贷款3.04万（公积金贷款）房贷，还款12年3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：3.04万
还款月数：12年3个月
每月还款：245.37元
利息总额：5653.45元
本息合计：3.61万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2028-01 | 245.37 | 72.24 | 173.13 | 30242.29 |
| 2 | 2028-02 | 245.37 | 71.83 | 173.54 | 30068.75 |
| 3 | 2028-03 | 245.37 | 71.41 | 173.95 | 29894.80 |
| 4 | 2028-04 | 245.37 | 71.00 | 174.37 | 29720.43 |
| 5 | 2028-05 | 245.37 | 70.59 | 174.78 | 29545.65 |
| 6 | 2028-06 | 245.37 | 70.17 | 175.20 | 29370.45 |
| 7 | 2028-07 | 245.37 | 69.75 | 175.61 | 29194.84 |
| 8 | 2028-08 | 245.37 | 69.34 | 176.03 | 29018.81 |
| 9 | 2028-09 | 245.37 | 68.92 | 176.45 | 28842.37 |
| 10 | 2028-10 | 245.37 | 68.50 | 176.87 | 28665.50 |
| 11 | 2028-11 | 245.37 | 68.08 | 177.29 | 28488.22 |
| 12 | 2028-12 | 245.37 | 67.66 | 177.71 | 28310.51 |
| 13 | 2029-01 | 245.37 | 67.24 | 178.13 | 28132.38 |
| 14 | 2029-02 | 245.37 | 66.81 | 178.55 | 27953.83 |
| 15 | 2029-03 | 245.37 | 66.39 | 178.98 | 27774.85 |
| 16 | 2029-04 | 245.37 | 65.97 | 179.40 | 27595.45 |
| 17 | 2029-05 | 245.37 | 65.54 | 179.83 | 27415.62 |
| 18 | 2029-06 | 245.37 | 65.11 | 180.25 | 27235.37 |
| 19 | 2029-07 | 245.37 | 64.68 | 180.68 | 27054.69 |
| 20 | 2029-08 | 245.37 | 64.25 | 181.11 | 26873.57 |
| 21 | 2029-09 | 245.37 | 63.82 | 181.54 | 26692.03 |
| 22 | 2029-10 | 245.37 | 63.39 | 181.97 | 26510.06 |
| 23 | 2029-11 | 245.37 | 62.96 | 182.41 | 26327.65 |
| 24 | 2029-12 | 245.37 | 62.53 | 182.84 | 26144.82 |
| 25 | 2030-01 | 245.37 | 62.09 | 183.27 | 25961.54 |
| 26 | 2030-02 | 245.37 | 61.66 | 183.71 | 25777.84 |
| 27 | 2030-03 | 245.37 | 61.22 | 184.14 | 25593.69 |
| 28 | 2030-04 | 245.37 | 60.79 | 184.58 | 25409.11 |
| 29 | 2030-05 | 245.37 | 60.35 | 185.02 | 25224.09 |
| 30 | 2030-06 | 245.37 | 59.91 | 185.46 | 25038.63 |
| 31 | 2030-07 | 245.37 | 59.47 | 185.90 | 24852.73 |
| 32 | 2030-08 | 245.37 | 59.03 | 186.34 | 24666.39 |
| 33 | 2030-09 | 245.37 | 58.58 | 186.78 | 24479.61 |
| 34 | 2030-10 | 245.37 | 58.14 | 187.23 | 24292.38 |
| 35 | 2030-11 | 245.37 | 57.69 | 187.67 | 24104.71 |
| 36 | 2030-12 | 245.37 | 57.25 | 188.12 | 23916.59 |
| 37 | 2031-01 | 245.37 | 56.80 | 188.56 | 23728.03 |
| 38 | 2031-02 | 245.37 | 56.35 | 189.01 | 23539.01 |
| 39 | 2031-03 | 245.37 | 55.91 | 189.46 | 23349.55 |
| 40 | 2031-04 | 245.37 | 55.46 | 189.91 | 23159.64 |
| 41 | 2031-05 | 245.37 | 55.00 | 190.36 | 22969.28 |
| 42 | 2031-06 | 245.37 | 54.55 | 190.81 | 22778.46 |
| 43 | 2031-07 | 245.37 | 54.10 | 191.27 | 22587.20 |
| 44 | 2031-08 | 245.37 | 53.64 | 191.72 | 22395.47 |
| 45 | 2031-09 | 245.37 | 53.19 | 192.18 | 22203.30 |
| 46 | 2031-10 | 245.37 | 52.73 | 192.63 | 22010.66 |
| 47 | 2031-11 | 245.37 | 52.28 | 193.09 | 21817.57 |
| 48 | 2031-12 | 245.37 | 51.82 | 193.55 | 21624.02 |
| 49 | 2032-01 | 245.37 | 51.36 | 194.01 | 21430.01 |
| 50 | 2032-02 | 245.37 | 50.90 | 194.47 | 21235.54 |
| 51 | 2032-03 | 245.37 | 50.43 | 194.93 | 21040.61 |
| 52 | 2032-04 | 245.37 | 49.97 | 195.39 | 20845.22 |
| 53 | 2032-05 | 245.37 | 49.51 | 195.86 | 20649.36 |
| 54 | 2032-06 | 245.37 | 49.04 | 196.32 | 20453.03 |
| 55 | 2032-07 | 245.37 | 48.58 | 196.79 | 20256.24 |
| 56 | 2032-08 | 245.37 | 48.11 | 197.26 | 20058.98 |
| 57 | 2032-09 | 245.37 | 47.64 | 197.73 | 19861.26 |
| 58 | 2032-10 | 245.37 | 47.17 | 198.20 | 19663.06 |
| 59 | 2032-11 | 245.37 | 46.70 | 198.67 | 19464.40 |
| 60 | 2032-12 | 245.37 | 46.23 | 199.14 | 19265.26 |
| 61 | 2033-01 | 245.37 | 45.75 | 199.61 | 19065.65 |
| 62 | 2033-02 | 245.37 | 45.28 | 200.09 | 18865.56 |
| 63 | 2033-03 | 245.37 | 44.81 | 200.56 | 18665.00 |
| 64 | 2033-04 | 245.37 | 44.33 | 201.04 | 18463.96 |
| 65 | 2033-05 | 245.37 | 43.85 | 201.51 | 18262.45 |
| 66 | 2033-06 | 245.37 | 43.37 | 201.99 | 18060.45 |
| 67 | 2033-07 | 245.37 | 42.89 | 202.47 | 17857.98 |
| 68 | 2033-08 | 245.37 | 42.41 | 202.95 | 17655.03 |
| 69 | 2033-09 | 245.37 | 41.93 | 203.44 | 17451.59 |
| 70 | 2033-10 | 245.37 | 41.45 | 203.92 | 17247.67 |
| 71 | 2033-11 | 245.37 | 40.96 | 204.40 | 17043.27 |
| 72 | 2033-12 | 245.37 | 40.48 | 204.89 | 16838.38 |
| 73 | 2034-01 | 245.37 | 39.99 | 205.38 | 16633.01 |
| 74 | 2034-02 | 245.37 | 39.50 | 205.86 | 16427.14 |
| 75 | 2034-03 | 245.37 | 39.01 | 206.35 | 16220.79 |
| 76 | 2034-04 | 245.37 | 38.52 | 206.84 | 16013.95 |
| 77 | 2034-05 | 245.37 | 38.03 | 207.33 | 15806.62 |
| 78 | 2034-06 | 245.37 | 37.54 | 207.83 | 15598.79 |
| 79 | 2034-07 | 245.37 | 37.05 | 208.32 | 15390.47 |
| 80 | 2034-08 | 245.37 | 36.55 | 208.81 | 15181.66 |
| 81 | 2034-09 | 245.37 | 36.06 | 209.31 | 14972.35 |
| 82 | 2034-10 | 245.37 | 35.56 | 209.81 | 14762.54 |
| 83 | 2034-11 | 245.37 | 35.06 | 210.31 | 14552.23 |
| 84 | 2034-12 | 245.37 | 34.56 | 210.80 | 14341.43 |
| 85 | 2035-01 | 245.37 | 34.06 | 211.31 | 14130.12 |
| 86 | 2035-02 | 245.37 | 33.56 | 211.81 | 13918.32 |
| 87 | 2035-03 | 245.37 | 33.06 | 212.31 | 13706.01 |
| 88 | 2035-04 | 245.37 | 32.55 | 212.81 | 13493.19 |
| 89 | 2035-05 | 245.37 | 32.05 | 213.32 | 13279.87 |
| 90 | 2035-06 | 245.37 | 31.54 | 213.83 | 13066.04 |
| 91 | 2035-07 | 245.37 | 31.03 | 214.33 | 12851.71 |
| 92 | 2035-08 | 245.37 | 30.52 | 214.84 | 12636.87 |
| 93 | 2035-09 | 245.37 | 30.01 | 215.35 | 12421.51 |
| 94 | 2035-10 | 245.37 | 29.50 | 215.87 | 12205.65 |
| 95 | 2035-11 | 245.37 | 28.99 | 216.38 | 11989.27 |
| 96 | 2035-12 | 245.37 | 28.47 | 216.89 | 11772.38 |
| 97 | 2036-01 | 245.37 | 27.96 | 217.41 | 11554.97 |
| 98 | 2036-02 | 245.37 | 27.44 | 217.92 | 11337.05 |
| 99 | 2036-03 | 245.37 | 26.93 | 218.44 | 11118.61 |
| 100 | 2036-04 | 245.37 | 26.41 | 218.96 | 10899.65 |
| 101 | 2036-05 | 245.37 | 25.89 | 219.48 | 10680.17 |
| 102 | 2036-06 | 245.37 | 25.37 | 220.00 | 10460.17 |
| 103 | 2036-07 | 245.37 | 24.84 | 220.52 | 10239.64 |
| 104 | 2036-08 | 245.37 | 24.32 | 221.05 | 10018.59 |
| 105 | 2036-09 | 245.37 | 23.79 | 221.57 | 9797.02 |
| 106 | 2036-10 | 245.37 | 23.27 | 222.10 | 9574.92 |
| 107 | 2036-11 | 245.37 | 22.74 | 222.63 | 9352.30 |
| 108 | 2036-12 | 245.37 | 22.21 | 223.15 | 9129.14 |
| 109 | 2037-01 | 245.37 | 21.68 | 223.68 | 8905.46 |
| 110 | 2037-02 | 245.37 | 21.15 | 224.22 | 8681.24 |
| 111 | 2037-03 | 245.37 | 20.62 | 224.75 | 8456.49 |
| 112 | 2037-04 | 245.37 | 20.08 | 225.28 | 8231.21 |
| 113 | 2037-05 | 245.37 | 19.55 | 225.82 | 8005.39 |
| 114 | 2037-06 | 245.37 | 19.01 | 226.35 | 7779.04 |
| 115 | 2037-07 | 245.37 | 18.48 | 226.89 | 7552.15 |
| 116 | 2037-08 | 245.37 | 17.94 | 227.43 | 7324.72 |
| 117 | 2037-09 | 245.37 | 17.40 | 227.97 | 7096.75 |
| 118 | 2037-10 | 245.37 | 16.85 | 228.51 | 6868.24 |
| 119 | 2037-11 | 245.37 | 16.31 | 229.05 | 6639.18 |
| 120 | 2037-12 | 245.37 | 15.77 | 229.60 | 6409.58 |
| 121 | 2038-01 | 245.37 | 15.22 | 230.14 | 6179.44 |
| 122 | 2038-02 | 245.37 | 14.68 | 230.69 | 5948.75 |
| 123 | 2038-03 | 245.37 | 14.13 | 231.24 | 5717.51 |
| 124 | 2038-04 | 245.37 | 13.58 | 231.79 | 5485.73 |
| 125 | 2038-05 | 245.37 | 13.03 | 232.34 | 5253.39 |
| 126 | 2038-06 | 245.37 | 12.48 | 232.89 | 5020.50 |
| 127 | 2038-07 | 245.37 | 11.92 | 233.44 | 4787.05 |
| 128 | 2038-08 | 245.37 | 11.37 | 234.00 | 4553.06 |
| 129 | 2038-09 | 245.37 | 10.81 | 234.55 | 4318.50 |
| 130 | 2038-10 | 245.37 | 10.26 | 235.11 | 4083.39 |
| 131 | 2038-11 | 245.37 | 9.70 | 235.67 | 3847.73 |
| 132 | 2038-12 | 245.37 | 9.14 | 236.23 | 3611.50 |
| 133 | 2039-01 | 245.37 | 8.58 | 236.79 | 3374.71 |
| 134 | 2039-02 | 245.37 | 8.01 | 237.35 | 3137.36 |
| 135 | 2039-03 | 245.37 | 7.45 | 237.92 | 2899.44 |
| 136 | 2039-04 | 245.37 | 6.89 | 238.48 | 2660.96 |
| 137 | 2039-05 | 245.37 | 6.32 | 239.05 | 2421.92 |
| 138 | 2039-06 | 245.37 | 5.75 | 239.61 | 2182.30 |
| 139 | 2039-07 | 245.37 | 5.18 | 240.18 | 1942.12 |
| 140 | 2039-08 | 245.37 | 4.61 | 240.75 | 1701.36 |
| 141 | 2039-09 | 245.37 | 4.04 | 241.33 | 1460.04 |
| 142 | 2039-10 | 245.37 | 3.47 | 241.90 | 1218.14 |
| 143 | 2039-11 | 245.37 | 2.89 | 242.47 | 975.67 |
| 144 | 2039-12 | 245.37 | 2.32 | 243.05 | 732.62 |
| 145 | 2040-01 | 245.37 | 1.74 | 243.63 | 488.99 |
| 146 | 2040-02 | 245.37 | 1.16 | 244.21 | 244.79 |
| 147 | 2040-03 | 245.37 | 0.58 | 244.79 | 0.00 |
等额本金还款方式：
贷款总额：3.04万
还款月数：12年3个月
首月还款：279.14元
每月递减：0.49元
利息总额：5345.51元
本息合计：3.58万
节省利息：307.94元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2028-01 | 279.14 | 72.24 | 206.91 | 30208.51 |
| 2 | 2028-02 | 278.65 | 71.75 | 206.91 | 30001.60 |
| 3 | 2028-03 | 278.16 | 71.25 | 206.91 | 29794.70 |
| 4 | 2028-04 | 277.67 | 70.76 | 206.91 | 29587.79 |
| 5 | 2028-05 | 277.18 | 70.27 | 206.91 | 29380.88 |
| 6 | 2028-06 | 276.69 | 69.78 | 206.91 | 29173.97 |
| 7 | 2028-07 | 276.20 | 69.29 | 206.91 | 28967.07 |
| 8 | 2028-08 | 275.70 | 68.80 | 206.91 | 28760.16 |
| 9 | 2028-09 | 275.21 | 68.31 | 206.91 | 28553.25 |
| 10 | 2028-10 | 274.72 | 67.81 | 206.91 | 28346.34 |
| 11 | 2028-11 | 274.23 | 67.32 | 206.91 | 28139.44 |
| 12 | 2028-12 | 273.74 | 66.83 | 206.91 | 27932.53 |
| 13 | 2029-01 | 273.25 | 66.34 | 206.91 | 27725.62 |
| 14 | 2029-02 | 272.76 | 65.85 | 206.91 | 27518.71 |
| 15 | 2029-03 | 272.26 | 65.36 | 206.91 | 27311.81 |
| 16 | 2029-04 | 271.77 | 64.87 | 206.91 | 27104.90 |
| 17 | 2029-05 | 271.28 | 64.37 | 206.91 | 26897.99 |
| 18 | 2029-06 | 270.79 | 63.88 | 206.91 | 26691.08 |
| 19 | 2029-07 | 270.30 | 63.39 | 206.91 | 26484.18 |
| 20 | 2029-08 | 269.81 | 62.90 | 206.91 | 26277.27 |
| 21 | 2029-09 | 269.32 | 62.41 | 206.91 | 26070.36 |
| 22 | 2029-10 | 268.82 | 61.92 | 206.91 | 25863.45 |
| 23 | 2029-11 | 268.33 | 61.43 | 206.91 | 25656.54 |
| 24 | 2029-12 | 267.84 | 60.93 | 206.91 | 25449.64 |
| 25 | 2030-01 | 267.35 | 60.44 | 206.91 | 25242.73 |
| 26 | 2030-02 | 266.86 | 59.95 | 206.91 | 25035.82 |
| 27 | 2030-03 | 266.37 | 59.46 | 206.91 | 24828.91 |
| 28 | 2030-04 | 265.88 | 58.97 | 206.91 | 24622.01 |
| 29 | 2030-05 | 265.38 | 58.48 | 206.91 | 24415.10 |
| 30 | 2030-06 | 264.89 | 57.99 | 206.91 | 24208.19 |
| 31 | 2030-07 | 264.40 | 57.49 | 206.91 | 24001.28 |
| 32 | 2030-08 | 263.91 | 57.00 | 206.91 | 23794.38 |
| 33 | 2030-09 | 263.42 | 56.51 | 206.91 | 23587.47 |
| 34 | 2030-10 | 262.93 | 56.02 | 206.91 | 23380.56 |
| 35 | 2030-11 | 262.44 | 55.53 | 206.91 | 23173.65 |
| 36 | 2030-12 | 261.95 | 55.04 | 206.91 | 22966.75 |
| 37 | 2031-01 | 261.45 | 54.55 | 206.91 | 22759.84 |
| 38 | 2031-02 | 260.96 | 54.05 | 206.91 | 22552.93 |
| 39 | 2031-03 | 260.47 | 53.56 | 206.91 | 22346.02 |
| 40 | 2031-04 | 259.98 | 53.07 | 206.91 | 22139.12 |
| 41 | 2031-05 | 259.49 | 52.58 | 206.91 | 21932.21 |
| 42 | 2031-06 | 259.00 | 52.09 | 206.91 | 21725.30 |
| 43 | 2031-07 | 258.51 | 51.60 | 206.91 | 21518.39 |
| 44 | 2031-08 | 258.01 | 51.11 | 206.91 | 21311.48 |
| 45 | 2031-09 | 257.52 | 50.61 | 206.91 | 21104.58 |
| 46 | 2031-10 | 257.03 | 50.12 | 206.91 | 20897.67 |
| 47 | 2031-11 | 256.54 | 49.63 | 206.91 | 20690.76 |
| 48 | 2031-12 | 256.05 | 49.14 | 206.91 | 20483.85 |
| 49 | 2032-01 | 255.56 | 48.65 | 206.91 | 20276.95 |
| 50 | 2032-02 | 255.07 | 48.16 | 206.91 | 20070.04 |
| 51 | 2032-03 | 254.57 | 47.67 | 206.91 | 19863.13 |
| 52 | 2032-04 | 254.08 | 47.17 | 206.91 | 19656.22 |
| 53 | 2032-05 | 253.59 | 46.68 | 206.91 | 19449.32 |
| 54 | 2032-06 | 253.10 | 46.19 | 206.91 | 19242.41 |
| 55 | 2032-07 | 252.61 | 45.70 | 206.91 | 19035.50 |
| 56 | 2032-08 | 252.12 | 45.21 | 206.91 | 18828.59 |
| 57 | 2032-09 | 251.63 | 44.72 | 206.91 | 18621.69 |
| 58 | 2032-10 | 251.13 | 44.23 | 206.91 | 18414.78 |
| 59 | 2032-11 | 250.64 | 43.74 | 206.91 | 18207.87 |
| 60 | 2032-12 | 250.15 | 43.24 | 206.91 | 18000.96 |
| 61 | 2033-01 | 249.66 | 42.75 | 206.91 | 17794.06 |
| 62 | 2033-02 | 249.17 | 42.26 | 206.91 | 17587.15 |
| 63 | 2033-03 | 248.68 | 41.77 | 206.91 | 17380.24 |
| 64 | 2033-04 | 248.19 | 41.28 | 206.91 | 17173.33 |
| 65 | 2033-05 | 247.69 | 40.79 | 206.91 | 16966.42 |
| 66 | 2033-06 | 247.20 | 40.30 | 206.91 | 16759.52 |
| 67 | 2033-07 | 246.71 | 39.80 | 206.91 | 16552.61 |
| 68 | 2033-08 | 246.22 | 39.31 | 206.91 | 16345.70 |
| 69 | 2033-09 | 245.73 | 38.82 | 206.91 | 16138.79 |
| 70 | 2033-10 | 245.24 | 38.33 | 206.91 | 15931.89 |
| 71 | 2033-11 | 244.75 | 37.84 | 206.91 | 15724.98 |
| 72 | 2033-12 | 244.25 | 37.35 | 206.91 | 15518.07 |
| 73 | 2034-01 | 243.76 | 36.86 | 206.91 | 15311.16 |
| 74 | 2034-02 | 243.27 | 36.36 | 206.91 | 15104.26 |
| 75 | 2034-03 | 242.78 | 35.87 | 206.91 | 14897.35 |
| 76 | 2034-04 | 242.29 | 35.38 | 206.91 | 14690.44 |
| 77 | 2034-05 | 241.80 | 34.89 | 206.91 | 14483.53 |
| 78 | 2034-06 | 241.31 | 34.40 | 206.91 | 14276.63 |
| 79 | 2034-07 | 240.81 | 33.91 | 206.91 | 14069.72 |
| 80 | 2034-08 | 240.32 | 33.42 | 206.91 | 13862.81 |
| 81 | 2034-09 | 239.83 | 32.92 | 206.91 | 13655.90 |
| 82 | 2034-10 | 239.34 | 32.43 | 206.91 | 13449.00 |
| 83 | 2034-11 | 238.85 | 31.94 | 206.91 | 13242.09 |
| 84 | 2034-12 | 238.36 | 31.45 | 206.91 | 13035.18 |
| 85 | 2035-01 | 237.87 | 30.96 | 206.91 | 12828.27 |
| 86 | 2035-02 | 237.37 | 30.47 | 206.91 | 12621.36 |
| 87 | 2035-03 | 236.88 | 29.98 | 206.91 | 12414.46 |
| 88 | 2035-04 | 236.39 | 29.48 | 206.91 | 12207.55 |
| 89 | 2035-05 | 235.90 | 28.99 | 206.91 | 12000.64 |
| 90 | 2035-06 | 235.41 | 28.50 | 206.91 | 11793.73 |
| 91 | 2035-07 | 234.92 | 28.01 | 206.91 | 11586.83 |
| 92 | 2035-08 | 234.43 | 27.52 | 206.91 | 11379.92 |
| 93 | 2035-09 | 233.93 | 27.03 | 206.91 | 11173.01 |
| 94 | 2035-10 | 233.44 | 26.54 | 206.91 | 10966.10 |
| 95 | 2035-11 | 232.95 | 26.04 | 206.91 | 10759.20 |
| 96 | 2035-12 | 232.46 | 25.55 | 206.91 | 10552.29 |
| 97 | 2036-01 | 231.97 | 25.06 | 206.91 | 10345.38 |
| 98 | 2036-02 | 231.48 | 24.57 | 206.91 | 10138.47 |
| 99 | 2036-03 | 230.99 | 24.08 | 206.91 | 9931.57 |
| 100 | 2036-04 | 230.50 | 23.59 | 206.91 | 9724.66 |
| 101 | 2036-05 | 230.00 | 23.10 | 206.91 | 9517.75 |
| 102 | 2036-06 | 229.51 | 22.60 | 206.91 | 9310.84 |
| 103 | 2036-07 | 229.02 | 22.11 | 206.91 | 9103.94 |
| 104 | 2036-08 | 228.53 | 21.62 | 206.91 | 8897.03 |
| 105 | 2036-09 | 228.04 | 21.13 | 206.91 | 8690.12 |
| 106 | 2036-10 | 227.55 | 20.64 | 206.91 | 8483.21 |
| 107 | 2036-11 | 227.06 | 20.15 | 206.91 | 8276.30 |
| 108 | 2036-12 | 226.56 | 19.66 | 206.91 | 8069.40 |
| 109 | 2037-01 | 226.07 | 19.16 | 206.91 | 7862.49 |
| 110 | 2037-02 | 225.58 | 18.67 | 206.91 | 7655.58 |
| 111 | 2037-03 | 225.09 | 18.18 | 206.91 | 7448.67 |
| 112 | 2037-04 | 224.60 | 17.69 | 206.91 | 7241.77 |
| 113 | 2037-05 | 224.11 | 17.20 | 206.91 | 7034.86 |
| 114 | 2037-06 | 223.62 | 16.71 | 206.91 | 6827.95 |
| 115 | 2037-07 | 223.12 | 16.22 | 206.91 | 6621.04 |
| 116 | 2037-08 | 222.63 | 15.72 | 206.91 | 6414.14 |
| 117 | 2037-09 | 222.14 | 15.23 | 206.91 | 6207.23 |
| 118 | 2037-10 | 221.65 | 14.74 | 206.91 | 6000.32 |
| 119 | 2037-11 | 221.16 | 14.25 | 206.91 | 5793.41 |
| 120 | 2037-12 | 220.67 | 13.76 | 206.91 | 5586.51 |
| 121 | 2038-01 | 220.18 | 13.27 | 206.91 | 5379.60 |
| 122 | 2038-02 | 219.68 | 12.78 | 206.91 | 5172.69 |
| 123 | 2038-03 | 219.19 | 12.29 | 206.91 | 4965.78 |
| 124 | 2038-04 | 218.70 | 11.79 | 206.91 | 4758.88 |
| 125 | 2038-05 | 218.21 | 11.30 | 206.91 | 4551.97 |
| 126 | 2038-06 | 217.72 | 10.81 | 206.91 | 4345.06 |
| 127 | 2038-07 | 217.23 | 10.32 | 206.91 | 4138.15 |
| 128 | 2038-08 | 216.74 | 9.83 | 206.91 | 3931.24 |
| 129 | 2038-09 | 216.24 | 9.34 | 206.91 | 3724.34 |
| 130 | 2038-10 | 215.75 | 8.85 | 206.91 | 3517.43 |
| 131 | 2038-11 | 215.26 | 8.35 | 206.91 | 3310.52 |
| 132 | 2038-12 | 214.77 | 7.86 | 206.91 | 3103.61 |
| 133 | 2039-01 | 214.28 | 7.37 | 206.91 | 2896.71 |
| 134 | 2039-02 | 213.79 | 6.88 | 206.91 | 2689.80 |
| 135 | 2039-03 | 213.30 | 6.39 | 206.91 | 2482.89 |
| 136 | 2039-04 | 212.80 | 5.90 | 206.91 | 2275.98 |
| 137 | 2039-05 | 212.31 | 5.41 | 206.91 | 2069.08 |
| 138 | 2039-06 | 211.82 | 4.91 | 206.91 | 1862.17 |
| 139 | 2039-07 | 211.33 | 4.42 | 206.91 | 1655.26 |
| 140 | 2039-08 | 210.84 | 3.93 | 206.91 | 1448.35 |
| 141 | 2039-09 | 210.35 | 3.44 | 206.91 | 1241.45 |
| 142 | 2039-10 | 209.86 | 2.95 | 206.91 | 1034.54 |
| 143 | 2039-11 | 209.36 | 2.46 | 206.91 | 827.63 |
| 144 | 2039-12 | 208.87 | 1.97 | 206.91 | 620.72 |
| 145 | 2040-01 | 208.38 | 1.47 | 206.91 | 413.82 |
| 146 | 2040-02 | 207.89 | 0.98 | 206.91 | 206.91 |
| 147 | 2040-03 | 207.40 | 0.49 | 206.91 | 0.00 |