贷款21.32万（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：21.32万
还款月数：12年
每月还款：1797.54元
利息总额：4.56万
本息合计：25.88万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 1797.54 | 590.74 | 1206.80 | 211993.20 |
| 2 | 2025-11 | 1797.54 | 587.40 | 1210.14 | 210783.06 |
| 3 | 2025-12 | 1797.54 | 584.04 | 1213.50 | 209569.56 |
| 4 | 2026-01 | 1797.54 | 580.68 | 1216.86 | 208352.71 |
| 5 | 2026-02 | 1797.54 | 577.31 | 1220.23 | 207132.48 |
| 6 | 2026-03 | 1797.54 | 573.93 | 1223.61 | 205908.87 |
| 7 | 2026-04 | 1797.54 | 570.54 | 1227.00 | 204681.87 |
| 8 | 2026-05 | 1797.54 | 567.14 | 1230.40 | 203451.47 |
| 9 | 2026-06 | 1797.54 | 563.73 | 1233.81 | 202217.66 |
| 10 | 2026-07 | 1797.54 | 560.31 | 1237.23 | 200980.43 |
| 11 | 2026-08 | 1797.54 | 556.88 | 1240.66 | 199739.77 |
| 12 | 2026-09 | 1797.54 | 553.45 | 1244.09 | 198495.68 |
| 13 | 2026-10 | 1797.54 | 550.00 | 1247.54 | 197248.14 |
| 14 | 2026-11 | 1797.54 | 546.54 | 1251.00 | 195997.14 |
| 15 | 2026-12 | 1797.54 | 543.08 | 1254.46 | 194742.67 |
| 16 | 2027-01 | 1797.54 | 539.60 | 1257.94 | 193484.73 |
| 17 | 2027-02 | 1797.54 | 536.11 | 1261.43 | 192223.31 |
| 18 | 2027-03 | 1797.54 | 532.62 | 1264.92 | 190958.38 |
| 19 | 2027-04 | 1797.54 | 529.11 | 1268.43 | 189689.96 |
| 20 | 2027-05 | 1797.54 | 525.60 | 1271.94 | 188418.02 |
| 21 | 2027-06 | 1797.54 | 522.07 | 1275.46 | 187142.55 |
| 22 | 2027-07 | 1797.54 | 518.54 | 1279.00 | 185863.55 |
| 23 | 2027-08 | 1797.54 | 515.00 | 1282.54 | 184581.01 |
| 24 | 2027-09 | 1797.54 | 511.44 | 1286.10 | 183294.91 |
| 25 | 2027-10 | 1797.54 | 507.88 | 1289.66 | 182005.25 |
| 26 | 2027-11 | 1797.54 | 504.31 | 1293.23 | 180712.02 |
| 27 | 2027-12 | 1797.54 | 500.72 | 1296.82 | 179415.20 |
| 28 | 2028-01 | 1797.54 | 497.13 | 1300.41 | 178114.79 |
| 29 | 2028-02 | 1797.54 | 493.53 | 1304.01 | 176810.78 |
| 30 | 2028-03 | 1797.54 | 489.91 | 1307.63 | 175503.15 |
| 31 | 2028-04 | 1797.54 | 486.29 | 1311.25 | 174191.90 |
| 32 | 2028-05 | 1797.54 | 482.66 | 1314.88 | 172877.02 |
| 33 | 2028-06 | 1797.54 | 479.01 | 1318.53 | 171558.49 |
| 34 | 2028-07 | 1797.54 | 475.36 | 1322.18 | 170236.31 |
| 35 | 2028-08 | 1797.54 | 471.70 | 1325.84 | 168910.47 |
| 36 | 2028-09 | 1797.54 | 468.02 | 1329.52 | 167580.95 |
| 37 | 2028-10 | 1797.54 | 464.34 | 1333.20 | 166247.75 |
| 38 | 2028-11 | 1797.54 | 460.64 | 1336.90 | 164910.86 |
| 39 | 2028-12 | 1797.54 | 456.94 | 1340.60 | 163570.26 |
| 40 | 2029-01 | 1797.54 | 453.23 | 1344.31 | 162225.94 |
| 41 | 2029-02 | 1797.54 | 449.50 | 1348.04 | 160877.90 |
| 42 | 2029-03 | 1797.54 | 445.77 | 1351.77 | 159526.13 |
| 43 | 2029-04 | 1797.54 | 442.02 | 1355.52 | 158170.61 |
| 44 | 2029-05 | 1797.54 | 438.26 | 1359.28 | 156811.33 |
| 45 | 2029-06 | 1797.54 | 434.50 | 1363.04 | 155448.29 |
| 46 | 2029-07 | 1797.54 | 430.72 | 1366.82 | 154081.47 |
| 47 | 2029-08 | 1797.54 | 426.93 | 1370.61 | 152710.87 |
| 48 | 2029-09 | 1797.54 | 423.14 | 1374.40 | 151336.47 |
| 49 | 2029-10 | 1797.54 | 419.33 | 1378.21 | 149958.25 |
| 50 | 2029-11 | 1797.54 | 415.51 | 1382.03 | 148576.22 |
| 51 | 2029-12 | 1797.54 | 411.68 | 1385.86 | 147190.36 |
| 52 | 2030-01 | 1797.54 | 407.84 | 1389.70 | 145800.66 |
| 53 | 2030-02 | 1797.54 | 403.99 | 1393.55 | 144407.11 |
| 54 | 2030-03 | 1797.54 | 400.13 | 1397.41 | 143009.70 |
| 55 | 2030-04 | 1797.54 | 396.26 | 1401.28 | 141608.42 |
| 56 | 2030-05 | 1797.54 | 392.37 | 1405.17 | 140203.25 |
| 57 | 2030-06 | 1797.54 | 388.48 | 1409.06 | 138794.19 |
| 58 | 2030-07 | 1797.54 | 384.58 | 1412.96 | 137381.23 |
| 59 | 2030-08 | 1797.54 | 380.66 | 1416.88 | 135964.35 |
| 60 | 2030-09 | 1797.54 | 376.73 | 1420.81 | 134543.54 |
| 61 | 2030-10 | 1797.54 | 372.80 | 1424.74 | 133118.80 |
| 62 | 2030-11 | 1797.54 | 368.85 | 1428.69 | 131690.11 |
| 63 | 2030-12 | 1797.54 | 364.89 | 1432.65 | 130257.46 |
| 64 | 2031-01 | 1797.54 | 360.92 | 1436.62 | 128820.84 |
| 65 | 2031-02 | 1797.54 | 356.94 | 1440.60 | 127380.24 |
| 66 | 2031-03 | 1797.54 | 352.95 | 1444.59 | 125935.65 |
| 67 | 2031-04 | 1797.54 | 348.95 | 1448.59 | 124487.06 |
| 68 | 2031-05 | 1797.54 | 344.93 | 1452.61 | 123034.45 |
| 69 | 2031-06 | 1797.54 | 340.91 | 1456.63 | 121577.82 |
| 70 | 2031-07 | 1797.54 | 336.87 | 1460.67 | 120117.15 |
| 71 | 2031-08 | 1797.54 | 332.82 | 1464.72 | 118652.44 |
| 72 | 2031-09 | 1797.54 | 328.77 | 1468.77 | 117183.66 |
| 73 | 2031-10 | 1797.54 | 324.70 | 1472.84 | 115710.82 |
| 74 | 2031-11 | 1797.54 | 320.62 | 1476.92 | 114233.89 |
| 75 | 2031-12 | 1797.54 | 316.52 | 1481.02 | 112752.88 |
| 76 | 2032-01 | 1797.54 | 312.42 | 1485.12 | 111267.76 |
| 77 | 2032-02 | 1797.54 | 308.30 | 1489.24 | 109778.52 |
| 78 | 2032-03 | 1797.54 | 304.18 | 1493.36 | 108285.16 |
| 79 | 2032-04 | 1797.54 | 300.04 | 1497.50 | 106787.66 |
| 80 | 2032-05 | 1797.54 | 295.89 | 1501.65 | 105286.01 |
| 81 | 2032-06 | 1797.54 | 291.73 | 1505.81 | 103780.20 |
| 82 | 2032-07 | 1797.54 | 287.56 | 1509.98 | 102270.22 |
| 83 | 2032-08 | 1797.54 | 283.37 | 1514.17 | 100756.05 |
| 84 | 2032-09 | 1797.54 | 279.18 | 1518.36 | 99237.69 |
| 85 | 2032-10 | 1797.54 | 274.97 | 1522.57 | 97715.12 |
| 86 | 2032-11 | 1797.54 | 270.75 | 1526.79 | 96188.33 |
| 87 | 2032-12 | 1797.54 | 266.52 | 1531.02 | 94657.32 |
| 88 | 2033-01 | 1797.54 | 262.28 | 1535.26 | 93122.06 |
| 89 | 2033-02 | 1797.54 | 258.03 | 1539.51 | 91582.54 |
| 90 | 2033-03 | 1797.54 | 253.76 | 1543.78 | 90038.76 |
| 91 | 2033-04 | 1797.54 | 249.48 | 1548.06 | 88490.70 |
| 92 | 2033-05 | 1797.54 | 245.19 | 1552.35 | 86938.36 |
| 93 | 2033-06 | 1797.54 | 240.89 | 1556.65 | 85381.71 |
| 94 | 2033-07 | 1797.54 | 236.58 | 1560.96 | 83820.75 |
| 95 | 2033-08 | 1797.54 | 232.25 | 1565.29 | 82255.46 |
| 96 | 2033-09 | 1797.54 | 227.92 | 1569.62 | 80685.84 |
| 97 | 2033-10 | 1797.54 | 223.57 | 1573.97 | 79111.86 |
| 98 | 2033-11 | 1797.54 | 219.21 | 1578.33 | 77533.53 |
| 99 | 2033-12 | 1797.54 | 214.83 | 1582.71 | 75950.82 |
| 100 | 2034-01 | 1797.54 | 210.45 | 1587.09 | 74363.73 |
| 101 | 2034-02 | 1797.54 | 206.05 | 1591.49 | 72772.24 |
| 102 | 2034-03 | 1797.54 | 201.64 | 1595.90 | 71176.34 |
| 103 | 2034-04 | 1797.54 | 197.22 | 1600.32 | 69576.02 |
| 104 | 2034-05 | 1797.54 | 192.78 | 1604.76 | 67971.26 |
| 105 | 2034-06 | 1797.54 | 188.34 | 1609.20 | 66362.06 |
| 106 | 2034-07 | 1797.54 | 183.88 | 1613.66 | 64748.40 |
| 107 | 2034-08 | 1797.54 | 179.41 | 1618.13 | 63130.26 |
| 108 | 2034-09 | 1797.54 | 174.92 | 1622.62 | 61507.65 |
| 109 | 2034-10 | 1797.54 | 170.43 | 1627.11 | 59880.53 |
| 110 | 2034-11 | 1797.54 | 165.92 | 1631.62 | 58248.91 |
| 111 | 2034-12 | 1797.54 | 161.40 | 1636.14 | 56612.77 |
| 112 | 2035-01 | 1797.54 | 156.86 | 1640.68 | 54972.10 |
| 113 | 2035-02 | 1797.54 | 152.32 | 1645.22 | 53326.88 |
| 114 | 2035-03 | 1797.54 | 147.76 | 1649.78 | 51677.10 |
| 115 | 2035-04 | 1797.54 | 143.19 | 1654.35 | 50022.74 |
| 116 | 2035-05 | 1797.54 | 138.60 | 1658.94 | 48363.81 |
| 117 | 2035-06 | 1797.54 | 134.01 | 1663.53 | 46700.28 |
| 118 | 2035-07 | 1797.54 | 129.40 | 1668.14 | 45032.14 |
| 119 | 2035-08 | 1797.54 | 124.78 | 1672.76 | 43359.37 |
| 120 | 2035-09 | 1797.54 | 120.14 | 1677.40 | 41681.97 |
| 121 | 2035-10 | 1797.54 | 115.49 | 1682.05 | 39999.93 |
| 122 | 2035-11 | 1797.54 | 110.83 | 1686.71 | 38313.22 |
| 123 | 2035-12 | 1797.54 | 106.16 | 1691.38 | 36621.84 |
| 124 | 2036-01 | 1797.54 | 101.47 | 1696.07 | 34925.77 |
| 125 | 2036-02 | 1797.54 | 96.77 | 1700.77 | 33225.01 |
| 126 | 2036-03 | 1797.54 | 92.06 | 1705.48 | 31519.53 |
| 127 | 2036-04 | 1797.54 | 87.34 | 1710.20 | 29809.32 |
| 128 | 2036-05 | 1797.54 | 82.60 | 1714.94 | 28094.38 |
| 129 | 2036-06 | 1797.54 | 77.84 | 1719.70 | 26374.69 |
| 130 | 2036-07 | 1797.54 | 73.08 | 1724.46 | 24650.23 |
| 131 | 2036-08 | 1797.54 | 68.30 | 1729.24 | 22920.99 |
| 132 | 2036-09 | 1797.54 | 63.51 | 1734.03 | 21186.96 |
| 133 | 2036-10 | 1797.54 | 58.71 | 1738.83 | 19448.12 |
| 134 | 2036-11 | 1797.54 | 53.89 | 1743.65 | 17704.47 |
| 135 | 2036-12 | 1797.54 | 49.06 | 1748.48 | 15955.99 |
| 136 | 2037-01 | 1797.54 | 44.21 | 1753.33 | 14202.66 |
| 137 | 2037-02 | 1797.54 | 39.35 | 1758.19 | 12444.47 |
| 138 | 2037-03 | 1797.54 | 34.48 | 1763.06 | 10681.41 |
| 139 | 2037-04 | 1797.54 | 29.60 | 1767.94 | 8913.47 |
| 140 | 2037-05 | 1797.54 | 24.70 | 1772.84 | 7140.63 |
| 141 | 2037-06 | 1797.54 | 19.79 | 1777.75 | 5362.87 |
| 142 | 2037-07 | 1797.54 | 14.86 | 1782.68 | 3580.19 |
| 143 | 2037-08 | 1797.54 | 9.92 | 1787.62 | 1792.57 |
| 144 | 2037-09 | 1797.54 | 4.97 | 1792.57 | 0.00 |
等额本金还款方式：
贷款总额：21.32万
还款月数：12年
首月还款：2071.3元
每月递减：4.1元
利息总额：4.28万
本息合计：25.6万
节省利息：2816.98元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2071.30 | 590.74 | 1480.56 | 211719.44 |
| 2 | 2025-11 | 2067.19 | 586.64 | 1480.56 | 210238.89 |
| 3 | 2025-12 | 2063.09 | 582.54 | 1480.56 | 208758.33 |
| 4 | 2026-01 | 2058.99 | 578.43 | 1480.56 | 207277.78 |
| 5 | 2026-02 | 2054.89 | 574.33 | 1480.56 | 205797.22 |
| 6 | 2026-03 | 2050.79 | 570.23 | 1480.56 | 204316.67 |
| 7 | 2026-04 | 2046.68 | 566.13 | 1480.56 | 202836.11 |
| 8 | 2026-05 | 2042.58 | 562.03 | 1480.56 | 201355.56 |
| 9 | 2026-06 | 2038.48 | 557.92 | 1480.56 | 199875.00 |
| 10 | 2026-07 | 2034.38 | 553.82 | 1480.56 | 198394.44 |
| 11 | 2026-08 | 2030.27 | 549.72 | 1480.56 | 196913.89 |
| 12 | 2026-09 | 2026.17 | 545.62 | 1480.56 | 195433.33 |
| 13 | 2026-10 | 2022.07 | 541.51 | 1480.56 | 193952.78 |
| 14 | 2026-11 | 2017.97 | 537.41 | 1480.56 | 192472.22 |
| 15 | 2026-12 | 2013.86 | 533.31 | 1480.56 | 190991.67 |
| 16 | 2027-01 | 2009.76 | 529.21 | 1480.56 | 189511.11 |
| 17 | 2027-02 | 2005.66 | 525.10 | 1480.56 | 188030.56 |
| 18 | 2027-03 | 2001.56 | 521.00 | 1480.56 | 186550.00 |
| 19 | 2027-04 | 1997.45 | 516.90 | 1480.56 | 185069.44 |
| 20 | 2027-05 | 1993.35 | 512.80 | 1480.56 | 183588.89 |
| 21 | 2027-06 | 1989.25 | 508.69 | 1480.56 | 182108.33 |
| 22 | 2027-07 | 1985.15 | 504.59 | 1480.56 | 180627.78 |
| 23 | 2027-08 | 1981.05 | 500.49 | 1480.56 | 179147.22 |
| 24 | 2027-09 | 1976.94 | 496.39 | 1480.56 | 177666.67 |
| 25 | 2027-10 | 1972.84 | 492.28 | 1480.56 | 176186.11 |
| 26 | 2027-11 | 1968.74 | 488.18 | 1480.56 | 174705.56 |
| 27 | 2027-12 | 1964.64 | 484.08 | 1480.56 | 173225.00 |
| 28 | 2028-01 | 1960.53 | 479.98 | 1480.56 | 171744.44 |
| 29 | 2028-02 | 1956.43 | 475.88 | 1480.56 | 170263.89 |
| 30 | 2028-03 | 1952.33 | 471.77 | 1480.56 | 168783.33 |
| 31 | 2028-04 | 1948.23 | 467.67 | 1480.56 | 167302.78 |
| 32 | 2028-05 | 1944.12 | 463.57 | 1480.56 | 165822.22 |
| 33 | 2028-06 | 1940.02 | 459.47 | 1480.56 | 164341.67 |
| 34 | 2028-07 | 1935.92 | 455.36 | 1480.56 | 162861.11 |
| 35 | 2028-08 | 1931.82 | 451.26 | 1480.56 | 161380.56 |
| 36 | 2028-09 | 1927.71 | 447.16 | 1480.56 | 159900.00 |
| 37 | 2028-10 | 1923.61 | 443.06 | 1480.56 | 158419.44 |
| 38 | 2028-11 | 1919.51 | 438.95 | 1480.56 | 156938.89 |
| 39 | 2028-12 | 1915.41 | 434.85 | 1480.56 | 155458.33 |
| 40 | 2029-01 | 1911.30 | 430.75 | 1480.56 | 153977.78 |
| 41 | 2029-02 | 1907.20 | 426.65 | 1480.56 | 152497.22 |
| 42 | 2029-03 | 1903.10 | 422.54 | 1480.56 | 151016.67 |
| 43 | 2029-04 | 1899.00 | 418.44 | 1480.56 | 149536.11 |
| 44 | 2029-05 | 1894.90 | 414.34 | 1480.56 | 148055.56 |
| 45 | 2029-06 | 1890.79 | 410.24 | 1480.56 | 146575.00 |
| 46 | 2029-07 | 1886.69 | 406.13 | 1480.56 | 145094.44 |
| 47 | 2029-08 | 1882.59 | 402.03 | 1480.56 | 143613.89 |
| 48 | 2029-09 | 1878.49 | 397.93 | 1480.56 | 142133.33 |
| 49 | 2029-10 | 1874.38 | 393.83 | 1480.56 | 140652.78 |
| 50 | 2029-11 | 1870.28 | 389.73 | 1480.56 | 139172.22 |
| 51 | 2029-12 | 1866.18 | 385.62 | 1480.56 | 137691.67 |
| 52 | 2030-01 | 1862.08 | 381.52 | 1480.56 | 136211.11 |
| 53 | 2030-02 | 1857.97 | 377.42 | 1480.56 | 134730.56 |
| 54 | 2030-03 | 1853.87 | 373.32 | 1480.56 | 133250.00 |
| 55 | 2030-04 | 1849.77 | 369.21 | 1480.56 | 131769.44 |
| 56 | 2030-05 | 1845.67 | 365.11 | 1480.56 | 130288.89 |
| 57 | 2030-06 | 1841.56 | 361.01 | 1480.56 | 128808.33 |
| 58 | 2030-07 | 1837.46 | 356.91 | 1480.56 | 127327.78 |
| 59 | 2030-08 | 1833.36 | 352.80 | 1480.56 | 125847.22 |
| 60 | 2030-09 | 1829.26 | 348.70 | 1480.56 | 124366.67 |
| 61 | 2030-10 | 1825.15 | 344.60 | 1480.56 | 122886.11 |
| 62 | 2030-11 | 1821.05 | 340.50 | 1480.56 | 121405.56 |
| 63 | 2030-12 | 1816.95 | 336.39 | 1480.56 | 119925.00 |
| 64 | 2031-01 | 1812.85 | 332.29 | 1480.56 | 118444.44 |
| 65 | 2031-02 | 1808.75 | 328.19 | 1480.56 | 116963.89 |
| 66 | 2031-03 | 1804.64 | 324.09 | 1480.56 | 115483.33 |
| 67 | 2031-04 | 1800.54 | 319.99 | 1480.56 | 114002.78 |
| 68 | 2031-05 | 1796.44 | 315.88 | 1480.56 | 112522.22 |
| 69 | 2031-06 | 1792.34 | 311.78 | 1480.56 | 111041.67 |
| 70 | 2031-07 | 1788.23 | 307.68 | 1480.56 | 109561.11 |
| 71 | 2031-08 | 1784.13 | 303.58 | 1480.56 | 108080.56 |
| 72 | 2031-09 | 1780.03 | 299.47 | 1480.56 | 106600.00 |
| 73 | 2031-10 | 1775.93 | 295.37 | 1480.56 | 105119.44 |
| 74 | 2031-11 | 1771.82 | 291.27 | 1480.56 | 103638.89 |
| 75 | 2031-12 | 1767.72 | 287.17 | 1480.56 | 102158.33 |
| 76 | 2032-01 | 1763.62 | 283.06 | 1480.56 | 100677.78 |
| 77 | 2032-02 | 1759.52 | 278.96 | 1480.56 | 99197.22 |
| 78 | 2032-03 | 1755.41 | 274.86 | 1480.56 | 97716.67 |
| 79 | 2032-04 | 1751.31 | 270.76 | 1480.56 | 96236.11 |
| 80 | 2032-05 | 1747.21 | 266.65 | 1480.56 | 94755.56 |
| 81 | 2032-06 | 1743.11 | 262.55 | 1480.56 | 93275.00 |
| 82 | 2032-07 | 1739.01 | 258.45 | 1480.56 | 91794.44 |
| 83 | 2032-08 | 1734.90 | 254.35 | 1480.56 | 90313.89 |
| 84 | 2032-09 | 1730.80 | 250.24 | 1480.56 | 88833.33 |
| 85 | 2032-10 | 1726.70 | 246.14 | 1480.56 | 87352.78 |
| 86 | 2032-11 | 1722.60 | 242.04 | 1480.56 | 85872.22 |
| 87 | 2032-12 | 1718.49 | 237.94 | 1480.56 | 84391.67 |
| 88 | 2033-01 | 1714.39 | 233.84 | 1480.56 | 82911.11 |
| 89 | 2033-02 | 1710.29 | 229.73 | 1480.56 | 81430.56 |
| 90 | 2033-03 | 1706.19 | 225.63 | 1480.56 | 79950.00 |
| 91 | 2033-04 | 1702.08 | 221.53 | 1480.56 | 78469.44 |
| 92 | 2033-05 | 1697.98 | 217.43 | 1480.56 | 76988.89 |
| 93 | 2033-06 | 1693.88 | 213.32 | 1480.56 | 75508.33 |
| 94 | 2033-07 | 1689.78 | 209.22 | 1480.56 | 74027.78 |
| 95 | 2033-08 | 1685.67 | 205.12 | 1480.56 | 72547.22 |
| 96 | 2033-09 | 1681.57 | 201.02 | 1480.56 | 71066.67 |
| 97 | 2033-10 | 1677.47 | 196.91 | 1480.56 | 69586.11 |
| 98 | 2033-11 | 1673.37 | 192.81 | 1480.56 | 68105.56 |
| 99 | 2033-12 | 1669.26 | 188.71 | 1480.56 | 66625.00 |
| 100 | 2034-01 | 1665.16 | 184.61 | 1480.56 | 65144.44 |
| 101 | 2034-02 | 1661.06 | 180.50 | 1480.56 | 63663.89 |
| 102 | 2034-03 | 1656.96 | 176.40 | 1480.56 | 62183.33 |
| 103 | 2034-04 | 1652.86 | 172.30 | 1480.56 | 60702.78 |
| 104 | 2034-05 | 1648.75 | 168.20 | 1480.56 | 59222.22 |
| 105 | 2034-06 | 1644.65 | 164.09 | 1480.56 | 57741.67 |
| 106 | 2034-07 | 1640.55 | 159.99 | 1480.56 | 56261.11 |
| 107 | 2034-08 | 1636.45 | 155.89 | 1480.56 | 54780.56 |
| 108 | 2034-09 | 1632.34 | 151.79 | 1480.56 | 53300.00 |
| 109 | 2034-10 | 1628.24 | 147.69 | 1480.56 | 51819.44 |
| 110 | 2034-11 | 1624.14 | 143.58 | 1480.56 | 50338.89 |
| 111 | 2034-12 | 1620.04 | 139.48 | 1480.56 | 48858.33 |
| 112 | 2035-01 | 1615.93 | 135.38 | 1480.56 | 47377.78 |
| 113 | 2035-02 | 1611.83 | 131.28 | 1480.56 | 45897.22 |
| 114 | 2035-03 | 1607.73 | 127.17 | 1480.56 | 44416.67 |
| 115 | 2035-04 | 1603.63 | 123.07 | 1480.56 | 42936.11 |
| 116 | 2035-05 | 1599.52 | 118.97 | 1480.56 | 41455.56 |
| 117 | 2035-06 | 1595.42 | 114.87 | 1480.56 | 39975.00 |
| 118 | 2035-07 | 1591.32 | 110.76 | 1480.56 | 38494.44 |
| 119 | 2035-08 | 1587.22 | 106.66 | 1480.56 | 37013.89 |
| 120 | 2035-09 | 1583.11 | 102.56 | 1480.56 | 35533.33 |
| 121 | 2035-10 | 1579.01 | 98.46 | 1480.56 | 34052.78 |
| 122 | 2035-11 | 1574.91 | 94.35 | 1480.56 | 32572.22 |
| 123 | 2035-12 | 1570.81 | 90.25 | 1480.56 | 31091.67 |
| 124 | 2036-01 | 1566.71 | 86.15 | 1480.56 | 29611.11 |
| 125 | 2036-02 | 1562.60 | 82.05 | 1480.56 | 28130.56 |
| 126 | 2036-03 | 1558.50 | 77.95 | 1480.56 | 26650.00 |
| 127 | 2036-04 | 1554.40 | 73.84 | 1480.56 | 25169.44 |
| 128 | 2036-05 | 1550.30 | 69.74 | 1480.56 | 23688.89 |
| 129 | 2036-06 | 1546.19 | 65.64 | 1480.56 | 22208.33 |
| 130 | 2036-07 | 1542.09 | 61.54 | 1480.56 | 20727.78 |
| 131 | 2036-08 | 1537.99 | 57.43 | 1480.56 | 19247.22 |
| 132 | 2036-09 | 1533.89 | 53.33 | 1480.56 | 17766.67 |
| 133 | 2036-10 | 1529.78 | 49.23 | 1480.56 | 16286.11 |
| 134 | 2036-11 | 1525.68 | 45.13 | 1480.56 | 14805.56 |
| 135 | 2036-12 | 1521.58 | 41.02 | 1480.56 | 13325.00 |
| 136 | 2037-01 | 1517.48 | 36.92 | 1480.56 | 11844.44 |
| 137 | 2037-02 | 1513.37 | 32.82 | 1480.56 | 10363.89 |
| 138 | 2037-03 | 1509.27 | 28.72 | 1480.56 | 8883.33 |
| 139 | 2037-04 | 1505.17 | 24.61 | 1480.56 | 7402.78 |
| 140 | 2037-05 | 1501.07 | 20.51 | 1480.56 | 5922.22 |
| 141 | 2037-06 | 1496.97 | 16.41 | 1480.56 | 4441.67 |
| 142 | 2037-07 | 1492.86 | 12.31 | 1480.56 | 2961.11 |
| 143 | 2037-08 | 1488.76 | 8.20 | 1480.56 | 1480.56 |
| 144 | 2037-09 | 1484.66 | 4.10 | 1480.56 | 0.00 |