贷款26.04万（商业贷款）房贷，还款13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：26.04万
还款月数：13年1个月
每月还款：2108.46元
利息总额：7.07万
本息合计：33.1万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2108.46 | 826.65 | 1281.81 | 259080.19 |
| 2 | 2024-12 | 2108.46 | 822.58 | 1285.88 | 257794.32 |
| 3 | 2025-01 | 2108.46 | 818.50 | 1289.96 | 256504.36 |
| 4 | 2025-02 | 2108.46 | 814.40 | 1294.05 | 255210.30 |
| 5 | 2025-03 | 2108.46 | 810.29 | 1298.16 | 253912.14 |
| 6 | 2025-04 | 2108.46 | 806.17 | 1302.29 | 252609.85 |
| 7 | 2025-05 | 2108.46 | 802.04 | 1306.42 | 251303.43 |
| 8 | 2025-06 | 2108.46 | 797.89 | 1310.57 | 249992.87 |
| 9 | 2025-07 | 2108.46 | 793.73 | 1314.73 | 248678.14 |
| 10 | 2025-08 | 2108.46 | 789.55 | 1318.90 | 247359.23 |
| 11 | 2025-09 | 2108.46 | 785.37 | 1323.09 | 246036.14 |
| 12 | 2025-10 | 2108.46 | 781.16 | 1327.29 | 244708.85 |
| 13 | 2025-11 | 2108.46 | 776.95 | 1331.51 | 243377.35 |
| 14 | 2025-12 | 2108.46 | 772.72 | 1335.73 | 242041.61 |
| 15 | 2026-01 | 2108.46 | 768.48 | 1339.97 | 240701.64 |
| 16 | 2026-02 | 2108.46 | 764.23 | 1344.23 | 239357.41 |
| 17 | 2026-03 | 2108.46 | 759.96 | 1348.50 | 238008.91 |
| 18 | 2026-04 | 2108.46 | 755.68 | 1352.78 | 236656.14 |
| 19 | 2026-05 | 2108.46 | 751.38 | 1357.07 | 235299.06 |
| 20 | 2026-06 | 2108.46 | 747.07 | 1361.38 | 233937.68 |
| 21 | 2026-07 | 2108.46 | 742.75 | 1365.70 | 232571.98 |
| 22 | 2026-08 | 2108.46 | 738.42 | 1370.04 | 231201.94 |
| 23 | 2026-09 | 2108.46 | 734.07 | 1374.39 | 229827.55 |
| 24 | 2026-10 | 2108.46 | 729.70 | 1378.75 | 228448.79 |
| 25 | 2026-11 | 2108.46 | 725.32 | 1383.13 | 227065.66 |
| 26 | 2026-12 | 2108.46 | 720.93 | 1387.52 | 225678.14 |
| 27 | 2027-01 | 2108.46 | 716.53 | 1391.93 | 224286.21 |
| 28 | 2027-02 | 2108.46 | 712.11 | 1396.35 | 222889.86 |
| 29 | 2027-03 | 2108.46 | 707.68 | 1400.78 | 221489.08 |
| 30 | 2027-04 | 2108.46 | 703.23 | 1405.23 | 220083.86 |
| 31 | 2027-05 | 2108.46 | 698.77 | 1409.69 | 218674.17 |
| 32 | 2027-06 | 2108.46 | 694.29 | 1414.17 | 217260.00 |
| 33 | 2027-07 | 2108.46 | 689.80 | 1418.66 | 215841.34 |
| 34 | 2027-08 | 2108.46 | 685.30 | 1423.16 | 214418.18 |
| 35 | 2027-09 | 2108.46 | 680.78 | 1427.68 | 212990.51 |
| 36 | 2027-10 | 2108.46 | 676.24 | 1432.21 | 211558.29 |
| 37 | 2027-11 | 2108.46 | 671.70 | 1436.76 | 210121.54 |
| 38 | 2027-12 | 2108.46 | 667.14 | 1441.32 | 208680.22 |
| 39 | 2028-01 | 2108.46 | 662.56 | 1445.90 | 207234.32 |
| 40 | 2028-02 | 2108.46 | 657.97 | 1450.49 | 205783.83 |
| 41 | 2028-03 | 2108.46 | 653.36 | 1455.09 | 204328.74 |
| 42 | 2028-04 | 2108.46 | 648.74 | 1459.71 | 202869.03 |
| 43 | 2028-05 | 2108.46 | 644.11 | 1464.35 | 201404.68 |
| 44 | 2028-06 | 2108.46 | 639.46 | 1469.00 | 199935.68 |
| 45 | 2028-07 | 2108.46 | 634.80 | 1473.66 | 198462.02 |
| 46 | 2028-08 | 2108.46 | 630.12 | 1478.34 | 196983.68 |
| 47 | 2028-09 | 2108.46 | 625.42 | 1483.03 | 195500.65 |
| 48 | 2028-10 | 2108.46 | 620.71 | 1487.74 | 194012.91 |
| 49 | 2028-11 | 2108.46 | 615.99 | 1492.47 | 192520.44 |
| 50 | 2028-12 | 2108.46 | 611.25 | 1497.20 | 191023.24 |
| 51 | 2029-01 | 2108.46 | 606.50 | 1501.96 | 189521.28 |
| 52 | 2029-02 | 2108.46 | 601.73 | 1506.73 | 188014.56 |
| 53 | 2029-03 | 2108.46 | 596.95 | 1511.51 | 186503.05 |
| 54 | 2029-04 | 2108.46 | 592.15 | 1516.31 | 184986.74 |
| 55 | 2029-05 | 2108.46 | 587.33 | 1521.12 | 183465.61 |
| 56 | 2029-06 | 2108.46 | 582.50 | 1525.95 | 181939.66 |
| 57 | 2029-07 | 2108.46 | 577.66 | 1530.80 | 180408.86 |
| 58 | 2029-08 | 2108.46 | 572.80 | 1535.66 | 178873.21 |
| 59 | 2029-09 | 2108.46 | 567.92 | 1540.53 | 177332.67 |
| 60 | 2029-10 | 2108.46 | 563.03 | 1545.42 | 175787.25 |
| 61 | 2029-11 | 2108.46 | 558.12 | 1550.33 | 174236.92 |
| 62 | 2029-12 | 2108.46 | 553.20 | 1555.25 | 172681.66 |
| 63 | 2030-01 | 2108.46 | 548.26 | 1560.19 | 171121.47 |
| 64 | 2030-02 | 2108.46 | 543.31 | 1565.15 | 169556.32 |
| 65 | 2030-03 | 2108.46 | 538.34 | 1570.11 | 167986.21 |
| 66 | 2030-04 | 2108.46 | 533.36 | 1575.10 | 166411.11 |
| 67 | 2030-05 | 2108.46 | 528.36 | 1580.10 | 164831.01 |
| 68 | 2030-06 | 2108.46 | 523.34 | 1585.12 | 163245.89 |
| 69 | 2030-07 | 2108.46 | 518.31 | 1590.15 | 161655.74 |
| 70 | 2030-08 | 2108.46 | 513.26 | 1595.20 | 160060.54 |
| 71 | 2030-09 | 2108.46 | 508.19 | 1600.26 | 158460.28 |
| 72 | 2030-10 | 2108.46 | 503.11 | 1605.34 | 156854.93 |
| 73 | 2030-11 | 2108.46 | 498.01 | 1610.44 | 155244.49 |
| 74 | 2030-12 | 2108.46 | 492.90 | 1615.55 | 153628.94 |
| 75 | 2031-01 | 2108.46 | 487.77 | 1620.68 | 152008.25 |
| 76 | 2031-02 | 2108.46 | 482.63 | 1625.83 | 150382.42 |
| 77 | 2031-03 | 2108.46 | 477.46 | 1630.99 | 148751.43 |
| 78 | 2031-04 | 2108.46 | 472.29 | 1636.17 | 147115.26 |
| 79 | 2031-05 | 2108.46 | 467.09 | 1641.37 | 145473.89 |
| 80 | 2031-06 | 2108.46 | 461.88 | 1646.58 | 143827.32 |
| 81 | 2031-07 | 2108.46 | 456.65 | 1651.80 | 142175.51 |
| 82 | 2031-08 | 2108.46 | 451.41 | 1657.05 | 140518.46 |
| 83 | 2031-09 | 2108.46 | 446.15 | 1662.31 | 138856.15 |
| 84 | 2031-10 | 2108.46 | 440.87 | 1667.59 | 137188.57 |
| 85 | 2031-11 | 2108.46 | 435.57 | 1672.88 | 135515.68 |
| 86 | 2031-12 | 2108.46 | 430.26 | 1678.19 | 133837.49 |
| 87 | 2032-01 | 2108.46 | 424.93 | 1683.52 | 132153.97 |
| 88 | 2032-02 | 2108.46 | 419.59 | 1688.87 | 130465.10 |
| 89 | 2032-03 | 2108.46 | 414.23 | 1694.23 | 128770.87 |
| 90 | 2032-04 | 2108.46 | 408.85 | 1699.61 | 127071.26 |
| 91 | 2032-05 | 2108.46 | 403.45 | 1705.00 | 125366.26 |
| 92 | 2032-06 | 2108.46 | 398.04 | 1710.42 | 123655.84 |
| 93 | 2032-07 | 2108.46 | 392.61 | 1715.85 | 121939.99 |
| 94 | 2032-08 | 2108.46 | 387.16 | 1721.30 | 120218.69 |
| 95 | 2032-09 | 2108.46 | 381.69 | 1726.76 | 118491.93 |
| 96 | 2032-10 | 2108.46 | 376.21 | 1732.24 | 116759.69 |
| 97 | 2032-11 | 2108.46 | 370.71 | 1737.74 | 115021.94 |
| 98 | 2032-12 | 2108.46 | 365.19 | 1743.26 | 113278.68 |
| 99 | 2033-01 | 2108.46 | 359.66 | 1748.80 | 111529.88 |
| 100 | 2033-02 | 2108.46 | 354.11 | 1754.35 | 109775.54 |
| 101 | 2033-03 | 2108.46 | 348.54 | 1759.92 | 108015.62 |
| 102 | 2033-04 | 2108.46 | 342.95 | 1765.51 | 106250.11 |
| 103 | 2033-05 | 2108.46 | 337.34 | 1771.11 | 104479.00 |
| 104 | 2033-06 | 2108.46 | 331.72 | 1776.74 | 102702.26 |
| 105 | 2033-07 | 2108.46 | 326.08 | 1782.38 | 100919.89 |
| 106 | 2033-08 | 2108.46 | 320.42 | 1788.04 | 99131.85 |
| 107 | 2033-09 | 2108.46 | 314.74 | 1793.71 | 97338.14 |
| 108 | 2033-10 | 2108.46 | 309.05 | 1799.41 | 95538.73 |
| 109 | 2033-11 | 2108.46 | 303.34 | 1805.12 | 93733.61 |
| 110 | 2033-12 | 2108.46 | 297.60 | 1810.85 | 91922.76 |
| 111 | 2034-01 | 2108.46 | 291.85 | 1816.60 | 90106.16 |
| 112 | 2034-02 | 2108.46 | 286.09 | 1822.37 | 88283.79 |
| 113 | 2034-03 | 2108.46 | 280.30 | 1828.16 | 86455.63 |
| 114 | 2034-04 | 2108.46 | 274.50 | 1833.96 | 84621.67 |
| 115 | 2034-05 | 2108.46 | 268.67 | 1839.78 | 82781.89 |
| 116 | 2034-06 | 2108.46 | 262.83 | 1845.62 | 80936.27 |
| 117 | 2034-07 | 2108.46 | 256.97 | 1851.48 | 79084.78 |
| 118 | 2034-08 | 2108.46 | 251.09 | 1857.36 | 77227.42 |
| 119 | 2034-09 | 2108.46 | 245.20 | 1863.26 | 75364.16 |
| 120 | 2034-10 | 2108.46 | 239.28 | 1869.17 | 73494.99 |
| 121 | 2034-11 | 2108.46 | 233.35 | 1875.11 | 71619.88 |
| 122 | 2034-12 | 2108.46 | 227.39 | 1881.06 | 69738.81 |
| 123 | 2035-01 | 2108.46 | 221.42 | 1887.04 | 67851.78 |
| 124 | 2035-02 | 2108.46 | 215.43 | 1893.03 | 65958.75 |
| 125 | 2035-03 | 2108.46 | 209.42 | 1899.04 | 64059.71 |
| 126 | 2035-04 | 2108.46 | 203.39 | 1905.07 | 62154.65 |
| 127 | 2035-05 | 2108.46 | 197.34 | 1911.12 | 60243.53 |
| 128 | 2035-06 | 2108.46 | 191.27 | 1917.18 | 58326.35 |
| 129 | 2035-07 | 2108.46 | 185.19 | 1923.27 | 56403.08 |
| 130 | 2035-08 | 2108.46 | 179.08 | 1929.38 | 54473.70 |
| 131 | 2035-09 | 2108.46 | 172.95 | 1935.50 | 52538.20 |
| 132 | 2035-10 | 2108.46 | 166.81 | 1941.65 | 50596.55 |
| 133 | 2035-11 | 2108.46 | 160.64 | 1947.81 | 48648.74 |
| 134 | 2035-12 | 2108.46 | 154.46 | 1954.00 | 46694.75 |
| 135 | 2036-01 | 2108.46 | 148.26 | 1960.20 | 44734.55 |
| 136 | 2036-02 | 2108.46 | 142.03 | 1966.42 | 42768.12 |
| 137 | 2036-03 | 2108.46 | 135.79 | 1972.67 | 40795.45 |
| 138 | 2036-04 | 2108.46 | 129.53 | 1978.93 | 38816.52 |
| 139 | 2036-05 | 2108.46 | 123.24 | 1985.21 | 36831.31 |
| 140 | 2036-06 | 2108.46 | 116.94 | 1991.52 | 34839.79 |
| 141 | 2036-07 | 2108.46 | 110.62 | 1997.84 | 32841.95 |
| 142 | 2036-08 | 2108.46 | 104.27 | 2004.18 | 30837.77 |
| 143 | 2036-09 | 2108.46 | 97.91 | 2010.55 | 28827.22 |
| 144 | 2036-10 | 2108.46 | 91.53 | 2016.93 | 26810.29 |
| 145 | 2036-11 | 2108.46 | 85.12 | 2023.33 | 24786.96 |
| 146 | 2036-12 | 2108.46 | 78.70 | 2029.76 | 22757.20 |
| 147 | 2037-01 | 2108.46 | 72.25 | 2036.20 | 20721.00 |
| 148 | 2037-02 | 2108.46 | 65.79 | 2042.67 | 18678.33 |
| 149 | 2037-03 | 2108.46 | 59.30 | 2049.15 | 16629.18 |
| 150 | 2037-04 | 2108.46 | 52.80 | 2055.66 | 14573.52 |
| 151 | 2037-05 | 2108.46 | 46.27 | 2062.19 | 12511.34 |
| 152 | 2037-06 | 2108.46 | 39.72 | 2068.73 | 10442.60 |
| 153 | 2037-07 | 2108.46 | 33.16 | 2075.30 | 8367.30 |
| 154 | 2037-08 | 2108.46 | 26.57 | 2081.89 | 6285.41 |
| 155 | 2037-09 | 2108.46 | 19.96 | 2088.50 | 4196.91 |
| 156 | 2037-10 | 2108.46 | 13.33 | 2095.13 | 2101.78 |
| 157 | 2037-11 | 2108.46 | 6.67 | 2101.78 | 0.00 |
等额本金还款方式：
贷款总额：26.04万
还款月数：13年1个月
首月还款：2485.01元
每月递减：5.27元
利息总额：6.53万
本息合计：32.57万
节省利息：5360.32元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2485.01 | 826.65 | 1658.36 | 258703.64 |
| 2 | 2024-12 | 2479.74 | 821.38 | 1658.36 | 257045.29 |
| 3 | 2025-01 | 2474.48 | 816.12 | 1658.36 | 255386.93 |
| 4 | 2025-02 | 2469.21 | 810.85 | 1658.36 | 253728.57 |
| 5 | 2025-03 | 2463.94 | 805.59 | 1658.36 | 252070.22 |
| 6 | 2025-04 | 2458.68 | 800.32 | 1658.36 | 250411.86 |
| 7 | 2025-05 | 2453.41 | 795.06 | 1658.36 | 248753.50 |
| 8 | 2025-06 | 2448.15 | 789.79 | 1658.36 | 247095.15 |
| 9 | 2025-07 | 2442.88 | 784.53 | 1658.36 | 245436.79 |
| 10 | 2025-08 | 2437.62 | 779.26 | 1658.36 | 243778.43 |
| 11 | 2025-09 | 2432.35 | 774.00 | 1658.36 | 242120.08 |
| 12 | 2025-10 | 2427.09 | 768.73 | 1658.36 | 240461.72 |
| 13 | 2025-11 | 2421.82 | 763.47 | 1658.36 | 238803.36 |
| 14 | 2025-12 | 2416.56 | 758.20 | 1658.36 | 237145.01 |
| 15 | 2026-01 | 2411.29 | 752.94 | 1658.36 | 235486.65 |
| 16 | 2026-02 | 2406.03 | 747.67 | 1658.36 | 233828.29 |
| 17 | 2026-03 | 2400.76 | 742.40 | 1658.36 | 232169.94 |
| 18 | 2026-04 | 2395.50 | 737.14 | 1658.36 | 230511.58 |
| 19 | 2026-05 | 2390.23 | 731.87 | 1658.36 | 228853.22 |
| 20 | 2026-06 | 2384.97 | 726.61 | 1658.36 | 227194.87 |
| 21 | 2026-07 | 2379.70 | 721.34 | 1658.36 | 225536.51 |
| 22 | 2026-08 | 2374.44 | 716.08 | 1658.36 | 223878.15 |
| 23 | 2026-09 | 2369.17 | 710.81 | 1658.36 | 222219.80 |
| 24 | 2026-10 | 2363.90 | 705.55 | 1658.36 | 220561.44 |
| 25 | 2026-11 | 2358.64 | 700.28 | 1658.36 | 218903.08 |
| 26 | 2026-12 | 2353.37 | 695.02 | 1658.36 | 217244.73 |
| 27 | 2027-01 | 2348.11 | 689.75 | 1658.36 | 215586.37 |
| 28 | 2027-02 | 2342.84 | 684.49 | 1658.36 | 213928.01 |
| 29 | 2027-03 | 2337.58 | 679.22 | 1658.36 | 212269.66 |
| 30 | 2027-04 | 2332.31 | 673.96 | 1658.36 | 210611.30 |
| 31 | 2027-05 | 2327.05 | 668.69 | 1658.36 | 208952.94 |
| 32 | 2027-06 | 2321.78 | 663.43 | 1658.36 | 207294.59 |
| 33 | 2027-07 | 2316.52 | 658.16 | 1658.36 | 205636.23 |
| 34 | 2027-08 | 2311.25 | 652.90 | 1658.36 | 203977.87 |
| 35 | 2027-09 | 2305.99 | 647.63 | 1658.36 | 202319.52 |
| 36 | 2027-10 | 2300.72 | 642.36 | 1658.36 | 200661.16 |
| 37 | 2027-11 | 2295.46 | 637.10 | 1658.36 | 199002.80 |
| 38 | 2027-12 | 2290.19 | 631.83 | 1658.36 | 197344.45 |
| 39 | 2028-01 | 2284.93 | 626.57 | 1658.36 | 195686.09 |
| 40 | 2028-02 | 2279.66 | 621.30 | 1658.36 | 194027.73 |
| 41 | 2028-03 | 2274.39 | 616.04 | 1658.36 | 192369.38 |
| 42 | 2028-04 | 2269.13 | 610.77 | 1658.36 | 190711.02 |
| 43 | 2028-05 | 2263.86 | 605.51 | 1658.36 | 189052.66 |
| 44 | 2028-06 | 2258.60 | 600.24 | 1658.36 | 187394.31 |
| 45 | 2028-07 | 2253.33 | 594.98 | 1658.36 | 185735.95 |
| 46 | 2028-08 | 2248.07 | 589.71 | 1658.36 | 184077.59 |
| 47 | 2028-09 | 2242.80 | 584.45 | 1658.36 | 182419.24 |
| 48 | 2028-10 | 2237.54 | 579.18 | 1658.36 | 180760.88 |
| 49 | 2028-11 | 2232.27 | 573.92 | 1658.36 | 179102.52 |
| 50 | 2028-12 | 2227.01 | 568.65 | 1658.36 | 177444.17 |
| 51 | 2029-01 | 2221.74 | 563.39 | 1658.36 | 175785.81 |
| 52 | 2029-02 | 2216.48 | 558.12 | 1658.36 | 174127.45 |
| 53 | 2029-03 | 2211.21 | 552.85 | 1658.36 | 172469.10 |
| 54 | 2029-04 | 2205.95 | 547.59 | 1658.36 | 170810.74 |
| 55 | 2029-05 | 2200.68 | 542.32 | 1658.36 | 169152.38 |
| 56 | 2029-06 | 2195.42 | 537.06 | 1658.36 | 167494.03 |
| 57 | 2029-07 | 2190.15 | 531.79 | 1658.36 | 165835.67 |
| 58 | 2029-08 | 2184.88 | 526.53 | 1658.36 | 164177.31 |
| 59 | 2029-09 | 2179.62 | 521.26 | 1658.36 | 162518.96 |
| 60 | 2029-10 | 2174.35 | 516.00 | 1658.36 | 160860.60 |
| 61 | 2029-11 | 2169.09 | 510.73 | 1658.36 | 159202.24 |
| 62 | 2029-12 | 2163.82 | 505.47 | 1658.36 | 157543.89 |
| 63 | 2030-01 | 2158.56 | 500.20 | 1658.36 | 155885.53 |
| 64 | 2030-02 | 2153.29 | 494.94 | 1658.36 | 154227.17 |
| 65 | 2030-03 | 2148.03 | 489.67 | 1658.36 | 152568.82 |
| 66 | 2030-04 | 2142.76 | 484.41 | 1658.36 | 150910.46 |
| 67 | 2030-05 | 2137.50 | 479.14 | 1658.36 | 149252.10 |
| 68 | 2030-06 | 2132.23 | 473.88 | 1658.36 | 147593.75 |
| 69 | 2030-07 | 2126.97 | 468.61 | 1658.36 | 145935.39 |
| 70 | 2030-08 | 2121.70 | 463.34 | 1658.36 | 144277.03 |
| 71 | 2030-09 | 2116.44 | 458.08 | 1658.36 | 142618.68 |
| 72 | 2030-10 | 2111.17 | 452.81 | 1658.36 | 140960.32 |
| 73 | 2030-11 | 2105.91 | 447.55 | 1658.36 | 139301.96 |
| 74 | 2030-12 | 2100.64 | 442.28 | 1658.36 | 137643.61 |
| 75 | 2031-01 | 2095.38 | 437.02 | 1658.36 | 135985.25 |
| 76 | 2031-02 | 2090.11 | 431.75 | 1658.36 | 134326.89 |
| 77 | 2031-03 | 2084.84 | 426.49 | 1658.36 | 132668.54 |
| 78 | 2031-04 | 2079.58 | 421.22 | 1658.36 | 131010.18 |
| 79 | 2031-05 | 2074.31 | 415.96 | 1658.36 | 129351.82 |
| 80 | 2031-06 | 2069.05 | 410.69 | 1658.36 | 127693.46 |
| 81 | 2031-07 | 2063.78 | 405.43 | 1658.36 | 126035.11 |
| 82 | 2031-08 | 2058.52 | 400.16 | 1658.36 | 124376.75 |
| 83 | 2031-09 | 2053.25 | 394.90 | 1658.36 | 122718.39 |
| 84 | 2031-10 | 2047.99 | 389.63 | 1658.36 | 121060.04 |
| 85 | 2031-11 | 2042.72 | 384.37 | 1658.36 | 119401.68 |
| 86 | 2031-12 | 2037.46 | 379.10 | 1658.36 | 117743.32 |
| 87 | 2032-01 | 2032.19 | 373.84 | 1658.36 | 116084.97 |
| 88 | 2032-02 | 2026.93 | 368.57 | 1658.36 | 114426.61 |
| 89 | 2032-03 | 2021.66 | 363.30 | 1658.36 | 112768.25 |
| 90 | 2032-04 | 2016.40 | 358.04 | 1658.36 | 111109.90 |
| 91 | 2032-05 | 2011.13 | 352.77 | 1658.36 | 109451.54 |
| 92 | 2032-06 | 2005.87 | 347.51 | 1658.36 | 107793.18 |
| 93 | 2032-07 | 2000.60 | 342.24 | 1658.36 | 106134.83 |
| 94 | 2032-08 | 1995.33 | 336.98 | 1658.36 | 104476.47 |
| 95 | 2032-09 | 1990.07 | 331.71 | 1658.36 | 102818.11 |
| 96 | 2032-10 | 1984.80 | 326.45 | 1658.36 | 101159.76 |
| 97 | 2032-11 | 1979.54 | 321.18 | 1658.36 | 99501.40 |
| 98 | 2032-12 | 1974.27 | 315.92 | 1658.36 | 97843.04 |
| 99 | 2033-01 | 1969.01 | 310.65 | 1658.36 | 96184.69 |
| 100 | 2033-02 | 1963.74 | 305.39 | 1658.36 | 94526.33 |
| 101 | 2033-03 | 1958.48 | 300.12 | 1658.36 | 92867.97 |
| 102 | 2033-04 | 1953.21 | 294.86 | 1658.36 | 91209.62 |
| 103 | 2033-05 | 1947.95 | 289.59 | 1658.36 | 89551.26 |
| 104 | 2033-06 | 1942.68 | 284.33 | 1658.36 | 87892.90 |
| 105 | 2033-07 | 1937.42 | 279.06 | 1658.36 | 86234.55 |
| 106 | 2033-08 | 1932.15 | 273.79 | 1658.36 | 84576.19 |
| 107 | 2033-09 | 1926.89 | 268.53 | 1658.36 | 82917.83 |
| 108 | 2033-10 | 1921.62 | 263.26 | 1658.36 | 81259.48 |
| 109 | 2033-11 | 1916.36 | 258.00 | 1658.36 | 79601.12 |
| 110 | 2033-12 | 1911.09 | 252.73 | 1658.36 | 77942.76 |
| 111 | 2034-01 | 1905.82 | 247.47 | 1658.36 | 76284.41 |
| 112 | 2034-02 | 1900.56 | 242.20 | 1658.36 | 74626.05 |
| 113 | 2034-03 | 1895.29 | 236.94 | 1658.36 | 72967.69 |
| 114 | 2034-04 | 1890.03 | 231.67 | 1658.36 | 71309.34 |
| 115 | 2034-05 | 1884.76 | 226.41 | 1658.36 | 69650.98 |
| 116 | 2034-06 | 1879.50 | 221.14 | 1658.36 | 67992.62 |
| 117 | 2034-07 | 1874.23 | 215.88 | 1658.36 | 66334.27 |
| 118 | 2034-08 | 1868.97 | 210.61 | 1658.36 | 64675.91 |
| 119 | 2034-09 | 1863.70 | 205.35 | 1658.36 | 63017.55 |
| 120 | 2034-10 | 1858.44 | 200.08 | 1658.36 | 61359.20 |
| 121 | 2034-11 | 1853.17 | 194.82 | 1658.36 | 59700.84 |
| 122 | 2034-12 | 1847.91 | 189.55 | 1658.36 | 58042.48 |
| 123 | 2035-01 | 1842.64 | 184.28 | 1658.36 | 56384.13 |
| 124 | 2035-02 | 1837.38 | 179.02 | 1658.36 | 54725.77 |
| 125 | 2035-03 | 1832.11 | 173.75 | 1658.36 | 53067.41 |
| 126 | 2035-04 | 1826.85 | 168.49 | 1658.36 | 51409.06 |
| 127 | 2035-05 | 1821.58 | 163.22 | 1658.36 | 49750.70 |
| 128 | 2035-06 | 1816.32 | 157.96 | 1658.36 | 48092.34 |
| 129 | 2035-07 | 1811.05 | 152.69 | 1658.36 | 46433.99 |
| 130 | 2035-08 | 1805.78 | 147.43 | 1658.36 | 44775.63 |
| 131 | 2035-09 | 1800.52 | 142.16 | 1658.36 | 43117.27 |
| 132 | 2035-10 | 1795.25 | 136.90 | 1658.36 | 41458.92 |
| 133 | 2035-11 | 1789.99 | 131.63 | 1658.36 | 39800.56 |
| 134 | 2035-12 | 1784.72 | 126.37 | 1658.36 | 38142.20 |
| 135 | 2036-01 | 1779.46 | 121.10 | 1658.36 | 36483.85 |
| 136 | 2036-02 | 1774.19 | 115.84 | 1658.36 | 34825.49 |
| 137 | 2036-03 | 1768.93 | 110.57 | 1658.36 | 33167.13 |
| 138 | 2036-04 | 1763.66 | 105.31 | 1658.36 | 31508.78 |
| 139 | 2036-05 | 1758.40 | 100.04 | 1658.36 | 29850.42 |
| 140 | 2036-06 | 1753.13 | 94.78 | 1658.36 | 28192.06 |
| 141 | 2036-07 | 1747.87 | 89.51 | 1658.36 | 26533.71 |
| 142 | 2036-08 | 1742.60 | 84.24 | 1658.36 | 24875.35 |
| 143 | 2036-09 | 1737.34 | 78.98 | 1658.36 | 23216.99 |
| 144 | 2036-10 | 1732.07 | 73.71 | 1658.36 | 21558.64 |
| 145 | 2036-11 | 1726.81 | 68.45 | 1658.36 | 19900.28 |
| 146 | 2036-12 | 1721.54 | 63.18 | 1658.36 | 18241.92 |
| 147 | 2037-01 | 1716.27 | 57.92 | 1658.36 | 16583.57 |
| 148 | 2037-02 | 1711.01 | 52.65 | 1658.36 | 14925.21 |
| 149 | 2037-03 | 1705.74 | 47.39 | 1658.36 | 13266.85 |
| 150 | 2037-04 | 1700.48 | 42.12 | 1658.36 | 11608.50 |
| 151 | 2037-05 | 1695.21 | 36.86 | 1658.36 | 9950.14 |
| 152 | 2037-06 | 1689.95 | 31.59 | 1658.36 | 8291.78 |
| 153 | 2037-07 | 1684.68 | 26.33 | 1658.36 | 6633.43 |
| 154 | 2037-08 | 1679.42 | 21.06 | 1658.36 | 4975.07 |
| 155 | 2037-09 | 1674.15 | 15.80 | 1658.36 | 3316.71 |
| 156 | 2037-10 | 1668.89 | 10.53 | 1658.36 | 1658.36 |
| 157 | 2037-11 | 1663.62 | 5.27 | 1658.36 | 0.00 |