贷款35.71万（商业贷款）房贷，还款11年8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：35.71万
还款月数：11年8个月
每月还款：3077.01元
利息总额：7.36万
本息合计：43.08万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 3077.01 | 982.15 | 2094.86 | 355050.14 |
| 2 | 2025-08 | 3077.01 | 976.39 | 2100.62 | 352949.52 |
| 3 | 2025-09 | 3077.01 | 970.61 | 2106.40 | 350843.13 |
| 4 | 2025-10 | 3077.01 | 964.82 | 2112.19 | 348730.94 |
| 5 | 2025-11 | 3077.01 | 959.01 | 2118.00 | 346612.95 |
| 6 | 2025-12 | 3077.01 | 953.19 | 2123.82 | 344489.12 |
| 7 | 2026-01 | 3077.01 | 947.35 | 2129.66 | 342359.46 |
| 8 | 2026-02 | 3077.01 | 941.49 | 2135.52 | 340223.95 |
| 9 | 2026-03 | 3077.01 | 935.62 | 2141.39 | 338082.56 |
| 10 | 2026-04 | 3077.01 | 929.73 | 2147.28 | 335935.28 |
| 11 | 2026-05 | 3077.01 | 923.82 | 2153.18 | 333782.09 |
| 12 | 2026-06 | 3077.01 | 917.90 | 2159.11 | 331622.99 |
| 13 | 2026-07 | 3077.01 | 911.96 | 2165.04 | 329457.94 |
| 14 | 2026-08 | 3077.01 | 906.01 | 2171.00 | 327286.95 |
| 15 | 2026-09 | 3077.01 | 900.04 | 2176.97 | 325109.98 |
| 16 | 2026-10 | 3077.01 | 894.05 | 2182.95 | 322927.03 |
| 17 | 2026-11 | 3077.01 | 888.05 | 2188.96 | 320738.07 |
| 18 | 2026-12 | 3077.01 | 882.03 | 2194.98 | 318543.09 |
| 19 | 2027-01 | 3077.01 | 875.99 | 2201.01 | 316342.08 |
| 20 | 2027-02 | 3077.01 | 869.94 | 2207.07 | 314135.01 |
| 21 | 2027-03 | 3077.01 | 863.87 | 2213.13 | 311921.88 |
| 22 | 2027-04 | 3077.01 | 857.79 | 2219.22 | 309702.66 |
| 23 | 2027-05 | 3077.01 | 851.68 | 2225.32 | 307477.33 |
| 24 | 2027-06 | 3077.01 | 845.56 | 2231.44 | 305245.89 |
| 25 | 2027-07 | 3077.01 | 839.43 | 2237.58 | 303008.31 |
| 26 | 2027-08 | 3077.01 | 833.27 | 2243.73 | 300764.58 |
| 27 | 2027-09 | 3077.01 | 827.10 | 2249.90 | 298514.67 |
| 28 | 2027-10 | 3077.01 | 820.92 | 2256.09 | 296258.58 |
| 29 | 2027-11 | 3077.01 | 814.71 | 2262.30 | 293996.29 |
| 30 | 2027-12 | 3077.01 | 808.49 | 2268.52 | 291727.77 |
| 31 | 2028-01 | 3077.01 | 802.25 | 2274.75 | 289453.02 |
| 32 | 2028-02 | 3077.01 | 796.00 | 2281.01 | 287172.00 |
| 33 | 2028-03 | 3077.01 | 789.72 | 2287.28 | 284884.72 |
| 34 | 2028-04 | 3077.01 | 783.43 | 2293.57 | 282591.15 |
| 35 | 2028-05 | 3077.01 | 777.13 | 2299.88 | 280291.27 |
| 36 | 2028-06 | 3077.01 | 770.80 | 2306.21 | 277985.06 |
| 37 | 2028-07 | 3077.01 | 764.46 | 2312.55 | 275672.51 |
| 38 | 2028-08 | 3077.01 | 758.10 | 2318.91 | 273353.61 |
| 39 | 2028-09 | 3077.01 | 751.72 | 2325.28 | 271028.32 |
| 40 | 2028-10 | 3077.01 | 745.33 | 2331.68 | 268696.65 |
| 41 | 2028-11 | 3077.01 | 738.92 | 2338.09 | 266358.56 |
| 42 | 2028-12 | 3077.01 | 732.49 | 2344.52 | 264014.04 |
| 43 | 2029-01 | 3077.01 | 726.04 | 2350.97 | 261663.07 |
| 44 | 2029-02 | 3077.01 | 719.57 | 2357.43 | 259305.63 |
| 45 | 2029-03 | 3077.01 | 713.09 | 2363.92 | 256941.72 |
| 46 | 2029-04 | 3077.01 | 706.59 | 2370.42 | 254571.30 |
| 47 | 2029-05 | 3077.01 | 700.07 | 2376.94 | 252194.37 |
| 48 | 2029-06 | 3077.01 | 693.53 | 2383.47 | 249810.90 |
| 49 | 2029-07 | 3077.01 | 686.98 | 2390.03 | 247420.87 |
| 50 | 2029-08 | 3077.01 | 680.41 | 2396.60 | 245024.27 |
| 51 | 2029-09 | 3077.01 | 673.82 | 2403.19 | 242621.08 |
| 52 | 2029-10 | 3077.01 | 667.21 | 2409.80 | 240211.28 |
| 53 | 2029-11 | 3077.01 | 660.58 | 2416.43 | 237794.86 |
| 54 | 2029-12 | 3077.01 | 653.94 | 2423.07 | 235371.79 |
| 55 | 2030-01 | 3077.01 | 647.27 | 2429.73 | 232942.05 |
| 56 | 2030-02 | 3077.01 | 640.59 | 2436.42 | 230505.64 |
| 57 | 2030-03 | 3077.01 | 633.89 | 2443.12 | 228062.52 |
| 58 | 2030-04 | 3077.01 | 627.17 | 2449.83 | 225612.69 |
| 59 | 2030-05 | 3077.01 | 620.43 | 2456.57 | 223156.12 |
| 60 | 2030-06 | 3077.01 | 613.68 | 2463.33 | 220692.79 |
| 61 | 2030-07 | 3077.01 | 606.91 | 2470.10 | 218222.69 |
| 62 | 2030-08 | 3077.01 | 600.11 | 2476.89 | 215745.79 |
| 63 | 2030-09 | 3077.01 | 593.30 | 2483.71 | 213262.09 |
| 64 | 2030-10 | 3077.01 | 586.47 | 2490.54 | 210771.55 |
| 65 | 2030-11 | 3077.01 | 579.62 | 2497.38 | 208274.17 |
| 66 | 2030-12 | 3077.01 | 572.75 | 2504.25 | 205769.92 |
| 67 | 2031-01 | 3077.01 | 565.87 | 2511.14 | 203258.78 |
| 68 | 2031-02 | 3077.01 | 558.96 | 2518.04 | 200740.73 |
| 69 | 2031-03 | 3077.01 | 552.04 | 2524.97 | 198215.76 |
| 70 | 2031-04 | 3077.01 | 545.09 | 2531.91 | 195683.85 |
| 71 | 2031-05 | 3077.01 | 538.13 | 2538.88 | 193144.97 |
| 72 | 2031-06 | 3077.01 | 531.15 | 2545.86 | 190599.12 |
| 73 | 2031-07 | 3077.01 | 524.15 | 2552.86 | 188046.26 |
| 74 | 2031-08 | 3077.01 | 517.13 | 2559.88 | 185486.38 |
| 75 | 2031-09 | 3077.01 | 510.09 | 2566.92 | 182919.46 |
| 76 | 2031-10 | 3077.01 | 503.03 | 2573.98 | 180345.48 |
| 77 | 2031-11 | 3077.01 | 495.95 | 2581.06 | 177764.43 |
| 78 | 2031-12 | 3077.01 | 488.85 | 2588.15 | 175176.27 |
| 79 | 2032-01 | 3077.01 | 481.73 | 2595.27 | 172581.00 |
| 80 | 2032-02 | 3077.01 | 474.60 | 2602.41 | 169978.59 |
| 81 | 2032-03 | 3077.01 | 467.44 | 2609.57 | 167369.03 |
| 82 | 2032-04 | 3077.01 | 460.26 | 2616.74 | 164752.29 |
| 83 | 2032-05 | 3077.01 | 453.07 | 2623.94 | 162128.35 |
| 84 | 2032-06 | 3077.01 | 445.85 | 2631.15 | 159497.20 |
| 85 | 2032-07 | 3077.01 | 438.62 | 2638.39 | 156858.81 |
| 86 | 2032-08 | 3077.01 | 431.36 | 2645.64 | 154213.16 |
| 87 | 2032-09 | 3077.01 | 424.09 | 2652.92 | 151560.24 |
| 88 | 2032-10 | 3077.01 | 416.79 | 2660.22 | 148900.03 |
| 89 | 2032-11 | 3077.01 | 409.48 | 2667.53 | 146232.50 |
| 90 | 2032-12 | 3077.01 | 402.14 | 2674.87 | 143557.63 |
| 91 | 2033-01 | 3077.01 | 394.78 | 2682.22 | 140875.41 |
| 92 | 2033-02 | 3077.01 | 387.41 | 2689.60 | 138185.81 |
| 93 | 2033-03 | 3077.01 | 380.01 | 2697.00 | 135488.81 |
| 94 | 2033-04 | 3077.01 | 372.59 | 2704.41 | 132784.40 |
| 95 | 2033-05 | 3077.01 | 365.16 | 2711.85 | 130072.55 |
| 96 | 2033-06 | 3077.01 | 357.70 | 2719.31 | 127353.24 |
| 97 | 2033-07 | 3077.01 | 350.22 | 2726.78 | 124626.46 |
| 98 | 2033-08 | 3077.01 | 342.72 | 2734.28 | 121892.17 |
| 99 | 2033-09 | 3077.01 | 335.20 | 2741.80 | 119150.37 |
| 100 | 2033-10 | 3077.01 | 327.66 | 2749.34 | 116401.03 |
| 101 | 2033-11 | 3077.01 | 320.10 | 2756.90 | 113644.13 |
| 102 | 2033-12 | 3077.01 | 312.52 | 2764.48 | 110879.64 |
| 103 | 2034-01 | 3077.01 | 304.92 | 2772.09 | 108107.55 |
| 104 | 2034-02 | 3077.01 | 297.30 | 2779.71 | 105327.84 |
| 105 | 2034-03 | 3077.01 | 289.65 | 2787.35 | 102540.49 |
| 106 | 2034-04 | 3077.01 | 281.99 | 2795.02 | 99745.47 |
| 107 | 2034-05 | 3077.01 | 274.30 | 2802.71 | 96942.76 |
| 108 | 2034-06 | 3077.01 | 266.59 | 2810.41 | 94132.35 |
| 109 | 2034-07 | 3077.01 | 258.86 | 2818.14 | 91314.21 |
| 110 | 2034-08 | 3077.01 | 251.11 | 2825.89 | 88488.31 |
| 111 | 2034-09 | 3077.01 | 243.34 | 2833.66 | 85654.65 |
| 112 | 2034-10 | 3077.01 | 235.55 | 2841.46 | 82813.19 |
| 113 | 2034-11 | 3077.01 | 227.74 | 2849.27 | 79963.92 |
| 114 | 2034-12 | 3077.01 | 219.90 | 2857.11 | 77106.82 |
| 115 | 2035-01 | 3077.01 | 212.04 | 2864.96 | 74241.86 |
| 116 | 2035-02 | 3077.01 | 204.17 | 2872.84 | 71369.02 |
| 117 | 2035-03 | 3077.01 | 196.26 | 2880.74 | 68488.27 |
| 118 | 2035-04 | 3077.01 | 188.34 | 2888.66 | 65599.61 |
| 119 | 2035-05 | 3077.01 | 180.40 | 2896.61 | 62703.00 |
| 120 | 2035-06 | 3077.01 | 172.43 | 2904.57 | 59798.43 |
| 121 | 2035-07 | 3077.01 | 164.45 | 2912.56 | 56885.87 |
| 122 | 2035-08 | 3077.01 | 156.44 | 2920.57 | 53965.30 |
| 123 | 2035-09 | 3077.01 | 148.40 | 2928.60 | 51036.70 |
| 124 | 2035-10 | 3077.01 | 140.35 | 2936.66 | 48100.04 |
| 125 | 2035-11 | 3077.01 | 132.28 | 2944.73 | 45155.31 |
| 126 | 2035-12 | 3077.01 | 124.18 | 2952.83 | 42202.48 |
| 127 | 2036-01 | 3077.01 | 116.06 | 2960.95 | 39241.53 |
| 128 | 2036-02 | 3077.01 | 107.91 | 2969.09 | 36272.44 |
| 129 | 2036-03 | 3077.01 | 99.75 | 2977.26 | 33295.18 |
| 130 | 2036-04 | 3077.01 | 91.56 | 2985.44 | 30309.74 |
| 131 | 2036-05 | 3077.01 | 83.35 | 2993.65 | 27316.08 |
| 132 | 2036-06 | 3077.01 | 75.12 | 3001.89 | 24314.20 |
| 133 | 2036-07 | 3077.01 | 66.86 | 3010.14 | 21304.06 |
| 134 | 2036-08 | 3077.01 | 58.59 | 3018.42 | 18285.64 |
| 135 | 2036-09 | 3077.01 | 50.29 | 3026.72 | 15258.91 |
| 136 | 2036-10 | 3077.01 | 41.96 | 3035.04 | 12223.87 |
| 137 | 2036-11 | 3077.01 | 33.62 | 3043.39 | 9180.48 |
| 138 | 2036-12 | 3077.01 | 25.25 | 3051.76 | 6128.72 |
| 139 | 2037-01 | 3077.01 | 16.85 | 3060.15 | 3068.57 |
| 140 | 2037-02 | 3077.01 | 8.44 | 3068.57 | 0.00 |
等额本金还款方式：
贷款总额：35.71万
还款月数：11年8个月
首月还款：3533.18元
每月递减：7.02元
利息总额：6.92万
本息合计：42.64万
节省利息：4394.39元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 3533.18 | 982.15 | 2551.04 | 354593.96 |
| 2 | 2025-08 | 3526.17 | 975.13 | 2551.04 | 352042.93 |
| 3 | 2025-09 | 3519.15 | 968.12 | 2551.04 | 349491.89 |
| 4 | 2025-10 | 3512.14 | 961.10 | 2551.04 | 346940.86 |
| 5 | 2025-11 | 3505.12 | 954.09 | 2551.04 | 344389.82 |
| 6 | 2025-12 | 3498.11 | 947.07 | 2551.04 | 341838.79 |
| 7 | 2026-01 | 3491.09 | 940.06 | 2551.04 | 339287.75 |
| 8 | 2026-02 | 3484.08 | 933.04 | 2551.04 | 336736.71 |
| 9 | 2026-03 | 3477.06 | 926.03 | 2551.04 | 334185.68 |
| 10 | 2026-04 | 3470.05 | 919.01 | 2551.04 | 331634.64 |
| 11 | 2026-05 | 3463.03 | 912.00 | 2551.04 | 329083.61 |
| 12 | 2026-06 | 3456.02 | 904.98 | 2551.04 | 326532.57 |
| 13 | 2026-07 | 3449.00 | 897.96 | 2551.04 | 323981.54 |
| 14 | 2026-08 | 3441.98 | 890.95 | 2551.04 | 321430.50 |
| 15 | 2026-09 | 3434.97 | 883.93 | 2551.04 | 318879.46 |
| 16 | 2026-10 | 3427.95 | 876.92 | 2551.04 | 316328.43 |
| 17 | 2026-11 | 3420.94 | 869.90 | 2551.04 | 313777.39 |
| 18 | 2026-12 | 3413.92 | 862.89 | 2551.04 | 311226.36 |
| 19 | 2027-01 | 3406.91 | 855.87 | 2551.04 | 308675.32 |
| 20 | 2027-02 | 3399.89 | 848.86 | 2551.04 | 306124.29 |
| 21 | 2027-03 | 3392.88 | 841.84 | 2551.04 | 303573.25 |
| 22 | 2027-04 | 3385.86 | 834.83 | 2551.04 | 301022.21 |
| 23 | 2027-05 | 3378.85 | 827.81 | 2551.04 | 298471.18 |
| 24 | 2027-06 | 3371.83 | 820.80 | 2551.04 | 295920.14 |
| 25 | 2027-07 | 3364.82 | 813.78 | 2551.04 | 293369.11 |
| 26 | 2027-08 | 3357.80 | 806.77 | 2551.04 | 290818.07 |
| 27 | 2027-09 | 3350.79 | 799.75 | 2551.04 | 288267.04 |
| 28 | 2027-10 | 3343.77 | 792.73 | 2551.04 | 285716.00 |
| 29 | 2027-11 | 3336.75 | 785.72 | 2551.04 | 283164.96 |
| 30 | 2027-12 | 3329.74 | 778.70 | 2551.04 | 280613.93 |
| 31 | 2028-01 | 3322.72 | 771.69 | 2551.04 | 278062.89 |
| 32 | 2028-02 | 3315.71 | 764.67 | 2551.04 | 275511.86 |
| 33 | 2028-03 | 3308.69 | 757.66 | 2551.04 | 272960.82 |
| 34 | 2028-04 | 3301.68 | 750.64 | 2551.04 | 270409.79 |
| 35 | 2028-05 | 3294.66 | 743.63 | 2551.04 | 267858.75 |
| 36 | 2028-06 | 3287.65 | 736.61 | 2551.04 | 265307.71 |
| 37 | 2028-07 | 3280.63 | 729.60 | 2551.04 | 262756.68 |
| 38 | 2028-08 | 3273.62 | 722.58 | 2551.04 | 260205.64 |
| 39 | 2028-09 | 3266.60 | 715.57 | 2551.04 | 257654.61 |
| 40 | 2028-10 | 3259.59 | 708.55 | 2551.04 | 255103.57 |
| 41 | 2028-11 | 3252.57 | 701.53 | 2551.04 | 252552.54 |
| 42 | 2028-12 | 3245.56 | 694.52 | 2551.04 | 250001.50 |
| 43 | 2029-01 | 3238.54 | 687.50 | 2551.04 | 247450.46 |
| 44 | 2029-02 | 3231.52 | 680.49 | 2551.04 | 244899.43 |
| 45 | 2029-03 | 3224.51 | 673.47 | 2551.04 | 242348.39 |
| 46 | 2029-04 | 3217.49 | 666.46 | 2551.04 | 239797.36 |
| 47 | 2029-05 | 3210.48 | 659.44 | 2551.04 | 237246.32 |
| 48 | 2029-06 | 3203.46 | 652.43 | 2551.04 | 234695.29 |
| 49 | 2029-07 | 3196.45 | 645.41 | 2551.04 | 232144.25 |
| 50 | 2029-08 | 3189.43 | 638.40 | 2551.04 | 229593.21 |
| 51 | 2029-09 | 3182.42 | 631.38 | 2551.04 | 227042.18 |
| 52 | 2029-10 | 3175.40 | 624.37 | 2551.04 | 224491.14 |
| 53 | 2029-11 | 3168.39 | 617.35 | 2551.04 | 221940.11 |
| 54 | 2029-12 | 3161.37 | 610.34 | 2551.04 | 219389.07 |
| 55 | 2030-01 | 3154.36 | 603.32 | 2551.04 | 216838.04 |
| 56 | 2030-02 | 3147.34 | 596.30 | 2551.04 | 214287.00 |
| 57 | 2030-03 | 3140.32 | 589.29 | 2551.04 | 211735.96 |
| 58 | 2030-04 | 3133.31 | 582.27 | 2551.04 | 209184.93 |
| 59 | 2030-05 | 3126.29 | 575.26 | 2551.04 | 206633.89 |
| 60 | 2030-06 | 3119.28 | 568.24 | 2551.04 | 204082.86 |
| 61 | 2030-07 | 3112.26 | 561.23 | 2551.04 | 201531.82 |
| 62 | 2030-08 | 3105.25 | 554.21 | 2551.04 | 198980.79 |
| 63 | 2030-09 | 3098.23 | 547.20 | 2551.04 | 196429.75 |
| 64 | 2030-10 | 3091.22 | 540.18 | 2551.04 | 193878.71 |
| 65 | 2030-11 | 3084.20 | 533.17 | 2551.04 | 191327.68 |
| 66 | 2030-12 | 3077.19 | 526.15 | 2551.04 | 188776.64 |
| 67 | 2031-01 | 3070.17 | 519.14 | 2551.04 | 186225.61 |
| 68 | 2031-02 | 3063.16 | 512.12 | 2551.04 | 183674.57 |
| 69 | 2031-03 | 3056.14 | 505.11 | 2551.04 | 181123.54 |
| 70 | 2031-04 | 3049.13 | 498.09 | 2551.04 | 178572.50 |
| 71 | 2031-05 | 3042.11 | 491.07 | 2551.04 | 176021.46 |
| 72 | 2031-06 | 3035.09 | 484.06 | 2551.04 | 173470.43 |
| 73 | 2031-07 | 3028.08 | 477.04 | 2551.04 | 170919.39 |
| 74 | 2031-08 | 3021.06 | 470.03 | 2551.04 | 168368.36 |
| 75 | 2031-09 | 3014.05 | 463.01 | 2551.04 | 165817.32 |
| 76 | 2031-10 | 3007.03 | 456.00 | 2551.04 | 163266.29 |
| 77 | 2031-11 | 3000.02 | 448.98 | 2551.04 | 160715.25 |
| 78 | 2031-12 | 2993.00 | 441.97 | 2551.04 | 158164.21 |
| 79 | 2032-01 | 2985.99 | 434.95 | 2551.04 | 155613.18 |
| 80 | 2032-02 | 2978.97 | 427.94 | 2551.04 | 153062.14 |
| 81 | 2032-03 | 2971.96 | 420.92 | 2551.04 | 150511.11 |
| 82 | 2032-04 | 2964.94 | 413.91 | 2551.04 | 147960.07 |
| 83 | 2032-05 | 2957.93 | 406.89 | 2551.04 | 145409.04 |
| 84 | 2032-06 | 2950.91 | 399.87 | 2551.04 | 142858.00 |
| 85 | 2032-07 | 2943.90 | 392.86 | 2551.04 | 140306.96 |
| 86 | 2032-08 | 2936.88 | 385.84 | 2551.04 | 137755.93 |
| 87 | 2032-09 | 2929.86 | 378.83 | 2551.04 | 135204.89 |
| 88 | 2032-10 | 2922.85 | 371.81 | 2551.04 | 132653.86 |
| 89 | 2032-11 | 2915.83 | 364.80 | 2551.04 | 130102.82 |
| 90 | 2032-12 | 2908.82 | 357.78 | 2551.04 | 127551.79 |
| 91 | 2033-01 | 2901.80 | 350.77 | 2551.04 | 125000.75 |
| 92 | 2033-02 | 2894.79 | 343.75 | 2551.04 | 122449.71 |
| 93 | 2033-03 | 2887.77 | 336.74 | 2551.04 | 119898.68 |
| 94 | 2033-04 | 2880.76 | 329.72 | 2551.04 | 117347.64 |
| 95 | 2033-05 | 2873.74 | 322.71 | 2551.04 | 114796.61 |
| 96 | 2033-06 | 2866.73 | 315.69 | 2551.04 | 112245.57 |
| 97 | 2033-07 | 2859.71 | 308.68 | 2551.04 | 109694.54 |
| 98 | 2033-08 | 2852.70 | 301.66 | 2551.04 | 107143.50 |
| 99 | 2033-09 | 2845.68 | 294.64 | 2551.04 | 104592.46 |
| 100 | 2033-10 | 2838.66 | 287.63 | 2551.04 | 102041.43 |
| 101 | 2033-11 | 2831.65 | 280.61 | 2551.04 | 99490.39 |
| 102 | 2033-12 | 2824.63 | 273.60 | 2551.04 | 96939.36 |
| 103 | 2034-01 | 2817.62 | 266.58 | 2551.04 | 94388.32 |
| 104 | 2034-02 | 2810.60 | 259.57 | 2551.04 | 91837.29 |
| 105 | 2034-03 | 2803.59 | 252.55 | 2551.04 | 89286.25 |
| 106 | 2034-04 | 2796.57 | 245.54 | 2551.04 | 86735.21 |
| 107 | 2034-05 | 2789.56 | 238.52 | 2551.04 | 84184.18 |
| 108 | 2034-06 | 2782.54 | 231.51 | 2551.04 | 81633.14 |
| 109 | 2034-07 | 2775.53 | 224.49 | 2551.04 | 79082.11 |
| 110 | 2034-08 | 2768.51 | 217.48 | 2551.04 | 76531.07 |
| 111 | 2034-09 | 2761.50 | 210.46 | 2551.04 | 73980.04 |
| 112 | 2034-10 | 2754.48 | 203.45 | 2551.04 | 71429.00 |
| 113 | 2034-11 | 2747.47 | 196.43 | 2551.04 | 68877.96 |
| 114 | 2034-12 | 2740.45 | 189.41 | 2551.04 | 66326.93 |
| 115 | 2035-01 | 2733.43 | 182.40 | 2551.04 | 63775.89 |
| 116 | 2035-02 | 2726.42 | 175.38 | 2551.04 | 61224.86 |
| 117 | 2035-03 | 2719.40 | 168.37 | 2551.04 | 58673.82 |
| 118 | 2035-04 | 2712.39 | 161.35 | 2551.04 | 56122.79 |
| 119 | 2035-05 | 2705.37 | 154.34 | 2551.04 | 53571.75 |
| 120 | 2035-06 | 2698.36 | 147.32 | 2551.04 | 51020.71 |
| 121 | 2035-07 | 2691.34 | 140.31 | 2551.04 | 48469.68 |
| 122 | 2035-08 | 2684.33 | 133.29 | 2551.04 | 45918.64 |
| 123 | 2035-09 | 2677.31 | 126.28 | 2551.04 | 43367.61 |
| 124 | 2035-10 | 2670.30 | 119.26 | 2551.04 | 40816.57 |
| 125 | 2035-11 | 2663.28 | 112.25 | 2551.04 | 38265.54 |
| 126 | 2035-12 | 2656.27 | 105.23 | 2551.04 | 35714.50 |
| 127 | 2036-01 | 2649.25 | 98.21 | 2551.04 | 33163.46 |
| 128 | 2036-02 | 2642.24 | 91.20 | 2551.04 | 30612.43 |
| 129 | 2036-03 | 2635.22 | 84.18 | 2551.04 | 28061.39 |
| 130 | 2036-04 | 2628.20 | 77.17 | 2551.04 | 25510.36 |
| 131 | 2036-05 | 2621.19 | 70.15 | 2551.04 | 22959.32 |
| 132 | 2036-06 | 2614.17 | 63.14 | 2551.04 | 20408.29 |
| 133 | 2036-07 | 2607.16 | 56.12 | 2551.04 | 17857.25 |
| 134 | 2036-08 | 2600.14 | 49.11 | 2551.04 | 15306.21 |
| 135 | 2036-09 | 2593.13 | 42.09 | 2551.04 | 12755.18 |
| 136 | 2036-10 | 2586.11 | 35.08 | 2551.04 | 10204.14 |
| 137 | 2036-11 | 2579.10 | 28.06 | 2551.04 | 7653.11 |
| 138 | 2036-12 | 2572.08 | 21.05 | 2551.04 | 5102.07 |
| 139 | 2037-01 | 2565.07 | 14.03 | 2551.04 | 2551.04 |
| 140 | 2037-02 | 2558.05 | 7.02 | 2551.04 | 0.00 |