026-11 | 4923.81 | 1749.21 | 3174.60 | 733333.33 |
| 22 | 2026-12 | 4916.27 | 1741.67 | 3174.60 | 730158.73 |
| 23 | 2027-01 | 4908.73 | 1734.13 | 3174.60 | 726984.13 |
| 24 | 2027-02 | 4901.19 | 1726.59 | 3174.60 | 723809.52 |
| 25 | 2027-03 | 4893.65 | 1719.05 | 3174.60 | 720634.92 |
| 26 | 2027-04 | 4886.11 | 1711.51 | 3174.60 | 717460.32 |
| 27 | 2027-05 | 4878.57 | 1703.97 | 3174.60 | 714285.71 |
| 28 | 2027-06 | 4871.03 | 1696.43 | 3174.60 | 711111.11 |
| 29 | 2027-07 | 4863.49 | 1688.89 | 3174.60 | 707936.51 |
| 30 | 2027-08 | 4855.95 | 1681.35 | 3174.60 | 704761.90 |
| 31 | 2027-09 | 4848.41 | 1673.81 | 3174.60 | 701587.30 |
| 32 | 2027-10 | 4840.87 | 1666.27 | 3174.60 | 698412.70 |
| 33 | 2027-11 | 4833.33 | 1658.73 | 3174.60 | 695238.10 |
| 34 | 2027-12 | 4825.79 | 1651.19 | 3174.60 | 692063.49 |
| 35 | 2028-01 | 4818.25 | 1643.65 | 3174.60 | 688888.89 |
| 36 | 2028-02 | 4810.71 | 1636.11 | 3174.60 | 685714.29 |
| 37 | 2028-03 | 4803.17 | 1628.57 | 3174.60 | 682539.68 |
| 38 | 2028-04 | 4795.63 | 1621.03 | 3174.60 | 679365.08 |
| 39 | 2028-05 | 4788.10 | 1613.49 | 3174.60 | 676190.48 |
| 40 | 2028-06 | 4780.56 | 1605.95 | 3174.60 | 673015.87 |
| 41 | 2028-07 | 4773.02 | 1598.41 | 3174.60 | 669841.27 |
| 42 | 2028-08 | 4765.48 | 1590.87 | 3174.60 | 666666.67 |
| 43 | 2028-09 | 4757.94 | 1583.33 | 3174.60 | 663492.06 |
| 44 | 2028-10 | 4750.40 | 1575.79 | 3174.60 | 660317.46 |
| 45 | 2028-11 | 4742.86 | 1568.25 | 3174.60 | 657142.86 |
| 46 | 2028-12 | 4735.32 | 1560.71 | 3174.60 | 653968.25 |
| 47 | 2029-01 | 4727.78 | 1553.17 | 3174.60 | 650793.65 |
| 48 | 2029-02 | 4720.24 | 1545.63 | 3174.60 | 647619.05 |
| 49 | 2029-03 | 4712.70 | 1538.10 | 3174.60 | 644444.44 |
| 50 | 2029-04 | 4705.16 | 1530.56 | 3174.60 | 641269.84 |
| 51 | 2029-05 | 4697.62 | 1523.02 | 3174.60 | 638095.24 |
| 52 | 2029-06 | 4690.08 | 1515.48 | 3174.60 | 634920.63 |
| 53 | 2029-07 | 4682.54 | 1507.94 | 3174.60 | 631746.03 |
| 54 | 2029-08 | 4675.00 | 1500.40 | 3174.60 | 628571.43 |
| 55 | 2029-09 | 4667.46 | 1492.86 | 3174.60 | 625396.83 |
| 56 | 2029-10 | 4659.92 | 1485.32 | 3174.60 | 622222.22 |
| 57 | 2029-11 | 4652.38 | 1477.78 | 3174.60 | 619047.62 |
| 58 | 2029-12 | 4644.84 | 1470.24 | 3174.60 | 615873.02 |
| 59 | 2030-01 | 4637.30 | 1462.70 | 3174.60 | 612698.41 |
| 60 | 2030-02 | 4629.76 | 1455.16 | 3174.60 | 609523.81 |
| 61 | 2030-03 | 4622.22 | 1447.62 | 3174.60 | 606349.21 |
| 62 | 2030-04 | 4614.68 | 1440.08 | 3174.60 | 603174.60 |
| 63 | 2030-05 | 4607.14 | 1432.54 | 3174.60 | 600000.00 |
| 64 | 2030-06 | 4599.60 | 1425.00 | 3174.60 | 596825.40 |
| 65 | 2030-07 | 4592.06 | 1417.46 | 3174.60 | 593650.79 |
| 66 | 2030-08 | 4584.52 | 1409.92 | 3174.60 | 590476.19 |
| 67 | 2030-09 | 4576.98 | 1402.38 | 3174.60 | 587301.59 |
| 68 | 2030-10 | 4569.44 | 1394.84 | 3174.60 | 584126.98 |
| 69 | 2030-11 | 4561.90 | 1387.30 | 3174.60 | 580952.38 |
| 70 | 2030-12 | 4554.37 | 1379.76 | 3174.60 | 577777.78 |
| 71 | 2031-01 | 4546.83 | 1372.22 | 3174.60 | 574603.17 |
| 72 | 2031-02 | 4539.29 | 1364.68 | 3174.60 | 571428.57 |
| 73 | 2031-03 | 4531.75 | 1357.14 | 3174.60 | 568253.97 |
| 74 | 2031-04 | 4524.21 | 1349.60 | 3174.60 | 565079.37 |
| 75 | 2031-05 | 4516.67 | 1342.06 | 3174.60 | 561904.76 |
| 76 | 2031-06 | 4509.13 | 1334.52 | 3174.60 | 558730.16 |
| 77 | 2031-07 | 4501.59 | 1326.98 | 3174.60 | 555555.56 |
| 78 | 2031-08 | 4494.05 | 1319.44 | 3174.60 | 552380.95 |
| 79 | 2031-09 | 4486.51 | 1311.90 | 3174.60 | 549206.35 |
| 80 | 2031-10 | 4478.97 | 1304.37 | 3174.60 | 546031.75 |
| 81 | 2031-11 | 4471.43 | 1296.83 | 3174.60 | 542857.14 |
| 82 | 2031-12 | 4463.89 | 1289.29 | 3174.60 | 539682.54 |
| 83 | 2032-01 | 4456.35 | 1281.75 | 3174.60 | 536507.94 |
| 84 | 2032-02 | 4448.81 | 1274.21 | 3174.60 | 533333.33 |
| 85 | 2032-03 | 4441.27 | 1266.67 | 3174.60 | 530158.73 |
| 86 | 2032-04 | 4433.73 | 1259.13 | 3174.60 | 526984.13 |
| 87 | 2032-05 | 4426.19 | 1251.59 | 3174.60 | 523809.52 |
| 88 | 2032-06 | 4418.65 | 1244.05 | 3174.60 | 520634.92 |
| 89 | 2032-07 | 4411.11 | 1236.51 | 3174.60 | 517460.32 |
| 90 | 2032-08 | 4403.57 | 1228.97 | 3174.60 | 514285.71 |
| 91 | 2032-09 | 4396.03 | 1221.43 | 3174.60 | 511111.11 |
| 92 | 2032-10 | 4388.49 | 1213.89 | 3174.60 | 507936.51 |
| 93 | 2032-11 | 4380.95 | 1206.35 | 3174.60 | 504761.90 |
| 94 | 2032-12 | 4373.41 | 1198.81 | 3174.60 | 501587.30 |
| 95 | 2033-01 | 4365.87 | 1191.27 | 3174.60 | 498412.70 |
| 96 | 2033-02 | 4358.33 | 1183.73 | 3174.60 | 495238.10 |
| 97 | 2033-03 | 4350.79 | 1176.19 | 3174.60 | 492063.49 |
| 98 | 2033-04 | 4343.25 | 1168.65 | 3174.60 | 488888.89 |
| 99 | 2033-05 | 4335.71 | 1161.11 | 3174.60 | 485714.29 |
| 100 | 2033-06 | 4328.17 | 1153.57 | 3174.60 | 482539.68 |
| 101 | 2033-07 | 4320.63 | 1146.03 | 3174.60 | 479365.08 |
| 102 | 2033-08 | 4313.10 | 1138.49 | 3174.60 | 476190.48 |
| 103 | 2033-09 | 4305.56 | 1130.95 | 3174.60 | 473015.87 |
| 104 | 2033-10 | 4298.02 | 1123.41 | 3174.60 | 469841.27 |
| 105 | 2033-11 | 4290.48 | 1115.87 | 3174.60 | 466666.67 |
| 106 | 2033-12 | 4282.94 | 1108.33 | 3174.60 | 463492.06 |
| 107 | 2034-01 | 4275.40 | 1100.79 | 3174.60 | 460317.46 |
| 108 | 2034-02 | 4267.86 | 1093.25 | 3174.60 | 457142.86 |
| 109 | 2034-03 | 4260.32 | 1085.71 | 3174.60 | 453968.25 |
| 110 | 2034-04 | 4252.78 | 1078.17 | 3174.60 | 450793.65 |
| 111 | 2034-05 | 4245.24 | 1070.63 | 3174.60 | 447619.05 |
| 112 | 2034-06 | 4237.70 | 1063.10 | 3174.60 | 444444.44 |
| 113 | 2034-07 | 4230.16 | 1055.56 | 3174.60 | 441269.84 |
| 114 | 2034-08 | 4222.62 | 1048.02 | 3174.60 | 438095.24 |
| 115 | 2034-09 | 4215.08 | 1040.48 | 3174.60 | 434920.63 |
| 116 | 2034-10 | 4207.54 | 1032.94 | 3174.60 | 431746.03 |
| 117 | 2034-11 | 4200.00 | 1025.40 | 3174.60 | 428571.43 |
| 118 | 2034-12 | 4192.46 | 1017.86 | 3174.60 | 425396.83 |
| 119 | 2035-01 | 4184.92 | 1010.32 | 3174.60 | 422222.22 |
| 120 | 2035-02 | 4177.38 | 1002.78 | 3174.60 | 419047.62 |
| 121 | 2035-03 | 4169.84 | 995.24 | 3174.60 | 415873.02 |
| 122 | 2035-04 | 4162.30 | 987.70 | 3174.60 | 412698.41 |
| 123 | 2035-05 | 4154.76 | 980.16 | 3174.60 | 409523.81 |
| 124 | 2035-06 | 4147.22 | 972.62 | 3174.60 | 406349.21 |
| 125 | 2035-07 | 4139.68 | 965.08 | 3174.60 | 403174.60 |
| 126 | 2035-08 | 4132.14 | 957.54 | 3174.60 | 400000.00 |
| 127 | 2035-09 | 4124.60 | 950.00 | 3174.60 | 396825.40 |
| 128 | 2035-10 | 4117.06 | 942.46 | 3174.60 | 393650.79 |
| 129 | 2035-11 | 4109.52 | 934.92 | 3174.60 | 390476.19 |
| 130 | 2035-12 | 4101.98 | 927.38 | 3174.60 | 387301.59 |
| 131 | 2036-01 | 4094.44 | 919.84 | 3174.60 | 384126.98 |
| 132 | 2036-02 | 4086.90 | 912.30 | 3174.60 | 380952.38 |
| 133 | 2036-03 | 4079.37 | 904.76 | 3174.60 | 377777.78 |
| 134 | 2036-04 | 4071.83 | 897.22 | 3174.60 | 374603.17 |
| 135 | 2036-05 | 4064.29 | 889.68 | 3174.60 | 371428.57 |
| 136 | 2036-06 | 4056.75 | 882.14 | 3174.60 | 368253.97 |
| 137 | 2036-07 | 4049.21 | 874.60 | 3174.60 | 365079.37 |
| 138 | 2036-08 | 4041.67 | 867.06 | 3174.60 | 361904.76 |
| 139 | 2036-09 | 4034.13 | 859.52 | 3174.60 | 358730.16 |
| 140 | 2036-10 | 4026.59 | 851.98 | 3174.60 | 355555.56 |
| 141 | 2036-11 | 4019.05 | 844.44 | 3174.60 | 352380.95 |
| 142 | 2036-12 | 4011.51 | 836.90 | 3174.60 | 349206.35 |
| 143 | 2037-01 | 4003.97 | 829.37 | 3174.60 | 346031.75 |
| 144 | 2037-02 | 3996.43 | 821.83 | 3174.60 | 342857.14 |
| 145 | 2037-03 | 3988.89 | 814.29 | 3174.60 | 339682.54 |
| 146 | 2037-04 | 3981.35 | 806.75 | 3174.60 | 336507.94 |
| 147 | 2037-05 | 3973.81 | 799.21 | 3174.60 | 333333.33 |
| 148 | 2037-06 | 3966.27 | 791.67 | 3174.60 | 330158.73 |
| 149 | 2037-07 | 3958.73 | 784.13 | 3174.60 | 326984.13 |
| 150 | 2037-08 | 3951.19 | 776.59 | 3174.60 | 323809.52 |
| 151 | 2037-09 | 3943.65 | 769.05 | 3174.60 | 320634.92 |
| 152 | 2037-10 | 3936.11 | 761.51 | 3174.60 | 317460.32 |
| 153 | 2037-11 | 3928.57 | 753.97 | 3174.60 | 314285.71 |
| 154 | 2037-12 | 3921.03 | 746.43 | 3174.60 | 311111.11 |
| 155 | 2038-01 | 3913.49 | 738.89 | 3174.60 | 307936.51 |
| 156 | 2038-02 | 3905.95 | 731.35 | 3174.60 | 304761.90 |
| 157 | 2038-03 | 3898.41 | 723.81 | 3174.60 | 301587.30 |
| 158 | 2038-04 | 3890.87 | 716.27 | 3174.60 | 298412.70 |
| 159 | 2038-05 | 3883.33 | 708.73 | 3174.60 | 295238.10 |
| 160 | 2038-06 | 3875.79 | 701.19 | 3174.60 | 292063.49 |
| 161 | 2038-07 | 3868.25 | 693.65 | 3174.60 | 288888.89 |
| 162 | 2038-08 | 3860.71 | 686.11 | 3174.60 | 285714.29 |
| 163 | 2038-09 | 3853.17 | 678.57 | 3174.60 | 282539.68 |
| 164 | 2038-10 | 3845.63 | 671.03 | 3174.60 | 279365.08 |
| 165 | 2038-11 | 3838.10 | 663.49 | 3174.60 | 276190.48 |
| 166 | 2038-12 | 3830.56 | 655.95 | 3174.60 | 273015.87 |
| 167 | 2039-01 | 3823.02 | 648.41 | 3174.60 | 269841.27 |
| 168 | 2039-02 | 3815.48 | 640.87 | 3174.60 | 266666.67 |
| 169 | 2039-03 | 3807.94 | 633.33 | 3174.60 | 263492.06 |
| 170 | 2039-04 | 3800.40 | 625.79 | 3174.60 | 260317.46 |
| 171 | 2039-05 | 3792.86 | 618.25 | 3174.60 | 257142.86 |
| 172 | 2039-06 | 3785.32 | 610.71 | 3174.60 | 253968.25 |
| 173 | 2039-07 | 3777.78 | 603.17 | 3174.60 | 250793.65 |
| 174 | 2039-08 | 3770.24 | 595.63 | 3174.60 | 247619.05 |
| 175 | 2039-09 | 3762.70 | 588.10 | 3174.60 | 244444.44 |
| 176 | 2039-10 | 3755.16 | 580.56 | 3174.60 | 241269.84 |
| 177 | 2039-11 | 3747.62 | 573.02 | 3174.60 | 238095.24 |
| 178 | 2039-12 | 3740.08 | 565.48 | 3174.60 | 234920.63 |
| 179 | 2040-01 | 3732.54 | 557.94 | 3174.60 | 231746.03 |
| 180 | 2040-02 | 3725.00 | 550.40 | 3174.60 | 228571.43 |
| 181 | 2040-03 | 3717.46 | 542.86 | 3174.60 | 225396.83 |
| 182 | 2040-04 | 3709.92 | 535.32 | 3174.60 | 222222.22 |
| 183 | 2040-05 | 3702.38 | 527.78 | 3174.60 | 219047.62 |
| 184 | 2040-06 | 3694.84 | 520.24 | 3174.60 | 215873.02 |
| 185 | 2040-07 | 3687.30 | 512.70 | 3174.60 | 212698.41 |
| 186 | 2040-08 | 3679.76 | 505.16 | 3174.60 | 209523.81 |
| 187 | 2040-09 | 3672.22 | 497.62 | 3174.60 | 206349.21 |
| 188 | 2040-10 | 3664.68 | 490.08 | 3174.60 | 203174.60 |
| 189 | 2040-11 | 3657.14 | 482.54 | 3174.60 | 200000.00 |
| 190 | 2040-12 | 3649.60 | 475.00 | 3174.60 | 196825.40 |
| 191 | 2041-01 | 3642.06 | 467.46 | 3174.60 | 193650.79 |
| 192 | 2041-02 | 3634.52 | 459.92 | 3174.60 | 190476.19 |
| 193 | 2041-03 | 3626.98 | 452.38 | 3174.60 | 187301.59 |
| 194 | 2041-04 | 3619.44 | 444.84 | 3174.60 | 184126.98 |
| 195 | 2041-05 | 3611.90 | 437.30 | 3174.60 | 180952.38 |
| 196 | 2041-06 | 3604.37 | 429.76 | 3174.60 | 177777.78 |
| 197 | 2041-07 | 3596.83 | 422.22 | 3174.60 | 174603.17 |
| 198 | 2041-08 | 3589.29 | 414.68 | 3174.60 | 171428.57 |
| 199 | 2041-09 | 3581.75 | 407.14 | 3174.60 | 168253.97 |
| 200 | 2041-10 | 3574.21 | 399.60 | 3174.60 | 165079.37 |
| 201 | 2041-11 | 3566.67 | 392.06 | 3174.60 | 161904.76 |
| 202 | 2041-12 | 3559.13 | 384.52 | 3174.60 | 158730.16 |
| 203 | 2042-01 | 3551.59 | 376.98 | 3174.60 | 155555.56 |
| 204 | 2042-02 | 3544.05 | 369.44 | 3174.60 | 152380.95 |
| 205 | 2042-03 | 3536.51 | 361.90 | 3174.60 | 149206.35 |
| 206 | 2042-04 | 3528.97 | 354.37 | 3174.60 | 146031.75 |
| 207 | 2042-05 | 3521.43 | 346.83 | 3174.60 | 142857.14 |
| 208 | 2042-06 | 3513.89 | 339.29 | 3174.60 | 139682.54 |
| 209 | 2042-07 | 3506.35 | 331.75 | 3174.60 | 136507.94 |
| 210 | 2042-08 | 3498.81 | 324.21 | 3174.60 | 133333.33 |
| 211 | 2042-09 | 3491.27 | 316.67 | 3174.60 | 130158.73 |
| 212 | 2042-10 | 3483.73 | 309.13 | 3174.60 | 126984.13 |
| 213 | 2042-11 | 3476.19 | 301.59 | 3174.60 | 123809.52 |
| 214 | 2042-12 | 3468.65 | 294.05 | 3174.60 | 120634.92 |
| 215 | 2043-01 | 3461.11 | 286.51 | 3174.60 | 117460.32 |
| 216 | 2043-02 | 3453.57 | 278.97 | 3174.60 | 114285.71 |
| 217 | 2043-03 | 3446.03 | 271.43 | 3174.60 | 111111.11 |
| 218 | 2043-04 | 3438.49 | 263.89 | 3174.60 | 107936.51 |
| 219 | 2043-05 | 3430.95 | 256.35 | 3174.60 | 104761.90 |
| 220 | 2043-06 | 3423.41 | 248.81 | 3174.60 | 101587.30 |
| 221 | 2043-07 | 3415.87 | 241.27 | 3174.60 | 98412.70 |
| 222 | 2043-08 | 3408.33 | 233.73 | 3174.60 | 95238.10 |
| 223 | 2043-09 | 3400.79 | 226.19 | 3174.60 | 92063.49 |
| 224 | 2043-10 | 3393.25 | 218.65 | 3174.60 | 88888.89 |
| 225 | 2043-11 | 3385.71 | 211.11 | 3174.60 | 85714.29 |
| 226 | 2043-12 | 3378.17 | 203.57 | 3174.60 | 82539.68 |
| 227 | 2044-01 | 3370.63 | 196.03 | 3174.60 | 79365.08 |
| 228 | 2044-02 | 3363.10 | 188.49 | 3174.60 | 76190.48 |
| 229 | 2044-03 | 3355.56 | 180.95 | 3174.60 | 73015.87 |
| 230 | 2044-04 | 3348.02 | 173.41 | 3174.60 | 69841.27 |
| 231 | 2044-05 | 3340.48 | 165.87 | 3174.60 | 66666.67 |
| 232 | 2044-06 | 3332.94 | 158.33 | 3174.60 | 63492.06 |
| 233 | 2044-07 | 3325.40 | 150.79 | 3174.60 | 60317.46 |
| 234 | 2044-08 | 3317.86 | 143.25 | 3174.60 | 57142.86 |
| 235 | 2044-09 | 3310.32 | 135.71 | 3174.60 | 53968.25 |
| 236 | 2044-10 | 3302.78 | 128.17 | 3174.60 | 50793.65 |
| 237 | 2044-11 | 3295.24 | 120.63 | 3174.60 | 47619.05 |
| 238 | 2044-12 | 3287.70 | 113.10 | 3174.60 | 44444.44 |
| 239 | 2045-01 | 3280.16 | 105.56 | 3174.60 | 41269.84 |
| 240 | 2045-02 | 3272.62 | 98.02 | 3174.60 | 38095.24 |
| 241 | 2045-03 | 3265.08 | 90.48 | 3174.60 | 34920.63 |
| 242 | 2045-04 | 3257.54 | 82.94 | 3174.60 | 31746.03 |
| 243 | 2045-05 | 3250.00 | 75.40 | 3174.60 | 28571.43 |
| 244 | 2045-06 | 3242.46 | 67.86 | 3174.60 | 25396.83 |
| 245 | 2045-07 | 3234.92 | 60.32 | 3174.60 | 22222.22 |
| 246 | 2045-08 | 3227.38 | 52.78 | 3174.60 | 19047.62 |
| 247 | 2045-09 | 3219.84 | 45.24 | 3174.60 | 15873.02 |
| 248 | 2045-10 | 3212.30 | 37.70 | 3174.60 | 12698.41 |
| 249 | 2045-11 | 3204.76 | 30.16 | 3174.60 | 9523.81 |
| 250 | 2045-12 | 3197.22 | 22.62 | 3174.60 | 6349.21 |
| 251 | 2046-01 | 3189.68 | 15.08 | 3174.60 | 3174.60 |
| 252 | 2046-02 | 3182.14 | 7.54 | 3174.60 | 0.00 |