贷款30万（公积金贷款）房贷，还款11年8个月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8个月
每月还款：2521.33元
利息总额：5.3万
本息合计：35.3万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2521.33 | 712.50 | 1808.83 | 298191.17 |
| 2 | 2025-02 | 2521.33 | 708.20 | 1813.13 | 296378.04 |
| 3 | 2025-03 | 2521.33 | 703.90 | 1817.44 | 294560.60 |
| 4 | 2025-04 | 2521.33 | 699.58 | 1821.75 | 292738.85 |
| 5 | 2025-05 | 2521.33 | 695.25 | 1826.08 | 290912.77 |
| 6 | 2025-06 | 2521.33 | 690.92 | 1830.42 | 289082.36 |
| 7 | 2025-07 | 2521.33 | 686.57 | 1834.76 | 287247.59 |
| 8 | 2025-08 | 2521.33 | 682.21 | 1839.12 | 285408.47 |
| 9 | 2025-09 | 2521.33 | 677.85 | 1843.49 | 283564.98 |
| 10 | 2025-10 | 2521.33 | 673.47 | 1847.87 | 281717.12 |
| 11 | 2025-11 | 2521.33 | 669.08 | 1852.26 | 279864.86 |
| 12 | 2025-12 | 2521.33 | 664.68 | 1856.65 | 278008.21 |
| 13 | 2026-01 | 2521.33 | 660.27 | 1861.06 | 276147.14 |
| 14 | 2026-02 | 2521.33 | 655.85 | 1865.48 | 274281.66 |
| 15 | 2026-03 | 2521.33 | 651.42 | 1869.91 | 272411.75 |
| 16 | 2026-04 | 2521.33 | 646.98 | 1874.36 | 270537.39 |
| 17 | 2026-05 | 2521.33 | 642.53 | 1878.81 | 268658.58 |
| 18 | 2026-06 | 2521.33 | 638.06 | 1883.27 | 266775.31 |
| 19 | 2026-07 | 2521.33 | 633.59 | 1887.74 | 264887.57 |
| 20 | 2026-08 | 2521.33 | 629.11 | 1892.23 | 262995.35 |
| 21 | 2026-09 | 2521.33 | 624.61 | 1896.72 | 261098.63 |
| 22 | 2026-10 | 2521.33 | 620.11 | 1901.22 | 259197.40 |
| 23 | 2026-11 | 2521.33 | 615.59 | 1905.74 | 257291.66 |
| 24 | 2026-12 | 2521.33 | 611.07 | 1910.27 | 255381.40 |
| 25 | 2027-01 | 2521.33 | 606.53 | 1914.80 | 253466.59 |
| 26 | 2027-02 | 2521.33 | 601.98 | 1919.35 | 251547.24 |
| 27 | 2027-03 | 2521.33 | 597.42 | 1923.91 | 249623.34 |
| 28 | 2027-04 | 2521.33 | 592.86 | 1928.48 | 247694.86 |
| 29 | 2027-05 | 2521.33 | 588.28 | 1933.06 | 245761.80 |
| 30 | 2027-06 | 2521.33 | 583.68 | 1937.65 | 243824.15 |
| 31 | 2027-07 | 2521.33 | 579.08 | 1942.25 | 241881.90 |
| 32 | 2027-08 | 2521.33 | 574.47 | 1946.86 | 239935.04 |
| 33 | 2027-09 | 2521.33 | 569.85 | 1951.49 | 237983.55 |
| 34 | 2027-10 | 2521.33 | 565.21 | 1956.12 | 236027.43 |
| 35 | 2027-11 | 2521.33 | 560.57 | 1960.77 | 234066.66 |
| 36 | 2027-12 | 2521.33 | 555.91 | 1965.43 | 232101.23 |
| 37 | 2028-01 | 2521.33 | 551.24 | 1970.09 | 230131.14 |
| 38 | 2028-02 | 2521.33 | 546.56 | 1974.77 | 228156.37 |
| 39 | 2028-03 | 2521.33 | 541.87 | 1979.46 | 226176.90 |
| 40 | 2028-04 | 2521.33 | 537.17 | 1984.16 | 224192.74 |
| 41 | 2028-05 | 2521.33 | 532.46 | 1988.88 | 222203.87 |
| 42 | 2028-06 | 2521.33 | 527.73 | 1993.60 | 220210.27 |
| 43 | 2028-07 | 2521.33 | 523.00 | 1998.33 | 218211.93 |
| 44 | 2028-08 | 2521.33 | 518.25 | 2003.08 | 216208.85 |
| 45 | 2028-09 | 2521.33 | 513.50 | 2007.84 | 214201.02 |
| 46 | 2028-10 | 2521.33 | 508.73 | 2012.61 | 212188.41 |
| 47 | 2028-11 | 2521.33 | 503.95 | 2017.39 | 210171.02 |
| 48 | 2028-12 | 2521.33 | 499.16 | 2022.18 | 208148.85 |
| 49 | 2029-01 | 2521.33 | 494.35 | 2026.98 | 206121.87 |
| 50 | 2029-02 | 2521.33 | 489.54 | 2031.79 | 204090.07 |
| 51 | 2029-03 | 2521.33 | 484.71 | 2036.62 | 202053.45 |
| 52 | 2029-04 | 2521.33 | 479.88 | 2041.46 | 200012.00 |
| 53 | 2029-05 | 2521.33 | 475.03 | 2046.30 | 197965.69 |
| 54 | 2029-06 | 2521.33 | 470.17 | 2051.16 | 195914.53 |
| 55 | 2029-07 | 2521.33 | 465.30 | 2056.04 | 193858.49 |
| 56 | 2029-08 | 2521.33 | 460.41 | 2060.92 | 191797.57 |
| 57 | 2029-09 | 2521.33 | 455.52 | 2065.81 | 189731.76 |
| 58 | 2029-10 | 2521.33 | 450.61 | 2070.72 | 187661.04 |
| 59 | 2029-11 | 2521.33 | 445.69 | 2075.64 | 185585.40 |
| 60 | 2029-12 | 2521.33 | 440.77 | 2080.57 | 183504.83 |
| 61 | 2030-01 | 2521.33 | 435.82 | 2085.51 | 181419.32 |
| 62 | 2030-02 | 2521.33 | 430.87 | 2090.46 | 179328.86 |
| 63 | 2030-03 | 2521.33 | 425.91 | 2095.43 | 177233.43 |
| 64 | 2030-04 | 2521.33 | 420.93 | 2100.40 | 175133.03 |
| 65 | 2030-05 | 2521.33 | 415.94 | 2105.39 | 173027.63 |
| 66 | 2030-06 | 2521.33 | 410.94 | 2110.39 | 170917.24 |
| 67 | 2030-07 | 2521.33 | 405.93 | 2115.40 | 168801.84 |
| 68 | 2030-08 | 2521.33 | 400.90 | 2120.43 | 166681.41 |
| 69 | 2030-09 | 2521.33 | 395.87 | 2125.47 | 164555.94 |
| 70 | 2030-10 | 2521.33 | 390.82 | 2130.51 | 162425.43 |
| 71 | 2030-11 | 2521.33 | 385.76 | 2135.57 | 160289.86 |
| 72 | 2030-12 | 2521.33 | 380.69 | 2140.65 | 158149.21 |
| 73 | 2031-01 | 2521.33 | 375.60 | 2145.73 | 156003.48 |
| 74 | 2031-02 | 2521.33 | 370.51 | 2150.83 | 153852.66 |
| 75 | 2031-03 | 2521.33 | 365.40 | 2155.93 | 151696.72 |
| 76 | 2031-04 | 2521.33 | 360.28 | 2161.05 | 149535.67 |
| 77 | 2031-05 | 2521.33 | 355.15 | 2166.19 | 147369.48 |
| 78 | 2031-06 | 2521.33 | 350.00 | 2171.33 | 145198.15 |
| 79 | 2031-07 | 2521.33 | 344.85 | 2176.49 | 143021.66 |
| 80 | 2031-08 | 2521.33 | 339.68 | 2181.66 | 140840.01 |
| 81 | 2031-09 | 2521.33 | 334.50 | 2186.84 | 138653.17 |
| 82 | 2031-10 | 2521.33 | 329.30 | 2192.03 | 136461.14 |
| 83 | 2031-11 | 2521.33 | 324.10 | 2197.24 | 134263.90 |
| 84 | 2031-12 | 2521.33 | 318.88 | 2202.46 | 132061.44 |
| 85 | 2032-01 | 2521.33 | 313.65 | 2207.69 | 129853.75 |
| 86 | 2032-02 | 2521.33 | 308.40 | 2212.93 | 127640.82 |
| 87 | 2032-03 | 2521.33 | 303.15 | 2218.19 | 125422.64 |
| 88 | 2032-04 | 2521.33 | 297.88 | 2223.45 | 123199.18 |
| 89 | 2032-05 | 2521.33 | 292.60 | 2228.74 | 120970.45 |
| 90 | 2032-06 | 2521.33 | 287.30 | 2234.03 | 118736.42 |
| 91 | 2032-07 | 2521.33 | 282.00 | 2239.33 | 116497.08 |
| 92 | 2032-08 | 2521.33 | 276.68 | 2244.65 | 114252.43 |
| 93 | 2032-09 | 2521.33 | 271.35 | 2249.98 | 112002.45 |
| 94 | 2032-10 | 2521.33 | 266.01 | 2255.33 | 109747.12 |
| 95 | 2032-11 | 2521.33 | 260.65 | 2260.68 | 107486.44 |
| 96 | 2032-12 | 2521.33 | 255.28 | 2266.05 | 105220.38 |
| 97 | 2033-01 | 2521.33 | 249.90 | 2271.43 | 102948.95 |
| 98 | 2033-02 | 2521.33 | 244.50 | 2276.83 | 100672.12 |
| 99 | 2033-03 | 2521.33 | 239.10 | 2282.24 | 98389.88 |
| 100 | 2033-04 | 2521.33 | 233.68 | 2287.66 | 96102.22 |
| 101 | 2033-05 | 2521.33 | 228.24 | 2293.09 | 93809.13 |
| 102 | 2033-06 | 2521.33 | 222.80 | 2298.54 | 91510.60 |
| 103 | 2033-07 | 2521.33 | 217.34 | 2304.00 | 89206.60 |
| 104 | 2033-08 | 2521.33 | 211.87 | 2309.47 | 86897.13 |
| 105 | 2033-09 | 2521.33 | 206.38 | 2314.95 | 84582.18 |
| 106 | 2033-10 | 2521.33 | 200.88 | 2320.45 | 82261.73 |
| 107 | 2033-11 | 2521.33 | 195.37 | 2325.96 | 79935.77 |
| 108 | 2033-12 | 2521.33 | 189.85 | 2331.49 | 77604.28 |
| 109 | 2034-01 | 2521.33 | 184.31 | 2337.02 | 75267.26 |
| 110 | 2034-02 | 2521.33 | 178.76 | 2342.57 | 72924.69 |
| 111 | 2034-03 | 2521.33 | 173.20 | 2348.14 | 70576.55 |
| 112 | 2034-04 | 2521.33 | 167.62 | 2353.71 | 68222.83 |
| 113 | 2034-05 | 2521.33 | 162.03 | 2359.30 | 65863.53 |
| 114 | 2034-06 | 2521.33 | 156.43 | 2364.91 | 63498.62 |
| 115 | 2034-07 | 2521.33 | 150.81 | 2370.52 | 61128.10 |
| 116 | 2034-08 | 2521.33 | 145.18 | 2376.15 | 58751.94 |
| 117 | 2034-09 | 2521.33 | 139.54 | 2381.80 | 56370.15 |
| 118 | 2034-10 | 2521.33 | 133.88 | 2387.45 | 53982.69 |
| 119 | 2034-11 | 2521.33 | 128.21 | 2393.12 | 51589.57 |
| 120 | 2034-12 | 2521.33 | 122.53 | 2398.81 | 49190.76 |
| 121 | 2035-01 | 2521.33 | 116.83 | 2404.51 | 46786.25 |
| 122 | 2035-02 | 2521.33 | 111.12 | 2410.22 | 44376.04 |
| 123 | 2035-03 | 2521.33 | 105.39 | 2415.94 | 41960.10 |
| 124 | 2035-04 | 2521.33 | 99.66 | 2421.68 | 39538.42 |
| 125 | 2035-05 | 2521.33 | 93.90 | 2427.43 | 37110.99 |
| 126 | 2035-06 | 2521.33 | 88.14 | 2433.19 | 34677.79 |
| 127 | 2035-07 | 2521.33 | 82.36 | 2438.97 | 32238.82 |
| 128 | 2035-08 | 2521.33 | 76.57 | 2444.77 | 29794.05 |
| 129 | 2035-09 | 2521.33 | 70.76 | 2450.57 | 27343.48 |
| 130 | 2035-10 | 2521.33 | 64.94 | 2456.39 | 24887.09 |
| 131 | 2035-11 | 2521.33 | 59.11 | 2462.23 | 22424.86 |
| 132 | 2035-12 | 2521.33 | 53.26 | 2468.07 | 19956.79 |
| 133 | 2036-01 | 2521.33 | 47.40 | 2473.94 | 17482.85 |
| 134 | 2036-02 | 2521.33 | 41.52 | 2479.81 | 15003.04 |
| 135 | 2036-03 | 2521.33 | 35.63 | 2485.70 | 12517.34 |
| 136 | 2036-04 | 2521.33 | 29.73 | 2491.60 | 10025.74 |
| 137 | 2036-05 | 2521.33 | 23.81 | 2497.52 | 7528.21 |
| 138 | 2036-06 | 2521.33 | 17.88 | 2503.45 | 5024.76 |
| 139 | 2036-07 | 2521.33 | 11.93 | 2509.40 | 2515.36 |
| 140 | 2036-08 | 2521.33 | 5.97 | 2515.36 | 0.00 |
等额本金还款方式：
贷款总额：30万
还款月数：11年8个月
首月还款：2855.36元
每月递减：5.09元
利息总额：5.02万
本息合计：35.02万
节省利息：2755.43元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2855.36 | 712.50 | 2142.86 | 297857.14 |
| 2 | 2025-02 | 2850.27 | 707.41 | 2142.86 | 295714.29 |
| 3 | 2025-03 | 2845.18 | 702.32 | 2142.86 | 293571.43 |
| 4 | 2025-04 | 2840.09 | 697.23 | 2142.86 | 291428.57 |
| 5 | 2025-05 | 2835.00 | 692.14 | 2142.86 | 289285.71 |
| 6 | 2025-06 | 2829.91 | 687.05 | 2142.86 | 287142.86 |
| 7 | 2025-07 | 2824.82 | 681.96 | 2142.86 | 285000.00 |
| 8 | 2025-08 | 2819.73 | 676.88 | 2142.86 | 282857.14 |
| 9 | 2025-09 | 2814.64 | 671.79 | 2142.86 | 280714.29 |
| 10 | 2025-10 | 2809.55 | 666.70 | 2142.86 | 278571.43 |
| 11 | 2025-11 | 2804.46 | 661.61 | 2142.86 | 276428.57 |
| 12 | 2025-12 | 2799.38 | 656.52 | 2142.86 | 274285.71 |
| 13 | 2026-01 | 2794.29 | 651.43 | 2142.86 | 272142.86 |
| 14 | 2026-02 | 2789.20 | 646.34 | 2142.86 | 270000.00 |
| 15 | 2026-03 | 2784.11 | 641.25 | 2142.86 | 267857.14 |
| 16 | 2026-04 | 2779.02 | 636.16 | 2142.86 | 265714.29 |
| 17 | 2026-05 | 2773.93 | 631.07 | 2142.86 | 263571.43 |
| 18 | 2026-06 | 2768.84 | 625.98 | 2142.86 | 261428.57 |
| 19 | 2026-07 | 2763.75 | 620.89 | 2142.86 | 259285.71 |
| 20 | 2026-08 | 2758.66 | 615.80 | 2142.86 | 257142.86 |
| 21 | 2026-09 | 2753.57 | 610.71 | 2142.86 | 255000.00 |
| 22 | 2026-10 | 2748.48 | 605.63 | 2142.86 | 252857.14 |
| 23 | 2026-11 | 2743.39 | 600.54 | 2142.86 | 250714.29 |
| 24 | 2026-12 | 2738.30 | 595.45 | 2142.86 | 248571.43 |
| 25 | 2027-01 | 2733.21 | 590.36 | 2142.86 | 246428.57 |
| 26 | 2027-02 | 2728.13 | 585.27 | 2142.86 | 244285.71 |
| 27 | 2027-03 | 2723.04 | 580.18 | 2142.86 | 242142.86 |
| 28 | 2027-04 | 2717.95 | 575.09 | 2142.86 | 240000.00 |
| 29 | 2027-05 | 2712.86 | 570.00 | 2142.86 | 237857.14 |
| 30 | 2027-06 | 2707.77 | 564.91 | 2142.86 | 235714.29 |
| 31 | 2027-07 | 2702.68 | 559.82 | 2142.86 | 233571.43 |
| 32 | 2027-08 | 2697.59 | 554.73 | 2142.86 | 231428.57 |
| 33 | 2027-09 | 2692.50 | 549.64 | 2142.86 | 229285.71 |
| 34 | 2027-10 | 2687.41 | 544.55 | 2142.86 | 227142.86 |
| 35 | 2027-11 | 2682.32 | 539.46 | 2142.86 | 225000.00 |
| 36 | 2027-12 | 2677.23 | 534.38 | 2142.86 | 222857.14 |
| 37 | 2028-01 | 2672.14 | 529.29 | 2142.86 | 220714.29 |
| 38 | 2028-02 | 2667.05 | 524.20 | 2142.86 | 218571.43 |
| 39 | 2028-03 | 2661.96 | 519.11 | 2142.86 | 216428.57 |
| 40 | 2028-04 | 2656.88 | 514.02 | 2142.86 | 214285.71 |
| 41 | 2028-05 | 2651.79 | 508.93 | 2142.86 | 212142.86 |
| 42 | 2028-06 | 2646.70 | 503.84 | 2142.86 | 210000.00 |
| 43 | 2028-07 | 2641.61 | 498.75 | 2142.86 | 207857.14 |
| 44 | 2028-08 | 2636.52 | 493.66 | 2142.86 | 205714.29 |
| 45 | 2028-09 | 2631.43 | 488.57 | 2142.86 | 203571.43 |
| 46 | 2028-10 | 2626.34 | 483.48 | 2142.86 | 201428.57 |
| 47 | 2028-11 | 2621.25 | 478.39 | 2142.86 | 199285.71 |
| 48 | 2028-12 | 2616.16 | 473.30 | 2142.86 | 197142.86 |
| 49 | 2029-01 | 2611.07 | 468.21 | 2142.86 | 195000.00 |
| 50 | 2029-02 | 2605.98 | 463.13 | 2142.86 | 192857.14 |
| 51 | 2029-03 | 2600.89 | 458.04 | 2142.86 | 190714.29 |
| 52 | 2029-04 | 2595.80 | 452.95 | 2142.86 | 188571.43 |
| 53 | 2029-05 | 2590.71 | 447.86 | 2142.86 | 186428.57 |
| 54 | 2029-06 | 2585.63 | 442.77 | 2142.86 | 184285.71 |
| 55 | 2029-07 | 2580.54 | 437.68 | 2142.86 | 182142.86 |
| 56 | 2029-08 | 2575.45 | 432.59 | 2142.86 | 180000.00 |
| 57 | 2029-09 | 2570.36 | 427.50 | 2142.86 | 177857.14 |
| 58 | 2029-10 | 2565.27 | 422.41 | 2142.86 | 175714.29 |
| 59 | 2029-11 | 2560.18 | 417.32 | 2142.86 | 173571.43 |
| 60 | 2029-12 | 2555.09 | 412.23 | 2142.86 | 171428.57 |
| 61 | 2030-01 | 2550.00 | 407.14 | 2142.86 | 169285.71 |
| 62 | 2030-02 | 2544.91 | 402.05 | 2142.86 | 167142.86 |
| 63 | 2030-03 | 2539.82 | 396.96 | 2142.86 | 165000.00 |
| 64 | 2030-04 | 2534.73 | 391.88 | 2142.86 | 162857.14 |
| 65 | 2030-05 | 2529.64 | 386.79 | 2142.86 | 160714.29 |
| 66 | 2030-06 | 2524.55 | 381.70 | 2142.86 | 158571.43 |
| 67 | 2030-07 | 2519.46 | 376.61 | 2142.86 | 156428.57 |
| 68 | 2030-08 | 2514.38 | 371.52 | 2142.86 | 154285.71 |
| 69 | 2030-09 | 2509.29 | 366.43 | 2142.86 | 152142.86 |
| 70 | 2030-10 | 2504.20 | 361.34 | 2142.86 | 150000.00 |
| 71 | 2030-11 | 2499.11 | 356.25 | 2142.86 | 147857.14 |
| 72 | 2030-12 | 2494.02 | 351.16 | 2142.86 | 145714.29 |
| 73 | 2031-01 | 2488.93 | 346.07 | 2142.86 | 143571.43 |
| 74 | 2031-02 | 2483.84 | 340.98 | 2142.86 | 141428.57 |
| 75 | 2031-03 | 2478.75 | 335.89 | 2142.86 | 139285.71 |
| 76 | 2031-04 | 2473.66 | 330.80 | 2142.86 | 137142.86 |
| 77 | 2031-05 | 2468.57 | 325.71 | 2142.86 | 135000.00 |
| 78 | 2031-06 | 2463.48 | 320.63 | 2142.86 | 132857.14 |
| 79 | 2031-07 | 2458.39 | 315.54 | 2142.86 | 130714.29 |
| 80 | 2031-08 | 2453.30 | 310.45 | 2142.86 | 128571.43 |
| 81 | 2031-09 | 2448.21 | 305.36 | 2142.86 | 126428.57 |
| 82 | 2031-10 | 2443.13 | 300.27 | 2142.86 | 124285.71 |
| 83 | 2031-11 | 2438.04 | 295.18 | 2142.86 | 122142.86 |
| 84 | 2031-12 | 2432.95 | 290.09 | 2142.86 | 120000.00 |
| 85 | 2032-01 | 2427.86 | 285.00 | 2142.86 | 117857.14 |
| 86 | 2032-02 | 2422.77 | 279.91 | 2142.86 | 115714.29 |
| 87 | 2032-03 | 2417.68 | 274.82 | 2142.86 | 113571.43 |
| 88 | 2032-04 | 2412.59 | 269.73 | 2142.86 | 111428.57 |
| 89 | 2032-05 | 2407.50 | 264.64 | 2142.86 | 109285.71 |
| 90 | 2032-06 | 2402.41 | 259.55 | 2142.86 | 107142.86 |
| 91 | 2032-07 | 2397.32 | 254.46 | 2142.86 | 105000.00 |
| 92 | 2032-08 | 2392.23 | 249.38 | 2142.86 | 102857.14 |
| 93 | 2032-09 | 2387.14 | 244.29 | 2142.86 | 100714.29 |
| 94 | 2032-10 | 2382.05 | 239.20 | 2142.86 | 98571.43 |
| 95 | 2032-11 | 2376.96 | 234.11 | 2142.86 | 96428.57 |
| 96 | 2032-12 | 2371.88 | 229.02 | 2142.86 | 94285.71 |
| 97 | 2033-01 | 2366.79 | 223.93 | 2142.86 | 92142.86 |
| 98 | 2033-02 | 2361.70 | 218.84 | 2142.86 | 90000.00 |
| 99 | 2033-03 | 2356.61 | 213.75 | 2142.86 | 87857.14 |
| 100 | 2033-04 | 2351.52 | 208.66 | 2142.86 | 85714.29 |
| 101 | 2033-05 | 2346.43 | 203.57 | 2142.86 | 83571.43 |
| 102 | 2033-06 | 2341.34 | 198.48 | 2142.86 | 81428.57 |
| 103 | 2033-07 | 2336.25 | 193.39 | 2142.86 | 79285.71 |
| 104 | 2033-08 | 2331.16 | 188.30 | 2142.86 | 77142.86 |
| 105 | 2033-09 | 2326.07 | 183.21 | 2142.86 | 75000.00 |
| 106 | 2033-10 | 2320.98 | 178.13 | 2142.86 | 72857.14 |
| 107 | 2033-11 | 2315.89 | 173.04 | 2142.86 | 70714.29 |
| 108 | 2033-12 | 2310.80 | 167.95 | 2142.86 | 68571.43 |
| 109 | 2034-01 | 2305.71 | 162.86 | 2142.86 | 66428.57 |
| 110 | 2034-02 | 2300.63 | 157.77 | 2142.86 | 64285.71 |
| 111 | 2034-03 | 2295.54 | 152.68 | 2142.86 | 62142.86 |
| 112 | 2034-04 | 2290.45 | 147.59 | 2142.86 | 60000.00 |
| 113 | 2034-05 | 2285.36 | 142.50 | 2142.86 | 57857.14 |
| 114 | 2034-06 | 2280.27 | 137.41 | 2142.86 | 55714.29 |
| 115 | 2034-07 | 2275.18 | 132.32 | 2142.86 | 53571.43 |
| 116 | 2034-08 | 2270.09 | 127.23 | 2142.86 | 51428.57 |
| 117 | 2034-09 | 2265.00 | 122.14 | 2142.86 | 49285.71 |
| 118 | 2034-10 | 2259.91 | 117.05 | 2142.86 | 47142.86 |
| 119 | 2034-11 | 2254.82 | 111.96 | 2142.86 | 45000.00 |
| 120 | 2034-12 | 2249.73 | 106.88 | 2142.86 | 42857.14 |
| 121 | 2035-01 | 2244.64 | 101.79 | 2142.86 | 40714.29 |
| 122 | 2035-02 | 2239.55 | 96.70 | 2142.86 | 38571.43 |
| 123 | 2035-03 | 2234.46 | 91.61 | 2142.86 | 36428.57 |
| 124 | 2035-04 | 2229.38 | 86.52 | 2142.86 | 34285.71 |
| 125 | 2035-05 | 2224.29 | 81.43 | 2142.86 | 32142.86 |
| 126 | 2035-06 | 2219.20 | 76.34 | 2142.86 | 30000.00 |
| 127 | 2035-07 | 2214.11 | 71.25 | 2142.86 | 27857.14 |
| 128 | 2035-08 | 2209.02 | 66.16 | 2142.86 | 25714.29 |
| 129 | 2035-09 | 2203.93 | 61.07 | 2142.86 | 23571.43 |
| 130 | 2035-10 | 2198.84 | 55.98 | 2142.86 | 21428.57 |
| 131 | 2035-11 | 2193.75 | 50.89 | 2142.86 | 19285.71 |
| 132 | 2035-12 | 2188.66 | 45.80 | 2142.86 | 17142.86 |
| 133 | 2036-01 | 2183.57 | 40.71 | 2142.86 | 15000.00 |
| 134 | 2036-02 | 2178.48 | 35.63 | 2142.86 | 12857.14 |
| 135 | 2036-03 | 2173.39 | 30.54 | 2142.86 | 10714.29 |
| 136 | 2036-04 | 2168.30 | 25.45 | 2142.86 | 8571.43 |
| 137 | 2036-05 | 2163.21 | 20.36 | 2142.86 | 6428.57 |
| 138 | 2036-06 | 2158.13 | 15.27 | 2142.86 | 4285.71 |
| 139 | 2036-07 | 2153.04 | 10.18 | 2142.86 | 2142.86 |
| 140 | 2036-08 | 2147.95 | 5.09 | 2142.86 | 0.00 |