贷款30.4万（商业贷款）房贷，还款11年9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：30.4万
还款月数：11年9个月
每月还款：2603.9元
利息总额：6.31万
本息合计：36.71万
| 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 | 2603.90 | 836.00 | 1767.90 | 302232.10 |
| 2 | 2025-11 | 2603.90 | 831.14 | 1772.76 | 300459.34 |
| 3 | 2025-12 | 2603.90 | 826.26 | 1777.64 | 298681.70 |
| 4 | 2026-01 | 2603.90 | 821.37 | 1782.53 | 296899.17 |
| 5 | 2026-02 | 2603.90 | 816.47 | 1787.43 | 295111.75 |
| 6 | 2026-03 | 2603.90 | 811.56 | 1792.34 | 293319.40 |
| 7 | 2026-04 | 2603.90 | 806.63 | 1797.27 | 291522.13 |
| 8 | 2026-05 | 2603.90 | 801.69 | 1802.21 | 289719.92 |
| 9 | 2026-06 | 2603.90 | 796.73 | 1807.17 | 287912.75 |
| 10 | 2026-07 | 2603.90 | 791.76 | 1812.14 | 286100.60 |
| 11 | 2026-08 | 2603.90 | 786.78 | 1817.12 | 284283.48 |
| 12 | 2026-09 | 2603.90 | 781.78 | 1822.12 | 282461.36 |
| 13 | 2026-10 | 2603.90 | 776.77 | 1827.13 | 280634.23 |
| 14 | 2026-11 | 2603.90 | 771.74 | 1832.16 | 278802.07 |
| 15 | 2026-12 | 2603.90 | 766.71 | 1837.19 | 276964.88 |
| 16 | 2027-01 | 2603.90 | 761.65 | 1842.25 | 275122.63 |
| 17 | 2027-02 | 2603.90 | 756.59 | 1847.31 | 273275.32 |
| 18 | 2027-03 | 2603.90 | 751.51 | 1852.39 | 271422.92 |
| 19 | 2027-04 | 2603.90 | 746.41 | 1857.49 | 269565.44 |
| 20 | 2027-05 | 2603.90 | 741.30 | 1862.60 | 267702.84 |
| 21 | 2027-06 | 2603.90 | 736.18 | 1867.72 | 265835.12 |
| 22 | 2027-07 | 2603.90 | 731.05 | 1872.85 | 263962.27 |
| 23 | 2027-08 | 2603.90 | 725.90 | 1878.00 | 262084.26 |
| 24 | 2027-09 | 2603.90 | 720.73 | 1883.17 | 260201.09 |
| 25 | 2027-10 | 2603.90 | 715.55 | 1888.35 | 258312.75 |
| 26 | 2027-11 | 2603.90 | 710.36 | 1893.54 | 256419.21 |
| 27 | 2027-12 | 2603.90 | 705.15 | 1898.75 | 254520.46 |
| 28 | 2028-01 | 2603.90 | 699.93 | 1903.97 | 252616.49 |
| 29 | 2028-02 | 2603.90 | 694.70 | 1909.21 | 250707.28 |
| 30 | 2028-03 | 2603.90 | 689.45 | 1914.46 | 248792.83 |
| 31 | 2028-04 | 2603.90 | 684.18 | 1919.72 | 246873.11 |
| 32 | 2028-05 | 2603.90 | 678.90 | 1925.00 | 244948.11 |
| 33 | 2028-06 | 2603.90 | 673.61 | 1930.29 | 243017.82 |
| 34 | 2028-07 | 2603.90 | 668.30 | 1935.60 | 241082.21 |
| 35 | 2028-08 | 2603.90 | 662.98 | 1940.92 | 239141.29 |
| 36 | 2028-09 | 2603.90 | 657.64 | 1946.26 | 237195.03 |
| 37 | 2028-10 | 2603.90 | 652.29 | 1951.61 | 235243.41 |
| 38 | 2028-11 | 2603.90 | 646.92 | 1956.98 | 233286.43 |
| 39 | 2028-12 | 2603.90 | 641.54 | 1962.36 | 231324.07 |
| 40 | 2029-01 | 2603.90 | 636.14 | 1967.76 | 229356.31 |
| 41 | 2029-02 | 2603.90 | 630.73 | 1973.17 | 227383.14 |
| 42 | 2029-03 | 2603.90 | 625.30 | 1978.60 | 225404.54 |
| 43 | 2029-04 | 2603.90 | 619.86 | 1984.04 | 223420.50 |
| 44 | 2029-05 | 2603.90 | 614.41 | 1989.49 | 221431.01 |
| 45 | 2029-06 | 2603.90 | 608.94 | 1994.97 | 219436.05 |
| 46 | 2029-07 | 2603.90 | 603.45 | 2000.45 | 217435.59 |
| 47 | 2029-08 | 2603.90 | 597.95 | 2005.95 | 215429.64 |
| 48 | 2029-09 | 2603.90 | 592.43 | 2011.47 | 213418.17 |
| 49 | 2029-10 | 2603.90 | 586.90 | 2017.00 | 211401.17 |
| 50 | 2029-11 | 2603.90 | 581.35 | 2022.55 | 209378.62 |
| 51 | 2029-12 | 2603.90 | 575.79 | 2028.11 | 207350.51 |
| 52 | 2030-01 | 2603.90 | 570.21 | 2033.69 | 205316.83 |
| 53 | 2030-02 | 2603.90 | 564.62 | 2039.28 | 203277.55 |
| 54 | 2030-03 | 2603.90 | 559.01 | 2044.89 | 201232.66 |
| 55 | 2030-04 | 2603.90 | 553.39 | 2050.51 | 199182.15 |
| 56 | 2030-05 | 2603.90 | 547.75 | 2056.15 | 197126.00 |
| 57 | 2030-06 | 2603.90 | 542.10 | 2061.80 | 195064.20 |
| 58 | 2030-07 | 2603.90 | 536.43 | 2067.47 | 192996.72 |
| 59 | 2030-08 | 2603.90 | 530.74 | 2073.16 | 190923.56 |
| 60 | 2030-09 | 2603.90 | 525.04 | 2078.86 | 188844.70 |
| 61 | 2030-10 | 2603.90 | 519.32 | 2084.58 | 186760.13 |
| 62 | 2030-11 | 2603.90 | 513.59 | 2090.31 | 184669.82 |
| 63 | 2030-12 | 2603.90 | 507.84 | 2096.06 | 182573.76 |
| 64 | 2031-01 | 2603.90 | 502.08 | 2101.82 | 180471.93 |
| 65 | 2031-02 | 2603.90 | 496.30 | 2107.60 | 178364.33 |
| 66 | 2031-03 | 2603.90 | 490.50 | 2113.40 | 176250.93 |
| 67 | 2031-04 | 2603.90 | 484.69 | 2119.21 | 174131.72 |
| 68 | 2031-05 | 2603.90 | 478.86 | 2125.04 | 172006.68 |
| 69 | 2031-06 | 2603.90 | 473.02 | 2130.88 | 169875.80 |
| 70 | 2031-07 | 2603.90 | 467.16 | 2136.74 | 167739.06 |
| 71 | 2031-08 | 2603.90 | 461.28 | 2142.62 | 165596.44 |
| 72 | 2031-09 | 2603.90 | 455.39 | 2148.51 | 163447.93 |
| 73 | 2031-10 | 2603.90 | 449.48 | 2154.42 | 161293.51 |
| 74 | 2031-11 | 2603.90 | 443.56 | 2160.34 | 159133.17 |
| 75 | 2031-12 | 2603.90 | 437.62 | 2166.28 | 156966.88 |
| 76 | 2032-01 | 2603.90 | 431.66 | 2172.24 | 154794.64 |
| 77 | 2032-02 | 2603.90 | 425.69 | 2178.22 | 152616.43 |
| 78 | 2032-03 | 2603.90 | 419.70 | 2184.21 | 150432.22 |
| 79 | 2032-04 | 2603.90 | 413.69 | 2190.21 | 148242.01 |
| 80 | 2032-05 | 2603.90 | 407.67 | 2196.24 | 146045.78 |
| 81 | 2032-06 | 2603.90 | 401.63 | 2202.27 | 143843.50 |
| 82 | 2032-07 | 2603.90 | 395.57 | 2208.33 | 141635.17 |
| 83 | 2032-08 | 2603.90 | 389.50 | 2214.40 | 139420.77 |
| 84 | 2032-09 | 2603.90 | 383.41 | 2220.49 | 137200.27 |
| 85 | 2032-10 | 2603.90 | 377.30 | 2226.60 | 134973.67 |
| 86 | 2032-11 | 2603.90 | 371.18 | 2232.72 | 132740.95 |
| 87 | 2032-12 | 2603.90 | 365.04 | 2238.86 | 130502.09 |
| 88 | 2033-01 | 2603.90 | 358.88 | 2245.02 | 128257.07 |
| 89 | 2033-02 | 2603.90 | 352.71 | 2251.19 | 126005.87 |
| 90 | 2033-03 | 2603.90 | 346.52 | 2257.38 | 123748.49 |
| 91 | 2033-04 | 2603.90 | 340.31 | 2263.59 | 121484.90 |
| 92 | 2033-05 | 2603.90 | 334.08 | 2269.82 | 119215.08 |
| 93 | 2033-06 | 2603.90 | 327.84 | 2276.06 | 116939.02 |
| 94 | 2033-07 | 2603.90 | 321.58 | 2282.32 | 114656.70 |
| 95 | 2033-08 | 2603.90 | 315.31 | 2288.59 | 112368.11 |
| 96 | 2033-09 | 2603.90 | 309.01 | 2294.89 | 110073.22 |
| 97 | 2033-10 | 2603.90 | 302.70 | 2301.20 | 107772.02 |
| 98 | 2033-11 | 2603.90 | 296.37 | 2307.53 | 105464.49 |
| 99 | 2033-12 | 2603.90 | 290.03 | 2313.87 | 103150.62 |
| 100 | 2034-01 | 2603.90 | 283.66 | 2320.24 | 100830.38 |
| 101 | 2034-02 | 2603.90 | 277.28 | 2326.62 | 98503.77 |
| 102 | 2034-03 | 2603.90 | 270.89 | 2333.02 | 96170.75 |
| 103 | 2034-04 | 2603.90 | 264.47 | 2339.43 | 93831.32 |
| 104 | 2034-05 | 2603.90 | 258.04 | 2345.86 | 91485.46 |
| 105 | 2034-06 | 2603.90 | 251.59 | 2352.32 | 89133.14 |
| 106 | 2034-07 | 2603.90 | 245.12 | 2358.78 | 86774.36 |
| 107 | 2034-08 | 2603.90 | 238.63 | 2365.27 | 84409.08 |
| 108 | 2034-09 | 2603.90 | 232.12 | 2371.78 | 82037.31 |
| 109 | 2034-10 | 2603.90 | 225.60 | 2378.30 | 79659.01 |
| 110 | 2034-11 | 2603.90 | 219.06 | 2384.84 | 77274.17 |
| 111 | 2034-12 | 2603.90 | 212.50 | 2391.40 | 74882.78 |
| 112 | 2035-01 | 2603.90 | 205.93 | 2397.97 | 72484.80 |
| 113 | 2035-02 | 2603.90 | 199.33 | 2404.57 | 70080.24 |
| 114 | 2035-03 | 2603.90 | 192.72 | 2411.18 | 67669.06 |
| 115 | 2035-04 | 2603.90 | 186.09 | 2417.81 | 65251.25 |
| 116 | 2035-05 | 2603.90 | 179.44 | 2424.46 | 62826.79 |
| 117 | 2035-06 | 2603.90 | 172.77 | 2431.13 | 60395.66 |
| 118 | 2035-07 | 2603.90 | 166.09 | 2437.81 | 57957.85 |
| 119 | 2035-08 | 2603.90 | 159.38 | 2444.52 | 55513.33 |
| 120 | 2035-09 | 2603.90 | 152.66 | 2451.24 | 53062.09 |
| 121 | 2035-10 | 2603.90 | 145.92 | 2457.98 | 50604.11 |
| 122 | 2035-11 | 2603.90 | 139.16 | 2464.74 | 48139.37 |
| 123 | 2035-12 | 2603.90 | 132.38 | 2471.52 | 45667.85 |
| 124 | 2036-01 | 2603.90 | 125.59 | 2478.31 | 43189.54 |
| 125 | 2036-02 | 2603.90 | 118.77 | 2485.13 | 40704.41 |
| 126 | 2036-03 | 2603.90 | 111.94 | 2491.96 | 38212.45 |
| 127 | 2036-04 | 2603.90 | 105.08 | 2498.82 | 35713.63 |
| 128 | 2036-05 | 2603.90 | 98.21 | 2505.69 | 33207.94 |
| 129 | 2036-06 | 2603.90 | 91.32 | 2512.58 | 30695.36 |
| 130 | 2036-07 | 2603.90 | 84.41 | 2519.49 | 28175.88 |
| 131 | 2036-08 | 2603.90 | 77.48 | 2526.42 | 25649.46 |
| 132 | 2036-09 | 2603.90 | 70.54 | 2533.36 | 23116.09 |
| 133 | 2036-10 | 2603.90 | 63.57 | 2540.33 | 20575.76 |
| 134 | 2036-11 | 2603.90 | 56.58 | 2547.32 | 18028.45 |
| 135 | 2036-12 | 2603.90 | 49.58 | 2554.32 | 15474.12 |
| 136 | 2037-01 | 2603.90 | 42.55 | 2561.35 | 12912.78 |
| 137 | 2037-02 | 2603.90 | 35.51 | 2568.39 | 10344.39 |
| 138 | 2037-03 | 2603.90 | 28.45 | 2575.45 | 7768.93 |
| 139 | 2037-04 | 2603.90 | 21.36 | 2582.54 | 5186.40 |
| 140 | 2037-05 | 2603.90 | 14.26 | 2589.64 | 2596.76 |
| 141 | 2037-06 | 2603.90 | 7.14 | 2596.76 | 0.00 |
等额本金还款方式：
贷款总额：30.4万
还款月数：11年9个月
首月还款：2992.03元
每月递减：5.93元
利息总额：5.94万
本息合计：36.34万
节省利息：3793.98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 | 2992.03 | 836.00 | 2156.03 | 301843.97 |
| 2 | 2025-11 | 2986.10 | 830.07 | 2156.03 | 299687.94 |
| 3 | 2025-12 | 2980.17 | 824.14 | 2156.03 | 297531.91 |
| 4 | 2026-01 | 2974.24 | 818.21 | 2156.03 | 295375.89 |
| 5 | 2026-02 | 2968.31 | 812.28 | 2156.03 | 293219.86 |
| 6 | 2026-03 | 2962.38 | 806.35 | 2156.03 | 291063.83 |
| 7 | 2026-04 | 2956.45 | 800.43 | 2156.03 | 288907.80 |
| 8 | 2026-05 | 2950.52 | 794.50 | 2156.03 | 286751.77 |
| 9 | 2026-06 | 2944.60 | 788.57 | 2156.03 | 284595.74 |
| 10 | 2026-07 | 2938.67 | 782.64 | 2156.03 | 282439.72 |
| 11 | 2026-08 | 2932.74 | 776.71 | 2156.03 | 280283.69 |
| 12 | 2026-09 | 2926.81 | 770.78 | 2156.03 | 278127.66 |
| 13 | 2026-10 | 2920.88 | 764.85 | 2156.03 | 275971.63 |
| 14 | 2026-11 | 2914.95 | 758.92 | 2156.03 | 273815.60 |
| 15 | 2026-12 | 2909.02 | 752.99 | 2156.03 | 271659.57 |
| 16 | 2027-01 | 2903.09 | 747.06 | 2156.03 | 269503.55 |
| 17 | 2027-02 | 2897.16 | 741.13 | 2156.03 | 267347.52 |
| 18 | 2027-03 | 2891.23 | 735.21 | 2156.03 | 265191.49 |
| 19 | 2027-04 | 2885.30 | 729.28 | 2156.03 | 263035.46 |
| 20 | 2027-05 | 2879.38 | 723.35 | 2156.03 | 260879.43 |
| 21 | 2027-06 | 2873.45 | 717.42 | 2156.03 | 258723.40 |
| 22 | 2027-07 | 2867.52 | 711.49 | 2156.03 | 256567.38 |
| 23 | 2027-08 | 2861.59 | 705.56 | 2156.03 | 254411.35 |
| 24 | 2027-09 | 2855.66 | 699.63 | 2156.03 | 252255.32 |
| 25 | 2027-10 | 2849.73 | 693.70 | 2156.03 | 250099.29 |
| 26 | 2027-11 | 2843.80 | 687.77 | 2156.03 | 247943.26 |
| 27 | 2027-12 | 2837.87 | 681.84 | 2156.03 | 245787.23 |
| 28 | 2028-01 | 2831.94 | 675.91 | 2156.03 | 243631.21 |
| 29 | 2028-02 | 2826.01 | 669.99 | 2156.03 | 241475.18 |
| 30 | 2028-03 | 2820.09 | 664.06 | 2156.03 | 239319.15 |
| 31 | 2028-04 | 2814.16 | 658.13 | 2156.03 | 237163.12 |
| 32 | 2028-05 | 2808.23 | 652.20 | 2156.03 | 235007.09 |
| 33 | 2028-06 | 2802.30 | 646.27 | 2156.03 | 232851.06 |
| 34 | 2028-07 | 2796.37 | 640.34 | 2156.03 | 230695.04 |
| 35 | 2028-08 | 2790.44 | 634.41 | 2156.03 | 228539.01 |
| 36 | 2028-09 | 2784.51 | 628.48 | 2156.03 | 226382.98 |
| 37 | 2028-10 | 2778.58 | 622.55 | 2156.03 | 224226.95 |
| 38 | 2028-11 | 2772.65 | 616.62 | 2156.03 | 222070.92 |
| 39 | 2028-12 | 2766.72 | 610.70 | 2156.03 | 219914.89 |
| 40 | 2029-01 | 2760.79 | 604.77 | 2156.03 | 217758.87 |
| 41 | 2029-02 | 2754.87 | 598.84 | 2156.03 | 215602.84 |
| 42 | 2029-03 | 2748.94 | 592.91 | 2156.03 | 213446.81 |
| 43 | 2029-04 | 2743.01 | 586.98 | 2156.03 | 211290.78 |
| 44 | 2029-05 | 2737.08 | 581.05 | 2156.03 | 209134.75 |
| 45 | 2029-06 | 2731.15 | 575.12 | 2156.03 | 206978.72 |
| 46 | 2029-07 | 2725.22 | 569.19 | 2156.03 | 204822.70 |
| 47 | 2029-08 | 2719.29 | 563.26 | 2156.03 | 202666.67 |
| 48 | 2029-09 | 2713.36 | 557.33 | 2156.03 | 200510.64 |
| 49 | 2029-10 | 2707.43 | 551.40 | 2156.03 | 198354.61 |
| 50 | 2029-11 | 2701.50 | 545.48 | 2156.03 | 196198.58 |
| 51 | 2029-12 | 2695.57 | 539.55 | 2156.03 | 194042.55 |
| 52 | 2030-01 | 2689.65 | 533.62 | 2156.03 | 191886.52 |
| 53 | 2030-02 | 2683.72 | 527.69 | 2156.03 | 189730.50 |
| 54 | 2030-03 | 2677.79 | 521.76 | 2156.03 | 187574.47 |
| 55 | 2030-04 | 2671.86 | 515.83 | 2156.03 | 185418.44 |
| 56 | 2030-05 | 2665.93 | 509.90 | 2156.03 | 183262.41 |
| 57 | 2030-06 | 2660.00 | 503.97 | 2156.03 | 181106.38 |
| 58 | 2030-07 | 2654.07 | 498.04 | 2156.03 | 178950.35 |
| 59 | 2030-08 | 2648.14 | 492.11 | 2156.03 | 176794.33 |
| 60 | 2030-09 | 2642.21 | 486.18 | 2156.03 | 174638.30 |
| 61 | 2030-10 | 2636.28 | 480.26 | 2156.03 | 172482.27 |
| 62 | 2030-11 | 2630.35 | 474.33 | 2156.03 | 170326.24 |
| 63 | 2030-12 | 2624.43 | 468.40 | 2156.03 | 168170.21 |
| 64 | 2031-01 | 2618.50 | 462.47 | 2156.03 | 166014.18 |
| 65 | 2031-02 | 2612.57 | 456.54 | 2156.03 | 163858.16 |
| 66 | 2031-03 | 2606.64 | 450.61 | 2156.03 | 161702.13 |
| 67 | 2031-04 | 2600.71 | 444.68 | 2156.03 | 159546.10 |
| 68 | 2031-05 | 2594.78 | 438.75 | 2156.03 | 157390.07 |
| 69 | 2031-06 | 2588.85 | 432.82 | 2156.03 | 155234.04 |
| 70 | 2031-07 | 2582.92 | 426.89 | 2156.03 | 153078.01 |
| 71 | 2031-08 | 2576.99 | 420.96 | 2156.03 | 150921.99 |
| 72 | 2031-09 | 2571.06 | 415.04 | 2156.03 | 148765.96 |
| 73 | 2031-10 | 2565.13 | 409.11 | 2156.03 | 146609.93 |
| 74 | 2031-11 | 2559.21 | 403.18 | 2156.03 | 144453.90 |
| 75 | 2031-12 | 2553.28 | 397.25 | 2156.03 | 142297.87 |
| 76 | 2032-01 | 2547.35 | 391.32 | 2156.03 | 140141.84 |
| 77 | 2032-02 | 2541.42 | 385.39 | 2156.03 | 137985.82 |
| 78 | 2032-03 | 2535.49 | 379.46 | 2156.03 | 135829.79 |
| 79 | 2032-04 | 2529.56 | 373.53 | 2156.03 | 133673.76 |
| 80 | 2032-05 | 2523.63 | 367.60 | 2156.03 | 131517.73 |
| 81 | 2032-06 | 2517.70 | 361.67 | 2156.03 | 129361.70 |
| 82 | 2032-07 | 2511.77 | 355.74 | 2156.03 | 127205.67 |
| 83 | 2032-08 | 2505.84 | 349.82 | 2156.03 | 125049.65 |
| 84 | 2032-09 | 2499.91 | 343.89 | 2156.03 | 122893.62 |
| 85 | 2032-10 | 2493.99 | 337.96 | 2156.03 | 120737.59 |
| 86 | 2032-11 | 2488.06 | 332.03 | 2156.03 | 118581.56 |
| 87 | 2032-12 | 2482.13 | 326.10 | 2156.03 | 116425.53 |
| 88 | 2033-01 | 2476.20 | 320.17 | 2156.03 | 114269.50 |
| 89 | 2033-02 | 2470.27 | 314.24 | 2156.03 | 112113.48 |
| 90 | 2033-03 | 2464.34 | 308.31 | 2156.03 | 109957.45 |
| 91 | 2033-04 | 2458.41 | 302.38 | 2156.03 | 107801.42 |
| 92 | 2033-05 | 2452.48 | 296.45 | 2156.03 | 105645.39 |
| 93 | 2033-06 | 2446.55 | 290.52 | 2156.03 | 103489.36 |
| 94 | 2033-07 | 2440.62 | 284.60 | 2156.03 | 101333.33 |
| 95 | 2033-08 | 2434.70 | 278.67 | 2156.03 | 99177.30 |
| 96 | 2033-09 | 2428.77 | 272.74 | 2156.03 | 97021.28 |
| 97 | 2033-10 | 2422.84 | 266.81 | 2156.03 | 94865.25 |
| 98 | 2033-11 | 2416.91 | 260.88 | 2156.03 | 92709.22 |
| 99 | 2033-12 | 2410.98 | 254.95 | 2156.03 | 90553.19 |
| 100 | 2034-01 | 2405.05 | 249.02 | 2156.03 | 88397.16 |
| 101 | 2034-02 | 2399.12 | 243.09 | 2156.03 | 86241.13 |
| 102 | 2034-03 | 2393.19 | 237.16 | 2156.03 | 84085.11 |
| 103 | 2034-04 | 2387.26 | 231.23 | 2156.03 | 81929.08 |
| 104 | 2034-05 | 2381.33 | 225.30 | 2156.03 | 79773.05 |
| 105 | 2034-06 | 2375.40 | 219.38 | 2156.03 | 77617.02 |
| 106 | 2034-07 | 2369.48 | 213.45 | 2156.03 | 75460.99 |
| 107 | 2034-08 | 2363.55 | 207.52 | 2156.03 | 73304.96 |
| 108 | 2034-09 | 2357.62 | 201.59 | 2156.03 | 71148.94 |
| 109 | 2034-10 | 2351.69 | 195.66 | 2156.03 | 68992.91 |
| 110 | 2034-11 | 2345.76 | 189.73 | 2156.03 | 66836.88 |
| 111 | 2034-12 | 2339.83 | 183.80 | 2156.03 | 64680.85 |
| 112 | 2035-01 | 2333.90 | 177.87 | 2156.03 | 62524.82 |
| 113 | 2035-02 | 2327.97 | 171.94 | 2156.03 | 60368.79 |
| 114 | 2035-03 | 2322.04 | 166.01 | 2156.03 | 58212.77 |
| 115 | 2035-04 | 2316.11 | 160.09 | 2156.03 | 56056.74 |
| 116 | 2035-05 | 2310.18 | 154.16 | 2156.03 | 53900.71 |
| 117 | 2035-06 | 2304.26 | 148.23 | 2156.03 | 51744.68 |
| 118 | 2035-07 | 2298.33 | 142.30 | 2156.03 | 49588.65 |
| 119 | 2035-08 | 2292.40 | 136.37 | 2156.03 | 47432.62 |
| 120 | 2035-09 | 2286.47 | 130.44 | 2156.03 | 45276.60 |
| 121 | 2035-10 | 2280.54 | 124.51 | 2156.03 | 43120.57 |
| 122 | 2035-11 | 2274.61 | 118.58 | 2156.03 | 40964.54 |
| 123 | 2035-12 | 2268.68 | 112.65 | 2156.03 | 38808.51 |
| 124 | 2036-01 | 2262.75 | 106.72 | 2156.03 | 36652.48 |
| 125 | 2036-02 | 2256.82 | 100.79 | 2156.03 | 34496.45 |
| 126 | 2036-03 | 2250.89 | 94.87 | 2156.03 | 32340.43 |
| 127 | 2036-04 | 2244.96 | 88.94 | 2156.03 | 30184.40 |
| 128 | 2036-05 | 2239.04 | 83.01 | 2156.03 | 28028.37 |
| 129 | 2036-06 | 2233.11 | 77.08 | 2156.03 | 25872.34 |
| 130 | 2036-07 | 2227.18 | 71.15 | 2156.03 | 23716.31 |
| 131 | 2036-08 | 2221.25 | 65.22 | 2156.03 | 21560.28 |
| 132 | 2036-09 | 2215.32 | 59.29 | 2156.03 | 19404.26 |
| 133 | 2036-10 | 2209.39 | 53.36 | 2156.03 | 17248.23 |
| 134 | 2036-11 | 2203.46 | 47.43 | 2156.03 | 15092.20 |
| 135 | 2036-12 | 2197.53 | 41.50 | 2156.03 | 12936.17 |
| 136 | 2037-01 | 2191.60 | 35.57 | 2156.03 | 10780.14 |
| 137 | 2037-02 | 2185.67 | 29.65 | 2156.03 | 8624.11 |
| 138 | 2037-03 | 2179.74 | 23.72 | 2156.03 | 6468.09 |
| 139 | 2037-04 | 2173.82 | 17.79 | 2156.03 | 4312.06 |
| 140 | 2037-05 | 2167.89 | 11.86 | 2156.03 | 2156.03 |
| 141 | 2037-06 | 2161.96 | 5.93 | 2156.03 | 0.00 |