吉安贷款20万（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：20万
还款月数：13年
每月还款：1578.39元
利息总额：4.62万
本息合计：24.62万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 1578.39 | 550.00 | 1028.39 | 198971.61 |
| 2 | 2025-12 | 1578.39 | 547.17 | 1031.22 | 197940.39 |
| 3 | 2026-01 | 1578.39 | 544.34 | 1034.05 | 196906.34 |
| 4 | 2026-02 | 1578.39 | 541.49 | 1036.90 | 195869.44 |
| 5 | 2026-03 | 1578.39 | 538.64 | 1039.75 | 194829.70 |
| 6 | 2026-04 | 1578.39 | 535.78 | 1042.61 | 193787.09 |
| 7 | 2026-05 | 1578.39 | 532.91 | 1045.47 | 192741.61 |
| 8 | 2026-06 | 1578.39 | 530.04 | 1048.35 | 191693.26 |
| 9 | 2026-07 | 1578.39 | 527.16 | 1051.23 | 190642.03 |
| 10 | 2026-08 | 1578.39 | 524.27 | 1054.12 | 189587.91 |
| 11 | 2026-09 | 1578.39 | 521.37 | 1057.02 | 188530.89 |
| 12 | 2026-10 | 1578.39 | 518.46 | 1059.93 | 187470.96 |
| 13 | 2026-11 | 1578.39 | 515.55 | 1062.84 | 186408.11 |
| 14 | 2026-12 | 1578.39 | 512.62 | 1065.77 | 185342.35 |
| 15 | 2027-01 | 1578.39 | 509.69 | 1068.70 | 184273.65 |
| 16 | 2027-02 | 1578.39 | 506.75 | 1071.64 | 183202.01 |
| 17 | 2027-03 | 1578.39 | 503.81 | 1074.58 | 182127.43 |
| 18 | 2027-04 | 1578.39 | 500.85 | 1077.54 | 181049.89 |
| 19 | 2027-05 | 1578.39 | 497.89 | 1080.50 | 179969.39 |
| 20 | 2027-06 | 1578.39 | 494.92 | 1083.47 | 178885.92 |
| 21 | 2027-07 | 1578.39 | 491.94 | 1086.45 | 177799.46 |
| 22 | 2027-08 | 1578.39 | 488.95 | 1089.44 | 176710.02 |
| 23 | 2027-09 | 1578.39 | 485.95 | 1092.44 | 175617.59 |
| 24 | 2027-10 | 1578.39 | 482.95 | 1095.44 | 174522.15 |
| 25 | 2027-11 | 1578.39 | 479.94 | 1098.45 | 173423.69 |
| 26 | 2027-12 | 1578.39 | 476.92 | 1101.47 | 172322.22 |
| 27 | 2028-01 | 1578.39 | 473.89 | 1104.50 | 171217.72 |
| 28 | 2028-02 | 1578.39 | 470.85 | 1107.54 | 170110.18 |
| 29 | 2028-03 | 1578.39 | 467.80 | 1110.59 | 168999.59 |
| 30 | 2028-04 | 1578.39 | 464.75 | 1113.64 | 167885.95 |
| 31 | 2028-05 | 1578.39 | 461.69 | 1116.70 | 166769.25 |
| 32 | 2028-06 | 1578.39 | 458.62 | 1119.77 | 165649.47 |
| 33 | 2028-07 | 1578.39 | 455.54 | 1122.85 | 164526.62 |
| 34 | 2028-08 | 1578.39 | 452.45 | 1125.94 | 163400.68 |
| 35 | 2028-09 | 1578.39 | 449.35 | 1129.04 | 162271.64 |
| 36 | 2028-10 | 1578.39 | 446.25 | 1132.14 | 161139.50 |
| 37 | 2028-11 | 1578.39 | 443.13 | 1135.26 | 160004.24 |
| 38 | 2028-12 | 1578.39 | 440.01 | 1138.38 | 158865.87 |
| 39 | 2029-01 | 1578.39 | 436.88 | 1141.51 | 157724.36 |
| 40 | 2029-02 | 1578.39 | 433.74 | 1144.65 | 156579.71 |
| 41 | 2029-03 | 1578.39 | 430.59 | 1147.79 | 155431.92 |
| 42 | 2029-04 | 1578.39 | 427.44 | 1150.95 | 154280.97 |
| 43 | 2029-05 | 1578.39 | 424.27 | 1154.12 | 153126.85 |
| 44 | 2029-06 | 1578.39 | 421.10 | 1157.29 | 151969.56 |
| 45 | 2029-07 | 1578.39 | 417.92 | 1160.47 | 150809.09 |
| 46 | 2029-08 | 1578.39 | 414.72 | 1163.66 | 149645.42 |
| 47 | 2029-09 | 1578.39 | 411.52 | 1166.86 | 148478.56 |
| 48 | 2029-10 | 1578.39 | 408.32 | 1170.07 | 147308.49 |
| 49 | 2029-11 | 1578.39 | 405.10 | 1173.29 | 146135.20 |
| 50 | 2029-12 | 1578.39 | 401.87 | 1176.52 | 144958.68 |
| 51 | 2030-01 | 1578.39 | 398.64 | 1179.75 | 143778.93 |
| 52 | 2030-02 | 1578.39 | 395.39 | 1183.00 | 142595.93 |
| 53 | 2030-03 | 1578.39 | 392.14 | 1186.25 | 141409.68 |
| 54 | 2030-04 | 1578.39 | 388.88 | 1189.51 | 140220.17 |
| 55 | 2030-05 | 1578.39 | 385.61 | 1192.78 | 139027.38 |
| 56 | 2030-06 | 1578.39 | 382.33 | 1196.06 | 137831.32 |
| 57 | 2030-07 | 1578.39 | 379.04 | 1199.35 | 136631.97 |
| 58 | 2030-08 | 1578.39 | 375.74 | 1202.65 | 135429.32 |
| 59 | 2030-09 | 1578.39 | 372.43 | 1205.96 | 134223.36 |
| 60 | 2030-10 | 1578.39 | 369.11 | 1209.27 | 133014.08 |
| 61 | 2030-11 | 1578.39 | 365.79 | 1212.60 | 131801.48 |
| 62 | 2030-12 | 1578.39 | 362.45 | 1215.93 | 130585.55 |
| 63 | 2031-01 | 1578.39 | 359.11 | 1219.28 | 129366.27 |
| 64 | 2031-02 | 1578.39 | 355.76 | 1222.63 | 128143.64 |
| 65 | 2031-03 | 1578.39 | 352.39 | 1225.99 | 126917.64 |
| 66 | 2031-04 | 1578.39 | 349.02 | 1229.37 | 125688.28 |
| 67 | 2031-05 | 1578.39 | 345.64 | 1232.75 | 124455.53 |
| 68 | 2031-06 | 1578.39 | 342.25 | 1236.14 | 123219.39 |
| 69 | 2031-07 | 1578.39 | 338.85 | 1239.54 | 121979.86 |
| 70 | 2031-08 | 1578.39 | 335.44 | 1242.94 | 120736.91 |
| 71 | 2031-09 | 1578.39 | 332.03 | 1246.36 | 119490.55 |
| 72 | 2031-10 | 1578.39 | 328.60 | 1249.79 | 118240.76 |
| 73 | 2031-11 | 1578.39 | 325.16 | 1253.23 | 116987.53 |
| 74 | 2031-12 | 1578.39 | 321.72 | 1256.67 | 115730.86 |
| 75 | 2032-01 | 1578.39 | 318.26 | 1260.13 | 114470.73 |
| 76 | 2032-02 | 1578.39 | 314.79 | 1263.59 | 113207.14 |
| 77 | 2032-03 | 1578.39 | 311.32 | 1267.07 | 111940.07 |
| 78 | 2032-04 | 1578.39 | 307.84 | 1270.55 | 110669.51 |
| 79 | 2032-05 | 1578.39 | 304.34 | 1274.05 | 109395.47 |
| 80 | 2032-06 | 1578.39 | 300.84 | 1277.55 | 108117.92 |
| 81 | 2032-07 | 1578.39 | 297.32 | 1281.06 | 106836.85 |
| 82 | 2032-08 | 1578.39 | 293.80 | 1284.59 | 105552.26 |
| 83 | 2032-09 | 1578.39 | 290.27 | 1288.12 | 104264.14 |
| 84 | 2032-10 | 1578.39 | 286.73 | 1291.66 | 102972.48 |
| 85 | 2032-11 | 1578.39 | 283.17 | 1295.21 | 101677.27 |
| 86 | 2032-12 | 1578.39 | 279.61 | 1298.78 | 100378.49 |
| 87 | 2033-01 | 1578.39 | 276.04 | 1302.35 | 99076.14 |
| 88 | 2033-02 | 1578.39 | 272.46 | 1305.93 | 97770.21 |
| 89 | 2033-03 | 1578.39 | 268.87 | 1309.52 | 96460.69 |
| 90 | 2033-04 | 1578.39 | 265.27 | 1313.12 | 95147.57 |
| 91 | 2033-05 | 1578.39 | 261.66 | 1316.73 | 93830.83 |
| 92 | 2033-06 | 1578.39 | 258.03 | 1320.35 | 92510.48 |
| 93 | 2033-07 | 1578.39 | 254.40 | 1323.99 | 91186.50 |
| 94 | 2033-08 | 1578.39 | 250.76 | 1327.63 | 89858.87 |
| 95 | 2033-09 | 1578.39 | 247.11 | 1331.28 | 88527.59 |
| 96 | 2033-10 | 1578.39 | 243.45 | 1334.94 | 87192.65 |
| 97 | 2033-11 | 1578.39 | 239.78 | 1338.61 | 85854.04 |
| 98 | 2033-12 | 1578.39 | 236.10 | 1342.29 | 84511.75 |
| 99 | 2034-01 | 1578.39 | 232.41 | 1345.98 | 83165.77 |
| 100 | 2034-02 | 1578.39 | 228.71 | 1349.68 | 81816.09 |
| 101 | 2034-03 | 1578.39 | 224.99 | 1353.39 | 80462.69 |
| 102 | 2034-04 | 1578.39 | 221.27 | 1357.12 | 79105.58 |
| 103 | 2034-05 | 1578.39 | 217.54 | 1360.85 | 77744.73 |
| 104 | 2034-06 | 1578.39 | 213.80 | 1364.59 | 76380.14 |
| 105 | 2034-07 | 1578.39 | 210.05 | 1368.34 | 75011.79 |
| 106 | 2034-08 | 1578.39 | 206.28 | 1372.11 | 73639.69 |
| 107 | 2034-09 | 1578.39 | 202.51 | 1375.88 | 72263.81 |
| 108 | 2034-10 | 1578.39 | 198.73 | 1379.66 | 70884.14 |
| 109 | 2034-11 | 1578.39 | 194.93 | 1383.46 | 69500.69 |
| 110 | 2034-12 | 1578.39 | 191.13 | 1387.26 | 68113.43 |
| 111 | 2035-01 | 1578.39 | 187.31 | 1391.08 | 66722.35 |
| 112 | 2035-02 | 1578.39 | 183.49 | 1394.90 | 65327.45 |
| 113 | 2035-03 | 1578.39 | 179.65 | 1398.74 | 63928.71 |
| 114 | 2035-04 | 1578.39 | 175.80 | 1402.59 | 62526.12 |
| 115 | 2035-05 | 1578.39 | 171.95 | 1406.44 | 61119.68 |
| 116 | 2035-06 | 1578.39 | 168.08 | 1410.31 | 59709.37 |
| 117 | 2035-07 | 1578.39 | 164.20 | 1414.19 | 58295.18 |
| 118 | 2035-08 | 1578.39 | 160.31 | 1418.08 | 56877.10 |
| 119 | 2035-09 | 1578.39 | 156.41 | 1421.98 | 55455.13 |
| 120 | 2035-10 | 1578.39 | 152.50 | 1425.89 | 54029.24 |
| 121 | 2035-11 | 1578.39 | 148.58 | 1429.81 | 52599.43 |
| 122 | 2035-12 | 1578.39 | 144.65 | 1433.74 | 51165.69 |
| 123 | 2036-01 | 1578.39 | 140.71 | 1437.68 | 49728.01 |
| 124 | 2036-02 | 1578.39 | 136.75 | 1441.64 | 48286.37 |
| 125 | 2036-03 | 1578.39 | 132.79 | 1445.60 | 46840.77 |
| 126 | 2036-04 | 1578.39 | 128.81 | 1449.58 | 45391.19 |
| 127 | 2036-05 | 1578.39 | 124.83 | 1453.56 | 43937.63 |
| 128 | 2036-06 | 1578.39 | 120.83 | 1457.56 | 42480.07 |
| 129 | 2036-07 | 1578.39 | 116.82 | 1461.57 | 41018.50 |
| 130 | 2036-08 | 1578.39 | 112.80 | 1465.59 | 39552.91 |
| 131 | 2036-09 | 1578.39 | 108.77 | 1469.62 | 38083.29 |
| 132 | 2036-10 | 1578.39 | 104.73 | 1473.66 | 36609.63 |
| 133 | 2036-11 | 1578.39 | 100.68 | 1477.71 | 35131.92 |
| 134 | 2036-12 | 1578.39 | 96.61 | 1481.78 | 33650.14 |
| 135 | 2037-01 | 1578.39 | 92.54 | 1485.85 | 32164.29 |
| 136 | 2037-02 | 1578.39 | 88.45 | 1489.94 | 30674.36 |
| 137 | 2037-03 | 1578.39 | 84.35 | 1494.03 | 29180.32 |
| 138 | 2037-04 | 1578.39 | 80.25 | 1498.14 | 27682.18 |
| 139 | 2037-05 | 1578.39 | 76.13 | 1502.26 | 26179.92 |
| 140 | 2037-06 | 1578.39 | 71.99 | 1506.39 | 24673.52 |
| 141 | 2037-07 | 1578.39 | 67.85 | 1510.54 | 23162.98 |
| 142 | 2037-08 | 1578.39 | 63.70 | 1514.69 | 21648.29 |
| 143 | 2037-09 | 1578.39 | 59.53 | 1518.86 | 20129.44 |
| 144 | 2037-10 | 1578.39 | 55.36 | 1523.03 | 18606.40 |
| 145 | 2037-11 | 1578.39 | 51.17 | 1527.22 | 17079.18 |
| 146 | 2037-12 | 1578.39 | 46.97 | 1531.42 | 15547.76 |
| 147 | 2038-01 | 1578.39 | 42.76 | 1535.63 | 14012.13 |
| 148 | 2038-02 | 1578.39 | 38.53 | 1539.86 | 12472.27 |
| 149 | 2038-03 | 1578.39 | 34.30 | 1544.09 | 10928.18 |
| 150 | 2038-04 | 1578.39 | 30.05 | 1548.34 | 9379.85 |
| 151 | 2038-05 | 1578.39 | 25.79 | 1552.59 | 7827.25 |
| 152 | 2038-06 | 1578.39 | 21.52 | 1556.86 | 6270.39 |
| 153 | 2038-07 | 1578.39 | 17.24 | 1561.15 | 4709.24 |
| 154 | 2038-08 | 1578.39 | 12.95 | 1565.44 | 3143.80 |
| 155 | 2038-09 | 1578.39 | 8.65 | 1569.74 | 1574.06 |
| 156 | 2038-10 | 1578.39 | 4.33 | 1574.06 | 0.00 |
等额本金还款方式：
贷款总额：20万
还款月数：13年
首月还款：1832.05元
每月递减：3.53元
利息总额：4.32万
本息合计：24.32万
节省利息：3053.69元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 1832.05 | 550.00 | 1282.05 | 198717.95 |
| 2 | 2025-12 | 1828.53 | 546.47 | 1282.05 | 197435.90 |
| 3 | 2026-01 | 1825.00 | 542.95 | 1282.05 | 196153.85 |
| 4 | 2026-02 | 1821.47 | 539.42 | 1282.05 | 194871.79 |
| 5 | 2026-03 | 1817.95 | 535.90 | 1282.05 | 193589.74 |
| 6 | 2026-04 | 1814.42 | 532.37 | 1282.05 | 192307.69 |
| 7 | 2026-05 | 1810.90 | 528.85 | 1282.05 | 191025.64 |
| 8 | 2026-06 | 1807.37 | 525.32 | 1282.05 | 189743.59 |
| 9 | 2026-07 | 1803.85 | 521.79 | 1282.05 | 188461.54 |
| 10 | 2026-08 | 1800.32 | 518.27 | 1282.05 | 187179.49 |
| 11 | 2026-09 | 1796.79 | 514.74 | 1282.05 | 185897.44 |
| 12 | 2026-10 | 1793.27 | 511.22 | 1282.05 | 184615.38 |
| 13 | 2026-11 | 1789.74 | 507.69 | 1282.05 | 183333.33 |
| 14 | 2026-12 | 1786.22 | 504.17 | 1282.05 | 182051.28 |
| 15 | 2027-01 | 1782.69 | 500.64 | 1282.05 | 180769.23 |
| 16 | 2027-02 | 1779.17 | 497.12 | 1282.05 | 179487.18 |
| 17 | 2027-03 | 1775.64 | 493.59 | 1282.05 | 178205.13 |
| 18 | 2027-04 | 1772.12 | 490.06 | 1282.05 | 176923.08 |
| 19 | 2027-05 | 1768.59 | 486.54 | 1282.05 | 175641.03 |
| 20 | 2027-06 | 1765.06 | 483.01 | 1282.05 | 174358.97 |
| 21 | 2027-07 | 1761.54 | 479.49 | 1282.05 | 173076.92 |
| 22 | 2027-08 | 1758.01 | 475.96 | 1282.05 | 171794.87 |
| 23 | 2027-09 | 1754.49 | 472.44 | 1282.05 | 170512.82 |
| 24 | 2027-10 | 1750.96 | 468.91 | 1282.05 | 169230.77 |
| 25 | 2027-11 | 1747.44 | 465.38 | 1282.05 | 167948.72 |
| 26 | 2027-12 | 1743.91 | 461.86 | 1282.05 | 166666.67 |
| 27 | 2028-01 | 1740.38 | 458.33 | 1282.05 | 165384.62 |
| 28 | 2028-02 | 1736.86 | 454.81 | 1282.05 | 164102.56 |
| 29 | 2028-03 | 1733.33 | 451.28 | 1282.05 | 162820.51 |
| 30 | 2028-04 | 1729.81 | 447.76 | 1282.05 | 161538.46 |
| 31 | 2028-05 | 1726.28 | 444.23 | 1282.05 | 160256.41 |
| 32 | 2028-06 | 1722.76 | 440.71 | 1282.05 | 158974.36 |
| 33 | 2028-07 | 1719.23 | 437.18 | 1282.05 | 157692.31 |
| 34 | 2028-08 | 1715.71 | 433.65 | 1282.05 | 156410.26 |
| 35 | 2028-09 | 1712.18 | 430.13 | 1282.05 | 155128.21 |
| 36 | 2028-10 | 1708.65 | 426.60 | 1282.05 | 153846.15 |
| 37 | 2028-11 | 1705.13 | 423.08 | 1282.05 | 152564.10 |
| 38 | 2028-12 | 1701.60 | 419.55 | 1282.05 | 151282.05 |
| 39 | 2029-01 | 1698.08 | 416.03 | 1282.05 | 150000.00 |
| 40 | 2029-02 | 1694.55 | 412.50 | 1282.05 | 148717.95 |
| 41 | 2029-03 | 1691.03 | 408.97 | 1282.05 | 147435.90 |
| 42 | 2029-04 | 1687.50 | 405.45 | 1282.05 | 146153.85 |
| 43 | 2029-05 | 1683.97 | 401.92 | 1282.05 | 144871.79 |
| 44 | 2029-06 | 1680.45 | 398.40 | 1282.05 | 143589.74 |
| 45 | 2029-07 | 1676.92 | 394.87 | 1282.05 | 142307.69 |
| 46 | 2029-08 | 1673.40 | 391.35 | 1282.05 | 141025.64 |
| 47 | 2029-09 | 1669.87 | 387.82 | 1282.05 | 139743.59 |
| 48 | 2029-10 | 1666.35 | 384.29 | 1282.05 | 138461.54 |
| 49 | 2029-11 | 1662.82 | 380.77 | 1282.05 | 137179.49 |
| 50 | 2029-12 | 1659.29 | 377.24 | 1282.05 | 135897.44 |
| 51 | 2030-01 | 1655.77 | 373.72 | 1282.05 | 134615.38 |
| 52 | 2030-02 | 1652.24 | 370.19 | 1282.05 | 133333.33 |
| 53 | 2030-03 | 1648.72 | 366.67 | 1282.05 | 132051.28 |
| 54 | 2030-04 | 1645.19 | 363.14 | 1282.05 | 130769.23 |
| 55 | 2030-05 | 1641.67 | 359.62 | 1282.05 | 129487.18 |
| 56 | 2030-06 | 1638.14 | 356.09 | 1282.05 | 128205.13 |
| 57 | 2030-07 | 1634.62 | 352.56 | 1282.05 | 126923.08 |
| 58 | 2030-08 | 1631.09 | 349.04 | 1282.05 | 125641.03 |
| 59 | 2030-09 | 1627.56 | 345.51 | 1282.05 | 124358.97 |
| 60 | 2030-10 | 1624.04 | 341.99 | 1282.05 | 123076.92 |
| 61 | 2030-11 | 1620.51 | 338.46 | 1282.05 | 121794.87 |
| 62 | 2030-12 | 1616.99 | 334.94 | 1282.05 | 120512.82 |
| 63 | 2031-01 | 1613.46 | 331.41 | 1282.05 | 119230.77 |
| 64 | 2031-02 | 1609.94 | 327.88 | 1282.05 | 117948.72 |
| 65 | 2031-03 | 1606.41 | 324.36 | 1282.05 | 116666.67 |
| 66 | 2031-04 | 1602.88 | 320.83 | 1282.05 | 115384.62 |
| 67 | 2031-05 | 1599.36 | 317.31 | 1282.05 | 114102.56 |
| 68 | 2031-06 | 1595.83 | 313.78 | 1282.05 | 112820.51 |
| 69 | 2031-07 | 1592.31 | 310.26 | 1282.05 | 111538.46 |
| 70 | 2031-08 | 1588.78 | 306.73 | 1282.05 | 110256.41 |
| 71 | 2031-09 | 1585.26 | 303.21 | 1282.05 | 108974.36 |
| 72 | 2031-10 | 1581.73 | 299.68 | 1282.05 | 107692.31 |
| 73 | 2031-11 | 1578.21 | 296.15 | 1282.05 | 106410.26 |
| 74 | 2031-12 | 1574.68 | 292.63 | 1282.05 | 105128.21 |
| 75 | 2032-01 | 1571.15 | 289.10 | 1282.05 | 103846.15 |
| 76 | 2032-02 | 1567.63 | 285.58 | 1282.05 | 102564.10 |
| 77 | 2032-03 | 1564.10 | 282.05 | 1282.05 | 101282.05 |
| 78 | 2032-04 | 1560.58 | 278.53 | 1282.05 | 100000.00 |
| 79 | 2032-05 | 1557.05 | 275.00 | 1282.05 | 98717.95 |
| 80 | 2032-06 | 1553.53 | 271.47 | 1282.05 | 97435.90 |
| 81 | 2032-07 | 1550.00 | 267.95 | 1282.05 | 96153.85 |
| 82 | 2032-08 | 1546.47 | 264.42 | 1282.05 | 94871.79 |
| 83 | 2032-09 | 1542.95 | 260.90 | 1282.05 | 93589.74 |
| 84 | 2032-10 | 1539.42 | 257.37 | 1282.05 | 92307.69 |
| 85 | 2032-11 | 1535.90 | 253.85 | 1282.05 | 91025.64 |
| 86 | 2032-12 | 1532.37 | 250.32 | 1282.05 | 89743.59 |
| 87 | 2033-01 | 1528.85 | 246.79 | 1282.05 | 88461.54 |
| 88 | 2033-02 | 1525.32 | 243.27 | 1282.05 | 87179.49 |
| 89 | 2033-03 | 1521.79 | 239.74 | 1282.05 | 85897.44 |
| 90 | 2033-04 | 1518.27 | 236.22 | 1282.05 | 84615.38 |
| 91 | 2033-05 | 1514.74 | 232.69 | 1282.05 | 83333.33 |
| 92 | 2033-06 | 1511.22 | 229.17 | 1282.05 | 82051.28 |
| 93 | 2033-07 | 1507.69 | 225.64 | 1282.05 | 80769.23 |
| 94 | 2033-08 | 1504.17 | 222.12 | 1282.05 | 79487.18 |
| 95 | 2033-09 | 1500.64 | 218.59 | 1282.05 | 78205.13 |
| 96 | 2033-10 | 1497.12 | 215.06 | 1282.05 | 76923.08 |
| 97 | 2033-11 | 1493.59 | 211.54 | 1282.05 | 75641.03 |
| 98 | 2033-12 | 1490.06 | 208.01 | 1282.05 | 74358.97 |
| 99 | 2034-01 | 1486.54 | 204.49 | 1282.05 | 73076.92 |
| 100 | 2034-02 | 1483.01 | 200.96 | 1282.05 | 71794.87 |
| 101 | 2034-03 | 1479.49 | 197.44 | 1282.05 | 70512.82 |
| 102 | 2034-04 | 1475.96 | 193.91 | 1282.05 | 69230.77 |
| 103 | 2034-05 | 1472.44 | 190.38 | 1282.05 | 67948.72 |
| 104 | 2034-06 | 1468.91 | 186.86 | 1282.05 | 66666.67 |
| 105 | 2034-07 | 1465.38 | 183.33 | 1282.05 | 65384.62 |
| 106 | 2034-08 | 1461.86 | 179.81 | 1282.05 | 64102.56 |
| 107 | 2034-09 | 1458.33 | 176.28 | 1282.05 | 62820.51 |
| 108 | 2034-10 | 1454.81 | 172.76 | 1282.05 | 61538.46 |
| 109 | 2034-11 | 1451.28 | 169.23 | 1282.05 | 60256.41 |
| 110 | 2034-12 | 1447.76 | 165.71 | 1282.05 | 58974.36 |
| 111 | 2035-01 | 1444.23 | 162.18 | 1282.05 | 57692.31 |
| 112 | 2035-02 | 1440.71 | 158.65 | 1282.05 | 56410.26 |
| 113 | 2035-03 | 1437.18 | 155.13 | 1282.05 | 55128.21 |
| 114 | 2035-04 | 1433.65 | 151.60 | 1282.05 | 53846.15 |
| 115 | 2035-05 | 1430.13 | 148.08 | 1282.05 | 52564.10 |
| 116 | 2035-06 | 1426.60 | 144.55 | 1282.05 | 51282.05 |
| 117 | 2035-07 | 1423.08 | 141.03 | 1282.05 | 50000.00 |
| 118 | 2035-08 | 1419.55 | 137.50 | 1282.05 | 48717.95 |
| 119 | 2035-09 | 1416.03 | 133.97 | 1282.05 | 47435.90 |
| 120 | 2035-10 | 1412.50 | 130.45 | 1282.05 | 46153.85 |
| 121 | 2035-11 | 1408.97 | 126.92 | 1282.05 | 44871.79 |
| 122 | 2035-12 | 1405.45 | 123.40 | 1282.05 | 43589.74 |
| 123 | 2036-01 | 1401.92 | 119.87 | 1282.05 | 42307.69 |
| 124 | 2036-02 | 1398.40 | 116.35 | 1282.05 | 41025.64 |
| 125 | 2036-03 | 1394.87 | 112.82 | 1282.05 | 39743.59 |
| 126 | 2036-04 | 1391.35 | 109.29 | 1282.05 | 38461.54 |
| 127 | 2036-05 | 1387.82 | 105.77 | 1282.05 | 37179.49 |
| 128 | 2036-06 | 1384.29 | 102.24 | 1282.05 | 35897.44 |
| 129 | 2036-07 | 1380.77 | 98.72 | 1282.05 | 34615.38 |
| 130 | 2036-08 | 1377.24 | 95.19 | 1282.05 | 33333.33 |
| 131 | 2036-09 | 1373.72 | 91.67 | 1282.05 | 32051.28 |
| 132 | 2036-10 | 1370.19 | 88.14 | 1282.05 | 30769.23 |
| 133 | 2036-11 | 1366.67 | 84.62 | 1282.05 | 29487.18 |
| 134 | 2036-12 | 1363.14 | 81.09 | 1282.05 | 28205.13 |
| 135 | 2037-01 | 1359.62 | 77.56 | 1282.05 | 26923.08 |
| 136 | 2037-02 | 1356.09 | 74.04 | 1282.05 | 25641.03 |
| 137 | 2037-03 | 1352.56 | 70.51 | 1282.05 | 24358.97 |
| 138 | 2037-04 | 1349.04 | 66.99 | 1282.05 | 23076.92 |
| 139 | 2037-05 | 1345.51 | 63.46 | 1282.05 | 21794.87 |
| 140 | 2037-06 | 1341.99 | 59.94 | 1282.05 | 20512.82 |
| 141 | 2037-07 | 1338.46 | 56.41 | 1282.05 | 19230.77 |
| 142 | 2037-08 | 1334.94 | 52.88 | 1282.05 | 17948.72 |
| 143 | 2037-09 | 1331.41 | 49.36 | 1282.05 | 16666.67 |
| 144 | 2037-10 | 1327.88 | 45.83 | 1282.05 | 15384.62 |
| 145 | 2037-11 | 1324.36 | 42.31 | 1282.05 | 14102.56 |
| 146 | 2037-12 | 1320.83 | 38.78 | 1282.05 | 12820.51 |
| 147 | 2038-01 | 1317.31 | 35.26 | 1282.05 | 11538.46 |
| 148 | 2038-02 | 1313.78 | 31.73 | 1282.05 | 10256.41 |
| 149 | 2038-03 | 1310.26 | 28.21 | 1282.05 | 8974.36 |
| 150 | 2038-04 | 1306.73 | 24.68 | 1282.05 | 7692.31 |
| 151 | 2038-05 | 1303.21 | 21.15 | 1282.05 | 6410.26 |
| 152 | 2038-06 | 1299.68 | 17.63 | 1282.05 | 5128.21 |
| 153 | 2038-07 | 1296.15 | 14.10 | 1282.05 | 3846.15 |
| 154 | 2038-08 | 1292.63 | 10.58 | 1282.05 | 2564.10 |
| 155 | 2038-09 | 1289.10 | 7.05 | 1282.05 | 1282.05 |
| 156 | 2038-10 | 1285.58 | 3.53 | 1282.05 | 0.00 |