贷款25.53万（商业贷款）房贷，还款13年2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：25.53万
还款月数：13年2个月
每月还款：2068.23元
利息总额：7.15万
本息合计：32.68万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2068.23 | 829.58 | 1238.65 | 254015.38 |
| 2 | 2024-11 | 2068.23 | 825.55 | 1242.68 | 252772.69 |
| 3 | 2024-12 | 2068.23 | 821.51 | 1246.72 | 251525.98 |
| 4 | 2025-01 | 2068.23 | 817.46 | 1250.77 | 250275.20 |
| 5 | 2025-02 | 2068.23 | 813.39 | 1254.84 | 249020.37 |
| 6 | 2025-03 | 2068.23 | 809.32 | 1258.91 | 247761.45 |
| 7 | 2025-04 | 2068.23 | 805.22 | 1263.01 | 246498.45 |
| 8 | 2025-05 | 2068.23 | 801.12 | 1267.11 | 245231.34 |
| 9 | 2025-06 | 2068.23 | 797.00 | 1271.23 | 243960.11 |
| 10 | 2025-07 | 2068.23 | 792.87 | 1275.36 | 242684.75 |
| 11 | 2025-08 | 2068.23 | 788.73 | 1279.51 | 241405.24 |
| 12 | 2025-09 | 2068.23 | 784.57 | 1283.66 | 240121.58 |
| 13 | 2025-10 | 2068.23 | 780.40 | 1287.84 | 238833.74 |
| 14 | 2025-11 | 2068.23 | 776.21 | 1292.02 | 237541.72 |
| 15 | 2025-12 | 2068.23 | 772.01 | 1296.22 | 236245.50 |
| 16 | 2026-01 | 2068.23 | 767.80 | 1300.43 | 234945.07 |
| 17 | 2026-02 | 2068.23 | 763.57 | 1304.66 | 233640.41 |
| 18 | 2026-03 | 2068.23 | 759.33 | 1308.90 | 232331.51 |
| 19 | 2026-04 | 2068.23 | 755.08 | 1313.15 | 231018.36 |
| 20 | 2026-05 | 2068.23 | 750.81 | 1317.42 | 229700.94 |
| 21 | 2026-06 | 2068.23 | 746.53 | 1321.70 | 228379.24 |
| 22 | 2026-07 | 2068.23 | 742.23 | 1326.00 | 227053.24 |
| 23 | 2026-08 | 2068.23 | 737.92 | 1330.31 | 225722.93 |
| 24 | 2026-09 | 2068.23 | 733.60 | 1334.63 | 224388.30 |
| 25 | 2026-10 | 2068.23 | 729.26 | 1338.97 | 223049.33 |
| 26 | 2026-11 | 2068.23 | 724.91 | 1343.32 | 221706.01 |
| 27 | 2026-12 | 2068.23 | 720.54 | 1347.69 | 220358.33 |
| 28 | 2027-01 | 2068.23 | 716.16 | 1352.07 | 219006.26 |
| 29 | 2027-02 | 2068.23 | 711.77 | 1356.46 | 217649.80 |
| 30 | 2027-03 | 2068.23 | 707.36 | 1360.87 | 216288.93 |
| 31 | 2027-04 | 2068.23 | 702.94 | 1365.29 | 214923.64 |
| 32 | 2027-05 | 2068.23 | 698.50 | 1369.73 | 213553.91 |
| 33 | 2027-06 | 2068.23 | 694.05 | 1374.18 | 212179.73 |
| 34 | 2027-07 | 2068.23 | 689.58 | 1378.65 | 210801.08 |
| 35 | 2027-08 | 2068.23 | 685.10 | 1383.13 | 209417.96 |
| 36 | 2027-09 | 2068.23 | 680.61 | 1387.62 | 208030.33 |
| 37 | 2027-10 | 2068.23 | 676.10 | 1392.13 | 206638.20 |
| 38 | 2027-11 | 2068.23 | 671.57 | 1396.66 | 205241.55 |
| 39 | 2027-12 | 2068.23 | 667.04 | 1401.20 | 203840.35 |
| 40 | 2028-01 | 2068.23 | 662.48 | 1405.75 | 202434.60 |
| 41 | 2028-02 | 2068.23 | 657.91 | 1410.32 | 201024.28 |
| 42 | 2028-03 | 2068.23 | 653.33 | 1414.90 | 199609.38 |
| 43 | 2028-04 | 2068.23 | 648.73 | 1419.50 | 198189.88 |
| 44 | 2028-05 | 2068.23 | 644.12 | 1424.11 | 196765.77 |
| 45 | 2028-06 | 2068.23 | 639.49 | 1428.74 | 195337.03 |
| 46 | 2028-07 | 2068.23 | 634.85 | 1433.39 | 193903.64 |
| 47 | 2028-08 | 2068.23 | 630.19 | 1438.04 | 192465.60 |
| 48 | 2028-09 | 2068.23 | 625.51 | 1442.72 | 191022.88 |
| 49 | 2028-10 | 2068.23 | 620.82 | 1447.41 | 189575.47 |
| 50 | 2028-11 | 2068.23 | 616.12 | 1452.11 | 188123.36 |
| 51 | 2028-12 | 2068.23 | 611.40 | 1456.83 | 186666.53 |
| 52 | 2029-01 | 2068.23 | 606.67 | 1461.56 | 185204.97 |
| 53 | 2029-02 | 2068.23 | 601.92 | 1466.31 | 183738.65 |
| 54 | 2029-03 | 2068.23 | 597.15 | 1471.08 | 182267.58 |
| 55 | 2029-04 | 2068.23 | 592.37 | 1475.86 | 180791.71 |
| 56 | 2029-05 | 2068.23 | 587.57 | 1480.66 | 179311.06 |
| 57 | 2029-06 | 2068.23 | 582.76 | 1485.47 | 177825.59 |
| 58 | 2029-07 | 2068.23 | 577.93 | 1490.30 | 176335.29 |
| 59 | 2029-08 | 2068.23 | 573.09 | 1495.14 | 174840.15 |
| 60 | 2029-09 | 2068.23 | 568.23 | 1500.00 | 173340.15 |
| 61 | 2029-10 | 2068.23 | 563.36 | 1504.88 | 171835.27 |
| 62 | 2029-11 | 2068.23 | 558.46 | 1509.77 | 170325.51 |
| 63 | 2029-12 | 2068.23 | 553.56 | 1514.67 | 168810.84 |
| 64 | 2030-01 | 2068.23 | 548.64 | 1519.60 | 167291.24 |
| 65 | 2030-02 | 2068.23 | 543.70 | 1524.53 | 165766.71 |
| 66 | 2030-03 | 2068.23 | 538.74 | 1529.49 | 164237.22 |
| 67 | 2030-04 | 2068.23 | 533.77 | 1534.46 | 162702.76 |
| 68 | 2030-05 | 2068.23 | 528.78 | 1539.45 | 161163.31 |
| 69 | 2030-06 | 2068.23 | 523.78 | 1544.45 | 159618.86 |
| 70 | 2030-07 | 2068.23 | 518.76 | 1549.47 | 158069.39 |
| 71 | 2030-08 | 2068.23 | 513.73 | 1554.51 | 156514.89 |
| 72 | 2030-09 | 2068.23 | 508.67 | 1559.56 | 154955.33 |
| 73 | 2030-10 | 2068.23 | 503.60 | 1564.63 | 153390.70 |
| 74 | 2030-11 | 2068.23 | 498.52 | 1569.71 | 151820.99 |
| 75 | 2030-12 | 2068.23 | 493.42 | 1574.81 | 150246.18 |
| 76 | 2031-01 | 2068.23 | 488.30 | 1579.93 | 148666.25 |
| 77 | 2031-02 | 2068.23 | 483.17 | 1585.07 | 147081.19 |
| 78 | 2031-03 | 2068.23 | 478.01 | 1590.22 | 145490.97 |
| 79 | 2031-04 | 2068.23 | 472.85 | 1595.38 | 143895.58 |
| 80 | 2031-05 | 2068.23 | 467.66 | 1600.57 | 142295.01 |
| 81 | 2031-06 | 2068.23 | 462.46 | 1605.77 | 140689.24 |
| 82 | 2031-07 | 2068.23 | 457.24 | 1610.99 | 139078.25 |
| 83 | 2031-08 | 2068.23 | 452.00 | 1616.23 | 137462.03 |
| 84 | 2031-09 | 2068.23 | 446.75 | 1621.48 | 135840.55 |
| 85 | 2031-10 | 2068.23 | 441.48 | 1626.75 | 134213.80 |
| 86 | 2031-11 | 2068.23 | 436.19 | 1632.04 | 132581.76 |
| 87 | 2031-12 | 2068.23 | 430.89 | 1637.34 | 130944.42 |
| 88 | 2032-01 | 2068.23 | 425.57 | 1642.66 | 129301.76 |
| 89 | 2032-02 | 2068.23 | 420.23 | 1648.00 | 127653.76 |
| 90 | 2032-03 | 2068.23 | 414.87 | 1653.36 | 126000.41 |
| 91 | 2032-04 | 2068.23 | 409.50 | 1658.73 | 124341.68 |
| 92 | 2032-05 | 2068.23 | 404.11 | 1664.12 | 122677.56 |
| 93 | 2032-06 | 2068.23 | 398.70 | 1669.53 | 121008.03 |
| 94 | 2032-07 | 2068.23 | 393.28 | 1674.95 | 119333.07 |
| 95 | 2032-08 | 2068.23 | 387.83 | 1680.40 | 117652.68 |
| 96 | 2032-09 | 2068.23 | 382.37 | 1685.86 | 115966.82 |
| 97 | 2032-10 | 2068.23 | 376.89 | 1691.34 | 114275.48 |
| 98 | 2032-11 | 2068.23 | 371.40 | 1696.84 | 112578.64 |
| 99 | 2032-12 | 2068.23 | 365.88 | 1702.35 | 110876.29 |
| 100 | 2033-01 | 2068.23 | 360.35 | 1707.88 | 109168.41 |
| 101 | 2033-02 | 2068.23 | 354.80 | 1713.43 | 107454.98 |
| 102 | 2033-03 | 2068.23 | 349.23 | 1719.00 | 105735.97 |
| 103 | 2033-04 | 2068.23 | 343.64 | 1724.59 | 104011.39 |
| 104 | 2033-05 | 2068.23 | 338.04 | 1730.19 | 102281.19 |
| 105 | 2033-06 | 2068.23 | 332.41 | 1735.82 | 100545.38 |
| 106 | 2033-07 | 2068.23 | 326.77 | 1741.46 | 98803.92 |
| 107 | 2033-08 | 2068.23 | 321.11 | 1747.12 | 97056.80 |
| 108 | 2033-09 | 2068.23 | 315.43 | 1752.80 | 95304.00 |
| 109 | 2033-10 | 2068.23 | 309.74 | 1758.49 | 93545.51 |
| 110 | 2033-11 | 2068.23 | 304.02 | 1764.21 | 91781.30 |
| 111 | 2033-12 | 2068.23 | 298.29 | 1769.94 | 90011.36 |
| 112 | 2034-01 | 2068.23 | 292.54 | 1775.69 | 88235.67 |
| 113 | 2034-02 | 2068.23 | 286.77 | 1781.46 | 86454.20 |
| 114 | 2034-03 | 2068.23 | 280.98 | 1787.25 | 84666.95 |
| 115 | 2034-04 | 2068.23 | 275.17 | 1793.06 | 82873.89 |
| 116 | 2034-05 | 2068.23 | 269.34 | 1798.89 | 81075.00 |
| 117 | 2034-06 | 2068.23 | 263.49 | 1804.74 | 79270.26 |
| 118 | 2034-07 | 2068.23 | 257.63 | 1810.60 | 77459.66 |
| 119 | 2034-08 | 2068.23 | 251.74 | 1816.49 | 75643.17 |
| 120 | 2034-09 | 2068.23 | 245.84 | 1822.39 | 73820.78 |
| 121 | 2034-10 | 2068.23 | 239.92 | 1828.31 | 71992.47 |
| 122 | 2034-11 | 2068.23 | 233.98 | 1834.26 | 70158.21 |
| 123 | 2034-12 | 2068.23 | 228.01 | 1840.22 | 68318.00 |
| 124 | 2035-01 | 2068.23 | 222.03 | 1846.20 | 66471.80 |
| 125 | 2035-02 | 2068.23 | 216.03 | 1852.20 | 64619.60 |
| 126 | 2035-03 | 2068.23 | 210.01 | 1858.22 | 62761.39 |
| 127 | 2035-04 | 2068.23 | 203.97 | 1864.26 | 60897.13 |
| 128 | 2035-05 | 2068.23 | 197.92 | 1870.31 | 59026.81 |
| 129 | 2035-06 | 2068.23 | 191.84 | 1876.39 | 57150.42 |
| 130 | 2035-07 | 2068.23 | 185.74 | 1882.49 | 55267.93 |
| 131 | 2035-08 | 2068.23 | 179.62 | 1888.61 | 53379.32 |
| 132 | 2035-09 | 2068.23 | 173.48 | 1894.75 | 51484.57 |
| 133 | 2035-10 | 2068.23 | 167.32 | 1900.91 | 49583.67 |
| 134 | 2035-11 | 2068.23 | 161.15 | 1907.08 | 47676.58 |
| 135 | 2035-12 | 2068.23 | 154.95 | 1913.28 | 45763.30 |
| 136 | 2036-01 | 2068.23 | 148.73 | 1919.50 | 43843.80 |
| 137 | 2036-02 | 2068.23 | 142.49 | 1925.74 | 41918.06 |
| 138 | 2036-03 | 2068.23 | 136.23 | 1932.00 | 39986.07 |
| 139 | 2036-04 | 2068.23 | 129.95 | 1938.28 | 38047.79 |
| 140 | 2036-05 | 2068.23 | 123.66 | 1944.58 | 36103.22 |
| 141 | 2036-06 | 2068.23 | 117.34 | 1950.90 | 34152.32 |
| 142 | 2036-07 | 2068.23 | 111.00 | 1957.24 | 32195.09 |
| 143 | 2036-08 | 2068.23 | 104.63 | 1963.60 | 30231.49 |
| 144 | 2036-09 | 2068.23 | 98.25 | 1969.98 | 28261.51 |
| 145 | 2036-10 | 2068.23 | 91.85 | 1976.38 | 26285.13 |
| 146 | 2036-11 | 2068.23 | 85.43 | 1982.80 | 24302.33 |
| 147 | 2036-12 | 2068.23 | 78.98 | 1989.25 | 22313.08 |
| 148 | 2037-01 | 2068.23 | 72.52 | 1995.71 | 20317.36 |
| 149 | 2037-02 | 2068.23 | 66.03 | 2002.20 | 18315.17 |
| 150 | 2037-03 | 2068.23 | 59.52 | 2008.71 | 16306.46 |
| 151 | 2037-04 | 2068.23 | 53.00 | 2015.23 | 14291.22 |
| 152 | 2037-05 | 2068.23 | 46.45 | 2021.78 | 12269.44 |
| 153 | 2037-06 | 2068.23 | 39.88 | 2028.35 | 10241.09 |
| 154 | 2037-07 | 2068.23 | 33.28 | 2034.95 | 8206.14 |
| 155 | 2037-08 | 2068.23 | 26.67 | 2041.56 | 6164.58 |
| 156 | 2037-09 | 2068.23 | 20.03 | 2048.20 | 4116.38 |
| 157 | 2037-10 | 2068.23 | 13.38 | 2054.85 | 2061.53 |
| 158 | 2037-11 | 2068.23 | 6.70 | 2061.53 | 0.00 |
等额本金还款方式：
贷款总额：25.53万
还款月数：13年2个月
首月还款：2445.11元
每月递减：5.25元
利息总额：6.6万
本息合计：32.12万
节省利息：5575.13元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2445.11 | 829.58 | 1615.53 | 253638.50 |
| 2 | 2024-11 | 2439.86 | 824.33 | 1615.53 | 252022.97 |
| 3 | 2024-12 | 2434.61 | 819.07 | 1615.53 | 250407.43 |
| 4 | 2025-01 | 2429.36 | 813.82 | 1615.53 | 248791.90 |
| 5 | 2025-02 | 2424.11 | 808.57 | 1615.53 | 247176.37 |
| 6 | 2025-03 | 2418.86 | 803.32 | 1615.53 | 245560.84 |
| 7 | 2025-04 | 2413.60 | 798.07 | 1615.53 | 243945.31 |
| 8 | 2025-05 | 2408.35 | 792.82 | 1615.53 | 242329.78 |
| 9 | 2025-06 | 2403.10 | 787.57 | 1615.53 | 240714.24 |
| 10 | 2025-07 | 2397.85 | 782.32 | 1615.53 | 239098.71 |
| 11 | 2025-08 | 2392.60 | 777.07 | 1615.53 | 237483.18 |
| 12 | 2025-09 | 2387.35 | 771.82 | 1615.53 | 235867.65 |
| 13 | 2025-10 | 2382.10 | 766.57 | 1615.53 | 234252.12 |
| 14 | 2025-11 | 2376.85 | 761.32 | 1615.53 | 232636.58 |
| 15 | 2025-12 | 2371.60 | 756.07 | 1615.53 | 231021.05 |
| 16 | 2026-01 | 2366.35 | 750.82 | 1615.53 | 229405.52 |
| 17 | 2026-02 | 2361.10 | 745.57 | 1615.53 | 227789.99 |
| 18 | 2026-03 | 2355.85 | 740.32 | 1615.53 | 226174.46 |
| 19 | 2026-04 | 2350.60 | 735.07 | 1615.53 | 224558.93 |
| 20 | 2026-05 | 2345.35 | 729.82 | 1615.53 | 222943.39 |
| 21 | 2026-06 | 2340.10 | 724.57 | 1615.53 | 221327.86 |
| 22 | 2026-07 | 2334.85 | 719.32 | 1615.53 | 219712.33 |
| 23 | 2026-08 | 2329.60 | 714.07 | 1615.53 | 218096.80 |
| 24 | 2026-09 | 2324.35 | 708.81 | 1615.53 | 216481.27 |
| 25 | 2026-10 | 2319.10 | 703.56 | 1615.53 | 214865.73 |
| 26 | 2026-11 | 2313.85 | 698.31 | 1615.53 | 213250.20 |
| 27 | 2026-12 | 2308.59 | 693.06 | 1615.53 | 211634.67 |
| 28 | 2027-01 | 2303.34 | 687.81 | 1615.53 | 210019.14 |
| 29 | 2027-02 | 2298.09 | 682.56 | 1615.53 | 208403.61 |
| 30 | 2027-03 | 2292.84 | 677.31 | 1615.53 | 206788.07 |
| 31 | 2027-04 | 2287.59 | 672.06 | 1615.53 | 205172.54 |
| 32 | 2027-05 | 2282.34 | 666.81 | 1615.53 | 203557.01 |
| 33 | 2027-06 | 2277.09 | 661.56 | 1615.53 | 201941.48 |
| 34 | 2027-07 | 2271.84 | 656.31 | 1615.53 | 200325.95 |
| 35 | 2027-08 | 2266.59 | 651.06 | 1615.53 | 198710.42 |
| 36 | 2027-09 | 2261.34 | 645.81 | 1615.53 | 197094.88 |
| 37 | 2027-10 | 2256.09 | 640.56 | 1615.53 | 195479.35 |
| 38 | 2027-11 | 2250.84 | 635.31 | 1615.53 | 193863.82 |
| 39 | 2027-12 | 2245.59 | 630.06 | 1615.53 | 192248.29 |
| 40 | 2028-01 | 2240.34 | 624.81 | 1615.53 | 190632.76 |
| 41 | 2028-02 | 2235.09 | 619.56 | 1615.53 | 189017.22 |
| 42 | 2028-03 | 2229.84 | 614.31 | 1615.53 | 187401.69 |
| 43 | 2028-04 | 2224.59 | 609.06 | 1615.53 | 185786.16 |
| 44 | 2028-05 | 2219.34 | 603.81 | 1615.53 | 184170.63 |
| 45 | 2028-06 | 2214.09 | 598.55 | 1615.53 | 182555.10 |
| 46 | 2028-07 | 2208.84 | 593.30 | 1615.53 | 180939.57 |
| 47 | 2028-08 | 2203.59 | 588.05 | 1615.53 | 179324.03 |
| 48 | 2028-09 | 2198.33 | 582.80 | 1615.53 | 177708.50 |
| 49 | 2028-10 | 2193.08 | 577.55 | 1615.53 | 176092.97 |
| 50 | 2028-11 | 2187.83 | 572.30 | 1615.53 | 174477.44 |
| 51 | 2028-12 | 2182.58 | 567.05 | 1615.53 | 172861.91 |
| 52 | 2029-01 | 2177.33 | 561.80 | 1615.53 | 171246.37 |
| 53 | 2029-02 | 2172.08 | 556.55 | 1615.53 | 169630.84 |
| 54 | 2029-03 | 2166.83 | 551.30 | 1615.53 | 168015.31 |
| 55 | 2029-04 | 2161.58 | 546.05 | 1615.53 | 166399.78 |
| 56 | 2029-05 | 2156.33 | 540.80 | 1615.53 | 164784.25 |
| 57 | 2029-06 | 2151.08 | 535.55 | 1615.53 | 163168.72 |
| 58 | 2029-07 | 2145.83 | 530.30 | 1615.53 | 161553.18 |
| 59 | 2029-08 | 2140.58 | 525.05 | 1615.53 | 159937.65 |
| 60 | 2029-09 | 2135.33 | 519.80 | 1615.53 | 158322.12 |
| 61 | 2029-10 | 2130.08 | 514.55 | 1615.53 | 156706.59 |
| 62 | 2029-11 | 2124.83 | 509.30 | 1615.53 | 155091.06 |
| 63 | 2029-12 | 2119.58 | 504.05 | 1615.53 | 153475.52 |
| 64 | 2030-01 | 2114.33 | 498.80 | 1615.53 | 151859.99 |
| 65 | 2030-02 | 2109.08 | 493.54 | 1615.53 | 150244.46 |
| 66 | 2030-03 | 2103.83 | 488.29 | 1615.53 | 148628.93 |
| 67 | 2030-04 | 2098.58 | 483.04 | 1615.53 | 147013.40 |
| 68 | 2030-05 | 2093.33 | 477.79 | 1615.53 | 145397.87 |
| 69 | 2030-06 | 2088.07 | 472.54 | 1615.53 | 143782.33 |
| 70 | 2030-07 | 2082.82 | 467.29 | 1615.53 | 142166.80 |
| 71 | 2030-08 | 2077.57 | 462.04 | 1615.53 | 140551.27 |
| 72 | 2030-09 | 2072.32 | 456.79 | 1615.53 | 138935.74 |
| 73 | 2030-10 | 2067.07 | 451.54 | 1615.53 | 137320.21 |
| 74 | 2030-11 | 2061.82 | 446.29 | 1615.53 | 135704.67 |
| 75 | 2030-12 | 2056.57 | 441.04 | 1615.53 | 134089.14 |
| 76 | 2031-01 | 2051.32 | 435.79 | 1615.53 | 132473.61 |
| 77 | 2031-02 | 2046.07 | 430.54 | 1615.53 | 130858.08 |
| 78 | 2031-03 | 2040.82 | 425.29 | 1615.53 | 129242.55 |
| 79 | 2031-04 | 2035.57 | 420.04 | 1615.53 | 127627.01 |
| 80 | 2031-05 | 2030.32 | 414.79 | 1615.53 | 126011.48 |
| 81 | 2031-06 | 2025.07 | 409.54 | 1615.53 | 124395.95 |
| 82 | 2031-07 | 2019.82 | 404.29 | 1615.53 | 122780.42 |
| 83 | 2031-08 | 2014.57 | 399.04 | 1615.53 | 121164.89 |
| 84 | 2031-09 | 2009.32 | 393.79 | 1615.53 | 119549.36 |
| 85 | 2031-10 | 2004.07 | 388.54 | 1615.53 | 117933.82 |
| 86 | 2031-11 | 1998.82 | 383.28 | 1615.53 | 116318.29 |
| 87 | 2031-12 | 1993.57 | 378.03 | 1615.53 | 114702.76 |
| 88 | 2032-01 | 1988.32 | 372.78 | 1615.53 | 113087.23 |
| 89 | 2032-02 | 1983.07 | 367.53 | 1615.53 | 111471.70 |
| 90 | 2032-03 | 1977.81 | 362.28 | 1615.53 | 109856.16 |
| 91 | 2032-04 | 1972.56 | 357.03 | 1615.53 | 108240.63 |
| 92 | 2032-05 | 1967.31 | 351.78 | 1615.53 | 106625.10 |
| 93 | 2032-06 | 1962.06 | 346.53 | 1615.53 | 105009.57 |
| 94 | 2032-07 | 1956.81 | 341.28 | 1615.53 | 103394.04 |
| 95 | 2032-08 | 1951.56 | 336.03 | 1615.53 | 101778.51 |
| 96 | 2032-09 | 1946.31 | 330.78 | 1615.53 | 100162.97 |
| 97 | 2032-10 | 1941.06 | 325.53 | 1615.53 | 98547.44 |
| 98 | 2032-11 | 1935.81 | 320.28 | 1615.53 | 96931.91 |
| 99 | 2032-12 | 1930.56 | 315.03 | 1615.53 | 95316.38 |
| 100 | 2033-01 | 1925.31 | 309.78 | 1615.53 | 93700.85 |
| 101 | 2033-02 | 1920.06 | 304.53 | 1615.53 | 92085.31 |
| 102 | 2033-03 | 1914.81 | 299.28 | 1615.53 | 90469.78 |
| 103 | 2033-04 | 1909.56 | 294.03 | 1615.53 | 88854.25 |
| 104 | 2033-05 | 1904.31 | 288.78 | 1615.53 | 87238.72 |
| 105 | 2033-06 | 1899.06 | 283.53 | 1615.53 | 85623.19 |
| 106 | 2033-07 | 1893.81 | 278.28 | 1615.53 | 84007.66 |
| 107 | 2033-08 | 1888.56 | 273.02 | 1615.53 | 82392.12 |
| 108 | 2033-09 | 1883.31 | 267.77 | 1615.53 | 80776.59 |
| 109 | 2033-10 | 1878.06 | 262.52 | 1615.53 | 79161.06 |
| 110 | 2033-11 | 1872.81 | 257.27 | 1615.53 | 77545.53 |
| 111 | 2033-12 | 1867.55 | 252.02 | 1615.53 | 75930.00 |
| 112 | 2034-01 | 1862.30 | 246.77 | 1615.53 | 74314.46 |
| 113 | 2034-02 | 1857.05 | 241.52 | 1615.53 | 72698.93 |
| 114 | 2034-03 | 1851.80 | 236.27 | 1615.53 | 71083.40 |
| 115 | 2034-04 | 1846.55 | 231.02 | 1615.53 | 69467.87 |
| 116 | 2034-05 | 1841.30 | 225.77 | 1615.53 | 67852.34 |
| 117 | 2034-06 | 1836.05 | 220.52 | 1615.53 | 66236.81 |
| 118 | 2034-07 | 1830.80 | 215.27 | 1615.53 | 64621.27 |
| 119 | 2034-08 | 1825.55 | 210.02 | 1615.53 | 63005.74 |
| 120 | 2034-09 | 1820.30 | 204.77 | 1615.53 | 61390.21 |
| 121 | 2034-10 | 1815.05 | 199.52 | 1615.53 | 59774.68 |
| 122 | 2034-11 | 1809.80 | 194.27 | 1615.53 | 58159.15 |
| 123 | 2034-12 | 1804.55 | 189.02 | 1615.53 | 56543.61 |
| 124 | 2035-01 | 1799.30 | 183.77 | 1615.53 | 54928.08 |
| 125 | 2035-02 | 1794.05 | 178.52 | 1615.53 | 53312.55 |
| 126 | 2035-03 | 1788.80 | 173.27 | 1615.53 | 51697.02 |
| 127 | 2035-04 | 1783.55 | 168.02 | 1615.53 | 50081.49 |
| 128 | 2035-05 | 1778.30 | 162.76 | 1615.53 | 48465.96 |
| 129 | 2035-06 | 1773.05 | 157.51 | 1615.53 | 46850.42 |
| 130 | 2035-07 | 1767.80 | 152.26 | 1615.53 | 45234.89 |
| 131 | 2035-08 | 1762.55 | 147.01 | 1615.53 | 43619.36 |
| 132 | 2035-09 | 1757.29 | 141.76 | 1615.53 | 42003.83 |
| 133 | 2035-10 | 1752.04 | 136.51 | 1615.53 | 40388.30 |
| 134 | 2035-11 | 1746.79 | 131.26 | 1615.53 | 38772.76 |
| 135 | 2035-12 | 1741.54 | 126.01 | 1615.53 | 37157.23 |
| 136 | 2036-01 | 1736.29 | 120.76 | 1615.53 | 35541.70 |
| 137 | 2036-02 | 1731.04 | 115.51 | 1615.53 | 33926.17 |
| 138 | 2036-03 | 1725.79 | 110.26 | 1615.53 | 32310.64 |
| 139 | 2036-04 | 1720.54 | 105.01 | 1615.53 | 30695.10 |
| 140 | 2036-05 | 1715.29 | 99.76 | 1615.53 | 29079.57 |
| 141 | 2036-06 | 1710.04 | 94.51 | 1615.53 | 27464.04 |
| 142 | 2036-07 | 1704.79 | 89.26 | 1615.53 | 25848.51 |
| 143 | 2036-08 | 1699.54 | 84.01 | 1615.53 | 24232.98 |
| 144 | 2036-09 | 1694.29 | 78.76 | 1615.53 | 22617.45 |
| 145 | 2036-10 | 1689.04 | 73.51 | 1615.53 | 21001.91 |
| 146 | 2036-11 | 1683.79 | 68.26 | 1615.53 | 19386.38 |
| 147 | 2036-12 | 1678.54 | 63.01 | 1615.53 | 17770.85 |
| 148 | 2037-01 | 1673.29 | 57.76 | 1615.53 | 16155.32 |
| 149 | 2037-02 | 1668.04 | 52.50 | 1615.53 | 14539.79 |
| 150 | 2037-03 | 1662.79 | 47.25 | 1615.53 | 12924.25 |
| 151 | 2037-04 | 1657.54 | 42.00 | 1615.53 | 11308.72 |
| 152 | 2037-05 | 1652.29 | 36.75 | 1615.53 | 9693.19 |
| 153 | 2037-06 | 1647.03 | 31.50 | 1615.53 | 8077.66 |
| 154 | 2037-07 | 1641.78 | 26.25 | 1615.53 | 6462.13 |
| 155 | 2037-08 | 1636.53 | 21.00 | 1615.53 | 4846.60 |
| 156 | 2037-09 | 1631.28 | 15.75 | 1615.53 | 3231.06 |
| 157 | 2037-10 | 1626.03 | 10.50 | 1615.53 | 1615.53 |
| 158 | 2037-11 | 1620.78 | 5.25 | 1615.53 | 0.00 |