贷款34.88万（商业贷款）房贷，还款12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：34.88万
还款月数：12年2个月
每月还款：3072.4元
利息总额：9.98万
本息合计：44.86万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3072.40 | 1249.87 | 1822.53 | 346977.47 |
| 2 | 2024-06 | 3072.40 | 1243.34 | 1829.06 | 345148.40 |
| 3 | 2024-07 | 3072.40 | 1236.78 | 1835.62 | 343312.78 |
| 4 | 2024-08 | 3072.40 | 1230.20 | 1842.20 | 341470.59 |
| 5 | 2024-09 | 3072.40 | 1223.60 | 1848.80 | 339621.79 |
| 6 | 2024-10 | 3072.40 | 1216.98 | 1855.42 | 337766.37 |
| 7 | 2024-11 | 3072.40 | 1210.33 | 1862.07 | 335904.30 |
| 8 | 2024-12 | 3072.40 | 1203.66 | 1868.74 | 334035.56 |
| 9 | 2025-01 | 3072.40 | 1196.96 | 1875.44 | 332160.12 |
| 10 | 2025-02 | 3072.40 | 1190.24 | 1882.16 | 330277.96 |
| 11 | 2025-03 | 3072.40 | 1183.50 | 1888.90 | 328389.05 |
| 12 | 2025-04 | 3072.40 | 1176.73 | 1895.67 | 326493.38 |
| 13 | 2025-05 | 3072.40 | 1169.93 | 1902.47 | 324590.92 |
| 14 | 2025-06 | 3072.40 | 1163.12 | 1909.28 | 322681.63 |
| 15 | 2025-07 | 3072.40 | 1156.28 | 1916.12 | 320765.51 |
| 16 | 2025-08 | 3072.40 | 1149.41 | 1922.99 | 318842.52 |
| 17 | 2025-09 | 3072.40 | 1142.52 | 1929.88 | 316912.64 |
| 18 | 2025-10 | 3072.40 | 1135.60 | 1936.80 | 314975.84 |
| 19 | 2025-11 | 3072.40 | 1128.66 | 1943.74 | 313032.11 |
| 20 | 2025-12 | 3072.40 | 1121.70 | 1950.70 | 311081.40 |
| 21 | 2026-01 | 3072.40 | 1114.71 | 1957.69 | 309123.71 |
| 22 | 2026-02 | 3072.40 | 1107.69 | 1964.71 | 307159.01 |
| 23 | 2026-03 | 3072.40 | 1100.65 | 1971.75 | 305187.26 |
| 24 | 2026-04 | 3072.40 | 1093.59 | 1978.81 | 303208.45 |
| 25 | 2026-05 | 3072.40 | 1086.50 | 1985.90 | 301222.54 |
| 26 | 2026-06 | 3072.40 | 1079.38 | 1993.02 | 299229.53 |
| 27 | 2026-07 | 3072.40 | 1072.24 | 2000.16 | 297229.36 |
| 28 | 2026-08 | 3072.40 | 1065.07 | 2007.33 | 295222.04 |
| 29 | 2026-09 | 3072.40 | 1057.88 | 2014.52 | 293207.52 |
| 30 | 2026-10 | 3072.40 | 1050.66 | 2021.74 | 291185.78 |
| 31 | 2026-11 | 3072.40 | 1043.42 | 2028.98 | 289156.79 |
| 32 | 2026-12 | 3072.40 | 1036.15 | 2036.25 | 287120.54 |
| 33 | 2027-01 | 3072.40 | 1028.85 | 2043.55 | 285076.99 |
| 34 | 2027-02 | 3072.40 | 1021.53 | 2050.87 | 283026.11 |
| 35 | 2027-03 | 3072.40 | 1014.18 | 2058.22 | 280967.89 |
| 36 | 2027-04 | 3072.40 | 1006.80 | 2065.60 | 278902.29 |
| 37 | 2027-05 | 3072.40 | 999.40 | 2073.00 | 276829.29 |
| 38 | 2027-06 | 3072.40 | 991.97 | 2080.43 | 274748.86 |
| 39 | 2027-07 | 3072.40 | 984.52 | 2087.88 | 272660.98 |
| 40 | 2027-08 | 3072.40 | 977.04 | 2095.36 | 270565.61 |
| 41 | 2027-09 | 3072.40 | 969.53 | 2102.87 | 268462.74 |
| 42 | 2027-10 | 3072.40 | 961.99 | 2110.41 | 266352.33 |
| 43 | 2027-11 | 3072.40 | 954.43 | 2117.97 | 264234.36 |
| 44 | 2027-12 | 3072.40 | 946.84 | 2125.56 | 262108.80 |
| 45 | 2028-01 | 3072.40 | 939.22 | 2133.18 | 259975.62 |
| 46 | 2028-02 | 3072.40 | 931.58 | 2140.82 | 257834.80 |
| 47 | 2028-03 | 3072.40 | 923.91 | 2148.49 | 255686.31 |
| 48 | 2028-04 | 3072.40 | 916.21 | 2156.19 | 253530.12 |
| 49 | 2028-05 | 3072.40 | 908.48 | 2163.92 | 251366.20 |
| 50 | 2028-06 | 3072.40 | 900.73 | 2171.67 | 249194.53 |
| 51 | 2028-07 | 3072.40 | 892.95 | 2179.45 | 247015.08 |
| 52 | 2028-08 | 3072.40 | 885.14 | 2187.26 | 244827.82 |
| 53 | 2028-09 | 3072.40 | 877.30 | 2195.10 | 242632.72 |
| 54 | 2028-10 | 3072.40 | 869.43 | 2202.97 | 240429.75 |
| 55 | 2028-11 | 3072.40 | 861.54 | 2210.86 | 238218.89 |
| 56 | 2028-12 | 3072.40 | 853.62 | 2218.78 | 236000.11 |
| 57 | 2029-01 | 3072.40 | 845.67 | 2226.73 | 233773.38 |
| 58 | 2029-02 | 3072.40 | 837.69 | 2234.71 | 231538.67 |
| 59 | 2029-03 | 3072.40 | 829.68 | 2242.72 | 229295.95 |
| 60 | 2029-04 | 3072.40 | 821.64 | 2250.76 | 227045.19 |
| 61 | 2029-05 | 3072.40 | 813.58 | 2258.82 | 224786.37 |
| 62 | 2029-06 | 3072.40 | 805.48 | 2266.92 | 222519.45 |
| 63 | 2029-07 | 3072.40 | 797.36 | 2275.04 | 220244.41 |
| 64 | 2029-08 | 3072.40 | 789.21 | 2283.19 | 217961.22 |
| 65 | 2029-09 | 3072.40 | 781.03 | 2291.37 | 215669.85 |
| 66 | 2029-10 | 3072.40 | 772.82 | 2299.58 | 213370.27 |
| 67 | 2029-11 | 3072.40 | 764.58 | 2307.82 | 211062.45 |
| 68 | 2029-12 | 3072.40 | 756.31 | 2316.09 | 208746.35 |
| 69 | 2030-01 | 3072.40 | 748.01 | 2324.39 | 206421.96 |
| 70 | 2030-02 | 3072.40 | 739.68 | 2332.72 | 204089.24 |
| 71 | 2030-03 | 3072.40 | 731.32 | 2341.08 | 201748.16 |
| 72 | 2030-04 | 3072.40 | 722.93 | 2349.47 | 199398.69 |
| 73 | 2030-05 | 3072.40 | 714.51 | 2357.89 | 197040.80 |
| 74 | 2030-06 | 3072.40 | 706.06 | 2366.34 | 194674.46 |
| 75 | 2030-07 | 3072.40 | 697.58 | 2374.82 | 192299.65 |
| 76 | 2030-08 | 3072.40 | 689.07 | 2383.33 | 189916.32 |
| 77 | 2030-09 | 3072.40 | 680.53 | 2391.87 | 187524.46 |
| 78 | 2030-10 | 3072.40 | 671.96 | 2400.44 | 185124.02 |
| 79 | 2030-11 | 3072.40 | 663.36 | 2409.04 | 182714.98 |
| 80 | 2030-12 | 3072.40 | 654.73 | 2417.67 | 180297.31 |
| 81 | 2031-01 | 3072.40 | 646.07 | 2426.33 | 177870.97 |
| 82 | 2031-02 | 3072.40 | 637.37 | 2435.03 | 175435.94 |
| 83 | 2031-03 | 3072.40 | 628.65 | 2443.75 | 172992.19 |
| 84 | 2031-04 | 3072.40 | 619.89 | 2452.51 | 170539.68 |
| 85 | 2031-05 | 3072.40 | 611.10 | 2461.30 | 168078.38 |
| 86 | 2031-06 | 3072.40 | 602.28 | 2470.12 | 165608.26 |
| 87 | 2031-07 | 3072.40 | 593.43 | 2478.97 | 163129.29 |
| 88 | 2031-08 | 3072.40 | 584.55 | 2487.85 | 160641.44 |
| 89 | 2031-09 | 3072.40 | 575.63 | 2496.77 | 158144.67 |
| 90 | 2031-10 | 3072.40 | 566.69 | 2505.71 | 155638.95 |
| 91 | 2031-11 | 3072.40 | 557.71 | 2514.69 | 153124.26 |
| 92 | 2031-12 | 3072.40 | 548.70 | 2523.70 | 150600.56 |
| 93 | 2032-01 | 3072.40 | 539.65 | 2532.75 | 148067.81 |
| 94 | 2032-02 | 3072.40 | 530.58 | 2541.82 | 145525.98 |
| 95 | 2032-03 | 3072.40 | 521.47 | 2550.93 | 142975.05 |
| 96 | 2032-04 | 3072.40 | 512.33 | 2560.07 | 140414.98 |
| 97 | 2032-05 | 3072.40 | 503.15 | 2569.25 | 137845.73 |
| 98 | 2032-06 | 3072.40 | 493.95 | 2578.45 | 135267.28 |
| 99 | 2032-07 | 3072.40 | 484.71 | 2587.69 | 132679.59 |
| 100 | 2032-08 | 3072.40 | 475.44 | 2596.96 | 130082.62 |
| 101 | 2032-09 | 3072.40 | 466.13 | 2606.27 | 127476.35 |
| 102 | 2032-10 | 3072.40 | 456.79 | 2615.61 | 124860.74 |
| 103 | 2032-11 | 3072.40 | 447.42 | 2624.98 | 122235.76 |
| 104 | 2032-12 | 3072.40 | 438.01 | 2634.39 | 119601.37 |
| 105 | 2033-01 | 3072.40 | 428.57 | 2643.83 | 116957.54 |
| 106 | 2033-02 | 3072.40 | 419.10 | 2653.30 | 114304.24 |
| 107 | 2033-03 | 3072.40 | 409.59 | 2662.81 | 111641.43 |
| 108 | 2033-04 | 3072.40 | 400.05 | 2672.35 | 108969.08 |
| 109 | 2033-05 | 3072.40 | 390.47 | 2681.93 | 106287.15 |
| 110 | 2033-06 | 3072.40 | 380.86 | 2691.54 | 103595.62 |
| 111 | 2033-07 | 3072.40 | 371.22 | 2701.18 | 100894.43 |
| 112 | 2033-08 | 3072.40 | 361.54 | 2710.86 | 98183.57 |
| 113 | 2033-09 | 3072.40 | 351.82 | 2720.58 | 95463.00 |
| 114 | 2033-10 | 3072.40 | 342.08 | 2730.32 | 92732.67 |
| 115 | 2033-11 | 3072.40 | 332.29 | 2740.11 | 89992.57 |
| 116 | 2033-12 | 3072.40 | 322.47 | 2749.93 | 87242.64 |
| 117 | 2034-01 | 3072.40 | 312.62 | 2759.78 | 84482.86 |
| 118 | 2034-02 | 3072.40 | 302.73 | 2769.67 | 81713.19 |
| 119 | 2034-03 | 3072.40 | 292.81 | 2779.59 | 78933.59 |
| 120 | 2034-04 | 3072.40 | 282.85 | 2789.55 | 76144.04 |
| 121 | 2034-05 | 3072.40 | 272.85 | 2799.55 | 73344.49 |
| 122 | 2034-06 | 3072.40 | 262.82 | 2809.58 | 70534.91 |
| 123 | 2034-07 | 3072.40 | 252.75 | 2819.65 | 67715.26 |
| 124 | 2034-08 | 3072.40 | 242.65 | 2829.75 | 64885.50 |
| 125 | 2034-09 | 3072.40 | 232.51 | 2839.89 | 62045.61 |
| 126 | 2034-10 | 3072.40 | 222.33 | 2850.07 | 59195.54 |
| 127 | 2034-11 | 3072.40 | 212.12 | 2860.28 | 56335.26 |
| 128 | 2034-12 | 3072.40 | 201.87 | 2870.53 | 53464.73 |
| 129 | 2035-01 | 3072.40 | 191.58 | 2880.82 | 50583.91 |
| 130 | 2035-02 | 3072.40 | 181.26 | 2891.14 | 47692.77 |
| 131 | 2035-03 | 3072.40 | 170.90 | 2901.50 | 44791.27 |
| 132 | 2035-04 | 3072.40 | 160.50 | 2911.90 | 41879.37 |
| 133 | 2035-05 | 3072.40 | 150.07 | 2922.33 | 38957.04 |
| 134 | 2035-06 | 3072.40 | 139.60 | 2932.80 | 36024.23 |
| 135 | 2035-07 | 3072.40 | 129.09 | 2943.31 | 33080.92 |
| 136 | 2035-08 | 3072.40 | 118.54 | 2953.86 | 30127.06 |
| 137 | 2035-09 | 3072.40 | 107.96 | 2964.44 | 27162.61 |
| 138 | 2035-10 | 3072.40 | 97.33 | 2975.07 | 24187.55 |
| 139 | 2035-11 | 3072.40 | 86.67 | 2985.73 | 21201.82 |
| 140 | 2035-12 | 3072.40 | 75.97 | 2996.43 | 18205.39 |
| 141 | 2036-01 | 3072.40 | 65.24 | 3007.16 | 15198.23 |
| 142 | 2036-02 | 3072.40 | 54.46 | 3017.94 | 12180.29 |
| 143 | 2036-03 | 3072.40 | 43.65 | 3028.75 | 9151.54 |
| 144 | 2036-04 | 3072.40 | 32.79 | 3039.61 | 6111.93 |
| 145 | 2036-05 | 3072.40 | 21.90 | 3050.50 | 3061.43 |
| 146 | 2036-06 | 3072.40 | 10.97 | 3061.43 | 0.00 |
等额本金还款方式：
贷款总额：34.88万
还款月数：12年2个月
首月还款：3638.91元
每月递减：8.56元
利息总额：9.19万
本息合计：44.07万
节省利息：7905.19元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 3638.91 | 1249.87 | 2389.04 | 346410.96 |
| 2 | 2024-06 | 3630.35 | 1241.31 | 2389.04 | 344021.92 |
| 3 | 2024-07 | 3621.79 | 1232.75 | 2389.04 | 341632.88 |
| 4 | 2024-08 | 3613.23 | 1224.18 | 2389.04 | 339243.84 |
| 5 | 2024-09 | 3604.66 | 1215.62 | 2389.04 | 336854.79 |
| 6 | 2024-10 | 3596.10 | 1207.06 | 2389.04 | 334465.75 |
| 7 | 2024-11 | 3587.54 | 1198.50 | 2389.04 | 332076.71 |
| 8 | 2024-12 | 3578.98 | 1189.94 | 2389.04 | 329687.67 |
| 9 | 2025-01 | 3570.42 | 1181.38 | 2389.04 | 327298.63 |
| 10 | 2025-02 | 3561.86 | 1172.82 | 2389.04 | 324909.59 |
| 11 | 2025-03 | 3553.30 | 1164.26 | 2389.04 | 322520.55 |
| 12 | 2025-04 | 3544.74 | 1155.70 | 2389.04 | 320131.51 |
| 13 | 2025-05 | 3536.18 | 1147.14 | 2389.04 | 317742.47 |
| 14 | 2025-06 | 3527.62 | 1138.58 | 2389.04 | 315353.42 |
| 15 | 2025-07 | 3519.06 | 1130.02 | 2389.04 | 312964.38 |
| 16 | 2025-08 | 3510.50 | 1121.46 | 2389.04 | 310575.34 |
| 17 | 2025-09 | 3501.94 | 1112.89 | 2389.04 | 308186.30 |
| 18 | 2025-10 | 3493.38 | 1104.33 | 2389.04 | 305797.26 |
| 19 | 2025-11 | 3484.81 | 1095.77 | 2389.04 | 303408.22 |
| 20 | 2025-12 | 3476.25 | 1087.21 | 2389.04 | 301019.18 |
| 21 | 2026-01 | 3467.69 | 1078.65 | 2389.04 | 298630.14 |
| 22 | 2026-02 | 3459.13 | 1070.09 | 2389.04 | 296241.10 |
| 23 | 2026-03 | 3450.57 | 1061.53 | 2389.04 | 293852.05 |
| 24 | 2026-04 | 3442.01 | 1052.97 | 2389.04 | 291463.01 |
| 25 | 2026-05 | 3433.45 | 1044.41 | 2389.04 | 289073.97 |
| 26 | 2026-06 | 3424.89 | 1035.85 | 2389.04 | 286684.93 |
| 27 | 2026-07 | 3416.33 | 1027.29 | 2389.04 | 284295.89 |
| 28 | 2026-08 | 3407.77 | 1018.73 | 2389.04 | 281906.85 |
| 29 | 2026-09 | 3399.21 | 1010.17 | 2389.04 | 279517.81 |
| 30 | 2026-10 | 3390.65 | 1001.61 | 2389.04 | 277128.77 |
| 31 | 2026-11 | 3382.09 | 993.04 | 2389.04 | 274739.73 |
| 32 | 2026-12 | 3373.53 | 984.48 | 2389.04 | 272350.68 |
| 33 | 2027-01 | 3364.96 | 975.92 | 2389.04 | 269961.64 |
| 34 | 2027-02 | 3356.40 | 967.36 | 2389.04 | 267572.60 |
| 35 | 2027-03 | 3347.84 | 958.80 | 2389.04 | 265183.56 |
| 36 | 2027-04 | 3339.28 | 950.24 | 2389.04 | 262794.52 |
| 37 | 2027-05 | 3330.72 | 941.68 | 2389.04 | 260405.48 |
| 38 | 2027-06 | 3322.16 | 933.12 | 2389.04 | 258016.44 |
| 39 | 2027-07 | 3313.60 | 924.56 | 2389.04 | 255627.40 |
| 40 | 2027-08 | 3305.04 | 916.00 | 2389.04 | 253238.36 |
| 41 | 2027-09 | 3296.48 | 907.44 | 2389.04 | 250849.32 |
| 42 | 2027-10 | 3287.92 | 898.88 | 2389.04 | 248460.27 |
| 43 | 2027-11 | 3279.36 | 890.32 | 2389.04 | 246071.23 |
| 44 | 2027-12 | 3270.80 | 881.76 | 2389.04 | 243682.19 |
| 45 | 2028-01 | 3262.24 | 873.19 | 2389.04 | 241293.15 |
| 46 | 2028-02 | 3253.67 | 864.63 | 2389.04 | 238904.11 |
| 47 | 2028-03 | 3245.11 | 856.07 | 2389.04 | 236515.07 |
| 48 | 2028-04 | 3236.55 | 847.51 | 2389.04 | 234126.03 |
| 49 | 2028-05 | 3227.99 | 838.95 | 2389.04 | 231736.99 |
| 50 | 2028-06 | 3219.43 | 830.39 | 2389.04 | 229347.95 |
| 51 | 2028-07 | 3210.87 | 821.83 | 2389.04 | 226958.90 |
| 52 | 2028-08 | 3202.31 | 813.27 | 2389.04 | 224569.86 |
| 53 | 2028-09 | 3193.75 | 804.71 | 2389.04 | 222180.82 |
| 54 | 2028-10 | 3185.19 | 796.15 | 2389.04 | 219791.78 |
| 55 | 2028-11 | 3176.63 | 787.59 | 2389.04 | 217402.74 |
| 56 | 2028-12 | 3168.07 | 779.03 | 2389.04 | 215013.70 |
| 57 | 2029-01 | 3159.51 | 770.47 | 2389.04 | 212624.66 |
| 58 | 2029-02 | 3150.95 | 761.91 | 2389.04 | 210235.62 |
| 59 | 2029-03 | 3142.39 | 753.34 | 2389.04 | 207846.58 |
| 60 | 2029-04 | 3133.82 | 744.78 | 2389.04 | 205457.53 |
| 61 | 2029-05 | 3125.26 | 736.22 | 2389.04 | 203068.49 |
| 62 | 2029-06 | 3116.70 | 727.66 | 2389.04 | 200679.45 |
| 63 | 2029-07 | 3108.14 | 719.10 | 2389.04 | 198290.41 |
| 64 | 2029-08 | 3099.58 | 710.54 | 2389.04 | 195901.37 |
| 65 | 2029-09 | 3091.02 | 701.98 | 2389.04 | 193512.33 |
| 66 | 2029-10 | 3082.46 | 693.42 | 2389.04 | 191123.29 |
| 67 | 2029-11 | 3073.90 | 684.86 | 2389.04 | 188734.25 |
| 68 | 2029-12 | 3065.34 | 676.30 | 2389.04 | 186345.21 |
| 69 | 2030-01 | 3056.78 | 667.74 | 2389.04 | 183956.16 |
| 70 | 2030-02 | 3048.22 | 659.18 | 2389.04 | 181567.12 |
| 71 | 2030-03 | 3039.66 | 650.62 | 2389.04 | 179178.08 |
| 72 | 2030-04 | 3031.10 | 642.05 | 2389.04 | 176789.04 |
| 73 | 2030-05 | 3022.54 | 633.49 | 2389.04 | 174400.00 |
| 74 | 2030-06 | 3013.97 | 624.93 | 2389.04 | 172010.96 |
| 75 | 2030-07 | 3005.41 | 616.37 | 2389.04 | 169621.92 |
| 76 | 2030-08 | 2996.85 | 607.81 | 2389.04 | 167232.88 |
| 77 | 2030-09 | 2988.29 | 599.25 | 2389.04 | 164843.84 |
| 78 | 2030-10 | 2979.73 | 590.69 | 2389.04 | 162454.79 |
| 79 | 2030-11 | 2971.17 | 582.13 | 2389.04 | 160065.75 |
| 80 | 2030-12 | 2962.61 | 573.57 | 2389.04 | 157676.71 |
| 81 | 2031-01 | 2954.05 | 565.01 | 2389.04 | 155287.67 |
| 82 | 2031-02 | 2945.49 | 556.45 | 2389.04 | 152898.63 |
| 83 | 2031-03 | 2936.93 | 547.89 | 2389.04 | 150509.59 |
| 84 | 2031-04 | 2928.37 | 539.33 | 2389.04 | 148120.55 |
| 85 | 2031-05 | 2919.81 | 530.77 | 2389.04 | 145731.51 |
| 86 | 2031-06 | 2911.25 | 522.20 | 2389.04 | 143342.47 |
| 87 | 2031-07 | 2902.68 | 513.64 | 2389.04 | 140953.42 |
| 88 | 2031-08 | 2894.12 | 505.08 | 2389.04 | 138564.38 |
| 89 | 2031-09 | 2885.56 | 496.52 | 2389.04 | 136175.34 |
| 90 | 2031-10 | 2877.00 | 487.96 | 2389.04 | 133786.30 |
| 91 | 2031-11 | 2868.44 | 479.40 | 2389.04 | 131397.26 |
| 92 | 2031-12 | 2859.88 | 470.84 | 2389.04 | 129008.22 |
| 93 | 2032-01 | 2851.32 | 462.28 | 2389.04 | 126619.18 |
| 94 | 2032-02 | 2842.76 | 453.72 | 2389.04 | 124230.14 |
| 95 | 2032-03 | 2834.20 | 445.16 | 2389.04 | 121841.10 |
| 96 | 2032-04 | 2825.64 | 436.60 | 2389.04 | 119452.05 |
| 97 | 2032-05 | 2817.08 | 428.04 | 2389.04 | 117063.01 |
| 98 | 2032-06 | 2808.52 | 419.48 | 2389.04 | 114673.97 |
| 99 | 2032-07 | 2799.96 | 410.92 | 2389.04 | 112284.93 |
| 100 | 2032-08 | 2791.40 | 402.35 | 2389.04 | 109895.89 |
| 101 | 2032-09 | 2782.83 | 393.79 | 2389.04 | 107506.85 |
| 102 | 2032-10 | 2774.27 | 385.23 | 2389.04 | 105117.81 |
| 103 | 2032-11 | 2765.71 | 376.67 | 2389.04 | 102728.77 |
| 104 | 2032-12 | 2757.15 | 368.11 | 2389.04 | 100339.73 |
| 105 | 2033-01 | 2748.59 | 359.55 | 2389.04 | 97950.68 |
| 106 | 2033-02 | 2740.03 | 350.99 | 2389.04 | 95561.64 |
| 107 | 2033-03 | 2731.47 | 342.43 | 2389.04 | 93172.60 |
| 108 | 2033-04 | 2722.91 | 333.87 | 2389.04 | 90783.56 |
| 109 | 2033-05 | 2714.35 | 325.31 | 2389.04 | 88394.52 |
| 110 | 2033-06 | 2705.79 | 316.75 | 2389.04 | 86005.48 |
| 111 | 2033-07 | 2697.23 | 308.19 | 2389.04 | 83616.44 |
| 112 | 2033-08 | 2688.67 | 299.63 | 2389.04 | 81227.40 |
| 113 | 2033-09 | 2680.11 | 291.06 | 2389.04 | 78838.36 |
| 114 | 2033-10 | 2671.55 | 282.50 | 2389.04 | 76449.32 |
| 115 | 2033-11 | 2662.98 | 273.94 | 2389.04 | 74060.27 |
| 116 | 2033-12 | 2654.42 | 265.38 | 2389.04 | 71671.23 |
| 117 | 2034-01 | 2645.86 | 256.82 | 2389.04 | 69282.19 |
| 118 | 2034-02 | 2637.30 | 248.26 | 2389.04 | 66893.15 |
| 119 | 2034-03 | 2628.74 | 239.70 | 2389.04 | 64504.11 |
| 120 | 2034-04 | 2620.18 | 231.14 | 2389.04 | 62115.07 |
| 121 | 2034-05 | 2611.62 | 222.58 | 2389.04 | 59726.03 |
| 122 | 2034-06 | 2603.06 | 214.02 | 2389.04 | 57336.99 |
| 123 | 2034-07 | 2594.50 | 205.46 | 2389.04 | 54947.95 |
| 124 | 2034-08 | 2585.94 | 196.90 | 2389.04 | 52558.90 |
| 125 | 2034-09 | 2577.38 | 188.34 | 2389.04 | 50169.86 |
| 126 | 2034-10 | 2568.82 | 179.78 | 2389.04 | 47780.82 |
| 127 | 2034-11 | 2560.26 | 171.21 | 2389.04 | 45391.78 |
| 128 | 2034-12 | 2551.69 | 162.65 | 2389.04 | 43002.74 |
| 129 | 2035-01 | 2543.13 | 154.09 | 2389.04 | 40613.70 |
| 130 | 2035-02 | 2534.57 | 145.53 | 2389.04 | 38224.66 |
| 131 | 2035-03 | 2526.01 | 136.97 | 2389.04 | 35835.62 |
| 132 | 2035-04 | 2517.45 | 128.41 | 2389.04 | 33446.58 |
| 133 | 2035-05 | 2508.89 | 119.85 | 2389.04 | 31057.53 |
| 134 | 2035-06 | 2500.33 | 111.29 | 2389.04 | 28668.49 |
| 135 | 2035-07 | 2491.77 | 102.73 | 2389.04 | 26279.45 |
| 136 | 2035-08 | 2483.21 | 94.17 | 2389.04 | 23890.41 |
| 137 | 2035-09 | 2474.65 | 85.61 | 2389.04 | 21501.37 |
| 138 | 2035-10 | 2466.09 | 77.05 | 2389.04 | 19112.33 |
| 139 | 2035-11 | 2457.53 | 68.49 | 2389.04 | 16723.29 |
| 140 | 2035-12 | 2448.97 | 59.93 | 2389.04 | 14334.25 |
| 141 | 2036-01 | 2440.41 | 51.36 | 2389.04 | 11945.21 |
| 142 | 2036-02 | 2431.84 | 42.80 | 2389.04 | 9556.16 |
| 143 | 2036-03 | 2423.28 | 34.24 | 2389.04 | 7167.12 |
| 144 | 2036-04 | 2414.72 | 25.68 | 2389.04 | 4778.08 |
| 145 | 2036-05 | 2406.16 | 17.12 | 2389.04 | 2389.04 |
| 146 | 2036-06 | 2397.60 | 8.56 | 2389.04 | 0.00 |