贷款19.72万（商业贷款）房贷，还款12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：19.72万
还款月数：12年
每月还款：1660.3元
利息总额：4.19万
本息合计：23.91万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 1660.30 | 542.30 | 1118.00 | 196082.00 |
| 2 | 2025-03 | 1660.30 | 539.23 | 1121.08 | 194960.92 |
| 3 | 2025-04 | 1660.30 | 536.14 | 1124.16 | 193836.76 |
| 4 | 2025-05 | 1660.30 | 533.05 | 1127.25 | 192709.51 |
| 5 | 2025-06 | 1660.30 | 529.95 | 1130.35 | 191579.16 |
| 6 | 2025-07 | 1660.30 | 526.84 | 1133.46 | 190445.70 |
| 7 | 2025-08 | 1660.30 | 523.73 | 1136.58 | 189309.13 |
| 8 | 2025-09 | 1660.30 | 520.60 | 1139.70 | 188169.43 |
| 9 | 2025-10 | 1660.30 | 517.47 | 1142.84 | 187026.59 |
| 10 | 2025-11 | 1660.30 | 514.32 | 1145.98 | 185880.61 |
| 11 | 2025-12 | 1660.30 | 511.17 | 1149.13 | 184731.48 |
| 12 | 2026-01 | 1660.30 | 508.01 | 1152.29 | 183579.19 |
| 13 | 2026-02 | 1660.30 | 504.84 | 1155.46 | 182423.73 |
| 14 | 2026-03 | 1660.30 | 501.67 | 1158.64 | 181265.10 |
| 15 | 2026-04 | 1660.30 | 498.48 | 1161.82 | 180103.28 |
| 16 | 2026-05 | 1660.30 | 495.28 | 1165.02 | 178938.26 |
| 17 | 2026-06 | 1660.30 | 492.08 | 1168.22 | 177770.04 |
| 18 | 2026-07 | 1660.30 | 488.87 | 1171.43 | 176598.60 |
| 19 | 2026-08 | 1660.30 | 485.65 | 1174.66 | 175423.95 |
| 20 | 2026-09 | 1660.30 | 482.42 | 1177.89 | 174246.06 |
| 21 | 2026-10 | 1660.30 | 479.18 | 1181.12 | 173064.94 |
| 22 | 2026-11 | 1660.30 | 475.93 | 1184.37 | 171880.56 |
| 23 | 2026-12 | 1660.30 | 472.67 | 1187.63 | 170692.93 |
| 24 | 2027-01 | 1660.30 | 469.41 | 1190.90 | 169502.04 |
| 25 | 2027-02 | 1660.30 | 466.13 | 1194.17 | 168307.87 |
| 26 | 2027-03 | 1660.30 | 462.85 | 1197.45 | 167110.41 |
| 27 | 2027-04 | 1660.30 | 459.55 | 1200.75 | 165909.66 |
| 28 | 2027-05 | 1660.30 | 456.25 | 1204.05 | 164705.61 |
| 29 | 2027-06 | 1660.30 | 452.94 | 1207.36 | 163498.25 |
| 30 | 2027-07 | 1660.30 | 449.62 | 1210.68 | 162287.57 |
| 31 | 2027-08 | 1660.30 | 446.29 | 1214.01 | 161073.56 |
| 32 | 2027-09 | 1660.30 | 442.95 | 1217.35 | 159856.21 |
| 33 | 2027-10 | 1660.30 | 439.60 | 1220.70 | 158635.52 |
| 34 | 2027-11 | 1660.30 | 436.25 | 1224.05 | 157411.46 |
| 35 | 2027-12 | 1660.30 | 432.88 | 1227.42 | 156184.04 |
| 36 | 2028-01 | 1660.30 | 429.51 | 1230.80 | 154953.25 |
| 37 | 2028-02 | 1660.30 | 426.12 | 1234.18 | 153719.07 |
| 38 | 2028-03 | 1660.30 | 422.73 | 1237.57 | 152481.49 |
| 39 | 2028-04 | 1660.30 | 419.32 | 1240.98 | 151240.51 |
| 40 | 2028-05 | 1660.30 | 415.91 | 1244.39 | 149996.12 |
| 41 | 2028-06 | 1660.30 | 412.49 | 1247.81 | 148748.31 |
| 42 | 2028-07 | 1660.30 | 409.06 | 1251.24 | 147497.07 |
| 43 | 2028-08 | 1660.30 | 405.62 | 1254.68 | 146242.38 |
| 44 | 2028-09 | 1660.30 | 402.17 | 1258.13 | 144984.25 |
| 45 | 2028-10 | 1660.30 | 398.71 | 1261.59 | 143722.65 |
| 46 | 2028-11 | 1660.30 | 395.24 | 1265.06 | 142457.59 |
| 47 | 2028-12 | 1660.30 | 391.76 | 1268.54 | 141189.05 |
| 48 | 2029-01 | 1660.30 | 388.27 | 1272.03 | 139917.02 |
| 49 | 2029-02 | 1660.30 | 384.77 | 1275.53 | 138641.49 |
| 50 | 2029-03 | 1660.30 | 381.26 | 1279.04 | 137362.45 |
| 51 | 2029-04 | 1660.30 | 377.75 | 1282.55 | 136079.89 |
| 52 | 2029-05 | 1660.30 | 374.22 | 1286.08 | 134793.81 |
| 53 | 2029-06 | 1660.30 | 370.68 | 1289.62 | 133504.19 |
| 54 | 2029-07 | 1660.30 | 367.14 | 1293.16 | 132211.03 |
| 55 | 2029-08 | 1660.30 | 363.58 | 1296.72 | 130914.31 |
| 56 | 2029-09 | 1660.30 | 360.01 | 1300.29 | 129614.02 |
| 57 | 2029-10 | 1660.30 | 356.44 | 1303.86 | 128310.16 |
| 58 | 2029-11 | 1660.30 | 352.85 | 1307.45 | 127002.71 |
| 59 | 2029-12 | 1660.30 | 349.26 | 1311.04 | 125691.66 |
| 60 | 2030-01 | 1660.30 | 345.65 | 1314.65 | 124377.02 |
| 61 | 2030-02 | 1660.30 | 342.04 | 1318.26 | 123058.75 |
| 62 | 2030-03 | 1660.30 | 338.41 | 1321.89 | 121736.86 |
| 63 | 2030-04 | 1660.30 | 334.78 | 1325.53 | 120411.34 |
| 64 | 2030-05 | 1660.30 | 331.13 | 1329.17 | 119082.17 |
| 65 | 2030-06 | 1660.30 | 327.48 | 1332.83 | 117749.34 |
| 66 | 2030-07 | 1660.30 | 323.81 | 1336.49 | 116412.85 |
| 67 | 2030-08 | 1660.30 | 320.14 | 1340.17 | 115072.68 |
| 68 | 2030-09 | 1660.30 | 316.45 | 1343.85 | 113728.83 |
| 69 | 2030-10 | 1660.30 | 312.75 | 1347.55 | 112381.28 |
| 70 | 2030-11 | 1660.30 | 309.05 | 1351.25 | 111030.03 |
| 71 | 2030-12 | 1660.30 | 305.33 | 1354.97 | 109675.06 |
| 72 | 2031-01 | 1660.30 | 301.61 | 1358.70 | 108316.37 |
| 73 | 2031-02 | 1660.30 | 297.87 | 1362.43 | 106953.94 |
| 74 | 2031-03 | 1660.30 | 294.12 | 1366.18 | 105587.76 |
| 75 | 2031-04 | 1660.30 | 290.37 | 1369.94 | 104217.82 |
| 76 | 2031-05 | 1660.30 | 286.60 | 1373.70 | 102844.12 |
| 77 | 2031-06 | 1660.30 | 282.82 | 1377.48 | 101466.64 |
| 78 | 2031-07 | 1660.30 | 279.03 | 1381.27 | 100085.37 |
| 79 | 2031-08 | 1660.30 | 275.23 | 1385.07 | 98700.30 |
| 80 | 2031-09 | 1660.30 | 271.43 | 1388.88 | 97311.43 |
| 81 | 2031-10 | 1660.30 | 267.61 | 1392.70 | 95918.73 |
| 82 | 2031-11 | 1660.30 | 263.78 | 1396.52 | 94522.21 |
| 83 | 2031-12 | 1660.30 | 259.94 | 1400.37 | 93121.84 |
| 84 | 2032-01 | 1660.30 | 256.09 | 1404.22 | 91717.63 |
| 85 | 2032-02 | 1660.30 | 252.22 | 1408.08 | 90309.55 |
| 86 | 2032-03 | 1660.30 | 248.35 | 1411.95 | 88897.60 |
| 87 | 2032-04 | 1660.30 | 244.47 | 1415.83 | 87481.77 |
| 88 | 2032-05 | 1660.30 | 240.57 | 1419.73 | 86062.04 |
| 89 | 2032-06 | 1660.30 | 236.67 | 1423.63 | 84638.41 |
| 90 | 2032-07 | 1660.30 | 232.76 | 1427.55 | 83210.86 |
| 91 | 2032-08 | 1660.30 | 228.83 | 1431.47 | 81779.39 |
| 92 | 2032-09 | 1660.30 | 224.89 | 1435.41 | 80343.98 |
| 93 | 2032-10 | 1660.30 | 220.95 | 1439.36 | 78904.63 |
| 94 | 2032-11 | 1660.30 | 216.99 | 1443.31 | 77461.31 |
| 95 | 2032-12 | 1660.30 | 213.02 | 1447.28 | 76014.03 |
| 96 | 2033-01 | 1660.30 | 209.04 | 1451.26 | 74562.77 |
| 97 | 2033-02 | 1660.30 | 205.05 | 1455.25 | 73107.51 |
| 98 | 2033-03 | 1660.30 | 201.05 | 1459.26 | 71648.26 |
| 99 | 2033-04 | 1660.30 | 197.03 | 1463.27 | 70184.99 |
| 100 | 2033-05 | 1660.30 | 193.01 | 1467.29 | 68717.70 |
| 101 | 2033-06 | 1660.30 | 188.97 | 1471.33 | 67246.37 |
| 102 | 2033-07 | 1660.30 | 184.93 | 1475.37 | 65770.99 |
| 103 | 2033-08 | 1660.30 | 180.87 | 1479.43 | 64291.56 |
| 104 | 2033-09 | 1660.30 | 176.80 | 1483.50 | 62808.06 |
| 105 | 2033-10 | 1660.30 | 172.72 | 1487.58 | 61320.48 |
| 106 | 2033-11 | 1660.30 | 168.63 | 1491.67 | 59828.81 |
| 107 | 2033-12 | 1660.30 | 164.53 | 1495.77 | 58333.04 |
| 108 | 2034-01 | 1660.30 | 160.42 | 1499.89 | 56833.16 |
| 109 | 2034-02 | 1660.30 | 156.29 | 1504.01 | 55329.15 |
| 110 | 2034-03 | 1660.30 | 152.16 | 1508.15 | 53821.00 |
| 111 | 2034-04 | 1660.30 | 148.01 | 1512.29 | 52308.71 |
| 112 | 2034-05 | 1660.30 | 143.85 | 1516.45 | 50792.25 |
| 113 | 2034-06 | 1660.30 | 139.68 | 1520.62 | 49271.63 |
| 114 | 2034-07 | 1660.30 | 135.50 | 1524.80 | 47746.83 |
| 115 | 2034-08 | 1660.30 | 131.30 | 1529.00 | 46217.83 |
| 116 | 2034-09 | 1660.30 | 127.10 | 1533.20 | 44684.63 |
| 117 | 2034-10 | 1660.30 | 122.88 | 1537.42 | 43147.21 |
| 118 | 2034-11 | 1660.30 | 118.65 | 1541.65 | 41605.56 |
| 119 | 2034-12 | 1660.30 | 114.42 | 1545.89 | 40059.67 |
| 120 | 2035-01 | 1660.30 | 110.16 | 1550.14 | 38509.54 |
| 121 | 2035-02 | 1660.30 | 105.90 | 1554.40 | 36955.14 |
| 122 | 2035-03 | 1660.30 | 101.63 | 1558.67 | 35396.46 |
| 123 | 2035-04 | 1660.30 | 97.34 | 1562.96 | 33833.50 |
| 124 | 2035-05 | 1660.30 | 93.04 | 1567.26 | 32266.24 |
| 125 | 2035-06 | 1660.30 | 88.73 | 1571.57 | 30694.67 |
| 126 | 2035-07 | 1660.30 | 84.41 | 1575.89 | 29118.78 |
| 127 | 2035-08 | 1660.30 | 80.08 | 1580.22 | 27538.56 |
| 128 | 2035-09 | 1660.30 | 75.73 | 1584.57 | 25953.98 |
| 129 | 2035-10 | 1660.30 | 71.37 | 1588.93 | 24365.06 |
| 130 | 2035-11 | 1660.30 | 67.00 | 1593.30 | 22771.76 |
| 131 | 2035-12 | 1660.30 | 62.62 | 1597.68 | 21174.08 |
| 132 | 2036-01 | 1660.30 | 58.23 | 1602.07 | 19572.01 |
| 133 | 2036-02 | 1660.30 | 53.82 | 1606.48 | 17965.53 |
| 134 | 2036-03 | 1660.30 | 49.41 | 1610.90 | 16354.63 |
| 135 | 2036-04 | 1660.30 | 44.98 | 1615.33 | 14739.31 |
| 136 | 2036-05 | 1660.30 | 40.53 | 1619.77 | 13119.54 |
| 137 | 2036-06 | 1660.30 | 36.08 | 1624.22 | 11495.31 |
| 138 | 2036-07 | 1660.30 | 31.61 | 1628.69 | 9866.63 |
| 139 | 2036-08 | 1660.30 | 27.13 | 1633.17 | 8233.46 |
| 140 | 2036-09 | 1660.30 | 22.64 | 1637.66 | 6595.80 |
| 141 | 2036-10 | 1660.30 | 18.14 | 1642.16 | 4953.63 |
| 142 | 2036-11 | 1660.30 | 13.62 | 1646.68 | 3306.96 |
| 143 | 2036-12 | 1660.30 | 9.09 | 1651.21 | 1655.75 |
| 144 | 2037-01 | 1660.30 | 4.55 | 1655.75 | 0.00 |
等额本金还款方式：
贷款总额：19.72万
还款月数：12年
首月还款：1911.74元
每月递减：3.77元
利息总额：3.93万
本息合计：23.65万
节省利息：2566.67元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 1911.74 | 542.30 | 1369.44 | 195830.56 |
| 2 | 2025-03 | 1907.98 | 538.53 | 1369.44 | 194461.11 |
| 3 | 2025-04 | 1904.21 | 534.77 | 1369.44 | 193091.67 |
| 4 | 2025-05 | 1900.45 | 531.00 | 1369.44 | 191722.22 |
| 5 | 2025-06 | 1896.68 | 527.24 | 1369.44 | 190352.78 |
| 6 | 2025-07 | 1892.91 | 523.47 | 1369.44 | 188983.33 |
| 7 | 2025-08 | 1889.15 | 519.70 | 1369.44 | 187613.89 |
| 8 | 2025-09 | 1885.38 | 515.94 | 1369.44 | 186244.44 |
| 9 | 2025-10 | 1881.62 | 512.17 | 1369.44 | 184875.00 |
| 10 | 2025-11 | 1877.85 | 508.41 | 1369.44 | 183505.56 |
| 11 | 2025-12 | 1874.08 | 504.64 | 1369.44 | 182136.11 |
| 12 | 2026-01 | 1870.32 | 500.87 | 1369.44 | 180766.67 |
| 13 | 2026-02 | 1866.55 | 497.11 | 1369.44 | 179397.22 |
| 14 | 2026-03 | 1862.79 | 493.34 | 1369.44 | 178027.78 |
| 15 | 2026-04 | 1859.02 | 489.58 | 1369.44 | 176658.33 |
| 16 | 2026-05 | 1855.25 | 485.81 | 1369.44 | 175288.89 |
| 17 | 2026-06 | 1851.49 | 482.04 | 1369.44 | 173919.44 |
| 18 | 2026-07 | 1847.72 | 478.28 | 1369.44 | 172550.00 |
| 19 | 2026-08 | 1843.96 | 474.51 | 1369.44 | 171180.56 |
| 20 | 2026-09 | 1840.19 | 470.75 | 1369.44 | 169811.11 |
| 21 | 2026-10 | 1836.42 | 466.98 | 1369.44 | 168441.67 |
| 22 | 2026-11 | 1832.66 | 463.21 | 1369.44 | 167072.22 |
| 23 | 2026-12 | 1828.89 | 459.45 | 1369.44 | 165702.78 |
| 24 | 2027-01 | 1825.13 | 455.68 | 1369.44 | 164333.33 |
| 25 | 2027-02 | 1821.36 | 451.92 | 1369.44 | 162963.89 |
| 26 | 2027-03 | 1817.60 | 448.15 | 1369.44 | 161594.44 |
| 27 | 2027-04 | 1813.83 | 444.38 | 1369.44 | 160225.00 |
| 28 | 2027-05 | 1810.06 | 440.62 | 1369.44 | 158855.56 |
| 29 | 2027-06 | 1806.30 | 436.85 | 1369.44 | 157486.11 |
| 30 | 2027-07 | 1802.53 | 433.09 | 1369.44 | 156116.67 |
| 31 | 2027-08 | 1798.77 | 429.32 | 1369.44 | 154747.22 |
| 32 | 2027-09 | 1795.00 | 425.55 | 1369.44 | 153377.78 |
| 33 | 2027-10 | 1791.23 | 421.79 | 1369.44 | 152008.33 |
| 34 | 2027-11 | 1787.47 | 418.02 | 1369.44 | 150638.89 |
| 35 | 2027-12 | 1783.70 | 414.26 | 1369.44 | 149269.44 |
| 36 | 2028-01 | 1779.94 | 410.49 | 1369.44 | 147900.00 |
| 37 | 2028-02 | 1776.17 | 406.73 | 1369.44 | 146530.56 |
| 38 | 2028-03 | 1772.40 | 402.96 | 1369.44 | 145161.11 |
| 39 | 2028-04 | 1768.64 | 399.19 | 1369.44 | 143791.67 |
| 40 | 2028-05 | 1764.87 | 395.43 | 1369.44 | 142422.22 |
| 41 | 2028-06 | 1761.11 | 391.66 | 1369.44 | 141052.78 |
| 42 | 2028-07 | 1757.34 | 387.90 | 1369.44 | 139683.33 |
| 43 | 2028-08 | 1753.57 | 384.13 | 1369.44 | 138313.89 |
| 44 | 2028-09 | 1749.81 | 380.36 | 1369.44 | 136944.44 |
| 45 | 2028-10 | 1746.04 | 376.60 | 1369.44 | 135575.00 |
| 46 | 2028-11 | 1742.28 | 372.83 | 1369.44 | 134205.56 |
| 47 | 2028-12 | 1738.51 | 369.07 | 1369.44 | 132836.11 |
| 48 | 2029-01 | 1734.74 | 365.30 | 1369.44 | 131466.67 |
| 49 | 2029-02 | 1730.98 | 361.53 | 1369.44 | 130097.22 |
| 50 | 2029-03 | 1727.21 | 357.77 | 1369.44 | 128727.78 |
| 51 | 2029-04 | 1723.45 | 354.00 | 1369.44 | 127358.33 |
| 52 | 2029-05 | 1719.68 | 350.24 | 1369.44 | 125988.89 |
| 53 | 2029-06 | 1715.91 | 346.47 | 1369.44 | 124619.44 |
| 54 | 2029-07 | 1712.15 | 342.70 | 1369.44 | 123250.00 |
| 55 | 2029-08 | 1708.38 | 338.94 | 1369.44 | 121880.56 |
| 56 | 2029-09 | 1704.62 | 335.17 | 1369.44 | 120511.11 |
| 57 | 2029-10 | 1700.85 | 331.41 | 1369.44 | 119141.67 |
| 58 | 2029-11 | 1697.08 | 327.64 | 1369.44 | 117772.22 |
| 59 | 2029-12 | 1693.32 | 323.87 | 1369.44 | 116402.78 |
| 60 | 2030-01 | 1689.55 | 320.11 | 1369.44 | 115033.33 |
| 61 | 2030-02 | 1685.79 | 316.34 | 1369.44 | 113663.89 |
| 62 | 2030-03 | 1682.02 | 312.58 | 1369.44 | 112294.44 |
| 63 | 2030-04 | 1678.25 | 308.81 | 1369.44 | 110925.00 |
| 64 | 2030-05 | 1674.49 | 305.04 | 1369.44 | 109555.56 |
| 65 | 2030-06 | 1670.72 | 301.28 | 1369.44 | 108186.11 |
| 66 | 2030-07 | 1666.96 | 297.51 | 1369.44 | 106816.67 |
| 67 | 2030-08 | 1663.19 | 293.75 | 1369.44 | 105447.22 |
| 68 | 2030-09 | 1659.42 | 289.98 | 1369.44 | 104077.78 |
| 69 | 2030-10 | 1655.66 | 286.21 | 1369.44 | 102708.33 |
| 70 | 2030-11 | 1651.89 | 282.45 | 1369.44 | 101338.89 |
| 71 | 2030-12 | 1648.13 | 278.68 | 1369.44 | 99969.44 |
| 72 | 2031-01 | 1644.36 | 274.92 | 1369.44 | 98600.00 |
| 73 | 2031-02 | 1640.59 | 271.15 | 1369.44 | 97230.56 |
| 74 | 2031-03 | 1636.83 | 267.38 | 1369.44 | 95861.11 |
| 75 | 2031-04 | 1633.06 | 263.62 | 1369.44 | 94491.67 |
| 76 | 2031-05 | 1629.30 | 259.85 | 1369.44 | 93122.22 |
| 77 | 2031-06 | 1625.53 | 256.09 | 1369.44 | 91752.78 |
| 78 | 2031-07 | 1621.76 | 252.32 | 1369.44 | 90383.33 |
| 79 | 2031-08 | 1618.00 | 248.55 | 1369.44 | 89013.89 |
| 80 | 2031-09 | 1614.23 | 244.79 | 1369.44 | 87644.44 |
| 81 | 2031-10 | 1610.47 | 241.02 | 1369.44 | 86275.00 |
| 82 | 2031-11 | 1606.70 | 237.26 | 1369.44 | 84905.56 |
| 83 | 2031-12 | 1602.93 | 233.49 | 1369.44 | 83536.11 |
| 84 | 2032-01 | 1599.17 | 229.72 | 1369.44 | 82166.67 |
| 85 | 2032-02 | 1595.40 | 225.96 | 1369.44 | 80797.22 |
| 86 | 2032-03 | 1591.64 | 222.19 | 1369.44 | 79427.78 |
| 87 | 2032-04 | 1587.87 | 218.43 | 1369.44 | 78058.33 |
| 88 | 2032-05 | 1584.10 | 214.66 | 1369.44 | 76688.89 |
| 89 | 2032-06 | 1580.34 | 210.89 | 1369.44 | 75319.44 |
| 90 | 2032-07 | 1576.57 | 207.13 | 1369.44 | 73950.00 |
| 91 | 2032-08 | 1572.81 | 203.36 | 1369.44 | 72580.56 |
| 92 | 2032-09 | 1569.04 | 199.60 | 1369.44 | 71211.11 |
| 93 | 2032-10 | 1565.27 | 195.83 | 1369.44 | 69841.67 |
| 94 | 2032-11 | 1561.51 | 192.06 | 1369.44 | 68472.22 |
| 95 | 2032-12 | 1557.74 | 188.30 | 1369.44 | 67102.78 |
| 96 | 2033-01 | 1553.98 | 184.53 | 1369.44 | 65733.33 |
| 97 | 2033-02 | 1550.21 | 180.77 | 1369.44 | 64363.89 |
| 98 | 2033-03 | 1546.45 | 177.00 | 1369.44 | 62994.44 |
| 99 | 2033-04 | 1542.68 | 173.23 | 1369.44 | 61625.00 |
| 100 | 2033-05 | 1538.91 | 169.47 | 1369.44 | 60255.56 |
| 101 | 2033-06 | 1535.15 | 165.70 | 1369.44 | 58886.11 |
| 102 | 2033-07 | 1531.38 | 161.94 | 1369.44 | 57516.67 |
| 103 | 2033-08 | 1527.62 | 158.17 | 1369.44 | 56147.22 |
| 104 | 2033-09 | 1523.85 | 154.40 | 1369.44 | 54777.78 |
| 105 | 2033-10 | 1520.08 | 150.64 | 1369.44 | 53408.33 |
| 106 | 2033-11 | 1516.32 | 146.87 | 1369.44 | 52038.89 |
| 107 | 2033-12 | 1512.55 | 143.11 | 1369.44 | 50669.44 |
| 108 | 2034-01 | 1508.79 | 139.34 | 1369.44 | 49300.00 |
| 109 | 2034-02 | 1505.02 | 135.58 | 1369.44 | 47930.56 |
| 110 | 2034-03 | 1501.25 | 131.81 | 1369.44 | 46561.11 |
| 111 | 2034-04 | 1497.49 | 128.04 | 1369.44 | 45191.67 |
| 112 | 2034-05 | 1493.72 | 124.28 | 1369.44 | 43822.22 |
| 113 | 2034-06 | 1489.96 | 120.51 | 1369.44 | 42452.78 |
| 114 | 2034-07 | 1486.19 | 116.75 | 1369.44 | 41083.33 |
| 115 | 2034-08 | 1482.42 | 112.98 | 1369.44 | 39713.89 |
| 116 | 2034-09 | 1478.66 | 109.21 | 1369.44 | 38344.44 |
| 117 | 2034-10 | 1474.89 | 105.45 | 1369.44 | 36975.00 |
| 118 | 2034-11 | 1471.13 | 101.68 | 1369.44 | 35605.56 |
| 119 | 2034-12 | 1467.36 | 97.92 | 1369.44 | 34236.11 |
| 120 | 2035-01 | 1463.59 | 94.15 | 1369.44 | 32866.67 |
| 121 | 2035-02 | 1459.83 | 90.38 | 1369.44 | 31497.22 |
| 122 | 2035-03 | 1456.06 | 86.62 | 1369.44 | 30127.78 |
| 123 | 2035-04 | 1452.30 | 82.85 | 1369.44 | 28758.33 |
| 124 | 2035-05 | 1448.53 | 79.09 | 1369.44 | 27388.89 |
| 125 | 2035-06 | 1444.76 | 75.32 | 1369.44 | 26019.44 |
| 126 | 2035-07 | 1441.00 | 71.55 | 1369.44 | 24650.00 |
| 127 | 2035-08 | 1437.23 | 67.79 | 1369.44 | 23280.56 |
| 128 | 2035-09 | 1433.47 | 64.02 | 1369.44 | 21911.11 |
| 129 | 2035-10 | 1429.70 | 60.26 | 1369.44 | 20541.67 |
| 130 | 2035-11 | 1425.93 | 56.49 | 1369.44 | 19172.22 |
| 131 | 2035-12 | 1422.17 | 52.72 | 1369.44 | 17802.78 |
| 132 | 2036-01 | 1418.40 | 48.96 | 1369.44 | 16433.33 |
| 133 | 2036-02 | 1414.64 | 45.19 | 1369.44 | 15063.89 |
| 134 | 2036-03 | 1410.87 | 41.43 | 1369.44 | 13694.44 |
| 135 | 2036-04 | 1407.10 | 37.66 | 1369.44 | 12325.00 |
| 136 | 2036-05 | 1403.34 | 33.89 | 1369.44 | 10955.56 |
| 137 | 2036-06 | 1399.57 | 30.13 | 1369.44 | 9586.11 |
| 138 | 2036-07 | 1395.81 | 26.36 | 1369.44 | 8216.67 |
| 139 | 2036-08 | 1392.04 | 22.60 | 1369.44 | 6847.22 |
| 140 | 2036-09 | 1388.27 | 18.83 | 1369.44 | 5477.78 |
| 141 | 2036-10 | 1384.51 | 15.06 | 1369.44 | 4108.33 |
| 142 | 2036-11 | 1380.74 | 11.30 | 1369.44 | 2738.89 |
| 143 | 2036-12 | 1376.98 | 7.53 | 1369.44 | 1369.44 |
| 144 | 2037-01 | 1373.21 | 3.77 | 1369.44 | 0.00 |