贷款38.44万（公积金贷款）房贷，还款13年8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：38.44万
还款月数：13年8个月
每月还款：2832.83元
利息总额：8.02万
本息合计：46.46万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2832.83 | 913.00 | 1919.83 | 382500.17 |
| 2 | 2025-02 | 2832.83 | 908.44 | 1924.39 | 380575.77 |
| 3 | 2025-03 | 2832.83 | 903.87 | 1928.96 | 378646.81 |
| 4 | 2025-04 | 2832.83 | 899.29 | 1933.54 | 376713.27 |
| 5 | 2025-05 | 2832.83 | 894.69 | 1938.14 | 374775.13 |
| 6 | 2025-06 | 2832.83 | 890.09 | 1942.74 | 372832.39 |
| 7 | 2025-07 | 2832.83 | 885.48 | 1947.35 | 370885.04 |
| 8 | 2025-08 | 2832.83 | 880.85 | 1951.98 | 368933.06 |
| 9 | 2025-09 | 2832.83 | 876.22 | 1956.61 | 366976.45 |
| 10 | 2025-10 | 2832.83 | 871.57 | 1961.26 | 365015.18 |
| 11 | 2025-11 | 2832.83 | 866.91 | 1965.92 | 363049.26 |
| 12 | 2025-12 | 2832.83 | 862.24 | 1970.59 | 361078.68 |
| 13 | 2026-01 | 2832.83 | 857.56 | 1975.27 | 359103.41 |
| 14 | 2026-02 | 2832.83 | 852.87 | 1979.96 | 357123.45 |
| 15 | 2026-03 | 2832.83 | 848.17 | 1984.66 | 355138.79 |
| 16 | 2026-04 | 2832.83 | 843.45 | 1989.38 | 353149.41 |
| 17 | 2026-05 | 2832.83 | 838.73 | 1994.10 | 351155.31 |
| 18 | 2026-06 | 2832.83 | 833.99 | 1998.84 | 349156.47 |
| 19 | 2026-07 | 2832.83 | 829.25 | 2003.58 | 347152.89 |
| 20 | 2026-08 | 2832.83 | 824.49 | 2008.34 | 345144.55 |
| 21 | 2026-09 | 2832.83 | 819.72 | 2013.11 | 343131.43 |
| 22 | 2026-10 | 2832.83 | 814.94 | 2017.89 | 341113.54 |
| 23 | 2026-11 | 2832.83 | 810.14 | 2022.69 | 339090.86 |
| 24 | 2026-12 | 2832.83 | 805.34 | 2027.49 | 337063.37 |
| 25 | 2027-01 | 2832.83 | 800.53 | 2032.30 | 335031.06 |
| 26 | 2027-02 | 2832.83 | 795.70 | 2037.13 | 332993.93 |
| 27 | 2027-03 | 2832.83 | 790.86 | 2041.97 | 330951.96 |
| 28 | 2027-04 | 2832.83 | 786.01 | 2046.82 | 328905.14 |
| 29 | 2027-05 | 2832.83 | 781.15 | 2051.68 | 326853.46 |
| 30 | 2027-06 | 2832.83 | 776.28 | 2056.55 | 324796.91 |
| 31 | 2027-07 | 2832.83 | 771.39 | 2061.44 | 322735.47 |
| 32 | 2027-08 | 2832.83 | 766.50 | 2066.33 | 320669.13 |
| 33 | 2027-09 | 2832.83 | 761.59 | 2071.24 | 318597.89 |
| 34 | 2027-10 | 2832.83 | 756.67 | 2076.16 | 316521.73 |
| 35 | 2027-11 | 2832.83 | 751.74 | 2081.09 | 314440.64 |
| 36 | 2027-12 | 2832.83 | 746.80 | 2086.03 | 312354.61 |
| 37 | 2028-01 | 2832.83 | 741.84 | 2090.99 | 310263.62 |
| 38 | 2028-02 | 2832.83 | 736.88 | 2095.95 | 308167.66 |
| 39 | 2028-03 | 2832.83 | 731.90 | 2100.93 | 306066.73 |
| 40 | 2028-04 | 2832.83 | 726.91 | 2105.92 | 303960.81 |
| 41 | 2028-05 | 2832.83 | 721.91 | 2110.92 | 301849.89 |
| 42 | 2028-06 | 2832.83 | 716.89 | 2115.94 | 299733.95 |
| 43 | 2028-07 | 2832.83 | 711.87 | 2120.96 | 297612.99 |
| 44 | 2028-08 | 2832.83 | 706.83 | 2126.00 | 295486.99 |
| 45 | 2028-09 | 2832.83 | 701.78 | 2131.05 | 293355.94 |
| 46 | 2028-10 | 2832.83 | 696.72 | 2136.11 | 291219.83 |
| 47 | 2028-11 | 2832.83 | 691.65 | 2141.18 | 289078.65 |
| 48 | 2028-12 | 2832.83 | 686.56 | 2146.27 | 286932.38 |
| 49 | 2029-01 | 2832.83 | 681.46 | 2151.37 | 284781.01 |
| 50 | 2029-02 | 2832.83 | 676.35 | 2156.48 | 282624.54 |
| 51 | 2029-03 | 2832.83 | 671.23 | 2161.60 | 280462.94 |
| 52 | 2029-04 | 2832.83 | 666.10 | 2166.73 | 278296.21 |
| 53 | 2029-05 | 2832.83 | 660.95 | 2171.88 | 276124.33 |
| 54 | 2029-06 | 2832.83 | 655.80 | 2177.04 | 273947.30 |
| 55 | 2029-07 | 2832.83 | 650.62 | 2182.21 | 271765.09 |
| 56 | 2029-08 | 2832.83 | 645.44 | 2187.39 | 269577.70 |
| 57 | 2029-09 | 2832.83 | 640.25 | 2192.58 | 267385.12 |
| 58 | 2029-10 | 2832.83 | 635.04 | 2197.79 | 265187.33 |
| 59 | 2029-11 | 2832.83 | 629.82 | 2203.01 | 262984.32 |
| 60 | 2029-12 | 2832.83 | 624.59 | 2208.24 | 260776.07 |
| 61 | 2030-01 | 2832.83 | 619.34 | 2213.49 | 258562.59 |
| 62 | 2030-02 | 2832.83 | 614.09 | 2218.74 | 256343.84 |
| 63 | 2030-03 | 2832.83 | 608.82 | 2224.01 | 254119.83 |
| 64 | 2030-04 | 2832.83 | 603.53 | 2229.30 | 251890.53 |
| 65 | 2030-05 | 2832.83 | 598.24 | 2234.59 | 249655.94 |
| 66 | 2030-06 | 2832.83 | 592.93 | 2239.90 | 247416.05 |
| 67 | 2030-07 | 2832.83 | 587.61 | 2245.22 | 245170.83 |
| 68 | 2030-08 | 2832.83 | 582.28 | 2250.55 | 242920.28 |
| 69 | 2030-09 | 2832.83 | 576.94 | 2255.89 | 240664.38 |
| 70 | 2030-10 | 2832.83 | 571.58 | 2261.25 | 238403.13 |
| 71 | 2030-11 | 2832.83 | 566.21 | 2266.62 | 236136.51 |
| 72 | 2030-12 | 2832.83 | 560.82 | 2272.01 | 233864.50 |
| 73 | 2031-01 | 2832.83 | 555.43 | 2277.40 | 231587.10 |
| 74 | 2031-02 | 2832.83 | 550.02 | 2282.81 | 229304.29 |
| 75 | 2031-03 | 2832.83 | 544.60 | 2288.23 | 227016.06 |
| 76 | 2031-04 | 2832.83 | 539.16 | 2293.67 | 224722.39 |
| 77 | 2031-05 | 2832.83 | 533.72 | 2299.11 | 222423.27 |
| 78 | 2031-06 | 2832.83 | 528.26 | 2304.58 | 220118.70 |
| 79 | 2031-07 | 2832.83 | 522.78 | 2310.05 | 217808.65 |
| 80 | 2031-08 | 2832.83 | 517.30 | 2315.53 | 215493.12 |
| 81 | 2031-09 | 2832.83 | 511.80 | 2321.03 | 213172.08 |
| 82 | 2031-10 | 2832.83 | 506.28 | 2326.55 | 210845.53 |
| 83 | 2031-11 | 2832.83 | 500.76 | 2332.07 | 208513.46 |
| 84 | 2031-12 | 2832.83 | 495.22 | 2337.61 | 206175.85 |
| 85 | 2032-01 | 2832.83 | 489.67 | 2343.16 | 203832.69 |
| 86 | 2032-02 | 2832.83 | 484.10 | 2348.73 | 201483.96 |
| 87 | 2032-03 | 2832.83 | 478.52 | 2354.31 | 199129.65 |
| 88 | 2032-04 | 2832.83 | 472.93 | 2359.90 | 196769.76 |
| 89 | 2032-05 | 2832.83 | 467.33 | 2365.50 | 194404.26 |
| 90 | 2032-06 | 2832.83 | 461.71 | 2371.12 | 192033.13 |
| 91 | 2032-07 | 2832.83 | 456.08 | 2376.75 | 189656.38 |
| 92 | 2032-08 | 2832.83 | 450.43 | 2382.40 | 187273.99 |
| 93 | 2032-09 | 2832.83 | 444.78 | 2388.05 | 184885.93 |
| 94 | 2032-10 | 2832.83 | 439.10 | 2393.73 | 182492.21 |
| 95 | 2032-11 | 2832.83 | 433.42 | 2399.41 | 180092.79 |
| 96 | 2032-12 | 2832.83 | 427.72 | 2405.11 | 177687.68 |
| 97 | 2033-01 | 2832.83 | 422.01 | 2410.82 | 175276.86 |
| 98 | 2033-02 | 2832.83 | 416.28 | 2416.55 | 172860.31 |
| 99 | 2033-03 | 2832.83 | 410.54 | 2422.29 | 170438.03 |
| 100 | 2033-04 | 2832.83 | 404.79 | 2428.04 | 168009.99 |
| 101 | 2033-05 | 2832.83 | 399.02 | 2433.81 | 165576.18 |
| 102 | 2033-06 | 2832.83 | 393.24 | 2439.59 | 163136.59 |
| 103 | 2033-07 | 2832.83 | 387.45 | 2445.38 | 160691.21 |
| 104 | 2033-08 | 2832.83 | 381.64 | 2451.19 | 158240.02 |
| 105 | 2033-09 | 2832.83 | 375.82 | 2457.01 | 155783.01 |
| 106 | 2033-10 | 2832.83 | 369.98 | 2462.85 | 153320.17 |
| 107 | 2033-11 | 2832.83 | 364.14 | 2468.70 | 150851.47 |
| 108 | 2033-12 | 2832.83 | 358.27 | 2474.56 | 148376.91 |
| 109 | 2034-01 | 2832.83 | 352.40 | 2480.44 | 145896.48 |
| 110 | 2034-02 | 2832.83 | 346.50 | 2486.33 | 143410.15 |
| 111 | 2034-03 | 2832.83 | 340.60 | 2492.23 | 140917.92 |
| 112 | 2034-04 | 2832.83 | 334.68 | 2498.15 | 138419.77 |
| 113 | 2034-05 | 2832.83 | 328.75 | 2504.08 | 135915.69 |
| 114 | 2034-06 | 2832.83 | 322.80 | 2510.03 | 133405.66 |
| 115 | 2034-07 | 2832.83 | 316.84 | 2515.99 | 130889.66 |
| 116 | 2034-08 | 2832.83 | 310.86 | 2521.97 | 128367.70 |
| 117 | 2034-09 | 2832.83 | 304.87 | 2527.96 | 125839.74 |
| 118 | 2034-10 | 2832.83 | 298.87 | 2533.96 | 123305.78 |
| 119 | 2034-11 | 2832.83 | 292.85 | 2539.98 | 120765.80 |
| 120 | 2034-12 | 2832.83 | 286.82 | 2546.01 | 118219.79 |
| 121 | 2035-01 | 2832.83 | 280.77 | 2552.06 | 115667.73 |
| 122 | 2035-02 | 2832.83 | 274.71 | 2558.12 | 113109.61 |
| 123 | 2035-03 | 2832.83 | 268.64 | 2564.20 | 110545.42 |
| 124 | 2035-04 | 2832.83 | 262.55 | 2570.29 | 107975.13 |
| 125 | 2035-05 | 2832.83 | 256.44 | 2576.39 | 105398.74 |
| 126 | 2035-06 | 2832.83 | 250.32 | 2582.51 | 102816.23 |
| 127 | 2035-07 | 2832.83 | 244.19 | 2588.64 | 100227.59 |
| 128 | 2035-08 | 2832.83 | 238.04 | 2594.79 | 97632.80 |
| 129 | 2035-09 | 2832.83 | 231.88 | 2600.95 | 95031.85 |
| 130 | 2035-10 | 2832.83 | 225.70 | 2607.13 | 92424.72 |
| 131 | 2035-11 | 2832.83 | 219.51 | 2613.32 | 89811.40 |
| 132 | 2035-12 | 2832.83 | 213.30 | 2619.53 | 87191.87 |
| 133 | 2036-01 | 2832.83 | 207.08 | 2625.75 | 84566.12 |
| 134 | 2036-02 | 2832.83 | 200.84 | 2631.99 | 81934.13 |
| 135 | 2036-03 | 2832.83 | 194.59 | 2638.24 | 79295.90 |
| 136 | 2036-04 | 2832.83 | 188.33 | 2644.50 | 76651.39 |
| 137 | 2036-05 | 2832.83 | 182.05 | 2650.78 | 74000.61 |
| 138 | 2036-06 | 2832.83 | 175.75 | 2657.08 | 71343.53 |
| 139 | 2036-07 | 2832.83 | 169.44 | 2663.39 | 68680.14 |
| 140 | 2036-08 | 2832.83 | 163.12 | 2669.72 | 66010.43 |
| 141 | 2036-09 | 2832.83 | 156.77 | 2676.06 | 63334.37 |
| 142 | 2036-10 | 2832.83 | 150.42 | 2682.41 | 60651.96 |
| 143 | 2036-11 | 2832.83 | 144.05 | 2688.78 | 57963.18 |
| 144 | 2036-12 | 2832.83 | 137.66 | 2695.17 | 55268.01 |
| 145 | 2037-01 | 2832.83 | 131.26 | 2701.57 | 52566.44 |
| 146 | 2037-02 | 2832.83 | 124.85 | 2707.99 | 49858.46 |
| 147 | 2037-03 | 2832.83 | 118.41 | 2714.42 | 47144.04 |
| 148 | 2037-04 | 2832.83 | 111.97 | 2720.86 | 44423.18 |
| 149 | 2037-05 | 2832.83 | 105.51 | 2727.33 | 41695.85 |
| 150 | 2037-06 | 2832.83 | 99.03 | 2733.80 | 38962.05 |
| 151 | 2037-07 | 2832.83 | 92.53 | 2740.30 | 36221.75 |
| 152 | 2037-08 | 2832.83 | 86.03 | 2746.80 | 33474.95 |
| 153 | 2037-09 | 2832.83 | 79.50 | 2753.33 | 30721.62 |
| 154 | 2037-10 | 2832.83 | 72.96 | 2759.87 | 27961.75 |
| 155 | 2037-11 | 2832.83 | 66.41 | 2766.42 | 25195.33 |
| 156 | 2037-12 | 2832.83 | 59.84 | 2772.99 | 22422.34 |
| 157 | 2038-01 | 2832.83 | 53.25 | 2779.58 | 19642.76 |
| 158 | 2038-02 | 2832.83 | 46.65 | 2786.18 | 16856.59 |
| 159 | 2038-03 | 2832.83 | 40.03 | 2792.80 | 14063.79 |
| 160 | 2038-04 | 2832.83 | 33.40 | 2799.43 | 11264.36 |
| 161 | 2038-05 | 2832.83 | 26.75 | 2806.08 | 8458.28 |
| 162 | 2038-06 | 2832.83 | 20.09 | 2812.74 | 5645.54 |
| 163 | 2038-07 | 2832.83 | 13.41 | 2819.42 | 2826.12 |
| 164 | 2038-08 | 2832.83 | 6.71 | 2826.12 | 0.00 |
等额本金还款方式：
贷款总额：38.44万
还款月数：13年8个月
首月还款：3257.02元
每月递减：5.57元
利息总额：7.53万
本息合计：45.97万
节省利息：4841.89元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3257.02 | 913.00 | 2344.02 | 382075.98 |
| 2 | 2025-02 | 3251.45 | 907.43 | 2344.02 | 379731.95 |
| 3 | 2025-03 | 3245.89 | 901.86 | 2344.02 | 377387.93 |
| 4 | 2025-04 | 3240.32 | 896.30 | 2344.02 | 375043.90 |
| 5 | 2025-05 | 3234.75 | 890.73 | 2344.02 | 372699.88 |
| 6 | 2025-06 | 3229.19 | 885.16 | 2344.02 | 370355.85 |
| 7 | 2025-07 | 3223.62 | 879.60 | 2344.02 | 368011.83 |
| 8 | 2025-08 | 3218.05 | 874.03 | 2344.02 | 365667.80 |
| 9 | 2025-09 | 3212.49 | 868.46 | 2344.02 | 363323.78 |
| 10 | 2025-10 | 3206.92 | 862.89 | 2344.02 | 360979.76 |
| 11 | 2025-11 | 3201.35 | 857.33 | 2344.02 | 358635.73 |
| 12 | 2025-12 | 3195.78 | 851.76 | 2344.02 | 356291.71 |
| 13 | 2026-01 | 3190.22 | 846.19 | 2344.02 | 353947.68 |
| 14 | 2026-02 | 3184.65 | 840.63 | 2344.02 | 351603.66 |
| 15 | 2026-03 | 3179.08 | 835.06 | 2344.02 | 349259.63 |
| 16 | 2026-04 | 3173.52 | 829.49 | 2344.02 | 346915.61 |
| 17 | 2026-05 | 3167.95 | 823.92 | 2344.02 | 344571.59 |
| 18 | 2026-06 | 3162.38 | 818.36 | 2344.02 | 342227.56 |
| 19 | 2026-07 | 3156.81 | 812.79 | 2344.02 | 339883.54 |
| 20 | 2026-08 | 3151.25 | 807.22 | 2344.02 | 337539.51 |
| 21 | 2026-09 | 3145.68 | 801.66 | 2344.02 | 335195.49 |
| 22 | 2026-10 | 3140.11 | 796.09 | 2344.02 | 332851.46 |
| 23 | 2026-11 | 3134.55 | 790.52 | 2344.02 | 330507.44 |
| 24 | 2026-12 | 3128.98 | 784.96 | 2344.02 | 328163.41 |
| 25 | 2027-01 | 3123.41 | 779.39 | 2344.02 | 325819.39 |
| 26 | 2027-02 | 3117.85 | 773.82 | 2344.02 | 323475.37 |
| 27 | 2027-03 | 3112.28 | 768.25 | 2344.02 | 321131.34 |
| 28 | 2027-04 | 3106.71 | 762.69 | 2344.02 | 318787.32 |
| 29 | 2027-05 | 3101.14 | 757.12 | 2344.02 | 316443.29 |
| 30 | 2027-06 | 3095.58 | 751.55 | 2344.02 | 314099.27 |
| 31 | 2027-07 | 3090.01 | 745.99 | 2344.02 | 311755.24 |
| 32 | 2027-08 | 3084.44 | 740.42 | 2344.02 | 309411.22 |
| 33 | 2027-09 | 3078.88 | 734.85 | 2344.02 | 307067.20 |
| 34 | 2027-10 | 3073.31 | 729.28 | 2344.02 | 304723.17 |
| 35 | 2027-11 | 3067.74 | 723.72 | 2344.02 | 302379.15 |
| 36 | 2027-12 | 3062.17 | 718.15 | 2344.02 | 300035.12 |
| 37 | 2028-01 | 3056.61 | 712.58 | 2344.02 | 297691.10 |
| 38 | 2028-02 | 3051.04 | 707.02 | 2344.02 | 295347.07 |
| 39 | 2028-03 | 3045.47 | 701.45 | 2344.02 | 293003.05 |
| 40 | 2028-04 | 3039.91 | 695.88 | 2344.02 | 290659.02 |
| 41 | 2028-05 | 3034.34 | 690.32 | 2344.02 | 288315.00 |
| 42 | 2028-06 | 3028.77 | 684.75 | 2344.02 | 285970.98 |
| 43 | 2028-07 | 3023.21 | 679.18 | 2344.02 | 283626.95 |
| 44 | 2028-08 | 3017.64 | 673.61 | 2344.02 | 281282.93 |
| 45 | 2028-09 | 3012.07 | 668.05 | 2344.02 | 278938.90 |
| 46 | 2028-10 | 3006.50 | 662.48 | 2344.02 | 276594.88 |
| 47 | 2028-11 | 3000.94 | 656.91 | 2344.02 | 274250.85 |
| 48 | 2028-12 | 2995.37 | 651.35 | 2344.02 | 271906.83 |
| 49 | 2029-01 | 2989.80 | 645.78 | 2344.02 | 269562.80 |
| 50 | 2029-02 | 2984.24 | 640.21 | 2344.02 | 267218.78 |
| 51 | 2029-03 | 2978.67 | 634.64 | 2344.02 | 264874.76 |
| 52 | 2029-04 | 2973.10 | 629.08 | 2344.02 | 262530.73 |
| 53 | 2029-05 | 2967.53 | 623.51 | 2344.02 | 260186.71 |
| 54 | 2029-06 | 2961.97 | 617.94 | 2344.02 | 257842.68 |
| 55 | 2029-07 | 2956.40 | 612.38 | 2344.02 | 255498.66 |
| 56 | 2029-08 | 2950.83 | 606.81 | 2344.02 | 253154.63 |
| 57 | 2029-09 | 2945.27 | 601.24 | 2344.02 | 250810.61 |
| 58 | 2029-10 | 2939.70 | 595.68 | 2344.02 | 248466.59 |
| 59 | 2029-11 | 2934.13 | 590.11 | 2344.02 | 246122.56 |
| 60 | 2029-12 | 2928.57 | 584.54 | 2344.02 | 243778.54 |
| 61 | 2030-01 | 2923.00 | 578.97 | 2344.02 | 241434.51 |
| 62 | 2030-02 | 2917.43 | 573.41 | 2344.02 | 239090.49 |
| 63 | 2030-03 | 2911.86 | 567.84 | 2344.02 | 236746.46 |
| 64 | 2030-04 | 2906.30 | 562.27 | 2344.02 | 234402.44 |
| 65 | 2030-05 | 2900.73 | 556.71 | 2344.02 | 232058.41 |
| 66 | 2030-06 | 2895.16 | 551.14 | 2344.02 | 229714.39 |
| 67 | 2030-07 | 2889.60 | 545.57 | 2344.02 | 227370.37 |
| 68 | 2030-08 | 2884.03 | 540.00 | 2344.02 | 225026.34 |
| 69 | 2030-09 | 2878.46 | 534.44 | 2344.02 | 222682.32 |
| 70 | 2030-10 | 2872.89 | 528.87 | 2344.02 | 220338.29 |
| 71 | 2030-11 | 2867.33 | 523.30 | 2344.02 | 217994.27 |
| 72 | 2030-12 | 2861.76 | 517.74 | 2344.02 | 215650.24 |
| 73 | 2031-01 | 2856.19 | 512.17 | 2344.02 | 213306.22 |
| 74 | 2031-02 | 2850.63 | 506.60 | 2344.02 | 210962.20 |
| 75 | 2031-03 | 2845.06 | 501.04 | 2344.02 | 208618.17 |
| 76 | 2031-04 | 2839.49 | 495.47 | 2344.02 | 206274.15 |
| 77 | 2031-05 | 2833.93 | 489.90 | 2344.02 | 203930.12 |
| 78 | 2031-06 | 2828.36 | 484.33 | 2344.02 | 201586.10 |
| 79 | 2031-07 | 2822.79 | 478.77 | 2344.02 | 199242.07 |
| 80 | 2031-08 | 2817.22 | 473.20 | 2344.02 | 196898.05 |
| 81 | 2031-09 | 2811.66 | 467.63 | 2344.02 | 194554.02 |
| 82 | 2031-10 | 2806.09 | 462.07 | 2344.02 | 192210.00 |
| 83 | 2031-11 | 2800.52 | 456.50 | 2344.02 | 189865.98 |
| 84 | 2031-12 | 2794.96 | 450.93 | 2344.02 | 187521.95 |
| 85 | 2032-01 | 2789.39 | 445.36 | 2344.02 | 185177.93 |
| 86 | 2032-02 | 2783.82 | 439.80 | 2344.02 | 182833.90 |
| 87 | 2032-03 | 2778.25 | 434.23 | 2344.02 | 180489.88 |
| 88 | 2032-04 | 2772.69 | 428.66 | 2344.02 | 178145.85 |
| 89 | 2032-05 | 2767.12 | 423.10 | 2344.02 | 175801.83 |
| 90 | 2032-06 | 2761.55 | 417.53 | 2344.02 | 173457.80 |
| 91 | 2032-07 | 2755.99 | 411.96 | 2344.02 | 171113.78 |
| 92 | 2032-08 | 2750.42 | 406.40 | 2344.02 | 168769.76 |
| 93 | 2032-09 | 2744.85 | 400.83 | 2344.02 | 166425.73 |
| 94 | 2032-10 | 2739.29 | 395.26 | 2344.02 | 164081.71 |
| 95 | 2032-11 | 2733.72 | 389.69 | 2344.02 | 161737.68 |
| 96 | 2032-12 | 2728.15 | 384.13 | 2344.02 | 159393.66 |
| 97 | 2033-01 | 2722.58 | 378.56 | 2344.02 | 157049.63 |
| 98 | 2033-02 | 2717.02 | 372.99 | 2344.02 | 154705.61 |
| 99 | 2033-03 | 2711.45 | 367.43 | 2344.02 | 152361.59 |
| 100 | 2033-04 | 2705.88 | 361.86 | 2344.02 | 150017.56 |
| 101 | 2033-05 | 2700.32 | 356.29 | 2344.02 | 147673.54 |
| 102 | 2033-06 | 2694.75 | 350.72 | 2344.02 | 145329.51 |
| 103 | 2033-07 | 2689.18 | 345.16 | 2344.02 | 142985.49 |
| 104 | 2033-08 | 2683.61 | 339.59 | 2344.02 | 140641.46 |
| 105 | 2033-09 | 2678.05 | 334.02 | 2344.02 | 138297.44 |
| 106 | 2033-10 | 2672.48 | 328.46 | 2344.02 | 135953.41 |
| 107 | 2033-11 | 2666.91 | 322.89 | 2344.02 | 133609.39 |
| 108 | 2033-12 | 2661.35 | 317.32 | 2344.02 | 131265.37 |
| 109 | 2034-01 | 2655.78 | 311.76 | 2344.02 | 128921.34 |
| 110 | 2034-02 | 2650.21 | 306.19 | 2344.02 | 126577.32 |
| 111 | 2034-03 | 2644.65 | 300.62 | 2344.02 | 124233.29 |
| 112 | 2034-04 | 2639.08 | 295.05 | 2344.02 | 121889.27 |
| 113 | 2034-05 | 2633.51 | 289.49 | 2344.02 | 119545.24 |
| 114 | 2034-06 | 2627.94 | 283.92 | 2344.02 | 117201.22 |
| 115 | 2034-07 | 2622.38 | 278.35 | 2344.02 | 114857.20 |
| 116 | 2034-08 | 2616.81 | 272.79 | 2344.02 | 112513.17 |
| 117 | 2034-09 | 2611.24 | 267.22 | 2344.02 | 110169.15 |
| 118 | 2034-10 | 2605.68 | 261.65 | 2344.02 | 107825.12 |
| 119 | 2034-11 | 2600.11 | 256.08 | 2344.02 | 105481.10 |
| 120 | 2034-12 | 2594.54 | 250.52 | 2344.02 | 103137.07 |
| 121 | 2035-01 | 2588.97 | 244.95 | 2344.02 | 100793.05 |
| 122 | 2035-02 | 2583.41 | 239.38 | 2344.02 | 98449.02 |
| 123 | 2035-03 | 2577.84 | 233.82 | 2344.02 | 96105.00 |
| 124 | 2035-04 | 2572.27 | 228.25 | 2344.02 | 93760.98 |
| 125 | 2035-05 | 2566.71 | 222.68 | 2344.02 | 91416.95 |
| 126 | 2035-06 | 2561.14 | 217.12 | 2344.02 | 89072.93 |
| 127 | 2035-07 | 2555.57 | 211.55 | 2344.02 | 86728.90 |
| 128 | 2035-08 | 2550.01 | 205.98 | 2344.02 | 84384.88 |
| 129 | 2035-09 | 2544.44 | 200.41 | 2344.02 | 82040.85 |
| 130 | 2035-10 | 2538.87 | 194.85 | 2344.02 | 79696.83 |
| 131 | 2035-11 | 2533.30 | 189.28 | 2344.02 | 77352.80 |
| 132 | 2035-12 | 2527.74 | 183.71 | 2344.02 | 75008.78 |
| 133 | 2036-01 | 2522.17 | 178.15 | 2344.02 | 72664.76 |
| 134 | 2036-02 | 2516.60 | 172.58 | 2344.02 | 70320.73 |
| 135 | 2036-03 | 2511.04 | 167.01 | 2344.02 | 67976.71 |
| 136 | 2036-04 | 2505.47 | 161.44 | 2344.02 | 65632.68 |
| 137 | 2036-05 | 2499.90 | 155.88 | 2344.02 | 63288.66 |
| 138 | 2036-06 | 2494.33 | 150.31 | 2344.02 | 60944.63 |
| 139 | 2036-07 | 2488.77 | 144.74 | 2344.02 | 58600.61 |
| 140 | 2036-08 | 2483.20 | 139.18 | 2344.02 | 56256.59 |
| 141 | 2036-09 | 2477.63 | 133.61 | 2344.02 | 53912.56 |
| 142 | 2036-10 | 2472.07 | 128.04 | 2344.02 | 51568.54 |
| 143 | 2036-11 | 2466.50 | 122.48 | 2344.02 | 49224.51 |
| 144 | 2036-12 | 2460.93 | 116.91 | 2344.02 | 46880.49 |
| 145 | 2037-01 | 2455.37 | 111.34 | 2344.02 | 44536.46 |
| 146 | 2037-02 | 2449.80 | 105.77 | 2344.02 | 42192.44 |
| 147 | 2037-03 | 2444.23 | 100.21 | 2344.02 | 39848.41 |
| 148 | 2037-04 | 2438.66 | 94.64 | 2344.02 | 37504.39 |
| 149 | 2037-05 | 2433.10 | 89.07 | 2344.02 | 35160.37 |
| 150 | 2037-06 | 2427.53 | 83.51 | 2344.02 | 32816.34 |
| 151 | 2037-07 | 2421.96 | 77.94 | 2344.02 | 30472.32 |
| 152 | 2037-08 | 2416.40 | 72.37 | 2344.02 | 28128.29 |
| 153 | 2037-09 | 2410.83 | 66.80 | 2344.02 | 25784.27 |
| 154 | 2037-10 | 2405.26 | 61.24 | 2344.02 | 23440.24 |
| 155 | 2037-11 | 2399.69 | 55.67 | 2344.02 | 21096.22 |
| 156 | 2037-12 | 2394.13 | 50.10 | 2344.02 | 18752.20 |
| 157 | 2038-01 | 2388.56 | 44.54 | 2344.02 | 16408.17 |
| 158 | 2038-02 | 2382.99 | 38.97 | 2344.02 | 14064.15 |
| 159 | 2038-03 | 2377.43 | 33.40 | 2344.02 | 11720.12 |
| 160 | 2038-04 | 2371.86 | 27.84 | 2344.02 | 9376.10 |
| 161 | 2038-05 | 2366.29 | 22.27 | 2344.02 | 7032.07 |
| 162 | 2038-06 | 2360.73 | 16.70 | 2344.02 | 4688.05 |
| 163 | 2038-07 | 2355.16 | 11.13 | 2344.02 | 2344.02 |
| 164 | 2038-08 | 2349.59 | 5.57 | 2344.02 | 0.00 |