贷款40万（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：40万
还款月数：11年
每月还款：3608.23元
利息总额：7.63万
本息合计：47.63万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3608.23 | 1083.33 | 2524.90 | 397475.10 |
| 2 | 2024-06 | 3608.23 | 1076.50 | 2531.74 | 394943.36 |
| 3 | 2024-07 | 3608.23 | 1069.64 | 2538.60 | 392404.77 |
| 4 | 2024-08 | 3608.23 | 1062.76 | 2545.47 | 389859.29 |
| 5 | 2024-09 | 3608.23 | 1055.87 | 2552.36 | 387306.93 |
| 6 | 2024-10 | 3608.23 | 1048.96 | 2559.28 | 384747.65 |
| 7 | 2024-11 | 3608.23 | 1042.02 | 2566.21 | 382181.44 |
| 8 | 2024-12 | 3608.23 | 1035.07 | 2573.16 | 379608.28 |
| 9 | 2025-01 | 3608.23 | 1028.11 | 2580.13 | 377028.16 |
| 10 | 2025-02 | 3608.23 | 1021.12 | 2587.12 | 374441.04 |
| 11 | 2025-03 | 3608.23 | 1014.11 | 2594.12 | 371846.92 |
| 12 | 2025-04 | 3608.23 | 1007.09 | 2601.15 | 369245.77 |
| 13 | 2025-05 | 3608.23 | 1000.04 | 2608.19 | 366637.58 |
| 14 | 2025-06 | 3608.23 | 992.98 | 2615.26 | 364022.32 |
| 15 | 2025-07 | 3608.23 | 985.89 | 2622.34 | 361399.98 |
| 16 | 2025-08 | 3608.23 | 978.79 | 2629.44 | 358770.54 |
| 17 | 2025-09 | 3608.23 | 971.67 | 2636.56 | 356133.97 |
| 18 | 2025-10 | 3608.23 | 964.53 | 2643.70 | 353490.27 |
| 19 | 2025-11 | 3608.23 | 957.37 | 2650.86 | 350839.40 |
| 20 | 2025-12 | 3608.23 | 950.19 | 2658.04 | 348181.36 |
| 21 | 2026-01 | 3608.23 | 942.99 | 2665.24 | 345516.12 |
| 22 | 2026-02 | 3608.23 | 935.77 | 2672.46 | 342843.66 |
| 23 | 2026-03 | 3608.23 | 928.53 | 2679.70 | 340163.96 |
| 24 | 2026-04 | 3608.23 | 921.28 | 2686.96 | 337477.00 |
| 25 | 2026-05 | 3608.23 | 914.00 | 2694.23 | 334782.77 |
| 26 | 2026-06 | 3608.23 | 906.70 | 2701.53 | 332081.24 |
| 27 | 2026-07 | 3608.23 | 899.39 | 2708.85 | 329372.39 |
| 28 | 2026-08 | 3608.23 | 892.05 | 2716.18 | 326656.21 |
| 29 | 2026-09 | 3608.23 | 884.69 | 2723.54 | 323932.67 |
| 30 | 2026-10 | 3608.23 | 877.32 | 2730.92 | 321201.75 |
| 31 | 2026-11 | 3608.23 | 869.92 | 2738.31 | 318463.44 |
| 32 | 2026-12 | 3608.23 | 862.51 | 2745.73 | 315717.71 |
| 33 | 2027-01 | 3608.23 | 855.07 | 2753.17 | 312964.54 |
| 34 | 2027-02 | 3608.23 | 847.61 | 2760.62 | 310203.92 |
| 35 | 2027-03 | 3608.23 | 840.14 | 2768.10 | 307435.83 |
| 36 | 2027-04 | 3608.23 | 832.64 | 2775.60 | 304660.23 |
| 37 | 2027-05 | 3608.23 | 825.12 | 2783.11 | 301877.12 |
| 38 | 2027-06 | 3608.23 | 817.58 | 2790.65 | 299086.47 |
| 39 | 2027-07 | 3608.23 | 810.03 | 2798.21 | 296288.26 |
| 40 | 2027-08 | 3608.23 | 802.45 | 2805.79 | 293482.47 |
| 41 | 2027-09 | 3608.23 | 794.85 | 2813.39 | 290669.09 |
| 42 | 2027-10 | 3608.23 | 787.23 | 2821.01 | 287848.08 |
| 43 | 2027-11 | 3608.23 | 779.59 | 2828.65 | 285019.44 |
| 44 | 2027-12 | 3608.23 | 771.93 | 2836.31 | 282183.13 |
| 45 | 2028-01 | 3608.23 | 764.25 | 2843.99 | 279339.14 |
| 46 | 2028-02 | 3608.23 | 756.54 | 2851.69 | 276487.45 |
| 47 | 2028-03 | 3608.23 | 748.82 | 2859.41 | 273628.04 |
| 48 | 2028-04 | 3608.23 | 741.08 | 2867.16 | 270760.88 |
| 49 | 2028-05 | 3608.23 | 733.31 | 2874.92 | 267885.96 |
| 50 | 2028-06 | 3608.23 | 725.52 | 2882.71 | 265003.25 |
| 51 | 2028-07 | 3608.23 | 717.72 | 2890.52 | 262112.73 |
| 52 | 2028-08 | 3608.23 | 709.89 | 2898.35 | 259214.39 |
| 53 | 2028-09 | 3608.23 | 702.04 | 2906.19 | 256308.19 |
| 54 | 2028-10 | 3608.23 | 694.17 | 2914.07 | 253394.13 |
| 55 | 2028-11 | 3608.23 | 686.28 | 2921.96 | 250472.17 |
| 56 | 2028-12 | 3608.23 | 678.36 | 2929.87 | 247542.30 |
| 57 | 2029-01 | 3608.23 | 670.43 | 2937.81 | 244604.49 |
| 58 | 2029-02 | 3608.23 | 662.47 | 2945.76 | 241658.73 |
| 59 | 2029-03 | 3608.23 | 654.49 | 2953.74 | 238704.99 |
| 60 | 2029-04 | 3608.23 | 646.49 | 2961.74 | 235743.24 |
| 61 | 2029-05 | 3608.23 | 638.47 | 2969.76 | 232773.48 |
| 62 | 2029-06 | 3608.23 | 630.43 | 2977.81 | 229795.68 |
| 63 | 2029-07 | 3608.23 | 622.36 | 2985.87 | 226809.81 |
| 64 | 2029-08 | 3608.23 | 614.28 | 2993.96 | 223815.85 |
| 65 | 2029-09 | 3608.23 | 606.17 | 3002.07 | 220813.78 |
| 66 | 2029-10 | 3608.23 | 598.04 | 3010.20 | 217803.59 |
| 67 | 2029-11 | 3608.23 | 589.88 | 3018.35 | 214785.24 |
| 68 | 2029-12 | 3608.23 | 581.71 | 3026.52 | 211758.71 |
| 69 | 2030-01 | 3608.23 | 573.51 | 3034.72 | 208723.99 |
| 70 | 2030-02 | 3608.23 | 565.29 | 3042.94 | 205681.05 |
| 71 | 2030-03 | 3608.23 | 557.05 | 3051.18 | 202629.87 |
| 72 | 2030-04 | 3608.23 | 548.79 | 3059.44 | 199570.43 |
| 73 | 2030-05 | 3608.23 | 540.50 | 3067.73 | 196502.70 |
| 74 | 2030-06 | 3608.23 | 532.19 | 3076.04 | 193426.66 |
| 75 | 2030-07 | 3608.23 | 523.86 | 3084.37 | 190342.29 |
| 76 | 2030-08 | 3608.23 | 515.51 | 3092.72 | 187249.57 |
| 77 | 2030-09 | 3608.23 | 507.13 | 3101.10 | 184148.47 |
| 78 | 2030-10 | 3608.23 | 498.74 | 3109.50 | 181038.97 |
| 79 | 2030-11 | 3608.23 | 490.31 | 3117.92 | 177921.05 |
| 80 | 2030-12 | 3608.23 | 481.87 | 3126.36 | 174794.68 |
| 81 | 2031-01 | 3608.23 | 473.40 | 3134.83 | 171659.85 |
| 82 | 2031-02 | 3608.23 | 464.91 | 3143.32 | 168516.53 |
| 83 | 2031-03 | 3608.23 | 456.40 | 3151.83 | 165364.69 |
| 84 | 2031-04 | 3608.23 | 447.86 | 3160.37 | 162204.32 |
| 85 | 2031-05 | 3608.23 | 439.30 | 3168.93 | 159035.39 |
| 86 | 2031-06 | 3608.23 | 430.72 | 3177.51 | 155857.88 |
| 87 | 2031-07 | 3608.23 | 422.12 | 3186.12 | 152671.76 |
| 88 | 2031-08 | 3608.23 | 413.49 | 3194.75 | 149477.01 |
| 89 | 2031-09 | 3608.23 | 404.83 | 3203.40 | 146273.61 |
| 90 | 2031-10 | 3608.23 | 396.16 | 3212.08 | 143061.54 |
| 91 | 2031-11 | 3608.23 | 387.46 | 3220.78 | 139840.76 |
| 92 | 2031-12 | 3608.23 | 378.74 | 3229.50 | 136611.26 |
| 93 | 2032-01 | 3608.23 | 369.99 | 3238.24 | 133373.02 |
| 94 | 2032-02 | 3608.23 | 361.22 | 3247.02 | 130126.00 |
| 95 | 2032-03 | 3608.23 | 352.42 | 3255.81 | 126870.19 |
| 96 | 2032-04 | 3608.23 | 343.61 | 3264.63 | 123605.57 |
| 97 | 2032-05 | 3608.23 | 334.77 | 3273.47 | 120332.10 |
| 98 | 2032-06 | 3608.23 | 325.90 | 3282.33 | 117049.76 |
| 99 | 2032-07 | 3608.23 | 317.01 | 3291.22 | 113758.54 |
| 100 | 2032-08 | 3608.23 | 308.10 | 3300.14 | 110458.40 |
| 101 | 2032-09 | 3608.23 | 299.16 | 3309.08 | 107149.33 |
| 102 | 2032-10 | 3608.23 | 290.20 | 3318.04 | 103831.29 |
| 103 | 2032-11 | 3608.23 | 281.21 | 3327.02 | 100504.27 |
| 104 | 2032-12 | 3608.23 | 272.20 | 3336.03 | 97168.23 |
| 105 | 2033-01 | 3608.23 | 263.16 | 3345.07 | 93823.16 |
| 106 | 2033-02 | 3608.23 | 254.10 | 3354.13 | 90469.03 |
| 107 | 2033-03 | 3608.23 | 245.02 | 3363.21 | 87105.82 |
| 108 | 2033-04 | 3608.23 | 235.91 | 3372.32 | 83733.50 |
| 109 | 2033-05 | 3608.23 | 226.78 | 3381.46 | 80352.04 |
| 110 | 2033-06 | 3608.23 | 217.62 | 3390.61 | 76961.43 |
| 111 | 2033-07 | 3608.23 | 208.44 | 3399.80 | 73561.63 |
| 112 | 2033-08 | 3608.23 | 199.23 | 3409.00 | 70152.63 |
| 113 | 2033-09 | 3608.23 | 190.00 | 3418.24 | 66734.39 |
| 114 | 2033-10 | 3608.23 | 180.74 | 3427.49 | 63306.89 |
| 115 | 2033-11 | 3608.23 | 171.46 | 3436.78 | 59870.12 |
| 116 | 2033-12 | 3608.23 | 162.15 | 3446.09 | 56424.03 |
| 117 | 2034-01 | 3608.23 | 152.82 | 3455.42 | 52968.61 |
| 118 | 2034-02 | 3608.23 | 143.46 | 3464.78 | 49503.83 |
| 119 | 2034-03 | 3608.23 | 134.07 | 3474.16 | 46029.67 |
| 120 | 2034-04 | 3608.23 | 124.66 | 3483.57 | 42546.10 |
| 121 | 2034-05 | 3608.23 | 115.23 | 3493.00 | 39053.10 |
| 122 | 2034-06 | 3608.23 | 105.77 | 3502.46 | 35550.63 |
| 123 | 2034-07 | 3608.23 | 96.28 | 3511.95 | 32038.68 |
| 124 | 2034-08 | 3608.23 | 86.77 | 3521.46 | 28517.22 |
| 125 | 2034-09 | 3608.23 | 77.23 | 3531.00 | 24986.22 |
| 126 | 2034-10 | 3608.23 | 67.67 | 3540.56 | 21445.66 |
| 127 | 2034-11 | 3608.23 | 58.08 | 3550.15 | 17895.51 |
| 128 | 2034-12 | 3608.23 | 48.47 | 3559.77 | 14335.74 |
| 129 | 2035-01 | 3608.23 | 38.83 | 3569.41 | 10766.33 |
| 130 | 2035-02 | 3608.23 | 29.16 | 3579.07 | 7187.26 |
| 131 | 2035-03 | 3608.23 | 19.47 | 3588.77 | 3598.49 |
| 132 | 2035-04 | 3608.23 | 9.75 | 3598.49 | 0.00 |
等额本金还款方式：
贷款总额：40万
还款月数：11年
首月还款：4113.64元
每月递减：8.21元
利息总额：7.2万
本息合计：47.2万
节省利息：4245.19元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 4113.64 | 1083.33 | 3030.30 | 396969.70 |
| 2 | 2024-06 | 4105.43 | 1075.13 | 3030.30 | 393939.39 |
| 3 | 2024-07 | 4097.22 | 1066.92 | 3030.30 | 390909.09 |
| 4 | 2024-08 | 4089.02 | 1058.71 | 3030.30 | 387878.79 |
| 5 | 2024-09 | 4080.81 | 1050.51 | 3030.30 | 384848.48 |
| 6 | 2024-10 | 4072.60 | 1042.30 | 3030.30 | 381818.18 |
| 7 | 2024-11 | 4064.39 | 1034.09 | 3030.30 | 378787.88 |
| 8 | 2024-12 | 4056.19 | 1025.88 | 3030.30 | 375757.58 |
| 9 | 2025-01 | 4047.98 | 1017.68 | 3030.30 | 372727.27 |
| 10 | 2025-02 | 4039.77 | 1009.47 | 3030.30 | 369696.97 |
| 11 | 2025-03 | 4031.57 | 1001.26 | 3030.30 | 366666.67 |
| 12 | 2025-04 | 4023.36 | 993.06 | 3030.30 | 363636.36 |
| 13 | 2025-05 | 4015.15 | 984.85 | 3030.30 | 360606.06 |
| 14 | 2025-06 | 4006.94 | 976.64 | 3030.30 | 357575.76 |
| 15 | 2025-07 | 3998.74 | 968.43 | 3030.30 | 354545.45 |
| 16 | 2025-08 | 3990.53 | 960.23 | 3030.30 | 351515.15 |
| 17 | 2025-09 | 3982.32 | 952.02 | 3030.30 | 348484.85 |
| 18 | 2025-10 | 3974.12 | 943.81 | 3030.30 | 345454.55 |
| 19 | 2025-11 | 3965.91 | 935.61 | 3030.30 | 342424.24 |
| 20 | 2025-12 | 3957.70 | 927.40 | 3030.30 | 339393.94 |
| 21 | 2026-01 | 3949.49 | 919.19 | 3030.30 | 336363.64 |
| 22 | 2026-02 | 3941.29 | 910.98 | 3030.30 | 333333.33 |
| 23 | 2026-03 | 3933.08 | 902.78 | 3030.30 | 330303.03 |
| 24 | 2026-04 | 3924.87 | 894.57 | 3030.30 | 327272.73 |
| 25 | 2026-05 | 3916.67 | 886.36 | 3030.30 | 324242.42 |
| 26 | 2026-06 | 3908.46 | 878.16 | 3030.30 | 321212.12 |
| 27 | 2026-07 | 3900.25 | 869.95 | 3030.30 | 318181.82 |
| 28 | 2026-08 | 3892.05 | 861.74 | 3030.30 | 315151.52 |
| 29 | 2026-09 | 3883.84 | 853.54 | 3030.30 | 312121.21 |
| 30 | 2026-10 | 3875.63 | 845.33 | 3030.30 | 309090.91 |
| 31 | 2026-11 | 3867.42 | 837.12 | 3030.30 | 306060.61 |
| 32 | 2026-12 | 3859.22 | 828.91 | 3030.30 | 303030.30 |
| 33 | 2027-01 | 3851.01 | 820.71 | 3030.30 | 300000.00 |
| 34 | 2027-02 | 3842.80 | 812.50 | 3030.30 | 296969.70 |
| 35 | 2027-03 | 3834.60 | 804.29 | 3030.30 | 293939.39 |
| 36 | 2027-04 | 3826.39 | 796.09 | 3030.30 | 290909.09 |
| 37 | 2027-05 | 3818.18 | 787.88 | 3030.30 | 287878.79 |
| 38 | 2027-06 | 3809.97 | 779.67 | 3030.30 | 284848.48 |
| 39 | 2027-07 | 3801.77 | 771.46 | 3030.30 | 281818.18 |
| 40 | 2027-08 | 3793.56 | 763.26 | 3030.30 | 278787.88 |
| 41 | 2027-09 | 3785.35 | 755.05 | 3030.30 | 275757.58 |
| 42 | 2027-10 | 3777.15 | 746.84 | 3030.30 | 272727.27 |
| 43 | 2027-11 | 3768.94 | 738.64 | 3030.30 | 269696.97 |
| 44 | 2027-12 | 3760.73 | 730.43 | 3030.30 | 266666.67 |
| 45 | 2028-01 | 3752.53 | 722.22 | 3030.30 | 263636.36 |
| 46 | 2028-02 | 3744.32 | 714.02 | 3030.30 | 260606.06 |
| 47 | 2028-03 | 3736.11 | 705.81 | 3030.30 | 257575.76 |
| 48 | 2028-04 | 3727.90 | 697.60 | 3030.30 | 254545.45 |
| 49 | 2028-05 | 3719.70 | 689.39 | 3030.30 | 251515.15 |
| 50 | 2028-06 | 3711.49 | 681.19 | 3030.30 | 248484.85 |
| 51 | 2028-07 | 3703.28 | 672.98 | 3030.30 | 245454.55 |
| 52 | 2028-08 | 3695.08 | 664.77 | 3030.30 | 242424.24 |
| 53 | 2028-09 | 3686.87 | 656.57 | 3030.30 | 239393.94 |
| 54 | 2028-10 | 3678.66 | 648.36 | 3030.30 | 236363.64 |
| 55 | 2028-11 | 3670.45 | 640.15 | 3030.30 | 233333.33 |
| 56 | 2028-12 | 3662.25 | 631.94 | 3030.30 | 230303.03 |
| 57 | 2029-01 | 3654.04 | 623.74 | 3030.30 | 227272.73 |
| 58 | 2029-02 | 3645.83 | 615.53 | 3030.30 | 224242.42 |
| 59 | 2029-03 | 3637.63 | 607.32 | 3030.30 | 221212.12 |
| 60 | 2029-04 | 3629.42 | 599.12 | 3030.30 | 218181.82 |
| 61 | 2029-05 | 3621.21 | 590.91 | 3030.30 | 215151.52 |
| 62 | 2029-06 | 3613.01 | 582.70 | 3030.30 | 212121.21 |
| 63 | 2029-07 | 3604.80 | 574.49 | 3030.30 | 209090.91 |
| 64 | 2029-08 | 3596.59 | 566.29 | 3030.30 | 206060.61 |
| 65 | 2029-09 | 3588.38 | 558.08 | 3030.30 | 203030.30 |
| 66 | 2029-10 | 3580.18 | 549.87 | 3030.30 | 200000.00 |
| 67 | 2029-11 | 3571.97 | 541.67 | 3030.30 | 196969.70 |
| 68 | 2029-12 | 3563.76 | 533.46 | 3030.30 | 193939.39 |
| 69 | 2030-01 | 3555.56 | 525.25 | 3030.30 | 190909.09 |
| 70 | 2030-02 | 3547.35 | 517.05 | 3030.30 | 187878.79 |
| 71 | 2030-03 | 3539.14 | 508.84 | 3030.30 | 184848.48 |
| 72 | 2030-04 | 3530.93 | 500.63 | 3030.30 | 181818.18 |
| 73 | 2030-05 | 3522.73 | 492.42 | 3030.30 | 178787.88 |
| 74 | 2030-06 | 3514.52 | 484.22 | 3030.30 | 175757.58 |
| 75 | 2030-07 | 3506.31 | 476.01 | 3030.30 | 172727.27 |
| 76 | 2030-08 | 3498.11 | 467.80 | 3030.30 | 169696.97 |
| 77 | 2030-09 | 3489.90 | 459.60 | 3030.30 | 166666.67 |
| 78 | 2030-10 | 3481.69 | 451.39 | 3030.30 | 163636.36 |
| 79 | 2030-11 | 3473.48 | 443.18 | 3030.30 | 160606.06 |
| 80 | 2030-12 | 3465.28 | 434.97 | 3030.30 | 157575.76 |
| 81 | 2031-01 | 3457.07 | 426.77 | 3030.30 | 154545.45 |
| 82 | 2031-02 | 3448.86 | 418.56 | 3030.30 | 151515.15 |
| 83 | 2031-03 | 3440.66 | 410.35 | 3030.30 | 148484.85 |
| 84 | 2031-04 | 3432.45 | 402.15 | 3030.30 | 145454.55 |
| 85 | 2031-05 | 3424.24 | 393.94 | 3030.30 | 142424.24 |
| 86 | 2031-06 | 3416.04 | 385.73 | 3030.30 | 139393.94 |
| 87 | 2031-07 | 3407.83 | 377.53 | 3030.30 | 136363.64 |
| 88 | 2031-08 | 3399.62 | 369.32 | 3030.30 | 133333.33 |
| 89 | 2031-09 | 3391.41 | 361.11 | 3030.30 | 130303.03 |
| 90 | 2031-10 | 3383.21 | 352.90 | 3030.30 | 127272.73 |
| 91 | 2031-11 | 3375.00 | 344.70 | 3030.30 | 124242.42 |
| 92 | 2031-12 | 3366.79 | 336.49 | 3030.30 | 121212.12 |
| 93 | 2032-01 | 3358.59 | 328.28 | 3030.30 | 118181.82 |
| 94 | 2032-02 | 3350.38 | 320.08 | 3030.30 | 115151.52 |
| 95 | 2032-03 | 3342.17 | 311.87 | 3030.30 | 112121.21 |
| 96 | 2032-04 | 3333.96 | 303.66 | 3030.30 | 109090.91 |
| 97 | 2032-05 | 3325.76 | 295.45 | 3030.30 | 106060.61 |
| 98 | 2032-06 | 3317.55 | 287.25 | 3030.30 | 103030.30 |
| 99 | 2032-07 | 3309.34 | 279.04 | 3030.30 | 100000.00 |
| 100 | 2032-08 | 3301.14 | 270.83 | 3030.30 | 96969.70 |
| 101 | 2032-09 | 3292.93 | 262.63 | 3030.30 | 93939.39 |
| 102 | 2032-10 | 3284.72 | 254.42 | 3030.30 | 90909.09 |
| 103 | 2032-11 | 3276.52 | 246.21 | 3030.30 | 87878.79 |
| 104 | 2032-12 | 3268.31 | 238.01 | 3030.30 | 84848.48 |
| 105 | 2033-01 | 3260.10 | 229.80 | 3030.30 | 81818.18 |
| 106 | 2033-02 | 3251.89 | 221.59 | 3030.30 | 78787.88 |
| 107 | 2033-03 | 3243.69 | 213.38 | 3030.30 | 75757.58 |
| 108 | 2033-04 | 3235.48 | 205.18 | 3030.30 | 72727.27 |
| 109 | 2033-05 | 3227.27 | 196.97 | 3030.30 | 69696.97 |
| 110 | 2033-06 | 3219.07 | 188.76 | 3030.30 | 66666.67 |
| 111 | 2033-07 | 3210.86 | 180.56 | 3030.30 | 63636.36 |
| 112 | 2033-08 | 3202.65 | 172.35 | 3030.30 | 60606.06 |
| 113 | 2033-09 | 3194.44 | 164.14 | 3030.30 | 57575.76 |
| 114 | 2033-10 | 3186.24 | 155.93 | 3030.30 | 54545.45 |
| 115 | 2033-11 | 3178.03 | 147.73 | 3030.30 | 51515.15 |
| 116 | 2033-12 | 3169.82 | 139.52 | 3030.30 | 48484.85 |
| 117 | 2034-01 | 3161.62 | 131.31 | 3030.30 | 45454.55 |
| 118 | 2034-02 | 3153.41 | 123.11 | 3030.30 | 42424.24 |
| 119 | 2034-03 | 3145.20 | 114.90 | 3030.30 | 39393.94 |
| 120 | 2034-04 | 3136.99 | 106.69 | 3030.30 | 36363.64 |
| 121 | 2034-05 | 3128.79 | 98.48 | 3030.30 | 33333.33 |
| 122 | 2034-06 | 3120.58 | 90.28 | 3030.30 | 30303.03 |
| 123 | 2034-07 | 3112.37 | 82.07 | 3030.30 | 27272.73 |
| 124 | 2034-08 | 3104.17 | 73.86 | 3030.30 | 24242.42 |
| 125 | 2034-09 | 3095.96 | 65.66 | 3030.30 | 21212.12 |
| 126 | 2034-10 | 3087.75 | 57.45 | 3030.30 | 18181.82 |
| 127 | 2034-11 | 3079.55 | 49.24 | 3030.30 | 15151.52 |
| 128 | 2034-12 | 3071.34 | 41.04 | 3030.30 | 12121.21 |
| 129 | 2035-01 | 3063.13 | 32.83 | 3030.30 | 9090.91 |
| 130 | 2035-02 | 3054.92 | 24.62 | 3030.30 | 6060.61 |
| 131 | 2035-03 | 3046.72 | 16.41 | 3030.30 | 3030.30 |
| 132 | 2035-04 | 3038.51 | 8.21 | 3030.30 | 0.00 |