贷款16万（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：16万
还款月数：12年
每月还款：1343.31元
利息总额：3.34万
本息合计：19.34万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-05 | 1343.31 | 433.33 | 909.98 | 159090.02 |
| 2 | 2017-06 | 1343.31 | 430.87 | 912.44 | 158177.58 |
| 3 | 2017-07 | 1343.31 | 428.40 | 914.91 | 157262.67 |
| 4 | 2017-08 | 1343.31 | 425.92 | 917.39 | 156345.28 |
| 5 | 2017-09 | 1343.31 | 423.44 | 919.88 | 155425.40 |
| 6 | 2017-10 | 1343.31 | 420.94 | 922.37 | 154503.03 |
| 7 | 2017-11 | 1343.31 | 418.45 | 924.86 | 153578.17 |
| 8 | 2017-12 | 1343.31 | 415.94 | 927.37 | 152650.80 |
| 9 | 2018-01 | 1343.31 | 413.43 | 929.88 | 151720.92 |
| 10 | 2018-02 | 1343.31 | 410.91 | 932.40 | 150788.52 |
| 11 | 2018-03 | 1343.31 | 408.39 | 934.93 | 149853.59 |
| 12 | 2018-04 | 1343.31 | 405.85 | 937.46 | 148916.14 |
| 13 | 2018-05 | 1343.31 | 403.31 | 940.00 | 147976.14 |
| 14 | 2018-06 | 1343.31 | 400.77 | 942.54 | 147033.60 |
| 15 | 2018-07 | 1343.31 | 398.22 | 945.09 | 146088.50 |
| 16 | 2018-08 | 1343.31 | 395.66 | 947.65 | 145140.85 |
| 17 | 2018-09 | 1343.31 | 393.09 | 950.22 | 144190.63 |
| 18 | 2018-10 | 1343.31 | 390.52 | 952.79 | 143237.84 |
| 19 | 2018-11 | 1343.31 | 387.94 | 955.37 | 142282.46 |
| 20 | 2018-12 | 1343.31 | 385.35 | 957.96 | 141324.50 |
| 21 | 2019-01 | 1343.31 | 382.75 | 960.56 | 140363.94 |
| 22 | 2019-02 | 1343.31 | 380.15 | 963.16 | 139400.78 |
| 23 | 2019-03 | 1343.31 | 377.54 | 965.77 | 138435.02 |
| 24 | 2019-04 | 1343.31 | 374.93 | 968.38 | 137466.63 |
| 25 | 2019-05 | 1343.31 | 372.31 | 971.01 | 136495.63 |
| 26 | 2019-06 | 1343.31 | 369.68 | 973.63 | 135521.99 |
| 27 | 2019-07 | 1343.31 | 367.04 | 976.27 | 134545.72 |
| 28 | 2019-08 | 1343.31 | 364.39 | 978.92 | 133566.81 |
| 29 | 2019-09 | 1343.31 | 361.74 | 981.57 | 132585.24 |
| 30 | 2019-10 | 1343.31 | 359.09 | 984.23 | 131601.01 |
| 31 | 2019-11 | 1343.31 | 356.42 | 986.89 | 130614.12 |
| 32 | 2019-12 | 1343.31 | 353.75 | 989.56 | 129624.56 |
| 33 | 2020-01 | 1343.31 | 351.07 | 992.24 | 128632.31 |
| 34 | 2020-02 | 1343.31 | 348.38 | 994.93 | 127637.38 |
| 35 | 2020-03 | 1343.31 | 345.68 | 997.63 | 126639.76 |
| 36 | 2020-04 | 1343.31 | 342.98 | 1000.33 | 125639.43 |
| 37 | 2020-05 | 1343.31 | 340.27 | 1003.04 | 124636.39 |
| 38 | 2020-06 | 1343.31 | 337.56 | 1005.75 | 123630.64 |
| 39 | 2020-07 | 1343.31 | 334.83 | 1008.48 | 122622.16 |
| 40 | 2020-08 | 1343.31 | 332.10 | 1011.21 | 121610.95 |
| 41 | 2020-09 | 1343.31 | 329.36 | 1013.95 | 120597.00 |
| 42 | 2020-10 | 1343.31 | 326.62 | 1016.69 | 119580.31 |
| 43 | 2020-11 | 1343.31 | 323.86 | 1019.45 | 118560.86 |
| 44 | 2020-12 | 1343.31 | 321.10 | 1022.21 | 117538.65 |
| 45 | 2021-01 | 1343.31 | 318.33 | 1024.98 | 116513.68 |
| 46 | 2021-02 | 1343.31 | 315.56 | 1027.75 | 115485.92 |
| 47 | 2021-03 | 1343.31 | 312.77 | 1030.54 | 114455.39 |
| 48 | 2021-04 | 1343.31 | 309.98 | 1033.33 | 113422.06 |
| 49 | 2021-05 | 1343.31 | 307.18 | 1036.13 | 112385.94 |
| 50 | 2021-06 | 1343.31 | 304.38 | 1038.93 | 111347.00 |
| 51 | 2021-07 | 1343.31 | 301.56 | 1041.75 | 110305.26 |
| 52 | 2021-08 | 1343.31 | 298.74 | 1044.57 | 109260.69 |
| 53 | 2021-09 | 1343.31 | 295.91 | 1047.40 | 108213.29 |
| 54 | 2021-10 | 1343.31 | 293.08 | 1050.23 | 107163.06 |
| 55 | 2021-11 | 1343.31 | 290.23 | 1053.08 | 106109.98 |
| 56 | 2021-12 | 1343.31 | 287.38 | 1055.93 | 105054.05 |
| 57 | 2022-01 | 1343.31 | 284.52 | 1058.79 | 103995.27 |
| 58 | 2022-02 | 1343.31 | 281.65 | 1061.66 | 102933.61 |
| 59 | 2022-03 | 1343.31 | 278.78 | 1064.53 | 101869.08 |
| 60 | 2022-04 | 1343.31 | 275.90 | 1067.42 | 100801.66 |
| 61 | 2022-05 | 1343.31 | 273.00 | 1070.31 | 99731.36 |
| 62 | 2022-06 | 1343.31 | 270.11 | 1073.20 | 98658.15 |
| 63 | 2022-07 | 1343.31 | 267.20 | 1076.11 | 97582.04 |
| 64 | 2022-08 | 1343.31 | 264.28 | 1079.03 | 96503.01 |
| 65 | 2022-09 | 1343.31 | 261.36 | 1081.95 | 95421.06 |
| 66 | 2022-10 | 1343.31 | 258.43 | 1084.88 | 94336.19 |
| 67 | 2022-11 | 1343.31 | 255.49 | 1087.82 | 93248.37 |
| 68 | 2022-12 | 1343.31 | 252.55 | 1090.76 | 92157.61 |
| 69 | 2023-01 | 1343.31 | 249.59 | 1093.72 | 91063.89 |
| 70 | 2023-02 | 1343.31 | 246.63 | 1096.68 | 89967.21 |
| 71 | 2023-03 | 1343.31 | 243.66 | 1099.65 | 88867.56 |
| 72 | 2023-04 | 1343.31 | 240.68 | 1102.63 | 87764.93 |
| 73 | 2023-05 | 1343.31 | 237.70 | 1105.61 | 86659.32 |
| 74 | 2023-06 | 1343.31 | 234.70 | 1108.61 | 85550.71 |
| 75 | 2023-07 | 1343.31 | 231.70 | 1111.61 | 84439.10 |
| 76 | 2023-08 | 1343.31 | 228.69 | 1114.62 | 83324.48 |
| 77 | 2023-09 | 1343.31 | 225.67 | 1117.64 | 82206.84 |
| 78 | 2023-10 | 1343.31 | 222.64 | 1120.67 | 81086.17 |
| 79 | 2023-11 | 1343.31 | 219.61 | 1123.70 | 79962.47 |
| 80 | 2023-12 | 1343.31 | 216.57 | 1126.75 | 78835.72 |
| 81 | 2024-01 | 1343.31 | 213.51 | 1129.80 | 77705.93 |
| 82 | 2024-02 | 1343.31 | 210.45 | 1132.86 | 76573.07 |
| 83 | 2024-03 | 1343.31 | 207.39 | 1135.93 | 75437.14 |
| 84 | 2024-04 | 1343.31 | 204.31 | 1139.00 | 74298.14 |
| 85 | 2024-05 | 1343.31 | 201.22 | 1142.09 | 73156.06 |
| 86 | 2024-06 | 1343.31 | 198.13 | 1145.18 | 72010.88 |
| 87 | 2024-07 | 1343.31 | 195.03 | 1148.28 | 70862.60 |
| 88 | 2024-08 | 1343.31 | 191.92 | 1151.39 | 69711.20 |
| 89 | 2024-09 | 1343.31 | 188.80 | 1154.51 | 68556.70 |
| 90 | 2024-10 | 1343.31 | 185.67 | 1157.64 | 67399.06 |
| 91 | 2024-11 | 1343.31 | 182.54 | 1160.77 | 66238.29 |
| 92 | 2024-12 | 1343.31 | 179.40 | 1163.92 | 65074.37 |
| 93 | 2025-01 | 1343.31 | 176.24 | 1167.07 | 63907.30 |
| 94 | 2025-02 | 1343.31 | 173.08 | 1170.23 | 62737.08 |
| 95 | 2025-03 | 1343.31 | 169.91 | 1173.40 | 61563.68 |
| 96 | 2025-04 | 1343.31 | 166.73 | 1176.58 | 60387.10 |
| 97 | 2025-05 | 1343.31 | 163.55 | 1179.76 | 59207.34 |
| 98 | 2025-06 | 1343.31 | 160.35 | 1182.96 | 58024.38 |
| 99 | 2025-07 | 1343.31 | 157.15 | 1186.16 | 56838.22 |
| 100 | 2025-08 | 1343.31 | 153.94 | 1189.37 | 55648.85 |
| 101 | 2025-09 | 1343.31 | 150.72 | 1192.59 | 54456.25 |
| 102 | 2025-10 | 1343.31 | 147.49 | 1195.82 | 53260.43 |
| 103 | 2025-11 | 1343.31 | 144.25 | 1199.06 | 52061.37 |
| 104 | 2025-12 | 1343.31 | 141.00 | 1202.31 | 50859.05 |
| 105 | 2026-01 | 1343.31 | 137.74 | 1205.57 | 49653.49 |
| 106 | 2026-02 | 1343.31 | 134.48 | 1208.83 | 48444.65 |
| 107 | 2026-03 | 1343.31 | 131.20 | 1212.11 | 47232.55 |
| 108 | 2026-04 | 1343.31 | 127.92 | 1215.39 | 46017.16 |
| 109 | 2026-05 | 1343.31 | 124.63 | 1218.68 | 44798.48 |
| 110 | 2026-06 | 1343.31 | 121.33 | 1221.98 | 43576.50 |
| 111 | 2026-07 | 1343.31 | 118.02 | 1225.29 | 42351.21 |
| 112 | 2026-08 | 1343.31 | 114.70 | 1228.61 | 41122.60 |
| 113 | 2026-09 | 1343.31 | 111.37 | 1231.94 | 39890.66 |
| 114 | 2026-10 | 1343.31 | 108.04 | 1235.27 | 38655.39 |
| 115 | 2026-11 | 1343.31 | 104.69 | 1238.62 | 37416.77 |
| 116 | 2026-12 | 1343.31 | 101.34 | 1241.97 | 36174.79 |
| 117 | 2027-01 | 1343.31 | 97.97 | 1245.34 | 34929.46 |
| 118 | 2027-02 | 1343.31 | 94.60 | 1248.71 | 33680.75 |
| 119 | 2027-03 | 1343.31 | 91.22 | 1252.09 | 32428.65 |
| 120 | 2027-04 | 1343.31 | 87.83 | 1255.48 | 31173.17 |
| 121 | 2027-05 | 1343.31 | 84.43 | 1258.88 | 29914.29 |
| 122 | 2027-06 | 1343.31 | 81.02 | 1262.29 | 28652.00 |
| 123 | 2027-07 | 1343.31 | 77.60 | 1265.71 | 27386.28 |
| 124 | 2027-08 | 1343.31 | 74.17 | 1269.14 | 26117.14 |
| 125 | 2027-09 | 1343.31 | 70.73 | 1272.58 | 24844.57 |
| 126 | 2027-10 | 1343.31 | 67.29 | 1276.02 | 23568.54 |
| 127 | 2027-11 | 1343.31 | 63.83 | 1279.48 | 22289.07 |
| 128 | 2027-12 | 1343.31 | 60.37 | 1282.94 | 21006.12 |
| 129 | 2028-01 | 1343.31 | 56.89 | 1286.42 | 19719.70 |
| 130 | 2028-02 | 1343.31 | 53.41 | 1289.90 | 18429.80 |
| 131 | 2028-03 | 1343.31 | 49.91 | 1293.40 | 17136.40 |
| 132 | 2028-04 | 1343.31 | 46.41 | 1296.90 | 15839.50 |
| 133 | 2028-05 | 1343.31 | 42.90 | 1300.41 | 14539.09 |
| 134 | 2028-06 | 1343.31 | 39.38 | 1303.93 | 13235.16 |
| 135 | 2028-07 | 1343.31 | 35.85 | 1307.47 | 11927.69 |
| 136 | 2028-08 | 1343.31 | 32.30 | 1311.01 | 10616.69 |
| 137 | 2028-09 | 1343.31 | 28.75 | 1314.56 | 9302.13 |
| 138 | 2028-10 | 1343.31 | 25.19 | 1318.12 | 7984.01 |
| 139 | 2028-11 | 1343.31 | 21.62 | 1321.69 | 6662.32 |
| 140 | 2028-12 | 1343.31 | 18.04 | 1325.27 | 5337.06 |
| 141 | 2029-01 | 1343.31 | 14.45 | 1328.86 | 4008.20 |
| 142 | 2029-02 | 1343.31 | 10.86 | 1332.46 | 2675.75 |
| 143 | 2029-03 | 1343.31 | 7.25 | 1336.06 | 1339.68 |
| 144 | 2029-04 | 1343.31 | 3.63 | 1339.68 | 0.00 |
等额本金还款方式：
贷款总额：16万
还款月数：12年
首月还款：1544.44元
每月递减：3.01元
利息总额：3.14万
本息合计：19.14万
节省利息：2020.06元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-05 | 1544.44 | 433.33 | 1111.11 | 158888.89 |
| 2 | 2017-06 | 1541.44 | 430.32 | 1111.11 | 157777.78 |
| 3 | 2017-07 | 1538.43 | 427.31 | 1111.11 | 156666.67 |
| 4 | 2017-08 | 1535.42 | 424.31 | 1111.11 | 155555.56 |
| 5 | 2017-09 | 1532.41 | 421.30 | 1111.11 | 154444.44 |
| 6 | 2017-10 | 1529.40 | 418.29 | 1111.11 | 153333.33 |
| 7 | 2017-11 | 1526.39 | 415.28 | 1111.11 | 152222.22 |
| 8 | 2017-12 | 1523.38 | 412.27 | 1111.11 | 151111.11 |
| 9 | 2018-01 | 1520.37 | 409.26 | 1111.11 | 150000.00 |
| 10 | 2018-02 | 1517.36 | 406.25 | 1111.11 | 148888.89 |
| 11 | 2018-03 | 1514.35 | 403.24 | 1111.11 | 147777.78 |
| 12 | 2018-04 | 1511.34 | 400.23 | 1111.11 | 146666.67 |
| 13 | 2018-05 | 1508.33 | 397.22 | 1111.11 | 145555.56 |
| 14 | 2018-06 | 1505.32 | 394.21 | 1111.11 | 144444.44 |
| 15 | 2018-07 | 1502.31 | 391.20 | 1111.11 | 143333.33 |
| 16 | 2018-08 | 1499.31 | 388.19 | 1111.11 | 142222.22 |
| 17 | 2018-09 | 1496.30 | 385.19 | 1111.11 | 141111.11 |
| 18 | 2018-10 | 1493.29 | 382.18 | 1111.11 | 140000.00 |
| 19 | 2018-11 | 1490.28 | 379.17 | 1111.11 | 138888.89 |
| 20 | 2018-12 | 1487.27 | 376.16 | 1111.11 | 137777.78 |
| 21 | 2019-01 | 1484.26 | 373.15 | 1111.11 | 136666.67 |
| 22 | 2019-02 | 1481.25 | 370.14 | 1111.11 | 135555.56 |
| 23 | 2019-03 | 1478.24 | 367.13 | 1111.11 | 134444.44 |
| 24 | 2019-04 | 1475.23 | 364.12 | 1111.11 | 133333.33 |
| 25 | 2019-05 | 1472.22 | 361.11 | 1111.11 | 132222.22 |
| 26 | 2019-06 | 1469.21 | 358.10 | 1111.11 | 131111.11 |
| 27 | 2019-07 | 1466.20 | 355.09 | 1111.11 | 130000.00 |
| 28 | 2019-08 | 1463.19 | 352.08 | 1111.11 | 128888.89 |
| 29 | 2019-09 | 1460.19 | 349.07 | 1111.11 | 127777.78 |
| 30 | 2019-10 | 1457.18 | 346.06 | 1111.11 | 126666.67 |
| 31 | 2019-11 | 1454.17 | 343.06 | 1111.11 | 125555.56 |
| 32 | 2019-12 | 1451.16 | 340.05 | 1111.11 | 124444.44 |
| 33 | 2020-01 | 1448.15 | 337.04 | 1111.11 | 123333.33 |
| 34 | 2020-02 | 1445.14 | 334.03 | 1111.11 | 122222.22 |
| 35 | 2020-03 | 1442.13 | 331.02 | 1111.11 | 121111.11 |
| 36 | 2020-04 | 1439.12 | 328.01 | 1111.11 | 120000.00 |
| 37 | 2020-05 | 1436.11 | 325.00 | 1111.11 | 118888.89 |
| 38 | 2020-06 | 1433.10 | 321.99 | 1111.11 | 117777.78 |
| 39 | 2020-07 | 1430.09 | 318.98 | 1111.11 | 116666.67 |
| 40 | 2020-08 | 1427.08 | 315.97 | 1111.11 | 115555.56 |
| 41 | 2020-09 | 1424.07 | 312.96 | 1111.11 | 114444.44 |
| 42 | 2020-10 | 1421.06 | 309.95 | 1111.11 | 113333.33 |
| 43 | 2020-11 | 1418.06 | 306.94 | 1111.11 | 112222.22 |
| 44 | 2020-12 | 1415.05 | 303.94 | 1111.11 | 111111.11 |
| 45 | 2021-01 | 1412.04 | 300.93 | 1111.11 | 110000.00 |
| 46 | 2021-02 | 1409.03 | 297.92 | 1111.11 | 108888.89 |
| 47 | 2021-03 | 1406.02 | 294.91 | 1111.11 | 107777.78 |
| 48 | 2021-04 | 1403.01 | 291.90 | 1111.11 | 106666.67 |
| 49 | 2021-05 | 1400.00 | 288.89 | 1111.11 | 105555.56 |
| 50 | 2021-06 | 1396.99 | 285.88 | 1111.11 | 104444.44 |
| 51 | 2021-07 | 1393.98 | 282.87 | 1111.11 | 103333.33 |
| 52 | 2021-08 | 1390.97 | 279.86 | 1111.11 | 102222.22 |
| 53 | 2021-09 | 1387.96 | 276.85 | 1111.11 | 101111.11 |
| 54 | 2021-10 | 1384.95 | 273.84 | 1111.11 | 100000.00 |
| 55 | 2021-11 | 1381.94 | 270.83 | 1111.11 | 98888.89 |
| 56 | 2021-12 | 1378.94 | 267.82 | 1111.11 | 97777.78 |
| 57 | 2022-01 | 1375.93 | 264.81 | 1111.11 | 96666.67 |
| 58 | 2022-02 | 1372.92 | 261.81 | 1111.11 | 95555.56 |
| 59 | 2022-03 | 1369.91 | 258.80 | 1111.11 | 94444.44 |
| 60 | 2022-04 | 1366.90 | 255.79 | 1111.11 | 93333.33 |
| 61 | 2022-05 | 1363.89 | 252.78 | 1111.11 | 92222.22 |
| 62 | 2022-06 | 1360.88 | 249.77 | 1111.11 | 91111.11 |
| 63 | 2022-07 | 1357.87 | 246.76 | 1111.11 | 90000.00 |
| 64 | 2022-08 | 1354.86 | 243.75 | 1111.11 | 88888.89 |
| 65 | 2022-09 | 1351.85 | 240.74 | 1111.11 | 87777.78 |
| 66 | 2022-10 | 1348.84 | 237.73 | 1111.11 | 86666.67 |
| 67 | 2022-11 | 1345.83 | 234.72 | 1111.11 | 85555.56 |
| 68 | 2022-12 | 1342.82 | 231.71 | 1111.11 | 84444.44 |
| 69 | 2023-01 | 1339.81 | 228.70 | 1111.11 | 83333.33 |
| 70 | 2023-02 | 1336.81 | 225.69 | 1111.11 | 82222.22 |
| 71 | 2023-03 | 1333.80 | 222.69 | 1111.11 | 81111.11 |
| 72 | 2023-04 | 1330.79 | 219.68 | 1111.11 | 80000.00 |
| 73 | 2023-05 | 1327.78 | 216.67 | 1111.11 | 78888.89 |
| 74 | 2023-06 | 1324.77 | 213.66 | 1111.11 | 77777.78 |
| 75 | 2023-07 | 1321.76 | 210.65 | 1111.11 | 76666.67 |
| 76 | 2023-08 | 1318.75 | 207.64 | 1111.11 | 75555.56 |
| 77 | 2023-09 | 1315.74 | 204.63 | 1111.11 | 74444.44 |
| 78 | 2023-10 | 1312.73 | 201.62 | 1111.11 | 73333.33 |
| 79 | 2023-11 | 1309.72 | 198.61 | 1111.11 | 72222.22 |
| 80 | 2023-12 | 1306.71 | 195.60 | 1111.11 | 71111.11 |
| 81 | 2024-01 | 1303.70 | 192.59 | 1111.11 | 70000.00 |
| 82 | 2024-02 | 1300.69 | 189.58 | 1111.11 | 68888.89 |
| 83 | 2024-03 | 1297.69 | 186.57 | 1111.11 | 67777.78 |
| 84 | 2024-04 | 1294.68 | 183.56 | 1111.11 | 66666.67 |
| 85 | 2024-05 | 1291.67 | 180.56 | 1111.11 | 65555.56 |
| 86 | 2024-06 | 1288.66 | 177.55 | 1111.11 | 64444.44 |
| 87 | 2024-07 | 1285.65 | 174.54 | 1111.11 | 63333.33 |
| 88 | 2024-08 | 1282.64 | 171.53 | 1111.11 | 62222.22 |
| 89 | 2024-09 | 1279.63 | 168.52 | 1111.11 | 61111.11 |
| 90 | 2024-10 | 1276.62 | 165.51 | 1111.11 | 60000.00 |
| 91 | 2024-11 | 1273.61 | 162.50 | 1111.11 | 58888.89 |
| 92 | 2024-12 | 1270.60 | 159.49 | 1111.11 | 57777.78 |
| 93 | 2025-01 | 1267.59 | 156.48 | 1111.11 | 56666.67 |
| 94 | 2025-02 | 1264.58 | 153.47 | 1111.11 | 55555.56 |
| 95 | 2025-03 | 1261.57 | 150.46 | 1111.11 | 54444.44 |
| 96 | 2025-04 | 1258.56 | 147.45 | 1111.11 | 53333.33 |
| 97 | 2025-05 | 1255.56 | 144.44 | 1111.11 | 52222.22 |
| 98 | 2025-06 | 1252.55 | 141.44 | 1111.11 | 51111.11 |
| 99 | 2025-07 | 1249.54 | 138.43 | 1111.11 | 50000.00 |
| 100 | 2025-08 | 1246.53 | 135.42 | 1111.11 | 48888.89 |
| 101 | 2025-09 | 1243.52 | 132.41 | 1111.11 | 47777.78 |
| 102 | 2025-10 | 1240.51 | 129.40 | 1111.11 | 46666.67 |
| 103 | 2025-11 | 1237.50 | 126.39 | 1111.11 | 45555.56 |
| 104 | 2025-12 | 1234.49 | 123.38 | 1111.11 | 44444.44 |
| 105 | 2026-01 | 1231.48 | 120.37 | 1111.11 | 43333.33 |
| 106 | 2026-02 | 1228.47 | 117.36 | 1111.11 | 42222.22 |
| 107 | 2026-03 | 1225.46 | 114.35 | 1111.11 | 41111.11 |
| 108 | 2026-04 | 1222.45 | 111.34 | 1111.11 | 40000.00 |
| 109 | 2026-05 | 1219.44 | 108.33 | 1111.11 | 38888.89 |
| 110 | 2026-06 | 1216.44 | 105.32 | 1111.11 | 37777.78 |
| 111 | 2026-07 | 1213.43 | 102.31 | 1111.11 | 36666.67 |
| 112 | 2026-08 | 1210.42 | 99.31 | 1111.11 | 35555.56 |
| 113 | 2026-09 | 1207.41 | 96.30 | 1111.11 | 34444.44 |
| 114 | 2026-10 | 1204.40 | 93.29 | 1111.11 | 33333.33 |
| 115 | 2026-11 | 1201.39 | 90.28 | 1111.11 | 32222.22 |
| 116 | 2026-12 | 1198.38 | 87.27 | 1111.11 | 31111.11 |
| 117 | 2027-01 | 1195.37 | 84.26 | 1111.11 | 30000.00 |
| 118 | 2027-02 | 1192.36 | 81.25 | 1111.11 | 28888.89 |
| 119 | 2027-03 | 1189.35 | 78.24 | 1111.11 | 27777.78 |
| 120 | 2027-04 | 1186.34 | 75.23 | 1111.11 | 26666.67 |
| 121 | 2027-05 | 1183.33 | 72.22 | 1111.11 | 25555.56 |
| 122 | 2027-06 | 1180.32 | 69.21 | 1111.11 | 24444.44 |
| 123 | 2027-07 | 1177.31 | 66.20 | 1111.11 | 23333.33 |
| 124 | 2027-08 | 1174.31 | 63.19 | 1111.11 | 22222.22 |
| 125 | 2027-09 | 1171.30 | 60.19 | 1111.11 | 21111.11 |
| 126 | 2027-10 | 1168.29 | 57.18 | 1111.11 | 20000.00 |
| 127 | 2027-11 | 1165.28 | 54.17 | 1111.11 | 18888.89 |
| 128 | 2027-12 | 1162.27 | 51.16 | 1111.11 | 17777.78 |
| 129 | 2028-01 | 1159.26 | 48.15 | 1111.11 | 16666.67 |
| 130 | 2028-02 | 1156.25 | 45.14 | 1111.11 | 15555.56 |
| 131 | 2028-03 | 1153.24 | 42.13 | 1111.11 | 14444.44 |
| 132 | 2028-04 | 1150.23 | 39.12 | 1111.11 | 13333.33 |
| 133 | 2028-05 | 1147.22 | 36.11 | 1111.11 | 12222.22 |
| 134 | 2028-06 | 1144.21 | 33.10 | 1111.11 | 11111.11 |
| 135 | 2028-07 | 1141.20 | 30.09 | 1111.11 | 10000.00 |
| 136 | 2028-08 | 1138.19 | 27.08 | 1111.11 | 8888.89 |
| 137 | 2028-09 | 1135.19 | 24.07 | 1111.11 | 7777.78 |
| 138 | 2028-10 | 1132.18 | 21.06 | 1111.11 | 6666.67 |
| 139 | 2028-11 | 1129.17 | 18.06 | 1111.11 | 5555.56 |
| 140 | 2028-12 | 1126.16 | 15.05 | 1111.11 | 4444.44 |
| 141 | 2029-01 | 1123.15 | 12.04 | 1111.11 | 3333.33 |
| 142 | 2029-02 | 1120.14 | 9.03 | 1111.11 | 2222.22 |
| 143 | 2029-03 | 1117.13 | 6.02 | 1111.11 | 1111.11 |
| 144 | 2029-04 | 1114.12 | 3.01 | 1111.11 | 0.00 |