贷款16.63万（公积金贷款）房贷，还款12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：16.63万
还款月数：12年6个月
每月还款：1318.77元
利息总额：3.16万
本息合计：19.78万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-07 | 1318.77 | 394.85 | 923.92 | 165328.31 |
| 2 | 2026-08 | 1318.77 | 392.65 | 926.12 | 164402.19 |
| 3 | 2026-09 | 1318.77 | 390.46 | 928.32 | 163473.87 |
| 4 | 2026-10 | 1318.77 | 388.25 | 930.52 | 162543.35 |
| 5 | 2026-11 | 1318.77 | 386.04 | 932.73 | 161610.62 |
| 6 | 2026-12 | 1318.77 | 383.83 | 934.95 | 160675.67 |
| 7 | 2027-01 | 1318.77 | 381.60 | 937.17 | 159738.51 |
| 8 | 2027-02 | 1318.77 | 379.38 | 939.39 | 158799.11 |
| 9 | 2027-03 | 1318.77 | 377.15 | 941.62 | 157857.49 |
| 10 | 2027-04 | 1318.77 | 374.91 | 943.86 | 156913.63 |
| 11 | 2027-05 | 1318.77 | 372.67 | 946.10 | 155967.53 |
| 12 | 2027-06 | 1318.77 | 370.42 | 948.35 | 155019.18 |
| 13 | 2027-07 | 1318.77 | 368.17 | 950.60 | 154068.58 |
| 14 | 2027-08 | 1318.77 | 365.91 | 952.86 | 153115.72 |
| 15 | 2027-09 | 1318.77 | 363.65 | 955.12 | 152160.60 |
| 16 | 2027-10 | 1318.77 | 361.38 | 957.39 | 151203.20 |
| 17 | 2027-11 | 1318.77 | 359.11 | 959.66 | 150243.54 |
| 18 | 2027-12 | 1318.77 | 356.83 | 961.94 | 149281.60 |
| 19 | 2028-01 | 1318.77 | 354.54 | 964.23 | 148317.37 |
| 20 | 2028-02 | 1318.77 | 352.25 | 966.52 | 147350.85 |
| 21 | 2028-03 | 1318.77 | 349.96 | 968.81 | 146382.04 |
| 22 | 2028-04 | 1318.77 | 347.66 | 971.11 | 145410.92 |
| 23 | 2028-05 | 1318.77 | 345.35 | 973.42 | 144437.50 |
| 24 | 2028-06 | 1318.77 | 343.04 | 975.73 | 143461.77 |
| 25 | 2028-07 | 1318.77 | 340.72 | 978.05 | 142483.72 |
| 26 | 2028-08 | 1318.77 | 338.40 | 980.37 | 141503.35 |
| 27 | 2028-09 | 1318.77 | 336.07 | 982.70 | 140520.64 |
| 28 | 2028-10 | 1318.77 | 333.74 | 985.04 | 139535.61 |
| 29 | 2028-11 | 1318.77 | 331.40 | 987.37 | 138548.23 |
| 30 | 2028-12 | 1318.77 | 329.05 | 989.72 | 137558.51 |
| 31 | 2029-01 | 1318.77 | 326.70 | 992.07 | 136566.44 |
| 32 | 2029-02 | 1318.77 | 324.35 | 994.43 | 135572.02 |
| 33 | 2029-03 | 1318.77 | 321.98 | 996.79 | 134575.23 |
| 34 | 2029-04 | 1318.77 | 319.62 | 999.16 | 133576.07 |
| 35 | 2029-05 | 1318.77 | 317.24 | 1001.53 | 132574.54 |
| 36 | 2029-06 | 1318.77 | 314.86 | 1003.91 | 131570.64 |
| 37 | 2029-07 | 1318.77 | 312.48 | 1006.29 | 130564.34 |
| 38 | 2029-08 | 1318.77 | 310.09 | 1008.68 | 129555.66 |
| 39 | 2029-09 | 1318.77 | 307.69 | 1011.08 | 128544.59 |
| 40 | 2029-10 | 1318.77 | 305.29 | 1013.48 | 127531.11 |
| 41 | 2029-11 | 1318.77 | 302.89 | 1015.89 | 126515.22 |
| 42 | 2029-12 | 1318.77 | 300.47 | 1018.30 | 125496.92 |
| 43 | 2030-01 | 1318.77 | 298.06 | 1020.72 | 124476.21 |
| 44 | 2030-02 | 1318.77 | 295.63 | 1023.14 | 123453.07 |
| 45 | 2030-03 | 1318.77 | 293.20 | 1025.57 | 122427.50 |
| 46 | 2030-04 | 1318.77 | 290.77 | 1028.01 | 121399.49 |
| 47 | 2030-05 | 1318.77 | 288.32 | 1030.45 | 120369.04 |
| 48 | 2030-06 | 1318.77 | 285.88 | 1032.90 | 119336.15 |
| 49 | 2030-07 | 1318.77 | 283.42 | 1035.35 | 118300.80 |
| 50 | 2030-08 | 1318.77 | 280.96 | 1037.81 | 117262.99 |
| 51 | 2030-09 | 1318.77 | 278.50 | 1040.27 | 116222.72 |
| 52 | 2030-10 | 1318.77 | 276.03 | 1042.74 | 115179.97 |
| 53 | 2030-11 | 1318.77 | 273.55 | 1045.22 | 114134.75 |
| 54 | 2030-12 | 1318.77 | 271.07 | 1047.70 | 113087.05 |
| 55 | 2031-01 | 1318.77 | 268.58 | 1050.19 | 112036.86 |
| 56 | 2031-02 | 1318.77 | 266.09 | 1052.68 | 110984.18 |
| 57 | 2031-03 | 1318.77 | 263.59 | 1055.18 | 109928.99 |
| 58 | 2031-04 | 1318.77 | 261.08 | 1057.69 | 108871.30 |
| 59 | 2031-05 | 1318.77 | 258.57 | 1060.20 | 107811.10 |
| 60 | 2031-06 | 1318.77 | 256.05 | 1062.72 | 106748.38 |
| 61 | 2031-07 | 1318.77 | 253.53 | 1065.24 | 105683.14 |
| 62 | 2031-08 | 1318.77 | 251.00 | 1067.77 | 104615.36 |
| 63 | 2031-09 | 1318.77 | 248.46 | 1070.31 | 103545.05 |
| 64 | 2031-10 | 1318.77 | 245.92 | 1072.85 | 102472.20 |
| 65 | 2031-11 | 1318.77 | 243.37 | 1075.40 | 101396.80 |
| 66 | 2031-12 | 1318.77 | 240.82 | 1077.95 | 100318.84 |
| 67 | 2032-01 | 1318.77 | 238.26 | 1080.51 | 99238.33 |
| 68 | 2032-02 | 1318.77 | 235.69 | 1083.08 | 98155.25 |
| 69 | 2032-03 | 1318.77 | 233.12 | 1085.65 | 97069.59 |
| 70 | 2032-04 | 1318.77 | 230.54 | 1088.23 | 95981.36 |
| 71 | 2032-05 | 1318.77 | 227.96 | 1090.82 | 94890.55 |
| 72 | 2032-06 | 1318.77 | 225.37 | 1093.41 | 93797.14 |
| 73 | 2032-07 | 1318.77 | 222.77 | 1096.00 | 92701.14 |
| 74 | 2032-08 | 1318.77 | 220.17 | 1098.61 | 91602.53 |
| 75 | 2032-09 | 1318.77 | 217.56 | 1101.22 | 90501.31 |
| 76 | 2032-10 | 1318.77 | 214.94 | 1103.83 | 89397.48 |
| 77 | 2032-11 | 1318.77 | 212.32 | 1106.45 | 88291.03 |
| 78 | 2032-12 | 1318.77 | 209.69 | 1109.08 | 87181.95 |
| 79 | 2033-01 | 1318.77 | 207.06 | 1111.71 | 86070.23 |
| 80 | 2033-02 | 1318.77 | 204.42 | 1114.36 | 84955.88 |
| 81 | 2033-03 | 1318.77 | 201.77 | 1117.00 | 83838.88 |
| 82 | 2033-04 | 1318.77 | 199.12 | 1119.65 | 82719.22 |
| 83 | 2033-05 | 1318.77 | 196.46 | 1122.31 | 81596.91 |
| 84 | 2033-06 | 1318.77 | 193.79 | 1124.98 | 80471.93 |
| 85 | 2033-07 | 1318.77 | 191.12 | 1127.65 | 79344.28 |
| 86 | 2033-08 | 1318.77 | 188.44 | 1130.33 | 78213.95 |
| 87 | 2033-09 | 1318.77 | 185.76 | 1133.01 | 77080.93 |
| 88 | 2033-10 | 1318.77 | 183.07 | 1135.70 | 75945.23 |
| 89 | 2033-11 | 1318.77 | 180.37 | 1138.40 | 74806.83 |
| 90 | 2033-12 | 1318.77 | 177.67 | 1141.11 | 73665.72 |
| 91 | 2034-01 | 1318.77 | 174.96 | 1143.82 | 72521.91 |
| 92 | 2034-02 | 1318.77 | 172.24 | 1146.53 | 71375.37 |
| 93 | 2034-03 | 1318.77 | 169.52 | 1149.26 | 70226.12 |
| 94 | 2034-04 | 1318.77 | 166.79 | 1151.98 | 69074.13 |
| 95 | 2034-05 | 1318.77 | 164.05 | 1154.72 | 67919.41 |
| 96 | 2034-06 | 1318.77 | 161.31 | 1157.46 | 66761.95 |
| 97 | 2034-07 | 1318.77 | 158.56 | 1160.21 | 65601.74 |
| 98 | 2034-08 | 1318.77 | 155.80 | 1162.97 | 64438.77 |
| 99 | 2034-09 | 1318.77 | 153.04 | 1165.73 | 63273.04 |
| 100 | 2034-10 | 1318.77 | 150.27 | 1168.50 | 62104.54 |
| 101 | 2034-11 | 1318.77 | 147.50 | 1171.27 | 60933.27 |
| 102 | 2034-12 | 1318.77 | 144.72 | 1174.06 | 59759.21 |
| 103 | 2035-01 | 1318.77 | 141.93 | 1176.84 | 58582.37 |
| 104 | 2035-02 | 1318.77 | 139.13 | 1179.64 | 57402.73 |
| 105 | 2035-03 | 1318.77 | 136.33 | 1182.44 | 56220.29 |
| 106 | 2035-04 | 1318.77 | 133.52 | 1185.25 | 55035.04 |
| 107 | 2035-05 | 1318.77 | 130.71 | 1188.06 | 53846.98 |
| 108 | 2035-06 | 1318.77 | 127.89 | 1190.89 | 52656.09 |
| 109 | 2035-07 | 1318.77 | 125.06 | 1193.71 | 51462.38 |
| 110 | 2035-08 | 1318.77 | 122.22 | 1196.55 | 50265.83 |
| 111 | 2035-09 | 1318.77 | 119.38 | 1199.39 | 49066.44 |
| 112 | 2035-10 | 1318.77 | 116.53 | 1202.24 | 47864.20 |
| 113 | 2035-11 | 1318.77 | 113.68 | 1205.09 | 46659.10 |
| 114 | 2035-12 | 1318.77 | 110.82 | 1207.96 | 45451.15 |
| 115 | 2036-01 | 1318.77 | 107.95 | 1210.83 | 44240.32 |
| 116 | 2036-02 | 1318.77 | 105.07 | 1213.70 | 43026.62 |
| 117 | 2036-03 | 1318.77 | 102.19 | 1216.58 | 41810.04 |
| 118 | 2036-04 | 1318.77 | 99.30 | 1219.47 | 40590.57 |
| 119 | 2036-05 | 1318.77 | 96.40 | 1222.37 | 39368.20 |
| 120 | 2036-06 | 1318.77 | 93.50 | 1225.27 | 38142.92 |
| 121 | 2036-07 | 1318.77 | 90.59 | 1228.18 | 36914.74 |
| 122 | 2036-08 | 1318.77 | 87.67 | 1231.10 | 35683.64 |
| 123 | 2036-09 | 1318.77 | 84.75 | 1234.02 | 34449.62 |
| 124 | 2036-10 | 1318.77 | 81.82 | 1236.95 | 33212.66 |
| 125 | 2036-11 | 1318.77 | 78.88 | 1239.89 | 31972.77 |
| 126 | 2036-12 | 1318.77 | 75.94 | 1242.84 | 30729.94 |
| 127 | 2037-01 | 1318.77 | 72.98 | 1245.79 | 29484.15 |
| 128 | 2037-02 | 1318.77 | 70.02 | 1248.75 | 28235.40 |
| 129 | 2037-03 | 1318.77 | 67.06 | 1251.71 | 26983.69 |
| 130 | 2037-04 | 1318.77 | 64.09 | 1254.69 | 25729.00 |
| 131 | 2037-05 | 1318.77 | 61.11 | 1257.67 | 24471.34 |
| 132 | 2037-06 | 1318.77 | 58.12 | 1260.65 | 23210.68 |
| 133 | 2037-07 | 1318.77 | 55.13 | 1263.65 | 21947.04 |
| 134 | 2037-08 | 1318.77 | 52.12 | 1266.65 | 20680.39 |
| 135 | 2037-09 | 1318.77 | 49.12 | 1269.66 | 19410.73 |
| 136 | 2037-10 | 1318.77 | 46.10 | 1272.67 | 18138.06 |
| 137 | 2037-11 | 1318.77 | 43.08 | 1275.69 | 16862.37 |
| 138 | 2037-12 | 1318.77 | 40.05 | 1278.72 | 15583.64 |
| 139 | 2038-01 | 1318.77 | 37.01 | 1281.76 | 14301.88 |
| 140 | 2038-02 | 1318.77 | 33.97 | 1284.80 | 13017.08 |
| 141 | 2038-03 | 1318.77 | 30.92 | 1287.86 | 11729.22 |
| 142 | 2038-04 | 1318.77 | 27.86 | 1290.92 | 10438.31 |
| 143 | 2038-05 | 1318.77 | 24.79 | 1293.98 | 9144.33 |
| 144 | 2038-06 | 1318.77 | 21.72 | 1297.05 | 7847.27 |
| 145 | 2038-07 | 1318.77 | 18.64 | 1300.13 | 6547.14 |
| 146 | 2038-08 | 1318.77 | 15.55 | 1303.22 | 5243.91 |
| 147 | 2038-09 | 1318.77 | 12.45 | 1306.32 | 3937.60 |
| 148 | 2038-10 | 1318.77 | 9.35 | 1309.42 | 2628.18 |
| 149 | 2038-11 | 1318.77 | 6.24 | 1312.53 | 1315.65 |
| 150 | 2038-12 | 1318.77 | 3.12 | 1315.65 | 0.00 |
等额本金还款方式：
贷款总额：16.63万
还款月数：12年6个月
首月还款：1503.2元
每月递减：2.63元
利息总额：2.98万
本息合计：19.61万
节省利息：1752.45元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-07 | 1503.20 | 394.85 | 1108.35 | 165143.88 |
| 2 | 2026-08 | 1500.56 | 392.22 | 1108.35 | 164035.53 |
| 3 | 2026-09 | 1497.93 | 389.58 | 1108.35 | 162927.19 |
| 4 | 2026-10 | 1495.30 | 386.95 | 1108.35 | 161818.84 |
| 5 | 2026-11 | 1492.67 | 384.32 | 1108.35 | 160710.49 |
| 6 | 2026-12 | 1490.04 | 381.69 | 1108.35 | 159602.14 |
| 7 | 2027-01 | 1487.40 | 379.06 | 1108.35 | 158493.79 |
| 8 | 2027-02 | 1484.77 | 376.42 | 1108.35 | 157385.44 |
| 9 | 2027-03 | 1482.14 | 373.79 | 1108.35 | 156277.10 |
| 10 | 2027-04 | 1479.51 | 371.16 | 1108.35 | 155168.75 |
| 11 | 2027-05 | 1476.87 | 368.53 | 1108.35 | 154060.40 |
| 12 | 2027-06 | 1474.24 | 365.89 | 1108.35 | 152952.05 |
| 13 | 2027-07 | 1471.61 | 363.26 | 1108.35 | 151843.70 |
| 14 | 2027-08 | 1468.98 | 360.63 | 1108.35 | 150735.36 |
| 15 | 2027-09 | 1466.34 | 358.00 | 1108.35 | 149627.01 |
| 16 | 2027-10 | 1463.71 | 355.36 | 1108.35 | 148518.66 |
| 17 | 2027-11 | 1461.08 | 352.73 | 1108.35 | 147410.31 |
| 18 | 2027-12 | 1458.45 | 350.10 | 1108.35 | 146301.96 |
| 19 | 2028-01 | 1455.82 | 347.47 | 1108.35 | 145193.61 |
| 20 | 2028-02 | 1453.18 | 344.83 | 1108.35 | 144085.27 |
| 21 | 2028-03 | 1450.55 | 342.20 | 1108.35 | 142976.92 |
| 22 | 2028-04 | 1447.92 | 339.57 | 1108.35 | 141868.57 |
| 23 | 2028-05 | 1445.29 | 336.94 | 1108.35 | 140760.22 |
| 24 | 2028-06 | 1442.65 | 334.31 | 1108.35 | 139651.87 |
| 25 | 2028-07 | 1440.02 | 331.67 | 1108.35 | 138543.53 |
| 26 | 2028-08 | 1437.39 | 329.04 | 1108.35 | 137435.18 |
| 27 | 2028-09 | 1434.76 | 326.41 | 1108.35 | 136326.83 |
| 28 | 2028-10 | 1432.12 | 323.78 | 1108.35 | 135218.48 |
| 29 | 2028-11 | 1429.49 | 321.14 | 1108.35 | 134110.13 |
| 30 | 2028-12 | 1426.86 | 318.51 | 1108.35 | 133001.78 |
| 31 | 2029-01 | 1424.23 | 315.88 | 1108.35 | 131893.44 |
| 32 | 2029-02 | 1421.60 | 313.25 | 1108.35 | 130785.09 |
| 33 | 2029-03 | 1418.96 | 310.61 | 1108.35 | 129676.74 |
| 34 | 2029-04 | 1416.33 | 307.98 | 1108.35 | 128568.39 |
| 35 | 2029-05 | 1413.70 | 305.35 | 1108.35 | 127460.04 |
| 36 | 2029-06 | 1411.07 | 302.72 | 1108.35 | 126351.69 |
| 37 | 2029-07 | 1408.43 | 300.09 | 1108.35 | 125243.35 |
| 38 | 2029-08 | 1405.80 | 297.45 | 1108.35 | 124135.00 |
| 39 | 2029-09 | 1403.17 | 294.82 | 1108.35 | 123026.65 |
| 40 | 2029-10 | 1400.54 | 292.19 | 1108.35 | 121918.30 |
| 41 | 2029-11 | 1397.90 | 289.56 | 1108.35 | 120809.95 |
| 42 | 2029-12 | 1395.27 | 286.92 | 1108.35 | 119701.61 |
| 43 | 2030-01 | 1392.64 | 284.29 | 1108.35 | 118593.26 |
| 44 | 2030-02 | 1390.01 | 281.66 | 1108.35 | 117484.91 |
| 45 | 2030-03 | 1387.37 | 279.03 | 1108.35 | 116376.56 |
| 46 | 2030-04 | 1384.74 | 276.39 | 1108.35 | 115268.21 |
| 47 | 2030-05 | 1382.11 | 273.76 | 1108.35 | 114159.86 |
| 48 | 2030-06 | 1379.48 | 271.13 | 1108.35 | 113051.52 |
| 49 | 2030-07 | 1376.85 | 268.50 | 1108.35 | 111943.17 |
| 50 | 2030-08 | 1374.21 | 265.87 | 1108.35 | 110834.82 |
| 51 | 2030-09 | 1371.58 | 263.23 | 1108.35 | 109726.47 |
| 52 | 2030-10 | 1368.95 | 260.60 | 1108.35 | 108618.12 |
| 53 | 2030-11 | 1366.32 | 257.97 | 1108.35 | 107509.78 |
| 54 | 2030-12 | 1363.68 | 255.34 | 1108.35 | 106401.43 |
| 55 | 2031-01 | 1361.05 | 252.70 | 1108.35 | 105293.08 |
| 56 | 2031-02 | 1358.42 | 250.07 | 1108.35 | 104184.73 |
| 57 | 2031-03 | 1355.79 | 247.44 | 1108.35 | 103076.38 |
| 58 | 2031-04 | 1353.15 | 244.81 | 1108.35 | 101968.03 |
| 59 | 2031-05 | 1350.52 | 242.17 | 1108.35 | 100859.69 |
| 60 | 2031-06 | 1347.89 | 239.54 | 1108.35 | 99751.34 |
| 61 | 2031-07 | 1345.26 | 236.91 | 1108.35 | 98642.99 |
| 62 | 2031-08 | 1342.63 | 234.28 | 1108.35 | 97534.64 |
| 63 | 2031-09 | 1339.99 | 231.64 | 1108.35 | 96426.29 |
| 64 | 2031-10 | 1337.36 | 229.01 | 1108.35 | 95317.95 |
| 65 | 2031-11 | 1334.73 | 226.38 | 1108.35 | 94209.60 |
| 66 | 2031-12 | 1332.10 | 223.75 | 1108.35 | 93101.25 |
| 67 | 2032-01 | 1329.46 | 221.12 | 1108.35 | 91992.90 |
| 68 | 2032-02 | 1326.83 | 218.48 | 1108.35 | 90884.55 |
| 69 | 2032-03 | 1324.20 | 215.85 | 1108.35 | 89776.20 |
| 70 | 2032-04 | 1321.57 | 213.22 | 1108.35 | 88667.86 |
| 71 | 2032-05 | 1318.93 | 210.59 | 1108.35 | 87559.51 |
| 72 | 2032-06 | 1316.30 | 207.95 | 1108.35 | 86451.16 |
| 73 | 2032-07 | 1313.67 | 205.32 | 1108.35 | 85342.81 |
| 74 | 2032-08 | 1311.04 | 202.69 | 1108.35 | 84234.46 |
| 75 | 2032-09 | 1308.41 | 200.06 | 1108.35 | 83126.12 |
| 76 | 2032-10 | 1305.77 | 197.42 | 1108.35 | 82017.77 |
| 77 | 2032-11 | 1303.14 | 194.79 | 1108.35 | 80909.42 |
| 78 | 2032-12 | 1300.51 | 192.16 | 1108.35 | 79801.07 |
| 79 | 2033-01 | 1297.88 | 189.53 | 1108.35 | 78692.72 |
| 80 | 2033-02 | 1295.24 | 186.90 | 1108.35 | 77584.37 |
| 81 | 2033-03 | 1292.61 | 184.26 | 1108.35 | 76476.03 |
| 82 | 2033-04 | 1289.98 | 181.63 | 1108.35 | 75367.68 |
| 83 | 2033-05 | 1287.35 | 179.00 | 1108.35 | 74259.33 |
| 84 | 2033-06 | 1284.71 | 176.37 | 1108.35 | 73150.98 |
| 85 | 2033-07 | 1282.08 | 173.73 | 1108.35 | 72042.63 |
| 86 | 2033-08 | 1279.45 | 171.10 | 1108.35 | 70934.28 |
| 87 | 2033-09 | 1276.82 | 168.47 | 1108.35 | 69825.94 |
| 88 | 2033-10 | 1274.18 | 165.84 | 1108.35 | 68717.59 |
| 89 | 2033-11 | 1271.55 | 163.20 | 1108.35 | 67609.24 |
| 90 | 2033-12 | 1268.92 | 160.57 | 1108.35 | 66500.89 |
| 91 | 2034-01 | 1266.29 | 157.94 | 1108.35 | 65392.54 |
| 92 | 2034-02 | 1263.66 | 155.31 | 1108.35 | 64284.20 |
| 93 | 2034-03 | 1261.02 | 152.67 | 1108.35 | 63175.85 |
| 94 | 2034-04 | 1258.39 | 150.04 | 1108.35 | 62067.50 |
| 95 | 2034-05 | 1255.76 | 147.41 | 1108.35 | 60959.15 |
| 96 | 2034-06 | 1253.13 | 144.78 | 1108.35 | 59850.80 |
| 97 | 2034-07 | 1250.49 | 142.15 | 1108.35 | 58742.45 |
| 98 | 2034-08 | 1247.86 | 139.51 | 1108.35 | 57634.11 |
| 99 | 2034-09 | 1245.23 | 136.88 | 1108.35 | 56525.76 |
| 100 | 2034-10 | 1242.60 | 134.25 | 1108.35 | 55417.41 |
| 101 | 2034-11 | 1239.96 | 131.62 | 1108.35 | 54309.06 |
| 102 | 2034-12 | 1237.33 | 128.98 | 1108.35 | 53200.71 |
| 103 | 2035-01 | 1234.70 | 126.35 | 1108.35 | 52092.37 |
| 104 | 2035-02 | 1232.07 | 123.72 | 1108.35 | 50984.02 |
| 105 | 2035-03 | 1229.44 | 121.09 | 1108.35 | 49875.67 |
| 106 | 2035-04 | 1226.80 | 118.45 | 1108.35 | 48767.32 |
| 107 | 2035-05 | 1224.17 | 115.82 | 1108.35 | 47658.97 |
| 108 | 2035-06 | 1221.54 | 113.19 | 1108.35 | 46550.62 |
| 109 | 2035-07 | 1218.91 | 110.56 | 1108.35 | 45442.28 |
| 110 | 2035-08 | 1216.27 | 107.93 | 1108.35 | 44333.93 |
| 111 | 2035-09 | 1213.64 | 105.29 | 1108.35 | 43225.58 |
| 112 | 2035-10 | 1211.01 | 102.66 | 1108.35 | 42117.23 |
| 113 | 2035-11 | 1208.38 | 100.03 | 1108.35 | 41008.88 |
| 114 | 2035-12 | 1205.74 | 97.40 | 1108.35 | 39900.54 |
| 115 | 2036-01 | 1203.11 | 94.76 | 1108.35 | 38792.19 |
| 116 | 2036-02 | 1200.48 | 92.13 | 1108.35 | 37683.84 |
| 117 | 2036-03 | 1197.85 | 89.50 | 1108.35 | 36575.49 |
| 118 | 2036-04 | 1195.21 | 86.87 | 1108.35 | 35467.14 |
| 119 | 2036-05 | 1192.58 | 84.23 | 1108.35 | 34358.79 |
| 120 | 2036-06 | 1189.95 | 81.60 | 1108.35 | 33250.45 |
| 121 | 2036-07 | 1187.32 | 78.97 | 1108.35 | 32142.10 |
| 122 | 2036-08 | 1184.69 | 76.34 | 1108.35 | 31033.75 |
| 123 | 2036-09 | 1182.05 | 73.71 | 1108.35 | 29925.40 |
| 124 | 2036-10 | 1179.42 | 71.07 | 1108.35 | 28817.05 |
| 125 | 2036-11 | 1176.79 | 68.44 | 1108.35 | 27708.70 |
| 126 | 2036-12 | 1174.16 | 65.81 | 1108.35 | 26600.36 |
| 127 | 2037-01 | 1171.52 | 63.18 | 1108.35 | 25492.01 |
| 128 | 2037-02 | 1168.89 | 60.54 | 1108.35 | 24383.66 |
| 129 | 2037-03 | 1166.26 | 57.91 | 1108.35 | 23275.31 |
| 130 | 2037-04 | 1163.63 | 55.28 | 1108.35 | 22166.96 |
| 131 | 2037-05 | 1160.99 | 52.65 | 1108.35 | 21058.62 |
| 132 | 2037-06 | 1158.36 | 50.01 | 1108.35 | 19950.27 |
| 133 | 2037-07 | 1155.73 | 47.38 | 1108.35 | 18841.92 |
| 134 | 2037-08 | 1153.10 | 44.75 | 1108.35 | 17733.57 |
| 135 | 2037-09 | 1150.47 | 42.12 | 1108.35 | 16625.22 |
| 136 | 2037-10 | 1147.83 | 39.48 | 1108.35 | 15516.87 |
| 137 | 2037-11 | 1145.20 | 36.85 | 1108.35 | 14408.53 |
| 138 | 2037-12 | 1142.57 | 34.22 | 1108.35 | 13300.18 |
| 139 | 2038-01 | 1139.94 | 31.59 | 1108.35 | 12191.83 |
| 140 | 2038-02 | 1137.30 | 28.96 | 1108.35 | 11083.48 |
| 141 | 2038-03 | 1134.67 | 26.32 | 1108.35 | 9975.13 |
| 142 | 2038-04 | 1132.04 | 23.69 | 1108.35 | 8866.79 |
| 143 | 2038-05 | 1129.41 | 21.06 | 1108.35 | 7758.44 |
| 144 | 2038-06 | 1126.77 | 18.43 | 1108.35 | 6650.09 |
| 145 | 2038-07 | 1124.14 | 15.79 | 1108.35 | 5541.74 |
| 146 | 2038-08 | 1121.51 | 13.16 | 1108.35 | 4433.39 |
| 147 | 2038-09 | 1118.88 | 10.53 | 1108.35 | 3325.04 |
| 148 | 2038-10 | 1116.25 | 7.90 | 1108.35 | 2216.70 |
| 149 | 2038-11 | 1113.61 | 5.26 | 1108.35 | 1108.35 |
| 150 | 2038-12 | 1110.98 | 2.63 | 1108.35 | 0.00 |