贷款29.65万（商业贷款）房贷，还款12年3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：29.65万
还款月数：12年3个月
每月还款：2454.82元
利息总额：6.44万
本息合计：36.09万
| 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 | 2454.82 | 815.38 | 1639.45 | 294860.55 |
| 2 | 2025-06 | 2454.82 | 810.87 | 1643.96 | 293216.60 |
| 3 | 2025-07 | 2454.82 | 806.35 | 1648.48 | 291568.12 |
| 4 | 2025-08 | 2454.82 | 801.81 | 1653.01 | 289915.11 |
| 5 | 2025-09 | 2454.82 | 797.27 | 1657.56 | 288257.55 |
| 6 | 2025-10 | 2454.82 | 792.71 | 1662.11 | 286595.44 |
| 7 | 2025-11 | 2454.82 | 788.14 | 1666.68 | 284928.75 |
| 8 | 2025-12 | 2454.82 | 783.55 | 1671.27 | 283257.49 |
| 9 | 2026-01 | 2454.82 | 778.96 | 1675.86 | 281581.62 |
| 10 | 2026-02 | 2454.82 | 774.35 | 1680.47 | 279901.15 |
| 11 | 2026-03 | 2454.82 | 769.73 | 1685.09 | 278216.05 |
| 12 | 2026-04 | 2454.82 | 765.09 | 1689.73 | 276526.33 |
| 13 | 2026-05 | 2454.82 | 760.45 | 1694.38 | 274831.95 |
| 14 | 2026-06 | 2454.82 | 755.79 | 1699.03 | 273132.92 |
| 15 | 2026-07 | 2454.82 | 751.12 | 1703.71 | 271429.21 |
| 16 | 2026-08 | 2454.82 | 746.43 | 1708.39 | 269720.82 |
| 17 | 2026-09 | 2454.82 | 741.73 | 1713.09 | 268007.73 |
| 18 | 2026-10 | 2454.82 | 737.02 | 1717.80 | 266289.93 |
| 19 | 2026-11 | 2454.82 | 732.30 | 1722.53 | 264567.40 |
| 20 | 2026-12 | 2454.82 | 727.56 | 1727.26 | 262840.14 |
| 21 | 2027-01 | 2454.82 | 722.81 | 1732.01 | 261108.13 |
| 22 | 2027-02 | 2454.82 | 718.05 | 1736.78 | 259371.35 |
| 23 | 2027-03 | 2454.82 | 713.27 | 1741.55 | 257629.80 |
| 24 | 2027-04 | 2454.82 | 708.48 | 1746.34 | 255883.46 |
| 25 | 2027-05 | 2454.82 | 703.68 | 1751.14 | 254132.32 |
| 26 | 2027-06 | 2454.82 | 698.86 | 1755.96 | 252376.36 |
| 27 | 2027-07 | 2454.82 | 694.03 | 1760.79 | 250615.57 |
| 28 | 2027-08 | 2454.82 | 689.19 | 1765.63 | 248849.94 |
| 29 | 2027-09 | 2454.82 | 684.34 | 1770.49 | 247079.46 |
| 30 | 2027-10 | 2454.82 | 679.47 | 1775.35 | 245304.10 |
| 31 | 2027-11 | 2454.82 | 674.59 | 1780.24 | 243523.87 |
| 32 | 2027-12 | 2454.82 | 669.69 | 1785.13 | 241738.73 |
| 33 | 2028-01 | 2454.82 | 664.78 | 1790.04 | 239948.69 |
| 34 | 2028-02 | 2454.82 | 659.86 | 1794.96 | 238153.73 |
| 35 | 2028-03 | 2454.82 | 654.92 | 1799.90 | 236353.83 |
| 36 | 2028-04 | 2454.82 | 649.97 | 1804.85 | 234548.98 |
| 37 | 2028-05 | 2454.82 | 645.01 | 1809.81 | 232739.17 |
| 38 | 2028-06 | 2454.82 | 640.03 | 1814.79 | 230924.38 |
| 39 | 2028-07 | 2454.82 | 635.04 | 1819.78 | 229104.60 |
| 40 | 2028-08 | 2454.82 | 630.04 | 1824.78 | 227279.81 |
| 41 | 2028-09 | 2454.82 | 625.02 | 1829.80 | 225450.01 |
| 42 | 2028-10 | 2454.82 | 619.99 | 1834.83 | 223615.18 |
| 43 | 2028-11 | 2454.82 | 614.94 | 1839.88 | 221775.29 |
| 44 | 2028-12 | 2454.82 | 609.88 | 1844.94 | 219930.35 |
| 45 | 2029-01 | 2454.82 | 604.81 | 1850.01 | 218080.34 |
| 46 | 2029-02 | 2454.82 | 599.72 | 1855.10 | 216225.24 |
| 47 | 2029-03 | 2454.82 | 594.62 | 1860.20 | 214365.04 |
| 48 | 2029-04 | 2454.82 | 589.50 | 1865.32 | 212499.72 |
| 49 | 2029-05 | 2454.82 | 584.37 | 1870.45 | 210629.27 |
| 50 | 2029-06 | 2454.82 | 579.23 | 1875.59 | 208753.68 |
| 51 | 2029-07 | 2454.82 | 574.07 | 1880.75 | 206872.93 |
| 52 | 2029-08 | 2454.82 | 568.90 | 1885.92 | 204987.01 |
| 53 | 2029-09 | 2454.82 | 563.71 | 1891.11 | 203095.90 |
| 54 | 2029-10 | 2454.82 | 558.51 | 1896.31 | 201199.59 |
| 55 | 2029-11 | 2454.82 | 553.30 | 1901.52 | 199298.06 |
| 56 | 2029-12 | 2454.82 | 548.07 | 1906.75 | 197391.31 |
| 57 | 2030-01 | 2454.82 | 542.83 | 1912.00 | 195479.32 |
| 58 | 2030-02 | 2454.82 | 537.57 | 1917.25 | 193562.06 |
| 59 | 2030-03 | 2454.82 | 532.30 | 1922.53 | 191639.53 |
| 60 | 2030-04 | 2454.82 | 527.01 | 1927.81 | 189711.72 |
| 61 | 2030-05 | 2454.82 | 521.71 | 1933.12 | 187778.61 |
| 62 | 2030-06 | 2454.82 | 516.39 | 1938.43 | 185840.17 |
| 63 | 2030-07 | 2454.82 | 511.06 | 1943.76 | 183896.41 |
| 64 | 2030-08 | 2454.82 | 505.72 | 1949.11 | 181947.31 |
| 65 | 2030-09 | 2454.82 | 500.36 | 1954.47 | 179992.84 |
| 66 | 2030-10 | 2454.82 | 494.98 | 1959.84 | 178033.00 |
| 67 | 2030-11 | 2454.82 | 489.59 | 1965.23 | 176067.76 |
| 68 | 2030-12 | 2454.82 | 484.19 | 1970.64 | 174097.13 |
| 69 | 2031-01 | 2454.82 | 478.77 | 1976.06 | 172121.07 |
| 70 | 2031-02 | 2454.82 | 473.33 | 1981.49 | 170139.58 |
| 71 | 2031-03 | 2454.82 | 467.88 | 1986.94 | 168152.64 |
| 72 | 2031-04 | 2454.82 | 462.42 | 1992.40 | 166160.24 |
| 73 | 2031-05 | 2454.82 | 456.94 | 1997.88 | 164162.36 |
| 74 | 2031-06 | 2454.82 | 451.45 | 2003.38 | 162158.98 |
| 75 | 2031-07 | 2454.82 | 445.94 | 2008.89 | 160150.10 |
| 76 | 2031-08 | 2454.82 | 440.41 | 2014.41 | 158135.69 |
| 77 | 2031-09 | 2454.82 | 434.87 | 2019.95 | 156115.74 |
| 78 | 2031-10 | 2454.82 | 429.32 | 2025.50 | 154090.24 |
| 79 | 2031-11 | 2454.82 | 423.75 | 2031.07 | 152059.16 |
| 80 | 2031-12 | 2454.82 | 418.16 | 2036.66 | 150022.50 |
| 81 | 2032-01 | 2454.82 | 412.56 | 2042.26 | 147980.24 |
| 82 | 2032-02 | 2454.82 | 406.95 | 2047.88 | 145932.36 |
| 83 | 2032-03 | 2454.82 | 401.31 | 2053.51 | 143878.86 |
| 84 | 2032-04 | 2454.82 | 395.67 | 2059.16 | 141819.70 |
| 85 | 2032-05 | 2454.82 | 390.00 | 2064.82 | 139754.88 |
| 86 | 2032-06 | 2454.82 | 384.33 | 2070.50 | 137684.39 |
| 87 | 2032-07 | 2454.82 | 378.63 | 2076.19 | 135608.19 |
| 88 | 2032-08 | 2454.82 | 372.92 | 2081.90 | 133526.29 |
| 89 | 2032-09 | 2454.82 | 367.20 | 2087.63 | 131438.67 |
| 90 | 2032-10 | 2454.82 | 361.46 | 2093.37 | 129345.30 |
| 91 | 2032-11 | 2454.82 | 355.70 | 2099.12 | 127246.18 |
| 92 | 2032-12 | 2454.82 | 349.93 | 2104.90 | 125141.29 |
| 93 | 2033-01 | 2454.82 | 344.14 | 2110.68 | 123030.60 |
| 94 | 2033-02 | 2454.82 | 338.33 | 2116.49 | 120914.11 |
| 95 | 2033-03 | 2454.82 | 332.51 | 2122.31 | 118791.80 |
| 96 | 2033-04 | 2454.82 | 326.68 | 2128.14 | 116663.66 |
| 97 | 2033-05 | 2454.82 | 320.83 | 2134.00 | 114529.66 |
| 98 | 2033-06 | 2454.82 | 314.96 | 2139.87 | 112389.80 |
| 99 | 2033-07 | 2454.82 | 309.07 | 2145.75 | 110244.05 |
| 100 | 2033-08 | 2454.82 | 303.17 | 2151.65 | 108092.39 |
| 101 | 2033-09 | 2454.82 | 297.25 | 2157.57 | 105934.83 |
| 102 | 2033-10 | 2454.82 | 291.32 | 2163.50 | 103771.32 |
| 103 | 2033-11 | 2454.82 | 285.37 | 2169.45 | 101601.87 |
| 104 | 2033-12 | 2454.82 | 279.41 | 2175.42 | 99426.46 |
| 105 | 2034-01 | 2454.82 | 273.42 | 2181.40 | 97245.06 |
| 106 | 2034-02 | 2454.82 | 267.42 | 2187.40 | 95057.66 |
| 107 | 2034-03 | 2454.82 | 261.41 | 2193.41 | 92864.24 |
| 108 | 2034-04 | 2454.82 | 255.38 | 2199.45 | 90664.80 |
| 109 | 2034-05 | 2454.82 | 249.33 | 2205.49 | 88459.30 |
| 110 | 2034-06 | 2454.82 | 243.26 | 2211.56 | 86247.74 |
| 111 | 2034-07 | 2454.82 | 237.18 | 2217.64 | 84030.10 |
| 112 | 2034-08 | 2454.82 | 231.08 | 2223.74 | 81806.36 |
| 113 | 2034-09 | 2454.82 | 224.97 | 2229.85 | 79576.51 |
| 114 | 2034-10 | 2454.82 | 218.84 | 2235.99 | 77340.52 |
| 115 | 2034-11 | 2454.82 | 212.69 | 2242.14 | 75098.39 |
| 116 | 2034-12 | 2454.82 | 206.52 | 2248.30 | 72850.08 |
| 117 | 2035-01 | 2454.82 | 200.34 | 2254.48 | 70595.60 |
| 118 | 2035-02 | 2454.82 | 194.14 | 2260.68 | 68334.91 |
| 119 | 2035-03 | 2454.82 | 187.92 | 2266.90 | 66068.01 |
| 120 | 2035-04 | 2454.82 | 181.69 | 2273.14 | 63794.88 |
| 121 | 2035-05 | 2454.82 | 175.44 | 2279.39 | 61515.49 |
| 122 | 2035-06 | 2454.82 | 169.17 | 2285.65 | 59229.84 |
| 123 | 2035-07 | 2454.82 | 162.88 | 2291.94 | 56937.90 |
| 124 | 2035-08 | 2454.82 | 156.58 | 2298.24 | 54639.65 |
| 125 | 2035-09 | 2454.82 | 150.26 | 2304.56 | 52335.09 |
| 126 | 2035-10 | 2454.82 | 143.92 | 2310.90 | 50024.19 |
| 127 | 2035-11 | 2454.82 | 137.57 | 2317.26 | 47706.93 |
| 128 | 2035-12 | 2454.82 | 131.19 | 2323.63 | 45383.30 |
| 129 | 2036-01 | 2454.82 | 124.80 | 2330.02 | 43053.29 |
| 130 | 2036-02 | 2454.82 | 118.40 | 2336.43 | 40716.86 |
| 131 | 2036-03 | 2454.82 | 111.97 | 2342.85 | 38374.01 |
| 132 | 2036-04 | 2454.82 | 105.53 | 2349.29 | 36024.71 |
| 133 | 2036-05 | 2454.82 | 99.07 | 2355.75 | 33668.96 |
| 134 | 2036-06 | 2454.82 | 92.59 | 2362.23 | 31306.73 |
| 135 | 2036-07 | 2454.82 | 86.09 | 2368.73 | 28938.00 |
| 136 | 2036-08 | 2454.82 | 79.58 | 2375.24 | 26562.76 |
| 137 | 2036-09 | 2454.82 | 73.05 | 2381.77 | 24180.98 |
| 138 | 2036-10 | 2454.82 | 66.50 | 2388.32 | 21792.66 |
| 139 | 2036-11 | 2454.82 | 59.93 | 2394.89 | 19397.76 |
| 140 | 2036-12 | 2454.82 | 53.34 | 2401.48 | 16996.28 |
| 141 | 2037-01 | 2454.82 | 46.74 | 2408.08 | 14588.20 |
| 142 | 2037-02 | 2454.82 | 40.12 | 2414.70 | 12173.50 |
| 143 | 2037-03 | 2454.82 | 33.48 | 2421.35 | 9752.15 |
| 144 | 2037-04 | 2454.82 | 26.82 | 2428.00 | 7324.15 |
| 145 | 2037-05 | 2454.82 | 20.14 | 2434.68 | 4889.47 |
| 146 | 2037-06 | 2454.82 | 13.45 | 2441.38 | 2448.09 |
| 147 | 2037-07 | 2454.82 | 6.73 | 2448.09 | 0.00 |
等额本金还款方式：
贷款总额：29.65万
还款月数：12年3个月
首月还款：2832.38元
每月递减：5.55元
利息总额：6.03万
本息合计：35.68万
节省利息：4021.15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 | 2832.38 | 815.38 | 2017.01 | 294482.99 |
| 2 | 2025-06 | 2826.84 | 809.83 | 2017.01 | 292465.99 |
| 3 | 2025-07 | 2821.29 | 804.28 | 2017.01 | 290448.98 |
| 4 | 2025-08 | 2815.74 | 798.73 | 2017.01 | 288431.97 |
| 5 | 2025-09 | 2810.19 | 793.19 | 2017.01 | 286414.97 |
| 6 | 2025-10 | 2804.65 | 787.64 | 2017.01 | 284397.96 |
| 7 | 2025-11 | 2799.10 | 782.09 | 2017.01 | 282380.95 |
| 8 | 2025-12 | 2793.55 | 776.55 | 2017.01 | 280363.95 |
| 9 | 2026-01 | 2788.01 | 771.00 | 2017.01 | 278346.94 |
| 10 | 2026-02 | 2782.46 | 765.45 | 2017.01 | 276329.93 |
| 11 | 2026-03 | 2776.91 | 759.91 | 2017.01 | 274312.93 |
| 12 | 2026-04 | 2771.37 | 754.36 | 2017.01 | 272295.92 |
| 13 | 2026-05 | 2765.82 | 748.81 | 2017.01 | 270278.91 |
| 14 | 2026-06 | 2760.27 | 743.27 | 2017.01 | 268261.90 |
| 15 | 2026-07 | 2754.73 | 737.72 | 2017.01 | 266244.90 |
| 16 | 2026-08 | 2749.18 | 732.17 | 2017.01 | 264227.89 |
| 17 | 2026-09 | 2743.63 | 726.63 | 2017.01 | 262210.88 |
| 18 | 2026-10 | 2738.09 | 721.08 | 2017.01 | 260193.88 |
| 19 | 2026-11 | 2732.54 | 715.53 | 2017.01 | 258176.87 |
| 20 | 2026-12 | 2726.99 | 709.99 | 2017.01 | 256159.86 |
| 21 | 2027-01 | 2721.45 | 704.44 | 2017.01 | 254142.86 |
| 22 | 2027-02 | 2715.90 | 698.89 | 2017.01 | 252125.85 |
| 23 | 2027-03 | 2710.35 | 693.35 | 2017.01 | 250108.84 |
| 24 | 2027-04 | 2704.81 | 687.80 | 2017.01 | 248091.84 |
| 25 | 2027-05 | 2699.26 | 682.25 | 2017.01 | 246074.83 |
| 26 | 2027-06 | 2693.71 | 676.71 | 2017.01 | 244057.82 |
| 27 | 2027-07 | 2688.17 | 671.16 | 2017.01 | 242040.82 |
| 28 | 2027-08 | 2682.62 | 665.61 | 2017.01 | 240023.81 |
| 29 | 2027-09 | 2677.07 | 660.07 | 2017.01 | 238006.80 |
| 30 | 2027-10 | 2671.53 | 654.52 | 2017.01 | 235989.80 |
| 31 | 2027-11 | 2665.98 | 648.97 | 2017.01 | 233972.79 |
| 32 | 2027-12 | 2660.43 | 643.43 | 2017.01 | 231955.78 |
| 33 | 2028-01 | 2654.89 | 637.88 | 2017.01 | 229938.78 |
| 34 | 2028-02 | 2649.34 | 632.33 | 2017.01 | 227921.77 |
| 35 | 2028-03 | 2643.79 | 626.78 | 2017.01 | 225904.76 |
| 36 | 2028-04 | 2638.24 | 621.24 | 2017.01 | 223887.76 |
| 37 | 2028-05 | 2632.70 | 615.69 | 2017.01 | 221870.75 |
| 38 | 2028-06 | 2627.15 | 610.14 | 2017.01 | 219853.74 |
| 39 | 2028-07 | 2621.60 | 604.60 | 2017.01 | 217836.73 |
| 40 | 2028-08 | 2616.06 | 599.05 | 2017.01 | 215819.73 |
| 41 | 2028-09 | 2610.51 | 593.50 | 2017.01 | 213802.72 |
| 42 | 2028-10 | 2604.96 | 587.96 | 2017.01 | 211785.71 |
| 43 | 2028-11 | 2599.42 | 582.41 | 2017.01 | 209768.71 |
| 44 | 2028-12 | 2593.87 | 576.86 | 2017.01 | 207751.70 |
| 45 | 2029-01 | 2588.32 | 571.32 | 2017.01 | 205734.69 |
| 46 | 2029-02 | 2582.78 | 565.77 | 2017.01 | 203717.69 |
| 47 | 2029-03 | 2577.23 | 560.22 | 2017.01 | 201700.68 |
| 48 | 2029-04 | 2571.68 | 554.68 | 2017.01 | 199683.67 |
| 49 | 2029-05 | 2566.14 | 549.13 | 2017.01 | 197666.67 |
| 50 | 2029-06 | 2560.59 | 543.58 | 2017.01 | 195649.66 |
| 51 | 2029-07 | 2555.04 | 538.04 | 2017.01 | 193632.65 |
| 52 | 2029-08 | 2549.50 | 532.49 | 2017.01 | 191615.65 |
| 53 | 2029-09 | 2543.95 | 526.94 | 2017.01 | 189598.64 |
| 54 | 2029-10 | 2538.40 | 521.40 | 2017.01 | 187581.63 |
| 55 | 2029-11 | 2532.86 | 515.85 | 2017.01 | 185564.63 |
| 56 | 2029-12 | 2527.31 | 510.30 | 2017.01 | 183547.62 |
| 57 | 2030-01 | 2521.76 | 504.76 | 2017.01 | 181530.61 |
| 58 | 2030-02 | 2516.22 | 499.21 | 2017.01 | 179513.61 |
| 59 | 2030-03 | 2510.67 | 493.66 | 2017.01 | 177496.60 |
| 60 | 2030-04 | 2505.12 | 488.12 | 2017.01 | 175479.59 |
| 61 | 2030-05 | 2499.58 | 482.57 | 2017.01 | 173462.59 |
| 62 | 2030-06 | 2494.03 | 477.02 | 2017.01 | 171445.58 |
| 63 | 2030-07 | 2488.48 | 471.48 | 2017.01 | 169428.57 |
| 64 | 2030-08 | 2482.94 | 465.93 | 2017.01 | 167411.56 |
| 65 | 2030-09 | 2477.39 | 460.38 | 2017.01 | 165394.56 |
| 66 | 2030-10 | 2471.84 | 454.84 | 2017.01 | 163377.55 |
| 67 | 2030-11 | 2466.30 | 449.29 | 2017.01 | 161360.54 |
| 68 | 2030-12 | 2460.75 | 443.74 | 2017.01 | 159343.54 |
| 69 | 2031-01 | 2455.20 | 438.19 | 2017.01 | 157326.53 |
| 70 | 2031-02 | 2449.65 | 432.65 | 2017.01 | 155309.52 |
| 71 | 2031-03 | 2444.11 | 427.10 | 2017.01 | 153292.52 |
| 72 | 2031-04 | 2438.56 | 421.55 | 2017.01 | 151275.51 |
| 73 | 2031-05 | 2433.01 | 416.01 | 2017.01 | 149258.50 |
| 74 | 2031-06 | 2427.47 | 410.46 | 2017.01 | 147241.50 |
| 75 | 2031-07 | 2421.92 | 404.91 | 2017.01 | 145224.49 |
| 76 | 2031-08 | 2416.37 | 399.37 | 2017.01 | 143207.48 |
| 77 | 2031-09 | 2410.83 | 393.82 | 2017.01 | 141190.48 |
| 78 | 2031-10 | 2405.28 | 388.27 | 2017.01 | 139173.47 |
| 79 | 2031-11 | 2399.73 | 382.73 | 2017.01 | 137156.46 |
| 80 | 2031-12 | 2394.19 | 377.18 | 2017.01 | 135139.46 |
| 81 | 2032-01 | 2388.64 | 371.63 | 2017.01 | 133122.45 |
| 82 | 2032-02 | 2383.09 | 366.09 | 2017.01 | 131105.44 |
| 83 | 2032-03 | 2377.55 | 360.54 | 2017.01 | 129088.44 |
| 84 | 2032-04 | 2372.00 | 354.99 | 2017.01 | 127071.43 |
| 85 | 2032-05 | 2366.45 | 349.45 | 2017.01 | 125054.42 |
| 86 | 2032-06 | 2360.91 | 343.90 | 2017.01 | 123037.41 |
| 87 | 2032-07 | 2355.36 | 338.35 | 2017.01 | 121020.41 |
| 88 | 2032-08 | 2349.81 | 332.81 | 2017.01 | 119003.40 |
| 89 | 2032-09 | 2344.27 | 327.26 | 2017.01 | 116986.39 |
| 90 | 2032-10 | 2338.72 | 321.71 | 2017.01 | 114969.39 |
| 91 | 2032-11 | 2333.17 | 316.17 | 2017.01 | 112952.38 |
| 92 | 2032-12 | 2327.63 | 310.62 | 2017.01 | 110935.37 |
| 93 | 2033-01 | 2322.08 | 305.07 | 2017.01 | 108918.37 |
| 94 | 2033-02 | 2316.53 | 299.53 | 2017.01 | 106901.36 |
| 95 | 2033-03 | 2310.99 | 293.98 | 2017.01 | 104884.35 |
| 96 | 2033-04 | 2305.44 | 288.43 | 2017.01 | 102867.35 |
| 97 | 2033-05 | 2299.89 | 282.89 | 2017.01 | 100850.34 |
| 98 | 2033-06 | 2294.35 | 277.34 | 2017.01 | 98833.33 |
| 99 | 2033-07 | 2288.80 | 271.79 | 2017.01 | 96816.33 |
| 100 | 2033-08 | 2283.25 | 266.24 | 2017.01 | 94799.32 |
| 101 | 2033-09 | 2277.70 | 260.70 | 2017.01 | 92782.31 |
| 102 | 2033-10 | 2272.16 | 255.15 | 2017.01 | 90765.31 |
| 103 | 2033-11 | 2266.61 | 249.60 | 2017.01 | 88748.30 |
| 104 | 2033-12 | 2261.06 | 244.06 | 2017.01 | 86731.29 |
| 105 | 2034-01 | 2255.52 | 238.51 | 2017.01 | 84714.29 |
| 106 | 2034-02 | 2249.97 | 232.96 | 2017.01 | 82697.28 |
| 107 | 2034-03 | 2244.42 | 227.42 | 2017.01 | 80680.27 |
| 108 | 2034-04 | 2238.88 | 221.87 | 2017.01 | 78663.27 |
| 109 | 2034-05 | 2233.33 | 216.32 | 2017.01 | 76646.26 |
| 110 | 2034-06 | 2227.78 | 210.78 | 2017.01 | 74629.25 |
| 111 | 2034-07 | 2222.24 | 205.23 | 2017.01 | 72612.24 |
| 112 | 2034-08 | 2216.69 | 199.68 | 2017.01 | 70595.24 |
| 113 | 2034-09 | 2211.14 | 194.14 | 2017.01 | 68578.23 |
| 114 | 2034-10 | 2205.60 | 188.59 | 2017.01 | 66561.22 |
| 115 | 2034-11 | 2200.05 | 183.04 | 2017.01 | 64544.22 |
| 116 | 2034-12 | 2194.50 | 177.50 | 2017.01 | 62527.21 |
| 117 | 2035-01 | 2188.96 | 171.95 | 2017.01 | 60510.20 |
| 118 | 2035-02 | 2183.41 | 166.40 | 2017.01 | 58493.20 |
| 119 | 2035-03 | 2177.86 | 160.86 | 2017.01 | 56476.19 |
| 120 | 2035-04 | 2172.32 | 155.31 | 2017.01 | 54459.18 |
| 121 | 2035-05 | 2166.77 | 149.76 | 2017.01 | 52442.18 |
| 122 | 2035-06 | 2161.22 | 144.22 | 2017.01 | 50425.17 |
| 123 | 2035-07 | 2155.68 | 138.67 | 2017.01 | 48408.16 |
| 124 | 2035-08 | 2150.13 | 133.12 | 2017.01 | 46391.16 |
| 125 | 2035-09 | 2144.58 | 127.58 | 2017.01 | 44374.15 |
| 126 | 2035-10 | 2139.04 | 122.03 | 2017.01 | 42357.14 |
| 127 | 2035-11 | 2133.49 | 116.48 | 2017.01 | 40340.14 |
| 128 | 2035-12 | 2127.94 | 110.94 | 2017.01 | 38323.13 |
| 129 | 2036-01 | 2122.40 | 105.39 | 2017.01 | 36306.12 |
| 130 | 2036-02 | 2116.85 | 99.84 | 2017.01 | 34289.12 |
| 131 | 2036-03 | 2111.30 | 94.30 | 2017.01 | 32272.11 |
| 132 | 2036-04 | 2105.76 | 88.75 | 2017.01 | 30255.10 |
| 133 | 2036-05 | 2100.21 | 83.20 | 2017.01 | 28238.10 |
| 134 | 2036-06 | 2094.66 | 77.65 | 2017.01 | 26221.09 |
| 135 | 2036-07 | 2089.11 | 72.11 | 2017.01 | 24204.08 |
| 136 | 2036-08 | 2083.57 | 66.56 | 2017.01 | 22187.07 |
| 137 | 2036-09 | 2078.02 | 61.01 | 2017.01 | 20170.07 |
| 138 | 2036-10 | 2072.47 | 55.47 | 2017.01 | 18153.06 |
| 139 | 2036-11 | 2066.93 | 49.92 | 2017.01 | 16136.05 |
| 140 | 2036-12 | 2061.38 | 44.37 | 2017.01 | 14119.05 |
| 141 | 2037-01 | 2055.83 | 38.83 | 2017.01 | 12102.04 |
| 142 | 2037-02 | 2050.29 | 33.28 | 2017.01 | 10085.03 |
| 143 | 2037-03 | 2044.74 | 27.73 | 2017.01 | 8068.03 |
| 144 | 2037-04 | 2039.19 | 22.19 | 2017.01 | 6051.02 |
| 145 | 2037-05 | 2033.65 | 16.64 | 2017.01 | 4034.01 |
| 146 | 2037-06 | 2028.10 | 11.09 | 2017.01 | 2017.01 |
| 147 | 2037-07 | 2022.55 | 5.55 | 2017.01 | 0.00 |