贷款22.31万（公积金贷款）房贷，还款13年11个月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：22.31万
还款月数：13年11个月
每月还款：1646.45元
利息总额：5.19万
本息合计：27.5万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 1646.45 | 576.34 | 1070.11 | 222029.56 |
| 2 | 2025-02 | 1646.45 | 573.58 | 1072.87 | 220956.68 |
| 3 | 2025-03 | 1646.45 | 570.80 | 1075.65 | 219881.04 |
| 4 | 2025-04 | 1646.45 | 568.03 | 1078.43 | 218802.61 |
| 5 | 2025-05 | 1646.45 | 565.24 | 1081.21 | 217721.40 |
| 6 | 2025-06 | 1646.45 | 562.45 | 1084.00 | 216637.40 |
| 7 | 2025-07 | 1646.45 | 559.65 | 1086.80 | 215550.59 |
| 8 | 2025-08 | 1646.45 | 556.84 | 1089.61 | 214460.98 |
| 9 | 2025-09 | 1646.45 | 554.02 | 1092.43 | 213368.55 |
| 10 | 2025-10 | 1646.45 | 551.20 | 1095.25 | 212273.30 |
| 11 | 2025-11 | 1646.45 | 548.37 | 1098.08 | 211175.23 |
| 12 | 2025-12 | 1646.45 | 545.54 | 1100.92 | 210074.31 |
| 13 | 2026-01 | 1646.45 | 542.69 | 1103.76 | 208970.55 |
| 14 | 2026-02 | 1646.45 | 539.84 | 1106.61 | 207863.94 |
| 15 | 2026-03 | 1646.45 | 536.98 | 1109.47 | 206754.47 |
| 16 | 2026-04 | 1646.45 | 534.12 | 1112.34 | 205642.14 |
| 17 | 2026-05 | 1646.45 | 531.24 | 1115.21 | 204526.93 |
| 18 | 2026-06 | 1646.45 | 528.36 | 1118.09 | 203408.84 |
| 19 | 2026-07 | 1646.45 | 525.47 | 1120.98 | 202287.86 |
| 20 | 2026-08 | 1646.45 | 522.58 | 1123.87 | 201163.99 |
| 21 | 2026-09 | 1646.45 | 519.67 | 1126.78 | 200037.21 |
| 22 | 2026-10 | 1646.45 | 516.76 | 1129.69 | 198907.52 |
| 23 | 2026-11 | 1646.45 | 513.84 | 1132.61 | 197774.91 |
| 24 | 2026-12 | 1646.45 | 510.92 | 1135.53 | 196639.38 |
| 25 | 2027-01 | 1646.45 | 507.99 | 1138.47 | 195500.91 |
| 26 | 2027-02 | 1646.45 | 505.04 | 1141.41 | 194359.51 |
| 27 | 2027-03 | 1646.45 | 502.10 | 1144.36 | 193215.15 |
| 28 | 2027-04 | 1646.45 | 499.14 | 1147.31 | 192067.84 |
| 29 | 2027-05 | 1646.45 | 496.18 | 1150.28 | 190917.56 |
| 30 | 2027-06 | 1646.45 | 493.20 | 1153.25 | 189764.32 |
| 31 | 2027-07 | 1646.45 | 490.22 | 1156.23 | 188608.09 |
| 32 | 2027-08 | 1646.45 | 487.24 | 1159.21 | 187448.87 |
| 33 | 2027-09 | 1646.45 | 484.24 | 1162.21 | 186286.67 |
| 34 | 2027-10 | 1646.45 | 481.24 | 1165.21 | 185121.46 |
| 35 | 2027-11 | 1646.45 | 478.23 | 1168.22 | 183953.24 |
| 36 | 2027-12 | 1646.45 | 475.21 | 1171.24 | 182782.00 |
| 37 | 2028-01 | 1646.45 | 472.19 | 1174.26 | 181607.73 |
| 38 | 2028-02 | 1646.45 | 469.15 | 1177.30 | 180430.43 |
| 39 | 2028-03 | 1646.45 | 466.11 | 1180.34 | 179250.09 |
| 40 | 2028-04 | 1646.45 | 463.06 | 1183.39 | 178066.71 |
| 41 | 2028-05 | 1646.45 | 460.01 | 1186.45 | 176880.26 |
| 42 | 2028-06 | 1646.45 | 456.94 | 1189.51 | 175690.75 |
| 43 | 2028-07 | 1646.45 | 453.87 | 1192.58 | 174498.17 |
| 44 | 2028-08 | 1646.45 | 450.79 | 1195.66 | 173302.50 |
| 45 | 2028-09 | 1646.45 | 447.70 | 1198.75 | 172103.75 |
| 46 | 2028-10 | 1646.45 | 444.60 | 1201.85 | 170901.90 |
| 47 | 2028-11 | 1646.45 | 441.50 | 1204.95 | 169696.95 |
| 48 | 2028-12 | 1646.45 | 438.38 | 1208.07 | 168488.88 |
| 49 | 2029-01 | 1646.45 | 435.26 | 1211.19 | 167277.69 |
| 50 | 2029-02 | 1646.45 | 432.13 | 1214.32 | 166063.37 |
| 51 | 2029-03 | 1646.45 | 429.00 | 1217.45 | 164845.92 |
| 52 | 2029-04 | 1646.45 | 425.85 | 1220.60 | 163625.32 |
| 53 | 2029-05 | 1646.45 | 422.70 | 1223.75 | 162401.57 |
| 54 | 2029-06 | 1646.45 | 419.54 | 1226.91 | 161174.65 |
| 55 | 2029-07 | 1646.45 | 416.37 | 1230.08 | 159944.57 |
| 56 | 2029-08 | 1646.45 | 413.19 | 1233.26 | 158711.31 |
| 57 | 2029-09 | 1646.45 | 410.00 | 1236.45 | 157474.86 |
| 58 | 2029-10 | 1646.45 | 406.81 | 1239.64 | 156235.22 |
| 59 | 2029-11 | 1646.45 | 403.61 | 1242.84 | 154992.38 |
| 60 | 2029-12 | 1646.45 | 400.40 | 1246.05 | 153746.32 |
| 61 | 2030-01 | 1646.45 | 397.18 | 1249.27 | 152497.05 |
| 62 | 2030-02 | 1646.45 | 393.95 | 1252.50 | 151244.55 |
| 63 | 2030-03 | 1646.45 | 390.72 | 1255.74 | 149988.81 |
| 64 | 2030-04 | 1646.45 | 387.47 | 1258.98 | 148729.83 |
| 65 | 2030-05 | 1646.45 | 384.22 | 1262.23 | 147467.60 |
| 66 | 2030-06 | 1646.45 | 380.96 | 1265.49 | 146202.11 |
| 67 | 2030-07 | 1646.45 | 377.69 | 1268.76 | 144933.34 |
| 68 | 2030-08 | 1646.45 | 374.41 | 1272.04 | 143661.30 |
| 69 | 2030-09 | 1646.45 | 371.13 | 1275.33 | 142385.98 |
| 70 | 2030-10 | 1646.45 | 367.83 | 1278.62 | 141107.36 |
| 71 | 2030-11 | 1646.45 | 364.53 | 1281.92 | 139825.43 |
| 72 | 2030-12 | 1646.45 | 361.22 | 1285.24 | 138540.20 |
| 73 | 2031-01 | 1646.45 | 357.90 | 1288.56 | 137251.64 |
| 74 | 2031-02 | 1646.45 | 354.57 | 1291.88 | 135959.76 |
| 75 | 2031-03 | 1646.45 | 351.23 | 1295.22 | 134664.54 |
| 76 | 2031-04 | 1646.45 | 347.88 | 1298.57 | 133365.97 |
| 77 | 2031-05 | 1646.45 | 344.53 | 1301.92 | 132064.05 |
| 78 | 2031-06 | 1646.45 | 341.17 | 1305.29 | 130758.76 |
| 79 | 2031-07 | 1646.45 | 337.79 | 1308.66 | 129450.10 |
| 80 | 2031-08 | 1646.45 | 334.41 | 1312.04 | 128138.06 |
| 81 | 2031-09 | 1646.45 | 331.02 | 1315.43 | 126822.64 |
| 82 | 2031-10 | 1646.45 | 327.63 | 1318.83 | 125503.81 |
| 83 | 2031-11 | 1646.45 | 324.22 | 1322.23 | 124181.58 |
| 84 | 2031-12 | 1646.45 | 320.80 | 1325.65 | 122855.93 |
| 85 | 2032-01 | 1646.45 | 317.38 | 1329.07 | 121526.85 |
| 86 | 2032-02 | 1646.45 | 313.94 | 1332.51 | 120194.35 |
| 87 | 2032-03 | 1646.45 | 310.50 | 1335.95 | 118858.40 |
| 88 | 2032-04 | 1646.45 | 307.05 | 1339.40 | 117519.00 |
| 89 | 2032-05 | 1646.45 | 303.59 | 1342.86 | 116176.14 |
| 90 | 2032-06 | 1646.45 | 300.12 | 1346.33 | 114829.81 |
| 91 | 2032-07 | 1646.45 | 296.64 | 1349.81 | 113480.00 |
| 92 | 2032-08 | 1646.45 | 293.16 | 1353.29 | 112126.71 |
| 93 | 2032-09 | 1646.45 | 289.66 | 1356.79 | 110769.92 |
| 94 | 2032-10 | 1646.45 | 286.16 | 1360.30 | 109409.62 |
| 95 | 2032-11 | 1646.45 | 282.64 | 1363.81 | 108045.81 |
| 96 | 2032-12 | 1646.45 | 279.12 | 1367.33 | 106678.48 |
| 97 | 2033-01 | 1646.45 | 275.59 | 1370.87 | 105307.61 |
| 98 | 2033-02 | 1646.45 | 272.04 | 1374.41 | 103933.21 |
| 99 | 2033-03 | 1646.45 | 268.49 | 1377.96 | 102555.25 |
| 100 | 2033-04 | 1646.45 | 264.93 | 1381.52 | 101173.73 |
| 101 | 2033-05 | 1646.45 | 261.37 | 1385.09 | 99788.65 |
| 102 | 2033-06 | 1646.45 | 257.79 | 1388.66 | 98399.98 |
| 103 | 2033-07 | 1646.45 | 254.20 | 1392.25 | 97007.73 |
| 104 | 2033-08 | 1646.45 | 250.60 | 1395.85 | 95611.88 |
| 105 | 2033-09 | 1646.45 | 247.00 | 1399.45 | 94212.43 |
| 106 | 2033-10 | 1646.45 | 243.38 | 1403.07 | 92809.36 |
| 107 | 2033-11 | 1646.45 | 239.76 | 1406.69 | 91402.67 |
| 108 | 2033-12 | 1646.45 | 236.12 | 1410.33 | 89992.34 |
| 109 | 2034-01 | 1646.45 | 232.48 | 1413.97 | 88578.37 |
| 110 | 2034-02 | 1646.45 | 228.83 | 1417.62 | 87160.74 |
| 111 | 2034-03 | 1646.45 | 225.17 | 1421.29 | 85739.46 |
| 112 | 2034-04 | 1646.45 | 221.49 | 1424.96 | 84314.50 |
| 113 | 2034-05 | 1646.45 | 217.81 | 1428.64 | 82885.86 |
| 114 | 2034-06 | 1646.45 | 214.12 | 1432.33 | 81453.53 |
| 115 | 2034-07 | 1646.45 | 210.42 | 1436.03 | 80017.50 |
| 116 | 2034-08 | 1646.45 | 206.71 | 1439.74 | 78577.76 |
| 117 | 2034-09 | 1646.45 | 202.99 | 1443.46 | 77134.31 |
| 118 | 2034-10 | 1646.45 | 199.26 | 1447.19 | 75687.12 |
| 119 | 2034-11 | 1646.45 | 195.53 | 1450.93 | 74236.19 |
| 120 | 2034-12 | 1646.45 | 191.78 | 1454.67 | 72781.52 |
| 121 | 2035-01 | 1646.45 | 188.02 | 1458.43 | 71323.09 |
| 122 | 2035-02 | 1646.45 | 184.25 | 1462.20 | 69860.89 |
| 123 | 2035-03 | 1646.45 | 180.47 | 1465.98 | 68394.91 |
| 124 | 2035-04 | 1646.45 | 176.69 | 1469.76 | 66925.14 |
| 125 | 2035-05 | 1646.45 | 172.89 | 1473.56 | 65451.58 |
| 126 | 2035-06 | 1646.45 | 169.08 | 1477.37 | 63974.21 |
| 127 | 2035-07 | 1646.45 | 165.27 | 1481.18 | 62493.03 |
| 128 | 2035-08 | 1646.45 | 161.44 | 1485.01 | 61008.02 |
| 129 | 2035-09 | 1646.45 | 157.60 | 1488.85 | 59519.17 |
| 130 | 2035-10 | 1646.45 | 153.76 | 1492.69 | 58026.48 |
| 131 | 2035-11 | 1646.45 | 149.90 | 1496.55 | 56529.93 |
| 132 | 2035-12 | 1646.45 | 146.04 | 1500.42 | 55029.51 |
| 133 | 2036-01 | 1646.45 | 142.16 | 1504.29 | 53525.22 |
| 134 | 2036-02 | 1646.45 | 138.27 | 1508.18 | 52017.04 |
| 135 | 2036-03 | 1646.45 | 134.38 | 1512.07 | 50504.97 |
| 136 | 2036-04 | 1646.45 | 130.47 | 1515.98 | 48988.99 |
| 137 | 2036-05 | 1646.45 | 126.55 | 1519.90 | 47469.09 |
| 138 | 2036-06 | 1646.45 | 122.63 | 1523.82 | 45945.27 |
| 139 | 2036-07 | 1646.45 | 118.69 | 1527.76 | 44417.51 |
| 140 | 2036-08 | 1646.45 | 114.75 | 1531.71 | 42885.81 |
| 141 | 2036-09 | 1646.45 | 110.79 | 1535.66 | 41350.14 |
| 142 | 2036-10 | 1646.45 | 106.82 | 1539.63 | 39810.51 |
| 143 | 2036-11 | 1646.45 | 102.84 | 1543.61 | 38266.91 |
| 144 | 2036-12 | 1646.45 | 98.86 | 1547.60 | 36719.31 |
| 145 | 2037-01 | 1646.45 | 94.86 | 1551.59 | 35167.72 |
| 146 | 2037-02 | 1646.45 | 90.85 | 1555.60 | 33612.12 |
| 147 | 2037-03 | 1646.45 | 86.83 | 1559.62 | 32052.50 |
| 148 | 2037-04 | 1646.45 | 82.80 | 1563.65 | 30488.85 |
| 149 | 2037-05 | 1646.45 | 78.76 | 1567.69 | 28921.16 |
| 150 | 2037-06 | 1646.45 | 74.71 | 1571.74 | 27349.42 |
| 151 | 2037-07 | 1646.45 | 70.65 | 1575.80 | 25773.62 |
| 152 | 2037-08 | 1646.45 | 66.58 | 1579.87 | 24193.75 |
| 153 | 2037-09 | 1646.45 | 62.50 | 1583.95 | 22609.80 |
| 154 | 2037-10 | 1646.45 | 58.41 | 1588.04 | 21021.76 |
| 155 | 2037-11 | 1646.45 | 54.31 | 1592.14 | 19429.62 |
| 156 | 2037-12 | 1646.45 | 50.19 | 1596.26 | 17833.36 |
| 157 | 2038-01 | 1646.45 | 46.07 | 1600.38 | 16232.98 |
| 158 | 2038-02 | 1646.45 | 41.94 | 1604.52 | 14628.46 |
| 159 | 2038-03 | 1646.45 | 37.79 | 1608.66 | 13019.80 |
| 160 | 2038-04 | 1646.45 | 33.63 | 1612.82 | 11406.98 |
| 161 | 2038-05 | 1646.45 | 29.47 | 1616.98 | 9790.00 |
| 162 | 2038-06 | 1646.45 | 25.29 | 1621.16 | 8168.84 |
| 163 | 2038-07 | 1646.45 | 21.10 | 1625.35 | 6543.49 |
| 164 | 2038-08 | 1646.45 | 16.90 | 1629.55 | 4913.94 |
| 165 | 2038-09 | 1646.45 | 12.69 | 1633.76 | 3280.19 |
| 166 | 2038-10 | 1646.45 | 8.47 | 1637.98 | 1642.21 |
| 167 | 2038-11 | 1646.45 | 4.24 | 1642.21 | 0.00 |
等额本金还款方式：
贷款总额：22.31万
还款月数：13年11个月
首月还款：1912.27元
每月递减：3.45元
利息总额：4.84万
本息合计：27.15万
节省利息：3445.05元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 1912.27 | 576.34 | 1335.93 | 221763.74 |
| 2 | 2025-02 | 1908.82 | 572.89 | 1335.93 | 220427.82 |
| 3 | 2025-03 | 1905.36 | 569.44 | 1335.93 | 219091.89 |
| 4 | 2025-04 | 1901.91 | 565.99 | 1335.93 | 217755.97 |
| 5 | 2025-05 | 1898.46 | 562.54 | 1335.93 | 216420.04 |
| 6 | 2025-06 | 1895.01 | 559.09 | 1335.93 | 215084.11 |
| 7 | 2025-07 | 1891.56 | 555.63 | 1335.93 | 213748.19 |
| 8 | 2025-08 | 1888.11 | 552.18 | 1335.93 | 212412.26 |
| 9 | 2025-09 | 1884.66 | 548.73 | 1335.93 | 211076.33 |
| 10 | 2025-10 | 1881.21 | 545.28 | 1335.93 | 209740.41 |
| 11 | 2025-11 | 1877.76 | 541.83 | 1335.93 | 208404.48 |
| 12 | 2025-12 | 1874.30 | 538.38 | 1335.93 | 207068.56 |
| 13 | 2026-01 | 1870.85 | 534.93 | 1335.93 | 205732.63 |
| 14 | 2026-02 | 1867.40 | 531.48 | 1335.93 | 204396.70 |
| 15 | 2026-03 | 1863.95 | 528.02 | 1335.93 | 203060.78 |
| 16 | 2026-04 | 1860.50 | 524.57 | 1335.93 | 201724.85 |
| 17 | 2026-05 | 1857.05 | 521.12 | 1335.93 | 200388.93 |
| 18 | 2026-06 | 1853.60 | 517.67 | 1335.93 | 199053.00 |
| 19 | 2026-07 | 1850.15 | 514.22 | 1335.93 | 197717.07 |
| 20 | 2026-08 | 1846.70 | 510.77 | 1335.93 | 196381.15 |
| 21 | 2026-09 | 1843.24 | 507.32 | 1335.93 | 195045.22 |
| 22 | 2026-10 | 1839.79 | 503.87 | 1335.93 | 193709.29 |
| 23 | 2026-11 | 1836.34 | 500.42 | 1335.93 | 192373.37 |
| 24 | 2026-12 | 1832.89 | 496.96 | 1335.93 | 191037.44 |
| 25 | 2027-01 | 1829.44 | 493.51 | 1335.93 | 189701.52 |
| 26 | 2027-02 | 1825.99 | 490.06 | 1335.93 | 188365.59 |
| 27 | 2027-03 | 1822.54 | 486.61 | 1335.93 | 187029.66 |
| 28 | 2027-04 | 1819.09 | 483.16 | 1335.93 | 185693.74 |
| 29 | 2027-05 | 1815.63 | 479.71 | 1335.93 | 184357.81 |
| 30 | 2027-06 | 1812.18 | 476.26 | 1335.93 | 183021.88 |
| 31 | 2027-07 | 1808.73 | 472.81 | 1335.93 | 181685.96 |
| 32 | 2027-08 | 1805.28 | 469.36 | 1335.93 | 180350.03 |
| 33 | 2027-09 | 1801.83 | 465.90 | 1335.93 | 179014.11 |
| 34 | 2027-10 | 1798.38 | 462.45 | 1335.93 | 177678.18 |
| 35 | 2027-11 | 1794.93 | 459.00 | 1335.93 | 176342.25 |
| 36 | 2027-12 | 1791.48 | 455.55 | 1335.93 | 175006.33 |
| 37 | 2028-01 | 1788.03 | 452.10 | 1335.93 | 173670.40 |
| 38 | 2028-02 | 1784.57 | 448.65 | 1335.93 | 172334.48 |
| 39 | 2028-03 | 1781.12 | 445.20 | 1335.93 | 170998.55 |
| 40 | 2028-04 | 1777.67 | 441.75 | 1335.93 | 169662.62 |
| 41 | 2028-05 | 1774.22 | 438.30 | 1335.93 | 168326.70 |
| 42 | 2028-06 | 1770.77 | 434.84 | 1335.93 | 166990.77 |
| 43 | 2028-07 | 1767.32 | 431.39 | 1335.93 | 165654.84 |
| 44 | 2028-08 | 1763.87 | 427.94 | 1335.93 | 164318.92 |
| 45 | 2028-09 | 1760.42 | 424.49 | 1335.93 | 162982.99 |
| 46 | 2028-10 | 1756.97 | 421.04 | 1335.93 | 161647.07 |
| 47 | 2028-11 | 1753.51 | 417.59 | 1335.93 | 160311.14 |
| 48 | 2028-12 | 1750.06 | 414.14 | 1335.93 | 158975.21 |
| 49 | 2029-01 | 1746.61 | 410.69 | 1335.93 | 157639.29 |
| 50 | 2029-02 | 1743.16 | 407.23 | 1335.93 | 156303.36 |
| 51 | 2029-03 | 1739.71 | 403.78 | 1335.93 | 154967.44 |
| 52 | 2029-04 | 1736.26 | 400.33 | 1335.93 | 153631.51 |
| 53 | 2029-05 | 1732.81 | 396.88 | 1335.93 | 152295.58 |
| 54 | 2029-06 | 1729.36 | 393.43 | 1335.93 | 150959.66 |
| 55 | 2029-07 | 1725.91 | 389.98 | 1335.93 | 149623.73 |
| 56 | 2029-08 | 1722.45 | 386.53 | 1335.93 | 148287.80 |
| 57 | 2029-09 | 1719.00 | 383.08 | 1335.93 | 146951.88 |
| 58 | 2029-10 | 1715.55 | 379.63 | 1335.93 | 145615.95 |
| 59 | 2029-11 | 1712.10 | 376.17 | 1335.93 | 144280.03 |
| 60 | 2029-12 | 1708.65 | 372.72 | 1335.93 | 142944.10 |
| 61 | 2030-01 | 1705.20 | 369.27 | 1335.93 | 141608.17 |
| 62 | 2030-02 | 1701.75 | 365.82 | 1335.93 | 140272.25 |
| 63 | 2030-03 | 1698.30 | 362.37 | 1335.93 | 138936.32 |
| 64 | 2030-04 | 1694.84 | 358.92 | 1335.93 | 137600.40 |
| 65 | 2030-05 | 1691.39 | 355.47 | 1335.93 | 136264.47 |
| 66 | 2030-06 | 1687.94 | 352.02 | 1335.93 | 134928.54 |
| 67 | 2030-07 | 1684.49 | 348.57 | 1335.93 | 133592.62 |
| 68 | 2030-08 | 1681.04 | 345.11 | 1335.93 | 132256.69 |
| 69 | 2030-09 | 1677.59 | 341.66 | 1335.93 | 130920.76 |
| 70 | 2030-10 | 1674.14 | 338.21 | 1335.93 | 129584.84 |
| 71 | 2030-11 | 1670.69 | 334.76 | 1335.93 | 128248.91 |
| 72 | 2030-12 | 1667.24 | 331.31 | 1335.93 | 126912.99 |
| 73 | 2031-01 | 1663.78 | 327.86 | 1335.93 | 125577.06 |
| 74 | 2031-02 | 1660.33 | 324.41 | 1335.93 | 124241.13 |
| 75 | 2031-03 | 1656.88 | 320.96 | 1335.93 | 122905.21 |
| 76 | 2031-04 | 1653.43 | 317.51 | 1335.93 | 121569.28 |
| 77 | 2031-05 | 1649.98 | 314.05 | 1335.93 | 120233.36 |
| 78 | 2031-06 | 1646.53 | 310.60 | 1335.93 | 118897.43 |
| 79 | 2031-07 | 1643.08 | 307.15 | 1335.93 | 117561.50 |
| 80 | 2031-08 | 1639.63 | 303.70 | 1335.93 | 116225.58 |
| 81 | 2031-09 | 1636.18 | 300.25 | 1335.93 | 114889.65 |
| 82 | 2031-10 | 1632.72 | 296.80 | 1335.93 | 113553.72 |
| 83 | 2031-11 | 1629.27 | 293.35 | 1335.93 | 112217.80 |
| 84 | 2031-12 | 1625.82 | 289.90 | 1335.93 | 110881.87 |
| 85 | 2032-01 | 1622.37 | 286.44 | 1335.93 | 109545.95 |
| 86 | 2032-02 | 1618.92 | 282.99 | 1335.93 | 108210.02 |
| 87 | 2032-03 | 1615.47 | 279.54 | 1335.93 | 106874.09 |
| 88 | 2032-04 | 1612.02 | 276.09 | 1335.93 | 105538.17 |
| 89 | 2032-05 | 1608.57 | 272.64 | 1335.93 | 104202.24 |
| 90 | 2032-06 | 1605.12 | 269.19 | 1335.93 | 102866.31 |
| 91 | 2032-07 | 1601.66 | 265.74 | 1335.93 | 101530.39 |
| 92 | 2032-08 | 1598.21 | 262.29 | 1335.93 | 100194.46 |
| 93 | 2032-09 | 1594.76 | 258.84 | 1335.93 | 98858.54 |
| 94 | 2032-10 | 1591.31 | 255.38 | 1335.93 | 97522.61 |
| 95 | 2032-11 | 1587.86 | 251.93 | 1335.93 | 96186.68 |
| 96 | 2032-12 | 1584.41 | 248.48 | 1335.93 | 94850.76 |
| 97 | 2033-01 | 1580.96 | 245.03 | 1335.93 | 93514.83 |
| 98 | 2033-02 | 1577.51 | 241.58 | 1335.93 | 92178.91 |
| 99 | 2033-03 | 1574.06 | 238.13 | 1335.93 | 90842.98 |
| 100 | 2033-04 | 1570.60 | 234.68 | 1335.93 | 89507.05 |
| 101 | 2033-05 | 1567.15 | 231.23 | 1335.93 | 88171.13 |
| 102 | 2033-06 | 1563.70 | 227.78 | 1335.93 | 86835.20 |
| 103 | 2033-07 | 1560.25 | 224.32 | 1335.93 | 85499.27 |
| 104 | 2033-08 | 1556.80 | 220.87 | 1335.93 | 84163.35 |
| 105 | 2033-09 | 1553.35 | 217.42 | 1335.93 | 82827.42 |
| 106 | 2033-10 | 1549.90 | 213.97 | 1335.93 | 81491.50 |
| 107 | 2033-11 | 1546.45 | 210.52 | 1335.93 | 80155.57 |
| 108 | 2033-12 | 1542.99 | 207.07 | 1335.93 | 78819.64 |
| 109 | 2034-01 | 1539.54 | 203.62 | 1335.93 | 77483.72 |
| 110 | 2034-02 | 1536.09 | 200.17 | 1335.93 | 76147.79 |
| 111 | 2034-03 | 1532.64 | 196.72 | 1335.93 | 74811.87 |
| 112 | 2034-04 | 1529.19 | 193.26 | 1335.93 | 73475.94 |
| 113 | 2034-05 | 1525.74 | 189.81 | 1335.93 | 72140.01 |
| 114 | 2034-06 | 1522.29 | 186.36 | 1335.93 | 70804.09 |
| 115 | 2034-07 | 1518.84 | 182.91 | 1335.93 | 69468.16 |
| 116 | 2034-08 | 1515.39 | 179.46 | 1335.93 | 68132.23 |
| 117 | 2034-09 | 1511.93 | 176.01 | 1335.93 | 66796.31 |
| 118 | 2034-10 | 1508.48 | 172.56 | 1335.93 | 65460.38 |
| 119 | 2034-11 | 1505.03 | 169.11 | 1335.93 | 64124.46 |
| 120 | 2034-12 | 1501.58 | 165.65 | 1335.93 | 62788.53 |
| 121 | 2035-01 | 1498.13 | 162.20 | 1335.93 | 61452.60 |
| 122 | 2035-02 | 1494.68 | 158.75 | 1335.93 | 60116.68 |
| 123 | 2035-03 | 1491.23 | 155.30 | 1335.93 | 58780.75 |
| 124 | 2035-04 | 1487.78 | 151.85 | 1335.93 | 57444.83 |
| 125 | 2035-05 | 1484.33 | 148.40 | 1335.93 | 56108.90 |
| 126 | 2035-06 | 1480.87 | 144.95 | 1335.93 | 54772.97 |
| 127 | 2035-07 | 1477.42 | 141.50 | 1335.93 | 53437.05 |
| 128 | 2035-08 | 1473.97 | 138.05 | 1335.93 | 52101.12 |
| 129 | 2035-09 | 1470.52 | 134.59 | 1335.93 | 50765.19 |
| 130 | 2035-10 | 1467.07 | 131.14 | 1335.93 | 49429.27 |
| 131 | 2035-11 | 1463.62 | 127.69 | 1335.93 | 48093.34 |
| 132 | 2035-12 | 1460.17 | 124.24 | 1335.93 | 46757.42 |
| 133 | 2036-01 | 1456.72 | 120.79 | 1335.93 | 45421.49 |
| 134 | 2036-02 | 1453.27 | 117.34 | 1335.93 | 44085.56 |
| 135 | 2036-03 | 1449.81 | 113.89 | 1335.93 | 42749.64 |
| 136 | 2036-04 | 1446.36 | 110.44 | 1335.93 | 41413.71 |
| 137 | 2036-05 | 1442.91 | 106.99 | 1335.93 | 40077.79 |
| 138 | 2036-06 | 1439.46 | 103.53 | 1335.93 | 38741.86 |
| 139 | 2036-07 | 1436.01 | 100.08 | 1335.93 | 37405.93 |
| 140 | 2036-08 | 1432.56 | 96.63 | 1335.93 | 36070.01 |
| 141 | 2036-09 | 1429.11 | 93.18 | 1335.93 | 34734.08 |
| 142 | 2036-10 | 1425.66 | 89.73 | 1335.93 | 33398.15 |
| 143 | 2036-11 | 1422.20 | 86.28 | 1335.93 | 32062.23 |
| 144 | 2036-12 | 1418.75 | 82.83 | 1335.93 | 30726.30 |
| 145 | 2037-01 | 1415.30 | 79.38 | 1335.93 | 29390.38 |
| 146 | 2037-02 | 1411.85 | 75.93 | 1335.93 | 28054.45 |
| 147 | 2037-03 | 1408.40 | 72.47 | 1335.93 | 26718.52 |
| 148 | 2037-04 | 1404.95 | 69.02 | 1335.93 | 25382.60 |
| 149 | 2037-05 | 1401.50 | 65.57 | 1335.93 | 24046.67 |
| 150 | 2037-06 | 1398.05 | 62.12 | 1335.93 | 22710.74 |
| 151 | 2037-07 | 1394.60 | 58.67 | 1335.93 | 21374.82 |
| 152 | 2037-08 | 1391.14 | 55.22 | 1335.93 | 20038.89 |
| 153 | 2037-09 | 1387.69 | 51.77 | 1335.93 | 18702.97 |
| 154 | 2037-10 | 1384.24 | 48.32 | 1335.93 | 17367.04 |
| 155 | 2037-11 | 1380.79 | 44.86 | 1335.93 | 16031.11 |
| 156 | 2037-12 | 1377.34 | 41.41 | 1335.93 | 14695.19 |
| 157 | 2038-01 | 1373.89 | 37.96 | 1335.93 | 13359.26 |
| 158 | 2038-02 | 1370.44 | 34.51 | 1335.93 | 12023.34 |
| 159 | 2038-03 | 1366.99 | 31.06 | 1335.93 | 10687.41 |
| 160 | 2038-04 | 1363.54 | 27.61 | 1335.93 | 9351.48 |
| 161 | 2038-05 | 1360.08 | 24.16 | 1335.93 | 8015.56 |
| 162 | 2038-06 | 1356.63 | 20.71 | 1335.93 | 6679.63 |
| 163 | 2038-07 | 1353.18 | 17.26 | 1335.93 | 5343.70 |
| 164 | 2038-08 | 1349.73 | 13.80 | 1335.93 | 4007.78 |
| 165 | 2038-09 | 1346.28 | 10.35 | 1335.93 | 2671.85 |
| 166 | 2038-10 | 1342.83 | 6.90 | 1335.93 | 1335.93 |
| 167 | 2038-11 | 1339.38 | 3.45 | 1335.93 | 0.00 |