贷款25万（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：25万
还款月数：12年
每月还款：2022.87元
利息总额：4.13万
本息合计：29.13万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 2022.87 | 541.67 | 1481.20 | 248518.80 |
| 2 | 2025-08 | 2022.87 | 538.46 | 1484.41 | 247034.38 |
| 3 | 2025-09 | 2022.87 | 535.24 | 1487.63 | 245546.76 |
| 4 | 2025-10 | 2022.87 | 532.02 | 1490.85 | 244055.90 |
| 5 | 2025-11 | 2022.87 | 528.79 | 1494.08 | 242561.82 |
| 6 | 2025-12 | 2022.87 | 525.55 | 1497.32 | 241064.50 |
| 7 | 2026-01 | 2022.87 | 522.31 | 1500.56 | 239563.94 |
| 8 | 2026-02 | 2022.87 | 519.06 | 1503.81 | 238060.12 |
| 9 | 2026-03 | 2022.87 | 515.80 | 1507.07 | 236553.05 |
| 10 | 2026-04 | 2022.87 | 512.53 | 1510.34 | 235042.71 |
| 11 | 2026-05 | 2022.87 | 509.26 | 1513.61 | 233529.10 |
| 12 | 2026-06 | 2022.87 | 505.98 | 1516.89 | 232012.21 |
| 13 | 2026-07 | 2022.87 | 502.69 | 1520.18 | 230492.03 |
| 14 | 2026-08 | 2022.87 | 499.40 | 1523.47 | 228968.56 |
| 15 | 2026-09 | 2022.87 | 496.10 | 1526.77 | 227441.79 |
| 16 | 2026-10 | 2022.87 | 492.79 | 1530.08 | 225911.71 |
| 17 | 2026-11 | 2022.87 | 489.48 | 1533.39 | 224378.32 |
| 18 | 2026-12 | 2022.87 | 486.15 | 1536.72 | 222841.60 |
| 19 | 2027-01 | 2022.87 | 482.82 | 1540.05 | 221301.56 |
| 20 | 2027-02 | 2022.87 | 479.49 | 1543.38 | 219758.17 |
| 21 | 2027-03 | 2022.87 | 476.14 | 1546.73 | 218211.45 |
| 22 | 2027-04 | 2022.87 | 472.79 | 1550.08 | 216661.37 |
| 23 | 2027-05 | 2022.87 | 469.43 | 1553.44 | 215107.93 |
| 24 | 2027-06 | 2022.87 | 466.07 | 1556.80 | 213551.13 |
| 25 | 2027-07 | 2022.87 | 462.69 | 1560.18 | 211990.95 |
| 26 | 2027-08 | 2022.87 | 459.31 | 1563.56 | 210427.39 |
| 27 | 2027-09 | 2022.87 | 455.93 | 1566.94 | 208860.45 |
| 28 | 2027-10 | 2022.87 | 452.53 | 1570.34 | 207290.11 |
| 29 | 2027-11 | 2022.87 | 449.13 | 1573.74 | 205716.37 |
| 30 | 2027-12 | 2022.87 | 445.72 | 1577.15 | 204139.22 |
| 31 | 2028-01 | 2022.87 | 442.30 | 1580.57 | 202558.65 |
| 32 | 2028-02 | 2022.87 | 438.88 | 1583.99 | 200974.66 |
| 33 | 2028-03 | 2022.87 | 435.45 | 1587.42 | 199387.23 |
| 34 | 2028-04 | 2022.87 | 432.01 | 1590.86 | 197796.37 |
| 35 | 2028-05 | 2022.87 | 428.56 | 1594.31 | 196202.06 |
| 36 | 2028-06 | 2022.87 | 425.10 | 1597.77 | 194604.29 |
| 37 | 2028-07 | 2022.87 | 421.64 | 1601.23 | 193003.07 |
| 38 | 2028-08 | 2022.87 | 418.17 | 1604.70 | 191398.37 |
| 39 | 2028-09 | 2022.87 | 414.70 | 1608.17 | 189790.20 |
| 40 | 2028-10 | 2022.87 | 411.21 | 1611.66 | 188178.54 |
| 41 | 2028-11 | 2022.87 | 407.72 | 1615.15 | 186563.39 |
| 42 | 2028-12 | 2022.87 | 404.22 | 1618.65 | 184944.74 |
| 43 | 2029-01 | 2022.87 | 400.71 | 1622.16 | 183322.58 |
| 44 | 2029-02 | 2022.87 | 397.20 | 1625.67 | 181696.91 |
| 45 | 2029-03 | 2022.87 | 393.68 | 1629.19 | 180067.72 |
| 46 | 2029-04 | 2022.87 | 390.15 | 1632.72 | 178434.99 |
| 47 | 2029-05 | 2022.87 | 386.61 | 1636.26 | 176798.73 |
| 48 | 2029-06 | 2022.87 | 383.06 | 1639.81 | 175158.93 |
| 49 | 2029-07 | 2022.87 | 379.51 | 1643.36 | 173515.57 |
| 50 | 2029-08 | 2022.87 | 375.95 | 1646.92 | 171868.65 |
| 51 | 2029-09 | 2022.87 | 372.38 | 1650.49 | 170218.16 |
| 52 | 2029-10 | 2022.87 | 368.81 | 1654.06 | 168564.10 |
| 53 | 2029-11 | 2022.87 | 365.22 | 1657.65 | 166906.45 |
| 54 | 2029-12 | 2022.87 | 361.63 | 1661.24 | 165245.21 |
| 55 | 2030-01 | 2022.87 | 358.03 | 1664.84 | 163580.37 |
| 56 | 2030-02 | 2022.87 | 354.42 | 1668.45 | 161911.93 |
| 57 | 2030-03 | 2022.87 | 350.81 | 1672.06 | 160239.87 |
| 58 | 2030-04 | 2022.87 | 347.19 | 1675.68 | 158564.18 |
| 59 | 2030-05 | 2022.87 | 343.56 | 1679.31 | 156884.87 |
| 60 | 2030-06 | 2022.87 | 339.92 | 1682.95 | 155201.92 |
| 61 | 2030-07 | 2022.87 | 336.27 | 1686.60 | 153515.32 |
| 62 | 2030-08 | 2022.87 | 332.62 | 1690.25 | 151825.06 |
| 63 | 2030-09 | 2022.87 | 328.95 | 1693.92 | 150131.15 |
| 64 | 2030-10 | 2022.87 | 325.28 | 1697.59 | 148433.56 |
| 65 | 2030-11 | 2022.87 | 321.61 | 1701.26 | 146732.30 |
| 66 | 2030-12 | 2022.87 | 317.92 | 1704.95 | 145027.35 |
| 67 | 2031-01 | 2022.87 | 314.23 | 1708.64 | 143318.70 |
| 68 | 2031-02 | 2022.87 | 310.52 | 1712.35 | 141606.36 |
| 69 | 2031-03 | 2022.87 | 306.81 | 1716.06 | 139890.30 |
| 70 | 2031-04 | 2022.87 | 303.10 | 1719.77 | 138170.53 |
| 71 | 2031-05 | 2022.87 | 299.37 | 1723.50 | 136447.03 |
| 72 | 2031-06 | 2022.87 | 295.64 | 1727.23 | 134719.79 |
| 73 | 2031-07 | 2022.87 | 291.89 | 1730.98 | 132988.81 |
| 74 | 2031-08 | 2022.87 | 288.14 | 1734.73 | 131254.09 |
| 75 | 2031-09 | 2022.87 | 284.38 | 1738.49 | 129515.60 |
| 76 | 2031-10 | 2022.87 | 280.62 | 1742.25 | 127773.35 |
| 77 | 2031-11 | 2022.87 | 276.84 | 1746.03 | 126027.32 |
| 78 | 2031-12 | 2022.87 | 273.06 | 1749.81 | 124277.51 |
| 79 | 2032-01 | 2022.87 | 269.27 | 1753.60 | 122523.91 |
| 80 | 2032-02 | 2022.87 | 265.47 | 1757.40 | 120766.51 |
| 81 | 2032-03 | 2022.87 | 261.66 | 1761.21 | 119005.30 |
| 82 | 2032-04 | 2022.87 | 257.84 | 1765.03 | 117240.27 |
| 83 | 2032-05 | 2022.87 | 254.02 | 1768.85 | 115471.42 |
| 84 | 2032-06 | 2022.87 | 250.19 | 1772.68 | 113698.74 |
| 85 | 2032-07 | 2022.87 | 246.35 | 1776.52 | 111922.22 |
| 86 | 2032-08 | 2022.87 | 242.50 | 1780.37 | 110141.85 |
| 87 | 2032-09 | 2022.87 | 238.64 | 1784.23 | 108357.62 |
| 88 | 2032-10 | 2022.87 | 234.77 | 1788.10 | 106569.52 |
| 89 | 2032-11 | 2022.87 | 230.90 | 1791.97 | 104777.55 |
| 90 | 2032-12 | 2022.87 | 227.02 | 1795.85 | 102981.70 |
| 91 | 2033-01 | 2022.87 | 223.13 | 1799.74 | 101181.96 |
| 92 | 2033-02 | 2022.87 | 219.23 | 1803.64 | 99378.32 |
| 93 | 2033-03 | 2022.87 | 215.32 | 1807.55 | 97570.77 |
| 94 | 2033-04 | 2022.87 | 211.40 | 1811.47 | 95759.30 |
| 95 | 2033-05 | 2022.87 | 207.48 | 1815.39 | 93943.91 |
| 96 | 2033-06 | 2022.87 | 203.55 | 1819.32 | 92124.58 |
| 97 | 2033-07 | 2022.87 | 199.60 | 1823.27 | 90301.32 |
| 98 | 2033-08 | 2022.87 | 195.65 | 1827.22 | 88474.10 |
| 99 | 2033-09 | 2022.87 | 191.69 | 1831.18 | 86642.92 |
| 100 | 2033-10 | 2022.87 | 187.73 | 1835.14 | 84807.78 |
| 101 | 2033-11 | 2022.87 | 183.75 | 1839.12 | 82968.66 |
| 102 | 2033-12 | 2022.87 | 179.77 | 1843.10 | 81125.55 |
| 103 | 2034-01 | 2022.87 | 175.77 | 1847.10 | 79278.46 |
| 104 | 2034-02 | 2022.87 | 171.77 | 1851.10 | 77427.36 |
| 105 | 2034-03 | 2022.87 | 167.76 | 1855.11 | 75572.25 |
| 106 | 2034-04 | 2022.87 | 163.74 | 1859.13 | 73713.12 |
| 107 | 2034-05 | 2022.87 | 159.71 | 1863.16 | 71849.96 |
| 108 | 2034-06 | 2022.87 | 155.67 | 1867.20 | 69982.76 |
| 109 | 2034-07 | 2022.87 | 151.63 | 1871.24 | 68111.52 |
| 110 | 2034-08 | 2022.87 | 147.57 | 1875.29 | 66236.23 |
| 111 | 2034-09 | 2022.87 | 143.51 | 1879.36 | 64356.87 |
| 112 | 2034-10 | 2022.87 | 139.44 | 1883.43 | 62473.44 |
| 113 | 2034-11 | 2022.87 | 135.36 | 1887.51 | 60585.93 |
| 114 | 2034-12 | 2022.87 | 131.27 | 1891.60 | 58694.33 |
| 115 | 2035-01 | 2022.87 | 127.17 | 1895.70 | 56798.63 |
| 116 | 2035-02 | 2022.87 | 123.06 | 1899.81 | 54898.82 |
| 117 | 2035-03 | 2022.87 | 118.95 | 1903.92 | 52994.90 |
| 118 | 2035-04 | 2022.87 | 114.82 | 1908.05 | 51086.85 |
| 119 | 2035-05 | 2022.87 | 110.69 | 1912.18 | 49174.67 |
| 120 | 2035-06 | 2022.87 | 106.55 | 1916.32 | 47258.35 |
| 121 | 2035-07 | 2022.87 | 102.39 | 1920.48 | 45337.87 |
| 122 | 2035-08 | 2022.87 | 98.23 | 1924.64 | 43413.23 |
| 123 | 2035-09 | 2022.87 | 94.06 | 1928.81 | 41484.42 |
| 124 | 2035-10 | 2022.87 | 89.88 | 1932.99 | 39551.44 |
| 125 | 2035-11 | 2022.87 | 85.69 | 1937.18 | 37614.26 |
| 126 | 2035-12 | 2022.87 | 81.50 | 1941.37 | 35672.89 |
| 127 | 2036-01 | 2022.87 | 77.29 | 1945.58 | 33727.31 |
| 128 | 2036-02 | 2022.87 | 73.08 | 1949.79 | 31777.52 |
| 129 | 2036-03 | 2022.87 | 68.85 | 1954.02 | 29823.50 |
| 130 | 2036-04 | 2022.87 | 64.62 | 1958.25 | 27865.25 |
| 131 | 2036-05 | 2022.87 | 60.37 | 1962.50 | 25902.75 |
| 132 | 2036-06 | 2022.87 | 56.12 | 1966.75 | 23936.00 |
| 133 | 2036-07 | 2022.87 | 51.86 | 1971.01 | 21964.99 |
| 134 | 2036-08 | 2022.87 | 47.59 | 1975.28 | 19989.72 |
| 135 | 2036-09 | 2022.87 | 43.31 | 1979.56 | 18010.16 |
| 136 | 2036-10 | 2022.87 | 39.02 | 1983.85 | 16026.31 |
| 137 | 2036-11 | 2022.87 | 34.72 | 1988.15 | 14038.16 |
| 138 | 2036-12 | 2022.87 | 30.42 | 1992.45 | 12045.71 |
| 139 | 2037-01 | 2022.87 | 26.10 | 1996.77 | 10048.94 |
| 140 | 2037-02 | 2022.87 | 21.77 | 2001.10 | 8047.84 |
| 141 | 2037-03 | 2022.87 | 17.44 | 2005.43 | 6042.41 |
| 142 | 2037-04 | 2022.87 | 13.09 | 2009.78 | 4032.63 |
| 143 | 2037-05 | 2022.87 | 8.74 | 2014.13 | 2018.50 |
| 144 | 2037-06 | 2022.87 | 4.37 | 2018.50 | 0.00 |
等额本金还款方式：
贷款总额：25万
还款月数：12年
首月还款：2277.78元
每月递减：3.76元
利息总额：3.93万
本息合计：28.93万
节省利息：2022.44元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 2277.78 | 541.67 | 1736.11 | 248263.89 |
| 2 | 2025-08 | 2274.02 | 537.91 | 1736.11 | 246527.78 |
| 3 | 2025-09 | 2270.25 | 534.14 | 1736.11 | 244791.67 |
| 4 | 2025-10 | 2266.49 | 530.38 | 1736.11 | 243055.56 |
| 5 | 2025-11 | 2262.73 | 526.62 | 1736.11 | 241319.44 |
| 6 | 2025-12 | 2258.97 | 522.86 | 1736.11 | 239583.33 |
| 7 | 2026-01 | 2255.21 | 519.10 | 1736.11 | 237847.22 |
| 8 | 2026-02 | 2251.45 | 515.34 | 1736.11 | 236111.11 |
| 9 | 2026-03 | 2247.69 | 511.57 | 1736.11 | 234375.00 |
| 10 | 2026-04 | 2243.92 | 507.81 | 1736.11 | 232638.89 |
| 11 | 2026-05 | 2240.16 | 504.05 | 1736.11 | 230902.78 |
| 12 | 2026-06 | 2236.40 | 500.29 | 1736.11 | 229166.67 |
| 13 | 2026-07 | 2232.64 | 496.53 | 1736.11 | 227430.56 |
| 14 | 2026-08 | 2228.88 | 492.77 | 1736.11 | 225694.44 |
| 15 | 2026-09 | 2225.12 | 489.00 | 1736.11 | 223958.33 |
| 16 | 2026-10 | 2221.35 | 485.24 | 1736.11 | 222222.22 |
| 17 | 2026-11 | 2217.59 | 481.48 | 1736.11 | 220486.11 |
| 18 | 2026-12 | 2213.83 | 477.72 | 1736.11 | 218750.00 |
| 19 | 2027-01 | 2210.07 | 473.96 | 1736.11 | 217013.89 |
| 20 | 2027-02 | 2206.31 | 470.20 | 1736.11 | 215277.78 |
| 21 | 2027-03 | 2202.55 | 466.44 | 1736.11 | 213541.67 |
| 22 | 2027-04 | 2198.78 | 462.67 | 1736.11 | 211805.56 |
| 23 | 2027-05 | 2195.02 | 458.91 | 1736.11 | 210069.44 |
| 24 | 2027-06 | 2191.26 | 455.15 | 1736.11 | 208333.33 |
| 25 | 2027-07 | 2187.50 | 451.39 | 1736.11 | 206597.22 |
| 26 | 2027-08 | 2183.74 | 447.63 | 1736.11 | 204861.11 |
| 27 | 2027-09 | 2179.98 | 443.87 | 1736.11 | 203125.00 |
| 28 | 2027-10 | 2176.22 | 440.10 | 1736.11 | 201388.89 |
| 29 | 2027-11 | 2172.45 | 436.34 | 1736.11 | 199652.78 |
| 30 | 2027-12 | 2168.69 | 432.58 | 1736.11 | 197916.67 |
| 31 | 2028-01 | 2164.93 | 428.82 | 1736.11 | 196180.56 |
| 32 | 2028-02 | 2161.17 | 425.06 | 1736.11 | 194444.44 |
| 33 | 2028-03 | 2157.41 | 421.30 | 1736.11 | 192708.33 |
| 34 | 2028-04 | 2153.65 | 417.53 | 1736.11 | 190972.22 |
| 35 | 2028-05 | 2149.88 | 413.77 | 1736.11 | 189236.11 |
| 36 | 2028-06 | 2146.12 | 410.01 | 1736.11 | 187500.00 |
| 37 | 2028-07 | 2142.36 | 406.25 | 1736.11 | 185763.89 |
| 38 | 2028-08 | 2138.60 | 402.49 | 1736.11 | 184027.78 |
| 39 | 2028-09 | 2134.84 | 398.73 | 1736.11 | 182291.67 |
| 40 | 2028-10 | 2131.08 | 394.97 | 1736.11 | 180555.56 |
| 41 | 2028-11 | 2127.31 | 391.20 | 1736.11 | 178819.44 |
| 42 | 2028-12 | 2123.55 | 387.44 | 1736.11 | 177083.33 |
| 43 | 2029-01 | 2119.79 | 383.68 | 1736.11 | 175347.22 |
| 44 | 2029-02 | 2116.03 | 379.92 | 1736.11 | 173611.11 |
| 45 | 2029-03 | 2112.27 | 376.16 | 1736.11 | 171875.00 |
| 46 | 2029-04 | 2108.51 | 372.40 | 1736.11 | 170138.89 |
| 47 | 2029-05 | 2104.75 | 368.63 | 1736.11 | 168402.78 |
| 48 | 2029-06 | 2100.98 | 364.87 | 1736.11 | 166666.67 |
| 49 | 2029-07 | 2097.22 | 361.11 | 1736.11 | 164930.56 |
| 50 | 2029-08 | 2093.46 | 357.35 | 1736.11 | 163194.44 |
| 51 | 2029-09 | 2089.70 | 353.59 | 1736.11 | 161458.33 |
| 52 | 2029-10 | 2085.94 | 349.83 | 1736.11 | 159722.22 |
| 53 | 2029-11 | 2082.18 | 346.06 | 1736.11 | 157986.11 |
| 54 | 2029-12 | 2078.41 | 342.30 | 1736.11 | 156250.00 |
| 55 | 2030-01 | 2074.65 | 338.54 | 1736.11 | 154513.89 |
| 56 | 2030-02 | 2070.89 | 334.78 | 1736.11 | 152777.78 |
| 57 | 2030-03 | 2067.13 | 331.02 | 1736.11 | 151041.67 |
| 58 | 2030-04 | 2063.37 | 327.26 | 1736.11 | 149305.56 |
| 59 | 2030-05 | 2059.61 | 323.50 | 1736.11 | 147569.44 |
| 60 | 2030-06 | 2055.84 | 319.73 | 1736.11 | 145833.33 |
| 61 | 2030-07 | 2052.08 | 315.97 | 1736.11 | 144097.22 |
| 62 | 2030-08 | 2048.32 | 312.21 | 1736.11 | 142361.11 |
| 63 | 2030-09 | 2044.56 | 308.45 | 1736.11 | 140625.00 |
| 64 | 2030-10 | 2040.80 | 304.69 | 1736.11 | 138888.89 |
| 65 | 2030-11 | 2037.04 | 300.93 | 1736.11 | 137152.78 |
| 66 | 2030-12 | 2033.28 | 297.16 | 1736.11 | 135416.67 |
| 67 | 2031-01 | 2029.51 | 293.40 | 1736.11 | 133680.56 |
| 68 | 2031-02 | 2025.75 | 289.64 | 1736.11 | 131944.44 |
| 69 | 2031-03 | 2021.99 | 285.88 | 1736.11 | 130208.33 |
| 70 | 2031-04 | 2018.23 | 282.12 | 1736.11 | 128472.22 |
| 71 | 2031-05 | 2014.47 | 278.36 | 1736.11 | 126736.11 |
| 72 | 2031-06 | 2010.71 | 274.59 | 1736.11 | 125000.00 |
| 73 | 2031-07 | 2006.94 | 270.83 | 1736.11 | 123263.89 |
| 74 | 2031-08 | 2003.18 | 267.07 | 1736.11 | 121527.78 |
| 75 | 2031-09 | 1999.42 | 263.31 | 1736.11 | 119791.67 |
| 76 | 2031-10 | 1995.66 | 259.55 | 1736.11 | 118055.56 |
| 77 | 2031-11 | 1991.90 | 255.79 | 1736.11 | 116319.44 |
| 78 | 2031-12 | 1988.14 | 252.03 | 1736.11 | 114583.33 |
| 79 | 2032-01 | 1984.38 | 248.26 | 1736.11 | 112847.22 |
| 80 | 2032-02 | 1980.61 | 244.50 | 1736.11 | 111111.11 |
| 81 | 2032-03 | 1976.85 | 240.74 | 1736.11 | 109375.00 |
| 82 | 2032-04 | 1973.09 | 236.98 | 1736.11 | 107638.89 |
| 83 | 2032-05 | 1969.33 | 233.22 | 1736.11 | 105902.78 |
| 84 | 2032-06 | 1965.57 | 229.46 | 1736.11 | 104166.67 |
| 85 | 2032-07 | 1961.81 | 225.69 | 1736.11 | 102430.56 |
| 86 | 2032-08 | 1958.04 | 221.93 | 1736.11 | 100694.44 |
| 87 | 2032-09 | 1954.28 | 218.17 | 1736.11 | 98958.33 |
| 88 | 2032-10 | 1950.52 | 214.41 | 1736.11 | 97222.22 |
| 89 | 2032-11 | 1946.76 | 210.65 | 1736.11 | 95486.11 |
| 90 | 2032-12 | 1943.00 | 206.89 | 1736.11 | 93750.00 |
| 91 | 2033-01 | 1939.24 | 203.13 | 1736.11 | 92013.89 |
| 92 | 2033-02 | 1935.47 | 199.36 | 1736.11 | 90277.78 |
| 93 | 2033-03 | 1931.71 | 195.60 | 1736.11 | 88541.67 |
| 94 | 2033-04 | 1927.95 | 191.84 | 1736.11 | 86805.56 |
| 95 | 2033-05 | 1924.19 | 188.08 | 1736.11 | 85069.44 |
| 96 | 2033-06 | 1920.43 | 184.32 | 1736.11 | 83333.33 |
| 97 | 2033-07 | 1916.67 | 180.56 | 1736.11 | 81597.22 |
| 98 | 2033-08 | 1912.91 | 176.79 | 1736.11 | 79861.11 |
| 99 | 2033-09 | 1909.14 | 173.03 | 1736.11 | 78125.00 |
| 100 | 2033-10 | 1905.38 | 169.27 | 1736.11 | 76388.89 |
| 101 | 2033-11 | 1901.62 | 165.51 | 1736.11 | 74652.78 |
| 102 | 2033-12 | 1897.86 | 161.75 | 1736.11 | 72916.67 |
| 103 | 2034-01 | 1894.10 | 157.99 | 1736.11 | 71180.56 |
| 104 | 2034-02 | 1890.34 | 154.22 | 1736.11 | 69444.44 |
| 105 | 2034-03 | 1886.57 | 150.46 | 1736.11 | 67708.33 |
| 106 | 2034-04 | 1882.81 | 146.70 | 1736.11 | 65972.22 |
| 107 | 2034-05 | 1879.05 | 142.94 | 1736.11 | 64236.11 |
| 108 | 2034-06 | 1875.29 | 139.18 | 1736.11 | 62500.00 |
| 109 | 2034-07 | 1871.53 | 135.42 | 1736.11 | 60763.89 |
| 110 | 2034-08 | 1867.77 | 131.66 | 1736.11 | 59027.78 |
| 111 | 2034-09 | 1864.00 | 127.89 | 1736.11 | 57291.67 |
| 112 | 2034-10 | 1860.24 | 124.13 | 1736.11 | 55555.56 |
| 113 | 2034-11 | 1856.48 | 120.37 | 1736.11 | 53819.44 |
| 114 | 2034-12 | 1852.72 | 116.61 | 1736.11 | 52083.33 |
| 115 | 2035-01 | 1848.96 | 112.85 | 1736.11 | 50347.22 |
| 116 | 2035-02 | 1845.20 | 109.09 | 1736.11 | 48611.11 |
| 117 | 2035-03 | 1841.44 | 105.32 | 1736.11 | 46875.00 |
| 118 | 2035-04 | 1837.67 | 101.56 | 1736.11 | 45138.89 |
| 119 | 2035-05 | 1833.91 | 97.80 | 1736.11 | 43402.78 |
| 120 | 2035-06 | 1830.15 | 94.04 | 1736.11 | 41666.67 |
| 121 | 2035-07 | 1826.39 | 90.28 | 1736.11 | 39930.56 |
| 122 | 2035-08 | 1822.63 | 86.52 | 1736.11 | 38194.44 |
| 123 | 2035-09 | 1818.87 | 82.75 | 1736.11 | 36458.33 |
| 124 | 2035-10 | 1815.10 | 78.99 | 1736.11 | 34722.22 |
| 125 | 2035-11 | 1811.34 | 75.23 | 1736.11 | 32986.11 |
| 126 | 2035-12 | 1807.58 | 71.47 | 1736.11 | 31250.00 |
| 127 | 2036-01 | 1803.82 | 67.71 | 1736.11 | 29513.89 |
| 128 | 2036-02 | 1800.06 | 63.95 | 1736.11 | 27777.78 |
| 129 | 2036-03 | 1796.30 | 60.19 | 1736.11 | 26041.67 |
| 130 | 2036-04 | 1792.53 | 56.42 | 1736.11 | 24305.56 |
| 131 | 2036-05 | 1788.77 | 52.66 | 1736.11 | 22569.44 |
| 132 | 2036-06 | 1785.01 | 48.90 | 1736.11 | 20833.33 |
| 133 | 2036-07 | 1781.25 | 45.14 | 1736.11 | 19097.22 |
| 134 | 2036-08 | 1777.49 | 41.38 | 1736.11 | 17361.11 |
| 135 | 2036-09 | 1773.73 | 37.62 | 1736.11 | 15625.00 |
| 136 | 2036-10 | 1769.97 | 33.85 | 1736.11 | 13888.89 |
| 137 | 2036-11 | 1766.20 | 30.09 | 1736.11 | 12152.78 |
| 138 | 2036-12 | 1762.44 | 26.33 | 1736.11 | 10416.67 |
| 139 | 2037-01 | 1758.68 | 22.57 | 1736.11 | 8680.56 |
| 140 | 2037-02 | 1754.92 | 18.81 | 1736.11 | 6944.44 |
| 141 | 2037-03 | 1751.16 | 15.05 | 1736.11 | 5208.33 |
| 142 | 2037-04 | 1747.40 | 11.28 | 1736.11 | 3472.22 |
| 143 | 2037-05 | 1743.63 | 7.52 | 1736.11 | 1736.11 |
| 144 | 2037-06 | 1739.87 | 3.76 | 1736.11 | 0.00 |