贷款67万（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：67万
还款月数：13年
每月还款：5271.59元
利息总额：15.24万
本息合计：82.24万
| 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 | 5271.59 | 1814.58 | 3457.01 | 666542.99 |
| 2 | 2025-06 | 5271.59 | 1805.22 | 3466.37 | 663076.62 |
| 3 | 2025-07 | 5271.59 | 1795.83 | 3475.76 | 659600.87 |
| 4 | 2025-08 | 5271.59 | 1786.42 | 3485.17 | 656115.69 |
| 5 | 2025-09 | 5271.59 | 1776.98 | 3494.61 | 652621.08 |
| 6 | 2025-10 | 5271.59 | 1767.52 | 3504.07 | 649117.01 |
| 7 | 2025-11 | 5271.59 | 1758.03 | 3513.57 | 645603.44 |
| 8 | 2025-12 | 5271.59 | 1748.51 | 3523.08 | 642080.36 |
| 9 | 2026-01 | 5271.59 | 1738.97 | 3532.62 | 638547.74 |
| 10 | 2026-02 | 5271.59 | 1729.40 | 3542.19 | 635005.55 |
| 11 | 2026-03 | 5271.59 | 1719.81 | 3551.78 | 631453.77 |
| 12 | 2026-04 | 5271.59 | 1710.19 | 3561.40 | 627892.36 |
| 13 | 2026-05 | 5271.59 | 1700.54 | 3571.05 | 624321.31 |
| 14 | 2026-06 | 5271.59 | 1690.87 | 3580.72 | 620740.59 |
| 15 | 2026-07 | 5271.59 | 1681.17 | 3590.42 | 617150.18 |
| 16 | 2026-08 | 5271.59 | 1671.45 | 3600.14 | 613550.03 |
| 17 | 2026-09 | 5271.59 | 1661.70 | 3609.89 | 609940.14 |
| 18 | 2026-10 | 5271.59 | 1651.92 | 3619.67 | 606320.47 |
| 19 | 2026-11 | 5271.59 | 1642.12 | 3629.47 | 602691.00 |
| 20 | 2026-12 | 5271.59 | 1632.29 | 3639.30 | 599051.70 |
| 21 | 2027-01 | 5271.59 | 1622.43 | 3649.16 | 595402.54 |
| 22 | 2027-02 | 5271.59 | 1612.55 | 3659.04 | 591743.50 |
| 23 | 2027-03 | 5271.59 | 1602.64 | 3668.95 | 588074.55 |
| 24 | 2027-04 | 5271.59 | 1592.70 | 3678.89 | 584395.66 |
| 25 | 2027-05 | 5271.59 | 1582.74 | 3688.85 | 580706.80 |
| 26 | 2027-06 | 5271.59 | 1572.75 | 3698.84 | 577007.96 |
| 27 | 2027-07 | 5271.59 | 1562.73 | 3708.86 | 573299.10 |
| 28 | 2027-08 | 5271.59 | 1552.69 | 3718.91 | 569580.20 |
| 29 | 2027-09 | 5271.59 | 1542.61 | 3728.98 | 565851.22 |
| 30 | 2027-10 | 5271.59 | 1532.51 | 3739.08 | 562112.14 |
| 31 | 2027-11 | 5271.59 | 1522.39 | 3749.20 | 558362.94 |
| 32 | 2027-12 | 5271.59 | 1512.23 | 3759.36 | 554603.58 |
| 33 | 2028-01 | 5271.59 | 1502.05 | 3769.54 | 550834.04 |
| 34 | 2028-02 | 5271.59 | 1491.84 | 3779.75 | 547054.29 |
| 35 | 2028-03 | 5271.59 | 1481.61 | 3789.99 | 543264.31 |
| 36 | 2028-04 | 5271.59 | 1471.34 | 3800.25 | 539464.06 |
| 37 | 2028-05 | 5271.59 | 1461.05 | 3810.54 | 535653.52 |
| 38 | 2028-06 | 5271.59 | 1450.73 | 3820.86 | 531832.65 |
| 39 | 2028-07 | 5271.59 | 1440.38 | 3831.21 | 528001.44 |
| 40 | 2028-08 | 5271.59 | 1430.00 | 3841.59 | 524159.86 |
| 41 | 2028-09 | 5271.59 | 1419.60 | 3851.99 | 520307.87 |
| 42 | 2028-10 | 5271.59 | 1409.17 | 3862.42 | 516445.44 |
| 43 | 2028-11 | 5271.59 | 1398.71 | 3872.88 | 512572.56 |
| 44 | 2028-12 | 5271.59 | 1388.22 | 3883.37 | 508689.19 |
| 45 | 2029-01 | 5271.59 | 1377.70 | 3893.89 | 504795.30 |
| 46 | 2029-02 | 5271.59 | 1367.15 | 3904.44 | 500890.86 |
| 47 | 2029-03 | 5271.59 | 1356.58 | 3915.01 | 496975.85 |
| 48 | 2029-04 | 5271.59 | 1345.98 | 3925.61 | 493050.24 |
| 49 | 2029-05 | 5271.59 | 1335.34 | 3936.25 | 489113.99 |
| 50 | 2029-06 | 5271.59 | 1324.68 | 3946.91 | 485167.08 |
| 51 | 2029-07 | 5271.59 | 1313.99 | 3957.60 | 481209.49 |
| 52 | 2029-08 | 5271.59 | 1303.28 | 3968.31 | 477241.17 |
| 53 | 2029-09 | 5271.59 | 1292.53 | 3979.06 | 473262.11 |
| 54 | 2029-10 | 5271.59 | 1281.75 | 3989.84 | 469272.27 |
| 55 | 2029-11 | 5271.59 | 1270.95 | 4000.64 | 465271.63 |
| 56 | 2029-12 | 5271.59 | 1260.11 | 4011.48 | 461260.15 |
| 57 | 2030-01 | 5271.59 | 1249.25 | 4022.34 | 457237.80 |
| 58 | 2030-02 | 5271.59 | 1238.35 | 4033.24 | 453204.56 |
| 59 | 2030-03 | 5271.59 | 1227.43 | 4044.16 | 449160.40 |
| 60 | 2030-04 | 5271.59 | 1216.48 | 4055.11 | 445105.29 |
| 61 | 2030-05 | 5271.59 | 1205.49 | 4066.10 | 441039.19 |
| 62 | 2030-06 | 5271.59 | 1194.48 | 4077.11 | 436962.08 |
| 63 | 2030-07 | 5271.59 | 1183.44 | 4088.15 | 432873.93 |
| 64 | 2030-08 | 5271.59 | 1172.37 | 4099.22 | 428774.71 |
| 65 | 2030-09 | 5271.59 | 1161.26 | 4110.33 | 424664.38 |
| 66 | 2030-10 | 5271.59 | 1150.13 | 4121.46 | 420542.92 |
| 67 | 2030-11 | 5271.59 | 1138.97 | 4132.62 | 416410.30 |
| 68 | 2030-12 | 5271.59 | 1127.78 | 4143.81 | 412266.49 |
| 69 | 2031-01 | 5271.59 | 1116.56 | 4155.04 | 408111.46 |
| 70 | 2031-02 | 5271.59 | 1105.30 | 4166.29 | 403945.17 |
| 71 | 2031-03 | 5271.59 | 1094.02 | 4177.57 | 399767.60 |
| 72 | 2031-04 | 5271.59 | 1082.70 | 4188.89 | 395578.71 |
| 73 | 2031-05 | 5271.59 | 1071.36 | 4200.23 | 391378.48 |
| 74 | 2031-06 | 5271.59 | 1059.98 | 4211.61 | 387166.87 |
| 75 | 2031-07 | 5271.59 | 1048.58 | 4223.01 | 382943.86 |
| 76 | 2031-08 | 5271.59 | 1037.14 | 4234.45 | 378709.41 |
| 77 | 2031-09 | 5271.59 | 1025.67 | 4245.92 | 374463.49 |
| 78 | 2031-10 | 5271.59 | 1014.17 | 4257.42 | 370206.07 |
| 79 | 2031-11 | 5271.59 | 1002.64 | 4268.95 | 365937.12 |
| 80 | 2031-12 | 5271.59 | 991.08 | 4280.51 | 361656.61 |
| 81 | 2032-01 | 5271.59 | 979.49 | 4292.10 | 357364.50 |
| 82 | 2032-02 | 5271.59 | 967.86 | 4303.73 | 353060.78 |
| 83 | 2032-03 | 5271.59 | 956.21 | 4315.38 | 348745.39 |
| 84 | 2032-04 | 5271.59 | 944.52 | 4327.07 | 344418.32 |
| 85 | 2032-05 | 5271.59 | 932.80 | 4338.79 | 340079.53 |
| 86 | 2032-06 | 5271.59 | 921.05 | 4350.54 | 335728.99 |
| 87 | 2032-07 | 5271.59 | 909.27 | 4362.32 | 331366.66 |
| 88 | 2032-08 | 5271.59 | 897.45 | 4374.14 | 326992.53 |
| 89 | 2032-09 | 5271.59 | 885.60 | 4385.99 | 322606.54 |
| 90 | 2032-10 | 5271.59 | 873.73 | 4397.86 | 318208.68 |
| 91 | 2032-11 | 5271.59 | 861.82 | 4409.78 | 313798.90 |
| 92 | 2032-12 | 5271.59 | 849.87 | 4421.72 | 309377.18 |
| 93 | 2033-01 | 5271.59 | 837.90 | 4433.69 | 304943.49 |
| 94 | 2033-02 | 5271.59 | 825.89 | 4445.70 | 300497.79 |
| 95 | 2033-03 | 5271.59 | 813.85 | 4457.74 | 296040.04 |
| 96 | 2033-04 | 5271.59 | 801.78 | 4469.82 | 291570.23 |
| 97 | 2033-05 | 5271.59 | 789.67 | 4481.92 | 287088.31 |
| 98 | 2033-06 | 5271.59 | 777.53 | 4494.06 | 282594.25 |
| 99 | 2033-07 | 5271.59 | 765.36 | 4506.23 | 278088.02 |
| 100 | 2033-08 | 5271.59 | 753.16 | 4518.44 | 273569.58 |
| 101 | 2033-09 | 5271.59 | 740.92 | 4530.67 | 269038.91 |
| 102 | 2033-10 | 5271.59 | 728.65 | 4542.94 | 264495.97 |
| 103 | 2033-11 | 5271.59 | 716.34 | 4555.25 | 259940.72 |
| 104 | 2033-12 | 5271.59 | 704.01 | 4567.58 | 255373.13 |
| 105 | 2034-01 | 5271.59 | 691.64 | 4579.95 | 250793.18 |
| 106 | 2034-02 | 5271.59 | 679.23 | 4592.36 | 246200.82 |
| 107 | 2034-03 | 5271.59 | 666.79 | 4604.80 | 241596.02 |
| 108 | 2034-04 | 5271.59 | 654.32 | 4617.27 | 236978.76 |
| 109 | 2034-05 | 5271.59 | 641.82 | 4629.77 | 232348.98 |
| 110 | 2034-06 | 5271.59 | 629.28 | 4642.31 | 227706.67 |
| 111 | 2034-07 | 5271.59 | 616.71 | 4654.88 | 223051.79 |
| 112 | 2034-08 | 5271.59 | 604.10 | 4667.49 | 218384.29 |
| 113 | 2034-09 | 5271.59 | 591.46 | 4680.13 | 213704.16 |
| 114 | 2034-10 | 5271.59 | 578.78 | 4692.81 | 209011.35 |
| 115 | 2034-11 | 5271.59 | 566.07 | 4705.52 | 204305.83 |
| 116 | 2034-12 | 5271.59 | 553.33 | 4718.26 | 199587.57 |
| 117 | 2035-01 | 5271.59 | 540.55 | 4731.04 | 194856.53 |
| 118 | 2035-02 | 5271.59 | 527.74 | 4743.85 | 190112.68 |
| 119 | 2035-03 | 5271.59 | 514.89 | 4756.70 | 185355.98 |
| 120 | 2035-04 | 5271.59 | 502.01 | 4769.58 | 180586.39 |
| 121 | 2035-05 | 5271.59 | 489.09 | 4782.50 | 175803.89 |
| 122 | 2035-06 | 5271.59 | 476.14 | 4795.45 | 171008.43 |
| 123 | 2035-07 | 5271.59 | 463.15 | 4808.44 | 166199.99 |
| 124 | 2035-08 | 5271.59 | 450.12 | 4821.47 | 161378.53 |
| 125 | 2035-09 | 5271.59 | 437.07 | 4834.52 | 156544.00 |
| 126 | 2035-10 | 5271.59 | 423.97 | 4847.62 | 151696.39 |
| 127 | 2035-11 | 5271.59 | 410.84 | 4860.75 | 146835.64 |
| 128 | 2035-12 | 5271.59 | 397.68 | 4873.91 | 141961.73 |
| 129 | 2036-01 | 5271.59 | 384.48 | 4887.11 | 137074.62 |
| 130 | 2036-02 | 5271.59 | 371.24 | 4900.35 | 132174.27 |
| 131 | 2036-03 | 5271.59 | 357.97 | 4913.62 | 127260.65 |
| 132 | 2036-04 | 5271.59 | 344.66 | 4926.93 | 122333.73 |
| 133 | 2036-05 | 5271.59 | 331.32 | 4940.27 | 117393.46 |
| 134 | 2036-06 | 5271.59 | 317.94 | 4953.65 | 112439.81 |
| 135 | 2036-07 | 5271.59 | 304.52 | 4967.07 | 107472.74 |
| 136 | 2036-08 | 5271.59 | 291.07 | 4980.52 | 102492.22 |
| 137 | 2036-09 | 5271.59 | 277.58 | 4994.01 | 97498.22 |
| 138 | 2036-10 | 5271.59 | 264.06 | 5007.53 | 92490.68 |
| 139 | 2036-11 | 5271.59 | 250.50 | 5021.09 | 87469.59 |
| 140 | 2036-12 | 5271.59 | 236.90 | 5034.69 | 82434.90 |
| 141 | 2037-01 | 5271.59 | 223.26 | 5048.33 | 77386.57 |
| 142 | 2037-02 | 5271.59 | 209.59 | 5062.00 | 72324.56 |
| 143 | 2037-03 | 5271.59 | 195.88 | 5075.71 | 67248.85 |
| 144 | 2037-04 | 5271.59 | 182.13 | 5089.46 | 62159.39 |
| 145 | 2037-05 | 5271.59 | 168.35 | 5103.24 | 57056.15 |
| 146 | 2037-06 | 5271.59 | 154.53 | 5117.06 | 51939.09 |
| 147 | 2037-07 | 5271.59 | 140.67 | 5130.92 | 46808.17 |
| 148 | 2037-08 | 5271.59 | 126.77 | 5144.82 | 41663.35 |
| 149 | 2037-09 | 5271.59 | 112.84 | 5158.75 | 36504.60 |
| 150 | 2037-10 | 5271.59 | 98.87 | 5172.72 | 31331.87 |
| 151 | 2037-11 | 5271.59 | 84.86 | 5186.73 | 26145.14 |
| 152 | 2037-12 | 5271.59 | 70.81 | 5200.78 | 20944.36 |
| 153 | 2038-01 | 5271.59 | 56.72 | 5214.87 | 15729.49 |
| 154 | 2038-02 | 5271.59 | 42.60 | 5228.99 | 10500.50 |
| 155 | 2038-03 | 5271.59 | 28.44 | 5243.15 | 5257.35 |
| 156 | 2038-04 | 5271.59 | 14.24 | 5257.35 | 0.00 |
等额本金还款方式：
贷款总额：67万
还款月数：13年
首月还款：6109.46元
每月递减：11.63元
利息总额：14.24万
本息合计：81.24万
节省利息：9923.31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 | 6109.46 | 1814.58 | 4294.87 | 665705.13 |
| 2 | 2025-06 | 6097.82 | 1802.95 | 4294.87 | 661410.26 |
| 3 | 2025-07 | 6086.19 | 1791.32 | 4294.87 | 657115.38 |
| 4 | 2025-08 | 6074.56 | 1779.69 | 4294.87 | 652820.51 |
| 5 | 2025-09 | 6062.93 | 1768.06 | 4294.87 | 648525.64 |
| 6 | 2025-10 | 6051.30 | 1756.42 | 4294.87 | 644230.77 |
| 7 | 2025-11 | 6039.66 | 1744.79 | 4294.87 | 639935.90 |
| 8 | 2025-12 | 6028.03 | 1733.16 | 4294.87 | 635641.03 |
| 9 | 2026-01 | 6016.40 | 1721.53 | 4294.87 | 631346.15 |
| 10 | 2026-02 | 6004.77 | 1709.90 | 4294.87 | 627051.28 |
| 11 | 2026-03 | 5993.14 | 1698.26 | 4294.87 | 622756.41 |
| 12 | 2026-04 | 5981.50 | 1686.63 | 4294.87 | 618461.54 |
| 13 | 2026-05 | 5969.87 | 1675.00 | 4294.87 | 614166.67 |
| 14 | 2026-06 | 5958.24 | 1663.37 | 4294.87 | 609871.79 |
| 15 | 2026-07 | 5946.61 | 1651.74 | 4294.87 | 605576.92 |
| 16 | 2026-08 | 5934.98 | 1640.10 | 4294.87 | 601282.05 |
| 17 | 2026-09 | 5923.34 | 1628.47 | 4294.87 | 596987.18 |
| 18 | 2026-10 | 5911.71 | 1616.84 | 4294.87 | 592692.31 |
| 19 | 2026-11 | 5900.08 | 1605.21 | 4294.87 | 588397.44 |
| 20 | 2026-12 | 5888.45 | 1593.58 | 4294.87 | 584102.56 |
| 21 | 2027-01 | 5876.82 | 1581.94 | 4294.87 | 579807.69 |
| 22 | 2027-02 | 5865.18 | 1570.31 | 4294.87 | 575512.82 |
| 23 | 2027-03 | 5853.55 | 1558.68 | 4294.87 | 571217.95 |
| 24 | 2027-04 | 5841.92 | 1547.05 | 4294.87 | 566923.08 |
| 25 | 2027-05 | 5830.29 | 1535.42 | 4294.87 | 562628.21 |
| 26 | 2027-06 | 5818.66 | 1523.78 | 4294.87 | 558333.33 |
| 27 | 2027-07 | 5807.02 | 1512.15 | 4294.87 | 554038.46 |
| 28 | 2027-08 | 5795.39 | 1500.52 | 4294.87 | 549743.59 |
| 29 | 2027-09 | 5783.76 | 1488.89 | 4294.87 | 545448.72 |
| 30 | 2027-10 | 5772.13 | 1477.26 | 4294.87 | 541153.85 |
| 31 | 2027-11 | 5760.50 | 1465.63 | 4294.87 | 536858.97 |
| 32 | 2027-12 | 5748.86 | 1453.99 | 4294.87 | 532564.10 |
| 33 | 2028-01 | 5737.23 | 1442.36 | 4294.87 | 528269.23 |
| 34 | 2028-02 | 5725.60 | 1430.73 | 4294.87 | 523974.36 |
| 35 | 2028-03 | 5713.97 | 1419.10 | 4294.87 | 519679.49 |
| 36 | 2028-04 | 5702.34 | 1407.47 | 4294.87 | 515384.62 |
| 37 | 2028-05 | 5690.71 | 1395.83 | 4294.87 | 511089.74 |
| 38 | 2028-06 | 5679.07 | 1384.20 | 4294.87 | 506794.87 |
| 39 | 2028-07 | 5667.44 | 1372.57 | 4294.87 | 502500.00 |
| 40 | 2028-08 | 5655.81 | 1360.94 | 4294.87 | 498205.13 |
| 41 | 2028-09 | 5644.18 | 1349.31 | 4294.87 | 493910.26 |
| 42 | 2028-10 | 5632.55 | 1337.67 | 4294.87 | 489615.38 |
| 43 | 2028-11 | 5620.91 | 1326.04 | 4294.87 | 485320.51 |
| 44 | 2028-12 | 5609.28 | 1314.41 | 4294.87 | 481025.64 |
| 45 | 2029-01 | 5597.65 | 1302.78 | 4294.87 | 476730.77 |
| 46 | 2029-02 | 5586.02 | 1291.15 | 4294.87 | 472435.90 |
| 47 | 2029-03 | 5574.39 | 1279.51 | 4294.87 | 468141.03 |
| 48 | 2029-04 | 5562.75 | 1267.88 | 4294.87 | 463846.15 |
| 49 | 2029-05 | 5551.12 | 1256.25 | 4294.87 | 459551.28 |
| 50 | 2029-06 | 5539.49 | 1244.62 | 4294.87 | 455256.41 |
| 51 | 2029-07 | 5527.86 | 1232.99 | 4294.87 | 450961.54 |
| 52 | 2029-08 | 5516.23 | 1221.35 | 4294.87 | 446666.67 |
| 53 | 2029-09 | 5504.59 | 1209.72 | 4294.87 | 442371.79 |
| 54 | 2029-10 | 5492.96 | 1198.09 | 4294.87 | 438076.92 |
| 55 | 2029-11 | 5481.33 | 1186.46 | 4294.87 | 433782.05 |
| 56 | 2029-12 | 5469.70 | 1174.83 | 4294.87 | 429487.18 |
| 57 | 2030-01 | 5458.07 | 1163.19 | 4294.87 | 425192.31 |
| 58 | 2030-02 | 5446.43 | 1151.56 | 4294.87 | 420897.44 |
| 59 | 2030-03 | 5434.80 | 1139.93 | 4294.87 | 416602.56 |
| 60 | 2030-04 | 5423.17 | 1128.30 | 4294.87 | 412307.69 |
| 61 | 2030-05 | 5411.54 | 1116.67 | 4294.87 | 408012.82 |
| 62 | 2030-06 | 5399.91 | 1105.03 | 4294.87 | 403717.95 |
| 63 | 2030-07 | 5388.27 | 1093.40 | 4294.87 | 399423.08 |
| 64 | 2030-08 | 5376.64 | 1081.77 | 4294.87 | 395128.21 |
| 65 | 2030-09 | 5365.01 | 1070.14 | 4294.87 | 390833.33 |
| 66 | 2030-10 | 5353.38 | 1058.51 | 4294.87 | 386538.46 |
| 67 | 2030-11 | 5341.75 | 1046.88 | 4294.87 | 382243.59 |
| 68 | 2030-12 | 5330.11 | 1035.24 | 4294.87 | 377948.72 |
| 69 | 2031-01 | 5318.48 | 1023.61 | 4294.87 | 373653.85 |
| 70 | 2031-02 | 5306.85 | 1011.98 | 4294.87 | 369358.97 |
| 71 | 2031-03 | 5295.22 | 1000.35 | 4294.87 | 365064.10 |
| 72 | 2031-04 | 5283.59 | 988.72 | 4294.87 | 360769.23 |
| 73 | 2031-05 | 5271.96 | 977.08 | 4294.87 | 356474.36 |
| 74 | 2031-06 | 5260.32 | 965.45 | 4294.87 | 352179.49 |
| 75 | 2031-07 | 5248.69 | 953.82 | 4294.87 | 347884.62 |
| 76 | 2031-08 | 5237.06 | 942.19 | 4294.87 | 343589.74 |
| 77 | 2031-09 | 5225.43 | 930.56 | 4294.87 | 339294.87 |
| 78 | 2031-10 | 5213.80 | 918.92 | 4294.87 | 335000.00 |
| 79 | 2031-11 | 5202.16 | 907.29 | 4294.87 | 330705.13 |
| 80 | 2031-12 | 5190.53 | 895.66 | 4294.87 | 326410.26 |
| 81 | 2032-01 | 5178.90 | 884.03 | 4294.87 | 322115.38 |
| 82 | 2032-02 | 5167.27 | 872.40 | 4294.87 | 317820.51 |
| 83 | 2032-03 | 5155.64 | 860.76 | 4294.87 | 313525.64 |
| 84 | 2032-04 | 5144.00 | 849.13 | 4294.87 | 309230.77 |
| 85 | 2032-05 | 5132.37 | 837.50 | 4294.87 | 304935.90 |
| 86 | 2032-06 | 5120.74 | 825.87 | 4294.87 | 300641.03 |
| 87 | 2032-07 | 5109.11 | 814.24 | 4294.87 | 296346.15 |
| 88 | 2032-08 | 5097.48 | 802.60 | 4294.87 | 292051.28 |
| 89 | 2032-09 | 5085.84 | 790.97 | 4294.87 | 287756.41 |
| 90 | 2032-10 | 5074.21 | 779.34 | 4294.87 | 283461.54 |
| 91 | 2032-11 | 5062.58 | 767.71 | 4294.87 | 279166.67 |
| 92 | 2032-12 | 5050.95 | 756.08 | 4294.87 | 274871.79 |
| 93 | 2033-01 | 5039.32 | 744.44 | 4294.87 | 270576.92 |
| 94 | 2033-02 | 5027.68 | 732.81 | 4294.87 | 266282.05 |
| 95 | 2033-03 | 5016.05 | 721.18 | 4294.87 | 261987.18 |
| 96 | 2033-04 | 5004.42 | 709.55 | 4294.87 | 257692.31 |
| 97 | 2033-05 | 4992.79 | 697.92 | 4294.87 | 253397.44 |
| 98 | 2033-06 | 4981.16 | 686.28 | 4294.87 | 249102.56 |
| 99 | 2033-07 | 4969.52 | 674.65 | 4294.87 | 244807.69 |
| 100 | 2033-08 | 4957.89 | 663.02 | 4294.87 | 240512.82 |
| 101 | 2033-09 | 4946.26 | 651.39 | 4294.87 | 236217.95 |
| 102 | 2033-10 | 4934.63 | 639.76 | 4294.87 | 231923.08 |
| 103 | 2033-11 | 4923.00 | 628.13 | 4294.87 | 227628.21 |
| 104 | 2033-12 | 4911.36 | 616.49 | 4294.87 | 223333.33 |
| 105 | 2034-01 | 4899.73 | 604.86 | 4294.87 | 219038.46 |
| 106 | 2034-02 | 4888.10 | 593.23 | 4294.87 | 214743.59 |
| 107 | 2034-03 | 4876.47 | 581.60 | 4294.87 | 210448.72 |
| 108 | 2034-04 | 4864.84 | 569.97 | 4294.87 | 206153.85 |
| 109 | 2034-05 | 4853.21 | 558.33 | 4294.87 | 201858.97 |
| 110 | 2034-06 | 4841.57 | 546.70 | 4294.87 | 197564.10 |
| 111 | 2034-07 | 4829.94 | 535.07 | 4294.87 | 193269.23 |
| 112 | 2034-08 | 4818.31 | 523.44 | 4294.87 | 188974.36 |
| 113 | 2034-09 | 4806.68 | 511.81 | 4294.87 | 184679.49 |
| 114 | 2034-10 | 4795.05 | 500.17 | 4294.87 | 180384.62 |
| 115 | 2034-11 | 4783.41 | 488.54 | 4294.87 | 176089.74 |
| 116 | 2034-12 | 4771.78 | 476.91 | 4294.87 | 171794.87 |
| 117 | 2035-01 | 4760.15 | 465.28 | 4294.87 | 167500.00 |
| 118 | 2035-02 | 4748.52 | 453.65 | 4294.87 | 163205.13 |
| 119 | 2035-03 | 4736.89 | 442.01 | 4294.87 | 158910.26 |
| 120 | 2035-04 | 4725.25 | 430.38 | 4294.87 | 154615.38 |
| 121 | 2035-05 | 4713.62 | 418.75 | 4294.87 | 150320.51 |
| 122 | 2035-06 | 4701.99 | 407.12 | 4294.87 | 146025.64 |
| 123 | 2035-07 | 4690.36 | 395.49 | 4294.87 | 141730.77 |
| 124 | 2035-08 | 4678.73 | 383.85 | 4294.87 | 137435.90 |
| 125 | 2035-09 | 4667.09 | 372.22 | 4294.87 | 133141.03 |
| 126 | 2035-10 | 4655.46 | 360.59 | 4294.87 | 128846.15 |
| 127 | 2035-11 | 4643.83 | 348.96 | 4294.87 | 124551.28 |
| 128 | 2035-12 | 4632.20 | 337.33 | 4294.87 | 120256.41 |
| 129 | 2036-01 | 4620.57 | 325.69 | 4294.87 | 115961.54 |
| 130 | 2036-02 | 4608.93 | 314.06 | 4294.87 | 111666.67 |
| 131 | 2036-03 | 4597.30 | 302.43 | 4294.87 | 107371.79 |
| 132 | 2036-04 | 4585.67 | 290.80 | 4294.87 | 103076.92 |
| 133 | 2036-05 | 4574.04 | 279.17 | 4294.87 | 98782.05 |
| 134 | 2036-06 | 4562.41 | 267.53 | 4294.87 | 94487.18 |
| 135 | 2036-07 | 4550.77 | 255.90 | 4294.87 | 90192.31 |
| 136 | 2036-08 | 4539.14 | 244.27 | 4294.87 | 85897.44 |
| 137 | 2036-09 | 4527.51 | 232.64 | 4294.87 | 81602.56 |
| 138 | 2036-10 | 4515.88 | 221.01 | 4294.87 | 77307.69 |
| 139 | 2036-11 | 4504.25 | 209.37 | 4294.87 | 73012.82 |
| 140 | 2036-12 | 4492.61 | 197.74 | 4294.87 | 68717.95 |
| 141 | 2037-01 | 4480.98 | 186.11 | 4294.87 | 64423.08 |
| 142 | 2037-02 | 4469.35 | 174.48 | 4294.87 | 60128.21 |
| 143 | 2037-03 | 4457.72 | 162.85 | 4294.87 | 55833.33 |
| 144 | 2037-04 | 4446.09 | 151.22 | 4294.87 | 51538.46 |
| 145 | 2037-05 | 4434.46 | 139.58 | 4294.87 | 47243.59 |
| 146 | 2037-06 | 4422.82 | 127.95 | 4294.87 | 42948.72 |
| 147 | 2037-07 | 4411.19 | 116.32 | 4294.87 | 38653.85 |
| 148 | 2037-08 | 4399.56 | 104.69 | 4294.87 | 34358.97 |
| 149 | 2037-09 | 4387.93 | 93.06 | 4294.87 | 30064.10 |
| 150 | 2037-10 | 4376.30 | 81.42 | 4294.87 | 25769.23 |
| 151 | 2037-11 | 4364.66 | 69.79 | 4294.87 | 21474.36 |
| 152 | 2037-12 | 4353.03 | 58.16 | 4294.87 | 17179.49 |
| 153 | 2038-01 | 4341.40 | 46.53 | 4294.87 | 12884.62 |
| 154 | 2038-02 | 4329.77 | 34.90 | 4294.87 | 8589.74 |
| 155 | 2038-03 | 4318.14 | 23.26 | 4294.87 | 4294.87 |
| 156 | 2038-04 | 4306.50 | 11.63 | 4294.87 | 0.00 |