贷款22万（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：22万
还款月数：13年
每月还款：1663.5元
利息总额：3.95万
本息合计：25.95万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 1663.50 | 476.67 | 1186.84 | 218813.16 |
| 2 | 2025-06 | 1663.50 | 474.10 | 1189.41 | 217623.76 |
| 3 | 2025-07 | 1663.50 | 471.52 | 1191.99 | 216431.77 |
| 4 | 2025-08 | 1663.50 | 468.94 | 1194.57 | 215237.20 |
| 5 | 2025-09 | 1663.50 | 466.35 | 1197.16 | 214040.05 |
| 6 | 2025-10 | 1663.50 | 463.75 | 1199.75 | 212840.30 |
| 7 | 2025-11 | 1663.50 | 461.15 | 1202.35 | 211637.95 |
| 8 | 2025-12 | 1663.50 | 458.55 | 1204.95 | 210432.99 |
| 9 | 2026-01 | 1663.50 | 455.94 | 1207.56 | 209225.43 |
| 10 | 2026-02 | 1663.50 | 453.32 | 1210.18 | 208015.25 |
| 11 | 2026-03 | 1663.50 | 450.70 | 1212.80 | 206802.44 |
| 12 | 2026-04 | 1663.50 | 448.07 | 1215.43 | 205587.01 |
| 13 | 2026-05 | 1663.50 | 445.44 | 1218.06 | 204368.95 |
| 14 | 2026-06 | 1663.50 | 442.80 | 1220.70 | 203148.24 |
| 15 | 2026-07 | 1663.50 | 440.15 | 1223.35 | 201924.90 |
| 16 | 2026-08 | 1663.50 | 437.50 | 1226.00 | 200698.90 |
| 17 | 2026-09 | 1663.50 | 434.85 | 1228.66 | 199470.24 |
| 18 | 2026-10 | 1663.50 | 432.19 | 1231.32 | 198238.92 |
| 19 | 2026-11 | 1663.50 | 429.52 | 1233.99 | 197004.94 |
| 20 | 2026-12 | 1663.50 | 426.84 | 1236.66 | 195768.28 |
| 21 | 2027-01 | 1663.50 | 424.16 | 1239.34 | 194528.94 |
| 22 | 2027-02 | 1663.50 | 421.48 | 1242.02 | 193286.92 |
| 23 | 2027-03 | 1663.50 | 418.79 | 1244.71 | 192042.20 |
| 24 | 2027-04 | 1663.50 | 416.09 | 1247.41 | 190794.79 |
| 25 | 2027-05 | 1663.50 | 413.39 | 1250.11 | 189544.68 |
| 26 | 2027-06 | 1663.50 | 410.68 | 1252.82 | 188291.85 |
| 27 | 2027-07 | 1663.50 | 407.97 | 1255.54 | 187036.32 |
| 28 | 2027-08 | 1663.50 | 405.25 | 1258.26 | 185778.06 |
| 29 | 2027-09 | 1663.50 | 402.52 | 1260.98 | 184517.07 |
| 30 | 2027-10 | 1663.50 | 399.79 | 1263.72 | 183253.36 |
| 31 | 2027-11 | 1663.50 | 397.05 | 1266.45 | 181986.90 |
| 32 | 2027-12 | 1663.50 | 394.30 | 1269.20 | 180717.70 |
| 33 | 2028-01 | 1663.50 | 391.56 | 1271.95 | 179445.76 |
| 34 | 2028-02 | 1663.50 | 388.80 | 1274.70 | 178171.05 |
| 35 | 2028-03 | 1663.50 | 386.04 | 1277.47 | 176893.59 |
| 36 | 2028-04 | 1663.50 | 383.27 | 1280.23 | 175613.35 |
| 37 | 2028-05 | 1663.50 | 380.50 | 1283.01 | 174330.35 |
| 38 | 2028-06 | 1663.50 | 377.72 | 1285.79 | 173044.56 |
| 39 | 2028-07 | 1663.50 | 374.93 | 1288.57 | 171755.98 |
| 40 | 2028-08 | 1663.50 | 372.14 | 1291.37 | 170464.62 |
| 41 | 2028-09 | 1663.50 | 369.34 | 1294.16 | 169170.46 |
| 42 | 2028-10 | 1663.50 | 366.54 | 1296.97 | 167873.49 |
| 43 | 2028-11 | 1663.50 | 363.73 | 1299.78 | 166573.71 |
| 44 | 2028-12 | 1663.50 | 360.91 | 1302.59 | 165271.12 |
| 45 | 2029-01 | 1663.50 | 358.09 | 1305.42 | 163965.70 |
| 46 | 2029-02 | 1663.50 | 355.26 | 1308.24 | 162657.46 |
| 47 | 2029-03 | 1663.50 | 352.42 | 1311.08 | 161346.38 |
| 48 | 2029-04 | 1663.50 | 349.58 | 1313.92 | 160032.46 |
| 49 | 2029-05 | 1663.50 | 346.74 | 1316.77 | 158715.69 |
| 50 | 2029-06 | 1663.50 | 343.88 | 1319.62 | 157396.08 |
| 51 | 2029-07 | 1663.50 | 341.02 | 1322.48 | 156073.60 |
| 52 | 2029-08 | 1663.50 | 338.16 | 1325.34 | 154748.25 |
| 53 | 2029-09 | 1663.50 | 335.29 | 1328.22 | 153420.04 |
| 54 | 2029-10 | 1663.50 | 332.41 | 1331.09 | 152088.95 |
| 55 | 2029-11 | 1663.50 | 329.53 | 1333.98 | 150754.97 |
| 56 | 2029-12 | 1663.50 | 326.64 | 1336.87 | 149418.10 |
| 57 | 2030-01 | 1663.50 | 323.74 | 1339.76 | 148078.34 |
| 58 | 2030-02 | 1663.50 | 320.84 | 1342.67 | 146735.67 |
| 59 | 2030-03 | 1663.50 | 317.93 | 1345.58 | 145390.09 |
| 60 | 2030-04 | 1663.50 | 315.01 | 1348.49 | 144041.60 |
| 61 | 2030-05 | 1663.50 | 312.09 | 1351.41 | 142690.19 |
| 62 | 2030-06 | 1663.50 | 309.16 | 1354.34 | 141335.85 |
| 63 | 2030-07 | 1663.50 | 306.23 | 1357.28 | 139978.57 |
| 64 | 2030-08 | 1663.50 | 303.29 | 1360.22 | 138618.36 |
| 65 | 2030-09 | 1663.50 | 300.34 | 1363.16 | 137255.19 |
| 66 | 2030-10 | 1663.50 | 297.39 | 1366.12 | 135889.08 |
| 67 | 2030-11 | 1663.50 | 294.43 | 1369.08 | 134520.00 |
| 68 | 2030-12 | 1663.50 | 291.46 | 1372.04 | 133147.96 |
| 69 | 2031-01 | 1663.50 | 288.49 | 1375.02 | 131772.94 |
| 70 | 2031-02 | 1663.50 | 285.51 | 1378.00 | 130394.95 |
| 71 | 2031-03 | 1663.50 | 282.52 | 1380.98 | 129013.97 |
| 72 | 2031-04 | 1663.50 | 279.53 | 1383.97 | 127629.99 |
| 73 | 2031-05 | 1663.50 | 276.53 | 1386.97 | 126243.02 |
| 74 | 2031-06 | 1663.50 | 273.53 | 1389.98 | 124853.04 |
| 75 | 2031-07 | 1663.50 | 270.51 | 1392.99 | 123460.06 |
| 76 | 2031-08 | 1663.50 | 267.50 | 1396.01 | 122064.05 |
| 77 | 2031-09 | 1663.50 | 264.47 | 1399.03 | 120665.02 |
| 78 | 2031-10 | 1663.50 | 261.44 | 1402.06 | 119262.96 |
| 79 | 2031-11 | 1663.50 | 258.40 | 1405.10 | 117857.86 |
| 80 | 2031-12 | 1663.50 | 255.36 | 1408.14 | 116449.71 |
| 81 | 2032-01 | 1663.50 | 252.31 | 1411.20 | 115038.52 |
| 82 | 2032-02 | 1663.50 | 249.25 | 1414.25 | 113624.26 |
| 83 | 2032-03 | 1663.50 | 246.19 | 1417.32 | 112206.95 |
| 84 | 2032-04 | 1663.50 | 243.12 | 1420.39 | 110786.56 |
| 85 | 2032-05 | 1663.50 | 240.04 | 1423.47 | 109363.09 |
| 86 | 2032-06 | 1663.50 | 236.95 | 1426.55 | 107936.54 |
| 87 | 2032-07 | 1663.50 | 233.86 | 1429.64 | 106506.90 |
| 88 | 2032-08 | 1663.50 | 230.76 | 1432.74 | 105074.16 |
| 89 | 2032-09 | 1663.50 | 227.66 | 1435.84 | 103638.32 |
| 90 | 2032-10 | 1663.50 | 224.55 | 1438.95 | 102199.37 |
| 91 | 2032-11 | 1663.50 | 221.43 | 1442.07 | 100757.30 |
| 92 | 2032-12 | 1663.50 | 218.31 | 1445.20 | 99312.10 |
| 93 | 2033-01 | 1663.50 | 215.18 | 1448.33 | 97863.77 |
| 94 | 2033-02 | 1663.50 | 212.04 | 1451.46 | 96412.31 |
| 95 | 2033-03 | 1663.50 | 208.89 | 1454.61 | 94957.70 |
| 96 | 2033-04 | 1663.50 | 205.74 | 1457.76 | 93499.94 |
| 97 | 2033-05 | 1663.50 | 202.58 | 1460.92 | 92039.02 |
| 98 | 2033-06 | 1663.50 | 199.42 | 1464.09 | 90574.93 |
| 99 | 2033-07 | 1663.50 | 196.25 | 1467.26 | 89107.68 |
| 100 | 2033-08 | 1663.50 | 193.07 | 1470.44 | 87637.24 |
| 101 | 2033-09 | 1663.50 | 189.88 | 1473.62 | 86163.62 |
| 102 | 2033-10 | 1663.50 | 186.69 | 1476.82 | 84686.80 |
| 103 | 2033-11 | 1663.50 | 183.49 | 1480.02 | 83206.79 |
| 104 | 2033-12 | 1663.50 | 180.28 | 1483.22 | 81723.56 |
| 105 | 2034-01 | 1663.50 | 177.07 | 1486.44 | 80237.13 |
| 106 | 2034-02 | 1663.50 | 173.85 | 1489.66 | 78747.47 |
| 107 | 2034-03 | 1663.50 | 170.62 | 1492.88 | 77254.59 |
| 108 | 2034-04 | 1663.50 | 167.38 | 1496.12 | 75758.47 |
| 109 | 2034-05 | 1663.50 | 164.14 | 1499.36 | 74259.11 |
| 110 | 2034-06 | 1663.50 | 160.89 | 1502.61 | 72756.50 |
| 111 | 2034-07 | 1663.50 | 157.64 | 1505.86 | 71250.64 |
| 112 | 2034-08 | 1663.50 | 154.38 | 1509.13 | 69741.51 |
| 113 | 2034-09 | 1663.50 | 151.11 | 1512.40 | 68229.12 |
| 114 | 2034-10 | 1663.50 | 147.83 | 1515.67 | 66713.44 |
| 115 | 2034-11 | 1663.50 | 144.55 | 1518.96 | 65194.48 |
| 116 | 2034-12 | 1663.50 | 141.25 | 1522.25 | 63672.24 |
| 117 | 2035-01 | 1663.50 | 137.96 | 1525.55 | 62146.69 |
| 118 | 2035-02 | 1663.50 | 134.65 | 1528.85 | 60617.84 |
| 119 | 2035-03 | 1663.50 | 131.34 | 1532.16 | 59085.67 |
| 120 | 2035-04 | 1663.50 | 128.02 | 1535.48 | 57550.19 |
| 121 | 2035-05 | 1663.50 | 124.69 | 1538.81 | 56011.38 |
| 122 | 2035-06 | 1663.50 | 121.36 | 1542.15 | 54469.23 |
| 123 | 2035-07 | 1663.50 | 118.02 | 1545.49 | 52923.75 |
| 124 | 2035-08 | 1663.50 | 114.67 | 1548.84 | 51374.91 |
| 125 | 2035-09 | 1663.50 | 111.31 | 1552.19 | 49822.72 |
| 126 | 2035-10 | 1663.50 | 107.95 | 1555.55 | 48267.17 |
| 127 | 2035-11 | 1663.50 | 104.58 | 1558.92 | 46708.24 |
| 128 | 2035-12 | 1663.50 | 101.20 | 1562.30 | 45145.94 |
| 129 | 2036-01 | 1663.50 | 97.82 | 1565.69 | 43580.25 |
| 130 | 2036-02 | 1663.50 | 94.42 | 1569.08 | 42011.17 |
| 131 | 2036-03 | 1663.50 | 91.02 | 1572.48 | 40438.70 |
| 132 | 2036-04 | 1663.50 | 87.62 | 1575.89 | 38862.81 |
| 133 | 2036-05 | 1663.50 | 84.20 | 1579.30 | 37283.51 |
| 134 | 2036-06 | 1663.50 | 80.78 | 1582.72 | 35700.79 |
| 135 | 2036-07 | 1663.50 | 77.35 | 1586.15 | 34114.63 |
| 136 | 2036-08 | 1663.50 | 73.92 | 1589.59 | 32525.05 |
| 137 | 2036-09 | 1663.50 | 70.47 | 1593.03 | 30932.01 |
| 138 | 2036-10 | 1663.50 | 67.02 | 1596.48 | 29335.53 |
| 139 | 2036-11 | 1663.50 | 63.56 | 1599.94 | 27735.59 |
| 140 | 2036-12 | 1663.50 | 60.09 | 1603.41 | 26132.18 |
| 141 | 2037-01 | 1663.50 | 56.62 | 1606.88 | 24525.30 |
| 142 | 2037-02 | 1663.50 | 53.14 | 1610.37 | 22914.93 |
| 143 | 2037-03 | 1663.50 | 49.65 | 1613.85 | 21301.08 |
| 144 | 2037-04 | 1663.50 | 46.15 | 1617.35 | 19683.73 |
| 145 | 2037-05 | 1663.50 | 42.65 | 1620.86 | 18062.87 |
| 146 | 2037-06 | 1663.50 | 39.14 | 1624.37 | 16438.50 |
| 147 | 2037-07 | 1663.50 | 35.62 | 1627.89 | 14810.62 |
| 148 | 2037-08 | 1663.50 | 32.09 | 1631.41 | 13179.20 |
| 149 | 2037-09 | 1663.50 | 28.55 | 1634.95 | 11544.26 |
| 150 | 2037-10 | 1663.50 | 25.01 | 1638.49 | 9905.76 |
| 151 | 2037-11 | 1663.50 | 21.46 | 1642.04 | 8263.72 |
| 152 | 2037-12 | 1663.50 | 17.90 | 1645.60 | 6618.13 |
| 153 | 2038-01 | 1663.50 | 14.34 | 1649.16 | 4968.96 |
| 154 | 2038-02 | 1663.50 | 10.77 | 1652.74 | 3316.22 |
| 155 | 2038-03 | 1663.50 | 7.19 | 1656.32 | 1659.91 |
| 156 | 2038-04 | 1663.50 | 3.60 | 1659.91 | 0.00 |
等额本金还款方式：
贷款总额：22万
还款月数：13年
首月还款：1886.92元
每月递减：3.06元
利息总额：3.74万
本息合计：25.74万
节省利息：2088.16元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 1886.92 | 476.67 | 1410.26 | 218589.74 |
| 2 | 2025-06 | 1883.87 | 473.61 | 1410.26 | 217179.49 |
| 3 | 2025-07 | 1880.81 | 470.56 | 1410.26 | 215769.23 |
| 4 | 2025-08 | 1877.76 | 467.50 | 1410.26 | 214358.97 |
| 5 | 2025-09 | 1874.70 | 464.44 | 1410.26 | 212948.72 |
| 6 | 2025-10 | 1871.65 | 461.39 | 1410.26 | 211538.46 |
| 7 | 2025-11 | 1868.59 | 458.33 | 1410.26 | 210128.21 |
| 8 | 2025-12 | 1865.53 | 455.28 | 1410.26 | 208717.95 |
| 9 | 2026-01 | 1862.48 | 452.22 | 1410.26 | 207307.69 |
| 10 | 2026-02 | 1859.42 | 449.17 | 1410.26 | 205897.44 |
| 11 | 2026-03 | 1856.37 | 446.11 | 1410.26 | 204487.18 |
| 12 | 2026-04 | 1853.31 | 443.06 | 1410.26 | 203076.92 |
| 13 | 2026-05 | 1850.26 | 440.00 | 1410.26 | 201666.67 |
| 14 | 2026-06 | 1847.20 | 436.94 | 1410.26 | 200256.41 |
| 15 | 2026-07 | 1844.15 | 433.89 | 1410.26 | 198846.15 |
| 16 | 2026-08 | 1841.09 | 430.83 | 1410.26 | 197435.90 |
| 17 | 2026-09 | 1838.03 | 427.78 | 1410.26 | 196025.64 |
| 18 | 2026-10 | 1834.98 | 424.72 | 1410.26 | 194615.38 |
| 19 | 2026-11 | 1831.92 | 421.67 | 1410.26 | 193205.13 |
| 20 | 2026-12 | 1828.87 | 418.61 | 1410.26 | 191794.87 |
| 21 | 2027-01 | 1825.81 | 415.56 | 1410.26 | 190384.62 |
| 22 | 2027-02 | 1822.76 | 412.50 | 1410.26 | 188974.36 |
| 23 | 2027-03 | 1819.70 | 409.44 | 1410.26 | 187564.10 |
| 24 | 2027-04 | 1816.65 | 406.39 | 1410.26 | 186153.85 |
| 25 | 2027-05 | 1813.59 | 403.33 | 1410.26 | 184743.59 |
| 26 | 2027-06 | 1810.53 | 400.28 | 1410.26 | 183333.33 |
| 27 | 2027-07 | 1807.48 | 397.22 | 1410.26 | 181923.08 |
| 28 | 2027-08 | 1804.42 | 394.17 | 1410.26 | 180512.82 |
| 29 | 2027-09 | 1801.37 | 391.11 | 1410.26 | 179102.56 |
| 30 | 2027-10 | 1798.31 | 388.06 | 1410.26 | 177692.31 |
| 31 | 2027-11 | 1795.26 | 385.00 | 1410.26 | 176282.05 |
| 32 | 2027-12 | 1792.20 | 381.94 | 1410.26 | 174871.79 |
| 33 | 2028-01 | 1789.15 | 378.89 | 1410.26 | 173461.54 |
| 34 | 2028-02 | 1786.09 | 375.83 | 1410.26 | 172051.28 |
| 35 | 2028-03 | 1783.03 | 372.78 | 1410.26 | 170641.03 |
| 36 | 2028-04 | 1779.98 | 369.72 | 1410.26 | 169230.77 |
| 37 | 2028-05 | 1776.92 | 366.67 | 1410.26 | 167820.51 |
| 38 | 2028-06 | 1773.87 | 363.61 | 1410.26 | 166410.26 |
| 39 | 2028-07 | 1770.81 | 360.56 | 1410.26 | 165000.00 |
| 40 | 2028-08 | 1767.76 | 357.50 | 1410.26 | 163589.74 |
| 41 | 2028-09 | 1764.70 | 354.44 | 1410.26 | 162179.49 |
| 42 | 2028-10 | 1761.65 | 351.39 | 1410.26 | 160769.23 |
| 43 | 2028-11 | 1758.59 | 348.33 | 1410.26 | 159358.97 |
| 44 | 2028-12 | 1755.53 | 345.28 | 1410.26 | 157948.72 |
| 45 | 2029-01 | 1752.48 | 342.22 | 1410.26 | 156538.46 |
| 46 | 2029-02 | 1749.42 | 339.17 | 1410.26 | 155128.21 |
| 47 | 2029-03 | 1746.37 | 336.11 | 1410.26 | 153717.95 |
| 48 | 2029-04 | 1743.31 | 333.06 | 1410.26 | 152307.69 |
| 49 | 2029-05 | 1740.26 | 330.00 | 1410.26 | 150897.44 |
| 50 | 2029-06 | 1737.20 | 326.94 | 1410.26 | 149487.18 |
| 51 | 2029-07 | 1734.15 | 323.89 | 1410.26 | 148076.92 |
| 52 | 2029-08 | 1731.09 | 320.83 | 1410.26 | 146666.67 |
| 53 | 2029-09 | 1728.03 | 317.78 | 1410.26 | 145256.41 |
| 54 | 2029-10 | 1724.98 | 314.72 | 1410.26 | 143846.15 |
| 55 | 2029-11 | 1721.92 | 311.67 | 1410.26 | 142435.90 |
| 56 | 2029-12 | 1718.87 | 308.61 | 1410.26 | 141025.64 |
| 57 | 2030-01 | 1715.81 | 305.56 | 1410.26 | 139615.38 |
| 58 | 2030-02 | 1712.76 | 302.50 | 1410.26 | 138205.13 |
| 59 | 2030-03 | 1709.70 | 299.44 | 1410.26 | 136794.87 |
| 60 | 2030-04 | 1706.65 | 296.39 | 1410.26 | 135384.62 |
| 61 | 2030-05 | 1703.59 | 293.33 | 1410.26 | 133974.36 |
| 62 | 2030-06 | 1700.53 | 290.28 | 1410.26 | 132564.10 |
| 63 | 2030-07 | 1697.48 | 287.22 | 1410.26 | 131153.85 |
| 64 | 2030-08 | 1694.42 | 284.17 | 1410.26 | 129743.59 |
| 65 | 2030-09 | 1691.37 | 281.11 | 1410.26 | 128333.33 |
| 66 | 2030-10 | 1688.31 | 278.06 | 1410.26 | 126923.08 |
| 67 | 2030-11 | 1685.26 | 275.00 | 1410.26 | 125512.82 |
| 68 | 2030-12 | 1682.20 | 271.94 | 1410.26 | 124102.56 |
| 69 | 2031-01 | 1679.15 | 268.89 | 1410.26 | 122692.31 |
| 70 | 2031-02 | 1676.09 | 265.83 | 1410.26 | 121282.05 |
| 71 | 2031-03 | 1673.03 | 262.78 | 1410.26 | 119871.79 |
| 72 | 2031-04 | 1669.98 | 259.72 | 1410.26 | 118461.54 |
| 73 | 2031-05 | 1666.92 | 256.67 | 1410.26 | 117051.28 |
| 74 | 2031-06 | 1663.87 | 253.61 | 1410.26 | 115641.03 |
| 75 | 2031-07 | 1660.81 | 250.56 | 1410.26 | 114230.77 |
| 76 | 2031-08 | 1657.76 | 247.50 | 1410.26 | 112820.51 |
| 77 | 2031-09 | 1654.70 | 244.44 | 1410.26 | 111410.26 |
| 78 | 2031-10 | 1651.65 | 241.39 | 1410.26 | 110000.00 |
| 79 | 2031-11 | 1648.59 | 238.33 | 1410.26 | 108589.74 |
| 80 | 2031-12 | 1645.53 | 235.28 | 1410.26 | 107179.49 |
| 81 | 2032-01 | 1642.48 | 232.22 | 1410.26 | 105769.23 |
| 82 | 2032-02 | 1639.42 | 229.17 | 1410.26 | 104358.97 |
| 83 | 2032-03 | 1636.37 | 226.11 | 1410.26 | 102948.72 |
| 84 | 2032-04 | 1633.31 | 223.06 | 1410.26 | 101538.46 |
| 85 | 2032-05 | 1630.26 | 220.00 | 1410.26 | 100128.21 |
| 86 | 2032-06 | 1627.20 | 216.94 | 1410.26 | 98717.95 |
| 87 | 2032-07 | 1624.15 | 213.89 | 1410.26 | 97307.69 |
| 88 | 2032-08 | 1621.09 | 210.83 | 1410.26 | 95897.44 |
| 89 | 2032-09 | 1618.03 | 207.78 | 1410.26 | 94487.18 |
| 90 | 2032-10 | 1614.98 | 204.72 | 1410.26 | 93076.92 |
| 91 | 2032-11 | 1611.92 | 201.67 | 1410.26 | 91666.67 |
| 92 | 2032-12 | 1608.87 | 198.61 | 1410.26 | 90256.41 |
| 93 | 2033-01 | 1605.81 | 195.56 | 1410.26 | 88846.15 |
| 94 | 2033-02 | 1602.76 | 192.50 | 1410.26 | 87435.90 |
| 95 | 2033-03 | 1599.70 | 189.44 | 1410.26 | 86025.64 |
| 96 | 2033-04 | 1596.65 | 186.39 | 1410.26 | 84615.38 |
| 97 | 2033-05 | 1593.59 | 183.33 | 1410.26 | 83205.13 |
| 98 | 2033-06 | 1590.53 | 180.28 | 1410.26 | 81794.87 |
| 99 | 2033-07 | 1587.48 | 177.22 | 1410.26 | 80384.62 |
| 100 | 2033-08 | 1584.42 | 174.17 | 1410.26 | 78974.36 |
| 101 | 2033-09 | 1581.37 | 171.11 | 1410.26 | 77564.10 |
| 102 | 2033-10 | 1578.31 | 168.06 | 1410.26 | 76153.85 |
| 103 | 2033-11 | 1575.26 | 165.00 | 1410.26 | 74743.59 |
| 104 | 2033-12 | 1572.20 | 161.94 | 1410.26 | 73333.33 |
| 105 | 2034-01 | 1569.15 | 158.89 | 1410.26 | 71923.08 |
| 106 | 2034-02 | 1566.09 | 155.83 | 1410.26 | 70512.82 |
| 107 | 2034-03 | 1563.03 | 152.78 | 1410.26 | 69102.56 |
| 108 | 2034-04 | 1559.98 | 149.72 | 1410.26 | 67692.31 |
| 109 | 2034-05 | 1556.92 | 146.67 | 1410.26 | 66282.05 |
| 110 | 2034-06 | 1553.87 | 143.61 | 1410.26 | 64871.79 |
| 111 | 2034-07 | 1550.81 | 140.56 | 1410.26 | 63461.54 |
| 112 | 2034-08 | 1547.76 | 137.50 | 1410.26 | 62051.28 |
| 113 | 2034-09 | 1544.70 | 134.44 | 1410.26 | 60641.03 |
| 114 | 2034-10 | 1541.65 | 131.39 | 1410.26 | 59230.77 |
| 115 | 2034-11 | 1538.59 | 128.33 | 1410.26 | 57820.51 |
| 116 | 2034-12 | 1535.53 | 125.28 | 1410.26 | 56410.26 |
| 117 | 2035-01 | 1532.48 | 122.22 | 1410.26 | 55000.00 |
| 118 | 2035-02 | 1529.42 | 119.17 | 1410.26 | 53589.74 |
| 119 | 2035-03 | 1526.37 | 116.11 | 1410.26 | 52179.49 |
| 120 | 2035-04 | 1523.31 | 113.06 | 1410.26 | 50769.23 |
| 121 | 2035-05 | 1520.26 | 110.00 | 1410.26 | 49358.97 |
| 122 | 2035-06 | 1517.20 | 106.94 | 1410.26 | 47948.72 |
| 123 | 2035-07 | 1514.15 | 103.89 | 1410.26 | 46538.46 |
| 124 | 2035-08 | 1511.09 | 100.83 | 1410.26 | 45128.21 |
| 125 | 2035-09 | 1508.03 | 97.78 | 1410.26 | 43717.95 |
| 126 | 2035-10 | 1504.98 | 94.72 | 1410.26 | 42307.69 |
| 127 | 2035-11 | 1501.92 | 91.67 | 1410.26 | 40897.44 |
| 128 | 2035-12 | 1498.87 | 88.61 | 1410.26 | 39487.18 |
| 129 | 2036-01 | 1495.81 | 85.56 | 1410.26 | 38076.92 |
| 130 | 2036-02 | 1492.76 | 82.50 | 1410.26 | 36666.67 |
| 131 | 2036-03 | 1489.70 | 79.44 | 1410.26 | 35256.41 |
| 132 | 2036-04 | 1486.65 | 76.39 | 1410.26 | 33846.15 |
| 133 | 2036-05 | 1483.59 | 73.33 | 1410.26 | 32435.90 |
| 134 | 2036-06 | 1480.53 | 70.28 | 1410.26 | 31025.64 |
| 135 | 2036-07 | 1477.48 | 67.22 | 1410.26 | 29615.38 |
| 136 | 2036-08 | 1474.42 | 64.17 | 1410.26 | 28205.13 |
| 137 | 2036-09 | 1471.37 | 61.11 | 1410.26 | 26794.87 |
| 138 | 2036-10 | 1468.31 | 58.06 | 1410.26 | 25384.62 |
| 139 | 2036-11 | 1465.26 | 55.00 | 1410.26 | 23974.36 |
| 140 | 2036-12 | 1462.20 | 51.94 | 1410.26 | 22564.10 |
| 141 | 2037-01 | 1459.15 | 48.89 | 1410.26 | 21153.85 |
| 142 | 2037-02 | 1456.09 | 45.83 | 1410.26 | 19743.59 |
| 143 | 2037-03 | 1453.03 | 42.78 | 1410.26 | 18333.33 |
| 144 | 2037-04 | 1449.98 | 39.72 | 1410.26 | 16923.08 |
| 145 | 2037-05 | 1446.92 | 36.67 | 1410.26 | 15512.82 |
| 146 | 2037-06 | 1443.87 | 33.61 | 1410.26 | 14102.56 |
| 147 | 2037-07 | 1440.81 | 30.56 | 1410.26 | 12692.31 |
| 148 | 2037-08 | 1437.76 | 27.50 | 1410.26 | 11282.05 |
| 149 | 2037-09 | 1434.70 | 24.44 | 1410.26 | 9871.79 |
| 150 | 2037-10 | 1431.65 | 21.39 | 1410.26 | 8461.54 |
| 151 | 2037-11 | 1428.59 | 18.33 | 1410.26 | 7051.28 |
| 152 | 2037-12 | 1425.53 | 15.28 | 1410.26 | 5641.03 |
| 153 | 2038-01 | 1422.48 | 12.22 | 1410.26 | 4230.77 |
| 154 | 2038-02 | 1419.42 | 9.17 | 1410.26 | 2820.51 |
| 155 | 2038-03 | 1416.37 | 6.11 | 1410.26 | 1410.26 |
| 156 | 2038-04 | 1413.31 | 3.06 | 1410.26 | 0.00 |