贷款25.3万（商业贷款）房贷，还款14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：25.3万
还款月数：14年3个月
每月还款：1856.31元
利息总额：6.45万
本息合计：31.74万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 1856.31 | 695.65 | 1160.66 | 251804.41 |
| 2 | 2025-10 | 1856.31 | 692.46 | 1163.85 | 250640.56 |
| 3 | 2025-11 | 1856.31 | 689.26 | 1167.05 | 249473.51 |
| 4 | 2025-12 | 1856.31 | 686.05 | 1170.26 | 248303.25 |
| 5 | 2026-01 | 1856.31 | 682.83 | 1173.48 | 247129.77 |
| 6 | 2026-02 | 1856.31 | 679.61 | 1176.71 | 245953.07 |
| 7 | 2026-03 | 1856.31 | 676.37 | 1179.94 | 244773.13 |
| 8 | 2026-04 | 1856.31 | 673.13 | 1183.19 | 243589.94 |
| 9 | 2026-05 | 1856.31 | 669.87 | 1186.44 | 242403.50 |
| 10 | 2026-06 | 1856.31 | 666.61 | 1189.70 | 241213.80 |
| 11 | 2026-07 | 1856.31 | 663.34 | 1192.97 | 240020.83 |
| 12 | 2026-08 | 1856.31 | 660.06 | 1196.25 | 238824.57 |
| 13 | 2026-09 | 1856.31 | 656.77 | 1199.54 | 237625.03 |
| 14 | 2026-10 | 1856.31 | 653.47 | 1202.84 | 236422.18 |
| 15 | 2026-11 | 1856.31 | 650.16 | 1206.15 | 235216.03 |
| 16 | 2026-12 | 1856.31 | 646.84 | 1209.47 | 234006.56 |
| 17 | 2027-01 | 1856.31 | 643.52 | 1212.79 | 232793.77 |
| 18 | 2027-02 | 1856.31 | 640.18 | 1216.13 | 231577.64 |
| 19 | 2027-03 | 1856.31 | 636.84 | 1219.47 | 230358.17 |
| 20 | 2027-04 | 1856.31 | 633.48 | 1222.83 | 229135.34 |
| 21 | 2027-05 | 1856.31 | 630.12 | 1226.19 | 227909.15 |
| 22 | 2027-06 | 1856.31 | 626.75 | 1229.56 | 226679.59 |
| 23 | 2027-07 | 1856.31 | 623.37 | 1232.94 | 225446.65 |
| 24 | 2027-08 | 1856.31 | 619.98 | 1236.33 | 224210.31 |
| 25 | 2027-09 | 1856.31 | 616.58 | 1239.73 | 222970.58 |
| 26 | 2027-10 | 1856.31 | 613.17 | 1243.14 | 221727.44 |
| 27 | 2027-11 | 1856.31 | 609.75 | 1246.56 | 220480.87 |
| 28 | 2027-12 | 1856.31 | 606.32 | 1249.99 | 219230.88 |
| 29 | 2028-01 | 1856.31 | 602.88 | 1253.43 | 217977.46 |
| 30 | 2028-02 | 1856.31 | 599.44 | 1256.87 | 216720.58 |
| 31 | 2028-03 | 1856.31 | 595.98 | 1260.33 | 215460.25 |
| 32 | 2028-04 | 1856.31 | 592.52 | 1263.80 | 214196.46 |
| 33 | 2028-05 | 1856.31 | 589.04 | 1267.27 | 212929.19 |
| 34 | 2028-06 | 1856.31 | 585.56 | 1270.76 | 211658.43 |
| 35 | 2028-07 | 1856.31 | 582.06 | 1274.25 | 210384.18 |
| 36 | 2028-08 | 1856.31 | 578.56 | 1277.76 | 209106.42 |
| 37 | 2028-09 | 1856.31 | 575.04 | 1281.27 | 207825.15 |
| 38 | 2028-10 | 1856.31 | 571.52 | 1284.79 | 206540.36 |
| 39 | 2028-11 | 1856.31 | 567.99 | 1288.33 | 205252.03 |
| 40 | 2028-12 | 1856.31 | 564.44 | 1291.87 | 203960.16 |
| 41 | 2029-01 | 1856.31 | 560.89 | 1295.42 | 202664.74 |
| 42 | 2029-02 | 1856.31 | 557.33 | 1298.98 | 201365.76 |
| 43 | 2029-03 | 1856.31 | 553.76 | 1302.56 | 200063.20 |
| 44 | 2029-04 | 1856.31 | 550.17 | 1306.14 | 198757.06 |
| 45 | 2029-05 | 1856.31 | 546.58 | 1309.73 | 197447.33 |
| 46 | 2029-06 | 1856.31 | 542.98 | 1313.33 | 196134.00 |
| 47 | 2029-07 | 1856.31 | 539.37 | 1316.94 | 194817.06 |
| 48 | 2029-08 | 1856.31 | 535.75 | 1320.57 | 193496.49 |
| 49 | 2029-09 | 1856.31 | 532.12 | 1324.20 | 192172.30 |
| 50 | 2029-10 | 1856.31 | 528.47 | 1327.84 | 190844.46 |
| 51 | 2029-11 | 1856.31 | 524.82 | 1331.49 | 189512.97 |
| 52 | 2029-12 | 1856.31 | 521.16 | 1335.15 | 188177.82 |
| 53 | 2030-01 | 1856.31 | 517.49 | 1338.82 | 186839.00 |
| 54 | 2030-02 | 1856.31 | 513.81 | 1342.50 | 185496.49 |
| 55 | 2030-03 | 1856.31 | 510.12 | 1346.20 | 184150.29 |
| 56 | 2030-04 | 1856.31 | 506.41 | 1349.90 | 182800.40 |
| 57 | 2030-05 | 1856.31 | 502.70 | 1353.61 | 181446.78 |
| 58 | 2030-06 | 1856.31 | 498.98 | 1357.33 | 180089.45 |
| 59 | 2030-07 | 1856.31 | 495.25 | 1361.07 | 178728.38 |
| 60 | 2030-08 | 1856.31 | 491.50 | 1364.81 | 177363.58 |
| 61 | 2030-09 | 1856.31 | 487.75 | 1368.56 | 175995.01 |
| 62 | 2030-10 | 1856.31 | 483.99 | 1372.33 | 174622.69 |
| 63 | 2030-11 | 1856.31 | 480.21 | 1376.10 | 173246.59 |
| 64 | 2030-12 | 1856.31 | 476.43 | 1379.88 | 171866.70 |
| 65 | 2031-01 | 1856.31 | 472.63 | 1383.68 | 170483.03 |
| 66 | 2031-02 | 1856.31 | 468.83 | 1387.48 | 169095.54 |
| 67 | 2031-03 | 1856.31 | 465.01 | 1391.30 | 167704.24 |
| 68 | 2031-04 | 1856.31 | 461.19 | 1395.13 | 166309.12 |
| 69 | 2031-05 | 1856.31 | 457.35 | 1398.96 | 164910.16 |
| 70 | 2031-06 | 1856.31 | 453.50 | 1402.81 | 163507.35 |
| 71 | 2031-07 | 1856.31 | 449.65 | 1406.67 | 162100.68 |
| 72 | 2031-08 | 1856.31 | 445.78 | 1410.54 | 160690.14 |
| 73 | 2031-09 | 1856.31 | 441.90 | 1414.41 | 159275.73 |
| 74 | 2031-10 | 1856.31 | 438.01 | 1418.30 | 157857.43 |
| 75 | 2031-11 | 1856.31 | 434.11 | 1422.20 | 156435.22 |
| 76 | 2031-12 | 1856.31 | 430.20 | 1426.12 | 155009.11 |
| 77 | 2032-01 | 1856.31 | 426.28 | 1430.04 | 153579.07 |
| 78 | 2032-02 | 1856.31 | 422.34 | 1433.97 | 152145.10 |
| 79 | 2032-03 | 1856.31 | 418.40 | 1437.91 | 150707.19 |
| 80 | 2032-04 | 1856.31 | 414.44 | 1441.87 | 149265.32 |
| 81 | 2032-05 | 1856.31 | 410.48 | 1445.83 | 147819.49 |
| 82 | 2032-06 | 1856.31 | 406.50 | 1449.81 | 146369.68 |
| 83 | 2032-07 | 1856.31 | 402.52 | 1453.80 | 144915.88 |
| 84 | 2032-08 | 1856.31 | 398.52 | 1457.79 | 143458.09 |
| 85 | 2032-09 | 1856.31 | 394.51 | 1461.80 | 141996.29 |
| 86 | 2032-10 | 1856.31 | 390.49 | 1465.82 | 140530.47 |
| 87 | 2032-11 | 1856.31 | 386.46 | 1469.85 | 139060.61 |
| 88 | 2032-12 | 1856.31 | 382.42 | 1473.90 | 137586.72 |
| 89 | 2033-01 | 1856.31 | 378.36 | 1477.95 | 136108.77 |
| 90 | 2033-02 | 1856.31 | 374.30 | 1482.01 | 134626.76 |
| 91 | 2033-03 | 1856.31 | 370.22 | 1486.09 | 133140.67 |
| 92 | 2033-04 | 1856.31 | 366.14 | 1490.18 | 131650.49 |
| 93 | 2033-05 | 1856.31 | 362.04 | 1494.27 | 130156.22 |
| 94 | 2033-06 | 1856.31 | 357.93 | 1498.38 | 128657.84 |
| 95 | 2033-07 | 1856.31 | 353.81 | 1502.50 | 127155.34 |
| 96 | 2033-08 | 1856.31 | 349.68 | 1506.63 | 125648.70 |
| 97 | 2033-09 | 1856.31 | 345.53 | 1510.78 | 124137.92 |
| 98 | 2033-10 | 1856.31 | 341.38 | 1514.93 | 122622.99 |
| 99 | 2033-11 | 1856.31 | 337.21 | 1519.10 | 121103.89 |
| 100 | 2033-12 | 1856.31 | 333.04 | 1523.28 | 119580.61 |
| 101 | 2034-01 | 1856.31 | 328.85 | 1527.47 | 118053.15 |
| 102 | 2034-02 | 1856.31 | 324.65 | 1531.67 | 116521.48 |
| 103 | 2034-03 | 1856.31 | 320.43 | 1535.88 | 114985.61 |
| 104 | 2034-04 | 1856.31 | 316.21 | 1540.10 | 113445.50 |
| 105 | 2034-05 | 1856.31 | 311.98 | 1544.34 | 111901.17 |
| 106 | 2034-06 | 1856.31 | 307.73 | 1548.58 | 110352.58 |
| 107 | 2034-07 | 1856.31 | 303.47 | 1552.84 | 108799.74 |
| 108 | 2034-08 | 1856.31 | 299.20 | 1557.11 | 107242.63 |
| 109 | 2034-09 | 1856.31 | 294.92 | 1561.39 | 105681.23 |
| 110 | 2034-10 | 1856.31 | 290.62 | 1565.69 | 104115.54 |
| 111 | 2034-11 | 1856.31 | 286.32 | 1569.99 | 102545.55 |
| 112 | 2034-12 | 1856.31 | 282.00 | 1574.31 | 100971.24 |
| 113 | 2035-01 | 1856.31 | 277.67 | 1578.64 | 99392.60 |
| 114 | 2035-02 | 1856.31 | 273.33 | 1582.98 | 97809.62 |
| 115 | 2035-03 | 1856.31 | 268.98 | 1587.34 | 96222.28 |
| 116 | 2035-04 | 1856.31 | 264.61 | 1591.70 | 94630.58 |
| 117 | 2035-05 | 1856.31 | 260.23 | 1596.08 | 93034.50 |
| 118 | 2035-06 | 1856.31 | 255.84 | 1600.47 | 91434.03 |
| 119 | 2035-07 | 1856.31 | 251.44 | 1604.87 | 89829.17 |
| 120 | 2035-08 | 1856.31 | 247.03 | 1609.28 | 88219.88 |
| 121 | 2035-09 | 1856.31 | 242.60 | 1613.71 | 86606.18 |
| 122 | 2035-10 | 1856.31 | 238.17 | 1618.15 | 84988.03 |
| 123 | 2035-11 | 1856.31 | 233.72 | 1622.59 | 83365.44 |
| 124 | 2035-12 | 1856.31 | 229.25 | 1627.06 | 81738.38 |
| 125 | 2036-01 | 1856.31 | 224.78 | 1631.53 | 80106.85 |
| 126 | 2036-02 | 1856.31 | 220.29 | 1636.02 | 78470.83 |
| 127 | 2036-03 | 1856.31 | 215.79 | 1640.52 | 76830.31 |
| 128 | 2036-04 | 1856.31 | 211.28 | 1645.03 | 75185.28 |
| 129 | 2036-05 | 1856.31 | 206.76 | 1649.55 | 73535.73 |
| 130 | 2036-06 | 1856.31 | 202.22 | 1654.09 | 71881.64 |
| 131 | 2036-07 | 1856.31 | 197.67 | 1658.64 | 70223.01 |
| 132 | 2036-08 | 1856.31 | 193.11 | 1663.20 | 68559.81 |
| 133 | 2036-09 | 1856.31 | 188.54 | 1667.77 | 66892.03 |
| 134 | 2036-10 | 1856.31 | 183.95 | 1672.36 | 65219.68 |
| 135 | 2036-11 | 1856.31 | 179.35 | 1676.96 | 63542.72 |
| 136 | 2036-12 | 1856.31 | 174.74 | 1681.57 | 61861.15 |
| 137 | 2037-01 | 1856.31 | 170.12 | 1686.19 | 60174.95 |
| 138 | 2037-02 | 1856.31 | 165.48 | 1690.83 | 58484.12 |
| 139 | 2037-03 | 1856.31 | 160.83 | 1695.48 | 56788.64 |
| 140 | 2037-04 | 1856.31 | 156.17 | 1700.14 | 55088.50 |
| 141 | 2037-05 | 1856.31 | 151.49 | 1704.82 | 53383.68 |
| 142 | 2037-06 | 1856.31 | 146.81 | 1709.51 | 51674.17 |
| 143 | 2037-07 | 1856.31 | 142.10 | 1714.21 | 49959.97 |
| 144 | 2037-08 | 1856.31 | 137.39 | 1718.92 | 48241.04 |
| 145 | 2037-09 | 1856.31 | 132.66 | 1723.65 | 46517.39 |
| 146 | 2037-10 | 1856.31 | 127.92 | 1728.39 | 44789.01 |
| 147 | 2037-11 | 1856.31 | 123.17 | 1733.14 | 43055.86 |
| 148 | 2037-12 | 1856.31 | 118.40 | 1737.91 | 41317.95 |
| 149 | 2038-01 | 1856.31 | 113.62 | 1742.69 | 39575.27 |
| 150 | 2038-02 | 1856.31 | 108.83 | 1747.48 | 37827.79 |
| 151 | 2038-03 | 1856.31 | 104.03 | 1752.29 | 36075.50 |
| 152 | 2038-04 | 1856.31 | 99.21 | 1757.10 | 34318.40 |
| 153 | 2038-05 | 1856.31 | 94.38 | 1761.94 | 32556.46 |
| 154 | 2038-06 | 1856.31 | 89.53 | 1766.78 | 30789.68 |
| 155 | 2038-07 | 1856.31 | 84.67 | 1771.64 | 29018.04 |
| 156 | 2038-08 | 1856.31 | 79.80 | 1776.51 | 27241.53 |
| 157 | 2038-09 | 1856.31 | 74.91 | 1781.40 | 25460.13 |
| 158 | 2038-10 | 1856.31 | 70.02 | 1786.30 | 23673.83 |
| 159 | 2038-11 | 1856.31 | 65.10 | 1791.21 | 21882.62 |
| 160 | 2038-12 | 1856.31 | 60.18 | 1796.13 | 20086.49 |
| 161 | 2039-01 | 1856.31 | 55.24 | 1801.07 | 18285.41 |
| 162 | 2039-02 | 1856.31 | 50.28 | 1806.03 | 16479.39 |
| 163 | 2039-03 | 1856.31 | 45.32 | 1810.99 | 14668.39 |
| 164 | 2039-04 | 1856.31 | 40.34 | 1815.97 | 12852.42 |
| 165 | 2039-05 | 1856.31 | 35.34 | 1820.97 | 11031.45 |
| 166 | 2039-06 | 1856.31 | 30.34 | 1825.98 | 9205.48 |
| 167 | 2039-07 | 1856.31 | 25.32 | 1831.00 | 7374.48 |
| 168 | 2039-08 | 1856.31 | 20.28 | 1836.03 | 5538.45 |
| 169 | 2039-09 | 1856.31 | 15.23 | 1841.08 | 3697.37 |
| 170 | 2039-10 | 1856.31 | 10.17 | 1846.14 | 1851.22 |
| 171 | 2039-11 | 1856.31 | 5.09 | 1851.22 | 0.00 |
等额本金还款方式：
贷款总额：25.3万
还款月数：14年3个月
首月还款：2174.98元
每月递减：4.07元
利息总额：5.98万
本息合计：31.28万
节省利息：4638.04元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 2174.98 | 695.65 | 1479.33 | 251485.74 |
| 2 | 2025-10 | 2170.91 | 691.59 | 1479.33 | 250006.41 |
| 3 | 2025-11 | 2166.85 | 687.52 | 1479.33 | 248527.09 |
| 4 | 2025-12 | 2162.78 | 683.45 | 1479.33 | 247047.76 |
| 5 | 2026-01 | 2158.71 | 679.38 | 1479.33 | 245568.43 |
| 6 | 2026-02 | 2154.64 | 675.31 | 1479.33 | 244089.10 |
| 7 | 2026-03 | 2150.57 | 671.25 | 1479.33 | 242609.77 |
| 8 | 2026-04 | 2146.50 | 667.18 | 1479.33 | 241130.45 |
| 9 | 2026-05 | 2142.44 | 663.11 | 1479.33 | 239651.12 |
| 10 | 2026-06 | 2138.37 | 659.04 | 1479.33 | 238171.79 |
| 11 | 2026-07 | 2134.30 | 654.97 | 1479.33 | 236692.46 |
| 12 | 2026-08 | 2130.23 | 650.90 | 1479.33 | 235213.14 |
| 13 | 2026-09 | 2126.16 | 646.84 | 1479.33 | 233733.81 |
| 14 | 2026-10 | 2122.10 | 642.77 | 1479.33 | 232254.48 |
| 15 | 2026-11 | 2118.03 | 638.70 | 1479.33 | 230775.15 |
| 16 | 2026-12 | 2113.96 | 634.63 | 1479.33 | 229295.82 |
| 17 | 2027-01 | 2109.89 | 630.56 | 1479.33 | 227816.50 |
| 18 | 2027-02 | 2105.82 | 626.50 | 1479.33 | 226337.17 |
| 19 | 2027-03 | 2101.76 | 622.43 | 1479.33 | 224857.84 |
| 20 | 2027-04 | 2097.69 | 618.36 | 1479.33 | 223378.51 |
| 21 | 2027-05 | 2093.62 | 614.29 | 1479.33 | 221899.18 |
| 22 | 2027-06 | 2089.55 | 610.22 | 1479.33 | 220419.86 |
| 23 | 2027-07 | 2085.48 | 606.15 | 1479.33 | 218940.53 |
| 24 | 2027-08 | 2081.41 | 602.09 | 1479.33 | 217461.20 |
| 25 | 2027-09 | 2077.35 | 598.02 | 1479.33 | 215981.87 |
| 26 | 2027-10 | 2073.28 | 593.95 | 1479.33 | 214502.54 |
| 27 | 2027-11 | 2069.21 | 589.88 | 1479.33 | 213023.22 |
| 28 | 2027-12 | 2065.14 | 585.81 | 1479.33 | 211543.89 |
| 29 | 2028-01 | 2061.07 | 581.75 | 1479.33 | 210064.56 |
| 30 | 2028-02 | 2057.01 | 577.68 | 1479.33 | 208585.23 |
| 31 | 2028-03 | 2052.94 | 573.61 | 1479.33 | 207105.91 |
| 32 | 2028-04 | 2048.87 | 569.54 | 1479.33 | 205626.58 |
| 33 | 2028-05 | 2044.80 | 565.47 | 1479.33 | 204147.25 |
| 34 | 2028-06 | 2040.73 | 561.40 | 1479.33 | 202667.92 |
| 35 | 2028-07 | 2036.66 | 557.34 | 1479.33 | 201188.59 |
| 36 | 2028-08 | 2032.60 | 553.27 | 1479.33 | 199709.27 |
| 37 | 2028-09 | 2028.53 | 549.20 | 1479.33 | 198229.94 |
| 38 | 2028-10 | 2024.46 | 545.13 | 1479.33 | 196750.61 |
| 39 | 2028-11 | 2020.39 | 541.06 | 1479.33 | 195271.28 |
| 40 | 2028-12 | 2016.32 | 537.00 | 1479.33 | 193791.95 |
| 41 | 2029-01 | 2012.26 | 532.93 | 1479.33 | 192312.63 |
| 42 | 2029-02 | 2008.19 | 528.86 | 1479.33 | 190833.30 |
| 43 | 2029-03 | 2004.12 | 524.79 | 1479.33 | 189353.97 |
| 44 | 2029-04 | 2000.05 | 520.72 | 1479.33 | 187874.64 |
| 45 | 2029-05 | 1995.98 | 516.66 | 1479.33 | 186395.31 |
| 46 | 2029-06 | 1991.92 | 512.59 | 1479.33 | 184915.99 |
| 47 | 2029-07 | 1987.85 | 508.52 | 1479.33 | 183436.66 |
| 48 | 2029-08 | 1983.78 | 504.45 | 1479.33 | 181957.33 |
| 49 | 2029-09 | 1979.71 | 500.38 | 1479.33 | 180478.00 |
| 50 | 2029-10 | 1975.64 | 496.31 | 1479.33 | 178998.68 |
| 51 | 2029-11 | 1971.57 | 492.25 | 1479.33 | 177519.35 |
| 52 | 2029-12 | 1967.51 | 488.18 | 1479.33 | 176040.02 |
| 53 | 2030-01 | 1963.44 | 484.11 | 1479.33 | 174560.69 |
| 54 | 2030-02 | 1959.37 | 480.04 | 1479.33 | 173081.36 |
| 55 | 2030-03 | 1955.30 | 475.97 | 1479.33 | 171602.04 |
| 56 | 2030-04 | 1951.23 | 471.91 | 1479.33 | 170122.71 |
| 57 | 2030-05 | 1947.17 | 467.84 | 1479.33 | 168643.38 |
| 58 | 2030-06 | 1943.10 | 463.77 | 1479.33 | 167164.05 |
| 59 | 2030-07 | 1939.03 | 459.70 | 1479.33 | 165684.72 |
| 60 | 2030-08 | 1934.96 | 455.63 | 1479.33 | 164205.40 |
| 61 | 2030-09 | 1930.89 | 451.56 | 1479.33 | 162726.07 |
| 62 | 2030-10 | 1926.82 | 447.50 | 1479.33 | 161246.74 |
| 63 | 2030-11 | 1922.76 | 443.43 | 1479.33 | 159767.41 |
| 64 | 2030-12 | 1918.69 | 439.36 | 1479.33 | 158288.08 |
| 65 | 2031-01 | 1914.62 | 435.29 | 1479.33 | 156808.76 |
| 66 | 2031-02 | 1910.55 | 431.22 | 1479.33 | 155329.43 |
| 67 | 2031-03 | 1906.48 | 427.16 | 1479.33 | 153850.10 |
| 68 | 2031-04 | 1902.42 | 423.09 | 1479.33 | 152370.77 |
| 69 | 2031-05 | 1898.35 | 419.02 | 1479.33 | 150891.45 |
| 70 | 2031-06 | 1894.28 | 414.95 | 1479.33 | 149412.12 |
| 71 | 2031-07 | 1890.21 | 410.88 | 1479.33 | 147932.79 |
| 72 | 2031-08 | 1886.14 | 406.82 | 1479.33 | 146453.46 |
| 73 | 2031-09 | 1882.07 | 402.75 | 1479.33 | 144974.13 |
| 74 | 2031-10 | 1878.01 | 398.68 | 1479.33 | 143494.81 |
| 75 | 2031-11 | 1873.94 | 394.61 | 1479.33 | 142015.48 |
| 76 | 2031-12 | 1869.87 | 390.54 | 1479.33 | 140536.15 |
| 77 | 2032-01 | 1865.80 | 386.47 | 1479.33 | 139056.82 |
| 78 | 2032-02 | 1861.73 | 382.41 | 1479.33 | 137577.49 |
| 79 | 2032-03 | 1857.67 | 378.34 | 1479.33 | 136098.17 |
| 80 | 2032-04 | 1853.60 | 374.27 | 1479.33 | 134618.84 |
| 81 | 2032-05 | 1849.53 | 370.20 | 1479.33 | 133139.51 |
| 82 | 2032-06 | 1845.46 | 366.13 | 1479.33 | 131660.18 |
| 83 | 2032-07 | 1841.39 | 362.07 | 1479.33 | 130180.85 |
| 84 | 2032-08 | 1837.33 | 358.00 | 1479.33 | 128701.53 |
| 85 | 2032-09 | 1833.26 | 353.93 | 1479.33 | 127222.20 |
| 86 | 2032-10 | 1829.19 | 349.86 | 1479.33 | 125742.87 |
| 87 | 2032-11 | 1825.12 | 345.79 | 1479.33 | 124263.54 |
| 88 | 2032-12 | 1821.05 | 341.72 | 1479.33 | 122784.22 |
| 89 | 2033-01 | 1816.98 | 337.66 | 1479.33 | 121304.89 |
| 90 | 2033-02 | 1812.92 | 333.59 | 1479.33 | 119825.56 |
| 91 | 2033-03 | 1808.85 | 329.52 | 1479.33 | 118346.23 |
| 92 | 2033-04 | 1804.78 | 325.45 | 1479.33 | 116866.90 |
| 93 | 2033-05 | 1800.71 | 321.38 | 1479.33 | 115387.58 |
| 94 | 2033-06 | 1796.64 | 317.32 | 1479.33 | 113908.25 |
| 95 | 2033-07 | 1792.58 | 313.25 | 1479.33 | 112428.92 |
| 96 | 2033-08 | 1788.51 | 309.18 | 1479.33 | 110949.59 |
| 97 | 2033-09 | 1784.44 | 305.11 | 1479.33 | 109470.26 |
| 98 | 2033-10 | 1780.37 | 301.04 | 1479.33 | 107990.94 |
| 99 | 2033-11 | 1776.30 | 296.98 | 1479.33 | 106511.61 |
| 100 | 2033-12 | 1772.23 | 292.91 | 1479.33 | 105032.28 |
| 101 | 2034-01 | 1768.17 | 288.84 | 1479.33 | 103552.95 |
| 102 | 2034-02 | 1764.10 | 284.77 | 1479.33 | 102073.62 |
| 103 | 2034-03 | 1760.03 | 280.70 | 1479.33 | 100594.30 |
| 104 | 2034-04 | 1755.96 | 276.63 | 1479.33 | 99114.97 |
| 105 | 2034-05 | 1751.89 | 272.57 | 1479.33 | 97635.64 |
| 106 | 2034-06 | 1747.83 | 268.50 | 1479.33 | 96156.31 |
| 107 | 2034-07 | 1743.76 | 264.43 | 1479.33 | 94676.99 |
| 108 | 2034-08 | 1739.69 | 260.36 | 1479.33 | 93197.66 |
| 109 | 2034-09 | 1735.62 | 256.29 | 1479.33 | 91718.33 |
| 110 | 2034-10 | 1731.55 | 252.23 | 1479.33 | 90239.00 |
| 111 | 2034-11 | 1727.49 | 248.16 | 1479.33 | 88759.67 |
| 112 | 2034-12 | 1723.42 | 244.09 | 1479.33 | 87280.35 |
| 113 | 2035-01 | 1719.35 | 240.02 | 1479.33 | 85801.02 |
| 114 | 2035-02 | 1715.28 | 235.95 | 1479.33 | 84321.69 |
| 115 | 2035-03 | 1711.21 | 231.88 | 1479.33 | 82842.36 |
| 116 | 2035-04 | 1707.14 | 227.82 | 1479.33 | 81363.03 |
| 117 | 2035-05 | 1703.08 | 223.75 | 1479.33 | 79883.71 |
| 118 | 2035-06 | 1699.01 | 219.68 | 1479.33 | 78404.38 |
| 119 | 2035-07 | 1694.94 | 215.61 | 1479.33 | 76925.05 |
| 120 | 2035-08 | 1690.87 | 211.54 | 1479.33 | 75445.72 |
| 121 | 2035-09 | 1686.80 | 207.48 | 1479.33 | 73966.39 |
| 122 | 2035-10 | 1682.74 | 203.41 | 1479.33 | 72487.07 |
| 123 | 2035-11 | 1678.67 | 199.34 | 1479.33 | 71007.74 |
| 124 | 2035-12 | 1674.60 | 195.27 | 1479.33 | 69528.41 |
| 125 | 2036-01 | 1670.53 | 191.20 | 1479.33 | 68049.08 |
| 126 | 2036-02 | 1666.46 | 187.13 | 1479.33 | 66569.76 |
| 127 | 2036-03 | 1662.39 | 183.07 | 1479.33 | 65090.43 |
| 128 | 2036-04 | 1658.33 | 179.00 | 1479.33 | 63611.10 |
| 129 | 2036-05 | 1654.26 | 174.93 | 1479.33 | 62131.77 |
| 130 | 2036-06 | 1650.19 | 170.86 | 1479.33 | 60652.44 |
| 131 | 2036-07 | 1646.12 | 166.79 | 1479.33 | 59173.12 |
| 132 | 2036-08 | 1642.05 | 162.73 | 1479.33 | 57693.79 |
| 133 | 2036-09 | 1637.99 | 158.66 | 1479.33 | 56214.46 |
| 134 | 2036-10 | 1633.92 | 154.59 | 1479.33 | 54735.13 |
| 135 | 2036-11 | 1629.85 | 150.52 | 1479.33 | 53255.80 |
| 136 | 2036-12 | 1625.78 | 146.45 | 1479.33 | 51776.48 |
| 137 | 2037-01 | 1621.71 | 142.39 | 1479.33 | 50297.15 |
| 138 | 2037-02 | 1617.65 | 138.32 | 1479.33 | 48817.82 |
| 139 | 2037-03 | 1613.58 | 134.25 | 1479.33 | 47338.49 |
| 140 | 2037-04 | 1609.51 | 130.18 | 1479.33 | 45859.16 |
| 141 | 2037-05 | 1605.44 | 126.11 | 1479.33 | 44379.84 |
| 142 | 2037-06 | 1601.37 | 122.04 | 1479.33 | 42900.51 |
| 143 | 2037-07 | 1597.30 | 117.98 | 1479.33 | 41421.18 |
| 144 | 2037-08 | 1593.24 | 113.91 | 1479.33 | 39941.85 |
| 145 | 2037-09 | 1589.17 | 109.84 | 1479.33 | 38462.53 |
| 146 | 2037-10 | 1585.10 | 105.77 | 1479.33 | 36983.20 |
| 147 | 2037-11 | 1581.03 | 101.70 | 1479.33 | 35503.87 |
| 148 | 2037-12 | 1576.96 | 97.64 | 1479.33 | 34024.54 |
| 149 | 2038-01 | 1572.90 | 93.57 | 1479.33 | 32545.21 |
| 150 | 2038-02 | 1568.83 | 89.50 | 1479.33 | 31065.89 |
| 151 | 2038-03 | 1564.76 | 85.43 | 1479.33 | 29586.56 |
| 152 | 2038-04 | 1560.69 | 81.36 | 1479.33 | 28107.23 |
| 153 | 2038-05 | 1556.62 | 77.29 | 1479.33 | 26627.90 |
| 154 | 2038-06 | 1552.55 | 73.23 | 1479.33 | 25148.57 |
| 155 | 2038-07 | 1548.49 | 69.16 | 1479.33 | 23669.25 |
| 156 | 2038-08 | 1544.42 | 65.09 | 1479.33 | 22189.92 |
| 157 | 2038-09 | 1540.35 | 61.02 | 1479.33 | 20710.59 |
| 158 | 2038-10 | 1536.28 | 56.95 | 1479.33 | 19231.26 |
| 159 | 2038-11 | 1532.21 | 52.89 | 1479.33 | 17751.93 |
| 160 | 2038-12 | 1528.15 | 48.82 | 1479.33 | 16272.61 |
| 161 | 2039-01 | 1524.08 | 44.75 | 1479.33 | 14793.28 |
| 162 | 2039-02 | 1520.01 | 40.68 | 1479.33 | 13313.95 |
| 163 | 2039-03 | 1515.94 | 36.61 | 1479.33 | 11834.62 |
| 164 | 2039-04 | 1511.87 | 32.55 | 1479.33 | 10355.30 |
| 165 | 2039-05 | 1507.80 | 28.48 | 1479.33 | 8875.97 |
| 166 | 2039-06 | 1503.74 | 24.41 | 1479.33 | 7396.64 |
| 167 | 2039-07 | 1499.67 | 20.34 | 1479.33 | 5917.31 |
| 168 | 2039-08 | 1495.60 | 16.27 | 1479.33 | 4437.98 |
| 169 | 2039-09 | 1491.53 | 12.20 | 1479.33 | 2958.66 |
| 170 | 2039-10 | 1487.46 | 8.14 | 1479.33 | 1479.33 |
| 171 | 2039-11 | 1483.40 | 4.07 | 1479.33 | 0.00 |