贷款34.54万（公积金贷款）房贷，还款13年6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6个月
每月还款：2611.6元
利息总额：7.77万
本息合计：42.31万
| 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 | 2611.60 | 892.15 | 1719.45 | 343630.55 |
| 2 | 2024-06 | 2611.60 | 887.71 | 1723.89 | 341906.66 |
| 3 | 2024-07 | 2611.60 | 883.26 | 1728.34 | 340178.32 |
| 4 | 2024-08 | 2611.60 | 878.79 | 1732.81 | 338445.51 |
| 5 | 2024-09 | 2611.60 | 874.32 | 1737.29 | 336708.22 |
| 6 | 2024-10 | 2611.60 | 869.83 | 1741.77 | 334966.45 |
| 7 | 2024-11 | 2611.60 | 865.33 | 1746.27 | 333220.17 |
| 8 | 2024-12 | 2611.60 | 860.82 | 1750.78 | 331469.39 |
| 9 | 2025-01 | 2611.60 | 856.30 | 1755.31 | 329714.08 |
| 10 | 2025-02 | 2611.60 | 851.76 | 1759.84 | 327954.24 |
| 11 | 2025-03 | 2611.60 | 847.22 | 1764.39 | 326189.85 |
| 12 | 2025-04 | 2611.60 | 842.66 | 1768.95 | 324420.91 |
| 13 | 2025-05 | 2611.60 | 838.09 | 1773.52 | 322647.39 |
| 14 | 2025-06 | 2611.60 | 833.51 | 1778.10 | 320869.29 |
| 15 | 2025-07 | 2611.60 | 828.91 | 1782.69 | 319086.60 |
| 16 | 2025-08 | 2611.60 | 824.31 | 1787.30 | 317299.31 |
| 17 | 2025-09 | 2611.60 | 819.69 | 1791.91 | 315507.39 |
| 18 | 2025-10 | 2611.60 | 815.06 | 1796.54 | 313710.85 |
| 19 | 2025-11 | 2611.60 | 810.42 | 1801.18 | 311909.67 |
| 20 | 2025-12 | 2611.60 | 805.77 | 1805.84 | 310103.83 |
| 21 | 2026-01 | 2611.60 | 801.10 | 1810.50 | 308293.33 |
| 22 | 2026-02 | 2611.60 | 796.42 | 1815.18 | 306478.15 |
| 23 | 2026-03 | 2611.60 | 791.74 | 1819.87 | 304658.28 |
| 24 | 2026-04 | 2611.60 | 787.03 | 1824.57 | 302833.71 |
| 25 | 2026-05 | 2611.60 | 782.32 | 1829.28 | 301004.43 |
| 26 | 2026-06 | 2611.60 | 777.59 | 1834.01 | 299170.42 |
| 27 | 2026-07 | 2611.60 | 772.86 | 1838.75 | 297331.67 |
| 28 | 2026-08 | 2611.60 | 768.11 | 1843.50 | 295488.18 |
| 29 | 2026-09 | 2611.60 | 763.34 | 1848.26 | 293639.92 |
| 30 | 2026-10 | 2611.60 | 758.57 | 1853.03 | 291786.89 |
| 31 | 2026-11 | 2611.60 | 753.78 | 1857.82 | 289929.06 |
| 32 | 2026-12 | 2611.60 | 748.98 | 1862.62 | 288066.44 |
| 33 | 2027-01 | 2611.60 | 744.17 | 1867.43 | 286199.01 |
| 34 | 2027-02 | 2611.60 | 739.35 | 1872.26 | 284326.76 |
| 35 | 2027-03 | 2611.60 | 734.51 | 1877.09 | 282449.66 |
| 36 | 2027-04 | 2611.60 | 729.66 | 1881.94 | 280567.72 |
| 37 | 2027-05 | 2611.60 | 724.80 | 1886.80 | 278680.92 |
| 38 | 2027-06 | 2611.60 | 719.93 | 1891.68 | 276789.24 |
| 39 | 2027-07 | 2611.60 | 715.04 | 1896.56 | 274892.68 |
| 40 | 2027-08 | 2611.60 | 710.14 | 1901.46 | 272991.21 |
| 41 | 2027-09 | 2611.60 | 705.23 | 1906.38 | 271084.84 |
| 42 | 2027-10 | 2611.60 | 700.30 | 1911.30 | 269173.54 |
| 43 | 2027-11 | 2611.60 | 695.36 | 1916.24 | 267257.30 |
| 44 | 2027-12 | 2611.60 | 690.41 | 1921.19 | 265336.11 |
| 45 | 2028-01 | 2611.60 | 685.45 | 1926.15 | 263409.96 |
| 46 | 2028-02 | 2611.60 | 680.48 | 1931.13 | 261478.83 |
| 47 | 2028-03 | 2611.60 | 675.49 | 1936.12 | 259542.72 |
| 48 | 2028-04 | 2611.60 | 670.49 | 1941.12 | 257601.60 |
| 49 | 2028-05 | 2611.60 | 665.47 | 1946.13 | 255655.47 |
| 50 | 2028-06 | 2611.60 | 660.44 | 1951.16 | 253704.31 |
| 51 | 2028-07 | 2611.60 | 655.40 | 1956.20 | 251748.10 |
| 52 | 2028-08 | 2611.60 | 650.35 | 1961.25 | 249786.85 |
| 53 | 2028-09 | 2611.60 | 645.28 | 1966.32 | 247820.53 |
| 54 | 2028-10 | 2611.60 | 640.20 | 1971.40 | 245849.13 |
| 55 | 2028-11 | 2611.60 | 635.11 | 1976.49 | 243872.64 |
| 56 | 2028-12 | 2611.60 | 630.00 | 1981.60 | 241891.04 |
| 57 | 2029-01 | 2611.60 | 624.89 | 1986.72 | 239904.32 |
| 58 | 2029-02 | 2611.60 | 619.75 | 1991.85 | 237912.47 |
| 59 | 2029-03 | 2611.60 | 614.61 | 1997.00 | 235915.47 |
| 60 | 2029-04 | 2611.60 | 609.45 | 2002.15 | 233913.32 |
| 61 | 2029-05 | 2611.60 | 604.28 | 2007.33 | 231905.99 |
| 62 | 2029-06 | 2611.60 | 599.09 | 2012.51 | 229893.48 |
| 63 | 2029-07 | 2611.60 | 593.89 | 2017.71 | 227875.77 |
| 64 | 2029-08 | 2611.60 | 588.68 | 2022.92 | 225852.84 |
| 65 | 2029-09 | 2611.60 | 583.45 | 2028.15 | 223824.69 |
| 66 | 2029-10 | 2611.60 | 578.21 | 2033.39 | 221791.30 |
| 67 | 2029-11 | 2611.60 | 572.96 | 2038.64 | 219752.66 |
| 68 | 2029-12 | 2611.60 | 567.69 | 2043.91 | 217708.75 |
| 69 | 2030-01 | 2611.60 | 562.41 | 2049.19 | 215659.56 |
| 70 | 2030-02 | 2611.60 | 557.12 | 2054.48 | 213605.08 |
| 71 | 2030-03 | 2611.60 | 551.81 | 2059.79 | 211545.29 |
| 72 | 2030-04 | 2611.60 | 546.49 | 2065.11 | 209480.18 |
| 73 | 2030-05 | 2611.60 | 541.16 | 2070.45 | 207409.73 |
| 74 | 2030-06 | 2611.60 | 535.81 | 2075.79 | 205333.94 |
| 75 | 2030-07 | 2611.60 | 530.45 | 2081.16 | 203252.78 |
| 76 | 2030-08 | 2611.60 | 525.07 | 2086.53 | 201166.25 |
| 77 | 2030-09 | 2611.60 | 519.68 | 2091.92 | 199074.32 |
| 78 | 2030-10 | 2611.60 | 514.28 | 2097.33 | 196977.00 |
| 79 | 2030-11 | 2611.60 | 508.86 | 2102.75 | 194874.25 |
| 80 | 2030-12 | 2611.60 | 503.43 | 2108.18 | 192766.07 |
| 81 | 2031-01 | 2611.60 | 497.98 | 2113.62 | 190652.45 |
| 82 | 2031-02 | 2611.60 | 492.52 | 2119.08 | 188533.36 |
| 83 | 2031-03 | 2611.60 | 487.04 | 2124.56 | 186408.80 |
| 84 | 2031-04 | 2611.60 | 481.56 | 2130.05 | 184278.76 |
| 85 | 2031-05 | 2611.60 | 476.05 | 2135.55 | 182143.21 |
| 86 | 2031-06 | 2611.60 | 470.54 | 2141.07 | 180002.14 |
| 87 | 2031-07 | 2611.60 | 465.01 | 2146.60 | 177855.54 |
| 88 | 2031-08 | 2611.60 | 459.46 | 2152.14 | 175703.40 |
| 89 | 2031-09 | 2611.60 | 453.90 | 2157.70 | 173545.70 |
| 90 | 2031-10 | 2611.60 | 448.33 | 2163.28 | 171382.42 |
| 91 | 2031-11 | 2611.60 | 442.74 | 2168.87 | 169213.55 |
| 92 | 2031-12 | 2611.60 | 437.14 | 2174.47 | 167039.09 |
| 93 | 2032-01 | 2611.60 | 431.52 | 2180.09 | 164859.00 |
| 94 | 2032-02 | 2611.60 | 425.89 | 2185.72 | 162673.28 |
| 95 | 2032-03 | 2611.60 | 420.24 | 2191.36 | 160481.92 |
| 96 | 2032-04 | 2611.60 | 414.58 | 2197.02 | 158284.89 |
| 97 | 2032-05 | 2611.60 | 408.90 | 2202.70 | 156082.19 |
| 98 | 2032-06 | 2611.60 | 403.21 | 2208.39 | 153873.80 |
| 99 | 2032-07 | 2611.60 | 397.51 | 2214.10 | 151659.71 |
| 100 | 2032-08 | 2611.60 | 391.79 | 2219.82 | 149439.89 |
| 101 | 2032-09 | 2611.60 | 386.05 | 2225.55 | 147214.34 |
| 102 | 2032-10 | 2611.60 | 380.30 | 2231.30 | 144983.04 |
| 103 | 2032-11 | 2611.60 | 374.54 | 2237.06 | 142745.98 |
| 104 | 2032-12 | 2611.60 | 368.76 | 2242.84 | 140503.14 |
| 105 | 2033-01 | 2611.60 | 362.97 | 2248.64 | 138254.50 |
| 106 | 2033-02 | 2611.60 | 357.16 | 2254.45 | 136000.05 |
| 107 | 2033-03 | 2611.60 | 351.33 | 2260.27 | 133739.78 |
| 108 | 2033-04 | 2611.60 | 345.49 | 2266.11 | 131473.67 |
| 109 | 2033-05 | 2611.60 | 339.64 | 2271.96 | 129201.71 |
| 110 | 2033-06 | 2611.60 | 333.77 | 2277.83 | 126923.88 |
| 111 | 2033-07 | 2611.60 | 327.89 | 2283.72 | 124640.16 |
| 112 | 2033-08 | 2611.60 | 321.99 | 2289.62 | 122350.55 |
| 113 | 2033-09 | 2611.60 | 316.07 | 2295.53 | 120055.02 |
| 114 | 2033-10 | 2611.60 | 310.14 | 2301.46 | 117753.55 |
| 115 | 2033-11 | 2611.60 | 304.20 | 2307.41 | 115446.15 |
| 116 | 2033-12 | 2611.60 | 298.24 | 2313.37 | 113132.78 |
| 117 | 2034-01 | 2611.60 | 292.26 | 2319.34 | 110813.44 |
| 118 | 2034-02 | 2611.60 | 286.27 | 2325.34 | 108488.10 |
| 119 | 2034-03 | 2611.60 | 280.26 | 2331.34 | 106156.76 |
| 120 | 2034-04 | 2611.60 | 274.24 | 2337.36 | 103819.39 |
| 121 | 2034-05 | 2611.60 | 268.20 | 2343.40 | 101475.99 |
| 122 | 2034-06 | 2611.60 | 262.15 | 2349.46 | 99126.53 |
| 123 | 2034-07 | 2611.60 | 256.08 | 2355.53 | 96771.01 |
| 124 | 2034-08 | 2611.60 | 249.99 | 2361.61 | 94409.40 |
| 125 | 2034-09 | 2611.60 | 243.89 | 2367.71 | 92041.68 |
| 126 | 2034-10 | 2611.60 | 237.77 | 2373.83 | 89667.85 |
| 127 | 2034-11 | 2611.60 | 231.64 | 2379.96 | 87287.89 |
| 128 | 2034-12 | 2611.60 | 225.49 | 2386.11 | 84901.78 |
| 129 | 2035-01 | 2611.60 | 219.33 | 2392.27 | 82509.51 |
| 130 | 2035-02 | 2611.60 | 213.15 | 2398.45 | 80111.06 |
| 131 | 2035-03 | 2611.60 | 206.95 | 2404.65 | 77706.41 |
| 132 | 2035-04 | 2611.60 | 200.74 | 2410.86 | 75295.55 |
| 133 | 2035-05 | 2611.60 | 194.51 | 2417.09 | 72878.46 |
| 134 | 2035-06 | 2611.60 | 188.27 | 2423.33 | 70455.12 |
| 135 | 2035-07 | 2611.60 | 182.01 | 2429.59 | 68025.53 |
| 136 | 2035-08 | 2611.60 | 175.73 | 2435.87 | 65589.66 |
| 137 | 2035-09 | 2611.60 | 169.44 | 2442.16 | 63147.49 |
| 138 | 2035-10 | 2611.60 | 163.13 | 2448.47 | 60699.02 |
| 139 | 2035-11 | 2611.60 | 156.81 | 2454.80 | 58244.22 |
| 140 | 2035-12 | 2611.60 | 150.46 | 2461.14 | 55783.08 |
| 141 | 2036-01 | 2611.60 | 144.11 | 2467.50 | 53315.59 |
| 142 | 2036-02 | 2611.60 | 137.73 | 2473.87 | 50841.72 |
| 143 | 2036-03 | 2611.60 | 131.34 | 2480.26 | 48361.45 |
| 144 | 2036-04 | 2611.60 | 124.93 | 2486.67 | 45874.79 |
| 145 | 2036-05 | 2611.60 | 118.51 | 2493.09 | 43381.69 |
| 146 | 2036-06 | 2611.60 | 112.07 | 2499.53 | 40882.16 |
| 147 | 2036-07 | 2611.60 | 105.61 | 2505.99 | 38376.17 |
| 148 | 2036-08 | 2611.60 | 99.14 | 2512.46 | 35863.70 |
| 149 | 2036-09 | 2611.60 | 92.65 | 2518.96 | 33344.75 |
| 150 | 2036-10 | 2611.60 | 86.14 | 2525.46 | 30819.28 |
| 151 | 2036-11 | 2611.60 | 79.62 | 2531.99 | 28287.30 |
| 152 | 2036-12 | 2611.60 | 73.08 | 2538.53 | 25748.77 |
| 153 | 2037-01 | 2611.60 | 66.52 | 2545.09 | 23203.68 |
| 154 | 2037-02 | 2611.60 | 59.94 | 2551.66 | 20652.02 |
| 155 | 2037-03 | 2611.60 | 53.35 | 2558.25 | 18093.77 |
| 156 | 2037-04 | 2611.60 | 46.74 | 2564.86 | 15528.91 |
| 157 | 2037-05 | 2611.60 | 40.12 | 2571.49 | 12957.42 |
| 158 | 2037-06 | 2611.60 | 33.47 | 2578.13 | 10379.29 |
| 159 | 2037-07 | 2611.60 | 26.81 | 2584.79 | 7794.50 |
| 160 | 2037-08 | 2611.60 | 20.14 | 2591.47 | 5203.04 |
| 161 | 2037-09 | 2611.60 | 13.44 | 2598.16 | 2604.87 |
| 162 | 2037-10 | 2611.60 | 6.73 | 2604.87 | 0.00 |
等额本金还款方式：
贷款总额：34.54万
还款月数：13年6个月
首月还款：3023.94元
每月递减：5.51元
利息总额：7.27万
本息合计：41.81万
节省利息：5019.16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 | 3023.94 | 892.15 | 2131.79 | 343218.21 |
| 2 | 2024-06 | 3018.44 | 886.65 | 2131.79 | 341086.42 |
| 3 | 2024-07 | 3012.93 | 881.14 | 2131.79 | 338954.63 |
| 4 | 2024-08 | 3007.42 | 875.63 | 2131.79 | 336822.84 |
| 5 | 2024-09 | 3001.92 | 870.13 | 2131.79 | 334691.05 |
| 6 | 2024-10 | 2996.41 | 864.62 | 2131.79 | 332559.26 |
| 7 | 2024-11 | 2990.90 | 859.11 | 2131.79 | 330427.47 |
| 8 | 2024-12 | 2985.39 | 853.60 | 2131.79 | 328295.68 |
| 9 | 2025-01 | 2979.89 | 848.10 | 2131.79 | 326163.89 |
| 10 | 2025-02 | 2974.38 | 842.59 | 2131.79 | 324032.10 |
| 11 | 2025-03 | 2968.87 | 837.08 | 2131.79 | 321900.31 |
| 12 | 2025-04 | 2963.37 | 831.58 | 2131.79 | 319768.52 |
| 13 | 2025-05 | 2957.86 | 826.07 | 2131.79 | 317636.73 |
| 14 | 2025-06 | 2952.35 | 820.56 | 2131.79 | 315504.94 |
| 15 | 2025-07 | 2946.84 | 815.05 | 2131.79 | 313373.15 |
| 16 | 2025-08 | 2941.34 | 809.55 | 2131.79 | 311241.36 |
| 17 | 2025-09 | 2935.83 | 804.04 | 2131.79 | 309109.57 |
| 18 | 2025-10 | 2930.32 | 798.53 | 2131.79 | 306977.78 |
| 19 | 2025-11 | 2924.82 | 793.03 | 2131.79 | 304845.99 |
| 20 | 2025-12 | 2919.31 | 787.52 | 2131.79 | 302714.20 |
| 21 | 2026-01 | 2913.80 | 782.01 | 2131.79 | 300582.41 |
| 22 | 2026-02 | 2908.29 | 776.50 | 2131.79 | 298450.62 |
| 23 | 2026-03 | 2902.79 | 771.00 | 2131.79 | 296318.83 |
| 24 | 2026-04 | 2897.28 | 765.49 | 2131.79 | 294187.04 |
| 25 | 2026-05 | 2891.77 | 759.98 | 2131.79 | 292055.25 |
| 26 | 2026-06 | 2886.27 | 754.48 | 2131.79 | 289923.46 |
| 27 | 2026-07 | 2880.76 | 748.97 | 2131.79 | 287791.67 |
| 28 | 2026-08 | 2875.25 | 743.46 | 2131.79 | 285659.88 |
| 29 | 2026-09 | 2869.74 | 737.95 | 2131.79 | 283528.09 |
| 30 | 2026-10 | 2864.24 | 732.45 | 2131.79 | 281396.30 |
| 31 | 2026-11 | 2858.73 | 726.94 | 2131.79 | 279264.51 |
| 32 | 2026-12 | 2853.22 | 721.43 | 2131.79 | 277132.72 |
| 33 | 2027-01 | 2847.72 | 715.93 | 2131.79 | 275000.93 |
| 34 | 2027-02 | 2842.21 | 710.42 | 2131.79 | 272869.14 |
| 35 | 2027-03 | 2836.70 | 704.91 | 2131.79 | 270737.35 |
| 36 | 2027-04 | 2831.19 | 699.40 | 2131.79 | 268605.56 |
| 37 | 2027-05 | 2825.69 | 693.90 | 2131.79 | 266473.77 |
| 38 | 2027-06 | 2820.18 | 688.39 | 2131.79 | 264341.98 |
| 39 | 2027-07 | 2814.67 | 682.88 | 2131.79 | 262210.19 |
| 40 | 2027-08 | 2809.17 | 677.38 | 2131.79 | 260078.40 |
| 41 | 2027-09 | 2803.66 | 671.87 | 2131.79 | 257946.60 |
| 42 | 2027-10 | 2798.15 | 666.36 | 2131.79 | 255814.81 |
| 43 | 2027-11 | 2792.65 | 660.85 | 2131.79 | 253683.02 |
| 44 | 2027-12 | 2787.14 | 655.35 | 2131.79 | 251551.23 |
| 45 | 2028-01 | 2781.63 | 649.84 | 2131.79 | 249419.44 |
| 46 | 2028-02 | 2776.12 | 644.33 | 2131.79 | 247287.65 |
| 47 | 2028-03 | 2770.62 | 638.83 | 2131.79 | 245155.86 |
| 48 | 2028-04 | 2765.11 | 633.32 | 2131.79 | 243024.07 |
| 49 | 2028-05 | 2759.60 | 627.81 | 2131.79 | 240892.28 |
| 50 | 2028-06 | 2754.10 | 622.31 | 2131.79 | 238760.49 |
| 51 | 2028-07 | 2748.59 | 616.80 | 2131.79 | 236628.70 |
| 52 | 2028-08 | 2743.08 | 611.29 | 2131.79 | 234496.91 |
| 53 | 2028-09 | 2737.57 | 605.78 | 2131.79 | 232365.12 |
| 54 | 2028-10 | 2732.07 | 600.28 | 2131.79 | 230233.33 |
| 55 | 2028-11 | 2726.56 | 594.77 | 2131.79 | 228101.54 |
| 56 | 2028-12 | 2721.05 | 589.26 | 2131.79 | 225969.75 |
| 57 | 2029-01 | 2715.55 | 583.76 | 2131.79 | 223837.96 |
| 58 | 2029-02 | 2710.04 | 578.25 | 2131.79 | 221706.17 |
| 59 | 2029-03 | 2704.53 | 572.74 | 2131.79 | 219574.38 |
| 60 | 2029-04 | 2699.02 | 567.23 | 2131.79 | 217442.59 |
| 61 | 2029-05 | 2693.52 | 561.73 | 2131.79 | 215310.80 |
| 62 | 2029-06 | 2688.01 | 556.22 | 2131.79 | 213179.01 |
| 63 | 2029-07 | 2682.50 | 550.71 | 2131.79 | 211047.22 |
| 64 | 2029-08 | 2677.00 | 545.21 | 2131.79 | 208915.43 |
| 65 | 2029-09 | 2671.49 | 539.70 | 2131.79 | 206783.64 |
| 66 | 2029-10 | 2665.98 | 534.19 | 2131.79 | 204651.85 |
| 67 | 2029-11 | 2660.47 | 528.68 | 2131.79 | 202520.06 |
| 68 | 2029-12 | 2654.97 | 523.18 | 2131.79 | 200388.27 |
| 69 | 2030-01 | 2649.46 | 517.67 | 2131.79 | 198256.48 |
| 70 | 2030-02 | 2643.95 | 512.16 | 2131.79 | 196124.69 |
| 71 | 2030-03 | 2638.45 | 506.66 | 2131.79 | 193992.90 |
| 72 | 2030-04 | 2632.94 | 501.15 | 2131.79 | 191861.11 |
| 73 | 2030-05 | 2627.43 | 495.64 | 2131.79 | 189729.32 |
| 74 | 2030-06 | 2621.92 | 490.13 | 2131.79 | 187597.53 |
| 75 | 2030-07 | 2616.42 | 484.63 | 2131.79 | 185465.74 |
| 76 | 2030-08 | 2610.91 | 479.12 | 2131.79 | 183333.95 |
| 77 | 2030-09 | 2605.40 | 473.61 | 2131.79 | 181202.16 |
| 78 | 2030-10 | 2599.90 | 468.11 | 2131.79 | 179070.37 |
| 79 | 2030-11 | 2594.39 | 462.60 | 2131.79 | 176938.58 |
| 80 | 2030-12 | 2588.88 | 457.09 | 2131.79 | 174806.79 |
| 81 | 2031-01 | 2583.37 | 451.58 | 2131.79 | 172675.00 |
| 82 | 2031-02 | 2577.87 | 446.08 | 2131.79 | 170543.21 |
| 83 | 2031-03 | 2572.36 | 440.57 | 2131.79 | 168411.42 |
| 84 | 2031-04 | 2566.85 | 435.06 | 2131.79 | 166279.63 |
| 85 | 2031-05 | 2561.35 | 429.56 | 2131.79 | 164147.84 |
| 86 | 2031-06 | 2555.84 | 424.05 | 2131.79 | 162016.05 |
| 87 | 2031-07 | 2550.33 | 418.54 | 2131.79 | 159884.26 |
| 88 | 2031-08 | 2544.82 | 413.03 | 2131.79 | 157752.47 |
| 89 | 2031-09 | 2539.32 | 407.53 | 2131.79 | 155620.68 |
| 90 | 2031-10 | 2533.81 | 402.02 | 2131.79 | 153488.89 |
| 91 | 2031-11 | 2528.30 | 396.51 | 2131.79 | 151357.10 |
| 92 | 2031-12 | 2522.80 | 391.01 | 2131.79 | 149225.31 |
| 93 | 2032-01 | 2517.29 | 385.50 | 2131.79 | 147093.52 |
| 94 | 2032-02 | 2511.78 | 379.99 | 2131.79 | 144961.73 |
| 95 | 2032-03 | 2506.27 | 374.48 | 2131.79 | 142829.94 |
| 96 | 2032-04 | 2500.77 | 368.98 | 2131.79 | 140698.15 |
| 97 | 2032-05 | 2495.26 | 363.47 | 2131.79 | 138566.36 |
| 98 | 2032-06 | 2489.75 | 357.96 | 2131.79 | 136434.57 |
| 99 | 2032-07 | 2484.25 | 352.46 | 2131.79 | 134302.78 |
| 100 | 2032-08 | 2478.74 | 346.95 | 2131.79 | 132170.99 |
| 101 | 2032-09 | 2473.23 | 341.44 | 2131.79 | 130039.20 |
| 102 | 2032-10 | 2467.72 | 335.93 | 2131.79 | 127907.41 |
| 103 | 2032-11 | 2462.22 | 330.43 | 2131.79 | 125775.62 |
| 104 | 2032-12 | 2456.71 | 324.92 | 2131.79 | 123643.83 |
| 105 | 2033-01 | 2451.20 | 319.41 | 2131.79 | 121512.04 |
| 106 | 2033-02 | 2445.70 | 313.91 | 2131.79 | 119380.25 |
| 107 | 2033-03 | 2440.19 | 308.40 | 2131.79 | 117248.46 |
| 108 | 2033-04 | 2434.68 | 302.89 | 2131.79 | 115116.67 |
| 109 | 2033-05 | 2429.17 | 297.38 | 2131.79 | 112984.88 |
| 110 | 2033-06 | 2423.67 | 291.88 | 2131.79 | 110853.09 |
| 111 | 2033-07 | 2418.16 | 286.37 | 2131.79 | 108721.30 |
| 112 | 2033-08 | 2412.65 | 280.86 | 2131.79 | 106589.51 |
| 113 | 2033-09 | 2407.15 | 275.36 | 2131.79 | 104457.72 |
| 114 | 2033-10 | 2401.64 | 269.85 | 2131.79 | 102325.93 |
| 115 | 2033-11 | 2396.13 | 264.34 | 2131.79 | 100194.14 |
| 116 | 2033-12 | 2390.62 | 258.83 | 2131.79 | 98062.35 |
| 117 | 2034-01 | 2385.12 | 253.33 | 2131.79 | 95930.56 |
| 118 | 2034-02 | 2379.61 | 247.82 | 2131.79 | 93798.77 |
| 119 | 2034-03 | 2374.10 | 242.31 | 2131.79 | 91666.98 |
| 120 | 2034-04 | 2368.60 | 236.81 | 2131.79 | 89535.19 |
| 121 | 2034-05 | 2363.09 | 231.30 | 2131.79 | 87403.40 |
| 122 | 2034-06 | 2357.58 | 225.79 | 2131.79 | 85271.60 |
| 123 | 2034-07 | 2352.08 | 220.28 | 2131.79 | 83139.81 |
| 124 | 2034-08 | 2346.57 | 214.78 | 2131.79 | 81008.02 |
| 125 | 2034-09 | 2341.06 | 209.27 | 2131.79 | 78876.23 |
| 126 | 2034-10 | 2335.55 | 203.76 | 2131.79 | 76744.44 |
| 127 | 2034-11 | 2330.05 | 198.26 | 2131.79 | 74612.65 |
| 128 | 2034-12 | 2324.54 | 192.75 | 2131.79 | 72480.86 |
| 129 | 2035-01 | 2319.03 | 187.24 | 2131.79 | 70349.07 |
| 130 | 2035-02 | 2313.53 | 181.74 | 2131.79 | 68217.28 |
| 131 | 2035-03 | 2308.02 | 176.23 | 2131.79 | 66085.49 |
| 132 | 2035-04 | 2302.51 | 170.72 | 2131.79 | 63953.70 |
| 133 | 2035-05 | 2297.00 | 165.21 | 2131.79 | 61821.91 |
| 134 | 2035-06 | 2291.50 | 159.71 | 2131.79 | 59690.12 |
| 135 | 2035-07 | 2285.99 | 154.20 | 2131.79 | 57558.33 |
| 136 | 2035-08 | 2280.48 | 148.69 | 2131.79 | 55426.54 |
| 137 | 2035-09 | 2274.98 | 143.19 | 2131.79 | 53294.75 |
| 138 | 2035-10 | 2269.47 | 137.68 | 2131.79 | 51162.96 |
| 139 | 2035-11 | 2263.96 | 132.17 | 2131.79 | 49031.17 |
| 140 | 2035-12 | 2258.45 | 126.66 | 2131.79 | 46899.38 |
| 141 | 2036-01 | 2252.95 | 121.16 | 2131.79 | 44767.59 |
| 142 | 2036-02 | 2247.44 | 115.65 | 2131.79 | 42635.80 |
| 143 | 2036-03 | 2241.93 | 110.14 | 2131.79 | 40504.01 |
| 144 | 2036-04 | 2236.43 | 104.64 | 2131.79 | 38372.22 |
| 145 | 2036-05 | 2230.92 | 99.13 | 2131.79 | 36240.43 |
| 146 | 2036-06 | 2225.41 | 93.62 | 2131.79 | 34108.64 |
| 147 | 2036-07 | 2219.90 | 88.11 | 2131.79 | 31976.85 |
| 148 | 2036-08 | 2214.40 | 82.61 | 2131.79 | 29845.06 |
| 149 | 2036-09 | 2208.89 | 77.10 | 2131.79 | 27713.27 |
| 150 | 2036-10 | 2203.38 | 71.59 | 2131.79 | 25581.48 |
| 151 | 2036-11 | 2197.88 | 66.09 | 2131.79 | 23449.69 |
| 152 | 2036-12 | 2192.37 | 60.58 | 2131.79 | 21317.90 |
| 153 | 2037-01 | 2186.86 | 55.07 | 2131.79 | 19186.11 |
| 154 | 2037-02 | 2181.35 | 49.56 | 2131.79 | 17054.32 |
| 155 | 2037-03 | 2175.85 | 44.06 | 2131.79 | 14922.53 |
| 156 | 2037-04 | 2170.34 | 38.55 | 2131.79 | 12790.74 |
| 157 | 2037-05 | 2164.83 | 33.04 | 2131.79 | 10658.95 |
| 158 | 2037-06 | 2159.33 | 27.54 | 2131.79 | 8527.16 |
| 159 | 2037-07 | 2153.82 | 22.03 | 2131.79 | 6395.37 |
| 160 | 2037-08 | 2148.31 | 16.52 | 2131.79 | 4263.58 |
| 161 | 2037-09 | 2142.80 | 11.01 | 2131.79 | 2131.79 |
| 162 | 2037-10 | 2137.30 | 5.51 | 2131.79 | 0.00 |