贷款19.45万（公积金贷款）房贷，还款14年1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：19.45万
还款月数：14年1个月
每月还款：1398.85元
利息总额：4.19万
本息合计：23.64万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 1398.85 | 462.02 | 936.84 | 193596.16 |
| 2 | 2024-07 | 1398.85 | 459.79 | 939.06 | 192657.10 |
| 3 | 2024-08 | 1398.85 | 457.56 | 941.29 | 191715.81 |
| 4 | 2024-09 | 1398.85 | 455.33 | 943.53 | 190772.29 |
| 5 | 2024-10 | 1398.85 | 453.08 | 945.77 | 189826.52 |
| 6 | 2024-11 | 1398.85 | 450.84 | 948.01 | 188878.51 |
| 7 | 2024-12 | 1398.85 | 448.59 | 950.26 | 187928.24 |
| 8 | 2025-01 | 1398.85 | 446.33 | 952.52 | 186975.72 |
| 9 | 2025-02 | 1398.85 | 444.07 | 954.78 | 186020.94 |
| 10 | 2025-03 | 1398.85 | 441.80 | 957.05 | 185063.89 |
| 11 | 2025-04 | 1398.85 | 439.53 | 959.32 | 184104.56 |
| 12 | 2025-05 | 1398.85 | 437.25 | 961.60 | 183142.96 |
| 13 | 2025-06 | 1398.85 | 434.96 | 963.89 | 182179.07 |
| 14 | 2025-07 | 1398.85 | 432.68 | 966.18 | 181212.90 |
| 15 | 2025-08 | 1398.85 | 430.38 | 968.47 | 180244.43 |
| 16 | 2025-09 | 1398.85 | 428.08 | 970.77 | 179273.66 |
| 17 | 2025-10 | 1398.85 | 425.77 | 973.08 | 178300.58 |
| 18 | 2025-11 | 1398.85 | 423.46 | 975.39 | 177325.19 |
| 19 | 2025-12 | 1398.85 | 421.15 | 977.70 | 176347.49 |
| 20 | 2026-01 | 1398.85 | 418.83 | 980.03 | 175367.46 |
| 21 | 2026-02 | 1398.85 | 416.50 | 982.35 | 174385.11 |
| 22 | 2026-03 | 1398.85 | 414.16 | 984.69 | 173400.42 |
| 23 | 2026-04 | 1398.85 | 411.83 | 987.03 | 172413.40 |
| 24 | 2026-05 | 1398.85 | 409.48 | 989.37 | 171424.03 |
| 25 | 2026-06 | 1398.85 | 407.13 | 991.72 | 170432.31 |
| 26 | 2026-07 | 1398.85 | 404.78 | 994.07 | 169438.24 |
| 27 | 2026-08 | 1398.85 | 402.42 | 996.44 | 168441.80 |
| 28 | 2026-09 | 1398.85 | 400.05 | 998.80 | 167443.00 |
| 29 | 2026-10 | 1398.85 | 397.68 | 1001.17 | 166441.82 |
| 30 | 2026-11 | 1398.85 | 395.30 | 1003.55 | 165438.27 |
| 31 | 2026-12 | 1398.85 | 392.92 | 1005.94 | 164432.34 |
| 32 | 2027-01 | 1398.85 | 390.53 | 1008.32 | 163424.01 |
| 33 | 2027-02 | 1398.85 | 388.13 | 1010.72 | 162413.29 |
| 34 | 2027-03 | 1398.85 | 385.73 | 1013.12 | 161400.17 |
| 35 | 2027-04 | 1398.85 | 383.33 | 1015.53 | 160384.65 |
| 36 | 2027-05 | 1398.85 | 380.91 | 1017.94 | 159366.71 |
| 37 | 2027-06 | 1398.85 | 378.50 | 1020.36 | 158346.36 |
| 38 | 2027-07 | 1398.85 | 376.07 | 1022.78 | 157323.58 |
| 39 | 2027-08 | 1398.85 | 373.64 | 1025.21 | 156298.37 |
| 40 | 2027-09 | 1398.85 | 371.21 | 1027.64 | 155270.73 |
| 41 | 2027-10 | 1398.85 | 368.77 | 1030.08 | 154240.64 |
| 42 | 2027-11 | 1398.85 | 366.32 | 1032.53 | 153208.11 |
| 43 | 2027-12 | 1398.85 | 363.87 | 1034.98 | 152173.13 |
| 44 | 2028-01 | 1398.85 | 361.41 | 1037.44 | 151135.69 |
| 45 | 2028-02 | 1398.85 | 358.95 | 1039.90 | 150095.79 |
| 46 | 2028-03 | 1398.85 | 356.48 | 1042.37 | 149053.42 |
| 47 | 2028-04 | 1398.85 | 354.00 | 1044.85 | 148008.57 |
| 48 | 2028-05 | 1398.85 | 351.52 | 1047.33 | 146961.24 |
| 49 | 2028-06 | 1398.85 | 349.03 | 1049.82 | 145911.42 |
| 50 | 2028-07 | 1398.85 | 346.54 | 1052.31 | 144859.11 |
| 51 | 2028-08 | 1398.85 | 344.04 | 1054.81 | 143804.30 |
| 52 | 2028-09 | 1398.85 | 341.54 | 1057.32 | 142746.98 |
| 53 | 2028-10 | 1398.85 | 339.02 | 1059.83 | 141687.15 |
| 54 | 2028-11 | 1398.85 | 336.51 | 1062.34 | 140624.81 |
| 55 | 2028-12 | 1398.85 | 333.98 | 1064.87 | 139559.94 |
| 56 | 2029-01 | 1398.85 | 331.45 | 1067.40 | 138492.54 |
| 57 | 2029-02 | 1398.85 | 328.92 | 1069.93 | 137422.61 |
| 58 | 2029-03 | 1398.85 | 326.38 | 1072.47 | 136350.14 |
| 59 | 2029-04 | 1398.85 | 323.83 | 1075.02 | 135275.12 |
| 60 | 2029-05 | 1398.85 | 321.28 | 1077.57 | 134197.55 |
| 61 | 2029-06 | 1398.85 | 318.72 | 1080.13 | 133117.42 |
| 62 | 2029-07 | 1398.85 | 316.15 | 1082.70 | 132034.72 |
| 63 | 2029-08 | 1398.85 | 313.58 | 1085.27 | 130949.45 |
| 64 | 2029-09 | 1398.85 | 311.00 | 1087.85 | 129861.60 |
| 65 | 2029-10 | 1398.85 | 308.42 | 1090.43 | 128771.17 |
| 66 | 2029-11 | 1398.85 | 305.83 | 1093.02 | 127678.16 |
| 67 | 2029-12 | 1398.85 | 303.24 | 1095.62 | 126582.54 |
| 68 | 2030-01 | 1398.85 | 300.63 | 1098.22 | 125484.32 |
| 69 | 2030-02 | 1398.85 | 298.03 | 1100.83 | 124383.50 |
| 70 | 2030-03 | 1398.85 | 295.41 | 1103.44 | 123280.06 |
| 71 | 2030-04 | 1398.85 | 292.79 | 1106.06 | 122174.00 |
| 72 | 2030-05 | 1398.85 | 290.16 | 1108.69 | 121065.31 |
| 73 | 2030-06 | 1398.85 | 287.53 | 1111.32 | 119953.99 |
| 74 | 2030-07 | 1398.85 | 284.89 | 1113.96 | 118840.03 |
| 75 | 2030-08 | 1398.85 | 282.25 | 1116.61 | 117723.42 |
| 76 | 2030-09 | 1398.85 | 279.59 | 1119.26 | 116604.16 |
| 77 | 2030-10 | 1398.85 | 276.93 | 1121.92 | 115482.25 |
| 78 | 2030-11 | 1398.85 | 274.27 | 1124.58 | 114357.66 |
| 79 | 2030-12 | 1398.85 | 271.60 | 1127.25 | 113230.41 |
| 80 | 2031-01 | 1398.85 | 268.92 | 1129.93 | 112100.48 |
| 81 | 2031-02 | 1398.85 | 266.24 | 1132.61 | 110967.87 |
| 82 | 2031-03 | 1398.85 | 263.55 | 1135.30 | 109832.57 |
| 83 | 2031-04 | 1398.85 | 260.85 | 1138.00 | 108694.57 |
| 84 | 2031-05 | 1398.85 | 258.15 | 1140.70 | 107553.87 |
| 85 | 2031-06 | 1398.85 | 255.44 | 1143.41 | 106410.46 |
| 86 | 2031-07 | 1398.85 | 252.72 | 1146.13 | 105264.33 |
| 87 | 2031-08 | 1398.85 | 250.00 | 1148.85 | 104115.48 |
| 88 | 2031-09 | 1398.85 | 247.27 | 1151.58 | 102963.91 |
| 89 | 2031-10 | 1398.85 | 244.54 | 1154.31 | 101809.60 |
| 90 | 2031-11 | 1398.85 | 241.80 | 1157.05 | 100652.54 |
| 91 | 2031-12 | 1398.85 | 239.05 | 1159.80 | 99492.74 |
| 92 | 2032-01 | 1398.85 | 236.30 | 1162.56 | 98330.18 |
| 93 | 2032-02 | 1398.85 | 233.53 | 1165.32 | 97164.87 |
| 94 | 2032-03 | 1398.85 | 230.77 | 1168.08 | 95996.78 |
| 95 | 2032-04 | 1398.85 | 227.99 | 1170.86 | 94825.92 |
| 96 | 2032-05 | 1398.85 | 225.21 | 1173.64 | 93652.29 |
| 97 | 2032-06 | 1398.85 | 222.42 | 1176.43 | 92475.86 |
| 98 | 2032-07 | 1398.85 | 219.63 | 1179.22 | 91296.64 |
| 99 | 2032-08 | 1398.85 | 216.83 | 1182.02 | 90114.62 |
| 100 | 2032-09 | 1398.85 | 214.02 | 1184.83 | 88929.79 |
| 101 | 2032-10 | 1398.85 | 211.21 | 1187.64 | 87742.14 |
| 102 | 2032-11 | 1398.85 | 208.39 | 1190.46 | 86551.68 |
| 103 | 2032-12 | 1398.85 | 205.56 | 1193.29 | 85358.39 |
| 104 | 2033-01 | 1398.85 | 202.73 | 1196.12 | 84162.26 |
| 105 | 2033-02 | 1398.85 | 199.89 | 1198.97 | 82963.30 |
| 106 | 2033-03 | 1398.85 | 197.04 | 1201.81 | 81761.49 |
| 107 | 2033-04 | 1398.85 | 194.18 | 1204.67 | 80556.82 |
| 108 | 2033-05 | 1398.85 | 191.32 | 1207.53 | 79349.29 |
| 109 | 2033-06 | 1398.85 | 188.45 | 1210.40 | 78138.89 |
| 110 | 2033-07 | 1398.85 | 185.58 | 1213.27 | 76925.62 |
| 111 | 2033-08 | 1398.85 | 182.70 | 1216.15 | 75709.47 |
| 112 | 2033-09 | 1398.85 | 179.81 | 1219.04 | 74490.43 |
| 113 | 2033-10 | 1398.85 | 176.91 | 1221.94 | 73268.49 |
| 114 | 2033-11 | 1398.85 | 174.01 | 1224.84 | 72043.65 |
| 115 | 2033-12 | 1398.85 | 171.10 | 1227.75 | 70815.91 |
| 116 | 2034-01 | 1398.85 | 168.19 | 1230.66 | 69585.24 |
| 117 | 2034-02 | 1398.85 | 165.26 | 1233.59 | 68351.66 |
| 118 | 2034-03 | 1398.85 | 162.34 | 1236.52 | 67115.14 |
| 119 | 2034-04 | 1398.85 | 159.40 | 1239.45 | 65875.69 |
| 120 | 2034-05 | 1398.85 | 156.45 | 1242.40 | 64633.29 |
| 121 | 2034-06 | 1398.85 | 153.50 | 1245.35 | 63387.94 |
| 122 | 2034-07 | 1398.85 | 150.55 | 1248.30 | 62139.64 |
| 123 | 2034-08 | 1398.85 | 147.58 | 1251.27 | 60888.37 |
| 124 | 2034-09 | 1398.85 | 144.61 | 1254.24 | 59634.13 |
| 125 | 2034-10 | 1398.85 | 141.63 | 1257.22 | 58376.91 |
| 126 | 2034-11 | 1398.85 | 138.65 | 1260.21 | 57116.70 |
| 127 | 2034-12 | 1398.85 | 135.65 | 1263.20 | 55853.50 |
| 128 | 2035-01 | 1398.85 | 132.65 | 1266.20 | 54587.30 |
| 129 | 2035-02 | 1398.85 | 129.64 | 1269.21 | 53318.10 |
| 130 | 2035-03 | 1398.85 | 126.63 | 1272.22 | 52045.88 |
| 131 | 2035-04 | 1398.85 | 123.61 | 1275.24 | 50770.64 |
| 132 | 2035-05 | 1398.85 | 120.58 | 1278.27 | 49492.36 |
| 133 | 2035-06 | 1398.85 | 117.54 | 1281.31 | 48211.06 |
| 134 | 2035-07 | 1398.85 | 114.50 | 1284.35 | 46926.71 |
| 135 | 2035-08 | 1398.85 | 111.45 | 1287.40 | 45639.31 |
| 136 | 2035-09 | 1398.85 | 108.39 | 1290.46 | 44348.85 |
| 137 | 2035-10 | 1398.85 | 105.33 | 1293.52 | 43055.33 |
| 138 | 2035-11 | 1398.85 | 102.26 | 1296.59 | 41758.73 |
| 139 | 2035-12 | 1398.85 | 99.18 | 1299.67 | 40459.06 |
| 140 | 2036-01 | 1398.85 | 96.09 | 1302.76 | 39156.30 |
| 141 | 2036-02 | 1398.85 | 93.00 | 1305.85 | 37850.44 |
| 142 | 2036-03 | 1398.85 | 89.89 | 1308.96 | 36541.49 |
| 143 | 2036-04 | 1398.85 | 86.79 | 1312.07 | 35229.42 |
| 144 | 2036-05 | 1398.85 | 83.67 | 1315.18 | 33914.24 |
| 145 | 2036-06 | 1398.85 | 80.55 | 1318.30 | 32595.94 |
| 146 | 2036-07 | 1398.85 | 77.42 | 1321.44 | 31274.50 |
| 147 | 2036-08 | 1398.85 | 74.28 | 1324.57 | 29949.93 |
| 148 | 2036-09 | 1398.85 | 71.13 | 1327.72 | 28622.21 |
| 149 | 2036-10 | 1398.85 | 67.98 | 1330.87 | 27291.33 |
| 150 | 2036-11 | 1398.85 | 64.82 | 1334.03 | 25957.30 |
| 151 | 2036-12 | 1398.85 | 61.65 | 1337.20 | 24620.10 |
| 152 | 2037-01 | 1398.85 | 58.47 | 1340.38 | 23279.72 |
| 153 | 2037-02 | 1398.85 | 55.29 | 1343.56 | 21936.16 |
| 154 | 2037-03 | 1398.85 | 52.10 | 1346.75 | 20589.40 |
| 155 | 2037-04 | 1398.85 | 48.90 | 1349.95 | 19239.45 |
| 156 | 2037-05 | 1398.85 | 45.69 | 1353.16 | 17886.29 |
| 157 | 2037-06 | 1398.85 | 42.48 | 1356.37 | 16529.92 |
| 158 | 2037-07 | 1398.85 | 39.26 | 1359.59 | 15170.33 |
| 159 | 2037-08 | 1398.85 | 36.03 | 1362.82 | 13807.51 |
| 160 | 2037-09 | 1398.85 | 32.79 | 1366.06 | 12441.45 |
| 161 | 2037-10 | 1398.85 | 29.55 | 1369.30 | 11072.15 |
| 162 | 2037-11 | 1398.85 | 26.30 | 1372.55 | 9699.59 |
| 163 | 2037-12 | 1398.85 | 23.04 | 1375.81 | 8323.78 |
| 164 | 2038-01 | 1398.85 | 19.77 | 1379.08 | 6944.70 |
| 165 | 2038-02 | 1398.85 | 16.49 | 1382.36 | 5562.34 |
| 166 | 2038-03 | 1398.85 | 13.21 | 1385.64 | 4176.70 |
| 167 | 2038-04 | 1398.85 | 9.92 | 1388.93 | 2787.77 |
| 168 | 2038-05 | 1398.85 | 6.62 | 1392.23 | 1395.54 |
| 169 | 2038-06 | 1398.85 | 3.31 | 1395.54 | 0.00 |
等额本金还款方式：
贷款总额：19.45万
还款月数：14年1个月
首月还款：1613.1元
每月递减：2.73元
利息总额：3.93万
本息合计：23.38万
节省利息：2601.49元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 1613.10 | 462.02 | 1151.08 | 193381.92 |
| 2 | 2024-07 | 1610.36 | 459.28 | 1151.08 | 192230.83 |
| 3 | 2024-08 | 1607.63 | 456.55 | 1151.08 | 191079.75 |
| 4 | 2024-09 | 1604.90 | 453.81 | 1151.08 | 189928.67 |
| 5 | 2024-10 | 1602.16 | 451.08 | 1151.08 | 188777.59 |
| 6 | 2024-11 | 1599.43 | 448.35 | 1151.08 | 187626.50 |
| 7 | 2024-12 | 1596.70 | 445.61 | 1151.08 | 186475.42 |
| 8 | 2025-01 | 1593.96 | 442.88 | 1151.08 | 185324.34 |
| 9 | 2025-02 | 1591.23 | 440.15 | 1151.08 | 184173.25 |
| 10 | 2025-03 | 1588.49 | 437.41 | 1151.08 | 183022.17 |
| 11 | 2025-04 | 1585.76 | 434.68 | 1151.08 | 181871.09 |
| 12 | 2025-05 | 1583.03 | 431.94 | 1151.08 | 180720.01 |
| 13 | 2025-06 | 1580.29 | 429.21 | 1151.08 | 179568.92 |
| 14 | 2025-07 | 1577.56 | 426.48 | 1151.08 | 178417.84 |
| 15 | 2025-08 | 1574.83 | 423.74 | 1151.08 | 177266.76 |
| 16 | 2025-09 | 1572.09 | 421.01 | 1151.08 | 176115.67 |
| 17 | 2025-10 | 1569.36 | 418.27 | 1151.08 | 174964.59 |
| 18 | 2025-11 | 1566.62 | 415.54 | 1151.08 | 173813.51 |
| 19 | 2025-12 | 1563.89 | 412.81 | 1151.08 | 172662.43 |
| 20 | 2026-01 | 1561.16 | 410.07 | 1151.08 | 171511.34 |
| 21 | 2026-02 | 1558.42 | 407.34 | 1151.08 | 170360.26 |
| 22 | 2026-03 | 1555.69 | 404.61 | 1151.08 | 169209.18 |
| 23 | 2026-04 | 1552.95 | 401.87 | 1151.08 | 168058.09 |
| 24 | 2026-05 | 1550.22 | 399.14 | 1151.08 | 166907.01 |
| 25 | 2026-06 | 1547.49 | 396.40 | 1151.08 | 165755.93 |
| 26 | 2026-07 | 1544.75 | 393.67 | 1151.08 | 164604.85 |
| 27 | 2026-08 | 1542.02 | 390.94 | 1151.08 | 163453.76 |
| 28 | 2026-09 | 1539.29 | 388.20 | 1151.08 | 162302.68 |
| 29 | 2026-10 | 1536.55 | 385.47 | 1151.08 | 161151.60 |
| 30 | 2026-11 | 1533.82 | 382.74 | 1151.08 | 160000.51 |
| 31 | 2026-12 | 1531.08 | 380.00 | 1151.08 | 158849.43 |
| 32 | 2027-01 | 1528.35 | 377.27 | 1151.08 | 157698.35 |
| 33 | 2027-02 | 1525.62 | 374.53 | 1151.08 | 156547.27 |
| 34 | 2027-03 | 1522.88 | 371.80 | 1151.08 | 155396.18 |
| 35 | 2027-04 | 1520.15 | 369.07 | 1151.08 | 154245.10 |
| 36 | 2027-05 | 1517.41 | 366.33 | 1151.08 | 153094.02 |
| 37 | 2027-06 | 1514.68 | 363.60 | 1151.08 | 151942.93 |
| 38 | 2027-07 | 1511.95 | 360.86 | 1151.08 | 150791.85 |
| 39 | 2027-08 | 1509.21 | 358.13 | 1151.08 | 149640.77 |
| 40 | 2027-09 | 1506.48 | 355.40 | 1151.08 | 148489.69 |
| 41 | 2027-10 | 1503.75 | 352.66 | 1151.08 | 147338.60 |
| 42 | 2027-11 | 1501.01 | 349.93 | 1151.08 | 146187.52 |
| 43 | 2027-12 | 1498.28 | 347.20 | 1151.08 | 145036.44 |
| 44 | 2028-01 | 1495.54 | 344.46 | 1151.08 | 143885.36 |
| 45 | 2028-02 | 1492.81 | 341.73 | 1151.08 | 142734.27 |
| 46 | 2028-03 | 1490.08 | 338.99 | 1151.08 | 141583.19 |
| 47 | 2028-04 | 1487.34 | 336.26 | 1151.08 | 140432.11 |
| 48 | 2028-05 | 1484.61 | 333.53 | 1151.08 | 139281.02 |
| 49 | 2028-06 | 1481.88 | 330.79 | 1151.08 | 138129.94 |
| 50 | 2028-07 | 1479.14 | 328.06 | 1151.08 | 136978.86 |
| 51 | 2028-08 | 1476.41 | 325.32 | 1151.08 | 135827.78 |
| 52 | 2028-09 | 1473.67 | 322.59 | 1151.08 | 134676.69 |
| 53 | 2028-10 | 1470.94 | 319.86 | 1151.08 | 133525.61 |
| 54 | 2028-11 | 1468.21 | 317.12 | 1151.08 | 132374.53 |
| 55 | 2028-12 | 1465.47 | 314.39 | 1151.08 | 131223.44 |
| 56 | 2029-01 | 1462.74 | 311.66 | 1151.08 | 130072.36 |
| 57 | 2029-02 | 1460.00 | 308.92 | 1151.08 | 128921.28 |
| 58 | 2029-03 | 1457.27 | 306.19 | 1151.08 | 127770.20 |
| 59 | 2029-04 | 1454.54 | 303.45 | 1151.08 | 126619.11 |
| 60 | 2029-05 | 1451.80 | 300.72 | 1151.08 | 125468.03 |
| 61 | 2029-06 | 1449.07 | 297.99 | 1151.08 | 124316.95 |
| 62 | 2029-07 | 1446.34 | 295.25 | 1151.08 | 123165.86 |
| 63 | 2029-08 | 1443.60 | 292.52 | 1151.08 | 122014.78 |
| 64 | 2029-09 | 1440.87 | 289.79 | 1151.08 | 120863.70 |
| 65 | 2029-10 | 1438.13 | 287.05 | 1151.08 | 119712.62 |
| 66 | 2029-11 | 1435.40 | 284.32 | 1151.08 | 118561.53 |
| 67 | 2029-12 | 1432.67 | 281.58 | 1151.08 | 117410.45 |
| 68 | 2030-01 | 1429.93 | 278.85 | 1151.08 | 116259.37 |
| 69 | 2030-02 | 1427.20 | 276.12 | 1151.08 | 115108.28 |
| 70 | 2030-03 | 1424.47 | 273.38 | 1151.08 | 113957.20 |
| 71 | 2030-04 | 1421.73 | 270.65 | 1151.08 | 112806.12 |
| 72 | 2030-05 | 1419.00 | 267.91 | 1151.08 | 111655.04 |
| 73 | 2030-06 | 1416.26 | 265.18 | 1151.08 | 110503.95 |
| 74 | 2030-07 | 1413.53 | 262.45 | 1151.08 | 109352.87 |
| 75 | 2030-08 | 1410.80 | 259.71 | 1151.08 | 108201.79 |
| 76 | 2030-09 | 1408.06 | 256.98 | 1151.08 | 107050.70 |
| 77 | 2030-10 | 1405.33 | 254.25 | 1151.08 | 105899.62 |
| 78 | 2030-11 | 1402.59 | 251.51 | 1151.08 | 104748.54 |
| 79 | 2030-12 | 1399.86 | 248.78 | 1151.08 | 103597.46 |
| 80 | 2031-01 | 1397.13 | 246.04 | 1151.08 | 102446.37 |
| 81 | 2031-02 | 1394.39 | 243.31 | 1151.08 | 101295.29 |
| 82 | 2031-03 | 1391.66 | 240.58 | 1151.08 | 100144.21 |
| 83 | 2031-04 | 1388.93 | 237.84 | 1151.08 | 98993.12 |
| 84 | 2031-05 | 1386.19 | 235.11 | 1151.08 | 97842.04 |
| 85 | 2031-06 | 1383.46 | 232.37 | 1151.08 | 96690.96 |
| 86 | 2031-07 | 1380.72 | 229.64 | 1151.08 | 95539.88 |
| 87 | 2031-08 | 1377.99 | 226.91 | 1151.08 | 94388.79 |
| 88 | 2031-09 | 1375.26 | 224.17 | 1151.08 | 93237.71 |
| 89 | 2031-10 | 1372.52 | 221.44 | 1151.08 | 92086.63 |
| 90 | 2031-11 | 1369.79 | 218.71 | 1151.08 | 90935.54 |
| 91 | 2031-12 | 1367.05 | 215.97 | 1151.08 | 89784.46 |
| 92 | 2032-01 | 1364.32 | 213.24 | 1151.08 | 88633.38 |
| 93 | 2032-02 | 1361.59 | 210.50 | 1151.08 | 87482.30 |
| 94 | 2032-03 | 1358.85 | 207.77 | 1151.08 | 86331.21 |
| 95 | 2032-04 | 1356.12 | 205.04 | 1151.08 | 85180.13 |
| 96 | 2032-05 | 1353.39 | 202.30 | 1151.08 | 84029.05 |
| 97 | 2032-06 | 1350.65 | 199.57 | 1151.08 | 82877.96 |
| 98 | 2032-07 | 1347.92 | 196.84 | 1151.08 | 81726.88 |
| 99 | 2032-08 | 1345.18 | 194.10 | 1151.08 | 80575.80 |
| 100 | 2032-09 | 1342.45 | 191.37 | 1151.08 | 79424.72 |
| 101 | 2032-10 | 1339.72 | 188.63 | 1151.08 | 78273.63 |
| 102 | 2032-11 | 1336.98 | 185.90 | 1151.08 | 77122.55 |
| 103 | 2032-12 | 1334.25 | 183.17 | 1151.08 | 75971.47 |
| 104 | 2033-01 | 1331.52 | 180.43 | 1151.08 | 74820.38 |
| 105 | 2033-02 | 1328.78 | 177.70 | 1151.08 | 73669.30 |
| 106 | 2033-03 | 1326.05 | 174.96 | 1151.08 | 72518.22 |
| 107 | 2033-04 | 1323.31 | 172.23 | 1151.08 | 71367.14 |
| 108 | 2033-05 | 1320.58 | 169.50 | 1151.08 | 70216.05 |
| 109 | 2033-06 | 1317.85 | 166.76 | 1151.08 | 69064.97 |
| 110 | 2033-07 | 1315.11 | 164.03 | 1151.08 | 67913.89 |
| 111 | 2033-08 | 1312.38 | 161.30 | 1151.08 | 66762.80 |
| 112 | 2033-09 | 1309.64 | 158.56 | 1151.08 | 65611.72 |
| 113 | 2033-10 | 1306.91 | 155.83 | 1151.08 | 64460.64 |
| 114 | 2033-11 | 1304.18 | 153.09 | 1151.08 | 63309.56 |
| 115 | 2033-12 | 1301.44 | 150.36 | 1151.08 | 62158.47 |
| 116 | 2034-01 | 1298.71 | 147.63 | 1151.08 | 61007.39 |
| 117 | 2034-02 | 1295.98 | 144.89 | 1151.08 | 59856.31 |
| 118 | 2034-03 | 1293.24 | 142.16 | 1151.08 | 58705.22 |
| 119 | 2034-04 | 1290.51 | 139.42 | 1151.08 | 57554.14 |
| 120 | 2034-05 | 1287.77 | 136.69 | 1151.08 | 56403.06 |
| 121 | 2034-06 | 1285.04 | 133.96 | 1151.08 | 55251.98 |
| 122 | 2034-07 | 1282.31 | 131.22 | 1151.08 | 54100.89 |
| 123 | 2034-08 | 1279.57 | 128.49 | 1151.08 | 52949.81 |
| 124 | 2034-09 | 1276.84 | 125.76 | 1151.08 | 51798.73 |
| 125 | 2034-10 | 1274.10 | 123.02 | 1151.08 | 50647.64 |
| 126 | 2034-11 | 1271.37 | 120.29 | 1151.08 | 49496.56 |
| 127 | 2034-12 | 1268.64 | 117.55 | 1151.08 | 48345.48 |
| 128 | 2035-01 | 1265.90 | 114.82 | 1151.08 | 47194.40 |
| 129 | 2035-02 | 1263.17 | 112.09 | 1151.08 | 46043.31 |
| 130 | 2035-03 | 1260.44 | 109.35 | 1151.08 | 44892.23 |
| 131 | 2035-04 | 1257.70 | 106.62 | 1151.08 | 43741.15 |
| 132 | 2035-05 | 1254.97 | 103.89 | 1151.08 | 42590.07 |
| 133 | 2035-06 | 1252.23 | 101.15 | 1151.08 | 41438.98 |
| 134 | 2035-07 | 1249.50 | 98.42 | 1151.08 | 40287.90 |
| 135 | 2035-08 | 1246.77 | 95.68 | 1151.08 | 39136.82 |
| 136 | 2035-09 | 1244.03 | 92.95 | 1151.08 | 37985.73 |
| 137 | 2035-10 | 1241.30 | 90.22 | 1151.08 | 36834.65 |
| 138 | 2035-11 | 1238.57 | 87.48 | 1151.08 | 35683.57 |
| 139 | 2035-12 | 1235.83 | 84.75 | 1151.08 | 34532.49 |
| 140 | 2036-01 | 1233.10 | 82.01 | 1151.08 | 33381.40 |
| 141 | 2036-02 | 1230.36 | 79.28 | 1151.08 | 32230.32 |
| 142 | 2036-03 | 1227.63 | 76.55 | 1151.08 | 31079.24 |
| 143 | 2036-04 | 1224.90 | 73.81 | 1151.08 | 29928.15 |
| 144 | 2036-05 | 1222.16 | 71.08 | 1151.08 | 28777.07 |
| 145 | 2036-06 | 1219.43 | 68.35 | 1151.08 | 27625.99 |
| 146 | 2036-07 | 1216.69 | 65.61 | 1151.08 | 26474.91 |
| 147 | 2036-08 | 1213.96 | 62.88 | 1151.08 | 25323.82 |
| 148 | 2036-09 | 1211.23 | 60.14 | 1151.08 | 24172.74 |
| 149 | 2036-10 | 1208.49 | 57.41 | 1151.08 | 23021.66 |
| 150 | 2036-11 | 1205.76 | 54.68 | 1151.08 | 21870.57 |
| 151 | 2036-12 | 1203.03 | 51.94 | 1151.08 | 20719.49 |
| 152 | 2037-01 | 1200.29 | 49.21 | 1151.08 | 19568.41 |
| 153 | 2037-02 | 1197.56 | 46.47 | 1151.08 | 18417.33 |
| 154 | 2037-03 | 1194.82 | 43.74 | 1151.08 | 17266.24 |
| 155 | 2037-04 | 1192.09 | 41.01 | 1151.08 | 16115.16 |
| 156 | 2037-05 | 1189.36 | 38.27 | 1151.08 | 14964.08 |
| 157 | 2037-06 | 1186.62 | 35.54 | 1151.08 | 13812.99 |
| 158 | 2037-07 | 1183.89 | 32.81 | 1151.08 | 12661.91 |
| 159 | 2037-08 | 1181.15 | 30.07 | 1151.08 | 11510.83 |
| 160 | 2037-09 | 1178.42 | 27.34 | 1151.08 | 10359.75 |
| 161 | 2037-10 | 1175.69 | 24.60 | 1151.08 | 9208.66 |
| 162 | 2037-11 | 1172.95 | 21.87 | 1151.08 | 8057.58 |
| 163 | 2037-12 | 1170.22 | 19.14 | 1151.08 | 6906.50 |
| 164 | 2038-01 | 1167.49 | 16.40 | 1151.08 | 5755.41 |
| 165 | 2038-02 | 1164.75 | 13.67 | 1151.08 | 4604.33 |
| 166 | 2038-03 | 1162.02 | 10.94 | 1151.08 | 3453.25 |
| 167 | 2038-04 | 1159.28 | 8.20 | 1151.08 | 2302.17 |
| 168 | 2038-05 | 1156.55 | 5.47 | 1151.08 | 1151.08 |
| 169 | 2038-06 | 1153.82 | 2.73 | 1151.08 | 0.00 |