贷款20.55万（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：20.55万
还款月数：12年
每月还款：1829.47元
利息总额：5.79万
本息合计：26.34万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1829.47 | 736.45 | 1093.03 | 204426.97 |
| 2 | 2025-04 | 1829.47 | 732.53 | 1096.94 | 203330.03 |
| 3 | 2025-05 | 1829.47 | 728.60 | 1100.87 | 202229.16 |
| 4 | 2025-06 | 1829.47 | 724.65 | 1104.82 | 201124.34 |
| 5 | 2025-07 | 1829.47 | 720.70 | 1108.78 | 200015.56 |
| 6 | 2025-08 | 1829.47 | 716.72 | 1112.75 | 198902.81 |
| 7 | 2025-09 | 1829.47 | 712.74 | 1116.74 | 197786.07 |
| 8 | 2025-10 | 1829.47 | 708.73 | 1120.74 | 196665.33 |
| 9 | 2025-11 | 1829.47 | 704.72 | 1124.76 | 195540.58 |
| 10 | 2025-12 | 1829.47 | 700.69 | 1128.79 | 194411.79 |
| 11 | 2026-01 | 1829.47 | 696.64 | 1132.83 | 193278.96 |
| 12 | 2026-02 | 1829.47 | 692.58 | 1136.89 | 192142.07 |
| 13 | 2026-03 | 1829.47 | 688.51 | 1140.96 | 191001.11 |
| 14 | 2026-04 | 1829.47 | 684.42 | 1145.05 | 189856.06 |
| 15 | 2026-05 | 1829.47 | 680.32 | 1149.16 | 188706.90 |
| 16 | 2026-06 | 1829.47 | 676.20 | 1153.27 | 187553.63 |
| 17 | 2026-07 | 1829.47 | 672.07 | 1157.41 | 186396.22 |
| 18 | 2026-08 | 1829.47 | 667.92 | 1161.55 | 185234.67 |
| 19 | 2026-09 | 1829.47 | 663.76 | 1165.72 | 184068.95 |
| 20 | 2026-10 | 1829.47 | 659.58 | 1169.89 | 182899.06 |
| 21 | 2026-11 | 1829.47 | 655.39 | 1174.08 | 181724.98 |
| 22 | 2026-12 | 1829.47 | 651.18 | 1178.29 | 180546.69 |
| 23 | 2027-01 | 1829.47 | 646.96 | 1182.51 | 179364.17 |
| 24 | 2027-02 | 1829.47 | 642.72 | 1186.75 | 178177.42 |
| 25 | 2027-03 | 1829.47 | 638.47 | 1191.00 | 176986.42 |
| 26 | 2027-04 | 1829.47 | 634.20 | 1195.27 | 175791.15 |
| 27 | 2027-05 | 1829.47 | 629.92 | 1199.55 | 174591.59 |
| 28 | 2027-06 | 1829.47 | 625.62 | 1203.85 | 173387.74 |
| 29 | 2027-07 | 1829.47 | 621.31 | 1208.17 | 172179.57 |
| 30 | 2027-08 | 1829.47 | 616.98 | 1212.50 | 170967.07 |
| 31 | 2027-09 | 1829.47 | 612.63 | 1216.84 | 169750.23 |
| 32 | 2027-10 | 1829.47 | 608.27 | 1221.20 | 168529.03 |
| 33 | 2027-11 | 1829.47 | 603.90 | 1225.58 | 167303.46 |
| 34 | 2027-12 | 1829.47 | 599.50 | 1229.97 | 166073.49 |
| 35 | 2028-01 | 1829.47 | 595.10 | 1234.38 | 164839.11 |
| 36 | 2028-02 | 1829.47 | 590.67 | 1238.80 | 163600.31 |
| 37 | 2028-03 | 1829.47 | 586.23 | 1243.24 | 162357.07 |
| 38 | 2028-04 | 1829.47 | 581.78 | 1247.69 | 161109.38 |
| 39 | 2028-05 | 1829.47 | 577.31 | 1252.16 | 159857.22 |
| 40 | 2028-06 | 1829.47 | 572.82 | 1256.65 | 158600.56 |
| 41 | 2028-07 | 1829.47 | 568.32 | 1261.15 | 157339.41 |
| 42 | 2028-08 | 1829.47 | 563.80 | 1265.67 | 156073.74 |
| 43 | 2028-09 | 1829.47 | 559.26 | 1270.21 | 154803.53 |
| 44 | 2028-10 | 1829.47 | 554.71 | 1274.76 | 153528.77 |
| 45 | 2028-11 | 1829.47 | 550.14 | 1279.33 | 152249.44 |
| 46 | 2028-12 | 1829.47 | 545.56 | 1283.91 | 150965.53 |
| 47 | 2029-01 | 1829.47 | 540.96 | 1288.51 | 149677.01 |
| 48 | 2029-02 | 1829.47 | 536.34 | 1293.13 | 148383.88 |
| 49 | 2029-03 | 1829.47 | 531.71 | 1297.76 | 147086.12 |
| 50 | 2029-04 | 1829.47 | 527.06 | 1302.41 | 145783.71 |
| 51 | 2029-05 | 1829.47 | 522.39 | 1307.08 | 144476.62 |
| 52 | 2029-06 | 1829.47 | 517.71 | 1311.76 | 143164.86 |
| 53 | 2029-07 | 1829.47 | 513.01 | 1316.47 | 141848.39 |
| 54 | 2029-08 | 1829.47 | 508.29 | 1321.18 | 140527.21 |
| 55 | 2029-09 | 1829.47 | 503.56 | 1325.92 | 139201.29 |
| 56 | 2029-10 | 1829.47 | 498.80 | 1330.67 | 137870.63 |
| 57 | 2029-11 | 1829.47 | 494.04 | 1335.44 | 136535.19 |
| 58 | 2029-12 | 1829.47 | 489.25 | 1340.22 | 135194.97 |
| 59 | 2030-01 | 1829.47 | 484.45 | 1345.02 | 133849.94 |
| 60 | 2030-02 | 1829.47 | 479.63 | 1349.84 | 132500.10 |
| 61 | 2030-03 | 1829.47 | 474.79 | 1354.68 | 131145.42 |
| 62 | 2030-04 | 1829.47 | 469.94 | 1359.54 | 129785.88 |
| 63 | 2030-05 | 1829.47 | 465.07 | 1364.41 | 128421.48 |
| 64 | 2030-06 | 1829.47 | 460.18 | 1369.30 | 127052.18 |
| 65 | 2030-07 | 1829.47 | 455.27 | 1374.20 | 125677.98 |
| 66 | 2030-08 | 1829.47 | 450.35 | 1379.13 | 124298.85 |
| 67 | 2030-09 | 1829.47 | 445.40 | 1384.07 | 122914.78 |
| 68 | 2030-10 | 1829.47 | 440.44 | 1389.03 | 121525.76 |
| 69 | 2030-11 | 1829.47 | 435.47 | 1394.01 | 120131.75 |
| 70 | 2030-12 | 1829.47 | 430.47 | 1399.00 | 118732.75 |
| 71 | 2031-01 | 1829.47 | 425.46 | 1404.01 | 117328.74 |
| 72 | 2031-02 | 1829.47 | 420.43 | 1409.04 | 115919.69 |
| 73 | 2031-03 | 1829.47 | 415.38 | 1414.09 | 114505.60 |
| 74 | 2031-04 | 1829.47 | 410.31 | 1419.16 | 113086.44 |
| 75 | 2031-05 | 1829.47 | 405.23 | 1424.25 | 111662.19 |
| 76 | 2031-06 | 1829.47 | 400.12 | 1429.35 | 110232.84 |
| 77 | 2031-07 | 1829.47 | 395.00 | 1434.47 | 108798.37 |
| 78 | 2031-08 | 1829.47 | 389.86 | 1439.61 | 107358.75 |
| 79 | 2031-09 | 1829.47 | 384.70 | 1444.77 | 105913.98 |
| 80 | 2031-10 | 1829.47 | 379.53 | 1449.95 | 104464.04 |
| 81 | 2031-11 | 1829.47 | 374.33 | 1455.14 | 103008.89 |
| 82 | 2031-12 | 1829.47 | 369.12 | 1460.36 | 101548.54 |
| 83 | 2032-01 | 1829.47 | 363.88 | 1465.59 | 100082.94 |
| 84 | 2032-02 | 1829.47 | 358.63 | 1470.84 | 98612.10 |
| 85 | 2032-03 | 1829.47 | 353.36 | 1476.11 | 97135.99 |
| 86 | 2032-04 | 1829.47 | 348.07 | 1481.40 | 95654.59 |
| 87 | 2032-05 | 1829.47 | 342.76 | 1486.71 | 94167.88 |
| 88 | 2032-06 | 1829.47 | 337.43 | 1492.04 | 92675.84 |
| 89 | 2032-07 | 1829.47 | 332.09 | 1497.38 | 91178.45 |
| 90 | 2032-08 | 1829.47 | 326.72 | 1502.75 | 89675.70 |
| 91 | 2032-09 | 1829.47 | 321.34 | 1508.13 | 88167.57 |
| 92 | 2032-10 | 1829.47 | 315.93 | 1513.54 | 86654.03 |
| 93 | 2032-11 | 1829.47 | 310.51 | 1518.96 | 85135.07 |
| 94 | 2032-12 | 1829.47 | 305.07 | 1524.41 | 83610.66 |
| 95 | 2033-01 | 1829.47 | 299.60 | 1529.87 | 82080.79 |
| 96 | 2033-02 | 1829.47 | 294.12 | 1535.35 | 80545.44 |
| 97 | 2033-03 | 1829.47 | 288.62 | 1540.85 | 79004.59 |
| 98 | 2033-04 | 1829.47 | 283.10 | 1546.37 | 77458.22 |
| 99 | 2033-05 | 1829.47 | 277.56 | 1551.91 | 75906.31 |
| 100 | 2033-06 | 1829.47 | 272.00 | 1557.48 | 74348.83 |
| 101 | 2033-07 | 1829.47 | 266.42 | 1563.06 | 72785.77 |
| 102 | 2033-08 | 1829.47 | 260.82 | 1568.66 | 71217.12 |
| 103 | 2033-09 | 1829.47 | 255.19 | 1574.28 | 69642.84 |
| 104 | 2033-10 | 1829.47 | 249.55 | 1579.92 | 68062.92 |
| 105 | 2033-11 | 1829.47 | 243.89 | 1585.58 | 66477.34 |
| 106 | 2033-12 | 1829.47 | 238.21 | 1591.26 | 64886.08 |
| 107 | 2034-01 | 1829.47 | 232.51 | 1596.96 | 63289.11 |
| 108 | 2034-02 | 1829.47 | 226.79 | 1602.69 | 61686.43 |
| 109 | 2034-03 | 1829.47 | 221.04 | 1608.43 | 60078.00 |
| 110 | 2034-04 | 1829.47 | 215.28 | 1614.19 | 58463.80 |
| 111 | 2034-05 | 1829.47 | 209.50 | 1619.98 | 56843.82 |
| 112 | 2034-06 | 1829.47 | 203.69 | 1625.78 | 55218.04 |
| 113 | 2034-07 | 1829.47 | 197.86 | 1631.61 | 53586.43 |
| 114 | 2034-08 | 1829.47 | 192.02 | 1637.45 | 51948.98 |
| 115 | 2034-09 | 1829.47 | 186.15 | 1643.32 | 50305.66 |
| 116 | 2034-10 | 1829.47 | 180.26 | 1649.21 | 48656.45 |
| 117 | 2034-11 | 1829.47 | 174.35 | 1655.12 | 47001.33 |
| 118 | 2034-12 | 1829.47 | 168.42 | 1661.05 | 45340.27 |
| 119 | 2035-01 | 1829.47 | 162.47 | 1667.00 | 43673.27 |
| 120 | 2035-02 | 1829.47 | 156.50 | 1672.98 | 42000.29 |
| 121 | 2035-03 | 1829.47 | 150.50 | 1678.97 | 40321.32 |
| 122 | 2035-04 | 1829.47 | 144.48 | 1684.99 | 38636.33 |
| 123 | 2035-05 | 1829.47 | 138.45 | 1691.03 | 36945.31 |
| 124 | 2035-06 | 1829.47 | 132.39 | 1697.09 | 35248.22 |
| 125 | 2035-07 | 1829.47 | 126.31 | 1703.17 | 33545.06 |
| 126 | 2035-08 | 1829.47 | 120.20 | 1709.27 | 31835.79 |
| 127 | 2035-09 | 1829.47 | 114.08 | 1715.39 | 30120.39 |
| 128 | 2035-10 | 1829.47 | 107.93 | 1721.54 | 28398.85 |
| 129 | 2035-11 | 1829.47 | 101.76 | 1727.71 | 26671.14 |
| 130 | 2035-12 | 1829.47 | 95.57 | 1733.90 | 24937.24 |
| 131 | 2036-01 | 1829.47 | 89.36 | 1740.11 | 23197.12 |
| 132 | 2036-02 | 1829.47 | 83.12 | 1746.35 | 21450.77 |
| 133 | 2036-03 | 1829.47 | 76.87 | 1752.61 | 19698.17 |
| 134 | 2036-04 | 1829.47 | 70.59 | 1758.89 | 17939.28 |
| 135 | 2036-05 | 1829.47 | 64.28 | 1765.19 | 16174.09 |
| 136 | 2036-06 | 1829.47 | 57.96 | 1771.52 | 14402.57 |
| 137 | 2036-07 | 1829.47 | 51.61 | 1777.86 | 12624.71 |
| 138 | 2036-08 | 1829.47 | 45.24 | 1784.23 | 10840.47 |
| 139 | 2036-09 | 1829.47 | 38.85 | 1790.63 | 9049.85 |
| 140 | 2036-10 | 1829.47 | 32.43 | 1797.04 | 7252.80 |
| 141 | 2036-11 | 1829.47 | 25.99 | 1803.48 | 5449.32 |
| 142 | 2036-12 | 1829.47 | 19.53 | 1809.95 | 3639.37 |
| 143 | 2037-01 | 1829.47 | 13.04 | 1816.43 | 1822.94 |
| 144 | 2037-02 | 1829.47 | 6.53 | 1822.94 | 0.00 |
等额本金还款方式：
贷款总额：20.55万
还款月数：12年
首月还款：2163.67元
每月递减：5.11元
利息总额：5.34万
本息合计：25.89万
节省利息：4531.71元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 2163.67 | 736.45 | 1427.22 | 204092.78 |
| 2 | 2025-04 | 2158.55 | 731.33 | 1427.22 | 202665.56 |
| 3 | 2025-05 | 2153.44 | 726.22 | 1427.22 | 201238.33 |
| 4 | 2025-06 | 2148.33 | 721.10 | 1427.22 | 199811.11 |
| 5 | 2025-07 | 2143.21 | 715.99 | 1427.22 | 198383.89 |
| 6 | 2025-08 | 2138.10 | 710.88 | 1427.22 | 196956.67 |
| 7 | 2025-09 | 2132.98 | 705.76 | 1427.22 | 195529.44 |
| 8 | 2025-10 | 2127.87 | 700.65 | 1427.22 | 194102.22 |
| 9 | 2025-11 | 2122.76 | 695.53 | 1427.22 | 192675.00 |
| 10 | 2025-12 | 2117.64 | 690.42 | 1427.22 | 191247.78 |
| 11 | 2026-01 | 2112.53 | 685.30 | 1427.22 | 189820.56 |
| 12 | 2026-02 | 2107.41 | 680.19 | 1427.22 | 188393.33 |
| 13 | 2026-03 | 2102.30 | 675.08 | 1427.22 | 186966.11 |
| 14 | 2026-04 | 2097.18 | 669.96 | 1427.22 | 185538.89 |
| 15 | 2026-05 | 2092.07 | 664.85 | 1427.22 | 184111.67 |
| 16 | 2026-06 | 2086.96 | 659.73 | 1427.22 | 182684.44 |
| 17 | 2026-07 | 2081.84 | 654.62 | 1427.22 | 181257.22 |
| 18 | 2026-08 | 2076.73 | 649.51 | 1427.22 | 179830.00 |
| 19 | 2026-09 | 2071.61 | 644.39 | 1427.22 | 178402.78 |
| 20 | 2026-10 | 2066.50 | 639.28 | 1427.22 | 176975.56 |
| 21 | 2026-11 | 2061.38 | 634.16 | 1427.22 | 175548.33 |
| 22 | 2026-12 | 2056.27 | 629.05 | 1427.22 | 174121.11 |
| 23 | 2027-01 | 2051.16 | 623.93 | 1427.22 | 172693.89 |
| 24 | 2027-02 | 2046.04 | 618.82 | 1427.22 | 171266.67 |
| 25 | 2027-03 | 2040.93 | 613.71 | 1427.22 | 169839.44 |
| 26 | 2027-04 | 2035.81 | 608.59 | 1427.22 | 168412.22 |
| 27 | 2027-05 | 2030.70 | 603.48 | 1427.22 | 166985.00 |
| 28 | 2027-06 | 2025.59 | 598.36 | 1427.22 | 165557.78 |
| 29 | 2027-07 | 2020.47 | 593.25 | 1427.22 | 164130.56 |
| 30 | 2027-08 | 2015.36 | 588.13 | 1427.22 | 162703.33 |
| 31 | 2027-09 | 2010.24 | 583.02 | 1427.22 | 161276.11 |
| 32 | 2027-10 | 2005.13 | 577.91 | 1427.22 | 159848.89 |
| 33 | 2027-11 | 2000.01 | 572.79 | 1427.22 | 158421.67 |
| 34 | 2027-12 | 1994.90 | 567.68 | 1427.22 | 156994.44 |
| 35 | 2028-01 | 1989.79 | 562.56 | 1427.22 | 155567.22 |
| 36 | 2028-02 | 1984.67 | 557.45 | 1427.22 | 154140.00 |
| 37 | 2028-03 | 1979.56 | 552.33 | 1427.22 | 152712.78 |
| 38 | 2028-04 | 1974.44 | 547.22 | 1427.22 | 151285.56 |
| 39 | 2028-05 | 1969.33 | 542.11 | 1427.22 | 149858.33 |
| 40 | 2028-06 | 1964.21 | 536.99 | 1427.22 | 148431.11 |
| 41 | 2028-07 | 1959.10 | 531.88 | 1427.22 | 147003.89 |
| 42 | 2028-08 | 1953.99 | 526.76 | 1427.22 | 145576.67 |
| 43 | 2028-09 | 1948.87 | 521.65 | 1427.22 | 144149.44 |
| 44 | 2028-10 | 1943.76 | 516.54 | 1427.22 | 142722.22 |
| 45 | 2028-11 | 1938.64 | 511.42 | 1427.22 | 141295.00 |
| 46 | 2028-12 | 1933.53 | 506.31 | 1427.22 | 139867.78 |
| 47 | 2029-01 | 1928.42 | 501.19 | 1427.22 | 138440.56 |
| 48 | 2029-02 | 1923.30 | 496.08 | 1427.22 | 137013.33 |
| 49 | 2029-03 | 1918.19 | 490.96 | 1427.22 | 135586.11 |
| 50 | 2029-04 | 1913.07 | 485.85 | 1427.22 | 134158.89 |
| 51 | 2029-05 | 1907.96 | 480.74 | 1427.22 | 132731.67 |
| 52 | 2029-06 | 1902.84 | 475.62 | 1427.22 | 131304.44 |
| 53 | 2029-07 | 1897.73 | 470.51 | 1427.22 | 129877.22 |
| 54 | 2029-08 | 1892.62 | 465.39 | 1427.22 | 128450.00 |
| 55 | 2029-09 | 1887.50 | 460.28 | 1427.22 | 127022.78 |
| 56 | 2029-10 | 1882.39 | 455.16 | 1427.22 | 125595.56 |
| 57 | 2029-11 | 1877.27 | 450.05 | 1427.22 | 124168.33 |
| 58 | 2029-12 | 1872.16 | 444.94 | 1427.22 | 122741.11 |
| 59 | 2030-01 | 1867.04 | 439.82 | 1427.22 | 121313.89 |
| 60 | 2030-02 | 1861.93 | 434.71 | 1427.22 | 119886.67 |
| 61 | 2030-03 | 1856.82 | 429.59 | 1427.22 | 118459.44 |
| 62 | 2030-04 | 1851.70 | 424.48 | 1427.22 | 117032.22 |
| 63 | 2030-05 | 1846.59 | 419.37 | 1427.22 | 115605.00 |
| 64 | 2030-06 | 1841.47 | 414.25 | 1427.22 | 114177.78 |
| 65 | 2030-07 | 1836.36 | 409.14 | 1427.22 | 112750.56 |
| 66 | 2030-08 | 1831.25 | 404.02 | 1427.22 | 111323.33 |
| 67 | 2030-09 | 1826.13 | 398.91 | 1427.22 | 109896.11 |
| 68 | 2030-10 | 1821.02 | 393.79 | 1427.22 | 108468.89 |
| 69 | 2030-11 | 1815.90 | 388.68 | 1427.22 | 107041.67 |
| 70 | 2030-12 | 1810.79 | 383.57 | 1427.22 | 105614.44 |
| 71 | 2031-01 | 1805.67 | 378.45 | 1427.22 | 104187.22 |
| 72 | 2031-02 | 1800.56 | 373.34 | 1427.22 | 102760.00 |
| 73 | 2031-03 | 1795.45 | 368.22 | 1427.22 | 101332.78 |
| 74 | 2031-04 | 1790.33 | 363.11 | 1427.22 | 99905.56 |
| 75 | 2031-05 | 1785.22 | 357.99 | 1427.22 | 98478.33 |
| 76 | 2031-06 | 1780.10 | 352.88 | 1427.22 | 97051.11 |
| 77 | 2031-07 | 1774.99 | 347.77 | 1427.22 | 95623.89 |
| 78 | 2031-08 | 1769.87 | 342.65 | 1427.22 | 94196.67 |
| 79 | 2031-09 | 1764.76 | 337.54 | 1427.22 | 92769.44 |
| 80 | 2031-10 | 1759.65 | 332.42 | 1427.22 | 91342.22 |
| 81 | 2031-11 | 1754.53 | 327.31 | 1427.22 | 89915.00 |
| 82 | 2031-12 | 1749.42 | 322.20 | 1427.22 | 88487.78 |
| 83 | 2032-01 | 1744.30 | 317.08 | 1427.22 | 87060.56 |
| 84 | 2032-02 | 1739.19 | 311.97 | 1427.22 | 85633.33 |
| 85 | 2032-03 | 1734.07 | 306.85 | 1427.22 | 84206.11 |
| 86 | 2032-04 | 1728.96 | 301.74 | 1427.22 | 82778.89 |
| 87 | 2032-05 | 1723.85 | 296.62 | 1427.22 | 81351.67 |
| 88 | 2032-06 | 1718.73 | 291.51 | 1427.22 | 79924.44 |
| 89 | 2032-07 | 1713.62 | 286.40 | 1427.22 | 78497.22 |
| 90 | 2032-08 | 1708.50 | 281.28 | 1427.22 | 77070.00 |
| 91 | 2032-09 | 1703.39 | 276.17 | 1427.22 | 75642.78 |
| 92 | 2032-10 | 1698.28 | 271.05 | 1427.22 | 74215.56 |
| 93 | 2032-11 | 1693.16 | 265.94 | 1427.22 | 72788.33 |
| 94 | 2032-12 | 1688.05 | 260.82 | 1427.22 | 71361.11 |
| 95 | 2033-01 | 1682.93 | 255.71 | 1427.22 | 69933.89 |
| 96 | 2033-02 | 1677.82 | 250.60 | 1427.22 | 68506.67 |
| 97 | 2033-03 | 1672.70 | 245.48 | 1427.22 | 67079.44 |
| 98 | 2033-04 | 1667.59 | 240.37 | 1427.22 | 65652.22 |
| 99 | 2033-05 | 1662.48 | 235.25 | 1427.22 | 64225.00 |
| 100 | 2033-06 | 1657.36 | 230.14 | 1427.22 | 62797.78 |
| 101 | 2033-07 | 1652.25 | 225.03 | 1427.22 | 61370.56 |
| 102 | 2033-08 | 1647.13 | 219.91 | 1427.22 | 59943.33 |
| 103 | 2033-09 | 1642.02 | 214.80 | 1427.22 | 58516.11 |
| 104 | 2033-10 | 1636.90 | 209.68 | 1427.22 | 57088.89 |
| 105 | 2033-11 | 1631.79 | 204.57 | 1427.22 | 55661.67 |
| 106 | 2033-12 | 1626.68 | 199.45 | 1427.22 | 54234.44 |
| 107 | 2034-01 | 1621.56 | 194.34 | 1427.22 | 52807.22 |
| 108 | 2034-02 | 1616.45 | 189.23 | 1427.22 | 51380.00 |
| 109 | 2034-03 | 1611.33 | 184.11 | 1427.22 | 49952.78 |
| 110 | 2034-04 | 1606.22 | 179.00 | 1427.22 | 48525.56 |
| 111 | 2034-05 | 1601.11 | 173.88 | 1427.22 | 47098.33 |
| 112 | 2034-06 | 1595.99 | 168.77 | 1427.22 | 45671.11 |
| 113 | 2034-07 | 1590.88 | 163.65 | 1427.22 | 44243.89 |
| 114 | 2034-08 | 1585.76 | 158.54 | 1427.22 | 42816.67 |
| 115 | 2034-09 | 1580.65 | 153.43 | 1427.22 | 41389.44 |
| 116 | 2034-10 | 1575.53 | 148.31 | 1427.22 | 39962.22 |
| 117 | 2034-11 | 1570.42 | 143.20 | 1427.22 | 38535.00 |
| 118 | 2034-12 | 1565.31 | 138.08 | 1427.22 | 37107.78 |
| 119 | 2035-01 | 1560.19 | 132.97 | 1427.22 | 35680.56 |
| 120 | 2035-02 | 1555.08 | 127.86 | 1427.22 | 34253.33 |
| 121 | 2035-03 | 1549.96 | 122.74 | 1427.22 | 32826.11 |
| 122 | 2035-04 | 1544.85 | 117.63 | 1427.22 | 31398.89 |
| 123 | 2035-05 | 1539.73 | 112.51 | 1427.22 | 29971.67 |
| 124 | 2035-06 | 1534.62 | 107.40 | 1427.22 | 28544.44 |
| 125 | 2035-07 | 1529.51 | 102.28 | 1427.22 | 27117.22 |
| 126 | 2035-08 | 1524.39 | 97.17 | 1427.22 | 25690.00 |
| 127 | 2035-09 | 1519.28 | 92.06 | 1427.22 | 24262.78 |
| 128 | 2035-10 | 1514.16 | 86.94 | 1427.22 | 22835.56 |
| 129 | 2035-11 | 1509.05 | 81.83 | 1427.22 | 21408.33 |
| 130 | 2035-12 | 1503.94 | 76.71 | 1427.22 | 19981.11 |
| 131 | 2036-01 | 1498.82 | 71.60 | 1427.22 | 18553.89 |
| 132 | 2036-02 | 1493.71 | 66.48 | 1427.22 | 17126.67 |
| 133 | 2036-03 | 1488.59 | 61.37 | 1427.22 | 15699.44 |
| 134 | 2036-04 | 1483.48 | 56.26 | 1427.22 | 14272.22 |
| 135 | 2036-05 | 1478.36 | 51.14 | 1427.22 | 12845.00 |
| 136 | 2036-06 | 1473.25 | 46.03 | 1427.22 | 11417.78 |
| 137 | 2036-07 | 1468.14 | 40.91 | 1427.22 | 9990.56 |
| 138 | 2036-08 | 1463.02 | 35.80 | 1427.22 | 8563.33 |
| 139 | 2036-09 | 1457.91 | 30.69 | 1427.22 | 7136.11 |
| 140 | 2036-10 | 1452.79 | 25.57 | 1427.22 | 5708.89 |
| 141 | 2036-11 | 1447.68 | 20.46 | 1427.22 | 4281.67 |
| 142 | 2036-12 | 1442.56 | 15.34 | 1427.22 | 2854.44 |
| 143 | 2037-01 | 1437.45 | 10.23 | 1427.22 | 1427.22 |
| 144 | 2037-02 | 1432.34 | 5.11 | 1427.22 | 0.00 |