贷款34.54万（公积金贷款）房贷，还款13年4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：34.54万
还款月数：13年4个月
每月还款：2637.9元
利息总额：7.67万
本息合计：42.21万
| 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 | 2637.90 | 892.15 | 1745.75 | 343604.25 |
| 2 | 2024-06 | 2637.90 | 887.64 | 1750.26 | 341853.99 |
| 3 | 2024-07 | 2637.90 | 883.12 | 1754.78 | 340099.21 |
| 4 | 2024-08 | 2637.90 | 878.59 | 1759.32 | 338339.89 |
| 5 | 2024-09 | 2637.90 | 874.04 | 1763.86 | 336576.03 |
| 6 | 2024-10 | 2637.90 | 869.49 | 1768.42 | 334807.62 |
| 7 | 2024-11 | 2637.90 | 864.92 | 1772.99 | 333034.63 |
| 8 | 2024-12 | 2637.90 | 860.34 | 1777.57 | 331257.07 |
| 9 | 2025-01 | 2637.90 | 855.75 | 1782.16 | 329474.91 |
| 10 | 2025-02 | 2637.90 | 851.14 | 1786.76 | 327688.15 |
| 11 | 2025-03 | 2637.90 | 846.53 | 1791.38 | 325896.77 |
| 12 | 2025-04 | 2637.90 | 841.90 | 1796.00 | 324100.77 |
| 13 | 2025-05 | 2637.90 | 837.26 | 1800.64 | 322300.12 |
| 14 | 2025-06 | 2637.90 | 832.61 | 1805.30 | 320494.82 |
| 15 | 2025-07 | 2637.90 | 827.94 | 1809.96 | 318684.87 |
| 16 | 2025-08 | 2637.90 | 823.27 | 1814.64 | 316870.23 |
| 17 | 2025-09 | 2637.90 | 818.58 | 1819.32 | 315050.91 |
| 18 | 2025-10 | 2637.90 | 813.88 | 1824.02 | 313226.88 |
| 19 | 2025-11 | 2637.90 | 809.17 | 1828.74 | 311398.15 |
| 20 | 2025-12 | 2637.90 | 804.45 | 1833.46 | 309564.69 |
| 21 | 2026-01 | 2637.90 | 799.71 | 1838.20 | 307726.49 |
| 22 | 2026-02 | 2637.90 | 794.96 | 1842.94 | 305883.55 |
| 23 | 2026-03 | 2637.90 | 790.20 | 1847.71 | 304035.84 |
| 24 | 2026-04 | 2637.90 | 785.43 | 1852.48 | 302183.36 |
| 25 | 2026-05 | 2637.90 | 780.64 | 1857.26 | 300326.10 |
| 26 | 2026-06 | 2637.90 | 775.84 | 1862.06 | 298464.04 |
| 27 | 2026-07 | 2637.90 | 771.03 | 1866.87 | 296597.16 |
| 28 | 2026-08 | 2637.90 | 766.21 | 1871.70 | 294725.47 |
| 29 | 2026-09 | 2637.90 | 761.37 | 1876.53 | 292848.94 |
| 30 | 2026-10 | 2637.90 | 756.53 | 1881.38 | 290967.56 |
| 31 | 2026-11 | 2637.90 | 751.67 | 1886.24 | 289081.32 |
| 32 | 2026-12 | 2637.90 | 746.79 | 1891.11 | 287190.21 |
| 33 | 2027-01 | 2637.90 | 741.91 | 1896.00 | 285294.21 |
| 34 | 2027-02 | 2637.90 | 737.01 | 1900.89 | 283393.32 |
| 35 | 2027-03 | 2637.90 | 732.10 | 1905.81 | 281487.51 |
| 36 | 2027-04 | 2637.90 | 727.18 | 1910.73 | 279576.79 |
| 37 | 2027-05 | 2637.90 | 722.24 | 1915.66 | 277661.12 |
| 38 | 2027-06 | 2637.90 | 717.29 | 1920.61 | 275740.51 |
| 39 | 2027-07 | 2637.90 | 712.33 | 1925.58 | 273814.93 |
| 40 | 2027-08 | 2637.90 | 707.36 | 1930.55 | 271884.38 |
| 41 | 2027-09 | 2637.90 | 702.37 | 1935.54 | 269948.85 |
| 42 | 2027-10 | 2637.90 | 697.37 | 1940.54 | 268008.31 |
| 43 | 2027-11 | 2637.90 | 692.35 | 1945.55 | 266062.76 |
| 44 | 2027-12 | 2637.90 | 687.33 | 1950.58 | 264112.18 |
| 45 | 2028-01 | 2637.90 | 682.29 | 1955.61 | 262156.57 |
| 46 | 2028-02 | 2637.90 | 677.24 | 1960.67 | 260195.90 |
| 47 | 2028-03 | 2637.90 | 672.17 | 1965.73 | 258230.17 |
| 48 | 2028-04 | 2637.90 | 667.09 | 1970.81 | 256259.36 |
| 49 | 2028-05 | 2637.90 | 662.00 | 1975.90 | 254283.46 |
| 50 | 2028-06 | 2637.90 | 656.90 | 1981.01 | 252302.45 |
| 51 | 2028-07 | 2637.90 | 651.78 | 1986.12 | 250316.33 |
| 52 | 2028-08 | 2637.90 | 646.65 | 1991.25 | 248325.08 |
| 53 | 2028-09 | 2637.90 | 641.51 | 1996.40 | 246328.68 |
| 54 | 2028-10 | 2637.90 | 636.35 | 2001.56 | 244327.12 |
| 55 | 2028-11 | 2637.90 | 631.18 | 2006.73 | 242320.40 |
| 56 | 2028-12 | 2637.90 | 625.99 | 2011.91 | 240308.48 |
| 57 | 2029-01 | 2637.90 | 620.80 | 2017.11 | 238291.38 |
| 58 | 2029-02 | 2637.90 | 615.59 | 2022.32 | 236269.06 |
| 59 | 2029-03 | 2637.90 | 610.36 | 2027.54 | 234241.52 |
| 60 | 2029-04 | 2637.90 | 605.12 | 2032.78 | 232208.73 |
| 61 | 2029-05 | 2637.90 | 599.87 | 2038.03 | 230170.70 |
| 62 | 2029-06 | 2637.90 | 594.61 | 2043.30 | 228127.41 |
| 63 | 2029-07 | 2637.90 | 589.33 | 2048.58 | 226078.83 |
| 64 | 2029-08 | 2637.90 | 584.04 | 2053.87 | 224024.96 |
| 65 | 2029-09 | 2637.90 | 578.73 | 2059.17 | 221965.79 |
| 66 | 2029-10 | 2637.90 | 573.41 | 2064.49 | 219901.30 |
| 67 | 2029-11 | 2637.90 | 568.08 | 2069.83 | 217831.47 |
| 68 | 2029-12 | 2637.90 | 562.73 | 2075.17 | 215756.30 |
| 69 | 2030-01 | 2637.90 | 557.37 | 2080.53 | 213675.76 |
| 70 | 2030-02 | 2637.90 | 552.00 | 2085.91 | 211589.85 |
| 71 | 2030-03 | 2637.90 | 546.61 | 2091.30 | 209498.56 |
| 72 | 2030-04 | 2637.90 | 541.20 | 2096.70 | 207401.85 |
| 73 | 2030-05 | 2637.90 | 535.79 | 2102.12 | 205299.74 |
| 74 | 2030-06 | 2637.90 | 530.36 | 2107.55 | 203192.19 |
| 75 | 2030-07 | 2637.90 | 524.91 | 2112.99 | 201079.20 |
| 76 | 2030-08 | 2637.90 | 519.45 | 2118.45 | 198960.75 |
| 77 | 2030-09 | 2637.90 | 513.98 | 2123.92 | 196836.83 |
| 78 | 2030-10 | 2637.90 | 508.50 | 2129.41 | 194707.42 |
| 79 | 2030-11 | 2637.90 | 502.99 | 2134.91 | 192572.51 |
| 80 | 2030-12 | 2637.90 | 497.48 | 2140.43 | 190432.08 |
| 81 | 2031-01 | 2637.90 | 491.95 | 2145.96 | 188286.13 |
| 82 | 2031-02 | 2637.90 | 486.41 | 2151.50 | 186134.63 |
| 83 | 2031-03 | 2637.90 | 480.85 | 2157.06 | 183977.57 |
| 84 | 2031-04 | 2637.90 | 475.28 | 2162.63 | 181814.94 |
| 85 | 2031-05 | 2637.90 | 469.69 | 2168.22 | 179646.72 |
| 86 | 2031-06 | 2637.90 | 464.09 | 2173.82 | 177472.91 |
| 87 | 2031-07 | 2637.90 | 458.47 | 2179.43 | 175293.47 |
| 88 | 2031-08 | 2637.90 | 452.84 | 2185.06 | 173108.41 |
| 89 | 2031-09 | 2637.90 | 447.20 | 2190.71 | 170917.70 |
| 90 | 2031-10 | 2637.90 | 441.54 | 2196.37 | 168721.34 |
| 91 | 2031-11 | 2637.90 | 435.86 | 2202.04 | 166519.29 |
| 92 | 2031-12 | 2637.90 | 430.17 | 2207.73 | 164311.57 |
| 93 | 2032-01 | 2637.90 | 424.47 | 2213.43 | 162098.13 |
| 94 | 2032-02 | 2637.90 | 418.75 | 2219.15 | 159878.98 |
| 95 | 2032-03 | 2637.90 | 413.02 | 2224.88 | 157654.10 |
| 96 | 2032-04 | 2637.90 | 407.27 | 2230.63 | 155423.47 |
| 97 | 2032-05 | 2637.90 | 401.51 | 2236.39 | 153187.07 |
| 98 | 2032-06 | 2637.90 | 395.73 | 2242.17 | 150944.90 |
| 99 | 2032-07 | 2637.90 | 389.94 | 2247.96 | 148696.94 |
| 100 | 2032-08 | 2637.90 | 384.13 | 2253.77 | 146443.17 |
| 101 | 2032-09 | 2637.90 | 378.31 | 2259.59 | 144183.57 |
| 102 | 2032-10 | 2637.90 | 372.47 | 2265.43 | 141918.14 |
| 103 | 2032-11 | 2637.90 | 366.62 | 2271.28 | 139646.86 |
| 104 | 2032-12 | 2637.90 | 360.75 | 2277.15 | 137369.71 |
| 105 | 2033-01 | 2637.90 | 354.87 | 2283.03 | 135086.68 |
| 106 | 2033-02 | 2637.90 | 348.97 | 2288.93 | 132797.74 |
| 107 | 2033-03 | 2637.90 | 343.06 | 2294.84 | 130502.90 |
| 108 | 2033-04 | 2637.90 | 337.13 | 2300.77 | 128202.13 |
| 109 | 2033-05 | 2637.90 | 331.19 | 2306.72 | 125895.41 |
| 110 | 2033-06 | 2637.90 | 325.23 | 2312.67 | 123582.74 |
| 111 | 2033-07 | 2637.90 | 319.26 | 2318.65 | 121264.09 |
| 112 | 2033-08 | 2637.90 | 313.27 | 2324.64 | 118939.45 |
| 113 | 2033-09 | 2637.90 | 307.26 | 2330.64 | 116608.80 |
| 114 | 2033-10 | 2637.90 | 301.24 | 2336.67 | 114272.14 |
| 115 | 2033-11 | 2637.90 | 295.20 | 2342.70 | 111929.44 |
| 116 | 2033-12 | 2637.90 | 289.15 | 2348.75 | 109580.68 |
| 117 | 2034-01 | 2637.90 | 283.08 | 2354.82 | 107225.86 |
| 118 | 2034-02 | 2637.90 | 277.00 | 2360.90 | 104864.96 |
| 119 | 2034-03 | 2637.90 | 270.90 | 2367.00 | 102497.96 |
| 120 | 2034-04 | 2637.90 | 264.79 | 2373.12 | 100124.84 |
| 121 | 2034-05 | 2637.90 | 258.66 | 2379.25 | 97745.59 |
| 122 | 2034-06 | 2637.90 | 252.51 | 2385.40 | 95360.19 |
| 123 | 2034-07 | 2637.90 | 246.35 | 2391.56 | 92968.64 |
| 124 | 2034-08 | 2637.90 | 240.17 | 2397.74 | 90570.90 |
| 125 | 2034-09 | 2637.90 | 233.97 | 2403.93 | 88166.97 |
| 126 | 2034-10 | 2637.90 | 227.76 | 2410.14 | 85756.83 |
| 127 | 2034-11 | 2637.90 | 221.54 | 2416.37 | 83340.46 |
| 128 | 2034-12 | 2637.90 | 215.30 | 2422.61 | 80917.85 |
| 129 | 2035-01 | 2637.90 | 209.04 | 2428.87 | 78488.99 |
| 130 | 2035-02 | 2637.90 | 202.76 | 2435.14 | 76053.85 |
| 131 | 2035-03 | 2637.90 | 196.47 | 2441.43 | 73612.41 |
| 132 | 2035-04 | 2637.90 | 190.17 | 2447.74 | 71164.67 |
| 133 | 2035-05 | 2637.90 | 183.84 | 2454.06 | 68710.61 |
| 134 | 2035-06 | 2637.90 | 177.50 | 2460.40 | 66250.21 |
| 135 | 2035-07 | 2637.90 | 171.15 | 2466.76 | 63783.45 |
| 136 | 2035-08 | 2637.90 | 164.77 | 2473.13 | 61310.32 |
| 137 | 2035-09 | 2637.90 | 158.38 | 2479.52 | 58830.80 |
| 138 | 2035-10 | 2637.90 | 151.98 | 2485.93 | 56344.88 |
| 139 | 2035-11 | 2637.90 | 145.56 | 2492.35 | 53852.53 |
| 140 | 2035-12 | 2637.90 | 139.12 | 2498.79 | 51353.74 |
| 141 | 2036-01 | 2637.90 | 132.66 | 2505.24 | 48848.50 |
| 142 | 2036-02 | 2637.90 | 126.19 | 2511.71 | 46336.79 |
| 143 | 2036-03 | 2637.90 | 119.70 | 2518.20 | 43818.59 |
| 144 | 2036-04 | 2637.90 | 113.20 | 2524.71 | 41293.88 |
| 145 | 2036-05 | 2637.90 | 106.68 | 2531.23 | 38762.65 |
| 146 | 2036-06 | 2637.90 | 100.14 | 2537.77 | 36224.89 |
| 147 | 2036-07 | 2637.90 | 93.58 | 2544.32 | 33680.56 |
| 148 | 2036-08 | 2637.90 | 87.01 | 2550.90 | 31129.66 |
| 149 | 2036-09 | 2637.90 | 80.42 | 2557.49 | 28572.18 |
| 150 | 2036-10 | 2637.90 | 73.81 | 2564.09 | 26008.09 |
| 151 | 2036-11 | 2637.90 | 67.19 | 2570.72 | 23437.37 |
| 152 | 2036-12 | 2637.90 | 60.55 | 2577.36 | 20860.01 |
| 153 | 2037-01 | 2637.90 | 53.89 | 2584.02 | 18275.99 |
| 154 | 2037-02 | 2637.90 | 47.21 | 2590.69 | 15685.30 |
| 155 | 2037-03 | 2637.90 | 40.52 | 2597.38 | 13087.92 |
| 156 | 2037-04 | 2637.90 | 33.81 | 2604.09 | 10483.82 |
| 157 | 2037-05 | 2637.90 | 27.08 | 2610.82 | 7873.00 |
| 158 | 2037-06 | 2637.90 | 20.34 | 2617.57 | 5255.44 |
| 159 | 2037-07 | 2637.90 | 13.58 | 2624.33 | 2631.11 |
| 160 | 2037-08 | 2637.90 | 6.80 | 2631.11 | 0.00 |
等额本金还款方式：
贷款总额：34.54万
还款月数：13年4个月
首月还款：3050.59元
每月递减：5.58元
利息总额：7.18万
本息合计：41.72万
节省利息：4896.34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 | 3050.59 | 892.15 | 2158.44 | 343191.56 |
| 2 | 2024-06 | 3045.02 | 886.58 | 2158.44 | 341033.13 |
| 3 | 2024-07 | 3039.44 | 881.00 | 2158.44 | 338874.69 |
| 4 | 2024-08 | 3033.86 | 875.43 | 2158.44 | 336716.25 |
| 5 | 2024-09 | 3028.29 | 869.85 | 2158.44 | 334557.81 |
| 6 | 2024-10 | 3022.71 | 864.27 | 2158.44 | 332399.38 |
| 7 | 2024-11 | 3017.14 | 858.70 | 2158.44 | 330240.94 |
| 8 | 2024-12 | 3011.56 | 853.12 | 2158.44 | 328082.50 |
| 9 | 2025-01 | 3005.98 | 847.55 | 2158.44 | 325924.06 |
| 10 | 2025-02 | 3000.41 | 841.97 | 2158.44 | 323765.63 |
| 11 | 2025-03 | 2994.83 | 836.39 | 2158.44 | 321607.19 |
| 12 | 2025-04 | 2989.26 | 830.82 | 2158.44 | 319448.75 |
| 13 | 2025-05 | 2983.68 | 825.24 | 2158.44 | 317290.31 |
| 14 | 2025-06 | 2978.10 | 819.67 | 2158.44 | 315131.88 |
| 15 | 2025-07 | 2972.53 | 814.09 | 2158.44 | 312973.44 |
| 16 | 2025-08 | 2966.95 | 808.51 | 2158.44 | 310815.00 |
| 17 | 2025-09 | 2961.38 | 802.94 | 2158.44 | 308656.56 |
| 18 | 2025-10 | 2955.80 | 797.36 | 2158.44 | 306498.13 |
| 19 | 2025-11 | 2950.22 | 791.79 | 2158.44 | 304339.69 |
| 20 | 2025-12 | 2944.65 | 786.21 | 2158.44 | 302181.25 |
| 21 | 2026-01 | 2939.07 | 780.63 | 2158.44 | 300022.81 |
| 22 | 2026-02 | 2933.50 | 775.06 | 2158.44 | 297864.38 |
| 23 | 2026-03 | 2927.92 | 769.48 | 2158.44 | 295705.94 |
| 24 | 2026-04 | 2922.34 | 763.91 | 2158.44 | 293547.50 |
| 25 | 2026-05 | 2916.77 | 758.33 | 2158.44 | 291389.06 |
| 26 | 2026-06 | 2911.19 | 752.76 | 2158.44 | 289230.63 |
| 27 | 2026-07 | 2905.62 | 747.18 | 2158.44 | 287072.19 |
| 28 | 2026-08 | 2900.04 | 741.60 | 2158.44 | 284913.75 |
| 29 | 2026-09 | 2894.46 | 736.03 | 2158.44 | 282755.31 |
| 30 | 2026-10 | 2888.89 | 730.45 | 2158.44 | 280596.88 |
| 31 | 2026-11 | 2883.31 | 724.88 | 2158.44 | 278438.44 |
| 32 | 2026-12 | 2877.74 | 719.30 | 2158.44 | 276280.00 |
| 33 | 2027-01 | 2872.16 | 713.72 | 2158.44 | 274121.56 |
| 34 | 2027-02 | 2866.58 | 708.15 | 2158.44 | 271963.13 |
| 35 | 2027-03 | 2861.01 | 702.57 | 2158.44 | 269804.69 |
| 36 | 2027-04 | 2855.43 | 697.00 | 2158.44 | 267646.25 |
| 37 | 2027-05 | 2849.86 | 691.42 | 2158.44 | 265487.81 |
| 38 | 2027-06 | 2844.28 | 685.84 | 2158.44 | 263329.38 |
| 39 | 2027-07 | 2838.71 | 680.27 | 2158.44 | 261170.94 |
| 40 | 2027-08 | 2833.13 | 674.69 | 2158.44 | 259012.50 |
| 41 | 2027-09 | 2827.55 | 669.12 | 2158.44 | 256854.06 |
| 42 | 2027-10 | 2821.98 | 663.54 | 2158.44 | 254695.63 |
| 43 | 2027-11 | 2816.40 | 657.96 | 2158.44 | 252537.19 |
| 44 | 2027-12 | 2810.83 | 652.39 | 2158.44 | 250378.75 |
| 45 | 2028-01 | 2805.25 | 646.81 | 2158.44 | 248220.31 |
| 46 | 2028-02 | 2799.67 | 641.24 | 2158.44 | 246061.88 |
| 47 | 2028-03 | 2794.10 | 635.66 | 2158.44 | 243903.44 |
| 48 | 2028-04 | 2788.52 | 630.08 | 2158.44 | 241745.00 |
| 49 | 2028-05 | 2782.95 | 624.51 | 2158.44 | 239586.56 |
| 50 | 2028-06 | 2777.37 | 618.93 | 2158.44 | 237428.13 |
| 51 | 2028-07 | 2771.79 | 613.36 | 2158.44 | 235269.69 |
| 52 | 2028-08 | 2766.22 | 607.78 | 2158.44 | 233111.25 |
| 53 | 2028-09 | 2760.64 | 602.20 | 2158.44 | 230952.81 |
| 54 | 2028-10 | 2755.07 | 596.63 | 2158.44 | 228794.38 |
| 55 | 2028-11 | 2749.49 | 591.05 | 2158.44 | 226635.94 |
| 56 | 2028-12 | 2743.91 | 585.48 | 2158.44 | 224477.50 |
| 57 | 2029-01 | 2738.34 | 579.90 | 2158.44 | 222319.06 |
| 58 | 2029-02 | 2732.76 | 574.32 | 2158.44 | 220160.63 |
| 59 | 2029-03 | 2727.19 | 568.75 | 2158.44 | 218002.19 |
| 60 | 2029-04 | 2721.61 | 563.17 | 2158.44 | 215843.75 |
| 61 | 2029-05 | 2716.03 | 557.60 | 2158.44 | 213685.31 |
| 62 | 2029-06 | 2710.46 | 552.02 | 2158.44 | 211526.88 |
| 63 | 2029-07 | 2704.88 | 546.44 | 2158.44 | 209368.44 |
| 64 | 2029-08 | 2699.31 | 540.87 | 2158.44 | 207210.00 |
| 65 | 2029-09 | 2693.73 | 535.29 | 2158.44 | 205051.56 |
| 66 | 2029-10 | 2688.15 | 529.72 | 2158.44 | 202893.13 |
| 67 | 2029-11 | 2682.58 | 524.14 | 2158.44 | 200734.69 |
| 68 | 2029-12 | 2677.00 | 518.56 | 2158.44 | 198576.25 |
| 69 | 2030-01 | 2671.43 | 512.99 | 2158.44 | 196417.81 |
| 70 | 2030-02 | 2665.85 | 507.41 | 2158.44 | 194259.38 |
| 71 | 2030-03 | 2660.27 | 501.84 | 2158.44 | 192100.94 |
| 72 | 2030-04 | 2654.70 | 496.26 | 2158.44 | 189942.50 |
| 73 | 2030-05 | 2649.12 | 490.68 | 2158.44 | 187784.06 |
| 74 | 2030-06 | 2643.55 | 485.11 | 2158.44 | 185625.63 |
| 75 | 2030-07 | 2637.97 | 479.53 | 2158.44 | 183467.19 |
| 76 | 2030-08 | 2632.39 | 473.96 | 2158.44 | 181308.75 |
| 77 | 2030-09 | 2626.82 | 468.38 | 2158.44 | 179150.31 |
| 78 | 2030-10 | 2621.24 | 462.80 | 2158.44 | 176991.88 |
| 79 | 2030-11 | 2615.67 | 457.23 | 2158.44 | 174833.44 |
| 80 | 2030-12 | 2610.09 | 451.65 | 2158.44 | 172675.00 |
| 81 | 2031-01 | 2604.51 | 446.08 | 2158.44 | 170516.56 |
| 82 | 2031-02 | 2598.94 | 440.50 | 2158.44 | 168358.13 |
| 83 | 2031-03 | 2593.36 | 434.93 | 2158.44 | 166199.69 |
| 84 | 2031-04 | 2587.79 | 429.35 | 2158.44 | 164041.25 |
| 85 | 2031-05 | 2582.21 | 423.77 | 2158.44 | 161882.81 |
| 86 | 2031-06 | 2576.63 | 418.20 | 2158.44 | 159724.38 |
| 87 | 2031-07 | 2571.06 | 412.62 | 2158.44 | 157565.94 |
| 88 | 2031-08 | 2565.48 | 407.05 | 2158.44 | 155407.50 |
| 89 | 2031-09 | 2559.91 | 401.47 | 2158.44 | 153249.06 |
| 90 | 2031-10 | 2554.33 | 395.89 | 2158.44 | 151090.63 |
| 91 | 2031-11 | 2548.75 | 390.32 | 2158.44 | 148932.19 |
| 92 | 2031-12 | 2543.18 | 384.74 | 2158.44 | 146773.75 |
| 93 | 2032-01 | 2537.60 | 379.17 | 2158.44 | 144615.31 |
| 94 | 2032-02 | 2532.03 | 373.59 | 2158.44 | 142456.88 |
| 95 | 2032-03 | 2526.45 | 368.01 | 2158.44 | 140298.44 |
| 96 | 2032-04 | 2520.88 | 362.44 | 2158.44 | 138140.00 |
| 97 | 2032-05 | 2515.30 | 356.86 | 2158.44 | 135981.56 |
| 98 | 2032-06 | 2509.72 | 351.29 | 2158.44 | 133823.13 |
| 99 | 2032-07 | 2504.15 | 345.71 | 2158.44 | 131664.69 |
| 100 | 2032-08 | 2498.57 | 340.13 | 2158.44 | 129506.25 |
| 101 | 2032-09 | 2493.00 | 334.56 | 2158.44 | 127347.81 |
| 102 | 2032-10 | 2487.42 | 328.98 | 2158.44 | 125189.38 |
| 103 | 2032-11 | 2481.84 | 323.41 | 2158.44 | 123030.94 |
| 104 | 2032-12 | 2476.27 | 317.83 | 2158.44 | 120872.50 |
| 105 | 2033-01 | 2470.69 | 312.25 | 2158.44 | 118714.06 |
| 106 | 2033-02 | 2465.12 | 306.68 | 2158.44 | 116555.63 |
| 107 | 2033-03 | 2459.54 | 301.10 | 2158.44 | 114397.19 |
| 108 | 2033-04 | 2453.96 | 295.53 | 2158.44 | 112238.75 |
| 109 | 2033-05 | 2448.39 | 289.95 | 2158.44 | 110080.31 |
| 110 | 2033-06 | 2442.81 | 284.37 | 2158.44 | 107921.88 |
| 111 | 2033-07 | 2437.24 | 278.80 | 2158.44 | 105763.44 |
| 112 | 2033-08 | 2431.66 | 273.22 | 2158.44 | 103605.00 |
| 113 | 2033-09 | 2426.08 | 267.65 | 2158.44 | 101446.56 |
| 114 | 2033-10 | 2420.51 | 262.07 | 2158.44 | 99288.13 |
| 115 | 2033-11 | 2414.93 | 256.49 | 2158.44 | 97129.69 |
| 116 | 2033-12 | 2409.36 | 250.92 | 2158.44 | 94971.25 |
| 117 | 2034-01 | 2403.78 | 245.34 | 2158.44 | 92812.81 |
| 118 | 2034-02 | 2398.20 | 239.77 | 2158.44 | 90654.38 |
| 119 | 2034-03 | 2392.63 | 234.19 | 2158.44 | 88495.94 |
| 120 | 2034-04 | 2387.05 | 228.61 | 2158.44 | 86337.50 |
| 121 | 2034-05 | 2381.48 | 223.04 | 2158.44 | 84179.06 |
| 122 | 2034-06 | 2375.90 | 217.46 | 2158.44 | 82020.63 |
| 123 | 2034-07 | 2370.32 | 211.89 | 2158.44 | 79862.19 |
| 124 | 2034-08 | 2364.75 | 206.31 | 2158.44 | 77703.75 |
| 125 | 2034-09 | 2359.17 | 200.73 | 2158.44 | 75545.31 |
| 126 | 2034-10 | 2353.60 | 195.16 | 2158.44 | 73386.88 |
| 127 | 2034-11 | 2348.02 | 189.58 | 2158.44 | 71228.44 |
| 128 | 2034-12 | 2342.44 | 184.01 | 2158.44 | 69070.00 |
| 129 | 2035-01 | 2336.87 | 178.43 | 2158.44 | 66911.56 |
| 130 | 2035-02 | 2331.29 | 172.85 | 2158.44 | 64753.13 |
| 131 | 2035-03 | 2325.72 | 167.28 | 2158.44 | 62594.69 |
| 132 | 2035-04 | 2320.14 | 161.70 | 2158.44 | 60436.25 |
| 133 | 2035-05 | 2314.56 | 156.13 | 2158.44 | 58277.81 |
| 134 | 2035-06 | 2308.99 | 150.55 | 2158.44 | 56119.38 |
| 135 | 2035-07 | 2303.41 | 144.98 | 2158.44 | 53960.94 |
| 136 | 2035-08 | 2297.84 | 139.40 | 2158.44 | 51802.50 |
| 137 | 2035-09 | 2292.26 | 133.82 | 2158.44 | 49644.06 |
| 138 | 2035-10 | 2286.68 | 128.25 | 2158.44 | 47485.63 |
| 139 | 2035-11 | 2281.11 | 122.67 | 2158.44 | 45327.19 |
| 140 | 2035-12 | 2275.53 | 117.10 | 2158.44 | 43168.75 |
| 141 | 2036-01 | 2269.96 | 111.52 | 2158.44 | 41010.31 |
| 142 | 2036-02 | 2264.38 | 105.94 | 2158.44 | 38851.88 |
| 143 | 2036-03 | 2258.80 | 100.37 | 2158.44 | 36693.44 |
| 144 | 2036-04 | 2253.23 | 94.79 | 2158.44 | 34535.00 |
| 145 | 2036-05 | 2247.65 | 89.22 | 2158.44 | 32376.56 |
| 146 | 2036-06 | 2242.08 | 83.64 | 2158.44 | 30218.13 |
| 147 | 2036-07 | 2236.50 | 78.06 | 2158.44 | 28059.69 |
| 148 | 2036-08 | 2230.93 | 72.49 | 2158.44 | 25901.25 |
| 149 | 2036-09 | 2225.35 | 66.91 | 2158.44 | 23742.81 |
| 150 | 2036-10 | 2219.77 | 61.34 | 2158.44 | 21584.38 |
| 151 | 2036-11 | 2214.20 | 55.76 | 2158.44 | 19425.94 |
| 152 | 2036-12 | 2208.62 | 50.18 | 2158.44 | 17267.50 |
| 153 | 2037-01 | 2203.05 | 44.61 | 2158.44 | 15109.06 |
| 154 | 2037-02 | 2197.47 | 39.03 | 2158.44 | 12950.63 |
| 155 | 2037-03 | 2191.89 | 33.46 | 2158.44 | 10792.19 |
| 156 | 2037-04 | 2186.32 | 27.88 | 2158.44 | 8633.75 |
| 157 | 2037-05 | 2180.74 | 22.30 | 2158.44 | 6475.31 |
| 158 | 2037-06 | 2175.17 | 16.73 | 2158.44 | 4316.88 |
| 159 | 2037-07 | 2169.59 | 11.15 | 2158.44 | 2158.44 |
| 160 | 2037-08 | 2164.01 | 5.58 | 2158.44 | 0.00 |