贷款26.3万（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：26.3万
还款月数：12年
每月还款：2189.23元
利息总额：5.23万
本息合计：31.52万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2189.23 | 679.35 | 1509.88 | 261464.12 |
| 2 | 2024-12 | 2189.23 | 675.45 | 1513.78 | 259950.35 |
| 3 | 2025-01 | 2189.23 | 671.54 | 1517.69 | 258432.66 |
| 4 | 2025-02 | 2189.23 | 667.62 | 1521.61 | 256911.05 |
| 5 | 2025-03 | 2189.23 | 663.69 | 1525.54 | 255385.51 |
| 6 | 2025-04 | 2189.23 | 659.75 | 1529.48 | 253856.04 |
| 7 | 2025-05 | 2189.23 | 655.79 | 1533.43 | 252322.60 |
| 8 | 2025-06 | 2189.23 | 651.83 | 1537.39 | 250785.21 |
| 9 | 2025-07 | 2189.23 | 647.86 | 1541.36 | 249243.85 |
| 10 | 2025-08 | 2189.23 | 643.88 | 1545.35 | 247698.50 |
| 11 | 2025-09 | 2189.23 | 639.89 | 1549.34 | 246149.17 |
| 12 | 2025-10 | 2189.23 | 635.89 | 1553.34 | 244595.83 |
| 13 | 2025-11 | 2189.23 | 631.87 | 1557.35 | 243038.47 |
| 14 | 2025-12 | 2189.23 | 627.85 | 1561.38 | 241477.10 |
| 15 | 2026-01 | 2189.23 | 623.82 | 1565.41 | 239911.69 |
| 16 | 2026-02 | 2189.23 | 619.77 | 1569.45 | 238342.23 |
| 17 | 2026-03 | 2189.23 | 615.72 | 1573.51 | 236768.73 |
| 18 | 2026-04 | 2189.23 | 611.65 | 1577.57 | 235191.15 |
| 19 | 2026-05 | 2189.23 | 607.58 | 1581.65 | 233609.51 |
| 20 | 2026-06 | 2189.23 | 603.49 | 1585.73 | 232023.77 |
| 21 | 2026-07 | 2189.23 | 599.39 | 1589.83 | 230433.94 |
| 22 | 2026-08 | 2189.23 | 595.29 | 1593.94 | 228840.00 |
| 23 | 2026-09 | 2189.23 | 591.17 | 1598.06 | 227241.95 |
| 24 | 2026-10 | 2189.23 | 587.04 | 1602.18 | 225639.76 |
| 25 | 2026-11 | 2189.23 | 582.90 | 1606.32 | 224033.44 |
| 26 | 2026-12 | 2189.23 | 578.75 | 1610.47 | 222422.97 |
| 27 | 2027-01 | 2189.23 | 574.59 | 1614.63 | 220808.34 |
| 28 | 2027-02 | 2189.23 | 570.42 | 1618.80 | 219189.53 |
| 29 | 2027-03 | 2189.23 | 566.24 | 1622.99 | 217566.55 |
| 30 | 2027-04 | 2189.23 | 562.05 | 1627.18 | 215939.37 |
| 31 | 2027-05 | 2189.23 | 557.84 | 1631.38 | 214307.99 |
| 32 | 2027-06 | 2189.23 | 553.63 | 1635.60 | 212672.39 |
| 33 | 2027-07 | 2189.23 | 549.40 | 1639.82 | 211032.57 |
| 34 | 2027-08 | 2189.23 | 545.17 | 1644.06 | 209388.51 |
| 35 | 2027-09 | 2189.23 | 540.92 | 1648.31 | 207740.20 |
| 36 | 2027-10 | 2189.23 | 536.66 | 1652.56 | 206087.64 |
| 37 | 2027-11 | 2189.23 | 532.39 | 1656.83 | 204430.81 |
| 38 | 2027-12 | 2189.23 | 528.11 | 1661.11 | 202769.70 |
| 39 | 2028-01 | 2189.23 | 523.82 | 1665.40 | 201104.29 |
| 40 | 2028-02 | 2189.23 | 519.52 | 1669.71 | 199434.59 |
| 41 | 2028-03 | 2189.23 | 515.21 | 1674.02 | 197760.57 |
| 42 | 2028-04 | 2189.23 | 510.88 | 1678.34 | 196082.22 |
| 43 | 2028-05 | 2189.23 | 506.55 | 1682.68 | 194399.54 |
| 44 | 2028-06 | 2189.23 | 502.20 | 1687.03 | 192712.52 |
| 45 | 2028-07 | 2189.23 | 497.84 | 1691.38 | 191021.13 |
| 46 | 2028-08 | 2189.23 | 493.47 | 1695.75 | 189325.38 |
| 47 | 2028-09 | 2189.23 | 489.09 | 1700.13 | 187625.24 |
| 48 | 2028-10 | 2189.23 | 484.70 | 1704.53 | 185920.72 |
| 49 | 2028-11 | 2189.23 | 480.30 | 1708.93 | 184211.79 |
| 50 | 2028-12 | 2189.23 | 475.88 | 1713.34 | 182498.44 |
| 51 | 2029-01 | 2189.23 | 471.45 | 1717.77 | 180780.67 |
| 52 | 2029-02 | 2189.23 | 467.02 | 1722.21 | 179058.46 |
| 53 | 2029-03 | 2189.23 | 462.57 | 1726.66 | 177331.80 |
| 54 | 2029-04 | 2189.23 | 458.11 | 1731.12 | 175600.69 |
| 55 | 2029-05 | 2189.23 | 453.64 | 1735.59 | 173865.10 |
| 56 | 2029-06 | 2189.23 | 449.15 | 1740.07 | 172125.02 |
| 57 | 2029-07 | 2189.23 | 444.66 | 1744.57 | 170380.45 |
| 58 | 2029-08 | 2189.23 | 440.15 | 1749.08 | 168631.38 |
| 59 | 2029-09 | 2189.23 | 435.63 | 1753.59 | 166877.78 |
| 60 | 2029-10 | 2189.23 | 431.10 | 1758.12 | 165119.66 |
| 61 | 2029-11 | 2189.23 | 426.56 | 1762.67 | 163356.99 |
| 62 | 2029-12 | 2189.23 | 422.01 | 1767.22 | 161589.77 |
| 63 | 2030-01 | 2189.23 | 417.44 | 1771.79 | 159817.99 |
| 64 | 2030-02 | 2189.23 | 412.86 | 1776.36 | 158041.63 |
| 65 | 2030-03 | 2189.23 | 408.27 | 1780.95 | 156260.67 |
| 66 | 2030-04 | 2189.23 | 403.67 | 1785.55 | 154475.12 |
| 67 | 2030-05 | 2189.23 | 399.06 | 1790.16 | 152684.96 |
| 68 | 2030-06 | 2189.23 | 394.44 | 1794.79 | 150890.17 |
| 69 | 2030-07 | 2189.23 | 389.80 | 1799.43 | 149090.74 |
| 70 | 2030-08 | 2189.23 | 385.15 | 1804.07 | 147286.67 |
| 71 | 2030-09 | 2189.23 | 380.49 | 1808.73 | 145477.93 |
| 72 | 2030-10 | 2189.23 | 375.82 | 1813.41 | 143664.53 |
| 73 | 2030-11 | 2189.23 | 371.13 | 1818.09 | 141846.43 |
| 74 | 2030-12 | 2189.23 | 366.44 | 1822.79 | 140023.65 |
| 75 | 2031-01 | 2189.23 | 361.73 | 1827.50 | 138196.15 |
| 76 | 2031-02 | 2189.23 | 357.01 | 1832.22 | 136363.93 |
| 77 | 2031-03 | 2189.23 | 352.27 | 1836.95 | 134526.98 |
| 78 | 2031-04 | 2189.23 | 347.53 | 1841.70 | 132685.28 |
| 79 | 2031-05 | 2189.23 | 342.77 | 1846.46 | 130838.82 |
| 80 | 2031-06 | 2189.23 | 338.00 | 1851.23 | 128987.60 |
| 81 | 2031-07 | 2189.23 | 333.22 | 1856.01 | 127131.59 |
| 82 | 2031-08 | 2189.23 | 328.42 | 1860.80 | 125270.79 |
| 83 | 2031-09 | 2189.23 | 323.62 | 1865.61 | 123405.18 |
| 84 | 2031-10 | 2189.23 | 318.80 | 1870.43 | 121534.75 |
| 85 | 2031-11 | 2189.23 | 313.96 | 1875.26 | 119659.49 |
| 86 | 2031-12 | 2189.23 | 309.12 | 1880.11 | 117779.39 |
| 87 | 2032-01 | 2189.23 | 304.26 | 1884.96 | 115894.42 |
| 88 | 2032-02 | 2189.23 | 299.39 | 1889.83 | 114004.59 |
| 89 | 2032-03 | 2189.23 | 294.51 | 1894.71 | 112109.88 |
| 90 | 2032-04 | 2189.23 | 289.62 | 1899.61 | 110210.27 |
| 91 | 2032-05 | 2189.23 | 284.71 | 1904.52 | 108305.76 |
| 92 | 2032-06 | 2189.23 | 279.79 | 1909.44 | 106396.32 |
| 93 | 2032-07 | 2189.23 | 274.86 | 1914.37 | 104481.95 |
| 94 | 2032-08 | 2189.23 | 269.91 | 1919.31 | 102562.64 |
| 95 | 2032-09 | 2189.23 | 264.95 | 1924.27 | 100638.37 |
| 96 | 2032-10 | 2189.23 | 259.98 | 1929.24 | 98709.12 |
| 97 | 2032-11 | 2189.23 | 255.00 | 1934.23 | 96774.90 |
| 98 | 2032-12 | 2189.23 | 250.00 | 1939.22 | 94835.67 |
| 99 | 2033-01 | 2189.23 | 244.99 | 1944.23 | 92891.44 |
| 100 | 2033-02 | 2189.23 | 239.97 | 1949.26 | 90942.18 |
| 101 | 2033-03 | 2189.23 | 234.93 | 1954.29 | 88987.89 |
| 102 | 2033-04 | 2189.23 | 229.89 | 1959.34 | 87028.55 |
| 103 | 2033-05 | 2189.23 | 224.82 | 1964.40 | 85064.15 |
| 104 | 2033-06 | 2189.23 | 219.75 | 1969.48 | 83094.68 |
| 105 | 2033-07 | 2189.23 | 214.66 | 1974.56 | 81120.11 |
| 106 | 2033-08 | 2189.23 | 209.56 | 1979.67 | 79140.45 |
| 107 | 2033-09 | 2189.23 | 204.45 | 1984.78 | 77155.67 |
| 108 | 2033-10 | 2189.23 | 199.32 | 1989.91 | 75165.76 |
| 109 | 2033-11 | 2189.23 | 194.18 | 1995.05 | 73170.71 |
| 110 | 2033-12 | 2189.23 | 189.02 | 2000.20 | 71170.51 |
| 111 | 2034-01 | 2189.23 | 183.86 | 2005.37 | 69165.14 |
| 112 | 2034-02 | 2189.23 | 178.68 | 2010.55 | 67154.60 |
| 113 | 2034-03 | 2189.23 | 173.48 | 2015.74 | 65138.85 |
| 114 | 2034-04 | 2189.23 | 168.28 | 2020.95 | 63117.90 |
| 115 | 2034-05 | 2189.23 | 163.05 | 2026.17 | 61091.73 |
| 116 | 2034-06 | 2189.23 | 157.82 | 2031.41 | 59060.33 |
| 117 | 2034-07 | 2189.23 | 152.57 | 2036.65 | 57023.67 |
| 118 | 2034-08 | 2189.23 | 147.31 | 2041.91 | 54981.76 |
| 119 | 2034-09 | 2189.23 | 142.04 | 2047.19 | 52934.57 |
| 120 | 2034-10 | 2189.23 | 136.75 | 2052.48 | 50882.09 |
| 121 | 2034-11 | 2189.23 | 131.45 | 2057.78 | 48824.31 |
| 122 | 2034-12 | 2189.23 | 126.13 | 2063.10 | 46761.22 |
| 123 | 2035-01 | 2189.23 | 120.80 | 2068.43 | 44692.79 |
| 124 | 2035-02 | 2189.23 | 115.46 | 2073.77 | 42619.02 |
| 125 | 2035-03 | 2189.23 | 110.10 | 2079.13 | 40539.90 |
| 126 | 2035-04 | 2189.23 | 104.73 | 2084.50 | 38455.40 |
| 127 | 2035-05 | 2189.23 | 99.34 | 2089.88 | 36365.52 |
| 128 | 2035-06 | 2189.23 | 93.94 | 2095.28 | 34270.24 |
| 129 | 2035-07 | 2189.23 | 88.53 | 2100.69 | 32169.54 |
| 130 | 2035-08 | 2189.23 | 83.10 | 2106.12 | 30063.42 |
| 131 | 2035-09 | 2189.23 | 77.66 | 2111.56 | 27951.86 |
| 132 | 2035-10 | 2189.23 | 72.21 | 2117.02 | 25834.84 |
| 133 | 2035-11 | 2189.23 | 66.74 | 2122.49 | 23712.36 |
| 134 | 2035-12 | 2189.23 | 61.26 | 2127.97 | 21584.39 |
| 135 | 2036-01 | 2189.23 | 55.76 | 2133.47 | 19450.92 |
| 136 | 2036-02 | 2189.23 | 50.25 | 2138.98 | 17311.95 |
| 137 | 2036-03 | 2189.23 | 44.72 | 2144.50 | 15167.44 |
| 138 | 2036-04 | 2189.23 | 39.18 | 2150.04 | 13017.40 |
| 139 | 2036-05 | 2189.23 | 33.63 | 2155.60 | 10861.80 |
| 140 | 2036-06 | 2189.23 | 28.06 | 2161.17 | 8700.64 |
| 141 | 2036-07 | 2189.23 | 22.48 | 2166.75 | 6533.89 |
| 142 | 2036-08 | 2189.23 | 16.88 | 2172.35 | 4361.54 |
| 143 | 2036-09 | 2189.23 | 11.27 | 2177.96 | 2183.58 |
| 144 | 2036-10 | 2189.23 | 5.64 | 2183.58 | 0.00 |
等额本金还款方式：
贷款总额：26.3万
还款月数：12年
首月还款：2505.56元
每月递减：4.72元
利息总额：4.93万
本息合计：31.22万
节省利息：3021.62元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2505.56 | 679.35 | 1826.21 | 261147.79 |
| 2 | 2024-12 | 2500.84 | 674.63 | 1826.21 | 259321.58 |
| 3 | 2025-01 | 2496.12 | 669.91 | 1826.21 | 257495.38 |
| 4 | 2025-02 | 2491.40 | 665.20 | 1826.21 | 255669.17 |
| 5 | 2025-03 | 2486.69 | 660.48 | 1826.21 | 253842.96 |
| 6 | 2025-04 | 2481.97 | 655.76 | 1826.21 | 252016.75 |
| 7 | 2025-05 | 2477.25 | 651.04 | 1826.21 | 250190.54 |
| 8 | 2025-06 | 2472.53 | 646.33 | 1826.21 | 248364.33 |
| 9 | 2025-07 | 2467.82 | 641.61 | 1826.21 | 246538.13 |
| 10 | 2025-08 | 2463.10 | 636.89 | 1826.21 | 244711.92 |
| 11 | 2025-09 | 2458.38 | 632.17 | 1826.21 | 242885.71 |
| 12 | 2025-10 | 2453.66 | 627.45 | 1826.21 | 241059.50 |
| 13 | 2025-11 | 2448.95 | 622.74 | 1826.21 | 239233.29 |
| 14 | 2025-12 | 2444.23 | 618.02 | 1826.21 | 237407.08 |
| 15 | 2026-01 | 2439.51 | 613.30 | 1826.21 | 235580.88 |
| 16 | 2026-02 | 2434.79 | 608.58 | 1826.21 | 233754.67 |
| 17 | 2026-03 | 2430.07 | 603.87 | 1826.21 | 231928.46 |
| 18 | 2026-04 | 2425.36 | 599.15 | 1826.21 | 230102.25 |
| 19 | 2026-05 | 2420.64 | 594.43 | 1826.21 | 228276.04 |
| 20 | 2026-06 | 2415.92 | 589.71 | 1826.21 | 226449.83 |
| 21 | 2026-07 | 2411.20 | 585.00 | 1826.21 | 224623.63 |
| 22 | 2026-08 | 2406.49 | 580.28 | 1826.21 | 222797.42 |
| 23 | 2026-09 | 2401.77 | 575.56 | 1826.21 | 220971.21 |
| 24 | 2026-10 | 2397.05 | 570.84 | 1826.21 | 219145.00 |
| 25 | 2026-11 | 2392.33 | 566.12 | 1826.21 | 217318.79 |
| 26 | 2026-12 | 2387.62 | 561.41 | 1826.21 | 215492.58 |
| 27 | 2027-01 | 2382.90 | 556.69 | 1826.21 | 213666.38 |
| 28 | 2027-02 | 2378.18 | 551.97 | 1826.21 | 211840.17 |
| 29 | 2027-03 | 2373.46 | 547.25 | 1826.21 | 210013.96 |
| 30 | 2027-04 | 2368.74 | 542.54 | 1826.21 | 208187.75 |
| 31 | 2027-05 | 2364.03 | 537.82 | 1826.21 | 206361.54 |
| 32 | 2027-06 | 2359.31 | 533.10 | 1826.21 | 204535.33 |
| 33 | 2027-07 | 2354.59 | 528.38 | 1826.21 | 202709.13 |
| 34 | 2027-08 | 2349.87 | 523.67 | 1826.21 | 200882.92 |
| 35 | 2027-09 | 2345.16 | 518.95 | 1826.21 | 199056.71 |
| 36 | 2027-10 | 2340.44 | 514.23 | 1826.21 | 197230.50 |
| 37 | 2027-11 | 2335.72 | 509.51 | 1826.21 | 195404.29 |
| 38 | 2027-12 | 2331.00 | 504.79 | 1826.21 | 193578.08 |
| 39 | 2028-01 | 2326.29 | 500.08 | 1826.21 | 191751.88 |
| 40 | 2028-02 | 2321.57 | 495.36 | 1826.21 | 189925.67 |
| 41 | 2028-03 | 2316.85 | 490.64 | 1826.21 | 188099.46 |
| 42 | 2028-04 | 2312.13 | 485.92 | 1826.21 | 186273.25 |
| 43 | 2028-05 | 2307.41 | 481.21 | 1826.21 | 184447.04 |
| 44 | 2028-06 | 2302.70 | 476.49 | 1826.21 | 182620.83 |
| 45 | 2028-07 | 2297.98 | 471.77 | 1826.21 | 180794.63 |
| 46 | 2028-08 | 2293.26 | 467.05 | 1826.21 | 178968.42 |
| 47 | 2028-09 | 2288.54 | 462.34 | 1826.21 | 177142.21 |
| 48 | 2028-10 | 2283.83 | 457.62 | 1826.21 | 175316.00 |
| 49 | 2028-11 | 2279.11 | 452.90 | 1826.21 | 173489.79 |
| 50 | 2028-12 | 2274.39 | 448.18 | 1826.21 | 171663.58 |
| 51 | 2029-01 | 2269.67 | 443.46 | 1826.21 | 169837.38 |
| 52 | 2029-02 | 2264.95 | 438.75 | 1826.21 | 168011.17 |
| 53 | 2029-03 | 2260.24 | 434.03 | 1826.21 | 166184.96 |
| 54 | 2029-04 | 2255.52 | 429.31 | 1826.21 | 164358.75 |
| 55 | 2029-05 | 2250.80 | 424.59 | 1826.21 | 162532.54 |
| 56 | 2029-06 | 2246.08 | 419.88 | 1826.21 | 160706.33 |
| 57 | 2029-07 | 2241.37 | 415.16 | 1826.21 | 158880.13 |
| 58 | 2029-08 | 2236.65 | 410.44 | 1826.21 | 157053.92 |
| 59 | 2029-09 | 2231.93 | 405.72 | 1826.21 | 155227.71 |
| 60 | 2029-10 | 2227.21 | 401.00 | 1826.21 | 153401.50 |
| 61 | 2029-11 | 2222.50 | 396.29 | 1826.21 | 151575.29 |
| 62 | 2029-12 | 2217.78 | 391.57 | 1826.21 | 149749.08 |
| 63 | 2030-01 | 2213.06 | 386.85 | 1826.21 | 147922.88 |
| 64 | 2030-02 | 2208.34 | 382.13 | 1826.21 | 146096.67 |
| 65 | 2030-03 | 2203.62 | 377.42 | 1826.21 | 144270.46 |
| 66 | 2030-04 | 2198.91 | 372.70 | 1826.21 | 142444.25 |
| 67 | 2030-05 | 2194.19 | 367.98 | 1826.21 | 140618.04 |
| 68 | 2030-06 | 2189.47 | 363.26 | 1826.21 | 138791.83 |
| 69 | 2030-07 | 2184.75 | 358.55 | 1826.21 | 136965.63 |
| 70 | 2030-08 | 2180.04 | 353.83 | 1826.21 | 135139.42 |
| 71 | 2030-09 | 2175.32 | 349.11 | 1826.21 | 133313.21 |
| 72 | 2030-10 | 2170.60 | 344.39 | 1826.21 | 131487.00 |
| 73 | 2030-11 | 2165.88 | 339.67 | 1826.21 | 129660.79 |
| 74 | 2030-12 | 2161.17 | 334.96 | 1826.21 | 127834.58 |
| 75 | 2031-01 | 2156.45 | 330.24 | 1826.21 | 126008.38 |
| 76 | 2031-02 | 2151.73 | 325.52 | 1826.21 | 124182.17 |
| 77 | 2031-03 | 2147.01 | 320.80 | 1826.21 | 122355.96 |
| 78 | 2031-04 | 2142.29 | 316.09 | 1826.21 | 120529.75 |
| 79 | 2031-05 | 2137.58 | 311.37 | 1826.21 | 118703.54 |
| 80 | 2031-06 | 2132.86 | 306.65 | 1826.21 | 116877.33 |
| 81 | 2031-07 | 2128.14 | 301.93 | 1826.21 | 115051.13 |
| 82 | 2031-08 | 2123.42 | 297.22 | 1826.21 | 113224.92 |
| 83 | 2031-09 | 2118.71 | 292.50 | 1826.21 | 111398.71 |
| 84 | 2031-10 | 2113.99 | 287.78 | 1826.21 | 109572.50 |
| 85 | 2031-11 | 2109.27 | 283.06 | 1826.21 | 107746.29 |
| 86 | 2031-12 | 2104.55 | 278.34 | 1826.21 | 105920.08 |
| 87 | 2032-01 | 2099.84 | 273.63 | 1826.21 | 104093.88 |
| 88 | 2032-02 | 2095.12 | 268.91 | 1826.21 | 102267.67 |
| 89 | 2032-03 | 2090.40 | 264.19 | 1826.21 | 100441.46 |
| 90 | 2032-04 | 2085.68 | 259.47 | 1826.21 | 98615.25 |
| 91 | 2032-05 | 2080.96 | 254.76 | 1826.21 | 96789.04 |
| 92 | 2032-06 | 2076.25 | 250.04 | 1826.21 | 94962.83 |
| 93 | 2032-07 | 2071.53 | 245.32 | 1826.21 | 93136.63 |
| 94 | 2032-08 | 2066.81 | 240.60 | 1826.21 | 91310.42 |
| 95 | 2032-09 | 2062.09 | 235.89 | 1826.21 | 89484.21 |
| 96 | 2032-10 | 2057.38 | 231.17 | 1826.21 | 87658.00 |
| 97 | 2032-11 | 2052.66 | 226.45 | 1826.21 | 85831.79 |
| 98 | 2032-12 | 2047.94 | 221.73 | 1826.21 | 84005.58 |
| 99 | 2033-01 | 2043.22 | 217.01 | 1826.21 | 82179.38 |
| 100 | 2033-02 | 2038.51 | 212.30 | 1826.21 | 80353.17 |
| 101 | 2033-03 | 2033.79 | 207.58 | 1826.21 | 78526.96 |
| 102 | 2033-04 | 2029.07 | 202.86 | 1826.21 | 76700.75 |
| 103 | 2033-05 | 2024.35 | 198.14 | 1826.21 | 74874.54 |
| 104 | 2033-06 | 2019.63 | 193.43 | 1826.21 | 73048.33 |
| 105 | 2033-07 | 2014.92 | 188.71 | 1826.21 | 71222.13 |
| 106 | 2033-08 | 2010.20 | 183.99 | 1826.21 | 69395.92 |
| 107 | 2033-09 | 2005.48 | 179.27 | 1826.21 | 67569.71 |
| 108 | 2033-10 | 2000.76 | 174.56 | 1826.21 | 65743.50 |
| 109 | 2033-11 | 1996.05 | 169.84 | 1826.21 | 63917.29 |
| 110 | 2033-12 | 1991.33 | 165.12 | 1826.21 | 62091.08 |
| 111 | 2034-01 | 1986.61 | 160.40 | 1826.21 | 60264.88 |
| 112 | 2034-02 | 1981.89 | 155.68 | 1826.21 | 58438.67 |
| 113 | 2034-03 | 1977.17 | 150.97 | 1826.21 | 56612.46 |
| 114 | 2034-04 | 1972.46 | 146.25 | 1826.21 | 54786.25 |
| 115 | 2034-05 | 1967.74 | 141.53 | 1826.21 | 52960.04 |
| 116 | 2034-06 | 1963.02 | 136.81 | 1826.21 | 51133.83 |
| 117 | 2034-07 | 1958.30 | 132.10 | 1826.21 | 49307.63 |
| 118 | 2034-08 | 1953.59 | 127.38 | 1826.21 | 47481.42 |
| 119 | 2034-09 | 1948.87 | 122.66 | 1826.21 | 45655.21 |
| 120 | 2034-10 | 1944.15 | 117.94 | 1826.21 | 43829.00 |
| 121 | 2034-11 | 1939.43 | 113.22 | 1826.21 | 42002.79 |
| 122 | 2034-12 | 1934.72 | 108.51 | 1826.21 | 40176.58 |
| 123 | 2035-01 | 1930.00 | 103.79 | 1826.21 | 38350.38 |
| 124 | 2035-02 | 1925.28 | 99.07 | 1826.21 | 36524.17 |
| 125 | 2035-03 | 1920.56 | 94.35 | 1826.21 | 34697.96 |
| 126 | 2035-04 | 1915.84 | 89.64 | 1826.21 | 32871.75 |
| 127 | 2035-05 | 1911.13 | 84.92 | 1826.21 | 31045.54 |
| 128 | 2035-06 | 1906.41 | 80.20 | 1826.21 | 29219.33 |
| 129 | 2035-07 | 1901.69 | 75.48 | 1826.21 | 27393.13 |
| 130 | 2035-08 | 1896.97 | 70.77 | 1826.21 | 25566.92 |
| 131 | 2035-09 | 1892.26 | 66.05 | 1826.21 | 23740.71 |
| 132 | 2035-10 | 1887.54 | 61.33 | 1826.21 | 21914.50 |
| 133 | 2035-11 | 1882.82 | 56.61 | 1826.21 | 20088.29 |
| 134 | 2035-12 | 1878.10 | 51.89 | 1826.21 | 18262.08 |
| 135 | 2036-01 | 1873.39 | 47.18 | 1826.21 | 16435.88 |
| 136 | 2036-02 | 1868.67 | 42.46 | 1826.21 | 14609.67 |
| 137 | 2036-03 | 1863.95 | 37.74 | 1826.21 | 12783.46 |
| 138 | 2036-04 | 1859.23 | 33.02 | 1826.21 | 10957.25 |
| 139 | 2036-05 | 1854.51 | 28.31 | 1826.21 | 9131.04 |
| 140 | 2036-06 | 1849.80 | 23.59 | 1826.21 | 7304.83 |
| 141 | 2036-07 | 1845.08 | 18.87 | 1826.21 | 5478.63 |
| 142 | 2036-08 | 1840.36 | 14.15 | 1826.21 | 3652.42 |
| 143 | 2036-09 | 1835.64 | 9.44 | 1826.21 | 1826.21 |
| 144 | 2036-10 | 1830.93 | 4.72 | 1826.21 | 0.00 |