温州贷款60.81万（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：60.81万
还款月数：13年
每月还款：4598元
利息总额：10.92万
本息合计：71.73万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 4598.00 | 1317.53 | 3280.47 | 604809.53 |
| 2 | 2025-07 | 4598.00 | 1310.42 | 3287.58 | 601521.95 |
| 3 | 2025-08 | 4598.00 | 1303.30 | 3294.70 | 598227.25 |
| 4 | 2025-09 | 4598.00 | 1296.16 | 3301.84 | 594925.41 |
| 5 | 2025-10 | 4598.00 | 1289.01 | 3308.99 | 591616.42 |
| 6 | 2025-11 | 4598.00 | 1281.84 | 3316.16 | 588300.26 |
| 7 | 2025-12 | 4598.00 | 1274.65 | 3323.35 | 584976.91 |
| 8 | 2026-01 | 4598.00 | 1267.45 | 3330.55 | 581646.36 |
| 9 | 2026-02 | 4598.00 | 1260.23 | 3337.76 | 578308.60 |
| 10 | 2026-03 | 4598.00 | 1253.00 | 3345.00 | 574963.60 |
| 11 | 2026-04 | 4598.00 | 1245.75 | 3352.24 | 571611.36 |
| 12 | 2026-05 | 4598.00 | 1238.49 | 3359.51 | 568251.85 |
| 13 | 2026-06 | 4598.00 | 1231.21 | 3366.79 | 564885.06 |
| 14 | 2026-07 | 4598.00 | 1223.92 | 3374.08 | 561510.98 |
| 15 | 2026-08 | 4598.00 | 1216.61 | 3381.39 | 558129.59 |
| 16 | 2026-09 | 4598.00 | 1209.28 | 3388.72 | 554740.87 |
| 17 | 2026-10 | 4598.00 | 1201.94 | 3396.06 | 551344.81 |
| 18 | 2026-11 | 4598.00 | 1194.58 | 3403.42 | 547941.40 |
| 19 | 2026-12 | 4598.00 | 1187.21 | 3410.79 | 544530.60 |
| 20 | 2027-01 | 4598.00 | 1179.82 | 3418.18 | 541112.42 |
| 21 | 2027-02 | 4598.00 | 1172.41 | 3425.59 | 537686.83 |
| 22 | 2027-03 | 4598.00 | 1164.99 | 3433.01 | 534253.82 |
| 23 | 2027-04 | 4598.00 | 1157.55 | 3440.45 | 530813.38 |
| 24 | 2027-05 | 4598.00 | 1150.10 | 3447.90 | 527365.47 |
| 25 | 2027-06 | 4598.00 | 1142.63 | 3455.37 | 523910.10 |
| 26 | 2027-07 | 4598.00 | 1135.14 | 3462.86 | 520447.24 |
| 27 | 2027-08 | 4598.00 | 1127.64 | 3470.36 | 516976.88 |
| 28 | 2027-09 | 4598.00 | 1120.12 | 3477.88 | 513499.00 |
| 29 | 2027-10 | 4598.00 | 1112.58 | 3485.42 | 510013.58 |
| 30 | 2027-11 | 4598.00 | 1105.03 | 3492.97 | 506520.61 |
| 31 | 2027-12 | 4598.00 | 1097.46 | 3500.54 | 503020.07 |
| 32 | 2028-01 | 4598.00 | 1089.88 | 3508.12 | 499511.95 |
| 33 | 2028-02 | 4598.00 | 1082.28 | 3515.72 | 495996.23 |
| 34 | 2028-03 | 4598.00 | 1074.66 | 3523.34 | 492472.89 |
| 35 | 2028-04 | 4598.00 | 1067.02 | 3530.97 | 488941.91 |
| 36 | 2028-05 | 4598.00 | 1059.37 | 3538.62 | 485403.29 |
| 37 | 2028-06 | 4598.00 | 1051.71 | 3546.29 | 481857.00 |
| 38 | 2028-07 | 4598.00 | 1044.02 | 3553.97 | 478303.02 |
| 39 | 2028-08 | 4598.00 | 1036.32 | 3561.68 | 474741.35 |
| 40 | 2028-09 | 4598.00 | 1028.61 | 3569.39 | 471171.96 |
| 41 | 2028-10 | 4598.00 | 1020.87 | 3577.13 | 467594.83 |
| 42 | 2028-11 | 4598.00 | 1013.12 | 3584.88 | 464009.96 |
| 43 | 2028-12 | 4598.00 | 1005.35 | 3592.64 | 460417.31 |
| 44 | 2029-01 | 4598.00 | 997.57 | 3600.43 | 456816.88 |
| 45 | 2029-02 | 4598.00 | 989.77 | 3608.23 | 453208.66 |
| 46 | 2029-03 | 4598.00 | 981.95 | 3616.05 | 449592.61 |
| 47 | 2029-04 | 4598.00 | 974.12 | 3623.88 | 445968.73 |
| 48 | 2029-05 | 4598.00 | 966.27 | 3631.73 | 442337.00 |
| 49 | 2029-06 | 4598.00 | 958.40 | 3639.60 | 438697.39 |
| 50 | 2029-07 | 4598.00 | 950.51 | 3647.49 | 435049.91 |
| 51 | 2029-08 | 4598.00 | 942.61 | 3655.39 | 431394.52 |
| 52 | 2029-09 | 4598.00 | 934.69 | 3663.31 | 427731.21 |
| 53 | 2029-10 | 4598.00 | 926.75 | 3671.25 | 424059.96 |
| 54 | 2029-11 | 4598.00 | 918.80 | 3679.20 | 420380.76 |
| 55 | 2029-12 | 4598.00 | 910.82 | 3687.17 | 416693.58 |
| 56 | 2030-01 | 4598.00 | 902.84 | 3695.16 | 412998.42 |
| 57 | 2030-02 | 4598.00 | 894.83 | 3703.17 | 409295.25 |
| 58 | 2030-03 | 4598.00 | 886.81 | 3711.19 | 405584.06 |
| 59 | 2030-04 | 4598.00 | 878.77 | 3719.23 | 401864.83 |
| 60 | 2030-05 | 4598.00 | 870.71 | 3727.29 | 398137.54 |
| 61 | 2030-06 | 4598.00 | 862.63 | 3735.37 | 394402.17 |
| 62 | 2030-07 | 4598.00 | 854.54 | 3743.46 | 390658.71 |
| 63 | 2030-08 | 4598.00 | 846.43 | 3751.57 | 386907.14 |
| 64 | 2030-09 | 4598.00 | 838.30 | 3759.70 | 383147.44 |
| 65 | 2030-10 | 4598.00 | 830.15 | 3767.85 | 379379.59 |
| 66 | 2030-11 | 4598.00 | 821.99 | 3776.01 | 375603.59 |
| 67 | 2030-12 | 4598.00 | 813.81 | 3784.19 | 371819.40 |
| 68 | 2031-01 | 4598.00 | 805.61 | 3792.39 | 368027.01 |
| 69 | 2031-02 | 4598.00 | 797.39 | 3800.61 | 364226.40 |
| 70 | 2031-03 | 4598.00 | 789.16 | 3808.84 | 360417.56 |
| 71 | 2031-04 | 4598.00 | 780.90 | 3817.09 | 356600.46 |
| 72 | 2031-05 | 4598.00 | 772.63 | 3825.36 | 352775.10 |
| 73 | 2031-06 | 4598.00 | 764.35 | 3833.65 | 348941.45 |
| 74 | 2031-07 | 4598.00 | 756.04 | 3841.96 | 345099.49 |
| 75 | 2031-08 | 4598.00 | 747.72 | 3850.28 | 341249.21 |
| 76 | 2031-09 | 4598.00 | 739.37 | 3858.63 | 337390.58 |
| 77 | 2031-10 | 4598.00 | 731.01 | 3866.99 | 333523.60 |
| 78 | 2031-11 | 4598.00 | 722.63 | 3875.36 | 329648.23 |
| 79 | 2031-12 | 4598.00 | 714.24 | 3883.76 | 325764.47 |
| 80 | 2032-01 | 4598.00 | 705.82 | 3892.18 | 321872.30 |
| 81 | 2032-02 | 4598.00 | 697.39 | 3900.61 | 317971.69 |
| 82 | 2032-03 | 4598.00 | 688.94 | 3909.06 | 314062.63 |
| 83 | 2032-04 | 4598.00 | 680.47 | 3917.53 | 310145.10 |
| 84 | 2032-05 | 4598.00 | 671.98 | 3926.02 | 306219.08 |
| 85 | 2032-06 | 4598.00 | 663.47 | 3934.52 | 302284.56 |
| 86 | 2032-07 | 4598.00 | 654.95 | 3943.05 | 298341.51 |
| 87 | 2032-08 | 4598.00 | 646.41 | 3951.59 | 294389.92 |
| 88 | 2032-09 | 4598.00 | 637.84 | 3960.15 | 290429.77 |
| 89 | 2032-10 | 4598.00 | 629.26 | 3968.73 | 286461.03 |
| 90 | 2032-11 | 4598.00 | 620.67 | 3977.33 | 282483.70 |
| 91 | 2032-12 | 4598.00 | 612.05 | 3985.95 | 278497.75 |
| 92 | 2033-01 | 4598.00 | 603.41 | 3994.59 | 274503.16 |
| 93 | 2033-02 | 4598.00 | 594.76 | 4003.24 | 270499.92 |
| 94 | 2033-03 | 4598.00 | 586.08 | 4011.92 | 266488.01 |
| 95 | 2033-04 | 4598.00 | 577.39 | 4020.61 | 262467.40 |
| 96 | 2033-05 | 4598.00 | 568.68 | 4029.32 | 258438.08 |
| 97 | 2033-06 | 4598.00 | 559.95 | 4038.05 | 254400.03 |
| 98 | 2033-07 | 4598.00 | 551.20 | 4046.80 | 250353.23 |
| 99 | 2033-08 | 4598.00 | 542.43 | 4055.57 | 246297.66 |
| 100 | 2033-09 | 4598.00 | 533.64 | 4064.35 | 242233.31 |
| 101 | 2033-10 | 4598.00 | 524.84 | 4073.16 | 238160.15 |
| 102 | 2033-11 | 4598.00 | 516.01 | 4081.98 | 234078.17 |
| 103 | 2033-12 | 4598.00 | 507.17 | 4090.83 | 229987.34 |
| 104 | 2034-01 | 4598.00 | 498.31 | 4099.69 | 225887.65 |
| 105 | 2034-02 | 4598.00 | 489.42 | 4108.58 | 221779.07 |
| 106 | 2034-03 | 4598.00 | 480.52 | 4117.48 | 217661.59 |
| 107 | 2034-04 | 4598.00 | 471.60 | 4126.40 | 213535.20 |
| 108 | 2034-05 | 4598.00 | 462.66 | 4135.34 | 209399.86 |
| 109 | 2034-06 | 4598.00 | 453.70 | 4144.30 | 205255.56 |
| 110 | 2034-07 | 4598.00 | 444.72 | 4153.28 | 201102.28 |
| 111 | 2034-08 | 4598.00 | 435.72 | 4162.28 | 196940.00 |
| 112 | 2034-09 | 4598.00 | 426.70 | 4171.29 | 192768.71 |
| 113 | 2034-10 | 4598.00 | 417.67 | 4180.33 | 188588.38 |
| 114 | 2034-11 | 4598.00 | 408.61 | 4189.39 | 184398.99 |
| 115 | 2034-12 | 4598.00 | 399.53 | 4198.47 | 180200.52 |
| 116 | 2035-01 | 4598.00 | 390.43 | 4207.56 | 175992.95 |
| 117 | 2035-02 | 4598.00 | 381.32 | 4216.68 | 171776.27 |
| 118 | 2035-03 | 4598.00 | 372.18 | 4225.82 | 167550.46 |
| 119 | 2035-04 | 4598.00 | 363.03 | 4234.97 | 163315.49 |
| 120 | 2035-05 | 4598.00 | 353.85 | 4244.15 | 159071.34 |
| 121 | 2035-06 | 4598.00 | 344.65 | 4253.34 | 154817.99 |
| 122 | 2035-07 | 4598.00 | 335.44 | 4262.56 | 150555.43 |
| 123 | 2035-08 | 4598.00 | 326.20 | 4271.79 | 146283.64 |
| 124 | 2035-09 | 4598.00 | 316.95 | 4281.05 | 142002.59 |
| 125 | 2035-10 | 4598.00 | 307.67 | 4290.33 | 137712.26 |
| 126 | 2035-11 | 4598.00 | 298.38 | 4299.62 | 133412.64 |
| 127 | 2035-12 | 4598.00 | 289.06 | 4308.94 | 129103.70 |
| 128 | 2036-01 | 4598.00 | 279.72 | 4318.27 | 124785.43 |
| 129 | 2036-02 | 4598.00 | 270.37 | 4327.63 | 120457.80 |
| 130 | 2036-03 | 4598.00 | 260.99 | 4337.01 | 116120.79 |
| 131 | 2036-04 | 4598.00 | 251.60 | 4346.40 | 111774.39 |
| 132 | 2036-05 | 4598.00 | 242.18 | 4355.82 | 107418.57 |
| 133 | 2036-06 | 4598.00 | 232.74 | 4365.26 | 103053.31 |
| 134 | 2036-07 | 4598.00 | 223.28 | 4374.72 | 98678.60 |
| 135 | 2036-08 | 4598.00 | 213.80 | 4384.19 | 94294.40 |
| 136 | 2036-09 | 4598.00 | 204.30 | 4393.69 | 89900.71 |
| 137 | 2036-10 | 4598.00 | 194.78 | 4403.21 | 85497.49 |
| 138 | 2036-11 | 4598.00 | 185.24 | 4412.75 | 81084.74 |
| 139 | 2036-12 | 4598.00 | 175.68 | 4422.31 | 76662.43 |
| 140 | 2037-01 | 4598.00 | 166.10 | 4431.90 | 72230.53 |
| 141 | 2037-02 | 4598.00 | 156.50 | 4441.50 | 67789.03 |
| 142 | 2037-03 | 4598.00 | 146.88 | 4451.12 | 63337.91 |
| 143 | 2037-04 | 4598.00 | 137.23 | 4460.77 | 58877.14 |
| 144 | 2037-05 | 4598.00 | 127.57 | 4470.43 | 54406.71 |
| 145 | 2037-06 | 4598.00 | 117.88 | 4480.12 | 49926.59 |
| 146 | 2037-07 | 4598.00 | 108.17 | 4489.82 | 45436.77 |
| 147 | 2037-08 | 4598.00 | 98.45 | 4499.55 | 40937.22 |
| 148 | 2037-09 | 4598.00 | 88.70 | 4509.30 | 36427.92 |
| 149 | 2037-10 | 4598.00 | 78.93 | 4519.07 | 31908.85 |
| 150 | 2037-11 | 4598.00 | 69.14 | 4528.86 | 27379.98 |
| 151 | 2037-12 | 4598.00 | 59.32 | 4538.68 | 22841.31 |
| 152 | 2038-01 | 4598.00 | 49.49 | 4548.51 | 18292.80 |
| 153 | 2038-02 | 4598.00 | 39.63 | 4558.36 | 13734.44 |
| 154 | 2038-03 | 4598.00 | 29.76 | 4568.24 | 9166.20 |
| 155 | 2038-04 | 4598.00 | 19.86 | 4578.14 | 4588.06 |
| 156 | 2038-05 | 4598.00 | 9.94 | 4588.06 | 0.00 |
等额本金还款方式：
贷款总额：60.81万
还款月数：13年
首月还款：5215.54元
每月递减：8.45元
利息总额：10.34万
本息合计：71.15万
节省利息：5771.76元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 5215.54 | 1317.53 | 3898.01 | 604191.99 |
| 2 | 2025-07 | 5207.10 | 1309.08 | 3898.01 | 600293.97 |
| 3 | 2025-08 | 5198.65 | 1300.64 | 3898.01 | 596395.96 |
| 4 | 2025-09 | 5190.20 | 1292.19 | 3898.01 | 592497.95 |
| 5 | 2025-10 | 5181.76 | 1283.75 | 3898.01 | 588599.94 |
| 6 | 2025-11 | 5173.31 | 1275.30 | 3898.01 | 584701.92 |
| 7 | 2025-12 | 5164.87 | 1266.85 | 3898.01 | 580803.91 |
| 8 | 2026-01 | 5156.42 | 1258.41 | 3898.01 | 576905.90 |
| 9 | 2026-02 | 5147.98 | 1249.96 | 3898.01 | 573007.88 |
| 10 | 2026-03 | 5139.53 | 1241.52 | 3898.01 | 569109.87 |
| 11 | 2026-04 | 5131.08 | 1233.07 | 3898.01 | 565211.86 |
| 12 | 2026-05 | 5122.64 | 1224.63 | 3898.01 | 561313.85 |
| 13 | 2026-06 | 5114.19 | 1216.18 | 3898.01 | 557415.83 |
| 14 | 2026-07 | 5105.75 | 1207.73 | 3898.01 | 553517.82 |
| 15 | 2026-08 | 5097.30 | 1199.29 | 3898.01 | 549619.81 |
| 16 | 2026-09 | 5088.86 | 1190.84 | 3898.01 | 545721.79 |
| 17 | 2026-10 | 5080.41 | 1182.40 | 3898.01 | 541823.78 |
| 18 | 2026-11 | 5071.96 | 1173.95 | 3898.01 | 537925.77 |
| 19 | 2026-12 | 5063.52 | 1165.51 | 3898.01 | 534027.76 |
| 20 | 2027-01 | 5055.07 | 1157.06 | 3898.01 | 530129.74 |
| 21 | 2027-02 | 5046.63 | 1148.61 | 3898.01 | 526231.73 |
| 22 | 2027-03 | 5038.18 | 1140.17 | 3898.01 | 522333.72 |
| 23 | 2027-04 | 5029.74 | 1131.72 | 3898.01 | 518435.71 |
| 24 | 2027-05 | 5021.29 | 1123.28 | 3898.01 | 514537.69 |
| 25 | 2027-06 | 5012.84 | 1114.83 | 3898.01 | 510639.68 |
| 26 | 2027-07 | 5004.40 | 1106.39 | 3898.01 | 506741.67 |
| 27 | 2027-08 | 4995.95 | 1097.94 | 3898.01 | 502843.65 |
| 28 | 2027-09 | 4987.51 | 1089.49 | 3898.01 | 498945.64 |
| 29 | 2027-10 | 4979.06 | 1081.05 | 3898.01 | 495047.63 |
| 30 | 2027-11 | 4970.62 | 1072.60 | 3898.01 | 491149.62 |
| 31 | 2027-12 | 4962.17 | 1064.16 | 3898.01 | 487251.60 |
| 32 | 2028-01 | 4953.72 | 1055.71 | 3898.01 | 483353.59 |
| 33 | 2028-02 | 4945.28 | 1047.27 | 3898.01 | 479455.58 |
| 34 | 2028-03 | 4936.83 | 1038.82 | 3898.01 | 475557.56 |
| 35 | 2028-04 | 4928.39 | 1030.37 | 3898.01 | 471659.55 |
| 36 | 2028-05 | 4919.94 | 1021.93 | 3898.01 | 467761.54 |
| 37 | 2028-06 | 4911.50 | 1013.48 | 3898.01 | 463863.53 |
| 38 | 2028-07 | 4903.05 | 1005.04 | 3898.01 | 459965.51 |
| 39 | 2028-08 | 4894.60 | 996.59 | 3898.01 | 456067.50 |
| 40 | 2028-09 | 4886.16 | 988.15 | 3898.01 | 452169.49 |
| 41 | 2028-10 | 4877.71 | 979.70 | 3898.01 | 448271.47 |
| 42 | 2028-11 | 4869.27 | 971.25 | 3898.01 | 444373.46 |
| 43 | 2028-12 | 4860.82 | 962.81 | 3898.01 | 440475.45 |
| 44 | 2029-01 | 4852.38 | 954.36 | 3898.01 | 436577.44 |
| 45 | 2029-02 | 4843.93 | 945.92 | 3898.01 | 432679.42 |
| 46 | 2029-03 | 4835.48 | 937.47 | 3898.01 | 428781.41 |
| 47 | 2029-04 | 4827.04 | 929.03 | 3898.01 | 424883.40 |
| 48 | 2029-05 | 4818.59 | 920.58 | 3898.01 | 420985.38 |
| 49 | 2029-06 | 4810.15 | 912.14 | 3898.01 | 417087.37 |
| 50 | 2029-07 | 4801.70 | 903.69 | 3898.01 | 413189.36 |
| 51 | 2029-08 | 4793.26 | 895.24 | 3898.01 | 409291.35 |
| 52 | 2029-09 | 4784.81 | 886.80 | 3898.01 | 405393.33 |
| 53 | 2029-10 | 4776.37 | 878.35 | 3898.01 | 401495.32 |
| 54 | 2029-11 | 4767.92 | 869.91 | 3898.01 | 397597.31 |
| 55 | 2029-12 | 4759.47 | 861.46 | 3898.01 | 393699.29 |
| 56 | 2030-01 | 4751.03 | 853.02 | 3898.01 | 389801.28 |
| 57 | 2030-02 | 4742.58 | 844.57 | 3898.01 | 385903.27 |
| 58 | 2030-03 | 4734.14 | 836.12 | 3898.01 | 382005.26 |
| 59 | 2030-04 | 4725.69 | 827.68 | 3898.01 | 378107.24 |
| 60 | 2030-05 | 4717.25 | 819.23 | 3898.01 | 374209.23 |
| 61 | 2030-06 | 4708.80 | 810.79 | 3898.01 | 370311.22 |
| 62 | 2030-07 | 4700.35 | 802.34 | 3898.01 | 366413.21 |
| 63 | 2030-08 | 4691.91 | 793.90 | 3898.01 | 362515.19 |
| 64 | 2030-09 | 4683.46 | 785.45 | 3898.01 | 358617.18 |
| 65 | 2030-10 | 4675.02 | 777.00 | 3898.01 | 354719.17 |
| 66 | 2030-11 | 4666.57 | 768.56 | 3898.01 | 350821.15 |
| 67 | 2030-12 | 4658.13 | 760.11 | 3898.01 | 346923.14 |
| 68 | 2031-01 | 4649.68 | 751.67 | 3898.01 | 343025.13 |
| 69 | 2031-02 | 4641.23 | 743.22 | 3898.01 | 339127.12 |
| 70 | 2031-03 | 4632.79 | 734.78 | 3898.01 | 335229.10 |
| 71 | 2031-04 | 4624.34 | 726.33 | 3898.01 | 331331.09 |
| 72 | 2031-05 | 4615.90 | 717.88 | 3898.01 | 327433.08 |
| 73 | 2031-06 | 4607.45 | 709.44 | 3898.01 | 323535.06 |
| 74 | 2031-07 | 4599.01 | 700.99 | 3898.01 | 319637.05 |
| 75 | 2031-08 | 4590.56 | 692.55 | 3898.01 | 315739.04 |
| 76 | 2031-09 | 4582.11 | 684.10 | 3898.01 | 311841.03 |
| 77 | 2031-10 | 4573.67 | 675.66 | 3898.01 | 307943.01 |
| 78 | 2031-11 | 4565.22 | 667.21 | 3898.01 | 304045.00 |
| 79 | 2031-12 | 4556.78 | 658.76 | 3898.01 | 300146.99 |
| 80 | 2032-01 | 4548.33 | 650.32 | 3898.01 | 296248.97 |
| 81 | 2032-02 | 4539.89 | 641.87 | 3898.01 | 292350.96 |
| 82 | 2032-03 | 4531.44 | 633.43 | 3898.01 | 288452.95 |
| 83 | 2032-04 | 4522.99 | 624.98 | 3898.01 | 284554.94 |
| 84 | 2032-05 | 4514.55 | 616.54 | 3898.01 | 280656.92 |
| 85 | 2032-06 | 4506.10 | 608.09 | 3898.01 | 276758.91 |
| 86 | 2032-07 | 4497.66 | 599.64 | 3898.01 | 272860.90 |
| 87 | 2032-08 | 4489.21 | 591.20 | 3898.01 | 268962.88 |
| 88 | 2032-09 | 4480.77 | 582.75 | 3898.01 | 265064.87 |
| 89 | 2032-10 | 4472.32 | 574.31 | 3898.01 | 261166.86 |
| 90 | 2032-11 | 4463.87 | 565.86 | 3898.01 | 257268.85 |
| 91 | 2032-12 | 4455.43 | 557.42 | 3898.01 | 253370.83 |
| 92 | 2033-01 | 4446.98 | 548.97 | 3898.01 | 249472.82 |
| 93 | 2033-02 | 4438.54 | 540.52 | 3898.01 | 245574.81 |
| 94 | 2033-03 | 4430.09 | 532.08 | 3898.01 | 241676.79 |
| 95 | 2033-04 | 4421.65 | 523.63 | 3898.01 | 237778.78 |
| 96 | 2033-05 | 4413.20 | 515.19 | 3898.01 | 233880.77 |
| 97 | 2033-06 | 4404.75 | 506.74 | 3898.01 | 229982.76 |
| 98 | 2033-07 | 4396.31 | 498.30 | 3898.01 | 226084.74 |
| 99 | 2033-08 | 4387.86 | 489.85 | 3898.01 | 222186.73 |
| 100 | 2033-09 | 4379.42 | 481.40 | 3898.01 | 218288.72 |
| 101 | 2033-10 | 4370.97 | 472.96 | 3898.01 | 214390.71 |
| 102 | 2033-11 | 4362.53 | 464.51 | 3898.01 | 210492.69 |
| 103 | 2033-12 | 4354.08 | 456.07 | 3898.01 | 206594.68 |
| 104 | 2034-01 | 4345.63 | 447.62 | 3898.01 | 202696.67 |
| 105 | 2034-02 | 4337.19 | 439.18 | 3898.01 | 198798.65 |
| 106 | 2034-03 | 4328.74 | 430.73 | 3898.01 | 194900.64 |
| 107 | 2034-04 | 4320.30 | 422.28 | 3898.01 | 191002.63 |
| 108 | 2034-05 | 4311.85 | 413.84 | 3898.01 | 187104.62 |
| 109 | 2034-06 | 4303.41 | 405.39 | 3898.01 | 183206.60 |
| 110 | 2034-07 | 4294.96 | 396.95 | 3898.01 | 179308.59 |
| 111 | 2034-08 | 4286.51 | 388.50 | 3898.01 | 175410.58 |
| 112 | 2034-09 | 4278.07 | 380.06 | 3898.01 | 171512.56 |
| 113 | 2034-10 | 4269.62 | 371.61 | 3898.01 | 167614.55 |
| 114 | 2034-11 | 4261.18 | 363.16 | 3898.01 | 163716.54 |
| 115 | 2034-12 | 4252.73 | 354.72 | 3898.01 | 159818.53 |
| 116 | 2035-01 | 4244.29 | 346.27 | 3898.01 | 155920.51 |
| 117 | 2035-02 | 4235.84 | 337.83 | 3898.01 | 152022.50 |
| 118 | 2035-03 | 4227.39 | 329.38 | 3898.01 | 148124.49 |
| 119 | 2035-04 | 4218.95 | 320.94 | 3898.01 | 144226.47 |
| 120 | 2035-05 | 4210.50 | 312.49 | 3898.01 | 140328.46 |
| 121 | 2035-06 | 4202.06 | 304.05 | 3898.01 | 136430.45 |
| 122 | 2035-07 | 4193.61 | 295.60 | 3898.01 | 132532.44 |
| 123 | 2035-08 | 4185.17 | 287.15 | 3898.01 | 128634.42 |
| 124 | 2035-09 | 4176.72 | 278.71 | 3898.01 | 124736.41 |
| 125 | 2035-10 | 4168.28 | 270.26 | 3898.01 | 120838.40 |
| 126 | 2035-11 | 4159.83 | 261.82 | 3898.01 | 116940.38 |
| 127 | 2035-12 | 4151.38 | 253.37 | 3898.01 | 113042.37 |
| 128 | 2036-01 | 4142.94 | 244.93 | 3898.01 | 109144.36 |
| 129 | 2036-02 | 4134.49 | 236.48 | 3898.01 | 105246.35 |
| 130 | 2036-03 | 4126.05 | 228.03 | 3898.01 | 101348.33 |
| 131 | 2036-04 | 4117.60 | 219.59 | 3898.01 | 97450.32 |
| 132 | 2036-05 | 4109.16 | 211.14 | 3898.01 | 93552.31 |
| 133 | 2036-06 | 4100.71 | 202.70 | 3898.01 | 89654.29 |
| 134 | 2036-07 | 4092.26 | 194.25 | 3898.01 | 85756.28 |
| 135 | 2036-08 | 4083.82 | 185.81 | 3898.01 | 81858.27 |
| 136 | 2036-09 | 4075.37 | 177.36 | 3898.01 | 77960.26 |
| 137 | 2036-10 | 4066.93 | 168.91 | 3898.01 | 74062.24 |
| 138 | 2036-11 | 4058.48 | 160.47 | 3898.01 | 70164.23 |
| 139 | 2036-12 | 4050.04 | 152.02 | 3898.01 | 66266.22 |
| 140 | 2037-01 | 4041.59 | 143.58 | 3898.01 | 62368.21 |
| 141 | 2037-02 | 4033.14 | 135.13 | 3898.01 | 58470.19 |
| 142 | 2037-03 | 4024.70 | 126.69 | 3898.01 | 54572.18 |
| 143 | 2037-04 | 4016.25 | 118.24 | 3898.01 | 50674.17 |
| 144 | 2037-05 | 4007.81 | 109.79 | 3898.01 | 46776.15 |
| 145 | 2037-06 | 3999.36 | 101.35 | 3898.01 | 42878.14 |
| 146 | 2037-07 | 3990.92 | 92.90 | 3898.01 | 38980.13 |
| 147 | 2037-08 | 3982.47 | 84.46 | 3898.01 | 35082.12 |
| 148 | 2037-09 | 3974.02 | 76.01 | 3898.01 | 31184.10 |
| 149 | 2037-10 | 3965.58 | 67.57 | 3898.01 | 27286.09 |
| 150 | 2037-11 | 3957.13 | 59.12 | 3898.01 | 23388.08 |
| 151 | 2037-12 | 3948.69 | 50.67 | 3898.01 | 19490.06 |
| 152 | 2038-01 | 3940.24 | 42.23 | 3898.01 | 15592.05 |
| 153 | 2038-02 | 3931.80 | 33.78 | 3898.01 | 11694.04 |
| 154 | 2038-03 | 3923.35 | 25.34 | 3898.01 | 7796.03 |
| 155 | 2038-04 | 3914.90 | 16.89 | 3898.01 | 3898.01 |
| 156 | 2038-05 | 3906.46 | 8.45 | 3898.01 | 0.00 |