广西贷款23万（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：23万
还款月数：11年
每月还款：2005.33元
利息总额：3.47万
本息合计：26.47万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2005.33 | 498.33 | 1506.99 | 228493.01 |
| 2 | 2025-11 | 2005.33 | 495.07 | 1510.26 | 226982.75 |
| 3 | 2025-12 | 2005.33 | 491.80 | 1513.53 | 225469.22 |
| 4 | 2026-01 | 2005.33 | 488.52 | 1516.81 | 223952.41 |
| 5 | 2026-02 | 2005.33 | 485.23 | 1520.10 | 222432.32 |
| 6 | 2026-03 | 2005.33 | 481.94 | 1523.39 | 220908.93 |
| 7 | 2026-04 | 2005.33 | 478.64 | 1526.69 | 219382.24 |
| 8 | 2026-05 | 2005.33 | 475.33 | 1530.00 | 217852.24 |
| 9 | 2026-06 | 2005.33 | 472.01 | 1533.31 | 216318.93 |
| 10 | 2026-07 | 2005.33 | 468.69 | 1536.63 | 214782.29 |
| 11 | 2026-08 | 2005.33 | 465.36 | 1539.96 | 213242.33 |
| 12 | 2026-09 | 2005.33 | 462.03 | 1543.30 | 211699.03 |
| 13 | 2026-10 | 2005.33 | 458.68 | 1546.64 | 210152.38 |
| 14 | 2026-11 | 2005.33 | 455.33 | 1550.00 | 208602.39 |
| 15 | 2026-12 | 2005.33 | 451.97 | 1553.35 | 207049.03 |
| 16 | 2027-01 | 2005.33 | 448.61 | 1556.72 | 205492.31 |
| 17 | 2027-02 | 2005.33 | 445.23 | 1560.09 | 203932.22 |
| 18 | 2027-03 | 2005.33 | 441.85 | 1563.47 | 202368.75 |
| 19 | 2027-04 | 2005.33 | 438.47 | 1566.86 | 200801.89 |
| 20 | 2027-05 | 2005.33 | 435.07 | 1570.26 | 199231.63 |
| 21 | 2027-06 | 2005.33 | 431.67 | 1573.66 | 197657.97 |
| 22 | 2027-07 | 2005.33 | 428.26 | 1577.07 | 196080.91 |
| 23 | 2027-08 | 2005.33 | 424.84 | 1580.48 | 194500.42 |
| 24 | 2027-09 | 2005.33 | 421.42 | 1583.91 | 192916.52 |
| 25 | 2027-10 | 2005.33 | 417.99 | 1587.34 | 191329.18 |
| 26 | 2027-11 | 2005.33 | 414.55 | 1590.78 | 189738.40 |
| 27 | 2027-12 | 2005.33 | 411.10 | 1594.23 | 188144.17 |
| 28 | 2028-01 | 2005.33 | 407.65 | 1597.68 | 186546.49 |
| 29 | 2028-02 | 2005.33 | 404.18 | 1601.14 | 184945.35 |
| 30 | 2028-03 | 2005.33 | 400.71 | 1604.61 | 183340.74 |
| 31 | 2028-04 | 2005.33 | 397.24 | 1608.09 | 181732.65 |
| 32 | 2028-05 | 2005.33 | 393.75 | 1611.57 | 180121.08 |
| 33 | 2028-06 | 2005.33 | 390.26 | 1615.06 | 178506.01 |
| 34 | 2028-07 | 2005.33 | 386.76 | 1618.56 | 176887.45 |
| 35 | 2028-08 | 2005.33 | 383.26 | 1622.07 | 175265.38 |
| 36 | 2028-09 | 2005.33 | 379.74 | 1625.58 | 173639.80 |
| 37 | 2028-10 | 2005.33 | 376.22 | 1629.11 | 172010.69 |
| 38 | 2028-11 | 2005.33 | 372.69 | 1632.64 | 170378.06 |
| 39 | 2028-12 | 2005.33 | 369.15 | 1636.17 | 168741.88 |
| 40 | 2029-01 | 2005.33 | 365.61 | 1639.72 | 167102.16 |
| 41 | 2029-02 | 2005.33 | 362.05 | 1643.27 | 165458.89 |
| 42 | 2029-03 | 2005.33 | 358.49 | 1646.83 | 163812.06 |
| 43 | 2029-04 | 2005.33 | 354.93 | 1650.40 | 162161.66 |
| 44 | 2029-05 | 2005.33 | 351.35 | 1653.98 | 160507.69 |
| 45 | 2029-06 | 2005.33 | 347.77 | 1657.56 | 158850.13 |
| 46 | 2029-07 | 2005.33 | 344.18 | 1661.15 | 157188.98 |
| 47 | 2029-08 | 2005.33 | 340.58 | 1664.75 | 155524.23 |
| 48 | 2029-09 | 2005.33 | 336.97 | 1668.36 | 153855.87 |
| 49 | 2029-10 | 2005.33 | 333.35 | 1671.97 | 152183.90 |
| 50 | 2029-11 | 2005.33 | 329.73 | 1675.59 | 150508.30 |
| 51 | 2029-12 | 2005.33 | 326.10 | 1679.22 | 148829.08 |
| 52 | 2030-01 | 2005.33 | 322.46 | 1682.86 | 147146.22 |
| 53 | 2030-02 | 2005.33 | 318.82 | 1686.51 | 145459.71 |
| 54 | 2030-03 | 2005.33 | 315.16 | 1690.16 | 143769.54 |
| 55 | 2030-04 | 2005.33 | 311.50 | 1693.83 | 142075.72 |
| 56 | 2030-05 | 2005.33 | 307.83 | 1697.50 | 140378.22 |
| 57 | 2030-06 | 2005.33 | 304.15 | 1701.17 | 138677.05 |
| 58 | 2030-07 | 2005.33 | 300.47 | 1704.86 | 136972.19 |
| 59 | 2030-08 | 2005.33 | 296.77 | 1708.55 | 135263.64 |
| 60 | 2030-09 | 2005.33 | 293.07 | 1712.25 | 133551.38 |
| 61 | 2030-10 | 2005.33 | 289.36 | 1715.96 | 131835.42 |
| 62 | 2030-11 | 2005.33 | 285.64 | 1719.68 | 130115.74 |
| 63 | 2030-12 | 2005.33 | 281.92 | 1723.41 | 128392.33 |
| 64 | 2031-01 | 2005.33 | 278.18 | 1727.14 | 126665.19 |
| 65 | 2031-02 | 2005.33 | 274.44 | 1730.88 | 124934.30 |
| 66 | 2031-03 | 2005.33 | 270.69 | 1734.63 | 123199.67 |
| 67 | 2031-04 | 2005.33 | 266.93 | 1738.39 | 121461.27 |
| 68 | 2031-05 | 2005.33 | 263.17 | 1742.16 | 119719.11 |
| 69 | 2031-06 | 2005.33 | 259.39 | 1745.93 | 117973.18 |
| 70 | 2031-07 | 2005.33 | 255.61 | 1749.72 | 116223.46 |
| 71 | 2031-08 | 2005.33 | 251.82 | 1753.51 | 114469.95 |
| 72 | 2031-09 | 2005.33 | 248.02 | 1757.31 | 112712.65 |
| 73 | 2031-10 | 2005.33 | 244.21 | 1761.12 | 110951.53 |
| 74 | 2031-11 | 2005.33 | 240.39 | 1764.93 | 109186.60 |
| 75 | 2031-12 | 2005.33 | 236.57 | 1768.75 | 107417.85 |
| 76 | 2032-01 | 2005.33 | 232.74 | 1772.59 | 105645.26 |
| 77 | 2032-02 | 2005.33 | 228.90 | 1776.43 | 103868.83 |
| 78 | 2032-03 | 2005.33 | 225.05 | 1780.28 | 102088.55 |
| 79 | 2032-04 | 2005.33 | 221.19 | 1784.13 | 100304.42 |
| 80 | 2032-05 | 2005.33 | 217.33 | 1788.00 | 98516.42 |
| 81 | 2032-06 | 2005.33 | 213.45 | 1791.87 | 96724.55 |
| 82 | 2032-07 | 2005.33 | 209.57 | 1795.76 | 94928.79 |
| 83 | 2032-08 | 2005.33 | 205.68 | 1799.65 | 93129.14 |
| 84 | 2032-09 | 2005.33 | 201.78 | 1803.55 | 91325.60 |
| 85 | 2032-10 | 2005.33 | 197.87 | 1807.45 | 89518.14 |
| 86 | 2032-11 | 2005.33 | 193.96 | 1811.37 | 87706.77 |
| 87 | 2032-12 | 2005.33 | 190.03 | 1815.29 | 85891.48 |
| 88 | 2033-01 | 2005.33 | 186.10 | 1819.23 | 84072.25 |
| 89 | 2033-02 | 2005.33 | 182.16 | 1823.17 | 82249.08 |
| 90 | 2033-03 | 2005.33 | 178.21 | 1827.12 | 80421.96 |
| 91 | 2033-04 | 2005.33 | 174.25 | 1831.08 | 78590.89 |
| 92 | 2033-05 | 2005.33 | 170.28 | 1835.05 | 76755.84 |
| 93 | 2033-06 | 2005.33 | 166.30 | 1839.02 | 74916.82 |
| 94 | 2033-07 | 2005.33 | 162.32 | 1843.01 | 73073.81 |
| 95 | 2033-08 | 2005.33 | 158.33 | 1847.00 | 71226.81 |
| 96 | 2033-09 | 2005.33 | 154.32 | 1851.00 | 69375.81 |
| 97 | 2033-10 | 2005.33 | 150.31 | 1855.01 | 67520.80 |
| 98 | 2033-11 | 2005.33 | 146.30 | 1859.03 | 65661.77 |
| 99 | 2033-12 | 2005.33 | 142.27 | 1863.06 | 63798.71 |
| 100 | 2034-01 | 2005.33 | 138.23 | 1867.10 | 61931.62 |
| 101 | 2034-02 | 2005.33 | 134.19 | 1871.14 | 60060.47 |
| 102 | 2034-03 | 2005.33 | 130.13 | 1875.19 | 58185.28 |
| 103 | 2034-04 | 2005.33 | 126.07 | 1879.26 | 56306.02 |
| 104 | 2034-05 | 2005.33 | 122.00 | 1883.33 | 54422.69 |
| 105 | 2034-06 | 2005.33 | 117.92 | 1887.41 | 52535.28 |
| 106 | 2034-07 | 2005.33 | 113.83 | 1891.50 | 50643.78 |
| 107 | 2034-08 | 2005.33 | 109.73 | 1895.60 | 48748.19 |
| 108 | 2034-09 | 2005.33 | 105.62 | 1899.70 | 46848.48 |
| 109 | 2034-10 | 2005.33 | 101.51 | 1903.82 | 44944.66 |
| 110 | 2034-11 | 2005.33 | 97.38 | 1907.95 | 43036.71 |
| 111 | 2034-12 | 2005.33 | 93.25 | 1912.08 | 41124.63 |
| 112 | 2035-01 | 2005.33 | 89.10 | 1916.22 | 39208.41 |
| 113 | 2035-02 | 2005.33 | 84.95 | 1920.37 | 37288.04 |
| 114 | 2035-03 | 2005.33 | 80.79 | 1924.54 | 35363.50 |
| 115 | 2035-04 | 2005.33 | 76.62 | 1928.70 | 33434.80 |
| 116 | 2035-05 | 2005.33 | 72.44 | 1932.88 | 31501.91 |
| 117 | 2035-06 | 2005.33 | 68.25 | 1937.07 | 29564.84 |
| 118 | 2035-07 | 2005.33 | 64.06 | 1941.27 | 27623.57 |
| 119 | 2035-08 | 2005.33 | 59.85 | 1945.47 | 25678.10 |
| 120 | 2035-09 | 2005.33 | 55.64 | 1949.69 | 23728.41 |
| 121 | 2035-10 | 2005.33 | 51.41 | 1953.91 | 21774.49 |
| 122 | 2035-11 | 2005.33 | 47.18 | 1958.15 | 19816.35 |
| 123 | 2035-12 | 2005.33 | 42.94 | 1962.39 | 17853.96 |
| 124 | 2036-01 | 2005.33 | 38.68 | 1966.64 | 15887.31 |
| 125 | 2036-02 | 2005.33 | 34.42 | 1970.90 | 13916.41 |
| 126 | 2036-03 | 2005.33 | 30.15 | 1975.17 | 11941.24 |
| 127 | 2036-04 | 2005.33 | 25.87 | 1979.45 | 9961.78 |
| 128 | 2036-05 | 2005.33 | 21.58 | 1983.74 | 7978.04 |
| 129 | 2036-06 | 2005.33 | 17.29 | 1988.04 | 5990.00 |
| 130 | 2036-07 | 2005.33 | 12.98 | 1992.35 | 3997.65 |
| 131 | 2036-08 | 2005.33 | 8.66 | 1996.66 | 2000.99 |
| 132 | 2036-09 | 2005.33 | 4.34 | 2000.99 | 0.00 |
等额本金还款方式：
贷款总额：23万
还款月数：11年
首月还款：2240.76元
每月递减：3.78元
利息总额：3.31万
本息合计：26.31万
节省利息：1563.84元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2240.76 | 498.33 | 1742.42 | 228257.58 |
| 2 | 2025-11 | 2236.98 | 494.56 | 1742.42 | 226515.15 |
| 3 | 2025-12 | 2233.21 | 490.78 | 1742.42 | 224772.73 |
| 4 | 2026-01 | 2229.43 | 487.01 | 1742.42 | 223030.30 |
| 5 | 2026-02 | 2225.66 | 483.23 | 1742.42 | 221287.88 |
| 6 | 2026-03 | 2221.88 | 479.46 | 1742.42 | 219545.45 |
| 7 | 2026-04 | 2218.11 | 475.68 | 1742.42 | 217803.03 |
| 8 | 2026-05 | 2214.33 | 471.91 | 1742.42 | 216060.61 |
| 9 | 2026-06 | 2210.56 | 468.13 | 1742.42 | 214318.18 |
| 10 | 2026-07 | 2206.78 | 464.36 | 1742.42 | 212575.76 |
| 11 | 2026-08 | 2203.01 | 460.58 | 1742.42 | 210833.33 |
| 12 | 2026-09 | 2199.23 | 456.81 | 1742.42 | 209090.91 |
| 13 | 2026-10 | 2195.45 | 453.03 | 1742.42 | 207348.48 |
| 14 | 2026-11 | 2191.68 | 449.26 | 1742.42 | 205606.06 |
| 15 | 2026-12 | 2187.90 | 445.48 | 1742.42 | 203863.64 |
| 16 | 2027-01 | 2184.13 | 441.70 | 1742.42 | 202121.21 |
| 17 | 2027-02 | 2180.35 | 437.93 | 1742.42 | 200378.79 |
| 18 | 2027-03 | 2176.58 | 434.15 | 1742.42 | 198636.36 |
| 19 | 2027-04 | 2172.80 | 430.38 | 1742.42 | 196893.94 |
| 20 | 2027-05 | 2169.03 | 426.60 | 1742.42 | 195151.52 |
| 21 | 2027-06 | 2165.25 | 422.83 | 1742.42 | 193409.09 |
| 22 | 2027-07 | 2161.48 | 419.05 | 1742.42 | 191666.67 |
| 23 | 2027-08 | 2157.70 | 415.28 | 1742.42 | 189924.24 |
| 24 | 2027-09 | 2153.93 | 411.50 | 1742.42 | 188181.82 |
| 25 | 2027-10 | 2150.15 | 407.73 | 1742.42 | 186439.39 |
| 26 | 2027-11 | 2146.38 | 403.95 | 1742.42 | 184696.97 |
| 27 | 2027-12 | 2142.60 | 400.18 | 1742.42 | 182954.55 |
| 28 | 2028-01 | 2138.83 | 396.40 | 1742.42 | 181212.12 |
| 29 | 2028-02 | 2135.05 | 392.63 | 1742.42 | 179469.70 |
| 30 | 2028-03 | 2131.28 | 388.85 | 1742.42 | 177727.27 |
| 31 | 2028-04 | 2127.50 | 385.08 | 1742.42 | 175984.85 |
| 32 | 2028-05 | 2123.72 | 381.30 | 1742.42 | 174242.42 |
| 33 | 2028-06 | 2119.95 | 377.53 | 1742.42 | 172500.00 |
| 34 | 2028-07 | 2116.17 | 373.75 | 1742.42 | 170757.58 |
| 35 | 2028-08 | 2112.40 | 369.97 | 1742.42 | 169015.15 |
| 36 | 2028-09 | 2108.62 | 366.20 | 1742.42 | 167272.73 |
| 37 | 2028-10 | 2104.85 | 362.42 | 1742.42 | 165530.30 |
| 38 | 2028-11 | 2101.07 | 358.65 | 1742.42 | 163787.88 |
| 39 | 2028-12 | 2097.30 | 354.87 | 1742.42 | 162045.45 |
| 40 | 2029-01 | 2093.52 | 351.10 | 1742.42 | 160303.03 |
| 41 | 2029-02 | 2089.75 | 347.32 | 1742.42 | 158560.61 |
| 42 | 2029-03 | 2085.97 | 343.55 | 1742.42 | 156818.18 |
| 43 | 2029-04 | 2082.20 | 339.77 | 1742.42 | 155075.76 |
| 44 | 2029-05 | 2078.42 | 336.00 | 1742.42 | 153333.33 |
| 45 | 2029-06 | 2074.65 | 332.22 | 1742.42 | 151590.91 |
| 46 | 2029-07 | 2070.87 | 328.45 | 1742.42 | 149848.48 |
| 47 | 2029-08 | 2067.10 | 324.67 | 1742.42 | 148106.06 |
| 48 | 2029-09 | 2063.32 | 320.90 | 1742.42 | 146363.64 |
| 49 | 2029-10 | 2059.55 | 317.12 | 1742.42 | 144621.21 |
| 50 | 2029-11 | 2055.77 | 313.35 | 1742.42 | 142878.79 |
| 51 | 2029-12 | 2051.99 | 309.57 | 1742.42 | 141136.36 |
| 52 | 2030-01 | 2048.22 | 305.80 | 1742.42 | 139393.94 |
| 53 | 2030-02 | 2044.44 | 302.02 | 1742.42 | 137651.52 |
| 54 | 2030-03 | 2040.67 | 298.24 | 1742.42 | 135909.09 |
| 55 | 2030-04 | 2036.89 | 294.47 | 1742.42 | 134166.67 |
| 56 | 2030-05 | 2033.12 | 290.69 | 1742.42 | 132424.24 |
| 57 | 2030-06 | 2029.34 | 286.92 | 1742.42 | 130681.82 |
| 58 | 2030-07 | 2025.57 | 283.14 | 1742.42 | 128939.39 |
| 59 | 2030-08 | 2021.79 | 279.37 | 1742.42 | 127196.97 |
| 60 | 2030-09 | 2018.02 | 275.59 | 1742.42 | 125454.55 |
| 61 | 2030-10 | 2014.24 | 271.82 | 1742.42 | 123712.12 |
| 62 | 2030-11 | 2010.47 | 268.04 | 1742.42 | 121969.70 |
| 63 | 2030-12 | 2006.69 | 264.27 | 1742.42 | 120227.27 |
| 64 | 2031-01 | 2002.92 | 260.49 | 1742.42 | 118484.85 |
| 65 | 2031-02 | 1999.14 | 256.72 | 1742.42 | 116742.42 |
| 66 | 2031-03 | 1995.37 | 252.94 | 1742.42 | 115000.00 |
| 67 | 2031-04 | 1991.59 | 249.17 | 1742.42 | 113257.58 |
| 68 | 2031-05 | 1987.82 | 245.39 | 1742.42 | 111515.15 |
| 69 | 2031-06 | 1984.04 | 241.62 | 1742.42 | 109772.73 |
| 70 | 2031-07 | 1980.27 | 237.84 | 1742.42 | 108030.30 |
| 71 | 2031-08 | 1976.49 | 234.07 | 1742.42 | 106287.88 |
| 72 | 2031-09 | 1972.71 | 230.29 | 1742.42 | 104545.45 |
| 73 | 2031-10 | 1968.94 | 226.52 | 1742.42 | 102803.03 |
| 74 | 2031-11 | 1965.16 | 222.74 | 1742.42 | 101060.61 |
| 75 | 2031-12 | 1961.39 | 218.96 | 1742.42 | 99318.18 |
| 76 | 2032-01 | 1957.61 | 215.19 | 1742.42 | 97575.76 |
| 77 | 2032-02 | 1953.84 | 211.41 | 1742.42 | 95833.33 |
| 78 | 2032-03 | 1950.06 | 207.64 | 1742.42 | 94090.91 |
| 79 | 2032-04 | 1946.29 | 203.86 | 1742.42 | 92348.48 |
| 80 | 2032-05 | 1942.51 | 200.09 | 1742.42 | 90606.06 |
| 81 | 2032-06 | 1938.74 | 196.31 | 1742.42 | 88863.64 |
| 82 | 2032-07 | 1934.96 | 192.54 | 1742.42 | 87121.21 |
| 83 | 2032-08 | 1931.19 | 188.76 | 1742.42 | 85378.79 |
| 84 | 2032-09 | 1927.41 | 184.99 | 1742.42 | 83636.36 |
| 85 | 2032-10 | 1923.64 | 181.21 | 1742.42 | 81893.94 |
| 86 | 2032-11 | 1919.86 | 177.44 | 1742.42 | 80151.52 |
| 87 | 2032-12 | 1916.09 | 173.66 | 1742.42 | 78409.09 |
| 88 | 2033-01 | 1912.31 | 169.89 | 1742.42 | 76666.67 |
| 89 | 2033-02 | 1908.54 | 166.11 | 1742.42 | 74924.24 |
| 90 | 2033-03 | 1904.76 | 162.34 | 1742.42 | 73181.82 |
| 91 | 2033-04 | 1900.98 | 158.56 | 1742.42 | 71439.39 |
| 92 | 2033-05 | 1897.21 | 154.79 | 1742.42 | 69696.97 |
| 93 | 2033-06 | 1893.43 | 151.01 | 1742.42 | 67954.55 |
| 94 | 2033-07 | 1889.66 | 147.23 | 1742.42 | 66212.12 |
| 95 | 2033-08 | 1885.88 | 143.46 | 1742.42 | 64469.70 |
| 96 | 2033-09 | 1882.11 | 139.68 | 1742.42 | 62727.27 |
| 97 | 2033-10 | 1878.33 | 135.91 | 1742.42 | 60984.85 |
| 98 | 2033-11 | 1874.56 | 132.13 | 1742.42 | 59242.42 |
| 99 | 2033-12 | 1870.78 | 128.36 | 1742.42 | 57500.00 |
| 100 | 2034-01 | 1867.01 | 124.58 | 1742.42 | 55757.58 |
| 101 | 2034-02 | 1863.23 | 120.81 | 1742.42 | 54015.15 |
| 102 | 2034-03 | 1859.46 | 117.03 | 1742.42 | 52272.73 |
| 103 | 2034-04 | 1855.68 | 113.26 | 1742.42 | 50530.30 |
| 104 | 2034-05 | 1851.91 | 109.48 | 1742.42 | 48787.88 |
| 105 | 2034-06 | 1848.13 | 105.71 | 1742.42 | 47045.45 |
| 106 | 2034-07 | 1844.36 | 101.93 | 1742.42 | 45303.03 |
| 107 | 2034-08 | 1840.58 | 98.16 | 1742.42 | 43560.61 |
| 108 | 2034-09 | 1836.81 | 94.38 | 1742.42 | 41818.18 |
| 109 | 2034-10 | 1833.03 | 90.61 | 1742.42 | 40075.76 |
| 110 | 2034-11 | 1829.26 | 86.83 | 1742.42 | 38333.33 |
| 111 | 2034-12 | 1825.48 | 83.06 | 1742.42 | 36590.91 |
| 112 | 2035-01 | 1821.70 | 79.28 | 1742.42 | 34848.48 |
| 113 | 2035-02 | 1817.93 | 75.51 | 1742.42 | 33106.06 |
| 114 | 2035-03 | 1814.15 | 71.73 | 1742.42 | 31363.64 |
| 115 | 2035-04 | 1810.38 | 67.95 | 1742.42 | 29621.21 |
| 116 | 2035-05 | 1806.60 | 64.18 | 1742.42 | 27878.79 |
| 117 | 2035-06 | 1802.83 | 60.40 | 1742.42 | 26136.36 |
| 118 | 2035-07 | 1799.05 | 56.63 | 1742.42 | 24393.94 |
| 119 | 2035-08 | 1795.28 | 52.85 | 1742.42 | 22651.52 |
| 120 | 2035-09 | 1791.50 | 49.08 | 1742.42 | 20909.09 |
| 121 | 2035-10 | 1787.73 | 45.30 | 1742.42 | 19166.67 |
| 122 | 2035-11 | 1783.95 | 41.53 | 1742.42 | 17424.24 |
| 123 | 2035-12 | 1780.18 | 37.75 | 1742.42 | 15681.82 |
| 124 | 2036-01 | 1776.40 | 33.98 | 1742.42 | 13939.39 |
| 125 | 2036-02 | 1772.63 | 30.20 | 1742.42 | 12196.97 |
| 126 | 2036-03 | 1768.85 | 26.43 | 1742.42 | 10454.55 |
| 127 | 2036-04 | 1765.08 | 22.65 | 1742.42 | 8712.12 |
| 128 | 2036-05 | 1761.30 | 18.88 | 1742.42 | 6969.70 |
| 129 | 2036-06 | 1757.53 | 15.10 | 1742.42 | 5227.27 |
| 130 | 2036-07 | 1753.75 | 11.33 | 1742.42 | 3484.85 |
| 131 | 2036-08 | 1749.97 | 7.55 | 1742.42 | 1742.42 |
| 132 | 2036-09 | 1746.20 | 3.78 | 1742.42 | 0.00 |