贷款48.57万（商业贷款）房贷，还款13年4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：48.57万
还款月数：13年4个月
每月还款：3652.15元
利息总额：9.87万
本息合计：58.43万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 3652.15 | 1153.46 | 2498.69 | 483169.31 |
| 2 | 2025-07 | 3652.15 | 1147.53 | 2504.63 | 480664.68 |
| 3 | 2025-08 | 3652.15 | 1141.58 | 2510.58 | 478154.10 |
| 4 | 2025-09 | 3652.15 | 1135.62 | 2516.54 | 475637.56 |
| 5 | 2025-10 | 3652.15 | 1129.64 | 2522.52 | 473115.05 |
| 6 | 2025-11 | 3652.15 | 1123.65 | 2528.51 | 470586.54 |
| 7 | 2025-12 | 3652.15 | 1117.64 | 2534.51 | 468052.03 |
| 8 | 2026-01 | 3652.15 | 1111.62 | 2540.53 | 465511.50 |
| 9 | 2026-02 | 3652.15 | 1105.59 | 2546.56 | 462964.94 |
| 10 | 2026-03 | 3652.15 | 1099.54 | 2552.61 | 460412.32 |
| 11 | 2026-04 | 3652.15 | 1093.48 | 2558.68 | 457853.65 |
| 12 | 2026-05 | 3652.15 | 1087.40 | 2564.75 | 455288.90 |
| 13 | 2026-06 | 3652.15 | 1081.31 | 2570.84 | 452718.05 |
| 14 | 2026-07 | 3652.15 | 1075.21 | 2576.95 | 450141.10 |
| 15 | 2026-08 | 3652.15 | 1069.09 | 2583.07 | 447558.03 |
| 16 | 2026-09 | 3652.15 | 1062.95 | 2589.20 | 444968.83 |
| 17 | 2026-10 | 3652.15 | 1056.80 | 2595.35 | 442373.48 |
| 18 | 2026-11 | 3652.15 | 1050.64 | 2601.52 | 439771.96 |
| 19 | 2026-12 | 3652.15 | 1044.46 | 2607.70 | 437164.26 |
| 20 | 2027-01 | 3652.15 | 1038.27 | 2613.89 | 434550.37 |
| 21 | 2027-02 | 3652.15 | 1032.06 | 2620.10 | 431930.28 |
| 22 | 2027-03 | 3652.15 | 1025.83 | 2626.32 | 429303.95 |
| 23 | 2027-04 | 3652.15 | 1019.60 | 2632.56 | 426671.40 |
| 24 | 2027-05 | 3652.15 | 1013.34 | 2638.81 | 424032.59 |
| 25 | 2027-06 | 3652.15 | 1007.08 | 2645.08 | 421387.51 |
| 26 | 2027-07 | 3652.15 | 1000.80 | 2651.36 | 418736.15 |
| 27 | 2027-08 | 3652.15 | 994.50 | 2657.66 | 416078.49 |
| 28 | 2027-09 | 3652.15 | 988.19 | 2663.97 | 413414.53 |
| 29 | 2027-10 | 3652.15 | 981.86 | 2670.30 | 410744.23 |
| 30 | 2027-11 | 3652.15 | 975.52 | 2676.64 | 408067.59 |
| 31 | 2027-12 | 3652.15 | 969.16 | 2682.99 | 405384.60 |
| 32 | 2028-01 | 3652.15 | 962.79 | 2689.37 | 402695.23 |
| 33 | 2028-02 | 3652.15 | 956.40 | 2695.75 | 399999.48 |
| 34 | 2028-03 | 3652.15 | 950.00 | 2702.16 | 397297.32 |
| 35 | 2028-04 | 3652.15 | 943.58 | 2708.57 | 394588.75 |
| 36 | 2028-05 | 3652.15 | 937.15 | 2715.01 | 391873.75 |
| 37 | 2028-06 | 3652.15 | 930.70 | 2721.45 | 389152.29 |
| 38 | 2028-07 | 3652.15 | 924.24 | 2727.92 | 386424.37 |
| 39 | 2028-08 | 3652.15 | 917.76 | 2734.40 | 383689.98 |
| 40 | 2028-09 | 3652.15 | 911.26 | 2740.89 | 380949.09 |
| 41 | 2028-10 | 3652.15 | 904.75 | 2747.40 | 378201.68 |
| 42 | 2028-11 | 3652.15 | 898.23 | 2753.93 | 375447.76 |
| 43 | 2028-12 | 3652.15 | 891.69 | 2760.47 | 372687.29 |
| 44 | 2029-01 | 3652.15 | 885.13 | 2767.02 | 369920.27 |
| 45 | 2029-02 | 3652.15 | 878.56 | 2773.59 | 367146.68 |
| 46 | 2029-03 | 3652.15 | 871.97 | 2780.18 | 364366.50 |
| 47 | 2029-04 | 3652.15 | 865.37 | 2786.78 | 361579.71 |
| 48 | 2029-05 | 3652.15 | 858.75 | 2793.40 | 358786.31 |
| 49 | 2029-06 | 3652.15 | 852.12 | 2800.04 | 355986.27 |
| 50 | 2029-07 | 3652.15 | 845.47 | 2806.69 | 353179.58 |
| 51 | 2029-08 | 3652.15 | 838.80 | 2813.35 | 350366.23 |
| 52 | 2029-09 | 3652.15 | 832.12 | 2820.03 | 347546.20 |
| 53 | 2029-10 | 3652.15 | 825.42 | 2826.73 | 344719.46 |
| 54 | 2029-11 | 3652.15 | 818.71 | 2833.45 | 341886.02 |
| 55 | 2029-12 | 3652.15 | 811.98 | 2840.18 | 339045.84 |
| 56 | 2030-01 | 3652.15 | 805.23 | 2846.92 | 336198.92 |
| 57 | 2030-02 | 3652.15 | 798.47 | 2853.68 | 333345.24 |
| 58 | 2030-03 | 3652.15 | 791.69 | 2860.46 | 330484.78 |
| 59 | 2030-04 | 3652.15 | 784.90 | 2867.25 | 327617.53 |
| 60 | 2030-05 | 3652.15 | 778.09 | 2874.06 | 324743.46 |
| 61 | 2030-06 | 3652.15 | 771.27 | 2880.89 | 321862.58 |
| 62 | 2030-07 | 3652.15 | 764.42 | 2887.73 | 318974.84 |
| 63 | 2030-08 | 3652.15 | 757.57 | 2894.59 | 316080.26 |
| 64 | 2030-09 | 3652.15 | 750.69 | 2901.46 | 313178.79 |
| 65 | 2030-10 | 3652.15 | 743.80 | 2908.35 | 310270.44 |
| 66 | 2030-11 | 3652.15 | 736.89 | 2915.26 | 307355.17 |
| 67 | 2030-12 | 3652.15 | 729.97 | 2922.19 | 304432.99 |
| 68 | 2031-01 | 3652.15 | 723.03 | 2929.13 | 301503.86 |
| 69 | 2031-02 | 3652.15 | 716.07 | 2936.08 | 298567.78 |
| 70 | 2031-03 | 3652.15 | 709.10 | 2943.06 | 295624.72 |
| 71 | 2031-04 | 3652.15 | 702.11 | 2950.05 | 292674.68 |
| 72 | 2031-05 | 3652.15 | 695.10 | 2957.05 | 289717.63 |
| 73 | 2031-06 | 3652.15 | 688.08 | 2964.08 | 286753.55 |
| 74 | 2031-07 | 3652.15 | 681.04 | 2971.11 | 283782.44 |
| 75 | 2031-08 | 3652.15 | 673.98 | 2978.17 | 280804.26 |
| 76 | 2031-09 | 3652.15 | 666.91 | 2985.24 | 277819.02 |
| 77 | 2031-10 | 3652.15 | 659.82 | 2992.33 | 274826.68 |
| 78 | 2031-11 | 3652.15 | 652.71 | 2999.44 | 271827.24 |
| 79 | 2031-12 | 3652.15 | 645.59 | 3006.56 | 268820.68 |
| 80 | 2032-01 | 3652.15 | 638.45 | 3013.71 | 265806.97 |
| 81 | 2032-02 | 3652.15 | 631.29 | 3020.86 | 262786.11 |
| 82 | 2032-03 | 3652.15 | 624.12 | 3028.04 | 259758.07 |
| 83 | 2032-04 | 3652.15 | 616.93 | 3035.23 | 256722.84 |
| 84 | 2032-05 | 3652.15 | 609.72 | 3042.44 | 253680.41 |
| 85 | 2032-06 | 3652.15 | 602.49 | 3049.66 | 250630.74 |
| 86 | 2032-07 | 3652.15 | 595.25 | 3056.91 | 247573.84 |
| 87 | 2032-08 | 3652.15 | 587.99 | 3064.17 | 244509.67 |
| 88 | 2032-09 | 3652.15 | 580.71 | 3071.44 | 241438.22 |
| 89 | 2032-10 | 3652.15 | 573.42 | 3078.74 | 238359.49 |
| 90 | 2032-11 | 3652.15 | 566.10 | 3086.05 | 235273.44 |
| 91 | 2032-12 | 3652.15 | 558.77 | 3093.38 | 232180.06 |
| 92 | 2033-01 | 3652.15 | 551.43 | 3100.73 | 229079.33 |
| 93 | 2033-02 | 3652.15 | 544.06 | 3108.09 | 225971.24 |
| 94 | 2033-03 | 3652.15 | 536.68 | 3115.47 | 222855.76 |
| 95 | 2033-04 | 3652.15 | 529.28 | 3122.87 | 219732.89 |
| 96 | 2033-05 | 3652.15 | 521.87 | 3130.29 | 216602.60 |
| 97 | 2033-06 | 3652.15 | 514.43 | 3137.72 | 213464.88 |
| 98 | 2033-07 | 3652.15 | 506.98 | 3145.18 | 210319.70 |
| 99 | 2033-08 | 3652.15 | 499.51 | 3152.65 | 207167.06 |
| 100 | 2033-09 | 3652.15 | 492.02 | 3160.13 | 204006.93 |
| 101 | 2033-10 | 3652.15 | 484.52 | 3167.64 | 200839.29 |
| 102 | 2033-11 | 3652.15 | 476.99 | 3175.16 | 197664.13 |
| 103 | 2033-12 | 3652.15 | 469.45 | 3182.70 | 194481.42 |
| 104 | 2034-01 | 3652.15 | 461.89 | 3190.26 | 191291.16 |
| 105 | 2034-02 | 3652.15 | 454.32 | 3197.84 | 188093.33 |
| 106 | 2034-03 | 3652.15 | 446.72 | 3205.43 | 184887.89 |
| 107 | 2034-04 | 3652.15 | 439.11 | 3213.05 | 181674.85 |
| 108 | 2034-05 | 3652.15 | 431.48 | 3220.68 | 178454.17 |
| 109 | 2034-06 | 3652.15 | 423.83 | 3228.33 | 175225.84 |
| 110 | 2034-07 | 3652.15 | 416.16 | 3235.99 | 171989.85 |
| 111 | 2034-08 | 3652.15 | 408.48 | 3243.68 | 168746.17 |
| 112 | 2034-09 | 3652.15 | 400.77 | 3251.38 | 165494.79 |
| 113 | 2034-10 | 3652.15 | 393.05 | 3259.10 | 162235.68 |
| 114 | 2034-11 | 3652.15 | 385.31 | 3266.84 | 158968.84 |
| 115 | 2034-12 | 3652.15 | 377.55 | 3274.60 | 155694.24 |
| 116 | 2035-01 | 3652.15 | 369.77 | 3282.38 | 152411.86 |
| 117 | 2035-02 | 3652.15 | 361.98 | 3290.18 | 149121.68 |
| 118 | 2035-03 | 3652.15 | 354.16 | 3297.99 | 145823.69 |
| 119 | 2035-04 | 3652.15 | 346.33 | 3305.82 | 142517.87 |
| 120 | 2035-05 | 3652.15 | 338.48 | 3313.67 | 139204.19 |
| 121 | 2035-06 | 3652.15 | 330.61 | 3321.54 | 135882.65 |
| 122 | 2035-07 | 3652.15 | 322.72 | 3329.43 | 132553.21 |
| 123 | 2035-08 | 3652.15 | 314.81 | 3337.34 | 129215.87 |
| 124 | 2035-09 | 3652.15 | 306.89 | 3345.27 | 125870.61 |
| 125 | 2035-10 | 3652.15 | 298.94 | 3353.21 | 122517.39 |
| 126 | 2035-11 | 3652.15 | 290.98 | 3361.18 | 119156.22 |
| 127 | 2035-12 | 3652.15 | 283.00 | 3369.16 | 115787.06 |
| 128 | 2036-01 | 3652.15 | 274.99 | 3377.16 | 112409.90 |
| 129 | 2036-02 | 3652.15 | 266.97 | 3385.18 | 109024.72 |
| 130 | 2036-03 | 3652.15 | 258.93 | 3393.22 | 105631.50 |
| 131 | 2036-04 | 3652.15 | 250.87 | 3401.28 | 102230.22 |
| 132 | 2036-05 | 3652.15 | 242.80 | 3409.36 | 98820.86 |
| 133 | 2036-06 | 3652.15 | 234.70 | 3417.46 | 95403.40 |
| 134 | 2036-07 | 3652.15 | 226.58 | 3425.57 | 91977.83 |
| 135 | 2036-08 | 3652.15 | 218.45 | 3433.71 | 88544.13 |
| 136 | 2036-09 | 3652.15 | 210.29 | 3441.86 | 85102.26 |
| 137 | 2036-10 | 3652.15 | 202.12 | 3450.04 | 81652.23 |
| 138 | 2036-11 | 3652.15 | 193.92 | 3458.23 | 78194.00 |
| 139 | 2036-12 | 3652.15 | 185.71 | 3466.44 | 74727.55 |
| 140 | 2037-01 | 3652.15 | 177.48 | 3474.68 | 71252.88 |
| 141 | 2037-02 | 3652.15 | 169.23 | 3482.93 | 67769.95 |
| 142 | 2037-03 | 3652.15 | 160.95 | 3491.20 | 64278.75 |
| 143 | 2037-04 | 3652.15 | 152.66 | 3499.49 | 60779.25 |
| 144 | 2037-05 | 3652.15 | 144.35 | 3507.80 | 57271.45 |
| 145 | 2037-06 | 3652.15 | 136.02 | 3516.13 | 53755.31 |
| 146 | 2037-07 | 3652.15 | 127.67 | 3524.49 | 50230.83 |
| 147 | 2037-08 | 3652.15 | 119.30 | 3532.86 | 46697.97 |
| 148 | 2037-09 | 3652.15 | 110.91 | 3541.25 | 43156.73 |
| 149 | 2037-10 | 3652.15 | 102.50 | 3549.66 | 39607.07 |
| 150 | 2037-11 | 3652.15 | 94.07 | 3558.09 | 36048.98 |
| 151 | 2037-12 | 3652.15 | 85.62 | 3566.54 | 32482.44 |
| 152 | 2038-01 | 3652.15 | 77.15 | 3575.01 | 28907.43 |
| 153 | 2038-02 | 3652.15 | 68.66 | 3583.50 | 25323.93 |
| 154 | 2038-03 | 3652.15 | 60.14 | 3592.01 | 21731.92 |
| 155 | 2038-04 | 3652.15 | 51.61 | 3600.54 | 18131.38 |
| 156 | 2038-05 | 3652.15 | 43.06 | 3609.09 | 14522.29 |
| 157 | 2038-06 | 3652.15 | 34.49 | 3617.66 | 10904.63 |
| 158 | 2038-07 | 3652.15 | 25.90 | 3626.26 | 7278.37 |
| 159 | 2038-08 | 3652.15 | 17.29 | 3634.87 | 3643.50 |
| 160 | 2038-09 | 3652.15 | 8.65 | 3643.50 | 0.00 |
等额本金还款方式：
贷款总额：48.57万
还款月数：13年4个月
首月还款：4188.89元
每月递减：7.21元
利息总额：9.29万
本息合计：57.85万
节省利息：5823.08元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 4188.89 | 1153.46 | 3035.43 | 482632.58 |
| 2 | 2025-07 | 4181.68 | 1146.25 | 3035.43 | 479597.15 |
| 3 | 2025-08 | 4174.47 | 1139.04 | 3035.43 | 476561.72 |
| 4 | 2025-09 | 4167.26 | 1131.83 | 3035.43 | 473526.30 |
| 5 | 2025-10 | 4160.05 | 1124.62 | 3035.43 | 470490.88 |
| 6 | 2025-11 | 4152.84 | 1117.42 | 3035.43 | 467455.45 |
| 7 | 2025-12 | 4145.63 | 1110.21 | 3035.43 | 464420.03 |
| 8 | 2026-01 | 4138.42 | 1103.00 | 3035.43 | 461384.60 |
| 9 | 2026-02 | 4131.21 | 1095.79 | 3035.43 | 458349.17 |
| 10 | 2026-03 | 4124.00 | 1088.58 | 3035.43 | 455313.75 |
| 11 | 2026-04 | 4116.80 | 1081.37 | 3035.43 | 452278.33 |
| 12 | 2026-05 | 4109.59 | 1074.16 | 3035.43 | 449242.90 |
| 13 | 2026-06 | 4102.38 | 1066.95 | 3035.43 | 446207.47 |
| 14 | 2026-07 | 4095.17 | 1059.74 | 3035.43 | 443172.05 |
| 15 | 2026-08 | 4087.96 | 1052.53 | 3035.43 | 440136.63 |
| 16 | 2026-09 | 4080.75 | 1045.32 | 3035.43 | 437101.20 |
| 17 | 2026-10 | 4073.54 | 1038.12 | 3035.43 | 434065.78 |
| 18 | 2026-11 | 4066.33 | 1030.91 | 3035.43 | 431030.35 |
| 19 | 2026-12 | 4059.12 | 1023.70 | 3035.43 | 427994.92 |
| 20 | 2027-01 | 4051.91 | 1016.49 | 3035.43 | 424959.50 |
| 21 | 2027-02 | 4044.70 | 1009.28 | 3035.43 | 421924.08 |
| 22 | 2027-03 | 4037.49 | 1002.07 | 3035.43 | 418888.65 |
| 23 | 2027-04 | 4030.29 | 994.86 | 3035.43 | 415853.22 |
| 24 | 2027-05 | 4023.08 | 987.65 | 3035.43 | 412817.80 |
| 25 | 2027-06 | 4015.87 | 980.44 | 3035.43 | 409782.38 |
| 26 | 2027-07 | 4008.66 | 973.23 | 3035.43 | 406746.95 |
| 27 | 2027-08 | 4001.45 | 966.02 | 3035.43 | 403711.53 |
| 28 | 2027-09 | 3994.24 | 958.81 | 3035.43 | 400676.10 |
| 29 | 2027-10 | 3987.03 | 951.61 | 3035.43 | 397640.67 |
| 30 | 2027-11 | 3979.82 | 944.40 | 3035.43 | 394605.25 |
| 31 | 2027-12 | 3972.61 | 937.19 | 3035.43 | 391569.83 |
| 32 | 2028-01 | 3965.40 | 929.98 | 3035.43 | 388534.40 |
| 33 | 2028-02 | 3958.19 | 922.77 | 3035.43 | 385498.97 |
| 34 | 2028-03 | 3950.99 | 915.56 | 3035.43 | 382463.55 |
| 35 | 2028-04 | 3943.78 | 908.35 | 3035.43 | 379428.13 |
| 36 | 2028-05 | 3936.57 | 901.14 | 3035.43 | 376392.70 |
| 37 | 2028-06 | 3929.36 | 893.93 | 3035.43 | 373357.28 |
| 38 | 2028-07 | 3922.15 | 886.72 | 3035.43 | 370321.85 |
| 39 | 2028-08 | 3914.94 | 879.51 | 3035.43 | 367286.42 |
| 40 | 2028-09 | 3907.73 | 872.31 | 3035.43 | 364251.00 |
| 41 | 2028-10 | 3900.52 | 865.10 | 3035.43 | 361215.58 |
| 42 | 2028-11 | 3893.31 | 857.89 | 3035.43 | 358180.15 |
| 43 | 2028-12 | 3886.10 | 850.68 | 3035.43 | 355144.72 |
| 44 | 2029-01 | 3878.89 | 843.47 | 3035.43 | 352109.30 |
| 45 | 2029-02 | 3871.68 | 836.26 | 3035.43 | 349073.88 |
| 46 | 2029-03 | 3864.48 | 829.05 | 3035.43 | 346038.45 |
| 47 | 2029-04 | 3857.27 | 821.84 | 3035.43 | 343003.03 |
| 48 | 2029-05 | 3850.06 | 814.63 | 3035.43 | 339967.60 |
| 49 | 2029-06 | 3842.85 | 807.42 | 3035.43 | 336932.17 |
| 50 | 2029-07 | 3835.64 | 800.21 | 3035.43 | 333896.75 |
| 51 | 2029-08 | 3828.43 | 793.00 | 3035.43 | 330861.32 |
| 52 | 2029-09 | 3821.22 | 785.80 | 3035.43 | 327825.90 |
| 53 | 2029-10 | 3814.01 | 778.59 | 3035.43 | 324790.47 |
| 54 | 2029-11 | 3806.80 | 771.38 | 3035.43 | 321755.05 |
| 55 | 2029-12 | 3799.59 | 764.17 | 3035.43 | 318719.63 |
| 56 | 2030-01 | 3792.38 | 756.96 | 3035.43 | 315684.20 |
| 57 | 2030-02 | 3785.17 | 749.75 | 3035.43 | 312648.78 |
| 58 | 2030-03 | 3777.97 | 742.54 | 3035.43 | 309613.35 |
| 59 | 2030-04 | 3770.76 | 735.33 | 3035.43 | 306577.92 |
| 60 | 2030-05 | 3763.55 | 728.12 | 3035.43 | 303542.50 |
| 61 | 2030-06 | 3756.34 | 720.91 | 3035.43 | 300507.07 |
| 62 | 2030-07 | 3749.13 | 713.70 | 3035.43 | 297471.65 |
| 63 | 2030-08 | 3741.92 | 706.50 | 3035.43 | 294436.22 |
| 64 | 2030-09 | 3734.71 | 699.29 | 3035.43 | 291400.80 |
| 65 | 2030-10 | 3727.50 | 692.08 | 3035.43 | 288365.38 |
| 66 | 2030-11 | 3720.29 | 684.87 | 3035.43 | 285329.95 |
| 67 | 2030-12 | 3713.08 | 677.66 | 3035.43 | 282294.53 |
| 68 | 2031-01 | 3705.87 | 670.45 | 3035.43 | 279259.10 |
| 69 | 2031-02 | 3698.67 | 663.24 | 3035.43 | 276223.67 |
| 70 | 2031-03 | 3691.46 | 656.03 | 3035.43 | 273188.25 |
| 71 | 2031-04 | 3684.25 | 648.82 | 3035.43 | 270152.82 |
| 72 | 2031-05 | 3677.04 | 641.61 | 3035.43 | 267117.40 |
| 73 | 2031-06 | 3669.83 | 634.40 | 3035.43 | 264081.97 |
| 74 | 2031-07 | 3662.62 | 627.19 | 3035.43 | 261046.55 |
| 75 | 2031-08 | 3655.41 | 619.99 | 3035.43 | 258011.13 |
| 76 | 2031-09 | 3648.20 | 612.78 | 3035.43 | 254975.70 |
| 77 | 2031-10 | 3640.99 | 605.57 | 3035.43 | 251940.27 |
| 78 | 2031-11 | 3633.78 | 598.36 | 3035.43 | 248904.85 |
| 79 | 2031-12 | 3626.57 | 591.15 | 3035.43 | 245869.42 |
| 80 | 2032-01 | 3619.36 | 583.94 | 3035.43 | 242834.00 |
| 81 | 2032-02 | 3612.16 | 576.73 | 3035.43 | 239798.57 |
| 82 | 2032-03 | 3604.95 | 569.52 | 3035.43 | 236763.15 |
| 83 | 2032-04 | 3597.74 | 562.31 | 3035.43 | 233727.72 |
| 84 | 2032-05 | 3590.53 | 555.10 | 3035.43 | 230692.30 |
| 85 | 2032-06 | 3583.32 | 547.89 | 3035.43 | 227656.87 |
| 86 | 2032-07 | 3576.11 | 540.69 | 3035.43 | 224621.45 |
| 87 | 2032-08 | 3568.90 | 533.48 | 3035.43 | 221586.02 |
| 88 | 2032-09 | 3561.69 | 526.27 | 3035.43 | 218550.60 |
| 89 | 2032-10 | 3554.48 | 519.06 | 3035.43 | 215515.17 |
| 90 | 2032-11 | 3547.27 | 511.85 | 3035.43 | 212479.75 |
| 91 | 2032-12 | 3540.06 | 504.64 | 3035.43 | 209444.33 |
| 92 | 2033-01 | 3532.86 | 497.43 | 3035.43 | 206408.90 |
| 93 | 2033-02 | 3525.65 | 490.22 | 3035.43 | 203373.47 |
| 94 | 2033-03 | 3518.44 | 483.01 | 3035.43 | 200338.05 |
| 95 | 2033-04 | 3511.23 | 475.80 | 3035.43 | 197302.63 |
| 96 | 2033-05 | 3504.02 | 468.59 | 3035.43 | 194267.20 |
| 97 | 2033-06 | 3496.81 | 461.38 | 3035.43 | 191231.77 |
| 98 | 2033-07 | 3489.60 | 454.18 | 3035.43 | 188196.35 |
| 99 | 2033-08 | 3482.39 | 446.97 | 3035.43 | 185160.92 |
| 100 | 2033-09 | 3475.18 | 439.76 | 3035.43 | 182125.50 |
| 101 | 2033-10 | 3467.97 | 432.55 | 3035.43 | 179090.07 |
| 102 | 2033-11 | 3460.76 | 425.34 | 3035.43 | 176054.65 |
| 103 | 2033-12 | 3453.55 | 418.13 | 3035.43 | 173019.22 |
| 104 | 2034-01 | 3446.35 | 410.92 | 3035.43 | 169983.80 |
| 105 | 2034-02 | 3439.14 | 403.71 | 3035.43 | 166948.38 |
| 106 | 2034-03 | 3431.93 | 396.50 | 3035.43 | 163912.95 |
| 107 | 2034-04 | 3424.72 | 389.29 | 3035.43 | 160877.52 |
| 108 | 2034-05 | 3417.51 | 382.08 | 3035.43 | 157842.10 |
| 109 | 2034-06 | 3410.30 | 374.87 | 3035.43 | 154806.67 |
| 110 | 2034-07 | 3403.09 | 367.67 | 3035.43 | 151771.25 |
| 111 | 2034-08 | 3395.88 | 360.46 | 3035.43 | 148735.82 |
| 112 | 2034-09 | 3388.67 | 353.25 | 3035.43 | 145700.40 |
| 113 | 2034-10 | 3381.46 | 346.04 | 3035.43 | 142664.97 |
| 114 | 2034-11 | 3374.25 | 338.83 | 3035.43 | 139629.55 |
| 115 | 2034-12 | 3367.05 | 331.62 | 3035.43 | 136594.13 |
| 116 | 2035-01 | 3359.84 | 324.41 | 3035.43 | 133558.70 |
| 117 | 2035-02 | 3352.63 | 317.20 | 3035.43 | 130523.27 |
| 118 | 2035-03 | 3345.42 | 309.99 | 3035.43 | 127487.85 |
| 119 | 2035-04 | 3338.21 | 302.78 | 3035.43 | 124452.42 |
| 120 | 2035-05 | 3331.00 | 295.57 | 3035.43 | 121417.00 |
| 121 | 2035-06 | 3323.79 | 288.37 | 3035.43 | 118381.57 |
| 122 | 2035-07 | 3316.58 | 281.16 | 3035.43 | 115346.15 |
| 123 | 2035-08 | 3309.37 | 273.95 | 3035.43 | 112310.72 |
| 124 | 2035-09 | 3302.16 | 266.74 | 3035.43 | 109275.30 |
| 125 | 2035-10 | 3294.95 | 259.53 | 3035.43 | 106239.88 |
| 126 | 2035-11 | 3287.74 | 252.32 | 3035.43 | 103204.45 |
| 127 | 2035-12 | 3280.54 | 245.11 | 3035.43 | 100169.02 |
| 128 | 2036-01 | 3273.33 | 237.90 | 3035.43 | 97133.60 |
| 129 | 2036-02 | 3266.12 | 230.69 | 3035.43 | 94098.17 |
| 130 | 2036-03 | 3258.91 | 223.48 | 3035.43 | 91062.75 |
| 131 | 2036-04 | 3251.70 | 216.27 | 3035.43 | 88027.32 |
| 132 | 2036-05 | 3244.49 | 209.06 | 3035.43 | 84991.90 |
| 133 | 2036-06 | 3237.28 | 201.86 | 3035.43 | 81956.47 |
| 134 | 2036-07 | 3230.07 | 194.65 | 3035.43 | 78921.05 |
| 135 | 2036-08 | 3222.86 | 187.44 | 3035.43 | 75885.63 |
| 136 | 2036-09 | 3215.65 | 180.23 | 3035.43 | 72850.20 |
| 137 | 2036-10 | 3208.44 | 173.02 | 3035.43 | 69814.77 |
| 138 | 2036-11 | 3201.24 | 165.81 | 3035.43 | 66779.35 |
| 139 | 2036-12 | 3194.03 | 158.60 | 3035.43 | 63743.92 |
| 140 | 2037-01 | 3186.82 | 151.39 | 3035.43 | 60708.50 |
| 141 | 2037-02 | 3179.61 | 144.18 | 3035.43 | 57673.07 |
| 142 | 2037-03 | 3172.40 | 136.97 | 3035.43 | 54637.65 |
| 143 | 2037-04 | 3165.19 | 129.76 | 3035.43 | 51602.22 |
| 144 | 2037-05 | 3157.98 | 122.56 | 3035.43 | 48566.80 |
| 145 | 2037-06 | 3150.77 | 115.35 | 3035.43 | 45531.38 |
| 146 | 2037-07 | 3143.56 | 108.14 | 3035.43 | 42495.95 |
| 147 | 2037-08 | 3136.35 | 100.93 | 3035.43 | 39460.52 |
| 148 | 2037-09 | 3129.14 | 93.72 | 3035.43 | 36425.10 |
| 149 | 2037-10 | 3121.93 | 86.51 | 3035.43 | 33389.67 |
| 150 | 2037-11 | 3114.73 | 79.30 | 3035.43 | 30354.25 |
| 151 | 2037-12 | 3107.52 | 72.09 | 3035.43 | 27318.82 |
| 152 | 2038-01 | 3100.31 | 64.88 | 3035.43 | 24283.40 |
| 153 | 2038-02 | 3093.10 | 57.67 | 3035.43 | 21247.97 |
| 154 | 2038-03 | 3085.89 | 50.46 | 3035.43 | 18212.55 |
| 155 | 2038-04 | 3078.68 | 43.25 | 3035.43 | 15177.13 |
| 156 | 2038-05 | 3071.47 | 36.05 | 3035.43 | 12141.70 |
| 157 | 2038-06 | 3064.26 | 28.84 | 3035.43 | 9106.27 |
| 158 | 2038-07 | 3057.05 | 21.63 | 3035.43 | 6070.85 |
| 159 | 2038-08 | 3049.84 | 14.42 | 3035.43 | 3035.42 |
| 160 | 2038-09 | 3042.63 | 7.21 | 3035.43 | 0.00 |