贷款30.88万（公积金贷款）房贷，还款13年11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：30.88万
还款月数：13年11个月
每月还款：2242.22元
利息总额：6.56万
本息合计：37.45万
| 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 | 2242.22 | 733.43 | 1508.80 | 307301.77 |
| 2 | 2025-04 | 2242.22 | 729.84 | 1512.38 | 305789.39 |
| 3 | 2025-05 | 2242.22 | 726.25 | 1515.97 | 304273.42 |
| 4 | 2025-06 | 2242.22 | 722.65 | 1519.57 | 302753.85 |
| 5 | 2025-07 | 2242.22 | 719.04 | 1523.18 | 301230.67 |
| 6 | 2025-08 | 2242.22 | 715.42 | 1526.80 | 299703.87 |
| 7 | 2025-09 | 2242.22 | 711.80 | 1530.43 | 298173.44 |
| 8 | 2025-10 | 2242.22 | 708.16 | 1534.06 | 296639.38 |
| 9 | 2025-11 | 2242.22 | 704.52 | 1537.70 | 295101.68 |
| 10 | 2025-12 | 2242.22 | 700.87 | 1541.36 | 293560.32 |
| 11 | 2026-01 | 2242.22 | 697.21 | 1545.02 | 292015.31 |
| 12 | 2026-02 | 2242.22 | 693.54 | 1548.69 | 290466.62 |
| 13 | 2026-03 | 2242.22 | 689.86 | 1552.36 | 288914.26 |
| 14 | 2026-04 | 2242.22 | 686.17 | 1556.05 | 287358.21 |
| 15 | 2026-05 | 2242.22 | 682.48 | 1559.75 | 285798.46 |
| 16 | 2026-06 | 2242.22 | 678.77 | 1563.45 | 284235.01 |
| 17 | 2026-07 | 2242.22 | 675.06 | 1567.16 | 282667.84 |
| 18 | 2026-08 | 2242.22 | 671.34 | 1570.89 | 281096.96 |
| 19 | 2026-09 | 2242.22 | 667.61 | 1574.62 | 279522.34 |
| 20 | 2026-10 | 2242.22 | 663.87 | 1578.36 | 277943.99 |
| 21 | 2026-11 | 2242.22 | 660.12 | 1582.11 | 276361.88 |
| 22 | 2026-12 | 2242.22 | 656.36 | 1585.86 | 274776.02 |
| 23 | 2027-01 | 2242.22 | 652.59 | 1589.63 | 273186.39 |
| 24 | 2027-02 | 2242.22 | 648.82 | 1593.40 | 271592.98 |
| 25 | 2027-03 | 2242.22 | 645.03 | 1597.19 | 269995.80 |
| 26 | 2027-04 | 2242.22 | 641.24 | 1600.98 | 268394.81 |
| 27 | 2027-05 | 2242.22 | 637.44 | 1604.78 | 266790.03 |
| 28 | 2027-06 | 2242.22 | 633.63 | 1608.60 | 265181.43 |
| 29 | 2027-07 | 2242.22 | 629.81 | 1612.42 | 263569.02 |
| 30 | 2027-08 | 2242.22 | 625.98 | 1616.25 | 261952.77 |
| 31 | 2027-09 | 2242.22 | 622.14 | 1620.08 | 260332.69 |
| 32 | 2027-10 | 2242.22 | 618.29 | 1623.93 | 258708.76 |
| 33 | 2027-11 | 2242.22 | 614.43 | 1627.79 | 257080.97 |
| 34 | 2027-12 | 2242.22 | 610.57 | 1631.65 | 255449.31 |
| 35 | 2028-01 | 2242.22 | 606.69 | 1635.53 | 253813.78 |
| 36 | 2028-02 | 2242.22 | 602.81 | 1639.41 | 252174.37 |
| 37 | 2028-03 | 2242.22 | 598.91 | 1643.31 | 250531.06 |
| 38 | 2028-04 | 2242.22 | 595.01 | 1647.21 | 248883.85 |
| 39 | 2028-05 | 2242.22 | 591.10 | 1651.12 | 247232.73 |
| 40 | 2028-06 | 2242.22 | 587.18 | 1655.04 | 245577.68 |
| 41 | 2028-07 | 2242.22 | 583.25 | 1658.98 | 243918.71 |
| 42 | 2028-08 | 2242.22 | 579.31 | 1662.92 | 242255.79 |
| 43 | 2028-09 | 2242.22 | 575.36 | 1666.86 | 240588.93 |
| 44 | 2028-10 | 2242.22 | 571.40 | 1670.82 | 238918.10 |
| 45 | 2028-11 | 2242.22 | 567.43 | 1674.79 | 237243.31 |
| 46 | 2028-12 | 2242.22 | 563.45 | 1678.77 | 235564.54 |
| 47 | 2029-01 | 2242.22 | 559.47 | 1682.76 | 233881.79 |
| 48 | 2029-02 | 2242.22 | 555.47 | 1686.75 | 232195.03 |
| 49 | 2029-03 | 2242.22 | 551.46 | 1690.76 | 230504.28 |
| 50 | 2029-04 | 2242.22 | 547.45 | 1694.77 | 228809.50 |
| 51 | 2029-05 | 2242.22 | 543.42 | 1698.80 | 227110.70 |
| 52 | 2029-06 | 2242.22 | 539.39 | 1702.83 | 225407.87 |
| 53 | 2029-07 | 2242.22 | 535.34 | 1706.88 | 223700.99 |
| 54 | 2029-08 | 2242.22 | 531.29 | 1710.93 | 221990.06 |
| 55 | 2029-09 | 2242.22 | 527.23 | 1715.00 | 220275.06 |
| 56 | 2029-10 | 2242.22 | 523.15 | 1719.07 | 218555.99 |
| 57 | 2029-11 | 2242.22 | 519.07 | 1723.15 | 216832.84 |
| 58 | 2029-12 | 2242.22 | 514.98 | 1727.24 | 215105.60 |
| 59 | 2030-01 | 2242.22 | 510.88 | 1731.35 | 213374.25 |
| 60 | 2030-02 | 2242.22 | 506.76 | 1735.46 | 211638.79 |
| 61 | 2030-03 | 2242.22 | 502.64 | 1739.58 | 209899.21 |
| 62 | 2030-04 | 2242.22 | 498.51 | 1743.71 | 208155.50 |
| 63 | 2030-05 | 2242.22 | 494.37 | 1747.85 | 206407.65 |
| 64 | 2030-06 | 2242.22 | 490.22 | 1752.00 | 204655.64 |
| 65 | 2030-07 | 2242.22 | 486.06 | 1756.16 | 202899.48 |
| 66 | 2030-08 | 2242.22 | 481.89 | 1760.34 | 201139.14 |
| 67 | 2030-09 | 2242.22 | 477.71 | 1764.52 | 199374.63 |
| 68 | 2030-10 | 2242.22 | 473.51 | 1768.71 | 197605.92 |
| 69 | 2030-11 | 2242.22 | 469.31 | 1772.91 | 195833.01 |
| 70 | 2030-12 | 2242.22 | 465.10 | 1777.12 | 194055.89 |
| 71 | 2031-01 | 2242.22 | 460.88 | 1781.34 | 192274.55 |
| 72 | 2031-02 | 2242.22 | 456.65 | 1785.57 | 190488.98 |
| 73 | 2031-03 | 2242.22 | 452.41 | 1789.81 | 188699.17 |
| 74 | 2031-04 | 2242.22 | 448.16 | 1794.06 | 186905.11 |
| 75 | 2031-05 | 2242.22 | 443.90 | 1798.32 | 185106.79 |
| 76 | 2031-06 | 2242.22 | 439.63 | 1802.59 | 183304.20 |
| 77 | 2031-07 | 2242.22 | 435.35 | 1806.87 | 181497.32 |
| 78 | 2031-08 | 2242.22 | 431.06 | 1811.17 | 179686.16 |
| 79 | 2031-09 | 2242.22 | 426.75 | 1815.47 | 177870.69 |
| 80 | 2031-10 | 2242.22 | 422.44 | 1819.78 | 176050.91 |
| 81 | 2031-11 | 2242.22 | 418.12 | 1824.10 | 174226.81 |
| 82 | 2031-12 | 2242.22 | 413.79 | 1828.43 | 172398.37 |
| 83 | 2032-01 | 2242.22 | 409.45 | 1832.78 | 170565.60 |
| 84 | 2032-02 | 2242.22 | 405.09 | 1837.13 | 168728.47 |
| 85 | 2032-03 | 2242.22 | 400.73 | 1841.49 | 166886.98 |
| 86 | 2032-04 | 2242.22 | 396.36 | 1845.87 | 165041.11 |
| 87 | 2032-05 | 2242.22 | 391.97 | 1850.25 | 163190.86 |
| 88 | 2032-06 | 2242.22 | 387.58 | 1854.64 | 161336.22 |
| 89 | 2032-07 | 2242.22 | 383.17 | 1859.05 | 159477.17 |
| 90 | 2032-08 | 2242.22 | 378.76 | 1863.46 | 157613.71 |
| 91 | 2032-09 | 2242.22 | 374.33 | 1867.89 | 155745.82 |
| 92 | 2032-10 | 2242.22 | 369.90 | 1872.33 | 153873.49 |
| 93 | 2032-11 | 2242.22 | 365.45 | 1876.77 | 151996.72 |
| 94 | 2032-12 | 2242.22 | 360.99 | 1881.23 | 150115.49 |
| 95 | 2033-01 | 2242.22 | 356.52 | 1885.70 | 148229.79 |
| 96 | 2033-02 | 2242.22 | 352.05 | 1890.18 | 146339.62 |
| 97 | 2033-03 | 2242.22 | 347.56 | 1894.67 | 144444.95 |
| 98 | 2033-04 | 2242.22 | 343.06 | 1899.17 | 142545.78 |
| 99 | 2033-05 | 2242.22 | 338.55 | 1903.68 | 140642.11 |
| 100 | 2033-06 | 2242.22 | 334.03 | 1908.20 | 138733.91 |
| 101 | 2033-07 | 2242.22 | 329.49 | 1912.73 | 136821.18 |
| 102 | 2033-08 | 2242.22 | 324.95 | 1917.27 | 134903.91 |
| 103 | 2033-09 | 2242.22 | 320.40 | 1921.83 | 132982.09 |
| 104 | 2033-10 | 2242.22 | 315.83 | 1926.39 | 131055.70 |
| 105 | 2033-11 | 2242.22 | 311.26 | 1930.96 | 129124.73 |
| 106 | 2033-12 | 2242.22 | 306.67 | 1935.55 | 127189.18 |
| 107 | 2034-01 | 2242.22 | 302.07 | 1940.15 | 125249.03 |
| 108 | 2034-02 | 2242.22 | 297.47 | 1944.76 | 123304.28 |
| 109 | 2034-03 | 2242.22 | 292.85 | 1949.37 | 121354.90 |
| 110 | 2034-04 | 2242.22 | 288.22 | 1954.00 | 119400.90 |
| 111 | 2034-05 | 2242.22 | 283.58 | 1958.64 | 117442.25 |
| 112 | 2034-06 | 2242.22 | 278.93 | 1963.30 | 115478.96 |
| 113 | 2034-07 | 2242.22 | 274.26 | 1967.96 | 113511.00 |
| 114 | 2034-08 | 2242.22 | 269.59 | 1972.63 | 111538.36 |
| 115 | 2034-09 | 2242.22 | 264.90 | 1977.32 | 109561.05 |
| 116 | 2034-10 | 2242.22 | 260.21 | 1982.01 | 107579.03 |
| 117 | 2034-11 | 2242.22 | 255.50 | 1986.72 | 105592.31 |
| 118 | 2034-12 | 2242.22 | 250.78 | 1991.44 | 103600.87 |
| 119 | 2035-01 | 2242.22 | 246.05 | 1996.17 | 101604.70 |
| 120 | 2035-02 | 2242.22 | 241.31 | 2000.91 | 99603.79 |
| 121 | 2035-03 | 2242.22 | 236.56 | 2005.66 | 97598.12 |
| 122 | 2035-04 | 2242.22 | 231.80 | 2010.43 | 95587.70 |
| 123 | 2035-05 | 2242.22 | 227.02 | 2015.20 | 93572.50 |
| 124 | 2035-06 | 2242.22 | 222.23 | 2019.99 | 91552.51 |
| 125 | 2035-07 | 2242.22 | 217.44 | 2024.78 | 89527.73 |
| 126 | 2035-08 | 2242.22 | 212.63 | 2029.59 | 87498.13 |
| 127 | 2035-09 | 2242.22 | 207.81 | 2034.41 | 85463.72 |
| 128 | 2035-10 | 2242.22 | 202.98 | 2039.25 | 83424.47 |
| 129 | 2035-11 | 2242.22 | 198.13 | 2044.09 | 81380.38 |
| 130 | 2035-12 | 2242.22 | 193.28 | 2048.94 | 79331.44 |
| 131 | 2036-01 | 2242.22 | 188.41 | 2053.81 | 77277.63 |
| 132 | 2036-02 | 2242.22 | 183.53 | 2058.69 | 75218.94 |
| 133 | 2036-03 | 2242.22 | 178.64 | 2063.58 | 73155.36 |
| 134 | 2036-04 | 2242.22 | 173.74 | 2068.48 | 71086.89 |
| 135 | 2036-05 | 2242.22 | 168.83 | 2073.39 | 69013.50 |
| 136 | 2036-06 | 2242.22 | 163.91 | 2078.31 | 66935.18 |
| 137 | 2036-07 | 2242.22 | 158.97 | 2083.25 | 64851.93 |
| 138 | 2036-08 | 2242.22 | 154.02 | 2088.20 | 62763.73 |
| 139 | 2036-09 | 2242.22 | 149.06 | 2093.16 | 60670.57 |
| 140 | 2036-10 | 2242.22 | 144.09 | 2098.13 | 58572.44 |
| 141 | 2036-11 | 2242.22 | 139.11 | 2103.11 | 56469.33 |
| 142 | 2036-12 | 2242.22 | 134.11 | 2108.11 | 54361.22 |
| 143 | 2037-01 | 2242.22 | 129.11 | 2113.11 | 52248.11 |
| 144 | 2037-02 | 2242.22 | 124.09 | 2118.13 | 50129.98 |
| 145 | 2037-03 | 2242.22 | 119.06 | 2123.16 | 48006.81 |
| 146 | 2037-04 | 2242.22 | 114.02 | 2128.21 | 45878.61 |
| 147 | 2037-05 | 2242.22 | 108.96 | 2133.26 | 43745.35 |
| 148 | 2037-06 | 2242.22 | 103.90 | 2138.33 | 41607.02 |
| 149 | 2037-07 | 2242.22 | 98.82 | 2143.41 | 39463.61 |
| 150 | 2037-08 | 2242.22 | 93.73 | 2148.50 | 37315.12 |
| 151 | 2037-09 | 2242.22 | 88.62 | 2153.60 | 35161.52 |
| 152 | 2037-10 | 2242.22 | 83.51 | 2158.71 | 33002.81 |
| 153 | 2037-11 | 2242.22 | 78.38 | 2163.84 | 30838.97 |
| 154 | 2037-12 | 2242.22 | 73.24 | 2168.98 | 28669.99 |
| 155 | 2038-01 | 2242.22 | 68.09 | 2174.13 | 26495.86 |
| 156 | 2038-02 | 2242.22 | 62.93 | 2179.29 | 24316.56 |
| 157 | 2038-03 | 2242.22 | 57.75 | 2184.47 | 22132.09 |
| 158 | 2038-04 | 2242.22 | 52.56 | 2189.66 | 19942.43 |
| 159 | 2038-05 | 2242.22 | 47.36 | 2194.86 | 17747.57 |
| 160 | 2038-06 | 2242.22 | 42.15 | 2200.07 | 15547.50 |
| 161 | 2038-07 | 2242.22 | 36.93 | 2205.30 | 13342.21 |
| 162 | 2038-08 | 2242.22 | 31.69 | 2210.53 | 11131.67 |
| 163 | 2038-09 | 2242.22 | 26.44 | 2215.78 | 8915.89 |
| 164 | 2038-10 | 2242.22 | 21.18 | 2221.05 | 6694.84 |
| 165 | 2038-11 | 2242.22 | 15.90 | 2226.32 | 4468.52 |
| 166 | 2038-12 | 2242.22 | 10.61 | 2231.61 | 2236.91 |
| 167 | 2039-01 | 2242.22 | 5.31 | 2236.91 | 0.00 |
等额本金还款方式：
贷款总额：30.88万
还款月数：13年11个月
首月还款：2582.59元
每月递减：4.39元
利息总额：6.16万
本息合计：37.04万
节省利息：4032.8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 | 2582.59 | 733.43 | 1849.17 | 306961.40 |
| 2 | 2025-04 | 2578.20 | 729.03 | 1849.17 | 305112.24 |
| 3 | 2025-05 | 2573.81 | 724.64 | 1849.17 | 303263.07 |
| 4 | 2025-06 | 2569.41 | 720.25 | 1849.17 | 301413.91 |
| 5 | 2025-07 | 2565.02 | 715.86 | 1849.17 | 299564.74 |
| 6 | 2025-08 | 2560.63 | 711.47 | 1849.17 | 297715.58 |
| 7 | 2025-09 | 2556.24 | 707.07 | 1849.17 | 295866.41 |
| 8 | 2025-10 | 2551.85 | 702.68 | 1849.17 | 294017.25 |
| 9 | 2025-11 | 2547.46 | 698.29 | 1849.17 | 292168.08 |
| 10 | 2025-12 | 2543.06 | 693.90 | 1849.17 | 290318.92 |
| 11 | 2026-01 | 2538.67 | 689.51 | 1849.17 | 288469.75 |
| 12 | 2026-02 | 2534.28 | 685.12 | 1849.17 | 286620.59 |
| 13 | 2026-03 | 2529.89 | 680.72 | 1849.17 | 284771.42 |
| 14 | 2026-04 | 2525.50 | 676.33 | 1849.17 | 282922.26 |
| 15 | 2026-05 | 2521.11 | 671.94 | 1849.17 | 281073.09 |
| 16 | 2026-06 | 2516.71 | 667.55 | 1849.17 | 279223.93 |
| 17 | 2026-07 | 2512.32 | 663.16 | 1849.17 | 277374.76 |
| 18 | 2026-08 | 2507.93 | 658.77 | 1849.17 | 275525.60 |
| 19 | 2026-09 | 2503.54 | 654.37 | 1849.17 | 273676.43 |
| 20 | 2026-10 | 2499.15 | 649.98 | 1849.17 | 271827.27 |
| 21 | 2026-11 | 2494.75 | 645.59 | 1849.17 | 269978.10 |
| 22 | 2026-12 | 2490.36 | 641.20 | 1849.17 | 268128.94 |
| 23 | 2027-01 | 2485.97 | 636.81 | 1849.17 | 266279.77 |
| 24 | 2027-02 | 2481.58 | 632.41 | 1849.17 | 264430.61 |
| 25 | 2027-03 | 2477.19 | 628.02 | 1849.17 | 262581.44 |
| 26 | 2027-04 | 2472.80 | 623.63 | 1849.17 | 260732.28 |
| 27 | 2027-05 | 2468.40 | 619.24 | 1849.17 | 258883.11 |
| 28 | 2027-06 | 2464.01 | 614.85 | 1849.17 | 257033.95 |
| 29 | 2027-07 | 2459.62 | 610.46 | 1849.17 | 255184.78 |
| 30 | 2027-08 | 2455.23 | 606.06 | 1849.17 | 253335.62 |
| 31 | 2027-09 | 2450.84 | 601.67 | 1849.17 | 251486.45 |
| 32 | 2027-10 | 2446.45 | 597.28 | 1849.17 | 249637.29 |
| 33 | 2027-11 | 2442.05 | 592.89 | 1849.17 | 247788.12 |
| 34 | 2027-12 | 2437.66 | 588.50 | 1849.17 | 245938.96 |
| 35 | 2028-01 | 2433.27 | 584.11 | 1849.17 | 244089.79 |
| 36 | 2028-02 | 2428.88 | 579.71 | 1849.17 | 242240.63 |
| 37 | 2028-03 | 2424.49 | 575.32 | 1849.17 | 240391.46 |
| 38 | 2028-04 | 2420.09 | 570.93 | 1849.17 | 238542.30 |
| 39 | 2028-05 | 2415.70 | 566.54 | 1849.17 | 236693.13 |
| 40 | 2028-06 | 2411.31 | 562.15 | 1849.17 | 234843.97 |
| 41 | 2028-07 | 2406.92 | 557.75 | 1849.17 | 232994.80 |
| 42 | 2028-08 | 2402.53 | 553.36 | 1849.17 | 231145.64 |
| 43 | 2028-09 | 2398.14 | 548.97 | 1849.17 | 229296.47 |
| 44 | 2028-10 | 2393.74 | 544.58 | 1849.17 | 227447.31 |
| 45 | 2028-11 | 2389.35 | 540.19 | 1849.17 | 225598.14 |
| 46 | 2028-12 | 2384.96 | 535.80 | 1849.17 | 223748.98 |
| 47 | 2029-01 | 2380.57 | 531.40 | 1849.17 | 221899.81 |
| 48 | 2029-02 | 2376.18 | 527.01 | 1849.17 | 220050.65 |
| 49 | 2029-03 | 2371.79 | 522.62 | 1849.17 | 218201.48 |
| 50 | 2029-04 | 2367.39 | 518.23 | 1849.17 | 216352.32 |
| 51 | 2029-05 | 2363.00 | 513.84 | 1849.17 | 214503.15 |
| 52 | 2029-06 | 2358.61 | 509.44 | 1849.17 | 212653.99 |
| 53 | 2029-07 | 2354.22 | 505.05 | 1849.17 | 210804.82 |
| 54 | 2029-08 | 2349.83 | 500.66 | 1849.17 | 208955.66 |
| 55 | 2029-09 | 2345.43 | 496.27 | 1849.17 | 207106.49 |
| 56 | 2029-10 | 2341.04 | 491.88 | 1849.17 | 205257.32 |
| 57 | 2029-11 | 2336.65 | 487.49 | 1849.17 | 203408.16 |
| 58 | 2029-12 | 2332.26 | 483.09 | 1849.17 | 201558.99 |
| 59 | 2030-01 | 2327.87 | 478.70 | 1849.17 | 199709.83 |
| 60 | 2030-02 | 2323.48 | 474.31 | 1849.17 | 197860.66 |
| 61 | 2030-03 | 2319.08 | 469.92 | 1849.17 | 196011.50 |
| 62 | 2030-04 | 2314.69 | 465.53 | 1849.17 | 194162.33 |
| 63 | 2030-05 | 2310.30 | 461.14 | 1849.17 | 192313.17 |
| 64 | 2030-06 | 2305.91 | 456.74 | 1849.17 | 190464.00 |
| 65 | 2030-07 | 2301.52 | 452.35 | 1849.17 | 188614.84 |
| 66 | 2030-08 | 2297.13 | 447.96 | 1849.17 | 186765.67 |
| 67 | 2030-09 | 2292.73 | 443.57 | 1849.17 | 184916.51 |
| 68 | 2030-10 | 2288.34 | 439.18 | 1849.17 | 183067.34 |
| 69 | 2030-11 | 2283.95 | 434.78 | 1849.17 | 181218.18 |
| 70 | 2030-12 | 2279.56 | 430.39 | 1849.17 | 179369.01 |
| 71 | 2031-01 | 2275.17 | 426.00 | 1849.17 | 177519.85 |
| 72 | 2031-02 | 2270.77 | 421.61 | 1849.17 | 175670.68 |
| 73 | 2031-03 | 2266.38 | 417.22 | 1849.17 | 173821.52 |
| 74 | 2031-04 | 2261.99 | 412.83 | 1849.17 | 171972.35 |
| 75 | 2031-05 | 2257.60 | 408.43 | 1849.17 | 170123.19 |
| 76 | 2031-06 | 2253.21 | 404.04 | 1849.17 | 168274.02 |
| 77 | 2031-07 | 2248.82 | 399.65 | 1849.17 | 166424.86 |
| 78 | 2031-08 | 2244.42 | 395.26 | 1849.17 | 164575.69 |
| 79 | 2031-09 | 2240.03 | 390.87 | 1849.17 | 162726.53 |
| 80 | 2031-10 | 2235.64 | 386.48 | 1849.17 | 160877.36 |
| 81 | 2031-11 | 2231.25 | 382.08 | 1849.17 | 159028.20 |
| 82 | 2031-12 | 2226.86 | 377.69 | 1849.17 | 157179.03 |
| 83 | 2032-01 | 2222.47 | 373.30 | 1849.17 | 155329.87 |
| 84 | 2032-02 | 2218.07 | 368.91 | 1849.17 | 153480.70 |
| 85 | 2032-03 | 2213.68 | 364.52 | 1849.17 | 151631.54 |
| 86 | 2032-04 | 2209.29 | 360.12 | 1849.17 | 149782.37 |
| 87 | 2032-05 | 2204.90 | 355.73 | 1849.17 | 147933.21 |
| 88 | 2032-06 | 2200.51 | 351.34 | 1849.17 | 146084.04 |
| 89 | 2032-07 | 2196.11 | 346.95 | 1849.17 | 144234.88 |
| 90 | 2032-08 | 2191.72 | 342.56 | 1849.17 | 142385.71 |
| 91 | 2032-09 | 2187.33 | 338.17 | 1849.17 | 140536.55 |
| 92 | 2032-10 | 2182.94 | 333.77 | 1849.17 | 138687.38 |
| 93 | 2032-11 | 2178.55 | 329.38 | 1849.17 | 136838.22 |
| 94 | 2032-12 | 2174.16 | 324.99 | 1849.17 | 134989.05 |
| 95 | 2033-01 | 2169.76 | 320.60 | 1849.17 | 133139.89 |
| 96 | 2033-02 | 2165.37 | 316.21 | 1849.17 | 131290.72 |
| 97 | 2033-03 | 2160.98 | 311.82 | 1849.17 | 129441.56 |
| 98 | 2033-04 | 2156.59 | 307.42 | 1849.17 | 127592.39 |
| 99 | 2033-05 | 2152.20 | 303.03 | 1849.17 | 125743.23 |
| 100 | 2033-06 | 2147.81 | 298.64 | 1849.17 | 123894.06 |
| 101 | 2033-07 | 2143.41 | 294.25 | 1849.17 | 122044.90 |
| 102 | 2033-08 | 2139.02 | 289.86 | 1849.17 | 120195.73 |
| 103 | 2033-09 | 2134.63 | 285.46 | 1849.17 | 118346.57 |
| 104 | 2033-10 | 2130.24 | 281.07 | 1849.17 | 116497.40 |
| 105 | 2033-11 | 2125.85 | 276.68 | 1849.17 | 114648.24 |
| 106 | 2033-12 | 2121.45 | 272.29 | 1849.17 | 112799.07 |
| 107 | 2034-01 | 2117.06 | 267.90 | 1849.17 | 110949.91 |
| 108 | 2034-02 | 2112.67 | 263.51 | 1849.17 | 109100.74 |
| 109 | 2034-03 | 2108.28 | 259.11 | 1849.17 | 107251.58 |
| 110 | 2034-04 | 2103.89 | 254.72 | 1849.17 | 105402.41 |
| 111 | 2034-05 | 2099.50 | 250.33 | 1849.17 | 103553.25 |
| 112 | 2034-06 | 2095.10 | 245.94 | 1849.17 | 101704.08 |
| 113 | 2034-07 | 2090.71 | 241.55 | 1849.17 | 99854.91 |
| 114 | 2034-08 | 2086.32 | 237.16 | 1849.17 | 98005.75 |
| 115 | 2034-09 | 2081.93 | 232.76 | 1849.17 | 96156.58 |
| 116 | 2034-10 | 2077.54 | 228.37 | 1849.17 | 94307.42 |
| 117 | 2034-11 | 2073.15 | 223.98 | 1849.17 | 92458.25 |
| 118 | 2034-12 | 2068.75 | 219.59 | 1849.17 | 90609.09 |
| 119 | 2035-01 | 2064.36 | 215.20 | 1849.17 | 88759.92 |
| 120 | 2035-02 | 2059.97 | 210.80 | 1849.17 | 86910.76 |
| 121 | 2035-03 | 2055.58 | 206.41 | 1849.17 | 85061.59 |
| 122 | 2035-04 | 2051.19 | 202.02 | 1849.17 | 83212.43 |
| 123 | 2035-05 | 2046.79 | 197.63 | 1849.17 | 81363.26 |
| 124 | 2035-06 | 2042.40 | 193.24 | 1849.17 | 79514.10 |
| 125 | 2035-07 | 2038.01 | 188.85 | 1849.17 | 77664.93 |
| 126 | 2035-08 | 2033.62 | 184.45 | 1849.17 | 75815.77 |
| 127 | 2035-09 | 2029.23 | 180.06 | 1849.17 | 73966.60 |
| 128 | 2035-10 | 2024.84 | 175.67 | 1849.17 | 72117.44 |
| 129 | 2035-11 | 2020.44 | 171.28 | 1849.17 | 70268.27 |
| 130 | 2035-12 | 2016.05 | 166.89 | 1849.17 | 68419.11 |
| 131 | 2036-01 | 2011.66 | 162.50 | 1849.17 | 66569.94 |
| 132 | 2036-02 | 2007.27 | 158.10 | 1849.17 | 64720.78 |
| 133 | 2036-03 | 2002.88 | 153.71 | 1849.17 | 62871.61 |
| 134 | 2036-04 | 1998.49 | 149.32 | 1849.17 | 61022.45 |
| 135 | 2036-05 | 1994.09 | 144.93 | 1849.17 | 59173.28 |
| 136 | 2036-06 | 1989.70 | 140.54 | 1849.17 | 57324.12 |
| 137 | 2036-07 | 1985.31 | 136.14 | 1849.17 | 55474.95 |
| 138 | 2036-08 | 1980.92 | 131.75 | 1849.17 | 53625.79 |
| 139 | 2036-09 | 1976.53 | 127.36 | 1849.17 | 51776.62 |
| 140 | 2036-10 | 1972.13 | 122.97 | 1849.17 | 49927.46 |
| 141 | 2036-11 | 1967.74 | 118.58 | 1849.17 | 48078.29 |
| 142 | 2036-12 | 1963.35 | 114.19 | 1849.17 | 46229.13 |
| 143 | 2037-01 | 1958.96 | 109.79 | 1849.17 | 44379.96 |
| 144 | 2037-02 | 1954.57 | 105.40 | 1849.17 | 42530.80 |
| 145 | 2037-03 | 1950.18 | 101.01 | 1849.17 | 40681.63 |
| 146 | 2037-04 | 1945.78 | 96.62 | 1849.17 | 38832.47 |
| 147 | 2037-05 | 1941.39 | 92.23 | 1849.17 | 36983.30 |
| 148 | 2037-06 | 1937.00 | 87.84 | 1849.17 | 35134.14 |
| 149 | 2037-07 | 1932.61 | 83.44 | 1849.17 | 33284.97 |
| 150 | 2037-08 | 1928.22 | 79.05 | 1849.17 | 31435.81 |
| 151 | 2037-09 | 1923.83 | 74.66 | 1849.17 | 29586.64 |
| 152 | 2037-10 | 1919.43 | 70.27 | 1849.17 | 27737.48 |
| 153 | 2037-11 | 1915.04 | 65.88 | 1849.17 | 25888.31 |
| 154 | 2037-12 | 1910.65 | 61.48 | 1849.17 | 24039.15 |
| 155 | 2038-01 | 1906.26 | 57.09 | 1849.17 | 22189.98 |
| 156 | 2038-02 | 1901.87 | 52.70 | 1849.17 | 20340.82 |
| 157 | 2038-03 | 1897.47 | 48.31 | 1849.17 | 18491.65 |
| 158 | 2038-04 | 1893.08 | 43.92 | 1849.17 | 16642.49 |
| 159 | 2038-05 | 1888.69 | 39.53 | 1849.17 | 14793.32 |
| 160 | 2038-06 | 1884.30 | 35.13 | 1849.17 | 12944.16 |
| 161 | 2038-07 | 1879.91 | 30.74 | 1849.17 | 11094.99 |
| 162 | 2038-08 | 1875.52 | 26.35 | 1849.17 | 9245.83 |
| 163 | 2038-09 | 1871.12 | 21.96 | 1849.17 | 7396.66 |
| 164 | 2038-10 | 1866.73 | 17.57 | 1849.17 | 5547.50 |
| 165 | 2038-11 | 1862.34 | 13.18 | 1849.17 | 3698.33 |
| 166 | 2038-12 | 1857.95 | 8.78 | 1849.17 | 1849.17 |
| 167 | 2039-01 | 1853.56 | 4.39 | 1849.17 | 0.00 |