徐州贷款21万（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：21万
还款月数：12年
每月还款：1723.61元
利息总额：3.82万
本息合计：24.82万
| 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 | 1723.61 | 498.75 | 1224.86 | 208775.14 |
| 2 | 2025-09 | 1723.61 | 495.84 | 1227.77 | 207547.37 |
| 3 | 2025-10 | 1723.61 | 492.93 | 1230.68 | 206316.69 |
| 4 | 2025-11 | 1723.61 | 490.00 | 1233.61 | 205083.08 |
| 5 | 2025-12 | 1723.61 | 487.07 | 1236.54 | 203846.54 |
| 6 | 2026-01 | 1723.61 | 484.14 | 1239.47 | 202607.07 |
| 7 | 2026-02 | 1723.61 | 481.19 | 1242.42 | 201364.65 |
| 8 | 2026-03 | 1723.61 | 478.24 | 1245.37 | 200119.28 |
| 9 | 2026-04 | 1723.61 | 475.28 | 1248.33 | 198870.96 |
| 10 | 2026-05 | 1723.61 | 472.32 | 1251.29 | 197619.67 |
| 11 | 2026-06 | 1723.61 | 469.35 | 1254.26 | 196365.40 |
| 12 | 2026-07 | 1723.61 | 466.37 | 1257.24 | 195108.16 |
| 13 | 2026-08 | 1723.61 | 463.38 | 1260.23 | 193847.93 |
| 14 | 2026-09 | 1723.61 | 460.39 | 1263.22 | 192584.71 |
| 15 | 2026-10 | 1723.61 | 457.39 | 1266.22 | 191318.49 |
| 16 | 2026-11 | 1723.61 | 454.38 | 1269.23 | 190049.27 |
| 17 | 2026-12 | 1723.61 | 451.37 | 1272.24 | 188777.02 |
| 18 | 2027-01 | 1723.61 | 448.35 | 1275.26 | 187501.76 |
| 19 | 2027-02 | 1723.61 | 445.32 | 1278.29 | 186223.47 |
| 20 | 2027-03 | 1723.61 | 442.28 | 1281.33 | 184942.14 |
| 21 | 2027-04 | 1723.61 | 439.24 | 1284.37 | 183657.77 |
| 22 | 2027-05 | 1723.61 | 436.19 | 1287.42 | 182370.34 |
| 23 | 2027-06 | 1723.61 | 433.13 | 1290.48 | 181079.86 |
| 24 | 2027-07 | 1723.61 | 430.06 | 1293.54 | 179786.32 |
| 25 | 2027-08 | 1723.61 | 426.99 | 1296.62 | 178489.70 |
| 26 | 2027-09 | 1723.61 | 423.91 | 1299.70 | 177190.01 |
| 27 | 2027-10 | 1723.61 | 420.83 | 1302.78 | 175887.22 |
| 28 | 2027-11 | 1723.61 | 417.73 | 1305.88 | 174581.35 |
| 29 | 2027-12 | 1723.61 | 414.63 | 1308.98 | 173272.37 |
| 30 | 2028-01 | 1723.61 | 411.52 | 1312.09 | 171960.28 |
| 31 | 2028-02 | 1723.61 | 408.41 | 1315.20 | 170645.08 |
| 32 | 2028-03 | 1723.61 | 405.28 | 1318.33 | 169326.75 |
| 33 | 2028-04 | 1723.61 | 402.15 | 1321.46 | 168005.29 |
| 34 | 2028-05 | 1723.61 | 399.01 | 1324.60 | 166680.69 |
| 35 | 2028-06 | 1723.61 | 395.87 | 1327.74 | 165352.95 |
| 36 | 2028-07 | 1723.61 | 392.71 | 1330.90 | 164022.05 |
| 37 | 2028-08 | 1723.61 | 389.55 | 1334.06 | 162688.00 |
| 38 | 2028-09 | 1723.61 | 386.38 | 1337.23 | 161350.77 |
| 39 | 2028-10 | 1723.61 | 383.21 | 1340.40 | 160010.37 |
| 40 | 2028-11 | 1723.61 | 380.02 | 1343.58 | 158666.79 |
| 41 | 2028-12 | 1723.61 | 376.83 | 1346.78 | 157320.01 |
| 42 | 2029-01 | 1723.61 | 373.64 | 1349.97 | 155970.04 |
| 43 | 2029-02 | 1723.61 | 370.43 | 1353.18 | 154616.85 |
| 44 | 2029-03 | 1723.61 | 367.22 | 1356.39 | 153260.46 |
| 45 | 2029-04 | 1723.61 | 363.99 | 1359.62 | 151900.84 |
| 46 | 2029-05 | 1723.61 | 360.76 | 1362.84 | 150538.00 |
| 47 | 2029-06 | 1723.61 | 357.53 | 1366.08 | 149171.92 |
| 48 | 2029-07 | 1723.61 | 354.28 | 1369.33 | 147802.59 |
| 49 | 2029-08 | 1723.61 | 351.03 | 1372.58 | 146430.01 |
| 50 | 2029-09 | 1723.61 | 347.77 | 1375.84 | 145054.18 |
| 51 | 2029-10 | 1723.61 | 344.50 | 1379.11 | 143675.07 |
| 52 | 2029-11 | 1723.61 | 341.23 | 1382.38 | 142292.69 |
| 53 | 2029-12 | 1723.61 | 337.95 | 1385.66 | 140907.02 |
| 54 | 2030-01 | 1723.61 | 334.65 | 1388.96 | 139518.07 |
| 55 | 2030-02 | 1723.61 | 331.36 | 1392.25 | 138125.82 |
| 56 | 2030-03 | 1723.61 | 328.05 | 1395.56 | 136730.25 |
| 57 | 2030-04 | 1723.61 | 324.73 | 1398.88 | 135331.38 |
| 58 | 2030-05 | 1723.61 | 321.41 | 1402.20 | 133929.18 |
| 59 | 2030-06 | 1723.61 | 318.08 | 1405.53 | 132523.65 |
| 60 | 2030-07 | 1723.61 | 314.74 | 1408.87 | 131114.79 |
| 61 | 2030-08 | 1723.61 | 311.40 | 1412.21 | 129702.58 |
| 62 | 2030-09 | 1723.61 | 308.04 | 1415.57 | 128287.01 |
| 63 | 2030-10 | 1723.61 | 304.68 | 1418.93 | 126868.08 |
| 64 | 2030-11 | 1723.61 | 301.31 | 1422.30 | 125445.79 |
| 65 | 2030-12 | 1723.61 | 297.93 | 1425.68 | 124020.11 |
| 66 | 2031-01 | 1723.61 | 294.55 | 1429.06 | 122591.05 |
| 67 | 2031-02 | 1723.61 | 291.15 | 1432.46 | 121158.59 |
| 68 | 2031-03 | 1723.61 | 287.75 | 1435.86 | 119722.73 |
| 69 | 2031-04 | 1723.61 | 284.34 | 1439.27 | 118283.47 |
| 70 | 2031-05 | 1723.61 | 280.92 | 1442.69 | 116840.78 |
| 71 | 2031-06 | 1723.61 | 277.50 | 1446.11 | 115394.67 |
| 72 | 2031-07 | 1723.61 | 274.06 | 1449.55 | 113945.12 |
| 73 | 2031-08 | 1723.61 | 270.62 | 1452.99 | 112492.13 |
| 74 | 2031-09 | 1723.61 | 267.17 | 1456.44 | 111035.69 |
| 75 | 2031-10 | 1723.61 | 263.71 | 1459.90 | 109575.79 |
| 76 | 2031-11 | 1723.61 | 260.24 | 1463.37 | 108112.42 |
| 77 | 2031-12 | 1723.61 | 256.77 | 1466.84 | 106645.58 |
| 78 | 2032-01 | 1723.61 | 253.28 | 1470.33 | 105175.26 |
| 79 | 2032-02 | 1723.61 | 249.79 | 1473.82 | 103701.44 |
| 80 | 2032-03 | 1723.61 | 246.29 | 1477.32 | 102224.12 |
| 81 | 2032-04 | 1723.61 | 242.78 | 1480.83 | 100743.29 |
| 82 | 2032-05 | 1723.61 | 239.27 | 1484.34 | 99258.95 |
| 83 | 2032-06 | 1723.61 | 235.74 | 1487.87 | 97771.08 |
| 84 | 2032-07 | 1723.61 | 232.21 | 1491.40 | 96279.68 |
| 85 | 2032-08 | 1723.61 | 228.66 | 1494.95 | 94784.73 |
| 86 | 2032-09 | 1723.61 | 225.11 | 1498.50 | 93286.23 |
| 87 | 2032-10 | 1723.61 | 221.55 | 1502.05 | 91784.18 |
| 88 | 2032-11 | 1723.61 | 217.99 | 1505.62 | 90278.56 |
| 89 | 2032-12 | 1723.61 | 214.41 | 1509.20 | 88769.36 |
| 90 | 2033-01 | 1723.61 | 210.83 | 1512.78 | 87256.58 |
| 91 | 2033-02 | 1723.61 | 207.23 | 1516.38 | 85740.20 |
| 92 | 2033-03 | 1723.61 | 203.63 | 1519.98 | 84220.23 |
| 93 | 2033-04 | 1723.61 | 200.02 | 1523.59 | 82696.64 |
| 94 | 2033-05 | 1723.61 | 196.40 | 1527.20 | 81169.44 |
| 95 | 2033-06 | 1723.61 | 192.78 | 1530.83 | 79638.60 |
| 96 | 2033-07 | 1723.61 | 189.14 | 1534.47 | 78104.14 |
| 97 | 2033-08 | 1723.61 | 185.50 | 1538.11 | 76566.02 |
| 98 | 2033-09 | 1723.61 | 181.84 | 1541.77 | 75024.26 |
| 99 | 2033-10 | 1723.61 | 178.18 | 1545.43 | 73478.83 |
| 100 | 2033-11 | 1723.61 | 174.51 | 1549.10 | 71929.73 |
| 101 | 2033-12 | 1723.61 | 170.83 | 1552.78 | 70376.96 |
| 102 | 2034-01 | 1723.61 | 167.15 | 1556.46 | 68820.49 |
| 103 | 2034-02 | 1723.61 | 163.45 | 1560.16 | 67260.33 |
| 104 | 2034-03 | 1723.61 | 159.74 | 1563.87 | 65696.47 |
| 105 | 2034-04 | 1723.61 | 156.03 | 1567.58 | 64128.89 |
| 106 | 2034-05 | 1723.61 | 152.31 | 1571.30 | 62557.58 |
| 107 | 2034-06 | 1723.61 | 148.57 | 1575.04 | 60982.55 |
| 108 | 2034-07 | 1723.61 | 144.83 | 1578.78 | 59403.77 |
| 109 | 2034-08 | 1723.61 | 141.08 | 1582.53 | 57821.25 |
| 110 | 2034-09 | 1723.61 | 137.33 | 1586.28 | 56234.96 |
| 111 | 2034-10 | 1723.61 | 133.56 | 1590.05 | 54644.91 |
| 112 | 2034-11 | 1723.61 | 129.78 | 1593.83 | 53051.08 |
| 113 | 2034-12 | 1723.61 | 126.00 | 1597.61 | 51453.47 |
| 114 | 2035-01 | 1723.61 | 122.20 | 1601.41 | 49852.06 |
| 115 | 2035-02 | 1723.61 | 118.40 | 1605.21 | 48246.85 |
| 116 | 2035-03 | 1723.61 | 114.59 | 1609.02 | 46637.83 |
| 117 | 2035-04 | 1723.61 | 110.76 | 1612.84 | 45024.99 |
| 118 | 2035-05 | 1723.61 | 106.93 | 1616.68 | 43408.31 |
| 119 | 2035-06 | 1723.61 | 103.09 | 1620.51 | 41787.80 |
| 120 | 2035-07 | 1723.61 | 99.25 | 1624.36 | 40163.43 |
| 121 | 2035-08 | 1723.61 | 95.39 | 1628.22 | 38535.21 |
| 122 | 2035-09 | 1723.61 | 91.52 | 1632.09 | 36903.12 |
| 123 | 2035-10 | 1723.61 | 87.64 | 1635.96 | 35267.16 |
| 124 | 2035-11 | 1723.61 | 83.76 | 1639.85 | 33627.31 |
| 125 | 2035-12 | 1723.61 | 79.86 | 1643.74 | 31983.56 |
| 126 | 2036-01 | 1723.61 | 75.96 | 1647.65 | 30335.92 |
| 127 | 2036-02 | 1723.61 | 72.05 | 1651.56 | 28684.35 |
| 128 | 2036-03 | 1723.61 | 68.13 | 1655.48 | 27028.87 |
| 129 | 2036-04 | 1723.61 | 64.19 | 1659.42 | 25369.45 |
| 130 | 2036-05 | 1723.61 | 60.25 | 1663.36 | 23706.10 |
| 131 | 2036-06 | 1723.61 | 56.30 | 1667.31 | 22038.79 |
| 132 | 2036-07 | 1723.61 | 52.34 | 1671.27 | 20367.52 |
| 133 | 2036-08 | 1723.61 | 48.37 | 1675.24 | 18692.29 |
| 134 | 2036-09 | 1723.61 | 44.39 | 1679.22 | 17013.07 |
| 135 | 2036-10 | 1723.61 | 40.41 | 1683.20 | 15329.87 |
| 136 | 2036-11 | 1723.61 | 36.41 | 1687.20 | 13642.67 |
| 137 | 2036-12 | 1723.61 | 32.40 | 1691.21 | 11951.46 |
| 138 | 2037-01 | 1723.61 | 28.38 | 1695.22 | 10256.23 |
| 139 | 2037-02 | 1723.61 | 24.36 | 1699.25 | 8556.98 |
| 140 | 2037-03 | 1723.61 | 20.32 | 1703.29 | 6853.70 |
| 141 | 2037-04 | 1723.61 | 16.28 | 1707.33 | 5146.36 |
| 142 | 2037-05 | 1723.61 | 12.22 | 1711.39 | 3434.98 |
| 143 | 2037-06 | 1723.61 | 8.16 | 1715.45 | 1719.53 |
| 144 | 2037-07 | 1723.61 | 4.08 | 1719.53 | 0.00 |
等额本金还款方式：
贷款总额：21万
还款月数：12年
首月还款：1957.08元
每月递减：3.46元
利息总额：3.62万
本息合计：24.62万
节省利息：2040.38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 | 1957.08 | 498.75 | 1458.33 | 208541.67 |
| 2 | 2025-09 | 1953.62 | 495.29 | 1458.33 | 207083.33 |
| 3 | 2025-10 | 1950.16 | 491.82 | 1458.33 | 205625.00 |
| 4 | 2025-11 | 1946.69 | 488.36 | 1458.33 | 204166.67 |
| 5 | 2025-12 | 1943.23 | 484.90 | 1458.33 | 202708.33 |
| 6 | 2026-01 | 1939.77 | 481.43 | 1458.33 | 201250.00 |
| 7 | 2026-02 | 1936.30 | 477.97 | 1458.33 | 199791.67 |
| 8 | 2026-03 | 1932.84 | 474.51 | 1458.33 | 198333.33 |
| 9 | 2026-04 | 1929.38 | 471.04 | 1458.33 | 196875.00 |
| 10 | 2026-05 | 1925.91 | 467.58 | 1458.33 | 195416.67 |
| 11 | 2026-06 | 1922.45 | 464.11 | 1458.33 | 193958.33 |
| 12 | 2026-07 | 1918.98 | 460.65 | 1458.33 | 192500.00 |
| 13 | 2026-08 | 1915.52 | 457.19 | 1458.33 | 191041.67 |
| 14 | 2026-09 | 1912.06 | 453.72 | 1458.33 | 189583.33 |
| 15 | 2026-10 | 1908.59 | 450.26 | 1458.33 | 188125.00 |
| 16 | 2026-11 | 1905.13 | 446.80 | 1458.33 | 186666.67 |
| 17 | 2026-12 | 1901.67 | 443.33 | 1458.33 | 185208.33 |
| 18 | 2027-01 | 1898.20 | 439.87 | 1458.33 | 183750.00 |
| 19 | 2027-02 | 1894.74 | 436.41 | 1458.33 | 182291.67 |
| 20 | 2027-03 | 1891.28 | 432.94 | 1458.33 | 180833.33 |
| 21 | 2027-04 | 1887.81 | 429.48 | 1458.33 | 179375.00 |
| 22 | 2027-05 | 1884.35 | 426.02 | 1458.33 | 177916.67 |
| 23 | 2027-06 | 1880.89 | 422.55 | 1458.33 | 176458.33 |
| 24 | 2027-07 | 1877.42 | 419.09 | 1458.33 | 175000.00 |
| 25 | 2027-08 | 1873.96 | 415.63 | 1458.33 | 173541.67 |
| 26 | 2027-09 | 1870.49 | 412.16 | 1458.33 | 172083.33 |
| 27 | 2027-10 | 1867.03 | 408.70 | 1458.33 | 170625.00 |
| 28 | 2027-11 | 1863.57 | 405.23 | 1458.33 | 169166.67 |
| 29 | 2027-12 | 1860.10 | 401.77 | 1458.33 | 167708.33 |
| 30 | 2028-01 | 1856.64 | 398.31 | 1458.33 | 166250.00 |
| 31 | 2028-02 | 1853.18 | 394.84 | 1458.33 | 164791.67 |
| 32 | 2028-03 | 1849.71 | 391.38 | 1458.33 | 163333.33 |
| 33 | 2028-04 | 1846.25 | 387.92 | 1458.33 | 161875.00 |
| 34 | 2028-05 | 1842.79 | 384.45 | 1458.33 | 160416.67 |
| 35 | 2028-06 | 1839.32 | 380.99 | 1458.33 | 158958.33 |
| 36 | 2028-07 | 1835.86 | 377.53 | 1458.33 | 157500.00 |
| 37 | 2028-08 | 1832.40 | 374.06 | 1458.33 | 156041.67 |
| 38 | 2028-09 | 1828.93 | 370.60 | 1458.33 | 154583.33 |
| 39 | 2028-10 | 1825.47 | 367.14 | 1458.33 | 153125.00 |
| 40 | 2028-11 | 1822.01 | 363.67 | 1458.33 | 151666.67 |
| 41 | 2028-12 | 1818.54 | 360.21 | 1458.33 | 150208.33 |
| 42 | 2029-01 | 1815.08 | 356.74 | 1458.33 | 148750.00 |
| 43 | 2029-02 | 1811.61 | 353.28 | 1458.33 | 147291.67 |
| 44 | 2029-03 | 1808.15 | 349.82 | 1458.33 | 145833.33 |
| 45 | 2029-04 | 1804.69 | 346.35 | 1458.33 | 144375.00 |
| 46 | 2029-05 | 1801.22 | 342.89 | 1458.33 | 142916.67 |
| 47 | 2029-06 | 1797.76 | 339.43 | 1458.33 | 141458.33 |
| 48 | 2029-07 | 1794.30 | 335.96 | 1458.33 | 140000.00 |
| 49 | 2029-08 | 1790.83 | 332.50 | 1458.33 | 138541.67 |
| 50 | 2029-09 | 1787.37 | 329.04 | 1458.33 | 137083.33 |
| 51 | 2029-10 | 1783.91 | 325.57 | 1458.33 | 135625.00 |
| 52 | 2029-11 | 1780.44 | 322.11 | 1458.33 | 134166.67 |
| 53 | 2029-12 | 1776.98 | 318.65 | 1458.33 | 132708.33 |
| 54 | 2030-01 | 1773.52 | 315.18 | 1458.33 | 131250.00 |
| 55 | 2030-02 | 1770.05 | 311.72 | 1458.33 | 129791.67 |
| 56 | 2030-03 | 1766.59 | 308.26 | 1458.33 | 128333.33 |
| 57 | 2030-04 | 1763.13 | 304.79 | 1458.33 | 126875.00 |
| 58 | 2030-05 | 1759.66 | 301.33 | 1458.33 | 125416.67 |
| 59 | 2030-06 | 1756.20 | 297.86 | 1458.33 | 123958.33 |
| 60 | 2030-07 | 1752.73 | 294.40 | 1458.33 | 122500.00 |
| 61 | 2030-08 | 1749.27 | 290.94 | 1458.33 | 121041.67 |
| 62 | 2030-09 | 1745.81 | 287.47 | 1458.33 | 119583.33 |
| 63 | 2030-10 | 1742.34 | 284.01 | 1458.33 | 118125.00 |
| 64 | 2030-11 | 1738.88 | 280.55 | 1458.33 | 116666.67 |
| 65 | 2030-12 | 1735.42 | 277.08 | 1458.33 | 115208.33 |
| 66 | 2031-01 | 1731.95 | 273.62 | 1458.33 | 113750.00 |
| 67 | 2031-02 | 1728.49 | 270.16 | 1458.33 | 112291.67 |
| 68 | 2031-03 | 1725.03 | 266.69 | 1458.33 | 110833.33 |
| 69 | 2031-04 | 1721.56 | 263.23 | 1458.33 | 109375.00 |
| 70 | 2031-05 | 1718.10 | 259.77 | 1458.33 | 107916.67 |
| 71 | 2031-06 | 1714.64 | 256.30 | 1458.33 | 106458.33 |
| 72 | 2031-07 | 1711.17 | 252.84 | 1458.33 | 105000.00 |
| 73 | 2031-08 | 1707.71 | 249.38 | 1458.33 | 103541.67 |
| 74 | 2031-09 | 1704.24 | 245.91 | 1458.33 | 102083.33 |
| 75 | 2031-10 | 1700.78 | 242.45 | 1458.33 | 100625.00 |
| 76 | 2031-11 | 1697.32 | 238.98 | 1458.33 | 99166.67 |
| 77 | 2031-12 | 1693.85 | 235.52 | 1458.33 | 97708.33 |
| 78 | 2032-01 | 1690.39 | 232.06 | 1458.33 | 96250.00 |
| 79 | 2032-02 | 1686.93 | 228.59 | 1458.33 | 94791.67 |
| 80 | 2032-03 | 1683.46 | 225.13 | 1458.33 | 93333.33 |
| 81 | 2032-04 | 1680.00 | 221.67 | 1458.33 | 91875.00 |
| 82 | 2032-05 | 1676.54 | 218.20 | 1458.33 | 90416.67 |
| 83 | 2032-06 | 1673.07 | 214.74 | 1458.33 | 88958.33 |
| 84 | 2032-07 | 1669.61 | 211.28 | 1458.33 | 87500.00 |
| 85 | 2032-08 | 1666.15 | 207.81 | 1458.33 | 86041.67 |
| 86 | 2032-09 | 1662.68 | 204.35 | 1458.33 | 84583.33 |
| 87 | 2032-10 | 1659.22 | 200.89 | 1458.33 | 83125.00 |
| 88 | 2032-11 | 1655.76 | 197.42 | 1458.33 | 81666.67 |
| 89 | 2032-12 | 1652.29 | 193.96 | 1458.33 | 80208.33 |
| 90 | 2033-01 | 1648.83 | 190.49 | 1458.33 | 78750.00 |
| 91 | 2033-02 | 1645.36 | 187.03 | 1458.33 | 77291.67 |
| 92 | 2033-03 | 1641.90 | 183.57 | 1458.33 | 75833.33 |
| 93 | 2033-04 | 1638.44 | 180.10 | 1458.33 | 74375.00 |
| 94 | 2033-05 | 1634.97 | 176.64 | 1458.33 | 72916.67 |
| 95 | 2033-06 | 1631.51 | 173.18 | 1458.33 | 71458.33 |
| 96 | 2033-07 | 1628.05 | 169.71 | 1458.33 | 70000.00 |
| 97 | 2033-08 | 1624.58 | 166.25 | 1458.33 | 68541.67 |
| 98 | 2033-09 | 1621.12 | 162.79 | 1458.33 | 67083.33 |
| 99 | 2033-10 | 1617.66 | 159.32 | 1458.33 | 65625.00 |
| 100 | 2033-11 | 1614.19 | 155.86 | 1458.33 | 64166.67 |
| 101 | 2033-12 | 1610.73 | 152.40 | 1458.33 | 62708.33 |
| 102 | 2034-01 | 1607.27 | 148.93 | 1458.33 | 61250.00 |
| 103 | 2034-02 | 1603.80 | 145.47 | 1458.33 | 59791.67 |
| 104 | 2034-03 | 1600.34 | 142.01 | 1458.33 | 58333.33 |
| 105 | 2034-04 | 1596.88 | 138.54 | 1458.33 | 56875.00 |
| 106 | 2034-05 | 1593.41 | 135.08 | 1458.33 | 55416.67 |
| 107 | 2034-06 | 1589.95 | 131.61 | 1458.33 | 53958.33 |
| 108 | 2034-07 | 1586.48 | 128.15 | 1458.33 | 52500.00 |
| 109 | 2034-08 | 1583.02 | 124.69 | 1458.33 | 51041.67 |
| 110 | 2034-09 | 1579.56 | 121.22 | 1458.33 | 49583.33 |
| 111 | 2034-10 | 1576.09 | 117.76 | 1458.33 | 48125.00 |
| 112 | 2034-11 | 1572.63 | 114.30 | 1458.33 | 46666.67 |
| 113 | 2034-12 | 1569.17 | 110.83 | 1458.33 | 45208.33 |
| 114 | 2035-01 | 1565.70 | 107.37 | 1458.33 | 43750.00 |
| 115 | 2035-02 | 1562.24 | 103.91 | 1458.33 | 42291.67 |
| 116 | 2035-03 | 1558.78 | 100.44 | 1458.33 | 40833.33 |
| 117 | 2035-04 | 1555.31 | 96.98 | 1458.33 | 39375.00 |
| 118 | 2035-05 | 1551.85 | 93.52 | 1458.33 | 37916.67 |
| 119 | 2035-06 | 1548.39 | 90.05 | 1458.33 | 36458.33 |
| 120 | 2035-07 | 1544.92 | 86.59 | 1458.33 | 35000.00 |
| 121 | 2035-08 | 1541.46 | 83.13 | 1458.33 | 33541.67 |
| 122 | 2035-09 | 1537.99 | 79.66 | 1458.33 | 32083.33 |
| 123 | 2035-10 | 1534.53 | 76.20 | 1458.33 | 30625.00 |
| 124 | 2035-11 | 1531.07 | 72.73 | 1458.33 | 29166.67 |
| 125 | 2035-12 | 1527.60 | 69.27 | 1458.33 | 27708.33 |
| 126 | 2036-01 | 1524.14 | 65.81 | 1458.33 | 26250.00 |
| 127 | 2036-02 | 1520.68 | 62.34 | 1458.33 | 24791.67 |
| 128 | 2036-03 | 1517.21 | 58.88 | 1458.33 | 23333.33 |
| 129 | 2036-04 | 1513.75 | 55.42 | 1458.33 | 21875.00 |
| 130 | 2036-05 | 1510.29 | 51.95 | 1458.33 | 20416.67 |
| 131 | 2036-06 | 1506.82 | 48.49 | 1458.33 | 18958.33 |
| 132 | 2036-07 | 1503.36 | 45.03 | 1458.33 | 17500.00 |
| 133 | 2036-08 | 1499.90 | 41.56 | 1458.33 | 16041.67 |
| 134 | 2036-09 | 1496.43 | 38.10 | 1458.33 | 14583.33 |
| 135 | 2036-10 | 1492.97 | 34.64 | 1458.33 | 13125.00 |
| 136 | 2036-11 | 1489.51 | 31.17 | 1458.33 | 11666.67 |
| 137 | 2036-12 | 1486.04 | 27.71 | 1458.33 | 10208.33 |
| 138 | 2037-01 | 1482.58 | 24.24 | 1458.33 | 8750.00 |
| 139 | 2037-02 | 1479.11 | 20.78 | 1458.33 | 7291.67 |
| 140 | 2037-03 | 1475.65 | 17.32 | 1458.33 | 5833.33 |
| 141 | 2037-04 | 1472.19 | 13.85 | 1458.33 | 4375.00 |
| 142 | 2037-05 | 1468.72 | 10.39 | 1458.33 | 2916.67 |
| 143 | 2037-06 | 1465.26 | 6.93 | 1458.33 | 1458.33 |
| 144 | 2037-07 | 1461.80 | 3.46 | 1458.33 | 0.00 |