贷款16万（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：16万
还款月数：11年
每月还款：1432.06元
利息总额：2.9万
本息合计：18.9万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 1432.06 | 413.33 | 1018.73 | 158981.27 |
| 2 | 2024-12 | 1432.06 | 410.70 | 1021.36 | 157959.91 |
| 3 | 2025-01 | 1432.06 | 408.06 | 1024.00 | 156935.92 |
| 4 | 2025-02 | 1432.06 | 405.42 | 1026.64 | 155909.27 |
| 5 | 2025-03 | 1432.06 | 402.77 | 1029.30 | 154879.98 |
| 6 | 2025-04 | 1432.06 | 400.11 | 1031.95 | 153848.02 |
| 7 | 2025-05 | 1432.06 | 397.44 | 1034.62 | 152813.40 |
| 8 | 2025-06 | 1432.06 | 394.77 | 1037.29 | 151776.11 |
| 9 | 2025-07 | 1432.06 | 392.09 | 1039.97 | 150736.14 |
| 10 | 2025-08 | 1432.06 | 389.40 | 1042.66 | 149693.48 |
| 11 | 2025-09 | 1432.06 | 386.71 | 1045.35 | 148648.13 |
| 12 | 2025-10 | 1432.06 | 384.01 | 1048.05 | 147600.07 |
| 13 | 2025-11 | 1432.06 | 381.30 | 1050.76 | 146549.31 |
| 14 | 2025-12 | 1432.06 | 378.59 | 1053.47 | 145495.84 |
| 15 | 2026-01 | 1432.06 | 375.86 | 1056.20 | 144439.64 |
| 16 | 2026-02 | 1432.06 | 373.14 | 1058.92 | 143380.72 |
| 17 | 2026-03 | 1432.06 | 370.40 | 1061.66 | 142319.06 |
| 18 | 2026-04 | 1432.06 | 367.66 | 1064.40 | 141254.65 |
| 19 | 2026-05 | 1432.06 | 364.91 | 1067.15 | 140187.50 |
| 20 | 2026-06 | 1432.06 | 362.15 | 1069.91 | 139117.59 |
| 21 | 2026-07 | 1432.06 | 359.39 | 1072.67 | 138044.92 |
| 22 | 2026-08 | 1432.06 | 356.62 | 1075.44 | 136969.47 |
| 23 | 2026-09 | 1432.06 | 353.84 | 1078.22 | 135891.25 |
| 24 | 2026-10 | 1432.06 | 351.05 | 1081.01 | 134810.24 |
| 25 | 2026-11 | 1432.06 | 348.26 | 1083.80 | 133726.44 |
| 26 | 2026-12 | 1432.06 | 345.46 | 1086.60 | 132639.84 |
| 27 | 2027-01 | 1432.06 | 342.65 | 1089.41 | 131550.43 |
| 28 | 2027-02 | 1432.06 | 339.84 | 1092.22 | 130458.21 |
| 29 | 2027-03 | 1432.06 | 337.02 | 1095.04 | 129363.17 |
| 30 | 2027-04 | 1432.06 | 334.19 | 1097.87 | 128265.30 |
| 31 | 2027-05 | 1432.06 | 331.35 | 1100.71 | 127164.59 |
| 32 | 2027-06 | 1432.06 | 328.51 | 1103.55 | 126061.03 |
| 33 | 2027-07 | 1432.06 | 325.66 | 1106.40 | 124954.63 |
| 34 | 2027-08 | 1432.06 | 322.80 | 1109.26 | 123845.37 |
| 35 | 2027-09 | 1432.06 | 319.93 | 1112.13 | 122733.24 |
| 36 | 2027-10 | 1432.06 | 317.06 | 1115.00 | 121618.24 |
| 37 | 2027-11 | 1432.06 | 314.18 | 1117.88 | 120500.36 |
| 38 | 2027-12 | 1432.06 | 311.29 | 1120.77 | 119379.60 |
| 39 | 2028-01 | 1432.06 | 308.40 | 1123.66 | 118255.93 |
| 40 | 2028-02 | 1432.06 | 305.49 | 1126.57 | 117129.37 |
| 41 | 2028-03 | 1432.06 | 302.58 | 1129.48 | 115999.89 |
| 42 | 2028-04 | 1432.06 | 299.67 | 1132.39 | 114867.50 |
| 43 | 2028-05 | 1432.06 | 296.74 | 1135.32 | 113732.18 |
| 44 | 2028-06 | 1432.06 | 293.81 | 1138.25 | 112593.92 |
| 45 | 2028-07 | 1432.06 | 290.87 | 1141.19 | 111452.73 |
| 46 | 2028-08 | 1432.06 | 287.92 | 1144.14 | 110308.59 |
| 47 | 2028-09 | 1432.06 | 284.96 | 1147.10 | 109161.49 |
| 48 | 2028-10 | 1432.06 | 282.00 | 1150.06 | 108011.43 |
| 49 | 2028-11 | 1432.06 | 279.03 | 1153.03 | 106858.40 |
| 50 | 2028-12 | 1432.06 | 276.05 | 1156.01 | 105702.39 |
| 51 | 2029-01 | 1432.06 | 273.06 | 1159.00 | 104543.39 |
| 52 | 2029-02 | 1432.06 | 270.07 | 1161.99 | 103381.40 |
| 53 | 2029-03 | 1432.06 | 267.07 | 1164.99 | 102216.41 |
| 54 | 2029-04 | 1432.06 | 264.06 | 1168.00 | 101048.41 |
| 55 | 2029-05 | 1432.06 | 261.04 | 1171.02 | 99877.39 |
| 56 | 2029-06 | 1432.06 | 258.02 | 1174.04 | 98703.35 |
| 57 | 2029-07 | 1432.06 | 254.98 | 1177.08 | 97526.27 |
| 58 | 2029-08 | 1432.06 | 251.94 | 1180.12 | 96346.15 |
| 59 | 2029-09 | 1432.06 | 248.89 | 1183.17 | 95162.99 |
| 60 | 2029-10 | 1432.06 | 245.84 | 1186.22 | 93976.76 |
| 61 | 2029-11 | 1432.06 | 242.77 | 1189.29 | 92787.48 |
| 62 | 2029-12 | 1432.06 | 239.70 | 1192.36 | 91595.12 |
| 63 | 2030-01 | 1432.06 | 236.62 | 1195.44 | 90399.68 |
| 64 | 2030-02 | 1432.06 | 233.53 | 1198.53 | 89201.15 |
| 65 | 2030-03 | 1432.06 | 230.44 | 1201.62 | 87999.52 |
| 66 | 2030-04 | 1432.06 | 227.33 | 1204.73 | 86794.80 |
| 67 | 2030-05 | 1432.06 | 224.22 | 1207.84 | 85586.96 |
| 68 | 2030-06 | 1432.06 | 221.10 | 1210.96 | 84375.99 |
| 69 | 2030-07 | 1432.06 | 217.97 | 1214.09 | 83161.90 |
| 70 | 2030-08 | 1432.06 | 214.83 | 1217.23 | 81944.68 |
| 71 | 2030-09 | 1432.06 | 211.69 | 1220.37 | 80724.31 |
| 72 | 2030-10 | 1432.06 | 208.54 | 1223.52 | 79500.79 |
| 73 | 2030-11 | 1432.06 | 205.38 | 1226.68 | 78274.10 |
| 74 | 2030-12 | 1432.06 | 202.21 | 1229.85 | 77044.25 |
| 75 | 2031-01 | 1432.06 | 199.03 | 1233.03 | 75811.22 |
| 76 | 2031-02 | 1432.06 | 195.85 | 1236.22 | 74575.00 |
| 77 | 2031-03 | 1432.06 | 192.65 | 1239.41 | 73335.60 |
| 78 | 2031-04 | 1432.06 | 189.45 | 1242.61 | 72092.99 |
| 79 | 2031-05 | 1432.06 | 186.24 | 1245.82 | 70847.17 |
| 80 | 2031-06 | 1432.06 | 183.02 | 1249.04 | 69598.13 |
| 81 | 2031-07 | 1432.06 | 179.80 | 1252.27 | 68345.86 |
| 82 | 2031-08 | 1432.06 | 176.56 | 1255.50 | 67090.36 |
| 83 | 2031-09 | 1432.06 | 173.32 | 1258.74 | 65831.62 |
| 84 | 2031-10 | 1432.06 | 170.07 | 1262.00 | 64569.62 |
| 85 | 2031-11 | 1432.06 | 166.80 | 1265.26 | 63304.37 |
| 86 | 2031-12 | 1432.06 | 163.54 | 1268.52 | 62035.84 |
| 87 | 2032-01 | 1432.06 | 160.26 | 1271.80 | 60764.04 |
| 88 | 2032-02 | 1432.06 | 156.97 | 1275.09 | 59488.95 |
| 89 | 2032-03 | 1432.06 | 153.68 | 1278.38 | 58210.57 |
| 90 | 2032-04 | 1432.06 | 150.38 | 1281.68 | 56928.89 |
| 91 | 2032-05 | 1432.06 | 147.07 | 1284.99 | 55643.89 |
| 92 | 2032-06 | 1432.06 | 143.75 | 1288.31 | 54355.58 |
| 93 | 2032-07 | 1432.06 | 140.42 | 1291.64 | 53063.94 |
| 94 | 2032-08 | 1432.06 | 137.08 | 1294.98 | 51768.96 |
| 95 | 2032-09 | 1432.06 | 133.74 | 1298.32 | 50470.64 |
| 96 | 2032-10 | 1432.06 | 130.38 | 1301.68 | 49168.96 |
| 97 | 2032-11 | 1432.06 | 127.02 | 1305.04 | 47863.92 |
| 98 | 2032-12 | 1432.06 | 123.65 | 1308.41 | 46555.50 |
| 99 | 2033-01 | 1432.06 | 120.27 | 1311.79 | 45243.71 |
| 100 | 2033-02 | 1432.06 | 116.88 | 1315.18 | 43928.53 |
| 101 | 2033-03 | 1432.06 | 113.48 | 1318.58 | 42609.95 |
| 102 | 2033-04 | 1432.06 | 110.08 | 1321.98 | 41287.97 |
| 103 | 2033-05 | 1432.06 | 106.66 | 1325.40 | 39962.57 |
| 104 | 2033-06 | 1432.06 | 103.24 | 1328.82 | 38633.74 |
| 105 | 2033-07 | 1432.06 | 99.80 | 1332.26 | 37301.49 |
| 106 | 2033-08 | 1432.06 | 96.36 | 1335.70 | 35965.79 |
| 107 | 2033-09 | 1432.06 | 92.91 | 1339.15 | 34626.64 |
| 108 | 2033-10 | 1432.06 | 89.45 | 1342.61 | 33284.03 |
| 109 | 2033-11 | 1432.06 | 85.98 | 1346.08 | 31937.95 |
| 110 | 2033-12 | 1432.06 | 82.51 | 1349.55 | 30588.40 |
| 111 | 2034-01 | 1432.06 | 79.02 | 1353.04 | 29235.36 |
| 112 | 2034-02 | 1432.06 | 75.52 | 1356.54 | 27878.82 |
| 113 | 2034-03 | 1432.06 | 72.02 | 1360.04 | 26518.78 |
| 114 | 2034-04 | 1432.06 | 68.51 | 1363.55 | 25155.23 |
| 115 | 2034-05 | 1432.06 | 64.98 | 1367.08 | 23788.15 |
| 116 | 2034-06 | 1432.06 | 61.45 | 1370.61 | 22417.54 |
| 117 | 2034-07 | 1432.06 | 57.91 | 1374.15 | 21043.40 |
| 118 | 2034-08 | 1432.06 | 54.36 | 1377.70 | 19665.70 |
| 119 | 2034-09 | 1432.06 | 50.80 | 1381.26 | 18284.44 |
| 120 | 2034-10 | 1432.06 | 47.23 | 1384.83 | 16899.61 |
| 121 | 2034-11 | 1432.06 | 43.66 | 1388.40 | 15511.21 |
| 122 | 2034-12 | 1432.06 | 40.07 | 1391.99 | 14119.22 |
| 123 | 2035-01 | 1432.06 | 36.47 | 1395.59 | 12723.63 |
| 124 | 2035-02 | 1432.06 | 32.87 | 1399.19 | 11324.44 |
| 125 | 2035-03 | 1432.06 | 29.25 | 1402.81 | 9921.64 |
| 126 | 2035-04 | 1432.06 | 25.63 | 1406.43 | 8515.21 |
| 127 | 2035-05 | 1432.06 | 22.00 | 1410.06 | 7105.14 |
| 128 | 2035-06 | 1432.06 | 18.35 | 1413.71 | 5691.44 |
| 129 | 2035-07 | 1432.06 | 14.70 | 1417.36 | 4274.08 |
| 130 | 2035-08 | 1432.06 | 11.04 | 1421.02 | 2853.06 |
| 131 | 2035-09 | 1432.06 | 7.37 | 1424.69 | 1428.37 |
| 132 | 2035-10 | 1432.06 | 3.69 | 1428.37 | 0.00 |
等额本金还款方式：
贷款总额：16万
还款月数：11年
首月还款：1625.45元
每月递减：3.13元
利息总额：2.75万
本息合计：18.75万
节省利息：1545.34元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 1625.45 | 413.33 | 1212.12 | 158787.88 |
| 2 | 2024-12 | 1622.32 | 410.20 | 1212.12 | 157575.76 |
| 3 | 2025-01 | 1619.19 | 407.07 | 1212.12 | 156363.64 |
| 4 | 2025-02 | 1616.06 | 403.94 | 1212.12 | 155151.52 |
| 5 | 2025-03 | 1612.93 | 400.81 | 1212.12 | 153939.39 |
| 6 | 2025-04 | 1609.80 | 397.68 | 1212.12 | 152727.27 |
| 7 | 2025-05 | 1606.67 | 394.55 | 1212.12 | 151515.15 |
| 8 | 2025-06 | 1603.54 | 391.41 | 1212.12 | 150303.03 |
| 9 | 2025-07 | 1600.40 | 388.28 | 1212.12 | 149090.91 |
| 10 | 2025-08 | 1597.27 | 385.15 | 1212.12 | 147878.79 |
| 11 | 2025-09 | 1594.14 | 382.02 | 1212.12 | 146666.67 |
| 12 | 2025-10 | 1591.01 | 378.89 | 1212.12 | 145454.55 |
| 13 | 2025-11 | 1587.88 | 375.76 | 1212.12 | 144242.42 |
| 14 | 2025-12 | 1584.75 | 372.63 | 1212.12 | 143030.30 |
| 15 | 2026-01 | 1581.62 | 369.49 | 1212.12 | 141818.18 |
| 16 | 2026-02 | 1578.48 | 366.36 | 1212.12 | 140606.06 |
| 17 | 2026-03 | 1575.35 | 363.23 | 1212.12 | 139393.94 |
| 18 | 2026-04 | 1572.22 | 360.10 | 1212.12 | 138181.82 |
| 19 | 2026-05 | 1569.09 | 356.97 | 1212.12 | 136969.70 |
| 20 | 2026-06 | 1565.96 | 353.84 | 1212.12 | 135757.58 |
| 21 | 2026-07 | 1562.83 | 350.71 | 1212.12 | 134545.45 |
| 22 | 2026-08 | 1559.70 | 347.58 | 1212.12 | 133333.33 |
| 23 | 2026-09 | 1556.57 | 344.44 | 1212.12 | 132121.21 |
| 24 | 2026-10 | 1553.43 | 341.31 | 1212.12 | 130909.09 |
| 25 | 2026-11 | 1550.30 | 338.18 | 1212.12 | 129696.97 |
| 26 | 2026-12 | 1547.17 | 335.05 | 1212.12 | 128484.85 |
| 27 | 2027-01 | 1544.04 | 331.92 | 1212.12 | 127272.73 |
| 28 | 2027-02 | 1540.91 | 328.79 | 1212.12 | 126060.61 |
| 29 | 2027-03 | 1537.78 | 325.66 | 1212.12 | 124848.48 |
| 30 | 2027-04 | 1534.65 | 322.53 | 1212.12 | 123636.36 |
| 31 | 2027-05 | 1531.52 | 319.39 | 1212.12 | 122424.24 |
| 32 | 2027-06 | 1528.38 | 316.26 | 1212.12 | 121212.12 |
| 33 | 2027-07 | 1525.25 | 313.13 | 1212.12 | 120000.00 |
| 34 | 2027-08 | 1522.12 | 310.00 | 1212.12 | 118787.88 |
| 35 | 2027-09 | 1518.99 | 306.87 | 1212.12 | 117575.76 |
| 36 | 2027-10 | 1515.86 | 303.74 | 1212.12 | 116363.64 |
| 37 | 2027-11 | 1512.73 | 300.61 | 1212.12 | 115151.52 |
| 38 | 2027-12 | 1509.60 | 297.47 | 1212.12 | 113939.39 |
| 39 | 2028-01 | 1506.46 | 294.34 | 1212.12 | 112727.27 |
| 40 | 2028-02 | 1503.33 | 291.21 | 1212.12 | 111515.15 |
| 41 | 2028-03 | 1500.20 | 288.08 | 1212.12 | 110303.03 |
| 42 | 2028-04 | 1497.07 | 284.95 | 1212.12 | 109090.91 |
| 43 | 2028-05 | 1493.94 | 281.82 | 1212.12 | 107878.79 |
| 44 | 2028-06 | 1490.81 | 278.69 | 1212.12 | 106666.67 |
| 45 | 2028-07 | 1487.68 | 275.56 | 1212.12 | 105454.55 |
| 46 | 2028-08 | 1484.55 | 272.42 | 1212.12 | 104242.42 |
| 47 | 2028-09 | 1481.41 | 269.29 | 1212.12 | 103030.30 |
| 48 | 2028-10 | 1478.28 | 266.16 | 1212.12 | 101818.18 |
| 49 | 2028-11 | 1475.15 | 263.03 | 1212.12 | 100606.06 |
| 50 | 2028-12 | 1472.02 | 259.90 | 1212.12 | 99393.94 |
| 51 | 2029-01 | 1468.89 | 256.77 | 1212.12 | 98181.82 |
| 52 | 2029-02 | 1465.76 | 253.64 | 1212.12 | 96969.70 |
| 53 | 2029-03 | 1462.63 | 250.51 | 1212.12 | 95757.58 |
| 54 | 2029-04 | 1459.49 | 247.37 | 1212.12 | 94545.45 |
| 55 | 2029-05 | 1456.36 | 244.24 | 1212.12 | 93333.33 |
| 56 | 2029-06 | 1453.23 | 241.11 | 1212.12 | 92121.21 |
| 57 | 2029-07 | 1450.10 | 237.98 | 1212.12 | 90909.09 |
| 58 | 2029-08 | 1446.97 | 234.85 | 1212.12 | 89696.97 |
| 59 | 2029-09 | 1443.84 | 231.72 | 1212.12 | 88484.85 |
| 60 | 2029-10 | 1440.71 | 228.59 | 1212.12 | 87272.73 |
| 61 | 2029-11 | 1437.58 | 225.45 | 1212.12 | 86060.61 |
| 62 | 2029-12 | 1434.44 | 222.32 | 1212.12 | 84848.48 |
| 63 | 2030-01 | 1431.31 | 219.19 | 1212.12 | 83636.36 |
| 64 | 2030-02 | 1428.18 | 216.06 | 1212.12 | 82424.24 |
| 65 | 2030-03 | 1425.05 | 212.93 | 1212.12 | 81212.12 |
| 66 | 2030-04 | 1421.92 | 209.80 | 1212.12 | 80000.00 |
| 67 | 2030-05 | 1418.79 | 206.67 | 1212.12 | 78787.88 |
| 68 | 2030-06 | 1415.66 | 203.54 | 1212.12 | 77575.76 |
| 69 | 2030-07 | 1412.53 | 200.40 | 1212.12 | 76363.64 |
| 70 | 2030-08 | 1409.39 | 197.27 | 1212.12 | 75151.52 |
| 71 | 2030-09 | 1406.26 | 194.14 | 1212.12 | 73939.39 |
| 72 | 2030-10 | 1403.13 | 191.01 | 1212.12 | 72727.27 |
| 73 | 2030-11 | 1400.00 | 187.88 | 1212.12 | 71515.15 |
| 74 | 2030-12 | 1396.87 | 184.75 | 1212.12 | 70303.03 |
| 75 | 2031-01 | 1393.74 | 181.62 | 1212.12 | 69090.91 |
| 76 | 2031-02 | 1390.61 | 178.48 | 1212.12 | 67878.79 |
| 77 | 2031-03 | 1387.47 | 175.35 | 1212.12 | 66666.67 |
| 78 | 2031-04 | 1384.34 | 172.22 | 1212.12 | 65454.55 |
| 79 | 2031-05 | 1381.21 | 169.09 | 1212.12 | 64242.42 |
| 80 | 2031-06 | 1378.08 | 165.96 | 1212.12 | 63030.30 |
| 81 | 2031-07 | 1374.95 | 162.83 | 1212.12 | 61818.18 |
| 82 | 2031-08 | 1371.82 | 159.70 | 1212.12 | 60606.06 |
| 83 | 2031-09 | 1368.69 | 156.57 | 1212.12 | 59393.94 |
| 84 | 2031-10 | 1365.56 | 153.43 | 1212.12 | 58181.82 |
| 85 | 2031-11 | 1362.42 | 150.30 | 1212.12 | 56969.70 |
| 86 | 2031-12 | 1359.29 | 147.17 | 1212.12 | 55757.58 |
| 87 | 2032-01 | 1356.16 | 144.04 | 1212.12 | 54545.45 |
| 88 | 2032-02 | 1353.03 | 140.91 | 1212.12 | 53333.33 |
| 89 | 2032-03 | 1349.90 | 137.78 | 1212.12 | 52121.21 |
| 90 | 2032-04 | 1346.77 | 134.65 | 1212.12 | 50909.09 |
| 91 | 2032-05 | 1343.64 | 131.52 | 1212.12 | 49696.97 |
| 92 | 2032-06 | 1340.51 | 128.38 | 1212.12 | 48484.85 |
| 93 | 2032-07 | 1337.37 | 125.25 | 1212.12 | 47272.73 |
| 94 | 2032-08 | 1334.24 | 122.12 | 1212.12 | 46060.61 |
| 95 | 2032-09 | 1331.11 | 118.99 | 1212.12 | 44848.48 |
| 96 | 2032-10 | 1327.98 | 115.86 | 1212.12 | 43636.36 |
| 97 | 2032-11 | 1324.85 | 112.73 | 1212.12 | 42424.24 |
| 98 | 2032-12 | 1321.72 | 109.60 | 1212.12 | 41212.12 |
| 99 | 2033-01 | 1318.59 | 106.46 | 1212.12 | 40000.00 |
| 100 | 2033-02 | 1315.45 | 103.33 | 1212.12 | 38787.88 |
| 101 | 2033-03 | 1312.32 | 100.20 | 1212.12 | 37575.76 |
| 102 | 2033-04 | 1309.19 | 97.07 | 1212.12 | 36363.64 |
| 103 | 2033-05 | 1306.06 | 93.94 | 1212.12 | 35151.52 |
| 104 | 2033-06 | 1302.93 | 90.81 | 1212.12 | 33939.39 |
| 105 | 2033-07 | 1299.80 | 87.68 | 1212.12 | 32727.27 |
| 106 | 2033-08 | 1296.67 | 84.55 | 1212.12 | 31515.15 |
| 107 | 2033-09 | 1293.54 | 81.41 | 1212.12 | 30303.03 |
| 108 | 2033-10 | 1290.40 | 78.28 | 1212.12 | 29090.91 |
| 109 | 2033-11 | 1287.27 | 75.15 | 1212.12 | 27878.79 |
| 110 | 2033-12 | 1284.14 | 72.02 | 1212.12 | 26666.67 |
| 111 | 2034-01 | 1281.01 | 68.89 | 1212.12 | 25454.55 |
| 112 | 2034-02 | 1277.88 | 65.76 | 1212.12 | 24242.42 |
| 113 | 2034-03 | 1274.75 | 62.63 | 1212.12 | 23030.30 |
| 114 | 2034-04 | 1271.62 | 59.49 | 1212.12 | 21818.18 |
| 115 | 2034-05 | 1268.48 | 56.36 | 1212.12 | 20606.06 |
| 116 | 2034-06 | 1265.35 | 53.23 | 1212.12 | 19393.94 |
| 117 | 2034-07 | 1262.22 | 50.10 | 1212.12 | 18181.82 |
| 118 | 2034-08 | 1259.09 | 46.97 | 1212.12 | 16969.70 |
| 119 | 2034-09 | 1255.96 | 43.84 | 1212.12 | 15757.58 |
| 120 | 2034-10 | 1252.83 | 40.71 | 1212.12 | 14545.45 |
| 121 | 2034-11 | 1249.70 | 37.58 | 1212.12 | 13333.33 |
| 122 | 2034-12 | 1246.57 | 34.44 | 1212.12 | 12121.21 |
| 123 | 2035-01 | 1243.43 | 31.31 | 1212.12 | 10909.09 |
| 124 | 2035-02 | 1240.30 | 28.18 | 1212.12 | 9696.97 |
| 125 | 2035-03 | 1237.17 | 25.05 | 1212.12 | 8484.85 |
| 126 | 2035-04 | 1234.04 | 21.92 | 1212.12 | 7272.73 |
| 127 | 2035-05 | 1230.91 | 18.79 | 1212.12 | 6060.61 |
| 128 | 2035-06 | 1227.78 | 15.66 | 1212.12 | 4848.48 |
| 129 | 2035-07 | 1224.65 | 12.53 | 1212.12 | 3636.36 |
| 130 | 2035-08 | 1221.52 | 9.39 | 1212.12 | 2424.24 |
| 131 | 2035-09 | 1218.38 | 6.26 | 1212.12 | 1212.12 |
| 132 | 2035-10 | 1215.25 | 3.13 | 1212.12 | 0.00 |