贷款17.35万（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：17.35万
还款月数：13年4个月
每月还款：1304.56元
利息总额：3.52万
本息合计：20.87万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 1304.56 | 412.02 | 892.54 | 172589.26 |
| 2 | 2025-10 | 1304.56 | 409.90 | 894.66 | 171694.60 |
| 3 | 2025-11 | 1304.56 | 407.77 | 896.78 | 170797.82 |
| 4 | 2025-12 | 1304.56 | 405.64 | 898.91 | 169898.90 |
| 5 | 2026-01 | 1304.56 | 403.51 | 901.05 | 168997.86 |
| 6 | 2026-02 | 1304.56 | 401.37 | 903.19 | 168094.67 |
| 7 | 2026-03 | 1304.56 | 399.22 | 905.33 | 167189.33 |
| 8 | 2026-04 | 1304.56 | 397.07 | 907.48 | 166281.85 |
| 9 | 2026-05 | 1304.56 | 394.92 | 909.64 | 165372.21 |
| 10 | 2026-06 | 1304.56 | 392.76 | 911.80 | 164460.41 |
| 11 | 2026-07 | 1304.56 | 390.59 | 913.97 | 163546.45 |
| 12 | 2026-08 | 1304.56 | 388.42 | 916.14 | 162630.31 |
| 13 | 2026-09 | 1304.56 | 386.25 | 918.31 | 161712.00 |
| 14 | 2026-10 | 1304.56 | 384.07 | 920.49 | 160791.51 |
| 15 | 2026-11 | 1304.56 | 381.88 | 922.68 | 159868.83 |
| 16 | 2026-12 | 1304.56 | 379.69 | 924.87 | 158943.96 |
| 17 | 2027-01 | 1304.56 | 377.49 | 927.07 | 158016.89 |
| 18 | 2027-02 | 1304.56 | 375.29 | 929.27 | 157087.62 |
| 19 | 2027-03 | 1304.56 | 373.08 | 931.48 | 156156.15 |
| 20 | 2027-04 | 1304.56 | 370.87 | 933.69 | 155222.46 |
| 21 | 2027-05 | 1304.56 | 368.65 | 935.91 | 154286.55 |
| 22 | 2027-06 | 1304.56 | 366.43 | 938.13 | 153348.42 |
| 23 | 2027-07 | 1304.56 | 364.20 | 940.36 | 152408.07 |
| 24 | 2027-08 | 1304.56 | 361.97 | 942.59 | 151465.48 |
| 25 | 2027-09 | 1304.56 | 359.73 | 944.83 | 150520.65 |
| 26 | 2027-10 | 1304.56 | 357.49 | 947.07 | 149573.58 |
| 27 | 2027-11 | 1304.56 | 355.24 | 949.32 | 148624.26 |
| 28 | 2027-12 | 1304.56 | 352.98 | 951.58 | 147672.68 |
| 29 | 2028-01 | 1304.56 | 350.72 | 953.84 | 146718.85 |
| 30 | 2028-02 | 1304.56 | 348.46 | 956.10 | 145762.74 |
| 31 | 2028-03 | 1304.56 | 346.19 | 958.37 | 144804.37 |
| 32 | 2028-04 | 1304.56 | 343.91 | 960.65 | 143843.72 |
| 33 | 2028-05 | 1304.56 | 341.63 | 962.93 | 142880.79 |
| 34 | 2028-06 | 1304.56 | 339.34 | 965.22 | 141915.58 |
| 35 | 2028-07 | 1304.56 | 337.05 | 967.51 | 140948.07 |
| 36 | 2028-08 | 1304.56 | 334.75 | 969.81 | 139978.26 |
| 37 | 2028-09 | 1304.56 | 332.45 | 972.11 | 139006.15 |
| 38 | 2028-10 | 1304.56 | 330.14 | 974.42 | 138031.73 |
| 39 | 2028-11 | 1304.56 | 327.83 | 976.73 | 137055.00 |
| 40 | 2028-12 | 1304.56 | 325.51 | 979.05 | 136075.95 |
| 41 | 2029-01 | 1304.56 | 323.18 | 981.38 | 135094.57 |
| 42 | 2029-02 | 1304.56 | 320.85 | 983.71 | 134110.86 |
| 43 | 2029-03 | 1304.56 | 318.51 | 986.05 | 133124.81 |
| 44 | 2029-04 | 1304.56 | 316.17 | 988.39 | 132136.43 |
| 45 | 2029-05 | 1304.56 | 313.82 | 990.73 | 131145.69 |
| 46 | 2029-06 | 1304.56 | 311.47 | 993.09 | 130152.61 |
| 47 | 2029-07 | 1304.56 | 309.11 | 995.45 | 129157.16 |
| 48 | 2029-08 | 1304.56 | 306.75 | 997.81 | 128159.35 |
| 49 | 2029-09 | 1304.56 | 304.38 | 1000.18 | 127159.17 |
| 50 | 2029-10 | 1304.56 | 302.00 | 1002.56 | 126156.61 |
| 51 | 2029-11 | 1304.56 | 299.62 | 1004.94 | 125151.68 |
| 52 | 2029-12 | 1304.56 | 297.24 | 1007.32 | 124144.35 |
| 53 | 2030-01 | 1304.56 | 294.84 | 1009.72 | 123134.64 |
| 54 | 2030-02 | 1304.56 | 292.44 | 1012.11 | 122122.52 |
| 55 | 2030-03 | 1304.56 | 290.04 | 1014.52 | 121108.01 |
| 56 | 2030-04 | 1304.56 | 287.63 | 1016.93 | 120091.08 |
| 57 | 2030-05 | 1304.56 | 285.22 | 1019.34 | 119071.74 |
| 58 | 2030-06 | 1304.56 | 282.80 | 1021.76 | 118049.97 |
| 59 | 2030-07 | 1304.56 | 280.37 | 1024.19 | 117025.78 |
| 60 | 2030-08 | 1304.56 | 277.94 | 1026.62 | 115999.16 |
| 61 | 2030-09 | 1304.56 | 275.50 | 1029.06 | 114970.10 |
| 62 | 2030-10 | 1304.56 | 273.05 | 1031.50 | 113938.60 |
| 63 | 2030-11 | 1304.56 | 270.60 | 1033.95 | 112904.64 |
| 64 | 2030-12 | 1304.56 | 268.15 | 1036.41 | 111868.23 |
| 65 | 2031-01 | 1304.56 | 265.69 | 1038.87 | 110829.36 |
| 66 | 2031-02 | 1304.56 | 263.22 | 1041.34 | 109788.02 |
| 67 | 2031-03 | 1304.56 | 260.75 | 1043.81 | 108744.21 |
| 68 | 2031-04 | 1304.56 | 258.27 | 1046.29 | 107697.92 |
| 69 | 2031-05 | 1304.56 | 255.78 | 1048.78 | 106649.14 |
| 70 | 2031-06 | 1304.56 | 253.29 | 1051.27 | 105597.88 |
| 71 | 2031-07 | 1304.56 | 250.79 | 1053.76 | 104544.11 |
| 72 | 2031-08 | 1304.56 | 248.29 | 1056.27 | 103487.85 |
| 73 | 2031-09 | 1304.56 | 245.78 | 1058.77 | 102429.07 |
| 74 | 2031-10 | 1304.56 | 243.27 | 1061.29 | 101367.78 |
| 75 | 2031-11 | 1304.56 | 240.75 | 1063.81 | 100303.97 |
| 76 | 2031-12 | 1304.56 | 238.22 | 1066.34 | 99237.63 |
| 77 | 2032-01 | 1304.56 | 235.69 | 1068.87 | 98168.77 |
| 78 | 2032-02 | 1304.56 | 233.15 | 1071.41 | 97097.36 |
| 79 | 2032-03 | 1304.56 | 230.61 | 1073.95 | 96023.41 |
| 80 | 2032-04 | 1304.56 | 228.06 | 1076.50 | 94946.90 |
| 81 | 2032-05 | 1304.56 | 225.50 | 1079.06 | 93867.84 |
| 82 | 2032-06 | 1304.56 | 222.94 | 1081.62 | 92786.22 |
| 83 | 2032-07 | 1304.56 | 220.37 | 1084.19 | 91702.03 |
| 84 | 2032-08 | 1304.56 | 217.79 | 1086.77 | 90615.26 |
| 85 | 2032-09 | 1304.56 | 215.21 | 1089.35 | 89525.92 |
| 86 | 2032-10 | 1304.56 | 212.62 | 1091.93 | 88433.98 |
| 87 | 2032-11 | 1304.56 | 210.03 | 1094.53 | 87339.45 |
| 88 | 2032-12 | 1304.56 | 207.43 | 1097.13 | 86242.33 |
| 89 | 2033-01 | 1304.56 | 204.83 | 1099.73 | 85142.59 |
| 90 | 2033-02 | 1304.56 | 202.21 | 1102.34 | 84040.25 |
| 91 | 2033-03 | 1304.56 | 199.60 | 1104.96 | 82935.28 |
| 92 | 2033-04 | 1304.56 | 196.97 | 1107.59 | 81827.70 |
| 93 | 2033-05 | 1304.56 | 194.34 | 1110.22 | 80717.48 |
| 94 | 2033-06 | 1304.56 | 191.70 | 1112.85 | 79604.63 |
| 95 | 2033-07 | 1304.56 | 189.06 | 1115.50 | 78489.13 |
| 96 | 2033-08 | 1304.56 | 186.41 | 1118.15 | 77370.98 |
| 97 | 2033-09 | 1304.56 | 183.76 | 1120.80 | 76250.18 |
| 98 | 2033-10 | 1304.56 | 181.09 | 1123.46 | 75126.71 |
| 99 | 2033-11 | 1304.56 | 178.43 | 1126.13 | 74000.58 |
| 100 | 2033-12 | 1304.56 | 175.75 | 1128.81 | 72871.77 |
| 101 | 2034-01 | 1304.56 | 173.07 | 1131.49 | 71740.29 |
| 102 | 2034-02 | 1304.56 | 170.38 | 1134.18 | 70606.11 |
| 103 | 2034-03 | 1304.56 | 167.69 | 1136.87 | 69469.24 |
| 104 | 2034-04 | 1304.56 | 164.99 | 1139.57 | 68329.67 |
| 105 | 2034-05 | 1304.56 | 162.28 | 1142.28 | 67187.40 |
| 106 | 2034-06 | 1304.56 | 159.57 | 1144.99 | 66042.41 |
| 107 | 2034-07 | 1304.56 | 156.85 | 1147.71 | 64894.70 |
| 108 | 2034-08 | 1304.56 | 154.12 | 1150.43 | 63744.27 |
| 109 | 2034-09 | 1304.56 | 151.39 | 1153.17 | 62591.10 |
| 110 | 2034-10 | 1304.56 | 148.65 | 1155.90 | 61435.20 |
| 111 | 2034-11 | 1304.56 | 145.91 | 1158.65 | 60276.55 |
| 112 | 2034-12 | 1304.56 | 143.16 | 1161.40 | 59115.14 |
| 113 | 2035-01 | 1304.56 | 140.40 | 1164.16 | 57950.98 |
| 114 | 2035-02 | 1304.56 | 137.63 | 1166.92 | 56784.06 |
| 115 | 2035-03 | 1304.56 | 134.86 | 1169.70 | 55614.36 |
| 116 | 2035-04 | 1304.56 | 132.08 | 1172.47 | 54441.89 |
| 117 | 2035-05 | 1304.56 | 129.30 | 1175.26 | 53266.63 |
| 118 | 2035-06 | 1304.56 | 126.51 | 1178.05 | 52088.58 |
| 119 | 2035-07 | 1304.56 | 123.71 | 1180.85 | 50907.73 |
| 120 | 2035-08 | 1304.56 | 120.91 | 1183.65 | 49724.08 |
| 121 | 2035-09 | 1304.56 | 118.09 | 1186.46 | 48537.61 |
| 122 | 2035-10 | 1304.56 | 115.28 | 1189.28 | 47348.33 |
| 123 | 2035-11 | 1304.56 | 112.45 | 1192.11 | 46156.23 |
| 124 | 2035-12 | 1304.56 | 109.62 | 1194.94 | 44961.29 |
| 125 | 2036-01 | 1304.56 | 106.78 | 1197.78 | 43763.51 |
| 126 | 2036-02 | 1304.56 | 103.94 | 1200.62 | 42562.89 |
| 127 | 2036-03 | 1304.56 | 101.09 | 1203.47 | 41359.42 |
| 128 | 2036-04 | 1304.56 | 98.23 | 1206.33 | 40153.09 |
| 129 | 2036-05 | 1304.56 | 95.36 | 1209.19 | 38943.90 |
| 130 | 2036-06 | 1304.56 | 92.49 | 1212.07 | 37731.83 |
| 131 | 2036-07 | 1304.56 | 89.61 | 1214.95 | 36516.88 |
| 132 | 2036-08 | 1304.56 | 86.73 | 1217.83 | 35299.05 |
| 133 | 2036-09 | 1304.56 | 83.84 | 1220.72 | 34078.33 |
| 134 | 2036-10 | 1304.56 | 80.94 | 1223.62 | 32854.71 |
| 135 | 2036-11 | 1304.56 | 78.03 | 1226.53 | 31628.18 |
| 136 | 2036-12 | 1304.56 | 75.12 | 1229.44 | 30398.74 |
| 137 | 2037-01 | 1304.56 | 72.20 | 1232.36 | 29166.38 |
| 138 | 2037-02 | 1304.56 | 69.27 | 1235.29 | 27931.09 |
| 139 | 2037-03 | 1304.56 | 66.34 | 1238.22 | 26692.86 |
| 140 | 2037-04 | 1304.56 | 63.40 | 1241.16 | 25451.70 |
| 141 | 2037-05 | 1304.56 | 60.45 | 1244.11 | 24207.59 |
| 142 | 2037-06 | 1304.56 | 57.49 | 1247.07 | 22960.53 |
| 143 | 2037-07 | 1304.56 | 54.53 | 1250.03 | 21710.50 |
| 144 | 2037-08 | 1304.56 | 51.56 | 1253.00 | 20457.50 |
| 145 | 2037-09 | 1304.56 | 48.59 | 1255.97 | 19201.53 |
| 146 | 2037-10 | 1304.56 | 45.60 | 1258.95 | 17942.58 |
| 147 | 2037-11 | 1304.56 | 42.61 | 1261.94 | 16680.63 |
| 148 | 2037-12 | 1304.56 | 39.62 | 1264.94 | 15415.69 |
| 149 | 2038-01 | 1304.56 | 36.61 | 1267.95 | 14147.74 |
| 150 | 2038-02 | 1304.56 | 33.60 | 1270.96 | 12876.78 |
| 151 | 2038-03 | 1304.56 | 30.58 | 1273.98 | 11602.81 |
| 152 | 2038-04 | 1304.56 | 27.56 | 1277.00 | 10325.81 |
| 153 | 2038-05 | 1304.56 | 24.52 | 1280.03 | 9045.77 |
| 154 | 2038-06 | 1304.56 | 21.48 | 1283.07 | 7762.70 |
| 155 | 2038-07 | 1304.56 | 18.44 | 1286.12 | 6476.57 |
| 156 | 2038-08 | 1304.56 | 15.38 | 1289.18 | 5187.40 |
| 157 | 2038-09 | 1304.56 | 12.32 | 1292.24 | 3895.16 |
| 158 | 2038-10 | 1304.56 | 9.25 | 1295.31 | 2599.85 |
| 159 | 2038-11 | 1304.56 | 6.17 | 1298.38 | 1301.47 |
| 160 | 2038-12 | 1304.56 | 3.09 | 1301.47 | 0.00 |
等额本金还款方式：
贷款总额：17.35万
还款月数：13年4个月
首月还款：1496.28元
每月递减：2.58元
利息总额：3.32万
本息合计：20.66万
节省利息：2080.02元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 1496.28 | 412.02 | 1084.26 | 172397.54 |
| 2 | 2025-10 | 1493.71 | 409.44 | 1084.26 | 171313.28 |
| 3 | 2025-11 | 1491.13 | 406.87 | 1084.26 | 170229.02 |
| 4 | 2025-12 | 1488.56 | 404.29 | 1084.26 | 169144.75 |
| 5 | 2026-01 | 1485.98 | 401.72 | 1084.26 | 168060.49 |
| 6 | 2026-02 | 1483.40 | 399.14 | 1084.26 | 166976.23 |
| 7 | 2026-03 | 1480.83 | 396.57 | 1084.26 | 165891.97 |
| 8 | 2026-04 | 1478.25 | 393.99 | 1084.26 | 164807.71 |
| 9 | 2026-05 | 1475.68 | 391.42 | 1084.26 | 163723.45 |
| 10 | 2026-06 | 1473.10 | 388.84 | 1084.26 | 162639.19 |
| 11 | 2026-07 | 1470.53 | 386.27 | 1084.26 | 161554.93 |
| 12 | 2026-08 | 1467.95 | 383.69 | 1084.26 | 160470.66 |
| 13 | 2026-09 | 1465.38 | 381.12 | 1084.26 | 159386.40 |
| 14 | 2026-10 | 1462.80 | 378.54 | 1084.26 | 158302.14 |
| 15 | 2026-11 | 1460.23 | 375.97 | 1084.26 | 157217.88 |
| 16 | 2026-12 | 1457.65 | 373.39 | 1084.26 | 156133.62 |
| 17 | 2027-01 | 1455.08 | 370.82 | 1084.26 | 155049.36 |
| 18 | 2027-02 | 1452.50 | 368.24 | 1084.26 | 153965.10 |
| 19 | 2027-03 | 1449.93 | 365.67 | 1084.26 | 152880.84 |
| 20 | 2027-04 | 1447.35 | 363.09 | 1084.26 | 151796.57 |
| 21 | 2027-05 | 1444.78 | 360.52 | 1084.26 | 150712.31 |
| 22 | 2027-06 | 1442.20 | 357.94 | 1084.26 | 149628.05 |
| 23 | 2027-07 | 1439.63 | 355.37 | 1084.26 | 148543.79 |
| 24 | 2027-08 | 1437.05 | 352.79 | 1084.26 | 147459.53 |
| 25 | 2027-09 | 1434.48 | 350.22 | 1084.26 | 146375.27 |
| 26 | 2027-10 | 1431.90 | 347.64 | 1084.26 | 145291.01 |
| 27 | 2027-11 | 1429.33 | 345.07 | 1084.26 | 144206.75 |
| 28 | 2027-12 | 1426.75 | 342.49 | 1084.26 | 143122.48 |
| 29 | 2028-01 | 1424.18 | 339.92 | 1084.26 | 142038.22 |
| 30 | 2028-02 | 1421.60 | 337.34 | 1084.26 | 140953.96 |
| 31 | 2028-03 | 1419.03 | 334.77 | 1084.26 | 139869.70 |
| 32 | 2028-04 | 1416.45 | 332.19 | 1084.26 | 138785.44 |
| 33 | 2028-05 | 1413.88 | 329.62 | 1084.26 | 137701.18 |
| 34 | 2028-06 | 1411.30 | 327.04 | 1084.26 | 136616.92 |
| 35 | 2028-07 | 1408.73 | 324.47 | 1084.26 | 135532.66 |
| 36 | 2028-08 | 1406.15 | 321.89 | 1084.26 | 134448.39 |
| 37 | 2028-09 | 1403.58 | 319.31 | 1084.26 | 133364.13 |
| 38 | 2028-10 | 1401.00 | 316.74 | 1084.26 | 132279.87 |
| 39 | 2028-11 | 1398.43 | 314.16 | 1084.26 | 131195.61 |
| 40 | 2028-12 | 1395.85 | 311.59 | 1084.26 | 130111.35 |
| 41 | 2029-01 | 1393.28 | 309.01 | 1084.26 | 129027.09 |
| 42 | 2029-02 | 1390.70 | 306.44 | 1084.26 | 127942.83 |
| 43 | 2029-03 | 1388.13 | 303.86 | 1084.26 | 126858.57 |
| 44 | 2029-04 | 1385.55 | 301.29 | 1084.26 | 125774.30 |
| 45 | 2029-05 | 1382.98 | 298.71 | 1084.26 | 124690.04 |
| 46 | 2029-06 | 1380.40 | 296.14 | 1084.26 | 123605.78 |
| 47 | 2029-07 | 1377.82 | 293.56 | 1084.26 | 122521.52 |
| 48 | 2029-08 | 1375.25 | 290.99 | 1084.26 | 121437.26 |
| 49 | 2029-09 | 1372.67 | 288.41 | 1084.26 | 120353.00 |
| 50 | 2029-10 | 1370.10 | 285.84 | 1084.26 | 119268.74 |
| 51 | 2029-11 | 1367.52 | 283.26 | 1084.26 | 118184.48 |
| 52 | 2029-12 | 1364.95 | 280.69 | 1084.26 | 117100.21 |
| 53 | 2030-01 | 1362.37 | 278.11 | 1084.26 | 116015.95 |
| 54 | 2030-02 | 1359.80 | 275.54 | 1084.26 | 114931.69 |
| 55 | 2030-03 | 1357.22 | 272.96 | 1084.26 | 113847.43 |
| 56 | 2030-04 | 1354.65 | 270.39 | 1084.26 | 112763.17 |
| 57 | 2030-05 | 1352.07 | 267.81 | 1084.26 | 111678.91 |
| 58 | 2030-06 | 1349.50 | 265.24 | 1084.26 | 110594.65 |
| 59 | 2030-07 | 1346.92 | 262.66 | 1084.26 | 109510.39 |
| 60 | 2030-08 | 1344.35 | 260.09 | 1084.26 | 108426.12 |
| 61 | 2030-09 | 1341.77 | 257.51 | 1084.26 | 107341.86 |
| 62 | 2030-10 | 1339.20 | 254.94 | 1084.26 | 106257.60 |
| 63 | 2030-11 | 1336.62 | 252.36 | 1084.26 | 105173.34 |
| 64 | 2030-12 | 1334.05 | 249.79 | 1084.26 | 104089.08 |
| 65 | 2031-01 | 1331.47 | 247.21 | 1084.26 | 103004.82 |
| 66 | 2031-02 | 1328.90 | 244.64 | 1084.26 | 101920.56 |
| 67 | 2031-03 | 1326.32 | 242.06 | 1084.26 | 100836.30 |
| 68 | 2031-04 | 1323.75 | 239.49 | 1084.26 | 99752.03 |
| 69 | 2031-05 | 1321.17 | 236.91 | 1084.26 | 98667.77 |
| 70 | 2031-06 | 1318.60 | 234.34 | 1084.26 | 97583.51 |
| 71 | 2031-07 | 1316.02 | 231.76 | 1084.26 | 96499.25 |
| 72 | 2031-08 | 1313.45 | 229.19 | 1084.26 | 95414.99 |
| 73 | 2031-09 | 1310.87 | 226.61 | 1084.26 | 94330.73 |
| 74 | 2031-10 | 1308.30 | 224.04 | 1084.26 | 93246.47 |
| 75 | 2031-11 | 1305.72 | 221.46 | 1084.26 | 92162.21 |
| 76 | 2031-12 | 1303.15 | 218.89 | 1084.26 | 91077.94 |
| 77 | 2032-01 | 1300.57 | 216.31 | 1084.26 | 89993.68 |
| 78 | 2032-02 | 1298.00 | 213.73 | 1084.26 | 88909.42 |
| 79 | 2032-03 | 1295.42 | 211.16 | 1084.26 | 87825.16 |
| 80 | 2032-04 | 1292.85 | 208.58 | 1084.26 | 86740.90 |
| 81 | 2032-05 | 1290.27 | 206.01 | 1084.26 | 85656.64 |
| 82 | 2032-06 | 1287.70 | 203.43 | 1084.26 | 84572.38 |
| 83 | 2032-07 | 1285.12 | 200.86 | 1084.26 | 83488.12 |
| 84 | 2032-08 | 1282.55 | 198.28 | 1084.26 | 82403.85 |
| 85 | 2032-09 | 1279.97 | 195.71 | 1084.26 | 81319.59 |
| 86 | 2032-10 | 1277.40 | 193.13 | 1084.26 | 80235.33 |
| 87 | 2032-11 | 1274.82 | 190.56 | 1084.26 | 79151.07 |
| 88 | 2032-12 | 1272.25 | 187.98 | 1084.26 | 78066.81 |
| 89 | 2033-01 | 1269.67 | 185.41 | 1084.26 | 76982.55 |
| 90 | 2033-02 | 1267.09 | 182.83 | 1084.26 | 75898.29 |
| 91 | 2033-03 | 1264.52 | 180.26 | 1084.26 | 74814.03 |
| 92 | 2033-04 | 1261.94 | 177.68 | 1084.26 | 73729.76 |
| 93 | 2033-05 | 1259.37 | 175.11 | 1084.26 | 72645.50 |
| 94 | 2033-06 | 1256.79 | 172.53 | 1084.26 | 71561.24 |
| 95 | 2033-07 | 1254.22 | 169.96 | 1084.26 | 70476.98 |
| 96 | 2033-08 | 1251.64 | 167.38 | 1084.26 | 69392.72 |
| 97 | 2033-09 | 1249.07 | 164.81 | 1084.26 | 68308.46 |
| 98 | 2033-10 | 1246.49 | 162.23 | 1084.26 | 67224.20 |
| 99 | 2033-11 | 1243.92 | 159.66 | 1084.26 | 66139.94 |
| 100 | 2033-12 | 1241.34 | 157.08 | 1084.26 | 65055.67 |
| 101 | 2034-01 | 1238.77 | 154.51 | 1084.26 | 63971.41 |
| 102 | 2034-02 | 1236.19 | 151.93 | 1084.26 | 62887.15 |
| 103 | 2034-03 | 1233.62 | 149.36 | 1084.26 | 61802.89 |
| 104 | 2034-04 | 1231.04 | 146.78 | 1084.26 | 60718.63 |
| 105 | 2034-05 | 1228.47 | 144.21 | 1084.26 | 59634.37 |
| 106 | 2034-06 | 1225.89 | 141.63 | 1084.26 | 58550.11 |
| 107 | 2034-07 | 1223.32 | 139.06 | 1084.26 | 57465.85 |
| 108 | 2034-08 | 1220.74 | 136.48 | 1084.26 | 56381.58 |
| 109 | 2034-09 | 1218.17 | 133.91 | 1084.26 | 55297.32 |
| 110 | 2034-10 | 1215.59 | 131.33 | 1084.26 | 54213.06 |
| 111 | 2034-11 | 1213.02 | 128.76 | 1084.26 | 53128.80 |
| 112 | 2034-12 | 1210.44 | 126.18 | 1084.26 | 52044.54 |
| 113 | 2035-01 | 1207.87 | 123.61 | 1084.26 | 50960.28 |
| 114 | 2035-02 | 1205.29 | 121.03 | 1084.26 | 49876.02 |
| 115 | 2035-03 | 1202.72 | 118.46 | 1084.26 | 48791.76 |
| 116 | 2035-04 | 1200.14 | 115.88 | 1084.26 | 47707.49 |
| 117 | 2035-05 | 1197.57 | 113.31 | 1084.26 | 46623.23 |
| 118 | 2035-06 | 1194.99 | 110.73 | 1084.26 | 45538.97 |
| 119 | 2035-07 | 1192.42 | 108.16 | 1084.26 | 44454.71 |
| 120 | 2035-08 | 1189.84 | 105.58 | 1084.26 | 43370.45 |
| 121 | 2035-09 | 1187.27 | 103.00 | 1084.26 | 42286.19 |
| 122 | 2035-10 | 1184.69 | 100.43 | 1084.26 | 41201.93 |
| 123 | 2035-11 | 1182.12 | 97.85 | 1084.26 | 40117.67 |
| 124 | 2035-12 | 1179.54 | 95.28 | 1084.26 | 39033.40 |
| 125 | 2036-01 | 1176.97 | 92.70 | 1084.26 | 37949.14 |
| 126 | 2036-02 | 1174.39 | 90.13 | 1084.26 | 36864.88 |
| 127 | 2036-03 | 1171.82 | 87.55 | 1084.26 | 35780.62 |
| 128 | 2036-04 | 1169.24 | 84.98 | 1084.26 | 34696.36 |
| 129 | 2036-05 | 1166.67 | 82.40 | 1084.26 | 33612.10 |
| 130 | 2036-06 | 1164.09 | 79.83 | 1084.26 | 32527.84 |
| 131 | 2036-07 | 1161.51 | 77.25 | 1084.26 | 31443.58 |
| 132 | 2036-08 | 1158.94 | 74.68 | 1084.26 | 30359.31 |
| 133 | 2036-09 | 1156.36 | 72.10 | 1084.26 | 29275.05 |
| 134 | 2036-10 | 1153.79 | 69.53 | 1084.26 | 28190.79 |
| 135 | 2036-11 | 1151.21 | 66.95 | 1084.26 | 27106.53 |
| 136 | 2036-12 | 1148.64 | 64.38 | 1084.26 | 26022.27 |
| 137 | 2037-01 | 1146.06 | 61.80 | 1084.26 | 24938.01 |
| 138 | 2037-02 | 1143.49 | 59.23 | 1084.26 | 23853.75 |
| 139 | 2037-03 | 1140.91 | 56.65 | 1084.26 | 22769.49 |
| 140 | 2037-04 | 1138.34 | 54.08 | 1084.26 | 21685.22 |
| 141 | 2037-05 | 1135.76 | 51.50 | 1084.26 | 20600.96 |
| 142 | 2037-06 | 1133.19 | 48.93 | 1084.26 | 19516.70 |
| 143 | 2037-07 | 1130.61 | 46.35 | 1084.26 | 18432.44 |
| 144 | 2037-08 | 1128.04 | 43.78 | 1084.26 | 17348.18 |
| 145 | 2037-09 | 1125.46 | 41.20 | 1084.26 | 16263.92 |
| 146 | 2037-10 | 1122.89 | 38.63 | 1084.26 | 15179.66 |
| 147 | 2037-11 | 1120.31 | 36.05 | 1084.26 | 14095.40 |
| 148 | 2037-12 | 1117.74 | 33.48 | 1084.26 | 13011.13 |
| 149 | 2038-01 | 1115.16 | 30.90 | 1084.26 | 11926.87 |
| 150 | 2038-02 | 1112.59 | 28.33 | 1084.26 | 10842.61 |
| 151 | 2038-03 | 1110.01 | 25.75 | 1084.26 | 9758.35 |
| 152 | 2038-04 | 1107.44 | 23.18 | 1084.26 | 8674.09 |
| 153 | 2038-05 | 1104.86 | 20.60 | 1084.26 | 7589.83 |
| 154 | 2038-06 | 1102.29 | 18.03 | 1084.26 | 6505.57 |
| 155 | 2038-07 | 1099.71 | 15.45 | 1084.26 | 5421.31 |
| 156 | 2038-08 | 1097.14 | 12.88 | 1084.26 | 4337.04 |
| 157 | 2038-09 | 1094.56 | 10.30 | 1084.26 | 3252.78 |
| 158 | 2038-10 | 1091.99 | 7.73 | 1084.26 | 2168.52 |
| 159 | 2038-11 | 1089.41 | 5.15 | 1084.26 | 1084.26 |
| 160 | 2038-12 | 1086.84 | 2.58 | 1084.26 | 0.00 |