贷款36.19万（商业贷款）房贷，还款15年4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：36.19万
还款月数：15年4个月
每月还款：2491.32元
利息总额：9.65万
本息合计：45.84万
| 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 | 2491.32 | 965.09 | 1526.23 | 360382.83 |
| 2 | 2025-07 | 2491.32 | 961.02 | 1530.30 | 358852.54 |
| 3 | 2025-08 | 2491.32 | 956.94 | 1534.38 | 357318.16 |
| 4 | 2025-09 | 2491.32 | 952.85 | 1538.47 | 355779.70 |
| 5 | 2025-10 | 2491.32 | 948.75 | 1542.57 | 354237.13 |
| 6 | 2025-11 | 2491.32 | 944.63 | 1546.68 | 352690.44 |
| 7 | 2025-12 | 2491.32 | 940.51 | 1550.81 | 351139.63 |
| 8 | 2026-01 | 2491.32 | 936.37 | 1554.94 | 349584.69 |
| 9 | 2026-02 | 2491.32 | 932.23 | 1559.09 | 348025.60 |
| 10 | 2026-03 | 2491.32 | 928.07 | 1563.25 | 346462.35 |
| 11 | 2026-04 | 2491.32 | 923.90 | 1567.42 | 344894.94 |
| 12 | 2026-05 | 2491.32 | 919.72 | 1571.60 | 343323.34 |
| 13 | 2026-06 | 2491.32 | 915.53 | 1575.79 | 341747.55 |
| 14 | 2026-07 | 2491.32 | 911.33 | 1579.99 | 340167.56 |
| 15 | 2026-08 | 2491.32 | 907.11 | 1584.20 | 338583.36 |
| 16 | 2026-09 | 2491.32 | 902.89 | 1588.43 | 336994.93 |
| 17 | 2026-10 | 2491.32 | 898.65 | 1592.66 | 335402.27 |
| 18 | 2026-11 | 2491.32 | 894.41 | 1596.91 | 333805.36 |
| 19 | 2026-12 | 2491.32 | 890.15 | 1601.17 | 332204.19 |
| 20 | 2027-01 | 2491.32 | 885.88 | 1605.44 | 330598.76 |
| 21 | 2027-02 | 2491.32 | 881.60 | 1609.72 | 328989.04 |
| 22 | 2027-03 | 2491.32 | 877.30 | 1614.01 | 327375.02 |
| 23 | 2027-04 | 2491.32 | 873.00 | 1618.32 | 325756.71 |
| 24 | 2027-05 | 2491.32 | 868.68 | 1622.63 | 324134.08 |
| 25 | 2027-06 | 2491.32 | 864.36 | 1626.96 | 322507.12 |
| 26 | 2027-07 | 2491.32 | 860.02 | 1631.30 | 320875.82 |
| 27 | 2027-08 | 2491.32 | 855.67 | 1635.65 | 319240.17 |
| 28 | 2027-09 | 2491.32 | 851.31 | 1640.01 | 317600.16 |
| 29 | 2027-10 | 2491.32 | 846.93 | 1644.38 | 315955.78 |
| 30 | 2027-11 | 2491.32 | 842.55 | 1648.77 | 314307.02 |
| 31 | 2027-12 | 2491.32 | 838.15 | 1653.16 | 312653.85 |
| 32 | 2028-01 | 2491.32 | 833.74 | 1657.57 | 310996.28 |
| 33 | 2028-02 | 2491.32 | 829.32 | 1661.99 | 309334.29 |
| 34 | 2028-03 | 2491.32 | 824.89 | 1666.42 | 307667.86 |
| 35 | 2028-04 | 2491.32 | 820.45 | 1670.87 | 305996.99 |
| 36 | 2028-05 | 2491.32 | 815.99 | 1675.32 | 304321.67 |
| 37 | 2028-06 | 2491.32 | 811.52 | 1679.79 | 302641.88 |
| 38 | 2028-07 | 2491.32 | 807.05 | 1684.27 | 300957.61 |
| 39 | 2028-08 | 2491.32 | 802.55 | 1688.76 | 299268.84 |
| 40 | 2028-09 | 2491.32 | 798.05 | 1693.27 | 297575.58 |
| 41 | 2028-10 | 2491.32 | 793.53 | 1697.78 | 295877.80 |
| 42 | 2028-11 | 2491.32 | 789.01 | 1702.31 | 294175.49 |
| 43 | 2028-12 | 2491.32 | 784.47 | 1706.85 | 292468.64 |
| 44 | 2029-01 | 2491.32 | 779.92 | 1711.40 | 290757.24 |
| 45 | 2029-02 | 2491.32 | 775.35 | 1715.96 | 289041.28 |
| 46 | 2029-03 | 2491.32 | 770.78 | 1720.54 | 287320.74 |
| 47 | 2029-04 | 2491.32 | 766.19 | 1725.13 | 285595.61 |
| 48 | 2029-05 | 2491.32 | 761.59 | 1729.73 | 283865.88 |
| 49 | 2029-06 | 2491.32 | 756.98 | 1734.34 | 282131.54 |
| 50 | 2029-07 | 2491.32 | 752.35 | 1738.97 | 280392.58 |
| 51 | 2029-08 | 2491.32 | 747.71 | 1743.60 | 278648.98 |
| 52 | 2029-09 | 2491.32 | 743.06 | 1748.25 | 276900.72 |
| 53 | 2029-10 | 2491.32 | 738.40 | 1752.91 | 275147.81 |
| 54 | 2029-11 | 2491.32 | 733.73 | 1757.59 | 273390.22 |
| 55 | 2029-12 | 2491.32 | 729.04 | 1762.28 | 271627.95 |
| 56 | 2030-01 | 2491.32 | 724.34 | 1766.97 | 269860.97 |
| 57 | 2030-02 | 2491.32 | 719.63 | 1771.69 | 268089.28 |
| 58 | 2030-03 | 2491.32 | 714.90 | 1776.41 | 266312.87 |
| 59 | 2030-04 | 2491.32 | 710.17 | 1781.15 | 264531.72 |
| 60 | 2030-05 | 2491.32 | 705.42 | 1785.90 | 262745.83 |
| 61 | 2030-06 | 2491.32 | 700.66 | 1790.66 | 260955.17 |
| 62 | 2030-07 | 2491.32 | 695.88 | 1795.44 | 259159.73 |
| 63 | 2030-08 | 2491.32 | 691.09 | 1800.22 | 257359.51 |
| 64 | 2030-09 | 2491.32 | 686.29 | 1805.02 | 255554.48 |
| 65 | 2030-10 | 2491.32 | 681.48 | 1809.84 | 253744.65 |
| 66 | 2030-11 | 2491.32 | 676.65 | 1814.66 | 251929.98 |
| 67 | 2030-12 | 2491.32 | 671.81 | 1819.50 | 250110.48 |
| 68 | 2031-01 | 2491.32 | 666.96 | 1824.35 | 248286.12 |
| 69 | 2031-02 | 2491.32 | 662.10 | 1829.22 | 246456.91 |
| 70 | 2031-03 | 2491.32 | 657.22 | 1834.10 | 244622.81 |
| 71 | 2031-04 | 2491.32 | 652.33 | 1838.99 | 242783.82 |
| 72 | 2031-05 | 2491.32 | 647.42 | 1843.89 | 240939.93 |
| 73 | 2031-06 | 2491.32 | 642.51 | 1848.81 | 239091.12 |
| 74 | 2031-07 | 2491.32 | 637.58 | 1853.74 | 237237.38 |
| 75 | 2031-08 | 2491.32 | 632.63 | 1858.68 | 235378.69 |
| 76 | 2031-09 | 2491.32 | 627.68 | 1863.64 | 233515.06 |
| 77 | 2031-10 | 2491.32 | 622.71 | 1868.61 | 231646.45 |
| 78 | 2031-11 | 2491.32 | 617.72 | 1873.59 | 229772.85 |
| 79 | 2031-12 | 2491.32 | 612.73 | 1878.59 | 227894.27 |
| 80 | 2032-01 | 2491.32 | 607.72 | 1883.60 | 226010.67 |
| 81 | 2032-02 | 2491.32 | 602.70 | 1888.62 | 224122.05 |
| 82 | 2032-03 | 2491.32 | 597.66 | 1893.66 | 222228.39 |
| 83 | 2032-04 | 2491.32 | 592.61 | 1898.71 | 220329.68 |
| 84 | 2032-05 | 2491.32 | 587.55 | 1903.77 | 218425.91 |
| 85 | 2032-06 | 2491.32 | 582.47 | 1908.85 | 216517.07 |
| 86 | 2032-07 | 2491.32 | 577.38 | 1913.94 | 214603.13 |
| 87 | 2032-08 | 2491.32 | 572.28 | 1919.04 | 212684.09 |
| 88 | 2032-09 | 2491.32 | 567.16 | 1924.16 | 210759.93 |
| 89 | 2032-10 | 2491.32 | 562.03 | 1929.29 | 208830.64 |
| 90 | 2032-11 | 2491.32 | 556.88 | 1934.43 | 206896.20 |
| 91 | 2032-12 | 2491.32 | 551.72 | 1939.59 | 204956.61 |
| 92 | 2033-01 | 2491.32 | 546.55 | 1944.77 | 203011.85 |
| 93 | 2033-02 | 2491.32 | 541.36 | 1949.95 | 201061.90 |
| 94 | 2033-03 | 2491.32 | 536.17 | 1955.15 | 199106.74 |
| 95 | 2033-04 | 2491.32 | 530.95 | 1960.36 | 197146.38 |
| 96 | 2033-05 | 2491.32 | 525.72 | 1965.59 | 195180.79 |
| 97 | 2033-06 | 2491.32 | 520.48 | 1970.83 | 193209.95 |
| 98 | 2033-07 | 2491.32 | 515.23 | 1976.09 | 191233.86 |
| 99 | 2033-08 | 2491.32 | 509.96 | 1981.36 | 189252.51 |
| 100 | 2033-09 | 2491.32 | 504.67 | 1986.64 | 187265.86 |
| 101 | 2033-10 | 2491.32 | 499.38 | 1991.94 | 185273.92 |
| 102 | 2033-11 | 2491.32 | 494.06 | 1997.25 | 183276.67 |
| 103 | 2033-12 | 2491.32 | 488.74 | 2002.58 | 181274.09 |
| 104 | 2034-01 | 2491.32 | 483.40 | 2007.92 | 179266.17 |
| 105 | 2034-02 | 2491.32 | 478.04 | 2013.27 | 177252.90 |
| 106 | 2034-03 | 2491.32 | 472.67 | 2018.64 | 175234.26 |
| 107 | 2034-04 | 2491.32 | 467.29 | 2024.02 | 173210.23 |
| 108 | 2034-05 | 2491.32 | 461.89 | 2029.42 | 171180.81 |
| 109 | 2034-06 | 2491.32 | 456.48 | 2034.83 | 169145.98 |
| 110 | 2034-07 | 2491.32 | 451.06 | 2040.26 | 167105.72 |
| 111 | 2034-08 | 2491.32 | 445.62 | 2045.70 | 165060.02 |
| 112 | 2034-09 | 2491.32 | 440.16 | 2051.16 | 163008.86 |
| 113 | 2034-10 | 2491.32 | 434.69 | 2056.63 | 160952.24 |
| 114 | 2034-11 | 2491.32 | 429.21 | 2062.11 | 158890.13 |
| 115 | 2034-12 | 2491.32 | 423.71 | 2067.61 | 156822.52 |
| 116 | 2035-01 | 2491.32 | 418.19 | 2073.12 | 154749.39 |
| 117 | 2035-02 | 2491.32 | 412.67 | 2078.65 | 152670.74 |
| 118 | 2035-03 | 2491.32 | 407.12 | 2084.19 | 150586.55 |
| 119 | 2035-04 | 2491.32 | 401.56 | 2089.75 | 148496.80 |
| 120 | 2035-05 | 2491.32 | 395.99 | 2095.32 | 146401.47 |
| 121 | 2035-06 | 2491.32 | 390.40 | 2100.91 | 144300.56 |
| 122 | 2035-07 | 2491.32 | 384.80 | 2106.51 | 142194.05 |
| 123 | 2035-08 | 2491.32 | 379.18 | 2112.13 | 140081.91 |
| 124 | 2035-09 | 2491.32 | 373.55 | 2117.76 | 137964.15 |
| 125 | 2035-10 | 2491.32 | 367.90 | 2123.41 | 135840.74 |
| 126 | 2035-11 | 2491.32 | 362.24 | 2129.07 | 133711.66 |
| 127 | 2035-12 | 2491.32 | 356.56 | 2134.75 | 131576.91 |
| 128 | 2036-01 | 2491.32 | 350.87 | 2140.44 | 129436.47 |
| 129 | 2036-02 | 2491.32 | 345.16 | 2146.15 | 127290.32 |
| 130 | 2036-03 | 2491.32 | 339.44 | 2151.88 | 125138.44 |
| 131 | 2036-04 | 2491.32 | 333.70 | 2157.61 | 122980.83 |
| 132 | 2036-05 | 2491.32 | 327.95 | 2163.37 | 120817.46 |
| 133 | 2036-06 | 2491.32 | 322.18 | 2169.14 | 118648.33 |
| 134 | 2036-07 | 2491.32 | 316.40 | 2174.92 | 116473.40 |
| 135 | 2036-08 | 2491.32 | 310.60 | 2180.72 | 114292.68 |
| 136 | 2036-09 | 2491.32 | 304.78 | 2186.54 | 112106.15 |
| 137 | 2036-10 | 2491.32 | 298.95 | 2192.37 | 109913.78 |
| 138 | 2036-11 | 2491.32 | 293.10 | 2198.21 | 107715.57 |
| 139 | 2036-12 | 2491.32 | 287.24 | 2204.07 | 105511.50 |
| 140 | 2037-01 | 2491.32 | 281.36 | 2209.95 | 103301.54 |
| 141 | 2037-02 | 2491.32 | 275.47 | 2215.85 | 101085.70 |
| 142 | 2037-03 | 2491.32 | 269.56 | 2221.75 | 98863.94 |
| 143 | 2037-04 | 2491.32 | 263.64 | 2227.68 | 96636.27 |
| 144 | 2037-05 | 2491.32 | 257.70 | 2233.62 | 94402.65 |
| 145 | 2037-06 | 2491.32 | 251.74 | 2239.58 | 92163.07 |
| 146 | 2037-07 | 2491.32 | 245.77 | 2245.55 | 89917.52 |
| 147 | 2037-08 | 2491.32 | 239.78 | 2251.54 | 87665.99 |
| 148 | 2037-09 | 2491.32 | 233.78 | 2257.54 | 85408.45 |
| 149 | 2037-10 | 2491.32 | 227.76 | 2263.56 | 83144.89 |
| 150 | 2037-11 | 2491.32 | 221.72 | 2269.60 | 80875.29 |
| 151 | 2037-12 | 2491.32 | 215.67 | 2275.65 | 78599.64 |
| 152 | 2038-01 | 2491.32 | 209.60 | 2281.72 | 76317.92 |
| 153 | 2038-02 | 2491.32 | 203.51 | 2287.80 | 74030.12 |
| 154 | 2038-03 | 2491.32 | 197.41 | 2293.90 | 71736.22 |
| 155 | 2038-04 | 2491.32 | 191.30 | 2300.02 | 69436.20 |
| 156 | 2038-05 | 2491.32 | 185.16 | 2306.15 | 67130.05 |
| 157 | 2038-06 | 2491.32 | 179.01 | 2312.30 | 64817.75 |
| 158 | 2038-07 | 2491.32 | 172.85 | 2318.47 | 62499.28 |
| 159 | 2038-08 | 2491.32 | 166.66 | 2324.65 | 60174.63 |
| 160 | 2038-09 | 2491.32 | 160.47 | 2330.85 | 57843.78 |
| 161 | 2038-10 | 2491.32 | 154.25 | 2337.07 | 55506.71 |
| 162 | 2038-11 | 2491.32 | 148.02 | 2343.30 | 53163.41 |
| 163 | 2038-12 | 2491.32 | 141.77 | 2349.55 | 50813.87 |
| 164 | 2039-01 | 2491.32 | 135.50 | 2355.81 | 48458.05 |
| 165 | 2039-02 | 2491.32 | 129.22 | 2362.09 | 46095.96 |
| 166 | 2039-03 | 2491.32 | 122.92 | 2368.39 | 43727.56 |
| 167 | 2039-04 | 2491.32 | 116.61 | 2374.71 | 41352.86 |
| 168 | 2039-05 | 2491.32 | 110.27 | 2381.04 | 38971.81 |
| 169 | 2039-06 | 2491.32 | 103.92 | 2387.39 | 36584.42 |
| 170 | 2039-07 | 2491.32 | 97.56 | 2393.76 | 34190.67 |
| 171 | 2039-08 | 2491.32 | 91.18 | 2400.14 | 31790.52 |
| 172 | 2039-09 | 2491.32 | 84.77 | 2406.54 | 29383.98 |
| 173 | 2039-10 | 2491.32 | 78.36 | 2412.96 | 26971.02 |
| 174 | 2039-11 | 2491.32 | 71.92 | 2419.39 | 24551.63 |
| 175 | 2039-12 | 2491.32 | 65.47 | 2425.84 | 22125.79 |
| 176 | 2040-01 | 2491.32 | 59.00 | 2432.31 | 19693.47 |
| 177 | 2040-02 | 2491.32 | 52.52 | 2438.80 | 17254.67 |
| 178 | 2040-03 | 2491.32 | 46.01 | 2445.30 | 14809.37 |
| 179 | 2040-04 | 2491.32 | 39.49 | 2451.82 | 12357.54 |
| 180 | 2040-05 | 2491.32 | 32.95 | 2458.36 | 9899.18 |
| 181 | 2040-06 | 2491.32 | 26.40 | 2464.92 | 7434.26 |
| 182 | 2040-07 | 2491.32 | 19.82 | 2471.49 | 4962.77 |
| 183 | 2040-08 | 2491.32 | 13.23 | 2478.08 | 2484.69 |
| 184 | 2040-09 | 2491.32 | 6.63 | 2484.69 | 0.00 |
等额本金还款方式：
贷款总额：36.19万
还款月数：15年4个月
首月还款：2931.99元
每月递减：5.25元
利息总额：8.93万
本息合计：45.12万
节省利息：7222.18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 | 2931.99 | 965.09 | 1966.90 | 359942.16 |
| 2 | 2025-07 | 2926.74 | 959.85 | 1966.90 | 357975.27 |
| 3 | 2025-08 | 2921.50 | 954.60 | 1966.90 | 356008.37 |
| 4 | 2025-09 | 2916.25 | 949.36 | 1966.90 | 354041.47 |
| 5 | 2025-10 | 2911.01 | 944.11 | 1966.90 | 352074.57 |
| 6 | 2025-11 | 2905.76 | 938.87 | 1966.90 | 350107.68 |
| 7 | 2025-12 | 2900.52 | 933.62 | 1966.90 | 348140.78 |
| 8 | 2026-01 | 2895.27 | 928.38 | 1966.90 | 346173.88 |
| 9 | 2026-02 | 2890.03 | 923.13 | 1966.90 | 344206.99 |
| 10 | 2026-03 | 2884.78 | 917.89 | 1966.90 | 342240.09 |
| 11 | 2026-04 | 2879.54 | 912.64 | 1966.90 | 340273.19 |
| 12 | 2026-05 | 2874.29 | 907.40 | 1966.90 | 338306.30 |
| 13 | 2026-06 | 2869.05 | 902.15 | 1966.90 | 336339.40 |
| 14 | 2026-07 | 2863.80 | 896.91 | 1966.90 | 334372.50 |
| 15 | 2026-08 | 2858.56 | 891.66 | 1966.90 | 332405.60 |
| 16 | 2026-09 | 2853.31 | 886.41 | 1966.90 | 330438.71 |
| 17 | 2026-10 | 2848.07 | 881.17 | 1966.90 | 328471.81 |
| 18 | 2026-11 | 2842.82 | 875.92 | 1966.90 | 326504.91 |
| 19 | 2026-12 | 2837.58 | 870.68 | 1966.90 | 324538.02 |
| 20 | 2027-01 | 2832.33 | 865.43 | 1966.90 | 322571.12 |
| 21 | 2027-02 | 2827.09 | 860.19 | 1966.90 | 320604.22 |
| 22 | 2027-03 | 2821.84 | 854.94 | 1966.90 | 318637.32 |
| 23 | 2027-04 | 2816.60 | 849.70 | 1966.90 | 316670.43 |
| 24 | 2027-05 | 2811.35 | 844.45 | 1966.90 | 314703.53 |
| 25 | 2027-06 | 2806.11 | 839.21 | 1966.90 | 312736.63 |
| 26 | 2027-07 | 2800.86 | 833.96 | 1966.90 | 310769.74 |
| 27 | 2027-08 | 2795.62 | 828.72 | 1966.90 | 308802.84 |
| 28 | 2027-09 | 2790.37 | 823.47 | 1966.90 | 306835.94 |
| 29 | 2027-10 | 2785.13 | 818.23 | 1966.90 | 304869.05 |
| 30 | 2027-11 | 2779.88 | 812.98 | 1966.90 | 302902.15 |
| 31 | 2027-12 | 2774.64 | 807.74 | 1966.90 | 300935.25 |
| 32 | 2028-01 | 2769.39 | 802.49 | 1966.90 | 298968.35 |
| 33 | 2028-02 | 2764.15 | 797.25 | 1966.90 | 297001.46 |
| 34 | 2028-03 | 2758.90 | 792.00 | 1966.90 | 295034.56 |
| 35 | 2028-04 | 2753.66 | 786.76 | 1966.90 | 293067.66 |
| 36 | 2028-05 | 2748.41 | 781.51 | 1966.90 | 291100.77 |
| 37 | 2028-06 | 2743.17 | 776.27 | 1966.90 | 289133.87 |
| 38 | 2028-07 | 2737.92 | 771.02 | 1966.90 | 287166.97 |
| 39 | 2028-08 | 2732.68 | 765.78 | 1966.90 | 285200.07 |
| 40 | 2028-09 | 2727.43 | 760.53 | 1966.90 | 283233.18 |
| 41 | 2028-10 | 2722.19 | 755.29 | 1966.90 | 281266.28 |
| 42 | 2028-11 | 2716.94 | 750.04 | 1966.90 | 279299.38 |
| 43 | 2028-12 | 2711.70 | 744.80 | 1966.90 | 277332.49 |
| 44 | 2029-01 | 2706.45 | 739.55 | 1966.90 | 275365.59 |
| 45 | 2029-02 | 2701.21 | 734.31 | 1966.90 | 273398.69 |
| 46 | 2029-03 | 2695.96 | 729.06 | 1966.90 | 271431.79 |
| 47 | 2029-04 | 2690.72 | 723.82 | 1966.90 | 269464.90 |
| 48 | 2029-05 | 2685.47 | 718.57 | 1966.90 | 267498.00 |
| 49 | 2029-06 | 2680.23 | 713.33 | 1966.90 | 265531.10 |
| 50 | 2029-07 | 2674.98 | 708.08 | 1966.90 | 263564.21 |
| 51 | 2029-08 | 2669.73 | 702.84 | 1966.90 | 261597.31 |
| 52 | 2029-09 | 2664.49 | 697.59 | 1966.90 | 259630.41 |
| 53 | 2029-10 | 2659.24 | 692.35 | 1966.90 | 257663.52 |
| 54 | 2029-11 | 2654.00 | 687.10 | 1966.90 | 255696.62 |
| 55 | 2029-12 | 2648.75 | 681.86 | 1966.90 | 253729.72 |
| 56 | 2030-01 | 2643.51 | 676.61 | 1966.90 | 251762.82 |
| 57 | 2030-02 | 2638.26 | 671.37 | 1966.90 | 249795.93 |
| 58 | 2030-03 | 2633.02 | 666.12 | 1966.90 | 247829.03 |
| 59 | 2030-04 | 2627.77 | 660.88 | 1966.90 | 245862.13 |
| 60 | 2030-05 | 2622.53 | 655.63 | 1966.90 | 243895.24 |
| 61 | 2030-06 | 2617.28 | 650.39 | 1966.90 | 241928.34 |
| 62 | 2030-07 | 2612.04 | 645.14 | 1966.90 | 239961.44 |
| 63 | 2030-08 | 2606.79 | 639.90 | 1966.90 | 237994.54 |
| 64 | 2030-09 | 2601.55 | 634.65 | 1966.90 | 236027.65 |
| 65 | 2030-10 | 2596.30 | 629.41 | 1966.90 | 234060.75 |
| 66 | 2030-11 | 2591.06 | 624.16 | 1966.90 | 232093.85 |
| 67 | 2030-12 | 2585.81 | 618.92 | 1966.90 | 230126.96 |
| 68 | 2031-01 | 2580.57 | 613.67 | 1966.90 | 228160.06 |
| 69 | 2031-02 | 2575.32 | 608.43 | 1966.90 | 226193.16 |
| 70 | 2031-03 | 2570.08 | 603.18 | 1966.90 | 224226.27 |
| 71 | 2031-04 | 2564.83 | 597.94 | 1966.90 | 222259.37 |
| 72 | 2031-05 | 2559.59 | 592.69 | 1966.90 | 220292.47 |
| 73 | 2031-06 | 2554.34 | 587.45 | 1966.90 | 218325.57 |
| 74 | 2031-07 | 2549.10 | 582.20 | 1966.90 | 216358.68 |
| 75 | 2031-08 | 2543.85 | 576.96 | 1966.90 | 214391.78 |
| 76 | 2031-09 | 2538.61 | 571.71 | 1966.90 | 212424.88 |
| 77 | 2031-10 | 2533.36 | 566.47 | 1966.90 | 210457.99 |
| 78 | 2031-11 | 2528.12 | 561.22 | 1966.90 | 208491.09 |
| 79 | 2031-12 | 2522.87 | 555.98 | 1966.90 | 206524.19 |
| 80 | 2032-01 | 2517.63 | 550.73 | 1966.90 | 204557.29 |
| 81 | 2032-02 | 2512.38 | 545.49 | 1966.90 | 202590.40 |
| 82 | 2032-03 | 2507.14 | 540.24 | 1966.90 | 200623.50 |
| 83 | 2032-04 | 2501.89 | 535.00 | 1966.90 | 198656.60 |
| 84 | 2032-05 | 2496.65 | 529.75 | 1966.90 | 196689.71 |
| 85 | 2032-06 | 2491.40 | 524.51 | 1966.90 | 194722.81 |
| 86 | 2032-07 | 2486.16 | 519.26 | 1966.90 | 192755.91 |
| 87 | 2032-08 | 2480.91 | 514.02 | 1966.90 | 190789.02 |
| 88 | 2032-09 | 2475.67 | 508.77 | 1966.90 | 188822.12 |
| 89 | 2032-10 | 2470.42 | 503.53 | 1966.90 | 186855.22 |
| 90 | 2032-11 | 2465.18 | 498.28 | 1966.90 | 184888.32 |
| 91 | 2032-12 | 2459.93 | 493.04 | 1966.90 | 182921.43 |
| 92 | 2033-01 | 2454.69 | 487.79 | 1966.90 | 180954.53 |
| 93 | 2033-02 | 2449.44 | 482.55 | 1966.90 | 178987.63 |
| 94 | 2033-03 | 2444.20 | 477.30 | 1966.90 | 177020.74 |
| 95 | 2033-04 | 2438.95 | 472.06 | 1966.90 | 175053.84 |
| 96 | 2033-05 | 2433.71 | 466.81 | 1966.90 | 173086.94 |
| 97 | 2033-06 | 2428.46 | 461.57 | 1966.90 | 171120.04 |
| 98 | 2033-07 | 2423.22 | 456.32 | 1966.90 | 169153.15 |
| 99 | 2033-08 | 2417.97 | 451.08 | 1966.90 | 167186.25 |
| 100 | 2033-09 | 2412.73 | 445.83 | 1966.90 | 165219.35 |
| 101 | 2033-10 | 2407.48 | 440.58 | 1966.90 | 163252.46 |
| 102 | 2033-11 | 2402.24 | 435.34 | 1966.90 | 161285.56 |
| 103 | 2033-12 | 2396.99 | 430.09 | 1966.90 | 159318.66 |
| 104 | 2034-01 | 2391.75 | 424.85 | 1966.90 | 157351.77 |
| 105 | 2034-02 | 2386.50 | 419.60 | 1966.90 | 155384.87 |
| 106 | 2034-03 | 2381.26 | 414.36 | 1966.90 | 153417.97 |
| 107 | 2034-04 | 2376.01 | 409.11 | 1966.90 | 151451.07 |
| 108 | 2034-05 | 2370.77 | 403.87 | 1966.90 | 149484.18 |
| 109 | 2034-06 | 2365.52 | 398.62 | 1966.90 | 147517.28 |
| 110 | 2034-07 | 2360.28 | 393.38 | 1966.90 | 145550.38 |
| 111 | 2034-08 | 2355.03 | 388.13 | 1966.90 | 143583.49 |
| 112 | 2034-09 | 2349.79 | 382.89 | 1966.90 | 141616.59 |
| 113 | 2034-10 | 2344.54 | 377.64 | 1966.90 | 139649.69 |
| 114 | 2034-11 | 2339.30 | 372.40 | 1966.90 | 137682.79 |
| 115 | 2034-12 | 2334.05 | 367.15 | 1966.90 | 135715.90 |
| 116 | 2035-01 | 2328.81 | 361.91 | 1966.90 | 133749.00 |
| 117 | 2035-02 | 2323.56 | 356.66 | 1966.90 | 131782.10 |
| 118 | 2035-03 | 2318.32 | 351.42 | 1966.90 | 129815.21 |
| 119 | 2035-04 | 2313.07 | 346.17 | 1966.90 | 127848.31 |
| 120 | 2035-05 | 2307.83 | 340.93 | 1966.90 | 125881.41 |
| 121 | 2035-06 | 2302.58 | 335.68 | 1966.90 | 123914.52 |
| 122 | 2035-07 | 2297.34 | 330.44 | 1966.90 | 121947.62 |
| 123 | 2035-08 | 2292.09 | 325.19 | 1966.90 | 119980.72 |
| 124 | 2035-09 | 2286.85 | 319.95 | 1966.90 | 118013.82 |
| 125 | 2035-10 | 2281.60 | 314.70 | 1966.90 | 116046.93 |
| 126 | 2035-11 | 2276.36 | 309.46 | 1966.90 | 114080.03 |
| 127 | 2035-12 | 2271.11 | 304.21 | 1966.90 | 112113.13 |
| 128 | 2036-01 | 2265.87 | 298.97 | 1966.90 | 110146.24 |
| 129 | 2036-02 | 2260.62 | 293.72 | 1966.90 | 108179.34 |
| 130 | 2036-03 | 2255.38 | 288.48 | 1966.90 | 106212.44 |
| 131 | 2036-04 | 2250.13 | 283.23 | 1966.90 | 104245.54 |
| 132 | 2036-05 | 2244.89 | 277.99 | 1966.90 | 102278.65 |
| 133 | 2036-06 | 2239.64 | 272.74 | 1966.90 | 100311.75 |
| 134 | 2036-07 | 2234.40 | 267.50 | 1966.90 | 98344.85 |
| 135 | 2036-08 | 2229.15 | 262.25 | 1966.90 | 96377.96 |
| 136 | 2036-09 | 2223.90 | 257.01 | 1966.90 | 94411.06 |
| 137 | 2036-10 | 2218.66 | 251.76 | 1966.90 | 92444.16 |
| 138 | 2036-11 | 2213.41 | 246.52 | 1966.90 | 90477.26 |
| 139 | 2036-12 | 2208.17 | 241.27 | 1966.90 | 88510.37 |
| 140 | 2037-01 | 2202.92 | 236.03 | 1966.90 | 86543.47 |
| 141 | 2037-02 | 2197.68 | 230.78 | 1966.90 | 84576.57 |
| 142 | 2037-03 | 2192.43 | 225.54 | 1966.90 | 82609.68 |
| 143 | 2037-04 | 2187.19 | 220.29 | 1966.90 | 80642.78 |
| 144 | 2037-05 | 2181.94 | 215.05 | 1966.90 | 78675.88 |
| 145 | 2037-06 | 2176.70 | 209.80 | 1966.90 | 76708.99 |
| 146 | 2037-07 | 2171.45 | 204.56 | 1966.90 | 74742.09 |
| 147 | 2037-08 | 2166.21 | 199.31 | 1966.90 | 72775.19 |
| 148 | 2037-09 | 2160.96 | 194.07 | 1966.90 | 70808.29 |
| 149 | 2037-10 | 2155.72 | 188.82 | 1966.90 | 68841.40 |
| 150 | 2037-11 | 2150.47 | 183.58 | 1966.90 | 66874.50 |
| 151 | 2037-12 | 2145.23 | 178.33 | 1966.90 | 64907.60 |
| 152 | 2038-01 | 2139.98 | 173.09 | 1966.90 | 62940.71 |
| 153 | 2038-02 | 2134.74 | 167.84 | 1966.90 | 60973.81 |
| 154 | 2038-03 | 2129.49 | 162.60 | 1966.90 | 59006.91 |
| 155 | 2038-04 | 2124.25 | 157.35 | 1966.90 | 57040.01 |
| 156 | 2038-05 | 2119.00 | 152.11 | 1966.90 | 55073.12 |
| 157 | 2038-06 | 2113.76 | 146.86 | 1966.90 | 53106.22 |
| 158 | 2038-07 | 2108.51 | 141.62 | 1966.90 | 51139.32 |
| 159 | 2038-08 | 2103.27 | 136.37 | 1966.90 | 49172.43 |
| 160 | 2038-09 | 2098.02 | 131.13 | 1966.90 | 47205.53 |
| 161 | 2038-10 | 2092.78 | 125.88 | 1966.90 | 45238.63 |
| 162 | 2038-11 | 2087.53 | 120.64 | 1966.90 | 43271.74 |
| 163 | 2038-12 | 2082.29 | 115.39 | 1966.90 | 41304.84 |
| 164 | 2039-01 | 2077.04 | 110.15 | 1966.90 | 39337.94 |
| 165 | 2039-02 | 2071.80 | 104.90 | 1966.90 | 37371.04 |
| 166 | 2039-03 | 2066.55 | 99.66 | 1966.90 | 35404.15 |
| 167 | 2039-04 | 2061.31 | 94.41 | 1966.90 | 33437.25 |
| 168 | 2039-05 | 2056.06 | 89.17 | 1966.90 | 31470.35 |
| 169 | 2039-06 | 2050.82 | 83.92 | 1966.90 | 29503.46 |
| 170 | 2039-07 | 2045.57 | 78.68 | 1966.90 | 27536.56 |
| 171 | 2039-08 | 2040.33 | 73.43 | 1966.90 | 25569.66 |
| 172 | 2039-09 | 2035.08 | 68.19 | 1966.90 | 23602.76 |
| 173 | 2039-10 | 2029.84 | 62.94 | 1966.90 | 21635.87 |
| 174 | 2039-11 | 2024.59 | 57.70 | 1966.90 | 19668.97 |
| 175 | 2039-12 | 2019.35 | 52.45 | 1966.90 | 17702.07 |
| 176 | 2040-01 | 2014.10 | 47.21 | 1966.90 | 15735.18 |
| 177 | 2040-02 | 2008.86 | 41.96 | 1966.90 | 13768.28 |
| 178 | 2040-03 | 2003.61 | 36.72 | 1966.90 | 11801.38 |
| 179 | 2040-04 | 1998.37 | 31.47 | 1966.90 | 9834.49 |
| 180 | 2040-05 | 1993.12 | 26.23 | 1966.90 | 7867.59 |
| 181 | 2040-06 | 1987.88 | 20.98 | 1966.90 | 5900.69 |
| 182 | 2040-07 | 1982.63 | 15.74 | 1966.90 | 3933.79 |
| 183 | 2040-08 | 1977.39 | 10.49 | 1966.90 | 1966.90 |
| 184 | 2040-09 | 1972.14 | 5.25 | 1966.90 | 0.00 |