贷款43万（商业贷款）房贷，还款10年11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：43万
还款月数：10年11个月
每月还款：3913.58元
利息总额：8.27万
本息合计：51.27万
| 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 | 3913.58 | 1182.50 | 2731.08 | 427268.92 |
| 2 | 2024-12 | 3913.58 | 1174.99 | 2738.59 | 424530.33 |
| 3 | 2025-01 | 3913.58 | 1167.46 | 2746.12 | 421784.21 |
| 4 | 2025-02 | 3913.58 | 1159.91 | 2753.67 | 419030.54 |
| 5 | 2025-03 | 3913.58 | 1152.33 | 2761.24 | 416269.29 |
| 6 | 2025-04 | 3913.58 | 1144.74 | 2768.84 | 413500.46 |
| 7 | 2025-05 | 3913.58 | 1137.13 | 2776.45 | 410724.00 |
| 8 | 2025-06 | 3913.58 | 1129.49 | 2784.09 | 407939.92 |
| 9 | 2025-07 | 3913.58 | 1121.83 | 2791.74 | 405148.17 |
| 10 | 2025-08 | 3913.58 | 1114.16 | 2799.42 | 402348.75 |
| 11 | 2025-09 | 3913.58 | 1106.46 | 2807.12 | 399541.63 |
| 12 | 2025-10 | 3913.58 | 1098.74 | 2814.84 | 396726.79 |
| 13 | 2025-11 | 3913.58 | 1091.00 | 2822.58 | 393904.21 |
| 14 | 2025-12 | 3913.58 | 1083.24 | 2830.34 | 391073.87 |
| 15 | 2026-01 | 3913.58 | 1075.45 | 2838.13 | 388235.74 |
| 16 | 2026-02 | 3913.58 | 1067.65 | 2845.93 | 385389.81 |
| 17 | 2026-03 | 3913.58 | 1059.82 | 2853.76 | 382536.06 |
| 18 | 2026-04 | 3913.58 | 1051.97 | 2861.60 | 379674.45 |
| 19 | 2026-05 | 3913.58 | 1044.10 | 2869.47 | 376804.98 |
| 20 | 2026-06 | 3913.58 | 1036.21 | 2877.37 | 373927.61 |
| 21 | 2026-07 | 3913.58 | 1028.30 | 2885.28 | 371042.34 |
| 22 | 2026-08 | 3913.58 | 1020.37 | 2893.21 | 368149.12 |
| 23 | 2026-09 | 3913.58 | 1012.41 | 2901.17 | 365247.96 |
| 24 | 2026-10 | 3913.58 | 1004.43 | 2909.15 | 362338.81 |
| 25 | 2026-11 | 3913.58 | 996.43 | 2917.15 | 359421.66 |
| 26 | 2026-12 | 3913.58 | 988.41 | 2925.17 | 356496.49 |
| 27 | 2027-01 | 3913.58 | 980.37 | 2933.21 | 353563.28 |
| 28 | 2027-02 | 3913.58 | 972.30 | 2941.28 | 350622.00 |
| 29 | 2027-03 | 3913.58 | 964.21 | 2949.37 | 347672.63 |
| 30 | 2027-04 | 3913.58 | 956.10 | 2957.48 | 344715.15 |
| 31 | 2027-05 | 3913.58 | 947.97 | 2965.61 | 341749.54 |
| 32 | 2027-06 | 3913.58 | 939.81 | 2973.77 | 338775.77 |
| 33 | 2027-07 | 3913.58 | 931.63 | 2981.95 | 335793.83 |
| 34 | 2027-08 | 3913.58 | 923.43 | 2990.15 | 332803.68 |
| 35 | 2027-09 | 3913.58 | 915.21 | 2998.37 | 329805.31 |
| 36 | 2027-10 | 3913.58 | 906.96 | 3006.61 | 326798.70 |
| 37 | 2027-11 | 3913.58 | 898.70 | 3014.88 | 323783.82 |
| 38 | 2027-12 | 3913.58 | 890.41 | 3023.17 | 320760.64 |
| 39 | 2028-01 | 3913.58 | 882.09 | 3031.49 | 317729.16 |
| 40 | 2028-02 | 3913.58 | 873.76 | 3039.82 | 314689.33 |
| 41 | 2028-03 | 3913.58 | 865.40 | 3048.18 | 311641.15 |
| 42 | 2028-04 | 3913.58 | 857.01 | 3056.57 | 308584.58 |
| 43 | 2028-05 | 3913.58 | 848.61 | 3064.97 | 305519.61 |
| 44 | 2028-06 | 3913.58 | 840.18 | 3073.40 | 302446.21 |
| 45 | 2028-07 | 3913.58 | 831.73 | 3081.85 | 299364.36 |
| 46 | 2028-08 | 3913.58 | 823.25 | 3090.33 | 296274.03 |
| 47 | 2028-09 | 3913.58 | 814.75 | 3098.83 | 293175.21 |
| 48 | 2028-10 | 3913.58 | 806.23 | 3107.35 | 290067.86 |
| 49 | 2028-11 | 3913.58 | 797.69 | 3115.89 | 286951.97 |
| 50 | 2028-12 | 3913.58 | 789.12 | 3124.46 | 283827.51 |
| 51 | 2029-01 | 3913.58 | 780.53 | 3133.05 | 280694.46 |
| 52 | 2029-02 | 3913.58 | 771.91 | 3141.67 | 277552.79 |
| 53 | 2029-03 | 3913.58 | 763.27 | 3150.31 | 274402.48 |
| 54 | 2029-04 | 3913.58 | 754.61 | 3158.97 | 271243.51 |
| 55 | 2029-05 | 3913.58 | 745.92 | 3167.66 | 268075.85 |
| 56 | 2029-06 | 3913.58 | 737.21 | 3176.37 | 264899.48 |
| 57 | 2029-07 | 3913.58 | 728.47 | 3185.11 | 261714.37 |
| 58 | 2029-08 | 3913.58 | 719.71 | 3193.86 | 258520.51 |
| 59 | 2029-09 | 3913.58 | 710.93 | 3202.65 | 255317.86 |
| 60 | 2029-10 | 3913.58 | 702.12 | 3211.45 | 252106.41 |
| 61 | 2029-11 | 3913.58 | 693.29 | 3220.29 | 248886.12 |
| 62 | 2029-12 | 3913.58 | 684.44 | 3229.14 | 245656.98 |
| 63 | 2030-01 | 3913.58 | 675.56 | 3238.02 | 242418.96 |
| 64 | 2030-02 | 3913.58 | 666.65 | 3246.93 | 239172.03 |
| 65 | 2030-03 | 3913.58 | 657.72 | 3255.86 | 235916.17 |
| 66 | 2030-04 | 3913.58 | 648.77 | 3264.81 | 232651.37 |
| 67 | 2030-05 | 3913.58 | 639.79 | 3273.79 | 229377.58 |
| 68 | 2030-06 | 3913.58 | 630.79 | 3282.79 | 226094.79 |
| 69 | 2030-07 | 3913.58 | 621.76 | 3291.82 | 222802.97 |
| 70 | 2030-08 | 3913.58 | 612.71 | 3300.87 | 219502.10 |
| 71 | 2030-09 | 3913.58 | 603.63 | 3309.95 | 216192.15 |
| 72 | 2030-10 | 3913.58 | 594.53 | 3319.05 | 212873.10 |
| 73 | 2030-11 | 3913.58 | 585.40 | 3328.18 | 209544.92 |
| 74 | 2030-12 | 3913.58 | 576.25 | 3337.33 | 206207.59 |
| 75 | 2031-01 | 3913.58 | 567.07 | 3346.51 | 202861.09 |
| 76 | 2031-02 | 3913.58 | 557.87 | 3355.71 | 199505.37 |
| 77 | 2031-03 | 3913.58 | 548.64 | 3364.94 | 196140.44 |
| 78 | 2031-04 | 3913.58 | 539.39 | 3374.19 | 192766.24 |
| 79 | 2031-05 | 3913.58 | 530.11 | 3383.47 | 189382.77 |
| 80 | 2031-06 | 3913.58 | 520.80 | 3392.78 | 185990.00 |
| 81 | 2031-07 | 3913.58 | 511.47 | 3402.11 | 182587.89 |
| 82 | 2031-08 | 3913.58 | 502.12 | 3411.46 | 179176.43 |
| 83 | 2031-09 | 3913.58 | 492.74 | 3420.84 | 175755.58 |
| 84 | 2031-10 | 3913.58 | 483.33 | 3430.25 | 172325.33 |
| 85 | 2031-11 | 3913.58 | 473.89 | 3439.68 | 168885.65 |
| 86 | 2031-12 | 3913.58 | 464.44 | 3449.14 | 165436.51 |
| 87 | 2032-01 | 3913.58 | 454.95 | 3458.63 | 161977.88 |
| 88 | 2032-02 | 3913.58 | 445.44 | 3468.14 | 158509.74 |
| 89 | 2032-03 | 3913.58 | 435.90 | 3477.68 | 155032.06 |
| 90 | 2032-04 | 3913.58 | 426.34 | 3487.24 | 151544.82 |
| 91 | 2032-05 | 3913.58 | 416.75 | 3496.83 | 148047.99 |
| 92 | 2032-06 | 3913.58 | 407.13 | 3506.45 | 144541.54 |
| 93 | 2032-07 | 3913.58 | 397.49 | 3516.09 | 141025.45 |
| 94 | 2032-08 | 3913.58 | 387.82 | 3525.76 | 137499.69 |
| 95 | 2032-09 | 3913.58 | 378.12 | 3535.45 | 133964.24 |
| 96 | 2032-10 | 3913.58 | 368.40 | 3545.18 | 130419.06 |
| 97 | 2032-11 | 3913.58 | 358.65 | 3554.93 | 126864.14 |
| 98 | 2032-12 | 3913.58 | 348.88 | 3564.70 | 123299.43 |
| 99 | 2033-01 | 3913.58 | 339.07 | 3574.51 | 119724.93 |
| 100 | 2033-02 | 3913.58 | 329.24 | 3584.34 | 116140.59 |
| 101 | 2033-03 | 3913.58 | 319.39 | 3594.19 | 112546.40 |
| 102 | 2033-04 | 3913.58 | 309.50 | 3604.08 | 108942.33 |
| 103 | 2033-05 | 3913.58 | 299.59 | 3613.99 | 105328.34 |
| 104 | 2033-06 | 3913.58 | 289.65 | 3623.93 | 101704.41 |
| 105 | 2033-07 | 3913.58 | 279.69 | 3633.89 | 98070.52 |
| 106 | 2033-08 | 3913.58 | 269.69 | 3643.88 | 94426.64 |
| 107 | 2033-09 | 3913.58 | 259.67 | 3653.91 | 90772.73 |
| 108 | 2033-10 | 3913.58 | 249.63 | 3663.95 | 87108.78 |
| 109 | 2033-11 | 3913.58 | 239.55 | 3674.03 | 83434.75 |
| 110 | 2033-12 | 3913.58 | 229.45 | 3684.13 | 79750.61 |
| 111 | 2034-01 | 3913.58 | 219.31 | 3694.26 | 76056.35 |
| 112 | 2034-02 | 3913.58 | 209.15 | 3704.42 | 72351.93 |
| 113 | 2034-03 | 3913.58 | 198.97 | 3714.61 | 68637.32 |
| 114 | 2034-04 | 3913.58 | 188.75 | 3724.83 | 64912.49 |
| 115 | 2034-05 | 3913.58 | 178.51 | 3735.07 | 61177.42 |
| 116 | 2034-06 | 3913.58 | 168.24 | 3745.34 | 57432.08 |
| 117 | 2034-07 | 3913.58 | 157.94 | 3755.64 | 53676.44 |
| 118 | 2034-08 | 3913.58 | 147.61 | 3765.97 | 49910.47 |
| 119 | 2034-09 | 3913.58 | 137.25 | 3776.32 | 46134.14 |
| 120 | 2034-10 | 3913.58 | 126.87 | 3786.71 | 42347.44 |
| 121 | 2034-11 | 3913.58 | 116.46 | 3797.12 | 38550.31 |
| 122 | 2034-12 | 3913.58 | 106.01 | 3807.57 | 34742.75 |
| 123 | 2035-01 | 3913.58 | 95.54 | 3818.04 | 30924.71 |
| 124 | 2035-02 | 3913.58 | 85.04 | 3828.54 | 27096.17 |
| 125 | 2035-03 | 3913.58 | 74.51 | 3839.06 | 23257.11 |
| 126 | 2035-04 | 3913.58 | 63.96 | 3849.62 | 19407.49 |
| 127 | 2035-05 | 3913.58 | 53.37 | 3860.21 | 15547.28 |
| 128 | 2035-06 | 3913.58 | 42.76 | 3870.82 | 11676.46 |
| 129 | 2035-07 | 3913.58 | 32.11 | 3881.47 | 7794.99 |
| 130 | 2035-08 | 3913.58 | 21.44 | 3892.14 | 3902.85 |
| 131 | 2035-09 | 3913.58 | 10.73 | 3902.85 | 0.00 |
等额本金还款方式：
贷款总额：43万
还款月数：10年11个月
首月还款：4464.94元
每月递减：9.03元
利息总额：7.8万
本息合计：50.8万
节省利息：4633.81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 | 4464.94 | 1182.50 | 3282.44 | 426717.56 |
| 2 | 2024-12 | 4455.92 | 1173.47 | 3282.44 | 423435.11 |
| 3 | 2025-01 | 4446.89 | 1164.45 | 3282.44 | 420152.67 |
| 4 | 2025-02 | 4437.86 | 1155.42 | 3282.44 | 416870.23 |
| 5 | 2025-03 | 4428.84 | 1146.39 | 3282.44 | 413587.79 |
| 6 | 2025-04 | 4419.81 | 1137.37 | 3282.44 | 410305.34 |
| 7 | 2025-05 | 4410.78 | 1128.34 | 3282.44 | 407022.90 |
| 8 | 2025-06 | 4401.76 | 1119.31 | 3282.44 | 403740.46 |
| 9 | 2025-07 | 4392.73 | 1110.29 | 3282.44 | 400458.02 |
| 10 | 2025-08 | 4383.70 | 1101.26 | 3282.44 | 397175.57 |
| 11 | 2025-09 | 4374.68 | 1092.23 | 3282.44 | 393893.13 |
| 12 | 2025-10 | 4365.65 | 1083.21 | 3282.44 | 390610.69 |
| 13 | 2025-11 | 4356.62 | 1074.18 | 3282.44 | 387328.24 |
| 14 | 2025-12 | 4347.60 | 1065.15 | 3282.44 | 384045.80 |
| 15 | 2026-01 | 4338.57 | 1056.13 | 3282.44 | 380763.36 |
| 16 | 2026-02 | 4329.54 | 1047.10 | 3282.44 | 377480.92 |
| 17 | 2026-03 | 4320.52 | 1038.07 | 3282.44 | 374198.47 |
| 18 | 2026-04 | 4311.49 | 1029.05 | 3282.44 | 370916.03 |
| 19 | 2026-05 | 4302.46 | 1020.02 | 3282.44 | 367633.59 |
| 20 | 2026-06 | 4293.44 | 1010.99 | 3282.44 | 364351.15 |
| 21 | 2026-07 | 4284.41 | 1001.97 | 3282.44 | 361068.70 |
| 22 | 2026-08 | 4275.38 | 992.94 | 3282.44 | 357786.26 |
| 23 | 2026-09 | 4266.35 | 983.91 | 3282.44 | 354503.82 |
| 24 | 2026-10 | 4257.33 | 974.89 | 3282.44 | 351221.37 |
| 25 | 2026-11 | 4248.30 | 965.86 | 3282.44 | 347938.93 |
| 26 | 2026-12 | 4239.27 | 956.83 | 3282.44 | 344656.49 |
| 27 | 2027-01 | 4230.25 | 947.81 | 3282.44 | 341374.05 |
| 28 | 2027-02 | 4221.22 | 938.78 | 3282.44 | 338091.60 |
| 29 | 2027-03 | 4212.19 | 929.75 | 3282.44 | 334809.16 |
| 30 | 2027-04 | 4203.17 | 920.73 | 3282.44 | 331526.72 |
| 31 | 2027-05 | 4194.14 | 911.70 | 3282.44 | 328244.27 |
| 32 | 2027-06 | 4185.11 | 902.67 | 3282.44 | 324961.83 |
| 33 | 2027-07 | 4176.09 | 893.65 | 3282.44 | 321679.39 |
| 34 | 2027-08 | 4167.06 | 884.62 | 3282.44 | 318396.95 |
| 35 | 2027-09 | 4158.03 | 875.59 | 3282.44 | 315114.50 |
| 36 | 2027-10 | 4149.01 | 866.56 | 3282.44 | 311832.06 |
| 37 | 2027-11 | 4139.98 | 857.54 | 3282.44 | 308549.62 |
| 38 | 2027-12 | 4130.95 | 848.51 | 3282.44 | 305267.18 |
| 39 | 2028-01 | 4121.93 | 839.48 | 3282.44 | 301984.73 |
| 40 | 2028-02 | 4112.90 | 830.46 | 3282.44 | 298702.29 |
| 41 | 2028-03 | 4103.87 | 821.43 | 3282.44 | 295419.85 |
| 42 | 2028-04 | 4094.85 | 812.40 | 3282.44 | 292137.40 |
| 43 | 2028-05 | 4085.82 | 803.38 | 3282.44 | 288854.96 |
| 44 | 2028-06 | 4076.79 | 794.35 | 3282.44 | 285572.52 |
| 45 | 2028-07 | 4067.77 | 785.32 | 3282.44 | 282290.08 |
| 46 | 2028-08 | 4058.74 | 776.30 | 3282.44 | 279007.63 |
| 47 | 2028-09 | 4049.71 | 767.27 | 3282.44 | 275725.19 |
| 48 | 2028-10 | 4040.69 | 758.24 | 3282.44 | 272442.75 |
| 49 | 2028-11 | 4031.66 | 749.22 | 3282.44 | 269160.31 |
| 50 | 2028-12 | 4022.63 | 740.19 | 3282.44 | 265877.86 |
| 51 | 2029-01 | 4013.61 | 731.16 | 3282.44 | 262595.42 |
| 52 | 2029-02 | 4004.58 | 722.14 | 3282.44 | 259312.98 |
| 53 | 2029-03 | 3995.55 | 713.11 | 3282.44 | 256030.53 |
| 54 | 2029-04 | 3986.53 | 704.08 | 3282.44 | 252748.09 |
| 55 | 2029-05 | 3977.50 | 695.06 | 3282.44 | 249465.65 |
| 56 | 2029-06 | 3968.47 | 686.03 | 3282.44 | 246183.21 |
| 57 | 2029-07 | 3959.45 | 677.00 | 3282.44 | 242900.76 |
| 58 | 2029-08 | 3950.42 | 667.98 | 3282.44 | 239618.32 |
| 59 | 2029-09 | 3941.39 | 658.95 | 3282.44 | 236335.88 |
| 60 | 2029-10 | 3932.37 | 649.92 | 3282.44 | 233053.44 |
| 61 | 2029-11 | 3923.34 | 640.90 | 3282.44 | 229770.99 |
| 62 | 2029-12 | 3914.31 | 631.87 | 3282.44 | 226488.55 |
| 63 | 2030-01 | 3905.29 | 622.84 | 3282.44 | 223206.11 |
| 64 | 2030-02 | 3896.26 | 613.82 | 3282.44 | 219923.66 |
| 65 | 2030-03 | 3887.23 | 604.79 | 3282.44 | 216641.22 |
| 66 | 2030-04 | 3878.21 | 595.76 | 3282.44 | 213358.78 |
| 67 | 2030-05 | 3869.18 | 586.74 | 3282.44 | 210076.34 |
| 68 | 2030-06 | 3860.15 | 577.71 | 3282.44 | 206793.89 |
| 69 | 2030-07 | 3851.13 | 568.68 | 3282.44 | 203511.45 |
| 70 | 2030-08 | 3842.10 | 559.66 | 3282.44 | 200229.01 |
| 71 | 2030-09 | 3833.07 | 550.63 | 3282.44 | 196946.56 |
| 72 | 2030-10 | 3824.05 | 541.60 | 3282.44 | 193664.12 |
| 73 | 2030-11 | 3815.02 | 532.58 | 3282.44 | 190381.68 |
| 74 | 2030-12 | 3805.99 | 523.55 | 3282.44 | 187099.24 |
| 75 | 2031-01 | 3796.97 | 514.52 | 3282.44 | 183816.79 |
| 76 | 2031-02 | 3787.94 | 505.50 | 3282.44 | 180534.35 |
| 77 | 2031-03 | 3778.91 | 496.47 | 3282.44 | 177251.91 |
| 78 | 2031-04 | 3769.89 | 487.44 | 3282.44 | 173969.47 |
| 79 | 2031-05 | 3760.86 | 478.42 | 3282.44 | 170687.02 |
| 80 | 2031-06 | 3751.83 | 469.39 | 3282.44 | 167404.58 |
| 81 | 2031-07 | 3742.81 | 460.36 | 3282.44 | 164122.14 |
| 82 | 2031-08 | 3733.78 | 451.34 | 3282.44 | 160839.69 |
| 83 | 2031-09 | 3724.75 | 442.31 | 3282.44 | 157557.25 |
| 84 | 2031-10 | 3715.73 | 433.28 | 3282.44 | 154274.81 |
| 85 | 2031-11 | 3706.70 | 424.26 | 3282.44 | 150992.37 |
| 86 | 2031-12 | 3697.67 | 415.23 | 3282.44 | 147709.92 |
| 87 | 2032-01 | 3688.65 | 406.20 | 3282.44 | 144427.48 |
| 88 | 2032-02 | 3679.62 | 397.18 | 3282.44 | 141145.04 |
| 89 | 2032-03 | 3670.59 | 388.15 | 3282.44 | 137862.60 |
| 90 | 2032-04 | 3661.56 | 379.12 | 3282.44 | 134580.15 |
| 91 | 2032-05 | 3652.54 | 370.10 | 3282.44 | 131297.71 |
| 92 | 2032-06 | 3643.51 | 361.07 | 3282.44 | 128015.27 |
| 93 | 2032-07 | 3634.48 | 352.04 | 3282.44 | 124732.82 |
| 94 | 2032-08 | 3625.46 | 343.02 | 3282.44 | 121450.38 |
| 95 | 2032-09 | 3616.43 | 333.99 | 3282.44 | 118167.94 |
| 96 | 2032-10 | 3607.40 | 324.96 | 3282.44 | 114885.50 |
| 97 | 2032-11 | 3598.38 | 315.94 | 3282.44 | 111603.05 |
| 98 | 2032-12 | 3589.35 | 306.91 | 3282.44 | 108320.61 |
| 99 | 2033-01 | 3580.32 | 297.88 | 3282.44 | 105038.17 |
| 100 | 2033-02 | 3571.30 | 288.85 | 3282.44 | 101755.73 |
| 101 | 2033-03 | 3562.27 | 279.83 | 3282.44 | 98473.28 |
| 102 | 2033-04 | 3553.24 | 270.80 | 3282.44 | 95190.84 |
| 103 | 2033-05 | 3544.22 | 261.77 | 3282.44 | 91908.40 |
| 104 | 2033-06 | 3535.19 | 252.75 | 3282.44 | 88625.95 |
| 105 | 2033-07 | 3526.16 | 243.72 | 3282.44 | 85343.51 |
| 106 | 2033-08 | 3517.14 | 234.69 | 3282.44 | 82061.07 |
| 107 | 2033-09 | 3508.11 | 225.67 | 3282.44 | 78778.63 |
| 108 | 2033-10 | 3499.08 | 216.64 | 3282.44 | 75496.18 |
| 109 | 2033-11 | 3490.06 | 207.61 | 3282.44 | 72213.74 |
| 110 | 2033-12 | 3481.03 | 198.59 | 3282.44 | 68931.30 |
| 111 | 2034-01 | 3472.00 | 189.56 | 3282.44 | 65648.85 |
| 112 | 2034-02 | 3462.98 | 180.53 | 3282.44 | 62366.41 |
| 113 | 2034-03 | 3453.95 | 171.51 | 3282.44 | 59083.97 |
| 114 | 2034-04 | 3444.92 | 162.48 | 3282.44 | 55801.53 |
| 115 | 2034-05 | 3435.90 | 153.45 | 3282.44 | 52519.08 |
| 116 | 2034-06 | 3426.87 | 144.43 | 3282.44 | 49236.64 |
| 117 | 2034-07 | 3417.84 | 135.40 | 3282.44 | 45954.20 |
| 118 | 2034-08 | 3408.82 | 126.37 | 3282.44 | 42671.76 |
| 119 | 2034-09 | 3399.79 | 117.35 | 3282.44 | 39389.31 |
| 120 | 2034-10 | 3390.76 | 108.32 | 3282.44 | 36106.87 |
| 121 | 2034-11 | 3381.74 | 99.29 | 3282.44 | 32824.43 |
| 122 | 2034-12 | 3372.71 | 90.27 | 3282.44 | 29541.98 |
| 123 | 2035-01 | 3363.68 | 81.24 | 3282.44 | 26259.54 |
| 124 | 2035-02 | 3354.66 | 72.21 | 3282.44 | 22977.10 |
| 125 | 2035-03 | 3345.63 | 63.19 | 3282.44 | 19694.66 |
| 126 | 2035-04 | 3336.60 | 54.16 | 3282.44 | 16412.21 |
| 127 | 2035-05 | 3327.58 | 45.13 | 3282.44 | 13129.77 |
| 128 | 2035-06 | 3318.55 | 36.11 | 3282.44 | 9847.33 |
| 129 | 2035-07 | 3309.52 | 27.08 | 3282.44 | 6564.89 |
| 130 | 2035-08 | 3300.50 | 18.05 | 3282.44 | 3282.44 |
| 131 | 2035-09 | 3291.47 | 9.03 | 3282.44 | 0.00 |