贷款29.35万（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：29.35万
还款月数：12年2个月
每月还款：2381.27元
利息总额：5.42万
本息合计：34.77万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2381.27 | 697.06 | 1684.21 | 291815.79 |
| 2 | 2025-02 | 2381.27 | 693.06 | 1688.21 | 290127.59 |
| 3 | 2025-03 | 2381.27 | 689.05 | 1692.22 | 288435.37 |
| 4 | 2025-04 | 2381.27 | 685.03 | 1696.24 | 286739.13 |
| 5 | 2025-05 | 2381.27 | 681.01 | 1700.26 | 285038.87 |
| 6 | 2025-06 | 2381.27 | 676.97 | 1704.30 | 283334.57 |
| 7 | 2025-07 | 2381.27 | 672.92 | 1708.35 | 281626.22 |
| 8 | 2025-08 | 2381.27 | 668.86 | 1712.41 | 279913.81 |
| 9 | 2025-09 | 2381.27 | 664.80 | 1716.47 | 278197.33 |
| 10 | 2025-10 | 2381.27 | 660.72 | 1720.55 | 276476.78 |
| 11 | 2025-11 | 2381.27 | 656.63 | 1724.64 | 274752.15 |
| 12 | 2025-12 | 2381.27 | 652.54 | 1728.73 | 273023.41 |
| 13 | 2026-01 | 2381.27 | 648.43 | 1732.84 | 271290.57 |
| 14 | 2026-02 | 2381.27 | 644.32 | 1736.95 | 269553.62 |
| 15 | 2026-03 | 2381.27 | 640.19 | 1741.08 | 267812.54 |
| 16 | 2026-04 | 2381.27 | 636.05 | 1745.21 | 266067.32 |
| 17 | 2026-05 | 2381.27 | 631.91 | 1749.36 | 264317.96 |
| 18 | 2026-06 | 2381.27 | 627.76 | 1753.51 | 262564.45 |
| 19 | 2026-07 | 2381.27 | 623.59 | 1757.68 | 260806.77 |
| 20 | 2026-08 | 2381.27 | 619.42 | 1761.85 | 259044.92 |
| 21 | 2026-09 | 2381.27 | 615.23 | 1766.04 | 257278.88 |
| 22 | 2026-10 | 2381.27 | 611.04 | 1770.23 | 255508.65 |
| 23 | 2026-11 | 2381.27 | 606.83 | 1774.44 | 253734.21 |
| 24 | 2026-12 | 2381.27 | 602.62 | 1778.65 | 251955.56 |
| 25 | 2027-01 | 2381.27 | 598.39 | 1782.88 | 250172.68 |
| 26 | 2027-02 | 2381.27 | 594.16 | 1787.11 | 248385.57 |
| 27 | 2027-03 | 2381.27 | 589.92 | 1791.35 | 246594.22 |
| 28 | 2027-04 | 2381.27 | 585.66 | 1795.61 | 244798.61 |
| 29 | 2027-05 | 2381.27 | 581.40 | 1799.87 | 242998.74 |
| 30 | 2027-06 | 2381.27 | 577.12 | 1804.15 | 241194.59 |
| 31 | 2027-07 | 2381.27 | 572.84 | 1808.43 | 239386.16 |
| 32 | 2027-08 | 2381.27 | 568.54 | 1812.73 | 237573.43 |
| 33 | 2027-09 | 2381.27 | 564.24 | 1817.03 | 235756.40 |
| 34 | 2027-10 | 2381.27 | 559.92 | 1821.35 | 233935.05 |
| 35 | 2027-11 | 2381.27 | 555.60 | 1825.67 | 232109.38 |
| 36 | 2027-12 | 2381.27 | 551.26 | 1830.01 | 230279.37 |
| 37 | 2028-01 | 2381.27 | 546.91 | 1834.36 | 228445.01 |
| 38 | 2028-02 | 2381.27 | 542.56 | 1838.71 | 226606.30 |
| 39 | 2028-03 | 2381.27 | 538.19 | 1843.08 | 224763.22 |
| 40 | 2028-04 | 2381.27 | 533.81 | 1847.46 | 222915.76 |
| 41 | 2028-05 | 2381.27 | 529.42 | 1851.84 | 221063.92 |
| 42 | 2028-06 | 2381.27 | 525.03 | 1856.24 | 219207.67 |
| 43 | 2028-07 | 2381.27 | 520.62 | 1860.65 | 217347.02 |
| 44 | 2028-08 | 2381.27 | 516.20 | 1865.07 | 215481.95 |
| 45 | 2028-09 | 2381.27 | 511.77 | 1869.50 | 213612.45 |
| 46 | 2028-10 | 2381.27 | 507.33 | 1873.94 | 211738.51 |
| 47 | 2028-11 | 2381.27 | 502.88 | 1878.39 | 209860.12 |
| 48 | 2028-12 | 2381.27 | 498.42 | 1882.85 | 207977.27 |
| 49 | 2029-01 | 2381.27 | 493.95 | 1887.32 | 206089.94 |
| 50 | 2029-02 | 2381.27 | 489.46 | 1891.81 | 204198.14 |
| 51 | 2029-03 | 2381.27 | 484.97 | 1896.30 | 202301.84 |
| 52 | 2029-04 | 2381.27 | 480.47 | 1900.80 | 200401.04 |
| 53 | 2029-05 | 2381.27 | 475.95 | 1905.32 | 198495.72 |
| 54 | 2029-06 | 2381.27 | 471.43 | 1909.84 | 196585.88 |
| 55 | 2029-07 | 2381.27 | 466.89 | 1914.38 | 194671.50 |
| 56 | 2029-08 | 2381.27 | 462.34 | 1918.92 | 192752.57 |
| 57 | 2029-09 | 2381.27 | 457.79 | 1923.48 | 190829.09 |
| 58 | 2029-10 | 2381.27 | 453.22 | 1928.05 | 188901.04 |
| 59 | 2029-11 | 2381.27 | 448.64 | 1932.63 | 186968.41 |
| 60 | 2029-12 | 2381.27 | 444.05 | 1937.22 | 185031.19 |
| 61 | 2030-01 | 2381.27 | 439.45 | 1941.82 | 183089.37 |
| 62 | 2030-02 | 2381.27 | 434.84 | 1946.43 | 181142.94 |
| 63 | 2030-03 | 2381.27 | 430.21 | 1951.06 | 179191.88 |
| 64 | 2030-04 | 2381.27 | 425.58 | 1955.69 | 177236.19 |
| 65 | 2030-05 | 2381.27 | 420.94 | 1960.33 | 175275.86 |
| 66 | 2030-06 | 2381.27 | 416.28 | 1964.99 | 173310.87 |
| 67 | 2030-07 | 2381.27 | 411.61 | 1969.66 | 171341.21 |
| 68 | 2030-08 | 2381.27 | 406.94 | 1974.33 | 169366.88 |
| 69 | 2030-09 | 2381.27 | 402.25 | 1979.02 | 167387.86 |
| 70 | 2030-10 | 2381.27 | 397.55 | 1983.72 | 165404.13 |
| 71 | 2030-11 | 2381.27 | 392.83 | 1988.43 | 163415.70 |
| 72 | 2030-12 | 2381.27 | 388.11 | 1993.16 | 161422.54 |
| 73 | 2031-01 | 2381.27 | 383.38 | 1997.89 | 159424.65 |
| 74 | 2031-02 | 2381.27 | 378.63 | 2002.64 | 157422.01 |
| 75 | 2031-03 | 2381.27 | 373.88 | 2007.39 | 155414.62 |
| 76 | 2031-04 | 2381.27 | 369.11 | 2012.16 | 153402.46 |
| 77 | 2031-05 | 2381.27 | 364.33 | 2016.94 | 151385.52 |
| 78 | 2031-06 | 2381.27 | 359.54 | 2021.73 | 149363.79 |
| 79 | 2031-07 | 2381.27 | 354.74 | 2026.53 | 147337.26 |
| 80 | 2031-08 | 2381.27 | 349.93 | 2031.34 | 145305.92 |
| 81 | 2031-09 | 2381.27 | 345.10 | 2036.17 | 143269.75 |
| 82 | 2031-10 | 2381.27 | 340.27 | 2041.00 | 141228.75 |
| 83 | 2031-11 | 2381.27 | 335.42 | 2045.85 | 139182.90 |
| 84 | 2031-12 | 2381.27 | 330.56 | 2050.71 | 137132.19 |
| 85 | 2032-01 | 2381.27 | 325.69 | 2055.58 | 135076.60 |
| 86 | 2032-02 | 2381.27 | 320.81 | 2060.46 | 133016.14 |
| 87 | 2032-03 | 2381.27 | 315.91 | 2065.36 | 130950.79 |
| 88 | 2032-04 | 2381.27 | 311.01 | 2070.26 | 128880.52 |
| 89 | 2032-05 | 2381.27 | 306.09 | 2075.18 | 126805.35 |
| 90 | 2032-06 | 2381.27 | 301.16 | 2080.11 | 124725.24 |
| 91 | 2032-07 | 2381.27 | 296.22 | 2085.05 | 122640.19 |
| 92 | 2032-08 | 2381.27 | 291.27 | 2090.00 | 120550.19 |
| 93 | 2032-09 | 2381.27 | 286.31 | 2094.96 | 118455.23 |
| 94 | 2032-10 | 2381.27 | 281.33 | 2099.94 | 116355.29 |
| 95 | 2032-11 | 2381.27 | 276.34 | 2104.93 | 114250.36 |
| 96 | 2032-12 | 2381.27 | 271.34 | 2109.93 | 112140.44 |
| 97 | 2033-01 | 2381.27 | 266.33 | 2114.94 | 110025.50 |
| 98 | 2033-02 | 2381.27 | 261.31 | 2119.96 | 107905.54 |
| 99 | 2033-03 | 2381.27 | 256.28 | 2124.99 | 105780.55 |
| 100 | 2033-04 | 2381.27 | 251.23 | 2130.04 | 103650.51 |
| 101 | 2033-05 | 2381.27 | 246.17 | 2135.10 | 101515.41 |
| 102 | 2033-06 | 2381.27 | 241.10 | 2140.17 | 99375.24 |
| 103 | 2033-07 | 2381.27 | 236.02 | 2145.25 | 97229.99 |
| 104 | 2033-08 | 2381.27 | 230.92 | 2150.35 | 95079.64 |
| 105 | 2033-09 | 2381.27 | 225.81 | 2155.46 | 92924.18 |
| 106 | 2033-10 | 2381.27 | 220.69 | 2160.57 | 90763.61 |
| 107 | 2033-11 | 2381.27 | 215.56 | 2165.71 | 88597.90 |
| 108 | 2033-12 | 2381.27 | 210.42 | 2170.85 | 86427.05 |
| 109 | 2034-01 | 2381.27 | 205.26 | 2176.01 | 84251.05 |
| 110 | 2034-02 | 2381.27 | 200.10 | 2181.17 | 82069.87 |
| 111 | 2034-03 | 2381.27 | 194.92 | 2186.35 | 79883.52 |
| 112 | 2034-04 | 2381.27 | 189.72 | 2191.55 | 77691.97 |
| 113 | 2034-05 | 2381.27 | 184.52 | 2196.75 | 75495.22 |
| 114 | 2034-06 | 2381.27 | 179.30 | 2201.97 | 73293.25 |
| 115 | 2034-07 | 2381.27 | 174.07 | 2207.20 | 71086.05 |
| 116 | 2034-08 | 2381.27 | 168.83 | 2212.44 | 68873.61 |
| 117 | 2034-09 | 2381.27 | 163.57 | 2217.69 | 66655.92 |
| 118 | 2034-10 | 2381.27 | 158.31 | 2222.96 | 64432.96 |
| 119 | 2034-11 | 2381.27 | 153.03 | 2228.24 | 62204.72 |
| 120 | 2034-12 | 2381.27 | 147.74 | 2233.53 | 59971.18 |
| 121 | 2035-01 | 2381.27 | 142.43 | 2238.84 | 57732.34 |
| 122 | 2035-02 | 2381.27 | 137.11 | 2244.16 | 55488.19 |
| 123 | 2035-03 | 2381.27 | 131.78 | 2249.49 | 53238.70 |
| 124 | 2035-04 | 2381.27 | 126.44 | 2254.83 | 50983.88 |
| 125 | 2035-05 | 2381.27 | 121.09 | 2260.18 | 48723.69 |
| 126 | 2035-06 | 2381.27 | 115.72 | 2265.55 | 46458.14 |
| 127 | 2035-07 | 2381.27 | 110.34 | 2270.93 | 44187.21 |
| 128 | 2035-08 | 2381.27 | 104.94 | 2276.33 | 41910.88 |
| 129 | 2035-09 | 2381.27 | 99.54 | 2281.73 | 39629.15 |
| 130 | 2035-10 | 2381.27 | 94.12 | 2287.15 | 37342.00 |
| 131 | 2035-11 | 2381.27 | 88.69 | 2292.58 | 35049.42 |
| 132 | 2035-12 | 2381.27 | 83.24 | 2298.03 | 32751.39 |
| 133 | 2036-01 | 2381.27 | 77.78 | 2303.49 | 30447.91 |
| 134 | 2036-02 | 2381.27 | 72.31 | 2308.96 | 28138.95 |
| 135 | 2036-03 | 2381.27 | 66.83 | 2314.44 | 25824.51 |
| 136 | 2036-04 | 2381.27 | 61.33 | 2319.94 | 23504.58 |
| 137 | 2036-05 | 2381.27 | 55.82 | 2325.45 | 21179.13 |
| 138 | 2036-06 | 2381.27 | 50.30 | 2330.97 | 18848.16 |
| 139 | 2036-07 | 2381.27 | 44.76 | 2336.51 | 16511.66 |
| 140 | 2036-08 | 2381.27 | 39.22 | 2342.05 | 14169.60 |
| 141 | 2036-09 | 2381.27 | 33.65 | 2347.62 | 11821.98 |
| 142 | 2036-10 | 2381.27 | 28.08 | 2353.19 | 9468.79 |
| 143 | 2036-11 | 2381.27 | 22.49 | 2358.78 | 7110.01 |
| 144 | 2036-12 | 2381.27 | 16.89 | 2364.38 | 4745.63 |
| 145 | 2037-01 | 2381.27 | 11.27 | 2370.00 | 2375.63 |
| 146 | 2037-02 | 2381.27 | 5.64 | 2375.63 | 0.00 |
等额本金还款方式：
贷款总额：29.35万
还款月数：12年2个月
首月还款：2707.34元
每月递减：4.77元
利息总额：5.12万
本息合计：34.47万
节省利息：2931.28元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2707.34 | 697.06 | 2010.27 | 291489.73 |
| 2 | 2025-02 | 2702.56 | 692.29 | 2010.27 | 289479.45 |
| 3 | 2025-03 | 2697.79 | 687.51 | 2010.27 | 287469.18 |
| 4 | 2025-04 | 2693.01 | 682.74 | 2010.27 | 285458.90 |
| 5 | 2025-05 | 2688.24 | 677.96 | 2010.27 | 283448.63 |
| 6 | 2025-06 | 2683.46 | 673.19 | 2010.27 | 281438.36 |
| 7 | 2025-07 | 2678.69 | 668.42 | 2010.27 | 279428.08 |
| 8 | 2025-08 | 2673.92 | 663.64 | 2010.27 | 277417.81 |
| 9 | 2025-09 | 2669.14 | 658.87 | 2010.27 | 275407.53 |
| 10 | 2025-10 | 2664.37 | 654.09 | 2010.27 | 273397.26 |
| 11 | 2025-11 | 2659.59 | 649.32 | 2010.27 | 271386.99 |
| 12 | 2025-12 | 2654.82 | 644.54 | 2010.27 | 269376.71 |
| 13 | 2026-01 | 2650.04 | 639.77 | 2010.27 | 267366.44 |
| 14 | 2026-02 | 2645.27 | 635.00 | 2010.27 | 265356.16 |
| 15 | 2026-03 | 2640.49 | 630.22 | 2010.27 | 263345.89 |
| 16 | 2026-04 | 2635.72 | 625.45 | 2010.27 | 261335.62 |
| 17 | 2026-05 | 2630.95 | 620.67 | 2010.27 | 259325.34 |
| 18 | 2026-06 | 2626.17 | 615.90 | 2010.27 | 257315.07 |
| 19 | 2026-07 | 2621.40 | 611.12 | 2010.27 | 255304.79 |
| 20 | 2026-08 | 2616.62 | 606.35 | 2010.27 | 253294.52 |
| 21 | 2026-09 | 2611.85 | 601.57 | 2010.27 | 251284.25 |
| 22 | 2026-10 | 2607.07 | 596.80 | 2010.27 | 249273.97 |
| 23 | 2026-11 | 2602.30 | 592.03 | 2010.27 | 247263.70 |
| 24 | 2026-12 | 2597.53 | 587.25 | 2010.27 | 245253.42 |
| 25 | 2027-01 | 2592.75 | 582.48 | 2010.27 | 243243.15 |
| 26 | 2027-02 | 2587.98 | 577.70 | 2010.27 | 241232.88 |
| 27 | 2027-03 | 2583.20 | 572.93 | 2010.27 | 239222.60 |
| 28 | 2027-04 | 2578.43 | 568.15 | 2010.27 | 237212.33 |
| 29 | 2027-05 | 2573.65 | 563.38 | 2010.27 | 235202.05 |
| 30 | 2027-06 | 2568.88 | 558.60 | 2010.27 | 233191.78 |
| 31 | 2027-07 | 2564.10 | 553.83 | 2010.27 | 231181.51 |
| 32 | 2027-08 | 2559.33 | 549.06 | 2010.27 | 229171.23 |
| 33 | 2027-09 | 2554.56 | 544.28 | 2010.27 | 227160.96 |
| 34 | 2027-10 | 2549.78 | 539.51 | 2010.27 | 225150.68 |
| 35 | 2027-11 | 2545.01 | 534.73 | 2010.27 | 223140.41 |
| 36 | 2027-12 | 2540.23 | 529.96 | 2010.27 | 221130.14 |
| 37 | 2028-01 | 2535.46 | 525.18 | 2010.27 | 219119.86 |
| 38 | 2028-02 | 2530.68 | 520.41 | 2010.27 | 217109.59 |
| 39 | 2028-03 | 2525.91 | 515.64 | 2010.27 | 215099.32 |
| 40 | 2028-04 | 2521.13 | 510.86 | 2010.27 | 213089.04 |
| 41 | 2028-05 | 2516.36 | 506.09 | 2010.27 | 211078.77 |
| 42 | 2028-06 | 2511.59 | 501.31 | 2010.27 | 209068.49 |
| 43 | 2028-07 | 2506.81 | 496.54 | 2010.27 | 207058.22 |
| 44 | 2028-08 | 2502.04 | 491.76 | 2010.27 | 205047.95 |
| 45 | 2028-09 | 2497.26 | 486.99 | 2010.27 | 203037.67 |
| 46 | 2028-10 | 2492.49 | 482.21 | 2010.27 | 201027.40 |
| 47 | 2028-11 | 2487.71 | 477.44 | 2010.27 | 199017.12 |
| 48 | 2028-12 | 2482.94 | 472.67 | 2010.27 | 197006.85 |
| 49 | 2029-01 | 2478.17 | 467.89 | 2010.27 | 194996.58 |
| 50 | 2029-02 | 2473.39 | 463.12 | 2010.27 | 192986.30 |
| 51 | 2029-03 | 2468.62 | 458.34 | 2010.27 | 190976.03 |
| 52 | 2029-04 | 2463.84 | 453.57 | 2010.27 | 188965.75 |
| 53 | 2029-05 | 2459.07 | 448.79 | 2010.27 | 186955.48 |
| 54 | 2029-06 | 2454.29 | 444.02 | 2010.27 | 184945.21 |
| 55 | 2029-07 | 2449.52 | 439.24 | 2010.27 | 182934.93 |
| 56 | 2029-08 | 2444.74 | 434.47 | 2010.27 | 180924.66 |
| 57 | 2029-09 | 2439.97 | 429.70 | 2010.27 | 178914.38 |
| 58 | 2029-10 | 2435.20 | 424.92 | 2010.27 | 176904.11 |
| 59 | 2029-11 | 2430.42 | 420.15 | 2010.27 | 174893.84 |
| 60 | 2029-12 | 2425.65 | 415.37 | 2010.27 | 172883.56 |
| 61 | 2030-01 | 2420.87 | 410.60 | 2010.27 | 170873.29 |
| 62 | 2030-02 | 2416.10 | 405.82 | 2010.27 | 168863.01 |
| 63 | 2030-03 | 2411.32 | 401.05 | 2010.27 | 166852.74 |
| 64 | 2030-04 | 2406.55 | 396.28 | 2010.27 | 164842.47 |
| 65 | 2030-05 | 2401.77 | 391.50 | 2010.27 | 162832.19 |
| 66 | 2030-06 | 2397.00 | 386.73 | 2010.27 | 160821.92 |
| 67 | 2030-07 | 2392.23 | 381.95 | 2010.27 | 158811.64 |
| 68 | 2030-08 | 2387.45 | 377.18 | 2010.27 | 156801.37 |
| 69 | 2030-09 | 2382.68 | 372.40 | 2010.27 | 154791.10 |
| 70 | 2030-10 | 2377.90 | 367.63 | 2010.27 | 152780.82 |
| 71 | 2030-11 | 2373.13 | 362.85 | 2010.27 | 150770.55 |
| 72 | 2030-12 | 2368.35 | 358.08 | 2010.27 | 148760.27 |
| 73 | 2031-01 | 2363.58 | 353.31 | 2010.27 | 146750.00 |
| 74 | 2031-02 | 2358.81 | 348.53 | 2010.27 | 144739.73 |
| 75 | 2031-03 | 2354.03 | 343.76 | 2010.27 | 142729.45 |
| 76 | 2031-04 | 2349.26 | 338.98 | 2010.27 | 140719.18 |
| 77 | 2031-05 | 2344.48 | 334.21 | 2010.27 | 138708.90 |
| 78 | 2031-06 | 2339.71 | 329.43 | 2010.27 | 136698.63 |
| 79 | 2031-07 | 2334.93 | 324.66 | 2010.27 | 134688.36 |
| 80 | 2031-08 | 2330.16 | 319.88 | 2010.27 | 132678.08 |
| 81 | 2031-09 | 2325.38 | 315.11 | 2010.27 | 130667.81 |
| 82 | 2031-10 | 2320.61 | 310.34 | 2010.27 | 128657.53 |
| 83 | 2031-11 | 2315.84 | 305.56 | 2010.27 | 126647.26 |
| 84 | 2031-12 | 2311.06 | 300.79 | 2010.27 | 124636.99 |
| 85 | 2032-01 | 2306.29 | 296.01 | 2010.27 | 122626.71 |
| 86 | 2032-02 | 2301.51 | 291.24 | 2010.27 | 120616.44 |
| 87 | 2032-03 | 2296.74 | 286.46 | 2010.27 | 118606.16 |
| 88 | 2032-04 | 2291.96 | 281.69 | 2010.27 | 116595.89 |
| 89 | 2032-05 | 2287.19 | 276.92 | 2010.27 | 114585.62 |
| 90 | 2032-06 | 2282.41 | 272.14 | 2010.27 | 112575.34 |
| 91 | 2032-07 | 2277.64 | 267.37 | 2010.27 | 110565.07 |
| 92 | 2032-08 | 2272.87 | 262.59 | 2010.27 | 108554.79 |
| 93 | 2032-09 | 2268.09 | 257.82 | 2010.27 | 106544.52 |
| 94 | 2032-10 | 2263.32 | 253.04 | 2010.27 | 104534.25 |
| 95 | 2032-11 | 2258.54 | 248.27 | 2010.27 | 102523.97 |
| 96 | 2032-12 | 2253.77 | 243.49 | 2010.27 | 100513.70 |
| 97 | 2033-01 | 2248.99 | 238.72 | 2010.27 | 98503.42 |
| 98 | 2033-02 | 2244.22 | 233.95 | 2010.27 | 96493.15 |
| 99 | 2033-03 | 2239.45 | 229.17 | 2010.27 | 94482.88 |
| 100 | 2033-04 | 2234.67 | 224.40 | 2010.27 | 92472.60 |
| 101 | 2033-05 | 2229.90 | 219.62 | 2010.27 | 90462.33 |
| 102 | 2033-06 | 2225.12 | 214.85 | 2010.27 | 88452.05 |
| 103 | 2033-07 | 2220.35 | 210.07 | 2010.27 | 86441.78 |
| 104 | 2033-08 | 2215.57 | 205.30 | 2010.27 | 84431.51 |
| 105 | 2033-09 | 2210.80 | 200.52 | 2010.27 | 82421.23 |
| 106 | 2033-10 | 2206.02 | 195.75 | 2010.27 | 80410.96 |
| 107 | 2033-11 | 2201.25 | 190.98 | 2010.27 | 78400.68 |
| 108 | 2033-12 | 2196.48 | 186.20 | 2010.27 | 76390.41 |
| 109 | 2034-01 | 2191.70 | 181.43 | 2010.27 | 74380.14 |
| 110 | 2034-02 | 2186.93 | 176.65 | 2010.27 | 72369.86 |
| 111 | 2034-03 | 2182.15 | 171.88 | 2010.27 | 70359.59 |
| 112 | 2034-04 | 2177.38 | 167.10 | 2010.27 | 68349.32 |
| 113 | 2034-05 | 2172.60 | 162.33 | 2010.27 | 66339.04 |
| 114 | 2034-06 | 2167.83 | 157.56 | 2010.27 | 64328.77 |
| 115 | 2034-07 | 2163.05 | 152.78 | 2010.27 | 62318.49 |
| 116 | 2034-08 | 2158.28 | 148.01 | 2010.27 | 60308.22 |
| 117 | 2034-09 | 2153.51 | 143.23 | 2010.27 | 58297.95 |
| 118 | 2034-10 | 2148.73 | 138.46 | 2010.27 | 56287.67 |
| 119 | 2034-11 | 2143.96 | 133.68 | 2010.27 | 54277.40 |
| 120 | 2034-12 | 2139.18 | 128.91 | 2010.27 | 52267.12 |
| 121 | 2035-01 | 2134.41 | 124.13 | 2010.27 | 50256.85 |
| 122 | 2035-02 | 2129.63 | 119.36 | 2010.27 | 48246.58 |
| 123 | 2035-03 | 2124.86 | 114.59 | 2010.27 | 46236.30 |
| 124 | 2035-04 | 2120.09 | 109.81 | 2010.27 | 44226.03 |
| 125 | 2035-05 | 2115.31 | 105.04 | 2010.27 | 42215.75 |
| 126 | 2035-06 | 2110.54 | 100.26 | 2010.27 | 40205.48 |
| 127 | 2035-07 | 2105.76 | 95.49 | 2010.27 | 38195.21 |
| 128 | 2035-08 | 2100.99 | 90.71 | 2010.27 | 36184.93 |
| 129 | 2035-09 | 2096.21 | 85.94 | 2010.27 | 34174.66 |
| 130 | 2035-10 | 2091.44 | 81.16 | 2010.27 | 32164.38 |
| 131 | 2035-11 | 2086.66 | 76.39 | 2010.27 | 30154.11 |
| 132 | 2035-12 | 2081.89 | 71.62 | 2010.27 | 28143.84 |
| 133 | 2036-01 | 2077.12 | 66.84 | 2010.27 | 26133.56 |
| 134 | 2036-02 | 2072.34 | 62.07 | 2010.27 | 24123.29 |
| 135 | 2036-03 | 2067.57 | 57.29 | 2010.27 | 22113.01 |
| 136 | 2036-04 | 2062.79 | 52.52 | 2010.27 | 20102.74 |
| 137 | 2036-05 | 2058.02 | 47.74 | 2010.27 | 18092.47 |
| 138 | 2036-06 | 2053.24 | 42.97 | 2010.27 | 16082.19 |
| 139 | 2036-07 | 2048.47 | 38.20 | 2010.27 | 14071.92 |
| 140 | 2036-08 | 2043.69 | 33.42 | 2010.27 | 12061.64 |
| 141 | 2036-09 | 2038.92 | 28.65 | 2010.27 | 10051.37 |
| 142 | 2036-10 | 2034.15 | 23.87 | 2010.27 | 8041.10 |
| 143 | 2036-11 | 2029.37 | 19.10 | 2010.27 | 6030.82 |
| 144 | 2036-12 | 2024.60 | 14.32 | 2010.27 | 4020.55 |
| 145 | 2037-01 | 2019.82 | 9.55 | 2010.27 | 2010.27 |
| 146 | 2037-02 | 2015.05 | 4.77 | 2010.27 | 0.00 |