宜春贷款32.02万（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：32.02万
还款月数：12年
每月还款：2680.39元
利息总额：6.58万
本息合计：38.6万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2680.39 | 853.76 | 1826.63 | 318332.37 |
| 2 | 2025-11 | 2680.39 | 848.89 | 1831.50 | 316500.87 |
| 3 | 2025-12 | 2680.39 | 844.00 | 1836.38 | 314664.49 |
| 4 | 2026-01 | 2680.39 | 839.11 | 1841.28 | 312823.21 |
| 5 | 2026-02 | 2680.39 | 834.20 | 1846.19 | 310977.02 |
| 6 | 2026-03 | 2680.39 | 829.27 | 1851.11 | 309125.91 |
| 7 | 2026-04 | 2680.39 | 824.34 | 1856.05 | 307269.86 |
| 8 | 2026-05 | 2680.39 | 819.39 | 1861.00 | 305408.86 |
| 9 | 2026-06 | 2680.39 | 814.42 | 1865.96 | 303542.90 |
| 10 | 2026-07 | 2680.39 | 809.45 | 1870.94 | 301671.96 |
| 11 | 2026-08 | 2680.39 | 804.46 | 1875.93 | 299796.03 |
| 12 | 2026-09 | 2680.39 | 799.46 | 1880.93 | 297915.10 |
| 13 | 2026-10 | 2680.39 | 794.44 | 1885.95 | 296029.16 |
| 14 | 2026-11 | 2680.39 | 789.41 | 1890.97 | 294138.18 |
| 15 | 2026-12 | 2680.39 | 784.37 | 1896.02 | 292242.17 |
| 16 | 2027-01 | 2680.39 | 779.31 | 1901.07 | 290341.09 |
| 17 | 2027-02 | 2680.39 | 774.24 | 1906.14 | 288434.95 |
| 18 | 2027-03 | 2680.39 | 769.16 | 1911.23 | 286523.72 |
| 19 | 2027-04 | 2680.39 | 764.06 | 1916.32 | 284607.40 |
| 20 | 2027-05 | 2680.39 | 758.95 | 1921.43 | 282685.97 |
| 21 | 2027-06 | 2680.39 | 753.83 | 1926.56 | 280759.41 |
| 22 | 2027-07 | 2680.39 | 748.69 | 1931.69 | 278827.72 |
| 23 | 2027-08 | 2680.39 | 743.54 | 1936.84 | 276890.88 |
| 24 | 2027-09 | 2680.39 | 738.38 | 1942.01 | 274948.87 |
| 25 | 2027-10 | 2680.39 | 733.20 | 1947.19 | 273001.68 |
| 26 | 2027-11 | 2680.39 | 728.00 | 1952.38 | 271049.30 |
| 27 | 2027-12 | 2680.39 | 722.80 | 1957.59 | 269091.71 |
| 28 | 2028-01 | 2680.39 | 717.58 | 1962.81 | 267128.90 |
| 29 | 2028-02 | 2680.39 | 712.34 | 1968.04 | 265160.86 |
| 30 | 2028-03 | 2680.39 | 707.10 | 1973.29 | 263187.57 |
| 31 | 2028-04 | 2680.39 | 701.83 | 1978.55 | 261209.02 |
| 32 | 2028-05 | 2680.39 | 696.56 | 1983.83 | 259225.19 |
| 33 | 2028-06 | 2680.39 | 691.27 | 1989.12 | 257236.07 |
| 34 | 2028-07 | 2680.39 | 685.96 | 1994.42 | 255241.65 |
| 35 | 2028-08 | 2680.39 | 680.64 | 1999.74 | 253241.91 |
| 36 | 2028-09 | 2680.39 | 675.31 | 2005.07 | 251236.83 |
| 37 | 2028-10 | 2680.39 | 669.96 | 2010.42 | 249226.41 |
| 38 | 2028-11 | 2680.39 | 664.60 | 2015.78 | 247210.63 |
| 39 | 2028-12 | 2680.39 | 659.23 | 2021.16 | 245189.48 |
| 40 | 2029-01 | 2680.39 | 653.84 | 2026.55 | 243162.93 |
| 41 | 2029-02 | 2680.39 | 648.43 | 2031.95 | 241130.98 |
| 42 | 2029-03 | 2680.39 | 643.02 | 2037.37 | 239093.61 |
| 43 | 2029-04 | 2680.39 | 637.58 | 2042.80 | 237050.81 |
| 44 | 2029-05 | 2680.39 | 632.14 | 2048.25 | 235002.56 |
| 45 | 2029-06 | 2680.39 | 626.67 | 2053.71 | 232948.84 |
| 46 | 2029-07 | 2680.39 | 621.20 | 2059.19 | 230889.66 |
| 47 | 2029-08 | 2680.39 | 615.71 | 2064.68 | 228824.98 |
| 48 | 2029-09 | 2680.39 | 610.20 | 2070.19 | 226754.79 |
| 49 | 2029-10 | 2680.39 | 604.68 | 2075.71 | 224679.08 |
| 50 | 2029-11 | 2680.39 | 599.14 | 2081.24 | 222597.84 |
| 51 | 2029-12 | 2680.39 | 593.59 | 2086.79 | 220511.05 |
| 52 | 2030-01 | 2680.39 | 588.03 | 2092.36 | 218418.70 |
| 53 | 2030-02 | 2680.39 | 582.45 | 2097.94 | 216320.76 |
| 54 | 2030-03 | 2680.39 | 576.86 | 2103.53 | 214217.23 |
| 55 | 2030-04 | 2680.39 | 571.25 | 2109.14 | 212108.09 |
| 56 | 2030-05 | 2680.39 | 565.62 | 2114.76 | 209993.33 |
| 57 | 2030-06 | 2680.39 | 559.98 | 2120.40 | 207872.92 |
| 58 | 2030-07 | 2680.39 | 554.33 | 2126.06 | 205746.87 |
| 59 | 2030-08 | 2680.39 | 548.66 | 2131.73 | 203615.14 |
| 60 | 2030-09 | 2680.39 | 542.97 | 2137.41 | 201477.73 |
| 61 | 2030-10 | 2680.39 | 537.27 | 2143.11 | 199334.62 |
| 62 | 2030-11 | 2680.39 | 531.56 | 2148.83 | 197185.79 |
| 63 | 2030-12 | 2680.39 | 525.83 | 2154.56 | 195031.23 |
| 64 | 2031-01 | 2680.39 | 520.08 | 2160.30 | 192870.93 |
| 65 | 2031-02 | 2680.39 | 514.32 | 2166.06 | 190704.87 |
| 66 | 2031-03 | 2680.39 | 508.55 | 2171.84 | 188533.03 |
| 67 | 2031-04 | 2680.39 | 502.75 | 2177.63 | 186355.40 |
| 68 | 2031-05 | 2680.39 | 496.95 | 2183.44 | 184171.96 |
| 69 | 2031-06 | 2680.39 | 491.13 | 2189.26 | 181982.70 |
| 70 | 2031-07 | 2680.39 | 485.29 | 2195.10 | 179787.60 |
| 71 | 2031-08 | 2680.39 | 479.43 | 2200.95 | 177586.65 |
| 72 | 2031-09 | 2680.39 | 473.56 | 2206.82 | 175379.83 |
| 73 | 2031-10 | 2680.39 | 467.68 | 2212.71 | 173167.12 |
| 74 | 2031-11 | 2680.39 | 461.78 | 2218.61 | 170948.52 |
| 75 | 2031-12 | 2680.39 | 455.86 | 2224.52 | 168723.99 |
| 76 | 2032-01 | 2680.39 | 449.93 | 2230.45 | 166493.54 |
| 77 | 2032-02 | 2680.39 | 443.98 | 2236.40 | 164257.14 |
| 78 | 2032-03 | 2680.39 | 438.02 | 2242.37 | 162014.77 |
| 79 | 2032-04 | 2680.39 | 432.04 | 2248.35 | 159766.42 |
| 80 | 2032-05 | 2680.39 | 426.04 | 2254.34 | 157512.08 |
| 81 | 2032-06 | 2680.39 | 420.03 | 2260.35 | 155251.73 |
| 82 | 2032-07 | 2680.39 | 414.00 | 2266.38 | 152985.35 |
| 83 | 2032-08 | 2680.39 | 407.96 | 2272.42 | 150712.92 |
| 84 | 2032-09 | 2680.39 | 401.90 | 2278.48 | 148434.44 |
| 85 | 2032-10 | 2680.39 | 395.83 | 2284.56 | 146149.88 |
| 86 | 2032-11 | 2680.39 | 389.73 | 2290.65 | 143859.23 |
| 87 | 2032-12 | 2680.39 | 383.62 | 2296.76 | 141562.47 |
| 88 | 2033-01 | 2680.39 | 377.50 | 2302.89 | 139259.58 |
| 89 | 2033-02 | 2680.39 | 371.36 | 2309.03 | 136950.55 |
| 90 | 2033-03 | 2680.39 | 365.20 | 2315.18 | 134635.37 |
| 91 | 2033-04 | 2680.39 | 359.03 | 2321.36 | 132314.01 |
| 92 | 2033-05 | 2680.39 | 352.84 | 2327.55 | 129986.47 |
| 93 | 2033-06 | 2680.39 | 346.63 | 2333.75 | 127652.71 |
| 94 | 2033-07 | 2680.39 | 340.41 | 2339.98 | 125312.73 |
| 95 | 2033-08 | 2680.39 | 334.17 | 2346.22 | 122966.51 |
| 96 | 2033-09 | 2680.39 | 327.91 | 2352.47 | 120614.04 |
| 97 | 2033-10 | 2680.39 | 321.64 | 2358.75 | 118255.29 |
| 98 | 2033-11 | 2680.39 | 315.35 | 2365.04 | 115890.25 |
| 99 | 2033-12 | 2680.39 | 309.04 | 2371.34 | 113518.91 |
| 100 | 2034-01 | 2680.39 | 302.72 | 2377.67 | 111141.24 |
| 101 | 2034-02 | 2680.39 | 296.38 | 2384.01 | 108757.23 |
| 102 | 2034-03 | 2680.39 | 290.02 | 2390.37 | 106366.87 |
| 103 | 2034-04 | 2680.39 | 283.64 | 2396.74 | 103970.12 |
| 104 | 2034-05 | 2680.39 | 277.25 | 2403.13 | 101566.99 |
| 105 | 2034-06 | 2680.39 | 270.85 | 2409.54 | 99157.45 |
| 106 | 2034-07 | 2680.39 | 264.42 | 2415.97 | 96741.49 |
| 107 | 2034-08 | 2680.39 | 257.98 | 2422.41 | 94319.08 |
| 108 | 2034-09 | 2680.39 | 251.52 | 2428.87 | 91890.21 |
| 109 | 2034-10 | 2680.39 | 245.04 | 2435.34 | 89454.87 |
| 110 | 2034-11 | 2680.39 | 238.55 | 2441.84 | 87013.03 |
| 111 | 2034-12 | 2680.39 | 232.03 | 2448.35 | 84564.68 |
| 112 | 2035-01 | 2680.39 | 225.51 | 2454.88 | 82109.80 |
| 113 | 2035-02 | 2680.39 | 218.96 | 2461.43 | 79648.37 |
| 114 | 2035-03 | 2680.39 | 212.40 | 2467.99 | 77180.38 |
| 115 | 2035-04 | 2680.39 | 205.81 | 2474.57 | 74705.81 |
| 116 | 2035-05 | 2680.39 | 199.22 | 2481.17 | 72224.64 |
| 117 | 2035-06 | 2680.39 | 192.60 | 2487.79 | 69736.85 |
| 118 | 2035-07 | 2680.39 | 185.96 | 2494.42 | 67242.43 |
| 119 | 2035-08 | 2680.39 | 179.31 | 2501.07 | 64741.36 |
| 120 | 2035-09 | 2680.39 | 172.64 | 2507.74 | 62233.62 |
| 121 | 2035-10 | 2680.39 | 165.96 | 2514.43 | 59719.19 |
| 122 | 2035-11 | 2680.39 | 159.25 | 2521.13 | 57198.06 |
| 123 | 2035-12 | 2680.39 | 152.53 | 2527.86 | 54670.20 |
| 124 | 2036-01 | 2680.39 | 145.79 | 2534.60 | 52135.60 |
| 125 | 2036-02 | 2680.39 | 139.03 | 2541.36 | 49594.24 |
| 126 | 2036-03 | 2680.39 | 132.25 | 2548.13 | 47046.11 |
| 127 | 2036-04 | 2680.39 | 125.46 | 2554.93 | 44491.18 |
| 128 | 2036-05 | 2680.39 | 118.64 | 2561.74 | 41929.44 |
| 129 | 2036-06 | 2680.39 | 111.81 | 2568.57 | 39360.86 |
| 130 | 2036-07 | 2680.39 | 104.96 | 2575.42 | 36785.44 |
| 131 | 2036-08 | 2680.39 | 98.09 | 2582.29 | 34203.15 |
| 132 | 2036-09 | 2680.39 | 91.21 | 2589.18 | 31613.97 |
| 133 | 2036-10 | 2680.39 | 84.30 | 2596.08 | 29017.89 |
| 134 | 2036-11 | 2680.39 | 77.38 | 2603.00 | 26414.89 |
| 135 | 2036-12 | 2680.39 | 70.44 | 2609.95 | 23804.94 |
| 136 | 2037-01 | 2680.39 | 63.48 | 2616.91 | 21188.04 |
| 137 | 2037-02 | 2680.39 | 56.50 | 2623.88 | 18564.15 |
| 138 | 2037-03 | 2680.39 | 49.50 | 2630.88 | 15933.27 |
| 139 | 2037-04 | 2680.39 | 42.49 | 2637.90 | 13295.38 |
| 140 | 2037-05 | 2680.39 | 35.45 | 2644.93 | 10650.44 |
| 141 | 2037-06 | 2680.39 | 28.40 | 2651.98 | 7998.46 |
| 142 | 2037-07 | 2680.39 | 21.33 | 2659.06 | 5339.40 |
| 143 | 2037-08 | 2680.39 | 14.24 | 2666.15 | 2673.26 |
| 144 | 2037-09 | 2680.39 | 7.13 | 2673.26 | 0.00 |
等额本金还款方式：
贷款总额：32.02万
还款月数：12年
首月还款：3077.08元
每月递减：5.93元
利息总额：6.19万
本息合计：38.21万
节省利息：3919.09元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 3077.08 | 853.76 | 2223.33 | 317935.67 |
| 2 | 2025-11 | 3071.15 | 847.83 | 2223.33 | 315712.35 |
| 3 | 2025-12 | 3065.23 | 841.90 | 2223.33 | 313489.02 |
| 4 | 2026-01 | 3059.30 | 835.97 | 2223.33 | 311265.69 |
| 5 | 2026-02 | 3053.37 | 830.04 | 2223.33 | 309042.37 |
| 6 | 2026-03 | 3047.44 | 824.11 | 2223.33 | 306819.04 |
| 7 | 2026-04 | 3041.51 | 818.18 | 2223.33 | 304595.72 |
| 8 | 2026-05 | 3035.58 | 812.26 | 2223.33 | 302372.39 |
| 9 | 2026-06 | 3029.65 | 806.33 | 2223.33 | 300149.06 |
| 10 | 2026-07 | 3023.72 | 800.40 | 2223.33 | 297925.74 |
| 11 | 2026-08 | 3017.80 | 794.47 | 2223.33 | 295702.41 |
| 12 | 2026-09 | 3011.87 | 788.54 | 2223.33 | 293479.08 |
| 13 | 2026-10 | 3005.94 | 782.61 | 2223.33 | 291255.76 |
| 14 | 2026-11 | 3000.01 | 776.68 | 2223.33 | 289032.43 |
| 15 | 2026-12 | 2994.08 | 770.75 | 2223.33 | 286809.10 |
| 16 | 2027-01 | 2988.15 | 764.82 | 2223.33 | 284585.78 |
| 17 | 2027-02 | 2982.22 | 758.90 | 2223.33 | 282362.45 |
| 18 | 2027-03 | 2976.29 | 752.97 | 2223.33 | 280139.13 |
| 19 | 2027-04 | 2970.36 | 747.04 | 2223.33 | 277915.80 |
| 20 | 2027-05 | 2964.44 | 741.11 | 2223.33 | 275692.47 |
| 21 | 2027-06 | 2958.51 | 735.18 | 2223.33 | 273469.15 |
| 22 | 2027-07 | 2952.58 | 729.25 | 2223.33 | 271245.82 |
| 23 | 2027-08 | 2946.65 | 723.32 | 2223.33 | 269022.49 |
| 24 | 2027-09 | 2940.72 | 717.39 | 2223.33 | 266799.17 |
| 25 | 2027-10 | 2934.79 | 711.46 | 2223.33 | 264575.84 |
| 26 | 2027-11 | 2928.86 | 705.54 | 2223.33 | 262352.51 |
| 27 | 2027-12 | 2922.93 | 699.61 | 2223.33 | 260129.19 |
| 28 | 2028-01 | 2917.00 | 693.68 | 2223.33 | 257905.86 |
| 29 | 2028-02 | 2911.08 | 687.75 | 2223.33 | 255682.53 |
| 30 | 2028-03 | 2905.15 | 681.82 | 2223.33 | 253459.21 |
| 31 | 2028-04 | 2899.22 | 675.89 | 2223.33 | 251235.88 |
| 32 | 2028-05 | 2893.29 | 669.96 | 2223.33 | 249012.56 |
| 33 | 2028-06 | 2887.36 | 664.03 | 2223.33 | 246789.23 |
| 34 | 2028-07 | 2881.43 | 658.10 | 2223.33 | 244565.90 |
| 35 | 2028-08 | 2875.50 | 652.18 | 2223.33 | 242342.58 |
| 36 | 2028-09 | 2869.57 | 646.25 | 2223.33 | 240119.25 |
| 37 | 2028-10 | 2863.64 | 640.32 | 2223.33 | 237895.92 |
| 38 | 2028-11 | 2857.72 | 634.39 | 2223.33 | 235672.60 |
| 39 | 2028-12 | 2851.79 | 628.46 | 2223.33 | 233449.27 |
| 40 | 2029-01 | 2845.86 | 622.53 | 2223.33 | 231225.94 |
| 41 | 2029-02 | 2839.93 | 616.60 | 2223.33 | 229002.62 |
| 42 | 2029-03 | 2834.00 | 610.67 | 2223.33 | 226779.29 |
| 43 | 2029-04 | 2828.07 | 604.74 | 2223.33 | 224555.97 |
| 44 | 2029-05 | 2822.14 | 598.82 | 2223.33 | 222332.64 |
| 45 | 2029-06 | 2816.21 | 592.89 | 2223.33 | 220109.31 |
| 46 | 2029-07 | 2810.28 | 586.96 | 2223.33 | 217885.99 |
| 47 | 2029-08 | 2804.36 | 581.03 | 2223.33 | 215662.66 |
| 48 | 2029-09 | 2798.43 | 575.10 | 2223.33 | 213439.33 |
| 49 | 2029-10 | 2792.50 | 569.17 | 2223.33 | 211216.01 |
| 50 | 2029-11 | 2786.57 | 563.24 | 2223.33 | 208992.68 |
| 51 | 2029-12 | 2780.64 | 557.31 | 2223.33 | 206769.35 |
| 52 | 2030-01 | 2774.71 | 551.38 | 2223.33 | 204546.03 |
| 53 | 2030-02 | 2768.78 | 545.46 | 2223.33 | 202322.70 |
| 54 | 2030-03 | 2762.85 | 539.53 | 2223.33 | 200099.38 |
| 55 | 2030-04 | 2756.92 | 533.60 | 2223.33 | 197876.05 |
| 56 | 2030-05 | 2751.00 | 527.67 | 2223.33 | 195652.72 |
| 57 | 2030-06 | 2745.07 | 521.74 | 2223.33 | 193429.40 |
| 58 | 2030-07 | 2739.14 | 515.81 | 2223.33 | 191206.07 |
| 59 | 2030-08 | 2733.21 | 509.88 | 2223.33 | 188982.74 |
| 60 | 2030-09 | 2727.28 | 503.95 | 2223.33 | 186759.42 |
| 61 | 2030-10 | 2721.35 | 498.03 | 2223.33 | 184536.09 |
| 62 | 2030-11 | 2715.42 | 492.10 | 2223.33 | 182312.76 |
| 63 | 2030-12 | 2709.49 | 486.17 | 2223.33 | 180089.44 |
| 64 | 2031-01 | 2703.56 | 480.24 | 2223.33 | 177866.11 |
| 65 | 2031-02 | 2697.64 | 474.31 | 2223.33 | 175642.78 |
| 66 | 2031-03 | 2691.71 | 468.38 | 2223.33 | 173419.46 |
| 67 | 2031-04 | 2685.78 | 462.45 | 2223.33 | 171196.13 |
| 68 | 2031-05 | 2679.85 | 456.52 | 2223.33 | 168972.81 |
| 69 | 2031-06 | 2673.92 | 450.59 | 2223.33 | 166749.48 |
| 70 | 2031-07 | 2667.99 | 444.67 | 2223.33 | 164526.15 |
| 71 | 2031-08 | 2662.06 | 438.74 | 2223.33 | 162302.83 |
| 72 | 2031-09 | 2656.13 | 432.81 | 2223.33 | 160079.50 |
| 73 | 2031-10 | 2650.21 | 426.88 | 2223.33 | 157856.17 |
| 74 | 2031-11 | 2644.28 | 420.95 | 2223.33 | 155632.85 |
| 75 | 2031-12 | 2638.35 | 415.02 | 2223.33 | 153409.52 |
| 76 | 2032-01 | 2632.42 | 409.09 | 2223.33 | 151186.19 |
| 77 | 2032-02 | 2626.49 | 403.16 | 2223.33 | 148962.87 |
| 78 | 2032-03 | 2620.56 | 397.23 | 2223.33 | 146739.54 |
| 79 | 2032-04 | 2614.63 | 391.31 | 2223.33 | 144516.22 |
| 80 | 2032-05 | 2608.70 | 385.38 | 2223.33 | 142292.89 |
| 81 | 2032-06 | 2602.77 | 379.45 | 2223.33 | 140069.56 |
| 82 | 2032-07 | 2596.85 | 373.52 | 2223.33 | 137846.24 |
| 83 | 2032-08 | 2590.92 | 367.59 | 2223.33 | 135622.91 |
| 84 | 2032-09 | 2584.99 | 361.66 | 2223.33 | 133399.58 |
| 85 | 2032-10 | 2579.06 | 355.73 | 2223.33 | 131176.26 |
| 86 | 2032-11 | 2573.13 | 349.80 | 2223.33 | 128952.93 |
| 87 | 2032-12 | 2567.20 | 343.87 | 2223.33 | 126729.60 |
| 88 | 2033-01 | 2561.27 | 337.95 | 2223.33 | 124506.28 |
| 89 | 2033-02 | 2555.34 | 332.02 | 2223.33 | 122282.95 |
| 90 | 2033-03 | 2549.41 | 326.09 | 2223.33 | 120059.63 |
| 91 | 2033-04 | 2543.49 | 320.16 | 2223.33 | 117836.30 |
| 92 | 2033-05 | 2537.56 | 314.23 | 2223.33 | 115612.97 |
| 93 | 2033-06 | 2531.63 | 308.30 | 2223.33 | 113389.65 |
| 94 | 2033-07 | 2525.70 | 302.37 | 2223.33 | 111166.32 |
| 95 | 2033-08 | 2519.77 | 296.44 | 2223.33 | 108942.99 |
| 96 | 2033-09 | 2513.84 | 290.51 | 2223.33 | 106719.67 |
| 97 | 2033-10 | 2507.91 | 284.59 | 2223.33 | 104496.34 |
| 98 | 2033-11 | 2501.98 | 278.66 | 2223.33 | 102273.01 |
| 99 | 2033-12 | 2496.05 | 272.73 | 2223.33 | 100049.69 |
| 100 | 2034-01 | 2490.13 | 266.80 | 2223.33 | 97826.36 |
| 101 | 2034-02 | 2484.20 | 260.87 | 2223.33 | 95603.03 |
| 102 | 2034-03 | 2478.27 | 254.94 | 2223.33 | 93379.71 |
| 103 | 2034-04 | 2472.34 | 249.01 | 2223.33 | 91156.38 |
| 104 | 2034-05 | 2466.41 | 243.08 | 2223.33 | 88933.06 |
| 105 | 2034-06 | 2460.48 | 237.15 | 2223.33 | 86709.73 |
| 106 | 2034-07 | 2454.55 | 231.23 | 2223.33 | 84486.40 |
| 107 | 2034-08 | 2448.62 | 225.30 | 2223.33 | 82263.08 |
| 108 | 2034-09 | 2442.69 | 219.37 | 2223.33 | 80039.75 |
| 109 | 2034-10 | 2436.77 | 213.44 | 2223.33 | 77816.42 |
| 110 | 2034-11 | 2430.84 | 207.51 | 2223.33 | 75593.10 |
| 111 | 2034-12 | 2424.91 | 201.58 | 2223.33 | 73369.77 |
| 112 | 2035-01 | 2418.98 | 195.65 | 2223.33 | 71146.44 |
| 113 | 2035-02 | 2413.05 | 189.72 | 2223.33 | 68923.12 |
| 114 | 2035-03 | 2407.12 | 183.79 | 2223.33 | 66699.79 |
| 115 | 2035-04 | 2401.19 | 177.87 | 2223.33 | 64476.47 |
| 116 | 2035-05 | 2395.26 | 171.94 | 2223.33 | 62253.14 |
| 117 | 2035-06 | 2389.33 | 166.01 | 2223.33 | 60029.81 |
| 118 | 2035-07 | 2383.41 | 160.08 | 2223.33 | 57806.49 |
| 119 | 2035-08 | 2377.48 | 154.15 | 2223.33 | 55583.16 |
| 120 | 2035-09 | 2371.55 | 148.22 | 2223.33 | 53359.83 |
| 121 | 2035-10 | 2365.62 | 142.29 | 2223.33 | 51136.51 |
| 122 | 2035-11 | 2359.69 | 136.36 | 2223.33 | 48913.18 |
| 123 | 2035-12 | 2353.76 | 130.44 | 2223.33 | 46689.85 |
| 124 | 2036-01 | 2347.83 | 124.51 | 2223.33 | 44466.53 |
| 125 | 2036-02 | 2341.90 | 118.58 | 2223.33 | 42243.20 |
| 126 | 2036-03 | 2335.97 | 112.65 | 2223.33 | 40019.88 |
| 127 | 2036-04 | 2330.05 | 106.72 | 2223.33 | 37796.55 |
| 128 | 2036-05 | 2324.12 | 100.79 | 2223.33 | 35573.22 |
| 129 | 2036-06 | 2318.19 | 94.86 | 2223.33 | 33349.90 |
| 130 | 2036-07 | 2312.26 | 88.93 | 2223.33 | 31126.57 |
| 131 | 2036-08 | 2306.33 | 83.00 | 2223.33 | 28903.24 |
| 132 | 2036-09 | 2300.40 | 77.08 | 2223.33 | 26679.92 |
| 133 | 2036-10 | 2294.47 | 71.15 | 2223.33 | 24456.59 |
| 134 | 2036-11 | 2288.54 | 65.22 | 2223.33 | 22233.26 |
| 135 | 2036-12 | 2282.62 | 59.29 | 2223.33 | 20009.94 |
| 136 | 2037-01 | 2276.69 | 53.36 | 2223.33 | 17786.61 |
| 137 | 2037-02 | 2270.76 | 47.43 | 2223.33 | 15563.28 |
| 138 | 2037-03 | 2264.83 | 41.50 | 2223.33 | 13339.96 |
| 139 | 2037-04 | 2258.90 | 35.57 | 2223.33 | 11116.63 |
| 140 | 2037-05 | 2252.97 | 29.64 | 2223.33 | 8893.31 |
| 141 | 2037-06 | 2247.04 | 23.72 | 2223.33 | 6669.98 |
| 142 | 2037-07 | 2241.11 | 17.79 | 2223.33 | 4446.65 |
| 143 | 2037-08 | 2235.18 | 11.86 | 2223.33 | 2223.33 |
| 144 | 2037-09 | 2229.26 | 5.93 | 2223.33 | 0.00 |