贷款1.06万（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：1.06万
还款月数：12年
每月还款：87元
利息总额：1928.18元
本息合计：1.25万
| 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 | 87.00 | 25.18 | 61.83 | 10538.17 |
| 2 | 2025-11 | 87.00 | 25.03 | 61.97 | 10476.20 |
| 3 | 2025-12 | 87.00 | 24.88 | 62.12 | 10414.08 |
| 4 | 2026-01 | 87.00 | 24.73 | 62.27 | 10351.81 |
| 5 | 2026-02 | 87.00 | 24.59 | 62.42 | 10289.40 |
| 6 | 2026-03 | 87.00 | 24.44 | 62.56 | 10226.83 |
| 7 | 2026-04 | 87.00 | 24.29 | 62.71 | 10164.12 |
| 8 | 2026-05 | 87.00 | 24.14 | 62.86 | 10101.26 |
| 9 | 2026-06 | 87.00 | 23.99 | 63.01 | 10038.25 |
| 10 | 2026-07 | 87.00 | 23.84 | 63.16 | 9975.09 |
| 11 | 2026-08 | 87.00 | 23.69 | 63.31 | 9911.78 |
| 12 | 2026-09 | 87.00 | 23.54 | 63.46 | 9848.32 |
| 13 | 2026-10 | 87.00 | 23.39 | 63.61 | 9784.71 |
| 14 | 2026-11 | 87.00 | 23.24 | 63.76 | 9720.94 |
| 15 | 2026-12 | 87.00 | 23.09 | 63.91 | 9657.03 |
| 16 | 2027-01 | 87.00 | 22.94 | 64.07 | 9592.96 |
| 17 | 2027-02 | 87.00 | 22.78 | 64.22 | 9528.74 |
| 18 | 2027-03 | 87.00 | 22.63 | 64.37 | 9464.37 |
| 19 | 2027-04 | 87.00 | 22.48 | 64.52 | 9399.85 |
| 20 | 2027-05 | 87.00 | 22.32 | 64.68 | 9335.17 |
| 21 | 2027-06 | 87.00 | 22.17 | 64.83 | 9270.34 |
| 22 | 2027-07 | 87.00 | 22.02 | 64.98 | 9205.36 |
| 23 | 2027-08 | 87.00 | 21.86 | 65.14 | 9140.22 |
| 24 | 2027-09 | 87.00 | 21.71 | 65.29 | 9074.93 |
| 25 | 2027-10 | 87.00 | 21.55 | 65.45 | 9009.48 |
| 26 | 2027-11 | 87.00 | 21.40 | 65.60 | 8943.88 |
| 27 | 2027-12 | 87.00 | 21.24 | 65.76 | 8878.12 |
| 28 | 2028-01 | 87.00 | 21.09 | 65.92 | 8812.20 |
| 29 | 2028-02 | 87.00 | 20.93 | 66.07 | 8746.13 |
| 30 | 2028-03 | 87.00 | 20.77 | 66.23 | 8679.90 |
| 31 | 2028-04 | 87.00 | 20.61 | 66.39 | 8613.51 |
| 32 | 2028-05 | 87.00 | 20.46 | 66.54 | 8546.97 |
| 33 | 2028-06 | 87.00 | 20.30 | 66.70 | 8480.27 |
| 34 | 2028-07 | 87.00 | 20.14 | 66.86 | 8413.41 |
| 35 | 2028-08 | 87.00 | 19.98 | 67.02 | 8346.39 |
| 36 | 2028-09 | 87.00 | 19.82 | 67.18 | 8279.21 |
| 37 | 2028-10 | 87.00 | 19.66 | 67.34 | 8211.87 |
| 38 | 2028-11 | 87.00 | 19.50 | 67.50 | 8144.37 |
| 39 | 2028-12 | 87.00 | 19.34 | 67.66 | 8076.71 |
| 40 | 2029-01 | 87.00 | 19.18 | 67.82 | 8008.89 |
| 41 | 2029-02 | 87.00 | 19.02 | 67.98 | 7940.91 |
| 42 | 2029-03 | 87.00 | 18.86 | 68.14 | 7872.77 |
| 43 | 2029-04 | 87.00 | 18.70 | 68.30 | 7804.47 |
| 44 | 2029-05 | 87.00 | 18.54 | 68.47 | 7736.00 |
| 45 | 2029-06 | 87.00 | 18.37 | 68.63 | 7667.38 |
| 46 | 2029-07 | 87.00 | 18.21 | 68.79 | 7598.58 |
| 47 | 2029-08 | 87.00 | 18.05 | 68.95 | 7529.63 |
| 48 | 2029-09 | 87.00 | 17.88 | 69.12 | 7460.51 |
| 49 | 2029-10 | 87.00 | 17.72 | 69.28 | 7391.23 |
| 50 | 2029-11 | 87.00 | 17.55 | 69.45 | 7321.78 |
| 51 | 2029-12 | 87.00 | 17.39 | 69.61 | 7252.17 |
| 52 | 2030-01 | 87.00 | 17.22 | 69.78 | 7182.39 |
| 53 | 2030-02 | 87.00 | 17.06 | 69.94 | 7112.45 |
| 54 | 2030-03 | 87.00 | 16.89 | 70.11 | 7042.34 |
| 55 | 2030-04 | 87.00 | 16.73 | 70.28 | 6972.06 |
| 56 | 2030-05 | 87.00 | 16.56 | 70.44 | 6901.62 |
| 57 | 2030-06 | 87.00 | 16.39 | 70.61 | 6831.01 |
| 58 | 2030-07 | 87.00 | 16.22 | 70.78 | 6760.23 |
| 59 | 2030-08 | 87.00 | 16.06 | 70.95 | 6689.29 |
| 60 | 2030-09 | 87.00 | 15.89 | 71.11 | 6618.18 |
| 61 | 2030-10 | 87.00 | 15.72 | 71.28 | 6546.89 |
| 62 | 2030-11 | 87.00 | 15.55 | 71.45 | 6475.44 |
| 63 | 2030-12 | 87.00 | 15.38 | 71.62 | 6403.82 |
| 64 | 2031-01 | 87.00 | 15.21 | 71.79 | 6332.03 |
| 65 | 2031-02 | 87.00 | 15.04 | 71.96 | 6260.06 |
| 66 | 2031-03 | 87.00 | 14.87 | 72.13 | 6187.93 |
| 67 | 2031-04 | 87.00 | 14.70 | 72.30 | 6115.62 |
| 68 | 2031-05 | 87.00 | 14.52 | 72.48 | 6043.15 |
| 69 | 2031-06 | 87.00 | 14.35 | 72.65 | 5970.50 |
| 70 | 2031-07 | 87.00 | 14.18 | 72.82 | 5897.68 |
| 71 | 2031-08 | 87.00 | 14.01 | 72.99 | 5824.68 |
| 72 | 2031-09 | 87.00 | 13.83 | 73.17 | 5751.52 |
| 73 | 2031-10 | 87.00 | 13.66 | 73.34 | 5678.17 |
| 74 | 2031-11 | 87.00 | 13.49 | 73.52 | 5604.66 |
| 75 | 2031-12 | 87.00 | 13.31 | 73.69 | 5530.97 |
| 76 | 2032-01 | 87.00 | 13.14 | 73.87 | 5457.10 |
| 77 | 2032-02 | 87.00 | 12.96 | 74.04 | 5383.06 |
| 78 | 2032-03 | 87.00 | 12.78 | 74.22 | 5308.85 |
| 79 | 2032-04 | 87.00 | 12.61 | 74.39 | 5234.45 |
| 80 | 2032-05 | 87.00 | 12.43 | 74.57 | 5159.88 |
| 81 | 2032-06 | 87.00 | 12.25 | 74.75 | 5085.14 |
| 82 | 2032-07 | 87.00 | 12.08 | 74.92 | 5010.21 |
| 83 | 2032-08 | 87.00 | 11.90 | 75.10 | 4935.11 |
| 84 | 2032-09 | 87.00 | 11.72 | 75.28 | 4859.83 |
| 85 | 2032-10 | 87.00 | 11.54 | 75.46 | 4784.37 |
| 86 | 2032-11 | 87.00 | 11.36 | 75.64 | 4708.73 |
| 87 | 2032-12 | 87.00 | 11.18 | 75.82 | 4632.92 |
| 88 | 2033-01 | 87.00 | 11.00 | 76.00 | 4556.92 |
| 89 | 2033-02 | 87.00 | 10.82 | 76.18 | 4480.74 |
| 90 | 2033-03 | 87.00 | 10.64 | 76.36 | 4404.38 |
| 91 | 2033-04 | 87.00 | 10.46 | 76.54 | 4327.84 |
| 92 | 2033-05 | 87.00 | 10.28 | 76.72 | 4251.12 |
| 93 | 2033-06 | 87.00 | 10.10 | 76.90 | 4174.21 |
| 94 | 2033-07 | 87.00 | 9.91 | 77.09 | 4097.12 |
| 95 | 2033-08 | 87.00 | 9.73 | 77.27 | 4019.85 |
| 96 | 2033-09 | 87.00 | 9.55 | 77.45 | 3942.40 |
| 97 | 2033-10 | 87.00 | 9.36 | 77.64 | 3864.76 |
| 98 | 2033-11 | 87.00 | 9.18 | 77.82 | 3786.94 |
| 99 | 2033-12 | 87.00 | 8.99 | 78.01 | 3708.93 |
| 100 | 2034-01 | 87.00 | 8.81 | 78.19 | 3630.74 |
| 101 | 2034-02 | 87.00 | 8.62 | 78.38 | 3552.36 |
| 102 | 2034-03 | 87.00 | 8.44 | 78.56 | 3473.80 |
| 103 | 2034-04 | 87.00 | 8.25 | 78.75 | 3395.05 |
| 104 | 2034-05 | 87.00 | 8.06 | 78.94 | 3316.11 |
| 105 | 2034-06 | 87.00 | 7.88 | 79.13 | 3236.98 |
| 106 | 2034-07 | 87.00 | 7.69 | 79.31 | 3157.67 |
| 107 | 2034-08 | 87.00 | 7.50 | 79.50 | 3078.17 |
| 108 | 2034-09 | 87.00 | 7.31 | 79.69 | 2998.48 |
| 109 | 2034-10 | 87.00 | 7.12 | 79.88 | 2918.60 |
| 110 | 2034-11 | 87.00 | 6.93 | 80.07 | 2838.53 |
| 111 | 2034-12 | 87.00 | 6.74 | 80.26 | 2758.27 |
| 112 | 2035-01 | 87.00 | 6.55 | 80.45 | 2677.82 |
| 113 | 2035-02 | 87.00 | 6.36 | 80.64 | 2597.18 |
| 114 | 2035-03 | 87.00 | 6.17 | 80.83 | 2516.34 |
| 115 | 2035-04 | 87.00 | 5.98 | 81.02 | 2435.32 |
| 116 | 2035-05 | 87.00 | 5.78 | 81.22 | 2354.10 |
| 117 | 2035-06 | 87.00 | 5.59 | 81.41 | 2272.69 |
| 118 | 2035-07 | 87.00 | 5.40 | 81.60 | 2191.09 |
| 119 | 2035-08 | 87.00 | 5.20 | 81.80 | 2109.29 |
| 120 | 2035-09 | 87.00 | 5.01 | 81.99 | 2027.30 |
| 121 | 2035-10 | 87.00 | 4.81 | 82.19 | 1945.11 |
| 122 | 2035-11 | 87.00 | 4.62 | 82.38 | 1862.73 |
| 123 | 2035-12 | 87.00 | 4.42 | 82.58 | 1780.15 |
| 124 | 2036-01 | 87.00 | 4.23 | 82.77 | 1697.38 |
| 125 | 2036-02 | 87.00 | 4.03 | 82.97 | 1614.41 |
| 126 | 2036-03 | 87.00 | 3.83 | 83.17 | 1531.24 |
| 127 | 2036-04 | 87.00 | 3.64 | 83.36 | 1447.88 |
| 128 | 2036-05 | 87.00 | 3.44 | 83.56 | 1364.31 |
| 129 | 2036-06 | 87.00 | 3.24 | 83.76 | 1280.55 |
| 130 | 2036-07 | 87.00 | 3.04 | 83.96 | 1196.59 |
| 131 | 2036-08 | 87.00 | 2.84 | 84.16 | 1112.43 |
| 132 | 2036-09 | 87.00 | 2.64 | 84.36 | 1028.07 |
| 133 | 2036-10 | 87.00 | 2.44 | 84.56 | 943.52 |
| 134 | 2036-11 | 87.00 | 2.24 | 84.76 | 858.75 |
| 135 | 2036-12 | 87.00 | 2.04 | 84.96 | 773.79 |
| 136 | 2037-01 | 87.00 | 1.84 | 85.16 | 688.63 |
| 137 | 2037-02 | 87.00 | 1.64 | 85.37 | 603.26 |
| 138 | 2037-03 | 87.00 | 1.43 | 85.57 | 517.70 |
| 139 | 2037-04 | 87.00 | 1.23 | 85.77 | 431.92 |
| 140 | 2037-05 | 87.00 | 1.03 | 85.98 | 345.95 |
| 141 | 2037-06 | 87.00 | 0.82 | 86.18 | 259.77 |
| 142 | 2037-07 | 87.00 | 0.62 | 86.38 | 173.38 |
| 143 | 2037-08 | 87.00 | 0.41 | 86.59 | 86.80 |
| 144 | 2037-09 | 87.00 | 0.21 | 86.80 | 0.00 |
等额本金还款方式：
贷款总额：1.06万
还款月数：12年
首月还款：98.79元
每月递减：0.17元
利息总额：1825.19元
本息合计：1.24万
节省利息：102.99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 | 98.79 | 25.18 | 73.61 | 10526.39 |
| 2 | 2025-11 | 98.61 | 25.00 | 73.61 | 10452.78 |
| 3 | 2025-12 | 98.44 | 24.83 | 73.61 | 10379.17 |
| 4 | 2026-01 | 98.26 | 24.65 | 73.61 | 10305.56 |
| 5 | 2026-02 | 98.09 | 24.48 | 73.61 | 10231.94 |
| 6 | 2026-03 | 97.91 | 24.30 | 73.61 | 10158.33 |
| 7 | 2026-04 | 97.74 | 24.13 | 73.61 | 10084.72 |
| 8 | 2026-05 | 97.56 | 23.95 | 73.61 | 10011.11 |
| 9 | 2026-06 | 97.39 | 23.78 | 73.61 | 9937.50 |
| 10 | 2026-07 | 97.21 | 23.60 | 73.61 | 9863.89 |
| 11 | 2026-08 | 97.04 | 23.43 | 73.61 | 9790.28 |
| 12 | 2026-09 | 96.86 | 23.25 | 73.61 | 9716.67 |
| 13 | 2026-10 | 96.69 | 23.08 | 73.61 | 9643.06 |
| 14 | 2026-11 | 96.51 | 22.90 | 73.61 | 9569.44 |
| 15 | 2026-12 | 96.34 | 22.73 | 73.61 | 9495.83 |
| 16 | 2027-01 | 96.16 | 22.55 | 73.61 | 9422.22 |
| 17 | 2027-02 | 95.99 | 22.38 | 73.61 | 9348.61 |
| 18 | 2027-03 | 95.81 | 22.20 | 73.61 | 9275.00 |
| 19 | 2027-04 | 95.64 | 22.03 | 73.61 | 9201.39 |
| 20 | 2027-05 | 95.46 | 21.85 | 73.61 | 9127.78 |
| 21 | 2027-06 | 95.29 | 21.68 | 73.61 | 9054.17 |
| 22 | 2027-07 | 95.11 | 21.50 | 73.61 | 8980.56 |
| 23 | 2027-08 | 94.94 | 21.33 | 73.61 | 8906.94 |
| 24 | 2027-09 | 94.77 | 21.15 | 73.61 | 8833.33 |
| 25 | 2027-10 | 94.59 | 20.98 | 73.61 | 8759.72 |
| 26 | 2027-11 | 94.42 | 20.80 | 73.61 | 8686.11 |
| 27 | 2027-12 | 94.24 | 20.63 | 73.61 | 8612.50 |
| 28 | 2028-01 | 94.07 | 20.45 | 73.61 | 8538.89 |
| 29 | 2028-02 | 93.89 | 20.28 | 73.61 | 8465.28 |
| 30 | 2028-03 | 93.72 | 20.11 | 73.61 | 8391.67 |
| 31 | 2028-04 | 93.54 | 19.93 | 73.61 | 8318.06 |
| 32 | 2028-05 | 93.37 | 19.76 | 73.61 | 8244.44 |
| 33 | 2028-06 | 93.19 | 19.58 | 73.61 | 8170.83 |
| 34 | 2028-07 | 93.02 | 19.41 | 73.61 | 8097.22 |
| 35 | 2028-08 | 92.84 | 19.23 | 73.61 | 8023.61 |
| 36 | 2028-09 | 92.67 | 19.06 | 73.61 | 7950.00 |
| 37 | 2028-10 | 92.49 | 18.88 | 73.61 | 7876.39 |
| 38 | 2028-11 | 92.32 | 18.71 | 73.61 | 7802.78 |
| 39 | 2028-12 | 92.14 | 18.53 | 73.61 | 7729.17 |
| 40 | 2029-01 | 91.97 | 18.36 | 73.61 | 7655.56 |
| 41 | 2029-02 | 91.79 | 18.18 | 73.61 | 7581.94 |
| 42 | 2029-03 | 91.62 | 18.01 | 73.61 | 7508.33 |
| 43 | 2029-04 | 91.44 | 17.83 | 73.61 | 7434.72 |
| 44 | 2029-05 | 91.27 | 17.66 | 73.61 | 7361.11 |
| 45 | 2029-06 | 91.09 | 17.48 | 73.61 | 7287.50 |
| 46 | 2029-07 | 90.92 | 17.31 | 73.61 | 7213.89 |
| 47 | 2029-08 | 90.74 | 17.13 | 73.61 | 7140.28 |
| 48 | 2029-09 | 90.57 | 16.96 | 73.61 | 7066.67 |
| 49 | 2029-10 | 90.39 | 16.78 | 73.61 | 6993.06 |
| 50 | 2029-11 | 90.22 | 16.61 | 73.61 | 6919.44 |
| 51 | 2029-12 | 90.04 | 16.43 | 73.61 | 6845.83 |
| 52 | 2030-01 | 89.87 | 16.26 | 73.61 | 6772.22 |
| 53 | 2030-02 | 89.70 | 16.08 | 73.61 | 6698.61 |
| 54 | 2030-03 | 89.52 | 15.91 | 73.61 | 6625.00 |
| 55 | 2030-04 | 89.35 | 15.73 | 73.61 | 6551.39 |
| 56 | 2030-05 | 89.17 | 15.56 | 73.61 | 6477.78 |
| 57 | 2030-06 | 89.00 | 15.38 | 73.61 | 6404.17 |
| 58 | 2030-07 | 88.82 | 15.21 | 73.61 | 6330.56 |
| 59 | 2030-08 | 88.65 | 15.04 | 73.61 | 6256.94 |
| 60 | 2030-09 | 88.47 | 14.86 | 73.61 | 6183.33 |
| 61 | 2030-10 | 88.30 | 14.69 | 73.61 | 6109.72 |
| 62 | 2030-11 | 88.12 | 14.51 | 73.61 | 6036.11 |
| 63 | 2030-12 | 87.95 | 14.34 | 73.61 | 5962.50 |
| 64 | 2031-01 | 87.77 | 14.16 | 73.61 | 5888.89 |
| 65 | 2031-02 | 87.60 | 13.99 | 73.61 | 5815.28 |
| 66 | 2031-03 | 87.42 | 13.81 | 73.61 | 5741.67 |
| 67 | 2031-04 | 87.25 | 13.64 | 73.61 | 5668.06 |
| 68 | 2031-05 | 87.07 | 13.46 | 73.61 | 5594.44 |
| 69 | 2031-06 | 86.90 | 13.29 | 73.61 | 5520.83 |
| 70 | 2031-07 | 86.72 | 13.11 | 73.61 | 5447.22 |
| 71 | 2031-08 | 86.55 | 12.94 | 73.61 | 5373.61 |
| 72 | 2031-09 | 86.37 | 12.76 | 73.61 | 5300.00 |
| 73 | 2031-10 | 86.20 | 12.59 | 73.61 | 5226.39 |
| 74 | 2031-11 | 86.02 | 12.41 | 73.61 | 5152.78 |
| 75 | 2031-12 | 85.85 | 12.24 | 73.61 | 5079.17 |
| 76 | 2032-01 | 85.67 | 12.06 | 73.61 | 5005.56 |
| 77 | 2032-02 | 85.50 | 11.89 | 73.61 | 4931.94 |
| 78 | 2032-03 | 85.32 | 11.71 | 73.61 | 4858.33 |
| 79 | 2032-04 | 85.15 | 11.54 | 73.61 | 4784.72 |
| 80 | 2032-05 | 84.97 | 11.36 | 73.61 | 4711.11 |
| 81 | 2032-06 | 84.80 | 11.19 | 73.61 | 4637.50 |
| 82 | 2032-07 | 84.63 | 11.01 | 73.61 | 4563.89 |
| 83 | 2032-08 | 84.45 | 10.84 | 73.61 | 4490.28 |
| 84 | 2032-09 | 84.28 | 10.66 | 73.61 | 4416.67 |
| 85 | 2032-10 | 84.10 | 10.49 | 73.61 | 4343.06 |
| 86 | 2032-11 | 83.93 | 10.31 | 73.61 | 4269.44 |
| 87 | 2032-12 | 83.75 | 10.14 | 73.61 | 4195.83 |
| 88 | 2033-01 | 83.58 | 9.97 | 73.61 | 4122.22 |
| 89 | 2033-02 | 83.40 | 9.79 | 73.61 | 4048.61 |
| 90 | 2033-03 | 83.23 | 9.62 | 73.61 | 3975.00 |
| 91 | 2033-04 | 83.05 | 9.44 | 73.61 | 3901.39 |
| 92 | 2033-05 | 82.88 | 9.27 | 73.61 | 3827.78 |
| 93 | 2033-06 | 82.70 | 9.09 | 73.61 | 3754.17 |
| 94 | 2033-07 | 82.53 | 8.92 | 73.61 | 3680.56 |
| 95 | 2033-08 | 82.35 | 8.74 | 73.61 | 3606.94 |
| 96 | 2033-09 | 82.18 | 8.57 | 73.61 | 3533.33 |
| 97 | 2033-10 | 82.00 | 8.39 | 73.61 | 3459.72 |
| 98 | 2033-11 | 81.83 | 8.22 | 73.61 | 3386.11 |
| 99 | 2033-12 | 81.65 | 8.04 | 73.61 | 3312.50 |
| 100 | 2034-01 | 81.48 | 7.87 | 73.61 | 3238.89 |
| 101 | 2034-02 | 81.30 | 7.69 | 73.61 | 3165.28 |
| 102 | 2034-03 | 81.13 | 7.52 | 73.61 | 3091.67 |
| 103 | 2034-04 | 80.95 | 7.34 | 73.61 | 3018.06 |
| 104 | 2034-05 | 80.78 | 7.17 | 73.61 | 2944.44 |
| 105 | 2034-06 | 80.60 | 6.99 | 73.61 | 2870.83 |
| 106 | 2034-07 | 80.43 | 6.82 | 73.61 | 2797.22 |
| 107 | 2034-08 | 80.25 | 6.64 | 73.61 | 2723.61 |
| 108 | 2034-09 | 80.08 | 6.47 | 73.61 | 2650.00 |
| 109 | 2034-10 | 79.90 | 6.29 | 73.61 | 2576.39 |
| 110 | 2034-11 | 79.73 | 6.12 | 73.61 | 2502.78 |
| 111 | 2034-12 | 79.56 | 5.94 | 73.61 | 2429.17 |
| 112 | 2035-01 | 79.38 | 5.77 | 73.61 | 2355.56 |
| 113 | 2035-02 | 79.21 | 5.59 | 73.61 | 2281.94 |
| 114 | 2035-03 | 79.03 | 5.42 | 73.61 | 2208.33 |
| 115 | 2035-04 | 78.86 | 5.24 | 73.61 | 2134.72 |
| 116 | 2035-05 | 78.68 | 5.07 | 73.61 | 2061.11 |
| 117 | 2035-06 | 78.51 | 4.90 | 73.61 | 1987.50 |
| 118 | 2035-07 | 78.33 | 4.72 | 73.61 | 1913.89 |
| 119 | 2035-08 | 78.16 | 4.55 | 73.61 | 1840.28 |
| 120 | 2035-09 | 77.98 | 4.37 | 73.61 | 1766.67 |
| 121 | 2035-10 | 77.81 | 4.20 | 73.61 | 1693.06 |
| 122 | 2035-11 | 77.63 | 4.02 | 73.61 | 1619.44 |
| 123 | 2035-12 | 77.46 | 3.85 | 73.61 | 1545.83 |
| 124 | 2036-01 | 77.28 | 3.67 | 73.61 | 1472.22 |
| 125 | 2036-02 | 77.11 | 3.50 | 73.61 | 1398.61 |
| 126 | 2036-03 | 76.93 | 3.32 | 73.61 | 1325.00 |
| 127 | 2036-04 | 76.76 | 3.15 | 73.61 | 1251.39 |
| 128 | 2036-05 | 76.58 | 2.97 | 73.61 | 1177.78 |
| 129 | 2036-06 | 76.41 | 2.80 | 73.61 | 1104.17 |
| 130 | 2036-07 | 76.23 | 2.62 | 73.61 | 1030.56 |
| 131 | 2036-08 | 76.06 | 2.45 | 73.61 | 956.94 |
| 132 | 2036-09 | 75.88 | 2.27 | 73.61 | 883.33 |
| 133 | 2036-10 | 75.71 | 2.10 | 73.61 | 809.72 |
| 134 | 2036-11 | 75.53 | 1.92 | 73.61 | 736.11 |
| 135 | 2036-12 | 75.36 | 1.75 | 73.61 | 662.50 |
| 136 | 2037-01 | 75.18 | 1.57 | 73.61 | 588.89 |
| 137 | 2037-02 | 75.01 | 1.40 | 73.61 | 515.28 |
| 138 | 2037-03 | 74.83 | 1.22 | 73.61 | 441.67 |
| 139 | 2037-04 | 74.66 | 1.05 | 73.61 | 368.06 |
| 140 | 2037-05 | 74.49 | 0.87 | 73.61 | 294.44 |
| 141 | 2037-06 | 74.31 | 0.70 | 73.61 | 220.83 |
| 142 | 2037-07 | 74.14 | 0.52 | 73.61 | 147.22 |
| 143 | 2037-08 | 73.96 | 0.35 | 73.61 | 73.61 |
| 144 | 2037-09 | 73.79 | 0.17 | 73.61 | 0.00 |