贷款43万（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：43万
还款月数：13年
每月还款：3710.61元
利息总额：14.89万
本息合计：57.89万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 3710.61 | 1720.00 | 1990.61 | 428009.39 |
| 2 | 2024-05 | 3710.61 | 1712.04 | 1998.57 | 426010.82 |
| 3 | 2024-06 | 3710.61 | 1704.04 | 2006.57 | 424004.25 |
| 4 | 2024-07 | 3710.61 | 1696.02 | 2014.59 | 421989.66 |
| 5 | 2024-08 | 3710.61 | 1687.96 | 2022.65 | 419967.01 |
| 6 | 2024-09 | 3710.61 | 1679.87 | 2030.74 | 417936.27 |
| 7 | 2024-10 | 3710.61 | 1671.75 | 2038.86 | 415897.40 |
| 8 | 2024-11 | 3710.61 | 1663.59 | 2047.02 | 413850.38 |
| 9 | 2024-12 | 3710.61 | 1655.40 | 2055.21 | 411795.18 |
| 10 | 2025-01 | 3710.61 | 1647.18 | 2063.43 | 409731.75 |
| 11 | 2025-02 | 3710.61 | 1638.93 | 2071.68 | 407660.07 |
| 12 | 2025-03 | 3710.61 | 1630.64 | 2079.97 | 405580.10 |
| 13 | 2025-04 | 3710.61 | 1622.32 | 2088.29 | 403491.81 |
| 14 | 2025-05 | 3710.61 | 1613.97 | 2096.64 | 401395.17 |
| 15 | 2025-06 | 3710.61 | 1605.58 | 2105.03 | 399290.14 |
| 16 | 2025-07 | 3710.61 | 1597.16 | 2113.45 | 397176.69 |
| 17 | 2025-08 | 3710.61 | 1588.71 | 2121.90 | 395054.79 |
| 18 | 2025-09 | 3710.61 | 1580.22 | 2130.39 | 392924.40 |
| 19 | 2025-10 | 3710.61 | 1571.70 | 2138.91 | 390785.48 |
| 20 | 2025-11 | 3710.61 | 1563.14 | 2147.47 | 388638.02 |
| 21 | 2025-12 | 3710.61 | 1554.55 | 2156.06 | 386481.96 |
| 22 | 2026-01 | 3710.61 | 1545.93 | 2164.68 | 384317.28 |
| 23 | 2026-02 | 3710.61 | 1537.27 | 2173.34 | 382143.94 |
| 24 | 2026-03 | 3710.61 | 1528.58 | 2182.03 | 379961.90 |
| 25 | 2026-04 | 3710.61 | 1519.85 | 2190.76 | 377771.14 |
| 26 | 2026-05 | 3710.61 | 1511.08 | 2199.52 | 375571.62 |
| 27 | 2026-06 | 3710.61 | 1502.29 | 2208.32 | 373363.29 |
| 28 | 2026-07 | 3710.61 | 1493.45 | 2217.16 | 371146.14 |
| 29 | 2026-08 | 3710.61 | 1484.58 | 2226.02 | 368920.11 |
| 30 | 2026-09 | 3710.61 | 1475.68 | 2234.93 | 366685.19 |
| 31 | 2026-10 | 3710.61 | 1466.74 | 2243.87 | 364441.32 |
| 32 | 2026-11 | 3710.61 | 1457.77 | 2252.84 | 362188.47 |
| 33 | 2026-12 | 3710.61 | 1448.75 | 2261.86 | 359926.62 |
| 34 | 2027-01 | 3710.61 | 1439.71 | 2270.90 | 357655.71 |
| 35 | 2027-02 | 3710.61 | 1430.62 | 2279.99 | 355375.73 |
| 36 | 2027-03 | 3710.61 | 1421.50 | 2289.11 | 353086.62 |
| 37 | 2027-04 | 3710.61 | 1412.35 | 2298.26 | 350788.36 |
| 38 | 2027-05 | 3710.61 | 1403.15 | 2307.46 | 348480.90 |
| 39 | 2027-06 | 3710.61 | 1393.92 | 2316.69 | 346164.22 |
| 40 | 2027-07 | 3710.61 | 1384.66 | 2325.95 | 343838.26 |
| 41 | 2027-08 | 3710.61 | 1375.35 | 2335.26 | 341503.01 |
| 42 | 2027-09 | 3710.61 | 1366.01 | 2344.60 | 339158.41 |
| 43 | 2027-10 | 3710.61 | 1356.63 | 2353.98 | 336804.44 |
| 44 | 2027-11 | 3710.61 | 1347.22 | 2363.39 | 334441.04 |
| 45 | 2027-12 | 3710.61 | 1337.76 | 2372.85 | 332068.20 |
| 46 | 2028-01 | 3710.61 | 1328.27 | 2382.34 | 329685.86 |
| 47 | 2028-02 | 3710.61 | 1318.74 | 2391.87 | 327294.00 |
| 48 | 2028-03 | 3710.61 | 1309.18 | 2401.43 | 324892.56 |
| 49 | 2028-04 | 3710.61 | 1299.57 | 2411.04 | 322481.52 |
| 50 | 2028-05 | 3710.61 | 1289.93 | 2420.68 | 320060.84 |
| 51 | 2028-06 | 3710.61 | 1280.24 | 2430.37 | 317630.47 |
| 52 | 2028-07 | 3710.61 | 1270.52 | 2440.09 | 315190.39 |
| 53 | 2028-08 | 3710.61 | 1260.76 | 2449.85 | 312740.54 |
| 54 | 2028-09 | 3710.61 | 1250.96 | 2459.65 | 310280.89 |
| 55 | 2028-10 | 3710.61 | 1241.12 | 2469.49 | 307811.41 |
| 56 | 2028-11 | 3710.61 | 1231.25 | 2479.36 | 305332.04 |
| 57 | 2028-12 | 3710.61 | 1221.33 | 2489.28 | 302842.76 |
| 58 | 2029-01 | 3710.61 | 1211.37 | 2499.24 | 300343.52 |
| 59 | 2029-02 | 3710.61 | 1201.37 | 2509.24 | 297834.29 |
| 60 | 2029-03 | 3710.61 | 1191.34 | 2519.27 | 295315.02 |
| 61 | 2029-04 | 3710.61 | 1181.26 | 2529.35 | 292785.67 |
| 62 | 2029-05 | 3710.61 | 1171.14 | 2539.47 | 290246.20 |
| 63 | 2029-06 | 3710.61 | 1160.98 | 2549.62 | 287696.58 |
| 64 | 2029-07 | 3710.61 | 1150.79 | 2559.82 | 285136.75 |
| 65 | 2029-08 | 3710.61 | 1140.55 | 2570.06 | 282566.69 |
| 66 | 2029-09 | 3710.61 | 1130.27 | 2580.34 | 279986.35 |
| 67 | 2029-10 | 3710.61 | 1119.95 | 2590.66 | 277395.68 |
| 68 | 2029-11 | 3710.61 | 1109.58 | 2601.03 | 274794.66 |
| 69 | 2029-12 | 3710.61 | 1099.18 | 2611.43 | 272183.23 |
| 70 | 2030-01 | 3710.61 | 1088.73 | 2621.88 | 269561.35 |
| 71 | 2030-02 | 3710.61 | 1078.25 | 2632.36 | 266928.99 |
| 72 | 2030-03 | 3710.61 | 1067.72 | 2642.89 | 264286.09 |
| 73 | 2030-04 | 3710.61 | 1057.14 | 2653.46 | 261632.63 |
| 74 | 2030-05 | 3710.61 | 1046.53 | 2664.08 | 258968.55 |
| 75 | 2030-06 | 3710.61 | 1035.87 | 2674.74 | 256293.81 |
| 76 | 2030-07 | 3710.61 | 1025.18 | 2685.43 | 253608.38 |
| 77 | 2030-08 | 3710.61 | 1014.43 | 2696.18 | 250912.20 |
| 78 | 2030-09 | 3710.61 | 1003.65 | 2706.96 | 248205.24 |
| 79 | 2030-10 | 3710.61 | 992.82 | 2717.79 | 245487.46 |
| 80 | 2030-11 | 3710.61 | 981.95 | 2728.66 | 242758.80 |
| 81 | 2030-12 | 3710.61 | 971.04 | 2739.57 | 240019.22 |
| 82 | 2031-01 | 3710.61 | 960.08 | 2750.53 | 237268.69 |
| 83 | 2031-02 | 3710.61 | 949.07 | 2761.53 | 234507.15 |
| 84 | 2031-03 | 3710.61 | 938.03 | 2772.58 | 231734.57 |
| 85 | 2031-04 | 3710.61 | 926.94 | 2783.67 | 228950.90 |
| 86 | 2031-05 | 3710.61 | 915.80 | 2794.81 | 226156.10 |
| 87 | 2031-06 | 3710.61 | 904.62 | 2805.98 | 223350.11 |
| 88 | 2031-07 | 3710.61 | 893.40 | 2817.21 | 220532.90 |
| 89 | 2031-08 | 3710.61 | 882.13 | 2828.48 | 217704.43 |
| 90 | 2031-09 | 3710.61 | 870.82 | 2839.79 | 214864.63 |
| 91 | 2031-10 | 3710.61 | 859.46 | 2851.15 | 212013.48 |
| 92 | 2031-11 | 3710.61 | 848.05 | 2862.56 | 209150.93 |
| 93 | 2031-12 | 3710.61 | 836.60 | 2874.01 | 206276.92 |
| 94 | 2032-01 | 3710.61 | 825.11 | 2885.50 | 203391.42 |
| 95 | 2032-02 | 3710.61 | 813.57 | 2897.04 | 200494.38 |
| 96 | 2032-03 | 3710.61 | 801.98 | 2908.63 | 197585.75 |
| 97 | 2032-04 | 3710.61 | 790.34 | 2920.27 | 194665.48 |
| 98 | 2032-05 | 3710.61 | 778.66 | 2931.95 | 191733.53 |
| 99 | 2032-06 | 3710.61 | 766.93 | 2943.68 | 188789.86 |
| 100 | 2032-07 | 3710.61 | 755.16 | 2955.45 | 185834.41 |
| 101 | 2032-08 | 3710.61 | 743.34 | 2967.27 | 182867.13 |
| 102 | 2032-09 | 3710.61 | 731.47 | 2979.14 | 179887.99 |
| 103 | 2032-10 | 3710.61 | 719.55 | 2991.06 | 176896.94 |
| 104 | 2032-11 | 3710.61 | 707.59 | 3003.02 | 173893.91 |
| 105 | 2032-12 | 3710.61 | 695.58 | 3015.03 | 170878.88 |
| 106 | 2033-01 | 3710.61 | 683.52 | 3027.09 | 167851.79 |
| 107 | 2033-02 | 3710.61 | 671.41 | 3039.20 | 164812.59 |
| 108 | 2033-03 | 3710.61 | 659.25 | 3051.36 | 161761.23 |
| 109 | 2033-04 | 3710.61 | 647.04 | 3063.56 | 158697.66 |
| 110 | 2033-05 | 3710.61 | 634.79 | 3075.82 | 155621.84 |
| 111 | 2033-06 | 3710.61 | 622.49 | 3088.12 | 152533.72 |
| 112 | 2033-07 | 3710.61 | 610.13 | 3100.47 | 149433.25 |
| 113 | 2033-08 | 3710.61 | 597.73 | 3112.88 | 146320.37 |
| 114 | 2033-09 | 3710.61 | 585.28 | 3125.33 | 143195.04 |
| 115 | 2033-10 | 3710.61 | 572.78 | 3137.83 | 140057.21 |
| 116 | 2033-11 | 3710.61 | 560.23 | 3150.38 | 136906.83 |
| 117 | 2033-12 | 3710.61 | 547.63 | 3162.98 | 133743.85 |
| 118 | 2034-01 | 3710.61 | 534.98 | 3175.63 | 130568.22 |
| 119 | 2034-02 | 3710.61 | 522.27 | 3188.34 | 127379.88 |
| 120 | 2034-03 | 3710.61 | 509.52 | 3201.09 | 124178.79 |
| 121 | 2034-04 | 3710.61 | 496.72 | 3213.89 | 120964.90 |
| 122 | 2034-05 | 3710.61 | 483.86 | 3226.75 | 117738.15 |
| 123 | 2034-06 | 3710.61 | 470.95 | 3239.66 | 114498.49 |
| 124 | 2034-07 | 3710.61 | 457.99 | 3252.62 | 111245.87 |
| 125 | 2034-08 | 3710.61 | 444.98 | 3265.63 | 107980.25 |
| 126 | 2034-09 | 3710.61 | 431.92 | 3278.69 | 104701.56 |
| 127 | 2034-10 | 3710.61 | 418.81 | 3291.80 | 101409.76 |
| 128 | 2034-11 | 3710.61 | 405.64 | 3304.97 | 98104.79 |
| 129 | 2034-12 | 3710.61 | 392.42 | 3318.19 | 94786.60 |
| 130 | 2035-01 | 3710.61 | 379.15 | 3331.46 | 91455.13 |
| 131 | 2035-02 | 3710.61 | 365.82 | 3344.79 | 88110.35 |
| 132 | 2035-03 | 3710.61 | 352.44 | 3358.17 | 84752.18 |
| 133 | 2035-04 | 3710.61 | 339.01 | 3371.60 | 81380.58 |
| 134 | 2035-05 | 3710.61 | 325.52 | 3385.09 | 77995.49 |
| 135 | 2035-06 | 3710.61 | 311.98 | 3398.63 | 74596.86 |
| 136 | 2035-07 | 3710.61 | 298.39 | 3412.22 | 71184.64 |
| 137 | 2035-08 | 3710.61 | 284.74 | 3425.87 | 67758.77 |
| 138 | 2035-09 | 3710.61 | 271.04 | 3439.57 | 64319.20 |
| 139 | 2035-10 | 3710.61 | 257.28 | 3453.33 | 60865.86 |
| 140 | 2035-11 | 3710.61 | 243.46 | 3467.15 | 57398.72 |
| 141 | 2035-12 | 3710.61 | 229.59 | 3481.01 | 53917.70 |
| 142 | 2036-01 | 3710.61 | 215.67 | 3494.94 | 50422.76 |
| 143 | 2036-02 | 3710.61 | 201.69 | 3508.92 | 46913.85 |
| 144 | 2036-03 | 3710.61 | 187.66 | 3522.95 | 43390.89 |
| 145 | 2036-04 | 3710.61 | 173.56 | 3537.05 | 39853.85 |
| 146 | 2036-05 | 3710.61 | 159.42 | 3551.19 | 36302.65 |
| 147 | 2036-06 | 3710.61 | 145.21 | 3565.40 | 32737.25 |
| 148 | 2036-07 | 3710.61 | 130.95 | 3579.66 | 29157.59 |
| 149 | 2036-08 | 3710.61 | 116.63 | 3593.98 | 25563.61 |
| 150 | 2036-09 | 3710.61 | 102.25 | 3608.35 | 21955.26 |
| 151 | 2036-10 | 3710.61 | 87.82 | 3622.79 | 18332.47 |
| 152 | 2036-11 | 3710.61 | 73.33 | 3637.28 | 14695.19 |
| 153 | 2036-12 | 3710.61 | 58.78 | 3651.83 | 11043.36 |
| 154 | 2037-01 | 3710.61 | 44.17 | 3666.44 | 7376.93 |
| 155 | 2037-02 | 3710.61 | 29.51 | 3681.10 | 3695.83 |
| 156 | 2037-03 | 3710.61 | 14.78 | 3695.83 | 0.00 |
等额本金还款方式：
贷款总额：43万
还款月数：13年
首月还款：4476.41元
每月递减：11.03元
利息总额：13.5万
本息合计：56.5万
节省利息：13835.05元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 4476.41 | 1720.00 | 2756.41 | 427243.59 |
| 2 | 2024-05 | 4465.38 | 1708.97 | 2756.41 | 424487.18 |
| 3 | 2024-06 | 4454.36 | 1697.95 | 2756.41 | 421730.77 |
| 4 | 2024-07 | 4443.33 | 1686.92 | 2756.41 | 418974.36 |
| 5 | 2024-08 | 4432.31 | 1675.90 | 2756.41 | 416217.95 |
| 6 | 2024-09 | 4421.28 | 1664.87 | 2756.41 | 413461.54 |
| 7 | 2024-10 | 4410.26 | 1653.85 | 2756.41 | 410705.13 |
| 8 | 2024-11 | 4399.23 | 1642.82 | 2756.41 | 407948.72 |
| 9 | 2024-12 | 4388.21 | 1631.79 | 2756.41 | 405192.31 |
| 10 | 2025-01 | 4377.18 | 1620.77 | 2756.41 | 402435.90 |
| 11 | 2025-02 | 4366.15 | 1609.74 | 2756.41 | 399679.49 |
| 12 | 2025-03 | 4355.13 | 1598.72 | 2756.41 | 396923.08 |
| 13 | 2025-04 | 4344.10 | 1587.69 | 2756.41 | 394166.67 |
| 14 | 2025-05 | 4333.08 | 1576.67 | 2756.41 | 391410.26 |
| 15 | 2025-06 | 4322.05 | 1565.64 | 2756.41 | 388653.85 |
| 16 | 2025-07 | 4311.03 | 1554.62 | 2756.41 | 385897.44 |
| 17 | 2025-08 | 4300.00 | 1543.59 | 2756.41 | 383141.03 |
| 18 | 2025-09 | 4288.97 | 1532.56 | 2756.41 | 380384.62 |
| 19 | 2025-10 | 4277.95 | 1521.54 | 2756.41 | 377628.21 |
| 20 | 2025-11 | 4266.92 | 1510.51 | 2756.41 | 374871.79 |
| 21 | 2025-12 | 4255.90 | 1499.49 | 2756.41 | 372115.38 |
| 22 | 2026-01 | 4244.87 | 1488.46 | 2756.41 | 369358.97 |
| 23 | 2026-02 | 4233.85 | 1477.44 | 2756.41 | 366602.56 |
| 24 | 2026-03 | 4222.82 | 1466.41 | 2756.41 | 363846.15 |
| 25 | 2026-04 | 4211.79 | 1455.38 | 2756.41 | 361089.74 |
| 26 | 2026-05 | 4200.77 | 1444.36 | 2756.41 | 358333.33 |
| 27 | 2026-06 | 4189.74 | 1433.33 | 2756.41 | 355576.92 |
| 28 | 2026-07 | 4178.72 | 1422.31 | 2756.41 | 352820.51 |
| 29 | 2026-08 | 4167.69 | 1411.28 | 2756.41 | 350064.10 |
| 30 | 2026-09 | 4156.67 | 1400.26 | 2756.41 | 347307.69 |
| 31 | 2026-10 | 4145.64 | 1389.23 | 2756.41 | 344551.28 |
| 32 | 2026-11 | 4134.62 | 1378.21 | 2756.41 | 341794.87 |
| 33 | 2026-12 | 4123.59 | 1367.18 | 2756.41 | 339038.46 |
| 34 | 2027-01 | 4112.56 | 1356.15 | 2756.41 | 336282.05 |
| 35 | 2027-02 | 4101.54 | 1345.13 | 2756.41 | 333525.64 |
| 36 | 2027-03 | 4090.51 | 1334.10 | 2756.41 | 330769.23 |
| 37 | 2027-04 | 4079.49 | 1323.08 | 2756.41 | 328012.82 |
| 38 | 2027-05 | 4068.46 | 1312.05 | 2756.41 | 325256.41 |
| 39 | 2027-06 | 4057.44 | 1301.03 | 2756.41 | 322500.00 |
| 40 | 2027-07 | 4046.41 | 1290.00 | 2756.41 | 319743.59 |
| 41 | 2027-08 | 4035.38 | 1278.97 | 2756.41 | 316987.18 |
| 42 | 2027-09 | 4024.36 | 1267.95 | 2756.41 | 314230.77 |
| 43 | 2027-10 | 4013.33 | 1256.92 | 2756.41 | 311474.36 |
| 44 | 2027-11 | 4002.31 | 1245.90 | 2756.41 | 308717.95 |
| 45 | 2027-12 | 3991.28 | 1234.87 | 2756.41 | 305961.54 |
| 46 | 2028-01 | 3980.26 | 1223.85 | 2756.41 | 303205.13 |
| 47 | 2028-02 | 3969.23 | 1212.82 | 2756.41 | 300448.72 |
| 48 | 2028-03 | 3958.21 | 1201.79 | 2756.41 | 297692.31 |
| 49 | 2028-04 | 3947.18 | 1190.77 | 2756.41 | 294935.90 |
| 50 | 2028-05 | 3936.15 | 1179.74 | 2756.41 | 292179.49 |
| 51 | 2028-06 | 3925.13 | 1168.72 | 2756.41 | 289423.08 |
| 52 | 2028-07 | 3914.10 | 1157.69 | 2756.41 | 286666.67 |
| 53 | 2028-08 | 3903.08 | 1146.67 | 2756.41 | 283910.26 |
| 54 | 2028-09 | 3892.05 | 1135.64 | 2756.41 | 281153.85 |
| 55 | 2028-10 | 3881.03 | 1124.62 | 2756.41 | 278397.44 |
| 56 | 2028-11 | 3870.00 | 1113.59 | 2756.41 | 275641.03 |
| 57 | 2028-12 | 3858.97 | 1102.56 | 2756.41 | 272884.62 |
| 58 | 2029-01 | 3847.95 | 1091.54 | 2756.41 | 270128.21 |
| 59 | 2029-02 | 3836.92 | 1080.51 | 2756.41 | 267371.79 |
| 60 | 2029-03 | 3825.90 | 1069.49 | 2756.41 | 264615.38 |
| 61 | 2029-04 | 3814.87 | 1058.46 | 2756.41 | 261858.97 |
| 62 | 2029-05 | 3803.85 | 1047.44 | 2756.41 | 259102.56 |
| 63 | 2029-06 | 3792.82 | 1036.41 | 2756.41 | 256346.15 |
| 64 | 2029-07 | 3781.79 | 1025.38 | 2756.41 | 253589.74 |
| 65 | 2029-08 | 3770.77 | 1014.36 | 2756.41 | 250833.33 |
| 66 | 2029-09 | 3759.74 | 1003.33 | 2756.41 | 248076.92 |
| 67 | 2029-10 | 3748.72 | 992.31 | 2756.41 | 245320.51 |
| 68 | 2029-11 | 3737.69 | 981.28 | 2756.41 | 242564.10 |
| 69 | 2029-12 | 3726.67 | 970.26 | 2756.41 | 239807.69 |
| 70 | 2030-01 | 3715.64 | 959.23 | 2756.41 | 237051.28 |
| 71 | 2030-02 | 3704.62 | 948.21 | 2756.41 | 234294.87 |
| 72 | 2030-03 | 3693.59 | 937.18 | 2756.41 | 231538.46 |
| 73 | 2030-04 | 3682.56 | 926.15 | 2756.41 | 228782.05 |
| 74 | 2030-05 | 3671.54 | 915.13 | 2756.41 | 226025.64 |
| 75 | 2030-06 | 3660.51 | 904.10 | 2756.41 | 223269.23 |
| 76 | 2030-07 | 3649.49 | 893.08 | 2756.41 | 220512.82 |
| 77 | 2030-08 | 3638.46 | 882.05 | 2756.41 | 217756.41 |
| 78 | 2030-09 | 3627.44 | 871.03 | 2756.41 | 215000.00 |
| 79 | 2030-10 | 3616.41 | 860.00 | 2756.41 | 212243.59 |
| 80 | 2030-11 | 3605.38 | 848.97 | 2756.41 | 209487.18 |
| 81 | 2030-12 | 3594.36 | 837.95 | 2756.41 | 206730.77 |
| 82 | 2031-01 | 3583.33 | 826.92 | 2756.41 | 203974.36 |
| 83 | 2031-02 | 3572.31 | 815.90 | 2756.41 | 201217.95 |
| 84 | 2031-03 | 3561.28 | 804.87 | 2756.41 | 198461.54 |
| 85 | 2031-04 | 3550.26 | 793.85 | 2756.41 | 195705.13 |
| 86 | 2031-05 | 3539.23 | 782.82 | 2756.41 | 192948.72 |
| 87 | 2031-06 | 3528.21 | 771.79 | 2756.41 | 190192.31 |
| 88 | 2031-07 | 3517.18 | 760.77 | 2756.41 | 187435.90 |
| 89 | 2031-08 | 3506.15 | 749.74 | 2756.41 | 184679.49 |
| 90 | 2031-09 | 3495.13 | 738.72 | 2756.41 | 181923.08 |
| 91 | 2031-10 | 3484.10 | 727.69 | 2756.41 | 179166.67 |
| 92 | 2031-11 | 3473.08 | 716.67 | 2756.41 | 176410.26 |
| 93 | 2031-12 | 3462.05 | 705.64 | 2756.41 | 173653.85 |
| 94 | 2032-01 | 3451.03 | 694.62 | 2756.41 | 170897.44 |
| 95 | 2032-02 | 3440.00 | 683.59 | 2756.41 | 168141.03 |
| 96 | 2032-03 | 3428.97 | 672.56 | 2756.41 | 165384.62 |
| 97 | 2032-04 | 3417.95 | 661.54 | 2756.41 | 162628.21 |
| 98 | 2032-05 | 3406.92 | 650.51 | 2756.41 | 159871.79 |
| 99 | 2032-06 | 3395.90 | 639.49 | 2756.41 | 157115.38 |
| 100 | 2032-07 | 3384.87 | 628.46 | 2756.41 | 154358.97 |
| 101 | 2032-08 | 3373.85 | 617.44 | 2756.41 | 151602.56 |
| 102 | 2032-09 | 3362.82 | 606.41 | 2756.41 | 148846.15 |
| 103 | 2032-10 | 3351.79 | 595.38 | 2756.41 | 146089.74 |
| 104 | 2032-11 | 3340.77 | 584.36 | 2756.41 | 143333.33 |
| 105 | 2032-12 | 3329.74 | 573.33 | 2756.41 | 140576.92 |
| 106 | 2033-01 | 3318.72 | 562.31 | 2756.41 | 137820.51 |
| 107 | 2033-02 | 3307.69 | 551.28 | 2756.41 | 135064.10 |
| 108 | 2033-03 | 3296.67 | 540.26 | 2756.41 | 132307.69 |
| 109 | 2033-04 | 3285.64 | 529.23 | 2756.41 | 129551.28 |
| 110 | 2033-05 | 3274.62 | 518.21 | 2756.41 | 126794.87 |
| 111 | 2033-06 | 3263.59 | 507.18 | 2756.41 | 124038.46 |
| 112 | 2033-07 | 3252.56 | 496.15 | 2756.41 | 121282.05 |
| 113 | 2033-08 | 3241.54 | 485.13 | 2756.41 | 118525.64 |
| 114 | 2033-09 | 3230.51 | 474.10 | 2756.41 | 115769.23 |
| 115 | 2033-10 | 3219.49 | 463.08 | 2756.41 | 113012.82 |
| 116 | 2033-11 | 3208.46 | 452.05 | 2756.41 | 110256.41 |
| 117 | 2033-12 | 3197.44 | 441.03 | 2756.41 | 107500.00 |
| 118 | 2034-01 | 3186.41 | 430.00 | 2756.41 | 104743.59 |
| 119 | 2034-02 | 3175.38 | 418.97 | 2756.41 | 101987.18 |
| 120 | 2034-03 | 3164.36 | 407.95 | 2756.41 | 99230.77 |
| 121 | 2034-04 | 3153.33 | 396.92 | 2756.41 | 96474.36 |
| 122 | 2034-05 | 3142.31 | 385.90 | 2756.41 | 93717.95 |
| 123 | 2034-06 | 3131.28 | 374.87 | 2756.41 | 90961.54 |
| 124 | 2034-07 | 3120.26 | 363.85 | 2756.41 | 88205.13 |
| 125 | 2034-08 | 3109.23 | 352.82 | 2756.41 | 85448.72 |
| 126 | 2034-09 | 3098.21 | 341.79 | 2756.41 | 82692.31 |
| 127 | 2034-10 | 3087.18 | 330.77 | 2756.41 | 79935.90 |
| 128 | 2034-11 | 3076.15 | 319.74 | 2756.41 | 77179.49 |
| 129 | 2034-12 | 3065.13 | 308.72 | 2756.41 | 74423.08 |
| 130 | 2035-01 | 3054.10 | 297.69 | 2756.41 | 71666.67 |
| 131 | 2035-02 | 3043.08 | 286.67 | 2756.41 | 68910.26 |
| 132 | 2035-03 | 3032.05 | 275.64 | 2756.41 | 66153.85 |
| 133 | 2035-04 | 3021.03 | 264.62 | 2756.41 | 63397.44 |
| 134 | 2035-05 | 3010.00 | 253.59 | 2756.41 | 60641.03 |
| 135 | 2035-06 | 2998.97 | 242.56 | 2756.41 | 57884.62 |
| 136 | 2035-07 | 2987.95 | 231.54 | 2756.41 | 55128.21 |
| 137 | 2035-08 | 2976.92 | 220.51 | 2756.41 | 52371.79 |
| 138 | 2035-09 | 2965.90 | 209.49 | 2756.41 | 49615.38 |
| 139 | 2035-10 | 2954.87 | 198.46 | 2756.41 | 46858.97 |
| 140 | 2035-11 | 2943.85 | 187.44 | 2756.41 | 44102.56 |
| 141 | 2035-12 | 2932.82 | 176.41 | 2756.41 | 41346.15 |
| 142 | 2036-01 | 2921.79 | 165.38 | 2756.41 | 38589.74 |
| 143 | 2036-02 | 2910.77 | 154.36 | 2756.41 | 35833.33 |
| 144 | 2036-03 | 2899.74 | 143.33 | 2756.41 | 33076.92 |
| 145 | 2036-04 | 2888.72 | 132.31 | 2756.41 | 30320.51 |
| 146 | 2036-05 | 2877.69 | 121.28 | 2756.41 | 27564.10 |
| 147 | 2036-06 | 2866.67 | 110.26 | 2756.41 | 24807.69 |
| 148 | 2036-07 | 2855.64 | 99.23 | 2756.41 | 22051.28 |
| 149 | 2036-08 | 2844.62 | 88.21 | 2756.41 | 19294.87 |
| 150 | 2036-09 | 2833.59 | 77.18 | 2756.41 | 16538.46 |
| 151 | 2036-10 | 2822.56 | 66.15 | 2756.41 | 13782.05 |
| 152 | 2036-11 | 2811.54 | 55.13 | 2756.41 | 11025.64 |
| 153 | 2036-12 | 2800.51 | 44.10 | 2756.41 | 8269.23 |
| 154 | 2037-01 | 2789.49 | 33.08 | 2756.41 | 5512.82 |
| 155 | 2037-02 | 2778.46 | 22.05 | 2756.41 | 2756.41 |
| 156 | 2037-03 | 2767.44 | 11.03 | 2756.41 | 0.00 |