哈尔滨贷款28万（商业贷款）房贷，还款13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：28万
还款月数：13年
每月还款：2346.17元
利息总额：8.6万
本息合计：36.6万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2012-06 | 2346.17 | 1003.33 | 1342.83 | 278657.17 |
| 2 | 2012-07 | 2346.17 | 998.52 | 1347.65 | 277309.52 |
| 3 | 2012-08 | 2346.17 | 993.69 | 1352.47 | 275957.05 |
| 4 | 2012-09 | 2346.17 | 988.85 | 1357.32 | 274599.72 |
| 5 | 2012-10 | 2346.17 | 983.98 | 1362.18 | 273237.54 |
| 6 | 2012-11 | 2346.17 | 979.10 | 1367.07 | 271870.47 |
| 7 | 2012-12 | 2346.17 | 974.20 | 1371.96 | 270498.51 |
| 8 | 2013-01 | 2346.17 | 969.29 | 1376.88 | 269121.63 |
| 9 | 2013-02 | 2346.17 | 964.35 | 1381.81 | 267739.81 |
| 10 | 2013-03 | 2346.17 | 959.40 | 1386.77 | 266353.05 |
| 11 | 2013-04 | 2346.17 | 954.43 | 1391.74 | 264961.31 |
| 12 | 2013-05 | 2346.17 | 949.44 | 1396.72 | 263564.59 |
| 13 | 2013-06 | 2346.17 | 944.44 | 1401.73 | 262162.86 |
| 14 | 2013-07 | 2346.17 | 939.42 | 1406.75 | 260756.11 |
| 15 | 2013-08 | 2346.17 | 934.38 | 1411.79 | 259344.32 |
| 16 | 2013-09 | 2346.17 | 929.32 | 1416.85 | 257927.47 |
| 17 | 2013-10 | 2346.17 | 924.24 | 1421.93 | 256505.55 |
| 18 | 2013-11 | 2346.17 | 919.14 | 1427.02 | 255078.52 |
| 19 | 2013-12 | 2346.17 | 914.03 | 1432.14 | 253646.39 |
| 20 | 2014-01 | 2346.17 | 908.90 | 1437.27 | 252209.12 |
| 21 | 2014-02 | 2346.17 | 903.75 | 1442.42 | 250766.70 |
| 22 | 2014-03 | 2346.17 | 898.58 | 1447.59 | 249319.12 |
| 23 | 2014-04 | 2346.17 | 893.39 | 1452.77 | 247866.34 |
| 24 | 2014-05 | 2346.17 | 888.19 | 1457.98 | 246408.36 |
| 25 | 2014-06 | 2346.17 | 882.96 | 1463.20 | 244945.16 |
| 26 | 2014-07 | 2346.17 | 877.72 | 1468.45 | 243476.71 |
| 27 | 2014-08 | 2346.17 | 872.46 | 1473.71 | 242003.00 |
| 28 | 2014-09 | 2346.17 | 867.18 | 1478.99 | 240524.01 |
| 29 | 2014-10 | 2346.17 | 861.88 | 1484.29 | 239039.72 |
| 30 | 2014-11 | 2346.17 | 856.56 | 1489.61 | 237550.12 |
| 31 | 2014-12 | 2346.17 | 851.22 | 1494.95 | 236055.17 |
| 32 | 2015-01 | 2346.17 | 845.86 | 1500.30 | 234554.87 |
| 33 | 2015-02 | 2346.17 | 840.49 | 1505.68 | 233049.19 |
| 34 | 2015-03 | 2346.17 | 835.09 | 1511.07 | 231538.11 |
| 35 | 2015-04 | 2346.17 | 829.68 | 1516.49 | 230021.63 |
| 36 | 2015-05 | 2346.17 | 824.24 | 1521.92 | 228499.70 |
| 37 | 2015-06 | 2346.17 | 818.79 | 1527.38 | 226972.33 |
| 38 | 2015-07 | 2346.17 | 813.32 | 1532.85 | 225439.48 |
| 39 | 2015-08 | 2346.17 | 807.82 | 1538.34 | 223901.13 |
| 40 | 2015-09 | 2346.17 | 802.31 | 1543.85 | 222357.28 |
| 41 | 2015-10 | 2346.17 | 796.78 | 1549.39 | 220807.89 |
| 42 | 2015-11 | 2346.17 | 791.23 | 1554.94 | 219252.95 |
| 43 | 2015-12 | 2346.17 | 785.66 | 1560.51 | 217692.44 |
| 44 | 2016-01 | 2346.17 | 780.06 | 1566.10 | 216126.34 |
| 45 | 2016-02 | 2346.17 | 774.45 | 1571.71 | 214554.63 |
| 46 | 2016-03 | 2346.17 | 768.82 | 1577.35 | 212977.28 |
| 47 | 2016-04 | 2346.17 | 763.17 | 1583.00 | 211394.28 |
| 48 | 2016-05 | 2346.17 | 757.50 | 1588.67 | 209805.61 |
| 49 | 2016-06 | 2346.17 | 751.80 | 1594.36 | 208211.25 |
| 50 | 2016-07 | 2346.17 | 746.09 | 1600.08 | 206611.17 |
| 51 | 2016-08 | 2346.17 | 740.36 | 1605.81 | 205005.36 |
| 52 | 2016-09 | 2346.17 | 734.60 | 1611.56 | 203393.79 |
| 53 | 2016-10 | 2346.17 | 728.83 | 1617.34 | 201776.46 |
| 54 | 2016-11 | 2346.17 | 723.03 | 1623.13 | 200153.32 |
| 55 | 2016-12 | 2346.17 | 717.22 | 1628.95 | 198524.37 |
| 56 | 2017-01 | 2346.17 | 711.38 | 1634.79 | 196889.58 |
| 57 | 2017-02 | 2346.17 | 705.52 | 1640.65 | 195248.94 |
| 58 | 2017-03 | 2346.17 | 699.64 | 1646.53 | 193602.41 |
| 59 | 2017-04 | 2346.17 | 693.74 | 1652.43 | 191949.99 |
| 60 | 2017-05 | 2346.17 | 687.82 | 1658.35 | 190291.64 |
| 61 | 2017-06 | 2346.17 | 681.88 | 1664.29 | 188627.35 |
| 62 | 2017-07 | 2346.17 | 675.91 | 1670.25 | 186957.10 |
| 63 | 2017-08 | 2346.17 | 669.93 | 1676.24 | 185280.86 |
| 64 | 2017-09 | 2346.17 | 663.92 | 1682.24 | 183598.62 |
| 65 | 2017-10 | 2346.17 | 657.90 | 1688.27 | 181910.34 |
| 66 | 2017-11 | 2346.17 | 651.85 | 1694.32 | 180216.02 |
| 67 | 2017-12 | 2346.17 | 645.77 | 1700.39 | 178515.63 |
| 68 | 2018-01 | 2346.17 | 639.68 | 1706.49 | 176809.14 |
| 69 | 2018-02 | 2346.17 | 633.57 | 1712.60 | 175096.54 |
| 70 | 2018-03 | 2346.17 | 627.43 | 1718.74 | 173377.80 |
| 71 | 2018-04 | 2346.17 | 621.27 | 1724.90 | 171652.91 |
| 72 | 2018-05 | 2346.17 | 615.09 | 1731.08 | 169921.83 |
| 73 | 2018-06 | 2346.17 | 608.89 | 1737.28 | 168184.55 |
| 74 | 2018-07 | 2346.17 | 602.66 | 1743.51 | 166441.04 |
| 75 | 2018-08 | 2346.17 | 596.41 | 1749.75 | 164691.29 |
| 76 | 2018-09 | 2346.17 | 590.14 | 1756.02 | 162935.27 |
| 77 | 2018-10 | 2346.17 | 583.85 | 1762.32 | 161172.95 |
| 78 | 2018-11 | 2346.17 | 577.54 | 1768.63 | 159404.32 |
| 79 | 2018-12 | 2346.17 | 571.20 | 1774.97 | 157629.35 |
| 80 | 2019-01 | 2346.17 | 564.84 | 1781.33 | 155848.02 |
| 81 | 2019-02 | 2346.17 | 558.46 | 1787.71 | 154060.31 |
| 82 | 2019-03 | 2346.17 | 552.05 | 1794.12 | 152266.20 |
| 83 | 2019-04 | 2346.17 | 545.62 | 1800.55 | 150465.65 |
| 84 | 2019-05 | 2346.17 | 539.17 | 1807.00 | 148658.65 |
| 85 | 2019-06 | 2346.17 | 532.69 | 1813.47 | 146845.18 |
| 86 | 2019-07 | 2346.17 | 526.20 | 1819.97 | 145025.20 |
| 87 | 2019-08 | 2346.17 | 519.67 | 1826.49 | 143198.71 |
| 88 | 2019-09 | 2346.17 | 513.13 | 1833.04 | 141365.67 |
| 89 | 2019-10 | 2346.17 | 506.56 | 1839.61 | 139526.07 |
| 90 | 2019-11 | 2346.17 | 499.97 | 1846.20 | 137679.87 |
| 91 | 2019-12 | 2346.17 | 493.35 | 1852.81 | 135827.05 |
| 92 | 2020-01 | 2346.17 | 486.71 | 1859.45 | 133967.60 |
| 93 | 2020-02 | 2346.17 | 480.05 | 1866.12 | 132101.48 |
| 94 | 2020-03 | 2346.17 | 473.36 | 1872.80 | 130228.68 |
| 95 | 2020-04 | 2346.17 | 466.65 | 1879.51 | 128349.17 |
| 96 | 2020-05 | 2346.17 | 459.92 | 1886.25 | 126462.92 |
| 97 | 2020-06 | 2346.17 | 453.16 | 1893.01 | 124569.91 |
| 98 | 2020-07 | 2346.17 | 446.38 | 1899.79 | 122670.12 |
| 99 | 2020-08 | 2346.17 | 439.57 | 1906.60 | 120763.52 |
| 100 | 2020-09 | 2346.17 | 432.74 | 1913.43 | 118850.09 |
| 101 | 2020-10 | 2346.17 | 425.88 | 1920.29 | 116929.80 |
| 102 | 2020-11 | 2346.17 | 419.00 | 1927.17 | 115002.63 |
| 103 | 2020-12 | 2346.17 | 412.09 | 1934.07 | 113068.56 |
| 104 | 2021-01 | 2346.17 | 405.16 | 1941.00 | 111127.55 |
| 105 | 2021-02 | 2346.17 | 398.21 | 1947.96 | 109179.59 |
| 106 | 2021-03 | 2346.17 | 391.23 | 1954.94 | 107224.65 |
| 107 | 2021-04 | 2346.17 | 384.22 | 1961.95 | 105262.70 |
| 108 | 2021-05 | 2346.17 | 377.19 | 1968.98 | 103293.73 |
| 109 | 2021-06 | 2346.17 | 370.14 | 1976.03 | 101317.70 |
| 110 | 2021-07 | 2346.17 | 363.06 | 1983.11 | 99334.59 |
| 111 | 2021-08 | 2346.17 | 355.95 | 1990.22 | 97344.37 |
| 112 | 2021-09 | 2346.17 | 348.82 | 1997.35 | 95347.02 |
| 113 | 2021-10 | 2346.17 | 341.66 | 2004.51 | 93342.51 |
| 114 | 2021-11 | 2346.17 | 334.48 | 2011.69 | 91330.82 |
| 115 | 2021-12 | 2346.17 | 327.27 | 2018.90 | 89311.92 |
| 116 | 2022-01 | 2346.17 | 320.03 | 2026.13 | 87285.79 |
| 117 | 2022-02 | 2346.17 | 312.77 | 2033.39 | 85252.40 |
| 118 | 2022-03 | 2346.17 | 305.49 | 2040.68 | 83211.72 |
| 119 | 2022-04 | 2346.17 | 298.18 | 2047.99 | 81163.73 |
| 120 | 2022-05 | 2346.17 | 290.84 | 2055.33 | 79108.40 |
| 121 | 2022-06 | 2346.17 | 283.47 | 2062.70 | 77045.70 |
| 122 | 2022-07 | 2346.17 | 276.08 | 2070.09 | 74975.61 |
| 123 | 2022-08 | 2346.17 | 268.66 | 2077.50 | 72898.11 |
| 124 | 2022-09 | 2346.17 | 261.22 | 2084.95 | 70813.16 |
| 125 | 2022-10 | 2346.17 | 253.75 | 2092.42 | 68720.74 |
| 126 | 2022-11 | 2346.17 | 246.25 | 2099.92 | 66620.82 |
| 127 | 2022-12 | 2346.17 | 238.72 | 2107.44 | 64513.38 |
| 128 | 2023-01 | 2346.17 | 231.17 | 2114.99 | 62398.39 |
| 129 | 2023-02 | 2346.17 | 223.59 | 2122.57 | 60275.81 |
| 130 | 2023-03 | 2346.17 | 215.99 | 2130.18 | 58145.63 |
| 131 | 2023-04 | 2346.17 | 208.36 | 2137.81 | 56007.82 |
| 132 | 2023-05 | 2346.17 | 200.69 | 2145.47 | 53862.35 |
| 133 | 2023-06 | 2346.17 | 193.01 | 2153.16 | 51709.19 |
| 134 | 2023-07 | 2346.17 | 185.29 | 2160.88 | 49548.31 |
| 135 | 2023-08 | 2346.17 | 177.55 | 2168.62 | 47379.69 |
| 136 | 2023-09 | 2346.17 | 169.78 | 2176.39 | 45203.30 |
| 137 | 2023-10 | 2346.17 | 161.98 | 2184.19 | 43019.12 |
| 138 | 2023-11 | 2346.17 | 154.15 | 2192.02 | 40827.10 |
| 139 | 2023-12 | 2346.17 | 146.30 | 2199.87 | 38627.23 |
| 140 | 2024-01 | 2346.17 | 138.41 | 2207.75 | 36419.48 |
| 141 | 2024-02 | 2346.17 | 130.50 | 2215.66 | 34203.81 |
| 142 | 2024-03 | 2346.17 | 122.56 | 2223.60 | 31980.21 |
| 143 | 2024-04 | 2346.17 | 114.60 | 2231.57 | 29748.64 |
| 144 | 2024-05 | 2346.17 | 106.60 | 2239.57 | 27509.07 |
| 145 | 2024-06 | 2346.17 | 98.57 | 2247.59 | 25261.48 |
| 146 | 2024-07 | 2346.17 | 90.52 | 2255.65 | 23005.83 |
| 147 | 2024-08 | 2346.17 | 82.44 | 2263.73 | 20742.10 |
| 148 | 2024-09 | 2346.17 | 74.33 | 2271.84 | 18470.26 |
| 149 | 2024-10 | 2346.17 | 66.19 | 2279.98 | 16190.28 |
| 150 | 2024-11 | 2346.17 | 58.02 | 2288.15 | 13902.13 |
| 151 | 2024-12 | 2346.17 | 49.82 | 2296.35 | 11605.78 |
| 152 | 2025-01 | 2346.17 | 41.59 | 2304.58 | 9301.20 |
| 153 | 2025-02 | 2346.17 | 33.33 | 2312.84 | 6988.36 |
| 154 | 2025-03 | 2346.17 | 25.04 | 2321.13 | 4667.23 |
| 155 | 2025-04 | 2346.17 | 16.72 | 2329.44 | 2337.79 |
| 156 | 2025-05 | 2346.17 | 8.38 | 2337.79 | 0.00 |
等额本金还款方式：
贷款总额：28万
还款月数：13年
首月还款：2798.21元
每月递减：6.43元
利息总额：7.88万
本息合计：35.88万
节省利息：7240.4元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2012-06 | 2798.21 | 1003.33 | 1794.87 | 278205.13 |
| 2 | 2012-07 | 2791.77 | 996.90 | 1794.87 | 276410.26 |
| 3 | 2012-08 | 2785.34 | 990.47 | 1794.87 | 274615.38 |
| 4 | 2012-09 | 2778.91 | 984.04 | 1794.87 | 272820.51 |
| 5 | 2012-10 | 2772.48 | 977.61 | 1794.87 | 271025.64 |
| 6 | 2012-11 | 2766.05 | 971.18 | 1794.87 | 269230.77 |
| 7 | 2012-12 | 2759.62 | 964.74 | 1794.87 | 267435.90 |
| 8 | 2013-01 | 2753.18 | 958.31 | 1794.87 | 265641.03 |
| 9 | 2013-02 | 2746.75 | 951.88 | 1794.87 | 263846.15 |
| 10 | 2013-03 | 2740.32 | 945.45 | 1794.87 | 262051.28 |
| 11 | 2013-04 | 2733.89 | 939.02 | 1794.87 | 260256.41 |
| 12 | 2013-05 | 2727.46 | 932.59 | 1794.87 | 258461.54 |
| 13 | 2013-06 | 2721.03 | 926.15 | 1794.87 | 256666.67 |
| 14 | 2013-07 | 2714.59 | 919.72 | 1794.87 | 254871.79 |
| 15 | 2013-08 | 2708.16 | 913.29 | 1794.87 | 253076.92 |
| 16 | 2013-09 | 2701.73 | 906.86 | 1794.87 | 251282.05 |
| 17 | 2013-10 | 2695.30 | 900.43 | 1794.87 | 249487.18 |
| 18 | 2013-11 | 2688.87 | 894.00 | 1794.87 | 247692.31 |
| 19 | 2013-12 | 2682.44 | 887.56 | 1794.87 | 245897.44 |
| 20 | 2014-01 | 2676.00 | 881.13 | 1794.87 | 244102.56 |
| 21 | 2014-02 | 2669.57 | 874.70 | 1794.87 | 242307.69 |
| 22 | 2014-03 | 2663.14 | 868.27 | 1794.87 | 240512.82 |
| 23 | 2014-04 | 2656.71 | 861.84 | 1794.87 | 238717.95 |
| 24 | 2014-05 | 2650.28 | 855.41 | 1794.87 | 236923.08 |
| 25 | 2014-06 | 2643.85 | 848.97 | 1794.87 | 235128.21 |
| 26 | 2014-07 | 2637.41 | 842.54 | 1794.87 | 233333.33 |
| 27 | 2014-08 | 2630.98 | 836.11 | 1794.87 | 231538.46 |
| 28 | 2014-09 | 2624.55 | 829.68 | 1794.87 | 229743.59 |
| 29 | 2014-10 | 2618.12 | 823.25 | 1794.87 | 227948.72 |
| 30 | 2014-11 | 2611.69 | 816.82 | 1794.87 | 226153.85 |
| 31 | 2014-12 | 2605.26 | 810.38 | 1794.87 | 224358.97 |
| 32 | 2015-01 | 2598.82 | 803.95 | 1794.87 | 222564.10 |
| 33 | 2015-02 | 2592.39 | 797.52 | 1794.87 | 220769.23 |
| 34 | 2015-03 | 2585.96 | 791.09 | 1794.87 | 218974.36 |
| 35 | 2015-04 | 2579.53 | 784.66 | 1794.87 | 217179.49 |
| 36 | 2015-05 | 2573.10 | 778.23 | 1794.87 | 215384.62 |
| 37 | 2015-06 | 2566.67 | 771.79 | 1794.87 | 213589.74 |
| 38 | 2015-07 | 2560.24 | 765.36 | 1794.87 | 211794.87 |
| 39 | 2015-08 | 2553.80 | 758.93 | 1794.87 | 210000.00 |
| 40 | 2015-09 | 2547.37 | 752.50 | 1794.87 | 208205.13 |
| 41 | 2015-10 | 2540.94 | 746.07 | 1794.87 | 206410.26 |
| 42 | 2015-11 | 2534.51 | 739.64 | 1794.87 | 204615.38 |
| 43 | 2015-12 | 2528.08 | 733.21 | 1794.87 | 202820.51 |
| 44 | 2016-01 | 2521.65 | 726.77 | 1794.87 | 201025.64 |
| 45 | 2016-02 | 2515.21 | 720.34 | 1794.87 | 199230.77 |
| 46 | 2016-03 | 2508.78 | 713.91 | 1794.87 | 197435.90 |
| 47 | 2016-04 | 2502.35 | 707.48 | 1794.87 | 195641.03 |
| 48 | 2016-05 | 2495.92 | 701.05 | 1794.87 | 193846.15 |
| 49 | 2016-06 | 2489.49 | 694.62 | 1794.87 | 192051.28 |
| 50 | 2016-07 | 2483.06 | 688.18 | 1794.87 | 190256.41 |
| 51 | 2016-08 | 2476.62 | 681.75 | 1794.87 | 188461.54 |
| 52 | 2016-09 | 2470.19 | 675.32 | 1794.87 | 186666.67 |
| 53 | 2016-10 | 2463.76 | 668.89 | 1794.87 | 184871.79 |
| 54 | 2016-11 | 2457.33 | 662.46 | 1794.87 | 183076.92 |
| 55 | 2016-12 | 2450.90 | 656.03 | 1794.87 | 181282.05 |
| 56 | 2017-01 | 2444.47 | 649.59 | 1794.87 | 179487.18 |
| 57 | 2017-02 | 2438.03 | 643.16 | 1794.87 | 177692.31 |
| 58 | 2017-03 | 2431.60 | 636.73 | 1794.87 | 175897.44 |
| 59 | 2017-04 | 2425.17 | 630.30 | 1794.87 | 174102.56 |
| 60 | 2017-05 | 2418.74 | 623.87 | 1794.87 | 172307.69 |
| 61 | 2017-06 | 2412.31 | 617.44 | 1794.87 | 170512.82 |
| 62 | 2017-07 | 2405.88 | 611.00 | 1794.87 | 168717.95 |
| 63 | 2017-08 | 2399.44 | 604.57 | 1794.87 | 166923.08 |
| 64 | 2017-09 | 2393.01 | 598.14 | 1794.87 | 165128.21 |
| 65 | 2017-10 | 2386.58 | 591.71 | 1794.87 | 163333.33 |
| 66 | 2017-11 | 2380.15 | 585.28 | 1794.87 | 161538.46 |
| 67 | 2017-12 | 2373.72 | 578.85 | 1794.87 | 159743.59 |
| 68 | 2018-01 | 2367.29 | 572.41 | 1794.87 | 157948.72 |
| 69 | 2018-02 | 2360.85 | 565.98 | 1794.87 | 156153.85 |
| 70 | 2018-03 | 2354.42 | 559.55 | 1794.87 | 154358.97 |
| 71 | 2018-04 | 2347.99 | 553.12 | 1794.87 | 152564.10 |
| 72 | 2018-05 | 2341.56 | 546.69 | 1794.87 | 150769.23 |
| 73 | 2018-06 | 2335.13 | 540.26 | 1794.87 | 148974.36 |
| 74 | 2018-07 | 2328.70 | 533.82 | 1794.87 | 147179.49 |
| 75 | 2018-08 | 2322.26 | 527.39 | 1794.87 | 145384.62 |
| 76 | 2018-09 | 2315.83 | 520.96 | 1794.87 | 143589.74 |
| 77 | 2018-10 | 2309.40 | 514.53 | 1794.87 | 141794.87 |
| 78 | 2018-11 | 2302.97 | 508.10 | 1794.87 | 140000.00 |
| 79 | 2018-12 | 2296.54 | 501.67 | 1794.87 | 138205.13 |
| 80 | 2019-01 | 2290.11 | 495.24 | 1794.87 | 136410.26 |
| 81 | 2019-02 | 2283.68 | 488.80 | 1794.87 | 134615.38 |
| 82 | 2019-03 | 2277.24 | 482.37 | 1794.87 | 132820.51 |
| 83 | 2019-04 | 2270.81 | 475.94 | 1794.87 | 131025.64 |
| 84 | 2019-05 | 2264.38 | 469.51 | 1794.87 | 129230.77 |
| 85 | 2019-06 | 2257.95 | 463.08 | 1794.87 | 127435.90 |
| 86 | 2019-07 | 2251.52 | 456.65 | 1794.87 | 125641.03 |
| 87 | 2019-08 | 2245.09 | 450.21 | 1794.87 | 123846.15 |
| 88 | 2019-09 | 2238.65 | 443.78 | 1794.87 | 122051.28 |
| 89 | 2019-10 | 2232.22 | 437.35 | 1794.87 | 120256.41 |
| 90 | 2019-11 | 2225.79 | 430.92 | 1794.87 | 118461.54 |
| 91 | 2019-12 | 2219.36 | 424.49 | 1794.87 | 116666.67 |
| 92 | 2020-01 | 2212.93 | 418.06 | 1794.87 | 114871.79 |
| 93 | 2020-02 | 2206.50 | 411.62 | 1794.87 | 113076.92 |
| 94 | 2020-03 | 2200.06 | 405.19 | 1794.87 | 111282.05 |
| 95 | 2020-04 | 2193.63 | 398.76 | 1794.87 | 109487.18 |
| 96 | 2020-05 | 2187.20 | 392.33 | 1794.87 | 107692.31 |
| 97 | 2020-06 | 2180.77 | 385.90 | 1794.87 | 105897.44 |
| 98 | 2020-07 | 2174.34 | 379.47 | 1794.87 | 104102.56 |
| 99 | 2020-08 | 2167.91 | 373.03 | 1794.87 | 102307.69 |
| 100 | 2020-09 | 2161.47 | 366.60 | 1794.87 | 100512.82 |
| 101 | 2020-10 | 2155.04 | 360.17 | 1794.87 | 98717.95 |
| 102 | 2020-11 | 2148.61 | 353.74 | 1794.87 | 96923.08 |
| 103 | 2020-12 | 2142.18 | 347.31 | 1794.87 | 95128.21 |
| 104 | 2021-01 | 2135.75 | 340.88 | 1794.87 | 93333.33 |
| 105 | 2021-02 | 2129.32 | 334.44 | 1794.87 | 91538.46 |
| 106 | 2021-03 | 2122.88 | 328.01 | 1794.87 | 89743.59 |
| 107 | 2021-04 | 2116.45 | 321.58 | 1794.87 | 87948.72 |
| 108 | 2021-05 | 2110.02 | 315.15 | 1794.87 | 86153.85 |
| 109 | 2021-06 | 2103.59 | 308.72 | 1794.87 | 84358.97 |
| 110 | 2021-07 | 2097.16 | 302.29 | 1794.87 | 82564.10 |
| 111 | 2021-08 | 2090.73 | 295.85 | 1794.87 | 80769.23 |
| 112 | 2021-09 | 2084.29 | 289.42 | 1794.87 | 78974.36 |
| 113 | 2021-10 | 2077.86 | 282.99 | 1794.87 | 77179.49 |
| 114 | 2021-11 | 2071.43 | 276.56 | 1794.87 | 75384.62 |
| 115 | 2021-12 | 2065.00 | 270.13 | 1794.87 | 73589.74 |
| 116 | 2022-01 | 2058.57 | 263.70 | 1794.87 | 71794.87 |
| 117 | 2022-02 | 2052.14 | 257.26 | 1794.87 | 70000.00 |
| 118 | 2022-03 | 2045.71 | 250.83 | 1794.87 | 68205.13 |
| 119 | 2022-04 | 2039.27 | 244.40 | 1794.87 | 66410.26 |
| 120 | 2022-05 | 2032.84 | 237.97 | 1794.87 | 64615.38 |
| 121 | 2022-06 | 2026.41 | 231.54 | 1794.87 | 62820.51 |
| 122 | 2022-07 | 2019.98 | 225.11 | 1794.87 | 61025.64 |
| 123 | 2022-08 | 2013.55 | 218.68 | 1794.87 | 59230.77 |
| 124 | 2022-09 | 2007.12 | 212.24 | 1794.87 | 57435.90 |
| 125 | 2022-10 | 2000.68 | 205.81 | 1794.87 | 55641.03 |
| 126 | 2022-11 | 1994.25 | 199.38 | 1794.87 | 53846.15 |
| 127 | 2022-12 | 1987.82 | 192.95 | 1794.87 | 52051.28 |
| 128 | 2023-01 | 1981.39 | 186.52 | 1794.87 | 50256.41 |
| 129 | 2023-02 | 1974.96 | 180.09 | 1794.87 | 48461.54 |
| 130 | 2023-03 | 1968.53 | 173.65 | 1794.87 | 46666.67 |
| 131 | 2023-04 | 1962.09 | 167.22 | 1794.87 | 44871.79 |
| 132 | 2023-05 | 1955.66 | 160.79 | 1794.87 | 43076.92 |
| 133 | 2023-06 | 1949.23 | 154.36 | 1794.87 | 41282.05 |
| 134 | 2023-07 | 1942.80 | 147.93 | 1794.87 | 39487.18 |
| 135 | 2023-08 | 1936.37 | 141.50 | 1794.87 | 37692.31 |
| 136 | 2023-09 | 1929.94 | 135.06 | 1794.87 | 35897.44 |
| 137 | 2023-10 | 1923.50 | 128.63 | 1794.87 | 34102.56 |
| 138 | 2023-11 | 1917.07 | 122.20 | 1794.87 | 32307.69 |
| 139 | 2023-12 | 1910.64 | 115.77 | 1794.87 | 30512.82 |
| 140 | 2024-01 | 1904.21 | 109.34 | 1794.87 | 28717.95 |
| 141 | 2024-02 | 1897.78 | 102.91 | 1794.87 | 26923.08 |
| 142 | 2024-03 | 1891.35 | 96.47 | 1794.87 | 25128.21 |
| 143 | 2024-04 | 1884.91 | 90.04 | 1794.87 | 23333.33 |
| 144 | 2024-05 | 1878.48 | 83.61 | 1794.87 | 21538.46 |
| 145 | 2024-06 | 1872.05 | 77.18 | 1794.87 | 19743.59 |
| 146 | 2024-07 | 1865.62 | 70.75 | 1794.87 | 17948.72 |
| 147 | 2024-08 | 1859.19 | 64.32 | 1794.87 | 16153.85 |
| 148 | 2024-09 | 1852.76 | 57.88 | 1794.87 | 14358.97 |
| 149 | 2024-10 | 1846.32 | 51.45 | 1794.87 | 12564.10 |
| 150 | 2024-11 | 1839.89 | 45.02 | 1794.87 | 10769.23 |
| 151 | 2024-12 | 1833.46 | 38.59 | 1794.87 | 8974.36 |
| 152 | 2025-01 | 1827.03 | 32.16 | 1794.87 | 7179.49 |
| 153 | 2025-02 | 1820.60 | 25.73 | 1794.87 | 5384.62 |
| 154 | 2025-03 | 1814.17 | 19.29 | 1794.87 | 3589.74 |
| 155 | 2025-04 | 1807.74 | 12.86 | 1794.87 | 1794.87 |
| 156 | 2025-05 | 1801.30 | 6.43 | 1794.87 | 0.00 |