贷款42.2万（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：42.2万
还款月数：13年
每月还款：3320.32元
利息总额：9.6万
本息合计：51.8万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 3320.32 | 1142.92 | 2177.40 | 419822.60 |
| 2 | 2024-05 | 3320.32 | 1137.02 | 2183.30 | 417639.31 |
| 3 | 2024-06 | 3320.32 | 1131.11 | 2189.21 | 415450.10 |
| 4 | 2024-07 | 3320.32 | 1125.18 | 2195.14 | 413254.96 |
| 5 | 2024-08 | 3320.32 | 1119.23 | 2201.08 | 411053.88 |
| 6 | 2024-09 | 3320.32 | 1113.27 | 2207.04 | 408846.83 |
| 7 | 2024-10 | 3320.32 | 1107.29 | 2213.02 | 406633.81 |
| 8 | 2024-11 | 3320.32 | 1101.30 | 2219.02 | 404414.80 |
| 9 | 2024-12 | 3320.32 | 1095.29 | 2225.03 | 402189.77 |
| 10 | 2025-01 | 3320.32 | 1089.26 | 2231.05 | 399958.72 |
| 11 | 2025-02 | 3320.32 | 1083.22 | 2237.09 | 397721.63 |
| 12 | 2025-03 | 3320.32 | 1077.16 | 2243.15 | 395478.47 |
| 13 | 2025-04 | 3320.32 | 1071.09 | 2249.23 | 393229.25 |
| 14 | 2025-05 | 3320.32 | 1065.00 | 2255.32 | 390973.93 |
| 15 | 2025-06 | 3320.32 | 1058.89 | 2261.43 | 388712.50 |
| 16 | 2025-07 | 3320.32 | 1052.76 | 2267.55 | 386444.95 |
| 17 | 2025-08 | 3320.32 | 1046.62 | 2273.69 | 384171.25 |
| 18 | 2025-09 | 3320.32 | 1040.46 | 2279.85 | 381891.40 |
| 19 | 2025-10 | 3320.32 | 1034.29 | 2286.03 | 379605.38 |
| 20 | 2025-11 | 3320.32 | 1028.10 | 2292.22 | 377313.16 |
| 21 | 2025-12 | 3320.32 | 1021.89 | 2298.43 | 375014.73 |
| 22 | 2026-01 | 3320.32 | 1015.66 | 2304.65 | 372710.08 |
| 23 | 2026-02 | 3320.32 | 1009.42 | 2310.89 | 370399.19 |
| 24 | 2026-03 | 3320.32 | 1003.16 | 2317.15 | 368082.04 |
| 25 | 2026-04 | 3320.32 | 996.89 | 2323.43 | 365758.61 |
| 26 | 2026-05 | 3320.32 | 990.60 | 2329.72 | 363428.90 |
| 27 | 2026-06 | 3320.32 | 984.29 | 2336.03 | 361092.87 |
| 28 | 2026-07 | 3320.32 | 977.96 | 2342.36 | 358750.51 |
| 29 | 2026-08 | 3320.32 | 971.62 | 2348.70 | 356401.81 |
| 30 | 2026-09 | 3320.32 | 965.25 | 2355.06 | 354046.75 |
| 31 | 2026-10 | 3320.32 | 958.88 | 2361.44 | 351685.31 |
| 32 | 2026-11 | 3320.32 | 952.48 | 2367.83 | 349317.48 |
| 33 | 2026-12 | 3320.32 | 946.07 | 2374.25 | 346943.23 |
| 34 | 2027-01 | 3320.32 | 939.64 | 2380.68 | 344562.56 |
| 35 | 2027-02 | 3320.32 | 933.19 | 2387.12 | 342175.43 |
| 36 | 2027-03 | 3320.32 | 926.73 | 2393.59 | 339781.84 |
| 37 | 2027-04 | 3320.32 | 920.24 | 2400.07 | 337381.77 |
| 38 | 2027-05 | 3320.32 | 913.74 | 2406.57 | 334975.19 |
| 39 | 2027-06 | 3320.32 | 907.22 | 2413.09 | 332562.10 |
| 40 | 2027-07 | 3320.32 | 900.69 | 2419.63 | 330142.48 |
| 41 | 2027-08 | 3320.32 | 894.14 | 2426.18 | 327716.30 |
| 42 | 2027-09 | 3320.32 | 887.56 | 2432.75 | 325283.55 |
| 43 | 2027-10 | 3320.32 | 880.98 | 2439.34 | 322844.21 |
| 44 | 2027-11 | 3320.32 | 874.37 | 2445.95 | 320398.26 |
| 45 | 2027-12 | 3320.32 | 867.75 | 2452.57 | 317945.69 |
| 46 | 2028-01 | 3320.32 | 861.10 | 2459.21 | 315486.48 |
| 47 | 2028-02 | 3320.32 | 854.44 | 2465.87 | 313020.61 |
| 48 | 2028-03 | 3320.32 | 847.76 | 2472.55 | 310548.06 |
| 49 | 2028-04 | 3320.32 | 841.07 | 2479.25 | 308068.81 |
| 50 | 2028-05 | 3320.32 | 834.35 | 2485.96 | 305582.85 |
| 51 | 2028-06 | 3320.32 | 827.62 | 2492.69 | 303090.15 |
| 52 | 2028-07 | 3320.32 | 820.87 | 2499.45 | 300590.71 |
| 53 | 2028-08 | 3320.32 | 814.10 | 2506.22 | 298084.49 |
| 54 | 2028-09 | 3320.32 | 807.31 | 2513.00 | 295571.49 |
| 55 | 2028-10 | 3320.32 | 800.51 | 2519.81 | 293051.68 |
| 56 | 2028-11 | 3320.32 | 793.68 | 2526.63 | 290525.05 |
| 57 | 2028-12 | 3320.32 | 786.84 | 2533.48 | 287991.57 |
| 58 | 2029-01 | 3320.32 | 779.98 | 2540.34 | 285451.23 |
| 59 | 2029-02 | 3320.32 | 773.10 | 2547.22 | 282904.01 |
| 60 | 2029-03 | 3320.32 | 766.20 | 2554.12 | 280349.90 |
| 61 | 2029-04 | 3320.32 | 759.28 | 2561.03 | 277788.86 |
| 62 | 2029-05 | 3320.32 | 752.34 | 2567.97 | 275220.89 |
| 63 | 2029-06 | 3320.32 | 745.39 | 2574.93 | 272645.97 |
| 64 | 2029-07 | 3320.32 | 738.42 | 2581.90 | 270064.07 |
| 65 | 2029-08 | 3320.32 | 731.42 | 2588.89 | 267475.18 |
| 66 | 2029-09 | 3320.32 | 724.41 | 2595.90 | 264879.27 |
| 67 | 2029-10 | 3320.32 | 717.38 | 2602.93 | 262276.34 |
| 68 | 2029-11 | 3320.32 | 710.33 | 2609.98 | 259666.36 |
| 69 | 2029-12 | 3320.32 | 703.26 | 2617.05 | 257049.31 |
| 70 | 2030-01 | 3320.32 | 696.18 | 2624.14 | 254425.17 |
| 71 | 2030-02 | 3320.32 | 689.07 | 2631.25 | 251793.92 |
| 72 | 2030-03 | 3320.32 | 681.94 | 2638.37 | 249155.54 |
| 73 | 2030-04 | 3320.32 | 674.80 | 2645.52 | 246510.03 |
| 74 | 2030-05 | 3320.32 | 667.63 | 2652.68 | 243857.34 |
| 75 | 2030-06 | 3320.32 | 660.45 | 2659.87 | 241197.47 |
| 76 | 2030-07 | 3320.32 | 653.24 | 2667.07 | 238530.40 |
| 77 | 2030-08 | 3320.32 | 646.02 | 2674.30 | 235856.11 |
| 78 | 2030-09 | 3320.32 | 638.78 | 2681.54 | 233174.57 |
| 79 | 2030-10 | 3320.32 | 631.51 | 2688.80 | 230485.77 |
| 80 | 2030-11 | 3320.32 | 624.23 | 2696.08 | 227789.68 |
| 81 | 2030-12 | 3320.32 | 616.93 | 2703.38 | 225086.30 |
| 82 | 2031-01 | 3320.32 | 609.61 | 2710.71 | 222375.59 |
| 83 | 2031-02 | 3320.32 | 602.27 | 2718.05 | 219657.55 |
| 84 | 2031-03 | 3320.32 | 594.91 | 2725.41 | 216932.14 |
| 85 | 2031-04 | 3320.32 | 587.52 | 2732.79 | 214199.35 |
| 86 | 2031-05 | 3320.32 | 580.12 | 2740.19 | 211459.15 |
| 87 | 2031-06 | 3320.32 | 572.70 | 2747.61 | 208711.54 |
| 88 | 2031-07 | 3320.32 | 565.26 | 2755.05 | 205956.49 |
| 89 | 2031-08 | 3320.32 | 557.80 | 2762.52 | 203193.97 |
| 90 | 2031-09 | 3320.32 | 550.32 | 2770.00 | 200423.97 |
| 91 | 2031-10 | 3320.32 | 542.81 | 2777.50 | 197646.47 |
| 92 | 2031-11 | 3320.32 | 535.29 | 2785.02 | 194861.45 |
| 93 | 2031-12 | 3320.32 | 527.75 | 2792.57 | 192068.88 |
| 94 | 2032-01 | 3320.32 | 520.19 | 2800.13 | 189268.75 |
| 95 | 2032-02 | 3320.32 | 512.60 | 2807.71 | 186461.04 |
| 96 | 2032-03 | 3320.32 | 505.00 | 2815.32 | 183645.73 |
| 97 | 2032-04 | 3320.32 | 497.37 | 2822.94 | 180822.78 |
| 98 | 2032-05 | 3320.32 | 489.73 | 2830.59 | 177992.20 |
| 99 | 2032-06 | 3320.32 | 482.06 | 2838.25 | 175153.94 |
| 100 | 2032-07 | 3320.32 | 474.38 | 2845.94 | 172308.00 |
| 101 | 2032-08 | 3320.32 | 466.67 | 2853.65 | 169454.36 |
| 102 | 2032-09 | 3320.32 | 458.94 | 2861.38 | 166592.98 |
| 103 | 2032-10 | 3320.32 | 451.19 | 2869.13 | 163723.86 |
| 104 | 2032-11 | 3320.32 | 443.42 | 2876.90 | 160846.96 |
| 105 | 2032-12 | 3320.32 | 435.63 | 2884.69 | 157962.27 |
| 106 | 2033-01 | 3320.32 | 427.81 | 2892.50 | 155069.77 |
| 107 | 2033-02 | 3320.32 | 419.98 | 2900.33 | 152169.44 |
| 108 | 2033-03 | 3320.32 | 412.13 | 2908.19 | 149261.25 |
| 109 | 2033-04 | 3320.32 | 404.25 | 2916.07 | 146345.18 |
| 110 | 2033-05 | 3320.32 | 396.35 | 2923.96 | 143421.22 |
| 111 | 2033-06 | 3320.32 | 388.43 | 2931.88 | 140489.33 |
| 112 | 2033-07 | 3320.32 | 380.49 | 2939.82 | 137549.51 |
| 113 | 2033-08 | 3320.32 | 372.53 | 2947.79 | 134601.73 |
| 114 | 2033-09 | 3320.32 | 364.55 | 2955.77 | 131645.96 |
| 115 | 2033-10 | 3320.32 | 356.54 | 2963.77 | 128682.18 |
| 116 | 2033-11 | 3320.32 | 348.51 | 2971.80 | 125710.38 |
| 117 | 2033-12 | 3320.32 | 340.47 | 2979.85 | 122730.53 |
| 118 | 2034-01 | 3320.32 | 332.40 | 2987.92 | 119742.61 |
| 119 | 2034-02 | 3320.32 | 324.30 | 2996.01 | 116746.60 |
| 120 | 2034-03 | 3320.32 | 316.19 | 3004.13 | 113742.47 |
| 121 | 2034-04 | 3320.32 | 308.05 | 3012.26 | 110730.21 |
| 122 | 2034-05 | 3320.32 | 299.89 | 3020.42 | 107709.79 |
| 123 | 2034-06 | 3320.32 | 291.71 | 3028.60 | 104681.19 |
| 124 | 2034-07 | 3320.32 | 283.51 | 3036.80 | 101644.39 |
| 125 | 2034-08 | 3320.32 | 275.29 | 3045.03 | 98599.36 |
| 126 | 2034-09 | 3320.32 | 267.04 | 3053.28 | 95546.08 |
| 127 | 2034-10 | 3320.32 | 258.77 | 3061.54 | 92484.54 |
| 128 | 2034-11 | 3320.32 | 250.48 | 3069.84 | 89414.70 |
| 129 | 2034-12 | 3320.32 | 242.16 | 3078.15 | 86336.55 |
| 130 | 2035-01 | 3320.32 | 233.83 | 3086.49 | 83250.06 |
| 131 | 2035-02 | 3320.32 | 225.47 | 3094.85 | 80155.22 |
| 132 | 2035-03 | 3320.32 | 217.09 | 3103.23 | 77051.99 |
| 133 | 2035-04 | 3320.32 | 208.68 | 3111.63 | 73940.36 |
| 134 | 2035-05 | 3320.32 | 200.26 | 3120.06 | 70820.30 |
| 135 | 2035-06 | 3320.32 | 191.80 | 3128.51 | 67691.79 |
| 136 | 2035-07 | 3320.32 | 183.33 | 3136.98 | 64554.80 |
| 137 | 2035-08 | 3320.32 | 174.84 | 3145.48 | 61409.32 |
| 138 | 2035-09 | 3320.32 | 166.32 | 3154.00 | 58255.33 |
| 139 | 2035-10 | 3320.32 | 157.77 | 3162.54 | 55092.79 |
| 140 | 2035-11 | 3320.32 | 149.21 | 3171.11 | 51921.68 |
| 141 | 2035-12 | 3320.32 | 140.62 | 3179.69 | 48741.99 |
| 142 | 2036-01 | 3320.32 | 132.01 | 3188.31 | 45553.68 |
| 143 | 2036-02 | 3320.32 | 123.37 | 3196.94 | 42356.74 |
| 144 | 2036-03 | 3320.32 | 114.72 | 3205.60 | 39151.14 |
| 145 | 2036-04 | 3320.32 | 106.03 | 3214.28 | 35936.86 |
| 146 | 2036-05 | 3320.32 | 97.33 | 3222.99 | 32713.87 |
| 147 | 2036-06 | 3320.32 | 88.60 | 3231.72 | 29482.16 |
| 148 | 2036-07 | 3320.32 | 79.85 | 3240.47 | 26241.69 |
| 149 | 2036-08 | 3320.32 | 71.07 | 3249.24 | 22992.45 |
| 150 | 2036-09 | 3320.32 | 62.27 | 3258.04 | 19734.40 |
| 151 | 2036-10 | 3320.32 | 53.45 | 3266.87 | 16467.54 |
| 152 | 2036-11 | 3320.32 | 44.60 | 3275.72 | 13191.82 |
| 153 | 2036-12 | 3320.32 | 35.73 | 3284.59 | 9907.23 |
| 154 | 2037-01 | 3320.32 | 26.83 | 3293.48 | 6613.75 |
| 155 | 2037-02 | 3320.32 | 17.91 | 3302.40 | 3311.35 |
| 156 | 2037-03 | 3320.32 | 8.97 | 3311.35 | 0.00 |
等额本金还款方式：
贷款总额：42.2万
还款月数：13年
首月还款：3848.04元
每月递减：7.33元
利息总额：8.97万
本息合计：51.17万
节省利息：6250.2元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 3848.04 | 1142.92 | 2705.13 | 419294.87 |
| 2 | 2024-05 | 3840.72 | 1135.59 | 2705.13 | 416589.74 |
| 3 | 2024-06 | 3833.39 | 1128.26 | 2705.13 | 413884.62 |
| 4 | 2024-07 | 3826.07 | 1120.94 | 2705.13 | 411179.49 |
| 5 | 2024-08 | 3818.74 | 1113.61 | 2705.13 | 408474.36 |
| 6 | 2024-09 | 3811.41 | 1106.28 | 2705.13 | 405769.23 |
| 7 | 2024-10 | 3804.09 | 1098.96 | 2705.13 | 403064.10 |
| 8 | 2024-11 | 3796.76 | 1091.63 | 2705.13 | 400358.97 |
| 9 | 2024-12 | 3789.43 | 1084.31 | 2705.13 | 397653.85 |
| 10 | 2025-01 | 3782.11 | 1076.98 | 2705.13 | 394948.72 |
| 11 | 2025-02 | 3774.78 | 1069.65 | 2705.13 | 392243.59 |
| 12 | 2025-03 | 3767.45 | 1062.33 | 2705.13 | 389538.46 |
| 13 | 2025-04 | 3760.13 | 1055.00 | 2705.13 | 386833.33 |
| 14 | 2025-05 | 3752.80 | 1047.67 | 2705.13 | 384128.21 |
| 15 | 2025-06 | 3745.48 | 1040.35 | 2705.13 | 381423.08 |
| 16 | 2025-07 | 3738.15 | 1033.02 | 2705.13 | 378717.95 |
| 17 | 2025-08 | 3730.82 | 1025.69 | 2705.13 | 376012.82 |
| 18 | 2025-09 | 3723.50 | 1018.37 | 2705.13 | 373307.69 |
| 19 | 2025-10 | 3716.17 | 1011.04 | 2705.13 | 370602.56 |
| 20 | 2025-11 | 3708.84 | 1003.72 | 2705.13 | 367897.44 |
| 21 | 2025-12 | 3701.52 | 996.39 | 2705.13 | 365192.31 |
| 22 | 2026-01 | 3694.19 | 989.06 | 2705.13 | 362487.18 |
| 23 | 2026-02 | 3686.86 | 981.74 | 2705.13 | 359782.05 |
| 24 | 2026-03 | 3679.54 | 974.41 | 2705.13 | 357076.92 |
| 25 | 2026-04 | 3672.21 | 967.08 | 2705.13 | 354371.79 |
| 26 | 2026-05 | 3664.89 | 959.76 | 2705.13 | 351666.67 |
| 27 | 2026-06 | 3657.56 | 952.43 | 2705.13 | 348961.54 |
| 28 | 2026-07 | 3650.23 | 945.10 | 2705.13 | 346256.41 |
| 29 | 2026-08 | 3642.91 | 937.78 | 2705.13 | 343551.28 |
| 30 | 2026-09 | 3635.58 | 930.45 | 2705.13 | 340846.15 |
| 31 | 2026-10 | 3628.25 | 923.13 | 2705.13 | 338141.03 |
| 32 | 2026-11 | 3620.93 | 915.80 | 2705.13 | 335435.90 |
| 33 | 2026-12 | 3613.60 | 908.47 | 2705.13 | 332730.77 |
| 34 | 2027-01 | 3606.27 | 901.15 | 2705.13 | 330025.64 |
| 35 | 2027-02 | 3598.95 | 893.82 | 2705.13 | 327320.51 |
| 36 | 2027-03 | 3591.62 | 886.49 | 2705.13 | 324615.38 |
| 37 | 2027-04 | 3584.29 | 879.17 | 2705.13 | 321910.26 |
| 38 | 2027-05 | 3576.97 | 871.84 | 2705.13 | 319205.13 |
| 39 | 2027-06 | 3569.64 | 864.51 | 2705.13 | 316500.00 |
| 40 | 2027-07 | 3562.32 | 857.19 | 2705.13 | 313794.87 |
| 41 | 2027-08 | 3554.99 | 849.86 | 2705.13 | 311089.74 |
| 42 | 2027-09 | 3547.66 | 842.53 | 2705.13 | 308384.62 |
| 43 | 2027-10 | 3540.34 | 835.21 | 2705.13 | 305679.49 |
| 44 | 2027-11 | 3533.01 | 827.88 | 2705.13 | 302974.36 |
| 45 | 2027-12 | 3525.68 | 820.56 | 2705.13 | 300269.23 |
| 46 | 2028-01 | 3518.36 | 813.23 | 2705.13 | 297564.10 |
| 47 | 2028-02 | 3511.03 | 805.90 | 2705.13 | 294858.97 |
| 48 | 2028-03 | 3503.70 | 798.58 | 2705.13 | 292153.85 |
| 49 | 2028-04 | 3496.38 | 791.25 | 2705.13 | 289448.72 |
| 50 | 2028-05 | 3489.05 | 783.92 | 2705.13 | 286743.59 |
| 51 | 2028-06 | 3481.73 | 776.60 | 2705.13 | 284038.46 |
| 52 | 2028-07 | 3474.40 | 769.27 | 2705.13 | 281333.33 |
| 53 | 2028-08 | 3467.07 | 761.94 | 2705.13 | 278628.21 |
| 54 | 2028-09 | 3459.75 | 754.62 | 2705.13 | 275923.08 |
| 55 | 2028-10 | 3452.42 | 747.29 | 2705.13 | 273217.95 |
| 56 | 2028-11 | 3445.09 | 739.97 | 2705.13 | 270512.82 |
| 57 | 2028-12 | 3437.77 | 732.64 | 2705.13 | 267807.69 |
| 58 | 2029-01 | 3430.44 | 725.31 | 2705.13 | 265102.56 |
| 59 | 2029-02 | 3423.11 | 717.99 | 2705.13 | 262397.44 |
| 60 | 2029-03 | 3415.79 | 710.66 | 2705.13 | 259692.31 |
| 61 | 2029-04 | 3408.46 | 703.33 | 2705.13 | 256987.18 |
| 62 | 2029-05 | 3401.14 | 696.01 | 2705.13 | 254282.05 |
| 63 | 2029-06 | 3393.81 | 688.68 | 2705.13 | 251576.92 |
| 64 | 2029-07 | 3386.48 | 681.35 | 2705.13 | 248871.79 |
| 65 | 2029-08 | 3379.16 | 674.03 | 2705.13 | 246166.67 |
| 66 | 2029-09 | 3371.83 | 666.70 | 2705.13 | 243461.54 |
| 67 | 2029-10 | 3364.50 | 659.38 | 2705.13 | 240756.41 |
| 68 | 2029-11 | 3357.18 | 652.05 | 2705.13 | 238051.28 |
| 69 | 2029-12 | 3349.85 | 644.72 | 2705.13 | 235346.15 |
| 70 | 2030-01 | 3342.52 | 637.40 | 2705.13 | 232641.03 |
| 71 | 2030-02 | 3335.20 | 630.07 | 2705.13 | 229935.90 |
| 72 | 2030-03 | 3327.87 | 622.74 | 2705.13 | 227230.77 |
| 73 | 2030-04 | 3320.54 | 615.42 | 2705.13 | 224525.64 |
| 74 | 2030-05 | 3313.22 | 608.09 | 2705.13 | 221820.51 |
| 75 | 2030-06 | 3305.89 | 600.76 | 2705.13 | 219115.38 |
| 76 | 2030-07 | 3298.57 | 593.44 | 2705.13 | 216410.26 |
| 77 | 2030-08 | 3291.24 | 586.11 | 2705.13 | 213705.13 |
| 78 | 2030-09 | 3283.91 | 578.78 | 2705.13 | 211000.00 |
| 79 | 2030-10 | 3276.59 | 571.46 | 2705.13 | 208294.87 |
| 80 | 2030-11 | 3269.26 | 564.13 | 2705.13 | 205589.74 |
| 81 | 2030-12 | 3261.93 | 556.81 | 2705.13 | 202884.62 |
| 82 | 2031-01 | 3254.61 | 549.48 | 2705.13 | 200179.49 |
| 83 | 2031-02 | 3247.28 | 542.15 | 2705.13 | 197474.36 |
| 84 | 2031-03 | 3239.95 | 534.83 | 2705.13 | 194769.23 |
| 85 | 2031-04 | 3232.63 | 527.50 | 2705.13 | 192064.10 |
| 86 | 2031-05 | 3225.30 | 520.17 | 2705.13 | 189358.97 |
| 87 | 2031-06 | 3217.98 | 512.85 | 2705.13 | 186653.85 |
| 88 | 2031-07 | 3210.65 | 505.52 | 2705.13 | 183948.72 |
| 89 | 2031-08 | 3203.32 | 498.19 | 2705.13 | 181243.59 |
| 90 | 2031-09 | 3196.00 | 490.87 | 2705.13 | 178538.46 |
| 91 | 2031-10 | 3188.67 | 483.54 | 2705.13 | 175833.33 |
| 92 | 2031-11 | 3181.34 | 476.22 | 2705.13 | 173128.21 |
| 93 | 2031-12 | 3174.02 | 468.89 | 2705.13 | 170423.08 |
| 94 | 2032-01 | 3166.69 | 461.56 | 2705.13 | 167717.95 |
| 95 | 2032-02 | 3159.36 | 454.24 | 2705.13 | 165012.82 |
| 96 | 2032-03 | 3152.04 | 446.91 | 2705.13 | 162307.69 |
| 97 | 2032-04 | 3144.71 | 439.58 | 2705.13 | 159602.56 |
| 98 | 2032-05 | 3137.39 | 432.26 | 2705.13 | 156897.44 |
| 99 | 2032-06 | 3130.06 | 424.93 | 2705.13 | 154192.31 |
| 100 | 2032-07 | 3122.73 | 417.60 | 2705.13 | 151487.18 |
| 101 | 2032-08 | 3115.41 | 410.28 | 2705.13 | 148782.05 |
| 102 | 2032-09 | 3108.08 | 402.95 | 2705.13 | 146076.92 |
| 103 | 2032-10 | 3100.75 | 395.63 | 2705.13 | 143371.79 |
| 104 | 2032-11 | 3093.43 | 388.30 | 2705.13 | 140666.67 |
| 105 | 2032-12 | 3086.10 | 380.97 | 2705.13 | 137961.54 |
| 106 | 2033-01 | 3078.77 | 373.65 | 2705.13 | 135256.41 |
| 107 | 2033-02 | 3071.45 | 366.32 | 2705.13 | 132551.28 |
| 108 | 2033-03 | 3064.12 | 358.99 | 2705.13 | 129846.15 |
| 109 | 2033-04 | 3056.79 | 351.67 | 2705.13 | 127141.03 |
| 110 | 2033-05 | 3049.47 | 344.34 | 2705.13 | 124435.90 |
| 111 | 2033-06 | 3042.14 | 337.01 | 2705.13 | 121730.77 |
| 112 | 2033-07 | 3034.82 | 329.69 | 2705.13 | 119025.64 |
| 113 | 2033-08 | 3027.49 | 322.36 | 2705.13 | 116320.51 |
| 114 | 2033-09 | 3020.16 | 315.03 | 2705.13 | 113615.38 |
| 115 | 2033-10 | 3012.84 | 307.71 | 2705.13 | 110910.26 |
| 116 | 2033-11 | 3005.51 | 300.38 | 2705.13 | 108205.13 |
| 117 | 2033-12 | 2998.18 | 293.06 | 2705.13 | 105500.00 |
| 118 | 2034-01 | 2990.86 | 285.73 | 2705.13 | 102794.87 |
| 119 | 2034-02 | 2983.53 | 278.40 | 2705.13 | 100089.74 |
| 120 | 2034-03 | 2976.20 | 271.08 | 2705.13 | 97384.62 |
| 121 | 2034-04 | 2968.88 | 263.75 | 2705.13 | 94679.49 |
| 122 | 2034-05 | 2961.55 | 256.42 | 2705.13 | 91974.36 |
| 123 | 2034-06 | 2954.23 | 249.10 | 2705.13 | 89269.23 |
| 124 | 2034-07 | 2946.90 | 241.77 | 2705.13 | 86564.10 |
| 125 | 2034-08 | 2939.57 | 234.44 | 2705.13 | 83858.97 |
| 126 | 2034-09 | 2932.25 | 227.12 | 2705.13 | 81153.85 |
| 127 | 2034-10 | 2924.92 | 219.79 | 2705.13 | 78448.72 |
| 128 | 2034-11 | 2917.59 | 212.47 | 2705.13 | 75743.59 |
| 129 | 2034-12 | 2910.27 | 205.14 | 2705.13 | 73038.46 |
| 130 | 2035-01 | 2902.94 | 197.81 | 2705.13 | 70333.33 |
| 131 | 2035-02 | 2895.61 | 190.49 | 2705.13 | 67628.21 |
| 132 | 2035-03 | 2888.29 | 183.16 | 2705.13 | 64923.08 |
| 133 | 2035-04 | 2880.96 | 175.83 | 2705.13 | 62217.95 |
| 134 | 2035-05 | 2873.64 | 168.51 | 2705.13 | 59512.82 |
| 135 | 2035-06 | 2866.31 | 161.18 | 2705.13 | 56807.69 |
| 136 | 2035-07 | 2858.98 | 153.85 | 2705.13 | 54102.56 |
| 137 | 2035-08 | 2851.66 | 146.53 | 2705.13 | 51397.44 |
| 138 | 2035-09 | 2844.33 | 139.20 | 2705.13 | 48692.31 |
| 139 | 2035-10 | 2837.00 | 131.88 | 2705.13 | 45987.18 |
| 140 | 2035-11 | 2829.68 | 124.55 | 2705.13 | 43282.05 |
| 141 | 2035-12 | 2822.35 | 117.22 | 2705.13 | 40576.92 |
| 142 | 2036-01 | 2815.02 | 109.90 | 2705.13 | 37871.79 |
| 143 | 2036-02 | 2807.70 | 102.57 | 2705.13 | 35166.67 |
| 144 | 2036-03 | 2800.37 | 95.24 | 2705.13 | 32461.54 |
| 145 | 2036-04 | 2793.04 | 87.92 | 2705.13 | 29756.41 |
| 146 | 2036-05 | 2785.72 | 80.59 | 2705.13 | 27051.28 |
| 147 | 2036-06 | 2778.39 | 73.26 | 2705.13 | 24346.15 |
| 148 | 2036-07 | 2771.07 | 65.94 | 2705.13 | 21641.03 |
| 149 | 2036-08 | 2763.74 | 58.61 | 2705.13 | 18935.90 |
| 150 | 2036-09 | 2756.41 | 51.28 | 2705.13 | 16230.77 |
| 151 | 2036-10 | 2749.09 | 43.96 | 2705.13 | 13525.64 |
| 152 | 2036-11 | 2741.76 | 36.63 | 2705.13 | 10820.51 |
| 153 | 2036-12 | 2734.43 | 29.31 | 2705.13 | 8115.38 |
| 154 | 2037-01 | 2727.11 | 21.98 | 2705.13 | 5410.26 |
| 155 | 2037-02 | 2719.78 | 14.65 | 2705.13 | 2705.13 |
| 156 | 2037-03 | 2712.45 | 7.33 | 2705.13 | 0.00 |