宜春贷款32.7万（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：32.7万
还款月数：12年
每月还款：2737.66元
利息总额：6.72万
本息合计：39.42万
| 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 | 2737.66 | 872.00 | 1865.66 | 325134.34 |
| 2 | 2025-11 | 2737.66 | 867.02 | 1870.63 | 323263.71 |
| 3 | 2025-12 | 2737.66 | 862.04 | 1875.62 | 321388.09 |
| 4 | 2026-01 | 2737.66 | 857.03 | 1880.62 | 319507.46 |
| 5 | 2026-02 | 2737.66 | 852.02 | 1885.64 | 317621.82 |
| 6 | 2026-03 | 2737.66 | 846.99 | 1890.67 | 315731.16 |
| 7 | 2026-04 | 2737.66 | 841.95 | 1895.71 | 313835.45 |
| 8 | 2026-05 | 2737.66 | 836.89 | 1900.76 | 311934.68 |
| 9 | 2026-06 | 2737.66 | 831.83 | 1905.83 | 310028.85 |
| 10 | 2026-07 | 2737.66 | 826.74 | 1910.91 | 308117.94 |
| 11 | 2026-08 | 2737.66 | 821.65 | 1916.01 | 306201.93 |
| 12 | 2026-09 | 2737.66 | 816.54 | 1921.12 | 304280.81 |
| 13 | 2026-10 | 2737.66 | 811.42 | 1926.24 | 302354.56 |
| 14 | 2026-11 | 2737.66 | 806.28 | 1931.38 | 300423.18 |
| 15 | 2026-12 | 2737.66 | 801.13 | 1936.53 | 298486.65 |
| 16 | 2027-01 | 2737.66 | 795.96 | 1941.69 | 296544.96 |
| 17 | 2027-02 | 2737.66 | 790.79 | 1946.87 | 294598.09 |
| 18 | 2027-03 | 2737.66 | 785.59 | 1952.06 | 292646.02 |
| 19 | 2027-04 | 2737.66 | 780.39 | 1957.27 | 290688.75 |
| 20 | 2027-05 | 2737.66 | 775.17 | 1962.49 | 288726.26 |
| 21 | 2027-06 | 2737.66 | 769.94 | 1967.72 | 286758.54 |
| 22 | 2027-07 | 2737.66 | 764.69 | 1972.97 | 284785.57 |
| 23 | 2027-08 | 2737.66 | 759.43 | 1978.23 | 282807.34 |
| 24 | 2027-09 | 2737.66 | 754.15 | 1983.51 | 280823.84 |
| 25 | 2027-10 | 2737.66 | 748.86 | 1988.79 | 278835.04 |
| 26 | 2027-11 | 2737.66 | 743.56 | 1994.10 | 276840.94 |
| 27 | 2027-12 | 2737.66 | 738.24 | 1999.42 | 274841.53 |
| 28 | 2028-01 | 2737.66 | 732.91 | 2004.75 | 272836.78 |
| 29 | 2028-02 | 2737.66 | 727.56 | 2010.09 | 270826.69 |
| 30 | 2028-03 | 2737.66 | 722.20 | 2015.45 | 268811.23 |
| 31 | 2028-04 | 2737.66 | 716.83 | 2020.83 | 266790.40 |
| 32 | 2028-05 | 2737.66 | 711.44 | 2026.22 | 264764.19 |
| 33 | 2028-06 | 2737.66 | 706.04 | 2031.62 | 262732.57 |
| 34 | 2028-07 | 2737.66 | 700.62 | 2037.04 | 260695.53 |
| 35 | 2028-08 | 2737.66 | 695.19 | 2042.47 | 258653.06 |
| 36 | 2028-09 | 2737.66 | 689.74 | 2047.92 | 256605.14 |
| 37 | 2028-10 | 2737.66 | 684.28 | 2053.38 | 254551.76 |
| 38 | 2028-11 | 2737.66 | 678.80 | 2058.85 | 252492.91 |
| 39 | 2028-12 | 2737.66 | 673.31 | 2064.34 | 250428.56 |
| 40 | 2029-01 | 2737.66 | 667.81 | 2069.85 | 248358.71 |
| 41 | 2029-02 | 2737.66 | 662.29 | 2075.37 | 246283.35 |
| 42 | 2029-03 | 2737.66 | 656.76 | 2080.90 | 244202.44 |
| 43 | 2029-04 | 2737.66 | 651.21 | 2086.45 | 242115.99 |
| 44 | 2029-05 | 2737.66 | 645.64 | 2092.02 | 240023.97 |
| 45 | 2029-06 | 2737.66 | 640.06 | 2097.59 | 237926.38 |
| 46 | 2029-07 | 2737.66 | 634.47 | 2103.19 | 235823.19 |
| 47 | 2029-08 | 2737.66 | 628.86 | 2108.80 | 233714.40 |
| 48 | 2029-09 | 2737.66 | 623.24 | 2114.42 | 231599.98 |
| 49 | 2029-10 | 2737.66 | 617.60 | 2120.06 | 229479.92 |
| 50 | 2029-11 | 2737.66 | 611.95 | 2125.71 | 227354.20 |
| 51 | 2029-12 | 2737.66 | 606.28 | 2131.38 | 225222.82 |
| 52 | 2030-01 | 2737.66 | 600.59 | 2137.06 | 223085.76 |
| 53 | 2030-02 | 2737.66 | 594.90 | 2142.76 | 220943.00 |
| 54 | 2030-03 | 2737.66 | 589.18 | 2148.48 | 218794.52 |
| 55 | 2030-04 | 2737.66 | 583.45 | 2154.21 | 216640.31 |
| 56 | 2030-05 | 2737.66 | 577.71 | 2159.95 | 214480.36 |
| 57 | 2030-06 | 2737.66 | 571.95 | 2165.71 | 212314.65 |
| 58 | 2030-07 | 2737.66 | 566.17 | 2171.49 | 210143.16 |
| 59 | 2030-08 | 2737.66 | 560.38 | 2177.28 | 207965.89 |
| 60 | 2030-09 | 2737.66 | 554.58 | 2183.08 | 205782.80 |
| 61 | 2030-10 | 2737.66 | 548.75 | 2188.90 | 203593.90 |
| 62 | 2030-11 | 2737.66 | 542.92 | 2194.74 | 201399.16 |
| 63 | 2030-12 | 2737.66 | 537.06 | 2200.59 | 199198.56 |
| 64 | 2031-01 | 2737.66 | 531.20 | 2206.46 | 196992.10 |
| 65 | 2031-02 | 2737.66 | 525.31 | 2212.35 | 194779.76 |
| 66 | 2031-03 | 2737.66 | 519.41 | 2218.25 | 192561.51 |
| 67 | 2031-04 | 2737.66 | 513.50 | 2224.16 | 190337.35 |
| 68 | 2031-05 | 2737.66 | 507.57 | 2230.09 | 188107.26 |
| 69 | 2031-06 | 2737.66 | 501.62 | 2236.04 | 185871.22 |
| 70 | 2031-07 | 2737.66 | 495.66 | 2242.00 | 183629.22 |
| 71 | 2031-08 | 2737.66 | 489.68 | 2247.98 | 181381.23 |
| 72 | 2031-09 | 2737.66 | 483.68 | 2253.98 | 179127.26 |
| 73 | 2031-10 | 2737.66 | 477.67 | 2259.99 | 176867.27 |
| 74 | 2031-11 | 2737.66 | 471.65 | 2266.01 | 174601.26 |
| 75 | 2031-12 | 2737.66 | 465.60 | 2272.06 | 172329.21 |
| 76 | 2032-01 | 2737.66 | 459.54 | 2278.11 | 170051.09 |
| 77 | 2032-02 | 2737.66 | 453.47 | 2284.19 | 167766.90 |
| 78 | 2032-03 | 2737.66 | 447.38 | 2290.28 | 165476.62 |
| 79 | 2032-04 | 2737.66 | 441.27 | 2296.39 | 163180.23 |
| 80 | 2032-05 | 2737.66 | 435.15 | 2302.51 | 160877.72 |
| 81 | 2032-06 | 2737.66 | 429.01 | 2308.65 | 158569.07 |
| 82 | 2032-07 | 2737.66 | 422.85 | 2314.81 | 156254.26 |
| 83 | 2032-08 | 2737.66 | 416.68 | 2320.98 | 153933.28 |
| 84 | 2032-09 | 2737.66 | 410.49 | 2327.17 | 151606.11 |
| 85 | 2032-10 | 2737.66 | 404.28 | 2333.38 | 149272.74 |
| 86 | 2032-11 | 2737.66 | 398.06 | 2339.60 | 146933.14 |
| 87 | 2032-12 | 2737.66 | 391.82 | 2345.84 | 144587.30 |
| 88 | 2033-01 | 2737.66 | 385.57 | 2352.09 | 142235.21 |
| 89 | 2033-02 | 2737.66 | 379.29 | 2358.36 | 139876.85 |
| 90 | 2033-03 | 2737.66 | 373.00 | 2364.65 | 137512.19 |
| 91 | 2033-04 | 2737.66 | 366.70 | 2370.96 | 135141.23 |
| 92 | 2033-05 | 2737.66 | 360.38 | 2377.28 | 132763.95 |
| 93 | 2033-06 | 2737.66 | 354.04 | 2383.62 | 130380.33 |
| 94 | 2033-07 | 2737.66 | 347.68 | 2389.98 | 127990.35 |
| 95 | 2033-08 | 2737.66 | 341.31 | 2396.35 | 125594.00 |
| 96 | 2033-09 | 2737.66 | 334.92 | 2402.74 | 123191.26 |
| 97 | 2033-10 | 2737.66 | 328.51 | 2409.15 | 120782.11 |
| 98 | 2033-11 | 2737.66 | 322.09 | 2415.57 | 118366.54 |
| 99 | 2033-12 | 2737.66 | 315.64 | 2422.01 | 115944.52 |
| 100 | 2034-01 | 2737.66 | 309.19 | 2428.47 | 113516.05 |
| 101 | 2034-02 | 2737.66 | 302.71 | 2434.95 | 111081.10 |
| 102 | 2034-03 | 2737.66 | 296.22 | 2441.44 | 108639.66 |
| 103 | 2034-04 | 2737.66 | 289.71 | 2447.95 | 106191.71 |
| 104 | 2034-05 | 2737.66 | 283.18 | 2454.48 | 103737.23 |
| 105 | 2034-06 | 2737.66 | 276.63 | 2461.03 | 101276.20 |
| 106 | 2034-07 | 2737.66 | 270.07 | 2467.59 | 98808.61 |
| 107 | 2034-08 | 2737.66 | 263.49 | 2474.17 | 96334.44 |
| 108 | 2034-09 | 2737.66 | 256.89 | 2480.77 | 93853.68 |
| 109 | 2034-10 | 2737.66 | 250.28 | 2487.38 | 91366.29 |
| 110 | 2034-11 | 2737.66 | 243.64 | 2494.02 | 88872.28 |
| 111 | 2034-12 | 2737.66 | 236.99 | 2500.67 | 86371.61 |
| 112 | 2035-01 | 2737.66 | 230.32 | 2507.33 | 83864.28 |
| 113 | 2035-02 | 2737.66 | 223.64 | 2514.02 | 81350.26 |
| 114 | 2035-03 | 2737.66 | 216.93 | 2520.72 | 78829.53 |
| 115 | 2035-04 | 2737.66 | 210.21 | 2527.45 | 76302.09 |
| 116 | 2035-05 | 2737.66 | 203.47 | 2534.19 | 73767.90 |
| 117 | 2035-06 | 2737.66 | 196.71 | 2540.94 | 71226.96 |
| 118 | 2035-07 | 2737.66 | 189.94 | 2547.72 | 68679.24 |
| 119 | 2035-08 | 2737.66 | 183.14 | 2554.51 | 66124.72 |
| 120 | 2035-09 | 2737.66 | 176.33 | 2561.33 | 63563.40 |
| 121 | 2035-10 | 2737.66 | 169.50 | 2568.16 | 60995.24 |
| 122 | 2035-11 | 2737.66 | 162.65 | 2575.00 | 58420.24 |
| 123 | 2035-12 | 2737.66 | 155.79 | 2581.87 | 55838.37 |
| 124 | 2036-01 | 2737.66 | 148.90 | 2588.76 | 53249.61 |
| 125 | 2036-02 | 2737.66 | 142.00 | 2595.66 | 50653.95 |
| 126 | 2036-03 | 2737.66 | 135.08 | 2602.58 | 48051.37 |
| 127 | 2036-04 | 2737.66 | 128.14 | 2609.52 | 45441.85 |
| 128 | 2036-05 | 2737.66 | 121.18 | 2616.48 | 42825.37 |
| 129 | 2036-06 | 2737.66 | 114.20 | 2623.46 | 40201.91 |
| 130 | 2036-07 | 2737.66 | 107.21 | 2630.45 | 37571.46 |
| 131 | 2036-08 | 2737.66 | 100.19 | 2637.47 | 34933.99 |
| 132 | 2036-09 | 2737.66 | 93.16 | 2644.50 | 32289.49 |
| 133 | 2036-10 | 2737.66 | 86.11 | 2651.55 | 29637.93 |
| 134 | 2036-11 | 2737.66 | 79.03 | 2658.62 | 26979.31 |
| 135 | 2036-12 | 2737.66 | 71.94 | 2665.71 | 24313.59 |
| 136 | 2037-01 | 2737.66 | 64.84 | 2672.82 | 21640.77 |
| 137 | 2037-02 | 2737.66 | 57.71 | 2679.95 | 18960.82 |
| 138 | 2037-03 | 2737.66 | 50.56 | 2687.10 | 16273.73 |
| 139 | 2037-04 | 2737.66 | 43.40 | 2694.26 | 13579.46 |
| 140 | 2037-05 | 2737.66 | 36.21 | 2701.45 | 10878.02 |
| 141 | 2037-06 | 2737.66 | 29.01 | 2708.65 | 8169.37 |
| 142 | 2037-07 | 2737.66 | 21.78 | 2715.87 | 5453.49 |
| 143 | 2037-08 | 2737.66 | 14.54 | 2723.12 | 2730.38 |
| 144 | 2037-09 | 2737.66 | 7.28 | 2730.38 | 0.00 |
等额本金还款方式：
贷款总额：32.7万
还款月数：12年
首月还款：3142.83元
每月递减：6.06元
利息总额：6.32万
本息合计：39.02万
节省利息：4002.83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 | 3142.83 | 872.00 | 2270.83 | 324729.17 |
| 2 | 2025-11 | 3136.78 | 865.94 | 2270.83 | 322458.33 |
| 3 | 2025-12 | 3130.72 | 859.89 | 2270.83 | 320187.50 |
| 4 | 2026-01 | 3124.67 | 853.83 | 2270.83 | 317916.67 |
| 5 | 2026-02 | 3118.61 | 847.78 | 2270.83 | 315645.83 |
| 6 | 2026-03 | 3112.56 | 841.72 | 2270.83 | 313375.00 |
| 7 | 2026-04 | 3106.50 | 835.67 | 2270.83 | 311104.17 |
| 8 | 2026-05 | 3100.44 | 829.61 | 2270.83 | 308833.33 |
| 9 | 2026-06 | 3094.39 | 823.56 | 2270.83 | 306562.50 |
| 10 | 2026-07 | 3088.33 | 817.50 | 2270.83 | 304291.67 |
| 11 | 2026-08 | 3082.28 | 811.44 | 2270.83 | 302020.83 |
| 12 | 2026-09 | 3076.22 | 805.39 | 2270.83 | 299750.00 |
| 13 | 2026-10 | 3070.17 | 799.33 | 2270.83 | 297479.17 |
| 14 | 2026-11 | 3064.11 | 793.28 | 2270.83 | 295208.33 |
| 15 | 2026-12 | 3058.06 | 787.22 | 2270.83 | 292937.50 |
| 16 | 2027-01 | 3052.00 | 781.17 | 2270.83 | 290666.67 |
| 17 | 2027-02 | 3045.94 | 775.11 | 2270.83 | 288395.83 |
| 18 | 2027-03 | 3039.89 | 769.06 | 2270.83 | 286125.00 |
| 19 | 2027-04 | 3033.83 | 763.00 | 2270.83 | 283854.17 |
| 20 | 2027-05 | 3027.78 | 756.94 | 2270.83 | 281583.33 |
| 21 | 2027-06 | 3021.72 | 750.89 | 2270.83 | 279312.50 |
| 22 | 2027-07 | 3015.67 | 744.83 | 2270.83 | 277041.67 |
| 23 | 2027-08 | 3009.61 | 738.78 | 2270.83 | 274770.83 |
| 24 | 2027-09 | 3003.56 | 732.72 | 2270.83 | 272500.00 |
| 25 | 2027-10 | 2997.50 | 726.67 | 2270.83 | 270229.17 |
| 26 | 2027-11 | 2991.44 | 720.61 | 2270.83 | 267958.33 |
| 27 | 2027-12 | 2985.39 | 714.56 | 2270.83 | 265687.50 |
| 28 | 2028-01 | 2979.33 | 708.50 | 2270.83 | 263416.67 |
| 29 | 2028-02 | 2973.28 | 702.44 | 2270.83 | 261145.83 |
| 30 | 2028-03 | 2967.22 | 696.39 | 2270.83 | 258875.00 |
| 31 | 2028-04 | 2961.17 | 690.33 | 2270.83 | 256604.17 |
| 32 | 2028-05 | 2955.11 | 684.28 | 2270.83 | 254333.33 |
| 33 | 2028-06 | 2949.06 | 678.22 | 2270.83 | 252062.50 |
| 34 | 2028-07 | 2943.00 | 672.17 | 2270.83 | 249791.67 |
| 35 | 2028-08 | 2936.94 | 666.11 | 2270.83 | 247520.83 |
| 36 | 2028-09 | 2930.89 | 660.06 | 2270.83 | 245250.00 |
| 37 | 2028-10 | 2924.83 | 654.00 | 2270.83 | 242979.17 |
| 38 | 2028-11 | 2918.78 | 647.94 | 2270.83 | 240708.33 |
| 39 | 2028-12 | 2912.72 | 641.89 | 2270.83 | 238437.50 |
| 40 | 2029-01 | 2906.67 | 635.83 | 2270.83 | 236166.67 |
| 41 | 2029-02 | 2900.61 | 629.78 | 2270.83 | 233895.83 |
| 42 | 2029-03 | 2894.56 | 623.72 | 2270.83 | 231625.00 |
| 43 | 2029-04 | 2888.50 | 617.67 | 2270.83 | 229354.17 |
| 44 | 2029-05 | 2882.44 | 611.61 | 2270.83 | 227083.33 |
| 45 | 2029-06 | 2876.39 | 605.56 | 2270.83 | 224812.50 |
| 46 | 2029-07 | 2870.33 | 599.50 | 2270.83 | 222541.67 |
| 47 | 2029-08 | 2864.28 | 593.44 | 2270.83 | 220270.83 |
| 48 | 2029-09 | 2858.22 | 587.39 | 2270.83 | 218000.00 |
| 49 | 2029-10 | 2852.17 | 581.33 | 2270.83 | 215729.17 |
| 50 | 2029-11 | 2846.11 | 575.28 | 2270.83 | 213458.33 |
| 51 | 2029-12 | 2840.06 | 569.22 | 2270.83 | 211187.50 |
| 52 | 2030-01 | 2834.00 | 563.17 | 2270.83 | 208916.67 |
| 53 | 2030-02 | 2827.94 | 557.11 | 2270.83 | 206645.83 |
| 54 | 2030-03 | 2821.89 | 551.06 | 2270.83 | 204375.00 |
| 55 | 2030-04 | 2815.83 | 545.00 | 2270.83 | 202104.17 |
| 56 | 2030-05 | 2809.78 | 538.94 | 2270.83 | 199833.33 |
| 57 | 2030-06 | 2803.72 | 532.89 | 2270.83 | 197562.50 |
| 58 | 2030-07 | 2797.67 | 526.83 | 2270.83 | 195291.67 |
| 59 | 2030-08 | 2791.61 | 520.78 | 2270.83 | 193020.83 |
| 60 | 2030-09 | 2785.56 | 514.72 | 2270.83 | 190750.00 |
| 61 | 2030-10 | 2779.50 | 508.67 | 2270.83 | 188479.17 |
| 62 | 2030-11 | 2773.44 | 502.61 | 2270.83 | 186208.33 |
| 63 | 2030-12 | 2767.39 | 496.56 | 2270.83 | 183937.50 |
| 64 | 2031-01 | 2761.33 | 490.50 | 2270.83 | 181666.67 |
| 65 | 2031-02 | 2755.28 | 484.44 | 2270.83 | 179395.83 |
| 66 | 2031-03 | 2749.22 | 478.39 | 2270.83 | 177125.00 |
| 67 | 2031-04 | 2743.17 | 472.33 | 2270.83 | 174854.17 |
| 68 | 2031-05 | 2737.11 | 466.28 | 2270.83 | 172583.33 |
| 69 | 2031-06 | 2731.06 | 460.22 | 2270.83 | 170312.50 |
| 70 | 2031-07 | 2725.00 | 454.17 | 2270.83 | 168041.67 |
| 71 | 2031-08 | 2718.94 | 448.11 | 2270.83 | 165770.83 |
| 72 | 2031-09 | 2712.89 | 442.06 | 2270.83 | 163500.00 |
| 73 | 2031-10 | 2706.83 | 436.00 | 2270.83 | 161229.17 |
| 74 | 2031-11 | 2700.78 | 429.94 | 2270.83 | 158958.33 |
| 75 | 2031-12 | 2694.72 | 423.89 | 2270.83 | 156687.50 |
| 76 | 2032-01 | 2688.67 | 417.83 | 2270.83 | 154416.67 |
| 77 | 2032-02 | 2682.61 | 411.78 | 2270.83 | 152145.83 |
| 78 | 2032-03 | 2676.56 | 405.72 | 2270.83 | 149875.00 |
| 79 | 2032-04 | 2670.50 | 399.67 | 2270.83 | 147604.17 |
| 80 | 2032-05 | 2664.44 | 393.61 | 2270.83 | 145333.33 |
| 81 | 2032-06 | 2658.39 | 387.56 | 2270.83 | 143062.50 |
| 82 | 2032-07 | 2652.33 | 381.50 | 2270.83 | 140791.67 |
| 83 | 2032-08 | 2646.28 | 375.44 | 2270.83 | 138520.83 |
| 84 | 2032-09 | 2640.22 | 369.39 | 2270.83 | 136250.00 |
| 85 | 2032-10 | 2634.17 | 363.33 | 2270.83 | 133979.17 |
| 86 | 2032-11 | 2628.11 | 357.28 | 2270.83 | 131708.33 |
| 87 | 2032-12 | 2622.06 | 351.22 | 2270.83 | 129437.50 |
| 88 | 2033-01 | 2616.00 | 345.17 | 2270.83 | 127166.67 |
| 89 | 2033-02 | 2609.94 | 339.11 | 2270.83 | 124895.83 |
| 90 | 2033-03 | 2603.89 | 333.06 | 2270.83 | 122625.00 |
| 91 | 2033-04 | 2597.83 | 327.00 | 2270.83 | 120354.17 |
| 92 | 2033-05 | 2591.78 | 320.94 | 2270.83 | 118083.33 |
| 93 | 2033-06 | 2585.72 | 314.89 | 2270.83 | 115812.50 |
| 94 | 2033-07 | 2579.67 | 308.83 | 2270.83 | 113541.67 |
| 95 | 2033-08 | 2573.61 | 302.78 | 2270.83 | 111270.83 |
| 96 | 2033-09 | 2567.56 | 296.72 | 2270.83 | 109000.00 |
| 97 | 2033-10 | 2561.50 | 290.67 | 2270.83 | 106729.17 |
| 98 | 2033-11 | 2555.44 | 284.61 | 2270.83 | 104458.33 |
| 99 | 2033-12 | 2549.39 | 278.56 | 2270.83 | 102187.50 |
| 100 | 2034-01 | 2543.33 | 272.50 | 2270.83 | 99916.67 |
| 101 | 2034-02 | 2537.28 | 266.44 | 2270.83 | 97645.83 |
| 102 | 2034-03 | 2531.22 | 260.39 | 2270.83 | 95375.00 |
| 103 | 2034-04 | 2525.17 | 254.33 | 2270.83 | 93104.17 |
| 104 | 2034-05 | 2519.11 | 248.28 | 2270.83 | 90833.33 |
| 105 | 2034-06 | 2513.06 | 242.22 | 2270.83 | 88562.50 |
| 106 | 2034-07 | 2507.00 | 236.17 | 2270.83 | 86291.67 |
| 107 | 2034-08 | 2500.94 | 230.11 | 2270.83 | 84020.83 |
| 108 | 2034-09 | 2494.89 | 224.06 | 2270.83 | 81750.00 |
| 109 | 2034-10 | 2488.83 | 218.00 | 2270.83 | 79479.17 |
| 110 | 2034-11 | 2482.78 | 211.94 | 2270.83 | 77208.33 |
| 111 | 2034-12 | 2476.72 | 205.89 | 2270.83 | 74937.50 |
| 112 | 2035-01 | 2470.67 | 199.83 | 2270.83 | 72666.67 |
| 113 | 2035-02 | 2464.61 | 193.78 | 2270.83 | 70395.83 |
| 114 | 2035-03 | 2458.56 | 187.72 | 2270.83 | 68125.00 |
| 115 | 2035-04 | 2452.50 | 181.67 | 2270.83 | 65854.17 |
| 116 | 2035-05 | 2446.44 | 175.61 | 2270.83 | 63583.33 |
| 117 | 2035-06 | 2440.39 | 169.56 | 2270.83 | 61312.50 |
| 118 | 2035-07 | 2434.33 | 163.50 | 2270.83 | 59041.67 |
| 119 | 2035-08 | 2428.28 | 157.44 | 2270.83 | 56770.83 |
| 120 | 2035-09 | 2422.22 | 151.39 | 2270.83 | 54500.00 |
| 121 | 2035-10 | 2416.17 | 145.33 | 2270.83 | 52229.17 |
| 122 | 2035-11 | 2410.11 | 139.28 | 2270.83 | 49958.33 |
| 123 | 2035-12 | 2404.06 | 133.22 | 2270.83 | 47687.50 |
| 124 | 2036-01 | 2398.00 | 127.17 | 2270.83 | 45416.67 |
| 125 | 2036-02 | 2391.94 | 121.11 | 2270.83 | 43145.83 |
| 126 | 2036-03 | 2385.89 | 115.06 | 2270.83 | 40875.00 |
| 127 | 2036-04 | 2379.83 | 109.00 | 2270.83 | 38604.17 |
| 128 | 2036-05 | 2373.78 | 102.94 | 2270.83 | 36333.33 |
| 129 | 2036-06 | 2367.72 | 96.89 | 2270.83 | 34062.50 |
| 130 | 2036-07 | 2361.67 | 90.83 | 2270.83 | 31791.67 |
| 131 | 2036-08 | 2355.61 | 84.78 | 2270.83 | 29520.83 |
| 132 | 2036-09 | 2349.56 | 78.72 | 2270.83 | 27250.00 |
| 133 | 2036-10 | 2343.50 | 72.67 | 2270.83 | 24979.17 |
| 134 | 2036-11 | 2337.44 | 66.61 | 2270.83 | 22708.33 |
| 135 | 2036-12 | 2331.39 | 60.56 | 2270.83 | 20437.50 |
| 136 | 2037-01 | 2325.33 | 54.50 | 2270.83 | 18166.67 |
| 137 | 2037-02 | 2319.28 | 48.44 | 2270.83 | 15895.83 |
| 138 | 2037-03 | 2313.22 | 42.39 | 2270.83 | 13625.00 |
| 139 | 2037-04 | 2307.17 | 36.33 | 2270.83 | 11354.17 |
| 140 | 2037-05 | 2301.11 | 30.28 | 2270.83 | 9083.33 |
| 141 | 2037-06 | 2295.06 | 24.22 | 2270.83 | 6812.50 |
| 142 | 2037-07 | 2289.00 | 18.17 | 2270.83 | 4541.67 |
| 143 | 2037-08 | 2282.94 | 12.11 | 2270.83 | 2270.83 |
| 144 | 2037-09 | 2276.89 | 6.06 | 2270.83 | 0.00 |