徐州贷款13万（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：13万
还款月数：12年
每月还款：1067元
利息总额：2.36万
本息合计：15.36万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 1067.00 | 308.75 | 758.25 | 129241.75 |
| 2 | 2025-09 | 1067.00 | 306.95 | 760.05 | 128481.71 |
| 3 | 2025-10 | 1067.00 | 305.14 | 761.85 | 127719.85 |
| 4 | 2025-11 | 1067.00 | 303.33 | 763.66 | 126956.19 |
| 5 | 2025-12 | 1067.00 | 301.52 | 765.48 | 126190.72 |
| 6 | 2026-01 | 1067.00 | 299.70 | 767.29 | 125423.42 |
| 7 | 2026-02 | 1067.00 | 297.88 | 769.12 | 124654.31 |
| 8 | 2026-03 | 1067.00 | 296.05 | 770.94 | 123883.37 |
| 9 | 2026-04 | 1067.00 | 294.22 | 772.77 | 123110.59 |
| 10 | 2026-05 | 1067.00 | 292.39 | 774.61 | 122335.98 |
| 11 | 2026-06 | 1067.00 | 290.55 | 776.45 | 121559.54 |
| 12 | 2026-07 | 1067.00 | 288.70 | 778.29 | 120781.24 |
| 13 | 2026-08 | 1067.00 | 286.86 | 780.14 | 120001.10 |
| 14 | 2026-09 | 1067.00 | 285.00 | 781.99 | 119219.11 |
| 15 | 2026-10 | 1067.00 | 283.15 | 783.85 | 118435.26 |
| 16 | 2026-11 | 1067.00 | 281.28 | 785.71 | 117649.55 |
| 17 | 2026-12 | 1067.00 | 279.42 | 787.58 | 116861.97 |
| 18 | 2027-01 | 1067.00 | 277.55 | 789.45 | 116072.52 |
| 19 | 2027-02 | 1067.00 | 275.67 | 791.32 | 115281.19 |
| 20 | 2027-03 | 1067.00 | 273.79 | 793.20 | 114487.99 |
| 21 | 2027-04 | 1067.00 | 271.91 | 795.09 | 113692.90 |
| 22 | 2027-05 | 1067.00 | 270.02 | 796.98 | 112895.93 |
| 23 | 2027-06 | 1067.00 | 268.13 | 798.87 | 112097.06 |
| 24 | 2027-07 | 1067.00 | 266.23 | 800.77 | 111296.29 |
| 25 | 2027-08 | 1067.00 | 264.33 | 802.67 | 110493.63 |
| 26 | 2027-09 | 1067.00 | 262.42 | 804.57 | 109689.05 |
| 27 | 2027-10 | 1067.00 | 260.51 | 806.48 | 108882.57 |
| 28 | 2027-11 | 1067.00 | 258.60 | 808.40 | 108074.17 |
| 29 | 2027-12 | 1067.00 | 256.68 | 810.32 | 107263.85 |
| 30 | 2028-01 | 1067.00 | 254.75 | 812.24 | 106451.60 |
| 31 | 2028-02 | 1067.00 | 252.82 | 814.17 | 105637.43 |
| 32 | 2028-03 | 1067.00 | 250.89 | 816.11 | 104821.32 |
| 33 | 2028-04 | 1067.00 | 248.95 | 818.05 | 104003.27 |
| 34 | 2028-05 | 1067.00 | 247.01 | 819.99 | 103183.29 |
| 35 | 2028-06 | 1067.00 | 245.06 | 821.94 | 102361.35 |
| 36 | 2028-07 | 1067.00 | 243.11 | 823.89 | 101537.46 |
| 37 | 2028-08 | 1067.00 | 241.15 | 825.84 | 100711.62 |
| 38 | 2028-09 | 1067.00 | 239.19 | 827.81 | 99883.81 |
| 39 | 2028-10 | 1067.00 | 237.22 | 829.77 | 99054.04 |
| 40 | 2028-11 | 1067.00 | 235.25 | 831.74 | 98222.30 |
| 41 | 2028-12 | 1067.00 | 233.28 | 833.72 | 97388.58 |
| 42 | 2029-01 | 1067.00 | 231.30 | 835.70 | 96552.88 |
| 43 | 2029-02 | 1067.00 | 229.31 | 837.68 | 95715.20 |
| 44 | 2029-03 | 1067.00 | 227.32 | 839.67 | 94875.52 |
| 45 | 2029-04 | 1067.00 | 225.33 | 841.67 | 94033.86 |
| 46 | 2029-05 | 1067.00 | 223.33 | 843.67 | 93190.19 |
| 47 | 2029-06 | 1067.00 | 221.33 | 845.67 | 92344.52 |
| 48 | 2029-07 | 1067.00 | 219.32 | 847.68 | 91496.84 |
| 49 | 2029-08 | 1067.00 | 217.31 | 849.69 | 90647.15 |
| 50 | 2029-09 | 1067.00 | 215.29 | 851.71 | 89795.44 |
| 51 | 2029-10 | 1067.00 | 213.26 | 853.73 | 88941.71 |
| 52 | 2029-11 | 1067.00 | 211.24 | 855.76 | 88085.95 |
| 53 | 2029-12 | 1067.00 | 209.20 | 857.79 | 87228.16 |
| 54 | 2030-01 | 1067.00 | 207.17 | 859.83 | 86368.33 |
| 55 | 2030-02 | 1067.00 | 205.12 | 861.87 | 85506.46 |
| 56 | 2030-03 | 1067.00 | 203.08 | 863.92 | 84642.54 |
| 57 | 2030-04 | 1067.00 | 201.03 | 865.97 | 83776.57 |
| 58 | 2030-05 | 1067.00 | 198.97 | 868.03 | 82908.54 |
| 59 | 2030-06 | 1067.00 | 196.91 | 870.09 | 82038.45 |
| 60 | 2030-07 | 1067.00 | 194.84 | 872.15 | 81166.30 |
| 61 | 2030-08 | 1067.00 | 192.77 | 874.23 | 80292.07 |
| 62 | 2030-09 | 1067.00 | 190.69 | 876.30 | 79415.77 |
| 63 | 2030-10 | 1067.00 | 188.61 | 878.38 | 78537.38 |
| 64 | 2030-11 | 1067.00 | 186.53 | 880.47 | 77656.91 |
| 65 | 2030-12 | 1067.00 | 184.44 | 882.56 | 76774.35 |
| 66 | 2031-01 | 1067.00 | 182.34 | 884.66 | 75889.70 |
| 67 | 2031-02 | 1067.00 | 180.24 | 886.76 | 75002.94 |
| 68 | 2031-03 | 1067.00 | 178.13 | 888.86 | 74114.07 |
| 69 | 2031-04 | 1067.00 | 176.02 | 890.98 | 73223.10 |
| 70 | 2031-05 | 1067.00 | 173.90 | 893.09 | 72330.01 |
| 71 | 2031-06 | 1067.00 | 171.78 | 895.21 | 71434.79 |
| 72 | 2031-07 | 1067.00 | 169.66 | 897.34 | 70537.46 |
| 73 | 2031-08 | 1067.00 | 167.53 | 899.47 | 69637.99 |
| 74 | 2031-09 | 1067.00 | 165.39 | 901.61 | 68736.38 |
| 75 | 2031-10 | 1067.00 | 163.25 | 903.75 | 67832.63 |
| 76 | 2031-11 | 1067.00 | 161.10 | 905.89 | 66926.74 |
| 77 | 2031-12 | 1067.00 | 158.95 | 908.05 | 66018.69 |
| 78 | 2032-01 | 1067.00 | 156.79 | 910.20 | 65108.49 |
| 79 | 2032-02 | 1067.00 | 154.63 | 912.36 | 64196.13 |
| 80 | 2032-03 | 1067.00 | 152.47 | 914.53 | 63281.60 |
| 81 | 2032-04 | 1067.00 | 150.29 | 916.70 | 62364.90 |
| 82 | 2032-05 | 1067.00 | 148.12 | 918.88 | 61446.02 |
| 83 | 2032-06 | 1067.00 | 145.93 | 921.06 | 60524.95 |
| 84 | 2032-07 | 1067.00 | 143.75 | 923.25 | 59601.70 |
| 85 | 2032-08 | 1067.00 | 141.55 | 925.44 | 58676.26 |
| 86 | 2032-09 | 1067.00 | 139.36 | 927.64 | 57748.62 |
| 87 | 2032-10 | 1067.00 | 137.15 | 929.84 | 56818.78 |
| 88 | 2032-11 | 1067.00 | 134.94 | 932.05 | 55886.73 |
| 89 | 2032-12 | 1067.00 | 132.73 | 934.27 | 54952.46 |
| 90 | 2033-01 | 1067.00 | 130.51 | 936.48 | 54015.98 |
| 91 | 2033-02 | 1067.00 | 128.29 | 938.71 | 53077.27 |
| 92 | 2033-03 | 1067.00 | 126.06 | 940.94 | 52136.33 |
| 93 | 2033-04 | 1067.00 | 123.82 | 943.17 | 51193.16 |
| 94 | 2033-05 | 1067.00 | 121.58 | 945.41 | 50247.75 |
| 95 | 2033-06 | 1067.00 | 119.34 | 947.66 | 49300.09 |
| 96 | 2033-07 | 1067.00 | 117.09 | 949.91 | 48350.18 |
| 97 | 2033-08 | 1067.00 | 114.83 | 952.16 | 47398.01 |
| 98 | 2033-09 | 1067.00 | 112.57 | 954.43 | 46443.59 |
| 99 | 2033-10 | 1067.00 | 110.30 | 956.69 | 45486.90 |
| 100 | 2033-11 | 1067.00 | 108.03 | 958.96 | 44527.93 |
| 101 | 2033-12 | 1067.00 | 105.75 | 961.24 | 43566.69 |
| 102 | 2034-01 | 1067.00 | 103.47 | 963.53 | 42603.16 |
| 103 | 2034-02 | 1067.00 | 101.18 | 965.81 | 41637.35 |
| 104 | 2034-03 | 1067.00 | 98.89 | 968.11 | 40669.24 |
| 105 | 2034-04 | 1067.00 | 96.59 | 970.41 | 39698.83 |
| 106 | 2034-05 | 1067.00 | 94.28 | 972.71 | 38726.12 |
| 107 | 2034-06 | 1067.00 | 91.97 | 975.02 | 37751.10 |
| 108 | 2034-07 | 1067.00 | 89.66 | 977.34 | 36773.76 |
| 109 | 2034-08 | 1067.00 | 87.34 | 979.66 | 35794.11 |
| 110 | 2034-09 | 1067.00 | 85.01 | 981.99 | 34812.12 |
| 111 | 2034-10 | 1067.00 | 82.68 | 984.32 | 33827.80 |
| 112 | 2034-11 | 1067.00 | 80.34 | 986.66 | 32841.15 |
| 113 | 2034-12 | 1067.00 | 78.00 | 989.00 | 31852.15 |
| 114 | 2035-01 | 1067.00 | 75.65 | 991.35 | 30860.80 |
| 115 | 2035-02 | 1067.00 | 73.29 | 993.70 | 29867.10 |
| 116 | 2035-03 | 1067.00 | 70.93 | 996.06 | 28871.04 |
| 117 | 2035-04 | 1067.00 | 68.57 | 998.43 | 27872.61 |
| 118 | 2035-05 | 1067.00 | 66.20 | 1000.80 | 26871.81 |
| 119 | 2035-06 | 1067.00 | 63.82 | 1003.18 | 25868.64 |
| 120 | 2035-07 | 1067.00 | 61.44 | 1005.56 | 24863.08 |
| 121 | 2035-08 | 1067.00 | 59.05 | 1007.95 | 23855.13 |
| 122 | 2035-09 | 1067.00 | 56.66 | 1010.34 | 22844.79 |
| 123 | 2035-10 | 1067.00 | 54.26 | 1012.74 | 21832.05 |
| 124 | 2035-11 | 1067.00 | 51.85 | 1015.15 | 20816.90 |
| 125 | 2035-12 | 1067.00 | 49.44 | 1017.56 | 19799.35 |
| 126 | 2036-01 | 1067.00 | 47.02 | 1019.97 | 18779.38 |
| 127 | 2036-02 | 1067.00 | 44.60 | 1022.40 | 17756.98 |
| 128 | 2036-03 | 1067.00 | 42.17 | 1024.82 | 16732.16 |
| 129 | 2036-04 | 1067.00 | 39.74 | 1027.26 | 15704.90 |
| 130 | 2036-05 | 1067.00 | 37.30 | 1029.70 | 14675.20 |
| 131 | 2036-06 | 1067.00 | 34.85 | 1032.14 | 13643.06 |
| 132 | 2036-07 | 1067.00 | 32.40 | 1034.59 | 12608.47 |
| 133 | 2036-08 | 1067.00 | 29.95 | 1037.05 | 11571.41 |
| 134 | 2036-09 | 1067.00 | 27.48 | 1039.51 | 10531.90 |
| 135 | 2036-10 | 1067.00 | 25.01 | 1041.98 | 9489.92 |
| 136 | 2036-11 | 1067.00 | 22.54 | 1044.46 | 8445.46 |
| 137 | 2036-12 | 1067.00 | 20.06 | 1046.94 | 7398.52 |
| 138 | 2037-01 | 1067.00 | 17.57 | 1049.42 | 6349.10 |
| 139 | 2037-02 | 1067.00 | 15.08 | 1051.92 | 5297.18 |
| 140 | 2037-03 | 1067.00 | 12.58 | 1054.42 | 4242.76 |
| 141 | 2037-04 | 1067.00 | 10.08 | 1056.92 | 3185.84 |
| 142 | 2037-05 | 1067.00 | 7.57 | 1059.43 | 2126.41 |
| 143 | 2037-06 | 1067.00 | 5.05 | 1061.95 | 1064.47 |
| 144 | 2037-07 | 1067.00 | 2.53 | 1064.47 | 0.00 |
等额本金还款方式：
贷款总额：13万
还款月数：12年
首月还款：1211.53元
每月递减：2.14元
利息总额：2.24万
本息合计：15.24万
节省利息：1263.09元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 1211.53 | 308.75 | 902.78 | 129097.22 |
| 2 | 2025-09 | 1209.38 | 306.61 | 902.78 | 128194.44 |
| 3 | 2025-10 | 1207.24 | 304.46 | 902.78 | 127291.67 |
| 4 | 2025-11 | 1205.10 | 302.32 | 902.78 | 126388.89 |
| 5 | 2025-12 | 1202.95 | 300.17 | 902.78 | 125486.11 |
| 6 | 2026-01 | 1200.81 | 298.03 | 902.78 | 124583.33 |
| 7 | 2026-02 | 1198.66 | 295.89 | 902.78 | 123680.56 |
| 8 | 2026-03 | 1196.52 | 293.74 | 902.78 | 122777.78 |
| 9 | 2026-04 | 1194.38 | 291.60 | 902.78 | 121875.00 |
| 10 | 2026-05 | 1192.23 | 289.45 | 902.78 | 120972.22 |
| 11 | 2026-06 | 1190.09 | 287.31 | 902.78 | 120069.44 |
| 12 | 2026-07 | 1187.94 | 285.16 | 902.78 | 119166.67 |
| 13 | 2026-08 | 1185.80 | 283.02 | 902.78 | 118263.89 |
| 14 | 2026-09 | 1183.65 | 280.88 | 902.78 | 117361.11 |
| 15 | 2026-10 | 1181.51 | 278.73 | 902.78 | 116458.33 |
| 16 | 2026-11 | 1179.37 | 276.59 | 902.78 | 115555.56 |
| 17 | 2026-12 | 1177.22 | 274.44 | 902.78 | 114652.78 |
| 18 | 2027-01 | 1175.08 | 272.30 | 902.78 | 113750.00 |
| 19 | 2027-02 | 1172.93 | 270.16 | 902.78 | 112847.22 |
| 20 | 2027-03 | 1170.79 | 268.01 | 902.78 | 111944.44 |
| 21 | 2027-04 | 1168.65 | 265.87 | 902.78 | 111041.67 |
| 22 | 2027-05 | 1166.50 | 263.72 | 902.78 | 110138.89 |
| 23 | 2027-06 | 1164.36 | 261.58 | 902.78 | 109236.11 |
| 24 | 2027-07 | 1162.21 | 259.44 | 902.78 | 108333.33 |
| 25 | 2027-08 | 1160.07 | 257.29 | 902.78 | 107430.56 |
| 26 | 2027-09 | 1157.93 | 255.15 | 902.78 | 106527.78 |
| 27 | 2027-10 | 1155.78 | 253.00 | 902.78 | 105625.00 |
| 28 | 2027-11 | 1153.64 | 250.86 | 902.78 | 104722.22 |
| 29 | 2027-12 | 1151.49 | 248.72 | 902.78 | 103819.44 |
| 30 | 2028-01 | 1149.35 | 246.57 | 902.78 | 102916.67 |
| 31 | 2028-02 | 1147.20 | 244.43 | 902.78 | 102013.89 |
| 32 | 2028-03 | 1145.06 | 242.28 | 902.78 | 101111.11 |
| 33 | 2028-04 | 1142.92 | 240.14 | 902.78 | 100208.33 |
| 34 | 2028-05 | 1140.77 | 237.99 | 902.78 | 99305.56 |
| 35 | 2028-06 | 1138.63 | 235.85 | 902.78 | 98402.78 |
| 36 | 2028-07 | 1136.48 | 233.71 | 902.78 | 97500.00 |
| 37 | 2028-08 | 1134.34 | 231.56 | 902.78 | 96597.22 |
| 38 | 2028-09 | 1132.20 | 229.42 | 902.78 | 95694.44 |
| 39 | 2028-10 | 1130.05 | 227.27 | 902.78 | 94791.67 |
| 40 | 2028-11 | 1127.91 | 225.13 | 902.78 | 93888.89 |
| 41 | 2028-12 | 1125.76 | 222.99 | 902.78 | 92986.11 |
| 42 | 2029-01 | 1123.62 | 220.84 | 902.78 | 92083.33 |
| 43 | 2029-02 | 1121.48 | 218.70 | 902.78 | 91180.56 |
| 44 | 2029-03 | 1119.33 | 216.55 | 902.78 | 90277.78 |
| 45 | 2029-04 | 1117.19 | 214.41 | 902.78 | 89375.00 |
| 46 | 2029-05 | 1115.04 | 212.27 | 902.78 | 88472.22 |
| 47 | 2029-06 | 1112.90 | 210.12 | 902.78 | 87569.44 |
| 48 | 2029-07 | 1110.76 | 207.98 | 902.78 | 86666.67 |
| 49 | 2029-08 | 1108.61 | 205.83 | 902.78 | 85763.89 |
| 50 | 2029-09 | 1106.47 | 203.69 | 902.78 | 84861.11 |
| 51 | 2029-10 | 1104.32 | 201.55 | 902.78 | 83958.33 |
| 52 | 2029-11 | 1102.18 | 199.40 | 902.78 | 83055.56 |
| 53 | 2029-12 | 1100.03 | 197.26 | 902.78 | 82152.78 |
| 54 | 2030-01 | 1097.89 | 195.11 | 902.78 | 81250.00 |
| 55 | 2030-02 | 1095.75 | 192.97 | 902.78 | 80347.22 |
| 56 | 2030-03 | 1093.60 | 190.82 | 902.78 | 79444.44 |
| 57 | 2030-04 | 1091.46 | 188.68 | 902.78 | 78541.67 |
| 58 | 2030-05 | 1089.31 | 186.54 | 902.78 | 77638.89 |
| 59 | 2030-06 | 1087.17 | 184.39 | 902.78 | 76736.11 |
| 60 | 2030-07 | 1085.03 | 182.25 | 902.78 | 75833.33 |
| 61 | 2030-08 | 1082.88 | 180.10 | 902.78 | 74930.56 |
| 62 | 2030-09 | 1080.74 | 177.96 | 902.78 | 74027.78 |
| 63 | 2030-10 | 1078.59 | 175.82 | 902.78 | 73125.00 |
| 64 | 2030-11 | 1076.45 | 173.67 | 902.78 | 72222.22 |
| 65 | 2030-12 | 1074.31 | 171.53 | 902.78 | 71319.44 |
| 66 | 2031-01 | 1072.16 | 169.38 | 902.78 | 70416.67 |
| 67 | 2031-02 | 1070.02 | 167.24 | 902.78 | 69513.89 |
| 68 | 2031-03 | 1067.87 | 165.10 | 902.78 | 68611.11 |
| 69 | 2031-04 | 1065.73 | 162.95 | 902.78 | 67708.33 |
| 70 | 2031-05 | 1063.59 | 160.81 | 902.78 | 66805.56 |
| 71 | 2031-06 | 1061.44 | 158.66 | 902.78 | 65902.78 |
| 72 | 2031-07 | 1059.30 | 156.52 | 902.78 | 65000.00 |
| 73 | 2031-08 | 1057.15 | 154.38 | 902.78 | 64097.22 |
| 74 | 2031-09 | 1055.01 | 152.23 | 902.78 | 63194.44 |
| 75 | 2031-10 | 1052.86 | 150.09 | 902.78 | 62291.67 |
| 76 | 2031-11 | 1050.72 | 147.94 | 902.78 | 61388.89 |
| 77 | 2031-12 | 1048.58 | 145.80 | 902.78 | 60486.11 |
| 78 | 2032-01 | 1046.43 | 143.65 | 902.78 | 59583.33 |
| 79 | 2032-02 | 1044.29 | 141.51 | 902.78 | 58680.56 |
| 80 | 2032-03 | 1042.14 | 139.37 | 902.78 | 57777.78 |
| 81 | 2032-04 | 1040.00 | 137.22 | 902.78 | 56875.00 |
| 82 | 2032-05 | 1037.86 | 135.08 | 902.78 | 55972.22 |
| 83 | 2032-06 | 1035.71 | 132.93 | 902.78 | 55069.44 |
| 84 | 2032-07 | 1033.57 | 130.79 | 902.78 | 54166.67 |
| 85 | 2032-08 | 1031.42 | 128.65 | 902.78 | 53263.89 |
| 86 | 2032-09 | 1029.28 | 126.50 | 902.78 | 52361.11 |
| 87 | 2032-10 | 1027.14 | 124.36 | 902.78 | 51458.33 |
| 88 | 2032-11 | 1024.99 | 122.21 | 902.78 | 50555.56 |
| 89 | 2032-12 | 1022.85 | 120.07 | 902.78 | 49652.78 |
| 90 | 2033-01 | 1020.70 | 117.93 | 902.78 | 48750.00 |
| 91 | 2033-02 | 1018.56 | 115.78 | 902.78 | 47847.22 |
| 92 | 2033-03 | 1016.41 | 113.64 | 902.78 | 46944.44 |
| 93 | 2033-04 | 1014.27 | 111.49 | 902.78 | 46041.67 |
| 94 | 2033-05 | 1012.13 | 109.35 | 902.78 | 45138.89 |
| 95 | 2033-06 | 1009.98 | 107.20 | 902.78 | 44236.11 |
| 96 | 2033-07 | 1007.84 | 105.06 | 902.78 | 43333.33 |
| 97 | 2033-08 | 1005.69 | 102.92 | 902.78 | 42430.56 |
| 98 | 2033-09 | 1003.55 | 100.77 | 902.78 | 41527.78 |
| 99 | 2033-10 | 1001.41 | 98.63 | 902.78 | 40625.00 |
| 100 | 2033-11 | 999.26 | 96.48 | 902.78 | 39722.22 |
| 101 | 2033-12 | 997.12 | 94.34 | 902.78 | 38819.44 |
| 102 | 2034-01 | 994.97 | 92.20 | 902.78 | 37916.67 |
| 103 | 2034-02 | 992.83 | 90.05 | 902.78 | 37013.89 |
| 104 | 2034-03 | 990.69 | 87.91 | 902.78 | 36111.11 |
| 105 | 2034-04 | 988.54 | 85.76 | 902.78 | 35208.33 |
| 106 | 2034-05 | 986.40 | 83.62 | 902.78 | 34305.56 |
| 107 | 2034-06 | 984.25 | 81.48 | 902.78 | 33402.78 |
| 108 | 2034-07 | 982.11 | 79.33 | 902.78 | 32500.00 |
| 109 | 2034-08 | 979.97 | 77.19 | 902.78 | 31597.22 |
| 110 | 2034-09 | 977.82 | 75.04 | 902.78 | 30694.44 |
| 111 | 2034-10 | 975.68 | 72.90 | 902.78 | 29791.67 |
| 112 | 2034-11 | 973.53 | 70.76 | 902.78 | 28888.89 |
| 113 | 2034-12 | 971.39 | 68.61 | 902.78 | 27986.11 |
| 114 | 2035-01 | 969.24 | 66.47 | 902.78 | 27083.33 |
| 115 | 2035-02 | 967.10 | 64.32 | 902.78 | 26180.56 |
| 116 | 2035-03 | 964.96 | 62.18 | 902.78 | 25277.78 |
| 117 | 2035-04 | 962.81 | 60.03 | 902.78 | 24375.00 |
| 118 | 2035-05 | 960.67 | 57.89 | 902.78 | 23472.22 |
| 119 | 2035-06 | 958.52 | 55.75 | 902.78 | 22569.44 |
| 120 | 2035-07 | 956.38 | 53.60 | 902.78 | 21666.67 |
| 121 | 2035-08 | 954.24 | 51.46 | 902.78 | 20763.89 |
| 122 | 2035-09 | 952.09 | 49.31 | 902.78 | 19861.11 |
| 123 | 2035-10 | 949.95 | 47.17 | 902.78 | 18958.33 |
| 124 | 2035-11 | 947.80 | 45.03 | 902.78 | 18055.56 |
| 125 | 2035-12 | 945.66 | 42.88 | 902.78 | 17152.78 |
| 126 | 2036-01 | 943.52 | 40.74 | 902.78 | 16250.00 |
| 127 | 2036-02 | 941.37 | 38.59 | 902.78 | 15347.22 |
| 128 | 2036-03 | 939.23 | 36.45 | 902.78 | 14444.44 |
| 129 | 2036-04 | 937.08 | 34.31 | 902.78 | 13541.67 |
| 130 | 2036-05 | 934.94 | 32.16 | 902.78 | 12638.89 |
| 131 | 2036-06 | 932.80 | 30.02 | 902.78 | 11736.11 |
| 132 | 2036-07 | 930.65 | 27.87 | 902.78 | 10833.33 |
| 133 | 2036-08 | 928.51 | 25.73 | 902.78 | 9930.56 |
| 134 | 2036-09 | 926.36 | 23.59 | 902.78 | 9027.78 |
| 135 | 2036-10 | 924.22 | 21.44 | 902.78 | 8125.00 |
| 136 | 2036-11 | 922.07 | 19.30 | 902.78 | 7222.22 |
| 137 | 2036-12 | 919.93 | 17.15 | 902.78 | 6319.44 |
| 138 | 2037-01 | 917.79 | 15.01 | 902.78 | 5416.67 |
| 139 | 2037-02 | 915.64 | 12.86 | 902.78 | 4513.89 |
| 140 | 2037-03 | 913.50 | 10.72 | 902.78 | 3611.11 |
| 141 | 2037-04 | 911.35 | 8.58 | 902.78 | 2708.33 |
| 142 | 2037-05 | 909.21 | 6.43 | 902.78 | 1805.56 |
| 143 | 2037-06 | 907.07 | 4.29 | 902.78 | 902.78 |
| 144 | 2037-07 | 904.92 | 2.14 | 902.78 | 0.00 |