贷款33.74万（公积金贷款）房贷，还款13年2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：33.74万
还款月数：13年2个月
每月还款：2603.64元
利息总额：7.4万
本息合计：41.14万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 2603.64 | 871.65 | 1731.99 | 335681.01 |
| 2 | 2025-09 | 2603.64 | 867.18 | 1736.46 | 333944.55 |
| 3 | 2025-10 | 2603.64 | 862.69 | 1740.95 | 332203.61 |
| 4 | 2025-11 | 2603.64 | 858.19 | 1745.44 | 330458.17 |
| 5 | 2025-12 | 2603.64 | 853.68 | 1749.95 | 328708.21 |
| 6 | 2026-01 | 2603.64 | 849.16 | 1754.47 | 326953.74 |
| 7 | 2026-02 | 2603.64 | 844.63 | 1759.01 | 325194.73 |
| 8 | 2026-03 | 2603.64 | 840.09 | 1763.55 | 323431.18 |
| 9 | 2026-04 | 2603.64 | 835.53 | 1768.11 | 321663.08 |
| 10 | 2026-05 | 2603.64 | 830.96 | 1772.67 | 319890.41 |
| 11 | 2026-06 | 2603.64 | 826.38 | 1777.25 | 318113.15 |
| 12 | 2026-07 | 2603.64 | 821.79 | 1781.84 | 316331.31 |
| 13 | 2026-08 | 2603.64 | 817.19 | 1786.45 | 314544.86 |
| 14 | 2026-09 | 2603.64 | 812.57 | 1791.06 | 312753.80 |
| 15 | 2026-10 | 2603.64 | 807.95 | 1795.69 | 310958.11 |
| 16 | 2026-11 | 2603.64 | 803.31 | 1800.33 | 309157.79 |
| 17 | 2026-12 | 2603.64 | 798.66 | 1804.98 | 307352.81 |
| 18 | 2027-01 | 2603.64 | 793.99 | 1809.64 | 305543.17 |
| 19 | 2027-02 | 2603.64 | 789.32 | 1814.32 | 303728.85 |
| 20 | 2027-03 | 2603.64 | 784.63 | 1819.00 | 301909.85 |
| 21 | 2027-04 | 2603.64 | 779.93 | 1823.70 | 300086.14 |
| 22 | 2027-05 | 2603.64 | 775.22 | 1828.41 | 298257.73 |
| 23 | 2027-06 | 2603.64 | 770.50 | 1833.14 | 296424.59 |
| 24 | 2027-07 | 2603.64 | 765.76 | 1837.87 | 294586.72 |
| 25 | 2027-08 | 2603.64 | 761.02 | 1842.62 | 292744.10 |
| 26 | 2027-09 | 2603.64 | 756.26 | 1847.38 | 290896.72 |
| 27 | 2027-10 | 2603.64 | 751.48 | 1852.15 | 289044.57 |
| 28 | 2027-11 | 2603.64 | 746.70 | 1856.94 | 287187.63 |
| 29 | 2027-12 | 2603.64 | 741.90 | 1861.73 | 285325.90 |
| 30 | 2028-01 | 2603.64 | 737.09 | 1866.54 | 283459.35 |
| 31 | 2028-02 | 2603.64 | 732.27 | 1871.37 | 281587.99 |
| 32 | 2028-03 | 2603.64 | 727.44 | 1876.20 | 279711.79 |
| 33 | 2028-04 | 2603.64 | 722.59 | 1881.05 | 277830.74 |
| 34 | 2028-05 | 2603.64 | 717.73 | 1885.91 | 275944.83 |
| 35 | 2028-06 | 2603.64 | 712.86 | 1890.78 | 274054.05 |
| 36 | 2028-07 | 2603.64 | 707.97 | 1895.66 | 272158.39 |
| 37 | 2028-08 | 2603.64 | 703.08 | 1900.56 | 270257.83 |
| 38 | 2028-09 | 2603.64 | 698.17 | 1905.47 | 268352.36 |
| 39 | 2028-10 | 2603.64 | 693.24 | 1910.39 | 266441.97 |
| 40 | 2028-11 | 2603.64 | 688.31 | 1915.33 | 264526.64 |
| 41 | 2028-12 | 2603.64 | 683.36 | 1920.28 | 262606.37 |
| 42 | 2029-01 | 2603.64 | 678.40 | 1925.24 | 260681.13 |
| 43 | 2029-02 | 2603.64 | 673.43 | 1930.21 | 258750.92 |
| 44 | 2029-03 | 2603.64 | 668.44 | 1935.20 | 256815.72 |
| 45 | 2029-04 | 2603.64 | 663.44 | 1940.20 | 254875.53 |
| 46 | 2029-05 | 2603.64 | 658.43 | 1945.21 | 252930.32 |
| 47 | 2029-06 | 2603.64 | 653.40 | 1950.23 | 250980.09 |
| 48 | 2029-07 | 2603.64 | 648.37 | 1955.27 | 249024.82 |
| 49 | 2029-08 | 2603.64 | 643.31 | 1960.32 | 247064.50 |
| 50 | 2029-09 | 2603.64 | 638.25 | 1965.39 | 245099.11 |
| 51 | 2029-10 | 2603.64 | 633.17 | 1970.46 | 243128.65 |
| 52 | 2029-11 | 2603.64 | 628.08 | 1975.55 | 241153.09 |
| 53 | 2029-12 | 2603.64 | 622.98 | 1980.66 | 239172.44 |
| 54 | 2030-01 | 2603.64 | 617.86 | 1985.77 | 237186.66 |
| 55 | 2030-02 | 2603.64 | 612.73 | 1990.90 | 235195.76 |
| 56 | 2030-03 | 2603.64 | 607.59 | 1996.05 | 233199.71 |
| 57 | 2030-04 | 2603.64 | 602.43 | 2001.20 | 231198.51 |
| 58 | 2030-05 | 2603.64 | 597.26 | 2006.37 | 229192.14 |
| 59 | 2030-06 | 2603.64 | 592.08 | 2011.56 | 227180.58 |
| 60 | 2030-07 | 2603.64 | 586.88 | 2016.75 | 225163.83 |
| 61 | 2030-08 | 2603.64 | 581.67 | 2021.96 | 223141.86 |
| 62 | 2030-09 | 2603.64 | 576.45 | 2027.19 | 221114.68 |
| 63 | 2030-10 | 2603.64 | 571.21 | 2032.42 | 219082.25 |
| 64 | 2030-11 | 2603.64 | 565.96 | 2037.67 | 217044.58 |
| 65 | 2030-12 | 2603.64 | 560.70 | 2042.94 | 215001.64 |
| 66 | 2031-01 | 2603.64 | 555.42 | 2048.22 | 212953.43 |
| 67 | 2031-02 | 2603.64 | 550.13 | 2053.51 | 210899.92 |
| 68 | 2031-03 | 2603.64 | 544.82 | 2058.81 | 208841.11 |
| 69 | 2031-04 | 2603.64 | 539.51 | 2064.13 | 206776.98 |
| 70 | 2031-05 | 2603.64 | 534.17 | 2069.46 | 204707.52 |
| 71 | 2031-06 | 2603.64 | 528.83 | 2074.81 | 202632.71 |
| 72 | 2031-07 | 2603.64 | 523.47 | 2080.17 | 200552.54 |
| 73 | 2031-08 | 2603.64 | 518.09 | 2085.54 | 198467.00 |
| 74 | 2031-09 | 2603.64 | 512.71 | 2090.93 | 196376.07 |
| 75 | 2031-10 | 2603.64 | 507.30 | 2096.33 | 194279.74 |
| 76 | 2031-11 | 2603.64 | 501.89 | 2101.75 | 192177.99 |
| 77 | 2031-12 | 2603.64 | 496.46 | 2107.18 | 190070.82 |
| 78 | 2032-01 | 2603.64 | 491.02 | 2112.62 | 187958.20 |
| 79 | 2032-02 | 2603.64 | 485.56 | 2118.08 | 185840.12 |
| 80 | 2032-03 | 2603.64 | 480.09 | 2123.55 | 183716.57 |
| 81 | 2032-04 | 2603.64 | 474.60 | 2129.03 | 181587.54 |
| 82 | 2032-05 | 2603.64 | 469.10 | 2134.53 | 179453.00 |
| 83 | 2032-06 | 2603.64 | 463.59 | 2140.05 | 177312.95 |
| 84 | 2032-07 | 2603.64 | 458.06 | 2145.58 | 175167.38 |
| 85 | 2032-08 | 2603.64 | 452.52 | 2151.12 | 173016.26 |
| 86 | 2032-09 | 2603.64 | 446.96 | 2156.68 | 170859.58 |
| 87 | 2032-10 | 2603.64 | 441.39 | 2162.25 | 168697.33 |
| 88 | 2032-11 | 2603.64 | 435.80 | 2167.83 | 166529.50 |
| 89 | 2032-12 | 2603.64 | 430.20 | 2173.43 | 164356.06 |
| 90 | 2033-01 | 2603.64 | 424.59 | 2179.05 | 162177.01 |
| 91 | 2033-02 | 2603.64 | 418.96 | 2184.68 | 159992.33 |
| 92 | 2033-03 | 2603.64 | 413.31 | 2190.32 | 157802.01 |
| 93 | 2033-04 | 2603.64 | 407.66 | 2195.98 | 155606.03 |
| 94 | 2033-05 | 2603.64 | 401.98 | 2201.65 | 153404.38 |
| 95 | 2033-06 | 2603.64 | 396.29 | 2207.34 | 151197.03 |
| 96 | 2033-07 | 2603.64 | 390.59 | 2213.04 | 148983.99 |
| 97 | 2033-08 | 2603.64 | 384.88 | 2218.76 | 146765.23 |
| 98 | 2033-09 | 2603.64 | 379.14 | 2224.49 | 144540.74 |
| 99 | 2033-10 | 2603.64 | 373.40 | 2230.24 | 142310.50 |
| 100 | 2033-11 | 2603.64 | 367.64 | 2236.00 | 140074.50 |
| 101 | 2033-12 | 2603.64 | 361.86 | 2241.78 | 137832.72 |
| 102 | 2034-01 | 2603.64 | 356.07 | 2247.57 | 135585.15 |
| 103 | 2034-02 | 2603.64 | 350.26 | 2253.37 | 133331.78 |
| 104 | 2034-03 | 2603.64 | 344.44 | 2259.20 | 131072.58 |
| 105 | 2034-04 | 2603.64 | 338.60 | 2265.03 | 128807.55 |
| 106 | 2034-05 | 2603.64 | 332.75 | 2270.88 | 126536.67 |
| 107 | 2034-06 | 2603.64 | 326.89 | 2276.75 | 124259.92 |
| 108 | 2034-07 | 2603.64 | 321.00 | 2282.63 | 121977.29 |
| 109 | 2034-08 | 2603.64 | 315.11 | 2288.53 | 119688.76 |
| 110 | 2034-09 | 2603.64 | 309.20 | 2294.44 | 117394.32 |
| 111 | 2034-10 | 2603.64 | 303.27 | 2300.37 | 115093.95 |
| 112 | 2034-11 | 2603.64 | 297.33 | 2306.31 | 112787.64 |
| 113 | 2034-12 | 2603.64 | 291.37 | 2312.27 | 110475.37 |
| 114 | 2035-01 | 2603.64 | 285.39 | 2318.24 | 108157.13 |
| 115 | 2035-02 | 2603.64 | 279.41 | 2324.23 | 105832.90 |
| 116 | 2035-03 | 2603.64 | 273.40 | 2330.23 | 103502.67 |
| 117 | 2035-04 | 2603.64 | 267.38 | 2336.25 | 101166.41 |
| 118 | 2035-05 | 2603.64 | 261.35 | 2342.29 | 98824.13 |
| 119 | 2035-06 | 2603.64 | 255.30 | 2348.34 | 96475.79 |
| 120 | 2035-07 | 2603.64 | 249.23 | 2354.41 | 94121.38 |
| 121 | 2035-08 | 2603.64 | 243.15 | 2360.49 | 91760.89 |
| 122 | 2035-09 | 2603.64 | 237.05 | 2366.59 | 89394.30 |
| 123 | 2035-10 | 2603.64 | 230.94 | 2372.70 | 87021.60 |
| 124 | 2035-11 | 2603.64 | 224.81 | 2378.83 | 84642.77 |
| 125 | 2035-12 | 2603.64 | 218.66 | 2384.98 | 82257.80 |
| 126 | 2036-01 | 2603.64 | 212.50 | 2391.14 | 79866.66 |
| 127 | 2036-02 | 2603.64 | 206.32 | 2397.31 | 77469.35 |
| 128 | 2036-03 | 2603.64 | 200.13 | 2403.51 | 75065.84 |
| 129 | 2036-04 | 2603.64 | 193.92 | 2409.72 | 72656.12 |
| 130 | 2036-05 | 2603.64 | 187.69 | 2415.94 | 70240.18 |
| 131 | 2036-06 | 2603.64 | 181.45 | 2422.18 | 67818.00 |
| 132 | 2036-07 | 2603.64 | 175.20 | 2428.44 | 65389.56 |
| 133 | 2036-08 | 2603.64 | 168.92 | 2434.71 | 62954.85 |
| 134 | 2036-09 | 2603.64 | 162.63 | 2441.00 | 60513.85 |
| 135 | 2036-10 | 2603.64 | 156.33 | 2447.31 | 58066.54 |
| 136 | 2036-11 | 2603.64 | 150.01 | 2453.63 | 55612.91 |
| 137 | 2036-12 | 2603.64 | 143.67 | 2459.97 | 53152.94 |
| 138 | 2037-01 | 2603.64 | 137.31 | 2466.32 | 50686.61 |
| 139 | 2037-02 | 2603.64 | 130.94 | 2472.70 | 48213.92 |
| 140 | 2037-03 | 2603.64 | 124.55 | 2479.08 | 45734.83 |
| 141 | 2037-04 | 2603.64 | 118.15 | 2485.49 | 43249.35 |
| 142 | 2037-05 | 2603.64 | 111.73 | 2491.91 | 40757.44 |
| 143 | 2037-06 | 2603.64 | 105.29 | 2498.35 | 38259.09 |
| 144 | 2037-07 | 2603.64 | 98.84 | 2504.80 | 35754.29 |
| 145 | 2037-08 | 2603.64 | 92.37 | 2511.27 | 33243.02 |
| 146 | 2037-09 | 2603.64 | 85.88 | 2517.76 | 30725.26 |
| 147 | 2037-10 | 2603.64 | 79.37 | 2524.26 | 28201.00 |
| 148 | 2037-11 | 2603.64 | 72.85 | 2530.78 | 25670.22 |
| 149 | 2037-12 | 2603.64 | 66.31 | 2537.32 | 23132.90 |
| 150 | 2038-01 | 2603.64 | 59.76 | 2543.88 | 20589.02 |
| 151 | 2038-02 | 2603.64 | 53.19 | 2550.45 | 18038.57 |
| 152 | 2038-03 | 2603.64 | 46.60 | 2557.04 | 15481.54 |
| 153 | 2038-04 | 2603.64 | 39.99 | 2563.64 | 12917.89 |
| 154 | 2038-05 | 2603.64 | 33.37 | 2570.26 | 10347.63 |
| 155 | 2038-06 | 2603.64 | 26.73 | 2576.90 | 7770.72 |
| 156 | 2038-07 | 2603.64 | 20.07 | 2583.56 | 5187.16 |
| 157 | 2038-08 | 2603.64 | 13.40 | 2590.24 | 2596.93 |
| 158 | 2038-09 | 2603.64 | 6.71 | 2596.93 | 0.00 |
等额本金还款方式：
贷款总额：33.74万
还款月数：13年2个月
首月还款：3007.18元
每月递减：5.52元
利息总额：6.93万
本息合计：40.67万
节省利息：4665.28元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 3007.18 | 871.65 | 2135.53 | 335277.47 |
| 2 | 2025-09 | 3001.66 | 866.13 | 2135.53 | 333141.95 |
| 3 | 2025-10 | 2996.14 | 860.62 | 2135.53 | 331006.42 |
| 4 | 2025-11 | 2990.63 | 855.10 | 2135.53 | 328870.90 |
| 5 | 2025-12 | 2985.11 | 849.58 | 2135.53 | 326735.37 |
| 6 | 2026-01 | 2979.59 | 844.07 | 2135.53 | 324599.85 |
| 7 | 2026-02 | 2974.07 | 838.55 | 2135.53 | 322464.32 |
| 8 | 2026-03 | 2968.56 | 833.03 | 2135.53 | 320328.80 |
| 9 | 2026-04 | 2963.04 | 827.52 | 2135.53 | 318193.27 |
| 10 | 2026-05 | 2957.52 | 822.00 | 2135.53 | 316057.75 |
| 11 | 2026-06 | 2952.01 | 816.48 | 2135.53 | 313922.22 |
| 12 | 2026-07 | 2946.49 | 810.97 | 2135.53 | 311786.70 |
| 13 | 2026-08 | 2940.97 | 805.45 | 2135.53 | 309651.17 |
| 14 | 2026-09 | 2935.46 | 799.93 | 2135.53 | 307515.65 |
| 15 | 2026-10 | 2929.94 | 794.42 | 2135.53 | 305380.12 |
| 16 | 2026-11 | 2924.42 | 788.90 | 2135.53 | 303244.59 |
| 17 | 2026-12 | 2918.91 | 783.38 | 2135.53 | 301109.07 |
| 18 | 2027-01 | 2913.39 | 777.87 | 2135.53 | 298973.54 |
| 19 | 2027-02 | 2907.87 | 772.35 | 2135.53 | 296838.02 |
| 20 | 2027-03 | 2902.36 | 766.83 | 2135.53 | 294702.49 |
| 21 | 2027-04 | 2896.84 | 761.31 | 2135.53 | 292566.97 |
| 22 | 2027-05 | 2891.32 | 755.80 | 2135.53 | 290431.44 |
| 23 | 2027-06 | 2885.81 | 750.28 | 2135.53 | 288295.92 |
| 24 | 2027-07 | 2880.29 | 744.76 | 2135.53 | 286160.39 |
| 25 | 2027-08 | 2874.77 | 739.25 | 2135.53 | 284024.87 |
| 26 | 2027-09 | 2869.26 | 733.73 | 2135.53 | 281889.34 |
| 27 | 2027-10 | 2863.74 | 728.21 | 2135.53 | 279753.82 |
| 28 | 2027-11 | 2858.22 | 722.70 | 2135.53 | 277618.29 |
| 29 | 2027-12 | 2852.71 | 717.18 | 2135.53 | 275482.77 |
| 30 | 2028-01 | 2847.19 | 711.66 | 2135.53 | 273347.24 |
| 31 | 2028-02 | 2841.67 | 706.15 | 2135.53 | 271211.72 |
| 32 | 2028-03 | 2836.16 | 700.63 | 2135.53 | 269076.19 |
| 33 | 2028-04 | 2830.64 | 695.11 | 2135.53 | 266940.66 |
| 34 | 2028-05 | 2825.12 | 689.60 | 2135.53 | 264805.14 |
| 35 | 2028-06 | 2819.61 | 684.08 | 2135.53 | 262669.61 |
| 36 | 2028-07 | 2814.09 | 678.56 | 2135.53 | 260534.09 |
| 37 | 2028-08 | 2808.57 | 673.05 | 2135.53 | 258398.56 |
| 38 | 2028-09 | 2803.05 | 667.53 | 2135.53 | 256263.04 |
| 39 | 2028-10 | 2797.54 | 662.01 | 2135.53 | 254127.51 |
| 40 | 2028-11 | 2792.02 | 656.50 | 2135.53 | 251991.99 |
| 41 | 2028-12 | 2786.50 | 650.98 | 2135.53 | 249856.46 |
| 42 | 2029-01 | 2780.99 | 645.46 | 2135.53 | 247720.94 |
| 43 | 2029-02 | 2775.47 | 639.95 | 2135.53 | 245585.41 |
| 44 | 2029-03 | 2769.95 | 634.43 | 2135.53 | 243449.89 |
| 45 | 2029-04 | 2764.44 | 628.91 | 2135.53 | 241314.36 |
| 46 | 2029-05 | 2758.92 | 623.40 | 2135.53 | 239178.84 |
| 47 | 2029-06 | 2753.40 | 617.88 | 2135.53 | 237043.31 |
| 48 | 2029-07 | 2747.89 | 612.36 | 2135.53 | 234907.78 |
| 49 | 2029-08 | 2742.37 | 606.85 | 2135.53 | 232772.26 |
| 50 | 2029-09 | 2736.85 | 601.33 | 2135.53 | 230636.73 |
| 51 | 2029-10 | 2731.34 | 595.81 | 2135.53 | 228501.21 |
| 52 | 2029-11 | 2725.82 | 590.29 | 2135.53 | 226365.68 |
| 53 | 2029-12 | 2720.30 | 584.78 | 2135.53 | 224230.16 |
| 54 | 2030-01 | 2714.79 | 579.26 | 2135.53 | 222094.63 |
| 55 | 2030-02 | 2709.27 | 573.74 | 2135.53 | 219959.11 |
| 56 | 2030-03 | 2703.75 | 568.23 | 2135.53 | 217823.58 |
| 57 | 2030-04 | 2698.24 | 562.71 | 2135.53 | 215688.06 |
| 58 | 2030-05 | 2692.72 | 557.19 | 2135.53 | 213552.53 |
| 59 | 2030-06 | 2687.20 | 551.68 | 2135.53 | 211417.01 |
| 60 | 2030-07 | 2681.69 | 546.16 | 2135.53 | 209281.48 |
| 61 | 2030-08 | 2676.17 | 540.64 | 2135.53 | 207145.96 |
| 62 | 2030-09 | 2670.65 | 535.13 | 2135.53 | 205010.43 |
| 63 | 2030-10 | 2665.14 | 529.61 | 2135.53 | 202874.91 |
| 64 | 2030-11 | 2659.62 | 524.09 | 2135.53 | 200739.38 |
| 65 | 2030-12 | 2654.10 | 518.58 | 2135.53 | 198603.85 |
| 66 | 2031-01 | 2648.59 | 513.06 | 2135.53 | 196468.33 |
| 67 | 2031-02 | 2643.07 | 507.54 | 2135.53 | 194332.80 |
| 68 | 2031-03 | 2637.55 | 502.03 | 2135.53 | 192197.28 |
| 69 | 2031-04 | 2632.03 | 496.51 | 2135.53 | 190061.75 |
| 70 | 2031-05 | 2626.52 | 490.99 | 2135.53 | 187926.23 |
| 71 | 2031-06 | 2621.00 | 485.48 | 2135.53 | 185790.70 |
| 72 | 2031-07 | 2615.48 | 479.96 | 2135.53 | 183655.18 |
| 73 | 2031-08 | 2609.97 | 474.44 | 2135.53 | 181519.65 |
| 74 | 2031-09 | 2604.45 | 468.93 | 2135.53 | 179384.13 |
| 75 | 2031-10 | 2598.93 | 463.41 | 2135.53 | 177248.60 |
| 76 | 2031-11 | 2593.42 | 457.89 | 2135.53 | 175113.08 |
| 77 | 2031-12 | 2587.90 | 452.38 | 2135.53 | 172977.55 |
| 78 | 2032-01 | 2582.38 | 446.86 | 2135.53 | 170842.03 |
| 79 | 2032-02 | 2576.87 | 441.34 | 2135.53 | 168706.50 |
| 80 | 2032-03 | 2571.35 | 435.83 | 2135.53 | 166570.97 |
| 81 | 2032-04 | 2565.83 | 430.31 | 2135.53 | 164435.45 |
| 82 | 2032-05 | 2560.32 | 424.79 | 2135.53 | 162299.92 |
| 83 | 2032-06 | 2554.80 | 419.27 | 2135.53 | 160164.40 |
| 84 | 2032-07 | 2549.28 | 413.76 | 2135.53 | 158028.87 |
| 85 | 2032-08 | 2543.77 | 408.24 | 2135.53 | 155893.35 |
| 86 | 2032-09 | 2538.25 | 402.72 | 2135.53 | 153757.82 |
| 87 | 2032-10 | 2532.73 | 397.21 | 2135.53 | 151622.30 |
| 88 | 2032-11 | 2527.22 | 391.69 | 2135.53 | 149486.77 |
| 89 | 2032-12 | 2521.70 | 386.17 | 2135.53 | 147351.25 |
| 90 | 2033-01 | 2516.18 | 380.66 | 2135.53 | 145215.72 |
| 91 | 2033-02 | 2510.67 | 375.14 | 2135.53 | 143080.20 |
| 92 | 2033-03 | 2505.15 | 369.62 | 2135.53 | 140944.67 |
| 93 | 2033-04 | 2499.63 | 364.11 | 2135.53 | 138809.15 |
| 94 | 2033-05 | 2494.12 | 358.59 | 2135.53 | 136673.62 |
| 95 | 2033-06 | 2488.60 | 353.07 | 2135.53 | 134538.09 |
| 96 | 2033-07 | 2483.08 | 347.56 | 2135.53 | 132402.57 |
| 97 | 2033-08 | 2477.57 | 342.04 | 2135.53 | 130267.04 |
| 98 | 2033-09 | 2472.05 | 336.52 | 2135.53 | 128131.52 |
| 99 | 2033-10 | 2466.53 | 331.01 | 2135.53 | 125995.99 |
| 100 | 2033-11 | 2461.01 | 325.49 | 2135.53 | 123860.47 |
| 101 | 2033-12 | 2455.50 | 319.97 | 2135.53 | 121724.94 |
| 102 | 2034-01 | 2449.98 | 314.46 | 2135.53 | 119589.42 |
| 103 | 2034-02 | 2444.46 | 308.94 | 2135.53 | 117453.89 |
| 104 | 2034-03 | 2438.95 | 303.42 | 2135.53 | 115318.37 |
| 105 | 2034-04 | 2433.43 | 297.91 | 2135.53 | 113182.84 |
| 106 | 2034-05 | 2427.91 | 292.39 | 2135.53 | 111047.32 |
| 107 | 2034-06 | 2422.40 | 286.87 | 2135.53 | 108911.79 |
| 108 | 2034-07 | 2416.88 | 281.36 | 2135.53 | 106776.27 |
| 109 | 2034-08 | 2411.36 | 275.84 | 2135.53 | 104640.74 |
| 110 | 2034-09 | 2405.85 | 270.32 | 2135.53 | 102505.22 |
| 111 | 2034-10 | 2400.33 | 264.81 | 2135.53 | 100369.69 |
| 112 | 2034-11 | 2394.81 | 259.29 | 2135.53 | 98234.16 |
| 113 | 2034-12 | 2389.30 | 253.77 | 2135.53 | 96098.64 |
| 114 | 2035-01 | 2383.78 | 248.25 | 2135.53 | 93963.11 |
| 115 | 2035-02 | 2378.26 | 242.74 | 2135.53 | 91827.59 |
| 116 | 2035-03 | 2372.75 | 237.22 | 2135.53 | 89692.06 |
| 117 | 2035-04 | 2367.23 | 231.70 | 2135.53 | 87556.54 |
| 118 | 2035-05 | 2361.71 | 226.19 | 2135.53 | 85421.01 |
| 119 | 2035-06 | 2356.20 | 220.67 | 2135.53 | 83285.49 |
| 120 | 2035-07 | 2350.68 | 215.15 | 2135.53 | 81149.96 |
| 121 | 2035-08 | 2345.16 | 209.64 | 2135.53 | 79014.44 |
| 122 | 2035-09 | 2339.65 | 204.12 | 2135.53 | 76878.91 |
| 123 | 2035-10 | 2334.13 | 198.60 | 2135.53 | 74743.39 |
| 124 | 2035-11 | 2328.61 | 193.09 | 2135.53 | 72607.86 |
| 125 | 2035-12 | 2323.10 | 187.57 | 2135.53 | 70472.34 |
| 126 | 2036-01 | 2317.58 | 182.05 | 2135.53 | 68336.81 |
| 127 | 2036-02 | 2312.06 | 176.54 | 2135.53 | 66201.28 |
| 128 | 2036-03 | 2306.55 | 171.02 | 2135.53 | 64065.76 |
| 129 | 2036-04 | 2301.03 | 165.50 | 2135.53 | 61930.23 |
| 130 | 2036-05 | 2295.51 | 159.99 | 2135.53 | 59794.71 |
| 131 | 2036-06 | 2289.99 | 154.47 | 2135.53 | 57659.18 |
| 132 | 2036-07 | 2284.48 | 148.95 | 2135.53 | 55523.66 |
| 133 | 2036-08 | 2278.96 | 143.44 | 2135.53 | 53388.13 |
| 134 | 2036-09 | 2273.44 | 137.92 | 2135.53 | 51252.61 |
| 135 | 2036-10 | 2267.93 | 132.40 | 2135.53 | 49117.08 |
| 136 | 2036-11 | 2262.41 | 126.89 | 2135.53 | 46981.56 |
| 137 | 2036-12 | 2256.89 | 121.37 | 2135.53 | 44846.03 |
| 138 | 2037-01 | 2251.38 | 115.85 | 2135.53 | 42710.51 |
| 139 | 2037-02 | 2245.86 | 110.34 | 2135.53 | 40574.98 |
| 140 | 2037-03 | 2240.34 | 104.82 | 2135.53 | 38439.46 |
| 141 | 2037-04 | 2234.83 | 99.30 | 2135.53 | 36303.93 |
| 142 | 2037-05 | 2229.31 | 93.79 | 2135.53 | 34168.41 |
| 143 | 2037-06 | 2223.79 | 88.27 | 2135.53 | 32032.88 |
| 144 | 2037-07 | 2218.28 | 82.75 | 2135.53 | 29897.35 |
| 145 | 2037-08 | 2212.76 | 77.23 | 2135.53 | 27761.83 |
| 146 | 2037-09 | 2207.24 | 71.72 | 2135.53 | 25626.30 |
| 147 | 2037-10 | 2201.73 | 66.20 | 2135.53 | 23490.78 |
| 148 | 2037-11 | 2196.21 | 60.68 | 2135.53 | 21355.25 |
| 149 | 2037-12 | 2190.69 | 55.17 | 2135.53 | 19219.73 |
| 150 | 2038-01 | 2185.18 | 49.65 | 2135.53 | 17084.20 |
| 151 | 2038-02 | 2179.66 | 44.13 | 2135.53 | 14948.68 |
| 152 | 2038-03 | 2174.14 | 38.62 | 2135.53 | 12813.15 |
| 153 | 2038-04 | 2168.63 | 33.10 | 2135.53 | 10677.63 |
| 154 | 2038-05 | 2163.11 | 27.58 | 2135.53 | 8542.10 |
| 155 | 2038-06 | 2157.59 | 22.07 | 2135.53 | 6406.58 |
| 156 | 2038-07 | 2152.08 | 16.55 | 2135.53 | 4271.05 |
| 157 | 2038-08 | 2146.56 | 11.03 | 2135.53 | 2135.53 |
| 158 | 2038-09 | 2141.04 | 5.52 | 2135.53 | 0.00 |