贷款24.4万（商业贷款）房贷，还款11年8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：24.4万
还款月数：11年8个月
每月还款：2102.2元
利息总额：5.03万
本息合计：29.43万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2102.20 | 671.00 | 1431.20 | 242568.80 |
| 2 | 2025-11 | 2102.20 | 667.06 | 1435.13 | 241133.67 |
| 3 | 2025-12 | 2102.20 | 663.12 | 1439.08 | 239694.59 |
| 4 | 2026-01 | 2102.20 | 659.16 | 1443.04 | 238251.55 |
| 5 | 2026-02 | 2102.20 | 655.19 | 1447.01 | 236804.54 |
| 6 | 2026-03 | 2102.20 | 651.21 | 1450.99 | 235353.56 |
| 7 | 2026-04 | 2102.20 | 647.22 | 1454.98 | 233898.58 |
| 8 | 2026-05 | 2102.20 | 643.22 | 1458.98 | 232439.61 |
| 9 | 2026-06 | 2102.20 | 639.21 | 1462.99 | 230976.62 |
| 10 | 2026-07 | 2102.20 | 635.19 | 1467.01 | 229509.60 |
| 11 | 2026-08 | 2102.20 | 631.15 | 1471.05 | 228038.56 |
| 12 | 2026-09 | 2102.20 | 627.11 | 1475.09 | 226563.46 |
| 13 | 2026-10 | 2102.20 | 623.05 | 1479.15 | 225084.32 |
| 14 | 2026-11 | 2102.20 | 618.98 | 1483.22 | 223601.10 |
| 15 | 2026-12 | 2102.20 | 614.90 | 1487.30 | 222113.81 |
| 16 | 2027-01 | 2102.20 | 610.81 | 1491.39 | 220622.42 |
| 17 | 2027-02 | 2102.20 | 606.71 | 1495.49 | 219126.93 |
| 18 | 2027-03 | 2102.20 | 602.60 | 1499.60 | 217627.33 |
| 19 | 2027-04 | 2102.20 | 598.48 | 1503.72 | 216123.61 |
| 20 | 2027-05 | 2102.20 | 594.34 | 1507.86 | 214615.75 |
| 21 | 2027-06 | 2102.20 | 590.19 | 1512.00 | 213103.75 |
| 22 | 2027-07 | 2102.20 | 586.04 | 1516.16 | 211587.59 |
| 23 | 2027-08 | 2102.20 | 581.87 | 1520.33 | 210067.25 |
| 24 | 2027-09 | 2102.20 | 577.68 | 1524.51 | 208542.74 |
| 25 | 2027-10 | 2102.20 | 573.49 | 1528.71 | 207014.04 |
| 26 | 2027-11 | 2102.20 | 569.29 | 1532.91 | 205481.13 |
| 27 | 2027-12 | 2102.20 | 565.07 | 1537.12 | 203944.00 |
| 28 | 2028-01 | 2102.20 | 560.85 | 1541.35 | 202402.65 |
| 29 | 2028-02 | 2102.20 | 556.61 | 1545.59 | 200857.06 |
| 30 | 2028-03 | 2102.20 | 552.36 | 1549.84 | 199307.22 |
| 31 | 2028-04 | 2102.20 | 548.09 | 1554.10 | 197753.11 |
| 32 | 2028-05 | 2102.20 | 543.82 | 1558.38 | 196194.74 |
| 33 | 2028-06 | 2102.20 | 539.54 | 1562.66 | 194632.07 |
| 34 | 2028-07 | 2102.20 | 535.24 | 1566.96 | 193065.11 |
| 35 | 2028-08 | 2102.20 | 530.93 | 1571.27 | 191493.85 |
| 36 | 2028-09 | 2102.20 | 526.61 | 1575.59 | 189918.26 |
| 37 | 2028-10 | 2102.20 | 522.28 | 1579.92 | 188338.33 |
| 38 | 2028-11 | 2102.20 | 517.93 | 1584.27 | 186754.06 |
| 39 | 2028-12 | 2102.20 | 513.57 | 1588.62 | 185165.44 |
| 40 | 2029-01 | 2102.20 | 509.20 | 1592.99 | 183572.45 |
| 41 | 2029-02 | 2102.20 | 504.82 | 1597.37 | 181975.07 |
| 42 | 2029-03 | 2102.20 | 500.43 | 1601.77 | 180373.31 |
| 43 | 2029-04 | 2102.20 | 496.03 | 1606.17 | 178767.14 |
| 44 | 2029-05 | 2102.20 | 491.61 | 1610.59 | 177156.55 |
| 45 | 2029-06 | 2102.20 | 487.18 | 1615.02 | 175541.53 |
| 46 | 2029-07 | 2102.20 | 482.74 | 1619.46 | 173922.07 |
| 47 | 2029-08 | 2102.20 | 478.29 | 1623.91 | 172298.16 |
| 48 | 2029-09 | 2102.20 | 473.82 | 1628.38 | 170669.78 |
| 49 | 2029-10 | 2102.20 | 469.34 | 1632.86 | 169036.92 |
| 50 | 2029-11 | 2102.20 | 464.85 | 1637.35 | 167399.58 |
| 51 | 2029-12 | 2102.20 | 460.35 | 1641.85 | 165757.73 |
| 52 | 2030-01 | 2102.20 | 455.83 | 1646.36 | 164111.36 |
| 53 | 2030-02 | 2102.20 | 451.31 | 1650.89 | 162460.47 |
| 54 | 2030-03 | 2102.20 | 446.77 | 1655.43 | 160805.04 |
| 55 | 2030-04 | 2102.20 | 442.21 | 1659.98 | 159145.06 |
| 56 | 2030-05 | 2102.20 | 437.65 | 1664.55 | 157480.51 |
| 57 | 2030-06 | 2102.20 | 433.07 | 1669.13 | 155811.38 |
| 58 | 2030-07 | 2102.20 | 428.48 | 1673.72 | 154137.66 |
| 59 | 2030-08 | 2102.20 | 423.88 | 1678.32 | 152459.34 |
| 60 | 2030-09 | 2102.20 | 419.26 | 1682.93 | 150776.41 |
| 61 | 2030-10 | 2102.20 | 414.64 | 1687.56 | 149088.85 |
| 62 | 2030-11 | 2102.20 | 409.99 | 1692.20 | 147396.64 |
| 63 | 2030-12 | 2102.20 | 405.34 | 1696.86 | 145699.78 |
| 64 | 2031-01 | 2102.20 | 400.67 | 1701.52 | 143998.26 |
| 65 | 2031-02 | 2102.20 | 396.00 | 1706.20 | 142292.06 |
| 66 | 2031-03 | 2102.20 | 391.30 | 1710.89 | 140581.16 |
| 67 | 2031-04 | 2102.20 | 386.60 | 1715.60 | 138865.56 |
| 68 | 2031-05 | 2102.20 | 381.88 | 1720.32 | 137145.25 |
| 69 | 2031-06 | 2102.20 | 377.15 | 1725.05 | 135420.20 |
| 70 | 2031-07 | 2102.20 | 372.41 | 1729.79 | 133690.40 |
| 71 | 2031-08 | 2102.20 | 367.65 | 1734.55 | 131955.86 |
| 72 | 2031-09 | 2102.20 | 362.88 | 1739.32 | 130216.54 |
| 73 | 2031-10 | 2102.20 | 358.10 | 1744.10 | 128472.43 |
| 74 | 2031-11 | 2102.20 | 353.30 | 1748.90 | 126723.53 |
| 75 | 2031-12 | 2102.20 | 348.49 | 1753.71 | 124969.83 |
| 76 | 2032-01 | 2102.20 | 343.67 | 1758.53 | 123211.29 |
| 77 | 2032-02 | 2102.20 | 338.83 | 1763.37 | 121447.93 |
| 78 | 2032-03 | 2102.20 | 333.98 | 1768.22 | 119679.71 |
| 79 | 2032-04 | 2102.20 | 329.12 | 1773.08 | 117906.63 |
| 80 | 2032-05 | 2102.20 | 324.24 | 1777.95 | 116128.68 |
| 81 | 2032-06 | 2102.20 | 319.35 | 1782.84 | 114345.83 |
| 82 | 2032-07 | 2102.20 | 314.45 | 1787.75 | 112558.09 |
| 83 | 2032-08 | 2102.20 | 309.53 | 1792.66 | 110765.42 |
| 84 | 2032-09 | 2102.20 | 304.60 | 1797.59 | 108967.83 |
| 85 | 2032-10 | 2102.20 | 299.66 | 1802.54 | 107165.29 |
| 86 | 2032-11 | 2102.20 | 294.70 | 1807.49 | 105357.80 |
| 87 | 2032-12 | 2102.20 | 289.73 | 1812.46 | 103545.34 |
| 88 | 2033-01 | 2102.20 | 284.75 | 1817.45 | 101727.89 |
| 89 | 2033-02 | 2102.20 | 279.75 | 1822.45 | 99905.44 |
| 90 | 2033-03 | 2102.20 | 274.74 | 1827.46 | 98077.98 |
| 91 | 2033-04 | 2102.20 | 269.71 | 1832.48 | 96245.50 |
| 92 | 2033-05 | 2102.20 | 264.68 | 1837.52 | 94407.98 |
| 93 | 2033-06 | 2102.20 | 259.62 | 1842.58 | 92565.40 |
| 94 | 2033-07 | 2102.20 | 254.55 | 1847.64 | 90717.76 |
| 95 | 2033-08 | 2102.20 | 249.47 | 1852.72 | 88865.03 |
| 96 | 2033-09 | 2102.20 | 244.38 | 1857.82 | 87007.21 |
| 97 | 2033-10 | 2102.20 | 239.27 | 1862.93 | 85144.29 |
| 98 | 2033-11 | 2102.20 | 234.15 | 1868.05 | 83276.23 |
| 99 | 2033-12 | 2102.20 | 229.01 | 1873.19 | 81403.05 |
| 100 | 2034-01 | 2102.20 | 223.86 | 1878.34 | 79524.71 |
| 101 | 2034-02 | 2102.20 | 218.69 | 1883.51 | 77641.20 |
| 102 | 2034-03 | 2102.20 | 213.51 | 1888.68 | 75752.52 |
| 103 | 2034-04 | 2102.20 | 208.32 | 1893.88 | 73858.64 |
| 104 | 2034-05 | 2102.20 | 203.11 | 1899.09 | 71959.55 |
| 105 | 2034-06 | 2102.20 | 197.89 | 1904.31 | 70055.24 |
| 106 | 2034-07 | 2102.20 | 192.65 | 1909.55 | 68145.70 |
| 107 | 2034-08 | 2102.20 | 187.40 | 1914.80 | 66230.90 |
| 108 | 2034-09 | 2102.20 | 182.13 | 1920.06 | 64310.83 |
| 109 | 2034-10 | 2102.20 | 176.85 | 1925.34 | 62385.49 |
| 110 | 2034-11 | 2102.20 | 171.56 | 1930.64 | 60454.85 |
| 111 | 2034-12 | 2102.20 | 166.25 | 1935.95 | 58518.91 |
| 112 | 2035-01 | 2102.20 | 160.93 | 1941.27 | 56577.64 |
| 113 | 2035-02 | 2102.20 | 155.59 | 1946.61 | 54631.03 |
| 114 | 2035-03 | 2102.20 | 150.24 | 1951.96 | 52679.06 |
| 115 | 2035-04 | 2102.20 | 144.87 | 1957.33 | 50721.73 |
| 116 | 2035-05 | 2102.20 | 139.48 | 1962.71 | 48759.02 |
| 117 | 2035-06 | 2102.20 | 134.09 | 1968.11 | 46790.91 |
| 118 | 2035-07 | 2102.20 | 128.67 | 1973.52 | 44817.39 |
| 119 | 2035-08 | 2102.20 | 123.25 | 1978.95 | 42838.43 |
| 120 | 2035-09 | 2102.20 | 117.81 | 1984.39 | 40854.04 |
| 121 | 2035-10 | 2102.20 | 112.35 | 1989.85 | 38864.19 |
| 122 | 2035-11 | 2102.20 | 106.88 | 1995.32 | 36868.87 |
| 123 | 2035-12 | 2102.20 | 101.39 | 2000.81 | 34868.06 |
| 124 | 2036-01 | 2102.20 | 95.89 | 2006.31 | 32861.75 |
| 125 | 2036-02 | 2102.20 | 90.37 | 2011.83 | 30849.92 |
| 126 | 2036-03 | 2102.20 | 84.84 | 2017.36 | 28832.56 |
| 127 | 2036-04 | 2102.20 | 79.29 | 2022.91 | 26809.65 |
| 128 | 2036-05 | 2102.20 | 73.73 | 2028.47 | 24781.18 |
| 129 | 2036-06 | 2102.20 | 68.15 | 2034.05 | 22747.13 |
| 130 | 2036-07 | 2102.20 | 62.55 | 2039.64 | 20707.49 |
| 131 | 2036-08 | 2102.20 | 56.95 | 2045.25 | 18662.24 |
| 132 | 2036-09 | 2102.20 | 51.32 | 2050.88 | 16611.36 |
| 133 | 2036-10 | 2102.20 | 45.68 | 2056.52 | 14554.84 |
| 134 | 2036-11 | 2102.20 | 40.03 | 2062.17 | 12492.67 |
| 135 | 2036-12 | 2102.20 | 34.35 | 2067.84 | 10424.83 |
| 136 | 2037-01 | 2102.20 | 28.67 | 2073.53 | 8351.30 |
| 137 | 2037-02 | 2102.20 | 22.97 | 2079.23 | 6272.07 |
| 138 | 2037-03 | 2102.20 | 17.25 | 2084.95 | 4187.12 |
| 139 | 2037-04 | 2102.20 | 11.51 | 2090.68 | 2096.43 |
| 140 | 2037-05 | 2102.20 | 5.77 | 2096.43 | 0.00 |
等额本金还款方式：
贷款总额：24.4万
还款月数：11年8个月
首月还款：2413.86元
每月递减：4.79元
利息总额：4.73万
本息合计：29.13万
节省利息：3002.23元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-10 | 2413.86 | 671.00 | 1742.86 | 242257.14 |
| 2 | 2025-11 | 2409.06 | 666.21 | 1742.86 | 240514.29 |
| 3 | 2025-12 | 2404.27 | 661.41 | 1742.86 | 238771.43 |
| 4 | 2026-01 | 2399.48 | 656.62 | 1742.86 | 237028.57 |
| 5 | 2026-02 | 2394.69 | 651.83 | 1742.86 | 235285.71 |
| 6 | 2026-03 | 2389.89 | 647.04 | 1742.86 | 233542.86 |
| 7 | 2026-04 | 2385.10 | 642.24 | 1742.86 | 231800.00 |
| 8 | 2026-05 | 2380.31 | 637.45 | 1742.86 | 230057.14 |
| 9 | 2026-06 | 2375.51 | 632.66 | 1742.86 | 228314.29 |
| 10 | 2026-07 | 2370.72 | 627.86 | 1742.86 | 226571.43 |
| 11 | 2026-08 | 2365.93 | 623.07 | 1742.86 | 224828.57 |
| 12 | 2026-09 | 2361.14 | 618.28 | 1742.86 | 223085.71 |
| 13 | 2026-10 | 2356.34 | 613.49 | 1742.86 | 221342.86 |
| 14 | 2026-11 | 2351.55 | 608.69 | 1742.86 | 219600.00 |
| 15 | 2026-12 | 2346.76 | 603.90 | 1742.86 | 217857.14 |
| 16 | 2027-01 | 2341.96 | 599.11 | 1742.86 | 216114.29 |
| 17 | 2027-02 | 2337.17 | 594.31 | 1742.86 | 214371.43 |
| 18 | 2027-03 | 2332.38 | 589.52 | 1742.86 | 212628.57 |
| 19 | 2027-04 | 2327.59 | 584.73 | 1742.86 | 210885.71 |
| 20 | 2027-05 | 2322.79 | 579.94 | 1742.86 | 209142.86 |
| 21 | 2027-06 | 2318.00 | 575.14 | 1742.86 | 207400.00 |
| 22 | 2027-07 | 2313.21 | 570.35 | 1742.86 | 205657.14 |
| 23 | 2027-08 | 2308.41 | 565.56 | 1742.86 | 203914.29 |
| 24 | 2027-09 | 2303.62 | 560.76 | 1742.86 | 202171.43 |
| 25 | 2027-10 | 2298.83 | 555.97 | 1742.86 | 200428.57 |
| 26 | 2027-11 | 2294.04 | 551.18 | 1742.86 | 198685.71 |
| 27 | 2027-12 | 2289.24 | 546.39 | 1742.86 | 196942.86 |
| 28 | 2028-01 | 2284.45 | 541.59 | 1742.86 | 195200.00 |
| 29 | 2028-02 | 2279.66 | 536.80 | 1742.86 | 193457.14 |
| 30 | 2028-03 | 2274.86 | 532.01 | 1742.86 | 191714.29 |
| 31 | 2028-04 | 2270.07 | 527.21 | 1742.86 | 189971.43 |
| 32 | 2028-05 | 2265.28 | 522.42 | 1742.86 | 188228.57 |
| 33 | 2028-06 | 2260.49 | 517.63 | 1742.86 | 186485.71 |
| 34 | 2028-07 | 2255.69 | 512.84 | 1742.86 | 184742.86 |
| 35 | 2028-08 | 2250.90 | 508.04 | 1742.86 | 183000.00 |
| 36 | 2028-09 | 2246.11 | 503.25 | 1742.86 | 181257.14 |
| 37 | 2028-10 | 2241.31 | 498.46 | 1742.86 | 179514.29 |
| 38 | 2028-11 | 2236.52 | 493.66 | 1742.86 | 177771.43 |
| 39 | 2028-12 | 2231.73 | 488.87 | 1742.86 | 176028.57 |
| 40 | 2029-01 | 2226.94 | 484.08 | 1742.86 | 174285.71 |
| 41 | 2029-02 | 2222.14 | 479.29 | 1742.86 | 172542.86 |
| 42 | 2029-03 | 2217.35 | 474.49 | 1742.86 | 170800.00 |
| 43 | 2029-04 | 2212.56 | 469.70 | 1742.86 | 169057.14 |
| 44 | 2029-05 | 2207.76 | 464.91 | 1742.86 | 167314.29 |
| 45 | 2029-06 | 2202.97 | 460.11 | 1742.86 | 165571.43 |
| 46 | 2029-07 | 2198.18 | 455.32 | 1742.86 | 163828.57 |
| 47 | 2029-08 | 2193.39 | 450.53 | 1742.86 | 162085.71 |
| 48 | 2029-09 | 2188.59 | 445.74 | 1742.86 | 160342.86 |
| 49 | 2029-10 | 2183.80 | 440.94 | 1742.86 | 158600.00 |
| 50 | 2029-11 | 2179.01 | 436.15 | 1742.86 | 156857.14 |
| 51 | 2029-12 | 2174.21 | 431.36 | 1742.86 | 155114.29 |
| 52 | 2030-01 | 2169.42 | 426.56 | 1742.86 | 153371.43 |
| 53 | 2030-02 | 2164.63 | 421.77 | 1742.86 | 151628.57 |
| 54 | 2030-03 | 2159.84 | 416.98 | 1742.86 | 149885.71 |
| 55 | 2030-04 | 2155.04 | 412.19 | 1742.86 | 148142.86 |
| 56 | 2030-05 | 2150.25 | 407.39 | 1742.86 | 146400.00 |
| 57 | 2030-06 | 2145.46 | 402.60 | 1742.86 | 144657.14 |
| 58 | 2030-07 | 2140.66 | 397.81 | 1742.86 | 142914.29 |
| 59 | 2030-08 | 2135.87 | 393.01 | 1742.86 | 141171.43 |
| 60 | 2030-09 | 2131.08 | 388.22 | 1742.86 | 139428.57 |
| 61 | 2030-10 | 2126.29 | 383.43 | 1742.86 | 137685.71 |
| 62 | 2030-11 | 2121.49 | 378.64 | 1742.86 | 135942.86 |
| 63 | 2030-12 | 2116.70 | 373.84 | 1742.86 | 134200.00 |
| 64 | 2031-01 | 2111.91 | 369.05 | 1742.86 | 132457.14 |
| 65 | 2031-02 | 2107.11 | 364.26 | 1742.86 | 130714.29 |
| 66 | 2031-03 | 2102.32 | 359.46 | 1742.86 | 128971.43 |
| 67 | 2031-04 | 2097.53 | 354.67 | 1742.86 | 127228.57 |
| 68 | 2031-05 | 2092.74 | 349.88 | 1742.86 | 125485.71 |
| 69 | 2031-06 | 2087.94 | 345.09 | 1742.86 | 123742.86 |
| 70 | 2031-07 | 2083.15 | 340.29 | 1742.86 | 122000.00 |
| 71 | 2031-08 | 2078.36 | 335.50 | 1742.86 | 120257.14 |
| 72 | 2031-09 | 2073.56 | 330.71 | 1742.86 | 118514.29 |
| 73 | 2031-10 | 2068.77 | 325.91 | 1742.86 | 116771.43 |
| 74 | 2031-11 | 2063.98 | 321.12 | 1742.86 | 115028.57 |
| 75 | 2031-12 | 2059.19 | 316.33 | 1742.86 | 113285.71 |
| 76 | 2032-01 | 2054.39 | 311.54 | 1742.86 | 111542.86 |
| 77 | 2032-02 | 2049.60 | 306.74 | 1742.86 | 109800.00 |
| 78 | 2032-03 | 2044.81 | 301.95 | 1742.86 | 108057.14 |
| 79 | 2032-04 | 2040.01 | 297.16 | 1742.86 | 106314.29 |
| 80 | 2032-05 | 2035.22 | 292.36 | 1742.86 | 104571.43 |
| 81 | 2032-06 | 2030.43 | 287.57 | 1742.86 | 102828.57 |
| 82 | 2032-07 | 2025.64 | 282.78 | 1742.86 | 101085.71 |
| 83 | 2032-08 | 2020.84 | 277.99 | 1742.86 | 99342.86 |
| 84 | 2032-09 | 2016.05 | 273.19 | 1742.86 | 97600.00 |
| 85 | 2032-10 | 2011.26 | 268.40 | 1742.86 | 95857.14 |
| 86 | 2032-11 | 2006.46 | 263.61 | 1742.86 | 94114.29 |
| 87 | 2032-12 | 2001.67 | 258.81 | 1742.86 | 92371.43 |
| 88 | 2033-01 | 1996.88 | 254.02 | 1742.86 | 90628.57 |
| 89 | 2033-02 | 1992.09 | 249.23 | 1742.86 | 88885.71 |
| 90 | 2033-03 | 1987.29 | 244.44 | 1742.86 | 87142.86 |
| 91 | 2033-04 | 1982.50 | 239.64 | 1742.86 | 85400.00 |
| 92 | 2033-05 | 1977.71 | 234.85 | 1742.86 | 83657.14 |
| 93 | 2033-06 | 1972.91 | 230.06 | 1742.86 | 81914.29 |
| 94 | 2033-07 | 1968.12 | 225.26 | 1742.86 | 80171.43 |
| 95 | 2033-08 | 1963.33 | 220.47 | 1742.86 | 78428.57 |
| 96 | 2033-09 | 1958.54 | 215.68 | 1742.86 | 76685.71 |
| 97 | 2033-10 | 1953.74 | 210.89 | 1742.86 | 74942.86 |
| 98 | 2033-11 | 1948.95 | 206.09 | 1742.86 | 73200.00 |
| 99 | 2033-12 | 1944.16 | 201.30 | 1742.86 | 71457.14 |
| 100 | 2034-01 | 1939.36 | 196.51 | 1742.86 | 69714.29 |
| 101 | 2034-02 | 1934.57 | 191.71 | 1742.86 | 67971.43 |
| 102 | 2034-03 | 1929.78 | 186.92 | 1742.86 | 66228.57 |
| 103 | 2034-04 | 1924.99 | 182.13 | 1742.86 | 64485.71 |
| 104 | 2034-05 | 1920.19 | 177.34 | 1742.86 | 62742.86 |
| 105 | 2034-06 | 1915.40 | 172.54 | 1742.86 | 61000.00 |
| 106 | 2034-07 | 1910.61 | 167.75 | 1742.86 | 59257.14 |
| 107 | 2034-08 | 1905.81 | 162.96 | 1742.86 | 57514.29 |
| 108 | 2034-09 | 1901.02 | 158.16 | 1742.86 | 55771.43 |
| 109 | 2034-10 | 1896.23 | 153.37 | 1742.86 | 54028.57 |
| 110 | 2034-11 | 1891.44 | 148.58 | 1742.86 | 52285.71 |
| 111 | 2034-12 | 1886.64 | 143.79 | 1742.86 | 50542.86 |
| 112 | 2035-01 | 1881.85 | 138.99 | 1742.86 | 48800.00 |
| 113 | 2035-02 | 1877.06 | 134.20 | 1742.86 | 47057.14 |
| 114 | 2035-03 | 1872.26 | 129.41 | 1742.86 | 45314.29 |
| 115 | 2035-04 | 1867.47 | 124.61 | 1742.86 | 43571.43 |
| 116 | 2035-05 | 1862.68 | 119.82 | 1742.86 | 41828.57 |
| 117 | 2035-06 | 1857.89 | 115.03 | 1742.86 | 40085.71 |
| 118 | 2035-07 | 1853.09 | 110.24 | 1742.86 | 38342.86 |
| 119 | 2035-08 | 1848.30 | 105.44 | 1742.86 | 36600.00 |
| 120 | 2035-09 | 1843.51 | 100.65 | 1742.86 | 34857.14 |
| 121 | 2035-10 | 1838.71 | 95.86 | 1742.86 | 33114.29 |
| 122 | 2035-11 | 1833.92 | 91.06 | 1742.86 | 31371.43 |
| 123 | 2035-12 | 1829.13 | 86.27 | 1742.86 | 29628.57 |
| 124 | 2036-01 | 1824.34 | 81.48 | 1742.86 | 27885.71 |
| 125 | 2036-02 | 1819.54 | 76.69 | 1742.86 | 26142.86 |
| 126 | 2036-03 | 1814.75 | 71.89 | 1742.86 | 24400.00 |
| 127 | 2036-04 | 1809.96 | 67.10 | 1742.86 | 22657.14 |
| 128 | 2036-05 | 1805.16 | 62.31 | 1742.86 | 20914.29 |
| 129 | 2036-06 | 1800.37 | 57.51 | 1742.86 | 19171.43 |
| 130 | 2036-07 | 1795.58 | 52.72 | 1742.86 | 17428.57 |
| 131 | 2036-08 | 1790.79 | 47.93 | 1742.86 | 15685.71 |
| 132 | 2036-09 | 1785.99 | 43.14 | 1742.86 | 13942.86 |
| 133 | 2036-10 | 1781.20 | 38.34 | 1742.86 | 12200.00 |
| 134 | 2036-11 | 1776.41 | 33.55 | 1742.86 | 10457.14 |
| 135 | 2036-12 | 1771.61 | 28.76 | 1742.86 | 8714.29 |
| 136 | 2037-01 | 1766.82 | 23.96 | 1742.86 | 6971.43 |
| 137 | 2037-02 | 1762.03 | 19.17 | 1742.86 | 5228.57 |
| 138 | 2037-03 | 1757.24 | 14.38 | 1742.86 | 3485.71 |
| 139 | 2037-04 | 1752.44 | 9.59 | 1742.86 | 1742.86 |
| 140 | 2037-05 | 1747.65 | 4.79 | 1742.86 | 0.00 |