贷款15万（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：15万
还款月数：12年
每月还款：1248.73元
利息总额：2.98万
本息合计：17.98万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2021-07 | 1248.73 | 387.50 | 861.23 | 149138.77 |
| 2 | 2021-08 | 1248.73 | 385.28 | 863.46 | 148275.31 |
| 3 | 2021-09 | 1248.73 | 383.04 | 865.69 | 147409.63 |
| 4 | 2021-10 | 1248.73 | 380.81 | 867.92 | 146541.70 |
| 5 | 2021-11 | 1248.73 | 378.57 | 870.17 | 145671.54 |
| 6 | 2021-12 | 1248.73 | 376.32 | 872.41 | 144799.13 |
| 7 | 2022-01 | 1248.73 | 374.06 | 874.67 | 143924.46 |
| 8 | 2022-02 | 1248.73 | 371.80 | 876.93 | 143047.53 |
| 9 | 2022-03 | 1248.73 | 369.54 | 879.19 | 142168.34 |
| 10 | 2022-04 | 1248.73 | 367.27 | 881.46 | 141286.88 |
| 11 | 2022-05 | 1248.73 | 364.99 | 883.74 | 140403.14 |
| 12 | 2022-06 | 1248.73 | 362.71 | 886.02 | 139517.12 |
| 13 | 2022-07 | 1248.73 | 360.42 | 888.31 | 138628.80 |
| 14 | 2022-08 | 1248.73 | 358.12 | 890.61 | 137738.20 |
| 15 | 2022-09 | 1248.73 | 355.82 | 892.91 | 136845.29 |
| 16 | 2022-10 | 1248.73 | 353.52 | 895.21 | 135950.08 |
| 17 | 2022-11 | 1248.73 | 351.20 | 897.53 | 135052.55 |
| 18 | 2022-12 | 1248.73 | 348.89 | 899.85 | 134152.70 |
| 19 | 2023-01 | 1248.73 | 346.56 | 902.17 | 133250.53 |
| 20 | 2023-02 | 1248.73 | 344.23 | 904.50 | 132346.03 |
| 21 | 2023-03 | 1248.73 | 341.89 | 906.84 | 131439.20 |
| 22 | 2023-04 | 1248.73 | 339.55 | 909.18 | 130530.02 |
| 23 | 2023-05 | 1248.73 | 337.20 | 911.53 | 129618.49 |
| 24 | 2023-06 | 1248.73 | 334.85 | 913.88 | 128704.60 |
| 25 | 2023-07 | 1248.73 | 332.49 | 916.24 | 127788.36 |
| 26 | 2023-08 | 1248.73 | 330.12 | 918.61 | 126869.75 |
| 27 | 2023-09 | 1248.73 | 327.75 | 920.98 | 125948.76 |
| 28 | 2023-10 | 1248.73 | 325.37 | 923.36 | 125025.40 |
| 29 | 2023-11 | 1248.73 | 322.98 | 925.75 | 124099.65 |
| 30 | 2023-12 | 1248.73 | 320.59 | 928.14 | 123171.51 |
| 31 | 2024-01 | 1248.73 | 318.19 | 930.54 | 122240.97 |
| 32 | 2024-02 | 1248.73 | 315.79 | 932.94 | 121308.03 |
| 33 | 2024-03 | 1248.73 | 313.38 | 935.35 | 120372.68 |
| 34 | 2024-04 | 1248.73 | 310.96 | 937.77 | 119434.91 |
| 35 | 2024-05 | 1248.73 | 308.54 | 940.19 | 118494.72 |
| 36 | 2024-06 | 1248.73 | 306.11 | 942.62 | 117552.10 |
| 37 | 2024-07 | 1248.73 | 303.68 | 945.05 | 116607.05 |
| 38 | 2024-08 | 1248.73 | 301.23 | 947.50 | 115659.55 |
| 39 | 2024-09 | 1248.73 | 298.79 | 949.94 | 114709.61 |
| 40 | 2024-10 | 1248.73 | 296.33 | 952.40 | 113757.21 |
| 41 | 2024-11 | 1248.73 | 293.87 | 954.86 | 112802.35 |
| 42 | 2024-12 | 1248.73 | 291.41 | 957.33 | 111845.02 |
| 43 | 2025-01 | 1248.73 | 288.93 | 959.80 | 110885.23 |
| 44 | 2025-02 | 1248.73 | 286.45 | 962.28 | 109922.95 |
| 45 | 2025-03 | 1248.73 | 283.97 | 964.76 | 108958.19 |
| 46 | 2025-04 | 1248.73 | 281.48 | 967.26 | 107990.93 |
| 47 | 2025-05 | 1248.73 | 278.98 | 969.75 | 107021.18 |
| 48 | 2025-06 | 1248.73 | 276.47 | 972.26 | 106048.92 |
| 49 | 2025-07 | 1248.73 | 273.96 | 974.77 | 105074.14 |
| 50 | 2025-08 | 1248.73 | 271.44 | 977.29 | 104096.85 |
| 51 | 2025-09 | 1248.73 | 268.92 | 979.81 | 103117.04 |
| 52 | 2025-10 | 1248.73 | 266.39 | 982.35 | 102134.70 |
| 53 | 2025-11 | 1248.73 | 263.85 | 984.88 | 101149.81 |
| 54 | 2025-12 | 1248.73 | 261.30 | 987.43 | 100162.38 |
| 55 | 2026-01 | 1248.73 | 258.75 | 989.98 | 99172.41 |
| 56 | 2026-02 | 1248.73 | 256.20 | 992.54 | 98179.87 |
| 57 | 2026-03 | 1248.73 | 253.63 | 995.10 | 97184.77 |
| 58 | 2026-04 | 1248.73 | 251.06 | 997.67 | 96187.10 |
| 59 | 2026-05 | 1248.73 | 248.48 | 1000.25 | 95186.85 |
| 60 | 2026-06 | 1248.73 | 245.90 | 1002.83 | 94184.02 |
| 61 | 2026-07 | 1248.73 | 243.31 | 1005.42 | 93178.60 |
| 62 | 2026-08 | 1248.73 | 240.71 | 1008.02 | 92170.58 |
| 63 | 2026-09 | 1248.73 | 238.11 | 1010.62 | 91159.96 |
| 64 | 2026-10 | 1248.73 | 235.50 | 1013.23 | 90146.72 |
| 65 | 2026-11 | 1248.73 | 232.88 | 1015.85 | 89130.87 |
| 66 | 2026-12 | 1248.73 | 230.25 | 1018.48 | 88112.39 |
| 67 | 2027-01 | 1248.73 | 227.62 | 1021.11 | 87091.29 |
| 68 | 2027-02 | 1248.73 | 224.99 | 1023.75 | 86067.54 |
| 69 | 2027-03 | 1248.73 | 222.34 | 1026.39 | 85041.15 |
| 70 | 2027-04 | 1248.73 | 219.69 | 1029.04 | 84012.11 |
| 71 | 2027-05 | 1248.73 | 217.03 | 1031.70 | 82980.41 |
| 72 | 2027-06 | 1248.73 | 214.37 | 1034.37 | 81946.04 |
| 73 | 2027-07 | 1248.73 | 211.69 | 1037.04 | 80909.01 |
| 74 | 2027-08 | 1248.73 | 209.01 | 1039.72 | 79869.29 |
| 75 | 2027-09 | 1248.73 | 206.33 | 1042.40 | 78826.89 |
| 76 | 2027-10 | 1248.73 | 203.64 | 1045.09 | 77781.79 |
| 77 | 2027-11 | 1248.73 | 200.94 | 1047.79 | 76734.00 |
| 78 | 2027-12 | 1248.73 | 198.23 | 1050.50 | 75683.50 |
| 79 | 2028-01 | 1248.73 | 195.52 | 1053.22 | 74630.28 |
| 80 | 2028-02 | 1248.73 | 192.79 | 1055.94 | 73574.35 |
| 81 | 2028-03 | 1248.73 | 190.07 | 1058.66 | 72515.68 |
| 82 | 2028-04 | 1248.73 | 187.33 | 1061.40 | 71454.28 |
| 83 | 2028-05 | 1248.73 | 184.59 | 1064.14 | 70390.14 |
| 84 | 2028-06 | 1248.73 | 181.84 | 1066.89 | 69323.25 |
| 85 | 2028-07 | 1248.73 | 179.09 | 1069.65 | 68253.61 |
| 86 | 2028-08 | 1248.73 | 176.32 | 1072.41 | 67181.20 |
| 87 | 2028-09 | 1248.73 | 173.55 | 1075.18 | 66106.02 |
| 88 | 2028-10 | 1248.73 | 170.77 | 1077.96 | 65028.06 |
| 89 | 2028-11 | 1248.73 | 167.99 | 1080.74 | 63947.32 |
| 90 | 2028-12 | 1248.73 | 165.20 | 1083.53 | 62863.78 |
| 91 | 2029-01 | 1248.73 | 162.40 | 1086.33 | 61777.45 |
| 92 | 2029-02 | 1248.73 | 159.59 | 1089.14 | 60688.31 |
| 93 | 2029-03 | 1248.73 | 156.78 | 1091.95 | 59596.36 |
| 94 | 2029-04 | 1248.73 | 153.96 | 1094.77 | 58501.58 |
| 95 | 2029-05 | 1248.73 | 151.13 | 1097.60 | 57403.98 |
| 96 | 2029-06 | 1248.73 | 148.29 | 1100.44 | 56303.55 |
| 97 | 2029-07 | 1248.73 | 145.45 | 1103.28 | 55200.27 |
| 98 | 2029-08 | 1248.73 | 142.60 | 1106.13 | 54094.13 |
| 99 | 2029-09 | 1248.73 | 139.74 | 1108.99 | 52985.15 |
| 100 | 2029-10 | 1248.73 | 136.88 | 1111.85 | 51873.29 |
| 101 | 2029-11 | 1248.73 | 134.01 | 1114.73 | 50758.57 |
| 102 | 2029-12 | 1248.73 | 131.13 | 1117.60 | 49640.96 |
| 103 | 2030-01 | 1248.73 | 128.24 | 1120.49 | 48520.47 |
| 104 | 2030-02 | 1248.73 | 125.34 | 1123.39 | 47397.09 |
| 105 | 2030-03 | 1248.73 | 122.44 | 1126.29 | 46270.80 |
| 106 | 2030-04 | 1248.73 | 119.53 | 1129.20 | 45141.60 |
| 107 | 2030-05 | 1248.73 | 116.62 | 1132.12 | 44009.48 |
| 108 | 2030-06 | 1248.73 | 113.69 | 1135.04 | 42874.44 |
| 109 | 2030-07 | 1248.73 | 110.76 | 1137.97 | 41736.47 |
| 110 | 2030-08 | 1248.73 | 107.82 | 1140.91 | 40595.56 |
| 111 | 2030-09 | 1248.73 | 104.87 | 1143.86 | 39451.70 |
| 112 | 2030-10 | 1248.73 | 101.92 | 1146.81 | 38304.89 |
| 113 | 2030-11 | 1248.73 | 98.95 | 1149.78 | 37155.11 |
| 114 | 2030-12 | 1248.73 | 95.98 | 1152.75 | 36002.36 |
| 115 | 2031-01 | 1248.73 | 93.01 | 1155.72 | 34846.64 |
| 116 | 2031-02 | 1248.73 | 90.02 | 1158.71 | 33687.93 |
| 117 | 2031-03 | 1248.73 | 87.03 | 1161.70 | 32526.22 |
| 118 | 2031-04 | 1248.73 | 84.03 | 1164.70 | 31361.52 |
| 119 | 2031-05 | 1248.73 | 81.02 | 1167.71 | 30193.80 |
| 120 | 2031-06 | 1248.73 | 78.00 | 1170.73 | 29023.07 |
| 121 | 2031-07 | 1248.73 | 74.98 | 1173.75 | 27849.32 |
| 122 | 2031-08 | 1248.73 | 71.94 | 1176.79 | 26672.53 |
| 123 | 2031-09 | 1248.73 | 68.90 | 1179.83 | 25492.71 |
| 124 | 2031-10 | 1248.73 | 65.86 | 1182.87 | 24309.83 |
| 125 | 2031-11 | 1248.73 | 62.80 | 1185.93 | 23123.90 |
| 126 | 2031-12 | 1248.73 | 59.74 | 1188.99 | 21934.91 |
| 127 | 2032-01 | 1248.73 | 56.67 | 1192.07 | 20742.84 |
| 128 | 2032-02 | 1248.73 | 53.59 | 1195.15 | 19547.69 |
| 129 | 2032-03 | 1248.73 | 50.50 | 1198.23 | 18349.46 |
| 130 | 2032-04 | 1248.73 | 47.40 | 1201.33 | 17148.13 |
| 131 | 2032-05 | 1248.73 | 44.30 | 1204.43 | 15943.70 |
| 132 | 2032-06 | 1248.73 | 41.19 | 1207.54 | 14736.16 |
| 133 | 2032-07 | 1248.73 | 38.07 | 1210.66 | 13525.50 |
| 134 | 2032-08 | 1248.73 | 34.94 | 1213.79 | 12311.70 |
| 135 | 2032-09 | 1248.73 | 31.81 | 1216.93 | 11094.78 |
| 136 | 2032-10 | 1248.73 | 28.66 | 1220.07 | 9874.71 |
| 137 | 2032-11 | 1248.73 | 25.51 | 1223.22 | 8651.49 |
| 138 | 2032-12 | 1248.73 | 22.35 | 1226.38 | 7425.11 |
| 139 | 2033-01 | 1248.73 | 19.18 | 1229.55 | 6195.56 |
| 140 | 2033-02 | 1248.73 | 16.01 | 1232.73 | 4962.83 |
| 141 | 2033-03 | 1248.73 | 12.82 | 1235.91 | 3726.92 |
| 142 | 2033-04 | 1248.73 | 9.63 | 1239.10 | 2487.82 |
| 143 | 2033-05 | 1248.73 | 6.43 | 1242.30 | 1245.51 |
| 144 | 2033-06 | 1248.73 | 3.22 | 1245.51 | 0.00 |
等额本金还款方式：
贷款总额：15万
还款月数：12年
首月还款：1429.17元
每月递减：2.69元
利息总额：2.81万
本息合计：17.81万
节省利息：1723.53元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2021-07 | 1429.17 | 387.50 | 1041.67 | 148958.33 |
| 2 | 2021-08 | 1426.48 | 384.81 | 1041.67 | 147916.67 |
| 3 | 2021-09 | 1423.78 | 382.12 | 1041.67 | 146875.00 |
| 4 | 2021-10 | 1421.09 | 379.43 | 1041.67 | 145833.33 |
| 5 | 2021-11 | 1418.40 | 376.74 | 1041.67 | 144791.67 |
| 6 | 2021-12 | 1415.71 | 374.05 | 1041.67 | 143750.00 |
| 7 | 2022-01 | 1413.02 | 371.35 | 1041.67 | 142708.33 |
| 8 | 2022-02 | 1410.33 | 368.66 | 1041.67 | 141666.67 |
| 9 | 2022-03 | 1407.64 | 365.97 | 1041.67 | 140625.00 |
| 10 | 2022-04 | 1404.95 | 363.28 | 1041.67 | 139583.33 |
| 11 | 2022-05 | 1402.26 | 360.59 | 1041.67 | 138541.67 |
| 12 | 2022-06 | 1399.57 | 357.90 | 1041.67 | 137500.00 |
| 13 | 2022-07 | 1396.88 | 355.21 | 1041.67 | 136458.33 |
| 14 | 2022-08 | 1394.18 | 352.52 | 1041.67 | 135416.67 |
| 15 | 2022-09 | 1391.49 | 349.83 | 1041.67 | 134375.00 |
| 16 | 2022-10 | 1388.80 | 347.14 | 1041.67 | 133333.33 |
| 17 | 2022-11 | 1386.11 | 344.44 | 1041.67 | 132291.67 |
| 18 | 2022-12 | 1383.42 | 341.75 | 1041.67 | 131250.00 |
| 19 | 2023-01 | 1380.73 | 339.06 | 1041.67 | 130208.33 |
| 20 | 2023-02 | 1378.04 | 336.37 | 1041.67 | 129166.67 |
| 21 | 2023-03 | 1375.35 | 333.68 | 1041.67 | 128125.00 |
| 22 | 2023-04 | 1372.66 | 330.99 | 1041.67 | 127083.33 |
| 23 | 2023-05 | 1369.97 | 328.30 | 1041.67 | 126041.67 |
| 24 | 2023-06 | 1367.27 | 325.61 | 1041.67 | 125000.00 |
| 25 | 2023-07 | 1364.58 | 322.92 | 1041.67 | 123958.33 |
| 26 | 2023-08 | 1361.89 | 320.23 | 1041.67 | 122916.67 |
| 27 | 2023-09 | 1359.20 | 317.53 | 1041.67 | 121875.00 |
| 28 | 2023-10 | 1356.51 | 314.84 | 1041.67 | 120833.33 |
| 29 | 2023-11 | 1353.82 | 312.15 | 1041.67 | 119791.67 |
| 30 | 2023-12 | 1351.13 | 309.46 | 1041.67 | 118750.00 |
| 31 | 2024-01 | 1348.44 | 306.77 | 1041.67 | 117708.33 |
| 32 | 2024-02 | 1345.75 | 304.08 | 1041.67 | 116666.67 |
| 33 | 2024-03 | 1343.06 | 301.39 | 1041.67 | 115625.00 |
| 34 | 2024-04 | 1340.36 | 298.70 | 1041.67 | 114583.33 |
| 35 | 2024-05 | 1337.67 | 296.01 | 1041.67 | 113541.67 |
| 36 | 2024-06 | 1334.98 | 293.32 | 1041.67 | 112500.00 |
| 37 | 2024-07 | 1332.29 | 290.63 | 1041.67 | 111458.33 |
| 38 | 2024-08 | 1329.60 | 287.93 | 1041.67 | 110416.67 |
| 39 | 2024-09 | 1326.91 | 285.24 | 1041.67 | 109375.00 |
| 40 | 2024-10 | 1324.22 | 282.55 | 1041.67 | 108333.33 |
| 41 | 2024-11 | 1321.53 | 279.86 | 1041.67 | 107291.67 |
| 42 | 2024-12 | 1318.84 | 277.17 | 1041.67 | 106250.00 |
| 43 | 2025-01 | 1316.15 | 274.48 | 1041.67 | 105208.33 |
| 44 | 2025-02 | 1313.45 | 271.79 | 1041.67 | 104166.67 |
| 45 | 2025-03 | 1310.76 | 269.10 | 1041.67 | 103125.00 |
| 46 | 2025-04 | 1308.07 | 266.41 | 1041.67 | 102083.33 |
| 47 | 2025-05 | 1305.38 | 263.72 | 1041.67 | 101041.67 |
| 48 | 2025-06 | 1302.69 | 261.02 | 1041.67 | 100000.00 |
| 49 | 2025-07 | 1300.00 | 258.33 | 1041.67 | 98958.33 |
| 50 | 2025-08 | 1297.31 | 255.64 | 1041.67 | 97916.67 |
| 51 | 2025-09 | 1294.62 | 252.95 | 1041.67 | 96875.00 |
| 52 | 2025-10 | 1291.93 | 250.26 | 1041.67 | 95833.33 |
| 53 | 2025-11 | 1289.24 | 247.57 | 1041.67 | 94791.67 |
| 54 | 2025-12 | 1286.55 | 244.88 | 1041.67 | 93750.00 |
| 55 | 2026-01 | 1283.85 | 242.19 | 1041.67 | 92708.33 |
| 56 | 2026-02 | 1281.16 | 239.50 | 1041.67 | 91666.67 |
| 57 | 2026-03 | 1278.47 | 236.81 | 1041.67 | 90625.00 |
| 58 | 2026-04 | 1275.78 | 234.11 | 1041.67 | 89583.33 |
| 59 | 2026-05 | 1273.09 | 231.42 | 1041.67 | 88541.67 |
| 60 | 2026-06 | 1270.40 | 228.73 | 1041.67 | 87500.00 |
| 61 | 2026-07 | 1267.71 | 226.04 | 1041.67 | 86458.33 |
| 62 | 2026-08 | 1265.02 | 223.35 | 1041.67 | 85416.67 |
| 63 | 2026-09 | 1262.33 | 220.66 | 1041.67 | 84375.00 |
| 64 | 2026-10 | 1259.64 | 217.97 | 1041.67 | 83333.33 |
| 65 | 2026-11 | 1256.94 | 215.28 | 1041.67 | 82291.67 |
| 66 | 2026-12 | 1254.25 | 212.59 | 1041.67 | 81250.00 |
| 67 | 2027-01 | 1251.56 | 209.90 | 1041.67 | 80208.33 |
| 68 | 2027-02 | 1248.87 | 207.20 | 1041.67 | 79166.67 |
| 69 | 2027-03 | 1246.18 | 204.51 | 1041.67 | 78125.00 |
| 70 | 2027-04 | 1243.49 | 201.82 | 1041.67 | 77083.33 |
| 71 | 2027-05 | 1240.80 | 199.13 | 1041.67 | 76041.67 |
| 72 | 2027-06 | 1238.11 | 196.44 | 1041.67 | 75000.00 |
| 73 | 2027-07 | 1235.42 | 193.75 | 1041.67 | 73958.33 |
| 74 | 2027-08 | 1232.73 | 191.06 | 1041.67 | 72916.67 |
| 75 | 2027-09 | 1230.03 | 188.37 | 1041.67 | 71875.00 |
| 76 | 2027-10 | 1227.34 | 185.68 | 1041.67 | 70833.33 |
| 77 | 2027-11 | 1224.65 | 182.99 | 1041.67 | 69791.67 |
| 78 | 2027-12 | 1221.96 | 180.30 | 1041.67 | 68750.00 |
| 79 | 2028-01 | 1219.27 | 177.60 | 1041.67 | 67708.33 |
| 80 | 2028-02 | 1216.58 | 174.91 | 1041.67 | 66666.67 |
| 81 | 2028-03 | 1213.89 | 172.22 | 1041.67 | 65625.00 |
| 82 | 2028-04 | 1211.20 | 169.53 | 1041.67 | 64583.33 |
| 83 | 2028-05 | 1208.51 | 166.84 | 1041.67 | 63541.67 |
| 84 | 2028-06 | 1205.82 | 164.15 | 1041.67 | 62500.00 |
| 85 | 2028-07 | 1203.13 | 161.46 | 1041.67 | 61458.33 |
| 86 | 2028-08 | 1200.43 | 158.77 | 1041.67 | 60416.67 |
| 87 | 2028-09 | 1197.74 | 156.08 | 1041.67 | 59375.00 |
| 88 | 2028-10 | 1195.05 | 153.39 | 1041.67 | 58333.33 |
| 89 | 2028-11 | 1192.36 | 150.69 | 1041.67 | 57291.67 |
| 90 | 2028-12 | 1189.67 | 148.00 | 1041.67 | 56250.00 |
| 91 | 2029-01 | 1186.98 | 145.31 | 1041.67 | 55208.33 |
| 92 | 2029-02 | 1184.29 | 142.62 | 1041.67 | 54166.67 |
| 93 | 2029-03 | 1181.60 | 139.93 | 1041.67 | 53125.00 |
| 94 | 2029-04 | 1178.91 | 137.24 | 1041.67 | 52083.33 |
| 95 | 2029-05 | 1176.22 | 134.55 | 1041.67 | 51041.67 |
| 96 | 2029-06 | 1173.52 | 131.86 | 1041.67 | 50000.00 |
| 97 | 2029-07 | 1170.83 | 129.17 | 1041.67 | 48958.33 |
| 98 | 2029-08 | 1168.14 | 126.48 | 1041.67 | 47916.67 |
| 99 | 2029-09 | 1165.45 | 123.78 | 1041.67 | 46875.00 |
| 100 | 2029-10 | 1162.76 | 121.09 | 1041.67 | 45833.33 |
| 101 | 2029-11 | 1160.07 | 118.40 | 1041.67 | 44791.67 |
| 102 | 2029-12 | 1157.38 | 115.71 | 1041.67 | 43750.00 |
| 103 | 2030-01 | 1154.69 | 113.02 | 1041.67 | 42708.33 |
| 104 | 2030-02 | 1152.00 | 110.33 | 1041.67 | 41666.67 |
| 105 | 2030-03 | 1149.31 | 107.64 | 1041.67 | 40625.00 |
| 106 | 2030-04 | 1146.61 | 104.95 | 1041.67 | 39583.33 |
| 107 | 2030-05 | 1143.92 | 102.26 | 1041.67 | 38541.67 |
| 108 | 2030-06 | 1141.23 | 99.57 | 1041.67 | 37500.00 |
| 109 | 2030-07 | 1138.54 | 96.87 | 1041.67 | 36458.33 |
| 110 | 2030-08 | 1135.85 | 94.18 | 1041.67 | 35416.67 |
| 111 | 2030-09 | 1133.16 | 91.49 | 1041.67 | 34375.00 |
| 112 | 2030-10 | 1130.47 | 88.80 | 1041.67 | 33333.33 |
| 113 | 2030-11 | 1127.78 | 86.11 | 1041.67 | 32291.67 |
| 114 | 2030-12 | 1125.09 | 83.42 | 1041.67 | 31250.00 |
| 115 | 2031-01 | 1122.40 | 80.73 | 1041.67 | 30208.33 |
| 116 | 2031-02 | 1119.70 | 78.04 | 1041.67 | 29166.67 |
| 117 | 2031-03 | 1117.01 | 75.35 | 1041.67 | 28125.00 |
| 118 | 2031-04 | 1114.32 | 72.66 | 1041.67 | 27083.33 |
| 119 | 2031-05 | 1111.63 | 69.97 | 1041.67 | 26041.67 |
| 120 | 2031-06 | 1108.94 | 67.27 | 1041.67 | 25000.00 |
| 121 | 2031-07 | 1106.25 | 64.58 | 1041.67 | 23958.33 |
| 122 | 2031-08 | 1103.56 | 61.89 | 1041.67 | 22916.67 |
| 123 | 2031-09 | 1100.87 | 59.20 | 1041.67 | 21875.00 |
| 124 | 2031-10 | 1098.18 | 56.51 | 1041.67 | 20833.33 |
| 125 | 2031-11 | 1095.49 | 53.82 | 1041.67 | 19791.67 |
| 126 | 2031-12 | 1092.80 | 51.13 | 1041.67 | 18750.00 |
| 127 | 2032-01 | 1090.10 | 48.44 | 1041.67 | 17708.33 |
| 128 | 2032-02 | 1087.41 | 45.75 | 1041.67 | 16666.67 |
| 129 | 2032-03 | 1084.72 | 43.06 | 1041.67 | 15625.00 |
| 130 | 2032-04 | 1082.03 | 40.36 | 1041.67 | 14583.33 |
| 131 | 2032-05 | 1079.34 | 37.67 | 1041.67 | 13541.67 |
| 132 | 2032-06 | 1076.65 | 34.98 | 1041.67 | 12500.00 |
| 133 | 2032-07 | 1073.96 | 32.29 | 1041.67 | 11458.33 |
| 134 | 2032-08 | 1071.27 | 29.60 | 1041.67 | 10416.67 |
| 135 | 2032-09 | 1068.58 | 26.91 | 1041.67 | 9375.00 |
| 136 | 2032-10 | 1065.89 | 24.22 | 1041.67 | 8333.33 |
| 137 | 2032-11 | 1063.19 | 21.53 | 1041.67 | 7291.67 |
| 138 | 2032-12 | 1060.50 | 18.84 | 1041.67 | 6250.00 |
| 139 | 2033-01 | 1057.81 | 16.15 | 1041.67 | 5208.33 |
| 140 | 2033-02 | 1055.12 | 13.45 | 1041.67 | 4166.67 |
| 141 | 2033-03 | 1052.43 | 10.76 | 1041.67 | 3125.00 |
| 142 | 2033-04 | 1049.74 | 8.07 | 1041.67 | 2083.33 |
| 143 | 2033-05 | 1047.05 | 5.38 | 1041.67 | 1041.67 |
| 144 | 2033-06 | 1044.36 | 2.69 | 1041.67 | 0.00 |