济南贷款20.5万（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：20.5万
还款月数：11年
每月还款：1811元
利息总额：3.41万
本息合计：23.91万
| 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 | 1811.00 | 486.88 | 1324.12 | 203675.88 |
| 2 | 2025-08 | 1811.00 | 483.73 | 1327.26 | 202348.61 |
| 3 | 2025-09 | 1811.00 | 480.58 | 1330.42 | 201018.20 |
| 4 | 2025-10 | 1811.00 | 477.42 | 1333.58 | 199684.62 |
| 5 | 2025-11 | 1811.00 | 474.25 | 1336.74 | 198347.88 |
| 6 | 2025-12 | 1811.00 | 471.08 | 1339.92 | 197007.96 |
| 7 | 2026-01 | 1811.00 | 467.89 | 1343.10 | 195664.86 |
| 8 | 2026-02 | 1811.00 | 464.70 | 1346.29 | 194318.57 |
| 9 | 2026-03 | 1811.00 | 461.51 | 1349.49 | 192969.08 |
| 10 | 2026-04 | 1811.00 | 458.30 | 1352.69 | 191616.38 |
| 11 | 2026-05 | 1811.00 | 455.09 | 1355.91 | 190260.48 |
| 12 | 2026-06 | 1811.00 | 451.87 | 1359.13 | 188901.35 |
| 13 | 2026-07 | 1811.00 | 448.64 | 1362.35 | 187539.00 |
| 14 | 2026-08 | 1811.00 | 445.41 | 1365.59 | 186173.41 |
| 15 | 2026-09 | 1811.00 | 442.16 | 1368.83 | 184804.57 |
| 16 | 2026-10 | 1811.00 | 438.91 | 1372.08 | 183432.49 |
| 17 | 2026-11 | 1811.00 | 435.65 | 1375.34 | 182057.15 |
| 18 | 2026-12 | 1811.00 | 432.39 | 1378.61 | 180678.54 |
| 19 | 2027-01 | 1811.00 | 429.11 | 1381.88 | 179296.65 |
| 20 | 2027-02 | 1811.00 | 425.83 | 1385.17 | 177911.49 |
| 21 | 2027-03 | 1811.00 | 422.54 | 1388.46 | 176523.03 |
| 22 | 2027-04 | 1811.00 | 419.24 | 1391.75 | 175131.28 |
| 23 | 2027-05 | 1811.00 | 415.94 | 1395.06 | 173736.22 |
| 24 | 2027-06 | 1811.00 | 412.62 | 1398.37 | 172337.85 |
| 25 | 2027-07 | 1811.00 | 409.30 | 1401.69 | 170936.16 |
| 26 | 2027-08 | 1811.00 | 405.97 | 1405.02 | 169531.13 |
| 27 | 2027-09 | 1811.00 | 402.64 | 1408.36 | 168122.78 |
| 28 | 2027-10 | 1811.00 | 399.29 | 1411.70 | 166711.07 |
| 29 | 2027-11 | 1811.00 | 395.94 | 1415.06 | 165296.02 |
| 30 | 2027-12 | 1811.00 | 392.58 | 1418.42 | 163877.60 |
| 31 | 2028-01 | 1811.00 | 389.21 | 1421.79 | 162455.81 |
| 32 | 2028-02 | 1811.00 | 385.83 | 1425.16 | 161030.65 |
| 33 | 2028-03 | 1811.00 | 382.45 | 1428.55 | 159602.10 |
| 34 | 2028-04 | 1811.00 | 379.05 | 1431.94 | 158170.16 |
| 35 | 2028-05 | 1811.00 | 375.65 | 1435.34 | 156734.82 |
| 36 | 2028-06 | 1811.00 | 372.25 | 1438.75 | 155296.07 |
| 37 | 2028-07 | 1811.00 | 368.83 | 1442.17 | 153853.91 |
| 38 | 2028-08 | 1811.00 | 365.40 | 1445.59 | 152408.31 |
| 39 | 2028-09 | 1811.00 | 361.97 | 1449.03 | 150959.29 |
| 40 | 2028-10 | 1811.00 | 358.53 | 1452.47 | 149506.82 |
| 41 | 2028-11 | 1811.00 | 355.08 | 1455.92 | 148050.90 |
| 42 | 2028-12 | 1811.00 | 351.62 | 1459.37 | 146591.53 |
| 43 | 2029-01 | 1811.00 | 348.15 | 1462.84 | 145128.69 |
| 44 | 2029-02 | 1811.00 | 344.68 | 1466.31 | 143662.38 |
| 45 | 2029-03 | 1811.00 | 341.20 | 1469.80 | 142192.58 |
| 46 | 2029-04 | 1811.00 | 337.71 | 1473.29 | 140719.29 |
| 47 | 2029-05 | 1811.00 | 334.21 | 1476.79 | 139242.50 |
| 48 | 2029-06 | 1811.00 | 330.70 | 1480.29 | 137762.21 |
| 49 | 2029-07 | 1811.00 | 327.19 | 1483.81 | 136278.40 |
| 50 | 2029-08 | 1811.00 | 323.66 | 1487.33 | 134791.07 |
| 51 | 2029-09 | 1811.00 | 320.13 | 1490.87 | 133300.20 |
| 52 | 2029-10 | 1811.00 | 316.59 | 1494.41 | 131805.79 |
| 53 | 2029-11 | 1811.00 | 313.04 | 1497.96 | 130307.84 |
| 54 | 2029-12 | 1811.00 | 309.48 | 1501.51 | 128806.32 |
| 55 | 2030-01 | 1811.00 | 305.92 | 1505.08 | 127301.24 |
| 56 | 2030-02 | 1811.00 | 302.34 | 1508.65 | 125792.59 |
| 57 | 2030-03 | 1811.00 | 298.76 | 1512.24 | 124280.35 |
| 58 | 2030-04 | 1811.00 | 295.17 | 1515.83 | 122764.52 |
| 59 | 2030-05 | 1811.00 | 291.57 | 1519.43 | 121245.09 |
| 60 | 2030-06 | 1811.00 | 287.96 | 1523.04 | 119722.05 |
| 61 | 2030-07 | 1811.00 | 284.34 | 1526.66 | 118195.40 |
| 62 | 2030-08 | 1811.00 | 280.71 | 1530.28 | 116665.12 |
| 63 | 2030-09 | 1811.00 | 277.08 | 1533.92 | 115131.20 |
| 64 | 2030-10 | 1811.00 | 273.44 | 1537.56 | 113593.64 |
| 65 | 2030-11 | 1811.00 | 269.78 | 1541.21 | 112052.43 |
| 66 | 2030-12 | 1811.00 | 266.12 | 1544.87 | 110507.56 |
| 67 | 2031-01 | 1811.00 | 262.46 | 1548.54 | 108959.02 |
| 68 | 2031-02 | 1811.00 | 258.78 | 1552.22 | 107406.81 |
| 69 | 2031-03 | 1811.00 | 255.09 | 1555.90 | 105850.90 |
| 70 | 2031-04 | 1811.00 | 251.40 | 1559.60 | 104291.30 |
| 71 | 2031-05 | 1811.00 | 247.69 | 1563.30 | 102728.00 |
| 72 | 2031-06 | 1811.00 | 243.98 | 1567.02 | 101160.98 |
| 73 | 2031-07 | 1811.00 | 240.26 | 1570.74 | 99590.25 |
| 74 | 2031-08 | 1811.00 | 236.53 | 1574.47 | 98015.78 |
| 75 | 2031-09 | 1811.00 | 232.79 | 1578.21 | 96437.57 |
| 76 | 2031-10 | 1811.00 | 229.04 | 1581.96 | 94855.61 |
| 77 | 2031-11 | 1811.00 | 225.28 | 1585.71 | 93269.90 |
| 78 | 2031-12 | 1811.00 | 221.52 | 1589.48 | 91680.42 |
| 79 | 2032-01 | 1811.00 | 217.74 | 1593.25 | 90087.17 |
| 80 | 2032-02 | 1811.00 | 213.96 | 1597.04 | 88490.13 |
| 81 | 2032-03 | 1811.00 | 210.16 | 1600.83 | 86889.30 |
| 82 | 2032-04 | 1811.00 | 206.36 | 1604.63 | 85284.66 |
| 83 | 2032-05 | 1811.00 | 202.55 | 1608.44 | 83676.22 |
| 84 | 2032-06 | 1811.00 | 198.73 | 1612.26 | 82063.96 |
| 85 | 2032-07 | 1811.00 | 194.90 | 1616.09 | 80447.86 |
| 86 | 2032-08 | 1811.00 | 191.06 | 1619.93 | 78827.93 |
| 87 | 2032-09 | 1811.00 | 187.22 | 1623.78 | 77204.15 |
| 88 | 2032-10 | 1811.00 | 183.36 | 1627.64 | 75576.52 |
| 89 | 2032-11 | 1811.00 | 179.49 | 1631.50 | 73945.02 |
| 90 | 2032-12 | 1811.00 | 175.62 | 1635.38 | 72309.64 |
| 91 | 2033-01 | 1811.00 | 171.74 | 1639.26 | 70670.38 |
| 92 | 2033-02 | 1811.00 | 167.84 | 1643.15 | 69027.23 |
| 93 | 2033-03 | 1811.00 | 163.94 | 1647.06 | 67380.17 |
| 94 | 2033-04 | 1811.00 | 160.03 | 1650.97 | 65729.21 |
| 95 | 2033-05 | 1811.00 | 156.11 | 1654.89 | 64074.32 |
| 96 | 2033-06 | 1811.00 | 152.18 | 1658.82 | 62415.50 |
| 97 | 2033-07 | 1811.00 | 148.24 | 1662.76 | 60752.74 |
| 98 | 2033-08 | 1811.00 | 144.29 | 1666.71 | 59086.03 |
| 99 | 2033-09 | 1811.00 | 140.33 | 1670.67 | 57415.37 |
| 100 | 2033-10 | 1811.00 | 136.36 | 1674.63 | 55740.73 |
| 101 | 2033-11 | 1811.00 | 132.38 | 1678.61 | 54062.12 |
| 102 | 2033-12 | 1811.00 | 128.40 | 1682.60 | 52379.53 |
| 103 | 2034-01 | 1811.00 | 124.40 | 1686.59 | 50692.93 |
| 104 | 2034-02 | 1811.00 | 120.40 | 1690.60 | 49002.33 |
| 105 | 2034-03 | 1811.00 | 116.38 | 1694.61 | 47307.72 |
| 106 | 2034-04 | 1811.00 | 112.36 | 1698.64 | 45609.08 |
| 107 | 2034-05 | 1811.00 | 108.32 | 1702.67 | 43906.41 |
| 108 | 2034-06 | 1811.00 | 104.28 | 1706.72 | 42199.69 |
| 109 | 2034-07 | 1811.00 | 100.22 | 1710.77 | 40488.92 |
| 110 | 2034-08 | 1811.00 | 96.16 | 1714.83 | 38774.08 |
| 111 | 2034-09 | 1811.00 | 92.09 | 1718.91 | 37055.18 |
| 112 | 2034-10 | 1811.00 | 88.01 | 1722.99 | 35332.19 |
| 113 | 2034-11 | 1811.00 | 83.91 | 1727.08 | 33605.11 |
| 114 | 2034-12 | 1811.00 | 79.81 | 1731.18 | 31873.92 |
| 115 | 2035-01 | 1811.00 | 75.70 | 1735.29 | 30138.63 |
| 116 | 2035-02 | 1811.00 | 71.58 | 1739.42 | 28399.21 |
| 117 | 2035-03 | 1811.00 | 67.45 | 1743.55 | 26655.67 |
| 118 | 2035-04 | 1811.00 | 63.31 | 1747.69 | 24907.98 |
| 119 | 2035-05 | 1811.00 | 59.16 | 1751.84 | 23156.14 |
| 120 | 2035-06 | 1811.00 | 55.00 | 1756.00 | 21400.14 |
| 121 | 2035-07 | 1811.00 | 50.83 | 1760.17 | 19639.97 |
| 122 | 2035-08 | 1811.00 | 46.64 | 1764.35 | 17875.62 |
| 123 | 2035-09 | 1811.00 | 42.45 | 1768.54 | 16107.08 |
| 124 | 2035-10 | 1811.00 | 38.25 | 1772.74 | 14334.34 |
| 125 | 2035-11 | 1811.00 | 34.04 | 1776.95 | 12557.39 |
| 126 | 2035-12 | 1811.00 | 29.82 | 1781.17 | 10776.22 |
| 127 | 2036-01 | 1811.00 | 25.59 | 1785.40 | 8990.81 |
| 128 | 2036-02 | 1811.00 | 21.35 | 1789.64 | 7201.17 |
| 129 | 2036-03 | 1811.00 | 17.10 | 1793.89 | 5407.28 |
| 130 | 2036-04 | 1811.00 | 12.84 | 1798.15 | 3609.13 |
| 131 | 2036-05 | 1811.00 | 8.57 | 1802.42 | 1806.70 |
| 132 | 2036-06 | 1811.00 | 4.29 | 1806.70 | 0.00 |
等额本金还款方式：
贷款总额：20.5万
还款月数：11年
首月还款：2039.91元
每月递减：3.69元
利息总额：3.24万
本息合计：23.74万
节省利息：1674.17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 | 2039.91 | 486.88 | 1553.03 | 203446.97 |
| 2 | 2025-08 | 2036.22 | 483.19 | 1553.03 | 201893.94 |
| 3 | 2025-09 | 2032.53 | 479.50 | 1553.03 | 200340.91 |
| 4 | 2025-10 | 2028.84 | 475.81 | 1553.03 | 198787.88 |
| 5 | 2025-11 | 2025.15 | 472.12 | 1553.03 | 197234.85 |
| 6 | 2025-12 | 2021.46 | 468.43 | 1553.03 | 195681.82 |
| 7 | 2026-01 | 2017.77 | 464.74 | 1553.03 | 194128.79 |
| 8 | 2026-02 | 2014.09 | 461.06 | 1553.03 | 192575.76 |
| 9 | 2026-03 | 2010.40 | 457.37 | 1553.03 | 191022.73 |
| 10 | 2026-04 | 2006.71 | 453.68 | 1553.03 | 189469.70 |
| 11 | 2026-05 | 2003.02 | 449.99 | 1553.03 | 187916.67 |
| 12 | 2026-06 | 1999.33 | 446.30 | 1553.03 | 186363.64 |
| 13 | 2026-07 | 1995.64 | 442.61 | 1553.03 | 184810.61 |
| 14 | 2026-08 | 1991.96 | 438.93 | 1553.03 | 183257.58 |
| 15 | 2026-09 | 1988.27 | 435.24 | 1553.03 | 181704.55 |
| 16 | 2026-10 | 1984.58 | 431.55 | 1553.03 | 180151.52 |
| 17 | 2026-11 | 1980.89 | 427.86 | 1553.03 | 178598.48 |
| 18 | 2026-12 | 1977.20 | 424.17 | 1553.03 | 177045.45 |
| 19 | 2027-01 | 1973.51 | 420.48 | 1553.03 | 175492.42 |
| 20 | 2027-02 | 1969.82 | 416.79 | 1553.03 | 173939.39 |
| 21 | 2027-03 | 1966.14 | 413.11 | 1553.03 | 172386.36 |
| 22 | 2027-04 | 1962.45 | 409.42 | 1553.03 | 170833.33 |
| 23 | 2027-05 | 1958.76 | 405.73 | 1553.03 | 169280.30 |
| 24 | 2027-06 | 1955.07 | 402.04 | 1553.03 | 167727.27 |
| 25 | 2027-07 | 1951.38 | 398.35 | 1553.03 | 166174.24 |
| 26 | 2027-08 | 1947.69 | 394.66 | 1553.03 | 164621.21 |
| 27 | 2027-09 | 1944.01 | 390.98 | 1553.03 | 163068.18 |
| 28 | 2027-10 | 1940.32 | 387.29 | 1553.03 | 161515.15 |
| 29 | 2027-11 | 1936.63 | 383.60 | 1553.03 | 159962.12 |
| 30 | 2027-12 | 1932.94 | 379.91 | 1553.03 | 158409.09 |
| 31 | 2028-01 | 1929.25 | 376.22 | 1553.03 | 156856.06 |
| 32 | 2028-02 | 1925.56 | 372.53 | 1553.03 | 155303.03 |
| 33 | 2028-03 | 1921.88 | 368.84 | 1553.03 | 153750.00 |
| 34 | 2028-04 | 1918.19 | 365.16 | 1553.03 | 152196.97 |
| 35 | 2028-05 | 1914.50 | 361.47 | 1553.03 | 150643.94 |
| 36 | 2028-06 | 1910.81 | 357.78 | 1553.03 | 149090.91 |
| 37 | 2028-07 | 1907.12 | 354.09 | 1553.03 | 147537.88 |
| 38 | 2028-08 | 1903.43 | 350.40 | 1553.03 | 145984.85 |
| 39 | 2028-09 | 1899.74 | 346.71 | 1553.03 | 144431.82 |
| 40 | 2028-10 | 1896.06 | 343.03 | 1553.03 | 142878.79 |
| 41 | 2028-11 | 1892.37 | 339.34 | 1553.03 | 141325.76 |
| 42 | 2028-12 | 1888.68 | 335.65 | 1553.03 | 139772.73 |
| 43 | 2029-01 | 1884.99 | 331.96 | 1553.03 | 138219.70 |
| 44 | 2029-02 | 1881.30 | 328.27 | 1553.03 | 136666.67 |
| 45 | 2029-03 | 1877.61 | 324.58 | 1553.03 | 135113.64 |
| 46 | 2029-04 | 1873.93 | 320.89 | 1553.03 | 133560.61 |
| 47 | 2029-05 | 1870.24 | 317.21 | 1553.03 | 132007.58 |
| 48 | 2029-06 | 1866.55 | 313.52 | 1553.03 | 130454.55 |
| 49 | 2029-07 | 1862.86 | 309.83 | 1553.03 | 128901.52 |
| 50 | 2029-08 | 1859.17 | 306.14 | 1553.03 | 127348.48 |
| 51 | 2029-09 | 1855.48 | 302.45 | 1553.03 | 125795.45 |
| 52 | 2029-10 | 1851.79 | 298.76 | 1553.03 | 124242.42 |
| 53 | 2029-11 | 1848.11 | 295.08 | 1553.03 | 122689.39 |
| 54 | 2029-12 | 1844.42 | 291.39 | 1553.03 | 121136.36 |
| 55 | 2030-01 | 1840.73 | 287.70 | 1553.03 | 119583.33 |
| 56 | 2030-02 | 1837.04 | 284.01 | 1553.03 | 118030.30 |
| 57 | 2030-03 | 1833.35 | 280.32 | 1553.03 | 116477.27 |
| 58 | 2030-04 | 1829.66 | 276.63 | 1553.03 | 114924.24 |
| 59 | 2030-05 | 1825.98 | 272.95 | 1553.03 | 113371.21 |
| 60 | 2030-06 | 1822.29 | 269.26 | 1553.03 | 111818.18 |
| 61 | 2030-07 | 1818.60 | 265.57 | 1553.03 | 110265.15 |
| 62 | 2030-08 | 1814.91 | 261.88 | 1553.03 | 108712.12 |
| 63 | 2030-09 | 1811.22 | 258.19 | 1553.03 | 107159.09 |
| 64 | 2030-10 | 1807.53 | 254.50 | 1553.03 | 105606.06 |
| 65 | 2030-11 | 1803.84 | 250.81 | 1553.03 | 104053.03 |
| 66 | 2030-12 | 1800.16 | 247.13 | 1553.03 | 102500.00 |
| 67 | 2031-01 | 1796.47 | 243.44 | 1553.03 | 100946.97 |
| 68 | 2031-02 | 1792.78 | 239.75 | 1553.03 | 99393.94 |
| 69 | 2031-03 | 1789.09 | 236.06 | 1553.03 | 97840.91 |
| 70 | 2031-04 | 1785.40 | 232.37 | 1553.03 | 96287.88 |
| 71 | 2031-05 | 1781.71 | 228.68 | 1553.03 | 94734.85 |
| 72 | 2031-06 | 1778.03 | 225.00 | 1553.03 | 93181.82 |
| 73 | 2031-07 | 1774.34 | 221.31 | 1553.03 | 91628.79 |
| 74 | 2031-08 | 1770.65 | 217.62 | 1553.03 | 90075.76 |
| 75 | 2031-09 | 1766.96 | 213.93 | 1553.03 | 88522.73 |
| 76 | 2031-10 | 1763.27 | 210.24 | 1553.03 | 86969.70 |
| 77 | 2031-11 | 1759.58 | 206.55 | 1553.03 | 85416.67 |
| 78 | 2031-12 | 1755.89 | 202.86 | 1553.03 | 83863.64 |
| 79 | 2032-01 | 1752.21 | 199.18 | 1553.03 | 82310.61 |
| 80 | 2032-02 | 1748.52 | 195.49 | 1553.03 | 80757.58 |
| 81 | 2032-03 | 1744.83 | 191.80 | 1553.03 | 79204.55 |
| 82 | 2032-04 | 1741.14 | 188.11 | 1553.03 | 77651.52 |
| 83 | 2032-05 | 1737.45 | 184.42 | 1553.03 | 76098.48 |
| 84 | 2032-06 | 1733.76 | 180.73 | 1553.03 | 74545.45 |
| 85 | 2032-07 | 1730.08 | 177.05 | 1553.03 | 72992.42 |
| 86 | 2032-08 | 1726.39 | 173.36 | 1553.03 | 71439.39 |
| 87 | 2032-09 | 1722.70 | 169.67 | 1553.03 | 69886.36 |
| 88 | 2032-10 | 1719.01 | 165.98 | 1553.03 | 68333.33 |
| 89 | 2032-11 | 1715.32 | 162.29 | 1553.03 | 66780.30 |
| 90 | 2032-12 | 1711.63 | 158.60 | 1553.03 | 65227.27 |
| 91 | 2033-01 | 1707.95 | 154.91 | 1553.03 | 63674.24 |
| 92 | 2033-02 | 1704.26 | 151.23 | 1553.03 | 62121.21 |
| 93 | 2033-03 | 1700.57 | 147.54 | 1553.03 | 60568.18 |
| 94 | 2033-04 | 1696.88 | 143.85 | 1553.03 | 59015.15 |
| 95 | 2033-05 | 1693.19 | 140.16 | 1553.03 | 57462.12 |
| 96 | 2033-06 | 1689.50 | 136.47 | 1553.03 | 55909.09 |
| 97 | 2033-07 | 1685.81 | 132.78 | 1553.03 | 54356.06 |
| 98 | 2033-08 | 1682.13 | 129.10 | 1553.03 | 52803.03 |
| 99 | 2033-09 | 1678.44 | 125.41 | 1553.03 | 51250.00 |
| 100 | 2033-10 | 1674.75 | 121.72 | 1553.03 | 49696.97 |
| 101 | 2033-11 | 1671.06 | 118.03 | 1553.03 | 48143.94 |
| 102 | 2033-12 | 1667.37 | 114.34 | 1553.03 | 46590.91 |
| 103 | 2034-01 | 1663.68 | 110.65 | 1553.03 | 45037.88 |
| 104 | 2034-02 | 1660.00 | 106.96 | 1553.03 | 43484.85 |
| 105 | 2034-03 | 1656.31 | 103.28 | 1553.03 | 41931.82 |
| 106 | 2034-04 | 1652.62 | 99.59 | 1553.03 | 40378.79 |
| 107 | 2034-05 | 1648.93 | 95.90 | 1553.03 | 38825.76 |
| 108 | 2034-06 | 1645.24 | 92.21 | 1553.03 | 37272.73 |
| 109 | 2034-07 | 1641.55 | 88.52 | 1553.03 | 35719.70 |
| 110 | 2034-08 | 1637.86 | 84.83 | 1553.03 | 34166.67 |
| 111 | 2034-09 | 1634.18 | 81.15 | 1553.03 | 32613.64 |
| 112 | 2034-10 | 1630.49 | 77.46 | 1553.03 | 31060.61 |
| 113 | 2034-11 | 1626.80 | 73.77 | 1553.03 | 29507.58 |
| 114 | 2034-12 | 1623.11 | 70.08 | 1553.03 | 27954.55 |
| 115 | 2035-01 | 1619.42 | 66.39 | 1553.03 | 26401.52 |
| 116 | 2035-02 | 1615.73 | 62.70 | 1553.03 | 24848.48 |
| 117 | 2035-03 | 1612.05 | 59.02 | 1553.03 | 23295.45 |
| 118 | 2035-04 | 1608.36 | 55.33 | 1553.03 | 21742.42 |
| 119 | 2035-05 | 1604.67 | 51.64 | 1553.03 | 20189.39 |
| 120 | 2035-06 | 1600.98 | 47.95 | 1553.03 | 18636.36 |
| 121 | 2035-07 | 1597.29 | 44.26 | 1553.03 | 17083.33 |
| 122 | 2035-08 | 1593.60 | 40.57 | 1553.03 | 15530.30 |
| 123 | 2035-09 | 1589.91 | 36.88 | 1553.03 | 13977.27 |
| 124 | 2035-10 | 1586.23 | 33.20 | 1553.03 | 12424.24 |
| 125 | 2035-11 | 1582.54 | 29.51 | 1553.03 | 10871.21 |
| 126 | 2035-12 | 1578.85 | 25.82 | 1553.03 | 9318.18 |
| 127 | 2036-01 | 1575.16 | 22.13 | 1553.03 | 7765.15 |
| 128 | 2036-02 | 1571.47 | 18.44 | 1553.03 | 6212.12 |
| 129 | 2036-03 | 1567.78 | 14.75 | 1553.03 | 4659.09 |
| 130 | 2036-04 | 1564.10 | 11.07 | 1553.03 | 3106.06 |
| 131 | 2036-05 | 1560.41 | 7.38 | 1553.03 | 1553.03 |
| 132 | 2036-06 | 1556.72 | 3.69 | 1553.03 | 0.00 |