贷款17.09万（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：17.09万
还款月数：12年
每月还款：1402.54元
利息总额：3.11万
本息合计：20.2万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 1402.54 | 405.84 | 996.69 | 169884.84 |
| 2 | 2025-05 | 1402.54 | 403.48 | 999.06 | 168885.77 |
| 3 | 2025-06 | 1402.54 | 401.10 | 1001.43 | 167884.34 |
| 4 | 2025-07 | 1402.54 | 398.73 | 1003.81 | 166880.53 |
| 5 | 2025-08 | 1402.54 | 396.34 | 1006.20 | 165874.33 |
| 6 | 2025-09 | 1402.54 | 393.95 | 1008.59 | 164865.74 |
| 7 | 2025-10 | 1402.54 | 391.56 | 1010.98 | 163854.76 |
| 8 | 2025-11 | 1402.54 | 389.16 | 1013.38 | 162841.38 |
| 9 | 2025-12 | 1402.54 | 386.75 | 1015.79 | 161825.59 |
| 10 | 2026-01 | 1402.54 | 384.34 | 1018.20 | 160807.39 |
| 11 | 2026-02 | 1402.54 | 381.92 | 1020.62 | 159786.76 |
| 12 | 2026-03 | 1402.54 | 379.49 | 1023.04 | 158763.72 |
| 13 | 2026-04 | 1402.54 | 377.06 | 1025.47 | 157738.25 |
| 14 | 2026-05 | 1402.54 | 374.63 | 1027.91 | 156710.34 |
| 15 | 2026-06 | 1402.54 | 372.19 | 1030.35 | 155679.99 |
| 16 | 2026-07 | 1402.54 | 369.74 | 1032.80 | 154647.19 |
| 17 | 2026-08 | 1402.54 | 367.29 | 1035.25 | 153611.94 |
| 18 | 2026-09 | 1402.54 | 364.83 | 1037.71 | 152574.23 |
| 19 | 2026-10 | 1402.54 | 362.36 | 1040.17 | 151534.05 |
| 20 | 2026-11 | 1402.54 | 359.89 | 1042.64 | 150491.41 |
| 21 | 2026-12 | 1402.54 | 357.42 | 1045.12 | 149446.29 |
| 22 | 2027-01 | 1402.54 | 354.93 | 1047.60 | 148398.68 |
| 23 | 2027-02 | 1402.54 | 352.45 | 1050.09 | 147348.59 |
| 24 | 2027-03 | 1402.54 | 349.95 | 1052.59 | 146296.01 |
| 25 | 2027-04 | 1402.54 | 347.45 | 1055.09 | 145240.92 |
| 26 | 2027-05 | 1402.54 | 344.95 | 1057.59 | 144183.33 |
| 27 | 2027-06 | 1402.54 | 342.44 | 1060.10 | 143123.23 |
| 28 | 2027-07 | 1402.54 | 339.92 | 1062.62 | 142060.61 |
| 29 | 2027-08 | 1402.54 | 337.39 | 1065.14 | 140995.46 |
| 30 | 2027-09 | 1402.54 | 334.86 | 1067.67 | 139927.79 |
| 31 | 2027-10 | 1402.54 | 332.33 | 1070.21 | 138857.58 |
| 32 | 2027-11 | 1402.54 | 329.79 | 1072.75 | 137784.83 |
| 33 | 2027-12 | 1402.54 | 327.24 | 1075.30 | 136709.53 |
| 34 | 2028-01 | 1402.54 | 324.69 | 1077.85 | 135631.68 |
| 35 | 2028-02 | 1402.54 | 322.13 | 1080.41 | 134551.26 |
| 36 | 2028-03 | 1402.54 | 319.56 | 1082.98 | 133468.28 |
| 37 | 2028-04 | 1402.54 | 316.99 | 1085.55 | 132382.73 |
| 38 | 2028-05 | 1402.54 | 314.41 | 1088.13 | 131294.60 |
| 39 | 2028-06 | 1402.54 | 311.82 | 1090.71 | 130203.89 |
| 40 | 2028-07 | 1402.54 | 309.23 | 1093.30 | 129110.59 |
| 41 | 2028-08 | 1402.54 | 306.64 | 1095.90 | 128014.69 |
| 42 | 2028-09 | 1402.54 | 304.03 | 1098.50 | 126916.18 |
| 43 | 2028-10 | 1402.54 | 301.43 | 1101.11 | 125815.07 |
| 44 | 2028-11 | 1402.54 | 298.81 | 1103.73 | 124711.34 |
| 45 | 2028-12 | 1402.54 | 296.19 | 1106.35 | 123604.99 |
| 46 | 2029-01 | 1402.54 | 293.56 | 1108.98 | 122496.02 |
| 47 | 2029-02 | 1402.54 | 290.93 | 1111.61 | 121384.41 |
| 48 | 2029-03 | 1402.54 | 288.29 | 1114.25 | 120270.16 |
| 49 | 2029-04 | 1402.54 | 285.64 | 1116.90 | 119153.26 |
| 50 | 2029-05 | 1402.54 | 282.99 | 1119.55 | 118033.71 |
| 51 | 2029-06 | 1402.54 | 280.33 | 1122.21 | 116911.50 |
| 52 | 2029-07 | 1402.54 | 277.66 | 1124.87 | 115786.63 |
| 53 | 2029-08 | 1402.54 | 274.99 | 1127.54 | 114659.09 |
| 54 | 2029-09 | 1402.54 | 272.32 | 1130.22 | 113528.86 |
| 55 | 2029-10 | 1402.54 | 269.63 | 1132.91 | 112395.96 |
| 56 | 2029-11 | 1402.54 | 266.94 | 1135.60 | 111260.36 |
| 57 | 2029-12 | 1402.54 | 264.24 | 1138.29 | 110122.06 |
| 58 | 2030-01 | 1402.54 | 261.54 | 1141.00 | 108981.06 |
| 59 | 2030-02 | 1402.54 | 258.83 | 1143.71 | 107837.36 |
| 60 | 2030-03 | 1402.54 | 256.11 | 1146.42 | 106690.93 |
| 61 | 2030-04 | 1402.54 | 253.39 | 1149.15 | 105541.78 |
| 62 | 2030-05 | 1402.54 | 250.66 | 1151.88 | 104389.91 |
| 63 | 2030-06 | 1402.54 | 247.93 | 1154.61 | 103235.30 |
| 64 | 2030-07 | 1402.54 | 245.18 | 1157.35 | 102077.94 |
| 65 | 2030-08 | 1402.54 | 242.44 | 1160.10 | 100917.84 |
| 66 | 2030-09 | 1402.54 | 239.68 | 1162.86 | 99754.98 |
| 67 | 2030-10 | 1402.54 | 236.92 | 1165.62 | 98589.36 |
| 68 | 2030-11 | 1402.54 | 234.15 | 1168.39 | 97420.97 |
| 69 | 2030-12 | 1402.54 | 231.37 | 1171.16 | 96249.81 |
| 70 | 2031-01 | 1402.54 | 228.59 | 1173.94 | 95075.86 |
| 71 | 2031-02 | 1402.54 | 225.81 | 1176.73 | 93899.13 |
| 72 | 2031-03 | 1402.54 | 223.01 | 1179.53 | 92719.60 |
| 73 | 2031-04 | 1402.54 | 220.21 | 1182.33 | 91537.27 |
| 74 | 2031-05 | 1402.54 | 217.40 | 1185.14 | 90352.14 |
| 75 | 2031-06 | 1402.54 | 214.59 | 1187.95 | 89164.19 |
| 76 | 2031-07 | 1402.54 | 211.76 | 1190.77 | 87973.41 |
| 77 | 2031-08 | 1402.54 | 208.94 | 1193.60 | 86779.81 |
| 78 | 2031-09 | 1402.54 | 206.10 | 1196.44 | 85583.37 |
| 79 | 2031-10 | 1402.54 | 203.26 | 1199.28 | 84384.10 |
| 80 | 2031-11 | 1402.54 | 200.41 | 1202.13 | 83181.97 |
| 81 | 2031-12 | 1402.54 | 197.56 | 1204.98 | 81976.99 |
| 82 | 2032-01 | 1402.54 | 194.70 | 1207.84 | 80769.15 |
| 83 | 2032-02 | 1402.54 | 191.83 | 1210.71 | 79558.44 |
| 84 | 2032-03 | 1402.54 | 188.95 | 1213.59 | 78344.85 |
| 85 | 2032-04 | 1402.54 | 186.07 | 1216.47 | 77128.38 |
| 86 | 2032-05 | 1402.54 | 183.18 | 1219.36 | 75909.02 |
| 87 | 2032-06 | 1402.54 | 180.28 | 1222.25 | 74686.77 |
| 88 | 2032-07 | 1402.54 | 177.38 | 1225.16 | 73461.61 |
| 89 | 2032-08 | 1402.54 | 174.47 | 1228.07 | 72233.54 |
| 90 | 2032-09 | 1402.54 | 171.55 | 1230.98 | 71002.56 |
| 91 | 2032-10 | 1402.54 | 168.63 | 1233.91 | 69768.65 |
| 92 | 2032-11 | 1402.54 | 165.70 | 1236.84 | 68531.82 |
| 93 | 2032-12 | 1402.54 | 162.76 | 1239.78 | 67292.04 |
| 94 | 2033-01 | 1402.54 | 159.82 | 1242.72 | 66049.32 |
| 95 | 2033-02 | 1402.54 | 156.87 | 1245.67 | 64803.65 |
| 96 | 2033-03 | 1402.54 | 153.91 | 1248.63 | 63555.02 |
| 97 | 2033-04 | 1402.54 | 150.94 | 1251.59 | 62303.42 |
| 98 | 2033-05 | 1402.54 | 147.97 | 1254.57 | 61048.86 |
| 99 | 2033-06 | 1402.54 | 144.99 | 1257.55 | 59791.31 |
| 100 | 2033-07 | 1402.54 | 142.00 | 1260.53 | 58530.78 |
| 101 | 2033-08 | 1402.54 | 139.01 | 1263.53 | 57267.25 |
| 102 | 2033-09 | 1402.54 | 136.01 | 1266.53 | 56000.72 |
| 103 | 2033-10 | 1402.54 | 133.00 | 1269.54 | 54731.18 |
| 104 | 2033-11 | 1402.54 | 129.99 | 1272.55 | 53458.63 |
| 105 | 2033-12 | 1402.54 | 126.96 | 1275.57 | 52183.06 |
| 106 | 2034-01 | 1402.54 | 123.93 | 1278.60 | 50904.46 |
| 107 | 2034-02 | 1402.54 | 120.90 | 1281.64 | 49622.82 |
| 108 | 2034-03 | 1402.54 | 117.85 | 1284.68 | 48338.13 |
| 109 | 2034-04 | 1402.54 | 114.80 | 1287.74 | 47050.40 |
| 110 | 2034-05 | 1402.54 | 111.74 | 1290.79 | 45759.60 |
| 111 | 2034-06 | 1402.54 | 108.68 | 1293.86 | 44465.74 |
| 112 | 2034-07 | 1402.54 | 105.61 | 1296.93 | 43168.81 |
| 113 | 2034-08 | 1402.54 | 102.53 | 1300.01 | 41868.80 |
| 114 | 2034-09 | 1402.54 | 99.44 | 1303.10 | 40565.70 |
| 115 | 2034-10 | 1402.54 | 96.34 | 1306.19 | 39259.50 |
| 116 | 2034-11 | 1402.54 | 93.24 | 1309.30 | 37950.21 |
| 117 | 2034-12 | 1402.54 | 90.13 | 1312.41 | 36637.80 |
| 118 | 2035-01 | 1402.54 | 87.01 | 1315.52 | 35322.28 |
| 119 | 2035-02 | 1402.54 | 83.89 | 1318.65 | 34003.63 |
| 120 | 2035-03 | 1402.54 | 80.76 | 1321.78 | 32681.85 |
| 121 | 2035-04 | 1402.54 | 77.62 | 1324.92 | 31356.93 |
| 122 | 2035-05 | 1402.54 | 74.47 | 1328.07 | 30028.87 |
| 123 | 2035-06 | 1402.54 | 71.32 | 1331.22 | 28697.65 |
| 124 | 2035-07 | 1402.54 | 68.16 | 1334.38 | 27363.27 |
| 125 | 2035-08 | 1402.54 | 64.99 | 1337.55 | 26025.72 |
| 126 | 2035-09 | 1402.54 | 61.81 | 1340.73 | 24684.99 |
| 127 | 2035-10 | 1402.54 | 58.63 | 1343.91 | 23341.08 |
| 128 | 2035-11 | 1402.54 | 55.44 | 1347.10 | 21993.97 |
| 129 | 2035-12 | 1402.54 | 52.24 | 1350.30 | 20643.67 |
| 130 | 2036-01 | 1402.54 | 49.03 | 1353.51 | 19290.16 |
| 131 | 2036-02 | 1402.54 | 45.81 | 1356.72 | 17933.44 |
| 132 | 2036-03 | 1402.54 | 42.59 | 1359.95 | 16573.49 |
| 133 | 2036-04 | 1402.54 | 39.36 | 1363.18 | 15210.32 |
| 134 | 2036-05 | 1402.54 | 36.12 | 1366.41 | 13843.90 |
| 135 | 2036-06 | 1402.54 | 32.88 | 1369.66 | 12474.24 |
| 136 | 2036-07 | 1402.54 | 29.63 | 1372.91 | 11101.33 |
| 137 | 2036-08 | 1402.54 | 26.37 | 1376.17 | 9725.16 |
| 138 | 2036-09 | 1402.54 | 23.10 | 1379.44 | 8345.72 |
| 139 | 2036-10 | 1402.54 | 19.82 | 1382.72 | 6963.00 |
| 140 | 2036-11 | 1402.54 | 16.54 | 1386.00 | 5577.00 |
| 141 | 2036-12 | 1402.54 | 13.25 | 1389.29 | 4187.71 |
| 142 | 2037-01 | 1402.54 | 9.95 | 1392.59 | 2795.11 |
| 143 | 2037-02 | 1402.54 | 6.64 | 1395.90 | 1399.22 |
| 144 | 2037-03 | 1402.54 | 3.32 | 1399.22 | 0.00 |
等额本金还款方式：
贷款总额：17.09万
还款月数：12年
首月还款：1592.52元
每月递减：2.82元
利息总额：2.94万
本息合计：20.03万
节省利息：1660.3元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 1592.52 | 405.84 | 1186.68 | 169694.85 |
| 2 | 2025-05 | 1589.70 | 403.03 | 1186.68 | 168508.18 |
| 3 | 2025-06 | 1586.88 | 400.21 | 1186.68 | 167321.50 |
| 4 | 2025-07 | 1584.07 | 397.39 | 1186.68 | 166134.82 |
| 5 | 2025-08 | 1581.25 | 394.57 | 1186.68 | 164948.14 |
| 6 | 2025-09 | 1578.43 | 391.75 | 1186.68 | 163761.47 |
| 7 | 2025-10 | 1575.61 | 388.93 | 1186.68 | 162574.79 |
| 8 | 2025-11 | 1572.79 | 386.12 | 1186.68 | 161388.11 |
| 9 | 2025-12 | 1569.97 | 383.30 | 1186.68 | 160201.43 |
| 10 | 2026-01 | 1567.16 | 380.48 | 1186.68 | 159014.76 |
| 11 | 2026-02 | 1564.34 | 377.66 | 1186.68 | 157828.08 |
| 12 | 2026-03 | 1561.52 | 374.84 | 1186.68 | 156641.40 |
| 13 | 2026-04 | 1558.70 | 372.02 | 1186.68 | 155454.73 |
| 14 | 2026-05 | 1555.88 | 369.20 | 1186.68 | 154268.05 |
| 15 | 2026-06 | 1553.06 | 366.39 | 1186.68 | 153081.37 |
| 16 | 2026-07 | 1550.25 | 363.57 | 1186.68 | 151894.69 |
| 17 | 2026-08 | 1547.43 | 360.75 | 1186.68 | 150708.02 |
| 18 | 2026-09 | 1544.61 | 357.93 | 1186.68 | 149521.34 |
| 19 | 2026-10 | 1541.79 | 355.11 | 1186.68 | 148334.66 |
| 20 | 2026-11 | 1538.97 | 352.29 | 1186.68 | 147147.98 |
| 21 | 2026-12 | 1536.15 | 349.48 | 1186.68 | 145961.31 |
| 22 | 2027-01 | 1533.34 | 346.66 | 1186.68 | 144774.63 |
| 23 | 2027-02 | 1530.52 | 343.84 | 1186.68 | 143587.95 |
| 24 | 2027-03 | 1527.70 | 341.02 | 1186.68 | 142401.27 |
| 25 | 2027-04 | 1524.88 | 338.20 | 1186.68 | 141214.60 |
| 26 | 2027-05 | 1522.06 | 335.38 | 1186.68 | 140027.92 |
| 27 | 2027-06 | 1519.24 | 332.57 | 1186.68 | 138841.24 |
| 28 | 2027-07 | 1516.43 | 329.75 | 1186.68 | 137654.57 |
| 29 | 2027-08 | 1513.61 | 326.93 | 1186.68 | 136467.89 |
| 30 | 2027-09 | 1510.79 | 324.11 | 1186.68 | 135281.21 |
| 31 | 2027-10 | 1507.97 | 321.29 | 1186.68 | 134094.53 |
| 32 | 2027-11 | 1505.15 | 318.47 | 1186.68 | 132907.86 |
| 33 | 2027-12 | 1502.33 | 315.66 | 1186.68 | 131721.18 |
| 34 | 2028-01 | 1499.52 | 312.84 | 1186.68 | 130534.50 |
| 35 | 2028-02 | 1496.70 | 310.02 | 1186.68 | 129347.82 |
| 36 | 2028-03 | 1493.88 | 307.20 | 1186.68 | 128161.15 |
| 37 | 2028-04 | 1491.06 | 304.38 | 1186.68 | 126974.47 |
| 38 | 2028-05 | 1488.24 | 301.56 | 1186.68 | 125787.79 |
| 39 | 2028-06 | 1485.42 | 298.75 | 1186.68 | 124601.12 |
| 40 | 2028-07 | 1482.60 | 295.93 | 1186.68 | 123414.44 |
| 41 | 2028-08 | 1479.79 | 293.11 | 1186.68 | 122227.76 |
| 42 | 2028-09 | 1476.97 | 290.29 | 1186.68 | 121041.08 |
| 43 | 2028-10 | 1474.15 | 287.47 | 1186.68 | 119854.41 |
| 44 | 2028-11 | 1471.33 | 284.65 | 1186.68 | 118667.73 |
| 45 | 2028-12 | 1468.51 | 281.84 | 1186.68 | 117481.05 |
| 46 | 2029-01 | 1465.69 | 279.02 | 1186.68 | 116294.37 |
| 47 | 2029-02 | 1462.88 | 276.20 | 1186.68 | 115107.70 |
| 48 | 2029-03 | 1460.06 | 273.38 | 1186.68 | 113921.02 |
| 49 | 2029-04 | 1457.24 | 270.56 | 1186.68 | 112734.34 |
| 50 | 2029-05 | 1454.42 | 267.74 | 1186.68 | 111547.67 |
| 51 | 2029-06 | 1451.60 | 264.93 | 1186.68 | 110360.99 |
| 52 | 2029-07 | 1448.78 | 262.11 | 1186.68 | 109174.31 |
| 53 | 2029-08 | 1445.97 | 259.29 | 1186.68 | 107987.63 |
| 54 | 2029-09 | 1443.15 | 256.47 | 1186.68 | 106800.96 |
| 55 | 2029-10 | 1440.33 | 253.65 | 1186.68 | 105614.28 |
| 56 | 2029-11 | 1437.51 | 250.83 | 1186.68 | 104427.60 |
| 57 | 2029-12 | 1434.69 | 248.02 | 1186.68 | 103240.92 |
| 58 | 2030-01 | 1431.87 | 245.20 | 1186.68 | 102054.25 |
| 59 | 2030-02 | 1429.06 | 242.38 | 1186.68 | 100867.57 |
| 60 | 2030-03 | 1426.24 | 239.56 | 1186.68 | 99680.89 |
| 61 | 2030-04 | 1423.42 | 236.74 | 1186.68 | 98494.22 |
| 62 | 2030-05 | 1420.60 | 233.92 | 1186.68 | 97307.54 |
| 63 | 2030-06 | 1417.78 | 231.11 | 1186.68 | 96120.86 |
| 64 | 2030-07 | 1414.96 | 228.29 | 1186.68 | 94934.18 |
| 65 | 2030-08 | 1412.15 | 225.47 | 1186.68 | 93747.51 |
| 66 | 2030-09 | 1409.33 | 222.65 | 1186.68 | 92560.83 |
| 67 | 2030-10 | 1406.51 | 219.83 | 1186.68 | 91374.15 |
| 68 | 2030-11 | 1403.69 | 217.01 | 1186.68 | 90187.47 |
| 69 | 2030-12 | 1400.87 | 214.20 | 1186.68 | 89000.80 |
| 70 | 2031-01 | 1398.05 | 211.38 | 1186.68 | 87814.12 |
| 71 | 2031-02 | 1395.24 | 208.56 | 1186.68 | 86627.44 |
| 72 | 2031-03 | 1392.42 | 205.74 | 1186.68 | 85440.76 |
| 73 | 2031-04 | 1389.60 | 202.92 | 1186.68 | 84254.09 |
| 74 | 2031-05 | 1386.78 | 200.10 | 1186.68 | 83067.41 |
| 75 | 2031-06 | 1383.96 | 197.29 | 1186.68 | 81880.73 |
| 76 | 2031-07 | 1381.14 | 194.47 | 1186.68 | 80694.06 |
| 77 | 2031-08 | 1378.33 | 191.65 | 1186.68 | 79507.38 |
| 78 | 2031-09 | 1375.51 | 188.83 | 1186.68 | 78320.70 |
| 79 | 2031-10 | 1372.69 | 186.01 | 1186.68 | 77134.02 |
| 80 | 2031-11 | 1369.87 | 183.19 | 1186.68 | 75947.35 |
| 81 | 2031-12 | 1367.05 | 180.37 | 1186.68 | 74760.67 |
| 82 | 2032-01 | 1364.23 | 177.56 | 1186.68 | 73573.99 |
| 83 | 2032-02 | 1361.42 | 174.74 | 1186.68 | 72387.31 |
| 84 | 2032-03 | 1358.60 | 171.92 | 1186.68 | 71200.64 |
| 85 | 2032-04 | 1355.78 | 169.10 | 1186.68 | 70013.96 |
| 86 | 2032-05 | 1352.96 | 166.28 | 1186.68 | 68827.28 |
| 87 | 2032-06 | 1350.14 | 163.46 | 1186.68 | 67640.61 |
| 88 | 2032-07 | 1347.32 | 160.65 | 1186.68 | 66453.93 |
| 89 | 2032-08 | 1344.51 | 157.83 | 1186.68 | 65267.25 |
| 90 | 2032-09 | 1341.69 | 155.01 | 1186.68 | 64080.57 |
| 91 | 2032-10 | 1338.87 | 152.19 | 1186.68 | 62893.90 |
| 92 | 2032-11 | 1336.05 | 149.37 | 1186.68 | 61707.22 |
| 93 | 2032-12 | 1333.23 | 146.55 | 1186.68 | 60520.54 |
| 94 | 2033-01 | 1330.41 | 143.74 | 1186.68 | 59333.86 |
| 95 | 2033-02 | 1327.60 | 140.92 | 1186.68 | 58147.19 |
| 96 | 2033-03 | 1324.78 | 138.10 | 1186.68 | 56960.51 |
| 97 | 2033-04 | 1321.96 | 135.28 | 1186.68 | 55773.83 |
| 98 | 2033-05 | 1319.14 | 132.46 | 1186.68 | 54587.16 |
| 99 | 2033-06 | 1316.32 | 129.64 | 1186.68 | 53400.48 |
| 100 | 2033-07 | 1313.50 | 126.83 | 1186.68 | 52213.80 |
| 101 | 2033-08 | 1310.69 | 124.01 | 1186.68 | 51027.12 |
| 102 | 2033-09 | 1307.87 | 121.19 | 1186.68 | 49840.45 |
| 103 | 2033-10 | 1305.05 | 118.37 | 1186.68 | 48653.77 |
| 104 | 2033-11 | 1302.23 | 115.55 | 1186.68 | 47467.09 |
| 105 | 2033-12 | 1299.41 | 112.73 | 1186.68 | 46280.41 |
| 106 | 2034-01 | 1296.59 | 109.92 | 1186.68 | 45093.74 |
| 107 | 2034-02 | 1293.77 | 107.10 | 1186.68 | 43907.06 |
| 108 | 2034-03 | 1290.96 | 104.28 | 1186.68 | 42720.38 |
| 109 | 2034-04 | 1288.14 | 101.46 | 1186.68 | 41533.71 |
| 110 | 2034-05 | 1285.32 | 98.64 | 1186.68 | 40347.03 |
| 111 | 2034-06 | 1282.50 | 95.82 | 1186.68 | 39160.35 |
| 112 | 2034-07 | 1279.68 | 93.01 | 1186.68 | 37973.67 |
| 113 | 2034-08 | 1276.86 | 90.19 | 1186.68 | 36787.00 |
| 114 | 2034-09 | 1274.05 | 87.37 | 1186.68 | 35600.32 |
| 115 | 2034-10 | 1271.23 | 84.55 | 1186.68 | 34413.64 |
| 116 | 2034-11 | 1268.41 | 81.73 | 1186.68 | 33226.96 |
| 117 | 2034-12 | 1265.59 | 78.91 | 1186.68 | 32040.29 |
| 118 | 2035-01 | 1262.77 | 76.10 | 1186.68 | 30853.61 |
| 119 | 2035-02 | 1259.95 | 73.28 | 1186.68 | 29666.93 |
| 120 | 2035-03 | 1257.14 | 70.46 | 1186.68 | 28480.26 |
| 121 | 2035-04 | 1254.32 | 67.64 | 1186.68 | 27293.58 |
| 122 | 2035-05 | 1251.50 | 64.82 | 1186.68 | 26106.90 |
| 123 | 2035-06 | 1248.68 | 62.00 | 1186.68 | 24920.22 |
| 124 | 2035-07 | 1245.86 | 59.19 | 1186.68 | 23733.55 |
| 125 | 2035-08 | 1243.04 | 56.37 | 1186.68 | 22546.87 |
| 126 | 2035-09 | 1240.23 | 53.55 | 1186.68 | 21360.19 |
| 127 | 2035-10 | 1237.41 | 50.73 | 1186.68 | 20173.51 |
| 128 | 2035-11 | 1234.59 | 47.91 | 1186.68 | 18986.84 |
| 129 | 2035-12 | 1231.77 | 45.09 | 1186.68 | 17800.16 |
| 130 | 2036-01 | 1228.95 | 42.28 | 1186.68 | 16613.48 |
| 131 | 2036-02 | 1226.13 | 39.46 | 1186.68 | 15426.80 |
| 132 | 2036-03 | 1223.32 | 36.64 | 1186.68 | 14240.13 |
| 133 | 2036-04 | 1220.50 | 33.82 | 1186.68 | 13053.45 |
| 134 | 2036-05 | 1217.68 | 31.00 | 1186.68 | 11866.77 |
| 135 | 2036-06 | 1214.86 | 28.18 | 1186.68 | 10680.10 |
| 136 | 2036-07 | 1212.04 | 25.37 | 1186.68 | 9493.42 |
| 137 | 2036-08 | 1209.22 | 22.55 | 1186.68 | 8306.74 |
| 138 | 2036-09 | 1206.41 | 19.73 | 1186.68 | 7120.06 |
| 139 | 2036-10 | 1203.59 | 16.91 | 1186.68 | 5933.39 |
| 140 | 2036-11 | 1200.77 | 14.09 | 1186.68 | 4746.71 |
| 141 | 2036-12 | 1197.95 | 11.27 | 1186.68 | 3560.03 |
| 142 | 2037-01 | 1195.13 | 8.46 | 1186.68 | 2373.35 |
| 143 | 2037-02 | 1192.31 | 5.64 | 1186.68 | 1186.68 |
| 144 | 2037-03 | 1189.50 | 2.82 | 1186.68 | 0.00 |