贷款42.25万（公积金贷款）房贷，还款13年11个月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：42.25万
还款月数：13年11个月
每月还款：3148.51元
利息总额：10.33万
本息合计：52.58万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3148.51 | 1144.30 | 2004.21 | 420507.54 |
| 2 | 2024-12 | 3148.51 | 1138.87 | 2009.64 | 418497.90 |
| 3 | 2025-01 | 3148.51 | 1133.43 | 2015.08 | 416482.82 |
| 4 | 2025-02 | 3148.51 | 1127.97 | 2020.54 | 414462.28 |
| 5 | 2025-03 | 3148.51 | 1122.50 | 2026.01 | 412436.27 |
| 6 | 2025-04 | 3148.51 | 1117.01 | 2031.50 | 410404.78 |
| 7 | 2025-05 | 3148.51 | 1111.51 | 2037.00 | 408367.78 |
| 8 | 2025-06 | 3148.51 | 1106.00 | 2042.52 | 406325.26 |
| 9 | 2025-07 | 3148.51 | 1100.46 | 2048.05 | 404277.21 |
| 10 | 2025-08 | 3148.51 | 1094.92 | 2053.59 | 402223.62 |
| 11 | 2025-09 | 3148.51 | 1089.36 | 2059.16 | 400164.46 |
| 12 | 2025-10 | 3148.51 | 1083.78 | 2064.73 | 398099.73 |
| 13 | 2025-11 | 3148.51 | 1078.19 | 2070.33 | 396029.40 |
| 14 | 2025-12 | 3148.51 | 1072.58 | 2075.93 | 393953.47 |
| 15 | 2026-01 | 3148.51 | 1066.96 | 2081.55 | 391871.92 |
| 16 | 2026-02 | 3148.51 | 1061.32 | 2087.19 | 389784.72 |
| 17 | 2026-03 | 3148.51 | 1055.67 | 2092.85 | 387691.88 |
| 18 | 2026-04 | 3148.51 | 1050.00 | 2098.51 | 385593.37 |
| 19 | 2026-05 | 3148.51 | 1044.32 | 2104.20 | 383489.17 |
| 20 | 2026-06 | 3148.51 | 1038.62 | 2109.90 | 381379.27 |
| 21 | 2026-07 | 3148.51 | 1032.90 | 2115.61 | 379263.66 |
| 22 | 2026-08 | 3148.51 | 1027.17 | 2121.34 | 377142.32 |
| 23 | 2026-09 | 3148.51 | 1021.43 | 2127.09 | 375015.24 |
| 24 | 2026-10 | 3148.51 | 1015.67 | 2132.85 | 372882.39 |
| 25 | 2026-11 | 3148.51 | 1009.89 | 2138.62 | 370743.77 |
| 26 | 2026-12 | 3148.51 | 1004.10 | 2144.41 | 368599.36 |
| 27 | 2027-01 | 3148.51 | 998.29 | 2150.22 | 366449.13 |
| 28 | 2027-02 | 3148.51 | 992.47 | 2156.05 | 364293.09 |
| 29 | 2027-03 | 3148.51 | 986.63 | 2161.89 | 362131.20 |
| 30 | 2027-04 | 3148.51 | 980.77 | 2167.74 | 359963.46 |
| 31 | 2027-05 | 3148.51 | 974.90 | 2173.61 | 357789.85 |
| 32 | 2027-06 | 3148.51 | 969.01 | 2179.50 | 355610.35 |
| 33 | 2027-07 | 3148.51 | 963.11 | 2185.40 | 353424.95 |
| 34 | 2027-08 | 3148.51 | 957.19 | 2191.32 | 351233.63 |
| 35 | 2027-09 | 3148.51 | 951.26 | 2197.25 | 349036.38 |
| 36 | 2027-10 | 3148.51 | 945.31 | 2203.21 | 346833.17 |
| 37 | 2027-11 | 3148.51 | 939.34 | 2209.17 | 344624.00 |
| 38 | 2027-12 | 3148.51 | 933.36 | 2215.16 | 342408.85 |
| 39 | 2028-01 | 3148.51 | 927.36 | 2221.15 | 340187.69 |
| 40 | 2028-02 | 3148.51 | 921.34 | 2227.17 | 337960.52 |
| 41 | 2028-03 | 3148.51 | 915.31 | 2233.20 | 335727.32 |
| 42 | 2028-04 | 3148.51 | 909.26 | 2239.25 | 333488.07 |
| 43 | 2028-05 | 3148.51 | 903.20 | 2245.32 | 331242.75 |
| 44 | 2028-06 | 3148.51 | 897.12 | 2251.40 | 328991.36 |
| 45 | 2028-07 | 3148.51 | 891.02 | 2257.49 | 326733.86 |
| 46 | 2028-08 | 3148.51 | 884.90 | 2263.61 | 324470.25 |
| 47 | 2028-09 | 3148.51 | 878.77 | 2269.74 | 322200.52 |
| 48 | 2028-10 | 3148.51 | 872.63 | 2275.89 | 319924.63 |
| 49 | 2028-11 | 3148.51 | 866.46 | 2282.05 | 317642.58 |
| 50 | 2028-12 | 3148.51 | 860.28 | 2288.23 | 315354.35 |
| 51 | 2029-01 | 3148.51 | 854.08 | 2294.43 | 313059.92 |
| 52 | 2029-02 | 3148.51 | 847.87 | 2300.64 | 310759.28 |
| 53 | 2029-03 | 3148.51 | 841.64 | 2306.87 | 308452.41 |
| 54 | 2029-04 | 3148.51 | 835.39 | 2313.12 | 306139.29 |
| 55 | 2029-05 | 3148.51 | 829.13 | 2319.38 | 303819.90 |
| 56 | 2029-06 | 3148.51 | 822.85 | 2325.67 | 301494.24 |
| 57 | 2029-07 | 3148.51 | 816.55 | 2331.97 | 299162.27 |
| 58 | 2029-08 | 3148.51 | 810.23 | 2338.28 | 296823.99 |
| 59 | 2029-09 | 3148.51 | 803.90 | 2344.61 | 294479.38 |
| 60 | 2029-10 | 3148.51 | 797.55 | 2350.96 | 292128.41 |
| 61 | 2029-11 | 3148.51 | 791.18 | 2357.33 | 289771.08 |
| 62 | 2029-12 | 3148.51 | 784.80 | 2363.72 | 287407.37 |
| 63 | 2030-01 | 3148.51 | 778.39 | 2370.12 | 285037.25 |
| 64 | 2030-02 | 3148.51 | 771.98 | 2376.54 | 282660.71 |
| 65 | 2030-03 | 3148.51 | 765.54 | 2382.97 | 280277.74 |
| 66 | 2030-04 | 3148.51 | 759.09 | 2389.43 | 277888.31 |
| 67 | 2030-05 | 3148.51 | 752.61 | 2395.90 | 275492.42 |
| 68 | 2030-06 | 3148.51 | 746.13 | 2402.39 | 273090.03 |
| 69 | 2030-07 | 3148.51 | 739.62 | 2408.89 | 270681.14 |
| 70 | 2030-08 | 3148.51 | 733.09 | 2415.42 | 268265.72 |
| 71 | 2030-09 | 3148.51 | 726.55 | 2421.96 | 265843.76 |
| 72 | 2030-10 | 3148.51 | 719.99 | 2428.52 | 263415.24 |
| 73 | 2030-11 | 3148.51 | 713.42 | 2435.10 | 260980.14 |
| 74 | 2030-12 | 3148.51 | 706.82 | 2441.69 | 258538.45 |
| 75 | 2031-01 | 3148.51 | 700.21 | 2448.30 | 256090.15 |
| 76 | 2031-02 | 3148.51 | 693.58 | 2454.93 | 253635.22 |
| 77 | 2031-03 | 3148.51 | 686.93 | 2461.58 | 251173.63 |
| 78 | 2031-04 | 3148.51 | 680.26 | 2468.25 | 248705.38 |
| 79 | 2031-05 | 3148.51 | 673.58 | 2474.94 | 246230.45 |
| 80 | 2031-06 | 3148.51 | 666.87 | 2481.64 | 243748.81 |
| 81 | 2031-07 | 3148.51 | 660.15 | 2488.36 | 241260.45 |
| 82 | 2031-08 | 3148.51 | 653.41 | 2495.10 | 238765.35 |
| 83 | 2031-09 | 3148.51 | 646.66 | 2501.86 | 236263.49 |
| 84 | 2031-10 | 3148.51 | 639.88 | 2508.63 | 233754.86 |
| 85 | 2031-11 | 3148.51 | 633.09 | 2515.43 | 231239.44 |
| 86 | 2031-12 | 3148.51 | 626.27 | 2522.24 | 228717.20 |
| 87 | 2032-01 | 3148.51 | 619.44 | 2529.07 | 226188.13 |
| 88 | 2032-02 | 3148.51 | 612.59 | 2535.92 | 223652.21 |
| 89 | 2032-03 | 3148.51 | 605.72 | 2542.79 | 221109.42 |
| 90 | 2032-04 | 3148.51 | 598.84 | 2549.67 | 218559.75 |
| 91 | 2032-05 | 3148.51 | 591.93 | 2556.58 | 216003.17 |
| 92 | 2032-06 | 3148.51 | 585.01 | 2563.50 | 213439.66 |
| 93 | 2032-07 | 3148.51 | 578.07 | 2570.45 | 210869.22 |
| 94 | 2032-08 | 3148.51 | 571.10 | 2577.41 | 208291.81 |
| 95 | 2032-09 | 3148.51 | 564.12 | 2584.39 | 205707.42 |
| 96 | 2032-10 | 3148.51 | 557.12 | 2591.39 | 203116.03 |
| 97 | 2032-11 | 3148.51 | 550.11 | 2598.41 | 200517.63 |
| 98 | 2032-12 | 3148.51 | 543.07 | 2605.44 | 197912.18 |
| 99 | 2033-01 | 3148.51 | 536.01 | 2612.50 | 195299.68 |
| 100 | 2033-02 | 3148.51 | 528.94 | 2619.58 | 192680.11 |
| 101 | 2033-03 | 3148.51 | 521.84 | 2626.67 | 190053.44 |
| 102 | 2033-04 | 3148.51 | 514.73 | 2633.78 | 187419.65 |
| 103 | 2033-05 | 3148.51 | 507.59 | 2640.92 | 184778.74 |
| 104 | 2033-06 | 3148.51 | 500.44 | 2648.07 | 182130.67 |
| 105 | 2033-07 | 3148.51 | 493.27 | 2655.24 | 179475.43 |
| 106 | 2033-08 | 3148.51 | 486.08 | 2662.43 | 176812.99 |
| 107 | 2033-09 | 3148.51 | 478.87 | 2669.64 | 174143.35 |
| 108 | 2033-10 | 3148.51 | 471.64 | 2676.87 | 171466.48 |
| 109 | 2033-11 | 3148.51 | 464.39 | 2684.12 | 168782.35 |
| 110 | 2033-12 | 3148.51 | 457.12 | 2691.39 | 166090.96 |
| 111 | 2034-01 | 3148.51 | 449.83 | 2698.68 | 163392.28 |
| 112 | 2034-02 | 3148.51 | 442.52 | 2705.99 | 160686.28 |
| 113 | 2034-03 | 3148.51 | 435.19 | 2713.32 | 157972.96 |
| 114 | 2034-04 | 3148.51 | 427.84 | 2720.67 | 155252.30 |
| 115 | 2034-05 | 3148.51 | 420.47 | 2728.04 | 152524.26 |
| 116 | 2034-06 | 3148.51 | 413.09 | 2735.43 | 149788.83 |
| 117 | 2034-07 | 3148.51 | 405.68 | 2742.83 | 147046.00 |
| 118 | 2034-08 | 3148.51 | 398.25 | 2750.26 | 144295.74 |
| 119 | 2034-09 | 3148.51 | 390.80 | 2757.71 | 141538.02 |
| 120 | 2034-10 | 3148.51 | 383.33 | 2765.18 | 138772.84 |
| 121 | 2034-11 | 3148.51 | 375.84 | 2772.67 | 136000.18 |
| 122 | 2034-12 | 3148.51 | 368.33 | 2780.18 | 133220.00 |
| 123 | 2035-01 | 3148.51 | 360.80 | 2787.71 | 130432.29 |
| 124 | 2035-02 | 3148.51 | 353.25 | 2795.26 | 127637.03 |
| 125 | 2035-03 | 3148.51 | 345.68 | 2802.83 | 124834.20 |
| 126 | 2035-04 | 3148.51 | 338.09 | 2810.42 | 122023.78 |
| 127 | 2035-05 | 3148.51 | 330.48 | 2818.03 | 119205.75 |
| 128 | 2035-06 | 3148.51 | 322.85 | 2825.66 | 116380.09 |
| 129 | 2035-07 | 3148.51 | 315.20 | 2833.32 | 113546.77 |
| 130 | 2035-08 | 3148.51 | 307.52 | 2840.99 | 110705.78 |
| 131 | 2035-09 | 3148.51 | 299.83 | 2848.68 | 107857.10 |
| 132 | 2035-10 | 3148.51 | 292.11 | 2856.40 | 105000.70 |
| 133 | 2035-11 | 3148.51 | 284.38 | 2864.14 | 102136.56 |
| 134 | 2035-12 | 3148.51 | 276.62 | 2871.89 | 99264.67 |
| 135 | 2036-01 | 3148.51 | 268.84 | 2879.67 | 96385.00 |
| 136 | 2036-02 | 3148.51 | 261.04 | 2887.47 | 93497.53 |
| 137 | 2036-03 | 3148.51 | 253.22 | 2895.29 | 90602.24 |
| 138 | 2036-04 | 3148.51 | 245.38 | 2903.13 | 87699.11 |
| 139 | 2036-05 | 3148.51 | 237.52 | 2910.99 | 84788.12 |
| 140 | 2036-06 | 3148.51 | 229.63 | 2918.88 | 81869.24 |
| 141 | 2036-07 | 3148.51 | 221.73 | 2926.78 | 78942.46 |
| 142 | 2036-08 | 3148.51 | 213.80 | 2934.71 | 76007.75 |
| 143 | 2036-09 | 3148.51 | 205.85 | 2942.66 | 73065.09 |
| 144 | 2036-10 | 3148.51 | 197.88 | 2950.63 | 70114.46 |
| 145 | 2036-11 | 3148.51 | 189.89 | 2958.62 | 67155.84 |
| 146 | 2036-12 | 3148.51 | 181.88 | 2966.63 | 64189.21 |
| 147 | 2037-01 | 3148.51 | 173.85 | 2974.67 | 61214.55 |
| 148 | 2037-02 | 3148.51 | 165.79 | 2982.72 | 58231.82 |
| 149 | 2037-03 | 3148.51 | 157.71 | 2990.80 | 55241.02 |
| 150 | 2037-04 | 3148.51 | 149.61 | 2998.90 | 52242.12 |
| 151 | 2037-05 | 3148.51 | 141.49 | 3007.02 | 49235.10 |
| 152 | 2037-06 | 3148.51 | 133.35 | 3015.17 | 46219.93 |
| 153 | 2037-07 | 3148.51 | 125.18 | 3023.33 | 43196.60 |
| 154 | 2037-08 | 3148.51 | 116.99 | 3031.52 | 40165.08 |
| 155 | 2037-09 | 3148.51 | 108.78 | 3039.73 | 37125.34 |
| 156 | 2037-10 | 3148.51 | 100.55 | 3047.96 | 34077.38 |
| 157 | 2037-11 | 3148.51 | 92.29 | 3056.22 | 31021.16 |
| 158 | 2037-12 | 3148.51 | 84.02 | 3064.50 | 27956.66 |
| 159 | 2038-01 | 3148.51 | 75.72 | 3072.80 | 24883.87 |
| 160 | 2038-02 | 3148.51 | 67.39 | 3081.12 | 21802.75 |
| 161 | 2038-03 | 3148.51 | 59.05 | 3089.46 | 18713.29 |
| 162 | 2038-04 | 3148.51 | 50.68 | 3097.83 | 15615.46 |
| 163 | 2038-05 | 3148.51 | 42.29 | 3106.22 | 12509.24 |
| 164 | 2038-06 | 3148.51 | 33.88 | 3114.63 | 9394.60 |
| 165 | 2038-07 | 3148.51 | 25.44 | 3123.07 | 6271.53 |
| 166 | 2038-08 | 3148.51 | 16.99 | 3131.53 | 3140.01 |
| 167 | 2038-09 | 3148.51 | 8.50 | 3140.01 | 0.00 |
等额本金还款方式：
贷款总额：42.25万
还款月数：13年11个月
首月还款：3674.31元
每月递减：6.85元
利息总额：9.61万
本息合计：51.86万
节省利息：7168.36元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3674.31 | 1144.30 | 2530.01 | 419981.74 |
| 2 | 2024-12 | 3667.46 | 1137.45 | 2530.01 | 417451.73 |
| 3 | 2025-01 | 3660.61 | 1130.60 | 2530.01 | 414921.72 |
| 4 | 2025-02 | 3653.76 | 1123.75 | 2530.01 | 412391.71 |
| 5 | 2025-03 | 3646.90 | 1116.89 | 2530.01 | 409861.70 |
| 6 | 2025-04 | 3640.05 | 1110.04 | 2530.01 | 407331.69 |
| 7 | 2025-05 | 3633.20 | 1103.19 | 2530.01 | 404801.68 |
| 8 | 2025-06 | 3626.35 | 1096.34 | 2530.01 | 402271.67 |
| 9 | 2025-07 | 3619.50 | 1089.49 | 2530.01 | 399741.66 |
| 10 | 2025-08 | 3612.64 | 1082.63 | 2530.01 | 397211.65 |
| 11 | 2025-09 | 3605.79 | 1075.78 | 2530.01 | 394681.63 |
| 12 | 2025-10 | 3598.94 | 1068.93 | 2530.01 | 392151.62 |
| 13 | 2025-11 | 3592.09 | 1062.08 | 2530.01 | 389621.61 |
| 14 | 2025-12 | 3585.24 | 1055.23 | 2530.01 | 387091.60 |
| 15 | 2026-01 | 3578.38 | 1048.37 | 2530.01 | 384561.59 |
| 16 | 2026-02 | 3571.53 | 1041.52 | 2530.01 | 382031.58 |
| 17 | 2026-03 | 3564.68 | 1034.67 | 2530.01 | 379501.57 |
| 18 | 2026-04 | 3557.83 | 1027.82 | 2530.01 | 376971.56 |
| 19 | 2026-05 | 3550.98 | 1020.96 | 2530.01 | 374441.55 |
| 20 | 2026-06 | 3544.12 | 1014.11 | 2530.01 | 371911.54 |
| 21 | 2026-07 | 3537.27 | 1007.26 | 2530.01 | 369381.53 |
| 22 | 2026-08 | 3530.42 | 1000.41 | 2530.01 | 366851.52 |
| 23 | 2026-09 | 3523.57 | 993.56 | 2530.01 | 364321.51 |
| 24 | 2026-10 | 3516.71 | 986.70 | 2530.01 | 361791.50 |
| 25 | 2026-11 | 3509.86 | 979.85 | 2530.01 | 359261.49 |
| 26 | 2026-12 | 3503.01 | 973.00 | 2530.01 | 356731.48 |
| 27 | 2027-01 | 3496.16 | 966.15 | 2530.01 | 354201.47 |
| 28 | 2027-02 | 3489.31 | 959.30 | 2530.01 | 351671.46 |
| 29 | 2027-03 | 3482.45 | 952.44 | 2530.01 | 349141.45 |
| 30 | 2027-04 | 3475.60 | 945.59 | 2530.01 | 346611.44 |
| 31 | 2027-05 | 3468.75 | 938.74 | 2530.01 | 344081.43 |
| 32 | 2027-06 | 3461.90 | 931.89 | 2530.01 | 341551.41 |
| 33 | 2027-07 | 3455.05 | 925.04 | 2530.01 | 339021.40 |
| 34 | 2027-08 | 3448.19 | 918.18 | 2530.01 | 336491.39 |
| 35 | 2027-09 | 3441.34 | 911.33 | 2530.01 | 333961.38 |
| 36 | 2027-10 | 3434.49 | 904.48 | 2530.01 | 331431.37 |
| 37 | 2027-11 | 3427.64 | 897.63 | 2530.01 | 328901.36 |
| 38 | 2027-12 | 3420.79 | 890.77 | 2530.01 | 326371.35 |
| 39 | 2028-01 | 3413.93 | 883.92 | 2530.01 | 323841.34 |
| 40 | 2028-02 | 3407.08 | 877.07 | 2530.01 | 321311.33 |
| 41 | 2028-03 | 3400.23 | 870.22 | 2530.01 | 318781.32 |
| 42 | 2028-04 | 3393.38 | 863.37 | 2530.01 | 316251.31 |
| 43 | 2028-05 | 3386.52 | 856.51 | 2530.01 | 313721.30 |
| 44 | 2028-06 | 3379.67 | 849.66 | 2530.01 | 311191.29 |
| 45 | 2028-07 | 3372.82 | 842.81 | 2530.01 | 308661.28 |
| 46 | 2028-08 | 3365.97 | 835.96 | 2530.01 | 306131.27 |
| 47 | 2028-09 | 3359.12 | 829.11 | 2530.01 | 303601.26 |
| 48 | 2028-10 | 3352.26 | 822.25 | 2530.01 | 301071.25 |
| 49 | 2028-11 | 3345.41 | 815.40 | 2530.01 | 298541.24 |
| 50 | 2028-12 | 3338.56 | 808.55 | 2530.01 | 296011.23 |
| 51 | 2029-01 | 3331.71 | 801.70 | 2530.01 | 293481.22 |
| 52 | 2029-02 | 3324.86 | 794.84 | 2530.01 | 290951.21 |
| 53 | 2029-03 | 3318.00 | 787.99 | 2530.01 | 288421.19 |
| 54 | 2029-04 | 3311.15 | 781.14 | 2530.01 | 285891.18 |
| 55 | 2029-05 | 3304.30 | 774.29 | 2530.01 | 283361.17 |
| 56 | 2029-06 | 3297.45 | 767.44 | 2530.01 | 280831.16 |
| 57 | 2029-07 | 3290.59 | 760.58 | 2530.01 | 278301.15 |
| 58 | 2029-08 | 3283.74 | 753.73 | 2530.01 | 275771.14 |
| 59 | 2029-09 | 3276.89 | 746.88 | 2530.01 | 273241.13 |
| 60 | 2029-10 | 3270.04 | 740.03 | 2530.01 | 270711.12 |
| 61 | 2029-11 | 3263.19 | 733.18 | 2530.01 | 268181.11 |
| 62 | 2029-12 | 3256.33 | 726.32 | 2530.01 | 265651.10 |
| 63 | 2030-01 | 3249.48 | 719.47 | 2530.01 | 263121.09 |
| 64 | 2030-02 | 3242.63 | 712.62 | 2530.01 | 260591.08 |
| 65 | 2030-03 | 3235.78 | 705.77 | 2530.01 | 258061.07 |
| 66 | 2030-04 | 3228.93 | 698.92 | 2530.01 | 255531.06 |
| 67 | 2030-05 | 3222.07 | 692.06 | 2530.01 | 253001.05 |
| 68 | 2030-06 | 3215.22 | 685.21 | 2530.01 | 250471.04 |
| 69 | 2030-07 | 3208.37 | 678.36 | 2530.01 | 247941.03 |
| 70 | 2030-08 | 3201.52 | 671.51 | 2530.01 | 245411.02 |
| 71 | 2030-09 | 3194.67 | 664.65 | 2530.01 | 242881.01 |
| 72 | 2030-10 | 3187.81 | 657.80 | 2530.01 | 240351.00 |
| 73 | 2030-11 | 3180.96 | 650.95 | 2530.01 | 237820.99 |
| 74 | 2030-12 | 3174.11 | 644.10 | 2530.01 | 235290.97 |
| 75 | 2031-01 | 3167.26 | 637.25 | 2530.01 | 232760.96 |
| 76 | 2031-02 | 3160.40 | 630.39 | 2530.01 | 230230.95 |
| 77 | 2031-03 | 3153.55 | 623.54 | 2530.01 | 227700.94 |
| 78 | 2031-04 | 3146.70 | 616.69 | 2530.01 | 225170.93 |
| 79 | 2031-05 | 3139.85 | 609.84 | 2530.01 | 222640.92 |
| 80 | 2031-06 | 3133.00 | 602.99 | 2530.01 | 220110.91 |
| 81 | 2031-07 | 3126.14 | 596.13 | 2530.01 | 217580.90 |
| 82 | 2031-08 | 3119.29 | 589.28 | 2530.01 | 215050.89 |
| 83 | 2031-09 | 3112.44 | 582.43 | 2530.01 | 212520.88 |
| 84 | 2031-10 | 3105.59 | 575.58 | 2530.01 | 209990.87 |
| 85 | 2031-11 | 3098.74 | 568.73 | 2530.01 | 207460.86 |
| 86 | 2031-12 | 3091.88 | 561.87 | 2530.01 | 204930.85 |
| 87 | 2032-01 | 3085.03 | 555.02 | 2530.01 | 202400.84 |
| 88 | 2032-02 | 3078.18 | 548.17 | 2530.01 | 199870.83 |
| 89 | 2032-03 | 3071.33 | 541.32 | 2530.01 | 197340.82 |
| 90 | 2032-04 | 3064.48 | 534.46 | 2530.01 | 194810.81 |
| 91 | 2032-05 | 3057.62 | 527.61 | 2530.01 | 192280.80 |
| 92 | 2032-06 | 3050.77 | 520.76 | 2530.01 | 189750.79 |
| 93 | 2032-07 | 3043.92 | 513.91 | 2530.01 | 187220.78 |
| 94 | 2032-08 | 3037.07 | 507.06 | 2530.01 | 184690.76 |
| 95 | 2032-09 | 3030.21 | 500.20 | 2530.01 | 182160.75 |
| 96 | 2032-10 | 3023.36 | 493.35 | 2530.01 | 179630.74 |
| 97 | 2032-11 | 3016.51 | 486.50 | 2530.01 | 177100.73 |
| 98 | 2032-12 | 3009.66 | 479.65 | 2530.01 | 174570.72 |
| 99 | 2033-01 | 3002.81 | 472.80 | 2530.01 | 172040.71 |
| 100 | 2033-02 | 2995.95 | 465.94 | 2530.01 | 169510.70 |
| 101 | 2033-03 | 2989.10 | 459.09 | 2530.01 | 166980.69 |
| 102 | 2033-04 | 2982.25 | 452.24 | 2530.01 | 164450.68 |
| 103 | 2033-05 | 2975.40 | 445.39 | 2530.01 | 161920.67 |
| 104 | 2033-06 | 2968.55 | 438.54 | 2530.01 | 159390.66 |
| 105 | 2033-07 | 2961.69 | 431.68 | 2530.01 | 156860.65 |
| 106 | 2033-08 | 2954.84 | 424.83 | 2530.01 | 154330.64 |
| 107 | 2033-09 | 2947.99 | 417.98 | 2530.01 | 151800.63 |
| 108 | 2033-10 | 2941.14 | 411.13 | 2530.01 | 149270.62 |
| 109 | 2033-11 | 2934.29 | 404.27 | 2530.01 | 146740.61 |
| 110 | 2033-12 | 2927.43 | 397.42 | 2530.01 | 144210.60 |
| 111 | 2034-01 | 2920.58 | 390.57 | 2530.01 | 141680.59 |
| 112 | 2034-02 | 2913.73 | 383.72 | 2530.01 | 139150.58 |
| 113 | 2034-03 | 2906.88 | 376.87 | 2530.01 | 136620.57 |
| 114 | 2034-04 | 2900.02 | 370.01 | 2530.01 | 134090.56 |
| 115 | 2034-05 | 2893.17 | 363.16 | 2530.01 | 131560.54 |
| 116 | 2034-06 | 2886.32 | 356.31 | 2530.01 | 129030.53 |
| 117 | 2034-07 | 2879.47 | 349.46 | 2530.01 | 126500.52 |
| 118 | 2034-08 | 2872.62 | 342.61 | 2530.01 | 123970.51 |
| 119 | 2034-09 | 2865.76 | 335.75 | 2530.01 | 121440.50 |
| 120 | 2034-10 | 2858.91 | 328.90 | 2530.01 | 118910.49 |
| 121 | 2034-11 | 2852.06 | 322.05 | 2530.01 | 116380.48 |
| 122 | 2034-12 | 2845.21 | 315.20 | 2530.01 | 113850.47 |
| 123 | 2035-01 | 2838.36 | 308.35 | 2530.01 | 111320.46 |
| 124 | 2035-02 | 2831.50 | 301.49 | 2530.01 | 108790.45 |
| 125 | 2035-03 | 2824.65 | 294.64 | 2530.01 | 106260.44 |
| 126 | 2035-04 | 2817.80 | 287.79 | 2530.01 | 103730.43 |
| 127 | 2035-05 | 2810.95 | 280.94 | 2530.01 | 101200.42 |
| 128 | 2035-06 | 2804.09 | 274.08 | 2530.01 | 98670.41 |
| 129 | 2035-07 | 2797.24 | 267.23 | 2530.01 | 96140.40 |
| 130 | 2035-08 | 2790.39 | 260.38 | 2530.01 | 93610.39 |
| 131 | 2035-09 | 2783.54 | 253.53 | 2530.01 | 91080.38 |
| 132 | 2035-10 | 2776.69 | 246.68 | 2530.01 | 88550.37 |
| 133 | 2035-11 | 2769.83 | 239.82 | 2530.01 | 86020.36 |
| 134 | 2035-12 | 2762.98 | 232.97 | 2530.01 | 83490.35 |
| 135 | 2036-01 | 2756.13 | 226.12 | 2530.01 | 80960.34 |
| 136 | 2036-02 | 2749.28 | 219.27 | 2530.01 | 78430.32 |
| 137 | 2036-03 | 2742.43 | 212.42 | 2530.01 | 75900.31 |
| 138 | 2036-04 | 2735.57 | 205.56 | 2530.01 | 73370.30 |
| 139 | 2036-05 | 2728.72 | 198.71 | 2530.01 | 70840.29 |
| 140 | 2036-06 | 2721.87 | 191.86 | 2530.01 | 68310.28 |
| 141 | 2036-07 | 2715.02 | 185.01 | 2530.01 | 65780.27 |
| 142 | 2036-08 | 2708.17 | 178.15 | 2530.01 | 63250.26 |
| 143 | 2036-09 | 2701.31 | 171.30 | 2530.01 | 60720.25 |
| 144 | 2036-10 | 2694.46 | 164.45 | 2530.01 | 58190.24 |
| 145 | 2036-11 | 2687.61 | 157.60 | 2530.01 | 55660.23 |
| 146 | 2036-12 | 2680.76 | 150.75 | 2530.01 | 53130.22 |
| 147 | 2037-01 | 2673.90 | 143.89 | 2530.01 | 50600.21 |
| 148 | 2037-02 | 2667.05 | 137.04 | 2530.01 | 48070.20 |
| 149 | 2037-03 | 2660.20 | 130.19 | 2530.01 | 45540.19 |
| 150 | 2037-04 | 2653.35 | 123.34 | 2530.01 | 43010.18 |
| 151 | 2037-05 | 2646.50 | 116.49 | 2530.01 | 40480.17 |
| 152 | 2037-06 | 2639.64 | 109.63 | 2530.01 | 37950.16 |
| 153 | 2037-07 | 2632.79 | 102.78 | 2530.01 | 35420.15 |
| 154 | 2037-08 | 2625.94 | 95.93 | 2530.01 | 32890.14 |
| 155 | 2037-09 | 2619.09 | 89.08 | 2530.01 | 30360.13 |
| 156 | 2037-10 | 2612.24 | 82.23 | 2530.01 | 27830.12 |
| 157 | 2037-11 | 2605.38 | 75.37 | 2530.01 | 25300.10 |
| 158 | 2037-12 | 2598.53 | 68.52 | 2530.01 | 22770.09 |
| 159 | 2038-01 | 2591.68 | 61.67 | 2530.01 | 20240.08 |
| 160 | 2038-02 | 2584.83 | 54.82 | 2530.01 | 17710.07 |
| 161 | 2038-03 | 2577.98 | 47.96 | 2530.01 | 15180.06 |
| 162 | 2038-04 | 2571.12 | 41.11 | 2530.01 | 12650.05 |
| 163 | 2038-05 | 2564.27 | 34.26 | 2530.01 | 10120.04 |
| 164 | 2038-06 | 2557.42 | 27.41 | 2530.01 | 7590.03 |
| 165 | 2038-07 | 2550.57 | 20.56 | 2530.01 | 5060.02 |
| 166 | 2038-08 | 2543.71 | 13.70 | 2530.01 | 2530.01 |
| 167 | 2038-09 | 2536.86 | 6.85 | 2530.01 | 0.00 |