贷款20万（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：20万
还款月数：13年
每月还款：1580.78元
利息总额：4.66万
本息合计：24.66万
| 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 | 1580.78 | 554.17 | 1026.62 | 198973.38 |
| 2 | 2024-12 | 1580.78 | 551.32 | 1029.46 | 197943.92 |
| 3 | 2025-01 | 1580.78 | 548.47 | 1032.31 | 196911.61 |
| 4 | 2025-02 | 1580.78 | 545.61 | 1035.17 | 195876.44 |
| 5 | 2025-03 | 1580.78 | 542.74 | 1038.04 | 194838.40 |
| 6 | 2025-04 | 1580.78 | 539.86 | 1040.92 | 193797.48 |
| 7 | 2025-05 | 1580.78 | 536.98 | 1043.80 | 192753.68 |
| 8 | 2025-06 | 1580.78 | 534.09 | 1046.69 | 191706.98 |
| 9 | 2025-07 | 1580.78 | 531.19 | 1049.59 | 190657.39 |
| 10 | 2025-08 | 1580.78 | 528.28 | 1052.50 | 189604.89 |
| 11 | 2025-09 | 1580.78 | 525.36 | 1055.42 | 188549.47 |
| 12 | 2025-10 | 1580.78 | 522.44 | 1058.34 | 187491.13 |
| 13 | 2025-11 | 1580.78 | 519.51 | 1061.28 | 186429.85 |
| 14 | 2025-12 | 1580.78 | 516.57 | 1064.22 | 185365.63 |
| 15 | 2026-01 | 1580.78 | 513.62 | 1067.17 | 184298.47 |
| 16 | 2026-02 | 1580.78 | 510.66 | 1070.12 | 183228.35 |
| 17 | 2026-03 | 1580.78 | 507.70 | 1073.09 | 182155.26 |
| 18 | 2026-04 | 1580.78 | 504.72 | 1076.06 | 181079.20 |
| 19 | 2026-05 | 1580.78 | 501.74 | 1079.04 | 180000.16 |
| 20 | 2026-06 | 1580.78 | 498.75 | 1082.03 | 178918.13 |
| 21 | 2026-07 | 1580.78 | 495.75 | 1085.03 | 177833.10 |
| 22 | 2026-08 | 1580.78 | 492.75 | 1088.04 | 176745.06 |
| 23 | 2026-09 | 1580.78 | 489.73 | 1091.05 | 175654.01 |
| 24 | 2026-10 | 1580.78 | 486.71 | 1094.07 | 174559.93 |
| 25 | 2026-11 | 1580.78 | 483.68 | 1097.11 | 173462.83 |
| 26 | 2026-12 | 1580.78 | 480.64 | 1100.15 | 172362.68 |
| 27 | 2027-01 | 1580.78 | 477.59 | 1103.19 | 171259.49 |
| 28 | 2027-02 | 1580.78 | 474.53 | 1106.25 | 170153.24 |
| 29 | 2027-03 | 1580.78 | 471.47 | 1109.32 | 169043.92 |
| 30 | 2027-04 | 1580.78 | 468.39 | 1112.39 | 167931.53 |
| 31 | 2027-05 | 1580.78 | 465.31 | 1115.47 | 166816.06 |
| 32 | 2027-06 | 1580.78 | 462.22 | 1118.56 | 165697.50 |
| 33 | 2027-07 | 1580.78 | 459.12 | 1121.66 | 164575.83 |
| 34 | 2027-08 | 1580.78 | 456.01 | 1124.77 | 163451.06 |
| 35 | 2027-09 | 1580.78 | 452.90 | 1127.89 | 162323.18 |
| 36 | 2027-10 | 1580.78 | 449.77 | 1131.01 | 161192.17 |
| 37 | 2027-11 | 1580.78 | 446.64 | 1134.15 | 160058.02 |
| 38 | 2027-12 | 1580.78 | 443.49 | 1137.29 | 158920.73 |
| 39 | 2028-01 | 1580.78 | 440.34 | 1140.44 | 157780.29 |
| 40 | 2028-02 | 1580.78 | 437.18 | 1143.60 | 156636.69 |
| 41 | 2028-03 | 1580.78 | 434.01 | 1146.77 | 155489.93 |
| 42 | 2028-04 | 1580.78 | 430.84 | 1149.95 | 154339.98 |
| 43 | 2028-05 | 1580.78 | 427.65 | 1153.13 | 153186.85 |
| 44 | 2028-06 | 1580.78 | 424.46 | 1156.33 | 152030.52 |
| 45 | 2028-07 | 1580.78 | 421.25 | 1159.53 | 150870.99 |
| 46 | 2028-08 | 1580.78 | 418.04 | 1162.74 | 149708.25 |
| 47 | 2028-09 | 1580.78 | 414.82 | 1165.97 | 148542.28 |
| 48 | 2028-10 | 1580.78 | 411.59 | 1169.20 | 147373.08 |
| 49 | 2028-11 | 1580.78 | 408.35 | 1172.44 | 146200.65 |
| 50 | 2028-12 | 1580.78 | 405.10 | 1175.68 | 145024.96 |
| 51 | 2029-01 | 1580.78 | 401.84 | 1178.94 | 143846.02 |
| 52 | 2029-02 | 1580.78 | 398.57 | 1182.21 | 142663.81 |
| 53 | 2029-03 | 1580.78 | 395.30 | 1185.48 | 141478.33 |
| 54 | 2029-04 | 1580.78 | 392.01 | 1188.77 | 140289.56 |
| 55 | 2029-05 | 1580.78 | 388.72 | 1192.06 | 139097.49 |
| 56 | 2029-06 | 1580.78 | 385.42 | 1195.37 | 137902.13 |
| 57 | 2029-07 | 1580.78 | 382.10 | 1198.68 | 136703.45 |
| 58 | 2029-08 | 1580.78 | 378.78 | 1202.00 | 135501.45 |
| 59 | 2029-09 | 1580.78 | 375.45 | 1205.33 | 134296.12 |
| 60 | 2029-10 | 1580.78 | 372.11 | 1208.67 | 133087.45 |
| 61 | 2029-11 | 1580.78 | 368.76 | 1212.02 | 131875.43 |
| 62 | 2029-12 | 1580.78 | 365.40 | 1215.38 | 130660.05 |
| 63 | 2030-01 | 1580.78 | 362.04 | 1218.75 | 129441.31 |
| 64 | 2030-02 | 1580.78 | 358.66 | 1222.12 | 128219.19 |
| 65 | 2030-03 | 1580.78 | 355.27 | 1225.51 | 126993.68 |
| 66 | 2030-04 | 1580.78 | 351.88 | 1228.90 | 125764.77 |
| 67 | 2030-05 | 1580.78 | 348.47 | 1232.31 | 124532.46 |
| 68 | 2030-06 | 1580.78 | 345.06 | 1235.72 | 123296.74 |
| 69 | 2030-07 | 1580.78 | 341.63 | 1239.15 | 122057.59 |
| 70 | 2030-08 | 1580.78 | 338.20 | 1242.58 | 120815.01 |
| 71 | 2030-09 | 1580.78 | 334.76 | 1246.02 | 119568.99 |
| 72 | 2030-10 | 1580.78 | 331.31 | 1249.48 | 118319.51 |
| 73 | 2030-11 | 1580.78 | 327.84 | 1252.94 | 117066.57 |
| 74 | 2030-12 | 1580.78 | 324.37 | 1256.41 | 115810.16 |
| 75 | 2031-01 | 1580.78 | 320.89 | 1259.89 | 114550.27 |
| 76 | 2031-02 | 1580.78 | 317.40 | 1263.38 | 113286.89 |
| 77 | 2031-03 | 1580.78 | 313.90 | 1266.88 | 112020.01 |
| 78 | 2031-04 | 1580.78 | 310.39 | 1270.39 | 110749.61 |
| 79 | 2031-05 | 1580.78 | 306.87 | 1273.91 | 109475.70 |
| 80 | 2031-06 | 1580.78 | 303.34 | 1277.44 | 108198.25 |
| 81 | 2031-07 | 1580.78 | 299.80 | 1280.98 | 106917.27 |
| 82 | 2031-08 | 1580.78 | 296.25 | 1284.53 | 105632.74 |
| 83 | 2031-09 | 1580.78 | 292.69 | 1288.09 | 104344.65 |
| 84 | 2031-10 | 1580.78 | 289.12 | 1291.66 | 103052.99 |
| 85 | 2031-11 | 1580.78 | 285.54 | 1295.24 | 101757.75 |
| 86 | 2031-12 | 1580.78 | 281.95 | 1298.83 | 100458.92 |
| 87 | 2032-01 | 1580.78 | 278.35 | 1302.43 | 99156.49 |
| 88 | 2032-02 | 1580.78 | 274.75 | 1306.04 | 97850.46 |
| 89 | 2032-03 | 1580.78 | 271.13 | 1309.65 | 96540.80 |
| 90 | 2032-04 | 1580.78 | 267.50 | 1313.28 | 95227.52 |
| 91 | 2032-05 | 1580.78 | 263.86 | 1316.92 | 93910.59 |
| 92 | 2032-06 | 1580.78 | 260.21 | 1320.57 | 92590.02 |
| 93 | 2032-07 | 1580.78 | 256.55 | 1324.23 | 91265.79 |
| 94 | 2032-08 | 1580.78 | 252.88 | 1327.90 | 89937.89 |
| 95 | 2032-09 | 1580.78 | 249.20 | 1331.58 | 88606.31 |
| 96 | 2032-10 | 1580.78 | 245.51 | 1335.27 | 87271.04 |
| 97 | 2032-11 | 1580.78 | 241.81 | 1338.97 | 85932.07 |
| 98 | 2032-12 | 1580.78 | 238.10 | 1342.68 | 84589.40 |
| 99 | 2033-01 | 1580.78 | 234.38 | 1346.40 | 83243.00 |
| 100 | 2033-02 | 1580.78 | 230.65 | 1350.13 | 81892.87 |
| 101 | 2033-03 | 1580.78 | 226.91 | 1353.87 | 80539.00 |
| 102 | 2033-04 | 1580.78 | 223.16 | 1357.62 | 79181.37 |
| 103 | 2033-05 | 1580.78 | 219.40 | 1361.38 | 77819.99 |
| 104 | 2033-06 | 1580.78 | 215.63 | 1365.16 | 76454.83 |
| 105 | 2033-07 | 1580.78 | 211.84 | 1368.94 | 75085.89 |
| 106 | 2033-08 | 1580.78 | 208.05 | 1372.73 | 73713.16 |
| 107 | 2033-09 | 1580.78 | 204.25 | 1376.54 | 72336.63 |
| 108 | 2033-10 | 1580.78 | 200.43 | 1380.35 | 70956.28 |
| 109 | 2033-11 | 1580.78 | 196.61 | 1384.17 | 69572.10 |
| 110 | 2033-12 | 1580.78 | 192.77 | 1388.01 | 68184.09 |
| 111 | 2034-01 | 1580.78 | 188.93 | 1391.86 | 66792.24 |
| 112 | 2034-02 | 1580.78 | 185.07 | 1395.71 | 65396.53 |
| 113 | 2034-03 | 1580.78 | 181.20 | 1399.58 | 63996.95 |
| 114 | 2034-04 | 1580.78 | 177.32 | 1403.46 | 62593.49 |
| 115 | 2034-05 | 1580.78 | 173.44 | 1407.35 | 61186.14 |
| 116 | 2034-06 | 1580.78 | 169.54 | 1411.25 | 59774.90 |
| 117 | 2034-07 | 1580.78 | 165.63 | 1415.16 | 58359.74 |
| 118 | 2034-08 | 1580.78 | 161.71 | 1419.08 | 56940.66 |
| 119 | 2034-09 | 1580.78 | 157.77 | 1423.01 | 55517.66 |
| 120 | 2034-10 | 1580.78 | 153.83 | 1426.95 | 54090.70 |
| 121 | 2034-11 | 1580.78 | 149.88 | 1430.91 | 52659.80 |
| 122 | 2034-12 | 1580.78 | 145.91 | 1434.87 | 51224.93 |
| 123 | 2035-01 | 1580.78 | 141.94 | 1438.85 | 49786.08 |
| 124 | 2035-02 | 1580.78 | 137.95 | 1442.83 | 48343.25 |
| 125 | 2035-03 | 1580.78 | 133.95 | 1446.83 | 46896.42 |
| 126 | 2035-04 | 1580.78 | 129.94 | 1450.84 | 45445.58 |
| 127 | 2035-05 | 1580.78 | 125.92 | 1454.86 | 43990.72 |
| 128 | 2035-06 | 1580.78 | 121.89 | 1458.89 | 42531.82 |
| 129 | 2035-07 | 1580.78 | 117.85 | 1462.93 | 41068.89 |
| 130 | 2035-08 | 1580.78 | 113.80 | 1466.99 | 39601.90 |
| 131 | 2035-09 | 1580.78 | 109.73 | 1471.05 | 38130.85 |
| 132 | 2035-10 | 1580.78 | 105.65 | 1475.13 | 36655.72 |
| 133 | 2035-11 | 1580.78 | 101.57 | 1479.22 | 35176.51 |
| 134 | 2035-12 | 1580.78 | 97.47 | 1483.31 | 33693.19 |
| 135 | 2036-01 | 1580.78 | 93.36 | 1487.42 | 32205.77 |
| 136 | 2036-02 | 1580.78 | 89.24 | 1491.55 | 30714.22 |
| 137 | 2036-03 | 1580.78 | 85.10 | 1495.68 | 29218.55 |
| 138 | 2036-04 | 1580.78 | 80.96 | 1499.82 | 27718.72 |
| 139 | 2036-05 | 1580.78 | 76.80 | 1503.98 | 26214.75 |
| 140 | 2036-06 | 1580.78 | 72.64 | 1508.15 | 24706.60 |
| 141 | 2036-07 | 1580.78 | 68.46 | 1512.32 | 23194.28 |
| 142 | 2036-08 | 1580.78 | 64.27 | 1516.51 | 21677.76 |
| 143 | 2036-09 | 1580.78 | 60.07 | 1520.72 | 20157.04 |
| 144 | 2036-10 | 1580.78 | 55.85 | 1524.93 | 18632.11 |
| 145 | 2036-11 | 1580.78 | 51.63 | 1529.16 | 17102.96 |
| 146 | 2036-12 | 1580.78 | 47.39 | 1533.39 | 15569.56 |
| 147 | 2037-01 | 1580.78 | 43.14 | 1537.64 | 14031.92 |
| 148 | 2037-02 | 1580.78 | 38.88 | 1541.90 | 12490.02 |
| 149 | 2037-03 | 1580.78 | 34.61 | 1546.17 | 10943.85 |
| 150 | 2037-04 | 1580.78 | 30.32 | 1550.46 | 9393.39 |
| 151 | 2037-05 | 1580.78 | 26.03 | 1554.75 | 7838.63 |
| 152 | 2037-06 | 1580.78 | 21.72 | 1559.06 | 6279.57 |
| 153 | 2037-07 | 1580.78 | 17.40 | 1563.38 | 4716.19 |
| 154 | 2037-08 | 1580.78 | 13.07 | 1567.71 | 3148.47 |
| 155 | 2037-09 | 1580.78 | 8.72 | 1572.06 | 1576.41 |
| 156 | 2037-10 | 1580.78 | 4.37 | 1576.41 | 0.00 |
等额本金还款方式：
贷款总额：20万
还款月数：13年
首月还款：1836.22元
每月递减：3.55元
利息总额：4.35万
本息合计：24.35万
节省利息：3099.95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 | 1836.22 | 554.17 | 1282.05 | 198717.95 |
| 2 | 2024-12 | 1832.67 | 550.61 | 1282.05 | 197435.90 |
| 3 | 2025-01 | 1829.11 | 547.06 | 1282.05 | 196153.85 |
| 4 | 2025-02 | 1825.56 | 543.51 | 1282.05 | 194871.79 |
| 5 | 2025-03 | 1822.01 | 539.96 | 1282.05 | 193589.74 |
| 6 | 2025-04 | 1818.46 | 536.40 | 1282.05 | 192307.69 |
| 7 | 2025-05 | 1814.90 | 532.85 | 1282.05 | 191025.64 |
| 8 | 2025-06 | 1811.35 | 529.30 | 1282.05 | 189743.59 |
| 9 | 2025-07 | 1807.80 | 525.75 | 1282.05 | 188461.54 |
| 10 | 2025-08 | 1804.25 | 522.20 | 1282.05 | 187179.49 |
| 11 | 2025-09 | 1800.69 | 518.64 | 1282.05 | 185897.44 |
| 12 | 2025-10 | 1797.14 | 515.09 | 1282.05 | 184615.38 |
| 13 | 2025-11 | 1793.59 | 511.54 | 1282.05 | 183333.33 |
| 14 | 2025-12 | 1790.04 | 507.99 | 1282.05 | 182051.28 |
| 15 | 2026-01 | 1786.49 | 504.43 | 1282.05 | 180769.23 |
| 16 | 2026-02 | 1782.93 | 500.88 | 1282.05 | 179487.18 |
| 17 | 2026-03 | 1779.38 | 497.33 | 1282.05 | 178205.13 |
| 18 | 2026-04 | 1775.83 | 493.78 | 1282.05 | 176923.08 |
| 19 | 2026-05 | 1772.28 | 490.22 | 1282.05 | 175641.03 |
| 20 | 2026-06 | 1768.72 | 486.67 | 1282.05 | 174358.97 |
| 21 | 2026-07 | 1765.17 | 483.12 | 1282.05 | 173076.92 |
| 22 | 2026-08 | 1761.62 | 479.57 | 1282.05 | 171794.87 |
| 23 | 2026-09 | 1758.07 | 476.01 | 1282.05 | 170512.82 |
| 24 | 2026-10 | 1754.51 | 472.46 | 1282.05 | 169230.77 |
| 25 | 2026-11 | 1750.96 | 468.91 | 1282.05 | 167948.72 |
| 26 | 2026-12 | 1747.41 | 465.36 | 1282.05 | 166666.67 |
| 27 | 2027-01 | 1743.86 | 461.81 | 1282.05 | 165384.62 |
| 28 | 2027-02 | 1740.30 | 458.25 | 1282.05 | 164102.56 |
| 29 | 2027-03 | 1736.75 | 454.70 | 1282.05 | 162820.51 |
| 30 | 2027-04 | 1733.20 | 451.15 | 1282.05 | 161538.46 |
| 31 | 2027-05 | 1729.65 | 447.60 | 1282.05 | 160256.41 |
| 32 | 2027-06 | 1726.10 | 444.04 | 1282.05 | 158974.36 |
| 33 | 2027-07 | 1722.54 | 440.49 | 1282.05 | 157692.31 |
| 34 | 2027-08 | 1718.99 | 436.94 | 1282.05 | 156410.26 |
| 35 | 2027-09 | 1715.44 | 433.39 | 1282.05 | 155128.21 |
| 36 | 2027-10 | 1711.89 | 429.83 | 1282.05 | 153846.15 |
| 37 | 2027-11 | 1708.33 | 426.28 | 1282.05 | 152564.10 |
| 38 | 2027-12 | 1704.78 | 422.73 | 1282.05 | 151282.05 |
| 39 | 2028-01 | 1701.23 | 419.18 | 1282.05 | 150000.00 |
| 40 | 2028-02 | 1697.68 | 415.63 | 1282.05 | 148717.95 |
| 41 | 2028-03 | 1694.12 | 412.07 | 1282.05 | 147435.90 |
| 42 | 2028-04 | 1690.57 | 408.52 | 1282.05 | 146153.85 |
| 43 | 2028-05 | 1687.02 | 404.97 | 1282.05 | 144871.79 |
| 44 | 2028-06 | 1683.47 | 401.42 | 1282.05 | 143589.74 |
| 45 | 2028-07 | 1679.91 | 397.86 | 1282.05 | 142307.69 |
| 46 | 2028-08 | 1676.36 | 394.31 | 1282.05 | 141025.64 |
| 47 | 2028-09 | 1672.81 | 390.76 | 1282.05 | 139743.59 |
| 48 | 2028-10 | 1669.26 | 387.21 | 1282.05 | 138461.54 |
| 49 | 2028-11 | 1665.71 | 383.65 | 1282.05 | 137179.49 |
| 50 | 2028-12 | 1662.15 | 380.10 | 1282.05 | 135897.44 |
| 51 | 2029-01 | 1658.60 | 376.55 | 1282.05 | 134615.38 |
| 52 | 2029-02 | 1655.05 | 373.00 | 1282.05 | 133333.33 |
| 53 | 2029-03 | 1651.50 | 369.44 | 1282.05 | 132051.28 |
| 54 | 2029-04 | 1647.94 | 365.89 | 1282.05 | 130769.23 |
| 55 | 2029-05 | 1644.39 | 362.34 | 1282.05 | 129487.18 |
| 56 | 2029-06 | 1640.84 | 358.79 | 1282.05 | 128205.13 |
| 57 | 2029-07 | 1637.29 | 355.24 | 1282.05 | 126923.08 |
| 58 | 2029-08 | 1633.73 | 351.68 | 1282.05 | 125641.03 |
| 59 | 2029-09 | 1630.18 | 348.13 | 1282.05 | 124358.97 |
| 60 | 2029-10 | 1626.63 | 344.58 | 1282.05 | 123076.92 |
| 61 | 2029-11 | 1623.08 | 341.03 | 1282.05 | 121794.87 |
| 62 | 2029-12 | 1619.52 | 337.47 | 1282.05 | 120512.82 |
| 63 | 2030-01 | 1615.97 | 333.92 | 1282.05 | 119230.77 |
| 64 | 2030-02 | 1612.42 | 330.37 | 1282.05 | 117948.72 |
| 65 | 2030-03 | 1608.87 | 326.82 | 1282.05 | 116666.67 |
| 66 | 2030-04 | 1605.32 | 323.26 | 1282.05 | 115384.62 |
| 67 | 2030-05 | 1601.76 | 319.71 | 1282.05 | 114102.56 |
| 68 | 2030-06 | 1598.21 | 316.16 | 1282.05 | 112820.51 |
| 69 | 2030-07 | 1594.66 | 312.61 | 1282.05 | 111538.46 |
| 70 | 2030-08 | 1591.11 | 309.05 | 1282.05 | 110256.41 |
| 71 | 2030-09 | 1587.55 | 305.50 | 1282.05 | 108974.36 |
| 72 | 2030-10 | 1584.00 | 301.95 | 1282.05 | 107692.31 |
| 73 | 2030-11 | 1580.45 | 298.40 | 1282.05 | 106410.26 |
| 74 | 2030-12 | 1576.90 | 294.85 | 1282.05 | 105128.21 |
| 75 | 2031-01 | 1573.34 | 291.29 | 1282.05 | 103846.15 |
| 76 | 2031-02 | 1569.79 | 287.74 | 1282.05 | 102564.10 |
| 77 | 2031-03 | 1566.24 | 284.19 | 1282.05 | 101282.05 |
| 78 | 2031-04 | 1562.69 | 280.64 | 1282.05 | 100000.00 |
| 79 | 2031-05 | 1559.13 | 277.08 | 1282.05 | 98717.95 |
| 80 | 2031-06 | 1555.58 | 273.53 | 1282.05 | 97435.90 |
| 81 | 2031-07 | 1552.03 | 269.98 | 1282.05 | 96153.85 |
| 82 | 2031-08 | 1548.48 | 266.43 | 1282.05 | 94871.79 |
| 83 | 2031-09 | 1544.93 | 262.87 | 1282.05 | 93589.74 |
| 84 | 2031-10 | 1541.37 | 259.32 | 1282.05 | 92307.69 |
| 85 | 2031-11 | 1537.82 | 255.77 | 1282.05 | 91025.64 |
| 86 | 2031-12 | 1534.27 | 252.22 | 1282.05 | 89743.59 |
| 87 | 2032-01 | 1530.72 | 248.66 | 1282.05 | 88461.54 |
| 88 | 2032-02 | 1527.16 | 245.11 | 1282.05 | 87179.49 |
| 89 | 2032-03 | 1523.61 | 241.56 | 1282.05 | 85897.44 |
| 90 | 2032-04 | 1520.06 | 238.01 | 1282.05 | 84615.38 |
| 91 | 2032-05 | 1516.51 | 234.46 | 1282.05 | 83333.33 |
| 92 | 2032-06 | 1512.95 | 230.90 | 1282.05 | 82051.28 |
| 93 | 2032-07 | 1509.40 | 227.35 | 1282.05 | 80769.23 |
| 94 | 2032-08 | 1505.85 | 223.80 | 1282.05 | 79487.18 |
| 95 | 2032-09 | 1502.30 | 220.25 | 1282.05 | 78205.13 |
| 96 | 2032-10 | 1498.74 | 216.69 | 1282.05 | 76923.08 |
| 97 | 2032-11 | 1495.19 | 213.14 | 1282.05 | 75641.03 |
| 98 | 2032-12 | 1491.64 | 209.59 | 1282.05 | 74358.97 |
| 99 | 2033-01 | 1488.09 | 206.04 | 1282.05 | 73076.92 |
| 100 | 2033-02 | 1484.54 | 202.48 | 1282.05 | 71794.87 |
| 101 | 2033-03 | 1480.98 | 198.93 | 1282.05 | 70512.82 |
| 102 | 2033-04 | 1477.43 | 195.38 | 1282.05 | 69230.77 |
| 103 | 2033-05 | 1473.88 | 191.83 | 1282.05 | 67948.72 |
| 104 | 2033-06 | 1470.33 | 188.27 | 1282.05 | 66666.67 |
| 105 | 2033-07 | 1466.77 | 184.72 | 1282.05 | 65384.62 |
| 106 | 2033-08 | 1463.22 | 181.17 | 1282.05 | 64102.56 |
| 107 | 2033-09 | 1459.67 | 177.62 | 1282.05 | 62820.51 |
| 108 | 2033-10 | 1456.12 | 174.07 | 1282.05 | 61538.46 |
| 109 | 2033-11 | 1452.56 | 170.51 | 1282.05 | 60256.41 |
| 110 | 2033-12 | 1449.01 | 166.96 | 1282.05 | 58974.36 |
| 111 | 2034-01 | 1445.46 | 163.41 | 1282.05 | 57692.31 |
| 112 | 2034-02 | 1441.91 | 159.86 | 1282.05 | 56410.26 |
| 113 | 2034-03 | 1438.35 | 156.30 | 1282.05 | 55128.21 |
| 114 | 2034-04 | 1434.80 | 152.75 | 1282.05 | 53846.15 |
| 115 | 2034-05 | 1431.25 | 149.20 | 1282.05 | 52564.10 |
| 116 | 2034-06 | 1427.70 | 145.65 | 1282.05 | 51282.05 |
| 117 | 2034-07 | 1424.15 | 142.09 | 1282.05 | 50000.00 |
| 118 | 2034-08 | 1420.59 | 138.54 | 1282.05 | 48717.95 |
| 119 | 2034-09 | 1417.04 | 134.99 | 1282.05 | 47435.90 |
| 120 | 2034-10 | 1413.49 | 131.44 | 1282.05 | 46153.85 |
| 121 | 2034-11 | 1409.94 | 127.88 | 1282.05 | 44871.79 |
| 122 | 2034-12 | 1406.38 | 124.33 | 1282.05 | 43589.74 |
| 123 | 2035-01 | 1402.83 | 120.78 | 1282.05 | 42307.69 |
| 124 | 2035-02 | 1399.28 | 117.23 | 1282.05 | 41025.64 |
| 125 | 2035-03 | 1395.73 | 113.68 | 1282.05 | 39743.59 |
| 126 | 2035-04 | 1392.17 | 110.12 | 1282.05 | 38461.54 |
| 127 | 2035-05 | 1388.62 | 106.57 | 1282.05 | 37179.49 |
| 128 | 2035-06 | 1385.07 | 103.02 | 1282.05 | 35897.44 |
| 129 | 2035-07 | 1381.52 | 99.47 | 1282.05 | 34615.38 |
| 130 | 2035-08 | 1377.96 | 95.91 | 1282.05 | 33333.33 |
| 131 | 2035-09 | 1374.41 | 92.36 | 1282.05 | 32051.28 |
| 132 | 2035-10 | 1370.86 | 88.81 | 1282.05 | 30769.23 |
| 133 | 2035-11 | 1367.31 | 85.26 | 1282.05 | 29487.18 |
| 134 | 2035-12 | 1363.76 | 81.70 | 1282.05 | 28205.13 |
| 135 | 2036-01 | 1360.20 | 78.15 | 1282.05 | 26923.08 |
| 136 | 2036-02 | 1356.65 | 74.60 | 1282.05 | 25641.03 |
| 137 | 2036-03 | 1353.10 | 71.05 | 1282.05 | 24358.97 |
| 138 | 2036-04 | 1349.55 | 67.49 | 1282.05 | 23076.92 |
| 139 | 2036-05 | 1345.99 | 63.94 | 1282.05 | 21794.87 |
| 140 | 2036-06 | 1342.44 | 60.39 | 1282.05 | 20512.82 |
| 141 | 2036-07 | 1338.89 | 56.84 | 1282.05 | 19230.77 |
| 142 | 2036-08 | 1335.34 | 53.29 | 1282.05 | 17948.72 |
| 143 | 2036-09 | 1331.78 | 49.73 | 1282.05 | 16666.67 |
| 144 | 2036-10 | 1328.23 | 46.18 | 1282.05 | 15384.62 |
| 145 | 2036-11 | 1324.68 | 42.63 | 1282.05 | 14102.56 |
| 146 | 2036-12 | 1321.13 | 39.08 | 1282.05 | 12820.51 |
| 147 | 2037-01 | 1317.57 | 35.52 | 1282.05 | 11538.46 |
| 148 | 2037-02 | 1314.02 | 31.97 | 1282.05 | 10256.41 |
| 149 | 2037-03 | 1310.47 | 28.42 | 1282.05 | 8974.36 |
| 150 | 2037-04 | 1306.92 | 24.87 | 1282.05 | 7692.31 |
| 151 | 2037-05 | 1303.37 | 21.31 | 1282.05 | 6410.26 |
| 152 | 2037-06 | 1299.81 | 17.76 | 1282.05 | 5128.21 |
| 153 | 2037-07 | 1296.26 | 14.21 | 1282.05 | 3846.15 |
| 154 | 2037-08 | 1292.71 | 10.66 | 1282.05 | 2564.10 |
| 155 | 2037-09 | 1289.16 | 7.10 | 1282.05 | 1282.05 |
| 156 | 2037-10 | 1285.60 | 3.55 | 1282.05 | 0.00 |