贷款18.6万（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：18.6万
还款月数：12年
每月还款：1619.47元
利息总额：4.72万
本息合计：23.32万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1619.47 | 604.50 | 1014.97 | 184985.03 |
| 2 | 2024-06 | 1619.47 | 601.20 | 1018.27 | 183966.77 |
| 3 | 2024-07 | 1619.47 | 597.89 | 1021.57 | 182945.19 |
| 4 | 2024-08 | 1619.47 | 594.57 | 1024.89 | 181920.30 |
| 5 | 2024-09 | 1619.47 | 591.24 | 1028.23 | 180892.07 |
| 6 | 2024-10 | 1619.47 | 587.90 | 1031.57 | 179860.51 |
| 7 | 2024-11 | 1619.47 | 584.55 | 1034.92 | 178825.59 |
| 8 | 2024-12 | 1619.47 | 581.18 | 1038.28 | 177787.30 |
| 9 | 2025-01 | 1619.47 | 577.81 | 1041.66 | 176745.64 |
| 10 | 2025-02 | 1619.47 | 574.42 | 1045.04 | 175700.60 |
| 11 | 2025-03 | 1619.47 | 571.03 | 1048.44 | 174652.16 |
| 12 | 2025-04 | 1619.47 | 567.62 | 1051.85 | 173600.32 |
| 13 | 2025-05 | 1619.47 | 564.20 | 1055.27 | 172545.05 |
| 14 | 2025-06 | 1619.47 | 560.77 | 1058.70 | 171486.35 |
| 15 | 2025-07 | 1619.47 | 557.33 | 1062.14 | 170424.22 |
| 16 | 2025-08 | 1619.47 | 553.88 | 1065.59 | 169358.63 |
| 17 | 2025-09 | 1619.47 | 550.42 | 1069.05 | 168289.58 |
| 18 | 2025-10 | 1619.47 | 546.94 | 1072.53 | 167217.05 |
| 19 | 2025-11 | 1619.47 | 543.46 | 1076.01 | 166141.04 |
| 20 | 2025-12 | 1619.47 | 539.96 | 1079.51 | 165061.53 |
| 21 | 2026-01 | 1619.47 | 536.45 | 1083.02 | 163978.52 |
| 22 | 2026-02 | 1619.47 | 532.93 | 1086.54 | 162891.98 |
| 23 | 2026-03 | 1619.47 | 529.40 | 1090.07 | 161801.91 |
| 24 | 2026-04 | 1619.47 | 525.86 | 1093.61 | 160708.30 |
| 25 | 2026-05 | 1619.47 | 522.30 | 1097.16 | 159611.14 |
| 26 | 2026-06 | 1619.47 | 518.74 | 1100.73 | 158510.41 |
| 27 | 2026-07 | 1619.47 | 515.16 | 1104.31 | 157406.10 |
| 28 | 2026-08 | 1619.47 | 511.57 | 1107.90 | 156298.20 |
| 29 | 2026-09 | 1619.47 | 507.97 | 1111.50 | 155186.71 |
| 30 | 2026-10 | 1619.47 | 504.36 | 1115.11 | 154071.60 |
| 31 | 2026-11 | 1619.47 | 500.73 | 1118.73 | 152952.86 |
| 32 | 2026-12 | 1619.47 | 497.10 | 1122.37 | 151830.49 |
| 33 | 2027-01 | 1619.47 | 493.45 | 1126.02 | 150704.48 |
| 34 | 2027-02 | 1619.47 | 489.79 | 1129.68 | 149574.80 |
| 35 | 2027-03 | 1619.47 | 486.12 | 1133.35 | 148441.45 |
| 36 | 2027-04 | 1619.47 | 482.43 | 1137.03 | 147304.42 |
| 37 | 2027-05 | 1619.47 | 478.74 | 1140.73 | 146163.69 |
| 38 | 2027-06 | 1619.47 | 475.03 | 1144.43 | 145019.26 |
| 39 | 2027-07 | 1619.47 | 471.31 | 1148.15 | 143871.10 |
| 40 | 2027-08 | 1619.47 | 467.58 | 1151.89 | 142719.22 |
| 41 | 2027-09 | 1619.47 | 463.84 | 1155.63 | 141563.59 |
| 42 | 2027-10 | 1619.47 | 460.08 | 1159.38 | 140404.20 |
| 43 | 2027-11 | 1619.47 | 456.31 | 1163.15 | 139241.05 |
| 44 | 2027-12 | 1619.47 | 452.53 | 1166.93 | 138074.12 |
| 45 | 2028-01 | 1619.47 | 448.74 | 1170.73 | 136903.39 |
| 46 | 2028-02 | 1619.47 | 444.94 | 1174.53 | 135728.86 |
| 47 | 2028-03 | 1619.47 | 441.12 | 1178.35 | 134550.51 |
| 48 | 2028-04 | 1619.47 | 437.29 | 1182.18 | 133368.34 |
| 49 | 2028-05 | 1619.47 | 433.45 | 1186.02 | 132182.32 |
| 50 | 2028-06 | 1619.47 | 429.59 | 1189.87 | 130992.44 |
| 51 | 2028-07 | 1619.47 | 425.73 | 1193.74 | 129798.70 |
| 52 | 2028-08 | 1619.47 | 421.85 | 1197.62 | 128601.08 |
| 53 | 2028-09 | 1619.47 | 417.95 | 1201.51 | 127399.57 |
| 54 | 2028-10 | 1619.47 | 414.05 | 1205.42 | 126194.15 |
| 55 | 2028-11 | 1619.47 | 410.13 | 1209.34 | 124984.81 |
| 56 | 2028-12 | 1619.47 | 406.20 | 1213.27 | 123771.55 |
| 57 | 2029-01 | 1619.47 | 402.26 | 1217.21 | 122554.34 |
| 58 | 2029-02 | 1619.47 | 398.30 | 1221.16 | 121333.17 |
| 59 | 2029-03 | 1619.47 | 394.33 | 1225.13 | 120108.04 |
| 60 | 2029-04 | 1619.47 | 390.35 | 1229.12 | 118878.93 |
| 61 | 2029-05 | 1619.47 | 386.36 | 1233.11 | 117645.82 |
| 62 | 2029-06 | 1619.47 | 382.35 | 1237.12 | 116408.70 |
| 63 | 2029-07 | 1619.47 | 378.33 | 1241.14 | 115167.56 |
| 64 | 2029-08 | 1619.47 | 374.29 | 1245.17 | 113922.39 |
| 65 | 2029-09 | 1619.47 | 370.25 | 1249.22 | 112673.17 |
| 66 | 2029-10 | 1619.47 | 366.19 | 1253.28 | 111419.89 |
| 67 | 2029-11 | 1619.47 | 362.11 | 1257.35 | 110162.54 |
| 68 | 2029-12 | 1619.47 | 358.03 | 1261.44 | 108901.10 |
| 69 | 2030-01 | 1619.47 | 353.93 | 1265.54 | 107635.56 |
| 70 | 2030-02 | 1619.47 | 349.82 | 1269.65 | 106365.91 |
| 71 | 2030-03 | 1619.47 | 345.69 | 1273.78 | 105092.13 |
| 72 | 2030-04 | 1619.47 | 341.55 | 1277.92 | 103814.22 |
| 73 | 2030-05 | 1619.47 | 337.40 | 1282.07 | 102532.15 |
| 74 | 2030-06 | 1619.47 | 333.23 | 1286.24 | 101245.91 |
| 75 | 2030-07 | 1619.47 | 329.05 | 1290.42 | 99955.49 |
| 76 | 2030-08 | 1619.47 | 324.86 | 1294.61 | 98660.88 |
| 77 | 2030-09 | 1619.47 | 320.65 | 1298.82 | 97362.06 |
| 78 | 2030-10 | 1619.47 | 316.43 | 1303.04 | 96059.02 |
| 79 | 2030-11 | 1619.47 | 312.19 | 1307.27 | 94751.75 |
| 80 | 2030-12 | 1619.47 | 307.94 | 1311.52 | 93440.22 |
| 81 | 2031-01 | 1619.47 | 303.68 | 1315.79 | 92124.44 |
| 82 | 2031-02 | 1619.47 | 299.40 | 1320.06 | 90804.38 |
| 83 | 2031-03 | 1619.47 | 295.11 | 1324.35 | 89480.02 |
| 84 | 2031-04 | 1619.47 | 290.81 | 1328.66 | 88151.37 |
| 85 | 2031-05 | 1619.47 | 286.49 | 1332.97 | 86818.39 |
| 86 | 2031-06 | 1619.47 | 282.16 | 1337.31 | 85481.08 |
| 87 | 2031-07 | 1619.47 | 277.81 | 1341.65 | 84139.43 |
| 88 | 2031-08 | 1619.47 | 273.45 | 1346.01 | 82793.42 |
| 89 | 2031-09 | 1619.47 | 269.08 | 1350.39 | 81443.03 |
| 90 | 2031-10 | 1619.47 | 264.69 | 1354.78 | 80088.25 |
| 91 | 2031-11 | 1619.47 | 260.29 | 1359.18 | 78729.07 |
| 92 | 2031-12 | 1619.47 | 255.87 | 1363.60 | 77365.48 |
| 93 | 2032-01 | 1619.47 | 251.44 | 1368.03 | 75997.45 |
| 94 | 2032-02 | 1619.47 | 246.99 | 1372.47 | 74624.97 |
| 95 | 2032-03 | 1619.47 | 242.53 | 1376.94 | 73248.04 |
| 96 | 2032-04 | 1619.47 | 238.06 | 1381.41 | 71866.63 |
| 97 | 2032-05 | 1619.47 | 233.57 | 1385.90 | 70480.73 |
| 98 | 2032-06 | 1619.47 | 229.06 | 1390.40 | 69090.32 |
| 99 | 2032-07 | 1619.47 | 224.54 | 1394.92 | 67695.40 |
| 100 | 2032-08 | 1619.47 | 220.01 | 1399.46 | 66295.94 |
| 101 | 2032-09 | 1619.47 | 215.46 | 1404.00 | 64891.94 |
| 102 | 2032-10 | 1619.47 | 210.90 | 1408.57 | 63483.37 |
| 103 | 2032-11 | 1619.47 | 206.32 | 1413.15 | 62070.23 |
| 104 | 2032-12 | 1619.47 | 201.73 | 1417.74 | 60652.49 |
| 105 | 2033-01 | 1619.47 | 197.12 | 1422.35 | 59230.14 |
| 106 | 2033-02 | 1619.47 | 192.50 | 1426.97 | 57803.17 |
| 107 | 2033-03 | 1619.47 | 187.86 | 1431.61 | 56371.57 |
| 108 | 2033-04 | 1619.47 | 183.21 | 1436.26 | 54935.31 |
| 109 | 2033-05 | 1619.47 | 178.54 | 1440.93 | 53494.38 |
| 110 | 2033-06 | 1619.47 | 173.86 | 1445.61 | 52048.77 |
| 111 | 2033-07 | 1619.47 | 169.16 | 1450.31 | 50598.46 |
| 112 | 2033-08 | 1619.47 | 164.45 | 1455.02 | 49143.44 |
| 113 | 2033-09 | 1619.47 | 159.72 | 1459.75 | 47683.69 |
| 114 | 2033-10 | 1619.47 | 154.97 | 1464.49 | 46219.20 |
| 115 | 2033-11 | 1619.47 | 150.21 | 1469.25 | 44749.94 |
| 116 | 2033-12 | 1619.47 | 145.44 | 1474.03 | 43275.91 |
| 117 | 2034-01 | 1619.47 | 140.65 | 1478.82 | 41797.09 |
| 118 | 2034-02 | 1619.47 | 135.84 | 1483.63 | 40313.47 |
| 119 | 2034-03 | 1619.47 | 131.02 | 1488.45 | 38825.02 |
| 120 | 2034-04 | 1619.47 | 126.18 | 1493.29 | 37331.73 |
| 121 | 2034-05 | 1619.47 | 121.33 | 1498.14 | 35833.60 |
| 122 | 2034-06 | 1619.47 | 116.46 | 1503.01 | 34330.59 |
| 123 | 2034-07 | 1619.47 | 111.57 | 1507.89 | 32822.70 |
| 124 | 2034-08 | 1619.47 | 106.67 | 1512.79 | 31309.90 |
| 125 | 2034-09 | 1619.47 | 101.76 | 1517.71 | 29792.19 |
| 126 | 2034-10 | 1619.47 | 96.82 | 1522.64 | 28269.55 |
| 127 | 2034-11 | 1619.47 | 91.88 | 1527.59 | 26741.96 |
| 128 | 2034-12 | 1619.47 | 86.91 | 1532.56 | 25209.41 |
| 129 | 2035-01 | 1619.47 | 81.93 | 1537.54 | 23671.87 |
| 130 | 2035-02 | 1619.47 | 76.93 | 1542.53 | 22129.34 |
| 131 | 2035-03 | 1619.47 | 71.92 | 1547.55 | 20581.79 |
| 132 | 2035-04 | 1619.47 | 66.89 | 1552.58 | 19029.22 |
| 133 | 2035-05 | 1619.47 | 61.84 | 1557.62 | 17471.59 |
| 134 | 2035-06 | 1619.47 | 56.78 | 1562.68 | 15908.91 |
| 135 | 2035-07 | 1619.47 | 51.70 | 1567.76 | 14341.15 |
| 136 | 2035-08 | 1619.47 | 46.61 | 1572.86 | 12768.29 |
| 137 | 2035-09 | 1619.47 | 41.50 | 1577.97 | 11190.32 |
| 138 | 2035-10 | 1619.47 | 36.37 | 1583.10 | 9607.22 |
| 139 | 2035-11 | 1619.47 | 31.22 | 1588.24 | 8018.98 |
| 140 | 2035-12 | 1619.47 | 26.06 | 1593.40 | 6425.57 |
| 141 | 2036-01 | 1619.47 | 20.88 | 1598.58 | 4826.99 |
| 142 | 2036-02 | 1619.47 | 15.69 | 1603.78 | 3223.21 |
| 143 | 2036-03 | 1619.47 | 10.48 | 1608.99 | 1614.22 |
| 144 | 2036-04 | 1619.47 | 5.25 | 1614.22 | 0.00 |
等额本金还款方式：
贷款总额：18.6万
还款月数：12年
首月还款：1896.17元
每月递减：4.2元
利息总额：4.38万
本息合计：22.98万
节省利息：3376.94元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1896.17 | 604.50 | 1291.67 | 184708.33 |
| 2 | 2024-06 | 1891.97 | 600.30 | 1291.67 | 183416.67 |
| 3 | 2024-07 | 1887.77 | 596.10 | 1291.67 | 182125.00 |
| 4 | 2024-08 | 1883.57 | 591.91 | 1291.67 | 180833.33 |
| 5 | 2024-09 | 1879.38 | 587.71 | 1291.67 | 179541.67 |
| 6 | 2024-10 | 1875.18 | 583.51 | 1291.67 | 178250.00 |
| 7 | 2024-11 | 1870.98 | 579.31 | 1291.67 | 176958.33 |
| 8 | 2024-12 | 1866.78 | 575.11 | 1291.67 | 175666.67 |
| 9 | 2025-01 | 1862.58 | 570.92 | 1291.67 | 174375.00 |
| 10 | 2025-02 | 1858.39 | 566.72 | 1291.67 | 173083.33 |
| 11 | 2025-03 | 1854.19 | 562.52 | 1291.67 | 171791.67 |
| 12 | 2025-04 | 1849.99 | 558.32 | 1291.67 | 170500.00 |
| 13 | 2025-05 | 1845.79 | 554.13 | 1291.67 | 169208.33 |
| 14 | 2025-06 | 1841.59 | 549.93 | 1291.67 | 167916.67 |
| 15 | 2025-07 | 1837.40 | 545.73 | 1291.67 | 166625.00 |
| 16 | 2025-08 | 1833.20 | 541.53 | 1291.67 | 165333.33 |
| 17 | 2025-09 | 1829.00 | 537.33 | 1291.67 | 164041.67 |
| 18 | 2025-10 | 1824.80 | 533.14 | 1291.67 | 162750.00 |
| 19 | 2025-11 | 1820.60 | 528.94 | 1291.67 | 161458.33 |
| 20 | 2025-12 | 1816.41 | 524.74 | 1291.67 | 160166.67 |
| 21 | 2026-01 | 1812.21 | 520.54 | 1291.67 | 158875.00 |
| 22 | 2026-02 | 1808.01 | 516.34 | 1291.67 | 157583.33 |
| 23 | 2026-03 | 1803.81 | 512.15 | 1291.67 | 156291.67 |
| 24 | 2026-04 | 1799.61 | 507.95 | 1291.67 | 155000.00 |
| 25 | 2026-05 | 1795.42 | 503.75 | 1291.67 | 153708.33 |
| 26 | 2026-06 | 1791.22 | 499.55 | 1291.67 | 152416.67 |
| 27 | 2026-07 | 1787.02 | 495.35 | 1291.67 | 151125.00 |
| 28 | 2026-08 | 1782.82 | 491.16 | 1291.67 | 149833.33 |
| 29 | 2026-09 | 1778.63 | 486.96 | 1291.67 | 148541.67 |
| 30 | 2026-10 | 1774.43 | 482.76 | 1291.67 | 147250.00 |
| 31 | 2026-11 | 1770.23 | 478.56 | 1291.67 | 145958.33 |
| 32 | 2026-12 | 1766.03 | 474.36 | 1291.67 | 144666.67 |
| 33 | 2027-01 | 1761.83 | 470.17 | 1291.67 | 143375.00 |
| 34 | 2027-02 | 1757.64 | 465.97 | 1291.67 | 142083.33 |
| 35 | 2027-03 | 1753.44 | 461.77 | 1291.67 | 140791.67 |
| 36 | 2027-04 | 1749.24 | 457.57 | 1291.67 | 139500.00 |
| 37 | 2027-05 | 1745.04 | 453.38 | 1291.67 | 138208.33 |
| 38 | 2027-06 | 1740.84 | 449.18 | 1291.67 | 136916.67 |
| 39 | 2027-07 | 1736.65 | 444.98 | 1291.67 | 135625.00 |
| 40 | 2027-08 | 1732.45 | 440.78 | 1291.67 | 134333.33 |
| 41 | 2027-09 | 1728.25 | 436.58 | 1291.67 | 133041.67 |
| 42 | 2027-10 | 1724.05 | 432.39 | 1291.67 | 131750.00 |
| 43 | 2027-11 | 1719.85 | 428.19 | 1291.67 | 130458.33 |
| 44 | 2027-12 | 1715.66 | 423.99 | 1291.67 | 129166.67 |
| 45 | 2028-01 | 1711.46 | 419.79 | 1291.67 | 127875.00 |
| 46 | 2028-02 | 1707.26 | 415.59 | 1291.67 | 126583.33 |
| 47 | 2028-03 | 1703.06 | 411.40 | 1291.67 | 125291.67 |
| 48 | 2028-04 | 1698.86 | 407.20 | 1291.67 | 124000.00 |
| 49 | 2028-05 | 1694.67 | 403.00 | 1291.67 | 122708.33 |
| 50 | 2028-06 | 1690.47 | 398.80 | 1291.67 | 121416.67 |
| 51 | 2028-07 | 1686.27 | 394.60 | 1291.67 | 120125.00 |
| 52 | 2028-08 | 1682.07 | 390.41 | 1291.67 | 118833.33 |
| 53 | 2028-09 | 1677.88 | 386.21 | 1291.67 | 117541.67 |
| 54 | 2028-10 | 1673.68 | 382.01 | 1291.67 | 116250.00 |
| 55 | 2028-11 | 1669.48 | 377.81 | 1291.67 | 114958.33 |
| 56 | 2028-12 | 1665.28 | 373.61 | 1291.67 | 113666.67 |
| 57 | 2029-01 | 1661.08 | 369.42 | 1291.67 | 112375.00 |
| 58 | 2029-02 | 1656.89 | 365.22 | 1291.67 | 111083.33 |
| 59 | 2029-03 | 1652.69 | 361.02 | 1291.67 | 109791.67 |
| 60 | 2029-04 | 1648.49 | 356.82 | 1291.67 | 108500.00 |
| 61 | 2029-05 | 1644.29 | 352.63 | 1291.67 | 107208.33 |
| 62 | 2029-06 | 1640.09 | 348.43 | 1291.67 | 105916.67 |
| 63 | 2029-07 | 1635.90 | 344.23 | 1291.67 | 104625.00 |
| 64 | 2029-08 | 1631.70 | 340.03 | 1291.67 | 103333.33 |
| 65 | 2029-09 | 1627.50 | 335.83 | 1291.67 | 102041.67 |
| 66 | 2029-10 | 1623.30 | 331.64 | 1291.67 | 100750.00 |
| 67 | 2029-11 | 1619.10 | 327.44 | 1291.67 | 99458.33 |
| 68 | 2029-12 | 1614.91 | 323.24 | 1291.67 | 98166.67 |
| 69 | 2030-01 | 1610.71 | 319.04 | 1291.67 | 96875.00 |
| 70 | 2030-02 | 1606.51 | 314.84 | 1291.67 | 95583.33 |
| 71 | 2030-03 | 1602.31 | 310.65 | 1291.67 | 94291.67 |
| 72 | 2030-04 | 1598.11 | 306.45 | 1291.67 | 93000.00 |
| 73 | 2030-05 | 1593.92 | 302.25 | 1291.67 | 91708.33 |
| 74 | 2030-06 | 1589.72 | 298.05 | 1291.67 | 90416.67 |
| 75 | 2030-07 | 1585.52 | 293.85 | 1291.67 | 89125.00 |
| 76 | 2030-08 | 1581.32 | 289.66 | 1291.67 | 87833.33 |
| 77 | 2030-09 | 1577.13 | 285.46 | 1291.67 | 86541.67 |
| 78 | 2030-10 | 1572.93 | 281.26 | 1291.67 | 85250.00 |
| 79 | 2030-11 | 1568.73 | 277.06 | 1291.67 | 83958.33 |
| 80 | 2030-12 | 1564.53 | 272.86 | 1291.67 | 82666.67 |
| 81 | 2031-01 | 1560.33 | 268.67 | 1291.67 | 81375.00 |
| 82 | 2031-02 | 1556.14 | 264.47 | 1291.67 | 80083.33 |
| 83 | 2031-03 | 1551.94 | 260.27 | 1291.67 | 78791.67 |
| 84 | 2031-04 | 1547.74 | 256.07 | 1291.67 | 77500.00 |
| 85 | 2031-05 | 1543.54 | 251.88 | 1291.67 | 76208.33 |
| 86 | 2031-06 | 1539.34 | 247.68 | 1291.67 | 74916.67 |
| 87 | 2031-07 | 1535.15 | 243.48 | 1291.67 | 73625.00 |
| 88 | 2031-08 | 1530.95 | 239.28 | 1291.67 | 72333.33 |
| 89 | 2031-09 | 1526.75 | 235.08 | 1291.67 | 71041.67 |
| 90 | 2031-10 | 1522.55 | 230.89 | 1291.67 | 69750.00 |
| 91 | 2031-11 | 1518.35 | 226.69 | 1291.67 | 68458.33 |
| 92 | 2031-12 | 1514.16 | 222.49 | 1291.67 | 67166.67 |
| 93 | 2032-01 | 1509.96 | 218.29 | 1291.67 | 65875.00 |
| 94 | 2032-02 | 1505.76 | 214.09 | 1291.67 | 64583.33 |
| 95 | 2032-03 | 1501.56 | 209.90 | 1291.67 | 63291.67 |
| 96 | 2032-04 | 1497.36 | 205.70 | 1291.67 | 62000.00 |
| 97 | 2032-05 | 1493.17 | 201.50 | 1291.67 | 60708.33 |
| 98 | 2032-06 | 1488.97 | 197.30 | 1291.67 | 59416.67 |
| 99 | 2032-07 | 1484.77 | 193.10 | 1291.67 | 58125.00 |
| 100 | 2032-08 | 1480.57 | 188.91 | 1291.67 | 56833.33 |
| 101 | 2032-09 | 1476.38 | 184.71 | 1291.67 | 55541.67 |
| 102 | 2032-10 | 1472.18 | 180.51 | 1291.67 | 54250.00 |
| 103 | 2032-11 | 1467.98 | 176.31 | 1291.67 | 52958.33 |
| 104 | 2032-12 | 1463.78 | 172.11 | 1291.67 | 51666.67 |
| 105 | 2033-01 | 1459.58 | 167.92 | 1291.67 | 50375.00 |
| 106 | 2033-02 | 1455.39 | 163.72 | 1291.67 | 49083.33 |
| 107 | 2033-03 | 1451.19 | 159.52 | 1291.67 | 47791.67 |
| 108 | 2033-04 | 1446.99 | 155.32 | 1291.67 | 46500.00 |
| 109 | 2033-05 | 1442.79 | 151.13 | 1291.67 | 45208.33 |
| 110 | 2033-06 | 1438.59 | 146.93 | 1291.67 | 43916.67 |
| 111 | 2033-07 | 1434.40 | 142.73 | 1291.67 | 42625.00 |
| 112 | 2033-08 | 1430.20 | 138.53 | 1291.67 | 41333.33 |
| 113 | 2033-09 | 1426.00 | 134.33 | 1291.67 | 40041.67 |
| 114 | 2033-10 | 1421.80 | 130.14 | 1291.67 | 38750.00 |
| 115 | 2033-11 | 1417.60 | 125.94 | 1291.67 | 37458.33 |
| 116 | 2033-12 | 1413.41 | 121.74 | 1291.67 | 36166.67 |
| 117 | 2034-01 | 1409.21 | 117.54 | 1291.67 | 34875.00 |
| 118 | 2034-02 | 1405.01 | 113.34 | 1291.67 | 33583.33 |
| 119 | 2034-03 | 1400.81 | 109.15 | 1291.67 | 32291.67 |
| 120 | 2034-04 | 1396.61 | 104.95 | 1291.67 | 31000.00 |
| 121 | 2034-05 | 1392.42 | 100.75 | 1291.67 | 29708.33 |
| 122 | 2034-06 | 1388.22 | 96.55 | 1291.67 | 28416.67 |
| 123 | 2034-07 | 1384.02 | 92.35 | 1291.67 | 27125.00 |
| 124 | 2034-08 | 1379.82 | 88.16 | 1291.67 | 25833.33 |
| 125 | 2034-09 | 1375.63 | 83.96 | 1291.67 | 24541.67 |
| 126 | 2034-10 | 1371.43 | 79.76 | 1291.67 | 23250.00 |
| 127 | 2034-11 | 1367.23 | 75.56 | 1291.67 | 21958.33 |
| 128 | 2034-12 | 1363.03 | 71.36 | 1291.67 | 20666.67 |
| 129 | 2035-01 | 1358.83 | 67.17 | 1291.67 | 19375.00 |
| 130 | 2035-02 | 1354.64 | 62.97 | 1291.67 | 18083.33 |
| 131 | 2035-03 | 1350.44 | 58.77 | 1291.67 | 16791.67 |
| 132 | 2035-04 | 1346.24 | 54.57 | 1291.67 | 15500.00 |
| 133 | 2035-05 | 1342.04 | 50.38 | 1291.67 | 14208.33 |
| 134 | 2035-06 | 1337.84 | 46.18 | 1291.67 | 12916.67 |
| 135 | 2035-07 | 1333.65 | 41.98 | 1291.67 | 11625.00 |
| 136 | 2035-08 | 1329.45 | 37.78 | 1291.67 | 10333.33 |
| 137 | 2035-09 | 1325.25 | 33.58 | 1291.67 | 9041.67 |
| 138 | 2035-10 | 1321.05 | 29.39 | 1291.67 | 7750.00 |
| 139 | 2035-11 | 1316.85 | 25.19 | 1291.67 | 6458.33 |
| 140 | 2035-12 | 1312.66 | 20.99 | 1291.67 | 5166.67 |
| 141 | 2036-01 | 1308.46 | 16.79 | 1291.67 | 3875.00 |
| 142 | 2036-02 | 1304.26 | 12.59 | 1291.67 | 2583.33 |
| 143 | 2036-03 | 1300.06 | 8.40 | 1291.67 | 1291.67 |
| 144 | 2036-04 | 1295.86 | 4.20 | 1291.67 | 0.00 |