贷款2.5万（公积金贷款）房贷，还款12年1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：2.5万
还款月数：12年1个月
每月还款：204元
利息总额：4580.66元
本息合计：2.96万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 204.00 | 59.38 | 144.63 | 24855.37 |
| 2 | 2025-06 | 204.00 | 59.03 | 144.97 | 24710.40 |
| 3 | 2025-07 | 204.00 | 58.69 | 145.32 | 24565.08 |
| 4 | 2025-08 | 204.00 | 58.34 | 145.66 | 24419.42 |
| 5 | 2025-09 | 204.00 | 58.00 | 146.01 | 24273.41 |
| 6 | 2025-10 | 204.00 | 57.65 | 146.36 | 24127.05 |
| 7 | 2025-11 | 204.00 | 57.30 | 146.70 | 23980.35 |
| 8 | 2025-12 | 204.00 | 56.95 | 147.05 | 23833.30 |
| 9 | 2026-01 | 204.00 | 56.60 | 147.40 | 23685.90 |
| 10 | 2026-02 | 204.00 | 56.25 | 147.75 | 23538.15 |
| 11 | 2026-03 | 204.00 | 55.90 | 148.10 | 23390.05 |
| 12 | 2026-04 | 204.00 | 55.55 | 148.45 | 23241.59 |
| 13 | 2026-05 | 204.00 | 55.20 | 148.81 | 23092.79 |
| 14 | 2026-06 | 204.00 | 54.85 | 149.16 | 22943.63 |
| 15 | 2026-07 | 204.00 | 54.49 | 149.51 | 22794.12 |
| 16 | 2026-08 | 204.00 | 54.14 | 149.87 | 22644.25 |
| 17 | 2026-09 | 204.00 | 53.78 | 150.22 | 22494.02 |
| 18 | 2026-10 | 204.00 | 53.42 | 150.58 | 22343.44 |
| 19 | 2026-11 | 204.00 | 53.07 | 150.94 | 22192.50 |
| 20 | 2026-12 | 204.00 | 52.71 | 151.30 | 22041.21 |
| 21 | 2027-01 | 204.00 | 52.35 | 151.66 | 21889.55 |
| 22 | 2027-02 | 204.00 | 51.99 | 152.02 | 21737.53 |
| 23 | 2027-03 | 204.00 | 51.63 | 152.38 | 21585.15 |
| 24 | 2027-04 | 204.00 | 51.26 | 152.74 | 21432.41 |
| 25 | 2027-05 | 204.00 | 50.90 | 153.10 | 21279.31 |
| 26 | 2027-06 | 204.00 | 50.54 | 153.47 | 21125.85 |
| 27 | 2027-07 | 204.00 | 50.17 | 153.83 | 20972.02 |
| 28 | 2027-08 | 204.00 | 49.81 | 154.20 | 20817.82 |
| 29 | 2027-09 | 204.00 | 49.44 | 154.56 | 20663.26 |
| 30 | 2027-10 | 204.00 | 49.08 | 154.93 | 20508.33 |
| 31 | 2027-11 | 204.00 | 48.71 | 155.30 | 20353.03 |
| 32 | 2027-12 | 204.00 | 48.34 | 155.67 | 20197.36 |
| 33 | 2028-01 | 204.00 | 47.97 | 156.04 | 20041.33 |
| 34 | 2028-02 | 204.00 | 47.60 | 156.41 | 19884.92 |
| 35 | 2028-03 | 204.00 | 47.23 | 156.78 | 19728.14 |
| 36 | 2028-04 | 204.00 | 46.85 | 157.15 | 19570.99 |
| 37 | 2028-05 | 204.00 | 46.48 | 157.52 | 19413.47 |
| 38 | 2028-06 | 204.00 | 46.11 | 157.90 | 19255.57 |
| 39 | 2028-07 | 204.00 | 45.73 | 158.27 | 19097.30 |
| 40 | 2028-08 | 204.00 | 45.36 | 158.65 | 18938.65 |
| 41 | 2028-09 | 204.00 | 44.98 | 159.03 | 18779.63 |
| 42 | 2028-10 | 204.00 | 44.60 | 159.40 | 18620.22 |
| 43 | 2028-11 | 204.00 | 44.22 | 159.78 | 18460.44 |
| 44 | 2028-12 | 204.00 | 43.84 | 160.16 | 18300.28 |
| 45 | 2029-01 | 204.00 | 43.46 | 160.54 | 18139.74 |
| 46 | 2029-02 | 204.00 | 43.08 | 160.92 | 17978.82 |
| 47 | 2029-03 | 204.00 | 42.70 | 161.30 | 17817.51 |
| 48 | 2029-04 | 204.00 | 42.32 | 161.69 | 17655.83 |
| 49 | 2029-05 | 204.00 | 41.93 | 162.07 | 17493.75 |
| 50 | 2029-06 | 204.00 | 41.55 | 162.46 | 17331.30 |
| 51 | 2029-07 | 204.00 | 41.16 | 162.84 | 17168.45 |
| 52 | 2029-08 | 204.00 | 40.78 | 163.23 | 17005.22 |
| 53 | 2029-09 | 204.00 | 40.39 | 163.62 | 16841.61 |
| 54 | 2029-10 | 204.00 | 40.00 | 164.01 | 16677.60 |
| 55 | 2029-11 | 204.00 | 39.61 | 164.40 | 16513.21 |
| 56 | 2029-12 | 204.00 | 39.22 | 164.79 | 16348.42 |
| 57 | 2030-01 | 204.00 | 38.83 | 165.18 | 16183.24 |
| 58 | 2030-02 | 204.00 | 38.44 | 165.57 | 16017.67 |
| 59 | 2030-03 | 204.00 | 38.04 | 165.96 | 15851.71 |
| 60 | 2030-04 | 204.00 | 37.65 | 166.36 | 15685.35 |
| 61 | 2030-05 | 204.00 | 37.25 | 166.75 | 15518.60 |
| 62 | 2030-06 | 204.00 | 36.86 | 167.15 | 15351.46 |
| 63 | 2030-07 | 204.00 | 36.46 | 167.54 | 15183.91 |
| 64 | 2030-08 | 204.00 | 36.06 | 167.94 | 15015.97 |
| 65 | 2030-09 | 204.00 | 35.66 | 168.34 | 14847.63 |
| 66 | 2030-10 | 204.00 | 35.26 | 168.74 | 14678.88 |
| 67 | 2030-11 | 204.00 | 34.86 | 169.14 | 14509.74 |
| 68 | 2030-12 | 204.00 | 34.46 | 169.54 | 14340.20 |
| 69 | 2031-01 | 204.00 | 34.06 | 169.95 | 14170.25 |
| 70 | 2031-02 | 204.00 | 33.65 | 170.35 | 13999.90 |
| 71 | 2031-03 | 204.00 | 33.25 | 170.75 | 13829.15 |
| 72 | 2031-04 | 204.00 | 32.84 | 171.16 | 13657.99 |
| 73 | 2031-05 | 204.00 | 32.44 | 171.57 | 13486.42 |
| 74 | 2031-06 | 204.00 | 32.03 | 171.97 | 13314.45 |
| 75 | 2031-07 | 204.00 | 31.62 | 172.38 | 13142.06 |
| 76 | 2031-08 | 204.00 | 31.21 | 172.79 | 12969.27 |
| 77 | 2031-09 | 204.00 | 30.80 | 173.20 | 12796.07 |
| 78 | 2031-10 | 204.00 | 30.39 | 173.61 | 12622.45 |
| 79 | 2031-11 | 204.00 | 29.98 | 174.03 | 12448.43 |
| 80 | 2031-12 | 204.00 | 29.57 | 174.44 | 12273.99 |
| 81 | 2032-01 | 204.00 | 29.15 | 174.85 | 12099.14 |
| 82 | 2032-02 | 204.00 | 28.74 | 175.27 | 11923.87 |
| 83 | 2032-03 | 204.00 | 28.32 | 175.69 | 11748.18 |
| 84 | 2032-04 | 204.00 | 27.90 | 176.10 | 11572.08 |
| 85 | 2032-05 | 204.00 | 27.48 | 176.52 | 11395.56 |
| 86 | 2032-06 | 204.00 | 27.06 | 176.94 | 11218.62 |
| 87 | 2032-07 | 204.00 | 26.64 | 177.36 | 11041.26 |
| 88 | 2032-08 | 204.00 | 26.22 | 177.78 | 10863.48 |
| 89 | 2032-09 | 204.00 | 25.80 | 178.20 | 10685.27 |
| 90 | 2032-10 | 204.00 | 25.38 | 178.63 | 10506.64 |
| 91 | 2032-11 | 204.00 | 24.95 | 179.05 | 10327.59 |
| 92 | 2032-12 | 204.00 | 24.53 | 179.48 | 10148.12 |
| 93 | 2033-01 | 204.00 | 24.10 | 179.90 | 9968.21 |
| 94 | 2033-02 | 204.00 | 23.67 | 180.33 | 9787.88 |
| 95 | 2033-03 | 204.00 | 23.25 | 180.76 | 9607.13 |
| 96 | 2033-04 | 204.00 | 22.82 | 181.19 | 9425.94 |
| 97 | 2033-05 | 204.00 | 22.39 | 181.62 | 9244.32 |
| 98 | 2033-06 | 204.00 | 21.96 | 182.05 | 9062.27 |
| 99 | 2033-07 | 204.00 | 21.52 | 182.48 | 8879.79 |
| 100 | 2033-08 | 204.00 | 21.09 | 182.92 | 8696.87 |
| 101 | 2033-09 | 204.00 | 20.66 | 183.35 | 8513.52 |
| 102 | 2033-10 | 204.00 | 20.22 | 183.78 | 8329.74 |
| 103 | 2033-11 | 204.00 | 19.78 | 184.22 | 8145.52 |
| 104 | 2033-12 | 204.00 | 19.35 | 184.66 | 7960.86 |
| 105 | 2034-01 | 204.00 | 18.91 | 185.10 | 7775.76 |
| 106 | 2034-02 | 204.00 | 18.47 | 185.54 | 7590.22 |
| 107 | 2034-03 | 204.00 | 18.03 | 185.98 | 7404.25 |
| 108 | 2034-04 | 204.00 | 17.59 | 186.42 | 7217.83 |
| 109 | 2034-05 | 204.00 | 17.14 | 186.86 | 7030.97 |
| 110 | 2034-06 | 204.00 | 16.70 | 187.31 | 6843.66 |
| 111 | 2034-07 | 204.00 | 16.25 | 187.75 | 6655.91 |
| 112 | 2034-08 | 204.00 | 15.81 | 188.20 | 6467.71 |
| 113 | 2034-09 | 204.00 | 15.36 | 188.64 | 6279.07 |
| 114 | 2034-10 | 204.00 | 14.91 | 189.09 | 6089.98 |
| 115 | 2034-11 | 204.00 | 14.46 | 189.54 | 5900.44 |
| 116 | 2034-12 | 204.00 | 14.01 | 189.99 | 5710.44 |
| 117 | 2035-01 | 204.00 | 13.56 | 190.44 | 5520.00 |
| 118 | 2035-02 | 204.00 | 13.11 | 190.89 | 5329.11 |
| 119 | 2035-03 | 204.00 | 12.66 | 191.35 | 5137.76 |
| 120 | 2035-04 | 204.00 | 12.20 | 191.80 | 4945.96 |
| 121 | 2035-05 | 204.00 | 11.75 | 192.26 | 4753.70 |
| 122 | 2035-06 | 204.00 | 11.29 | 192.71 | 4560.99 |
| 123 | 2035-07 | 204.00 | 10.83 | 193.17 | 4367.81 |
| 124 | 2035-08 | 204.00 | 10.37 | 193.63 | 4174.18 |
| 125 | 2035-09 | 204.00 | 9.91 | 194.09 | 3980.09 |
| 126 | 2035-10 | 204.00 | 9.45 | 194.55 | 3785.54 |
| 127 | 2035-11 | 204.00 | 8.99 | 195.01 | 3590.53 |
| 128 | 2035-12 | 204.00 | 8.53 | 195.48 | 3395.05 |
| 129 | 2036-01 | 204.00 | 8.06 | 195.94 | 3199.11 |
| 130 | 2036-02 | 204.00 | 7.60 | 196.41 | 3002.70 |
| 131 | 2036-03 | 204.00 | 7.13 | 196.87 | 2805.83 |
| 132 | 2036-04 | 204.00 | 6.66 | 197.34 | 2608.49 |
| 133 | 2036-05 | 204.00 | 6.20 | 197.81 | 2410.68 |
| 134 | 2036-06 | 204.00 | 5.73 | 198.28 | 2212.40 |
| 135 | 2036-07 | 204.00 | 5.25 | 198.75 | 2013.65 |
| 136 | 2036-08 | 204.00 | 4.78 | 199.22 | 1814.43 |
| 137 | 2036-09 | 204.00 | 4.31 | 199.70 | 1614.73 |
| 138 | 2036-10 | 204.00 | 3.83 | 200.17 | 1414.56 |
| 139 | 2036-11 | 204.00 | 3.36 | 200.64 | 1213.92 |
| 140 | 2036-12 | 204.00 | 2.88 | 201.12 | 1012.80 |
| 141 | 2037-01 | 204.00 | 2.41 | 201.60 | 811.20 |
| 142 | 2037-02 | 204.00 | 1.93 | 202.08 | 609.12 |
| 143 | 2037-03 | 204.00 | 1.45 | 202.56 | 406.56 |
| 144 | 2037-04 | 204.00 | 0.97 | 203.04 | 203.52 |
| 145 | 2037-05 | 204.00 | 0.48 | 203.52 | 0.00 |
等额本金还款方式：
贷款总额：2.5万
还款月数：12年1个月
首月还款：231.79元
每月递减：0.41元
利息总额：4334.38元
本息合计：2.93万
节省利息：246.28元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 231.79 | 59.38 | 172.41 | 24827.59 |
| 2 | 2025-06 | 231.38 | 58.97 | 172.41 | 24655.17 |
| 3 | 2025-07 | 230.97 | 58.56 | 172.41 | 24482.76 |
| 4 | 2025-08 | 230.56 | 58.15 | 172.41 | 24310.34 |
| 5 | 2025-09 | 230.15 | 57.74 | 172.41 | 24137.93 |
| 6 | 2025-10 | 229.74 | 57.33 | 172.41 | 23965.52 |
| 7 | 2025-11 | 229.33 | 56.92 | 172.41 | 23793.10 |
| 8 | 2025-12 | 228.92 | 56.51 | 172.41 | 23620.69 |
| 9 | 2026-01 | 228.51 | 56.10 | 172.41 | 23448.28 |
| 10 | 2026-02 | 228.10 | 55.69 | 172.41 | 23275.86 |
| 11 | 2026-03 | 227.69 | 55.28 | 172.41 | 23103.45 |
| 12 | 2026-04 | 227.28 | 54.87 | 172.41 | 22931.03 |
| 13 | 2026-05 | 226.88 | 54.46 | 172.41 | 22758.62 |
| 14 | 2026-06 | 226.47 | 54.05 | 172.41 | 22586.21 |
| 15 | 2026-07 | 226.06 | 53.64 | 172.41 | 22413.79 |
| 16 | 2026-08 | 225.65 | 53.23 | 172.41 | 22241.38 |
| 17 | 2026-09 | 225.24 | 52.82 | 172.41 | 22068.97 |
| 18 | 2026-10 | 224.83 | 52.41 | 172.41 | 21896.55 |
| 19 | 2026-11 | 224.42 | 52.00 | 172.41 | 21724.14 |
| 20 | 2026-12 | 224.01 | 51.59 | 172.41 | 21551.72 |
| 21 | 2027-01 | 223.60 | 51.19 | 172.41 | 21379.31 |
| 22 | 2027-02 | 223.19 | 50.78 | 172.41 | 21206.90 |
| 23 | 2027-03 | 222.78 | 50.37 | 172.41 | 21034.48 |
| 24 | 2027-04 | 222.37 | 49.96 | 172.41 | 20862.07 |
| 25 | 2027-05 | 221.96 | 49.55 | 172.41 | 20689.66 |
| 26 | 2027-06 | 221.55 | 49.14 | 172.41 | 20517.24 |
| 27 | 2027-07 | 221.14 | 48.73 | 172.41 | 20344.83 |
| 28 | 2027-08 | 220.73 | 48.32 | 172.41 | 20172.41 |
| 29 | 2027-09 | 220.32 | 47.91 | 172.41 | 20000.00 |
| 30 | 2027-10 | 219.91 | 47.50 | 172.41 | 19827.59 |
| 31 | 2027-11 | 219.50 | 47.09 | 172.41 | 19655.17 |
| 32 | 2027-12 | 219.09 | 46.68 | 172.41 | 19482.76 |
| 33 | 2028-01 | 218.69 | 46.27 | 172.41 | 19310.34 |
| 34 | 2028-02 | 218.28 | 45.86 | 172.41 | 19137.93 |
| 35 | 2028-03 | 217.87 | 45.45 | 172.41 | 18965.52 |
| 36 | 2028-04 | 217.46 | 45.04 | 172.41 | 18793.10 |
| 37 | 2028-05 | 217.05 | 44.63 | 172.41 | 18620.69 |
| 38 | 2028-06 | 216.64 | 44.22 | 172.41 | 18448.28 |
| 39 | 2028-07 | 216.23 | 43.81 | 172.41 | 18275.86 |
| 40 | 2028-08 | 215.82 | 43.41 | 172.41 | 18103.45 |
| 41 | 2028-09 | 215.41 | 43.00 | 172.41 | 17931.03 |
| 42 | 2028-10 | 215.00 | 42.59 | 172.41 | 17758.62 |
| 43 | 2028-11 | 214.59 | 42.18 | 172.41 | 17586.21 |
| 44 | 2028-12 | 214.18 | 41.77 | 172.41 | 17413.79 |
| 45 | 2029-01 | 213.77 | 41.36 | 172.41 | 17241.38 |
| 46 | 2029-02 | 213.36 | 40.95 | 172.41 | 17068.97 |
| 47 | 2029-03 | 212.95 | 40.54 | 172.41 | 16896.55 |
| 48 | 2029-04 | 212.54 | 40.13 | 172.41 | 16724.14 |
| 49 | 2029-05 | 212.13 | 39.72 | 172.41 | 16551.72 |
| 50 | 2029-06 | 211.72 | 39.31 | 172.41 | 16379.31 |
| 51 | 2029-07 | 211.31 | 38.90 | 172.41 | 16206.90 |
| 52 | 2029-08 | 210.91 | 38.49 | 172.41 | 16034.48 |
| 53 | 2029-09 | 210.50 | 38.08 | 172.41 | 15862.07 |
| 54 | 2029-10 | 210.09 | 37.67 | 172.41 | 15689.66 |
| 55 | 2029-11 | 209.68 | 37.26 | 172.41 | 15517.24 |
| 56 | 2029-12 | 209.27 | 36.85 | 172.41 | 15344.83 |
| 57 | 2030-01 | 208.86 | 36.44 | 172.41 | 15172.41 |
| 58 | 2030-02 | 208.45 | 36.03 | 172.41 | 15000.00 |
| 59 | 2030-03 | 208.04 | 35.63 | 172.41 | 14827.59 |
| 60 | 2030-04 | 207.63 | 35.22 | 172.41 | 14655.17 |
| 61 | 2030-05 | 207.22 | 34.81 | 172.41 | 14482.76 |
| 62 | 2030-06 | 206.81 | 34.40 | 172.41 | 14310.34 |
| 63 | 2030-07 | 206.40 | 33.99 | 172.41 | 14137.93 |
| 64 | 2030-08 | 205.99 | 33.58 | 172.41 | 13965.52 |
| 65 | 2030-09 | 205.58 | 33.17 | 172.41 | 13793.10 |
| 66 | 2030-10 | 205.17 | 32.76 | 172.41 | 13620.69 |
| 67 | 2030-11 | 204.76 | 32.35 | 172.41 | 13448.28 |
| 68 | 2030-12 | 204.35 | 31.94 | 172.41 | 13275.86 |
| 69 | 2031-01 | 203.94 | 31.53 | 172.41 | 13103.45 |
| 70 | 2031-02 | 203.53 | 31.12 | 172.41 | 12931.03 |
| 71 | 2031-03 | 203.13 | 30.71 | 172.41 | 12758.62 |
| 72 | 2031-04 | 202.72 | 30.30 | 172.41 | 12586.21 |
| 73 | 2031-05 | 202.31 | 29.89 | 172.41 | 12413.79 |
| 74 | 2031-06 | 201.90 | 29.48 | 172.41 | 12241.38 |
| 75 | 2031-07 | 201.49 | 29.07 | 172.41 | 12068.97 |
| 76 | 2031-08 | 201.08 | 28.66 | 172.41 | 11896.55 |
| 77 | 2031-09 | 200.67 | 28.25 | 172.41 | 11724.14 |
| 78 | 2031-10 | 200.26 | 27.84 | 172.41 | 11551.72 |
| 79 | 2031-11 | 199.85 | 27.44 | 172.41 | 11379.31 |
| 80 | 2031-12 | 199.44 | 27.03 | 172.41 | 11206.90 |
| 81 | 2032-01 | 199.03 | 26.62 | 172.41 | 11034.48 |
| 82 | 2032-02 | 198.62 | 26.21 | 172.41 | 10862.07 |
| 83 | 2032-03 | 198.21 | 25.80 | 172.41 | 10689.66 |
| 84 | 2032-04 | 197.80 | 25.39 | 172.41 | 10517.24 |
| 85 | 2032-05 | 197.39 | 24.98 | 172.41 | 10344.83 |
| 86 | 2032-06 | 196.98 | 24.57 | 172.41 | 10172.41 |
| 87 | 2032-07 | 196.57 | 24.16 | 172.41 | 10000.00 |
| 88 | 2032-08 | 196.16 | 23.75 | 172.41 | 9827.59 |
| 89 | 2032-09 | 195.75 | 23.34 | 172.41 | 9655.17 |
| 90 | 2032-10 | 195.34 | 22.93 | 172.41 | 9482.76 |
| 91 | 2032-11 | 194.94 | 22.52 | 172.41 | 9310.34 |
| 92 | 2032-12 | 194.53 | 22.11 | 172.41 | 9137.93 |
| 93 | 2033-01 | 194.12 | 21.70 | 172.41 | 8965.52 |
| 94 | 2033-02 | 193.71 | 21.29 | 172.41 | 8793.10 |
| 95 | 2033-03 | 193.30 | 20.88 | 172.41 | 8620.69 |
| 96 | 2033-04 | 192.89 | 20.47 | 172.41 | 8448.28 |
| 97 | 2033-05 | 192.48 | 20.06 | 172.41 | 8275.86 |
| 98 | 2033-06 | 192.07 | 19.66 | 172.41 | 8103.45 |
| 99 | 2033-07 | 191.66 | 19.25 | 172.41 | 7931.03 |
| 100 | 2033-08 | 191.25 | 18.84 | 172.41 | 7758.62 |
| 101 | 2033-09 | 190.84 | 18.43 | 172.41 | 7586.21 |
| 102 | 2033-10 | 190.43 | 18.02 | 172.41 | 7413.79 |
| 103 | 2033-11 | 190.02 | 17.61 | 172.41 | 7241.38 |
| 104 | 2033-12 | 189.61 | 17.20 | 172.41 | 7068.97 |
| 105 | 2034-01 | 189.20 | 16.79 | 172.41 | 6896.55 |
| 106 | 2034-02 | 188.79 | 16.38 | 172.41 | 6724.14 |
| 107 | 2034-03 | 188.38 | 15.97 | 172.41 | 6551.72 |
| 108 | 2034-04 | 187.97 | 15.56 | 172.41 | 6379.31 |
| 109 | 2034-05 | 187.56 | 15.15 | 172.41 | 6206.90 |
| 110 | 2034-06 | 187.16 | 14.74 | 172.41 | 6034.48 |
| 111 | 2034-07 | 186.75 | 14.33 | 172.41 | 5862.07 |
| 112 | 2034-08 | 186.34 | 13.92 | 172.41 | 5689.66 |
| 113 | 2034-09 | 185.93 | 13.51 | 172.41 | 5517.24 |
| 114 | 2034-10 | 185.52 | 13.10 | 172.41 | 5344.83 |
| 115 | 2034-11 | 185.11 | 12.69 | 172.41 | 5172.41 |
| 116 | 2034-12 | 184.70 | 12.28 | 172.41 | 5000.00 |
| 117 | 2035-01 | 184.29 | 11.88 | 172.41 | 4827.59 |
| 118 | 2035-02 | 183.88 | 11.47 | 172.41 | 4655.17 |
| 119 | 2035-03 | 183.47 | 11.06 | 172.41 | 4482.76 |
| 120 | 2035-04 | 183.06 | 10.65 | 172.41 | 4310.34 |
| 121 | 2035-05 | 182.65 | 10.24 | 172.41 | 4137.93 |
| 122 | 2035-06 | 182.24 | 9.83 | 172.41 | 3965.52 |
| 123 | 2035-07 | 181.83 | 9.42 | 172.41 | 3793.10 |
| 124 | 2035-08 | 181.42 | 9.01 | 172.41 | 3620.69 |
| 125 | 2035-09 | 181.01 | 8.60 | 172.41 | 3448.28 |
| 126 | 2035-10 | 180.60 | 8.19 | 172.41 | 3275.86 |
| 127 | 2035-11 | 180.19 | 7.78 | 172.41 | 3103.45 |
| 128 | 2035-12 | 179.78 | 7.37 | 172.41 | 2931.03 |
| 129 | 2036-01 | 179.38 | 6.96 | 172.41 | 2758.62 |
| 130 | 2036-02 | 178.97 | 6.55 | 172.41 | 2586.21 |
| 131 | 2036-03 | 178.56 | 6.14 | 172.41 | 2413.79 |
| 132 | 2036-04 | 178.15 | 5.73 | 172.41 | 2241.38 |
| 133 | 2036-05 | 177.74 | 5.32 | 172.41 | 2068.97 |
| 134 | 2036-06 | 177.33 | 4.91 | 172.41 | 1896.55 |
| 135 | 2036-07 | 176.92 | 4.50 | 172.41 | 1724.14 |
| 136 | 2036-08 | 176.51 | 4.09 | 172.41 | 1551.72 |
| 137 | 2036-09 | 176.10 | 3.69 | 172.41 | 1379.31 |
| 138 | 2036-10 | 175.69 | 3.28 | 172.41 | 1206.90 |
| 139 | 2036-11 | 175.28 | 2.87 | 172.41 | 1034.48 |
| 140 | 2036-12 | 174.87 | 2.46 | 172.41 | 862.07 |
| 141 | 2037-01 | 174.46 | 2.05 | 172.41 | 689.66 |
| 142 | 2037-02 | 174.05 | 1.64 | 172.41 | 517.24 |
| 143 | 2037-03 | 173.64 | 1.23 | 172.41 | 344.83 |
| 144 | 2037-04 | 173.23 | 0.82 | 172.41 | 172.41 |
| 145 | 2037-05 | 172.82 | 0.41 | 172.41 | 0.00 |