贷款80.41万（公积金贷款）房贷，还款12年6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：80.41万
还款月数：12年6个月
每月还款：6284.3元
利息总额：13.86万
本息合计：94.26万
| 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 | 6284.30 | 1742.13 | 4542.18 | 799515.74 |
| 2 | 2025-06 | 6284.30 | 1732.28 | 4552.02 | 794963.72 |
| 3 | 2025-07 | 6284.30 | 1722.42 | 4561.88 | 790401.84 |
| 4 | 2025-08 | 6284.30 | 1712.54 | 4571.77 | 785830.08 |
| 5 | 2025-09 | 6284.30 | 1702.63 | 4581.67 | 781248.41 |
| 6 | 2025-10 | 6284.30 | 1692.70 | 4591.60 | 776656.81 |
| 7 | 2025-11 | 6284.30 | 1682.76 | 4601.55 | 772055.26 |
| 8 | 2025-12 | 6284.30 | 1672.79 | 4611.52 | 767443.75 |
| 9 | 2026-01 | 6284.30 | 1662.79 | 4621.51 | 762822.24 |
| 10 | 2026-02 | 6284.30 | 1652.78 | 4631.52 | 758190.72 |
| 11 | 2026-03 | 6284.30 | 1642.75 | 4641.56 | 753549.16 |
| 12 | 2026-04 | 6284.30 | 1632.69 | 4651.61 | 748897.55 |
| 13 | 2026-05 | 6284.30 | 1622.61 | 4661.69 | 744235.86 |
| 14 | 2026-06 | 6284.30 | 1612.51 | 4671.79 | 739564.06 |
| 15 | 2026-07 | 6284.30 | 1602.39 | 4681.91 | 734882.15 |
| 16 | 2026-08 | 6284.30 | 1592.24 | 4692.06 | 730190.09 |
| 17 | 2026-09 | 6284.30 | 1582.08 | 4702.22 | 725487.87 |
| 18 | 2026-10 | 6284.30 | 1571.89 | 4712.41 | 720775.45 |
| 19 | 2026-11 | 6284.30 | 1561.68 | 4722.62 | 716052.83 |
| 20 | 2026-12 | 6284.30 | 1551.45 | 4732.86 | 711319.98 |
| 21 | 2027-01 | 6284.30 | 1541.19 | 4743.11 | 706576.87 |
| 22 | 2027-02 | 6284.30 | 1530.92 | 4753.39 | 701823.48 |
| 23 | 2027-03 | 6284.30 | 1520.62 | 4763.69 | 697059.80 |
| 24 | 2027-04 | 6284.30 | 1510.30 | 4774.01 | 692285.79 |
| 25 | 2027-05 | 6284.30 | 1499.95 | 4784.35 | 687501.44 |
| 26 | 2027-06 | 6284.30 | 1489.59 | 4794.72 | 682706.72 |
| 27 | 2027-07 | 6284.30 | 1479.20 | 4805.10 | 677901.62 |
| 28 | 2027-08 | 6284.30 | 1468.79 | 4815.52 | 673086.10 |
| 29 | 2027-09 | 6284.30 | 1458.35 | 4825.95 | 668260.15 |
| 30 | 2027-10 | 6284.30 | 1447.90 | 4836.41 | 663423.75 |
| 31 | 2027-11 | 6284.30 | 1437.42 | 4846.88 | 658576.86 |
| 32 | 2027-12 | 6284.30 | 1426.92 | 4857.39 | 653719.48 |
| 33 | 2028-01 | 6284.30 | 1416.39 | 4867.91 | 648851.56 |
| 34 | 2028-02 | 6284.30 | 1405.85 | 4878.46 | 643973.11 |
| 35 | 2028-03 | 6284.30 | 1395.28 | 4889.03 | 639084.08 |
| 36 | 2028-04 | 6284.30 | 1384.68 | 4899.62 | 634184.46 |
| 37 | 2028-05 | 6284.30 | 1374.07 | 4910.24 | 629274.22 |
| 38 | 2028-06 | 6284.30 | 1363.43 | 4920.88 | 624353.35 |
| 39 | 2028-07 | 6284.30 | 1352.77 | 4931.54 | 619421.81 |
| 40 | 2028-08 | 6284.30 | 1342.08 | 4942.22 | 614479.59 |
| 41 | 2028-09 | 6284.30 | 1331.37 | 4952.93 | 609526.66 |
| 42 | 2028-10 | 6284.30 | 1320.64 | 4963.66 | 604563.00 |
| 43 | 2028-11 | 6284.30 | 1309.89 | 4974.42 | 599588.58 |
| 44 | 2028-12 | 6284.30 | 1299.11 | 4985.19 | 594603.38 |
| 45 | 2029-01 | 6284.30 | 1288.31 | 4996.00 | 589607.39 |
| 46 | 2029-02 | 6284.30 | 1277.48 | 5006.82 | 584600.57 |
| 47 | 2029-03 | 6284.30 | 1266.63 | 5017.67 | 579582.90 |
| 48 | 2029-04 | 6284.30 | 1255.76 | 5028.54 | 574554.36 |
| 49 | 2029-05 | 6284.30 | 1244.87 | 5039.44 | 569514.93 |
| 50 | 2029-06 | 6284.30 | 1233.95 | 5050.35 | 564464.57 |
| 51 | 2029-07 | 6284.30 | 1223.01 | 5061.30 | 559403.28 |
| 52 | 2029-08 | 6284.30 | 1212.04 | 5072.26 | 554331.01 |
| 53 | 2029-09 | 6284.30 | 1201.05 | 5083.25 | 549247.76 |
| 54 | 2029-10 | 6284.30 | 1190.04 | 5094.27 | 544153.50 |
| 55 | 2029-11 | 6284.30 | 1179.00 | 5105.30 | 539048.19 |
| 56 | 2029-12 | 6284.30 | 1167.94 | 5116.37 | 533931.83 |
| 57 | 2030-01 | 6284.30 | 1156.85 | 5127.45 | 528804.38 |
| 58 | 2030-02 | 6284.30 | 1145.74 | 5138.56 | 523665.82 |
| 59 | 2030-03 | 6284.30 | 1134.61 | 5149.69 | 518516.12 |
| 60 | 2030-04 | 6284.30 | 1123.45 | 5160.85 | 513355.27 |
| 61 | 2030-05 | 6284.30 | 1112.27 | 5172.03 | 508183.24 |
| 62 | 2030-06 | 6284.30 | 1101.06 | 5183.24 | 503000.00 |
| 63 | 2030-07 | 6284.30 | 1089.83 | 5194.47 | 497805.53 |
| 64 | 2030-08 | 6284.30 | 1078.58 | 5205.72 | 492599.81 |
| 65 | 2030-09 | 6284.30 | 1067.30 | 5217.00 | 487382.80 |
| 66 | 2030-10 | 6284.30 | 1056.00 | 5228.31 | 482154.50 |
| 67 | 2030-11 | 6284.30 | 1044.67 | 5239.63 | 476914.86 |
| 68 | 2030-12 | 6284.30 | 1033.32 | 5250.99 | 471663.87 |
| 69 | 2031-01 | 6284.30 | 1021.94 | 5262.36 | 466401.51 |
| 70 | 2031-02 | 6284.30 | 1010.54 | 5273.77 | 461127.74 |
| 71 | 2031-03 | 6284.30 | 999.11 | 5285.19 | 455842.55 |
| 72 | 2031-04 | 6284.30 | 987.66 | 5296.64 | 450545.91 |
| 73 | 2031-05 | 6284.30 | 976.18 | 5308.12 | 445237.79 |
| 74 | 2031-06 | 6284.30 | 964.68 | 5319.62 | 439918.17 |
| 75 | 2031-07 | 6284.30 | 953.16 | 5331.15 | 434587.02 |
| 76 | 2031-08 | 6284.30 | 941.61 | 5342.70 | 429244.32 |
| 77 | 2031-09 | 6284.30 | 930.03 | 5354.27 | 423890.05 |
| 78 | 2031-10 | 6284.30 | 918.43 | 5365.87 | 418524.17 |
| 79 | 2031-11 | 6284.30 | 906.80 | 5377.50 | 413146.67 |
| 80 | 2031-12 | 6284.30 | 895.15 | 5389.15 | 407757.52 |
| 81 | 2032-01 | 6284.30 | 883.47 | 5400.83 | 402356.69 |
| 82 | 2032-02 | 6284.30 | 871.77 | 5412.53 | 396944.16 |
| 83 | 2032-03 | 6284.30 | 860.05 | 5424.26 | 391519.91 |
| 84 | 2032-04 | 6284.30 | 848.29 | 5436.01 | 386083.90 |
| 85 | 2032-05 | 6284.30 | 836.52 | 5447.79 | 380636.11 |
| 86 | 2032-06 | 6284.30 | 824.71 | 5459.59 | 375176.52 |
| 87 | 2032-07 | 6284.30 | 812.88 | 5471.42 | 369705.10 |
| 88 | 2032-08 | 6284.30 | 801.03 | 5483.28 | 364221.82 |
| 89 | 2032-09 | 6284.30 | 789.15 | 5495.16 | 358726.67 |
| 90 | 2032-10 | 6284.30 | 777.24 | 5507.06 | 353219.60 |
| 91 | 2032-11 | 6284.30 | 765.31 | 5518.99 | 347700.61 |
| 92 | 2032-12 | 6284.30 | 753.35 | 5530.95 | 342169.66 |
| 93 | 2033-01 | 6284.30 | 741.37 | 5542.94 | 336626.72 |
| 94 | 2033-02 | 6284.30 | 729.36 | 5554.94 | 331071.78 |
| 95 | 2033-03 | 6284.30 | 717.32 | 5566.98 | 325504.80 |
| 96 | 2033-04 | 6284.30 | 705.26 | 5579.04 | 319925.76 |
| 97 | 2033-05 | 6284.30 | 693.17 | 5591.13 | 314334.63 |
| 98 | 2033-06 | 6284.30 | 681.06 | 5603.24 | 308731.38 |
| 99 | 2033-07 | 6284.30 | 668.92 | 5615.38 | 303116.00 |
| 100 | 2033-08 | 6284.30 | 656.75 | 5627.55 | 297488.45 |
| 101 | 2033-09 | 6284.30 | 644.56 | 5639.74 | 291848.70 |
| 102 | 2033-10 | 6284.30 | 632.34 | 5651.96 | 286196.74 |
| 103 | 2033-11 | 6284.30 | 620.09 | 5664.21 | 280532.53 |
| 104 | 2033-12 | 6284.30 | 607.82 | 5676.48 | 274856.04 |
| 105 | 2034-01 | 6284.30 | 595.52 | 5688.78 | 269167.26 |
| 106 | 2034-02 | 6284.30 | 583.20 | 5701.11 | 263466.16 |
| 107 | 2034-03 | 6284.30 | 570.84 | 5713.46 | 257752.70 |
| 108 | 2034-04 | 6284.30 | 558.46 | 5725.84 | 252026.86 |
| 109 | 2034-05 | 6284.30 | 546.06 | 5738.24 | 246288.61 |
| 110 | 2034-06 | 6284.30 | 533.63 | 5750.68 | 240537.94 |
| 111 | 2034-07 | 6284.30 | 521.17 | 5763.14 | 234774.80 |
| 112 | 2034-08 | 6284.30 | 508.68 | 5775.62 | 228999.17 |
| 113 | 2034-09 | 6284.30 | 496.16 | 5788.14 | 223211.04 |
| 114 | 2034-10 | 6284.30 | 483.62 | 5800.68 | 217410.36 |
| 115 | 2034-11 | 6284.30 | 471.06 | 5813.25 | 211597.11 |
| 116 | 2034-12 | 6284.30 | 458.46 | 5825.84 | 205771.27 |
| 117 | 2035-01 | 6284.30 | 445.84 | 5838.47 | 199932.80 |
| 118 | 2035-02 | 6284.30 | 433.19 | 5851.12 | 194081.69 |
| 119 | 2035-03 | 6284.30 | 420.51 | 5863.79 | 188217.90 |
| 120 | 2035-04 | 6284.30 | 407.81 | 5876.50 | 182341.40 |
| 121 | 2035-05 | 6284.30 | 395.07 | 5889.23 | 176452.17 |
| 122 | 2035-06 | 6284.30 | 382.31 | 5901.99 | 170550.18 |
| 123 | 2035-07 | 6284.30 | 369.53 | 5914.78 | 164635.40 |
| 124 | 2035-08 | 6284.30 | 356.71 | 5927.59 | 158707.81 |
| 125 | 2035-09 | 6284.30 | 343.87 | 5940.44 | 152767.37 |
| 126 | 2035-10 | 6284.30 | 331.00 | 5953.31 | 146814.07 |
| 127 | 2035-11 | 6284.30 | 318.10 | 5966.21 | 140847.86 |
| 128 | 2035-12 | 6284.30 | 305.17 | 5979.13 | 134868.73 |
| 129 | 2036-01 | 6284.30 | 292.22 | 5992.09 | 128876.64 |
| 130 | 2036-02 | 6284.30 | 279.23 | 6005.07 | 122871.57 |
| 131 | 2036-03 | 6284.30 | 266.22 | 6018.08 | 116853.49 |
| 132 | 2036-04 | 6284.30 | 253.18 | 6031.12 | 110822.37 |
| 133 | 2036-05 | 6284.30 | 240.12 | 6044.19 | 104778.18 |
| 134 | 2036-06 | 6284.30 | 227.02 | 6057.28 | 98720.90 |
| 135 | 2036-07 | 6284.30 | 213.90 | 6070.41 | 92650.49 |
| 136 | 2036-08 | 6284.30 | 200.74 | 6083.56 | 86566.93 |
| 137 | 2036-09 | 6284.30 | 187.56 | 6096.74 | 80470.19 |
| 138 | 2036-10 | 6284.30 | 174.35 | 6109.95 | 74360.24 |
| 139 | 2036-11 | 6284.30 | 161.11 | 6123.19 | 68237.05 |
| 140 | 2036-12 | 6284.30 | 147.85 | 6136.46 | 62100.59 |
| 141 | 2037-01 | 6284.30 | 134.55 | 6149.75 | 55950.84 |
| 142 | 2037-02 | 6284.30 | 121.23 | 6163.08 | 49787.77 |
| 143 | 2037-03 | 6284.30 | 107.87 | 6176.43 | 43611.34 |
| 144 | 2037-04 | 6284.30 | 94.49 | 6189.81 | 37421.53 |
| 145 | 2037-05 | 6284.30 | 81.08 | 6203.22 | 31218.30 |
| 146 | 2037-06 | 6284.30 | 67.64 | 6216.66 | 25001.64 |
| 147 | 2037-07 | 6284.30 | 54.17 | 6230.13 | 18771.51 |
| 148 | 2037-08 | 6284.30 | 40.67 | 6243.63 | 12527.88 |
| 149 | 2037-09 | 6284.30 | 27.14 | 6257.16 | 6270.72 |
| 150 | 2037-10 | 6284.30 | 13.59 | 6270.72 | 0.00 |
等额本金还款方式：
贷款总额：80.41万
还款月数：12年6个月
首月还款：7102.51元
每月递减：11.61元
利息总额：13.15万
本息合计：93.56万
节省利息：7057.03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 | 7102.51 | 1742.13 | 5360.39 | 798697.53 |
| 2 | 2025-06 | 7090.90 | 1730.51 | 5360.39 | 793337.15 |
| 3 | 2025-07 | 7079.28 | 1718.90 | 5360.39 | 787976.76 |
| 4 | 2025-08 | 7067.67 | 1707.28 | 5360.39 | 782616.38 |
| 5 | 2025-09 | 7056.05 | 1695.67 | 5360.39 | 777255.99 |
| 6 | 2025-10 | 7044.44 | 1684.05 | 5360.39 | 771895.60 |
| 7 | 2025-11 | 7032.83 | 1672.44 | 5360.39 | 766535.22 |
| 8 | 2025-12 | 7021.21 | 1660.83 | 5360.39 | 761174.83 |
| 9 | 2026-01 | 7009.60 | 1649.21 | 5360.39 | 755814.44 |
| 10 | 2026-02 | 6997.98 | 1637.60 | 5360.39 | 750454.06 |
| 11 | 2026-03 | 6986.37 | 1625.98 | 5360.39 | 745093.67 |
| 12 | 2026-04 | 6974.76 | 1614.37 | 5360.39 | 739733.29 |
| 13 | 2026-05 | 6963.14 | 1602.76 | 5360.39 | 734372.90 |
| 14 | 2026-06 | 6951.53 | 1591.14 | 5360.39 | 729012.51 |
| 15 | 2026-07 | 6939.91 | 1579.53 | 5360.39 | 723652.13 |
| 16 | 2026-08 | 6928.30 | 1567.91 | 5360.39 | 718291.74 |
| 17 | 2026-09 | 6916.68 | 1556.30 | 5360.39 | 712931.36 |
| 18 | 2026-10 | 6905.07 | 1544.68 | 5360.39 | 707570.97 |
| 19 | 2026-11 | 6893.46 | 1533.07 | 5360.39 | 702210.58 |
| 20 | 2026-12 | 6881.84 | 1521.46 | 5360.39 | 696850.20 |
| 21 | 2027-01 | 6870.23 | 1509.84 | 5360.39 | 691489.81 |
| 22 | 2027-02 | 6858.61 | 1498.23 | 5360.39 | 686129.43 |
| 23 | 2027-03 | 6847.00 | 1486.61 | 5360.39 | 680769.04 |
| 24 | 2027-04 | 6835.39 | 1475.00 | 5360.39 | 675408.65 |
| 25 | 2027-05 | 6823.77 | 1463.39 | 5360.39 | 670048.27 |
| 26 | 2027-06 | 6812.16 | 1451.77 | 5360.39 | 664687.88 |
| 27 | 2027-07 | 6800.54 | 1440.16 | 5360.39 | 659327.49 |
| 28 | 2027-08 | 6788.93 | 1428.54 | 5360.39 | 653967.11 |
| 29 | 2027-09 | 6777.31 | 1416.93 | 5360.39 | 648606.72 |
| 30 | 2027-10 | 6765.70 | 1405.31 | 5360.39 | 643246.34 |
| 31 | 2027-11 | 6754.09 | 1393.70 | 5360.39 | 637885.95 |
| 32 | 2027-12 | 6742.47 | 1382.09 | 5360.39 | 632525.56 |
| 33 | 2028-01 | 6730.86 | 1370.47 | 5360.39 | 627165.18 |
| 34 | 2028-02 | 6719.24 | 1358.86 | 5360.39 | 621804.79 |
| 35 | 2028-03 | 6707.63 | 1347.24 | 5360.39 | 616444.41 |
| 36 | 2028-04 | 6696.02 | 1335.63 | 5360.39 | 611084.02 |
| 37 | 2028-05 | 6684.40 | 1324.02 | 5360.39 | 605723.63 |
| 38 | 2028-06 | 6672.79 | 1312.40 | 5360.39 | 600363.25 |
| 39 | 2028-07 | 6661.17 | 1300.79 | 5360.39 | 595002.86 |
| 40 | 2028-08 | 6649.56 | 1289.17 | 5360.39 | 589642.47 |
| 41 | 2028-09 | 6637.94 | 1277.56 | 5360.39 | 584282.09 |
| 42 | 2028-10 | 6626.33 | 1265.94 | 5360.39 | 578921.70 |
| 43 | 2028-11 | 6614.72 | 1254.33 | 5360.39 | 573561.32 |
| 44 | 2028-12 | 6603.10 | 1242.72 | 5360.39 | 568200.93 |
| 45 | 2029-01 | 6591.49 | 1231.10 | 5360.39 | 562840.54 |
| 46 | 2029-02 | 6579.87 | 1219.49 | 5360.39 | 557480.16 |
| 47 | 2029-03 | 6568.26 | 1207.87 | 5360.39 | 552119.77 |
| 48 | 2029-04 | 6556.65 | 1196.26 | 5360.39 | 546759.39 |
| 49 | 2029-05 | 6545.03 | 1184.65 | 5360.39 | 541399.00 |
| 50 | 2029-06 | 6533.42 | 1173.03 | 5360.39 | 536038.61 |
| 51 | 2029-07 | 6521.80 | 1161.42 | 5360.39 | 530678.23 |
| 52 | 2029-08 | 6510.19 | 1149.80 | 5360.39 | 525317.84 |
| 53 | 2029-09 | 6498.57 | 1138.19 | 5360.39 | 519957.45 |
| 54 | 2029-10 | 6486.96 | 1126.57 | 5360.39 | 514597.07 |
| 55 | 2029-11 | 6475.35 | 1114.96 | 5360.39 | 509236.68 |
| 56 | 2029-12 | 6463.73 | 1103.35 | 5360.39 | 503876.30 |
| 57 | 2030-01 | 6452.12 | 1091.73 | 5360.39 | 498515.91 |
| 58 | 2030-02 | 6440.50 | 1080.12 | 5360.39 | 493155.52 |
| 59 | 2030-03 | 6428.89 | 1068.50 | 5360.39 | 487795.14 |
| 60 | 2030-04 | 6417.28 | 1056.89 | 5360.39 | 482434.75 |
| 61 | 2030-05 | 6405.66 | 1045.28 | 5360.39 | 477074.37 |
| 62 | 2030-06 | 6394.05 | 1033.66 | 5360.39 | 471713.98 |
| 63 | 2030-07 | 6382.43 | 1022.05 | 5360.39 | 466353.59 |
| 64 | 2030-08 | 6370.82 | 1010.43 | 5360.39 | 460993.21 |
| 65 | 2030-09 | 6359.20 | 998.82 | 5360.39 | 455632.82 |
| 66 | 2030-10 | 6347.59 | 987.20 | 5360.39 | 450272.44 |
| 67 | 2030-11 | 6335.98 | 975.59 | 5360.39 | 444912.05 |
| 68 | 2030-12 | 6324.36 | 963.98 | 5360.39 | 439551.66 |
| 69 | 2031-01 | 6312.75 | 952.36 | 5360.39 | 434191.28 |
| 70 | 2031-02 | 6301.13 | 940.75 | 5360.39 | 428830.89 |
| 71 | 2031-03 | 6289.52 | 929.13 | 5360.39 | 423470.50 |
| 72 | 2031-04 | 6277.91 | 917.52 | 5360.39 | 418110.12 |
| 73 | 2031-05 | 6266.29 | 905.91 | 5360.39 | 412749.73 |
| 74 | 2031-06 | 6254.68 | 894.29 | 5360.39 | 407389.35 |
| 75 | 2031-07 | 6243.06 | 882.68 | 5360.39 | 402028.96 |
| 76 | 2031-08 | 6231.45 | 871.06 | 5360.39 | 396668.57 |
| 77 | 2031-09 | 6219.83 | 859.45 | 5360.39 | 391308.19 |
| 78 | 2031-10 | 6208.22 | 847.83 | 5360.39 | 385947.80 |
| 79 | 2031-11 | 6196.61 | 836.22 | 5360.39 | 380587.42 |
| 80 | 2031-12 | 6184.99 | 824.61 | 5360.39 | 375227.03 |
| 81 | 2032-01 | 6173.38 | 812.99 | 5360.39 | 369866.64 |
| 82 | 2032-02 | 6161.76 | 801.38 | 5360.39 | 364506.26 |
| 83 | 2032-03 | 6150.15 | 789.76 | 5360.39 | 359145.87 |
| 84 | 2032-04 | 6138.54 | 778.15 | 5360.39 | 353785.48 |
| 85 | 2032-05 | 6126.92 | 766.54 | 5360.39 | 348425.10 |
| 86 | 2032-06 | 6115.31 | 754.92 | 5360.39 | 343064.71 |
| 87 | 2032-07 | 6103.69 | 743.31 | 5360.39 | 337704.33 |
| 88 | 2032-08 | 6092.08 | 731.69 | 5360.39 | 332343.94 |
| 89 | 2032-09 | 6080.46 | 720.08 | 5360.39 | 326983.55 |
| 90 | 2032-10 | 6068.85 | 708.46 | 5360.39 | 321623.17 |
| 91 | 2032-11 | 6057.24 | 696.85 | 5360.39 | 316262.78 |
| 92 | 2032-12 | 6045.62 | 685.24 | 5360.39 | 310902.40 |
| 93 | 2033-01 | 6034.01 | 673.62 | 5360.39 | 305542.01 |
| 94 | 2033-02 | 6022.39 | 662.01 | 5360.39 | 300181.62 |
| 95 | 2033-03 | 6010.78 | 650.39 | 5360.39 | 294821.24 |
| 96 | 2033-04 | 5999.17 | 638.78 | 5360.39 | 289460.85 |
| 97 | 2033-05 | 5987.55 | 627.17 | 5360.39 | 284100.47 |
| 98 | 2033-06 | 5975.94 | 615.55 | 5360.39 | 278740.08 |
| 99 | 2033-07 | 5964.32 | 603.94 | 5360.39 | 273379.69 |
| 100 | 2033-08 | 5952.71 | 592.32 | 5360.39 | 268019.31 |
| 101 | 2033-09 | 5941.09 | 580.71 | 5360.39 | 262658.92 |
| 102 | 2033-10 | 5929.48 | 569.09 | 5360.39 | 257298.53 |
| 103 | 2033-11 | 5917.87 | 557.48 | 5360.39 | 251938.15 |
| 104 | 2033-12 | 5906.25 | 545.87 | 5360.39 | 246577.76 |
| 105 | 2034-01 | 5894.64 | 534.25 | 5360.39 | 241217.38 |
| 106 | 2034-02 | 5883.02 | 522.64 | 5360.39 | 235856.99 |
| 107 | 2034-03 | 5871.41 | 511.02 | 5360.39 | 230496.60 |
| 108 | 2034-04 | 5859.80 | 499.41 | 5360.39 | 225136.22 |
| 109 | 2034-05 | 5848.18 | 487.80 | 5360.39 | 219775.83 |
| 110 | 2034-06 | 5836.57 | 476.18 | 5360.39 | 214415.45 |
| 111 | 2034-07 | 5824.95 | 464.57 | 5360.39 | 209055.06 |
| 112 | 2034-08 | 5813.34 | 452.95 | 5360.39 | 203694.67 |
| 113 | 2034-09 | 5801.72 | 441.34 | 5360.39 | 198334.29 |
| 114 | 2034-10 | 5790.11 | 429.72 | 5360.39 | 192973.90 |
| 115 | 2034-11 | 5778.50 | 418.11 | 5360.39 | 187613.51 |
| 116 | 2034-12 | 5766.88 | 406.50 | 5360.39 | 182253.13 |
| 117 | 2035-01 | 5755.27 | 394.88 | 5360.39 | 176892.74 |
| 118 | 2035-02 | 5743.65 | 383.27 | 5360.39 | 171532.36 |
| 119 | 2035-03 | 5732.04 | 371.65 | 5360.39 | 166171.97 |
| 120 | 2035-04 | 5720.43 | 360.04 | 5360.39 | 160811.58 |
| 121 | 2035-05 | 5708.81 | 348.43 | 5360.39 | 155451.20 |
| 122 | 2035-06 | 5697.20 | 336.81 | 5360.39 | 150090.81 |
| 123 | 2035-07 | 5685.58 | 325.20 | 5360.39 | 144730.43 |
| 124 | 2035-08 | 5673.97 | 313.58 | 5360.39 | 139370.04 |
| 125 | 2035-09 | 5662.35 | 301.97 | 5360.39 | 134009.65 |
| 126 | 2035-10 | 5650.74 | 290.35 | 5360.39 | 128649.27 |
| 127 | 2035-11 | 5639.13 | 278.74 | 5360.39 | 123288.88 |
| 128 | 2035-12 | 5627.51 | 267.13 | 5360.39 | 117928.49 |
| 129 | 2036-01 | 5615.90 | 255.51 | 5360.39 | 112568.11 |
| 130 | 2036-02 | 5604.28 | 243.90 | 5360.39 | 107207.72 |
| 131 | 2036-03 | 5592.67 | 232.28 | 5360.39 | 101847.34 |
| 132 | 2036-04 | 5581.06 | 220.67 | 5360.39 | 96486.95 |
| 133 | 2036-05 | 5569.44 | 209.06 | 5360.39 | 91126.56 |
| 134 | 2036-06 | 5557.83 | 197.44 | 5360.39 | 85766.18 |
| 135 | 2036-07 | 5546.21 | 185.83 | 5360.39 | 80405.79 |
| 136 | 2036-08 | 5534.60 | 174.21 | 5360.39 | 75045.41 |
| 137 | 2036-09 | 5522.98 | 162.60 | 5360.39 | 69685.02 |
| 138 | 2036-10 | 5511.37 | 150.98 | 5360.39 | 64324.63 |
| 139 | 2036-11 | 5499.76 | 139.37 | 5360.39 | 58964.25 |
| 140 | 2036-12 | 5488.14 | 127.76 | 5360.39 | 53603.86 |
| 141 | 2037-01 | 5476.53 | 116.14 | 5360.39 | 48243.48 |
| 142 | 2037-02 | 5464.91 | 104.53 | 5360.39 | 42883.09 |
| 143 | 2037-03 | 5453.30 | 92.91 | 5360.39 | 37522.70 |
| 144 | 2037-04 | 5441.69 | 81.30 | 5360.39 | 32162.32 |
| 145 | 2037-05 | 5430.07 | 69.69 | 5360.39 | 26801.93 |
| 146 | 2037-06 | 5418.46 | 58.07 | 5360.39 | 21441.54 |
| 147 | 2037-07 | 5406.84 | 46.46 | 5360.39 | 16081.16 |
| 148 | 2037-08 | 5395.23 | 34.84 | 5360.39 | 10720.77 |
| 149 | 2037-09 | 5383.61 | 23.23 | 5360.39 | 5360.39 |
| 150 | 2037-10 | 5372.00 | 11.61 | 5360.39 | 0.00 |