贷款29.46万（商业贷款）房贷，还款15年9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：29.46万
还款月数：15年9个月
每月还款：2001.04元
利息总额：8.36万
本息合计：37.82万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2001.04 | 810.24 | 1190.81 | 293440.19 |
| 2 | 2025-07 | 2001.04 | 806.96 | 1194.08 | 292246.11 |
| 3 | 2025-08 | 2001.04 | 803.68 | 1197.37 | 291048.74 |
| 4 | 2025-09 | 2001.04 | 800.38 | 1200.66 | 289848.08 |
| 5 | 2025-10 | 2001.04 | 797.08 | 1203.96 | 288644.12 |
| 6 | 2025-11 | 2001.04 | 793.77 | 1207.27 | 287436.85 |
| 7 | 2025-12 | 2001.04 | 790.45 | 1210.59 | 286226.26 |
| 8 | 2026-01 | 2001.04 | 787.12 | 1213.92 | 285012.34 |
| 9 | 2026-02 | 2001.04 | 783.78 | 1217.26 | 283795.08 |
| 10 | 2026-03 | 2001.04 | 780.44 | 1220.61 | 282574.47 |
| 11 | 2026-04 | 2001.04 | 777.08 | 1223.96 | 281350.51 |
| 12 | 2026-05 | 2001.04 | 773.71 | 1227.33 | 280123.18 |
| 13 | 2026-06 | 2001.04 | 770.34 | 1230.70 | 278892.48 |
| 14 | 2026-07 | 2001.04 | 766.95 | 1234.09 | 277658.39 |
| 15 | 2026-08 | 2001.04 | 763.56 | 1237.48 | 276420.90 |
| 16 | 2026-09 | 2001.04 | 760.16 | 1240.89 | 275180.02 |
| 17 | 2026-10 | 2001.04 | 756.75 | 1244.30 | 273935.72 |
| 18 | 2026-11 | 2001.04 | 753.32 | 1247.72 | 272688.00 |
| 19 | 2026-12 | 2001.04 | 749.89 | 1251.15 | 271436.85 |
| 20 | 2027-01 | 2001.04 | 746.45 | 1254.59 | 270182.26 |
| 21 | 2027-02 | 2001.04 | 743.00 | 1258.04 | 268924.22 |
| 22 | 2027-03 | 2001.04 | 739.54 | 1261.50 | 267662.72 |
| 23 | 2027-04 | 2001.04 | 736.07 | 1264.97 | 266397.74 |
| 24 | 2027-05 | 2001.04 | 732.59 | 1268.45 | 265129.30 |
| 25 | 2027-06 | 2001.04 | 729.11 | 1271.94 | 263857.36 |
| 26 | 2027-07 | 2001.04 | 725.61 | 1275.44 | 262581.92 |
| 27 | 2027-08 | 2001.04 | 722.10 | 1278.94 | 261302.98 |
| 28 | 2027-09 | 2001.04 | 718.58 | 1282.46 | 260020.52 |
| 29 | 2027-10 | 2001.04 | 715.06 | 1285.99 | 258734.53 |
| 30 | 2027-11 | 2001.04 | 711.52 | 1289.52 | 257445.01 |
| 31 | 2027-12 | 2001.04 | 707.97 | 1293.07 | 256151.94 |
| 32 | 2028-01 | 2001.04 | 704.42 | 1296.63 | 254855.32 |
| 33 | 2028-02 | 2001.04 | 700.85 | 1300.19 | 253555.12 |
| 34 | 2028-03 | 2001.04 | 697.28 | 1303.77 | 252251.36 |
| 35 | 2028-04 | 2001.04 | 693.69 | 1307.35 | 250944.01 |
| 36 | 2028-05 | 2001.04 | 690.10 | 1310.95 | 249633.06 |
| 37 | 2028-06 | 2001.04 | 686.49 | 1314.55 | 248318.51 |
| 38 | 2028-07 | 2001.04 | 682.88 | 1318.17 | 247000.34 |
| 39 | 2028-08 | 2001.04 | 679.25 | 1321.79 | 245678.55 |
| 40 | 2028-09 | 2001.04 | 675.62 | 1325.43 | 244353.12 |
| 41 | 2028-10 | 2001.04 | 671.97 | 1329.07 | 243024.05 |
| 42 | 2028-11 | 2001.04 | 668.32 | 1332.73 | 241691.32 |
| 43 | 2028-12 | 2001.04 | 664.65 | 1336.39 | 240354.93 |
| 44 | 2029-01 | 2001.04 | 660.98 | 1340.07 | 239014.86 |
| 45 | 2029-02 | 2001.04 | 657.29 | 1343.75 | 237671.11 |
| 46 | 2029-03 | 2001.04 | 653.60 | 1347.45 | 236323.66 |
| 47 | 2029-04 | 2001.04 | 649.89 | 1351.15 | 234972.51 |
| 48 | 2029-05 | 2001.04 | 646.17 | 1354.87 | 233617.64 |
| 49 | 2029-06 | 2001.04 | 642.45 | 1358.59 | 232259.05 |
| 50 | 2029-07 | 2001.04 | 638.71 | 1362.33 | 230896.72 |
| 51 | 2029-08 | 2001.04 | 634.97 | 1366.08 | 229530.64 |
| 52 | 2029-09 | 2001.04 | 631.21 | 1369.83 | 228160.80 |
| 53 | 2029-10 | 2001.04 | 627.44 | 1373.60 | 226787.20 |
| 54 | 2029-11 | 2001.04 | 623.66 | 1377.38 | 225409.83 |
| 55 | 2029-12 | 2001.04 | 619.88 | 1381.17 | 224028.66 |
| 56 | 2030-01 | 2001.04 | 616.08 | 1384.96 | 222643.69 |
| 57 | 2030-02 | 2001.04 | 612.27 | 1388.77 | 221254.92 |
| 58 | 2030-03 | 2001.04 | 608.45 | 1392.59 | 219862.33 |
| 59 | 2030-04 | 2001.04 | 604.62 | 1396.42 | 218465.91 |
| 60 | 2030-05 | 2001.04 | 600.78 | 1400.26 | 217065.65 |
| 61 | 2030-06 | 2001.04 | 596.93 | 1404.11 | 215661.53 |
| 62 | 2030-07 | 2001.04 | 593.07 | 1407.97 | 214253.56 |
| 63 | 2030-08 | 2001.04 | 589.20 | 1411.85 | 212841.71 |
| 64 | 2030-09 | 2001.04 | 585.31 | 1415.73 | 211425.99 |
| 65 | 2030-10 | 2001.04 | 581.42 | 1419.62 | 210006.36 |
| 66 | 2030-11 | 2001.04 | 577.52 | 1423.53 | 208582.84 |
| 67 | 2030-12 | 2001.04 | 573.60 | 1427.44 | 207155.40 |
| 68 | 2031-01 | 2001.04 | 569.68 | 1431.37 | 205724.03 |
| 69 | 2031-02 | 2001.04 | 565.74 | 1435.30 | 204288.73 |
| 70 | 2031-03 | 2001.04 | 561.79 | 1439.25 | 202849.48 |
| 71 | 2031-04 | 2001.04 | 557.84 | 1443.21 | 201406.27 |
| 72 | 2031-05 | 2001.04 | 553.87 | 1447.18 | 199959.10 |
| 73 | 2031-06 | 2001.04 | 549.89 | 1451.16 | 198507.94 |
| 74 | 2031-07 | 2001.04 | 545.90 | 1455.15 | 197052.80 |
| 75 | 2031-08 | 2001.04 | 541.90 | 1459.15 | 195593.65 |
| 76 | 2031-09 | 2001.04 | 537.88 | 1463.16 | 194130.49 |
| 77 | 2031-10 | 2001.04 | 533.86 | 1467.18 | 192663.30 |
| 78 | 2031-11 | 2001.04 | 529.82 | 1471.22 | 191192.08 |
| 79 | 2031-12 | 2001.04 | 525.78 | 1475.26 | 189716.82 |
| 80 | 2032-01 | 2001.04 | 521.72 | 1479.32 | 188237.50 |
| 81 | 2032-02 | 2001.04 | 517.65 | 1483.39 | 186754.11 |
| 82 | 2032-03 | 2001.04 | 513.57 | 1487.47 | 185266.64 |
| 83 | 2032-04 | 2001.04 | 509.48 | 1491.56 | 183775.08 |
| 84 | 2032-05 | 2001.04 | 505.38 | 1495.66 | 182279.42 |
| 85 | 2032-06 | 2001.04 | 501.27 | 1499.77 | 180779.64 |
| 86 | 2032-07 | 2001.04 | 497.14 | 1503.90 | 179275.74 |
| 87 | 2032-08 | 2001.04 | 493.01 | 1508.03 | 177767.71 |
| 88 | 2032-09 | 2001.04 | 488.86 | 1512.18 | 176255.53 |
| 89 | 2032-10 | 2001.04 | 484.70 | 1516.34 | 174739.19 |
| 90 | 2032-11 | 2001.04 | 480.53 | 1520.51 | 173218.68 |
| 91 | 2032-12 | 2001.04 | 476.35 | 1524.69 | 171693.98 |
| 92 | 2033-01 | 2001.04 | 472.16 | 1528.88 | 170165.10 |
| 93 | 2033-02 | 2001.04 | 467.95 | 1533.09 | 168632.01 |
| 94 | 2033-03 | 2001.04 | 463.74 | 1537.31 | 167094.71 |
| 95 | 2033-04 | 2001.04 | 459.51 | 1541.53 | 165553.17 |
| 96 | 2033-05 | 2001.04 | 455.27 | 1545.77 | 164007.40 |
| 97 | 2033-06 | 2001.04 | 451.02 | 1550.02 | 162457.38 |
| 98 | 2033-07 | 2001.04 | 446.76 | 1554.29 | 160903.09 |
| 99 | 2033-08 | 2001.04 | 442.48 | 1558.56 | 159344.53 |
| 100 | 2033-09 | 2001.04 | 438.20 | 1562.85 | 157781.69 |
| 101 | 2033-10 | 2001.04 | 433.90 | 1567.14 | 156214.54 |
| 102 | 2033-11 | 2001.04 | 429.59 | 1571.45 | 154643.09 |
| 103 | 2033-12 | 2001.04 | 425.27 | 1575.77 | 153067.32 |
| 104 | 2034-01 | 2001.04 | 420.94 | 1580.11 | 151487.21 |
| 105 | 2034-02 | 2001.04 | 416.59 | 1584.45 | 149902.75 |
| 106 | 2034-03 | 2001.04 | 412.23 | 1588.81 | 148313.94 |
| 107 | 2034-04 | 2001.04 | 407.86 | 1593.18 | 146720.76 |
| 108 | 2034-05 | 2001.04 | 403.48 | 1597.56 | 145123.20 |
| 109 | 2034-06 | 2001.04 | 399.09 | 1601.95 | 143521.25 |
| 110 | 2034-07 | 2001.04 | 394.68 | 1606.36 | 141914.89 |
| 111 | 2034-08 | 2001.04 | 390.27 | 1610.78 | 140304.11 |
| 112 | 2034-09 | 2001.04 | 385.84 | 1615.21 | 138688.91 |
| 113 | 2034-10 | 2001.04 | 381.39 | 1619.65 | 137069.26 |
| 114 | 2034-11 | 2001.04 | 376.94 | 1624.10 | 135445.15 |
| 115 | 2034-12 | 2001.04 | 372.47 | 1628.57 | 133816.59 |
| 116 | 2035-01 | 2001.04 | 368.00 | 1633.05 | 132183.54 |
| 117 | 2035-02 | 2001.04 | 363.50 | 1637.54 | 130546.00 |
| 118 | 2035-03 | 2001.04 | 359.00 | 1642.04 | 128903.96 |
| 119 | 2035-04 | 2001.04 | 354.49 | 1646.56 | 127257.40 |
| 120 | 2035-05 | 2001.04 | 349.96 | 1651.09 | 125606.32 |
| 121 | 2035-06 | 2001.04 | 345.42 | 1655.63 | 123950.69 |
| 122 | 2035-07 | 2001.04 | 340.86 | 1660.18 | 122290.51 |
| 123 | 2035-08 | 2001.04 | 336.30 | 1664.74 | 120625.77 |
| 124 | 2035-09 | 2001.04 | 331.72 | 1669.32 | 118956.44 |
| 125 | 2035-10 | 2001.04 | 327.13 | 1673.91 | 117282.53 |
| 126 | 2035-11 | 2001.04 | 322.53 | 1678.52 | 115604.02 |
| 127 | 2035-12 | 2001.04 | 317.91 | 1683.13 | 113920.88 |
| 128 | 2036-01 | 2001.04 | 313.28 | 1687.76 | 112233.12 |
| 129 | 2036-02 | 2001.04 | 308.64 | 1692.40 | 110540.72 |
| 130 | 2036-03 | 2001.04 | 303.99 | 1697.06 | 108843.66 |
| 131 | 2036-04 | 2001.04 | 299.32 | 1701.72 | 107141.94 |
| 132 | 2036-05 | 2001.04 | 294.64 | 1706.40 | 105435.54 |
| 133 | 2036-06 | 2001.04 | 289.95 | 1711.10 | 103724.44 |
| 134 | 2036-07 | 2001.04 | 285.24 | 1715.80 | 102008.64 |
| 135 | 2036-08 | 2001.04 | 280.52 | 1720.52 | 100288.12 |
| 136 | 2036-09 | 2001.04 | 275.79 | 1725.25 | 98562.87 |
| 137 | 2036-10 | 2001.04 | 271.05 | 1730.00 | 96832.88 |
| 138 | 2036-11 | 2001.04 | 266.29 | 1734.75 | 95098.12 |
| 139 | 2036-12 | 2001.04 | 261.52 | 1739.52 | 93358.60 |
| 140 | 2037-01 | 2001.04 | 256.74 | 1744.31 | 91614.29 |
| 141 | 2037-02 | 2001.04 | 251.94 | 1749.10 | 89865.19 |
| 142 | 2037-03 | 2001.04 | 247.13 | 1753.91 | 88111.28 |
| 143 | 2037-04 | 2001.04 | 242.31 | 1758.74 | 86352.54 |
| 144 | 2037-05 | 2001.04 | 237.47 | 1763.57 | 84588.97 |
| 145 | 2037-06 | 2001.04 | 232.62 | 1768.42 | 82820.54 |
| 146 | 2037-07 | 2001.04 | 227.76 | 1773.29 | 81047.26 |
| 147 | 2037-08 | 2001.04 | 222.88 | 1778.16 | 79269.09 |
| 148 | 2037-09 | 2001.04 | 217.99 | 1783.05 | 77486.04 |
| 149 | 2037-10 | 2001.04 | 213.09 | 1787.96 | 75698.08 |
| 150 | 2037-11 | 2001.04 | 208.17 | 1792.87 | 73905.21 |
| 151 | 2037-12 | 2001.04 | 203.24 | 1797.80 | 72107.41 |
| 152 | 2038-01 | 2001.04 | 198.30 | 1802.75 | 70304.66 |
| 153 | 2038-02 | 2001.04 | 193.34 | 1807.71 | 68496.95 |
| 154 | 2038-03 | 2001.04 | 188.37 | 1812.68 | 66684.28 |
| 155 | 2038-04 | 2001.04 | 183.38 | 1817.66 | 64866.62 |
| 156 | 2038-05 | 2001.04 | 178.38 | 1822.66 | 63043.96 |
| 157 | 2038-06 | 2001.04 | 173.37 | 1827.67 | 61216.28 |
| 158 | 2038-07 | 2001.04 | 168.34 | 1832.70 | 59383.59 |
| 159 | 2038-08 | 2001.04 | 163.30 | 1837.74 | 57545.85 |
| 160 | 2038-09 | 2001.04 | 158.25 | 1842.79 | 55703.05 |
| 161 | 2038-10 | 2001.04 | 153.18 | 1847.86 | 53855.20 |
| 162 | 2038-11 | 2001.04 | 148.10 | 1852.94 | 52002.25 |
| 163 | 2038-12 | 2001.04 | 143.01 | 1858.04 | 50144.22 |
| 164 | 2039-01 | 2001.04 | 137.90 | 1863.15 | 48281.07 |
| 165 | 2039-02 | 2001.04 | 132.77 | 1868.27 | 46412.80 |
| 166 | 2039-03 | 2001.04 | 127.64 | 1873.41 | 44539.39 |
| 167 | 2039-04 | 2001.04 | 122.48 | 1878.56 | 42660.83 |
| 168 | 2039-05 | 2001.04 | 117.32 | 1883.73 | 40777.11 |
| 169 | 2039-06 | 2001.04 | 112.14 | 1888.91 | 38888.20 |
| 170 | 2039-07 | 2001.04 | 106.94 | 1894.10 | 36994.10 |
| 171 | 2039-08 | 2001.04 | 101.73 | 1899.31 | 35094.79 |
| 172 | 2039-09 | 2001.04 | 96.51 | 1904.53 | 33190.26 |
| 173 | 2039-10 | 2001.04 | 91.27 | 1909.77 | 31280.49 |
| 174 | 2039-11 | 2001.04 | 86.02 | 1915.02 | 29365.47 |
| 175 | 2039-12 | 2001.04 | 80.76 | 1920.29 | 27445.18 |
| 176 | 2040-01 | 2001.04 | 75.47 | 1925.57 | 25519.61 |
| 177 | 2040-02 | 2001.04 | 70.18 | 1930.86 | 23588.75 |
| 178 | 2040-03 | 2001.04 | 64.87 | 1936.17 | 21652.57 |
| 179 | 2040-04 | 2001.04 | 59.54 | 1941.50 | 19711.07 |
| 180 | 2040-05 | 2001.04 | 54.21 | 1946.84 | 17764.24 |
| 181 | 2040-06 | 2001.04 | 48.85 | 1952.19 | 15812.04 |
| 182 | 2040-07 | 2001.04 | 43.48 | 1957.56 | 13854.48 |
| 183 | 2040-08 | 2001.04 | 38.10 | 1962.94 | 11891.54 |
| 184 | 2040-09 | 2001.04 | 32.70 | 1968.34 | 9923.20 |
| 185 | 2040-10 | 2001.04 | 27.29 | 1973.75 | 7949.44 |
| 186 | 2040-11 | 2001.04 | 21.86 | 1979.18 | 5970.26 |
| 187 | 2040-12 | 2001.04 | 16.42 | 1984.62 | 3985.64 |
| 188 | 2041-01 | 2001.04 | 10.96 | 1990.08 | 1995.56 |
| 189 | 2041-02 | 2001.04 | 5.49 | 1995.56 | 0.00 |
等额本金还款方式：
贷款总额：29.46万
还款月数：15年9个月
首月还款：2369.13元
每月递减：4.29元
利息总额：7.7万
本息合计：37.16万
节省利息：6593.8元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2369.13 | 810.24 | 1558.89 | 293072.11 |
| 2 | 2025-07 | 2364.84 | 805.95 | 1558.89 | 291513.21 |
| 3 | 2025-08 | 2360.56 | 801.66 | 1558.89 | 289954.32 |
| 4 | 2025-09 | 2356.27 | 797.37 | 1558.89 | 288395.42 |
| 5 | 2025-10 | 2351.98 | 793.09 | 1558.89 | 286836.53 |
| 6 | 2025-11 | 2347.69 | 788.80 | 1558.89 | 285277.63 |
| 7 | 2025-12 | 2343.41 | 784.51 | 1558.89 | 283718.74 |
| 8 | 2026-01 | 2339.12 | 780.23 | 1558.89 | 282159.85 |
| 9 | 2026-02 | 2334.83 | 775.94 | 1558.89 | 280600.95 |
| 10 | 2026-03 | 2330.55 | 771.65 | 1558.89 | 279042.06 |
| 11 | 2026-04 | 2326.26 | 767.37 | 1558.89 | 277483.16 |
| 12 | 2026-05 | 2321.97 | 763.08 | 1558.89 | 275924.27 |
| 13 | 2026-06 | 2317.69 | 758.79 | 1558.89 | 274365.38 |
| 14 | 2026-07 | 2313.40 | 754.50 | 1558.89 | 272806.48 |
| 15 | 2026-08 | 2309.11 | 750.22 | 1558.89 | 271247.59 |
| 16 | 2026-09 | 2304.83 | 745.93 | 1558.89 | 269688.69 |
| 17 | 2026-10 | 2300.54 | 741.64 | 1558.89 | 268129.80 |
| 18 | 2026-11 | 2296.25 | 737.36 | 1558.89 | 266570.90 |
| 19 | 2026-12 | 2291.96 | 733.07 | 1558.89 | 265012.01 |
| 20 | 2027-01 | 2287.68 | 728.78 | 1558.89 | 263453.12 |
| 21 | 2027-02 | 2283.39 | 724.50 | 1558.89 | 261894.22 |
| 22 | 2027-03 | 2279.10 | 720.21 | 1558.89 | 260335.33 |
| 23 | 2027-04 | 2274.82 | 715.92 | 1558.89 | 258776.43 |
| 24 | 2027-05 | 2270.53 | 711.64 | 1558.89 | 257217.54 |
| 25 | 2027-06 | 2266.24 | 707.35 | 1558.89 | 255658.65 |
| 26 | 2027-07 | 2261.96 | 703.06 | 1558.89 | 254099.75 |
| 27 | 2027-08 | 2257.67 | 698.77 | 1558.89 | 252540.86 |
| 28 | 2027-09 | 2253.38 | 694.49 | 1558.89 | 250981.96 |
| 29 | 2027-10 | 2249.09 | 690.20 | 1558.89 | 249423.07 |
| 30 | 2027-11 | 2244.81 | 685.91 | 1558.89 | 247864.17 |
| 31 | 2027-12 | 2240.52 | 681.63 | 1558.89 | 246305.28 |
| 32 | 2028-01 | 2236.23 | 677.34 | 1558.89 | 244746.39 |
| 33 | 2028-02 | 2231.95 | 673.05 | 1558.89 | 243187.49 |
| 34 | 2028-03 | 2227.66 | 668.77 | 1558.89 | 241628.60 |
| 35 | 2028-04 | 2223.37 | 664.48 | 1558.89 | 240069.70 |
| 36 | 2028-05 | 2219.09 | 660.19 | 1558.89 | 238510.81 |
| 37 | 2028-06 | 2214.80 | 655.90 | 1558.89 | 236951.92 |
| 38 | 2028-07 | 2210.51 | 651.62 | 1558.89 | 235393.02 |
| 39 | 2028-08 | 2206.22 | 647.33 | 1558.89 | 233834.13 |
| 40 | 2028-09 | 2201.94 | 643.04 | 1558.89 | 232275.23 |
| 41 | 2028-10 | 2197.65 | 638.76 | 1558.89 | 230716.34 |
| 42 | 2028-11 | 2193.36 | 634.47 | 1558.89 | 229157.44 |
| 43 | 2028-12 | 2189.08 | 630.18 | 1558.89 | 227598.55 |
| 44 | 2029-01 | 2184.79 | 625.90 | 1558.89 | 226039.66 |
| 45 | 2029-02 | 2180.50 | 621.61 | 1558.89 | 224480.76 |
| 46 | 2029-03 | 2176.22 | 617.32 | 1558.89 | 222921.87 |
| 47 | 2029-04 | 2171.93 | 613.04 | 1558.89 | 221362.97 |
| 48 | 2029-05 | 2167.64 | 608.75 | 1558.89 | 219804.08 |
| 49 | 2029-06 | 2163.36 | 604.46 | 1558.89 | 218245.19 |
| 50 | 2029-07 | 2159.07 | 600.17 | 1558.89 | 216686.29 |
| 51 | 2029-08 | 2154.78 | 595.89 | 1558.89 | 215127.40 |
| 52 | 2029-09 | 2150.49 | 591.60 | 1558.89 | 213568.50 |
| 53 | 2029-10 | 2146.21 | 587.31 | 1558.89 | 212009.61 |
| 54 | 2029-11 | 2141.92 | 583.03 | 1558.89 | 210450.71 |
| 55 | 2029-12 | 2137.63 | 578.74 | 1558.89 | 208891.82 |
| 56 | 2030-01 | 2133.35 | 574.45 | 1558.89 | 207332.93 |
| 57 | 2030-02 | 2129.06 | 570.17 | 1558.89 | 205774.03 |
| 58 | 2030-03 | 2124.77 | 565.88 | 1558.89 | 204215.14 |
| 59 | 2030-04 | 2120.49 | 561.59 | 1558.89 | 202656.24 |
| 60 | 2030-05 | 2116.20 | 557.30 | 1558.89 | 201097.35 |
| 61 | 2030-06 | 2111.91 | 553.02 | 1558.89 | 199538.46 |
| 62 | 2030-07 | 2107.62 | 548.73 | 1558.89 | 197979.56 |
| 63 | 2030-08 | 2103.34 | 544.44 | 1558.89 | 196420.67 |
| 64 | 2030-09 | 2099.05 | 540.16 | 1558.89 | 194861.77 |
| 65 | 2030-10 | 2094.76 | 535.87 | 1558.89 | 193302.88 |
| 66 | 2030-11 | 2090.48 | 531.58 | 1558.89 | 191743.98 |
| 67 | 2030-12 | 2086.19 | 527.30 | 1558.89 | 190185.09 |
| 68 | 2031-01 | 2081.90 | 523.01 | 1558.89 | 188626.20 |
| 69 | 2031-02 | 2077.62 | 518.72 | 1558.89 | 187067.30 |
| 70 | 2031-03 | 2073.33 | 514.44 | 1558.89 | 185508.41 |
| 71 | 2031-04 | 2069.04 | 510.15 | 1558.89 | 183949.51 |
| 72 | 2031-05 | 2064.76 | 505.86 | 1558.89 | 182390.62 |
| 73 | 2031-06 | 2060.47 | 501.57 | 1558.89 | 180831.72 |
| 74 | 2031-07 | 2056.18 | 497.29 | 1558.89 | 179272.83 |
| 75 | 2031-08 | 2051.89 | 493.00 | 1558.89 | 177713.94 |
| 76 | 2031-09 | 2047.61 | 488.71 | 1558.89 | 176155.04 |
| 77 | 2031-10 | 2043.32 | 484.43 | 1558.89 | 174596.15 |
| 78 | 2031-11 | 2039.03 | 480.14 | 1558.89 | 173037.25 |
| 79 | 2031-12 | 2034.75 | 475.85 | 1558.89 | 171478.36 |
| 80 | 2032-01 | 2030.46 | 471.57 | 1558.89 | 169919.47 |
| 81 | 2032-02 | 2026.17 | 467.28 | 1558.89 | 168360.57 |
| 82 | 2032-03 | 2021.89 | 462.99 | 1558.89 | 166801.68 |
| 83 | 2032-04 | 2017.60 | 458.70 | 1558.89 | 165242.78 |
| 84 | 2032-05 | 2013.31 | 454.42 | 1558.89 | 163683.89 |
| 85 | 2032-06 | 2009.02 | 450.13 | 1558.89 | 162124.99 |
| 86 | 2032-07 | 2004.74 | 445.84 | 1558.89 | 160566.10 |
| 87 | 2032-08 | 2000.45 | 441.56 | 1558.89 | 159007.21 |
| 88 | 2032-09 | 1996.16 | 437.27 | 1558.89 | 157448.31 |
| 89 | 2032-10 | 1991.88 | 432.98 | 1558.89 | 155889.42 |
| 90 | 2032-11 | 1987.59 | 428.70 | 1558.89 | 154330.52 |
| 91 | 2032-12 | 1983.30 | 424.41 | 1558.89 | 152771.63 |
| 92 | 2033-01 | 1979.02 | 420.12 | 1558.89 | 151212.74 |
| 93 | 2033-02 | 1974.73 | 415.84 | 1558.89 | 149653.84 |
| 94 | 2033-03 | 1970.44 | 411.55 | 1558.89 | 148094.95 |
| 95 | 2033-04 | 1966.16 | 407.26 | 1558.89 | 146536.05 |
| 96 | 2033-05 | 1961.87 | 402.97 | 1558.89 | 144977.16 |
| 97 | 2033-06 | 1957.58 | 398.69 | 1558.89 | 143418.26 |
| 98 | 2033-07 | 1953.29 | 394.40 | 1558.89 | 141859.37 |
| 99 | 2033-08 | 1949.01 | 390.11 | 1558.89 | 140300.48 |
| 100 | 2033-09 | 1944.72 | 385.83 | 1558.89 | 138741.58 |
| 101 | 2033-10 | 1940.43 | 381.54 | 1558.89 | 137182.69 |
| 102 | 2033-11 | 1936.15 | 377.25 | 1558.89 | 135623.79 |
| 103 | 2033-12 | 1931.86 | 372.97 | 1558.89 | 134064.90 |
| 104 | 2034-01 | 1927.57 | 368.68 | 1558.89 | 132506.01 |
| 105 | 2034-02 | 1923.29 | 364.39 | 1558.89 | 130947.11 |
| 106 | 2034-03 | 1919.00 | 360.10 | 1558.89 | 129388.22 |
| 107 | 2034-04 | 1914.71 | 355.82 | 1558.89 | 127829.32 |
| 108 | 2034-05 | 1910.42 | 351.53 | 1558.89 | 126270.43 |
| 109 | 2034-06 | 1906.14 | 347.24 | 1558.89 | 124711.53 |
| 110 | 2034-07 | 1901.85 | 342.96 | 1558.89 | 123152.64 |
| 111 | 2034-08 | 1897.56 | 338.67 | 1558.89 | 121593.75 |
| 112 | 2034-09 | 1893.28 | 334.38 | 1558.89 | 120034.85 |
| 113 | 2034-10 | 1888.99 | 330.10 | 1558.89 | 118475.96 |
| 114 | 2034-11 | 1884.70 | 325.81 | 1558.89 | 116917.06 |
| 115 | 2034-12 | 1880.42 | 321.52 | 1558.89 | 115358.17 |
| 116 | 2035-01 | 1876.13 | 317.23 | 1558.89 | 113799.28 |
| 117 | 2035-02 | 1871.84 | 312.95 | 1558.89 | 112240.38 |
| 118 | 2035-03 | 1867.56 | 308.66 | 1558.89 | 110681.49 |
| 119 | 2035-04 | 1863.27 | 304.37 | 1558.89 | 109122.59 |
| 120 | 2035-05 | 1858.98 | 300.09 | 1558.89 | 107563.70 |
| 121 | 2035-06 | 1854.69 | 295.80 | 1558.89 | 106004.80 |
| 122 | 2035-07 | 1850.41 | 291.51 | 1558.89 | 104445.91 |
| 123 | 2035-08 | 1846.12 | 287.23 | 1558.89 | 102887.02 |
| 124 | 2035-09 | 1841.83 | 282.94 | 1558.89 | 101328.12 |
| 125 | 2035-10 | 1837.55 | 278.65 | 1558.89 | 99769.23 |
| 126 | 2035-11 | 1833.26 | 274.37 | 1558.89 | 98210.33 |
| 127 | 2035-12 | 1828.97 | 270.08 | 1558.89 | 96651.44 |
| 128 | 2036-01 | 1824.69 | 265.79 | 1558.89 | 95092.54 |
| 129 | 2036-02 | 1820.40 | 261.50 | 1558.89 | 93533.65 |
| 130 | 2036-03 | 1816.11 | 257.22 | 1558.89 | 91974.76 |
| 131 | 2036-04 | 1811.82 | 252.93 | 1558.89 | 90415.86 |
| 132 | 2036-05 | 1807.54 | 248.64 | 1558.89 | 88856.97 |
| 133 | 2036-06 | 1803.25 | 244.36 | 1558.89 | 87298.07 |
| 134 | 2036-07 | 1798.96 | 240.07 | 1558.89 | 85739.18 |
| 135 | 2036-08 | 1794.68 | 235.78 | 1558.89 | 84180.29 |
| 136 | 2036-09 | 1790.39 | 231.50 | 1558.89 | 82621.39 |
| 137 | 2036-10 | 1786.10 | 227.21 | 1558.89 | 81062.50 |
| 138 | 2036-11 | 1781.82 | 222.92 | 1558.89 | 79503.60 |
| 139 | 2036-12 | 1777.53 | 218.63 | 1558.89 | 77944.71 |
| 140 | 2037-01 | 1773.24 | 214.35 | 1558.89 | 76385.81 |
| 141 | 2037-02 | 1768.96 | 210.06 | 1558.89 | 74826.92 |
| 142 | 2037-03 | 1764.67 | 205.77 | 1558.89 | 73268.03 |
| 143 | 2037-04 | 1760.38 | 201.49 | 1558.89 | 71709.13 |
| 144 | 2037-05 | 1756.09 | 197.20 | 1558.89 | 70150.24 |
| 145 | 2037-06 | 1751.81 | 192.91 | 1558.89 | 68591.34 |
| 146 | 2037-07 | 1747.52 | 188.63 | 1558.89 | 67032.45 |
| 147 | 2037-08 | 1743.23 | 184.34 | 1558.89 | 65473.56 |
| 148 | 2037-09 | 1738.95 | 180.05 | 1558.89 | 63914.66 |
| 149 | 2037-10 | 1734.66 | 175.77 | 1558.89 | 62355.77 |
| 150 | 2037-11 | 1730.37 | 171.48 | 1558.89 | 60796.87 |
| 151 | 2037-12 | 1726.09 | 167.19 | 1558.89 | 59237.98 |
| 152 | 2038-01 | 1721.80 | 162.90 | 1558.89 | 57679.08 |
| 153 | 2038-02 | 1717.51 | 158.62 | 1558.89 | 56120.19 |
| 154 | 2038-03 | 1713.22 | 154.33 | 1558.89 | 54561.30 |
| 155 | 2038-04 | 1708.94 | 150.04 | 1558.89 | 53002.40 |
| 156 | 2038-05 | 1704.65 | 145.76 | 1558.89 | 51443.51 |
| 157 | 2038-06 | 1700.36 | 141.47 | 1558.89 | 49884.61 |
| 158 | 2038-07 | 1696.08 | 137.18 | 1558.89 | 48325.72 |
| 159 | 2038-08 | 1691.79 | 132.90 | 1558.89 | 46766.83 |
| 160 | 2038-09 | 1687.50 | 128.61 | 1558.89 | 45207.93 |
| 161 | 2038-10 | 1683.22 | 124.32 | 1558.89 | 43649.04 |
| 162 | 2038-11 | 1678.93 | 120.03 | 1558.89 | 42090.14 |
| 163 | 2038-12 | 1674.64 | 115.75 | 1558.89 | 40531.25 |
| 164 | 2039-01 | 1670.36 | 111.46 | 1558.89 | 38972.35 |
| 165 | 2039-02 | 1666.07 | 107.17 | 1558.89 | 37413.46 |
| 166 | 2039-03 | 1661.78 | 102.89 | 1558.89 | 35854.57 |
| 167 | 2039-04 | 1657.49 | 98.60 | 1558.89 | 34295.67 |
| 168 | 2039-05 | 1653.21 | 94.31 | 1558.89 | 32736.78 |
| 169 | 2039-06 | 1648.92 | 90.03 | 1558.89 | 31177.88 |
| 170 | 2039-07 | 1644.63 | 85.74 | 1558.89 | 29618.99 |
| 171 | 2039-08 | 1640.35 | 81.45 | 1558.89 | 28060.10 |
| 172 | 2039-09 | 1636.06 | 77.17 | 1558.89 | 26501.20 |
| 173 | 2039-10 | 1631.77 | 72.88 | 1558.89 | 24942.31 |
| 174 | 2039-11 | 1627.49 | 68.59 | 1558.89 | 23383.41 |
| 175 | 2039-12 | 1623.20 | 64.30 | 1558.89 | 21824.52 |
| 176 | 2040-01 | 1618.91 | 60.02 | 1558.89 | 20265.62 |
| 177 | 2040-02 | 1614.62 | 55.73 | 1558.89 | 18706.73 |
| 178 | 2040-03 | 1610.34 | 51.44 | 1558.89 | 17147.84 |
| 179 | 2040-04 | 1606.05 | 47.16 | 1558.89 | 15588.94 |
| 180 | 2040-05 | 1601.76 | 42.87 | 1558.89 | 14030.05 |
| 181 | 2040-06 | 1597.48 | 38.58 | 1558.89 | 12471.15 |
| 182 | 2040-07 | 1593.19 | 34.30 | 1558.89 | 10912.26 |
| 183 | 2040-08 | 1588.90 | 30.01 | 1558.89 | 9353.37 |
| 184 | 2040-09 | 1584.62 | 25.72 | 1558.89 | 7794.47 |
| 185 | 2040-10 | 1580.33 | 21.43 | 1558.89 | 6235.58 |
| 186 | 2040-11 | 1576.04 | 17.15 | 1558.89 | 4676.68 |
| 187 | 2040-12 | 1571.76 | 12.86 | 1558.89 | 3117.79 |
| 188 | 2041-01 | 1567.47 | 8.57 | 1558.89 | 1558.89 |
| 189 | 2041-02 | 1563.18 | 4.29 | 1558.89 | 0.00 |