贷款20万（公积金贷款）房贷，还款10年9个月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：20万
还款月数：10年9个月
每月还款：1839.04元
利息总额：3.72万
本息合计：23.72万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 1839.04 | 541.67 | 1297.37 | 198702.63 |
| 2 | 2024-07 | 1839.04 | 538.15 | 1300.88 | 197401.75 |
| 3 | 2024-08 | 1839.04 | 534.63 | 1304.41 | 196097.34 |
| 4 | 2024-09 | 1839.04 | 531.10 | 1307.94 | 194789.40 |
| 5 | 2024-10 | 1839.04 | 527.55 | 1311.48 | 193477.92 |
| 6 | 2024-11 | 1839.04 | 524.00 | 1315.03 | 192162.88 |
| 7 | 2024-12 | 1839.04 | 520.44 | 1318.60 | 190844.29 |
| 8 | 2025-01 | 1839.04 | 516.87 | 1322.17 | 189522.12 |
| 9 | 2025-02 | 1839.04 | 513.29 | 1325.75 | 188196.37 |
| 10 | 2025-03 | 1839.04 | 509.70 | 1329.34 | 186867.04 |
| 11 | 2025-04 | 1839.04 | 506.10 | 1332.94 | 185534.10 |
| 12 | 2025-05 | 1839.04 | 502.49 | 1336.55 | 184197.55 |
| 13 | 2025-06 | 1839.04 | 498.87 | 1340.17 | 182857.38 |
| 14 | 2025-07 | 1839.04 | 495.24 | 1343.80 | 181513.58 |
| 15 | 2025-08 | 1839.04 | 491.60 | 1347.44 | 180166.14 |
| 16 | 2025-09 | 1839.04 | 487.95 | 1351.09 | 178815.06 |
| 17 | 2025-10 | 1839.04 | 484.29 | 1354.75 | 177460.31 |
| 18 | 2025-11 | 1839.04 | 480.62 | 1358.42 | 176101.90 |
| 19 | 2025-12 | 1839.04 | 476.94 | 1362.09 | 174739.80 |
| 20 | 2026-01 | 1839.04 | 473.25 | 1365.78 | 173374.02 |
| 21 | 2026-02 | 1839.04 | 469.55 | 1369.48 | 172004.54 |
| 22 | 2026-03 | 1839.04 | 465.85 | 1373.19 | 170631.35 |
| 23 | 2026-04 | 1839.04 | 462.13 | 1376.91 | 169254.44 |
| 24 | 2026-05 | 1839.04 | 458.40 | 1380.64 | 167873.80 |
| 25 | 2026-06 | 1839.04 | 454.66 | 1384.38 | 166489.42 |
| 26 | 2026-07 | 1839.04 | 450.91 | 1388.13 | 165101.29 |
| 27 | 2026-08 | 1839.04 | 447.15 | 1391.89 | 163709.40 |
| 28 | 2026-09 | 1839.04 | 443.38 | 1395.66 | 162313.75 |
| 29 | 2026-10 | 1839.04 | 439.60 | 1399.44 | 160914.31 |
| 30 | 2026-11 | 1839.04 | 435.81 | 1403.23 | 159511.08 |
| 31 | 2026-12 | 1839.04 | 432.01 | 1407.03 | 158104.06 |
| 32 | 2027-01 | 1839.04 | 428.20 | 1410.84 | 156693.22 |
| 33 | 2027-02 | 1839.04 | 424.38 | 1414.66 | 155278.56 |
| 34 | 2027-03 | 1839.04 | 420.55 | 1418.49 | 153860.07 |
| 35 | 2027-04 | 1839.04 | 416.70 | 1422.33 | 152437.73 |
| 36 | 2027-05 | 1839.04 | 412.85 | 1426.18 | 151011.55 |
| 37 | 2027-06 | 1839.04 | 408.99 | 1430.05 | 149581.50 |
| 38 | 2027-07 | 1839.04 | 405.12 | 1433.92 | 148147.58 |
| 39 | 2027-08 | 1839.04 | 401.23 | 1437.80 | 146709.78 |
| 40 | 2027-09 | 1839.04 | 397.34 | 1441.70 | 145268.08 |
| 41 | 2027-10 | 1839.04 | 393.43 | 1445.60 | 143822.48 |
| 42 | 2027-11 | 1839.04 | 389.52 | 1449.52 | 142372.96 |
| 43 | 2027-12 | 1839.04 | 385.59 | 1453.44 | 140919.52 |
| 44 | 2028-01 | 1839.04 | 381.66 | 1457.38 | 139462.14 |
| 45 | 2028-02 | 1839.04 | 377.71 | 1461.33 | 138000.81 |
| 46 | 2028-03 | 1839.04 | 373.75 | 1465.28 | 136535.53 |
| 47 | 2028-04 | 1839.04 | 369.78 | 1469.25 | 135066.27 |
| 48 | 2028-05 | 1839.04 | 365.80 | 1473.23 | 133593.04 |
| 49 | 2028-06 | 1839.04 | 361.81 | 1477.22 | 132115.82 |
| 50 | 2028-07 | 1839.04 | 357.81 | 1481.22 | 130634.60 |
| 51 | 2028-08 | 1839.04 | 353.80 | 1485.23 | 129149.36 |
| 52 | 2028-09 | 1839.04 | 349.78 | 1489.26 | 127660.11 |
| 53 | 2028-10 | 1839.04 | 345.75 | 1493.29 | 126166.82 |
| 54 | 2028-11 | 1839.04 | 341.70 | 1497.33 | 124669.48 |
| 55 | 2028-12 | 1839.04 | 337.65 | 1501.39 | 123168.09 |
| 56 | 2029-01 | 1839.04 | 333.58 | 1505.46 | 121662.63 |
| 57 | 2029-02 | 1839.04 | 329.50 | 1509.53 | 120153.10 |
| 58 | 2029-03 | 1839.04 | 325.41 | 1513.62 | 118639.48 |
| 59 | 2029-04 | 1839.04 | 321.32 | 1517.72 | 117121.76 |
| 60 | 2029-05 | 1839.04 | 317.20 | 1521.83 | 115599.92 |
| 61 | 2029-06 | 1839.04 | 313.08 | 1525.95 | 114073.97 |
| 62 | 2029-07 | 1839.04 | 308.95 | 1530.09 | 112543.88 |
| 63 | 2029-08 | 1839.04 | 304.81 | 1534.23 | 111009.65 |
| 64 | 2029-09 | 1839.04 | 300.65 | 1538.39 | 109471.27 |
| 65 | 2029-10 | 1839.04 | 296.48 | 1542.55 | 107928.72 |
| 66 | 2029-11 | 1839.04 | 292.31 | 1546.73 | 106381.99 |
| 67 | 2029-12 | 1839.04 | 288.12 | 1550.92 | 104831.07 |
| 68 | 2030-01 | 1839.04 | 283.92 | 1555.12 | 103275.95 |
| 69 | 2030-02 | 1839.04 | 279.71 | 1559.33 | 101716.62 |
| 70 | 2030-03 | 1839.04 | 275.48 | 1563.55 | 100153.06 |
| 71 | 2030-04 | 1839.04 | 271.25 | 1567.79 | 98585.28 |
| 72 | 2030-05 | 1839.04 | 267.00 | 1572.03 | 97013.24 |
| 73 | 2030-06 | 1839.04 | 262.74 | 1576.29 | 95436.95 |
| 74 | 2030-07 | 1839.04 | 258.48 | 1580.56 | 93856.39 |
| 75 | 2030-08 | 1839.04 | 254.19 | 1584.84 | 92271.54 |
| 76 | 2030-09 | 1839.04 | 249.90 | 1589.13 | 90682.41 |
| 77 | 2030-10 | 1839.04 | 245.60 | 1593.44 | 89088.97 |
| 78 | 2030-11 | 1839.04 | 241.28 | 1597.75 | 87491.22 |
| 79 | 2030-12 | 1839.04 | 236.96 | 1602.08 | 85889.14 |
| 80 | 2031-01 | 1839.04 | 232.62 | 1606.42 | 84282.71 |
| 81 | 2031-02 | 1839.04 | 228.27 | 1610.77 | 82671.94 |
| 82 | 2031-03 | 1839.04 | 223.90 | 1615.13 | 81056.81 |
| 83 | 2031-04 | 1839.04 | 219.53 | 1619.51 | 79437.30 |
| 84 | 2031-05 | 1839.04 | 215.14 | 1623.89 | 77813.41 |
| 85 | 2031-06 | 1839.04 | 210.74 | 1628.29 | 76185.12 |
| 86 | 2031-07 | 1839.04 | 206.33 | 1632.70 | 74552.41 |
| 87 | 2031-08 | 1839.04 | 201.91 | 1637.12 | 72915.29 |
| 88 | 2031-09 | 1839.04 | 197.48 | 1641.56 | 71273.73 |
| 89 | 2031-10 | 1839.04 | 193.03 | 1646.00 | 69627.73 |
| 90 | 2031-11 | 1839.04 | 188.58 | 1650.46 | 67977.27 |
| 91 | 2031-12 | 1839.04 | 184.11 | 1654.93 | 66322.34 |
| 92 | 2032-01 | 1839.04 | 179.62 | 1659.41 | 64662.92 |
| 93 | 2032-02 | 1839.04 | 175.13 | 1663.91 | 62999.01 |
| 94 | 2032-03 | 1839.04 | 170.62 | 1668.41 | 61330.60 |
| 95 | 2032-04 | 1839.04 | 166.10 | 1672.93 | 59657.67 |
| 96 | 2032-05 | 1839.04 | 161.57 | 1677.46 | 57980.20 |
| 97 | 2032-06 | 1839.04 | 157.03 | 1682.01 | 56298.20 |
| 98 | 2032-07 | 1839.04 | 152.47 | 1686.56 | 54611.63 |
| 99 | 2032-08 | 1839.04 | 147.91 | 1691.13 | 52920.50 |
| 100 | 2032-09 | 1839.04 | 143.33 | 1695.71 | 51224.79 |
| 101 | 2032-10 | 1839.04 | 138.73 | 1700.30 | 49524.49 |
| 102 | 2032-11 | 1839.04 | 134.13 | 1704.91 | 47819.58 |
| 103 | 2032-12 | 1839.04 | 129.51 | 1709.53 | 46110.06 |
| 104 | 2033-01 | 1839.04 | 124.88 | 1714.16 | 44395.90 |
| 105 | 2033-02 | 1839.04 | 120.24 | 1718.80 | 42677.10 |
| 106 | 2033-03 | 1839.04 | 115.58 | 1723.45 | 40953.65 |
| 107 | 2033-04 | 1839.04 | 110.92 | 1728.12 | 39225.53 |
| 108 | 2033-05 | 1839.04 | 106.24 | 1732.80 | 37492.73 |
| 109 | 2033-06 | 1839.04 | 101.54 | 1737.49 | 35755.24 |
| 110 | 2033-07 | 1839.04 | 96.84 | 1742.20 | 34013.04 |
| 111 | 2033-08 | 1839.04 | 92.12 | 1746.92 | 32266.12 |
| 112 | 2033-09 | 1839.04 | 87.39 | 1751.65 | 30514.47 |
| 113 | 2033-10 | 1839.04 | 82.64 | 1756.39 | 28758.08 |
| 114 | 2033-11 | 1839.04 | 77.89 | 1761.15 | 26996.93 |
| 115 | 2033-12 | 1839.04 | 73.12 | 1765.92 | 25231.01 |
| 116 | 2034-01 | 1839.04 | 68.33 | 1770.70 | 23460.30 |
| 117 | 2034-02 | 1839.04 | 63.54 | 1775.50 | 21684.80 |
| 118 | 2034-03 | 1839.04 | 58.73 | 1780.31 | 19904.50 |
| 119 | 2034-04 | 1839.04 | 53.91 | 1785.13 | 18119.37 |
| 120 | 2034-05 | 1839.04 | 49.07 | 1789.96 | 16329.41 |
| 121 | 2034-06 | 1839.04 | 44.23 | 1794.81 | 14534.59 |
| 122 | 2034-07 | 1839.04 | 39.36 | 1799.67 | 12734.92 |
| 123 | 2034-08 | 1839.04 | 34.49 | 1804.55 | 10930.38 |
| 124 | 2034-09 | 1839.04 | 29.60 | 1809.43 | 9120.94 |
| 125 | 2034-10 | 1839.04 | 24.70 | 1814.33 | 7306.61 |
| 126 | 2034-11 | 1839.04 | 19.79 | 1819.25 | 5487.36 |
| 127 | 2034-12 | 1839.04 | 14.86 | 1824.18 | 3663.18 |
| 128 | 2035-01 | 1839.04 | 9.92 | 1829.12 | 1834.07 |
| 129 | 2035-02 | 1839.04 | 4.97 | 1834.07 | 0.00 |
等额本金还款方式：
贷款总额：20万
还款月数：10年9个月
首月还款：2092.05元
每月递减：4.2元
利息总额：3.52万
本息合计：23.52万
节省利息：2027.4元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 2092.05 | 541.67 | 1550.39 | 198449.61 |
| 2 | 2024-07 | 2087.86 | 537.47 | 1550.39 | 196899.22 |
| 3 | 2024-08 | 2083.66 | 533.27 | 1550.39 | 195348.84 |
| 4 | 2024-09 | 2079.46 | 529.07 | 1550.39 | 193798.45 |
| 5 | 2024-10 | 2075.26 | 524.87 | 1550.39 | 192248.06 |
| 6 | 2024-11 | 2071.06 | 520.67 | 1550.39 | 190697.67 |
| 7 | 2024-12 | 2066.86 | 516.47 | 1550.39 | 189147.29 |
| 8 | 2025-01 | 2062.66 | 512.27 | 1550.39 | 187596.90 |
| 9 | 2025-02 | 2058.46 | 508.07 | 1550.39 | 186046.51 |
| 10 | 2025-03 | 2054.26 | 503.88 | 1550.39 | 184496.12 |
| 11 | 2025-04 | 2050.06 | 499.68 | 1550.39 | 182945.74 |
| 12 | 2025-05 | 2045.87 | 495.48 | 1550.39 | 181395.35 |
| 13 | 2025-06 | 2041.67 | 491.28 | 1550.39 | 179844.96 |
| 14 | 2025-07 | 2037.47 | 487.08 | 1550.39 | 178294.57 |
| 15 | 2025-08 | 2033.27 | 482.88 | 1550.39 | 176744.19 |
| 16 | 2025-09 | 2029.07 | 478.68 | 1550.39 | 175193.80 |
| 17 | 2025-10 | 2024.87 | 474.48 | 1550.39 | 173643.41 |
| 18 | 2025-11 | 2020.67 | 470.28 | 1550.39 | 172093.02 |
| 19 | 2025-12 | 2016.47 | 466.09 | 1550.39 | 170542.64 |
| 20 | 2026-01 | 2012.27 | 461.89 | 1550.39 | 168992.25 |
| 21 | 2026-02 | 2008.07 | 457.69 | 1550.39 | 167441.86 |
| 22 | 2026-03 | 2003.88 | 453.49 | 1550.39 | 165891.47 |
| 23 | 2026-04 | 1999.68 | 449.29 | 1550.39 | 164341.09 |
| 24 | 2026-05 | 1995.48 | 445.09 | 1550.39 | 162790.70 |
| 25 | 2026-06 | 1991.28 | 440.89 | 1550.39 | 161240.31 |
| 26 | 2026-07 | 1987.08 | 436.69 | 1550.39 | 159689.92 |
| 27 | 2026-08 | 1982.88 | 432.49 | 1550.39 | 158139.53 |
| 28 | 2026-09 | 1978.68 | 428.29 | 1550.39 | 156589.15 |
| 29 | 2026-10 | 1974.48 | 424.10 | 1550.39 | 155038.76 |
| 30 | 2026-11 | 1970.28 | 419.90 | 1550.39 | 153488.37 |
| 31 | 2026-12 | 1966.09 | 415.70 | 1550.39 | 151937.98 |
| 32 | 2027-01 | 1961.89 | 411.50 | 1550.39 | 150387.60 |
| 33 | 2027-02 | 1957.69 | 407.30 | 1550.39 | 148837.21 |
| 34 | 2027-03 | 1953.49 | 403.10 | 1550.39 | 147286.82 |
| 35 | 2027-04 | 1949.29 | 398.90 | 1550.39 | 145736.43 |
| 36 | 2027-05 | 1945.09 | 394.70 | 1550.39 | 144186.05 |
| 37 | 2027-06 | 1940.89 | 390.50 | 1550.39 | 142635.66 |
| 38 | 2027-07 | 1936.69 | 386.30 | 1550.39 | 141085.27 |
| 39 | 2027-08 | 1932.49 | 382.11 | 1550.39 | 139534.88 |
| 40 | 2027-09 | 1928.29 | 377.91 | 1550.39 | 137984.50 |
| 41 | 2027-10 | 1924.10 | 373.71 | 1550.39 | 136434.11 |
| 42 | 2027-11 | 1919.90 | 369.51 | 1550.39 | 134883.72 |
| 43 | 2027-12 | 1915.70 | 365.31 | 1550.39 | 133333.33 |
| 44 | 2028-01 | 1911.50 | 361.11 | 1550.39 | 131782.95 |
| 45 | 2028-02 | 1907.30 | 356.91 | 1550.39 | 130232.56 |
| 46 | 2028-03 | 1903.10 | 352.71 | 1550.39 | 128682.17 |
| 47 | 2028-04 | 1898.90 | 348.51 | 1550.39 | 127131.78 |
| 48 | 2028-05 | 1894.70 | 344.32 | 1550.39 | 125581.40 |
| 49 | 2028-06 | 1890.50 | 340.12 | 1550.39 | 124031.01 |
| 50 | 2028-07 | 1886.30 | 335.92 | 1550.39 | 122480.62 |
| 51 | 2028-08 | 1882.11 | 331.72 | 1550.39 | 120930.23 |
| 52 | 2028-09 | 1877.91 | 327.52 | 1550.39 | 119379.84 |
| 53 | 2028-10 | 1873.71 | 323.32 | 1550.39 | 117829.46 |
| 54 | 2028-11 | 1869.51 | 319.12 | 1550.39 | 116279.07 |
| 55 | 2028-12 | 1865.31 | 314.92 | 1550.39 | 114728.68 |
| 56 | 2029-01 | 1861.11 | 310.72 | 1550.39 | 113178.29 |
| 57 | 2029-02 | 1856.91 | 306.52 | 1550.39 | 111627.91 |
| 58 | 2029-03 | 1852.71 | 302.33 | 1550.39 | 110077.52 |
| 59 | 2029-04 | 1848.51 | 298.13 | 1550.39 | 108527.13 |
| 60 | 2029-05 | 1844.32 | 293.93 | 1550.39 | 106976.74 |
| 61 | 2029-06 | 1840.12 | 289.73 | 1550.39 | 105426.36 |
| 62 | 2029-07 | 1835.92 | 285.53 | 1550.39 | 103875.97 |
| 63 | 2029-08 | 1831.72 | 281.33 | 1550.39 | 102325.58 |
| 64 | 2029-09 | 1827.52 | 277.13 | 1550.39 | 100775.19 |
| 65 | 2029-10 | 1823.32 | 272.93 | 1550.39 | 99224.81 |
| 66 | 2029-11 | 1819.12 | 268.73 | 1550.39 | 97674.42 |
| 67 | 2029-12 | 1814.92 | 264.53 | 1550.39 | 96124.03 |
| 68 | 2030-01 | 1810.72 | 260.34 | 1550.39 | 94573.64 |
| 69 | 2030-02 | 1806.52 | 256.14 | 1550.39 | 93023.26 |
| 70 | 2030-03 | 1802.33 | 251.94 | 1550.39 | 91472.87 |
| 71 | 2030-04 | 1798.13 | 247.74 | 1550.39 | 89922.48 |
| 72 | 2030-05 | 1793.93 | 243.54 | 1550.39 | 88372.09 |
| 73 | 2030-06 | 1789.73 | 239.34 | 1550.39 | 86821.71 |
| 74 | 2030-07 | 1785.53 | 235.14 | 1550.39 | 85271.32 |
| 75 | 2030-08 | 1781.33 | 230.94 | 1550.39 | 83720.93 |
| 76 | 2030-09 | 1777.13 | 226.74 | 1550.39 | 82170.54 |
| 77 | 2030-10 | 1772.93 | 222.55 | 1550.39 | 80620.16 |
| 78 | 2030-11 | 1768.73 | 218.35 | 1550.39 | 79069.77 |
| 79 | 2030-12 | 1764.53 | 214.15 | 1550.39 | 77519.38 |
| 80 | 2031-01 | 1760.34 | 209.95 | 1550.39 | 75968.99 |
| 81 | 2031-02 | 1756.14 | 205.75 | 1550.39 | 74418.60 |
| 82 | 2031-03 | 1751.94 | 201.55 | 1550.39 | 72868.22 |
| 83 | 2031-04 | 1747.74 | 197.35 | 1550.39 | 71317.83 |
| 84 | 2031-05 | 1743.54 | 193.15 | 1550.39 | 69767.44 |
| 85 | 2031-06 | 1739.34 | 188.95 | 1550.39 | 68217.05 |
| 86 | 2031-07 | 1735.14 | 184.75 | 1550.39 | 66666.67 |
| 87 | 2031-08 | 1730.94 | 180.56 | 1550.39 | 65116.28 |
| 88 | 2031-09 | 1726.74 | 176.36 | 1550.39 | 63565.89 |
| 89 | 2031-10 | 1722.55 | 172.16 | 1550.39 | 62015.50 |
| 90 | 2031-11 | 1718.35 | 167.96 | 1550.39 | 60465.12 |
| 91 | 2031-12 | 1714.15 | 163.76 | 1550.39 | 58914.73 |
| 92 | 2032-01 | 1709.95 | 159.56 | 1550.39 | 57364.34 |
| 93 | 2032-02 | 1705.75 | 155.36 | 1550.39 | 55813.95 |
| 94 | 2032-03 | 1701.55 | 151.16 | 1550.39 | 54263.57 |
| 95 | 2032-04 | 1697.35 | 146.96 | 1550.39 | 52713.18 |
| 96 | 2032-05 | 1693.15 | 142.76 | 1550.39 | 51162.79 |
| 97 | 2032-06 | 1688.95 | 138.57 | 1550.39 | 49612.40 |
| 98 | 2032-07 | 1684.75 | 134.37 | 1550.39 | 48062.02 |
| 99 | 2032-08 | 1680.56 | 130.17 | 1550.39 | 46511.63 |
| 100 | 2032-09 | 1676.36 | 125.97 | 1550.39 | 44961.24 |
| 101 | 2032-10 | 1672.16 | 121.77 | 1550.39 | 43410.85 |
| 102 | 2032-11 | 1667.96 | 117.57 | 1550.39 | 41860.47 |
| 103 | 2032-12 | 1663.76 | 113.37 | 1550.39 | 40310.08 |
| 104 | 2033-01 | 1659.56 | 109.17 | 1550.39 | 38759.69 |
| 105 | 2033-02 | 1655.36 | 104.97 | 1550.39 | 37209.30 |
| 106 | 2033-03 | 1651.16 | 100.78 | 1550.39 | 35658.91 |
| 107 | 2033-04 | 1646.96 | 96.58 | 1550.39 | 34108.53 |
| 108 | 2033-05 | 1642.76 | 92.38 | 1550.39 | 32558.14 |
| 109 | 2033-06 | 1638.57 | 88.18 | 1550.39 | 31007.75 |
| 110 | 2033-07 | 1634.37 | 83.98 | 1550.39 | 29457.36 |
| 111 | 2033-08 | 1630.17 | 79.78 | 1550.39 | 27906.98 |
| 112 | 2033-09 | 1625.97 | 75.58 | 1550.39 | 26356.59 |
| 113 | 2033-10 | 1621.77 | 71.38 | 1550.39 | 24806.20 |
| 114 | 2033-11 | 1617.57 | 67.18 | 1550.39 | 23255.81 |
| 115 | 2033-12 | 1613.37 | 62.98 | 1550.39 | 21705.43 |
| 116 | 2034-01 | 1609.17 | 58.79 | 1550.39 | 20155.04 |
| 117 | 2034-02 | 1604.97 | 54.59 | 1550.39 | 18604.65 |
| 118 | 2034-03 | 1600.78 | 50.39 | 1550.39 | 17054.26 |
| 119 | 2034-04 | 1596.58 | 46.19 | 1550.39 | 15503.88 |
| 120 | 2034-05 | 1592.38 | 41.99 | 1550.39 | 13953.49 |
| 121 | 2034-06 | 1588.18 | 37.79 | 1550.39 | 12403.10 |
| 122 | 2034-07 | 1583.98 | 33.59 | 1550.39 | 10852.71 |
| 123 | 2034-08 | 1579.78 | 29.39 | 1550.39 | 9302.33 |
| 124 | 2034-09 | 1575.58 | 25.19 | 1550.39 | 7751.94 |
| 125 | 2034-10 | 1571.38 | 20.99 | 1550.39 | 6201.55 |
| 126 | 2034-11 | 1567.18 | 16.80 | 1550.39 | 4651.16 |
| 127 | 2034-12 | 1562.98 | 12.60 | 1550.39 | 3100.78 |
| 128 | 2035-01 | 1558.79 | 8.40 | 1550.39 | 1550.39 |
| 129 | 2035-02 | 1554.59 | 4.20 | 1550.39 | 0.00 |