贷款19.25万（商业贷款）房贷，还款16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：19.25万
还款月数：16年
每月还款：1349.32元
利息总额：6.66万
本息合计：25.91万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 1349.32 | 625.63 | 723.69 | 191776.67 |
| 2 | 2024-11 | 1349.32 | 623.27 | 726.04 | 191050.62 |
| 3 | 2024-12 | 1349.32 | 620.91 | 728.40 | 190322.22 |
| 4 | 2025-01 | 1349.32 | 618.55 | 730.77 | 189591.45 |
| 5 | 2025-02 | 1349.32 | 616.17 | 733.15 | 188858.30 |
| 6 | 2025-03 | 1349.32 | 613.79 | 735.53 | 188122.77 |
| 7 | 2025-04 | 1349.32 | 611.40 | 737.92 | 187384.85 |
| 8 | 2025-05 | 1349.32 | 609.00 | 740.32 | 186644.53 |
| 9 | 2025-06 | 1349.32 | 606.59 | 742.72 | 185901.81 |
| 10 | 2025-07 | 1349.32 | 604.18 | 745.14 | 185156.67 |
| 11 | 2025-08 | 1349.32 | 601.76 | 747.56 | 184409.11 |
| 12 | 2025-09 | 1349.32 | 599.33 | 749.99 | 183659.12 |
| 13 | 2025-10 | 1349.32 | 596.89 | 752.43 | 182906.69 |
| 14 | 2025-11 | 1349.32 | 594.45 | 754.87 | 182151.82 |
| 15 | 2025-12 | 1349.32 | 591.99 | 757.33 | 181394.49 |
| 16 | 2026-01 | 1349.32 | 589.53 | 759.79 | 180634.71 |
| 17 | 2026-02 | 1349.32 | 587.06 | 762.26 | 179872.45 |
| 18 | 2026-03 | 1349.32 | 584.59 | 764.73 | 179107.72 |
| 19 | 2026-04 | 1349.32 | 582.10 | 767.22 | 178340.50 |
| 20 | 2026-05 | 1349.32 | 579.61 | 769.71 | 177570.78 |
| 21 | 2026-06 | 1349.32 | 577.11 | 772.21 | 176798.57 |
| 22 | 2026-07 | 1349.32 | 574.60 | 774.72 | 176023.85 |
| 23 | 2026-08 | 1349.32 | 572.08 | 777.24 | 175246.61 |
| 24 | 2026-09 | 1349.32 | 569.55 | 779.77 | 174466.84 |
| 25 | 2026-10 | 1349.32 | 567.02 | 782.30 | 173684.54 |
| 26 | 2026-11 | 1349.32 | 564.47 | 784.84 | 172899.69 |
| 27 | 2026-12 | 1349.32 | 561.92 | 787.40 | 172112.30 |
| 28 | 2027-01 | 1349.32 | 559.36 | 789.95 | 171322.34 |
| 29 | 2027-02 | 1349.32 | 556.80 | 792.52 | 170529.82 |
| 30 | 2027-03 | 1349.32 | 554.22 | 795.10 | 169734.72 |
| 31 | 2027-04 | 1349.32 | 551.64 | 797.68 | 168937.04 |
| 32 | 2027-05 | 1349.32 | 549.05 | 800.27 | 168136.77 |
| 33 | 2027-06 | 1349.32 | 546.44 | 802.87 | 167333.89 |
| 34 | 2027-07 | 1349.32 | 543.84 | 805.48 | 166528.41 |
| 35 | 2027-08 | 1349.32 | 541.22 | 808.10 | 165720.31 |
| 36 | 2027-09 | 1349.32 | 538.59 | 810.73 | 164909.58 |
| 37 | 2027-10 | 1349.32 | 535.96 | 813.36 | 164096.22 |
| 38 | 2027-11 | 1349.32 | 533.31 | 816.01 | 163280.21 |
| 39 | 2027-12 | 1349.32 | 530.66 | 818.66 | 162461.55 |
| 40 | 2028-01 | 1349.32 | 528.00 | 821.32 | 161640.23 |
| 41 | 2028-02 | 1349.32 | 525.33 | 823.99 | 160816.24 |
| 42 | 2028-03 | 1349.32 | 522.65 | 826.67 | 159989.58 |
| 43 | 2028-04 | 1349.32 | 519.97 | 829.35 | 159160.23 |
| 44 | 2028-05 | 1349.32 | 517.27 | 832.05 | 158328.18 |
| 45 | 2028-06 | 1349.32 | 514.57 | 834.75 | 157493.42 |
| 46 | 2028-07 | 1349.32 | 511.85 | 837.47 | 156655.96 |
| 47 | 2028-08 | 1349.32 | 509.13 | 840.19 | 155815.77 |
| 48 | 2028-09 | 1349.32 | 506.40 | 842.92 | 154972.85 |
| 49 | 2028-10 | 1349.32 | 503.66 | 845.66 | 154127.20 |
| 50 | 2028-11 | 1349.32 | 500.91 | 848.41 | 153278.79 |
| 51 | 2028-12 | 1349.32 | 498.16 | 851.16 | 152427.63 |
| 52 | 2029-01 | 1349.32 | 495.39 | 853.93 | 151573.70 |
| 53 | 2029-02 | 1349.32 | 492.61 | 856.70 | 150716.99 |
| 54 | 2029-03 | 1349.32 | 489.83 | 859.49 | 149857.51 |
| 55 | 2029-04 | 1349.32 | 487.04 | 862.28 | 148995.22 |
| 56 | 2029-05 | 1349.32 | 484.23 | 865.08 | 148130.14 |
| 57 | 2029-06 | 1349.32 | 481.42 | 867.90 | 147262.24 |
| 58 | 2029-07 | 1349.32 | 478.60 | 870.72 | 146391.53 |
| 59 | 2029-08 | 1349.32 | 475.77 | 873.55 | 145517.98 |
| 60 | 2029-09 | 1349.32 | 472.93 | 876.39 | 144641.59 |
| 61 | 2029-10 | 1349.32 | 470.09 | 879.23 | 143762.36 |
| 62 | 2029-11 | 1349.32 | 467.23 | 882.09 | 142880.27 |
| 63 | 2029-12 | 1349.32 | 464.36 | 884.96 | 141995.31 |
| 64 | 2030-01 | 1349.32 | 461.48 | 887.83 | 141107.47 |
| 65 | 2030-02 | 1349.32 | 458.60 | 890.72 | 140216.76 |
| 66 | 2030-03 | 1349.32 | 455.70 | 893.61 | 139323.14 |
| 67 | 2030-04 | 1349.32 | 452.80 | 896.52 | 138426.62 |
| 68 | 2030-05 | 1349.32 | 449.89 | 899.43 | 137527.19 |
| 69 | 2030-06 | 1349.32 | 446.96 | 902.36 | 136624.83 |
| 70 | 2030-07 | 1349.32 | 444.03 | 905.29 | 135719.54 |
| 71 | 2030-08 | 1349.32 | 441.09 | 908.23 | 134811.31 |
| 72 | 2030-09 | 1349.32 | 438.14 | 911.18 | 133900.13 |
| 73 | 2030-10 | 1349.32 | 435.18 | 914.14 | 132985.99 |
| 74 | 2030-11 | 1349.32 | 432.20 | 917.11 | 132068.87 |
| 75 | 2030-12 | 1349.32 | 429.22 | 920.10 | 131148.78 |
| 76 | 2031-01 | 1349.32 | 426.23 | 923.09 | 130225.69 |
| 77 | 2031-02 | 1349.32 | 423.23 | 926.09 | 129299.61 |
| 78 | 2031-03 | 1349.32 | 420.22 | 929.10 | 128370.51 |
| 79 | 2031-04 | 1349.32 | 417.20 | 932.11 | 127438.40 |
| 80 | 2031-05 | 1349.32 | 414.17 | 935.14 | 126503.25 |
| 81 | 2031-06 | 1349.32 | 411.14 | 938.18 | 125565.07 |
| 82 | 2031-07 | 1349.32 | 408.09 | 941.23 | 124623.84 |
| 83 | 2031-08 | 1349.32 | 405.03 | 944.29 | 123679.54 |
| 84 | 2031-09 | 1349.32 | 401.96 | 947.36 | 122732.18 |
| 85 | 2031-10 | 1349.32 | 398.88 | 950.44 | 121781.74 |
| 86 | 2031-11 | 1349.32 | 395.79 | 953.53 | 120828.22 |
| 87 | 2031-12 | 1349.32 | 392.69 | 956.63 | 119871.59 |
| 88 | 2032-01 | 1349.32 | 389.58 | 959.74 | 118911.85 |
| 89 | 2032-02 | 1349.32 | 386.46 | 962.86 | 117949.00 |
| 90 | 2032-03 | 1349.32 | 383.33 | 965.98 | 116983.01 |
| 91 | 2032-04 | 1349.32 | 380.19 | 969.12 | 116013.89 |
| 92 | 2032-05 | 1349.32 | 377.05 | 972.27 | 115041.61 |
| 93 | 2032-06 | 1349.32 | 373.89 | 975.43 | 114066.18 |
| 94 | 2032-07 | 1349.32 | 370.72 | 978.60 | 113087.58 |
| 95 | 2032-08 | 1349.32 | 367.53 | 981.78 | 112105.79 |
| 96 | 2032-09 | 1349.32 | 364.34 | 984.98 | 111120.82 |
| 97 | 2032-10 | 1349.32 | 361.14 | 988.18 | 110132.64 |
| 98 | 2032-11 | 1349.32 | 357.93 | 991.39 | 109141.25 |
| 99 | 2032-12 | 1349.32 | 354.71 | 994.61 | 108146.64 |
| 100 | 2033-01 | 1349.32 | 351.48 | 997.84 | 107148.80 |
| 101 | 2033-02 | 1349.32 | 348.23 | 1001.09 | 106147.71 |
| 102 | 2033-03 | 1349.32 | 344.98 | 1004.34 | 105143.37 |
| 103 | 2033-04 | 1349.32 | 341.72 | 1007.60 | 104135.77 |
| 104 | 2033-05 | 1349.32 | 338.44 | 1010.88 | 103124.89 |
| 105 | 2033-06 | 1349.32 | 335.16 | 1014.16 | 102110.73 |
| 106 | 2033-07 | 1349.32 | 331.86 | 1017.46 | 101093.27 |
| 107 | 2033-08 | 1349.32 | 328.55 | 1020.77 | 100072.50 |
| 108 | 2033-09 | 1349.32 | 325.24 | 1024.08 | 99048.42 |
| 109 | 2033-10 | 1349.32 | 321.91 | 1027.41 | 98021.01 |
| 110 | 2033-11 | 1349.32 | 318.57 | 1030.75 | 96990.26 |
| 111 | 2033-12 | 1349.32 | 315.22 | 1034.10 | 95956.16 |
| 112 | 2034-01 | 1349.32 | 311.86 | 1037.46 | 94918.70 |
| 113 | 2034-02 | 1349.32 | 308.49 | 1040.83 | 93877.86 |
| 114 | 2034-03 | 1349.32 | 305.10 | 1044.22 | 92833.65 |
| 115 | 2034-04 | 1349.32 | 301.71 | 1047.61 | 91786.04 |
| 116 | 2034-05 | 1349.32 | 298.30 | 1051.01 | 90735.02 |
| 117 | 2034-06 | 1349.32 | 294.89 | 1054.43 | 89680.59 |
| 118 | 2034-07 | 1349.32 | 291.46 | 1057.86 | 88622.73 |
| 119 | 2034-08 | 1349.32 | 288.02 | 1061.30 | 87561.44 |
| 120 | 2034-09 | 1349.32 | 284.57 | 1064.74 | 86496.70 |
| 121 | 2034-10 | 1349.32 | 281.11 | 1068.20 | 85428.49 |
| 122 | 2034-11 | 1349.32 | 277.64 | 1071.68 | 84356.81 |
| 123 | 2034-12 | 1349.32 | 274.16 | 1075.16 | 83281.65 |
| 124 | 2035-01 | 1349.32 | 270.67 | 1078.65 | 82203.00 |
| 125 | 2035-02 | 1349.32 | 267.16 | 1082.16 | 81120.84 |
| 126 | 2035-03 | 1349.32 | 263.64 | 1085.68 | 80035.17 |
| 127 | 2035-04 | 1349.32 | 260.11 | 1089.20 | 78945.96 |
| 128 | 2035-05 | 1349.32 | 256.57 | 1092.74 | 77853.22 |
| 129 | 2035-06 | 1349.32 | 253.02 | 1096.30 | 76756.92 |
| 130 | 2035-07 | 1349.32 | 249.46 | 1099.86 | 75657.06 |
| 131 | 2035-08 | 1349.32 | 245.89 | 1103.43 | 74553.63 |
| 132 | 2035-09 | 1349.32 | 242.30 | 1107.02 | 73446.61 |
| 133 | 2035-10 | 1349.32 | 238.70 | 1110.62 | 72335.99 |
| 134 | 2035-11 | 1349.32 | 235.09 | 1114.23 | 71221.76 |
| 135 | 2035-12 | 1349.32 | 231.47 | 1117.85 | 70103.91 |
| 136 | 2036-01 | 1349.32 | 227.84 | 1121.48 | 68982.43 |
| 137 | 2036-02 | 1349.32 | 224.19 | 1125.13 | 67857.31 |
| 138 | 2036-03 | 1349.32 | 220.54 | 1128.78 | 66728.52 |
| 139 | 2036-04 | 1349.32 | 216.87 | 1132.45 | 65596.07 |
| 140 | 2036-05 | 1349.32 | 213.19 | 1136.13 | 64459.94 |
| 141 | 2036-06 | 1349.32 | 209.49 | 1139.82 | 63320.12 |
| 142 | 2036-07 | 1349.32 | 205.79 | 1143.53 | 62176.59 |
| 143 | 2036-08 | 1349.32 | 202.07 | 1147.25 | 61029.34 |
| 144 | 2036-09 | 1349.32 | 198.35 | 1150.97 | 59878.37 |
| 145 | 2036-10 | 1349.32 | 194.60 | 1154.71 | 58723.65 |
| 146 | 2036-11 | 1349.32 | 190.85 | 1158.47 | 57565.19 |
| 147 | 2036-12 | 1349.32 | 187.09 | 1162.23 | 56402.95 |
| 148 | 2037-01 | 1349.32 | 183.31 | 1166.01 | 55236.94 |
| 149 | 2037-02 | 1349.32 | 179.52 | 1169.80 | 54067.15 |
| 150 | 2037-03 | 1349.32 | 175.72 | 1173.60 | 52893.54 |
| 151 | 2037-04 | 1349.32 | 171.90 | 1177.42 | 51716.13 |
| 152 | 2037-05 | 1349.32 | 168.08 | 1181.24 | 50534.89 |
| 153 | 2037-06 | 1349.32 | 164.24 | 1185.08 | 49349.81 |
| 154 | 2037-07 | 1349.32 | 160.39 | 1188.93 | 48160.87 |
| 155 | 2037-08 | 1349.32 | 156.52 | 1192.80 | 46968.08 |
| 156 | 2037-09 | 1349.32 | 152.65 | 1196.67 | 45771.41 |
| 157 | 2037-10 | 1349.32 | 148.76 | 1200.56 | 44570.84 |
| 158 | 2037-11 | 1349.32 | 144.86 | 1204.46 | 43366.38 |
| 159 | 2037-12 | 1349.32 | 140.94 | 1208.38 | 42158.00 |
| 160 | 2038-01 | 1349.32 | 137.01 | 1212.31 | 40945.70 |
| 161 | 2038-02 | 1349.32 | 133.07 | 1216.25 | 39729.45 |
| 162 | 2038-03 | 1349.32 | 129.12 | 1220.20 | 38509.25 |
| 163 | 2038-04 | 1349.32 | 125.16 | 1224.16 | 37285.09 |
| 164 | 2038-05 | 1349.32 | 121.18 | 1228.14 | 36056.94 |
| 165 | 2038-06 | 1349.32 | 117.19 | 1232.13 | 34824.81 |
| 166 | 2038-07 | 1349.32 | 113.18 | 1236.14 | 33588.67 |
| 167 | 2038-08 | 1349.32 | 109.16 | 1240.16 | 32348.52 |
| 168 | 2038-09 | 1349.32 | 105.13 | 1244.19 | 31104.33 |
| 169 | 2038-10 | 1349.32 | 101.09 | 1248.23 | 29856.10 |
| 170 | 2038-11 | 1349.32 | 97.03 | 1252.29 | 28603.81 |
| 171 | 2038-12 | 1349.32 | 92.96 | 1256.36 | 27347.46 |
| 172 | 2039-01 | 1349.32 | 88.88 | 1260.44 | 26087.02 |
| 173 | 2039-02 | 1349.32 | 84.78 | 1264.54 | 24822.48 |
| 174 | 2039-03 | 1349.32 | 80.67 | 1268.65 | 23553.83 |
| 175 | 2039-04 | 1349.32 | 76.55 | 1272.77 | 22281.06 |
| 176 | 2039-05 | 1349.32 | 72.41 | 1276.91 | 21004.16 |
| 177 | 2039-06 | 1349.32 | 68.26 | 1281.06 | 19723.10 |
| 178 | 2039-07 | 1349.32 | 64.10 | 1285.22 | 18437.88 |
| 179 | 2039-08 | 1349.32 | 59.92 | 1289.40 | 17148.49 |
| 180 | 2039-09 | 1349.32 | 55.73 | 1293.59 | 15854.90 |
| 181 | 2039-10 | 1349.32 | 51.53 | 1297.79 | 14557.11 |
| 182 | 2039-11 | 1349.32 | 47.31 | 1302.01 | 13255.10 |
| 183 | 2039-12 | 1349.32 | 43.08 | 1306.24 | 11948.86 |
| 184 | 2040-01 | 1349.32 | 38.83 | 1310.49 | 10638.38 |
| 185 | 2040-02 | 1349.32 | 34.57 | 1314.74 | 9323.63 |
| 186 | 2040-03 | 1349.32 | 30.30 | 1319.02 | 8004.62 |
| 187 | 2040-04 | 1349.32 | 26.02 | 1323.30 | 6681.31 |
| 188 | 2040-05 | 1349.32 | 21.71 | 1327.60 | 5353.71 |
| 189 | 2040-06 | 1349.32 | 17.40 | 1331.92 | 4021.79 |
| 190 | 2040-07 | 1349.32 | 13.07 | 1336.25 | 2685.54 |
| 191 | 2040-08 | 1349.32 | 8.73 | 1340.59 | 1344.95 |
| 192 | 2040-09 | 1349.32 | 4.37 | 1344.95 | 0.00 |
等额本金还款方式：
贷款总额：19.25万
还款月数：16年
首月还款：1628.23元
每月递减：3.26元
利息总额：6.04万
本息合计：25.29万
节省利息：6195.98元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 1628.23 | 625.63 | 1002.61 | 191497.75 |
| 2 | 2024-11 | 1624.97 | 622.37 | 1002.61 | 190495.15 |
| 3 | 2024-12 | 1621.72 | 619.11 | 1002.61 | 189492.54 |
| 4 | 2025-01 | 1618.46 | 615.85 | 1002.61 | 188489.94 |
| 5 | 2025-02 | 1615.20 | 612.59 | 1002.61 | 187487.33 |
| 6 | 2025-03 | 1611.94 | 609.33 | 1002.61 | 186484.72 |
| 7 | 2025-04 | 1608.68 | 606.08 | 1002.61 | 185482.12 |
| 8 | 2025-05 | 1605.42 | 602.82 | 1002.61 | 184479.51 |
| 9 | 2025-06 | 1602.16 | 599.56 | 1002.61 | 183476.91 |
| 10 | 2025-07 | 1598.91 | 596.30 | 1002.61 | 182474.30 |
| 11 | 2025-08 | 1595.65 | 593.04 | 1002.61 | 181471.69 |
| 12 | 2025-09 | 1592.39 | 589.78 | 1002.61 | 180469.09 |
| 13 | 2025-10 | 1589.13 | 586.52 | 1002.61 | 179466.48 |
| 14 | 2025-11 | 1585.87 | 583.27 | 1002.61 | 178463.88 |
| 15 | 2025-12 | 1582.61 | 580.01 | 1002.61 | 177461.27 |
| 16 | 2026-01 | 1579.36 | 576.75 | 1002.61 | 176458.66 |
| 17 | 2026-02 | 1576.10 | 573.49 | 1002.61 | 175456.06 |
| 18 | 2026-03 | 1572.84 | 570.23 | 1002.61 | 174453.45 |
| 19 | 2026-04 | 1569.58 | 566.97 | 1002.61 | 173450.85 |
| 20 | 2026-05 | 1566.32 | 563.72 | 1002.61 | 172448.24 |
| 21 | 2026-06 | 1563.06 | 560.46 | 1002.61 | 171445.63 |
| 22 | 2026-07 | 1559.80 | 557.20 | 1002.61 | 170443.03 |
| 23 | 2026-08 | 1556.55 | 553.94 | 1002.61 | 169440.42 |
| 24 | 2026-09 | 1553.29 | 550.68 | 1002.61 | 168437.82 |
| 25 | 2026-10 | 1550.03 | 547.42 | 1002.61 | 167435.21 |
| 26 | 2026-11 | 1546.77 | 544.16 | 1002.61 | 166432.60 |
| 27 | 2026-12 | 1543.51 | 540.91 | 1002.61 | 165430.00 |
| 28 | 2027-01 | 1540.25 | 537.65 | 1002.61 | 164427.39 |
| 29 | 2027-02 | 1537.00 | 534.39 | 1002.61 | 163424.78 |
| 30 | 2027-03 | 1533.74 | 531.13 | 1002.61 | 162422.18 |
| 31 | 2027-04 | 1530.48 | 527.87 | 1002.61 | 161419.57 |
| 32 | 2027-05 | 1527.22 | 524.61 | 1002.61 | 160416.97 |
| 33 | 2027-06 | 1523.96 | 521.36 | 1002.61 | 159414.36 |
| 34 | 2027-07 | 1520.70 | 518.10 | 1002.61 | 158411.75 |
| 35 | 2027-08 | 1517.44 | 514.84 | 1002.61 | 157409.15 |
| 36 | 2027-09 | 1514.19 | 511.58 | 1002.61 | 156406.54 |
| 37 | 2027-10 | 1510.93 | 508.32 | 1002.61 | 155403.94 |
| 38 | 2027-11 | 1507.67 | 505.06 | 1002.61 | 154401.33 |
| 39 | 2027-12 | 1504.41 | 501.80 | 1002.61 | 153398.72 |
| 40 | 2028-01 | 1501.15 | 498.55 | 1002.61 | 152396.12 |
| 41 | 2028-02 | 1497.89 | 495.29 | 1002.61 | 151393.51 |
| 42 | 2028-03 | 1494.63 | 492.03 | 1002.61 | 150390.91 |
| 43 | 2028-04 | 1491.38 | 488.77 | 1002.61 | 149388.30 |
| 44 | 2028-05 | 1488.12 | 485.51 | 1002.61 | 148385.69 |
| 45 | 2028-06 | 1484.86 | 482.25 | 1002.61 | 147383.09 |
| 46 | 2028-07 | 1481.60 | 479.00 | 1002.61 | 146380.48 |
| 47 | 2028-08 | 1478.34 | 475.74 | 1002.61 | 145377.88 |
| 48 | 2028-09 | 1475.08 | 472.48 | 1002.61 | 144375.27 |
| 49 | 2028-10 | 1471.83 | 469.22 | 1002.61 | 143372.66 |
| 50 | 2028-11 | 1468.57 | 465.96 | 1002.61 | 142370.06 |
| 51 | 2028-12 | 1465.31 | 462.70 | 1002.61 | 141367.45 |
| 52 | 2029-01 | 1462.05 | 459.44 | 1002.61 | 140364.85 |
| 53 | 2029-02 | 1458.79 | 456.19 | 1002.61 | 139362.24 |
| 54 | 2029-03 | 1455.53 | 452.93 | 1002.61 | 138359.63 |
| 55 | 2029-04 | 1452.27 | 449.67 | 1002.61 | 137357.03 |
| 56 | 2029-05 | 1449.02 | 446.41 | 1002.61 | 136354.42 |
| 57 | 2029-06 | 1445.76 | 443.15 | 1002.61 | 135351.82 |
| 58 | 2029-07 | 1442.50 | 439.89 | 1002.61 | 134349.21 |
| 59 | 2029-08 | 1439.24 | 436.63 | 1002.61 | 133346.60 |
| 60 | 2029-09 | 1435.98 | 433.38 | 1002.61 | 132344.00 |
| 61 | 2029-10 | 1432.72 | 430.12 | 1002.61 | 131341.39 |
| 62 | 2029-11 | 1429.47 | 426.86 | 1002.61 | 130338.79 |
| 63 | 2029-12 | 1426.21 | 423.60 | 1002.61 | 129336.18 |
| 64 | 2030-01 | 1422.95 | 420.34 | 1002.61 | 128333.57 |
| 65 | 2030-02 | 1419.69 | 417.08 | 1002.61 | 127330.97 |
| 66 | 2030-03 | 1416.43 | 413.83 | 1002.61 | 126328.36 |
| 67 | 2030-04 | 1413.17 | 410.57 | 1002.61 | 125325.76 |
| 68 | 2030-05 | 1409.91 | 407.31 | 1002.61 | 124323.15 |
| 69 | 2030-06 | 1406.66 | 404.05 | 1002.61 | 123320.54 |
| 70 | 2030-07 | 1403.40 | 400.79 | 1002.61 | 122317.94 |
| 71 | 2030-08 | 1400.14 | 397.53 | 1002.61 | 121315.33 |
| 72 | 2030-09 | 1396.88 | 394.27 | 1002.61 | 120312.72 |
| 73 | 2030-10 | 1393.62 | 391.02 | 1002.61 | 119310.12 |
| 74 | 2030-11 | 1390.36 | 387.76 | 1002.61 | 118307.51 |
| 75 | 2030-12 | 1387.11 | 384.50 | 1002.61 | 117304.91 |
| 76 | 2031-01 | 1383.85 | 381.24 | 1002.61 | 116302.30 |
| 77 | 2031-02 | 1380.59 | 377.98 | 1002.61 | 115299.69 |
| 78 | 2031-03 | 1377.33 | 374.72 | 1002.61 | 114297.09 |
| 79 | 2031-04 | 1374.07 | 371.47 | 1002.61 | 113294.48 |
| 80 | 2031-05 | 1370.81 | 368.21 | 1002.61 | 112291.88 |
| 81 | 2031-06 | 1367.55 | 364.95 | 1002.61 | 111289.27 |
| 82 | 2031-07 | 1364.30 | 361.69 | 1002.61 | 110286.66 |
| 83 | 2031-08 | 1361.04 | 358.43 | 1002.61 | 109284.06 |
| 84 | 2031-09 | 1357.78 | 355.17 | 1002.61 | 108281.45 |
| 85 | 2031-10 | 1354.52 | 351.91 | 1002.61 | 107278.85 |
| 86 | 2031-11 | 1351.26 | 348.66 | 1002.61 | 106276.24 |
| 87 | 2031-12 | 1348.00 | 345.40 | 1002.61 | 105273.63 |
| 88 | 2032-01 | 1344.75 | 342.14 | 1002.61 | 104271.03 |
| 89 | 2032-02 | 1341.49 | 338.88 | 1002.61 | 103268.42 |
| 90 | 2032-03 | 1338.23 | 335.62 | 1002.61 | 102265.82 |
| 91 | 2032-04 | 1334.97 | 332.36 | 1002.61 | 101263.21 |
| 92 | 2032-05 | 1331.71 | 329.11 | 1002.61 | 100260.60 |
| 93 | 2032-06 | 1328.45 | 325.85 | 1002.61 | 99258.00 |
| 94 | 2032-07 | 1325.19 | 322.59 | 1002.61 | 98255.39 |
| 95 | 2032-08 | 1321.94 | 319.33 | 1002.61 | 97252.79 |
| 96 | 2032-09 | 1318.68 | 316.07 | 1002.61 | 96250.18 |
| 97 | 2032-10 | 1315.42 | 312.81 | 1002.61 | 95247.57 |
| 98 | 2032-11 | 1312.16 | 309.55 | 1002.61 | 94244.97 |
| 99 | 2032-12 | 1308.90 | 306.30 | 1002.61 | 93242.36 |
| 100 | 2033-01 | 1305.64 | 303.04 | 1002.61 | 92239.76 |
| 101 | 2033-02 | 1302.39 | 299.78 | 1002.61 | 91237.15 |
| 102 | 2033-03 | 1299.13 | 296.52 | 1002.61 | 90234.54 |
| 103 | 2033-04 | 1295.87 | 293.26 | 1002.61 | 89231.94 |
| 104 | 2033-05 | 1292.61 | 290.00 | 1002.61 | 88229.33 |
| 105 | 2033-06 | 1289.35 | 286.75 | 1002.61 | 87226.73 |
| 106 | 2033-07 | 1286.09 | 283.49 | 1002.61 | 86224.12 |
| 107 | 2033-08 | 1282.83 | 280.23 | 1002.61 | 85221.51 |
| 108 | 2033-09 | 1279.58 | 276.97 | 1002.61 | 84218.91 |
| 109 | 2033-10 | 1276.32 | 273.71 | 1002.61 | 83216.30 |
| 110 | 2033-11 | 1273.06 | 270.45 | 1002.61 | 82213.70 |
| 111 | 2033-12 | 1269.80 | 267.19 | 1002.61 | 81211.09 |
| 112 | 2034-01 | 1266.54 | 263.94 | 1002.61 | 80208.48 |
| 113 | 2034-02 | 1263.28 | 260.68 | 1002.61 | 79205.88 |
| 114 | 2034-03 | 1260.03 | 257.42 | 1002.61 | 78203.27 |
| 115 | 2034-04 | 1256.77 | 254.16 | 1002.61 | 77200.67 |
| 116 | 2034-05 | 1253.51 | 250.90 | 1002.61 | 76198.06 |
| 117 | 2034-06 | 1250.25 | 247.64 | 1002.61 | 75195.45 |
| 118 | 2034-07 | 1246.99 | 244.39 | 1002.61 | 74192.85 |
| 119 | 2034-08 | 1243.73 | 241.13 | 1002.61 | 73190.24 |
| 120 | 2034-09 | 1240.47 | 237.87 | 1002.61 | 72187.63 |
| 121 | 2034-10 | 1237.22 | 234.61 | 1002.61 | 71185.03 |
| 122 | 2034-11 | 1233.96 | 231.35 | 1002.61 | 70182.42 |
| 123 | 2034-12 | 1230.70 | 228.09 | 1002.61 | 69179.82 |
| 124 | 2035-01 | 1227.44 | 224.83 | 1002.61 | 68177.21 |
| 125 | 2035-02 | 1224.18 | 221.58 | 1002.61 | 67174.60 |
| 126 | 2035-03 | 1220.92 | 218.32 | 1002.61 | 66172.00 |
| 127 | 2035-04 | 1217.67 | 215.06 | 1002.61 | 65169.39 |
| 128 | 2035-05 | 1214.41 | 211.80 | 1002.61 | 64166.79 |
| 129 | 2035-06 | 1211.15 | 208.54 | 1002.61 | 63164.18 |
| 130 | 2035-07 | 1207.89 | 205.28 | 1002.61 | 62161.57 |
| 131 | 2035-08 | 1204.63 | 202.03 | 1002.61 | 61158.97 |
| 132 | 2035-09 | 1201.37 | 198.77 | 1002.61 | 60156.36 |
| 133 | 2035-10 | 1198.11 | 195.51 | 1002.61 | 59153.76 |
| 134 | 2035-11 | 1194.86 | 192.25 | 1002.61 | 58151.15 |
| 135 | 2035-12 | 1191.60 | 188.99 | 1002.61 | 57148.54 |
| 136 | 2036-01 | 1188.34 | 185.73 | 1002.61 | 56145.94 |
| 137 | 2036-02 | 1185.08 | 182.47 | 1002.61 | 55143.33 |
| 138 | 2036-03 | 1181.82 | 179.22 | 1002.61 | 54140.73 |
| 139 | 2036-04 | 1178.56 | 175.96 | 1002.61 | 53138.12 |
| 140 | 2036-05 | 1175.30 | 172.70 | 1002.61 | 52135.51 |
| 141 | 2036-06 | 1172.05 | 169.44 | 1002.61 | 51132.91 |
| 142 | 2036-07 | 1168.79 | 166.18 | 1002.61 | 50130.30 |
| 143 | 2036-08 | 1165.53 | 162.92 | 1002.61 | 49127.70 |
| 144 | 2036-09 | 1162.27 | 159.67 | 1002.61 | 48125.09 |
| 145 | 2036-10 | 1159.01 | 156.41 | 1002.61 | 47122.48 |
| 146 | 2036-11 | 1155.75 | 153.15 | 1002.61 | 46119.88 |
| 147 | 2036-12 | 1152.50 | 149.89 | 1002.61 | 45117.27 |
| 148 | 2037-01 | 1149.24 | 146.63 | 1002.61 | 44114.67 |
| 149 | 2037-02 | 1145.98 | 143.37 | 1002.61 | 43112.06 |
| 150 | 2037-03 | 1142.72 | 140.11 | 1002.61 | 42109.45 |
| 151 | 2037-04 | 1139.46 | 136.86 | 1002.61 | 41106.85 |
| 152 | 2037-05 | 1136.20 | 133.60 | 1002.61 | 40104.24 |
| 153 | 2037-06 | 1132.94 | 130.34 | 1002.61 | 39101.64 |
| 154 | 2037-07 | 1129.69 | 127.08 | 1002.61 | 38099.03 |
| 155 | 2037-08 | 1126.43 | 123.82 | 1002.61 | 37096.42 |
| 156 | 2037-09 | 1123.17 | 120.56 | 1002.61 | 36093.82 |
| 157 | 2037-10 | 1119.91 | 117.30 | 1002.61 | 35091.21 |
| 158 | 2037-11 | 1116.65 | 114.05 | 1002.61 | 34088.61 |
| 159 | 2037-12 | 1113.39 | 110.79 | 1002.61 | 33086.00 |
| 160 | 2038-01 | 1110.14 | 107.53 | 1002.61 | 32083.39 |
| 161 | 2038-02 | 1106.88 | 104.27 | 1002.61 | 31080.79 |
| 162 | 2038-03 | 1103.62 | 101.01 | 1002.61 | 30078.18 |
| 163 | 2038-04 | 1100.36 | 97.75 | 1002.61 | 29075.58 |
| 164 | 2038-05 | 1097.10 | 94.50 | 1002.61 | 28072.97 |
| 165 | 2038-06 | 1093.84 | 91.24 | 1002.61 | 27070.36 |
| 166 | 2038-07 | 1090.58 | 87.98 | 1002.61 | 26067.76 |
| 167 | 2038-08 | 1087.33 | 84.72 | 1002.61 | 25065.15 |
| 168 | 2038-09 | 1084.07 | 81.46 | 1002.61 | 24062.55 |
| 169 | 2038-10 | 1080.81 | 78.20 | 1002.61 | 23059.94 |
| 170 | 2038-11 | 1077.55 | 74.94 | 1002.61 | 22057.33 |
| 171 | 2038-12 | 1074.29 | 71.69 | 1002.61 | 21054.73 |
| 172 | 2039-01 | 1071.03 | 68.43 | 1002.61 | 20052.12 |
| 173 | 2039-02 | 1067.78 | 65.17 | 1002.61 | 19049.51 |
| 174 | 2039-03 | 1064.52 | 61.91 | 1002.61 | 18046.91 |
| 175 | 2039-04 | 1061.26 | 58.65 | 1002.61 | 17044.30 |
| 176 | 2039-05 | 1058.00 | 55.39 | 1002.61 | 16041.70 |
| 177 | 2039-06 | 1054.74 | 52.14 | 1002.61 | 15039.09 |
| 178 | 2039-07 | 1051.48 | 48.88 | 1002.61 | 14036.48 |
| 179 | 2039-08 | 1048.22 | 45.62 | 1002.61 | 13033.88 |
| 180 | 2039-09 | 1044.97 | 42.36 | 1002.61 | 12031.27 |
| 181 | 2039-10 | 1041.71 | 39.10 | 1002.61 | 11028.67 |
| 182 | 2039-11 | 1038.45 | 35.84 | 1002.61 | 10026.06 |
| 183 | 2039-12 | 1035.19 | 32.58 | 1002.61 | 9023.45 |
| 184 | 2040-01 | 1031.93 | 29.33 | 1002.61 | 8020.85 |
| 185 | 2040-02 | 1028.67 | 26.07 | 1002.61 | 7018.24 |
| 186 | 2040-03 | 1025.42 | 22.81 | 1002.61 | 6015.64 |
| 187 | 2040-04 | 1022.16 | 19.55 | 1002.61 | 5013.03 |
| 188 | 2040-05 | 1018.90 | 16.29 | 1002.61 | 4010.42 |
| 189 | 2040-06 | 1015.64 | 13.03 | 1002.61 | 3007.82 |
| 190 | 2040-07 | 1012.38 | 9.78 | 1002.61 | 2005.21 |
| 191 | 2040-08 | 1009.12 | 6.52 | 1002.61 | 1002.61 |
| 192 | 2040-09 | 1005.86 | 3.26 | 1002.61 | 0.00 |