贷款80.07万（商业贷款）房贷，还款11年7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：80.07万
还款月数：11年7个月
每月还款：6939.5元
利息总额：16.39万
本息合计：96.46万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 6939.50 | 2202.02 | 4737.47 | 795998.53 |
| 2 | 2025-06 | 6939.50 | 2189.00 | 4750.50 | 791248.02 |
| 3 | 2025-07 | 6939.50 | 2175.93 | 4763.57 | 786484.46 |
| 4 | 2025-08 | 6939.50 | 2162.83 | 4776.67 | 781707.79 |
| 5 | 2025-09 | 6939.50 | 2149.70 | 4789.80 | 776917.99 |
| 6 | 2025-10 | 6939.50 | 2136.52 | 4802.97 | 772115.02 |
| 7 | 2025-11 | 6939.50 | 2123.32 | 4816.18 | 767298.84 |
| 8 | 2025-12 | 6939.50 | 2110.07 | 4829.43 | 762469.41 |
| 9 | 2026-01 | 6939.50 | 2096.79 | 4842.71 | 757626.70 |
| 10 | 2026-02 | 6939.50 | 2083.47 | 4856.02 | 752770.68 |
| 11 | 2026-03 | 6939.50 | 2070.12 | 4869.38 | 747901.30 |
| 12 | 2026-04 | 6939.50 | 2056.73 | 4882.77 | 743018.53 |
| 13 | 2026-05 | 6939.50 | 2043.30 | 4896.20 | 738122.33 |
| 14 | 2026-06 | 6939.50 | 2029.84 | 4909.66 | 733212.67 |
| 15 | 2026-07 | 6939.50 | 2016.33 | 4923.16 | 728289.51 |
| 16 | 2026-08 | 6939.50 | 2002.80 | 4936.70 | 723352.81 |
| 17 | 2026-09 | 6939.50 | 1989.22 | 4950.28 | 718402.53 |
| 18 | 2026-10 | 6939.50 | 1975.61 | 4963.89 | 713438.64 |
| 19 | 2026-11 | 6939.50 | 1961.96 | 4977.54 | 708461.10 |
| 20 | 2026-12 | 6939.50 | 1948.27 | 4991.23 | 703469.87 |
| 21 | 2027-01 | 6939.50 | 1934.54 | 5004.96 | 698464.91 |
| 22 | 2027-02 | 6939.50 | 1920.78 | 5018.72 | 693446.19 |
| 23 | 2027-03 | 6939.50 | 1906.98 | 5032.52 | 688413.67 |
| 24 | 2027-04 | 6939.50 | 1893.14 | 5046.36 | 683367.31 |
| 25 | 2027-05 | 6939.50 | 1879.26 | 5060.24 | 678307.08 |
| 26 | 2027-06 | 6939.50 | 1865.34 | 5074.15 | 673232.92 |
| 27 | 2027-07 | 6939.50 | 1851.39 | 5088.11 | 668144.81 |
| 28 | 2027-08 | 6939.50 | 1837.40 | 5102.10 | 663042.72 |
| 29 | 2027-09 | 6939.50 | 1823.37 | 5116.13 | 657926.58 |
| 30 | 2027-10 | 6939.50 | 1809.30 | 5130.20 | 652796.39 |
| 31 | 2027-11 | 6939.50 | 1795.19 | 5144.31 | 647652.08 |
| 32 | 2027-12 | 6939.50 | 1781.04 | 5158.45 | 642493.62 |
| 33 | 2028-01 | 6939.50 | 1766.86 | 5172.64 | 637320.98 |
| 34 | 2028-02 | 6939.50 | 1752.63 | 5186.87 | 632134.12 |
| 35 | 2028-03 | 6939.50 | 1738.37 | 5201.13 | 626932.99 |
| 36 | 2028-04 | 6939.50 | 1724.07 | 5215.43 | 621717.56 |
| 37 | 2028-05 | 6939.50 | 1709.72 | 5229.77 | 616487.78 |
| 38 | 2028-06 | 6939.50 | 1695.34 | 5244.16 | 611243.63 |
| 39 | 2028-07 | 6939.50 | 1680.92 | 5258.58 | 605985.05 |
| 40 | 2028-08 | 6939.50 | 1666.46 | 5273.04 | 600712.01 |
| 41 | 2028-09 | 6939.50 | 1651.96 | 5287.54 | 595424.47 |
| 42 | 2028-10 | 6939.50 | 1637.42 | 5302.08 | 590122.39 |
| 43 | 2028-11 | 6939.50 | 1622.84 | 5316.66 | 584805.73 |
| 44 | 2028-12 | 6939.50 | 1608.22 | 5331.28 | 579474.44 |
| 45 | 2029-01 | 6939.50 | 1593.55 | 5345.94 | 574128.50 |
| 46 | 2029-02 | 6939.50 | 1578.85 | 5360.64 | 568767.86 |
| 47 | 2029-03 | 6939.50 | 1564.11 | 5375.39 | 563392.47 |
| 48 | 2029-04 | 6939.50 | 1549.33 | 5390.17 | 558002.30 |
| 49 | 2029-05 | 6939.50 | 1534.51 | 5404.99 | 552597.31 |
| 50 | 2029-06 | 6939.50 | 1519.64 | 5419.86 | 547177.46 |
| 51 | 2029-07 | 6939.50 | 1504.74 | 5434.76 | 541742.70 |
| 52 | 2029-08 | 6939.50 | 1489.79 | 5449.71 | 536292.99 |
| 53 | 2029-09 | 6939.50 | 1474.81 | 5464.69 | 530828.30 |
| 54 | 2029-10 | 6939.50 | 1459.78 | 5479.72 | 525348.58 |
| 55 | 2029-11 | 6939.50 | 1444.71 | 5494.79 | 519853.79 |
| 56 | 2029-12 | 6939.50 | 1429.60 | 5509.90 | 514343.89 |
| 57 | 2030-01 | 6939.50 | 1414.45 | 5525.05 | 508818.84 |
| 58 | 2030-02 | 6939.50 | 1399.25 | 5540.25 | 503278.59 |
| 59 | 2030-03 | 6939.50 | 1384.02 | 5555.48 | 497723.11 |
| 60 | 2030-04 | 6939.50 | 1368.74 | 5570.76 | 492152.35 |
| 61 | 2030-05 | 6939.50 | 1353.42 | 5586.08 | 486566.27 |
| 62 | 2030-06 | 6939.50 | 1338.06 | 5601.44 | 480964.83 |
| 63 | 2030-07 | 6939.50 | 1322.65 | 5616.84 | 475347.99 |
| 64 | 2030-08 | 6939.50 | 1307.21 | 5632.29 | 469715.70 |
| 65 | 2030-09 | 6939.50 | 1291.72 | 5647.78 | 464067.92 |
| 66 | 2030-10 | 6939.50 | 1276.19 | 5663.31 | 458404.61 |
| 67 | 2030-11 | 6939.50 | 1260.61 | 5678.89 | 452725.72 |
| 68 | 2030-12 | 6939.50 | 1245.00 | 5694.50 | 447031.22 |
| 69 | 2031-01 | 6939.50 | 1229.34 | 5710.16 | 441321.06 |
| 70 | 2031-02 | 6939.50 | 1213.63 | 5725.86 | 435595.19 |
| 71 | 2031-03 | 6939.50 | 1197.89 | 5741.61 | 429853.58 |
| 72 | 2031-04 | 6939.50 | 1182.10 | 5757.40 | 424096.18 |
| 73 | 2031-05 | 6939.50 | 1166.26 | 5773.23 | 418322.95 |
| 74 | 2031-06 | 6939.50 | 1150.39 | 5789.11 | 412533.84 |
| 75 | 2031-07 | 6939.50 | 1134.47 | 5805.03 | 406728.81 |
| 76 | 2031-08 | 6939.50 | 1118.50 | 5820.99 | 400907.81 |
| 77 | 2031-09 | 6939.50 | 1102.50 | 5837.00 | 395070.81 |
| 78 | 2031-10 | 6939.50 | 1086.44 | 5853.05 | 389217.76 |
| 79 | 2031-11 | 6939.50 | 1070.35 | 5869.15 | 383348.61 |
| 80 | 2031-12 | 6939.50 | 1054.21 | 5885.29 | 377463.32 |
| 81 | 2032-01 | 6939.50 | 1038.02 | 5901.47 | 371561.85 |
| 82 | 2032-02 | 6939.50 | 1021.80 | 5917.70 | 365644.14 |
| 83 | 2032-03 | 6939.50 | 1005.52 | 5933.98 | 359710.17 |
| 84 | 2032-04 | 6939.50 | 989.20 | 5950.29 | 353759.87 |
| 85 | 2032-05 | 6939.50 | 972.84 | 5966.66 | 347793.21 |
| 86 | 2032-06 | 6939.50 | 956.43 | 5983.07 | 341810.15 |
| 87 | 2032-07 | 6939.50 | 939.98 | 5999.52 | 335810.63 |
| 88 | 2032-08 | 6939.50 | 923.48 | 6016.02 | 329794.61 |
| 89 | 2032-09 | 6939.50 | 906.94 | 6032.56 | 323762.05 |
| 90 | 2032-10 | 6939.50 | 890.35 | 6049.15 | 317712.89 |
| 91 | 2032-11 | 6939.50 | 873.71 | 6065.79 | 311647.11 |
| 92 | 2032-12 | 6939.50 | 857.03 | 6082.47 | 305564.64 |
| 93 | 2033-01 | 6939.50 | 840.30 | 6099.20 | 299465.44 |
| 94 | 2033-02 | 6939.50 | 823.53 | 6115.97 | 293349.48 |
| 95 | 2033-03 | 6939.50 | 806.71 | 6132.79 | 287216.69 |
| 96 | 2033-04 | 6939.50 | 789.85 | 6149.65 | 281067.04 |
| 97 | 2033-05 | 6939.50 | 772.93 | 6166.56 | 274900.47 |
| 98 | 2033-06 | 6939.50 | 755.98 | 6183.52 | 268716.95 |
| 99 | 2033-07 | 6939.50 | 738.97 | 6200.53 | 262516.43 |
| 100 | 2033-08 | 6939.50 | 721.92 | 6217.58 | 256298.85 |
| 101 | 2033-09 | 6939.50 | 704.82 | 6234.68 | 250064.17 |
| 102 | 2033-10 | 6939.50 | 687.68 | 6251.82 | 243812.35 |
| 103 | 2033-11 | 6939.50 | 670.48 | 6269.01 | 237543.34 |
| 104 | 2033-12 | 6939.50 | 653.24 | 6286.25 | 231257.08 |
| 105 | 2034-01 | 6939.50 | 635.96 | 6303.54 | 224953.54 |
| 106 | 2034-02 | 6939.50 | 618.62 | 6320.88 | 218632.67 |
| 107 | 2034-03 | 6939.50 | 601.24 | 6338.26 | 212294.41 |
| 108 | 2034-04 | 6939.50 | 583.81 | 6355.69 | 205938.72 |
| 109 | 2034-05 | 6939.50 | 566.33 | 6373.17 | 199565.56 |
| 110 | 2034-06 | 6939.50 | 548.81 | 6390.69 | 193174.86 |
| 111 | 2034-07 | 6939.50 | 531.23 | 6408.27 | 186766.60 |
| 112 | 2034-08 | 6939.50 | 513.61 | 6425.89 | 180340.71 |
| 113 | 2034-09 | 6939.50 | 495.94 | 6443.56 | 173897.15 |
| 114 | 2034-10 | 6939.50 | 478.22 | 6461.28 | 167435.86 |
| 115 | 2034-11 | 6939.50 | 460.45 | 6479.05 | 160956.82 |
| 116 | 2034-12 | 6939.50 | 442.63 | 6496.87 | 154459.95 |
| 117 | 2035-01 | 6939.50 | 424.76 | 6514.73 | 147945.22 |
| 118 | 2035-02 | 6939.50 | 406.85 | 6532.65 | 141412.57 |
| 119 | 2035-03 | 6939.50 | 388.88 | 6550.61 | 134861.95 |
| 120 | 2035-04 | 6939.50 | 370.87 | 6568.63 | 128293.33 |
| 121 | 2035-05 | 6939.50 | 352.81 | 6586.69 | 121706.64 |
| 122 | 2035-06 | 6939.50 | 334.69 | 6604.80 | 115101.83 |
| 123 | 2035-07 | 6939.50 | 316.53 | 6622.97 | 108478.86 |
| 124 | 2035-08 | 6939.50 | 298.32 | 6641.18 | 101837.68 |
| 125 | 2035-09 | 6939.50 | 280.05 | 6659.44 | 95178.24 |
| 126 | 2035-10 | 6939.50 | 261.74 | 6677.76 | 88500.48 |
| 127 | 2035-11 | 6939.50 | 243.38 | 6696.12 | 81804.36 |
| 128 | 2035-12 | 6939.50 | 224.96 | 6714.54 | 75089.82 |
| 129 | 2036-01 | 6939.50 | 206.50 | 6733.00 | 68356.82 |
| 130 | 2036-02 | 6939.50 | 187.98 | 6751.52 | 61605.31 |
| 131 | 2036-03 | 6939.50 | 169.41 | 6770.08 | 54835.22 |
| 132 | 2036-04 | 6939.50 | 150.80 | 6788.70 | 48046.52 |
| 133 | 2036-05 | 6939.50 | 132.13 | 6807.37 | 41239.15 |
| 134 | 2036-06 | 6939.50 | 113.41 | 6826.09 | 34413.06 |
| 135 | 2036-07 | 6939.50 | 94.64 | 6844.86 | 27568.20 |
| 136 | 2036-08 | 6939.50 | 75.81 | 6863.69 | 20704.51 |
| 137 | 2036-09 | 6939.50 | 56.94 | 6882.56 | 13821.95 |
| 138 | 2036-10 | 6939.50 | 38.01 | 6901.49 | 6920.47 |
| 139 | 2036-11 | 6939.50 | 19.03 | 6920.47 | 0.00 |
等额本金还款方式：
贷款总额：80.07万
还款月数：11年7个月
首月还款：7962.71元
每月递减：15.84元
利息总额：15.41万
本息合计：95.49万
节省利息：9712.52元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 7962.71 | 2202.02 | 5760.69 | 794975.31 |
| 2 | 2025-06 | 7946.87 | 2186.18 | 5760.69 | 789214.62 |
| 3 | 2025-07 | 7931.03 | 2170.34 | 5760.69 | 783453.93 |
| 4 | 2025-08 | 7915.19 | 2154.50 | 5760.69 | 777693.24 |
| 5 | 2025-09 | 7899.35 | 2138.66 | 5760.69 | 771932.55 |
| 6 | 2025-10 | 7883.51 | 2122.81 | 5760.69 | 766171.86 |
| 7 | 2025-11 | 7867.66 | 2106.97 | 5760.69 | 760411.17 |
| 8 | 2025-12 | 7851.82 | 2091.13 | 5760.69 | 754650.47 |
| 9 | 2026-01 | 7835.98 | 2075.29 | 5760.69 | 748889.78 |
| 10 | 2026-02 | 7820.14 | 2059.45 | 5760.69 | 743129.09 |
| 11 | 2026-03 | 7804.30 | 2043.61 | 5760.69 | 737368.40 |
| 12 | 2026-04 | 7788.45 | 2027.76 | 5760.69 | 731607.71 |
| 13 | 2026-05 | 7772.61 | 2011.92 | 5760.69 | 725847.02 |
| 14 | 2026-06 | 7756.77 | 1996.08 | 5760.69 | 720086.33 |
| 15 | 2026-07 | 7740.93 | 1980.24 | 5760.69 | 714325.64 |
| 16 | 2026-08 | 7725.09 | 1964.40 | 5760.69 | 708564.95 |
| 17 | 2026-09 | 7709.24 | 1948.55 | 5760.69 | 702804.26 |
| 18 | 2026-10 | 7693.40 | 1932.71 | 5760.69 | 697043.57 |
| 19 | 2026-11 | 7677.56 | 1916.87 | 5760.69 | 691282.88 |
| 20 | 2026-12 | 7661.72 | 1901.03 | 5760.69 | 685522.19 |
| 21 | 2027-01 | 7645.88 | 1885.19 | 5760.69 | 679761.50 |
| 22 | 2027-02 | 7630.03 | 1869.34 | 5760.69 | 674000.81 |
| 23 | 2027-03 | 7614.19 | 1853.50 | 5760.69 | 668240.12 |
| 24 | 2027-04 | 7598.35 | 1837.66 | 5760.69 | 662479.42 |
| 25 | 2027-05 | 7582.51 | 1821.82 | 5760.69 | 656718.73 |
| 26 | 2027-06 | 7566.67 | 1805.98 | 5760.69 | 650958.04 |
| 27 | 2027-07 | 7550.83 | 1790.13 | 5760.69 | 645197.35 |
| 28 | 2027-08 | 7534.98 | 1774.29 | 5760.69 | 639436.66 |
| 29 | 2027-09 | 7519.14 | 1758.45 | 5760.69 | 633675.97 |
| 30 | 2027-10 | 7503.30 | 1742.61 | 5760.69 | 627915.28 |
| 31 | 2027-11 | 7487.46 | 1726.77 | 5760.69 | 622154.59 |
| 32 | 2027-12 | 7471.62 | 1710.93 | 5760.69 | 616393.90 |
| 33 | 2028-01 | 7455.77 | 1695.08 | 5760.69 | 610633.21 |
| 34 | 2028-02 | 7439.93 | 1679.24 | 5760.69 | 604872.52 |
| 35 | 2028-03 | 7424.09 | 1663.40 | 5760.69 | 599111.83 |
| 36 | 2028-04 | 7408.25 | 1647.56 | 5760.69 | 593351.14 |
| 37 | 2028-05 | 7392.41 | 1631.72 | 5760.69 | 587590.45 |
| 38 | 2028-06 | 7376.56 | 1615.87 | 5760.69 | 581829.76 |
| 39 | 2028-07 | 7360.72 | 1600.03 | 5760.69 | 576069.06 |
| 40 | 2028-08 | 7344.88 | 1584.19 | 5760.69 | 570308.37 |
| 41 | 2028-09 | 7329.04 | 1568.35 | 5760.69 | 564547.68 |
| 42 | 2028-10 | 7313.20 | 1552.51 | 5760.69 | 558786.99 |
| 43 | 2028-11 | 7297.35 | 1536.66 | 5760.69 | 553026.30 |
| 44 | 2028-12 | 7281.51 | 1520.82 | 5760.69 | 547265.61 |
| 45 | 2029-01 | 7265.67 | 1504.98 | 5760.69 | 541504.92 |
| 46 | 2029-02 | 7249.83 | 1489.14 | 5760.69 | 535744.23 |
| 47 | 2029-03 | 7233.99 | 1473.30 | 5760.69 | 529983.54 |
| 48 | 2029-04 | 7218.15 | 1457.45 | 5760.69 | 524222.85 |
| 49 | 2029-05 | 7202.30 | 1441.61 | 5760.69 | 518462.16 |
| 50 | 2029-06 | 7186.46 | 1425.77 | 5760.69 | 512701.47 |
| 51 | 2029-07 | 7170.62 | 1409.93 | 5760.69 | 506940.78 |
| 52 | 2029-08 | 7154.78 | 1394.09 | 5760.69 | 501180.09 |
| 53 | 2029-09 | 7138.94 | 1378.25 | 5760.69 | 495419.40 |
| 54 | 2029-10 | 7123.09 | 1362.40 | 5760.69 | 489658.71 |
| 55 | 2029-11 | 7107.25 | 1346.56 | 5760.69 | 483898.01 |
| 56 | 2029-12 | 7091.41 | 1330.72 | 5760.69 | 478137.32 |
| 57 | 2030-01 | 7075.57 | 1314.88 | 5760.69 | 472376.63 |
| 58 | 2030-02 | 7059.73 | 1299.04 | 5760.69 | 466615.94 |
| 59 | 2030-03 | 7043.88 | 1283.19 | 5760.69 | 460855.25 |
| 60 | 2030-04 | 7028.04 | 1267.35 | 5760.69 | 455094.56 |
| 61 | 2030-05 | 7012.20 | 1251.51 | 5760.69 | 449333.87 |
| 62 | 2030-06 | 6996.36 | 1235.67 | 5760.69 | 443573.18 |
| 63 | 2030-07 | 6980.52 | 1219.83 | 5760.69 | 437812.49 |
| 64 | 2030-08 | 6964.67 | 1203.98 | 5760.69 | 432051.80 |
| 65 | 2030-09 | 6948.83 | 1188.14 | 5760.69 | 426291.11 |
| 66 | 2030-10 | 6932.99 | 1172.30 | 5760.69 | 420530.42 |
| 67 | 2030-11 | 6917.15 | 1156.46 | 5760.69 | 414769.73 |
| 68 | 2030-12 | 6901.31 | 1140.62 | 5760.69 | 409009.04 |
| 69 | 2031-01 | 6885.47 | 1124.77 | 5760.69 | 403248.35 |
| 70 | 2031-02 | 6869.62 | 1108.93 | 5760.69 | 397487.65 |
| 71 | 2031-03 | 6853.78 | 1093.09 | 5760.69 | 391726.96 |
| 72 | 2031-04 | 6837.94 | 1077.25 | 5760.69 | 385966.27 |
| 73 | 2031-05 | 6822.10 | 1061.41 | 5760.69 | 380205.58 |
| 74 | 2031-06 | 6806.26 | 1045.57 | 5760.69 | 374444.89 |
| 75 | 2031-07 | 6790.41 | 1029.72 | 5760.69 | 368684.20 |
| 76 | 2031-08 | 6774.57 | 1013.88 | 5760.69 | 362923.51 |
| 77 | 2031-09 | 6758.73 | 998.04 | 5760.69 | 357162.82 |
| 78 | 2031-10 | 6742.89 | 982.20 | 5760.69 | 351402.13 |
| 79 | 2031-11 | 6727.05 | 966.36 | 5760.69 | 345641.44 |
| 80 | 2031-12 | 6711.20 | 950.51 | 5760.69 | 339880.75 |
| 81 | 2032-01 | 6695.36 | 934.67 | 5760.69 | 334120.06 |
| 82 | 2032-02 | 6679.52 | 918.83 | 5760.69 | 328359.37 |
| 83 | 2032-03 | 6663.68 | 902.99 | 5760.69 | 322598.68 |
| 84 | 2032-04 | 6647.84 | 887.15 | 5760.69 | 316837.99 |
| 85 | 2032-05 | 6632.00 | 871.30 | 5760.69 | 311077.29 |
| 86 | 2032-06 | 6616.15 | 855.46 | 5760.69 | 305316.60 |
| 87 | 2032-07 | 6600.31 | 839.62 | 5760.69 | 299555.91 |
| 88 | 2032-08 | 6584.47 | 823.78 | 5760.69 | 293795.22 |
| 89 | 2032-09 | 6568.63 | 807.94 | 5760.69 | 288034.53 |
| 90 | 2032-10 | 6552.79 | 792.09 | 5760.69 | 282273.84 |
| 91 | 2032-11 | 6536.94 | 776.25 | 5760.69 | 276513.15 |
| 92 | 2032-12 | 6521.10 | 760.41 | 5760.69 | 270752.46 |
| 93 | 2033-01 | 6505.26 | 744.57 | 5760.69 | 264991.77 |
| 94 | 2033-02 | 6489.42 | 728.73 | 5760.69 | 259231.08 |
| 95 | 2033-03 | 6473.58 | 712.89 | 5760.69 | 253470.39 |
| 96 | 2033-04 | 6457.73 | 697.04 | 5760.69 | 247709.70 |
| 97 | 2033-05 | 6441.89 | 681.20 | 5760.69 | 241949.01 |
| 98 | 2033-06 | 6426.05 | 665.36 | 5760.69 | 236188.32 |
| 99 | 2033-07 | 6410.21 | 649.52 | 5760.69 | 230427.63 |
| 100 | 2033-08 | 6394.37 | 633.68 | 5760.69 | 224666.94 |
| 101 | 2033-09 | 6378.52 | 617.83 | 5760.69 | 218906.24 |
| 102 | 2033-10 | 6362.68 | 601.99 | 5760.69 | 213145.55 |
| 103 | 2033-11 | 6346.84 | 586.15 | 5760.69 | 207384.86 |
| 104 | 2033-12 | 6331.00 | 570.31 | 5760.69 | 201624.17 |
| 105 | 2034-01 | 6315.16 | 554.47 | 5760.69 | 195863.48 |
| 106 | 2034-02 | 6299.32 | 538.62 | 5760.69 | 190102.79 |
| 107 | 2034-03 | 6283.47 | 522.78 | 5760.69 | 184342.10 |
| 108 | 2034-04 | 6267.63 | 506.94 | 5760.69 | 178581.41 |
| 109 | 2034-05 | 6251.79 | 491.10 | 5760.69 | 172820.72 |
| 110 | 2034-06 | 6235.95 | 475.26 | 5760.69 | 167060.03 |
| 111 | 2034-07 | 6220.11 | 459.42 | 5760.69 | 161299.34 |
| 112 | 2034-08 | 6204.26 | 443.57 | 5760.69 | 155538.65 |
| 113 | 2034-09 | 6188.42 | 427.73 | 5760.69 | 149777.96 |
| 114 | 2034-10 | 6172.58 | 411.89 | 5760.69 | 144017.27 |
| 115 | 2034-11 | 6156.74 | 396.05 | 5760.69 | 138256.58 |
| 116 | 2034-12 | 6140.90 | 380.21 | 5760.69 | 132495.88 |
| 117 | 2035-01 | 6125.05 | 364.36 | 5760.69 | 126735.19 |
| 118 | 2035-02 | 6109.21 | 348.52 | 5760.69 | 120974.50 |
| 119 | 2035-03 | 6093.37 | 332.68 | 5760.69 | 115213.81 |
| 120 | 2035-04 | 6077.53 | 316.84 | 5760.69 | 109453.12 |
| 121 | 2035-05 | 6061.69 | 301.00 | 5760.69 | 103692.43 |
| 122 | 2035-06 | 6045.84 | 285.15 | 5760.69 | 97931.74 |
| 123 | 2035-07 | 6030.00 | 269.31 | 5760.69 | 92171.05 |
| 124 | 2035-08 | 6014.16 | 253.47 | 5760.69 | 86410.36 |
| 125 | 2035-09 | 5998.32 | 237.63 | 5760.69 | 80649.67 |
| 126 | 2035-10 | 5982.48 | 221.79 | 5760.69 | 74888.98 |
| 127 | 2035-11 | 5966.64 | 205.94 | 5760.69 | 69128.29 |
| 128 | 2035-12 | 5950.79 | 190.10 | 5760.69 | 63367.60 |
| 129 | 2036-01 | 5934.95 | 174.26 | 5760.69 | 57606.91 |
| 130 | 2036-02 | 5919.11 | 158.42 | 5760.69 | 51846.22 |
| 131 | 2036-03 | 5903.27 | 142.58 | 5760.69 | 46085.53 |
| 132 | 2036-04 | 5887.43 | 126.74 | 5760.69 | 40324.83 |
| 133 | 2036-05 | 5871.58 | 110.89 | 5760.69 | 34564.14 |
| 134 | 2036-06 | 5855.74 | 95.05 | 5760.69 | 28803.45 |
| 135 | 2036-07 | 5839.90 | 79.21 | 5760.69 | 23042.76 |
| 136 | 2036-08 | 5824.06 | 63.37 | 5760.69 | 17282.07 |
| 137 | 2036-09 | 5808.22 | 47.53 | 5760.69 | 11521.38 |
| 138 | 2036-10 | 5792.37 | 31.68 | 5760.69 | 5760.69 |
| 139 | 2036-11 | 5776.53 | 15.84 | 5760.69 | 0.00 |