贷款16.63万（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：16.63万
还款月数：13年6个月
每月还款：1237.5元
利息总额：3.42万
本息合计：20.05万
| 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 | 1237.50 | 394.85 | 842.66 | 165409.57 |
| 2 | 2026-08 | 1237.50 | 392.85 | 844.66 | 164564.92 |
| 3 | 2026-09 | 1237.50 | 390.84 | 846.66 | 163718.25 |
| 4 | 2026-10 | 1237.50 | 388.83 | 848.67 | 162869.58 |
| 5 | 2026-11 | 1237.50 | 386.82 | 850.69 | 162018.89 |
| 6 | 2026-12 | 1237.50 | 384.79 | 852.71 | 161166.18 |
| 7 | 2027-01 | 1237.50 | 382.77 | 854.74 | 160311.45 |
| 8 | 2027-02 | 1237.50 | 380.74 | 856.77 | 159454.68 |
| 9 | 2027-03 | 1237.50 | 378.70 | 858.80 | 158595.88 |
| 10 | 2027-04 | 1237.50 | 376.67 | 860.84 | 157735.04 |
| 11 | 2027-05 | 1237.50 | 374.62 | 862.88 | 156872.16 |
| 12 | 2027-06 | 1237.50 | 372.57 | 864.93 | 156007.22 |
| 13 | 2027-07 | 1237.50 | 370.52 | 866.99 | 155140.23 |
| 14 | 2027-08 | 1237.50 | 368.46 | 869.05 | 154271.19 |
| 15 | 2027-09 | 1237.50 | 366.39 | 871.11 | 153400.08 |
| 16 | 2027-10 | 1237.50 | 364.33 | 873.18 | 152526.90 |
| 17 | 2027-11 | 1237.50 | 362.25 | 875.25 | 151651.64 |
| 18 | 2027-12 | 1237.50 | 360.17 | 877.33 | 150774.31 |
| 19 | 2028-01 | 1237.50 | 358.09 | 879.42 | 149894.90 |
| 20 | 2028-02 | 1237.50 | 356.00 | 881.50 | 149013.39 |
| 21 | 2028-03 | 1237.50 | 353.91 | 883.60 | 148129.79 |
| 22 | 2028-04 | 1237.50 | 351.81 | 885.70 | 147244.10 |
| 23 | 2028-05 | 1237.50 | 349.70 | 887.80 | 146356.30 |
| 24 | 2028-06 | 1237.50 | 347.60 | 889.91 | 145466.39 |
| 25 | 2028-07 | 1237.50 | 345.48 | 892.02 | 144574.37 |
| 26 | 2028-08 | 1237.50 | 343.36 | 894.14 | 143680.23 |
| 27 | 2028-09 | 1237.50 | 341.24 | 896.26 | 142783.96 |
| 28 | 2028-10 | 1237.50 | 339.11 | 898.39 | 141885.57 |
| 29 | 2028-11 | 1237.50 | 336.98 | 900.53 | 140985.04 |
| 30 | 2028-12 | 1237.50 | 334.84 | 902.67 | 140082.38 |
| 31 | 2029-01 | 1237.50 | 332.70 | 904.81 | 139177.57 |
| 32 | 2029-02 | 1237.50 | 330.55 | 906.96 | 138270.61 |
| 33 | 2029-03 | 1237.50 | 328.39 | 909.11 | 137361.50 |
| 34 | 2029-04 | 1237.50 | 326.23 | 911.27 | 136450.22 |
| 35 | 2029-05 | 1237.50 | 324.07 | 913.44 | 135536.79 |
| 36 | 2029-06 | 1237.50 | 321.90 | 915.60 | 134621.18 |
| 37 | 2029-07 | 1237.50 | 319.73 | 917.78 | 133703.40 |
| 38 | 2029-08 | 1237.50 | 317.55 | 919.96 | 132783.45 |
| 39 | 2029-09 | 1237.50 | 315.36 | 922.14 | 131861.30 |
| 40 | 2029-10 | 1237.50 | 313.17 | 924.33 | 130936.97 |
| 41 | 2029-11 | 1237.50 | 310.98 | 926.53 | 130010.44 |
| 42 | 2029-12 | 1237.50 | 308.77 | 928.73 | 129081.71 |
| 43 | 2030-01 | 1237.50 | 306.57 | 930.94 | 128150.77 |
| 44 | 2030-02 | 1237.50 | 304.36 | 933.15 | 127217.62 |
| 45 | 2030-03 | 1237.50 | 302.14 | 935.36 | 126282.26 |
| 46 | 2030-04 | 1237.50 | 299.92 | 937.58 | 125344.68 |
| 47 | 2030-05 | 1237.50 | 297.69 | 939.81 | 124404.87 |
| 48 | 2030-06 | 1237.50 | 295.46 | 942.04 | 123462.82 |
| 49 | 2030-07 | 1237.50 | 293.22 | 944.28 | 122518.54 |
| 50 | 2030-08 | 1237.50 | 290.98 | 946.52 | 121572.02 |
| 51 | 2030-09 | 1237.50 | 288.73 | 948.77 | 120623.25 |
| 52 | 2030-10 | 1237.50 | 286.48 | 951.02 | 119672.22 |
| 53 | 2030-11 | 1237.50 | 284.22 | 953.28 | 118718.94 |
| 54 | 2030-12 | 1237.50 | 281.96 | 955.55 | 117763.39 |
| 55 | 2031-01 | 1237.50 | 279.69 | 957.82 | 116805.58 |
| 56 | 2031-02 | 1237.50 | 277.41 | 960.09 | 115845.48 |
| 57 | 2031-03 | 1237.50 | 275.13 | 962.37 | 114883.11 |
| 58 | 2031-04 | 1237.50 | 272.85 | 964.66 | 113918.45 |
| 59 | 2031-05 | 1237.50 | 270.56 | 966.95 | 112951.51 |
| 60 | 2031-06 | 1237.50 | 268.26 | 969.25 | 111982.26 |
| 61 | 2031-07 | 1237.50 | 265.96 | 971.55 | 111010.71 |
| 62 | 2031-08 | 1237.50 | 263.65 | 973.85 | 110036.86 |
| 63 | 2031-09 | 1237.50 | 261.34 | 976.17 | 109060.69 |
| 64 | 2031-10 | 1237.50 | 259.02 | 978.49 | 108082.21 |
| 65 | 2031-11 | 1237.50 | 256.70 | 980.81 | 107101.40 |
| 66 | 2031-12 | 1237.50 | 254.37 | 983.14 | 106118.26 |
| 67 | 2032-01 | 1237.50 | 252.03 | 985.47 | 105132.78 |
| 68 | 2032-02 | 1237.50 | 249.69 | 987.81 | 104144.97 |
| 69 | 2032-03 | 1237.50 | 247.34 | 990.16 | 103154.81 |
| 70 | 2032-04 | 1237.50 | 244.99 | 992.51 | 102162.30 |
| 71 | 2032-05 | 1237.50 | 242.64 | 994.87 | 101167.43 |
| 72 | 2032-06 | 1237.50 | 240.27 | 997.23 | 100170.19 |
| 73 | 2032-07 | 1237.50 | 237.90 | 999.60 | 99170.59 |
| 74 | 2032-08 | 1237.50 | 235.53 | 1001.97 | 98168.62 |
| 75 | 2032-09 | 1237.50 | 233.15 | 1004.35 | 97164.26 |
| 76 | 2032-10 | 1237.50 | 230.77 | 1006.74 | 96157.53 |
| 77 | 2032-11 | 1237.50 | 228.37 | 1009.13 | 95148.39 |
| 78 | 2032-12 | 1237.50 | 225.98 | 1011.53 | 94136.87 |
| 79 | 2033-01 | 1237.50 | 223.58 | 1013.93 | 93122.94 |
| 80 | 2033-02 | 1237.50 | 221.17 | 1016.34 | 92106.60 |
| 81 | 2033-03 | 1237.50 | 218.75 | 1018.75 | 91087.85 |
| 82 | 2033-04 | 1237.50 | 216.33 | 1021.17 | 90066.68 |
| 83 | 2033-05 | 1237.50 | 213.91 | 1023.60 | 89043.08 |
| 84 | 2033-06 | 1237.50 | 211.48 | 1026.03 | 88017.05 |
| 85 | 2033-07 | 1237.50 | 209.04 | 1028.46 | 86988.59 |
| 86 | 2033-08 | 1237.50 | 206.60 | 1030.91 | 85957.68 |
| 87 | 2033-09 | 1237.50 | 204.15 | 1033.36 | 84924.33 |
| 88 | 2033-10 | 1237.50 | 201.70 | 1035.81 | 83888.52 |
| 89 | 2033-11 | 1237.50 | 199.24 | 1038.27 | 82850.25 |
| 90 | 2033-12 | 1237.50 | 196.77 | 1040.74 | 81809.51 |
| 91 | 2034-01 | 1237.50 | 194.30 | 1043.21 | 80766.30 |
| 92 | 2034-02 | 1237.50 | 191.82 | 1045.68 | 79720.62 |
| 93 | 2034-03 | 1237.50 | 189.34 | 1048.17 | 78672.45 |
| 94 | 2034-04 | 1237.50 | 186.85 | 1050.66 | 77621.79 |
| 95 | 2034-05 | 1237.50 | 184.35 | 1053.15 | 76568.64 |
| 96 | 2034-06 | 1237.50 | 181.85 | 1055.65 | 75512.98 |
| 97 | 2034-07 | 1237.50 | 179.34 | 1058.16 | 74454.82 |
| 98 | 2034-08 | 1237.50 | 176.83 | 1060.67 | 73394.15 |
| 99 | 2034-09 | 1237.50 | 174.31 | 1063.19 | 72330.95 |
| 100 | 2034-10 | 1237.50 | 171.79 | 1065.72 | 71265.24 |
| 101 | 2034-11 | 1237.50 | 169.25 | 1068.25 | 70196.99 |
| 102 | 2034-12 | 1237.50 | 166.72 | 1070.79 | 69126.20 |
| 103 | 2035-01 | 1237.50 | 164.17 | 1073.33 | 68052.87 |
| 104 | 2035-02 | 1237.50 | 161.63 | 1075.88 | 66976.99 |
| 105 | 2035-03 | 1237.50 | 159.07 | 1078.43 | 65898.56 |
| 106 | 2035-04 | 1237.50 | 156.51 | 1081.00 | 64817.56 |
| 107 | 2035-05 | 1237.50 | 153.94 | 1083.56 | 63734.00 |
| 108 | 2035-06 | 1237.50 | 151.37 | 1086.14 | 62647.86 |
| 109 | 2035-07 | 1237.50 | 148.79 | 1088.72 | 61559.14 |
| 110 | 2035-08 | 1237.50 | 146.20 | 1091.30 | 60467.84 |
| 111 | 2035-09 | 1237.50 | 143.61 | 1093.89 | 59373.95 |
| 112 | 2035-10 | 1237.50 | 141.01 | 1096.49 | 58277.46 |
| 113 | 2035-11 | 1237.50 | 138.41 | 1099.10 | 57178.36 |
| 114 | 2035-12 | 1237.50 | 135.80 | 1101.71 | 56076.65 |
| 115 | 2036-01 | 1237.50 | 133.18 | 1104.32 | 54972.33 |
| 116 | 2036-02 | 1237.50 | 130.56 | 1106.95 | 53865.39 |
| 117 | 2036-03 | 1237.50 | 127.93 | 1109.57 | 52755.81 |
| 118 | 2036-04 | 1237.50 | 125.30 | 1112.21 | 51643.60 |
| 119 | 2036-05 | 1237.50 | 122.65 | 1114.85 | 50528.75 |
| 120 | 2036-06 | 1237.50 | 120.01 | 1117.50 | 49411.25 |
| 121 | 2036-07 | 1237.50 | 117.35 | 1120.15 | 48291.10 |
| 122 | 2036-08 | 1237.50 | 114.69 | 1122.81 | 47168.28 |
| 123 | 2036-09 | 1237.50 | 112.02 | 1125.48 | 46042.80 |
| 124 | 2036-10 | 1237.50 | 109.35 | 1128.15 | 44914.65 |
| 125 | 2036-11 | 1237.50 | 106.67 | 1130.83 | 43783.82 |
| 126 | 2036-12 | 1237.50 | 103.99 | 1133.52 | 42650.30 |
| 127 | 2037-01 | 1237.50 | 101.29 | 1136.21 | 41514.09 |
| 128 | 2037-02 | 1237.50 | 98.60 | 1138.91 | 40375.18 |
| 129 | 2037-03 | 1237.50 | 95.89 | 1141.61 | 39233.57 |
| 130 | 2037-04 | 1237.50 | 93.18 | 1144.33 | 38089.24 |
| 131 | 2037-05 | 1237.50 | 90.46 | 1147.04 | 36942.20 |
| 132 | 2037-06 | 1237.50 | 87.74 | 1149.77 | 35792.43 |
| 133 | 2037-07 | 1237.50 | 85.01 | 1152.50 | 34639.93 |
| 134 | 2037-08 | 1237.50 | 82.27 | 1155.24 | 33484.70 |
| 135 | 2037-09 | 1237.50 | 79.53 | 1157.98 | 32326.72 |
| 136 | 2037-10 | 1237.50 | 76.78 | 1160.73 | 31165.99 |
| 137 | 2037-11 | 1237.50 | 74.02 | 1163.49 | 30002.51 |
| 138 | 2037-12 | 1237.50 | 71.26 | 1166.25 | 28836.26 |
| 139 | 2038-01 | 1237.50 | 68.49 | 1169.02 | 27667.24 |
| 140 | 2038-02 | 1237.50 | 65.71 | 1171.80 | 26495.44 |
| 141 | 2038-03 | 1237.50 | 62.93 | 1174.58 | 25320.86 |
| 142 | 2038-04 | 1237.50 | 60.14 | 1177.37 | 24143.50 |
| 143 | 2038-05 | 1237.50 | 57.34 | 1180.16 | 22963.33 |
| 144 | 2038-06 | 1237.50 | 54.54 | 1182.97 | 21780.37 |
| 145 | 2038-07 | 1237.50 | 51.73 | 1185.78 | 20594.59 |
| 146 | 2038-08 | 1237.50 | 48.91 | 1188.59 | 19406.00 |
| 147 | 2038-09 | 1237.50 | 46.09 | 1191.42 | 18214.58 |
| 148 | 2038-10 | 1237.50 | 43.26 | 1194.25 | 17020.34 |
| 149 | 2038-11 | 1237.50 | 40.42 | 1197.08 | 15823.25 |
| 150 | 2038-12 | 1237.50 | 37.58 | 1199.92 | 14623.33 |
| 151 | 2039-01 | 1237.50 | 34.73 | 1202.77 | 13420.55 |
| 152 | 2039-02 | 1237.50 | 31.87 | 1205.63 | 12214.92 |
| 153 | 2039-03 | 1237.50 | 29.01 | 1208.49 | 11006.43 |
| 154 | 2039-04 | 1237.50 | 26.14 | 1211.36 | 9795.06 |
| 155 | 2039-05 | 1237.50 | 23.26 | 1214.24 | 8580.82 |
| 156 | 2039-06 | 1237.50 | 20.38 | 1217.13 | 7363.70 |
| 157 | 2039-07 | 1237.50 | 17.49 | 1220.02 | 6143.68 |
| 158 | 2039-08 | 1237.50 | 14.59 | 1222.91 | 4920.77 |
| 159 | 2039-09 | 1237.50 | 11.69 | 1225.82 | 3694.95 |
| 160 | 2039-10 | 1237.50 | 8.78 | 1228.73 | 2466.22 |
| 161 | 2039-11 | 1237.50 | 5.86 | 1231.65 | 1234.57 |
| 162 | 2039-12 | 1237.50 | 2.93 | 1234.57 | 0.00 |
等额本金还款方式：
贷款总额：16.63万
还款月数：13年6个月
首月还款：1421.1元
每月递减：2.44元
利息总额：3.22万
本息合计：19.84万
节省利息：2043.36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 | 1421.10 | 394.85 | 1026.25 | 165225.98 |
| 2 | 2026-08 | 1418.66 | 392.41 | 1026.25 | 164199.73 |
| 3 | 2026-09 | 1416.22 | 389.97 | 1026.25 | 163173.49 |
| 4 | 2026-10 | 1413.79 | 387.54 | 1026.25 | 162147.24 |
| 5 | 2026-11 | 1411.35 | 385.10 | 1026.25 | 161120.99 |
| 6 | 2026-12 | 1408.91 | 382.66 | 1026.25 | 160094.74 |
| 7 | 2027-01 | 1406.47 | 380.23 | 1026.25 | 159068.49 |
| 8 | 2027-02 | 1404.04 | 377.79 | 1026.25 | 158042.24 |
| 9 | 2027-03 | 1401.60 | 375.35 | 1026.25 | 157015.99 |
| 10 | 2027-04 | 1399.16 | 372.91 | 1026.25 | 155989.75 |
| 11 | 2027-05 | 1396.72 | 370.48 | 1026.25 | 154963.50 |
| 12 | 2027-06 | 1394.29 | 368.04 | 1026.25 | 153937.25 |
| 13 | 2027-07 | 1391.85 | 365.60 | 1026.25 | 152911.00 |
| 14 | 2027-08 | 1389.41 | 363.16 | 1026.25 | 151884.75 |
| 15 | 2027-09 | 1386.97 | 360.73 | 1026.25 | 150858.51 |
| 16 | 2027-10 | 1384.54 | 358.29 | 1026.25 | 149832.26 |
| 17 | 2027-11 | 1382.10 | 355.85 | 1026.25 | 148806.01 |
| 18 | 2027-12 | 1379.66 | 353.41 | 1026.25 | 147779.76 |
| 19 | 2028-01 | 1377.23 | 350.98 | 1026.25 | 146753.51 |
| 20 | 2028-02 | 1374.79 | 348.54 | 1026.25 | 145727.26 |
| 21 | 2028-03 | 1372.35 | 346.10 | 1026.25 | 144701.02 |
| 22 | 2028-04 | 1369.91 | 343.66 | 1026.25 | 143674.77 |
| 23 | 2028-05 | 1367.48 | 341.23 | 1026.25 | 142648.52 |
| 24 | 2028-06 | 1365.04 | 338.79 | 1026.25 | 141622.27 |
| 25 | 2028-07 | 1362.60 | 336.35 | 1026.25 | 140596.02 |
| 26 | 2028-08 | 1360.16 | 333.92 | 1026.25 | 139569.77 |
| 27 | 2028-09 | 1357.73 | 331.48 | 1026.25 | 138543.53 |
| 28 | 2028-10 | 1355.29 | 329.04 | 1026.25 | 137517.28 |
| 29 | 2028-11 | 1352.85 | 326.60 | 1026.25 | 136491.03 |
| 30 | 2028-12 | 1350.41 | 324.17 | 1026.25 | 135464.78 |
| 31 | 2029-01 | 1347.98 | 321.73 | 1026.25 | 134438.53 |
| 32 | 2029-02 | 1345.54 | 319.29 | 1026.25 | 133412.28 |
| 33 | 2029-03 | 1343.10 | 316.85 | 1026.25 | 132386.04 |
| 34 | 2029-04 | 1340.67 | 314.42 | 1026.25 | 131359.79 |
| 35 | 2029-05 | 1338.23 | 311.98 | 1026.25 | 130333.54 |
| 36 | 2029-06 | 1335.79 | 309.54 | 1026.25 | 129307.29 |
| 37 | 2029-07 | 1333.35 | 307.10 | 1026.25 | 128281.04 |
| 38 | 2029-08 | 1330.92 | 304.67 | 1026.25 | 127254.79 |
| 39 | 2029-09 | 1328.48 | 302.23 | 1026.25 | 126228.55 |
| 40 | 2029-10 | 1326.04 | 299.79 | 1026.25 | 125202.30 |
| 41 | 2029-11 | 1323.60 | 297.36 | 1026.25 | 124176.05 |
| 42 | 2029-12 | 1321.17 | 294.92 | 1026.25 | 123149.80 |
| 43 | 2030-01 | 1318.73 | 292.48 | 1026.25 | 122123.55 |
| 44 | 2030-02 | 1316.29 | 290.04 | 1026.25 | 121097.30 |
| 45 | 2030-03 | 1313.85 | 287.61 | 1026.25 | 120071.06 |
| 46 | 2030-04 | 1311.42 | 285.17 | 1026.25 | 119044.81 |
| 47 | 2030-05 | 1308.98 | 282.73 | 1026.25 | 118018.56 |
| 48 | 2030-06 | 1306.54 | 280.29 | 1026.25 | 116992.31 |
| 49 | 2030-07 | 1304.11 | 277.86 | 1026.25 | 115966.06 |
| 50 | 2030-08 | 1301.67 | 275.42 | 1026.25 | 114939.81 |
| 51 | 2030-09 | 1299.23 | 272.98 | 1026.25 | 113913.57 |
| 52 | 2030-10 | 1296.79 | 270.54 | 1026.25 | 112887.32 |
| 53 | 2030-11 | 1294.36 | 268.11 | 1026.25 | 111861.07 |
| 54 | 2030-12 | 1291.92 | 265.67 | 1026.25 | 110834.82 |
| 55 | 2031-01 | 1289.48 | 263.23 | 1026.25 | 109808.57 |
| 56 | 2031-02 | 1287.04 | 260.80 | 1026.25 | 108782.32 |
| 57 | 2031-03 | 1284.61 | 258.36 | 1026.25 | 107756.08 |
| 58 | 2031-04 | 1282.17 | 255.92 | 1026.25 | 106729.83 |
| 59 | 2031-05 | 1279.73 | 253.48 | 1026.25 | 105703.58 |
| 60 | 2031-06 | 1277.29 | 251.05 | 1026.25 | 104677.33 |
| 61 | 2031-07 | 1274.86 | 248.61 | 1026.25 | 103651.08 |
| 62 | 2031-08 | 1272.42 | 246.17 | 1026.25 | 102624.83 |
| 63 | 2031-09 | 1269.98 | 243.73 | 1026.25 | 101598.59 |
| 64 | 2031-10 | 1267.54 | 241.30 | 1026.25 | 100572.34 |
| 65 | 2031-11 | 1265.11 | 238.86 | 1026.25 | 99546.09 |
| 66 | 2031-12 | 1262.67 | 236.42 | 1026.25 | 98519.84 |
| 67 | 2032-01 | 1260.23 | 233.98 | 1026.25 | 97493.59 |
| 68 | 2032-02 | 1257.80 | 231.55 | 1026.25 | 96467.34 |
| 69 | 2032-03 | 1255.36 | 229.11 | 1026.25 | 95441.10 |
| 70 | 2032-04 | 1252.92 | 226.67 | 1026.25 | 94414.85 |
| 71 | 2032-05 | 1250.48 | 224.24 | 1026.25 | 93388.60 |
| 72 | 2032-06 | 1248.05 | 221.80 | 1026.25 | 92362.35 |
| 73 | 2032-07 | 1245.61 | 219.36 | 1026.25 | 91336.10 |
| 74 | 2032-08 | 1243.17 | 216.92 | 1026.25 | 90309.85 |
| 75 | 2032-09 | 1240.73 | 214.49 | 1026.25 | 89283.60 |
| 76 | 2032-10 | 1238.30 | 212.05 | 1026.25 | 88257.36 |
| 77 | 2032-11 | 1235.86 | 209.61 | 1026.25 | 87231.11 |
| 78 | 2032-12 | 1233.42 | 207.17 | 1026.25 | 86204.86 |
| 79 | 2033-01 | 1230.98 | 204.74 | 1026.25 | 85178.61 |
| 80 | 2033-02 | 1228.55 | 202.30 | 1026.25 | 84152.36 |
| 81 | 2033-03 | 1226.11 | 199.86 | 1026.25 | 83126.12 |
| 82 | 2033-04 | 1223.67 | 197.42 | 1026.25 | 82099.87 |
| 83 | 2033-05 | 1221.24 | 194.99 | 1026.25 | 81073.62 |
| 84 | 2033-06 | 1218.80 | 192.55 | 1026.25 | 80047.37 |
| 85 | 2033-07 | 1216.36 | 190.11 | 1026.25 | 79021.12 |
| 86 | 2033-08 | 1213.92 | 187.68 | 1026.25 | 77994.87 |
| 87 | 2033-09 | 1211.49 | 185.24 | 1026.25 | 76968.63 |
| 88 | 2033-10 | 1209.05 | 182.80 | 1026.25 | 75942.38 |
| 89 | 2033-11 | 1206.61 | 180.36 | 1026.25 | 74916.13 |
| 90 | 2033-12 | 1204.17 | 177.93 | 1026.25 | 73889.88 |
| 91 | 2034-01 | 1201.74 | 175.49 | 1026.25 | 72863.63 |
| 92 | 2034-02 | 1199.30 | 173.05 | 1026.25 | 71837.38 |
| 93 | 2034-03 | 1196.86 | 170.61 | 1026.25 | 70811.13 |
| 94 | 2034-04 | 1194.42 | 168.18 | 1026.25 | 69784.89 |
| 95 | 2034-05 | 1191.99 | 165.74 | 1026.25 | 68758.64 |
| 96 | 2034-06 | 1189.55 | 163.30 | 1026.25 | 67732.39 |
| 97 | 2034-07 | 1187.11 | 160.86 | 1026.25 | 66706.14 |
| 98 | 2034-08 | 1184.68 | 158.43 | 1026.25 | 65679.89 |
| 99 | 2034-09 | 1182.24 | 155.99 | 1026.25 | 64653.65 |
| 100 | 2034-10 | 1179.80 | 153.55 | 1026.25 | 63627.40 |
| 101 | 2034-11 | 1177.36 | 151.12 | 1026.25 | 62601.15 |
| 102 | 2034-12 | 1174.93 | 148.68 | 1026.25 | 61574.90 |
| 103 | 2035-01 | 1172.49 | 146.24 | 1026.25 | 60548.65 |
| 104 | 2035-02 | 1170.05 | 143.80 | 1026.25 | 59522.40 |
| 105 | 2035-03 | 1167.61 | 141.37 | 1026.25 | 58496.15 |
| 106 | 2035-04 | 1165.18 | 138.93 | 1026.25 | 57469.91 |
| 107 | 2035-05 | 1162.74 | 136.49 | 1026.25 | 56443.66 |
| 108 | 2035-06 | 1160.30 | 134.05 | 1026.25 | 55417.41 |
| 109 | 2035-07 | 1157.86 | 131.62 | 1026.25 | 54391.16 |
| 110 | 2035-08 | 1155.43 | 129.18 | 1026.25 | 53364.91 |
| 111 | 2035-09 | 1152.99 | 126.74 | 1026.25 | 52338.66 |
| 112 | 2035-10 | 1150.55 | 124.30 | 1026.25 | 51312.42 |
| 113 | 2035-11 | 1148.12 | 121.87 | 1026.25 | 50286.17 |
| 114 | 2035-12 | 1145.68 | 119.43 | 1026.25 | 49259.92 |
| 115 | 2036-01 | 1143.24 | 116.99 | 1026.25 | 48233.67 |
| 116 | 2036-02 | 1140.80 | 114.55 | 1026.25 | 47207.42 |
| 117 | 2036-03 | 1138.37 | 112.12 | 1026.25 | 46181.18 |
| 118 | 2036-04 | 1135.93 | 109.68 | 1026.25 | 45154.93 |
| 119 | 2036-05 | 1133.49 | 107.24 | 1026.25 | 44128.68 |
| 120 | 2036-06 | 1131.05 | 104.81 | 1026.25 | 43102.43 |
| 121 | 2036-07 | 1128.62 | 102.37 | 1026.25 | 42076.18 |
| 122 | 2036-08 | 1126.18 | 99.93 | 1026.25 | 41049.93 |
| 123 | 2036-09 | 1123.74 | 97.49 | 1026.25 | 40023.68 |
| 124 | 2036-10 | 1121.30 | 95.06 | 1026.25 | 38997.44 |
| 125 | 2036-11 | 1118.87 | 92.62 | 1026.25 | 37971.19 |
| 126 | 2036-12 | 1116.43 | 90.18 | 1026.25 | 36944.94 |
| 127 | 2037-01 | 1113.99 | 87.74 | 1026.25 | 35918.69 |
| 128 | 2037-02 | 1111.56 | 85.31 | 1026.25 | 34892.44 |
| 129 | 2037-03 | 1109.12 | 82.87 | 1026.25 | 33866.20 |
| 130 | 2037-04 | 1106.68 | 80.43 | 1026.25 | 32839.95 |
| 131 | 2037-05 | 1104.24 | 77.99 | 1026.25 | 31813.70 |
| 132 | 2037-06 | 1101.81 | 75.56 | 1026.25 | 30787.45 |
| 133 | 2037-07 | 1099.37 | 73.12 | 1026.25 | 29761.20 |
| 134 | 2037-08 | 1096.93 | 70.68 | 1026.25 | 28734.95 |
| 135 | 2037-09 | 1094.49 | 68.25 | 1026.25 | 27708.70 |
| 136 | 2037-10 | 1092.06 | 65.81 | 1026.25 | 26682.46 |
| 137 | 2037-11 | 1089.62 | 63.37 | 1026.25 | 25656.21 |
| 138 | 2037-12 | 1087.18 | 60.93 | 1026.25 | 24629.96 |
| 139 | 2038-01 | 1084.74 | 58.50 | 1026.25 | 23603.71 |
| 140 | 2038-02 | 1082.31 | 56.06 | 1026.25 | 22577.46 |
| 141 | 2038-03 | 1079.87 | 53.62 | 1026.25 | 21551.21 |
| 142 | 2038-04 | 1077.43 | 51.18 | 1026.25 | 20524.97 |
| 143 | 2038-05 | 1075.00 | 48.75 | 1026.25 | 19498.72 |
| 144 | 2038-06 | 1072.56 | 46.31 | 1026.25 | 18472.47 |
| 145 | 2038-07 | 1070.12 | 43.87 | 1026.25 | 17446.22 |
| 146 | 2038-08 | 1067.68 | 41.43 | 1026.25 | 16419.97 |
| 147 | 2038-09 | 1065.25 | 39.00 | 1026.25 | 15393.73 |
| 148 | 2038-10 | 1062.81 | 36.56 | 1026.25 | 14367.48 |
| 149 | 2038-11 | 1060.37 | 34.12 | 1026.25 | 13341.23 |
| 150 | 2038-12 | 1057.93 | 31.69 | 1026.25 | 12314.98 |
| 151 | 2039-01 | 1055.50 | 29.25 | 1026.25 | 11288.73 |
| 152 | 2039-02 | 1053.06 | 26.81 | 1026.25 | 10262.48 |
| 153 | 2039-03 | 1050.62 | 24.37 | 1026.25 | 9236.23 |
| 154 | 2039-04 | 1048.18 | 21.94 | 1026.25 | 8209.99 |
| 155 | 2039-05 | 1045.75 | 19.50 | 1026.25 | 7183.74 |
| 156 | 2039-06 | 1043.31 | 17.06 | 1026.25 | 6157.49 |
| 157 | 2039-07 | 1040.87 | 14.62 | 1026.25 | 5131.24 |
| 158 | 2039-08 | 1038.44 | 12.19 | 1026.25 | 4104.99 |
| 159 | 2039-09 | 1036.00 | 9.75 | 1026.25 | 3078.74 |
| 160 | 2039-10 | 1033.56 | 7.31 | 1026.25 | 2052.50 |
| 161 | 2039-11 | 1031.12 | 4.87 | 1026.25 | 1026.25 |
| 162 | 2039-12 | 1028.69 | 2.44 | 1026.25 | 0.00 |