贷款32.6万（商业贷款）房贷，还款14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：32.6万
还款月数：14年4个月
每月还款：2373.48元
利息总额：8.22万
本息合计：40.82万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 2373.48 | 882.92 | 1490.56 | 324509.44 |
| 2 | 2025-08 | 2373.48 | 878.88 | 1494.60 | 323014.84 |
| 3 | 2025-09 | 2373.48 | 874.83 | 1498.65 | 321516.19 |
| 4 | 2025-10 | 2373.48 | 870.77 | 1502.70 | 320013.49 |
| 5 | 2025-11 | 2373.48 | 866.70 | 1506.77 | 318506.72 |
| 6 | 2025-12 | 2373.48 | 862.62 | 1510.86 | 316995.86 |
| 7 | 2026-01 | 2373.48 | 858.53 | 1514.95 | 315480.91 |
| 8 | 2026-02 | 2373.48 | 854.43 | 1519.05 | 313961.86 |
| 9 | 2026-03 | 2373.48 | 850.31 | 1523.16 | 312438.70 |
| 10 | 2026-04 | 2373.48 | 846.19 | 1527.29 | 310911.41 |
| 11 | 2026-05 | 2373.48 | 842.05 | 1531.43 | 309379.98 |
| 12 | 2026-06 | 2373.48 | 837.90 | 1535.57 | 307844.41 |
| 13 | 2026-07 | 2373.48 | 833.75 | 1539.73 | 306304.68 |
| 14 | 2026-08 | 2373.48 | 829.58 | 1543.90 | 304760.77 |
| 15 | 2026-09 | 2373.48 | 825.39 | 1548.08 | 303212.69 |
| 16 | 2026-10 | 2373.48 | 821.20 | 1552.28 | 301660.41 |
| 17 | 2026-11 | 2373.48 | 817.00 | 1556.48 | 300103.93 |
| 18 | 2026-12 | 2373.48 | 812.78 | 1560.70 | 298543.24 |
| 19 | 2027-01 | 2373.48 | 808.55 | 1564.92 | 296978.31 |
| 20 | 2027-02 | 2373.48 | 804.32 | 1569.16 | 295409.15 |
| 21 | 2027-03 | 2373.48 | 800.07 | 1573.41 | 293835.74 |
| 22 | 2027-04 | 2373.48 | 795.81 | 1577.67 | 292258.07 |
| 23 | 2027-05 | 2373.48 | 791.53 | 1581.95 | 290676.12 |
| 24 | 2027-06 | 2373.48 | 787.25 | 1586.23 | 289089.89 |
| 25 | 2027-07 | 2373.48 | 782.95 | 1590.53 | 287499.36 |
| 26 | 2027-08 | 2373.48 | 778.64 | 1594.83 | 285904.53 |
| 27 | 2027-09 | 2373.48 | 774.32 | 1599.15 | 284305.38 |
| 28 | 2027-10 | 2373.48 | 769.99 | 1603.48 | 282701.89 |
| 29 | 2027-11 | 2373.48 | 765.65 | 1607.83 | 281094.07 |
| 30 | 2027-12 | 2373.48 | 761.30 | 1612.18 | 279481.89 |
| 31 | 2028-01 | 2373.48 | 756.93 | 1616.55 | 277865.34 |
| 32 | 2028-02 | 2373.48 | 752.55 | 1620.93 | 276244.41 |
| 33 | 2028-03 | 2373.48 | 748.16 | 1625.32 | 274619.10 |
| 34 | 2028-04 | 2373.48 | 743.76 | 1629.72 | 272989.38 |
| 35 | 2028-05 | 2373.48 | 739.35 | 1634.13 | 271355.25 |
| 36 | 2028-06 | 2373.48 | 734.92 | 1638.56 | 269716.69 |
| 37 | 2028-07 | 2373.48 | 730.48 | 1643.00 | 268073.69 |
| 38 | 2028-08 | 2373.48 | 726.03 | 1647.44 | 266426.25 |
| 39 | 2028-09 | 2373.48 | 721.57 | 1651.91 | 264774.34 |
| 40 | 2028-10 | 2373.48 | 717.10 | 1656.38 | 263117.96 |
| 41 | 2028-11 | 2373.48 | 712.61 | 1660.87 | 261457.10 |
| 42 | 2028-12 | 2373.48 | 708.11 | 1665.36 | 259791.73 |
| 43 | 2029-01 | 2373.48 | 703.60 | 1669.88 | 258121.86 |
| 44 | 2029-02 | 2373.48 | 699.08 | 1674.40 | 256447.46 |
| 45 | 2029-03 | 2373.48 | 694.55 | 1678.93 | 254768.53 |
| 46 | 2029-04 | 2373.48 | 690.00 | 1683.48 | 253085.05 |
| 47 | 2029-05 | 2373.48 | 685.44 | 1688.04 | 251397.01 |
| 48 | 2029-06 | 2373.48 | 680.87 | 1692.61 | 249704.40 |
| 49 | 2029-07 | 2373.48 | 676.28 | 1697.20 | 248007.20 |
| 50 | 2029-08 | 2373.48 | 671.69 | 1701.79 | 246305.41 |
| 51 | 2029-09 | 2373.48 | 667.08 | 1706.40 | 244599.01 |
| 52 | 2029-10 | 2373.48 | 662.46 | 1711.02 | 242887.99 |
| 53 | 2029-11 | 2373.48 | 657.82 | 1715.66 | 241172.33 |
| 54 | 2029-12 | 2373.48 | 653.18 | 1720.30 | 239452.03 |
| 55 | 2030-01 | 2373.48 | 648.52 | 1724.96 | 237727.06 |
| 56 | 2030-02 | 2373.48 | 643.84 | 1729.63 | 235997.43 |
| 57 | 2030-03 | 2373.48 | 639.16 | 1734.32 | 234263.11 |
| 58 | 2030-04 | 2373.48 | 634.46 | 1739.02 | 232524.10 |
| 59 | 2030-05 | 2373.48 | 629.75 | 1743.73 | 230780.37 |
| 60 | 2030-06 | 2373.48 | 625.03 | 1748.45 | 229031.93 |
| 61 | 2030-07 | 2373.48 | 620.29 | 1753.18 | 227278.74 |
| 62 | 2030-08 | 2373.48 | 615.55 | 1757.93 | 225520.81 |
| 63 | 2030-09 | 2373.48 | 610.79 | 1762.69 | 223758.12 |
| 64 | 2030-10 | 2373.48 | 606.01 | 1767.47 | 221990.65 |
| 65 | 2030-11 | 2373.48 | 601.22 | 1772.25 | 220218.40 |
| 66 | 2030-12 | 2373.48 | 596.42 | 1777.05 | 218441.35 |
| 67 | 2031-01 | 2373.48 | 591.61 | 1781.87 | 216659.48 |
| 68 | 2031-02 | 2373.48 | 586.79 | 1786.69 | 214872.79 |
| 69 | 2031-03 | 2373.48 | 581.95 | 1791.53 | 213081.26 |
| 70 | 2031-04 | 2373.48 | 577.10 | 1796.38 | 211284.88 |
| 71 | 2031-05 | 2373.48 | 572.23 | 1801.25 | 209483.63 |
| 72 | 2031-06 | 2373.48 | 567.35 | 1806.13 | 207677.50 |
| 73 | 2031-07 | 2373.48 | 562.46 | 1811.02 | 205866.48 |
| 74 | 2031-08 | 2373.48 | 557.56 | 1815.92 | 204050.56 |
| 75 | 2031-09 | 2373.48 | 552.64 | 1820.84 | 202229.72 |
| 76 | 2031-10 | 2373.48 | 547.71 | 1825.77 | 200403.95 |
| 77 | 2031-11 | 2373.48 | 542.76 | 1830.72 | 198573.23 |
| 78 | 2031-12 | 2373.48 | 537.80 | 1835.68 | 196737.55 |
| 79 | 2032-01 | 2373.48 | 532.83 | 1840.65 | 194896.91 |
| 80 | 2032-02 | 2373.48 | 527.85 | 1845.63 | 193051.28 |
| 81 | 2032-03 | 2373.48 | 522.85 | 1850.63 | 191200.65 |
| 82 | 2032-04 | 2373.48 | 517.84 | 1855.64 | 189345.00 |
| 83 | 2032-05 | 2373.48 | 512.81 | 1860.67 | 187484.33 |
| 84 | 2032-06 | 2373.48 | 507.77 | 1865.71 | 185618.63 |
| 85 | 2032-07 | 2373.48 | 502.72 | 1870.76 | 183747.87 |
| 86 | 2032-08 | 2373.48 | 497.65 | 1875.83 | 181872.04 |
| 87 | 2032-09 | 2373.48 | 492.57 | 1880.91 | 179991.13 |
| 88 | 2032-10 | 2373.48 | 487.48 | 1886.00 | 178105.13 |
| 89 | 2032-11 | 2373.48 | 482.37 | 1891.11 | 176214.02 |
| 90 | 2032-12 | 2373.48 | 477.25 | 1896.23 | 174317.79 |
| 91 | 2033-01 | 2373.48 | 472.11 | 1901.37 | 172416.42 |
| 92 | 2033-02 | 2373.48 | 466.96 | 1906.52 | 170509.90 |
| 93 | 2033-03 | 2373.48 | 461.80 | 1911.68 | 168598.22 |
| 94 | 2033-04 | 2373.48 | 456.62 | 1916.86 | 166681.37 |
| 95 | 2033-05 | 2373.48 | 451.43 | 1922.05 | 164759.32 |
| 96 | 2033-06 | 2373.48 | 446.22 | 1927.25 | 162832.06 |
| 97 | 2033-07 | 2373.48 | 441.00 | 1932.47 | 160899.59 |
| 98 | 2033-08 | 2373.48 | 435.77 | 1937.71 | 158961.88 |
| 99 | 2033-09 | 2373.48 | 430.52 | 1942.96 | 157018.92 |
| 100 | 2033-10 | 2373.48 | 425.26 | 1948.22 | 155070.71 |
| 101 | 2033-11 | 2373.48 | 419.98 | 1953.49 | 153117.21 |
| 102 | 2033-12 | 2373.48 | 414.69 | 1958.79 | 151158.43 |
| 103 | 2034-01 | 2373.48 | 409.39 | 1964.09 | 149194.34 |
| 104 | 2034-02 | 2373.48 | 404.07 | 1969.41 | 147224.93 |
| 105 | 2034-03 | 2373.48 | 398.73 | 1974.74 | 145250.18 |
| 106 | 2034-04 | 2373.48 | 393.39 | 1980.09 | 143270.09 |
| 107 | 2034-05 | 2373.48 | 388.02 | 1985.45 | 141284.64 |
| 108 | 2034-06 | 2373.48 | 382.65 | 1990.83 | 139293.80 |
| 109 | 2034-07 | 2373.48 | 377.25 | 1996.22 | 137297.58 |
| 110 | 2034-08 | 2373.48 | 371.85 | 2001.63 | 135295.95 |
| 111 | 2034-09 | 2373.48 | 366.43 | 2007.05 | 133288.90 |
| 112 | 2034-10 | 2373.48 | 360.99 | 2012.49 | 131276.41 |
| 113 | 2034-11 | 2373.48 | 355.54 | 2017.94 | 129258.47 |
| 114 | 2034-12 | 2373.48 | 350.08 | 2023.40 | 127235.07 |
| 115 | 2035-01 | 2373.48 | 344.59 | 2028.88 | 125206.19 |
| 116 | 2035-02 | 2373.48 | 339.10 | 2034.38 | 123171.81 |
| 117 | 2035-03 | 2373.48 | 333.59 | 2039.89 | 121131.92 |
| 118 | 2035-04 | 2373.48 | 328.07 | 2045.41 | 119086.51 |
| 119 | 2035-05 | 2373.48 | 322.53 | 2050.95 | 117035.56 |
| 120 | 2035-06 | 2373.48 | 316.97 | 2056.51 | 114979.05 |
| 121 | 2035-07 | 2373.48 | 311.40 | 2062.08 | 112916.98 |
| 122 | 2035-08 | 2373.48 | 305.82 | 2067.66 | 110849.31 |
| 123 | 2035-09 | 2373.48 | 300.22 | 2073.26 | 108776.05 |
| 124 | 2035-10 | 2373.48 | 294.60 | 2078.88 | 106697.18 |
| 125 | 2035-11 | 2373.48 | 288.97 | 2084.51 | 104612.67 |
| 126 | 2035-12 | 2373.48 | 283.33 | 2090.15 | 102522.52 |
| 127 | 2036-01 | 2373.48 | 277.67 | 2095.81 | 100426.71 |
| 128 | 2036-02 | 2373.48 | 271.99 | 2101.49 | 98325.22 |
| 129 | 2036-03 | 2373.48 | 266.30 | 2107.18 | 96218.04 |
| 130 | 2036-04 | 2373.48 | 260.59 | 2112.89 | 94105.15 |
| 131 | 2036-05 | 2373.48 | 254.87 | 2118.61 | 91986.54 |
| 132 | 2036-06 | 2373.48 | 249.13 | 2124.35 | 89862.19 |
| 133 | 2036-07 | 2373.48 | 243.38 | 2130.10 | 87732.09 |
| 134 | 2036-08 | 2373.48 | 237.61 | 2135.87 | 85596.22 |
| 135 | 2036-09 | 2373.48 | 231.82 | 2141.65 | 83454.57 |
| 136 | 2036-10 | 2373.48 | 226.02 | 2147.46 | 81307.11 |
| 137 | 2036-11 | 2373.48 | 220.21 | 2153.27 | 79153.84 |
| 138 | 2036-12 | 2373.48 | 214.37 | 2159.10 | 76994.74 |
| 139 | 2037-01 | 2373.48 | 208.53 | 2164.95 | 74829.79 |
| 140 | 2037-02 | 2373.48 | 202.66 | 2170.81 | 72658.97 |
| 141 | 2037-03 | 2373.48 | 196.78 | 2176.69 | 70482.28 |
| 142 | 2037-04 | 2373.48 | 190.89 | 2182.59 | 68299.69 |
| 143 | 2037-05 | 2373.48 | 184.98 | 2188.50 | 66111.19 |
| 144 | 2037-06 | 2373.48 | 179.05 | 2194.43 | 63916.77 |
| 145 | 2037-07 | 2373.48 | 173.11 | 2200.37 | 61716.40 |
| 146 | 2037-08 | 2373.48 | 167.15 | 2206.33 | 59510.07 |
| 147 | 2037-09 | 2373.48 | 161.17 | 2212.30 | 57297.76 |
| 148 | 2037-10 | 2373.48 | 155.18 | 2218.30 | 55079.47 |
| 149 | 2037-11 | 2373.48 | 149.17 | 2224.30 | 52855.16 |
| 150 | 2037-12 | 2373.48 | 143.15 | 2230.33 | 50624.83 |
| 151 | 2038-01 | 2373.48 | 137.11 | 2236.37 | 48388.47 |
| 152 | 2038-02 | 2373.48 | 131.05 | 2242.43 | 46146.04 |
| 153 | 2038-03 | 2373.48 | 124.98 | 2248.50 | 43897.54 |
| 154 | 2038-04 | 2373.48 | 118.89 | 2254.59 | 41642.95 |
| 155 | 2038-05 | 2373.48 | 112.78 | 2260.69 | 39382.26 |
| 156 | 2038-06 | 2373.48 | 106.66 | 2266.82 | 37115.44 |
| 157 | 2038-07 | 2373.48 | 100.52 | 2272.96 | 34842.48 |
| 158 | 2038-08 | 2373.48 | 94.37 | 2279.11 | 32563.37 |
| 159 | 2038-09 | 2373.48 | 88.19 | 2285.29 | 30278.08 |
| 160 | 2038-10 | 2373.48 | 82.00 | 2291.47 | 27986.61 |
| 161 | 2038-11 | 2373.48 | 75.80 | 2297.68 | 25688.93 |
| 162 | 2038-12 | 2373.48 | 69.57 | 2303.90 | 23385.03 |
| 163 | 2039-01 | 2373.48 | 63.33 | 2310.14 | 21074.88 |
| 164 | 2039-02 | 2373.48 | 57.08 | 2316.40 | 18758.48 |
| 165 | 2039-03 | 2373.48 | 50.80 | 2322.67 | 16435.81 |
| 166 | 2039-04 | 2373.48 | 44.51 | 2328.96 | 14106.84 |
| 167 | 2039-05 | 2373.48 | 38.21 | 2335.27 | 11771.57 |
| 168 | 2039-06 | 2373.48 | 31.88 | 2341.60 | 9429.98 |
| 169 | 2039-07 | 2373.48 | 25.54 | 2347.94 | 7082.04 |
| 170 | 2039-08 | 2373.48 | 19.18 | 2354.30 | 4727.74 |
| 171 | 2039-09 | 2373.48 | 12.80 | 2360.67 | 2367.07 |
| 172 | 2039-10 | 2373.48 | 6.41 | 2367.07 | 0.00 |
等额本金还款方式：
贷款总额：32.6万
还款月数：14年4个月
首月还款：2778.27元
每月递减：5.13元
利息总额：7.64万
本息合计：40.24万
节省利息：5865.89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 | 2778.27 | 882.92 | 1895.35 | 324104.65 |
| 2 | 2025-08 | 2773.13 | 877.78 | 1895.35 | 322209.30 |
| 3 | 2025-09 | 2768.00 | 872.65 | 1895.35 | 320313.95 |
| 4 | 2025-10 | 2762.87 | 867.52 | 1895.35 | 318418.60 |
| 5 | 2025-11 | 2757.73 | 862.38 | 1895.35 | 316523.26 |
| 6 | 2025-12 | 2752.60 | 857.25 | 1895.35 | 314627.91 |
| 7 | 2026-01 | 2747.47 | 852.12 | 1895.35 | 312732.56 |
| 8 | 2026-02 | 2742.33 | 846.98 | 1895.35 | 310837.21 |
| 9 | 2026-03 | 2737.20 | 841.85 | 1895.35 | 308941.86 |
| 10 | 2026-04 | 2732.07 | 836.72 | 1895.35 | 307046.51 |
| 11 | 2026-05 | 2726.93 | 831.58 | 1895.35 | 305151.16 |
| 12 | 2026-06 | 2721.80 | 826.45 | 1895.35 | 303255.81 |
| 13 | 2026-07 | 2716.67 | 821.32 | 1895.35 | 301360.47 |
| 14 | 2026-08 | 2711.53 | 816.18 | 1895.35 | 299465.12 |
| 15 | 2026-09 | 2706.40 | 811.05 | 1895.35 | 297569.77 |
| 16 | 2026-10 | 2701.27 | 805.92 | 1895.35 | 295674.42 |
| 17 | 2026-11 | 2696.13 | 800.78 | 1895.35 | 293779.07 |
| 18 | 2026-12 | 2691.00 | 795.65 | 1895.35 | 291883.72 |
| 19 | 2027-01 | 2685.87 | 790.52 | 1895.35 | 289988.37 |
| 20 | 2027-02 | 2680.73 | 785.39 | 1895.35 | 288093.02 |
| 21 | 2027-03 | 2675.60 | 780.25 | 1895.35 | 286197.67 |
| 22 | 2027-04 | 2670.47 | 775.12 | 1895.35 | 284302.33 |
| 23 | 2027-05 | 2665.33 | 769.99 | 1895.35 | 282406.98 |
| 24 | 2027-06 | 2660.20 | 764.85 | 1895.35 | 280511.63 |
| 25 | 2027-07 | 2655.07 | 759.72 | 1895.35 | 278616.28 |
| 26 | 2027-08 | 2649.93 | 754.59 | 1895.35 | 276720.93 |
| 27 | 2027-09 | 2644.80 | 749.45 | 1895.35 | 274825.58 |
| 28 | 2027-10 | 2639.67 | 744.32 | 1895.35 | 272930.23 |
| 29 | 2027-11 | 2634.53 | 739.19 | 1895.35 | 271034.88 |
| 30 | 2027-12 | 2629.40 | 734.05 | 1895.35 | 269139.53 |
| 31 | 2028-01 | 2624.27 | 728.92 | 1895.35 | 267244.19 |
| 32 | 2028-02 | 2619.14 | 723.79 | 1895.35 | 265348.84 |
| 33 | 2028-03 | 2614.00 | 718.65 | 1895.35 | 263453.49 |
| 34 | 2028-04 | 2608.87 | 713.52 | 1895.35 | 261558.14 |
| 35 | 2028-05 | 2603.74 | 708.39 | 1895.35 | 259662.79 |
| 36 | 2028-06 | 2598.60 | 703.25 | 1895.35 | 257767.44 |
| 37 | 2028-07 | 2593.47 | 698.12 | 1895.35 | 255872.09 |
| 38 | 2028-08 | 2588.34 | 692.99 | 1895.35 | 253976.74 |
| 39 | 2028-09 | 2583.20 | 687.85 | 1895.35 | 252081.40 |
| 40 | 2028-10 | 2578.07 | 682.72 | 1895.35 | 250186.05 |
| 41 | 2028-11 | 2572.94 | 677.59 | 1895.35 | 248290.70 |
| 42 | 2028-12 | 2567.80 | 672.45 | 1895.35 | 246395.35 |
| 43 | 2029-01 | 2562.67 | 667.32 | 1895.35 | 244500.00 |
| 44 | 2029-02 | 2557.54 | 662.19 | 1895.35 | 242604.65 |
| 45 | 2029-03 | 2552.40 | 657.05 | 1895.35 | 240709.30 |
| 46 | 2029-04 | 2547.27 | 651.92 | 1895.35 | 238813.95 |
| 47 | 2029-05 | 2542.14 | 646.79 | 1895.35 | 236918.60 |
| 48 | 2029-06 | 2537.00 | 641.65 | 1895.35 | 235023.26 |
| 49 | 2029-07 | 2531.87 | 636.52 | 1895.35 | 233127.91 |
| 50 | 2029-08 | 2526.74 | 631.39 | 1895.35 | 231232.56 |
| 51 | 2029-09 | 2521.60 | 626.25 | 1895.35 | 229337.21 |
| 52 | 2029-10 | 2516.47 | 621.12 | 1895.35 | 227441.86 |
| 53 | 2029-11 | 2511.34 | 615.99 | 1895.35 | 225546.51 |
| 54 | 2029-12 | 2506.20 | 610.86 | 1895.35 | 223651.16 |
| 55 | 2030-01 | 2501.07 | 605.72 | 1895.35 | 221755.81 |
| 56 | 2030-02 | 2495.94 | 600.59 | 1895.35 | 219860.47 |
| 57 | 2030-03 | 2490.80 | 595.46 | 1895.35 | 217965.12 |
| 58 | 2030-04 | 2485.67 | 590.32 | 1895.35 | 216069.77 |
| 59 | 2030-05 | 2480.54 | 585.19 | 1895.35 | 214174.42 |
| 60 | 2030-06 | 2475.40 | 580.06 | 1895.35 | 212279.07 |
| 61 | 2030-07 | 2470.27 | 574.92 | 1895.35 | 210383.72 |
| 62 | 2030-08 | 2465.14 | 569.79 | 1895.35 | 208488.37 |
| 63 | 2030-09 | 2460.00 | 564.66 | 1895.35 | 206593.02 |
| 64 | 2030-10 | 2454.87 | 559.52 | 1895.35 | 204697.67 |
| 65 | 2030-11 | 2449.74 | 554.39 | 1895.35 | 202802.33 |
| 66 | 2030-12 | 2444.61 | 549.26 | 1895.35 | 200906.98 |
| 67 | 2031-01 | 2439.47 | 544.12 | 1895.35 | 199011.63 |
| 68 | 2031-02 | 2434.34 | 538.99 | 1895.35 | 197116.28 |
| 69 | 2031-03 | 2429.21 | 533.86 | 1895.35 | 195220.93 |
| 70 | 2031-04 | 2424.07 | 528.72 | 1895.35 | 193325.58 |
| 71 | 2031-05 | 2418.94 | 523.59 | 1895.35 | 191430.23 |
| 72 | 2031-06 | 2413.81 | 518.46 | 1895.35 | 189534.88 |
| 73 | 2031-07 | 2408.67 | 513.32 | 1895.35 | 187639.53 |
| 74 | 2031-08 | 2403.54 | 508.19 | 1895.35 | 185744.19 |
| 75 | 2031-09 | 2398.41 | 503.06 | 1895.35 | 183848.84 |
| 76 | 2031-10 | 2393.27 | 497.92 | 1895.35 | 181953.49 |
| 77 | 2031-11 | 2388.14 | 492.79 | 1895.35 | 180058.14 |
| 78 | 2031-12 | 2383.01 | 487.66 | 1895.35 | 178162.79 |
| 79 | 2032-01 | 2377.87 | 482.52 | 1895.35 | 176267.44 |
| 80 | 2032-02 | 2372.74 | 477.39 | 1895.35 | 174372.09 |
| 81 | 2032-03 | 2367.61 | 472.26 | 1895.35 | 172476.74 |
| 82 | 2032-04 | 2362.47 | 467.12 | 1895.35 | 170581.40 |
| 83 | 2032-05 | 2357.34 | 461.99 | 1895.35 | 168686.05 |
| 84 | 2032-06 | 2352.21 | 456.86 | 1895.35 | 166790.70 |
| 85 | 2032-07 | 2347.07 | 451.72 | 1895.35 | 164895.35 |
| 86 | 2032-08 | 2341.94 | 446.59 | 1895.35 | 163000.00 |
| 87 | 2032-09 | 2336.81 | 441.46 | 1895.35 | 161104.65 |
| 88 | 2032-10 | 2331.67 | 436.33 | 1895.35 | 159209.30 |
| 89 | 2032-11 | 2326.54 | 431.19 | 1895.35 | 157313.95 |
| 90 | 2032-12 | 2321.41 | 426.06 | 1895.35 | 155418.60 |
| 91 | 2033-01 | 2316.27 | 420.93 | 1895.35 | 153523.26 |
| 92 | 2033-02 | 2311.14 | 415.79 | 1895.35 | 151627.91 |
| 93 | 2033-03 | 2306.01 | 410.66 | 1895.35 | 149732.56 |
| 94 | 2033-04 | 2300.87 | 405.53 | 1895.35 | 147837.21 |
| 95 | 2033-05 | 2295.74 | 400.39 | 1895.35 | 145941.86 |
| 96 | 2033-06 | 2290.61 | 395.26 | 1895.35 | 144046.51 |
| 97 | 2033-07 | 2285.47 | 390.13 | 1895.35 | 142151.16 |
| 98 | 2033-08 | 2280.34 | 384.99 | 1895.35 | 140255.81 |
| 99 | 2033-09 | 2275.21 | 379.86 | 1895.35 | 138360.47 |
| 100 | 2033-10 | 2270.08 | 374.73 | 1895.35 | 136465.12 |
| 101 | 2033-11 | 2264.94 | 369.59 | 1895.35 | 134569.77 |
| 102 | 2033-12 | 2259.81 | 364.46 | 1895.35 | 132674.42 |
| 103 | 2034-01 | 2254.68 | 359.33 | 1895.35 | 130779.07 |
| 104 | 2034-02 | 2249.54 | 354.19 | 1895.35 | 128883.72 |
| 105 | 2034-03 | 2244.41 | 349.06 | 1895.35 | 126988.37 |
| 106 | 2034-04 | 2239.28 | 343.93 | 1895.35 | 125093.02 |
| 107 | 2034-05 | 2234.14 | 338.79 | 1895.35 | 123197.67 |
| 108 | 2034-06 | 2229.01 | 333.66 | 1895.35 | 121302.33 |
| 109 | 2034-07 | 2223.88 | 328.53 | 1895.35 | 119406.98 |
| 110 | 2034-08 | 2218.74 | 323.39 | 1895.35 | 117511.63 |
| 111 | 2034-09 | 2213.61 | 318.26 | 1895.35 | 115616.28 |
| 112 | 2034-10 | 2208.48 | 313.13 | 1895.35 | 113720.93 |
| 113 | 2034-11 | 2203.34 | 307.99 | 1895.35 | 111825.58 |
| 114 | 2034-12 | 2198.21 | 302.86 | 1895.35 | 109930.23 |
| 115 | 2035-01 | 2193.08 | 297.73 | 1895.35 | 108034.88 |
| 116 | 2035-02 | 2187.94 | 292.59 | 1895.35 | 106139.53 |
| 117 | 2035-03 | 2182.81 | 287.46 | 1895.35 | 104244.19 |
| 118 | 2035-04 | 2177.68 | 282.33 | 1895.35 | 102348.84 |
| 119 | 2035-05 | 2172.54 | 277.19 | 1895.35 | 100453.49 |
| 120 | 2035-06 | 2167.41 | 272.06 | 1895.35 | 98558.14 |
| 121 | 2035-07 | 2162.28 | 266.93 | 1895.35 | 96662.79 |
| 122 | 2035-08 | 2157.14 | 261.80 | 1895.35 | 94767.44 |
| 123 | 2035-09 | 2152.01 | 256.66 | 1895.35 | 92872.09 |
| 124 | 2035-10 | 2146.88 | 251.53 | 1895.35 | 90976.74 |
| 125 | 2035-11 | 2141.74 | 246.40 | 1895.35 | 89081.40 |
| 126 | 2035-12 | 2136.61 | 241.26 | 1895.35 | 87186.05 |
| 127 | 2036-01 | 2131.48 | 236.13 | 1895.35 | 85290.70 |
| 128 | 2036-02 | 2126.34 | 231.00 | 1895.35 | 83395.35 |
| 129 | 2036-03 | 2121.21 | 225.86 | 1895.35 | 81500.00 |
| 130 | 2036-04 | 2116.08 | 220.73 | 1895.35 | 79604.65 |
| 131 | 2036-05 | 2110.94 | 215.60 | 1895.35 | 77709.30 |
| 132 | 2036-06 | 2105.81 | 210.46 | 1895.35 | 75813.95 |
| 133 | 2036-07 | 2100.68 | 205.33 | 1895.35 | 73918.60 |
| 134 | 2036-08 | 2095.55 | 200.20 | 1895.35 | 72023.26 |
| 135 | 2036-09 | 2090.41 | 195.06 | 1895.35 | 70127.91 |
| 136 | 2036-10 | 2085.28 | 189.93 | 1895.35 | 68232.56 |
| 137 | 2036-11 | 2080.15 | 184.80 | 1895.35 | 66337.21 |
| 138 | 2036-12 | 2075.01 | 179.66 | 1895.35 | 64441.86 |
| 139 | 2037-01 | 2069.88 | 174.53 | 1895.35 | 62546.51 |
| 140 | 2037-02 | 2064.75 | 169.40 | 1895.35 | 60651.16 |
| 141 | 2037-03 | 2059.61 | 164.26 | 1895.35 | 58755.81 |
| 142 | 2037-04 | 2054.48 | 159.13 | 1895.35 | 56860.47 |
| 143 | 2037-05 | 2049.35 | 154.00 | 1895.35 | 54965.12 |
| 144 | 2037-06 | 2044.21 | 148.86 | 1895.35 | 53069.77 |
| 145 | 2037-07 | 2039.08 | 143.73 | 1895.35 | 51174.42 |
| 146 | 2037-08 | 2033.95 | 138.60 | 1895.35 | 49279.07 |
| 147 | 2037-09 | 2028.81 | 133.46 | 1895.35 | 47383.72 |
| 148 | 2037-10 | 2023.68 | 128.33 | 1895.35 | 45488.37 |
| 149 | 2037-11 | 2018.55 | 123.20 | 1895.35 | 43593.02 |
| 150 | 2037-12 | 2013.41 | 118.06 | 1895.35 | 41697.67 |
| 151 | 2038-01 | 2008.28 | 112.93 | 1895.35 | 39802.33 |
| 152 | 2038-02 | 2003.15 | 107.80 | 1895.35 | 37906.98 |
| 153 | 2038-03 | 1998.01 | 102.66 | 1895.35 | 36011.63 |
| 154 | 2038-04 | 1992.88 | 97.53 | 1895.35 | 34116.28 |
| 155 | 2038-05 | 1987.75 | 92.40 | 1895.35 | 32220.93 |
| 156 | 2038-06 | 1982.61 | 87.27 | 1895.35 | 30325.58 |
| 157 | 2038-07 | 1977.48 | 82.13 | 1895.35 | 28430.23 |
| 158 | 2038-08 | 1972.35 | 77.00 | 1895.35 | 26534.88 |
| 159 | 2038-09 | 1967.21 | 71.87 | 1895.35 | 24639.53 |
| 160 | 2038-10 | 1962.08 | 66.73 | 1895.35 | 22744.19 |
| 161 | 2038-11 | 1956.95 | 61.60 | 1895.35 | 20848.84 |
| 162 | 2038-12 | 1951.81 | 56.47 | 1895.35 | 18953.49 |
| 163 | 2039-01 | 1946.68 | 51.33 | 1895.35 | 17058.14 |
| 164 | 2039-02 | 1941.55 | 46.20 | 1895.35 | 15162.79 |
| 165 | 2039-03 | 1936.41 | 41.07 | 1895.35 | 13267.44 |
| 166 | 2039-04 | 1931.28 | 35.93 | 1895.35 | 11372.09 |
| 167 | 2039-05 | 1926.15 | 30.80 | 1895.35 | 9476.74 |
| 168 | 2039-06 | 1921.02 | 25.67 | 1895.35 | 7581.40 |
| 169 | 2039-07 | 1915.88 | 20.53 | 1895.35 | 5686.05 |
| 170 | 2039-08 | 1910.75 | 15.40 | 1895.35 | 3790.70 |
| 171 | 2039-09 | 1905.62 | 10.27 | 1895.35 | 1895.35 |
| 172 | 2039-10 | 1900.48 | 5.13 | 1895.35 | 0.00 |