贷款39.22万（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：39.22万
还款月数：13年
每月还款：3011.1元
利息总额：7.76万
本息合计：46.97万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3011.10 | 931.36 | 2079.74 | 390070.26 |
| 2 | 2024-06 | 3011.10 | 926.42 | 2084.68 | 387985.57 |
| 3 | 2024-07 | 3011.10 | 921.47 | 2089.63 | 385895.94 |
| 4 | 2024-08 | 3011.10 | 916.50 | 2094.60 | 383801.34 |
| 5 | 2024-09 | 3011.10 | 911.53 | 2099.57 | 381701.77 |
| 6 | 2024-10 | 3011.10 | 906.54 | 2104.56 | 379597.21 |
| 7 | 2024-11 | 3011.10 | 901.54 | 2109.56 | 377487.65 |
| 8 | 2024-12 | 3011.10 | 896.53 | 2114.57 | 375373.09 |
| 9 | 2025-01 | 3011.10 | 891.51 | 2119.59 | 373253.50 |
| 10 | 2025-02 | 3011.10 | 886.48 | 2124.62 | 371128.87 |
| 11 | 2025-03 | 3011.10 | 881.43 | 2129.67 | 368999.20 |
| 12 | 2025-04 | 3011.10 | 876.37 | 2134.73 | 366864.48 |
| 13 | 2025-05 | 3011.10 | 871.30 | 2139.80 | 364724.68 |
| 14 | 2025-06 | 3011.10 | 866.22 | 2144.88 | 362579.80 |
| 15 | 2025-07 | 3011.10 | 861.13 | 2149.97 | 360429.83 |
| 16 | 2025-08 | 3011.10 | 856.02 | 2155.08 | 358274.75 |
| 17 | 2025-09 | 3011.10 | 850.90 | 2160.20 | 356114.55 |
| 18 | 2025-10 | 3011.10 | 845.77 | 2165.33 | 353949.22 |
| 19 | 2025-11 | 3011.10 | 840.63 | 2170.47 | 351778.75 |
| 20 | 2025-12 | 3011.10 | 835.47 | 2175.63 | 349603.13 |
| 21 | 2026-01 | 3011.10 | 830.31 | 2180.79 | 347422.33 |
| 22 | 2026-02 | 3011.10 | 825.13 | 2185.97 | 345236.36 |
| 23 | 2026-03 | 3011.10 | 819.94 | 2191.16 | 343045.20 |
| 24 | 2026-04 | 3011.10 | 814.73 | 2196.37 | 340848.83 |
| 25 | 2026-05 | 3011.10 | 809.52 | 2201.58 | 338647.24 |
| 26 | 2026-06 | 3011.10 | 804.29 | 2206.81 | 336440.43 |
| 27 | 2026-07 | 3011.10 | 799.05 | 2212.05 | 334228.38 |
| 28 | 2026-08 | 3011.10 | 793.79 | 2217.31 | 332011.07 |
| 29 | 2026-09 | 3011.10 | 788.53 | 2222.57 | 329788.49 |
| 30 | 2026-10 | 3011.10 | 783.25 | 2227.85 | 327560.64 |
| 31 | 2026-11 | 3011.10 | 777.96 | 2233.14 | 325327.50 |
| 32 | 2026-12 | 3011.10 | 772.65 | 2238.45 | 323089.05 |
| 33 | 2027-01 | 3011.10 | 767.34 | 2243.76 | 320845.29 |
| 34 | 2027-02 | 3011.10 | 762.01 | 2249.09 | 318596.19 |
| 35 | 2027-03 | 3011.10 | 756.67 | 2254.43 | 316341.76 |
| 36 | 2027-04 | 3011.10 | 751.31 | 2259.79 | 314081.97 |
| 37 | 2027-05 | 3011.10 | 745.94 | 2265.16 | 311816.82 |
| 38 | 2027-06 | 3011.10 | 740.56 | 2270.54 | 309546.28 |
| 39 | 2027-07 | 3011.10 | 735.17 | 2275.93 | 307270.35 |
| 40 | 2027-08 | 3011.10 | 729.77 | 2281.33 | 304989.02 |
| 41 | 2027-09 | 3011.10 | 724.35 | 2286.75 | 302702.27 |
| 42 | 2027-10 | 3011.10 | 718.92 | 2292.18 | 300410.09 |
| 43 | 2027-11 | 3011.10 | 713.47 | 2297.63 | 298112.46 |
| 44 | 2027-12 | 3011.10 | 708.02 | 2303.08 | 295809.38 |
| 45 | 2028-01 | 3011.10 | 702.55 | 2308.55 | 293500.82 |
| 46 | 2028-02 | 3011.10 | 697.06 | 2314.04 | 291186.79 |
| 47 | 2028-03 | 3011.10 | 691.57 | 2319.53 | 288867.25 |
| 48 | 2028-04 | 3011.10 | 686.06 | 2325.04 | 286542.21 |
| 49 | 2028-05 | 3011.10 | 680.54 | 2330.56 | 284211.65 |
| 50 | 2028-06 | 3011.10 | 675.00 | 2336.10 | 281875.55 |
| 51 | 2028-07 | 3011.10 | 669.45 | 2341.65 | 279533.91 |
| 52 | 2028-08 | 3011.10 | 663.89 | 2347.21 | 277186.70 |
| 53 | 2028-09 | 3011.10 | 658.32 | 2352.78 | 274833.92 |
| 54 | 2028-10 | 3011.10 | 652.73 | 2358.37 | 272475.55 |
| 55 | 2028-11 | 3011.10 | 647.13 | 2363.97 | 270111.58 |
| 56 | 2028-12 | 3011.10 | 641.51 | 2369.59 | 267741.99 |
| 57 | 2029-01 | 3011.10 | 635.89 | 2375.21 | 265366.78 |
| 58 | 2029-02 | 3011.10 | 630.25 | 2380.85 | 262985.93 |
| 59 | 2029-03 | 3011.10 | 624.59 | 2386.51 | 260599.42 |
| 60 | 2029-04 | 3011.10 | 618.92 | 2392.18 | 258207.24 |
| 61 | 2029-05 | 3011.10 | 613.24 | 2397.86 | 255809.38 |
| 62 | 2029-06 | 3011.10 | 607.55 | 2403.55 | 253405.83 |
| 63 | 2029-07 | 3011.10 | 601.84 | 2409.26 | 250996.57 |
| 64 | 2029-08 | 3011.10 | 596.12 | 2414.98 | 248581.58 |
| 65 | 2029-09 | 3011.10 | 590.38 | 2420.72 | 246160.87 |
| 66 | 2029-10 | 3011.10 | 584.63 | 2426.47 | 243734.40 |
| 67 | 2029-11 | 3011.10 | 578.87 | 2432.23 | 241302.17 |
| 68 | 2029-12 | 3011.10 | 573.09 | 2438.01 | 238864.16 |
| 69 | 2030-01 | 3011.10 | 567.30 | 2443.80 | 236420.36 |
| 70 | 2030-02 | 3011.10 | 561.50 | 2449.60 | 233970.76 |
| 71 | 2030-03 | 3011.10 | 555.68 | 2455.42 | 231515.34 |
| 72 | 2030-04 | 3011.10 | 549.85 | 2461.25 | 229054.09 |
| 73 | 2030-05 | 3011.10 | 544.00 | 2467.10 | 226586.99 |
| 74 | 2030-06 | 3011.10 | 538.14 | 2472.96 | 224114.03 |
| 75 | 2030-07 | 3011.10 | 532.27 | 2478.83 | 221635.20 |
| 76 | 2030-08 | 3011.10 | 526.38 | 2484.72 | 219150.49 |
| 77 | 2030-09 | 3011.10 | 520.48 | 2490.62 | 216659.87 |
| 78 | 2030-10 | 3011.10 | 514.57 | 2496.53 | 214163.34 |
| 79 | 2030-11 | 3011.10 | 508.64 | 2502.46 | 211660.87 |
| 80 | 2030-12 | 3011.10 | 502.69 | 2508.41 | 209152.47 |
| 81 | 2031-01 | 3011.10 | 496.74 | 2514.36 | 206638.11 |
| 82 | 2031-02 | 3011.10 | 490.77 | 2520.33 | 204117.77 |
| 83 | 2031-03 | 3011.10 | 484.78 | 2526.32 | 201591.45 |
| 84 | 2031-04 | 3011.10 | 478.78 | 2532.32 | 199059.13 |
| 85 | 2031-05 | 3011.10 | 472.77 | 2538.33 | 196520.80 |
| 86 | 2031-06 | 3011.10 | 466.74 | 2544.36 | 193976.43 |
| 87 | 2031-07 | 3011.10 | 460.69 | 2550.41 | 191426.03 |
| 88 | 2031-08 | 3011.10 | 454.64 | 2556.46 | 188869.56 |
| 89 | 2031-09 | 3011.10 | 448.57 | 2562.54 | 186307.03 |
| 90 | 2031-10 | 3011.10 | 442.48 | 2568.62 | 183738.41 |
| 91 | 2031-11 | 3011.10 | 436.38 | 2574.72 | 181163.68 |
| 92 | 2031-12 | 3011.10 | 430.26 | 2580.84 | 178582.85 |
| 93 | 2032-01 | 3011.10 | 424.13 | 2586.97 | 175995.88 |
| 94 | 2032-02 | 3011.10 | 417.99 | 2593.11 | 173402.77 |
| 95 | 2032-03 | 3011.10 | 411.83 | 2599.27 | 170803.50 |
| 96 | 2032-04 | 3011.10 | 405.66 | 2605.44 | 168198.06 |
| 97 | 2032-05 | 3011.10 | 399.47 | 2611.63 | 165586.43 |
| 98 | 2032-06 | 3011.10 | 393.27 | 2617.83 | 162968.60 |
| 99 | 2032-07 | 3011.10 | 387.05 | 2624.05 | 160344.55 |
| 100 | 2032-08 | 3011.10 | 380.82 | 2630.28 | 157714.27 |
| 101 | 2032-09 | 3011.10 | 374.57 | 2636.53 | 155077.74 |
| 102 | 2032-10 | 3011.10 | 368.31 | 2642.79 | 152434.95 |
| 103 | 2032-11 | 3011.10 | 362.03 | 2649.07 | 149785.88 |
| 104 | 2032-12 | 3011.10 | 355.74 | 2655.36 | 147130.52 |
| 105 | 2033-01 | 3011.10 | 349.43 | 2661.67 | 144468.86 |
| 106 | 2033-02 | 3011.10 | 343.11 | 2667.99 | 141800.87 |
| 107 | 2033-03 | 3011.10 | 336.78 | 2674.32 | 139126.55 |
| 108 | 2033-04 | 3011.10 | 330.43 | 2680.67 | 136445.87 |
| 109 | 2033-05 | 3011.10 | 324.06 | 2687.04 | 133758.83 |
| 110 | 2033-06 | 3011.10 | 317.68 | 2693.42 | 131065.41 |
| 111 | 2033-07 | 3011.10 | 311.28 | 2699.82 | 128365.59 |
| 112 | 2033-08 | 3011.10 | 304.87 | 2706.23 | 125659.35 |
| 113 | 2033-09 | 3011.10 | 298.44 | 2712.66 | 122946.69 |
| 114 | 2033-10 | 3011.10 | 292.00 | 2719.10 | 120227.59 |
| 115 | 2033-11 | 3011.10 | 285.54 | 2725.56 | 117502.03 |
| 116 | 2033-12 | 3011.10 | 279.07 | 2732.03 | 114770.00 |
| 117 | 2034-01 | 3011.10 | 272.58 | 2738.52 | 112031.48 |
| 118 | 2034-02 | 3011.10 | 266.07 | 2745.03 | 109286.45 |
| 119 | 2034-03 | 3011.10 | 259.56 | 2751.54 | 106534.91 |
| 120 | 2034-04 | 3011.10 | 253.02 | 2758.08 | 103776.83 |
| 121 | 2034-05 | 3011.10 | 246.47 | 2764.63 | 101012.20 |
| 122 | 2034-06 | 3011.10 | 239.90 | 2771.20 | 98241.00 |
| 123 | 2034-07 | 3011.10 | 233.32 | 2777.78 | 95463.22 |
| 124 | 2034-08 | 3011.10 | 226.73 | 2784.38 | 92678.85 |
| 125 | 2034-09 | 3011.10 | 220.11 | 2790.99 | 89887.86 |
| 126 | 2034-10 | 3011.10 | 213.48 | 2797.62 | 87090.24 |
| 127 | 2034-11 | 3011.10 | 206.84 | 2804.26 | 84285.98 |
| 128 | 2034-12 | 3011.10 | 200.18 | 2810.92 | 81475.06 |
| 129 | 2035-01 | 3011.10 | 193.50 | 2817.60 | 78657.46 |
| 130 | 2035-02 | 3011.10 | 186.81 | 2824.29 | 75833.18 |
| 131 | 2035-03 | 3011.10 | 180.10 | 2831.00 | 73002.18 |
| 132 | 2035-04 | 3011.10 | 173.38 | 2837.72 | 70164.46 |
| 133 | 2035-05 | 3011.10 | 166.64 | 2844.46 | 67320.00 |
| 134 | 2035-06 | 3011.10 | 159.88 | 2851.22 | 64468.78 |
| 135 | 2035-07 | 3011.10 | 153.11 | 2857.99 | 61610.80 |
| 136 | 2035-08 | 3011.10 | 146.33 | 2864.77 | 58746.02 |
| 137 | 2035-09 | 3011.10 | 139.52 | 2871.58 | 55874.44 |
| 138 | 2035-10 | 3011.10 | 132.70 | 2878.40 | 52996.05 |
| 139 | 2035-11 | 3011.10 | 125.87 | 2885.23 | 50110.81 |
| 140 | 2035-12 | 3011.10 | 119.01 | 2892.09 | 47218.72 |
| 141 | 2036-01 | 3011.10 | 112.14 | 2898.96 | 44319.77 |
| 142 | 2036-02 | 3011.10 | 105.26 | 2905.84 | 41413.93 |
| 143 | 2036-03 | 3011.10 | 98.36 | 2912.74 | 38501.18 |
| 144 | 2036-04 | 3011.10 | 91.44 | 2919.66 | 35581.52 |
| 145 | 2036-05 | 3011.10 | 84.51 | 2926.59 | 32654.93 |
| 146 | 2036-06 | 3011.10 | 77.56 | 2933.54 | 29721.39 |
| 147 | 2036-07 | 3011.10 | 70.59 | 2940.51 | 26780.87 |
| 148 | 2036-08 | 3011.10 | 63.60 | 2947.50 | 23833.38 |
| 149 | 2036-09 | 3011.10 | 56.60 | 2954.50 | 20878.88 |
| 150 | 2036-10 | 3011.10 | 49.59 | 2961.51 | 17917.37 |
| 151 | 2036-11 | 3011.10 | 42.55 | 2968.55 | 14948.82 |
| 152 | 2036-12 | 3011.10 | 35.50 | 2975.60 | 11973.23 |
| 153 | 2037-01 | 3011.10 | 28.44 | 2982.66 | 8990.56 |
| 154 | 2037-02 | 3011.10 | 21.35 | 2989.75 | 6000.81 |
| 155 | 2037-03 | 3011.10 | 14.25 | 2996.85 | 3003.97 |
| 156 | 2037-04 | 3011.10 | 7.13 | 3003.97 | 0.00 |
等额本金还款方式：
贷款总额：39.22万
还款月数：13年
首月还款：3445.14元
每月递减：5.97元
利息总额：7.31万
本息合计：46.53万
节省利息：4470.18元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3445.14 | 931.36 | 2513.78 | 389636.22 |
| 2 | 2024-06 | 3439.17 | 925.39 | 2513.78 | 387122.44 |
| 3 | 2024-07 | 3433.20 | 919.42 | 2513.78 | 384608.65 |
| 4 | 2024-08 | 3427.23 | 913.45 | 2513.78 | 382094.87 |
| 5 | 2024-09 | 3421.26 | 907.48 | 2513.78 | 379581.09 |
| 6 | 2024-10 | 3415.29 | 901.51 | 2513.78 | 377067.31 |
| 7 | 2024-11 | 3409.32 | 895.53 | 2513.78 | 374553.53 |
| 8 | 2024-12 | 3403.35 | 889.56 | 2513.78 | 372039.74 |
| 9 | 2025-01 | 3397.38 | 883.59 | 2513.78 | 369525.96 |
| 10 | 2025-02 | 3391.41 | 877.62 | 2513.78 | 367012.18 |
| 11 | 2025-03 | 3385.44 | 871.65 | 2513.78 | 364498.40 |
| 12 | 2025-04 | 3379.47 | 865.68 | 2513.78 | 361984.62 |
| 13 | 2025-05 | 3373.50 | 859.71 | 2513.78 | 359470.83 |
| 14 | 2025-06 | 3367.53 | 853.74 | 2513.78 | 356957.05 |
| 15 | 2025-07 | 3361.56 | 847.77 | 2513.78 | 354443.27 |
| 16 | 2025-08 | 3355.58 | 841.80 | 2513.78 | 351929.49 |
| 17 | 2025-09 | 3349.61 | 835.83 | 2513.78 | 349415.71 |
| 18 | 2025-10 | 3343.64 | 829.86 | 2513.78 | 346901.92 |
| 19 | 2025-11 | 3337.67 | 823.89 | 2513.78 | 344388.14 |
| 20 | 2025-12 | 3331.70 | 817.92 | 2513.78 | 341874.36 |
| 21 | 2026-01 | 3325.73 | 811.95 | 2513.78 | 339360.58 |
| 22 | 2026-02 | 3319.76 | 805.98 | 2513.78 | 336846.79 |
| 23 | 2026-03 | 3313.79 | 800.01 | 2513.78 | 334333.01 |
| 24 | 2026-04 | 3307.82 | 794.04 | 2513.78 | 331819.23 |
| 25 | 2026-05 | 3301.85 | 788.07 | 2513.78 | 329305.45 |
| 26 | 2026-06 | 3295.88 | 782.10 | 2513.78 | 326791.67 |
| 27 | 2026-07 | 3289.91 | 776.13 | 2513.78 | 324277.88 |
| 28 | 2026-08 | 3283.94 | 770.16 | 2513.78 | 321764.10 |
| 29 | 2026-09 | 3277.97 | 764.19 | 2513.78 | 319250.32 |
| 30 | 2026-10 | 3272.00 | 758.22 | 2513.78 | 316736.54 |
| 31 | 2026-11 | 3266.03 | 752.25 | 2513.78 | 314222.76 |
| 32 | 2026-12 | 3260.06 | 746.28 | 2513.78 | 311708.97 |
| 33 | 2027-01 | 3254.09 | 740.31 | 2513.78 | 309195.19 |
| 34 | 2027-02 | 3248.12 | 734.34 | 2513.78 | 306681.41 |
| 35 | 2027-03 | 3242.15 | 728.37 | 2513.78 | 304167.63 |
| 36 | 2027-04 | 3236.18 | 722.40 | 2513.78 | 301653.85 |
| 37 | 2027-05 | 3230.21 | 716.43 | 2513.78 | 299140.06 |
| 38 | 2027-06 | 3224.24 | 710.46 | 2513.78 | 296626.28 |
| 39 | 2027-07 | 3218.27 | 704.49 | 2513.78 | 294112.50 |
| 40 | 2027-08 | 3212.30 | 698.52 | 2513.78 | 291598.72 |
| 41 | 2027-09 | 3206.33 | 692.55 | 2513.78 | 289084.94 |
| 42 | 2027-10 | 3200.36 | 686.58 | 2513.78 | 286571.15 |
| 43 | 2027-11 | 3194.39 | 680.61 | 2513.78 | 284057.37 |
| 44 | 2027-12 | 3188.42 | 674.64 | 2513.78 | 281543.59 |
| 45 | 2028-01 | 3182.45 | 668.67 | 2513.78 | 279029.81 |
| 46 | 2028-02 | 3176.48 | 662.70 | 2513.78 | 276516.03 |
| 47 | 2028-03 | 3170.51 | 656.73 | 2513.78 | 274002.24 |
| 48 | 2028-04 | 3164.54 | 650.76 | 2513.78 | 271488.46 |
| 49 | 2028-05 | 3158.57 | 644.79 | 2513.78 | 268974.68 |
| 50 | 2028-06 | 3152.60 | 638.81 | 2513.78 | 266460.90 |
| 51 | 2028-07 | 3146.63 | 632.84 | 2513.78 | 263947.12 |
| 52 | 2028-08 | 3140.66 | 626.87 | 2513.78 | 261433.33 |
| 53 | 2028-09 | 3134.69 | 620.90 | 2513.78 | 258919.55 |
| 54 | 2028-10 | 3128.72 | 614.93 | 2513.78 | 256405.77 |
| 55 | 2028-11 | 3122.75 | 608.96 | 2513.78 | 253891.99 |
| 56 | 2028-12 | 3116.78 | 602.99 | 2513.78 | 251378.21 |
| 57 | 2029-01 | 3110.81 | 597.02 | 2513.78 | 248864.42 |
| 58 | 2029-02 | 3104.84 | 591.05 | 2513.78 | 246350.64 |
| 59 | 2029-03 | 3098.86 | 585.08 | 2513.78 | 243836.86 |
| 60 | 2029-04 | 3092.89 | 579.11 | 2513.78 | 241323.08 |
| 61 | 2029-05 | 3086.92 | 573.14 | 2513.78 | 238809.29 |
| 62 | 2029-06 | 3080.95 | 567.17 | 2513.78 | 236295.51 |
| 63 | 2029-07 | 3074.98 | 561.20 | 2513.78 | 233781.73 |
| 64 | 2029-08 | 3069.01 | 555.23 | 2513.78 | 231267.95 |
| 65 | 2029-09 | 3063.04 | 549.26 | 2513.78 | 228754.17 |
| 66 | 2029-10 | 3057.07 | 543.29 | 2513.78 | 226240.38 |
| 67 | 2029-11 | 3051.10 | 537.32 | 2513.78 | 223726.60 |
| 68 | 2029-12 | 3045.13 | 531.35 | 2513.78 | 221212.82 |
| 69 | 2030-01 | 3039.16 | 525.38 | 2513.78 | 218699.04 |
| 70 | 2030-02 | 3033.19 | 519.41 | 2513.78 | 216185.26 |
| 71 | 2030-03 | 3027.22 | 513.44 | 2513.78 | 213671.47 |
| 72 | 2030-04 | 3021.25 | 507.47 | 2513.78 | 211157.69 |
| 73 | 2030-05 | 3015.28 | 501.50 | 2513.78 | 208643.91 |
| 74 | 2030-06 | 3009.31 | 495.53 | 2513.78 | 206130.13 |
| 75 | 2030-07 | 3003.34 | 489.56 | 2513.78 | 203616.35 |
| 76 | 2030-08 | 2997.37 | 483.59 | 2513.78 | 201102.56 |
| 77 | 2030-09 | 2991.40 | 477.62 | 2513.78 | 198588.78 |
| 78 | 2030-10 | 2985.43 | 471.65 | 2513.78 | 196075.00 |
| 79 | 2030-11 | 2979.46 | 465.68 | 2513.78 | 193561.22 |
| 80 | 2030-12 | 2973.49 | 459.71 | 2513.78 | 191047.44 |
| 81 | 2031-01 | 2967.52 | 453.74 | 2513.78 | 188533.65 |
| 82 | 2031-02 | 2961.55 | 447.77 | 2513.78 | 186019.87 |
| 83 | 2031-03 | 2955.58 | 441.80 | 2513.78 | 183506.09 |
| 84 | 2031-04 | 2949.61 | 435.83 | 2513.78 | 180992.31 |
| 85 | 2031-05 | 2943.64 | 429.86 | 2513.78 | 178478.53 |
| 86 | 2031-06 | 2937.67 | 423.89 | 2513.78 | 175964.74 |
| 87 | 2031-07 | 2931.70 | 417.92 | 2513.78 | 173450.96 |
| 88 | 2031-08 | 2925.73 | 411.95 | 2513.78 | 170937.18 |
| 89 | 2031-09 | 2919.76 | 405.98 | 2513.78 | 168423.40 |
| 90 | 2031-10 | 2913.79 | 400.01 | 2513.78 | 165909.62 |
| 91 | 2031-11 | 2907.82 | 394.04 | 2513.78 | 163395.83 |
| 92 | 2031-12 | 2901.85 | 388.07 | 2513.78 | 160882.05 |
| 93 | 2032-01 | 2895.88 | 382.09 | 2513.78 | 158368.27 |
| 94 | 2032-02 | 2889.91 | 376.12 | 2513.78 | 155854.49 |
| 95 | 2032-03 | 2883.94 | 370.15 | 2513.78 | 153340.71 |
| 96 | 2032-04 | 2877.97 | 364.18 | 2513.78 | 150826.92 |
| 97 | 2032-05 | 2872.00 | 358.21 | 2513.78 | 148313.14 |
| 98 | 2032-06 | 2866.03 | 352.24 | 2513.78 | 145799.36 |
| 99 | 2032-07 | 2860.06 | 346.27 | 2513.78 | 143285.58 |
| 100 | 2032-08 | 2854.09 | 340.30 | 2513.78 | 140771.79 |
| 101 | 2032-09 | 2848.12 | 334.33 | 2513.78 | 138258.01 |
| 102 | 2032-10 | 2842.14 | 328.36 | 2513.78 | 135744.23 |
| 103 | 2032-11 | 2836.17 | 322.39 | 2513.78 | 133230.45 |
| 104 | 2032-12 | 2830.20 | 316.42 | 2513.78 | 130716.67 |
| 105 | 2033-01 | 2824.23 | 310.45 | 2513.78 | 128202.88 |
| 106 | 2033-02 | 2818.26 | 304.48 | 2513.78 | 125689.10 |
| 107 | 2033-03 | 2812.29 | 298.51 | 2513.78 | 123175.32 |
| 108 | 2033-04 | 2806.32 | 292.54 | 2513.78 | 120661.54 |
| 109 | 2033-05 | 2800.35 | 286.57 | 2513.78 | 118147.76 |
| 110 | 2033-06 | 2794.38 | 280.60 | 2513.78 | 115633.97 |
| 111 | 2033-07 | 2788.41 | 274.63 | 2513.78 | 113120.19 |
| 112 | 2033-08 | 2782.44 | 268.66 | 2513.78 | 110606.41 |
| 113 | 2033-09 | 2776.47 | 262.69 | 2513.78 | 108092.63 |
| 114 | 2033-10 | 2770.50 | 256.72 | 2513.78 | 105578.85 |
| 115 | 2033-11 | 2764.53 | 250.75 | 2513.78 | 103065.06 |
| 116 | 2033-12 | 2758.56 | 244.78 | 2513.78 | 100551.28 |
| 117 | 2034-01 | 2752.59 | 238.81 | 2513.78 | 98037.50 |
| 118 | 2034-02 | 2746.62 | 232.84 | 2513.78 | 95523.72 |
| 119 | 2034-03 | 2740.65 | 226.87 | 2513.78 | 93009.94 |
| 120 | 2034-04 | 2734.68 | 220.90 | 2513.78 | 90496.15 |
| 121 | 2034-05 | 2728.71 | 214.93 | 2513.78 | 87982.37 |
| 122 | 2034-06 | 2722.74 | 208.96 | 2513.78 | 85468.59 |
| 123 | 2034-07 | 2716.77 | 202.99 | 2513.78 | 82954.81 |
| 124 | 2034-08 | 2710.80 | 197.02 | 2513.78 | 80441.03 |
| 125 | 2034-09 | 2704.83 | 191.05 | 2513.78 | 77927.24 |
| 126 | 2034-10 | 2698.86 | 185.08 | 2513.78 | 75413.46 |
| 127 | 2034-11 | 2692.89 | 179.11 | 2513.78 | 72899.68 |
| 128 | 2034-12 | 2686.92 | 173.14 | 2513.78 | 70385.90 |
| 129 | 2035-01 | 2680.95 | 167.17 | 2513.78 | 67872.12 |
| 130 | 2035-02 | 2674.98 | 161.20 | 2513.78 | 65358.33 |
| 131 | 2035-03 | 2669.01 | 155.23 | 2513.78 | 62844.55 |
| 132 | 2035-04 | 2663.04 | 149.26 | 2513.78 | 60330.77 |
| 133 | 2035-05 | 2657.07 | 143.29 | 2513.78 | 57816.99 |
| 134 | 2035-06 | 2651.10 | 137.32 | 2513.78 | 55303.21 |
| 135 | 2035-07 | 2645.13 | 131.35 | 2513.78 | 52789.42 |
| 136 | 2035-08 | 2639.16 | 125.37 | 2513.78 | 50275.64 |
| 137 | 2035-09 | 2633.19 | 119.40 | 2513.78 | 47761.86 |
| 138 | 2035-10 | 2627.22 | 113.43 | 2513.78 | 45248.08 |
| 139 | 2035-11 | 2621.25 | 107.46 | 2513.78 | 42734.29 |
| 140 | 2035-12 | 2615.28 | 101.49 | 2513.78 | 40220.51 |
| 141 | 2036-01 | 2609.31 | 95.52 | 2513.78 | 37706.73 |
| 142 | 2036-02 | 2603.34 | 89.55 | 2513.78 | 35192.95 |
| 143 | 2036-03 | 2597.37 | 83.58 | 2513.78 | 32679.17 |
| 144 | 2036-04 | 2591.40 | 77.61 | 2513.78 | 30165.38 |
| 145 | 2036-05 | 2585.42 | 71.64 | 2513.78 | 27651.60 |
| 146 | 2036-06 | 2579.45 | 65.67 | 2513.78 | 25137.82 |
| 147 | 2036-07 | 2573.48 | 59.70 | 2513.78 | 22624.04 |
| 148 | 2036-08 | 2567.51 | 53.73 | 2513.78 | 20110.26 |
| 149 | 2036-09 | 2561.54 | 47.76 | 2513.78 | 17596.47 |
| 150 | 2036-10 | 2555.57 | 41.79 | 2513.78 | 15082.69 |
| 151 | 2036-11 | 2549.60 | 35.82 | 2513.78 | 12568.91 |
| 152 | 2036-12 | 2543.63 | 29.85 | 2513.78 | 10055.13 |
| 153 | 2037-01 | 2537.66 | 23.88 | 2513.78 | 7541.35 |
| 154 | 2037-02 | 2531.69 | 17.91 | 2513.78 | 5027.56 |
| 155 | 2037-03 | 2525.72 | 11.94 | 2513.78 | 2513.78 |
| 156 | 2037-04 | 2519.75 | 5.97 | 2513.78 | 0.00 |