贷款21万（公积金贷款）房贷，还款13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：21万
还款月数：13年
每月还款：1612.47元
利息总额：4.15万
本息合计：25.15万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1612.47 | 498.75 | 1113.72 | 208886.28 |
| 2 | 2025-04 | 1612.47 | 496.10 | 1116.37 | 207769.91 |
| 3 | 2025-05 | 1612.47 | 493.45 | 1119.02 | 206650.89 |
| 4 | 2025-06 | 1612.47 | 490.80 | 1121.68 | 205529.21 |
| 5 | 2025-07 | 1612.47 | 488.13 | 1124.34 | 204404.87 |
| 6 | 2025-08 | 1612.47 | 485.46 | 1127.01 | 203277.86 |
| 7 | 2025-09 | 1612.47 | 482.78 | 1129.69 | 202148.18 |
| 8 | 2025-10 | 1612.47 | 480.10 | 1132.37 | 201015.81 |
| 9 | 2025-11 | 1612.47 | 477.41 | 1135.06 | 199880.75 |
| 10 | 2025-12 | 1612.47 | 474.72 | 1137.76 | 198742.99 |
| 11 | 2026-01 | 1612.47 | 472.01 | 1140.46 | 197602.53 |
| 12 | 2026-02 | 1612.47 | 469.31 | 1143.17 | 196459.37 |
| 13 | 2026-03 | 1612.47 | 466.59 | 1145.88 | 195313.48 |
| 14 | 2026-04 | 1612.47 | 463.87 | 1148.60 | 194164.88 |
| 15 | 2026-05 | 1612.47 | 461.14 | 1151.33 | 193013.55 |
| 16 | 2026-06 | 1612.47 | 458.41 | 1154.07 | 191859.48 |
| 17 | 2026-07 | 1612.47 | 455.67 | 1156.81 | 190702.68 |
| 18 | 2026-08 | 1612.47 | 452.92 | 1159.55 | 189543.13 |
| 19 | 2026-09 | 1612.47 | 450.16 | 1162.31 | 188380.82 |
| 20 | 2026-10 | 1612.47 | 447.40 | 1165.07 | 187215.75 |
| 21 | 2026-11 | 1612.47 | 444.64 | 1167.84 | 186047.91 |
| 22 | 2026-12 | 1612.47 | 441.86 | 1170.61 | 184877.31 |
| 23 | 2027-01 | 1612.47 | 439.08 | 1173.39 | 183703.92 |
| 24 | 2027-02 | 1612.47 | 436.30 | 1176.18 | 182527.74 |
| 25 | 2027-03 | 1612.47 | 433.50 | 1178.97 | 181348.77 |
| 26 | 2027-04 | 1612.47 | 430.70 | 1181.77 | 180167.00 |
| 27 | 2027-05 | 1612.47 | 427.90 | 1184.58 | 178982.43 |
| 28 | 2027-06 | 1612.47 | 425.08 | 1187.39 | 177795.04 |
| 29 | 2027-07 | 1612.47 | 422.26 | 1190.21 | 176604.83 |
| 30 | 2027-08 | 1612.47 | 419.44 | 1193.04 | 175411.79 |
| 31 | 2027-09 | 1612.47 | 416.60 | 1195.87 | 174215.92 |
| 32 | 2027-10 | 1612.47 | 413.76 | 1198.71 | 173017.21 |
| 33 | 2027-11 | 1612.47 | 410.92 | 1201.56 | 171815.66 |
| 34 | 2027-12 | 1612.47 | 408.06 | 1204.41 | 170611.25 |
| 35 | 2028-01 | 1612.47 | 405.20 | 1207.27 | 169403.98 |
| 36 | 2028-02 | 1612.47 | 402.33 | 1210.14 | 168193.84 |
| 37 | 2028-03 | 1612.47 | 399.46 | 1213.01 | 166980.83 |
| 38 | 2028-04 | 1612.47 | 396.58 | 1215.89 | 165764.93 |
| 39 | 2028-05 | 1612.47 | 393.69 | 1218.78 | 164546.15 |
| 40 | 2028-06 | 1612.47 | 390.80 | 1221.68 | 163324.48 |
| 41 | 2028-07 | 1612.47 | 387.90 | 1224.58 | 162099.90 |
| 42 | 2028-08 | 1612.47 | 384.99 | 1227.49 | 160872.42 |
| 43 | 2028-09 | 1612.47 | 382.07 | 1230.40 | 159642.02 |
| 44 | 2028-10 | 1612.47 | 379.15 | 1233.32 | 158408.69 |
| 45 | 2028-11 | 1612.47 | 376.22 | 1236.25 | 157172.44 |
| 46 | 2028-12 | 1612.47 | 373.28 | 1239.19 | 155933.25 |
| 47 | 2029-01 | 1612.47 | 370.34 | 1242.13 | 154691.12 |
| 48 | 2029-02 | 1612.47 | 367.39 | 1245.08 | 153446.04 |
| 49 | 2029-03 | 1612.47 | 364.43 | 1248.04 | 152198.00 |
| 50 | 2029-04 | 1612.47 | 361.47 | 1251.00 | 150947.00 |
| 51 | 2029-05 | 1612.47 | 358.50 | 1253.97 | 149693.03 |
| 52 | 2029-06 | 1612.47 | 355.52 | 1256.95 | 148436.08 |
| 53 | 2029-07 | 1612.47 | 352.54 | 1259.94 | 147176.14 |
| 54 | 2029-08 | 1612.47 | 349.54 | 1262.93 | 145913.21 |
| 55 | 2029-09 | 1612.47 | 346.54 | 1265.93 | 144647.28 |
| 56 | 2029-10 | 1612.47 | 343.54 | 1268.94 | 143378.35 |
| 57 | 2029-11 | 1612.47 | 340.52 | 1271.95 | 142106.40 |
| 58 | 2029-12 | 1612.47 | 337.50 | 1274.97 | 140831.43 |
| 59 | 2030-01 | 1612.47 | 334.47 | 1278.00 | 139553.43 |
| 60 | 2030-02 | 1612.47 | 331.44 | 1281.03 | 138272.40 |
| 61 | 2030-03 | 1612.47 | 328.40 | 1284.08 | 136988.32 |
| 62 | 2030-04 | 1612.47 | 325.35 | 1287.13 | 135701.20 |
| 63 | 2030-05 | 1612.47 | 322.29 | 1290.18 | 134411.01 |
| 64 | 2030-06 | 1612.47 | 319.23 | 1293.25 | 133117.77 |
| 65 | 2030-07 | 1612.47 | 316.15 | 1296.32 | 131821.45 |
| 66 | 2030-08 | 1612.47 | 313.08 | 1299.40 | 130522.05 |
| 67 | 2030-09 | 1612.47 | 309.99 | 1302.48 | 129219.57 |
| 68 | 2030-10 | 1612.47 | 306.90 | 1305.58 | 127914.00 |
| 69 | 2030-11 | 1612.47 | 303.80 | 1308.68 | 126605.32 |
| 70 | 2030-12 | 1612.47 | 300.69 | 1311.78 | 125293.53 |
| 71 | 2031-01 | 1612.47 | 297.57 | 1314.90 | 123978.63 |
| 72 | 2031-02 | 1612.47 | 294.45 | 1318.02 | 122660.61 |
| 73 | 2031-03 | 1612.47 | 291.32 | 1321.15 | 121339.46 |
| 74 | 2031-04 | 1612.47 | 288.18 | 1324.29 | 120015.17 |
| 75 | 2031-05 | 1612.47 | 285.04 | 1327.44 | 118687.73 |
| 76 | 2031-06 | 1612.47 | 281.88 | 1330.59 | 117357.14 |
| 77 | 2031-07 | 1612.47 | 278.72 | 1333.75 | 116023.39 |
| 78 | 2031-08 | 1612.47 | 275.56 | 1336.92 | 114686.47 |
| 79 | 2031-09 | 1612.47 | 272.38 | 1340.09 | 113346.38 |
| 80 | 2031-10 | 1612.47 | 269.20 | 1343.27 | 112003.11 |
| 81 | 2031-11 | 1612.47 | 266.01 | 1346.47 | 110656.64 |
| 82 | 2031-12 | 1612.47 | 262.81 | 1349.66 | 109306.98 |
| 83 | 2032-01 | 1612.47 | 259.60 | 1352.87 | 107954.11 |
| 84 | 2032-02 | 1612.47 | 256.39 | 1356.08 | 106598.03 |
| 85 | 2032-03 | 1612.47 | 253.17 | 1359.30 | 105238.73 |
| 86 | 2032-04 | 1612.47 | 249.94 | 1362.53 | 103876.20 |
| 87 | 2032-05 | 1612.47 | 246.71 | 1365.77 | 102510.43 |
| 88 | 2032-06 | 1612.47 | 243.46 | 1369.01 | 101141.42 |
| 89 | 2032-07 | 1612.47 | 240.21 | 1372.26 | 99769.16 |
| 90 | 2032-08 | 1612.47 | 236.95 | 1375.52 | 98393.64 |
| 91 | 2032-09 | 1612.47 | 233.68 | 1378.79 | 97014.85 |
| 92 | 2032-10 | 1612.47 | 230.41 | 1382.06 | 95632.79 |
| 93 | 2032-11 | 1612.47 | 227.13 | 1385.34 | 94247.44 |
| 94 | 2032-12 | 1612.47 | 223.84 | 1388.63 | 92858.81 |
| 95 | 2033-01 | 1612.47 | 220.54 | 1391.93 | 91466.88 |
| 96 | 2033-02 | 1612.47 | 217.23 | 1395.24 | 90071.64 |
| 97 | 2033-03 | 1612.47 | 213.92 | 1398.55 | 88673.09 |
| 98 | 2033-04 | 1612.47 | 210.60 | 1401.87 | 87271.21 |
| 99 | 2033-05 | 1612.47 | 207.27 | 1405.20 | 85866.01 |
| 100 | 2033-06 | 1612.47 | 203.93 | 1408.54 | 84457.47 |
| 101 | 2033-07 | 1612.47 | 200.59 | 1411.89 | 83045.58 |
| 102 | 2033-08 | 1612.47 | 197.23 | 1415.24 | 81630.34 |
| 103 | 2033-09 | 1612.47 | 193.87 | 1418.60 | 80211.74 |
| 104 | 2033-10 | 1612.47 | 190.50 | 1421.97 | 78789.77 |
| 105 | 2033-11 | 1612.47 | 187.13 | 1425.35 | 77364.43 |
| 106 | 2033-12 | 1612.47 | 183.74 | 1428.73 | 75935.69 |
| 107 | 2034-01 | 1612.47 | 180.35 | 1432.13 | 74503.57 |
| 108 | 2034-02 | 1612.47 | 176.95 | 1435.53 | 73068.04 |
| 109 | 2034-03 | 1612.47 | 173.54 | 1438.94 | 71629.11 |
| 110 | 2034-04 | 1612.47 | 170.12 | 1442.35 | 70186.75 |
| 111 | 2034-05 | 1612.47 | 166.69 | 1445.78 | 68740.97 |
| 112 | 2034-06 | 1612.47 | 163.26 | 1449.21 | 67291.76 |
| 113 | 2034-07 | 1612.47 | 159.82 | 1452.65 | 65839.11 |
| 114 | 2034-08 | 1612.47 | 156.37 | 1456.10 | 64383.00 |
| 115 | 2034-09 | 1612.47 | 152.91 | 1459.56 | 62923.44 |
| 116 | 2034-10 | 1612.47 | 149.44 | 1463.03 | 61460.41 |
| 117 | 2034-11 | 1612.47 | 145.97 | 1466.50 | 59993.91 |
| 118 | 2034-12 | 1612.47 | 142.49 | 1469.99 | 58523.92 |
| 119 | 2035-01 | 1612.47 | 138.99 | 1473.48 | 57050.44 |
| 120 | 2035-02 | 1612.47 | 135.49 | 1476.98 | 55573.46 |
| 121 | 2035-03 | 1612.47 | 131.99 | 1480.49 | 54092.98 |
| 122 | 2035-04 | 1612.47 | 128.47 | 1484.00 | 52608.98 |
| 123 | 2035-05 | 1612.47 | 124.95 | 1487.53 | 51121.45 |
| 124 | 2035-06 | 1612.47 | 121.41 | 1491.06 | 49630.39 |
| 125 | 2035-07 | 1612.47 | 117.87 | 1494.60 | 48135.79 |
| 126 | 2035-08 | 1612.47 | 114.32 | 1498.15 | 46637.64 |
| 127 | 2035-09 | 1612.47 | 110.76 | 1501.71 | 45135.93 |
| 128 | 2035-10 | 1612.47 | 107.20 | 1505.27 | 43630.66 |
| 129 | 2035-11 | 1612.47 | 103.62 | 1508.85 | 42121.81 |
| 130 | 2035-12 | 1612.47 | 100.04 | 1512.43 | 40609.38 |
| 131 | 2036-01 | 1612.47 | 96.45 | 1516.03 | 39093.35 |
| 132 | 2036-02 | 1612.47 | 92.85 | 1519.63 | 37573.73 |
| 133 | 2036-03 | 1612.47 | 89.24 | 1523.23 | 36050.49 |
| 134 | 2036-04 | 1612.47 | 85.62 | 1526.85 | 34523.64 |
| 135 | 2036-05 | 1612.47 | 81.99 | 1530.48 | 32993.16 |
| 136 | 2036-06 | 1612.47 | 78.36 | 1534.11 | 31459.05 |
| 137 | 2036-07 | 1612.47 | 74.72 | 1537.76 | 29921.29 |
| 138 | 2036-08 | 1612.47 | 71.06 | 1541.41 | 28379.88 |
| 139 | 2036-09 | 1612.47 | 67.40 | 1545.07 | 26834.81 |
| 140 | 2036-10 | 1612.47 | 63.73 | 1548.74 | 25286.07 |
| 141 | 2036-11 | 1612.47 | 60.05 | 1552.42 | 23733.65 |
| 142 | 2036-12 | 1612.47 | 56.37 | 1556.11 | 22177.55 |
| 143 | 2037-01 | 1612.47 | 52.67 | 1559.80 | 20617.75 |
| 144 | 2037-02 | 1612.47 | 48.97 | 1563.51 | 19054.24 |
| 145 | 2037-03 | 1612.47 | 45.25 | 1567.22 | 17487.02 |
| 146 | 2037-04 | 1612.47 | 41.53 | 1570.94 | 15916.08 |
| 147 | 2037-05 | 1612.47 | 37.80 | 1574.67 | 14341.41 |
| 148 | 2037-06 | 1612.47 | 34.06 | 1578.41 | 12763.00 |
| 149 | 2037-07 | 1612.47 | 30.31 | 1582.16 | 11180.84 |
| 150 | 2037-08 | 1612.47 | 26.55 | 1585.92 | 9594.92 |
| 151 | 2037-09 | 1612.47 | 22.79 | 1589.68 | 8005.23 |
| 152 | 2037-10 | 1612.47 | 19.01 | 1593.46 | 6411.77 |
| 153 | 2037-11 | 1612.47 | 15.23 | 1597.24 | 4814.53 |
| 154 | 2037-12 | 1612.47 | 11.43 | 1601.04 | 3213.49 |
| 155 | 2038-01 | 1612.47 | 7.63 | 1604.84 | 1608.65 |
| 156 | 2038-02 | 1612.47 | 3.82 | 1608.65 | 0.00 |
等额本金还款方式：
贷款总额：21万
还款月数：13年
首月还款：1844.9元
每月递减：3.2元
利息总额：3.92万
本息合计：24.92万
节省利息：2393.82元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1844.90 | 498.75 | 1346.15 | 208653.85 |
| 2 | 2025-04 | 1841.71 | 495.55 | 1346.15 | 207307.69 |
| 3 | 2025-05 | 1838.51 | 492.36 | 1346.15 | 205961.54 |
| 4 | 2025-06 | 1835.31 | 489.16 | 1346.15 | 204615.38 |
| 5 | 2025-07 | 1832.12 | 485.96 | 1346.15 | 203269.23 |
| 6 | 2025-08 | 1828.92 | 482.76 | 1346.15 | 201923.08 |
| 7 | 2025-09 | 1825.72 | 479.57 | 1346.15 | 200576.92 |
| 8 | 2025-10 | 1822.52 | 476.37 | 1346.15 | 199230.77 |
| 9 | 2025-11 | 1819.33 | 473.17 | 1346.15 | 197884.62 |
| 10 | 2025-12 | 1816.13 | 469.98 | 1346.15 | 196538.46 |
| 11 | 2026-01 | 1812.93 | 466.78 | 1346.15 | 195192.31 |
| 12 | 2026-02 | 1809.74 | 463.58 | 1346.15 | 193846.15 |
| 13 | 2026-03 | 1806.54 | 460.38 | 1346.15 | 192500.00 |
| 14 | 2026-04 | 1803.34 | 457.19 | 1346.15 | 191153.85 |
| 15 | 2026-05 | 1800.14 | 453.99 | 1346.15 | 189807.69 |
| 16 | 2026-06 | 1796.95 | 450.79 | 1346.15 | 188461.54 |
| 17 | 2026-07 | 1793.75 | 447.60 | 1346.15 | 187115.38 |
| 18 | 2026-08 | 1790.55 | 444.40 | 1346.15 | 185769.23 |
| 19 | 2026-09 | 1787.36 | 441.20 | 1346.15 | 184423.08 |
| 20 | 2026-10 | 1784.16 | 438.00 | 1346.15 | 183076.92 |
| 21 | 2026-11 | 1780.96 | 434.81 | 1346.15 | 181730.77 |
| 22 | 2026-12 | 1777.76 | 431.61 | 1346.15 | 180384.62 |
| 23 | 2027-01 | 1774.57 | 428.41 | 1346.15 | 179038.46 |
| 24 | 2027-02 | 1771.37 | 425.22 | 1346.15 | 177692.31 |
| 25 | 2027-03 | 1768.17 | 422.02 | 1346.15 | 176346.15 |
| 26 | 2027-04 | 1764.98 | 418.82 | 1346.15 | 175000.00 |
| 27 | 2027-05 | 1761.78 | 415.63 | 1346.15 | 173653.85 |
| 28 | 2027-06 | 1758.58 | 412.43 | 1346.15 | 172307.69 |
| 29 | 2027-07 | 1755.38 | 409.23 | 1346.15 | 170961.54 |
| 30 | 2027-08 | 1752.19 | 406.03 | 1346.15 | 169615.38 |
| 31 | 2027-09 | 1748.99 | 402.84 | 1346.15 | 168269.23 |
| 32 | 2027-10 | 1745.79 | 399.64 | 1346.15 | 166923.08 |
| 33 | 2027-11 | 1742.60 | 396.44 | 1346.15 | 165576.92 |
| 34 | 2027-12 | 1739.40 | 393.25 | 1346.15 | 164230.77 |
| 35 | 2028-01 | 1736.20 | 390.05 | 1346.15 | 162884.62 |
| 36 | 2028-02 | 1733.00 | 386.85 | 1346.15 | 161538.46 |
| 37 | 2028-03 | 1729.81 | 383.65 | 1346.15 | 160192.31 |
| 38 | 2028-04 | 1726.61 | 380.46 | 1346.15 | 158846.15 |
| 39 | 2028-05 | 1723.41 | 377.26 | 1346.15 | 157500.00 |
| 40 | 2028-06 | 1720.22 | 374.06 | 1346.15 | 156153.85 |
| 41 | 2028-07 | 1717.02 | 370.87 | 1346.15 | 154807.69 |
| 42 | 2028-08 | 1713.82 | 367.67 | 1346.15 | 153461.54 |
| 43 | 2028-09 | 1710.63 | 364.47 | 1346.15 | 152115.38 |
| 44 | 2028-10 | 1707.43 | 361.27 | 1346.15 | 150769.23 |
| 45 | 2028-11 | 1704.23 | 358.08 | 1346.15 | 149423.08 |
| 46 | 2028-12 | 1701.03 | 354.88 | 1346.15 | 148076.92 |
| 47 | 2029-01 | 1697.84 | 351.68 | 1346.15 | 146730.77 |
| 48 | 2029-02 | 1694.64 | 348.49 | 1346.15 | 145384.62 |
| 49 | 2029-03 | 1691.44 | 345.29 | 1346.15 | 144038.46 |
| 50 | 2029-04 | 1688.25 | 342.09 | 1346.15 | 142692.31 |
| 51 | 2029-05 | 1685.05 | 338.89 | 1346.15 | 141346.15 |
| 52 | 2029-06 | 1681.85 | 335.70 | 1346.15 | 140000.00 |
| 53 | 2029-07 | 1678.65 | 332.50 | 1346.15 | 138653.85 |
| 54 | 2029-08 | 1675.46 | 329.30 | 1346.15 | 137307.69 |
| 55 | 2029-09 | 1672.26 | 326.11 | 1346.15 | 135961.54 |
| 56 | 2029-10 | 1669.06 | 322.91 | 1346.15 | 134615.38 |
| 57 | 2029-11 | 1665.87 | 319.71 | 1346.15 | 133269.23 |
| 58 | 2029-12 | 1662.67 | 316.51 | 1346.15 | 131923.08 |
| 59 | 2030-01 | 1659.47 | 313.32 | 1346.15 | 130576.92 |
| 60 | 2030-02 | 1656.27 | 310.12 | 1346.15 | 129230.77 |
| 61 | 2030-03 | 1653.08 | 306.92 | 1346.15 | 127884.62 |
| 62 | 2030-04 | 1649.88 | 303.73 | 1346.15 | 126538.46 |
| 63 | 2030-05 | 1646.68 | 300.53 | 1346.15 | 125192.31 |
| 64 | 2030-06 | 1643.49 | 297.33 | 1346.15 | 123846.15 |
| 65 | 2030-07 | 1640.29 | 294.13 | 1346.15 | 122500.00 |
| 66 | 2030-08 | 1637.09 | 290.94 | 1346.15 | 121153.85 |
| 67 | 2030-09 | 1633.89 | 287.74 | 1346.15 | 119807.69 |
| 68 | 2030-10 | 1630.70 | 284.54 | 1346.15 | 118461.54 |
| 69 | 2030-11 | 1627.50 | 281.35 | 1346.15 | 117115.38 |
| 70 | 2030-12 | 1624.30 | 278.15 | 1346.15 | 115769.23 |
| 71 | 2031-01 | 1621.11 | 274.95 | 1346.15 | 114423.08 |
| 72 | 2031-02 | 1617.91 | 271.75 | 1346.15 | 113076.92 |
| 73 | 2031-03 | 1614.71 | 268.56 | 1346.15 | 111730.77 |
| 74 | 2031-04 | 1611.51 | 265.36 | 1346.15 | 110384.62 |
| 75 | 2031-05 | 1608.32 | 262.16 | 1346.15 | 109038.46 |
| 76 | 2031-06 | 1605.12 | 258.97 | 1346.15 | 107692.31 |
| 77 | 2031-07 | 1601.92 | 255.77 | 1346.15 | 106346.15 |
| 78 | 2031-08 | 1598.73 | 252.57 | 1346.15 | 105000.00 |
| 79 | 2031-09 | 1595.53 | 249.38 | 1346.15 | 103653.85 |
| 80 | 2031-10 | 1592.33 | 246.18 | 1346.15 | 102307.69 |
| 81 | 2031-11 | 1589.13 | 242.98 | 1346.15 | 100961.54 |
| 82 | 2031-12 | 1585.94 | 239.78 | 1346.15 | 99615.38 |
| 83 | 2032-01 | 1582.74 | 236.59 | 1346.15 | 98269.23 |
| 84 | 2032-02 | 1579.54 | 233.39 | 1346.15 | 96923.08 |
| 85 | 2032-03 | 1576.35 | 230.19 | 1346.15 | 95576.92 |
| 86 | 2032-04 | 1573.15 | 227.00 | 1346.15 | 94230.77 |
| 87 | 2032-05 | 1569.95 | 223.80 | 1346.15 | 92884.62 |
| 88 | 2032-06 | 1566.75 | 220.60 | 1346.15 | 91538.46 |
| 89 | 2032-07 | 1563.56 | 217.40 | 1346.15 | 90192.31 |
| 90 | 2032-08 | 1560.36 | 214.21 | 1346.15 | 88846.15 |
| 91 | 2032-09 | 1557.16 | 211.01 | 1346.15 | 87500.00 |
| 92 | 2032-10 | 1553.97 | 207.81 | 1346.15 | 86153.85 |
| 93 | 2032-11 | 1550.77 | 204.62 | 1346.15 | 84807.69 |
| 94 | 2032-12 | 1547.57 | 201.42 | 1346.15 | 83461.54 |
| 95 | 2033-01 | 1544.38 | 198.22 | 1346.15 | 82115.38 |
| 96 | 2033-02 | 1541.18 | 195.02 | 1346.15 | 80769.23 |
| 97 | 2033-03 | 1537.98 | 191.83 | 1346.15 | 79423.08 |
| 98 | 2033-04 | 1534.78 | 188.63 | 1346.15 | 78076.92 |
| 99 | 2033-05 | 1531.59 | 185.43 | 1346.15 | 76730.77 |
| 100 | 2033-06 | 1528.39 | 182.24 | 1346.15 | 75384.62 |
| 101 | 2033-07 | 1525.19 | 179.04 | 1346.15 | 74038.46 |
| 102 | 2033-08 | 1522.00 | 175.84 | 1346.15 | 72692.31 |
| 103 | 2033-09 | 1518.80 | 172.64 | 1346.15 | 71346.15 |
| 104 | 2033-10 | 1515.60 | 169.45 | 1346.15 | 70000.00 |
| 105 | 2033-11 | 1512.40 | 166.25 | 1346.15 | 68653.85 |
| 106 | 2033-12 | 1509.21 | 163.05 | 1346.15 | 67307.69 |
| 107 | 2034-01 | 1506.01 | 159.86 | 1346.15 | 65961.54 |
| 108 | 2034-02 | 1502.81 | 156.66 | 1346.15 | 64615.38 |
| 109 | 2034-03 | 1499.62 | 153.46 | 1346.15 | 63269.23 |
| 110 | 2034-04 | 1496.42 | 150.26 | 1346.15 | 61923.08 |
| 111 | 2034-05 | 1493.22 | 147.07 | 1346.15 | 60576.92 |
| 112 | 2034-06 | 1490.02 | 143.87 | 1346.15 | 59230.77 |
| 113 | 2034-07 | 1486.83 | 140.67 | 1346.15 | 57884.62 |
| 114 | 2034-08 | 1483.63 | 137.48 | 1346.15 | 56538.46 |
| 115 | 2034-09 | 1480.43 | 134.28 | 1346.15 | 55192.31 |
| 116 | 2034-10 | 1477.24 | 131.08 | 1346.15 | 53846.15 |
| 117 | 2034-11 | 1474.04 | 127.88 | 1346.15 | 52500.00 |
| 118 | 2034-12 | 1470.84 | 124.69 | 1346.15 | 51153.85 |
| 119 | 2035-01 | 1467.64 | 121.49 | 1346.15 | 49807.69 |
| 120 | 2035-02 | 1464.45 | 118.29 | 1346.15 | 48461.54 |
| 121 | 2035-03 | 1461.25 | 115.10 | 1346.15 | 47115.38 |
| 122 | 2035-04 | 1458.05 | 111.90 | 1346.15 | 45769.23 |
| 123 | 2035-05 | 1454.86 | 108.70 | 1346.15 | 44423.08 |
| 124 | 2035-06 | 1451.66 | 105.50 | 1346.15 | 43076.92 |
| 125 | 2035-07 | 1448.46 | 102.31 | 1346.15 | 41730.77 |
| 126 | 2035-08 | 1445.26 | 99.11 | 1346.15 | 40384.62 |
| 127 | 2035-09 | 1442.07 | 95.91 | 1346.15 | 39038.46 |
| 128 | 2035-10 | 1438.87 | 92.72 | 1346.15 | 37692.31 |
| 129 | 2035-11 | 1435.67 | 89.52 | 1346.15 | 36346.15 |
| 130 | 2035-12 | 1432.48 | 86.32 | 1346.15 | 35000.00 |
| 131 | 2036-01 | 1429.28 | 83.13 | 1346.15 | 33653.85 |
| 132 | 2036-02 | 1426.08 | 79.93 | 1346.15 | 32307.69 |
| 133 | 2036-03 | 1422.88 | 76.73 | 1346.15 | 30961.54 |
| 134 | 2036-04 | 1419.69 | 73.53 | 1346.15 | 29615.38 |
| 135 | 2036-05 | 1416.49 | 70.34 | 1346.15 | 28269.23 |
| 136 | 2036-06 | 1413.29 | 67.14 | 1346.15 | 26923.08 |
| 137 | 2036-07 | 1410.10 | 63.94 | 1346.15 | 25576.92 |
| 138 | 2036-08 | 1406.90 | 60.75 | 1346.15 | 24230.77 |
| 139 | 2036-09 | 1403.70 | 57.55 | 1346.15 | 22884.62 |
| 140 | 2036-10 | 1400.50 | 54.35 | 1346.15 | 21538.46 |
| 141 | 2036-11 | 1397.31 | 51.15 | 1346.15 | 20192.31 |
| 142 | 2036-12 | 1394.11 | 47.96 | 1346.15 | 18846.15 |
| 143 | 2037-01 | 1390.91 | 44.76 | 1346.15 | 17500.00 |
| 144 | 2037-02 | 1387.72 | 41.56 | 1346.15 | 16153.85 |
| 145 | 2037-03 | 1384.52 | 38.37 | 1346.15 | 14807.69 |
| 146 | 2037-04 | 1381.32 | 35.17 | 1346.15 | 13461.54 |
| 147 | 2037-05 | 1378.13 | 31.97 | 1346.15 | 12115.38 |
| 148 | 2037-06 | 1374.93 | 28.77 | 1346.15 | 10769.23 |
| 149 | 2037-07 | 1371.73 | 25.58 | 1346.15 | 9423.08 |
| 150 | 2037-08 | 1368.53 | 22.38 | 1346.15 | 8076.92 |
| 151 | 2037-09 | 1365.34 | 19.18 | 1346.15 | 6730.77 |
| 152 | 2037-10 | 1362.14 | 15.99 | 1346.15 | 5384.62 |
| 153 | 2037-11 | 1358.94 | 12.79 | 1346.15 | 4038.46 |
| 154 | 2037-12 | 1355.75 | 9.59 | 1346.15 | 2692.31 |
| 155 | 2038-01 | 1352.55 | 6.39 | 1346.15 | 1346.15 |
| 156 | 2038-02 | 1349.35 | 3.20 | 1346.15 | 0.00 |