烟台贷款23万（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：23万
还款月数：12年
每月还款：1931.01元
利息总额：4.81万
本息合计：27.81万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1931.01 | 622.92 | 1308.09 | 228691.91 |
| 2 | 2025-07 | 1931.01 | 619.37 | 1311.64 | 227380.27 |
| 3 | 2025-08 | 1931.01 | 615.82 | 1315.19 | 226065.09 |
| 4 | 2025-09 | 1931.01 | 612.26 | 1318.75 | 224746.34 |
| 5 | 2025-10 | 1931.01 | 608.69 | 1322.32 | 223424.01 |
| 6 | 2025-11 | 1931.01 | 605.11 | 1325.90 | 222098.11 |
| 7 | 2025-12 | 1931.01 | 601.52 | 1329.49 | 220768.62 |
| 8 | 2026-01 | 1931.01 | 597.92 | 1333.09 | 219435.53 |
| 9 | 2026-02 | 1931.01 | 594.30 | 1336.70 | 218098.82 |
| 10 | 2026-03 | 1931.01 | 590.68 | 1340.32 | 216758.50 |
| 11 | 2026-04 | 1931.01 | 587.05 | 1343.95 | 215414.54 |
| 12 | 2026-05 | 1931.01 | 583.41 | 1347.59 | 214066.95 |
| 13 | 2026-06 | 1931.01 | 579.76 | 1351.24 | 212715.70 |
| 14 | 2026-07 | 1931.01 | 576.11 | 1354.90 | 211360.80 |
| 15 | 2026-08 | 1931.01 | 572.44 | 1358.57 | 210002.23 |
| 16 | 2026-09 | 1931.01 | 568.76 | 1362.25 | 208639.97 |
| 17 | 2026-10 | 1931.01 | 565.07 | 1365.94 | 207274.03 |
| 18 | 2026-11 | 1931.01 | 561.37 | 1369.64 | 205904.39 |
| 19 | 2026-12 | 1931.01 | 557.66 | 1373.35 | 204531.04 |
| 20 | 2027-01 | 1931.01 | 553.94 | 1377.07 | 203153.97 |
| 21 | 2027-02 | 1931.01 | 550.21 | 1380.80 | 201773.17 |
| 22 | 2027-03 | 1931.01 | 546.47 | 1384.54 | 200388.63 |
| 23 | 2027-04 | 1931.01 | 542.72 | 1388.29 | 199000.34 |
| 24 | 2027-05 | 1931.01 | 538.96 | 1392.05 | 197608.29 |
| 25 | 2027-06 | 1931.01 | 535.19 | 1395.82 | 196212.47 |
| 26 | 2027-07 | 1931.01 | 531.41 | 1399.60 | 194812.87 |
| 27 | 2027-08 | 1931.01 | 527.62 | 1403.39 | 193409.48 |
| 28 | 2027-09 | 1931.01 | 523.82 | 1407.19 | 192002.28 |
| 29 | 2027-10 | 1931.01 | 520.01 | 1411.00 | 190591.28 |
| 30 | 2027-11 | 1931.01 | 516.18 | 1414.82 | 189176.46 |
| 31 | 2027-12 | 1931.01 | 512.35 | 1418.66 | 187757.80 |
| 32 | 2028-01 | 1931.01 | 508.51 | 1422.50 | 186335.30 |
| 33 | 2028-02 | 1931.01 | 504.66 | 1426.35 | 184908.95 |
| 34 | 2028-03 | 1931.01 | 500.80 | 1430.21 | 183478.74 |
| 35 | 2028-04 | 1931.01 | 496.92 | 1434.09 | 182044.65 |
| 36 | 2028-05 | 1931.01 | 493.04 | 1437.97 | 180606.68 |
| 37 | 2028-06 | 1931.01 | 489.14 | 1441.87 | 179164.81 |
| 38 | 2028-07 | 1931.01 | 485.24 | 1445.77 | 177719.04 |
| 39 | 2028-08 | 1931.01 | 481.32 | 1449.69 | 176269.36 |
| 40 | 2028-09 | 1931.01 | 477.40 | 1453.61 | 174815.74 |
| 41 | 2028-10 | 1931.01 | 473.46 | 1457.55 | 173358.19 |
| 42 | 2028-11 | 1931.01 | 469.51 | 1461.50 | 171896.70 |
| 43 | 2028-12 | 1931.01 | 465.55 | 1465.46 | 170431.24 |
| 44 | 2029-01 | 1931.01 | 461.58 | 1469.42 | 168961.82 |
| 45 | 2029-02 | 1931.01 | 457.60 | 1473.40 | 167488.41 |
| 46 | 2029-03 | 1931.01 | 453.61 | 1477.39 | 166011.02 |
| 47 | 2029-04 | 1931.01 | 449.61 | 1481.40 | 164529.62 |
| 48 | 2029-05 | 1931.01 | 445.60 | 1485.41 | 163044.21 |
| 49 | 2029-06 | 1931.01 | 441.58 | 1489.43 | 161554.78 |
| 50 | 2029-07 | 1931.01 | 437.54 | 1493.46 | 160061.32 |
| 51 | 2029-08 | 1931.01 | 433.50 | 1497.51 | 158563.81 |
| 52 | 2029-09 | 1931.01 | 429.44 | 1501.57 | 157062.24 |
| 53 | 2029-10 | 1931.01 | 425.38 | 1505.63 | 155556.61 |
| 54 | 2029-11 | 1931.01 | 421.30 | 1509.71 | 154046.90 |
| 55 | 2029-12 | 1931.01 | 417.21 | 1513.80 | 152533.10 |
| 56 | 2030-01 | 1931.01 | 413.11 | 1517.90 | 151015.20 |
| 57 | 2030-02 | 1931.01 | 409.00 | 1522.01 | 149493.19 |
| 58 | 2030-03 | 1931.01 | 404.88 | 1526.13 | 147967.06 |
| 59 | 2030-04 | 1931.01 | 400.74 | 1530.26 | 146436.80 |
| 60 | 2030-05 | 1931.01 | 396.60 | 1534.41 | 144902.39 |
| 61 | 2030-06 | 1931.01 | 392.44 | 1538.57 | 143363.82 |
| 62 | 2030-07 | 1931.01 | 388.28 | 1542.73 | 141821.09 |
| 63 | 2030-08 | 1931.01 | 384.10 | 1546.91 | 140274.18 |
| 64 | 2030-09 | 1931.01 | 379.91 | 1551.10 | 138723.08 |
| 65 | 2030-10 | 1931.01 | 375.71 | 1555.30 | 137167.78 |
| 66 | 2030-11 | 1931.01 | 371.50 | 1559.51 | 135608.27 |
| 67 | 2030-12 | 1931.01 | 367.27 | 1563.74 | 134044.53 |
| 68 | 2031-01 | 1931.01 | 363.04 | 1567.97 | 132476.56 |
| 69 | 2031-02 | 1931.01 | 358.79 | 1572.22 | 130904.34 |
| 70 | 2031-03 | 1931.01 | 354.53 | 1576.48 | 129327.86 |
| 71 | 2031-04 | 1931.01 | 350.26 | 1580.75 | 127747.12 |
| 72 | 2031-05 | 1931.01 | 345.98 | 1585.03 | 126162.09 |
| 73 | 2031-06 | 1931.01 | 341.69 | 1589.32 | 124572.77 |
| 74 | 2031-07 | 1931.01 | 337.38 | 1593.62 | 122979.15 |
| 75 | 2031-08 | 1931.01 | 333.07 | 1597.94 | 121381.21 |
| 76 | 2031-09 | 1931.01 | 328.74 | 1602.27 | 119778.94 |
| 77 | 2031-10 | 1931.01 | 324.40 | 1606.61 | 118172.33 |
| 78 | 2031-11 | 1931.01 | 320.05 | 1610.96 | 116561.37 |
| 79 | 2031-12 | 1931.01 | 315.69 | 1615.32 | 114946.05 |
| 80 | 2032-01 | 1931.01 | 311.31 | 1619.70 | 113326.35 |
| 81 | 2032-02 | 1931.01 | 306.93 | 1624.08 | 111702.27 |
| 82 | 2032-03 | 1931.01 | 302.53 | 1628.48 | 110073.79 |
| 83 | 2032-04 | 1931.01 | 298.12 | 1632.89 | 108440.90 |
| 84 | 2032-05 | 1931.01 | 293.69 | 1637.31 | 106803.58 |
| 85 | 2032-06 | 1931.01 | 289.26 | 1641.75 | 105161.83 |
| 86 | 2032-07 | 1931.01 | 284.81 | 1646.20 | 103515.64 |
| 87 | 2032-08 | 1931.01 | 280.35 | 1650.65 | 101864.98 |
| 88 | 2032-09 | 1931.01 | 275.88 | 1655.12 | 100209.86 |
| 89 | 2032-10 | 1931.01 | 271.40 | 1659.61 | 98550.25 |
| 90 | 2032-11 | 1931.01 | 266.91 | 1664.10 | 96886.15 |
| 91 | 2032-12 | 1931.01 | 262.40 | 1668.61 | 95217.54 |
| 92 | 2033-01 | 1931.01 | 257.88 | 1673.13 | 93544.41 |
| 93 | 2033-02 | 1931.01 | 253.35 | 1677.66 | 91866.75 |
| 94 | 2033-03 | 1931.01 | 248.81 | 1682.20 | 90184.55 |
| 95 | 2033-04 | 1931.01 | 244.25 | 1686.76 | 88497.79 |
| 96 | 2033-05 | 1931.01 | 239.68 | 1691.33 | 86806.46 |
| 97 | 2033-06 | 1931.01 | 235.10 | 1695.91 | 85110.55 |
| 98 | 2033-07 | 1931.01 | 230.51 | 1700.50 | 83410.05 |
| 99 | 2033-08 | 1931.01 | 225.90 | 1705.11 | 81704.94 |
| 100 | 2033-09 | 1931.01 | 221.28 | 1709.72 | 79995.22 |
| 101 | 2033-10 | 1931.01 | 216.65 | 1714.36 | 78280.86 |
| 102 | 2033-11 | 1931.01 | 212.01 | 1719.00 | 76561.87 |
| 103 | 2033-12 | 1931.01 | 207.36 | 1723.65 | 74838.21 |
| 104 | 2034-01 | 1931.01 | 202.69 | 1728.32 | 73109.89 |
| 105 | 2034-02 | 1931.01 | 198.01 | 1733.00 | 71376.89 |
| 106 | 2034-03 | 1931.01 | 193.31 | 1737.70 | 69639.19 |
| 107 | 2034-04 | 1931.01 | 188.61 | 1742.40 | 67896.79 |
| 108 | 2034-05 | 1931.01 | 183.89 | 1747.12 | 66149.67 |
| 109 | 2034-06 | 1931.01 | 179.16 | 1751.85 | 64397.81 |
| 110 | 2034-07 | 1931.01 | 174.41 | 1756.60 | 62641.21 |
| 111 | 2034-08 | 1931.01 | 169.65 | 1761.36 | 60879.86 |
| 112 | 2034-09 | 1931.01 | 164.88 | 1766.13 | 59113.73 |
| 113 | 2034-10 | 1931.01 | 160.10 | 1770.91 | 57342.82 |
| 114 | 2034-11 | 1931.01 | 155.30 | 1775.71 | 55567.12 |
| 115 | 2034-12 | 1931.01 | 150.49 | 1780.51 | 53786.60 |
| 116 | 2035-01 | 1931.01 | 145.67 | 1785.34 | 52001.27 |
| 117 | 2035-02 | 1931.01 | 140.84 | 1790.17 | 50211.09 |
| 118 | 2035-03 | 1931.01 | 135.99 | 1795.02 | 48416.07 |
| 119 | 2035-04 | 1931.01 | 131.13 | 1799.88 | 46616.19 |
| 120 | 2035-05 | 1931.01 | 126.25 | 1804.76 | 44811.43 |
| 121 | 2035-06 | 1931.01 | 121.36 | 1809.64 | 43001.79 |
| 122 | 2035-07 | 1931.01 | 116.46 | 1814.55 | 41187.24 |
| 123 | 2035-08 | 1931.01 | 111.55 | 1819.46 | 39367.78 |
| 124 | 2035-09 | 1931.01 | 106.62 | 1824.39 | 37543.40 |
| 125 | 2035-10 | 1931.01 | 101.68 | 1829.33 | 35714.07 |
| 126 | 2035-11 | 1931.01 | 96.73 | 1834.28 | 33879.78 |
| 127 | 2035-12 | 1931.01 | 91.76 | 1839.25 | 32040.53 |
| 128 | 2036-01 | 1931.01 | 86.78 | 1844.23 | 30196.30 |
| 129 | 2036-02 | 1931.01 | 81.78 | 1849.23 | 28347.07 |
| 130 | 2036-03 | 1931.01 | 76.77 | 1854.24 | 26492.84 |
| 131 | 2036-04 | 1931.01 | 71.75 | 1859.26 | 24633.58 |
| 132 | 2036-05 | 1931.01 | 66.72 | 1864.29 | 22769.29 |
| 133 | 2036-06 | 1931.01 | 61.67 | 1869.34 | 20899.94 |
| 134 | 2036-07 | 1931.01 | 56.60 | 1874.40 | 19025.54 |
| 135 | 2036-08 | 1931.01 | 51.53 | 1879.48 | 17146.06 |
| 136 | 2036-09 | 1931.01 | 46.44 | 1884.57 | 15261.49 |
| 137 | 2036-10 | 1931.01 | 41.33 | 1889.68 | 13371.81 |
| 138 | 2036-11 | 1931.01 | 36.22 | 1894.79 | 11477.02 |
| 139 | 2036-12 | 1931.01 | 31.08 | 1899.93 | 9577.09 |
| 140 | 2037-01 | 1931.01 | 25.94 | 1905.07 | 7672.02 |
| 141 | 2037-02 | 1931.01 | 20.78 | 1910.23 | 5761.79 |
| 142 | 2037-03 | 1931.01 | 15.60 | 1915.40 | 3846.38 |
| 143 | 2037-04 | 1931.01 | 10.42 | 1920.59 | 1925.79 |
| 144 | 2037-05 | 1931.01 | 5.22 | 1925.79 | 0.00 |
等额本金还款方式：
贷款总额：23万
还款月数：12年
首月还款：2220.14元
每月递减：4.33元
利息总额：4.52万
本息合计：27.52万
节省利息：2903.84元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2220.14 | 622.92 | 1597.22 | 228402.78 |
| 2 | 2025-07 | 2215.81 | 618.59 | 1597.22 | 226805.56 |
| 3 | 2025-08 | 2211.49 | 614.27 | 1597.22 | 225208.33 |
| 4 | 2025-09 | 2207.16 | 609.94 | 1597.22 | 223611.11 |
| 5 | 2025-10 | 2202.84 | 605.61 | 1597.22 | 222013.89 |
| 6 | 2025-11 | 2198.51 | 601.29 | 1597.22 | 220416.67 |
| 7 | 2025-12 | 2194.18 | 596.96 | 1597.22 | 218819.44 |
| 8 | 2026-01 | 2189.86 | 592.64 | 1597.22 | 217222.22 |
| 9 | 2026-02 | 2185.53 | 588.31 | 1597.22 | 215625.00 |
| 10 | 2026-03 | 2181.21 | 583.98 | 1597.22 | 214027.78 |
| 11 | 2026-04 | 2176.88 | 579.66 | 1597.22 | 212430.56 |
| 12 | 2026-05 | 2172.55 | 575.33 | 1597.22 | 210833.33 |
| 13 | 2026-06 | 2168.23 | 571.01 | 1597.22 | 209236.11 |
| 14 | 2026-07 | 2163.90 | 566.68 | 1597.22 | 207638.89 |
| 15 | 2026-08 | 2159.58 | 562.36 | 1597.22 | 206041.67 |
| 16 | 2026-09 | 2155.25 | 558.03 | 1597.22 | 204444.44 |
| 17 | 2026-10 | 2150.93 | 553.70 | 1597.22 | 202847.22 |
| 18 | 2026-11 | 2146.60 | 549.38 | 1597.22 | 201250.00 |
| 19 | 2026-12 | 2142.27 | 545.05 | 1597.22 | 199652.78 |
| 20 | 2027-01 | 2137.95 | 540.73 | 1597.22 | 198055.56 |
| 21 | 2027-02 | 2133.62 | 536.40 | 1597.22 | 196458.33 |
| 22 | 2027-03 | 2129.30 | 532.07 | 1597.22 | 194861.11 |
| 23 | 2027-04 | 2124.97 | 527.75 | 1597.22 | 193263.89 |
| 24 | 2027-05 | 2120.65 | 523.42 | 1597.22 | 191666.67 |
| 25 | 2027-06 | 2116.32 | 519.10 | 1597.22 | 190069.44 |
| 26 | 2027-07 | 2111.99 | 514.77 | 1597.22 | 188472.22 |
| 27 | 2027-08 | 2107.67 | 510.45 | 1597.22 | 186875.00 |
| 28 | 2027-09 | 2103.34 | 506.12 | 1597.22 | 185277.78 |
| 29 | 2027-10 | 2099.02 | 501.79 | 1597.22 | 183680.56 |
| 30 | 2027-11 | 2094.69 | 497.47 | 1597.22 | 182083.33 |
| 31 | 2027-12 | 2090.36 | 493.14 | 1597.22 | 180486.11 |
| 32 | 2028-01 | 2086.04 | 488.82 | 1597.22 | 178888.89 |
| 33 | 2028-02 | 2081.71 | 484.49 | 1597.22 | 177291.67 |
| 34 | 2028-03 | 2077.39 | 480.16 | 1597.22 | 175694.44 |
| 35 | 2028-04 | 2073.06 | 475.84 | 1597.22 | 174097.22 |
| 36 | 2028-05 | 2068.74 | 471.51 | 1597.22 | 172500.00 |
| 37 | 2028-06 | 2064.41 | 467.19 | 1597.22 | 170902.78 |
| 38 | 2028-07 | 2060.08 | 462.86 | 1597.22 | 169305.56 |
| 39 | 2028-08 | 2055.76 | 458.54 | 1597.22 | 167708.33 |
| 40 | 2028-09 | 2051.43 | 454.21 | 1597.22 | 166111.11 |
| 41 | 2028-10 | 2047.11 | 449.88 | 1597.22 | 164513.89 |
| 42 | 2028-11 | 2042.78 | 445.56 | 1597.22 | 162916.67 |
| 43 | 2028-12 | 2038.45 | 441.23 | 1597.22 | 161319.44 |
| 44 | 2029-01 | 2034.13 | 436.91 | 1597.22 | 159722.22 |
| 45 | 2029-02 | 2029.80 | 432.58 | 1597.22 | 158125.00 |
| 46 | 2029-03 | 2025.48 | 428.26 | 1597.22 | 156527.78 |
| 47 | 2029-04 | 2021.15 | 423.93 | 1597.22 | 154930.56 |
| 48 | 2029-05 | 2016.83 | 419.60 | 1597.22 | 153333.33 |
| 49 | 2029-06 | 2012.50 | 415.28 | 1597.22 | 151736.11 |
| 50 | 2029-07 | 2008.17 | 410.95 | 1597.22 | 150138.89 |
| 51 | 2029-08 | 2003.85 | 406.63 | 1597.22 | 148541.67 |
| 52 | 2029-09 | 1999.52 | 402.30 | 1597.22 | 146944.44 |
| 53 | 2029-10 | 1995.20 | 397.97 | 1597.22 | 145347.22 |
| 54 | 2029-11 | 1990.87 | 393.65 | 1597.22 | 143750.00 |
| 55 | 2029-12 | 1986.55 | 389.32 | 1597.22 | 142152.78 |
| 56 | 2030-01 | 1982.22 | 385.00 | 1597.22 | 140555.56 |
| 57 | 2030-02 | 1977.89 | 380.67 | 1597.22 | 138958.33 |
| 58 | 2030-03 | 1973.57 | 376.35 | 1597.22 | 137361.11 |
| 59 | 2030-04 | 1969.24 | 372.02 | 1597.22 | 135763.89 |
| 60 | 2030-05 | 1964.92 | 367.69 | 1597.22 | 134166.67 |
| 61 | 2030-06 | 1960.59 | 363.37 | 1597.22 | 132569.44 |
| 62 | 2030-07 | 1956.26 | 359.04 | 1597.22 | 130972.22 |
| 63 | 2030-08 | 1951.94 | 354.72 | 1597.22 | 129375.00 |
| 64 | 2030-09 | 1947.61 | 350.39 | 1597.22 | 127777.78 |
| 65 | 2030-10 | 1943.29 | 346.06 | 1597.22 | 126180.56 |
| 66 | 2030-11 | 1938.96 | 341.74 | 1597.22 | 124583.33 |
| 67 | 2030-12 | 1934.64 | 337.41 | 1597.22 | 122986.11 |
| 68 | 2031-01 | 1930.31 | 333.09 | 1597.22 | 121388.89 |
| 69 | 2031-02 | 1925.98 | 328.76 | 1597.22 | 119791.67 |
| 70 | 2031-03 | 1921.66 | 324.44 | 1597.22 | 118194.44 |
| 71 | 2031-04 | 1917.33 | 320.11 | 1597.22 | 116597.22 |
| 72 | 2031-05 | 1913.01 | 315.78 | 1597.22 | 115000.00 |
| 73 | 2031-06 | 1908.68 | 311.46 | 1597.22 | 113402.78 |
| 74 | 2031-07 | 1904.35 | 307.13 | 1597.22 | 111805.56 |
| 75 | 2031-08 | 1900.03 | 302.81 | 1597.22 | 110208.33 |
| 76 | 2031-09 | 1895.70 | 298.48 | 1597.22 | 108611.11 |
| 77 | 2031-10 | 1891.38 | 294.16 | 1597.22 | 107013.89 |
| 78 | 2031-11 | 1887.05 | 289.83 | 1597.22 | 105416.67 |
| 79 | 2031-12 | 1882.73 | 285.50 | 1597.22 | 103819.44 |
| 80 | 2032-01 | 1878.40 | 281.18 | 1597.22 | 102222.22 |
| 81 | 2032-02 | 1874.07 | 276.85 | 1597.22 | 100625.00 |
| 82 | 2032-03 | 1869.75 | 272.53 | 1597.22 | 99027.78 |
| 83 | 2032-04 | 1865.42 | 268.20 | 1597.22 | 97430.56 |
| 84 | 2032-05 | 1861.10 | 263.87 | 1597.22 | 95833.33 |
| 85 | 2032-06 | 1856.77 | 259.55 | 1597.22 | 94236.11 |
| 86 | 2032-07 | 1852.45 | 255.22 | 1597.22 | 92638.89 |
| 87 | 2032-08 | 1848.12 | 250.90 | 1597.22 | 91041.67 |
| 88 | 2032-09 | 1843.79 | 246.57 | 1597.22 | 89444.44 |
| 89 | 2032-10 | 1839.47 | 242.25 | 1597.22 | 87847.22 |
| 90 | 2032-11 | 1835.14 | 237.92 | 1597.22 | 86250.00 |
| 91 | 2032-12 | 1830.82 | 233.59 | 1597.22 | 84652.78 |
| 92 | 2033-01 | 1826.49 | 229.27 | 1597.22 | 83055.56 |
| 93 | 2033-02 | 1822.16 | 224.94 | 1597.22 | 81458.33 |
| 94 | 2033-03 | 1817.84 | 220.62 | 1597.22 | 79861.11 |
| 95 | 2033-04 | 1813.51 | 216.29 | 1597.22 | 78263.89 |
| 96 | 2033-05 | 1809.19 | 211.96 | 1597.22 | 76666.67 |
| 97 | 2033-06 | 1804.86 | 207.64 | 1597.22 | 75069.44 |
| 98 | 2033-07 | 1800.54 | 203.31 | 1597.22 | 73472.22 |
| 99 | 2033-08 | 1796.21 | 198.99 | 1597.22 | 71875.00 |
| 100 | 2033-09 | 1791.88 | 194.66 | 1597.22 | 70277.78 |
| 101 | 2033-10 | 1787.56 | 190.34 | 1597.22 | 68680.56 |
| 102 | 2033-11 | 1783.23 | 186.01 | 1597.22 | 67083.33 |
| 103 | 2033-12 | 1778.91 | 181.68 | 1597.22 | 65486.11 |
| 104 | 2034-01 | 1774.58 | 177.36 | 1597.22 | 63888.89 |
| 105 | 2034-02 | 1770.25 | 173.03 | 1597.22 | 62291.67 |
| 106 | 2034-03 | 1765.93 | 168.71 | 1597.22 | 60694.44 |
| 107 | 2034-04 | 1761.60 | 164.38 | 1597.22 | 59097.22 |
| 108 | 2034-05 | 1757.28 | 160.05 | 1597.22 | 57500.00 |
| 109 | 2034-06 | 1752.95 | 155.73 | 1597.22 | 55902.78 |
| 110 | 2034-07 | 1748.63 | 151.40 | 1597.22 | 54305.56 |
| 111 | 2034-08 | 1744.30 | 147.08 | 1597.22 | 52708.33 |
| 112 | 2034-09 | 1739.97 | 142.75 | 1597.22 | 51111.11 |
| 113 | 2034-10 | 1735.65 | 138.43 | 1597.22 | 49513.89 |
| 114 | 2034-11 | 1731.32 | 134.10 | 1597.22 | 47916.67 |
| 115 | 2034-12 | 1727.00 | 129.77 | 1597.22 | 46319.44 |
| 116 | 2035-01 | 1722.67 | 125.45 | 1597.22 | 44722.22 |
| 117 | 2035-02 | 1718.34 | 121.12 | 1597.22 | 43125.00 |
| 118 | 2035-03 | 1714.02 | 116.80 | 1597.22 | 41527.78 |
| 119 | 2035-04 | 1709.69 | 112.47 | 1597.22 | 39930.56 |
| 120 | 2035-05 | 1705.37 | 108.15 | 1597.22 | 38333.33 |
| 121 | 2035-06 | 1701.04 | 103.82 | 1597.22 | 36736.11 |
| 122 | 2035-07 | 1696.72 | 99.49 | 1597.22 | 35138.89 |
| 123 | 2035-08 | 1692.39 | 95.17 | 1597.22 | 33541.67 |
| 124 | 2035-09 | 1688.06 | 90.84 | 1597.22 | 31944.44 |
| 125 | 2035-10 | 1683.74 | 86.52 | 1597.22 | 30347.22 |
| 126 | 2035-11 | 1679.41 | 82.19 | 1597.22 | 28750.00 |
| 127 | 2035-12 | 1675.09 | 77.86 | 1597.22 | 27152.78 |
| 128 | 2036-01 | 1670.76 | 73.54 | 1597.22 | 25555.56 |
| 129 | 2036-02 | 1666.44 | 69.21 | 1597.22 | 23958.33 |
| 130 | 2036-03 | 1662.11 | 64.89 | 1597.22 | 22361.11 |
| 131 | 2036-04 | 1657.78 | 60.56 | 1597.22 | 20763.89 |
| 132 | 2036-05 | 1653.46 | 56.24 | 1597.22 | 19166.67 |
| 133 | 2036-06 | 1649.13 | 51.91 | 1597.22 | 17569.44 |
| 134 | 2036-07 | 1644.81 | 47.58 | 1597.22 | 15972.22 |
| 135 | 2036-08 | 1640.48 | 43.26 | 1597.22 | 14375.00 |
| 136 | 2036-09 | 1636.15 | 38.93 | 1597.22 | 12777.78 |
| 137 | 2036-10 | 1631.83 | 34.61 | 1597.22 | 11180.56 |
| 138 | 2036-11 | 1627.50 | 30.28 | 1597.22 | 9583.33 |
| 139 | 2036-12 | 1623.18 | 25.95 | 1597.22 | 7986.11 |
| 140 | 2037-01 | 1618.85 | 21.63 | 1597.22 | 6388.89 |
| 141 | 2037-02 | 1614.53 | 17.30 | 1597.22 | 4791.67 |
| 142 | 2037-03 | 1610.20 | 12.98 | 1597.22 | 3194.44 |
| 143 | 2037-04 | 1605.87 | 8.65 | 1597.22 | 1597.22 |
| 144 | 2037-05 | 1601.55 | 4.33 | 1597.22 | 0.00 |