贷款1万（商业贷款）房贷，还款15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：1万
还款月数：15年
每月还款：75.48元
利息总额：3586.61元
本息合计：1.36万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 75.48 | 35.83 | 39.65 | 9960.35 |
| 2 | 2024-05 | 75.48 | 35.69 | 39.79 | 9920.56 |
| 3 | 2024-06 | 75.48 | 35.55 | 39.93 | 9880.63 |
| 4 | 2024-07 | 75.48 | 35.41 | 40.08 | 9840.55 |
| 5 | 2024-08 | 75.48 | 35.26 | 40.22 | 9800.34 |
| 6 | 2024-09 | 75.48 | 35.12 | 40.36 | 9759.97 |
| 7 | 2024-10 | 75.48 | 34.97 | 40.51 | 9719.46 |
| 8 | 2024-11 | 75.48 | 34.83 | 40.65 | 9678.81 |
| 9 | 2024-12 | 75.48 | 34.68 | 40.80 | 9638.01 |
| 10 | 2025-01 | 75.48 | 34.54 | 40.94 | 9597.07 |
| 11 | 2025-02 | 75.48 | 34.39 | 41.09 | 9555.98 |
| 12 | 2025-03 | 75.48 | 34.24 | 41.24 | 9514.74 |
| 13 | 2025-04 | 75.48 | 34.09 | 41.39 | 9473.35 |
| 14 | 2025-05 | 75.48 | 33.95 | 41.53 | 9431.81 |
| 15 | 2025-06 | 75.48 | 33.80 | 41.68 | 9390.13 |
| 16 | 2025-07 | 75.48 | 33.65 | 41.83 | 9348.30 |
| 17 | 2025-08 | 75.48 | 33.50 | 41.98 | 9306.31 |
| 18 | 2025-09 | 75.48 | 33.35 | 42.13 | 9264.18 |
| 19 | 2025-10 | 75.48 | 33.20 | 42.28 | 9221.90 |
| 20 | 2025-11 | 75.48 | 33.05 | 42.44 | 9179.46 |
| 21 | 2025-12 | 75.48 | 32.89 | 42.59 | 9136.87 |
| 22 | 2026-01 | 75.48 | 32.74 | 42.74 | 9094.13 |
| 23 | 2026-02 | 75.48 | 32.59 | 42.89 | 9051.24 |
| 24 | 2026-03 | 75.48 | 32.43 | 43.05 | 9008.19 |
| 25 | 2026-04 | 75.48 | 32.28 | 43.20 | 8964.99 |
| 26 | 2026-05 | 75.48 | 32.12 | 43.36 | 8921.63 |
| 27 | 2026-06 | 75.48 | 31.97 | 43.51 | 8878.12 |
| 28 | 2026-07 | 75.48 | 31.81 | 43.67 | 8834.45 |
| 29 | 2026-08 | 75.48 | 31.66 | 43.82 | 8790.63 |
| 30 | 2026-09 | 75.48 | 31.50 | 43.98 | 8746.65 |
| 31 | 2026-10 | 75.48 | 31.34 | 44.14 | 8702.51 |
| 32 | 2026-11 | 75.48 | 31.18 | 44.30 | 8658.21 |
| 33 | 2026-12 | 75.48 | 31.03 | 44.46 | 8613.75 |
| 34 | 2027-01 | 75.48 | 30.87 | 44.62 | 8569.14 |
| 35 | 2027-02 | 75.48 | 30.71 | 44.78 | 8524.36 |
| 36 | 2027-03 | 75.48 | 30.55 | 44.94 | 8479.43 |
| 37 | 2027-04 | 75.48 | 30.38 | 45.10 | 8434.33 |
| 38 | 2027-05 | 75.48 | 30.22 | 45.26 | 8389.07 |
| 39 | 2027-06 | 75.48 | 30.06 | 45.42 | 8343.65 |
| 40 | 2027-07 | 75.48 | 29.90 | 45.58 | 8298.07 |
| 41 | 2027-08 | 75.48 | 29.73 | 45.75 | 8252.32 |
| 42 | 2027-09 | 75.48 | 29.57 | 45.91 | 8206.41 |
| 43 | 2027-10 | 75.48 | 29.41 | 46.07 | 8160.34 |
| 44 | 2027-11 | 75.48 | 29.24 | 46.24 | 8114.10 |
| 45 | 2027-12 | 75.48 | 29.08 | 46.41 | 8067.69 |
| 46 | 2028-01 | 75.48 | 28.91 | 46.57 | 8021.12 |
| 47 | 2028-02 | 75.48 | 28.74 | 46.74 | 7974.38 |
| 48 | 2028-03 | 75.48 | 28.57 | 46.91 | 7927.48 |
| 49 | 2028-04 | 75.48 | 28.41 | 47.07 | 7880.40 |
| 50 | 2028-05 | 75.48 | 28.24 | 47.24 | 7833.16 |
| 51 | 2028-06 | 75.48 | 28.07 | 47.41 | 7785.75 |
| 52 | 2028-07 | 75.48 | 27.90 | 47.58 | 7738.16 |
| 53 | 2028-08 | 75.48 | 27.73 | 47.75 | 7690.41 |
| 54 | 2028-09 | 75.48 | 27.56 | 47.92 | 7642.49 |
| 55 | 2028-10 | 75.48 | 27.39 | 48.10 | 7594.39 |
| 56 | 2028-11 | 75.48 | 27.21 | 48.27 | 7546.12 |
| 57 | 2028-12 | 75.48 | 27.04 | 48.44 | 7497.68 |
| 58 | 2029-01 | 75.48 | 26.87 | 48.61 | 7449.07 |
| 59 | 2029-02 | 75.48 | 26.69 | 48.79 | 7400.28 |
| 60 | 2029-03 | 75.48 | 26.52 | 48.96 | 7351.32 |
| 61 | 2029-04 | 75.48 | 26.34 | 49.14 | 7302.18 |
| 62 | 2029-05 | 75.48 | 26.17 | 49.32 | 7252.86 |
| 63 | 2029-06 | 75.48 | 25.99 | 49.49 | 7203.37 |
| 64 | 2029-07 | 75.48 | 25.81 | 49.67 | 7153.70 |
| 65 | 2029-08 | 75.48 | 25.63 | 49.85 | 7103.86 |
| 66 | 2029-09 | 75.48 | 25.46 | 50.03 | 7053.83 |
| 67 | 2029-10 | 75.48 | 25.28 | 50.20 | 7003.63 |
| 68 | 2029-11 | 75.48 | 25.10 | 50.38 | 6953.24 |
| 69 | 2029-12 | 75.48 | 24.92 | 50.57 | 6902.68 |
| 70 | 2030-01 | 75.48 | 24.73 | 50.75 | 6851.93 |
| 71 | 2030-02 | 75.48 | 24.55 | 50.93 | 6801.00 |
| 72 | 2030-03 | 75.48 | 24.37 | 51.11 | 6749.89 |
| 73 | 2030-04 | 75.48 | 24.19 | 51.29 | 6698.60 |
| 74 | 2030-05 | 75.48 | 24.00 | 51.48 | 6647.12 |
| 75 | 2030-06 | 75.48 | 23.82 | 51.66 | 6595.45 |
| 76 | 2030-07 | 75.48 | 23.63 | 51.85 | 6543.61 |
| 77 | 2030-08 | 75.48 | 23.45 | 52.03 | 6491.57 |
| 78 | 2030-09 | 75.48 | 23.26 | 52.22 | 6439.35 |
| 79 | 2030-10 | 75.48 | 23.07 | 52.41 | 6386.95 |
| 80 | 2030-11 | 75.48 | 22.89 | 52.59 | 6334.35 |
| 81 | 2030-12 | 75.48 | 22.70 | 52.78 | 6281.57 |
| 82 | 2031-01 | 75.48 | 22.51 | 52.97 | 6228.60 |
| 83 | 2031-02 | 75.48 | 22.32 | 53.16 | 6175.44 |
| 84 | 2031-03 | 75.48 | 22.13 | 53.35 | 6122.08 |
| 85 | 2031-04 | 75.48 | 21.94 | 53.54 | 6068.54 |
| 86 | 2031-05 | 75.48 | 21.75 | 53.74 | 6014.80 |
| 87 | 2031-06 | 75.48 | 21.55 | 53.93 | 5960.88 |
| 88 | 2031-07 | 75.48 | 21.36 | 54.12 | 5906.75 |
| 89 | 2031-08 | 75.48 | 21.17 | 54.32 | 5852.44 |
| 90 | 2031-09 | 75.48 | 20.97 | 54.51 | 5797.93 |
| 91 | 2031-10 | 75.48 | 20.78 | 54.71 | 5743.22 |
| 92 | 2031-11 | 75.48 | 20.58 | 54.90 | 5688.32 |
| 93 | 2031-12 | 75.48 | 20.38 | 55.10 | 5633.23 |
| 94 | 2032-01 | 75.48 | 20.19 | 55.30 | 5577.93 |
| 95 | 2032-02 | 75.48 | 19.99 | 55.49 | 5522.44 |
| 96 | 2032-03 | 75.48 | 19.79 | 55.69 | 5466.74 |
| 97 | 2032-04 | 75.48 | 19.59 | 55.89 | 5410.85 |
| 98 | 2032-05 | 75.48 | 19.39 | 56.09 | 5354.76 |
| 99 | 2032-06 | 75.48 | 19.19 | 56.29 | 5298.47 |
| 100 | 2032-07 | 75.48 | 18.99 | 56.49 | 5241.97 |
| 101 | 2032-08 | 75.48 | 18.78 | 56.70 | 5185.27 |
| 102 | 2032-09 | 75.48 | 18.58 | 56.90 | 5128.37 |
| 103 | 2032-10 | 75.48 | 18.38 | 57.10 | 5071.27 |
| 104 | 2032-11 | 75.48 | 18.17 | 57.31 | 5013.96 |
| 105 | 2032-12 | 75.48 | 17.97 | 57.51 | 4956.45 |
| 106 | 2033-01 | 75.48 | 17.76 | 57.72 | 4898.72 |
| 107 | 2033-02 | 75.48 | 17.55 | 57.93 | 4840.80 |
| 108 | 2033-03 | 75.48 | 17.35 | 58.13 | 4782.66 |
| 109 | 2033-04 | 75.48 | 17.14 | 58.34 | 4724.32 |
| 110 | 2033-05 | 75.48 | 16.93 | 58.55 | 4665.77 |
| 111 | 2033-06 | 75.48 | 16.72 | 58.76 | 4607.00 |
| 112 | 2033-07 | 75.48 | 16.51 | 58.97 | 4548.03 |
| 113 | 2033-08 | 75.48 | 16.30 | 59.18 | 4488.85 |
| 114 | 2033-09 | 75.48 | 16.09 | 59.40 | 4429.45 |
| 115 | 2033-10 | 75.48 | 15.87 | 59.61 | 4369.84 |
| 116 | 2033-11 | 75.48 | 15.66 | 59.82 | 4310.02 |
| 117 | 2033-12 | 75.48 | 15.44 | 60.04 | 4249.98 |
| 118 | 2034-01 | 75.48 | 15.23 | 60.25 | 4189.73 |
| 119 | 2034-02 | 75.48 | 15.01 | 60.47 | 4129.26 |
| 120 | 2034-03 | 75.48 | 14.80 | 60.68 | 4068.58 |
| 121 | 2034-04 | 75.48 | 14.58 | 60.90 | 4007.68 |
| 122 | 2034-05 | 75.48 | 14.36 | 61.12 | 3946.56 |
| 123 | 2034-06 | 75.48 | 14.14 | 61.34 | 3885.22 |
| 124 | 2034-07 | 75.48 | 13.92 | 61.56 | 3823.66 |
| 125 | 2034-08 | 75.48 | 13.70 | 61.78 | 3761.88 |
| 126 | 2034-09 | 75.48 | 13.48 | 62.00 | 3699.88 |
| 127 | 2034-10 | 75.48 | 13.26 | 62.22 | 3637.65 |
| 128 | 2034-11 | 75.48 | 13.03 | 62.45 | 3575.21 |
| 129 | 2034-12 | 75.48 | 12.81 | 62.67 | 3512.54 |
| 130 | 2035-01 | 75.48 | 12.59 | 62.89 | 3449.64 |
| 131 | 2035-02 | 75.48 | 12.36 | 63.12 | 3386.52 |
| 132 | 2035-03 | 75.48 | 12.14 | 63.35 | 3323.18 |
| 133 | 2035-04 | 75.48 | 11.91 | 63.57 | 3259.60 |
| 134 | 2035-05 | 75.48 | 11.68 | 63.80 | 3195.80 |
| 135 | 2035-06 | 75.48 | 11.45 | 64.03 | 3131.77 |
| 136 | 2035-07 | 75.48 | 11.22 | 64.26 | 3067.51 |
| 137 | 2035-08 | 75.48 | 10.99 | 64.49 | 3003.03 |
| 138 | 2035-09 | 75.48 | 10.76 | 64.72 | 2938.31 |
| 139 | 2035-10 | 75.48 | 10.53 | 64.95 | 2873.35 |
| 140 | 2035-11 | 75.48 | 10.30 | 65.18 | 2808.17 |
| 141 | 2035-12 | 75.48 | 10.06 | 65.42 | 2742.75 |
| 142 | 2036-01 | 75.48 | 9.83 | 65.65 | 2677.10 |
| 143 | 2036-02 | 75.48 | 9.59 | 65.89 | 2611.21 |
| 144 | 2036-03 | 75.48 | 9.36 | 66.12 | 2545.08 |
| 145 | 2036-04 | 75.48 | 9.12 | 66.36 | 2478.72 |
| 146 | 2036-05 | 75.48 | 8.88 | 66.60 | 2412.12 |
| 147 | 2036-06 | 75.48 | 8.64 | 66.84 | 2345.29 |
| 148 | 2036-07 | 75.48 | 8.40 | 67.08 | 2278.21 |
| 149 | 2036-08 | 75.48 | 8.16 | 67.32 | 2210.89 |
| 150 | 2036-09 | 75.48 | 7.92 | 67.56 | 2143.33 |
| 151 | 2036-10 | 75.48 | 7.68 | 67.80 | 2075.53 |
| 152 | 2036-11 | 75.48 | 7.44 | 68.04 | 2007.49 |
| 153 | 2036-12 | 75.48 | 7.19 | 68.29 | 1939.20 |
| 154 | 2037-01 | 75.48 | 6.95 | 68.53 | 1870.67 |
| 155 | 2037-02 | 75.48 | 6.70 | 68.78 | 1801.89 |
| 156 | 2037-03 | 75.48 | 6.46 | 69.02 | 1732.87 |
| 157 | 2037-04 | 75.48 | 6.21 | 69.27 | 1663.59 |
| 158 | 2037-05 | 75.48 | 5.96 | 69.52 | 1594.07 |
| 159 | 2037-06 | 75.48 | 5.71 | 69.77 | 1524.30 |
| 160 | 2037-07 | 75.48 | 5.46 | 70.02 | 1454.29 |
| 161 | 2037-08 | 75.48 | 5.21 | 70.27 | 1384.02 |
| 162 | 2037-09 | 75.48 | 4.96 | 70.52 | 1313.49 |
| 163 | 2037-10 | 75.48 | 4.71 | 70.77 | 1242.72 |
| 164 | 2037-11 | 75.48 | 4.45 | 71.03 | 1171.69 |
| 165 | 2037-12 | 75.48 | 4.20 | 71.28 | 1100.41 |
| 166 | 2038-01 | 75.48 | 3.94 | 71.54 | 1028.87 |
| 167 | 2038-02 | 75.48 | 3.69 | 71.79 | 957.08 |
| 168 | 2038-03 | 75.48 | 3.43 | 72.05 | 885.02 |
| 169 | 2038-04 | 75.48 | 3.17 | 72.31 | 812.72 |
| 170 | 2038-05 | 75.48 | 2.91 | 72.57 | 740.15 |
| 171 | 2038-06 | 75.48 | 2.65 | 72.83 | 667.32 |
| 172 | 2038-07 | 75.48 | 2.39 | 73.09 | 594.23 |
| 173 | 2038-08 | 75.48 | 2.13 | 73.35 | 520.88 |
| 174 | 2038-09 | 75.48 | 1.87 | 73.61 | 447.26 |
| 175 | 2038-10 | 75.48 | 1.60 | 73.88 | 373.38 |
| 176 | 2038-11 | 75.48 | 1.34 | 74.14 | 299.24 |
| 177 | 2038-12 | 75.48 | 1.07 | 74.41 | 224.83 |
| 178 | 2039-01 | 75.48 | 0.81 | 74.68 | 150.15 |
| 179 | 2039-02 | 75.48 | 0.54 | 74.94 | 75.21 |
| 180 | 2039-03 | 75.48 | 0.27 | 75.21 | 0.00 |
等额本金还款方式：
贷款总额：1万
还款月数：15年
首月还款：91.39元
每月递减：0.2元
利息总额：3242.92元
本息合计：1.32万
节省利息：343.69元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 91.39 | 35.83 | 55.56 | 9944.44 |
| 2 | 2024-05 | 91.19 | 35.63 | 55.56 | 9888.89 |
| 3 | 2024-06 | 90.99 | 35.44 | 55.56 | 9833.33 |
| 4 | 2024-07 | 90.79 | 35.24 | 55.56 | 9777.78 |
| 5 | 2024-08 | 90.59 | 35.04 | 55.56 | 9722.22 |
| 6 | 2024-09 | 90.39 | 34.84 | 55.56 | 9666.67 |
| 7 | 2024-10 | 90.19 | 34.64 | 55.56 | 9611.11 |
| 8 | 2024-11 | 90.00 | 34.44 | 55.56 | 9555.56 |
| 9 | 2024-12 | 89.80 | 34.24 | 55.56 | 9500.00 |
| 10 | 2025-01 | 89.60 | 34.04 | 55.56 | 9444.44 |
| 11 | 2025-02 | 89.40 | 33.84 | 55.56 | 9388.89 |
| 12 | 2025-03 | 89.20 | 33.64 | 55.56 | 9333.33 |
| 13 | 2025-04 | 89.00 | 33.44 | 55.56 | 9277.78 |
| 14 | 2025-05 | 88.80 | 33.25 | 55.56 | 9222.22 |
| 15 | 2025-06 | 88.60 | 33.05 | 55.56 | 9166.67 |
| 16 | 2025-07 | 88.40 | 32.85 | 55.56 | 9111.11 |
| 17 | 2025-08 | 88.20 | 32.65 | 55.56 | 9055.56 |
| 18 | 2025-09 | 88.00 | 32.45 | 55.56 | 9000.00 |
| 19 | 2025-10 | 87.81 | 32.25 | 55.56 | 8944.44 |
| 20 | 2025-11 | 87.61 | 32.05 | 55.56 | 8888.89 |
| 21 | 2025-12 | 87.41 | 31.85 | 55.56 | 8833.33 |
| 22 | 2026-01 | 87.21 | 31.65 | 55.56 | 8777.78 |
| 23 | 2026-02 | 87.01 | 31.45 | 55.56 | 8722.22 |
| 24 | 2026-03 | 86.81 | 31.25 | 55.56 | 8666.67 |
| 25 | 2026-04 | 86.61 | 31.06 | 55.56 | 8611.11 |
| 26 | 2026-05 | 86.41 | 30.86 | 55.56 | 8555.56 |
| 27 | 2026-06 | 86.21 | 30.66 | 55.56 | 8500.00 |
| 28 | 2026-07 | 86.01 | 30.46 | 55.56 | 8444.44 |
| 29 | 2026-08 | 85.81 | 30.26 | 55.56 | 8388.89 |
| 30 | 2026-09 | 85.62 | 30.06 | 55.56 | 8333.33 |
| 31 | 2026-10 | 85.42 | 29.86 | 55.56 | 8277.78 |
| 32 | 2026-11 | 85.22 | 29.66 | 55.56 | 8222.22 |
| 33 | 2026-12 | 85.02 | 29.46 | 55.56 | 8166.67 |
| 34 | 2027-01 | 84.82 | 29.26 | 55.56 | 8111.11 |
| 35 | 2027-02 | 84.62 | 29.06 | 55.56 | 8055.56 |
| 36 | 2027-03 | 84.42 | 28.87 | 55.56 | 8000.00 |
| 37 | 2027-04 | 84.22 | 28.67 | 55.56 | 7944.44 |
| 38 | 2027-05 | 84.02 | 28.47 | 55.56 | 7888.89 |
| 39 | 2027-06 | 83.82 | 28.27 | 55.56 | 7833.33 |
| 40 | 2027-07 | 83.63 | 28.07 | 55.56 | 7777.78 |
| 41 | 2027-08 | 83.43 | 27.87 | 55.56 | 7722.22 |
| 42 | 2027-09 | 83.23 | 27.67 | 55.56 | 7666.67 |
| 43 | 2027-10 | 83.03 | 27.47 | 55.56 | 7611.11 |
| 44 | 2027-11 | 82.83 | 27.27 | 55.56 | 7555.56 |
| 45 | 2027-12 | 82.63 | 27.07 | 55.56 | 7500.00 |
| 46 | 2028-01 | 82.43 | 26.87 | 55.56 | 7444.44 |
| 47 | 2028-02 | 82.23 | 26.68 | 55.56 | 7388.89 |
| 48 | 2028-03 | 82.03 | 26.48 | 55.56 | 7333.33 |
| 49 | 2028-04 | 81.83 | 26.28 | 55.56 | 7277.78 |
| 50 | 2028-05 | 81.63 | 26.08 | 55.56 | 7222.22 |
| 51 | 2028-06 | 81.44 | 25.88 | 55.56 | 7166.67 |
| 52 | 2028-07 | 81.24 | 25.68 | 55.56 | 7111.11 |
| 53 | 2028-08 | 81.04 | 25.48 | 55.56 | 7055.56 |
| 54 | 2028-09 | 80.84 | 25.28 | 55.56 | 7000.00 |
| 55 | 2028-10 | 80.64 | 25.08 | 55.56 | 6944.44 |
| 56 | 2028-11 | 80.44 | 24.88 | 55.56 | 6888.89 |
| 57 | 2028-12 | 80.24 | 24.69 | 55.56 | 6833.33 |
| 58 | 2029-01 | 80.04 | 24.49 | 55.56 | 6777.78 |
| 59 | 2029-02 | 79.84 | 24.29 | 55.56 | 6722.22 |
| 60 | 2029-03 | 79.64 | 24.09 | 55.56 | 6666.67 |
| 61 | 2029-04 | 79.44 | 23.89 | 55.56 | 6611.11 |
| 62 | 2029-05 | 79.25 | 23.69 | 55.56 | 6555.56 |
| 63 | 2029-06 | 79.05 | 23.49 | 55.56 | 6500.00 |
| 64 | 2029-07 | 78.85 | 23.29 | 55.56 | 6444.44 |
| 65 | 2029-08 | 78.65 | 23.09 | 55.56 | 6388.89 |
| 66 | 2029-09 | 78.45 | 22.89 | 55.56 | 6333.33 |
| 67 | 2029-10 | 78.25 | 22.69 | 55.56 | 6277.78 |
| 68 | 2029-11 | 78.05 | 22.50 | 55.56 | 6222.22 |
| 69 | 2029-12 | 77.85 | 22.30 | 55.56 | 6166.67 |
| 70 | 2030-01 | 77.65 | 22.10 | 55.56 | 6111.11 |
| 71 | 2030-02 | 77.45 | 21.90 | 55.56 | 6055.56 |
| 72 | 2030-03 | 77.25 | 21.70 | 55.56 | 6000.00 |
| 73 | 2030-04 | 77.06 | 21.50 | 55.56 | 5944.44 |
| 74 | 2030-05 | 76.86 | 21.30 | 55.56 | 5888.89 |
| 75 | 2030-06 | 76.66 | 21.10 | 55.56 | 5833.33 |
| 76 | 2030-07 | 76.46 | 20.90 | 55.56 | 5777.78 |
| 77 | 2030-08 | 76.26 | 20.70 | 55.56 | 5722.22 |
| 78 | 2030-09 | 76.06 | 20.50 | 55.56 | 5666.67 |
| 79 | 2030-10 | 75.86 | 20.31 | 55.56 | 5611.11 |
| 80 | 2030-11 | 75.66 | 20.11 | 55.56 | 5555.56 |
| 81 | 2030-12 | 75.46 | 19.91 | 55.56 | 5500.00 |
| 82 | 2031-01 | 75.26 | 19.71 | 55.56 | 5444.44 |
| 83 | 2031-02 | 75.06 | 19.51 | 55.56 | 5388.89 |
| 84 | 2031-03 | 74.87 | 19.31 | 55.56 | 5333.33 |
| 85 | 2031-04 | 74.67 | 19.11 | 55.56 | 5277.78 |
| 86 | 2031-05 | 74.47 | 18.91 | 55.56 | 5222.22 |
| 87 | 2031-06 | 74.27 | 18.71 | 55.56 | 5166.67 |
| 88 | 2031-07 | 74.07 | 18.51 | 55.56 | 5111.11 |
| 89 | 2031-08 | 73.87 | 18.31 | 55.56 | 5055.56 |
| 90 | 2031-09 | 73.67 | 18.12 | 55.56 | 5000.00 |
| 91 | 2031-10 | 73.47 | 17.92 | 55.56 | 4944.44 |
| 92 | 2031-11 | 73.27 | 17.72 | 55.56 | 4888.89 |
| 93 | 2031-12 | 73.07 | 17.52 | 55.56 | 4833.33 |
| 94 | 2032-01 | 72.88 | 17.32 | 55.56 | 4777.78 |
| 95 | 2032-02 | 72.68 | 17.12 | 55.56 | 4722.22 |
| 96 | 2032-03 | 72.48 | 16.92 | 55.56 | 4666.67 |
| 97 | 2032-04 | 72.28 | 16.72 | 55.56 | 4611.11 |
| 98 | 2032-05 | 72.08 | 16.52 | 55.56 | 4555.56 |
| 99 | 2032-06 | 71.88 | 16.32 | 55.56 | 4500.00 |
| 100 | 2032-07 | 71.68 | 16.12 | 55.56 | 4444.44 |
| 101 | 2032-08 | 71.48 | 15.93 | 55.56 | 4388.89 |
| 102 | 2032-09 | 71.28 | 15.73 | 55.56 | 4333.33 |
| 103 | 2032-10 | 71.08 | 15.53 | 55.56 | 4277.78 |
| 104 | 2032-11 | 70.88 | 15.33 | 55.56 | 4222.22 |
| 105 | 2032-12 | 70.69 | 15.13 | 55.56 | 4166.67 |
| 106 | 2033-01 | 70.49 | 14.93 | 55.56 | 4111.11 |
| 107 | 2033-02 | 70.29 | 14.73 | 55.56 | 4055.56 |
| 108 | 2033-03 | 70.09 | 14.53 | 55.56 | 4000.00 |
| 109 | 2033-04 | 69.89 | 14.33 | 55.56 | 3944.44 |
| 110 | 2033-05 | 69.69 | 14.13 | 55.56 | 3888.89 |
| 111 | 2033-06 | 69.49 | 13.94 | 55.56 | 3833.33 |
| 112 | 2033-07 | 69.29 | 13.74 | 55.56 | 3777.78 |
| 113 | 2033-08 | 69.09 | 13.54 | 55.56 | 3722.22 |
| 114 | 2033-09 | 68.89 | 13.34 | 55.56 | 3666.67 |
| 115 | 2033-10 | 68.69 | 13.14 | 55.56 | 3611.11 |
| 116 | 2033-11 | 68.50 | 12.94 | 55.56 | 3555.56 |
| 117 | 2033-12 | 68.30 | 12.74 | 55.56 | 3500.00 |
| 118 | 2034-01 | 68.10 | 12.54 | 55.56 | 3444.44 |
| 119 | 2034-02 | 67.90 | 12.34 | 55.56 | 3388.89 |
| 120 | 2034-03 | 67.70 | 12.14 | 55.56 | 3333.33 |
| 121 | 2034-04 | 67.50 | 11.94 | 55.56 | 3277.78 |
| 122 | 2034-05 | 67.30 | 11.75 | 55.56 | 3222.22 |
| 123 | 2034-06 | 67.10 | 11.55 | 55.56 | 3166.67 |
| 124 | 2034-07 | 66.90 | 11.35 | 55.56 | 3111.11 |
| 125 | 2034-08 | 66.70 | 11.15 | 55.56 | 3055.56 |
| 126 | 2034-09 | 66.50 | 10.95 | 55.56 | 3000.00 |
| 127 | 2034-10 | 66.31 | 10.75 | 55.56 | 2944.44 |
| 128 | 2034-11 | 66.11 | 10.55 | 55.56 | 2888.89 |
| 129 | 2034-12 | 65.91 | 10.35 | 55.56 | 2833.33 |
| 130 | 2035-01 | 65.71 | 10.15 | 55.56 | 2777.78 |
| 131 | 2035-02 | 65.51 | 9.95 | 55.56 | 2722.22 |
| 132 | 2035-03 | 65.31 | 9.75 | 55.56 | 2666.67 |
| 133 | 2035-04 | 65.11 | 9.56 | 55.56 | 2611.11 |
| 134 | 2035-05 | 64.91 | 9.36 | 55.56 | 2555.56 |
| 135 | 2035-06 | 64.71 | 9.16 | 55.56 | 2500.00 |
| 136 | 2035-07 | 64.51 | 8.96 | 55.56 | 2444.44 |
| 137 | 2035-08 | 64.31 | 8.76 | 55.56 | 2388.89 |
| 138 | 2035-09 | 64.12 | 8.56 | 55.56 | 2333.33 |
| 139 | 2035-10 | 63.92 | 8.36 | 55.56 | 2277.78 |
| 140 | 2035-11 | 63.72 | 8.16 | 55.56 | 2222.22 |
| 141 | 2035-12 | 63.52 | 7.96 | 55.56 | 2166.67 |
| 142 | 2036-01 | 63.32 | 7.76 | 55.56 | 2111.11 |
| 143 | 2036-02 | 63.12 | 7.56 | 55.56 | 2055.56 |
| 144 | 2036-03 | 62.92 | 7.37 | 55.56 | 2000.00 |
| 145 | 2036-04 | 62.72 | 7.17 | 55.56 | 1944.44 |
| 146 | 2036-05 | 62.52 | 6.97 | 55.56 | 1888.89 |
| 147 | 2036-06 | 62.32 | 6.77 | 55.56 | 1833.33 |
| 148 | 2036-07 | 62.13 | 6.57 | 55.56 | 1777.78 |
| 149 | 2036-08 | 61.93 | 6.37 | 55.56 | 1722.22 |
| 150 | 2036-09 | 61.73 | 6.17 | 55.56 | 1666.67 |
| 151 | 2036-10 | 61.53 | 5.97 | 55.56 | 1611.11 |
| 152 | 2036-11 | 61.33 | 5.77 | 55.56 | 1555.56 |
| 153 | 2036-12 | 61.13 | 5.57 | 55.56 | 1500.00 |
| 154 | 2037-01 | 60.93 | 5.37 | 55.56 | 1444.44 |
| 155 | 2037-02 | 60.73 | 5.18 | 55.56 | 1388.89 |
| 156 | 2037-03 | 60.53 | 4.98 | 55.56 | 1333.33 |
| 157 | 2037-04 | 60.33 | 4.78 | 55.56 | 1277.78 |
| 158 | 2037-05 | 60.13 | 4.58 | 55.56 | 1222.22 |
| 159 | 2037-06 | 59.94 | 4.38 | 55.56 | 1166.67 |
| 160 | 2037-07 | 59.74 | 4.18 | 55.56 | 1111.11 |
| 161 | 2037-08 | 59.54 | 3.98 | 55.56 | 1055.56 |
| 162 | 2037-09 | 59.34 | 3.78 | 55.56 | 1000.00 |
| 163 | 2037-10 | 59.14 | 3.58 | 55.56 | 944.44 |
| 164 | 2037-11 | 58.94 | 3.38 | 55.56 | 888.89 |
| 165 | 2037-12 | 58.74 | 3.19 | 55.56 | 833.33 |
| 166 | 2038-01 | 58.54 | 2.99 | 55.56 | 777.78 |
| 167 | 2038-02 | 58.34 | 2.79 | 55.56 | 722.22 |
| 168 | 2038-03 | 58.14 | 2.59 | 55.56 | 666.67 |
| 169 | 2038-04 | 57.94 | 2.39 | 55.56 | 611.11 |
| 170 | 2038-05 | 57.75 | 2.19 | 55.56 | 555.56 |
| 171 | 2038-06 | 57.55 | 1.99 | 55.56 | 500.00 |
| 172 | 2038-07 | 57.35 | 1.79 | 55.56 | 444.44 |
| 173 | 2038-08 | 57.15 | 1.59 | 55.56 | 388.89 |
| 174 | 2038-09 | 56.95 | 1.39 | 55.56 | 333.33 |
| 175 | 2038-10 | 56.75 | 1.19 | 55.56 | 277.78 |
| 176 | 2038-11 | 56.55 | 1.00 | 55.56 | 222.22 |
| 177 | 2038-12 | 56.35 | 0.80 | 55.56 | 166.67 |
| 178 | 2039-01 | 56.15 | 0.60 | 55.56 | 111.11 |
| 179 | 2039-02 | 55.95 | 0.40 | 55.56 | 55.56 |
| 180 | 2039-03 | 55.75 | 0.20 | 55.56 | 0.00 |