贷款56.62万（公积金贷款）房贷，还款12年2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：56.62万
还款月数：12年2个月
每月还款：4594.13元
利息总额：10.45万
本息合计：67.07万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 4594.13 | 1344.83 | 3249.30 | 562993.10 |
| 2 | 2025-09 | 4594.13 | 1337.11 | 3257.02 | 559736.08 |
| 3 | 2025-10 | 4594.13 | 1329.37 | 3264.75 | 556471.33 |
| 4 | 2025-11 | 4594.13 | 1321.62 | 3272.51 | 553198.82 |
| 5 | 2025-12 | 4594.13 | 1313.85 | 3280.28 | 549918.55 |
| 6 | 2026-01 | 4594.13 | 1306.06 | 3288.07 | 546630.48 |
| 7 | 2026-02 | 4594.13 | 1298.25 | 3295.88 | 543334.60 |
| 8 | 2026-03 | 4594.13 | 1290.42 | 3303.71 | 540030.89 |
| 9 | 2026-04 | 4594.13 | 1282.57 | 3311.55 | 536719.34 |
| 10 | 2026-05 | 4594.13 | 1274.71 | 3319.42 | 533399.92 |
| 11 | 2026-06 | 4594.13 | 1266.82 | 3327.30 | 530072.62 |
| 12 | 2026-07 | 4594.13 | 1258.92 | 3335.20 | 526737.42 |
| 13 | 2026-08 | 4594.13 | 1251.00 | 3343.12 | 523394.30 |
| 14 | 2026-09 | 4594.13 | 1243.06 | 3351.06 | 520043.23 |
| 15 | 2026-10 | 4594.13 | 1235.10 | 3359.02 | 516684.21 |
| 16 | 2026-11 | 4594.13 | 1227.12 | 3367.00 | 513317.21 |
| 17 | 2026-12 | 4594.13 | 1219.13 | 3375.00 | 509942.21 |
| 18 | 2027-01 | 4594.13 | 1211.11 | 3383.01 | 506559.20 |
| 19 | 2027-02 | 4594.13 | 1203.08 | 3391.05 | 503168.15 |
| 20 | 2027-03 | 4594.13 | 1195.02 | 3399.10 | 499769.05 |
| 21 | 2027-04 | 4594.13 | 1186.95 | 3407.17 | 496361.87 |
| 22 | 2027-05 | 4594.13 | 1178.86 | 3415.27 | 492946.61 |
| 23 | 2027-06 | 4594.13 | 1170.75 | 3423.38 | 489523.23 |
| 24 | 2027-07 | 4594.13 | 1162.62 | 3431.51 | 486091.72 |
| 25 | 2027-08 | 4594.13 | 1154.47 | 3439.66 | 482652.07 |
| 26 | 2027-09 | 4594.13 | 1146.30 | 3447.83 | 479204.24 |
| 27 | 2027-10 | 4594.13 | 1138.11 | 3456.02 | 475748.22 |
| 28 | 2027-11 | 4594.13 | 1129.90 | 3464.22 | 472284.00 |
| 29 | 2027-12 | 4594.13 | 1121.67 | 3472.45 | 468811.55 |
| 30 | 2028-01 | 4594.13 | 1113.43 | 3480.70 | 465330.85 |
| 31 | 2028-02 | 4594.13 | 1105.16 | 3488.96 | 461841.89 |
| 32 | 2028-03 | 4594.13 | 1096.87 | 3497.25 | 458344.63 |
| 33 | 2028-04 | 4594.13 | 1088.57 | 3505.56 | 454839.08 |
| 34 | 2028-05 | 4594.13 | 1080.24 | 3513.88 | 451325.19 |
| 35 | 2028-06 | 4594.13 | 1071.90 | 3522.23 | 447802.97 |
| 36 | 2028-07 | 4594.13 | 1063.53 | 3530.59 | 444272.37 |
| 37 | 2028-08 | 4594.13 | 1055.15 | 3538.98 | 440733.39 |
| 38 | 2028-09 | 4594.13 | 1046.74 | 3547.38 | 437186.01 |
| 39 | 2028-10 | 4594.13 | 1038.32 | 3555.81 | 433630.20 |
| 40 | 2028-11 | 4594.13 | 1029.87 | 3564.25 | 430065.95 |
| 41 | 2028-12 | 4594.13 | 1021.41 | 3572.72 | 426493.23 |
| 42 | 2029-01 | 4594.13 | 1012.92 | 3581.20 | 422912.02 |
| 43 | 2029-02 | 4594.13 | 1004.42 | 3589.71 | 419322.31 |
| 44 | 2029-03 | 4594.13 | 995.89 | 3598.24 | 415724.08 |
| 45 | 2029-04 | 4594.13 | 987.34 | 3606.78 | 412117.30 |
| 46 | 2029-05 | 4594.13 | 978.78 | 3615.35 | 408501.95 |
| 47 | 2029-06 | 4594.13 | 970.19 | 3623.93 | 404878.02 |
| 48 | 2029-07 | 4594.13 | 961.59 | 3632.54 | 401245.48 |
| 49 | 2029-08 | 4594.13 | 952.96 | 3641.17 | 397604.31 |
| 50 | 2029-09 | 4594.13 | 944.31 | 3649.82 | 393954.49 |
| 51 | 2029-10 | 4594.13 | 935.64 | 3658.48 | 390296.01 |
| 52 | 2029-11 | 4594.13 | 926.95 | 3667.17 | 386628.84 |
| 53 | 2029-12 | 4594.13 | 918.24 | 3675.88 | 382952.96 |
| 54 | 2030-01 | 4594.13 | 909.51 | 3684.61 | 379268.34 |
| 55 | 2030-02 | 4594.13 | 900.76 | 3693.36 | 375574.98 |
| 56 | 2030-03 | 4594.13 | 891.99 | 3702.14 | 371872.85 |
| 57 | 2030-04 | 4594.13 | 883.20 | 3710.93 | 368161.92 |
| 58 | 2030-05 | 4594.13 | 874.38 | 3719.74 | 364442.18 |
| 59 | 2030-06 | 4594.13 | 865.55 | 3728.58 | 360713.60 |
| 60 | 2030-07 | 4594.13 | 856.69 | 3737.43 | 356976.17 |
| 61 | 2030-08 | 4594.13 | 847.82 | 3746.31 | 353229.86 |
| 62 | 2030-09 | 4594.13 | 838.92 | 3755.20 | 349474.66 |
| 63 | 2030-10 | 4594.13 | 830.00 | 3764.12 | 345710.54 |
| 64 | 2030-11 | 4594.13 | 821.06 | 3773.06 | 341937.47 |
| 65 | 2030-12 | 4594.13 | 812.10 | 3782.02 | 338155.45 |
| 66 | 2031-01 | 4594.13 | 803.12 | 3791.01 | 334364.44 |
| 67 | 2031-02 | 4594.13 | 794.12 | 3800.01 | 330564.43 |
| 68 | 2031-03 | 4594.13 | 785.09 | 3809.04 | 326755.40 |
| 69 | 2031-04 | 4594.13 | 776.04 | 3818.08 | 322937.31 |
| 70 | 2031-05 | 4594.13 | 766.98 | 3827.15 | 319110.17 |
| 71 | 2031-06 | 4594.13 | 757.89 | 3836.24 | 315273.93 |
| 72 | 2031-07 | 4594.13 | 748.78 | 3845.35 | 311428.58 |
| 73 | 2031-08 | 4594.13 | 739.64 | 3854.48 | 307574.09 |
| 74 | 2031-09 | 4594.13 | 730.49 | 3863.64 | 303710.46 |
| 75 | 2031-10 | 4594.13 | 721.31 | 3872.81 | 299837.64 |
| 76 | 2031-11 | 4594.13 | 712.11 | 3882.01 | 295955.63 |
| 77 | 2031-12 | 4594.13 | 702.89 | 3891.23 | 292064.40 |
| 78 | 2032-01 | 4594.13 | 693.65 | 3900.47 | 288163.93 |
| 79 | 2032-02 | 4594.13 | 684.39 | 3909.74 | 284254.19 |
| 80 | 2032-03 | 4594.13 | 675.10 | 3919.02 | 280335.17 |
| 81 | 2032-04 | 4594.13 | 665.80 | 3928.33 | 276406.84 |
| 82 | 2032-05 | 4594.13 | 656.47 | 3937.66 | 272469.18 |
| 83 | 2032-06 | 4594.13 | 647.11 | 3947.01 | 268522.17 |
| 84 | 2032-07 | 4594.13 | 637.74 | 3956.39 | 264565.78 |
| 85 | 2032-08 | 4594.13 | 628.34 | 3965.78 | 260600.00 |
| 86 | 2032-09 | 4594.13 | 618.93 | 3975.20 | 256624.80 |
| 87 | 2032-10 | 4594.13 | 609.48 | 3984.64 | 252640.16 |
| 88 | 2032-11 | 4594.13 | 600.02 | 3994.11 | 248646.06 |
| 89 | 2032-12 | 4594.13 | 590.53 | 4003.59 | 244642.46 |
| 90 | 2033-01 | 4594.13 | 581.03 | 4013.10 | 240629.36 |
| 91 | 2033-02 | 4594.13 | 571.49 | 4022.63 | 236606.73 |
| 92 | 2033-03 | 4594.13 | 561.94 | 4032.18 | 232574.55 |
| 93 | 2033-04 | 4594.13 | 552.36 | 4041.76 | 228532.79 |
| 94 | 2033-05 | 4594.13 | 542.77 | 4051.36 | 224481.43 |
| 95 | 2033-06 | 4594.13 | 533.14 | 4060.98 | 220420.45 |
| 96 | 2033-07 | 4594.13 | 523.50 | 4070.63 | 216349.82 |
| 97 | 2033-08 | 4594.13 | 513.83 | 4080.29 | 212269.52 |
| 98 | 2033-09 | 4594.13 | 504.14 | 4089.99 | 208179.54 |
| 99 | 2033-10 | 4594.13 | 494.43 | 4099.70 | 204079.84 |
| 100 | 2033-11 | 4594.13 | 484.69 | 4109.44 | 199970.40 |
| 101 | 2033-12 | 4594.13 | 474.93 | 4119.20 | 195851.21 |
| 102 | 2034-01 | 4594.13 | 465.15 | 4128.98 | 191722.23 |
| 103 | 2034-02 | 4594.13 | 455.34 | 4138.79 | 187583.44 |
| 104 | 2034-03 | 4594.13 | 445.51 | 4148.61 | 183434.83 |
| 105 | 2034-04 | 4594.13 | 435.66 | 4158.47 | 179276.36 |
| 106 | 2034-05 | 4594.13 | 425.78 | 4168.34 | 175108.02 |
| 107 | 2034-06 | 4594.13 | 415.88 | 4178.24 | 170929.77 |
| 108 | 2034-07 | 4594.13 | 405.96 | 4188.17 | 166741.60 |
| 109 | 2034-08 | 4594.13 | 396.01 | 4198.11 | 162543.49 |
| 110 | 2034-09 | 4594.13 | 386.04 | 4208.08 | 158335.40 |
| 111 | 2034-10 | 4594.13 | 376.05 | 4218.08 | 154117.33 |
| 112 | 2034-11 | 4594.13 | 366.03 | 4228.10 | 149889.23 |
| 113 | 2034-12 | 4594.13 | 355.99 | 4238.14 | 145651.09 |
| 114 | 2035-01 | 4594.13 | 345.92 | 4248.20 | 141402.89 |
| 115 | 2035-02 | 4594.13 | 335.83 | 4258.29 | 137144.59 |
| 116 | 2035-03 | 4594.13 | 325.72 | 4268.41 | 132876.18 |
| 117 | 2035-04 | 4594.13 | 315.58 | 4278.54 | 128597.64 |
| 118 | 2035-05 | 4594.13 | 305.42 | 4288.71 | 124308.93 |
| 119 | 2035-06 | 4594.13 | 295.23 | 4298.89 | 120010.04 |
| 120 | 2035-07 | 4594.13 | 285.02 | 4309.10 | 115700.94 |
| 121 | 2035-08 | 4594.13 | 274.79 | 4319.34 | 111381.60 |
| 122 | 2035-09 | 4594.13 | 264.53 | 4329.59 | 107052.01 |
| 123 | 2035-10 | 4594.13 | 254.25 | 4339.88 | 102712.13 |
| 124 | 2035-11 | 4594.13 | 243.94 | 4350.18 | 98361.95 |
| 125 | 2035-12 | 4594.13 | 233.61 | 4360.52 | 94001.43 |
| 126 | 2036-01 | 4594.13 | 223.25 | 4370.87 | 89630.56 |
| 127 | 2036-02 | 4594.13 | 212.87 | 4381.25 | 85249.31 |
| 128 | 2036-03 | 4594.13 | 202.47 | 4391.66 | 80857.65 |
| 129 | 2036-04 | 4594.13 | 192.04 | 4402.09 | 76455.56 |
| 130 | 2036-05 | 4594.13 | 181.58 | 4412.54 | 72043.02 |
| 131 | 2036-06 | 4594.13 | 171.10 | 4423.02 | 67619.99 |
| 132 | 2036-07 | 4594.13 | 160.60 | 4433.53 | 63186.46 |
| 133 | 2036-08 | 4594.13 | 150.07 | 4444.06 | 58742.41 |
| 134 | 2036-09 | 4594.13 | 139.51 | 4454.61 | 54287.79 |
| 135 | 2036-10 | 4594.13 | 128.93 | 4465.19 | 49822.60 |
| 136 | 2036-11 | 4594.13 | 118.33 | 4475.80 | 45346.81 |
| 137 | 2036-12 | 4594.13 | 107.70 | 4486.43 | 40860.38 |
| 138 | 2037-01 | 4594.13 | 97.04 | 4497.08 | 36363.30 |
| 139 | 2037-02 | 4594.13 | 86.36 | 4507.76 | 31855.53 |
| 140 | 2037-03 | 4594.13 | 75.66 | 4518.47 | 27337.07 |
| 141 | 2037-04 | 4594.13 | 64.93 | 4529.20 | 22807.87 |
| 142 | 2037-05 | 4594.13 | 54.17 | 4539.96 | 18267.91 |
| 143 | 2037-06 | 4594.13 | 43.39 | 4550.74 | 13717.17 |
| 144 | 2037-07 | 4594.13 | 32.58 | 4561.55 | 9155.62 |
| 145 | 2037-08 | 4594.13 | 21.74 | 4572.38 | 4583.24 |
| 146 | 2037-09 | 4594.13 | 10.89 | 4583.24 | 0.00 |
等额本金还款方式：
贷款总额：56.62万
还款月数：12年2个月
首月还款：5223.2元
每月递减：9.21元
利息总额：9.88万
本息合计：66.51万
节省利息：5655.25元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 5223.20 | 1344.83 | 3878.37 | 562364.03 |
| 2 | 2025-09 | 5213.99 | 1335.61 | 3878.37 | 558485.65 |
| 3 | 2025-10 | 5204.78 | 1326.40 | 3878.37 | 554607.28 |
| 4 | 2025-11 | 5195.56 | 1317.19 | 3878.37 | 550728.91 |
| 5 | 2025-12 | 5186.35 | 1307.98 | 3878.37 | 546850.54 |
| 6 | 2026-01 | 5177.14 | 1298.77 | 3878.37 | 542972.16 |
| 7 | 2026-02 | 5167.93 | 1289.56 | 3878.37 | 539093.79 |
| 8 | 2026-03 | 5158.72 | 1280.35 | 3878.37 | 535215.42 |
| 9 | 2026-04 | 5149.51 | 1271.14 | 3878.37 | 531337.05 |
| 10 | 2026-05 | 5140.30 | 1261.93 | 3878.37 | 527458.67 |
| 11 | 2026-06 | 5131.09 | 1252.71 | 3878.37 | 523580.30 |
| 12 | 2026-07 | 5121.88 | 1243.50 | 3878.37 | 519701.93 |
| 13 | 2026-08 | 5112.66 | 1234.29 | 3878.37 | 515823.56 |
| 14 | 2026-09 | 5103.45 | 1225.08 | 3878.37 | 511945.18 |
| 15 | 2026-10 | 5094.24 | 1215.87 | 3878.37 | 508066.81 |
| 16 | 2026-11 | 5085.03 | 1206.66 | 3878.37 | 504188.44 |
| 17 | 2026-12 | 5075.82 | 1197.45 | 3878.37 | 500310.07 |
| 18 | 2027-01 | 5066.61 | 1188.24 | 3878.37 | 496431.69 |
| 19 | 2027-02 | 5057.40 | 1179.03 | 3878.37 | 492553.32 |
| 20 | 2027-03 | 5048.19 | 1169.81 | 3878.37 | 488674.95 |
| 21 | 2027-04 | 5038.98 | 1160.60 | 3878.37 | 484796.58 |
| 22 | 2027-05 | 5029.76 | 1151.39 | 3878.37 | 480918.20 |
| 23 | 2027-06 | 5020.55 | 1142.18 | 3878.37 | 477039.83 |
| 24 | 2027-07 | 5011.34 | 1132.97 | 3878.37 | 473161.46 |
| 25 | 2027-08 | 5002.13 | 1123.76 | 3878.37 | 469283.08 |
| 26 | 2027-09 | 4992.92 | 1114.55 | 3878.37 | 465404.71 |
| 27 | 2027-10 | 4983.71 | 1105.34 | 3878.37 | 461526.34 |
| 28 | 2027-11 | 4974.50 | 1096.13 | 3878.37 | 457647.97 |
| 29 | 2027-12 | 4965.29 | 1086.91 | 3878.37 | 453769.59 |
| 30 | 2028-01 | 4956.08 | 1077.70 | 3878.37 | 449891.22 |
| 31 | 2028-02 | 4946.86 | 1068.49 | 3878.37 | 446012.85 |
| 32 | 2028-03 | 4937.65 | 1059.28 | 3878.37 | 442134.48 |
| 33 | 2028-04 | 4928.44 | 1050.07 | 3878.37 | 438256.10 |
| 34 | 2028-05 | 4919.23 | 1040.86 | 3878.37 | 434377.73 |
| 35 | 2028-06 | 4910.02 | 1031.65 | 3878.37 | 430499.36 |
| 36 | 2028-07 | 4900.81 | 1022.44 | 3878.37 | 426620.99 |
| 37 | 2028-08 | 4891.60 | 1013.22 | 3878.37 | 422742.61 |
| 38 | 2028-09 | 4882.39 | 1004.01 | 3878.37 | 418864.24 |
| 39 | 2028-10 | 4873.18 | 994.80 | 3878.37 | 414985.87 |
| 40 | 2028-11 | 4863.96 | 985.59 | 3878.37 | 411107.50 |
| 41 | 2028-12 | 4854.75 | 976.38 | 3878.37 | 407229.12 |
| 42 | 2029-01 | 4845.54 | 967.17 | 3878.37 | 403350.75 |
| 43 | 2029-02 | 4836.33 | 957.96 | 3878.37 | 399472.38 |
| 44 | 2029-03 | 4827.12 | 948.75 | 3878.37 | 395594.01 |
| 45 | 2029-04 | 4817.91 | 939.54 | 3878.37 | 391715.63 |
| 46 | 2029-05 | 4808.70 | 930.32 | 3878.37 | 387837.26 |
| 47 | 2029-06 | 4799.49 | 921.11 | 3878.37 | 383958.89 |
| 48 | 2029-07 | 4790.27 | 911.90 | 3878.37 | 380080.52 |
| 49 | 2029-08 | 4781.06 | 902.69 | 3878.37 | 376202.14 |
| 50 | 2029-09 | 4771.85 | 893.48 | 3878.37 | 372323.77 |
| 51 | 2029-10 | 4762.64 | 884.27 | 3878.37 | 368445.40 |
| 52 | 2029-11 | 4753.43 | 875.06 | 3878.37 | 364567.02 |
| 53 | 2029-12 | 4744.22 | 865.85 | 3878.37 | 360688.65 |
| 54 | 2030-01 | 4735.01 | 856.64 | 3878.37 | 356810.28 |
| 55 | 2030-02 | 4725.80 | 847.42 | 3878.37 | 352931.91 |
| 56 | 2030-03 | 4716.59 | 838.21 | 3878.37 | 349053.53 |
| 57 | 2030-04 | 4707.37 | 829.00 | 3878.37 | 345175.16 |
| 58 | 2030-05 | 4698.16 | 819.79 | 3878.37 | 341296.79 |
| 59 | 2030-06 | 4688.95 | 810.58 | 3878.37 | 337418.42 |
| 60 | 2030-07 | 4679.74 | 801.37 | 3878.37 | 333540.04 |
| 61 | 2030-08 | 4670.53 | 792.16 | 3878.37 | 329661.67 |
| 62 | 2030-09 | 4661.32 | 782.95 | 3878.37 | 325783.30 |
| 63 | 2030-10 | 4652.11 | 773.74 | 3878.37 | 321904.93 |
| 64 | 2030-11 | 4642.90 | 764.52 | 3878.37 | 318026.55 |
| 65 | 2030-12 | 4633.69 | 755.31 | 3878.37 | 314148.18 |
| 66 | 2031-01 | 4624.47 | 746.10 | 3878.37 | 310269.81 |
| 67 | 2031-02 | 4615.26 | 736.89 | 3878.37 | 306391.44 |
| 68 | 2031-03 | 4606.05 | 727.68 | 3878.37 | 302513.06 |
| 69 | 2031-04 | 4596.84 | 718.47 | 3878.37 | 298634.69 |
| 70 | 2031-05 | 4587.63 | 709.26 | 3878.37 | 294756.32 |
| 71 | 2031-06 | 4578.42 | 700.05 | 3878.37 | 290877.95 |
| 72 | 2031-07 | 4569.21 | 690.84 | 3878.37 | 286999.57 |
| 73 | 2031-08 | 4560.00 | 681.62 | 3878.37 | 283121.20 |
| 74 | 2031-09 | 4550.79 | 672.41 | 3878.37 | 279242.83 |
| 75 | 2031-10 | 4541.57 | 663.20 | 3878.37 | 275364.45 |
| 76 | 2031-11 | 4532.36 | 653.99 | 3878.37 | 271486.08 |
| 77 | 2031-12 | 4523.15 | 644.78 | 3878.37 | 267607.71 |
| 78 | 2032-01 | 4513.94 | 635.57 | 3878.37 | 263729.34 |
| 79 | 2032-02 | 4504.73 | 626.36 | 3878.37 | 259850.96 |
| 80 | 2032-03 | 4495.52 | 617.15 | 3878.37 | 255972.59 |
| 81 | 2032-04 | 4486.31 | 607.93 | 3878.37 | 252094.22 |
| 82 | 2032-05 | 4477.10 | 598.72 | 3878.37 | 248215.85 |
| 83 | 2032-06 | 4467.89 | 589.51 | 3878.37 | 244337.47 |
| 84 | 2032-07 | 4458.67 | 580.30 | 3878.37 | 240459.10 |
| 85 | 2032-08 | 4449.46 | 571.09 | 3878.37 | 236580.73 |
| 86 | 2032-09 | 4440.25 | 561.88 | 3878.37 | 232702.36 |
| 87 | 2032-10 | 4431.04 | 552.67 | 3878.37 | 228823.98 |
| 88 | 2032-11 | 4421.83 | 543.46 | 3878.37 | 224945.61 |
| 89 | 2032-12 | 4412.62 | 534.25 | 3878.37 | 221067.24 |
| 90 | 2033-01 | 4403.41 | 525.03 | 3878.37 | 217188.87 |
| 91 | 2033-02 | 4394.20 | 515.82 | 3878.37 | 213310.49 |
| 92 | 2033-03 | 4384.99 | 506.61 | 3878.37 | 209432.12 |
| 93 | 2033-04 | 4375.77 | 497.40 | 3878.37 | 205553.75 |
| 94 | 2033-05 | 4366.56 | 488.19 | 3878.37 | 201675.38 |
| 95 | 2033-06 | 4357.35 | 478.98 | 3878.37 | 197797.00 |
| 96 | 2033-07 | 4348.14 | 469.77 | 3878.37 | 193918.63 |
| 97 | 2033-08 | 4338.93 | 460.56 | 3878.37 | 190040.26 |
| 98 | 2033-09 | 4329.72 | 451.35 | 3878.37 | 186161.88 |
| 99 | 2033-10 | 4320.51 | 442.13 | 3878.37 | 182283.51 |
| 100 | 2033-11 | 4311.30 | 432.92 | 3878.37 | 178405.14 |
| 101 | 2033-12 | 4302.08 | 423.71 | 3878.37 | 174526.77 |
| 102 | 2034-01 | 4292.87 | 414.50 | 3878.37 | 170648.39 |
| 103 | 2034-02 | 4283.66 | 405.29 | 3878.37 | 166770.02 |
| 104 | 2034-03 | 4274.45 | 396.08 | 3878.37 | 162891.65 |
| 105 | 2034-04 | 4265.24 | 386.87 | 3878.37 | 159013.28 |
| 106 | 2034-05 | 4256.03 | 377.66 | 3878.37 | 155134.90 |
| 107 | 2034-06 | 4246.82 | 368.45 | 3878.37 | 151256.53 |
| 108 | 2034-07 | 4237.61 | 359.23 | 3878.37 | 147378.16 |
| 109 | 2034-08 | 4228.40 | 350.02 | 3878.37 | 143499.79 |
| 110 | 2034-09 | 4219.18 | 340.81 | 3878.37 | 139621.41 |
| 111 | 2034-10 | 4209.97 | 331.60 | 3878.37 | 135743.04 |
| 112 | 2034-11 | 4200.76 | 322.39 | 3878.37 | 131864.67 |
| 113 | 2034-12 | 4191.55 | 313.18 | 3878.37 | 127986.30 |
| 114 | 2035-01 | 4182.34 | 303.97 | 3878.37 | 124107.92 |
| 115 | 2035-02 | 4173.13 | 294.76 | 3878.37 | 120229.55 |
| 116 | 2035-03 | 4163.92 | 285.55 | 3878.37 | 116351.18 |
| 117 | 2035-04 | 4154.71 | 276.33 | 3878.37 | 112472.81 |
| 118 | 2035-05 | 4145.50 | 267.12 | 3878.37 | 108594.43 |
| 119 | 2035-06 | 4136.28 | 257.91 | 3878.37 | 104716.06 |
| 120 | 2035-07 | 4127.07 | 248.70 | 3878.37 | 100837.69 |
| 121 | 2035-08 | 4117.86 | 239.49 | 3878.37 | 96959.32 |
| 122 | 2035-09 | 4108.65 | 230.28 | 3878.37 | 93080.94 |
| 123 | 2035-10 | 4099.44 | 221.07 | 3878.37 | 89202.57 |
| 124 | 2035-11 | 4090.23 | 211.86 | 3878.37 | 85324.20 |
| 125 | 2035-12 | 4081.02 | 202.64 | 3878.37 | 81445.82 |
| 126 | 2036-01 | 4071.81 | 193.43 | 3878.37 | 77567.45 |
| 127 | 2036-02 | 4062.60 | 184.22 | 3878.37 | 73689.08 |
| 128 | 2036-03 | 4053.38 | 175.01 | 3878.37 | 69810.71 |
| 129 | 2036-04 | 4044.17 | 165.80 | 3878.37 | 65932.33 |
| 130 | 2036-05 | 4034.96 | 156.59 | 3878.37 | 62053.96 |
| 131 | 2036-06 | 4025.75 | 147.38 | 3878.37 | 58175.59 |
| 132 | 2036-07 | 4016.54 | 138.17 | 3878.37 | 54297.22 |
| 133 | 2036-08 | 4007.33 | 128.96 | 3878.37 | 50418.84 |
| 134 | 2036-09 | 3998.12 | 119.74 | 3878.37 | 46540.47 |
| 135 | 2036-10 | 3988.91 | 110.53 | 3878.37 | 42662.10 |
| 136 | 2036-11 | 3979.70 | 101.32 | 3878.37 | 38783.73 |
| 137 | 2036-12 | 3970.48 | 92.11 | 3878.37 | 34905.35 |
| 138 | 2037-01 | 3961.27 | 82.90 | 3878.37 | 31026.98 |
| 139 | 2037-02 | 3952.06 | 73.69 | 3878.37 | 27148.61 |
| 140 | 2037-03 | 3942.85 | 64.48 | 3878.37 | 23270.24 |
| 141 | 2037-04 | 3933.64 | 55.27 | 3878.37 | 19391.86 |
| 142 | 2037-05 | 3924.43 | 46.06 | 3878.37 | 15513.49 |
| 143 | 2037-06 | 3915.22 | 36.84 | 3878.37 | 11635.12 |
| 144 | 2037-07 | 3906.01 | 27.63 | 3878.37 | 7756.75 |
| 145 | 2037-08 | 3896.79 | 18.42 | 3878.37 | 3878.37 |
| 146 | 2037-09 | 3887.58 | 9.21 | 3878.37 | 0.00 |