贷款28.82万（公积金贷款）房贷，还款13年7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：28.82万
还款月数：13年7个月
每月还款：2134.48元
利息总额：5.97万
本息合计：34.79万
| 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 | 2134.48 | 684.49 | 1449.99 | 286756.01 |
| 2 | 2024-06 | 2134.48 | 681.05 | 1453.43 | 285302.58 |
| 3 | 2024-07 | 2134.48 | 677.59 | 1456.89 | 283845.69 |
| 4 | 2024-08 | 2134.48 | 674.13 | 1460.35 | 282385.34 |
| 5 | 2024-09 | 2134.48 | 670.67 | 1463.81 | 280921.53 |
| 6 | 2024-10 | 2134.48 | 667.19 | 1467.29 | 279454.24 |
| 7 | 2024-11 | 2134.48 | 663.70 | 1470.78 | 277983.46 |
| 8 | 2024-12 | 2134.48 | 660.21 | 1474.27 | 276509.20 |
| 9 | 2025-01 | 2134.48 | 656.71 | 1477.77 | 275031.43 |
| 10 | 2025-02 | 2134.48 | 653.20 | 1481.28 | 273550.15 |
| 11 | 2025-03 | 2134.48 | 649.68 | 1484.80 | 272065.35 |
| 12 | 2025-04 | 2134.48 | 646.16 | 1488.32 | 270577.02 |
| 13 | 2025-05 | 2134.48 | 642.62 | 1491.86 | 269085.16 |
| 14 | 2025-06 | 2134.48 | 639.08 | 1495.40 | 267589.76 |
| 15 | 2025-07 | 2134.48 | 635.53 | 1498.95 | 266090.81 |
| 16 | 2025-08 | 2134.48 | 631.97 | 1502.51 | 264588.29 |
| 17 | 2025-09 | 2134.48 | 628.40 | 1506.08 | 263082.21 |
| 18 | 2025-10 | 2134.48 | 624.82 | 1509.66 | 261572.55 |
| 19 | 2025-11 | 2134.48 | 621.23 | 1513.24 | 260059.31 |
| 20 | 2025-12 | 2134.48 | 617.64 | 1516.84 | 258542.47 |
| 21 | 2026-01 | 2134.48 | 614.04 | 1520.44 | 257022.03 |
| 22 | 2026-02 | 2134.48 | 610.43 | 1524.05 | 255497.98 |
| 23 | 2026-03 | 2134.48 | 606.81 | 1527.67 | 253970.31 |
| 24 | 2026-04 | 2134.48 | 603.18 | 1531.30 | 252439.01 |
| 25 | 2026-05 | 2134.48 | 599.54 | 1534.94 | 250904.07 |
| 26 | 2026-06 | 2134.48 | 595.90 | 1538.58 | 249365.49 |
| 27 | 2026-07 | 2134.48 | 592.24 | 1542.24 | 247823.25 |
| 28 | 2026-08 | 2134.48 | 588.58 | 1545.90 | 246277.35 |
| 29 | 2026-09 | 2134.48 | 584.91 | 1549.57 | 244727.78 |
| 30 | 2026-10 | 2134.48 | 581.23 | 1553.25 | 243174.53 |
| 31 | 2026-11 | 2134.48 | 577.54 | 1556.94 | 241617.59 |
| 32 | 2026-12 | 2134.48 | 573.84 | 1560.64 | 240056.95 |
| 33 | 2027-01 | 2134.48 | 570.14 | 1564.34 | 238492.61 |
| 34 | 2027-02 | 2134.48 | 566.42 | 1568.06 | 236924.55 |
| 35 | 2027-03 | 2134.48 | 562.70 | 1571.78 | 235352.77 |
| 36 | 2027-04 | 2134.48 | 558.96 | 1575.52 | 233777.25 |
| 37 | 2027-05 | 2134.48 | 555.22 | 1579.26 | 232197.99 |
| 38 | 2027-06 | 2134.48 | 551.47 | 1583.01 | 230614.98 |
| 39 | 2027-07 | 2134.48 | 547.71 | 1586.77 | 229028.21 |
| 40 | 2027-08 | 2134.48 | 543.94 | 1590.54 | 227437.67 |
| 41 | 2027-09 | 2134.48 | 540.16 | 1594.31 | 225843.36 |
| 42 | 2027-10 | 2134.48 | 536.38 | 1598.10 | 224245.26 |
| 43 | 2027-11 | 2134.48 | 532.58 | 1601.90 | 222643.36 |
| 44 | 2027-12 | 2134.48 | 528.78 | 1605.70 | 221037.66 |
| 45 | 2028-01 | 2134.48 | 524.96 | 1609.51 | 219428.15 |
| 46 | 2028-02 | 2134.48 | 521.14 | 1613.34 | 217814.81 |
| 47 | 2028-03 | 2134.48 | 517.31 | 1617.17 | 216197.64 |
| 48 | 2028-04 | 2134.48 | 513.47 | 1621.01 | 214576.63 |
| 49 | 2028-05 | 2134.48 | 509.62 | 1624.86 | 212951.77 |
| 50 | 2028-06 | 2134.48 | 505.76 | 1628.72 | 211323.05 |
| 51 | 2028-07 | 2134.48 | 501.89 | 1632.59 | 209690.46 |
| 52 | 2028-08 | 2134.48 | 498.01 | 1636.46 | 208054.00 |
| 53 | 2028-09 | 2134.48 | 494.13 | 1640.35 | 206413.65 |
| 54 | 2028-10 | 2134.48 | 490.23 | 1644.25 | 204769.40 |
| 55 | 2028-11 | 2134.48 | 486.33 | 1648.15 | 203121.25 |
| 56 | 2028-12 | 2134.48 | 482.41 | 1652.07 | 201469.18 |
| 57 | 2029-01 | 2134.48 | 478.49 | 1655.99 | 199813.19 |
| 58 | 2029-02 | 2134.48 | 474.56 | 1659.92 | 198153.27 |
| 59 | 2029-03 | 2134.48 | 470.61 | 1663.87 | 196489.40 |
| 60 | 2029-04 | 2134.48 | 466.66 | 1667.82 | 194821.59 |
| 61 | 2029-05 | 2134.48 | 462.70 | 1671.78 | 193149.81 |
| 62 | 2029-06 | 2134.48 | 458.73 | 1675.75 | 191474.06 |
| 63 | 2029-07 | 2134.48 | 454.75 | 1679.73 | 189794.33 |
| 64 | 2029-08 | 2134.48 | 450.76 | 1683.72 | 188110.61 |
| 65 | 2029-09 | 2134.48 | 446.76 | 1687.72 | 186422.90 |
| 66 | 2029-10 | 2134.48 | 442.75 | 1691.73 | 184731.17 |
| 67 | 2029-11 | 2134.48 | 438.74 | 1695.74 | 183035.43 |
| 68 | 2029-12 | 2134.48 | 434.71 | 1699.77 | 181335.66 |
| 69 | 2030-01 | 2134.48 | 430.67 | 1703.81 | 179631.85 |
| 70 | 2030-02 | 2134.48 | 426.63 | 1707.85 | 177924.00 |
| 71 | 2030-03 | 2134.48 | 422.57 | 1711.91 | 176212.09 |
| 72 | 2030-04 | 2134.48 | 418.50 | 1715.98 | 174496.11 |
| 73 | 2030-05 | 2134.48 | 414.43 | 1720.05 | 172776.06 |
| 74 | 2030-06 | 2134.48 | 410.34 | 1724.14 | 171051.92 |
| 75 | 2030-07 | 2134.48 | 406.25 | 1728.23 | 169323.69 |
| 76 | 2030-08 | 2134.48 | 402.14 | 1732.34 | 167591.36 |
| 77 | 2030-09 | 2134.48 | 398.03 | 1736.45 | 165854.91 |
| 78 | 2030-10 | 2134.48 | 393.91 | 1740.57 | 164114.33 |
| 79 | 2030-11 | 2134.48 | 389.77 | 1744.71 | 162369.63 |
| 80 | 2030-12 | 2134.48 | 385.63 | 1748.85 | 160620.77 |
| 81 | 2031-01 | 2134.48 | 381.47 | 1753.01 | 158867.77 |
| 82 | 2031-02 | 2134.48 | 377.31 | 1757.17 | 157110.60 |
| 83 | 2031-03 | 2134.48 | 373.14 | 1761.34 | 155349.26 |
| 84 | 2031-04 | 2134.48 | 368.95 | 1765.52 | 153583.73 |
| 85 | 2031-05 | 2134.48 | 364.76 | 1769.72 | 151814.02 |
| 86 | 2031-06 | 2134.48 | 360.56 | 1773.92 | 150040.09 |
| 87 | 2031-07 | 2134.48 | 356.35 | 1778.13 | 148261.96 |
| 88 | 2031-08 | 2134.48 | 352.12 | 1782.36 | 146479.60 |
| 89 | 2031-09 | 2134.48 | 347.89 | 1786.59 | 144693.01 |
| 90 | 2031-10 | 2134.48 | 343.65 | 1790.83 | 142902.18 |
| 91 | 2031-11 | 2134.48 | 339.39 | 1795.09 | 141107.09 |
| 92 | 2031-12 | 2134.48 | 335.13 | 1799.35 | 139307.74 |
| 93 | 2032-01 | 2134.48 | 330.86 | 1803.62 | 137504.12 |
| 94 | 2032-02 | 2134.48 | 326.57 | 1807.91 | 135696.21 |
| 95 | 2032-03 | 2134.48 | 322.28 | 1812.20 | 133884.01 |
| 96 | 2032-04 | 2134.48 | 317.97 | 1816.50 | 132067.51 |
| 97 | 2032-05 | 2134.48 | 313.66 | 1820.82 | 130246.69 |
| 98 | 2032-06 | 2134.48 | 309.34 | 1825.14 | 128421.54 |
| 99 | 2032-07 | 2134.48 | 305.00 | 1829.48 | 126592.07 |
| 100 | 2032-08 | 2134.48 | 300.66 | 1833.82 | 124758.24 |
| 101 | 2032-09 | 2134.48 | 296.30 | 1838.18 | 122920.06 |
| 102 | 2032-10 | 2134.48 | 291.94 | 1842.54 | 121077.52 |
| 103 | 2032-11 | 2134.48 | 287.56 | 1846.92 | 119230.60 |
| 104 | 2032-12 | 2134.48 | 283.17 | 1851.31 | 117379.29 |
| 105 | 2033-01 | 2134.48 | 278.78 | 1855.70 | 115523.59 |
| 106 | 2033-02 | 2134.48 | 274.37 | 1860.11 | 113663.48 |
| 107 | 2033-03 | 2134.48 | 269.95 | 1864.53 | 111798.95 |
| 108 | 2033-04 | 2134.48 | 265.52 | 1868.96 | 109929.99 |
| 109 | 2033-05 | 2134.48 | 261.08 | 1873.40 | 108056.60 |
| 110 | 2033-06 | 2134.48 | 256.63 | 1877.84 | 106178.75 |
| 111 | 2033-07 | 2134.48 | 252.17 | 1882.30 | 104296.45 |
| 112 | 2033-08 | 2134.48 | 247.70 | 1886.78 | 102409.67 |
| 113 | 2033-09 | 2134.48 | 243.22 | 1891.26 | 100518.42 |
| 114 | 2033-10 | 2134.48 | 238.73 | 1895.75 | 98622.67 |
| 115 | 2033-11 | 2134.48 | 234.23 | 1900.25 | 96722.42 |
| 116 | 2033-12 | 2134.48 | 229.72 | 1904.76 | 94817.65 |
| 117 | 2034-01 | 2134.48 | 225.19 | 1909.29 | 92908.37 |
| 118 | 2034-02 | 2134.48 | 220.66 | 1913.82 | 90994.54 |
| 119 | 2034-03 | 2134.48 | 216.11 | 1918.37 | 89076.18 |
| 120 | 2034-04 | 2134.48 | 211.56 | 1922.92 | 87153.25 |
| 121 | 2034-05 | 2134.48 | 206.99 | 1927.49 | 85225.76 |
| 122 | 2034-06 | 2134.48 | 202.41 | 1932.07 | 83293.69 |
| 123 | 2034-07 | 2134.48 | 197.82 | 1936.66 | 81357.04 |
| 124 | 2034-08 | 2134.48 | 193.22 | 1941.26 | 79415.78 |
| 125 | 2034-09 | 2134.48 | 188.61 | 1945.87 | 77469.91 |
| 126 | 2034-10 | 2134.48 | 183.99 | 1950.49 | 75519.43 |
| 127 | 2034-11 | 2134.48 | 179.36 | 1955.12 | 73564.30 |
| 128 | 2034-12 | 2134.48 | 174.72 | 1959.76 | 71604.54 |
| 129 | 2035-01 | 2134.48 | 170.06 | 1964.42 | 69640.12 |
| 130 | 2035-02 | 2134.48 | 165.40 | 1969.08 | 67671.04 |
| 131 | 2035-03 | 2134.48 | 160.72 | 1973.76 | 65697.28 |
| 132 | 2035-04 | 2134.48 | 156.03 | 1978.45 | 63718.83 |
| 133 | 2035-05 | 2134.48 | 151.33 | 1983.15 | 61735.68 |
| 134 | 2035-06 | 2134.48 | 146.62 | 1987.86 | 59747.82 |
| 135 | 2035-07 | 2134.48 | 141.90 | 1992.58 | 57755.25 |
| 136 | 2035-08 | 2134.48 | 137.17 | 1997.31 | 55757.94 |
| 137 | 2035-09 | 2134.48 | 132.43 | 2002.05 | 53755.88 |
| 138 | 2035-10 | 2134.48 | 127.67 | 2006.81 | 51749.07 |
| 139 | 2035-11 | 2134.48 | 122.90 | 2011.58 | 49737.50 |
| 140 | 2035-12 | 2134.48 | 118.13 | 2016.35 | 47721.14 |
| 141 | 2036-01 | 2134.48 | 113.34 | 2021.14 | 45700.00 |
| 142 | 2036-02 | 2134.48 | 108.54 | 2025.94 | 43674.06 |
| 143 | 2036-03 | 2134.48 | 103.73 | 2030.75 | 41643.31 |
| 144 | 2036-04 | 2134.48 | 98.90 | 2035.58 | 39607.73 |
| 145 | 2036-05 | 2134.48 | 94.07 | 2040.41 | 37567.32 |
| 146 | 2036-06 | 2134.48 | 89.22 | 2045.26 | 35522.06 |
| 147 | 2036-07 | 2134.48 | 84.36 | 2050.11 | 33471.95 |
| 148 | 2036-08 | 2134.48 | 79.50 | 2054.98 | 31416.96 |
| 149 | 2036-09 | 2134.48 | 74.62 | 2059.86 | 29357.10 |
| 150 | 2036-10 | 2134.48 | 69.72 | 2064.76 | 27292.34 |
| 151 | 2036-11 | 2134.48 | 64.82 | 2069.66 | 25222.68 |
| 152 | 2036-12 | 2134.48 | 59.90 | 2074.58 | 23148.11 |
| 153 | 2037-01 | 2134.48 | 54.98 | 2079.50 | 21068.61 |
| 154 | 2037-02 | 2134.48 | 50.04 | 2084.44 | 18984.16 |
| 155 | 2037-03 | 2134.48 | 45.09 | 2089.39 | 16894.77 |
| 156 | 2037-04 | 2134.48 | 40.13 | 2094.35 | 14800.42 |
| 157 | 2037-05 | 2134.48 | 35.15 | 2099.33 | 12701.09 |
| 158 | 2037-06 | 2134.48 | 30.17 | 2104.31 | 10596.78 |
| 159 | 2037-07 | 2134.48 | 25.17 | 2109.31 | 8487.46 |
| 160 | 2037-08 | 2134.48 | 20.16 | 2114.32 | 6373.14 |
| 161 | 2037-09 | 2134.48 | 15.14 | 2119.34 | 4253.80 |
| 162 | 2037-10 | 2134.48 | 10.10 | 2124.38 | 2129.42 |
| 163 | 2037-11 | 2134.48 | 5.06 | 2129.42 | 0.00 |
等额本金还款方式：
贷款总额：28.82万
还款月数：13年7个月
首月还款：2452.62元
每月递减：4.2元
利息总额：5.61万
本息合计：34.43万
节省利息：3586.02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 | 2452.62 | 684.49 | 1768.13 | 286437.87 |
| 2 | 2024-06 | 2448.42 | 680.29 | 1768.13 | 284669.73 |
| 3 | 2024-07 | 2444.23 | 676.09 | 1768.13 | 282901.60 |
| 4 | 2024-08 | 2440.03 | 671.89 | 1768.13 | 281133.46 |
| 5 | 2024-09 | 2435.83 | 667.69 | 1768.13 | 279365.33 |
| 6 | 2024-10 | 2431.63 | 663.49 | 1768.13 | 277597.19 |
| 7 | 2024-11 | 2427.43 | 659.29 | 1768.13 | 275829.06 |
| 8 | 2024-12 | 2423.23 | 655.09 | 1768.13 | 274060.92 |
| 9 | 2025-01 | 2419.03 | 650.89 | 1768.13 | 272292.79 |
| 10 | 2025-02 | 2414.83 | 646.70 | 1768.13 | 270524.65 |
| 11 | 2025-03 | 2410.63 | 642.50 | 1768.13 | 268756.52 |
| 12 | 2025-04 | 2406.43 | 638.30 | 1768.13 | 266988.38 |
| 13 | 2025-05 | 2402.23 | 634.10 | 1768.13 | 265220.25 |
| 14 | 2025-06 | 2398.03 | 629.90 | 1768.13 | 263452.11 |
| 15 | 2025-07 | 2393.83 | 625.70 | 1768.13 | 261683.98 |
| 16 | 2025-08 | 2389.63 | 621.50 | 1768.13 | 259915.84 |
| 17 | 2025-09 | 2385.44 | 617.30 | 1768.13 | 258147.71 |
| 18 | 2025-10 | 2381.24 | 613.10 | 1768.13 | 256379.57 |
| 19 | 2025-11 | 2377.04 | 608.90 | 1768.13 | 254611.44 |
| 20 | 2025-12 | 2372.84 | 604.70 | 1768.13 | 252843.30 |
| 21 | 2026-01 | 2368.64 | 600.50 | 1768.13 | 251075.17 |
| 22 | 2026-02 | 2364.44 | 596.30 | 1768.13 | 249307.03 |
| 23 | 2026-03 | 2360.24 | 592.10 | 1768.13 | 247538.90 |
| 24 | 2026-04 | 2356.04 | 587.90 | 1768.13 | 245770.76 |
| 25 | 2026-05 | 2351.84 | 583.71 | 1768.13 | 244002.63 |
| 26 | 2026-06 | 2347.64 | 579.51 | 1768.13 | 242234.49 |
| 27 | 2026-07 | 2343.44 | 575.31 | 1768.13 | 240466.36 |
| 28 | 2026-08 | 2339.24 | 571.11 | 1768.13 | 238698.22 |
| 29 | 2026-09 | 2335.04 | 566.91 | 1768.13 | 236930.09 |
| 30 | 2026-10 | 2330.84 | 562.71 | 1768.13 | 235161.95 |
| 31 | 2026-11 | 2326.64 | 558.51 | 1768.13 | 233393.82 |
| 32 | 2026-12 | 2322.45 | 554.31 | 1768.13 | 231625.68 |
| 33 | 2027-01 | 2318.25 | 550.11 | 1768.13 | 229857.55 |
| 34 | 2027-02 | 2314.05 | 545.91 | 1768.13 | 228089.41 |
| 35 | 2027-03 | 2309.85 | 541.71 | 1768.13 | 226321.28 |
| 36 | 2027-04 | 2305.65 | 537.51 | 1768.13 | 224553.14 |
| 37 | 2027-05 | 2301.45 | 533.31 | 1768.13 | 222785.01 |
| 38 | 2027-06 | 2297.25 | 529.11 | 1768.13 | 221016.87 |
| 39 | 2027-07 | 2293.05 | 524.92 | 1768.13 | 219248.74 |
| 40 | 2027-08 | 2288.85 | 520.72 | 1768.13 | 217480.60 |
| 41 | 2027-09 | 2284.65 | 516.52 | 1768.13 | 215712.47 |
| 42 | 2027-10 | 2280.45 | 512.32 | 1768.13 | 213944.33 |
| 43 | 2027-11 | 2276.25 | 508.12 | 1768.13 | 212176.20 |
| 44 | 2027-12 | 2272.05 | 503.92 | 1768.13 | 210408.06 |
| 45 | 2028-01 | 2267.85 | 499.72 | 1768.13 | 208639.93 |
| 46 | 2028-02 | 2263.65 | 495.52 | 1768.13 | 206871.79 |
| 47 | 2028-03 | 2259.46 | 491.32 | 1768.13 | 205103.66 |
| 48 | 2028-04 | 2255.26 | 487.12 | 1768.13 | 203335.52 |
| 49 | 2028-05 | 2251.06 | 482.92 | 1768.13 | 201567.39 |
| 50 | 2028-06 | 2246.86 | 478.72 | 1768.13 | 199799.25 |
| 51 | 2028-07 | 2242.66 | 474.52 | 1768.13 | 198031.12 |
| 52 | 2028-08 | 2238.46 | 470.32 | 1768.13 | 196262.98 |
| 53 | 2028-09 | 2234.26 | 466.12 | 1768.13 | 194494.85 |
| 54 | 2028-10 | 2230.06 | 461.93 | 1768.13 | 192726.71 |
| 55 | 2028-11 | 2225.86 | 457.73 | 1768.13 | 190958.58 |
| 56 | 2028-12 | 2221.66 | 453.53 | 1768.13 | 189190.44 |
| 57 | 2029-01 | 2217.46 | 449.33 | 1768.13 | 187422.31 |
| 58 | 2029-02 | 2213.26 | 445.13 | 1768.13 | 185654.17 |
| 59 | 2029-03 | 2209.06 | 440.93 | 1768.13 | 183886.04 |
| 60 | 2029-04 | 2204.86 | 436.73 | 1768.13 | 182117.90 |
| 61 | 2029-05 | 2200.66 | 432.53 | 1768.13 | 180349.77 |
| 62 | 2029-06 | 2196.47 | 428.33 | 1768.13 | 178581.63 |
| 63 | 2029-07 | 2192.27 | 424.13 | 1768.13 | 176813.50 |
| 64 | 2029-08 | 2188.07 | 419.93 | 1768.13 | 175045.36 |
| 65 | 2029-09 | 2183.87 | 415.73 | 1768.13 | 173277.23 |
| 66 | 2029-10 | 2179.67 | 411.53 | 1768.13 | 171509.09 |
| 67 | 2029-11 | 2175.47 | 407.33 | 1768.13 | 169740.96 |
| 68 | 2029-12 | 2171.27 | 403.13 | 1768.13 | 167972.82 |
| 69 | 2030-01 | 2167.07 | 398.94 | 1768.13 | 166204.69 |
| 70 | 2030-02 | 2162.87 | 394.74 | 1768.13 | 164436.55 |
| 71 | 2030-03 | 2158.67 | 390.54 | 1768.13 | 162668.42 |
| 72 | 2030-04 | 2154.47 | 386.34 | 1768.13 | 160900.28 |
| 73 | 2030-05 | 2150.27 | 382.14 | 1768.13 | 159132.15 |
| 74 | 2030-06 | 2146.07 | 377.94 | 1768.13 | 157364.01 |
| 75 | 2030-07 | 2141.87 | 373.74 | 1768.13 | 155595.88 |
| 76 | 2030-08 | 2137.68 | 369.54 | 1768.13 | 153827.74 |
| 77 | 2030-09 | 2133.48 | 365.34 | 1768.13 | 152059.61 |
| 78 | 2030-10 | 2129.28 | 361.14 | 1768.13 | 150291.47 |
| 79 | 2030-11 | 2125.08 | 356.94 | 1768.13 | 148523.34 |
| 80 | 2030-12 | 2120.88 | 352.74 | 1768.13 | 146755.20 |
| 81 | 2031-01 | 2116.68 | 348.54 | 1768.13 | 144987.07 |
| 82 | 2031-02 | 2112.48 | 344.34 | 1768.13 | 143218.93 |
| 83 | 2031-03 | 2108.28 | 340.14 | 1768.13 | 141450.80 |
| 84 | 2031-04 | 2104.08 | 335.95 | 1768.13 | 139682.66 |
| 85 | 2031-05 | 2099.88 | 331.75 | 1768.13 | 137914.53 |
| 86 | 2031-06 | 2095.68 | 327.55 | 1768.13 | 136146.39 |
| 87 | 2031-07 | 2091.48 | 323.35 | 1768.13 | 134378.26 |
| 88 | 2031-08 | 2087.28 | 319.15 | 1768.13 | 132610.12 |
| 89 | 2031-09 | 2083.08 | 314.95 | 1768.13 | 130841.99 |
| 90 | 2031-10 | 2078.88 | 310.75 | 1768.13 | 129073.85 |
| 91 | 2031-11 | 2074.69 | 306.55 | 1768.13 | 127305.72 |
| 92 | 2031-12 | 2070.49 | 302.35 | 1768.13 | 125537.58 |
| 93 | 2032-01 | 2066.29 | 298.15 | 1768.13 | 123769.45 |
| 94 | 2032-02 | 2062.09 | 293.95 | 1768.13 | 122001.31 |
| 95 | 2032-03 | 2057.89 | 289.75 | 1768.13 | 120233.18 |
| 96 | 2032-04 | 2053.69 | 285.55 | 1768.13 | 118465.04 |
| 97 | 2032-05 | 2049.49 | 281.35 | 1768.13 | 116696.91 |
| 98 | 2032-06 | 2045.29 | 277.16 | 1768.13 | 114928.77 |
| 99 | 2032-07 | 2041.09 | 272.96 | 1768.13 | 113160.64 |
| 100 | 2032-08 | 2036.89 | 268.76 | 1768.13 | 111392.50 |
| 101 | 2032-09 | 2032.69 | 264.56 | 1768.13 | 109624.37 |
| 102 | 2032-10 | 2028.49 | 260.36 | 1768.13 | 107856.23 |
| 103 | 2032-11 | 2024.29 | 256.16 | 1768.13 | 106088.10 |
| 104 | 2032-12 | 2020.09 | 251.96 | 1768.13 | 104319.96 |
| 105 | 2033-01 | 2015.89 | 247.76 | 1768.13 | 102551.83 |
| 106 | 2033-02 | 2011.70 | 243.56 | 1768.13 | 100783.69 |
| 107 | 2033-03 | 2007.50 | 239.36 | 1768.13 | 99015.56 |
| 108 | 2033-04 | 2003.30 | 235.16 | 1768.13 | 97247.42 |
| 109 | 2033-05 | 1999.10 | 230.96 | 1768.13 | 95479.29 |
| 110 | 2033-06 | 1994.90 | 226.76 | 1768.13 | 93711.15 |
| 111 | 2033-07 | 1990.70 | 222.56 | 1768.13 | 91943.02 |
| 112 | 2033-08 | 1986.50 | 218.36 | 1768.13 | 90174.88 |
| 113 | 2033-09 | 1982.30 | 214.17 | 1768.13 | 88406.75 |
| 114 | 2033-10 | 1978.10 | 209.97 | 1768.13 | 86638.61 |
| 115 | 2033-11 | 1973.90 | 205.77 | 1768.13 | 84870.48 |
| 116 | 2033-12 | 1969.70 | 201.57 | 1768.13 | 83102.34 |
| 117 | 2034-01 | 1965.50 | 197.37 | 1768.13 | 81334.21 |
| 118 | 2034-02 | 1961.30 | 193.17 | 1768.13 | 79566.07 |
| 119 | 2034-03 | 1957.10 | 188.97 | 1768.13 | 77797.94 |
| 120 | 2034-04 | 1952.91 | 184.77 | 1768.13 | 76029.80 |
| 121 | 2034-05 | 1948.71 | 180.57 | 1768.13 | 74261.67 |
| 122 | 2034-06 | 1944.51 | 176.37 | 1768.13 | 72493.53 |
| 123 | 2034-07 | 1940.31 | 172.17 | 1768.13 | 70725.40 |
| 124 | 2034-08 | 1936.11 | 167.97 | 1768.13 | 68957.26 |
| 125 | 2034-09 | 1931.91 | 163.77 | 1768.13 | 67189.13 |
| 126 | 2034-10 | 1927.71 | 159.57 | 1768.13 | 65420.99 |
| 127 | 2034-11 | 1923.51 | 155.37 | 1768.13 | 63652.86 |
| 128 | 2034-12 | 1919.31 | 151.18 | 1768.13 | 61884.72 |
| 129 | 2035-01 | 1915.11 | 146.98 | 1768.13 | 60116.59 |
| 130 | 2035-02 | 1910.91 | 142.78 | 1768.13 | 58348.45 |
| 131 | 2035-03 | 1906.71 | 138.58 | 1768.13 | 56580.32 |
| 132 | 2035-04 | 1902.51 | 134.38 | 1768.13 | 54812.18 |
| 133 | 2035-05 | 1898.31 | 130.18 | 1768.13 | 53044.05 |
| 134 | 2035-06 | 1894.11 | 125.98 | 1768.13 | 51275.91 |
| 135 | 2035-07 | 1889.92 | 121.78 | 1768.13 | 49507.78 |
| 136 | 2035-08 | 1885.72 | 117.58 | 1768.13 | 47739.64 |
| 137 | 2035-09 | 1881.52 | 113.38 | 1768.13 | 45971.51 |
| 138 | 2035-10 | 1877.32 | 109.18 | 1768.13 | 44203.37 |
| 139 | 2035-11 | 1873.12 | 104.98 | 1768.13 | 42435.24 |
| 140 | 2035-12 | 1868.92 | 100.78 | 1768.13 | 40667.10 |
| 141 | 2036-01 | 1864.72 | 96.58 | 1768.13 | 38898.97 |
| 142 | 2036-02 | 1860.52 | 92.39 | 1768.13 | 37130.83 |
| 143 | 2036-03 | 1856.32 | 88.19 | 1768.13 | 35362.70 |
| 144 | 2036-04 | 1852.12 | 83.99 | 1768.13 | 33594.56 |
| 145 | 2036-05 | 1847.92 | 79.79 | 1768.13 | 31826.43 |
| 146 | 2036-06 | 1843.72 | 75.59 | 1768.13 | 30058.29 |
| 147 | 2036-07 | 1839.52 | 71.39 | 1768.13 | 28290.16 |
| 148 | 2036-08 | 1835.32 | 67.19 | 1768.13 | 26522.02 |
| 149 | 2036-09 | 1831.12 | 62.99 | 1768.13 | 24753.89 |
| 150 | 2036-10 | 1826.93 | 58.79 | 1768.13 | 22985.75 |
| 151 | 2036-11 | 1822.73 | 54.59 | 1768.13 | 21217.62 |
| 152 | 2036-12 | 1818.53 | 50.39 | 1768.13 | 19449.48 |
| 153 | 2037-01 | 1814.33 | 46.19 | 1768.13 | 17681.35 |
| 154 | 2037-02 | 1810.13 | 41.99 | 1768.13 | 15913.21 |
| 155 | 2037-03 | 1805.93 | 37.79 | 1768.13 | 14145.08 |
| 156 | 2037-04 | 1801.73 | 33.59 | 1768.13 | 12376.94 |
| 157 | 2037-05 | 1797.53 | 29.40 | 1768.13 | 10608.81 |
| 158 | 2037-06 | 1793.33 | 25.20 | 1768.13 | 8840.67 |
| 159 | 2037-07 | 1789.13 | 21.00 | 1768.13 | 7072.54 |
| 160 | 2037-08 | 1784.93 | 16.80 | 1768.13 | 5304.40 |
| 161 | 2037-09 | 1780.73 | 12.60 | 1768.13 | 3536.27 |
| 162 | 2037-10 | 1776.53 | 8.40 | 1768.13 | 1768.13 |
| 163 | 2037-11 | 1772.33 | 4.20 | 1768.13 | 0.00 |