贷款21.4万（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：21.4万
还款月数：11年
每月还款：1937.94元
利息总额：4.18万
本息合计：25.58万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 1937.94 | 592.96 | 1344.99 | 212655.01 |
| 2 | 2025-05 | 1937.94 | 589.23 | 1348.71 | 211306.30 |
| 3 | 2025-06 | 1937.94 | 585.49 | 1352.45 | 209953.85 |
| 4 | 2025-07 | 1937.94 | 581.75 | 1356.20 | 208597.65 |
| 5 | 2025-08 | 1937.94 | 577.99 | 1359.95 | 207237.70 |
| 6 | 2025-09 | 1937.94 | 574.22 | 1363.72 | 205873.98 |
| 7 | 2025-10 | 1937.94 | 570.44 | 1367.50 | 204506.48 |
| 8 | 2025-11 | 1937.94 | 566.65 | 1371.29 | 203135.18 |
| 9 | 2025-12 | 1937.94 | 562.85 | 1375.09 | 201760.09 |
| 10 | 2026-01 | 1937.94 | 559.04 | 1378.90 | 200381.19 |
| 11 | 2026-02 | 1937.94 | 555.22 | 1382.72 | 198998.47 |
| 12 | 2026-03 | 1937.94 | 551.39 | 1386.55 | 197611.92 |
| 13 | 2026-04 | 1937.94 | 547.55 | 1390.39 | 196221.52 |
| 14 | 2026-05 | 1937.94 | 543.70 | 1394.25 | 194827.28 |
| 15 | 2026-06 | 1937.94 | 539.83 | 1398.11 | 193429.17 |
| 16 | 2026-07 | 1937.94 | 535.96 | 1401.98 | 192027.18 |
| 17 | 2026-08 | 1937.94 | 532.08 | 1405.87 | 190621.31 |
| 18 | 2026-09 | 1937.94 | 528.18 | 1409.76 | 189211.55 |
| 19 | 2026-10 | 1937.94 | 524.27 | 1413.67 | 187797.88 |
| 20 | 2026-11 | 1937.94 | 520.36 | 1417.59 | 186380.29 |
| 21 | 2026-12 | 1937.94 | 516.43 | 1421.52 | 184958.78 |
| 22 | 2027-01 | 1937.94 | 512.49 | 1425.45 | 183533.32 |
| 23 | 2027-02 | 1937.94 | 508.54 | 1429.40 | 182103.92 |
| 24 | 2027-03 | 1937.94 | 504.58 | 1433.36 | 180670.55 |
| 25 | 2027-04 | 1937.94 | 500.61 | 1437.34 | 179233.22 |
| 26 | 2027-05 | 1937.94 | 496.63 | 1441.32 | 177791.90 |
| 27 | 2027-06 | 1937.94 | 492.63 | 1445.31 | 176346.59 |
| 28 | 2027-07 | 1937.94 | 488.63 | 1449.32 | 174897.27 |
| 29 | 2027-08 | 1937.94 | 484.61 | 1453.33 | 173443.94 |
| 30 | 2027-09 | 1937.94 | 480.58 | 1457.36 | 171986.58 |
| 31 | 2027-10 | 1937.94 | 476.55 | 1461.40 | 170525.18 |
| 32 | 2027-11 | 1937.94 | 472.50 | 1465.45 | 169059.73 |
| 33 | 2027-12 | 1937.94 | 468.44 | 1469.51 | 167590.22 |
| 34 | 2028-01 | 1937.94 | 464.36 | 1473.58 | 166116.64 |
| 35 | 2028-02 | 1937.94 | 460.28 | 1477.66 | 164638.98 |
| 36 | 2028-03 | 1937.94 | 456.19 | 1481.76 | 163157.22 |
| 37 | 2028-04 | 1937.94 | 452.08 | 1485.86 | 161671.36 |
| 38 | 2028-05 | 1937.94 | 447.96 | 1489.98 | 160181.38 |
| 39 | 2028-06 | 1937.94 | 443.84 | 1494.11 | 158687.27 |
| 40 | 2028-07 | 1937.94 | 439.70 | 1498.25 | 157189.02 |
| 41 | 2028-08 | 1937.94 | 435.54 | 1502.40 | 155686.63 |
| 42 | 2028-09 | 1937.94 | 431.38 | 1506.56 | 154180.06 |
| 43 | 2028-10 | 1937.94 | 427.21 | 1510.74 | 152669.33 |
| 44 | 2028-11 | 1937.94 | 423.02 | 1514.92 | 151154.40 |
| 45 | 2028-12 | 1937.94 | 418.82 | 1519.12 | 149635.28 |
| 46 | 2029-01 | 1937.94 | 414.61 | 1523.33 | 148111.95 |
| 47 | 2029-02 | 1937.94 | 410.39 | 1527.55 | 146584.40 |
| 48 | 2029-03 | 1937.94 | 406.16 | 1531.78 | 145052.62 |
| 49 | 2029-04 | 1937.94 | 401.92 | 1536.03 | 143516.59 |
| 50 | 2029-05 | 1937.94 | 397.66 | 1540.28 | 141976.31 |
| 51 | 2029-06 | 1937.94 | 393.39 | 1544.55 | 140431.76 |
| 52 | 2029-07 | 1937.94 | 389.11 | 1548.83 | 138882.92 |
| 53 | 2029-08 | 1937.94 | 384.82 | 1553.12 | 137329.80 |
| 54 | 2029-09 | 1937.94 | 380.52 | 1557.43 | 135772.38 |
| 55 | 2029-10 | 1937.94 | 376.20 | 1561.74 | 134210.63 |
| 56 | 2029-11 | 1937.94 | 371.88 | 1566.07 | 132644.57 |
| 57 | 2029-12 | 1937.94 | 367.54 | 1570.41 | 131074.16 |
| 58 | 2030-01 | 1937.94 | 363.18 | 1574.76 | 129499.40 |
| 59 | 2030-02 | 1937.94 | 358.82 | 1579.12 | 127920.27 |
| 60 | 2030-03 | 1937.94 | 354.45 | 1583.50 | 126336.78 |
| 61 | 2030-04 | 1937.94 | 350.06 | 1587.89 | 124748.89 |
| 62 | 2030-05 | 1937.94 | 345.66 | 1592.29 | 123156.60 |
| 63 | 2030-06 | 1937.94 | 341.25 | 1596.70 | 121559.91 |
| 64 | 2030-07 | 1937.94 | 336.82 | 1601.12 | 119958.78 |
| 65 | 2030-08 | 1937.94 | 332.39 | 1605.56 | 118353.23 |
| 66 | 2030-09 | 1937.94 | 327.94 | 1610.01 | 116743.22 |
| 67 | 2030-10 | 1937.94 | 323.48 | 1614.47 | 115128.75 |
| 68 | 2030-11 | 1937.94 | 319.00 | 1618.94 | 113509.81 |
| 69 | 2030-12 | 1937.94 | 314.52 | 1623.43 | 111886.38 |
| 70 | 2031-01 | 1937.94 | 310.02 | 1627.93 | 110258.46 |
| 71 | 2031-02 | 1937.94 | 305.51 | 1632.44 | 108626.02 |
| 72 | 2031-03 | 1937.94 | 300.98 | 1636.96 | 106989.06 |
| 73 | 2031-04 | 1937.94 | 296.45 | 1641.50 | 105347.56 |
| 74 | 2031-05 | 1937.94 | 291.90 | 1646.04 | 103701.52 |
| 75 | 2031-06 | 1937.94 | 287.34 | 1650.60 | 102050.92 |
| 76 | 2031-07 | 1937.94 | 282.77 | 1655.18 | 100395.74 |
| 77 | 2031-08 | 1937.94 | 278.18 | 1659.76 | 98735.97 |
| 78 | 2031-09 | 1937.94 | 273.58 | 1664.36 | 97071.61 |
| 79 | 2031-10 | 1937.94 | 268.97 | 1668.97 | 95402.64 |
| 80 | 2031-11 | 1937.94 | 264.34 | 1673.60 | 93729.04 |
| 81 | 2031-12 | 1937.94 | 259.71 | 1678.24 | 92050.80 |
| 82 | 2032-01 | 1937.94 | 255.06 | 1682.89 | 90367.91 |
| 83 | 2032-02 | 1937.94 | 250.39 | 1687.55 | 88680.36 |
| 84 | 2032-03 | 1937.94 | 245.72 | 1692.23 | 86988.14 |
| 85 | 2032-04 | 1937.94 | 241.03 | 1696.91 | 85291.22 |
| 86 | 2032-05 | 1937.94 | 236.33 | 1701.62 | 83589.61 |
| 87 | 2032-06 | 1937.94 | 231.61 | 1706.33 | 81883.28 |
| 88 | 2032-07 | 1937.94 | 226.88 | 1711.06 | 80172.22 |
| 89 | 2032-08 | 1937.94 | 222.14 | 1715.80 | 78456.42 |
| 90 | 2032-09 | 1937.94 | 217.39 | 1720.55 | 76735.86 |
| 91 | 2032-10 | 1937.94 | 212.62 | 1725.32 | 75010.54 |
| 92 | 2032-11 | 1937.94 | 207.84 | 1730.10 | 73280.44 |
| 93 | 2032-12 | 1937.94 | 203.05 | 1734.90 | 71545.54 |
| 94 | 2033-01 | 1937.94 | 198.24 | 1739.70 | 69805.84 |
| 95 | 2033-02 | 1937.94 | 193.42 | 1744.52 | 68061.31 |
| 96 | 2033-03 | 1937.94 | 188.59 | 1749.36 | 66311.96 |
| 97 | 2033-04 | 1937.94 | 183.74 | 1754.20 | 64557.75 |
| 98 | 2033-05 | 1937.94 | 178.88 | 1759.07 | 62798.69 |
| 99 | 2033-06 | 1937.94 | 174.00 | 1763.94 | 61034.75 |
| 100 | 2033-07 | 1937.94 | 169.12 | 1768.83 | 59265.92 |
| 101 | 2033-08 | 1937.94 | 164.22 | 1773.73 | 57492.19 |
| 102 | 2033-09 | 1937.94 | 159.30 | 1778.64 | 55713.55 |
| 103 | 2033-10 | 1937.94 | 154.37 | 1783.57 | 53929.98 |
| 104 | 2033-11 | 1937.94 | 149.43 | 1788.51 | 52141.46 |
| 105 | 2033-12 | 1937.94 | 144.48 | 1793.47 | 50347.99 |
| 106 | 2034-01 | 1937.94 | 139.51 | 1798.44 | 48549.56 |
| 107 | 2034-02 | 1937.94 | 134.52 | 1803.42 | 46746.13 |
| 108 | 2034-03 | 1937.94 | 129.53 | 1808.42 | 44937.72 |
| 109 | 2034-04 | 1937.94 | 124.51 | 1813.43 | 43124.29 |
| 110 | 2034-05 | 1937.94 | 119.49 | 1818.45 | 41305.83 |
| 111 | 2034-06 | 1937.94 | 114.45 | 1823.49 | 39482.34 |
| 112 | 2034-07 | 1937.94 | 109.40 | 1828.55 | 37653.80 |
| 113 | 2034-08 | 1937.94 | 104.33 | 1833.61 | 35820.18 |
| 114 | 2034-09 | 1937.94 | 99.25 | 1838.69 | 33981.49 |
| 115 | 2034-10 | 1937.94 | 94.16 | 1843.79 | 32137.70 |
| 116 | 2034-11 | 1937.94 | 89.05 | 1848.90 | 30288.81 |
| 117 | 2034-12 | 1937.94 | 83.93 | 1854.02 | 28434.79 |
| 118 | 2035-01 | 1937.94 | 78.79 | 1859.16 | 26575.63 |
| 119 | 2035-02 | 1937.94 | 73.64 | 1864.31 | 24711.33 |
| 120 | 2035-03 | 1937.94 | 68.47 | 1869.47 | 22841.85 |
| 121 | 2035-04 | 1937.94 | 63.29 | 1874.65 | 20967.20 |
| 122 | 2035-05 | 1937.94 | 58.10 | 1879.85 | 19087.35 |
| 123 | 2035-06 | 1937.94 | 52.89 | 1885.06 | 17202.29 |
| 124 | 2035-07 | 1937.94 | 47.66 | 1890.28 | 15312.02 |
| 125 | 2035-08 | 1937.94 | 42.43 | 1895.52 | 13416.50 |
| 126 | 2035-09 | 1937.94 | 37.17 | 1900.77 | 11515.73 |
| 127 | 2035-10 | 1937.94 | 31.91 | 1906.04 | 9609.69 |
| 128 | 2035-11 | 1937.94 | 26.63 | 1911.32 | 7698.38 |
| 129 | 2035-12 | 1937.94 | 21.33 | 1916.61 | 5781.76 |
| 130 | 2036-01 | 1937.94 | 16.02 | 1921.92 | 3859.84 |
| 131 | 2036-02 | 1937.94 | 10.69 | 1927.25 | 1932.59 |
| 132 | 2036-03 | 1937.94 | 5.35 | 1932.59 | 0.00 |
等额本金还款方式：
贷款总额：21.4万
还款月数：11年
首月还款：2214.17元
每月递减：4.49元
利息总额：3.94万
本息合计：25.34万
节省利息：2376.9元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 2214.17 | 592.96 | 1621.21 | 212378.79 |
| 2 | 2025-05 | 2209.68 | 588.47 | 1621.21 | 210757.58 |
| 3 | 2025-06 | 2205.19 | 583.97 | 1621.21 | 209136.36 |
| 4 | 2025-07 | 2200.69 | 579.48 | 1621.21 | 207515.15 |
| 5 | 2025-08 | 2196.20 | 574.99 | 1621.21 | 205893.94 |
| 6 | 2025-09 | 2191.71 | 570.50 | 1621.21 | 204272.73 |
| 7 | 2025-10 | 2187.22 | 566.01 | 1621.21 | 202651.52 |
| 8 | 2025-11 | 2182.73 | 561.51 | 1621.21 | 201030.30 |
| 9 | 2025-12 | 2178.23 | 557.02 | 1621.21 | 199409.09 |
| 10 | 2026-01 | 2173.74 | 552.53 | 1621.21 | 197787.88 |
| 11 | 2026-02 | 2169.25 | 548.04 | 1621.21 | 196166.67 |
| 12 | 2026-03 | 2164.76 | 543.55 | 1621.21 | 194545.45 |
| 13 | 2026-04 | 2160.27 | 539.05 | 1621.21 | 192924.24 |
| 14 | 2026-05 | 2155.77 | 534.56 | 1621.21 | 191303.03 |
| 15 | 2026-06 | 2151.28 | 530.07 | 1621.21 | 189681.82 |
| 16 | 2026-07 | 2146.79 | 525.58 | 1621.21 | 188060.61 |
| 17 | 2026-08 | 2142.30 | 521.08 | 1621.21 | 186439.39 |
| 18 | 2026-09 | 2137.80 | 516.59 | 1621.21 | 184818.18 |
| 19 | 2026-10 | 2133.31 | 512.10 | 1621.21 | 183196.97 |
| 20 | 2026-11 | 2128.82 | 507.61 | 1621.21 | 181575.76 |
| 21 | 2026-12 | 2124.33 | 503.12 | 1621.21 | 179954.55 |
| 22 | 2027-01 | 2119.84 | 498.62 | 1621.21 | 178333.33 |
| 23 | 2027-02 | 2115.34 | 494.13 | 1621.21 | 176712.12 |
| 24 | 2027-03 | 2110.85 | 489.64 | 1621.21 | 175090.91 |
| 25 | 2027-04 | 2106.36 | 485.15 | 1621.21 | 173469.70 |
| 26 | 2027-05 | 2101.87 | 480.66 | 1621.21 | 171848.48 |
| 27 | 2027-06 | 2097.38 | 476.16 | 1621.21 | 170227.27 |
| 28 | 2027-07 | 2092.88 | 471.67 | 1621.21 | 168606.06 |
| 29 | 2027-08 | 2088.39 | 467.18 | 1621.21 | 166984.85 |
| 30 | 2027-09 | 2083.90 | 462.69 | 1621.21 | 165363.64 |
| 31 | 2027-10 | 2079.41 | 458.20 | 1621.21 | 163742.42 |
| 32 | 2027-11 | 2074.92 | 453.70 | 1621.21 | 162121.21 |
| 33 | 2027-12 | 2070.42 | 449.21 | 1621.21 | 160500.00 |
| 34 | 2028-01 | 2065.93 | 444.72 | 1621.21 | 158878.79 |
| 35 | 2028-02 | 2061.44 | 440.23 | 1621.21 | 157257.58 |
| 36 | 2028-03 | 2056.95 | 435.73 | 1621.21 | 155636.36 |
| 37 | 2028-04 | 2052.45 | 431.24 | 1621.21 | 154015.15 |
| 38 | 2028-05 | 2047.96 | 426.75 | 1621.21 | 152393.94 |
| 39 | 2028-06 | 2043.47 | 422.26 | 1621.21 | 150772.73 |
| 40 | 2028-07 | 2038.98 | 417.77 | 1621.21 | 149151.52 |
| 41 | 2028-08 | 2034.49 | 413.27 | 1621.21 | 147530.30 |
| 42 | 2028-09 | 2029.99 | 408.78 | 1621.21 | 145909.09 |
| 43 | 2028-10 | 2025.50 | 404.29 | 1621.21 | 144287.88 |
| 44 | 2028-11 | 2021.01 | 399.80 | 1621.21 | 142666.67 |
| 45 | 2028-12 | 2016.52 | 395.31 | 1621.21 | 141045.45 |
| 46 | 2029-01 | 2012.03 | 390.81 | 1621.21 | 139424.24 |
| 47 | 2029-02 | 2007.53 | 386.32 | 1621.21 | 137803.03 |
| 48 | 2029-03 | 2003.04 | 381.83 | 1621.21 | 136181.82 |
| 49 | 2029-04 | 1998.55 | 377.34 | 1621.21 | 134560.61 |
| 50 | 2029-05 | 1994.06 | 372.85 | 1621.21 | 132939.39 |
| 51 | 2029-06 | 1989.57 | 368.35 | 1621.21 | 131318.18 |
| 52 | 2029-07 | 1985.07 | 363.86 | 1621.21 | 129696.97 |
| 53 | 2029-08 | 1980.58 | 359.37 | 1621.21 | 128075.76 |
| 54 | 2029-09 | 1976.09 | 354.88 | 1621.21 | 126454.55 |
| 55 | 2029-10 | 1971.60 | 350.38 | 1621.21 | 124833.33 |
| 56 | 2029-11 | 1967.10 | 345.89 | 1621.21 | 123212.12 |
| 57 | 2029-12 | 1962.61 | 341.40 | 1621.21 | 121590.91 |
| 58 | 2030-01 | 1958.12 | 336.91 | 1621.21 | 119969.70 |
| 59 | 2030-02 | 1953.63 | 332.42 | 1621.21 | 118348.48 |
| 60 | 2030-03 | 1949.14 | 327.92 | 1621.21 | 116727.27 |
| 61 | 2030-04 | 1944.64 | 323.43 | 1621.21 | 115106.06 |
| 62 | 2030-05 | 1940.15 | 318.94 | 1621.21 | 113484.85 |
| 63 | 2030-06 | 1935.66 | 314.45 | 1621.21 | 111863.64 |
| 64 | 2030-07 | 1931.17 | 309.96 | 1621.21 | 110242.42 |
| 65 | 2030-08 | 1926.68 | 305.46 | 1621.21 | 108621.21 |
| 66 | 2030-09 | 1922.18 | 300.97 | 1621.21 | 107000.00 |
| 67 | 2030-10 | 1917.69 | 296.48 | 1621.21 | 105378.79 |
| 68 | 2030-11 | 1913.20 | 291.99 | 1621.21 | 103757.58 |
| 69 | 2030-12 | 1908.71 | 287.49 | 1621.21 | 102136.36 |
| 70 | 2031-01 | 1904.21 | 283.00 | 1621.21 | 100515.15 |
| 71 | 2031-02 | 1899.72 | 278.51 | 1621.21 | 98893.94 |
| 72 | 2031-03 | 1895.23 | 274.02 | 1621.21 | 97272.73 |
| 73 | 2031-04 | 1890.74 | 269.53 | 1621.21 | 95651.52 |
| 74 | 2031-05 | 1886.25 | 265.03 | 1621.21 | 94030.30 |
| 75 | 2031-06 | 1881.75 | 260.54 | 1621.21 | 92409.09 |
| 76 | 2031-07 | 1877.26 | 256.05 | 1621.21 | 90787.88 |
| 77 | 2031-08 | 1872.77 | 251.56 | 1621.21 | 89166.67 |
| 78 | 2031-09 | 1868.28 | 247.07 | 1621.21 | 87545.45 |
| 79 | 2031-10 | 1863.79 | 242.57 | 1621.21 | 85924.24 |
| 80 | 2031-11 | 1859.29 | 238.08 | 1621.21 | 84303.03 |
| 81 | 2031-12 | 1854.80 | 233.59 | 1621.21 | 82681.82 |
| 82 | 2032-01 | 1850.31 | 229.10 | 1621.21 | 81060.61 |
| 83 | 2032-02 | 1845.82 | 224.61 | 1621.21 | 79439.39 |
| 84 | 2032-03 | 1841.33 | 220.11 | 1621.21 | 77818.18 |
| 85 | 2032-04 | 1836.83 | 215.62 | 1621.21 | 76196.97 |
| 86 | 2032-05 | 1832.34 | 211.13 | 1621.21 | 74575.76 |
| 87 | 2032-06 | 1827.85 | 206.64 | 1621.21 | 72954.55 |
| 88 | 2032-07 | 1823.36 | 202.14 | 1621.21 | 71333.33 |
| 89 | 2032-08 | 1818.86 | 197.65 | 1621.21 | 69712.12 |
| 90 | 2032-09 | 1814.37 | 193.16 | 1621.21 | 68090.91 |
| 91 | 2032-10 | 1809.88 | 188.67 | 1621.21 | 66469.70 |
| 92 | 2032-11 | 1805.39 | 184.18 | 1621.21 | 64848.48 |
| 93 | 2032-12 | 1800.90 | 179.68 | 1621.21 | 63227.27 |
| 94 | 2033-01 | 1796.40 | 175.19 | 1621.21 | 61606.06 |
| 95 | 2033-02 | 1791.91 | 170.70 | 1621.21 | 59984.85 |
| 96 | 2033-03 | 1787.42 | 166.21 | 1621.21 | 58363.64 |
| 97 | 2033-04 | 1782.93 | 161.72 | 1621.21 | 56742.42 |
| 98 | 2033-05 | 1778.44 | 157.22 | 1621.21 | 55121.21 |
| 99 | 2033-06 | 1773.94 | 152.73 | 1621.21 | 53500.00 |
| 100 | 2033-07 | 1769.45 | 148.24 | 1621.21 | 51878.79 |
| 101 | 2033-08 | 1764.96 | 143.75 | 1621.21 | 50257.58 |
| 102 | 2033-09 | 1760.47 | 139.26 | 1621.21 | 48636.36 |
| 103 | 2033-10 | 1755.98 | 134.76 | 1621.21 | 47015.15 |
| 104 | 2033-11 | 1751.48 | 130.27 | 1621.21 | 45393.94 |
| 105 | 2033-12 | 1746.99 | 125.78 | 1621.21 | 43772.73 |
| 106 | 2034-01 | 1742.50 | 121.29 | 1621.21 | 42151.52 |
| 107 | 2034-02 | 1738.01 | 116.79 | 1621.21 | 40530.30 |
| 108 | 2034-03 | 1733.51 | 112.30 | 1621.21 | 38909.09 |
| 109 | 2034-04 | 1729.02 | 107.81 | 1621.21 | 37287.88 |
| 110 | 2034-05 | 1724.53 | 103.32 | 1621.21 | 35666.67 |
| 111 | 2034-06 | 1720.04 | 98.83 | 1621.21 | 34045.45 |
| 112 | 2034-07 | 1715.55 | 94.33 | 1621.21 | 32424.24 |
| 113 | 2034-08 | 1711.05 | 89.84 | 1621.21 | 30803.03 |
| 114 | 2034-09 | 1706.56 | 85.35 | 1621.21 | 29181.82 |
| 115 | 2034-10 | 1702.07 | 80.86 | 1621.21 | 27560.61 |
| 116 | 2034-11 | 1697.58 | 76.37 | 1621.21 | 25939.39 |
| 117 | 2034-12 | 1693.09 | 71.87 | 1621.21 | 24318.18 |
| 118 | 2035-01 | 1688.59 | 67.38 | 1621.21 | 22696.97 |
| 119 | 2035-02 | 1684.10 | 62.89 | 1621.21 | 21075.76 |
| 120 | 2035-03 | 1679.61 | 58.40 | 1621.21 | 19454.55 |
| 121 | 2035-04 | 1675.12 | 53.91 | 1621.21 | 17833.33 |
| 122 | 2035-05 | 1670.63 | 49.41 | 1621.21 | 16212.12 |
| 123 | 2035-06 | 1666.13 | 44.92 | 1621.21 | 14590.91 |
| 124 | 2035-07 | 1661.64 | 40.43 | 1621.21 | 12969.70 |
| 125 | 2035-08 | 1657.15 | 35.94 | 1621.21 | 11348.48 |
| 126 | 2035-09 | 1652.66 | 31.44 | 1621.21 | 9727.27 |
| 127 | 2035-10 | 1648.16 | 26.95 | 1621.21 | 8106.06 |
| 128 | 2035-11 | 1643.67 | 22.46 | 1621.21 | 6484.85 |
| 129 | 2035-12 | 1639.18 | 17.97 | 1621.21 | 4863.64 |
| 130 | 2036-01 | 1634.69 | 13.48 | 1621.21 | 3242.42 |
| 131 | 2036-02 | 1630.20 | 8.98 | 1621.21 | 1621.21 |
| 132 | 2036-03 | 1625.70 | 4.49 | 1621.21 | 0.00 |