贷款18.34万（公积金贷款）房贷，还款11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：18.34万
还款月数：11年
每月还款：1661.02元
利息总额：3.58万
本息合计：21.93万
| 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 | 1661.02 | 508.23 | 1152.79 | 182267.21 |
| 2 | 2025-05 | 1661.02 | 505.03 | 1155.99 | 181111.22 |
| 3 | 2025-06 | 1661.02 | 501.83 | 1159.19 | 179952.04 |
| 4 | 2025-07 | 1661.02 | 498.62 | 1162.40 | 178789.63 |
| 5 | 2025-08 | 1661.02 | 495.40 | 1165.62 | 177624.01 |
| 6 | 2025-09 | 1661.02 | 492.17 | 1168.85 | 176455.16 |
| 7 | 2025-10 | 1661.02 | 488.93 | 1172.09 | 175283.07 |
| 8 | 2025-11 | 1661.02 | 485.68 | 1175.34 | 174107.74 |
| 9 | 2025-12 | 1661.02 | 482.42 | 1178.59 | 172929.14 |
| 10 | 2026-01 | 1661.02 | 479.16 | 1181.86 | 171747.28 |
| 11 | 2026-02 | 1661.02 | 475.88 | 1185.13 | 170562.15 |
| 12 | 2026-03 | 1661.02 | 472.60 | 1188.42 | 169373.73 |
| 13 | 2026-04 | 1661.02 | 469.31 | 1191.71 | 168182.02 |
| 14 | 2026-05 | 1661.02 | 466.00 | 1195.01 | 166987.01 |
| 15 | 2026-06 | 1661.02 | 462.69 | 1198.32 | 165788.68 |
| 16 | 2026-07 | 1661.02 | 459.37 | 1201.64 | 164587.04 |
| 17 | 2026-08 | 1661.02 | 456.04 | 1204.97 | 163382.06 |
| 18 | 2026-09 | 1661.02 | 452.70 | 1208.31 | 162173.75 |
| 19 | 2026-10 | 1661.02 | 449.36 | 1211.66 | 160962.09 |
| 20 | 2026-11 | 1661.02 | 446.00 | 1215.02 | 159747.07 |
| 21 | 2026-12 | 1661.02 | 442.63 | 1218.38 | 158528.69 |
| 22 | 2027-01 | 1661.02 | 439.26 | 1221.76 | 157306.93 |
| 23 | 2027-02 | 1661.02 | 435.87 | 1225.15 | 156081.78 |
| 24 | 2027-03 | 1661.02 | 432.48 | 1228.54 | 154853.24 |
| 25 | 2027-04 | 1661.02 | 429.07 | 1231.94 | 153621.29 |
| 26 | 2027-05 | 1661.02 | 425.66 | 1235.36 | 152385.94 |
| 27 | 2027-06 | 1661.02 | 422.24 | 1238.78 | 151147.15 |
| 28 | 2027-07 | 1661.02 | 418.80 | 1242.21 | 149904.94 |
| 29 | 2027-08 | 1661.02 | 415.36 | 1245.66 | 148659.28 |
| 30 | 2027-09 | 1661.02 | 411.91 | 1249.11 | 147410.18 |
| 31 | 2027-10 | 1661.02 | 408.45 | 1252.57 | 146157.61 |
| 32 | 2027-11 | 1661.02 | 404.98 | 1256.04 | 144901.57 |
| 33 | 2027-12 | 1661.02 | 401.50 | 1259.52 | 143642.05 |
| 34 | 2028-01 | 1661.02 | 398.01 | 1263.01 | 142379.04 |
| 35 | 2028-02 | 1661.02 | 394.51 | 1266.51 | 141112.53 |
| 36 | 2028-03 | 1661.02 | 391.00 | 1270.02 | 139842.51 |
| 37 | 2028-04 | 1661.02 | 387.48 | 1273.54 | 138568.98 |
| 38 | 2028-05 | 1661.02 | 383.95 | 1277.07 | 137291.91 |
| 39 | 2028-06 | 1661.02 | 380.41 | 1280.60 | 136011.31 |
| 40 | 2028-07 | 1661.02 | 376.86 | 1284.15 | 134727.15 |
| 41 | 2028-08 | 1661.02 | 373.31 | 1287.71 | 133439.44 |
| 42 | 2028-09 | 1661.02 | 369.74 | 1291.28 | 132148.16 |
| 43 | 2028-10 | 1661.02 | 366.16 | 1294.86 | 130853.31 |
| 44 | 2028-11 | 1661.02 | 362.57 | 1298.44 | 129554.86 |
| 45 | 2028-12 | 1661.02 | 358.97 | 1302.04 | 128252.82 |
| 46 | 2029-01 | 1661.02 | 355.37 | 1305.65 | 126947.17 |
| 47 | 2029-02 | 1661.02 | 351.75 | 1309.27 | 125637.90 |
| 48 | 2029-03 | 1661.02 | 348.12 | 1312.90 | 124325.01 |
| 49 | 2029-04 | 1661.02 | 344.48 | 1316.53 | 123008.47 |
| 50 | 2029-05 | 1661.02 | 340.84 | 1320.18 | 121688.29 |
| 51 | 2029-06 | 1661.02 | 337.18 | 1323.84 | 120364.45 |
| 52 | 2029-07 | 1661.02 | 333.51 | 1327.51 | 119036.94 |
| 53 | 2029-08 | 1661.02 | 329.83 | 1331.19 | 117705.76 |
| 54 | 2029-09 | 1661.02 | 326.14 | 1334.87 | 116370.88 |
| 55 | 2029-10 | 1661.02 | 322.44 | 1338.57 | 115032.31 |
| 56 | 2029-11 | 1661.02 | 318.74 | 1342.28 | 113690.03 |
| 57 | 2029-12 | 1661.02 | 315.02 | 1346.00 | 112344.03 |
| 58 | 2030-01 | 1661.02 | 311.29 | 1349.73 | 110994.30 |
| 59 | 2030-02 | 1661.02 | 307.55 | 1353.47 | 109640.83 |
| 60 | 2030-03 | 1661.02 | 303.80 | 1357.22 | 108283.61 |
| 61 | 2030-04 | 1661.02 | 300.04 | 1360.98 | 106922.62 |
| 62 | 2030-05 | 1661.02 | 296.26 | 1364.75 | 105557.87 |
| 63 | 2030-06 | 1661.02 | 292.48 | 1368.53 | 104189.34 |
| 64 | 2030-07 | 1661.02 | 288.69 | 1372.33 | 102817.01 |
| 65 | 2030-08 | 1661.02 | 284.89 | 1376.13 | 101440.88 |
| 66 | 2030-09 | 1661.02 | 281.08 | 1379.94 | 100060.94 |
| 67 | 2030-10 | 1661.02 | 277.25 | 1383.77 | 98677.18 |
| 68 | 2030-11 | 1661.02 | 273.42 | 1387.60 | 97289.58 |
| 69 | 2030-12 | 1661.02 | 269.57 | 1391.44 | 95898.13 |
| 70 | 2031-01 | 1661.02 | 265.72 | 1395.30 | 94502.83 |
| 71 | 2031-02 | 1661.02 | 261.85 | 1399.17 | 93103.67 |
| 72 | 2031-03 | 1661.02 | 257.97 | 1403.04 | 91700.62 |
| 73 | 2031-04 | 1661.02 | 254.09 | 1406.93 | 90293.69 |
| 74 | 2031-05 | 1661.02 | 250.19 | 1410.83 | 88882.86 |
| 75 | 2031-06 | 1661.02 | 246.28 | 1414.74 | 87468.13 |
| 76 | 2031-07 | 1661.02 | 242.36 | 1418.66 | 86049.47 |
| 77 | 2031-08 | 1661.02 | 238.43 | 1422.59 | 84626.88 |
| 78 | 2031-09 | 1661.02 | 234.49 | 1426.53 | 83200.35 |
| 79 | 2031-10 | 1661.02 | 230.53 | 1430.48 | 81769.87 |
| 80 | 2031-11 | 1661.02 | 226.57 | 1434.45 | 80335.42 |
| 81 | 2031-12 | 1661.02 | 222.60 | 1438.42 | 78897.00 |
| 82 | 2032-01 | 1661.02 | 218.61 | 1442.41 | 77454.59 |
| 83 | 2032-02 | 1661.02 | 214.61 | 1446.40 | 76008.19 |
| 84 | 2032-03 | 1661.02 | 210.61 | 1450.41 | 74557.78 |
| 85 | 2032-04 | 1661.02 | 206.59 | 1454.43 | 73103.35 |
| 86 | 2032-05 | 1661.02 | 202.56 | 1458.46 | 71644.89 |
| 87 | 2032-06 | 1661.02 | 198.52 | 1462.50 | 70182.39 |
| 88 | 2032-07 | 1661.02 | 194.46 | 1466.55 | 68715.83 |
| 89 | 2032-08 | 1661.02 | 190.40 | 1470.62 | 67245.21 |
| 90 | 2032-09 | 1661.02 | 186.33 | 1474.69 | 65770.52 |
| 91 | 2032-10 | 1661.02 | 182.24 | 1478.78 | 64291.74 |
| 92 | 2032-11 | 1661.02 | 178.14 | 1482.88 | 62808.87 |
| 93 | 2032-12 | 1661.02 | 174.03 | 1486.98 | 61321.88 |
| 94 | 2033-01 | 1661.02 | 169.91 | 1491.10 | 59830.78 |
| 95 | 2033-02 | 1661.02 | 165.78 | 1495.24 | 58335.54 |
| 96 | 2033-03 | 1661.02 | 161.64 | 1499.38 | 56836.16 |
| 97 | 2033-04 | 1661.02 | 157.48 | 1503.53 | 55332.63 |
| 98 | 2033-05 | 1661.02 | 153.32 | 1507.70 | 53824.93 |
| 99 | 2033-06 | 1661.02 | 149.14 | 1511.88 | 52313.05 |
| 100 | 2033-07 | 1661.02 | 144.95 | 1516.07 | 50796.99 |
| 101 | 2033-08 | 1661.02 | 140.75 | 1520.27 | 49276.72 |
| 102 | 2033-09 | 1661.02 | 136.54 | 1524.48 | 47752.24 |
| 103 | 2033-10 | 1661.02 | 132.31 | 1528.70 | 46223.53 |
| 104 | 2033-11 | 1661.02 | 128.08 | 1532.94 | 44690.59 |
| 105 | 2033-12 | 1661.02 | 123.83 | 1537.19 | 43153.41 |
| 106 | 2034-01 | 1661.02 | 119.57 | 1541.45 | 41611.96 |
| 107 | 2034-02 | 1661.02 | 115.30 | 1545.72 | 40066.24 |
| 108 | 2034-03 | 1661.02 | 111.02 | 1550.00 | 38516.24 |
| 109 | 2034-04 | 1661.02 | 106.72 | 1554.30 | 36961.95 |
| 110 | 2034-05 | 1661.02 | 102.42 | 1558.60 | 35403.35 |
| 111 | 2034-06 | 1661.02 | 98.10 | 1562.92 | 33840.42 |
| 112 | 2034-07 | 1661.02 | 93.77 | 1567.25 | 32273.17 |
| 113 | 2034-08 | 1661.02 | 89.42 | 1571.59 | 30701.58 |
| 114 | 2034-09 | 1661.02 | 85.07 | 1575.95 | 29125.63 |
| 115 | 2034-10 | 1661.02 | 80.70 | 1580.32 | 27545.32 |
| 116 | 2034-11 | 1661.02 | 76.32 | 1584.69 | 25960.62 |
| 117 | 2034-12 | 1661.02 | 71.93 | 1589.08 | 24371.54 |
| 118 | 2035-01 | 1661.02 | 67.53 | 1593.49 | 22778.05 |
| 119 | 2035-02 | 1661.02 | 63.11 | 1597.90 | 21180.15 |
| 120 | 2035-03 | 1661.02 | 58.69 | 1602.33 | 19577.82 |
| 121 | 2035-04 | 1661.02 | 54.25 | 1606.77 | 17971.04 |
| 122 | 2035-05 | 1661.02 | 49.79 | 1611.22 | 16359.82 |
| 123 | 2035-06 | 1661.02 | 45.33 | 1615.69 | 14744.14 |
| 124 | 2035-07 | 1661.02 | 40.85 | 1620.16 | 13123.97 |
| 125 | 2035-08 | 1661.02 | 36.36 | 1624.65 | 11499.32 |
| 126 | 2035-09 | 1661.02 | 31.86 | 1629.15 | 9870.16 |
| 127 | 2035-10 | 1661.02 | 27.35 | 1633.67 | 8236.49 |
| 128 | 2035-11 | 1661.02 | 22.82 | 1638.20 | 6598.30 |
| 129 | 2035-12 | 1661.02 | 18.28 | 1642.73 | 4955.56 |
| 130 | 2036-01 | 1661.02 | 13.73 | 1647.29 | 3308.28 |
| 131 | 2036-02 | 1661.02 | 9.17 | 1651.85 | 1656.43 |
| 132 | 2036-03 | 1661.02 | 4.59 | 1656.43 | 0.00 |
等额本金还款方式：
贷款总额：18.34万
还款月数：11年
首月还款：1897.77元
每月递减：3.85元
利息总额：3.38万
本息合计：21.72万
节省利息：2037.25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 | 1897.77 | 508.23 | 1389.55 | 182030.45 |
| 2 | 2025-05 | 1893.92 | 504.38 | 1389.55 | 180640.91 |
| 3 | 2025-06 | 1890.07 | 500.53 | 1389.55 | 179251.36 |
| 4 | 2025-07 | 1886.22 | 496.68 | 1389.55 | 177861.82 |
| 5 | 2025-08 | 1882.37 | 492.83 | 1389.55 | 176472.27 |
| 6 | 2025-09 | 1878.52 | 488.98 | 1389.55 | 175082.73 |
| 7 | 2025-10 | 1874.67 | 485.13 | 1389.55 | 173693.18 |
| 8 | 2025-11 | 1870.82 | 481.27 | 1389.55 | 172303.64 |
| 9 | 2025-12 | 1866.97 | 477.42 | 1389.55 | 170914.09 |
| 10 | 2026-01 | 1863.12 | 473.57 | 1389.55 | 169524.55 |
| 11 | 2026-02 | 1859.27 | 469.72 | 1389.55 | 168135.00 |
| 12 | 2026-03 | 1855.42 | 465.87 | 1389.55 | 166745.45 |
| 13 | 2026-04 | 1851.57 | 462.02 | 1389.55 | 165355.91 |
| 14 | 2026-05 | 1847.72 | 458.17 | 1389.55 | 163966.36 |
| 15 | 2026-06 | 1843.87 | 454.32 | 1389.55 | 162576.82 |
| 16 | 2026-07 | 1840.02 | 450.47 | 1389.55 | 161187.27 |
| 17 | 2026-08 | 1836.17 | 446.62 | 1389.55 | 159797.73 |
| 18 | 2026-09 | 1832.32 | 442.77 | 1389.55 | 158408.18 |
| 19 | 2026-10 | 1828.47 | 438.92 | 1389.55 | 157018.64 |
| 20 | 2026-11 | 1824.62 | 435.07 | 1389.55 | 155629.09 |
| 21 | 2026-12 | 1820.77 | 431.22 | 1389.55 | 154239.55 |
| 22 | 2027-01 | 1816.92 | 427.37 | 1389.55 | 152850.00 |
| 23 | 2027-02 | 1813.07 | 423.52 | 1389.55 | 151460.45 |
| 24 | 2027-03 | 1809.22 | 419.67 | 1389.55 | 150070.91 |
| 25 | 2027-04 | 1805.37 | 415.82 | 1389.55 | 148681.36 |
| 26 | 2027-05 | 1801.52 | 411.97 | 1389.55 | 147291.82 |
| 27 | 2027-06 | 1797.67 | 408.12 | 1389.55 | 145902.27 |
| 28 | 2027-07 | 1793.82 | 404.27 | 1389.55 | 144512.73 |
| 29 | 2027-08 | 1789.97 | 400.42 | 1389.55 | 143123.18 |
| 30 | 2027-09 | 1786.12 | 396.57 | 1389.55 | 141733.64 |
| 31 | 2027-10 | 1782.27 | 392.72 | 1389.55 | 140344.09 |
| 32 | 2027-11 | 1778.42 | 388.87 | 1389.55 | 138954.55 |
| 33 | 2027-12 | 1774.57 | 385.02 | 1389.55 | 137565.00 |
| 34 | 2028-01 | 1770.72 | 381.17 | 1389.55 | 136175.45 |
| 35 | 2028-02 | 1766.86 | 377.32 | 1389.55 | 134785.91 |
| 36 | 2028-03 | 1763.01 | 373.47 | 1389.55 | 133396.36 |
| 37 | 2028-04 | 1759.16 | 369.62 | 1389.55 | 132006.82 |
| 38 | 2028-05 | 1755.31 | 365.77 | 1389.55 | 130617.27 |
| 39 | 2028-06 | 1751.46 | 361.92 | 1389.55 | 129227.73 |
| 40 | 2028-07 | 1747.61 | 358.07 | 1389.55 | 127838.18 |
| 41 | 2028-08 | 1743.76 | 354.22 | 1389.55 | 126448.64 |
| 42 | 2028-09 | 1739.91 | 350.37 | 1389.55 | 125059.09 |
| 43 | 2028-10 | 1736.06 | 346.52 | 1389.55 | 123669.55 |
| 44 | 2028-11 | 1732.21 | 342.67 | 1389.55 | 122280.00 |
| 45 | 2028-12 | 1728.36 | 338.82 | 1389.55 | 120890.45 |
| 46 | 2029-01 | 1724.51 | 334.97 | 1389.55 | 119500.91 |
| 47 | 2029-02 | 1720.66 | 331.12 | 1389.55 | 118111.36 |
| 48 | 2029-03 | 1716.81 | 327.27 | 1389.55 | 116721.82 |
| 49 | 2029-04 | 1712.96 | 323.42 | 1389.55 | 115332.27 |
| 50 | 2029-05 | 1709.11 | 319.57 | 1389.55 | 113942.73 |
| 51 | 2029-06 | 1705.26 | 315.72 | 1389.55 | 112553.18 |
| 52 | 2029-07 | 1701.41 | 311.87 | 1389.55 | 111163.64 |
| 53 | 2029-08 | 1697.56 | 308.02 | 1389.55 | 109774.09 |
| 54 | 2029-09 | 1693.71 | 304.17 | 1389.55 | 108384.55 |
| 55 | 2029-10 | 1689.86 | 300.32 | 1389.55 | 106995.00 |
| 56 | 2029-11 | 1686.01 | 296.47 | 1389.55 | 105605.45 |
| 57 | 2029-12 | 1682.16 | 292.62 | 1389.55 | 104215.91 |
| 58 | 2030-01 | 1678.31 | 288.76 | 1389.55 | 102826.36 |
| 59 | 2030-02 | 1674.46 | 284.91 | 1389.55 | 101436.82 |
| 60 | 2030-03 | 1670.61 | 281.06 | 1389.55 | 100047.27 |
| 61 | 2030-04 | 1666.76 | 277.21 | 1389.55 | 98657.73 |
| 62 | 2030-05 | 1662.91 | 273.36 | 1389.55 | 97268.18 |
| 63 | 2030-06 | 1659.06 | 269.51 | 1389.55 | 95878.64 |
| 64 | 2030-07 | 1655.21 | 265.66 | 1389.55 | 94489.09 |
| 65 | 2030-08 | 1651.36 | 261.81 | 1389.55 | 93099.55 |
| 66 | 2030-09 | 1647.51 | 257.96 | 1389.55 | 91710.00 |
| 67 | 2030-10 | 1643.66 | 254.11 | 1389.55 | 90320.45 |
| 68 | 2030-11 | 1639.81 | 250.26 | 1389.55 | 88930.91 |
| 69 | 2030-12 | 1635.96 | 246.41 | 1389.55 | 87541.36 |
| 70 | 2031-01 | 1632.11 | 242.56 | 1389.55 | 86151.82 |
| 71 | 2031-02 | 1628.26 | 238.71 | 1389.55 | 84762.27 |
| 72 | 2031-03 | 1624.41 | 234.86 | 1389.55 | 83372.73 |
| 73 | 2031-04 | 1620.56 | 231.01 | 1389.55 | 81983.18 |
| 74 | 2031-05 | 1616.71 | 227.16 | 1389.55 | 80593.64 |
| 75 | 2031-06 | 1612.86 | 223.31 | 1389.55 | 79204.09 |
| 76 | 2031-07 | 1609.01 | 219.46 | 1389.55 | 77814.55 |
| 77 | 2031-08 | 1605.16 | 215.61 | 1389.55 | 76425.00 |
| 78 | 2031-09 | 1601.31 | 211.76 | 1389.55 | 75035.45 |
| 79 | 2031-10 | 1597.46 | 207.91 | 1389.55 | 73645.91 |
| 80 | 2031-11 | 1593.61 | 204.06 | 1389.55 | 72256.36 |
| 81 | 2031-12 | 1589.76 | 200.21 | 1389.55 | 70866.82 |
| 82 | 2032-01 | 1585.91 | 196.36 | 1389.55 | 69477.27 |
| 83 | 2032-02 | 1582.06 | 192.51 | 1389.55 | 68087.73 |
| 84 | 2032-03 | 1578.21 | 188.66 | 1389.55 | 66698.18 |
| 85 | 2032-04 | 1574.36 | 184.81 | 1389.55 | 65308.64 |
| 86 | 2032-05 | 1570.50 | 180.96 | 1389.55 | 63919.09 |
| 87 | 2032-06 | 1566.65 | 177.11 | 1389.55 | 62529.55 |
| 88 | 2032-07 | 1562.80 | 173.26 | 1389.55 | 61140.00 |
| 89 | 2032-08 | 1558.95 | 169.41 | 1389.55 | 59750.45 |
| 90 | 2032-09 | 1555.10 | 165.56 | 1389.55 | 58360.91 |
| 91 | 2032-10 | 1551.25 | 161.71 | 1389.55 | 56971.36 |
| 92 | 2032-11 | 1547.40 | 157.86 | 1389.55 | 55581.82 |
| 93 | 2032-12 | 1543.55 | 154.01 | 1389.55 | 54192.27 |
| 94 | 2033-01 | 1539.70 | 150.16 | 1389.55 | 52802.73 |
| 95 | 2033-02 | 1535.85 | 146.31 | 1389.55 | 51413.18 |
| 96 | 2033-03 | 1532.00 | 142.46 | 1389.55 | 50023.64 |
| 97 | 2033-04 | 1528.15 | 138.61 | 1389.55 | 48634.09 |
| 98 | 2033-05 | 1524.30 | 134.76 | 1389.55 | 47244.55 |
| 99 | 2033-06 | 1520.45 | 130.91 | 1389.55 | 45855.00 |
| 100 | 2033-07 | 1516.60 | 127.06 | 1389.55 | 44465.45 |
| 101 | 2033-08 | 1512.75 | 123.21 | 1389.55 | 43075.91 |
| 102 | 2033-09 | 1508.90 | 119.36 | 1389.55 | 41686.36 |
| 103 | 2033-10 | 1505.05 | 115.51 | 1389.55 | 40296.82 |
| 104 | 2033-11 | 1501.20 | 111.66 | 1389.55 | 38907.27 |
| 105 | 2033-12 | 1497.35 | 107.81 | 1389.55 | 37517.73 |
| 106 | 2034-01 | 1493.50 | 103.96 | 1389.55 | 36128.18 |
| 107 | 2034-02 | 1489.65 | 100.11 | 1389.55 | 34738.64 |
| 108 | 2034-03 | 1485.80 | 96.25 | 1389.55 | 33349.09 |
| 109 | 2034-04 | 1481.95 | 92.40 | 1389.55 | 31959.55 |
| 110 | 2034-05 | 1478.10 | 88.55 | 1389.55 | 30570.00 |
| 111 | 2034-06 | 1474.25 | 84.70 | 1389.55 | 29180.45 |
| 112 | 2034-07 | 1470.40 | 80.85 | 1389.55 | 27790.91 |
| 113 | 2034-08 | 1466.55 | 77.00 | 1389.55 | 26401.36 |
| 114 | 2034-09 | 1462.70 | 73.15 | 1389.55 | 25011.82 |
| 115 | 2034-10 | 1458.85 | 69.30 | 1389.55 | 23622.27 |
| 116 | 2034-11 | 1455.00 | 65.45 | 1389.55 | 22232.73 |
| 117 | 2034-12 | 1451.15 | 61.60 | 1389.55 | 20843.18 |
| 118 | 2035-01 | 1447.30 | 57.75 | 1389.55 | 19453.64 |
| 119 | 2035-02 | 1443.45 | 53.90 | 1389.55 | 18064.09 |
| 120 | 2035-03 | 1439.60 | 50.05 | 1389.55 | 16674.55 |
| 121 | 2035-04 | 1435.75 | 46.20 | 1389.55 | 15285.00 |
| 122 | 2035-05 | 1431.90 | 42.35 | 1389.55 | 13895.45 |
| 123 | 2035-06 | 1428.05 | 38.50 | 1389.55 | 12505.91 |
| 124 | 2035-07 | 1424.20 | 34.65 | 1389.55 | 11116.36 |
| 125 | 2035-08 | 1420.35 | 30.80 | 1389.55 | 9726.82 |
| 126 | 2035-09 | 1416.50 | 26.95 | 1389.55 | 8337.27 |
| 127 | 2035-10 | 1412.65 | 23.10 | 1389.55 | 6947.73 |
| 128 | 2035-11 | 1408.80 | 19.25 | 1389.55 | 5558.18 |
| 129 | 2035-12 | 1404.95 | 15.40 | 1389.55 | 4168.64 |
| 130 | 2036-01 | 1401.10 | 11.55 | 1389.55 | 2779.09 |
| 131 | 2036-02 | 1397.25 | 7.70 | 1389.55 | 1389.55 |
| 132 | 2036-03 | 1393.40 | 3.85 | 1389.55 | 0.00 |