贷款19.32万（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：19.32万
还款月数：14年
每月还款：1396.22元
利息总额：4.13万
本息合计：23.46万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 1396.22 | 458.93 | 937.29 | 192294.71 |
| 2 | 2025-02 | 1396.22 | 456.70 | 939.52 | 191355.19 |
| 3 | 2025-03 | 1396.22 | 454.47 | 941.75 | 190413.44 |
| 4 | 2025-04 | 1396.22 | 452.23 | 943.99 | 189469.45 |
| 5 | 2025-05 | 1396.22 | 449.99 | 946.23 | 188523.22 |
| 6 | 2025-06 | 1396.22 | 447.74 | 948.48 | 187574.74 |
| 7 | 2025-07 | 1396.22 | 445.49 | 950.73 | 186624.01 |
| 8 | 2025-08 | 1396.22 | 443.23 | 952.99 | 185671.02 |
| 9 | 2025-09 | 1396.22 | 440.97 | 955.25 | 184715.77 |
| 10 | 2025-10 | 1396.22 | 438.70 | 957.52 | 183758.25 |
| 11 | 2025-11 | 1396.22 | 436.43 | 959.79 | 182798.46 |
| 12 | 2025-12 | 1396.22 | 434.15 | 962.07 | 181836.38 |
| 13 | 2026-01 | 1396.22 | 431.86 | 964.36 | 180872.03 |
| 14 | 2026-02 | 1396.22 | 429.57 | 966.65 | 179905.38 |
| 15 | 2026-03 | 1396.22 | 427.28 | 968.94 | 178936.43 |
| 16 | 2026-04 | 1396.22 | 424.97 | 971.25 | 177965.19 |
| 17 | 2026-05 | 1396.22 | 422.67 | 973.55 | 176991.63 |
| 18 | 2026-06 | 1396.22 | 420.36 | 975.86 | 176015.77 |
| 19 | 2026-07 | 1396.22 | 418.04 | 978.18 | 175037.59 |
| 20 | 2026-08 | 1396.22 | 415.71 | 980.51 | 174057.08 |
| 21 | 2026-09 | 1396.22 | 413.39 | 982.83 | 173074.25 |
| 22 | 2026-10 | 1396.22 | 411.05 | 985.17 | 172089.08 |
| 23 | 2026-11 | 1396.22 | 408.71 | 987.51 | 171101.57 |
| 24 | 2026-12 | 1396.22 | 406.37 | 989.85 | 170111.72 |
| 25 | 2027-01 | 1396.22 | 404.02 | 992.20 | 169119.51 |
| 26 | 2027-02 | 1396.22 | 401.66 | 994.56 | 168124.95 |
| 27 | 2027-03 | 1396.22 | 399.30 | 996.92 | 167128.03 |
| 28 | 2027-04 | 1396.22 | 396.93 | 999.29 | 166128.74 |
| 29 | 2027-05 | 1396.22 | 394.56 | 1001.66 | 165127.07 |
| 30 | 2027-06 | 1396.22 | 392.18 | 1004.04 | 164123.03 |
| 31 | 2027-07 | 1396.22 | 389.79 | 1006.43 | 163116.60 |
| 32 | 2027-08 | 1396.22 | 387.40 | 1008.82 | 162107.79 |
| 33 | 2027-09 | 1396.22 | 385.01 | 1011.21 | 161096.57 |
| 34 | 2027-10 | 1396.22 | 382.60 | 1013.62 | 160082.96 |
| 35 | 2027-11 | 1396.22 | 380.20 | 1016.02 | 159066.93 |
| 36 | 2027-12 | 1396.22 | 377.78 | 1018.44 | 158048.50 |
| 37 | 2028-01 | 1396.22 | 375.37 | 1020.85 | 157027.64 |
| 38 | 2028-02 | 1396.22 | 372.94 | 1023.28 | 156004.36 |
| 39 | 2028-03 | 1396.22 | 370.51 | 1025.71 | 154978.65 |
| 40 | 2028-04 | 1396.22 | 368.07 | 1028.15 | 153950.51 |
| 41 | 2028-05 | 1396.22 | 365.63 | 1030.59 | 152919.92 |
| 42 | 2028-06 | 1396.22 | 363.18 | 1033.03 | 151886.89 |
| 43 | 2028-07 | 1396.22 | 360.73 | 1035.49 | 150851.40 |
| 44 | 2028-08 | 1396.22 | 358.27 | 1037.95 | 149813.45 |
| 45 | 2028-09 | 1396.22 | 355.81 | 1040.41 | 148773.04 |
| 46 | 2028-10 | 1396.22 | 353.34 | 1042.88 | 147730.15 |
| 47 | 2028-11 | 1396.22 | 350.86 | 1045.36 | 146684.79 |
| 48 | 2028-12 | 1396.22 | 348.38 | 1047.84 | 145636.95 |
| 49 | 2029-01 | 1396.22 | 345.89 | 1050.33 | 144586.62 |
| 50 | 2029-02 | 1396.22 | 343.39 | 1052.83 | 143533.79 |
| 51 | 2029-03 | 1396.22 | 340.89 | 1055.33 | 142478.46 |
| 52 | 2029-04 | 1396.22 | 338.39 | 1057.83 | 141420.63 |
| 53 | 2029-05 | 1396.22 | 335.87 | 1060.35 | 140360.29 |
| 54 | 2029-06 | 1396.22 | 333.36 | 1062.86 | 139297.42 |
| 55 | 2029-07 | 1396.22 | 330.83 | 1065.39 | 138232.03 |
| 56 | 2029-08 | 1396.22 | 328.30 | 1067.92 | 137164.11 |
| 57 | 2029-09 | 1396.22 | 325.76 | 1070.46 | 136093.66 |
| 58 | 2029-10 | 1396.22 | 323.22 | 1073.00 | 135020.66 |
| 59 | 2029-11 | 1396.22 | 320.67 | 1075.55 | 133945.12 |
| 60 | 2029-12 | 1396.22 | 318.12 | 1078.10 | 132867.02 |
| 61 | 2030-01 | 1396.22 | 315.56 | 1080.66 | 131786.36 |
| 62 | 2030-02 | 1396.22 | 312.99 | 1083.23 | 130703.13 |
| 63 | 2030-03 | 1396.22 | 310.42 | 1085.80 | 129617.33 |
| 64 | 2030-04 | 1396.22 | 307.84 | 1088.38 | 128528.95 |
| 65 | 2030-05 | 1396.22 | 305.26 | 1090.96 | 127437.99 |
| 66 | 2030-06 | 1396.22 | 302.67 | 1093.55 | 126344.43 |
| 67 | 2030-07 | 1396.22 | 300.07 | 1096.15 | 125248.28 |
| 68 | 2030-08 | 1396.22 | 297.46 | 1098.76 | 124149.52 |
| 69 | 2030-09 | 1396.22 | 294.86 | 1101.36 | 123048.16 |
| 70 | 2030-10 | 1396.22 | 292.24 | 1103.98 | 121944.18 |
| 71 | 2030-11 | 1396.22 | 289.62 | 1106.60 | 120837.58 |
| 72 | 2030-12 | 1396.22 | 286.99 | 1109.23 | 119728.35 |
| 73 | 2031-01 | 1396.22 | 284.35 | 1111.86 | 118616.48 |
| 74 | 2031-02 | 1396.22 | 281.71 | 1114.51 | 117501.98 |
| 75 | 2031-03 | 1396.22 | 279.07 | 1117.15 | 116384.82 |
| 76 | 2031-04 | 1396.22 | 276.41 | 1119.81 | 115265.02 |
| 77 | 2031-05 | 1396.22 | 273.75 | 1122.47 | 114142.55 |
| 78 | 2031-06 | 1396.22 | 271.09 | 1125.13 | 113017.42 |
| 79 | 2031-07 | 1396.22 | 268.42 | 1127.80 | 111889.62 |
| 80 | 2031-08 | 1396.22 | 265.74 | 1130.48 | 110759.14 |
| 81 | 2031-09 | 1396.22 | 263.05 | 1133.17 | 109625.97 |
| 82 | 2031-10 | 1396.22 | 260.36 | 1135.86 | 108490.11 |
| 83 | 2031-11 | 1396.22 | 257.66 | 1138.56 | 107351.55 |
| 84 | 2031-12 | 1396.22 | 254.96 | 1141.26 | 106210.29 |
| 85 | 2032-01 | 1396.22 | 252.25 | 1143.97 | 105066.32 |
| 86 | 2032-02 | 1396.22 | 249.53 | 1146.69 | 103919.64 |
| 87 | 2032-03 | 1396.22 | 246.81 | 1149.41 | 102770.23 |
| 88 | 2032-04 | 1396.22 | 244.08 | 1152.14 | 101618.09 |
| 89 | 2032-05 | 1396.22 | 241.34 | 1154.88 | 100463.21 |
| 90 | 2032-06 | 1396.22 | 238.60 | 1157.62 | 99305.59 |
| 91 | 2032-07 | 1396.22 | 235.85 | 1160.37 | 98145.22 |
| 92 | 2032-08 | 1396.22 | 233.09 | 1163.12 | 96982.10 |
| 93 | 2032-09 | 1396.22 | 230.33 | 1165.89 | 95816.21 |
| 94 | 2032-10 | 1396.22 | 227.56 | 1168.66 | 94647.55 |
| 95 | 2032-11 | 1396.22 | 224.79 | 1171.43 | 93476.12 |
| 96 | 2032-12 | 1396.22 | 222.01 | 1174.21 | 92301.91 |
| 97 | 2033-01 | 1396.22 | 219.22 | 1177.00 | 91124.90 |
| 98 | 2033-02 | 1396.22 | 216.42 | 1179.80 | 89945.11 |
| 99 | 2033-03 | 1396.22 | 213.62 | 1182.60 | 88762.50 |
| 100 | 2033-04 | 1396.22 | 210.81 | 1185.41 | 87577.10 |
| 101 | 2033-05 | 1396.22 | 208.00 | 1188.22 | 86388.87 |
| 102 | 2033-06 | 1396.22 | 205.17 | 1191.05 | 85197.83 |
| 103 | 2033-07 | 1396.22 | 202.34 | 1193.87 | 84003.95 |
| 104 | 2033-08 | 1396.22 | 199.51 | 1196.71 | 82807.24 |
| 105 | 2033-09 | 1396.22 | 196.67 | 1199.55 | 81607.69 |
| 106 | 2033-10 | 1396.22 | 193.82 | 1202.40 | 80405.29 |
| 107 | 2033-11 | 1396.22 | 190.96 | 1205.26 | 79200.03 |
| 108 | 2033-12 | 1396.22 | 188.10 | 1208.12 | 77991.91 |
| 109 | 2034-01 | 1396.22 | 185.23 | 1210.99 | 76780.92 |
| 110 | 2034-02 | 1396.22 | 182.35 | 1213.87 | 75567.06 |
| 111 | 2034-03 | 1396.22 | 179.47 | 1216.75 | 74350.31 |
| 112 | 2034-04 | 1396.22 | 176.58 | 1219.64 | 73130.67 |
| 113 | 2034-05 | 1396.22 | 173.69 | 1222.53 | 71908.13 |
| 114 | 2034-06 | 1396.22 | 170.78 | 1225.44 | 70682.70 |
| 115 | 2034-07 | 1396.22 | 167.87 | 1228.35 | 69454.35 |
| 116 | 2034-08 | 1396.22 | 164.95 | 1231.27 | 68223.08 |
| 117 | 2034-09 | 1396.22 | 162.03 | 1234.19 | 66988.89 |
| 118 | 2034-10 | 1396.22 | 159.10 | 1237.12 | 65751.77 |
| 119 | 2034-11 | 1396.22 | 156.16 | 1240.06 | 64511.71 |
| 120 | 2034-12 | 1396.22 | 153.22 | 1243.00 | 63268.71 |
| 121 | 2035-01 | 1396.22 | 150.26 | 1245.96 | 62022.75 |
| 122 | 2035-02 | 1396.22 | 147.30 | 1248.92 | 60773.84 |
| 123 | 2035-03 | 1396.22 | 144.34 | 1251.88 | 59521.95 |
| 124 | 2035-04 | 1396.22 | 141.36 | 1254.86 | 58267.10 |
| 125 | 2035-05 | 1396.22 | 138.38 | 1257.84 | 57009.26 |
| 126 | 2035-06 | 1396.22 | 135.40 | 1260.82 | 55748.44 |
| 127 | 2035-07 | 1396.22 | 132.40 | 1263.82 | 54484.62 |
| 128 | 2035-08 | 1396.22 | 129.40 | 1266.82 | 53217.80 |
| 129 | 2035-09 | 1396.22 | 126.39 | 1269.83 | 51947.98 |
| 130 | 2035-10 | 1396.22 | 123.38 | 1272.84 | 50675.13 |
| 131 | 2035-11 | 1396.22 | 120.35 | 1275.87 | 49399.27 |
| 132 | 2035-12 | 1396.22 | 117.32 | 1278.90 | 48120.37 |
| 133 | 2036-01 | 1396.22 | 114.29 | 1281.93 | 46838.44 |
| 134 | 2036-02 | 1396.22 | 111.24 | 1284.98 | 45553.46 |
| 135 | 2036-03 | 1396.22 | 108.19 | 1288.03 | 44265.43 |
| 136 | 2036-04 | 1396.22 | 105.13 | 1291.09 | 42974.34 |
| 137 | 2036-05 | 1396.22 | 102.06 | 1294.16 | 41680.18 |
| 138 | 2036-06 | 1396.22 | 98.99 | 1297.23 | 40382.95 |
| 139 | 2036-07 | 1396.22 | 95.91 | 1300.31 | 39082.64 |
| 140 | 2036-08 | 1396.22 | 92.82 | 1303.40 | 37779.24 |
| 141 | 2036-09 | 1396.22 | 89.73 | 1306.49 | 36472.75 |
| 142 | 2036-10 | 1396.22 | 86.62 | 1309.60 | 35163.15 |
| 143 | 2036-11 | 1396.22 | 83.51 | 1312.71 | 33850.45 |
| 144 | 2036-12 | 1396.22 | 80.39 | 1315.82 | 32534.62 |
| 145 | 2037-01 | 1396.22 | 77.27 | 1318.95 | 31215.67 |
| 146 | 2037-02 | 1396.22 | 74.14 | 1322.08 | 29893.59 |
| 147 | 2037-03 | 1396.22 | 71.00 | 1325.22 | 28568.37 |
| 148 | 2037-04 | 1396.22 | 67.85 | 1328.37 | 27240.00 |
| 149 | 2037-05 | 1396.22 | 64.69 | 1331.52 | 25908.47 |
| 150 | 2037-06 | 1396.22 | 61.53 | 1334.69 | 24573.78 |
| 151 | 2037-07 | 1396.22 | 58.36 | 1337.86 | 23235.93 |
| 152 | 2037-08 | 1396.22 | 55.19 | 1341.03 | 21894.89 |
| 153 | 2037-09 | 1396.22 | 52.00 | 1344.22 | 20550.67 |
| 154 | 2037-10 | 1396.22 | 48.81 | 1347.41 | 19203.26 |
| 155 | 2037-11 | 1396.22 | 45.61 | 1350.61 | 17852.65 |
| 156 | 2037-12 | 1396.22 | 42.40 | 1353.82 | 16498.83 |
| 157 | 2038-01 | 1396.22 | 39.18 | 1357.04 | 15141.79 |
| 158 | 2038-02 | 1396.22 | 35.96 | 1360.26 | 13781.54 |
| 159 | 2038-03 | 1396.22 | 32.73 | 1363.49 | 12418.05 |
| 160 | 2038-04 | 1396.22 | 29.49 | 1366.73 | 11051.32 |
| 161 | 2038-05 | 1396.22 | 26.25 | 1369.97 | 9681.35 |
| 162 | 2038-06 | 1396.22 | 22.99 | 1373.23 | 8308.12 |
| 163 | 2038-07 | 1396.22 | 19.73 | 1376.49 | 6931.63 |
| 164 | 2038-08 | 1396.22 | 16.46 | 1379.76 | 5551.88 |
| 165 | 2038-09 | 1396.22 | 13.19 | 1383.03 | 4168.84 |
| 166 | 2038-10 | 1396.22 | 9.90 | 1386.32 | 2782.52 |
| 167 | 2038-11 | 1396.22 | 6.61 | 1389.61 | 1392.91 |
| 168 | 2038-12 | 1396.22 | 3.31 | 1392.91 | 0.00 |
等额本金还款方式：
贷款总额：19.32万
还款月数：14年
首月还款：1609.12元
每月递减：2.73元
利息总额：3.88万
本息合计：23.2万
节省利息：2553.68元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 1609.12 | 458.93 | 1150.19 | 192081.81 |
| 2 | 2025-02 | 1606.38 | 456.19 | 1150.19 | 190931.62 |
| 3 | 2025-03 | 1603.65 | 453.46 | 1150.19 | 189781.43 |
| 4 | 2025-04 | 1600.92 | 450.73 | 1150.19 | 188631.24 |
| 5 | 2025-05 | 1598.19 | 448.00 | 1150.19 | 187481.05 |
| 6 | 2025-06 | 1595.46 | 445.27 | 1150.19 | 186330.86 |
| 7 | 2025-07 | 1592.73 | 442.54 | 1150.19 | 185180.67 |
| 8 | 2025-08 | 1589.99 | 439.80 | 1150.19 | 184030.48 |
| 9 | 2025-09 | 1587.26 | 437.07 | 1150.19 | 182880.29 |
| 10 | 2025-10 | 1584.53 | 434.34 | 1150.19 | 181730.10 |
| 11 | 2025-11 | 1581.80 | 431.61 | 1150.19 | 180579.90 |
| 12 | 2025-12 | 1579.07 | 428.88 | 1150.19 | 179429.71 |
| 13 | 2026-01 | 1576.34 | 426.15 | 1150.19 | 178279.52 |
| 14 | 2026-02 | 1573.60 | 423.41 | 1150.19 | 177129.33 |
| 15 | 2026-03 | 1570.87 | 420.68 | 1150.19 | 175979.14 |
| 16 | 2026-04 | 1568.14 | 417.95 | 1150.19 | 174828.95 |
| 17 | 2026-05 | 1565.41 | 415.22 | 1150.19 | 173678.76 |
| 18 | 2026-06 | 1562.68 | 412.49 | 1150.19 | 172528.57 |
| 19 | 2026-07 | 1559.95 | 409.76 | 1150.19 | 171378.38 |
| 20 | 2026-08 | 1557.21 | 407.02 | 1150.19 | 170228.19 |
| 21 | 2026-09 | 1554.48 | 404.29 | 1150.19 | 169078.00 |
| 22 | 2026-10 | 1551.75 | 401.56 | 1150.19 | 167927.81 |
| 23 | 2026-11 | 1549.02 | 398.83 | 1150.19 | 166777.62 |
| 24 | 2026-12 | 1546.29 | 396.10 | 1150.19 | 165627.43 |
| 25 | 2027-01 | 1543.56 | 393.37 | 1150.19 | 164477.24 |
| 26 | 2027-02 | 1540.82 | 390.63 | 1150.19 | 163327.05 |
| 27 | 2027-03 | 1538.09 | 387.90 | 1150.19 | 162176.86 |
| 28 | 2027-04 | 1535.36 | 385.17 | 1150.19 | 161026.67 |
| 29 | 2027-05 | 1532.63 | 382.44 | 1150.19 | 159876.48 |
| 30 | 2027-06 | 1529.90 | 379.71 | 1150.19 | 158726.29 |
| 31 | 2027-07 | 1527.17 | 376.97 | 1150.19 | 157576.10 |
| 32 | 2027-08 | 1524.43 | 374.24 | 1150.19 | 156425.90 |
| 33 | 2027-09 | 1521.70 | 371.51 | 1150.19 | 155275.71 |
| 34 | 2027-10 | 1518.97 | 368.78 | 1150.19 | 154125.52 |
| 35 | 2027-11 | 1516.24 | 366.05 | 1150.19 | 152975.33 |
| 36 | 2027-12 | 1513.51 | 363.32 | 1150.19 | 151825.14 |
| 37 | 2028-01 | 1510.78 | 360.58 | 1150.19 | 150674.95 |
| 38 | 2028-02 | 1508.04 | 357.85 | 1150.19 | 149524.76 |
| 39 | 2028-03 | 1505.31 | 355.12 | 1150.19 | 148374.57 |
| 40 | 2028-04 | 1502.58 | 352.39 | 1150.19 | 147224.38 |
| 41 | 2028-05 | 1499.85 | 349.66 | 1150.19 | 146074.19 |
| 42 | 2028-06 | 1497.12 | 346.93 | 1150.19 | 144924.00 |
| 43 | 2028-07 | 1494.38 | 344.19 | 1150.19 | 143773.81 |
| 44 | 2028-08 | 1491.65 | 341.46 | 1150.19 | 142623.62 |
| 45 | 2028-09 | 1488.92 | 338.73 | 1150.19 | 141473.43 |
| 46 | 2028-10 | 1486.19 | 336.00 | 1150.19 | 140323.24 |
| 47 | 2028-11 | 1483.46 | 333.27 | 1150.19 | 139173.05 |
| 48 | 2028-12 | 1480.73 | 330.54 | 1150.19 | 138022.86 |
| 49 | 2029-01 | 1477.99 | 327.80 | 1150.19 | 136872.67 |
| 50 | 2029-02 | 1475.26 | 325.07 | 1150.19 | 135722.48 |
| 51 | 2029-03 | 1472.53 | 322.34 | 1150.19 | 134572.29 |
| 52 | 2029-04 | 1469.80 | 319.61 | 1150.19 | 133422.10 |
| 53 | 2029-05 | 1467.07 | 316.88 | 1150.19 | 132271.90 |
| 54 | 2029-06 | 1464.34 | 314.15 | 1150.19 | 131121.71 |
| 55 | 2029-07 | 1461.60 | 311.41 | 1150.19 | 129971.52 |
| 56 | 2029-08 | 1458.87 | 308.68 | 1150.19 | 128821.33 |
| 57 | 2029-09 | 1456.14 | 305.95 | 1150.19 | 127671.14 |
| 58 | 2029-10 | 1453.41 | 303.22 | 1150.19 | 126520.95 |
| 59 | 2029-11 | 1450.68 | 300.49 | 1150.19 | 125370.76 |
| 60 | 2029-12 | 1447.95 | 297.76 | 1150.19 | 124220.57 |
| 61 | 2030-01 | 1445.21 | 295.02 | 1150.19 | 123070.38 |
| 62 | 2030-02 | 1442.48 | 292.29 | 1150.19 | 121920.19 |
| 63 | 2030-03 | 1439.75 | 289.56 | 1150.19 | 120770.00 |
| 64 | 2030-04 | 1437.02 | 286.83 | 1150.19 | 119619.81 |
| 65 | 2030-05 | 1434.29 | 284.10 | 1150.19 | 118469.62 |
| 66 | 2030-06 | 1431.56 | 281.37 | 1150.19 | 117319.43 |
| 67 | 2030-07 | 1428.82 | 278.63 | 1150.19 | 116169.24 |
| 68 | 2030-08 | 1426.09 | 275.90 | 1150.19 | 115019.05 |
| 69 | 2030-09 | 1423.36 | 273.17 | 1150.19 | 113868.86 |
| 70 | 2030-10 | 1420.63 | 270.44 | 1150.19 | 112718.67 |
| 71 | 2030-11 | 1417.90 | 267.71 | 1150.19 | 111568.48 |
| 72 | 2030-12 | 1415.17 | 264.98 | 1150.19 | 110418.29 |
| 73 | 2031-01 | 1412.43 | 262.24 | 1150.19 | 109268.10 |
| 74 | 2031-02 | 1409.70 | 259.51 | 1150.19 | 108117.90 |
| 75 | 2031-03 | 1406.97 | 256.78 | 1150.19 | 106967.71 |
| 76 | 2031-04 | 1404.24 | 254.05 | 1150.19 | 105817.52 |
| 77 | 2031-05 | 1401.51 | 251.32 | 1150.19 | 104667.33 |
| 78 | 2031-06 | 1398.78 | 248.58 | 1150.19 | 103517.14 |
| 79 | 2031-07 | 1396.04 | 245.85 | 1150.19 | 102366.95 |
| 80 | 2031-08 | 1393.31 | 243.12 | 1150.19 | 101216.76 |
| 81 | 2031-09 | 1390.58 | 240.39 | 1150.19 | 100066.57 |
| 82 | 2031-10 | 1387.85 | 237.66 | 1150.19 | 98916.38 |
| 83 | 2031-11 | 1385.12 | 234.93 | 1150.19 | 97766.19 |
| 84 | 2031-12 | 1382.39 | 232.19 | 1150.19 | 96616.00 |
| 85 | 2032-01 | 1379.65 | 229.46 | 1150.19 | 95465.81 |
| 86 | 2032-02 | 1376.92 | 226.73 | 1150.19 | 94315.62 |
| 87 | 2032-03 | 1374.19 | 224.00 | 1150.19 | 93165.43 |
| 88 | 2032-04 | 1371.46 | 221.27 | 1150.19 | 92015.24 |
| 89 | 2032-05 | 1368.73 | 218.54 | 1150.19 | 90865.05 |
| 90 | 2032-06 | 1365.99 | 215.80 | 1150.19 | 89714.86 |
| 91 | 2032-07 | 1363.26 | 213.07 | 1150.19 | 88564.67 |
| 92 | 2032-08 | 1360.53 | 210.34 | 1150.19 | 87414.48 |
| 93 | 2032-09 | 1357.80 | 207.61 | 1150.19 | 86264.29 |
| 94 | 2032-10 | 1355.07 | 204.88 | 1150.19 | 85114.10 |
| 95 | 2032-11 | 1352.34 | 202.15 | 1150.19 | 83963.90 |
| 96 | 2032-12 | 1349.60 | 199.41 | 1150.19 | 82813.71 |
| 97 | 2033-01 | 1346.87 | 196.68 | 1150.19 | 81663.52 |
| 98 | 2033-02 | 1344.14 | 193.95 | 1150.19 | 80513.33 |
| 99 | 2033-03 | 1341.41 | 191.22 | 1150.19 | 79363.14 |
| 100 | 2033-04 | 1338.68 | 188.49 | 1150.19 | 78212.95 |
| 101 | 2033-05 | 1335.95 | 185.76 | 1150.19 | 77062.76 |
| 102 | 2033-06 | 1333.21 | 183.02 | 1150.19 | 75912.57 |
| 103 | 2033-07 | 1330.48 | 180.29 | 1150.19 | 74762.38 |
| 104 | 2033-08 | 1327.75 | 177.56 | 1150.19 | 73612.19 |
| 105 | 2033-09 | 1325.02 | 174.83 | 1150.19 | 72462.00 |
| 106 | 2033-10 | 1322.29 | 172.10 | 1150.19 | 71311.81 |
| 107 | 2033-11 | 1319.56 | 169.37 | 1150.19 | 70161.62 |
| 108 | 2033-12 | 1316.82 | 166.63 | 1150.19 | 69011.43 |
| 109 | 2034-01 | 1314.09 | 163.90 | 1150.19 | 67861.24 |
| 110 | 2034-02 | 1311.36 | 161.17 | 1150.19 | 66711.05 |
| 111 | 2034-03 | 1308.63 | 158.44 | 1150.19 | 65560.86 |
| 112 | 2034-04 | 1305.90 | 155.71 | 1150.19 | 64410.67 |
| 113 | 2034-05 | 1303.17 | 152.98 | 1150.19 | 63260.48 |
| 114 | 2034-06 | 1300.43 | 150.24 | 1150.19 | 62110.29 |
| 115 | 2034-07 | 1297.70 | 147.51 | 1150.19 | 60960.10 |
| 116 | 2034-08 | 1294.97 | 144.78 | 1150.19 | 59809.90 |
| 117 | 2034-09 | 1292.24 | 142.05 | 1150.19 | 58659.71 |
| 118 | 2034-10 | 1289.51 | 139.32 | 1150.19 | 57509.52 |
| 119 | 2034-11 | 1286.78 | 136.59 | 1150.19 | 56359.33 |
| 120 | 2034-12 | 1284.04 | 133.85 | 1150.19 | 55209.14 |
| 121 | 2035-01 | 1281.31 | 131.12 | 1150.19 | 54058.95 |
| 122 | 2035-02 | 1278.58 | 128.39 | 1150.19 | 52908.76 |
| 123 | 2035-03 | 1275.85 | 125.66 | 1150.19 | 51758.57 |
| 124 | 2035-04 | 1273.12 | 122.93 | 1150.19 | 50608.38 |
| 125 | 2035-05 | 1270.39 | 120.19 | 1150.19 | 49458.19 |
| 126 | 2035-06 | 1267.65 | 117.46 | 1150.19 | 48308.00 |
| 127 | 2035-07 | 1264.92 | 114.73 | 1150.19 | 47157.81 |
| 128 | 2035-08 | 1262.19 | 112.00 | 1150.19 | 46007.62 |
| 129 | 2035-09 | 1259.46 | 109.27 | 1150.19 | 44857.43 |
| 130 | 2035-10 | 1256.73 | 106.54 | 1150.19 | 43707.24 |
| 131 | 2035-11 | 1254.00 | 103.80 | 1150.19 | 42557.05 |
| 132 | 2035-12 | 1251.26 | 101.07 | 1150.19 | 41406.86 |
| 133 | 2036-01 | 1248.53 | 98.34 | 1150.19 | 40256.67 |
| 134 | 2036-02 | 1245.80 | 95.61 | 1150.19 | 39106.48 |
| 135 | 2036-03 | 1243.07 | 92.88 | 1150.19 | 37956.29 |
| 136 | 2036-04 | 1240.34 | 90.15 | 1150.19 | 36806.10 |
| 137 | 2036-05 | 1237.60 | 87.41 | 1150.19 | 35655.90 |
| 138 | 2036-06 | 1234.87 | 84.68 | 1150.19 | 34505.71 |
| 139 | 2036-07 | 1232.14 | 81.95 | 1150.19 | 33355.52 |
| 140 | 2036-08 | 1229.41 | 79.22 | 1150.19 | 32205.33 |
| 141 | 2036-09 | 1226.68 | 76.49 | 1150.19 | 31055.14 |
| 142 | 2036-10 | 1223.95 | 73.76 | 1150.19 | 29904.95 |
| 143 | 2036-11 | 1221.21 | 71.02 | 1150.19 | 28754.76 |
| 144 | 2036-12 | 1218.48 | 68.29 | 1150.19 | 27604.57 |
| 145 | 2037-01 | 1215.75 | 65.56 | 1150.19 | 26454.38 |
| 146 | 2037-02 | 1213.02 | 62.83 | 1150.19 | 25304.19 |
| 147 | 2037-03 | 1210.29 | 60.10 | 1150.19 | 24154.00 |
| 148 | 2037-04 | 1207.56 | 57.37 | 1150.19 | 23003.81 |
| 149 | 2037-05 | 1204.82 | 54.63 | 1150.19 | 21853.62 |
| 150 | 2037-06 | 1202.09 | 51.90 | 1150.19 | 20703.43 |
| 151 | 2037-07 | 1199.36 | 49.17 | 1150.19 | 19553.24 |
| 152 | 2037-08 | 1196.63 | 46.44 | 1150.19 | 18403.05 |
| 153 | 2037-09 | 1193.90 | 43.71 | 1150.19 | 17252.86 |
| 154 | 2037-10 | 1191.17 | 40.98 | 1150.19 | 16102.67 |
| 155 | 2037-11 | 1188.43 | 38.24 | 1150.19 | 14952.48 |
| 156 | 2037-12 | 1185.70 | 35.51 | 1150.19 | 13802.29 |
| 157 | 2038-01 | 1182.97 | 32.78 | 1150.19 | 12652.10 |
| 158 | 2038-02 | 1180.24 | 30.05 | 1150.19 | 11501.90 |
| 159 | 2038-03 | 1177.51 | 27.32 | 1150.19 | 10351.71 |
| 160 | 2038-04 | 1174.78 | 24.59 | 1150.19 | 9201.52 |
| 161 | 2038-05 | 1172.04 | 21.85 | 1150.19 | 8051.33 |
| 162 | 2038-06 | 1169.31 | 19.12 | 1150.19 | 6901.14 |
| 163 | 2038-07 | 1166.58 | 16.39 | 1150.19 | 5750.95 |
| 164 | 2038-08 | 1163.85 | 13.66 | 1150.19 | 4600.76 |
| 165 | 2038-09 | 1161.12 | 10.93 | 1150.19 | 3450.57 |
| 166 | 2038-10 | 1158.39 | 8.20 | 1150.19 | 2300.38 |
| 167 | 2038-11 | 1155.65 | 5.46 | 1150.19 | 1150.19 |
| 168 | 2038-12 | 1152.92 | 2.73 | 1150.19 | 0.00 |