贷款18.6万（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：18.6万
还款月数：12年
每月还款：1505.02元
利息总额：3.07万
本息合计：21.67万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 1505.02 | 403.00 | 1102.02 | 184897.98 |
| 2 | 2025-12 | 1505.02 | 400.61 | 1104.40 | 183793.58 |
| 3 | 2026-01 | 1505.02 | 398.22 | 1106.80 | 182686.79 |
| 4 | 2026-02 | 1505.02 | 395.82 | 1109.19 | 181577.59 |
| 5 | 2026-03 | 1505.02 | 393.42 | 1111.60 | 180466.00 |
| 6 | 2026-04 | 1505.02 | 391.01 | 1114.01 | 179351.99 |
| 7 | 2026-05 | 1505.02 | 388.60 | 1116.42 | 178235.57 |
| 8 | 2026-06 | 1505.02 | 386.18 | 1118.84 | 177116.73 |
| 9 | 2026-07 | 1505.02 | 383.75 | 1121.26 | 175995.47 |
| 10 | 2026-08 | 1505.02 | 381.32 | 1123.69 | 174871.78 |
| 11 | 2026-09 | 1505.02 | 378.89 | 1126.13 | 173745.65 |
| 12 | 2026-10 | 1505.02 | 376.45 | 1128.57 | 172617.09 |
| 13 | 2026-11 | 1505.02 | 374.00 | 1131.01 | 171486.07 |
| 14 | 2026-12 | 1505.02 | 371.55 | 1133.46 | 170352.61 |
| 15 | 2027-01 | 1505.02 | 369.10 | 1135.92 | 169216.69 |
| 16 | 2027-02 | 1505.02 | 366.64 | 1138.38 | 168078.31 |
| 17 | 2027-03 | 1505.02 | 364.17 | 1140.85 | 166937.47 |
| 18 | 2027-04 | 1505.02 | 361.70 | 1143.32 | 165794.15 |
| 19 | 2027-05 | 1505.02 | 359.22 | 1145.79 | 164648.36 |
| 20 | 2027-06 | 1505.02 | 356.74 | 1148.28 | 163500.08 |
| 21 | 2027-07 | 1505.02 | 354.25 | 1150.77 | 162349.32 |
| 22 | 2027-08 | 1505.02 | 351.76 | 1153.26 | 161196.06 |
| 23 | 2027-09 | 1505.02 | 349.26 | 1155.76 | 160040.30 |
| 24 | 2027-10 | 1505.02 | 346.75 | 1158.26 | 158882.04 |
| 25 | 2027-11 | 1505.02 | 344.24 | 1160.77 | 157721.27 |
| 26 | 2027-12 | 1505.02 | 341.73 | 1163.29 | 156557.98 |
| 27 | 2028-01 | 1505.02 | 339.21 | 1165.81 | 155392.18 |
| 28 | 2028-02 | 1505.02 | 336.68 | 1168.33 | 154223.84 |
| 29 | 2028-03 | 1505.02 | 334.15 | 1170.86 | 153052.98 |
| 30 | 2028-04 | 1505.02 | 331.61 | 1173.40 | 151879.58 |
| 31 | 2028-05 | 1505.02 | 329.07 | 1175.94 | 150703.64 |
| 32 | 2028-06 | 1505.02 | 326.52 | 1178.49 | 149525.15 |
| 33 | 2028-07 | 1505.02 | 323.97 | 1181.04 | 148344.10 |
| 34 | 2028-08 | 1505.02 | 321.41 | 1183.60 | 147160.50 |
| 35 | 2028-09 | 1505.02 | 318.85 | 1186.17 | 145974.33 |
| 36 | 2028-10 | 1505.02 | 316.28 | 1188.74 | 144785.59 |
| 37 | 2028-11 | 1505.02 | 313.70 | 1191.31 | 143594.28 |
| 38 | 2028-12 | 1505.02 | 311.12 | 1193.89 | 142400.39 |
| 39 | 2029-01 | 1505.02 | 308.53 | 1196.48 | 141203.91 |
| 40 | 2029-02 | 1505.02 | 305.94 | 1199.07 | 140004.83 |
| 41 | 2029-03 | 1505.02 | 303.34 | 1201.67 | 138803.16 |
| 42 | 2029-04 | 1505.02 | 300.74 | 1204.28 | 137598.89 |
| 43 | 2029-05 | 1505.02 | 298.13 | 1206.88 | 136392.00 |
| 44 | 2029-06 | 1505.02 | 295.52 | 1209.50 | 135182.50 |
| 45 | 2029-07 | 1505.02 | 292.90 | 1212.12 | 133970.38 |
| 46 | 2029-08 | 1505.02 | 290.27 | 1214.75 | 132755.64 |
| 47 | 2029-09 | 1505.02 | 287.64 | 1217.38 | 131538.26 |
| 48 | 2029-10 | 1505.02 | 285.00 | 1220.02 | 130318.24 |
| 49 | 2029-11 | 1505.02 | 282.36 | 1222.66 | 129095.58 |
| 50 | 2029-12 | 1505.02 | 279.71 | 1225.31 | 127870.28 |
| 51 | 2030-01 | 1505.02 | 277.05 | 1227.96 | 126642.31 |
| 52 | 2030-02 | 1505.02 | 274.39 | 1230.62 | 125411.69 |
| 53 | 2030-03 | 1505.02 | 271.73 | 1233.29 | 124178.40 |
| 54 | 2030-04 | 1505.02 | 269.05 | 1235.96 | 122942.44 |
| 55 | 2030-05 | 1505.02 | 266.38 | 1238.64 | 121703.80 |
| 56 | 2030-06 | 1505.02 | 263.69 | 1241.32 | 120462.47 |
| 57 | 2030-07 | 1505.02 | 261.00 | 1244.01 | 119218.46 |
| 58 | 2030-08 | 1505.02 | 258.31 | 1246.71 | 117971.75 |
| 59 | 2030-09 | 1505.02 | 255.61 | 1249.41 | 116722.34 |
| 60 | 2030-10 | 1505.02 | 252.90 | 1252.12 | 115470.22 |
| 61 | 2030-11 | 1505.02 | 250.19 | 1254.83 | 114215.40 |
| 62 | 2030-12 | 1505.02 | 247.47 | 1257.55 | 112957.85 |
| 63 | 2031-01 | 1505.02 | 244.74 | 1260.27 | 111697.57 |
| 64 | 2031-02 | 1505.02 | 242.01 | 1263.00 | 110434.57 |
| 65 | 2031-03 | 1505.02 | 239.27 | 1265.74 | 109168.83 |
| 66 | 2031-04 | 1505.02 | 236.53 | 1268.48 | 107900.35 |
| 67 | 2031-05 | 1505.02 | 233.78 | 1271.23 | 106629.12 |
| 68 | 2031-06 | 1505.02 | 231.03 | 1273.99 | 105355.13 |
| 69 | 2031-07 | 1505.02 | 228.27 | 1276.75 | 104078.38 |
| 70 | 2031-08 | 1505.02 | 225.50 | 1279.51 | 102798.87 |
| 71 | 2031-09 | 1505.02 | 222.73 | 1282.28 | 101516.59 |
| 72 | 2031-10 | 1505.02 | 219.95 | 1285.06 | 100231.52 |
| 73 | 2031-11 | 1505.02 | 217.17 | 1287.85 | 98943.68 |
| 74 | 2031-12 | 1505.02 | 214.38 | 1290.64 | 97653.04 |
| 75 | 2032-01 | 1505.02 | 211.58 | 1293.43 | 96359.61 |
| 76 | 2032-02 | 1505.02 | 208.78 | 1296.24 | 95063.37 |
| 77 | 2032-03 | 1505.02 | 205.97 | 1299.04 | 93764.33 |
| 78 | 2032-04 | 1505.02 | 203.16 | 1301.86 | 92462.47 |
| 79 | 2032-05 | 1505.02 | 200.34 | 1304.68 | 91157.79 |
| 80 | 2032-06 | 1505.02 | 197.51 | 1307.51 | 89850.28 |
| 81 | 2032-07 | 1505.02 | 194.68 | 1310.34 | 88539.94 |
| 82 | 2032-08 | 1505.02 | 191.84 | 1313.18 | 87226.76 |
| 83 | 2032-09 | 1505.02 | 188.99 | 1316.02 | 85910.74 |
| 84 | 2032-10 | 1505.02 | 186.14 | 1318.88 | 84591.86 |
| 85 | 2032-11 | 1505.02 | 183.28 | 1321.73 | 83270.13 |
| 86 | 2032-12 | 1505.02 | 180.42 | 1324.60 | 81945.53 |
| 87 | 2033-01 | 1505.02 | 177.55 | 1327.47 | 80618.07 |
| 88 | 2033-02 | 1505.02 | 174.67 | 1330.34 | 79287.72 |
| 89 | 2033-03 | 1505.02 | 171.79 | 1333.23 | 77954.50 |
| 90 | 2033-04 | 1505.02 | 168.90 | 1336.11 | 76618.39 |
| 91 | 2033-05 | 1505.02 | 166.01 | 1339.01 | 75279.38 |
| 92 | 2033-06 | 1505.02 | 163.11 | 1341.91 | 73937.47 |
| 93 | 2033-07 | 1505.02 | 160.20 | 1344.82 | 72592.65 |
| 94 | 2033-08 | 1505.02 | 157.28 | 1347.73 | 71244.92 |
| 95 | 2033-09 | 1505.02 | 154.36 | 1350.65 | 69894.27 |
| 96 | 2033-10 | 1505.02 | 151.44 | 1353.58 | 68540.69 |
| 97 | 2033-11 | 1505.02 | 148.50 | 1356.51 | 67184.18 |
| 98 | 2033-12 | 1505.02 | 145.57 | 1359.45 | 65824.73 |
| 99 | 2034-01 | 1505.02 | 142.62 | 1362.39 | 64462.33 |
| 100 | 2034-02 | 1505.02 | 139.67 | 1365.35 | 63096.99 |
| 101 | 2034-03 | 1505.02 | 136.71 | 1368.31 | 61728.68 |
| 102 | 2034-04 | 1505.02 | 133.75 | 1371.27 | 60357.41 |
| 103 | 2034-05 | 1505.02 | 130.77 | 1374.24 | 58983.17 |
| 104 | 2034-06 | 1505.02 | 127.80 | 1377.22 | 57605.95 |
| 105 | 2034-07 | 1505.02 | 124.81 | 1380.20 | 56225.75 |
| 106 | 2034-08 | 1505.02 | 121.82 | 1383.19 | 54842.56 |
| 107 | 2034-09 | 1505.02 | 118.83 | 1386.19 | 53456.37 |
| 108 | 2034-10 | 1505.02 | 115.82 | 1389.19 | 52067.18 |
| 109 | 2034-11 | 1505.02 | 112.81 | 1392.20 | 50674.97 |
| 110 | 2034-12 | 1505.02 | 109.80 | 1395.22 | 49279.75 |
| 111 | 2035-01 | 1505.02 | 106.77 | 1398.24 | 47881.51 |
| 112 | 2035-02 | 1505.02 | 103.74 | 1401.27 | 46480.24 |
| 113 | 2035-03 | 1505.02 | 100.71 | 1404.31 | 45075.93 |
| 114 | 2035-04 | 1505.02 | 97.66 | 1407.35 | 43668.58 |
| 115 | 2035-05 | 1505.02 | 94.62 | 1410.40 | 42258.18 |
| 116 | 2035-06 | 1505.02 | 91.56 | 1413.46 | 40844.72 |
| 117 | 2035-07 | 1505.02 | 88.50 | 1416.52 | 39428.21 |
| 118 | 2035-08 | 1505.02 | 85.43 | 1419.59 | 38008.62 |
| 119 | 2035-09 | 1505.02 | 82.35 | 1422.66 | 36585.96 |
| 120 | 2035-10 | 1505.02 | 79.27 | 1425.75 | 35160.21 |
| 121 | 2035-11 | 1505.02 | 76.18 | 1428.83 | 33731.37 |
| 122 | 2035-12 | 1505.02 | 73.08 | 1431.93 | 32299.44 |
| 123 | 2036-01 | 1505.02 | 69.98 | 1435.03 | 30864.41 |
| 124 | 2036-02 | 1505.02 | 66.87 | 1438.14 | 29426.27 |
| 125 | 2036-03 | 1505.02 | 63.76 | 1441.26 | 27985.01 |
| 126 | 2036-04 | 1505.02 | 60.63 | 1444.38 | 26540.63 |
| 127 | 2036-05 | 1505.02 | 57.50 | 1447.51 | 25093.12 |
| 128 | 2036-06 | 1505.02 | 54.37 | 1450.65 | 23642.47 |
| 129 | 2036-07 | 1505.02 | 51.23 | 1453.79 | 22188.68 |
| 130 | 2036-08 | 1505.02 | 48.08 | 1456.94 | 20731.74 |
| 131 | 2036-09 | 1505.02 | 44.92 | 1460.10 | 19271.65 |
| 132 | 2036-10 | 1505.02 | 41.76 | 1463.26 | 17808.39 |
| 133 | 2036-11 | 1505.02 | 38.58 | 1466.43 | 16341.96 |
| 134 | 2036-12 | 1505.02 | 35.41 | 1469.61 | 14872.35 |
| 135 | 2037-01 | 1505.02 | 32.22 | 1472.79 | 13399.56 |
| 136 | 2037-02 | 1505.02 | 29.03 | 1475.98 | 11923.57 |
| 137 | 2037-03 | 1505.02 | 25.83 | 1479.18 | 10444.39 |
| 138 | 2037-04 | 1505.02 | 22.63 | 1482.39 | 8962.01 |
| 139 | 2037-05 | 1505.02 | 19.42 | 1485.60 | 7476.41 |
| 140 | 2037-06 | 1505.02 | 16.20 | 1488.82 | 5987.59 |
| 141 | 2037-07 | 1505.02 | 12.97 | 1492.04 | 4495.55 |
| 142 | 2037-08 | 1505.02 | 9.74 | 1495.27 | 3000.28 |
| 143 | 2037-09 | 1505.02 | 6.50 | 1498.51 | 1501.76 |
| 144 | 2037-10 | 1505.02 | 3.25 | 1501.76 | 0.00 |
等额本金还款方式：
贷款总额：18.6万
还款月数：12年
首月还款：1694.67元
每月递减：2.8元
利息总额：2.92万
本息合计：21.52万
节省利息：1504.69元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 1694.67 | 403.00 | 1291.67 | 184708.33 |
| 2 | 2025-12 | 1691.87 | 400.20 | 1291.67 | 183416.67 |
| 3 | 2026-01 | 1689.07 | 397.40 | 1291.67 | 182125.00 |
| 4 | 2026-02 | 1686.27 | 394.60 | 1291.67 | 180833.33 |
| 5 | 2026-03 | 1683.47 | 391.81 | 1291.67 | 179541.67 |
| 6 | 2026-04 | 1680.67 | 389.01 | 1291.67 | 178250.00 |
| 7 | 2026-05 | 1677.88 | 386.21 | 1291.67 | 176958.33 |
| 8 | 2026-06 | 1675.08 | 383.41 | 1291.67 | 175666.67 |
| 9 | 2026-07 | 1672.28 | 380.61 | 1291.67 | 174375.00 |
| 10 | 2026-08 | 1669.48 | 377.81 | 1291.67 | 173083.33 |
| 11 | 2026-09 | 1666.68 | 375.01 | 1291.67 | 171791.67 |
| 12 | 2026-10 | 1663.88 | 372.22 | 1291.67 | 170500.00 |
| 13 | 2026-11 | 1661.08 | 369.42 | 1291.67 | 169208.33 |
| 14 | 2026-12 | 1658.28 | 366.62 | 1291.67 | 167916.67 |
| 15 | 2027-01 | 1655.49 | 363.82 | 1291.67 | 166625.00 |
| 16 | 2027-02 | 1652.69 | 361.02 | 1291.67 | 165333.33 |
| 17 | 2027-03 | 1649.89 | 358.22 | 1291.67 | 164041.67 |
| 18 | 2027-04 | 1647.09 | 355.42 | 1291.67 | 162750.00 |
| 19 | 2027-05 | 1644.29 | 352.63 | 1291.67 | 161458.33 |
| 20 | 2027-06 | 1641.49 | 349.83 | 1291.67 | 160166.67 |
| 21 | 2027-07 | 1638.69 | 347.03 | 1291.67 | 158875.00 |
| 22 | 2027-08 | 1635.90 | 344.23 | 1291.67 | 157583.33 |
| 23 | 2027-09 | 1633.10 | 341.43 | 1291.67 | 156291.67 |
| 24 | 2027-10 | 1630.30 | 338.63 | 1291.67 | 155000.00 |
| 25 | 2027-11 | 1627.50 | 335.83 | 1291.67 | 153708.33 |
| 26 | 2027-12 | 1624.70 | 333.03 | 1291.67 | 152416.67 |
| 27 | 2028-01 | 1621.90 | 330.24 | 1291.67 | 151125.00 |
| 28 | 2028-02 | 1619.10 | 327.44 | 1291.67 | 149833.33 |
| 29 | 2028-03 | 1616.31 | 324.64 | 1291.67 | 148541.67 |
| 30 | 2028-04 | 1613.51 | 321.84 | 1291.67 | 147250.00 |
| 31 | 2028-05 | 1610.71 | 319.04 | 1291.67 | 145958.33 |
| 32 | 2028-06 | 1607.91 | 316.24 | 1291.67 | 144666.67 |
| 33 | 2028-07 | 1605.11 | 313.44 | 1291.67 | 143375.00 |
| 34 | 2028-08 | 1602.31 | 310.65 | 1291.67 | 142083.33 |
| 35 | 2028-09 | 1599.51 | 307.85 | 1291.67 | 140791.67 |
| 36 | 2028-10 | 1596.72 | 305.05 | 1291.67 | 139500.00 |
| 37 | 2028-11 | 1593.92 | 302.25 | 1291.67 | 138208.33 |
| 38 | 2028-12 | 1591.12 | 299.45 | 1291.67 | 136916.67 |
| 39 | 2029-01 | 1588.32 | 296.65 | 1291.67 | 135625.00 |
| 40 | 2029-02 | 1585.52 | 293.85 | 1291.67 | 134333.33 |
| 41 | 2029-03 | 1582.72 | 291.06 | 1291.67 | 133041.67 |
| 42 | 2029-04 | 1579.92 | 288.26 | 1291.67 | 131750.00 |
| 43 | 2029-05 | 1577.13 | 285.46 | 1291.67 | 130458.33 |
| 44 | 2029-06 | 1574.33 | 282.66 | 1291.67 | 129166.67 |
| 45 | 2029-07 | 1571.53 | 279.86 | 1291.67 | 127875.00 |
| 46 | 2029-08 | 1568.73 | 277.06 | 1291.67 | 126583.33 |
| 47 | 2029-09 | 1565.93 | 274.26 | 1291.67 | 125291.67 |
| 48 | 2029-10 | 1563.13 | 271.47 | 1291.67 | 124000.00 |
| 49 | 2029-11 | 1560.33 | 268.67 | 1291.67 | 122708.33 |
| 50 | 2029-12 | 1557.53 | 265.87 | 1291.67 | 121416.67 |
| 51 | 2030-01 | 1554.74 | 263.07 | 1291.67 | 120125.00 |
| 52 | 2030-02 | 1551.94 | 260.27 | 1291.67 | 118833.33 |
| 53 | 2030-03 | 1549.14 | 257.47 | 1291.67 | 117541.67 |
| 54 | 2030-04 | 1546.34 | 254.67 | 1291.67 | 116250.00 |
| 55 | 2030-05 | 1543.54 | 251.88 | 1291.67 | 114958.33 |
| 56 | 2030-06 | 1540.74 | 249.08 | 1291.67 | 113666.67 |
| 57 | 2030-07 | 1537.94 | 246.28 | 1291.67 | 112375.00 |
| 58 | 2030-08 | 1535.15 | 243.48 | 1291.67 | 111083.33 |
| 59 | 2030-09 | 1532.35 | 240.68 | 1291.67 | 109791.67 |
| 60 | 2030-10 | 1529.55 | 237.88 | 1291.67 | 108500.00 |
| 61 | 2030-11 | 1526.75 | 235.08 | 1291.67 | 107208.33 |
| 62 | 2030-12 | 1523.95 | 232.28 | 1291.67 | 105916.67 |
| 63 | 2031-01 | 1521.15 | 229.49 | 1291.67 | 104625.00 |
| 64 | 2031-02 | 1518.35 | 226.69 | 1291.67 | 103333.33 |
| 65 | 2031-03 | 1515.56 | 223.89 | 1291.67 | 102041.67 |
| 66 | 2031-04 | 1512.76 | 221.09 | 1291.67 | 100750.00 |
| 67 | 2031-05 | 1509.96 | 218.29 | 1291.67 | 99458.33 |
| 68 | 2031-06 | 1507.16 | 215.49 | 1291.67 | 98166.67 |
| 69 | 2031-07 | 1504.36 | 212.69 | 1291.67 | 96875.00 |
| 70 | 2031-08 | 1501.56 | 209.90 | 1291.67 | 95583.33 |
| 71 | 2031-09 | 1498.76 | 207.10 | 1291.67 | 94291.67 |
| 72 | 2031-10 | 1495.97 | 204.30 | 1291.67 | 93000.00 |
| 73 | 2031-11 | 1493.17 | 201.50 | 1291.67 | 91708.33 |
| 74 | 2031-12 | 1490.37 | 198.70 | 1291.67 | 90416.67 |
| 75 | 2032-01 | 1487.57 | 195.90 | 1291.67 | 89125.00 |
| 76 | 2032-02 | 1484.77 | 193.10 | 1291.67 | 87833.33 |
| 77 | 2032-03 | 1481.97 | 190.31 | 1291.67 | 86541.67 |
| 78 | 2032-04 | 1479.17 | 187.51 | 1291.67 | 85250.00 |
| 79 | 2032-05 | 1476.38 | 184.71 | 1291.67 | 83958.33 |
| 80 | 2032-06 | 1473.58 | 181.91 | 1291.67 | 82666.67 |
| 81 | 2032-07 | 1470.78 | 179.11 | 1291.67 | 81375.00 |
| 82 | 2032-08 | 1467.98 | 176.31 | 1291.67 | 80083.33 |
| 83 | 2032-09 | 1465.18 | 173.51 | 1291.67 | 78791.67 |
| 84 | 2032-10 | 1462.38 | 170.72 | 1291.67 | 77500.00 |
| 85 | 2032-11 | 1459.58 | 167.92 | 1291.67 | 76208.33 |
| 86 | 2032-12 | 1456.78 | 165.12 | 1291.67 | 74916.67 |
| 87 | 2033-01 | 1453.99 | 162.32 | 1291.67 | 73625.00 |
| 88 | 2033-02 | 1451.19 | 159.52 | 1291.67 | 72333.33 |
| 89 | 2033-03 | 1448.39 | 156.72 | 1291.67 | 71041.67 |
| 90 | 2033-04 | 1445.59 | 153.92 | 1291.67 | 69750.00 |
| 91 | 2033-05 | 1442.79 | 151.13 | 1291.67 | 68458.33 |
| 92 | 2033-06 | 1439.99 | 148.33 | 1291.67 | 67166.67 |
| 93 | 2033-07 | 1437.19 | 145.53 | 1291.67 | 65875.00 |
| 94 | 2033-08 | 1434.40 | 142.73 | 1291.67 | 64583.33 |
| 95 | 2033-09 | 1431.60 | 139.93 | 1291.67 | 63291.67 |
| 96 | 2033-10 | 1428.80 | 137.13 | 1291.67 | 62000.00 |
| 97 | 2033-11 | 1426.00 | 134.33 | 1291.67 | 60708.33 |
| 98 | 2033-12 | 1423.20 | 131.53 | 1291.67 | 59416.67 |
| 99 | 2034-01 | 1420.40 | 128.74 | 1291.67 | 58125.00 |
| 100 | 2034-02 | 1417.60 | 125.94 | 1291.67 | 56833.33 |
| 101 | 2034-03 | 1414.81 | 123.14 | 1291.67 | 55541.67 |
| 102 | 2034-04 | 1412.01 | 120.34 | 1291.67 | 54250.00 |
| 103 | 2034-05 | 1409.21 | 117.54 | 1291.67 | 52958.33 |
| 104 | 2034-06 | 1406.41 | 114.74 | 1291.67 | 51666.67 |
| 105 | 2034-07 | 1403.61 | 111.94 | 1291.67 | 50375.00 |
| 106 | 2034-08 | 1400.81 | 109.15 | 1291.67 | 49083.33 |
| 107 | 2034-09 | 1398.01 | 106.35 | 1291.67 | 47791.67 |
| 108 | 2034-10 | 1395.22 | 103.55 | 1291.67 | 46500.00 |
| 109 | 2034-11 | 1392.42 | 100.75 | 1291.67 | 45208.33 |
| 110 | 2034-12 | 1389.62 | 97.95 | 1291.67 | 43916.67 |
| 111 | 2035-01 | 1386.82 | 95.15 | 1291.67 | 42625.00 |
| 112 | 2035-02 | 1384.02 | 92.35 | 1291.67 | 41333.33 |
| 113 | 2035-03 | 1381.22 | 89.56 | 1291.67 | 40041.67 |
| 114 | 2035-04 | 1378.42 | 86.76 | 1291.67 | 38750.00 |
| 115 | 2035-05 | 1375.63 | 83.96 | 1291.67 | 37458.33 |
| 116 | 2035-06 | 1372.83 | 81.16 | 1291.67 | 36166.67 |
| 117 | 2035-07 | 1370.03 | 78.36 | 1291.67 | 34875.00 |
| 118 | 2035-08 | 1367.23 | 75.56 | 1291.67 | 33583.33 |
| 119 | 2035-09 | 1364.43 | 72.76 | 1291.67 | 32291.67 |
| 120 | 2035-10 | 1361.63 | 69.97 | 1291.67 | 31000.00 |
| 121 | 2035-11 | 1358.83 | 67.17 | 1291.67 | 29708.33 |
| 122 | 2035-12 | 1356.03 | 64.37 | 1291.67 | 28416.67 |
| 123 | 2036-01 | 1353.24 | 61.57 | 1291.67 | 27125.00 |
| 124 | 2036-02 | 1350.44 | 58.77 | 1291.67 | 25833.33 |
| 125 | 2036-03 | 1347.64 | 55.97 | 1291.67 | 24541.67 |
| 126 | 2036-04 | 1344.84 | 53.17 | 1291.67 | 23250.00 |
| 127 | 2036-05 | 1342.04 | 50.38 | 1291.67 | 21958.33 |
| 128 | 2036-06 | 1339.24 | 47.58 | 1291.67 | 20666.67 |
| 129 | 2036-07 | 1336.44 | 44.78 | 1291.67 | 19375.00 |
| 130 | 2036-08 | 1333.65 | 41.98 | 1291.67 | 18083.33 |
| 131 | 2036-09 | 1330.85 | 39.18 | 1291.67 | 16791.67 |
| 132 | 2036-10 | 1328.05 | 36.38 | 1291.67 | 15500.00 |
| 133 | 2036-11 | 1325.25 | 33.58 | 1291.67 | 14208.33 |
| 134 | 2036-12 | 1322.45 | 30.78 | 1291.67 | 12916.67 |
| 135 | 2037-01 | 1319.65 | 27.99 | 1291.67 | 11625.00 |
| 136 | 2037-02 | 1316.85 | 25.19 | 1291.67 | 10333.33 |
| 137 | 2037-03 | 1314.06 | 22.39 | 1291.67 | 9041.67 |
| 138 | 2037-04 | 1311.26 | 19.59 | 1291.67 | 7750.00 |
| 139 | 2037-05 | 1308.46 | 16.79 | 1291.67 | 6458.33 |
| 140 | 2037-06 | 1305.66 | 13.99 | 1291.67 | 5166.67 |
| 141 | 2037-07 | 1302.86 | 11.19 | 1291.67 | 3875.00 |
| 142 | 2037-08 | 1300.06 | 8.40 | 1291.67 | 2583.33 |
| 143 | 2037-09 | 1297.26 | 5.60 | 1291.67 | 1291.67 |
| 144 | 2037-10 | 1294.47 | 2.80 | 1291.67 | 0.00 |