贷款4.64万（公积金贷款）房贷，还款12年8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：4.64万
还款月数：12年8个月
每月还款：358.38元
利息总额：8103.81元
本息合计：5.45万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 358.38 | 100.47 | 257.91 | 46112.65 |
| 2 | 2025-08 | 358.38 | 99.91 | 258.47 | 45854.17 |
| 3 | 2025-09 | 358.38 | 99.35 | 259.03 | 45595.14 |
| 4 | 2025-10 | 358.38 | 98.79 | 259.59 | 45335.54 |
| 5 | 2025-11 | 358.38 | 98.23 | 260.16 | 45075.39 |
| 6 | 2025-12 | 358.38 | 97.66 | 260.72 | 44814.67 |
| 7 | 2026-01 | 358.38 | 97.10 | 261.29 | 44553.38 |
| 8 | 2026-02 | 358.38 | 96.53 | 261.85 | 44291.53 |
| 9 | 2026-03 | 358.38 | 95.96 | 262.42 | 44029.11 |
| 10 | 2026-04 | 358.38 | 95.40 | 262.99 | 43766.12 |
| 11 | 2026-05 | 358.38 | 94.83 | 263.56 | 43502.57 |
| 12 | 2026-06 | 358.38 | 94.26 | 264.13 | 43238.44 |
| 13 | 2026-07 | 358.38 | 93.68 | 264.70 | 42973.74 |
| 14 | 2026-08 | 358.38 | 93.11 | 265.27 | 42708.46 |
| 15 | 2026-09 | 358.38 | 92.54 | 265.85 | 42442.61 |
| 16 | 2026-10 | 358.38 | 91.96 | 266.43 | 42176.19 |
| 17 | 2026-11 | 358.38 | 91.38 | 267.00 | 41909.19 |
| 18 | 2026-12 | 358.38 | 90.80 | 267.58 | 41641.60 |
| 19 | 2027-01 | 358.38 | 90.22 | 268.16 | 41373.44 |
| 20 | 2027-02 | 358.38 | 89.64 | 268.74 | 41104.70 |
| 21 | 2027-03 | 358.38 | 89.06 | 269.32 | 40835.38 |
| 22 | 2027-04 | 358.38 | 88.48 | 269.91 | 40565.47 |
| 23 | 2027-05 | 358.38 | 87.89 | 270.49 | 40294.98 |
| 24 | 2027-06 | 358.38 | 87.31 | 271.08 | 40023.90 |
| 25 | 2027-07 | 358.38 | 86.72 | 271.67 | 39752.24 |
| 26 | 2027-08 | 358.38 | 86.13 | 272.25 | 39479.98 |
| 27 | 2027-09 | 358.38 | 85.54 | 272.84 | 39207.14 |
| 28 | 2027-10 | 358.38 | 84.95 | 273.44 | 38933.70 |
| 29 | 2027-11 | 358.38 | 84.36 | 274.03 | 38659.67 |
| 30 | 2027-12 | 358.38 | 83.76 | 274.62 | 38385.05 |
| 31 | 2028-01 | 358.38 | 83.17 | 275.22 | 38109.84 |
| 32 | 2028-02 | 358.38 | 82.57 | 275.81 | 37834.02 |
| 33 | 2028-03 | 358.38 | 81.97 | 276.41 | 37557.61 |
| 34 | 2028-04 | 358.38 | 81.37 | 277.01 | 37280.60 |
| 35 | 2028-05 | 358.38 | 80.77 | 277.61 | 37003.00 |
| 36 | 2028-06 | 358.38 | 80.17 | 278.21 | 36724.78 |
| 37 | 2028-07 | 358.38 | 79.57 | 278.81 | 36445.97 |
| 38 | 2028-08 | 358.38 | 78.97 | 279.42 | 36166.55 |
| 39 | 2028-09 | 358.38 | 78.36 | 280.02 | 35886.53 |
| 40 | 2028-10 | 358.38 | 77.75 | 280.63 | 35605.90 |
| 41 | 2028-11 | 358.38 | 77.15 | 281.24 | 35324.66 |
| 42 | 2028-12 | 358.38 | 76.54 | 281.85 | 35042.81 |
| 43 | 2029-01 | 358.38 | 75.93 | 282.46 | 34760.36 |
| 44 | 2029-02 | 358.38 | 75.31 | 283.07 | 34477.29 |
| 45 | 2029-03 | 358.38 | 74.70 | 283.68 | 34193.60 |
| 46 | 2029-04 | 358.38 | 74.09 | 284.30 | 33909.31 |
| 47 | 2029-05 | 358.38 | 73.47 | 284.91 | 33624.39 |
| 48 | 2029-06 | 358.38 | 72.85 | 285.53 | 33338.86 |
| 49 | 2029-07 | 358.38 | 72.23 | 286.15 | 33052.71 |
| 50 | 2029-08 | 358.38 | 71.61 | 286.77 | 32765.94 |
| 51 | 2029-09 | 358.38 | 70.99 | 287.39 | 32478.55 |
| 52 | 2029-10 | 358.38 | 70.37 | 288.01 | 32190.54 |
| 53 | 2029-11 | 358.38 | 69.75 | 288.64 | 31901.90 |
| 54 | 2029-12 | 358.38 | 69.12 | 289.26 | 31612.64 |
| 55 | 2030-01 | 358.38 | 68.49 | 289.89 | 31322.75 |
| 56 | 2030-02 | 358.38 | 67.87 | 290.52 | 31032.23 |
| 57 | 2030-03 | 358.38 | 67.24 | 291.15 | 30741.08 |
| 58 | 2030-04 | 358.38 | 66.61 | 291.78 | 30449.30 |
| 59 | 2030-05 | 358.38 | 65.97 | 292.41 | 30156.89 |
| 60 | 2030-06 | 358.38 | 65.34 | 293.04 | 29863.85 |
| 61 | 2030-07 | 358.38 | 64.71 | 293.68 | 29570.17 |
| 62 | 2030-08 | 358.38 | 64.07 | 294.32 | 29275.85 |
| 63 | 2030-09 | 358.38 | 63.43 | 294.95 | 28980.90 |
| 64 | 2030-10 | 358.38 | 62.79 | 295.59 | 28685.31 |
| 65 | 2030-11 | 358.38 | 62.15 | 296.23 | 28389.07 |
| 66 | 2030-12 | 358.38 | 61.51 | 296.87 | 28092.20 |
| 67 | 2031-01 | 358.38 | 60.87 | 297.52 | 27794.68 |
| 68 | 2031-02 | 358.38 | 60.22 | 298.16 | 27496.52 |
| 69 | 2031-03 | 358.38 | 59.58 | 298.81 | 27197.71 |
| 70 | 2031-04 | 358.38 | 58.93 | 299.46 | 26898.26 |
| 71 | 2031-05 | 358.38 | 58.28 | 300.10 | 26598.15 |
| 72 | 2031-06 | 358.38 | 57.63 | 300.75 | 26297.40 |
| 73 | 2031-07 | 358.38 | 56.98 | 301.41 | 25995.99 |
| 74 | 2031-08 | 358.38 | 56.32 | 302.06 | 25693.93 |
| 75 | 2031-09 | 358.38 | 55.67 | 302.71 | 25391.22 |
| 76 | 2031-10 | 358.38 | 55.01 | 303.37 | 25087.85 |
| 77 | 2031-11 | 358.38 | 54.36 | 304.03 | 24783.82 |
| 78 | 2031-12 | 358.38 | 53.70 | 304.69 | 24479.14 |
| 79 | 2032-01 | 358.38 | 53.04 | 305.35 | 24173.79 |
| 80 | 2032-02 | 358.38 | 52.38 | 306.01 | 23867.78 |
| 81 | 2032-03 | 358.38 | 51.71 | 306.67 | 23561.11 |
| 82 | 2032-04 | 358.38 | 51.05 | 307.33 | 23253.78 |
| 83 | 2032-05 | 358.38 | 50.38 | 308.00 | 22945.78 |
| 84 | 2032-06 | 358.38 | 49.72 | 308.67 | 22637.11 |
| 85 | 2032-07 | 358.38 | 49.05 | 309.34 | 22327.77 |
| 86 | 2032-08 | 358.38 | 48.38 | 310.01 | 22017.76 |
| 87 | 2032-09 | 358.38 | 47.71 | 310.68 | 21707.09 |
| 88 | 2032-10 | 358.38 | 47.03 | 311.35 | 21395.73 |
| 89 | 2032-11 | 358.38 | 46.36 | 312.03 | 21083.71 |
| 90 | 2032-12 | 358.38 | 45.68 | 312.70 | 20771.00 |
| 91 | 2033-01 | 358.38 | 45.00 | 313.38 | 20457.62 |
| 92 | 2033-02 | 358.38 | 44.32 | 314.06 | 20143.56 |
| 93 | 2033-03 | 358.38 | 43.64 | 314.74 | 19828.82 |
| 94 | 2033-04 | 358.38 | 42.96 | 315.42 | 19513.40 |
| 95 | 2033-05 | 358.38 | 42.28 | 316.10 | 19197.30 |
| 96 | 2033-06 | 358.38 | 41.59 | 316.79 | 18880.51 |
| 97 | 2033-07 | 358.38 | 40.91 | 317.48 | 18563.03 |
| 98 | 2033-08 | 358.38 | 40.22 | 318.16 | 18244.87 |
| 99 | 2033-09 | 358.38 | 39.53 | 318.85 | 17926.01 |
| 100 | 2033-10 | 358.38 | 38.84 | 319.54 | 17606.47 |
| 101 | 2033-11 | 358.38 | 38.15 | 320.24 | 17286.23 |
| 102 | 2033-12 | 358.38 | 37.45 | 320.93 | 16965.30 |
| 103 | 2034-01 | 358.38 | 36.76 | 321.63 | 16643.68 |
| 104 | 2034-02 | 358.38 | 36.06 | 322.32 | 16321.35 |
| 105 | 2034-03 | 358.38 | 35.36 | 323.02 | 15998.33 |
| 106 | 2034-04 | 358.38 | 34.66 | 323.72 | 15674.61 |
| 107 | 2034-05 | 358.38 | 33.96 | 324.42 | 15350.19 |
| 108 | 2034-06 | 358.38 | 33.26 | 325.13 | 15025.06 |
| 109 | 2034-07 | 358.38 | 32.55 | 325.83 | 14699.24 |
| 110 | 2034-08 | 358.38 | 31.85 | 326.54 | 14372.70 |
| 111 | 2034-09 | 358.38 | 31.14 | 327.24 | 14045.46 |
| 112 | 2034-10 | 358.38 | 30.43 | 327.95 | 13717.50 |
| 113 | 2034-11 | 358.38 | 29.72 | 328.66 | 13388.84 |
| 114 | 2034-12 | 358.38 | 29.01 | 329.37 | 13059.47 |
| 115 | 2035-01 | 358.38 | 28.30 | 330.09 | 12729.38 |
| 116 | 2035-02 | 358.38 | 27.58 | 330.80 | 12398.57 |
| 117 | 2035-03 | 358.38 | 26.86 | 331.52 | 12067.05 |
| 118 | 2035-04 | 358.38 | 26.15 | 332.24 | 11734.82 |
| 119 | 2035-05 | 358.38 | 25.43 | 332.96 | 11401.86 |
| 120 | 2035-06 | 358.38 | 24.70 | 333.68 | 11068.18 |
| 121 | 2035-07 | 358.38 | 23.98 | 334.40 | 10733.77 |
| 122 | 2035-08 | 358.38 | 23.26 | 335.13 | 10398.65 |
| 123 | 2035-09 | 358.38 | 22.53 | 335.85 | 10062.79 |
| 124 | 2035-10 | 358.38 | 21.80 | 336.58 | 9726.21 |
| 125 | 2035-11 | 358.38 | 21.07 | 337.31 | 9388.90 |
| 126 | 2035-12 | 358.38 | 20.34 | 338.04 | 9050.86 |
| 127 | 2036-01 | 358.38 | 19.61 | 338.77 | 8712.09 |
| 128 | 2036-02 | 358.38 | 18.88 | 339.51 | 8372.58 |
| 129 | 2036-03 | 358.38 | 18.14 | 340.24 | 8032.33 |
| 130 | 2036-04 | 358.38 | 17.40 | 340.98 | 7691.35 |
| 131 | 2036-05 | 358.38 | 16.66 | 341.72 | 7349.63 |
| 132 | 2036-06 | 358.38 | 15.92 | 342.46 | 7007.17 |
| 133 | 2036-07 | 358.38 | 15.18 | 343.20 | 6663.97 |
| 134 | 2036-08 | 358.38 | 14.44 | 343.95 | 6320.03 |
| 135 | 2036-09 | 358.38 | 13.69 | 344.69 | 5975.34 |
| 136 | 2036-10 | 358.38 | 12.95 | 345.44 | 5629.90 |
| 137 | 2036-11 | 358.38 | 12.20 | 346.19 | 5283.71 |
| 138 | 2036-12 | 358.38 | 11.45 | 346.94 | 4936.78 |
| 139 | 2037-01 | 358.38 | 10.70 | 347.69 | 4589.09 |
| 140 | 2037-02 | 358.38 | 9.94 | 348.44 | 4240.65 |
| 141 | 2037-03 | 358.38 | 9.19 | 349.20 | 3891.45 |
| 142 | 2037-04 | 358.38 | 8.43 | 349.95 | 3541.50 |
| 143 | 2037-05 | 358.38 | 7.67 | 350.71 | 3190.79 |
| 144 | 2037-06 | 358.38 | 6.91 | 351.47 | 2839.32 |
| 145 | 2037-07 | 358.38 | 6.15 | 352.23 | 2487.09 |
| 146 | 2037-08 | 358.38 | 5.39 | 353.00 | 2134.09 |
| 147 | 2037-09 | 358.38 | 4.62 | 353.76 | 1780.33 |
| 148 | 2037-10 | 358.38 | 3.86 | 354.53 | 1425.80 |
| 149 | 2037-11 | 358.38 | 3.09 | 355.29 | 1070.51 |
| 150 | 2037-12 | 358.38 | 2.32 | 356.06 | 714.45 |
| 151 | 2038-01 | 358.38 | 1.55 | 356.84 | 357.61 |
| 152 | 2038-02 | 358.38 | 0.77 | 357.61 | 0.00 |
等额本金还款方式：
贷款总额：4.64万
还款月数：12年8个月
首月还款：405.54元
每月递减：0.66元
利息总额：7685.92元
本息合计：5.41万
节省利息：417.89元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 405.54 | 100.47 | 305.07 | 46065.49 |
| 2 | 2025-08 | 404.88 | 99.81 | 305.07 | 45760.42 |
| 3 | 2025-09 | 404.22 | 99.15 | 305.07 | 45455.35 |
| 4 | 2025-10 | 403.56 | 98.49 | 305.07 | 45150.28 |
| 5 | 2025-11 | 402.90 | 97.83 | 305.07 | 44845.21 |
| 6 | 2025-12 | 402.23 | 97.16 | 305.07 | 44540.14 |
| 7 | 2026-01 | 401.57 | 96.50 | 305.07 | 44235.07 |
| 8 | 2026-02 | 400.91 | 95.84 | 305.07 | 43930.00 |
| 9 | 2026-03 | 400.25 | 95.18 | 305.07 | 43624.93 |
| 10 | 2026-04 | 399.59 | 94.52 | 305.07 | 43319.87 |
| 11 | 2026-05 | 398.93 | 93.86 | 305.07 | 43014.80 |
| 12 | 2026-06 | 398.27 | 93.20 | 305.07 | 42709.73 |
| 13 | 2026-07 | 397.61 | 92.54 | 305.07 | 42404.66 |
| 14 | 2026-08 | 396.95 | 91.88 | 305.07 | 42099.59 |
| 15 | 2026-09 | 396.29 | 91.22 | 305.07 | 41794.52 |
| 16 | 2026-10 | 395.62 | 90.55 | 305.07 | 41489.45 |
| 17 | 2026-11 | 394.96 | 89.89 | 305.07 | 41184.38 |
| 18 | 2026-12 | 394.30 | 89.23 | 305.07 | 40879.31 |
| 19 | 2027-01 | 393.64 | 88.57 | 305.07 | 40574.24 |
| 20 | 2027-02 | 392.98 | 87.91 | 305.07 | 40269.17 |
| 21 | 2027-03 | 392.32 | 87.25 | 305.07 | 39964.10 |
| 22 | 2027-04 | 391.66 | 86.59 | 305.07 | 39659.03 |
| 23 | 2027-05 | 391.00 | 85.93 | 305.07 | 39353.96 |
| 24 | 2027-06 | 390.34 | 85.27 | 305.07 | 39048.89 |
| 25 | 2027-07 | 389.68 | 84.61 | 305.07 | 38743.82 |
| 26 | 2027-08 | 389.01 | 83.94 | 305.07 | 38438.75 |
| 27 | 2027-09 | 388.35 | 83.28 | 305.07 | 38133.68 |
| 28 | 2027-10 | 387.69 | 82.62 | 305.07 | 37828.61 |
| 29 | 2027-11 | 387.03 | 81.96 | 305.07 | 37523.55 |
| 30 | 2027-12 | 386.37 | 81.30 | 305.07 | 37218.48 |
| 31 | 2028-01 | 385.71 | 80.64 | 305.07 | 36913.41 |
| 32 | 2028-02 | 385.05 | 79.98 | 305.07 | 36608.34 |
| 33 | 2028-03 | 384.39 | 79.32 | 305.07 | 36303.27 |
| 34 | 2028-04 | 383.73 | 78.66 | 305.07 | 35998.20 |
| 35 | 2028-05 | 383.07 | 78.00 | 305.07 | 35693.13 |
| 36 | 2028-06 | 382.40 | 77.34 | 305.07 | 35388.06 |
| 37 | 2028-07 | 381.74 | 76.67 | 305.07 | 35082.99 |
| 38 | 2028-08 | 381.08 | 76.01 | 305.07 | 34777.92 |
| 39 | 2028-09 | 380.42 | 75.35 | 305.07 | 34472.85 |
| 40 | 2028-10 | 379.76 | 74.69 | 305.07 | 34167.78 |
| 41 | 2028-11 | 379.10 | 74.03 | 305.07 | 33862.71 |
| 42 | 2028-12 | 378.44 | 73.37 | 305.07 | 33557.64 |
| 43 | 2029-01 | 377.78 | 72.71 | 305.07 | 33252.57 |
| 44 | 2029-02 | 377.12 | 72.05 | 305.07 | 32947.50 |
| 45 | 2029-03 | 376.46 | 71.39 | 305.07 | 32642.43 |
| 46 | 2029-04 | 375.79 | 70.73 | 305.07 | 32337.36 |
| 47 | 2029-05 | 375.13 | 70.06 | 305.07 | 32032.29 |
| 48 | 2029-06 | 374.47 | 69.40 | 305.07 | 31727.23 |
| 49 | 2029-07 | 373.81 | 68.74 | 305.07 | 31422.16 |
| 50 | 2029-08 | 373.15 | 68.08 | 305.07 | 31117.09 |
| 51 | 2029-09 | 372.49 | 67.42 | 305.07 | 30812.02 |
| 52 | 2029-10 | 371.83 | 66.76 | 305.07 | 30506.95 |
| 53 | 2029-11 | 371.17 | 66.10 | 305.07 | 30201.88 |
| 54 | 2029-12 | 370.51 | 65.44 | 305.07 | 29896.81 |
| 55 | 2030-01 | 369.85 | 64.78 | 305.07 | 29591.74 |
| 56 | 2030-02 | 369.18 | 64.12 | 305.07 | 29286.67 |
| 57 | 2030-03 | 368.52 | 63.45 | 305.07 | 28981.60 |
| 58 | 2030-04 | 367.86 | 62.79 | 305.07 | 28676.53 |
| 59 | 2030-05 | 367.20 | 62.13 | 305.07 | 28371.46 |
| 60 | 2030-06 | 366.54 | 61.47 | 305.07 | 28066.39 |
| 61 | 2030-07 | 365.88 | 60.81 | 305.07 | 27761.32 |
| 62 | 2030-08 | 365.22 | 60.15 | 305.07 | 27456.25 |
| 63 | 2030-09 | 364.56 | 59.49 | 305.07 | 27151.18 |
| 64 | 2030-10 | 363.90 | 58.83 | 305.07 | 26846.11 |
| 65 | 2030-11 | 363.24 | 58.17 | 305.07 | 26541.04 |
| 66 | 2030-12 | 362.58 | 57.51 | 305.07 | 26235.97 |
| 67 | 2031-01 | 361.91 | 56.84 | 305.07 | 25930.91 |
| 68 | 2031-02 | 361.25 | 56.18 | 305.07 | 25625.84 |
| 69 | 2031-03 | 360.59 | 55.52 | 305.07 | 25320.77 |
| 70 | 2031-04 | 359.93 | 54.86 | 305.07 | 25015.70 |
| 71 | 2031-05 | 359.27 | 54.20 | 305.07 | 24710.63 |
| 72 | 2031-06 | 358.61 | 53.54 | 305.07 | 24405.56 |
| 73 | 2031-07 | 357.95 | 52.88 | 305.07 | 24100.49 |
| 74 | 2031-08 | 357.29 | 52.22 | 305.07 | 23795.42 |
| 75 | 2031-09 | 356.63 | 51.56 | 305.07 | 23490.35 |
| 76 | 2031-10 | 355.97 | 50.90 | 305.07 | 23185.28 |
| 77 | 2031-11 | 355.30 | 50.23 | 305.07 | 22880.21 |
| 78 | 2031-12 | 354.64 | 49.57 | 305.07 | 22575.14 |
| 79 | 2032-01 | 353.98 | 48.91 | 305.07 | 22270.07 |
| 80 | 2032-02 | 353.32 | 48.25 | 305.07 | 21965.00 |
| 81 | 2032-03 | 352.66 | 47.59 | 305.07 | 21659.93 |
| 82 | 2032-04 | 352.00 | 46.93 | 305.07 | 21354.86 |
| 83 | 2032-05 | 351.34 | 46.27 | 305.07 | 21049.79 |
| 84 | 2032-06 | 350.68 | 45.61 | 305.07 | 20744.72 |
| 85 | 2032-07 | 350.02 | 44.95 | 305.07 | 20439.65 |
| 86 | 2032-08 | 349.36 | 44.29 | 305.07 | 20134.59 |
| 87 | 2032-09 | 348.69 | 43.62 | 305.07 | 19829.52 |
| 88 | 2032-10 | 348.03 | 42.96 | 305.07 | 19524.45 |
| 89 | 2032-11 | 347.37 | 42.30 | 305.07 | 19219.38 |
| 90 | 2032-12 | 346.71 | 41.64 | 305.07 | 18914.31 |
| 91 | 2033-01 | 346.05 | 40.98 | 305.07 | 18609.24 |
| 92 | 2033-02 | 345.39 | 40.32 | 305.07 | 18304.17 |
| 93 | 2033-03 | 344.73 | 39.66 | 305.07 | 17999.10 |
| 94 | 2033-04 | 344.07 | 39.00 | 305.07 | 17694.03 |
| 95 | 2033-05 | 343.41 | 38.34 | 305.07 | 17388.96 |
| 96 | 2033-06 | 342.75 | 37.68 | 305.07 | 17083.89 |
| 97 | 2033-07 | 342.08 | 37.02 | 305.07 | 16778.82 |
| 98 | 2033-08 | 341.42 | 36.35 | 305.07 | 16473.75 |
| 99 | 2033-09 | 340.76 | 35.69 | 305.07 | 16168.68 |
| 100 | 2033-10 | 340.10 | 35.03 | 305.07 | 15863.61 |
| 101 | 2033-11 | 339.44 | 34.37 | 305.07 | 15558.54 |
| 102 | 2033-12 | 338.78 | 33.71 | 305.07 | 15253.47 |
| 103 | 2034-01 | 338.12 | 33.05 | 305.07 | 14948.40 |
| 104 | 2034-02 | 337.46 | 32.39 | 305.07 | 14643.33 |
| 105 | 2034-03 | 336.80 | 31.73 | 305.07 | 14338.27 |
| 106 | 2034-04 | 336.14 | 31.07 | 305.07 | 14033.20 |
| 107 | 2034-05 | 335.47 | 30.41 | 305.07 | 13728.13 |
| 108 | 2034-06 | 334.81 | 29.74 | 305.07 | 13423.06 |
| 109 | 2034-07 | 334.15 | 29.08 | 305.07 | 13117.99 |
| 110 | 2034-08 | 333.49 | 28.42 | 305.07 | 12812.92 |
| 111 | 2034-09 | 332.83 | 27.76 | 305.07 | 12507.85 |
| 112 | 2034-10 | 332.17 | 27.10 | 305.07 | 12202.78 |
| 113 | 2034-11 | 331.51 | 26.44 | 305.07 | 11897.71 |
| 114 | 2034-12 | 330.85 | 25.78 | 305.07 | 11592.64 |
| 115 | 2035-01 | 330.19 | 25.12 | 305.07 | 11287.57 |
| 116 | 2035-02 | 329.53 | 24.46 | 305.07 | 10982.50 |
| 117 | 2035-03 | 328.86 | 23.80 | 305.07 | 10677.43 |
| 118 | 2035-04 | 328.20 | 23.13 | 305.07 | 10372.36 |
| 119 | 2035-05 | 327.54 | 22.47 | 305.07 | 10067.29 |
| 120 | 2035-06 | 326.88 | 21.81 | 305.07 | 9762.22 |
| 121 | 2035-07 | 326.22 | 21.15 | 305.07 | 9457.15 |
| 122 | 2035-08 | 325.56 | 20.49 | 305.07 | 9152.08 |
| 123 | 2035-09 | 324.90 | 19.83 | 305.07 | 8847.01 |
| 124 | 2035-10 | 324.24 | 19.17 | 305.07 | 8541.95 |
| 125 | 2035-11 | 323.58 | 18.51 | 305.07 | 8236.88 |
| 126 | 2035-12 | 322.92 | 17.85 | 305.07 | 7931.81 |
| 127 | 2036-01 | 322.26 | 17.19 | 305.07 | 7626.74 |
| 128 | 2036-02 | 321.59 | 16.52 | 305.07 | 7321.67 |
| 129 | 2036-03 | 320.93 | 15.86 | 305.07 | 7016.60 |
| 130 | 2036-04 | 320.27 | 15.20 | 305.07 | 6711.53 |
| 131 | 2036-05 | 319.61 | 14.54 | 305.07 | 6406.46 |
| 132 | 2036-06 | 318.95 | 13.88 | 305.07 | 6101.39 |
| 133 | 2036-07 | 318.29 | 13.22 | 305.07 | 5796.32 |
| 134 | 2036-08 | 317.63 | 12.56 | 305.07 | 5491.25 |
| 135 | 2036-09 | 316.97 | 11.90 | 305.07 | 5186.18 |
| 136 | 2036-10 | 316.31 | 11.24 | 305.07 | 4881.11 |
| 137 | 2036-11 | 315.65 | 10.58 | 305.07 | 4576.04 |
| 138 | 2036-12 | 314.98 | 9.91 | 305.07 | 4270.97 |
| 139 | 2037-01 | 314.32 | 9.25 | 305.07 | 3965.90 |
| 140 | 2037-02 | 313.66 | 8.59 | 305.07 | 3660.83 |
| 141 | 2037-03 | 313.00 | 7.93 | 305.07 | 3355.76 |
| 142 | 2037-04 | 312.34 | 7.27 | 305.07 | 3050.69 |
| 143 | 2037-05 | 311.68 | 6.61 | 305.07 | 2745.63 |
| 144 | 2037-06 | 311.02 | 5.95 | 305.07 | 2440.56 |
| 145 | 2037-07 | 310.36 | 5.29 | 305.07 | 2135.49 |
| 146 | 2037-08 | 309.70 | 4.63 | 305.07 | 1830.42 |
| 147 | 2037-09 | 309.04 | 3.97 | 305.07 | 1525.35 |
| 148 | 2037-10 | 308.37 | 3.30 | 305.07 | 1220.28 |
| 149 | 2037-11 | 307.71 | 2.64 | 305.07 | 915.21 |
| 150 | 2037-12 | 307.05 | 1.98 | 305.07 | 610.14 |
| 151 | 2038-01 | 306.39 | 1.32 | 305.07 | 305.07 |
| 152 | 2038-02 | 305.73 | 0.66 | 305.07 | 0.00 |