深圳贷款52万（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：52万
还款月数：12年
每月还款：4207.57元
利息总额：8.59万
本息合计：60.59万
| 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 | 4207.57 | 1126.67 | 3080.90 | 516919.10 |
| 2 | 2025-06 | 4207.57 | 1119.99 | 3087.58 | 513831.52 |
| 3 | 2025-07 | 4207.57 | 1113.30 | 3094.27 | 510737.25 |
| 4 | 2025-08 | 4207.57 | 1106.60 | 3100.97 | 507636.28 |
| 5 | 2025-09 | 4207.57 | 1099.88 | 3107.69 | 504528.59 |
| 6 | 2025-10 | 4207.57 | 1093.15 | 3114.42 | 501414.16 |
| 7 | 2025-11 | 4207.57 | 1086.40 | 3121.17 | 498292.99 |
| 8 | 2025-12 | 4207.57 | 1079.63 | 3127.93 | 495165.06 |
| 9 | 2026-01 | 4207.57 | 1072.86 | 3134.71 | 492030.35 |
| 10 | 2026-02 | 4207.57 | 1066.07 | 3141.50 | 488888.84 |
| 11 | 2026-03 | 4207.57 | 1059.26 | 3148.31 | 485740.53 |
| 12 | 2026-04 | 4207.57 | 1052.44 | 3155.13 | 482585.40 |
| 13 | 2026-05 | 4207.57 | 1045.60 | 3161.97 | 479423.43 |
| 14 | 2026-06 | 4207.57 | 1038.75 | 3168.82 | 476254.61 |
| 15 | 2026-07 | 4207.57 | 1031.88 | 3175.68 | 473078.93 |
| 16 | 2026-08 | 4207.57 | 1025.00 | 3182.57 | 469896.36 |
| 17 | 2026-09 | 4207.57 | 1018.11 | 3189.46 | 466706.90 |
| 18 | 2026-10 | 4207.57 | 1011.20 | 3196.37 | 463510.53 |
| 19 | 2026-11 | 4207.57 | 1004.27 | 3203.30 | 460307.24 |
| 20 | 2026-12 | 4207.57 | 997.33 | 3210.24 | 457097.00 |
| 21 | 2027-01 | 4207.57 | 990.38 | 3217.19 | 453879.81 |
| 22 | 2027-02 | 4207.57 | 983.41 | 3224.16 | 450655.64 |
| 23 | 2027-03 | 4207.57 | 976.42 | 3231.15 | 447424.49 |
| 24 | 2027-04 | 4207.57 | 969.42 | 3238.15 | 444186.34 |
| 25 | 2027-05 | 4207.57 | 962.40 | 3245.17 | 440941.18 |
| 26 | 2027-06 | 4207.57 | 955.37 | 3252.20 | 437688.98 |
| 27 | 2027-07 | 4207.57 | 948.33 | 3259.24 | 434429.74 |
| 28 | 2027-08 | 4207.57 | 941.26 | 3266.31 | 431163.43 |
| 29 | 2027-09 | 4207.57 | 934.19 | 3273.38 | 427890.05 |
| 30 | 2027-10 | 4207.57 | 927.10 | 3280.47 | 424609.58 |
| 31 | 2027-11 | 4207.57 | 919.99 | 3287.58 | 421321.99 |
| 32 | 2027-12 | 4207.57 | 912.86 | 3294.71 | 418027.29 |
| 33 | 2028-01 | 4207.57 | 905.73 | 3301.84 | 414725.45 |
| 34 | 2028-02 | 4207.57 | 898.57 | 3309.00 | 411416.45 |
| 35 | 2028-03 | 4207.57 | 891.40 | 3316.17 | 408100.28 |
| 36 | 2028-04 | 4207.57 | 884.22 | 3323.35 | 404776.93 |
| 37 | 2028-05 | 4207.57 | 877.02 | 3330.55 | 401446.38 |
| 38 | 2028-06 | 4207.57 | 869.80 | 3337.77 | 398108.61 |
| 39 | 2028-07 | 4207.57 | 862.57 | 3345.00 | 394763.61 |
| 40 | 2028-08 | 4207.57 | 855.32 | 3352.25 | 391411.36 |
| 41 | 2028-09 | 4207.57 | 848.06 | 3359.51 | 388051.85 |
| 42 | 2028-10 | 4207.57 | 840.78 | 3366.79 | 384685.06 |
| 43 | 2028-11 | 4207.57 | 833.48 | 3374.09 | 381310.97 |
| 44 | 2028-12 | 4207.57 | 826.17 | 3381.40 | 377929.58 |
| 45 | 2029-01 | 4207.57 | 818.85 | 3388.72 | 374540.85 |
| 46 | 2029-02 | 4207.57 | 811.51 | 3396.06 | 371144.79 |
| 47 | 2029-03 | 4207.57 | 804.15 | 3403.42 | 367741.37 |
| 48 | 2029-04 | 4207.57 | 796.77 | 3410.80 | 364330.57 |
| 49 | 2029-05 | 4207.57 | 789.38 | 3418.19 | 360912.38 |
| 50 | 2029-06 | 4207.57 | 781.98 | 3425.59 | 357486.79 |
| 51 | 2029-07 | 4207.57 | 774.55 | 3433.01 | 354053.78 |
| 52 | 2029-08 | 4207.57 | 767.12 | 3440.45 | 350613.32 |
| 53 | 2029-09 | 4207.57 | 759.66 | 3447.91 | 347165.42 |
| 54 | 2029-10 | 4207.57 | 752.19 | 3455.38 | 343710.04 |
| 55 | 2029-11 | 4207.57 | 744.71 | 3462.86 | 340247.17 |
| 56 | 2029-12 | 4207.57 | 737.20 | 3470.37 | 336776.81 |
| 57 | 2030-01 | 4207.57 | 729.68 | 3477.89 | 333298.92 |
| 58 | 2030-02 | 4207.57 | 722.15 | 3485.42 | 329813.50 |
| 59 | 2030-03 | 4207.57 | 714.60 | 3492.97 | 326320.52 |
| 60 | 2030-04 | 4207.57 | 707.03 | 3500.54 | 322819.98 |
| 61 | 2030-05 | 4207.57 | 699.44 | 3508.13 | 319311.86 |
| 62 | 2030-06 | 4207.57 | 691.84 | 3515.73 | 315796.13 |
| 63 | 2030-07 | 4207.57 | 684.22 | 3523.34 | 312272.79 |
| 64 | 2030-08 | 4207.57 | 676.59 | 3530.98 | 308741.81 |
| 65 | 2030-09 | 4207.57 | 668.94 | 3538.63 | 305203.18 |
| 66 | 2030-10 | 4207.57 | 661.27 | 3546.30 | 301656.88 |
| 67 | 2030-11 | 4207.57 | 653.59 | 3553.98 | 298102.90 |
| 68 | 2030-12 | 4207.57 | 645.89 | 3561.68 | 294541.22 |
| 69 | 2031-01 | 4207.57 | 638.17 | 3569.40 | 290971.83 |
| 70 | 2031-02 | 4207.57 | 630.44 | 3577.13 | 287394.70 |
| 71 | 2031-03 | 4207.57 | 622.69 | 3584.88 | 283809.81 |
| 72 | 2031-04 | 4207.57 | 614.92 | 3592.65 | 280217.17 |
| 73 | 2031-05 | 4207.57 | 607.14 | 3600.43 | 276616.73 |
| 74 | 2031-06 | 4207.57 | 599.34 | 3608.23 | 273008.50 |
| 75 | 2031-07 | 4207.57 | 591.52 | 3616.05 | 269392.45 |
| 76 | 2031-08 | 4207.57 | 583.68 | 3623.89 | 265768.56 |
| 77 | 2031-09 | 4207.57 | 575.83 | 3631.74 | 262136.83 |
| 78 | 2031-10 | 4207.57 | 567.96 | 3639.61 | 258497.22 |
| 79 | 2031-11 | 4207.57 | 560.08 | 3647.49 | 254849.73 |
| 80 | 2031-12 | 4207.57 | 552.17 | 3655.40 | 251194.33 |
| 81 | 2032-01 | 4207.57 | 544.25 | 3663.32 | 247531.02 |
| 82 | 2032-02 | 4207.57 | 536.32 | 3671.25 | 243859.77 |
| 83 | 2032-03 | 4207.57 | 528.36 | 3679.21 | 240180.56 |
| 84 | 2032-04 | 4207.57 | 520.39 | 3687.18 | 236493.38 |
| 85 | 2032-05 | 4207.57 | 512.40 | 3695.17 | 232798.21 |
| 86 | 2032-06 | 4207.57 | 504.40 | 3703.17 | 229095.04 |
| 87 | 2032-07 | 4207.57 | 496.37 | 3711.20 | 225383.84 |
| 88 | 2032-08 | 4207.57 | 488.33 | 3719.24 | 221664.61 |
| 89 | 2032-09 | 4207.57 | 480.27 | 3727.30 | 217937.31 |
| 90 | 2032-10 | 4207.57 | 472.20 | 3735.37 | 214201.94 |
| 91 | 2032-11 | 4207.57 | 464.10 | 3743.47 | 210458.47 |
| 92 | 2032-12 | 4207.57 | 455.99 | 3751.58 | 206706.90 |
| 93 | 2033-01 | 4207.57 | 447.86 | 3759.70 | 202947.19 |
| 94 | 2033-02 | 4207.57 | 439.72 | 3767.85 | 199179.34 |
| 95 | 2033-03 | 4207.57 | 431.56 | 3776.01 | 195403.33 |
| 96 | 2033-04 | 4207.57 | 423.37 | 3784.20 | 191619.13 |
| 97 | 2033-05 | 4207.57 | 415.17 | 3792.39 | 187826.74 |
| 98 | 2033-06 | 4207.57 | 406.96 | 3800.61 | 184026.13 |
| 99 | 2033-07 | 4207.57 | 398.72 | 3808.85 | 180217.28 |
| 100 | 2033-08 | 4207.57 | 390.47 | 3817.10 | 176400.18 |
| 101 | 2033-09 | 4207.57 | 382.20 | 3825.37 | 172574.81 |
| 102 | 2033-10 | 4207.57 | 373.91 | 3833.66 | 168741.15 |
| 103 | 2033-11 | 4207.57 | 365.61 | 3841.96 | 164899.19 |
| 104 | 2033-12 | 4207.57 | 357.28 | 3850.29 | 161048.90 |
| 105 | 2034-01 | 4207.57 | 348.94 | 3858.63 | 157190.27 |
| 106 | 2034-02 | 4207.57 | 340.58 | 3866.99 | 153323.28 |
| 107 | 2034-03 | 4207.57 | 332.20 | 3875.37 | 149447.91 |
| 108 | 2034-04 | 4207.57 | 323.80 | 3883.77 | 145564.15 |
| 109 | 2034-05 | 4207.57 | 315.39 | 3892.18 | 141671.97 |
| 110 | 2034-06 | 4207.57 | 306.96 | 3900.61 | 137771.35 |
| 111 | 2034-07 | 4207.57 | 298.50 | 3909.06 | 133862.29 |
| 112 | 2034-08 | 4207.57 | 290.03 | 3917.53 | 129944.75 |
| 113 | 2034-09 | 4207.57 | 281.55 | 3926.02 | 126018.73 |
| 114 | 2034-10 | 4207.57 | 273.04 | 3934.53 | 122084.20 |
| 115 | 2034-11 | 4207.57 | 264.52 | 3943.05 | 118141.15 |
| 116 | 2034-12 | 4207.57 | 255.97 | 3951.60 | 114189.55 |
| 117 | 2035-01 | 4207.57 | 247.41 | 3960.16 | 110229.39 |
| 118 | 2035-02 | 4207.57 | 238.83 | 3968.74 | 106260.65 |
| 119 | 2035-03 | 4207.57 | 230.23 | 3977.34 | 102283.32 |
| 120 | 2035-04 | 4207.57 | 221.61 | 3985.96 | 98297.36 |
| 121 | 2035-05 | 4207.57 | 212.98 | 3994.59 | 94302.77 |
| 122 | 2035-06 | 4207.57 | 204.32 | 4003.25 | 90299.52 |
| 123 | 2035-07 | 4207.57 | 195.65 | 4011.92 | 86287.60 |
| 124 | 2035-08 | 4207.57 | 186.96 | 4020.61 | 82266.99 |
| 125 | 2035-09 | 4207.57 | 178.25 | 4029.32 | 78237.66 |
| 126 | 2035-10 | 4207.57 | 169.51 | 4038.05 | 74199.61 |
| 127 | 2035-11 | 4207.57 | 160.77 | 4046.80 | 70152.81 |
| 128 | 2035-12 | 4207.57 | 152.00 | 4055.57 | 66097.23 |
| 129 | 2036-01 | 4207.57 | 143.21 | 4064.36 | 62032.88 |
| 130 | 2036-02 | 4207.57 | 134.40 | 4073.16 | 57959.71 |
| 131 | 2036-03 | 4207.57 | 125.58 | 4081.99 | 53877.72 |
| 132 | 2036-04 | 4207.57 | 116.74 | 4090.83 | 49786.89 |
| 133 | 2036-05 | 4207.57 | 107.87 | 4099.70 | 45687.19 |
| 134 | 2036-06 | 4207.57 | 98.99 | 4108.58 | 41578.61 |
| 135 | 2036-07 | 4207.57 | 90.09 | 4117.48 | 37461.13 |
| 136 | 2036-08 | 4207.57 | 81.17 | 4126.40 | 33334.72 |
| 137 | 2036-09 | 4207.57 | 72.23 | 4135.34 | 29199.38 |
| 138 | 2036-10 | 4207.57 | 63.27 | 4144.30 | 25055.07 |
| 139 | 2036-11 | 4207.57 | 54.29 | 4153.28 | 20901.79 |
| 140 | 2036-12 | 4207.57 | 45.29 | 4162.28 | 16739.51 |
| 141 | 2037-01 | 4207.57 | 36.27 | 4171.30 | 12568.21 |
| 142 | 2037-02 | 4207.57 | 27.23 | 4180.34 | 8387.87 |
| 143 | 2037-03 | 4207.57 | 18.17 | 4189.40 | 4198.47 |
| 144 | 2037-04 | 4207.57 | 9.10 | 4198.47 | 0.00 |
等额本金还款方式：
贷款总额：52万
还款月数：12年
首月还款：4737.78元
每月递减：7.82元
利息总额：8.17万
本息合计：60.17万
节省利息：4206.67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 | 4737.78 | 1126.67 | 3611.11 | 516388.89 |
| 2 | 2025-06 | 4729.95 | 1118.84 | 3611.11 | 512777.78 |
| 3 | 2025-07 | 4722.13 | 1111.02 | 3611.11 | 509166.67 |
| 4 | 2025-08 | 4714.31 | 1103.19 | 3611.11 | 505555.56 |
| 5 | 2025-09 | 4706.48 | 1095.37 | 3611.11 | 501944.44 |
| 6 | 2025-10 | 4698.66 | 1087.55 | 3611.11 | 498333.33 |
| 7 | 2025-11 | 4690.83 | 1079.72 | 3611.11 | 494722.22 |
| 8 | 2025-12 | 4683.01 | 1071.90 | 3611.11 | 491111.11 |
| 9 | 2026-01 | 4675.19 | 1064.07 | 3611.11 | 487500.00 |
| 10 | 2026-02 | 4667.36 | 1056.25 | 3611.11 | 483888.89 |
| 11 | 2026-03 | 4659.54 | 1048.43 | 3611.11 | 480277.78 |
| 12 | 2026-04 | 4651.71 | 1040.60 | 3611.11 | 476666.67 |
| 13 | 2026-05 | 4643.89 | 1032.78 | 3611.11 | 473055.56 |
| 14 | 2026-06 | 4636.06 | 1024.95 | 3611.11 | 469444.44 |
| 15 | 2026-07 | 4628.24 | 1017.13 | 3611.11 | 465833.33 |
| 16 | 2026-08 | 4620.42 | 1009.31 | 3611.11 | 462222.22 |
| 17 | 2026-09 | 4612.59 | 1001.48 | 3611.11 | 458611.11 |
| 18 | 2026-10 | 4604.77 | 993.66 | 3611.11 | 455000.00 |
| 19 | 2026-11 | 4596.94 | 985.83 | 3611.11 | 451388.89 |
| 20 | 2026-12 | 4589.12 | 978.01 | 3611.11 | 447777.78 |
| 21 | 2027-01 | 4581.30 | 970.19 | 3611.11 | 444166.67 |
| 22 | 2027-02 | 4573.47 | 962.36 | 3611.11 | 440555.56 |
| 23 | 2027-03 | 4565.65 | 954.54 | 3611.11 | 436944.44 |
| 24 | 2027-04 | 4557.82 | 946.71 | 3611.11 | 433333.33 |
| 25 | 2027-05 | 4550.00 | 938.89 | 3611.11 | 429722.22 |
| 26 | 2027-06 | 4542.18 | 931.06 | 3611.11 | 426111.11 |
| 27 | 2027-07 | 4534.35 | 923.24 | 3611.11 | 422500.00 |
| 28 | 2027-08 | 4526.53 | 915.42 | 3611.11 | 418888.89 |
| 29 | 2027-09 | 4518.70 | 907.59 | 3611.11 | 415277.78 |
| 30 | 2027-10 | 4510.88 | 899.77 | 3611.11 | 411666.67 |
| 31 | 2027-11 | 4503.06 | 891.94 | 3611.11 | 408055.56 |
| 32 | 2027-12 | 4495.23 | 884.12 | 3611.11 | 404444.44 |
| 33 | 2028-01 | 4487.41 | 876.30 | 3611.11 | 400833.33 |
| 34 | 2028-02 | 4479.58 | 868.47 | 3611.11 | 397222.22 |
| 35 | 2028-03 | 4471.76 | 860.65 | 3611.11 | 393611.11 |
| 36 | 2028-04 | 4463.94 | 852.82 | 3611.11 | 390000.00 |
| 37 | 2028-05 | 4456.11 | 845.00 | 3611.11 | 386388.89 |
| 38 | 2028-06 | 4448.29 | 837.18 | 3611.11 | 382777.78 |
| 39 | 2028-07 | 4440.46 | 829.35 | 3611.11 | 379166.67 |
| 40 | 2028-08 | 4432.64 | 821.53 | 3611.11 | 375555.56 |
| 41 | 2028-09 | 4424.81 | 813.70 | 3611.11 | 371944.44 |
| 42 | 2028-10 | 4416.99 | 805.88 | 3611.11 | 368333.33 |
| 43 | 2028-11 | 4409.17 | 798.06 | 3611.11 | 364722.22 |
| 44 | 2028-12 | 4401.34 | 790.23 | 3611.11 | 361111.11 |
| 45 | 2029-01 | 4393.52 | 782.41 | 3611.11 | 357500.00 |
| 46 | 2029-02 | 4385.69 | 774.58 | 3611.11 | 353888.89 |
| 47 | 2029-03 | 4377.87 | 766.76 | 3611.11 | 350277.78 |
| 48 | 2029-04 | 4370.05 | 758.94 | 3611.11 | 346666.67 |
| 49 | 2029-05 | 4362.22 | 751.11 | 3611.11 | 343055.56 |
| 50 | 2029-06 | 4354.40 | 743.29 | 3611.11 | 339444.44 |
| 51 | 2029-07 | 4346.57 | 735.46 | 3611.11 | 335833.33 |
| 52 | 2029-08 | 4338.75 | 727.64 | 3611.11 | 332222.22 |
| 53 | 2029-09 | 4330.93 | 719.81 | 3611.11 | 328611.11 |
| 54 | 2029-10 | 4323.10 | 711.99 | 3611.11 | 325000.00 |
| 55 | 2029-11 | 4315.28 | 704.17 | 3611.11 | 321388.89 |
| 56 | 2029-12 | 4307.45 | 696.34 | 3611.11 | 317777.78 |
| 57 | 2030-01 | 4299.63 | 688.52 | 3611.11 | 314166.67 |
| 58 | 2030-02 | 4291.81 | 680.69 | 3611.11 | 310555.56 |
| 59 | 2030-03 | 4283.98 | 672.87 | 3611.11 | 306944.44 |
| 60 | 2030-04 | 4276.16 | 665.05 | 3611.11 | 303333.33 |
| 61 | 2030-05 | 4268.33 | 657.22 | 3611.11 | 299722.22 |
| 62 | 2030-06 | 4260.51 | 649.40 | 3611.11 | 296111.11 |
| 63 | 2030-07 | 4252.69 | 641.57 | 3611.11 | 292500.00 |
| 64 | 2030-08 | 4244.86 | 633.75 | 3611.11 | 288888.89 |
| 65 | 2030-09 | 4237.04 | 625.93 | 3611.11 | 285277.78 |
| 66 | 2030-10 | 4229.21 | 618.10 | 3611.11 | 281666.67 |
| 67 | 2030-11 | 4221.39 | 610.28 | 3611.11 | 278055.56 |
| 68 | 2030-12 | 4213.56 | 602.45 | 3611.11 | 274444.44 |
| 69 | 2031-01 | 4205.74 | 594.63 | 3611.11 | 270833.33 |
| 70 | 2031-02 | 4197.92 | 586.81 | 3611.11 | 267222.22 |
| 71 | 2031-03 | 4190.09 | 578.98 | 3611.11 | 263611.11 |
| 72 | 2031-04 | 4182.27 | 571.16 | 3611.11 | 260000.00 |
| 73 | 2031-05 | 4174.44 | 563.33 | 3611.11 | 256388.89 |
| 74 | 2031-06 | 4166.62 | 555.51 | 3611.11 | 252777.78 |
| 75 | 2031-07 | 4158.80 | 547.69 | 3611.11 | 249166.67 |
| 76 | 2031-08 | 4150.97 | 539.86 | 3611.11 | 245555.56 |
| 77 | 2031-09 | 4143.15 | 532.04 | 3611.11 | 241944.44 |
| 78 | 2031-10 | 4135.32 | 524.21 | 3611.11 | 238333.33 |
| 79 | 2031-11 | 4127.50 | 516.39 | 3611.11 | 234722.22 |
| 80 | 2031-12 | 4119.68 | 508.56 | 3611.11 | 231111.11 |
| 81 | 2032-01 | 4111.85 | 500.74 | 3611.11 | 227500.00 |
| 82 | 2032-02 | 4104.03 | 492.92 | 3611.11 | 223888.89 |
| 83 | 2032-03 | 4096.20 | 485.09 | 3611.11 | 220277.78 |
| 84 | 2032-04 | 4088.38 | 477.27 | 3611.11 | 216666.67 |
| 85 | 2032-05 | 4080.56 | 469.44 | 3611.11 | 213055.56 |
| 86 | 2032-06 | 4072.73 | 461.62 | 3611.11 | 209444.44 |
| 87 | 2032-07 | 4064.91 | 453.80 | 3611.11 | 205833.33 |
| 88 | 2032-08 | 4057.08 | 445.97 | 3611.11 | 202222.22 |
| 89 | 2032-09 | 4049.26 | 438.15 | 3611.11 | 198611.11 |
| 90 | 2032-10 | 4041.44 | 430.32 | 3611.11 | 195000.00 |
| 91 | 2032-11 | 4033.61 | 422.50 | 3611.11 | 191388.89 |
| 92 | 2032-12 | 4025.79 | 414.68 | 3611.11 | 187777.78 |
| 93 | 2033-01 | 4017.96 | 406.85 | 3611.11 | 184166.67 |
| 94 | 2033-02 | 4010.14 | 399.03 | 3611.11 | 180555.56 |
| 95 | 2033-03 | 4002.31 | 391.20 | 3611.11 | 176944.44 |
| 96 | 2033-04 | 3994.49 | 383.38 | 3611.11 | 173333.33 |
| 97 | 2033-05 | 3986.67 | 375.56 | 3611.11 | 169722.22 |
| 98 | 2033-06 | 3978.84 | 367.73 | 3611.11 | 166111.11 |
| 99 | 2033-07 | 3971.02 | 359.91 | 3611.11 | 162500.00 |
| 100 | 2033-08 | 3963.19 | 352.08 | 3611.11 | 158888.89 |
| 101 | 2033-09 | 3955.37 | 344.26 | 3611.11 | 155277.78 |
| 102 | 2033-10 | 3947.55 | 336.44 | 3611.11 | 151666.67 |
| 103 | 2033-11 | 3939.72 | 328.61 | 3611.11 | 148055.56 |
| 104 | 2033-12 | 3931.90 | 320.79 | 3611.11 | 144444.44 |
| 105 | 2034-01 | 3924.07 | 312.96 | 3611.11 | 140833.33 |
| 106 | 2034-02 | 3916.25 | 305.14 | 3611.11 | 137222.22 |
| 107 | 2034-03 | 3908.43 | 297.31 | 3611.11 | 133611.11 |
| 108 | 2034-04 | 3900.60 | 289.49 | 3611.11 | 130000.00 |
| 109 | 2034-05 | 3892.78 | 281.67 | 3611.11 | 126388.89 |
| 110 | 2034-06 | 3884.95 | 273.84 | 3611.11 | 122777.78 |
| 111 | 2034-07 | 3877.13 | 266.02 | 3611.11 | 119166.67 |
| 112 | 2034-08 | 3869.31 | 258.19 | 3611.11 | 115555.56 |
| 113 | 2034-09 | 3861.48 | 250.37 | 3611.11 | 111944.44 |
| 114 | 2034-10 | 3853.66 | 242.55 | 3611.11 | 108333.33 |
| 115 | 2034-11 | 3845.83 | 234.72 | 3611.11 | 104722.22 |
| 116 | 2034-12 | 3838.01 | 226.90 | 3611.11 | 101111.11 |
| 117 | 2035-01 | 3830.19 | 219.07 | 3611.11 | 97500.00 |
| 118 | 2035-02 | 3822.36 | 211.25 | 3611.11 | 93888.89 |
| 119 | 2035-03 | 3814.54 | 203.43 | 3611.11 | 90277.78 |
| 120 | 2035-04 | 3806.71 | 195.60 | 3611.11 | 86666.67 |
| 121 | 2035-05 | 3798.89 | 187.78 | 3611.11 | 83055.56 |
| 122 | 2035-06 | 3791.06 | 179.95 | 3611.11 | 79444.44 |
| 123 | 2035-07 | 3783.24 | 172.13 | 3611.11 | 75833.33 |
| 124 | 2035-08 | 3775.42 | 164.31 | 3611.11 | 72222.22 |
| 125 | 2035-09 | 3767.59 | 156.48 | 3611.11 | 68611.11 |
| 126 | 2035-10 | 3759.77 | 148.66 | 3611.11 | 65000.00 |
| 127 | 2035-11 | 3751.94 | 140.83 | 3611.11 | 61388.89 |
| 128 | 2035-12 | 3744.12 | 133.01 | 3611.11 | 57777.78 |
| 129 | 2036-01 | 3736.30 | 125.19 | 3611.11 | 54166.67 |
| 130 | 2036-02 | 3728.47 | 117.36 | 3611.11 | 50555.56 |
| 131 | 2036-03 | 3720.65 | 109.54 | 3611.11 | 46944.44 |
| 132 | 2036-04 | 3712.82 | 101.71 | 3611.11 | 43333.33 |
| 133 | 2036-05 | 3705.00 | 93.89 | 3611.11 | 39722.22 |
| 134 | 2036-06 | 3697.18 | 86.06 | 3611.11 | 36111.11 |
| 135 | 2036-07 | 3689.35 | 78.24 | 3611.11 | 32500.00 |
| 136 | 2036-08 | 3681.53 | 70.42 | 3611.11 | 28888.89 |
| 137 | 2036-09 | 3673.70 | 62.59 | 3611.11 | 25277.78 |
| 138 | 2036-10 | 3665.88 | 54.77 | 3611.11 | 21666.67 |
| 139 | 2036-11 | 3658.06 | 46.94 | 3611.11 | 18055.56 |
| 140 | 2036-12 | 3650.23 | 39.12 | 3611.11 | 14444.44 |
| 141 | 2037-01 | 3642.41 | 31.30 | 3611.11 | 10833.33 |
| 142 | 2037-02 | 3634.58 | 23.47 | 3611.11 | 7222.22 |
| 143 | 2037-03 | 3626.76 | 15.65 | 3611.11 | 3611.11 |
| 144 | 2037-04 | 3618.94 | 7.82 | 3611.11 | 0.00 |