贷款3.01万（公积金贷款）房贷，还款11年9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：3.01万
还款月数：11年9个月
每月还款：257.28元
利息总额：6156.56元
本息合计：3.63万
| 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 | 257.28 | 81.58 | 175.71 | 29944.81 |
| 2 | 2028-02 | 257.28 | 81.10 | 176.18 | 29768.63 |
| 3 | 2028-03 | 257.28 | 80.62 | 176.66 | 29591.97 |
| 4 | 2028-04 | 257.28 | 80.14 | 177.14 | 29414.83 |
| 5 | 2028-05 | 257.28 | 79.67 | 177.62 | 29237.21 |
| 6 | 2028-06 | 257.28 | 79.18 | 178.10 | 29059.11 |
| 7 | 2028-07 | 257.28 | 78.70 | 178.58 | 28880.53 |
| 8 | 2028-08 | 257.28 | 78.22 | 179.07 | 28701.46 |
| 9 | 2028-09 | 257.28 | 77.73 | 179.55 | 28521.91 |
| 10 | 2028-10 | 257.28 | 77.25 | 180.04 | 28341.87 |
| 11 | 2028-11 | 257.28 | 76.76 | 180.53 | 28161.35 |
| 12 | 2028-12 | 257.28 | 76.27 | 181.01 | 27980.33 |
| 13 | 2029-01 | 257.28 | 75.78 | 181.50 | 27798.83 |
| 14 | 2029-02 | 257.28 | 75.29 | 182.00 | 27616.83 |
| 15 | 2029-03 | 257.28 | 74.80 | 182.49 | 27434.34 |
| 16 | 2029-04 | 257.28 | 74.30 | 182.98 | 27251.36 |
| 17 | 2029-05 | 257.28 | 73.81 | 183.48 | 27067.88 |
| 18 | 2029-06 | 257.28 | 73.31 | 183.98 | 26883.91 |
| 19 | 2029-07 | 257.28 | 72.81 | 184.47 | 26699.43 |
| 20 | 2029-08 | 257.28 | 72.31 | 184.97 | 26514.46 |
| 21 | 2029-09 | 257.28 | 71.81 | 185.47 | 26328.99 |
| 22 | 2029-10 | 257.28 | 71.31 | 185.98 | 26143.01 |
| 23 | 2029-11 | 257.28 | 70.80 | 186.48 | 25956.53 |
| 24 | 2029-12 | 257.28 | 70.30 | 186.99 | 25769.54 |
| 25 | 2030-01 | 257.28 | 69.79 | 187.49 | 25582.05 |
| 26 | 2030-02 | 257.28 | 69.28 | 188.00 | 25394.05 |
| 27 | 2030-03 | 257.28 | 68.78 | 188.51 | 25205.54 |
| 28 | 2030-04 | 257.28 | 68.27 | 189.02 | 25016.52 |
| 29 | 2030-05 | 257.28 | 67.75 | 189.53 | 24826.99 |
| 30 | 2030-06 | 257.28 | 67.24 | 190.04 | 24636.95 |
| 31 | 2030-07 | 257.28 | 66.73 | 190.56 | 24446.39 |
| 32 | 2030-08 | 257.28 | 66.21 | 191.08 | 24255.31 |
| 33 | 2030-09 | 257.28 | 65.69 | 191.59 | 24063.72 |
| 34 | 2030-10 | 257.28 | 65.17 | 192.11 | 23871.61 |
| 35 | 2030-11 | 257.28 | 64.65 | 192.63 | 23678.98 |
| 36 | 2030-12 | 257.28 | 64.13 | 193.15 | 23485.82 |
| 37 | 2031-01 | 257.28 | 63.61 | 193.68 | 23292.15 |
| 38 | 2031-02 | 257.28 | 63.08 | 194.20 | 23097.95 |
| 39 | 2031-03 | 257.28 | 62.56 | 194.73 | 22903.22 |
| 40 | 2031-04 | 257.28 | 62.03 | 195.25 | 22707.96 |
| 41 | 2031-05 | 257.28 | 61.50 | 195.78 | 22512.18 |
| 42 | 2031-06 | 257.28 | 60.97 | 196.31 | 22315.87 |
| 43 | 2031-07 | 257.28 | 60.44 | 196.85 | 22119.02 |
| 44 | 2031-08 | 257.28 | 59.91 | 197.38 | 21921.64 |
| 45 | 2031-09 | 257.28 | 59.37 | 197.91 | 21723.73 |
| 46 | 2031-10 | 257.28 | 58.84 | 198.45 | 21525.28 |
| 47 | 2031-11 | 257.28 | 58.30 | 198.99 | 21326.29 |
| 48 | 2031-12 | 257.28 | 57.76 | 199.53 | 21126.77 |
| 49 | 2032-01 | 257.28 | 57.22 | 200.07 | 20926.70 |
| 50 | 2032-02 | 257.28 | 56.68 | 200.61 | 20726.09 |
| 51 | 2032-03 | 257.28 | 56.13 | 201.15 | 20524.94 |
| 52 | 2032-04 | 257.28 | 55.59 | 201.70 | 20323.25 |
| 53 | 2032-05 | 257.28 | 55.04 | 202.24 | 20121.00 |
| 54 | 2032-06 | 257.28 | 54.49 | 202.79 | 19918.21 |
| 55 | 2032-07 | 257.28 | 53.95 | 203.34 | 19714.87 |
| 56 | 2032-08 | 257.28 | 53.39 | 203.89 | 19510.99 |
| 57 | 2032-09 | 257.28 | 52.84 | 204.44 | 19306.54 |
| 58 | 2032-10 | 257.28 | 52.29 | 205.00 | 19101.55 |
| 59 | 2032-11 | 257.28 | 51.73 | 205.55 | 18896.00 |
| 60 | 2032-12 | 257.28 | 51.18 | 206.11 | 18689.89 |
| 61 | 2033-01 | 257.28 | 50.62 | 206.67 | 18483.22 |
| 62 | 2033-02 | 257.28 | 50.06 | 207.23 | 18276.00 |
| 63 | 2033-03 | 257.28 | 49.50 | 207.79 | 18068.21 |
| 64 | 2033-04 | 257.28 | 48.93 | 208.35 | 17859.86 |
| 65 | 2033-05 | 257.28 | 48.37 | 208.91 | 17650.95 |
| 66 | 2033-06 | 257.28 | 47.80 | 209.48 | 17441.47 |
| 67 | 2033-07 | 257.28 | 47.24 | 210.05 | 17231.42 |
| 68 | 2033-08 | 257.28 | 46.67 | 210.62 | 17020.80 |
| 69 | 2033-09 | 257.28 | 46.10 | 211.19 | 16809.62 |
| 70 | 2033-10 | 257.28 | 45.53 | 211.76 | 16597.86 |
| 71 | 2033-11 | 257.28 | 44.95 | 212.33 | 16385.53 |
| 72 | 2033-12 | 257.28 | 44.38 | 212.91 | 16172.62 |
| 73 | 2034-01 | 257.28 | 43.80 | 213.48 | 15959.14 |
| 74 | 2034-02 | 257.28 | 43.22 | 214.06 | 15745.08 |
| 75 | 2034-03 | 257.28 | 42.64 | 214.64 | 15530.44 |
| 76 | 2034-04 | 257.28 | 42.06 | 215.22 | 15315.21 |
| 77 | 2034-05 | 257.28 | 41.48 | 215.81 | 15099.41 |
| 78 | 2034-06 | 257.28 | 40.89 | 216.39 | 14883.02 |
| 79 | 2034-07 | 257.28 | 40.31 | 216.98 | 14666.04 |
| 80 | 2034-08 | 257.28 | 39.72 | 217.56 | 14448.48 |
| 81 | 2034-09 | 257.28 | 39.13 | 218.15 | 14230.32 |
| 82 | 2034-10 | 257.28 | 38.54 | 218.74 | 14011.58 |
| 83 | 2034-11 | 257.28 | 37.95 | 219.34 | 13792.24 |
| 84 | 2034-12 | 257.28 | 37.35 | 219.93 | 13572.31 |
| 85 | 2035-01 | 257.28 | 36.76 | 220.53 | 13351.79 |
| 86 | 2035-02 | 257.28 | 36.16 | 221.12 | 13130.66 |
| 87 | 2035-03 | 257.28 | 35.56 | 221.72 | 12908.94 |
| 88 | 2035-04 | 257.28 | 34.96 | 222.32 | 12686.62 |
| 89 | 2035-05 | 257.28 | 34.36 | 222.92 | 12463.70 |
| 90 | 2035-06 | 257.28 | 33.76 | 223.53 | 12240.17 |
| 91 | 2035-07 | 257.28 | 33.15 | 224.13 | 12016.03 |
| 92 | 2035-08 | 257.28 | 32.54 | 224.74 | 11791.29 |
| 93 | 2035-09 | 257.28 | 31.93 | 225.35 | 11565.94 |
| 94 | 2035-10 | 257.28 | 31.32 | 225.96 | 11339.98 |
| 95 | 2035-11 | 257.28 | 30.71 | 226.57 | 11113.41 |
| 96 | 2035-12 | 257.28 | 30.10 | 227.19 | 10886.23 |
| 97 | 2036-01 | 257.28 | 29.48 | 227.80 | 10658.42 |
| 98 | 2036-02 | 257.28 | 28.87 | 228.42 | 10430.01 |
| 99 | 2036-03 | 257.28 | 28.25 | 229.04 | 10200.97 |
| 100 | 2036-04 | 257.28 | 27.63 | 229.66 | 9971.31 |
| 101 | 2036-05 | 257.28 | 27.01 | 230.28 | 9741.04 |
| 102 | 2036-06 | 257.28 | 26.38 | 230.90 | 9510.13 |
| 103 | 2036-07 | 257.28 | 25.76 | 231.53 | 9278.61 |
| 104 | 2036-08 | 257.28 | 25.13 | 232.15 | 9046.45 |
| 105 | 2036-09 | 257.28 | 24.50 | 232.78 | 8813.67 |
| 106 | 2036-10 | 257.28 | 23.87 | 233.41 | 8580.25 |
| 107 | 2036-11 | 257.28 | 23.24 | 234.05 | 8346.21 |
| 108 | 2036-12 | 257.28 | 22.60 | 234.68 | 8111.53 |
| 109 | 2037-01 | 257.28 | 21.97 | 235.32 | 7876.21 |
| 110 | 2037-02 | 257.28 | 21.33 | 235.95 | 7640.26 |
| 111 | 2037-03 | 257.28 | 20.69 | 236.59 | 7403.67 |
| 112 | 2037-04 | 257.28 | 20.05 | 237.23 | 7166.43 |
| 113 | 2037-05 | 257.28 | 19.41 | 237.88 | 6928.56 |
| 114 | 2037-06 | 257.28 | 18.76 | 238.52 | 6690.04 |
| 115 | 2037-07 | 257.28 | 18.12 | 239.17 | 6450.87 |
| 116 | 2037-08 | 257.28 | 17.47 | 239.81 | 6211.06 |
| 117 | 2037-09 | 257.28 | 16.82 | 240.46 | 5970.60 |
| 118 | 2037-10 | 257.28 | 16.17 | 241.11 | 5729.48 |
| 119 | 2037-11 | 257.28 | 15.52 | 241.77 | 5487.72 |
| 120 | 2037-12 | 257.28 | 14.86 | 242.42 | 5245.30 |
| 121 | 2038-01 | 257.28 | 14.21 | 243.08 | 5002.22 |
| 122 | 2038-02 | 257.28 | 13.55 | 243.74 | 4758.48 |
| 123 | 2038-03 | 257.28 | 12.89 | 244.40 | 4514.08 |
| 124 | 2038-04 | 257.28 | 12.23 | 245.06 | 4269.02 |
| 125 | 2038-05 | 257.28 | 11.56 | 245.72 | 4023.30 |
| 126 | 2038-06 | 257.28 | 10.90 | 246.39 | 3776.91 |
| 127 | 2038-07 | 257.28 | 10.23 | 247.06 | 3529.86 |
| 128 | 2038-08 | 257.28 | 9.56 | 247.72 | 3282.14 |
| 129 | 2038-09 | 257.28 | 8.89 | 248.40 | 3033.74 |
| 130 | 2038-10 | 257.28 | 8.22 | 249.07 | 2784.67 |
| 131 | 2038-11 | 257.28 | 7.54 | 249.74 | 2534.93 |
| 132 | 2038-12 | 257.28 | 6.87 | 250.42 | 2284.51 |
| 133 | 2039-01 | 257.28 | 6.19 | 251.10 | 2033.41 |
| 134 | 2039-02 | 257.28 | 5.51 | 251.78 | 1781.64 |
| 135 | 2039-03 | 257.28 | 4.83 | 252.46 | 1529.18 |
| 136 | 2039-04 | 257.28 | 4.14 | 253.14 | 1276.03 |
| 137 | 2039-05 | 257.28 | 3.46 | 253.83 | 1022.21 |
| 138 | 2039-06 | 257.28 | 2.77 | 254.52 | 767.69 |
| 139 | 2039-07 | 257.28 | 2.08 | 255.21 | 512.49 |
| 140 | 2039-08 | 257.28 | 1.39 | 255.90 | 256.59 |
| 141 | 2039-09 | 257.28 | 0.69 | 256.59 | 0.00 |
等额本金还款方式：
贷款总额：3.01万
还款月数：11年9个月
首月还款：295.2元
每月递减：0.58元
利息总额：5791.92元
本息合计：3.59万
节省利息：364.64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 | 295.20 | 81.58 | 213.62 | 29906.90 |
| 2 | 2028-02 | 294.62 | 81.00 | 213.62 | 29693.28 |
| 3 | 2028-03 | 294.04 | 80.42 | 213.62 | 29479.66 |
| 4 | 2028-04 | 293.46 | 79.84 | 213.62 | 29266.04 |
| 5 | 2028-05 | 292.88 | 79.26 | 213.62 | 29052.42 |
| 6 | 2028-06 | 292.30 | 78.68 | 213.62 | 28838.80 |
| 7 | 2028-07 | 291.73 | 78.11 | 213.62 | 28625.18 |
| 8 | 2028-08 | 291.15 | 77.53 | 213.62 | 28411.55 |
| 9 | 2028-09 | 290.57 | 76.95 | 213.62 | 28197.93 |
| 10 | 2028-10 | 289.99 | 76.37 | 213.62 | 27984.31 |
| 11 | 2028-11 | 289.41 | 75.79 | 213.62 | 27770.69 |
| 12 | 2028-12 | 288.83 | 75.21 | 213.62 | 27557.07 |
| 13 | 2029-01 | 288.25 | 74.63 | 213.62 | 27343.45 |
| 14 | 2029-02 | 287.68 | 74.06 | 213.62 | 27129.83 |
| 15 | 2029-03 | 287.10 | 73.48 | 213.62 | 26916.21 |
| 16 | 2029-04 | 286.52 | 72.90 | 213.62 | 26702.59 |
| 17 | 2029-05 | 285.94 | 72.32 | 213.62 | 26488.97 |
| 18 | 2029-06 | 285.36 | 71.74 | 213.62 | 26275.35 |
| 19 | 2029-07 | 284.78 | 71.16 | 213.62 | 26061.73 |
| 20 | 2029-08 | 284.20 | 70.58 | 213.62 | 25848.11 |
| 21 | 2029-09 | 283.63 | 70.01 | 213.62 | 25634.49 |
| 22 | 2029-10 | 283.05 | 69.43 | 213.62 | 25420.86 |
| 23 | 2029-11 | 282.47 | 68.85 | 213.62 | 25207.24 |
| 24 | 2029-12 | 281.89 | 68.27 | 213.62 | 24993.62 |
| 25 | 2030-01 | 281.31 | 67.69 | 213.62 | 24780.00 |
| 26 | 2030-02 | 280.73 | 67.11 | 213.62 | 24566.38 |
| 27 | 2030-03 | 280.15 | 66.53 | 213.62 | 24352.76 |
| 28 | 2030-04 | 279.58 | 65.96 | 213.62 | 24139.14 |
| 29 | 2030-05 | 279.00 | 65.38 | 213.62 | 23925.52 |
| 30 | 2030-06 | 278.42 | 64.80 | 213.62 | 23711.90 |
| 31 | 2030-07 | 277.84 | 64.22 | 213.62 | 23498.28 |
| 32 | 2030-08 | 277.26 | 63.64 | 213.62 | 23284.66 |
| 33 | 2030-09 | 276.68 | 63.06 | 213.62 | 23071.04 |
| 34 | 2030-10 | 276.10 | 62.48 | 213.62 | 22857.42 |
| 35 | 2030-11 | 275.53 | 61.91 | 213.62 | 22643.80 |
| 36 | 2030-12 | 274.95 | 61.33 | 213.62 | 22430.17 |
| 37 | 2031-01 | 274.37 | 60.75 | 213.62 | 22216.55 |
| 38 | 2031-02 | 273.79 | 60.17 | 213.62 | 22002.93 |
| 39 | 2031-03 | 273.21 | 59.59 | 213.62 | 21789.31 |
| 40 | 2031-04 | 272.63 | 59.01 | 213.62 | 21575.69 |
| 41 | 2031-05 | 272.05 | 58.43 | 213.62 | 21362.07 |
| 42 | 2031-06 | 271.48 | 57.86 | 213.62 | 21148.45 |
| 43 | 2031-07 | 270.90 | 57.28 | 213.62 | 20934.83 |
| 44 | 2031-08 | 270.32 | 56.70 | 213.62 | 20721.21 |
| 45 | 2031-09 | 269.74 | 56.12 | 213.62 | 20507.59 |
| 46 | 2031-10 | 269.16 | 55.54 | 213.62 | 20293.97 |
| 47 | 2031-11 | 268.58 | 54.96 | 213.62 | 20080.35 |
| 48 | 2031-12 | 268.00 | 54.38 | 213.62 | 19866.73 |
| 49 | 2032-01 | 267.43 | 53.81 | 213.62 | 19653.11 |
| 50 | 2032-02 | 266.85 | 53.23 | 213.62 | 19439.48 |
| 51 | 2032-03 | 266.27 | 52.65 | 213.62 | 19225.86 |
| 52 | 2032-04 | 265.69 | 52.07 | 213.62 | 19012.24 |
| 53 | 2032-05 | 265.11 | 51.49 | 213.62 | 18798.62 |
| 54 | 2032-06 | 264.53 | 50.91 | 213.62 | 18585.00 |
| 55 | 2032-07 | 263.96 | 50.33 | 213.62 | 18371.38 |
| 56 | 2032-08 | 263.38 | 49.76 | 213.62 | 18157.76 |
| 57 | 2032-09 | 262.80 | 49.18 | 213.62 | 17944.14 |
| 58 | 2032-10 | 262.22 | 48.60 | 213.62 | 17730.52 |
| 59 | 2032-11 | 261.64 | 48.02 | 213.62 | 17516.90 |
| 60 | 2032-12 | 261.06 | 47.44 | 213.62 | 17303.28 |
| 61 | 2033-01 | 260.48 | 46.86 | 213.62 | 17089.66 |
| 62 | 2033-02 | 259.91 | 46.28 | 213.62 | 16876.04 |
| 63 | 2033-03 | 259.33 | 45.71 | 213.62 | 16662.42 |
| 64 | 2033-04 | 258.75 | 45.13 | 213.62 | 16448.79 |
| 65 | 2033-05 | 258.17 | 44.55 | 213.62 | 16235.17 |
| 66 | 2033-06 | 257.59 | 43.97 | 213.62 | 16021.55 |
| 67 | 2033-07 | 257.01 | 43.39 | 213.62 | 15807.93 |
| 68 | 2033-08 | 256.43 | 42.81 | 213.62 | 15594.31 |
| 69 | 2033-09 | 255.86 | 42.23 | 213.62 | 15380.69 |
| 70 | 2033-10 | 255.28 | 41.66 | 213.62 | 15167.07 |
| 71 | 2033-11 | 254.70 | 41.08 | 213.62 | 14953.45 |
| 72 | 2033-12 | 254.12 | 40.50 | 213.62 | 14739.83 |
| 73 | 2034-01 | 253.54 | 39.92 | 213.62 | 14526.21 |
| 74 | 2034-02 | 252.96 | 39.34 | 213.62 | 14312.59 |
| 75 | 2034-03 | 252.38 | 38.76 | 213.62 | 14098.97 |
| 76 | 2034-04 | 251.81 | 38.18 | 213.62 | 13885.35 |
| 77 | 2034-05 | 251.23 | 37.61 | 213.62 | 13671.73 |
| 78 | 2034-06 | 250.65 | 37.03 | 213.62 | 13458.10 |
| 79 | 2034-07 | 250.07 | 36.45 | 213.62 | 13244.48 |
| 80 | 2034-08 | 249.49 | 35.87 | 213.62 | 13030.86 |
| 81 | 2034-09 | 248.91 | 35.29 | 213.62 | 12817.24 |
| 82 | 2034-10 | 248.33 | 34.71 | 213.62 | 12603.62 |
| 83 | 2034-11 | 247.76 | 34.13 | 213.62 | 12390.00 |
| 84 | 2034-12 | 247.18 | 33.56 | 213.62 | 12176.38 |
| 85 | 2035-01 | 246.60 | 32.98 | 213.62 | 11962.76 |
| 86 | 2035-02 | 246.02 | 32.40 | 213.62 | 11749.14 |
| 87 | 2035-03 | 245.44 | 31.82 | 213.62 | 11535.52 |
| 88 | 2035-04 | 244.86 | 31.24 | 213.62 | 11321.90 |
| 89 | 2035-05 | 244.28 | 30.66 | 213.62 | 11108.28 |
| 90 | 2035-06 | 243.71 | 30.08 | 213.62 | 10894.66 |
| 91 | 2035-07 | 243.13 | 29.51 | 213.62 | 10681.04 |
| 92 | 2035-08 | 242.55 | 28.93 | 213.62 | 10467.41 |
| 93 | 2035-09 | 241.97 | 28.35 | 213.62 | 10253.79 |
| 94 | 2035-10 | 241.39 | 27.77 | 213.62 | 10040.17 |
| 95 | 2035-11 | 240.81 | 27.19 | 213.62 | 9826.55 |
| 96 | 2035-12 | 240.23 | 26.61 | 213.62 | 9612.93 |
| 97 | 2036-01 | 239.66 | 26.04 | 213.62 | 9399.31 |
| 98 | 2036-02 | 239.08 | 25.46 | 213.62 | 9185.69 |
| 99 | 2036-03 | 238.50 | 24.88 | 213.62 | 8972.07 |
| 100 | 2036-04 | 237.92 | 24.30 | 213.62 | 8758.45 |
| 101 | 2036-05 | 237.34 | 23.72 | 213.62 | 8544.83 |
| 102 | 2036-06 | 236.76 | 23.14 | 213.62 | 8331.21 |
| 103 | 2036-07 | 236.18 | 22.56 | 213.62 | 8117.59 |
| 104 | 2036-08 | 235.61 | 21.99 | 213.62 | 7903.97 |
| 105 | 2036-09 | 235.03 | 21.41 | 213.62 | 7690.35 |
| 106 | 2036-10 | 234.45 | 20.83 | 213.62 | 7476.72 |
| 107 | 2036-11 | 233.87 | 20.25 | 213.62 | 7263.10 |
| 108 | 2036-12 | 233.29 | 19.67 | 213.62 | 7049.48 |
| 109 | 2037-01 | 232.71 | 19.09 | 213.62 | 6835.86 |
| 110 | 2037-02 | 232.13 | 18.51 | 213.62 | 6622.24 |
| 111 | 2037-03 | 231.56 | 17.94 | 213.62 | 6408.62 |
| 112 | 2037-04 | 230.98 | 17.36 | 213.62 | 6195.00 |
| 113 | 2037-05 | 230.40 | 16.78 | 213.62 | 5981.38 |
| 114 | 2037-06 | 229.82 | 16.20 | 213.62 | 5767.76 |
| 115 | 2037-07 | 229.24 | 15.62 | 213.62 | 5554.14 |
| 116 | 2037-08 | 228.66 | 15.04 | 213.62 | 5340.52 |
| 117 | 2037-09 | 228.08 | 14.46 | 213.62 | 5126.90 |
| 118 | 2037-10 | 227.51 | 13.89 | 213.62 | 4913.28 |
| 119 | 2037-11 | 226.93 | 13.31 | 213.62 | 4699.66 |
| 120 | 2037-12 | 226.35 | 12.73 | 213.62 | 4486.03 |
| 121 | 2038-01 | 225.77 | 12.15 | 213.62 | 4272.41 |
| 122 | 2038-02 | 225.19 | 11.57 | 213.62 | 4058.79 |
| 123 | 2038-03 | 224.61 | 10.99 | 213.62 | 3845.17 |
| 124 | 2038-04 | 224.03 | 10.41 | 213.62 | 3631.55 |
| 125 | 2038-05 | 223.46 | 9.84 | 213.62 | 3417.93 |
| 126 | 2038-06 | 222.88 | 9.26 | 213.62 | 3204.31 |
| 127 | 2038-07 | 222.30 | 8.68 | 213.62 | 2990.69 |
| 128 | 2038-08 | 221.72 | 8.10 | 213.62 | 2777.07 |
| 129 | 2038-09 | 221.14 | 7.52 | 213.62 | 2563.45 |
| 130 | 2038-10 | 220.56 | 6.94 | 213.62 | 2349.83 |
| 131 | 2038-11 | 219.98 | 6.36 | 213.62 | 2136.21 |
| 132 | 2038-12 | 219.41 | 5.79 | 213.62 | 1922.59 |
| 133 | 2039-01 | 218.83 | 5.21 | 213.62 | 1708.97 |
| 134 | 2039-02 | 218.25 | 4.63 | 213.62 | 1495.34 |
| 135 | 2039-03 | 217.67 | 4.05 | 213.62 | 1281.72 |
| 136 | 2039-04 | 217.09 | 3.47 | 213.62 | 1068.10 |
| 137 | 2039-05 | 216.51 | 2.89 | 213.62 | 854.48 |
| 138 | 2039-06 | 215.93 | 2.31 | 213.62 | 640.86 |
| 139 | 2039-07 | 215.36 | 1.74 | 213.62 | 427.24 |
| 140 | 2039-08 | 214.78 | 1.16 | 213.62 | 213.62 |
| 141 | 2039-09 | 214.20 | 0.58 | 213.62 | 0.00 |