贷款19.54万（公积金贷款）房贷，还款13年6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6个月
每月还款：1477.27元
利息总额：4.4万
本息合计：23.93万
| 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 | 1477.27 | 504.65 | 972.62 | 194377.38 |
| 2 | 2024-06 | 1477.27 | 502.14 | 975.13 | 193402.25 |
| 3 | 2024-07 | 1477.27 | 499.62 | 977.65 | 192424.60 |
| 4 | 2024-08 | 1477.27 | 497.10 | 980.18 | 191444.42 |
| 5 | 2024-09 | 1477.27 | 494.56 | 982.71 | 190461.71 |
| 6 | 2024-10 | 1477.27 | 492.03 | 985.25 | 189476.46 |
| 7 | 2024-11 | 1477.27 | 489.48 | 987.79 | 188488.67 |
| 8 | 2024-12 | 1477.27 | 486.93 | 990.35 | 187498.32 |
| 9 | 2025-01 | 1477.27 | 484.37 | 992.90 | 186505.42 |
| 10 | 2025-02 | 1477.27 | 481.81 | 995.47 | 185509.95 |
| 11 | 2025-03 | 1477.27 | 479.23 | 998.04 | 184511.91 |
| 12 | 2025-04 | 1477.27 | 476.66 | 1000.62 | 183511.29 |
| 13 | 2025-05 | 1477.27 | 474.07 | 1003.20 | 182508.09 |
| 14 | 2025-06 | 1477.27 | 471.48 | 1005.80 | 181502.29 |
| 15 | 2025-07 | 1477.27 | 468.88 | 1008.39 | 180493.90 |
| 16 | 2025-08 | 1477.27 | 466.28 | 1011.00 | 179482.90 |
| 17 | 2025-09 | 1477.27 | 463.66 | 1013.61 | 178469.29 |
| 18 | 2025-10 | 1477.27 | 461.05 | 1016.23 | 177453.06 |
| 19 | 2025-11 | 1477.27 | 458.42 | 1018.85 | 176434.21 |
| 20 | 2025-12 | 1477.27 | 455.79 | 1021.49 | 175412.72 |
| 21 | 2026-01 | 1477.27 | 453.15 | 1024.12 | 174388.60 |
| 22 | 2026-02 | 1477.27 | 450.50 | 1026.77 | 173361.83 |
| 23 | 2026-03 | 1477.27 | 447.85 | 1029.42 | 172332.40 |
| 24 | 2026-04 | 1477.27 | 445.19 | 1032.08 | 171300.32 |
| 25 | 2026-05 | 1477.27 | 442.53 | 1034.75 | 170265.57 |
| 26 | 2026-06 | 1477.27 | 439.85 | 1037.42 | 169228.15 |
| 27 | 2026-07 | 1477.27 | 437.17 | 1040.10 | 168188.05 |
| 28 | 2026-08 | 1477.27 | 434.49 | 1042.79 | 167145.26 |
| 29 | 2026-09 | 1477.27 | 431.79 | 1045.48 | 166099.78 |
| 30 | 2026-10 | 1477.27 | 429.09 | 1048.18 | 165051.59 |
| 31 | 2026-11 | 1477.27 | 426.38 | 1050.89 | 164000.70 |
| 32 | 2026-12 | 1477.27 | 423.67 | 1053.61 | 162947.10 |
| 33 | 2027-01 | 1477.27 | 420.95 | 1056.33 | 161890.77 |
| 34 | 2027-02 | 1477.27 | 418.22 | 1059.06 | 160831.71 |
| 35 | 2027-03 | 1477.27 | 415.48 | 1061.79 | 159769.92 |
| 36 | 2027-04 | 1477.27 | 412.74 | 1064.54 | 158705.39 |
| 37 | 2027-05 | 1477.27 | 409.99 | 1067.29 | 157638.10 |
| 38 | 2027-06 | 1477.27 | 407.23 | 1070.04 | 156568.06 |
| 39 | 2027-07 | 1477.27 | 404.47 | 1072.81 | 155495.25 |
| 40 | 2027-08 | 1477.27 | 401.70 | 1075.58 | 154419.67 |
| 41 | 2027-09 | 1477.27 | 398.92 | 1078.36 | 153341.32 |
| 42 | 2027-10 | 1477.27 | 396.13 | 1081.14 | 152260.17 |
| 43 | 2027-11 | 1477.27 | 393.34 | 1083.94 | 151176.24 |
| 44 | 2027-12 | 1477.27 | 390.54 | 1086.74 | 150089.50 |
| 45 | 2028-01 | 1477.27 | 387.73 | 1089.54 | 148999.96 |
| 46 | 2028-02 | 1477.27 | 384.92 | 1092.36 | 147907.60 |
| 47 | 2028-03 | 1477.27 | 382.09 | 1095.18 | 146812.42 |
| 48 | 2028-04 | 1477.27 | 379.27 | 1098.01 | 145714.41 |
| 49 | 2028-05 | 1477.27 | 376.43 | 1100.85 | 144613.57 |
| 50 | 2028-06 | 1477.27 | 373.59 | 1103.69 | 143509.88 |
| 51 | 2028-07 | 1477.27 | 370.73 | 1106.54 | 142403.34 |
| 52 | 2028-08 | 1477.27 | 367.88 | 1109.40 | 141293.94 |
| 53 | 2028-09 | 1477.27 | 365.01 | 1112.27 | 140181.67 |
| 54 | 2028-10 | 1477.27 | 362.14 | 1115.14 | 139066.53 |
| 55 | 2028-11 | 1477.27 | 359.26 | 1118.02 | 137948.51 |
| 56 | 2028-12 | 1477.27 | 356.37 | 1120.91 | 136827.61 |
| 57 | 2029-01 | 1477.27 | 353.47 | 1123.80 | 135703.80 |
| 58 | 2029-02 | 1477.27 | 350.57 | 1126.71 | 134577.10 |
| 59 | 2029-03 | 1477.27 | 347.66 | 1129.62 | 133447.48 |
| 60 | 2029-04 | 1477.27 | 344.74 | 1132.54 | 132314.95 |
| 61 | 2029-05 | 1477.27 | 341.81 | 1135.46 | 131179.49 |
| 62 | 2029-06 | 1477.27 | 338.88 | 1138.39 | 130041.09 |
| 63 | 2029-07 | 1477.27 | 335.94 | 1141.33 | 128899.76 |
| 64 | 2029-08 | 1477.27 | 332.99 | 1144.28 | 127755.47 |
| 65 | 2029-09 | 1477.27 | 330.03 | 1147.24 | 126608.23 |
| 66 | 2029-10 | 1477.27 | 327.07 | 1150.20 | 125458.03 |
| 67 | 2029-11 | 1477.27 | 324.10 | 1153.17 | 124304.86 |
| 68 | 2029-12 | 1477.27 | 321.12 | 1156.15 | 123148.70 |
| 69 | 2030-01 | 1477.27 | 318.13 | 1159.14 | 121989.56 |
| 70 | 2030-02 | 1477.27 | 315.14 | 1162.13 | 120827.43 |
| 71 | 2030-03 | 1477.27 | 312.14 | 1165.14 | 119662.29 |
| 72 | 2030-04 | 1477.27 | 309.13 | 1168.15 | 118494.14 |
| 73 | 2030-05 | 1477.27 | 306.11 | 1171.16 | 117322.98 |
| 74 | 2030-06 | 1477.27 | 303.08 | 1174.19 | 116148.79 |
| 75 | 2030-07 | 1477.27 | 300.05 | 1177.22 | 114971.57 |
| 76 | 2030-08 | 1477.27 | 297.01 | 1180.26 | 113791.30 |
| 77 | 2030-09 | 1477.27 | 293.96 | 1183.31 | 112607.99 |
| 78 | 2030-10 | 1477.27 | 290.90 | 1186.37 | 111421.62 |
| 79 | 2030-11 | 1477.27 | 287.84 | 1189.44 | 110232.18 |
| 80 | 2030-12 | 1477.27 | 284.77 | 1192.51 | 109039.68 |
| 81 | 2031-01 | 1477.27 | 281.69 | 1195.59 | 107844.09 |
| 82 | 2031-02 | 1477.27 | 278.60 | 1198.68 | 106645.41 |
| 83 | 2031-03 | 1477.27 | 275.50 | 1201.77 | 105443.64 |
| 84 | 2031-04 | 1477.27 | 272.40 | 1204.88 | 104238.76 |
| 85 | 2031-05 | 1477.27 | 269.28 | 1207.99 | 103030.77 |
| 86 | 2031-06 | 1477.27 | 266.16 | 1211.11 | 101819.66 |
| 87 | 2031-07 | 1477.27 | 263.03 | 1214.24 | 100605.42 |
| 88 | 2031-08 | 1477.27 | 259.90 | 1217.38 | 99388.04 |
| 89 | 2031-09 | 1477.27 | 256.75 | 1220.52 | 98167.52 |
| 90 | 2031-10 | 1477.27 | 253.60 | 1223.67 | 96943.84 |
| 91 | 2031-11 | 1477.27 | 250.44 | 1226.84 | 95717.01 |
| 92 | 2031-12 | 1477.27 | 247.27 | 1230.01 | 94487.00 |
| 93 | 2032-01 | 1477.27 | 244.09 | 1233.18 | 93253.82 |
| 94 | 2032-02 | 1477.27 | 240.91 | 1236.37 | 92017.45 |
| 95 | 2032-03 | 1477.27 | 237.71 | 1239.56 | 90777.89 |
| 96 | 2032-04 | 1477.27 | 234.51 | 1242.76 | 89535.12 |
| 97 | 2032-05 | 1477.27 | 231.30 | 1245.98 | 88289.15 |
| 98 | 2032-06 | 1477.27 | 228.08 | 1249.19 | 87039.95 |
| 99 | 2032-07 | 1477.27 | 224.85 | 1252.42 | 85787.53 |
| 100 | 2032-08 | 1477.27 | 221.62 | 1255.66 | 84531.87 |
| 101 | 2032-09 | 1477.27 | 218.37 | 1258.90 | 83272.97 |
| 102 | 2032-10 | 1477.27 | 215.12 | 1262.15 | 82010.82 |
| 103 | 2032-11 | 1477.27 | 211.86 | 1265.41 | 80745.41 |
| 104 | 2032-12 | 1477.27 | 208.59 | 1268.68 | 79476.73 |
| 105 | 2033-01 | 1477.27 | 205.31 | 1271.96 | 78204.77 |
| 106 | 2033-02 | 1477.27 | 202.03 | 1275.25 | 76929.52 |
| 107 | 2033-03 | 1477.27 | 198.73 | 1278.54 | 75650.98 |
| 108 | 2033-04 | 1477.27 | 195.43 | 1281.84 | 74369.14 |
| 109 | 2033-05 | 1477.27 | 192.12 | 1285.15 | 73083.99 |
| 110 | 2033-06 | 1477.27 | 188.80 | 1288.47 | 71795.51 |
| 111 | 2033-07 | 1477.27 | 185.47 | 1291.80 | 70503.71 |
| 112 | 2033-08 | 1477.27 | 182.13 | 1295.14 | 69208.57 |
| 113 | 2033-09 | 1477.27 | 178.79 | 1298.49 | 67910.08 |
| 114 | 2033-10 | 1477.27 | 175.43 | 1301.84 | 66608.24 |
| 115 | 2033-11 | 1477.27 | 172.07 | 1305.20 | 65303.04 |
| 116 | 2033-12 | 1477.27 | 168.70 | 1308.57 | 63994.47 |
| 117 | 2034-01 | 1477.27 | 165.32 | 1311.96 | 62682.51 |
| 118 | 2034-02 | 1477.27 | 161.93 | 1315.34 | 61367.17 |
| 119 | 2034-03 | 1477.27 | 158.53 | 1318.74 | 60048.42 |
| 120 | 2034-04 | 1477.27 | 155.13 | 1322.15 | 58726.27 |
| 121 | 2034-05 | 1477.27 | 151.71 | 1325.56 | 57400.71 |
| 122 | 2034-06 | 1477.27 | 148.29 | 1328.99 | 56071.72 |
| 123 | 2034-07 | 1477.27 | 144.85 | 1332.42 | 54739.30 |
| 124 | 2034-08 | 1477.27 | 141.41 | 1335.86 | 53403.43 |
| 125 | 2034-09 | 1477.27 | 137.96 | 1339.32 | 52064.12 |
| 126 | 2034-10 | 1477.27 | 134.50 | 1342.78 | 50721.34 |
| 127 | 2034-11 | 1477.27 | 131.03 | 1346.24 | 49375.10 |
| 128 | 2034-12 | 1477.27 | 127.55 | 1349.72 | 48025.38 |
| 129 | 2035-01 | 1477.27 | 124.07 | 1353.21 | 46672.17 |
| 130 | 2035-02 | 1477.27 | 120.57 | 1356.70 | 45315.46 |
| 131 | 2035-03 | 1477.27 | 117.06 | 1360.21 | 43955.25 |
| 132 | 2035-04 | 1477.27 | 113.55 | 1363.72 | 42591.53 |
| 133 | 2035-05 | 1477.27 | 110.03 | 1367.25 | 41224.28 |
| 134 | 2035-06 | 1477.27 | 106.50 | 1370.78 | 39853.51 |
| 135 | 2035-07 | 1477.27 | 102.95 | 1374.32 | 38479.19 |
| 136 | 2035-08 | 1477.27 | 99.40 | 1377.87 | 37101.32 |
| 137 | 2035-09 | 1477.27 | 95.85 | 1381.43 | 35719.89 |
| 138 | 2035-10 | 1477.27 | 92.28 | 1385.00 | 34334.89 |
| 139 | 2035-11 | 1477.27 | 88.70 | 1388.58 | 32946.31 |
| 140 | 2035-12 | 1477.27 | 85.11 | 1392.16 | 31554.15 |
| 141 | 2036-01 | 1477.27 | 81.51 | 1395.76 | 30158.39 |
| 142 | 2036-02 | 1477.27 | 77.91 | 1399.37 | 28759.03 |
| 143 | 2036-03 | 1477.27 | 74.29 | 1402.98 | 27356.05 |
| 144 | 2036-04 | 1477.27 | 70.67 | 1406.60 | 25949.44 |
| 145 | 2036-05 | 1477.27 | 67.04 | 1410.24 | 24539.20 |
| 146 | 2036-06 | 1477.27 | 63.39 | 1413.88 | 23125.32 |
| 147 | 2036-07 | 1477.27 | 59.74 | 1417.53 | 21707.79 |
| 148 | 2036-08 | 1477.27 | 56.08 | 1421.20 | 20286.59 |
| 149 | 2036-09 | 1477.27 | 52.41 | 1424.87 | 18861.72 |
| 150 | 2036-10 | 1477.27 | 48.73 | 1428.55 | 17433.18 |
| 151 | 2036-11 | 1477.27 | 45.04 | 1432.24 | 16000.94 |
| 152 | 2036-12 | 1477.27 | 41.34 | 1435.94 | 14565.00 |
| 153 | 2037-01 | 1477.27 | 37.63 | 1439.65 | 13125.35 |
| 154 | 2037-02 | 1477.27 | 33.91 | 1443.37 | 11681.98 |
| 155 | 2037-03 | 1477.27 | 30.18 | 1447.10 | 10234.89 |
| 156 | 2037-04 | 1477.27 | 26.44 | 1450.83 | 8784.05 |
| 157 | 2037-05 | 1477.27 | 22.69 | 1454.58 | 7329.47 |
| 158 | 2037-06 | 1477.27 | 18.93 | 1458.34 | 5871.13 |
| 159 | 2037-07 | 1477.27 | 15.17 | 1462.11 | 4409.02 |
| 160 | 2037-08 | 1477.27 | 11.39 | 1465.88 | 2943.14 |
| 161 | 2037-09 | 1477.27 | 7.60 | 1469.67 | 1473.47 |
| 162 | 2037-10 | 1477.27 | 3.81 | 1473.47 | 0.00 |
等额本金还款方式：
贷款总额：19.54万
还款月数：13年6个月
首月还款：1710.52元
每月递减：3.12元
利息总额：4.11万
本息合计：23.65万
节省利息：2839.13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 | 1710.52 | 504.65 | 1205.86 | 194144.14 |
| 2 | 2024-06 | 1707.40 | 501.54 | 1205.86 | 192938.27 |
| 3 | 2024-07 | 1704.29 | 498.42 | 1205.86 | 191732.41 |
| 4 | 2024-08 | 1701.17 | 495.31 | 1205.86 | 190526.54 |
| 5 | 2024-09 | 1698.06 | 492.19 | 1205.86 | 189320.68 |
| 6 | 2024-10 | 1694.94 | 489.08 | 1205.86 | 188114.81 |
| 7 | 2024-11 | 1691.83 | 485.96 | 1205.86 | 186908.95 |
| 8 | 2024-12 | 1688.71 | 482.85 | 1205.86 | 185703.09 |
| 9 | 2025-01 | 1685.60 | 479.73 | 1205.86 | 184497.22 |
| 10 | 2025-02 | 1682.48 | 476.62 | 1205.86 | 183291.36 |
| 11 | 2025-03 | 1679.37 | 473.50 | 1205.86 | 182085.49 |
| 12 | 2025-04 | 1676.25 | 470.39 | 1205.86 | 180879.63 |
| 13 | 2025-05 | 1673.14 | 467.27 | 1205.86 | 179673.77 |
| 14 | 2025-06 | 1670.02 | 464.16 | 1205.86 | 178467.90 |
| 15 | 2025-07 | 1666.91 | 461.04 | 1205.86 | 177262.04 |
| 16 | 2025-08 | 1663.79 | 457.93 | 1205.86 | 176056.17 |
| 17 | 2025-09 | 1660.68 | 454.81 | 1205.86 | 174850.31 |
| 18 | 2025-10 | 1657.56 | 451.70 | 1205.86 | 173644.44 |
| 19 | 2025-11 | 1654.45 | 448.58 | 1205.86 | 172438.58 |
| 20 | 2025-12 | 1651.33 | 445.47 | 1205.86 | 171232.72 |
| 21 | 2026-01 | 1648.22 | 442.35 | 1205.86 | 170026.85 |
| 22 | 2026-02 | 1645.10 | 439.24 | 1205.86 | 168820.99 |
| 23 | 2026-03 | 1641.99 | 436.12 | 1205.86 | 167615.12 |
| 24 | 2026-04 | 1638.87 | 433.01 | 1205.86 | 166409.26 |
| 25 | 2026-05 | 1635.75 | 429.89 | 1205.86 | 165203.40 |
| 26 | 2026-06 | 1632.64 | 426.78 | 1205.86 | 163997.53 |
| 27 | 2026-07 | 1629.52 | 423.66 | 1205.86 | 162791.67 |
| 28 | 2026-08 | 1626.41 | 420.55 | 1205.86 | 161585.80 |
| 29 | 2026-09 | 1623.29 | 417.43 | 1205.86 | 160379.94 |
| 30 | 2026-10 | 1620.18 | 414.31 | 1205.86 | 159174.07 |
| 31 | 2026-11 | 1617.06 | 411.20 | 1205.86 | 157968.21 |
| 32 | 2026-12 | 1613.95 | 408.08 | 1205.86 | 156762.35 |
| 33 | 2027-01 | 1610.83 | 404.97 | 1205.86 | 155556.48 |
| 34 | 2027-02 | 1607.72 | 401.85 | 1205.86 | 154350.62 |
| 35 | 2027-03 | 1604.60 | 398.74 | 1205.86 | 153144.75 |
| 36 | 2027-04 | 1601.49 | 395.62 | 1205.86 | 151938.89 |
| 37 | 2027-05 | 1598.37 | 392.51 | 1205.86 | 150733.02 |
| 38 | 2027-06 | 1595.26 | 389.39 | 1205.86 | 149527.16 |
| 39 | 2027-07 | 1592.14 | 386.28 | 1205.86 | 148321.30 |
| 40 | 2027-08 | 1589.03 | 383.16 | 1205.86 | 147115.43 |
| 41 | 2027-09 | 1585.91 | 380.05 | 1205.86 | 145909.57 |
| 42 | 2027-10 | 1582.80 | 376.93 | 1205.86 | 144703.70 |
| 43 | 2027-11 | 1579.68 | 373.82 | 1205.86 | 143497.84 |
| 44 | 2027-12 | 1576.57 | 370.70 | 1205.86 | 142291.98 |
| 45 | 2028-01 | 1573.45 | 367.59 | 1205.86 | 141086.11 |
| 46 | 2028-02 | 1570.34 | 364.47 | 1205.86 | 139880.25 |
| 47 | 2028-03 | 1567.22 | 361.36 | 1205.86 | 138674.38 |
| 48 | 2028-04 | 1564.11 | 358.24 | 1205.86 | 137468.52 |
| 49 | 2028-05 | 1560.99 | 355.13 | 1205.86 | 136262.65 |
| 50 | 2028-06 | 1557.88 | 352.01 | 1205.86 | 135056.79 |
| 51 | 2028-07 | 1554.76 | 348.90 | 1205.86 | 133850.93 |
| 52 | 2028-08 | 1551.65 | 345.78 | 1205.86 | 132645.06 |
| 53 | 2028-09 | 1548.53 | 342.67 | 1205.86 | 131439.20 |
| 54 | 2028-10 | 1545.42 | 339.55 | 1205.86 | 130233.33 |
| 55 | 2028-11 | 1542.30 | 336.44 | 1205.86 | 129027.47 |
| 56 | 2028-12 | 1539.19 | 333.32 | 1205.86 | 127821.60 |
| 57 | 2029-01 | 1536.07 | 330.21 | 1205.86 | 126615.74 |
| 58 | 2029-02 | 1532.95 | 327.09 | 1205.86 | 125409.88 |
| 59 | 2029-03 | 1529.84 | 323.98 | 1205.86 | 124204.01 |
| 60 | 2029-04 | 1526.72 | 320.86 | 1205.86 | 122998.15 |
| 61 | 2029-05 | 1523.61 | 317.75 | 1205.86 | 121792.28 |
| 62 | 2029-06 | 1520.49 | 314.63 | 1205.86 | 120586.42 |
| 63 | 2029-07 | 1517.38 | 311.51 | 1205.86 | 119380.56 |
| 64 | 2029-08 | 1514.26 | 308.40 | 1205.86 | 118174.69 |
| 65 | 2029-09 | 1511.15 | 305.28 | 1205.86 | 116968.83 |
| 66 | 2029-10 | 1508.03 | 302.17 | 1205.86 | 115762.96 |
| 67 | 2029-11 | 1504.92 | 299.05 | 1205.86 | 114557.10 |
| 68 | 2029-12 | 1501.80 | 295.94 | 1205.86 | 113351.23 |
| 69 | 2030-01 | 1498.69 | 292.82 | 1205.86 | 112145.37 |
| 70 | 2030-02 | 1495.57 | 289.71 | 1205.86 | 110939.51 |
| 71 | 2030-03 | 1492.46 | 286.59 | 1205.86 | 109733.64 |
| 72 | 2030-04 | 1489.34 | 283.48 | 1205.86 | 108527.78 |
| 73 | 2030-05 | 1486.23 | 280.36 | 1205.86 | 107321.91 |
| 74 | 2030-06 | 1483.11 | 277.25 | 1205.86 | 106116.05 |
| 75 | 2030-07 | 1480.00 | 274.13 | 1205.86 | 104910.19 |
| 76 | 2030-08 | 1476.88 | 271.02 | 1205.86 | 103704.32 |
| 77 | 2030-09 | 1473.77 | 267.90 | 1205.86 | 102498.46 |
| 78 | 2030-10 | 1470.65 | 264.79 | 1205.86 | 101292.59 |
| 79 | 2030-11 | 1467.54 | 261.67 | 1205.86 | 100086.73 |
| 80 | 2030-12 | 1464.42 | 258.56 | 1205.86 | 98880.86 |
| 81 | 2031-01 | 1461.31 | 255.44 | 1205.86 | 97675.00 |
| 82 | 2031-02 | 1458.19 | 252.33 | 1205.86 | 96469.14 |
| 83 | 2031-03 | 1455.08 | 249.21 | 1205.86 | 95263.27 |
| 84 | 2031-04 | 1451.96 | 246.10 | 1205.86 | 94057.41 |
| 85 | 2031-05 | 1448.85 | 242.98 | 1205.86 | 92851.54 |
| 86 | 2031-06 | 1445.73 | 239.87 | 1205.86 | 91645.68 |
| 87 | 2031-07 | 1442.62 | 236.75 | 1205.86 | 90439.81 |
| 88 | 2031-08 | 1439.50 | 233.64 | 1205.86 | 89233.95 |
| 89 | 2031-09 | 1436.39 | 230.52 | 1205.86 | 88028.09 |
| 90 | 2031-10 | 1433.27 | 227.41 | 1205.86 | 86822.22 |
| 91 | 2031-11 | 1430.15 | 224.29 | 1205.86 | 85616.36 |
| 92 | 2031-12 | 1427.04 | 221.18 | 1205.86 | 84410.49 |
| 93 | 2032-01 | 1423.92 | 218.06 | 1205.86 | 83204.63 |
| 94 | 2032-02 | 1420.81 | 214.95 | 1205.86 | 81998.77 |
| 95 | 2032-03 | 1417.69 | 211.83 | 1205.86 | 80792.90 |
| 96 | 2032-04 | 1414.58 | 208.71 | 1205.86 | 79587.04 |
| 97 | 2032-05 | 1411.46 | 205.60 | 1205.86 | 78381.17 |
| 98 | 2032-06 | 1408.35 | 202.48 | 1205.86 | 77175.31 |
| 99 | 2032-07 | 1405.23 | 199.37 | 1205.86 | 75969.44 |
| 100 | 2032-08 | 1402.12 | 196.25 | 1205.86 | 74763.58 |
| 101 | 2032-09 | 1399.00 | 193.14 | 1205.86 | 73557.72 |
| 102 | 2032-10 | 1395.89 | 190.02 | 1205.86 | 72351.85 |
| 103 | 2032-11 | 1392.77 | 186.91 | 1205.86 | 71145.99 |
| 104 | 2032-12 | 1389.66 | 183.79 | 1205.86 | 69940.12 |
| 105 | 2033-01 | 1386.54 | 180.68 | 1205.86 | 68734.26 |
| 106 | 2033-02 | 1383.43 | 177.56 | 1205.86 | 67528.40 |
| 107 | 2033-03 | 1380.31 | 174.45 | 1205.86 | 66322.53 |
| 108 | 2033-04 | 1377.20 | 171.33 | 1205.86 | 65116.67 |
| 109 | 2033-05 | 1374.08 | 168.22 | 1205.86 | 63910.80 |
| 110 | 2033-06 | 1370.97 | 165.10 | 1205.86 | 62704.94 |
| 111 | 2033-07 | 1367.85 | 161.99 | 1205.86 | 61499.07 |
| 112 | 2033-08 | 1364.74 | 158.87 | 1205.86 | 60293.21 |
| 113 | 2033-09 | 1361.62 | 155.76 | 1205.86 | 59087.35 |
| 114 | 2033-10 | 1358.51 | 152.64 | 1205.86 | 57881.48 |
| 115 | 2033-11 | 1355.39 | 149.53 | 1205.86 | 56675.62 |
| 116 | 2033-12 | 1352.28 | 146.41 | 1205.86 | 55469.75 |
| 117 | 2034-01 | 1349.16 | 143.30 | 1205.86 | 54263.89 |
| 118 | 2034-02 | 1346.05 | 140.18 | 1205.86 | 53058.02 |
| 119 | 2034-03 | 1342.93 | 137.07 | 1205.86 | 51852.16 |
| 120 | 2034-04 | 1339.82 | 133.95 | 1205.86 | 50646.30 |
| 121 | 2034-05 | 1336.70 | 130.84 | 1205.86 | 49440.43 |
| 122 | 2034-06 | 1333.59 | 127.72 | 1205.86 | 48234.57 |
| 123 | 2034-07 | 1330.47 | 124.61 | 1205.86 | 47028.70 |
| 124 | 2034-08 | 1327.36 | 121.49 | 1205.86 | 45822.84 |
| 125 | 2034-09 | 1324.24 | 118.38 | 1205.86 | 44616.98 |
| 126 | 2034-10 | 1321.12 | 115.26 | 1205.86 | 43411.11 |
| 127 | 2034-11 | 1318.01 | 112.15 | 1205.86 | 42205.25 |
| 128 | 2034-12 | 1314.89 | 109.03 | 1205.86 | 40999.38 |
| 129 | 2035-01 | 1311.78 | 105.92 | 1205.86 | 39793.52 |
| 130 | 2035-02 | 1308.66 | 102.80 | 1205.86 | 38587.65 |
| 131 | 2035-03 | 1305.55 | 99.68 | 1205.86 | 37381.79 |
| 132 | 2035-04 | 1302.43 | 96.57 | 1205.86 | 36175.93 |
| 133 | 2035-05 | 1299.32 | 93.45 | 1205.86 | 34970.06 |
| 134 | 2035-06 | 1296.20 | 90.34 | 1205.86 | 33764.20 |
| 135 | 2035-07 | 1293.09 | 87.22 | 1205.86 | 32558.33 |
| 136 | 2035-08 | 1289.97 | 84.11 | 1205.86 | 31352.47 |
| 137 | 2035-09 | 1286.86 | 80.99 | 1205.86 | 30146.60 |
| 138 | 2035-10 | 1283.74 | 77.88 | 1205.86 | 28940.74 |
| 139 | 2035-11 | 1280.63 | 74.76 | 1205.86 | 27734.88 |
| 140 | 2035-12 | 1277.51 | 71.65 | 1205.86 | 26529.01 |
| 141 | 2036-01 | 1274.40 | 68.53 | 1205.86 | 25323.15 |
| 142 | 2036-02 | 1271.28 | 65.42 | 1205.86 | 24117.28 |
| 143 | 2036-03 | 1268.17 | 62.30 | 1205.86 | 22911.42 |
| 144 | 2036-04 | 1265.05 | 59.19 | 1205.86 | 21705.56 |
| 145 | 2036-05 | 1261.94 | 56.07 | 1205.86 | 20499.69 |
| 146 | 2036-06 | 1258.82 | 52.96 | 1205.86 | 19293.83 |
| 147 | 2036-07 | 1255.71 | 49.84 | 1205.86 | 18087.96 |
| 148 | 2036-08 | 1252.59 | 46.73 | 1205.86 | 16882.10 |
| 149 | 2036-09 | 1249.48 | 43.61 | 1205.86 | 15676.23 |
| 150 | 2036-10 | 1246.36 | 40.50 | 1205.86 | 14470.37 |
| 151 | 2036-11 | 1243.25 | 37.38 | 1205.86 | 13264.51 |
| 152 | 2036-12 | 1240.13 | 34.27 | 1205.86 | 12058.64 |
| 153 | 2037-01 | 1237.02 | 31.15 | 1205.86 | 10852.78 |
| 154 | 2037-02 | 1233.90 | 28.04 | 1205.86 | 9646.91 |
| 155 | 2037-03 | 1230.79 | 24.92 | 1205.86 | 8441.05 |
| 156 | 2037-04 | 1227.67 | 21.81 | 1205.86 | 7235.19 |
| 157 | 2037-05 | 1224.56 | 18.69 | 1205.86 | 6029.32 |
| 158 | 2037-06 | 1221.44 | 15.58 | 1205.86 | 4823.46 |
| 159 | 2037-07 | 1218.32 | 12.46 | 1205.86 | 3617.59 |
| 160 | 2037-08 | 1215.21 | 9.35 | 1205.86 | 2411.73 |
| 161 | 2037-09 | 1212.09 | 6.23 | 1205.86 | 1205.86 |
| 162 | 2037-10 | 1208.98 | 3.12 | 1205.86 | 0.00 |