贷款25万（公积金贷款）房贷，还款12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：25万
还款月数：12年
每月还款：2098.92元
利息总额：5.22万
本息合计：30.22万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-04 | 2098.92 | 677.08 | 1421.84 | 248578.16 |
| 2 | 2016-05 | 2098.92 | 673.23 | 1425.69 | 247152.47 |
| 3 | 2016-06 | 2098.92 | 669.37 | 1429.55 | 245722.92 |
| 4 | 2016-07 | 2098.92 | 665.50 | 1433.42 | 244289.50 |
| 5 | 2016-08 | 2098.92 | 661.62 | 1437.31 | 242852.19 |
| 6 | 2016-09 | 2098.92 | 657.72 | 1441.20 | 241410.99 |
| 7 | 2016-10 | 2098.92 | 653.82 | 1445.10 | 239965.89 |
| 8 | 2016-11 | 2098.92 | 649.91 | 1449.02 | 238516.88 |
| 9 | 2016-12 | 2098.92 | 645.98 | 1452.94 | 237063.94 |
| 10 | 2017-01 | 2098.92 | 642.05 | 1456.87 | 235607.06 |
| 11 | 2017-02 | 2098.92 | 638.10 | 1460.82 | 234146.24 |
| 12 | 2017-03 | 2098.92 | 634.15 | 1464.78 | 232681.46 |
| 13 | 2017-04 | 2098.92 | 630.18 | 1468.74 | 231212.72 |
| 14 | 2017-05 | 2098.92 | 626.20 | 1472.72 | 229740.00 |
| 15 | 2017-06 | 2098.92 | 622.21 | 1476.71 | 228263.29 |
| 16 | 2017-07 | 2098.92 | 618.21 | 1480.71 | 226782.58 |
| 17 | 2017-08 | 2098.92 | 614.20 | 1484.72 | 225297.86 |
| 18 | 2017-09 | 2098.92 | 610.18 | 1488.74 | 223809.12 |
| 19 | 2017-10 | 2098.92 | 606.15 | 1492.77 | 222316.34 |
| 20 | 2017-11 | 2098.92 | 602.11 | 1496.82 | 220819.53 |
| 21 | 2017-12 | 2098.92 | 598.05 | 1500.87 | 219318.66 |
| 22 | 2018-01 | 2098.92 | 593.99 | 1504.93 | 217813.72 |
| 23 | 2018-02 | 2098.92 | 589.91 | 1509.01 | 216304.71 |
| 24 | 2018-03 | 2098.92 | 585.83 | 1513.10 | 214791.62 |
| 25 | 2018-04 | 2098.92 | 581.73 | 1517.20 | 213274.42 |
| 26 | 2018-05 | 2098.92 | 577.62 | 1521.30 | 211753.12 |
| 27 | 2018-06 | 2098.92 | 573.50 | 1525.42 | 210227.69 |
| 28 | 2018-07 | 2098.92 | 569.37 | 1529.56 | 208698.13 |
| 29 | 2018-08 | 2098.92 | 565.22 | 1533.70 | 207164.44 |
| 30 | 2018-09 | 2098.92 | 561.07 | 1537.85 | 205626.58 |
| 31 | 2018-10 | 2098.92 | 556.91 | 1542.02 | 204084.57 |
| 32 | 2018-11 | 2098.92 | 552.73 | 1546.19 | 202538.37 |
| 33 | 2018-12 | 2098.92 | 548.54 | 1550.38 | 200987.99 |
| 34 | 2019-01 | 2098.92 | 544.34 | 1554.58 | 199433.41 |
| 35 | 2019-02 | 2098.92 | 540.13 | 1558.79 | 197874.62 |
| 36 | 2019-03 | 2098.92 | 535.91 | 1563.01 | 196311.61 |
| 37 | 2019-04 | 2098.92 | 531.68 | 1567.25 | 194744.36 |
| 38 | 2019-05 | 2098.92 | 527.43 | 1571.49 | 193172.87 |
| 39 | 2019-06 | 2098.92 | 523.18 | 1575.75 | 191597.13 |
| 40 | 2019-07 | 2098.92 | 518.91 | 1580.01 | 190017.11 |
| 41 | 2019-08 | 2098.92 | 514.63 | 1584.29 | 188432.82 |
| 42 | 2019-09 | 2098.92 | 510.34 | 1588.58 | 186844.23 |
| 43 | 2019-10 | 2098.92 | 506.04 | 1592.89 | 185251.35 |
| 44 | 2019-11 | 2098.92 | 501.72 | 1597.20 | 183654.15 |
| 45 | 2019-12 | 2098.92 | 497.40 | 1601.53 | 182052.62 |
| 46 | 2020-01 | 2098.92 | 493.06 | 1605.86 | 180446.76 |
| 47 | 2020-02 | 2098.92 | 488.71 | 1610.21 | 178836.54 |
| 48 | 2020-03 | 2098.92 | 484.35 | 1614.57 | 177221.97 |
| 49 | 2020-04 | 2098.92 | 479.98 | 1618.95 | 175603.02 |
| 50 | 2020-05 | 2098.92 | 475.59 | 1623.33 | 173979.69 |
| 51 | 2020-06 | 2098.92 | 471.20 | 1627.73 | 172351.97 |
| 52 | 2020-07 | 2098.92 | 466.79 | 1632.14 | 170719.83 |
| 53 | 2020-08 | 2098.92 | 462.37 | 1636.56 | 169083.27 |
| 54 | 2020-09 | 2098.92 | 457.93 | 1640.99 | 167442.28 |
| 55 | 2020-10 | 2098.92 | 453.49 | 1645.43 | 165796.85 |
| 56 | 2020-11 | 2098.92 | 449.03 | 1649.89 | 164146.96 |
| 57 | 2020-12 | 2098.92 | 444.56 | 1654.36 | 162492.60 |
| 58 | 2021-01 | 2098.92 | 440.08 | 1658.84 | 160833.76 |
| 59 | 2021-02 | 2098.92 | 435.59 | 1663.33 | 159170.43 |
| 60 | 2021-03 | 2098.92 | 431.09 | 1667.84 | 157502.60 |
| 61 | 2021-04 | 2098.92 | 426.57 | 1672.35 | 155830.24 |
| 62 | 2021-05 | 2098.92 | 422.04 | 1676.88 | 154153.36 |
| 63 | 2021-06 | 2098.92 | 417.50 | 1681.42 | 152471.94 |
| 64 | 2021-07 | 2098.92 | 412.94 | 1685.98 | 150785.96 |
| 65 | 2021-08 | 2098.92 | 408.38 | 1690.54 | 149095.41 |
| 66 | 2021-09 | 2098.92 | 403.80 | 1695.12 | 147400.29 |
| 67 | 2021-10 | 2098.92 | 399.21 | 1699.71 | 145700.58 |
| 68 | 2021-11 | 2098.92 | 394.61 | 1704.32 | 143996.26 |
| 69 | 2021-12 | 2098.92 | 389.99 | 1708.93 | 142287.33 |
| 70 | 2022-01 | 2098.92 | 385.36 | 1713.56 | 140573.77 |
| 71 | 2022-02 | 2098.92 | 380.72 | 1718.20 | 138855.56 |
| 72 | 2022-03 | 2098.92 | 376.07 | 1722.86 | 137132.71 |
| 73 | 2022-04 | 2098.92 | 371.40 | 1727.52 | 135405.19 |
| 74 | 2022-05 | 2098.92 | 366.72 | 1732.20 | 133672.99 |
| 75 | 2022-06 | 2098.92 | 362.03 | 1736.89 | 131936.09 |
| 76 | 2022-07 | 2098.92 | 357.33 | 1741.60 | 130194.50 |
| 77 | 2022-08 | 2098.92 | 352.61 | 1746.31 | 128448.19 |
| 78 | 2022-09 | 2098.92 | 347.88 | 1751.04 | 126697.14 |
| 79 | 2022-10 | 2098.92 | 343.14 | 1755.78 | 124941.36 |
| 80 | 2022-11 | 2098.92 | 338.38 | 1760.54 | 123180.82 |
| 81 | 2022-12 | 2098.92 | 333.61 | 1765.31 | 121415.51 |
| 82 | 2023-01 | 2098.92 | 328.83 | 1770.09 | 119645.42 |
| 83 | 2023-02 | 2098.92 | 324.04 | 1774.88 | 117870.54 |
| 84 | 2023-03 | 2098.92 | 319.23 | 1779.69 | 116090.85 |
| 85 | 2023-04 | 2098.92 | 314.41 | 1784.51 | 114306.34 |
| 86 | 2023-05 | 2098.92 | 309.58 | 1789.34 | 112517.00 |
| 87 | 2023-06 | 2098.92 | 304.73 | 1794.19 | 110722.81 |
| 88 | 2023-07 | 2098.92 | 299.87 | 1799.05 | 108923.76 |
| 89 | 2023-08 | 2098.92 | 295.00 | 1803.92 | 107119.84 |
| 90 | 2023-09 | 2098.92 | 290.12 | 1808.81 | 105311.03 |
| 91 | 2023-10 | 2098.92 | 285.22 | 1813.71 | 103497.32 |
| 92 | 2023-11 | 2098.92 | 280.31 | 1818.62 | 101678.71 |
| 93 | 2023-12 | 2098.92 | 275.38 | 1823.54 | 99855.16 |
| 94 | 2024-01 | 2098.92 | 270.44 | 1828.48 | 98026.68 |
| 95 | 2024-02 | 2098.92 | 265.49 | 1833.43 | 96193.25 |
| 96 | 2024-03 | 2098.92 | 260.52 | 1838.40 | 94354.85 |
| 97 | 2024-04 | 2098.92 | 255.54 | 1843.38 | 92511.47 |
| 98 | 2024-05 | 2098.92 | 250.55 | 1848.37 | 90663.10 |
| 99 | 2024-06 | 2098.92 | 245.55 | 1853.38 | 88809.72 |
| 100 | 2024-07 | 2098.92 | 240.53 | 1858.40 | 86951.33 |
| 101 | 2024-08 | 2098.92 | 235.49 | 1863.43 | 85087.90 |
| 102 | 2024-09 | 2098.92 | 230.45 | 1868.48 | 83219.42 |
| 103 | 2024-10 | 2098.92 | 225.39 | 1873.54 | 81345.88 |
| 104 | 2024-11 | 2098.92 | 220.31 | 1878.61 | 79467.27 |
| 105 | 2024-12 | 2098.92 | 215.22 | 1883.70 | 77583.57 |
| 106 | 2025-01 | 2098.92 | 210.12 | 1888.80 | 75694.77 |
| 107 | 2025-02 | 2098.92 | 205.01 | 1893.92 | 73800.86 |
| 108 | 2025-03 | 2098.92 | 199.88 | 1899.05 | 71901.81 |
| 109 | 2025-04 | 2098.92 | 194.73 | 1904.19 | 69997.62 |
| 110 | 2025-05 | 2098.92 | 189.58 | 1909.35 | 68088.28 |
| 111 | 2025-06 | 2098.92 | 184.41 | 1914.52 | 66173.76 |
| 112 | 2025-07 | 2098.92 | 179.22 | 1919.70 | 64254.06 |
| 113 | 2025-08 | 2098.92 | 174.02 | 1924.90 | 62329.16 |
| 114 | 2025-09 | 2098.92 | 168.81 | 1930.11 | 60399.04 |
| 115 | 2025-10 | 2098.92 | 163.58 | 1935.34 | 58463.70 |
| 116 | 2025-11 | 2098.92 | 158.34 | 1940.58 | 56523.12 |
| 117 | 2025-12 | 2098.92 | 153.08 | 1945.84 | 54577.28 |
| 118 | 2026-01 | 2098.92 | 147.81 | 1951.11 | 52626.17 |
| 119 | 2026-02 | 2098.92 | 142.53 | 1956.39 | 50669.77 |
| 120 | 2026-03 | 2098.92 | 137.23 | 1961.69 | 48708.08 |
| 121 | 2026-04 | 2098.92 | 131.92 | 1967.01 | 46741.08 |
| 122 | 2026-05 | 2098.92 | 126.59 | 1972.33 | 44768.74 |
| 123 | 2026-06 | 2098.92 | 121.25 | 1977.67 | 42791.07 |
| 124 | 2026-07 | 2098.92 | 115.89 | 1983.03 | 40808.04 |
| 125 | 2026-08 | 2098.92 | 110.52 | 1988.40 | 38819.64 |
| 126 | 2026-09 | 2098.92 | 105.14 | 1993.79 | 36825.85 |
| 127 | 2026-10 | 2098.92 | 99.74 | 1999.19 | 34826.67 |
| 128 | 2026-11 | 2098.92 | 94.32 | 2004.60 | 32822.06 |
| 129 | 2026-12 | 2098.92 | 88.89 | 2010.03 | 30812.04 |
| 130 | 2027-01 | 2098.92 | 83.45 | 2015.47 | 28796.56 |
| 131 | 2027-02 | 2098.92 | 77.99 | 2020.93 | 26775.63 |
| 132 | 2027-03 | 2098.92 | 72.52 | 2026.41 | 24749.22 |
| 133 | 2027-04 | 2098.92 | 67.03 | 2031.89 | 22717.33 |
| 134 | 2027-05 | 2098.92 | 61.53 | 2037.40 | 20679.93 |
| 135 | 2027-06 | 2098.92 | 56.01 | 2042.91 | 18637.02 |
| 136 | 2027-07 | 2098.92 | 50.48 | 2048.45 | 16588.57 |
| 137 | 2027-08 | 2098.92 | 44.93 | 2054.00 | 14534.58 |
| 138 | 2027-09 | 2098.92 | 39.36 | 2059.56 | 12475.02 |
| 139 | 2027-10 | 2098.92 | 33.79 | 2065.14 | 10409.88 |
| 140 | 2027-11 | 2098.92 | 28.19 | 2070.73 | 8339.15 |
| 141 | 2027-12 | 2098.92 | 22.59 | 2076.34 | 6262.81 |
| 142 | 2028-01 | 2098.92 | 16.96 | 2081.96 | 4180.85 |
| 143 | 2028-02 | 2098.92 | 11.32 | 2087.60 | 2093.25 |
| 144 | 2028-03 | 2098.92 | 5.67 | 2093.25 | 0.00 |
等额本金还款方式：
贷款总额：25万
还款月数：12年
首月还款：2413.19元
每月递减：4.7元
利息总额：4.91万
本息合计：29.91万
节省利息：3156.34元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-04 | 2413.19 | 677.08 | 1736.11 | 248263.89 |
| 2 | 2016-05 | 2408.49 | 672.38 | 1736.11 | 246527.78 |
| 3 | 2016-06 | 2403.79 | 667.68 | 1736.11 | 244791.67 |
| 4 | 2016-07 | 2399.09 | 662.98 | 1736.11 | 243055.56 |
| 5 | 2016-08 | 2394.39 | 658.28 | 1736.11 | 241319.44 |
| 6 | 2016-09 | 2389.68 | 653.57 | 1736.11 | 239583.33 |
| 7 | 2016-10 | 2384.98 | 648.87 | 1736.11 | 237847.22 |
| 8 | 2016-11 | 2380.28 | 644.17 | 1736.11 | 236111.11 |
| 9 | 2016-12 | 2375.58 | 639.47 | 1736.11 | 234375.00 |
| 10 | 2017-01 | 2370.88 | 634.77 | 1736.11 | 232638.89 |
| 11 | 2017-02 | 2366.17 | 630.06 | 1736.11 | 230902.78 |
| 12 | 2017-03 | 2361.47 | 625.36 | 1736.11 | 229166.67 |
| 13 | 2017-04 | 2356.77 | 620.66 | 1736.11 | 227430.56 |
| 14 | 2017-05 | 2352.07 | 615.96 | 1736.11 | 225694.44 |
| 15 | 2017-06 | 2347.37 | 611.26 | 1736.11 | 223958.33 |
| 16 | 2017-07 | 2342.66 | 606.55 | 1736.11 | 222222.22 |
| 17 | 2017-08 | 2337.96 | 601.85 | 1736.11 | 220486.11 |
| 18 | 2017-09 | 2333.26 | 597.15 | 1736.11 | 218750.00 |
| 19 | 2017-10 | 2328.56 | 592.45 | 1736.11 | 217013.89 |
| 20 | 2017-11 | 2323.86 | 587.75 | 1736.11 | 215277.78 |
| 21 | 2017-12 | 2319.16 | 583.04 | 1736.11 | 213541.67 |
| 22 | 2018-01 | 2314.45 | 578.34 | 1736.11 | 211805.56 |
| 23 | 2018-02 | 2309.75 | 573.64 | 1736.11 | 210069.44 |
| 24 | 2018-03 | 2305.05 | 568.94 | 1736.11 | 208333.33 |
| 25 | 2018-04 | 2300.35 | 564.24 | 1736.11 | 206597.22 |
| 26 | 2018-05 | 2295.65 | 559.53 | 1736.11 | 204861.11 |
| 27 | 2018-06 | 2290.94 | 554.83 | 1736.11 | 203125.00 |
| 28 | 2018-07 | 2286.24 | 550.13 | 1736.11 | 201388.89 |
| 29 | 2018-08 | 2281.54 | 545.43 | 1736.11 | 199652.78 |
| 30 | 2018-09 | 2276.84 | 540.73 | 1736.11 | 197916.67 |
| 31 | 2018-10 | 2272.14 | 536.02 | 1736.11 | 196180.56 |
| 32 | 2018-11 | 2267.43 | 531.32 | 1736.11 | 194444.44 |
| 33 | 2018-12 | 2262.73 | 526.62 | 1736.11 | 192708.33 |
| 34 | 2019-01 | 2258.03 | 521.92 | 1736.11 | 190972.22 |
| 35 | 2019-02 | 2253.33 | 517.22 | 1736.11 | 189236.11 |
| 36 | 2019-03 | 2248.63 | 512.51 | 1736.11 | 187500.00 |
| 37 | 2019-04 | 2243.92 | 507.81 | 1736.11 | 185763.89 |
| 38 | 2019-05 | 2239.22 | 503.11 | 1736.11 | 184027.78 |
| 39 | 2019-06 | 2234.52 | 498.41 | 1736.11 | 182291.67 |
| 40 | 2019-07 | 2229.82 | 493.71 | 1736.11 | 180555.56 |
| 41 | 2019-08 | 2225.12 | 489.00 | 1736.11 | 178819.44 |
| 42 | 2019-09 | 2220.41 | 484.30 | 1736.11 | 177083.33 |
| 43 | 2019-10 | 2215.71 | 479.60 | 1736.11 | 175347.22 |
| 44 | 2019-11 | 2211.01 | 474.90 | 1736.11 | 173611.11 |
| 45 | 2019-12 | 2206.31 | 470.20 | 1736.11 | 171875.00 |
| 46 | 2020-01 | 2201.61 | 465.49 | 1736.11 | 170138.89 |
| 47 | 2020-02 | 2196.90 | 460.79 | 1736.11 | 168402.78 |
| 48 | 2020-03 | 2192.20 | 456.09 | 1736.11 | 166666.67 |
| 49 | 2020-04 | 2187.50 | 451.39 | 1736.11 | 164930.56 |
| 50 | 2020-05 | 2182.80 | 446.69 | 1736.11 | 163194.44 |
| 51 | 2020-06 | 2178.10 | 441.98 | 1736.11 | 161458.33 |
| 52 | 2020-07 | 2173.39 | 437.28 | 1736.11 | 159722.22 |
| 53 | 2020-08 | 2168.69 | 432.58 | 1736.11 | 157986.11 |
| 54 | 2020-09 | 2163.99 | 427.88 | 1736.11 | 156250.00 |
| 55 | 2020-10 | 2159.29 | 423.18 | 1736.11 | 154513.89 |
| 56 | 2020-11 | 2154.59 | 418.48 | 1736.11 | 152777.78 |
| 57 | 2020-12 | 2149.88 | 413.77 | 1736.11 | 151041.67 |
| 58 | 2021-01 | 2145.18 | 409.07 | 1736.11 | 149305.56 |
| 59 | 2021-02 | 2140.48 | 404.37 | 1736.11 | 147569.44 |
| 60 | 2021-03 | 2135.78 | 399.67 | 1736.11 | 145833.33 |
| 61 | 2021-04 | 2131.08 | 394.97 | 1736.11 | 144097.22 |
| 62 | 2021-05 | 2126.37 | 390.26 | 1736.11 | 142361.11 |
| 63 | 2021-06 | 2121.67 | 385.56 | 1736.11 | 140625.00 |
| 64 | 2021-07 | 2116.97 | 380.86 | 1736.11 | 138888.89 |
| 65 | 2021-08 | 2112.27 | 376.16 | 1736.11 | 137152.78 |
| 66 | 2021-09 | 2107.57 | 371.46 | 1736.11 | 135416.67 |
| 67 | 2021-10 | 2102.86 | 366.75 | 1736.11 | 133680.56 |
| 68 | 2021-11 | 2098.16 | 362.05 | 1736.11 | 131944.44 |
| 69 | 2021-12 | 2093.46 | 357.35 | 1736.11 | 130208.33 |
| 70 | 2022-01 | 2088.76 | 352.65 | 1736.11 | 128472.22 |
| 71 | 2022-02 | 2084.06 | 347.95 | 1736.11 | 126736.11 |
| 72 | 2022-03 | 2079.35 | 343.24 | 1736.11 | 125000.00 |
| 73 | 2022-04 | 2074.65 | 338.54 | 1736.11 | 123263.89 |
| 74 | 2022-05 | 2069.95 | 333.84 | 1736.11 | 121527.78 |
| 75 | 2022-06 | 2065.25 | 329.14 | 1736.11 | 119791.67 |
| 76 | 2022-07 | 2060.55 | 324.44 | 1736.11 | 118055.56 |
| 77 | 2022-08 | 2055.84 | 319.73 | 1736.11 | 116319.44 |
| 78 | 2022-09 | 2051.14 | 315.03 | 1736.11 | 114583.33 |
| 79 | 2022-10 | 2046.44 | 310.33 | 1736.11 | 112847.22 |
| 80 | 2022-11 | 2041.74 | 305.63 | 1736.11 | 111111.11 |
| 81 | 2022-12 | 2037.04 | 300.93 | 1736.11 | 109375.00 |
| 82 | 2023-01 | 2032.34 | 296.22 | 1736.11 | 107638.89 |
| 83 | 2023-02 | 2027.63 | 291.52 | 1736.11 | 105902.78 |
| 84 | 2023-03 | 2022.93 | 286.82 | 1736.11 | 104166.67 |
| 85 | 2023-04 | 2018.23 | 282.12 | 1736.11 | 102430.56 |
| 86 | 2023-05 | 2013.53 | 277.42 | 1736.11 | 100694.44 |
| 87 | 2023-06 | 2008.83 | 272.71 | 1736.11 | 98958.33 |
| 88 | 2023-07 | 2004.12 | 268.01 | 1736.11 | 97222.22 |
| 89 | 2023-08 | 1999.42 | 263.31 | 1736.11 | 95486.11 |
| 90 | 2023-09 | 1994.72 | 258.61 | 1736.11 | 93750.00 |
| 91 | 2023-10 | 1990.02 | 253.91 | 1736.11 | 92013.89 |
| 92 | 2023-11 | 1985.32 | 249.20 | 1736.11 | 90277.78 |
| 93 | 2023-12 | 1980.61 | 244.50 | 1736.11 | 88541.67 |
| 94 | 2024-01 | 1975.91 | 239.80 | 1736.11 | 86805.56 |
| 95 | 2024-02 | 1971.21 | 235.10 | 1736.11 | 85069.44 |
| 96 | 2024-03 | 1966.51 | 230.40 | 1736.11 | 83333.33 |
| 97 | 2024-04 | 1961.81 | 225.69 | 1736.11 | 81597.22 |
| 98 | 2024-05 | 1957.10 | 220.99 | 1736.11 | 79861.11 |
| 99 | 2024-06 | 1952.40 | 216.29 | 1736.11 | 78125.00 |
| 100 | 2024-07 | 1947.70 | 211.59 | 1736.11 | 76388.89 |
| 101 | 2024-08 | 1943.00 | 206.89 | 1736.11 | 74652.78 |
| 102 | 2024-09 | 1938.30 | 202.18 | 1736.11 | 72916.67 |
| 103 | 2024-10 | 1933.59 | 197.48 | 1736.11 | 71180.56 |
| 104 | 2024-11 | 1928.89 | 192.78 | 1736.11 | 69444.44 |
| 105 | 2024-12 | 1924.19 | 188.08 | 1736.11 | 67708.33 |
| 106 | 2025-01 | 1919.49 | 183.38 | 1736.11 | 65972.22 |
| 107 | 2025-02 | 1914.79 | 178.67 | 1736.11 | 64236.11 |
| 108 | 2025-03 | 1910.08 | 173.97 | 1736.11 | 62500.00 |
| 109 | 2025-04 | 1905.38 | 169.27 | 1736.11 | 60763.89 |
| 110 | 2025-05 | 1900.68 | 164.57 | 1736.11 | 59027.78 |
| 111 | 2025-06 | 1895.98 | 159.87 | 1736.11 | 57291.67 |
| 112 | 2025-07 | 1891.28 | 155.16 | 1736.11 | 55555.56 |
| 113 | 2025-08 | 1886.57 | 150.46 | 1736.11 | 53819.44 |
| 114 | 2025-09 | 1881.87 | 145.76 | 1736.11 | 52083.33 |
| 115 | 2025-10 | 1877.17 | 141.06 | 1736.11 | 50347.22 |
| 116 | 2025-11 | 1872.47 | 136.36 | 1736.11 | 48611.11 |
| 117 | 2025-12 | 1867.77 | 131.66 | 1736.11 | 46875.00 |
| 118 | 2026-01 | 1863.06 | 126.95 | 1736.11 | 45138.89 |
| 119 | 2026-02 | 1858.36 | 122.25 | 1736.11 | 43402.78 |
| 120 | 2026-03 | 1853.66 | 117.55 | 1736.11 | 41666.67 |
| 121 | 2026-04 | 1848.96 | 112.85 | 1736.11 | 39930.56 |
| 122 | 2026-05 | 1844.26 | 108.15 | 1736.11 | 38194.44 |
| 123 | 2026-06 | 1839.55 | 103.44 | 1736.11 | 36458.33 |
| 124 | 2026-07 | 1834.85 | 98.74 | 1736.11 | 34722.22 |
| 125 | 2026-08 | 1830.15 | 94.04 | 1736.11 | 32986.11 |
| 126 | 2026-09 | 1825.45 | 89.34 | 1736.11 | 31250.00 |
| 127 | 2026-10 | 1820.75 | 84.64 | 1736.11 | 29513.89 |
| 128 | 2026-11 | 1816.04 | 79.93 | 1736.11 | 27777.78 |
| 129 | 2026-12 | 1811.34 | 75.23 | 1736.11 | 26041.67 |
| 130 | 2027-01 | 1806.64 | 70.53 | 1736.11 | 24305.56 |
| 131 | 2027-02 | 1801.94 | 65.83 | 1736.11 | 22569.44 |
| 132 | 2027-03 | 1797.24 | 61.13 | 1736.11 | 20833.33 |
| 133 | 2027-04 | 1792.53 | 56.42 | 1736.11 | 19097.22 |
| 134 | 2027-05 | 1787.83 | 51.72 | 1736.11 | 17361.11 |
| 135 | 2027-06 | 1783.13 | 47.02 | 1736.11 | 15625.00 |
| 136 | 2027-07 | 1778.43 | 42.32 | 1736.11 | 13888.89 |
| 137 | 2027-08 | 1773.73 | 37.62 | 1736.11 | 12152.78 |
| 138 | 2027-09 | 1769.02 | 32.91 | 1736.11 | 10416.67 |
| 139 | 2027-10 | 1764.32 | 28.21 | 1736.11 | 8680.56 |
| 140 | 2027-11 | 1759.62 | 23.51 | 1736.11 | 6944.44 |
| 141 | 2027-12 | 1754.92 | 18.81 | 1736.11 | 5208.33 |
| 142 | 2028-01 | 1750.22 | 14.11 | 1736.11 | 3472.22 |
| 143 | 2028-02 | 1745.52 | 9.40 | 1736.11 | 1736.11 |
| 144 | 2028-03 | 1740.81 | 4.70 | 1736.11 | 0.00 |