贷款24.35万（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：24.35万
还款月数：13年
每月还款：1950.85元
利息总额：6.08万
本息合计：30.43万
| 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 | 1950.85 | 720.32 | 1230.53 | 242256.97 |
| 2 | 2025-07 | 1950.85 | 716.68 | 1234.17 | 241022.80 |
| 3 | 2025-08 | 1950.85 | 713.03 | 1237.82 | 239784.98 |
| 4 | 2025-09 | 1950.85 | 709.36 | 1241.48 | 238543.49 |
| 5 | 2025-10 | 1950.85 | 705.69 | 1245.16 | 237298.34 |
| 6 | 2025-11 | 1950.85 | 702.01 | 1248.84 | 236049.50 |
| 7 | 2025-12 | 1950.85 | 698.31 | 1252.53 | 234796.96 |
| 8 | 2026-01 | 1950.85 | 694.61 | 1256.24 | 233540.72 |
| 9 | 2026-02 | 1950.85 | 690.89 | 1259.96 | 232280.77 |
| 10 | 2026-03 | 1950.85 | 687.16 | 1263.68 | 231017.08 |
| 11 | 2026-04 | 1950.85 | 683.43 | 1267.42 | 229749.66 |
| 12 | 2026-05 | 1950.85 | 679.68 | 1271.17 | 228478.49 |
| 13 | 2026-06 | 1950.85 | 675.92 | 1274.93 | 227203.56 |
| 14 | 2026-07 | 1950.85 | 672.14 | 1278.70 | 225924.86 |
| 15 | 2026-08 | 1950.85 | 668.36 | 1282.49 | 224642.37 |
| 16 | 2026-09 | 1950.85 | 664.57 | 1286.28 | 223356.09 |
| 17 | 2026-10 | 1950.85 | 660.76 | 1290.09 | 222066.00 |
| 18 | 2026-11 | 1950.85 | 656.95 | 1293.90 | 220772.10 |
| 19 | 2026-12 | 1950.85 | 653.12 | 1297.73 | 219474.37 |
| 20 | 2027-01 | 1950.85 | 649.28 | 1301.57 | 218172.80 |
| 21 | 2027-02 | 1950.85 | 645.43 | 1305.42 | 216867.38 |
| 22 | 2027-03 | 1950.85 | 641.57 | 1309.28 | 215558.10 |
| 23 | 2027-04 | 1950.85 | 637.69 | 1313.15 | 214244.95 |
| 24 | 2027-05 | 1950.85 | 633.81 | 1317.04 | 212927.91 |
| 25 | 2027-06 | 1950.85 | 629.91 | 1320.94 | 211606.97 |
| 26 | 2027-07 | 1950.85 | 626.00 | 1324.84 | 210282.13 |
| 27 | 2027-08 | 1950.85 | 622.08 | 1328.76 | 208953.37 |
| 28 | 2027-09 | 1950.85 | 618.15 | 1332.69 | 207620.67 |
| 29 | 2027-10 | 1950.85 | 614.21 | 1336.64 | 206284.04 |
| 30 | 2027-11 | 1950.85 | 610.26 | 1340.59 | 204943.45 |
| 31 | 2027-12 | 1950.85 | 606.29 | 1344.56 | 203598.89 |
| 32 | 2028-01 | 1950.85 | 602.31 | 1348.53 | 202250.36 |
| 33 | 2028-02 | 1950.85 | 598.32 | 1352.52 | 200897.83 |
| 34 | 2028-03 | 1950.85 | 594.32 | 1356.52 | 199541.31 |
| 35 | 2028-04 | 1950.85 | 590.31 | 1360.54 | 198180.77 |
| 36 | 2028-05 | 1950.85 | 586.28 | 1364.56 | 196816.21 |
| 37 | 2028-06 | 1950.85 | 582.25 | 1368.60 | 195447.61 |
| 38 | 2028-07 | 1950.85 | 578.20 | 1372.65 | 194074.96 |
| 39 | 2028-08 | 1950.85 | 574.14 | 1376.71 | 192698.25 |
| 40 | 2028-09 | 1950.85 | 570.07 | 1380.78 | 191317.47 |
| 41 | 2028-10 | 1950.85 | 565.98 | 1384.87 | 189932.60 |
| 42 | 2028-11 | 1950.85 | 561.88 | 1388.96 | 188543.64 |
| 43 | 2028-12 | 1950.85 | 557.77 | 1393.07 | 187150.57 |
| 44 | 2029-01 | 1950.85 | 553.65 | 1397.19 | 185753.37 |
| 45 | 2029-02 | 1950.85 | 549.52 | 1401.33 | 184352.05 |
| 46 | 2029-03 | 1950.85 | 545.37 | 1405.47 | 182946.57 |
| 47 | 2029-04 | 1950.85 | 541.22 | 1409.63 | 181536.94 |
| 48 | 2029-05 | 1950.85 | 537.05 | 1413.80 | 180123.14 |
| 49 | 2029-06 | 1950.85 | 532.86 | 1417.98 | 178705.16 |
| 50 | 2029-07 | 1950.85 | 528.67 | 1422.18 | 177282.98 |
| 51 | 2029-08 | 1950.85 | 524.46 | 1426.39 | 175856.60 |
| 52 | 2029-09 | 1950.85 | 520.24 | 1430.60 | 174425.99 |
| 53 | 2029-10 | 1950.85 | 516.01 | 1434.84 | 172991.15 |
| 54 | 2029-11 | 1950.85 | 511.77 | 1439.08 | 171552.07 |
| 55 | 2029-12 | 1950.85 | 507.51 | 1443.34 | 170108.73 |
| 56 | 2030-01 | 1950.85 | 503.24 | 1447.61 | 168661.12 |
| 57 | 2030-02 | 1950.85 | 498.96 | 1451.89 | 167209.23 |
| 58 | 2030-03 | 1950.85 | 494.66 | 1456.19 | 165753.05 |
| 59 | 2030-04 | 1950.85 | 490.35 | 1460.49 | 164292.55 |
| 60 | 2030-05 | 1950.85 | 486.03 | 1464.82 | 162827.74 |
| 61 | 2030-06 | 1950.85 | 481.70 | 1469.15 | 161358.59 |
| 62 | 2030-07 | 1950.85 | 477.35 | 1473.49 | 159885.09 |
| 63 | 2030-08 | 1950.85 | 472.99 | 1477.85 | 158407.24 |
| 64 | 2030-09 | 1950.85 | 468.62 | 1482.23 | 156925.01 |
| 65 | 2030-10 | 1950.85 | 464.24 | 1486.61 | 155438.40 |
| 66 | 2030-11 | 1950.85 | 459.84 | 1491.01 | 153947.39 |
| 67 | 2030-12 | 1950.85 | 455.43 | 1495.42 | 152451.97 |
| 68 | 2031-01 | 1950.85 | 451.00 | 1499.84 | 150952.13 |
| 69 | 2031-02 | 1950.85 | 446.57 | 1504.28 | 149447.85 |
| 70 | 2031-03 | 1950.85 | 442.12 | 1508.73 | 147939.12 |
| 71 | 2031-04 | 1950.85 | 437.65 | 1513.19 | 146425.92 |
| 72 | 2031-05 | 1950.85 | 433.18 | 1517.67 | 144908.25 |
| 73 | 2031-06 | 1950.85 | 428.69 | 1522.16 | 143386.09 |
| 74 | 2031-07 | 1950.85 | 424.18 | 1526.66 | 141859.43 |
| 75 | 2031-08 | 1950.85 | 419.67 | 1531.18 | 140328.25 |
| 76 | 2031-09 | 1950.85 | 415.14 | 1535.71 | 138792.54 |
| 77 | 2031-10 | 1950.85 | 410.59 | 1540.25 | 137252.29 |
| 78 | 2031-11 | 1950.85 | 406.04 | 1544.81 | 135707.48 |
| 79 | 2031-12 | 1950.85 | 401.47 | 1549.38 | 134158.10 |
| 80 | 2032-01 | 1950.85 | 396.88 | 1553.96 | 132604.14 |
| 81 | 2032-02 | 1950.85 | 392.29 | 1558.56 | 131045.58 |
| 82 | 2032-03 | 1950.85 | 387.68 | 1563.17 | 129482.40 |
| 83 | 2032-04 | 1950.85 | 383.05 | 1567.80 | 127914.61 |
| 84 | 2032-05 | 1950.85 | 378.41 | 1572.43 | 126342.18 |
| 85 | 2032-06 | 1950.85 | 373.76 | 1577.09 | 124765.09 |
| 86 | 2032-07 | 1950.85 | 369.10 | 1581.75 | 123183.34 |
| 87 | 2032-08 | 1950.85 | 364.42 | 1586.43 | 121596.91 |
| 88 | 2032-09 | 1950.85 | 359.72 | 1591.12 | 120005.79 |
| 89 | 2032-10 | 1950.85 | 355.02 | 1595.83 | 118409.96 |
| 90 | 2032-11 | 1950.85 | 350.30 | 1600.55 | 116809.41 |
| 91 | 2032-12 | 1950.85 | 345.56 | 1605.29 | 115204.12 |
| 92 | 2033-01 | 1950.85 | 340.81 | 1610.04 | 113594.08 |
| 93 | 2033-02 | 1950.85 | 336.05 | 1614.80 | 111979.29 |
| 94 | 2033-03 | 1950.85 | 331.27 | 1619.58 | 110359.71 |
| 95 | 2033-04 | 1950.85 | 326.48 | 1624.37 | 108735.34 |
| 96 | 2033-05 | 1950.85 | 321.68 | 1629.17 | 107106.17 |
| 97 | 2033-06 | 1950.85 | 316.86 | 1633.99 | 105472.18 |
| 98 | 2033-07 | 1950.85 | 312.02 | 1638.83 | 103833.35 |
| 99 | 2033-08 | 1950.85 | 307.17 | 1643.67 | 102189.68 |
| 100 | 2033-09 | 1950.85 | 302.31 | 1648.54 | 100541.15 |
| 101 | 2033-10 | 1950.85 | 297.43 | 1653.41 | 98887.73 |
| 102 | 2033-11 | 1950.85 | 292.54 | 1658.30 | 97229.43 |
| 103 | 2033-12 | 1950.85 | 287.64 | 1663.21 | 95566.22 |
| 104 | 2034-01 | 1950.85 | 282.72 | 1668.13 | 93898.09 |
| 105 | 2034-02 | 1950.85 | 277.78 | 1673.07 | 92225.02 |
| 106 | 2034-03 | 1950.85 | 272.83 | 1678.02 | 90547.01 |
| 107 | 2034-04 | 1950.85 | 267.87 | 1682.98 | 88864.03 |
| 108 | 2034-05 | 1950.85 | 262.89 | 1687.96 | 87176.07 |
| 109 | 2034-06 | 1950.85 | 257.90 | 1692.95 | 85483.12 |
| 110 | 2034-07 | 1950.85 | 252.89 | 1697.96 | 83785.16 |
| 111 | 2034-08 | 1950.85 | 247.86 | 1702.98 | 82082.17 |
| 112 | 2034-09 | 1950.85 | 242.83 | 1708.02 | 80374.15 |
| 113 | 2034-10 | 1950.85 | 237.77 | 1713.07 | 78661.08 |
| 114 | 2034-11 | 1950.85 | 232.71 | 1718.14 | 76942.94 |
| 115 | 2034-12 | 1950.85 | 227.62 | 1723.22 | 75219.71 |
| 116 | 2035-01 | 1950.85 | 222.52 | 1728.32 | 73491.39 |
| 117 | 2035-02 | 1950.85 | 217.41 | 1733.44 | 71757.96 |
| 118 | 2035-03 | 1950.85 | 212.28 | 1738.56 | 70019.39 |
| 119 | 2035-04 | 1950.85 | 207.14 | 1743.71 | 68275.69 |
| 120 | 2035-05 | 1950.85 | 201.98 | 1748.87 | 66526.82 |
| 121 | 2035-06 | 1950.85 | 196.81 | 1754.04 | 64772.78 |
| 122 | 2035-07 | 1950.85 | 191.62 | 1759.23 | 63013.55 |
| 123 | 2035-08 | 1950.85 | 186.42 | 1764.43 | 61249.12 |
| 124 | 2035-09 | 1950.85 | 181.20 | 1769.65 | 59479.47 |
| 125 | 2035-10 | 1950.85 | 175.96 | 1774.89 | 57704.58 |
| 126 | 2035-11 | 1950.85 | 170.71 | 1780.14 | 55924.44 |
| 127 | 2035-12 | 1950.85 | 165.44 | 1785.40 | 54139.04 |
| 128 | 2036-01 | 1950.85 | 160.16 | 1790.69 | 52348.35 |
| 129 | 2036-02 | 1950.85 | 154.86 | 1795.98 | 50552.37 |
| 130 | 2036-03 | 1950.85 | 149.55 | 1801.30 | 48751.07 |
| 131 | 2036-04 | 1950.85 | 144.22 | 1806.63 | 46944.45 |
| 132 | 2036-05 | 1950.85 | 138.88 | 1811.97 | 45132.48 |
| 133 | 2036-06 | 1950.85 | 133.52 | 1817.33 | 43315.15 |
| 134 | 2036-07 | 1950.85 | 128.14 | 1822.71 | 41492.44 |
| 135 | 2036-08 | 1950.85 | 122.75 | 1828.10 | 39664.34 |
| 136 | 2036-09 | 1950.85 | 117.34 | 1833.51 | 37830.84 |
| 137 | 2036-10 | 1950.85 | 111.92 | 1838.93 | 35991.90 |
| 138 | 2036-11 | 1950.85 | 106.48 | 1844.37 | 34147.53 |
| 139 | 2036-12 | 1950.85 | 101.02 | 1849.83 | 32297.71 |
| 140 | 2037-01 | 1950.85 | 95.55 | 1855.30 | 30442.41 |
| 141 | 2037-02 | 1950.85 | 90.06 | 1860.79 | 28581.62 |
| 142 | 2037-03 | 1950.85 | 84.55 | 1866.29 | 26715.32 |
| 143 | 2037-04 | 1950.85 | 79.03 | 1871.81 | 24843.51 |
| 144 | 2037-05 | 1950.85 | 73.50 | 1877.35 | 22966.16 |
| 145 | 2037-06 | 1950.85 | 67.94 | 1882.91 | 21083.25 |
| 146 | 2037-07 | 1950.85 | 62.37 | 1888.48 | 19194.77 |
| 147 | 2037-08 | 1950.85 | 56.78 | 1894.06 | 17300.71 |
| 148 | 2037-09 | 1950.85 | 51.18 | 1899.67 | 15401.05 |
| 149 | 2037-10 | 1950.85 | 45.56 | 1905.29 | 13495.76 |
| 150 | 2037-11 | 1950.85 | 39.92 | 1910.92 | 11584.84 |
| 151 | 2037-12 | 1950.85 | 34.27 | 1916.58 | 9668.26 |
| 152 | 2038-01 | 1950.85 | 28.60 | 1922.25 | 7746.02 |
| 153 | 2038-02 | 1950.85 | 22.92 | 1927.93 | 5818.08 |
| 154 | 2038-03 | 1950.85 | 17.21 | 1933.64 | 3884.45 |
| 155 | 2038-04 | 1950.85 | 11.49 | 1939.36 | 1945.09 |
| 156 | 2038-05 | 1950.85 | 5.75 | 1945.09 | 0.00 |
等额本金还款方式：
贷款总额：24.35万
还款月数：13年
首月还款：2281.13元
每月递减：4.62元
利息总额：5.65万
本息合计：30万
节省利息：4299.79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 | 2281.13 | 720.32 | 1560.82 | 241926.68 |
| 2 | 2025-07 | 2276.52 | 715.70 | 1560.82 | 240365.87 |
| 3 | 2025-08 | 2271.90 | 711.08 | 1560.82 | 238805.05 |
| 4 | 2025-09 | 2267.28 | 706.46 | 1560.82 | 237244.23 |
| 5 | 2025-10 | 2262.66 | 701.85 | 1560.82 | 235683.41 |
| 6 | 2025-11 | 2258.05 | 697.23 | 1560.82 | 234122.60 |
| 7 | 2025-12 | 2253.43 | 692.61 | 1560.82 | 232561.78 |
| 8 | 2026-01 | 2248.81 | 688.00 | 1560.82 | 231000.96 |
| 9 | 2026-02 | 2244.20 | 683.38 | 1560.82 | 229440.14 |
| 10 | 2026-03 | 2239.58 | 678.76 | 1560.82 | 227879.33 |
| 11 | 2026-04 | 2234.96 | 674.14 | 1560.82 | 226318.51 |
| 12 | 2026-05 | 2230.34 | 669.53 | 1560.82 | 224757.69 |
| 13 | 2026-06 | 2225.73 | 664.91 | 1560.82 | 223196.88 |
| 14 | 2026-07 | 2221.11 | 660.29 | 1560.82 | 221636.06 |
| 15 | 2026-08 | 2216.49 | 655.67 | 1560.82 | 220075.24 |
| 16 | 2026-09 | 2211.87 | 651.06 | 1560.82 | 218514.42 |
| 17 | 2026-10 | 2207.26 | 646.44 | 1560.82 | 216953.61 |
| 18 | 2026-11 | 2202.64 | 641.82 | 1560.82 | 215392.79 |
| 19 | 2026-12 | 2198.02 | 637.20 | 1560.82 | 213831.97 |
| 20 | 2027-01 | 2193.40 | 632.59 | 1560.82 | 212271.15 |
| 21 | 2027-02 | 2188.79 | 627.97 | 1560.82 | 210710.34 |
| 22 | 2027-03 | 2184.17 | 623.35 | 1560.82 | 209149.52 |
| 23 | 2027-04 | 2179.55 | 618.73 | 1560.82 | 207588.70 |
| 24 | 2027-05 | 2174.93 | 614.12 | 1560.82 | 206027.88 |
| 25 | 2027-06 | 2170.32 | 609.50 | 1560.82 | 204467.07 |
| 26 | 2027-07 | 2165.70 | 604.88 | 1560.82 | 202906.25 |
| 27 | 2027-08 | 2161.08 | 600.26 | 1560.82 | 201345.43 |
| 28 | 2027-09 | 2156.46 | 595.65 | 1560.82 | 199784.62 |
| 29 | 2027-10 | 2151.85 | 591.03 | 1560.82 | 198223.80 |
| 30 | 2027-11 | 2147.23 | 586.41 | 1560.82 | 196662.98 |
| 31 | 2027-12 | 2142.61 | 581.79 | 1560.82 | 195102.16 |
| 32 | 2028-01 | 2137.99 | 577.18 | 1560.82 | 193541.35 |
| 33 | 2028-02 | 2133.38 | 572.56 | 1560.82 | 191980.53 |
| 34 | 2028-03 | 2128.76 | 567.94 | 1560.82 | 190419.71 |
| 35 | 2028-04 | 2124.14 | 563.32 | 1560.82 | 188858.89 |
| 36 | 2028-05 | 2119.52 | 558.71 | 1560.82 | 187298.08 |
| 37 | 2028-06 | 2114.91 | 554.09 | 1560.82 | 185737.26 |
| 38 | 2028-07 | 2110.29 | 549.47 | 1560.82 | 184176.44 |
| 39 | 2028-08 | 2105.67 | 544.86 | 1560.82 | 182615.63 |
| 40 | 2028-09 | 2101.06 | 540.24 | 1560.82 | 181054.81 |
| 41 | 2028-10 | 2096.44 | 535.62 | 1560.82 | 179493.99 |
| 42 | 2028-11 | 2091.82 | 531.00 | 1560.82 | 177933.17 |
| 43 | 2028-12 | 2087.20 | 526.39 | 1560.82 | 176372.36 |
| 44 | 2029-01 | 2082.59 | 521.77 | 1560.82 | 174811.54 |
| 45 | 2029-02 | 2077.97 | 517.15 | 1560.82 | 173250.72 |
| 46 | 2029-03 | 2073.35 | 512.53 | 1560.82 | 171689.90 |
| 47 | 2029-04 | 2068.73 | 507.92 | 1560.82 | 170129.09 |
| 48 | 2029-05 | 2064.12 | 503.30 | 1560.82 | 168568.27 |
| 49 | 2029-06 | 2059.50 | 498.68 | 1560.82 | 167007.45 |
| 50 | 2029-07 | 2054.88 | 494.06 | 1560.82 | 165446.63 |
| 51 | 2029-08 | 2050.26 | 489.45 | 1560.82 | 163885.82 |
| 52 | 2029-09 | 2045.65 | 484.83 | 1560.82 | 162325.00 |
| 53 | 2029-10 | 2041.03 | 480.21 | 1560.82 | 160764.18 |
| 54 | 2029-11 | 2036.41 | 475.59 | 1560.82 | 159203.37 |
| 55 | 2029-12 | 2031.79 | 470.98 | 1560.82 | 157642.55 |
| 56 | 2030-01 | 2027.18 | 466.36 | 1560.82 | 156081.73 |
| 57 | 2030-02 | 2022.56 | 461.74 | 1560.82 | 154520.91 |
| 58 | 2030-03 | 2017.94 | 457.12 | 1560.82 | 152960.10 |
| 59 | 2030-04 | 2013.32 | 452.51 | 1560.82 | 151399.28 |
| 60 | 2030-05 | 2008.71 | 447.89 | 1560.82 | 149838.46 |
| 61 | 2030-06 | 2004.09 | 443.27 | 1560.82 | 148277.64 |
| 62 | 2030-07 | 1999.47 | 438.65 | 1560.82 | 146716.83 |
| 63 | 2030-08 | 1994.85 | 434.04 | 1560.82 | 145156.01 |
| 64 | 2030-09 | 1990.24 | 429.42 | 1560.82 | 143595.19 |
| 65 | 2030-10 | 1985.62 | 424.80 | 1560.82 | 142034.38 |
| 66 | 2030-11 | 1981.00 | 420.19 | 1560.82 | 140473.56 |
| 67 | 2030-12 | 1976.38 | 415.57 | 1560.82 | 138912.74 |
| 68 | 2031-01 | 1971.77 | 410.95 | 1560.82 | 137351.92 |
| 69 | 2031-02 | 1967.15 | 406.33 | 1560.82 | 135791.11 |
| 70 | 2031-03 | 1962.53 | 401.72 | 1560.82 | 134230.29 |
| 71 | 2031-04 | 1957.92 | 397.10 | 1560.82 | 132669.47 |
| 72 | 2031-05 | 1953.30 | 392.48 | 1560.82 | 131108.65 |
| 73 | 2031-06 | 1948.68 | 387.86 | 1560.82 | 129547.84 |
| 74 | 2031-07 | 1944.06 | 383.25 | 1560.82 | 127987.02 |
| 75 | 2031-08 | 1939.45 | 378.63 | 1560.82 | 126426.20 |
| 76 | 2031-09 | 1934.83 | 374.01 | 1560.82 | 124865.38 |
| 77 | 2031-10 | 1930.21 | 369.39 | 1560.82 | 123304.57 |
| 78 | 2031-11 | 1925.59 | 364.78 | 1560.82 | 121743.75 |
| 79 | 2031-12 | 1920.98 | 360.16 | 1560.82 | 120182.93 |
| 80 | 2032-01 | 1916.36 | 355.54 | 1560.82 | 118622.12 |
| 81 | 2032-02 | 1911.74 | 350.92 | 1560.82 | 117061.30 |
| 82 | 2032-03 | 1907.12 | 346.31 | 1560.82 | 115500.48 |
| 83 | 2032-04 | 1902.51 | 341.69 | 1560.82 | 113939.66 |
| 84 | 2032-05 | 1897.89 | 337.07 | 1560.82 | 112378.85 |
| 85 | 2032-06 | 1893.27 | 332.45 | 1560.82 | 110818.03 |
| 86 | 2032-07 | 1888.65 | 327.84 | 1560.82 | 109257.21 |
| 87 | 2032-08 | 1884.04 | 323.22 | 1560.82 | 107696.39 |
| 88 | 2032-09 | 1879.42 | 318.60 | 1560.82 | 106135.58 |
| 89 | 2032-10 | 1874.80 | 313.98 | 1560.82 | 104574.76 |
| 90 | 2032-11 | 1870.18 | 309.37 | 1560.82 | 103013.94 |
| 91 | 2032-12 | 1865.57 | 304.75 | 1560.82 | 101453.13 |
| 92 | 2033-01 | 1860.95 | 300.13 | 1560.82 | 99892.31 |
| 93 | 2033-02 | 1856.33 | 295.51 | 1560.82 | 98331.49 |
| 94 | 2033-03 | 1851.71 | 290.90 | 1560.82 | 96770.67 |
| 95 | 2033-04 | 1847.10 | 286.28 | 1560.82 | 95209.86 |
| 96 | 2033-05 | 1842.48 | 281.66 | 1560.82 | 93649.04 |
| 97 | 2033-06 | 1837.86 | 277.05 | 1560.82 | 92088.22 |
| 98 | 2033-07 | 1833.24 | 272.43 | 1560.82 | 90527.40 |
| 99 | 2033-08 | 1828.63 | 267.81 | 1560.82 | 88966.59 |
| 100 | 2033-09 | 1824.01 | 263.19 | 1560.82 | 87405.77 |
| 101 | 2033-10 | 1819.39 | 258.58 | 1560.82 | 85844.95 |
| 102 | 2033-11 | 1814.78 | 253.96 | 1560.82 | 84284.13 |
| 103 | 2033-12 | 1810.16 | 249.34 | 1560.82 | 82723.32 |
| 104 | 2034-01 | 1805.54 | 244.72 | 1560.82 | 81162.50 |
| 105 | 2034-02 | 1800.92 | 240.11 | 1560.82 | 79601.68 |
| 106 | 2034-03 | 1796.31 | 235.49 | 1560.82 | 78040.87 |
| 107 | 2034-04 | 1791.69 | 230.87 | 1560.82 | 76480.05 |
| 108 | 2034-05 | 1787.07 | 226.25 | 1560.82 | 74919.23 |
| 109 | 2034-06 | 1782.45 | 221.64 | 1560.82 | 73358.41 |
| 110 | 2034-07 | 1777.84 | 217.02 | 1560.82 | 71797.60 |
| 111 | 2034-08 | 1773.22 | 212.40 | 1560.82 | 70236.78 |
| 112 | 2034-09 | 1768.60 | 207.78 | 1560.82 | 68675.96 |
| 113 | 2034-10 | 1763.98 | 203.17 | 1560.82 | 67115.14 |
| 114 | 2034-11 | 1759.37 | 198.55 | 1560.82 | 65554.33 |
| 115 | 2034-12 | 1754.75 | 193.93 | 1560.82 | 63993.51 |
| 116 | 2035-01 | 1750.13 | 189.31 | 1560.82 | 62432.69 |
| 117 | 2035-02 | 1745.51 | 184.70 | 1560.82 | 60871.88 |
| 118 | 2035-03 | 1740.90 | 180.08 | 1560.82 | 59311.06 |
| 119 | 2035-04 | 1736.28 | 175.46 | 1560.82 | 57750.24 |
| 120 | 2035-05 | 1731.66 | 170.84 | 1560.82 | 56189.42 |
| 121 | 2035-06 | 1727.04 | 166.23 | 1560.82 | 54628.61 |
| 122 | 2035-07 | 1722.43 | 161.61 | 1560.82 | 53067.79 |
| 123 | 2035-08 | 1717.81 | 156.99 | 1560.82 | 51506.97 |
| 124 | 2035-09 | 1713.19 | 152.37 | 1560.82 | 49946.15 |
| 125 | 2035-10 | 1708.57 | 147.76 | 1560.82 | 48385.34 |
| 126 | 2035-11 | 1703.96 | 143.14 | 1560.82 | 46824.52 |
| 127 | 2035-12 | 1699.34 | 138.52 | 1560.82 | 45263.70 |
| 128 | 2036-01 | 1694.72 | 133.91 | 1560.82 | 43702.88 |
| 129 | 2036-02 | 1690.11 | 129.29 | 1560.82 | 42142.07 |
| 130 | 2036-03 | 1685.49 | 124.67 | 1560.82 | 40581.25 |
| 131 | 2036-04 | 1680.87 | 120.05 | 1560.82 | 39020.43 |
| 132 | 2036-05 | 1676.25 | 115.44 | 1560.82 | 37459.62 |
| 133 | 2036-06 | 1671.64 | 110.82 | 1560.82 | 35898.80 |
| 134 | 2036-07 | 1667.02 | 106.20 | 1560.82 | 34337.98 |
| 135 | 2036-08 | 1662.40 | 101.58 | 1560.82 | 32777.16 |
| 136 | 2036-09 | 1657.78 | 96.97 | 1560.82 | 31216.35 |
| 137 | 2036-10 | 1653.17 | 92.35 | 1560.82 | 29655.53 |
| 138 | 2036-11 | 1648.55 | 87.73 | 1560.82 | 28094.71 |
| 139 | 2036-12 | 1643.93 | 83.11 | 1560.82 | 26533.89 |
| 140 | 2037-01 | 1639.31 | 78.50 | 1560.82 | 24973.08 |
| 141 | 2037-02 | 1634.70 | 73.88 | 1560.82 | 23412.26 |
| 142 | 2037-03 | 1630.08 | 69.26 | 1560.82 | 21851.44 |
| 143 | 2037-04 | 1625.46 | 64.64 | 1560.82 | 20290.63 |
| 144 | 2037-05 | 1620.84 | 60.03 | 1560.82 | 18729.81 |
| 145 | 2037-06 | 1616.23 | 55.41 | 1560.82 | 17168.99 |
| 146 | 2037-07 | 1611.61 | 50.79 | 1560.82 | 15608.17 |
| 147 | 2037-08 | 1606.99 | 46.17 | 1560.82 | 14047.36 |
| 148 | 2037-09 | 1602.37 | 41.56 | 1560.82 | 12486.54 |
| 149 | 2037-10 | 1597.76 | 36.94 | 1560.82 | 10925.72 |
| 150 | 2037-11 | 1593.14 | 32.32 | 1560.82 | 9364.90 |
| 151 | 2037-12 | 1588.52 | 27.70 | 1560.82 | 7804.09 |
| 152 | 2038-01 | 1583.90 | 23.09 | 1560.82 | 6243.27 |
| 153 | 2038-02 | 1579.29 | 18.47 | 1560.82 | 4682.45 |
| 154 | 2038-03 | 1574.67 | 13.85 | 1560.82 | 3121.63 |
| 155 | 2038-04 | 1570.05 | 9.23 | 1560.82 | 1560.82 |
| 156 | 2038-05 | 1565.43 | 4.62 | 1560.82 | 0.00 |