贷款13万（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：13万
还款月数：12年
每月还款：1082.23元
利息总额：2.58万
本息合计：15.58万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 1082.23 | 335.83 | 746.40 | 129253.60 |
| 2 | 2024-11 | 1082.23 | 333.91 | 748.33 | 128505.27 |
| 3 | 2024-12 | 1082.23 | 331.97 | 750.26 | 127755.01 |
| 4 | 2025-01 | 1082.23 | 330.03 | 752.20 | 127002.81 |
| 5 | 2025-02 | 1082.23 | 328.09 | 754.14 | 126248.67 |
| 6 | 2025-03 | 1082.23 | 326.14 | 756.09 | 125492.58 |
| 7 | 2025-04 | 1082.23 | 324.19 | 758.04 | 124734.53 |
| 8 | 2025-05 | 1082.23 | 322.23 | 760.00 | 123974.53 |
| 9 | 2025-06 | 1082.23 | 320.27 | 761.97 | 123212.56 |
| 10 | 2025-07 | 1082.23 | 318.30 | 763.93 | 122448.63 |
| 11 | 2025-08 | 1082.23 | 316.33 | 765.91 | 121682.72 |
| 12 | 2025-09 | 1082.23 | 314.35 | 767.89 | 120914.83 |
| 13 | 2025-10 | 1082.23 | 312.36 | 769.87 | 120144.96 |
| 14 | 2025-11 | 1082.23 | 310.37 | 771.86 | 119373.10 |
| 15 | 2025-12 | 1082.23 | 308.38 | 773.85 | 118599.25 |
| 16 | 2026-01 | 1082.23 | 306.38 | 775.85 | 117823.40 |
| 17 | 2026-02 | 1082.23 | 304.38 | 777.86 | 117045.54 |
| 18 | 2026-03 | 1082.23 | 302.37 | 779.87 | 116265.68 |
| 19 | 2026-04 | 1082.23 | 300.35 | 781.88 | 115483.80 |
| 20 | 2026-05 | 1082.23 | 298.33 | 783.90 | 114699.90 |
| 21 | 2026-06 | 1082.23 | 296.31 | 785.93 | 113913.97 |
| 22 | 2026-07 | 1082.23 | 294.28 | 787.96 | 113126.01 |
| 23 | 2026-08 | 1082.23 | 292.24 | 789.99 | 112336.02 |
| 24 | 2026-09 | 1082.23 | 290.20 | 792.03 | 111543.99 |
| 25 | 2026-10 | 1082.23 | 288.16 | 794.08 | 110749.91 |
| 26 | 2026-11 | 1082.23 | 286.10 | 796.13 | 109953.78 |
| 27 | 2026-12 | 1082.23 | 284.05 | 798.19 | 109155.60 |
| 28 | 2027-01 | 1082.23 | 281.99 | 800.25 | 108355.35 |
| 29 | 2027-02 | 1082.23 | 279.92 | 802.32 | 107553.03 |
| 30 | 2027-03 | 1082.23 | 277.85 | 804.39 | 106748.64 |
| 31 | 2027-04 | 1082.23 | 275.77 | 806.47 | 105942.18 |
| 32 | 2027-05 | 1082.23 | 273.68 | 808.55 | 105133.63 |
| 33 | 2027-06 | 1082.23 | 271.60 | 810.64 | 104322.99 |
| 34 | 2027-07 | 1082.23 | 269.50 | 812.73 | 103510.26 |
| 35 | 2027-08 | 1082.23 | 267.40 | 814.83 | 102695.42 |
| 36 | 2027-09 | 1082.23 | 265.30 | 816.94 | 101878.49 |
| 37 | 2027-10 | 1082.23 | 263.19 | 819.05 | 101059.44 |
| 38 | 2027-11 | 1082.23 | 261.07 | 821.16 | 100238.28 |
| 39 | 2027-12 | 1082.23 | 258.95 | 823.28 | 99414.99 |
| 40 | 2028-01 | 1082.23 | 256.82 | 825.41 | 98589.58 |
| 41 | 2028-02 | 1082.23 | 254.69 | 827.54 | 97762.04 |
| 42 | 2028-03 | 1082.23 | 252.55 | 829.68 | 96932.35 |
| 43 | 2028-04 | 1082.23 | 250.41 | 831.83 | 96100.53 |
| 44 | 2028-05 | 1082.23 | 248.26 | 833.97 | 95266.56 |
| 45 | 2028-06 | 1082.23 | 246.11 | 836.13 | 94430.43 |
| 46 | 2028-07 | 1082.23 | 243.95 | 838.29 | 93592.14 |
| 47 | 2028-08 | 1082.23 | 241.78 | 840.45 | 92751.69 |
| 48 | 2028-09 | 1082.23 | 239.61 | 842.63 | 91909.06 |
| 49 | 2028-10 | 1082.23 | 237.43 | 844.80 | 91064.26 |
| 50 | 2028-11 | 1082.23 | 235.25 | 846.98 | 90217.27 |
| 51 | 2028-12 | 1082.23 | 233.06 | 849.17 | 89368.10 |
| 52 | 2029-01 | 1082.23 | 230.87 | 851.37 | 88516.74 |
| 53 | 2029-02 | 1082.23 | 228.67 | 853.57 | 87663.17 |
| 54 | 2029-03 | 1082.23 | 226.46 | 855.77 | 86807.40 |
| 55 | 2029-04 | 1082.23 | 224.25 | 857.98 | 85949.42 |
| 56 | 2029-05 | 1082.23 | 222.04 | 860.20 | 85089.22 |
| 57 | 2029-06 | 1082.23 | 219.81 | 862.42 | 84226.80 |
| 58 | 2029-07 | 1082.23 | 217.59 | 864.65 | 83362.15 |
| 59 | 2029-08 | 1082.23 | 215.35 | 866.88 | 82495.27 |
| 60 | 2029-09 | 1082.23 | 213.11 | 869.12 | 81626.15 |
| 61 | 2029-10 | 1082.23 | 210.87 | 871.37 | 80754.79 |
| 62 | 2029-11 | 1082.23 | 208.62 | 873.62 | 79881.17 |
| 63 | 2029-12 | 1082.23 | 206.36 | 875.87 | 79005.29 |
| 64 | 2030-01 | 1082.23 | 204.10 | 878.14 | 78127.16 |
| 65 | 2030-02 | 1082.23 | 201.83 | 880.41 | 77246.75 |
| 66 | 2030-03 | 1082.23 | 199.55 | 882.68 | 76364.07 |
| 67 | 2030-04 | 1082.23 | 197.27 | 884.96 | 75479.11 |
| 68 | 2030-05 | 1082.23 | 194.99 | 887.25 | 74591.87 |
| 69 | 2030-06 | 1082.23 | 192.70 | 889.54 | 73702.33 |
| 70 | 2030-07 | 1082.23 | 190.40 | 891.84 | 72810.49 |
| 71 | 2030-08 | 1082.23 | 188.09 | 894.14 | 71916.35 |
| 72 | 2030-09 | 1082.23 | 185.78 | 896.45 | 71019.90 |
| 73 | 2030-10 | 1082.23 | 183.47 | 898.77 | 70121.14 |
| 74 | 2030-11 | 1082.23 | 181.15 | 901.09 | 69220.05 |
| 75 | 2030-12 | 1082.23 | 178.82 | 903.42 | 68316.64 |
| 76 | 2031-01 | 1082.23 | 176.48 | 905.75 | 67410.89 |
| 77 | 2031-02 | 1082.23 | 174.14 | 908.09 | 66502.80 |
| 78 | 2031-03 | 1082.23 | 171.80 | 910.43 | 65592.36 |
| 79 | 2031-04 | 1082.23 | 169.45 | 912.79 | 64679.58 |
| 80 | 2031-05 | 1082.23 | 167.09 | 915.14 | 63764.43 |
| 81 | 2031-06 | 1082.23 | 164.72 | 917.51 | 62846.92 |
| 82 | 2031-07 | 1082.23 | 162.35 | 919.88 | 61927.04 |
| 83 | 2031-08 | 1082.23 | 159.98 | 922.26 | 61004.79 |
| 84 | 2031-09 | 1082.23 | 157.60 | 924.64 | 60080.15 |
| 85 | 2031-10 | 1082.23 | 155.21 | 927.03 | 59153.13 |
| 86 | 2031-11 | 1082.23 | 152.81 | 929.42 | 58223.70 |
| 87 | 2031-12 | 1082.23 | 150.41 | 931.82 | 57291.88 |
| 88 | 2032-01 | 1082.23 | 148.00 | 934.23 | 56357.65 |
| 89 | 2032-02 | 1082.23 | 145.59 | 936.64 | 55421.01 |
| 90 | 2032-03 | 1082.23 | 143.17 | 939.06 | 54481.95 |
| 91 | 2032-04 | 1082.23 | 140.75 | 941.49 | 53540.46 |
| 92 | 2032-05 | 1082.23 | 138.31 | 943.92 | 52596.54 |
| 93 | 2032-06 | 1082.23 | 135.87 | 946.36 | 51650.18 |
| 94 | 2032-07 | 1082.23 | 133.43 | 948.80 | 50701.37 |
| 95 | 2032-08 | 1082.23 | 130.98 | 951.26 | 49750.12 |
| 96 | 2032-09 | 1082.23 | 128.52 | 953.71 | 48796.41 |
| 97 | 2032-10 | 1082.23 | 126.06 | 956.18 | 47840.23 |
| 98 | 2032-11 | 1082.23 | 123.59 | 958.65 | 46881.58 |
| 99 | 2032-12 | 1082.23 | 121.11 | 961.12 | 45920.46 |
| 100 | 2033-01 | 1082.23 | 118.63 | 963.61 | 44956.85 |
| 101 | 2033-02 | 1082.23 | 116.14 | 966.10 | 43990.76 |
| 102 | 2033-03 | 1082.23 | 113.64 | 968.59 | 43022.17 |
| 103 | 2033-04 | 1082.23 | 111.14 | 971.09 | 42051.08 |
| 104 | 2033-05 | 1082.23 | 108.63 | 973.60 | 41077.47 |
| 105 | 2033-06 | 1082.23 | 106.12 | 976.12 | 40101.36 |
| 106 | 2033-07 | 1082.23 | 103.60 | 978.64 | 39122.72 |
| 107 | 2033-08 | 1082.23 | 101.07 | 981.17 | 38141.55 |
| 108 | 2033-09 | 1082.23 | 98.53 | 983.70 | 37157.85 |
| 109 | 2033-10 | 1082.23 | 95.99 | 986.24 | 36171.61 |
| 110 | 2033-11 | 1082.23 | 93.44 | 988.79 | 35182.82 |
| 111 | 2033-12 | 1082.23 | 90.89 | 991.34 | 34191.47 |
| 112 | 2034-01 | 1082.23 | 88.33 | 993.91 | 33197.57 |
| 113 | 2034-02 | 1082.23 | 85.76 | 996.47 | 32201.10 |
| 114 | 2034-03 | 1082.23 | 83.19 | 999.05 | 31202.05 |
| 115 | 2034-04 | 1082.23 | 80.61 | 1001.63 | 30200.42 |
| 116 | 2034-05 | 1082.23 | 78.02 | 1004.22 | 29196.20 |
| 117 | 2034-06 | 1082.23 | 75.42 | 1006.81 | 28189.39 |
| 118 | 2034-07 | 1082.23 | 72.82 | 1009.41 | 27179.98 |
| 119 | 2034-08 | 1082.23 | 70.21 | 1012.02 | 26167.96 |
| 120 | 2034-09 | 1082.23 | 67.60 | 1014.63 | 25153.33 |
| 121 | 2034-10 | 1082.23 | 64.98 | 1017.25 | 24136.08 |
| 122 | 2034-11 | 1082.23 | 62.35 | 1019.88 | 23116.19 |
| 123 | 2034-12 | 1082.23 | 59.72 | 1022.52 | 22093.68 |
| 124 | 2035-01 | 1082.23 | 57.08 | 1025.16 | 21068.52 |
| 125 | 2035-02 | 1082.23 | 54.43 | 1027.81 | 20040.71 |
| 126 | 2035-03 | 1082.23 | 51.77 | 1030.46 | 19010.25 |
| 127 | 2035-04 | 1082.23 | 49.11 | 1033.12 | 17977.13 |
| 128 | 2035-05 | 1082.23 | 46.44 | 1035.79 | 16941.33 |
| 129 | 2035-06 | 1082.23 | 43.77 | 1038.47 | 15902.87 |
| 130 | 2035-07 | 1082.23 | 41.08 | 1041.15 | 14861.72 |
| 131 | 2035-08 | 1082.23 | 38.39 | 1043.84 | 13817.87 |
| 132 | 2035-09 | 1082.23 | 35.70 | 1046.54 | 12771.34 |
| 133 | 2035-10 | 1082.23 | 32.99 | 1049.24 | 11722.10 |
| 134 | 2035-11 | 1082.23 | 30.28 | 1051.95 | 10670.14 |
| 135 | 2035-12 | 1082.23 | 27.56 | 1054.67 | 9615.48 |
| 136 | 2036-01 | 1082.23 | 24.84 | 1057.39 | 8558.08 |
| 137 | 2036-02 | 1082.23 | 22.11 | 1060.13 | 7497.96 |
| 138 | 2036-03 | 1082.23 | 19.37 | 1062.86 | 6435.09 |
| 139 | 2036-04 | 1082.23 | 16.62 | 1065.61 | 5369.48 |
| 140 | 2036-05 | 1082.23 | 13.87 | 1068.36 | 4301.12 |
| 141 | 2036-06 | 1082.23 | 11.11 | 1071.12 | 3230.00 |
| 142 | 2036-07 | 1082.23 | 8.34 | 1073.89 | 2156.11 |
| 143 | 2036-08 | 1082.23 | 5.57 | 1076.66 | 1079.45 |
| 144 | 2036-09 | 1082.23 | 2.79 | 1079.45 | 0.00 |
等额本金还款方式：
贷款总额：13万
还款月数：12年
首月还款：1238.61元
每月递减：2.33元
利息总额：2.43万
本息合计：15.43万
节省利息：1493.72元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 1238.61 | 335.83 | 902.78 | 129097.22 |
| 2 | 2024-11 | 1236.28 | 333.50 | 902.78 | 128194.44 |
| 3 | 2024-12 | 1233.95 | 331.17 | 902.78 | 127291.67 |
| 4 | 2025-01 | 1231.61 | 328.84 | 902.78 | 126388.89 |
| 5 | 2025-02 | 1229.28 | 326.50 | 902.78 | 125486.11 |
| 6 | 2025-03 | 1226.95 | 324.17 | 902.78 | 124583.33 |
| 7 | 2025-04 | 1224.62 | 321.84 | 902.78 | 123680.56 |
| 8 | 2025-05 | 1222.29 | 319.51 | 902.78 | 122777.78 |
| 9 | 2025-06 | 1219.95 | 317.18 | 902.78 | 121875.00 |
| 10 | 2025-07 | 1217.62 | 314.84 | 902.78 | 120972.22 |
| 11 | 2025-08 | 1215.29 | 312.51 | 902.78 | 120069.44 |
| 12 | 2025-09 | 1212.96 | 310.18 | 902.78 | 119166.67 |
| 13 | 2025-10 | 1210.63 | 307.85 | 902.78 | 118263.89 |
| 14 | 2025-11 | 1208.29 | 305.52 | 902.78 | 117361.11 |
| 15 | 2025-12 | 1205.96 | 303.18 | 902.78 | 116458.33 |
| 16 | 2026-01 | 1203.63 | 300.85 | 902.78 | 115555.56 |
| 17 | 2026-02 | 1201.30 | 298.52 | 902.78 | 114652.78 |
| 18 | 2026-03 | 1198.96 | 296.19 | 902.78 | 113750.00 |
| 19 | 2026-04 | 1196.63 | 293.85 | 902.78 | 112847.22 |
| 20 | 2026-05 | 1194.30 | 291.52 | 902.78 | 111944.44 |
| 21 | 2026-06 | 1191.97 | 289.19 | 902.78 | 111041.67 |
| 22 | 2026-07 | 1189.64 | 286.86 | 902.78 | 110138.89 |
| 23 | 2026-08 | 1187.30 | 284.53 | 902.78 | 109236.11 |
| 24 | 2026-09 | 1184.97 | 282.19 | 902.78 | 108333.33 |
| 25 | 2026-10 | 1182.64 | 279.86 | 902.78 | 107430.56 |
| 26 | 2026-11 | 1180.31 | 277.53 | 902.78 | 106527.78 |
| 27 | 2026-12 | 1177.97 | 275.20 | 902.78 | 105625.00 |
| 28 | 2027-01 | 1175.64 | 272.86 | 902.78 | 104722.22 |
| 29 | 2027-02 | 1173.31 | 270.53 | 902.78 | 103819.44 |
| 30 | 2027-03 | 1170.98 | 268.20 | 902.78 | 102916.67 |
| 31 | 2027-04 | 1168.65 | 265.87 | 902.78 | 102013.89 |
| 32 | 2027-05 | 1166.31 | 263.54 | 902.78 | 101111.11 |
| 33 | 2027-06 | 1163.98 | 261.20 | 902.78 | 100208.33 |
| 34 | 2027-07 | 1161.65 | 258.87 | 902.78 | 99305.56 |
| 35 | 2027-08 | 1159.32 | 256.54 | 902.78 | 98402.78 |
| 36 | 2027-09 | 1156.98 | 254.21 | 902.78 | 97500.00 |
| 37 | 2027-10 | 1154.65 | 251.88 | 902.78 | 96597.22 |
| 38 | 2027-11 | 1152.32 | 249.54 | 902.78 | 95694.44 |
| 39 | 2027-12 | 1149.99 | 247.21 | 902.78 | 94791.67 |
| 40 | 2028-01 | 1147.66 | 244.88 | 902.78 | 93888.89 |
| 41 | 2028-02 | 1145.32 | 242.55 | 902.78 | 92986.11 |
| 42 | 2028-03 | 1142.99 | 240.21 | 902.78 | 92083.33 |
| 43 | 2028-04 | 1140.66 | 237.88 | 902.78 | 91180.56 |
| 44 | 2028-05 | 1138.33 | 235.55 | 902.78 | 90277.78 |
| 45 | 2028-06 | 1136.00 | 233.22 | 902.78 | 89375.00 |
| 46 | 2028-07 | 1133.66 | 230.89 | 902.78 | 88472.22 |
| 47 | 2028-08 | 1131.33 | 228.55 | 902.78 | 87569.44 |
| 48 | 2028-09 | 1129.00 | 226.22 | 902.78 | 86666.67 |
| 49 | 2028-10 | 1126.67 | 223.89 | 902.78 | 85763.89 |
| 50 | 2028-11 | 1124.33 | 221.56 | 902.78 | 84861.11 |
| 51 | 2028-12 | 1122.00 | 219.22 | 902.78 | 83958.33 |
| 52 | 2029-01 | 1119.67 | 216.89 | 902.78 | 83055.56 |
| 53 | 2029-02 | 1117.34 | 214.56 | 902.78 | 82152.78 |
| 54 | 2029-03 | 1115.01 | 212.23 | 902.78 | 81250.00 |
| 55 | 2029-04 | 1112.67 | 209.90 | 902.78 | 80347.22 |
| 56 | 2029-05 | 1110.34 | 207.56 | 902.78 | 79444.44 |
| 57 | 2029-06 | 1108.01 | 205.23 | 902.78 | 78541.67 |
| 58 | 2029-07 | 1105.68 | 202.90 | 902.78 | 77638.89 |
| 59 | 2029-08 | 1103.34 | 200.57 | 902.78 | 76736.11 |
| 60 | 2029-09 | 1101.01 | 198.23 | 902.78 | 75833.33 |
| 61 | 2029-10 | 1098.68 | 195.90 | 902.78 | 74930.56 |
| 62 | 2029-11 | 1096.35 | 193.57 | 902.78 | 74027.78 |
| 63 | 2029-12 | 1094.02 | 191.24 | 902.78 | 73125.00 |
| 64 | 2030-01 | 1091.68 | 188.91 | 902.78 | 72222.22 |
| 65 | 2030-02 | 1089.35 | 186.57 | 902.78 | 71319.44 |
| 66 | 2030-03 | 1087.02 | 184.24 | 902.78 | 70416.67 |
| 67 | 2030-04 | 1084.69 | 181.91 | 902.78 | 69513.89 |
| 68 | 2030-05 | 1082.36 | 179.58 | 902.78 | 68611.11 |
| 69 | 2030-06 | 1080.02 | 177.25 | 902.78 | 67708.33 |
| 70 | 2030-07 | 1077.69 | 174.91 | 902.78 | 66805.56 |
| 71 | 2030-08 | 1075.36 | 172.58 | 902.78 | 65902.78 |
| 72 | 2030-09 | 1073.03 | 170.25 | 902.78 | 65000.00 |
| 73 | 2030-10 | 1070.69 | 167.92 | 902.78 | 64097.22 |
| 74 | 2030-11 | 1068.36 | 165.58 | 902.78 | 63194.44 |
| 75 | 2030-12 | 1066.03 | 163.25 | 902.78 | 62291.67 |
| 76 | 2031-01 | 1063.70 | 160.92 | 902.78 | 61388.89 |
| 77 | 2031-02 | 1061.37 | 158.59 | 902.78 | 60486.11 |
| 78 | 2031-03 | 1059.03 | 156.26 | 902.78 | 59583.33 |
| 79 | 2031-04 | 1056.70 | 153.92 | 902.78 | 58680.56 |
| 80 | 2031-05 | 1054.37 | 151.59 | 902.78 | 57777.78 |
| 81 | 2031-06 | 1052.04 | 149.26 | 902.78 | 56875.00 |
| 82 | 2031-07 | 1049.70 | 146.93 | 902.78 | 55972.22 |
| 83 | 2031-08 | 1047.37 | 144.59 | 902.78 | 55069.44 |
| 84 | 2031-09 | 1045.04 | 142.26 | 902.78 | 54166.67 |
| 85 | 2031-10 | 1042.71 | 139.93 | 902.78 | 53263.89 |
| 86 | 2031-11 | 1040.38 | 137.60 | 902.78 | 52361.11 |
| 87 | 2031-12 | 1038.04 | 135.27 | 902.78 | 51458.33 |
| 88 | 2032-01 | 1035.71 | 132.93 | 902.78 | 50555.56 |
| 89 | 2032-02 | 1033.38 | 130.60 | 902.78 | 49652.78 |
| 90 | 2032-03 | 1031.05 | 128.27 | 902.78 | 48750.00 |
| 91 | 2032-04 | 1028.72 | 125.94 | 902.78 | 47847.22 |
| 92 | 2032-05 | 1026.38 | 123.61 | 902.78 | 46944.44 |
| 93 | 2032-06 | 1024.05 | 121.27 | 902.78 | 46041.67 |
| 94 | 2032-07 | 1021.72 | 118.94 | 902.78 | 45138.89 |
| 95 | 2032-08 | 1019.39 | 116.61 | 902.78 | 44236.11 |
| 96 | 2032-09 | 1017.05 | 114.28 | 902.78 | 43333.33 |
| 97 | 2032-10 | 1014.72 | 111.94 | 902.78 | 42430.56 |
| 98 | 2032-11 | 1012.39 | 109.61 | 902.78 | 41527.78 |
| 99 | 2032-12 | 1010.06 | 107.28 | 902.78 | 40625.00 |
| 100 | 2033-01 | 1007.73 | 104.95 | 902.78 | 39722.22 |
| 101 | 2033-02 | 1005.39 | 102.62 | 902.78 | 38819.44 |
| 102 | 2033-03 | 1003.06 | 100.28 | 902.78 | 37916.67 |
| 103 | 2033-04 | 1000.73 | 97.95 | 902.78 | 37013.89 |
| 104 | 2033-05 | 998.40 | 95.62 | 902.78 | 36111.11 |
| 105 | 2033-06 | 996.06 | 93.29 | 902.78 | 35208.33 |
| 106 | 2033-07 | 993.73 | 90.95 | 902.78 | 34305.56 |
| 107 | 2033-08 | 991.40 | 88.62 | 902.78 | 33402.78 |
| 108 | 2033-09 | 989.07 | 86.29 | 902.78 | 32500.00 |
| 109 | 2033-10 | 986.74 | 83.96 | 902.78 | 31597.22 |
| 110 | 2033-11 | 984.40 | 81.63 | 902.78 | 30694.44 |
| 111 | 2033-12 | 982.07 | 79.29 | 902.78 | 29791.67 |
| 112 | 2034-01 | 979.74 | 76.96 | 902.78 | 28888.89 |
| 113 | 2034-02 | 977.41 | 74.63 | 902.78 | 27986.11 |
| 114 | 2034-03 | 975.08 | 72.30 | 902.78 | 27083.33 |
| 115 | 2034-04 | 972.74 | 69.97 | 902.78 | 26180.56 |
| 116 | 2034-05 | 970.41 | 67.63 | 902.78 | 25277.78 |
| 117 | 2034-06 | 968.08 | 65.30 | 902.78 | 24375.00 |
| 118 | 2034-07 | 965.75 | 62.97 | 902.78 | 23472.22 |
| 119 | 2034-08 | 963.41 | 60.64 | 902.78 | 22569.44 |
| 120 | 2034-09 | 961.08 | 58.30 | 902.78 | 21666.67 |
| 121 | 2034-10 | 958.75 | 55.97 | 902.78 | 20763.89 |
| 122 | 2034-11 | 956.42 | 53.64 | 902.78 | 19861.11 |
| 123 | 2034-12 | 954.09 | 51.31 | 902.78 | 18958.33 |
| 124 | 2035-01 | 951.75 | 48.98 | 902.78 | 18055.56 |
| 125 | 2035-02 | 949.42 | 46.64 | 902.78 | 17152.78 |
| 126 | 2035-03 | 947.09 | 44.31 | 902.78 | 16250.00 |
| 127 | 2035-04 | 944.76 | 41.98 | 902.78 | 15347.22 |
| 128 | 2035-05 | 942.42 | 39.65 | 902.78 | 14444.44 |
| 129 | 2035-06 | 940.09 | 37.31 | 902.78 | 13541.67 |
| 130 | 2035-07 | 937.76 | 34.98 | 902.78 | 12638.89 |
| 131 | 2035-08 | 935.43 | 32.65 | 902.78 | 11736.11 |
| 132 | 2035-09 | 933.10 | 30.32 | 902.78 | 10833.33 |
| 133 | 2035-10 | 930.76 | 27.99 | 902.78 | 9930.56 |
| 134 | 2035-11 | 928.43 | 25.65 | 902.78 | 9027.78 |
| 135 | 2035-12 | 926.10 | 23.32 | 902.78 | 8125.00 |
| 136 | 2036-01 | 923.77 | 20.99 | 902.78 | 7222.22 |
| 137 | 2036-02 | 921.44 | 18.66 | 902.78 | 6319.44 |
| 138 | 2036-03 | 919.10 | 16.33 | 902.78 | 5416.67 |
| 139 | 2036-04 | 916.77 | 13.99 | 902.78 | 4513.89 |
| 140 | 2036-05 | 914.44 | 11.66 | 902.78 | 3611.11 |
| 141 | 2036-06 | 912.11 | 9.33 | 902.78 | 2708.33 |
| 142 | 2036-07 | 909.77 | 7.00 | 902.78 | 1805.56 |
| 143 | 2036-08 | 907.44 | 4.66 | 902.78 | 902.78 |
| 144 | 2036-09 | 905.11 | 2.33 | 902.78 | 0.00 |