贷款15.8万（公积金贷款）房贷，还款12年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：15.8万
还款月数：12年
每月还款：1307.9元
利息总额：3.03万
本息合计：18.83万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-03 | 1307.90 | 395.00 | 912.90 | 157087.10 |
| 2 | 2024-04 | 1307.90 | 392.72 | 915.19 | 156171.91 |
| 3 | 2024-05 | 1307.90 | 390.43 | 917.47 | 155254.44 |
| 4 | 2024-06 | 1307.90 | 388.14 | 919.77 | 154334.67 |
| 5 | 2024-07 | 1307.90 | 385.84 | 922.07 | 153412.61 |
| 6 | 2024-08 | 1307.90 | 383.53 | 924.37 | 152488.23 |
| 7 | 2024-09 | 1307.90 | 381.22 | 926.68 | 151561.55 |
| 8 | 2024-10 | 1307.90 | 378.90 | 929.00 | 150632.55 |
| 9 | 2024-11 | 1307.90 | 376.58 | 931.32 | 149701.23 |
| 10 | 2024-12 | 1307.90 | 374.25 | 933.65 | 148767.58 |
| 11 | 2025-01 | 1307.90 | 371.92 | 935.98 | 147831.60 |
| 12 | 2025-02 | 1307.90 | 369.58 | 938.32 | 146893.27 |
| 13 | 2025-03 | 1307.90 | 367.23 | 940.67 | 145952.60 |
| 14 | 2025-04 | 1307.90 | 364.88 | 943.02 | 145009.58 |
| 15 | 2025-05 | 1307.90 | 362.52 | 945.38 | 144064.20 |
| 16 | 2025-06 | 1307.90 | 360.16 | 947.74 | 143116.46 |
| 17 | 2025-07 | 1307.90 | 357.79 | 950.11 | 142166.35 |
| 18 | 2025-08 | 1307.90 | 355.42 | 952.49 | 141213.86 |
| 19 | 2025-09 | 1307.90 | 353.03 | 954.87 | 140258.99 |
| 20 | 2025-10 | 1307.90 | 350.65 | 957.26 | 139301.74 |
| 21 | 2025-11 | 1307.90 | 348.25 | 959.65 | 138342.09 |
| 22 | 2025-12 | 1307.90 | 345.86 | 962.05 | 137380.04 |
| 23 | 2026-01 | 1307.90 | 343.45 | 964.45 | 136415.59 |
| 24 | 2026-02 | 1307.90 | 341.04 | 966.86 | 135448.72 |
| 25 | 2026-03 | 1307.90 | 338.62 | 969.28 | 134479.44 |
| 26 | 2026-04 | 1307.90 | 336.20 | 971.70 | 133507.74 |
| 27 | 2026-05 | 1307.90 | 333.77 | 974.13 | 132533.61 |
| 28 | 2026-06 | 1307.90 | 331.33 | 976.57 | 131557.04 |
| 29 | 2026-07 | 1307.90 | 328.89 | 979.01 | 130578.03 |
| 30 | 2026-08 | 1307.90 | 326.45 | 981.46 | 129596.57 |
| 31 | 2026-09 | 1307.90 | 323.99 | 983.91 | 128612.66 |
| 32 | 2026-10 | 1307.90 | 321.53 | 986.37 | 127626.29 |
| 33 | 2026-11 | 1307.90 | 319.07 | 988.84 | 126637.45 |
| 34 | 2026-12 | 1307.90 | 316.59 | 991.31 | 125646.14 |
| 35 | 2027-01 | 1307.90 | 314.12 | 993.79 | 124652.35 |
| 36 | 2027-02 | 1307.90 | 311.63 | 996.27 | 123656.08 |
| 37 | 2027-03 | 1307.90 | 309.14 | 998.76 | 122657.32 |
| 38 | 2027-04 | 1307.90 | 306.64 | 1001.26 | 121656.06 |
| 39 | 2027-05 | 1307.90 | 304.14 | 1003.76 | 120652.29 |
| 40 | 2027-06 | 1307.90 | 301.63 | 1006.27 | 119646.02 |
| 41 | 2027-07 | 1307.90 | 299.12 | 1008.79 | 118637.23 |
| 42 | 2027-08 | 1307.90 | 296.59 | 1011.31 | 117625.92 |
| 43 | 2027-09 | 1307.90 | 294.06 | 1013.84 | 116612.09 |
| 44 | 2027-10 | 1307.90 | 291.53 | 1016.37 | 115595.71 |
| 45 | 2027-11 | 1307.90 | 288.99 | 1018.91 | 114576.80 |
| 46 | 2027-12 | 1307.90 | 286.44 | 1021.46 | 113555.34 |
| 47 | 2028-01 | 1307.90 | 283.89 | 1024.01 | 112531.32 |
| 48 | 2028-02 | 1307.90 | 281.33 | 1026.57 | 111504.75 |
| 49 | 2028-03 | 1307.90 | 278.76 | 1029.14 | 110475.61 |
| 50 | 2028-04 | 1307.90 | 276.19 | 1031.71 | 109443.89 |
| 51 | 2028-05 | 1307.90 | 273.61 | 1034.29 | 108409.60 |
| 52 | 2028-06 | 1307.90 | 271.02 | 1036.88 | 107372.72 |
| 53 | 2028-07 | 1307.90 | 268.43 | 1039.47 | 106333.25 |
| 54 | 2028-08 | 1307.90 | 265.83 | 1042.07 | 105291.18 |
| 55 | 2028-09 | 1307.90 | 263.23 | 1044.68 | 104246.51 |
| 56 | 2028-10 | 1307.90 | 260.62 | 1047.29 | 103199.22 |
| 57 | 2028-11 | 1307.90 | 258.00 | 1049.90 | 102149.31 |
| 58 | 2028-12 | 1307.90 | 255.37 | 1052.53 | 101096.78 |
| 59 | 2029-01 | 1307.90 | 252.74 | 1055.16 | 100041.62 |
| 60 | 2029-02 | 1307.90 | 250.10 | 1057.80 | 98983.82 |
| 61 | 2029-03 | 1307.90 | 247.46 | 1060.44 | 97923.38 |
| 62 | 2029-04 | 1307.90 | 244.81 | 1063.09 | 96860.29 |
| 63 | 2029-05 | 1307.90 | 242.15 | 1065.75 | 95794.53 |
| 64 | 2029-06 | 1307.90 | 239.49 | 1068.42 | 94726.12 |
| 65 | 2029-07 | 1307.90 | 236.82 | 1071.09 | 93655.03 |
| 66 | 2029-08 | 1307.90 | 234.14 | 1073.77 | 92581.26 |
| 67 | 2029-09 | 1307.90 | 231.45 | 1076.45 | 91504.81 |
| 68 | 2029-10 | 1307.90 | 228.76 | 1079.14 | 90425.67 |
| 69 | 2029-11 | 1307.90 | 226.06 | 1081.84 | 89343.83 |
| 70 | 2029-12 | 1307.90 | 223.36 | 1084.54 | 88259.29 |
| 71 | 2030-01 | 1307.90 | 220.65 | 1087.25 | 87172.04 |
| 72 | 2030-02 | 1307.90 | 217.93 | 1089.97 | 86082.06 |
| 73 | 2030-03 | 1307.90 | 215.21 | 1092.70 | 84989.37 |
| 74 | 2030-04 | 1307.90 | 212.47 | 1095.43 | 83893.94 |
| 75 | 2030-05 | 1307.90 | 209.73 | 1098.17 | 82795.77 |
| 76 | 2030-06 | 1307.90 | 206.99 | 1100.91 | 81694.85 |
| 77 | 2030-07 | 1307.90 | 204.24 | 1103.67 | 80591.19 |
| 78 | 2030-08 | 1307.90 | 201.48 | 1106.42 | 79484.76 |
| 79 | 2030-09 | 1307.90 | 198.71 | 1109.19 | 78375.57 |
| 80 | 2030-10 | 1307.90 | 195.94 | 1111.96 | 77263.61 |
| 81 | 2030-11 | 1307.90 | 193.16 | 1114.74 | 76148.86 |
| 82 | 2030-12 | 1307.90 | 190.37 | 1117.53 | 75031.33 |
| 83 | 2031-01 | 1307.90 | 187.58 | 1120.32 | 73911.01 |
| 84 | 2031-02 | 1307.90 | 184.78 | 1123.13 | 72787.88 |
| 85 | 2031-03 | 1307.90 | 181.97 | 1125.93 | 71661.95 |
| 86 | 2031-04 | 1307.90 | 179.15 | 1128.75 | 70533.20 |
| 87 | 2031-05 | 1307.90 | 176.33 | 1131.57 | 69401.63 |
| 88 | 2031-06 | 1307.90 | 173.50 | 1134.40 | 68267.23 |
| 89 | 2031-07 | 1307.90 | 170.67 | 1137.23 | 67130.00 |
| 90 | 2031-08 | 1307.90 | 167.82 | 1140.08 | 65989.92 |
| 91 | 2031-09 | 1307.90 | 164.97 | 1142.93 | 64846.99 |
| 92 | 2031-10 | 1307.90 | 162.12 | 1145.79 | 63701.21 |
| 93 | 2031-11 | 1307.90 | 159.25 | 1148.65 | 62552.56 |
| 94 | 2031-12 | 1307.90 | 156.38 | 1151.52 | 61401.04 |
| 95 | 2032-01 | 1307.90 | 153.50 | 1154.40 | 60246.64 |
| 96 | 2032-02 | 1307.90 | 150.62 | 1157.29 | 59089.35 |
| 97 | 2032-03 | 1307.90 | 147.72 | 1160.18 | 57929.17 |
| 98 | 2032-04 | 1307.90 | 144.82 | 1163.08 | 56766.09 |
| 99 | 2032-05 | 1307.90 | 141.92 | 1165.99 | 55600.10 |
| 100 | 2032-06 | 1307.90 | 139.00 | 1168.90 | 54431.20 |
| 101 | 2032-07 | 1307.90 | 136.08 | 1171.82 | 53259.37 |
| 102 | 2032-08 | 1307.90 | 133.15 | 1174.75 | 52084.62 |
| 103 | 2032-09 | 1307.90 | 130.21 | 1177.69 | 50906.93 |
| 104 | 2032-10 | 1307.90 | 127.27 | 1180.64 | 49726.29 |
| 105 | 2032-11 | 1307.90 | 124.32 | 1183.59 | 48542.70 |
| 106 | 2032-12 | 1307.90 | 121.36 | 1186.55 | 47356.16 |
| 107 | 2033-01 | 1307.90 | 118.39 | 1189.51 | 46166.65 |
| 108 | 2033-02 | 1307.90 | 115.42 | 1192.49 | 44974.16 |
| 109 | 2033-03 | 1307.90 | 112.44 | 1195.47 | 43778.69 |
| 110 | 2033-04 | 1307.90 | 109.45 | 1198.46 | 42580.24 |
| 111 | 2033-05 | 1307.90 | 106.45 | 1201.45 | 41378.78 |
| 112 | 2033-06 | 1307.90 | 103.45 | 1204.46 | 40174.33 |
| 113 | 2033-07 | 1307.90 | 100.44 | 1207.47 | 38966.86 |
| 114 | 2033-08 | 1307.90 | 97.42 | 1210.49 | 37756.37 |
| 115 | 2033-09 | 1307.90 | 94.39 | 1213.51 | 36542.86 |
| 116 | 2033-10 | 1307.90 | 91.36 | 1216.55 | 35326.32 |
| 117 | 2033-11 | 1307.90 | 88.32 | 1219.59 | 34106.73 |
| 118 | 2033-12 | 1307.90 | 85.27 | 1222.64 | 32884.09 |
| 119 | 2034-01 | 1307.90 | 82.21 | 1225.69 | 31658.40 |
| 120 | 2034-02 | 1307.90 | 79.15 | 1228.76 | 30429.64 |
| 121 | 2034-03 | 1307.90 | 76.07 | 1231.83 | 29197.81 |
| 122 | 2034-04 | 1307.90 | 72.99 | 1234.91 | 27962.91 |
| 123 | 2034-05 | 1307.90 | 69.91 | 1238.00 | 26724.91 |
| 124 | 2034-06 | 1307.90 | 66.81 | 1241.09 | 25483.82 |
| 125 | 2034-07 | 1307.90 | 63.71 | 1244.19 | 24239.63 |
| 126 | 2034-08 | 1307.90 | 60.60 | 1247.30 | 22992.32 |
| 127 | 2034-09 | 1307.90 | 57.48 | 1250.42 | 21741.90 |
| 128 | 2034-10 | 1307.90 | 54.35 | 1253.55 | 20488.35 |
| 129 | 2034-11 | 1307.90 | 51.22 | 1256.68 | 19231.67 |
| 130 | 2034-12 | 1307.90 | 48.08 | 1259.82 | 17971.85 |
| 131 | 2035-01 | 1307.90 | 44.93 | 1262.97 | 16708.87 |
| 132 | 2035-02 | 1307.90 | 41.77 | 1266.13 | 15442.74 |
| 133 | 2035-03 | 1307.90 | 38.61 | 1269.30 | 14173.45 |
| 134 | 2035-04 | 1307.90 | 35.43 | 1272.47 | 12900.98 |
| 135 | 2035-05 | 1307.90 | 32.25 | 1275.65 | 11625.33 |
| 136 | 2035-06 | 1307.90 | 29.06 | 1278.84 | 10346.49 |
| 137 | 2035-07 | 1307.90 | 25.87 | 1282.04 | 9064.45 |
| 138 | 2035-08 | 1307.90 | 22.66 | 1285.24 | 7779.21 |
| 139 | 2035-09 | 1307.90 | 19.45 | 1288.45 | 6490.75 |
| 140 | 2035-10 | 1307.90 | 16.23 | 1291.68 | 5199.08 |
| 141 | 2035-11 | 1307.90 | 13.00 | 1294.91 | 3904.17 |
| 142 | 2035-12 | 1307.90 | 9.76 | 1298.14 | 2606.03 |
| 143 | 2036-01 | 1307.90 | 6.52 | 1301.39 | 1304.64 |
| 144 | 2036-02 | 1307.90 | 3.26 | 1304.64 | 0.00 |
等额本金还款方式：
贷款总额：15.8万
还款月数：12年
首月还款：1492.22元
每月递减：2.74元
利息总额：2.86万
本息合计：18.66万
节省利息：1700.53元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-03 | 1492.22 | 395.00 | 1097.22 | 156902.78 |
| 2 | 2024-04 | 1489.48 | 392.26 | 1097.22 | 155805.56 |
| 3 | 2024-05 | 1486.74 | 389.51 | 1097.22 | 154708.33 |
| 4 | 2024-06 | 1483.99 | 386.77 | 1097.22 | 153611.11 |
| 5 | 2024-07 | 1481.25 | 384.03 | 1097.22 | 152513.89 |
| 6 | 2024-08 | 1478.51 | 381.28 | 1097.22 | 151416.67 |
| 7 | 2024-09 | 1475.76 | 378.54 | 1097.22 | 150319.44 |
| 8 | 2024-10 | 1473.02 | 375.80 | 1097.22 | 149222.22 |
| 9 | 2024-11 | 1470.28 | 373.06 | 1097.22 | 148125.00 |
| 10 | 2024-12 | 1467.53 | 370.31 | 1097.22 | 147027.78 |
| 11 | 2025-01 | 1464.79 | 367.57 | 1097.22 | 145930.56 |
| 12 | 2025-02 | 1462.05 | 364.83 | 1097.22 | 144833.33 |
| 13 | 2025-03 | 1459.31 | 362.08 | 1097.22 | 143736.11 |
| 14 | 2025-04 | 1456.56 | 359.34 | 1097.22 | 142638.89 |
| 15 | 2025-05 | 1453.82 | 356.60 | 1097.22 | 141541.67 |
| 16 | 2025-06 | 1451.08 | 353.85 | 1097.22 | 140444.44 |
| 17 | 2025-07 | 1448.33 | 351.11 | 1097.22 | 139347.22 |
| 18 | 2025-08 | 1445.59 | 348.37 | 1097.22 | 138250.00 |
| 19 | 2025-09 | 1442.85 | 345.63 | 1097.22 | 137152.78 |
| 20 | 2025-10 | 1440.10 | 342.88 | 1097.22 | 136055.56 |
| 21 | 2025-11 | 1437.36 | 340.14 | 1097.22 | 134958.33 |
| 22 | 2025-12 | 1434.62 | 337.40 | 1097.22 | 133861.11 |
| 23 | 2026-01 | 1431.88 | 334.65 | 1097.22 | 132763.89 |
| 24 | 2026-02 | 1429.13 | 331.91 | 1097.22 | 131666.67 |
| 25 | 2026-03 | 1426.39 | 329.17 | 1097.22 | 130569.44 |
| 26 | 2026-04 | 1423.65 | 326.42 | 1097.22 | 129472.22 |
| 27 | 2026-05 | 1420.90 | 323.68 | 1097.22 | 128375.00 |
| 28 | 2026-06 | 1418.16 | 320.94 | 1097.22 | 127277.78 |
| 29 | 2026-07 | 1415.42 | 318.19 | 1097.22 | 126180.56 |
| 30 | 2026-08 | 1412.67 | 315.45 | 1097.22 | 125083.33 |
| 31 | 2026-09 | 1409.93 | 312.71 | 1097.22 | 123986.11 |
| 32 | 2026-10 | 1407.19 | 309.97 | 1097.22 | 122888.89 |
| 33 | 2026-11 | 1404.44 | 307.22 | 1097.22 | 121791.67 |
| 34 | 2026-12 | 1401.70 | 304.48 | 1097.22 | 120694.44 |
| 35 | 2027-01 | 1398.96 | 301.74 | 1097.22 | 119597.22 |
| 36 | 2027-02 | 1396.22 | 298.99 | 1097.22 | 118500.00 |
| 37 | 2027-03 | 1393.47 | 296.25 | 1097.22 | 117402.78 |
| 38 | 2027-04 | 1390.73 | 293.51 | 1097.22 | 116305.56 |
| 39 | 2027-05 | 1387.99 | 290.76 | 1097.22 | 115208.33 |
| 40 | 2027-06 | 1385.24 | 288.02 | 1097.22 | 114111.11 |
| 41 | 2027-07 | 1382.50 | 285.28 | 1097.22 | 113013.89 |
| 42 | 2027-08 | 1379.76 | 282.53 | 1097.22 | 111916.67 |
| 43 | 2027-09 | 1377.01 | 279.79 | 1097.22 | 110819.44 |
| 44 | 2027-10 | 1374.27 | 277.05 | 1097.22 | 109722.22 |
| 45 | 2027-11 | 1371.53 | 274.31 | 1097.22 | 108625.00 |
| 46 | 2027-12 | 1368.78 | 271.56 | 1097.22 | 107527.78 |
| 47 | 2028-01 | 1366.04 | 268.82 | 1097.22 | 106430.56 |
| 48 | 2028-02 | 1363.30 | 266.08 | 1097.22 | 105333.33 |
| 49 | 2028-03 | 1360.56 | 263.33 | 1097.22 | 104236.11 |
| 50 | 2028-04 | 1357.81 | 260.59 | 1097.22 | 103138.89 |
| 51 | 2028-05 | 1355.07 | 257.85 | 1097.22 | 102041.67 |
| 52 | 2028-06 | 1352.33 | 255.10 | 1097.22 | 100944.44 |
| 53 | 2028-07 | 1349.58 | 252.36 | 1097.22 | 99847.22 |
| 54 | 2028-08 | 1346.84 | 249.62 | 1097.22 | 98750.00 |
| 55 | 2028-09 | 1344.10 | 246.88 | 1097.22 | 97652.78 |
| 56 | 2028-10 | 1341.35 | 244.13 | 1097.22 | 96555.56 |
| 57 | 2028-11 | 1338.61 | 241.39 | 1097.22 | 95458.33 |
| 58 | 2028-12 | 1335.87 | 238.65 | 1097.22 | 94361.11 |
| 59 | 2029-01 | 1333.13 | 235.90 | 1097.22 | 93263.89 |
| 60 | 2029-02 | 1330.38 | 233.16 | 1097.22 | 92166.67 |
| 61 | 2029-03 | 1327.64 | 230.42 | 1097.22 | 91069.44 |
| 62 | 2029-04 | 1324.90 | 227.67 | 1097.22 | 89972.22 |
| 63 | 2029-05 | 1322.15 | 224.93 | 1097.22 | 88875.00 |
| 64 | 2029-06 | 1319.41 | 222.19 | 1097.22 | 87777.78 |
| 65 | 2029-07 | 1316.67 | 219.44 | 1097.22 | 86680.56 |
| 66 | 2029-08 | 1313.92 | 216.70 | 1097.22 | 85583.33 |
| 67 | 2029-09 | 1311.18 | 213.96 | 1097.22 | 84486.11 |
| 68 | 2029-10 | 1308.44 | 211.22 | 1097.22 | 83388.89 |
| 69 | 2029-11 | 1305.69 | 208.47 | 1097.22 | 82291.67 |
| 70 | 2029-12 | 1302.95 | 205.73 | 1097.22 | 81194.44 |
| 71 | 2030-01 | 1300.21 | 202.99 | 1097.22 | 80097.22 |
| 72 | 2030-02 | 1297.47 | 200.24 | 1097.22 | 79000.00 |
| 73 | 2030-03 | 1294.72 | 197.50 | 1097.22 | 77902.78 |
| 74 | 2030-04 | 1291.98 | 194.76 | 1097.22 | 76805.56 |
| 75 | 2030-05 | 1289.24 | 192.01 | 1097.22 | 75708.33 |
| 76 | 2030-06 | 1286.49 | 189.27 | 1097.22 | 74611.11 |
| 77 | 2030-07 | 1283.75 | 186.53 | 1097.22 | 73513.89 |
| 78 | 2030-08 | 1281.01 | 183.78 | 1097.22 | 72416.67 |
| 79 | 2030-09 | 1278.26 | 181.04 | 1097.22 | 71319.44 |
| 80 | 2030-10 | 1275.52 | 178.30 | 1097.22 | 70222.22 |
| 81 | 2030-11 | 1272.78 | 175.56 | 1097.22 | 69125.00 |
| 82 | 2030-12 | 1270.03 | 172.81 | 1097.22 | 68027.78 |
| 83 | 2031-01 | 1267.29 | 170.07 | 1097.22 | 66930.56 |
| 84 | 2031-02 | 1264.55 | 167.33 | 1097.22 | 65833.33 |
| 85 | 2031-03 | 1261.81 | 164.58 | 1097.22 | 64736.11 |
| 86 | 2031-04 | 1259.06 | 161.84 | 1097.22 | 63638.89 |
| 87 | 2031-05 | 1256.32 | 159.10 | 1097.22 | 62541.67 |
| 88 | 2031-06 | 1253.58 | 156.35 | 1097.22 | 61444.44 |
| 89 | 2031-07 | 1250.83 | 153.61 | 1097.22 | 60347.22 |
| 90 | 2031-08 | 1248.09 | 150.87 | 1097.22 | 59250.00 |
| 91 | 2031-09 | 1245.35 | 148.13 | 1097.22 | 58152.78 |
| 92 | 2031-10 | 1242.60 | 145.38 | 1097.22 | 57055.56 |
| 93 | 2031-11 | 1239.86 | 142.64 | 1097.22 | 55958.33 |
| 94 | 2031-12 | 1237.12 | 139.90 | 1097.22 | 54861.11 |
| 95 | 2032-01 | 1234.38 | 137.15 | 1097.22 | 53763.89 |
| 96 | 2032-02 | 1231.63 | 134.41 | 1097.22 | 52666.67 |
| 97 | 2032-03 | 1228.89 | 131.67 | 1097.22 | 51569.44 |
| 98 | 2032-04 | 1226.15 | 128.92 | 1097.22 | 50472.22 |
| 99 | 2032-05 | 1223.40 | 126.18 | 1097.22 | 49375.00 |
| 100 | 2032-06 | 1220.66 | 123.44 | 1097.22 | 48277.78 |
| 101 | 2032-07 | 1217.92 | 120.69 | 1097.22 | 47180.56 |
| 102 | 2032-08 | 1215.17 | 117.95 | 1097.22 | 46083.33 |
| 103 | 2032-09 | 1212.43 | 115.21 | 1097.22 | 44986.11 |
| 104 | 2032-10 | 1209.69 | 112.47 | 1097.22 | 43888.89 |
| 105 | 2032-11 | 1206.94 | 109.72 | 1097.22 | 42791.67 |
| 106 | 2032-12 | 1204.20 | 106.98 | 1097.22 | 41694.44 |
| 107 | 2033-01 | 1201.46 | 104.24 | 1097.22 | 40597.22 |
| 108 | 2033-02 | 1198.72 | 101.49 | 1097.22 | 39500.00 |
| 109 | 2033-03 | 1195.97 | 98.75 | 1097.22 | 38402.78 |
| 110 | 2033-04 | 1193.23 | 96.01 | 1097.22 | 37305.56 |
| 111 | 2033-05 | 1190.49 | 93.26 | 1097.22 | 36208.33 |
| 112 | 2033-06 | 1187.74 | 90.52 | 1097.22 | 35111.11 |
| 113 | 2033-07 | 1185.00 | 87.78 | 1097.22 | 34013.89 |
| 114 | 2033-08 | 1182.26 | 85.03 | 1097.22 | 32916.67 |
| 115 | 2033-09 | 1179.51 | 82.29 | 1097.22 | 31819.44 |
| 116 | 2033-10 | 1176.77 | 79.55 | 1097.22 | 30722.22 |
| 117 | 2033-11 | 1174.03 | 76.81 | 1097.22 | 29625.00 |
| 118 | 2033-12 | 1171.28 | 74.06 | 1097.22 | 28527.78 |
| 119 | 2034-01 | 1168.54 | 71.32 | 1097.22 | 27430.56 |
| 120 | 2034-02 | 1165.80 | 68.58 | 1097.22 | 26333.33 |
| 121 | 2034-03 | 1163.06 | 65.83 | 1097.22 | 25236.11 |
| 122 | 2034-04 | 1160.31 | 63.09 | 1097.22 | 24138.89 |
| 123 | 2034-05 | 1157.57 | 60.35 | 1097.22 | 23041.67 |
| 124 | 2034-06 | 1154.83 | 57.60 | 1097.22 | 21944.44 |
| 125 | 2034-07 | 1152.08 | 54.86 | 1097.22 | 20847.22 |
| 126 | 2034-08 | 1149.34 | 52.12 | 1097.22 | 19750.00 |
| 127 | 2034-09 | 1146.60 | 49.38 | 1097.22 | 18652.78 |
| 128 | 2034-10 | 1143.85 | 46.63 | 1097.22 | 17555.56 |
| 129 | 2034-11 | 1141.11 | 43.89 | 1097.22 | 16458.33 |
| 130 | 2034-12 | 1138.37 | 41.15 | 1097.22 | 15361.11 |
| 131 | 2035-01 | 1135.63 | 38.40 | 1097.22 | 14263.89 |
| 132 | 2035-02 | 1132.88 | 35.66 | 1097.22 | 13166.67 |
| 133 | 2035-03 | 1130.14 | 32.92 | 1097.22 | 12069.44 |
| 134 | 2035-04 | 1127.40 | 30.17 | 1097.22 | 10972.22 |
| 135 | 2035-05 | 1124.65 | 27.43 | 1097.22 | 9875.00 |
| 136 | 2035-06 | 1121.91 | 24.69 | 1097.22 | 8777.78 |
| 137 | 2035-07 | 1119.17 | 21.94 | 1097.22 | 7680.56 |
| 138 | 2035-08 | 1116.42 | 19.20 | 1097.22 | 6583.33 |
| 139 | 2035-09 | 1113.68 | 16.46 | 1097.22 | 5486.11 |
| 140 | 2035-10 | 1110.94 | 13.72 | 1097.22 | 4388.89 |
| 141 | 2035-11 | 1108.19 | 10.97 | 1097.22 | 3291.67 |
| 142 | 2035-12 | 1105.45 | 8.23 | 1097.22 | 2194.44 |
| 143 | 2036-01 | 1102.71 | 5.49 | 1097.22 | 1097.22 |
| 144 | 2036-02 | 1099.97 | 2.74 | 1097.22 | 0.00 |