贷款19.54万（公积金贷款）房贷，还款13年4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：19.54万
还款月数：13年4个月
每月还款：1492.15元
利息总额：4.34万
本息合计：23.87万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1492.15 | 504.65 | 987.50 | 194362.50 |
| 2 | 2024-06 | 1492.15 | 502.10 | 990.05 | 193372.45 |
| 3 | 2024-07 | 1492.15 | 499.55 | 992.61 | 192379.85 |
| 4 | 2024-08 | 1492.15 | 496.98 | 995.17 | 191384.68 |
| 5 | 2024-09 | 1492.15 | 494.41 | 997.74 | 190386.93 |
| 6 | 2024-10 | 1492.15 | 491.83 | 1000.32 | 189386.62 |
| 7 | 2024-11 | 1492.15 | 489.25 | 1002.90 | 188383.71 |
| 8 | 2024-12 | 1492.15 | 486.66 | 1005.49 | 187378.22 |
| 9 | 2025-01 | 1492.15 | 484.06 | 1008.09 | 186370.13 |
| 10 | 2025-02 | 1492.15 | 481.46 | 1010.70 | 185359.43 |
| 11 | 2025-03 | 1492.15 | 478.85 | 1013.31 | 184346.12 |
| 12 | 2025-04 | 1492.15 | 476.23 | 1015.92 | 183330.20 |
| 13 | 2025-05 | 1492.15 | 473.60 | 1018.55 | 182311.65 |
| 14 | 2025-06 | 1492.15 | 470.97 | 1021.18 | 181290.47 |
| 15 | 2025-07 | 1492.15 | 468.33 | 1023.82 | 180266.65 |
| 16 | 2025-08 | 1492.15 | 465.69 | 1026.46 | 179240.19 |
| 17 | 2025-09 | 1492.15 | 463.04 | 1029.11 | 178211.07 |
| 18 | 2025-10 | 1492.15 | 460.38 | 1031.77 | 177179.30 |
| 19 | 2025-11 | 1492.15 | 457.71 | 1034.44 | 176144.86 |
| 20 | 2025-12 | 1492.15 | 455.04 | 1037.11 | 175107.75 |
| 21 | 2026-01 | 1492.15 | 452.36 | 1039.79 | 174067.96 |
| 22 | 2026-02 | 1492.15 | 449.68 | 1042.48 | 173025.48 |
| 23 | 2026-03 | 1492.15 | 446.98 | 1045.17 | 171980.32 |
| 24 | 2026-04 | 1492.15 | 444.28 | 1047.87 | 170932.45 |
| 25 | 2026-05 | 1492.15 | 441.58 | 1050.58 | 169881.87 |
| 26 | 2026-06 | 1492.15 | 438.86 | 1053.29 | 168828.58 |
| 27 | 2026-07 | 1492.15 | 436.14 | 1056.01 | 167772.57 |
| 28 | 2026-08 | 1492.15 | 433.41 | 1058.74 | 166713.83 |
| 29 | 2026-09 | 1492.15 | 430.68 | 1061.47 | 165652.35 |
| 30 | 2026-10 | 1492.15 | 427.94 | 1064.22 | 164588.14 |
| 31 | 2026-11 | 1492.15 | 425.19 | 1066.97 | 163521.17 |
| 32 | 2026-12 | 1492.15 | 422.43 | 1069.72 | 162451.45 |
| 33 | 2027-01 | 1492.15 | 419.67 | 1072.49 | 161378.96 |
| 34 | 2027-02 | 1492.15 | 416.90 | 1075.26 | 160303.71 |
| 35 | 2027-03 | 1492.15 | 414.12 | 1078.03 | 159225.67 |
| 36 | 2027-04 | 1492.15 | 411.33 | 1080.82 | 158144.85 |
| 37 | 2027-05 | 1492.15 | 408.54 | 1083.61 | 157061.24 |
| 38 | 2027-06 | 1492.15 | 405.74 | 1086.41 | 155974.83 |
| 39 | 2027-07 | 1492.15 | 402.93 | 1089.22 | 154885.61 |
| 40 | 2027-08 | 1492.15 | 400.12 | 1092.03 | 153793.58 |
| 41 | 2027-09 | 1492.15 | 397.30 | 1094.85 | 152698.73 |
| 42 | 2027-10 | 1492.15 | 394.47 | 1097.68 | 151601.05 |
| 43 | 2027-11 | 1492.15 | 391.64 | 1100.52 | 150500.54 |
| 44 | 2027-12 | 1492.15 | 388.79 | 1103.36 | 149397.18 |
| 45 | 2028-01 | 1492.15 | 385.94 | 1106.21 | 148290.97 |
| 46 | 2028-02 | 1492.15 | 383.08 | 1109.07 | 147181.90 |
| 47 | 2028-03 | 1492.15 | 380.22 | 1111.93 | 146069.97 |
| 48 | 2028-04 | 1492.15 | 377.35 | 1114.80 | 144955.16 |
| 49 | 2028-05 | 1492.15 | 374.47 | 1117.68 | 143837.48 |
| 50 | 2028-06 | 1492.15 | 371.58 | 1120.57 | 142716.91 |
| 51 | 2028-07 | 1492.15 | 368.69 | 1123.47 | 141593.44 |
| 52 | 2028-08 | 1492.15 | 365.78 | 1126.37 | 140467.07 |
| 53 | 2028-09 | 1492.15 | 362.87 | 1129.28 | 139337.79 |
| 54 | 2028-10 | 1492.15 | 359.96 | 1132.20 | 138205.60 |
| 55 | 2028-11 | 1492.15 | 357.03 | 1135.12 | 137070.48 |
| 56 | 2028-12 | 1492.15 | 354.10 | 1138.05 | 135932.42 |
| 57 | 2029-01 | 1492.15 | 351.16 | 1140.99 | 134791.43 |
| 58 | 2029-02 | 1492.15 | 348.21 | 1143.94 | 133647.49 |
| 59 | 2029-03 | 1492.15 | 345.26 | 1146.90 | 132500.59 |
| 60 | 2029-04 | 1492.15 | 342.29 | 1149.86 | 131350.73 |
| 61 | 2029-05 | 1492.15 | 339.32 | 1152.83 | 130197.91 |
| 62 | 2029-06 | 1492.15 | 336.34 | 1155.81 | 129042.10 |
| 63 | 2029-07 | 1492.15 | 333.36 | 1158.79 | 127883.31 |
| 64 | 2029-08 | 1492.15 | 330.37 | 1161.79 | 126721.52 |
| 65 | 2029-09 | 1492.15 | 327.36 | 1164.79 | 125556.73 |
| 66 | 2029-10 | 1492.15 | 324.35 | 1167.80 | 124388.93 |
| 67 | 2029-11 | 1492.15 | 321.34 | 1170.81 | 123218.12 |
| 68 | 2029-12 | 1492.15 | 318.31 | 1173.84 | 122044.28 |
| 69 | 2030-01 | 1492.15 | 315.28 | 1176.87 | 120867.41 |
| 70 | 2030-02 | 1492.15 | 312.24 | 1179.91 | 119687.50 |
| 71 | 2030-03 | 1492.15 | 309.19 | 1182.96 | 118504.54 |
| 72 | 2030-04 | 1492.15 | 306.14 | 1186.02 | 117318.52 |
| 73 | 2030-05 | 1492.15 | 303.07 | 1189.08 | 116129.45 |
| 74 | 2030-06 | 1492.15 | 300.00 | 1192.15 | 114937.29 |
| 75 | 2030-07 | 1492.15 | 296.92 | 1195.23 | 113742.06 |
| 76 | 2030-08 | 1492.15 | 293.83 | 1198.32 | 112543.75 |
| 77 | 2030-09 | 1492.15 | 290.74 | 1201.41 | 111342.33 |
| 78 | 2030-10 | 1492.15 | 287.63 | 1204.52 | 110137.81 |
| 79 | 2030-11 | 1492.15 | 284.52 | 1207.63 | 108930.18 |
| 80 | 2030-12 | 1492.15 | 281.40 | 1210.75 | 107719.44 |
| 81 | 2031-01 | 1492.15 | 278.28 | 1213.88 | 106505.56 |
| 82 | 2031-02 | 1492.15 | 275.14 | 1217.01 | 105288.55 |
| 83 | 2031-03 | 1492.15 | 272.00 | 1220.16 | 104068.39 |
| 84 | 2031-04 | 1492.15 | 268.84 | 1223.31 | 102845.08 |
| 85 | 2031-05 | 1492.15 | 265.68 | 1226.47 | 101618.61 |
| 86 | 2031-06 | 1492.15 | 262.51 | 1229.64 | 100388.97 |
| 87 | 2031-07 | 1492.15 | 259.34 | 1232.81 | 99156.16 |
| 88 | 2031-08 | 1492.15 | 256.15 | 1236.00 | 97920.16 |
| 89 | 2031-09 | 1492.15 | 252.96 | 1239.19 | 96680.97 |
| 90 | 2031-10 | 1492.15 | 249.76 | 1242.39 | 95438.58 |
| 91 | 2031-11 | 1492.15 | 246.55 | 1245.60 | 94192.98 |
| 92 | 2031-12 | 1492.15 | 243.33 | 1248.82 | 92944.16 |
| 93 | 2032-01 | 1492.15 | 240.11 | 1252.05 | 91692.11 |
| 94 | 2032-02 | 1492.15 | 236.87 | 1255.28 | 90436.83 |
| 95 | 2032-03 | 1492.15 | 233.63 | 1258.52 | 89178.31 |
| 96 | 2032-04 | 1492.15 | 230.38 | 1261.77 | 87916.53 |
| 97 | 2032-05 | 1492.15 | 227.12 | 1265.03 | 86651.50 |
| 98 | 2032-06 | 1492.15 | 223.85 | 1268.30 | 85383.19 |
| 99 | 2032-07 | 1492.15 | 220.57 | 1271.58 | 84111.62 |
| 100 | 2032-08 | 1492.15 | 217.29 | 1274.86 | 82836.75 |
| 101 | 2032-09 | 1492.15 | 213.99 | 1278.16 | 81558.59 |
| 102 | 2032-10 | 1492.15 | 210.69 | 1281.46 | 80277.14 |
| 103 | 2032-11 | 1492.15 | 207.38 | 1284.77 | 78992.37 |
| 104 | 2032-12 | 1492.15 | 204.06 | 1288.09 | 77704.28 |
| 105 | 2033-01 | 1492.15 | 200.74 | 1291.42 | 76412.86 |
| 106 | 2033-02 | 1492.15 | 197.40 | 1294.75 | 75118.11 |
| 107 | 2033-03 | 1492.15 | 194.06 | 1298.10 | 73820.01 |
| 108 | 2033-04 | 1492.15 | 190.70 | 1301.45 | 72518.56 |
| 109 | 2033-05 | 1492.15 | 187.34 | 1304.81 | 71213.75 |
| 110 | 2033-06 | 1492.15 | 183.97 | 1308.18 | 69905.57 |
| 111 | 2033-07 | 1492.15 | 180.59 | 1311.56 | 68594.01 |
| 112 | 2033-08 | 1492.15 | 177.20 | 1314.95 | 67279.05 |
| 113 | 2033-09 | 1492.15 | 173.80 | 1318.35 | 65960.71 |
| 114 | 2033-10 | 1492.15 | 170.40 | 1321.75 | 64638.95 |
| 115 | 2033-11 | 1492.15 | 166.98 | 1325.17 | 63313.79 |
| 116 | 2033-12 | 1492.15 | 163.56 | 1328.59 | 61985.19 |
| 117 | 2034-01 | 1492.15 | 160.13 | 1332.02 | 60653.17 |
| 118 | 2034-02 | 1492.15 | 156.69 | 1335.46 | 59317.71 |
| 119 | 2034-03 | 1492.15 | 153.24 | 1338.91 | 57978.79 |
| 120 | 2034-04 | 1492.15 | 149.78 | 1342.37 | 56636.42 |
| 121 | 2034-05 | 1492.15 | 146.31 | 1345.84 | 55290.58 |
| 122 | 2034-06 | 1492.15 | 142.83 | 1349.32 | 53941.26 |
| 123 | 2034-07 | 1492.15 | 139.35 | 1352.80 | 52588.45 |
| 124 | 2034-08 | 1492.15 | 135.85 | 1356.30 | 51232.16 |
| 125 | 2034-09 | 1492.15 | 132.35 | 1359.80 | 49872.35 |
| 126 | 2034-10 | 1492.15 | 128.84 | 1363.32 | 48509.04 |
| 127 | 2034-11 | 1492.15 | 125.32 | 1366.84 | 47142.20 |
| 128 | 2034-12 | 1492.15 | 121.78 | 1370.37 | 45771.83 |
| 129 | 2035-01 | 1492.15 | 118.24 | 1373.91 | 44397.93 |
| 130 | 2035-02 | 1492.15 | 114.69 | 1377.46 | 43020.47 |
| 131 | 2035-03 | 1492.15 | 111.14 | 1381.02 | 41639.45 |
| 132 | 2035-04 | 1492.15 | 107.57 | 1384.58 | 40254.87 |
| 133 | 2035-05 | 1492.15 | 103.99 | 1388.16 | 38866.71 |
| 134 | 2035-06 | 1492.15 | 100.41 | 1391.75 | 37474.96 |
| 135 | 2035-07 | 1492.15 | 96.81 | 1395.34 | 36079.62 |
| 136 | 2035-08 | 1492.15 | 93.21 | 1398.95 | 34680.68 |
| 137 | 2035-09 | 1492.15 | 89.59 | 1402.56 | 33278.12 |
| 138 | 2035-10 | 1492.15 | 85.97 | 1406.18 | 31871.93 |
| 139 | 2035-11 | 1492.15 | 82.34 | 1409.82 | 30462.12 |
| 140 | 2035-12 | 1492.15 | 78.69 | 1413.46 | 29048.66 |
| 141 | 2036-01 | 1492.15 | 75.04 | 1417.11 | 27631.55 |
| 142 | 2036-02 | 1492.15 | 71.38 | 1420.77 | 26210.78 |
| 143 | 2036-03 | 1492.15 | 67.71 | 1424.44 | 24786.34 |
| 144 | 2036-04 | 1492.15 | 64.03 | 1428.12 | 23358.22 |
| 145 | 2036-05 | 1492.15 | 60.34 | 1431.81 | 21926.41 |
| 146 | 2036-06 | 1492.15 | 56.64 | 1435.51 | 20490.90 |
| 147 | 2036-07 | 1492.15 | 52.93 | 1439.22 | 19051.68 |
| 148 | 2036-08 | 1492.15 | 49.22 | 1442.94 | 17608.74 |
| 149 | 2036-09 | 1492.15 | 45.49 | 1446.66 | 16162.08 |
| 150 | 2036-10 | 1492.15 | 41.75 | 1450.40 | 14711.68 |
| 151 | 2036-11 | 1492.15 | 38.01 | 1454.15 | 13257.54 |
| 152 | 2036-12 | 1492.15 | 34.25 | 1457.90 | 11799.63 |
| 153 | 2037-01 | 1492.15 | 30.48 | 1461.67 | 10337.96 |
| 154 | 2037-02 | 1492.15 | 26.71 | 1465.45 | 8872.52 |
| 155 | 2037-03 | 1492.15 | 22.92 | 1469.23 | 7403.29 |
| 156 | 2037-04 | 1492.15 | 19.13 | 1473.03 | 5930.26 |
| 157 | 2037-05 | 1492.15 | 15.32 | 1476.83 | 4453.43 |
| 158 | 2037-06 | 1492.15 | 11.50 | 1480.65 | 2972.78 |
| 159 | 2037-07 | 1492.15 | 7.68 | 1484.47 | 1488.31 |
| 160 | 2037-08 | 1492.15 | 3.84 | 1488.31 | 0.00 |
等额本金还款方式：
贷款总额：19.54万
还款月数：13年4个月
首月还款：1725.59元
每月递减：3.15元
利息总额：4.06万
本息合计：23.6万
节省利息：2769.65元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1725.59 | 504.65 | 1220.94 | 194129.06 |
| 2 | 2024-06 | 1722.44 | 501.50 | 1220.94 | 192908.13 |
| 3 | 2024-07 | 1719.28 | 498.35 | 1220.94 | 191687.19 |
| 4 | 2024-08 | 1716.13 | 495.19 | 1220.94 | 190466.25 |
| 5 | 2024-09 | 1712.98 | 492.04 | 1220.94 | 189245.31 |
| 6 | 2024-10 | 1709.82 | 488.88 | 1220.94 | 188024.38 |
| 7 | 2024-11 | 1706.67 | 485.73 | 1220.94 | 186803.44 |
| 8 | 2024-12 | 1703.51 | 482.58 | 1220.94 | 185582.50 |
| 9 | 2025-01 | 1700.36 | 479.42 | 1220.94 | 184361.56 |
| 10 | 2025-02 | 1697.20 | 476.27 | 1220.94 | 183140.63 |
| 11 | 2025-03 | 1694.05 | 473.11 | 1220.94 | 181919.69 |
| 12 | 2025-04 | 1690.90 | 469.96 | 1220.94 | 180698.75 |
| 13 | 2025-05 | 1687.74 | 466.81 | 1220.94 | 179477.81 |
| 14 | 2025-06 | 1684.59 | 463.65 | 1220.94 | 178256.88 |
| 15 | 2025-07 | 1681.43 | 460.50 | 1220.94 | 177035.94 |
| 16 | 2025-08 | 1678.28 | 457.34 | 1220.94 | 175815.00 |
| 17 | 2025-09 | 1675.13 | 454.19 | 1220.94 | 174594.06 |
| 18 | 2025-10 | 1671.97 | 451.03 | 1220.94 | 173373.13 |
| 19 | 2025-11 | 1668.82 | 447.88 | 1220.94 | 172152.19 |
| 20 | 2025-12 | 1665.66 | 444.73 | 1220.94 | 170931.25 |
| 21 | 2026-01 | 1662.51 | 441.57 | 1220.94 | 169710.31 |
| 22 | 2026-02 | 1659.36 | 438.42 | 1220.94 | 168489.38 |
| 23 | 2026-03 | 1656.20 | 435.26 | 1220.94 | 167268.44 |
| 24 | 2026-04 | 1653.05 | 432.11 | 1220.94 | 166047.50 |
| 25 | 2026-05 | 1649.89 | 428.96 | 1220.94 | 164826.56 |
| 26 | 2026-06 | 1646.74 | 425.80 | 1220.94 | 163605.63 |
| 27 | 2026-07 | 1643.59 | 422.65 | 1220.94 | 162384.69 |
| 28 | 2026-08 | 1640.43 | 419.49 | 1220.94 | 161163.75 |
| 29 | 2026-09 | 1637.28 | 416.34 | 1220.94 | 159942.81 |
| 30 | 2026-10 | 1634.12 | 413.19 | 1220.94 | 158721.88 |
| 31 | 2026-11 | 1630.97 | 410.03 | 1220.94 | 157500.94 |
| 32 | 2026-12 | 1627.81 | 406.88 | 1220.94 | 156280.00 |
| 33 | 2027-01 | 1624.66 | 403.72 | 1220.94 | 155059.06 |
| 34 | 2027-02 | 1621.51 | 400.57 | 1220.94 | 153838.13 |
| 35 | 2027-03 | 1618.35 | 397.42 | 1220.94 | 152617.19 |
| 36 | 2027-04 | 1615.20 | 394.26 | 1220.94 | 151396.25 |
| 37 | 2027-05 | 1612.04 | 391.11 | 1220.94 | 150175.31 |
| 38 | 2027-06 | 1608.89 | 387.95 | 1220.94 | 148954.38 |
| 39 | 2027-07 | 1605.74 | 384.80 | 1220.94 | 147733.44 |
| 40 | 2027-08 | 1602.58 | 381.64 | 1220.94 | 146512.50 |
| 41 | 2027-09 | 1599.43 | 378.49 | 1220.94 | 145291.56 |
| 42 | 2027-10 | 1596.27 | 375.34 | 1220.94 | 144070.63 |
| 43 | 2027-11 | 1593.12 | 372.18 | 1220.94 | 142849.69 |
| 44 | 2027-12 | 1589.97 | 369.03 | 1220.94 | 141628.75 |
| 45 | 2028-01 | 1586.81 | 365.87 | 1220.94 | 140407.81 |
| 46 | 2028-02 | 1583.66 | 362.72 | 1220.94 | 139186.88 |
| 47 | 2028-03 | 1580.50 | 359.57 | 1220.94 | 137965.94 |
| 48 | 2028-04 | 1577.35 | 356.41 | 1220.94 | 136745.00 |
| 49 | 2028-05 | 1574.20 | 353.26 | 1220.94 | 135524.06 |
| 50 | 2028-06 | 1571.04 | 350.10 | 1220.94 | 134303.13 |
| 51 | 2028-07 | 1567.89 | 346.95 | 1220.94 | 133082.19 |
| 52 | 2028-08 | 1564.73 | 343.80 | 1220.94 | 131861.25 |
| 53 | 2028-09 | 1561.58 | 340.64 | 1220.94 | 130640.31 |
| 54 | 2028-10 | 1558.42 | 337.49 | 1220.94 | 129419.38 |
| 55 | 2028-11 | 1555.27 | 334.33 | 1220.94 | 128198.44 |
| 56 | 2028-12 | 1552.12 | 331.18 | 1220.94 | 126977.50 |
| 57 | 2029-01 | 1548.96 | 328.03 | 1220.94 | 125756.56 |
| 58 | 2029-02 | 1545.81 | 324.87 | 1220.94 | 124535.63 |
| 59 | 2029-03 | 1542.65 | 321.72 | 1220.94 | 123314.69 |
| 60 | 2029-04 | 1539.50 | 318.56 | 1220.94 | 122093.75 |
| 61 | 2029-05 | 1536.35 | 315.41 | 1220.94 | 120872.81 |
| 62 | 2029-06 | 1533.19 | 312.25 | 1220.94 | 119651.88 |
| 63 | 2029-07 | 1530.04 | 309.10 | 1220.94 | 118430.94 |
| 64 | 2029-08 | 1526.88 | 305.95 | 1220.94 | 117210.00 |
| 65 | 2029-09 | 1523.73 | 302.79 | 1220.94 | 115989.06 |
| 66 | 2029-10 | 1520.58 | 299.64 | 1220.94 | 114768.13 |
| 67 | 2029-11 | 1517.42 | 296.48 | 1220.94 | 113547.19 |
| 68 | 2029-12 | 1514.27 | 293.33 | 1220.94 | 112326.25 |
| 69 | 2030-01 | 1511.11 | 290.18 | 1220.94 | 111105.31 |
| 70 | 2030-02 | 1507.96 | 287.02 | 1220.94 | 109884.38 |
| 71 | 2030-03 | 1504.81 | 283.87 | 1220.94 | 108663.44 |
| 72 | 2030-04 | 1501.65 | 280.71 | 1220.94 | 107442.50 |
| 73 | 2030-05 | 1498.50 | 277.56 | 1220.94 | 106221.56 |
| 74 | 2030-06 | 1495.34 | 274.41 | 1220.94 | 105000.63 |
| 75 | 2030-07 | 1492.19 | 271.25 | 1220.94 | 103779.69 |
| 76 | 2030-08 | 1489.04 | 268.10 | 1220.94 | 102558.75 |
| 77 | 2030-09 | 1485.88 | 264.94 | 1220.94 | 101337.81 |
| 78 | 2030-10 | 1482.73 | 261.79 | 1220.94 | 100116.88 |
| 79 | 2030-11 | 1479.57 | 258.64 | 1220.94 | 98895.94 |
| 80 | 2030-12 | 1476.42 | 255.48 | 1220.94 | 97675.00 |
| 81 | 2031-01 | 1473.26 | 252.33 | 1220.94 | 96454.06 |
| 82 | 2031-02 | 1470.11 | 249.17 | 1220.94 | 95233.13 |
| 83 | 2031-03 | 1466.96 | 246.02 | 1220.94 | 94012.19 |
| 84 | 2031-04 | 1463.80 | 242.86 | 1220.94 | 92791.25 |
| 85 | 2031-05 | 1460.65 | 239.71 | 1220.94 | 91570.31 |
| 86 | 2031-06 | 1457.49 | 236.56 | 1220.94 | 90349.38 |
| 87 | 2031-07 | 1454.34 | 233.40 | 1220.94 | 89128.44 |
| 88 | 2031-08 | 1451.19 | 230.25 | 1220.94 | 87907.50 |
| 89 | 2031-09 | 1448.03 | 227.09 | 1220.94 | 86686.56 |
| 90 | 2031-10 | 1444.88 | 223.94 | 1220.94 | 85465.63 |
| 91 | 2031-11 | 1441.72 | 220.79 | 1220.94 | 84244.69 |
| 92 | 2031-12 | 1438.57 | 217.63 | 1220.94 | 83023.75 |
| 93 | 2032-01 | 1435.42 | 214.48 | 1220.94 | 81802.81 |
| 94 | 2032-02 | 1432.26 | 211.32 | 1220.94 | 80581.88 |
| 95 | 2032-03 | 1429.11 | 208.17 | 1220.94 | 79360.94 |
| 96 | 2032-04 | 1425.95 | 205.02 | 1220.94 | 78140.00 |
| 97 | 2032-05 | 1422.80 | 201.86 | 1220.94 | 76919.06 |
| 98 | 2032-06 | 1419.65 | 198.71 | 1220.94 | 75698.13 |
| 99 | 2032-07 | 1416.49 | 195.55 | 1220.94 | 74477.19 |
| 100 | 2032-08 | 1413.34 | 192.40 | 1220.94 | 73256.25 |
| 101 | 2032-09 | 1410.18 | 189.25 | 1220.94 | 72035.31 |
| 102 | 2032-10 | 1407.03 | 186.09 | 1220.94 | 70814.38 |
| 103 | 2032-11 | 1403.87 | 182.94 | 1220.94 | 69593.44 |
| 104 | 2032-12 | 1400.72 | 179.78 | 1220.94 | 68372.50 |
| 105 | 2033-01 | 1397.57 | 176.63 | 1220.94 | 67151.56 |
| 106 | 2033-02 | 1394.41 | 173.47 | 1220.94 | 65930.63 |
| 107 | 2033-03 | 1391.26 | 170.32 | 1220.94 | 64709.69 |
| 108 | 2033-04 | 1388.10 | 167.17 | 1220.94 | 63488.75 |
| 109 | 2033-05 | 1384.95 | 164.01 | 1220.94 | 62267.81 |
| 110 | 2033-06 | 1381.80 | 160.86 | 1220.94 | 61046.88 |
| 111 | 2033-07 | 1378.64 | 157.70 | 1220.94 | 59825.94 |
| 112 | 2033-08 | 1375.49 | 154.55 | 1220.94 | 58605.00 |
| 113 | 2033-09 | 1372.33 | 151.40 | 1220.94 | 57384.06 |
| 114 | 2033-10 | 1369.18 | 148.24 | 1220.94 | 56163.13 |
| 115 | 2033-11 | 1366.03 | 145.09 | 1220.94 | 54942.19 |
| 116 | 2033-12 | 1362.87 | 141.93 | 1220.94 | 53721.25 |
| 117 | 2034-01 | 1359.72 | 138.78 | 1220.94 | 52500.31 |
| 118 | 2034-02 | 1356.56 | 135.63 | 1220.94 | 51279.38 |
| 119 | 2034-03 | 1353.41 | 132.47 | 1220.94 | 50058.44 |
| 120 | 2034-04 | 1350.26 | 129.32 | 1220.94 | 48837.50 |
| 121 | 2034-05 | 1347.10 | 126.16 | 1220.94 | 47616.56 |
| 122 | 2034-06 | 1343.95 | 123.01 | 1220.94 | 46395.63 |
| 123 | 2034-07 | 1340.79 | 119.86 | 1220.94 | 45174.69 |
| 124 | 2034-08 | 1337.64 | 116.70 | 1220.94 | 43953.75 |
| 125 | 2034-09 | 1334.48 | 113.55 | 1220.94 | 42732.81 |
| 126 | 2034-10 | 1331.33 | 110.39 | 1220.94 | 41511.88 |
| 127 | 2034-11 | 1328.18 | 107.24 | 1220.94 | 40290.94 |
| 128 | 2034-12 | 1325.02 | 104.08 | 1220.94 | 39070.00 |
| 129 | 2035-01 | 1321.87 | 100.93 | 1220.94 | 37849.06 |
| 130 | 2035-02 | 1318.71 | 97.78 | 1220.94 | 36628.13 |
| 131 | 2035-03 | 1315.56 | 94.62 | 1220.94 | 35407.19 |
| 132 | 2035-04 | 1312.41 | 91.47 | 1220.94 | 34186.25 |
| 133 | 2035-05 | 1309.25 | 88.31 | 1220.94 | 32965.31 |
| 134 | 2035-06 | 1306.10 | 85.16 | 1220.94 | 31744.38 |
| 135 | 2035-07 | 1302.94 | 82.01 | 1220.94 | 30523.44 |
| 136 | 2035-08 | 1299.79 | 78.85 | 1220.94 | 29302.50 |
| 137 | 2035-09 | 1296.64 | 75.70 | 1220.94 | 28081.56 |
| 138 | 2035-10 | 1293.48 | 72.54 | 1220.94 | 26860.63 |
| 139 | 2035-11 | 1290.33 | 69.39 | 1220.94 | 25639.69 |
| 140 | 2035-12 | 1287.17 | 66.24 | 1220.94 | 24418.75 |
| 141 | 2036-01 | 1284.02 | 63.08 | 1220.94 | 23197.81 |
| 142 | 2036-02 | 1280.87 | 59.93 | 1220.94 | 21976.88 |
| 143 | 2036-03 | 1277.71 | 56.77 | 1220.94 | 20755.94 |
| 144 | 2036-04 | 1274.56 | 53.62 | 1220.94 | 19535.00 |
| 145 | 2036-05 | 1271.40 | 50.47 | 1220.94 | 18314.06 |
| 146 | 2036-06 | 1268.25 | 47.31 | 1220.94 | 17093.13 |
| 147 | 2036-07 | 1265.09 | 44.16 | 1220.94 | 15872.19 |
| 148 | 2036-08 | 1261.94 | 41.00 | 1220.94 | 14651.25 |
| 149 | 2036-09 | 1258.79 | 37.85 | 1220.94 | 13430.31 |
| 150 | 2036-10 | 1255.63 | 34.69 | 1220.94 | 12209.38 |
| 151 | 2036-11 | 1252.48 | 31.54 | 1220.94 | 10988.44 |
| 152 | 2036-12 | 1249.32 | 28.39 | 1220.94 | 9767.50 |
| 153 | 2037-01 | 1246.17 | 25.23 | 1220.94 | 8546.56 |
| 154 | 2037-02 | 1243.02 | 22.08 | 1220.94 | 7325.63 |
| 155 | 2037-03 | 1239.86 | 18.92 | 1220.94 | 6104.69 |
| 156 | 2037-04 | 1236.71 | 15.77 | 1220.94 | 4883.75 |
| 157 | 2037-05 | 1233.55 | 12.62 | 1220.94 | 3662.81 |
| 158 | 2037-06 | 1230.40 | 9.46 | 1220.94 | 2441.88 |
| 159 | 2037-07 | 1227.25 | 6.31 | 1220.94 | 1220.94 |
| 160 | 2037-08 | 1224.09 | 3.15 | 1220.94 | 0.00 |