贷款33.89万（商业贷款）房贷，还款13年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：33.89万
还款月数：13年
每月还款：2731.32元
利息总额：8.72万
本息合计：42.61万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2731.32 | 1030.68 | 1700.64 | 337152.87 |
| 2 | 2024-12 | 2731.32 | 1025.51 | 1705.81 | 335447.05 |
| 3 | 2025-01 | 2731.32 | 1020.32 | 1711.00 | 333736.05 |
| 4 | 2025-02 | 2731.32 | 1015.11 | 1716.21 | 332019.84 |
| 5 | 2025-03 | 2731.32 | 1009.89 | 1721.43 | 330298.42 |
| 6 | 2025-04 | 2731.32 | 1004.66 | 1726.66 | 328571.75 |
| 7 | 2025-05 | 2731.32 | 999.41 | 1731.92 | 326839.84 |
| 8 | 2025-06 | 2731.32 | 994.14 | 1737.18 | 325102.66 |
| 9 | 2025-07 | 2731.32 | 988.85 | 1742.47 | 323360.19 |
| 10 | 2025-08 | 2731.32 | 983.55 | 1747.77 | 321612.42 |
| 11 | 2025-09 | 2731.32 | 978.24 | 1753.08 | 319859.34 |
| 12 | 2025-10 | 2731.32 | 972.91 | 1758.42 | 318100.92 |
| 13 | 2025-11 | 2731.32 | 967.56 | 1763.76 | 316337.16 |
| 14 | 2025-12 | 2731.32 | 962.19 | 1769.13 | 314568.03 |
| 15 | 2026-01 | 2731.32 | 956.81 | 1774.51 | 312793.52 |
| 16 | 2026-02 | 2731.32 | 951.41 | 1779.91 | 311013.61 |
| 17 | 2026-03 | 2731.32 | 946.00 | 1785.32 | 309228.29 |
| 18 | 2026-04 | 2731.32 | 940.57 | 1790.75 | 307437.54 |
| 19 | 2026-05 | 2731.32 | 935.12 | 1796.20 | 305641.34 |
| 20 | 2026-06 | 2731.32 | 929.66 | 1801.66 | 303839.68 |
| 21 | 2026-07 | 2731.32 | 924.18 | 1807.14 | 302032.54 |
| 22 | 2026-08 | 2731.32 | 918.68 | 1812.64 | 300219.90 |
| 23 | 2026-09 | 2731.32 | 913.17 | 1818.15 | 298401.75 |
| 24 | 2026-10 | 2731.32 | 907.64 | 1823.68 | 296578.07 |
| 25 | 2026-11 | 2731.32 | 902.09 | 1829.23 | 294748.84 |
| 26 | 2026-12 | 2731.32 | 896.53 | 1834.79 | 292914.04 |
| 27 | 2027-01 | 2731.32 | 890.95 | 1840.37 | 291073.67 |
| 28 | 2027-02 | 2731.32 | 885.35 | 1845.97 | 289227.70 |
| 29 | 2027-03 | 2731.32 | 879.73 | 1851.59 | 287376.11 |
| 30 | 2027-04 | 2731.32 | 874.10 | 1857.22 | 285518.89 |
| 31 | 2027-05 | 2731.32 | 868.45 | 1862.87 | 283656.03 |
| 32 | 2027-06 | 2731.32 | 862.79 | 1868.53 | 281787.49 |
| 33 | 2027-07 | 2731.32 | 857.10 | 1874.22 | 279913.27 |
| 34 | 2027-08 | 2731.32 | 851.40 | 1879.92 | 278033.36 |
| 35 | 2027-09 | 2731.32 | 845.68 | 1885.64 | 276147.72 |
| 36 | 2027-10 | 2731.32 | 839.95 | 1891.37 | 274256.35 |
| 37 | 2027-11 | 2731.32 | 834.20 | 1897.12 | 272359.22 |
| 38 | 2027-12 | 2731.32 | 828.43 | 1902.89 | 270456.33 |
| 39 | 2028-01 | 2731.32 | 822.64 | 1908.68 | 268547.65 |
| 40 | 2028-02 | 2731.32 | 816.83 | 1914.49 | 266633.16 |
| 41 | 2028-03 | 2731.32 | 811.01 | 1920.31 | 264712.85 |
| 42 | 2028-04 | 2731.32 | 805.17 | 1926.15 | 262786.69 |
| 43 | 2028-05 | 2731.32 | 799.31 | 1932.01 | 260854.68 |
| 44 | 2028-06 | 2731.32 | 793.43 | 1937.89 | 258916.79 |
| 45 | 2028-07 | 2731.32 | 787.54 | 1943.78 | 256973.01 |
| 46 | 2028-08 | 2731.32 | 781.63 | 1949.69 | 255023.32 |
| 47 | 2028-09 | 2731.32 | 775.70 | 1955.62 | 253067.69 |
| 48 | 2028-10 | 2731.32 | 769.75 | 1961.57 | 251106.12 |
| 49 | 2028-11 | 2731.32 | 763.78 | 1967.54 | 249138.58 |
| 50 | 2028-12 | 2731.32 | 757.80 | 1973.52 | 247165.05 |
| 51 | 2029-01 | 2731.32 | 751.79 | 1979.53 | 245185.53 |
| 52 | 2029-02 | 2731.32 | 745.77 | 1985.55 | 243199.98 |
| 53 | 2029-03 | 2731.32 | 739.73 | 1991.59 | 241208.39 |
| 54 | 2029-04 | 2731.32 | 733.68 | 1997.65 | 239210.75 |
| 55 | 2029-05 | 2731.32 | 727.60 | 2003.72 | 237207.03 |
| 56 | 2029-06 | 2731.32 | 721.50 | 2009.82 | 235197.21 |
| 57 | 2029-07 | 2731.32 | 715.39 | 2015.93 | 233181.28 |
| 58 | 2029-08 | 2731.32 | 709.26 | 2022.06 | 231159.22 |
| 59 | 2029-09 | 2731.32 | 703.11 | 2028.21 | 229131.01 |
| 60 | 2029-10 | 2731.32 | 696.94 | 2034.38 | 227096.63 |
| 61 | 2029-11 | 2731.32 | 690.75 | 2040.57 | 225056.06 |
| 62 | 2029-12 | 2731.32 | 684.55 | 2046.78 | 223009.28 |
| 63 | 2030-01 | 2731.32 | 678.32 | 2053.00 | 220956.28 |
| 64 | 2030-02 | 2731.32 | 672.08 | 2059.25 | 218897.04 |
| 65 | 2030-03 | 2731.32 | 665.81 | 2065.51 | 216831.53 |
| 66 | 2030-04 | 2731.32 | 659.53 | 2071.79 | 214759.73 |
| 67 | 2030-05 | 2731.32 | 653.23 | 2078.09 | 212681.64 |
| 68 | 2030-06 | 2731.32 | 646.91 | 2084.41 | 210597.23 |
| 69 | 2030-07 | 2731.32 | 640.57 | 2090.75 | 208506.47 |
| 70 | 2030-08 | 2731.32 | 634.21 | 2097.11 | 206409.36 |
| 71 | 2030-09 | 2731.32 | 627.83 | 2103.49 | 204305.87 |
| 72 | 2030-10 | 2731.32 | 621.43 | 2109.89 | 202195.98 |
| 73 | 2030-11 | 2731.32 | 615.01 | 2116.31 | 200079.67 |
| 74 | 2030-12 | 2731.32 | 608.58 | 2122.75 | 197956.92 |
| 75 | 2031-01 | 2731.32 | 602.12 | 2129.20 | 195827.72 |
| 76 | 2031-02 | 2731.32 | 595.64 | 2135.68 | 193692.04 |
| 77 | 2031-03 | 2731.32 | 589.15 | 2142.17 | 191549.87 |
| 78 | 2031-04 | 2731.32 | 582.63 | 2148.69 | 189401.18 |
| 79 | 2031-05 | 2731.32 | 576.10 | 2155.23 | 187245.95 |
| 80 | 2031-06 | 2731.32 | 569.54 | 2161.78 | 185084.17 |
| 81 | 2031-07 | 2731.32 | 562.96 | 2168.36 | 182915.82 |
| 82 | 2031-08 | 2731.32 | 556.37 | 2174.95 | 180740.86 |
| 83 | 2031-09 | 2731.32 | 549.75 | 2181.57 | 178559.30 |
| 84 | 2031-10 | 2731.32 | 543.12 | 2188.20 | 176371.09 |
| 85 | 2031-11 | 2731.32 | 536.46 | 2194.86 | 174176.23 |
| 86 | 2031-12 | 2731.32 | 529.79 | 2201.53 | 171974.70 |
| 87 | 2032-01 | 2731.32 | 523.09 | 2208.23 | 169766.47 |
| 88 | 2032-02 | 2731.32 | 516.37 | 2214.95 | 167551.52 |
| 89 | 2032-03 | 2731.32 | 509.64 | 2221.69 | 165329.83 |
| 90 | 2032-04 | 2731.32 | 502.88 | 2228.44 | 163101.39 |
| 91 | 2032-05 | 2731.32 | 496.10 | 2235.22 | 160866.17 |
| 92 | 2032-06 | 2731.32 | 489.30 | 2242.02 | 158624.15 |
| 93 | 2032-07 | 2731.32 | 482.48 | 2248.84 | 156375.31 |
| 94 | 2032-08 | 2731.32 | 475.64 | 2255.68 | 154119.63 |
| 95 | 2032-09 | 2731.32 | 468.78 | 2262.54 | 151857.09 |
| 96 | 2032-10 | 2731.32 | 461.90 | 2269.42 | 149587.67 |
| 97 | 2032-11 | 2731.32 | 455.00 | 2276.33 | 147311.35 |
| 98 | 2032-12 | 2731.32 | 448.07 | 2283.25 | 145028.10 |
| 99 | 2033-01 | 2731.32 | 441.13 | 2290.19 | 142737.90 |
| 100 | 2033-02 | 2731.32 | 434.16 | 2297.16 | 140440.74 |
| 101 | 2033-03 | 2731.32 | 427.17 | 2304.15 | 138136.60 |
| 102 | 2033-04 | 2731.32 | 420.17 | 2311.16 | 135825.44 |
| 103 | 2033-05 | 2731.32 | 413.14 | 2318.19 | 133507.26 |
| 104 | 2033-06 | 2731.32 | 406.08 | 2325.24 | 131182.02 |
| 105 | 2033-07 | 2731.32 | 399.01 | 2332.31 | 128849.71 |
| 106 | 2033-08 | 2731.32 | 391.92 | 2339.40 | 126510.31 |
| 107 | 2033-09 | 2731.32 | 384.80 | 2346.52 | 124163.79 |
| 108 | 2033-10 | 2731.32 | 377.66 | 2353.66 | 121810.13 |
| 109 | 2033-11 | 2731.32 | 370.51 | 2360.82 | 119449.32 |
| 110 | 2033-12 | 2731.32 | 363.33 | 2368.00 | 117081.32 |
| 111 | 2034-01 | 2731.32 | 356.12 | 2375.20 | 114706.12 |
| 112 | 2034-02 | 2731.32 | 348.90 | 2382.42 | 112323.70 |
| 113 | 2034-03 | 2731.32 | 341.65 | 2389.67 | 109934.03 |
| 114 | 2034-04 | 2731.32 | 334.38 | 2396.94 | 107537.09 |
| 115 | 2034-05 | 2731.32 | 327.09 | 2404.23 | 105132.86 |
| 116 | 2034-06 | 2731.32 | 319.78 | 2411.54 | 102721.32 |
| 117 | 2034-07 | 2731.32 | 312.44 | 2418.88 | 100302.45 |
| 118 | 2034-08 | 2731.32 | 305.09 | 2426.23 | 97876.21 |
| 119 | 2034-09 | 2731.32 | 297.71 | 2433.61 | 95442.60 |
| 120 | 2034-10 | 2731.32 | 290.30 | 2441.02 | 93001.58 |
| 121 | 2034-11 | 2731.32 | 282.88 | 2448.44 | 90553.14 |
| 122 | 2034-12 | 2731.32 | 275.43 | 2455.89 | 88097.25 |
| 123 | 2035-01 | 2731.32 | 267.96 | 2463.36 | 85633.89 |
| 124 | 2035-02 | 2731.32 | 260.47 | 2470.85 | 83163.04 |
| 125 | 2035-03 | 2731.32 | 252.95 | 2478.37 | 80684.67 |
| 126 | 2035-04 | 2731.32 | 245.42 | 2485.90 | 78198.77 |
| 127 | 2035-05 | 2731.32 | 237.85 | 2493.47 | 75705.30 |
| 128 | 2035-06 | 2731.32 | 230.27 | 2501.05 | 73204.25 |
| 129 | 2035-07 | 2731.32 | 222.66 | 2508.66 | 70695.59 |
| 130 | 2035-08 | 2731.32 | 215.03 | 2516.29 | 68179.31 |
| 131 | 2035-09 | 2731.32 | 207.38 | 2523.94 | 65655.36 |
| 132 | 2035-10 | 2731.32 | 199.70 | 2531.62 | 63123.75 |
| 133 | 2035-11 | 2731.32 | 192.00 | 2539.32 | 60584.43 |
| 134 | 2035-12 | 2731.32 | 184.28 | 2547.04 | 58037.38 |
| 135 | 2036-01 | 2731.32 | 176.53 | 2554.79 | 55482.59 |
| 136 | 2036-02 | 2731.32 | 168.76 | 2562.56 | 52920.03 |
| 137 | 2036-03 | 2731.32 | 160.97 | 2570.36 | 50349.67 |
| 138 | 2036-04 | 2731.32 | 153.15 | 2578.17 | 47771.50 |
| 139 | 2036-05 | 2731.32 | 145.30 | 2586.02 | 45185.48 |
| 140 | 2036-06 | 2731.32 | 137.44 | 2593.88 | 42591.60 |
| 141 | 2036-07 | 2731.32 | 129.55 | 2601.77 | 39989.83 |
| 142 | 2036-08 | 2731.32 | 121.64 | 2609.69 | 37380.15 |
| 143 | 2036-09 | 2731.32 | 113.70 | 2617.62 | 34762.52 |
| 144 | 2036-10 | 2731.32 | 105.74 | 2625.58 | 32136.94 |
| 145 | 2036-11 | 2731.32 | 97.75 | 2633.57 | 29503.37 |
| 146 | 2036-12 | 2731.32 | 89.74 | 2641.58 | 26861.79 |
| 147 | 2037-01 | 2731.32 | 81.70 | 2649.62 | 24212.17 |
| 148 | 2037-02 | 2731.32 | 73.65 | 2657.68 | 21554.49 |
| 149 | 2037-03 | 2731.32 | 65.56 | 2665.76 | 18888.74 |
| 150 | 2037-04 | 2731.32 | 57.45 | 2673.87 | 16214.87 |
| 151 | 2037-05 | 2731.32 | 49.32 | 2682.00 | 13532.87 |
| 152 | 2037-06 | 2731.32 | 41.16 | 2690.16 | 10842.71 |
| 153 | 2037-07 | 2731.32 | 32.98 | 2698.34 | 8144.37 |
| 154 | 2037-08 | 2731.32 | 24.77 | 2706.55 | 5437.82 |
| 155 | 2037-09 | 2731.32 | 16.54 | 2714.78 | 2723.04 |
| 156 | 2037-10 | 2731.32 | 8.28 | 2723.04 | 0.00 |
等额本金还款方式：
贷款总额：33.89万
还款月数：13年
首月还款：3202.82元
每月递减：6.61元
利息总额：8.09万
本息合计：41.98万
节省利息：6324.21元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3202.82 | 1030.68 | 2172.14 | 336681.37 |
| 2 | 2024-12 | 3196.21 | 1024.07 | 2172.14 | 334509.23 |
| 3 | 2025-01 | 3189.60 | 1017.47 | 2172.14 | 332337.10 |
| 4 | 2025-02 | 3183.00 | 1010.86 | 2172.14 | 330164.96 |
| 5 | 2025-03 | 3176.39 | 1004.25 | 2172.14 | 327992.82 |
| 6 | 2025-04 | 3169.78 | 997.64 | 2172.14 | 325820.68 |
| 7 | 2025-05 | 3163.18 | 991.04 | 2172.14 | 323648.54 |
| 8 | 2025-06 | 3156.57 | 984.43 | 2172.14 | 321476.41 |
| 9 | 2025-07 | 3149.96 | 977.82 | 2172.14 | 319304.27 |
| 10 | 2025-08 | 3143.36 | 971.22 | 2172.14 | 317132.13 |
| 11 | 2025-09 | 3136.75 | 964.61 | 2172.14 | 314959.99 |
| 12 | 2025-10 | 3130.14 | 958.00 | 2172.14 | 312787.86 |
| 13 | 2025-11 | 3123.53 | 951.40 | 2172.14 | 310615.72 |
| 14 | 2025-12 | 3116.93 | 944.79 | 2172.14 | 308443.58 |
| 15 | 2026-01 | 3110.32 | 938.18 | 2172.14 | 306271.44 |
| 16 | 2026-02 | 3103.71 | 931.58 | 2172.14 | 304099.30 |
| 17 | 2026-03 | 3097.11 | 924.97 | 2172.14 | 301927.17 |
| 18 | 2026-04 | 3090.50 | 918.36 | 2172.14 | 299755.03 |
| 19 | 2026-05 | 3083.89 | 911.75 | 2172.14 | 297582.89 |
| 20 | 2026-06 | 3077.29 | 905.15 | 2172.14 | 295410.75 |
| 21 | 2026-07 | 3070.68 | 898.54 | 2172.14 | 293238.61 |
| 22 | 2026-08 | 3064.07 | 891.93 | 2172.14 | 291066.48 |
| 23 | 2026-09 | 3057.47 | 885.33 | 2172.14 | 288894.34 |
| 24 | 2026-10 | 3050.86 | 878.72 | 2172.14 | 286722.20 |
| 25 | 2026-11 | 3044.25 | 872.11 | 2172.14 | 284550.06 |
| 26 | 2026-12 | 3037.64 | 865.51 | 2172.14 | 282377.92 |
| 27 | 2027-01 | 3031.04 | 858.90 | 2172.14 | 280205.79 |
| 28 | 2027-02 | 3024.43 | 852.29 | 2172.14 | 278033.65 |
| 29 | 2027-03 | 3017.82 | 845.69 | 2172.14 | 275861.51 |
| 30 | 2027-04 | 3011.22 | 839.08 | 2172.14 | 273689.37 |
| 31 | 2027-05 | 3004.61 | 832.47 | 2172.14 | 271517.24 |
| 32 | 2027-06 | 2998.00 | 825.86 | 2172.14 | 269345.10 |
| 33 | 2027-07 | 2991.40 | 819.26 | 2172.14 | 267172.96 |
| 34 | 2027-08 | 2984.79 | 812.65 | 2172.14 | 265000.82 |
| 35 | 2027-09 | 2978.18 | 806.04 | 2172.14 | 262828.68 |
| 36 | 2027-10 | 2971.58 | 799.44 | 2172.14 | 260656.55 |
| 37 | 2027-11 | 2964.97 | 792.83 | 2172.14 | 258484.41 |
| 38 | 2027-12 | 2958.36 | 786.22 | 2172.14 | 256312.27 |
| 39 | 2028-01 | 2951.75 | 779.62 | 2172.14 | 254140.13 |
| 40 | 2028-02 | 2945.15 | 773.01 | 2172.14 | 251967.99 |
| 41 | 2028-03 | 2938.54 | 766.40 | 2172.14 | 249795.86 |
| 42 | 2028-04 | 2931.93 | 759.80 | 2172.14 | 247623.72 |
| 43 | 2028-05 | 2925.33 | 753.19 | 2172.14 | 245451.58 |
| 44 | 2028-06 | 2918.72 | 746.58 | 2172.14 | 243279.44 |
| 45 | 2028-07 | 2912.11 | 739.97 | 2172.14 | 241107.31 |
| 46 | 2028-08 | 2905.51 | 733.37 | 2172.14 | 238935.17 |
| 47 | 2028-09 | 2898.90 | 726.76 | 2172.14 | 236763.03 |
| 48 | 2028-10 | 2892.29 | 720.15 | 2172.14 | 234590.89 |
| 49 | 2028-11 | 2885.69 | 713.55 | 2172.14 | 232418.75 |
| 50 | 2028-12 | 2879.08 | 706.94 | 2172.14 | 230246.62 |
| 51 | 2029-01 | 2872.47 | 700.33 | 2172.14 | 228074.48 |
| 52 | 2029-02 | 2865.86 | 693.73 | 2172.14 | 225902.34 |
| 53 | 2029-03 | 2859.26 | 687.12 | 2172.14 | 223730.20 |
| 54 | 2029-04 | 2852.65 | 680.51 | 2172.14 | 221558.06 |
| 55 | 2029-05 | 2846.04 | 673.91 | 2172.14 | 219385.93 |
| 56 | 2029-06 | 2839.44 | 667.30 | 2172.14 | 217213.79 |
| 57 | 2029-07 | 2832.83 | 660.69 | 2172.14 | 215041.65 |
| 58 | 2029-08 | 2826.22 | 654.09 | 2172.14 | 212869.51 |
| 59 | 2029-09 | 2819.62 | 647.48 | 2172.14 | 210697.37 |
| 60 | 2029-10 | 2813.01 | 640.87 | 2172.14 | 208525.24 |
| 61 | 2029-11 | 2806.40 | 634.26 | 2172.14 | 206353.10 |
| 62 | 2029-12 | 2799.80 | 627.66 | 2172.14 | 204180.96 |
| 63 | 2030-01 | 2793.19 | 621.05 | 2172.14 | 202008.82 |
| 64 | 2030-02 | 2786.58 | 614.44 | 2172.14 | 199836.69 |
| 65 | 2030-03 | 2779.97 | 607.84 | 2172.14 | 197664.55 |
| 66 | 2030-04 | 2773.37 | 601.23 | 2172.14 | 195492.41 |
| 67 | 2030-05 | 2766.76 | 594.62 | 2172.14 | 193320.27 |
| 68 | 2030-06 | 2760.15 | 588.02 | 2172.14 | 191148.13 |
| 69 | 2030-07 | 2753.55 | 581.41 | 2172.14 | 188976.00 |
| 70 | 2030-08 | 2746.94 | 574.80 | 2172.14 | 186803.86 |
| 71 | 2030-09 | 2740.33 | 568.20 | 2172.14 | 184631.72 |
| 72 | 2030-10 | 2733.73 | 561.59 | 2172.14 | 182459.58 |
| 73 | 2030-11 | 2727.12 | 554.98 | 2172.14 | 180287.44 |
| 74 | 2030-12 | 2720.51 | 548.37 | 2172.14 | 178115.31 |
| 75 | 2031-01 | 2713.91 | 541.77 | 2172.14 | 175943.17 |
| 76 | 2031-02 | 2707.30 | 535.16 | 2172.14 | 173771.03 |
| 77 | 2031-03 | 2700.69 | 528.55 | 2172.14 | 171598.89 |
| 78 | 2031-04 | 2694.08 | 521.95 | 2172.14 | 169426.76 |
| 79 | 2031-05 | 2687.48 | 515.34 | 2172.14 | 167254.62 |
| 80 | 2031-06 | 2680.87 | 508.73 | 2172.14 | 165082.48 |
| 81 | 2031-07 | 2674.26 | 502.13 | 2172.14 | 162910.34 |
| 82 | 2031-08 | 2667.66 | 495.52 | 2172.14 | 160738.20 |
| 83 | 2031-09 | 2661.05 | 488.91 | 2172.14 | 158566.07 |
| 84 | 2031-10 | 2654.44 | 482.31 | 2172.14 | 156393.93 |
| 85 | 2031-11 | 2647.84 | 475.70 | 2172.14 | 154221.79 |
| 86 | 2031-12 | 2641.23 | 469.09 | 2172.14 | 152049.65 |
| 87 | 2032-01 | 2634.62 | 462.48 | 2172.14 | 149877.51 |
| 88 | 2032-02 | 2628.02 | 455.88 | 2172.14 | 147705.38 |
| 89 | 2032-03 | 2621.41 | 449.27 | 2172.14 | 145533.24 |
| 90 | 2032-04 | 2614.80 | 442.66 | 2172.14 | 143361.10 |
| 91 | 2032-05 | 2608.19 | 436.06 | 2172.14 | 141188.96 |
| 92 | 2032-06 | 2601.59 | 429.45 | 2172.14 | 139016.82 |
| 93 | 2032-07 | 2594.98 | 422.84 | 2172.14 | 136844.69 |
| 94 | 2032-08 | 2588.37 | 416.24 | 2172.14 | 134672.55 |
| 95 | 2032-09 | 2581.77 | 409.63 | 2172.14 | 132500.41 |
| 96 | 2032-10 | 2575.16 | 403.02 | 2172.14 | 130328.27 |
| 97 | 2032-11 | 2568.55 | 396.42 | 2172.14 | 128156.14 |
| 98 | 2032-12 | 2561.95 | 389.81 | 2172.14 | 125984.00 |
| 99 | 2033-01 | 2555.34 | 383.20 | 2172.14 | 123811.86 |
| 100 | 2033-02 | 2548.73 | 376.59 | 2172.14 | 121639.72 |
| 101 | 2033-03 | 2542.13 | 369.99 | 2172.14 | 119467.58 |
| 102 | 2033-04 | 2535.52 | 363.38 | 2172.14 | 117295.45 |
| 103 | 2033-05 | 2528.91 | 356.77 | 2172.14 | 115123.31 |
| 104 | 2033-06 | 2522.30 | 350.17 | 2172.14 | 112951.17 |
| 105 | 2033-07 | 2515.70 | 343.56 | 2172.14 | 110779.03 |
| 106 | 2033-08 | 2509.09 | 336.95 | 2172.14 | 108606.89 |
| 107 | 2033-09 | 2502.48 | 330.35 | 2172.14 | 106434.76 |
| 108 | 2033-10 | 2495.88 | 323.74 | 2172.14 | 104262.62 |
| 109 | 2033-11 | 2489.27 | 317.13 | 2172.14 | 102090.48 |
| 110 | 2033-12 | 2482.66 | 310.53 | 2172.14 | 99918.34 |
| 111 | 2034-01 | 2476.06 | 303.92 | 2172.14 | 97746.20 |
| 112 | 2034-02 | 2469.45 | 297.31 | 2172.14 | 95574.07 |
| 113 | 2034-03 | 2462.84 | 290.70 | 2172.14 | 93401.93 |
| 114 | 2034-04 | 2456.24 | 284.10 | 2172.14 | 91229.79 |
| 115 | 2034-05 | 2449.63 | 277.49 | 2172.14 | 89057.65 |
| 116 | 2034-06 | 2443.02 | 270.88 | 2172.14 | 86885.52 |
| 117 | 2034-07 | 2436.41 | 264.28 | 2172.14 | 84713.38 |
| 118 | 2034-08 | 2429.81 | 257.67 | 2172.14 | 82541.24 |
| 119 | 2034-09 | 2423.20 | 251.06 | 2172.14 | 80369.10 |
| 120 | 2034-10 | 2416.59 | 244.46 | 2172.14 | 78196.96 |
| 121 | 2034-11 | 2409.99 | 237.85 | 2172.14 | 76024.83 |
| 122 | 2034-12 | 2403.38 | 231.24 | 2172.14 | 73852.69 |
| 123 | 2035-01 | 2396.77 | 224.64 | 2172.14 | 71680.55 |
| 124 | 2035-02 | 2390.17 | 218.03 | 2172.14 | 69508.41 |
| 125 | 2035-03 | 2383.56 | 211.42 | 2172.14 | 67336.27 |
| 126 | 2035-04 | 2376.95 | 204.81 | 2172.14 | 65164.14 |
| 127 | 2035-05 | 2370.35 | 198.21 | 2172.14 | 62992.00 |
| 128 | 2035-06 | 2363.74 | 191.60 | 2172.14 | 60819.86 |
| 129 | 2035-07 | 2357.13 | 184.99 | 2172.14 | 58647.72 |
| 130 | 2035-08 | 2350.52 | 178.39 | 2172.14 | 56475.58 |
| 131 | 2035-09 | 2343.92 | 171.78 | 2172.14 | 54303.45 |
| 132 | 2035-10 | 2337.31 | 165.17 | 2172.14 | 52131.31 |
| 133 | 2035-11 | 2330.70 | 158.57 | 2172.14 | 49959.17 |
| 134 | 2035-12 | 2324.10 | 151.96 | 2172.14 | 47787.03 |
| 135 | 2036-01 | 2317.49 | 145.35 | 2172.14 | 45614.90 |
| 136 | 2036-02 | 2310.88 | 138.75 | 2172.14 | 43442.76 |
| 137 | 2036-03 | 2304.28 | 132.14 | 2172.14 | 41270.62 |
| 138 | 2036-04 | 2297.67 | 125.53 | 2172.14 | 39098.48 |
| 139 | 2036-05 | 2291.06 | 118.92 | 2172.14 | 36926.34 |
| 140 | 2036-06 | 2284.46 | 112.32 | 2172.14 | 34754.21 |
| 141 | 2036-07 | 2277.85 | 105.71 | 2172.14 | 32582.07 |
| 142 | 2036-08 | 2271.24 | 99.10 | 2172.14 | 30409.93 |
| 143 | 2036-09 | 2264.63 | 92.50 | 2172.14 | 28237.79 |
| 144 | 2036-10 | 2258.03 | 85.89 | 2172.14 | 26065.65 |
| 145 | 2036-11 | 2251.42 | 79.28 | 2172.14 | 23893.52 |
| 146 | 2036-12 | 2244.81 | 72.68 | 2172.14 | 21721.38 |
| 147 | 2037-01 | 2238.21 | 66.07 | 2172.14 | 19549.24 |
| 148 | 2037-02 | 2231.60 | 59.46 | 2172.14 | 17377.10 |
| 149 | 2037-03 | 2224.99 | 52.86 | 2172.14 | 15204.97 |
| 150 | 2037-04 | 2218.39 | 46.25 | 2172.14 | 13032.83 |
| 151 | 2037-05 | 2211.78 | 39.64 | 2172.14 | 10860.69 |
| 152 | 2037-06 | 2205.17 | 33.03 | 2172.14 | 8688.55 |
| 153 | 2037-07 | 2198.57 | 26.43 | 2172.14 | 6516.41 |
| 154 | 2037-08 | 2191.96 | 19.82 | 2172.14 | 4344.28 |
| 155 | 2037-09 | 2185.35 | 13.21 | 2172.14 | 2172.14 |
| 156 | 2037-10 | 2178.74 | 6.61 | 2172.14 | 0.00 |