贷款30.44万（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：30.44万
还款月数：13年8个月
每月还款：2243.3元
利息总额：6.35万
本息合计：36.79万
| 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 | 2243.30 | 723.00 | 1520.30 | 302899.70 |
| 2 | 2025-02 | 2243.30 | 719.39 | 1523.92 | 301375.78 |
| 3 | 2025-03 | 2243.30 | 715.77 | 1527.53 | 299848.25 |
| 4 | 2025-04 | 2243.30 | 712.14 | 1531.16 | 298317.08 |
| 5 | 2025-05 | 2243.30 | 708.50 | 1534.80 | 296782.28 |
| 6 | 2025-06 | 2243.30 | 704.86 | 1538.44 | 295243.84 |
| 7 | 2025-07 | 2243.30 | 701.20 | 1542.10 | 293701.74 |
| 8 | 2025-08 | 2243.30 | 697.54 | 1545.76 | 292155.98 |
| 9 | 2025-09 | 2243.30 | 693.87 | 1549.43 | 290606.55 |
| 10 | 2025-10 | 2243.30 | 690.19 | 1553.11 | 289053.44 |
| 11 | 2025-11 | 2243.30 | 686.50 | 1556.80 | 287496.64 |
| 12 | 2025-12 | 2243.30 | 682.80 | 1560.50 | 285936.14 |
| 13 | 2026-01 | 2243.30 | 679.10 | 1564.20 | 284371.94 |
| 14 | 2026-02 | 2243.30 | 675.38 | 1567.92 | 282804.02 |
| 15 | 2026-03 | 2243.30 | 671.66 | 1571.64 | 281232.37 |
| 16 | 2026-04 | 2243.30 | 667.93 | 1575.38 | 279657.00 |
| 17 | 2026-05 | 2243.30 | 664.19 | 1579.12 | 278077.88 |
| 18 | 2026-06 | 2243.30 | 660.43 | 1582.87 | 276495.01 |
| 19 | 2026-07 | 2243.30 | 656.68 | 1586.63 | 274908.39 |
| 20 | 2026-08 | 2243.30 | 652.91 | 1590.39 | 273317.99 |
| 21 | 2026-09 | 2243.30 | 649.13 | 1594.17 | 271723.82 |
| 22 | 2026-10 | 2243.30 | 645.34 | 1597.96 | 270125.86 |
| 23 | 2026-11 | 2243.30 | 641.55 | 1601.75 | 268524.11 |
| 24 | 2026-12 | 2243.30 | 637.74 | 1605.56 | 266918.55 |
| 25 | 2027-01 | 2243.30 | 633.93 | 1609.37 | 265309.18 |
| 26 | 2027-02 | 2243.30 | 630.11 | 1613.19 | 263695.99 |
| 27 | 2027-03 | 2243.30 | 626.28 | 1617.02 | 262078.96 |
| 28 | 2027-04 | 2243.30 | 622.44 | 1620.86 | 260458.10 |
| 29 | 2027-05 | 2243.30 | 618.59 | 1624.71 | 258833.39 |
| 30 | 2027-06 | 2243.30 | 614.73 | 1628.57 | 257204.81 |
| 31 | 2027-07 | 2243.30 | 610.86 | 1632.44 | 255572.37 |
| 32 | 2027-08 | 2243.30 | 606.98 | 1636.32 | 253936.05 |
| 33 | 2027-09 | 2243.30 | 603.10 | 1640.20 | 252295.85 |
| 34 | 2027-10 | 2243.30 | 599.20 | 1644.10 | 250651.75 |
| 35 | 2027-11 | 2243.30 | 595.30 | 1648.00 | 249003.75 |
| 36 | 2027-12 | 2243.30 | 591.38 | 1651.92 | 247351.83 |
| 37 | 2028-01 | 2243.30 | 587.46 | 1655.84 | 245695.99 |
| 38 | 2028-02 | 2243.30 | 583.53 | 1659.77 | 244036.21 |
| 39 | 2028-03 | 2243.30 | 579.59 | 1663.72 | 242372.50 |
| 40 | 2028-04 | 2243.30 | 575.63 | 1667.67 | 240704.83 |
| 41 | 2028-05 | 2243.30 | 571.67 | 1671.63 | 239033.20 |
| 42 | 2028-06 | 2243.30 | 567.70 | 1675.60 | 237357.60 |
| 43 | 2028-07 | 2243.30 | 563.72 | 1679.58 | 235678.02 |
| 44 | 2028-08 | 2243.30 | 559.74 | 1683.57 | 233994.46 |
| 45 | 2028-09 | 2243.30 | 555.74 | 1687.57 | 232306.89 |
| 46 | 2028-10 | 2243.30 | 551.73 | 1691.57 | 230615.32 |
| 47 | 2028-11 | 2243.30 | 547.71 | 1695.59 | 228919.73 |
| 48 | 2028-12 | 2243.30 | 543.68 | 1699.62 | 227220.11 |
| 49 | 2029-01 | 2243.30 | 539.65 | 1703.65 | 225516.45 |
| 50 | 2029-02 | 2243.30 | 535.60 | 1707.70 | 223808.75 |
| 51 | 2029-03 | 2243.30 | 531.55 | 1711.76 | 222097.00 |
| 52 | 2029-04 | 2243.30 | 527.48 | 1715.82 | 220381.18 |
| 53 | 2029-05 | 2243.30 | 523.41 | 1719.90 | 218661.28 |
| 54 | 2029-06 | 2243.30 | 519.32 | 1723.98 | 216937.30 |
| 55 | 2029-07 | 2243.30 | 515.23 | 1728.08 | 215209.22 |
| 56 | 2029-08 | 2243.30 | 511.12 | 1732.18 | 213477.04 |
| 57 | 2029-09 | 2243.30 | 507.01 | 1736.29 | 211740.75 |
| 58 | 2029-10 | 2243.30 | 502.88 | 1740.42 | 210000.33 |
| 59 | 2029-11 | 2243.30 | 498.75 | 1744.55 | 208255.78 |
| 60 | 2029-12 | 2243.30 | 494.61 | 1748.69 | 206507.08 |
| 61 | 2030-01 | 2243.30 | 490.45 | 1752.85 | 204754.23 |
| 62 | 2030-02 | 2243.30 | 486.29 | 1757.01 | 202997.22 |
| 63 | 2030-03 | 2243.30 | 482.12 | 1761.18 | 201236.04 |
| 64 | 2030-04 | 2243.30 | 477.94 | 1765.37 | 199470.67 |
| 65 | 2030-05 | 2243.30 | 473.74 | 1769.56 | 197701.11 |
| 66 | 2030-06 | 2243.30 | 469.54 | 1773.76 | 195927.35 |
| 67 | 2030-07 | 2243.30 | 465.33 | 1777.97 | 194149.38 |
| 68 | 2030-08 | 2243.30 | 461.10 | 1782.20 | 192367.18 |
| 69 | 2030-09 | 2243.30 | 456.87 | 1786.43 | 190580.75 |
| 70 | 2030-10 | 2243.30 | 452.63 | 1790.67 | 188790.08 |
| 71 | 2030-11 | 2243.30 | 448.38 | 1794.93 | 186995.15 |
| 72 | 2030-12 | 2243.30 | 444.11 | 1799.19 | 185195.96 |
| 73 | 2031-01 | 2243.30 | 439.84 | 1803.46 | 183392.50 |
| 74 | 2031-02 | 2243.30 | 435.56 | 1807.75 | 181584.76 |
| 75 | 2031-03 | 2243.30 | 431.26 | 1812.04 | 179772.72 |
| 76 | 2031-04 | 2243.30 | 426.96 | 1816.34 | 177956.37 |
| 77 | 2031-05 | 2243.30 | 422.65 | 1820.66 | 176135.72 |
| 78 | 2031-06 | 2243.30 | 418.32 | 1824.98 | 174310.74 |
| 79 | 2031-07 | 2243.30 | 413.99 | 1829.31 | 172481.42 |
| 80 | 2031-08 | 2243.30 | 409.64 | 1833.66 | 170647.77 |
| 81 | 2031-09 | 2243.30 | 405.29 | 1838.01 | 168809.75 |
| 82 | 2031-10 | 2243.30 | 400.92 | 1842.38 | 166967.37 |
| 83 | 2031-11 | 2243.30 | 396.55 | 1846.75 | 165120.62 |
| 84 | 2031-12 | 2243.30 | 392.16 | 1851.14 | 163269.48 |
| 85 | 2032-01 | 2243.30 | 387.77 | 1855.54 | 161413.94 |
| 86 | 2032-02 | 2243.30 | 383.36 | 1859.94 | 159554.00 |
| 87 | 2032-03 | 2243.30 | 378.94 | 1864.36 | 157689.64 |
| 88 | 2032-04 | 2243.30 | 374.51 | 1868.79 | 155820.85 |
| 89 | 2032-05 | 2243.30 | 370.07 | 1873.23 | 153947.62 |
| 90 | 2032-06 | 2243.30 | 365.63 | 1877.68 | 152069.94 |
| 91 | 2032-07 | 2243.30 | 361.17 | 1882.14 | 150187.81 |
| 92 | 2032-08 | 2243.30 | 356.70 | 1886.61 | 148301.20 |
| 93 | 2032-09 | 2243.30 | 352.22 | 1891.09 | 146410.11 |
| 94 | 2032-10 | 2243.30 | 347.72 | 1895.58 | 144514.53 |
| 95 | 2032-11 | 2243.30 | 343.22 | 1900.08 | 142614.45 |
| 96 | 2032-12 | 2243.30 | 338.71 | 1904.59 | 140709.86 |
| 97 | 2033-01 | 2243.30 | 334.19 | 1909.12 | 138800.74 |
| 98 | 2033-02 | 2243.30 | 329.65 | 1913.65 | 136887.09 |
| 99 | 2033-03 | 2243.30 | 325.11 | 1918.20 | 134968.90 |
| 100 | 2033-04 | 2243.30 | 320.55 | 1922.75 | 133046.15 |
| 101 | 2033-05 | 2243.30 | 315.98 | 1927.32 | 131118.83 |
| 102 | 2033-06 | 2243.30 | 311.41 | 1931.89 | 129186.94 |
| 103 | 2033-07 | 2243.30 | 306.82 | 1936.48 | 127250.45 |
| 104 | 2033-08 | 2243.30 | 302.22 | 1941.08 | 125309.37 |
| 105 | 2033-09 | 2243.30 | 297.61 | 1945.69 | 123363.68 |
| 106 | 2033-10 | 2243.30 | 292.99 | 1950.31 | 121413.36 |
| 107 | 2033-11 | 2243.30 | 288.36 | 1954.95 | 119458.42 |
| 108 | 2033-12 | 2243.30 | 283.71 | 1959.59 | 117498.83 |
| 109 | 2034-01 | 2243.30 | 279.06 | 1964.24 | 115534.59 |
| 110 | 2034-02 | 2243.30 | 274.39 | 1968.91 | 113565.68 |
| 111 | 2034-03 | 2243.30 | 269.72 | 1973.58 | 111592.10 |
| 112 | 2034-04 | 2243.30 | 265.03 | 1978.27 | 109613.83 |
| 113 | 2034-05 | 2243.30 | 260.33 | 1982.97 | 107630.86 |
| 114 | 2034-06 | 2243.30 | 255.62 | 1987.68 | 105643.18 |
| 115 | 2034-07 | 2243.30 | 250.90 | 1992.40 | 103650.78 |
| 116 | 2034-08 | 2243.30 | 246.17 | 1997.13 | 101653.65 |
| 117 | 2034-09 | 2243.30 | 241.43 | 2001.87 | 99651.77 |
| 118 | 2034-10 | 2243.30 | 236.67 | 2006.63 | 97645.14 |
| 119 | 2034-11 | 2243.30 | 231.91 | 2011.39 | 95633.75 |
| 120 | 2034-12 | 2243.30 | 227.13 | 2016.17 | 93617.57 |
| 121 | 2035-01 | 2243.30 | 222.34 | 2020.96 | 91596.61 |
| 122 | 2035-02 | 2243.30 | 217.54 | 2025.76 | 89570.85 |
| 123 | 2035-03 | 2243.30 | 212.73 | 2030.57 | 87540.28 |
| 124 | 2035-04 | 2243.30 | 207.91 | 2035.39 | 85504.89 |
| 125 | 2035-05 | 2243.30 | 203.07 | 2040.23 | 83464.66 |
| 126 | 2035-06 | 2243.30 | 198.23 | 2045.07 | 81419.59 |
| 127 | 2035-07 | 2243.30 | 193.37 | 2049.93 | 79369.66 |
| 128 | 2035-08 | 2243.30 | 188.50 | 2054.80 | 77314.86 |
| 129 | 2035-09 | 2243.30 | 183.62 | 2059.68 | 75255.18 |
| 130 | 2035-10 | 2243.30 | 178.73 | 2064.57 | 73190.61 |
| 131 | 2035-11 | 2243.30 | 173.83 | 2069.47 | 71121.13 |
| 132 | 2035-12 | 2243.30 | 168.91 | 2074.39 | 69046.74 |
| 133 | 2036-01 | 2243.30 | 163.99 | 2079.32 | 66967.43 |
| 134 | 2036-02 | 2243.30 | 159.05 | 2084.25 | 64883.17 |
| 135 | 2036-03 | 2243.30 | 154.10 | 2089.20 | 62793.97 |
| 136 | 2036-04 | 2243.30 | 149.14 | 2094.17 | 60699.80 |
| 137 | 2036-05 | 2243.30 | 144.16 | 2099.14 | 58600.66 |
| 138 | 2036-06 | 2243.30 | 139.18 | 2104.13 | 56496.53 |
| 139 | 2036-07 | 2243.30 | 134.18 | 2109.12 | 54387.41 |
| 140 | 2036-08 | 2243.30 | 129.17 | 2114.13 | 52273.28 |
| 141 | 2036-09 | 2243.30 | 124.15 | 2119.15 | 50154.13 |
| 142 | 2036-10 | 2243.30 | 119.12 | 2124.19 | 48029.94 |
| 143 | 2036-11 | 2243.30 | 114.07 | 2129.23 | 45900.71 |
| 144 | 2036-12 | 2243.30 | 109.01 | 2134.29 | 43766.42 |
| 145 | 2037-01 | 2243.30 | 103.95 | 2139.36 | 41627.06 |
| 146 | 2037-02 | 2243.30 | 98.86 | 2144.44 | 39482.63 |
| 147 | 2037-03 | 2243.30 | 93.77 | 2149.53 | 37333.09 |
| 148 | 2037-04 | 2243.30 | 88.67 | 2154.64 | 35178.46 |
| 149 | 2037-05 | 2243.30 | 83.55 | 2159.75 | 33018.71 |
| 150 | 2037-06 | 2243.30 | 78.42 | 2164.88 | 30853.82 |
| 151 | 2037-07 | 2243.30 | 73.28 | 2170.02 | 28683.80 |
| 152 | 2037-08 | 2243.30 | 68.12 | 2175.18 | 26508.62 |
| 153 | 2037-09 | 2243.30 | 62.96 | 2180.34 | 24328.28 |
| 154 | 2037-10 | 2243.30 | 57.78 | 2185.52 | 22142.75 |
| 155 | 2037-11 | 2243.30 | 52.59 | 2190.71 | 19952.04 |
| 156 | 2037-12 | 2243.30 | 47.39 | 2195.92 | 17756.12 |
| 157 | 2038-01 | 2243.30 | 42.17 | 2201.13 | 15554.99 |
| 158 | 2038-02 | 2243.30 | 36.94 | 2206.36 | 13348.63 |
| 159 | 2038-03 | 2243.30 | 31.70 | 2211.60 | 11137.03 |
| 160 | 2038-04 | 2243.30 | 26.45 | 2216.85 | 8920.18 |
| 161 | 2038-05 | 2243.30 | 21.19 | 2222.12 | 6698.07 |
| 162 | 2038-06 | 2243.30 | 15.91 | 2227.39 | 4470.67 |
| 163 | 2038-07 | 2243.30 | 10.62 | 2232.68 | 2237.99 |
| 164 | 2038-08 | 2243.30 | 5.32 | 2237.99 | 0.00 |
等额本金还款方式：
贷款总额：30.44万
还款月数：13年8个月
首月还款：2579.22元
每月递减：4.41元
利息总额：5.96万
本息合计：36.41万
节省利息：3834.27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 | 2579.22 | 723.00 | 1856.22 | 302563.78 |
| 2 | 2025-02 | 2574.81 | 718.59 | 1856.22 | 300707.56 |
| 3 | 2025-03 | 2570.40 | 714.18 | 1856.22 | 298851.34 |
| 4 | 2025-04 | 2565.99 | 709.77 | 1856.22 | 296995.12 |
| 5 | 2025-05 | 2561.58 | 705.36 | 1856.22 | 295138.90 |
| 6 | 2025-06 | 2557.17 | 700.95 | 1856.22 | 293282.68 |
| 7 | 2025-07 | 2552.77 | 696.55 | 1856.22 | 291426.46 |
| 8 | 2025-08 | 2548.36 | 692.14 | 1856.22 | 289570.24 |
| 9 | 2025-09 | 2543.95 | 687.73 | 1856.22 | 287714.02 |
| 10 | 2025-10 | 2539.54 | 683.32 | 1856.22 | 285857.80 |
| 11 | 2025-11 | 2535.13 | 678.91 | 1856.22 | 284001.59 |
| 12 | 2025-12 | 2530.72 | 674.50 | 1856.22 | 282145.37 |
| 13 | 2026-01 | 2526.31 | 670.10 | 1856.22 | 280289.15 |
| 14 | 2026-02 | 2521.91 | 665.69 | 1856.22 | 278432.93 |
| 15 | 2026-03 | 2517.50 | 661.28 | 1856.22 | 276576.71 |
| 16 | 2026-04 | 2513.09 | 656.87 | 1856.22 | 274720.49 |
| 17 | 2026-05 | 2508.68 | 652.46 | 1856.22 | 272864.27 |
| 18 | 2026-06 | 2504.27 | 648.05 | 1856.22 | 271008.05 |
| 19 | 2026-07 | 2499.86 | 643.64 | 1856.22 | 269151.83 |
| 20 | 2026-08 | 2495.46 | 639.24 | 1856.22 | 267295.61 |
| 21 | 2026-09 | 2491.05 | 634.83 | 1856.22 | 265439.39 |
| 22 | 2026-10 | 2486.64 | 630.42 | 1856.22 | 263583.17 |
| 23 | 2026-11 | 2482.23 | 626.01 | 1856.22 | 261726.95 |
| 24 | 2026-12 | 2477.82 | 621.60 | 1856.22 | 259870.73 |
| 25 | 2027-01 | 2473.41 | 617.19 | 1856.22 | 258014.51 |
| 26 | 2027-02 | 2469.00 | 612.78 | 1856.22 | 256158.29 |
| 27 | 2027-03 | 2464.60 | 608.38 | 1856.22 | 254302.07 |
| 28 | 2027-04 | 2460.19 | 603.97 | 1856.22 | 252445.85 |
| 29 | 2027-05 | 2455.78 | 599.56 | 1856.22 | 250589.63 |
| 30 | 2027-06 | 2451.37 | 595.15 | 1856.22 | 248733.41 |
| 31 | 2027-07 | 2446.96 | 590.74 | 1856.22 | 246877.20 |
| 32 | 2027-08 | 2442.55 | 586.33 | 1856.22 | 245020.98 |
| 33 | 2027-09 | 2438.14 | 581.92 | 1856.22 | 243164.76 |
| 34 | 2027-10 | 2433.74 | 577.52 | 1856.22 | 241308.54 |
| 35 | 2027-11 | 2429.33 | 573.11 | 1856.22 | 239452.32 |
| 36 | 2027-12 | 2424.92 | 568.70 | 1856.22 | 237596.10 |
| 37 | 2028-01 | 2420.51 | 564.29 | 1856.22 | 235739.88 |
| 38 | 2028-02 | 2416.10 | 559.88 | 1856.22 | 233883.66 |
| 39 | 2028-03 | 2411.69 | 555.47 | 1856.22 | 232027.44 |
| 40 | 2028-04 | 2407.28 | 551.07 | 1856.22 | 230171.22 |
| 41 | 2028-05 | 2402.88 | 546.66 | 1856.22 | 228315.00 |
| 42 | 2028-06 | 2398.47 | 542.25 | 1856.22 | 226458.78 |
| 43 | 2028-07 | 2394.06 | 537.84 | 1856.22 | 224602.56 |
| 44 | 2028-08 | 2389.65 | 533.43 | 1856.22 | 222746.34 |
| 45 | 2028-09 | 2385.24 | 529.02 | 1856.22 | 220890.12 |
| 46 | 2028-10 | 2380.83 | 524.61 | 1856.22 | 219033.90 |
| 47 | 2028-11 | 2376.43 | 520.21 | 1856.22 | 217177.68 |
| 48 | 2028-12 | 2372.02 | 515.80 | 1856.22 | 215321.46 |
| 49 | 2029-01 | 2367.61 | 511.39 | 1856.22 | 213465.24 |
| 50 | 2029-02 | 2363.20 | 506.98 | 1856.22 | 211609.02 |
| 51 | 2029-03 | 2358.79 | 502.57 | 1856.22 | 209752.80 |
| 52 | 2029-04 | 2354.38 | 498.16 | 1856.22 | 207896.59 |
| 53 | 2029-05 | 2349.97 | 493.75 | 1856.22 | 206040.37 |
| 54 | 2029-06 | 2345.57 | 489.35 | 1856.22 | 204184.15 |
| 55 | 2029-07 | 2341.16 | 484.94 | 1856.22 | 202327.93 |
| 56 | 2029-08 | 2336.75 | 480.53 | 1856.22 | 200471.71 |
| 57 | 2029-09 | 2332.34 | 476.12 | 1856.22 | 198615.49 |
| 58 | 2029-10 | 2327.93 | 471.71 | 1856.22 | 196759.27 |
| 59 | 2029-11 | 2323.52 | 467.30 | 1856.22 | 194903.05 |
| 60 | 2029-12 | 2319.11 | 462.89 | 1856.22 | 193046.83 |
| 61 | 2030-01 | 2314.71 | 458.49 | 1856.22 | 191190.61 |
| 62 | 2030-02 | 2310.30 | 454.08 | 1856.22 | 189334.39 |
| 63 | 2030-03 | 2305.89 | 449.67 | 1856.22 | 187478.17 |
| 64 | 2030-04 | 2301.48 | 445.26 | 1856.22 | 185621.95 |
| 65 | 2030-05 | 2297.07 | 440.85 | 1856.22 | 183765.73 |
| 66 | 2030-06 | 2292.66 | 436.44 | 1856.22 | 181909.51 |
| 67 | 2030-07 | 2288.25 | 432.04 | 1856.22 | 180053.29 |
| 68 | 2030-08 | 2283.85 | 427.63 | 1856.22 | 178197.07 |
| 69 | 2030-09 | 2279.44 | 423.22 | 1856.22 | 176340.85 |
| 70 | 2030-10 | 2275.03 | 418.81 | 1856.22 | 174484.63 |
| 71 | 2030-11 | 2270.62 | 414.40 | 1856.22 | 172628.41 |
| 72 | 2030-12 | 2266.21 | 409.99 | 1856.22 | 170772.20 |
| 73 | 2031-01 | 2261.80 | 405.58 | 1856.22 | 168915.98 |
| 74 | 2031-02 | 2257.39 | 401.18 | 1856.22 | 167059.76 |
| 75 | 2031-03 | 2252.99 | 396.77 | 1856.22 | 165203.54 |
| 76 | 2031-04 | 2248.58 | 392.36 | 1856.22 | 163347.32 |
| 77 | 2031-05 | 2244.17 | 387.95 | 1856.22 | 161491.10 |
| 78 | 2031-06 | 2239.76 | 383.54 | 1856.22 | 159634.88 |
| 79 | 2031-07 | 2235.35 | 379.13 | 1856.22 | 157778.66 |
| 80 | 2031-08 | 2230.94 | 374.72 | 1856.22 | 155922.44 |
| 81 | 2031-09 | 2226.54 | 370.32 | 1856.22 | 154066.22 |
| 82 | 2031-10 | 2222.13 | 365.91 | 1856.22 | 152210.00 |
| 83 | 2031-11 | 2217.72 | 361.50 | 1856.22 | 150353.78 |
| 84 | 2031-12 | 2213.31 | 357.09 | 1856.22 | 148497.56 |
| 85 | 2032-01 | 2208.90 | 352.68 | 1856.22 | 146641.34 |
| 86 | 2032-02 | 2204.49 | 348.27 | 1856.22 | 144785.12 |
| 87 | 2032-03 | 2200.08 | 343.86 | 1856.22 | 142928.90 |
| 88 | 2032-04 | 2195.68 | 339.46 | 1856.22 | 141072.68 |
| 89 | 2032-05 | 2191.27 | 335.05 | 1856.22 | 139216.46 |
| 90 | 2032-06 | 2186.86 | 330.64 | 1856.22 | 137360.24 |
| 91 | 2032-07 | 2182.45 | 326.23 | 1856.22 | 135504.02 |
| 92 | 2032-08 | 2178.04 | 321.82 | 1856.22 | 133647.80 |
| 93 | 2032-09 | 2173.63 | 317.41 | 1856.22 | 131791.59 |
| 94 | 2032-10 | 2169.22 | 313.01 | 1856.22 | 129935.37 |
| 95 | 2032-11 | 2164.82 | 308.60 | 1856.22 | 128079.15 |
| 96 | 2032-12 | 2160.41 | 304.19 | 1856.22 | 126222.93 |
| 97 | 2033-01 | 2156.00 | 299.78 | 1856.22 | 124366.71 |
| 98 | 2033-02 | 2151.59 | 295.37 | 1856.22 | 122510.49 |
| 99 | 2033-03 | 2147.18 | 290.96 | 1856.22 | 120654.27 |
| 100 | 2033-04 | 2142.77 | 286.55 | 1856.22 | 118798.05 |
| 101 | 2033-05 | 2138.36 | 282.15 | 1856.22 | 116941.83 |
| 102 | 2033-06 | 2133.96 | 277.74 | 1856.22 | 115085.61 |
| 103 | 2033-07 | 2129.55 | 273.33 | 1856.22 | 113229.39 |
| 104 | 2033-08 | 2125.14 | 268.92 | 1856.22 | 111373.17 |
| 105 | 2033-09 | 2120.73 | 264.51 | 1856.22 | 109516.95 |
| 106 | 2033-10 | 2116.32 | 260.10 | 1856.22 | 107660.73 |
| 107 | 2033-11 | 2111.91 | 255.69 | 1856.22 | 105804.51 |
| 108 | 2033-12 | 2107.51 | 251.29 | 1856.22 | 103948.29 |
| 109 | 2034-01 | 2103.10 | 246.88 | 1856.22 | 102092.07 |
| 110 | 2034-02 | 2098.69 | 242.47 | 1856.22 | 100235.85 |
| 111 | 2034-03 | 2094.28 | 238.06 | 1856.22 | 98379.63 |
| 112 | 2034-04 | 2089.87 | 233.65 | 1856.22 | 96523.41 |
| 113 | 2034-05 | 2085.46 | 229.24 | 1856.22 | 94667.20 |
| 114 | 2034-06 | 2081.05 | 224.83 | 1856.22 | 92810.98 |
| 115 | 2034-07 | 2076.65 | 220.43 | 1856.22 | 90954.76 |
| 116 | 2034-08 | 2072.24 | 216.02 | 1856.22 | 89098.54 |
| 117 | 2034-09 | 2067.83 | 211.61 | 1856.22 | 87242.32 |
| 118 | 2034-10 | 2063.42 | 207.20 | 1856.22 | 85386.10 |
| 119 | 2034-11 | 2059.01 | 202.79 | 1856.22 | 83529.88 |
| 120 | 2034-12 | 2054.60 | 198.38 | 1856.22 | 81673.66 |
| 121 | 2035-01 | 2050.19 | 193.97 | 1856.22 | 79817.44 |
| 122 | 2035-02 | 2045.79 | 189.57 | 1856.22 | 77961.22 |
| 123 | 2035-03 | 2041.38 | 185.16 | 1856.22 | 76105.00 |
| 124 | 2035-04 | 2036.97 | 180.75 | 1856.22 | 74248.78 |
| 125 | 2035-05 | 2032.56 | 176.34 | 1856.22 | 72392.56 |
| 126 | 2035-06 | 2028.15 | 171.93 | 1856.22 | 70536.34 |
| 127 | 2035-07 | 2023.74 | 167.52 | 1856.22 | 68680.12 |
| 128 | 2035-08 | 2019.33 | 163.12 | 1856.22 | 66823.90 |
| 129 | 2035-09 | 2014.93 | 158.71 | 1856.22 | 64967.68 |
| 130 | 2035-10 | 2010.52 | 154.30 | 1856.22 | 63111.46 |
| 131 | 2035-11 | 2006.11 | 149.89 | 1856.22 | 61255.24 |
| 132 | 2035-12 | 2001.70 | 145.48 | 1856.22 | 59399.02 |
| 133 | 2036-01 | 1997.29 | 141.07 | 1856.22 | 57542.80 |
| 134 | 2036-02 | 1992.88 | 136.66 | 1856.22 | 55686.59 |
| 135 | 2036-03 | 1988.48 | 132.26 | 1856.22 | 53830.37 |
| 136 | 2036-04 | 1984.07 | 127.85 | 1856.22 | 51974.15 |
| 137 | 2036-05 | 1979.66 | 123.44 | 1856.22 | 50117.93 |
| 138 | 2036-06 | 1975.25 | 119.03 | 1856.22 | 48261.71 |
| 139 | 2036-07 | 1970.84 | 114.62 | 1856.22 | 46405.49 |
| 140 | 2036-08 | 1966.43 | 110.21 | 1856.22 | 44549.27 |
| 141 | 2036-09 | 1962.02 | 105.80 | 1856.22 | 42693.05 |
| 142 | 2036-10 | 1957.62 | 101.40 | 1856.22 | 40836.83 |
| 143 | 2036-11 | 1953.21 | 96.99 | 1856.22 | 38980.61 |
| 144 | 2036-12 | 1948.80 | 92.58 | 1856.22 | 37124.39 |
| 145 | 2037-01 | 1944.39 | 88.17 | 1856.22 | 35268.17 |
| 146 | 2037-02 | 1939.98 | 83.76 | 1856.22 | 33411.95 |
| 147 | 2037-03 | 1935.57 | 79.35 | 1856.22 | 31555.73 |
| 148 | 2037-04 | 1931.16 | 74.94 | 1856.22 | 29699.51 |
| 149 | 2037-05 | 1926.76 | 70.54 | 1856.22 | 27843.29 |
| 150 | 2037-06 | 1922.35 | 66.13 | 1856.22 | 25987.07 |
| 151 | 2037-07 | 1917.94 | 61.72 | 1856.22 | 24130.85 |
| 152 | 2037-08 | 1913.53 | 57.31 | 1856.22 | 22274.63 |
| 153 | 2037-09 | 1909.12 | 52.90 | 1856.22 | 20418.41 |
| 154 | 2037-10 | 1904.71 | 48.49 | 1856.22 | 18562.20 |
| 155 | 2037-11 | 1900.30 | 44.09 | 1856.22 | 16705.98 |
| 156 | 2037-12 | 1895.90 | 39.68 | 1856.22 | 14849.76 |
| 157 | 2038-01 | 1891.49 | 35.27 | 1856.22 | 12993.54 |
| 158 | 2038-02 | 1887.08 | 30.86 | 1856.22 | 11137.32 |
| 159 | 2038-03 | 1882.67 | 26.45 | 1856.22 | 9281.10 |
| 160 | 2038-04 | 1878.26 | 22.04 | 1856.22 | 7424.88 |
| 161 | 2038-05 | 1873.85 | 17.63 | 1856.22 | 5568.66 |
| 162 | 2038-06 | 1869.45 | 13.23 | 1856.22 | 3712.44 |
| 163 | 2038-07 | 1865.04 | 8.82 | 1856.22 | 1856.22 |
| 164 | 2038-08 | 1860.63 | 4.41 | 1856.22 | 0.00 |