贷款30.93万（商业贷款）房贷，还款13年4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：30.93万
还款月数：13年4个月
每月还款：2347.46元
利息总额：6.63万
本息合计：37.56万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 2347.46 | 773.13 | 1574.34 | 307675.66 |
| 2 | 2025-05 | 2347.46 | 769.19 | 1578.27 | 306097.39 |
| 3 | 2025-06 | 2347.46 | 765.24 | 1582.22 | 304515.18 |
| 4 | 2025-07 | 2347.46 | 761.29 | 1586.17 | 302929.00 |
| 5 | 2025-08 | 2347.46 | 757.32 | 1590.14 | 301338.87 |
| 6 | 2025-09 | 2347.46 | 753.35 | 1594.11 | 299744.75 |
| 7 | 2025-10 | 2347.46 | 749.36 | 1598.10 | 298146.65 |
| 8 | 2025-11 | 2347.46 | 745.37 | 1602.09 | 296544.56 |
| 9 | 2025-12 | 2347.46 | 741.36 | 1606.10 | 294938.46 |
| 10 | 2026-01 | 2347.46 | 737.35 | 1610.11 | 293328.35 |
| 11 | 2026-02 | 2347.46 | 733.32 | 1614.14 | 291714.21 |
| 12 | 2026-03 | 2347.46 | 729.29 | 1618.17 | 290096.03 |
| 13 | 2026-04 | 2347.46 | 725.24 | 1622.22 | 288473.81 |
| 14 | 2026-05 | 2347.46 | 721.18 | 1626.28 | 286847.54 |
| 15 | 2026-06 | 2347.46 | 717.12 | 1630.34 | 285217.19 |
| 16 | 2026-07 | 2347.46 | 713.04 | 1634.42 | 283582.78 |
| 17 | 2026-08 | 2347.46 | 708.96 | 1638.50 | 281944.27 |
| 18 | 2026-09 | 2347.46 | 704.86 | 1642.60 | 280301.67 |
| 19 | 2026-10 | 2347.46 | 700.75 | 1646.71 | 278654.97 |
| 20 | 2026-11 | 2347.46 | 696.64 | 1650.82 | 277004.14 |
| 21 | 2026-12 | 2347.46 | 692.51 | 1654.95 | 275349.19 |
| 22 | 2027-01 | 2347.46 | 688.37 | 1659.09 | 273690.11 |
| 23 | 2027-02 | 2347.46 | 684.23 | 1663.24 | 272026.87 |
| 24 | 2027-03 | 2347.46 | 680.07 | 1667.39 | 270359.48 |
| 25 | 2027-04 | 2347.46 | 675.90 | 1671.56 | 268687.92 |
| 26 | 2027-05 | 2347.46 | 671.72 | 1675.74 | 267012.18 |
| 27 | 2027-06 | 2347.46 | 667.53 | 1679.93 | 265332.25 |
| 28 | 2027-07 | 2347.46 | 663.33 | 1684.13 | 263648.12 |
| 29 | 2027-08 | 2347.46 | 659.12 | 1688.34 | 261959.78 |
| 30 | 2027-09 | 2347.46 | 654.90 | 1692.56 | 260267.21 |
| 31 | 2027-10 | 2347.46 | 650.67 | 1696.79 | 258570.42 |
| 32 | 2027-11 | 2347.46 | 646.43 | 1701.03 | 256869.39 |
| 33 | 2027-12 | 2347.46 | 642.17 | 1705.29 | 255164.10 |
| 34 | 2028-01 | 2347.46 | 637.91 | 1709.55 | 253454.55 |
| 35 | 2028-02 | 2347.46 | 633.64 | 1713.82 | 251740.73 |
| 36 | 2028-03 | 2347.46 | 629.35 | 1718.11 | 250022.62 |
| 37 | 2028-04 | 2347.46 | 625.06 | 1722.40 | 248300.21 |
| 38 | 2028-05 | 2347.46 | 620.75 | 1726.71 | 246573.50 |
| 39 | 2028-06 | 2347.46 | 616.43 | 1731.03 | 244842.48 |
| 40 | 2028-07 | 2347.46 | 612.11 | 1735.35 | 243107.12 |
| 41 | 2028-08 | 2347.46 | 607.77 | 1739.69 | 241367.43 |
| 42 | 2028-09 | 2347.46 | 603.42 | 1744.04 | 239623.39 |
| 43 | 2028-10 | 2347.46 | 599.06 | 1748.40 | 237874.99 |
| 44 | 2028-11 | 2347.46 | 594.69 | 1752.77 | 236122.21 |
| 45 | 2028-12 | 2347.46 | 590.31 | 1757.15 | 234365.06 |
| 46 | 2029-01 | 2347.46 | 585.91 | 1761.55 | 232603.51 |
| 47 | 2029-02 | 2347.46 | 581.51 | 1765.95 | 230837.56 |
| 48 | 2029-03 | 2347.46 | 577.09 | 1770.37 | 229067.19 |
| 49 | 2029-04 | 2347.46 | 572.67 | 1774.79 | 227292.40 |
| 50 | 2029-05 | 2347.46 | 568.23 | 1779.23 | 225513.17 |
| 51 | 2029-06 | 2347.46 | 563.78 | 1783.68 | 223729.49 |
| 52 | 2029-07 | 2347.46 | 559.32 | 1788.14 | 221941.36 |
| 53 | 2029-08 | 2347.46 | 554.85 | 1792.61 | 220148.75 |
| 54 | 2029-09 | 2347.46 | 550.37 | 1797.09 | 218351.66 |
| 55 | 2029-10 | 2347.46 | 545.88 | 1801.58 | 216550.08 |
| 56 | 2029-11 | 2347.46 | 541.38 | 1806.09 | 214743.99 |
| 57 | 2029-12 | 2347.46 | 536.86 | 1810.60 | 212933.39 |
| 58 | 2030-01 | 2347.46 | 532.33 | 1815.13 | 211118.27 |
| 59 | 2030-02 | 2347.46 | 527.80 | 1819.66 | 209298.60 |
| 60 | 2030-03 | 2347.46 | 523.25 | 1824.21 | 207474.39 |
| 61 | 2030-04 | 2347.46 | 518.69 | 1828.77 | 205645.61 |
| 62 | 2030-05 | 2347.46 | 514.11 | 1833.35 | 203812.27 |
| 63 | 2030-06 | 2347.46 | 509.53 | 1837.93 | 201974.34 |
| 64 | 2030-07 | 2347.46 | 504.94 | 1842.52 | 200131.81 |
| 65 | 2030-08 | 2347.46 | 500.33 | 1847.13 | 198284.68 |
| 66 | 2030-09 | 2347.46 | 495.71 | 1851.75 | 196432.93 |
| 67 | 2030-10 | 2347.46 | 491.08 | 1856.38 | 194576.55 |
| 68 | 2030-11 | 2347.46 | 486.44 | 1861.02 | 192715.53 |
| 69 | 2030-12 | 2347.46 | 481.79 | 1865.67 | 190849.86 |
| 70 | 2031-01 | 2347.46 | 477.12 | 1870.34 | 188979.53 |
| 71 | 2031-02 | 2347.46 | 472.45 | 1875.01 | 187104.52 |
| 72 | 2031-03 | 2347.46 | 467.76 | 1879.70 | 185224.82 |
| 73 | 2031-04 | 2347.46 | 463.06 | 1884.40 | 183340.42 |
| 74 | 2031-05 | 2347.46 | 458.35 | 1889.11 | 181451.31 |
| 75 | 2031-06 | 2347.46 | 453.63 | 1893.83 | 179557.48 |
| 76 | 2031-07 | 2347.46 | 448.89 | 1898.57 | 177658.91 |
| 77 | 2031-08 | 2347.46 | 444.15 | 1903.31 | 175755.60 |
| 78 | 2031-09 | 2347.46 | 439.39 | 1908.07 | 173847.52 |
| 79 | 2031-10 | 2347.46 | 434.62 | 1912.84 | 171934.68 |
| 80 | 2031-11 | 2347.46 | 429.84 | 1917.62 | 170017.06 |
| 81 | 2031-12 | 2347.46 | 425.04 | 1922.42 | 168094.64 |
| 82 | 2032-01 | 2347.46 | 420.24 | 1927.22 | 166167.42 |
| 83 | 2032-02 | 2347.46 | 415.42 | 1932.04 | 164235.38 |
| 84 | 2032-03 | 2347.46 | 410.59 | 1936.87 | 162298.50 |
| 85 | 2032-04 | 2347.46 | 405.75 | 1941.71 | 160356.79 |
| 86 | 2032-05 | 2347.46 | 400.89 | 1946.57 | 158410.22 |
| 87 | 2032-06 | 2347.46 | 396.03 | 1951.43 | 156458.79 |
| 88 | 2032-07 | 2347.46 | 391.15 | 1956.31 | 154502.47 |
| 89 | 2032-08 | 2347.46 | 386.26 | 1961.20 | 152541.27 |
| 90 | 2032-09 | 2347.46 | 381.35 | 1966.11 | 150575.16 |
| 91 | 2032-10 | 2347.46 | 376.44 | 1971.02 | 148604.14 |
| 92 | 2032-11 | 2347.46 | 371.51 | 1975.95 | 146628.19 |
| 93 | 2032-12 | 2347.46 | 366.57 | 1980.89 | 144647.30 |
| 94 | 2033-01 | 2347.46 | 361.62 | 1985.84 | 142661.46 |
| 95 | 2033-02 | 2347.46 | 356.65 | 1990.81 | 140670.65 |
| 96 | 2033-03 | 2347.46 | 351.68 | 1995.78 | 138674.87 |
| 97 | 2033-04 | 2347.46 | 346.69 | 2000.77 | 136674.09 |
| 98 | 2033-05 | 2347.46 | 341.69 | 2005.78 | 134668.32 |
| 99 | 2033-06 | 2347.46 | 336.67 | 2010.79 | 132657.53 |
| 100 | 2033-07 | 2347.46 | 331.64 | 2015.82 | 130641.71 |
| 101 | 2033-08 | 2347.46 | 326.60 | 2020.86 | 128620.85 |
| 102 | 2033-09 | 2347.46 | 321.55 | 2025.91 | 126594.95 |
| 103 | 2033-10 | 2347.46 | 316.49 | 2030.97 | 124563.97 |
| 104 | 2033-11 | 2347.46 | 311.41 | 2036.05 | 122527.92 |
| 105 | 2033-12 | 2347.46 | 306.32 | 2041.14 | 120486.78 |
| 106 | 2034-01 | 2347.46 | 301.22 | 2046.24 | 118440.54 |
| 107 | 2034-02 | 2347.46 | 296.10 | 2051.36 | 116389.18 |
| 108 | 2034-03 | 2347.46 | 290.97 | 2056.49 | 114332.69 |
| 109 | 2034-04 | 2347.46 | 285.83 | 2061.63 | 112271.06 |
| 110 | 2034-05 | 2347.46 | 280.68 | 2066.78 | 110204.28 |
| 111 | 2034-06 | 2347.46 | 275.51 | 2071.95 | 108132.33 |
| 112 | 2034-07 | 2347.46 | 270.33 | 2077.13 | 106055.20 |
| 113 | 2034-08 | 2347.46 | 265.14 | 2082.32 | 103972.88 |
| 114 | 2034-09 | 2347.46 | 259.93 | 2087.53 | 101885.35 |
| 115 | 2034-10 | 2347.46 | 254.71 | 2092.75 | 99792.60 |
| 116 | 2034-11 | 2347.46 | 249.48 | 2097.98 | 97694.62 |
| 117 | 2034-12 | 2347.46 | 244.24 | 2103.22 | 95591.40 |
| 118 | 2035-01 | 2347.46 | 238.98 | 2108.48 | 93482.92 |
| 119 | 2035-02 | 2347.46 | 233.71 | 2113.75 | 91369.16 |
| 120 | 2035-03 | 2347.46 | 228.42 | 2119.04 | 89250.13 |
| 121 | 2035-04 | 2347.46 | 223.13 | 2124.34 | 87125.79 |
| 122 | 2035-05 | 2347.46 | 217.81 | 2129.65 | 84996.15 |
| 123 | 2035-06 | 2347.46 | 212.49 | 2134.97 | 82861.18 |
| 124 | 2035-07 | 2347.46 | 207.15 | 2140.31 | 80720.87 |
| 125 | 2035-08 | 2347.46 | 201.80 | 2145.66 | 78575.21 |
| 126 | 2035-09 | 2347.46 | 196.44 | 2151.02 | 76424.19 |
| 127 | 2035-10 | 2347.46 | 191.06 | 2156.40 | 74267.79 |
| 128 | 2035-11 | 2347.46 | 185.67 | 2161.79 | 72106.00 |
| 129 | 2035-12 | 2347.46 | 180.26 | 2167.20 | 69938.80 |
| 130 | 2036-01 | 2347.46 | 174.85 | 2172.61 | 67766.19 |
| 131 | 2036-02 | 2347.46 | 169.42 | 2178.05 | 65588.14 |
| 132 | 2036-03 | 2347.46 | 163.97 | 2183.49 | 63404.65 |
| 133 | 2036-04 | 2347.46 | 158.51 | 2188.95 | 61215.70 |
| 134 | 2036-05 | 2347.46 | 153.04 | 2194.42 | 59021.28 |
| 135 | 2036-06 | 2347.46 | 147.55 | 2199.91 | 56821.37 |
| 136 | 2036-07 | 2347.46 | 142.05 | 2205.41 | 54615.97 |
| 137 | 2036-08 | 2347.46 | 136.54 | 2210.92 | 52405.05 |
| 138 | 2036-09 | 2347.46 | 131.01 | 2216.45 | 50188.60 |
| 139 | 2036-10 | 2347.46 | 125.47 | 2221.99 | 47966.61 |
| 140 | 2036-11 | 2347.46 | 119.92 | 2227.54 | 45739.07 |
| 141 | 2036-12 | 2347.46 | 114.35 | 2233.11 | 43505.95 |
| 142 | 2037-01 | 2347.46 | 108.76 | 2238.70 | 41267.26 |
| 143 | 2037-02 | 2347.46 | 103.17 | 2244.29 | 39022.97 |
| 144 | 2037-03 | 2347.46 | 97.56 | 2249.90 | 36773.06 |
| 145 | 2037-04 | 2347.46 | 91.93 | 2255.53 | 34517.53 |
| 146 | 2037-05 | 2347.46 | 86.29 | 2261.17 | 32256.37 |
| 147 | 2037-06 | 2347.46 | 80.64 | 2266.82 | 29989.55 |
| 148 | 2037-07 | 2347.46 | 74.97 | 2272.49 | 27717.06 |
| 149 | 2037-08 | 2347.46 | 69.29 | 2278.17 | 25438.89 |
| 150 | 2037-09 | 2347.46 | 63.60 | 2283.86 | 23155.03 |
| 151 | 2037-10 | 2347.46 | 57.89 | 2289.57 | 20865.46 |
| 152 | 2037-11 | 2347.46 | 52.16 | 2295.30 | 18570.16 |
| 153 | 2037-12 | 2347.46 | 46.43 | 2301.04 | 16269.13 |
| 154 | 2038-01 | 2347.46 | 40.67 | 2306.79 | 13962.34 |
| 155 | 2038-02 | 2347.46 | 34.91 | 2312.55 | 11649.78 |
| 156 | 2038-03 | 2347.46 | 29.12 | 2318.34 | 9331.45 |
| 157 | 2038-04 | 2347.46 | 23.33 | 2324.13 | 7007.32 |
| 158 | 2038-05 | 2347.46 | 17.52 | 2329.94 | 4677.37 |
| 159 | 2038-06 | 2347.46 | 11.69 | 2335.77 | 2341.61 |
| 160 | 2038-07 | 2347.46 | 5.85 | 2341.61 | 0.00 |
等额本金还款方式：
贷款总额：30.93万
还款月数：13年4个月
首月还款：2705.94元
每月递减：4.83元
利息总额：6.22万
本息合计：37.15万
节省利息：4107.11元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 2705.94 | 773.13 | 1932.81 | 307317.19 |
| 2 | 2025-05 | 2701.11 | 768.29 | 1932.81 | 305384.38 |
| 3 | 2025-06 | 2696.27 | 763.46 | 1932.81 | 303451.56 |
| 4 | 2025-07 | 2691.44 | 758.63 | 1932.81 | 301518.75 |
| 5 | 2025-08 | 2686.61 | 753.80 | 1932.81 | 299585.94 |
| 6 | 2025-09 | 2681.78 | 748.96 | 1932.81 | 297653.13 |
| 7 | 2025-10 | 2676.95 | 744.13 | 1932.81 | 295720.31 |
| 8 | 2025-11 | 2672.11 | 739.30 | 1932.81 | 293787.50 |
| 9 | 2025-12 | 2667.28 | 734.47 | 1932.81 | 291854.69 |
| 10 | 2026-01 | 2662.45 | 729.64 | 1932.81 | 289921.88 |
| 11 | 2026-02 | 2657.62 | 724.80 | 1932.81 | 287989.06 |
| 12 | 2026-03 | 2652.79 | 719.97 | 1932.81 | 286056.25 |
| 13 | 2026-04 | 2647.95 | 715.14 | 1932.81 | 284123.44 |
| 14 | 2026-05 | 2643.12 | 710.31 | 1932.81 | 282190.63 |
| 15 | 2026-06 | 2638.29 | 705.48 | 1932.81 | 280257.81 |
| 16 | 2026-07 | 2633.46 | 700.64 | 1932.81 | 278325.00 |
| 17 | 2026-08 | 2628.63 | 695.81 | 1932.81 | 276392.19 |
| 18 | 2026-09 | 2623.79 | 690.98 | 1932.81 | 274459.38 |
| 19 | 2026-10 | 2618.96 | 686.15 | 1932.81 | 272526.56 |
| 20 | 2026-11 | 2614.13 | 681.32 | 1932.81 | 270593.75 |
| 21 | 2026-12 | 2609.30 | 676.48 | 1932.81 | 268660.94 |
| 22 | 2027-01 | 2604.46 | 671.65 | 1932.81 | 266728.13 |
| 23 | 2027-02 | 2599.63 | 666.82 | 1932.81 | 264795.31 |
| 24 | 2027-03 | 2594.80 | 661.99 | 1932.81 | 262862.50 |
| 25 | 2027-04 | 2589.97 | 657.16 | 1932.81 | 260929.69 |
| 26 | 2027-05 | 2585.14 | 652.32 | 1932.81 | 258996.88 |
| 27 | 2027-06 | 2580.30 | 647.49 | 1932.81 | 257064.06 |
| 28 | 2027-07 | 2575.47 | 642.66 | 1932.81 | 255131.25 |
| 29 | 2027-08 | 2570.64 | 637.83 | 1932.81 | 253198.44 |
| 30 | 2027-09 | 2565.81 | 633.00 | 1932.81 | 251265.63 |
| 31 | 2027-10 | 2560.98 | 628.16 | 1932.81 | 249332.81 |
| 32 | 2027-11 | 2556.14 | 623.33 | 1932.81 | 247400.00 |
| 33 | 2027-12 | 2551.31 | 618.50 | 1932.81 | 245467.19 |
| 34 | 2028-01 | 2546.48 | 613.67 | 1932.81 | 243534.38 |
| 35 | 2028-02 | 2541.65 | 608.84 | 1932.81 | 241601.56 |
| 36 | 2028-03 | 2536.82 | 604.00 | 1932.81 | 239668.75 |
| 37 | 2028-04 | 2531.98 | 599.17 | 1932.81 | 237735.94 |
| 38 | 2028-05 | 2527.15 | 594.34 | 1932.81 | 235803.13 |
| 39 | 2028-06 | 2522.32 | 589.51 | 1932.81 | 233870.31 |
| 40 | 2028-07 | 2517.49 | 584.68 | 1932.81 | 231937.50 |
| 41 | 2028-08 | 2512.66 | 579.84 | 1932.81 | 230004.69 |
| 42 | 2028-09 | 2507.82 | 575.01 | 1932.81 | 228071.88 |
| 43 | 2028-10 | 2502.99 | 570.18 | 1932.81 | 226139.06 |
| 44 | 2028-11 | 2498.16 | 565.35 | 1932.81 | 224206.25 |
| 45 | 2028-12 | 2493.33 | 560.52 | 1932.81 | 222273.44 |
| 46 | 2029-01 | 2488.50 | 555.68 | 1932.81 | 220340.63 |
| 47 | 2029-02 | 2483.66 | 550.85 | 1932.81 | 218407.81 |
| 48 | 2029-03 | 2478.83 | 546.02 | 1932.81 | 216475.00 |
| 49 | 2029-04 | 2474.00 | 541.19 | 1932.81 | 214542.19 |
| 50 | 2029-05 | 2469.17 | 536.36 | 1932.81 | 212609.38 |
| 51 | 2029-06 | 2464.34 | 531.52 | 1932.81 | 210676.56 |
| 52 | 2029-07 | 2459.50 | 526.69 | 1932.81 | 208743.75 |
| 53 | 2029-08 | 2454.67 | 521.86 | 1932.81 | 206810.94 |
| 54 | 2029-09 | 2449.84 | 517.03 | 1932.81 | 204878.13 |
| 55 | 2029-10 | 2445.01 | 512.20 | 1932.81 | 202945.31 |
| 56 | 2029-11 | 2440.18 | 507.36 | 1932.81 | 201012.50 |
| 57 | 2029-12 | 2435.34 | 502.53 | 1932.81 | 199079.69 |
| 58 | 2030-01 | 2430.51 | 497.70 | 1932.81 | 197146.88 |
| 59 | 2030-02 | 2425.68 | 492.87 | 1932.81 | 195214.06 |
| 60 | 2030-03 | 2420.85 | 488.04 | 1932.81 | 193281.25 |
| 61 | 2030-04 | 2416.02 | 483.20 | 1932.81 | 191348.44 |
| 62 | 2030-05 | 2411.18 | 478.37 | 1932.81 | 189415.63 |
| 63 | 2030-06 | 2406.35 | 473.54 | 1932.81 | 187482.81 |
| 64 | 2030-07 | 2401.52 | 468.71 | 1932.81 | 185550.00 |
| 65 | 2030-08 | 2396.69 | 463.88 | 1932.81 | 183617.19 |
| 66 | 2030-09 | 2391.86 | 459.04 | 1932.81 | 181684.38 |
| 67 | 2030-10 | 2387.02 | 454.21 | 1932.81 | 179751.56 |
| 68 | 2030-11 | 2382.19 | 449.38 | 1932.81 | 177818.75 |
| 69 | 2030-12 | 2377.36 | 444.55 | 1932.81 | 175885.94 |
| 70 | 2031-01 | 2372.53 | 439.71 | 1932.81 | 173953.13 |
| 71 | 2031-02 | 2367.70 | 434.88 | 1932.81 | 172020.31 |
| 72 | 2031-03 | 2362.86 | 430.05 | 1932.81 | 170087.50 |
| 73 | 2031-04 | 2358.03 | 425.22 | 1932.81 | 168154.69 |
| 74 | 2031-05 | 2353.20 | 420.39 | 1932.81 | 166221.88 |
| 75 | 2031-06 | 2348.37 | 415.55 | 1932.81 | 164289.06 |
| 76 | 2031-07 | 2343.54 | 410.72 | 1932.81 | 162356.25 |
| 77 | 2031-08 | 2338.70 | 405.89 | 1932.81 | 160423.44 |
| 78 | 2031-09 | 2333.87 | 401.06 | 1932.81 | 158490.63 |
| 79 | 2031-10 | 2329.04 | 396.23 | 1932.81 | 156557.81 |
| 80 | 2031-11 | 2324.21 | 391.39 | 1932.81 | 154625.00 |
| 81 | 2031-12 | 2319.38 | 386.56 | 1932.81 | 152692.19 |
| 82 | 2032-01 | 2314.54 | 381.73 | 1932.81 | 150759.38 |
| 83 | 2032-02 | 2309.71 | 376.90 | 1932.81 | 148826.56 |
| 84 | 2032-03 | 2304.88 | 372.07 | 1932.81 | 146893.75 |
| 85 | 2032-04 | 2300.05 | 367.23 | 1932.81 | 144960.94 |
| 86 | 2032-05 | 2295.21 | 362.40 | 1932.81 | 143028.13 |
| 87 | 2032-06 | 2290.38 | 357.57 | 1932.81 | 141095.31 |
| 88 | 2032-07 | 2285.55 | 352.74 | 1932.81 | 139162.50 |
| 89 | 2032-08 | 2280.72 | 347.91 | 1932.81 | 137229.69 |
| 90 | 2032-09 | 2275.89 | 343.07 | 1932.81 | 135296.88 |
| 91 | 2032-10 | 2271.05 | 338.24 | 1932.81 | 133364.06 |
| 92 | 2032-11 | 2266.22 | 333.41 | 1932.81 | 131431.25 |
| 93 | 2032-12 | 2261.39 | 328.58 | 1932.81 | 129498.44 |
| 94 | 2033-01 | 2256.56 | 323.75 | 1932.81 | 127565.63 |
| 95 | 2033-02 | 2251.73 | 318.91 | 1932.81 | 125632.81 |
| 96 | 2033-03 | 2246.89 | 314.08 | 1932.81 | 123700.00 |
| 97 | 2033-04 | 2242.06 | 309.25 | 1932.81 | 121767.19 |
| 98 | 2033-05 | 2237.23 | 304.42 | 1932.81 | 119834.38 |
| 99 | 2033-06 | 2232.40 | 299.59 | 1932.81 | 117901.56 |
| 100 | 2033-07 | 2227.57 | 294.75 | 1932.81 | 115968.75 |
| 101 | 2033-08 | 2222.73 | 289.92 | 1932.81 | 114035.94 |
| 102 | 2033-09 | 2217.90 | 285.09 | 1932.81 | 112103.13 |
| 103 | 2033-10 | 2213.07 | 280.26 | 1932.81 | 110170.31 |
| 104 | 2033-11 | 2208.24 | 275.43 | 1932.81 | 108237.50 |
| 105 | 2033-12 | 2203.41 | 270.59 | 1932.81 | 106304.69 |
| 106 | 2034-01 | 2198.57 | 265.76 | 1932.81 | 104371.88 |
| 107 | 2034-02 | 2193.74 | 260.93 | 1932.81 | 102439.06 |
| 108 | 2034-03 | 2188.91 | 256.10 | 1932.81 | 100506.25 |
| 109 | 2034-04 | 2184.08 | 251.27 | 1932.81 | 98573.44 |
| 110 | 2034-05 | 2179.25 | 246.43 | 1932.81 | 96640.63 |
| 111 | 2034-06 | 2174.41 | 241.60 | 1932.81 | 94707.81 |
| 112 | 2034-07 | 2169.58 | 236.77 | 1932.81 | 92775.00 |
| 113 | 2034-08 | 2164.75 | 231.94 | 1932.81 | 90842.19 |
| 114 | 2034-09 | 2159.92 | 227.11 | 1932.81 | 88909.38 |
| 115 | 2034-10 | 2155.09 | 222.27 | 1932.81 | 86976.56 |
| 116 | 2034-11 | 2150.25 | 217.44 | 1932.81 | 85043.75 |
| 117 | 2034-12 | 2145.42 | 212.61 | 1932.81 | 83110.94 |
| 118 | 2035-01 | 2140.59 | 207.78 | 1932.81 | 81178.13 |
| 119 | 2035-02 | 2135.76 | 202.95 | 1932.81 | 79245.31 |
| 120 | 2035-03 | 2130.93 | 198.11 | 1932.81 | 77312.50 |
| 121 | 2035-04 | 2126.09 | 193.28 | 1932.81 | 75379.69 |
| 122 | 2035-05 | 2121.26 | 188.45 | 1932.81 | 73446.88 |
| 123 | 2035-06 | 2116.43 | 183.62 | 1932.81 | 71514.06 |
| 124 | 2035-07 | 2111.60 | 178.79 | 1932.81 | 69581.25 |
| 125 | 2035-08 | 2106.77 | 173.95 | 1932.81 | 67648.44 |
| 126 | 2035-09 | 2101.93 | 169.12 | 1932.81 | 65715.63 |
| 127 | 2035-10 | 2097.10 | 164.29 | 1932.81 | 63782.81 |
| 128 | 2035-11 | 2092.27 | 159.46 | 1932.81 | 61850.00 |
| 129 | 2035-12 | 2087.44 | 154.63 | 1932.81 | 59917.19 |
| 130 | 2036-01 | 2082.61 | 149.79 | 1932.81 | 57984.38 |
| 131 | 2036-02 | 2077.77 | 144.96 | 1932.81 | 56051.56 |
| 132 | 2036-03 | 2072.94 | 140.13 | 1932.81 | 54118.75 |
| 133 | 2036-04 | 2068.11 | 135.30 | 1932.81 | 52185.94 |
| 134 | 2036-05 | 2063.28 | 130.46 | 1932.81 | 50253.13 |
| 135 | 2036-06 | 2058.45 | 125.63 | 1932.81 | 48320.31 |
| 136 | 2036-07 | 2053.61 | 120.80 | 1932.81 | 46387.50 |
| 137 | 2036-08 | 2048.78 | 115.97 | 1932.81 | 44454.69 |
| 138 | 2036-09 | 2043.95 | 111.14 | 1932.81 | 42521.88 |
| 139 | 2036-10 | 2039.12 | 106.30 | 1932.81 | 40589.06 |
| 140 | 2036-11 | 2034.29 | 101.47 | 1932.81 | 38656.25 |
| 141 | 2036-12 | 2029.45 | 96.64 | 1932.81 | 36723.44 |
| 142 | 2037-01 | 2024.62 | 91.81 | 1932.81 | 34790.63 |
| 143 | 2037-02 | 2019.79 | 86.98 | 1932.81 | 32857.81 |
| 144 | 2037-03 | 2014.96 | 82.14 | 1932.81 | 30925.00 |
| 145 | 2037-04 | 2010.13 | 77.31 | 1932.81 | 28992.19 |
| 146 | 2037-05 | 2005.29 | 72.48 | 1932.81 | 27059.38 |
| 147 | 2037-06 | 2000.46 | 67.65 | 1932.81 | 25126.56 |
| 148 | 2037-07 | 1995.63 | 62.82 | 1932.81 | 23193.75 |
| 149 | 2037-08 | 1990.80 | 57.98 | 1932.81 | 21260.94 |
| 150 | 2037-09 | 1985.96 | 53.15 | 1932.81 | 19328.13 |
| 151 | 2037-10 | 1981.13 | 48.32 | 1932.81 | 17395.31 |
| 152 | 2037-11 | 1976.30 | 43.49 | 1932.81 | 15462.50 |
| 153 | 2037-12 | 1971.47 | 38.66 | 1932.81 | 13529.69 |
| 154 | 2038-01 | 1966.64 | 33.82 | 1932.81 | 11596.88 |
| 155 | 2038-02 | 1961.80 | 28.99 | 1932.81 | 9664.06 |
| 156 | 2038-03 | 1956.97 | 24.16 | 1932.81 | 7731.25 |
| 157 | 2038-04 | 1952.14 | 19.33 | 1932.81 | 5798.44 |
| 158 | 2038-05 | 1947.31 | 14.50 | 1932.81 | 3865.63 |
| 159 | 2038-06 | 1942.48 | 9.66 | 1932.81 | 1932.81 |
| 160 | 2038-07 | 1937.64 | 4.83 | 1932.81 | 0.00 |