重庆贷款25万（商业贷款）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：25万
还款月数：12年
每月还款：2093.01元
利息总额：5.14万
本息合计：30.14万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2093.01 | 666.67 | 1426.34 | 248573.66 |
| 2 | 2025-06 | 2093.01 | 662.86 | 1430.15 | 247143.51 |
| 3 | 2025-07 | 2093.01 | 659.05 | 1433.96 | 245709.55 |
| 4 | 2025-08 | 2093.01 | 655.23 | 1437.79 | 244271.76 |
| 5 | 2025-09 | 2093.01 | 651.39 | 1441.62 | 242830.14 |
| 6 | 2025-10 | 2093.01 | 647.55 | 1445.46 | 241384.68 |
| 7 | 2025-11 | 2093.01 | 643.69 | 1449.32 | 239935.36 |
| 8 | 2025-12 | 2093.01 | 639.83 | 1453.18 | 238482.17 |
| 9 | 2026-01 | 2093.01 | 635.95 | 1457.06 | 237025.12 |
| 10 | 2026-02 | 2093.01 | 632.07 | 1460.94 | 235564.17 |
| 11 | 2026-03 | 2093.01 | 628.17 | 1464.84 | 234099.33 |
| 12 | 2026-04 | 2093.01 | 624.26 | 1468.75 | 232630.58 |
| 13 | 2026-05 | 2093.01 | 620.35 | 1472.66 | 231157.92 |
| 14 | 2026-06 | 2093.01 | 616.42 | 1476.59 | 229681.33 |
| 15 | 2026-07 | 2093.01 | 612.48 | 1480.53 | 228200.80 |
| 16 | 2026-08 | 2093.01 | 608.54 | 1484.48 | 226716.33 |
| 17 | 2026-09 | 2093.01 | 604.58 | 1488.43 | 225227.89 |
| 18 | 2026-10 | 2093.01 | 600.61 | 1492.40 | 223735.49 |
| 19 | 2026-11 | 2093.01 | 596.63 | 1496.38 | 222239.11 |
| 20 | 2026-12 | 2093.01 | 592.64 | 1500.37 | 220738.73 |
| 21 | 2027-01 | 2093.01 | 588.64 | 1504.37 | 219234.36 |
| 22 | 2027-02 | 2093.01 | 584.62 | 1508.39 | 217725.97 |
| 23 | 2027-03 | 2093.01 | 580.60 | 1512.41 | 216213.57 |
| 24 | 2027-04 | 2093.01 | 576.57 | 1516.44 | 214697.12 |
| 25 | 2027-05 | 2093.01 | 572.53 | 1520.49 | 213176.64 |
| 26 | 2027-06 | 2093.01 | 568.47 | 1524.54 | 211652.10 |
| 27 | 2027-07 | 2093.01 | 564.41 | 1528.61 | 210123.49 |
| 28 | 2027-08 | 2093.01 | 560.33 | 1532.68 | 208590.81 |
| 29 | 2027-09 | 2093.01 | 556.24 | 1536.77 | 207054.04 |
| 30 | 2027-10 | 2093.01 | 552.14 | 1540.87 | 205513.17 |
| 31 | 2027-11 | 2093.01 | 548.04 | 1544.98 | 203968.20 |
| 32 | 2027-12 | 2093.01 | 543.92 | 1549.10 | 202419.10 |
| 33 | 2028-01 | 2093.01 | 539.78 | 1553.23 | 200865.88 |
| 34 | 2028-02 | 2093.01 | 535.64 | 1557.37 | 199308.51 |
| 35 | 2028-03 | 2093.01 | 531.49 | 1561.52 | 197746.99 |
| 36 | 2028-04 | 2093.01 | 527.33 | 1565.69 | 196181.30 |
| 37 | 2028-05 | 2093.01 | 523.15 | 1569.86 | 194611.44 |
| 38 | 2028-06 | 2093.01 | 518.96 | 1574.05 | 193037.39 |
| 39 | 2028-07 | 2093.01 | 514.77 | 1578.24 | 191459.15 |
| 40 | 2028-08 | 2093.01 | 510.56 | 1582.45 | 189876.69 |
| 41 | 2028-09 | 2093.01 | 506.34 | 1586.67 | 188290.02 |
| 42 | 2028-10 | 2093.01 | 502.11 | 1590.90 | 186699.12 |
| 43 | 2028-11 | 2093.01 | 497.86 | 1595.15 | 185103.97 |
| 44 | 2028-12 | 2093.01 | 493.61 | 1599.40 | 183504.57 |
| 45 | 2029-01 | 2093.01 | 489.35 | 1603.67 | 181900.90 |
| 46 | 2029-02 | 2093.01 | 485.07 | 1607.94 | 180292.96 |
| 47 | 2029-03 | 2093.01 | 480.78 | 1612.23 | 178680.73 |
| 48 | 2029-04 | 2093.01 | 476.48 | 1616.53 | 177064.20 |
| 49 | 2029-05 | 2093.01 | 472.17 | 1620.84 | 175443.36 |
| 50 | 2029-06 | 2093.01 | 467.85 | 1625.16 | 173818.20 |
| 51 | 2029-07 | 2093.01 | 463.52 | 1629.50 | 172188.70 |
| 52 | 2029-08 | 2093.01 | 459.17 | 1633.84 | 170554.86 |
| 53 | 2029-09 | 2093.01 | 454.81 | 1638.20 | 168916.66 |
| 54 | 2029-10 | 2093.01 | 450.44 | 1642.57 | 167274.10 |
| 55 | 2029-11 | 2093.01 | 446.06 | 1646.95 | 165627.15 |
| 56 | 2029-12 | 2093.01 | 441.67 | 1651.34 | 163975.81 |
| 57 | 2030-01 | 2093.01 | 437.27 | 1655.74 | 162320.07 |
| 58 | 2030-02 | 2093.01 | 432.85 | 1660.16 | 160659.91 |
| 59 | 2030-03 | 2093.01 | 428.43 | 1664.58 | 158995.33 |
| 60 | 2030-04 | 2093.01 | 423.99 | 1669.02 | 157326.30 |
| 61 | 2030-05 | 2093.01 | 419.54 | 1673.47 | 155652.83 |
| 62 | 2030-06 | 2093.01 | 415.07 | 1677.94 | 153974.89 |
| 63 | 2030-07 | 2093.01 | 410.60 | 1682.41 | 152292.48 |
| 64 | 2030-08 | 2093.01 | 406.11 | 1686.90 | 150605.58 |
| 65 | 2030-09 | 2093.01 | 401.61 | 1691.40 | 148914.19 |
| 66 | 2030-10 | 2093.01 | 397.10 | 1695.91 | 147218.28 |
| 67 | 2030-11 | 2093.01 | 392.58 | 1700.43 | 145517.85 |
| 68 | 2030-12 | 2093.01 | 388.05 | 1704.96 | 143812.89 |
| 69 | 2031-01 | 2093.01 | 383.50 | 1709.51 | 142103.38 |
| 70 | 2031-02 | 2093.01 | 378.94 | 1714.07 | 140389.31 |
| 71 | 2031-03 | 2093.01 | 374.37 | 1718.64 | 138670.67 |
| 72 | 2031-04 | 2093.01 | 369.79 | 1723.22 | 136947.45 |
| 73 | 2031-05 | 2093.01 | 365.19 | 1727.82 | 135219.63 |
| 74 | 2031-06 | 2093.01 | 360.59 | 1732.43 | 133487.20 |
| 75 | 2031-07 | 2093.01 | 355.97 | 1737.05 | 131750.16 |
| 76 | 2031-08 | 2093.01 | 351.33 | 1741.68 | 130008.48 |
| 77 | 2031-09 | 2093.01 | 346.69 | 1746.32 | 128262.16 |
| 78 | 2031-10 | 2093.01 | 342.03 | 1750.98 | 126511.18 |
| 79 | 2031-11 | 2093.01 | 337.36 | 1755.65 | 124755.53 |
| 80 | 2031-12 | 2093.01 | 332.68 | 1760.33 | 122995.20 |
| 81 | 2032-01 | 2093.01 | 327.99 | 1765.02 | 121230.18 |
| 82 | 2032-02 | 2093.01 | 323.28 | 1769.73 | 119460.45 |
| 83 | 2032-03 | 2093.01 | 318.56 | 1774.45 | 117686.00 |
| 84 | 2032-04 | 2093.01 | 313.83 | 1779.18 | 115906.82 |
| 85 | 2032-05 | 2093.01 | 309.08 | 1783.93 | 114122.89 |
| 86 | 2032-06 | 2093.01 | 304.33 | 1788.68 | 112334.21 |
| 87 | 2032-07 | 2093.01 | 299.56 | 1793.45 | 110540.75 |
| 88 | 2032-08 | 2093.01 | 294.78 | 1798.24 | 108742.52 |
| 89 | 2032-09 | 2093.01 | 289.98 | 1803.03 | 106939.49 |
| 90 | 2032-10 | 2093.01 | 285.17 | 1807.84 | 105131.65 |
| 91 | 2032-11 | 2093.01 | 280.35 | 1812.66 | 103318.99 |
| 92 | 2032-12 | 2093.01 | 275.52 | 1817.49 | 101501.49 |
| 93 | 2033-01 | 2093.01 | 270.67 | 1822.34 | 99679.15 |
| 94 | 2033-02 | 2093.01 | 265.81 | 1827.20 | 97851.95 |
| 95 | 2033-03 | 2093.01 | 260.94 | 1832.07 | 96019.88 |
| 96 | 2033-04 | 2093.01 | 256.05 | 1836.96 | 94182.92 |
| 97 | 2033-05 | 2093.01 | 251.15 | 1841.86 | 92341.06 |
| 98 | 2033-06 | 2093.01 | 246.24 | 1846.77 | 90494.30 |
| 99 | 2033-07 | 2093.01 | 241.32 | 1851.69 | 88642.60 |
| 100 | 2033-08 | 2093.01 | 236.38 | 1856.63 | 86785.97 |
| 101 | 2033-09 | 2093.01 | 231.43 | 1861.58 | 84924.39 |
| 102 | 2033-10 | 2093.01 | 226.47 | 1866.55 | 83057.84 |
| 103 | 2033-11 | 2093.01 | 221.49 | 1871.52 | 81186.32 |
| 104 | 2033-12 | 2093.01 | 216.50 | 1876.51 | 79309.81 |
| 105 | 2034-01 | 2093.01 | 211.49 | 1881.52 | 77428.29 |
| 106 | 2034-02 | 2093.01 | 206.48 | 1886.54 | 75541.75 |
| 107 | 2034-03 | 2093.01 | 201.44 | 1891.57 | 73650.19 |
| 108 | 2034-04 | 2093.01 | 196.40 | 1896.61 | 71753.58 |
| 109 | 2034-05 | 2093.01 | 191.34 | 1901.67 | 69851.91 |
| 110 | 2034-06 | 2093.01 | 186.27 | 1906.74 | 67945.17 |
| 111 | 2034-07 | 2093.01 | 181.19 | 1911.82 | 66033.34 |
| 112 | 2034-08 | 2093.01 | 176.09 | 1916.92 | 64116.42 |
| 113 | 2034-09 | 2093.01 | 170.98 | 1922.03 | 62194.39 |
| 114 | 2034-10 | 2093.01 | 165.85 | 1927.16 | 60267.23 |
| 115 | 2034-11 | 2093.01 | 160.71 | 1932.30 | 58334.93 |
| 116 | 2034-12 | 2093.01 | 155.56 | 1937.45 | 56397.48 |
| 117 | 2035-01 | 2093.01 | 150.39 | 1942.62 | 54454.86 |
| 118 | 2035-02 | 2093.01 | 145.21 | 1947.80 | 52507.06 |
| 119 | 2035-03 | 2093.01 | 140.02 | 1952.99 | 50554.07 |
| 120 | 2035-04 | 2093.01 | 134.81 | 1958.20 | 48595.87 |
| 121 | 2035-05 | 2093.01 | 129.59 | 1963.42 | 46632.45 |
| 122 | 2035-06 | 2093.01 | 124.35 | 1968.66 | 44663.79 |
| 123 | 2035-07 | 2093.01 | 119.10 | 1973.91 | 42689.88 |
| 124 | 2035-08 | 2093.01 | 113.84 | 1979.17 | 40710.71 |
| 125 | 2035-09 | 2093.01 | 108.56 | 1984.45 | 38726.26 |
| 126 | 2035-10 | 2093.01 | 103.27 | 1989.74 | 36736.52 |
| 127 | 2035-11 | 2093.01 | 97.96 | 1995.05 | 34741.47 |
| 128 | 2035-12 | 2093.01 | 92.64 | 2000.37 | 32741.11 |
| 129 | 2036-01 | 2093.01 | 87.31 | 2005.70 | 30735.40 |
| 130 | 2036-02 | 2093.01 | 81.96 | 2011.05 | 28724.35 |
| 131 | 2036-03 | 2093.01 | 76.60 | 2016.41 | 26707.94 |
| 132 | 2036-04 | 2093.01 | 71.22 | 2021.79 | 24686.15 |
| 133 | 2036-05 | 2093.01 | 65.83 | 2027.18 | 22658.97 |
| 134 | 2036-06 | 2093.01 | 60.42 | 2032.59 | 20626.38 |
| 135 | 2036-07 | 2093.01 | 55.00 | 2038.01 | 18588.38 |
| 136 | 2036-08 | 2093.01 | 49.57 | 2043.44 | 16544.93 |
| 137 | 2036-09 | 2093.01 | 44.12 | 2048.89 | 14496.04 |
| 138 | 2036-10 | 2093.01 | 38.66 | 2054.36 | 12441.69 |
| 139 | 2036-11 | 2093.01 | 33.18 | 2059.83 | 10381.85 |
| 140 | 2036-12 | 2093.01 | 27.68 | 2065.33 | 8316.53 |
| 141 | 2037-01 | 2093.01 | 22.18 | 2070.83 | 6245.69 |
| 142 | 2037-02 | 2093.01 | 16.66 | 2076.36 | 4169.34 |
| 143 | 2037-03 | 2093.01 | 11.12 | 2081.89 | 2087.44 |
| 144 | 2037-04 | 2093.01 | 5.57 | 2087.44 | 0.00 |
等额本金还款方式：
贷款总额：25万
还款月数：12年
首月还款：2402.78元
每月递减：4.63元
利息总额：4.83万
本息合计：29.83万
节省利息：3060.27元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2402.78 | 666.67 | 1736.11 | 248263.89 |
| 2 | 2025-06 | 2398.15 | 662.04 | 1736.11 | 246527.78 |
| 3 | 2025-07 | 2393.52 | 657.41 | 1736.11 | 244791.67 |
| 4 | 2025-08 | 2388.89 | 652.78 | 1736.11 | 243055.56 |
| 5 | 2025-09 | 2384.26 | 648.15 | 1736.11 | 241319.44 |
| 6 | 2025-10 | 2379.63 | 643.52 | 1736.11 | 239583.33 |
| 7 | 2025-11 | 2375.00 | 638.89 | 1736.11 | 237847.22 |
| 8 | 2025-12 | 2370.37 | 634.26 | 1736.11 | 236111.11 |
| 9 | 2026-01 | 2365.74 | 629.63 | 1736.11 | 234375.00 |
| 10 | 2026-02 | 2361.11 | 625.00 | 1736.11 | 232638.89 |
| 11 | 2026-03 | 2356.48 | 620.37 | 1736.11 | 230902.78 |
| 12 | 2026-04 | 2351.85 | 615.74 | 1736.11 | 229166.67 |
| 13 | 2026-05 | 2347.22 | 611.11 | 1736.11 | 227430.56 |
| 14 | 2026-06 | 2342.59 | 606.48 | 1736.11 | 225694.44 |
| 15 | 2026-07 | 2337.96 | 601.85 | 1736.11 | 223958.33 |
| 16 | 2026-08 | 2333.33 | 597.22 | 1736.11 | 222222.22 |
| 17 | 2026-09 | 2328.70 | 592.59 | 1736.11 | 220486.11 |
| 18 | 2026-10 | 2324.07 | 587.96 | 1736.11 | 218750.00 |
| 19 | 2026-11 | 2319.44 | 583.33 | 1736.11 | 217013.89 |
| 20 | 2026-12 | 2314.81 | 578.70 | 1736.11 | 215277.78 |
| 21 | 2027-01 | 2310.19 | 574.07 | 1736.11 | 213541.67 |
| 22 | 2027-02 | 2305.56 | 569.44 | 1736.11 | 211805.56 |
| 23 | 2027-03 | 2300.93 | 564.81 | 1736.11 | 210069.44 |
| 24 | 2027-04 | 2296.30 | 560.19 | 1736.11 | 208333.33 |
| 25 | 2027-05 | 2291.67 | 555.56 | 1736.11 | 206597.22 |
| 26 | 2027-06 | 2287.04 | 550.93 | 1736.11 | 204861.11 |
| 27 | 2027-07 | 2282.41 | 546.30 | 1736.11 | 203125.00 |
| 28 | 2027-08 | 2277.78 | 541.67 | 1736.11 | 201388.89 |
| 29 | 2027-09 | 2273.15 | 537.04 | 1736.11 | 199652.78 |
| 30 | 2027-10 | 2268.52 | 532.41 | 1736.11 | 197916.67 |
| 31 | 2027-11 | 2263.89 | 527.78 | 1736.11 | 196180.56 |
| 32 | 2027-12 | 2259.26 | 523.15 | 1736.11 | 194444.44 |
| 33 | 2028-01 | 2254.63 | 518.52 | 1736.11 | 192708.33 |
| 34 | 2028-02 | 2250.00 | 513.89 | 1736.11 | 190972.22 |
| 35 | 2028-03 | 2245.37 | 509.26 | 1736.11 | 189236.11 |
| 36 | 2028-04 | 2240.74 | 504.63 | 1736.11 | 187500.00 |
| 37 | 2028-05 | 2236.11 | 500.00 | 1736.11 | 185763.89 |
| 38 | 2028-06 | 2231.48 | 495.37 | 1736.11 | 184027.78 |
| 39 | 2028-07 | 2226.85 | 490.74 | 1736.11 | 182291.67 |
| 40 | 2028-08 | 2222.22 | 486.11 | 1736.11 | 180555.56 |
| 41 | 2028-09 | 2217.59 | 481.48 | 1736.11 | 178819.44 |
| 42 | 2028-10 | 2212.96 | 476.85 | 1736.11 | 177083.33 |
| 43 | 2028-11 | 2208.33 | 472.22 | 1736.11 | 175347.22 |
| 44 | 2028-12 | 2203.70 | 467.59 | 1736.11 | 173611.11 |
| 45 | 2029-01 | 2199.07 | 462.96 | 1736.11 | 171875.00 |
| 46 | 2029-02 | 2194.44 | 458.33 | 1736.11 | 170138.89 |
| 47 | 2029-03 | 2189.81 | 453.70 | 1736.11 | 168402.78 |
| 48 | 2029-04 | 2185.19 | 449.07 | 1736.11 | 166666.67 |
| 49 | 2029-05 | 2180.56 | 444.44 | 1736.11 | 164930.56 |
| 50 | 2029-06 | 2175.93 | 439.81 | 1736.11 | 163194.44 |
| 51 | 2029-07 | 2171.30 | 435.19 | 1736.11 | 161458.33 |
| 52 | 2029-08 | 2166.67 | 430.56 | 1736.11 | 159722.22 |
| 53 | 2029-09 | 2162.04 | 425.93 | 1736.11 | 157986.11 |
| 54 | 2029-10 | 2157.41 | 421.30 | 1736.11 | 156250.00 |
| 55 | 2029-11 | 2152.78 | 416.67 | 1736.11 | 154513.89 |
| 56 | 2029-12 | 2148.15 | 412.04 | 1736.11 | 152777.78 |
| 57 | 2030-01 | 2143.52 | 407.41 | 1736.11 | 151041.67 |
| 58 | 2030-02 | 2138.89 | 402.78 | 1736.11 | 149305.56 |
| 59 | 2030-03 | 2134.26 | 398.15 | 1736.11 | 147569.44 |
| 60 | 2030-04 | 2129.63 | 393.52 | 1736.11 | 145833.33 |
| 61 | 2030-05 | 2125.00 | 388.89 | 1736.11 | 144097.22 |
| 62 | 2030-06 | 2120.37 | 384.26 | 1736.11 | 142361.11 |
| 63 | 2030-07 | 2115.74 | 379.63 | 1736.11 | 140625.00 |
| 64 | 2030-08 | 2111.11 | 375.00 | 1736.11 | 138888.89 |
| 65 | 2030-09 | 2106.48 | 370.37 | 1736.11 | 137152.78 |
| 66 | 2030-10 | 2101.85 | 365.74 | 1736.11 | 135416.67 |
| 67 | 2030-11 | 2097.22 | 361.11 | 1736.11 | 133680.56 |
| 68 | 2030-12 | 2092.59 | 356.48 | 1736.11 | 131944.44 |
| 69 | 2031-01 | 2087.96 | 351.85 | 1736.11 | 130208.33 |
| 70 | 2031-02 | 2083.33 | 347.22 | 1736.11 | 128472.22 |
| 71 | 2031-03 | 2078.70 | 342.59 | 1736.11 | 126736.11 |
| 72 | 2031-04 | 2074.07 | 337.96 | 1736.11 | 125000.00 |
| 73 | 2031-05 | 2069.44 | 333.33 | 1736.11 | 123263.89 |
| 74 | 2031-06 | 2064.81 | 328.70 | 1736.11 | 121527.78 |
| 75 | 2031-07 | 2060.19 | 324.07 | 1736.11 | 119791.67 |
| 76 | 2031-08 | 2055.56 | 319.44 | 1736.11 | 118055.56 |
| 77 | 2031-09 | 2050.93 | 314.81 | 1736.11 | 116319.44 |
| 78 | 2031-10 | 2046.30 | 310.19 | 1736.11 | 114583.33 |
| 79 | 2031-11 | 2041.67 | 305.56 | 1736.11 | 112847.22 |
| 80 | 2031-12 | 2037.04 | 300.93 | 1736.11 | 111111.11 |
| 81 | 2032-01 | 2032.41 | 296.30 | 1736.11 | 109375.00 |
| 82 | 2032-02 | 2027.78 | 291.67 | 1736.11 | 107638.89 |
| 83 | 2032-03 | 2023.15 | 287.04 | 1736.11 | 105902.78 |
| 84 | 2032-04 | 2018.52 | 282.41 | 1736.11 | 104166.67 |
| 85 | 2032-05 | 2013.89 | 277.78 | 1736.11 | 102430.56 |
| 86 | 2032-06 | 2009.26 | 273.15 | 1736.11 | 100694.44 |
| 87 | 2032-07 | 2004.63 | 268.52 | 1736.11 | 98958.33 |
| 88 | 2032-08 | 2000.00 | 263.89 | 1736.11 | 97222.22 |
| 89 | 2032-09 | 1995.37 | 259.26 | 1736.11 | 95486.11 |
| 90 | 2032-10 | 1990.74 | 254.63 | 1736.11 | 93750.00 |
| 91 | 2032-11 | 1986.11 | 250.00 | 1736.11 | 92013.89 |
| 92 | 2032-12 | 1981.48 | 245.37 | 1736.11 | 90277.78 |
| 93 | 2033-01 | 1976.85 | 240.74 | 1736.11 | 88541.67 |
| 94 | 2033-02 | 1972.22 | 236.11 | 1736.11 | 86805.56 |
| 95 | 2033-03 | 1967.59 | 231.48 | 1736.11 | 85069.44 |
| 96 | 2033-04 | 1962.96 | 226.85 | 1736.11 | 83333.33 |
| 97 | 2033-05 | 1958.33 | 222.22 | 1736.11 | 81597.22 |
| 98 | 2033-06 | 1953.70 | 217.59 | 1736.11 | 79861.11 |
| 99 | 2033-07 | 1949.07 | 212.96 | 1736.11 | 78125.00 |
| 100 | 2033-08 | 1944.44 | 208.33 | 1736.11 | 76388.89 |
| 101 | 2033-09 | 1939.81 | 203.70 | 1736.11 | 74652.78 |
| 102 | 2033-10 | 1935.19 | 199.07 | 1736.11 | 72916.67 |
| 103 | 2033-11 | 1930.56 | 194.44 | 1736.11 | 71180.56 |
| 104 | 2033-12 | 1925.93 | 189.81 | 1736.11 | 69444.44 |
| 105 | 2034-01 | 1921.30 | 185.19 | 1736.11 | 67708.33 |
| 106 | 2034-02 | 1916.67 | 180.56 | 1736.11 | 65972.22 |
| 107 | 2034-03 | 1912.04 | 175.93 | 1736.11 | 64236.11 |
| 108 | 2034-04 | 1907.41 | 171.30 | 1736.11 | 62500.00 |
| 109 | 2034-05 | 1902.78 | 166.67 | 1736.11 | 60763.89 |
| 110 | 2034-06 | 1898.15 | 162.04 | 1736.11 | 59027.78 |
| 111 | 2034-07 | 1893.52 | 157.41 | 1736.11 | 57291.67 |
| 112 | 2034-08 | 1888.89 | 152.78 | 1736.11 | 55555.56 |
| 113 | 2034-09 | 1884.26 | 148.15 | 1736.11 | 53819.44 |
| 114 | 2034-10 | 1879.63 | 143.52 | 1736.11 | 52083.33 |
| 115 | 2034-11 | 1875.00 | 138.89 | 1736.11 | 50347.22 |
| 116 | 2034-12 | 1870.37 | 134.26 | 1736.11 | 48611.11 |
| 117 | 2035-01 | 1865.74 | 129.63 | 1736.11 | 46875.00 |
| 118 | 2035-02 | 1861.11 | 125.00 | 1736.11 | 45138.89 |
| 119 | 2035-03 | 1856.48 | 120.37 | 1736.11 | 43402.78 |
| 120 | 2035-04 | 1851.85 | 115.74 | 1736.11 | 41666.67 |
| 121 | 2035-05 | 1847.22 | 111.11 | 1736.11 | 39930.56 |
| 122 | 2035-06 | 1842.59 | 106.48 | 1736.11 | 38194.44 |
| 123 | 2035-07 | 1837.96 | 101.85 | 1736.11 | 36458.33 |
| 124 | 2035-08 | 1833.33 | 97.22 | 1736.11 | 34722.22 |
| 125 | 2035-09 | 1828.70 | 92.59 | 1736.11 | 32986.11 |
| 126 | 2035-10 | 1824.07 | 87.96 | 1736.11 | 31250.00 |
| 127 | 2035-11 | 1819.44 | 83.33 | 1736.11 | 29513.89 |
| 128 | 2035-12 | 1814.81 | 78.70 | 1736.11 | 27777.78 |
| 129 | 2036-01 | 1810.19 | 74.07 | 1736.11 | 26041.67 |
| 130 | 2036-02 | 1805.56 | 69.44 | 1736.11 | 24305.56 |
| 131 | 2036-03 | 1800.93 | 64.81 | 1736.11 | 22569.44 |
| 132 | 2036-04 | 1796.30 | 60.19 | 1736.11 | 20833.33 |
| 133 | 2036-05 | 1791.67 | 55.56 | 1736.11 | 19097.22 |
| 134 | 2036-06 | 1787.04 | 50.93 | 1736.11 | 17361.11 |
| 135 | 2036-07 | 1782.41 | 46.30 | 1736.11 | 15625.00 |
| 136 | 2036-08 | 1777.78 | 41.67 | 1736.11 | 13888.89 |
| 137 | 2036-09 | 1773.15 | 37.04 | 1736.11 | 12152.78 |
| 138 | 2036-10 | 1768.52 | 32.41 | 1736.11 | 10416.67 |
| 139 | 2036-11 | 1763.89 | 27.78 | 1736.11 | 8680.56 |
| 140 | 2036-12 | 1759.26 | 23.15 | 1736.11 | 6944.44 |
| 141 | 2037-01 | 1754.63 | 18.52 | 1736.11 | 5208.33 |
| 142 | 2037-02 | 1750.00 | 13.89 | 1736.11 | 3472.22 |
| 143 | 2037-03 | 1745.37 | 9.26 | 1736.11 | 1736.11 |
| 144 | 2037-04 | 1740.74 | 4.63 | 1736.11 | 0.00 |