贷款23万（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：23万
还款月数：13年
每月还款：1809.65元
利息总额：5.23万
本息合计：28.23万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-01 | 1809.65 | 622.92 | 1186.73 | 228813.27 |
| 2 | 2016-02 | 1809.65 | 619.70 | 1189.95 | 227623.32 |
| 3 | 2016-03 | 1809.65 | 616.48 | 1193.17 | 226430.15 |
| 4 | 2016-04 | 1809.65 | 613.25 | 1196.40 | 225233.75 |
| 5 | 2016-05 | 1809.65 | 610.01 | 1199.64 | 224034.10 |
| 6 | 2016-06 | 1809.65 | 606.76 | 1202.89 | 222831.21 |
| 7 | 2016-07 | 1809.65 | 603.50 | 1206.15 | 221625.06 |
| 8 | 2016-08 | 1809.65 | 600.23 | 1209.42 | 220415.65 |
| 9 | 2016-09 | 1809.65 | 596.96 | 1212.69 | 219202.96 |
| 10 | 2016-10 | 1809.65 | 593.67 | 1215.98 | 217986.98 |
| 11 | 2016-11 | 1809.65 | 590.38 | 1219.27 | 216767.71 |
| 12 | 2016-12 | 1809.65 | 587.08 | 1222.57 | 215545.14 |
| 13 | 2017-01 | 1809.65 | 583.77 | 1225.88 | 214319.26 |
| 14 | 2017-02 | 1809.65 | 580.45 | 1229.20 | 213090.05 |
| 15 | 2017-03 | 1809.65 | 577.12 | 1232.53 | 211857.52 |
| 16 | 2017-04 | 1809.65 | 573.78 | 1235.87 | 210621.65 |
| 17 | 2017-05 | 1809.65 | 570.43 | 1239.22 | 209382.44 |
| 18 | 2017-06 | 1809.65 | 567.08 | 1242.57 | 208139.86 |
| 19 | 2017-07 | 1809.65 | 563.71 | 1245.94 | 206893.93 |
| 20 | 2017-08 | 1809.65 | 560.34 | 1249.31 | 205644.61 |
| 21 | 2017-09 | 1809.65 | 556.95 | 1252.70 | 204391.92 |
| 22 | 2017-10 | 1809.65 | 553.56 | 1256.09 | 203135.83 |
| 23 | 2017-11 | 1809.65 | 550.16 | 1259.49 | 201876.34 |
| 24 | 2017-12 | 1809.65 | 546.75 | 1262.90 | 200613.43 |
| 25 | 2018-01 | 1809.65 | 543.33 | 1266.32 | 199347.11 |
| 26 | 2018-02 | 1809.65 | 539.90 | 1269.75 | 198077.36 |
| 27 | 2018-03 | 1809.65 | 536.46 | 1273.19 | 196804.17 |
| 28 | 2018-04 | 1809.65 | 533.01 | 1276.64 | 195527.53 |
| 29 | 2018-05 | 1809.65 | 529.55 | 1280.10 | 194247.43 |
| 30 | 2018-06 | 1809.65 | 526.09 | 1283.56 | 192963.87 |
| 31 | 2018-07 | 1809.65 | 522.61 | 1287.04 | 191676.83 |
| 32 | 2018-08 | 1809.65 | 519.12 | 1290.53 | 190386.30 |
| 33 | 2018-09 | 1809.65 | 515.63 | 1294.02 | 189092.28 |
| 34 | 2018-10 | 1809.65 | 512.12 | 1297.53 | 187794.76 |
| 35 | 2018-11 | 1809.65 | 508.61 | 1301.04 | 186493.72 |
| 36 | 2018-12 | 1809.65 | 505.09 | 1304.56 | 185189.15 |
| 37 | 2019-01 | 1809.65 | 501.55 | 1308.10 | 183881.06 |
| 38 | 2019-02 | 1809.65 | 498.01 | 1311.64 | 182569.42 |
| 39 | 2019-03 | 1809.65 | 494.46 | 1315.19 | 181254.23 |
| 40 | 2019-04 | 1809.65 | 490.90 | 1318.75 | 179935.47 |
| 41 | 2019-05 | 1809.65 | 487.33 | 1322.33 | 178613.15 |
| 42 | 2019-06 | 1809.65 | 483.74 | 1325.91 | 177287.24 |
| 43 | 2019-07 | 1809.65 | 480.15 | 1329.50 | 175957.74 |
| 44 | 2019-08 | 1809.65 | 476.55 | 1333.10 | 174624.65 |
| 45 | 2019-09 | 1809.65 | 472.94 | 1336.71 | 173287.94 |
| 46 | 2019-10 | 1809.65 | 469.32 | 1340.33 | 171947.61 |
| 47 | 2019-11 | 1809.65 | 465.69 | 1343.96 | 170603.65 |
| 48 | 2019-12 | 1809.65 | 462.05 | 1347.60 | 169256.05 |
| 49 | 2020-01 | 1809.65 | 458.40 | 1351.25 | 167904.80 |
| 50 | 2020-02 | 1809.65 | 454.74 | 1354.91 | 166549.89 |
| 51 | 2020-03 | 1809.65 | 451.07 | 1358.58 | 165191.32 |
| 52 | 2020-04 | 1809.65 | 447.39 | 1362.26 | 163829.06 |
| 53 | 2020-05 | 1809.65 | 443.70 | 1365.95 | 162463.11 |
| 54 | 2020-06 | 1809.65 | 440.00 | 1369.65 | 161093.47 |
| 55 | 2020-07 | 1809.65 | 436.29 | 1373.36 | 159720.11 |
| 56 | 2020-08 | 1809.65 | 432.58 | 1377.08 | 158343.04 |
| 57 | 2020-09 | 1809.65 | 428.85 | 1380.80 | 156962.23 |
| 58 | 2020-10 | 1809.65 | 425.11 | 1384.54 | 155577.69 |
| 59 | 2020-11 | 1809.65 | 421.36 | 1388.29 | 154189.39 |
| 60 | 2020-12 | 1809.65 | 417.60 | 1392.05 | 152797.34 |
| 61 | 2021-01 | 1809.65 | 413.83 | 1395.82 | 151401.51 |
| 62 | 2021-02 | 1809.65 | 410.05 | 1399.60 | 150001.91 |
| 63 | 2021-03 | 1809.65 | 406.26 | 1403.40 | 148598.51 |
| 64 | 2021-04 | 1809.65 | 402.45 | 1407.20 | 147191.32 |
| 65 | 2021-05 | 1809.65 | 398.64 | 1411.01 | 145780.31 |
| 66 | 2021-06 | 1809.65 | 394.82 | 1414.83 | 144365.48 |
| 67 | 2021-07 | 1809.65 | 390.99 | 1418.66 | 142946.82 |
| 68 | 2021-08 | 1809.65 | 387.15 | 1422.50 | 141524.32 |
| 69 | 2021-09 | 1809.65 | 383.30 | 1426.36 | 140097.96 |
| 70 | 2021-10 | 1809.65 | 379.43 | 1430.22 | 138667.74 |
| 71 | 2021-11 | 1809.65 | 375.56 | 1434.09 | 137233.65 |
| 72 | 2021-12 | 1809.65 | 371.67 | 1437.98 | 135795.68 |
| 73 | 2022-01 | 1809.65 | 367.78 | 1441.87 | 134353.81 |
| 74 | 2022-02 | 1809.65 | 363.87 | 1445.78 | 132908.03 |
| 75 | 2022-03 | 1809.65 | 359.96 | 1449.69 | 131458.34 |
| 76 | 2022-04 | 1809.65 | 356.03 | 1453.62 | 130004.72 |
| 77 | 2022-05 | 1809.65 | 352.10 | 1457.55 | 128547.17 |
| 78 | 2022-06 | 1809.65 | 348.15 | 1461.50 | 127085.67 |
| 79 | 2022-07 | 1809.65 | 344.19 | 1465.46 | 125620.21 |
| 80 | 2022-08 | 1809.65 | 340.22 | 1469.43 | 124150.78 |
| 81 | 2022-09 | 1809.65 | 336.24 | 1473.41 | 122677.37 |
| 82 | 2022-10 | 1809.65 | 332.25 | 1477.40 | 121199.97 |
| 83 | 2022-11 | 1809.65 | 328.25 | 1481.40 | 119718.57 |
| 84 | 2022-12 | 1809.65 | 324.24 | 1485.41 | 118233.15 |
| 85 | 2023-01 | 1809.65 | 320.21 | 1489.44 | 116743.72 |
| 86 | 2023-02 | 1809.65 | 316.18 | 1493.47 | 115250.25 |
| 87 | 2023-03 | 1809.65 | 312.14 | 1497.51 | 113752.74 |
| 88 | 2023-04 | 1809.65 | 308.08 | 1501.57 | 112251.17 |
| 89 | 2023-05 | 1809.65 | 304.01 | 1505.64 | 110745.53 |
| 90 | 2023-06 | 1809.65 | 299.94 | 1509.71 | 109235.81 |
| 91 | 2023-07 | 1809.65 | 295.85 | 1513.80 | 107722.01 |
| 92 | 2023-08 | 1809.65 | 291.75 | 1517.90 | 106204.11 |
| 93 | 2023-09 | 1809.65 | 287.64 | 1522.01 | 104682.09 |
| 94 | 2023-10 | 1809.65 | 283.51 | 1526.14 | 103155.96 |
| 95 | 2023-11 | 1809.65 | 279.38 | 1530.27 | 101625.69 |
| 96 | 2023-12 | 1809.65 | 275.24 | 1534.41 | 100091.27 |
| 97 | 2024-01 | 1809.65 | 271.08 | 1538.57 | 98552.70 |
| 98 | 2024-02 | 1809.65 | 266.91 | 1542.74 | 97009.97 |
| 99 | 2024-03 | 1809.65 | 262.74 | 1546.92 | 95463.05 |
| 100 | 2024-04 | 1809.65 | 258.55 | 1551.10 | 93911.95 |
| 101 | 2024-05 | 1809.65 | 254.34 | 1555.31 | 92356.64 |
| 102 | 2024-06 | 1809.65 | 250.13 | 1559.52 | 90797.12 |
| 103 | 2024-07 | 1809.65 | 245.91 | 1563.74 | 89233.38 |
| 104 | 2024-08 | 1809.65 | 241.67 | 1567.98 | 87665.40 |
| 105 | 2024-09 | 1809.65 | 237.43 | 1572.22 | 86093.18 |
| 106 | 2024-10 | 1809.65 | 233.17 | 1576.48 | 84516.70 |
| 107 | 2024-11 | 1809.65 | 228.90 | 1580.75 | 82935.95 |
| 108 | 2024-12 | 1809.65 | 224.62 | 1585.03 | 81350.92 |
| 109 | 2025-01 | 1809.65 | 220.33 | 1589.33 | 79761.59 |
| 110 | 2025-02 | 1809.65 | 216.02 | 1593.63 | 78167.96 |
| 111 | 2025-03 | 1809.65 | 211.70 | 1597.95 | 76570.02 |
| 112 | 2025-04 | 1809.65 | 207.38 | 1602.27 | 74967.74 |
| 113 | 2025-05 | 1809.65 | 203.04 | 1606.61 | 73361.13 |
| 114 | 2025-06 | 1809.65 | 198.69 | 1610.96 | 71750.17 |
| 115 | 2025-07 | 1809.65 | 194.32 | 1615.33 | 70134.84 |
| 116 | 2025-08 | 1809.65 | 189.95 | 1619.70 | 68515.14 |
| 117 | 2025-09 | 1809.65 | 185.56 | 1624.09 | 66891.05 |
| 118 | 2025-10 | 1809.65 | 181.16 | 1628.49 | 65262.56 |
| 119 | 2025-11 | 1809.65 | 176.75 | 1632.90 | 63629.66 |
| 120 | 2025-12 | 1809.65 | 172.33 | 1637.32 | 61992.34 |
| 121 | 2026-01 | 1809.65 | 167.90 | 1641.75 | 60350.59 |
| 122 | 2026-02 | 1809.65 | 163.45 | 1646.20 | 58704.39 |
| 123 | 2026-03 | 1809.65 | 158.99 | 1650.66 | 57053.73 |
| 124 | 2026-04 | 1809.65 | 154.52 | 1655.13 | 55398.60 |
| 125 | 2026-05 | 1809.65 | 150.04 | 1659.61 | 53738.99 |
| 126 | 2026-06 | 1809.65 | 145.54 | 1664.11 | 52074.88 |
| 127 | 2026-07 | 1809.65 | 141.04 | 1668.61 | 50406.26 |
| 128 | 2026-08 | 1809.65 | 136.52 | 1673.13 | 48733.13 |
| 129 | 2026-09 | 1809.65 | 131.99 | 1677.66 | 47055.47 |
| 130 | 2026-10 | 1809.65 | 127.44 | 1682.21 | 45373.26 |
| 131 | 2026-11 | 1809.65 | 122.89 | 1686.76 | 43686.49 |
| 132 | 2026-12 | 1809.65 | 118.32 | 1691.33 | 41995.16 |
| 133 | 2027-01 | 1809.65 | 113.74 | 1695.91 | 40299.25 |
| 134 | 2027-02 | 1809.65 | 109.14 | 1700.51 | 38598.74 |
| 135 | 2027-03 | 1809.65 | 104.54 | 1705.11 | 36893.63 |
| 136 | 2027-04 | 1809.65 | 99.92 | 1709.73 | 35183.90 |
| 137 | 2027-05 | 1809.65 | 95.29 | 1714.36 | 33469.54 |
| 138 | 2027-06 | 1809.65 | 90.65 | 1719.00 | 31750.53 |
| 139 | 2027-07 | 1809.65 | 85.99 | 1723.66 | 30026.87 |
| 140 | 2027-08 | 1809.65 | 81.32 | 1728.33 | 28298.55 |
| 141 | 2027-09 | 1809.65 | 76.64 | 1733.01 | 26565.54 |
| 142 | 2027-10 | 1809.65 | 71.95 | 1737.70 | 24827.84 |
| 143 | 2027-11 | 1809.65 | 67.24 | 1742.41 | 23085.43 |
| 144 | 2027-12 | 1809.65 | 62.52 | 1747.13 | 21338.30 |
| 145 | 2028-01 | 1809.65 | 57.79 | 1751.86 | 19586.44 |
| 146 | 2028-02 | 1809.65 | 53.05 | 1756.60 | 17829.84 |
| 147 | 2028-03 | 1809.65 | 48.29 | 1761.36 | 16068.48 |
| 148 | 2028-04 | 1809.65 | 43.52 | 1766.13 | 14302.34 |
| 149 | 2028-05 | 1809.65 | 38.74 | 1770.91 | 12531.43 |
| 150 | 2028-06 | 1809.65 | 33.94 | 1775.71 | 10755.72 |
| 151 | 2028-07 | 1809.65 | 29.13 | 1780.52 | 8975.20 |
| 152 | 2028-08 | 1809.65 | 24.31 | 1785.34 | 7189.85 |
| 153 | 2028-09 | 1809.65 | 19.47 | 1790.18 | 5399.68 |
| 154 | 2028-10 | 1809.65 | 14.62 | 1795.03 | 3604.65 |
| 155 | 2028-11 | 1809.65 | 9.76 | 1799.89 | 1804.76 |
| 156 | 2028-12 | 1809.65 | 4.89 | 1804.76 | 0.00 |
等额本金还款方式：
贷款总额：23万
还款月数：13年
首月还款：2097.28元
每月递减：3.99元
利息总额：4.89万
本息合计：27.89万
节省利息：3406.51元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-01 | 2097.28 | 622.92 | 1474.36 | 228525.64 |
| 2 | 2016-02 | 2093.28 | 618.92 | 1474.36 | 227051.28 |
| 3 | 2016-03 | 2089.29 | 614.93 | 1474.36 | 225576.92 |
| 4 | 2016-04 | 2085.30 | 610.94 | 1474.36 | 224102.56 |
| 5 | 2016-05 | 2081.30 | 606.94 | 1474.36 | 222628.21 |
| 6 | 2016-06 | 2077.31 | 602.95 | 1474.36 | 221153.85 |
| 7 | 2016-07 | 2073.32 | 598.96 | 1474.36 | 219679.49 |
| 8 | 2016-08 | 2069.32 | 594.97 | 1474.36 | 218205.13 |
| 9 | 2016-09 | 2065.33 | 590.97 | 1474.36 | 216730.77 |
| 10 | 2016-10 | 2061.34 | 586.98 | 1474.36 | 215256.41 |
| 11 | 2016-11 | 2057.35 | 582.99 | 1474.36 | 213782.05 |
| 12 | 2016-12 | 2053.35 | 578.99 | 1474.36 | 212307.69 |
| 13 | 2017-01 | 2049.36 | 575.00 | 1474.36 | 210833.33 |
| 14 | 2017-02 | 2045.37 | 571.01 | 1474.36 | 209358.97 |
| 15 | 2017-03 | 2041.37 | 567.01 | 1474.36 | 207884.62 |
| 16 | 2017-04 | 2037.38 | 563.02 | 1474.36 | 206410.26 |
| 17 | 2017-05 | 2033.39 | 559.03 | 1474.36 | 204935.90 |
| 18 | 2017-06 | 2029.39 | 555.03 | 1474.36 | 203461.54 |
| 19 | 2017-07 | 2025.40 | 551.04 | 1474.36 | 201987.18 |
| 20 | 2017-08 | 2021.41 | 547.05 | 1474.36 | 200512.82 |
| 21 | 2017-09 | 2017.41 | 543.06 | 1474.36 | 199038.46 |
| 22 | 2017-10 | 2013.42 | 539.06 | 1474.36 | 197564.10 |
| 23 | 2017-11 | 2009.43 | 535.07 | 1474.36 | 196089.74 |
| 24 | 2017-12 | 2005.44 | 531.08 | 1474.36 | 194615.38 |
| 25 | 2018-01 | 2001.44 | 527.08 | 1474.36 | 193141.03 |
| 26 | 2018-02 | 1997.45 | 523.09 | 1474.36 | 191666.67 |
| 27 | 2018-03 | 1993.46 | 519.10 | 1474.36 | 190192.31 |
| 28 | 2018-04 | 1989.46 | 515.10 | 1474.36 | 188717.95 |
| 29 | 2018-05 | 1985.47 | 511.11 | 1474.36 | 187243.59 |
| 30 | 2018-06 | 1981.48 | 507.12 | 1474.36 | 185769.23 |
| 31 | 2018-07 | 1977.48 | 503.12 | 1474.36 | 184294.87 |
| 32 | 2018-08 | 1973.49 | 499.13 | 1474.36 | 182820.51 |
| 33 | 2018-09 | 1969.50 | 495.14 | 1474.36 | 181346.15 |
| 34 | 2018-10 | 1965.50 | 491.15 | 1474.36 | 179871.79 |
| 35 | 2018-11 | 1961.51 | 487.15 | 1474.36 | 178397.44 |
| 36 | 2018-12 | 1957.52 | 483.16 | 1474.36 | 176923.08 |
| 37 | 2019-01 | 1953.53 | 479.17 | 1474.36 | 175448.72 |
| 38 | 2019-02 | 1949.53 | 475.17 | 1474.36 | 173974.36 |
| 39 | 2019-03 | 1945.54 | 471.18 | 1474.36 | 172500.00 |
| 40 | 2019-04 | 1941.55 | 467.19 | 1474.36 | 171025.64 |
| 41 | 2019-05 | 1937.55 | 463.19 | 1474.36 | 169551.28 |
| 42 | 2019-06 | 1933.56 | 459.20 | 1474.36 | 168076.92 |
| 43 | 2019-07 | 1929.57 | 455.21 | 1474.36 | 166602.56 |
| 44 | 2019-08 | 1925.57 | 451.22 | 1474.36 | 165128.21 |
| 45 | 2019-09 | 1921.58 | 447.22 | 1474.36 | 163653.85 |
| 46 | 2019-10 | 1917.59 | 443.23 | 1474.36 | 162179.49 |
| 47 | 2019-11 | 1913.60 | 439.24 | 1474.36 | 160705.13 |
| 48 | 2019-12 | 1909.60 | 435.24 | 1474.36 | 159230.77 |
| 49 | 2020-01 | 1905.61 | 431.25 | 1474.36 | 157756.41 |
| 50 | 2020-02 | 1901.62 | 427.26 | 1474.36 | 156282.05 |
| 51 | 2020-03 | 1897.62 | 423.26 | 1474.36 | 154807.69 |
| 52 | 2020-04 | 1893.63 | 419.27 | 1474.36 | 153333.33 |
| 53 | 2020-05 | 1889.64 | 415.28 | 1474.36 | 151858.97 |
| 54 | 2020-06 | 1885.64 | 411.28 | 1474.36 | 150384.62 |
| 55 | 2020-07 | 1881.65 | 407.29 | 1474.36 | 148910.26 |
| 56 | 2020-08 | 1877.66 | 403.30 | 1474.36 | 147435.90 |
| 57 | 2020-09 | 1873.66 | 399.31 | 1474.36 | 145961.54 |
| 58 | 2020-10 | 1869.67 | 395.31 | 1474.36 | 144487.18 |
| 59 | 2020-11 | 1865.68 | 391.32 | 1474.36 | 143012.82 |
| 60 | 2020-12 | 1861.69 | 387.33 | 1474.36 | 141538.46 |
| 61 | 2021-01 | 1857.69 | 383.33 | 1474.36 | 140064.10 |
| 62 | 2021-02 | 1853.70 | 379.34 | 1474.36 | 138589.74 |
| 63 | 2021-03 | 1849.71 | 375.35 | 1474.36 | 137115.38 |
| 64 | 2021-04 | 1845.71 | 371.35 | 1474.36 | 135641.03 |
| 65 | 2021-05 | 1841.72 | 367.36 | 1474.36 | 134166.67 |
| 66 | 2021-06 | 1837.73 | 363.37 | 1474.36 | 132692.31 |
| 67 | 2021-07 | 1833.73 | 359.38 | 1474.36 | 131217.95 |
| 68 | 2021-08 | 1829.74 | 355.38 | 1474.36 | 129743.59 |
| 69 | 2021-09 | 1825.75 | 351.39 | 1474.36 | 128269.23 |
| 70 | 2021-10 | 1821.75 | 347.40 | 1474.36 | 126794.87 |
| 71 | 2021-11 | 1817.76 | 343.40 | 1474.36 | 125320.51 |
| 72 | 2021-12 | 1813.77 | 339.41 | 1474.36 | 123846.15 |
| 73 | 2022-01 | 1809.78 | 335.42 | 1474.36 | 122371.79 |
| 74 | 2022-02 | 1805.78 | 331.42 | 1474.36 | 120897.44 |
| 75 | 2022-03 | 1801.79 | 327.43 | 1474.36 | 119423.08 |
| 76 | 2022-04 | 1797.80 | 323.44 | 1474.36 | 117948.72 |
| 77 | 2022-05 | 1793.80 | 319.44 | 1474.36 | 116474.36 |
| 78 | 2022-06 | 1789.81 | 315.45 | 1474.36 | 115000.00 |
| 79 | 2022-07 | 1785.82 | 311.46 | 1474.36 | 113525.64 |
| 80 | 2022-08 | 1781.82 | 307.47 | 1474.36 | 112051.28 |
| 81 | 2022-09 | 1777.83 | 303.47 | 1474.36 | 110576.92 |
| 82 | 2022-10 | 1773.84 | 299.48 | 1474.36 | 109102.56 |
| 83 | 2022-11 | 1769.85 | 295.49 | 1474.36 | 107628.21 |
| 84 | 2022-12 | 1765.85 | 291.49 | 1474.36 | 106153.85 |
| 85 | 2023-01 | 1761.86 | 287.50 | 1474.36 | 104679.49 |
| 86 | 2023-02 | 1757.87 | 283.51 | 1474.36 | 103205.13 |
| 87 | 2023-03 | 1753.87 | 279.51 | 1474.36 | 101730.77 |
| 88 | 2023-04 | 1749.88 | 275.52 | 1474.36 | 100256.41 |
| 89 | 2023-05 | 1745.89 | 271.53 | 1474.36 | 98782.05 |
| 90 | 2023-06 | 1741.89 | 267.53 | 1474.36 | 97307.69 |
| 91 | 2023-07 | 1737.90 | 263.54 | 1474.36 | 95833.33 |
| 92 | 2023-08 | 1733.91 | 259.55 | 1474.36 | 94358.97 |
| 93 | 2023-09 | 1729.91 | 255.56 | 1474.36 | 92884.62 |
| 94 | 2023-10 | 1725.92 | 251.56 | 1474.36 | 91410.26 |
| 95 | 2023-11 | 1721.93 | 247.57 | 1474.36 | 89935.90 |
| 96 | 2023-12 | 1717.94 | 243.58 | 1474.36 | 88461.54 |
| 97 | 2024-01 | 1713.94 | 239.58 | 1474.36 | 86987.18 |
| 98 | 2024-02 | 1709.95 | 235.59 | 1474.36 | 85512.82 |
| 99 | 2024-03 | 1705.96 | 231.60 | 1474.36 | 84038.46 |
| 100 | 2024-04 | 1701.96 | 227.60 | 1474.36 | 82564.10 |
| 101 | 2024-05 | 1697.97 | 223.61 | 1474.36 | 81089.74 |
| 102 | 2024-06 | 1693.98 | 219.62 | 1474.36 | 79615.38 |
| 103 | 2024-07 | 1689.98 | 215.63 | 1474.36 | 78141.03 |
| 104 | 2024-08 | 1685.99 | 211.63 | 1474.36 | 76666.67 |
| 105 | 2024-09 | 1682.00 | 207.64 | 1474.36 | 75192.31 |
| 106 | 2024-10 | 1678.00 | 203.65 | 1474.36 | 73717.95 |
| 107 | 2024-11 | 1674.01 | 199.65 | 1474.36 | 72243.59 |
| 108 | 2024-12 | 1670.02 | 195.66 | 1474.36 | 70769.23 |
| 109 | 2025-01 | 1666.03 | 191.67 | 1474.36 | 69294.87 |
| 110 | 2025-02 | 1662.03 | 187.67 | 1474.36 | 67820.51 |
| 111 | 2025-03 | 1658.04 | 183.68 | 1474.36 | 66346.15 |
| 112 | 2025-04 | 1654.05 | 179.69 | 1474.36 | 64871.79 |
| 113 | 2025-05 | 1650.05 | 175.69 | 1474.36 | 63397.44 |
| 114 | 2025-06 | 1646.06 | 171.70 | 1474.36 | 61923.08 |
| 115 | 2025-07 | 1642.07 | 167.71 | 1474.36 | 60448.72 |
| 116 | 2025-08 | 1638.07 | 163.72 | 1474.36 | 58974.36 |
| 117 | 2025-09 | 1634.08 | 159.72 | 1474.36 | 57500.00 |
| 118 | 2025-10 | 1630.09 | 155.73 | 1474.36 | 56025.64 |
| 119 | 2025-11 | 1626.10 | 151.74 | 1474.36 | 54551.28 |
| 120 | 2025-12 | 1622.10 | 147.74 | 1474.36 | 53076.92 |
| 121 | 2026-01 | 1618.11 | 143.75 | 1474.36 | 51602.56 |
| 122 | 2026-02 | 1614.12 | 139.76 | 1474.36 | 50128.21 |
| 123 | 2026-03 | 1610.12 | 135.76 | 1474.36 | 48653.85 |
| 124 | 2026-04 | 1606.13 | 131.77 | 1474.36 | 47179.49 |
| 125 | 2026-05 | 1602.14 | 127.78 | 1474.36 | 45705.13 |
| 126 | 2026-06 | 1598.14 | 123.78 | 1474.36 | 44230.77 |
| 127 | 2026-07 | 1594.15 | 119.79 | 1474.36 | 42756.41 |
| 128 | 2026-08 | 1590.16 | 115.80 | 1474.36 | 41282.05 |
| 129 | 2026-09 | 1586.16 | 111.81 | 1474.36 | 39807.69 |
| 130 | 2026-10 | 1582.17 | 107.81 | 1474.36 | 38333.33 |
| 131 | 2026-11 | 1578.18 | 103.82 | 1474.36 | 36858.97 |
| 132 | 2026-12 | 1574.19 | 99.83 | 1474.36 | 35384.62 |
| 133 | 2027-01 | 1570.19 | 95.83 | 1474.36 | 33910.26 |
| 134 | 2027-02 | 1566.20 | 91.84 | 1474.36 | 32435.90 |
| 135 | 2027-03 | 1562.21 | 87.85 | 1474.36 | 30961.54 |
| 136 | 2027-04 | 1558.21 | 83.85 | 1474.36 | 29487.18 |
| 137 | 2027-05 | 1554.22 | 79.86 | 1474.36 | 28012.82 |
| 138 | 2027-06 | 1550.23 | 75.87 | 1474.36 | 26538.46 |
| 139 | 2027-07 | 1546.23 | 71.87 | 1474.36 | 25064.10 |
| 140 | 2027-08 | 1542.24 | 67.88 | 1474.36 | 23589.74 |
| 141 | 2027-09 | 1538.25 | 63.89 | 1474.36 | 22115.38 |
| 142 | 2027-10 | 1534.25 | 59.90 | 1474.36 | 20641.03 |
| 143 | 2027-11 | 1530.26 | 55.90 | 1474.36 | 19166.67 |
| 144 | 2027-12 | 1526.27 | 51.91 | 1474.36 | 17692.31 |
| 145 | 2028-01 | 1522.28 | 47.92 | 1474.36 | 16217.95 |
| 146 | 2028-02 | 1518.28 | 43.92 | 1474.36 | 14743.59 |
| 147 | 2028-03 | 1514.29 | 39.93 | 1474.36 | 13269.23 |
| 148 | 2028-04 | 1510.30 | 35.94 | 1474.36 | 11794.87 |
| 149 | 2028-05 | 1506.30 | 31.94 | 1474.36 | 10320.51 |
| 150 | 2028-06 | 1502.31 | 27.95 | 1474.36 | 8846.15 |
| 151 | 2028-07 | 1498.32 | 23.96 | 1474.36 | 7371.79 |
| 152 | 2028-08 | 1494.32 | 19.97 | 1474.36 | 5897.44 |
| 153 | 2028-09 | 1490.33 | 15.97 | 1474.36 | 4423.08 |
| 154 | 2028-10 | 1486.34 | 11.98 | 1474.36 | 2948.72 |
| 155 | 2028-11 | 1482.35 | 7.99 | 1474.36 | 1474.36 |
| 156 | 2028-12 | 1478.35 | 3.99 | 1474.36 | 0.00 |