贷款93.08万（商业贷款）房贷，还款17年7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：93.08万
还款月数：17年7个月
每月还款：5820.15元
利息总额：29.73万
本息合计：122.81万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 5820.15 | 2559.67 | 3260.47 | 927530.31 |
| 2 | 2025-06 | 5820.15 | 2550.71 | 3269.44 | 924260.87 |
| 3 | 2025-07 | 5820.15 | 2541.72 | 3278.43 | 920982.44 |
| 4 | 2025-08 | 5820.15 | 2532.70 | 3287.44 | 917695.00 |
| 5 | 2025-09 | 5820.15 | 2523.66 | 3296.48 | 914398.51 |
| 6 | 2025-10 | 5820.15 | 2514.60 | 3305.55 | 911092.97 |
| 7 | 2025-11 | 5820.15 | 2505.51 | 3314.64 | 907778.33 |
| 8 | 2025-12 | 5820.15 | 2496.39 | 3323.76 | 904454.57 |
| 9 | 2026-01 | 5820.15 | 2487.25 | 3332.90 | 901121.67 |
| 10 | 2026-02 | 5820.15 | 2478.08 | 3342.06 | 897779.61 |
| 11 | 2026-03 | 5820.15 | 2468.89 | 3351.25 | 894428.36 |
| 12 | 2026-04 | 5820.15 | 2459.68 | 3360.47 | 891067.89 |
| 13 | 2026-05 | 5820.15 | 2450.44 | 3369.71 | 887698.18 |
| 14 | 2026-06 | 5820.15 | 2441.17 | 3378.98 | 884319.21 |
| 15 | 2026-07 | 5820.15 | 2431.88 | 3388.27 | 880930.94 |
| 16 | 2026-08 | 5820.15 | 2422.56 | 3397.59 | 877533.36 |
| 17 | 2026-09 | 5820.15 | 2413.22 | 3406.93 | 874126.43 |
| 18 | 2026-10 | 5820.15 | 2403.85 | 3416.30 | 870710.13 |
| 19 | 2026-11 | 5820.15 | 2394.45 | 3425.69 | 867284.44 |
| 20 | 2026-12 | 5820.15 | 2385.03 | 3435.11 | 863849.32 |
| 21 | 2027-01 | 5820.15 | 2375.59 | 3444.56 | 860404.76 |
| 22 | 2027-02 | 5820.15 | 2366.11 | 3454.03 | 856950.73 |
| 23 | 2027-03 | 5820.15 | 2356.61 | 3463.53 | 853487.20 |
| 24 | 2027-04 | 5820.15 | 2347.09 | 3473.06 | 850014.14 |
| 25 | 2027-05 | 5820.15 | 2337.54 | 3482.61 | 846531.54 |
| 26 | 2027-06 | 5820.15 | 2327.96 | 3492.18 | 843039.35 |
| 27 | 2027-07 | 5820.15 | 2318.36 | 3501.79 | 839537.56 |
| 28 | 2027-08 | 5820.15 | 2308.73 | 3511.42 | 836026.15 |
| 29 | 2027-09 | 5820.15 | 2299.07 | 3521.07 | 832505.07 |
| 30 | 2027-10 | 5820.15 | 2289.39 | 3530.76 | 828974.32 |
| 31 | 2027-11 | 5820.15 | 2279.68 | 3540.47 | 825433.85 |
| 32 | 2027-12 | 5820.15 | 2269.94 | 3550.20 | 821883.65 |
| 33 | 2028-01 | 5820.15 | 2260.18 | 3559.97 | 818323.68 |
| 34 | 2028-02 | 5820.15 | 2250.39 | 3569.76 | 814753.93 |
| 35 | 2028-03 | 5820.15 | 2240.57 | 3579.57 | 811174.35 |
| 36 | 2028-04 | 5820.15 | 2230.73 | 3589.42 | 807584.94 |
| 37 | 2028-05 | 5820.15 | 2220.86 | 3599.29 | 803985.65 |
| 38 | 2028-06 | 5820.15 | 2210.96 | 3609.19 | 800376.47 |
| 39 | 2028-07 | 5820.15 | 2201.04 | 3619.11 | 796757.35 |
| 40 | 2028-08 | 5820.15 | 2191.08 | 3629.06 | 793128.29 |
| 41 | 2028-09 | 5820.15 | 2181.10 | 3639.04 | 789489.25 |
| 42 | 2028-10 | 5820.15 | 2171.10 | 3649.05 | 785840.20 |
| 43 | 2028-11 | 5820.15 | 2161.06 | 3659.09 | 782181.11 |
| 44 | 2028-12 | 5820.15 | 2151.00 | 3669.15 | 778511.97 |
| 45 | 2029-01 | 5820.15 | 2140.91 | 3679.24 | 774832.73 |
| 46 | 2029-02 | 5820.15 | 2130.79 | 3689.36 | 771143.37 |
| 47 | 2029-03 | 5820.15 | 2120.64 | 3699.50 | 767443.87 |
| 48 | 2029-04 | 5820.15 | 2110.47 | 3709.68 | 763734.20 |
| 49 | 2029-05 | 5820.15 | 2100.27 | 3719.88 | 760014.32 |
| 50 | 2029-06 | 5820.15 | 2090.04 | 3730.11 | 756284.21 |
| 51 | 2029-07 | 5820.15 | 2079.78 | 3740.36 | 752543.85 |
| 52 | 2029-08 | 5820.15 | 2069.50 | 3750.65 | 748793.20 |
| 53 | 2029-09 | 5820.15 | 2059.18 | 3760.96 | 745032.23 |
| 54 | 2029-10 | 5820.15 | 2048.84 | 3771.31 | 741260.93 |
| 55 | 2029-11 | 5820.15 | 2038.47 | 3781.68 | 737479.25 |
| 56 | 2029-12 | 5820.15 | 2028.07 | 3792.08 | 733687.17 |
| 57 | 2030-01 | 5820.15 | 2017.64 | 3802.51 | 729884.67 |
| 58 | 2030-02 | 5820.15 | 2007.18 | 3812.96 | 726071.70 |
| 59 | 2030-03 | 5820.15 | 1996.70 | 3823.45 | 722248.25 |
| 60 | 2030-04 | 5820.15 | 1986.18 | 3833.96 | 718414.29 |
| 61 | 2030-05 | 5820.15 | 1975.64 | 3844.51 | 714569.78 |
| 62 | 2030-06 | 5820.15 | 1965.07 | 3855.08 | 710714.71 |
| 63 | 2030-07 | 5820.15 | 1954.47 | 3865.68 | 706849.03 |
| 64 | 2030-08 | 5820.15 | 1943.83 | 3876.31 | 702972.71 |
| 65 | 2030-09 | 5820.15 | 1933.17 | 3886.97 | 699085.74 |
| 66 | 2030-10 | 5820.15 | 1922.49 | 3897.66 | 695188.08 |
| 67 | 2030-11 | 5820.15 | 1911.77 | 3908.38 | 691279.71 |
| 68 | 2030-12 | 5820.15 | 1901.02 | 3919.13 | 687360.58 |
| 69 | 2031-01 | 5820.15 | 1890.24 | 3929.90 | 683430.67 |
| 70 | 2031-02 | 5820.15 | 1879.43 | 3940.71 | 679489.96 |
| 71 | 2031-03 | 5820.15 | 1868.60 | 3951.55 | 675538.42 |
| 72 | 2031-04 | 5820.15 | 1857.73 | 3962.42 | 671576.00 |
| 73 | 2031-05 | 5820.15 | 1846.83 | 3973.31 | 667602.69 |
| 74 | 2031-06 | 5820.15 | 1835.91 | 3984.24 | 663618.45 |
| 75 | 2031-07 | 5820.15 | 1824.95 | 3995.19 | 659623.26 |
| 76 | 2031-08 | 5820.15 | 1813.96 | 4006.18 | 655617.07 |
| 77 | 2031-09 | 5820.15 | 1802.95 | 4017.20 | 651599.87 |
| 78 | 2031-10 | 5820.15 | 1791.90 | 4028.25 | 647571.63 |
| 79 | 2031-11 | 5820.15 | 1780.82 | 4039.32 | 643532.30 |
| 80 | 2031-12 | 5820.15 | 1769.71 | 4050.43 | 639481.87 |
| 81 | 2032-01 | 5820.15 | 1758.58 | 4061.57 | 635420.30 |
| 82 | 2032-02 | 5820.15 | 1747.41 | 4072.74 | 631347.56 |
| 83 | 2032-03 | 5820.15 | 1736.21 | 4083.94 | 627263.62 |
| 84 | 2032-04 | 5820.15 | 1724.97 | 4095.17 | 623168.45 |
| 85 | 2032-05 | 5820.15 | 1713.71 | 4106.43 | 619062.02 |
| 86 | 2032-06 | 5820.15 | 1702.42 | 4117.73 | 614944.29 |
| 87 | 2032-07 | 5820.15 | 1691.10 | 4129.05 | 610815.25 |
| 88 | 2032-08 | 5820.15 | 1679.74 | 4140.40 | 606674.84 |
| 89 | 2032-09 | 5820.15 | 1668.36 | 4151.79 | 602523.05 |
| 90 | 2032-10 | 5820.15 | 1656.94 | 4163.21 | 598359.84 |
| 91 | 2032-11 | 5820.15 | 1645.49 | 4174.66 | 594185.19 |
| 92 | 2032-12 | 5820.15 | 1634.01 | 4186.14 | 589999.05 |
| 93 | 2033-01 | 5820.15 | 1622.50 | 4197.65 | 585801.40 |
| 94 | 2033-02 | 5820.15 | 1610.95 | 4209.19 | 581592.21 |
| 95 | 2033-03 | 5820.15 | 1599.38 | 4220.77 | 577371.44 |
| 96 | 2033-04 | 5820.15 | 1587.77 | 4232.37 | 573139.07 |
| 97 | 2033-05 | 5820.15 | 1576.13 | 4244.01 | 568895.06 |
| 98 | 2033-06 | 5820.15 | 1564.46 | 4255.68 | 564639.37 |
| 99 | 2033-07 | 5820.15 | 1552.76 | 4267.39 | 560371.99 |
| 100 | 2033-08 | 5820.15 | 1541.02 | 4279.12 | 556092.86 |
| 101 | 2033-09 | 5820.15 | 1529.26 | 4290.89 | 551801.97 |
| 102 | 2033-10 | 5820.15 | 1517.46 | 4302.69 | 547499.28 |
| 103 | 2033-11 | 5820.15 | 1505.62 | 4314.52 | 543184.76 |
| 104 | 2033-12 | 5820.15 | 1493.76 | 4326.39 | 538858.37 |
| 105 | 2034-01 | 5820.15 | 1481.86 | 4338.29 | 534520.09 |
| 106 | 2034-02 | 5820.15 | 1469.93 | 4350.22 | 530169.87 |
| 107 | 2034-03 | 5820.15 | 1457.97 | 4362.18 | 525807.69 |
| 108 | 2034-04 | 5820.15 | 1445.97 | 4374.17 | 521433.52 |
| 109 | 2034-05 | 5820.15 | 1433.94 | 4386.20 | 517047.31 |
| 110 | 2034-06 | 5820.15 | 1421.88 | 4398.27 | 512649.05 |
| 111 | 2034-07 | 5820.15 | 1409.78 | 4410.36 | 508238.69 |
| 112 | 2034-08 | 5820.15 | 1397.66 | 4422.49 | 503816.20 |
| 113 | 2034-09 | 5820.15 | 1385.49 | 4434.65 | 499381.55 |
| 114 | 2034-10 | 5820.15 | 1373.30 | 4446.85 | 494934.70 |
| 115 | 2034-11 | 5820.15 | 1361.07 | 4459.08 | 490475.63 |
| 116 | 2034-12 | 5820.15 | 1348.81 | 4471.34 | 486004.29 |
| 117 | 2035-01 | 5820.15 | 1336.51 | 4483.63 | 481520.65 |
| 118 | 2035-02 | 5820.15 | 1324.18 | 4495.96 | 477024.69 |
| 119 | 2035-03 | 5820.15 | 1311.82 | 4508.33 | 472516.36 |
| 120 | 2035-04 | 5820.15 | 1299.42 | 4520.73 | 467995.64 |
| 121 | 2035-05 | 5820.15 | 1286.99 | 4533.16 | 463462.48 |
| 122 | 2035-06 | 5820.15 | 1274.52 | 4545.62 | 458916.86 |
| 123 | 2035-07 | 5820.15 | 1262.02 | 4558.12 | 454358.73 |
| 124 | 2035-08 | 5820.15 | 1249.49 | 4570.66 | 449788.07 |
| 125 | 2035-09 | 5820.15 | 1236.92 | 4583.23 | 445204.84 |
| 126 | 2035-10 | 5820.15 | 1224.31 | 4595.83 | 440609.01 |
| 127 | 2035-11 | 5820.15 | 1211.67 | 4608.47 | 436000.54 |
| 128 | 2035-12 | 5820.15 | 1199.00 | 4621.14 | 431379.40 |
| 129 | 2036-01 | 5820.15 | 1186.29 | 4633.85 | 426745.54 |
| 130 | 2036-02 | 5820.15 | 1173.55 | 4646.60 | 422098.95 |
| 131 | 2036-03 | 5820.15 | 1160.77 | 4659.37 | 417439.57 |
| 132 | 2036-04 | 5820.15 | 1147.96 | 4672.19 | 412767.39 |
| 133 | 2036-05 | 5820.15 | 1135.11 | 4685.04 | 408082.35 |
| 134 | 2036-06 | 5820.15 | 1122.23 | 4697.92 | 403384.43 |
| 135 | 2036-07 | 5820.15 | 1109.31 | 4710.84 | 398673.59 |
| 136 | 2036-08 | 5820.15 | 1096.35 | 4723.79 | 393949.80 |
| 137 | 2036-09 | 5820.15 | 1083.36 | 4736.78 | 389213.02 |
| 138 | 2036-10 | 5820.15 | 1070.34 | 4749.81 | 384463.21 |
| 139 | 2036-11 | 5820.15 | 1057.27 | 4762.87 | 379700.34 |
| 140 | 2036-12 | 5820.15 | 1044.18 | 4775.97 | 374924.37 |
| 141 | 2037-01 | 5820.15 | 1031.04 | 4789.10 | 370135.26 |
| 142 | 2037-02 | 5820.15 | 1017.87 | 4802.27 | 365332.99 |
| 143 | 2037-03 | 5820.15 | 1004.67 | 4815.48 | 360517.51 |
| 144 | 2037-04 | 5820.15 | 991.42 | 4828.72 | 355688.79 |
| 145 | 2037-05 | 5820.15 | 978.14 | 4842.00 | 350846.78 |
| 146 | 2037-06 | 5820.15 | 964.83 | 4855.32 | 345991.47 |
| 147 | 2037-07 | 5820.15 | 951.48 | 4868.67 | 341122.80 |
| 148 | 2037-08 | 5820.15 | 938.09 | 4882.06 | 336240.74 |
| 149 | 2037-09 | 5820.15 | 924.66 | 4895.48 | 331345.26 |
| 150 | 2037-10 | 5820.15 | 911.20 | 4908.95 | 326436.31 |
| 151 | 2037-11 | 5820.15 | 897.70 | 4922.45 | 321513.86 |
| 152 | 2037-12 | 5820.15 | 884.16 | 4935.98 | 316577.88 |
| 153 | 2038-01 | 5820.15 | 870.59 | 4949.56 | 311628.33 |
| 154 | 2038-02 | 5820.15 | 856.98 | 4963.17 | 306665.16 |
| 155 | 2038-03 | 5820.15 | 843.33 | 4976.82 | 301688.34 |
| 156 | 2038-04 | 5820.15 | 829.64 | 4990.50 | 296697.84 |
| 157 | 2038-05 | 5820.15 | 815.92 | 5004.23 | 291693.61 |
| 158 | 2038-06 | 5820.15 | 802.16 | 5017.99 | 286675.62 |
| 159 | 2038-07 | 5820.15 | 788.36 | 5031.79 | 281643.84 |
| 160 | 2038-08 | 5820.15 | 774.52 | 5045.63 | 276598.21 |
| 161 | 2038-09 | 5820.15 | 760.65 | 5059.50 | 271538.71 |
| 162 | 2038-10 | 5820.15 | 746.73 | 5073.41 | 266465.30 |
| 163 | 2038-11 | 5820.15 | 732.78 | 5087.37 | 261377.93 |
| 164 | 2038-12 | 5820.15 | 718.79 | 5101.36 | 256276.57 |
| 165 | 2039-01 | 5820.15 | 704.76 | 5115.39 | 251161.19 |
| 166 | 2039-02 | 5820.15 | 690.69 | 5129.45 | 246031.74 |
| 167 | 2039-03 | 5820.15 | 676.59 | 5143.56 | 240888.18 |
| 168 | 2039-04 | 5820.15 | 662.44 | 5157.70 | 235730.47 |
| 169 | 2039-05 | 5820.15 | 648.26 | 5171.89 | 230558.59 |
| 170 | 2039-06 | 5820.15 | 634.04 | 5186.11 | 225372.48 |
| 171 | 2039-07 | 5820.15 | 619.77 | 5200.37 | 220172.11 |
| 172 | 2039-08 | 5820.15 | 605.47 | 5214.67 | 214957.43 |
| 173 | 2039-09 | 5820.15 | 591.13 | 5229.01 | 209728.42 |
| 174 | 2039-10 | 5820.15 | 576.75 | 5243.39 | 204485.03 |
| 175 | 2039-11 | 5820.15 | 562.33 | 5257.81 | 199227.22 |
| 176 | 2039-12 | 5820.15 | 547.87 | 5272.27 | 193954.95 |
| 177 | 2040-01 | 5820.15 | 533.38 | 5286.77 | 188668.18 |
| 178 | 2040-02 | 5820.15 | 518.84 | 5301.31 | 183366.87 |
| 179 | 2040-03 | 5820.15 | 504.26 | 5315.89 | 178050.98 |
| 180 | 2040-04 | 5820.15 | 489.64 | 5330.51 | 172720.48 |
| 181 | 2040-05 | 5820.15 | 474.98 | 5345.16 | 167375.31 |
| 182 | 2040-06 | 5820.15 | 460.28 | 5359.86 | 162015.45 |
| 183 | 2040-07 | 5820.15 | 445.54 | 5374.60 | 156640.84 |
| 184 | 2040-08 | 5820.15 | 430.76 | 5389.38 | 151251.46 |
| 185 | 2040-09 | 5820.15 | 415.94 | 5404.20 | 145847.26 |
| 186 | 2040-10 | 5820.15 | 401.08 | 5419.07 | 140428.19 |
| 187 | 2040-11 | 5820.15 | 386.18 | 5433.97 | 134994.22 |
| 188 | 2040-12 | 5820.15 | 371.23 | 5448.91 | 129545.31 |
| 189 | 2041-01 | 5820.15 | 356.25 | 5463.90 | 124081.42 |
| 190 | 2041-02 | 5820.15 | 341.22 | 5478.92 | 118602.49 |
| 191 | 2041-03 | 5820.15 | 326.16 | 5493.99 | 113108.50 |
| 192 | 2041-04 | 5820.15 | 311.05 | 5509.10 | 107599.41 |
| 193 | 2041-05 | 5820.15 | 295.90 | 5524.25 | 102075.16 |
| 194 | 2041-06 | 5820.15 | 280.71 | 5539.44 | 96535.72 |
| 195 | 2041-07 | 5820.15 | 265.47 | 5554.67 | 90981.05 |
| 196 | 2041-08 | 5820.15 | 250.20 | 5569.95 | 85411.10 |
| 197 | 2041-09 | 5820.15 | 234.88 | 5585.27 | 79825.84 |
| 198 | 2041-10 | 5820.15 | 219.52 | 5600.62 | 74225.21 |
| 199 | 2041-11 | 5820.15 | 204.12 | 5616.03 | 68609.18 |
| 200 | 2041-12 | 5820.15 | 188.68 | 5631.47 | 62977.71 |
| 201 | 2042-01 | 5820.15 | 173.19 | 5646.96 | 57330.76 |
| 202 | 2042-02 | 5820.15 | 157.66 | 5662.49 | 51668.27 |
| 203 | 2042-03 | 5820.15 | 142.09 | 5678.06 | 45990.21 |
| 204 | 2042-04 | 5820.15 | 126.47 | 5693.67 | 40296.54 |
| 205 | 2042-05 | 5820.15 | 110.82 | 5709.33 | 34587.21 |
| 206 | 2042-06 | 5820.15 | 95.11 | 5725.03 | 28862.18 |
| 207 | 2042-07 | 5820.15 | 79.37 | 5740.77 | 23121.40 |
| 208 | 2042-08 | 5820.15 | 63.58 | 5756.56 | 17364.84 |
| 209 | 2042-09 | 5820.15 | 47.75 | 5772.39 | 11592.45 |
| 210 | 2042-10 | 5820.15 | 31.88 | 5788.27 | 5804.18 |
| 211 | 2042-11 | 5820.15 | 15.96 | 5804.18 | 0.00 |
等额本金还款方式：
贷款总额：93.08万
还款月数：17年7个月
首月还款：6971.01元
每月递减：12.13元
利息总额：27.13万
本息合计：120.21万
节省利息：25934.45元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 6971.01 | 2559.67 | 4411.33 | 926379.45 |
| 2 | 2025-06 | 6958.87 | 2547.54 | 4411.33 | 921968.12 |
| 3 | 2025-07 | 6946.74 | 2535.41 | 4411.33 | 917556.79 |
| 4 | 2025-08 | 6934.61 | 2523.28 | 4411.33 | 913145.46 |
| 5 | 2025-09 | 6922.48 | 2511.15 | 4411.33 | 908734.13 |
| 6 | 2025-10 | 6910.35 | 2499.02 | 4411.33 | 904322.80 |
| 7 | 2025-11 | 6898.22 | 2486.89 | 4411.33 | 899911.47 |
| 8 | 2025-12 | 6886.09 | 2474.76 | 4411.33 | 895500.13 |
| 9 | 2026-01 | 6873.96 | 2462.63 | 4411.33 | 891088.80 |
| 10 | 2026-02 | 6861.82 | 2450.49 | 4411.33 | 886677.47 |
| 11 | 2026-03 | 6849.69 | 2438.36 | 4411.33 | 882266.14 |
| 12 | 2026-04 | 6837.56 | 2426.23 | 4411.33 | 877854.81 |
| 13 | 2026-05 | 6825.43 | 2414.10 | 4411.33 | 873443.48 |
| 14 | 2026-06 | 6813.30 | 2401.97 | 4411.33 | 869032.15 |
| 15 | 2026-07 | 6801.17 | 2389.84 | 4411.33 | 864620.82 |
| 16 | 2026-08 | 6789.04 | 2377.71 | 4411.33 | 860209.49 |
| 17 | 2026-09 | 6776.91 | 2365.58 | 4411.33 | 855798.16 |
| 18 | 2026-10 | 6764.78 | 2353.44 | 4411.33 | 851386.83 |
| 19 | 2026-11 | 6752.64 | 2341.31 | 4411.33 | 846975.50 |
| 20 | 2026-12 | 6740.51 | 2329.18 | 4411.33 | 842564.17 |
| 21 | 2027-01 | 6728.38 | 2317.05 | 4411.33 | 838152.84 |
| 22 | 2027-02 | 6716.25 | 2304.92 | 4411.33 | 833741.50 |
| 23 | 2027-03 | 6704.12 | 2292.79 | 4411.33 | 829330.17 |
| 24 | 2027-04 | 6691.99 | 2280.66 | 4411.33 | 824918.84 |
| 25 | 2027-05 | 6679.86 | 2268.53 | 4411.33 | 820507.51 |
| 26 | 2027-06 | 6667.73 | 2256.40 | 4411.33 | 816096.18 |
| 27 | 2027-07 | 6655.60 | 2244.26 | 4411.33 | 811684.85 |
| 28 | 2027-08 | 6643.46 | 2232.13 | 4411.33 | 807273.52 |
| 29 | 2027-09 | 6631.33 | 2220.00 | 4411.33 | 802862.19 |
| 30 | 2027-10 | 6619.20 | 2207.87 | 4411.33 | 798450.86 |
| 31 | 2027-11 | 6607.07 | 2195.74 | 4411.33 | 794039.53 |
| 32 | 2027-12 | 6594.94 | 2183.61 | 4411.33 | 789628.20 |
| 33 | 2028-01 | 6582.81 | 2171.48 | 4411.33 | 785216.87 |
| 34 | 2028-02 | 6570.68 | 2159.35 | 4411.33 | 780805.54 |
| 35 | 2028-03 | 6558.55 | 2147.22 | 4411.33 | 776394.21 |
| 36 | 2028-04 | 6546.41 | 2135.08 | 4411.33 | 771982.87 |
| 37 | 2028-05 | 6534.28 | 2122.95 | 4411.33 | 767571.54 |
| 38 | 2028-06 | 6522.15 | 2110.82 | 4411.33 | 763160.21 |
| 39 | 2028-07 | 6510.02 | 2098.69 | 4411.33 | 758748.88 |
| 40 | 2028-08 | 6497.89 | 2086.56 | 4411.33 | 754337.55 |
| 41 | 2028-09 | 6485.76 | 2074.43 | 4411.33 | 749926.22 |
| 42 | 2028-10 | 6473.63 | 2062.30 | 4411.33 | 745514.89 |
| 43 | 2028-11 | 6461.50 | 2050.17 | 4411.33 | 741103.56 |
| 44 | 2028-12 | 6449.37 | 2038.03 | 4411.33 | 736692.23 |
| 45 | 2029-01 | 6437.23 | 2025.90 | 4411.33 | 732280.90 |
| 46 | 2029-02 | 6425.10 | 2013.77 | 4411.33 | 727869.57 |
| 47 | 2029-03 | 6412.97 | 2001.64 | 4411.33 | 723458.24 |
| 48 | 2029-04 | 6400.84 | 1989.51 | 4411.33 | 719046.91 |
| 49 | 2029-05 | 6388.71 | 1977.38 | 4411.33 | 714635.58 |
| 50 | 2029-06 | 6376.58 | 1965.25 | 4411.33 | 710224.24 |
| 51 | 2029-07 | 6364.45 | 1953.12 | 4411.33 | 705812.91 |
| 52 | 2029-08 | 6352.32 | 1940.99 | 4411.33 | 701401.58 |
| 53 | 2029-09 | 6340.19 | 1928.85 | 4411.33 | 696990.25 |
| 54 | 2029-10 | 6328.05 | 1916.72 | 4411.33 | 692578.92 |
| 55 | 2029-11 | 6315.92 | 1904.59 | 4411.33 | 688167.59 |
| 56 | 2029-12 | 6303.79 | 1892.46 | 4411.33 | 683756.26 |
| 57 | 2030-01 | 6291.66 | 1880.33 | 4411.33 | 679344.93 |
| 58 | 2030-02 | 6279.53 | 1868.20 | 4411.33 | 674933.60 |
| 59 | 2030-03 | 6267.40 | 1856.07 | 4411.33 | 670522.27 |
| 60 | 2030-04 | 6255.27 | 1843.94 | 4411.33 | 666110.94 |
| 61 | 2030-05 | 6243.14 | 1831.81 | 4411.33 | 661699.61 |
| 62 | 2030-06 | 6231.00 | 1819.67 | 4411.33 | 657288.28 |
| 63 | 2030-07 | 6218.87 | 1807.54 | 4411.33 | 652876.95 |
| 64 | 2030-08 | 6206.74 | 1795.41 | 4411.33 | 648465.61 |
| 65 | 2030-09 | 6194.61 | 1783.28 | 4411.33 | 644054.28 |
| 66 | 2030-10 | 6182.48 | 1771.15 | 4411.33 | 639642.95 |
| 67 | 2030-11 | 6170.35 | 1759.02 | 4411.33 | 635231.62 |
| 68 | 2030-12 | 6158.22 | 1746.89 | 4411.33 | 630820.29 |
| 69 | 2031-01 | 6146.09 | 1734.76 | 4411.33 | 626408.96 |
| 70 | 2031-02 | 6133.96 | 1722.62 | 4411.33 | 621997.63 |
| 71 | 2031-03 | 6121.82 | 1710.49 | 4411.33 | 617586.30 |
| 72 | 2031-04 | 6109.69 | 1698.36 | 4411.33 | 613174.97 |
| 73 | 2031-05 | 6097.56 | 1686.23 | 4411.33 | 608763.64 |
| 74 | 2031-06 | 6085.43 | 1674.10 | 4411.33 | 604352.31 |
| 75 | 2031-07 | 6073.30 | 1661.97 | 4411.33 | 599940.98 |
| 76 | 2031-08 | 6061.17 | 1649.84 | 4411.33 | 595529.65 |
| 77 | 2031-09 | 6049.04 | 1637.71 | 4411.33 | 591118.32 |
| 78 | 2031-10 | 6036.91 | 1625.58 | 4411.33 | 586706.98 |
| 79 | 2031-11 | 6024.77 | 1613.44 | 4411.33 | 582295.65 |
| 80 | 2031-12 | 6012.64 | 1601.31 | 4411.33 | 577884.32 |
| 81 | 2032-01 | 6000.51 | 1589.18 | 4411.33 | 573472.99 |
| 82 | 2032-02 | 5988.38 | 1577.05 | 4411.33 | 569061.66 |
| 83 | 2032-03 | 5976.25 | 1564.92 | 4411.33 | 564650.33 |
| 84 | 2032-04 | 5964.12 | 1552.79 | 4411.33 | 560239.00 |
| 85 | 2032-05 | 5951.99 | 1540.66 | 4411.33 | 555827.67 |
| 86 | 2032-06 | 5939.86 | 1528.53 | 4411.33 | 551416.34 |
| 87 | 2032-07 | 5927.73 | 1516.39 | 4411.33 | 547005.01 |
| 88 | 2032-08 | 5915.59 | 1504.26 | 4411.33 | 542593.68 |
| 89 | 2032-09 | 5903.46 | 1492.13 | 4411.33 | 538182.35 |
| 90 | 2032-10 | 5891.33 | 1480.00 | 4411.33 | 533771.02 |
| 91 | 2032-11 | 5879.20 | 1467.87 | 4411.33 | 529359.69 |
| 92 | 2032-12 | 5867.07 | 1455.74 | 4411.33 | 524948.35 |
| 93 | 2033-01 | 5854.94 | 1443.61 | 4411.33 | 520537.02 |
| 94 | 2033-02 | 5842.81 | 1431.48 | 4411.33 | 516125.69 |
| 95 | 2033-03 | 5830.68 | 1419.35 | 4411.33 | 511714.36 |
| 96 | 2033-04 | 5818.55 | 1407.21 | 4411.33 | 507303.03 |
| 97 | 2033-05 | 5806.41 | 1395.08 | 4411.33 | 502891.70 |
| 98 | 2033-06 | 5794.28 | 1382.95 | 4411.33 | 498480.37 |
| 99 | 2033-07 | 5782.15 | 1370.82 | 4411.33 | 494069.04 |
| 100 | 2033-08 | 5770.02 | 1358.69 | 4411.33 | 489657.71 |
| 101 | 2033-09 | 5757.89 | 1346.56 | 4411.33 | 485246.38 |
| 102 | 2033-10 | 5745.76 | 1334.43 | 4411.33 | 480835.05 |
| 103 | 2033-11 | 5733.63 | 1322.30 | 4411.33 | 476423.72 |
| 104 | 2033-12 | 5721.50 | 1310.17 | 4411.33 | 472012.39 |
| 105 | 2034-01 | 5709.36 | 1298.03 | 4411.33 | 467601.06 |
| 106 | 2034-02 | 5697.23 | 1285.90 | 4411.33 | 463189.72 |
| 107 | 2034-03 | 5685.10 | 1273.77 | 4411.33 | 458778.39 |
| 108 | 2034-04 | 5672.97 | 1261.64 | 4411.33 | 454367.06 |
| 109 | 2034-05 | 5660.84 | 1249.51 | 4411.33 | 449955.73 |
| 110 | 2034-06 | 5648.71 | 1237.38 | 4411.33 | 445544.40 |
| 111 | 2034-07 | 5636.58 | 1225.25 | 4411.33 | 441133.07 |
| 112 | 2034-08 | 5624.45 | 1213.12 | 4411.33 | 436721.74 |
| 113 | 2034-09 | 5612.32 | 1200.98 | 4411.33 | 432310.41 |
| 114 | 2034-10 | 5600.18 | 1188.85 | 4411.33 | 427899.08 |
| 115 | 2034-11 | 5588.05 | 1176.72 | 4411.33 | 423487.75 |
| 116 | 2034-12 | 5575.92 | 1164.59 | 4411.33 | 419076.42 |
| 117 | 2035-01 | 5563.79 | 1152.46 | 4411.33 | 414665.09 |
| 118 | 2035-02 | 5551.66 | 1140.33 | 4411.33 | 410253.76 |
| 119 | 2035-03 | 5539.53 | 1128.20 | 4411.33 | 405842.43 |
| 120 | 2035-04 | 5527.40 | 1116.07 | 4411.33 | 401431.09 |
| 121 | 2035-05 | 5515.27 | 1103.94 | 4411.33 | 397019.76 |
| 122 | 2035-06 | 5503.14 | 1091.80 | 4411.33 | 392608.43 |
| 123 | 2035-07 | 5491.00 | 1079.67 | 4411.33 | 388197.10 |
| 124 | 2035-08 | 5478.87 | 1067.54 | 4411.33 | 383785.77 |
| 125 | 2035-09 | 5466.74 | 1055.41 | 4411.33 | 379374.44 |
| 126 | 2035-10 | 5454.61 | 1043.28 | 4411.33 | 374963.11 |
| 127 | 2035-11 | 5442.48 | 1031.15 | 4411.33 | 370551.78 |
| 128 | 2035-12 | 5430.35 | 1019.02 | 4411.33 | 366140.45 |
| 129 | 2036-01 | 5418.22 | 1006.89 | 4411.33 | 361729.12 |
| 130 | 2036-02 | 5406.09 | 994.76 | 4411.33 | 357317.79 |
| 131 | 2036-03 | 5393.95 | 982.62 | 4411.33 | 352906.46 |
| 132 | 2036-04 | 5381.82 | 970.49 | 4411.33 | 348495.13 |
| 133 | 2036-05 | 5369.69 | 958.36 | 4411.33 | 344083.80 |
| 134 | 2036-06 | 5357.56 | 946.23 | 4411.33 | 339672.46 |
| 135 | 2036-07 | 5345.43 | 934.10 | 4411.33 | 335261.13 |
| 136 | 2036-08 | 5333.30 | 921.97 | 4411.33 | 330849.80 |
| 137 | 2036-09 | 5321.17 | 909.84 | 4411.33 | 326438.47 |
| 138 | 2036-10 | 5309.04 | 897.71 | 4411.33 | 322027.14 |
| 139 | 2036-11 | 5296.91 | 885.57 | 4411.33 | 317615.81 |
| 140 | 2036-12 | 5284.77 | 873.44 | 4411.33 | 313204.48 |
| 141 | 2037-01 | 5272.64 | 861.31 | 4411.33 | 308793.15 |
| 142 | 2037-02 | 5260.51 | 849.18 | 4411.33 | 304381.82 |
| 143 | 2037-03 | 5248.38 | 837.05 | 4411.33 | 299970.49 |
| 144 | 2037-04 | 5236.25 | 824.92 | 4411.33 | 295559.16 |
| 145 | 2037-05 | 5224.12 | 812.79 | 4411.33 | 291147.83 |
| 146 | 2037-06 | 5211.99 | 800.66 | 4411.33 | 286736.50 |
| 147 | 2037-07 | 5199.86 | 788.53 | 4411.33 | 282325.17 |
| 148 | 2037-08 | 5187.72 | 776.39 | 4411.33 | 277913.83 |
| 149 | 2037-09 | 5175.59 | 764.26 | 4411.33 | 273502.50 |
| 150 | 2037-10 | 5163.46 | 752.13 | 4411.33 | 269091.17 |
| 151 | 2037-11 | 5151.33 | 740.00 | 4411.33 | 264679.84 |
| 152 | 2037-12 | 5139.20 | 727.87 | 4411.33 | 260268.51 |
| 153 | 2038-01 | 5127.07 | 715.74 | 4411.33 | 255857.18 |
| 154 | 2038-02 | 5114.94 | 703.61 | 4411.33 | 251445.85 |
| 155 | 2038-03 | 5102.81 | 691.48 | 4411.33 | 247034.52 |
| 156 | 2038-04 | 5090.68 | 679.34 | 4411.33 | 242623.19 |
| 157 | 2038-05 | 5078.54 | 667.21 | 4411.33 | 238211.86 |
| 158 | 2038-06 | 5066.41 | 655.08 | 4411.33 | 233800.53 |
| 159 | 2038-07 | 5054.28 | 642.95 | 4411.33 | 229389.20 |
| 160 | 2038-08 | 5042.15 | 630.82 | 4411.33 | 224977.87 |
| 161 | 2038-09 | 5030.02 | 618.69 | 4411.33 | 220566.54 |
| 162 | 2038-10 | 5017.89 | 606.56 | 4411.33 | 216155.20 |
| 163 | 2038-11 | 5005.76 | 594.43 | 4411.33 | 211743.87 |
| 164 | 2038-12 | 4993.63 | 582.30 | 4411.33 | 207332.54 |
| 165 | 2039-01 | 4981.50 | 570.16 | 4411.33 | 202921.21 |
| 166 | 2039-02 | 4969.36 | 558.03 | 4411.33 | 198509.88 |
| 167 | 2039-03 | 4957.23 | 545.90 | 4411.33 | 194098.55 |
| 168 | 2039-04 | 4945.10 | 533.77 | 4411.33 | 189687.22 |
| 169 | 2039-05 | 4932.97 | 521.64 | 4411.33 | 185275.89 |
| 170 | 2039-06 | 4920.84 | 509.51 | 4411.33 | 180864.56 |
| 171 | 2039-07 | 4908.71 | 497.38 | 4411.33 | 176453.23 |
| 172 | 2039-08 | 4896.58 | 485.25 | 4411.33 | 172041.90 |
| 173 | 2039-09 | 4884.45 | 473.12 | 4411.33 | 167630.57 |
| 174 | 2039-10 | 4872.31 | 460.98 | 4411.33 | 163219.24 |
| 175 | 2039-11 | 4860.18 | 448.85 | 4411.33 | 158807.91 |
| 176 | 2039-12 | 4848.05 | 436.72 | 4411.33 | 154396.57 |
| 177 | 2040-01 | 4835.92 | 424.59 | 4411.33 | 149985.24 |
| 178 | 2040-02 | 4823.79 | 412.46 | 4411.33 | 145573.91 |
| 179 | 2040-03 | 4811.66 | 400.33 | 4411.33 | 141162.58 |
| 180 | 2040-04 | 4799.53 | 388.20 | 4411.33 | 136751.25 |
| 181 | 2040-05 | 4787.40 | 376.07 | 4411.33 | 132339.92 |
| 182 | 2040-06 | 4775.27 | 363.93 | 4411.33 | 127928.59 |
| 183 | 2040-07 | 4763.13 | 351.80 | 4411.33 | 123517.26 |
| 184 | 2040-08 | 4751.00 | 339.67 | 4411.33 | 119105.93 |
| 185 | 2040-09 | 4738.87 | 327.54 | 4411.33 | 114694.60 |
| 186 | 2040-10 | 4726.74 | 315.41 | 4411.33 | 110283.27 |
| 187 | 2040-11 | 4714.61 | 303.28 | 4411.33 | 105871.94 |
| 188 | 2040-12 | 4702.48 | 291.15 | 4411.33 | 101460.61 |
| 189 | 2041-01 | 4690.35 | 279.02 | 4411.33 | 97049.28 |
| 190 | 2041-02 | 4678.22 | 266.89 | 4411.33 | 92637.94 |
| 191 | 2041-03 | 4666.09 | 254.75 | 4411.33 | 88226.61 |
| 192 | 2041-04 | 4653.95 | 242.62 | 4411.33 | 83815.28 |
| 193 | 2041-05 | 4641.82 | 230.49 | 4411.33 | 79403.95 |
| 194 | 2041-06 | 4629.69 | 218.36 | 4411.33 | 74992.62 |
| 195 | 2041-07 | 4617.56 | 206.23 | 4411.33 | 70581.29 |
| 196 | 2041-08 | 4605.43 | 194.10 | 4411.33 | 66169.96 |
| 197 | 2041-09 | 4593.30 | 181.97 | 4411.33 | 61758.63 |
| 198 | 2041-10 | 4581.17 | 169.84 | 4411.33 | 57347.30 |
| 199 | 2041-11 | 4569.04 | 157.71 | 4411.33 | 52935.97 |
| 200 | 2041-12 | 4556.90 | 145.57 | 4411.33 | 48524.64 |
| 201 | 2042-01 | 4544.77 | 133.44 | 4411.33 | 44113.31 |
| 202 | 2042-02 | 4532.64 | 121.31 | 4411.33 | 39701.98 |
| 203 | 2042-03 | 4520.51 | 109.18 | 4411.33 | 35290.65 |
| 204 | 2042-04 | 4508.38 | 97.05 | 4411.33 | 30879.31 |
| 205 | 2042-05 | 4496.25 | 84.92 | 4411.33 | 26467.98 |
| 206 | 2042-06 | 4484.12 | 72.79 | 4411.33 | 22056.65 |
| 207 | 2042-07 | 4471.99 | 60.66 | 4411.33 | 17645.32 |
| 208 | 2042-08 | 4459.86 | 48.52 | 4411.33 | 13233.99 |
| 209 | 2042-09 | 4447.72 | 36.39 | 4411.33 | 8822.66 |
| 210 | 2042-10 | 4435.59 | 24.26 | 4411.33 | 4411.33 |
| 211 | 2042-11 | 4423.46 | 12.13 | 4411.33 | 0.00 |