长春贷款38万（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：38万
还款月数：13年
每月还款：2989.86元
利息总额：8.64万
本息合计：46.64万
| 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 | 2989.86 | 1029.17 | 1960.69 | 378039.31 |
| 2 | 2025-08 | 2989.86 | 1023.86 | 1966.00 | 376073.31 |
| 3 | 2025-09 | 2989.86 | 1018.53 | 1971.33 | 374101.98 |
| 4 | 2025-10 | 2989.86 | 1013.19 | 1976.66 | 372125.32 |
| 5 | 2025-11 | 2989.86 | 1007.84 | 1982.02 | 370143.30 |
| 6 | 2025-12 | 2989.86 | 1002.47 | 1987.39 | 368155.92 |
| 7 | 2026-01 | 2989.86 | 997.09 | 1992.77 | 366163.15 |
| 8 | 2026-02 | 2989.86 | 991.69 | 1998.17 | 364164.98 |
| 9 | 2026-03 | 2989.86 | 986.28 | 2003.58 | 362161.40 |
| 10 | 2026-04 | 2989.86 | 980.85 | 2009.00 | 360152.40 |
| 11 | 2026-05 | 2989.86 | 975.41 | 2014.44 | 358137.96 |
| 12 | 2026-06 | 2989.86 | 969.96 | 2019.90 | 356118.06 |
| 13 | 2026-07 | 2989.86 | 964.49 | 2025.37 | 354092.69 |
| 14 | 2026-08 | 2989.86 | 959.00 | 2030.86 | 352061.83 |
| 15 | 2026-09 | 2989.86 | 953.50 | 2036.36 | 350025.47 |
| 16 | 2026-10 | 2989.86 | 947.99 | 2041.87 | 347983.60 |
| 17 | 2026-11 | 2989.86 | 942.46 | 2047.40 | 345936.20 |
| 18 | 2026-12 | 2989.86 | 936.91 | 2052.95 | 343883.25 |
| 19 | 2027-01 | 2989.86 | 931.35 | 2058.51 | 341824.75 |
| 20 | 2027-02 | 2989.86 | 925.78 | 2064.08 | 339760.66 |
| 21 | 2027-03 | 2989.86 | 920.19 | 2069.67 | 337690.99 |
| 22 | 2027-04 | 2989.86 | 914.58 | 2075.28 | 335615.71 |
| 23 | 2027-05 | 2989.86 | 908.96 | 2080.90 | 333534.82 |
| 24 | 2027-06 | 2989.86 | 903.32 | 2086.53 | 331448.28 |
| 25 | 2027-07 | 2989.86 | 897.67 | 2092.18 | 329356.10 |
| 26 | 2027-08 | 2989.86 | 892.01 | 2097.85 | 327258.25 |
| 27 | 2027-09 | 2989.86 | 886.32 | 2103.53 | 325154.71 |
| 28 | 2027-10 | 2989.86 | 880.63 | 2109.23 | 323045.48 |
| 29 | 2027-11 | 2989.86 | 874.91 | 2114.94 | 320930.54 |
| 30 | 2027-12 | 2989.86 | 869.19 | 2120.67 | 318809.87 |
| 31 | 2028-01 | 2989.86 | 863.44 | 2126.41 | 316683.46 |
| 32 | 2028-02 | 2989.86 | 857.68 | 2132.17 | 314551.28 |
| 33 | 2028-03 | 2989.86 | 851.91 | 2137.95 | 312413.34 |
| 34 | 2028-04 | 2989.86 | 846.12 | 2143.74 | 310269.60 |
| 35 | 2028-05 | 2989.86 | 840.31 | 2149.54 | 308120.06 |
| 36 | 2028-06 | 2989.86 | 834.49 | 2155.37 | 305964.69 |
| 37 | 2028-07 | 2989.86 | 828.65 | 2161.20 | 303803.49 |
| 38 | 2028-08 | 2989.86 | 822.80 | 2167.06 | 301636.43 |
| 39 | 2028-09 | 2989.86 | 816.93 | 2172.93 | 299463.51 |
| 40 | 2028-10 | 2989.86 | 811.05 | 2178.81 | 297284.70 |
| 41 | 2028-11 | 2989.86 | 805.15 | 2184.71 | 295099.98 |
| 42 | 2028-12 | 2989.86 | 799.23 | 2190.63 | 292909.36 |
| 43 | 2029-01 | 2989.86 | 793.30 | 2196.56 | 290712.80 |
| 44 | 2029-02 | 2989.86 | 787.35 | 2202.51 | 288510.29 |
| 45 | 2029-03 | 2989.86 | 781.38 | 2208.48 | 286301.81 |
| 46 | 2029-04 | 2989.86 | 775.40 | 2214.46 | 284087.35 |
| 47 | 2029-05 | 2989.86 | 769.40 | 2220.45 | 281866.90 |
| 48 | 2029-06 | 2989.86 | 763.39 | 2226.47 | 279640.43 |
| 49 | 2029-07 | 2989.86 | 757.36 | 2232.50 | 277407.93 |
| 50 | 2029-08 | 2989.86 | 751.31 | 2238.54 | 275169.39 |
| 51 | 2029-09 | 2989.86 | 745.25 | 2244.61 | 272924.78 |
| 52 | 2029-10 | 2989.86 | 739.17 | 2250.69 | 270674.10 |
| 53 | 2029-11 | 2989.86 | 733.08 | 2256.78 | 268417.32 |
| 54 | 2029-12 | 2989.86 | 726.96 | 2262.89 | 266154.42 |
| 55 | 2030-01 | 2989.86 | 720.83 | 2269.02 | 263885.40 |
| 56 | 2030-02 | 2989.86 | 714.69 | 2275.17 | 261610.23 |
| 57 | 2030-03 | 2989.86 | 708.53 | 2281.33 | 259328.90 |
| 58 | 2030-04 | 2989.86 | 702.35 | 2287.51 | 257041.39 |
| 59 | 2030-05 | 2989.86 | 696.15 | 2293.70 | 254747.69 |
| 60 | 2030-06 | 2989.86 | 689.94 | 2299.92 | 252447.78 |
| 61 | 2030-07 | 2989.86 | 683.71 | 2306.14 | 250141.63 |
| 62 | 2030-08 | 2989.86 | 677.47 | 2312.39 | 247829.24 |
| 63 | 2030-09 | 2989.86 | 671.20 | 2318.65 | 245510.59 |
| 64 | 2030-10 | 2989.86 | 664.92 | 2324.93 | 243185.65 |
| 65 | 2030-11 | 2989.86 | 658.63 | 2331.23 | 240854.43 |
| 66 | 2030-12 | 2989.86 | 652.31 | 2337.54 | 238516.88 |
| 67 | 2031-01 | 2989.86 | 645.98 | 2343.87 | 236173.01 |
| 68 | 2031-02 | 2989.86 | 639.64 | 2350.22 | 233822.79 |
| 69 | 2031-03 | 2989.86 | 633.27 | 2356.59 | 231466.20 |
| 70 | 2031-04 | 2989.86 | 626.89 | 2362.97 | 229103.23 |
| 71 | 2031-05 | 2989.86 | 620.49 | 2369.37 | 226733.86 |
| 72 | 2031-06 | 2989.86 | 614.07 | 2375.79 | 224358.07 |
| 73 | 2031-07 | 2989.86 | 607.64 | 2382.22 | 221975.85 |
| 74 | 2031-08 | 2989.86 | 601.18 | 2388.67 | 219587.18 |
| 75 | 2031-09 | 2989.86 | 594.72 | 2395.14 | 217192.04 |
| 76 | 2031-10 | 2989.86 | 588.23 | 2401.63 | 214790.41 |
| 77 | 2031-11 | 2989.86 | 581.72 | 2408.13 | 212382.28 |
| 78 | 2031-12 | 2989.86 | 575.20 | 2414.66 | 209967.62 |
| 79 | 2032-01 | 2989.86 | 568.66 | 2421.19 | 207546.43 |
| 80 | 2032-02 | 2989.86 | 562.10 | 2427.75 | 205118.67 |
| 81 | 2032-03 | 2989.86 | 555.53 | 2434.33 | 202684.35 |
| 82 | 2032-04 | 2989.86 | 548.94 | 2440.92 | 200243.43 |
| 83 | 2032-05 | 2989.86 | 542.33 | 2447.53 | 197795.89 |
| 84 | 2032-06 | 2989.86 | 535.70 | 2454.16 | 195341.73 |
| 85 | 2032-07 | 2989.86 | 529.05 | 2460.81 | 192880.93 |
| 86 | 2032-08 | 2989.86 | 522.39 | 2467.47 | 190413.46 |
| 87 | 2032-09 | 2989.86 | 515.70 | 2474.15 | 187939.30 |
| 88 | 2032-10 | 2989.86 | 509.00 | 2480.85 | 185458.45 |
| 89 | 2032-11 | 2989.86 | 502.28 | 2487.57 | 182970.87 |
| 90 | 2032-12 | 2989.86 | 495.55 | 2494.31 | 180476.56 |
| 91 | 2033-01 | 2989.86 | 488.79 | 2501.07 | 177975.50 |
| 92 | 2033-02 | 2989.86 | 482.02 | 2507.84 | 175467.66 |
| 93 | 2033-03 | 2989.86 | 475.22 | 2514.63 | 172953.02 |
| 94 | 2033-04 | 2989.86 | 468.41 | 2521.44 | 170431.58 |
| 95 | 2033-05 | 2989.86 | 461.59 | 2528.27 | 167903.31 |
| 96 | 2033-06 | 2989.86 | 454.74 | 2535.12 | 165368.19 |
| 97 | 2033-07 | 2989.86 | 447.87 | 2541.99 | 162826.20 |
| 98 | 2033-08 | 2989.86 | 440.99 | 2548.87 | 160277.33 |
| 99 | 2033-09 | 2989.86 | 434.08 | 2555.77 | 157721.56 |
| 100 | 2033-10 | 2989.86 | 427.16 | 2562.69 | 155158.87 |
| 101 | 2033-11 | 2989.86 | 420.22 | 2569.64 | 152589.23 |
| 102 | 2033-12 | 2989.86 | 413.26 | 2576.59 | 150012.64 |
| 103 | 2034-01 | 2989.86 | 406.28 | 2583.57 | 147429.06 |
| 104 | 2034-02 | 2989.86 | 399.29 | 2590.57 | 144838.49 |
| 105 | 2034-03 | 2989.86 | 392.27 | 2597.59 | 142240.91 |
| 106 | 2034-04 | 2989.86 | 385.24 | 2604.62 | 139636.29 |
| 107 | 2034-05 | 2989.86 | 378.18 | 2611.68 | 137024.61 |
| 108 | 2034-06 | 2989.86 | 371.11 | 2618.75 | 134405.86 |
| 109 | 2034-07 | 2989.86 | 364.02 | 2625.84 | 131780.02 |
| 110 | 2034-08 | 2989.86 | 356.90 | 2632.95 | 129147.07 |
| 111 | 2034-09 | 2989.86 | 349.77 | 2640.08 | 126506.98 |
| 112 | 2034-10 | 2989.86 | 342.62 | 2647.23 | 123859.75 |
| 113 | 2034-11 | 2989.86 | 335.45 | 2654.40 | 121205.35 |
| 114 | 2034-12 | 2989.86 | 328.26 | 2661.59 | 118543.75 |
| 115 | 2035-01 | 2989.86 | 321.06 | 2668.80 | 115874.95 |
| 116 | 2035-02 | 2989.86 | 313.83 | 2676.03 | 113198.92 |
| 117 | 2035-03 | 2989.86 | 306.58 | 2683.28 | 110515.65 |
| 118 | 2035-04 | 2989.86 | 299.31 | 2690.54 | 107825.10 |
| 119 | 2035-05 | 2989.86 | 292.03 | 2697.83 | 105127.27 |
| 120 | 2035-06 | 2989.86 | 284.72 | 2705.14 | 102422.13 |
| 121 | 2035-07 | 2989.86 | 277.39 | 2712.46 | 99709.67 |
| 122 | 2035-08 | 2989.86 | 270.05 | 2719.81 | 96989.86 |
| 123 | 2035-09 | 2989.86 | 262.68 | 2727.18 | 94262.68 |
| 124 | 2035-10 | 2989.86 | 255.29 | 2734.56 | 91528.12 |
| 125 | 2035-11 | 2989.86 | 247.89 | 2741.97 | 88786.15 |
| 126 | 2035-12 | 2989.86 | 240.46 | 2749.39 | 86036.76 |
| 127 | 2036-01 | 2989.86 | 233.02 | 2756.84 | 83279.92 |
| 128 | 2036-02 | 2989.86 | 225.55 | 2764.31 | 80515.61 |
| 129 | 2036-03 | 2989.86 | 218.06 | 2771.79 | 77743.81 |
| 130 | 2036-04 | 2989.86 | 210.56 | 2779.30 | 74964.51 |
| 131 | 2036-05 | 2989.86 | 203.03 | 2786.83 | 72177.68 |
| 132 | 2036-06 | 2989.86 | 195.48 | 2794.38 | 69383.31 |
| 133 | 2036-07 | 2989.86 | 187.91 | 2801.94 | 66581.36 |
| 134 | 2036-08 | 2989.86 | 180.32 | 2809.53 | 63771.83 |
| 135 | 2036-09 | 2989.86 | 172.72 | 2817.14 | 60954.69 |
| 136 | 2036-10 | 2989.86 | 165.09 | 2824.77 | 58129.92 |
| 137 | 2036-11 | 2989.86 | 157.44 | 2832.42 | 55297.50 |
| 138 | 2036-12 | 2989.86 | 149.76 | 2840.09 | 52457.40 |
| 139 | 2037-01 | 2989.86 | 142.07 | 2847.79 | 49609.62 |
| 140 | 2037-02 | 2989.86 | 134.36 | 2855.50 | 46754.12 |
| 141 | 2037-03 | 2989.86 | 126.63 | 2863.23 | 43890.89 |
| 142 | 2037-04 | 2989.86 | 118.87 | 2870.99 | 41019.90 |
| 143 | 2037-05 | 2989.86 | 111.10 | 2878.76 | 38141.14 |
| 144 | 2037-06 | 2989.86 | 103.30 | 2886.56 | 35254.58 |
| 145 | 2037-07 | 2989.86 | 95.48 | 2894.38 | 32360.21 |
| 146 | 2037-08 | 2989.86 | 87.64 | 2902.22 | 29457.99 |
| 147 | 2037-09 | 2989.86 | 79.78 | 2910.08 | 26547.92 |
| 148 | 2037-10 | 2989.86 | 71.90 | 2917.96 | 23629.96 |
| 149 | 2037-11 | 2989.86 | 64.00 | 2925.86 | 20704.10 |
| 150 | 2037-12 | 2989.86 | 56.07 | 2933.78 | 17770.32 |
| 151 | 2038-01 | 2989.86 | 48.13 | 2941.73 | 14828.59 |
| 152 | 2038-02 | 2989.86 | 40.16 | 2949.70 | 11878.89 |
| 153 | 2038-03 | 2989.86 | 32.17 | 2957.69 | 8921.20 |
| 154 | 2038-04 | 2989.86 | 24.16 | 2965.70 | 5955.51 |
| 155 | 2038-05 | 2989.86 | 16.13 | 2973.73 | 2981.78 |
| 156 | 2038-06 | 2989.86 | 8.08 | 2981.78 | 0.00 |
等额本金还款方式：
贷款总额：38万
还款月数：13年
首月还款：3465.06元
每月递减：6.6元
利息总额：8.08万
本息合计：46.08万
节省利息：5628.15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 | 3465.06 | 1029.17 | 2435.90 | 377564.10 |
| 2 | 2025-08 | 3458.47 | 1022.57 | 2435.90 | 375128.21 |
| 3 | 2025-09 | 3451.87 | 1015.97 | 2435.90 | 372692.31 |
| 4 | 2025-10 | 3445.27 | 1009.38 | 2435.90 | 370256.41 |
| 5 | 2025-11 | 3438.68 | 1002.78 | 2435.90 | 367820.51 |
| 6 | 2025-12 | 3432.08 | 996.18 | 2435.90 | 365384.62 |
| 7 | 2026-01 | 3425.48 | 989.58 | 2435.90 | 362948.72 |
| 8 | 2026-02 | 3418.88 | 982.99 | 2435.90 | 360512.82 |
| 9 | 2026-03 | 3412.29 | 976.39 | 2435.90 | 358076.92 |
| 10 | 2026-04 | 3405.69 | 969.79 | 2435.90 | 355641.03 |
| 11 | 2026-05 | 3399.09 | 963.19 | 2435.90 | 353205.13 |
| 12 | 2026-06 | 3392.49 | 956.60 | 2435.90 | 350769.23 |
| 13 | 2026-07 | 3385.90 | 950.00 | 2435.90 | 348333.33 |
| 14 | 2026-08 | 3379.30 | 943.40 | 2435.90 | 345897.44 |
| 15 | 2026-09 | 3372.70 | 936.81 | 2435.90 | 343461.54 |
| 16 | 2026-10 | 3366.11 | 930.21 | 2435.90 | 341025.64 |
| 17 | 2026-11 | 3359.51 | 923.61 | 2435.90 | 338589.74 |
| 18 | 2026-12 | 3352.91 | 917.01 | 2435.90 | 336153.85 |
| 19 | 2027-01 | 3346.31 | 910.42 | 2435.90 | 333717.95 |
| 20 | 2027-02 | 3339.72 | 903.82 | 2435.90 | 331282.05 |
| 21 | 2027-03 | 3333.12 | 897.22 | 2435.90 | 328846.15 |
| 22 | 2027-04 | 3326.52 | 890.63 | 2435.90 | 326410.26 |
| 23 | 2027-05 | 3319.93 | 884.03 | 2435.90 | 323974.36 |
| 24 | 2027-06 | 3313.33 | 877.43 | 2435.90 | 321538.46 |
| 25 | 2027-07 | 3306.73 | 870.83 | 2435.90 | 319102.56 |
| 26 | 2027-08 | 3300.13 | 864.24 | 2435.90 | 316666.67 |
| 27 | 2027-09 | 3293.54 | 857.64 | 2435.90 | 314230.77 |
| 28 | 2027-10 | 3286.94 | 851.04 | 2435.90 | 311794.87 |
| 29 | 2027-11 | 3280.34 | 844.44 | 2435.90 | 309358.97 |
| 30 | 2027-12 | 3273.74 | 837.85 | 2435.90 | 306923.08 |
| 31 | 2028-01 | 3267.15 | 831.25 | 2435.90 | 304487.18 |
| 32 | 2028-02 | 3260.55 | 824.65 | 2435.90 | 302051.28 |
| 33 | 2028-03 | 3253.95 | 818.06 | 2435.90 | 299615.38 |
| 34 | 2028-04 | 3247.36 | 811.46 | 2435.90 | 297179.49 |
| 35 | 2028-05 | 3240.76 | 804.86 | 2435.90 | 294743.59 |
| 36 | 2028-06 | 3234.16 | 798.26 | 2435.90 | 292307.69 |
| 37 | 2028-07 | 3227.56 | 791.67 | 2435.90 | 289871.79 |
| 38 | 2028-08 | 3220.97 | 785.07 | 2435.90 | 287435.90 |
| 39 | 2028-09 | 3214.37 | 778.47 | 2435.90 | 285000.00 |
| 40 | 2028-10 | 3207.77 | 771.88 | 2435.90 | 282564.10 |
| 41 | 2028-11 | 3201.18 | 765.28 | 2435.90 | 280128.21 |
| 42 | 2028-12 | 3194.58 | 758.68 | 2435.90 | 277692.31 |
| 43 | 2029-01 | 3187.98 | 752.08 | 2435.90 | 275256.41 |
| 44 | 2029-02 | 3181.38 | 745.49 | 2435.90 | 272820.51 |
| 45 | 2029-03 | 3174.79 | 738.89 | 2435.90 | 270384.62 |
| 46 | 2029-04 | 3168.19 | 732.29 | 2435.90 | 267948.72 |
| 47 | 2029-05 | 3161.59 | 725.69 | 2435.90 | 265512.82 |
| 48 | 2029-06 | 3154.99 | 719.10 | 2435.90 | 263076.92 |
| 49 | 2029-07 | 3148.40 | 712.50 | 2435.90 | 260641.03 |
| 50 | 2029-08 | 3141.80 | 705.90 | 2435.90 | 258205.13 |
| 51 | 2029-09 | 3135.20 | 699.31 | 2435.90 | 255769.23 |
| 52 | 2029-10 | 3128.61 | 692.71 | 2435.90 | 253333.33 |
| 53 | 2029-11 | 3122.01 | 686.11 | 2435.90 | 250897.44 |
| 54 | 2029-12 | 3115.41 | 679.51 | 2435.90 | 248461.54 |
| 55 | 2030-01 | 3108.81 | 672.92 | 2435.90 | 246025.64 |
| 56 | 2030-02 | 3102.22 | 666.32 | 2435.90 | 243589.74 |
| 57 | 2030-03 | 3095.62 | 659.72 | 2435.90 | 241153.85 |
| 58 | 2030-04 | 3089.02 | 653.13 | 2435.90 | 238717.95 |
| 59 | 2030-05 | 3082.43 | 646.53 | 2435.90 | 236282.05 |
| 60 | 2030-06 | 3075.83 | 639.93 | 2435.90 | 233846.15 |
| 61 | 2030-07 | 3069.23 | 633.33 | 2435.90 | 231410.26 |
| 62 | 2030-08 | 3062.63 | 626.74 | 2435.90 | 228974.36 |
| 63 | 2030-09 | 3056.04 | 620.14 | 2435.90 | 226538.46 |
| 64 | 2030-10 | 3049.44 | 613.54 | 2435.90 | 224102.56 |
| 65 | 2030-11 | 3042.84 | 606.94 | 2435.90 | 221666.67 |
| 66 | 2030-12 | 3036.24 | 600.35 | 2435.90 | 219230.77 |
| 67 | 2031-01 | 3029.65 | 593.75 | 2435.90 | 216794.87 |
| 68 | 2031-02 | 3023.05 | 587.15 | 2435.90 | 214358.97 |
| 69 | 2031-03 | 3016.45 | 580.56 | 2435.90 | 211923.08 |
| 70 | 2031-04 | 3009.86 | 573.96 | 2435.90 | 209487.18 |
| 71 | 2031-05 | 3003.26 | 567.36 | 2435.90 | 207051.28 |
| 72 | 2031-06 | 2996.66 | 560.76 | 2435.90 | 204615.38 |
| 73 | 2031-07 | 2990.06 | 554.17 | 2435.90 | 202179.49 |
| 74 | 2031-08 | 2983.47 | 547.57 | 2435.90 | 199743.59 |
| 75 | 2031-09 | 2976.87 | 540.97 | 2435.90 | 197307.69 |
| 76 | 2031-10 | 2970.27 | 534.38 | 2435.90 | 194871.79 |
| 77 | 2031-11 | 2963.68 | 527.78 | 2435.90 | 192435.90 |
| 78 | 2031-12 | 2957.08 | 521.18 | 2435.90 | 190000.00 |
| 79 | 2032-01 | 2950.48 | 514.58 | 2435.90 | 187564.10 |
| 80 | 2032-02 | 2943.88 | 507.99 | 2435.90 | 185128.21 |
| 81 | 2032-03 | 2937.29 | 501.39 | 2435.90 | 182692.31 |
| 82 | 2032-04 | 2930.69 | 494.79 | 2435.90 | 180256.41 |
| 83 | 2032-05 | 2924.09 | 488.19 | 2435.90 | 177820.51 |
| 84 | 2032-06 | 2917.49 | 481.60 | 2435.90 | 175384.62 |
| 85 | 2032-07 | 2910.90 | 475.00 | 2435.90 | 172948.72 |
| 86 | 2032-08 | 2904.30 | 468.40 | 2435.90 | 170512.82 |
| 87 | 2032-09 | 2897.70 | 461.81 | 2435.90 | 168076.92 |
| 88 | 2032-10 | 2891.11 | 455.21 | 2435.90 | 165641.03 |
| 89 | 2032-11 | 2884.51 | 448.61 | 2435.90 | 163205.13 |
| 90 | 2032-12 | 2877.91 | 442.01 | 2435.90 | 160769.23 |
| 91 | 2033-01 | 2871.31 | 435.42 | 2435.90 | 158333.33 |
| 92 | 2033-02 | 2864.72 | 428.82 | 2435.90 | 155897.44 |
| 93 | 2033-03 | 2858.12 | 422.22 | 2435.90 | 153461.54 |
| 94 | 2033-04 | 2851.52 | 415.62 | 2435.90 | 151025.64 |
| 95 | 2033-05 | 2844.93 | 409.03 | 2435.90 | 148589.74 |
| 96 | 2033-06 | 2838.33 | 402.43 | 2435.90 | 146153.85 |
| 97 | 2033-07 | 2831.73 | 395.83 | 2435.90 | 143717.95 |
| 98 | 2033-08 | 2825.13 | 389.24 | 2435.90 | 141282.05 |
| 99 | 2033-09 | 2818.54 | 382.64 | 2435.90 | 138846.15 |
| 100 | 2033-10 | 2811.94 | 376.04 | 2435.90 | 136410.26 |
| 101 | 2033-11 | 2805.34 | 369.44 | 2435.90 | 133974.36 |
| 102 | 2033-12 | 2798.74 | 362.85 | 2435.90 | 131538.46 |
| 103 | 2034-01 | 2792.15 | 356.25 | 2435.90 | 129102.56 |
| 104 | 2034-02 | 2785.55 | 349.65 | 2435.90 | 126666.67 |
| 105 | 2034-03 | 2778.95 | 343.06 | 2435.90 | 124230.77 |
| 106 | 2034-04 | 2772.36 | 336.46 | 2435.90 | 121794.87 |
| 107 | 2034-05 | 2765.76 | 329.86 | 2435.90 | 119358.97 |
| 108 | 2034-06 | 2759.16 | 323.26 | 2435.90 | 116923.08 |
| 109 | 2034-07 | 2752.56 | 316.67 | 2435.90 | 114487.18 |
| 110 | 2034-08 | 2745.97 | 310.07 | 2435.90 | 112051.28 |
| 111 | 2034-09 | 2739.37 | 303.47 | 2435.90 | 109615.38 |
| 112 | 2034-10 | 2732.77 | 296.88 | 2435.90 | 107179.49 |
| 113 | 2034-11 | 2726.18 | 290.28 | 2435.90 | 104743.59 |
| 114 | 2034-12 | 2719.58 | 283.68 | 2435.90 | 102307.69 |
| 115 | 2035-01 | 2712.98 | 277.08 | 2435.90 | 99871.79 |
| 116 | 2035-02 | 2706.38 | 270.49 | 2435.90 | 97435.90 |
| 117 | 2035-03 | 2699.79 | 263.89 | 2435.90 | 95000.00 |
| 118 | 2035-04 | 2693.19 | 257.29 | 2435.90 | 92564.10 |
| 119 | 2035-05 | 2686.59 | 250.69 | 2435.90 | 90128.21 |
| 120 | 2035-06 | 2679.99 | 244.10 | 2435.90 | 87692.31 |
| 121 | 2035-07 | 2673.40 | 237.50 | 2435.90 | 85256.41 |
| 122 | 2035-08 | 2666.80 | 230.90 | 2435.90 | 82820.51 |
| 123 | 2035-09 | 2660.20 | 224.31 | 2435.90 | 80384.62 |
| 124 | 2035-10 | 2653.61 | 217.71 | 2435.90 | 77948.72 |
| 125 | 2035-11 | 2647.01 | 211.11 | 2435.90 | 75512.82 |
| 126 | 2035-12 | 2640.41 | 204.51 | 2435.90 | 73076.92 |
| 127 | 2036-01 | 2633.81 | 197.92 | 2435.90 | 70641.03 |
| 128 | 2036-02 | 2627.22 | 191.32 | 2435.90 | 68205.13 |
| 129 | 2036-03 | 2620.62 | 184.72 | 2435.90 | 65769.23 |
| 130 | 2036-04 | 2614.02 | 178.12 | 2435.90 | 63333.33 |
| 131 | 2036-05 | 2607.43 | 171.53 | 2435.90 | 60897.44 |
| 132 | 2036-06 | 2600.83 | 164.93 | 2435.90 | 58461.54 |
| 133 | 2036-07 | 2594.23 | 158.33 | 2435.90 | 56025.64 |
| 134 | 2036-08 | 2587.63 | 151.74 | 2435.90 | 53589.74 |
| 135 | 2036-09 | 2581.04 | 145.14 | 2435.90 | 51153.85 |
| 136 | 2036-10 | 2574.44 | 138.54 | 2435.90 | 48717.95 |
| 137 | 2036-11 | 2567.84 | 131.94 | 2435.90 | 46282.05 |
| 138 | 2036-12 | 2561.24 | 125.35 | 2435.90 | 43846.15 |
| 139 | 2037-01 | 2554.65 | 118.75 | 2435.90 | 41410.26 |
| 140 | 2037-02 | 2548.05 | 112.15 | 2435.90 | 38974.36 |
| 141 | 2037-03 | 2541.45 | 105.56 | 2435.90 | 36538.46 |
| 142 | 2037-04 | 2534.86 | 98.96 | 2435.90 | 34102.56 |
| 143 | 2037-05 | 2528.26 | 92.36 | 2435.90 | 31666.67 |
| 144 | 2037-06 | 2521.66 | 85.76 | 2435.90 | 29230.77 |
| 145 | 2037-07 | 2515.06 | 79.17 | 2435.90 | 26794.87 |
| 146 | 2037-08 | 2508.47 | 72.57 | 2435.90 | 24358.97 |
| 147 | 2037-09 | 2501.87 | 65.97 | 2435.90 | 21923.08 |
| 148 | 2037-10 | 2495.27 | 59.37 | 2435.90 | 19487.18 |
| 149 | 2037-11 | 2488.68 | 52.78 | 2435.90 | 17051.28 |
| 150 | 2037-12 | 2482.08 | 46.18 | 2435.90 | 14615.38 |
| 151 | 2038-01 | 2475.48 | 39.58 | 2435.90 | 12179.49 |
| 152 | 2038-02 | 2468.88 | 32.99 | 2435.90 | 9743.59 |
| 153 | 2038-03 | 2462.29 | 26.39 | 2435.90 | 7307.69 |
| 154 | 2038-04 | 2455.69 | 19.79 | 2435.90 | 4871.79 |
| 155 | 2038-05 | 2449.09 | 13.19 | 2435.90 | 2435.90 |
| 156 | 2038-06 | 2442.49 | 6.60 | 2435.90 | 0.00 |