贷款34.19万（商业贷款）房贷，还款13年2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：34.19万
还款月数：13年2个月
每月还款：2670.69元
利息总额：8.01万
本息合计：42.2万
| 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 | 2670.69 | 940.15 | 1730.54 | 340141.95 |
| 2 | 2025-03 | 2670.69 | 935.39 | 1735.30 | 338406.66 |
| 3 | 2025-04 | 2670.69 | 930.62 | 1740.07 | 336666.59 |
| 4 | 2025-05 | 2670.69 | 925.83 | 1744.85 | 334921.73 |
| 5 | 2025-06 | 2670.69 | 921.03 | 1749.65 | 333172.08 |
| 6 | 2025-07 | 2670.69 | 916.22 | 1754.46 | 331417.62 |
| 7 | 2025-08 | 2670.69 | 911.40 | 1759.29 | 329658.33 |
| 8 | 2025-09 | 2670.69 | 906.56 | 1764.13 | 327894.20 |
| 9 | 2025-10 | 2670.69 | 901.71 | 1768.98 | 326125.23 |
| 10 | 2025-11 | 2670.69 | 896.84 | 1773.84 | 324351.38 |
| 11 | 2025-12 | 2670.69 | 891.97 | 1778.72 | 322572.66 |
| 12 | 2026-01 | 2670.69 | 887.07 | 1783.61 | 320789.05 |
| 13 | 2026-02 | 2670.69 | 882.17 | 1788.52 | 319000.53 |
| 14 | 2026-03 | 2670.69 | 877.25 | 1793.44 | 317207.10 |
| 15 | 2026-04 | 2670.69 | 872.32 | 1798.37 | 315408.73 |
| 16 | 2026-05 | 2670.69 | 867.37 | 1803.31 | 313605.42 |
| 17 | 2026-06 | 2670.69 | 862.41 | 1808.27 | 311797.15 |
| 18 | 2026-07 | 2670.69 | 857.44 | 1813.24 | 309983.90 |
| 19 | 2026-08 | 2670.69 | 852.46 | 1818.23 | 308165.67 |
| 20 | 2026-09 | 2670.69 | 847.46 | 1823.23 | 306342.44 |
| 21 | 2026-10 | 2670.69 | 842.44 | 1828.25 | 304514.20 |
| 22 | 2026-11 | 2670.69 | 837.41 | 1833.27 | 302680.92 |
| 23 | 2026-12 | 2670.69 | 832.37 | 1838.31 | 300842.61 |
| 24 | 2027-01 | 2670.69 | 827.32 | 1843.37 | 298999.24 |
| 25 | 2027-02 | 2670.69 | 822.25 | 1848.44 | 297150.80 |
| 26 | 2027-03 | 2670.69 | 817.16 | 1853.52 | 295297.28 |
| 27 | 2027-04 | 2670.69 | 812.07 | 1858.62 | 293438.66 |
| 28 | 2027-05 | 2670.69 | 806.96 | 1863.73 | 291574.93 |
| 29 | 2027-06 | 2670.69 | 801.83 | 1868.86 | 289706.07 |
| 30 | 2027-07 | 2670.69 | 796.69 | 1874.00 | 287832.08 |
| 31 | 2027-08 | 2670.69 | 791.54 | 1879.15 | 285952.93 |
| 32 | 2027-09 | 2670.69 | 786.37 | 1884.32 | 284068.61 |
| 33 | 2027-10 | 2670.69 | 781.19 | 1889.50 | 282179.12 |
| 34 | 2027-11 | 2670.69 | 775.99 | 1894.69 | 280284.42 |
| 35 | 2027-12 | 2670.69 | 770.78 | 1899.90 | 278384.52 |
| 36 | 2028-01 | 2670.69 | 765.56 | 1905.13 | 276479.39 |
| 37 | 2028-02 | 2670.69 | 760.32 | 1910.37 | 274569.02 |
| 38 | 2028-03 | 2670.69 | 755.06 | 1915.62 | 272653.40 |
| 39 | 2028-04 | 2670.69 | 749.80 | 1920.89 | 270732.51 |
| 40 | 2028-05 | 2670.69 | 744.51 | 1926.17 | 268806.34 |
| 41 | 2028-06 | 2670.69 | 739.22 | 1931.47 | 266874.87 |
| 42 | 2028-07 | 2670.69 | 733.91 | 1936.78 | 264938.09 |
| 43 | 2028-08 | 2670.69 | 728.58 | 1942.11 | 262995.98 |
| 44 | 2028-09 | 2670.69 | 723.24 | 1947.45 | 261048.53 |
| 45 | 2028-10 | 2670.69 | 717.88 | 1952.80 | 259095.73 |
| 46 | 2028-11 | 2670.69 | 712.51 | 1958.17 | 257137.55 |
| 47 | 2028-12 | 2670.69 | 707.13 | 1963.56 | 255174.00 |
| 48 | 2029-01 | 2670.69 | 701.73 | 1968.96 | 253205.04 |
| 49 | 2029-02 | 2670.69 | 696.31 | 1974.37 | 251230.66 |
| 50 | 2029-03 | 2670.69 | 690.88 | 1979.80 | 249250.86 |
| 51 | 2029-04 | 2670.69 | 685.44 | 1985.25 | 247265.61 |
| 52 | 2029-05 | 2670.69 | 679.98 | 1990.71 | 245274.91 |
| 53 | 2029-06 | 2670.69 | 674.51 | 1996.18 | 243278.73 |
| 54 | 2029-07 | 2670.69 | 669.02 | 2001.67 | 241277.06 |
| 55 | 2029-08 | 2670.69 | 663.51 | 2007.17 | 239269.88 |
| 56 | 2029-09 | 2670.69 | 657.99 | 2012.69 | 237257.19 |
| 57 | 2029-10 | 2670.69 | 652.46 | 2018.23 | 235238.96 |
| 58 | 2029-11 | 2670.69 | 646.91 | 2023.78 | 233215.18 |
| 59 | 2029-12 | 2670.69 | 641.34 | 2029.34 | 231185.83 |
| 60 | 2030-01 | 2670.69 | 635.76 | 2034.93 | 229150.91 |
| 61 | 2030-02 | 2670.69 | 630.16 | 2040.52 | 227110.39 |
| 62 | 2030-03 | 2670.69 | 624.55 | 2046.13 | 225064.25 |
| 63 | 2030-04 | 2670.69 | 618.93 | 2051.76 | 223012.49 |
| 64 | 2030-05 | 2670.69 | 613.28 | 2057.40 | 220955.09 |
| 65 | 2030-06 | 2670.69 | 607.63 | 2063.06 | 218892.03 |
| 66 | 2030-07 | 2670.69 | 601.95 | 2068.73 | 216823.30 |
| 67 | 2030-08 | 2670.69 | 596.26 | 2074.42 | 214748.87 |
| 68 | 2030-09 | 2670.69 | 590.56 | 2080.13 | 212668.75 |
| 69 | 2030-10 | 2670.69 | 584.84 | 2085.85 | 210582.90 |
| 70 | 2030-11 | 2670.69 | 579.10 | 2091.58 | 208491.32 |
| 71 | 2030-12 | 2670.69 | 573.35 | 2097.34 | 206393.98 |
| 72 | 2031-01 | 2670.69 | 567.58 | 2103.10 | 204290.88 |
| 73 | 2031-02 | 2670.69 | 561.80 | 2108.89 | 202181.99 |
| 74 | 2031-03 | 2670.69 | 556.00 | 2114.69 | 200067.30 |
| 75 | 2031-04 | 2670.69 | 550.19 | 2120.50 | 197946.80 |
| 76 | 2031-05 | 2670.69 | 544.35 | 2126.33 | 195820.47 |
| 77 | 2031-06 | 2670.69 | 538.51 | 2132.18 | 193688.29 |
| 78 | 2031-07 | 2670.69 | 532.64 | 2138.04 | 191550.24 |
| 79 | 2031-08 | 2670.69 | 526.76 | 2143.92 | 189406.32 |
| 80 | 2031-09 | 2670.69 | 520.87 | 2149.82 | 187256.50 |
| 81 | 2031-10 | 2670.69 | 514.96 | 2155.73 | 185100.77 |
| 82 | 2031-11 | 2670.69 | 509.03 | 2161.66 | 182939.11 |
| 83 | 2031-12 | 2670.69 | 503.08 | 2167.60 | 180771.51 |
| 84 | 2032-01 | 2670.69 | 497.12 | 2173.57 | 178597.94 |
| 85 | 2032-02 | 2670.69 | 491.14 | 2179.54 | 176418.40 |
| 86 | 2032-03 | 2670.69 | 485.15 | 2185.54 | 174232.86 |
| 87 | 2032-04 | 2670.69 | 479.14 | 2191.55 | 172041.32 |
| 88 | 2032-05 | 2670.69 | 473.11 | 2197.57 | 169843.74 |
| 89 | 2032-06 | 2670.69 | 467.07 | 2203.62 | 167640.13 |
| 90 | 2032-07 | 2670.69 | 461.01 | 2209.68 | 165430.45 |
| 91 | 2032-08 | 2670.69 | 454.93 | 2215.75 | 163214.70 |
| 92 | 2032-09 | 2670.69 | 448.84 | 2221.85 | 160992.85 |
| 93 | 2032-10 | 2670.69 | 442.73 | 2227.96 | 158764.90 |
| 94 | 2032-11 | 2670.69 | 436.60 | 2234.08 | 156530.81 |
| 95 | 2032-12 | 2670.69 | 430.46 | 2240.23 | 154290.58 |
| 96 | 2033-01 | 2670.69 | 424.30 | 2246.39 | 152044.20 |
| 97 | 2033-02 | 2670.69 | 418.12 | 2252.57 | 149791.63 |
| 98 | 2033-03 | 2670.69 | 411.93 | 2258.76 | 147532.87 |
| 99 | 2033-04 | 2670.69 | 405.72 | 2264.97 | 145267.90 |
| 100 | 2033-05 | 2670.69 | 399.49 | 2271.20 | 142996.70 |
| 101 | 2033-06 | 2670.69 | 393.24 | 2277.45 | 140719.26 |
| 102 | 2033-07 | 2670.69 | 386.98 | 2283.71 | 138435.55 |
| 103 | 2033-08 | 2670.69 | 380.70 | 2289.99 | 136145.56 |
| 104 | 2033-09 | 2670.69 | 374.40 | 2296.29 | 133849.27 |
| 105 | 2033-10 | 2670.69 | 368.09 | 2302.60 | 131546.67 |
| 106 | 2033-11 | 2670.69 | 361.75 | 2308.93 | 129237.74 |
| 107 | 2033-12 | 2670.69 | 355.40 | 2315.28 | 126922.45 |
| 108 | 2034-01 | 2670.69 | 349.04 | 2321.65 | 124600.80 |
| 109 | 2034-02 | 2670.69 | 342.65 | 2328.03 | 122272.77 |
| 110 | 2034-03 | 2670.69 | 336.25 | 2334.44 | 119938.33 |
| 111 | 2034-04 | 2670.69 | 329.83 | 2340.86 | 117597.48 |
| 112 | 2034-05 | 2670.69 | 323.39 | 2347.29 | 115250.18 |
| 113 | 2034-06 | 2670.69 | 316.94 | 2353.75 | 112896.43 |
| 114 | 2034-07 | 2670.69 | 310.47 | 2360.22 | 110536.21 |
| 115 | 2034-08 | 2670.69 | 303.97 | 2366.71 | 108169.50 |
| 116 | 2034-09 | 2670.69 | 297.47 | 2373.22 | 105796.28 |
| 117 | 2034-10 | 2670.69 | 290.94 | 2379.75 | 103416.53 |
| 118 | 2034-11 | 2670.69 | 284.40 | 2386.29 | 101030.24 |
| 119 | 2034-12 | 2670.69 | 277.83 | 2392.85 | 98637.39 |
| 120 | 2035-01 | 2670.69 | 271.25 | 2399.43 | 96237.95 |
| 121 | 2035-02 | 2670.69 | 264.65 | 2406.03 | 93831.92 |
| 122 | 2035-03 | 2670.69 | 258.04 | 2412.65 | 91419.27 |
| 123 | 2035-04 | 2670.69 | 251.40 | 2419.28 | 88999.99 |
| 124 | 2035-05 | 2670.69 | 244.75 | 2425.94 | 86574.05 |
| 125 | 2035-06 | 2670.69 | 238.08 | 2432.61 | 84141.44 |
| 126 | 2035-07 | 2670.69 | 231.39 | 2439.30 | 81702.15 |
| 127 | 2035-08 | 2670.69 | 224.68 | 2446.01 | 79256.14 |
| 128 | 2035-09 | 2670.69 | 217.95 | 2452.73 | 76803.41 |
| 129 | 2035-10 | 2670.69 | 211.21 | 2459.48 | 74343.93 |
| 130 | 2035-11 | 2670.69 | 204.45 | 2466.24 | 71877.69 |
| 131 | 2035-12 | 2670.69 | 197.66 | 2473.02 | 69404.67 |
| 132 | 2036-01 | 2670.69 | 190.86 | 2479.82 | 66924.84 |
| 133 | 2036-02 | 2670.69 | 184.04 | 2486.64 | 64438.20 |
| 134 | 2036-03 | 2670.69 | 177.21 | 2493.48 | 61944.72 |
| 135 | 2036-04 | 2670.69 | 170.35 | 2500.34 | 59444.38 |
| 136 | 2036-05 | 2670.69 | 163.47 | 2507.21 | 56937.16 |
| 137 | 2036-06 | 2670.69 | 156.58 | 2514.11 | 54423.05 |
| 138 | 2036-07 | 2670.69 | 149.66 | 2521.02 | 51902.03 |
| 139 | 2036-08 | 2670.69 | 142.73 | 2527.96 | 49374.07 |
| 140 | 2036-09 | 2670.69 | 135.78 | 2534.91 | 46839.17 |
| 141 | 2036-10 | 2670.69 | 128.81 | 2541.88 | 44297.29 |
| 142 | 2036-11 | 2670.69 | 121.82 | 2548.87 | 41748.42 |
| 143 | 2036-12 | 2670.69 | 114.81 | 2555.88 | 39192.54 |
| 144 | 2037-01 | 2670.69 | 107.78 | 2562.91 | 36629.63 |
| 145 | 2037-02 | 2670.69 | 100.73 | 2569.96 | 34059.68 |
| 146 | 2037-03 | 2670.69 | 93.66 | 2577.02 | 31482.66 |
| 147 | 2037-04 | 2670.69 | 86.58 | 2584.11 | 28898.55 |
| 148 | 2037-05 | 2670.69 | 79.47 | 2591.22 | 26307.33 |
| 149 | 2037-06 | 2670.69 | 72.35 | 2598.34 | 23708.99 |
| 150 | 2037-07 | 2670.69 | 65.20 | 2605.49 | 21103.50 |
| 151 | 2037-08 | 2670.69 | 58.03 | 2612.65 | 18490.85 |
| 152 | 2037-09 | 2670.69 | 50.85 | 2619.84 | 15871.01 |
| 153 | 2037-10 | 2670.69 | 43.65 | 2627.04 | 13243.97 |
| 154 | 2037-11 | 2670.69 | 36.42 | 2634.27 | 10609.71 |
| 155 | 2037-12 | 2670.69 | 29.18 | 2641.51 | 7968.20 |
| 156 | 2038-01 | 2670.69 | 21.91 | 2648.77 | 5319.42 |
| 157 | 2038-02 | 2670.69 | 14.63 | 2656.06 | 2663.36 |
| 158 | 2038-03 | 2670.69 | 7.32 | 2663.36 | 0.00 |
等额本金还款方式：
贷款总额：34.19万
还款月数：13年2个月
首月还款：3103.9元
每月递减：5.95元
利息总额：7.47万
本息合计：41.66万
节省利息：5354.14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 | 3103.90 | 940.15 | 2163.75 | 339708.74 |
| 2 | 2025-03 | 3097.95 | 934.20 | 2163.75 | 337544.99 |
| 3 | 2025-04 | 3092.00 | 928.25 | 2163.75 | 335381.24 |
| 4 | 2025-05 | 3086.05 | 922.30 | 2163.75 | 333217.49 |
| 5 | 2025-06 | 3080.10 | 916.35 | 2163.75 | 331053.74 |
| 6 | 2025-07 | 3074.15 | 910.40 | 2163.75 | 328889.99 |
| 7 | 2025-08 | 3068.20 | 904.45 | 2163.75 | 326726.24 |
| 8 | 2025-09 | 3062.25 | 898.50 | 2163.75 | 324562.49 |
| 9 | 2025-10 | 3056.30 | 892.55 | 2163.75 | 322398.74 |
| 10 | 2025-11 | 3050.35 | 886.60 | 2163.75 | 320234.99 |
| 11 | 2025-12 | 3044.40 | 880.65 | 2163.75 | 318071.24 |
| 12 | 2026-01 | 3038.45 | 874.70 | 2163.75 | 315907.49 |
| 13 | 2026-02 | 3032.50 | 868.75 | 2163.75 | 313743.74 |
| 14 | 2026-03 | 3026.55 | 862.80 | 2163.75 | 311579.99 |
| 15 | 2026-04 | 3020.59 | 856.84 | 2163.75 | 309416.24 |
| 16 | 2026-05 | 3014.64 | 850.89 | 2163.75 | 307252.49 |
| 17 | 2026-06 | 3008.69 | 844.94 | 2163.75 | 305088.74 |
| 18 | 2026-07 | 3002.74 | 838.99 | 2163.75 | 302924.99 |
| 19 | 2026-08 | 2996.79 | 833.04 | 2163.75 | 300761.24 |
| 20 | 2026-09 | 2990.84 | 827.09 | 2163.75 | 298597.49 |
| 21 | 2026-10 | 2984.89 | 821.14 | 2163.75 | 296433.74 |
| 22 | 2026-11 | 2978.94 | 815.19 | 2163.75 | 294269.99 |
| 23 | 2026-12 | 2972.99 | 809.24 | 2163.75 | 292106.24 |
| 24 | 2027-01 | 2967.04 | 803.29 | 2163.75 | 289942.49 |
| 25 | 2027-02 | 2961.09 | 797.34 | 2163.75 | 287778.74 |
| 26 | 2027-03 | 2955.14 | 791.39 | 2163.75 | 285614.99 |
| 27 | 2027-04 | 2949.19 | 785.44 | 2163.75 | 283451.24 |
| 28 | 2027-05 | 2943.24 | 779.49 | 2163.75 | 281287.49 |
| 29 | 2027-06 | 2937.29 | 773.54 | 2163.75 | 279123.74 |
| 30 | 2027-07 | 2931.34 | 767.59 | 2163.75 | 276959.99 |
| 31 | 2027-08 | 2925.39 | 761.64 | 2163.75 | 274796.24 |
| 32 | 2027-09 | 2919.44 | 755.69 | 2163.75 | 272632.49 |
| 33 | 2027-10 | 2913.49 | 749.74 | 2163.75 | 270468.74 |
| 34 | 2027-11 | 2907.54 | 743.79 | 2163.75 | 268304.99 |
| 35 | 2027-12 | 2901.59 | 737.84 | 2163.75 | 266141.24 |
| 36 | 2028-01 | 2895.64 | 731.89 | 2163.75 | 263977.49 |
| 37 | 2028-02 | 2889.69 | 725.94 | 2163.75 | 261813.74 |
| 38 | 2028-03 | 2883.74 | 719.99 | 2163.75 | 259649.99 |
| 39 | 2028-04 | 2877.79 | 714.04 | 2163.75 | 257486.24 |
| 40 | 2028-05 | 2871.84 | 708.09 | 2163.75 | 255322.49 |
| 41 | 2028-06 | 2865.89 | 702.14 | 2163.75 | 253158.74 |
| 42 | 2028-07 | 2859.94 | 696.19 | 2163.75 | 250994.99 |
| 43 | 2028-08 | 2853.99 | 690.24 | 2163.75 | 248831.24 |
| 44 | 2028-09 | 2848.04 | 684.29 | 2163.75 | 246667.49 |
| 45 | 2028-10 | 2842.09 | 678.34 | 2163.75 | 244503.74 |
| 46 | 2028-11 | 2836.14 | 672.39 | 2163.75 | 242339.99 |
| 47 | 2028-12 | 2830.18 | 666.43 | 2163.75 | 240176.24 |
| 48 | 2029-01 | 2824.23 | 660.48 | 2163.75 | 238012.49 |
| 49 | 2029-02 | 2818.28 | 654.53 | 2163.75 | 235848.74 |
| 50 | 2029-03 | 2812.33 | 648.58 | 2163.75 | 233684.99 |
| 51 | 2029-04 | 2806.38 | 642.63 | 2163.75 | 231521.24 |
| 52 | 2029-05 | 2800.43 | 636.68 | 2163.75 | 229357.49 |
| 53 | 2029-06 | 2794.48 | 630.73 | 2163.75 | 227193.74 |
| 54 | 2029-07 | 2788.53 | 624.78 | 2163.75 | 225029.99 |
| 55 | 2029-08 | 2782.58 | 618.83 | 2163.75 | 222866.24 |
| 56 | 2029-09 | 2776.63 | 612.88 | 2163.75 | 220702.49 |
| 57 | 2029-10 | 2770.68 | 606.93 | 2163.75 | 218538.74 |
| 58 | 2029-11 | 2764.73 | 600.98 | 2163.75 | 216374.99 |
| 59 | 2029-12 | 2758.78 | 595.03 | 2163.75 | 214211.24 |
| 60 | 2030-01 | 2752.83 | 589.08 | 2163.75 | 212047.49 |
| 61 | 2030-02 | 2746.88 | 583.13 | 2163.75 | 209883.74 |
| 62 | 2030-03 | 2740.93 | 577.18 | 2163.75 | 207719.99 |
| 63 | 2030-04 | 2734.98 | 571.23 | 2163.75 | 205556.24 |
| 64 | 2030-05 | 2729.03 | 565.28 | 2163.75 | 203392.49 |
| 65 | 2030-06 | 2723.08 | 559.33 | 2163.75 | 201228.74 |
| 66 | 2030-07 | 2717.13 | 553.38 | 2163.75 | 199064.99 |
| 67 | 2030-08 | 2711.18 | 547.43 | 2163.75 | 196901.24 |
| 68 | 2030-09 | 2705.23 | 541.48 | 2163.75 | 194737.49 |
| 69 | 2030-10 | 2699.28 | 535.53 | 2163.75 | 192573.74 |
| 70 | 2030-11 | 2693.33 | 529.58 | 2163.75 | 190409.99 |
| 71 | 2030-12 | 2687.38 | 523.63 | 2163.75 | 188246.24 |
| 72 | 2031-01 | 2681.43 | 517.68 | 2163.75 | 186082.49 |
| 73 | 2031-02 | 2675.48 | 511.73 | 2163.75 | 183918.74 |
| 74 | 2031-03 | 2669.53 | 505.78 | 2163.75 | 181754.99 |
| 75 | 2031-04 | 2663.58 | 499.83 | 2163.75 | 179591.24 |
| 76 | 2031-05 | 2657.63 | 493.88 | 2163.75 | 177427.49 |
| 77 | 2031-06 | 2651.68 | 487.93 | 2163.75 | 175263.74 |
| 78 | 2031-07 | 2645.73 | 481.98 | 2163.75 | 173099.99 |
| 79 | 2031-08 | 2639.77 | 476.02 | 2163.75 | 170936.24 |
| 80 | 2031-09 | 2633.82 | 470.07 | 2163.75 | 168772.50 |
| 81 | 2031-10 | 2627.87 | 464.12 | 2163.75 | 166608.75 |
| 82 | 2031-11 | 2621.92 | 458.17 | 2163.75 | 164445.00 |
| 83 | 2031-12 | 2615.97 | 452.22 | 2163.75 | 162281.25 |
| 84 | 2032-01 | 2610.02 | 446.27 | 2163.75 | 160117.50 |
| 85 | 2032-02 | 2604.07 | 440.32 | 2163.75 | 157953.75 |
| 86 | 2032-03 | 2598.12 | 434.37 | 2163.75 | 155790.00 |
| 87 | 2032-04 | 2592.17 | 428.42 | 2163.75 | 153626.25 |
| 88 | 2032-05 | 2586.22 | 422.47 | 2163.75 | 151462.50 |
| 89 | 2032-06 | 2580.27 | 416.52 | 2163.75 | 149298.75 |
| 90 | 2032-07 | 2574.32 | 410.57 | 2163.75 | 147135.00 |
| 91 | 2032-08 | 2568.37 | 404.62 | 2163.75 | 144971.25 |
| 92 | 2032-09 | 2562.42 | 398.67 | 2163.75 | 142807.50 |
| 93 | 2032-10 | 2556.47 | 392.72 | 2163.75 | 140643.75 |
| 94 | 2032-11 | 2550.52 | 386.77 | 2163.75 | 138480.00 |
| 95 | 2032-12 | 2544.57 | 380.82 | 2163.75 | 136316.25 |
| 96 | 2033-01 | 2538.62 | 374.87 | 2163.75 | 134152.50 |
| 97 | 2033-02 | 2532.67 | 368.92 | 2163.75 | 131988.75 |
| 98 | 2033-03 | 2526.72 | 362.97 | 2163.75 | 129825.00 |
| 99 | 2033-04 | 2520.77 | 357.02 | 2163.75 | 127661.25 |
| 100 | 2033-05 | 2514.82 | 351.07 | 2163.75 | 125497.50 |
| 101 | 2033-06 | 2508.87 | 345.12 | 2163.75 | 123333.75 |
| 102 | 2033-07 | 2502.92 | 339.17 | 2163.75 | 121170.00 |
| 103 | 2033-08 | 2496.97 | 333.22 | 2163.75 | 119006.25 |
| 104 | 2033-09 | 2491.02 | 327.27 | 2163.75 | 116842.50 |
| 105 | 2033-10 | 2485.07 | 321.32 | 2163.75 | 114678.75 |
| 106 | 2033-11 | 2479.12 | 315.37 | 2163.75 | 112515.00 |
| 107 | 2033-12 | 2473.17 | 309.42 | 2163.75 | 110351.25 |
| 108 | 2034-01 | 2467.22 | 303.47 | 2163.75 | 108187.50 |
| 109 | 2034-02 | 2461.27 | 297.52 | 2163.75 | 106023.75 |
| 110 | 2034-03 | 2455.32 | 291.57 | 2163.75 | 103860.00 |
| 111 | 2034-04 | 2449.36 | 285.61 | 2163.75 | 101696.25 |
| 112 | 2034-05 | 2443.41 | 279.66 | 2163.75 | 99532.50 |
| 113 | 2034-06 | 2437.46 | 273.71 | 2163.75 | 97368.75 |
| 114 | 2034-07 | 2431.51 | 267.76 | 2163.75 | 95205.00 |
| 115 | 2034-08 | 2425.56 | 261.81 | 2163.75 | 93041.25 |
| 116 | 2034-09 | 2419.61 | 255.86 | 2163.75 | 90877.50 |
| 117 | 2034-10 | 2413.66 | 249.91 | 2163.75 | 88713.75 |
| 118 | 2034-11 | 2407.71 | 243.96 | 2163.75 | 86550.00 |
| 119 | 2034-12 | 2401.76 | 238.01 | 2163.75 | 84386.25 |
| 120 | 2035-01 | 2395.81 | 232.06 | 2163.75 | 82222.50 |
| 121 | 2035-02 | 2389.86 | 226.11 | 2163.75 | 80058.75 |
| 122 | 2035-03 | 2383.91 | 220.16 | 2163.75 | 77895.00 |
| 123 | 2035-04 | 2377.96 | 214.21 | 2163.75 | 75731.25 |
| 124 | 2035-05 | 2372.01 | 208.26 | 2163.75 | 73567.50 |
| 125 | 2035-06 | 2366.06 | 202.31 | 2163.75 | 71403.75 |
| 126 | 2035-07 | 2360.11 | 196.36 | 2163.75 | 69240.00 |
| 127 | 2035-08 | 2354.16 | 190.41 | 2163.75 | 67076.25 |
| 128 | 2035-09 | 2348.21 | 184.46 | 2163.75 | 64912.50 |
| 129 | 2035-10 | 2342.26 | 178.51 | 2163.75 | 62748.75 |
| 130 | 2035-11 | 2336.31 | 172.56 | 2163.75 | 60585.00 |
| 131 | 2035-12 | 2330.36 | 166.61 | 2163.75 | 58421.25 |
| 132 | 2036-01 | 2324.41 | 160.66 | 2163.75 | 56257.50 |
| 133 | 2036-02 | 2318.46 | 154.71 | 2163.75 | 54093.75 |
| 134 | 2036-03 | 2312.51 | 148.76 | 2163.75 | 51930.00 |
| 135 | 2036-04 | 2306.56 | 142.81 | 2163.75 | 49766.25 |
| 136 | 2036-05 | 2300.61 | 136.86 | 2163.75 | 47602.50 |
| 137 | 2036-06 | 2294.66 | 130.91 | 2163.75 | 45438.75 |
| 138 | 2036-07 | 2288.71 | 124.96 | 2163.75 | 43275.00 |
| 139 | 2036-08 | 2282.76 | 119.01 | 2163.75 | 41111.25 |
| 140 | 2036-09 | 2276.81 | 113.06 | 2163.75 | 38947.50 |
| 141 | 2036-10 | 2270.86 | 107.11 | 2163.75 | 36783.75 |
| 142 | 2036-11 | 2264.91 | 101.16 | 2163.75 | 34620.00 |
| 143 | 2036-12 | 2258.95 | 95.20 | 2163.75 | 32456.25 |
| 144 | 2037-01 | 2253.00 | 89.25 | 2163.75 | 30292.50 |
| 145 | 2037-02 | 2247.05 | 83.30 | 2163.75 | 28128.75 |
| 146 | 2037-03 | 2241.10 | 77.35 | 2163.75 | 25965.00 |
| 147 | 2037-04 | 2235.15 | 71.40 | 2163.75 | 23801.25 |
| 148 | 2037-05 | 2229.20 | 65.45 | 2163.75 | 21637.50 |
| 149 | 2037-06 | 2223.25 | 59.50 | 2163.75 | 19473.75 |
| 150 | 2037-07 | 2217.30 | 53.55 | 2163.75 | 17310.00 |
| 151 | 2037-08 | 2211.35 | 47.60 | 2163.75 | 15146.25 |
| 152 | 2037-09 | 2205.40 | 41.65 | 2163.75 | 12982.50 |
| 153 | 2037-10 | 2199.45 | 35.70 | 2163.75 | 10818.75 |
| 154 | 2037-11 | 2193.50 | 29.75 | 2163.75 | 8655.00 |
| 155 | 2037-12 | 2187.55 | 23.80 | 2163.75 | 6491.25 |
| 156 | 2038-01 | 2181.60 | 17.85 | 2163.75 | 4327.50 |
| 157 | 2038-02 | 2175.65 | 11.90 | 2163.75 | 2163.75 |
| 158 | 2038-03 | 2169.70 | 5.95 | 2163.75 | 0.00 |