贷款33.5万（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：33.5万
还款月数：13年
每月还款：2572.28元
利息总额：6.63万
本息合计：40.13万
| 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 | 2572.28 | 795.63 | 1776.65 | 333223.35 |
| 2 | 2024-10 | 2572.28 | 791.41 | 1780.87 | 331442.48 |
| 3 | 2024-11 | 2572.28 | 787.18 | 1785.10 | 329657.37 |
| 4 | 2024-12 | 2572.28 | 782.94 | 1789.34 | 327868.03 |
| 5 | 2025-01 | 2572.28 | 778.69 | 1793.59 | 326074.44 |
| 6 | 2025-02 | 2572.28 | 774.43 | 1797.85 | 324276.59 |
| 7 | 2025-03 | 2572.28 | 770.16 | 1802.12 | 322474.47 |
| 8 | 2025-04 | 2572.28 | 765.88 | 1806.40 | 320668.07 |
| 9 | 2025-05 | 2572.28 | 761.59 | 1810.69 | 318857.38 |
| 10 | 2025-06 | 2572.28 | 757.29 | 1814.99 | 317042.39 |
| 11 | 2025-07 | 2572.28 | 752.98 | 1819.30 | 315223.09 |
| 12 | 2025-08 | 2572.28 | 748.65 | 1823.62 | 313399.46 |
| 13 | 2025-09 | 2572.28 | 744.32 | 1827.95 | 311571.51 |
| 14 | 2025-10 | 2572.28 | 739.98 | 1832.30 | 309739.21 |
| 15 | 2025-11 | 2572.28 | 735.63 | 1836.65 | 307902.57 |
| 16 | 2025-12 | 2572.28 | 731.27 | 1841.01 | 306061.56 |
| 17 | 2026-01 | 2572.28 | 726.90 | 1845.38 | 304216.18 |
| 18 | 2026-02 | 2572.28 | 722.51 | 1849.76 | 302366.41 |
| 19 | 2026-03 | 2572.28 | 718.12 | 1854.16 | 300512.26 |
| 20 | 2026-04 | 2572.28 | 713.72 | 1858.56 | 298653.70 |
| 21 | 2026-05 | 2572.28 | 709.30 | 1862.97 | 296790.72 |
| 22 | 2026-06 | 2572.28 | 704.88 | 1867.40 | 294923.32 |
| 23 | 2026-07 | 2572.28 | 700.44 | 1871.83 | 293051.49 |
| 24 | 2026-08 | 2572.28 | 696.00 | 1876.28 | 291175.21 |
| 25 | 2026-09 | 2572.28 | 691.54 | 1880.74 | 289294.47 |
| 26 | 2026-10 | 2572.28 | 687.07 | 1885.20 | 287409.27 |
| 27 | 2026-11 | 2572.28 | 682.60 | 1889.68 | 285519.59 |
| 28 | 2026-12 | 2572.28 | 678.11 | 1894.17 | 283625.42 |
| 29 | 2027-01 | 2572.28 | 673.61 | 1898.67 | 281726.75 |
| 30 | 2027-02 | 2572.28 | 669.10 | 1903.18 | 279823.58 |
| 31 | 2027-03 | 2572.28 | 664.58 | 1907.70 | 277915.88 |
| 32 | 2027-04 | 2572.28 | 660.05 | 1912.23 | 276003.65 |
| 33 | 2027-05 | 2572.28 | 655.51 | 1916.77 | 274086.88 |
| 34 | 2027-06 | 2572.28 | 650.96 | 1921.32 | 272165.56 |
| 35 | 2027-07 | 2572.28 | 646.39 | 1925.88 | 270239.68 |
| 36 | 2027-08 | 2572.28 | 641.82 | 1930.46 | 268309.22 |
| 37 | 2027-09 | 2572.28 | 637.23 | 1935.04 | 266374.18 |
| 38 | 2027-10 | 2572.28 | 632.64 | 1939.64 | 264434.54 |
| 39 | 2027-11 | 2572.28 | 628.03 | 1944.25 | 262490.29 |
| 40 | 2027-12 | 2572.28 | 623.41 | 1948.86 | 260541.43 |
| 41 | 2028-01 | 2572.28 | 618.79 | 1953.49 | 258587.94 |
| 42 | 2028-02 | 2572.28 | 614.15 | 1958.13 | 256629.81 |
| 43 | 2028-03 | 2572.28 | 609.50 | 1962.78 | 254667.02 |
| 44 | 2028-04 | 2572.28 | 604.83 | 1967.44 | 252699.58 |
| 45 | 2028-05 | 2572.28 | 600.16 | 1972.12 | 250727.47 |
| 46 | 2028-06 | 2572.28 | 595.48 | 1976.80 | 248750.67 |
| 47 | 2028-07 | 2572.28 | 590.78 | 1981.49 | 246769.17 |
| 48 | 2028-08 | 2572.28 | 586.08 | 1986.20 | 244782.97 |
| 49 | 2028-09 | 2572.28 | 581.36 | 1990.92 | 242792.05 |
| 50 | 2028-10 | 2572.28 | 576.63 | 1995.65 | 240796.41 |
| 51 | 2028-11 | 2572.28 | 571.89 | 2000.39 | 238796.02 |
| 52 | 2028-12 | 2572.28 | 567.14 | 2005.14 | 236790.88 |
| 53 | 2029-01 | 2572.28 | 562.38 | 2009.90 | 234780.98 |
| 54 | 2029-02 | 2572.28 | 557.60 | 2014.67 | 232766.31 |
| 55 | 2029-03 | 2572.28 | 552.82 | 2019.46 | 230746.85 |
| 56 | 2029-04 | 2572.28 | 548.02 | 2024.25 | 228722.60 |
| 57 | 2029-05 | 2572.28 | 543.22 | 2029.06 | 226693.54 |
| 58 | 2029-06 | 2572.28 | 538.40 | 2033.88 | 224659.66 |
| 59 | 2029-07 | 2572.28 | 533.57 | 2038.71 | 222620.95 |
| 60 | 2029-08 | 2572.28 | 528.72 | 2043.55 | 220577.40 |
| 61 | 2029-09 | 2572.28 | 523.87 | 2048.41 | 218528.99 |
| 62 | 2029-10 | 2572.28 | 519.01 | 2053.27 | 216475.72 |
| 63 | 2029-11 | 2572.28 | 514.13 | 2058.15 | 214417.57 |
| 64 | 2029-12 | 2572.28 | 509.24 | 2063.04 | 212354.53 |
| 65 | 2030-01 | 2572.28 | 504.34 | 2067.94 | 210286.60 |
| 66 | 2030-02 | 2572.28 | 499.43 | 2072.85 | 208213.75 |
| 67 | 2030-03 | 2572.28 | 494.51 | 2077.77 | 206135.98 |
| 68 | 2030-04 | 2572.28 | 489.57 | 2082.70 | 204053.28 |
| 69 | 2030-05 | 2572.28 | 484.63 | 2087.65 | 201965.63 |
| 70 | 2030-06 | 2572.28 | 479.67 | 2092.61 | 199873.02 |
| 71 | 2030-07 | 2572.28 | 474.70 | 2097.58 | 197775.44 |
| 72 | 2030-08 | 2572.28 | 469.72 | 2102.56 | 195672.88 |
| 73 | 2030-09 | 2572.28 | 464.72 | 2107.55 | 193565.32 |
| 74 | 2030-10 | 2572.28 | 459.72 | 2112.56 | 191452.76 |
| 75 | 2030-11 | 2572.28 | 454.70 | 2117.58 | 189335.19 |
| 76 | 2030-12 | 2572.28 | 449.67 | 2122.61 | 187212.58 |
| 77 | 2031-01 | 2572.28 | 444.63 | 2127.65 | 185084.93 |
| 78 | 2031-02 | 2572.28 | 439.58 | 2132.70 | 182952.23 |
| 79 | 2031-03 | 2572.28 | 434.51 | 2137.77 | 180814.47 |
| 80 | 2031-04 | 2572.28 | 429.43 | 2142.84 | 178671.62 |
| 81 | 2031-05 | 2572.28 | 424.35 | 2147.93 | 176523.69 |
| 82 | 2031-06 | 2572.28 | 419.24 | 2153.03 | 174370.66 |
| 83 | 2031-07 | 2572.28 | 414.13 | 2158.15 | 172212.51 |
| 84 | 2031-08 | 2572.28 | 409.00 | 2163.27 | 170049.24 |
| 85 | 2031-09 | 2572.28 | 403.87 | 2168.41 | 167880.83 |
| 86 | 2031-10 | 2572.28 | 398.72 | 2173.56 | 165707.27 |
| 87 | 2031-11 | 2572.28 | 393.55 | 2178.72 | 163528.54 |
| 88 | 2031-12 | 2572.28 | 388.38 | 2183.90 | 161344.65 |
| 89 | 2032-01 | 2572.28 | 383.19 | 2189.08 | 159155.56 |
| 90 | 2032-02 | 2572.28 | 377.99 | 2194.28 | 156961.28 |
| 91 | 2032-03 | 2572.28 | 372.78 | 2199.49 | 154761.79 |
| 92 | 2032-04 | 2572.28 | 367.56 | 2204.72 | 152557.07 |
| 93 | 2032-05 | 2572.28 | 362.32 | 2209.95 | 150347.11 |
| 94 | 2032-06 | 2572.28 | 357.07 | 2215.20 | 148131.91 |
| 95 | 2032-07 | 2572.28 | 351.81 | 2220.46 | 145911.45 |
| 96 | 2032-08 | 2572.28 | 346.54 | 2225.74 | 143685.71 |
| 97 | 2032-09 | 2572.28 | 341.25 | 2231.02 | 141454.68 |
| 98 | 2032-10 | 2572.28 | 335.95 | 2236.32 | 139218.36 |
| 99 | 2032-11 | 2572.28 | 330.64 | 2241.63 | 136976.73 |
| 100 | 2032-12 | 2572.28 | 325.32 | 2246.96 | 134729.77 |
| 101 | 2033-01 | 2572.28 | 319.98 | 2252.29 | 132477.48 |
| 102 | 2033-02 | 2572.28 | 314.63 | 2257.64 | 130219.83 |
| 103 | 2033-03 | 2572.28 | 309.27 | 2263.01 | 127956.83 |
| 104 | 2033-04 | 2572.28 | 303.90 | 2268.38 | 125688.45 |
| 105 | 2033-05 | 2572.28 | 298.51 | 2273.77 | 123414.68 |
| 106 | 2033-06 | 2572.28 | 293.11 | 2279.17 | 121135.51 |
| 107 | 2033-07 | 2572.28 | 287.70 | 2284.58 | 118850.93 |
| 108 | 2033-08 | 2572.28 | 282.27 | 2290.01 | 116560.92 |
| 109 | 2033-09 | 2572.28 | 276.83 | 2295.45 | 114265.48 |
| 110 | 2033-10 | 2572.28 | 271.38 | 2300.90 | 111964.58 |
| 111 | 2033-11 | 2572.28 | 265.92 | 2306.36 | 109658.22 |
| 112 | 2033-12 | 2572.28 | 260.44 | 2311.84 | 107346.38 |
| 113 | 2034-01 | 2572.28 | 254.95 | 2317.33 | 105029.05 |
| 114 | 2034-02 | 2572.28 | 249.44 | 2322.83 | 102706.22 |
| 115 | 2034-03 | 2572.28 | 243.93 | 2328.35 | 100377.87 |
| 116 | 2034-04 | 2572.28 | 238.40 | 2333.88 | 98043.99 |
| 117 | 2034-05 | 2572.28 | 232.85 | 2339.42 | 95704.57 |
| 118 | 2034-06 | 2572.28 | 227.30 | 2344.98 | 93359.59 |
| 119 | 2034-07 | 2572.28 | 221.73 | 2350.55 | 91009.04 |
| 120 | 2034-08 | 2572.28 | 216.15 | 2356.13 | 88652.91 |
| 121 | 2034-09 | 2572.28 | 210.55 | 2361.73 | 86291.18 |
| 122 | 2034-10 | 2572.28 | 204.94 | 2367.34 | 83923.84 |
| 123 | 2034-11 | 2572.28 | 199.32 | 2372.96 | 81550.89 |
| 124 | 2034-12 | 2572.28 | 193.68 | 2378.59 | 79172.29 |
| 125 | 2035-01 | 2572.28 | 188.03 | 2384.24 | 76788.05 |
| 126 | 2035-02 | 2572.28 | 182.37 | 2389.91 | 74398.14 |
| 127 | 2035-03 | 2572.28 | 176.70 | 2395.58 | 72002.56 |
| 128 | 2035-04 | 2572.28 | 171.01 | 2401.27 | 69601.29 |
| 129 | 2035-05 | 2572.28 | 165.30 | 2406.97 | 67194.32 |
| 130 | 2035-06 | 2572.28 | 159.59 | 2412.69 | 64781.62 |
| 131 | 2035-07 | 2572.28 | 153.86 | 2418.42 | 62363.20 |
| 132 | 2035-08 | 2572.28 | 148.11 | 2424.16 | 59939.04 |
| 133 | 2035-09 | 2572.28 | 142.36 | 2429.92 | 57509.12 |
| 134 | 2035-10 | 2572.28 | 136.58 | 2435.69 | 55073.42 |
| 135 | 2035-11 | 2572.28 | 130.80 | 2441.48 | 52631.94 |
| 136 | 2035-12 | 2572.28 | 125.00 | 2447.28 | 50184.67 |
| 137 | 2036-01 | 2572.28 | 119.19 | 2453.09 | 47731.58 |
| 138 | 2036-02 | 2572.28 | 113.36 | 2458.91 | 45272.66 |
| 139 | 2036-03 | 2572.28 | 107.52 | 2464.75 | 42807.91 |
| 140 | 2036-04 | 2572.28 | 101.67 | 2470.61 | 40337.30 |
| 141 | 2036-05 | 2572.28 | 95.80 | 2476.48 | 37860.82 |
| 142 | 2036-06 | 2572.28 | 89.92 | 2482.36 | 35378.47 |
| 143 | 2036-07 | 2572.28 | 84.02 | 2488.25 | 32890.21 |
| 144 | 2036-08 | 2572.28 | 78.11 | 2494.16 | 30396.05 |
| 145 | 2036-09 | 2572.28 | 72.19 | 2500.09 | 27895.96 |
| 146 | 2036-10 | 2572.28 | 66.25 | 2506.02 | 25389.94 |
| 147 | 2036-11 | 2572.28 | 60.30 | 2511.98 | 22877.96 |
| 148 | 2036-12 | 2572.28 | 54.34 | 2517.94 | 20360.02 |
| 149 | 2037-01 | 2572.28 | 48.36 | 2523.92 | 17836.10 |
| 150 | 2037-02 | 2572.28 | 42.36 | 2529.92 | 15306.18 |
| 151 | 2037-03 | 2572.28 | 36.35 | 2535.93 | 12770.26 |
| 152 | 2037-04 | 2572.28 | 30.33 | 2541.95 | 10228.31 |
| 153 | 2037-05 | 2572.28 | 24.29 | 2547.99 | 7680.32 |
| 154 | 2037-06 | 2572.28 | 18.24 | 2554.04 | 5126.29 |
| 155 | 2037-07 | 2572.28 | 12.17 | 2560.10 | 2566.18 |
| 156 | 2037-08 | 2572.28 | 6.09 | 2566.18 | 0.00 |
等额本金还款方式：
贷款总额：33.5万
还款月数：13年
首月还款：2943.06元
每月递减：5.1元
利息总额：6.25万
本息合计：39.75万
节省利息：3818.72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 | 2943.06 | 795.63 | 2147.44 | 332852.56 |
| 2 | 2024-10 | 2937.96 | 790.52 | 2147.44 | 330705.13 |
| 3 | 2024-11 | 2932.86 | 785.42 | 2147.44 | 328557.69 |
| 4 | 2024-12 | 2927.76 | 780.32 | 2147.44 | 326410.26 |
| 5 | 2025-01 | 2922.66 | 775.22 | 2147.44 | 324262.82 |
| 6 | 2025-02 | 2917.56 | 770.12 | 2147.44 | 322115.38 |
| 7 | 2025-03 | 2912.46 | 765.02 | 2147.44 | 319967.95 |
| 8 | 2025-04 | 2907.36 | 759.92 | 2147.44 | 317820.51 |
| 9 | 2025-05 | 2902.26 | 754.82 | 2147.44 | 315673.08 |
| 10 | 2025-06 | 2897.16 | 749.72 | 2147.44 | 313525.64 |
| 11 | 2025-07 | 2892.06 | 744.62 | 2147.44 | 311378.21 |
| 12 | 2025-08 | 2886.96 | 739.52 | 2147.44 | 309230.77 |
| 13 | 2025-09 | 2881.86 | 734.42 | 2147.44 | 307083.33 |
| 14 | 2025-10 | 2876.76 | 729.32 | 2147.44 | 304935.90 |
| 15 | 2025-11 | 2871.66 | 724.22 | 2147.44 | 302788.46 |
| 16 | 2025-12 | 2866.56 | 719.12 | 2147.44 | 300641.03 |
| 17 | 2026-01 | 2861.46 | 714.02 | 2147.44 | 298493.59 |
| 18 | 2026-02 | 2856.36 | 708.92 | 2147.44 | 296346.15 |
| 19 | 2026-03 | 2851.26 | 703.82 | 2147.44 | 294198.72 |
| 20 | 2026-04 | 2846.16 | 698.72 | 2147.44 | 292051.28 |
| 21 | 2026-05 | 2841.06 | 693.62 | 2147.44 | 289903.85 |
| 22 | 2026-06 | 2835.96 | 688.52 | 2147.44 | 287756.41 |
| 23 | 2026-07 | 2830.86 | 683.42 | 2147.44 | 285608.97 |
| 24 | 2026-08 | 2825.76 | 678.32 | 2147.44 | 283461.54 |
| 25 | 2026-09 | 2820.66 | 673.22 | 2147.44 | 281314.10 |
| 26 | 2026-10 | 2815.56 | 668.12 | 2147.44 | 279166.67 |
| 27 | 2026-11 | 2810.46 | 663.02 | 2147.44 | 277019.23 |
| 28 | 2026-12 | 2805.36 | 657.92 | 2147.44 | 274871.79 |
| 29 | 2027-01 | 2800.26 | 652.82 | 2147.44 | 272724.36 |
| 30 | 2027-02 | 2795.16 | 647.72 | 2147.44 | 270576.92 |
| 31 | 2027-03 | 2790.06 | 642.62 | 2147.44 | 268429.49 |
| 32 | 2027-04 | 2784.96 | 637.52 | 2147.44 | 266282.05 |
| 33 | 2027-05 | 2779.86 | 632.42 | 2147.44 | 264134.62 |
| 34 | 2027-06 | 2774.76 | 627.32 | 2147.44 | 261987.18 |
| 35 | 2027-07 | 2769.66 | 622.22 | 2147.44 | 259839.74 |
| 36 | 2027-08 | 2764.56 | 617.12 | 2147.44 | 257692.31 |
| 37 | 2027-09 | 2759.46 | 612.02 | 2147.44 | 255544.87 |
| 38 | 2027-10 | 2754.35 | 606.92 | 2147.44 | 253397.44 |
| 39 | 2027-11 | 2749.25 | 601.82 | 2147.44 | 251250.00 |
| 40 | 2027-12 | 2744.15 | 596.72 | 2147.44 | 249102.56 |
| 41 | 2028-01 | 2739.05 | 591.62 | 2147.44 | 246955.13 |
| 42 | 2028-02 | 2733.95 | 586.52 | 2147.44 | 244807.69 |
| 43 | 2028-03 | 2728.85 | 581.42 | 2147.44 | 242660.26 |
| 44 | 2028-04 | 2723.75 | 576.32 | 2147.44 | 240512.82 |
| 45 | 2028-05 | 2718.65 | 571.22 | 2147.44 | 238365.38 |
| 46 | 2028-06 | 2713.55 | 566.12 | 2147.44 | 236217.95 |
| 47 | 2028-07 | 2708.45 | 561.02 | 2147.44 | 234070.51 |
| 48 | 2028-08 | 2703.35 | 555.92 | 2147.44 | 231923.08 |
| 49 | 2028-09 | 2698.25 | 550.82 | 2147.44 | 229775.64 |
| 50 | 2028-10 | 2693.15 | 545.72 | 2147.44 | 227628.21 |
| 51 | 2028-11 | 2688.05 | 540.62 | 2147.44 | 225480.77 |
| 52 | 2028-12 | 2682.95 | 535.52 | 2147.44 | 223333.33 |
| 53 | 2029-01 | 2677.85 | 530.42 | 2147.44 | 221185.90 |
| 54 | 2029-02 | 2672.75 | 525.32 | 2147.44 | 219038.46 |
| 55 | 2029-03 | 2667.65 | 520.22 | 2147.44 | 216891.03 |
| 56 | 2029-04 | 2662.55 | 515.12 | 2147.44 | 214743.59 |
| 57 | 2029-05 | 2657.45 | 510.02 | 2147.44 | 212596.15 |
| 58 | 2029-06 | 2652.35 | 504.92 | 2147.44 | 210448.72 |
| 59 | 2029-07 | 2647.25 | 499.82 | 2147.44 | 208301.28 |
| 60 | 2029-08 | 2642.15 | 494.72 | 2147.44 | 206153.85 |
| 61 | 2029-09 | 2637.05 | 489.62 | 2147.44 | 204006.41 |
| 62 | 2029-10 | 2631.95 | 484.52 | 2147.44 | 201858.97 |
| 63 | 2029-11 | 2626.85 | 479.42 | 2147.44 | 199711.54 |
| 64 | 2029-12 | 2621.75 | 474.31 | 2147.44 | 197564.10 |
| 65 | 2030-01 | 2616.65 | 469.21 | 2147.44 | 195416.67 |
| 66 | 2030-02 | 2611.55 | 464.11 | 2147.44 | 193269.23 |
| 67 | 2030-03 | 2606.45 | 459.01 | 2147.44 | 191121.79 |
| 68 | 2030-04 | 2601.35 | 453.91 | 2147.44 | 188974.36 |
| 69 | 2030-05 | 2596.25 | 448.81 | 2147.44 | 186826.92 |
| 70 | 2030-06 | 2591.15 | 443.71 | 2147.44 | 184679.49 |
| 71 | 2030-07 | 2586.05 | 438.61 | 2147.44 | 182532.05 |
| 72 | 2030-08 | 2580.95 | 433.51 | 2147.44 | 180384.62 |
| 73 | 2030-09 | 2575.85 | 428.41 | 2147.44 | 178237.18 |
| 74 | 2030-10 | 2570.75 | 423.31 | 2147.44 | 176089.74 |
| 75 | 2030-11 | 2565.65 | 418.21 | 2147.44 | 173942.31 |
| 76 | 2030-12 | 2560.55 | 413.11 | 2147.44 | 171794.87 |
| 77 | 2031-01 | 2555.45 | 408.01 | 2147.44 | 169647.44 |
| 78 | 2031-02 | 2550.35 | 402.91 | 2147.44 | 167500.00 |
| 79 | 2031-03 | 2545.25 | 397.81 | 2147.44 | 165352.56 |
| 80 | 2031-04 | 2540.15 | 392.71 | 2147.44 | 163205.13 |
| 81 | 2031-05 | 2535.05 | 387.61 | 2147.44 | 161057.69 |
| 82 | 2031-06 | 2529.95 | 382.51 | 2147.44 | 158910.26 |
| 83 | 2031-07 | 2524.85 | 377.41 | 2147.44 | 156762.82 |
| 84 | 2031-08 | 2519.75 | 372.31 | 2147.44 | 154615.38 |
| 85 | 2031-09 | 2514.65 | 367.21 | 2147.44 | 152467.95 |
| 86 | 2031-10 | 2509.55 | 362.11 | 2147.44 | 150320.51 |
| 87 | 2031-11 | 2504.45 | 357.01 | 2147.44 | 148173.08 |
| 88 | 2031-12 | 2499.35 | 351.91 | 2147.44 | 146025.64 |
| 89 | 2032-01 | 2494.25 | 346.81 | 2147.44 | 143878.21 |
| 90 | 2032-02 | 2489.15 | 341.71 | 2147.44 | 141730.77 |
| 91 | 2032-03 | 2484.05 | 336.61 | 2147.44 | 139583.33 |
| 92 | 2032-04 | 2478.95 | 331.51 | 2147.44 | 137435.90 |
| 93 | 2032-05 | 2473.85 | 326.41 | 2147.44 | 135288.46 |
| 94 | 2032-06 | 2468.75 | 321.31 | 2147.44 | 133141.03 |
| 95 | 2032-07 | 2463.65 | 316.21 | 2147.44 | 130993.59 |
| 96 | 2032-08 | 2458.55 | 311.11 | 2147.44 | 128846.15 |
| 97 | 2032-09 | 2453.45 | 306.01 | 2147.44 | 126698.72 |
| 98 | 2032-10 | 2448.35 | 300.91 | 2147.44 | 124551.28 |
| 99 | 2032-11 | 2443.25 | 295.81 | 2147.44 | 122403.85 |
| 100 | 2032-12 | 2438.15 | 290.71 | 2147.44 | 120256.41 |
| 101 | 2033-01 | 2433.04 | 285.61 | 2147.44 | 118108.97 |
| 102 | 2033-02 | 2427.94 | 280.51 | 2147.44 | 115961.54 |
| 103 | 2033-03 | 2422.84 | 275.41 | 2147.44 | 113814.10 |
| 104 | 2033-04 | 2417.74 | 270.31 | 2147.44 | 111666.67 |
| 105 | 2033-05 | 2412.64 | 265.21 | 2147.44 | 109519.23 |
| 106 | 2033-06 | 2407.54 | 260.11 | 2147.44 | 107371.79 |
| 107 | 2033-07 | 2402.44 | 255.01 | 2147.44 | 105224.36 |
| 108 | 2033-08 | 2397.34 | 249.91 | 2147.44 | 103076.92 |
| 109 | 2033-09 | 2392.24 | 244.81 | 2147.44 | 100929.49 |
| 110 | 2033-10 | 2387.14 | 239.71 | 2147.44 | 98782.05 |
| 111 | 2033-11 | 2382.04 | 234.61 | 2147.44 | 96634.62 |
| 112 | 2033-12 | 2376.94 | 229.51 | 2147.44 | 94487.18 |
| 113 | 2034-01 | 2371.84 | 224.41 | 2147.44 | 92339.74 |
| 114 | 2034-02 | 2366.74 | 219.31 | 2147.44 | 90192.31 |
| 115 | 2034-03 | 2361.64 | 214.21 | 2147.44 | 88044.87 |
| 116 | 2034-04 | 2356.54 | 209.11 | 2147.44 | 85897.44 |
| 117 | 2034-05 | 2351.44 | 204.01 | 2147.44 | 83750.00 |
| 118 | 2034-06 | 2346.34 | 198.91 | 2147.44 | 81602.56 |
| 119 | 2034-07 | 2341.24 | 193.81 | 2147.44 | 79455.13 |
| 120 | 2034-08 | 2336.14 | 188.71 | 2147.44 | 77307.69 |
| 121 | 2034-09 | 2331.04 | 183.61 | 2147.44 | 75160.26 |
| 122 | 2034-10 | 2325.94 | 178.51 | 2147.44 | 73012.82 |
| 123 | 2034-11 | 2320.84 | 173.41 | 2147.44 | 70865.38 |
| 124 | 2034-12 | 2315.74 | 168.31 | 2147.44 | 68717.95 |
| 125 | 2035-01 | 2310.64 | 163.21 | 2147.44 | 66570.51 |
| 126 | 2035-02 | 2305.54 | 158.10 | 2147.44 | 64423.08 |
| 127 | 2035-03 | 2300.44 | 153.00 | 2147.44 | 62275.64 |
| 128 | 2035-04 | 2295.34 | 147.90 | 2147.44 | 60128.21 |
| 129 | 2035-05 | 2290.24 | 142.80 | 2147.44 | 57980.77 |
| 130 | 2035-06 | 2285.14 | 137.70 | 2147.44 | 55833.33 |
| 131 | 2035-07 | 2280.04 | 132.60 | 2147.44 | 53685.90 |
| 132 | 2035-08 | 2274.94 | 127.50 | 2147.44 | 51538.46 |
| 133 | 2035-09 | 2269.84 | 122.40 | 2147.44 | 49391.03 |
| 134 | 2035-10 | 2264.74 | 117.30 | 2147.44 | 47243.59 |
| 135 | 2035-11 | 2259.64 | 112.20 | 2147.44 | 45096.15 |
| 136 | 2035-12 | 2254.54 | 107.10 | 2147.44 | 42948.72 |
| 137 | 2036-01 | 2249.44 | 102.00 | 2147.44 | 40801.28 |
| 138 | 2036-02 | 2244.34 | 96.90 | 2147.44 | 38653.85 |
| 139 | 2036-03 | 2239.24 | 91.80 | 2147.44 | 36506.41 |
| 140 | 2036-04 | 2234.14 | 86.70 | 2147.44 | 34358.97 |
| 141 | 2036-05 | 2229.04 | 81.60 | 2147.44 | 32211.54 |
| 142 | 2036-06 | 2223.94 | 76.50 | 2147.44 | 30064.10 |
| 143 | 2036-07 | 2218.84 | 71.40 | 2147.44 | 27916.67 |
| 144 | 2036-08 | 2213.74 | 66.30 | 2147.44 | 25769.23 |
| 145 | 2036-09 | 2208.64 | 61.20 | 2147.44 | 23621.79 |
| 146 | 2036-10 | 2203.54 | 56.10 | 2147.44 | 21474.36 |
| 147 | 2036-11 | 2198.44 | 51.00 | 2147.44 | 19326.92 |
| 148 | 2036-12 | 2193.34 | 45.90 | 2147.44 | 17179.49 |
| 149 | 2037-01 | 2188.24 | 40.80 | 2147.44 | 15032.05 |
| 150 | 2037-02 | 2183.14 | 35.70 | 2147.44 | 12884.62 |
| 151 | 2037-03 | 2178.04 | 30.60 | 2147.44 | 10737.18 |
| 152 | 2037-04 | 2172.94 | 25.50 | 2147.44 | 8589.74 |
| 153 | 2037-05 | 2167.84 | 20.40 | 2147.44 | 6442.31 |
| 154 | 2037-06 | 2162.74 | 15.30 | 2147.44 | 4294.87 |
| 155 | 2037-07 | 2157.64 | 10.20 | 2147.44 | 2147.44 |
| 156 | 2037-08 | 2152.54 | 5.10 | 2147.44 | 0.00 |