贷款35万（商业贷款）房贷，还款14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：35万
还款月数：14年9个月
每月还款：2500.2元
利息总额：9.25万
本息合计：44.25万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2500.20 | 962.50 | 1537.70 | 348462.30 |
| 2 | 2025-03 | 2500.20 | 958.27 | 1541.93 | 346920.36 |
| 3 | 2025-04 | 2500.20 | 954.03 | 1546.17 | 345374.19 |
| 4 | 2025-05 | 2500.20 | 949.78 | 1550.42 | 343823.77 |
| 5 | 2025-06 | 2500.20 | 945.52 | 1554.69 | 342269.08 |
| 6 | 2025-07 | 2500.20 | 941.24 | 1558.96 | 340710.11 |
| 7 | 2025-08 | 2500.20 | 936.95 | 1563.25 | 339146.86 |
| 8 | 2025-09 | 2500.20 | 932.65 | 1567.55 | 337579.31 |
| 9 | 2025-10 | 2500.20 | 928.34 | 1571.86 | 336007.45 |
| 10 | 2025-11 | 2500.20 | 924.02 | 1576.18 | 334431.27 |
| 11 | 2025-12 | 2500.20 | 919.69 | 1580.52 | 332850.75 |
| 12 | 2026-01 | 2500.20 | 915.34 | 1584.86 | 331265.88 |
| 13 | 2026-02 | 2500.20 | 910.98 | 1589.22 | 329676.66 |
| 14 | 2026-03 | 2500.20 | 906.61 | 1593.59 | 328083.07 |
| 15 | 2026-04 | 2500.20 | 902.23 | 1597.98 | 326485.09 |
| 16 | 2026-05 | 2500.20 | 897.83 | 1602.37 | 324882.72 |
| 17 | 2026-06 | 2500.20 | 893.43 | 1606.78 | 323275.95 |
| 18 | 2026-07 | 2500.20 | 889.01 | 1611.20 | 321664.75 |
| 19 | 2026-08 | 2500.20 | 884.58 | 1615.63 | 320049.13 |
| 20 | 2026-09 | 2500.20 | 880.14 | 1620.07 | 318429.06 |
| 21 | 2026-10 | 2500.20 | 875.68 | 1624.52 | 316804.53 |
| 22 | 2026-11 | 2500.20 | 871.21 | 1628.99 | 315175.54 |
| 23 | 2026-12 | 2500.20 | 866.73 | 1633.47 | 313542.07 |
| 24 | 2027-01 | 2500.20 | 862.24 | 1637.96 | 311904.11 |
| 25 | 2027-02 | 2500.20 | 857.74 | 1642.47 | 310261.64 |
| 26 | 2027-03 | 2500.20 | 853.22 | 1646.98 | 308614.66 |
| 27 | 2027-04 | 2500.20 | 848.69 | 1651.51 | 306963.14 |
| 28 | 2027-05 | 2500.20 | 844.15 | 1656.06 | 305307.09 |
| 29 | 2027-06 | 2500.20 | 839.59 | 1660.61 | 303646.48 |
| 30 | 2027-07 | 2500.20 | 835.03 | 1665.18 | 301981.30 |
| 31 | 2027-08 | 2500.20 | 830.45 | 1669.76 | 300311.55 |
| 32 | 2027-09 | 2500.20 | 825.86 | 1674.35 | 298637.20 |
| 33 | 2027-10 | 2500.20 | 821.25 | 1678.95 | 296958.25 |
| 34 | 2027-11 | 2500.20 | 816.64 | 1683.57 | 295274.68 |
| 35 | 2027-12 | 2500.20 | 812.01 | 1688.20 | 293586.48 |
| 36 | 2028-01 | 2500.20 | 807.36 | 1692.84 | 291893.64 |
| 37 | 2028-02 | 2500.20 | 802.71 | 1697.50 | 290196.14 |
| 38 | 2028-03 | 2500.20 | 798.04 | 1702.16 | 288493.98 |
| 39 | 2028-04 | 2500.20 | 793.36 | 1706.85 | 286787.13 |
| 40 | 2028-05 | 2500.20 | 788.66 | 1711.54 | 285075.59 |
| 41 | 2028-06 | 2500.20 | 783.96 | 1716.25 | 283359.35 |
| 42 | 2028-07 | 2500.20 | 779.24 | 1720.97 | 281638.38 |
| 43 | 2028-08 | 2500.20 | 774.51 | 1725.70 | 279912.68 |
| 44 | 2028-09 | 2500.20 | 769.76 | 1730.44 | 278182.24 |
| 45 | 2028-10 | 2500.20 | 765.00 | 1735.20 | 276447.03 |
| 46 | 2028-11 | 2500.20 | 760.23 | 1739.97 | 274707.06 |
| 47 | 2028-12 | 2500.20 | 755.44 | 1744.76 | 272962.30 |
| 48 | 2029-01 | 2500.20 | 750.65 | 1749.56 | 271212.74 |
| 49 | 2029-02 | 2500.20 | 745.84 | 1754.37 | 269458.37 |
| 50 | 2029-03 | 2500.20 | 741.01 | 1759.19 | 267699.18 |
| 51 | 2029-04 | 2500.20 | 736.17 | 1764.03 | 265935.15 |
| 52 | 2029-05 | 2500.20 | 731.32 | 1768.88 | 264166.27 |
| 53 | 2029-06 | 2500.20 | 726.46 | 1773.75 | 262392.52 |
| 54 | 2029-07 | 2500.20 | 721.58 | 1778.62 | 260613.90 |
| 55 | 2029-08 | 2500.20 | 716.69 | 1783.52 | 258830.38 |
| 56 | 2029-09 | 2500.20 | 711.78 | 1788.42 | 257041.96 |
| 57 | 2029-10 | 2500.20 | 706.87 | 1793.34 | 255248.62 |
| 58 | 2029-11 | 2500.20 | 701.93 | 1798.27 | 253450.35 |
| 59 | 2029-12 | 2500.20 | 696.99 | 1803.22 | 251647.14 |
| 60 | 2030-01 | 2500.20 | 692.03 | 1808.17 | 249838.96 |
| 61 | 2030-02 | 2500.20 | 687.06 | 1813.15 | 248025.81 |
| 62 | 2030-03 | 2500.20 | 682.07 | 1818.13 | 246207.68 |
| 63 | 2030-04 | 2500.20 | 677.07 | 1823.13 | 244384.55 |
| 64 | 2030-05 | 2500.20 | 672.06 | 1828.15 | 242556.40 |
| 65 | 2030-06 | 2500.20 | 667.03 | 1833.17 | 240723.23 |
| 66 | 2030-07 | 2500.20 | 661.99 | 1838.22 | 238885.01 |
| 67 | 2030-08 | 2500.20 | 656.93 | 1843.27 | 237041.74 |
| 68 | 2030-09 | 2500.20 | 651.86 | 1848.34 | 235193.40 |
| 69 | 2030-10 | 2500.20 | 646.78 | 1853.42 | 233339.98 |
| 70 | 2030-11 | 2500.20 | 641.68 | 1858.52 | 231481.46 |
| 71 | 2030-12 | 2500.20 | 636.57 | 1863.63 | 229617.83 |
| 72 | 2031-01 | 2500.20 | 631.45 | 1868.75 | 227749.08 |
| 73 | 2031-02 | 2500.20 | 626.31 | 1873.89 | 225875.18 |
| 74 | 2031-03 | 2500.20 | 621.16 | 1879.05 | 223996.14 |
| 75 | 2031-04 | 2500.20 | 615.99 | 1884.21 | 222111.92 |
| 76 | 2031-05 | 2500.20 | 610.81 | 1889.40 | 220222.53 |
| 77 | 2031-06 | 2500.20 | 605.61 | 1894.59 | 218327.93 |
| 78 | 2031-07 | 2500.20 | 600.40 | 1899.80 | 216428.13 |
| 79 | 2031-08 | 2500.20 | 595.18 | 1905.03 | 214523.10 |
| 80 | 2031-09 | 2500.20 | 589.94 | 1910.27 | 212612.84 |
| 81 | 2031-10 | 2500.20 | 584.69 | 1915.52 | 210697.32 |
| 82 | 2031-11 | 2500.20 | 579.42 | 1920.79 | 208776.53 |
| 83 | 2031-12 | 2500.20 | 574.14 | 1926.07 | 206850.47 |
| 84 | 2032-01 | 2500.20 | 568.84 | 1931.37 | 204919.10 |
| 85 | 2032-02 | 2500.20 | 563.53 | 1936.68 | 202982.42 |
| 86 | 2032-03 | 2500.20 | 558.20 | 1942.00 | 201040.42 |
| 87 | 2032-04 | 2500.20 | 552.86 | 1947.34 | 199093.08 |
| 88 | 2032-05 | 2500.20 | 547.51 | 1952.70 | 197140.38 |
| 89 | 2032-06 | 2500.20 | 542.14 | 1958.07 | 195182.31 |
| 90 | 2032-07 | 2500.20 | 536.75 | 1963.45 | 193218.86 |
| 91 | 2032-08 | 2500.20 | 531.35 | 1968.85 | 191250.01 |
| 92 | 2032-09 | 2500.20 | 525.94 | 1974.27 | 189275.74 |
| 93 | 2032-10 | 2500.20 | 520.51 | 1979.70 | 187296.05 |
| 94 | 2032-11 | 2500.20 | 515.06 | 1985.14 | 185310.91 |
| 95 | 2032-12 | 2500.20 | 509.60 | 1990.60 | 183320.31 |
| 96 | 2033-01 | 2500.20 | 504.13 | 1996.07 | 181324.23 |
| 97 | 2033-02 | 2500.20 | 498.64 | 2001.56 | 179322.67 |
| 98 | 2033-03 | 2500.20 | 493.14 | 2007.07 | 177315.61 |
| 99 | 2033-04 | 2500.20 | 487.62 | 2012.59 | 175303.02 |
| 100 | 2033-05 | 2500.20 | 482.08 | 2018.12 | 173284.90 |
| 101 | 2033-06 | 2500.20 | 476.53 | 2023.67 | 171261.23 |
| 102 | 2033-07 | 2500.20 | 470.97 | 2029.24 | 169231.99 |
| 103 | 2033-08 | 2500.20 | 465.39 | 2034.82 | 167197.18 |
| 104 | 2033-09 | 2500.20 | 459.79 | 2040.41 | 165156.77 |
| 105 | 2033-10 | 2500.20 | 454.18 | 2046.02 | 163110.74 |
| 106 | 2033-11 | 2500.20 | 448.55 | 2051.65 | 161059.09 |
| 107 | 2033-12 | 2500.20 | 442.91 | 2057.29 | 159001.80 |
| 108 | 2034-01 | 2500.20 | 437.25 | 2062.95 | 156938.85 |
| 109 | 2034-02 | 2500.20 | 431.58 | 2068.62 | 154870.23 |
| 110 | 2034-03 | 2500.20 | 425.89 | 2074.31 | 152795.92 |
| 111 | 2034-04 | 2500.20 | 420.19 | 2080.02 | 150715.90 |
| 112 | 2034-05 | 2500.20 | 414.47 | 2085.74 | 148630.17 |
| 113 | 2034-06 | 2500.20 | 408.73 | 2091.47 | 146538.70 |
| 114 | 2034-07 | 2500.20 | 402.98 | 2097.22 | 144441.48 |
| 115 | 2034-08 | 2500.20 | 397.21 | 2102.99 | 142338.49 |
| 116 | 2034-09 | 2500.20 | 391.43 | 2108.77 | 140229.71 |
| 117 | 2034-10 | 2500.20 | 385.63 | 2114.57 | 138115.14 |
| 118 | 2034-11 | 2500.20 | 379.82 | 2120.39 | 135994.75 |
| 119 | 2034-12 | 2500.20 | 373.99 | 2126.22 | 133868.53 |
| 120 | 2035-01 | 2500.20 | 368.14 | 2132.07 | 131736.47 |
| 121 | 2035-02 | 2500.20 | 362.28 | 2137.93 | 129598.54 |
| 122 | 2035-03 | 2500.20 | 356.40 | 2143.81 | 127454.73 |
| 123 | 2035-04 | 2500.20 | 350.50 | 2149.70 | 125305.03 |
| 124 | 2035-05 | 2500.20 | 344.59 | 2155.62 | 123149.41 |
| 125 | 2035-06 | 2500.20 | 338.66 | 2161.54 | 120987.87 |
| 126 | 2035-07 | 2500.20 | 332.72 | 2167.49 | 118820.38 |
| 127 | 2035-08 | 2500.20 | 326.76 | 2173.45 | 116646.94 |
| 128 | 2035-09 | 2500.20 | 320.78 | 2179.42 | 114467.51 |
| 129 | 2035-10 | 2500.20 | 314.79 | 2185.42 | 112282.09 |
| 130 | 2035-11 | 2500.20 | 308.78 | 2191.43 | 110090.66 |
| 131 | 2035-12 | 2500.20 | 302.75 | 2197.45 | 107893.21 |
| 132 | 2036-01 | 2500.20 | 296.71 | 2203.50 | 105689.71 |
| 133 | 2036-02 | 2500.20 | 290.65 | 2209.56 | 103480.15 |
| 134 | 2036-03 | 2500.20 | 284.57 | 2215.63 | 101264.52 |
| 135 | 2036-04 | 2500.20 | 278.48 | 2221.73 | 99042.79 |
| 136 | 2036-05 | 2500.20 | 272.37 | 2227.84 | 96814.96 |
| 137 | 2036-06 | 2500.20 | 266.24 | 2233.96 | 94581.00 |
| 138 | 2036-07 | 2500.20 | 260.10 | 2240.11 | 92340.89 |
| 139 | 2036-08 | 2500.20 | 253.94 | 2246.27 | 90094.62 |
| 140 | 2036-09 | 2500.20 | 247.76 | 2252.44 | 87842.18 |
| 141 | 2036-10 | 2500.20 | 241.57 | 2258.64 | 85583.54 |
| 142 | 2036-11 | 2500.20 | 235.35 | 2264.85 | 83318.69 |
| 143 | 2036-12 | 2500.20 | 229.13 | 2271.08 | 81047.61 |
| 144 | 2037-01 | 2500.20 | 222.88 | 2277.32 | 78770.29 |
| 145 | 2037-02 | 2500.20 | 216.62 | 2283.59 | 76486.71 |
| 146 | 2037-03 | 2500.20 | 210.34 | 2289.87 | 74196.84 |
| 147 | 2037-04 | 2500.20 | 204.04 | 2296.16 | 71900.68 |
| 148 | 2037-05 | 2500.20 | 197.73 | 2302.48 | 69598.20 |
| 149 | 2037-06 | 2500.20 | 191.40 | 2308.81 | 67289.39 |
| 150 | 2037-07 | 2500.20 | 185.05 | 2315.16 | 64974.23 |
| 151 | 2037-08 | 2500.20 | 178.68 | 2321.52 | 62652.71 |
| 152 | 2037-09 | 2500.20 | 172.29 | 2327.91 | 60324.80 |
| 153 | 2037-10 | 2500.20 | 165.89 | 2334.31 | 57990.49 |
| 154 | 2037-11 | 2500.20 | 159.47 | 2340.73 | 55649.76 |
| 155 | 2037-12 | 2500.20 | 153.04 | 2347.17 | 53302.59 |
| 156 | 2038-01 | 2500.20 | 146.58 | 2353.62 | 50948.97 |
| 157 | 2038-02 | 2500.20 | 140.11 | 2360.09 | 48588.88 |
| 158 | 2038-03 | 2500.20 | 133.62 | 2366.58 | 46222.29 |
| 159 | 2038-04 | 2500.20 | 127.11 | 2373.09 | 43849.20 |
| 160 | 2038-05 | 2500.20 | 120.59 | 2379.62 | 41469.58 |
| 161 | 2038-06 | 2500.20 | 114.04 | 2386.16 | 39083.42 |
| 162 | 2038-07 | 2500.20 | 107.48 | 2392.72 | 36690.69 |
| 163 | 2038-08 | 2500.20 | 100.90 | 2399.30 | 34291.39 |
| 164 | 2038-09 | 2500.20 | 94.30 | 2405.90 | 31885.48 |
| 165 | 2038-10 | 2500.20 | 87.69 | 2412.52 | 29472.97 |
| 166 | 2038-11 | 2500.20 | 81.05 | 2419.15 | 27053.81 |
| 167 | 2038-12 | 2500.20 | 74.40 | 2425.81 | 24628.01 |
| 168 | 2039-01 | 2500.20 | 67.73 | 2432.48 | 22195.53 |
| 169 | 2039-02 | 2500.20 | 61.04 | 2439.17 | 19756.36 |
| 170 | 2039-03 | 2500.20 | 54.33 | 2445.87 | 17310.49 |
| 171 | 2039-04 | 2500.20 | 47.60 | 2452.60 | 14857.89 |
| 172 | 2039-05 | 2500.20 | 40.86 | 2459.34 | 12398.54 |
| 173 | 2039-06 | 2500.20 | 34.10 | 2466.11 | 9932.44 |
| 174 | 2039-07 | 2500.20 | 27.31 | 2472.89 | 7459.55 |
| 175 | 2039-08 | 2500.20 | 20.51 | 2479.69 | 4979.86 |
| 176 | 2039-09 | 2500.20 | 13.69 | 2486.51 | 2493.35 |
| 177 | 2039-10 | 2500.20 | 6.86 | 2493.35 | 0.00 |
等额本金还款方式：
贷款总额：35万
还款月数：14年9个月
首月还款：2939.9元
每月递减：5.44元
利息总额：8.57万
本息合计：43.57万
节省利息：6873.6元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2939.90 | 962.50 | 1977.40 | 348022.60 |
| 2 | 2025-03 | 2934.46 | 957.06 | 1977.40 | 346045.20 |
| 3 | 2025-04 | 2929.03 | 951.62 | 1977.40 | 344067.80 |
| 4 | 2025-05 | 2923.59 | 946.19 | 1977.40 | 342090.40 |
| 5 | 2025-06 | 2918.15 | 940.75 | 1977.40 | 340112.99 |
| 6 | 2025-07 | 2912.71 | 935.31 | 1977.40 | 338135.59 |
| 7 | 2025-08 | 2907.27 | 929.87 | 1977.40 | 336158.19 |
| 8 | 2025-09 | 2901.84 | 924.44 | 1977.40 | 334180.79 |
| 9 | 2025-10 | 2896.40 | 919.00 | 1977.40 | 332203.39 |
| 10 | 2025-11 | 2890.96 | 913.56 | 1977.40 | 330225.99 |
| 11 | 2025-12 | 2885.52 | 908.12 | 1977.40 | 328248.59 |
| 12 | 2026-01 | 2880.08 | 902.68 | 1977.40 | 326271.19 |
| 13 | 2026-02 | 2874.65 | 897.25 | 1977.40 | 324293.79 |
| 14 | 2026-03 | 2869.21 | 891.81 | 1977.40 | 322316.38 |
| 15 | 2026-04 | 2863.77 | 886.37 | 1977.40 | 320338.98 |
| 16 | 2026-05 | 2858.33 | 880.93 | 1977.40 | 318361.58 |
| 17 | 2026-06 | 2852.90 | 875.49 | 1977.40 | 316384.18 |
| 18 | 2026-07 | 2847.46 | 870.06 | 1977.40 | 314406.78 |
| 19 | 2026-08 | 2842.02 | 864.62 | 1977.40 | 312429.38 |
| 20 | 2026-09 | 2836.58 | 859.18 | 1977.40 | 310451.98 |
| 21 | 2026-10 | 2831.14 | 853.74 | 1977.40 | 308474.58 |
| 22 | 2026-11 | 2825.71 | 848.31 | 1977.40 | 306497.18 |
| 23 | 2026-12 | 2820.27 | 842.87 | 1977.40 | 304519.77 |
| 24 | 2027-01 | 2814.83 | 837.43 | 1977.40 | 302542.37 |
| 25 | 2027-02 | 2809.39 | 831.99 | 1977.40 | 300564.97 |
| 26 | 2027-03 | 2803.95 | 826.55 | 1977.40 | 298587.57 |
| 27 | 2027-04 | 2798.52 | 821.12 | 1977.40 | 296610.17 |
| 28 | 2027-05 | 2793.08 | 815.68 | 1977.40 | 294632.77 |
| 29 | 2027-06 | 2787.64 | 810.24 | 1977.40 | 292655.37 |
| 30 | 2027-07 | 2782.20 | 804.80 | 1977.40 | 290677.97 |
| 31 | 2027-08 | 2776.77 | 799.36 | 1977.40 | 288700.56 |
| 32 | 2027-09 | 2771.33 | 793.93 | 1977.40 | 286723.16 |
| 33 | 2027-10 | 2765.89 | 788.49 | 1977.40 | 284745.76 |
| 34 | 2027-11 | 2760.45 | 783.05 | 1977.40 | 282768.36 |
| 35 | 2027-12 | 2755.01 | 777.61 | 1977.40 | 280790.96 |
| 36 | 2028-01 | 2749.58 | 772.18 | 1977.40 | 278813.56 |
| 37 | 2028-02 | 2744.14 | 766.74 | 1977.40 | 276836.16 |
| 38 | 2028-03 | 2738.70 | 761.30 | 1977.40 | 274858.76 |
| 39 | 2028-04 | 2733.26 | 755.86 | 1977.40 | 272881.36 |
| 40 | 2028-05 | 2727.82 | 750.42 | 1977.40 | 270903.95 |
| 41 | 2028-06 | 2722.39 | 744.99 | 1977.40 | 268926.55 |
| 42 | 2028-07 | 2716.95 | 739.55 | 1977.40 | 266949.15 |
| 43 | 2028-08 | 2711.51 | 734.11 | 1977.40 | 264971.75 |
| 44 | 2028-09 | 2706.07 | 728.67 | 1977.40 | 262994.35 |
| 45 | 2028-10 | 2700.64 | 723.23 | 1977.40 | 261016.95 |
| 46 | 2028-11 | 2695.20 | 717.80 | 1977.40 | 259039.55 |
| 47 | 2028-12 | 2689.76 | 712.36 | 1977.40 | 257062.15 |
| 48 | 2029-01 | 2684.32 | 706.92 | 1977.40 | 255084.75 |
| 49 | 2029-02 | 2678.88 | 701.48 | 1977.40 | 253107.34 |
| 50 | 2029-03 | 2673.45 | 696.05 | 1977.40 | 251129.94 |
| 51 | 2029-04 | 2668.01 | 690.61 | 1977.40 | 249152.54 |
| 52 | 2029-05 | 2662.57 | 685.17 | 1977.40 | 247175.14 |
| 53 | 2029-06 | 2657.13 | 679.73 | 1977.40 | 245197.74 |
| 54 | 2029-07 | 2651.69 | 674.29 | 1977.40 | 243220.34 |
| 55 | 2029-08 | 2646.26 | 668.86 | 1977.40 | 241242.94 |
| 56 | 2029-09 | 2640.82 | 663.42 | 1977.40 | 239265.54 |
| 57 | 2029-10 | 2635.38 | 657.98 | 1977.40 | 237288.14 |
| 58 | 2029-11 | 2629.94 | 652.54 | 1977.40 | 235310.73 |
| 59 | 2029-12 | 2624.51 | 647.10 | 1977.40 | 233333.33 |
| 60 | 2030-01 | 2619.07 | 641.67 | 1977.40 | 231355.93 |
| 61 | 2030-02 | 2613.63 | 636.23 | 1977.40 | 229378.53 |
| 62 | 2030-03 | 2608.19 | 630.79 | 1977.40 | 227401.13 |
| 63 | 2030-04 | 2602.75 | 625.35 | 1977.40 | 225423.73 |
| 64 | 2030-05 | 2597.32 | 619.92 | 1977.40 | 223446.33 |
| 65 | 2030-06 | 2591.88 | 614.48 | 1977.40 | 221468.93 |
| 66 | 2030-07 | 2586.44 | 609.04 | 1977.40 | 219491.53 |
| 67 | 2030-08 | 2581.00 | 603.60 | 1977.40 | 217514.12 |
| 68 | 2030-09 | 2575.56 | 598.16 | 1977.40 | 215536.72 |
| 69 | 2030-10 | 2570.13 | 592.73 | 1977.40 | 213559.32 |
| 70 | 2030-11 | 2564.69 | 587.29 | 1977.40 | 211581.92 |
| 71 | 2030-12 | 2559.25 | 581.85 | 1977.40 | 209604.52 |
| 72 | 2031-01 | 2553.81 | 576.41 | 1977.40 | 207627.12 |
| 73 | 2031-02 | 2548.38 | 570.97 | 1977.40 | 205649.72 |
| 74 | 2031-03 | 2542.94 | 565.54 | 1977.40 | 203672.32 |
| 75 | 2031-04 | 2537.50 | 560.10 | 1977.40 | 201694.92 |
| 76 | 2031-05 | 2532.06 | 554.66 | 1977.40 | 199717.51 |
| 77 | 2031-06 | 2526.62 | 549.22 | 1977.40 | 197740.11 |
| 78 | 2031-07 | 2521.19 | 543.79 | 1977.40 | 195762.71 |
| 79 | 2031-08 | 2515.75 | 538.35 | 1977.40 | 193785.31 |
| 80 | 2031-09 | 2510.31 | 532.91 | 1977.40 | 191807.91 |
| 81 | 2031-10 | 2504.87 | 527.47 | 1977.40 | 189830.51 |
| 82 | 2031-11 | 2499.44 | 522.03 | 1977.40 | 187853.11 |
| 83 | 2031-12 | 2494.00 | 516.60 | 1977.40 | 185875.71 |
| 84 | 2032-01 | 2488.56 | 511.16 | 1977.40 | 183898.31 |
| 85 | 2032-02 | 2483.12 | 505.72 | 1977.40 | 181920.90 |
| 86 | 2032-03 | 2477.68 | 500.28 | 1977.40 | 179943.50 |
| 87 | 2032-04 | 2472.25 | 494.84 | 1977.40 | 177966.10 |
| 88 | 2032-05 | 2466.81 | 489.41 | 1977.40 | 175988.70 |
| 89 | 2032-06 | 2461.37 | 483.97 | 1977.40 | 174011.30 |
| 90 | 2032-07 | 2455.93 | 478.53 | 1977.40 | 172033.90 |
| 91 | 2032-08 | 2450.49 | 473.09 | 1977.40 | 170056.50 |
| 92 | 2032-09 | 2445.06 | 467.66 | 1977.40 | 168079.10 |
| 93 | 2032-10 | 2439.62 | 462.22 | 1977.40 | 166101.69 |
| 94 | 2032-11 | 2434.18 | 456.78 | 1977.40 | 164124.29 |
| 95 | 2032-12 | 2428.74 | 451.34 | 1977.40 | 162146.89 |
| 96 | 2033-01 | 2423.31 | 445.90 | 1977.40 | 160169.49 |
| 97 | 2033-02 | 2417.87 | 440.47 | 1977.40 | 158192.09 |
| 98 | 2033-03 | 2412.43 | 435.03 | 1977.40 | 156214.69 |
| 99 | 2033-04 | 2406.99 | 429.59 | 1977.40 | 154237.29 |
| 100 | 2033-05 | 2401.55 | 424.15 | 1977.40 | 152259.89 |
| 101 | 2033-06 | 2396.12 | 418.71 | 1977.40 | 150282.49 |
| 102 | 2033-07 | 2390.68 | 413.28 | 1977.40 | 148305.08 |
| 103 | 2033-08 | 2385.24 | 407.84 | 1977.40 | 146327.68 |
| 104 | 2033-09 | 2379.80 | 402.40 | 1977.40 | 144350.28 |
| 105 | 2033-10 | 2374.36 | 396.96 | 1977.40 | 142372.88 |
| 106 | 2033-11 | 2368.93 | 391.53 | 1977.40 | 140395.48 |
| 107 | 2033-12 | 2363.49 | 386.09 | 1977.40 | 138418.08 |
| 108 | 2034-01 | 2358.05 | 380.65 | 1977.40 | 136440.68 |
| 109 | 2034-02 | 2352.61 | 375.21 | 1977.40 | 134463.28 |
| 110 | 2034-03 | 2347.18 | 369.77 | 1977.40 | 132485.88 |
| 111 | 2034-04 | 2341.74 | 364.34 | 1977.40 | 130508.47 |
| 112 | 2034-05 | 2336.30 | 358.90 | 1977.40 | 128531.07 |
| 113 | 2034-06 | 2330.86 | 353.46 | 1977.40 | 126553.67 |
| 114 | 2034-07 | 2325.42 | 348.02 | 1977.40 | 124576.27 |
| 115 | 2034-08 | 2319.99 | 342.58 | 1977.40 | 122598.87 |
| 116 | 2034-09 | 2314.55 | 337.15 | 1977.40 | 120621.47 |
| 117 | 2034-10 | 2309.11 | 331.71 | 1977.40 | 118644.07 |
| 118 | 2034-11 | 2303.67 | 326.27 | 1977.40 | 116666.67 |
| 119 | 2034-12 | 2298.23 | 320.83 | 1977.40 | 114689.27 |
| 120 | 2035-01 | 2292.80 | 315.40 | 1977.40 | 112711.86 |
| 121 | 2035-02 | 2287.36 | 309.96 | 1977.40 | 110734.46 |
| 122 | 2035-03 | 2281.92 | 304.52 | 1977.40 | 108757.06 |
| 123 | 2035-04 | 2276.48 | 299.08 | 1977.40 | 106779.66 |
| 124 | 2035-05 | 2271.05 | 293.64 | 1977.40 | 104802.26 |
| 125 | 2035-06 | 2265.61 | 288.21 | 1977.40 | 102824.86 |
| 126 | 2035-07 | 2260.17 | 282.77 | 1977.40 | 100847.46 |
| 127 | 2035-08 | 2254.73 | 277.33 | 1977.40 | 98870.06 |
| 128 | 2035-09 | 2249.29 | 271.89 | 1977.40 | 96892.66 |
| 129 | 2035-10 | 2243.86 | 266.45 | 1977.40 | 94915.25 |
| 130 | 2035-11 | 2238.42 | 261.02 | 1977.40 | 92937.85 |
| 131 | 2035-12 | 2232.98 | 255.58 | 1977.40 | 90960.45 |
| 132 | 2036-01 | 2227.54 | 250.14 | 1977.40 | 88983.05 |
| 133 | 2036-02 | 2222.10 | 244.70 | 1977.40 | 87005.65 |
| 134 | 2036-03 | 2216.67 | 239.27 | 1977.40 | 85028.25 |
| 135 | 2036-04 | 2211.23 | 233.83 | 1977.40 | 83050.85 |
| 136 | 2036-05 | 2205.79 | 228.39 | 1977.40 | 81073.45 |
| 137 | 2036-06 | 2200.35 | 222.95 | 1977.40 | 79096.05 |
| 138 | 2036-07 | 2194.92 | 217.51 | 1977.40 | 77118.64 |
| 139 | 2036-08 | 2189.48 | 212.08 | 1977.40 | 75141.24 |
| 140 | 2036-09 | 2184.04 | 206.64 | 1977.40 | 73163.84 |
| 141 | 2036-10 | 2178.60 | 201.20 | 1977.40 | 71186.44 |
| 142 | 2036-11 | 2173.16 | 195.76 | 1977.40 | 69209.04 |
| 143 | 2036-12 | 2167.73 | 190.32 | 1977.40 | 67231.64 |
| 144 | 2037-01 | 2162.29 | 184.89 | 1977.40 | 65254.24 |
| 145 | 2037-02 | 2156.85 | 179.45 | 1977.40 | 63276.84 |
| 146 | 2037-03 | 2151.41 | 174.01 | 1977.40 | 61299.44 |
| 147 | 2037-04 | 2145.97 | 168.57 | 1977.40 | 59322.03 |
| 148 | 2037-05 | 2140.54 | 163.14 | 1977.40 | 57344.63 |
| 149 | 2037-06 | 2135.10 | 157.70 | 1977.40 | 55367.23 |
| 150 | 2037-07 | 2129.66 | 152.26 | 1977.40 | 53389.83 |
| 151 | 2037-08 | 2124.22 | 146.82 | 1977.40 | 51412.43 |
| 152 | 2037-09 | 2118.79 | 141.38 | 1977.40 | 49435.03 |
| 153 | 2037-10 | 2113.35 | 135.95 | 1977.40 | 47457.63 |
| 154 | 2037-11 | 2107.91 | 130.51 | 1977.40 | 45480.23 |
| 155 | 2037-12 | 2102.47 | 125.07 | 1977.40 | 43502.82 |
| 156 | 2038-01 | 2097.03 | 119.63 | 1977.40 | 41525.42 |
| 157 | 2038-02 | 2091.60 | 114.19 | 1977.40 | 39548.02 |
| 158 | 2038-03 | 2086.16 | 108.76 | 1977.40 | 37570.62 |
| 159 | 2038-04 | 2080.72 | 103.32 | 1977.40 | 35593.22 |
| 160 | 2038-05 | 2075.28 | 97.88 | 1977.40 | 33615.82 |
| 161 | 2038-06 | 2069.84 | 92.44 | 1977.40 | 31638.42 |
| 162 | 2038-07 | 2064.41 | 87.01 | 1977.40 | 29661.02 |
| 163 | 2038-08 | 2058.97 | 81.57 | 1977.40 | 27683.62 |
| 164 | 2038-09 | 2053.53 | 76.13 | 1977.40 | 25706.21 |
| 165 | 2038-10 | 2048.09 | 70.69 | 1977.40 | 23728.81 |
| 166 | 2038-11 | 2042.66 | 65.25 | 1977.40 | 21751.41 |
| 167 | 2038-12 | 2037.22 | 59.82 | 1977.40 | 19774.01 |
| 168 | 2039-01 | 2031.78 | 54.38 | 1977.40 | 17796.61 |
| 169 | 2039-02 | 2026.34 | 48.94 | 1977.40 | 15819.21 |
| 170 | 2039-03 | 2020.90 | 43.50 | 1977.40 | 13841.81 |
| 171 | 2039-04 | 2015.47 | 38.06 | 1977.40 | 11864.41 |
| 172 | 2039-05 | 2010.03 | 32.63 | 1977.40 | 9887.01 |
| 173 | 2039-06 | 2004.59 | 27.19 | 1977.40 | 7909.60 |
| 174 | 2039-07 | 1999.15 | 21.75 | 1977.40 | 5932.20 |
| 175 | 2039-08 | 1993.71 | 16.31 | 1977.40 | 3954.80 |
| 176 | 2039-09 | 1988.28 | 10.88 | 1977.40 | 1977.40 |
| 177 | 2039-10 | 1982.84 | 5.44 | 1977.40 | 0.00 |