贷款28.78万（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：28.78万
还款月数：12年
每月还款：2423.33元
利息总额：6.11万
本息合计：34.9万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-09 | 2423.33 | 791.53 | 1631.81 | 286196.19 |
| 2 | 2026-10 | 2423.33 | 787.04 | 1636.29 | 284559.90 |
| 3 | 2026-11 | 2423.33 | 782.54 | 1640.79 | 282919.11 |
| 4 | 2026-12 | 2423.33 | 778.03 | 1645.31 | 281273.80 |
| 5 | 2027-01 | 2423.33 | 773.50 | 1649.83 | 279623.97 |
| 6 | 2027-02 | 2423.33 | 768.97 | 1654.37 | 277969.60 |
| 7 | 2027-03 | 2423.33 | 764.42 | 1658.92 | 276310.69 |
| 8 | 2027-04 | 2423.33 | 759.85 | 1663.48 | 274647.21 |
| 9 | 2027-05 | 2423.33 | 755.28 | 1668.05 | 272979.16 |
| 10 | 2027-06 | 2423.33 | 750.69 | 1672.64 | 271306.52 |
| 11 | 2027-07 | 2423.33 | 746.09 | 1677.24 | 269629.28 |
| 12 | 2027-08 | 2423.33 | 741.48 | 1681.85 | 267947.42 |
| 13 | 2027-09 | 2423.33 | 736.86 | 1686.48 | 266260.95 |
| 14 | 2027-10 | 2423.33 | 732.22 | 1691.12 | 264569.83 |
| 15 | 2027-11 | 2423.33 | 727.57 | 1695.77 | 262874.07 |
| 16 | 2027-12 | 2423.33 | 722.90 | 1700.43 | 261173.64 |
| 17 | 2028-01 | 2423.33 | 718.23 | 1705.11 | 259468.53 |
| 18 | 2028-02 | 2423.33 | 713.54 | 1709.79 | 257758.74 |
| 19 | 2028-03 | 2423.33 | 708.84 | 1714.50 | 256044.24 |
| 20 | 2028-04 | 2423.33 | 704.12 | 1719.21 | 254325.03 |
| 21 | 2028-05 | 2423.33 | 699.39 | 1723.94 | 252601.09 |
| 22 | 2028-06 | 2423.33 | 694.65 | 1728.68 | 250872.41 |
| 23 | 2028-07 | 2423.33 | 689.90 | 1733.43 | 249138.98 |
| 24 | 2028-08 | 2423.33 | 685.13 | 1738.20 | 247400.77 |
| 25 | 2028-09 | 2423.33 | 680.35 | 1742.98 | 245657.79 |
| 26 | 2028-10 | 2423.33 | 675.56 | 1747.77 | 243910.02 |
| 27 | 2028-11 | 2423.33 | 670.75 | 1752.58 | 242157.44 |
| 28 | 2028-12 | 2423.33 | 665.93 | 1757.40 | 240400.04 |
| 29 | 2029-01 | 2423.33 | 661.10 | 1762.23 | 238637.81 |
| 30 | 2029-02 | 2423.33 | 656.25 | 1767.08 | 236870.73 |
| 31 | 2029-03 | 2423.33 | 651.39 | 1771.94 | 235098.79 |
| 32 | 2029-04 | 2423.33 | 646.52 | 1776.81 | 233321.98 |
| 33 | 2029-05 | 2423.33 | 641.64 | 1781.70 | 231540.28 |
| 34 | 2029-06 | 2423.33 | 636.74 | 1786.60 | 229753.68 |
| 35 | 2029-07 | 2423.33 | 631.82 | 1791.51 | 227962.17 |
| 36 | 2029-08 | 2423.33 | 626.90 | 1796.44 | 226165.74 |
| 37 | 2029-09 | 2423.33 | 621.96 | 1801.38 | 224364.36 |
| 38 | 2029-10 | 2423.33 | 617.00 | 1806.33 | 222558.03 |
| 39 | 2029-11 | 2423.33 | 612.03 | 1811.30 | 220746.73 |
| 40 | 2029-12 | 2423.33 | 607.05 | 1816.28 | 218930.45 |
| 41 | 2030-01 | 2423.33 | 602.06 | 1821.27 | 217109.18 |
| 42 | 2030-02 | 2423.33 | 597.05 | 1826.28 | 215282.89 |
| 43 | 2030-03 | 2423.33 | 592.03 | 1831.31 | 213451.59 |
| 44 | 2030-04 | 2423.33 | 586.99 | 1836.34 | 211615.25 |
| 45 | 2030-05 | 2423.33 | 581.94 | 1841.39 | 209773.86 |
| 46 | 2030-06 | 2423.33 | 576.88 | 1846.45 | 207927.40 |
| 47 | 2030-07 | 2423.33 | 571.80 | 1851.53 | 206075.87 |
| 48 | 2030-08 | 2423.33 | 566.71 | 1856.62 | 204219.24 |
| 49 | 2030-09 | 2423.33 | 561.60 | 1861.73 | 202357.51 |
| 50 | 2030-10 | 2423.33 | 556.48 | 1866.85 | 200490.66 |
| 51 | 2030-11 | 2423.33 | 551.35 | 1871.98 | 198618.68 |
| 52 | 2030-12 | 2423.33 | 546.20 | 1877.13 | 196741.55 |
| 53 | 2031-01 | 2423.33 | 541.04 | 1882.29 | 194859.25 |
| 54 | 2031-02 | 2423.33 | 535.86 | 1887.47 | 192971.78 |
| 55 | 2031-03 | 2423.33 | 530.67 | 1892.66 | 191079.12 |
| 56 | 2031-04 | 2423.33 | 525.47 | 1897.87 | 189181.26 |
| 57 | 2031-05 | 2423.33 | 520.25 | 1903.08 | 187278.17 |
| 58 | 2031-06 | 2423.33 | 515.01 | 1908.32 | 185369.86 |
| 59 | 2031-07 | 2423.33 | 509.77 | 1913.57 | 183456.29 |
| 60 | 2031-08 | 2423.33 | 504.50 | 1918.83 | 181537.46 |
| 61 | 2031-09 | 2423.33 | 499.23 | 1924.10 | 179613.36 |
| 62 | 2031-10 | 2423.33 | 493.94 | 1929.40 | 177683.96 |
| 63 | 2031-11 | 2423.33 | 488.63 | 1934.70 | 175749.26 |
| 64 | 2031-12 | 2423.33 | 483.31 | 1940.02 | 173809.24 |
| 65 | 2032-01 | 2423.33 | 477.98 | 1945.36 | 171863.88 |
| 66 | 2032-02 | 2423.33 | 472.63 | 1950.71 | 169913.17 |
| 67 | 2032-03 | 2423.33 | 467.26 | 1956.07 | 167957.10 |
| 68 | 2032-04 | 2423.33 | 461.88 | 1961.45 | 165995.65 |
| 69 | 2032-05 | 2423.33 | 456.49 | 1966.84 | 164028.80 |
| 70 | 2032-06 | 2423.33 | 451.08 | 1972.25 | 162056.55 |
| 71 | 2032-07 | 2423.33 | 445.66 | 1977.68 | 160078.87 |
| 72 | 2032-08 | 2423.33 | 440.22 | 1983.12 | 158095.76 |
| 73 | 2032-09 | 2423.33 | 434.76 | 1988.57 | 156107.19 |
| 74 | 2032-10 | 2423.33 | 429.29 | 1994.04 | 154113.15 |
| 75 | 2032-11 | 2423.33 | 423.81 | 1999.52 | 152113.63 |
| 76 | 2032-12 | 2423.33 | 418.31 | 2005.02 | 150108.61 |
| 77 | 2033-01 | 2423.33 | 412.80 | 2010.53 | 148098.07 |
| 78 | 2033-02 | 2423.33 | 407.27 | 2016.06 | 146082.01 |
| 79 | 2033-03 | 2423.33 | 401.73 | 2021.61 | 144060.40 |
| 80 | 2033-04 | 2423.33 | 396.17 | 2027.17 | 142033.23 |
| 81 | 2033-05 | 2423.33 | 390.59 | 2032.74 | 140000.49 |
| 82 | 2033-06 | 2423.33 | 385.00 | 2038.33 | 137962.16 |
| 83 | 2033-07 | 2423.33 | 379.40 | 2043.94 | 135918.22 |
| 84 | 2033-08 | 2423.33 | 373.78 | 2049.56 | 133868.67 |
| 85 | 2033-09 | 2423.33 | 368.14 | 2055.19 | 131813.47 |
| 86 | 2033-10 | 2423.33 | 362.49 | 2060.85 | 129752.63 |
| 87 | 2033-11 | 2423.33 | 356.82 | 2066.51 | 127686.11 |
| 88 | 2033-12 | 2423.33 | 351.14 | 2072.20 | 125613.92 |
| 89 | 2034-01 | 2423.33 | 345.44 | 2077.89 | 123536.02 |
| 90 | 2034-02 | 2423.33 | 339.72 | 2083.61 | 121452.41 |
| 91 | 2034-03 | 2423.33 | 333.99 | 2089.34 | 119363.08 |
| 92 | 2034-04 | 2423.33 | 328.25 | 2095.08 | 117267.99 |
| 93 | 2034-05 | 2423.33 | 322.49 | 2100.85 | 115167.14 |
| 94 | 2034-06 | 2423.33 | 316.71 | 2106.62 | 113060.52 |
| 95 | 2034-07 | 2423.33 | 310.92 | 2112.42 | 110948.10 |
| 96 | 2034-08 | 2423.33 | 305.11 | 2118.23 | 108829.88 |
| 97 | 2034-09 | 2423.33 | 299.28 | 2124.05 | 106705.83 |
| 98 | 2034-10 | 2423.33 | 293.44 | 2129.89 | 104575.94 |
| 99 | 2034-11 | 2423.33 | 287.58 | 2135.75 | 102440.19 |
| 100 | 2034-12 | 2423.33 | 281.71 | 2141.62 | 100298.56 |
| 101 | 2035-01 | 2423.33 | 275.82 | 2147.51 | 98151.05 |
| 102 | 2035-02 | 2423.33 | 269.92 | 2153.42 | 95997.64 |
| 103 | 2035-03 | 2423.33 | 263.99 | 2159.34 | 93838.30 |
| 104 | 2035-04 | 2423.33 | 258.06 | 2165.28 | 91673.02 |
| 105 | 2035-05 | 2423.33 | 252.10 | 2171.23 | 89501.79 |
| 106 | 2035-06 | 2423.33 | 246.13 | 2177.20 | 87324.58 |
| 107 | 2035-07 | 2423.33 | 240.14 | 2183.19 | 85141.39 |
| 108 | 2035-08 | 2423.33 | 234.14 | 2189.19 | 82952.20 |
| 109 | 2035-09 | 2423.33 | 228.12 | 2195.21 | 80756.98 |
| 110 | 2035-10 | 2423.33 | 222.08 | 2201.25 | 78555.73 |
| 111 | 2035-11 | 2423.33 | 216.03 | 2207.30 | 76348.43 |
| 112 | 2035-12 | 2423.33 | 209.96 | 2213.37 | 74135.05 |
| 113 | 2036-01 | 2423.33 | 203.87 | 2219.46 | 71915.59 |
| 114 | 2036-02 | 2423.33 | 197.77 | 2225.57 | 69690.03 |
| 115 | 2036-03 | 2423.33 | 191.65 | 2231.69 | 67458.34 |
| 116 | 2036-04 | 2423.33 | 185.51 | 2237.82 | 65220.52 |
| 117 | 2036-05 | 2423.33 | 179.36 | 2243.98 | 62976.54 |
| 118 | 2036-06 | 2423.33 | 173.19 | 2250.15 | 60726.39 |
| 119 | 2036-07 | 2423.33 | 167.00 | 2256.34 | 58470.06 |
| 120 | 2036-08 | 2423.33 | 160.79 | 2262.54 | 56207.52 |
| 121 | 2036-09 | 2423.33 | 154.57 | 2268.76 | 53938.76 |
| 122 | 2036-10 | 2423.33 | 148.33 | 2275.00 | 51663.76 |
| 123 | 2036-11 | 2423.33 | 142.08 | 2281.26 | 49382.50 |
| 124 | 2036-12 | 2423.33 | 135.80 | 2287.53 | 47094.97 |
| 125 | 2037-01 | 2423.33 | 129.51 | 2293.82 | 44801.14 |
| 126 | 2037-02 | 2423.33 | 123.20 | 2300.13 | 42501.02 |
| 127 | 2037-03 | 2423.33 | 116.88 | 2306.46 | 40194.56 |
| 128 | 2037-04 | 2423.33 | 110.54 | 2312.80 | 37881.76 |
| 129 | 2037-05 | 2423.33 | 104.17 | 2319.16 | 35562.60 |
| 130 | 2037-06 | 2423.33 | 97.80 | 2325.54 | 33237.07 |
| 131 | 2037-07 | 2423.33 | 91.40 | 2331.93 | 30905.14 |
| 132 | 2037-08 | 2423.33 | 84.99 | 2338.34 | 28566.79 |
| 133 | 2037-09 | 2423.33 | 78.56 | 2344.77 | 26222.02 |
| 134 | 2037-10 | 2423.33 | 72.11 | 2351.22 | 23870.80 |
| 135 | 2037-11 | 2423.33 | 65.64 | 2357.69 | 21513.11 |
| 136 | 2037-12 | 2423.33 | 59.16 | 2364.17 | 19148.94 |
| 137 | 2038-01 | 2423.33 | 52.66 | 2370.67 | 16778.26 |
| 138 | 2038-02 | 2423.33 | 46.14 | 2377.19 | 14401.07 |
| 139 | 2038-03 | 2423.33 | 39.60 | 2383.73 | 12017.34 |
| 140 | 2038-04 | 2423.33 | 33.05 | 2390.29 | 9627.05 |
| 141 | 2038-05 | 2423.33 | 26.47 | 2396.86 | 7230.20 |
| 142 | 2038-06 | 2423.33 | 19.88 | 2403.45 | 4826.75 |
| 143 | 2038-07 | 2423.33 | 13.27 | 2410.06 | 2416.69 |
| 144 | 2038-08 | 2423.33 | 6.65 | 2416.69 | 0.00 |
等额本金还款方式：
贷款总额：28.78万
还款月数：12年
首月还款：2790.33元
每月递减：5.5元
利息总额：5.74万
本息合计：34.52万
节省利息：3746.24元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2026-09 | 2790.33 | 791.53 | 1998.81 | 285829.19 |
| 2 | 2026-10 | 2784.84 | 786.03 | 1998.81 | 283830.39 |
| 3 | 2026-11 | 2779.34 | 780.53 | 1998.81 | 281831.58 |
| 4 | 2026-12 | 2773.84 | 775.04 | 1998.81 | 279832.78 |
| 5 | 2027-01 | 2768.35 | 769.54 | 1998.81 | 277833.97 |
| 6 | 2027-02 | 2762.85 | 764.04 | 1998.81 | 275835.17 |
| 7 | 2027-03 | 2757.35 | 758.55 | 1998.81 | 273836.36 |
| 8 | 2027-04 | 2751.86 | 753.05 | 1998.81 | 271837.56 |
| 9 | 2027-05 | 2746.36 | 747.55 | 1998.81 | 269838.75 |
| 10 | 2027-06 | 2740.86 | 742.06 | 1998.81 | 267839.94 |
| 11 | 2027-07 | 2735.37 | 736.56 | 1998.81 | 265841.14 |
| 12 | 2027-08 | 2729.87 | 731.06 | 1998.81 | 263842.33 |
| 13 | 2027-09 | 2724.37 | 725.57 | 1998.81 | 261843.53 |
| 14 | 2027-10 | 2718.88 | 720.07 | 1998.81 | 259844.72 |
| 15 | 2027-11 | 2713.38 | 714.57 | 1998.81 | 257845.92 |
| 16 | 2027-12 | 2707.88 | 709.08 | 1998.81 | 255847.11 |
| 17 | 2028-01 | 2702.39 | 703.58 | 1998.81 | 253848.31 |
| 18 | 2028-02 | 2696.89 | 698.08 | 1998.81 | 251849.50 |
| 19 | 2028-03 | 2691.39 | 692.59 | 1998.81 | 249850.69 |
| 20 | 2028-04 | 2685.89 | 687.09 | 1998.81 | 247851.89 |
| 21 | 2028-05 | 2680.40 | 681.59 | 1998.81 | 245853.08 |
| 22 | 2028-06 | 2674.90 | 676.10 | 1998.81 | 243854.28 |
| 23 | 2028-07 | 2669.40 | 670.60 | 1998.81 | 241855.47 |
| 24 | 2028-08 | 2663.91 | 665.10 | 1998.81 | 239856.67 |
| 25 | 2028-09 | 2658.41 | 659.61 | 1998.81 | 237857.86 |
| 26 | 2028-10 | 2652.91 | 654.11 | 1998.81 | 235859.06 |
| 27 | 2028-11 | 2647.42 | 648.61 | 1998.81 | 233860.25 |
| 28 | 2028-12 | 2641.92 | 643.12 | 1998.81 | 231861.44 |
| 29 | 2029-01 | 2636.42 | 637.62 | 1998.81 | 229862.64 |
| 30 | 2029-02 | 2630.93 | 632.12 | 1998.81 | 227863.83 |
| 31 | 2029-03 | 2625.43 | 626.63 | 1998.81 | 225865.03 |
| 32 | 2029-04 | 2619.93 | 621.13 | 1998.81 | 223866.22 |
| 33 | 2029-05 | 2614.44 | 615.63 | 1998.81 | 221867.42 |
| 34 | 2029-06 | 2608.94 | 610.14 | 1998.81 | 219868.61 |
| 35 | 2029-07 | 2603.44 | 604.64 | 1998.81 | 217869.81 |
| 36 | 2029-08 | 2597.95 | 599.14 | 1998.81 | 215871.00 |
| 37 | 2029-09 | 2592.45 | 593.65 | 1998.81 | 213872.19 |
| 38 | 2029-10 | 2586.95 | 588.15 | 1998.81 | 211873.39 |
| 39 | 2029-11 | 2581.46 | 582.65 | 1998.81 | 209874.58 |
| 40 | 2029-12 | 2575.96 | 577.16 | 1998.81 | 207875.78 |
| 41 | 2030-01 | 2570.46 | 571.66 | 1998.81 | 205876.97 |
| 42 | 2030-02 | 2564.97 | 566.16 | 1998.81 | 203878.17 |
| 43 | 2030-03 | 2559.47 | 560.66 | 1998.81 | 201879.36 |
| 44 | 2030-04 | 2553.97 | 555.17 | 1998.81 | 199880.56 |
| 45 | 2030-05 | 2548.48 | 549.67 | 1998.81 | 197881.75 |
| 46 | 2030-06 | 2542.98 | 544.17 | 1998.81 | 195882.94 |
| 47 | 2030-07 | 2537.48 | 538.68 | 1998.81 | 193884.14 |
| 48 | 2030-08 | 2531.99 | 533.18 | 1998.81 | 191885.33 |
| 49 | 2030-09 | 2526.49 | 527.68 | 1998.81 | 189886.53 |
| 50 | 2030-10 | 2520.99 | 522.19 | 1998.81 | 187887.72 |
| 51 | 2030-11 | 2515.50 | 516.69 | 1998.81 | 185888.92 |
| 52 | 2030-12 | 2510.00 | 511.19 | 1998.81 | 183890.11 |
| 53 | 2031-01 | 2504.50 | 505.70 | 1998.81 | 181891.31 |
| 54 | 2031-02 | 2499.01 | 500.20 | 1998.81 | 179892.50 |
| 55 | 2031-03 | 2493.51 | 494.70 | 1998.81 | 177893.69 |
| 56 | 2031-04 | 2488.01 | 489.21 | 1998.81 | 175894.89 |
| 57 | 2031-05 | 2482.52 | 483.71 | 1998.81 | 173896.08 |
| 58 | 2031-06 | 2477.02 | 478.21 | 1998.81 | 171897.28 |
| 59 | 2031-07 | 2471.52 | 472.72 | 1998.81 | 169898.47 |
| 60 | 2031-08 | 2466.03 | 467.22 | 1998.81 | 167899.67 |
| 61 | 2031-09 | 2460.53 | 461.72 | 1998.81 | 165900.86 |
| 62 | 2031-10 | 2455.03 | 456.23 | 1998.81 | 163902.06 |
| 63 | 2031-11 | 2449.54 | 450.73 | 1998.81 | 161903.25 |
| 64 | 2031-12 | 2444.04 | 445.23 | 1998.81 | 159904.44 |
| 65 | 2032-01 | 2438.54 | 439.74 | 1998.81 | 157905.64 |
| 66 | 2032-02 | 2433.05 | 434.24 | 1998.81 | 155906.83 |
| 67 | 2032-03 | 2427.55 | 428.74 | 1998.81 | 153908.03 |
| 68 | 2032-04 | 2422.05 | 423.25 | 1998.81 | 151909.22 |
| 69 | 2032-05 | 2416.56 | 417.75 | 1998.81 | 149910.42 |
| 70 | 2032-06 | 2411.06 | 412.25 | 1998.81 | 147911.61 |
| 71 | 2032-07 | 2405.56 | 406.76 | 1998.81 | 145912.81 |
| 72 | 2032-08 | 2400.07 | 401.26 | 1998.81 | 143914.00 |
| 73 | 2032-09 | 2394.57 | 395.76 | 1998.81 | 141915.19 |
| 74 | 2032-10 | 2389.07 | 390.27 | 1998.81 | 139916.39 |
| 75 | 2032-11 | 2383.58 | 384.77 | 1998.81 | 137917.58 |
| 76 | 2032-12 | 2378.08 | 379.27 | 1998.81 | 135918.78 |
| 77 | 2033-01 | 2372.58 | 373.78 | 1998.81 | 133919.97 |
| 78 | 2033-02 | 2367.09 | 368.28 | 1998.81 | 131921.17 |
| 79 | 2033-03 | 2361.59 | 362.78 | 1998.81 | 129922.36 |
| 80 | 2033-04 | 2356.09 | 357.29 | 1998.81 | 127923.56 |
| 81 | 2033-05 | 2350.60 | 351.79 | 1998.81 | 125924.75 |
| 82 | 2033-06 | 2345.10 | 346.29 | 1998.81 | 123925.94 |
| 83 | 2033-07 | 2339.60 | 340.80 | 1998.81 | 121927.14 |
| 84 | 2033-08 | 2334.11 | 335.30 | 1998.81 | 119928.33 |
| 85 | 2033-09 | 2328.61 | 329.80 | 1998.81 | 117929.53 |
| 86 | 2033-10 | 2323.11 | 324.31 | 1998.81 | 115930.72 |
| 87 | 2033-11 | 2317.62 | 318.81 | 1998.81 | 113931.92 |
| 88 | 2033-12 | 2312.12 | 313.31 | 1998.81 | 111933.11 |
| 89 | 2034-01 | 2306.62 | 307.82 | 1998.81 | 109934.31 |
| 90 | 2034-02 | 2301.12 | 302.32 | 1998.81 | 107935.50 |
| 91 | 2034-03 | 2295.63 | 296.82 | 1998.81 | 105936.69 |
| 92 | 2034-04 | 2290.13 | 291.33 | 1998.81 | 103937.89 |
| 93 | 2034-05 | 2284.63 | 285.83 | 1998.81 | 101939.08 |
| 94 | 2034-06 | 2279.14 | 280.33 | 1998.81 | 99940.28 |
| 95 | 2034-07 | 2273.64 | 274.84 | 1998.81 | 97941.47 |
| 96 | 2034-08 | 2268.14 | 269.34 | 1998.81 | 95942.67 |
| 97 | 2034-09 | 2262.65 | 263.84 | 1998.81 | 93943.86 |
| 98 | 2034-10 | 2257.15 | 258.35 | 1998.81 | 91945.06 |
| 99 | 2034-11 | 2251.65 | 252.85 | 1998.81 | 89946.25 |
| 100 | 2034-12 | 2246.16 | 247.35 | 1998.81 | 87947.44 |
| 101 | 2035-01 | 2240.66 | 241.86 | 1998.81 | 85948.64 |
| 102 | 2035-02 | 2235.16 | 236.36 | 1998.81 | 83949.83 |
| 103 | 2035-03 | 2229.67 | 230.86 | 1998.81 | 81951.03 |
| 104 | 2035-04 | 2224.17 | 225.37 | 1998.81 | 79952.22 |
| 105 | 2035-05 | 2218.67 | 219.87 | 1998.81 | 77953.42 |
| 106 | 2035-06 | 2213.18 | 214.37 | 1998.81 | 75954.61 |
| 107 | 2035-07 | 2207.68 | 208.88 | 1998.81 | 73955.81 |
| 108 | 2035-08 | 2202.18 | 203.38 | 1998.81 | 71957.00 |
| 109 | 2035-09 | 2196.69 | 197.88 | 1998.81 | 69958.19 |
| 110 | 2035-10 | 2191.19 | 192.39 | 1998.81 | 67959.39 |
| 111 | 2035-11 | 2185.69 | 186.89 | 1998.81 | 65960.58 |
| 112 | 2035-12 | 2180.20 | 181.39 | 1998.81 | 63961.78 |
| 113 | 2036-01 | 2174.70 | 175.89 | 1998.81 | 61962.97 |
| 114 | 2036-02 | 2169.20 | 170.40 | 1998.81 | 59964.17 |
| 115 | 2036-03 | 2163.71 | 164.90 | 1998.81 | 57965.36 |
| 116 | 2036-04 | 2158.21 | 159.40 | 1998.81 | 55966.56 |
| 117 | 2036-05 | 2152.71 | 153.91 | 1998.81 | 53967.75 |
| 118 | 2036-06 | 2147.22 | 148.41 | 1998.81 | 51968.94 |
| 119 | 2036-07 | 2141.72 | 142.91 | 1998.81 | 49970.14 |
| 120 | 2036-08 | 2136.22 | 137.42 | 1998.81 | 47971.33 |
| 121 | 2036-09 | 2130.73 | 131.92 | 1998.81 | 45972.53 |
| 122 | 2036-10 | 2125.23 | 126.42 | 1998.81 | 43973.72 |
| 123 | 2036-11 | 2119.73 | 120.93 | 1998.81 | 41974.92 |
| 124 | 2036-12 | 2114.24 | 115.43 | 1998.81 | 39976.11 |
| 125 | 2037-01 | 2108.74 | 109.93 | 1998.81 | 37977.31 |
| 126 | 2037-02 | 2103.24 | 104.44 | 1998.81 | 35978.50 |
| 127 | 2037-03 | 2097.75 | 98.94 | 1998.81 | 33979.69 |
| 128 | 2037-04 | 2092.25 | 93.44 | 1998.81 | 31980.89 |
| 129 | 2037-05 | 2086.75 | 87.95 | 1998.81 | 29982.08 |
| 130 | 2037-06 | 2081.26 | 82.45 | 1998.81 | 27983.28 |
| 131 | 2037-07 | 2075.76 | 76.95 | 1998.81 | 25984.47 |
| 132 | 2037-08 | 2070.26 | 71.46 | 1998.81 | 23985.67 |
| 133 | 2037-09 | 2064.77 | 65.96 | 1998.81 | 21986.86 |
| 134 | 2037-10 | 2059.27 | 60.46 | 1998.81 | 19988.06 |
| 135 | 2037-11 | 2053.77 | 54.97 | 1998.81 | 17989.25 |
| 136 | 2037-12 | 2048.28 | 49.47 | 1998.81 | 15990.44 |
| 137 | 2038-01 | 2042.78 | 43.97 | 1998.81 | 13991.64 |
| 138 | 2038-02 | 2037.28 | 38.48 | 1998.81 | 11992.83 |
| 139 | 2038-03 | 2031.79 | 32.98 | 1998.81 | 9994.03 |
| 140 | 2038-04 | 2026.29 | 27.48 | 1998.81 | 7995.22 |
| 141 | 2038-05 | 2020.79 | 21.99 | 1998.81 | 5996.42 |
| 142 | 2038-06 | 2015.30 | 16.49 | 1998.81 | 3997.61 |
| 143 | 2038-07 | 2009.80 | 10.99 | 1998.81 | 1998.81 |
| 144 | 2038-08 | 2004.30 | 5.50 | 1998.81 | 0.00 |