贷款56.17万（商业贷款）房贷，还款12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：56.17万
还款月数：12年
每月还款：5000.51元
利息总额：15.83万
本息合计：72.01万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 5000.51 | 2012.93 | 2987.57 | 558761.43 |
| 2 | 2025-05 | 5000.51 | 2002.23 | 2998.28 | 555763.15 |
| 3 | 2025-06 | 5000.51 | 1991.48 | 3009.02 | 552754.12 |
| 4 | 2025-07 | 5000.51 | 1980.70 | 3019.81 | 549734.31 |
| 5 | 2025-08 | 5000.51 | 1969.88 | 3030.63 | 546703.69 |
| 6 | 2025-09 | 5000.51 | 1959.02 | 3041.49 | 543662.20 |
| 7 | 2025-10 | 5000.51 | 1948.12 | 3052.39 | 540609.81 |
| 8 | 2025-11 | 5000.51 | 1937.19 | 3063.32 | 537546.49 |
| 9 | 2025-12 | 5000.51 | 1926.21 | 3074.30 | 534472.19 |
| 10 | 2026-01 | 5000.51 | 1915.19 | 3085.32 | 531386.87 |
| 11 | 2026-02 | 5000.51 | 1904.14 | 3096.37 | 528290.50 |
| 12 | 2026-03 | 5000.51 | 1893.04 | 3107.47 | 525183.03 |
| 13 | 2026-04 | 5000.51 | 1881.91 | 3118.60 | 522064.43 |
| 14 | 2026-05 | 5000.51 | 1870.73 | 3129.78 | 518934.65 |
| 15 | 2026-06 | 5000.51 | 1859.52 | 3140.99 | 515793.66 |
| 16 | 2026-07 | 5000.51 | 1848.26 | 3152.25 | 512641.41 |
| 17 | 2026-08 | 5000.51 | 1836.97 | 3163.54 | 509477.87 |
| 18 | 2026-09 | 5000.51 | 1825.63 | 3174.88 | 506302.99 |
| 19 | 2026-10 | 5000.51 | 1814.25 | 3186.26 | 503116.73 |
| 20 | 2026-11 | 5000.51 | 1802.83 | 3197.67 | 499919.06 |
| 21 | 2026-12 | 5000.51 | 1791.38 | 3209.13 | 496709.93 |
| 22 | 2027-01 | 5000.51 | 1779.88 | 3220.63 | 493489.30 |
| 23 | 2027-02 | 5000.51 | 1768.34 | 3232.17 | 490257.12 |
| 24 | 2027-03 | 5000.51 | 1756.75 | 3243.75 | 487013.37 |
| 25 | 2027-04 | 5000.51 | 1745.13 | 3255.38 | 483757.99 |
| 26 | 2027-05 | 5000.51 | 1733.47 | 3267.04 | 480490.95 |
| 27 | 2027-06 | 5000.51 | 1721.76 | 3278.75 | 477212.20 |
| 28 | 2027-07 | 5000.51 | 1710.01 | 3290.50 | 473921.70 |
| 29 | 2027-08 | 5000.51 | 1698.22 | 3302.29 | 470619.41 |
| 30 | 2027-09 | 5000.51 | 1686.39 | 3314.12 | 467305.29 |
| 31 | 2027-10 | 5000.51 | 1674.51 | 3326.00 | 463979.29 |
| 32 | 2027-11 | 5000.51 | 1662.59 | 3337.92 | 460641.38 |
| 33 | 2027-12 | 5000.51 | 1650.63 | 3349.88 | 457291.50 |
| 34 | 2028-01 | 5000.51 | 1638.63 | 3361.88 | 453929.62 |
| 35 | 2028-02 | 5000.51 | 1626.58 | 3373.93 | 450555.69 |
| 36 | 2028-03 | 5000.51 | 1614.49 | 3386.02 | 447169.67 |
| 37 | 2028-04 | 5000.51 | 1602.36 | 3398.15 | 443771.52 |
| 38 | 2028-05 | 5000.51 | 1590.18 | 3410.33 | 440361.19 |
| 39 | 2028-06 | 5000.51 | 1577.96 | 3422.55 | 436938.65 |
| 40 | 2028-07 | 5000.51 | 1565.70 | 3434.81 | 433503.84 |
| 41 | 2028-08 | 5000.51 | 1553.39 | 3447.12 | 430056.72 |
| 42 | 2028-09 | 5000.51 | 1541.04 | 3459.47 | 426597.24 |
| 43 | 2028-10 | 5000.51 | 1528.64 | 3471.87 | 423125.37 |
| 44 | 2028-11 | 5000.51 | 1516.20 | 3484.31 | 419641.07 |
| 45 | 2028-12 | 5000.51 | 1503.71 | 3496.79 | 416144.27 |
| 46 | 2029-01 | 5000.51 | 1491.18 | 3509.33 | 412634.95 |
| 47 | 2029-02 | 5000.51 | 1478.61 | 3521.90 | 409113.05 |
| 48 | 2029-03 | 5000.51 | 1465.99 | 3534.52 | 405578.53 |
| 49 | 2029-04 | 5000.51 | 1453.32 | 3547.19 | 402031.34 |
| 50 | 2029-05 | 5000.51 | 1440.61 | 3559.90 | 398471.44 |
| 51 | 2029-06 | 5000.51 | 1427.86 | 3572.65 | 394898.79 |
| 52 | 2029-07 | 5000.51 | 1415.05 | 3585.45 | 391313.34 |
| 53 | 2029-08 | 5000.51 | 1402.21 | 3598.30 | 387715.03 |
| 54 | 2029-09 | 5000.51 | 1389.31 | 3611.20 | 384103.84 |
| 55 | 2029-10 | 5000.51 | 1376.37 | 3624.14 | 380479.70 |
| 56 | 2029-11 | 5000.51 | 1363.39 | 3637.12 | 376842.58 |
| 57 | 2029-12 | 5000.51 | 1350.35 | 3650.16 | 373192.42 |
| 58 | 2030-01 | 5000.51 | 1337.27 | 3663.24 | 369529.19 |
| 59 | 2030-02 | 5000.51 | 1324.15 | 3676.36 | 365852.82 |
| 60 | 2030-03 | 5000.51 | 1310.97 | 3689.54 | 362163.29 |
| 61 | 2030-04 | 5000.51 | 1297.75 | 3702.76 | 358460.53 |
| 62 | 2030-05 | 5000.51 | 1284.48 | 3716.03 | 354744.50 |
| 63 | 2030-06 | 5000.51 | 1271.17 | 3729.34 | 351015.16 |
| 64 | 2030-07 | 5000.51 | 1257.80 | 3742.70 | 347272.46 |
| 65 | 2030-08 | 5000.51 | 1244.39 | 3756.12 | 343516.34 |
| 66 | 2030-09 | 5000.51 | 1230.93 | 3769.58 | 339746.77 |
| 67 | 2030-10 | 5000.51 | 1217.43 | 3783.08 | 335963.69 |
| 68 | 2030-11 | 5000.51 | 1203.87 | 3796.64 | 332167.05 |
| 69 | 2030-12 | 5000.51 | 1190.27 | 3810.24 | 328356.80 |
| 70 | 2031-01 | 5000.51 | 1176.61 | 3823.90 | 324532.91 |
| 71 | 2031-02 | 5000.51 | 1162.91 | 3837.60 | 320695.31 |
| 72 | 2031-03 | 5000.51 | 1149.16 | 3851.35 | 316843.96 |
| 73 | 2031-04 | 5000.51 | 1135.36 | 3865.15 | 312978.81 |
| 74 | 2031-05 | 5000.51 | 1121.51 | 3879.00 | 309099.81 |
| 75 | 2031-06 | 5000.51 | 1107.61 | 3892.90 | 305206.90 |
| 76 | 2031-07 | 5000.51 | 1093.66 | 3906.85 | 301300.05 |
| 77 | 2031-08 | 5000.51 | 1079.66 | 3920.85 | 297379.20 |
| 78 | 2031-09 | 5000.51 | 1065.61 | 3934.90 | 293444.30 |
| 79 | 2031-10 | 5000.51 | 1051.51 | 3949.00 | 289495.30 |
| 80 | 2031-11 | 5000.51 | 1037.36 | 3963.15 | 285532.15 |
| 81 | 2031-12 | 5000.51 | 1023.16 | 3977.35 | 281554.80 |
| 82 | 2032-01 | 5000.51 | 1008.90 | 3991.60 | 277563.20 |
| 83 | 2032-02 | 5000.51 | 994.60 | 4005.91 | 273557.29 |
| 84 | 2032-03 | 5000.51 | 980.25 | 4020.26 | 269537.03 |
| 85 | 2032-04 | 5000.51 | 965.84 | 4034.67 | 265502.36 |
| 86 | 2032-05 | 5000.51 | 951.38 | 4049.13 | 261453.24 |
| 87 | 2032-06 | 5000.51 | 936.87 | 4063.63 | 257389.60 |
| 88 | 2032-07 | 5000.51 | 922.31 | 4078.20 | 253311.41 |
| 89 | 2032-08 | 5000.51 | 907.70 | 4092.81 | 249218.60 |
| 90 | 2032-09 | 5000.51 | 893.03 | 4107.48 | 245111.12 |
| 91 | 2032-10 | 5000.51 | 878.31 | 4122.19 | 240988.93 |
| 92 | 2032-11 | 5000.51 | 863.54 | 4136.97 | 236851.96 |
| 93 | 2032-12 | 5000.51 | 848.72 | 4151.79 | 232700.17 |
| 94 | 2033-01 | 5000.51 | 833.84 | 4166.67 | 228533.51 |
| 95 | 2033-02 | 5000.51 | 818.91 | 4181.60 | 224351.91 |
| 96 | 2033-03 | 5000.51 | 803.93 | 4196.58 | 220155.33 |
| 97 | 2033-04 | 5000.51 | 788.89 | 4211.62 | 215943.71 |
| 98 | 2033-05 | 5000.51 | 773.80 | 4226.71 | 211717.00 |
| 99 | 2033-06 | 5000.51 | 758.65 | 4241.86 | 207475.14 |
| 100 | 2033-07 | 5000.51 | 743.45 | 4257.06 | 203218.09 |
| 101 | 2033-08 | 5000.51 | 728.20 | 4272.31 | 198945.78 |
| 102 | 2033-09 | 5000.51 | 712.89 | 4287.62 | 194658.16 |
| 103 | 2033-10 | 5000.51 | 697.53 | 4302.98 | 190355.17 |
| 104 | 2033-11 | 5000.51 | 682.11 | 4318.40 | 186036.77 |
| 105 | 2033-12 | 5000.51 | 666.63 | 4333.88 | 181702.89 |
| 106 | 2034-01 | 5000.51 | 651.10 | 4349.41 | 177353.49 |
| 107 | 2034-02 | 5000.51 | 635.52 | 4364.99 | 172988.49 |
| 108 | 2034-03 | 5000.51 | 619.88 | 4380.63 | 168607.86 |
| 109 | 2034-04 | 5000.51 | 604.18 | 4396.33 | 164211.53 |
| 110 | 2034-05 | 5000.51 | 588.42 | 4412.08 | 159799.45 |
| 111 | 2034-06 | 5000.51 | 572.61 | 4427.89 | 155371.55 |
| 112 | 2034-07 | 5000.51 | 556.75 | 4443.76 | 150927.79 |
| 113 | 2034-08 | 5000.51 | 540.82 | 4459.68 | 146468.11 |
| 114 | 2034-09 | 5000.51 | 524.84 | 4475.66 | 141992.44 |
| 115 | 2034-10 | 5000.51 | 508.81 | 4491.70 | 137500.74 |
| 116 | 2034-11 | 5000.51 | 492.71 | 4507.80 | 132992.94 |
| 117 | 2034-12 | 5000.51 | 476.56 | 4523.95 | 128468.99 |
| 118 | 2035-01 | 5000.51 | 460.35 | 4540.16 | 123928.83 |
| 119 | 2035-02 | 5000.51 | 444.08 | 4556.43 | 119372.40 |
| 120 | 2035-03 | 5000.51 | 427.75 | 4572.76 | 114799.64 |
| 121 | 2035-04 | 5000.51 | 411.37 | 4589.14 | 110210.50 |
| 122 | 2035-05 | 5000.51 | 394.92 | 4605.59 | 105604.91 |
| 123 | 2035-06 | 5000.51 | 378.42 | 4622.09 | 100982.82 |
| 124 | 2035-07 | 5000.51 | 361.86 | 4638.65 | 96344.17 |
| 125 | 2035-08 | 5000.51 | 345.23 | 4655.28 | 91688.89 |
| 126 | 2035-09 | 5000.51 | 328.55 | 4671.96 | 87016.94 |
| 127 | 2035-10 | 5000.51 | 311.81 | 4688.70 | 82328.24 |
| 128 | 2035-11 | 5000.51 | 295.01 | 4705.50 | 77622.74 |
| 129 | 2035-12 | 5000.51 | 278.15 | 4722.36 | 72900.38 |
| 130 | 2036-01 | 5000.51 | 261.23 | 4739.28 | 68161.10 |
| 131 | 2036-02 | 5000.51 | 244.24 | 4756.26 | 63404.83 |
| 132 | 2036-03 | 5000.51 | 227.20 | 4773.31 | 58631.52 |
| 133 | 2036-04 | 5000.51 | 210.10 | 4790.41 | 53841.11 |
| 134 | 2036-05 | 5000.51 | 192.93 | 4807.58 | 49033.53 |
| 135 | 2036-06 | 5000.51 | 175.70 | 4824.81 | 44208.73 |
| 136 | 2036-07 | 5000.51 | 158.41 | 4842.09 | 39366.63 |
| 137 | 2036-08 | 5000.51 | 141.06 | 4859.44 | 34507.19 |
| 138 | 2036-09 | 5000.51 | 123.65 | 4876.86 | 29630.33 |
| 139 | 2036-10 | 5000.51 | 106.18 | 4894.33 | 24736.00 |
| 140 | 2036-11 | 5000.51 | 88.64 | 4911.87 | 19824.13 |
| 141 | 2036-12 | 5000.51 | 71.04 | 4929.47 | 14894.65 |
| 142 | 2037-01 | 5000.51 | 53.37 | 4947.14 | 9947.52 |
| 143 | 2037-02 | 5000.51 | 35.65 | 4964.86 | 4982.65 |
| 144 | 2037-03 | 5000.51 | 17.85 | 4982.65 | 0.00 |
等额本金还款方式：
贷款总额：56.17万
还款月数：12年
首月还款：5913.97元
每月递减：13.98元
利息总额：14.59万
本息合计：70.77万
节省利息：12386.54元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 5913.97 | 2012.93 | 3901.03 | 557847.97 |
| 2 | 2025-05 | 5899.99 | 1998.96 | 3901.03 | 553946.93 |
| 3 | 2025-06 | 5886.01 | 1984.98 | 3901.03 | 550045.90 |
| 4 | 2025-07 | 5872.03 | 1971.00 | 3901.03 | 546144.86 |
| 5 | 2025-08 | 5858.05 | 1957.02 | 3901.03 | 542243.83 |
| 6 | 2025-09 | 5844.08 | 1943.04 | 3901.03 | 538342.79 |
| 7 | 2025-10 | 5830.10 | 1929.06 | 3901.03 | 534441.76 |
| 8 | 2025-11 | 5816.12 | 1915.08 | 3901.03 | 530540.72 |
| 9 | 2025-12 | 5802.14 | 1901.10 | 3901.03 | 526639.69 |
| 10 | 2026-01 | 5788.16 | 1887.13 | 3901.03 | 522738.65 |
| 11 | 2026-02 | 5774.18 | 1873.15 | 3901.03 | 518837.62 |
| 12 | 2026-03 | 5760.20 | 1859.17 | 3901.03 | 514936.58 |
| 13 | 2026-04 | 5746.22 | 1845.19 | 3901.03 | 511035.55 |
| 14 | 2026-05 | 5732.25 | 1831.21 | 3901.03 | 507134.51 |
| 15 | 2026-06 | 5718.27 | 1817.23 | 3901.03 | 503233.48 |
| 16 | 2026-07 | 5704.29 | 1803.25 | 3901.03 | 499332.44 |
| 17 | 2026-08 | 5690.31 | 1789.27 | 3901.03 | 495431.41 |
| 18 | 2026-09 | 5676.33 | 1775.30 | 3901.03 | 491530.38 |
| 19 | 2026-10 | 5662.35 | 1761.32 | 3901.03 | 487629.34 |
| 20 | 2026-11 | 5648.37 | 1747.34 | 3901.03 | 483728.31 |
| 21 | 2026-12 | 5634.39 | 1733.36 | 3901.03 | 479827.27 |
| 22 | 2027-01 | 5620.42 | 1719.38 | 3901.03 | 475926.24 |
| 23 | 2027-02 | 5606.44 | 1705.40 | 3901.03 | 472025.20 |
| 24 | 2027-03 | 5592.46 | 1691.42 | 3901.03 | 468124.17 |
| 25 | 2027-04 | 5578.48 | 1677.44 | 3901.03 | 464223.13 |
| 26 | 2027-05 | 5564.50 | 1663.47 | 3901.03 | 460322.10 |
| 27 | 2027-06 | 5550.52 | 1649.49 | 3901.03 | 456421.06 |
| 28 | 2027-07 | 5536.54 | 1635.51 | 3901.03 | 452520.03 |
| 29 | 2027-08 | 5522.56 | 1621.53 | 3901.03 | 448618.99 |
| 30 | 2027-09 | 5508.59 | 1607.55 | 3901.03 | 444717.96 |
| 31 | 2027-10 | 5494.61 | 1593.57 | 3901.03 | 440816.92 |
| 32 | 2027-11 | 5480.63 | 1579.59 | 3901.03 | 436915.89 |
| 33 | 2027-12 | 5466.65 | 1565.62 | 3901.03 | 433014.85 |
| 34 | 2028-01 | 5452.67 | 1551.64 | 3901.03 | 429113.82 |
| 35 | 2028-02 | 5438.69 | 1537.66 | 3901.03 | 425212.78 |
| 36 | 2028-03 | 5424.71 | 1523.68 | 3901.03 | 421311.75 |
| 37 | 2028-04 | 5410.74 | 1509.70 | 3901.03 | 417410.72 |
| 38 | 2028-05 | 5396.76 | 1495.72 | 3901.03 | 413509.68 |
| 39 | 2028-06 | 5382.78 | 1481.74 | 3901.03 | 409608.65 |
| 40 | 2028-07 | 5368.80 | 1467.76 | 3901.03 | 405707.61 |
| 41 | 2028-08 | 5354.82 | 1453.79 | 3901.03 | 401806.58 |
| 42 | 2028-09 | 5340.84 | 1439.81 | 3901.03 | 397905.54 |
| 43 | 2028-10 | 5326.86 | 1425.83 | 3901.03 | 394004.51 |
| 44 | 2028-11 | 5312.88 | 1411.85 | 3901.03 | 390103.47 |
| 45 | 2028-12 | 5298.91 | 1397.87 | 3901.03 | 386202.44 |
| 46 | 2029-01 | 5284.93 | 1383.89 | 3901.03 | 382301.40 |
| 47 | 2029-02 | 5270.95 | 1369.91 | 3901.03 | 378400.37 |
| 48 | 2029-03 | 5256.97 | 1355.93 | 3901.03 | 374499.33 |
| 49 | 2029-04 | 5242.99 | 1341.96 | 3901.03 | 370598.30 |
| 50 | 2029-05 | 5229.01 | 1327.98 | 3901.03 | 366697.26 |
| 51 | 2029-06 | 5215.03 | 1314.00 | 3901.03 | 362796.23 |
| 52 | 2029-07 | 5201.05 | 1300.02 | 3901.03 | 358895.19 |
| 53 | 2029-08 | 5187.08 | 1286.04 | 3901.03 | 354994.16 |
| 54 | 2029-09 | 5173.10 | 1272.06 | 3901.03 | 351093.13 |
| 55 | 2029-10 | 5159.12 | 1258.08 | 3901.03 | 347192.09 |
| 56 | 2029-11 | 5145.14 | 1244.10 | 3901.03 | 343291.06 |
| 57 | 2029-12 | 5131.16 | 1230.13 | 3901.03 | 339390.02 |
| 58 | 2030-01 | 5117.18 | 1216.15 | 3901.03 | 335488.99 |
| 59 | 2030-02 | 5103.20 | 1202.17 | 3901.03 | 331587.95 |
| 60 | 2030-03 | 5089.22 | 1188.19 | 3901.03 | 327686.92 |
| 61 | 2030-04 | 5075.25 | 1174.21 | 3901.03 | 323785.88 |
| 62 | 2030-05 | 5061.27 | 1160.23 | 3901.03 | 319884.85 |
| 63 | 2030-06 | 5047.29 | 1146.25 | 3901.03 | 315983.81 |
| 64 | 2030-07 | 5033.31 | 1132.28 | 3901.03 | 312082.78 |
| 65 | 2030-08 | 5019.33 | 1118.30 | 3901.03 | 308181.74 |
| 66 | 2030-09 | 5005.35 | 1104.32 | 3901.03 | 304280.71 |
| 67 | 2030-10 | 4991.37 | 1090.34 | 3901.03 | 300379.67 |
| 68 | 2030-11 | 4977.40 | 1076.36 | 3901.03 | 296478.64 |
| 69 | 2030-12 | 4963.42 | 1062.38 | 3901.03 | 292577.60 |
| 70 | 2031-01 | 4949.44 | 1048.40 | 3901.03 | 288676.57 |
| 71 | 2031-02 | 4935.46 | 1034.42 | 3901.03 | 284775.53 |
| 72 | 2031-03 | 4921.48 | 1020.45 | 3901.03 | 280874.50 |
| 73 | 2031-04 | 4907.50 | 1006.47 | 3901.03 | 276973.47 |
| 74 | 2031-05 | 4893.52 | 992.49 | 3901.03 | 273072.43 |
| 75 | 2031-06 | 4879.54 | 978.51 | 3901.03 | 269171.40 |
| 76 | 2031-07 | 4865.57 | 964.53 | 3901.03 | 265270.36 |
| 77 | 2031-08 | 4851.59 | 950.55 | 3901.03 | 261369.33 |
| 78 | 2031-09 | 4837.61 | 936.57 | 3901.03 | 257468.29 |
| 79 | 2031-10 | 4823.63 | 922.59 | 3901.03 | 253567.26 |
| 80 | 2031-11 | 4809.65 | 908.62 | 3901.03 | 249666.22 |
| 81 | 2031-12 | 4795.67 | 894.64 | 3901.03 | 245765.19 |
| 82 | 2032-01 | 4781.69 | 880.66 | 3901.03 | 241864.15 |
| 83 | 2032-02 | 4767.71 | 866.68 | 3901.03 | 237963.12 |
| 84 | 2032-03 | 4753.74 | 852.70 | 3901.03 | 234062.08 |
| 85 | 2032-04 | 4739.76 | 838.72 | 3901.03 | 230161.05 |
| 86 | 2032-05 | 4725.78 | 824.74 | 3901.03 | 226260.01 |
| 87 | 2032-06 | 4711.80 | 810.77 | 3901.03 | 222358.98 |
| 88 | 2032-07 | 4697.82 | 796.79 | 3901.03 | 218457.94 |
| 89 | 2032-08 | 4683.84 | 782.81 | 3901.03 | 214556.91 |
| 90 | 2032-09 | 4669.86 | 768.83 | 3901.03 | 210655.88 |
| 91 | 2032-10 | 4655.88 | 754.85 | 3901.03 | 206754.84 |
| 92 | 2032-11 | 4641.91 | 740.87 | 3901.03 | 202853.81 |
| 93 | 2032-12 | 4627.93 | 726.89 | 3901.03 | 198952.77 |
| 94 | 2033-01 | 4613.95 | 712.91 | 3901.03 | 195051.74 |
| 95 | 2033-02 | 4599.97 | 698.94 | 3901.03 | 191150.70 |
| 96 | 2033-03 | 4585.99 | 684.96 | 3901.03 | 187249.67 |
| 97 | 2033-04 | 4572.01 | 670.98 | 3901.03 | 183348.63 |
| 98 | 2033-05 | 4558.03 | 657.00 | 3901.03 | 179447.60 |
| 99 | 2033-06 | 4544.06 | 643.02 | 3901.03 | 175546.56 |
| 100 | 2033-07 | 4530.08 | 629.04 | 3901.03 | 171645.53 |
| 101 | 2033-08 | 4516.10 | 615.06 | 3901.03 | 167744.49 |
| 102 | 2033-09 | 4502.12 | 601.08 | 3901.03 | 163843.46 |
| 103 | 2033-10 | 4488.14 | 587.11 | 3901.03 | 159942.42 |
| 104 | 2033-11 | 4474.16 | 573.13 | 3901.03 | 156041.39 |
| 105 | 2033-12 | 4460.18 | 559.15 | 3901.03 | 152140.35 |
| 106 | 2034-01 | 4446.20 | 545.17 | 3901.03 | 148239.32 |
| 107 | 2034-02 | 4432.23 | 531.19 | 3901.03 | 144338.28 |
| 108 | 2034-03 | 4418.25 | 517.21 | 3901.03 | 140437.25 |
| 109 | 2034-04 | 4404.27 | 503.23 | 3901.03 | 136536.22 |
| 110 | 2034-05 | 4390.29 | 489.25 | 3901.03 | 132635.18 |
| 111 | 2034-06 | 4376.31 | 475.28 | 3901.03 | 128734.15 |
| 112 | 2034-07 | 4362.33 | 461.30 | 3901.03 | 124833.11 |
| 113 | 2034-08 | 4348.35 | 447.32 | 3901.03 | 120932.08 |
| 114 | 2034-09 | 4334.37 | 433.34 | 3901.03 | 117031.04 |
| 115 | 2034-10 | 4320.40 | 419.36 | 3901.03 | 113130.01 |
| 116 | 2034-11 | 4306.42 | 405.38 | 3901.03 | 109228.97 |
| 117 | 2034-12 | 4292.44 | 391.40 | 3901.03 | 105327.94 |
| 118 | 2035-01 | 4278.46 | 377.43 | 3901.03 | 101426.90 |
| 119 | 2035-02 | 4264.48 | 363.45 | 3901.03 | 97525.87 |
| 120 | 2035-03 | 4250.50 | 349.47 | 3901.03 | 93624.83 |
| 121 | 2035-04 | 4236.52 | 335.49 | 3901.03 | 89723.80 |
| 122 | 2035-05 | 4222.55 | 321.51 | 3901.03 | 85822.76 |
| 123 | 2035-06 | 4208.57 | 307.53 | 3901.03 | 81921.73 |
| 124 | 2035-07 | 4194.59 | 293.55 | 3901.03 | 78020.69 |
| 125 | 2035-08 | 4180.61 | 279.57 | 3901.03 | 74119.66 |
| 126 | 2035-09 | 4166.63 | 265.60 | 3901.03 | 70218.63 |
| 127 | 2035-10 | 4152.65 | 251.62 | 3901.03 | 66317.59 |
| 128 | 2035-11 | 4138.67 | 237.64 | 3901.03 | 62416.56 |
| 129 | 2035-12 | 4124.69 | 223.66 | 3901.03 | 58515.52 |
| 130 | 2036-01 | 4110.72 | 209.68 | 3901.03 | 54614.49 |
| 131 | 2036-02 | 4096.74 | 195.70 | 3901.03 | 50713.45 |
| 132 | 2036-03 | 4082.76 | 181.72 | 3901.03 | 46812.42 |
| 133 | 2036-04 | 4068.78 | 167.74 | 3901.03 | 42911.38 |
| 134 | 2036-05 | 4054.80 | 153.77 | 3901.03 | 39010.35 |
| 135 | 2036-06 | 4040.82 | 139.79 | 3901.03 | 35109.31 |
| 136 | 2036-07 | 4026.84 | 125.81 | 3901.03 | 31208.28 |
| 137 | 2036-08 | 4012.86 | 111.83 | 3901.03 | 27307.24 |
| 138 | 2036-09 | 3998.89 | 97.85 | 3901.03 | 23406.21 |
| 139 | 2036-10 | 3984.91 | 83.87 | 3901.03 | 19505.17 |
| 140 | 2036-11 | 3970.93 | 69.89 | 3901.03 | 15604.14 |
| 141 | 2036-12 | 3956.95 | 55.91 | 3901.03 | 11703.10 |
| 142 | 2037-01 | 3942.97 | 41.94 | 3901.03 | 7802.07 |
| 143 | 2037-02 | 3928.99 | 27.96 | 3901.03 | 3901.03 |
| 144 | 2037-03 | 3915.01 | 13.98 | 3901.03 | 0.00 |