贷款27.6万（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：27.6万
还款月数：12年
每月还款：2265.32元
利息总额：5.02万
本息合计：32.62万
| 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 | 2265.32 | 655.50 | 1609.82 | 274390.18 |
| 2 | 2025-04 | 2265.32 | 651.68 | 1613.64 | 272776.55 |
| 3 | 2025-05 | 2265.32 | 647.84 | 1617.47 | 271159.08 |
| 4 | 2025-06 | 2265.32 | 644.00 | 1621.31 | 269537.76 |
| 5 | 2025-07 | 2265.32 | 640.15 | 1625.16 | 267912.60 |
| 6 | 2025-08 | 2265.32 | 636.29 | 1629.02 | 266283.58 |
| 7 | 2025-09 | 2265.32 | 632.42 | 1632.89 | 264650.69 |
| 8 | 2025-10 | 2265.32 | 628.55 | 1636.77 | 263013.92 |
| 9 | 2025-11 | 2265.32 | 624.66 | 1640.66 | 261373.26 |
| 10 | 2025-12 | 2265.32 | 620.76 | 1644.55 | 259728.70 |
| 11 | 2026-01 | 2265.32 | 616.86 | 1648.46 | 258080.25 |
| 12 | 2026-02 | 2265.32 | 612.94 | 1652.37 | 256427.87 |
| 13 | 2026-03 | 2265.32 | 609.02 | 1656.30 | 254771.57 |
| 14 | 2026-04 | 2265.32 | 605.08 | 1660.23 | 253111.34 |
| 15 | 2026-05 | 2265.32 | 601.14 | 1664.18 | 251447.16 |
| 16 | 2026-06 | 2265.32 | 597.19 | 1668.13 | 249779.03 |
| 17 | 2026-07 | 2265.32 | 593.23 | 1672.09 | 248106.94 |
| 18 | 2026-08 | 2265.32 | 589.25 | 1676.06 | 246430.88 |
| 19 | 2026-09 | 2265.32 | 585.27 | 1680.04 | 244750.84 |
| 20 | 2026-10 | 2265.32 | 581.28 | 1684.03 | 243066.81 |
| 21 | 2026-11 | 2265.32 | 577.28 | 1688.03 | 241378.78 |
| 22 | 2026-12 | 2265.32 | 573.27 | 1692.04 | 239686.74 |
| 23 | 2027-01 | 2265.32 | 569.26 | 1696.06 | 237990.68 |
| 24 | 2027-02 | 2265.32 | 565.23 | 1700.09 | 236290.59 |
| 25 | 2027-03 | 2265.32 | 561.19 | 1704.13 | 234586.47 |
| 26 | 2027-04 | 2265.32 | 557.14 | 1708.17 | 232878.29 |
| 27 | 2027-05 | 2265.32 | 553.09 | 1712.23 | 231166.06 |
| 28 | 2027-06 | 2265.32 | 549.02 | 1716.30 | 229449.77 |
| 29 | 2027-07 | 2265.32 | 544.94 | 1720.37 | 227729.40 |
| 30 | 2027-08 | 2265.32 | 540.86 | 1724.46 | 226004.94 |
| 31 | 2027-09 | 2265.32 | 536.76 | 1728.55 | 224276.38 |
| 32 | 2027-10 | 2265.32 | 532.66 | 1732.66 | 222543.73 |
| 33 | 2027-11 | 2265.32 | 528.54 | 1736.77 | 220806.95 |
| 34 | 2027-12 | 2265.32 | 524.42 | 1740.90 | 219066.05 |
| 35 | 2028-01 | 2265.32 | 520.28 | 1745.03 | 217321.02 |
| 36 | 2028-02 | 2265.32 | 516.14 | 1749.18 | 215571.84 |
| 37 | 2028-03 | 2265.32 | 511.98 | 1753.33 | 213818.51 |
| 38 | 2028-04 | 2265.32 | 507.82 | 1757.50 | 212061.01 |
| 39 | 2028-05 | 2265.32 | 503.64 | 1761.67 | 210299.34 |
| 40 | 2028-06 | 2265.32 | 499.46 | 1765.85 | 208533.49 |
| 41 | 2028-07 | 2265.32 | 495.27 | 1770.05 | 206763.44 |
| 42 | 2028-08 | 2265.32 | 491.06 | 1774.25 | 204989.19 |
| 43 | 2028-09 | 2265.32 | 486.85 | 1778.47 | 203210.72 |
| 44 | 2028-10 | 2265.32 | 482.63 | 1782.69 | 201428.03 |
| 45 | 2028-11 | 2265.32 | 478.39 | 1786.92 | 199641.11 |
| 46 | 2028-12 | 2265.32 | 474.15 | 1791.17 | 197849.94 |
| 47 | 2029-01 | 2265.32 | 469.89 | 1795.42 | 196054.52 |
| 48 | 2029-02 | 2265.32 | 465.63 | 1799.69 | 194254.83 |
| 49 | 2029-03 | 2265.32 | 461.36 | 1803.96 | 192450.87 |
| 50 | 2029-04 | 2265.32 | 457.07 | 1808.24 | 190642.63 |
| 51 | 2029-05 | 2265.32 | 452.78 | 1812.54 | 188830.09 |
| 52 | 2029-06 | 2265.32 | 448.47 | 1816.84 | 187013.25 |
| 53 | 2029-07 | 2265.32 | 444.16 | 1821.16 | 185192.09 |
| 54 | 2029-08 | 2265.32 | 439.83 | 1825.48 | 183366.61 |
| 55 | 2029-09 | 2265.32 | 435.50 | 1829.82 | 181536.79 |
| 56 | 2029-10 | 2265.32 | 431.15 | 1834.17 | 179702.62 |
| 57 | 2029-11 | 2265.32 | 426.79 | 1838.52 | 177864.10 |
| 58 | 2029-12 | 2265.32 | 422.43 | 1842.89 | 176021.21 |
| 59 | 2030-01 | 2265.32 | 418.05 | 1847.26 | 174173.95 |
| 60 | 2030-02 | 2265.32 | 413.66 | 1851.65 | 172322.29 |
| 61 | 2030-03 | 2265.32 | 409.27 | 1856.05 | 170466.24 |
| 62 | 2030-04 | 2265.32 | 404.86 | 1860.46 | 168605.79 |
| 63 | 2030-05 | 2265.32 | 400.44 | 1864.88 | 166740.91 |
| 64 | 2030-06 | 2265.32 | 396.01 | 1869.31 | 164871.60 |
| 65 | 2030-07 | 2265.32 | 391.57 | 1873.75 | 162997.86 |
| 66 | 2030-08 | 2265.32 | 387.12 | 1878.20 | 161119.66 |
| 67 | 2030-09 | 2265.32 | 382.66 | 1882.66 | 159237.01 |
| 68 | 2030-10 | 2265.32 | 378.19 | 1887.13 | 157349.88 |
| 69 | 2030-11 | 2265.32 | 373.71 | 1891.61 | 155458.27 |
| 70 | 2030-12 | 2265.32 | 369.21 | 1896.10 | 153562.17 |
| 71 | 2031-01 | 2265.32 | 364.71 | 1900.61 | 151661.56 |
| 72 | 2031-02 | 2265.32 | 360.20 | 1905.12 | 149756.45 |
| 73 | 2031-03 | 2265.32 | 355.67 | 1909.64 | 147846.80 |
| 74 | 2031-04 | 2265.32 | 351.14 | 1914.18 | 145932.62 |
| 75 | 2031-05 | 2265.32 | 346.59 | 1918.73 | 144013.90 |
| 76 | 2031-06 | 2265.32 | 342.03 | 1923.28 | 142090.61 |
| 77 | 2031-07 | 2265.32 | 337.47 | 1927.85 | 140162.76 |
| 78 | 2031-08 | 2265.32 | 332.89 | 1932.43 | 138230.34 |
| 79 | 2031-09 | 2265.32 | 328.30 | 1937.02 | 136293.32 |
| 80 | 2031-10 | 2265.32 | 323.70 | 1941.62 | 134351.70 |
| 81 | 2031-11 | 2265.32 | 319.09 | 1946.23 | 132405.47 |
| 82 | 2031-12 | 2265.32 | 314.46 | 1950.85 | 130454.62 |
| 83 | 2032-01 | 2265.32 | 309.83 | 1955.49 | 128499.13 |
| 84 | 2032-02 | 2265.32 | 305.19 | 1960.13 | 126539.00 |
| 85 | 2032-03 | 2265.32 | 300.53 | 1964.79 | 124574.22 |
| 86 | 2032-04 | 2265.32 | 295.86 | 1969.45 | 122604.77 |
| 87 | 2032-05 | 2265.32 | 291.19 | 1974.13 | 120630.64 |
| 88 | 2032-06 | 2265.32 | 286.50 | 1978.82 | 118651.82 |
| 89 | 2032-07 | 2265.32 | 281.80 | 1983.52 | 116668.30 |
| 90 | 2032-08 | 2265.32 | 277.09 | 1988.23 | 114680.07 |
| 91 | 2032-09 | 2265.32 | 272.37 | 1992.95 | 112687.12 |
| 92 | 2032-10 | 2265.32 | 267.63 | 1997.68 | 110689.44 |
| 93 | 2032-11 | 2265.32 | 262.89 | 2002.43 | 108687.01 |
| 94 | 2032-12 | 2265.32 | 258.13 | 2007.18 | 106679.83 |
| 95 | 2033-01 | 2265.32 | 253.36 | 2011.95 | 104667.88 |
| 96 | 2033-02 | 2265.32 | 248.59 | 2016.73 | 102651.15 |
| 97 | 2033-03 | 2265.32 | 243.80 | 2021.52 | 100629.63 |
| 98 | 2033-04 | 2265.32 | 239.00 | 2026.32 | 98603.31 |
| 99 | 2033-05 | 2265.32 | 234.18 | 2031.13 | 96572.18 |
| 100 | 2033-06 | 2265.32 | 229.36 | 2035.96 | 94536.22 |
| 101 | 2033-07 | 2265.32 | 224.52 | 2040.79 | 92495.43 |
| 102 | 2033-08 | 2265.32 | 219.68 | 2045.64 | 90449.79 |
| 103 | 2033-09 | 2265.32 | 214.82 | 2050.50 | 88399.30 |
| 104 | 2033-10 | 2265.32 | 209.95 | 2055.37 | 86343.93 |
| 105 | 2033-11 | 2265.32 | 205.07 | 2060.25 | 84283.68 |
| 106 | 2033-12 | 2265.32 | 200.17 | 2065.14 | 82218.54 |
| 107 | 2034-01 | 2265.32 | 195.27 | 2070.05 | 80148.49 |
| 108 | 2034-02 | 2265.32 | 190.35 | 2074.96 | 78073.53 |
| 109 | 2034-03 | 2265.32 | 185.42 | 2079.89 | 75993.64 |
| 110 | 2034-04 | 2265.32 | 180.48 | 2084.83 | 73908.81 |
| 111 | 2034-05 | 2265.32 | 175.53 | 2089.78 | 71819.03 |
| 112 | 2034-06 | 2265.32 | 170.57 | 2094.75 | 69724.28 |
| 113 | 2034-07 | 2265.32 | 165.60 | 2099.72 | 67624.56 |
| 114 | 2034-08 | 2265.32 | 160.61 | 2104.71 | 65519.85 |
| 115 | 2034-09 | 2265.32 | 155.61 | 2109.71 | 63410.15 |
| 116 | 2034-10 | 2265.32 | 150.60 | 2114.72 | 61295.43 |
| 117 | 2034-11 | 2265.32 | 145.58 | 2119.74 | 59175.69 |
| 118 | 2034-12 | 2265.32 | 140.54 | 2124.77 | 57050.92 |
| 119 | 2035-01 | 2265.32 | 135.50 | 2129.82 | 54921.10 |
| 120 | 2035-02 | 2265.32 | 130.44 | 2134.88 | 52786.22 |
| 121 | 2035-03 | 2265.32 | 125.37 | 2139.95 | 50646.28 |
| 122 | 2035-04 | 2265.32 | 120.28 | 2145.03 | 48501.25 |
| 123 | 2035-05 | 2265.32 | 115.19 | 2150.12 | 46351.12 |
| 124 | 2035-06 | 2265.32 | 110.08 | 2155.23 | 44195.89 |
| 125 | 2035-07 | 2265.32 | 104.97 | 2160.35 | 42035.54 |
| 126 | 2035-08 | 2265.32 | 99.83 | 2165.48 | 39870.06 |
| 127 | 2035-09 | 2265.32 | 94.69 | 2170.62 | 37699.44 |
| 128 | 2035-10 | 2265.32 | 89.54 | 2175.78 | 35523.66 |
| 129 | 2035-11 | 2265.32 | 84.37 | 2180.95 | 33342.71 |
| 130 | 2035-12 | 2265.32 | 79.19 | 2186.13 | 31156.58 |
| 131 | 2036-01 | 2265.32 | 74.00 | 2191.32 | 28965.27 |
| 132 | 2036-02 | 2265.32 | 68.79 | 2196.52 | 26768.74 |
| 133 | 2036-03 | 2265.32 | 63.58 | 2201.74 | 24567.00 |
| 134 | 2036-04 | 2265.32 | 58.35 | 2206.97 | 22360.03 |
| 135 | 2036-05 | 2265.32 | 53.11 | 2212.21 | 20147.82 |
| 136 | 2036-06 | 2265.32 | 47.85 | 2217.46 | 17930.36 |
| 137 | 2036-07 | 2265.32 | 42.58 | 2222.73 | 15707.63 |
| 138 | 2036-08 | 2265.32 | 37.31 | 2228.01 | 13479.62 |
| 139 | 2036-09 | 2265.32 | 32.01 | 2233.30 | 11246.32 |
| 140 | 2036-10 | 2265.32 | 26.71 | 2238.61 | 9007.71 |
| 141 | 2036-11 | 2265.32 | 21.39 | 2243.92 | 6763.79 |
| 142 | 2036-12 | 2265.32 | 16.06 | 2249.25 | 4514.54 |
| 143 | 2037-01 | 2265.32 | 10.72 | 2254.59 | 2259.95 |
| 144 | 2037-02 | 2265.32 | 5.37 | 2259.95 | 0.00 |
等额本金还款方式：
贷款总额：27.6万
还款月数：12年
首月还款：2572.17元
每月递减：4.55元
利息总额：4.75万
本息合计：32.35万
节省利息：2681.64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 | 2572.17 | 655.50 | 1916.67 | 274083.33 |
| 2 | 2025-04 | 2567.61 | 650.95 | 1916.67 | 272166.67 |
| 3 | 2025-05 | 2563.06 | 646.40 | 1916.67 | 270250.00 |
| 4 | 2025-06 | 2558.51 | 641.84 | 1916.67 | 268333.33 |
| 5 | 2025-07 | 2553.96 | 637.29 | 1916.67 | 266416.67 |
| 6 | 2025-08 | 2549.41 | 632.74 | 1916.67 | 264500.00 |
| 7 | 2025-09 | 2544.85 | 628.19 | 1916.67 | 262583.33 |
| 8 | 2025-10 | 2540.30 | 623.64 | 1916.67 | 260666.67 |
| 9 | 2025-11 | 2535.75 | 619.08 | 1916.67 | 258750.00 |
| 10 | 2025-12 | 2531.20 | 614.53 | 1916.67 | 256833.33 |
| 11 | 2026-01 | 2526.65 | 609.98 | 1916.67 | 254916.67 |
| 12 | 2026-02 | 2522.09 | 605.43 | 1916.67 | 253000.00 |
| 13 | 2026-03 | 2517.54 | 600.88 | 1916.67 | 251083.33 |
| 14 | 2026-04 | 2512.99 | 596.32 | 1916.67 | 249166.67 |
| 15 | 2026-05 | 2508.44 | 591.77 | 1916.67 | 247250.00 |
| 16 | 2026-06 | 2503.89 | 587.22 | 1916.67 | 245333.33 |
| 17 | 2026-07 | 2499.33 | 582.67 | 1916.67 | 243416.67 |
| 18 | 2026-08 | 2494.78 | 578.11 | 1916.67 | 241500.00 |
| 19 | 2026-09 | 2490.23 | 573.56 | 1916.67 | 239583.33 |
| 20 | 2026-10 | 2485.68 | 569.01 | 1916.67 | 237666.67 |
| 21 | 2026-11 | 2481.13 | 564.46 | 1916.67 | 235750.00 |
| 22 | 2026-12 | 2476.57 | 559.91 | 1916.67 | 233833.33 |
| 23 | 2027-01 | 2472.02 | 555.35 | 1916.67 | 231916.67 |
| 24 | 2027-02 | 2467.47 | 550.80 | 1916.67 | 230000.00 |
| 25 | 2027-03 | 2462.92 | 546.25 | 1916.67 | 228083.33 |
| 26 | 2027-04 | 2458.36 | 541.70 | 1916.67 | 226166.67 |
| 27 | 2027-05 | 2453.81 | 537.15 | 1916.67 | 224250.00 |
| 28 | 2027-06 | 2449.26 | 532.59 | 1916.67 | 222333.33 |
| 29 | 2027-07 | 2444.71 | 528.04 | 1916.67 | 220416.67 |
| 30 | 2027-08 | 2440.16 | 523.49 | 1916.67 | 218500.00 |
| 31 | 2027-09 | 2435.60 | 518.94 | 1916.67 | 216583.33 |
| 32 | 2027-10 | 2431.05 | 514.39 | 1916.67 | 214666.67 |
| 33 | 2027-11 | 2426.50 | 509.83 | 1916.67 | 212750.00 |
| 34 | 2027-12 | 2421.95 | 505.28 | 1916.67 | 210833.33 |
| 35 | 2028-01 | 2417.40 | 500.73 | 1916.67 | 208916.67 |
| 36 | 2028-02 | 2412.84 | 496.18 | 1916.67 | 207000.00 |
| 37 | 2028-03 | 2408.29 | 491.63 | 1916.67 | 205083.33 |
| 38 | 2028-04 | 2403.74 | 487.07 | 1916.67 | 203166.67 |
| 39 | 2028-05 | 2399.19 | 482.52 | 1916.67 | 201250.00 |
| 40 | 2028-06 | 2394.64 | 477.97 | 1916.67 | 199333.33 |
| 41 | 2028-07 | 2390.08 | 473.42 | 1916.67 | 197416.67 |
| 42 | 2028-08 | 2385.53 | 468.86 | 1916.67 | 195500.00 |
| 43 | 2028-09 | 2380.98 | 464.31 | 1916.67 | 193583.33 |
| 44 | 2028-10 | 2376.43 | 459.76 | 1916.67 | 191666.67 |
| 45 | 2028-11 | 2371.88 | 455.21 | 1916.67 | 189750.00 |
| 46 | 2028-12 | 2367.32 | 450.66 | 1916.67 | 187833.33 |
| 47 | 2029-01 | 2362.77 | 446.10 | 1916.67 | 185916.67 |
| 48 | 2029-02 | 2358.22 | 441.55 | 1916.67 | 184000.00 |
| 49 | 2029-03 | 2353.67 | 437.00 | 1916.67 | 182083.33 |
| 50 | 2029-04 | 2349.11 | 432.45 | 1916.67 | 180166.67 |
| 51 | 2029-05 | 2344.56 | 427.90 | 1916.67 | 178250.00 |
| 52 | 2029-06 | 2340.01 | 423.34 | 1916.67 | 176333.33 |
| 53 | 2029-07 | 2335.46 | 418.79 | 1916.67 | 174416.67 |
| 54 | 2029-08 | 2330.91 | 414.24 | 1916.67 | 172500.00 |
| 55 | 2029-09 | 2326.35 | 409.69 | 1916.67 | 170583.33 |
| 56 | 2029-10 | 2321.80 | 405.14 | 1916.67 | 168666.67 |
| 57 | 2029-11 | 2317.25 | 400.58 | 1916.67 | 166750.00 |
| 58 | 2029-12 | 2312.70 | 396.03 | 1916.67 | 164833.33 |
| 59 | 2030-01 | 2308.15 | 391.48 | 1916.67 | 162916.67 |
| 60 | 2030-02 | 2303.59 | 386.93 | 1916.67 | 161000.00 |
| 61 | 2030-03 | 2299.04 | 382.38 | 1916.67 | 159083.33 |
| 62 | 2030-04 | 2294.49 | 377.82 | 1916.67 | 157166.67 |
| 63 | 2030-05 | 2289.94 | 373.27 | 1916.67 | 155250.00 |
| 64 | 2030-06 | 2285.39 | 368.72 | 1916.67 | 153333.33 |
| 65 | 2030-07 | 2280.83 | 364.17 | 1916.67 | 151416.67 |
| 66 | 2030-08 | 2276.28 | 359.61 | 1916.67 | 149500.00 |
| 67 | 2030-09 | 2271.73 | 355.06 | 1916.67 | 147583.33 |
| 68 | 2030-10 | 2267.18 | 350.51 | 1916.67 | 145666.67 |
| 69 | 2030-11 | 2262.63 | 345.96 | 1916.67 | 143750.00 |
| 70 | 2030-12 | 2258.07 | 341.41 | 1916.67 | 141833.33 |
| 71 | 2031-01 | 2253.52 | 336.85 | 1916.67 | 139916.67 |
| 72 | 2031-02 | 2248.97 | 332.30 | 1916.67 | 138000.00 |
| 73 | 2031-03 | 2244.42 | 327.75 | 1916.67 | 136083.33 |
| 74 | 2031-04 | 2239.86 | 323.20 | 1916.67 | 134166.67 |
| 75 | 2031-05 | 2235.31 | 318.65 | 1916.67 | 132250.00 |
| 76 | 2031-06 | 2230.76 | 314.09 | 1916.67 | 130333.33 |
| 77 | 2031-07 | 2226.21 | 309.54 | 1916.67 | 128416.67 |
| 78 | 2031-08 | 2221.66 | 304.99 | 1916.67 | 126500.00 |
| 79 | 2031-09 | 2217.10 | 300.44 | 1916.67 | 124583.33 |
| 80 | 2031-10 | 2212.55 | 295.89 | 1916.67 | 122666.67 |
| 81 | 2031-11 | 2208.00 | 291.33 | 1916.67 | 120750.00 |
| 82 | 2031-12 | 2203.45 | 286.78 | 1916.67 | 118833.33 |
| 83 | 2032-01 | 2198.90 | 282.23 | 1916.67 | 116916.67 |
| 84 | 2032-02 | 2194.34 | 277.68 | 1916.67 | 115000.00 |
| 85 | 2032-03 | 2189.79 | 273.13 | 1916.67 | 113083.33 |
| 86 | 2032-04 | 2185.24 | 268.57 | 1916.67 | 111166.67 |
| 87 | 2032-05 | 2180.69 | 264.02 | 1916.67 | 109250.00 |
| 88 | 2032-06 | 2176.14 | 259.47 | 1916.67 | 107333.33 |
| 89 | 2032-07 | 2171.58 | 254.92 | 1916.67 | 105416.67 |
| 90 | 2032-08 | 2167.03 | 250.36 | 1916.67 | 103500.00 |
| 91 | 2032-09 | 2162.48 | 245.81 | 1916.67 | 101583.33 |
| 92 | 2032-10 | 2157.93 | 241.26 | 1916.67 | 99666.67 |
| 93 | 2032-11 | 2153.38 | 236.71 | 1916.67 | 97750.00 |
| 94 | 2032-12 | 2148.82 | 232.16 | 1916.67 | 95833.33 |
| 95 | 2033-01 | 2144.27 | 227.60 | 1916.67 | 93916.67 |
| 96 | 2033-02 | 2139.72 | 223.05 | 1916.67 | 92000.00 |
| 97 | 2033-03 | 2135.17 | 218.50 | 1916.67 | 90083.33 |
| 98 | 2033-04 | 2130.61 | 213.95 | 1916.67 | 88166.67 |
| 99 | 2033-05 | 2126.06 | 209.40 | 1916.67 | 86250.00 |
| 100 | 2033-06 | 2121.51 | 204.84 | 1916.67 | 84333.33 |
| 101 | 2033-07 | 2116.96 | 200.29 | 1916.67 | 82416.67 |
| 102 | 2033-08 | 2112.41 | 195.74 | 1916.67 | 80500.00 |
| 103 | 2033-09 | 2107.85 | 191.19 | 1916.67 | 78583.33 |
| 104 | 2033-10 | 2103.30 | 186.64 | 1916.67 | 76666.67 |
| 105 | 2033-11 | 2098.75 | 182.08 | 1916.67 | 74750.00 |
| 106 | 2033-12 | 2094.20 | 177.53 | 1916.67 | 72833.33 |
| 107 | 2034-01 | 2089.65 | 172.98 | 1916.67 | 70916.67 |
| 108 | 2034-02 | 2085.09 | 168.43 | 1916.67 | 69000.00 |
| 109 | 2034-03 | 2080.54 | 163.88 | 1916.67 | 67083.33 |
| 110 | 2034-04 | 2075.99 | 159.32 | 1916.67 | 65166.67 |
| 111 | 2034-05 | 2071.44 | 154.77 | 1916.67 | 63250.00 |
| 112 | 2034-06 | 2066.89 | 150.22 | 1916.67 | 61333.33 |
| 113 | 2034-07 | 2062.33 | 145.67 | 1916.67 | 59416.67 |
| 114 | 2034-08 | 2057.78 | 141.11 | 1916.67 | 57500.00 |
| 115 | 2034-09 | 2053.23 | 136.56 | 1916.67 | 55583.33 |
| 116 | 2034-10 | 2048.68 | 132.01 | 1916.67 | 53666.67 |
| 117 | 2034-11 | 2044.13 | 127.46 | 1916.67 | 51750.00 |
| 118 | 2034-12 | 2039.57 | 122.91 | 1916.67 | 49833.33 |
| 119 | 2035-01 | 2035.02 | 118.35 | 1916.67 | 47916.67 |
| 120 | 2035-02 | 2030.47 | 113.80 | 1916.67 | 46000.00 |
| 121 | 2035-03 | 2025.92 | 109.25 | 1916.67 | 44083.33 |
| 122 | 2035-04 | 2021.36 | 104.70 | 1916.67 | 42166.67 |
| 123 | 2035-05 | 2016.81 | 100.15 | 1916.67 | 40250.00 |
| 124 | 2035-06 | 2012.26 | 95.59 | 1916.67 | 38333.33 |
| 125 | 2035-07 | 2007.71 | 91.04 | 1916.67 | 36416.67 |
| 126 | 2035-08 | 2003.16 | 86.49 | 1916.67 | 34500.00 |
| 127 | 2035-09 | 1998.60 | 81.94 | 1916.67 | 32583.33 |
| 128 | 2035-10 | 1994.05 | 77.39 | 1916.67 | 30666.67 |
| 129 | 2035-11 | 1989.50 | 72.83 | 1916.67 | 28750.00 |
| 130 | 2035-12 | 1984.95 | 68.28 | 1916.67 | 26833.33 |
| 131 | 2036-01 | 1980.40 | 63.73 | 1916.67 | 24916.67 |
| 132 | 2036-02 | 1975.84 | 59.18 | 1916.67 | 23000.00 |
| 133 | 2036-03 | 1971.29 | 54.63 | 1916.67 | 21083.33 |
| 134 | 2036-04 | 1966.74 | 50.07 | 1916.67 | 19166.67 |
| 135 | 2036-05 | 1962.19 | 45.52 | 1916.67 | 17250.00 |
| 136 | 2036-06 | 1957.64 | 40.97 | 1916.67 | 15333.33 |
| 137 | 2036-07 | 1953.08 | 36.42 | 1916.67 | 13416.67 |
| 138 | 2036-08 | 1948.53 | 31.86 | 1916.67 | 11500.00 |
| 139 | 2036-09 | 1943.98 | 27.31 | 1916.67 | 9583.33 |
| 140 | 2036-10 | 1939.43 | 22.76 | 1916.67 | 7666.67 |
| 141 | 2036-11 | 1934.88 | 18.21 | 1916.67 | 5750.00 |
| 142 | 2036-12 | 1930.32 | 13.66 | 1916.67 | 3833.33 |
| 143 | 2037-01 | 1925.77 | 9.10 | 1916.67 | 1916.67 |
| 144 | 2037-02 | 1921.22 | 4.55 | 1916.67 | 0.00 |