贷款35万（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：35万
还款月数：13年
每月还款：2687.45元
利息总额：6.92万
本息合计：41.92万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2687.45 | 831.25 | 1856.20 | 348143.80 |
| 2 | 2025-06 | 2687.45 | 826.84 | 1860.61 | 346283.18 |
| 3 | 2025-07 | 2687.45 | 822.42 | 1865.03 | 344418.15 |
| 4 | 2025-08 | 2687.45 | 817.99 | 1869.46 | 342548.69 |
| 5 | 2025-09 | 2687.45 | 813.55 | 1873.90 | 340674.79 |
| 6 | 2025-10 | 2687.45 | 809.10 | 1878.35 | 338796.44 |
| 7 | 2025-11 | 2687.45 | 804.64 | 1882.81 | 336913.63 |
| 8 | 2025-12 | 2687.45 | 800.17 | 1887.28 | 335026.34 |
| 9 | 2026-01 | 2687.45 | 795.69 | 1891.77 | 333134.58 |
| 10 | 2026-02 | 2687.45 | 791.19 | 1896.26 | 331238.32 |
| 11 | 2026-03 | 2687.45 | 786.69 | 1900.76 | 329337.55 |
| 12 | 2026-04 | 2687.45 | 782.18 | 1905.28 | 327432.28 |
| 13 | 2026-05 | 2687.45 | 777.65 | 1909.80 | 325522.47 |
| 14 | 2026-06 | 2687.45 | 773.12 | 1914.34 | 323608.14 |
| 15 | 2026-07 | 2687.45 | 768.57 | 1918.88 | 321689.25 |
| 16 | 2026-08 | 2687.45 | 764.01 | 1923.44 | 319765.81 |
| 17 | 2026-09 | 2687.45 | 759.44 | 1928.01 | 317837.80 |
| 18 | 2026-10 | 2687.45 | 754.86 | 1932.59 | 315905.21 |
| 19 | 2026-11 | 2687.45 | 750.27 | 1937.18 | 313968.03 |
| 20 | 2026-12 | 2687.45 | 745.67 | 1941.78 | 312026.25 |
| 21 | 2027-01 | 2687.45 | 741.06 | 1946.39 | 310079.86 |
| 22 | 2027-02 | 2687.45 | 736.44 | 1951.01 | 308128.84 |
| 23 | 2027-03 | 2687.45 | 731.81 | 1955.65 | 306173.20 |
| 24 | 2027-04 | 2687.45 | 727.16 | 1960.29 | 304212.90 |
| 25 | 2027-05 | 2687.45 | 722.51 | 1964.95 | 302247.95 |
| 26 | 2027-06 | 2687.45 | 717.84 | 1969.62 | 300278.34 |
| 27 | 2027-07 | 2687.45 | 713.16 | 1974.29 | 298304.05 |
| 28 | 2027-08 | 2687.45 | 708.47 | 1978.98 | 296325.06 |
| 29 | 2027-09 | 2687.45 | 703.77 | 1983.68 | 294341.38 |
| 30 | 2027-10 | 2687.45 | 699.06 | 1988.39 | 292352.99 |
| 31 | 2027-11 | 2687.45 | 694.34 | 1993.12 | 290359.87 |
| 32 | 2027-12 | 2687.45 | 689.60 | 1997.85 | 288362.02 |
| 33 | 2028-01 | 2687.45 | 684.86 | 2002.59 | 286359.43 |
| 34 | 2028-02 | 2687.45 | 680.10 | 2007.35 | 284352.08 |
| 35 | 2028-03 | 2687.45 | 675.34 | 2012.12 | 282339.96 |
| 36 | 2028-04 | 2687.45 | 670.56 | 2016.90 | 280323.06 |
| 37 | 2028-05 | 2687.45 | 665.77 | 2021.69 | 278301.38 |
| 38 | 2028-06 | 2687.45 | 660.97 | 2026.49 | 276274.89 |
| 39 | 2028-07 | 2687.45 | 656.15 | 2031.30 | 274243.59 |
| 40 | 2028-08 | 2687.45 | 651.33 | 2036.13 | 272207.46 |
| 41 | 2028-09 | 2687.45 | 646.49 | 2040.96 | 270166.50 |
| 42 | 2028-10 | 2687.45 | 641.65 | 2045.81 | 268120.69 |
| 43 | 2028-11 | 2687.45 | 636.79 | 2050.67 | 266070.03 |
| 44 | 2028-12 | 2687.45 | 631.92 | 2055.54 | 264014.49 |
| 45 | 2029-01 | 2687.45 | 627.03 | 2060.42 | 261954.07 |
| 46 | 2029-02 | 2687.45 | 622.14 | 2065.31 | 259888.76 |
| 47 | 2029-03 | 2687.45 | 617.24 | 2070.22 | 257818.54 |
| 48 | 2029-04 | 2687.45 | 612.32 | 2075.14 | 255743.40 |
| 49 | 2029-05 | 2687.45 | 607.39 | 2080.06 | 253663.34 |
| 50 | 2029-06 | 2687.45 | 602.45 | 2085.00 | 251578.33 |
| 51 | 2029-07 | 2687.45 | 597.50 | 2089.96 | 249488.38 |
| 52 | 2029-08 | 2687.45 | 592.53 | 2094.92 | 247393.46 |
| 53 | 2029-09 | 2687.45 | 587.56 | 2099.89 | 245293.57 |
| 54 | 2029-10 | 2687.45 | 582.57 | 2104.88 | 243188.68 |
| 55 | 2029-11 | 2687.45 | 577.57 | 2109.88 | 241078.80 |
| 56 | 2029-12 | 2687.45 | 572.56 | 2114.89 | 238963.91 |
| 57 | 2030-01 | 2687.45 | 567.54 | 2119.91 | 236844.00 |
| 58 | 2030-02 | 2687.45 | 562.50 | 2124.95 | 234719.05 |
| 59 | 2030-03 | 2687.45 | 557.46 | 2130.00 | 232589.05 |
| 60 | 2030-04 | 2687.45 | 552.40 | 2135.06 | 230454.00 |
| 61 | 2030-05 | 2687.45 | 547.33 | 2140.13 | 228313.87 |
| 62 | 2030-06 | 2687.45 | 542.25 | 2145.21 | 226168.66 |
| 63 | 2030-07 | 2687.45 | 537.15 | 2150.30 | 224018.36 |
| 64 | 2030-08 | 2687.45 | 532.04 | 2155.41 | 221862.95 |
| 65 | 2030-09 | 2687.45 | 526.92 | 2160.53 | 219702.42 |
| 66 | 2030-10 | 2687.45 | 521.79 | 2165.66 | 217536.76 |
| 67 | 2030-11 | 2687.45 | 516.65 | 2170.80 | 215365.95 |
| 68 | 2030-12 | 2687.45 | 511.49 | 2175.96 | 213189.99 |
| 69 | 2031-01 | 2687.45 | 506.33 | 2181.13 | 211008.86 |
| 70 | 2031-02 | 2687.45 | 501.15 | 2186.31 | 208822.56 |
| 71 | 2031-03 | 2687.45 | 495.95 | 2191.50 | 206631.06 |
| 72 | 2031-04 | 2687.45 | 490.75 | 2196.71 | 204434.35 |
| 73 | 2031-05 | 2687.45 | 485.53 | 2201.92 | 202232.43 |
| 74 | 2031-06 | 2687.45 | 480.30 | 2207.15 | 200025.28 |
| 75 | 2031-07 | 2687.45 | 475.06 | 2212.39 | 197812.88 |
| 76 | 2031-08 | 2687.45 | 469.81 | 2217.65 | 195595.23 |
| 77 | 2031-09 | 2687.45 | 464.54 | 2222.92 | 193372.32 |
| 78 | 2031-10 | 2687.45 | 459.26 | 2228.19 | 191144.12 |
| 79 | 2031-11 | 2687.45 | 453.97 | 2233.49 | 188910.64 |
| 80 | 2031-12 | 2687.45 | 448.66 | 2238.79 | 186671.85 |
| 81 | 2032-01 | 2687.45 | 443.35 | 2244.11 | 184427.74 |
| 82 | 2032-02 | 2687.45 | 438.02 | 2249.44 | 182178.30 |
| 83 | 2032-03 | 2687.45 | 432.67 | 2254.78 | 179923.52 |
| 84 | 2032-04 | 2687.45 | 427.32 | 2260.14 | 177663.38 |
| 85 | 2032-05 | 2687.45 | 421.95 | 2265.50 | 175397.88 |
| 86 | 2032-06 | 2687.45 | 416.57 | 2270.88 | 173127.00 |
| 87 | 2032-07 | 2687.45 | 411.18 | 2276.28 | 170850.72 |
| 88 | 2032-08 | 2687.45 | 405.77 | 2281.68 | 168569.03 |
| 89 | 2032-09 | 2687.45 | 400.35 | 2287.10 | 166281.93 |
| 90 | 2032-10 | 2687.45 | 394.92 | 2292.53 | 163989.40 |
| 91 | 2032-11 | 2687.45 | 389.47 | 2297.98 | 161691.42 |
| 92 | 2032-12 | 2687.45 | 384.02 | 2303.44 | 159387.98 |
| 93 | 2033-01 | 2687.45 | 378.55 | 2308.91 | 157079.07 |
| 94 | 2033-02 | 2687.45 | 373.06 | 2314.39 | 154764.68 |
| 95 | 2033-03 | 2687.45 | 367.57 | 2319.89 | 152444.79 |
| 96 | 2033-04 | 2687.45 | 362.06 | 2325.40 | 150119.40 |
| 97 | 2033-05 | 2687.45 | 356.53 | 2330.92 | 147788.48 |
| 98 | 2033-06 | 2687.45 | 351.00 | 2336.46 | 145452.02 |
| 99 | 2033-07 | 2687.45 | 345.45 | 2342.01 | 143110.01 |
| 100 | 2033-08 | 2687.45 | 339.89 | 2347.57 | 140762.45 |
| 101 | 2033-09 | 2687.45 | 334.31 | 2353.14 | 138409.30 |
| 102 | 2033-10 | 2687.45 | 328.72 | 2358.73 | 136050.57 |
| 103 | 2033-11 | 2687.45 | 323.12 | 2364.33 | 133686.24 |
| 104 | 2033-12 | 2687.45 | 317.50 | 2369.95 | 131316.29 |
| 105 | 2034-01 | 2687.45 | 311.88 | 2375.58 | 128940.71 |
| 106 | 2034-02 | 2687.45 | 306.23 | 2381.22 | 126559.49 |
| 107 | 2034-03 | 2687.45 | 300.58 | 2386.88 | 124172.61 |
| 108 | 2034-04 | 2687.45 | 294.91 | 2392.54 | 121780.07 |
| 109 | 2034-05 | 2687.45 | 289.23 | 2398.23 | 119381.84 |
| 110 | 2034-06 | 2687.45 | 283.53 | 2403.92 | 116977.92 |
| 111 | 2034-07 | 2687.45 | 277.82 | 2409.63 | 114568.29 |
| 112 | 2034-08 | 2687.45 | 272.10 | 2415.35 | 112152.94 |
| 113 | 2034-09 | 2687.45 | 266.36 | 2421.09 | 109731.85 |
| 114 | 2034-10 | 2687.45 | 260.61 | 2426.84 | 107305.00 |
| 115 | 2034-11 | 2687.45 | 254.85 | 2432.60 | 104872.40 |
| 116 | 2034-12 | 2687.45 | 249.07 | 2438.38 | 102434.02 |
| 117 | 2035-01 | 2687.45 | 243.28 | 2444.17 | 99989.84 |
| 118 | 2035-02 | 2687.45 | 237.48 | 2449.98 | 97539.87 |
| 119 | 2035-03 | 2687.45 | 231.66 | 2455.80 | 95084.07 |
| 120 | 2035-04 | 2687.45 | 225.82 | 2461.63 | 92622.44 |
| 121 | 2035-05 | 2687.45 | 219.98 | 2467.48 | 90154.96 |
| 122 | 2035-06 | 2687.45 | 214.12 | 2473.34 | 87681.63 |
| 123 | 2035-07 | 2687.45 | 208.24 | 2479.21 | 85202.42 |
| 124 | 2035-08 | 2687.45 | 202.36 | 2485.10 | 82717.32 |
| 125 | 2035-09 | 2687.45 | 196.45 | 2491.00 | 80226.32 |
| 126 | 2035-10 | 2687.45 | 190.54 | 2496.92 | 77729.40 |
| 127 | 2035-11 | 2687.45 | 184.61 | 2502.85 | 75226.56 |
| 128 | 2035-12 | 2687.45 | 178.66 | 2508.79 | 72717.77 |
| 129 | 2036-01 | 2687.45 | 172.70 | 2514.75 | 70203.02 |
| 130 | 2036-02 | 2687.45 | 166.73 | 2520.72 | 67682.29 |
| 131 | 2036-03 | 2687.45 | 160.75 | 2526.71 | 65155.59 |
| 132 | 2036-04 | 2687.45 | 154.74 | 2532.71 | 62622.88 |
| 133 | 2036-05 | 2687.45 | 148.73 | 2538.72 | 60084.15 |
| 134 | 2036-06 | 2687.45 | 142.70 | 2544.75 | 57539.40 |
| 135 | 2036-07 | 2687.45 | 136.66 | 2550.80 | 54988.60 |
| 136 | 2036-08 | 2687.45 | 130.60 | 2556.86 | 52431.74 |
| 137 | 2036-09 | 2687.45 | 124.53 | 2562.93 | 49868.81 |
| 138 | 2036-10 | 2687.45 | 118.44 | 2569.02 | 47299.80 |
| 139 | 2036-11 | 2687.45 | 112.34 | 2575.12 | 44724.68 |
| 140 | 2036-12 | 2687.45 | 106.22 | 2581.23 | 42143.45 |
| 141 | 2037-01 | 2687.45 | 100.09 | 2587.36 | 39556.09 |
| 142 | 2037-02 | 2687.45 | 93.95 | 2593.51 | 36962.58 |
| 143 | 2037-03 | 2687.45 | 87.79 | 2599.67 | 34362.91 |
| 144 | 2037-04 | 2687.45 | 81.61 | 2605.84 | 31757.07 |
| 145 | 2037-05 | 2687.45 | 75.42 | 2612.03 | 29145.04 |
| 146 | 2037-06 | 2687.45 | 69.22 | 2618.23 | 26526.80 |
| 147 | 2037-07 | 2687.45 | 63.00 | 2624.45 | 23902.35 |
| 148 | 2037-08 | 2687.45 | 56.77 | 2630.69 | 21271.66 |
| 149 | 2037-09 | 2687.45 | 50.52 | 2636.93 | 18634.73 |
| 150 | 2037-10 | 2687.45 | 44.26 | 2643.20 | 15991.53 |
| 151 | 2037-11 | 2687.45 | 37.98 | 2649.47 | 13342.06 |
| 152 | 2037-12 | 2687.45 | 31.69 | 2655.77 | 10686.29 |
| 153 | 2038-01 | 2687.45 | 25.38 | 2662.07 | 8024.22 |
| 154 | 2038-02 | 2687.45 | 19.06 | 2668.40 | 5355.82 |
| 155 | 2038-03 | 2687.45 | 12.72 | 2674.73 | 2681.09 |
| 156 | 2038-04 | 2687.45 | 6.37 | 2681.09 | 0.00 |
等额本金还款方式：
贷款总额：35万
还款月数：13年
首月还款：3074.84元
每月递减：5.33元
利息总额：6.53万
本息合计：41.53万
节省利息：3989.71元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3074.84 | 831.25 | 2243.59 | 347756.41 |
| 2 | 2025-06 | 3069.51 | 825.92 | 2243.59 | 345512.82 |
| 3 | 2025-07 | 3064.18 | 820.59 | 2243.59 | 343269.23 |
| 4 | 2025-08 | 3058.85 | 815.26 | 2243.59 | 341025.64 |
| 5 | 2025-09 | 3053.53 | 809.94 | 2243.59 | 338782.05 |
| 6 | 2025-10 | 3048.20 | 804.61 | 2243.59 | 336538.46 |
| 7 | 2025-11 | 3042.87 | 799.28 | 2243.59 | 334294.87 |
| 8 | 2025-12 | 3037.54 | 793.95 | 2243.59 | 332051.28 |
| 9 | 2026-01 | 3032.21 | 788.62 | 2243.59 | 329807.69 |
| 10 | 2026-02 | 3026.88 | 783.29 | 2243.59 | 327564.10 |
| 11 | 2026-03 | 3021.55 | 777.96 | 2243.59 | 325320.51 |
| 12 | 2026-04 | 3016.23 | 772.64 | 2243.59 | 323076.92 |
| 13 | 2026-05 | 3010.90 | 767.31 | 2243.59 | 320833.33 |
| 14 | 2026-06 | 3005.57 | 761.98 | 2243.59 | 318589.74 |
| 15 | 2026-07 | 3000.24 | 756.65 | 2243.59 | 316346.15 |
| 16 | 2026-08 | 2994.91 | 751.32 | 2243.59 | 314102.56 |
| 17 | 2026-09 | 2989.58 | 745.99 | 2243.59 | 311858.97 |
| 18 | 2026-10 | 2984.25 | 740.67 | 2243.59 | 309615.38 |
| 19 | 2026-11 | 2978.93 | 735.34 | 2243.59 | 307371.79 |
| 20 | 2026-12 | 2973.60 | 730.01 | 2243.59 | 305128.21 |
| 21 | 2027-01 | 2968.27 | 724.68 | 2243.59 | 302884.62 |
| 22 | 2027-02 | 2962.94 | 719.35 | 2243.59 | 300641.03 |
| 23 | 2027-03 | 2957.61 | 714.02 | 2243.59 | 298397.44 |
| 24 | 2027-04 | 2952.28 | 708.69 | 2243.59 | 296153.85 |
| 25 | 2027-05 | 2946.96 | 703.37 | 2243.59 | 293910.26 |
| 26 | 2027-06 | 2941.63 | 698.04 | 2243.59 | 291666.67 |
| 27 | 2027-07 | 2936.30 | 692.71 | 2243.59 | 289423.08 |
| 28 | 2027-08 | 2930.97 | 687.38 | 2243.59 | 287179.49 |
| 29 | 2027-09 | 2925.64 | 682.05 | 2243.59 | 284935.90 |
| 30 | 2027-10 | 2920.31 | 676.72 | 2243.59 | 282692.31 |
| 31 | 2027-11 | 2914.98 | 671.39 | 2243.59 | 280448.72 |
| 32 | 2027-12 | 2909.66 | 666.07 | 2243.59 | 278205.13 |
| 33 | 2028-01 | 2904.33 | 660.74 | 2243.59 | 275961.54 |
| 34 | 2028-02 | 2899.00 | 655.41 | 2243.59 | 273717.95 |
| 35 | 2028-03 | 2893.67 | 650.08 | 2243.59 | 271474.36 |
| 36 | 2028-04 | 2888.34 | 644.75 | 2243.59 | 269230.77 |
| 37 | 2028-05 | 2883.01 | 639.42 | 2243.59 | 266987.18 |
| 38 | 2028-06 | 2877.68 | 634.09 | 2243.59 | 264743.59 |
| 39 | 2028-07 | 2872.36 | 628.77 | 2243.59 | 262500.00 |
| 40 | 2028-08 | 2867.03 | 623.44 | 2243.59 | 260256.41 |
| 41 | 2028-09 | 2861.70 | 618.11 | 2243.59 | 258012.82 |
| 42 | 2028-10 | 2856.37 | 612.78 | 2243.59 | 255769.23 |
| 43 | 2028-11 | 2851.04 | 607.45 | 2243.59 | 253525.64 |
| 44 | 2028-12 | 2845.71 | 602.12 | 2243.59 | 251282.05 |
| 45 | 2029-01 | 2840.38 | 596.79 | 2243.59 | 249038.46 |
| 46 | 2029-02 | 2835.06 | 591.47 | 2243.59 | 246794.87 |
| 47 | 2029-03 | 2829.73 | 586.14 | 2243.59 | 244551.28 |
| 48 | 2029-04 | 2824.40 | 580.81 | 2243.59 | 242307.69 |
| 49 | 2029-05 | 2819.07 | 575.48 | 2243.59 | 240064.10 |
| 50 | 2029-06 | 2813.74 | 570.15 | 2243.59 | 237820.51 |
| 51 | 2029-07 | 2808.41 | 564.82 | 2243.59 | 235576.92 |
| 52 | 2029-08 | 2803.08 | 559.50 | 2243.59 | 233333.33 |
| 53 | 2029-09 | 2797.76 | 554.17 | 2243.59 | 231089.74 |
| 54 | 2029-10 | 2792.43 | 548.84 | 2243.59 | 228846.15 |
| 55 | 2029-11 | 2787.10 | 543.51 | 2243.59 | 226602.56 |
| 56 | 2029-12 | 2781.77 | 538.18 | 2243.59 | 224358.97 |
| 57 | 2030-01 | 2776.44 | 532.85 | 2243.59 | 222115.38 |
| 58 | 2030-02 | 2771.11 | 527.52 | 2243.59 | 219871.79 |
| 59 | 2030-03 | 2765.79 | 522.20 | 2243.59 | 217628.21 |
| 60 | 2030-04 | 2760.46 | 516.87 | 2243.59 | 215384.62 |
| 61 | 2030-05 | 2755.13 | 511.54 | 2243.59 | 213141.03 |
| 62 | 2030-06 | 2749.80 | 506.21 | 2243.59 | 210897.44 |
| 63 | 2030-07 | 2744.47 | 500.88 | 2243.59 | 208653.85 |
| 64 | 2030-08 | 2739.14 | 495.55 | 2243.59 | 206410.26 |
| 65 | 2030-09 | 2733.81 | 490.22 | 2243.59 | 204166.67 |
| 66 | 2030-10 | 2728.49 | 484.90 | 2243.59 | 201923.08 |
| 67 | 2030-11 | 2723.16 | 479.57 | 2243.59 | 199679.49 |
| 68 | 2030-12 | 2717.83 | 474.24 | 2243.59 | 197435.90 |
| 69 | 2031-01 | 2712.50 | 468.91 | 2243.59 | 195192.31 |
| 70 | 2031-02 | 2707.17 | 463.58 | 2243.59 | 192948.72 |
| 71 | 2031-03 | 2701.84 | 458.25 | 2243.59 | 190705.13 |
| 72 | 2031-04 | 2696.51 | 452.92 | 2243.59 | 188461.54 |
| 73 | 2031-05 | 2691.19 | 447.60 | 2243.59 | 186217.95 |
| 74 | 2031-06 | 2685.86 | 442.27 | 2243.59 | 183974.36 |
| 75 | 2031-07 | 2680.53 | 436.94 | 2243.59 | 181730.77 |
| 76 | 2031-08 | 2675.20 | 431.61 | 2243.59 | 179487.18 |
| 77 | 2031-09 | 2669.87 | 426.28 | 2243.59 | 177243.59 |
| 78 | 2031-10 | 2664.54 | 420.95 | 2243.59 | 175000.00 |
| 79 | 2031-11 | 2659.21 | 415.63 | 2243.59 | 172756.41 |
| 80 | 2031-12 | 2653.89 | 410.30 | 2243.59 | 170512.82 |
| 81 | 2032-01 | 2648.56 | 404.97 | 2243.59 | 168269.23 |
| 82 | 2032-02 | 2643.23 | 399.64 | 2243.59 | 166025.64 |
| 83 | 2032-03 | 2637.90 | 394.31 | 2243.59 | 163782.05 |
| 84 | 2032-04 | 2632.57 | 388.98 | 2243.59 | 161538.46 |
| 85 | 2032-05 | 2627.24 | 383.65 | 2243.59 | 159294.87 |
| 86 | 2032-06 | 2621.92 | 378.33 | 2243.59 | 157051.28 |
| 87 | 2032-07 | 2616.59 | 373.00 | 2243.59 | 154807.69 |
| 88 | 2032-08 | 2611.26 | 367.67 | 2243.59 | 152564.10 |
| 89 | 2032-09 | 2605.93 | 362.34 | 2243.59 | 150320.51 |
| 90 | 2032-10 | 2600.60 | 357.01 | 2243.59 | 148076.92 |
| 91 | 2032-11 | 2595.27 | 351.68 | 2243.59 | 145833.33 |
| 92 | 2032-12 | 2589.94 | 346.35 | 2243.59 | 143589.74 |
| 93 | 2033-01 | 2584.62 | 341.03 | 2243.59 | 141346.15 |
| 94 | 2033-02 | 2579.29 | 335.70 | 2243.59 | 139102.56 |
| 95 | 2033-03 | 2573.96 | 330.37 | 2243.59 | 136858.97 |
| 96 | 2033-04 | 2568.63 | 325.04 | 2243.59 | 134615.38 |
| 97 | 2033-05 | 2563.30 | 319.71 | 2243.59 | 132371.79 |
| 98 | 2033-06 | 2557.97 | 314.38 | 2243.59 | 130128.21 |
| 99 | 2033-07 | 2552.64 | 309.05 | 2243.59 | 127884.62 |
| 100 | 2033-08 | 2547.32 | 303.73 | 2243.59 | 125641.03 |
| 101 | 2033-09 | 2541.99 | 298.40 | 2243.59 | 123397.44 |
| 102 | 2033-10 | 2536.66 | 293.07 | 2243.59 | 121153.85 |
| 103 | 2033-11 | 2531.33 | 287.74 | 2243.59 | 118910.26 |
| 104 | 2033-12 | 2526.00 | 282.41 | 2243.59 | 116666.67 |
| 105 | 2034-01 | 2520.67 | 277.08 | 2243.59 | 114423.08 |
| 106 | 2034-02 | 2515.34 | 271.75 | 2243.59 | 112179.49 |
| 107 | 2034-03 | 2510.02 | 266.43 | 2243.59 | 109935.90 |
| 108 | 2034-04 | 2504.69 | 261.10 | 2243.59 | 107692.31 |
| 109 | 2034-05 | 2499.36 | 255.77 | 2243.59 | 105448.72 |
| 110 | 2034-06 | 2494.03 | 250.44 | 2243.59 | 103205.13 |
| 111 | 2034-07 | 2488.70 | 245.11 | 2243.59 | 100961.54 |
| 112 | 2034-08 | 2483.37 | 239.78 | 2243.59 | 98717.95 |
| 113 | 2034-09 | 2478.04 | 234.46 | 2243.59 | 96474.36 |
| 114 | 2034-10 | 2472.72 | 229.13 | 2243.59 | 94230.77 |
| 115 | 2034-11 | 2467.39 | 223.80 | 2243.59 | 91987.18 |
| 116 | 2034-12 | 2462.06 | 218.47 | 2243.59 | 89743.59 |
| 117 | 2035-01 | 2456.73 | 213.14 | 2243.59 | 87500.00 |
| 118 | 2035-02 | 2451.40 | 207.81 | 2243.59 | 85256.41 |
| 119 | 2035-03 | 2446.07 | 202.48 | 2243.59 | 83012.82 |
| 120 | 2035-04 | 2440.75 | 197.16 | 2243.59 | 80769.23 |
| 121 | 2035-05 | 2435.42 | 191.83 | 2243.59 | 78525.64 |
| 122 | 2035-06 | 2430.09 | 186.50 | 2243.59 | 76282.05 |
| 123 | 2035-07 | 2424.76 | 181.17 | 2243.59 | 74038.46 |
| 124 | 2035-08 | 2419.43 | 175.84 | 2243.59 | 71794.87 |
| 125 | 2035-09 | 2414.10 | 170.51 | 2243.59 | 69551.28 |
| 126 | 2035-10 | 2408.77 | 165.18 | 2243.59 | 67307.69 |
| 127 | 2035-11 | 2403.45 | 159.86 | 2243.59 | 65064.10 |
| 128 | 2035-12 | 2398.12 | 154.53 | 2243.59 | 62820.51 |
| 129 | 2036-01 | 2392.79 | 149.20 | 2243.59 | 60576.92 |
| 130 | 2036-02 | 2387.46 | 143.87 | 2243.59 | 58333.33 |
| 131 | 2036-03 | 2382.13 | 138.54 | 2243.59 | 56089.74 |
| 132 | 2036-04 | 2376.80 | 133.21 | 2243.59 | 53846.15 |
| 133 | 2036-05 | 2371.47 | 127.88 | 2243.59 | 51602.56 |
| 134 | 2036-06 | 2366.15 | 122.56 | 2243.59 | 49358.97 |
| 135 | 2036-07 | 2360.82 | 117.23 | 2243.59 | 47115.38 |
| 136 | 2036-08 | 2355.49 | 111.90 | 2243.59 | 44871.79 |
| 137 | 2036-09 | 2350.16 | 106.57 | 2243.59 | 42628.21 |
| 138 | 2036-10 | 2344.83 | 101.24 | 2243.59 | 40384.62 |
| 139 | 2036-11 | 2339.50 | 95.91 | 2243.59 | 38141.03 |
| 140 | 2036-12 | 2334.17 | 90.58 | 2243.59 | 35897.44 |
| 141 | 2037-01 | 2328.85 | 85.26 | 2243.59 | 33653.85 |
| 142 | 2037-02 | 2323.52 | 79.93 | 2243.59 | 31410.26 |
| 143 | 2037-03 | 2318.19 | 74.60 | 2243.59 | 29166.67 |
| 144 | 2037-04 | 2312.86 | 69.27 | 2243.59 | 26923.08 |
| 145 | 2037-05 | 2307.53 | 63.94 | 2243.59 | 24679.49 |
| 146 | 2037-06 | 2302.20 | 58.61 | 2243.59 | 22435.90 |
| 147 | 2037-07 | 2296.88 | 53.29 | 2243.59 | 20192.31 |
| 148 | 2037-08 | 2291.55 | 47.96 | 2243.59 | 17948.72 |
| 149 | 2037-09 | 2286.22 | 42.63 | 2243.59 | 15705.13 |
| 150 | 2037-10 | 2280.89 | 37.30 | 2243.59 | 13461.54 |
| 151 | 2037-11 | 2275.56 | 31.97 | 2243.59 | 11217.95 |
| 152 | 2037-12 | 2270.23 | 26.64 | 2243.59 | 8974.36 |
| 153 | 2038-01 | 2264.90 | 21.31 | 2243.59 | 6730.77 |
| 154 | 2038-02 | 2259.58 | 15.99 | 2243.59 | 4487.18 |
| 155 | 2038-03 | 2254.25 | 10.66 | 2243.59 | 2243.59 |
| 156 | 2038-04 | 2248.92 | 5.33 | 2243.59 | 0.00 |