乌鲁木齐贷款32万（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：32万
还款月数：12年
每月还款：2626.45元
利息总额：5.82万
本息合计：37.82万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 2626.45 | 760.00 | 1866.45 | 318133.55 |
| 2 | 2024-08 | 2626.45 | 755.57 | 1870.89 | 316262.66 |
| 3 | 2024-09 | 2626.45 | 751.12 | 1875.33 | 314387.33 |
| 4 | 2024-10 | 2626.45 | 746.67 | 1879.78 | 312507.55 |
| 5 | 2024-11 | 2626.45 | 742.21 | 1884.25 | 310623.30 |
| 6 | 2024-12 | 2626.45 | 737.73 | 1888.72 | 308734.58 |
| 7 | 2025-01 | 2626.45 | 733.24 | 1893.21 | 306841.37 |
| 8 | 2025-02 | 2626.45 | 728.75 | 1897.70 | 304943.67 |
| 9 | 2025-03 | 2626.45 | 724.24 | 1902.21 | 303041.46 |
| 10 | 2025-04 | 2626.45 | 719.72 | 1906.73 | 301134.73 |
| 11 | 2025-05 | 2626.45 | 715.19 | 1911.26 | 299223.47 |
| 12 | 2025-06 | 2626.45 | 710.66 | 1915.80 | 297307.68 |
| 13 | 2025-07 | 2626.45 | 706.11 | 1920.35 | 295387.33 |
| 14 | 2025-08 | 2626.45 | 701.54 | 1924.91 | 293462.42 |
| 15 | 2025-09 | 2626.45 | 696.97 | 1929.48 | 291532.94 |
| 16 | 2025-10 | 2626.45 | 692.39 | 1934.06 | 289598.88 |
| 17 | 2025-11 | 2626.45 | 687.80 | 1938.66 | 287660.23 |
| 18 | 2025-12 | 2626.45 | 683.19 | 1943.26 | 285716.97 |
| 19 | 2026-01 | 2626.45 | 678.58 | 1947.87 | 283769.09 |
| 20 | 2026-02 | 2626.45 | 673.95 | 1952.50 | 281816.59 |
| 21 | 2026-03 | 2626.45 | 669.31 | 1957.14 | 279859.45 |
| 22 | 2026-04 | 2626.45 | 664.67 | 1961.79 | 277897.67 |
| 23 | 2026-05 | 2626.45 | 660.01 | 1966.45 | 275931.22 |
| 24 | 2026-06 | 2626.45 | 655.34 | 1971.12 | 273960.11 |
| 25 | 2026-07 | 2626.45 | 650.66 | 1975.80 | 271984.31 |
| 26 | 2026-08 | 2626.45 | 645.96 | 1980.49 | 270003.82 |
| 27 | 2026-09 | 2626.45 | 641.26 | 1985.19 | 268018.63 |
| 28 | 2026-10 | 2626.45 | 636.54 | 1989.91 | 266028.72 |
| 29 | 2026-11 | 2626.45 | 631.82 | 1994.63 | 264034.08 |
| 30 | 2026-12 | 2626.45 | 627.08 | 1999.37 | 262034.71 |
| 31 | 2027-01 | 2626.45 | 622.33 | 2004.12 | 260030.59 |
| 32 | 2027-02 | 2626.45 | 617.57 | 2008.88 | 258021.71 |
| 33 | 2027-03 | 2626.45 | 612.80 | 2013.65 | 256008.06 |
| 34 | 2027-04 | 2626.45 | 608.02 | 2018.43 | 253989.63 |
| 35 | 2027-05 | 2626.45 | 603.23 | 2023.23 | 251966.40 |
| 36 | 2027-06 | 2626.45 | 598.42 | 2028.03 | 249938.37 |
| 37 | 2027-07 | 2626.45 | 593.60 | 2032.85 | 247905.52 |
| 38 | 2027-08 | 2626.45 | 588.78 | 2037.68 | 245867.84 |
| 39 | 2027-09 | 2626.45 | 583.94 | 2042.52 | 243825.33 |
| 40 | 2027-10 | 2626.45 | 579.09 | 2047.37 | 241777.96 |
| 41 | 2027-11 | 2626.45 | 574.22 | 2052.23 | 239725.73 |
| 42 | 2027-12 | 2626.45 | 569.35 | 2057.10 | 237668.63 |
| 43 | 2028-01 | 2626.45 | 564.46 | 2061.99 | 235606.64 |
| 44 | 2028-02 | 2626.45 | 559.57 | 2066.89 | 233539.75 |
| 45 | 2028-03 | 2626.45 | 554.66 | 2071.80 | 231467.95 |
| 46 | 2028-04 | 2626.45 | 549.74 | 2076.72 | 229391.24 |
| 47 | 2028-05 | 2626.45 | 544.80 | 2081.65 | 227309.59 |
| 48 | 2028-06 | 2626.45 | 539.86 | 2086.59 | 225223.00 |
| 49 | 2028-07 | 2626.45 | 534.90 | 2091.55 | 223131.45 |
| 50 | 2028-08 | 2626.45 | 529.94 | 2096.52 | 221034.93 |
| 51 | 2028-09 | 2626.45 | 524.96 | 2101.49 | 218933.44 |
| 52 | 2028-10 | 2626.45 | 519.97 | 2106.49 | 216826.95 |
| 53 | 2028-11 | 2626.45 | 514.96 | 2111.49 | 214715.47 |
| 54 | 2028-12 | 2626.45 | 509.95 | 2116.50 | 212598.96 |
| 55 | 2029-01 | 2626.45 | 504.92 | 2121.53 | 210477.43 |
| 56 | 2029-02 | 2626.45 | 499.88 | 2126.57 | 208350.86 |
| 57 | 2029-03 | 2626.45 | 494.83 | 2131.62 | 206219.24 |
| 58 | 2029-04 | 2626.45 | 489.77 | 2136.68 | 204082.56 |
| 59 | 2029-05 | 2626.45 | 484.70 | 2141.76 | 201940.81 |
| 60 | 2029-06 | 2626.45 | 479.61 | 2146.84 | 199793.96 |
| 61 | 2029-07 | 2626.45 | 474.51 | 2151.94 | 197642.02 |
| 62 | 2029-08 | 2626.45 | 469.40 | 2157.05 | 195484.97 |
| 63 | 2029-09 | 2626.45 | 464.28 | 2162.18 | 193322.79 |
| 64 | 2029-10 | 2626.45 | 459.14 | 2167.31 | 191155.48 |
| 65 | 2029-11 | 2626.45 | 453.99 | 2172.46 | 188983.02 |
| 66 | 2029-12 | 2626.45 | 448.83 | 2177.62 | 186805.41 |
| 67 | 2030-01 | 2626.45 | 443.66 | 2182.79 | 184622.62 |
| 68 | 2030-02 | 2626.45 | 438.48 | 2187.97 | 182434.64 |
| 69 | 2030-03 | 2626.45 | 433.28 | 2193.17 | 180241.47 |
| 70 | 2030-04 | 2626.45 | 428.07 | 2198.38 | 178043.09 |
| 71 | 2030-05 | 2626.45 | 422.85 | 2203.60 | 175839.49 |
| 72 | 2030-06 | 2626.45 | 417.62 | 2208.83 | 173630.66 |
| 73 | 2030-07 | 2626.45 | 412.37 | 2214.08 | 171416.58 |
| 74 | 2030-08 | 2626.45 | 407.11 | 2219.34 | 169197.24 |
| 75 | 2030-09 | 2626.45 | 401.84 | 2224.61 | 166972.63 |
| 76 | 2030-10 | 2626.45 | 396.56 | 2229.89 | 164742.74 |
| 77 | 2030-11 | 2626.45 | 391.26 | 2235.19 | 162507.55 |
| 78 | 2030-12 | 2626.45 | 385.96 | 2240.50 | 160267.06 |
| 79 | 2031-01 | 2626.45 | 380.63 | 2245.82 | 158021.24 |
| 80 | 2031-02 | 2626.45 | 375.30 | 2251.15 | 155770.09 |
| 81 | 2031-03 | 2626.45 | 369.95 | 2256.50 | 153513.59 |
| 82 | 2031-04 | 2626.45 | 364.59 | 2261.86 | 151251.73 |
| 83 | 2031-05 | 2626.45 | 359.22 | 2267.23 | 148984.50 |
| 84 | 2031-06 | 2626.45 | 353.84 | 2272.61 | 146711.89 |
| 85 | 2031-07 | 2626.45 | 348.44 | 2278.01 | 144433.87 |
| 86 | 2031-08 | 2626.45 | 343.03 | 2283.42 | 142150.45 |
| 87 | 2031-09 | 2626.45 | 337.61 | 2288.85 | 139861.61 |
| 88 | 2031-10 | 2626.45 | 332.17 | 2294.28 | 137567.33 |
| 89 | 2031-11 | 2626.45 | 326.72 | 2299.73 | 135267.60 |
| 90 | 2031-12 | 2626.45 | 321.26 | 2305.19 | 132962.40 |
| 91 | 2032-01 | 2626.45 | 315.79 | 2310.67 | 130651.74 |
| 92 | 2032-02 | 2626.45 | 310.30 | 2316.15 | 128335.58 |
| 93 | 2032-03 | 2626.45 | 304.80 | 2321.66 | 126013.93 |
| 94 | 2032-04 | 2626.45 | 299.28 | 2327.17 | 123686.76 |
| 95 | 2032-05 | 2626.45 | 293.76 | 2332.70 | 121354.06 |
| 96 | 2032-06 | 2626.45 | 288.22 | 2338.24 | 119015.83 |
| 97 | 2032-07 | 2626.45 | 282.66 | 2343.79 | 116672.04 |
| 98 | 2032-08 | 2626.45 | 277.10 | 2349.36 | 114322.68 |
| 99 | 2032-09 | 2626.45 | 271.52 | 2354.94 | 111967.74 |
| 100 | 2032-10 | 2626.45 | 265.92 | 2360.53 | 109607.21 |
| 101 | 2032-11 | 2626.45 | 260.32 | 2366.14 | 107241.08 |
| 102 | 2032-12 | 2626.45 | 254.70 | 2371.75 | 104869.32 |
| 103 | 2033-01 | 2626.45 | 249.06 | 2377.39 | 102491.94 |
| 104 | 2033-02 | 2626.45 | 243.42 | 2383.03 | 100108.90 |
| 105 | 2033-03 | 2626.45 | 237.76 | 2388.69 | 97720.21 |
| 106 | 2033-04 | 2626.45 | 232.09 | 2394.37 | 95325.84 |
| 107 | 2033-05 | 2626.45 | 226.40 | 2400.05 | 92925.79 |
| 108 | 2033-06 | 2626.45 | 220.70 | 2405.75 | 90520.03 |
| 109 | 2033-07 | 2626.45 | 214.99 | 2411.47 | 88108.57 |
| 110 | 2033-08 | 2626.45 | 209.26 | 2417.19 | 85691.37 |
| 111 | 2033-09 | 2626.45 | 203.52 | 2422.94 | 83268.44 |
| 112 | 2033-10 | 2626.45 | 197.76 | 2428.69 | 80839.75 |
| 113 | 2033-11 | 2626.45 | 191.99 | 2434.46 | 78405.29 |
| 114 | 2033-12 | 2626.45 | 186.21 | 2440.24 | 75965.05 |
| 115 | 2034-01 | 2626.45 | 180.42 | 2446.04 | 73519.01 |
| 116 | 2034-02 | 2626.45 | 174.61 | 2451.84 | 71067.17 |
| 117 | 2034-03 | 2626.45 | 168.78 | 2457.67 | 68609.50 |
| 118 | 2034-04 | 2626.45 | 162.95 | 2463.50 | 66146.00 |
| 119 | 2034-05 | 2626.45 | 157.10 | 2469.36 | 63676.64 |
| 120 | 2034-06 | 2626.45 | 151.23 | 2475.22 | 61201.42 |
| 121 | 2034-07 | 2626.45 | 145.35 | 2481.10 | 58720.32 |
| 122 | 2034-08 | 2626.45 | 139.46 | 2486.99 | 56233.33 |
| 123 | 2034-09 | 2626.45 | 133.55 | 2492.90 | 53740.43 |
| 124 | 2034-10 | 2626.45 | 127.63 | 2498.82 | 51241.61 |
| 125 | 2034-11 | 2626.45 | 121.70 | 2504.75 | 48736.86 |
| 126 | 2034-12 | 2626.45 | 115.75 | 2510.70 | 46226.16 |
| 127 | 2035-01 | 2626.45 | 109.79 | 2516.67 | 43709.49 |
| 128 | 2035-02 | 2626.45 | 103.81 | 2522.64 | 41186.85 |
| 129 | 2035-03 | 2626.45 | 97.82 | 2528.63 | 38658.21 |
| 130 | 2035-04 | 2626.45 | 91.81 | 2534.64 | 36123.58 |
| 131 | 2035-05 | 2626.45 | 85.79 | 2540.66 | 33582.92 |
| 132 | 2035-06 | 2626.45 | 79.76 | 2546.69 | 31036.22 |
| 133 | 2035-07 | 2626.45 | 73.71 | 2552.74 | 28483.48 |
| 134 | 2035-08 | 2626.45 | 67.65 | 2558.80 | 25924.68 |
| 135 | 2035-09 | 2626.45 | 61.57 | 2564.88 | 23359.80 |
| 136 | 2035-10 | 2626.45 | 55.48 | 2570.97 | 20788.82 |
| 137 | 2035-11 | 2626.45 | 49.37 | 2577.08 | 18211.75 |
| 138 | 2035-12 | 2626.45 | 43.25 | 2583.20 | 15628.55 |
| 139 | 2036-01 | 2626.45 | 37.12 | 2589.33 | 13039.21 |
| 140 | 2036-02 | 2626.45 | 30.97 | 2595.48 | 10443.73 |
| 141 | 2036-03 | 2626.45 | 24.80 | 2601.65 | 7842.08 |
| 142 | 2036-04 | 2626.45 | 18.62 | 2607.83 | 5234.25 |
| 143 | 2036-05 | 2626.45 | 12.43 | 2614.02 | 2620.23 |
| 144 | 2036-06 | 2626.45 | 6.22 | 2620.23 | 0.00 |
等额本金还款方式：
贷款总额：32万
还款月数：12年
首月还款：2982.22元
每月递减：5.28元
利息总额：5.51万
本息合计：37.51万
节省利息：3109.15元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 2982.22 | 760.00 | 2222.22 | 317777.78 |
| 2 | 2024-08 | 2976.94 | 754.72 | 2222.22 | 315555.56 |
| 3 | 2024-09 | 2971.67 | 749.44 | 2222.22 | 313333.33 |
| 4 | 2024-10 | 2966.39 | 744.17 | 2222.22 | 311111.11 |
| 5 | 2024-11 | 2961.11 | 738.89 | 2222.22 | 308888.89 |
| 6 | 2024-12 | 2955.83 | 733.61 | 2222.22 | 306666.67 |
| 7 | 2025-01 | 2950.56 | 728.33 | 2222.22 | 304444.44 |
| 8 | 2025-02 | 2945.28 | 723.06 | 2222.22 | 302222.22 |
| 9 | 2025-03 | 2940.00 | 717.78 | 2222.22 | 300000.00 |
| 10 | 2025-04 | 2934.72 | 712.50 | 2222.22 | 297777.78 |
| 11 | 2025-05 | 2929.44 | 707.22 | 2222.22 | 295555.56 |
| 12 | 2025-06 | 2924.17 | 701.94 | 2222.22 | 293333.33 |
| 13 | 2025-07 | 2918.89 | 696.67 | 2222.22 | 291111.11 |
| 14 | 2025-08 | 2913.61 | 691.39 | 2222.22 | 288888.89 |
| 15 | 2025-09 | 2908.33 | 686.11 | 2222.22 | 286666.67 |
| 16 | 2025-10 | 2903.06 | 680.83 | 2222.22 | 284444.44 |
| 17 | 2025-11 | 2897.78 | 675.56 | 2222.22 | 282222.22 |
| 18 | 2025-12 | 2892.50 | 670.28 | 2222.22 | 280000.00 |
| 19 | 2026-01 | 2887.22 | 665.00 | 2222.22 | 277777.78 |
| 20 | 2026-02 | 2881.94 | 659.72 | 2222.22 | 275555.56 |
| 21 | 2026-03 | 2876.67 | 654.44 | 2222.22 | 273333.33 |
| 22 | 2026-04 | 2871.39 | 649.17 | 2222.22 | 271111.11 |
| 23 | 2026-05 | 2866.11 | 643.89 | 2222.22 | 268888.89 |
| 24 | 2026-06 | 2860.83 | 638.61 | 2222.22 | 266666.67 |
| 25 | 2026-07 | 2855.56 | 633.33 | 2222.22 | 264444.44 |
| 26 | 2026-08 | 2850.28 | 628.06 | 2222.22 | 262222.22 |
| 27 | 2026-09 | 2845.00 | 622.78 | 2222.22 | 260000.00 |
| 28 | 2026-10 | 2839.72 | 617.50 | 2222.22 | 257777.78 |
| 29 | 2026-11 | 2834.44 | 612.22 | 2222.22 | 255555.56 |
| 30 | 2026-12 | 2829.17 | 606.94 | 2222.22 | 253333.33 |
| 31 | 2027-01 | 2823.89 | 601.67 | 2222.22 | 251111.11 |
| 32 | 2027-02 | 2818.61 | 596.39 | 2222.22 | 248888.89 |
| 33 | 2027-03 | 2813.33 | 591.11 | 2222.22 | 246666.67 |
| 34 | 2027-04 | 2808.06 | 585.83 | 2222.22 | 244444.44 |
| 35 | 2027-05 | 2802.78 | 580.56 | 2222.22 | 242222.22 |
| 36 | 2027-06 | 2797.50 | 575.28 | 2222.22 | 240000.00 |
| 37 | 2027-07 | 2792.22 | 570.00 | 2222.22 | 237777.78 |
| 38 | 2027-08 | 2786.94 | 564.72 | 2222.22 | 235555.56 |
| 39 | 2027-09 | 2781.67 | 559.44 | 2222.22 | 233333.33 |
| 40 | 2027-10 | 2776.39 | 554.17 | 2222.22 | 231111.11 |
| 41 | 2027-11 | 2771.11 | 548.89 | 2222.22 | 228888.89 |
| 42 | 2027-12 | 2765.83 | 543.61 | 2222.22 | 226666.67 |
| 43 | 2028-01 | 2760.56 | 538.33 | 2222.22 | 224444.44 |
| 44 | 2028-02 | 2755.28 | 533.06 | 2222.22 | 222222.22 |
| 45 | 2028-03 | 2750.00 | 527.78 | 2222.22 | 220000.00 |
| 46 | 2028-04 | 2744.72 | 522.50 | 2222.22 | 217777.78 |
| 47 | 2028-05 | 2739.44 | 517.22 | 2222.22 | 215555.56 |
| 48 | 2028-06 | 2734.17 | 511.94 | 2222.22 | 213333.33 |
| 49 | 2028-07 | 2728.89 | 506.67 | 2222.22 | 211111.11 |
| 50 | 2028-08 | 2723.61 | 501.39 | 2222.22 | 208888.89 |
| 51 | 2028-09 | 2718.33 | 496.11 | 2222.22 | 206666.67 |
| 52 | 2028-10 | 2713.06 | 490.83 | 2222.22 | 204444.44 |
| 53 | 2028-11 | 2707.78 | 485.56 | 2222.22 | 202222.22 |
| 54 | 2028-12 | 2702.50 | 480.28 | 2222.22 | 200000.00 |
| 55 | 2029-01 | 2697.22 | 475.00 | 2222.22 | 197777.78 |
| 56 | 2029-02 | 2691.94 | 469.72 | 2222.22 | 195555.56 |
| 57 | 2029-03 | 2686.67 | 464.44 | 2222.22 | 193333.33 |
| 58 | 2029-04 | 2681.39 | 459.17 | 2222.22 | 191111.11 |
| 59 | 2029-05 | 2676.11 | 453.89 | 2222.22 | 188888.89 |
| 60 | 2029-06 | 2670.83 | 448.61 | 2222.22 | 186666.67 |
| 61 | 2029-07 | 2665.56 | 443.33 | 2222.22 | 184444.44 |
| 62 | 2029-08 | 2660.28 | 438.06 | 2222.22 | 182222.22 |
| 63 | 2029-09 | 2655.00 | 432.78 | 2222.22 | 180000.00 |
| 64 | 2029-10 | 2649.72 | 427.50 | 2222.22 | 177777.78 |
| 65 | 2029-11 | 2644.44 | 422.22 | 2222.22 | 175555.56 |
| 66 | 2029-12 | 2639.17 | 416.94 | 2222.22 | 173333.33 |
| 67 | 2030-01 | 2633.89 | 411.67 | 2222.22 | 171111.11 |
| 68 | 2030-02 | 2628.61 | 406.39 | 2222.22 | 168888.89 |
| 69 | 2030-03 | 2623.33 | 401.11 | 2222.22 | 166666.67 |
| 70 | 2030-04 | 2618.06 | 395.83 | 2222.22 | 164444.44 |
| 71 | 2030-05 | 2612.78 | 390.56 | 2222.22 | 162222.22 |
| 72 | 2030-06 | 2607.50 | 385.28 | 2222.22 | 160000.00 |
| 73 | 2030-07 | 2602.22 | 380.00 | 2222.22 | 157777.78 |
| 74 | 2030-08 | 2596.94 | 374.72 | 2222.22 | 155555.56 |
| 75 | 2030-09 | 2591.67 | 369.44 | 2222.22 | 153333.33 |
| 76 | 2030-10 | 2586.39 | 364.17 | 2222.22 | 151111.11 |
| 77 | 2030-11 | 2581.11 | 358.89 | 2222.22 | 148888.89 |
| 78 | 2030-12 | 2575.83 | 353.61 | 2222.22 | 146666.67 |
| 79 | 2031-01 | 2570.56 | 348.33 | 2222.22 | 144444.44 |
| 80 | 2031-02 | 2565.28 | 343.06 | 2222.22 | 142222.22 |
| 81 | 2031-03 | 2560.00 | 337.78 | 2222.22 | 140000.00 |
| 82 | 2031-04 | 2554.72 | 332.50 | 2222.22 | 137777.78 |
| 83 | 2031-05 | 2549.44 | 327.22 | 2222.22 | 135555.56 |
| 84 | 2031-06 | 2544.17 | 321.94 | 2222.22 | 133333.33 |
| 85 | 2031-07 | 2538.89 | 316.67 | 2222.22 | 131111.11 |
| 86 | 2031-08 | 2533.61 | 311.39 | 2222.22 | 128888.89 |
| 87 | 2031-09 | 2528.33 | 306.11 | 2222.22 | 126666.67 |
| 88 | 2031-10 | 2523.06 | 300.83 | 2222.22 | 124444.44 |
| 89 | 2031-11 | 2517.78 | 295.56 | 2222.22 | 122222.22 |
| 90 | 2031-12 | 2512.50 | 290.28 | 2222.22 | 120000.00 |
| 91 | 2032-01 | 2507.22 | 285.00 | 2222.22 | 117777.78 |
| 92 | 2032-02 | 2501.94 | 279.72 | 2222.22 | 115555.56 |
| 93 | 2032-03 | 2496.67 | 274.44 | 2222.22 | 113333.33 |
| 94 | 2032-04 | 2491.39 | 269.17 | 2222.22 | 111111.11 |
| 95 | 2032-05 | 2486.11 | 263.89 | 2222.22 | 108888.89 |
| 96 | 2032-06 | 2480.83 | 258.61 | 2222.22 | 106666.67 |
| 97 | 2032-07 | 2475.56 | 253.33 | 2222.22 | 104444.44 |
| 98 | 2032-08 | 2470.28 | 248.06 | 2222.22 | 102222.22 |
| 99 | 2032-09 | 2465.00 | 242.78 | 2222.22 | 100000.00 |
| 100 | 2032-10 | 2459.72 | 237.50 | 2222.22 | 97777.78 |
| 101 | 2032-11 | 2454.44 | 232.22 | 2222.22 | 95555.56 |
| 102 | 2032-12 | 2449.17 | 226.94 | 2222.22 | 93333.33 |
| 103 | 2033-01 | 2443.89 | 221.67 | 2222.22 | 91111.11 |
| 104 | 2033-02 | 2438.61 | 216.39 | 2222.22 | 88888.89 |
| 105 | 2033-03 | 2433.33 | 211.11 | 2222.22 | 86666.67 |
| 106 | 2033-04 | 2428.06 | 205.83 | 2222.22 | 84444.44 |
| 107 | 2033-05 | 2422.78 | 200.56 | 2222.22 | 82222.22 |
| 108 | 2033-06 | 2417.50 | 195.28 | 2222.22 | 80000.00 |
| 109 | 2033-07 | 2412.22 | 190.00 | 2222.22 | 77777.78 |
| 110 | 2033-08 | 2406.94 | 184.72 | 2222.22 | 75555.56 |
| 111 | 2033-09 | 2401.67 | 179.44 | 2222.22 | 73333.33 |
| 112 | 2033-10 | 2396.39 | 174.17 | 2222.22 | 71111.11 |
| 113 | 2033-11 | 2391.11 | 168.89 | 2222.22 | 68888.89 |
| 114 | 2033-12 | 2385.83 | 163.61 | 2222.22 | 66666.67 |
| 115 | 2034-01 | 2380.56 | 158.33 | 2222.22 | 64444.44 |
| 116 | 2034-02 | 2375.28 | 153.06 | 2222.22 | 62222.22 |
| 117 | 2034-03 | 2370.00 | 147.78 | 2222.22 | 60000.00 |
| 118 | 2034-04 | 2364.72 | 142.50 | 2222.22 | 57777.78 |
| 119 | 2034-05 | 2359.44 | 137.22 | 2222.22 | 55555.56 |
| 120 | 2034-06 | 2354.17 | 131.94 | 2222.22 | 53333.33 |
| 121 | 2034-07 | 2348.89 | 126.67 | 2222.22 | 51111.11 |
| 122 | 2034-08 | 2343.61 | 121.39 | 2222.22 | 48888.89 |
| 123 | 2034-09 | 2338.33 | 116.11 | 2222.22 | 46666.67 |
| 124 | 2034-10 | 2333.06 | 110.83 | 2222.22 | 44444.44 |
| 125 | 2034-11 | 2327.78 | 105.56 | 2222.22 | 42222.22 |
| 126 | 2034-12 | 2322.50 | 100.28 | 2222.22 | 40000.00 |
| 127 | 2035-01 | 2317.22 | 95.00 | 2222.22 | 37777.78 |
| 128 | 2035-02 | 2311.94 | 89.72 | 2222.22 | 35555.56 |
| 129 | 2035-03 | 2306.67 | 84.44 | 2222.22 | 33333.33 |
| 130 | 2035-04 | 2301.39 | 79.17 | 2222.22 | 31111.11 |
| 131 | 2035-05 | 2296.11 | 73.89 | 2222.22 | 28888.89 |
| 132 | 2035-06 | 2290.83 | 68.61 | 2222.22 | 26666.67 |
| 133 | 2035-07 | 2285.56 | 63.33 | 2222.22 | 24444.44 |
| 134 | 2035-08 | 2280.28 | 58.06 | 2222.22 | 22222.22 |
| 135 | 2035-09 | 2275.00 | 52.78 | 2222.22 | 20000.00 |
| 136 | 2035-10 | 2269.72 | 47.50 | 2222.22 | 17777.78 |
| 137 | 2035-11 | 2264.44 | 42.22 | 2222.22 | 15555.56 |
| 138 | 2035-12 | 2259.17 | 36.94 | 2222.22 | 13333.33 |
| 139 | 2036-01 | 2253.89 | 31.67 | 2222.22 | 11111.11 |
| 140 | 2036-02 | 2248.61 | 26.39 | 2222.22 | 8888.89 |
| 141 | 2036-03 | 2243.33 | 21.11 | 2222.22 | 6666.67 |
| 142 | 2036-04 | 2238.06 | 15.83 | 2222.22 | 4444.44 |
| 143 | 2036-05 | 2232.78 | 10.56 | 2222.22 | 2222.22 |
| 144 | 2036-06 | 2227.50 | 5.28 | 2222.22 | 0.00 |