贷款56.95万（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：56.95万
还款月数：12年
每月还款：4801.46元
利息总额：12.19万
本息合计：69.14万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 4801.46 | 1577.95 | 3223.51 | 566260.86 |
| 2 | 2026-02 | 4801.46 | 1569.01 | 3232.44 | 563028.41 |
| 3 | 2026-03 | 4801.46 | 1560.06 | 3241.40 | 559787.01 |
| 4 | 2026-04 | 4801.46 | 1551.08 | 3250.38 | 556536.63 |
| 5 | 2026-05 | 4801.46 | 1542.07 | 3259.39 | 553277.24 |
| 6 | 2026-06 | 4801.46 | 1533.04 | 3268.42 | 550008.83 |
| 7 | 2026-07 | 4801.46 | 1523.98 | 3277.48 | 546731.35 |
| 8 | 2026-08 | 4801.46 | 1514.90 | 3286.56 | 543444.79 |
| 9 | 2026-09 | 4801.46 | 1505.79 | 3295.66 | 540149.13 |
| 10 | 2026-10 | 4801.46 | 1496.66 | 3304.79 | 536844.33 |
| 11 | 2026-11 | 4801.46 | 1487.51 | 3313.95 | 533530.38 |
| 12 | 2026-12 | 4801.46 | 1478.32 | 3323.13 | 530207.25 |
| 13 | 2027-01 | 4801.46 | 1469.12 | 3332.34 | 526874.91 |
| 14 | 2027-02 | 4801.46 | 1459.88 | 3341.58 | 523533.33 |
| 15 | 2027-03 | 4801.46 | 1450.62 | 3350.83 | 520182.50 |
| 16 | 2027-04 | 4801.46 | 1441.34 | 3360.12 | 516822.38 |
| 17 | 2027-05 | 4801.46 | 1432.03 | 3369.43 | 513452.95 |
| 18 | 2027-06 | 4801.46 | 1422.69 | 3378.77 | 510074.18 |
| 19 | 2027-07 | 4801.46 | 1413.33 | 3388.13 | 506686.05 |
| 20 | 2027-08 | 4801.46 | 1403.94 | 3397.52 | 503288.54 |
| 21 | 2027-09 | 4801.46 | 1394.53 | 3406.93 | 499881.61 |
| 22 | 2027-10 | 4801.46 | 1385.09 | 3416.37 | 496465.24 |
| 23 | 2027-11 | 4801.46 | 1375.62 | 3425.84 | 493039.40 |
| 24 | 2027-12 | 4801.46 | 1366.13 | 3435.33 | 489604.07 |
| 25 | 2028-01 | 4801.46 | 1356.61 | 3444.85 | 486159.23 |
| 26 | 2028-02 | 4801.46 | 1347.07 | 3454.39 | 482704.84 |
| 27 | 2028-03 | 4801.46 | 1337.49 | 3463.96 | 479240.87 |
| 28 | 2028-04 | 4801.46 | 1327.90 | 3473.56 | 475767.31 |
| 29 | 2028-05 | 4801.46 | 1318.27 | 3483.19 | 472284.12 |
| 30 | 2028-06 | 4801.46 | 1308.62 | 3492.84 | 468791.29 |
| 31 | 2028-07 | 4801.46 | 1298.94 | 3502.52 | 465288.77 |
| 32 | 2028-08 | 4801.46 | 1289.24 | 3512.22 | 461776.55 |
| 33 | 2028-09 | 4801.46 | 1279.51 | 3521.95 | 458254.60 |
| 34 | 2028-10 | 4801.46 | 1269.75 | 3531.71 | 454722.89 |
| 35 | 2028-11 | 4801.46 | 1259.96 | 3541.50 | 451181.39 |
| 36 | 2028-12 | 4801.46 | 1250.15 | 3551.31 | 447630.08 |
| 37 | 2029-01 | 4801.46 | 1240.31 | 3561.15 | 444068.93 |
| 38 | 2029-02 | 4801.46 | 1230.44 | 3571.02 | 440497.91 |
| 39 | 2029-03 | 4801.46 | 1220.55 | 3580.91 | 436917.00 |
| 40 | 2029-04 | 4801.46 | 1210.62 | 3590.83 | 433326.17 |
| 41 | 2029-05 | 4801.46 | 1200.67 | 3600.78 | 429725.38 |
| 42 | 2029-06 | 4801.46 | 1190.70 | 3610.76 | 426114.62 |
| 43 | 2029-07 | 4801.46 | 1180.69 | 3620.77 | 422493.86 |
| 44 | 2029-08 | 4801.46 | 1170.66 | 3630.80 | 418863.06 |
| 45 | 2029-09 | 4801.46 | 1160.60 | 3640.86 | 415222.20 |
| 46 | 2029-10 | 4801.46 | 1150.51 | 3650.95 | 411571.25 |
| 47 | 2029-11 | 4801.46 | 1140.40 | 3661.06 | 407910.19 |
| 48 | 2029-12 | 4801.46 | 1130.25 | 3671.21 | 404238.98 |
| 49 | 2030-01 | 4801.46 | 1120.08 | 3681.38 | 400557.61 |
| 50 | 2030-02 | 4801.46 | 1109.88 | 3691.58 | 396866.03 |
| 51 | 2030-03 | 4801.46 | 1099.65 | 3701.81 | 393164.22 |
| 52 | 2030-04 | 4801.46 | 1089.39 | 3712.07 | 389452.15 |
| 53 | 2030-05 | 4801.46 | 1079.11 | 3722.35 | 385729.80 |
| 54 | 2030-06 | 4801.46 | 1068.79 | 3732.67 | 381997.13 |
| 55 | 2030-07 | 4801.46 | 1058.45 | 3743.01 | 378254.13 |
| 56 | 2030-08 | 4801.46 | 1048.08 | 3753.38 | 374500.75 |
| 57 | 2030-09 | 4801.46 | 1037.68 | 3763.78 | 370736.97 |
| 58 | 2030-10 | 4801.46 | 1027.25 | 3774.21 | 366962.76 |
| 59 | 2030-11 | 4801.46 | 1016.79 | 3784.67 | 363178.10 |
| 60 | 2030-12 | 4801.46 | 1006.31 | 3795.15 | 359382.94 |
| 61 | 2031-01 | 4801.46 | 995.79 | 3805.67 | 355577.28 |
| 62 | 2031-02 | 4801.46 | 985.25 | 3816.21 | 351761.06 |
| 63 | 2031-03 | 4801.46 | 974.67 | 3826.79 | 347934.28 |
| 64 | 2031-04 | 4801.46 | 964.07 | 3837.39 | 344096.88 |
| 65 | 2031-05 | 4801.46 | 953.44 | 3848.02 | 340248.86 |
| 66 | 2031-06 | 4801.46 | 942.77 | 3858.69 | 336390.18 |
| 67 | 2031-07 | 4801.46 | 932.08 | 3869.38 | 332520.80 |
| 68 | 2031-08 | 4801.46 | 921.36 | 3880.10 | 328640.70 |
| 69 | 2031-09 | 4801.46 | 910.61 | 3890.85 | 324749.85 |
| 70 | 2031-10 | 4801.46 | 899.83 | 3901.63 | 320848.22 |
| 71 | 2031-11 | 4801.46 | 889.02 | 3912.44 | 316935.78 |
| 72 | 2031-12 | 4801.46 | 878.18 | 3923.28 | 313012.50 |
| 73 | 2032-01 | 4801.46 | 867.31 | 3934.15 | 309078.34 |
| 74 | 2032-02 | 4801.46 | 856.40 | 3945.05 | 305133.29 |
| 75 | 2032-03 | 4801.46 | 845.47 | 3955.98 | 301177.31 |
| 76 | 2032-04 | 4801.46 | 834.51 | 3966.95 | 297210.36 |
| 77 | 2032-05 | 4801.46 | 823.52 | 3977.94 | 293232.42 |
| 78 | 2032-06 | 4801.46 | 812.50 | 3988.96 | 289243.46 |
| 79 | 2032-07 | 4801.46 | 801.45 | 4000.01 | 285243.45 |
| 80 | 2032-08 | 4801.46 | 790.36 | 4011.10 | 281232.35 |
| 81 | 2032-09 | 4801.46 | 779.25 | 4022.21 | 277210.14 |
| 82 | 2032-10 | 4801.46 | 768.10 | 4033.36 | 273176.79 |
| 83 | 2032-11 | 4801.46 | 756.93 | 4044.53 | 269132.26 |
| 84 | 2032-12 | 4801.46 | 745.72 | 4055.74 | 265076.52 |
| 85 | 2033-01 | 4801.46 | 734.48 | 4066.98 | 261009.54 |
| 86 | 2033-02 | 4801.46 | 723.21 | 4078.24 | 256931.30 |
| 87 | 2033-03 | 4801.46 | 711.91 | 4089.54 | 252841.76 |
| 88 | 2033-04 | 4801.46 | 700.58 | 4100.88 | 248740.88 |
| 89 | 2033-05 | 4801.46 | 689.22 | 4112.24 | 244628.64 |
| 90 | 2033-06 | 4801.46 | 677.83 | 4123.63 | 240505.01 |
| 91 | 2033-07 | 4801.46 | 666.40 | 4135.06 | 236369.95 |
| 92 | 2033-08 | 4801.46 | 654.94 | 4146.52 | 232223.43 |
| 93 | 2033-09 | 4801.46 | 643.45 | 4158.01 | 228065.43 |
| 94 | 2033-10 | 4801.46 | 631.93 | 4169.53 | 223895.90 |
| 95 | 2033-11 | 4801.46 | 620.38 | 4181.08 | 219714.82 |
| 96 | 2033-12 | 4801.46 | 608.79 | 4192.67 | 215522.16 |
| 97 | 2034-01 | 4801.46 | 597.18 | 4204.28 | 211317.87 |
| 98 | 2034-02 | 4801.46 | 585.53 | 4215.93 | 207101.94 |
| 99 | 2034-03 | 4801.46 | 573.84 | 4227.61 | 202874.33 |
| 100 | 2034-04 | 4801.46 | 562.13 | 4239.33 | 198635.00 |
| 101 | 2034-05 | 4801.46 | 550.38 | 4251.07 | 194383.93 |
| 102 | 2034-06 | 4801.46 | 538.61 | 4262.85 | 190121.07 |
| 103 | 2034-07 | 4801.46 | 526.79 | 4274.66 | 185846.41 |
| 104 | 2034-08 | 4801.46 | 514.95 | 4286.51 | 181559.90 |
| 105 | 2034-09 | 4801.46 | 503.07 | 4298.39 | 177261.52 |
| 106 | 2034-10 | 4801.46 | 491.16 | 4310.30 | 172951.22 |
| 107 | 2034-11 | 4801.46 | 479.22 | 4322.24 | 168628.98 |
| 108 | 2034-12 | 4801.46 | 467.24 | 4334.22 | 164294.76 |
| 109 | 2035-01 | 4801.46 | 455.23 | 4346.22 | 159948.54 |
| 110 | 2035-02 | 4801.46 | 443.19 | 4358.27 | 155590.27 |
| 111 | 2035-03 | 4801.46 | 431.11 | 4370.34 | 151219.93 |
| 112 | 2035-04 | 4801.46 | 419.01 | 4382.45 | 146837.48 |
| 113 | 2035-05 | 4801.46 | 406.86 | 4394.60 | 142442.88 |
| 114 | 2035-06 | 4801.46 | 394.69 | 4406.77 | 138036.11 |
| 115 | 2035-07 | 4801.46 | 382.48 | 4418.98 | 133617.12 |
| 116 | 2035-08 | 4801.46 | 370.23 | 4431.23 | 129185.90 |
| 117 | 2035-09 | 4801.46 | 357.95 | 4443.51 | 124742.39 |
| 118 | 2035-10 | 4801.46 | 345.64 | 4455.82 | 120286.57 |
| 119 | 2035-11 | 4801.46 | 333.29 | 4468.16 | 115818.41 |
| 120 | 2035-12 | 4801.46 | 320.91 | 4480.54 | 111337.86 |
| 121 | 2036-01 | 4801.46 | 308.50 | 4492.96 | 106844.90 |
| 122 | 2036-02 | 4801.46 | 296.05 | 4505.41 | 102339.50 |
| 123 | 2036-03 | 4801.46 | 283.57 | 4517.89 | 97821.60 |
| 124 | 2036-04 | 4801.46 | 271.05 | 4530.41 | 93291.19 |
| 125 | 2036-05 | 4801.46 | 258.49 | 4542.96 | 88748.23 |
| 126 | 2036-06 | 4801.46 | 245.91 | 4555.55 | 84192.68 |
| 127 | 2036-07 | 4801.46 | 233.28 | 4568.17 | 79624.50 |
| 128 | 2036-08 | 4801.46 | 220.63 | 4580.83 | 75043.67 |
| 129 | 2036-09 | 4801.46 | 207.93 | 4593.52 | 70450.15 |
| 130 | 2036-10 | 4801.46 | 195.21 | 4606.25 | 65843.89 |
| 131 | 2036-11 | 4801.46 | 182.44 | 4619.02 | 61224.88 |
| 132 | 2036-12 | 4801.46 | 169.64 | 4631.81 | 56593.06 |
| 133 | 2037-01 | 4801.46 | 156.81 | 4644.65 | 51948.42 |
| 134 | 2037-02 | 4801.46 | 143.94 | 4657.52 | 47290.90 |
| 135 | 2037-03 | 4801.46 | 131.04 | 4670.42 | 42620.47 |
| 136 | 2037-04 | 4801.46 | 118.09 | 4683.36 | 37937.11 |
| 137 | 2037-05 | 4801.46 | 105.12 | 4696.34 | 33240.77 |
| 138 | 2037-06 | 4801.46 | 92.10 | 4709.35 | 28531.42 |
| 139 | 2037-07 | 4801.46 | 79.06 | 4722.40 | 23809.01 |
| 140 | 2037-08 | 4801.46 | 65.97 | 4735.49 | 19073.53 |
| 141 | 2037-09 | 4801.46 | 52.85 | 4748.61 | 14324.92 |
| 142 | 2037-10 | 4801.46 | 39.69 | 4761.77 | 9563.15 |
| 143 | 2037-11 | 4801.46 | 26.50 | 4774.96 | 4788.19 |
| 144 | 2037-12 | 4801.46 | 13.27 | 4788.19 | 0.00 |
等额本金还款方式：
贷款总额：56.95万
还款月数：12年
首月还款：5532.7元
每月递减：10.96元
利息总额：11.44万
本息合计：68.39万
节省利息：7524.51元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-01 | 5532.70 | 1577.95 | 3954.75 | 565529.62 |
| 2 | 2026-02 | 5521.74 | 1566.99 | 3954.75 | 561574.86 |
| 3 | 2026-03 | 5510.78 | 1556.03 | 3954.75 | 557620.11 |
| 4 | 2026-04 | 5499.82 | 1545.07 | 3954.75 | 553665.36 |
| 5 | 2026-05 | 5488.87 | 1534.11 | 3954.75 | 549710.61 |
| 6 | 2026-06 | 5477.91 | 1523.16 | 3954.75 | 545755.85 |
| 7 | 2026-07 | 5466.95 | 1512.20 | 3954.75 | 541801.10 |
| 8 | 2026-08 | 5455.99 | 1501.24 | 3954.75 | 537846.35 |
| 9 | 2026-09 | 5445.04 | 1490.28 | 3954.75 | 533891.60 |
| 10 | 2026-10 | 5434.08 | 1479.32 | 3954.75 | 529936.84 |
| 11 | 2026-11 | 5423.12 | 1468.37 | 3954.75 | 525982.09 |
| 12 | 2026-12 | 5412.16 | 1457.41 | 3954.75 | 522027.34 |
| 13 | 2027-01 | 5401.20 | 1446.45 | 3954.75 | 518072.59 |
| 14 | 2027-02 | 5390.25 | 1435.49 | 3954.75 | 514117.83 |
| 15 | 2027-03 | 5379.29 | 1424.53 | 3954.75 | 510163.08 |
| 16 | 2027-04 | 5368.33 | 1413.58 | 3954.75 | 506208.33 |
| 17 | 2027-05 | 5357.37 | 1402.62 | 3954.75 | 502253.58 |
| 18 | 2027-06 | 5346.41 | 1391.66 | 3954.75 | 498298.82 |
| 19 | 2027-07 | 5335.46 | 1380.70 | 3954.75 | 494344.07 |
| 20 | 2027-08 | 5324.50 | 1369.75 | 3954.75 | 490389.32 |
| 21 | 2027-09 | 5313.54 | 1358.79 | 3954.75 | 486434.57 |
| 22 | 2027-10 | 5302.58 | 1347.83 | 3954.75 | 482479.81 |
| 23 | 2027-11 | 5291.62 | 1336.87 | 3954.75 | 478525.06 |
| 24 | 2027-12 | 5280.67 | 1325.91 | 3954.75 | 474570.31 |
| 25 | 2028-01 | 5269.71 | 1314.96 | 3954.75 | 470615.56 |
| 26 | 2028-02 | 5258.75 | 1304.00 | 3954.75 | 466660.80 |
| 27 | 2028-03 | 5247.79 | 1293.04 | 3954.75 | 462706.05 |
| 28 | 2028-04 | 5236.83 | 1282.08 | 3954.75 | 458751.30 |
| 29 | 2028-05 | 5225.88 | 1271.12 | 3954.75 | 454796.55 |
| 30 | 2028-06 | 5214.92 | 1260.17 | 3954.75 | 450841.79 |
| 31 | 2028-07 | 5203.96 | 1249.21 | 3954.75 | 446887.04 |
| 32 | 2028-08 | 5193.00 | 1238.25 | 3954.75 | 442932.29 |
| 33 | 2028-09 | 5182.04 | 1227.29 | 3954.75 | 438977.54 |
| 34 | 2028-10 | 5171.09 | 1216.33 | 3954.75 | 435022.78 |
| 35 | 2028-11 | 5160.13 | 1205.38 | 3954.75 | 431068.03 |
| 36 | 2028-12 | 5149.17 | 1194.42 | 3954.75 | 427113.28 |
| 37 | 2029-01 | 5138.21 | 1183.46 | 3954.75 | 423158.52 |
| 38 | 2029-02 | 5127.25 | 1172.50 | 3954.75 | 419203.77 |
| 39 | 2029-03 | 5116.30 | 1161.54 | 3954.75 | 415249.02 |
| 40 | 2029-04 | 5105.34 | 1150.59 | 3954.75 | 411294.27 |
| 41 | 2029-05 | 5094.38 | 1139.63 | 3954.75 | 407339.51 |
| 42 | 2029-06 | 5083.42 | 1128.67 | 3954.75 | 403384.76 |
| 43 | 2029-07 | 5072.46 | 1117.71 | 3954.75 | 399430.01 |
| 44 | 2029-08 | 5061.51 | 1106.75 | 3954.75 | 395475.26 |
| 45 | 2029-09 | 5050.55 | 1095.80 | 3954.75 | 391520.50 |
| 46 | 2029-10 | 5039.59 | 1084.84 | 3954.75 | 387565.75 |
| 47 | 2029-11 | 5028.63 | 1073.88 | 3954.75 | 383611.00 |
| 48 | 2029-12 | 5017.67 | 1062.92 | 3954.75 | 379656.25 |
| 49 | 2030-01 | 5006.72 | 1051.96 | 3954.75 | 375701.49 |
| 50 | 2030-02 | 4995.76 | 1041.01 | 3954.75 | 371746.74 |
| 51 | 2030-03 | 4984.80 | 1030.05 | 3954.75 | 367791.99 |
| 52 | 2030-04 | 4973.84 | 1019.09 | 3954.75 | 363837.24 |
| 53 | 2030-05 | 4962.88 | 1008.13 | 3954.75 | 359882.48 |
| 54 | 2030-06 | 4951.93 | 997.17 | 3954.75 | 355927.73 |
| 55 | 2030-07 | 4940.97 | 986.22 | 3954.75 | 351972.98 |
| 56 | 2030-08 | 4930.01 | 975.26 | 3954.75 | 348018.23 |
| 57 | 2030-09 | 4919.05 | 964.30 | 3954.75 | 344063.47 |
| 58 | 2030-10 | 4908.10 | 953.34 | 3954.75 | 340108.72 |
| 59 | 2030-11 | 4897.14 | 942.38 | 3954.75 | 336153.97 |
| 60 | 2030-12 | 4886.18 | 931.43 | 3954.75 | 332199.22 |
| 61 | 2031-01 | 4875.22 | 920.47 | 3954.75 | 328244.46 |
| 62 | 2031-02 | 4864.26 | 909.51 | 3954.75 | 324289.71 |
| 63 | 2031-03 | 4853.31 | 898.55 | 3954.75 | 320334.96 |
| 64 | 2031-04 | 4842.35 | 887.59 | 3954.75 | 316380.21 |
| 65 | 2031-05 | 4831.39 | 876.64 | 3954.75 | 312425.45 |
| 66 | 2031-06 | 4820.43 | 865.68 | 3954.75 | 308470.70 |
| 67 | 2031-07 | 4809.47 | 854.72 | 3954.75 | 304515.95 |
| 68 | 2031-08 | 4798.52 | 843.76 | 3954.75 | 300561.20 |
| 69 | 2031-09 | 4787.56 | 832.80 | 3954.75 | 296606.44 |
| 70 | 2031-10 | 4776.60 | 821.85 | 3954.75 | 292651.69 |
| 71 | 2031-11 | 4765.64 | 810.89 | 3954.75 | 288696.94 |
| 72 | 2031-12 | 4754.68 | 799.93 | 3954.75 | 284742.18 |
| 73 | 2032-01 | 4743.73 | 788.97 | 3954.75 | 280787.43 |
| 74 | 2032-02 | 4732.77 | 778.02 | 3954.75 | 276832.68 |
| 75 | 2032-03 | 4721.81 | 767.06 | 3954.75 | 272877.93 |
| 76 | 2032-04 | 4710.85 | 756.10 | 3954.75 | 268923.17 |
| 77 | 2032-05 | 4699.89 | 745.14 | 3954.75 | 264968.42 |
| 78 | 2032-06 | 4688.94 | 734.18 | 3954.75 | 261013.67 |
| 79 | 2032-07 | 4677.98 | 723.23 | 3954.75 | 257058.92 |
| 80 | 2032-08 | 4667.02 | 712.27 | 3954.75 | 253104.16 |
| 81 | 2032-09 | 4656.06 | 701.31 | 3954.75 | 249149.41 |
| 82 | 2032-10 | 4645.10 | 690.35 | 3954.75 | 245194.66 |
| 83 | 2032-11 | 4634.15 | 679.39 | 3954.75 | 241239.91 |
| 84 | 2032-12 | 4623.19 | 668.44 | 3954.75 | 237285.15 |
| 85 | 2033-01 | 4612.23 | 657.48 | 3954.75 | 233330.40 |
| 86 | 2033-02 | 4601.27 | 646.52 | 3954.75 | 229375.65 |
| 87 | 2033-03 | 4590.31 | 635.56 | 3954.75 | 225420.90 |
| 88 | 2033-04 | 4579.36 | 624.60 | 3954.75 | 221466.14 |
| 89 | 2033-05 | 4568.40 | 613.65 | 3954.75 | 217511.39 |
| 90 | 2033-06 | 4557.44 | 602.69 | 3954.75 | 213556.64 |
| 91 | 2033-07 | 4546.48 | 591.73 | 3954.75 | 209601.89 |
| 92 | 2033-08 | 4535.52 | 580.77 | 3954.75 | 205647.13 |
| 93 | 2033-09 | 4524.57 | 569.81 | 3954.75 | 201692.38 |
| 94 | 2033-10 | 4513.61 | 558.86 | 3954.75 | 197737.63 |
| 95 | 2033-11 | 4502.65 | 547.90 | 3954.75 | 193782.88 |
| 96 | 2033-12 | 4491.69 | 536.94 | 3954.75 | 189828.12 |
| 97 | 2034-01 | 4480.73 | 525.98 | 3954.75 | 185873.37 |
| 98 | 2034-02 | 4469.78 | 515.02 | 3954.75 | 181918.62 |
| 99 | 2034-03 | 4458.82 | 504.07 | 3954.75 | 177963.87 |
| 100 | 2034-04 | 4447.86 | 493.11 | 3954.75 | 174009.11 |
| 101 | 2034-05 | 4436.90 | 482.15 | 3954.75 | 170054.36 |
| 102 | 2034-06 | 4425.94 | 471.19 | 3954.75 | 166099.61 |
| 103 | 2034-07 | 4414.99 | 460.23 | 3954.75 | 162144.86 |
| 104 | 2034-08 | 4404.03 | 449.28 | 3954.75 | 158190.10 |
| 105 | 2034-09 | 4393.07 | 438.32 | 3954.75 | 154235.35 |
| 106 | 2034-10 | 4382.11 | 427.36 | 3954.75 | 150280.60 |
| 107 | 2034-11 | 4371.16 | 416.40 | 3954.75 | 146325.85 |
| 108 | 2034-12 | 4360.20 | 405.44 | 3954.75 | 142371.09 |
| 109 | 2035-01 | 4349.24 | 394.49 | 3954.75 | 138416.34 |
| 110 | 2035-02 | 4338.28 | 383.53 | 3954.75 | 134461.59 |
| 111 | 2035-03 | 4327.32 | 372.57 | 3954.75 | 130506.83 |
| 112 | 2035-04 | 4316.37 | 361.61 | 3954.75 | 126552.08 |
| 113 | 2035-05 | 4305.41 | 350.65 | 3954.75 | 122597.33 |
| 114 | 2035-06 | 4294.45 | 339.70 | 3954.75 | 118642.58 |
| 115 | 2035-07 | 4283.49 | 328.74 | 3954.75 | 114687.82 |
| 116 | 2035-08 | 4272.53 | 317.78 | 3954.75 | 110733.07 |
| 117 | 2035-09 | 4261.58 | 306.82 | 3954.75 | 106778.32 |
| 118 | 2035-10 | 4250.62 | 295.86 | 3954.75 | 102823.57 |
| 119 | 2035-11 | 4239.66 | 284.91 | 3954.75 | 98868.81 |
| 120 | 2035-12 | 4228.70 | 273.95 | 3954.75 | 94914.06 |
| 121 | 2036-01 | 4217.74 | 262.99 | 3954.75 | 90959.31 |
| 122 | 2036-02 | 4206.79 | 252.03 | 3954.75 | 87004.56 |
| 123 | 2036-03 | 4195.83 | 241.08 | 3954.75 | 83049.80 |
| 124 | 2036-04 | 4184.87 | 230.12 | 3954.75 | 79095.05 |
| 125 | 2036-05 | 4173.91 | 219.16 | 3954.75 | 75140.30 |
| 126 | 2036-06 | 4162.95 | 208.20 | 3954.75 | 71185.55 |
| 127 | 2036-07 | 4152.00 | 197.24 | 3954.75 | 67230.79 |
| 128 | 2036-08 | 4141.04 | 186.29 | 3954.75 | 63276.04 |
| 129 | 2036-09 | 4130.08 | 175.33 | 3954.75 | 59321.29 |
| 130 | 2036-10 | 4119.12 | 164.37 | 3954.75 | 55366.54 |
| 131 | 2036-11 | 4108.16 | 153.41 | 3954.75 | 51411.78 |
| 132 | 2036-12 | 4097.21 | 142.45 | 3954.75 | 47457.03 |
| 133 | 2037-01 | 4086.25 | 131.50 | 3954.75 | 43502.28 |
| 134 | 2037-02 | 4075.29 | 120.54 | 3954.75 | 39547.53 |
| 135 | 2037-03 | 4064.33 | 109.58 | 3954.75 | 35592.77 |
| 136 | 2037-04 | 4053.37 | 98.62 | 3954.75 | 31638.02 |
| 137 | 2037-05 | 4042.42 | 87.66 | 3954.75 | 27683.27 |
| 138 | 2037-06 | 4031.46 | 76.71 | 3954.75 | 23728.52 |
| 139 | 2037-07 | 4020.50 | 65.75 | 3954.75 | 19773.76 |
| 140 | 2037-08 | 4009.54 | 54.79 | 3954.75 | 15819.01 |
| 141 | 2037-09 | 3998.58 | 43.83 | 3954.75 | 11864.26 |
| 142 | 2037-10 | 3987.63 | 32.87 | 3954.75 | 7909.51 |
| 143 | 2037-11 | 3976.67 | 21.92 | 3954.75 | 3954.75 |
| 144 | 2037-12 | 3965.71 | 10.96 | 3954.75 | 0.00 |