贷款26.12万（公积金贷款）房贷，还款12年4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：26.12万
还款月数：12年4个月
每月还款：2095.54元
利息总额：4.89万
本息合计：31.01万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2095.54 | 620.44 | 1475.10 | 259761.38 |
| 2 | 2025-03 | 2095.54 | 616.93 | 1478.61 | 258282.77 |
| 3 | 2025-04 | 2095.54 | 613.42 | 1482.12 | 256800.65 |
| 4 | 2025-05 | 2095.54 | 609.90 | 1485.64 | 255315.01 |
| 5 | 2025-06 | 2095.54 | 606.37 | 1489.17 | 253825.85 |
| 6 | 2025-07 | 2095.54 | 602.84 | 1492.70 | 252333.14 |
| 7 | 2025-08 | 2095.54 | 599.29 | 1496.25 | 250836.90 |
| 8 | 2025-09 | 2095.54 | 595.74 | 1499.80 | 249337.09 |
| 9 | 2025-10 | 2095.54 | 592.18 | 1503.36 | 247833.73 |
| 10 | 2025-11 | 2095.54 | 588.61 | 1506.93 | 246326.79 |
| 11 | 2025-12 | 2095.54 | 585.03 | 1510.51 | 244816.28 |
| 12 | 2026-01 | 2095.54 | 581.44 | 1514.10 | 243302.18 |
| 13 | 2026-02 | 2095.54 | 577.84 | 1517.70 | 241784.48 |
| 14 | 2026-03 | 2095.54 | 574.24 | 1521.30 | 240263.18 |
| 15 | 2026-04 | 2095.54 | 570.63 | 1524.91 | 238738.27 |
| 16 | 2026-05 | 2095.54 | 567.00 | 1528.54 | 237209.73 |
| 17 | 2026-06 | 2095.54 | 563.37 | 1532.17 | 235677.56 |
| 18 | 2026-07 | 2095.54 | 559.73 | 1535.81 | 234141.76 |
| 19 | 2026-08 | 2095.54 | 556.09 | 1539.45 | 232602.30 |
| 20 | 2026-09 | 2095.54 | 552.43 | 1543.11 | 231059.19 |
| 21 | 2026-10 | 2095.54 | 548.77 | 1546.77 | 229512.42 |
| 22 | 2026-11 | 2095.54 | 545.09 | 1550.45 | 227961.97 |
| 23 | 2026-12 | 2095.54 | 541.41 | 1554.13 | 226407.84 |
| 24 | 2027-01 | 2095.54 | 537.72 | 1557.82 | 224850.02 |
| 25 | 2027-02 | 2095.54 | 534.02 | 1561.52 | 223288.50 |
| 26 | 2027-03 | 2095.54 | 530.31 | 1565.23 | 221723.27 |
| 27 | 2027-04 | 2095.54 | 526.59 | 1568.95 | 220154.32 |
| 28 | 2027-05 | 2095.54 | 522.87 | 1572.67 | 218581.65 |
| 29 | 2027-06 | 2095.54 | 519.13 | 1576.41 | 217005.24 |
| 30 | 2027-07 | 2095.54 | 515.39 | 1580.15 | 215425.09 |
| 31 | 2027-08 | 2095.54 | 511.63 | 1583.91 | 213841.18 |
| 32 | 2027-09 | 2095.54 | 507.87 | 1587.67 | 212253.52 |
| 33 | 2027-10 | 2095.54 | 504.10 | 1591.44 | 210662.08 |
| 34 | 2027-11 | 2095.54 | 500.32 | 1595.22 | 209066.86 |
| 35 | 2027-12 | 2095.54 | 496.53 | 1599.01 | 207467.86 |
| 36 | 2028-01 | 2095.54 | 492.74 | 1602.80 | 205865.05 |
| 37 | 2028-02 | 2095.54 | 488.93 | 1606.61 | 204258.44 |
| 38 | 2028-03 | 2095.54 | 485.11 | 1610.43 | 202648.02 |
| 39 | 2028-04 | 2095.54 | 481.29 | 1614.25 | 201033.77 |
| 40 | 2028-05 | 2095.54 | 477.46 | 1618.08 | 199415.68 |
| 41 | 2028-06 | 2095.54 | 473.61 | 1621.93 | 197793.75 |
| 42 | 2028-07 | 2095.54 | 469.76 | 1625.78 | 196167.97 |
| 43 | 2028-08 | 2095.54 | 465.90 | 1629.64 | 194538.33 |
| 44 | 2028-09 | 2095.54 | 462.03 | 1633.51 | 192904.82 |
| 45 | 2028-10 | 2095.54 | 458.15 | 1637.39 | 191267.43 |
| 46 | 2028-11 | 2095.54 | 454.26 | 1641.28 | 189626.15 |
| 47 | 2028-12 | 2095.54 | 450.36 | 1645.18 | 187980.97 |
| 48 | 2029-01 | 2095.54 | 446.45 | 1649.08 | 186331.89 |
| 49 | 2029-02 | 2095.54 | 442.54 | 1653.00 | 184678.89 |
| 50 | 2029-03 | 2095.54 | 438.61 | 1656.93 | 183021.96 |
| 51 | 2029-04 | 2095.54 | 434.68 | 1660.86 | 181361.10 |
| 52 | 2029-05 | 2095.54 | 430.73 | 1664.81 | 179696.29 |
| 53 | 2029-06 | 2095.54 | 426.78 | 1668.76 | 178027.53 |
| 54 | 2029-07 | 2095.54 | 422.82 | 1672.72 | 176354.80 |
| 55 | 2029-08 | 2095.54 | 418.84 | 1676.70 | 174678.11 |
| 56 | 2029-09 | 2095.54 | 414.86 | 1680.68 | 172997.43 |
| 57 | 2029-10 | 2095.54 | 410.87 | 1684.67 | 171312.76 |
| 58 | 2029-11 | 2095.54 | 406.87 | 1688.67 | 169624.08 |
| 59 | 2029-12 | 2095.54 | 402.86 | 1692.68 | 167931.40 |
| 60 | 2030-01 | 2095.54 | 398.84 | 1696.70 | 166234.70 |
| 61 | 2030-02 | 2095.54 | 394.81 | 1700.73 | 164533.97 |
| 62 | 2030-03 | 2095.54 | 390.77 | 1704.77 | 162829.20 |
| 63 | 2030-04 | 2095.54 | 386.72 | 1708.82 | 161120.37 |
| 64 | 2030-05 | 2095.54 | 382.66 | 1712.88 | 159407.50 |
| 65 | 2030-06 | 2095.54 | 378.59 | 1716.95 | 157690.55 |
| 66 | 2030-07 | 2095.54 | 374.52 | 1721.02 | 155969.52 |
| 67 | 2030-08 | 2095.54 | 370.43 | 1725.11 | 154244.41 |
| 68 | 2030-09 | 2095.54 | 366.33 | 1729.21 | 152515.20 |
| 69 | 2030-10 | 2095.54 | 362.22 | 1733.32 | 150781.89 |
| 70 | 2030-11 | 2095.54 | 358.11 | 1737.43 | 149044.45 |
| 71 | 2030-12 | 2095.54 | 353.98 | 1741.56 | 147302.89 |
| 72 | 2031-01 | 2095.54 | 349.84 | 1745.70 | 145557.20 |
| 73 | 2031-02 | 2095.54 | 345.70 | 1749.84 | 143807.36 |
| 74 | 2031-03 | 2095.54 | 341.54 | 1754.00 | 142053.36 |
| 75 | 2031-04 | 2095.54 | 337.38 | 1758.16 | 140295.20 |
| 76 | 2031-05 | 2095.54 | 333.20 | 1762.34 | 138532.86 |
| 77 | 2031-06 | 2095.54 | 329.02 | 1766.52 | 136766.33 |
| 78 | 2031-07 | 2095.54 | 324.82 | 1770.72 | 134995.61 |
| 79 | 2031-08 | 2095.54 | 320.61 | 1774.93 | 133220.69 |
| 80 | 2031-09 | 2095.54 | 316.40 | 1779.14 | 131441.55 |
| 81 | 2031-10 | 2095.54 | 312.17 | 1783.37 | 129658.18 |
| 82 | 2031-11 | 2095.54 | 307.94 | 1787.60 | 127870.58 |
| 83 | 2031-12 | 2095.54 | 303.69 | 1791.85 | 126078.73 |
| 84 | 2032-01 | 2095.54 | 299.44 | 1796.10 | 124282.63 |
| 85 | 2032-02 | 2095.54 | 295.17 | 1800.37 | 122482.26 |
| 86 | 2032-03 | 2095.54 | 290.90 | 1804.64 | 120677.62 |
| 87 | 2032-04 | 2095.54 | 286.61 | 1808.93 | 118868.69 |
| 88 | 2032-05 | 2095.54 | 282.31 | 1813.23 | 117055.46 |
| 89 | 2032-06 | 2095.54 | 278.01 | 1817.53 | 115237.93 |
| 90 | 2032-07 | 2095.54 | 273.69 | 1821.85 | 113416.08 |
| 91 | 2032-08 | 2095.54 | 269.36 | 1826.18 | 111589.90 |
| 92 | 2032-09 | 2095.54 | 265.03 | 1830.51 | 109759.39 |
| 93 | 2032-10 | 2095.54 | 260.68 | 1834.86 | 107924.53 |
| 94 | 2032-11 | 2095.54 | 256.32 | 1839.22 | 106085.31 |
| 95 | 2032-12 | 2095.54 | 251.95 | 1843.59 | 104241.72 |
| 96 | 2033-01 | 2095.54 | 247.57 | 1847.97 | 102393.75 |
| 97 | 2033-02 | 2095.54 | 243.19 | 1852.35 | 100541.40 |
| 98 | 2033-03 | 2095.54 | 238.79 | 1856.75 | 98684.65 |
| 99 | 2033-04 | 2095.54 | 234.38 | 1861.16 | 96823.48 |
| 100 | 2033-05 | 2095.54 | 229.96 | 1865.58 | 94957.90 |
| 101 | 2033-06 | 2095.54 | 225.53 | 1870.01 | 93087.88 |
| 102 | 2033-07 | 2095.54 | 221.08 | 1874.46 | 91213.43 |
| 103 | 2033-08 | 2095.54 | 216.63 | 1878.91 | 89334.52 |
| 104 | 2033-09 | 2095.54 | 212.17 | 1883.37 | 87451.15 |
| 105 | 2033-10 | 2095.54 | 207.70 | 1887.84 | 85563.30 |
| 106 | 2033-11 | 2095.54 | 203.21 | 1892.33 | 83670.98 |
| 107 | 2033-12 | 2095.54 | 198.72 | 1896.82 | 81774.16 |
| 108 | 2034-01 | 2095.54 | 194.21 | 1901.33 | 79872.83 |
| 109 | 2034-02 | 2095.54 | 189.70 | 1905.84 | 77966.99 |
| 110 | 2034-03 | 2095.54 | 185.17 | 1910.37 | 76056.62 |
| 111 | 2034-04 | 2095.54 | 180.63 | 1914.91 | 74141.72 |
| 112 | 2034-05 | 2095.54 | 176.09 | 1919.45 | 72222.26 |
| 113 | 2034-06 | 2095.54 | 171.53 | 1924.01 | 70298.25 |
| 114 | 2034-07 | 2095.54 | 166.96 | 1928.58 | 68369.67 |
| 115 | 2034-08 | 2095.54 | 162.38 | 1933.16 | 66436.51 |
| 116 | 2034-09 | 2095.54 | 157.79 | 1937.75 | 64498.75 |
| 117 | 2034-10 | 2095.54 | 153.18 | 1942.36 | 62556.40 |
| 118 | 2034-11 | 2095.54 | 148.57 | 1946.97 | 60609.43 |
| 119 | 2034-12 | 2095.54 | 143.95 | 1951.59 | 58657.84 |
| 120 | 2035-01 | 2095.54 | 139.31 | 1956.23 | 56701.61 |
| 121 | 2035-02 | 2095.54 | 134.67 | 1960.87 | 54740.74 |
| 122 | 2035-03 | 2095.54 | 130.01 | 1965.53 | 52775.21 |
| 123 | 2035-04 | 2095.54 | 125.34 | 1970.20 | 50805.01 |
| 124 | 2035-05 | 2095.54 | 120.66 | 1974.88 | 48830.13 |
| 125 | 2035-06 | 2095.54 | 115.97 | 1979.57 | 46850.56 |
| 126 | 2035-07 | 2095.54 | 111.27 | 1984.27 | 44866.29 |
| 127 | 2035-08 | 2095.54 | 106.56 | 1988.98 | 42877.31 |
| 128 | 2035-09 | 2095.54 | 101.83 | 1993.71 | 40883.60 |
| 129 | 2035-10 | 2095.54 | 97.10 | 1998.44 | 38885.16 |
| 130 | 2035-11 | 2095.54 | 92.35 | 2003.19 | 36881.97 |
| 131 | 2035-12 | 2095.54 | 87.59 | 2007.95 | 34874.03 |
| 132 | 2036-01 | 2095.54 | 82.83 | 2012.71 | 32861.32 |
| 133 | 2036-02 | 2095.54 | 78.05 | 2017.49 | 30843.82 |
| 134 | 2036-03 | 2095.54 | 73.25 | 2022.29 | 28821.54 |
| 135 | 2036-04 | 2095.54 | 68.45 | 2027.09 | 26794.45 |
| 136 | 2036-05 | 2095.54 | 63.64 | 2031.90 | 24762.54 |
| 137 | 2036-06 | 2095.54 | 58.81 | 2036.73 | 22725.81 |
| 138 | 2036-07 | 2095.54 | 53.97 | 2041.57 | 20684.25 |
| 139 | 2036-08 | 2095.54 | 49.13 | 2046.41 | 18637.83 |
| 140 | 2036-09 | 2095.54 | 44.26 | 2051.27 | 16586.56 |
| 141 | 2036-10 | 2095.54 | 39.39 | 2056.15 | 14530.41 |
| 142 | 2036-11 | 2095.54 | 34.51 | 2061.03 | 12469.38 |
| 143 | 2036-12 | 2095.54 | 29.61 | 2065.93 | 10403.46 |
| 144 | 2037-01 | 2095.54 | 24.71 | 2070.83 | 8332.63 |
| 145 | 2037-02 | 2095.54 | 19.79 | 2075.75 | 6256.88 |
| 146 | 2037-03 | 2095.54 | 14.86 | 2080.68 | 4176.20 |
| 147 | 2037-04 | 2095.54 | 9.92 | 2085.62 | 2090.57 |
| 148 | 2037-05 | 2095.54 | 4.97 | 2090.57 | 0.00 |
等额本金还款方式：
贷款总额：26.12万
还款月数：12年4个月
首月还款：2385.55元
每月递减：4.19元
利息总额：4.62万
本息合计：30.75万
节省利息：2680.88元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2385.55 | 620.44 | 1765.11 | 259471.37 |
| 2 | 2025-03 | 2381.36 | 616.24 | 1765.11 | 257706.26 |
| 3 | 2025-04 | 2377.16 | 612.05 | 1765.11 | 255941.15 |
| 4 | 2025-05 | 2372.97 | 607.86 | 1765.11 | 254176.03 |
| 5 | 2025-06 | 2368.78 | 603.67 | 1765.11 | 252410.92 |
| 6 | 2025-07 | 2364.59 | 599.48 | 1765.11 | 250645.81 |
| 7 | 2025-08 | 2360.40 | 595.28 | 1765.11 | 248880.70 |
| 8 | 2025-09 | 2356.20 | 591.09 | 1765.11 | 247115.59 |
| 9 | 2025-10 | 2352.01 | 586.90 | 1765.11 | 245350.48 |
| 10 | 2025-11 | 2347.82 | 582.71 | 1765.11 | 243585.37 |
| 11 | 2025-12 | 2343.63 | 578.52 | 1765.11 | 241820.26 |
| 12 | 2026-01 | 2339.43 | 574.32 | 1765.11 | 240055.14 |
| 13 | 2026-02 | 2335.24 | 570.13 | 1765.11 | 238290.03 |
| 14 | 2026-03 | 2331.05 | 565.94 | 1765.11 | 236524.92 |
| 15 | 2026-04 | 2326.86 | 561.75 | 1765.11 | 234759.81 |
| 16 | 2026-05 | 2322.67 | 557.55 | 1765.11 | 232994.70 |
| 17 | 2026-06 | 2318.47 | 553.36 | 1765.11 | 231229.59 |
| 18 | 2026-07 | 2314.28 | 549.17 | 1765.11 | 229464.48 |
| 19 | 2026-08 | 2310.09 | 544.98 | 1765.11 | 227699.36 |
| 20 | 2026-09 | 2305.90 | 540.79 | 1765.11 | 225934.25 |
| 21 | 2026-10 | 2301.71 | 536.59 | 1765.11 | 224169.14 |
| 22 | 2026-11 | 2297.51 | 532.40 | 1765.11 | 222404.03 |
| 23 | 2026-12 | 2293.32 | 528.21 | 1765.11 | 220638.92 |
| 24 | 2027-01 | 2289.13 | 524.02 | 1765.11 | 218873.81 |
| 25 | 2027-02 | 2284.94 | 519.83 | 1765.11 | 217108.70 |
| 26 | 2027-03 | 2280.74 | 515.63 | 1765.11 | 215343.58 |
| 27 | 2027-04 | 2276.55 | 511.44 | 1765.11 | 213578.47 |
| 28 | 2027-05 | 2272.36 | 507.25 | 1765.11 | 211813.36 |
| 29 | 2027-06 | 2268.17 | 503.06 | 1765.11 | 210048.25 |
| 30 | 2027-07 | 2263.98 | 498.86 | 1765.11 | 208283.14 |
| 31 | 2027-08 | 2259.78 | 494.67 | 1765.11 | 206518.03 |
| 32 | 2027-09 | 2255.59 | 490.48 | 1765.11 | 204752.92 |
| 33 | 2027-10 | 2251.40 | 486.29 | 1765.11 | 202987.81 |
| 34 | 2027-11 | 2247.21 | 482.10 | 1765.11 | 201222.69 |
| 35 | 2027-12 | 2243.02 | 477.90 | 1765.11 | 199457.58 |
| 36 | 2028-01 | 2238.82 | 473.71 | 1765.11 | 197692.47 |
| 37 | 2028-02 | 2234.63 | 469.52 | 1765.11 | 195927.36 |
| 38 | 2028-03 | 2230.44 | 465.33 | 1765.11 | 194162.25 |
| 39 | 2028-04 | 2226.25 | 461.14 | 1765.11 | 192397.14 |
| 40 | 2028-05 | 2222.05 | 456.94 | 1765.11 | 190632.03 |
| 41 | 2028-06 | 2217.86 | 452.75 | 1765.11 | 188866.91 |
| 42 | 2028-07 | 2213.67 | 448.56 | 1765.11 | 187101.80 |
| 43 | 2028-08 | 2209.48 | 444.37 | 1765.11 | 185336.69 |
| 44 | 2028-09 | 2205.29 | 440.17 | 1765.11 | 183571.58 |
| 45 | 2028-10 | 2201.09 | 435.98 | 1765.11 | 181806.47 |
| 46 | 2028-11 | 2196.90 | 431.79 | 1765.11 | 180041.36 |
| 47 | 2028-12 | 2192.71 | 427.60 | 1765.11 | 178276.25 |
| 48 | 2029-01 | 2188.52 | 423.41 | 1765.11 | 176511.14 |
| 49 | 2029-02 | 2184.33 | 419.21 | 1765.11 | 174746.02 |
| 50 | 2029-03 | 2180.13 | 415.02 | 1765.11 | 172980.91 |
| 51 | 2029-04 | 2175.94 | 410.83 | 1765.11 | 171215.80 |
| 52 | 2029-05 | 2171.75 | 406.64 | 1765.11 | 169450.69 |
| 53 | 2029-06 | 2167.56 | 402.45 | 1765.11 | 167685.58 |
| 54 | 2029-07 | 2163.36 | 398.25 | 1765.11 | 165920.47 |
| 55 | 2029-08 | 2159.17 | 394.06 | 1765.11 | 164155.36 |
| 56 | 2029-09 | 2154.98 | 389.87 | 1765.11 | 162390.24 |
| 57 | 2029-10 | 2150.79 | 385.68 | 1765.11 | 160625.13 |
| 58 | 2029-11 | 2146.60 | 381.48 | 1765.11 | 158860.02 |
| 59 | 2029-12 | 2142.40 | 377.29 | 1765.11 | 157094.91 |
| 60 | 2030-01 | 2138.21 | 373.10 | 1765.11 | 155329.80 |
| 61 | 2030-02 | 2134.02 | 368.91 | 1765.11 | 153564.69 |
| 62 | 2030-03 | 2129.83 | 364.72 | 1765.11 | 151799.58 |
| 63 | 2030-04 | 2125.64 | 360.52 | 1765.11 | 150034.46 |
| 64 | 2030-05 | 2121.44 | 356.33 | 1765.11 | 148269.35 |
| 65 | 2030-06 | 2117.25 | 352.14 | 1765.11 | 146504.24 |
| 66 | 2030-07 | 2113.06 | 347.95 | 1765.11 | 144739.13 |
| 67 | 2030-08 | 2108.87 | 343.76 | 1765.11 | 142974.02 |
| 68 | 2030-09 | 2104.67 | 339.56 | 1765.11 | 141208.91 |
| 69 | 2030-10 | 2100.48 | 335.37 | 1765.11 | 139443.80 |
| 70 | 2030-11 | 2096.29 | 331.18 | 1765.11 | 137678.69 |
| 71 | 2030-12 | 2092.10 | 326.99 | 1765.11 | 135913.57 |
| 72 | 2031-01 | 2087.91 | 322.79 | 1765.11 | 134148.46 |
| 73 | 2031-02 | 2083.71 | 318.60 | 1765.11 | 132383.35 |
| 74 | 2031-03 | 2079.52 | 314.41 | 1765.11 | 130618.24 |
| 75 | 2031-04 | 2075.33 | 310.22 | 1765.11 | 128853.13 |
| 76 | 2031-05 | 2071.14 | 306.03 | 1765.11 | 127088.02 |
| 77 | 2031-06 | 2066.95 | 301.83 | 1765.11 | 125322.91 |
| 78 | 2031-07 | 2062.75 | 297.64 | 1765.11 | 123557.79 |
| 79 | 2031-08 | 2058.56 | 293.45 | 1765.11 | 121792.68 |
| 80 | 2031-09 | 2054.37 | 289.26 | 1765.11 | 120027.57 |
| 81 | 2031-10 | 2050.18 | 285.07 | 1765.11 | 118262.46 |
| 82 | 2031-11 | 2045.98 | 280.87 | 1765.11 | 116497.35 |
| 83 | 2031-12 | 2041.79 | 276.68 | 1765.11 | 114732.24 |
| 84 | 2032-01 | 2037.60 | 272.49 | 1765.11 | 112967.13 |
| 85 | 2032-02 | 2033.41 | 268.30 | 1765.11 | 111202.02 |
| 86 | 2032-03 | 2029.22 | 264.10 | 1765.11 | 109436.90 |
| 87 | 2032-04 | 2025.02 | 259.91 | 1765.11 | 107671.79 |
| 88 | 2032-05 | 2020.83 | 255.72 | 1765.11 | 105906.68 |
| 89 | 2032-06 | 2016.64 | 251.53 | 1765.11 | 104141.57 |
| 90 | 2032-07 | 2012.45 | 247.34 | 1765.11 | 102376.46 |
| 91 | 2032-08 | 2008.26 | 243.14 | 1765.11 | 100611.35 |
| 92 | 2032-09 | 2004.06 | 238.95 | 1765.11 | 98846.24 |
| 93 | 2032-10 | 1999.87 | 234.76 | 1765.11 | 97081.12 |
| 94 | 2032-11 | 1995.68 | 230.57 | 1765.11 | 95316.01 |
| 95 | 2032-12 | 1991.49 | 226.38 | 1765.11 | 93550.90 |
| 96 | 2033-01 | 1987.29 | 222.18 | 1765.11 | 91785.79 |
| 97 | 2033-02 | 1983.10 | 217.99 | 1765.11 | 90020.68 |
| 98 | 2033-03 | 1978.91 | 213.80 | 1765.11 | 88255.57 |
| 99 | 2033-04 | 1974.72 | 209.61 | 1765.11 | 86490.46 |
| 100 | 2033-05 | 1970.53 | 205.41 | 1765.11 | 84725.34 |
| 101 | 2033-06 | 1966.33 | 201.22 | 1765.11 | 82960.23 |
| 102 | 2033-07 | 1962.14 | 197.03 | 1765.11 | 81195.12 |
| 103 | 2033-08 | 1957.95 | 192.84 | 1765.11 | 79430.01 |
| 104 | 2033-09 | 1953.76 | 188.65 | 1765.11 | 77664.90 |
| 105 | 2033-10 | 1949.57 | 184.45 | 1765.11 | 75899.79 |
| 106 | 2033-11 | 1945.37 | 180.26 | 1765.11 | 74134.68 |
| 107 | 2033-12 | 1941.18 | 176.07 | 1765.11 | 72369.57 |
| 108 | 2034-01 | 1936.99 | 171.88 | 1765.11 | 70604.45 |
| 109 | 2034-02 | 1932.80 | 167.69 | 1765.11 | 68839.34 |
| 110 | 2034-03 | 1928.60 | 163.49 | 1765.11 | 67074.23 |
| 111 | 2034-04 | 1924.41 | 159.30 | 1765.11 | 65309.12 |
| 112 | 2034-05 | 1920.22 | 155.11 | 1765.11 | 63544.01 |
| 113 | 2034-06 | 1916.03 | 150.92 | 1765.11 | 61778.90 |
| 114 | 2034-07 | 1911.84 | 146.72 | 1765.11 | 60013.79 |
| 115 | 2034-08 | 1907.64 | 142.53 | 1765.11 | 58248.67 |
| 116 | 2034-09 | 1903.45 | 138.34 | 1765.11 | 56483.56 |
| 117 | 2034-10 | 1899.26 | 134.15 | 1765.11 | 54718.45 |
| 118 | 2034-11 | 1895.07 | 129.96 | 1765.11 | 52953.34 |
| 119 | 2034-12 | 1890.88 | 125.76 | 1765.11 | 51188.23 |
| 120 | 2035-01 | 1886.68 | 121.57 | 1765.11 | 49423.12 |
| 121 | 2035-02 | 1882.49 | 117.38 | 1765.11 | 47658.01 |
| 122 | 2035-03 | 1878.30 | 113.19 | 1765.11 | 45892.90 |
| 123 | 2035-04 | 1874.11 | 109.00 | 1765.11 | 44127.78 |
| 124 | 2035-05 | 1869.91 | 104.80 | 1765.11 | 42362.67 |
| 125 | 2035-06 | 1865.72 | 100.61 | 1765.11 | 40597.56 |
| 126 | 2035-07 | 1861.53 | 96.42 | 1765.11 | 38832.45 |
| 127 | 2035-08 | 1857.34 | 92.23 | 1765.11 | 37067.34 |
| 128 | 2035-09 | 1853.15 | 88.03 | 1765.11 | 35302.23 |
| 129 | 2035-10 | 1848.95 | 83.84 | 1765.11 | 33537.12 |
| 130 | 2035-11 | 1844.76 | 79.65 | 1765.11 | 31772.00 |
| 131 | 2035-12 | 1840.57 | 75.46 | 1765.11 | 30006.89 |
| 132 | 2036-01 | 1836.38 | 71.27 | 1765.11 | 28241.78 |
| 133 | 2036-02 | 1832.19 | 67.07 | 1765.11 | 26476.67 |
| 134 | 2036-03 | 1827.99 | 62.88 | 1765.11 | 24711.56 |
| 135 | 2036-04 | 1823.80 | 58.69 | 1765.11 | 22946.45 |
| 136 | 2036-05 | 1819.61 | 54.50 | 1765.11 | 21181.34 |
| 137 | 2036-06 | 1815.42 | 50.31 | 1765.11 | 19416.22 |
| 138 | 2036-07 | 1811.22 | 46.11 | 1765.11 | 17651.11 |
| 139 | 2036-08 | 1807.03 | 41.92 | 1765.11 | 15886.00 |
| 140 | 2036-09 | 1802.84 | 37.73 | 1765.11 | 14120.89 |
| 141 | 2036-10 | 1798.65 | 33.54 | 1765.11 | 12355.78 |
| 142 | 2036-11 | 1794.46 | 29.34 | 1765.11 | 10590.67 |
| 143 | 2036-12 | 1790.26 | 25.15 | 1765.11 | 8825.56 |
| 144 | 2037-01 | 1786.07 | 20.96 | 1765.11 | 7060.45 |
| 145 | 2037-02 | 1781.88 | 16.77 | 1765.11 | 5295.33 |
| 146 | 2037-03 | 1777.69 | 12.58 | 1765.11 | 3530.22 |
| 147 | 2037-04 | 1773.50 | 8.38 | 1765.11 | 1765.11 |
| 148 | 2037-05 | 1769.30 | 4.19 | 1765.11 | 0.00 |