贷款43.86万（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：43.86万
还款月数：11年
每月还款：3874.65元
利息总额：7.29万
本息合计：51.15万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3874.65 | 1041.67 | 2832.97 | 435767.03 |
| 2 | 2024-06 | 3874.65 | 1034.95 | 2839.70 | 432927.33 |
| 3 | 2024-07 | 3874.65 | 1028.20 | 2846.44 | 430080.89 |
| 4 | 2024-08 | 3874.65 | 1021.44 | 2853.20 | 427227.68 |
| 5 | 2024-09 | 3874.65 | 1014.67 | 2859.98 | 424367.70 |
| 6 | 2024-10 | 3874.65 | 1007.87 | 2866.77 | 421500.93 |
| 7 | 2024-11 | 3874.65 | 1001.06 | 2873.58 | 418627.35 |
| 8 | 2024-12 | 3874.65 | 994.24 | 2880.41 | 415746.94 |
| 9 | 2025-01 | 3874.65 | 987.40 | 2887.25 | 412859.69 |
| 10 | 2025-02 | 3874.65 | 980.54 | 2894.10 | 409965.59 |
| 11 | 2025-03 | 3874.65 | 973.67 | 2900.98 | 407064.61 |
| 12 | 2025-04 | 3874.65 | 966.78 | 2907.87 | 404156.74 |
| 13 | 2025-05 | 3874.65 | 959.87 | 2914.77 | 401241.97 |
| 14 | 2025-06 | 3874.65 | 952.95 | 2921.70 | 398320.27 |
| 15 | 2025-07 | 3874.65 | 946.01 | 2928.64 | 395391.64 |
| 16 | 2025-08 | 3874.65 | 939.06 | 2935.59 | 392456.05 |
| 17 | 2025-09 | 3874.65 | 932.08 | 2942.56 | 389513.48 |
| 18 | 2025-10 | 3874.65 | 925.09 | 2949.55 | 386563.93 |
| 19 | 2025-11 | 3874.65 | 918.09 | 2956.56 | 383607.38 |
| 20 | 2025-12 | 3874.65 | 911.07 | 2963.58 | 380643.80 |
| 21 | 2026-01 | 3874.65 | 904.03 | 2970.62 | 377673.18 |
| 22 | 2026-02 | 3874.65 | 896.97 | 2977.67 | 374695.51 |
| 23 | 2026-03 | 3874.65 | 889.90 | 2984.74 | 371710.76 |
| 24 | 2026-04 | 3874.65 | 882.81 | 2991.83 | 368718.93 |
| 25 | 2026-05 | 3874.65 | 875.71 | 2998.94 | 365719.99 |
| 26 | 2026-06 | 3874.65 | 868.58 | 3006.06 | 362713.93 |
| 27 | 2026-07 | 3874.65 | 861.45 | 3013.20 | 359700.73 |
| 28 | 2026-08 | 3874.65 | 854.29 | 3020.36 | 356680.37 |
| 29 | 2026-09 | 3874.65 | 847.12 | 3027.53 | 353652.84 |
| 30 | 2026-10 | 3874.65 | 839.93 | 3034.72 | 350618.12 |
| 31 | 2026-11 | 3874.65 | 832.72 | 3041.93 | 347576.19 |
| 32 | 2026-12 | 3874.65 | 825.49 | 3049.15 | 344527.04 |
| 33 | 2027-01 | 3874.65 | 818.25 | 3056.39 | 341470.65 |
| 34 | 2027-02 | 3874.65 | 810.99 | 3063.65 | 338406.99 |
| 35 | 2027-03 | 3874.65 | 803.72 | 3070.93 | 335336.06 |
| 36 | 2027-04 | 3874.65 | 796.42 | 3078.22 | 332257.84 |
| 37 | 2027-05 | 3874.65 | 789.11 | 3085.53 | 329172.31 |
| 38 | 2027-06 | 3874.65 | 781.78 | 3092.86 | 326079.45 |
| 39 | 2027-07 | 3874.65 | 774.44 | 3100.21 | 322979.24 |
| 40 | 2027-08 | 3874.65 | 767.08 | 3107.57 | 319871.67 |
| 41 | 2027-09 | 3874.65 | 759.70 | 3114.95 | 316756.72 |
| 42 | 2027-10 | 3874.65 | 752.30 | 3122.35 | 313634.37 |
| 43 | 2027-11 | 3874.65 | 744.88 | 3129.76 | 310504.60 |
| 44 | 2027-12 | 3874.65 | 737.45 | 3137.20 | 307367.41 |
| 45 | 2028-01 | 3874.65 | 730.00 | 3144.65 | 304222.76 |
| 46 | 2028-02 | 3874.65 | 722.53 | 3152.12 | 301070.64 |
| 47 | 2028-03 | 3874.65 | 715.04 | 3159.60 | 297911.04 |
| 48 | 2028-04 | 3874.65 | 707.54 | 3167.11 | 294743.93 |
| 49 | 2028-05 | 3874.65 | 700.02 | 3174.63 | 291569.30 |
| 50 | 2028-06 | 3874.65 | 692.48 | 3182.17 | 288387.13 |
| 51 | 2028-07 | 3874.65 | 684.92 | 3189.73 | 285197.40 |
| 52 | 2028-08 | 3874.65 | 677.34 | 3197.30 | 282000.10 |
| 53 | 2028-09 | 3874.65 | 669.75 | 3204.90 | 278795.21 |
| 54 | 2028-10 | 3874.65 | 662.14 | 3212.51 | 275582.70 |
| 55 | 2028-11 | 3874.65 | 654.51 | 3220.14 | 272362.56 |
| 56 | 2028-12 | 3874.65 | 646.86 | 3227.79 | 269134.78 |
| 57 | 2029-01 | 3874.65 | 639.20 | 3235.45 | 265899.33 |
| 58 | 2029-02 | 3874.65 | 631.51 | 3243.14 | 262656.19 |
| 59 | 2029-03 | 3874.65 | 623.81 | 3250.84 | 259405.35 |
| 60 | 2029-04 | 3874.65 | 616.09 | 3258.56 | 256146.79 |
| 61 | 2029-05 | 3874.65 | 608.35 | 3266.30 | 252880.50 |
| 62 | 2029-06 | 3874.65 | 600.59 | 3274.05 | 249606.44 |
| 63 | 2029-07 | 3874.65 | 592.82 | 3281.83 | 246324.61 |
| 64 | 2029-08 | 3874.65 | 585.02 | 3289.63 | 243034.99 |
| 65 | 2029-09 | 3874.65 | 577.21 | 3297.44 | 239737.55 |
| 66 | 2029-10 | 3874.65 | 569.38 | 3305.27 | 236432.28 |
| 67 | 2029-11 | 3874.65 | 561.53 | 3313.12 | 233119.16 |
| 68 | 2029-12 | 3874.65 | 553.66 | 3320.99 | 229798.17 |
| 69 | 2030-01 | 3874.65 | 545.77 | 3328.88 | 226469.29 |
| 70 | 2030-02 | 3874.65 | 537.86 | 3336.78 | 223132.51 |
| 71 | 2030-03 | 3874.65 | 529.94 | 3344.71 | 219787.81 |
| 72 | 2030-04 | 3874.65 | 522.00 | 3352.65 | 216435.16 |
| 73 | 2030-05 | 3874.65 | 514.03 | 3360.61 | 213074.54 |
| 74 | 2030-06 | 3874.65 | 506.05 | 3368.59 | 209705.95 |
| 75 | 2030-07 | 3874.65 | 498.05 | 3376.59 | 206329.36 |
| 76 | 2030-08 | 3874.65 | 490.03 | 3384.61 | 202944.74 |
| 77 | 2030-09 | 3874.65 | 481.99 | 3392.65 | 199552.09 |
| 78 | 2030-10 | 3874.65 | 473.94 | 3400.71 | 196151.38 |
| 79 | 2030-11 | 3874.65 | 465.86 | 3408.79 | 192742.59 |
| 80 | 2030-12 | 3874.65 | 457.76 | 3416.88 | 189325.71 |
| 81 | 2031-01 | 3874.65 | 449.65 | 3425.00 | 185900.71 |
| 82 | 2031-02 | 3874.65 | 441.51 | 3433.13 | 182467.58 |
| 83 | 2031-03 | 3874.65 | 433.36 | 3441.29 | 179026.29 |
| 84 | 2031-04 | 3874.65 | 425.19 | 3449.46 | 175576.84 |
| 85 | 2031-05 | 3874.65 | 416.99 | 3457.65 | 172119.19 |
| 86 | 2031-06 | 3874.65 | 408.78 | 3465.86 | 168653.32 |
| 87 | 2031-07 | 3874.65 | 400.55 | 3474.09 | 165179.23 |
| 88 | 2031-08 | 3874.65 | 392.30 | 3482.35 | 161696.88 |
| 89 | 2031-09 | 3874.65 | 384.03 | 3490.62 | 158206.27 |
| 90 | 2031-10 | 3874.65 | 375.74 | 3498.91 | 154707.36 |
| 91 | 2031-11 | 3874.65 | 367.43 | 3507.22 | 151200.14 |
| 92 | 2031-12 | 3874.65 | 359.10 | 3515.55 | 147684.60 |
| 93 | 2032-01 | 3874.65 | 350.75 | 3523.90 | 144160.70 |
| 94 | 2032-02 | 3874.65 | 342.38 | 3532.26 | 140628.44 |
| 95 | 2032-03 | 3874.65 | 333.99 | 3540.65 | 137087.78 |
| 96 | 2032-04 | 3874.65 | 325.58 | 3549.06 | 133538.72 |
| 97 | 2032-05 | 3874.65 | 317.15 | 3557.49 | 129981.23 |
| 98 | 2032-06 | 3874.65 | 308.71 | 3565.94 | 126415.29 |
| 99 | 2032-07 | 3874.65 | 300.24 | 3574.41 | 122840.88 |
| 100 | 2032-08 | 3874.65 | 291.75 | 3582.90 | 119257.98 |
| 101 | 2032-09 | 3874.65 | 283.24 | 3591.41 | 115666.57 |
| 102 | 2032-10 | 3874.65 | 274.71 | 3599.94 | 112066.63 |
| 103 | 2032-11 | 3874.65 | 266.16 | 3608.49 | 108458.15 |
| 104 | 2032-12 | 3874.65 | 257.59 | 3617.06 | 104841.09 |
| 105 | 2033-01 | 3874.65 | 249.00 | 3625.65 | 101215.44 |
| 106 | 2033-02 | 3874.65 | 240.39 | 3634.26 | 97581.18 |
| 107 | 2033-03 | 3874.65 | 231.76 | 3642.89 | 93938.29 |
| 108 | 2033-04 | 3874.65 | 223.10 | 3651.54 | 90286.75 |
| 109 | 2033-05 | 3874.65 | 214.43 | 3660.22 | 86626.53 |
| 110 | 2033-06 | 3874.65 | 205.74 | 3668.91 | 82957.62 |
| 111 | 2033-07 | 3874.65 | 197.02 | 3677.62 | 79280.00 |
| 112 | 2033-08 | 3874.65 | 188.29 | 3686.36 | 75593.65 |
| 113 | 2033-09 | 3874.65 | 179.53 | 3695.11 | 71898.53 |
| 114 | 2033-10 | 3874.65 | 170.76 | 3703.89 | 68194.65 |
| 115 | 2033-11 | 3874.65 | 161.96 | 3712.68 | 64481.96 |
| 116 | 2033-12 | 3874.65 | 153.14 | 3721.50 | 60760.46 |
| 117 | 2034-01 | 3874.65 | 144.31 | 3730.34 | 57030.12 |
| 118 | 2034-02 | 3874.65 | 135.45 | 3739.20 | 53290.92 |
| 119 | 2034-03 | 3874.65 | 126.57 | 3748.08 | 49542.84 |
| 120 | 2034-04 | 3874.65 | 117.66 | 3756.98 | 45785.86 |
| 121 | 2034-05 | 3874.65 | 108.74 | 3765.90 | 42019.96 |
| 122 | 2034-06 | 3874.65 | 99.80 | 3774.85 | 38245.11 |
| 123 | 2034-07 | 3874.65 | 90.83 | 3783.81 | 34461.29 |
| 124 | 2034-08 | 3874.65 | 81.85 | 3792.80 | 30668.49 |
| 125 | 2034-09 | 3874.65 | 72.84 | 3801.81 | 26866.68 |
| 126 | 2034-10 | 3874.65 | 63.81 | 3810.84 | 23055.85 |
| 127 | 2034-11 | 3874.65 | 54.76 | 3819.89 | 19235.96 |
| 128 | 2034-12 | 3874.65 | 45.69 | 3828.96 | 15407.00 |
| 129 | 2035-01 | 3874.65 | 36.59 | 3838.05 | 11568.94 |
| 130 | 2035-02 | 3874.65 | 27.48 | 3847.17 | 7721.77 |
| 131 | 2035-03 | 3874.65 | 18.34 | 3856.31 | 3865.47 |
| 132 | 2035-04 | 3874.65 | 9.18 | 3865.47 | 0.00 |
等额本金还款方式：
贷款总额：43.86万
还款月数：11年
首月还款：4364.4元
每月递减：7.89元
利息总额：6.93万
本息合计：50.79万
节省利息：3581.9元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 4364.40 | 1041.67 | 3322.73 | 435277.27 |
| 2 | 2024-06 | 4356.51 | 1033.78 | 3322.73 | 431954.55 |
| 3 | 2024-07 | 4348.62 | 1025.89 | 3322.73 | 428631.82 |
| 4 | 2024-08 | 4340.73 | 1018.00 | 3322.73 | 425309.09 |
| 5 | 2024-09 | 4332.84 | 1010.11 | 3322.73 | 421986.36 |
| 6 | 2024-10 | 4324.94 | 1002.22 | 3322.73 | 418663.64 |
| 7 | 2024-11 | 4317.05 | 994.33 | 3322.73 | 415340.91 |
| 8 | 2024-12 | 4309.16 | 986.43 | 3322.73 | 412018.18 |
| 9 | 2025-01 | 4301.27 | 978.54 | 3322.73 | 408695.45 |
| 10 | 2025-02 | 4293.38 | 970.65 | 3322.73 | 405372.73 |
| 11 | 2025-03 | 4285.49 | 962.76 | 3322.73 | 402050.00 |
| 12 | 2025-04 | 4277.60 | 954.87 | 3322.73 | 398727.27 |
| 13 | 2025-05 | 4269.70 | 946.98 | 3322.73 | 395404.55 |
| 14 | 2025-06 | 4261.81 | 939.09 | 3322.73 | 392081.82 |
| 15 | 2025-07 | 4253.92 | 931.19 | 3322.73 | 388759.09 |
| 16 | 2025-08 | 4246.03 | 923.30 | 3322.73 | 385436.36 |
| 17 | 2025-09 | 4238.14 | 915.41 | 3322.73 | 382113.64 |
| 18 | 2025-10 | 4230.25 | 907.52 | 3322.73 | 378790.91 |
| 19 | 2025-11 | 4222.36 | 899.63 | 3322.73 | 375468.18 |
| 20 | 2025-12 | 4214.46 | 891.74 | 3322.73 | 372145.45 |
| 21 | 2026-01 | 4206.57 | 883.85 | 3322.73 | 368822.73 |
| 22 | 2026-02 | 4198.68 | 875.95 | 3322.73 | 365500.00 |
| 23 | 2026-03 | 4190.79 | 868.06 | 3322.73 | 362177.27 |
| 24 | 2026-04 | 4182.90 | 860.17 | 3322.73 | 358854.55 |
| 25 | 2026-05 | 4175.01 | 852.28 | 3322.73 | 355531.82 |
| 26 | 2026-06 | 4167.12 | 844.39 | 3322.73 | 352209.09 |
| 27 | 2026-07 | 4159.22 | 836.50 | 3322.73 | 348886.36 |
| 28 | 2026-08 | 4151.33 | 828.61 | 3322.73 | 345563.64 |
| 29 | 2026-09 | 4143.44 | 820.71 | 3322.73 | 342240.91 |
| 30 | 2026-10 | 4135.55 | 812.82 | 3322.73 | 338918.18 |
| 31 | 2026-11 | 4127.66 | 804.93 | 3322.73 | 335595.45 |
| 32 | 2026-12 | 4119.77 | 797.04 | 3322.73 | 332272.73 |
| 33 | 2027-01 | 4111.88 | 789.15 | 3322.73 | 328950.00 |
| 34 | 2027-02 | 4103.98 | 781.26 | 3322.73 | 325627.27 |
| 35 | 2027-03 | 4096.09 | 773.36 | 3322.73 | 322304.55 |
| 36 | 2027-04 | 4088.20 | 765.47 | 3322.73 | 318981.82 |
| 37 | 2027-05 | 4080.31 | 757.58 | 3322.73 | 315659.09 |
| 38 | 2027-06 | 4072.42 | 749.69 | 3322.73 | 312336.36 |
| 39 | 2027-07 | 4064.53 | 741.80 | 3322.73 | 309013.64 |
| 40 | 2027-08 | 4056.63 | 733.91 | 3322.73 | 305690.91 |
| 41 | 2027-09 | 4048.74 | 726.02 | 3322.73 | 302368.18 |
| 42 | 2027-10 | 4040.85 | 718.12 | 3322.73 | 299045.45 |
| 43 | 2027-11 | 4032.96 | 710.23 | 3322.73 | 295722.73 |
| 44 | 2027-12 | 4025.07 | 702.34 | 3322.73 | 292400.00 |
| 45 | 2028-01 | 4017.18 | 694.45 | 3322.73 | 289077.27 |
| 46 | 2028-02 | 4009.29 | 686.56 | 3322.73 | 285754.55 |
| 47 | 2028-03 | 4001.39 | 678.67 | 3322.73 | 282431.82 |
| 48 | 2028-04 | 3993.50 | 670.78 | 3322.73 | 279109.09 |
| 49 | 2028-05 | 3985.61 | 662.88 | 3322.73 | 275786.36 |
| 50 | 2028-06 | 3977.72 | 654.99 | 3322.73 | 272463.64 |
| 51 | 2028-07 | 3969.83 | 647.10 | 3322.73 | 269140.91 |
| 52 | 2028-08 | 3961.94 | 639.21 | 3322.73 | 265818.18 |
| 53 | 2028-09 | 3954.05 | 631.32 | 3322.73 | 262495.45 |
| 54 | 2028-10 | 3946.15 | 623.43 | 3322.73 | 259172.73 |
| 55 | 2028-11 | 3938.26 | 615.54 | 3322.73 | 255850.00 |
| 56 | 2028-12 | 3930.37 | 607.64 | 3322.73 | 252527.27 |
| 57 | 2029-01 | 3922.48 | 599.75 | 3322.73 | 249204.55 |
| 58 | 2029-02 | 3914.59 | 591.86 | 3322.73 | 245881.82 |
| 59 | 2029-03 | 3906.70 | 583.97 | 3322.73 | 242559.09 |
| 60 | 2029-04 | 3898.81 | 576.08 | 3322.73 | 239236.36 |
| 61 | 2029-05 | 3890.91 | 568.19 | 3322.73 | 235913.64 |
| 62 | 2029-06 | 3883.02 | 560.29 | 3322.73 | 232590.91 |
| 63 | 2029-07 | 3875.13 | 552.40 | 3322.73 | 229268.18 |
| 64 | 2029-08 | 3867.24 | 544.51 | 3322.73 | 225945.45 |
| 65 | 2029-09 | 3859.35 | 536.62 | 3322.73 | 222622.73 |
| 66 | 2029-10 | 3851.46 | 528.73 | 3322.73 | 219300.00 |
| 67 | 2029-11 | 3843.56 | 520.84 | 3322.73 | 215977.27 |
| 68 | 2029-12 | 3835.67 | 512.95 | 3322.73 | 212654.55 |
| 69 | 2030-01 | 3827.78 | 505.05 | 3322.73 | 209331.82 |
| 70 | 2030-02 | 3819.89 | 497.16 | 3322.73 | 206009.09 |
| 71 | 2030-03 | 3812.00 | 489.27 | 3322.73 | 202686.36 |
| 72 | 2030-04 | 3804.11 | 481.38 | 3322.73 | 199363.64 |
| 73 | 2030-05 | 3796.22 | 473.49 | 3322.73 | 196040.91 |
| 74 | 2030-06 | 3788.32 | 465.60 | 3322.73 | 192718.18 |
| 75 | 2030-07 | 3780.43 | 457.71 | 3322.73 | 189395.45 |
| 76 | 2030-08 | 3772.54 | 449.81 | 3322.73 | 186072.73 |
| 77 | 2030-09 | 3764.65 | 441.92 | 3322.73 | 182750.00 |
| 78 | 2030-10 | 3756.76 | 434.03 | 3322.73 | 179427.27 |
| 79 | 2030-11 | 3748.87 | 426.14 | 3322.73 | 176104.55 |
| 80 | 2030-12 | 3740.98 | 418.25 | 3322.73 | 172781.82 |
| 81 | 2031-01 | 3733.08 | 410.36 | 3322.73 | 169459.09 |
| 82 | 2031-02 | 3725.19 | 402.47 | 3322.73 | 166136.36 |
| 83 | 2031-03 | 3717.30 | 394.57 | 3322.73 | 162813.64 |
| 84 | 2031-04 | 3709.41 | 386.68 | 3322.73 | 159490.91 |
| 85 | 2031-05 | 3701.52 | 378.79 | 3322.73 | 156168.18 |
| 86 | 2031-06 | 3693.63 | 370.90 | 3322.73 | 152845.45 |
| 87 | 2031-07 | 3685.74 | 363.01 | 3322.73 | 149522.73 |
| 88 | 2031-08 | 3677.84 | 355.12 | 3322.73 | 146200.00 |
| 89 | 2031-09 | 3669.95 | 347.22 | 3322.73 | 142877.27 |
| 90 | 2031-10 | 3662.06 | 339.33 | 3322.73 | 139554.55 |
| 91 | 2031-11 | 3654.17 | 331.44 | 3322.73 | 136231.82 |
| 92 | 2031-12 | 3646.28 | 323.55 | 3322.73 | 132909.09 |
| 93 | 2032-01 | 3638.39 | 315.66 | 3322.73 | 129586.36 |
| 94 | 2032-02 | 3630.49 | 307.77 | 3322.73 | 126263.64 |
| 95 | 2032-03 | 3622.60 | 299.88 | 3322.73 | 122940.91 |
| 96 | 2032-04 | 3614.71 | 291.98 | 3322.73 | 119618.18 |
| 97 | 2032-05 | 3606.82 | 284.09 | 3322.73 | 116295.45 |
| 98 | 2032-06 | 3598.93 | 276.20 | 3322.73 | 112972.73 |
| 99 | 2032-07 | 3591.04 | 268.31 | 3322.73 | 109650.00 |
| 100 | 2032-08 | 3583.15 | 260.42 | 3322.73 | 106327.27 |
| 101 | 2032-09 | 3575.25 | 252.53 | 3322.73 | 103004.55 |
| 102 | 2032-10 | 3567.36 | 244.64 | 3322.73 | 99681.82 |
| 103 | 2032-11 | 3559.47 | 236.74 | 3322.73 | 96359.09 |
| 104 | 2032-12 | 3551.58 | 228.85 | 3322.73 | 93036.36 |
| 105 | 2033-01 | 3543.69 | 220.96 | 3322.73 | 89713.64 |
| 106 | 2033-02 | 3535.80 | 213.07 | 3322.73 | 86390.91 |
| 107 | 2033-03 | 3527.91 | 205.18 | 3322.73 | 83068.18 |
| 108 | 2033-04 | 3520.01 | 197.29 | 3322.73 | 79745.45 |
| 109 | 2033-05 | 3512.12 | 189.40 | 3322.73 | 76422.73 |
| 110 | 2033-06 | 3504.23 | 181.50 | 3322.73 | 73100.00 |
| 111 | 2033-07 | 3496.34 | 173.61 | 3322.73 | 69777.27 |
| 112 | 2033-08 | 3488.45 | 165.72 | 3322.73 | 66454.55 |
| 113 | 2033-09 | 3480.56 | 157.83 | 3322.73 | 63131.82 |
| 114 | 2033-10 | 3472.67 | 149.94 | 3322.73 | 59809.09 |
| 115 | 2033-11 | 3464.77 | 142.05 | 3322.73 | 56486.36 |
| 116 | 2033-12 | 3456.88 | 134.16 | 3322.73 | 53163.64 |
| 117 | 2034-01 | 3448.99 | 126.26 | 3322.73 | 49840.91 |
| 118 | 2034-02 | 3441.10 | 118.37 | 3322.73 | 46518.18 |
| 119 | 2034-03 | 3433.21 | 110.48 | 3322.73 | 43195.45 |
| 120 | 2034-04 | 3425.32 | 102.59 | 3322.73 | 39872.73 |
| 121 | 2034-05 | 3417.42 | 94.70 | 3322.73 | 36550.00 |
| 122 | 2034-06 | 3409.53 | 86.81 | 3322.73 | 33227.27 |
| 123 | 2034-07 | 3401.64 | 78.91 | 3322.73 | 29904.55 |
| 124 | 2034-08 | 3393.75 | 71.02 | 3322.73 | 26581.82 |
| 125 | 2034-09 | 3385.86 | 63.13 | 3322.73 | 23259.09 |
| 126 | 2034-10 | 3377.97 | 55.24 | 3322.73 | 19936.36 |
| 127 | 2034-11 | 3370.08 | 47.35 | 3322.73 | 16613.64 |
| 128 | 2034-12 | 3362.18 | 39.46 | 3322.73 | 13290.91 |
| 129 | 2035-01 | 3354.29 | 31.57 | 3322.73 | 9968.18 |
| 130 | 2035-02 | 3346.40 | 23.67 | 3322.73 | 6645.45 |
| 131 | 2035-03 | 3338.51 | 15.78 | 3322.73 | 3322.73 |
| 132 | 2035-04 | 3330.62 | 7.89 | 3322.73 | 0.00 |