贷款5万（公积金贷款）房贷，还款13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：5万
还款月数：13年1个月
每月还款：381.9元
利息总额：9958.52元
本息合计：6万
| 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 | 381.90 | 118.75 | 263.15 | 49736.85 |
| 2 | 2025-04 | 381.90 | 118.13 | 263.78 | 49473.07 |
| 3 | 2025-05 | 381.90 | 117.50 | 264.40 | 49208.67 |
| 4 | 2025-06 | 381.90 | 116.87 | 265.03 | 48943.64 |
| 5 | 2025-07 | 381.90 | 116.24 | 265.66 | 48677.98 |
| 6 | 2025-08 | 381.90 | 115.61 | 266.29 | 48411.69 |
| 7 | 2025-09 | 381.90 | 114.98 | 266.92 | 48144.76 |
| 8 | 2025-10 | 381.90 | 114.34 | 267.56 | 47877.21 |
| 9 | 2025-11 | 381.90 | 113.71 | 268.19 | 47609.01 |
| 10 | 2025-12 | 381.90 | 113.07 | 268.83 | 47340.18 |
| 11 | 2026-01 | 381.90 | 112.43 | 269.47 | 47070.71 |
| 12 | 2026-02 | 381.90 | 111.79 | 270.11 | 46800.61 |
| 13 | 2026-03 | 381.90 | 111.15 | 270.75 | 46529.86 |
| 14 | 2026-04 | 381.90 | 110.51 | 271.39 | 46258.46 |
| 15 | 2026-05 | 381.90 | 109.86 | 272.04 | 45986.43 |
| 16 | 2026-06 | 381.90 | 109.22 | 272.68 | 45713.74 |
| 17 | 2026-07 | 381.90 | 108.57 | 273.33 | 45440.41 |
| 18 | 2026-08 | 381.90 | 107.92 | 273.98 | 45166.43 |
| 19 | 2026-09 | 381.90 | 107.27 | 274.63 | 44891.80 |
| 20 | 2026-10 | 381.90 | 106.62 | 275.28 | 44616.52 |
| 21 | 2026-11 | 381.90 | 105.96 | 275.94 | 44340.58 |
| 22 | 2026-12 | 381.90 | 105.31 | 276.59 | 44063.99 |
| 23 | 2027-01 | 381.90 | 104.65 | 277.25 | 43786.74 |
| 24 | 2027-02 | 381.90 | 103.99 | 277.91 | 43508.83 |
| 25 | 2027-03 | 381.90 | 103.33 | 278.57 | 43230.26 |
| 26 | 2027-04 | 381.90 | 102.67 | 279.23 | 42951.03 |
| 27 | 2027-05 | 381.90 | 102.01 | 279.89 | 42671.14 |
| 28 | 2027-06 | 381.90 | 101.34 | 280.56 | 42390.58 |
| 29 | 2027-07 | 381.90 | 100.68 | 281.22 | 42109.36 |
| 30 | 2027-08 | 381.90 | 100.01 | 281.89 | 41827.47 |
| 31 | 2027-09 | 381.90 | 99.34 | 282.56 | 41544.90 |
| 32 | 2027-10 | 381.90 | 98.67 | 283.23 | 41261.67 |
| 33 | 2027-11 | 381.90 | 98.00 | 283.90 | 40977.77 |
| 34 | 2027-12 | 381.90 | 97.32 | 284.58 | 40693.19 |
| 35 | 2028-01 | 381.90 | 96.65 | 285.26 | 40407.93 |
| 36 | 2028-02 | 381.90 | 95.97 | 285.93 | 40122.00 |
| 37 | 2028-03 | 381.90 | 95.29 | 286.61 | 39835.39 |
| 38 | 2028-04 | 381.90 | 94.61 | 287.29 | 39548.10 |
| 39 | 2028-05 | 381.90 | 93.93 | 287.97 | 39260.12 |
| 40 | 2028-06 | 381.90 | 93.24 | 288.66 | 38971.46 |
| 41 | 2028-07 | 381.90 | 92.56 | 289.34 | 38682.12 |
| 42 | 2028-08 | 381.90 | 91.87 | 290.03 | 38392.09 |
| 43 | 2028-09 | 381.90 | 91.18 | 290.72 | 38101.37 |
| 44 | 2028-10 | 381.90 | 90.49 | 291.41 | 37809.96 |
| 45 | 2028-11 | 381.90 | 89.80 | 292.10 | 37517.85 |
| 46 | 2028-12 | 381.90 | 89.10 | 292.80 | 37225.06 |
| 47 | 2029-01 | 381.90 | 88.41 | 293.49 | 36931.56 |
| 48 | 2029-02 | 381.90 | 87.71 | 294.19 | 36637.38 |
| 49 | 2029-03 | 381.90 | 87.01 | 294.89 | 36342.49 |
| 50 | 2029-04 | 381.90 | 86.31 | 295.59 | 36046.90 |
| 51 | 2029-05 | 381.90 | 85.61 | 296.29 | 35750.61 |
| 52 | 2029-06 | 381.90 | 84.91 | 296.99 | 35453.62 |
| 53 | 2029-07 | 381.90 | 84.20 | 297.70 | 35155.92 |
| 54 | 2029-08 | 381.90 | 83.50 | 298.41 | 34857.51 |
| 55 | 2029-09 | 381.90 | 82.79 | 299.11 | 34558.40 |
| 56 | 2029-10 | 381.90 | 82.08 | 299.83 | 34258.57 |
| 57 | 2029-11 | 381.90 | 81.36 | 300.54 | 33958.03 |
| 58 | 2029-12 | 381.90 | 80.65 | 301.25 | 33656.78 |
| 59 | 2030-01 | 381.90 | 79.93 | 301.97 | 33354.82 |
| 60 | 2030-02 | 381.90 | 79.22 | 302.68 | 33052.13 |
| 61 | 2030-03 | 381.90 | 78.50 | 303.40 | 32748.73 |
| 62 | 2030-04 | 381.90 | 77.78 | 304.12 | 32444.61 |
| 63 | 2030-05 | 381.90 | 77.06 | 304.85 | 32139.76 |
| 64 | 2030-06 | 381.90 | 76.33 | 305.57 | 31834.19 |
| 65 | 2030-07 | 381.90 | 75.61 | 306.30 | 31527.90 |
| 66 | 2030-08 | 381.90 | 74.88 | 307.02 | 31220.87 |
| 67 | 2030-09 | 381.90 | 74.15 | 307.75 | 30913.12 |
| 68 | 2030-10 | 381.90 | 73.42 | 308.48 | 30604.64 |
| 69 | 2030-11 | 381.90 | 72.69 | 309.22 | 30295.42 |
| 70 | 2030-12 | 381.90 | 71.95 | 309.95 | 29985.47 |
| 71 | 2031-01 | 381.90 | 71.22 | 310.69 | 29674.79 |
| 72 | 2031-02 | 381.90 | 70.48 | 311.42 | 29363.36 |
| 73 | 2031-03 | 381.90 | 69.74 | 312.16 | 29051.20 |
| 74 | 2031-04 | 381.90 | 69.00 | 312.90 | 28738.30 |
| 75 | 2031-05 | 381.90 | 68.25 | 313.65 | 28424.65 |
| 76 | 2031-06 | 381.90 | 67.51 | 314.39 | 28110.26 |
| 77 | 2031-07 | 381.90 | 66.76 | 315.14 | 27795.12 |
| 78 | 2031-08 | 381.90 | 66.01 | 315.89 | 27479.23 |
| 79 | 2031-09 | 381.90 | 65.26 | 316.64 | 27162.59 |
| 80 | 2031-10 | 381.90 | 64.51 | 317.39 | 26845.20 |
| 81 | 2031-11 | 381.90 | 63.76 | 318.14 | 26527.06 |
| 82 | 2031-12 | 381.90 | 63.00 | 318.90 | 26208.16 |
| 83 | 2032-01 | 381.90 | 62.24 | 319.66 | 25888.50 |
| 84 | 2032-02 | 381.90 | 61.49 | 320.42 | 25568.08 |
| 85 | 2032-03 | 381.90 | 60.72 | 321.18 | 25246.91 |
| 86 | 2032-04 | 381.90 | 59.96 | 321.94 | 24924.97 |
| 87 | 2032-05 | 381.90 | 59.20 | 322.70 | 24602.26 |
| 88 | 2032-06 | 381.90 | 58.43 | 323.47 | 24278.79 |
| 89 | 2032-07 | 381.90 | 57.66 | 324.24 | 23954.55 |
| 90 | 2032-08 | 381.90 | 56.89 | 325.01 | 23629.54 |
| 91 | 2032-09 | 381.90 | 56.12 | 325.78 | 23303.76 |
| 92 | 2032-10 | 381.90 | 55.35 | 326.55 | 22977.20 |
| 93 | 2032-11 | 381.90 | 54.57 | 327.33 | 22649.87 |
| 94 | 2032-12 | 381.90 | 53.79 | 328.11 | 22321.77 |
| 95 | 2033-01 | 381.90 | 53.01 | 328.89 | 21992.88 |
| 96 | 2033-02 | 381.90 | 52.23 | 329.67 | 21663.21 |
| 97 | 2033-03 | 381.90 | 51.45 | 330.45 | 21332.76 |
| 98 | 2033-04 | 381.90 | 50.67 | 331.24 | 21001.52 |
| 99 | 2033-05 | 381.90 | 49.88 | 332.02 | 20669.50 |
| 100 | 2033-06 | 381.90 | 49.09 | 332.81 | 20336.69 |
| 101 | 2033-07 | 381.90 | 48.30 | 333.60 | 20003.09 |
| 102 | 2033-08 | 381.90 | 47.51 | 334.39 | 19668.69 |
| 103 | 2033-09 | 381.90 | 46.71 | 335.19 | 19333.50 |
| 104 | 2033-10 | 381.90 | 45.92 | 335.98 | 18997.52 |
| 105 | 2033-11 | 381.90 | 45.12 | 336.78 | 18660.74 |
| 106 | 2033-12 | 381.90 | 44.32 | 337.58 | 18323.16 |
| 107 | 2034-01 | 381.90 | 43.52 | 338.38 | 17984.77 |
| 108 | 2034-02 | 381.90 | 42.71 | 339.19 | 17645.58 |
| 109 | 2034-03 | 381.90 | 41.91 | 339.99 | 17305.59 |
| 110 | 2034-04 | 381.90 | 41.10 | 340.80 | 16964.79 |
| 111 | 2034-05 | 381.90 | 40.29 | 341.61 | 16623.18 |
| 112 | 2034-06 | 381.90 | 39.48 | 342.42 | 16280.76 |
| 113 | 2034-07 | 381.90 | 38.67 | 343.23 | 15937.52 |
| 114 | 2034-08 | 381.90 | 37.85 | 344.05 | 15593.47 |
| 115 | 2034-09 | 381.90 | 37.03 | 344.87 | 15248.61 |
| 116 | 2034-10 | 381.90 | 36.22 | 345.69 | 14902.92 |
| 117 | 2034-11 | 381.90 | 35.39 | 346.51 | 14556.41 |
| 118 | 2034-12 | 381.90 | 34.57 | 347.33 | 14209.09 |
| 119 | 2035-01 | 381.90 | 33.75 | 348.15 | 13860.93 |
| 120 | 2035-02 | 381.90 | 32.92 | 348.98 | 13511.95 |
| 121 | 2035-03 | 381.90 | 32.09 | 349.81 | 13162.14 |
| 122 | 2035-04 | 381.90 | 31.26 | 350.64 | 12811.50 |
| 123 | 2035-05 | 381.90 | 30.43 | 351.47 | 12460.02 |
| 124 | 2035-06 | 381.90 | 29.59 | 352.31 | 12107.71 |
| 125 | 2035-07 | 381.90 | 28.76 | 353.15 | 11754.57 |
| 126 | 2035-08 | 381.90 | 27.92 | 353.98 | 11400.58 |
| 127 | 2035-09 | 381.90 | 27.08 | 354.83 | 11045.76 |
| 128 | 2035-10 | 381.90 | 26.23 | 355.67 | 10690.09 |
| 129 | 2035-11 | 381.90 | 25.39 | 356.51 | 10333.58 |
| 130 | 2035-12 | 381.90 | 24.54 | 357.36 | 9976.22 |
| 131 | 2036-01 | 381.90 | 23.69 | 358.21 | 9618.01 |
| 132 | 2036-02 | 381.90 | 22.84 | 359.06 | 9258.95 |
| 133 | 2036-03 | 381.90 | 21.99 | 359.91 | 8899.04 |
| 134 | 2036-04 | 381.90 | 21.14 | 360.77 | 8538.28 |
| 135 | 2036-05 | 381.90 | 20.28 | 361.62 | 8176.65 |
| 136 | 2036-06 | 381.90 | 19.42 | 362.48 | 7814.17 |
| 137 | 2036-07 | 381.90 | 18.56 | 363.34 | 7450.83 |
| 138 | 2036-08 | 381.90 | 17.70 | 364.21 | 7086.62 |
| 139 | 2036-09 | 381.90 | 16.83 | 365.07 | 6721.55 |
| 140 | 2036-10 | 381.90 | 15.96 | 365.94 | 6355.61 |
| 141 | 2036-11 | 381.90 | 15.09 | 366.81 | 5988.81 |
| 142 | 2036-12 | 381.90 | 14.22 | 367.68 | 5621.13 |
| 143 | 2037-01 | 381.90 | 13.35 | 368.55 | 5252.58 |
| 144 | 2037-02 | 381.90 | 12.47 | 369.43 | 4883.15 |
| 145 | 2037-03 | 381.90 | 11.60 | 370.30 | 4512.85 |
| 146 | 2037-04 | 381.90 | 10.72 | 371.18 | 4141.66 |
| 147 | 2037-05 | 381.90 | 9.84 | 372.06 | 3769.60 |
| 148 | 2037-06 | 381.90 | 8.95 | 372.95 | 3396.65 |
| 149 | 2037-07 | 381.90 | 8.07 | 373.83 | 3022.82 |
| 150 | 2037-08 | 381.90 | 7.18 | 374.72 | 2648.09 |
| 151 | 2037-09 | 381.90 | 6.29 | 375.61 | 2272.48 |
| 152 | 2037-10 | 381.90 | 5.40 | 376.50 | 1895.98 |
| 153 | 2037-11 | 381.90 | 4.50 | 377.40 | 1518.58 |
| 154 | 2037-12 | 381.90 | 3.61 | 378.29 | 1140.28 |
| 155 | 2038-01 | 381.90 | 2.71 | 379.19 | 761.09 |
| 156 | 2038-02 | 381.90 | 1.81 | 380.09 | 381.00 |
| 157 | 2038-03 | 381.90 | 0.90 | 381.00 | 0.00 |
等额本金还款方式：
贷款总额：5万
还款月数：13年1个月
首月还款：437.22元
每月递减：0.76元
利息总额：9381.25元
本息合计：5.94万
节省利息：577.27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 | 437.22 | 118.75 | 318.47 | 49681.53 |
| 2 | 2025-04 | 436.46 | 117.99 | 318.47 | 49363.06 |
| 3 | 2025-05 | 435.71 | 117.24 | 318.47 | 49044.59 |
| 4 | 2025-06 | 434.95 | 116.48 | 318.47 | 48726.11 |
| 5 | 2025-07 | 434.20 | 115.72 | 318.47 | 48407.64 |
| 6 | 2025-08 | 433.44 | 114.97 | 318.47 | 48089.17 |
| 7 | 2025-09 | 432.68 | 114.21 | 318.47 | 47770.70 |
| 8 | 2025-10 | 431.93 | 113.46 | 318.47 | 47452.23 |
| 9 | 2025-11 | 431.17 | 112.70 | 318.47 | 47133.76 |
| 10 | 2025-12 | 430.41 | 111.94 | 318.47 | 46815.29 |
| 11 | 2026-01 | 429.66 | 111.19 | 318.47 | 46496.82 |
| 12 | 2026-02 | 428.90 | 110.43 | 318.47 | 46178.34 |
| 13 | 2026-03 | 428.14 | 109.67 | 318.47 | 45859.87 |
| 14 | 2026-04 | 427.39 | 108.92 | 318.47 | 45541.40 |
| 15 | 2026-05 | 426.63 | 108.16 | 318.47 | 45222.93 |
| 16 | 2026-06 | 425.88 | 107.40 | 318.47 | 44904.46 |
| 17 | 2026-07 | 425.12 | 106.65 | 318.47 | 44585.99 |
| 18 | 2026-08 | 424.36 | 105.89 | 318.47 | 44267.52 |
| 19 | 2026-09 | 423.61 | 105.14 | 318.47 | 43949.04 |
| 20 | 2026-10 | 422.85 | 104.38 | 318.47 | 43630.57 |
| 21 | 2026-11 | 422.09 | 103.62 | 318.47 | 43312.10 |
| 22 | 2026-12 | 421.34 | 102.87 | 318.47 | 42993.63 |
| 23 | 2027-01 | 420.58 | 102.11 | 318.47 | 42675.16 |
| 24 | 2027-02 | 419.82 | 101.35 | 318.47 | 42356.69 |
| 25 | 2027-03 | 419.07 | 100.60 | 318.47 | 42038.22 |
| 26 | 2027-04 | 418.31 | 99.84 | 318.47 | 41719.75 |
| 27 | 2027-05 | 417.56 | 99.08 | 318.47 | 41401.27 |
| 28 | 2027-06 | 416.80 | 98.33 | 318.47 | 41082.80 |
| 29 | 2027-07 | 416.04 | 97.57 | 318.47 | 40764.33 |
| 30 | 2027-08 | 415.29 | 96.82 | 318.47 | 40445.86 |
| 31 | 2027-09 | 414.53 | 96.06 | 318.47 | 40127.39 |
| 32 | 2027-10 | 413.77 | 95.30 | 318.47 | 39808.92 |
| 33 | 2027-11 | 413.02 | 94.55 | 318.47 | 39490.45 |
| 34 | 2027-12 | 412.26 | 93.79 | 318.47 | 39171.97 |
| 35 | 2028-01 | 411.50 | 93.03 | 318.47 | 38853.50 |
| 36 | 2028-02 | 410.75 | 92.28 | 318.47 | 38535.03 |
| 37 | 2028-03 | 409.99 | 91.52 | 318.47 | 38216.56 |
| 38 | 2028-04 | 409.24 | 90.76 | 318.47 | 37898.09 |
| 39 | 2028-05 | 408.48 | 90.01 | 318.47 | 37579.62 |
| 40 | 2028-06 | 407.72 | 89.25 | 318.47 | 37261.15 |
| 41 | 2028-07 | 406.97 | 88.50 | 318.47 | 36942.68 |
| 42 | 2028-08 | 406.21 | 87.74 | 318.47 | 36624.20 |
| 43 | 2028-09 | 405.45 | 86.98 | 318.47 | 36305.73 |
| 44 | 2028-10 | 404.70 | 86.23 | 318.47 | 35987.26 |
| 45 | 2028-11 | 403.94 | 85.47 | 318.47 | 35668.79 |
| 46 | 2028-12 | 403.18 | 84.71 | 318.47 | 35350.32 |
| 47 | 2029-01 | 402.43 | 83.96 | 318.47 | 35031.85 |
| 48 | 2029-02 | 401.67 | 83.20 | 318.47 | 34713.38 |
| 49 | 2029-03 | 400.92 | 82.44 | 318.47 | 34394.90 |
| 50 | 2029-04 | 400.16 | 81.69 | 318.47 | 34076.43 |
| 51 | 2029-05 | 399.40 | 80.93 | 318.47 | 33757.96 |
| 52 | 2029-06 | 398.65 | 80.18 | 318.47 | 33439.49 |
| 53 | 2029-07 | 397.89 | 79.42 | 318.47 | 33121.02 |
| 54 | 2029-08 | 397.13 | 78.66 | 318.47 | 32802.55 |
| 55 | 2029-09 | 396.38 | 77.91 | 318.47 | 32484.08 |
| 56 | 2029-10 | 395.62 | 77.15 | 318.47 | 32165.61 |
| 57 | 2029-11 | 394.86 | 76.39 | 318.47 | 31847.13 |
| 58 | 2029-12 | 394.11 | 75.64 | 318.47 | 31528.66 |
| 59 | 2030-01 | 393.35 | 74.88 | 318.47 | 31210.19 |
| 60 | 2030-02 | 392.60 | 74.12 | 318.47 | 30891.72 |
| 61 | 2030-03 | 391.84 | 73.37 | 318.47 | 30573.25 |
| 62 | 2030-04 | 391.08 | 72.61 | 318.47 | 30254.78 |
| 63 | 2030-05 | 390.33 | 71.86 | 318.47 | 29936.31 |
| 64 | 2030-06 | 389.57 | 71.10 | 318.47 | 29617.83 |
| 65 | 2030-07 | 388.81 | 70.34 | 318.47 | 29299.36 |
| 66 | 2030-08 | 388.06 | 69.59 | 318.47 | 28980.89 |
| 67 | 2030-09 | 387.30 | 68.83 | 318.47 | 28662.42 |
| 68 | 2030-10 | 386.54 | 68.07 | 318.47 | 28343.95 |
| 69 | 2030-11 | 385.79 | 67.32 | 318.47 | 28025.48 |
| 70 | 2030-12 | 385.03 | 66.56 | 318.47 | 27707.01 |
| 71 | 2031-01 | 384.28 | 65.80 | 318.47 | 27388.54 |
| 72 | 2031-02 | 383.52 | 65.05 | 318.47 | 27070.06 |
| 73 | 2031-03 | 382.76 | 64.29 | 318.47 | 26751.59 |
| 74 | 2031-04 | 382.01 | 63.54 | 318.47 | 26433.12 |
| 75 | 2031-05 | 381.25 | 62.78 | 318.47 | 26114.65 |
| 76 | 2031-06 | 380.49 | 62.02 | 318.47 | 25796.18 |
| 77 | 2031-07 | 379.74 | 61.27 | 318.47 | 25477.71 |
| 78 | 2031-08 | 378.98 | 60.51 | 318.47 | 25159.24 |
| 79 | 2031-09 | 378.22 | 59.75 | 318.47 | 24840.76 |
| 80 | 2031-10 | 377.47 | 59.00 | 318.47 | 24522.29 |
| 81 | 2031-11 | 376.71 | 58.24 | 318.47 | 24203.82 |
| 82 | 2031-12 | 375.96 | 57.48 | 318.47 | 23885.35 |
| 83 | 2032-01 | 375.20 | 56.73 | 318.47 | 23566.88 |
| 84 | 2032-02 | 374.44 | 55.97 | 318.47 | 23248.41 |
| 85 | 2032-03 | 373.69 | 55.21 | 318.47 | 22929.94 |
| 86 | 2032-04 | 372.93 | 54.46 | 318.47 | 22611.46 |
| 87 | 2032-05 | 372.17 | 53.70 | 318.47 | 22292.99 |
| 88 | 2032-06 | 371.42 | 52.95 | 318.47 | 21974.52 |
| 89 | 2032-07 | 370.66 | 52.19 | 318.47 | 21656.05 |
| 90 | 2032-08 | 369.90 | 51.43 | 318.47 | 21337.58 |
| 91 | 2032-09 | 369.15 | 50.68 | 318.47 | 21019.11 |
| 92 | 2032-10 | 368.39 | 49.92 | 318.47 | 20700.64 |
| 93 | 2032-11 | 367.64 | 49.16 | 318.47 | 20382.17 |
| 94 | 2032-12 | 366.88 | 48.41 | 318.47 | 20063.69 |
| 95 | 2033-01 | 366.12 | 47.65 | 318.47 | 19745.22 |
| 96 | 2033-02 | 365.37 | 46.89 | 318.47 | 19426.75 |
| 97 | 2033-03 | 364.61 | 46.14 | 318.47 | 19108.28 |
| 98 | 2033-04 | 363.85 | 45.38 | 318.47 | 18789.81 |
| 99 | 2033-05 | 363.10 | 44.63 | 318.47 | 18471.34 |
| 100 | 2033-06 | 362.34 | 43.87 | 318.47 | 18152.87 |
| 101 | 2033-07 | 361.58 | 43.11 | 318.47 | 17834.39 |
| 102 | 2033-08 | 360.83 | 42.36 | 318.47 | 17515.92 |
| 103 | 2033-09 | 360.07 | 41.60 | 318.47 | 17197.45 |
| 104 | 2033-10 | 359.32 | 40.84 | 318.47 | 16878.98 |
| 105 | 2033-11 | 358.56 | 40.09 | 318.47 | 16560.51 |
| 106 | 2033-12 | 357.80 | 39.33 | 318.47 | 16242.04 |
| 107 | 2034-01 | 357.05 | 38.57 | 318.47 | 15923.57 |
| 108 | 2034-02 | 356.29 | 37.82 | 318.47 | 15605.10 |
| 109 | 2034-03 | 355.53 | 37.06 | 318.47 | 15286.62 |
| 110 | 2034-04 | 354.78 | 36.31 | 318.47 | 14968.15 |
| 111 | 2034-05 | 354.02 | 35.55 | 318.47 | 14649.68 |
| 112 | 2034-06 | 353.26 | 34.79 | 318.47 | 14331.21 |
| 113 | 2034-07 | 352.51 | 34.04 | 318.47 | 14012.74 |
| 114 | 2034-08 | 351.75 | 33.28 | 318.47 | 13694.27 |
| 115 | 2034-09 | 351.00 | 32.52 | 318.47 | 13375.80 |
| 116 | 2034-10 | 350.24 | 31.77 | 318.47 | 13057.32 |
| 117 | 2034-11 | 349.48 | 31.01 | 318.47 | 12738.85 |
| 118 | 2034-12 | 348.73 | 30.25 | 318.47 | 12420.38 |
| 119 | 2035-01 | 347.97 | 29.50 | 318.47 | 12101.91 |
| 120 | 2035-02 | 347.21 | 28.74 | 318.47 | 11783.44 |
| 121 | 2035-03 | 346.46 | 27.99 | 318.47 | 11464.97 |
| 122 | 2035-04 | 345.70 | 27.23 | 318.47 | 11146.50 |
| 123 | 2035-05 | 344.94 | 26.47 | 318.47 | 10828.03 |
| 124 | 2035-06 | 344.19 | 25.72 | 318.47 | 10509.55 |
| 125 | 2035-07 | 343.43 | 24.96 | 318.47 | 10191.08 |
| 126 | 2035-08 | 342.68 | 24.20 | 318.47 | 9872.61 |
| 127 | 2035-09 | 341.92 | 23.45 | 318.47 | 9554.14 |
| 128 | 2035-10 | 341.16 | 22.69 | 318.47 | 9235.67 |
| 129 | 2035-11 | 340.41 | 21.93 | 318.47 | 8917.20 |
| 130 | 2035-12 | 339.65 | 21.18 | 318.47 | 8598.73 |
| 131 | 2036-01 | 338.89 | 20.42 | 318.47 | 8280.25 |
| 132 | 2036-02 | 338.14 | 19.67 | 318.47 | 7961.78 |
| 133 | 2036-03 | 337.38 | 18.91 | 318.47 | 7643.31 |
| 134 | 2036-04 | 336.62 | 18.15 | 318.47 | 7324.84 |
| 135 | 2036-05 | 335.87 | 17.40 | 318.47 | 7006.37 |
| 136 | 2036-06 | 335.11 | 16.64 | 318.47 | 6687.90 |
| 137 | 2036-07 | 334.36 | 15.88 | 318.47 | 6369.43 |
| 138 | 2036-08 | 333.60 | 15.13 | 318.47 | 6050.96 |
| 139 | 2036-09 | 332.84 | 14.37 | 318.47 | 5732.48 |
| 140 | 2036-10 | 332.09 | 13.61 | 318.47 | 5414.01 |
| 141 | 2036-11 | 331.33 | 12.86 | 318.47 | 5095.54 |
| 142 | 2036-12 | 330.57 | 12.10 | 318.47 | 4777.07 |
| 143 | 2037-01 | 329.82 | 11.35 | 318.47 | 4458.60 |
| 144 | 2037-02 | 329.06 | 10.59 | 318.47 | 4140.13 |
| 145 | 2037-03 | 328.30 | 9.83 | 318.47 | 3821.66 |
| 146 | 2037-04 | 327.55 | 9.08 | 318.47 | 3503.18 |
| 147 | 2037-05 | 326.79 | 8.32 | 318.47 | 3184.71 |
| 148 | 2037-06 | 326.04 | 7.56 | 318.47 | 2866.24 |
| 149 | 2037-07 | 325.28 | 6.81 | 318.47 | 2547.77 |
| 150 | 2037-08 | 324.52 | 6.05 | 318.47 | 2229.30 |
| 151 | 2037-09 | 323.77 | 5.29 | 318.47 | 1910.83 |
| 152 | 2037-10 | 323.01 | 4.54 | 318.47 | 1592.36 |
| 153 | 2037-11 | 322.25 | 3.78 | 318.47 | 1273.89 |
| 154 | 2037-12 | 321.50 | 3.03 | 318.47 | 955.41 |
| 155 | 2038-01 | 320.74 | 2.27 | 318.47 | 636.94 |
| 156 | 2038-02 | 319.98 | 1.51 | 318.47 | 318.47 |
| 157 | 2038-03 | 319.23 | 0.76 | 318.47 | 0.00 |