贷款38.37万（公积金贷款）房贷，还款13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：38.37万
还款月数：13年
每月还款：2901.5元
利息总额：6.89万
本息合计：45.26万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2901.50 | 831.41 | 2070.09 | 381655.91 |
| 2 | 2025-06 | 2901.50 | 826.92 | 2074.58 | 379581.33 |
| 3 | 2025-07 | 2901.50 | 822.43 | 2079.07 | 377502.26 |
| 4 | 2025-08 | 2901.50 | 817.92 | 2083.58 | 375418.69 |
| 5 | 2025-09 | 2901.50 | 813.41 | 2088.09 | 373330.60 |
| 6 | 2025-10 | 2901.50 | 808.88 | 2092.61 | 371237.98 |
| 7 | 2025-11 | 2901.50 | 804.35 | 2097.15 | 369140.83 |
| 8 | 2025-12 | 2901.50 | 799.81 | 2101.69 | 367039.14 |
| 9 | 2026-01 | 2901.50 | 795.25 | 2106.25 | 364932.90 |
| 10 | 2026-02 | 2901.50 | 790.69 | 2110.81 | 362822.09 |
| 11 | 2026-03 | 2901.50 | 786.11 | 2115.38 | 360706.70 |
| 12 | 2026-04 | 2901.50 | 781.53 | 2119.97 | 358586.74 |
| 13 | 2026-05 | 2901.50 | 776.94 | 2124.56 | 356462.18 |
| 14 | 2026-06 | 2901.50 | 772.33 | 2129.16 | 354333.01 |
| 15 | 2026-07 | 2901.50 | 767.72 | 2133.78 | 352199.24 |
| 16 | 2026-08 | 2901.50 | 763.10 | 2138.40 | 350060.84 |
| 17 | 2026-09 | 2901.50 | 758.47 | 2143.03 | 347917.81 |
| 18 | 2026-10 | 2901.50 | 753.82 | 2147.68 | 345770.13 |
| 19 | 2026-11 | 2901.50 | 749.17 | 2152.33 | 343617.80 |
| 20 | 2026-12 | 2901.50 | 744.51 | 2156.99 | 341460.81 |
| 21 | 2027-01 | 2901.50 | 739.83 | 2161.67 | 339299.15 |
| 22 | 2027-02 | 2901.50 | 735.15 | 2166.35 | 337132.80 |
| 23 | 2027-03 | 2901.50 | 730.45 | 2171.04 | 334961.75 |
| 24 | 2027-04 | 2901.50 | 725.75 | 2175.75 | 332786.01 |
| 25 | 2027-05 | 2901.50 | 721.04 | 2180.46 | 330605.55 |
| 26 | 2027-06 | 2901.50 | 716.31 | 2185.19 | 328420.36 |
| 27 | 2027-07 | 2901.50 | 711.58 | 2189.92 | 326230.44 |
| 28 | 2027-08 | 2901.50 | 706.83 | 2194.66 | 324035.78 |
| 29 | 2027-09 | 2901.50 | 702.08 | 2199.42 | 321836.36 |
| 30 | 2027-10 | 2901.50 | 697.31 | 2204.19 | 319632.17 |
| 31 | 2027-11 | 2901.50 | 692.54 | 2208.96 | 317423.21 |
| 32 | 2027-12 | 2901.50 | 687.75 | 2213.75 | 315209.46 |
| 33 | 2028-01 | 2901.50 | 682.95 | 2218.54 | 312990.92 |
| 34 | 2028-02 | 2901.50 | 678.15 | 2223.35 | 310767.57 |
| 35 | 2028-03 | 2901.50 | 673.33 | 2228.17 | 308539.40 |
| 36 | 2028-04 | 2901.50 | 668.50 | 2233.00 | 306306.41 |
| 37 | 2028-05 | 2901.50 | 663.66 | 2237.83 | 304068.57 |
| 38 | 2028-06 | 2901.50 | 658.82 | 2242.68 | 301825.89 |
| 39 | 2028-07 | 2901.50 | 653.96 | 2247.54 | 299578.35 |
| 40 | 2028-08 | 2901.50 | 649.09 | 2252.41 | 297325.94 |
| 41 | 2028-09 | 2901.50 | 644.21 | 2257.29 | 295068.65 |
| 42 | 2028-10 | 2901.50 | 639.32 | 2262.18 | 292806.47 |
| 43 | 2028-11 | 2901.50 | 634.41 | 2267.08 | 290539.38 |
| 44 | 2028-12 | 2901.50 | 629.50 | 2272.00 | 288267.39 |
| 45 | 2029-01 | 2901.50 | 624.58 | 2276.92 | 285990.47 |
| 46 | 2029-02 | 2901.50 | 619.65 | 2281.85 | 283708.62 |
| 47 | 2029-03 | 2901.50 | 614.70 | 2286.80 | 281421.82 |
| 48 | 2029-04 | 2901.50 | 609.75 | 2291.75 | 279130.07 |
| 49 | 2029-05 | 2901.50 | 604.78 | 2296.72 | 276833.36 |
| 50 | 2029-06 | 2901.50 | 599.81 | 2301.69 | 274531.67 |
| 51 | 2029-07 | 2901.50 | 594.82 | 2306.68 | 272224.99 |
| 52 | 2029-08 | 2901.50 | 589.82 | 2311.68 | 269913.31 |
| 53 | 2029-09 | 2901.50 | 584.81 | 2316.69 | 267596.63 |
| 54 | 2029-10 | 2901.50 | 579.79 | 2321.70 | 265274.92 |
| 55 | 2029-11 | 2901.50 | 574.76 | 2326.73 | 262948.19 |
| 56 | 2029-12 | 2901.50 | 569.72 | 2331.78 | 260616.41 |
| 57 | 2030-01 | 2901.50 | 564.67 | 2336.83 | 258279.58 |
| 58 | 2030-02 | 2901.50 | 559.61 | 2341.89 | 255937.69 |
| 59 | 2030-03 | 2901.50 | 554.53 | 2346.97 | 253590.72 |
| 60 | 2030-04 | 2901.50 | 549.45 | 2352.05 | 251238.67 |
| 61 | 2030-05 | 2901.50 | 544.35 | 2357.15 | 248881.53 |
| 62 | 2030-06 | 2901.50 | 539.24 | 2362.25 | 246519.27 |
| 63 | 2030-07 | 2901.50 | 534.13 | 2367.37 | 244151.90 |
| 64 | 2030-08 | 2901.50 | 529.00 | 2372.50 | 241779.40 |
| 65 | 2030-09 | 2901.50 | 523.86 | 2377.64 | 239401.76 |
| 66 | 2030-10 | 2901.50 | 518.70 | 2382.79 | 237018.96 |
| 67 | 2030-11 | 2901.50 | 513.54 | 2387.96 | 234631.01 |
| 68 | 2030-12 | 2901.50 | 508.37 | 2393.13 | 232237.88 |
| 69 | 2031-01 | 2901.50 | 503.18 | 2398.32 | 229839.56 |
| 70 | 2031-02 | 2901.50 | 497.99 | 2403.51 | 227436.05 |
| 71 | 2031-03 | 2901.50 | 492.78 | 2408.72 | 225027.33 |
| 72 | 2031-04 | 2901.50 | 487.56 | 2413.94 | 222613.39 |
| 73 | 2031-05 | 2901.50 | 482.33 | 2419.17 | 220194.22 |
| 74 | 2031-06 | 2901.50 | 477.09 | 2424.41 | 217769.81 |
| 75 | 2031-07 | 2901.50 | 471.83 | 2429.66 | 215340.15 |
| 76 | 2031-08 | 2901.50 | 466.57 | 2434.93 | 212905.23 |
| 77 | 2031-09 | 2901.50 | 461.29 | 2440.20 | 210465.02 |
| 78 | 2031-10 | 2901.50 | 456.01 | 2445.49 | 208019.53 |
| 79 | 2031-11 | 2901.50 | 450.71 | 2450.79 | 205568.74 |
| 80 | 2031-12 | 2901.50 | 445.40 | 2456.10 | 203112.65 |
| 81 | 2032-01 | 2901.50 | 440.08 | 2461.42 | 200651.23 |
| 82 | 2032-02 | 2901.50 | 434.74 | 2466.75 | 198184.47 |
| 83 | 2032-03 | 2901.50 | 429.40 | 2472.10 | 195712.38 |
| 84 | 2032-04 | 2901.50 | 424.04 | 2477.45 | 193234.92 |
| 85 | 2032-05 | 2901.50 | 418.68 | 2482.82 | 190752.10 |
| 86 | 2032-06 | 2901.50 | 413.30 | 2488.20 | 188263.90 |
| 87 | 2032-07 | 2901.50 | 407.91 | 2493.59 | 185770.31 |
| 88 | 2032-08 | 2901.50 | 402.50 | 2498.99 | 183271.31 |
| 89 | 2032-09 | 2901.50 | 397.09 | 2504.41 | 180766.90 |
| 90 | 2032-10 | 2901.50 | 391.66 | 2509.84 | 178257.07 |
| 91 | 2032-11 | 2901.50 | 386.22 | 2515.27 | 175741.79 |
| 92 | 2032-12 | 2901.50 | 380.77 | 2520.72 | 173221.07 |
| 93 | 2033-01 | 2901.50 | 375.31 | 2526.18 | 170694.88 |
| 94 | 2033-02 | 2901.50 | 369.84 | 2531.66 | 168163.23 |
| 95 | 2033-03 | 2901.50 | 364.35 | 2537.14 | 165626.08 |
| 96 | 2033-04 | 2901.50 | 358.86 | 2542.64 | 163083.44 |
| 97 | 2033-05 | 2901.50 | 353.35 | 2548.15 | 160535.29 |
| 98 | 2033-06 | 2901.50 | 347.83 | 2553.67 | 157981.62 |
| 99 | 2033-07 | 2901.50 | 342.29 | 2559.20 | 155422.42 |
| 100 | 2033-08 | 2901.50 | 336.75 | 2564.75 | 152857.67 |
| 101 | 2033-09 | 2901.50 | 331.19 | 2570.31 | 150287.36 |
| 102 | 2033-10 | 2901.50 | 325.62 | 2575.87 | 147711.49 |
| 103 | 2033-11 | 2901.50 | 320.04 | 2581.46 | 145130.03 |
| 104 | 2033-12 | 2901.50 | 314.45 | 2587.05 | 142542.98 |
| 105 | 2034-01 | 2901.50 | 308.84 | 2592.65 | 139950.33 |
| 106 | 2034-02 | 2901.50 | 303.23 | 2598.27 | 137352.06 |
| 107 | 2034-03 | 2901.50 | 297.60 | 2603.90 | 134748.16 |
| 108 | 2034-04 | 2901.50 | 291.95 | 2609.54 | 132138.61 |
| 109 | 2034-05 | 2901.50 | 286.30 | 2615.20 | 129523.42 |
| 110 | 2034-06 | 2901.50 | 280.63 | 2620.86 | 126902.55 |
| 111 | 2034-07 | 2901.50 | 274.96 | 2626.54 | 124276.01 |
| 112 | 2034-08 | 2901.50 | 269.26 | 2632.23 | 121643.78 |
| 113 | 2034-09 | 2901.50 | 263.56 | 2637.94 | 119005.84 |
| 114 | 2034-10 | 2901.50 | 257.85 | 2643.65 | 116362.19 |
| 115 | 2034-11 | 2901.50 | 252.12 | 2649.38 | 113712.81 |
| 116 | 2034-12 | 2901.50 | 246.38 | 2655.12 | 111057.69 |
| 117 | 2035-01 | 2901.50 | 240.63 | 2660.87 | 108396.82 |
| 118 | 2035-02 | 2901.50 | 234.86 | 2666.64 | 105730.18 |
| 119 | 2035-03 | 2901.50 | 229.08 | 2672.42 | 103057.77 |
| 120 | 2035-04 | 2901.50 | 223.29 | 2678.21 | 100379.56 |
| 121 | 2035-05 | 2901.50 | 217.49 | 2684.01 | 97695.55 |
| 122 | 2035-06 | 2901.50 | 211.67 | 2689.82 | 95005.73 |
| 123 | 2035-07 | 2901.50 | 205.85 | 2695.65 | 92310.08 |
| 124 | 2035-08 | 2901.50 | 200.01 | 2701.49 | 89608.59 |
| 125 | 2035-09 | 2901.50 | 194.15 | 2707.35 | 86901.24 |
| 126 | 2035-10 | 2901.50 | 188.29 | 2713.21 | 84188.03 |
| 127 | 2035-11 | 2901.50 | 182.41 | 2719.09 | 81468.94 |
| 128 | 2035-12 | 2901.50 | 176.52 | 2724.98 | 78743.96 |
| 129 | 2036-01 | 2901.50 | 170.61 | 2730.89 | 76013.07 |
| 130 | 2036-02 | 2901.50 | 164.69 | 2736.80 | 73276.27 |
| 131 | 2036-03 | 2901.50 | 158.77 | 2742.73 | 70533.54 |
| 132 | 2036-04 | 2901.50 | 152.82 | 2748.67 | 67784.86 |
| 133 | 2036-05 | 2901.50 | 146.87 | 2754.63 | 65030.23 |
| 134 | 2036-06 | 2901.50 | 140.90 | 2760.60 | 62269.64 |
| 135 | 2036-07 | 2901.50 | 134.92 | 2766.58 | 59503.06 |
| 136 | 2036-08 | 2901.50 | 128.92 | 2772.57 | 56730.48 |
| 137 | 2036-09 | 2901.50 | 122.92 | 2778.58 | 53951.90 |
| 138 | 2036-10 | 2901.50 | 116.90 | 2784.60 | 51167.30 |
| 139 | 2036-11 | 2901.50 | 110.86 | 2790.63 | 48376.66 |
| 140 | 2036-12 | 2901.50 | 104.82 | 2796.68 | 45579.98 |
| 141 | 2037-01 | 2901.50 | 98.76 | 2802.74 | 42777.24 |
| 142 | 2037-02 | 2901.50 | 92.68 | 2808.81 | 39968.43 |
| 143 | 2037-03 | 2901.50 | 86.60 | 2814.90 | 37153.53 |
| 144 | 2037-04 | 2901.50 | 80.50 | 2821.00 | 34332.53 |
| 145 | 2037-05 | 2901.50 | 74.39 | 2827.11 | 31505.42 |
| 146 | 2037-06 | 2901.50 | 68.26 | 2833.24 | 28672.19 |
| 147 | 2037-07 | 2901.50 | 62.12 | 2839.37 | 25832.81 |
| 148 | 2037-08 | 2901.50 | 55.97 | 2845.53 | 22987.29 |
| 149 | 2037-09 | 2901.50 | 49.81 | 2851.69 | 20135.59 |
| 150 | 2037-10 | 2901.50 | 43.63 | 2857.87 | 17277.72 |
| 151 | 2037-11 | 2901.50 | 37.44 | 2864.06 | 14413.66 |
| 152 | 2037-12 | 2901.50 | 31.23 | 2870.27 | 11543.39 |
| 153 | 2038-01 | 2901.50 | 25.01 | 2876.49 | 8666.91 |
| 154 | 2038-02 | 2901.50 | 18.78 | 2882.72 | 5784.19 |
| 155 | 2038-03 | 2901.50 | 12.53 | 2888.96 | 2895.22 |
| 156 | 2038-04 | 2901.50 | 6.27 | 2895.22 | 0.00 |
等额本金还款方式：
贷款总额：38.37万
还款月数：13年
首月还款：3291.19元
每月递减：5.33元
利息总额：6.53万
本息合计：44.9万
节省利息：3642.18元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3291.19 | 831.41 | 2459.78 | 381266.22 |
| 2 | 2025-06 | 3285.86 | 826.08 | 2459.78 | 378806.44 |
| 3 | 2025-07 | 3280.53 | 820.75 | 2459.78 | 376346.65 |
| 4 | 2025-08 | 3275.20 | 815.42 | 2459.78 | 373886.87 |
| 5 | 2025-09 | 3269.87 | 810.09 | 2459.78 | 371427.09 |
| 6 | 2025-10 | 3264.54 | 804.76 | 2459.78 | 368967.31 |
| 7 | 2025-11 | 3259.21 | 799.43 | 2459.78 | 366507.53 |
| 8 | 2025-12 | 3253.88 | 794.10 | 2459.78 | 364047.74 |
| 9 | 2026-01 | 3248.55 | 788.77 | 2459.78 | 361587.96 |
| 10 | 2026-02 | 3243.22 | 783.44 | 2459.78 | 359128.18 |
| 11 | 2026-03 | 3237.89 | 778.11 | 2459.78 | 356668.40 |
| 12 | 2026-04 | 3232.56 | 772.78 | 2459.78 | 354208.62 |
| 13 | 2026-05 | 3227.23 | 767.45 | 2459.78 | 351748.83 |
| 14 | 2026-06 | 3221.90 | 762.12 | 2459.78 | 349289.05 |
| 15 | 2026-07 | 3216.57 | 756.79 | 2459.78 | 346829.27 |
| 16 | 2026-08 | 3211.25 | 751.46 | 2459.78 | 344369.49 |
| 17 | 2026-09 | 3205.92 | 746.13 | 2459.78 | 341909.71 |
| 18 | 2026-10 | 3200.59 | 740.80 | 2459.78 | 339449.92 |
| 19 | 2026-11 | 3195.26 | 735.47 | 2459.78 | 336990.14 |
| 20 | 2026-12 | 3189.93 | 730.15 | 2459.78 | 334530.36 |
| 21 | 2027-01 | 3184.60 | 724.82 | 2459.78 | 332070.58 |
| 22 | 2027-02 | 3179.27 | 719.49 | 2459.78 | 329610.79 |
| 23 | 2027-03 | 3173.94 | 714.16 | 2459.78 | 327151.01 |
| 24 | 2027-04 | 3168.61 | 708.83 | 2459.78 | 324691.23 |
| 25 | 2027-05 | 3163.28 | 703.50 | 2459.78 | 322231.45 |
| 26 | 2027-06 | 3157.95 | 698.17 | 2459.78 | 319771.67 |
| 27 | 2027-07 | 3152.62 | 692.84 | 2459.78 | 317311.88 |
| 28 | 2027-08 | 3147.29 | 687.51 | 2459.78 | 314852.10 |
| 29 | 2027-09 | 3141.96 | 682.18 | 2459.78 | 312392.32 |
| 30 | 2027-10 | 3136.63 | 676.85 | 2459.78 | 309932.54 |
| 31 | 2027-11 | 3131.30 | 671.52 | 2459.78 | 307472.76 |
| 32 | 2027-12 | 3125.97 | 666.19 | 2459.78 | 305012.97 |
| 33 | 2028-01 | 3120.64 | 660.86 | 2459.78 | 302553.19 |
| 34 | 2028-02 | 3115.31 | 655.53 | 2459.78 | 300093.41 |
| 35 | 2028-03 | 3109.98 | 650.20 | 2459.78 | 297633.63 |
| 36 | 2028-04 | 3104.65 | 644.87 | 2459.78 | 295173.85 |
| 37 | 2028-05 | 3099.33 | 639.54 | 2459.78 | 292714.06 |
| 38 | 2028-06 | 3094.00 | 634.21 | 2459.78 | 290254.28 |
| 39 | 2028-07 | 3088.67 | 628.88 | 2459.78 | 287794.50 |
| 40 | 2028-08 | 3083.34 | 623.55 | 2459.78 | 285334.72 |
| 41 | 2028-09 | 3078.01 | 618.23 | 2459.78 | 282874.94 |
| 42 | 2028-10 | 3072.68 | 612.90 | 2459.78 | 280415.15 |
| 43 | 2028-11 | 3067.35 | 607.57 | 2459.78 | 277955.37 |
| 44 | 2028-12 | 3062.02 | 602.24 | 2459.78 | 275495.59 |
| 45 | 2029-01 | 3056.69 | 596.91 | 2459.78 | 273035.81 |
| 46 | 2029-02 | 3051.36 | 591.58 | 2459.78 | 270576.03 |
| 47 | 2029-03 | 3046.03 | 586.25 | 2459.78 | 268116.24 |
| 48 | 2029-04 | 3040.70 | 580.92 | 2459.78 | 265656.46 |
| 49 | 2029-05 | 3035.37 | 575.59 | 2459.78 | 263196.68 |
| 50 | 2029-06 | 3030.04 | 570.26 | 2459.78 | 260736.90 |
| 51 | 2029-07 | 3024.71 | 564.93 | 2459.78 | 258277.12 |
| 52 | 2029-08 | 3019.38 | 559.60 | 2459.78 | 255817.33 |
| 53 | 2029-09 | 3014.05 | 554.27 | 2459.78 | 253357.55 |
| 54 | 2029-10 | 3008.72 | 548.94 | 2459.78 | 250897.77 |
| 55 | 2029-11 | 3003.39 | 543.61 | 2459.78 | 248437.99 |
| 56 | 2029-12 | 2998.06 | 538.28 | 2459.78 | 245978.21 |
| 57 | 2030-01 | 2992.73 | 532.95 | 2459.78 | 243518.42 |
| 58 | 2030-02 | 2987.41 | 527.62 | 2459.78 | 241058.64 |
| 59 | 2030-03 | 2982.08 | 522.29 | 2459.78 | 238598.86 |
| 60 | 2030-04 | 2976.75 | 516.96 | 2459.78 | 236139.08 |
| 61 | 2030-05 | 2971.42 | 511.63 | 2459.78 | 233679.29 |
| 62 | 2030-06 | 2966.09 | 506.31 | 2459.78 | 231219.51 |
| 63 | 2030-07 | 2960.76 | 500.98 | 2459.78 | 228759.73 |
| 64 | 2030-08 | 2955.43 | 495.65 | 2459.78 | 226299.95 |
| 65 | 2030-09 | 2950.10 | 490.32 | 2459.78 | 223840.17 |
| 66 | 2030-10 | 2944.77 | 484.99 | 2459.78 | 221380.38 |
| 67 | 2030-11 | 2939.44 | 479.66 | 2459.78 | 218920.60 |
| 68 | 2030-12 | 2934.11 | 474.33 | 2459.78 | 216460.82 |
| 69 | 2031-01 | 2928.78 | 469.00 | 2459.78 | 214001.04 |
| 70 | 2031-02 | 2923.45 | 463.67 | 2459.78 | 211541.26 |
| 71 | 2031-03 | 2918.12 | 458.34 | 2459.78 | 209081.47 |
| 72 | 2031-04 | 2912.79 | 453.01 | 2459.78 | 206621.69 |
| 73 | 2031-05 | 2907.46 | 447.68 | 2459.78 | 204161.91 |
| 74 | 2031-06 | 2902.13 | 442.35 | 2459.78 | 201702.13 |
| 75 | 2031-07 | 2896.80 | 437.02 | 2459.78 | 199242.35 |
| 76 | 2031-08 | 2891.47 | 431.69 | 2459.78 | 196782.56 |
| 77 | 2031-09 | 2886.14 | 426.36 | 2459.78 | 194322.78 |
| 78 | 2031-10 | 2880.81 | 421.03 | 2459.78 | 191863.00 |
| 79 | 2031-11 | 2875.49 | 415.70 | 2459.78 | 189403.22 |
| 80 | 2031-12 | 2870.16 | 410.37 | 2459.78 | 186943.44 |
| 81 | 2032-01 | 2864.83 | 405.04 | 2459.78 | 184483.65 |
| 82 | 2032-02 | 2859.50 | 399.71 | 2459.78 | 182023.87 |
| 83 | 2032-03 | 2854.17 | 394.39 | 2459.78 | 179564.09 |
| 84 | 2032-04 | 2848.84 | 389.06 | 2459.78 | 177104.31 |
| 85 | 2032-05 | 2843.51 | 383.73 | 2459.78 | 174644.53 |
| 86 | 2032-06 | 2838.18 | 378.40 | 2459.78 | 172184.74 |
| 87 | 2032-07 | 2832.85 | 373.07 | 2459.78 | 169724.96 |
| 88 | 2032-08 | 2827.52 | 367.74 | 2459.78 | 167265.18 |
| 89 | 2032-09 | 2822.19 | 362.41 | 2459.78 | 164805.40 |
| 90 | 2032-10 | 2816.86 | 357.08 | 2459.78 | 162345.62 |
| 91 | 2032-11 | 2811.53 | 351.75 | 2459.78 | 159885.83 |
| 92 | 2032-12 | 2806.20 | 346.42 | 2459.78 | 157426.05 |
| 93 | 2033-01 | 2800.87 | 341.09 | 2459.78 | 154966.27 |
| 94 | 2033-02 | 2795.54 | 335.76 | 2459.78 | 152506.49 |
| 95 | 2033-03 | 2790.21 | 330.43 | 2459.78 | 150046.71 |
| 96 | 2033-04 | 2784.88 | 325.10 | 2459.78 | 147586.92 |
| 97 | 2033-05 | 2779.55 | 319.77 | 2459.78 | 145127.14 |
| 98 | 2033-06 | 2774.22 | 314.44 | 2459.78 | 142667.36 |
| 99 | 2033-07 | 2768.89 | 309.11 | 2459.78 | 140207.58 |
| 100 | 2033-08 | 2763.57 | 303.78 | 2459.78 | 137747.79 |
| 101 | 2033-09 | 2758.24 | 298.45 | 2459.78 | 135288.01 |
| 102 | 2033-10 | 2752.91 | 293.12 | 2459.78 | 132828.23 |
| 103 | 2033-11 | 2747.58 | 287.79 | 2459.78 | 130368.45 |
| 104 | 2033-12 | 2742.25 | 282.46 | 2459.78 | 127908.67 |
| 105 | 2034-01 | 2736.92 | 277.14 | 2459.78 | 125448.88 |
| 106 | 2034-02 | 2731.59 | 271.81 | 2459.78 | 122989.10 |
| 107 | 2034-03 | 2726.26 | 266.48 | 2459.78 | 120529.32 |
| 108 | 2034-04 | 2720.93 | 261.15 | 2459.78 | 118069.54 |
| 109 | 2034-05 | 2715.60 | 255.82 | 2459.78 | 115609.76 |
| 110 | 2034-06 | 2710.27 | 250.49 | 2459.78 | 113149.97 |
| 111 | 2034-07 | 2704.94 | 245.16 | 2459.78 | 110690.19 |
| 112 | 2034-08 | 2699.61 | 239.83 | 2459.78 | 108230.41 |
| 113 | 2034-09 | 2694.28 | 234.50 | 2459.78 | 105770.63 |
| 114 | 2034-10 | 2688.95 | 229.17 | 2459.78 | 103310.85 |
| 115 | 2034-11 | 2683.62 | 223.84 | 2459.78 | 100851.06 |
| 116 | 2034-12 | 2678.29 | 218.51 | 2459.78 | 98391.28 |
| 117 | 2035-01 | 2672.96 | 213.18 | 2459.78 | 95931.50 |
| 118 | 2035-02 | 2667.63 | 207.85 | 2459.78 | 93471.72 |
| 119 | 2035-03 | 2662.30 | 202.52 | 2459.78 | 91011.94 |
| 120 | 2035-04 | 2656.97 | 197.19 | 2459.78 | 88552.15 |
| 121 | 2035-05 | 2651.65 | 191.86 | 2459.78 | 86092.37 |
| 122 | 2035-06 | 2646.32 | 186.53 | 2459.78 | 83632.59 |
| 123 | 2035-07 | 2640.99 | 181.20 | 2459.78 | 81172.81 |
| 124 | 2035-08 | 2635.66 | 175.87 | 2459.78 | 78713.03 |
| 125 | 2035-09 | 2630.33 | 170.54 | 2459.78 | 76253.24 |
| 126 | 2035-10 | 2625.00 | 165.22 | 2459.78 | 73793.46 |
| 127 | 2035-11 | 2619.67 | 159.89 | 2459.78 | 71333.68 |
| 128 | 2035-12 | 2614.34 | 154.56 | 2459.78 | 68873.90 |
| 129 | 2036-01 | 2609.01 | 149.23 | 2459.78 | 66414.12 |
| 130 | 2036-02 | 2603.68 | 143.90 | 2459.78 | 63954.33 |
| 131 | 2036-03 | 2598.35 | 138.57 | 2459.78 | 61494.55 |
| 132 | 2036-04 | 2593.02 | 133.24 | 2459.78 | 59034.77 |
| 133 | 2036-05 | 2587.69 | 127.91 | 2459.78 | 56574.99 |
| 134 | 2036-06 | 2582.36 | 122.58 | 2459.78 | 54115.21 |
| 135 | 2036-07 | 2577.03 | 117.25 | 2459.78 | 51655.42 |
| 136 | 2036-08 | 2571.70 | 111.92 | 2459.78 | 49195.64 |
| 137 | 2036-09 | 2566.37 | 106.59 | 2459.78 | 46735.86 |
| 138 | 2036-10 | 2561.04 | 101.26 | 2459.78 | 44276.08 |
| 139 | 2036-11 | 2555.71 | 95.93 | 2459.78 | 41816.29 |
| 140 | 2036-12 | 2550.38 | 90.60 | 2459.78 | 39356.51 |
| 141 | 2037-01 | 2545.05 | 85.27 | 2459.78 | 36896.73 |
| 142 | 2037-02 | 2539.72 | 79.94 | 2459.78 | 34436.95 |
| 143 | 2037-03 | 2534.40 | 74.61 | 2459.78 | 31977.17 |
| 144 | 2037-04 | 2529.07 | 69.28 | 2459.78 | 29517.38 |
| 145 | 2037-05 | 2523.74 | 63.95 | 2459.78 | 27057.60 |
| 146 | 2037-06 | 2518.41 | 58.62 | 2459.78 | 24597.82 |
| 147 | 2037-07 | 2513.08 | 53.30 | 2459.78 | 22138.04 |
| 148 | 2037-08 | 2507.75 | 47.97 | 2459.78 | 19678.26 |
| 149 | 2037-09 | 2502.42 | 42.64 | 2459.78 | 17218.47 |
| 150 | 2037-10 | 2497.09 | 37.31 | 2459.78 | 14758.69 |
| 151 | 2037-11 | 2491.76 | 31.98 | 2459.78 | 12298.91 |
| 152 | 2037-12 | 2486.43 | 26.65 | 2459.78 | 9839.13 |
| 153 | 2038-01 | 2481.10 | 21.32 | 2459.78 | 7379.35 |
| 154 | 2038-02 | 2475.77 | 15.99 | 2459.78 | 4919.56 |
| 155 | 2038-03 | 2470.44 | 10.66 | 2459.78 | 2459.78 |
| 156 | 2038-04 | 2465.11 | 5.33 | 2459.78 | 0.00 |