贷款24.4万（商业贷款）房贷，还款11年10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10个月
每月还款：2077.92元
利息总额：5.11万
本息合计：29.51万
| 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 | 2077.92 | 671.00 | 1406.92 | 242593.08 |
| 2 | 2025-11 | 2077.92 | 667.13 | 1410.79 | 241182.29 |
| 3 | 2025-12 | 2077.92 | 663.25 | 1414.67 | 239767.62 |
| 4 | 2026-01 | 2077.92 | 659.36 | 1418.56 | 238349.06 |
| 5 | 2026-02 | 2077.92 | 655.46 | 1422.46 | 236926.59 |
| 6 | 2026-03 | 2077.92 | 651.55 | 1426.37 | 235500.22 |
| 7 | 2026-04 | 2077.92 | 647.63 | 1430.30 | 234069.92 |
| 8 | 2026-05 | 2077.92 | 643.69 | 1434.23 | 232635.69 |
| 9 | 2026-06 | 2077.92 | 639.75 | 1438.17 | 231197.52 |
| 10 | 2026-07 | 2077.92 | 635.79 | 1442.13 | 229755.39 |
| 11 | 2026-08 | 2077.92 | 631.83 | 1446.09 | 228309.30 |
| 12 | 2026-09 | 2077.92 | 627.85 | 1450.07 | 226859.23 |
| 13 | 2026-10 | 2077.92 | 623.86 | 1454.06 | 225405.17 |
| 14 | 2026-11 | 2077.92 | 619.86 | 1458.06 | 223947.11 |
| 15 | 2026-12 | 2077.92 | 615.85 | 1462.07 | 222485.04 |
| 16 | 2027-01 | 2077.92 | 611.83 | 1466.09 | 221018.95 |
| 17 | 2027-02 | 2077.92 | 607.80 | 1470.12 | 219548.83 |
| 18 | 2027-03 | 2077.92 | 603.76 | 1474.16 | 218074.67 |
| 19 | 2027-04 | 2077.92 | 599.71 | 1478.22 | 216596.45 |
| 20 | 2027-05 | 2077.92 | 595.64 | 1482.28 | 215114.17 |
| 21 | 2027-06 | 2077.92 | 591.56 | 1486.36 | 213627.82 |
| 22 | 2027-07 | 2077.92 | 587.48 | 1490.45 | 212137.37 |
| 23 | 2027-08 | 2077.92 | 583.38 | 1494.54 | 210642.83 |
| 24 | 2027-09 | 2077.92 | 579.27 | 1498.65 | 209144.17 |
| 25 | 2027-10 | 2077.92 | 575.15 | 1502.78 | 207641.40 |
| 26 | 2027-11 | 2077.92 | 571.01 | 1506.91 | 206134.49 |
| 27 | 2027-12 | 2077.92 | 566.87 | 1511.05 | 204623.44 |
| 28 | 2028-01 | 2077.92 | 562.71 | 1515.21 | 203108.23 |
| 29 | 2028-02 | 2077.92 | 558.55 | 1519.37 | 201588.85 |
| 30 | 2028-03 | 2077.92 | 554.37 | 1523.55 | 200065.30 |
| 31 | 2028-04 | 2077.92 | 550.18 | 1527.74 | 198537.56 |
| 32 | 2028-05 | 2077.92 | 545.98 | 1531.94 | 197005.62 |
| 33 | 2028-06 | 2077.92 | 541.77 | 1536.16 | 195469.46 |
| 34 | 2028-07 | 2077.92 | 537.54 | 1540.38 | 193929.08 |
| 35 | 2028-08 | 2077.92 | 533.30 | 1544.62 | 192384.46 |
| 36 | 2028-09 | 2077.92 | 529.06 | 1548.86 | 190835.60 |
| 37 | 2028-10 | 2077.92 | 524.80 | 1553.12 | 189282.47 |
| 38 | 2028-11 | 2077.92 | 520.53 | 1557.40 | 187725.08 |
| 39 | 2028-12 | 2077.92 | 516.24 | 1561.68 | 186163.40 |
| 40 | 2029-01 | 2077.92 | 511.95 | 1565.97 | 184597.43 |
| 41 | 2029-02 | 2077.92 | 507.64 | 1570.28 | 183027.15 |
| 42 | 2029-03 | 2077.92 | 503.32 | 1574.60 | 181452.55 |
| 43 | 2029-04 | 2077.92 | 498.99 | 1578.93 | 179873.62 |
| 44 | 2029-05 | 2077.92 | 494.65 | 1583.27 | 178290.36 |
| 45 | 2029-06 | 2077.92 | 490.30 | 1587.62 | 176702.73 |
| 46 | 2029-07 | 2077.92 | 485.93 | 1591.99 | 175110.74 |
| 47 | 2029-08 | 2077.92 | 481.55 | 1596.37 | 173514.37 |
| 48 | 2029-09 | 2077.92 | 477.16 | 1600.76 | 171913.62 |
| 49 | 2029-10 | 2077.92 | 472.76 | 1605.16 | 170308.46 |
| 50 | 2029-11 | 2077.92 | 468.35 | 1609.57 | 168698.88 |
| 51 | 2029-12 | 2077.92 | 463.92 | 1614.00 | 167084.88 |
| 52 | 2030-01 | 2077.92 | 459.48 | 1618.44 | 165466.45 |
| 53 | 2030-02 | 2077.92 | 455.03 | 1622.89 | 163843.56 |
| 54 | 2030-03 | 2077.92 | 450.57 | 1627.35 | 162216.20 |
| 55 | 2030-04 | 2077.92 | 446.09 | 1631.83 | 160584.38 |
| 56 | 2030-05 | 2077.92 | 441.61 | 1636.31 | 158948.06 |
| 57 | 2030-06 | 2077.92 | 437.11 | 1640.81 | 157307.25 |
| 58 | 2030-07 | 2077.92 | 432.59 | 1645.33 | 155661.92 |
| 59 | 2030-08 | 2077.92 | 428.07 | 1649.85 | 154012.07 |
| 60 | 2030-09 | 2077.92 | 423.53 | 1654.39 | 152357.68 |
| 61 | 2030-10 | 2077.92 | 418.98 | 1658.94 | 150698.74 |
| 62 | 2030-11 | 2077.92 | 414.42 | 1663.50 | 149035.24 |
| 63 | 2030-12 | 2077.92 | 409.85 | 1668.07 | 147367.17 |
| 64 | 2031-01 | 2077.92 | 405.26 | 1672.66 | 145694.51 |
| 65 | 2031-02 | 2077.92 | 400.66 | 1677.26 | 144017.24 |
| 66 | 2031-03 | 2077.92 | 396.05 | 1681.87 | 142335.37 |
| 67 | 2031-04 | 2077.92 | 391.42 | 1686.50 | 140648.87 |
| 68 | 2031-05 | 2077.92 | 386.78 | 1691.14 | 138957.73 |
| 69 | 2031-06 | 2077.92 | 382.13 | 1695.79 | 137261.94 |
| 70 | 2031-07 | 2077.92 | 377.47 | 1700.45 | 135561.49 |
| 71 | 2031-08 | 2077.92 | 372.79 | 1705.13 | 133856.36 |
| 72 | 2031-09 | 2077.92 | 368.11 | 1709.82 | 132146.55 |
| 73 | 2031-10 | 2077.92 | 363.40 | 1714.52 | 130432.03 |
| 74 | 2031-11 | 2077.92 | 358.69 | 1719.23 | 128712.79 |
| 75 | 2031-12 | 2077.92 | 353.96 | 1723.96 | 126988.83 |
| 76 | 2032-01 | 2077.92 | 349.22 | 1728.70 | 125260.13 |
| 77 | 2032-02 | 2077.92 | 344.47 | 1733.46 | 123526.67 |
| 78 | 2032-03 | 2077.92 | 339.70 | 1738.22 | 121788.45 |
| 79 | 2032-04 | 2077.92 | 334.92 | 1743.00 | 120045.45 |
| 80 | 2032-05 | 2077.92 | 330.12 | 1747.80 | 118297.65 |
| 81 | 2032-06 | 2077.92 | 325.32 | 1752.60 | 116545.05 |
| 82 | 2032-07 | 2077.92 | 320.50 | 1757.42 | 114787.62 |
| 83 | 2032-08 | 2077.92 | 315.67 | 1762.26 | 113025.37 |
| 84 | 2032-09 | 2077.92 | 310.82 | 1767.10 | 111258.27 |
| 85 | 2032-10 | 2077.92 | 305.96 | 1771.96 | 109486.30 |
| 86 | 2032-11 | 2077.92 | 301.09 | 1776.83 | 107709.47 |
| 87 | 2032-12 | 2077.92 | 296.20 | 1781.72 | 105927.75 |
| 88 | 2033-01 | 2077.92 | 291.30 | 1786.62 | 104141.13 |
| 89 | 2033-02 | 2077.92 | 286.39 | 1791.53 | 102349.59 |
| 90 | 2033-03 | 2077.92 | 281.46 | 1796.46 | 100553.13 |
| 91 | 2033-04 | 2077.92 | 276.52 | 1801.40 | 98751.73 |
| 92 | 2033-05 | 2077.92 | 271.57 | 1806.35 | 96945.38 |
| 93 | 2033-06 | 2077.92 | 266.60 | 1811.32 | 95134.06 |
| 94 | 2033-07 | 2077.92 | 261.62 | 1816.30 | 93317.75 |
| 95 | 2033-08 | 2077.92 | 256.62 | 1821.30 | 91496.45 |
| 96 | 2033-09 | 2077.92 | 251.62 | 1826.31 | 89670.15 |
| 97 | 2033-10 | 2077.92 | 246.59 | 1831.33 | 87838.82 |
| 98 | 2033-11 | 2077.92 | 241.56 | 1836.37 | 86002.45 |
| 99 | 2033-12 | 2077.92 | 236.51 | 1841.42 | 84161.04 |
| 100 | 2034-01 | 2077.92 | 231.44 | 1846.48 | 82314.56 |
| 101 | 2034-02 | 2077.92 | 226.37 | 1851.56 | 80463.00 |
| 102 | 2034-03 | 2077.92 | 221.27 | 1856.65 | 78606.35 |
| 103 | 2034-04 | 2077.92 | 216.17 | 1861.75 | 76744.60 |
| 104 | 2034-05 | 2077.92 | 211.05 | 1866.87 | 74877.73 |
| 105 | 2034-06 | 2077.92 | 205.91 | 1872.01 | 73005.72 |
| 106 | 2034-07 | 2077.92 | 200.77 | 1877.16 | 71128.56 |
| 107 | 2034-08 | 2077.92 | 195.60 | 1882.32 | 69246.24 |
| 108 | 2034-09 | 2077.92 | 190.43 | 1887.49 | 67358.75 |
| 109 | 2034-10 | 2077.92 | 185.24 | 1892.69 | 65466.06 |
| 110 | 2034-11 | 2077.92 | 180.03 | 1897.89 | 63568.17 |
| 111 | 2034-12 | 2077.92 | 174.81 | 1903.11 | 61665.06 |
| 112 | 2035-01 | 2077.92 | 169.58 | 1908.34 | 59756.72 |
| 113 | 2035-02 | 2077.92 | 164.33 | 1913.59 | 57843.13 |
| 114 | 2035-03 | 2077.92 | 159.07 | 1918.85 | 55924.28 |
| 115 | 2035-04 | 2077.92 | 153.79 | 1924.13 | 54000.15 |
| 116 | 2035-05 | 2077.92 | 148.50 | 1929.42 | 52070.72 |
| 117 | 2035-06 | 2077.92 | 143.19 | 1934.73 | 50136.00 |
| 118 | 2035-07 | 2077.92 | 137.87 | 1940.05 | 48195.95 |
| 119 | 2035-08 | 2077.92 | 132.54 | 1945.38 | 46250.57 |
| 120 | 2035-09 | 2077.92 | 127.19 | 1950.73 | 44299.83 |
| 121 | 2035-10 | 2077.92 | 121.82 | 1956.10 | 42343.74 |
| 122 | 2035-11 | 2077.92 | 116.45 | 1961.48 | 40382.26 |
| 123 | 2035-12 | 2077.92 | 111.05 | 1966.87 | 38415.39 |
| 124 | 2036-01 | 2077.92 | 105.64 | 1972.28 | 36443.11 |
| 125 | 2036-02 | 2077.92 | 100.22 | 1977.70 | 34465.41 |
| 126 | 2036-03 | 2077.92 | 94.78 | 1983.14 | 32482.26 |
| 127 | 2036-04 | 2077.92 | 89.33 | 1988.60 | 30493.67 |
| 128 | 2036-05 | 2077.92 | 83.86 | 1994.06 | 28499.60 |
| 129 | 2036-06 | 2077.92 | 78.37 | 1999.55 | 26500.06 |
| 130 | 2036-07 | 2077.92 | 72.88 | 2005.05 | 24495.01 |
| 131 | 2036-08 | 2077.92 | 67.36 | 2010.56 | 22484.45 |
| 132 | 2036-09 | 2077.92 | 61.83 | 2016.09 | 20468.36 |
| 133 | 2036-10 | 2077.92 | 56.29 | 2021.63 | 18446.73 |
| 134 | 2036-11 | 2077.92 | 50.73 | 2027.19 | 16419.53 |
| 135 | 2036-12 | 2077.92 | 45.15 | 2032.77 | 14386.76 |
| 136 | 2037-01 | 2077.92 | 39.56 | 2038.36 | 12348.41 |
| 137 | 2037-02 | 2077.92 | 33.96 | 2043.96 | 10304.44 |
| 138 | 2037-03 | 2077.92 | 28.34 | 2049.58 | 8254.86 |
| 139 | 2037-04 | 2077.92 | 22.70 | 2055.22 | 6199.64 |
| 140 | 2037-05 | 2077.92 | 17.05 | 2060.87 | 4138.76 |
| 141 | 2037-06 | 2077.92 | 11.38 | 2066.54 | 2072.22 |
| 142 | 2037-07 | 2077.92 | 5.70 | 2072.22 | 0.00 |
等额本金还款方式：
贷款总额：24.4万
还款月数：11年10个月
首月还款：2389.31元
每月递减：4.73元
利息总额：4.8万
本息合计：29.2万
节省利息：3088.41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 | 2389.31 | 671.00 | 1718.31 | 242281.69 |
| 2 | 2025-11 | 2384.58 | 666.27 | 1718.31 | 240563.38 |
| 3 | 2025-12 | 2379.86 | 661.55 | 1718.31 | 238845.07 |
| 4 | 2026-01 | 2375.13 | 656.82 | 1718.31 | 237126.76 |
| 5 | 2026-02 | 2370.41 | 652.10 | 1718.31 | 235408.45 |
| 6 | 2026-03 | 2365.68 | 647.37 | 1718.31 | 233690.14 |
| 7 | 2026-04 | 2360.96 | 642.65 | 1718.31 | 231971.83 |
| 8 | 2026-05 | 2356.23 | 637.92 | 1718.31 | 230253.52 |
| 9 | 2026-06 | 2351.51 | 633.20 | 1718.31 | 228535.21 |
| 10 | 2026-07 | 2346.78 | 628.47 | 1718.31 | 226816.90 |
| 11 | 2026-08 | 2342.06 | 623.75 | 1718.31 | 225098.59 |
| 12 | 2026-09 | 2337.33 | 619.02 | 1718.31 | 223380.28 |
| 13 | 2026-10 | 2332.61 | 614.30 | 1718.31 | 221661.97 |
| 14 | 2026-11 | 2327.88 | 609.57 | 1718.31 | 219943.66 |
| 15 | 2026-12 | 2323.15 | 604.85 | 1718.31 | 218225.35 |
| 16 | 2027-01 | 2318.43 | 600.12 | 1718.31 | 216507.04 |
| 17 | 2027-02 | 2313.70 | 595.39 | 1718.31 | 214788.73 |
| 18 | 2027-03 | 2308.98 | 590.67 | 1718.31 | 213070.42 |
| 19 | 2027-04 | 2304.25 | 585.94 | 1718.31 | 211352.11 |
| 20 | 2027-05 | 2299.53 | 581.22 | 1718.31 | 209633.80 |
| 21 | 2027-06 | 2294.80 | 576.49 | 1718.31 | 207915.49 |
| 22 | 2027-07 | 2290.08 | 571.77 | 1718.31 | 206197.18 |
| 23 | 2027-08 | 2285.35 | 567.04 | 1718.31 | 204478.87 |
| 24 | 2027-09 | 2280.63 | 562.32 | 1718.31 | 202760.56 |
| 25 | 2027-10 | 2275.90 | 557.59 | 1718.31 | 201042.25 |
| 26 | 2027-11 | 2271.18 | 552.87 | 1718.31 | 199323.94 |
| 27 | 2027-12 | 2266.45 | 548.14 | 1718.31 | 197605.63 |
| 28 | 2028-01 | 2261.73 | 543.42 | 1718.31 | 195887.32 |
| 29 | 2028-02 | 2257.00 | 538.69 | 1718.31 | 194169.01 |
| 30 | 2028-03 | 2252.27 | 533.96 | 1718.31 | 192450.70 |
| 31 | 2028-04 | 2247.55 | 529.24 | 1718.31 | 190732.39 |
| 32 | 2028-05 | 2242.82 | 524.51 | 1718.31 | 189014.08 |
| 33 | 2028-06 | 2238.10 | 519.79 | 1718.31 | 187295.77 |
| 34 | 2028-07 | 2233.37 | 515.06 | 1718.31 | 185577.46 |
| 35 | 2028-08 | 2228.65 | 510.34 | 1718.31 | 183859.15 |
| 36 | 2028-09 | 2223.92 | 505.61 | 1718.31 | 182140.85 |
| 37 | 2028-10 | 2219.20 | 500.89 | 1718.31 | 180422.54 |
| 38 | 2028-11 | 2214.47 | 496.16 | 1718.31 | 178704.23 |
| 39 | 2028-12 | 2209.75 | 491.44 | 1718.31 | 176985.92 |
| 40 | 2029-01 | 2205.02 | 486.71 | 1718.31 | 175267.61 |
| 41 | 2029-02 | 2200.30 | 481.99 | 1718.31 | 173549.30 |
| 42 | 2029-03 | 2195.57 | 477.26 | 1718.31 | 171830.99 |
| 43 | 2029-04 | 2190.85 | 472.54 | 1718.31 | 170112.68 |
| 44 | 2029-05 | 2186.12 | 467.81 | 1718.31 | 168394.37 |
| 45 | 2029-06 | 2181.39 | 463.08 | 1718.31 | 166676.06 |
| 46 | 2029-07 | 2176.67 | 458.36 | 1718.31 | 164957.75 |
| 47 | 2029-08 | 2171.94 | 453.63 | 1718.31 | 163239.44 |
| 48 | 2029-09 | 2167.22 | 448.91 | 1718.31 | 161521.13 |
| 49 | 2029-10 | 2162.49 | 444.18 | 1718.31 | 159802.82 |
| 50 | 2029-11 | 2157.77 | 439.46 | 1718.31 | 158084.51 |
| 51 | 2029-12 | 2153.04 | 434.73 | 1718.31 | 156366.20 |
| 52 | 2030-01 | 2148.32 | 430.01 | 1718.31 | 154647.89 |
| 53 | 2030-02 | 2143.59 | 425.28 | 1718.31 | 152929.58 |
| 54 | 2030-03 | 2138.87 | 420.56 | 1718.31 | 151211.27 |
| 55 | 2030-04 | 2134.14 | 415.83 | 1718.31 | 149492.96 |
| 56 | 2030-05 | 2129.42 | 411.11 | 1718.31 | 147774.65 |
| 57 | 2030-06 | 2124.69 | 406.38 | 1718.31 | 146056.34 |
| 58 | 2030-07 | 2119.96 | 401.65 | 1718.31 | 144338.03 |
| 59 | 2030-08 | 2115.24 | 396.93 | 1718.31 | 142619.72 |
| 60 | 2030-09 | 2110.51 | 392.20 | 1718.31 | 140901.41 |
| 61 | 2030-10 | 2105.79 | 387.48 | 1718.31 | 139183.10 |
| 62 | 2030-11 | 2101.06 | 382.75 | 1718.31 | 137464.79 |
| 63 | 2030-12 | 2096.34 | 378.03 | 1718.31 | 135746.48 |
| 64 | 2031-01 | 2091.61 | 373.30 | 1718.31 | 134028.17 |
| 65 | 2031-02 | 2086.89 | 368.58 | 1718.31 | 132309.86 |
| 66 | 2031-03 | 2082.16 | 363.85 | 1718.31 | 130591.55 |
| 67 | 2031-04 | 2077.44 | 359.13 | 1718.31 | 128873.24 |
| 68 | 2031-05 | 2072.71 | 354.40 | 1718.31 | 127154.93 |
| 69 | 2031-06 | 2067.99 | 349.68 | 1718.31 | 125436.62 |
| 70 | 2031-07 | 2063.26 | 344.95 | 1718.31 | 123718.31 |
| 71 | 2031-08 | 2058.54 | 340.23 | 1718.31 | 122000.00 |
| 72 | 2031-09 | 2053.81 | 335.50 | 1718.31 | 120281.69 |
| 73 | 2031-10 | 2049.08 | 330.77 | 1718.31 | 118563.38 |
| 74 | 2031-11 | 2044.36 | 326.05 | 1718.31 | 116845.07 |
| 75 | 2031-12 | 2039.63 | 321.32 | 1718.31 | 115126.76 |
| 76 | 2032-01 | 2034.91 | 316.60 | 1718.31 | 113408.45 |
| 77 | 2032-02 | 2030.18 | 311.87 | 1718.31 | 111690.14 |
| 78 | 2032-03 | 2025.46 | 307.15 | 1718.31 | 109971.83 |
| 79 | 2032-04 | 2020.73 | 302.42 | 1718.31 | 108253.52 |
| 80 | 2032-05 | 2016.01 | 297.70 | 1718.31 | 106535.21 |
| 81 | 2032-06 | 2011.28 | 292.97 | 1718.31 | 104816.90 |
| 82 | 2032-07 | 2006.56 | 288.25 | 1718.31 | 103098.59 |
| 83 | 2032-08 | 2001.83 | 283.52 | 1718.31 | 101380.28 |
| 84 | 2032-09 | 1997.11 | 278.80 | 1718.31 | 99661.97 |
| 85 | 2032-10 | 1992.38 | 274.07 | 1718.31 | 97943.66 |
| 86 | 2032-11 | 1987.65 | 269.35 | 1718.31 | 96225.35 |
| 87 | 2032-12 | 1982.93 | 264.62 | 1718.31 | 94507.04 |
| 88 | 2033-01 | 1978.20 | 259.89 | 1718.31 | 92788.73 |
| 89 | 2033-02 | 1973.48 | 255.17 | 1718.31 | 91070.42 |
| 90 | 2033-03 | 1968.75 | 250.44 | 1718.31 | 89352.11 |
| 91 | 2033-04 | 1964.03 | 245.72 | 1718.31 | 87633.80 |
| 92 | 2033-05 | 1959.30 | 240.99 | 1718.31 | 85915.49 |
| 93 | 2033-06 | 1954.58 | 236.27 | 1718.31 | 84197.18 |
| 94 | 2033-07 | 1949.85 | 231.54 | 1718.31 | 82478.87 |
| 95 | 2033-08 | 1945.13 | 226.82 | 1718.31 | 80760.56 |
| 96 | 2033-09 | 1940.40 | 222.09 | 1718.31 | 79042.25 |
| 97 | 2033-10 | 1935.68 | 217.37 | 1718.31 | 77323.94 |
| 98 | 2033-11 | 1930.95 | 212.64 | 1718.31 | 75605.63 |
| 99 | 2033-12 | 1926.23 | 207.92 | 1718.31 | 73887.32 |
| 100 | 2034-01 | 1921.50 | 203.19 | 1718.31 | 72169.01 |
| 101 | 2034-02 | 1916.77 | 198.46 | 1718.31 | 70450.70 |
| 102 | 2034-03 | 1912.05 | 193.74 | 1718.31 | 68732.39 |
| 103 | 2034-04 | 1907.32 | 189.01 | 1718.31 | 67014.08 |
| 104 | 2034-05 | 1902.60 | 184.29 | 1718.31 | 65295.77 |
| 105 | 2034-06 | 1897.87 | 179.56 | 1718.31 | 63577.46 |
| 106 | 2034-07 | 1893.15 | 174.84 | 1718.31 | 61859.15 |
| 107 | 2034-08 | 1888.42 | 170.11 | 1718.31 | 60140.85 |
| 108 | 2034-09 | 1883.70 | 165.39 | 1718.31 | 58422.54 |
| 109 | 2034-10 | 1878.97 | 160.66 | 1718.31 | 56704.23 |
| 110 | 2034-11 | 1874.25 | 155.94 | 1718.31 | 54985.92 |
| 111 | 2034-12 | 1869.52 | 151.21 | 1718.31 | 53267.61 |
| 112 | 2035-01 | 1864.80 | 146.49 | 1718.31 | 51549.30 |
| 113 | 2035-02 | 1860.07 | 141.76 | 1718.31 | 49830.99 |
| 114 | 2035-03 | 1855.35 | 137.04 | 1718.31 | 48112.68 |
| 115 | 2035-04 | 1850.62 | 132.31 | 1718.31 | 46394.37 |
| 116 | 2035-05 | 1845.89 | 127.58 | 1718.31 | 44676.06 |
| 117 | 2035-06 | 1841.17 | 122.86 | 1718.31 | 42957.75 |
| 118 | 2035-07 | 1836.44 | 118.13 | 1718.31 | 41239.44 |
| 119 | 2035-08 | 1831.72 | 113.41 | 1718.31 | 39521.13 |
| 120 | 2035-09 | 1826.99 | 108.68 | 1718.31 | 37802.82 |
| 121 | 2035-10 | 1822.27 | 103.96 | 1718.31 | 36084.51 |
| 122 | 2035-11 | 1817.54 | 99.23 | 1718.31 | 34366.20 |
| 123 | 2035-12 | 1812.82 | 94.51 | 1718.31 | 32647.89 |
| 124 | 2036-01 | 1808.09 | 89.78 | 1718.31 | 30929.58 |
| 125 | 2036-02 | 1803.37 | 85.06 | 1718.31 | 29211.27 |
| 126 | 2036-03 | 1798.64 | 80.33 | 1718.31 | 27492.96 |
| 127 | 2036-04 | 1793.92 | 75.61 | 1718.31 | 25774.65 |
| 128 | 2036-05 | 1789.19 | 70.88 | 1718.31 | 24056.34 |
| 129 | 2036-06 | 1784.46 | 66.15 | 1718.31 | 22338.03 |
| 130 | 2036-07 | 1779.74 | 61.43 | 1718.31 | 20619.72 |
| 131 | 2036-08 | 1775.01 | 56.70 | 1718.31 | 18901.41 |
| 132 | 2036-09 | 1770.29 | 51.98 | 1718.31 | 17183.10 |
| 133 | 2036-10 | 1765.56 | 47.25 | 1718.31 | 15464.79 |
| 134 | 2036-11 | 1760.84 | 42.53 | 1718.31 | 13746.48 |
| 135 | 2036-12 | 1756.11 | 37.80 | 1718.31 | 12028.17 |
| 136 | 2037-01 | 1751.39 | 33.08 | 1718.31 | 10309.86 |
| 137 | 2037-02 | 1746.66 | 28.35 | 1718.31 | 8591.55 |
| 138 | 2037-03 | 1741.94 | 23.63 | 1718.31 | 6873.24 |
| 139 | 2037-04 | 1737.21 | 18.90 | 1718.31 | 5154.93 |
| 140 | 2037-05 | 1732.49 | 14.18 | 1718.31 | 3436.62 |
| 141 | 2037-06 | 1727.76 | 9.45 | 1718.31 | 1718.31 |
| 142 | 2037-07 | 1723.04 | 4.73 | 1718.31 | 0.00 |