上海贷款45万（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：45万
还款月数：13年
每月还款：3455.3元
利息总额：8.9万
本息合计：53.9万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3455.30 | 1068.75 | 2386.55 | 447613.45 |
| 2 | 2024-10 | 3455.30 | 1063.08 | 2392.22 | 445221.24 |
| 3 | 2024-11 | 3455.30 | 1057.40 | 2397.90 | 442823.34 |
| 4 | 2024-12 | 3455.30 | 1051.71 | 2403.59 | 440419.75 |
| 5 | 2025-01 | 3455.30 | 1046.00 | 2409.30 | 438010.44 |
| 6 | 2025-02 | 3455.30 | 1040.27 | 2415.02 | 435595.42 |
| 7 | 2025-03 | 3455.30 | 1034.54 | 2420.76 | 433174.66 |
| 8 | 2025-04 | 3455.30 | 1028.79 | 2426.51 | 430748.15 |
| 9 | 2025-05 | 3455.30 | 1023.03 | 2432.27 | 428315.88 |
| 10 | 2025-06 | 3455.30 | 1017.25 | 2438.05 | 425877.83 |
| 11 | 2025-07 | 3455.30 | 1011.46 | 2443.84 | 423434.00 |
| 12 | 2025-08 | 3455.30 | 1005.66 | 2449.64 | 420984.35 |
| 13 | 2025-09 | 3455.30 | 999.84 | 2455.46 | 418528.89 |
| 14 | 2025-10 | 3455.30 | 994.01 | 2461.29 | 416067.60 |
| 15 | 2025-11 | 3455.30 | 988.16 | 2467.14 | 413600.46 |
| 16 | 2025-12 | 3455.30 | 982.30 | 2473.00 | 411127.47 |
| 17 | 2026-01 | 3455.30 | 976.43 | 2478.87 | 408648.60 |
| 18 | 2026-02 | 3455.30 | 970.54 | 2484.76 | 406163.84 |
| 19 | 2026-03 | 3455.30 | 964.64 | 2490.66 | 403673.18 |
| 20 | 2026-04 | 3455.30 | 958.72 | 2496.57 | 401176.61 |
| 21 | 2026-05 | 3455.30 | 952.79 | 2502.50 | 398674.10 |
| 22 | 2026-06 | 3455.30 | 946.85 | 2508.45 | 396165.66 |
| 23 | 2026-07 | 3455.30 | 940.89 | 2514.40 | 393651.25 |
| 24 | 2026-08 | 3455.30 | 934.92 | 2520.38 | 391130.87 |
| 25 | 2026-09 | 3455.30 | 928.94 | 2526.36 | 388604.51 |
| 26 | 2026-10 | 3455.30 | 922.94 | 2532.36 | 386072.15 |
| 27 | 2026-11 | 3455.30 | 916.92 | 2538.38 | 383533.77 |
| 28 | 2026-12 | 3455.30 | 910.89 | 2544.41 | 380989.37 |
| 29 | 2027-01 | 3455.30 | 904.85 | 2550.45 | 378438.92 |
| 30 | 2027-02 | 3455.30 | 898.79 | 2556.51 | 375882.41 |
| 31 | 2027-03 | 3455.30 | 892.72 | 2562.58 | 373319.84 |
| 32 | 2027-04 | 3455.30 | 886.63 | 2568.66 | 370751.17 |
| 33 | 2027-05 | 3455.30 | 880.53 | 2574.76 | 368176.41 |
| 34 | 2027-06 | 3455.30 | 874.42 | 2580.88 | 365595.53 |
| 35 | 2027-07 | 3455.30 | 868.29 | 2587.01 | 363008.52 |
| 36 | 2027-08 | 3455.30 | 862.15 | 2593.15 | 360415.37 |
| 37 | 2027-09 | 3455.30 | 855.99 | 2599.31 | 357816.06 |
| 38 | 2027-10 | 3455.30 | 849.81 | 2605.48 | 355210.57 |
| 39 | 2027-11 | 3455.30 | 843.63 | 2611.67 | 352598.90 |
| 40 | 2027-12 | 3455.30 | 837.42 | 2617.88 | 349981.02 |
| 41 | 2028-01 | 3455.30 | 831.20 | 2624.09 | 347356.93 |
| 42 | 2028-02 | 3455.30 | 824.97 | 2630.33 | 344726.61 |
| 43 | 2028-03 | 3455.30 | 818.73 | 2636.57 | 342090.03 |
| 44 | 2028-04 | 3455.30 | 812.46 | 2642.83 | 339447.20 |
| 45 | 2028-05 | 3455.30 | 806.19 | 2649.11 | 336798.09 |
| 46 | 2028-06 | 3455.30 | 799.90 | 2655.40 | 334142.69 |
| 47 | 2028-07 | 3455.30 | 793.59 | 2661.71 | 331480.98 |
| 48 | 2028-08 | 3455.30 | 787.27 | 2668.03 | 328812.95 |
| 49 | 2028-09 | 3455.30 | 780.93 | 2674.37 | 326138.58 |
| 50 | 2028-10 | 3455.30 | 774.58 | 2680.72 | 323457.86 |
| 51 | 2028-11 | 3455.30 | 768.21 | 2687.09 | 320770.77 |
| 52 | 2028-12 | 3455.30 | 761.83 | 2693.47 | 318077.31 |
| 53 | 2029-01 | 3455.30 | 755.43 | 2699.86 | 315377.44 |
| 54 | 2029-02 | 3455.30 | 749.02 | 2706.28 | 312671.16 |
| 55 | 2029-03 | 3455.30 | 742.59 | 2712.70 | 309958.46 |
| 56 | 2029-04 | 3455.30 | 736.15 | 2719.15 | 307239.31 |
| 57 | 2029-05 | 3455.30 | 729.69 | 2725.60 | 304513.71 |
| 58 | 2029-06 | 3455.30 | 723.22 | 2732.08 | 301781.63 |
| 59 | 2029-07 | 3455.30 | 716.73 | 2738.57 | 299043.06 |
| 60 | 2029-08 | 3455.30 | 710.23 | 2745.07 | 296297.99 |
| 61 | 2029-09 | 3455.30 | 703.71 | 2751.59 | 293546.40 |
| 62 | 2029-10 | 3455.30 | 697.17 | 2758.13 | 290788.28 |
| 63 | 2029-11 | 3455.30 | 690.62 | 2764.68 | 288023.60 |
| 64 | 2029-12 | 3455.30 | 684.06 | 2771.24 | 285252.36 |
| 65 | 2030-01 | 3455.30 | 677.47 | 2777.82 | 282474.54 |
| 66 | 2030-02 | 3455.30 | 670.88 | 2784.42 | 279690.12 |
| 67 | 2030-03 | 3455.30 | 664.26 | 2791.03 | 276899.08 |
| 68 | 2030-04 | 3455.30 | 657.64 | 2797.66 | 274101.42 |
| 69 | 2030-05 | 3455.30 | 650.99 | 2804.31 | 271297.11 |
| 70 | 2030-06 | 3455.30 | 644.33 | 2810.97 | 268486.14 |
| 71 | 2030-07 | 3455.30 | 637.65 | 2817.64 | 265668.50 |
| 72 | 2030-08 | 3455.30 | 630.96 | 2824.34 | 262844.17 |
| 73 | 2030-09 | 3455.30 | 624.25 | 2831.04 | 260013.12 |
| 74 | 2030-10 | 3455.30 | 617.53 | 2837.77 | 257175.36 |
| 75 | 2030-11 | 3455.30 | 610.79 | 2844.51 | 254330.85 |
| 76 | 2030-12 | 3455.30 | 604.04 | 2851.26 | 251479.59 |
| 77 | 2031-01 | 3455.30 | 597.26 | 2858.03 | 248621.55 |
| 78 | 2031-02 | 3455.30 | 590.48 | 2864.82 | 245756.73 |
| 79 | 2031-03 | 3455.30 | 583.67 | 2871.63 | 242885.10 |
| 80 | 2031-04 | 3455.30 | 576.85 | 2878.45 | 240006.66 |
| 81 | 2031-05 | 3455.30 | 570.02 | 2885.28 | 237121.38 |
| 82 | 2031-06 | 3455.30 | 563.16 | 2892.13 | 234229.24 |
| 83 | 2031-07 | 3455.30 | 556.29 | 2899.00 | 231330.24 |
| 84 | 2031-08 | 3455.30 | 549.41 | 2905.89 | 228424.35 |
| 85 | 2031-09 | 3455.30 | 542.51 | 2912.79 | 225511.56 |
| 86 | 2031-10 | 3455.30 | 535.59 | 2919.71 | 222591.85 |
| 87 | 2031-11 | 3455.30 | 528.66 | 2926.64 | 219665.21 |
| 88 | 2031-12 | 3455.30 | 521.70 | 2933.59 | 216731.62 |
| 89 | 2032-01 | 3455.30 | 514.74 | 2940.56 | 213791.05 |
| 90 | 2032-02 | 3455.30 | 507.75 | 2947.54 | 210843.51 |
| 91 | 2032-03 | 3455.30 | 500.75 | 2954.54 | 207888.97 |
| 92 | 2032-04 | 3455.30 | 493.74 | 2961.56 | 204927.40 |
| 93 | 2032-05 | 3455.30 | 486.70 | 2968.60 | 201958.81 |
| 94 | 2032-06 | 3455.30 | 479.65 | 2975.65 | 198983.16 |
| 95 | 2032-07 | 3455.30 | 472.59 | 2982.71 | 196000.45 |
| 96 | 2032-08 | 3455.30 | 465.50 | 2989.80 | 193010.65 |
| 97 | 2032-09 | 3455.30 | 458.40 | 2996.90 | 190013.75 |
| 98 | 2032-10 | 3455.30 | 451.28 | 3004.02 | 187009.74 |
| 99 | 2032-11 | 3455.30 | 444.15 | 3011.15 | 183998.59 |
| 100 | 2032-12 | 3455.30 | 437.00 | 3018.30 | 180980.29 |
| 101 | 2033-01 | 3455.30 | 429.83 | 3025.47 | 177954.82 |
| 102 | 2033-02 | 3455.30 | 422.64 | 3032.66 | 174922.16 |
| 103 | 2033-03 | 3455.30 | 415.44 | 3039.86 | 171882.30 |
| 104 | 2033-04 | 3455.30 | 408.22 | 3047.08 | 168835.23 |
| 105 | 2033-05 | 3455.30 | 400.98 | 3054.31 | 165780.91 |
| 106 | 2033-06 | 3455.30 | 393.73 | 3061.57 | 162719.34 |
| 107 | 2033-07 | 3455.30 | 386.46 | 3068.84 | 159650.50 |
| 108 | 2033-08 | 3455.30 | 379.17 | 3076.13 | 156574.38 |
| 109 | 2033-09 | 3455.30 | 371.86 | 3083.43 | 153490.94 |
| 110 | 2033-10 | 3455.30 | 364.54 | 3090.76 | 150400.19 |
| 111 | 2033-11 | 3455.30 | 357.20 | 3098.10 | 147302.09 |
| 112 | 2033-12 | 3455.30 | 349.84 | 3105.46 | 144196.63 |
| 113 | 2034-01 | 3455.30 | 342.47 | 3112.83 | 141083.80 |
| 114 | 2034-02 | 3455.30 | 335.07 | 3120.22 | 137963.58 |
| 115 | 2034-03 | 3455.30 | 327.66 | 3127.63 | 134835.94 |
| 116 | 2034-04 | 3455.30 | 320.24 | 3135.06 | 131700.88 |
| 117 | 2034-05 | 3455.30 | 312.79 | 3142.51 | 128558.37 |
| 118 | 2034-06 | 3455.30 | 305.33 | 3149.97 | 125408.40 |
| 119 | 2034-07 | 3455.30 | 297.84 | 3157.45 | 122250.95 |
| 120 | 2034-08 | 3455.30 | 290.35 | 3164.95 | 119085.99 |
| 121 | 2034-09 | 3455.30 | 282.83 | 3172.47 | 115913.53 |
| 122 | 2034-10 | 3455.30 | 275.29 | 3180.00 | 112733.52 |
| 123 | 2034-11 | 3455.30 | 267.74 | 3187.56 | 109545.97 |
| 124 | 2034-12 | 3455.30 | 260.17 | 3195.13 | 106350.84 |
| 125 | 2035-01 | 3455.30 | 252.58 | 3202.71 | 103148.13 |
| 126 | 2035-02 | 3455.30 | 244.98 | 3210.32 | 99937.80 |
| 127 | 2035-03 | 3455.30 | 237.35 | 3217.95 | 96719.86 |
| 128 | 2035-04 | 3455.30 | 229.71 | 3225.59 | 93494.27 |
| 129 | 2035-05 | 3455.30 | 222.05 | 3233.25 | 90261.02 |
| 130 | 2035-06 | 3455.30 | 214.37 | 3240.93 | 87020.09 |
| 131 | 2035-07 | 3455.30 | 206.67 | 3248.63 | 83771.47 |
| 132 | 2035-08 | 3455.30 | 198.96 | 3256.34 | 80515.13 |
| 133 | 2035-09 | 3455.30 | 191.22 | 3264.07 | 77251.05 |
| 134 | 2035-10 | 3455.30 | 183.47 | 3271.83 | 73979.22 |
| 135 | 2035-11 | 3455.30 | 175.70 | 3279.60 | 70699.63 |
| 136 | 2035-12 | 3455.30 | 167.91 | 3287.39 | 67412.24 |
| 137 | 2036-01 | 3455.30 | 160.10 | 3295.19 | 64117.05 |
| 138 | 2036-02 | 3455.30 | 152.28 | 3303.02 | 60814.03 |
| 139 | 2036-03 | 3455.30 | 144.43 | 3310.86 | 57503.16 |
| 140 | 2036-04 | 3455.30 | 136.57 | 3318.73 | 54184.43 |
| 141 | 2036-05 | 3455.30 | 128.69 | 3326.61 | 50857.82 |
| 142 | 2036-06 | 3455.30 | 120.79 | 3334.51 | 47523.31 |
| 143 | 2036-07 | 3455.30 | 112.87 | 3342.43 | 44180.88 |
| 144 | 2036-08 | 3455.30 | 104.93 | 3350.37 | 40830.51 |
| 145 | 2036-09 | 3455.30 | 96.97 | 3358.33 | 37472.19 |
| 146 | 2036-10 | 3455.30 | 89.00 | 3366.30 | 34105.89 |
| 147 | 2036-11 | 3455.30 | 81.00 | 3374.30 | 30731.59 |
| 148 | 2036-12 | 3455.30 | 72.99 | 3382.31 | 27349.28 |
| 149 | 2037-01 | 3455.30 | 64.95 | 3390.34 | 23958.94 |
| 150 | 2037-02 | 3455.30 | 56.90 | 3398.40 | 20560.54 |
| 151 | 2037-03 | 3455.30 | 48.83 | 3406.47 | 17154.07 |
| 152 | 2037-04 | 3455.30 | 40.74 | 3414.56 | 13739.52 |
| 153 | 2037-05 | 3455.30 | 32.63 | 3422.67 | 10316.85 |
| 154 | 2037-06 | 3455.30 | 24.50 | 3430.80 | 6886.05 |
| 155 | 2037-07 | 3455.30 | 16.35 | 3438.94 | 3447.11 |
| 156 | 2037-08 | 3455.30 | 8.19 | 3447.11 | 0.00 |
等额本金还款方式：
贷款总额：45万
还款月数：13年
首月还款：3953.37元
每月递减：6.85元
利息总额：8.39万
本息合计：53.39万
节省利息：5129.62元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3953.37 | 1068.75 | 2884.62 | 447115.38 |
| 2 | 2024-10 | 3946.51 | 1061.90 | 2884.62 | 444230.77 |
| 3 | 2024-11 | 3939.66 | 1055.05 | 2884.62 | 441346.15 |
| 4 | 2024-12 | 3932.81 | 1048.20 | 2884.62 | 438461.54 |
| 5 | 2025-01 | 3925.96 | 1041.35 | 2884.62 | 435576.92 |
| 6 | 2025-02 | 3919.11 | 1034.50 | 2884.62 | 432692.31 |
| 7 | 2025-03 | 3912.26 | 1027.64 | 2884.62 | 429807.69 |
| 8 | 2025-04 | 3905.41 | 1020.79 | 2884.62 | 426923.08 |
| 9 | 2025-05 | 3898.56 | 1013.94 | 2884.62 | 424038.46 |
| 10 | 2025-06 | 3891.71 | 1007.09 | 2884.62 | 421153.85 |
| 11 | 2025-07 | 3884.86 | 1000.24 | 2884.62 | 418269.23 |
| 12 | 2025-08 | 3878.00 | 993.39 | 2884.62 | 415384.62 |
| 13 | 2025-09 | 3871.15 | 986.54 | 2884.62 | 412500.00 |
| 14 | 2025-10 | 3864.30 | 979.69 | 2884.62 | 409615.38 |
| 15 | 2025-11 | 3857.45 | 972.84 | 2884.62 | 406730.77 |
| 16 | 2025-12 | 3850.60 | 965.99 | 2884.62 | 403846.15 |
| 17 | 2026-01 | 3843.75 | 959.13 | 2884.62 | 400961.54 |
| 18 | 2026-02 | 3836.90 | 952.28 | 2884.62 | 398076.92 |
| 19 | 2026-03 | 3830.05 | 945.43 | 2884.62 | 395192.31 |
| 20 | 2026-04 | 3823.20 | 938.58 | 2884.62 | 392307.69 |
| 21 | 2026-05 | 3816.35 | 931.73 | 2884.62 | 389423.08 |
| 22 | 2026-06 | 3809.50 | 924.88 | 2884.62 | 386538.46 |
| 23 | 2026-07 | 3802.64 | 918.03 | 2884.62 | 383653.85 |
| 24 | 2026-08 | 3795.79 | 911.18 | 2884.62 | 380769.23 |
| 25 | 2026-09 | 3788.94 | 904.33 | 2884.62 | 377884.62 |
| 26 | 2026-10 | 3782.09 | 897.48 | 2884.62 | 375000.00 |
| 27 | 2026-11 | 3775.24 | 890.63 | 2884.62 | 372115.38 |
| 28 | 2026-12 | 3768.39 | 883.77 | 2884.62 | 369230.77 |
| 29 | 2027-01 | 3761.54 | 876.92 | 2884.62 | 366346.15 |
| 30 | 2027-02 | 3754.69 | 870.07 | 2884.62 | 363461.54 |
| 31 | 2027-03 | 3747.84 | 863.22 | 2884.62 | 360576.92 |
| 32 | 2027-04 | 3740.99 | 856.37 | 2884.62 | 357692.31 |
| 33 | 2027-05 | 3734.13 | 849.52 | 2884.62 | 354807.69 |
| 34 | 2027-06 | 3727.28 | 842.67 | 2884.62 | 351923.08 |
| 35 | 2027-07 | 3720.43 | 835.82 | 2884.62 | 349038.46 |
| 36 | 2027-08 | 3713.58 | 828.97 | 2884.62 | 346153.85 |
| 37 | 2027-09 | 3706.73 | 822.12 | 2884.62 | 343269.23 |
| 38 | 2027-10 | 3699.88 | 815.26 | 2884.62 | 340384.62 |
| 39 | 2027-11 | 3693.03 | 808.41 | 2884.62 | 337500.00 |
| 40 | 2027-12 | 3686.18 | 801.56 | 2884.62 | 334615.38 |
| 41 | 2028-01 | 3679.33 | 794.71 | 2884.62 | 331730.77 |
| 42 | 2028-02 | 3672.48 | 787.86 | 2884.62 | 328846.15 |
| 43 | 2028-03 | 3665.63 | 781.01 | 2884.62 | 325961.54 |
| 44 | 2028-04 | 3658.77 | 774.16 | 2884.62 | 323076.92 |
| 45 | 2028-05 | 3651.92 | 767.31 | 2884.62 | 320192.31 |
| 46 | 2028-06 | 3645.07 | 760.46 | 2884.62 | 317307.69 |
| 47 | 2028-07 | 3638.22 | 753.61 | 2884.62 | 314423.08 |
| 48 | 2028-08 | 3631.37 | 746.75 | 2884.62 | 311538.46 |
| 49 | 2028-09 | 3624.52 | 739.90 | 2884.62 | 308653.85 |
| 50 | 2028-10 | 3617.67 | 733.05 | 2884.62 | 305769.23 |
| 51 | 2028-11 | 3610.82 | 726.20 | 2884.62 | 302884.62 |
| 52 | 2028-12 | 3603.97 | 719.35 | 2884.62 | 300000.00 |
| 53 | 2029-01 | 3597.12 | 712.50 | 2884.62 | 297115.38 |
| 54 | 2029-02 | 3590.26 | 705.65 | 2884.62 | 294230.77 |
| 55 | 2029-03 | 3583.41 | 698.80 | 2884.62 | 291346.15 |
| 56 | 2029-04 | 3576.56 | 691.95 | 2884.62 | 288461.54 |
| 57 | 2029-05 | 3569.71 | 685.10 | 2884.62 | 285576.92 |
| 58 | 2029-06 | 3562.86 | 678.25 | 2884.62 | 282692.31 |
| 59 | 2029-07 | 3556.01 | 671.39 | 2884.62 | 279807.69 |
| 60 | 2029-08 | 3549.16 | 664.54 | 2884.62 | 276923.08 |
| 61 | 2029-09 | 3542.31 | 657.69 | 2884.62 | 274038.46 |
| 62 | 2029-10 | 3535.46 | 650.84 | 2884.62 | 271153.85 |
| 63 | 2029-11 | 3528.61 | 643.99 | 2884.62 | 268269.23 |
| 64 | 2029-12 | 3521.75 | 637.14 | 2884.62 | 265384.62 |
| 65 | 2030-01 | 3514.90 | 630.29 | 2884.62 | 262500.00 |
| 66 | 2030-02 | 3508.05 | 623.44 | 2884.62 | 259615.38 |
| 67 | 2030-03 | 3501.20 | 616.59 | 2884.62 | 256730.77 |
| 68 | 2030-04 | 3494.35 | 609.74 | 2884.62 | 253846.15 |
| 69 | 2030-05 | 3487.50 | 602.88 | 2884.62 | 250961.54 |
| 70 | 2030-06 | 3480.65 | 596.03 | 2884.62 | 248076.92 |
| 71 | 2030-07 | 3473.80 | 589.18 | 2884.62 | 245192.31 |
| 72 | 2030-08 | 3466.95 | 582.33 | 2884.62 | 242307.69 |
| 73 | 2030-09 | 3460.10 | 575.48 | 2884.62 | 239423.08 |
| 74 | 2030-10 | 3453.25 | 568.63 | 2884.62 | 236538.46 |
| 75 | 2030-11 | 3446.39 | 561.78 | 2884.62 | 233653.85 |
| 76 | 2030-12 | 3439.54 | 554.93 | 2884.62 | 230769.23 |
| 77 | 2031-01 | 3432.69 | 548.08 | 2884.62 | 227884.62 |
| 78 | 2031-02 | 3425.84 | 541.23 | 2884.62 | 225000.00 |
| 79 | 2031-03 | 3418.99 | 534.38 | 2884.62 | 222115.38 |
| 80 | 2031-04 | 3412.14 | 527.52 | 2884.62 | 219230.77 |
| 81 | 2031-05 | 3405.29 | 520.67 | 2884.62 | 216346.15 |
| 82 | 2031-06 | 3398.44 | 513.82 | 2884.62 | 213461.54 |
| 83 | 2031-07 | 3391.59 | 506.97 | 2884.62 | 210576.92 |
| 84 | 2031-08 | 3384.74 | 500.12 | 2884.62 | 207692.31 |
| 85 | 2031-09 | 3377.88 | 493.27 | 2884.62 | 204807.69 |
| 86 | 2031-10 | 3371.03 | 486.42 | 2884.62 | 201923.08 |
| 87 | 2031-11 | 3364.18 | 479.57 | 2884.62 | 199038.46 |
| 88 | 2031-12 | 3357.33 | 472.72 | 2884.62 | 196153.85 |
| 89 | 2032-01 | 3350.48 | 465.87 | 2884.62 | 193269.23 |
| 90 | 2032-02 | 3343.63 | 459.01 | 2884.62 | 190384.62 |
| 91 | 2032-03 | 3336.78 | 452.16 | 2884.62 | 187500.00 |
| 92 | 2032-04 | 3329.93 | 445.31 | 2884.62 | 184615.38 |
| 93 | 2032-05 | 3323.08 | 438.46 | 2884.62 | 181730.77 |
| 94 | 2032-06 | 3316.23 | 431.61 | 2884.62 | 178846.15 |
| 95 | 2032-07 | 3309.38 | 424.76 | 2884.62 | 175961.54 |
| 96 | 2032-08 | 3302.52 | 417.91 | 2884.62 | 173076.92 |
| 97 | 2032-09 | 3295.67 | 411.06 | 2884.62 | 170192.31 |
| 98 | 2032-10 | 3288.82 | 404.21 | 2884.62 | 167307.69 |
| 99 | 2032-11 | 3281.97 | 397.36 | 2884.62 | 164423.08 |
| 100 | 2032-12 | 3275.12 | 390.50 | 2884.62 | 161538.46 |
| 101 | 2033-01 | 3268.27 | 383.65 | 2884.62 | 158653.85 |
| 102 | 2033-02 | 3261.42 | 376.80 | 2884.62 | 155769.23 |
| 103 | 2033-03 | 3254.57 | 369.95 | 2884.62 | 152884.62 |
| 104 | 2033-04 | 3247.72 | 363.10 | 2884.62 | 150000.00 |
| 105 | 2033-05 | 3240.87 | 356.25 | 2884.62 | 147115.38 |
| 106 | 2033-06 | 3234.01 | 349.40 | 2884.62 | 144230.77 |
| 107 | 2033-07 | 3227.16 | 342.55 | 2884.62 | 141346.15 |
| 108 | 2033-08 | 3220.31 | 335.70 | 2884.62 | 138461.54 |
| 109 | 2033-09 | 3213.46 | 328.85 | 2884.62 | 135576.92 |
| 110 | 2033-10 | 3206.61 | 322.00 | 2884.62 | 132692.31 |
| 111 | 2033-11 | 3199.76 | 315.14 | 2884.62 | 129807.69 |
| 112 | 2033-12 | 3192.91 | 308.29 | 2884.62 | 126923.08 |
| 113 | 2034-01 | 3186.06 | 301.44 | 2884.62 | 124038.46 |
| 114 | 2034-02 | 3179.21 | 294.59 | 2884.62 | 121153.85 |
| 115 | 2034-03 | 3172.36 | 287.74 | 2884.62 | 118269.23 |
| 116 | 2034-04 | 3165.50 | 280.89 | 2884.62 | 115384.62 |
| 117 | 2034-05 | 3158.65 | 274.04 | 2884.62 | 112500.00 |
| 118 | 2034-06 | 3151.80 | 267.19 | 2884.62 | 109615.38 |
| 119 | 2034-07 | 3144.95 | 260.34 | 2884.62 | 106730.77 |
| 120 | 2034-08 | 3138.10 | 253.49 | 2884.62 | 103846.15 |
| 121 | 2034-09 | 3131.25 | 246.63 | 2884.62 | 100961.54 |
| 122 | 2034-10 | 3124.40 | 239.78 | 2884.62 | 98076.92 |
| 123 | 2034-11 | 3117.55 | 232.93 | 2884.62 | 95192.31 |
| 124 | 2034-12 | 3110.70 | 226.08 | 2884.62 | 92307.69 |
| 125 | 2035-01 | 3103.85 | 219.23 | 2884.62 | 89423.08 |
| 126 | 2035-02 | 3097.00 | 212.38 | 2884.62 | 86538.46 |
| 127 | 2035-03 | 3090.14 | 205.53 | 2884.62 | 83653.85 |
| 128 | 2035-04 | 3083.29 | 198.68 | 2884.62 | 80769.23 |
| 129 | 2035-05 | 3076.44 | 191.83 | 2884.62 | 77884.62 |
| 130 | 2035-06 | 3069.59 | 184.98 | 2884.62 | 75000.00 |
| 131 | 2035-07 | 3062.74 | 178.13 | 2884.62 | 72115.38 |
| 132 | 2035-08 | 3055.89 | 171.27 | 2884.62 | 69230.77 |
| 133 | 2035-09 | 3049.04 | 164.42 | 2884.62 | 66346.15 |
| 134 | 2035-10 | 3042.19 | 157.57 | 2884.62 | 63461.54 |
| 135 | 2035-11 | 3035.34 | 150.72 | 2884.62 | 60576.92 |
| 136 | 2035-12 | 3028.49 | 143.87 | 2884.62 | 57692.31 |
| 137 | 2036-01 | 3021.63 | 137.02 | 2884.62 | 54807.69 |
| 138 | 2036-02 | 3014.78 | 130.17 | 2884.62 | 51923.08 |
| 139 | 2036-03 | 3007.93 | 123.32 | 2884.62 | 49038.46 |
| 140 | 2036-04 | 3001.08 | 116.47 | 2884.62 | 46153.85 |
| 141 | 2036-05 | 2994.23 | 109.62 | 2884.62 | 43269.23 |
| 142 | 2036-06 | 2987.38 | 102.76 | 2884.62 | 40384.62 |
| 143 | 2036-07 | 2980.53 | 95.91 | 2884.62 | 37500.00 |
| 144 | 2036-08 | 2973.68 | 89.06 | 2884.62 | 34615.38 |
| 145 | 2036-09 | 2966.83 | 82.21 | 2884.62 | 31730.77 |
| 146 | 2036-10 | 2959.98 | 75.36 | 2884.62 | 28846.15 |
| 147 | 2036-11 | 2953.13 | 68.51 | 2884.62 | 25961.54 |
| 148 | 2036-12 | 2946.27 | 61.66 | 2884.62 | 23076.92 |
| 149 | 2037-01 | 2939.42 | 54.81 | 2884.62 | 20192.31 |
| 150 | 2037-02 | 2932.57 | 47.96 | 2884.62 | 17307.69 |
| 151 | 2037-03 | 2925.72 | 41.11 | 2884.62 | 14423.08 |
| 152 | 2037-04 | 2918.87 | 34.25 | 2884.62 | 11538.46 |
| 153 | 2037-05 | 2912.02 | 27.40 | 2884.62 | 8653.85 |
| 154 | 2037-06 | 2905.17 | 20.55 | 2884.62 | 5769.23 |
| 155 | 2037-07 | 2898.32 | 13.70 | 2884.62 | 2884.62 |
| 156 | 2037-08 | 2891.47 | 6.85 | 2884.62 | 0.00 |