贷款41.5万（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：41.5万
还款月数：13年
每月还款：3235.59元
利息总额：8.98万
本息合计：50.48万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 3235.59 | 1072.08 | 2163.51 | 412836.49 |
| 2 | 2024-08 | 3235.59 | 1066.49 | 2169.10 | 410667.39 |
| 3 | 2024-09 | 3235.59 | 1060.89 | 2174.70 | 408492.69 |
| 4 | 2024-10 | 3235.59 | 1055.27 | 2180.32 | 406312.37 |
| 5 | 2024-11 | 3235.59 | 1049.64 | 2185.95 | 404126.41 |
| 6 | 2024-12 | 3235.59 | 1043.99 | 2191.60 | 401934.81 |
| 7 | 2025-01 | 3235.59 | 1038.33 | 2197.26 | 399737.55 |
| 8 | 2025-02 | 3235.59 | 1032.66 | 2202.94 | 397534.61 |
| 9 | 2025-03 | 3235.59 | 1026.96 | 2208.63 | 395325.98 |
| 10 | 2025-04 | 3235.59 | 1021.26 | 2214.33 | 393111.65 |
| 11 | 2025-05 | 3235.59 | 1015.54 | 2220.06 | 390891.59 |
| 12 | 2025-06 | 3235.59 | 1009.80 | 2225.79 | 388665.80 |
| 13 | 2025-07 | 3235.59 | 1004.05 | 2231.54 | 386434.26 |
| 14 | 2025-08 | 3235.59 | 998.29 | 2237.31 | 384196.96 |
| 15 | 2025-09 | 3235.59 | 992.51 | 2243.08 | 381953.87 |
| 16 | 2025-10 | 3235.59 | 986.71 | 2248.88 | 379704.99 |
| 17 | 2025-11 | 3235.59 | 980.90 | 2254.69 | 377450.30 |
| 18 | 2025-12 | 3235.59 | 975.08 | 2260.51 | 375189.79 |
| 19 | 2026-01 | 3235.59 | 969.24 | 2266.35 | 372923.43 |
| 20 | 2026-02 | 3235.59 | 963.39 | 2272.21 | 370651.23 |
| 21 | 2026-03 | 3235.59 | 957.52 | 2278.08 | 368373.15 |
| 22 | 2026-04 | 3235.59 | 951.63 | 2283.96 | 366089.19 |
| 23 | 2026-05 | 3235.59 | 945.73 | 2289.86 | 363799.32 |
| 24 | 2026-06 | 3235.59 | 939.81 | 2295.78 | 361503.54 |
| 25 | 2026-07 | 3235.59 | 933.88 | 2301.71 | 359201.83 |
| 26 | 2026-08 | 3235.59 | 927.94 | 2307.66 | 356894.18 |
| 27 | 2026-09 | 3235.59 | 921.98 | 2313.62 | 354580.56 |
| 28 | 2026-10 | 3235.59 | 916.00 | 2319.59 | 352260.97 |
| 29 | 2026-11 | 3235.59 | 910.01 | 2325.59 | 349935.38 |
| 30 | 2026-12 | 3235.59 | 904.00 | 2331.59 | 347603.79 |
| 31 | 2027-01 | 3235.59 | 897.98 | 2337.62 | 345266.17 |
| 32 | 2027-02 | 3235.59 | 891.94 | 2343.66 | 342922.51 |
| 33 | 2027-03 | 3235.59 | 885.88 | 2349.71 | 340572.80 |
| 34 | 2027-04 | 3235.59 | 879.81 | 2355.78 | 338217.02 |
| 35 | 2027-05 | 3235.59 | 873.73 | 2361.87 | 335855.15 |
| 36 | 2027-06 | 3235.59 | 867.63 | 2367.97 | 333487.19 |
| 37 | 2027-07 | 3235.59 | 861.51 | 2374.09 | 331113.10 |
| 38 | 2027-08 | 3235.59 | 855.38 | 2380.22 | 328732.88 |
| 39 | 2027-09 | 3235.59 | 849.23 | 2386.37 | 326346.52 |
| 40 | 2027-10 | 3235.59 | 843.06 | 2392.53 | 323953.98 |
| 41 | 2027-11 | 3235.59 | 836.88 | 2398.71 | 321555.27 |
| 42 | 2027-12 | 3235.59 | 830.68 | 2404.91 | 319150.36 |
| 43 | 2028-01 | 3235.59 | 824.47 | 2411.12 | 316739.24 |
| 44 | 2028-02 | 3235.59 | 818.24 | 2417.35 | 314321.89 |
| 45 | 2028-03 | 3235.59 | 812.00 | 2423.60 | 311898.29 |
| 46 | 2028-04 | 3235.59 | 805.74 | 2429.86 | 309468.44 |
| 47 | 2028-05 | 3235.59 | 799.46 | 2436.13 | 307032.30 |
| 48 | 2028-06 | 3235.59 | 793.17 | 2442.43 | 304589.88 |
| 49 | 2028-07 | 3235.59 | 786.86 | 2448.74 | 302141.14 |
| 50 | 2028-08 | 3235.59 | 780.53 | 2455.06 | 299686.08 |
| 51 | 2028-09 | 3235.59 | 774.19 | 2461.40 | 297224.67 |
| 52 | 2028-10 | 3235.59 | 767.83 | 2467.76 | 294756.91 |
| 53 | 2028-11 | 3235.59 | 761.46 | 2474.14 | 292282.77 |
| 54 | 2028-12 | 3235.59 | 755.06 | 2480.53 | 289802.24 |
| 55 | 2029-01 | 3235.59 | 748.66 | 2486.94 | 287315.30 |
| 56 | 2029-02 | 3235.59 | 742.23 | 2493.36 | 284821.94 |
| 57 | 2029-03 | 3235.59 | 735.79 | 2499.80 | 282322.14 |
| 58 | 2029-04 | 3235.59 | 729.33 | 2506.26 | 279815.88 |
| 59 | 2029-05 | 3235.59 | 722.86 | 2512.74 | 277303.14 |
| 60 | 2029-06 | 3235.59 | 716.37 | 2519.23 | 274783.91 |
| 61 | 2029-07 | 3235.59 | 709.86 | 2525.74 | 272258.18 |
| 62 | 2029-08 | 3235.59 | 703.33 | 2532.26 | 269725.92 |
| 63 | 2029-09 | 3235.59 | 696.79 | 2538.80 | 267187.12 |
| 64 | 2029-10 | 3235.59 | 690.23 | 2545.36 | 264641.75 |
| 65 | 2029-11 | 3235.59 | 683.66 | 2551.94 | 262089.82 |
| 66 | 2029-12 | 3235.59 | 677.07 | 2558.53 | 259531.29 |
| 67 | 2030-01 | 3235.59 | 670.46 | 2565.14 | 256966.15 |
| 68 | 2030-02 | 3235.59 | 663.83 | 2571.76 | 254394.39 |
| 69 | 2030-03 | 3235.59 | 657.19 | 2578.41 | 251815.98 |
| 70 | 2030-04 | 3235.59 | 650.52 | 2585.07 | 249230.91 |
| 71 | 2030-05 | 3235.59 | 643.85 | 2591.75 | 246639.16 |
| 72 | 2030-06 | 3235.59 | 637.15 | 2598.44 | 244040.72 |
| 73 | 2030-07 | 3235.59 | 630.44 | 2605.16 | 241435.57 |
| 74 | 2030-08 | 3235.59 | 623.71 | 2611.89 | 238823.68 |
| 75 | 2030-09 | 3235.59 | 616.96 | 2618.63 | 236205.05 |
| 76 | 2030-10 | 3235.59 | 610.20 | 2625.40 | 233579.65 |
| 77 | 2030-11 | 3235.59 | 603.41 | 2632.18 | 230947.47 |
| 78 | 2030-12 | 3235.59 | 596.61 | 2638.98 | 228308.49 |
| 79 | 2031-01 | 3235.59 | 589.80 | 2645.80 | 225662.69 |
| 80 | 2031-02 | 3235.59 | 582.96 | 2652.63 | 223010.06 |
| 81 | 2031-03 | 3235.59 | 576.11 | 2659.48 | 220350.58 |
| 82 | 2031-04 | 3235.59 | 569.24 | 2666.35 | 217684.22 |
| 83 | 2031-05 | 3235.59 | 562.35 | 2673.24 | 215010.98 |
| 84 | 2031-06 | 3235.59 | 555.45 | 2680.15 | 212330.83 |
| 85 | 2031-07 | 3235.59 | 548.52 | 2687.07 | 209643.76 |
| 86 | 2031-08 | 3235.59 | 541.58 | 2694.01 | 206949.75 |
| 87 | 2031-09 | 3235.59 | 534.62 | 2700.97 | 204248.77 |
| 88 | 2031-10 | 3235.59 | 527.64 | 2707.95 | 201540.82 |
| 89 | 2031-11 | 3235.59 | 520.65 | 2714.95 | 198825.87 |
| 90 | 2031-12 | 3235.59 | 513.63 | 2721.96 | 196103.91 |
| 91 | 2032-01 | 3235.59 | 506.60 | 2728.99 | 193374.92 |
| 92 | 2032-02 | 3235.59 | 499.55 | 2736.04 | 190638.88 |
| 93 | 2032-03 | 3235.59 | 492.48 | 2743.11 | 187895.77 |
| 94 | 2032-04 | 3235.59 | 485.40 | 2750.20 | 185145.57 |
| 95 | 2032-05 | 3235.59 | 478.29 | 2757.30 | 182388.27 |
| 96 | 2032-06 | 3235.59 | 471.17 | 2764.42 | 179623.85 |
| 97 | 2032-07 | 3235.59 | 464.03 | 2771.57 | 176852.28 |
| 98 | 2032-08 | 3235.59 | 456.87 | 2778.73 | 174073.56 |
| 99 | 2032-09 | 3235.59 | 449.69 | 2785.90 | 171287.65 |
| 100 | 2032-10 | 3235.59 | 442.49 | 2793.10 | 168494.55 |
| 101 | 2032-11 | 3235.59 | 435.28 | 2800.32 | 165694.24 |
| 102 | 2032-12 | 3235.59 | 428.04 | 2807.55 | 162886.69 |
| 103 | 2033-01 | 3235.59 | 420.79 | 2814.80 | 160071.88 |
| 104 | 2033-02 | 3235.59 | 413.52 | 2822.07 | 157249.81 |
| 105 | 2033-03 | 3235.59 | 406.23 | 2829.37 | 154420.44 |
| 106 | 2033-04 | 3235.59 | 398.92 | 2836.67 | 151583.77 |
| 107 | 2033-05 | 3235.59 | 391.59 | 2844.00 | 148739.77 |
| 108 | 2033-06 | 3235.59 | 384.24 | 2851.35 | 145888.42 |
| 109 | 2033-07 | 3235.59 | 376.88 | 2858.72 | 143029.70 |
| 110 | 2033-08 | 3235.59 | 369.49 | 2866.10 | 140163.60 |
| 111 | 2033-09 | 3235.59 | 362.09 | 2873.50 | 137290.10 |
| 112 | 2033-10 | 3235.59 | 354.67 | 2880.93 | 134409.17 |
| 113 | 2033-11 | 3235.59 | 347.22 | 2888.37 | 131520.80 |
| 114 | 2033-12 | 3235.59 | 339.76 | 2895.83 | 128624.97 |
| 115 | 2034-01 | 3235.59 | 332.28 | 2903.31 | 125721.66 |
| 116 | 2034-02 | 3235.59 | 324.78 | 2910.81 | 122810.84 |
| 117 | 2034-03 | 3235.59 | 317.26 | 2918.33 | 119892.51 |
| 118 | 2034-04 | 3235.59 | 309.72 | 2925.87 | 116966.64 |
| 119 | 2034-05 | 3235.59 | 302.16 | 2933.43 | 114033.21 |
| 120 | 2034-06 | 3235.59 | 294.59 | 2941.01 | 111092.20 |
| 121 | 2034-07 | 3235.59 | 286.99 | 2948.61 | 108143.60 |
| 122 | 2034-08 | 3235.59 | 279.37 | 2956.22 | 105187.37 |
| 123 | 2034-09 | 3235.59 | 271.73 | 2963.86 | 102223.51 |
| 124 | 2034-10 | 3235.59 | 264.08 | 2971.52 | 99252.00 |
| 125 | 2034-11 | 3235.59 | 256.40 | 2979.19 | 96272.80 |
| 126 | 2034-12 | 3235.59 | 248.70 | 2986.89 | 93285.91 |
| 127 | 2035-01 | 3235.59 | 240.99 | 2994.61 | 90291.31 |
| 128 | 2035-02 | 3235.59 | 233.25 | 3002.34 | 87288.97 |
| 129 | 2035-03 | 3235.59 | 225.50 | 3010.10 | 84278.87 |
| 130 | 2035-04 | 3235.59 | 217.72 | 3017.87 | 81261.00 |
| 131 | 2035-05 | 3235.59 | 209.92 | 3025.67 | 78235.33 |
| 132 | 2035-06 | 3235.59 | 202.11 | 3033.49 | 75201.84 |
| 133 | 2035-07 | 3235.59 | 194.27 | 3041.32 | 72160.52 |
| 134 | 2035-08 | 3235.59 | 186.41 | 3049.18 | 69111.34 |
| 135 | 2035-09 | 3235.59 | 178.54 | 3057.06 | 66054.28 |
| 136 | 2035-10 | 3235.59 | 170.64 | 3064.95 | 62989.33 |
| 137 | 2035-11 | 3235.59 | 162.72 | 3072.87 | 59916.46 |
| 138 | 2035-12 | 3235.59 | 154.78 | 3080.81 | 56835.65 |
| 139 | 2036-01 | 3235.59 | 146.83 | 3088.77 | 53746.88 |
| 140 | 2036-02 | 3235.59 | 138.85 | 3096.75 | 50650.13 |
| 141 | 2036-03 | 3235.59 | 130.85 | 3104.75 | 47545.39 |
| 142 | 2036-04 | 3235.59 | 122.83 | 3112.77 | 44432.62 |
| 143 | 2036-05 | 3235.59 | 114.78 | 3120.81 | 41311.81 |
| 144 | 2036-06 | 3235.59 | 106.72 | 3128.87 | 38182.94 |
| 145 | 2036-07 | 3235.59 | 98.64 | 3136.95 | 35045.98 |
| 146 | 2036-08 | 3235.59 | 90.54 | 3145.06 | 31900.92 |
| 147 | 2036-09 | 3235.59 | 82.41 | 3153.18 | 28747.74 |
| 148 | 2036-10 | 3235.59 | 74.26 | 3161.33 | 25586.41 |
| 149 | 2036-11 | 3235.59 | 66.10 | 3169.50 | 22416.92 |
| 150 | 2036-12 | 3235.59 | 57.91 | 3177.68 | 19239.23 |
| 151 | 2037-01 | 3235.59 | 49.70 | 3185.89 | 16053.34 |
| 152 | 2037-02 | 3235.59 | 41.47 | 3194.12 | 12859.22 |
| 153 | 2037-03 | 3235.59 | 33.22 | 3202.37 | 9656.84 |
| 154 | 2037-04 | 3235.59 | 24.95 | 3210.65 | 6446.20 |
| 155 | 2037-05 | 3235.59 | 16.65 | 3218.94 | 3227.26 |
| 156 | 2037-06 | 3235.59 | 8.34 | 3227.26 | 0.00 |
等额本金还款方式：
贷款总额：41.5万
还款月数：13年
首月还款：3732.34元
每月递减：6.87元
利息总额：8.42万
本息合计：49.92万
节省利息：5594.09元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 3732.34 | 1072.08 | 2660.26 | 412339.74 |
| 2 | 2024-08 | 3725.47 | 1065.21 | 2660.26 | 409679.49 |
| 3 | 2024-09 | 3718.60 | 1058.34 | 2660.26 | 407019.23 |
| 4 | 2024-10 | 3711.72 | 1051.47 | 2660.26 | 404358.97 |
| 5 | 2024-11 | 3704.85 | 1044.59 | 2660.26 | 401698.72 |
| 6 | 2024-12 | 3697.98 | 1037.72 | 2660.26 | 399038.46 |
| 7 | 2025-01 | 3691.11 | 1030.85 | 2660.26 | 396378.21 |
| 8 | 2025-02 | 3684.23 | 1023.98 | 2660.26 | 393717.95 |
| 9 | 2025-03 | 3677.36 | 1017.10 | 2660.26 | 391057.69 |
| 10 | 2025-04 | 3670.49 | 1010.23 | 2660.26 | 388397.44 |
| 11 | 2025-05 | 3663.62 | 1003.36 | 2660.26 | 385737.18 |
| 12 | 2025-06 | 3656.74 | 996.49 | 2660.26 | 383076.92 |
| 13 | 2025-07 | 3649.87 | 989.62 | 2660.26 | 380416.67 |
| 14 | 2025-08 | 3643.00 | 982.74 | 2660.26 | 377756.41 |
| 15 | 2025-09 | 3636.13 | 975.87 | 2660.26 | 375096.15 |
| 16 | 2025-10 | 3629.25 | 969.00 | 2660.26 | 372435.90 |
| 17 | 2025-11 | 3622.38 | 962.13 | 2660.26 | 369775.64 |
| 18 | 2025-12 | 3615.51 | 955.25 | 2660.26 | 367115.38 |
| 19 | 2026-01 | 3608.64 | 948.38 | 2660.26 | 364455.13 |
| 20 | 2026-02 | 3601.77 | 941.51 | 2660.26 | 361794.87 |
| 21 | 2026-03 | 3594.89 | 934.64 | 2660.26 | 359134.62 |
| 22 | 2026-04 | 3588.02 | 927.76 | 2660.26 | 356474.36 |
| 23 | 2026-05 | 3581.15 | 920.89 | 2660.26 | 353814.10 |
| 24 | 2026-06 | 3574.28 | 914.02 | 2660.26 | 351153.85 |
| 25 | 2026-07 | 3567.40 | 907.15 | 2660.26 | 348493.59 |
| 26 | 2026-08 | 3560.53 | 900.28 | 2660.26 | 345833.33 |
| 27 | 2026-09 | 3553.66 | 893.40 | 2660.26 | 343173.08 |
| 28 | 2026-10 | 3546.79 | 886.53 | 2660.26 | 340512.82 |
| 29 | 2026-11 | 3539.91 | 879.66 | 2660.26 | 337852.56 |
| 30 | 2026-12 | 3533.04 | 872.79 | 2660.26 | 335192.31 |
| 31 | 2027-01 | 3526.17 | 865.91 | 2660.26 | 332532.05 |
| 32 | 2027-02 | 3519.30 | 859.04 | 2660.26 | 329871.79 |
| 33 | 2027-03 | 3512.43 | 852.17 | 2660.26 | 327211.54 |
| 34 | 2027-04 | 3505.55 | 845.30 | 2660.26 | 324551.28 |
| 35 | 2027-05 | 3498.68 | 838.42 | 2660.26 | 321891.03 |
| 36 | 2027-06 | 3491.81 | 831.55 | 2660.26 | 319230.77 |
| 37 | 2027-07 | 3484.94 | 824.68 | 2660.26 | 316570.51 |
| 38 | 2027-08 | 3478.06 | 817.81 | 2660.26 | 313910.26 |
| 39 | 2027-09 | 3471.19 | 810.93 | 2660.26 | 311250.00 |
| 40 | 2027-10 | 3464.32 | 804.06 | 2660.26 | 308589.74 |
| 41 | 2027-11 | 3457.45 | 797.19 | 2660.26 | 305929.49 |
| 42 | 2027-12 | 3450.57 | 790.32 | 2660.26 | 303269.23 |
| 43 | 2028-01 | 3443.70 | 783.45 | 2660.26 | 300608.97 |
| 44 | 2028-02 | 3436.83 | 776.57 | 2660.26 | 297948.72 |
| 45 | 2028-03 | 3429.96 | 769.70 | 2660.26 | 295288.46 |
| 46 | 2028-04 | 3423.08 | 762.83 | 2660.26 | 292628.21 |
| 47 | 2028-05 | 3416.21 | 755.96 | 2660.26 | 289967.95 |
| 48 | 2028-06 | 3409.34 | 749.08 | 2660.26 | 287307.69 |
| 49 | 2028-07 | 3402.47 | 742.21 | 2660.26 | 284647.44 |
| 50 | 2028-08 | 3395.60 | 735.34 | 2660.26 | 281987.18 |
| 51 | 2028-09 | 3388.72 | 728.47 | 2660.26 | 279326.92 |
| 52 | 2028-10 | 3381.85 | 721.59 | 2660.26 | 276666.67 |
| 53 | 2028-11 | 3374.98 | 714.72 | 2660.26 | 274006.41 |
| 54 | 2028-12 | 3368.11 | 707.85 | 2660.26 | 271346.15 |
| 55 | 2029-01 | 3361.23 | 700.98 | 2660.26 | 268685.90 |
| 56 | 2029-02 | 3354.36 | 694.11 | 2660.26 | 266025.64 |
| 57 | 2029-03 | 3347.49 | 687.23 | 2660.26 | 263365.38 |
| 58 | 2029-04 | 3340.62 | 680.36 | 2660.26 | 260705.13 |
| 59 | 2029-05 | 3333.74 | 673.49 | 2660.26 | 258044.87 |
| 60 | 2029-06 | 3326.87 | 666.62 | 2660.26 | 255384.62 |
| 61 | 2029-07 | 3320.00 | 659.74 | 2660.26 | 252724.36 |
| 62 | 2029-08 | 3313.13 | 652.87 | 2660.26 | 250064.10 |
| 63 | 2029-09 | 3306.26 | 646.00 | 2660.26 | 247403.85 |
| 64 | 2029-10 | 3299.38 | 639.13 | 2660.26 | 244743.59 |
| 65 | 2029-11 | 3292.51 | 632.25 | 2660.26 | 242083.33 |
| 66 | 2029-12 | 3285.64 | 625.38 | 2660.26 | 239423.08 |
| 67 | 2030-01 | 3278.77 | 618.51 | 2660.26 | 236762.82 |
| 68 | 2030-02 | 3271.89 | 611.64 | 2660.26 | 234102.56 |
| 69 | 2030-03 | 3265.02 | 604.76 | 2660.26 | 231442.31 |
| 70 | 2030-04 | 3258.15 | 597.89 | 2660.26 | 228782.05 |
| 71 | 2030-05 | 3251.28 | 591.02 | 2660.26 | 226121.79 |
| 72 | 2030-06 | 3244.40 | 584.15 | 2660.26 | 223461.54 |
| 73 | 2030-07 | 3237.53 | 577.28 | 2660.26 | 220801.28 |
| 74 | 2030-08 | 3230.66 | 570.40 | 2660.26 | 218141.03 |
| 75 | 2030-09 | 3223.79 | 563.53 | 2660.26 | 215480.77 |
| 76 | 2030-10 | 3216.92 | 556.66 | 2660.26 | 212820.51 |
| 77 | 2030-11 | 3210.04 | 549.79 | 2660.26 | 210160.26 |
| 78 | 2030-12 | 3203.17 | 542.91 | 2660.26 | 207500.00 |
| 79 | 2031-01 | 3196.30 | 536.04 | 2660.26 | 204839.74 |
| 80 | 2031-02 | 3189.43 | 529.17 | 2660.26 | 202179.49 |
| 81 | 2031-03 | 3182.55 | 522.30 | 2660.26 | 199519.23 |
| 82 | 2031-04 | 3175.68 | 515.42 | 2660.26 | 196858.97 |
| 83 | 2031-05 | 3168.81 | 508.55 | 2660.26 | 194198.72 |
| 84 | 2031-06 | 3161.94 | 501.68 | 2660.26 | 191538.46 |
| 85 | 2031-07 | 3155.06 | 494.81 | 2660.26 | 188878.21 |
| 86 | 2031-08 | 3148.19 | 487.94 | 2660.26 | 186217.95 |
| 87 | 2031-09 | 3141.32 | 481.06 | 2660.26 | 183557.69 |
| 88 | 2031-10 | 3134.45 | 474.19 | 2660.26 | 180897.44 |
| 89 | 2031-11 | 3127.57 | 467.32 | 2660.26 | 178237.18 |
| 90 | 2031-12 | 3120.70 | 460.45 | 2660.26 | 175576.92 |
| 91 | 2032-01 | 3113.83 | 453.57 | 2660.26 | 172916.67 |
| 92 | 2032-02 | 3106.96 | 446.70 | 2660.26 | 170256.41 |
| 93 | 2032-03 | 3100.09 | 439.83 | 2660.26 | 167596.15 |
| 94 | 2032-04 | 3093.21 | 432.96 | 2660.26 | 164935.90 |
| 95 | 2032-05 | 3086.34 | 426.08 | 2660.26 | 162275.64 |
| 96 | 2032-06 | 3079.47 | 419.21 | 2660.26 | 159615.38 |
| 97 | 2032-07 | 3072.60 | 412.34 | 2660.26 | 156955.13 |
| 98 | 2032-08 | 3065.72 | 405.47 | 2660.26 | 154294.87 |
| 99 | 2032-09 | 3058.85 | 398.60 | 2660.26 | 151634.62 |
| 100 | 2032-10 | 3051.98 | 391.72 | 2660.26 | 148974.36 |
| 101 | 2032-11 | 3045.11 | 384.85 | 2660.26 | 146314.10 |
| 102 | 2032-12 | 3038.23 | 377.98 | 2660.26 | 143653.85 |
| 103 | 2033-01 | 3031.36 | 371.11 | 2660.26 | 140993.59 |
| 104 | 2033-02 | 3024.49 | 364.23 | 2660.26 | 138333.33 |
| 105 | 2033-03 | 3017.62 | 357.36 | 2660.26 | 135673.08 |
| 106 | 2033-04 | 3010.75 | 350.49 | 2660.26 | 133012.82 |
| 107 | 2033-05 | 3003.87 | 343.62 | 2660.26 | 130352.56 |
| 108 | 2033-06 | 2997.00 | 336.74 | 2660.26 | 127692.31 |
| 109 | 2033-07 | 2990.13 | 329.87 | 2660.26 | 125032.05 |
| 110 | 2033-08 | 2983.26 | 323.00 | 2660.26 | 122371.79 |
| 111 | 2033-09 | 2976.38 | 316.13 | 2660.26 | 119711.54 |
| 112 | 2033-10 | 2969.51 | 309.25 | 2660.26 | 117051.28 |
| 113 | 2033-11 | 2962.64 | 302.38 | 2660.26 | 114391.03 |
| 114 | 2033-12 | 2955.77 | 295.51 | 2660.26 | 111730.77 |
| 115 | 2034-01 | 2948.89 | 288.64 | 2660.26 | 109070.51 |
| 116 | 2034-02 | 2942.02 | 281.77 | 2660.26 | 106410.26 |
| 117 | 2034-03 | 2935.15 | 274.89 | 2660.26 | 103750.00 |
| 118 | 2034-04 | 2928.28 | 268.02 | 2660.26 | 101089.74 |
| 119 | 2034-05 | 2921.40 | 261.15 | 2660.26 | 98429.49 |
| 120 | 2034-06 | 2914.53 | 254.28 | 2660.26 | 95769.23 |
| 121 | 2034-07 | 2907.66 | 247.40 | 2660.26 | 93108.97 |
| 122 | 2034-08 | 2900.79 | 240.53 | 2660.26 | 90448.72 |
| 123 | 2034-09 | 2893.92 | 233.66 | 2660.26 | 87788.46 |
| 124 | 2034-10 | 2887.04 | 226.79 | 2660.26 | 85128.21 |
| 125 | 2034-11 | 2880.17 | 219.91 | 2660.26 | 82467.95 |
| 126 | 2034-12 | 2873.30 | 213.04 | 2660.26 | 79807.69 |
| 127 | 2035-01 | 2866.43 | 206.17 | 2660.26 | 77147.44 |
| 128 | 2035-02 | 2859.55 | 199.30 | 2660.26 | 74487.18 |
| 129 | 2035-03 | 2852.68 | 192.43 | 2660.26 | 71826.92 |
| 130 | 2035-04 | 2845.81 | 185.55 | 2660.26 | 69166.67 |
| 131 | 2035-05 | 2838.94 | 178.68 | 2660.26 | 66506.41 |
| 132 | 2035-06 | 2832.06 | 171.81 | 2660.26 | 63846.15 |
| 133 | 2035-07 | 2825.19 | 164.94 | 2660.26 | 61185.90 |
| 134 | 2035-08 | 2818.32 | 158.06 | 2660.26 | 58525.64 |
| 135 | 2035-09 | 2811.45 | 151.19 | 2660.26 | 55865.38 |
| 136 | 2035-10 | 2804.58 | 144.32 | 2660.26 | 53205.13 |
| 137 | 2035-11 | 2797.70 | 137.45 | 2660.26 | 50544.87 |
| 138 | 2035-12 | 2790.83 | 130.57 | 2660.26 | 47884.62 |
| 139 | 2036-01 | 2783.96 | 123.70 | 2660.26 | 45224.36 |
| 140 | 2036-02 | 2777.09 | 116.83 | 2660.26 | 42564.10 |
| 141 | 2036-03 | 2770.21 | 109.96 | 2660.26 | 39903.85 |
| 142 | 2036-04 | 2763.34 | 103.08 | 2660.26 | 37243.59 |
| 143 | 2036-05 | 2756.47 | 96.21 | 2660.26 | 34583.33 |
| 144 | 2036-06 | 2749.60 | 89.34 | 2660.26 | 31923.08 |
| 145 | 2036-07 | 2742.72 | 82.47 | 2660.26 | 29262.82 |
| 146 | 2036-08 | 2735.85 | 75.60 | 2660.26 | 26602.56 |
| 147 | 2036-09 | 2728.98 | 68.72 | 2660.26 | 23942.31 |
| 148 | 2036-10 | 2722.11 | 61.85 | 2660.26 | 21282.05 |
| 149 | 2036-11 | 2715.24 | 54.98 | 2660.26 | 18621.79 |
| 150 | 2036-12 | 2708.36 | 48.11 | 2660.26 | 15961.54 |
| 151 | 2037-01 | 2701.49 | 41.23 | 2660.26 | 13301.28 |
| 152 | 2037-02 | 2694.62 | 34.36 | 2660.26 | 10641.03 |
| 153 | 2037-03 | 2687.75 | 27.49 | 2660.26 | 7980.77 |
| 154 | 2037-04 | 2680.87 | 20.62 | 2660.26 | 5320.51 |
| 155 | 2037-05 | 2674.00 | 13.74 | 2660.26 | 2660.26 |
| 156 | 2037-06 | 2667.13 | 6.87 | 2660.26 | 0.00 |