宜春贷款32.8万（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：32.8万
还款月数：12年
每月还款：2746.03元
利息总额：6.74万
本息合计：39.54万
| 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 | 2746.03 | 874.67 | 1871.36 | 326128.64 |
| 2 | 2025-11 | 2746.03 | 869.68 | 1876.35 | 324252.28 |
| 3 | 2025-12 | 2746.03 | 864.67 | 1881.36 | 322370.92 |
| 4 | 2026-01 | 2746.03 | 859.66 | 1886.37 | 320484.55 |
| 5 | 2026-02 | 2746.03 | 854.63 | 1891.41 | 318593.14 |
| 6 | 2026-03 | 2746.03 | 849.58 | 1896.45 | 316696.70 |
| 7 | 2026-04 | 2746.03 | 844.52 | 1901.51 | 314795.19 |
| 8 | 2026-05 | 2746.03 | 839.45 | 1906.58 | 312888.61 |
| 9 | 2026-06 | 2746.03 | 834.37 | 1911.66 | 310976.95 |
| 10 | 2026-07 | 2746.03 | 829.27 | 1916.76 | 309060.19 |
| 11 | 2026-08 | 2746.03 | 824.16 | 1921.87 | 307138.32 |
| 12 | 2026-09 | 2746.03 | 819.04 | 1927.00 | 305211.33 |
| 13 | 2026-10 | 2746.03 | 813.90 | 1932.13 | 303279.19 |
| 14 | 2026-11 | 2746.03 | 808.74 | 1937.29 | 301341.91 |
| 15 | 2026-12 | 2746.03 | 803.58 | 1942.45 | 299399.46 |
| 16 | 2027-01 | 2746.03 | 798.40 | 1947.63 | 297451.82 |
| 17 | 2027-02 | 2746.03 | 793.20 | 1952.83 | 295499.00 |
| 18 | 2027-03 | 2746.03 | 788.00 | 1958.03 | 293540.96 |
| 19 | 2027-04 | 2746.03 | 782.78 | 1963.25 | 291577.71 |
| 20 | 2027-05 | 2746.03 | 777.54 | 1968.49 | 289609.22 |
| 21 | 2027-06 | 2746.03 | 772.29 | 1973.74 | 287635.48 |
| 22 | 2027-07 | 2746.03 | 767.03 | 1979.00 | 285656.48 |
| 23 | 2027-08 | 2746.03 | 761.75 | 1984.28 | 283672.20 |
| 24 | 2027-09 | 2746.03 | 756.46 | 1989.57 | 281682.63 |
| 25 | 2027-10 | 2746.03 | 751.15 | 1994.88 | 279687.75 |
| 26 | 2027-11 | 2746.03 | 745.83 | 2000.20 | 277687.55 |
| 27 | 2027-12 | 2746.03 | 740.50 | 2005.53 | 275682.02 |
| 28 | 2028-01 | 2746.03 | 735.15 | 2010.88 | 273671.14 |
| 29 | 2028-02 | 2746.03 | 729.79 | 2016.24 | 271654.90 |
| 30 | 2028-03 | 2746.03 | 724.41 | 2021.62 | 269633.29 |
| 31 | 2028-04 | 2746.03 | 719.02 | 2027.01 | 267606.28 |
| 32 | 2028-05 | 2746.03 | 713.62 | 2032.41 | 265573.86 |
| 33 | 2028-06 | 2746.03 | 708.20 | 2037.83 | 263536.03 |
| 34 | 2028-07 | 2746.03 | 702.76 | 2043.27 | 261492.76 |
| 35 | 2028-08 | 2746.03 | 697.31 | 2048.72 | 259444.04 |
| 36 | 2028-09 | 2746.03 | 691.85 | 2054.18 | 257389.86 |
| 37 | 2028-10 | 2746.03 | 686.37 | 2059.66 | 255330.21 |
| 38 | 2028-11 | 2746.03 | 680.88 | 2065.15 | 253265.06 |
| 39 | 2028-12 | 2746.03 | 675.37 | 2070.66 | 251194.40 |
| 40 | 2029-01 | 2746.03 | 669.85 | 2076.18 | 249118.22 |
| 41 | 2029-02 | 2746.03 | 664.32 | 2081.72 | 247036.51 |
| 42 | 2029-03 | 2746.03 | 658.76 | 2087.27 | 244949.24 |
| 43 | 2029-04 | 2746.03 | 653.20 | 2092.83 | 242856.41 |
| 44 | 2029-05 | 2746.03 | 647.62 | 2098.41 | 240757.99 |
| 45 | 2029-06 | 2746.03 | 642.02 | 2104.01 | 238653.98 |
| 46 | 2029-07 | 2746.03 | 636.41 | 2109.62 | 236544.36 |
| 47 | 2029-08 | 2746.03 | 630.78 | 2115.25 | 234429.12 |
| 48 | 2029-09 | 2746.03 | 625.14 | 2120.89 | 232308.23 |
| 49 | 2029-10 | 2746.03 | 619.49 | 2126.54 | 230181.69 |
| 50 | 2029-11 | 2746.03 | 613.82 | 2132.21 | 228049.48 |
| 51 | 2029-12 | 2746.03 | 608.13 | 2137.90 | 225911.58 |
| 52 | 2030-01 | 2746.03 | 602.43 | 2143.60 | 223767.98 |
| 53 | 2030-02 | 2746.03 | 596.71 | 2149.32 | 221618.66 |
| 54 | 2030-03 | 2746.03 | 590.98 | 2155.05 | 219463.62 |
| 55 | 2030-04 | 2746.03 | 585.24 | 2160.79 | 217302.82 |
| 56 | 2030-05 | 2746.03 | 579.47 | 2166.56 | 215136.26 |
| 57 | 2030-06 | 2746.03 | 573.70 | 2172.33 | 212963.93 |
| 58 | 2030-07 | 2746.03 | 567.90 | 2178.13 | 210785.80 |
| 59 | 2030-08 | 2746.03 | 562.10 | 2183.94 | 208601.87 |
| 60 | 2030-09 | 2746.03 | 556.27 | 2189.76 | 206412.11 |
| 61 | 2030-10 | 2746.03 | 550.43 | 2195.60 | 204216.51 |
| 62 | 2030-11 | 2746.03 | 544.58 | 2201.45 | 202015.06 |
| 63 | 2030-12 | 2746.03 | 538.71 | 2207.32 | 199807.73 |
| 64 | 2031-01 | 2746.03 | 532.82 | 2213.21 | 197594.52 |
| 65 | 2031-02 | 2746.03 | 526.92 | 2219.11 | 195375.41 |
| 66 | 2031-03 | 2746.03 | 521.00 | 2225.03 | 193150.38 |
| 67 | 2031-04 | 2746.03 | 515.07 | 2230.96 | 190919.42 |
| 68 | 2031-05 | 2746.03 | 509.12 | 2236.91 | 188682.51 |
| 69 | 2031-06 | 2746.03 | 503.15 | 2242.88 | 186439.63 |
| 70 | 2031-07 | 2746.03 | 497.17 | 2248.86 | 184190.77 |
| 71 | 2031-08 | 2746.03 | 491.18 | 2254.86 | 181935.92 |
| 72 | 2031-09 | 2746.03 | 485.16 | 2260.87 | 179675.05 |
| 73 | 2031-10 | 2746.03 | 479.13 | 2266.90 | 177408.15 |
| 74 | 2031-11 | 2746.03 | 473.09 | 2272.94 | 175135.21 |
| 75 | 2031-12 | 2746.03 | 467.03 | 2279.00 | 172856.21 |
| 76 | 2032-01 | 2746.03 | 460.95 | 2285.08 | 170571.13 |
| 77 | 2032-02 | 2746.03 | 454.86 | 2291.17 | 168279.95 |
| 78 | 2032-03 | 2746.03 | 448.75 | 2297.28 | 165982.67 |
| 79 | 2032-04 | 2746.03 | 442.62 | 2303.41 | 163679.26 |
| 80 | 2032-05 | 2746.03 | 436.48 | 2309.55 | 161369.70 |
| 81 | 2032-06 | 2746.03 | 430.32 | 2315.71 | 159053.99 |
| 82 | 2032-07 | 2746.03 | 424.14 | 2321.89 | 156732.11 |
| 83 | 2032-08 | 2746.03 | 417.95 | 2328.08 | 154404.03 |
| 84 | 2032-09 | 2746.03 | 411.74 | 2334.29 | 152069.74 |
| 85 | 2032-10 | 2746.03 | 405.52 | 2340.51 | 149729.23 |
| 86 | 2032-11 | 2746.03 | 399.28 | 2346.75 | 147382.48 |
| 87 | 2032-12 | 2746.03 | 393.02 | 2353.01 | 145029.47 |
| 88 | 2033-01 | 2746.03 | 386.75 | 2359.29 | 142670.18 |
| 89 | 2033-02 | 2746.03 | 380.45 | 2365.58 | 140304.60 |
| 90 | 2033-03 | 2746.03 | 374.15 | 2371.88 | 137932.72 |
| 91 | 2033-04 | 2746.03 | 367.82 | 2378.21 | 135554.51 |
| 92 | 2033-05 | 2746.03 | 361.48 | 2384.55 | 133169.96 |
| 93 | 2033-06 | 2746.03 | 355.12 | 2390.91 | 130779.05 |
| 94 | 2033-07 | 2746.03 | 348.74 | 2397.29 | 128381.76 |
| 95 | 2033-08 | 2746.03 | 342.35 | 2403.68 | 125978.08 |
| 96 | 2033-09 | 2746.03 | 335.94 | 2410.09 | 123567.99 |
| 97 | 2033-10 | 2746.03 | 329.51 | 2416.52 | 121151.48 |
| 98 | 2033-11 | 2746.03 | 323.07 | 2422.96 | 118728.52 |
| 99 | 2033-12 | 2746.03 | 316.61 | 2429.42 | 116299.10 |
| 100 | 2034-01 | 2746.03 | 310.13 | 2435.90 | 113863.20 |
| 101 | 2034-02 | 2746.03 | 303.64 | 2442.40 | 111420.80 |
| 102 | 2034-03 | 2746.03 | 297.12 | 2448.91 | 108971.89 |
| 103 | 2034-04 | 2746.03 | 290.59 | 2455.44 | 106516.45 |
| 104 | 2034-05 | 2746.03 | 284.04 | 2461.99 | 104054.47 |
| 105 | 2034-06 | 2746.03 | 277.48 | 2468.55 | 101585.91 |
| 106 | 2034-07 | 2746.03 | 270.90 | 2475.13 | 99110.78 |
| 107 | 2034-08 | 2746.03 | 264.30 | 2481.74 | 96629.04 |
| 108 | 2034-09 | 2746.03 | 257.68 | 2488.35 | 94140.69 |
| 109 | 2034-10 | 2746.03 | 251.04 | 2494.99 | 91645.70 |
| 110 | 2034-11 | 2746.03 | 244.39 | 2501.64 | 89144.06 |
| 111 | 2034-12 | 2746.03 | 237.72 | 2508.31 | 86635.75 |
| 112 | 2035-01 | 2746.03 | 231.03 | 2515.00 | 84120.74 |
| 113 | 2035-02 | 2746.03 | 224.32 | 2521.71 | 81599.04 |
| 114 | 2035-03 | 2746.03 | 217.60 | 2528.43 | 79070.60 |
| 115 | 2035-04 | 2746.03 | 210.85 | 2535.18 | 76535.43 |
| 116 | 2035-05 | 2746.03 | 204.09 | 2541.94 | 73993.49 |
| 117 | 2035-06 | 2746.03 | 197.32 | 2548.71 | 71444.78 |
| 118 | 2035-07 | 2746.03 | 190.52 | 2555.51 | 68889.27 |
| 119 | 2035-08 | 2746.03 | 183.70 | 2562.33 | 66326.94 |
| 120 | 2035-09 | 2746.03 | 176.87 | 2569.16 | 63757.78 |
| 121 | 2035-10 | 2746.03 | 170.02 | 2576.01 | 61181.77 |
| 122 | 2035-11 | 2746.03 | 163.15 | 2582.88 | 58598.89 |
| 123 | 2035-12 | 2746.03 | 156.26 | 2589.77 | 56009.12 |
| 124 | 2036-01 | 2746.03 | 149.36 | 2596.67 | 53412.45 |
| 125 | 2036-02 | 2746.03 | 142.43 | 2603.60 | 50808.85 |
| 126 | 2036-03 | 2746.03 | 135.49 | 2610.54 | 48198.31 |
| 127 | 2036-04 | 2746.03 | 128.53 | 2617.50 | 45580.81 |
| 128 | 2036-05 | 2746.03 | 121.55 | 2624.48 | 42956.33 |
| 129 | 2036-06 | 2746.03 | 114.55 | 2631.48 | 40324.85 |
| 130 | 2036-07 | 2746.03 | 107.53 | 2638.50 | 37686.35 |
| 131 | 2036-08 | 2746.03 | 100.50 | 2645.53 | 35040.82 |
| 132 | 2036-09 | 2746.03 | 93.44 | 2652.59 | 32388.23 |
| 133 | 2036-10 | 2746.03 | 86.37 | 2659.66 | 29728.57 |
| 134 | 2036-11 | 2746.03 | 79.28 | 2666.75 | 27061.81 |
| 135 | 2036-12 | 2746.03 | 72.16 | 2673.87 | 24387.95 |
| 136 | 2037-01 | 2746.03 | 65.03 | 2681.00 | 21706.95 |
| 137 | 2037-02 | 2746.03 | 57.89 | 2688.15 | 19018.81 |
| 138 | 2037-03 | 2746.03 | 50.72 | 2695.31 | 16323.49 |
| 139 | 2037-04 | 2746.03 | 43.53 | 2702.50 | 13620.99 |
| 140 | 2037-05 | 2746.03 | 36.32 | 2709.71 | 10911.28 |
| 141 | 2037-06 | 2746.03 | 29.10 | 2716.93 | 8194.35 |
| 142 | 2037-07 | 2746.03 | 21.85 | 2724.18 | 5470.17 |
| 143 | 2037-08 | 2746.03 | 14.59 | 2731.44 | 2738.73 |
| 144 | 2037-09 | 2746.03 | 7.30 | 2738.73 | 0.00 |
等额本金还款方式：
贷款总额：32.8万
还款月数：12年
首月还款：3152.44元
每月递减：6.07元
利息总额：6.34万
本息合计：39.14万
节省利息：4015.07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 | 3152.44 | 874.67 | 2277.78 | 325722.22 |
| 2 | 2025-11 | 3146.37 | 868.59 | 2277.78 | 323444.44 |
| 3 | 2025-12 | 3140.30 | 862.52 | 2277.78 | 321166.67 |
| 4 | 2026-01 | 3134.22 | 856.44 | 2277.78 | 318888.89 |
| 5 | 2026-02 | 3128.15 | 850.37 | 2277.78 | 316611.11 |
| 6 | 2026-03 | 3122.07 | 844.30 | 2277.78 | 314333.33 |
| 7 | 2026-04 | 3116.00 | 838.22 | 2277.78 | 312055.56 |
| 8 | 2026-05 | 3109.93 | 832.15 | 2277.78 | 309777.78 |
| 9 | 2026-06 | 3103.85 | 826.07 | 2277.78 | 307500.00 |
| 10 | 2026-07 | 3097.78 | 820.00 | 2277.78 | 305222.22 |
| 11 | 2026-08 | 3091.70 | 813.93 | 2277.78 | 302944.44 |
| 12 | 2026-09 | 3085.63 | 807.85 | 2277.78 | 300666.67 |
| 13 | 2026-10 | 3079.56 | 801.78 | 2277.78 | 298388.89 |
| 14 | 2026-11 | 3073.48 | 795.70 | 2277.78 | 296111.11 |
| 15 | 2026-12 | 3067.41 | 789.63 | 2277.78 | 293833.33 |
| 16 | 2027-01 | 3061.33 | 783.56 | 2277.78 | 291555.56 |
| 17 | 2027-02 | 3055.26 | 777.48 | 2277.78 | 289277.78 |
| 18 | 2027-03 | 3049.19 | 771.41 | 2277.78 | 287000.00 |
| 19 | 2027-04 | 3043.11 | 765.33 | 2277.78 | 284722.22 |
| 20 | 2027-05 | 3037.04 | 759.26 | 2277.78 | 282444.44 |
| 21 | 2027-06 | 3030.96 | 753.19 | 2277.78 | 280166.67 |
| 22 | 2027-07 | 3024.89 | 747.11 | 2277.78 | 277888.89 |
| 23 | 2027-08 | 3018.81 | 741.04 | 2277.78 | 275611.11 |
| 24 | 2027-09 | 3012.74 | 734.96 | 2277.78 | 273333.33 |
| 25 | 2027-10 | 3006.67 | 728.89 | 2277.78 | 271055.56 |
| 26 | 2027-11 | 3000.59 | 722.81 | 2277.78 | 268777.78 |
| 27 | 2027-12 | 2994.52 | 716.74 | 2277.78 | 266500.00 |
| 28 | 2028-01 | 2988.44 | 710.67 | 2277.78 | 264222.22 |
| 29 | 2028-02 | 2982.37 | 704.59 | 2277.78 | 261944.44 |
| 30 | 2028-03 | 2976.30 | 698.52 | 2277.78 | 259666.67 |
| 31 | 2028-04 | 2970.22 | 692.44 | 2277.78 | 257388.89 |
| 32 | 2028-05 | 2964.15 | 686.37 | 2277.78 | 255111.11 |
| 33 | 2028-06 | 2958.07 | 680.30 | 2277.78 | 252833.33 |
| 34 | 2028-07 | 2952.00 | 674.22 | 2277.78 | 250555.56 |
| 35 | 2028-08 | 2945.93 | 668.15 | 2277.78 | 248277.78 |
| 36 | 2028-09 | 2939.85 | 662.07 | 2277.78 | 246000.00 |
| 37 | 2028-10 | 2933.78 | 656.00 | 2277.78 | 243722.22 |
| 38 | 2028-11 | 2927.70 | 649.93 | 2277.78 | 241444.44 |
| 39 | 2028-12 | 2921.63 | 643.85 | 2277.78 | 239166.67 |
| 40 | 2029-01 | 2915.56 | 637.78 | 2277.78 | 236888.89 |
| 41 | 2029-02 | 2909.48 | 631.70 | 2277.78 | 234611.11 |
| 42 | 2029-03 | 2903.41 | 625.63 | 2277.78 | 232333.33 |
| 43 | 2029-04 | 2897.33 | 619.56 | 2277.78 | 230055.56 |
| 44 | 2029-05 | 2891.26 | 613.48 | 2277.78 | 227777.78 |
| 45 | 2029-06 | 2885.19 | 607.41 | 2277.78 | 225500.00 |
| 46 | 2029-07 | 2879.11 | 601.33 | 2277.78 | 223222.22 |
| 47 | 2029-08 | 2873.04 | 595.26 | 2277.78 | 220944.44 |
| 48 | 2029-09 | 2866.96 | 589.19 | 2277.78 | 218666.67 |
| 49 | 2029-10 | 2860.89 | 583.11 | 2277.78 | 216388.89 |
| 50 | 2029-11 | 2854.81 | 577.04 | 2277.78 | 214111.11 |
| 51 | 2029-12 | 2848.74 | 570.96 | 2277.78 | 211833.33 |
| 52 | 2030-01 | 2842.67 | 564.89 | 2277.78 | 209555.56 |
| 53 | 2030-02 | 2836.59 | 558.81 | 2277.78 | 207277.78 |
| 54 | 2030-03 | 2830.52 | 552.74 | 2277.78 | 205000.00 |
| 55 | 2030-04 | 2824.44 | 546.67 | 2277.78 | 202722.22 |
| 56 | 2030-05 | 2818.37 | 540.59 | 2277.78 | 200444.44 |
| 57 | 2030-06 | 2812.30 | 534.52 | 2277.78 | 198166.67 |
| 58 | 2030-07 | 2806.22 | 528.44 | 2277.78 | 195888.89 |
| 59 | 2030-08 | 2800.15 | 522.37 | 2277.78 | 193611.11 |
| 60 | 2030-09 | 2794.07 | 516.30 | 2277.78 | 191333.33 |
| 61 | 2030-10 | 2788.00 | 510.22 | 2277.78 | 189055.56 |
| 62 | 2030-11 | 2781.93 | 504.15 | 2277.78 | 186777.78 |
| 63 | 2030-12 | 2775.85 | 498.07 | 2277.78 | 184500.00 |
| 64 | 2031-01 | 2769.78 | 492.00 | 2277.78 | 182222.22 |
| 65 | 2031-02 | 2763.70 | 485.93 | 2277.78 | 179944.44 |
| 66 | 2031-03 | 2757.63 | 479.85 | 2277.78 | 177666.67 |
| 67 | 2031-04 | 2751.56 | 473.78 | 2277.78 | 175388.89 |
| 68 | 2031-05 | 2745.48 | 467.70 | 2277.78 | 173111.11 |
| 69 | 2031-06 | 2739.41 | 461.63 | 2277.78 | 170833.33 |
| 70 | 2031-07 | 2733.33 | 455.56 | 2277.78 | 168555.56 |
| 71 | 2031-08 | 2727.26 | 449.48 | 2277.78 | 166277.78 |
| 72 | 2031-09 | 2721.19 | 443.41 | 2277.78 | 164000.00 |
| 73 | 2031-10 | 2715.11 | 437.33 | 2277.78 | 161722.22 |
| 74 | 2031-11 | 2709.04 | 431.26 | 2277.78 | 159444.44 |
| 75 | 2031-12 | 2702.96 | 425.19 | 2277.78 | 157166.67 |
| 76 | 2032-01 | 2696.89 | 419.11 | 2277.78 | 154888.89 |
| 77 | 2032-02 | 2690.81 | 413.04 | 2277.78 | 152611.11 |
| 78 | 2032-03 | 2684.74 | 406.96 | 2277.78 | 150333.33 |
| 79 | 2032-04 | 2678.67 | 400.89 | 2277.78 | 148055.56 |
| 80 | 2032-05 | 2672.59 | 394.81 | 2277.78 | 145777.78 |
| 81 | 2032-06 | 2666.52 | 388.74 | 2277.78 | 143500.00 |
| 82 | 2032-07 | 2660.44 | 382.67 | 2277.78 | 141222.22 |
| 83 | 2032-08 | 2654.37 | 376.59 | 2277.78 | 138944.44 |
| 84 | 2032-09 | 2648.30 | 370.52 | 2277.78 | 136666.67 |
| 85 | 2032-10 | 2642.22 | 364.44 | 2277.78 | 134388.89 |
| 86 | 2032-11 | 2636.15 | 358.37 | 2277.78 | 132111.11 |
| 87 | 2032-12 | 2630.07 | 352.30 | 2277.78 | 129833.33 |
| 88 | 2033-01 | 2624.00 | 346.22 | 2277.78 | 127555.56 |
| 89 | 2033-02 | 2617.93 | 340.15 | 2277.78 | 125277.78 |
| 90 | 2033-03 | 2611.85 | 334.07 | 2277.78 | 123000.00 |
| 91 | 2033-04 | 2605.78 | 328.00 | 2277.78 | 120722.22 |
| 92 | 2033-05 | 2599.70 | 321.93 | 2277.78 | 118444.44 |
| 93 | 2033-06 | 2593.63 | 315.85 | 2277.78 | 116166.67 |
| 94 | 2033-07 | 2587.56 | 309.78 | 2277.78 | 113888.89 |
| 95 | 2033-08 | 2581.48 | 303.70 | 2277.78 | 111611.11 |
| 96 | 2033-09 | 2575.41 | 297.63 | 2277.78 | 109333.33 |
| 97 | 2033-10 | 2569.33 | 291.56 | 2277.78 | 107055.56 |
| 98 | 2033-11 | 2563.26 | 285.48 | 2277.78 | 104777.78 |
| 99 | 2033-12 | 2557.19 | 279.41 | 2277.78 | 102500.00 |
| 100 | 2034-01 | 2551.11 | 273.33 | 2277.78 | 100222.22 |
| 101 | 2034-02 | 2545.04 | 267.26 | 2277.78 | 97944.44 |
| 102 | 2034-03 | 2538.96 | 261.19 | 2277.78 | 95666.67 |
| 103 | 2034-04 | 2532.89 | 255.11 | 2277.78 | 93388.89 |
| 104 | 2034-05 | 2526.81 | 249.04 | 2277.78 | 91111.11 |
| 105 | 2034-06 | 2520.74 | 242.96 | 2277.78 | 88833.33 |
| 106 | 2034-07 | 2514.67 | 236.89 | 2277.78 | 86555.56 |
| 107 | 2034-08 | 2508.59 | 230.81 | 2277.78 | 84277.78 |
| 108 | 2034-09 | 2502.52 | 224.74 | 2277.78 | 82000.00 |
| 109 | 2034-10 | 2496.44 | 218.67 | 2277.78 | 79722.22 |
| 110 | 2034-11 | 2490.37 | 212.59 | 2277.78 | 77444.44 |
| 111 | 2034-12 | 2484.30 | 206.52 | 2277.78 | 75166.67 |
| 112 | 2035-01 | 2478.22 | 200.44 | 2277.78 | 72888.89 |
| 113 | 2035-02 | 2472.15 | 194.37 | 2277.78 | 70611.11 |
| 114 | 2035-03 | 2466.07 | 188.30 | 2277.78 | 68333.33 |
| 115 | 2035-04 | 2460.00 | 182.22 | 2277.78 | 66055.56 |
| 116 | 2035-05 | 2453.93 | 176.15 | 2277.78 | 63777.78 |
| 117 | 2035-06 | 2447.85 | 170.07 | 2277.78 | 61500.00 |
| 118 | 2035-07 | 2441.78 | 164.00 | 2277.78 | 59222.22 |
| 119 | 2035-08 | 2435.70 | 157.93 | 2277.78 | 56944.44 |
| 120 | 2035-09 | 2429.63 | 151.85 | 2277.78 | 54666.67 |
| 121 | 2035-10 | 2423.56 | 145.78 | 2277.78 | 52388.89 |
| 122 | 2035-11 | 2417.48 | 139.70 | 2277.78 | 50111.11 |
| 123 | 2035-12 | 2411.41 | 133.63 | 2277.78 | 47833.33 |
| 124 | 2036-01 | 2405.33 | 127.56 | 2277.78 | 45555.56 |
| 125 | 2036-02 | 2399.26 | 121.48 | 2277.78 | 43277.78 |
| 126 | 2036-03 | 2393.19 | 115.41 | 2277.78 | 41000.00 |
| 127 | 2036-04 | 2387.11 | 109.33 | 2277.78 | 38722.22 |
| 128 | 2036-05 | 2381.04 | 103.26 | 2277.78 | 36444.44 |
| 129 | 2036-06 | 2374.96 | 97.19 | 2277.78 | 34166.67 |
| 130 | 2036-07 | 2368.89 | 91.11 | 2277.78 | 31888.89 |
| 131 | 2036-08 | 2362.81 | 85.04 | 2277.78 | 29611.11 |
| 132 | 2036-09 | 2356.74 | 78.96 | 2277.78 | 27333.33 |
| 133 | 2036-10 | 2350.67 | 72.89 | 2277.78 | 25055.56 |
| 134 | 2036-11 | 2344.59 | 66.81 | 2277.78 | 22777.78 |
| 135 | 2036-12 | 2338.52 | 60.74 | 2277.78 | 20500.00 |
| 136 | 2037-01 | 2332.44 | 54.67 | 2277.78 | 18222.22 |
| 137 | 2037-02 | 2326.37 | 48.59 | 2277.78 | 15944.44 |
| 138 | 2037-03 | 2320.30 | 42.52 | 2277.78 | 13666.67 |
| 139 | 2037-04 | 2314.22 | 36.44 | 2277.78 | 11388.89 |
| 140 | 2037-05 | 2308.15 | 30.37 | 2277.78 | 9111.11 |
| 141 | 2037-06 | 2302.07 | 24.30 | 2277.78 | 6833.33 |
| 142 | 2037-07 | 2296.00 | 18.22 | 2277.78 | 4555.56 |
| 143 | 2037-08 | 2289.93 | 12.15 | 2277.78 | 2277.78 |
| 144 | 2037-09 | 2283.85 | 6.07 | 2277.78 | 0.00 |