贷款31.61万（商业贷款）房贷，还款12年1个月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：31.61万
还款月数：12年1个月
每月还款：2646.51元
利息总额：6.76万
本息合计：38.37万
| 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 | 2646.51 | 869.31 | 1777.20 | 314335.80 |
| 2 | 2025-07 | 2646.51 | 864.42 | 1782.09 | 312553.71 |
| 3 | 2025-08 | 2646.51 | 859.52 | 1786.99 | 310766.72 |
| 4 | 2025-09 | 2646.51 | 854.61 | 1791.90 | 308974.82 |
| 5 | 2025-10 | 2646.51 | 849.68 | 1796.83 | 307177.99 |
| 6 | 2025-11 | 2646.51 | 844.74 | 1801.77 | 305376.21 |
| 7 | 2025-12 | 2646.51 | 839.78 | 1806.73 | 303569.49 |
| 8 | 2026-01 | 2646.51 | 834.82 | 1811.70 | 301757.79 |
| 9 | 2026-02 | 2646.51 | 829.83 | 1816.68 | 299941.11 |
| 10 | 2026-03 | 2646.51 | 824.84 | 1821.67 | 298119.44 |
| 11 | 2026-04 | 2646.51 | 819.83 | 1826.68 | 296292.75 |
| 12 | 2026-05 | 2646.51 | 814.81 | 1831.71 | 294461.05 |
| 13 | 2026-06 | 2646.51 | 809.77 | 1836.74 | 292624.30 |
| 14 | 2026-07 | 2646.51 | 804.72 | 1841.80 | 290782.51 |
| 15 | 2026-08 | 2646.51 | 799.65 | 1846.86 | 288935.65 |
| 16 | 2026-09 | 2646.51 | 794.57 | 1851.94 | 287083.71 |
| 17 | 2026-10 | 2646.51 | 789.48 | 1857.03 | 285226.67 |
| 18 | 2026-11 | 2646.51 | 784.37 | 1862.14 | 283364.54 |
| 19 | 2026-12 | 2646.51 | 779.25 | 1867.26 | 281497.28 |
| 20 | 2027-01 | 2646.51 | 774.12 | 1872.39 | 279624.88 |
| 21 | 2027-02 | 2646.51 | 768.97 | 1877.54 | 277747.34 |
| 22 | 2027-03 | 2646.51 | 763.81 | 1882.71 | 275864.63 |
| 23 | 2027-04 | 2646.51 | 758.63 | 1887.88 | 273976.75 |
| 24 | 2027-05 | 2646.51 | 753.44 | 1893.08 | 272083.67 |
| 25 | 2027-06 | 2646.51 | 748.23 | 1898.28 | 270185.39 |
| 26 | 2027-07 | 2646.51 | 743.01 | 1903.50 | 268281.89 |
| 27 | 2027-08 | 2646.51 | 737.78 | 1908.74 | 266373.15 |
| 28 | 2027-09 | 2646.51 | 732.53 | 1913.99 | 264459.16 |
| 29 | 2027-10 | 2646.51 | 727.26 | 1919.25 | 262539.91 |
| 30 | 2027-11 | 2646.51 | 721.98 | 1924.53 | 260615.39 |
| 31 | 2027-12 | 2646.51 | 716.69 | 1929.82 | 258685.57 |
| 32 | 2028-01 | 2646.51 | 711.39 | 1935.13 | 256750.44 |
| 33 | 2028-02 | 2646.51 | 706.06 | 1940.45 | 254809.99 |
| 34 | 2028-03 | 2646.51 | 700.73 | 1945.78 | 252864.21 |
| 35 | 2028-04 | 2646.51 | 695.38 | 1951.14 | 250913.07 |
| 36 | 2028-05 | 2646.51 | 690.01 | 1956.50 | 248956.57 |
| 37 | 2028-06 | 2646.51 | 684.63 | 1961.88 | 246994.69 |
| 38 | 2028-07 | 2646.51 | 679.24 | 1967.28 | 245027.41 |
| 39 | 2028-08 | 2646.51 | 673.83 | 1972.69 | 243054.72 |
| 40 | 2028-09 | 2646.51 | 668.40 | 1978.11 | 241076.61 |
| 41 | 2028-10 | 2646.51 | 662.96 | 1983.55 | 239093.06 |
| 42 | 2028-11 | 2646.51 | 657.51 | 1989.01 | 237104.06 |
| 43 | 2028-12 | 2646.51 | 652.04 | 1994.48 | 235109.58 |
| 44 | 2029-01 | 2646.51 | 646.55 | 1999.96 | 233109.62 |
| 45 | 2029-02 | 2646.51 | 641.05 | 2005.46 | 231104.16 |
| 46 | 2029-03 | 2646.51 | 635.54 | 2010.98 | 229093.18 |
| 47 | 2029-04 | 2646.51 | 630.01 | 2016.51 | 227076.68 |
| 48 | 2029-05 | 2646.51 | 624.46 | 2022.05 | 225054.62 |
| 49 | 2029-06 | 2646.51 | 618.90 | 2027.61 | 223027.01 |
| 50 | 2029-07 | 2646.51 | 613.32 | 2033.19 | 220993.82 |
| 51 | 2029-08 | 2646.51 | 607.73 | 2038.78 | 218955.05 |
| 52 | 2029-09 | 2646.51 | 602.13 | 2044.39 | 216910.66 |
| 53 | 2029-10 | 2646.51 | 596.50 | 2050.01 | 214860.65 |
| 54 | 2029-11 | 2646.51 | 590.87 | 2055.65 | 212805.01 |
| 55 | 2029-12 | 2646.51 | 585.21 | 2061.30 | 210743.71 |
| 56 | 2030-01 | 2646.51 | 579.55 | 2066.97 | 208676.74 |
| 57 | 2030-02 | 2646.51 | 573.86 | 2072.65 | 206604.09 |
| 58 | 2030-03 | 2646.51 | 568.16 | 2078.35 | 204525.74 |
| 59 | 2030-04 | 2646.51 | 562.45 | 2084.07 | 202441.67 |
| 60 | 2030-05 | 2646.51 | 556.71 | 2089.80 | 200351.88 |
| 61 | 2030-06 | 2646.51 | 550.97 | 2095.54 | 198256.33 |
| 62 | 2030-07 | 2646.51 | 545.20 | 2101.31 | 196155.02 |
| 63 | 2030-08 | 2646.51 | 539.43 | 2107.09 | 194047.94 |
| 64 | 2030-09 | 2646.51 | 533.63 | 2112.88 | 191935.06 |
| 65 | 2030-10 | 2646.51 | 527.82 | 2118.69 | 189816.37 |
| 66 | 2030-11 | 2646.51 | 522.00 | 2124.52 | 187691.85 |
| 67 | 2030-12 | 2646.51 | 516.15 | 2130.36 | 185561.49 |
| 68 | 2031-01 | 2646.51 | 510.29 | 2136.22 | 183425.27 |
| 69 | 2031-02 | 2646.51 | 504.42 | 2142.09 | 181283.18 |
| 70 | 2031-03 | 2646.51 | 498.53 | 2147.98 | 179135.20 |
| 71 | 2031-04 | 2646.51 | 492.62 | 2153.89 | 176981.31 |
| 72 | 2031-05 | 2646.51 | 486.70 | 2159.81 | 174821.49 |
| 73 | 2031-06 | 2646.51 | 480.76 | 2165.75 | 172655.74 |
| 74 | 2031-07 | 2646.51 | 474.80 | 2171.71 | 170484.03 |
| 75 | 2031-08 | 2646.51 | 468.83 | 2177.68 | 168306.35 |
| 76 | 2031-09 | 2646.51 | 462.84 | 2183.67 | 166122.68 |
| 77 | 2031-10 | 2646.51 | 456.84 | 2189.67 | 163933.00 |
| 78 | 2031-11 | 2646.51 | 450.82 | 2195.70 | 161737.31 |
| 79 | 2031-12 | 2646.51 | 444.78 | 2201.73 | 159535.57 |
| 80 | 2032-01 | 2646.51 | 438.72 | 2207.79 | 157327.78 |
| 81 | 2032-02 | 2646.51 | 432.65 | 2213.86 | 155113.92 |
| 82 | 2032-03 | 2646.51 | 426.56 | 2219.95 | 152893.97 |
| 83 | 2032-04 | 2646.51 | 420.46 | 2226.05 | 150667.92 |
| 84 | 2032-05 | 2646.51 | 414.34 | 2232.18 | 148435.75 |
| 85 | 2032-06 | 2646.51 | 408.20 | 2238.31 | 146197.43 |
| 86 | 2032-07 | 2646.51 | 402.04 | 2244.47 | 143952.96 |
| 87 | 2032-08 | 2646.51 | 395.87 | 2250.64 | 141702.32 |
| 88 | 2032-09 | 2646.51 | 389.68 | 2256.83 | 139445.49 |
| 89 | 2032-10 | 2646.51 | 383.48 | 2263.04 | 137182.45 |
| 90 | 2032-11 | 2646.51 | 377.25 | 2269.26 | 134913.19 |
| 91 | 2032-12 | 2646.51 | 371.01 | 2275.50 | 132637.69 |
| 92 | 2033-01 | 2646.51 | 364.75 | 2281.76 | 130355.93 |
| 93 | 2033-02 | 2646.51 | 358.48 | 2288.03 | 128067.90 |
| 94 | 2033-03 | 2646.51 | 352.19 | 2294.33 | 125773.57 |
| 95 | 2033-04 | 2646.51 | 345.88 | 2300.63 | 123472.94 |
| 96 | 2033-05 | 2646.51 | 339.55 | 2306.96 | 121165.98 |
| 97 | 2033-06 | 2646.51 | 333.21 | 2313.31 | 118852.67 |
| 98 | 2033-07 | 2646.51 | 326.84 | 2319.67 | 116533.00 |
| 99 | 2033-08 | 2646.51 | 320.47 | 2326.05 | 114206.96 |
| 100 | 2033-09 | 2646.51 | 314.07 | 2332.44 | 111874.52 |
| 101 | 2033-10 | 2646.51 | 307.65 | 2338.86 | 109535.66 |
| 102 | 2033-11 | 2646.51 | 301.22 | 2345.29 | 107190.37 |
| 103 | 2033-12 | 2646.51 | 294.77 | 2351.74 | 104838.63 |
| 104 | 2034-01 | 2646.51 | 288.31 | 2358.21 | 102480.42 |
| 105 | 2034-02 | 2646.51 | 281.82 | 2364.69 | 100115.73 |
| 106 | 2034-03 | 2646.51 | 275.32 | 2371.19 | 97744.54 |
| 107 | 2034-04 | 2646.51 | 268.80 | 2377.71 | 95366.83 |
| 108 | 2034-05 | 2646.51 | 262.26 | 2384.25 | 92982.57 |
| 109 | 2034-06 | 2646.51 | 255.70 | 2390.81 | 90591.76 |
| 110 | 2034-07 | 2646.51 | 249.13 | 2397.38 | 88194.38 |
| 111 | 2034-08 | 2646.51 | 242.53 | 2403.98 | 85790.40 |
| 112 | 2034-09 | 2646.51 | 235.92 | 2410.59 | 83379.81 |
| 113 | 2034-10 | 2646.51 | 229.29 | 2417.22 | 80962.59 |
| 114 | 2034-11 | 2646.51 | 222.65 | 2423.87 | 78538.73 |
| 115 | 2034-12 | 2646.51 | 215.98 | 2430.53 | 76108.20 |
| 116 | 2035-01 | 2646.51 | 209.30 | 2437.21 | 73670.98 |
| 117 | 2035-02 | 2646.51 | 202.60 | 2443.92 | 71227.07 |
| 118 | 2035-03 | 2646.51 | 195.87 | 2450.64 | 68776.43 |
| 119 | 2035-04 | 2646.51 | 189.14 | 2457.38 | 66319.05 |
| 120 | 2035-05 | 2646.51 | 182.38 | 2464.13 | 63854.92 |
| 121 | 2035-06 | 2646.51 | 175.60 | 2470.91 | 61384.01 |
| 122 | 2035-07 | 2646.51 | 168.81 | 2477.71 | 58906.30 |
| 123 | 2035-08 | 2646.51 | 161.99 | 2484.52 | 56421.78 |
| 124 | 2035-09 | 2646.51 | 155.16 | 2491.35 | 53930.43 |
| 125 | 2035-10 | 2646.51 | 148.31 | 2498.20 | 51432.22 |
| 126 | 2035-11 | 2646.51 | 141.44 | 2505.07 | 48927.15 |
| 127 | 2035-12 | 2646.51 | 134.55 | 2511.96 | 46415.19 |
| 128 | 2036-01 | 2646.51 | 127.64 | 2518.87 | 43896.32 |
| 129 | 2036-02 | 2646.51 | 120.71 | 2525.80 | 41370.52 |
| 130 | 2036-03 | 2646.51 | 113.77 | 2532.74 | 38837.78 |
| 131 | 2036-04 | 2646.51 | 106.80 | 2539.71 | 36298.07 |
| 132 | 2036-05 | 2646.51 | 99.82 | 2546.69 | 33751.38 |
| 133 | 2036-06 | 2646.51 | 92.82 | 2553.70 | 31197.68 |
| 134 | 2036-07 | 2646.51 | 85.79 | 2560.72 | 28636.96 |
| 135 | 2036-08 | 2646.51 | 78.75 | 2567.76 | 26069.20 |
| 136 | 2036-09 | 2646.51 | 71.69 | 2574.82 | 23494.38 |
| 137 | 2036-10 | 2646.51 | 64.61 | 2581.90 | 20912.48 |
| 138 | 2036-11 | 2646.51 | 57.51 | 2589.00 | 18323.47 |
| 139 | 2036-12 | 2646.51 | 50.39 | 2596.12 | 15727.35 |
| 140 | 2037-01 | 2646.51 | 43.25 | 2603.26 | 13124.09 |
| 141 | 2037-02 | 2646.51 | 36.09 | 2610.42 | 10513.67 |
| 142 | 2037-03 | 2646.51 | 28.91 | 2617.60 | 7896.07 |
| 143 | 2037-04 | 2646.51 | 21.71 | 2624.80 | 5271.27 |
| 144 | 2037-05 | 2646.51 | 14.50 | 2632.02 | 2639.25 |
| 145 | 2037-06 | 2646.51 | 7.26 | 2639.25 | 0.00 |
等额本金还款方式：
贷款总额：31.61万
还款月数：12年1个月
首月还款：3049.4元
每月递减：6元
利息总额：6.35万
本息合计：37.96万
节省利息：4171.58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 | 3049.40 | 869.31 | 2180.09 | 313932.91 |
| 2 | 2025-07 | 3043.41 | 863.32 | 2180.09 | 311752.82 |
| 3 | 2025-08 | 3037.41 | 857.32 | 2180.09 | 309572.73 |
| 4 | 2025-09 | 3031.41 | 851.33 | 2180.09 | 307392.64 |
| 5 | 2025-10 | 3025.42 | 845.33 | 2180.09 | 305212.55 |
| 6 | 2025-11 | 3019.42 | 839.33 | 2180.09 | 303032.46 |
| 7 | 2025-12 | 3013.43 | 833.34 | 2180.09 | 300852.37 |
| 8 | 2026-01 | 3007.43 | 827.34 | 2180.09 | 298672.28 |
| 9 | 2026-02 | 3001.44 | 821.35 | 2180.09 | 296492.19 |
| 10 | 2026-03 | 2995.44 | 815.35 | 2180.09 | 294312.10 |
| 11 | 2026-04 | 2989.45 | 809.36 | 2180.09 | 292132.01 |
| 12 | 2026-05 | 2983.45 | 803.36 | 2180.09 | 289951.92 |
| 13 | 2026-06 | 2977.46 | 797.37 | 2180.09 | 287771.83 |
| 14 | 2026-07 | 2971.46 | 791.37 | 2180.09 | 285591.74 |
| 15 | 2026-08 | 2965.47 | 785.38 | 2180.09 | 283411.66 |
| 16 | 2026-09 | 2959.47 | 779.38 | 2180.09 | 281231.57 |
| 17 | 2026-10 | 2953.48 | 773.39 | 2180.09 | 279051.48 |
| 18 | 2026-11 | 2947.48 | 767.39 | 2180.09 | 276871.39 |
| 19 | 2026-12 | 2941.49 | 761.40 | 2180.09 | 274691.30 |
| 20 | 2027-01 | 2935.49 | 755.40 | 2180.09 | 272511.21 |
| 21 | 2027-02 | 2929.50 | 749.41 | 2180.09 | 270331.12 |
| 22 | 2027-03 | 2923.50 | 743.41 | 2180.09 | 268151.03 |
| 23 | 2027-04 | 2917.50 | 737.42 | 2180.09 | 265970.94 |
| 24 | 2027-05 | 2911.51 | 731.42 | 2180.09 | 263790.85 |
| 25 | 2027-06 | 2905.51 | 725.42 | 2180.09 | 261610.76 |
| 26 | 2027-07 | 2899.52 | 719.43 | 2180.09 | 259430.67 |
| 27 | 2027-08 | 2893.52 | 713.43 | 2180.09 | 257250.58 |
| 28 | 2027-09 | 2887.53 | 707.44 | 2180.09 | 255070.49 |
| 29 | 2027-10 | 2881.53 | 701.44 | 2180.09 | 252890.40 |
| 30 | 2027-11 | 2875.54 | 695.45 | 2180.09 | 250710.31 |
| 31 | 2027-12 | 2869.54 | 689.45 | 2180.09 | 248530.22 |
| 32 | 2028-01 | 2863.55 | 683.46 | 2180.09 | 246350.13 |
| 33 | 2028-02 | 2857.55 | 677.46 | 2180.09 | 244170.04 |
| 34 | 2028-03 | 2851.56 | 671.47 | 2180.09 | 241989.95 |
| 35 | 2028-04 | 2845.56 | 665.47 | 2180.09 | 239809.86 |
| 36 | 2028-05 | 2839.57 | 659.48 | 2180.09 | 237629.77 |
| 37 | 2028-06 | 2833.57 | 653.48 | 2180.09 | 235449.68 |
| 38 | 2028-07 | 2827.58 | 647.49 | 2180.09 | 233269.59 |
| 39 | 2028-08 | 2821.58 | 641.49 | 2180.09 | 231089.50 |
| 40 | 2028-09 | 2815.59 | 635.50 | 2180.09 | 228909.41 |
| 41 | 2028-10 | 2809.59 | 629.50 | 2180.09 | 226729.32 |
| 42 | 2028-11 | 2803.60 | 623.51 | 2180.09 | 224549.23 |
| 43 | 2028-12 | 2797.60 | 617.51 | 2180.09 | 222369.14 |
| 44 | 2029-01 | 2791.60 | 611.52 | 2180.09 | 220189.06 |
| 45 | 2029-02 | 2785.61 | 605.52 | 2180.09 | 218008.97 |
| 46 | 2029-03 | 2779.61 | 599.52 | 2180.09 | 215828.88 |
| 47 | 2029-04 | 2773.62 | 593.53 | 2180.09 | 213648.79 |
| 48 | 2029-05 | 2767.62 | 587.53 | 2180.09 | 211468.70 |
| 49 | 2029-06 | 2761.63 | 581.54 | 2180.09 | 209288.61 |
| 50 | 2029-07 | 2755.63 | 575.54 | 2180.09 | 207108.52 |
| 51 | 2029-08 | 2749.64 | 569.55 | 2180.09 | 204928.43 |
| 52 | 2029-09 | 2743.64 | 563.55 | 2180.09 | 202748.34 |
| 53 | 2029-10 | 2737.65 | 557.56 | 2180.09 | 200568.25 |
| 54 | 2029-11 | 2731.65 | 551.56 | 2180.09 | 198388.16 |
| 55 | 2029-12 | 2725.66 | 545.57 | 2180.09 | 196208.07 |
| 56 | 2030-01 | 2719.66 | 539.57 | 2180.09 | 194027.98 |
| 57 | 2030-02 | 2713.67 | 533.58 | 2180.09 | 191847.89 |
| 58 | 2030-03 | 2707.67 | 527.58 | 2180.09 | 189667.80 |
| 59 | 2030-04 | 2701.68 | 521.59 | 2180.09 | 187487.71 |
| 60 | 2030-05 | 2695.68 | 515.59 | 2180.09 | 185307.62 |
| 61 | 2030-06 | 2689.69 | 509.60 | 2180.09 | 183127.53 |
| 62 | 2030-07 | 2683.69 | 503.60 | 2180.09 | 180947.44 |
| 63 | 2030-08 | 2677.70 | 497.61 | 2180.09 | 178767.35 |
| 64 | 2030-09 | 2671.70 | 491.61 | 2180.09 | 176587.26 |
| 65 | 2030-10 | 2665.70 | 485.61 | 2180.09 | 174407.17 |
| 66 | 2030-11 | 2659.71 | 479.62 | 2180.09 | 172227.08 |
| 67 | 2030-12 | 2653.71 | 473.62 | 2180.09 | 170046.99 |
| 68 | 2031-01 | 2647.72 | 467.63 | 2180.09 | 167866.90 |
| 69 | 2031-02 | 2641.72 | 461.63 | 2180.09 | 165686.81 |
| 70 | 2031-03 | 2635.73 | 455.64 | 2180.09 | 163506.72 |
| 71 | 2031-04 | 2629.73 | 449.64 | 2180.09 | 161326.63 |
| 72 | 2031-05 | 2623.74 | 443.65 | 2180.09 | 159146.54 |
| 73 | 2031-06 | 2617.74 | 437.65 | 2180.09 | 156966.46 |
| 74 | 2031-07 | 2611.75 | 431.66 | 2180.09 | 154786.37 |
| 75 | 2031-08 | 2605.75 | 425.66 | 2180.09 | 152606.28 |
| 76 | 2031-09 | 2599.76 | 419.67 | 2180.09 | 150426.19 |
| 77 | 2031-10 | 2593.76 | 413.67 | 2180.09 | 148246.10 |
| 78 | 2031-11 | 2587.77 | 407.68 | 2180.09 | 146066.01 |
| 79 | 2031-12 | 2581.77 | 401.68 | 2180.09 | 143885.92 |
| 80 | 2032-01 | 2575.78 | 395.69 | 2180.09 | 141705.83 |
| 81 | 2032-02 | 2569.78 | 389.69 | 2180.09 | 139525.74 |
| 82 | 2032-03 | 2563.79 | 383.70 | 2180.09 | 137345.65 |
| 83 | 2032-04 | 2557.79 | 377.70 | 2180.09 | 135165.56 |
| 84 | 2032-05 | 2551.79 | 371.71 | 2180.09 | 132985.47 |
| 85 | 2032-06 | 2545.80 | 365.71 | 2180.09 | 130805.38 |
| 86 | 2032-07 | 2539.80 | 359.71 | 2180.09 | 128625.29 |
| 87 | 2032-08 | 2533.81 | 353.72 | 2180.09 | 126445.20 |
| 88 | 2032-09 | 2527.81 | 347.72 | 2180.09 | 124265.11 |
| 89 | 2032-10 | 2521.82 | 341.73 | 2180.09 | 122085.02 |
| 90 | 2032-11 | 2515.82 | 335.73 | 2180.09 | 119904.93 |
| 91 | 2032-12 | 2509.83 | 329.74 | 2180.09 | 117724.84 |
| 92 | 2033-01 | 2503.83 | 323.74 | 2180.09 | 115544.75 |
| 93 | 2033-02 | 2497.84 | 317.75 | 2180.09 | 113364.66 |
| 94 | 2033-03 | 2491.84 | 311.75 | 2180.09 | 111184.57 |
| 95 | 2033-04 | 2485.85 | 305.76 | 2180.09 | 109004.48 |
| 96 | 2033-05 | 2479.85 | 299.76 | 2180.09 | 106824.39 |
| 97 | 2033-06 | 2473.86 | 293.77 | 2180.09 | 104644.30 |
| 98 | 2033-07 | 2467.86 | 287.77 | 2180.09 | 102464.21 |
| 99 | 2033-08 | 2461.87 | 281.78 | 2180.09 | 100284.12 |
| 100 | 2033-09 | 2455.87 | 275.78 | 2180.09 | 98104.03 |
| 101 | 2033-10 | 2449.88 | 269.79 | 2180.09 | 95923.94 |
| 102 | 2033-11 | 2443.88 | 263.79 | 2180.09 | 93743.86 |
| 103 | 2033-12 | 2437.89 | 257.80 | 2180.09 | 91563.77 |
| 104 | 2034-01 | 2431.89 | 251.80 | 2180.09 | 89383.68 |
| 105 | 2034-02 | 2425.89 | 245.81 | 2180.09 | 87203.59 |
| 106 | 2034-03 | 2419.90 | 239.81 | 2180.09 | 85023.50 |
| 107 | 2034-04 | 2413.90 | 233.81 | 2180.09 | 82843.41 |
| 108 | 2034-05 | 2407.91 | 227.82 | 2180.09 | 80663.32 |
| 109 | 2034-06 | 2401.91 | 221.82 | 2180.09 | 78483.23 |
| 110 | 2034-07 | 2395.92 | 215.83 | 2180.09 | 76303.14 |
| 111 | 2034-08 | 2389.92 | 209.83 | 2180.09 | 74123.05 |
| 112 | 2034-09 | 2383.93 | 203.84 | 2180.09 | 71942.96 |
| 113 | 2034-10 | 2377.93 | 197.84 | 2180.09 | 69762.87 |
| 114 | 2034-11 | 2371.94 | 191.85 | 2180.09 | 67582.78 |
| 115 | 2034-12 | 2365.94 | 185.85 | 2180.09 | 65402.69 |
| 116 | 2035-01 | 2359.95 | 179.86 | 2180.09 | 63222.60 |
| 117 | 2035-02 | 2353.95 | 173.86 | 2180.09 | 61042.51 |
| 118 | 2035-03 | 2347.96 | 167.87 | 2180.09 | 58862.42 |
| 119 | 2035-04 | 2341.96 | 161.87 | 2180.09 | 56682.33 |
| 120 | 2035-05 | 2335.97 | 155.88 | 2180.09 | 54502.24 |
| 121 | 2035-06 | 2329.97 | 149.88 | 2180.09 | 52322.15 |
| 122 | 2035-07 | 2323.98 | 143.89 | 2180.09 | 50142.06 |
| 123 | 2035-08 | 2317.98 | 137.89 | 2180.09 | 47961.97 |
| 124 | 2035-09 | 2311.99 | 131.90 | 2180.09 | 45781.88 |
| 125 | 2035-10 | 2305.99 | 125.90 | 2180.09 | 43601.79 |
| 126 | 2035-11 | 2299.99 | 119.90 | 2180.09 | 41421.70 |
| 127 | 2035-12 | 2294.00 | 113.91 | 2180.09 | 39241.61 |
| 128 | 2036-01 | 2288.00 | 107.91 | 2180.09 | 37061.52 |
| 129 | 2036-02 | 2282.01 | 101.92 | 2180.09 | 34881.43 |
| 130 | 2036-03 | 2276.01 | 95.92 | 2180.09 | 32701.34 |
| 131 | 2036-04 | 2270.02 | 89.93 | 2180.09 | 30521.26 |
| 132 | 2036-05 | 2264.02 | 83.93 | 2180.09 | 28341.17 |
| 133 | 2036-06 | 2258.03 | 77.94 | 2180.09 | 26161.08 |
| 134 | 2036-07 | 2252.03 | 71.94 | 2180.09 | 23980.99 |
| 135 | 2036-08 | 2246.04 | 65.95 | 2180.09 | 21800.90 |
| 136 | 2036-09 | 2240.04 | 59.95 | 2180.09 | 19620.81 |
| 137 | 2036-10 | 2234.05 | 53.96 | 2180.09 | 17440.72 |
| 138 | 2036-11 | 2228.05 | 47.96 | 2180.09 | 15260.63 |
| 139 | 2036-12 | 2222.06 | 41.97 | 2180.09 | 13080.54 |
| 140 | 2037-01 | 2216.06 | 35.97 | 2180.09 | 10900.45 |
| 141 | 2037-02 | 2210.07 | 29.98 | 2180.09 | 8720.36 |
| 142 | 2037-03 | 2204.07 | 23.98 | 2180.09 | 6540.27 |
| 143 | 2037-04 | 2198.08 | 17.99 | 2180.09 | 4360.18 |
| 144 | 2037-05 | 2192.08 | 11.99 | 2180.09 | 2180.09 |
| 145 | 2037-06 | 2186.08 | 6.00 | 2180.09 | 0.00 |