贷款70.07万（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：70.07万
还款月数：11年7个月
每月还款：6072.86元
利息总额：14.34万
本息合计：84.41万
| 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 | 6072.86 | 1927.02 | 4145.83 | 696590.17 |
| 2 | 2025-06 | 6072.86 | 1915.62 | 4157.23 | 692432.93 |
| 3 | 2025-07 | 6072.86 | 1904.19 | 4168.67 | 688264.26 |
| 4 | 2025-08 | 6072.86 | 1892.73 | 4180.13 | 684084.13 |
| 5 | 2025-09 | 6072.86 | 1881.23 | 4191.63 | 679892.51 |
| 6 | 2025-10 | 6072.86 | 1869.70 | 4203.15 | 675689.35 |
| 7 | 2025-11 | 6072.86 | 1858.15 | 4214.71 | 671474.64 |
| 8 | 2025-12 | 6072.86 | 1846.56 | 4226.30 | 667248.34 |
| 9 | 2026-01 | 6072.86 | 1834.93 | 4237.92 | 663010.41 |
| 10 | 2026-02 | 6072.86 | 1823.28 | 4249.58 | 658760.83 |
| 11 | 2026-03 | 6072.86 | 1811.59 | 4261.27 | 654499.57 |
| 12 | 2026-04 | 6072.86 | 1799.87 | 4272.98 | 650226.58 |
| 13 | 2026-05 | 6072.86 | 1788.12 | 4284.73 | 645941.85 |
| 14 | 2026-06 | 6072.86 | 1776.34 | 4296.52 | 641645.33 |
| 15 | 2026-07 | 6072.86 | 1764.52 | 4308.33 | 637337.00 |
| 16 | 2026-08 | 6072.86 | 1752.68 | 4320.18 | 633016.82 |
| 17 | 2026-09 | 6072.86 | 1740.80 | 4332.06 | 628684.76 |
| 18 | 2026-10 | 6072.86 | 1728.88 | 4343.97 | 624340.78 |
| 19 | 2026-11 | 6072.86 | 1716.94 | 4355.92 | 619984.86 |
| 20 | 2026-12 | 6072.86 | 1704.96 | 4367.90 | 615616.96 |
| 21 | 2027-01 | 6072.86 | 1692.95 | 4379.91 | 611237.05 |
| 22 | 2027-02 | 6072.86 | 1680.90 | 4391.96 | 606845.09 |
| 23 | 2027-03 | 6072.86 | 1668.82 | 4404.03 | 602441.06 |
| 24 | 2027-04 | 6072.86 | 1656.71 | 4416.14 | 598024.91 |
| 25 | 2027-05 | 6072.86 | 1644.57 | 4428.29 | 593596.62 |
| 26 | 2027-06 | 6072.86 | 1632.39 | 4440.47 | 589156.16 |
| 27 | 2027-07 | 6072.86 | 1620.18 | 4452.68 | 584703.48 |
| 28 | 2027-08 | 6072.86 | 1607.93 | 4464.92 | 580238.56 |
| 29 | 2027-09 | 6072.86 | 1595.66 | 4477.20 | 575761.35 |
| 30 | 2027-10 | 6072.86 | 1583.34 | 4489.51 | 571271.84 |
| 31 | 2027-11 | 6072.86 | 1571.00 | 4501.86 | 566769.98 |
| 32 | 2027-12 | 6072.86 | 1558.62 | 4514.24 | 562255.74 |
| 33 | 2028-01 | 6072.86 | 1546.20 | 4526.65 | 557729.08 |
| 34 | 2028-02 | 6072.86 | 1533.75 | 4539.10 | 553189.98 |
| 35 | 2028-03 | 6072.86 | 1521.27 | 4551.59 | 548638.40 |
| 36 | 2028-04 | 6072.86 | 1508.76 | 4564.10 | 544074.29 |
| 37 | 2028-05 | 6072.86 | 1496.20 | 4576.65 | 539497.64 |
| 38 | 2028-06 | 6072.86 | 1483.62 | 4589.24 | 534908.40 |
| 39 | 2028-07 | 6072.86 | 1471.00 | 4601.86 | 530306.54 |
| 40 | 2028-08 | 6072.86 | 1458.34 | 4614.51 | 525692.03 |
| 41 | 2028-09 | 6072.86 | 1445.65 | 4627.20 | 521064.82 |
| 42 | 2028-10 | 6072.86 | 1432.93 | 4639.93 | 516424.89 |
| 43 | 2028-11 | 6072.86 | 1420.17 | 4652.69 | 511772.20 |
| 44 | 2028-12 | 6072.86 | 1407.37 | 4665.48 | 507106.72 |
| 45 | 2029-01 | 6072.86 | 1394.54 | 4678.31 | 502428.40 |
| 46 | 2029-02 | 6072.86 | 1381.68 | 4691.18 | 497737.22 |
| 47 | 2029-03 | 6072.86 | 1368.78 | 4704.08 | 493033.14 |
| 48 | 2029-04 | 6072.86 | 1355.84 | 4717.02 | 488316.13 |
| 49 | 2029-05 | 6072.86 | 1342.87 | 4729.99 | 483586.14 |
| 50 | 2029-06 | 6072.86 | 1329.86 | 4743.00 | 478843.14 |
| 51 | 2029-07 | 6072.86 | 1316.82 | 4756.04 | 474087.10 |
| 52 | 2029-08 | 6072.86 | 1303.74 | 4769.12 | 469317.98 |
| 53 | 2029-09 | 6072.86 | 1290.62 | 4782.23 | 464535.75 |
| 54 | 2029-10 | 6072.86 | 1277.47 | 4795.38 | 459740.37 |
| 55 | 2029-11 | 6072.86 | 1264.29 | 4808.57 | 454931.79 |
| 56 | 2029-12 | 6072.86 | 1251.06 | 4821.80 | 450110.00 |
| 57 | 2030-01 | 6072.86 | 1237.80 | 4835.06 | 445274.94 |
| 58 | 2030-02 | 6072.86 | 1224.51 | 4848.35 | 440426.59 |
| 59 | 2030-03 | 6072.86 | 1211.17 | 4861.68 | 435564.91 |
| 60 | 2030-04 | 6072.86 | 1197.80 | 4875.05 | 430689.85 |
| 61 | 2030-05 | 6072.86 | 1184.40 | 4888.46 | 425801.39 |
| 62 | 2030-06 | 6072.86 | 1170.95 | 4901.90 | 420899.49 |
| 63 | 2030-07 | 6072.86 | 1157.47 | 4915.38 | 415984.10 |
| 64 | 2030-08 | 6072.86 | 1143.96 | 4928.90 | 411055.20 |
| 65 | 2030-09 | 6072.86 | 1130.40 | 4942.46 | 406112.75 |
| 66 | 2030-10 | 6072.86 | 1116.81 | 4956.05 | 401156.70 |
| 67 | 2030-11 | 6072.86 | 1103.18 | 4969.68 | 396187.02 |
| 68 | 2030-12 | 6072.86 | 1089.51 | 4983.34 | 391203.68 |
| 69 | 2031-01 | 6072.86 | 1075.81 | 4997.05 | 386206.63 |
| 70 | 2031-02 | 6072.86 | 1062.07 | 5010.79 | 381195.84 |
| 71 | 2031-03 | 6072.86 | 1048.29 | 5024.57 | 376171.27 |
| 72 | 2031-04 | 6072.86 | 1034.47 | 5038.39 | 371132.88 |
| 73 | 2031-05 | 6072.86 | 1020.62 | 5052.24 | 366080.64 |
| 74 | 2031-06 | 6072.86 | 1006.72 | 5066.14 | 361014.50 |
| 75 | 2031-07 | 6072.86 | 992.79 | 5080.07 | 355934.44 |
| 76 | 2031-08 | 6072.86 | 978.82 | 5094.04 | 350840.40 |
| 77 | 2031-09 | 6072.86 | 964.81 | 5108.05 | 345732.35 |
| 78 | 2031-10 | 6072.86 | 950.76 | 5122.09 | 340610.26 |
| 79 | 2031-11 | 6072.86 | 936.68 | 5136.18 | 335474.08 |
| 80 | 2031-12 | 6072.86 | 922.55 | 5150.30 | 330323.77 |
| 81 | 2032-01 | 6072.86 | 908.39 | 5164.47 | 325159.31 |
| 82 | 2032-02 | 6072.86 | 894.19 | 5178.67 | 319980.64 |
| 83 | 2032-03 | 6072.86 | 879.95 | 5192.91 | 314787.73 |
| 84 | 2032-04 | 6072.86 | 865.67 | 5207.19 | 309580.53 |
| 85 | 2032-05 | 6072.86 | 851.35 | 5221.51 | 304359.02 |
| 86 | 2032-06 | 6072.86 | 836.99 | 5235.87 | 299123.15 |
| 87 | 2032-07 | 6072.86 | 822.59 | 5250.27 | 293872.88 |
| 88 | 2032-08 | 6072.86 | 808.15 | 5264.71 | 288608.18 |
| 89 | 2032-09 | 6072.86 | 793.67 | 5279.19 | 283328.99 |
| 90 | 2032-10 | 6072.86 | 779.15 | 5293.70 | 278035.29 |
| 91 | 2032-11 | 6072.86 | 764.60 | 5308.26 | 272727.03 |
| 92 | 2032-12 | 6072.86 | 750.00 | 5322.86 | 267404.17 |
| 93 | 2033-01 | 6072.86 | 735.36 | 5337.50 | 262066.67 |
| 94 | 2033-02 | 6072.86 | 720.68 | 5352.17 | 256714.50 |
| 95 | 2033-03 | 6072.86 | 705.96 | 5366.89 | 251347.60 |
| 96 | 2033-04 | 6072.86 | 691.21 | 5381.65 | 245965.95 |
| 97 | 2033-05 | 6072.86 | 676.41 | 5396.45 | 240569.50 |
| 98 | 2033-06 | 6072.86 | 661.57 | 5411.29 | 235158.21 |
| 99 | 2033-07 | 6072.86 | 646.69 | 5426.17 | 229732.03 |
| 100 | 2033-08 | 6072.86 | 631.76 | 5441.09 | 224290.94 |
| 101 | 2033-09 | 6072.86 | 616.80 | 5456.06 | 218834.88 |
| 102 | 2033-10 | 6072.86 | 601.80 | 5471.06 | 213363.82 |
| 103 | 2033-11 | 6072.86 | 586.75 | 5486.11 | 207877.71 |
| 104 | 2033-12 | 6072.86 | 571.66 | 5501.19 | 202376.52 |
| 105 | 2034-01 | 6072.86 | 556.54 | 5516.32 | 196860.20 |
| 106 | 2034-02 | 6072.86 | 541.37 | 5531.49 | 191328.70 |
| 107 | 2034-03 | 6072.86 | 526.15 | 5546.70 | 185782.00 |
| 108 | 2034-04 | 6072.86 | 510.90 | 5561.96 | 180220.04 |
| 109 | 2034-05 | 6072.86 | 495.61 | 5577.25 | 174642.79 |
| 110 | 2034-06 | 6072.86 | 480.27 | 5592.59 | 169050.20 |
| 111 | 2034-07 | 6072.86 | 464.89 | 5607.97 | 163442.23 |
| 112 | 2034-08 | 6072.86 | 449.47 | 5623.39 | 157818.84 |
| 113 | 2034-09 | 6072.86 | 434.00 | 5638.86 | 152179.98 |
| 114 | 2034-10 | 6072.86 | 418.49 | 5654.36 | 146525.62 |
| 115 | 2034-11 | 6072.86 | 402.95 | 5669.91 | 140855.71 |
| 116 | 2034-12 | 6072.86 | 387.35 | 5685.50 | 135170.20 |
| 117 | 2035-01 | 6072.86 | 371.72 | 5701.14 | 129469.06 |
| 118 | 2035-02 | 6072.86 | 356.04 | 5716.82 | 123752.24 |
| 119 | 2035-03 | 6072.86 | 340.32 | 5732.54 | 118019.70 |
| 120 | 2035-04 | 6072.86 | 324.55 | 5748.30 | 112271.40 |
| 121 | 2035-05 | 6072.86 | 308.75 | 5764.11 | 106507.29 |
| 122 | 2035-06 | 6072.86 | 292.90 | 5779.96 | 100727.33 |
| 123 | 2035-07 | 6072.86 | 277.00 | 5795.86 | 94931.47 |
| 124 | 2035-08 | 6072.86 | 261.06 | 5811.80 | 89119.67 |
| 125 | 2035-09 | 6072.86 | 245.08 | 5827.78 | 83291.89 |
| 126 | 2035-10 | 6072.86 | 229.05 | 5843.81 | 77448.09 |
| 127 | 2035-11 | 6072.86 | 212.98 | 5859.88 | 71588.21 |
| 128 | 2035-12 | 6072.86 | 196.87 | 5875.99 | 65712.22 |
| 129 | 2036-01 | 6072.86 | 180.71 | 5892.15 | 59820.07 |
| 130 | 2036-02 | 6072.86 | 164.51 | 5908.35 | 53911.72 |
| 131 | 2036-03 | 6072.86 | 148.26 | 5924.60 | 47987.12 |
| 132 | 2036-04 | 6072.86 | 131.96 | 5940.89 | 42046.23 |
| 133 | 2036-05 | 6072.86 | 115.63 | 5957.23 | 36089.00 |
| 134 | 2036-06 | 6072.86 | 99.24 | 5973.61 | 30115.38 |
| 135 | 2036-07 | 6072.86 | 82.82 | 5990.04 | 24125.34 |
| 136 | 2036-08 | 6072.86 | 66.34 | 6006.51 | 18118.83 |
| 137 | 2036-09 | 6072.86 | 49.83 | 6023.03 | 12095.80 |
| 138 | 2036-10 | 6072.86 | 33.26 | 6039.59 | 6056.20 |
| 139 | 2036-11 | 6072.86 | 16.65 | 6056.20 | 0.00 |
等额本金还款方式：
贷款总额：70.07万
还款月数：11年7个月
首月还款：6968.29元
每月递减：13.86元
利息总额：13.49万
本息合计：83.56万
节省利息：8499.57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 | 6968.29 | 1927.02 | 5041.27 | 695694.73 |
| 2 | 2025-06 | 6954.43 | 1913.16 | 5041.27 | 690653.47 |
| 3 | 2025-07 | 6940.56 | 1899.30 | 5041.27 | 685612.20 |
| 4 | 2025-08 | 6926.70 | 1885.43 | 5041.27 | 680570.94 |
| 5 | 2025-09 | 6912.84 | 1871.57 | 5041.27 | 675529.67 |
| 6 | 2025-10 | 6898.97 | 1857.71 | 5041.27 | 670488.40 |
| 7 | 2025-11 | 6885.11 | 1843.84 | 5041.27 | 665447.14 |
| 8 | 2025-12 | 6871.25 | 1829.98 | 5041.27 | 660405.87 |
| 9 | 2026-01 | 6857.38 | 1816.12 | 5041.27 | 655364.60 |
| 10 | 2026-02 | 6843.52 | 1802.25 | 5041.27 | 650323.34 |
| 11 | 2026-03 | 6829.66 | 1788.39 | 5041.27 | 645282.07 |
| 12 | 2026-04 | 6815.79 | 1774.53 | 5041.27 | 640240.81 |
| 13 | 2026-05 | 6801.93 | 1760.66 | 5041.27 | 635199.54 |
| 14 | 2026-06 | 6788.06 | 1746.80 | 5041.27 | 630158.27 |
| 15 | 2026-07 | 6774.20 | 1732.94 | 5041.27 | 625117.01 |
| 16 | 2026-08 | 6760.34 | 1719.07 | 5041.27 | 620075.74 |
| 17 | 2026-09 | 6746.47 | 1705.21 | 5041.27 | 615034.47 |
| 18 | 2026-10 | 6732.61 | 1691.34 | 5041.27 | 609993.21 |
| 19 | 2026-11 | 6718.75 | 1677.48 | 5041.27 | 604951.94 |
| 20 | 2026-12 | 6704.88 | 1663.62 | 5041.27 | 599910.68 |
| 21 | 2027-01 | 6691.02 | 1649.75 | 5041.27 | 594869.41 |
| 22 | 2027-02 | 6677.16 | 1635.89 | 5041.27 | 589828.14 |
| 23 | 2027-03 | 6663.29 | 1622.03 | 5041.27 | 584786.88 |
| 24 | 2027-04 | 6649.43 | 1608.16 | 5041.27 | 579745.61 |
| 25 | 2027-05 | 6635.57 | 1594.30 | 5041.27 | 574704.35 |
| 26 | 2027-06 | 6621.70 | 1580.44 | 5041.27 | 569663.08 |
| 27 | 2027-07 | 6607.84 | 1566.57 | 5041.27 | 564621.81 |
| 28 | 2027-08 | 6593.98 | 1552.71 | 5041.27 | 559580.55 |
| 29 | 2027-09 | 6580.11 | 1538.85 | 5041.27 | 554539.28 |
| 30 | 2027-10 | 6566.25 | 1524.98 | 5041.27 | 549498.01 |
| 31 | 2027-11 | 6552.39 | 1511.12 | 5041.27 | 544456.75 |
| 32 | 2027-12 | 6538.52 | 1497.26 | 5041.27 | 539415.48 |
| 33 | 2028-01 | 6524.66 | 1483.39 | 5041.27 | 534374.22 |
| 34 | 2028-02 | 6510.80 | 1469.53 | 5041.27 | 529332.95 |
| 35 | 2028-03 | 6496.93 | 1455.67 | 5041.27 | 524291.68 |
| 36 | 2028-04 | 6483.07 | 1441.80 | 5041.27 | 519250.42 |
| 37 | 2028-05 | 6469.20 | 1427.94 | 5041.27 | 514209.15 |
| 38 | 2028-06 | 6455.34 | 1414.08 | 5041.27 | 509167.88 |
| 39 | 2028-07 | 6441.48 | 1400.21 | 5041.27 | 504126.62 |
| 40 | 2028-08 | 6427.61 | 1386.35 | 5041.27 | 499085.35 |
| 41 | 2028-09 | 6413.75 | 1372.48 | 5041.27 | 494044.09 |
| 42 | 2028-10 | 6399.89 | 1358.62 | 5041.27 | 489002.82 |
| 43 | 2028-11 | 6386.02 | 1344.76 | 5041.27 | 483961.55 |
| 44 | 2028-12 | 6372.16 | 1330.89 | 5041.27 | 478920.29 |
| 45 | 2029-01 | 6358.30 | 1317.03 | 5041.27 | 473879.02 |
| 46 | 2029-02 | 6344.43 | 1303.17 | 5041.27 | 468837.76 |
| 47 | 2029-03 | 6330.57 | 1289.30 | 5041.27 | 463796.49 |
| 48 | 2029-04 | 6316.71 | 1275.44 | 5041.27 | 458755.22 |
| 49 | 2029-05 | 6302.84 | 1261.58 | 5041.27 | 453713.96 |
| 50 | 2029-06 | 6288.98 | 1247.71 | 5041.27 | 448672.69 |
| 51 | 2029-07 | 6275.12 | 1233.85 | 5041.27 | 443631.42 |
| 52 | 2029-08 | 6261.25 | 1219.99 | 5041.27 | 438590.16 |
| 53 | 2029-09 | 6247.39 | 1206.12 | 5041.27 | 433548.89 |
| 54 | 2029-10 | 6233.53 | 1192.26 | 5041.27 | 428507.63 |
| 55 | 2029-11 | 6219.66 | 1178.40 | 5041.27 | 423466.36 |
| 56 | 2029-12 | 6205.80 | 1164.53 | 5041.27 | 418425.09 |
| 57 | 2030-01 | 6191.94 | 1150.67 | 5041.27 | 413383.83 |
| 58 | 2030-02 | 6178.07 | 1136.81 | 5041.27 | 408342.56 |
| 59 | 2030-03 | 6164.21 | 1122.94 | 5041.27 | 403301.29 |
| 60 | 2030-04 | 6150.34 | 1109.08 | 5041.27 | 398260.03 |
| 61 | 2030-05 | 6136.48 | 1095.22 | 5041.27 | 393218.76 |
| 62 | 2030-06 | 6122.62 | 1081.35 | 5041.27 | 388177.50 |
| 63 | 2030-07 | 6108.75 | 1067.49 | 5041.27 | 383136.23 |
| 64 | 2030-08 | 6094.89 | 1053.62 | 5041.27 | 378094.96 |
| 65 | 2030-09 | 6081.03 | 1039.76 | 5041.27 | 373053.70 |
| 66 | 2030-10 | 6067.16 | 1025.90 | 5041.27 | 368012.43 |
| 67 | 2030-11 | 6053.30 | 1012.03 | 5041.27 | 362971.17 |
| 68 | 2030-12 | 6039.44 | 998.17 | 5041.27 | 357929.90 |
| 69 | 2031-01 | 6025.57 | 984.31 | 5041.27 | 352888.63 |
| 70 | 2031-02 | 6011.71 | 970.44 | 5041.27 | 347847.37 |
| 71 | 2031-03 | 5997.85 | 956.58 | 5041.27 | 342806.10 |
| 72 | 2031-04 | 5983.98 | 942.72 | 5041.27 | 337764.83 |
| 73 | 2031-05 | 5970.12 | 928.85 | 5041.27 | 332723.57 |
| 74 | 2031-06 | 5956.26 | 914.99 | 5041.27 | 327682.30 |
| 75 | 2031-07 | 5942.39 | 901.13 | 5041.27 | 322641.04 |
| 76 | 2031-08 | 5928.53 | 887.26 | 5041.27 | 317599.77 |
| 77 | 2031-09 | 5914.67 | 873.40 | 5041.27 | 312558.50 |
| 78 | 2031-10 | 5900.80 | 859.54 | 5041.27 | 307517.24 |
| 79 | 2031-11 | 5886.94 | 845.67 | 5041.27 | 302475.97 |
| 80 | 2031-12 | 5873.08 | 831.81 | 5041.27 | 297434.71 |
| 81 | 2032-01 | 5859.21 | 817.95 | 5041.27 | 292393.44 |
| 82 | 2032-02 | 5845.35 | 804.08 | 5041.27 | 287352.17 |
| 83 | 2032-03 | 5831.48 | 790.22 | 5041.27 | 282310.91 |
| 84 | 2032-04 | 5817.62 | 776.35 | 5041.27 | 277269.64 |
| 85 | 2032-05 | 5803.76 | 762.49 | 5041.27 | 272228.37 |
| 86 | 2032-06 | 5789.89 | 748.63 | 5041.27 | 267187.11 |
| 87 | 2032-07 | 5776.03 | 734.76 | 5041.27 | 262145.84 |
| 88 | 2032-08 | 5762.17 | 720.90 | 5041.27 | 257104.58 |
| 89 | 2032-09 | 5748.30 | 707.04 | 5041.27 | 252063.31 |
| 90 | 2032-10 | 5734.44 | 693.17 | 5041.27 | 247022.04 |
| 91 | 2032-11 | 5720.58 | 679.31 | 5041.27 | 241980.78 |
| 92 | 2032-12 | 5706.71 | 665.45 | 5041.27 | 236939.51 |
| 93 | 2033-01 | 5692.85 | 651.58 | 5041.27 | 231898.24 |
| 94 | 2033-02 | 5678.99 | 637.72 | 5041.27 | 226856.98 |
| 95 | 2033-03 | 5665.12 | 623.86 | 5041.27 | 221815.71 |
| 96 | 2033-04 | 5651.26 | 609.99 | 5041.27 | 216774.45 |
| 97 | 2033-05 | 5637.40 | 596.13 | 5041.27 | 211733.18 |
| 98 | 2033-06 | 5623.53 | 582.27 | 5041.27 | 206691.91 |
| 99 | 2033-07 | 5609.67 | 568.40 | 5041.27 | 201650.65 |
| 100 | 2033-08 | 5595.81 | 554.54 | 5041.27 | 196609.38 |
| 101 | 2033-09 | 5581.94 | 540.68 | 5041.27 | 191568.12 |
| 102 | 2033-10 | 5568.08 | 526.81 | 5041.27 | 186526.85 |
| 103 | 2033-11 | 5554.22 | 512.95 | 5041.27 | 181485.58 |
| 104 | 2033-12 | 5540.35 | 499.09 | 5041.27 | 176444.32 |
| 105 | 2034-01 | 5526.49 | 485.22 | 5041.27 | 171403.05 |
| 106 | 2034-02 | 5512.62 | 471.36 | 5041.27 | 166361.78 |
| 107 | 2034-03 | 5498.76 | 457.49 | 5041.27 | 161320.52 |
| 108 | 2034-04 | 5484.90 | 443.63 | 5041.27 | 156279.25 |
| 109 | 2034-05 | 5471.03 | 429.77 | 5041.27 | 151237.99 |
| 110 | 2034-06 | 5457.17 | 415.90 | 5041.27 | 146196.72 |
| 111 | 2034-07 | 5443.31 | 402.04 | 5041.27 | 141155.45 |
| 112 | 2034-08 | 5429.44 | 388.18 | 5041.27 | 136114.19 |
| 113 | 2034-09 | 5415.58 | 374.31 | 5041.27 | 131072.92 |
| 114 | 2034-10 | 5401.72 | 360.45 | 5041.27 | 126031.65 |
| 115 | 2034-11 | 5387.85 | 346.59 | 5041.27 | 120990.39 |
| 116 | 2034-12 | 5373.99 | 332.72 | 5041.27 | 115949.12 |
| 117 | 2035-01 | 5360.13 | 318.86 | 5041.27 | 110907.86 |
| 118 | 2035-02 | 5346.26 | 305.00 | 5041.27 | 105866.59 |
| 119 | 2035-03 | 5332.40 | 291.13 | 5041.27 | 100825.32 |
| 120 | 2035-04 | 5318.54 | 277.27 | 5041.27 | 95784.06 |
| 121 | 2035-05 | 5304.67 | 263.41 | 5041.27 | 90742.79 |
| 122 | 2035-06 | 5290.81 | 249.54 | 5041.27 | 85701.53 |
| 123 | 2035-07 | 5276.95 | 235.68 | 5041.27 | 80660.26 |
| 124 | 2035-08 | 5263.08 | 221.82 | 5041.27 | 75618.99 |
| 125 | 2035-09 | 5249.22 | 207.95 | 5041.27 | 70577.73 |
| 126 | 2035-10 | 5235.35 | 194.09 | 5041.27 | 65536.46 |
| 127 | 2035-11 | 5221.49 | 180.23 | 5041.27 | 60495.19 |
| 128 | 2035-12 | 5207.63 | 166.36 | 5041.27 | 55453.93 |
| 129 | 2036-01 | 5193.76 | 152.50 | 5041.27 | 50412.66 |
| 130 | 2036-02 | 5179.90 | 138.63 | 5041.27 | 45371.40 |
| 131 | 2036-03 | 5166.04 | 124.77 | 5041.27 | 40330.13 |
| 132 | 2036-04 | 5152.17 | 110.91 | 5041.27 | 35288.86 |
| 133 | 2036-05 | 5138.31 | 97.04 | 5041.27 | 30247.60 |
| 134 | 2036-06 | 5124.45 | 83.18 | 5041.27 | 25206.33 |
| 135 | 2036-07 | 5110.58 | 69.32 | 5041.27 | 20165.06 |
| 136 | 2036-08 | 5096.72 | 55.45 | 5041.27 | 15123.80 |
| 137 | 2036-09 | 5082.86 | 41.59 | 5041.27 | 10082.53 |
| 138 | 2036-10 | 5068.99 | 27.73 | 5041.27 | 5041.27 |
| 139 | 2036-11 | 5055.13 | 13.86 | 5041.27 | 0.00 |