贷款47.5万（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：47.5万
还款月数：13年
每月还款：3591.65元
利息总额：8.53万
本息合计：56.03万
| 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 | 3591.65 | 1029.17 | 2562.49 | 472437.51 |
| 2 | 2025-06 | 3591.65 | 1023.61 | 2568.04 | 469869.47 |
| 3 | 2025-07 | 3591.65 | 1018.05 | 2573.60 | 467295.87 |
| 4 | 2025-08 | 3591.65 | 1012.47 | 2579.18 | 464716.69 |
| 5 | 2025-09 | 3591.65 | 1006.89 | 2584.77 | 462131.92 |
| 6 | 2025-10 | 3591.65 | 1001.29 | 2590.37 | 459541.55 |
| 7 | 2025-11 | 3591.65 | 995.67 | 2595.98 | 456945.57 |
| 8 | 2025-12 | 3591.65 | 990.05 | 2601.61 | 454343.96 |
| 9 | 2026-01 | 3591.65 | 984.41 | 2607.24 | 451736.72 |
| 10 | 2026-02 | 3591.65 | 978.76 | 2612.89 | 449123.83 |
| 11 | 2026-03 | 3591.65 | 973.10 | 2618.55 | 446505.28 |
| 12 | 2026-04 | 3591.65 | 967.43 | 2624.23 | 443881.05 |
| 13 | 2026-05 | 3591.65 | 961.74 | 2629.91 | 441251.14 |
| 14 | 2026-06 | 3591.65 | 956.04 | 2635.61 | 438615.53 |
| 15 | 2026-07 | 3591.65 | 950.33 | 2641.32 | 435974.21 |
| 16 | 2026-08 | 3591.65 | 944.61 | 2647.04 | 433327.16 |
| 17 | 2026-09 | 3591.65 | 938.88 | 2652.78 | 430674.38 |
| 18 | 2026-10 | 3591.65 | 933.13 | 2658.53 | 428015.86 |
| 19 | 2026-11 | 3591.65 | 927.37 | 2664.29 | 425351.57 |
| 20 | 2026-12 | 3591.65 | 921.60 | 2670.06 | 422681.51 |
| 21 | 2027-01 | 3591.65 | 915.81 | 2675.84 | 420005.67 |
| 22 | 2027-02 | 3591.65 | 910.01 | 2681.64 | 417324.02 |
| 23 | 2027-03 | 3591.65 | 904.20 | 2687.45 | 414636.57 |
| 24 | 2027-04 | 3591.65 | 898.38 | 2693.28 | 411943.30 |
| 25 | 2027-05 | 3591.65 | 892.54 | 2699.11 | 409244.19 |
| 26 | 2027-06 | 3591.65 | 886.70 | 2704.96 | 406539.23 |
| 27 | 2027-07 | 3591.65 | 880.83 | 2710.82 | 403828.41 |
| 28 | 2027-08 | 3591.65 | 874.96 | 2716.69 | 401111.71 |
| 29 | 2027-09 | 3591.65 | 869.08 | 2722.58 | 398389.14 |
| 30 | 2027-10 | 3591.65 | 863.18 | 2728.48 | 395660.66 |
| 31 | 2027-11 | 3591.65 | 857.26 | 2734.39 | 392926.27 |
| 32 | 2027-12 | 3591.65 | 851.34 | 2740.31 | 390185.95 |
| 33 | 2028-01 | 3591.65 | 845.40 | 2746.25 | 387439.70 |
| 34 | 2028-02 | 3591.65 | 839.45 | 2752.20 | 384687.50 |
| 35 | 2028-03 | 3591.65 | 833.49 | 2758.16 | 381929.34 |
| 36 | 2028-04 | 3591.65 | 827.51 | 2764.14 | 379165.19 |
| 37 | 2028-05 | 3591.65 | 821.52 | 2770.13 | 376395.06 |
| 38 | 2028-06 | 3591.65 | 815.52 | 2776.13 | 373618.93 |
| 39 | 2028-07 | 3591.65 | 809.51 | 2782.15 | 370836.79 |
| 40 | 2028-08 | 3591.65 | 803.48 | 2788.17 | 368048.61 |
| 41 | 2028-09 | 3591.65 | 797.44 | 2794.22 | 365254.39 |
| 42 | 2028-10 | 3591.65 | 791.38 | 2800.27 | 362454.12 |
| 43 | 2028-11 | 3591.65 | 785.32 | 2806.34 | 359647.79 |
| 44 | 2028-12 | 3591.65 | 779.24 | 2812.42 | 356835.37 |
| 45 | 2029-01 | 3591.65 | 773.14 | 2818.51 | 354016.86 |
| 46 | 2029-02 | 3591.65 | 767.04 | 2824.62 | 351192.24 |
| 47 | 2029-03 | 3591.65 | 760.92 | 2830.74 | 348361.50 |
| 48 | 2029-04 | 3591.65 | 754.78 | 2836.87 | 345524.63 |
| 49 | 2029-05 | 3591.65 | 748.64 | 2843.02 | 342681.61 |
| 50 | 2029-06 | 3591.65 | 742.48 | 2849.18 | 339832.44 |
| 51 | 2029-07 | 3591.65 | 736.30 | 2855.35 | 336977.09 |
| 52 | 2029-08 | 3591.65 | 730.12 | 2861.54 | 334115.55 |
| 53 | 2029-09 | 3591.65 | 723.92 | 2867.74 | 331247.81 |
| 54 | 2029-10 | 3591.65 | 717.70 | 2873.95 | 328373.86 |
| 55 | 2029-11 | 3591.65 | 711.48 | 2880.18 | 325493.68 |
| 56 | 2029-12 | 3591.65 | 705.24 | 2886.42 | 322607.26 |
| 57 | 2030-01 | 3591.65 | 698.98 | 2892.67 | 319714.59 |
| 58 | 2030-02 | 3591.65 | 692.71 | 2898.94 | 316815.65 |
| 59 | 2030-03 | 3591.65 | 686.43 | 2905.22 | 313910.43 |
| 60 | 2030-04 | 3591.65 | 680.14 | 2911.52 | 310998.92 |
| 61 | 2030-05 | 3591.65 | 673.83 | 2917.82 | 308081.09 |
| 62 | 2030-06 | 3591.65 | 667.51 | 2924.15 | 305156.95 |
| 63 | 2030-07 | 3591.65 | 661.17 | 2930.48 | 302226.47 |
| 64 | 2030-08 | 3591.65 | 654.82 | 2936.83 | 299289.64 |
| 65 | 2030-09 | 3591.65 | 648.46 | 2943.19 | 296346.44 |
| 66 | 2030-10 | 3591.65 | 642.08 | 2949.57 | 293396.87 |
| 67 | 2030-11 | 3591.65 | 635.69 | 2955.96 | 290440.91 |
| 68 | 2030-12 | 3591.65 | 629.29 | 2962.37 | 287478.54 |
| 69 | 2031-01 | 3591.65 | 622.87 | 2968.78 | 284509.76 |
| 70 | 2031-02 | 3591.65 | 616.44 | 2975.22 | 281534.54 |
| 71 | 2031-03 | 3591.65 | 609.99 | 2981.66 | 278552.88 |
| 72 | 2031-04 | 3591.65 | 603.53 | 2988.12 | 275564.76 |
| 73 | 2031-05 | 3591.65 | 597.06 | 2994.60 | 272570.16 |
| 74 | 2031-06 | 3591.65 | 590.57 | 3001.09 | 269569.07 |
| 75 | 2031-07 | 3591.65 | 584.07 | 3007.59 | 266561.48 |
| 76 | 2031-08 | 3591.65 | 577.55 | 3014.10 | 263547.38 |
| 77 | 2031-09 | 3591.65 | 571.02 | 3020.64 | 260526.74 |
| 78 | 2031-10 | 3591.65 | 564.47 | 3027.18 | 257499.57 |
| 79 | 2031-11 | 3591.65 | 557.92 | 3033.74 | 254465.83 |
| 80 | 2031-12 | 3591.65 | 551.34 | 3040.31 | 251425.51 |
| 81 | 2032-01 | 3591.65 | 544.76 | 3046.90 | 248378.62 |
| 82 | 2032-02 | 3591.65 | 538.15 | 3053.50 | 245325.11 |
| 83 | 2032-03 | 3591.65 | 531.54 | 3060.12 | 242265.00 |
| 84 | 2032-04 | 3591.65 | 524.91 | 3066.75 | 239198.25 |
| 85 | 2032-05 | 3591.65 | 518.26 | 3073.39 | 236124.86 |
| 86 | 2032-06 | 3591.65 | 511.60 | 3080.05 | 233044.81 |
| 87 | 2032-07 | 3591.65 | 504.93 | 3086.72 | 229958.08 |
| 88 | 2032-08 | 3591.65 | 498.24 | 3093.41 | 226864.67 |
| 89 | 2032-09 | 3591.65 | 491.54 | 3100.11 | 223764.56 |
| 90 | 2032-10 | 3591.65 | 484.82 | 3106.83 | 220657.73 |
| 91 | 2032-11 | 3591.65 | 478.09 | 3113.56 | 217544.16 |
| 92 | 2032-12 | 3591.65 | 471.35 | 3120.31 | 214423.85 |
| 93 | 2033-01 | 3591.65 | 464.59 | 3127.07 | 211296.79 |
| 94 | 2033-02 | 3591.65 | 457.81 | 3133.84 | 208162.94 |
| 95 | 2033-03 | 3591.65 | 451.02 | 3140.63 | 205022.31 |
| 96 | 2033-04 | 3591.65 | 444.21 | 3147.44 | 201874.87 |
| 97 | 2033-05 | 3591.65 | 437.40 | 3154.26 | 198720.61 |
| 98 | 2033-06 | 3591.65 | 430.56 | 3161.09 | 195559.51 |
| 99 | 2033-07 | 3591.65 | 423.71 | 3167.94 | 192391.57 |
| 100 | 2033-08 | 3591.65 | 416.85 | 3174.81 | 189216.77 |
| 101 | 2033-09 | 3591.65 | 409.97 | 3181.68 | 186035.08 |
| 102 | 2033-10 | 3591.65 | 403.08 | 3188.58 | 182846.50 |
| 103 | 2033-11 | 3591.65 | 396.17 | 3195.49 | 179651.02 |
| 104 | 2033-12 | 3591.65 | 389.24 | 3202.41 | 176448.60 |
| 105 | 2034-01 | 3591.65 | 382.31 | 3209.35 | 173239.26 |
| 106 | 2034-02 | 3591.65 | 375.35 | 3216.30 | 170022.95 |
| 107 | 2034-03 | 3591.65 | 368.38 | 3223.27 | 166799.68 |
| 108 | 2034-04 | 3591.65 | 361.40 | 3230.26 | 163569.43 |
| 109 | 2034-05 | 3591.65 | 354.40 | 3237.25 | 160332.17 |
| 110 | 2034-06 | 3591.65 | 347.39 | 3244.27 | 157087.90 |
| 111 | 2034-07 | 3591.65 | 340.36 | 3251.30 | 153836.61 |
| 112 | 2034-08 | 3591.65 | 333.31 | 3258.34 | 150578.26 |
| 113 | 2034-09 | 3591.65 | 326.25 | 3265.40 | 147312.86 |
| 114 | 2034-10 | 3591.65 | 319.18 | 3272.48 | 144040.39 |
| 115 | 2034-11 | 3591.65 | 312.09 | 3279.57 | 140760.82 |
| 116 | 2034-12 | 3591.65 | 304.98 | 3286.67 | 137474.15 |
| 117 | 2035-01 | 3591.65 | 297.86 | 3293.79 | 134180.35 |
| 118 | 2035-02 | 3591.65 | 290.72 | 3300.93 | 130879.42 |
| 119 | 2035-03 | 3591.65 | 283.57 | 3308.08 | 127571.34 |
| 120 | 2035-04 | 3591.65 | 276.40 | 3315.25 | 124256.09 |
| 121 | 2035-05 | 3591.65 | 269.22 | 3322.43 | 120933.66 |
| 122 | 2035-06 | 3591.65 | 262.02 | 3329.63 | 117604.03 |
| 123 | 2035-07 | 3591.65 | 254.81 | 3336.85 | 114267.18 |
| 124 | 2035-08 | 3591.65 | 247.58 | 3344.08 | 110923.10 |
| 125 | 2035-09 | 3591.65 | 240.33 | 3351.32 | 107571.78 |
| 126 | 2035-10 | 3591.65 | 233.07 | 3358.58 | 104213.20 |
| 127 | 2035-11 | 3591.65 | 225.80 | 3365.86 | 100847.34 |
| 128 | 2035-12 | 3591.65 | 218.50 | 3373.15 | 97474.19 |
| 129 | 2036-01 | 3591.65 | 211.19 | 3380.46 | 94093.73 |
| 130 | 2036-02 | 3591.65 | 203.87 | 3387.78 | 90705.94 |
| 131 | 2036-03 | 3591.65 | 196.53 | 3395.12 | 87310.82 |
| 132 | 2036-04 | 3591.65 | 189.17 | 3402.48 | 83908.34 |
| 133 | 2036-05 | 3591.65 | 181.80 | 3409.85 | 80498.48 |
| 134 | 2036-06 | 3591.65 | 174.41 | 3417.24 | 77081.24 |
| 135 | 2036-07 | 3591.65 | 167.01 | 3424.65 | 73656.60 |
| 136 | 2036-08 | 3591.65 | 159.59 | 3432.07 | 70224.53 |
| 137 | 2036-09 | 3591.65 | 152.15 | 3439.50 | 66785.03 |
| 138 | 2036-10 | 3591.65 | 144.70 | 3446.95 | 63338.08 |
| 139 | 2036-11 | 3591.65 | 137.23 | 3454.42 | 59883.66 |
| 140 | 2036-12 | 3591.65 | 129.75 | 3461.91 | 56421.75 |
| 141 | 2037-01 | 3591.65 | 122.25 | 3469.41 | 52952.34 |
| 142 | 2037-02 | 3591.65 | 114.73 | 3476.92 | 49475.42 |
| 143 | 2037-03 | 3591.65 | 107.20 | 3484.46 | 45990.96 |
| 144 | 2037-04 | 3591.65 | 99.65 | 3492.01 | 42498.95 |
| 145 | 2037-05 | 3591.65 | 92.08 | 3499.57 | 38999.38 |
| 146 | 2037-06 | 3591.65 | 84.50 | 3507.16 | 35492.22 |
| 147 | 2037-07 | 3591.65 | 76.90 | 3514.75 | 31977.47 |
| 148 | 2037-08 | 3591.65 | 69.28 | 3522.37 | 28455.10 |
| 149 | 2037-09 | 3591.65 | 61.65 | 3530.00 | 24925.10 |
| 150 | 2037-10 | 3591.65 | 54.00 | 3537.65 | 21387.45 |
| 151 | 2037-11 | 3591.65 | 46.34 | 3545.32 | 17842.13 |
| 152 | 2037-12 | 3591.65 | 38.66 | 3553.00 | 14289.13 |
| 153 | 2038-01 | 3591.65 | 30.96 | 3560.69 | 10728.44 |
| 154 | 2038-02 | 3591.65 | 23.24 | 3568.41 | 7160.03 |
| 155 | 2038-03 | 3591.65 | 15.51 | 3576.14 | 3583.89 |
| 156 | 2038-04 | 3591.65 | 7.77 | 3583.89 | 0.00 |
等额本金还款方式：
贷款总额：47.5万
还款月数：13年
首月还款：4074.04元
每月递减：6.6元
利息总额：8.08万
本息合计：55.58万
节省利息：4508.52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 | 4074.04 | 1029.17 | 3044.87 | 471955.13 |
| 2 | 2025-06 | 4067.44 | 1022.57 | 3044.87 | 468910.26 |
| 3 | 2025-07 | 4060.84 | 1015.97 | 3044.87 | 465865.38 |
| 4 | 2025-08 | 4054.25 | 1009.38 | 3044.87 | 462820.51 |
| 5 | 2025-09 | 4047.65 | 1002.78 | 3044.87 | 459775.64 |
| 6 | 2025-10 | 4041.05 | 996.18 | 3044.87 | 456730.77 |
| 7 | 2025-11 | 4034.46 | 989.58 | 3044.87 | 453685.90 |
| 8 | 2025-12 | 4027.86 | 982.99 | 3044.87 | 450641.03 |
| 9 | 2026-01 | 4021.26 | 976.39 | 3044.87 | 447596.15 |
| 10 | 2026-02 | 4014.66 | 969.79 | 3044.87 | 444551.28 |
| 11 | 2026-03 | 4008.07 | 963.19 | 3044.87 | 441506.41 |
| 12 | 2026-04 | 4001.47 | 956.60 | 3044.87 | 438461.54 |
| 13 | 2026-05 | 3994.87 | 950.00 | 3044.87 | 435416.67 |
| 14 | 2026-06 | 3988.27 | 943.40 | 3044.87 | 432371.79 |
| 15 | 2026-07 | 3981.68 | 936.81 | 3044.87 | 429326.92 |
| 16 | 2026-08 | 3975.08 | 930.21 | 3044.87 | 426282.05 |
| 17 | 2026-09 | 3968.48 | 923.61 | 3044.87 | 423237.18 |
| 18 | 2026-10 | 3961.89 | 917.01 | 3044.87 | 420192.31 |
| 19 | 2026-11 | 3955.29 | 910.42 | 3044.87 | 417147.44 |
| 20 | 2026-12 | 3948.69 | 903.82 | 3044.87 | 414102.56 |
| 21 | 2027-01 | 3942.09 | 897.22 | 3044.87 | 411057.69 |
| 22 | 2027-02 | 3935.50 | 890.63 | 3044.87 | 408012.82 |
| 23 | 2027-03 | 3928.90 | 884.03 | 3044.87 | 404967.95 |
| 24 | 2027-04 | 3922.30 | 877.43 | 3044.87 | 401923.08 |
| 25 | 2027-05 | 3915.71 | 870.83 | 3044.87 | 398878.21 |
| 26 | 2027-06 | 3909.11 | 864.24 | 3044.87 | 395833.33 |
| 27 | 2027-07 | 3902.51 | 857.64 | 3044.87 | 392788.46 |
| 28 | 2027-08 | 3895.91 | 851.04 | 3044.87 | 389743.59 |
| 29 | 2027-09 | 3889.32 | 844.44 | 3044.87 | 386698.72 |
| 30 | 2027-10 | 3882.72 | 837.85 | 3044.87 | 383653.85 |
| 31 | 2027-11 | 3876.12 | 831.25 | 3044.87 | 380608.97 |
| 32 | 2027-12 | 3869.52 | 824.65 | 3044.87 | 377564.10 |
| 33 | 2028-01 | 3862.93 | 818.06 | 3044.87 | 374519.23 |
| 34 | 2028-02 | 3856.33 | 811.46 | 3044.87 | 371474.36 |
| 35 | 2028-03 | 3849.73 | 804.86 | 3044.87 | 368429.49 |
| 36 | 2028-04 | 3843.14 | 798.26 | 3044.87 | 365384.62 |
| 37 | 2028-05 | 3836.54 | 791.67 | 3044.87 | 362339.74 |
| 38 | 2028-06 | 3829.94 | 785.07 | 3044.87 | 359294.87 |
| 39 | 2028-07 | 3823.34 | 778.47 | 3044.87 | 356250.00 |
| 40 | 2028-08 | 3816.75 | 771.88 | 3044.87 | 353205.13 |
| 41 | 2028-09 | 3810.15 | 765.28 | 3044.87 | 350160.26 |
| 42 | 2028-10 | 3803.55 | 758.68 | 3044.87 | 347115.38 |
| 43 | 2028-11 | 3796.96 | 752.08 | 3044.87 | 344070.51 |
| 44 | 2028-12 | 3790.36 | 745.49 | 3044.87 | 341025.64 |
| 45 | 2029-01 | 3783.76 | 738.89 | 3044.87 | 337980.77 |
| 46 | 2029-02 | 3777.16 | 732.29 | 3044.87 | 334935.90 |
| 47 | 2029-03 | 3770.57 | 725.69 | 3044.87 | 331891.03 |
| 48 | 2029-04 | 3763.97 | 719.10 | 3044.87 | 328846.15 |
| 49 | 2029-05 | 3757.37 | 712.50 | 3044.87 | 325801.28 |
| 50 | 2029-06 | 3750.77 | 705.90 | 3044.87 | 322756.41 |
| 51 | 2029-07 | 3744.18 | 699.31 | 3044.87 | 319711.54 |
| 52 | 2029-08 | 3737.58 | 692.71 | 3044.87 | 316666.67 |
| 53 | 2029-09 | 3730.98 | 686.11 | 3044.87 | 313621.79 |
| 54 | 2029-10 | 3724.39 | 679.51 | 3044.87 | 310576.92 |
| 55 | 2029-11 | 3717.79 | 672.92 | 3044.87 | 307532.05 |
| 56 | 2029-12 | 3711.19 | 666.32 | 3044.87 | 304487.18 |
| 57 | 2030-01 | 3704.59 | 659.72 | 3044.87 | 301442.31 |
| 58 | 2030-02 | 3698.00 | 653.13 | 3044.87 | 298397.44 |
| 59 | 2030-03 | 3691.40 | 646.53 | 3044.87 | 295352.56 |
| 60 | 2030-04 | 3684.80 | 639.93 | 3044.87 | 292307.69 |
| 61 | 2030-05 | 3678.21 | 633.33 | 3044.87 | 289262.82 |
| 62 | 2030-06 | 3671.61 | 626.74 | 3044.87 | 286217.95 |
| 63 | 2030-07 | 3665.01 | 620.14 | 3044.87 | 283173.08 |
| 64 | 2030-08 | 3658.41 | 613.54 | 3044.87 | 280128.21 |
| 65 | 2030-09 | 3651.82 | 606.94 | 3044.87 | 277083.33 |
| 66 | 2030-10 | 3645.22 | 600.35 | 3044.87 | 274038.46 |
| 67 | 2030-11 | 3638.62 | 593.75 | 3044.87 | 270993.59 |
| 68 | 2030-12 | 3632.02 | 587.15 | 3044.87 | 267948.72 |
| 69 | 2031-01 | 3625.43 | 580.56 | 3044.87 | 264903.85 |
| 70 | 2031-02 | 3618.83 | 573.96 | 3044.87 | 261858.97 |
| 71 | 2031-03 | 3612.23 | 567.36 | 3044.87 | 258814.10 |
| 72 | 2031-04 | 3605.64 | 560.76 | 3044.87 | 255769.23 |
| 73 | 2031-05 | 3599.04 | 554.17 | 3044.87 | 252724.36 |
| 74 | 2031-06 | 3592.44 | 547.57 | 3044.87 | 249679.49 |
| 75 | 2031-07 | 3585.84 | 540.97 | 3044.87 | 246634.62 |
| 76 | 2031-08 | 3579.25 | 534.38 | 3044.87 | 243589.74 |
| 77 | 2031-09 | 3572.65 | 527.78 | 3044.87 | 240544.87 |
| 78 | 2031-10 | 3566.05 | 521.18 | 3044.87 | 237500.00 |
| 79 | 2031-11 | 3559.46 | 514.58 | 3044.87 | 234455.13 |
| 80 | 2031-12 | 3552.86 | 507.99 | 3044.87 | 231410.26 |
| 81 | 2032-01 | 3546.26 | 501.39 | 3044.87 | 228365.38 |
| 82 | 2032-02 | 3539.66 | 494.79 | 3044.87 | 225320.51 |
| 83 | 2032-03 | 3533.07 | 488.19 | 3044.87 | 222275.64 |
| 84 | 2032-04 | 3526.47 | 481.60 | 3044.87 | 219230.77 |
| 85 | 2032-05 | 3519.87 | 475.00 | 3044.87 | 216185.90 |
| 86 | 2032-06 | 3513.27 | 468.40 | 3044.87 | 213141.03 |
| 87 | 2032-07 | 3506.68 | 461.81 | 3044.87 | 210096.15 |
| 88 | 2032-08 | 3500.08 | 455.21 | 3044.87 | 207051.28 |
| 89 | 2032-09 | 3493.48 | 448.61 | 3044.87 | 204006.41 |
| 90 | 2032-10 | 3486.89 | 442.01 | 3044.87 | 200961.54 |
| 91 | 2032-11 | 3480.29 | 435.42 | 3044.87 | 197916.67 |
| 92 | 2032-12 | 3473.69 | 428.82 | 3044.87 | 194871.79 |
| 93 | 2033-01 | 3467.09 | 422.22 | 3044.87 | 191826.92 |
| 94 | 2033-02 | 3460.50 | 415.63 | 3044.87 | 188782.05 |
| 95 | 2033-03 | 3453.90 | 409.03 | 3044.87 | 185737.18 |
| 96 | 2033-04 | 3447.30 | 402.43 | 3044.87 | 182692.31 |
| 97 | 2033-05 | 3440.71 | 395.83 | 3044.87 | 179647.44 |
| 98 | 2033-06 | 3434.11 | 389.24 | 3044.87 | 176602.56 |
| 99 | 2033-07 | 3427.51 | 382.64 | 3044.87 | 173557.69 |
| 100 | 2033-08 | 3420.91 | 376.04 | 3044.87 | 170512.82 |
| 101 | 2033-09 | 3414.32 | 369.44 | 3044.87 | 167467.95 |
| 102 | 2033-10 | 3407.72 | 362.85 | 3044.87 | 164423.08 |
| 103 | 2033-11 | 3401.12 | 356.25 | 3044.87 | 161378.21 |
| 104 | 2033-12 | 3394.52 | 349.65 | 3044.87 | 158333.33 |
| 105 | 2034-01 | 3387.93 | 343.06 | 3044.87 | 155288.46 |
| 106 | 2034-02 | 3381.33 | 336.46 | 3044.87 | 152243.59 |
| 107 | 2034-03 | 3374.73 | 329.86 | 3044.87 | 149198.72 |
| 108 | 2034-04 | 3368.14 | 323.26 | 3044.87 | 146153.85 |
| 109 | 2034-05 | 3361.54 | 316.67 | 3044.87 | 143108.97 |
| 110 | 2034-06 | 3354.94 | 310.07 | 3044.87 | 140064.10 |
| 111 | 2034-07 | 3348.34 | 303.47 | 3044.87 | 137019.23 |
| 112 | 2034-08 | 3341.75 | 296.88 | 3044.87 | 133974.36 |
| 113 | 2034-09 | 3335.15 | 290.28 | 3044.87 | 130929.49 |
| 114 | 2034-10 | 3328.55 | 283.68 | 3044.87 | 127884.62 |
| 115 | 2034-11 | 3321.96 | 277.08 | 3044.87 | 124839.74 |
| 116 | 2034-12 | 3315.36 | 270.49 | 3044.87 | 121794.87 |
| 117 | 2035-01 | 3308.76 | 263.89 | 3044.87 | 118750.00 |
| 118 | 2035-02 | 3302.16 | 257.29 | 3044.87 | 115705.13 |
| 119 | 2035-03 | 3295.57 | 250.69 | 3044.87 | 112660.26 |
| 120 | 2035-04 | 3288.97 | 244.10 | 3044.87 | 109615.38 |
| 121 | 2035-05 | 3282.37 | 237.50 | 3044.87 | 106570.51 |
| 122 | 2035-06 | 3275.77 | 230.90 | 3044.87 | 103525.64 |
| 123 | 2035-07 | 3269.18 | 224.31 | 3044.87 | 100480.77 |
| 124 | 2035-08 | 3262.58 | 217.71 | 3044.87 | 97435.90 |
| 125 | 2035-09 | 3255.98 | 211.11 | 3044.87 | 94391.03 |
| 126 | 2035-10 | 3249.39 | 204.51 | 3044.87 | 91346.15 |
| 127 | 2035-11 | 3242.79 | 197.92 | 3044.87 | 88301.28 |
| 128 | 2035-12 | 3236.19 | 191.32 | 3044.87 | 85256.41 |
| 129 | 2036-01 | 3229.59 | 184.72 | 3044.87 | 82211.54 |
| 130 | 2036-02 | 3223.00 | 178.12 | 3044.87 | 79166.67 |
| 131 | 2036-03 | 3216.40 | 171.53 | 3044.87 | 76121.79 |
| 132 | 2036-04 | 3209.80 | 164.93 | 3044.87 | 73076.92 |
| 133 | 2036-05 | 3203.21 | 158.33 | 3044.87 | 70032.05 |
| 134 | 2036-06 | 3196.61 | 151.74 | 3044.87 | 66987.18 |
| 135 | 2036-07 | 3190.01 | 145.14 | 3044.87 | 63942.31 |
| 136 | 2036-08 | 3183.41 | 138.54 | 3044.87 | 60897.44 |
| 137 | 2036-09 | 3176.82 | 131.94 | 3044.87 | 57852.56 |
| 138 | 2036-10 | 3170.22 | 125.35 | 3044.87 | 54807.69 |
| 139 | 2036-11 | 3163.62 | 118.75 | 3044.87 | 51762.82 |
| 140 | 2036-12 | 3157.02 | 112.15 | 3044.87 | 48717.95 |
| 141 | 2037-01 | 3150.43 | 105.56 | 3044.87 | 45673.08 |
| 142 | 2037-02 | 3143.83 | 98.96 | 3044.87 | 42628.21 |
| 143 | 2037-03 | 3137.23 | 92.36 | 3044.87 | 39583.33 |
| 144 | 2037-04 | 3130.64 | 85.76 | 3044.87 | 36538.46 |
| 145 | 2037-05 | 3124.04 | 79.17 | 3044.87 | 33493.59 |
| 146 | 2037-06 | 3117.44 | 72.57 | 3044.87 | 30448.72 |
| 147 | 2037-07 | 3110.84 | 65.97 | 3044.87 | 27403.85 |
| 148 | 2037-08 | 3104.25 | 59.37 | 3044.87 | 24358.97 |
| 149 | 2037-09 | 3097.65 | 52.78 | 3044.87 | 21314.10 |
| 150 | 2037-10 | 3091.05 | 46.18 | 3044.87 | 18269.23 |
| 151 | 2037-11 | 3084.46 | 39.58 | 3044.87 | 15224.36 |
| 152 | 2037-12 | 3077.86 | 32.99 | 3044.87 | 12179.49 |
| 153 | 2038-01 | 3071.26 | 26.39 | 3044.87 | 9134.62 |
| 154 | 2038-02 | 3064.66 | 19.79 | 3044.87 | 6089.74 |
| 155 | 2038-03 | 3058.07 | 13.19 | 3044.87 | 3044.87 |
| 156 | 2038-04 | 3051.47 | 6.60 | 3044.87 | 0.00 |