贷款34.3万（公积金贷款）房贷，还款12年3个月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：34.3万
还款月数：12年3个月
每月还款：2767.04元
利息总额：6.38万
本息合计：40.68万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2767.04 | 814.63 | 1952.42 | 341047.58 |
| 2 | 2025-02 | 2767.04 | 809.99 | 1957.05 | 339090.53 |
| 3 | 2025-03 | 2767.04 | 805.34 | 1961.70 | 337128.83 |
| 4 | 2025-04 | 2767.04 | 800.68 | 1966.36 | 335162.47 |
| 5 | 2025-05 | 2767.04 | 796.01 | 1971.03 | 333191.44 |
| 6 | 2025-06 | 2767.04 | 791.33 | 1975.71 | 331215.73 |
| 7 | 2025-07 | 2767.04 | 786.64 | 1980.40 | 329235.33 |
| 8 | 2025-08 | 2767.04 | 781.93 | 1985.11 | 327250.22 |
| 9 | 2025-09 | 2767.04 | 777.22 | 1989.82 | 325260.40 |
| 10 | 2025-10 | 2767.04 | 772.49 | 1994.55 | 323265.86 |
| 11 | 2025-11 | 2767.04 | 767.76 | 1999.28 | 321266.57 |
| 12 | 2025-12 | 2767.04 | 763.01 | 2004.03 | 319262.54 |
| 13 | 2026-01 | 2767.04 | 758.25 | 2008.79 | 317253.75 |
| 14 | 2026-02 | 2767.04 | 753.48 | 2013.56 | 315240.19 |
| 15 | 2026-03 | 2767.04 | 748.70 | 2018.34 | 313221.84 |
| 16 | 2026-04 | 2767.04 | 743.90 | 2023.14 | 311198.70 |
| 17 | 2026-05 | 2767.04 | 739.10 | 2027.94 | 309170.76 |
| 18 | 2026-06 | 2767.04 | 734.28 | 2032.76 | 307138.00 |
| 19 | 2026-07 | 2767.04 | 729.45 | 2037.59 | 305100.41 |
| 20 | 2026-08 | 2767.04 | 724.61 | 2042.43 | 303057.99 |
| 21 | 2026-09 | 2767.04 | 719.76 | 2047.28 | 301010.71 |
| 22 | 2026-10 | 2767.04 | 714.90 | 2052.14 | 298958.57 |
| 23 | 2026-11 | 2767.04 | 710.03 | 2057.01 | 296901.56 |
| 24 | 2026-12 | 2767.04 | 705.14 | 2061.90 | 294839.66 |
| 25 | 2027-01 | 2767.04 | 700.24 | 2066.80 | 292772.86 |
| 26 | 2027-02 | 2767.04 | 695.34 | 2071.70 | 290701.16 |
| 27 | 2027-03 | 2767.04 | 690.42 | 2076.62 | 288624.53 |
| 28 | 2027-04 | 2767.04 | 685.48 | 2081.56 | 286542.98 |
| 29 | 2027-05 | 2767.04 | 680.54 | 2086.50 | 284456.48 |
| 30 | 2027-06 | 2767.04 | 675.58 | 2091.46 | 282365.02 |
| 31 | 2027-07 | 2767.04 | 670.62 | 2096.42 | 280268.60 |
| 32 | 2027-08 | 2767.04 | 665.64 | 2101.40 | 278167.19 |
| 33 | 2027-09 | 2767.04 | 660.65 | 2106.39 | 276060.80 |
| 34 | 2027-10 | 2767.04 | 655.64 | 2111.40 | 273949.41 |
| 35 | 2027-11 | 2767.04 | 650.63 | 2116.41 | 271832.99 |
| 36 | 2027-12 | 2767.04 | 645.60 | 2121.44 | 269711.56 |
| 37 | 2028-01 | 2767.04 | 640.56 | 2126.48 | 267585.08 |
| 38 | 2028-02 | 2767.04 | 635.51 | 2131.53 | 265453.56 |
| 39 | 2028-03 | 2767.04 | 630.45 | 2136.59 | 263316.97 |
| 40 | 2028-04 | 2767.04 | 625.38 | 2141.66 | 261175.31 |
| 41 | 2028-05 | 2767.04 | 620.29 | 2146.75 | 259028.56 |
| 42 | 2028-06 | 2767.04 | 615.19 | 2151.85 | 256876.71 |
| 43 | 2028-07 | 2767.04 | 610.08 | 2156.96 | 254719.75 |
| 44 | 2028-08 | 2767.04 | 604.96 | 2162.08 | 252557.67 |
| 45 | 2028-09 | 2767.04 | 599.82 | 2167.22 | 250390.46 |
| 46 | 2028-10 | 2767.04 | 594.68 | 2172.36 | 248218.09 |
| 47 | 2028-11 | 2767.04 | 589.52 | 2177.52 | 246040.57 |
| 48 | 2028-12 | 2767.04 | 584.35 | 2182.69 | 243857.88 |
| 49 | 2029-01 | 2767.04 | 579.16 | 2187.88 | 241670.00 |
| 50 | 2029-02 | 2767.04 | 573.97 | 2193.07 | 239476.93 |
| 51 | 2029-03 | 2767.04 | 568.76 | 2198.28 | 237278.64 |
| 52 | 2029-04 | 2767.04 | 563.54 | 2203.50 | 235075.14 |
| 53 | 2029-05 | 2767.04 | 558.30 | 2208.74 | 232866.40 |
| 54 | 2029-06 | 2767.04 | 553.06 | 2213.98 | 230652.42 |
| 55 | 2029-07 | 2767.04 | 547.80 | 2219.24 | 228433.18 |
| 56 | 2029-08 | 2767.04 | 542.53 | 2224.51 | 226208.67 |
| 57 | 2029-09 | 2767.04 | 537.25 | 2229.79 | 223978.88 |
| 58 | 2029-10 | 2767.04 | 531.95 | 2235.09 | 221743.78 |
| 59 | 2029-11 | 2767.04 | 526.64 | 2240.40 | 219503.39 |
| 60 | 2029-12 | 2767.04 | 521.32 | 2245.72 | 217257.67 |
| 61 | 2030-01 | 2767.04 | 515.99 | 2251.05 | 215006.61 |
| 62 | 2030-02 | 2767.04 | 510.64 | 2256.40 | 212750.21 |
| 63 | 2030-03 | 2767.04 | 505.28 | 2261.76 | 210488.46 |
| 64 | 2030-04 | 2767.04 | 499.91 | 2267.13 | 208221.33 |
| 65 | 2030-05 | 2767.04 | 494.53 | 2272.51 | 205948.81 |
| 66 | 2030-06 | 2767.04 | 489.13 | 2277.91 | 203670.90 |
| 67 | 2030-07 | 2767.04 | 483.72 | 2283.32 | 201387.58 |
| 68 | 2030-08 | 2767.04 | 478.30 | 2288.74 | 199098.83 |
| 69 | 2030-09 | 2767.04 | 472.86 | 2294.18 | 196804.65 |
| 70 | 2030-10 | 2767.04 | 467.41 | 2299.63 | 194505.02 |
| 71 | 2030-11 | 2767.04 | 461.95 | 2305.09 | 192199.93 |
| 72 | 2030-12 | 2767.04 | 456.47 | 2310.57 | 189889.37 |
| 73 | 2031-01 | 2767.04 | 450.99 | 2316.05 | 187573.31 |
| 74 | 2031-02 | 2767.04 | 445.49 | 2321.55 | 185251.76 |
| 75 | 2031-03 | 2767.04 | 439.97 | 2327.07 | 182924.69 |
| 76 | 2031-04 | 2767.04 | 434.45 | 2332.59 | 180592.10 |
| 77 | 2031-05 | 2767.04 | 428.91 | 2338.13 | 178253.97 |
| 78 | 2031-06 | 2767.04 | 423.35 | 2343.69 | 175910.28 |
| 79 | 2031-07 | 2767.04 | 417.79 | 2349.25 | 173561.03 |
| 80 | 2031-08 | 2767.04 | 412.21 | 2354.83 | 171206.19 |
| 81 | 2031-09 | 2767.04 | 406.61 | 2360.43 | 168845.77 |
| 82 | 2031-10 | 2767.04 | 401.01 | 2366.03 | 166479.74 |
| 83 | 2031-11 | 2767.04 | 395.39 | 2371.65 | 164108.09 |
| 84 | 2031-12 | 2767.04 | 389.76 | 2377.28 | 161730.80 |
| 85 | 2032-01 | 2767.04 | 384.11 | 2382.93 | 159347.87 |
| 86 | 2032-02 | 2767.04 | 378.45 | 2388.59 | 156959.28 |
| 87 | 2032-03 | 2767.04 | 372.78 | 2394.26 | 154565.02 |
| 88 | 2032-04 | 2767.04 | 367.09 | 2399.95 | 152165.07 |
| 89 | 2032-05 | 2767.04 | 361.39 | 2405.65 | 149759.43 |
| 90 | 2032-06 | 2767.04 | 355.68 | 2411.36 | 147348.06 |
| 91 | 2032-07 | 2767.04 | 349.95 | 2417.09 | 144930.98 |
| 92 | 2032-08 | 2767.04 | 344.21 | 2422.83 | 142508.15 |
| 93 | 2032-09 | 2767.04 | 338.46 | 2428.58 | 140079.56 |
| 94 | 2032-10 | 2767.04 | 332.69 | 2434.35 | 137645.21 |
| 95 | 2032-11 | 2767.04 | 326.91 | 2440.13 | 135205.08 |
| 96 | 2032-12 | 2767.04 | 321.11 | 2445.93 | 132759.15 |
| 97 | 2033-01 | 2767.04 | 315.30 | 2451.74 | 130307.41 |
| 98 | 2033-02 | 2767.04 | 309.48 | 2457.56 | 127849.85 |
| 99 | 2033-03 | 2767.04 | 303.64 | 2463.40 | 125386.46 |
| 100 | 2033-04 | 2767.04 | 297.79 | 2469.25 | 122917.21 |
| 101 | 2033-05 | 2767.04 | 291.93 | 2475.11 | 120442.10 |
| 102 | 2033-06 | 2767.04 | 286.05 | 2480.99 | 117961.11 |
| 103 | 2033-07 | 2767.04 | 280.16 | 2486.88 | 115474.23 |
| 104 | 2033-08 | 2767.04 | 274.25 | 2492.79 | 112981.44 |
| 105 | 2033-09 | 2767.04 | 268.33 | 2498.71 | 110482.73 |
| 106 | 2033-10 | 2767.04 | 262.40 | 2504.64 | 107978.08 |
| 107 | 2033-11 | 2767.04 | 256.45 | 2510.59 | 105467.49 |
| 108 | 2033-12 | 2767.04 | 250.49 | 2516.55 | 102950.94 |
| 109 | 2034-01 | 2767.04 | 244.51 | 2522.53 | 100428.41 |
| 110 | 2034-02 | 2767.04 | 238.52 | 2528.52 | 97899.88 |
| 111 | 2034-03 | 2767.04 | 232.51 | 2534.53 | 95365.35 |
| 112 | 2034-04 | 2767.04 | 226.49 | 2540.55 | 92824.81 |
| 113 | 2034-05 | 2767.04 | 220.46 | 2546.58 | 90278.23 |
| 114 | 2034-06 | 2767.04 | 214.41 | 2552.63 | 87725.60 |
| 115 | 2034-07 | 2767.04 | 208.35 | 2558.69 | 85166.90 |
| 116 | 2034-08 | 2767.04 | 202.27 | 2564.77 | 82602.14 |
| 117 | 2034-09 | 2767.04 | 196.18 | 2570.86 | 80031.28 |
| 118 | 2034-10 | 2767.04 | 190.07 | 2576.97 | 77454.31 |
| 119 | 2034-11 | 2767.04 | 183.95 | 2583.09 | 74871.22 |
| 120 | 2034-12 | 2767.04 | 177.82 | 2589.22 | 72282.00 |
| 121 | 2035-01 | 2767.04 | 171.67 | 2595.37 | 69686.63 |
| 122 | 2035-02 | 2767.04 | 165.51 | 2601.53 | 67085.10 |
| 123 | 2035-03 | 2767.04 | 159.33 | 2607.71 | 64477.39 |
| 124 | 2035-04 | 2767.04 | 153.13 | 2613.91 | 61863.48 |
| 125 | 2035-05 | 2767.04 | 146.93 | 2620.11 | 59243.36 |
| 126 | 2035-06 | 2767.04 | 140.70 | 2626.34 | 56617.03 |
| 127 | 2035-07 | 2767.04 | 134.47 | 2632.57 | 53984.45 |
| 128 | 2035-08 | 2767.04 | 128.21 | 2638.83 | 51345.63 |
| 129 | 2035-09 | 2767.04 | 121.95 | 2645.09 | 48700.53 |
| 130 | 2035-10 | 2767.04 | 115.66 | 2651.38 | 46049.16 |
| 131 | 2035-11 | 2767.04 | 109.37 | 2657.67 | 43391.48 |
| 132 | 2035-12 | 2767.04 | 103.05 | 2663.99 | 40727.50 |
| 133 | 2036-01 | 2767.04 | 96.73 | 2670.31 | 38057.18 |
| 134 | 2036-02 | 2767.04 | 90.39 | 2676.65 | 35380.53 |
| 135 | 2036-03 | 2767.04 | 84.03 | 2683.01 | 32697.52 |
| 136 | 2036-04 | 2767.04 | 77.66 | 2689.38 | 30008.13 |
| 137 | 2036-05 | 2767.04 | 71.27 | 2695.77 | 27312.36 |
| 138 | 2036-06 | 2767.04 | 64.87 | 2702.17 | 24610.19 |
| 139 | 2036-07 | 2767.04 | 58.45 | 2708.59 | 21901.60 |
| 140 | 2036-08 | 2767.04 | 52.02 | 2715.02 | 19186.58 |
| 141 | 2036-09 | 2767.04 | 45.57 | 2721.47 | 16465.10 |
| 142 | 2036-10 | 2767.04 | 39.10 | 2727.94 | 13737.17 |
| 143 | 2036-11 | 2767.04 | 32.63 | 2734.41 | 11002.75 |
| 144 | 2036-12 | 2767.04 | 26.13 | 2740.91 | 8261.85 |
| 145 | 2037-01 | 2767.04 | 19.62 | 2747.42 | 5514.43 |
| 146 | 2037-02 | 2767.04 | 13.10 | 2753.94 | 2760.48 |
| 147 | 2037-03 | 2767.04 | 6.56 | 2760.48 | 0.00 |
等额本金还款方式：
贷款总额：34.3万
还款月数：12年3个月
首月还款：3147.96元
每月递减：5.54元
利息总额：6.03万
本息合计：40.33万
节省利息：3472.65元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3147.96 | 814.63 | 2333.33 | 340666.67 |
| 2 | 2025-02 | 3142.42 | 809.08 | 2333.33 | 338333.33 |
| 3 | 2025-03 | 3136.88 | 803.54 | 2333.33 | 336000.00 |
| 4 | 2025-04 | 3131.33 | 798.00 | 2333.33 | 333666.67 |
| 5 | 2025-05 | 3125.79 | 792.46 | 2333.33 | 331333.33 |
| 6 | 2025-06 | 3120.25 | 786.92 | 2333.33 | 329000.00 |
| 7 | 2025-07 | 3114.71 | 781.38 | 2333.33 | 326666.67 |
| 8 | 2025-08 | 3109.17 | 775.83 | 2333.33 | 324333.33 |
| 9 | 2025-09 | 3103.63 | 770.29 | 2333.33 | 322000.00 |
| 10 | 2025-10 | 3098.08 | 764.75 | 2333.33 | 319666.67 |
| 11 | 2025-11 | 3092.54 | 759.21 | 2333.33 | 317333.33 |
| 12 | 2025-12 | 3087.00 | 753.67 | 2333.33 | 315000.00 |
| 13 | 2026-01 | 3081.46 | 748.13 | 2333.33 | 312666.67 |
| 14 | 2026-02 | 3075.92 | 742.58 | 2333.33 | 310333.33 |
| 15 | 2026-03 | 3070.38 | 737.04 | 2333.33 | 308000.00 |
| 16 | 2026-04 | 3064.83 | 731.50 | 2333.33 | 305666.67 |
| 17 | 2026-05 | 3059.29 | 725.96 | 2333.33 | 303333.33 |
| 18 | 2026-06 | 3053.75 | 720.42 | 2333.33 | 301000.00 |
| 19 | 2026-07 | 3048.21 | 714.88 | 2333.33 | 298666.67 |
| 20 | 2026-08 | 3042.67 | 709.33 | 2333.33 | 296333.33 |
| 21 | 2026-09 | 3037.13 | 703.79 | 2333.33 | 294000.00 |
| 22 | 2026-10 | 3031.58 | 698.25 | 2333.33 | 291666.67 |
| 23 | 2026-11 | 3026.04 | 692.71 | 2333.33 | 289333.33 |
| 24 | 2026-12 | 3020.50 | 687.17 | 2333.33 | 287000.00 |
| 25 | 2027-01 | 3014.96 | 681.63 | 2333.33 | 284666.67 |
| 26 | 2027-02 | 3009.42 | 676.08 | 2333.33 | 282333.33 |
| 27 | 2027-03 | 3003.88 | 670.54 | 2333.33 | 280000.00 |
| 28 | 2027-04 | 2998.33 | 665.00 | 2333.33 | 277666.67 |
| 29 | 2027-05 | 2992.79 | 659.46 | 2333.33 | 275333.33 |
| 30 | 2027-06 | 2987.25 | 653.92 | 2333.33 | 273000.00 |
| 31 | 2027-07 | 2981.71 | 648.38 | 2333.33 | 270666.67 |
| 32 | 2027-08 | 2976.17 | 642.83 | 2333.33 | 268333.33 |
| 33 | 2027-09 | 2970.63 | 637.29 | 2333.33 | 266000.00 |
| 34 | 2027-10 | 2965.08 | 631.75 | 2333.33 | 263666.67 |
| 35 | 2027-11 | 2959.54 | 626.21 | 2333.33 | 261333.33 |
| 36 | 2027-12 | 2954.00 | 620.67 | 2333.33 | 259000.00 |
| 37 | 2028-01 | 2948.46 | 615.13 | 2333.33 | 256666.67 |
| 38 | 2028-02 | 2942.92 | 609.58 | 2333.33 | 254333.33 |
| 39 | 2028-03 | 2937.38 | 604.04 | 2333.33 | 252000.00 |
| 40 | 2028-04 | 2931.83 | 598.50 | 2333.33 | 249666.67 |
| 41 | 2028-05 | 2926.29 | 592.96 | 2333.33 | 247333.33 |
| 42 | 2028-06 | 2920.75 | 587.42 | 2333.33 | 245000.00 |
| 43 | 2028-07 | 2915.21 | 581.88 | 2333.33 | 242666.67 |
| 44 | 2028-08 | 2909.67 | 576.33 | 2333.33 | 240333.33 |
| 45 | 2028-09 | 2904.13 | 570.79 | 2333.33 | 238000.00 |
| 46 | 2028-10 | 2898.58 | 565.25 | 2333.33 | 235666.67 |
| 47 | 2028-11 | 2893.04 | 559.71 | 2333.33 | 233333.33 |
| 48 | 2028-12 | 2887.50 | 554.17 | 2333.33 | 231000.00 |
| 49 | 2029-01 | 2881.96 | 548.63 | 2333.33 | 228666.67 |
| 50 | 2029-02 | 2876.42 | 543.08 | 2333.33 | 226333.33 |
| 51 | 2029-03 | 2870.88 | 537.54 | 2333.33 | 224000.00 |
| 52 | 2029-04 | 2865.33 | 532.00 | 2333.33 | 221666.67 |
| 53 | 2029-05 | 2859.79 | 526.46 | 2333.33 | 219333.33 |
| 54 | 2029-06 | 2854.25 | 520.92 | 2333.33 | 217000.00 |
| 55 | 2029-07 | 2848.71 | 515.38 | 2333.33 | 214666.67 |
| 56 | 2029-08 | 2843.17 | 509.83 | 2333.33 | 212333.33 |
| 57 | 2029-09 | 2837.63 | 504.29 | 2333.33 | 210000.00 |
| 58 | 2029-10 | 2832.08 | 498.75 | 2333.33 | 207666.67 |
| 59 | 2029-11 | 2826.54 | 493.21 | 2333.33 | 205333.33 |
| 60 | 2029-12 | 2821.00 | 487.67 | 2333.33 | 203000.00 |
| 61 | 2030-01 | 2815.46 | 482.13 | 2333.33 | 200666.67 |
| 62 | 2030-02 | 2809.92 | 476.58 | 2333.33 | 198333.33 |
| 63 | 2030-03 | 2804.38 | 471.04 | 2333.33 | 196000.00 |
| 64 | 2030-04 | 2798.83 | 465.50 | 2333.33 | 193666.67 |
| 65 | 2030-05 | 2793.29 | 459.96 | 2333.33 | 191333.33 |
| 66 | 2030-06 | 2787.75 | 454.42 | 2333.33 | 189000.00 |
| 67 | 2030-07 | 2782.21 | 448.88 | 2333.33 | 186666.67 |
| 68 | 2030-08 | 2776.67 | 443.33 | 2333.33 | 184333.33 |
| 69 | 2030-09 | 2771.13 | 437.79 | 2333.33 | 182000.00 |
| 70 | 2030-10 | 2765.58 | 432.25 | 2333.33 | 179666.67 |
| 71 | 2030-11 | 2760.04 | 426.71 | 2333.33 | 177333.33 |
| 72 | 2030-12 | 2754.50 | 421.17 | 2333.33 | 175000.00 |
| 73 | 2031-01 | 2748.96 | 415.63 | 2333.33 | 172666.67 |
| 74 | 2031-02 | 2743.42 | 410.08 | 2333.33 | 170333.33 |
| 75 | 2031-03 | 2737.88 | 404.54 | 2333.33 | 168000.00 |
| 76 | 2031-04 | 2732.33 | 399.00 | 2333.33 | 165666.67 |
| 77 | 2031-05 | 2726.79 | 393.46 | 2333.33 | 163333.33 |
| 78 | 2031-06 | 2721.25 | 387.92 | 2333.33 | 161000.00 |
| 79 | 2031-07 | 2715.71 | 382.38 | 2333.33 | 158666.67 |
| 80 | 2031-08 | 2710.17 | 376.83 | 2333.33 | 156333.33 |
| 81 | 2031-09 | 2704.63 | 371.29 | 2333.33 | 154000.00 |
| 82 | 2031-10 | 2699.08 | 365.75 | 2333.33 | 151666.67 |
| 83 | 2031-11 | 2693.54 | 360.21 | 2333.33 | 149333.33 |
| 84 | 2031-12 | 2688.00 | 354.67 | 2333.33 | 147000.00 |
| 85 | 2032-01 | 2682.46 | 349.13 | 2333.33 | 144666.67 |
| 86 | 2032-02 | 2676.92 | 343.58 | 2333.33 | 142333.33 |
| 87 | 2032-03 | 2671.38 | 338.04 | 2333.33 | 140000.00 |
| 88 | 2032-04 | 2665.83 | 332.50 | 2333.33 | 137666.67 |
| 89 | 2032-05 | 2660.29 | 326.96 | 2333.33 | 135333.33 |
| 90 | 2032-06 | 2654.75 | 321.42 | 2333.33 | 133000.00 |
| 91 | 2032-07 | 2649.21 | 315.88 | 2333.33 | 130666.67 |
| 92 | 2032-08 | 2643.67 | 310.33 | 2333.33 | 128333.33 |
| 93 | 2032-09 | 2638.13 | 304.79 | 2333.33 | 126000.00 |
| 94 | 2032-10 | 2632.58 | 299.25 | 2333.33 | 123666.67 |
| 95 | 2032-11 | 2627.04 | 293.71 | 2333.33 | 121333.33 |
| 96 | 2032-12 | 2621.50 | 288.17 | 2333.33 | 119000.00 |
| 97 | 2033-01 | 2615.96 | 282.63 | 2333.33 | 116666.67 |
| 98 | 2033-02 | 2610.42 | 277.08 | 2333.33 | 114333.33 |
| 99 | 2033-03 | 2604.88 | 271.54 | 2333.33 | 112000.00 |
| 100 | 2033-04 | 2599.33 | 266.00 | 2333.33 | 109666.67 |
| 101 | 2033-05 | 2593.79 | 260.46 | 2333.33 | 107333.33 |
| 102 | 2033-06 | 2588.25 | 254.92 | 2333.33 | 105000.00 |
| 103 | 2033-07 | 2582.71 | 249.37 | 2333.33 | 102666.67 |
| 104 | 2033-08 | 2577.17 | 243.83 | 2333.33 | 100333.33 |
| 105 | 2033-09 | 2571.63 | 238.29 | 2333.33 | 98000.00 |
| 106 | 2033-10 | 2566.08 | 232.75 | 2333.33 | 95666.67 |
| 107 | 2033-11 | 2560.54 | 227.21 | 2333.33 | 93333.33 |
| 108 | 2033-12 | 2555.00 | 221.67 | 2333.33 | 91000.00 |
| 109 | 2034-01 | 2549.46 | 216.12 | 2333.33 | 88666.67 |
| 110 | 2034-02 | 2543.92 | 210.58 | 2333.33 | 86333.33 |
| 111 | 2034-03 | 2538.38 | 205.04 | 2333.33 | 84000.00 |
| 112 | 2034-04 | 2532.83 | 199.50 | 2333.33 | 81666.67 |
| 113 | 2034-05 | 2527.29 | 193.96 | 2333.33 | 79333.33 |
| 114 | 2034-06 | 2521.75 | 188.42 | 2333.33 | 77000.00 |
| 115 | 2034-07 | 2516.21 | 182.88 | 2333.33 | 74666.67 |
| 116 | 2034-08 | 2510.67 | 177.33 | 2333.33 | 72333.33 |
| 117 | 2034-09 | 2505.13 | 171.79 | 2333.33 | 70000.00 |
| 118 | 2034-10 | 2499.58 | 166.25 | 2333.33 | 67666.67 |
| 119 | 2034-11 | 2494.04 | 160.71 | 2333.33 | 65333.33 |
| 120 | 2034-12 | 2488.50 | 155.17 | 2333.33 | 63000.00 |
| 121 | 2035-01 | 2482.96 | 149.63 | 2333.33 | 60666.67 |
| 122 | 2035-02 | 2477.42 | 144.08 | 2333.33 | 58333.33 |
| 123 | 2035-03 | 2471.88 | 138.54 | 2333.33 | 56000.00 |
| 124 | 2035-04 | 2466.33 | 133.00 | 2333.33 | 53666.67 |
| 125 | 2035-05 | 2460.79 | 127.46 | 2333.33 | 51333.33 |
| 126 | 2035-06 | 2455.25 | 121.92 | 2333.33 | 49000.00 |
| 127 | 2035-07 | 2449.71 | 116.38 | 2333.33 | 46666.67 |
| 128 | 2035-08 | 2444.17 | 110.83 | 2333.33 | 44333.33 |
| 129 | 2035-09 | 2438.63 | 105.29 | 2333.33 | 42000.00 |
| 130 | 2035-10 | 2433.08 | 99.75 | 2333.33 | 39666.67 |
| 131 | 2035-11 | 2427.54 | 94.21 | 2333.33 | 37333.33 |
| 132 | 2035-12 | 2422.00 | 88.67 | 2333.33 | 35000.00 |
| 133 | 2036-01 | 2416.46 | 83.13 | 2333.33 | 32666.67 |
| 134 | 2036-02 | 2410.92 | 77.58 | 2333.33 | 30333.33 |
| 135 | 2036-03 | 2405.38 | 72.04 | 2333.33 | 28000.00 |
| 136 | 2036-04 | 2399.83 | 66.50 | 2333.33 | 25666.67 |
| 137 | 2036-05 | 2394.29 | 60.96 | 2333.33 | 23333.33 |
| 138 | 2036-06 | 2388.75 | 55.42 | 2333.33 | 21000.00 |
| 139 | 2036-07 | 2383.21 | 49.88 | 2333.33 | 18666.67 |
| 140 | 2036-08 | 2377.67 | 44.33 | 2333.33 | 16333.33 |
| 141 | 2036-09 | 2372.13 | 38.79 | 2333.33 | 14000.00 |
| 142 | 2036-10 | 2366.58 | 33.25 | 2333.33 | 11666.67 |
| 143 | 2036-11 | 2361.04 | 27.71 | 2333.33 | 9333.33 |
| 144 | 2036-12 | 2355.50 | 22.17 | 2333.33 | 7000.00 |
| 145 | 2037-01 | 2349.96 | 16.63 | 2333.33 | 4666.67 |
| 146 | 2037-02 | 2344.42 | 11.08 | 2333.33 | 2333.33 |
| 147 | 2037-03 | 2338.88 | 5.54 | 2333.33 | 0.00 |