贷款19.2万（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：19.2万
还款月数：12年
每月还款：1616.6元
利息总额：4.08万
本息合计：23.28万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1616.60 | 528.03 | 1088.57 | 190920.53 |
| 2 | 2025-07 | 1616.60 | 525.03 | 1091.57 | 189828.96 |
| 3 | 2025-08 | 1616.60 | 522.03 | 1094.57 | 188734.39 |
| 4 | 2025-09 | 1616.60 | 519.02 | 1097.58 | 187636.82 |
| 5 | 2025-10 | 1616.60 | 516.00 | 1100.60 | 186536.22 |
| 6 | 2025-11 | 1616.60 | 512.97 | 1103.62 | 185432.60 |
| 7 | 2025-12 | 1616.60 | 509.94 | 1106.66 | 184325.94 |
| 8 | 2026-01 | 1616.60 | 506.90 | 1109.70 | 183216.24 |
| 9 | 2026-02 | 1616.60 | 503.84 | 1112.75 | 182103.49 |
| 10 | 2026-03 | 1616.60 | 500.78 | 1115.81 | 180987.67 |
| 11 | 2026-04 | 1616.60 | 497.72 | 1118.88 | 179868.79 |
| 12 | 2026-05 | 1616.60 | 494.64 | 1121.96 | 178746.83 |
| 13 | 2026-06 | 1616.60 | 491.55 | 1125.04 | 177621.79 |
| 14 | 2026-07 | 1616.60 | 488.46 | 1128.14 | 176493.65 |
| 15 | 2026-08 | 1616.60 | 485.36 | 1131.24 | 175362.41 |
| 16 | 2026-09 | 1616.60 | 482.25 | 1134.35 | 174228.06 |
| 17 | 2026-10 | 1616.60 | 479.13 | 1137.47 | 173090.59 |
| 18 | 2026-11 | 1616.60 | 476.00 | 1140.60 | 171949.99 |
| 19 | 2026-12 | 1616.60 | 472.86 | 1143.73 | 170806.26 |
| 20 | 2027-01 | 1616.60 | 469.72 | 1146.88 | 169659.38 |
| 21 | 2027-02 | 1616.60 | 466.56 | 1150.03 | 168509.34 |
| 22 | 2027-03 | 1616.60 | 463.40 | 1153.20 | 167356.15 |
| 23 | 2027-04 | 1616.60 | 460.23 | 1156.37 | 166199.78 |
| 24 | 2027-05 | 1616.60 | 457.05 | 1159.55 | 165040.23 |
| 25 | 2027-06 | 1616.60 | 453.86 | 1162.74 | 163877.50 |
| 26 | 2027-07 | 1616.60 | 450.66 | 1165.93 | 162711.56 |
| 27 | 2027-08 | 1616.60 | 447.46 | 1169.14 | 161542.42 |
| 28 | 2027-09 | 1616.60 | 444.24 | 1172.36 | 160370.07 |
| 29 | 2027-10 | 1616.60 | 441.02 | 1175.58 | 159194.49 |
| 30 | 2027-11 | 1616.60 | 437.78 | 1178.81 | 158015.67 |
| 31 | 2027-12 | 1616.60 | 434.54 | 1182.05 | 156833.62 |
| 32 | 2028-01 | 1616.60 | 431.29 | 1185.30 | 155648.31 |
| 33 | 2028-02 | 1616.60 | 428.03 | 1188.56 | 154459.75 |
| 34 | 2028-03 | 1616.60 | 424.76 | 1191.83 | 153267.92 |
| 35 | 2028-04 | 1616.60 | 421.49 | 1195.11 | 152072.81 |
| 36 | 2028-05 | 1616.60 | 418.20 | 1198.40 | 150874.41 |
| 37 | 2028-06 | 1616.60 | 414.90 | 1201.69 | 149672.72 |
| 38 | 2028-07 | 1616.60 | 411.60 | 1205.00 | 148467.72 |
| 39 | 2028-08 | 1616.60 | 408.29 | 1208.31 | 147259.41 |
| 40 | 2028-09 | 1616.60 | 404.96 | 1211.63 | 146047.77 |
| 41 | 2028-10 | 1616.60 | 401.63 | 1214.97 | 144832.81 |
| 42 | 2028-11 | 1616.60 | 398.29 | 1218.31 | 143614.50 |
| 43 | 2028-12 | 1616.60 | 394.94 | 1221.66 | 142392.84 |
| 44 | 2029-01 | 1616.60 | 391.58 | 1225.02 | 141167.83 |
| 45 | 2029-02 | 1616.60 | 388.21 | 1228.39 | 139939.44 |
| 46 | 2029-03 | 1616.60 | 384.83 | 1231.76 | 138707.68 |
| 47 | 2029-04 | 1616.60 | 381.45 | 1235.15 | 137472.52 |
| 48 | 2029-05 | 1616.60 | 378.05 | 1238.55 | 136233.98 |
| 49 | 2029-06 | 1616.60 | 374.64 | 1241.95 | 134992.02 |
| 50 | 2029-07 | 1616.60 | 371.23 | 1245.37 | 133746.65 |
| 51 | 2029-08 | 1616.60 | 367.80 | 1248.79 | 132497.86 |
| 52 | 2029-09 | 1616.60 | 364.37 | 1252.23 | 131245.63 |
| 53 | 2029-10 | 1616.60 | 360.93 | 1255.67 | 129989.96 |
| 54 | 2029-11 | 1616.60 | 357.47 | 1259.12 | 128730.83 |
| 55 | 2029-12 | 1616.60 | 354.01 | 1262.59 | 127468.25 |
| 56 | 2030-01 | 1616.60 | 350.54 | 1266.06 | 126202.19 |
| 57 | 2030-02 | 1616.60 | 347.06 | 1269.54 | 124932.65 |
| 58 | 2030-03 | 1616.60 | 343.56 | 1273.03 | 123659.61 |
| 59 | 2030-04 | 1616.60 | 340.06 | 1276.53 | 122383.08 |
| 60 | 2030-05 | 1616.60 | 336.55 | 1280.04 | 121103.04 |
| 61 | 2030-06 | 1616.60 | 333.03 | 1283.56 | 119819.47 |
| 62 | 2030-07 | 1616.60 | 329.50 | 1287.09 | 118532.38 |
| 63 | 2030-08 | 1616.60 | 325.96 | 1290.63 | 117241.75 |
| 64 | 2030-09 | 1616.60 | 322.41 | 1294.18 | 115947.56 |
| 65 | 2030-10 | 1616.60 | 318.86 | 1297.74 | 114649.82 |
| 66 | 2030-11 | 1616.60 | 315.29 | 1301.31 | 113348.51 |
| 67 | 2030-12 | 1616.60 | 311.71 | 1304.89 | 112043.62 |
| 68 | 2031-01 | 1616.60 | 308.12 | 1308.48 | 110735.14 |
| 69 | 2031-02 | 1616.60 | 304.52 | 1312.08 | 109423.07 |
| 70 | 2031-03 | 1616.60 | 300.91 | 1315.68 | 108107.38 |
| 71 | 2031-04 | 1616.60 | 297.30 | 1319.30 | 106788.08 |
| 72 | 2031-05 | 1616.60 | 293.67 | 1322.93 | 105465.15 |
| 73 | 2031-06 | 1616.60 | 290.03 | 1326.57 | 104138.58 |
| 74 | 2031-07 | 1616.60 | 286.38 | 1330.22 | 102808.37 |
| 75 | 2031-08 | 1616.60 | 282.72 | 1333.87 | 101474.49 |
| 76 | 2031-09 | 1616.60 | 279.05 | 1337.54 | 100136.95 |
| 77 | 2031-10 | 1616.60 | 275.38 | 1341.22 | 98795.73 |
| 78 | 2031-11 | 1616.60 | 271.69 | 1344.91 | 97450.82 |
| 79 | 2031-12 | 1616.60 | 267.99 | 1348.61 | 96102.21 |
| 80 | 2032-01 | 1616.60 | 264.28 | 1352.32 | 94749.90 |
| 81 | 2032-02 | 1616.60 | 260.56 | 1356.04 | 93393.86 |
| 82 | 2032-03 | 1616.60 | 256.83 | 1359.76 | 92034.10 |
| 83 | 2032-04 | 1616.60 | 253.09 | 1363.50 | 90670.59 |
| 84 | 2032-05 | 1616.60 | 249.34 | 1367.25 | 89303.34 |
| 85 | 2032-06 | 1616.60 | 245.58 | 1371.01 | 87932.33 |
| 86 | 2032-07 | 1616.60 | 241.81 | 1374.78 | 86557.55 |
| 87 | 2032-08 | 1616.60 | 238.03 | 1378.56 | 85178.98 |
| 88 | 2032-09 | 1616.60 | 234.24 | 1382.36 | 83796.63 |
| 89 | 2032-10 | 1616.60 | 230.44 | 1386.16 | 82410.47 |
| 90 | 2032-11 | 1616.60 | 226.63 | 1389.97 | 81020.50 |
| 91 | 2032-12 | 1616.60 | 222.81 | 1393.79 | 79626.71 |
| 92 | 2033-01 | 1616.60 | 218.97 | 1397.62 | 78229.09 |
| 93 | 2033-02 | 1616.60 | 215.13 | 1401.47 | 76827.62 |
| 94 | 2033-03 | 1616.60 | 211.28 | 1405.32 | 75422.30 |
| 95 | 2033-04 | 1616.60 | 207.41 | 1409.19 | 74013.11 |
| 96 | 2033-05 | 1616.60 | 203.54 | 1413.06 | 72600.05 |
| 97 | 2033-06 | 1616.60 | 199.65 | 1416.95 | 71183.10 |
| 98 | 2033-07 | 1616.60 | 195.75 | 1420.84 | 69762.26 |
| 99 | 2033-08 | 1616.60 | 191.85 | 1424.75 | 68337.51 |
| 100 | 2033-09 | 1616.60 | 187.93 | 1428.67 | 66908.84 |
| 101 | 2033-10 | 1616.60 | 184.00 | 1432.60 | 65476.24 |
| 102 | 2033-11 | 1616.60 | 180.06 | 1436.54 | 64039.70 |
| 103 | 2033-12 | 1616.60 | 176.11 | 1440.49 | 62599.21 |
| 104 | 2034-01 | 1616.60 | 172.15 | 1444.45 | 61154.77 |
| 105 | 2034-02 | 1616.60 | 168.18 | 1448.42 | 59706.34 |
| 106 | 2034-03 | 1616.60 | 164.19 | 1452.40 | 58253.94 |
| 107 | 2034-04 | 1616.60 | 160.20 | 1456.40 | 56797.54 |
| 108 | 2034-05 | 1616.60 | 156.19 | 1460.40 | 55337.14 |
| 109 | 2034-06 | 1616.60 | 152.18 | 1464.42 | 53872.72 |
| 110 | 2034-07 | 1616.60 | 148.15 | 1468.45 | 52404.27 |
| 111 | 2034-08 | 1616.60 | 144.11 | 1472.49 | 50931.78 |
| 112 | 2034-09 | 1616.60 | 140.06 | 1476.53 | 49455.25 |
| 113 | 2034-10 | 1616.60 | 136.00 | 1480.60 | 47974.65 |
| 114 | 2034-11 | 1616.60 | 131.93 | 1484.67 | 46489.98 |
| 115 | 2034-12 | 1616.60 | 127.85 | 1488.75 | 45001.23 |
| 116 | 2035-01 | 1616.60 | 123.75 | 1492.84 | 43508.39 |
| 117 | 2035-02 | 1616.60 | 119.65 | 1496.95 | 42011.44 |
| 118 | 2035-03 | 1616.60 | 115.53 | 1501.07 | 40510.38 |
| 119 | 2035-04 | 1616.60 | 111.40 | 1505.19 | 39005.18 |
| 120 | 2035-05 | 1616.60 | 107.26 | 1509.33 | 37495.85 |
| 121 | 2035-06 | 1616.60 | 103.11 | 1513.48 | 35982.37 |
| 122 | 2035-07 | 1616.60 | 98.95 | 1517.65 | 34464.72 |
| 123 | 2035-08 | 1616.60 | 94.78 | 1521.82 | 32942.90 |
| 124 | 2035-09 | 1616.60 | 90.59 | 1526.00 | 31416.90 |
| 125 | 2035-10 | 1616.60 | 86.40 | 1530.20 | 29886.69 |
| 126 | 2035-11 | 1616.60 | 82.19 | 1534.41 | 28352.29 |
| 127 | 2035-12 | 1616.60 | 77.97 | 1538.63 | 26813.66 |
| 128 | 2036-01 | 1616.60 | 73.74 | 1542.86 | 25270.80 |
| 129 | 2036-02 | 1616.60 | 69.49 | 1547.10 | 23723.69 |
| 130 | 2036-03 | 1616.60 | 65.24 | 1551.36 | 22172.34 |
| 131 | 2036-04 | 1616.60 | 60.97 | 1555.62 | 20616.71 |
| 132 | 2036-05 | 1616.60 | 56.70 | 1559.90 | 19056.81 |
| 133 | 2036-06 | 1616.60 | 52.41 | 1564.19 | 17492.62 |
| 134 | 2036-07 | 1616.60 | 48.10 | 1568.49 | 15924.13 |
| 135 | 2036-08 | 1616.60 | 43.79 | 1572.81 | 14351.32 |
| 136 | 2036-09 | 1616.60 | 39.47 | 1577.13 | 12774.19 |
| 137 | 2036-10 | 1616.60 | 35.13 | 1581.47 | 11192.72 |
| 138 | 2036-11 | 1616.60 | 30.78 | 1585.82 | 9606.91 |
| 139 | 2036-12 | 1616.60 | 26.42 | 1590.18 | 8016.73 |
| 140 | 2037-01 | 1616.60 | 22.05 | 1594.55 | 6422.18 |
| 141 | 2037-02 | 1616.60 | 17.66 | 1598.94 | 4823.24 |
| 142 | 2037-03 | 1616.60 | 13.26 | 1603.33 | 3219.91 |
| 143 | 2037-04 | 1616.60 | 8.85 | 1607.74 | 1612.16 |
| 144 | 2037-05 | 1616.60 | 4.43 | 1612.16 | 0.00 |
等额本金还款方式：
贷款总额：19.2万
还款月数：12年
首月还款：1861.42元
每月递减：3.67元
利息总额：3.83万
本息合计：23.03万
节省利息：2499.1元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1861.42 | 528.03 | 1333.40 | 190675.70 |
| 2 | 2025-07 | 1857.75 | 524.36 | 1333.40 | 189342.31 |
| 3 | 2025-08 | 1854.09 | 520.69 | 1333.40 | 188008.91 |
| 4 | 2025-09 | 1850.42 | 517.02 | 1333.40 | 186675.51 |
| 5 | 2025-10 | 1846.75 | 513.36 | 1333.40 | 185342.12 |
| 6 | 2025-11 | 1843.09 | 509.69 | 1333.40 | 184008.72 |
| 7 | 2025-12 | 1839.42 | 506.02 | 1333.40 | 182675.32 |
| 8 | 2026-01 | 1835.75 | 502.36 | 1333.40 | 181341.93 |
| 9 | 2026-02 | 1832.09 | 498.69 | 1333.40 | 180008.53 |
| 10 | 2026-03 | 1828.42 | 495.02 | 1333.40 | 178675.13 |
| 11 | 2026-04 | 1824.75 | 491.36 | 1333.40 | 177341.74 |
| 12 | 2026-05 | 1821.09 | 487.69 | 1333.40 | 176008.34 |
| 13 | 2026-06 | 1817.42 | 484.02 | 1333.40 | 174674.95 |
| 14 | 2026-07 | 1813.75 | 480.36 | 1333.40 | 173341.55 |
| 15 | 2026-08 | 1810.09 | 476.69 | 1333.40 | 172008.15 |
| 16 | 2026-09 | 1806.42 | 473.02 | 1333.40 | 170674.76 |
| 17 | 2026-10 | 1802.75 | 469.36 | 1333.40 | 169341.36 |
| 18 | 2026-11 | 1799.09 | 465.69 | 1333.40 | 168007.96 |
| 19 | 2026-12 | 1795.42 | 462.02 | 1333.40 | 166674.57 |
| 20 | 2027-01 | 1791.75 | 458.36 | 1333.40 | 165341.17 |
| 21 | 2027-02 | 1788.08 | 454.69 | 1333.40 | 164007.77 |
| 22 | 2027-03 | 1784.42 | 451.02 | 1333.40 | 162674.38 |
| 23 | 2027-04 | 1780.75 | 447.35 | 1333.40 | 161340.98 |
| 24 | 2027-05 | 1777.08 | 443.69 | 1333.40 | 160007.58 |
| 25 | 2027-06 | 1773.42 | 440.02 | 1333.40 | 158674.19 |
| 26 | 2027-07 | 1769.75 | 436.35 | 1333.40 | 157340.79 |
| 27 | 2027-08 | 1766.08 | 432.69 | 1333.40 | 156007.39 |
| 28 | 2027-09 | 1762.42 | 429.02 | 1333.40 | 154674.00 |
| 29 | 2027-10 | 1758.75 | 425.35 | 1333.40 | 153340.60 |
| 30 | 2027-11 | 1755.08 | 421.69 | 1333.40 | 152007.20 |
| 31 | 2027-12 | 1751.42 | 418.02 | 1333.40 | 150673.81 |
| 32 | 2028-01 | 1747.75 | 414.35 | 1333.40 | 149340.41 |
| 33 | 2028-02 | 1744.08 | 410.69 | 1333.40 | 148007.01 |
| 34 | 2028-03 | 1740.42 | 407.02 | 1333.40 | 146673.62 |
| 35 | 2028-04 | 1736.75 | 403.35 | 1333.40 | 145340.22 |
| 36 | 2028-05 | 1733.08 | 399.69 | 1333.40 | 144006.83 |
| 37 | 2028-06 | 1729.42 | 396.02 | 1333.40 | 142673.43 |
| 38 | 2028-07 | 1725.75 | 392.35 | 1333.40 | 141340.03 |
| 39 | 2028-08 | 1722.08 | 388.69 | 1333.40 | 140006.64 |
| 40 | 2028-09 | 1718.41 | 385.02 | 1333.40 | 138673.24 |
| 41 | 2028-10 | 1714.75 | 381.35 | 1333.40 | 137339.84 |
| 42 | 2028-11 | 1711.08 | 377.68 | 1333.40 | 136006.45 |
| 43 | 2028-12 | 1707.41 | 374.02 | 1333.40 | 134673.05 |
| 44 | 2029-01 | 1703.75 | 370.35 | 1333.40 | 133339.65 |
| 45 | 2029-02 | 1700.08 | 366.68 | 1333.40 | 132006.26 |
| 46 | 2029-03 | 1696.41 | 363.02 | 1333.40 | 130672.86 |
| 47 | 2029-04 | 1692.75 | 359.35 | 1333.40 | 129339.46 |
| 48 | 2029-05 | 1689.08 | 355.68 | 1333.40 | 128006.07 |
| 49 | 2029-06 | 1685.41 | 352.02 | 1333.40 | 126672.67 |
| 50 | 2029-07 | 1681.75 | 348.35 | 1333.40 | 125339.27 |
| 51 | 2029-08 | 1678.08 | 344.68 | 1333.40 | 124005.88 |
| 52 | 2029-09 | 1674.41 | 341.02 | 1333.40 | 122672.48 |
| 53 | 2029-10 | 1670.75 | 337.35 | 1333.40 | 121339.08 |
| 54 | 2029-11 | 1667.08 | 333.68 | 1333.40 | 120005.69 |
| 55 | 2029-12 | 1663.41 | 330.02 | 1333.40 | 118672.29 |
| 56 | 2030-01 | 1659.75 | 326.35 | 1333.40 | 117338.89 |
| 57 | 2030-02 | 1656.08 | 322.68 | 1333.40 | 116005.50 |
| 58 | 2030-03 | 1652.41 | 319.02 | 1333.40 | 114672.10 |
| 59 | 2030-04 | 1648.74 | 315.35 | 1333.40 | 113338.70 |
| 60 | 2030-05 | 1645.08 | 311.68 | 1333.40 | 112005.31 |
| 61 | 2030-06 | 1641.41 | 308.01 | 1333.40 | 110671.91 |
| 62 | 2030-07 | 1637.74 | 304.35 | 1333.40 | 109338.52 |
| 63 | 2030-08 | 1634.08 | 300.68 | 1333.40 | 108005.12 |
| 64 | 2030-09 | 1630.41 | 297.01 | 1333.40 | 106671.72 |
| 65 | 2030-10 | 1626.74 | 293.35 | 1333.40 | 105338.33 |
| 66 | 2030-11 | 1623.08 | 289.68 | 1333.40 | 104004.93 |
| 67 | 2030-12 | 1619.41 | 286.01 | 1333.40 | 102671.53 |
| 68 | 2031-01 | 1615.74 | 282.35 | 1333.40 | 101338.14 |
| 69 | 2031-02 | 1612.08 | 278.68 | 1333.40 | 100004.74 |
| 70 | 2031-03 | 1608.41 | 275.01 | 1333.40 | 98671.34 |
| 71 | 2031-04 | 1604.74 | 271.35 | 1333.40 | 97337.95 |
| 72 | 2031-05 | 1601.08 | 267.68 | 1333.40 | 96004.55 |
| 73 | 2031-06 | 1597.41 | 264.01 | 1333.40 | 94671.15 |
| 74 | 2031-07 | 1593.74 | 260.35 | 1333.40 | 93337.76 |
| 75 | 2031-08 | 1590.08 | 256.68 | 1333.40 | 92004.36 |
| 76 | 2031-09 | 1586.41 | 253.01 | 1333.40 | 90670.96 |
| 77 | 2031-10 | 1582.74 | 249.35 | 1333.40 | 89337.57 |
| 78 | 2031-11 | 1579.07 | 245.68 | 1333.40 | 88004.17 |
| 79 | 2031-12 | 1575.41 | 242.01 | 1333.40 | 86670.77 |
| 80 | 2032-01 | 1571.74 | 238.34 | 1333.40 | 85337.38 |
| 81 | 2032-02 | 1568.07 | 234.68 | 1333.40 | 84003.98 |
| 82 | 2032-03 | 1564.41 | 231.01 | 1333.40 | 82670.58 |
| 83 | 2032-04 | 1560.74 | 227.34 | 1333.40 | 81337.19 |
| 84 | 2032-05 | 1557.07 | 223.68 | 1333.40 | 80003.79 |
| 85 | 2032-06 | 1553.41 | 220.01 | 1333.40 | 78670.40 |
| 86 | 2032-07 | 1549.74 | 216.34 | 1333.40 | 77337.00 |
| 87 | 2032-08 | 1546.07 | 212.68 | 1333.40 | 76003.60 |
| 88 | 2032-09 | 1542.41 | 209.01 | 1333.40 | 74670.21 |
| 89 | 2032-10 | 1538.74 | 205.34 | 1333.40 | 73336.81 |
| 90 | 2032-11 | 1535.07 | 201.68 | 1333.40 | 72003.41 |
| 91 | 2032-12 | 1531.41 | 198.01 | 1333.40 | 70670.02 |
| 92 | 2033-01 | 1527.74 | 194.34 | 1333.40 | 69336.62 |
| 93 | 2033-02 | 1524.07 | 190.68 | 1333.40 | 68003.22 |
| 94 | 2033-03 | 1520.41 | 187.01 | 1333.40 | 66669.83 |
| 95 | 2033-04 | 1516.74 | 183.34 | 1333.40 | 65336.43 |
| 96 | 2033-05 | 1513.07 | 179.68 | 1333.40 | 64003.03 |
| 97 | 2033-06 | 1509.40 | 176.01 | 1333.40 | 62669.64 |
| 98 | 2033-07 | 1505.74 | 172.34 | 1333.40 | 61336.24 |
| 99 | 2033-08 | 1502.07 | 168.67 | 1333.40 | 60002.84 |
| 100 | 2033-09 | 1498.40 | 165.01 | 1333.40 | 58669.45 |
| 101 | 2033-10 | 1494.74 | 161.34 | 1333.40 | 57336.05 |
| 102 | 2033-11 | 1491.07 | 157.67 | 1333.40 | 56002.65 |
| 103 | 2033-12 | 1487.40 | 154.01 | 1333.40 | 54669.26 |
| 104 | 2034-01 | 1483.74 | 150.34 | 1333.40 | 53335.86 |
| 105 | 2034-02 | 1480.07 | 146.67 | 1333.40 | 52002.46 |
| 106 | 2034-03 | 1476.40 | 143.01 | 1333.40 | 50669.07 |
| 107 | 2034-04 | 1472.74 | 139.34 | 1333.40 | 49335.67 |
| 108 | 2034-05 | 1469.07 | 135.67 | 1333.40 | 48002.27 |
| 109 | 2034-06 | 1465.40 | 132.01 | 1333.40 | 46668.88 |
| 110 | 2034-07 | 1461.74 | 128.34 | 1333.40 | 45335.48 |
| 111 | 2034-08 | 1458.07 | 124.67 | 1333.40 | 44002.09 |
| 112 | 2034-09 | 1454.40 | 121.01 | 1333.40 | 42668.69 |
| 113 | 2034-10 | 1450.74 | 117.34 | 1333.40 | 41335.29 |
| 114 | 2034-11 | 1447.07 | 113.67 | 1333.40 | 40001.90 |
| 115 | 2034-12 | 1443.40 | 110.01 | 1333.40 | 38668.50 |
| 116 | 2035-01 | 1439.73 | 106.34 | 1333.40 | 37335.10 |
| 117 | 2035-02 | 1436.07 | 102.67 | 1333.40 | 36001.71 |
| 118 | 2035-03 | 1432.40 | 99.00 | 1333.40 | 34668.31 |
| 119 | 2035-04 | 1428.73 | 95.34 | 1333.40 | 33334.91 |
| 120 | 2035-05 | 1425.07 | 91.67 | 1333.40 | 32001.52 |
| 121 | 2035-06 | 1421.40 | 88.00 | 1333.40 | 30668.12 |
| 122 | 2035-07 | 1417.73 | 84.34 | 1333.40 | 29334.72 |
| 123 | 2035-08 | 1414.07 | 80.67 | 1333.40 | 28001.33 |
| 124 | 2035-09 | 1410.40 | 77.00 | 1333.40 | 26667.93 |
| 125 | 2035-10 | 1406.73 | 73.34 | 1333.40 | 25334.53 |
| 126 | 2035-11 | 1403.07 | 69.67 | 1333.40 | 24001.14 |
| 127 | 2035-12 | 1399.40 | 66.00 | 1333.40 | 22667.74 |
| 128 | 2036-01 | 1395.73 | 62.34 | 1333.40 | 21334.34 |
| 129 | 2036-02 | 1392.07 | 58.67 | 1333.40 | 20000.95 |
| 130 | 2036-03 | 1388.40 | 55.00 | 1333.40 | 18667.55 |
| 131 | 2036-04 | 1384.73 | 51.34 | 1333.40 | 17334.15 |
| 132 | 2036-05 | 1381.07 | 47.67 | 1333.40 | 16000.76 |
| 133 | 2036-06 | 1377.40 | 44.00 | 1333.40 | 14667.36 |
| 134 | 2036-07 | 1373.73 | 40.34 | 1333.40 | 13333.97 |
| 135 | 2036-08 | 1370.06 | 36.67 | 1333.40 | 12000.57 |
| 136 | 2036-09 | 1366.40 | 33.00 | 1333.40 | 10667.17 |
| 137 | 2036-10 | 1362.73 | 29.33 | 1333.40 | 9333.78 |
| 138 | 2036-11 | 1359.06 | 25.67 | 1333.40 | 8000.38 |
| 139 | 2036-12 | 1355.40 | 22.00 | 1333.40 | 6666.98 |
| 140 | 2037-01 | 1351.73 | 18.33 | 1333.40 | 5333.59 |
| 141 | 2037-02 | 1348.06 | 14.67 | 1333.40 | 4000.19 |
| 142 | 2037-03 | 1344.40 | 11.00 | 1333.40 | 2666.79 |
| 143 | 2037-04 | 1340.73 | 7.33 | 1333.40 | 1333.40 |
| 144 | 2037-05 | 1337.06 | 3.67 | 1333.40 | 0.00 |