株洲贷款55万（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：55万
还款月数：12年
每月还款：4450.31元
利息总额：9.08万
本息合计：64.08万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 4450.31 | 1191.67 | 3258.65 | 546741.35 |
| 2 | 2025-08 | 4450.31 | 1184.61 | 3265.71 | 543475.65 |
| 3 | 2025-09 | 4450.31 | 1177.53 | 3272.78 | 540202.86 |
| 4 | 2025-10 | 4450.31 | 1170.44 | 3279.87 | 536922.99 |
| 5 | 2025-11 | 4450.31 | 1163.33 | 3286.98 | 533636.01 |
| 6 | 2025-12 | 4450.31 | 1156.21 | 3294.10 | 530341.90 |
| 7 | 2026-01 | 4450.31 | 1149.07 | 3301.24 | 527040.66 |
| 8 | 2026-02 | 4450.31 | 1141.92 | 3308.39 | 523732.27 |
| 9 | 2026-03 | 4450.31 | 1134.75 | 3315.56 | 520416.71 |
| 10 | 2026-04 | 4450.31 | 1127.57 | 3322.74 | 517093.97 |
| 11 | 2026-05 | 4450.31 | 1120.37 | 3329.94 | 513764.02 |
| 12 | 2026-06 | 4450.31 | 1113.16 | 3337.16 | 510426.87 |
| 13 | 2026-07 | 4450.31 | 1105.92 | 3344.39 | 507082.48 |
| 14 | 2026-08 | 4450.31 | 1098.68 | 3351.64 | 503730.84 |
| 15 | 2026-09 | 4450.31 | 1091.42 | 3358.90 | 500371.94 |
| 16 | 2026-10 | 4450.31 | 1084.14 | 3366.17 | 497005.77 |
| 17 | 2026-11 | 4450.31 | 1076.85 | 3373.47 | 493632.30 |
| 18 | 2026-12 | 4450.31 | 1069.54 | 3380.78 | 490251.52 |
| 19 | 2027-01 | 4450.31 | 1062.21 | 3388.10 | 486863.42 |
| 20 | 2027-02 | 4450.31 | 1054.87 | 3395.44 | 483467.98 |
| 21 | 2027-03 | 4450.31 | 1047.51 | 3402.80 | 480065.18 |
| 22 | 2027-04 | 4450.31 | 1040.14 | 3410.17 | 476655.01 |
| 23 | 2027-05 | 4450.31 | 1032.75 | 3417.56 | 473237.45 |
| 24 | 2027-06 | 4450.31 | 1025.35 | 3424.97 | 469812.48 |
| 25 | 2027-07 | 4450.31 | 1017.93 | 3432.39 | 466380.09 |
| 26 | 2027-08 | 4450.31 | 1010.49 | 3439.82 | 462940.27 |
| 27 | 2027-09 | 4450.31 | 1003.04 | 3447.28 | 459492.99 |
| 28 | 2027-10 | 4450.31 | 995.57 | 3454.75 | 456038.25 |
| 29 | 2027-11 | 4450.31 | 988.08 | 3462.23 | 452576.02 |
| 30 | 2027-12 | 4450.31 | 980.58 | 3469.73 | 449106.28 |
| 31 | 2028-01 | 4450.31 | 973.06 | 3477.25 | 445629.03 |
| 32 | 2028-02 | 4450.31 | 965.53 | 3484.78 | 442144.25 |
| 33 | 2028-03 | 4450.31 | 957.98 | 3492.33 | 438651.91 |
| 34 | 2028-04 | 4450.31 | 950.41 | 3499.90 | 435152.01 |
| 35 | 2028-05 | 4450.31 | 942.83 | 3507.48 | 431644.53 |
| 36 | 2028-06 | 4450.31 | 935.23 | 3515.08 | 428129.44 |
| 37 | 2028-07 | 4450.31 | 927.61 | 3522.70 | 424606.74 |
| 38 | 2028-08 | 4450.31 | 919.98 | 3530.33 | 421076.41 |
| 39 | 2028-09 | 4450.31 | 912.33 | 3537.98 | 417538.43 |
| 40 | 2028-10 | 4450.31 | 904.67 | 3545.65 | 413992.78 |
| 41 | 2028-11 | 4450.31 | 896.98 | 3553.33 | 410439.45 |
| 42 | 2028-12 | 4450.31 | 889.29 | 3561.03 | 406878.42 |
| 43 | 2029-01 | 4450.31 | 881.57 | 3568.74 | 403309.68 |
| 44 | 2029-02 | 4450.31 | 873.84 | 3576.48 | 399733.20 |
| 45 | 2029-03 | 4450.31 | 866.09 | 3584.23 | 396148.98 |
| 46 | 2029-04 | 4450.31 | 858.32 | 3591.99 | 392556.99 |
| 47 | 2029-05 | 4450.31 | 850.54 | 3599.77 | 388957.21 |
| 48 | 2029-06 | 4450.31 | 842.74 | 3607.57 | 385349.64 |
| 49 | 2029-07 | 4450.31 | 834.92 | 3615.39 | 381734.25 |
| 50 | 2029-08 | 4450.31 | 827.09 | 3623.22 | 378111.03 |
| 51 | 2029-09 | 4450.31 | 819.24 | 3631.07 | 374479.96 |
| 52 | 2029-10 | 4450.31 | 811.37 | 3638.94 | 370841.01 |
| 53 | 2029-11 | 4450.31 | 803.49 | 3646.82 | 367194.19 |
| 54 | 2029-12 | 4450.31 | 795.59 | 3654.73 | 363539.46 |
| 55 | 2030-01 | 4450.31 | 787.67 | 3662.65 | 359876.82 |
| 56 | 2030-02 | 4450.31 | 779.73 | 3670.58 | 356206.24 |
| 57 | 2030-03 | 4450.31 | 771.78 | 3678.53 | 352527.70 |
| 58 | 2030-04 | 4450.31 | 763.81 | 3686.50 | 348841.20 |
| 59 | 2030-05 | 4450.31 | 755.82 | 3694.49 | 345146.71 |
| 60 | 2030-06 | 4450.31 | 747.82 | 3702.50 | 341444.21 |
| 61 | 2030-07 | 4450.31 | 739.80 | 3710.52 | 337733.69 |
| 62 | 2030-08 | 4450.31 | 731.76 | 3718.56 | 334015.14 |
| 63 | 2030-09 | 4450.31 | 723.70 | 3726.61 | 330288.52 |
| 64 | 2030-10 | 4450.31 | 715.63 | 3734.69 | 326553.83 |
| 65 | 2030-11 | 4450.31 | 707.53 | 3742.78 | 322811.05 |
| 66 | 2030-12 | 4450.31 | 699.42 | 3750.89 | 319060.16 |
| 67 | 2031-01 | 4450.31 | 691.30 | 3759.02 | 315301.15 |
| 68 | 2031-02 | 4450.31 | 683.15 | 3767.16 | 311533.99 |
| 69 | 2031-03 | 4450.31 | 674.99 | 3775.32 | 307758.66 |
| 70 | 2031-04 | 4450.31 | 666.81 | 3783.50 | 303975.16 |
| 71 | 2031-05 | 4450.31 | 658.61 | 3791.70 | 300183.46 |
| 72 | 2031-06 | 4450.31 | 650.40 | 3799.92 | 296383.54 |
| 73 | 2031-07 | 4450.31 | 642.16 | 3808.15 | 292575.39 |
| 74 | 2031-08 | 4450.31 | 633.91 | 3816.40 | 288758.99 |
| 75 | 2031-09 | 4450.31 | 625.64 | 3824.67 | 284934.32 |
| 76 | 2031-10 | 4450.31 | 617.36 | 3832.96 | 281101.37 |
| 77 | 2031-11 | 4450.31 | 609.05 | 3841.26 | 277260.11 |
| 78 | 2031-12 | 4450.31 | 600.73 | 3849.58 | 273410.52 |
| 79 | 2032-01 | 4450.31 | 592.39 | 3857.92 | 269552.60 |
| 80 | 2032-02 | 4450.31 | 584.03 | 3866.28 | 265686.31 |
| 81 | 2032-03 | 4450.31 | 575.65 | 3874.66 | 261811.65 |
| 82 | 2032-04 | 4450.31 | 567.26 | 3883.06 | 257928.60 |
| 83 | 2032-05 | 4450.31 | 558.85 | 3891.47 | 254037.13 |
| 84 | 2032-06 | 4450.31 | 550.41 | 3899.90 | 250137.23 |
| 85 | 2032-07 | 4450.31 | 541.96 | 3908.35 | 246228.88 |
| 86 | 2032-08 | 4450.31 | 533.50 | 3916.82 | 242312.06 |
| 87 | 2032-09 | 4450.31 | 525.01 | 3925.30 | 238386.76 |
| 88 | 2032-10 | 4450.31 | 516.50 | 3933.81 | 234452.95 |
| 89 | 2032-11 | 4450.31 | 507.98 | 3942.33 | 230510.62 |
| 90 | 2032-12 | 4450.31 | 499.44 | 3950.87 | 226559.74 |
| 91 | 2033-01 | 4450.31 | 490.88 | 3959.43 | 222600.31 |
| 92 | 2033-02 | 4450.31 | 482.30 | 3968.01 | 218632.29 |
| 93 | 2033-03 | 4450.31 | 473.70 | 3976.61 | 214655.68 |
| 94 | 2033-04 | 4450.31 | 465.09 | 3985.23 | 210670.46 |
| 95 | 2033-05 | 4450.31 | 456.45 | 3993.86 | 206676.60 |
| 96 | 2033-06 | 4450.31 | 447.80 | 4002.51 | 202674.08 |
| 97 | 2033-07 | 4450.31 | 439.13 | 4011.19 | 198662.89 |
| 98 | 2033-08 | 4450.31 | 430.44 | 4019.88 | 194643.02 |
| 99 | 2033-09 | 4450.31 | 421.73 | 4028.59 | 190614.43 |
| 100 | 2033-10 | 4450.31 | 413.00 | 4037.32 | 186577.11 |
| 101 | 2033-11 | 4450.31 | 404.25 | 4046.06 | 182531.05 |
| 102 | 2033-12 | 4450.31 | 395.48 | 4054.83 | 178476.22 |
| 103 | 2034-01 | 4450.31 | 386.70 | 4063.62 | 174412.61 |
| 104 | 2034-02 | 4450.31 | 377.89 | 4072.42 | 170340.19 |
| 105 | 2034-03 | 4450.31 | 369.07 | 4081.24 | 166258.94 |
| 106 | 2034-04 | 4450.31 | 360.23 | 4090.09 | 162168.86 |
| 107 | 2034-05 | 4450.31 | 351.37 | 4098.95 | 158069.91 |
| 108 | 2034-06 | 4450.31 | 342.48 | 4107.83 | 153962.08 |
| 109 | 2034-07 | 4450.31 | 333.58 | 4116.73 | 149845.35 |
| 110 | 2034-08 | 4450.31 | 324.66 | 4125.65 | 145719.70 |
| 111 | 2034-09 | 4450.31 | 315.73 | 4134.59 | 141585.11 |
| 112 | 2034-10 | 4450.31 | 306.77 | 4143.55 | 137441.57 |
| 113 | 2034-11 | 4450.31 | 297.79 | 4152.52 | 133289.04 |
| 114 | 2034-12 | 4450.31 | 288.79 | 4161.52 | 129127.52 |
| 115 | 2035-01 | 4450.31 | 279.78 | 4170.54 | 124956.98 |
| 116 | 2035-02 | 4450.31 | 270.74 | 4179.57 | 120777.41 |
| 117 | 2035-03 | 4450.31 | 261.68 | 4188.63 | 116588.78 |
| 118 | 2035-04 | 4450.31 | 252.61 | 4197.70 | 112391.08 |
| 119 | 2035-05 | 4450.31 | 243.51 | 4206.80 | 108184.28 |
| 120 | 2035-06 | 4450.31 | 234.40 | 4215.91 | 103968.36 |
| 121 | 2035-07 | 4450.31 | 225.26 | 4225.05 | 99743.31 |
| 122 | 2035-08 | 4450.31 | 216.11 | 4234.20 | 95509.11 |
| 123 | 2035-09 | 4450.31 | 206.94 | 4243.38 | 91265.73 |
| 124 | 2035-10 | 4450.31 | 197.74 | 4252.57 | 87013.16 |
| 125 | 2035-11 | 4450.31 | 188.53 | 4261.79 | 82751.38 |
| 126 | 2035-12 | 4450.31 | 179.29 | 4271.02 | 78480.36 |
| 127 | 2036-01 | 4450.31 | 170.04 | 4280.27 | 74200.08 |
| 128 | 2036-02 | 4450.31 | 160.77 | 4289.55 | 69910.54 |
| 129 | 2036-03 | 4450.31 | 151.47 | 4298.84 | 65611.70 |
| 130 | 2036-04 | 4450.31 | 142.16 | 4308.16 | 61303.54 |
| 131 | 2036-05 | 4450.31 | 132.82 | 4317.49 | 56986.05 |
| 132 | 2036-06 | 4450.31 | 123.47 | 4326.84 | 52659.21 |
| 133 | 2036-07 | 4450.31 | 114.09 | 4336.22 | 48322.99 |
| 134 | 2036-08 | 4450.31 | 104.70 | 4345.61 | 43977.37 |
| 135 | 2036-09 | 4450.31 | 95.28 | 4355.03 | 39622.34 |
| 136 | 2036-10 | 4450.31 | 85.85 | 4364.47 | 35257.88 |
| 137 | 2036-11 | 4450.31 | 76.39 | 4373.92 | 30883.96 |
| 138 | 2036-12 | 4450.31 | 66.92 | 4383.40 | 26500.56 |
| 139 | 2037-01 | 4450.31 | 57.42 | 4392.90 | 22107.66 |
| 140 | 2037-02 | 4450.31 | 47.90 | 4402.41 | 17705.25 |
| 141 | 2037-03 | 4450.31 | 38.36 | 4411.95 | 13293.30 |
| 142 | 2037-04 | 4450.31 | 28.80 | 4421.51 | 8871.78 |
| 143 | 2037-05 | 4450.31 | 19.22 | 4431.09 | 4440.69 |
| 144 | 2037-06 | 4450.31 | 9.62 | 4440.69 | 0.00 |
等额本金还款方式：
贷款总额：55万
还款月数：12年
首月还款：5011.11元
每月递减：8.28元
利息总额：8.64万
本息合计：63.64万
节省利息：4449.36元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 5011.11 | 1191.67 | 3819.44 | 546180.56 |
| 2 | 2025-08 | 5002.84 | 1183.39 | 3819.44 | 542361.11 |
| 3 | 2025-09 | 4994.56 | 1175.12 | 3819.44 | 538541.67 |
| 4 | 2025-10 | 4986.28 | 1166.84 | 3819.44 | 534722.22 |
| 5 | 2025-11 | 4978.01 | 1158.56 | 3819.44 | 530902.78 |
| 6 | 2025-12 | 4969.73 | 1150.29 | 3819.44 | 527083.33 |
| 7 | 2026-01 | 4961.46 | 1142.01 | 3819.44 | 523263.89 |
| 8 | 2026-02 | 4953.18 | 1133.74 | 3819.44 | 519444.44 |
| 9 | 2026-03 | 4944.91 | 1125.46 | 3819.44 | 515625.00 |
| 10 | 2026-04 | 4936.63 | 1117.19 | 3819.44 | 511805.56 |
| 11 | 2026-05 | 4928.36 | 1108.91 | 3819.44 | 507986.11 |
| 12 | 2026-06 | 4920.08 | 1100.64 | 3819.44 | 504166.67 |
| 13 | 2026-07 | 4911.81 | 1092.36 | 3819.44 | 500347.22 |
| 14 | 2026-08 | 4903.53 | 1084.09 | 3819.44 | 496527.78 |
| 15 | 2026-09 | 4895.25 | 1075.81 | 3819.44 | 492708.33 |
| 16 | 2026-10 | 4886.98 | 1067.53 | 3819.44 | 488888.89 |
| 17 | 2026-11 | 4878.70 | 1059.26 | 3819.44 | 485069.44 |
| 18 | 2026-12 | 4870.43 | 1050.98 | 3819.44 | 481250.00 |
| 19 | 2027-01 | 4862.15 | 1042.71 | 3819.44 | 477430.56 |
| 20 | 2027-02 | 4853.88 | 1034.43 | 3819.44 | 473611.11 |
| 21 | 2027-03 | 4845.60 | 1026.16 | 3819.44 | 469791.67 |
| 22 | 2027-04 | 4837.33 | 1017.88 | 3819.44 | 465972.22 |
| 23 | 2027-05 | 4829.05 | 1009.61 | 3819.44 | 462152.78 |
| 24 | 2027-06 | 4820.78 | 1001.33 | 3819.44 | 458333.33 |
| 25 | 2027-07 | 4812.50 | 993.06 | 3819.44 | 454513.89 |
| 26 | 2027-08 | 4804.22 | 984.78 | 3819.44 | 450694.44 |
| 27 | 2027-09 | 4795.95 | 976.50 | 3819.44 | 446875.00 |
| 28 | 2027-10 | 4787.67 | 968.23 | 3819.44 | 443055.56 |
| 29 | 2027-11 | 4779.40 | 959.95 | 3819.44 | 439236.11 |
| 30 | 2027-12 | 4771.12 | 951.68 | 3819.44 | 435416.67 |
| 31 | 2028-01 | 4762.85 | 943.40 | 3819.44 | 431597.22 |
| 32 | 2028-02 | 4754.57 | 935.13 | 3819.44 | 427777.78 |
| 33 | 2028-03 | 4746.30 | 926.85 | 3819.44 | 423958.33 |
| 34 | 2028-04 | 4738.02 | 918.58 | 3819.44 | 420138.89 |
| 35 | 2028-05 | 4729.75 | 910.30 | 3819.44 | 416319.44 |
| 36 | 2028-06 | 4721.47 | 902.03 | 3819.44 | 412500.00 |
| 37 | 2028-07 | 4713.19 | 893.75 | 3819.44 | 408680.56 |
| 38 | 2028-08 | 4704.92 | 885.47 | 3819.44 | 404861.11 |
| 39 | 2028-09 | 4696.64 | 877.20 | 3819.44 | 401041.67 |
| 40 | 2028-10 | 4688.37 | 868.92 | 3819.44 | 397222.22 |
| 41 | 2028-11 | 4680.09 | 860.65 | 3819.44 | 393402.78 |
| 42 | 2028-12 | 4671.82 | 852.37 | 3819.44 | 389583.33 |
| 43 | 2029-01 | 4663.54 | 844.10 | 3819.44 | 385763.89 |
| 44 | 2029-02 | 4655.27 | 835.82 | 3819.44 | 381944.44 |
| 45 | 2029-03 | 4646.99 | 827.55 | 3819.44 | 378125.00 |
| 46 | 2029-04 | 4638.72 | 819.27 | 3819.44 | 374305.56 |
| 47 | 2029-05 | 4630.44 | 811.00 | 3819.44 | 370486.11 |
| 48 | 2029-06 | 4622.16 | 802.72 | 3819.44 | 366666.67 |
| 49 | 2029-07 | 4613.89 | 794.44 | 3819.44 | 362847.22 |
| 50 | 2029-08 | 4605.61 | 786.17 | 3819.44 | 359027.78 |
| 51 | 2029-09 | 4597.34 | 777.89 | 3819.44 | 355208.33 |
| 52 | 2029-10 | 4589.06 | 769.62 | 3819.44 | 351388.89 |
| 53 | 2029-11 | 4580.79 | 761.34 | 3819.44 | 347569.44 |
| 54 | 2029-12 | 4572.51 | 753.07 | 3819.44 | 343750.00 |
| 55 | 2030-01 | 4564.24 | 744.79 | 3819.44 | 339930.56 |
| 56 | 2030-02 | 4555.96 | 736.52 | 3819.44 | 336111.11 |
| 57 | 2030-03 | 4547.69 | 728.24 | 3819.44 | 332291.67 |
| 58 | 2030-04 | 4539.41 | 719.97 | 3819.44 | 328472.22 |
| 59 | 2030-05 | 4531.13 | 711.69 | 3819.44 | 324652.78 |
| 60 | 2030-06 | 4522.86 | 703.41 | 3819.44 | 320833.33 |
| 61 | 2030-07 | 4514.58 | 695.14 | 3819.44 | 317013.89 |
| 62 | 2030-08 | 4506.31 | 686.86 | 3819.44 | 313194.44 |
| 63 | 2030-09 | 4498.03 | 678.59 | 3819.44 | 309375.00 |
| 64 | 2030-10 | 4489.76 | 670.31 | 3819.44 | 305555.56 |
| 65 | 2030-11 | 4481.48 | 662.04 | 3819.44 | 301736.11 |
| 66 | 2030-12 | 4473.21 | 653.76 | 3819.44 | 297916.67 |
| 67 | 2031-01 | 4464.93 | 645.49 | 3819.44 | 294097.22 |
| 68 | 2031-02 | 4456.66 | 637.21 | 3819.44 | 290277.78 |
| 69 | 2031-03 | 4448.38 | 628.94 | 3819.44 | 286458.33 |
| 70 | 2031-04 | 4440.10 | 620.66 | 3819.44 | 282638.89 |
| 71 | 2031-05 | 4431.83 | 612.38 | 3819.44 | 278819.44 |
| 72 | 2031-06 | 4423.55 | 604.11 | 3819.44 | 275000.00 |
| 73 | 2031-07 | 4415.28 | 595.83 | 3819.44 | 271180.56 |
| 74 | 2031-08 | 4407.00 | 587.56 | 3819.44 | 267361.11 |
| 75 | 2031-09 | 4398.73 | 579.28 | 3819.44 | 263541.67 |
| 76 | 2031-10 | 4390.45 | 571.01 | 3819.44 | 259722.22 |
| 77 | 2031-11 | 4382.18 | 562.73 | 3819.44 | 255902.78 |
| 78 | 2031-12 | 4373.90 | 554.46 | 3819.44 | 252083.33 |
| 79 | 2032-01 | 4365.63 | 546.18 | 3819.44 | 248263.89 |
| 80 | 2032-02 | 4357.35 | 537.91 | 3819.44 | 244444.44 |
| 81 | 2032-03 | 4349.07 | 529.63 | 3819.44 | 240625.00 |
| 82 | 2032-04 | 4340.80 | 521.35 | 3819.44 | 236805.56 |
| 83 | 2032-05 | 4332.52 | 513.08 | 3819.44 | 232986.11 |
| 84 | 2032-06 | 4324.25 | 504.80 | 3819.44 | 229166.67 |
| 85 | 2032-07 | 4315.97 | 496.53 | 3819.44 | 225347.22 |
| 86 | 2032-08 | 4307.70 | 488.25 | 3819.44 | 221527.78 |
| 87 | 2032-09 | 4299.42 | 479.98 | 3819.44 | 217708.33 |
| 88 | 2032-10 | 4291.15 | 471.70 | 3819.44 | 213888.89 |
| 89 | 2032-11 | 4282.87 | 463.43 | 3819.44 | 210069.44 |
| 90 | 2032-12 | 4274.59 | 455.15 | 3819.44 | 206250.00 |
| 91 | 2033-01 | 4266.32 | 446.88 | 3819.44 | 202430.56 |
| 92 | 2033-02 | 4258.04 | 438.60 | 3819.44 | 198611.11 |
| 93 | 2033-03 | 4249.77 | 430.32 | 3819.44 | 194791.67 |
| 94 | 2033-04 | 4241.49 | 422.05 | 3819.44 | 190972.22 |
| 95 | 2033-05 | 4233.22 | 413.77 | 3819.44 | 187152.78 |
| 96 | 2033-06 | 4224.94 | 405.50 | 3819.44 | 183333.33 |
| 97 | 2033-07 | 4216.67 | 397.22 | 3819.44 | 179513.89 |
| 98 | 2033-08 | 4208.39 | 388.95 | 3819.44 | 175694.44 |
| 99 | 2033-09 | 4200.12 | 380.67 | 3819.44 | 171875.00 |
| 100 | 2033-10 | 4191.84 | 372.40 | 3819.44 | 168055.56 |
| 101 | 2033-11 | 4183.56 | 364.12 | 3819.44 | 164236.11 |
| 102 | 2033-12 | 4175.29 | 355.84 | 3819.44 | 160416.67 |
| 103 | 2034-01 | 4167.01 | 347.57 | 3819.44 | 156597.22 |
| 104 | 2034-02 | 4158.74 | 339.29 | 3819.44 | 152777.78 |
| 105 | 2034-03 | 4150.46 | 331.02 | 3819.44 | 148958.33 |
| 106 | 2034-04 | 4142.19 | 322.74 | 3819.44 | 145138.89 |
| 107 | 2034-05 | 4133.91 | 314.47 | 3819.44 | 141319.44 |
| 108 | 2034-06 | 4125.64 | 306.19 | 3819.44 | 137500.00 |
| 109 | 2034-07 | 4117.36 | 297.92 | 3819.44 | 133680.56 |
| 110 | 2034-08 | 4109.09 | 289.64 | 3819.44 | 129861.11 |
| 111 | 2034-09 | 4100.81 | 281.37 | 3819.44 | 126041.67 |
| 112 | 2034-10 | 4092.53 | 273.09 | 3819.44 | 122222.22 |
| 113 | 2034-11 | 4084.26 | 264.81 | 3819.44 | 118402.78 |
| 114 | 2034-12 | 4075.98 | 256.54 | 3819.44 | 114583.33 |
| 115 | 2035-01 | 4067.71 | 248.26 | 3819.44 | 110763.89 |
| 116 | 2035-02 | 4059.43 | 239.99 | 3819.44 | 106944.44 |
| 117 | 2035-03 | 4051.16 | 231.71 | 3819.44 | 103125.00 |
| 118 | 2035-04 | 4042.88 | 223.44 | 3819.44 | 99305.56 |
| 119 | 2035-05 | 4034.61 | 215.16 | 3819.44 | 95486.11 |
| 120 | 2035-06 | 4026.33 | 206.89 | 3819.44 | 91666.67 |
| 121 | 2035-07 | 4018.06 | 198.61 | 3819.44 | 87847.22 |
| 122 | 2035-08 | 4009.78 | 190.34 | 3819.44 | 84027.78 |
| 123 | 2035-09 | 4001.50 | 182.06 | 3819.44 | 80208.33 |
| 124 | 2035-10 | 3993.23 | 173.78 | 3819.44 | 76388.89 |
| 125 | 2035-11 | 3984.95 | 165.51 | 3819.44 | 72569.44 |
| 126 | 2035-12 | 3976.68 | 157.23 | 3819.44 | 68750.00 |
| 127 | 2036-01 | 3968.40 | 148.96 | 3819.44 | 64930.56 |
| 128 | 2036-02 | 3960.13 | 140.68 | 3819.44 | 61111.11 |
| 129 | 2036-03 | 3951.85 | 132.41 | 3819.44 | 57291.67 |
| 130 | 2036-04 | 3943.58 | 124.13 | 3819.44 | 53472.22 |
| 131 | 2036-05 | 3935.30 | 115.86 | 3819.44 | 49652.78 |
| 132 | 2036-06 | 3927.03 | 107.58 | 3819.44 | 45833.33 |
| 133 | 2036-07 | 3918.75 | 99.31 | 3819.44 | 42013.89 |
| 134 | 2036-08 | 3910.47 | 91.03 | 3819.44 | 38194.44 |
| 135 | 2036-09 | 3902.20 | 82.75 | 3819.44 | 34375.00 |
| 136 | 2036-10 | 3893.92 | 74.48 | 3819.44 | 30555.56 |
| 137 | 2036-11 | 3885.65 | 66.20 | 3819.44 | 26736.11 |
| 138 | 2036-12 | 3877.37 | 57.93 | 3819.44 | 22916.67 |
| 139 | 2037-01 | 3869.10 | 49.65 | 3819.44 | 19097.22 |
| 140 | 2037-02 | 3860.82 | 41.38 | 3819.44 | 15277.78 |
| 141 | 2037-03 | 3852.55 | 33.10 | 3819.44 | 11458.33 |
| 142 | 2037-04 | 3844.27 | 24.83 | 3819.44 | 7638.89 |
| 143 | 2037-05 | 3836.00 | 16.55 | 3819.44 | 3819.44 |
| 144 | 2037-06 | 3827.72 | 8.28 | 3819.44 | 0.00 |