贷款30万（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：30万
还款月数：11年
每月还款：2650.24元
利息总额：4.98万
本息合计：34.98万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 2650.24 | 712.50 | 1937.74 | 298062.26 |
| 2 | 2024-10 | 2650.24 | 707.90 | 1942.34 | 296119.92 |
| 3 | 2024-11 | 2650.24 | 703.28 | 1946.95 | 294172.97 |
| 4 | 2024-12 | 2650.24 | 698.66 | 1951.58 | 292221.40 |
| 5 | 2025-01 | 2650.24 | 694.03 | 1956.21 | 290265.19 |
| 6 | 2025-02 | 2650.24 | 689.38 | 1960.86 | 288304.33 |
| 7 | 2025-03 | 2650.24 | 684.72 | 1965.51 | 286338.81 |
| 8 | 2025-04 | 2650.24 | 680.05 | 1970.18 | 284368.63 |
| 9 | 2025-05 | 2650.24 | 675.38 | 1974.86 | 282393.77 |
| 10 | 2025-06 | 2650.24 | 670.69 | 1979.55 | 280414.22 |
| 11 | 2025-07 | 2650.24 | 665.98 | 1984.25 | 278429.97 |
| 12 | 2025-08 | 2650.24 | 661.27 | 1988.97 | 276441.00 |
| 13 | 2025-09 | 2650.24 | 656.55 | 1993.69 | 274447.31 |
| 14 | 2025-10 | 2650.24 | 651.81 | 1998.42 | 272448.89 |
| 15 | 2025-11 | 2650.24 | 647.07 | 2003.17 | 270445.72 |
| 16 | 2025-12 | 2650.24 | 642.31 | 2007.93 | 268437.79 |
| 17 | 2026-01 | 2650.24 | 637.54 | 2012.70 | 266425.09 |
| 18 | 2026-02 | 2650.24 | 632.76 | 2017.48 | 264407.61 |
| 19 | 2026-03 | 2650.24 | 627.97 | 2022.27 | 262385.35 |
| 20 | 2026-04 | 2650.24 | 623.17 | 2027.07 | 260358.27 |
| 21 | 2026-05 | 2650.24 | 618.35 | 2031.89 | 258326.39 |
| 22 | 2026-06 | 2650.24 | 613.53 | 2036.71 | 256289.68 |
| 23 | 2026-07 | 2650.24 | 608.69 | 2041.55 | 254248.13 |
| 24 | 2026-08 | 2650.24 | 603.84 | 2046.40 | 252201.73 |
| 25 | 2026-09 | 2650.24 | 598.98 | 2051.26 | 250150.47 |
| 26 | 2026-10 | 2650.24 | 594.11 | 2056.13 | 248094.34 |
| 27 | 2026-11 | 2650.24 | 589.22 | 2061.01 | 246033.33 |
| 28 | 2026-12 | 2650.24 | 584.33 | 2065.91 | 243967.42 |
| 29 | 2027-01 | 2650.24 | 579.42 | 2070.81 | 241896.61 |
| 30 | 2027-02 | 2650.24 | 574.50 | 2075.73 | 239820.88 |
| 31 | 2027-03 | 2650.24 | 569.57 | 2080.66 | 237740.21 |
| 32 | 2027-04 | 2650.24 | 564.63 | 2085.60 | 235654.61 |
| 33 | 2027-05 | 2650.24 | 559.68 | 2090.56 | 233564.05 |
| 34 | 2027-06 | 2650.24 | 554.71 | 2095.52 | 231468.53 |
| 35 | 2027-07 | 2650.24 | 549.74 | 2100.50 | 229368.03 |
| 36 | 2027-08 | 2650.24 | 544.75 | 2105.49 | 227262.55 |
| 37 | 2027-09 | 2650.24 | 539.75 | 2110.49 | 225152.06 |
| 38 | 2027-10 | 2650.24 | 534.74 | 2115.50 | 223036.56 |
| 39 | 2027-11 | 2650.24 | 529.71 | 2120.52 | 220916.03 |
| 40 | 2027-12 | 2650.24 | 524.68 | 2125.56 | 218790.47 |
| 41 | 2028-01 | 2650.24 | 519.63 | 2130.61 | 216659.86 |
| 42 | 2028-02 | 2650.24 | 514.57 | 2135.67 | 214524.19 |
| 43 | 2028-03 | 2650.24 | 509.49 | 2140.74 | 212383.45 |
| 44 | 2028-04 | 2650.24 | 504.41 | 2145.83 | 210237.62 |
| 45 | 2028-05 | 2650.24 | 499.31 | 2150.92 | 208086.70 |
| 46 | 2028-06 | 2650.24 | 494.21 | 2156.03 | 205930.67 |
| 47 | 2028-07 | 2650.24 | 489.09 | 2161.15 | 203769.52 |
| 48 | 2028-08 | 2650.24 | 483.95 | 2166.28 | 201603.23 |
| 49 | 2028-09 | 2650.24 | 478.81 | 2171.43 | 199431.81 |
| 50 | 2028-10 | 2650.24 | 473.65 | 2176.59 | 197255.22 |
| 51 | 2028-11 | 2650.24 | 468.48 | 2181.76 | 195073.46 |
| 52 | 2028-12 | 2650.24 | 463.30 | 2186.94 | 192886.53 |
| 53 | 2029-01 | 2650.24 | 458.11 | 2192.13 | 190694.40 |
| 54 | 2029-02 | 2650.24 | 452.90 | 2197.34 | 188497.06 |
| 55 | 2029-03 | 2650.24 | 447.68 | 2202.56 | 186294.50 |
| 56 | 2029-04 | 2650.24 | 442.45 | 2207.79 | 184086.71 |
| 57 | 2029-05 | 2650.24 | 437.21 | 2213.03 | 181873.68 |
| 58 | 2029-06 | 2650.24 | 431.95 | 2218.29 | 179655.40 |
| 59 | 2029-07 | 2650.24 | 426.68 | 2223.56 | 177431.84 |
| 60 | 2029-08 | 2650.24 | 421.40 | 2228.84 | 175203.01 |
| 61 | 2029-09 | 2650.24 | 416.11 | 2234.13 | 172968.88 |
| 62 | 2029-10 | 2650.24 | 410.80 | 2239.44 | 170729.44 |
| 63 | 2029-11 | 2650.24 | 405.48 | 2244.75 | 168484.69 |
| 64 | 2029-12 | 2650.24 | 400.15 | 2250.09 | 166234.60 |
| 65 | 2030-01 | 2650.24 | 394.81 | 2255.43 | 163979.17 |
| 66 | 2030-02 | 2650.24 | 389.45 | 2260.79 | 161718.38 |
| 67 | 2030-03 | 2650.24 | 384.08 | 2266.16 | 159452.23 |
| 68 | 2030-04 | 2650.24 | 378.70 | 2271.54 | 157180.69 |
| 69 | 2030-05 | 2650.24 | 373.30 | 2276.93 | 154903.76 |
| 70 | 2030-06 | 2650.24 | 367.90 | 2282.34 | 152621.42 |
| 71 | 2030-07 | 2650.24 | 362.48 | 2287.76 | 150333.66 |
| 72 | 2030-08 | 2650.24 | 357.04 | 2293.19 | 148040.46 |
| 73 | 2030-09 | 2650.24 | 351.60 | 2298.64 | 145741.82 |
| 74 | 2030-10 | 2650.24 | 346.14 | 2304.10 | 143437.72 |
| 75 | 2030-11 | 2650.24 | 340.66 | 2309.57 | 141128.15 |
| 76 | 2030-12 | 2650.24 | 335.18 | 2315.06 | 138813.09 |
| 77 | 2031-01 | 2650.24 | 329.68 | 2320.56 | 136492.54 |
| 78 | 2031-02 | 2650.24 | 324.17 | 2326.07 | 134166.47 |
| 79 | 2031-03 | 2650.24 | 318.65 | 2331.59 | 131834.88 |
| 80 | 2031-04 | 2650.24 | 313.11 | 2337.13 | 129497.75 |
| 81 | 2031-05 | 2650.24 | 307.56 | 2342.68 | 127155.07 |
| 82 | 2031-06 | 2650.24 | 301.99 | 2348.24 | 124806.83 |
| 83 | 2031-07 | 2650.24 | 296.42 | 2353.82 | 122453.01 |
| 84 | 2031-08 | 2650.24 | 290.83 | 2359.41 | 120093.60 |
| 85 | 2031-09 | 2650.24 | 285.22 | 2365.01 | 117728.58 |
| 86 | 2031-10 | 2650.24 | 279.61 | 2370.63 | 115357.95 |
| 87 | 2031-11 | 2650.24 | 273.98 | 2376.26 | 112981.69 |
| 88 | 2031-12 | 2650.24 | 268.33 | 2381.91 | 110599.78 |
| 89 | 2032-01 | 2650.24 | 262.67 | 2387.56 | 108212.22 |
| 90 | 2032-02 | 2650.24 | 257.00 | 2393.23 | 105818.99 |
| 91 | 2032-03 | 2650.24 | 251.32 | 2398.92 | 103420.07 |
| 92 | 2032-04 | 2650.24 | 245.62 | 2404.61 | 101015.46 |
| 93 | 2032-05 | 2650.24 | 239.91 | 2410.33 | 98605.13 |
| 94 | 2032-06 | 2650.24 | 234.19 | 2416.05 | 96189.08 |
| 95 | 2032-07 | 2650.24 | 228.45 | 2421.79 | 93767.29 |
| 96 | 2032-08 | 2650.24 | 222.70 | 2427.54 | 91339.76 |
| 97 | 2032-09 | 2650.24 | 216.93 | 2433.30 | 88906.45 |
| 98 | 2032-10 | 2650.24 | 211.15 | 2439.08 | 86467.37 |
| 99 | 2032-11 | 2650.24 | 205.36 | 2444.88 | 84022.49 |
| 100 | 2032-12 | 2650.24 | 199.55 | 2450.68 | 81571.81 |
| 101 | 2033-01 | 2650.24 | 193.73 | 2456.50 | 79115.30 |
| 102 | 2033-02 | 2650.24 | 187.90 | 2462.34 | 76652.96 |
| 103 | 2033-03 | 2650.24 | 182.05 | 2468.19 | 74184.78 |
| 104 | 2033-04 | 2650.24 | 176.19 | 2474.05 | 71710.73 |
| 105 | 2033-05 | 2650.24 | 170.31 | 2479.92 | 69230.81 |
| 106 | 2033-06 | 2650.24 | 164.42 | 2485.81 | 66744.99 |
| 107 | 2033-07 | 2650.24 | 158.52 | 2491.72 | 64253.28 |
| 108 | 2033-08 | 2650.24 | 152.60 | 2497.64 | 61755.64 |
| 109 | 2033-09 | 2650.24 | 146.67 | 2503.57 | 59252.07 |
| 110 | 2033-10 | 2650.24 | 140.72 | 2509.51 | 56742.56 |
| 111 | 2033-11 | 2650.24 | 134.76 | 2515.47 | 54227.09 |
| 112 | 2033-12 | 2650.24 | 128.79 | 2521.45 | 51705.64 |
| 113 | 2034-01 | 2650.24 | 122.80 | 2527.44 | 49178.20 |
| 114 | 2034-02 | 2650.24 | 116.80 | 2533.44 | 46644.77 |
| 115 | 2034-03 | 2650.24 | 110.78 | 2539.46 | 44105.31 |
| 116 | 2034-04 | 2650.24 | 104.75 | 2545.49 | 41559.82 |
| 117 | 2034-05 | 2650.24 | 98.70 | 2551.53 | 39008.29 |
| 118 | 2034-06 | 2650.24 | 92.64 | 2557.59 | 36450.70 |
| 119 | 2034-07 | 2650.24 | 86.57 | 2563.67 | 33887.03 |
| 120 | 2034-08 | 2650.24 | 80.48 | 2569.76 | 31317.28 |
| 121 | 2034-09 | 2650.24 | 74.38 | 2575.86 | 28741.42 |
| 122 | 2034-10 | 2650.24 | 68.26 | 2581.98 | 26159.44 |
| 123 | 2034-11 | 2650.24 | 62.13 | 2588.11 | 23571.34 |
| 124 | 2034-12 | 2650.24 | 55.98 | 2594.25 | 20977.08 |
| 125 | 2035-01 | 2650.24 | 49.82 | 2600.42 | 18376.66 |
| 126 | 2035-02 | 2650.24 | 43.64 | 2606.59 | 15770.07 |
| 127 | 2035-03 | 2650.24 | 37.45 | 2612.78 | 13157.29 |
| 128 | 2035-04 | 2650.24 | 31.25 | 2618.99 | 10538.30 |
| 129 | 2035-05 | 2650.24 | 25.03 | 2625.21 | 7913.09 |
| 130 | 2035-06 | 2650.24 | 18.79 | 2631.44 | 5281.65 |
| 131 | 2035-07 | 2650.24 | 12.54 | 2637.69 | 2643.96 |
| 132 | 2035-08 | 2650.24 | 6.28 | 2643.96 | 0.00 |
等额本金还款方式：
贷款总额：30万
还款月数：11年
首月还款：2985.23元
每月递减：5.4元
利息总额：4.74万
本息合计：34.74万
节省利息：2450元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 2985.23 | 712.50 | 2272.73 | 297727.27 |
| 2 | 2024-10 | 2979.83 | 707.10 | 2272.73 | 295454.55 |
| 3 | 2024-11 | 2974.43 | 701.70 | 2272.73 | 293181.82 |
| 4 | 2024-12 | 2969.03 | 696.31 | 2272.73 | 290909.09 |
| 5 | 2025-01 | 2963.64 | 690.91 | 2272.73 | 288636.36 |
| 6 | 2025-02 | 2958.24 | 685.51 | 2272.73 | 286363.64 |
| 7 | 2025-03 | 2952.84 | 680.11 | 2272.73 | 284090.91 |
| 8 | 2025-04 | 2947.44 | 674.72 | 2272.73 | 281818.18 |
| 9 | 2025-05 | 2942.05 | 669.32 | 2272.73 | 279545.45 |
| 10 | 2025-06 | 2936.65 | 663.92 | 2272.73 | 277272.73 |
| 11 | 2025-07 | 2931.25 | 658.52 | 2272.73 | 275000.00 |
| 12 | 2025-08 | 2925.85 | 653.13 | 2272.73 | 272727.27 |
| 13 | 2025-09 | 2920.45 | 647.73 | 2272.73 | 270454.55 |
| 14 | 2025-10 | 2915.06 | 642.33 | 2272.73 | 268181.82 |
| 15 | 2025-11 | 2909.66 | 636.93 | 2272.73 | 265909.09 |
| 16 | 2025-12 | 2904.26 | 631.53 | 2272.73 | 263636.36 |
| 17 | 2026-01 | 2898.86 | 626.14 | 2272.73 | 261363.64 |
| 18 | 2026-02 | 2893.47 | 620.74 | 2272.73 | 259090.91 |
| 19 | 2026-03 | 2888.07 | 615.34 | 2272.73 | 256818.18 |
| 20 | 2026-04 | 2882.67 | 609.94 | 2272.73 | 254545.45 |
| 21 | 2026-05 | 2877.27 | 604.55 | 2272.73 | 252272.73 |
| 22 | 2026-06 | 2871.88 | 599.15 | 2272.73 | 250000.00 |
| 23 | 2026-07 | 2866.48 | 593.75 | 2272.73 | 247727.27 |
| 24 | 2026-08 | 2861.08 | 588.35 | 2272.73 | 245454.55 |
| 25 | 2026-09 | 2855.68 | 582.95 | 2272.73 | 243181.82 |
| 26 | 2026-10 | 2850.28 | 577.56 | 2272.73 | 240909.09 |
| 27 | 2026-11 | 2844.89 | 572.16 | 2272.73 | 238636.36 |
| 28 | 2026-12 | 2839.49 | 566.76 | 2272.73 | 236363.64 |
| 29 | 2027-01 | 2834.09 | 561.36 | 2272.73 | 234090.91 |
| 30 | 2027-02 | 2828.69 | 555.97 | 2272.73 | 231818.18 |
| 31 | 2027-03 | 2823.30 | 550.57 | 2272.73 | 229545.45 |
| 32 | 2027-04 | 2817.90 | 545.17 | 2272.73 | 227272.73 |
| 33 | 2027-05 | 2812.50 | 539.77 | 2272.73 | 225000.00 |
| 34 | 2027-06 | 2807.10 | 534.38 | 2272.73 | 222727.27 |
| 35 | 2027-07 | 2801.70 | 528.98 | 2272.73 | 220454.55 |
| 36 | 2027-08 | 2796.31 | 523.58 | 2272.73 | 218181.82 |
| 37 | 2027-09 | 2790.91 | 518.18 | 2272.73 | 215909.09 |
| 38 | 2027-10 | 2785.51 | 512.78 | 2272.73 | 213636.36 |
| 39 | 2027-11 | 2780.11 | 507.39 | 2272.73 | 211363.64 |
| 40 | 2027-12 | 2774.72 | 501.99 | 2272.73 | 209090.91 |
| 41 | 2028-01 | 2769.32 | 496.59 | 2272.73 | 206818.18 |
| 42 | 2028-02 | 2763.92 | 491.19 | 2272.73 | 204545.45 |
| 43 | 2028-03 | 2758.52 | 485.80 | 2272.73 | 202272.73 |
| 44 | 2028-04 | 2753.13 | 480.40 | 2272.73 | 200000.00 |
| 45 | 2028-05 | 2747.73 | 475.00 | 2272.73 | 197727.27 |
| 46 | 2028-06 | 2742.33 | 469.60 | 2272.73 | 195454.55 |
| 47 | 2028-07 | 2736.93 | 464.20 | 2272.73 | 193181.82 |
| 48 | 2028-08 | 2731.53 | 458.81 | 2272.73 | 190909.09 |
| 49 | 2028-09 | 2726.14 | 453.41 | 2272.73 | 188636.36 |
| 50 | 2028-10 | 2720.74 | 448.01 | 2272.73 | 186363.64 |
| 51 | 2028-11 | 2715.34 | 442.61 | 2272.73 | 184090.91 |
| 52 | 2028-12 | 2709.94 | 437.22 | 2272.73 | 181818.18 |
| 53 | 2029-01 | 2704.55 | 431.82 | 2272.73 | 179545.45 |
| 54 | 2029-02 | 2699.15 | 426.42 | 2272.73 | 177272.73 |
| 55 | 2029-03 | 2693.75 | 421.02 | 2272.73 | 175000.00 |
| 56 | 2029-04 | 2688.35 | 415.63 | 2272.73 | 172727.27 |
| 57 | 2029-05 | 2682.95 | 410.23 | 2272.73 | 170454.55 |
| 58 | 2029-06 | 2677.56 | 404.83 | 2272.73 | 168181.82 |
| 59 | 2029-07 | 2672.16 | 399.43 | 2272.73 | 165909.09 |
| 60 | 2029-08 | 2666.76 | 394.03 | 2272.73 | 163636.36 |
| 61 | 2029-09 | 2661.36 | 388.64 | 2272.73 | 161363.64 |
| 62 | 2029-10 | 2655.97 | 383.24 | 2272.73 | 159090.91 |
| 63 | 2029-11 | 2650.57 | 377.84 | 2272.73 | 156818.18 |
| 64 | 2029-12 | 2645.17 | 372.44 | 2272.73 | 154545.45 |
| 65 | 2030-01 | 2639.77 | 367.05 | 2272.73 | 152272.73 |
| 66 | 2030-02 | 2634.38 | 361.65 | 2272.73 | 150000.00 |
| 67 | 2030-03 | 2628.98 | 356.25 | 2272.73 | 147727.27 |
| 68 | 2030-04 | 2623.58 | 350.85 | 2272.73 | 145454.55 |
| 69 | 2030-05 | 2618.18 | 345.45 | 2272.73 | 143181.82 |
| 70 | 2030-06 | 2612.78 | 340.06 | 2272.73 | 140909.09 |
| 71 | 2030-07 | 2607.39 | 334.66 | 2272.73 | 138636.36 |
| 72 | 2030-08 | 2601.99 | 329.26 | 2272.73 | 136363.64 |
| 73 | 2030-09 | 2596.59 | 323.86 | 2272.73 | 134090.91 |
| 74 | 2030-10 | 2591.19 | 318.47 | 2272.73 | 131818.18 |
| 75 | 2030-11 | 2585.80 | 313.07 | 2272.73 | 129545.45 |
| 76 | 2030-12 | 2580.40 | 307.67 | 2272.73 | 127272.73 |
| 77 | 2031-01 | 2575.00 | 302.27 | 2272.73 | 125000.00 |
| 78 | 2031-02 | 2569.60 | 296.88 | 2272.73 | 122727.27 |
| 79 | 2031-03 | 2564.20 | 291.48 | 2272.73 | 120454.55 |
| 80 | 2031-04 | 2558.81 | 286.08 | 2272.73 | 118181.82 |
| 81 | 2031-05 | 2553.41 | 280.68 | 2272.73 | 115909.09 |
| 82 | 2031-06 | 2548.01 | 275.28 | 2272.73 | 113636.36 |
| 83 | 2031-07 | 2542.61 | 269.89 | 2272.73 | 111363.64 |
| 84 | 2031-08 | 2537.22 | 264.49 | 2272.73 | 109090.91 |
| 85 | 2031-09 | 2531.82 | 259.09 | 2272.73 | 106818.18 |
| 86 | 2031-10 | 2526.42 | 253.69 | 2272.73 | 104545.45 |
| 87 | 2031-11 | 2521.02 | 248.30 | 2272.73 | 102272.73 |
| 88 | 2031-12 | 2515.63 | 242.90 | 2272.73 | 100000.00 |
| 89 | 2032-01 | 2510.23 | 237.50 | 2272.73 | 97727.27 |
| 90 | 2032-02 | 2504.83 | 232.10 | 2272.73 | 95454.55 |
| 91 | 2032-03 | 2499.43 | 226.70 | 2272.73 | 93181.82 |
| 92 | 2032-04 | 2494.03 | 221.31 | 2272.73 | 90909.09 |
| 93 | 2032-05 | 2488.64 | 215.91 | 2272.73 | 88636.36 |
| 94 | 2032-06 | 2483.24 | 210.51 | 2272.73 | 86363.64 |
| 95 | 2032-07 | 2477.84 | 205.11 | 2272.73 | 84090.91 |
| 96 | 2032-08 | 2472.44 | 199.72 | 2272.73 | 81818.18 |
| 97 | 2032-09 | 2467.05 | 194.32 | 2272.73 | 79545.45 |
| 98 | 2032-10 | 2461.65 | 188.92 | 2272.73 | 77272.73 |
| 99 | 2032-11 | 2456.25 | 183.52 | 2272.73 | 75000.00 |
| 100 | 2032-12 | 2450.85 | 178.13 | 2272.73 | 72727.27 |
| 101 | 2033-01 | 2445.45 | 172.73 | 2272.73 | 70454.55 |
| 102 | 2033-02 | 2440.06 | 167.33 | 2272.73 | 68181.82 |
| 103 | 2033-03 | 2434.66 | 161.93 | 2272.73 | 65909.09 |
| 104 | 2033-04 | 2429.26 | 156.53 | 2272.73 | 63636.36 |
| 105 | 2033-05 | 2423.86 | 151.14 | 2272.73 | 61363.64 |
| 106 | 2033-06 | 2418.47 | 145.74 | 2272.73 | 59090.91 |
| 107 | 2033-07 | 2413.07 | 140.34 | 2272.73 | 56818.18 |
| 108 | 2033-08 | 2407.67 | 134.94 | 2272.73 | 54545.45 |
| 109 | 2033-09 | 2402.27 | 129.55 | 2272.73 | 52272.73 |
| 110 | 2033-10 | 2396.88 | 124.15 | 2272.73 | 50000.00 |
| 111 | 2033-11 | 2391.48 | 118.75 | 2272.73 | 47727.27 |
| 112 | 2033-12 | 2386.08 | 113.35 | 2272.73 | 45454.55 |
| 113 | 2034-01 | 2380.68 | 107.95 | 2272.73 | 43181.82 |
| 114 | 2034-02 | 2375.28 | 102.56 | 2272.73 | 40909.09 |
| 115 | 2034-03 | 2369.89 | 97.16 | 2272.73 | 38636.36 |
| 116 | 2034-04 | 2364.49 | 91.76 | 2272.73 | 36363.64 |
| 117 | 2034-05 | 2359.09 | 86.36 | 2272.73 | 34090.91 |
| 118 | 2034-06 | 2353.69 | 80.97 | 2272.73 | 31818.18 |
| 119 | 2034-07 | 2348.30 | 75.57 | 2272.73 | 29545.45 |
| 120 | 2034-08 | 2342.90 | 70.17 | 2272.73 | 27272.73 |
| 121 | 2034-09 | 2337.50 | 64.77 | 2272.73 | 25000.00 |
| 122 | 2034-10 | 2332.10 | 59.38 | 2272.73 | 22727.27 |
| 123 | 2034-11 | 2326.70 | 53.98 | 2272.73 | 20454.55 |
| 124 | 2034-12 | 2321.31 | 48.58 | 2272.73 | 18181.82 |
| 125 | 2035-01 | 2315.91 | 43.18 | 2272.73 | 15909.09 |
| 126 | 2035-02 | 2310.51 | 37.78 | 2272.73 | 13636.36 |
| 127 | 2035-03 | 2305.11 | 32.39 | 2272.73 | 11363.64 |
| 128 | 2035-04 | 2299.72 | 26.99 | 2272.73 | 9090.91 |
| 129 | 2035-05 | 2294.32 | 21.59 | 2272.73 | 6818.18 |
| 130 | 2035-06 | 2288.92 | 16.19 | 2272.73 | 4545.45 |
| 131 | 2035-07 | 2283.52 | 10.80 | 2272.73 | 2272.73 |
| 132 | 2035-08 | 2278.13 | 5.40 | 2272.73 | 0.00 |