重庆贷款50万（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：50万
还款月数：13年
每月还款：3839.22元
利息总额：9.89万
本息合计：59.89万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3839.22 | 1187.50 | 2651.72 | 497348.28 |
| 2 | 2025-02 | 3839.22 | 1181.20 | 2658.02 | 494690.26 |
| 3 | 2025-03 | 3839.22 | 1174.89 | 2664.33 | 492025.93 |
| 4 | 2025-04 | 3839.22 | 1168.56 | 2670.66 | 489355.27 |
| 5 | 2025-05 | 3839.22 | 1162.22 | 2677.00 | 486678.27 |
| 6 | 2025-06 | 3839.22 | 1155.86 | 2683.36 | 483994.91 |
| 7 | 2025-07 | 3839.22 | 1149.49 | 2689.73 | 481305.18 |
| 8 | 2025-08 | 3839.22 | 1143.10 | 2696.12 | 478609.06 |
| 9 | 2025-09 | 3839.22 | 1136.70 | 2702.52 | 475906.54 |
| 10 | 2025-10 | 3839.22 | 1130.28 | 2708.94 | 473197.59 |
| 11 | 2025-11 | 3839.22 | 1123.84 | 2715.38 | 470482.22 |
| 12 | 2025-12 | 3839.22 | 1117.40 | 2721.82 | 467760.39 |
| 13 | 2026-01 | 3839.22 | 1110.93 | 2728.29 | 465032.10 |
| 14 | 2026-02 | 3839.22 | 1104.45 | 2734.77 | 462297.34 |
| 15 | 2026-03 | 3839.22 | 1097.96 | 2741.26 | 459556.07 |
| 16 | 2026-04 | 3839.22 | 1091.45 | 2747.77 | 456808.30 |
| 17 | 2026-05 | 3839.22 | 1084.92 | 2754.30 | 454054.00 |
| 18 | 2026-06 | 3839.22 | 1078.38 | 2760.84 | 451293.16 |
| 19 | 2026-07 | 3839.22 | 1071.82 | 2767.40 | 448525.76 |
| 20 | 2026-08 | 3839.22 | 1065.25 | 2773.97 | 445751.79 |
| 21 | 2026-09 | 3839.22 | 1058.66 | 2780.56 | 442971.23 |
| 22 | 2026-10 | 3839.22 | 1052.06 | 2787.16 | 440184.06 |
| 23 | 2026-11 | 3839.22 | 1045.44 | 2793.78 | 437390.28 |
| 24 | 2026-12 | 3839.22 | 1038.80 | 2800.42 | 434589.86 |
| 25 | 2027-01 | 3839.22 | 1032.15 | 2807.07 | 431782.79 |
| 26 | 2027-02 | 3839.22 | 1025.48 | 2813.74 | 428969.06 |
| 27 | 2027-03 | 3839.22 | 1018.80 | 2820.42 | 426148.64 |
| 28 | 2027-04 | 3839.22 | 1012.10 | 2827.12 | 423321.52 |
| 29 | 2027-05 | 3839.22 | 1005.39 | 2833.83 | 420487.69 |
| 30 | 2027-06 | 3839.22 | 998.66 | 2840.56 | 417647.13 |
| 31 | 2027-07 | 3839.22 | 991.91 | 2847.31 | 414799.82 |
| 32 | 2027-08 | 3839.22 | 985.15 | 2854.07 | 411945.75 |
| 33 | 2027-09 | 3839.22 | 978.37 | 2860.85 | 409084.90 |
| 34 | 2027-10 | 3839.22 | 971.58 | 2867.64 | 406217.26 |
| 35 | 2027-11 | 3839.22 | 964.77 | 2874.45 | 403342.80 |
| 36 | 2027-12 | 3839.22 | 957.94 | 2881.28 | 400461.52 |
| 37 | 2028-01 | 3839.22 | 951.10 | 2888.12 | 397573.40 |
| 38 | 2028-02 | 3839.22 | 944.24 | 2894.98 | 394678.41 |
| 39 | 2028-03 | 3839.22 | 937.36 | 2901.86 | 391776.55 |
| 40 | 2028-04 | 3839.22 | 930.47 | 2908.75 | 388867.80 |
| 41 | 2028-05 | 3839.22 | 923.56 | 2915.66 | 385952.15 |
| 42 | 2028-06 | 3839.22 | 916.64 | 2922.58 | 383029.56 |
| 43 | 2028-07 | 3839.22 | 909.70 | 2929.52 | 380100.04 |
| 44 | 2028-08 | 3839.22 | 902.74 | 2936.48 | 377163.55 |
| 45 | 2028-09 | 3839.22 | 895.76 | 2943.46 | 374220.10 |
| 46 | 2028-10 | 3839.22 | 888.77 | 2950.45 | 371269.65 |
| 47 | 2028-11 | 3839.22 | 881.77 | 2957.45 | 368312.20 |
| 48 | 2028-12 | 3839.22 | 874.74 | 2964.48 | 365347.72 |
| 49 | 2029-01 | 3839.22 | 867.70 | 2971.52 | 362376.20 |
| 50 | 2029-02 | 3839.22 | 860.64 | 2978.58 | 359397.62 |
| 51 | 2029-03 | 3839.22 | 853.57 | 2985.65 | 356411.97 |
| 52 | 2029-04 | 3839.22 | 846.48 | 2992.74 | 353419.23 |
| 53 | 2029-05 | 3839.22 | 839.37 | 2999.85 | 350419.38 |
| 54 | 2029-06 | 3839.22 | 832.25 | 3006.97 | 347412.41 |
| 55 | 2029-07 | 3839.22 | 825.10 | 3014.12 | 344398.29 |
| 56 | 2029-08 | 3839.22 | 817.95 | 3021.27 | 341377.02 |
| 57 | 2029-09 | 3839.22 | 810.77 | 3028.45 | 338348.57 |
| 58 | 2029-10 | 3839.22 | 803.58 | 3035.64 | 335312.92 |
| 59 | 2029-11 | 3839.22 | 796.37 | 3042.85 | 332270.07 |
| 60 | 2029-12 | 3839.22 | 789.14 | 3050.08 | 329219.99 |
| 61 | 2030-01 | 3839.22 | 781.90 | 3057.32 | 326162.67 |
| 62 | 2030-02 | 3839.22 | 774.64 | 3064.58 | 323098.09 |
| 63 | 2030-03 | 3839.22 | 767.36 | 3071.86 | 320026.22 |
| 64 | 2030-04 | 3839.22 | 760.06 | 3079.16 | 316947.07 |
| 65 | 2030-05 | 3839.22 | 752.75 | 3086.47 | 313860.60 |
| 66 | 2030-06 | 3839.22 | 745.42 | 3093.80 | 310766.79 |
| 67 | 2030-07 | 3839.22 | 738.07 | 3101.15 | 307665.65 |
| 68 | 2030-08 | 3839.22 | 730.71 | 3108.51 | 304557.13 |
| 69 | 2030-09 | 3839.22 | 723.32 | 3115.90 | 301441.23 |
| 70 | 2030-10 | 3839.22 | 715.92 | 3123.30 | 298317.94 |
| 71 | 2030-11 | 3839.22 | 708.51 | 3130.71 | 295187.22 |
| 72 | 2030-12 | 3839.22 | 701.07 | 3138.15 | 292049.07 |
| 73 | 2031-01 | 3839.22 | 693.62 | 3145.60 | 288903.47 |
| 74 | 2031-02 | 3839.22 | 686.15 | 3153.07 | 285750.39 |
| 75 | 2031-03 | 3839.22 | 678.66 | 3160.56 | 282589.83 |
| 76 | 2031-04 | 3839.22 | 671.15 | 3168.07 | 279421.76 |
| 77 | 2031-05 | 3839.22 | 663.63 | 3175.59 | 276246.17 |
| 78 | 2031-06 | 3839.22 | 656.08 | 3183.14 | 273063.03 |
| 79 | 2031-07 | 3839.22 | 648.52 | 3190.70 | 269872.34 |
| 80 | 2031-08 | 3839.22 | 640.95 | 3198.27 | 266674.07 |
| 81 | 2031-09 | 3839.22 | 633.35 | 3205.87 | 263468.20 |
| 82 | 2031-10 | 3839.22 | 625.74 | 3213.48 | 260254.71 |
| 83 | 2031-11 | 3839.22 | 618.10 | 3221.12 | 257033.60 |
| 84 | 2031-12 | 3839.22 | 610.45 | 3228.77 | 253804.83 |
| 85 | 2032-01 | 3839.22 | 602.79 | 3236.43 | 250568.40 |
| 86 | 2032-02 | 3839.22 | 595.10 | 3244.12 | 247324.28 |
| 87 | 2032-03 | 3839.22 | 587.40 | 3251.82 | 244072.45 |
| 88 | 2032-04 | 3839.22 | 579.67 | 3259.55 | 240812.91 |
| 89 | 2032-05 | 3839.22 | 571.93 | 3267.29 | 237545.62 |
| 90 | 2032-06 | 3839.22 | 564.17 | 3275.05 | 234270.57 |
| 91 | 2032-07 | 3839.22 | 556.39 | 3282.83 | 230987.74 |
| 92 | 2032-08 | 3839.22 | 548.60 | 3290.62 | 227697.12 |
| 93 | 2032-09 | 3839.22 | 540.78 | 3298.44 | 224398.68 |
| 94 | 2032-10 | 3839.22 | 532.95 | 3306.27 | 221092.40 |
| 95 | 2032-11 | 3839.22 | 525.09 | 3314.13 | 217778.28 |
| 96 | 2032-12 | 3839.22 | 517.22 | 3322.00 | 214456.28 |
| 97 | 2033-01 | 3839.22 | 509.33 | 3329.89 | 211126.39 |
| 98 | 2033-02 | 3839.22 | 501.43 | 3337.79 | 207788.60 |
| 99 | 2033-03 | 3839.22 | 493.50 | 3345.72 | 204442.88 |
| 100 | 2033-04 | 3839.22 | 485.55 | 3353.67 | 201089.21 |
| 101 | 2033-05 | 3839.22 | 477.59 | 3361.63 | 197727.58 |
| 102 | 2033-06 | 3839.22 | 469.60 | 3369.62 | 194357.96 |
| 103 | 2033-07 | 3839.22 | 461.60 | 3377.62 | 190980.34 |
| 104 | 2033-08 | 3839.22 | 453.58 | 3385.64 | 187594.70 |
| 105 | 2033-09 | 3839.22 | 445.54 | 3393.68 | 184201.01 |
| 106 | 2033-10 | 3839.22 | 437.48 | 3401.74 | 180799.27 |
| 107 | 2033-11 | 3839.22 | 429.40 | 3409.82 | 177389.45 |
| 108 | 2033-12 | 3839.22 | 421.30 | 3417.92 | 173971.53 |
| 109 | 2034-01 | 3839.22 | 413.18 | 3426.04 | 170545.49 |
| 110 | 2034-02 | 3839.22 | 405.05 | 3434.17 | 167111.32 |
| 111 | 2034-03 | 3839.22 | 396.89 | 3442.33 | 163668.99 |
| 112 | 2034-04 | 3839.22 | 388.71 | 3450.51 | 160218.48 |
| 113 | 2034-05 | 3839.22 | 380.52 | 3458.70 | 156759.78 |
| 114 | 2034-06 | 3839.22 | 372.30 | 3466.92 | 153292.86 |
| 115 | 2034-07 | 3839.22 | 364.07 | 3475.15 | 149817.71 |
| 116 | 2034-08 | 3839.22 | 355.82 | 3483.40 | 146334.31 |
| 117 | 2034-09 | 3839.22 | 347.54 | 3491.68 | 142842.64 |
| 118 | 2034-10 | 3839.22 | 339.25 | 3499.97 | 139342.67 |
| 119 | 2034-11 | 3839.22 | 330.94 | 3508.28 | 135834.39 |
| 120 | 2034-12 | 3839.22 | 322.61 | 3516.61 | 132317.77 |
| 121 | 2035-01 | 3839.22 | 314.25 | 3524.97 | 128792.81 |
| 122 | 2035-02 | 3839.22 | 305.88 | 3533.34 | 125259.47 |
| 123 | 2035-03 | 3839.22 | 297.49 | 3541.73 | 121717.74 |
| 124 | 2035-04 | 3839.22 | 289.08 | 3550.14 | 118167.60 |
| 125 | 2035-05 | 3839.22 | 280.65 | 3558.57 | 114609.03 |
| 126 | 2035-06 | 3839.22 | 272.20 | 3567.02 | 111042.00 |
| 127 | 2035-07 | 3839.22 | 263.72 | 3575.50 | 107466.51 |
| 128 | 2035-08 | 3839.22 | 255.23 | 3583.99 | 103882.52 |
| 129 | 2035-09 | 3839.22 | 246.72 | 3592.50 | 100290.02 |
| 130 | 2035-10 | 3839.22 | 238.19 | 3601.03 | 96688.99 |
| 131 | 2035-11 | 3839.22 | 229.64 | 3609.58 | 93079.41 |
| 132 | 2035-12 | 3839.22 | 221.06 | 3618.16 | 89461.25 |
| 133 | 2036-01 | 3839.22 | 212.47 | 3626.75 | 85834.50 |
| 134 | 2036-02 | 3839.22 | 203.86 | 3635.36 | 82199.14 |
| 135 | 2036-03 | 3839.22 | 195.22 | 3644.00 | 78555.14 |
| 136 | 2036-04 | 3839.22 | 186.57 | 3652.65 | 74902.49 |
| 137 | 2036-05 | 3839.22 | 177.89 | 3661.33 | 71241.16 |
| 138 | 2036-06 | 3839.22 | 169.20 | 3670.02 | 67571.14 |
| 139 | 2036-07 | 3839.22 | 160.48 | 3678.74 | 63892.40 |
| 140 | 2036-08 | 3839.22 | 151.74 | 3687.48 | 60204.93 |
| 141 | 2036-09 | 3839.22 | 142.99 | 3696.23 | 56508.69 |
| 142 | 2036-10 | 3839.22 | 134.21 | 3705.01 | 52803.68 |
| 143 | 2036-11 | 3839.22 | 125.41 | 3713.81 | 49089.87 |
| 144 | 2036-12 | 3839.22 | 116.59 | 3722.63 | 45367.24 |
| 145 | 2037-01 | 3839.22 | 107.75 | 3731.47 | 41635.77 |
| 146 | 2037-02 | 3839.22 | 98.88 | 3740.34 | 37895.43 |
| 147 | 2037-03 | 3839.22 | 90.00 | 3749.22 | 34146.21 |
| 148 | 2037-04 | 3839.22 | 81.10 | 3758.12 | 30388.09 |
| 149 | 2037-05 | 3839.22 | 72.17 | 3767.05 | 26621.04 |
| 150 | 2037-06 | 3839.22 | 63.22 | 3776.00 | 22845.05 |
| 151 | 2037-07 | 3839.22 | 54.26 | 3784.96 | 19060.08 |
| 152 | 2037-08 | 3839.22 | 45.27 | 3793.95 | 15266.13 |
| 153 | 2037-09 | 3839.22 | 36.26 | 3802.96 | 11463.17 |
| 154 | 2037-10 | 3839.22 | 27.23 | 3812.00 | 7651.17 |
| 155 | 2037-11 | 3839.22 | 18.17 | 3821.05 | 3830.12 |
| 156 | 2037-12 | 3839.22 | 9.10 | 3830.12 | 0.00 |
等额本金还款方式：
贷款总额：50万
还款月数：13年
首月还款：4392.63元
每月递减：7.61元
利息总额：9.32万
本息合计：59.32万
节省利息：5699.58元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 4392.63 | 1187.50 | 3205.13 | 496794.87 |
| 2 | 2025-02 | 4385.02 | 1179.89 | 3205.13 | 493589.74 |
| 3 | 2025-03 | 4377.40 | 1172.28 | 3205.13 | 490384.62 |
| 4 | 2025-04 | 4369.79 | 1164.66 | 3205.13 | 487179.49 |
| 5 | 2025-05 | 4362.18 | 1157.05 | 3205.13 | 483974.36 |
| 6 | 2025-06 | 4354.57 | 1149.44 | 3205.13 | 480769.23 |
| 7 | 2025-07 | 4346.96 | 1141.83 | 3205.13 | 477564.10 |
| 8 | 2025-08 | 4339.34 | 1134.21 | 3205.13 | 474358.97 |
| 9 | 2025-09 | 4331.73 | 1126.60 | 3205.13 | 471153.85 |
| 10 | 2025-10 | 4324.12 | 1118.99 | 3205.13 | 467948.72 |
| 11 | 2025-11 | 4316.51 | 1111.38 | 3205.13 | 464743.59 |
| 12 | 2025-12 | 4308.89 | 1103.77 | 3205.13 | 461538.46 |
| 13 | 2026-01 | 4301.28 | 1096.15 | 3205.13 | 458333.33 |
| 14 | 2026-02 | 4293.67 | 1088.54 | 3205.13 | 455128.21 |
| 15 | 2026-03 | 4286.06 | 1080.93 | 3205.13 | 451923.08 |
| 16 | 2026-04 | 4278.45 | 1073.32 | 3205.13 | 448717.95 |
| 17 | 2026-05 | 4270.83 | 1065.71 | 3205.13 | 445512.82 |
| 18 | 2026-06 | 4263.22 | 1058.09 | 3205.13 | 442307.69 |
| 19 | 2026-07 | 4255.61 | 1050.48 | 3205.13 | 439102.56 |
| 20 | 2026-08 | 4248.00 | 1042.87 | 3205.13 | 435897.44 |
| 21 | 2026-09 | 4240.38 | 1035.26 | 3205.13 | 432692.31 |
| 22 | 2026-10 | 4232.77 | 1027.64 | 3205.13 | 429487.18 |
| 23 | 2026-11 | 4225.16 | 1020.03 | 3205.13 | 426282.05 |
| 24 | 2026-12 | 4217.55 | 1012.42 | 3205.13 | 423076.92 |
| 25 | 2027-01 | 4209.94 | 1004.81 | 3205.13 | 419871.79 |
| 26 | 2027-02 | 4202.32 | 997.20 | 3205.13 | 416666.67 |
| 27 | 2027-03 | 4194.71 | 989.58 | 3205.13 | 413461.54 |
| 28 | 2027-04 | 4187.10 | 981.97 | 3205.13 | 410256.41 |
| 29 | 2027-05 | 4179.49 | 974.36 | 3205.13 | 407051.28 |
| 30 | 2027-06 | 4171.88 | 966.75 | 3205.13 | 403846.15 |
| 31 | 2027-07 | 4164.26 | 959.13 | 3205.13 | 400641.03 |
| 32 | 2027-08 | 4156.65 | 951.52 | 3205.13 | 397435.90 |
| 33 | 2027-09 | 4149.04 | 943.91 | 3205.13 | 394230.77 |
| 34 | 2027-10 | 4141.43 | 936.30 | 3205.13 | 391025.64 |
| 35 | 2027-11 | 4133.81 | 928.69 | 3205.13 | 387820.51 |
| 36 | 2027-12 | 4126.20 | 921.07 | 3205.13 | 384615.38 |
| 37 | 2028-01 | 4118.59 | 913.46 | 3205.13 | 381410.26 |
| 38 | 2028-02 | 4110.98 | 905.85 | 3205.13 | 378205.13 |
| 39 | 2028-03 | 4103.37 | 898.24 | 3205.13 | 375000.00 |
| 40 | 2028-04 | 4095.75 | 890.63 | 3205.13 | 371794.87 |
| 41 | 2028-05 | 4088.14 | 883.01 | 3205.13 | 368589.74 |
| 42 | 2028-06 | 4080.53 | 875.40 | 3205.13 | 365384.62 |
| 43 | 2028-07 | 4072.92 | 867.79 | 3205.13 | 362179.49 |
| 44 | 2028-08 | 4065.30 | 860.18 | 3205.13 | 358974.36 |
| 45 | 2028-09 | 4057.69 | 852.56 | 3205.13 | 355769.23 |
| 46 | 2028-10 | 4050.08 | 844.95 | 3205.13 | 352564.10 |
| 47 | 2028-11 | 4042.47 | 837.34 | 3205.13 | 349358.97 |
| 48 | 2028-12 | 4034.86 | 829.73 | 3205.13 | 346153.85 |
| 49 | 2029-01 | 4027.24 | 822.12 | 3205.13 | 342948.72 |
| 50 | 2029-02 | 4019.63 | 814.50 | 3205.13 | 339743.59 |
| 51 | 2029-03 | 4012.02 | 806.89 | 3205.13 | 336538.46 |
| 52 | 2029-04 | 4004.41 | 799.28 | 3205.13 | 333333.33 |
| 53 | 2029-05 | 3996.79 | 791.67 | 3205.13 | 330128.21 |
| 54 | 2029-06 | 3989.18 | 784.05 | 3205.13 | 326923.08 |
| 55 | 2029-07 | 3981.57 | 776.44 | 3205.13 | 323717.95 |
| 56 | 2029-08 | 3973.96 | 768.83 | 3205.13 | 320512.82 |
| 57 | 2029-09 | 3966.35 | 761.22 | 3205.13 | 317307.69 |
| 58 | 2029-10 | 3958.73 | 753.61 | 3205.13 | 314102.56 |
| 59 | 2029-11 | 3951.12 | 745.99 | 3205.13 | 310897.44 |
| 60 | 2029-12 | 3943.51 | 738.38 | 3205.13 | 307692.31 |
| 61 | 2030-01 | 3935.90 | 730.77 | 3205.13 | 304487.18 |
| 62 | 2030-02 | 3928.29 | 723.16 | 3205.13 | 301282.05 |
| 63 | 2030-03 | 3920.67 | 715.54 | 3205.13 | 298076.92 |
| 64 | 2030-04 | 3913.06 | 707.93 | 3205.13 | 294871.79 |
| 65 | 2030-05 | 3905.45 | 700.32 | 3205.13 | 291666.67 |
| 66 | 2030-06 | 3897.84 | 692.71 | 3205.13 | 288461.54 |
| 67 | 2030-07 | 3890.22 | 685.10 | 3205.13 | 285256.41 |
| 68 | 2030-08 | 3882.61 | 677.48 | 3205.13 | 282051.28 |
| 69 | 2030-09 | 3875.00 | 669.87 | 3205.13 | 278846.15 |
| 70 | 2030-10 | 3867.39 | 662.26 | 3205.13 | 275641.03 |
| 71 | 2030-11 | 3859.78 | 654.65 | 3205.13 | 272435.90 |
| 72 | 2030-12 | 3852.16 | 647.04 | 3205.13 | 269230.77 |
| 73 | 2031-01 | 3844.55 | 639.42 | 3205.13 | 266025.64 |
| 74 | 2031-02 | 3836.94 | 631.81 | 3205.13 | 262820.51 |
| 75 | 2031-03 | 3829.33 | 624.20 | 3205.13 | 259615.38 |
| 76 | 2031-04 | 3821.71 | 616.59 | 3205.13 | 256410.26 |
| 77 | 2031-05 | 3814.10 | 608.97 | 3205.13 | 253205.13 |
| 78 | 2031-06 | 3806.49 | 601.36 | 3205.13 | 250000.00 |
| 79 | 2031-07 | 3798.88 | 593.75 | 3205.13 | 246794.87 |
| 80 | 2031-08 | 3791.27 | 586.14 | 3205.13 | 243589.74 |
| 81 | 2031-09 | 3783.65 | 578.53 | 3205.13 | 240384.62 |
| 82 | 2031-10 | 3776.04 | 570.91 | 3205.13 | 237179.49 |
| 83 | 2031-11 | 3768.43 | 563.30 | 3205.13 | 233974.36 |
| 84 | 2031-12 | 3760.82 | 555.69 | 3205.13 | 230769.23 |
| 85 | 2032-01 | 3753.21 | 548.08 | 3205.13 | 227564.10 |
| 86 | 2032-02 | 3745.59 | 540.46 | 3205.13 | 224358.97 |
| 87 | 2032-03 | 3737.98 | 532.85 | 3205.13 | 221153.85 |
| 88 | 2032-04 | 3730.37 | 525.24 | 3205.13 | 217948.72 |
| 89 | 2032-05 | 3722.76 | 517.63 | 3205.13 | 214743.59 |
| 90 | 2032-06 | 3715.14 | 510.02 | 3205.13 | 211538.46 |
| 91 | 2032-07 | 3707.53 | 502.40 | 3205.13 | 208333.33 |
| 92 | 2032-08 | 3699.92 | 494.79 | 3205.13 | 205128.21 |
| 93 | 2032-09 | 3692.31 | 487.18 | 3205.13 | 201923.08 |
| 94 | 2032-10 | 3684.70 | 479.57 | 3205.13 | 198717.95 |
| 95 | 2032-11 | 3677.08 | 471.96 | 3205.13 | 195512.82 |
| 96 | 2032-12 | 3669.47 | 464.34 | 3205.13 | 192307.69 |
| 97 | 2033-01 | 3661.86 | 456.73 | 3205.13 | 189102.56 |
| 98 | 2033-02 | 3654.25 | 449.12 | 3205.13 | 185897.44 |
| 99 | 2033-03 | 3646.63 | 441.51 | 3205.13 | 182692.31 |
| 100 | 2033-04 | 3639.02 | 433.89 | 3205.13 | 179487.18 |
| 101 | 2033-05 | 3631.41 | 426.28 | 3205.13 | 176282.05 |
| 102 | 2033-06 | 3623.80 | 418.67 | 3205.13 | 173076.92 |
| 103 | 2033-07 | 3616.19 | 411.06 | 3205.13 | 169871.79 |
| 104 | 2033-08 | 3608.57 | 403.45 | 3205.13 | 166666.67 |
| 105 | 2033-09 | 3600.96 | 395.83 | 3205.13 | 163461.54 |
| 106 | 2033-10 | 3593.35 | 388.22 | 3205.13 | 160256.41 |
| 107 | 2033-11 | 3585.74 | 380.61 | 3205.13 | 157051.28 |
| 108 | 2033-12 | 3578.13 | 373.00 | 3205.13 | 153846.15 |
| 109 | 2034-01 | 3570.51 | 365.38 | 3205.13 | 150641.03 |
| 110 | 2034-02 | 3562.90 | 357.77 | 3205.13 | 147435.90 |
| 111 | 2034-03 | 3555.29 | 350.16 | 3205.13 | 144230.77 |
| 112 | 2034-04 | 3547.68 | 342.55 | 3205.13 | 141025.64 |
| 113 | 2034-05 | 3540.06 | 334.94 | 3205.13 | 137820.51 |
| 114 | 2034-06 | 3532.45 | 327.32 | 3205.13 | 134615.38 |
| 115 | 2034-07 | 3524.84 | 319.71 | 3205.13 | 131410.26 |
| 116 | 2034-08 | 3517.23 | 312.10 | 3205.13 | 128205.13 |
| 117 | 2034-09 | 3509.62 | 304.49 | 3205.13 | 125000.00 |
| 118 | 2034-10 | 3502.00 | 296.88 | 3205.13 | 121794.87 |
| 119 | 2034-11 | 3494.39 | 289.26 | 3205.13 | 118589.74 |
| 120 | 2034-12 | 3486.78 | 281.65 | 3205.13 | 115384.62 |
| 121 | 2035-01 | 3479.17 | 274.04 | 3205.13 | 112179.49 |
| 122 | 2035-02 | 3471.55 | 266.43 | 3205.13 | 108974.36 |
| 123 | 2035-03 | 3463.94 | 258.81 | 3205.13 | 105769.23 |
| 124 | 2035-04 | 3456.33 | 251.20 | 3205.13 | 102564.10 |
| 125 | 2035-05 | 3448.72 | 243.59 | 3205.13 | 99358.97 |
| 126 | 2035-06 | 3441.11 | 235.98 | 3205.13 | 96153.85 |
| 127 | 2035-07 | 3433.49 | 228.37 | 3205.13 | 92948.72 |
| 128 | 2035-08 | 3425.88 | 220.75 | 3205.13 | 89743.59 |
| 129 | 2035-09 | 3418.27 | 213.14 | 3205.13 | 86538.46 |
| 130 | 2035-10 | 3410.66 | 205.53 | 3205.13 | 83333.33 |
| 131 | 2035-11 | 3403.04 | 197.92 | 3205.13 | 80128.21 |
| 132 | 2035-12 | 3395.43 | 190.30 | 3205.13 | 76923.08 |
| 133 | 2036-01 | 3387.82 | 182.69 | 3205.13 | 73717.95 |
| 134 | 2036-02 | 3380.21 | 175.08 | 3205.13 | 70512.82 |
| 135 | 2036-03 | 3372.60 | 167.47 | 3205.13 | 67307.69 |
| 136 | 2036-04 | 3364.98 | 159.86 | 3205.13 | 64102.56 |
| 137 | 2036-05 | 3357.37 | 152.24 | 3205.13 | 60897.44 |
| 138 | 2036-06 | 3349.76 | 144.63 | 3205.13 | 57692.31 |
| 139 | 2036-07 | 3342.15 | 137.02 | 3205.13 | 54487.18 |
| 140 | 2036-08 | 3334.54 | 129.41 | 3205.13 | 51282.05 |
| 141 | 2036-09 | 3326.92 | 121.79 | 3205.13 | 48076.92 |
| 142 | 2036-10 | 3319.31 | 114.18 | 3205.13 | 44871.79 |
| 143 | 2036-11 | 3311.70 | 106.57 | 3205.13 | 41666.67 |
| 144 | 2036-12 | 3304.09 | 98.96 | 3205.13 | 38461.54 |
| 145 | 2037-01 | 3296.47 | 91.35 | 3205.13 | 35256.41 |
| 146 | 2037-02 | 3288.86 | 83.73 | 3205.13 | 32051.28 |
| 147 | 2037-03 | 3281.25 | 76.12 | 3205.13 | 28846.15 |
| 148 | 2037-04 | 3273.64 | 68.51 | 3205.13 | 25641.03 |
| 149 | 2037-05 | 3266.03 | 60.90 | 3205.13 | 22435.90 |
| 150 | 2037-06 | 3258.41 | 53.29 | 3205.13 | 19230.77 |
| 151 | 2037-07 | 3250.80 | 45.67 | 3205.13 | 16025.64 |
| 152 | 2037-08 | 3243.19 | 38.06 | 3205.13 | 12820.51 |
| 153 | 2037-09 | 3235.58 | 30.45 | 3205.13 | 9615.38 |
| 154 | 2037-10 | 3227.96 | 22.84 | 3205.13 | 6410.26 |
| 155 | 2037-11 | 3220.35 | 15.22 | 3205.13 | 3205.13 |
| 156 | 2037-12 | 3212.74 | 7.61 | 3205.13 | 0.00 |