贷款103.86万（商业贷款）房贷，还款19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：103.86万
还款月数：19年7个月
每月还款：5644.48元
利息总额：28.79万
本息合计：132.65万
| 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 | 5644.48 | 2250.30 | 3394.18 | 1035205.82 |
| 2 | 2025-07 | 5644.48 | 2242.95 | 3401.53 | 1031804.29 |
| 3 | 2025-08 | 5644.48 | 2235.58 | 3408.90 | 1028395.38 |
| 4 | 2025-09 | 5644.48 | 2228.19 | 3416.29 | 1024979.09 |
| 5 | 2025-10 | 5644.48 | 2220.79 | 3423.69 | 1021555.40 |
| 6 | 2025-11 | 5644.48 | 2213.37 | 3431.11 | 1018124.29 |
| 7 | 2025-12 | 5644.48 | 2205.94 | 3438.54 | 1014685.75 |
| 8 | 2026-01 | 5644.48 | 2198.49 | 3445.99 | 1011239.75 |
| 9 | 2026-02 | 5644.48 | 2191.02 | 3453.46 | 1007786.29 |
| 10 | 2026-03 | 5644.48 | 2183.54 | 3460.94 | 1004325.35 |
| 11 | 2026-04 | 5644.48 | 2176.04 | 3468.44 | 1000856.91 |
| 12 | 2026-05 | 5644.48 | 2168.52 | 3475.96 | 997380.95 |
| 13 | 2026-06 | 5644.48 | 2160.99 | 3483.49 | 993897.46 |
| 14 | 2026-07 | 5644.48 | 2153.44 | 3491.04 | 990406.42 |
| 15 | 2026-08 | 5644.48 | 2145.88 | 3498.60 | 986907.83 |
| 16 | 2026-09 | 5644.48 | 2138.30 | 3506.18 | 983401.65 |
| 17 | 2026-10 | 5644.48 | 2130.70 | 3513.78 | 979887.87 |
| 18 | 2026-11 | 5644.48 | 2123.09 | 3521.39 | 976366.48 |
| 19 | 2026-12 | 5644.48 | 2115.46 | 3529.02 | 972837.46 |
| 20 | 2027-01 | 5644.48 | 2107.81 | 3536.67 | 969300.79 |
| 21 | 2027-02 | 5644.48 | 2100.15 | 3544.33 | 965756.47 |
| 22 | 2027-03 | 5644.48 | 2092.47 | 3552.01 | 962204.46 |
| 23 | 2027-04 | 5644.48 | 2084.78 | 3559.70 | 958644.75 |
| 24 | 2027-05 | 5644.48 | 2077.06 | 3567.42 | 955077.34 |
| 25 | 2027-06 | 5644.48 | 2069.33 | 3575.15 | 951502.19 |
| 26 | 2027-07 | 5644.48 | 2061.59 | 3582.89 | 947919.30 |
| 27 | 2027-08 | 5644.48 | 2053.83 | 3590.65 | 944328.65 |
| 28 | 2027-09 | 5644.48 | 2046.05 | 3598.43 | 940730.21 |
| 29 | 2027-10 | 5644.48 | 2038.25 | 3606.23 | 937123.98 |
| 30 | 2027-11 | 5644.48 | 2030.44 | 3614.04 | 933509.93 |
| 31 | 2027-12 | 5644.48 | 2022.60 | 3621.88 | 929888.06 |
| 32 | 2028-01 | 5644.48 | 2014.76 | 3629.72 | 926258.34 |
| 33 | 2028-02 | 5644.48 | 2006.89 | 3637.59 | 922620.75 |
| 34 | 2028-03 | 5644.48 | 1999.01 | 3645.47 | 918975.28 |
| 35 | 2028-04 | 5644.48 | 1991.11 | 3653.37 | 915321.91 |
| 36 | 2028-05 | 5644.48 | 1983.20 | 3661.28 | 911660.63 |
| 37 | 2028-06 | 5644.48 | 1975.26 | 3669.22 | 907991.42 |
| 38 | 2028-07 | 5644.48 | 1967.31 | 3677.17 | 904314.25 |
| 39 | 2028-08 | 5644.48 | 1959.35 | 3685.13 | 900629.12 |
| 40 | 2028-09 | 5644.48 | 1951.36 | 3693.12 | 896936.00 |
| 41 | 2028-10 | 5644.48 | 1943.36 | 3701.12 | 893234.88 |
| 42 | 2028-11 | 5644.48 | 1935.34 | 3709.14 | 889525.74 |
| 43 | 2028-12 | 5644.48 | 1927.31 | 3717.17 | 885808.57 |
| 44 | 2029-01 | 5644.48 | 1919.25 | 3725.23 | 882083.34 |
| 45 | 2029-02 | 5644.48 | 1911.18 | 3733.30 | 878350.04 |
| 46 | 2029-03 | 5644.48 | 1903.09 | 3741.39 | 874608.65 |
| 47 | 2029-04 | 5644.48 | 1894.99 | 3749.49 | 870859.16 |
| 48 | 2029-05 | 5644.48 | 1886.86 | 3757.62 | 867101.54 |
| 49 | 2029-06 | 5644.48 | 1878.72 | 3765.76 | 863335.78 |
| 50 | 2029-07 | 5644.48 | 1870.56 | 3773.92 | 859561.86 |
| 51 | 2029-08 | 5644.48 | 1862.38 | 3782.10 | 855779.77 |
| 52 | 2029-09 | 5644.48 | 1854.19 | 3790.29 | 851989.47 |
| 53 | 2029-10 | 5644.48 | 1845.98 | 3798.50 | 848190.97 |
| 54 | 2029-11 | 5644.48 | 1837.75 | 3806.73 | 844384.24 |
| 55 | 2029-12 | 5644.48 | 1829.50 | 3814.98 | 840569.26 |
| 56 | 2030-01 | 5644.48 | 1821.23 | 3823.25 | 836746.01 |
| 57 | 2030-02 | 5644.48 | 1812.95 | 3831.53 | 832914.48 |
| 58 | 2030-03 | 5644.48 | 1804.65 | 3839.83 | 829074.65 |
| 59 | 2030-04 | 5644.48 | 1796.33 | 3848.15 | 825226.50 |
| 60 | 2030-05 | 5644.48 | 1787.99 | 3856.49 | 821370.01 |
| 61 | 2030-06 | 5644.48 | 1779.64 | 3864.85 | 817505.16 |
| 62 | 2030-07 | 5644.48 | 1771.26 | 3873.22 | 813631.94 |
| 63 | 2030-08 | 5644.48 | 1762.87 | 3881.61 | 809750.33 |
| 64 | 2030-09 | 5644.48 | 1754.46 | 3890.02 | 805860.31 |
| 65 | 2030-10 | 5644.48 | 1746.03 | 3898.45 | 801961.86 |
| 66 | 2030-11 | 5644.48 | 1737.58 | 3906.90 | 798054.97 |
| 67 | 2030-12 | 5644.48 | 1729.12 | 3915.36 | 794139.61 |
| 68 | 2031-01 | 5644.48 | 1720.64 | 3923.84 | 790215.76 |
| 69 | 2031-02 | 5644.48 | 1712.13 | 3932.35 | 786283.42 |
| 70 | 2031-03 | 5644.48 | 1703.61 | 3940.87 | 782342.55 |
| 71 | 2031-04 | 5644.48 | 1695.08 | 3949.40 | 778393.14 |
| 72 | 2031-05 | 5644.48 | 1686.52 | 3957.96 | 774435.18 |
| 73 | 2031-06 | 5644.48 | 1677.94 | 3966.54 | 770468.65 |
| 74 | 2031-07 | 5644.48 | 1669.35 | 3975.13 | 766493.51 |
| 75 | 2031-08 | 5644.48 | 1660.74 | 3983.74 | 762509.77 |
| 76 | 2031-09 | 5644.48 | 1652.10 | 3992.38 | 758517.39 |
| 77 | 2031-10 | 5644.48 | 1643.45 | 4001.03 | 754516.37 |
| 78 | 2031-11 | 5644.48 | 1634.79 | 4009.69 | 750506.67 |
| 79 | 2031-12 | 5644.48 | 1626.10 | 4018.38 | 746488.29 |
| 80 | 2032-01 | 5644.48 | 1617.39 | 4027.09 | 742461.20 |
| 81 | 2032-02 | 5644.48 | 1608.67 | 4035.81 | 738425.39 |
| 82 | 2032-03 | 5644.48 | 1599.92 | 4044.56 | 734380.83 |
| 83 | 2032-04 | 5644.48 | 1591.16 | 4053.32 | 730327.51 |
| 84 | 2032-05 | 5644.48 | 1582.38 | 4062.10 | 726265.41 |
| 85 | 2032-06 | 5644.48 | 1573.58 | 4070.91 | 722194.50 |
| 86 | 2032-07 | 5644.48 | 1564.75 | 4079.73 | 718114.77 |
| 87 | 2032-08 | 5644.48 | 1555.92 | 4088.56 | 714026.21 |
| 88 | 2032-09 | 5644.48 | 1547.06 | 4097.42 | 709928.79 |
| 89 | 2032-10 | 5644.48 | 1538.18 | 4106.30 | 705822.49 |
| 90 | 2032-11 | 5644.48 | 1529.28 | 4115.20 | 701707.29 |
| 91 | 2032-12 | 5644.48 | 1520.37 | 4124.11 | 697583.17 |
| 92 | 2033-01 | 5644.48 | 1511.43 | 4133.05 | 693450.12 |
| 93 | 2033-02 | 5644.48 | 1502.48 | 4142.00 | 689308.12 |
| 94 | 2033-03 | 5644.48 | 1493.50 | 4150.98 | 685157.14 |
| 95 | 2033-04 | 5644.48 | 1484.51 | 4159.97 | 680997.17 |
| 96 | 2033-05 | 5644.48 | 1475.49 | 4168.99 | 676828.18 |
| 97 | 2033-06 | 5644.48 | 1466.46 | 4178.02 | 672650.16 |
| 98 | 2033-07 | 5644.48 | 1457.41 | 4187.07 | 668463.09 |
| 99 | 2033-08 | 5644.48 | 1448.34 | 4196.14 | 664266.95 |
| 100 | 2033-09 | 5644.48 | 1439.25 | 4205.24 | 660061.71 |
| 101 | 2033-10 | 5644.48 | 1430.13 | 4214.35 | 655847.36 |
| 102 | 2033-11 | 5644.48 | 1421.00 | 4223.48 | 651623.89 |
| 103 | 2033-12 | 5644.48 | 1411.85 | 4232.63 | 647391.26 |
| 104 | 2034-01 | 5644.48 | 1402.68 | 4241.80 | 643149.46 |
| 105 | 2034-02 | 5644.48 | 1393.49 | 4250.99 | 638898.47 |
| 106 | 2034-03 | 5644.48 | 1384.28 | 4260.20 | 634638.27 |
| 107 | 2034-04 | 5644.48 | 1375.05 | 4269.43 | 630368.84 |
| 108 | 2034-05 | 5644.48 | 1365.80 | 4278.68 | 626090.16 |
| 109 | 2034-06 | 5644.48 | 1356.53 | 4287.95 | 621802.21 |
| 110 | 2034-07 | 5644.48 | 1347.24 | 4297.24 | 617504.97 |
| 111 | 2034-08 | 5644.48 | 1337.93 | 4306.55 | 613198.41 |
| 112 | 2034-09 | 5644.48 | 1328.60 | 4315.88 | 608882.53 |
| 113 | 2034-10 | 5644.48 | 1319.25 | 4325.23 | 604557.29 |
| 114 | 2034-11 | 5644.48 | 1309.87 | 4334.61 | 600222.69 |
| 115 | 2034-12 | 5644.48 | 1300.48 | 4344.00 | 595878.69 |
| 116 | 2035-01 | 5644.48 | 1291.07 | 4353.41 | 591525.28 |
| 117 | 2035-02 | 5644.48 | 1281.64 | 4362.84 | 587162.44 |
| 118 | 2035-03 | 5644.48 | 1272.19 | 4372.29 | 582790.14 |
| 119 | 2035-04 | 5644.48 | 1262.71 | 4381.77 | 578408.38 |
| 120 | 2035-05 | 5644.48 | 1253.22 | 4391.26 | 574017.11 |
| 121 | 2035-06 | 5644.48 | 1243.70 | 4400.78 | 569616.34 |
| 122 | 2035-07 | 5644.48 | 1234.17 | 4410.31 | 565206.03 |
| 123 | 2035-08 | 5644.48 | 1224.61 | 4419.87 | 560786.16 |
| 124 | 2035-09 | 5644.48 | 1215.04 | 4429.44 | 556356.72 |
| 125 | 2035-10 | 5644.48 | 1205.44 | 4439.04 | 551917.68 |
| 126 | 2035-11 | 5644.48 | 1195.82 | 4448.66 | 547469.02 |
| 127 | 2035-12 | 5644.48 | 1186.18 | 4458.30 | 543010.72 |
| 128 | 2036-01 | 5644.48 | 1176.52 | 4467.96 | 538542.76 |
| 129 | 2036-02 | 5644.48 | 1166.84 | 4477.64 | 534065.13 |
| 130 | 2036-03 | 5644.48 | 1157.14 | 4487.34 | 529577.79 |
| 131 | 2036-04 | 5644.48 | 1147.42 | 4497.06 | 525080.73 |
| 132 | 2036-05 | 5644.48 | 1137.67 | 4506.81 | 520573.92 |
| 133 | 2036-06 | 5644.48 | 1127.91 | 4516.57 | 516057.35 |
| 134 | 2036-07 | 5644.48 | 1118.12 | 4526.36 | 511530.99 |
| 135 | 2036-08 | 5644.48 | 1108.32 | 4536.16 | 506994.83 |
| 136 | 2036-09 | 5644.48 | 1098.49 | 4545.99 | 502448.84 |
| 137 | 2036-10 | 5644.48 | 1088.64 | 4555.84 | 497893.00 |
| 138 | 2036-11 | 5644.48 | 1078.77 | 4565.71 | 493327.29 |
| 139 | 2036-12 | 5644.48 | 1068.88 | 4575.60 | 488751.68 |
| 140 | 2037-01 | 5644.48 | 1058.96 | 4585.52 | 484166.16 |
| 141 | 2037-02 | 5644.48 | 1049.03 | 4595.45 | 479570.71 |
| 142 | 2037-03 | 5644.48 | 1039.07 | 4605.41 | 474965.30 |
| 143 | 2037-04 | 5644.48 | 1029.09 | 4615.39 | 470349.91 |
| 144 | 2037-05 | 5644.48 | 1019.09 | 4625.39 | 465724.52 |
| 145 | 2037-06 | 5644.48 | 1009.07 | 4635.41 | 461089.11 |
| 146 | 2037-07 | 5644.48 | 999.03 | 4645.45 | 456443.66 |
| 147 | 2037-08 | 5644.48 | 988.96 | 4655.52 | 451788.14 |
| 148 | 2037-09 | 5644.48 | 978.87 | 4665.61 | 447122.54 |
| 149 | 2037-10 | 5644.48 | 968.77 | 4675.71 | 442446.82 |
| 150 | 2037-11 | 5644.48 | 958.63 | 4685.85 | 437760.98 |
| 151 | 2037-12 | 5644.48 | 948.48 | 4696.00 | 433064.98 |
| 152 | 2038-01 | 5644.48 | 938.31 | 4706.17 | 428358.80 |
| 153 | 2038-02 | 5644.48 | 928.11 | 4716.37 | 423642.44 |
| 154 | 2038-03 | 5644.48 | 917.89 | 4726.59 | 418915.85 |
| 155 | 2038-04 | 5644.48 | 907.65 | 4736.83 | 414179.02 |
| 156 | 2038-05 | 5644.48 | 897.39 | 4747.09 | 409431.93 |
| 157 | 2038-06 | 5644.48 | 887.10 | 4757.38 | 404674.55 |
| 158 | 2038-07 | 5644.48 | 876.79 | 4767.69 | 399906.86 |
| 159 | 2038-08 | 5644.48 | 866.46 | 4778.02 | 395128.85 |
| 160 | 2038-09 | 5644.48 | 856.11 | 4788.37 | 390340.48 |
| 161 | 2038-10 | 5644.48 | 845.74 | 4798.74 | 385541.74 |
| 162 | 2038-11 | 5644.48 | 835.34 | 4809.14 | 380732.60 |
| 163 | 2038-12 | 5644.48 | 824.92 | 4819.56 | 375913.04 |
| 164 | 2039-01 | 5644.48 | 814.48 | 4830.00 | 371083.04 |
| 165 | 2039-02 | 5644.48 | 804.01 | 4840.47 | 366242.57 |
| 166 | 2039-03 | 5644.48 | 793.53 | 4850.95 | 361391.62 |
| 167 | 2039-04 | 5644.48 | 783.02 | 4861.46 | 356530.15 |
| 168 | 2039-05 | 5644.48 | 772.48 | 4872.00 | 351658.15 |
| 169 | 2039-06 | 5644.48 | 761.93 | 4882.55 | 346775.60 |
| 170 | 2039-07 | 5644.48 | 751.35 | 4893.13 | 341882.47 |
| 171 | 2039-08 | 5644.48 | 740.75 | 4903.73 | 336978.73 |
| 172 | 2039-09 | 5644.48 | 730.12 | 4914.36 | 332064.37 |
| 173 | 2039-10 | 5644.48 | 719.47 | 4925.01 | 327139.36 |
| 174 | 2039-11 | 5644.48 | 708.80 | 4935.68 | 322203.69 |
| 175 | 2039-12 | 5644.48 | 698.11 | 4946.37 | 317257.31 |
| 176 | 2040-01 | 5644.48 | 687.39 | 4957.09 | 312300.22 |
| 177 | 2040-02 | 5644.48 | 676.65 | 4967.83 | 307332.39 |
| 178 | 2040-03 | 5644.48 | 665.89 | 4978.59 | 302353.80 |
| 179 | 2040-04 | 5644.48 | 655.10 | 4989.38 | 297364.42 |
| 180 | 2040-05 | 5644.48 | 644.29 | 5000.19 | 292364.23 |
| 181 | 2040-06 | 5644.48 | 633.46 | 5011.02 | 287353.21 |
| 182 | 2040-07 | 5644.48 | 622.60 | 5021.88 | 282331.33 |
| 183 | 2040-08 | 5644.48 | 611.72 | 5032.76 | 277298.56 |
| 184 | 2040-09 | 5644.48 | 600.81 | 5043.67 | 272254.90 |
| 185 | 2040-10 | 5644.48 | 589.89 | 5054.59 | 267200.30 |
| 186 | 2040-11 | 5644.48 | 578.93 | 5065.55 | 262134.76 |
| 187 | 2040-12 | 5644.48 | 567.96 | 5076.52 | 257058.23 |
| 188 | 2041-01 | 5644.48 | 556.96 | 5087.52 | 251970.71 |
| 189 | 2041-02 | 5644.48 | 545.94 | 5098.54 | 246872.17 |
| 190 | 2041-03 | 5644.48 | 534.89 | 5109.59 | 241762.58 |
| 191 | 2041-04 | 5644.48 | 523.82 | 5120.66 | 236641.92 |
| 192 | 2041-05 | 5644.48 | 512.72 | 5131.76 | 231510.16 |
| 193 | 2041-06 | 5644.48 | 501.61 | 5142.87 | 226367.29 |
| 194 | 2041-07 | 5644.48 | 490.46 | 5154.02 | 221213.27 |
| 195 | 2041-08 | 5644.48 | 479.30 | 5165.18 | 216048.09 |
| 196 | 2041-09 | 5644.48 | 468.10 | 5176.38 | 210871.71 |
| 197 | 2041-10 | 5644.48 | 456.89 | 5187.59 | 205684.12 |
| 198 | 2041-11 | 5644.48 | 445.65 | 5198.83 | 200485.29 |
| 199 | 2041-12 | 5644.48 | 434.38 | 5210.10 | 195275.19 |
| 200 | 2042-01 | 5644.48 | 423.10 | 5221.38 | 190053.81 |
| 201 | 2042-02 | 5644.48 | 411.78 | 5232.70 | 184821.11 |
| 202 | 2042-03 | 5644.48 | 400.45 | 5244.03 | 179577.08 |
| 203 | 2042-04 | 5644.48 | 389.08 | 5255.40 | 174321.68 |
| 204 | 2042-05 | 5644.48 | 377.70 | 5266.78 | 169054.90 |
| 205 | 2042-06 | 5644.48 | 366.29 | 5278.19 | 163776.70 |
| 206 | 2042-07 | 5644.48 | 354.85 | 5289.63 | 158487.07 |
| 207 | 2042-08 | 5644.48 | 343.39 | 5301.09 | 153185.98 |
| 208 | 2042-09 | 5644.48 | 331.90 | 5312.58 | 147873.40 |
| 209 | 2042-10 | 5644.48 | 320.39 | 5324.09 | 142549.32 |
| 210 | 2042-11 | 5644.48 | 308.86 | 5335.62 | 137213.69 |
| 211 | 2042-12 | 5644.48 | 297.30 | 5347.18 | 131866.51 |
| 212 | 2043-01 | 5644.48 | 285.71 | 5358.77 | 126507.74 |
| 213 | 2043-02 | 5644.48 | 274.10 | 5370.38 | 121137.36 |
| 214 | 2043-03 | 5644.48 | 262.46 | 5382.02 | 115755.34 |
| 215 | 2043-04 | 5644.48 | 250.80 | 5393.68 | 110361.67 |
| 216 | 2043-05 | 5644.48 | 239.12 | 5405.36 | 104956.30 |
| 217 | 2043-06 | 5644.48 | 227.41 | 5417.07 | 99539.23 |
| 218 | 2043-07 | 5644.48 | 215.67 | 5428.81 | 94110.42 |
| 219 | 2043-08 | 5644.48 | 203.91 | 5440.57 | 88669.84 |
| 220 | 2043-09 | 5644.48 | 192.12 | 5452.36 | 83217.48 |
| 221 | 2043-10 | 5644.48 | 180.30 | 5464.18 | 77753.31 |
| 222 | 2043-11 | 5644.48 | 168.47 | 5476.01 | 72277.29 |
| 223 | 2043-12 | 5644.48 | 156.60 | 5487.88 | 66789.41 |
| 224 | 2044-01 | 5644.48 | 144.71 | 5499.77 | 61289.64 |
| 225 | 2044-02 | 5644.48 | 132.79 | 5511.69 | 55777.96 |
| 226 | 2044-03 | 5644.48 | 120.85 | 5523.63 | 50254.33 |
| 227 | 2044-04 | 5644.48 | 108.88 | 5535.60 | 44718.73 |
| 228 | 2044-05 | 5644.48 | 96.89 | 5547.59 | 39171.14 |
| 229 | 2044-06 | 5644.48 | 84.87 | 5559.61 | 33611.53 |
| 230 | 2044-07 | 5644.48 | 72.82 | 5571.66 | 28039.88 |
| 231 | 2044-08 | 5644.48 | 60.75 | 5583.73 | 22456.15 |
| 232 | 2044-09 | 5644.48 | 48.65 | 5595.83 | 16860.33 |
| 233 | 2044-10 | 5644.48 | 36.53 | 5607.95 | 11252.38 |
| 234 | 2044-11 | 5644.48 | 24.38 | 5620.10 | 5632.28 |
| 235 | 2044-12 | 5644.48 | 12.20 | 5632.28 | 0.00 |
等额本金还款方式：
贷款总额：103.86万
还款月数：19年7个月
首月还款：6669.87元
每月递减：9.58元
利息总额：26.55万
本息合计：130.41万
节省利息：22317.42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 | 6669.87 | 2250.30 | 4419.57 | 1034180.43 |
| 2 | 2025-07 | 6660.30 | 2240.72 | 4419.57 | 1029760.85 |
| 3 | 2025-08 | 6650.72 | 2231.15 | 4419.57 | 1025341.28 |
| 4 | 2025-09 | 6641.15 | 2221.57 | 4419.57 | 1020921.70 |
| 5 | 2025-10 | 6631.57 | 2212.00 | 4419.57 | 1016502.13 |
| 6 | 2025-11 | 6622.00 | 2202.42 | 4419.57 | 1012082.55 |
| 7 | 2025-12 | 6612.42 | 2192.85 | 4419.57 | 1007662.98 |
| 8 | 2026-01 | 6602.84 | 2183.27 | 4419.57 | 1003243.40 |
| 9 | 2026-02 | 6593.27 | 2173.69 | 4419.57 | 998823.83 |
| 10 | 2026-03 | 6583.69 | 2164.12 | 4419.57 | 994404.26 |
| 11 | 2026-04 | 6574.12 | 2154.54 | 4419.57 | 989984.68 |
| 12 | 2026-05 | 6564.54 | 2144.97 | 4419.57 | 985565.11 |
| 13 | 2026-06 | 6554.97 | 2135.39 | 4419.57 | 981145.53 |
| 14 | 2026-07 | 6545.39 | 2125.82 | 4419.57 | 976725.96 |
| 15 | 2026-08 | 6535.81 | 2116.24 | 4419.57 | 972306.38 |
| 16 | 2026-09 | 6526.24 | 2106.66 | 4419.57 | 967886.81 |
| 17 | 2026-10 | 6516.66 | 2097.09 | 4419.57 | 963467.23 |
| 18 | 2026-11 | 6507.09 | 2087.51 | 4419.57 | 959047.66 |
| 19 | 2026-12 | 6497.51 | 2077.94 | 4419.57 | 954628.09 |
| 20 | 2027-01 | 6487.94 | 2068.36 | 4419.57 | 950208.51 |
| 21 | 2027-02 | 6478.36 | 2058.79 | 4419.57 | 945788.94 |
| 22 | 2027-03 | 6468.78 | 2049.21 | 4419.57 | 941369.36 |
| 23 | 2027-04 | 6459.21 | 2039.63 | 4419.57 | 936949.79 |
| 24 | 2027-05 | 6449.63 | 2030.06 | 4419.57 | 932530.21 |
| 25 | 2027-06 | 6440.06 | 2020.48 | 4419.57 | 928110.64 |
| 26 | 2027-07 | 6430.48 | 2010.91 | 4419.57 | 923691.06 |
| 27 | 2027-08 | 6420.91 | 2001.33 | 4419.57 | 919271.49 |
| 28 | 2027-09 | 6411.33 | 1991.75 | 4419.57 | 914851.91 |
| 29 | 2027-10 | 6401.75 | 1982.18 | 4419.57 | 910432.34 |
| 30 | 2027-11 | 6392.18 | 1972.60 | 4419.57 | 906012.77 |
| 31 | 2027-12 | 6382.60 | 1963.03 | 4419.57 | 901593.19 |
| 32 | 2028-01 | 6373.03 | 1953.45 | 4419.57 | 897173.62 |
| 33 | 2028-02 | 6363.45 | 1943.88 | 4419.57 | 892754.04 |
| 34 | 2028-03 | 6353.87 | 1934.30 | 4419.57 | 888334.47 |
| 35 | 2028-04 | 6344.30 | 1924.72 | 4419.57 | 883914.89 |
| 36 | 2028-05 | 6334.72 | 1915.15 | 4419.57 | 879495.32 |
| 37 | 2028-06 | 6325.15 | 1905.57 | 4419.57 | 875075.74 |
| 38 | 2028-07 | 6315.57 | 1896.00 | 4419.57 | 870656.17 |
| 39 | 2028-08 | 6306.00 | 1886.42 | 4419.57 | 866236.60 |
| 40 | 2028-09 | 6296.42 | 1876.85 | 4419.57 | 861817.02 |
| 41 | 2028-10 | 6286.84 | 1867.27 | 4419.57 | 857397.45 |
| 42 | 2028-11 | 6277.27 | 1857.69 | 4419.57 | 852977.87 |
| 43 | 2028-12 | 6267.69 | 1848.12 | 4419.57 | 848558.30 |
| 44 | 2029-01 | 6258.12 | 1838.54 | 4419.57 | 844138.72 |
| 45 | 2029-02 | 6248.54 | 1828.97 | 4419.57 | 839719.15 |
| 46 | 2029-03 | 6238.97 | 1819.39 | 4419.57 | 835299.57 |
| 47 | 2029-04 | 6229.39 | 1809.82 | 4419.57 | 830880.00 |
| 48 | 2029-05 | 6219.81 | 1800.24 | 4419.57 | 826460.43 |
| 49 | 2029-06 | 6210.24 | 1790.66 | 4419.57 | 822040.85 |
| 50 | 2029-07 | 6200.66 | 1781.09 | 4419.57 | 817621.28 |
| 51 | 2029-08 | 6191.09 | 1771.51 | 4419.57 | 813201.70 |
| 52 | 2029-09 | 6181.51 | 1761.94 | 4419.57 | 808782.13 |
| 53 | 2029-10 | 6171.94 | 1752.36 | 4419.57 | 804362.55 |
| 54 | 2029-11 | 6162.36 | 1742.79 | 4419.57 | 799942.98 |
| 55 | 2029-12 | 6152.78 | 1733.21 | 4419.57 | 795523.40 |
| 56 | 2030-01 | 6143.21 | 1723.63 | 4419.57 | 791103.83 |
| 57 | 2030-02 | 6133.63 | 1714.06 | 4419.57 | 786684.26 |
| 58 | 2030-03 | 6124.06 | 1704.48 | 4419.57 | 782264.68 |
| 59 | 2030-04 | 6114.48 | 1694.91 | 4419.57 | 777845.11 |
| 60 | 2030-05 | 6104.91 | 1685.33 | 4419.57 | 773425.53 |
| 61 | 2030-06 | 6095.33 | 1675.76 | 4419.57 | 769005.96 |
| 62 | 2030-07 | 6085.75 | 1666.18 | 4419.57 | 764586.38 |
| 63 | 2030-08 | 6076.18 | 1656.60 | 4419.57 | 760166.81 |
| 64 | 2030-09 | 6066.60 | 1647.03 | 4419.57 | 755747.23 |
| 65 | 2030-10 | 6057.03 | 1637.45 | 4419.57 | 751327.66 |
| 66 | 2030-11 | 6047.45 | 1627.88 | 4419.57 | 746908.09 |
| 67 | 2030-12 | 6037.88 | 1618.30 | 4419.57 | 742488.51 |
| 68 | 2031-01 | 6028.30 | 1608.73 | 4419.57 | 738068.94 |
| 69 | 2031-02 | 6018.72 | 1599.15 | 4419.57 | 733649.36 |
| 70 | 2031-03 | 6009.15 | 1589.57 | 4419.57 | 729229.79 |
| 71 | 2031-04 | 5999.57 | 1580.00 | 4419.57 | 724810.21 |
| 72 | 2031-05 | 5990.00 | 1570.42 | 4419.57 | 720390.64 |
| 73 | 2031-06 | 5980.42 | 1560.85 | 4419.57 | 715971.06 |
| 74 | 2031-07 | 5970.85 | 1551.27 | 4419.57 | 711551.49 |
| 75 | 2031-08 | 5961.27 | 1541.69 | 4419.57 | 707131.91 |
| 76 | 2031-09 | 5951.69 | 1532.12 | 4419.57 | 702712.34 |
| 77 | 2031-10 | 5942.12 | 1522.54 | 4419.57 | 698292.77 |
| 78 | 2031-11 | 5932.54 | 1512.97 | 4419.57 | 693873.19 |
| 79 | 2031-12 | 5922.97 | 1503.39 | 4419.57 | 689453.62 |
| 80 | 2032-01 | 5913.39 | 1493.82 | 4419.57 | 685034.04 |
| 81 | 2032-02 | 5903.81 | 1484.24 | 4419.57 | 680614.47 |
| 82 | 2032-03 | 5894.24 | 1474.66 | 4419.57 | 676194.89 |
| 83 | 2032-04 | 5884.66 | 1465.09 | 4419.57 | 671775.32 |
| 84 | 2032-05 | 5875.09 | 1455.51 | 4419.57 | 667355.74 |
| 85 | 2032-06 | 5865.51 | 1445.94 | 4419.57 | 662936.17 |
| 86 | 2032-07 | 5855.94 | 1436.36 | 4419.57 | 658516.60 |
| 87 | 2032-08 | 5846.36 | 1426.79 | 4419.57 | 654097.02 |
| 88 | 2032-09 | 5836.78 | 1417.21 | 4419.57 | 649677.45 |
| 89 | 2032-10 | 5827.21 | 1407.63 | 4419.57 | 645257.87 |
| 90 | 2032-11 | 5817.63 | 1398.06 | 4419.57 | 640838.30 |
| 91 | 2032-12 | 5808.06 | 1388.48 | 4419.57 | 636418.72 |
| 92 | 2033-01 | 5798.48 | 1378.91 | 4419.57 | 631999.15 |
| 93 | 2033-02 | 5788.91 | 1369.33 | 4419.57 | 627579.57 |
| 94 | 2033-03 | 5779.33 | 1359.76 | 4419.57 | 623160.00 |
| 95 | 2033-04 | 5769.75 | 1350.18 | 4419.57 | 618740.43 |
| 96 | 2033-05 | 5760.18 | 1340.60 | 4419.57 | 614320.85 |
| 97 | 2033-06 | 5750.60 | 1331.03 | 4419.57 | 609901.28 |
| 98 | 2033-07 | 5741.03 | 1321.45 | 4419.57 | 605481.70 |
| 99 | 2033-08 | 5731.45 | 1311.88 | 4419.57 | 601062.13 |
| 100 | 2033-09 | 5721.88 | 1302.30 | 4419.57 | 596642.55 |
| 101 | 2033-10 | 5712.30 | 1292.73 | 4419.57 | 592222.98 |
| 102 | 2033-11 | 5702.72 | 1283.15 | 4419.57 | 587803.40 |
| 103 | 2033-12 | 5693.15 | 1273.57 | 4419.57 | 583383.83 |
| 104 | 2034-01 | 5683.57 | 1264.00 | 4419.57 | 578964.26 |
| 105 | 2034-02 | 5674.00 | 1254.42 | 4419.57 | 574544.68 |
| 106 | 2034-03 | 5664.42 | 1244.85 | 4419.57 | 570125.11 |
| 107 | 2034-04 | 5654.85 | 1235.27 | 4419.57 | 565705.53 |
| 108 | 2034-05 | 5645.27 | 1225.70 | 4419.57 | 561285.96 |
| 109 | 2034-06 | 5635.69 | 1216.12 | 4419.57 | 556866.38 |
| 110 | 2034-07 | 5626.12 | 1206.54 | 4419.57 | 552446.81 |
| 111 | 2034-08 | 5616.54 | 1196.97 | 4419.57 | 548027.23 |
| 112 | 2034-09 | 5606.97 | 1187.39 | 4419.57 | 543607.66 |
| 113 | 2034-10 | 5597.39 | 1177.82 | 4419.57 | 539188.09 |
| 114 | 2034-11 | 5587.82 | 1168.24 | 4419.57 | 534768.51 |
| 115 | 2034-12 | 5578.24 | 1158.67 | 4419.57 | 530348.94 |
| 116 | 2035-01 | 5568.66 | 1149.09 | 4419.57 | 525929.36 |
| 117 | 2035-02 | 5559.09 | 1139.51 | 4419.57 | 521509.79 |
| 118 | 2035-03 | 5549.51 | 1129.94 | 4419.57 | 517090.21 |
| 119 | 2035-04 | 5539.94 | 1120.36 | 4419.57 | 512670.64 |
| 120 | 2035-05 | 5530.36 | 1110.79 | 4419.57 | 508251.06 |
| 121 | 2035-06 | 5520.79 | 1101.21 | 4419.57 | 503831.49 |
| 122 | 2035-07 | 5511.21 | 1091.63 | 4419.57 | 499411.91 |
| 123 | 2035-08 | 5501.63 | 1082.06 | 4419.57 | 494992.34 |
| 124 | 2035-09 | 5492.06 | 1072.48 | 4419.57 | 490572.77 |
| 125 | 2035-10 | 5482.48 | 1062.91 | 4419.57 | 486153.19 |
| 126 | 2035-11 | 5472.91 | 1053.33 | 4419.57 | 481733.62 |
| 127 | 2035-12 | 5463.33 | 1043.76 | 4419.57 | 477314.04 |
| 128 | 2036-01 | 5453.75 | 1034.18 | 4419.57 | 472894.47 |
| 129 | 2036-02 | 5444.18 | 1024.60 | 4419.57 | 468474.89 |
| 130 | 2036-03 | 5434.60 | 1015.03 | 4419.57 | 464055.32 |
| 131 | 2036-04 | 5425.03 | 1005.45 | 4419.57 | 459635.74 |
| 132 | 2036-05 | 5415.45 | 995.88 | 4419.57 | 455216.17 |
| 133 | 2036-06 | 5405.88 | 986.30 | 4419.57 | 450796.60 |
| 134 | 2036-07 | 5396.30 | 976.73 | 4419.57 | 446377.02 |
| 135 | 2036-08 | 5386.72 | 967.15 | 4419.57 | 441957.45 |
| 136 | 2036-09 | 5377.15 | 957.57 | 4419.57 | 437537.87 |
| 137 | 2036-10 | 5367.57 | 948.00 | 4419.57 | 433118.30 |
| 138 | 2036-11 | 5358.00 | 938.42 | 4419.57 | 428698.72 |
| 139 | 2036-12 | 5348.42 | 928.85 | 4419.57 | 424279.15 |
| 140 | 2037-01 | 5338.85 | 919.27 | 4419.57 | 419859.57 |
| 141 | 2037-02 | 5329.27 | 909.70 | 4419.57 | 415440.00 |
| 142 | 2037-03 | 5319.69 | 900.12 | 4419.57 | 411020.43 |
| 143 | 2037-04 | 5310.12 | 890.54 | 4419.57 | 406600.85 |
| 144 | 2037-05 | 5300.54 | 880.97 | 4419.57 | 402181.28 |
| 145 | 2037-06 | 5290.97 | 871.39 | 4419.57 | 397761.70 |
| 146 | 2037-07 | 5281.39 | 861.82 | 4419.57 | 393342.13 |
| 147 | 2037-08 | 5271.82 | 852.24 | 4419.57 | 388922.55 |
| 148 | 2037-09 | 5262.24 | 842.67 | 4419.57 | 384502.98 |
| 149 | 2037-10 | 5252.66 | 833.09 | 4419.57 | 380083.40 |
| 150 | 2037-11 | 5243.09 | 823.51 | 4419.57 | 375663.83 |
| 151 | 2037-12 | 5233.51 | 813.94 | 4419.57 | 371244.26 |
| 152 | 2038-01 | 5223.94 | 804.36 | 4419.57 | 366824.68 |
| 153 | 2038-02 | 5214.36 | 794.79 | 4419.57 | 362405.11 |
| 154 | 2038-03 | 5204.79 | 785.21 | 4419.57 | 357985.53 |
| 155 | 2038-04 | 5195.21 | 775.64 | 4419.57 | 353565.96 |
| 156 | 2038-05 | 5185.63 | 766.06 | 4419.57 | 349146.38 |
| 157 | 2038-06 | 5176.06 | 756.48 | 4419.57 | 344726.81 |
| 158 | 2038-07 | 5166.48 | 746.91 | 4419.57 | 340307.23 |
| 159 | 2038-08 | 5156.91 | 737.33 | 4419.57 | 335887.66 |
| 160 | 2038-09 | 5147.33 | 727.76 | 4419.57 | 331468.09 |
| 161 | 2038-10 | 5137.76 | 718.18 | 4419.57 | 327048.51 |
| 162 | 2038-11 | 5128.18 | 708.61 | 4419.57 | 322628.94 |
| 163 | 2038-12 | 5118.60 | 699.03 | 4419.57 | 318209.36 |
| 164 | 2039-01 | 5109.03 | 689.45 | 4419.57 | 313789.79 |
| 165 | 2039-02 | 5099.45 | 679.88 | 4419.57 | 309370.21 |
| 166 | 2039-03 | 5089.88 | 670.30 | 4419.57 | 304950.64 |
| 167 | 2039-04 | 5080.30 | 660.73 | 4419.57 | 300531.06 |
| 168 | 2039-05 | 5070.73 | 651.15 | 4419.57 | 296111.49 |
| 169 | 2039-06 | 5061.15 | 641.57 | 4419.57 | 291691.91 |
| 170 | 2039-07 | 5051.57 | 632.00 | 4419.57 | 287272.34 |
| 171 | 2039-08 | 5042.00 | 622.42 | 4419.57 | 282852.77 |
| 172 | 2039-09 | 5032.42 | 612.85 | 4419.57 | 278433.19 |
| 173 | 2039-10 | 5022.85 | 603.27 | 4419.57 | 274013.62 |
| 174 | 2039-11 | 5013.27 | 593.70 | 4419.57 | 269594.04 |
| 175 | 2039-12 | 5003.69 | 584.12 | 4419.57 | 265174.47 |
| 176 | 2040-01 | 4994.12 | 574.54 | 4419.57 | 260754.89 |
| 177 | 2040-02 | 4984.54 | 564.97 | 4419.57 | 256335.32 |
| 178 | 2040-03 | 4974.97 | 555.39 | 4419.57 | 251915.74 |
| 179 | 2040-04 | 4965.39 | 545.82 | 4419.57 | 247496.17 |
| 180 | 2040-05 | 4955.82 | 536.24 | 4419.57 | 243076.60 |
| 181 | 2040-06 | 4946.24 | 526.67 | 4419.57 | 238657.02 |
| 182 | 2040-07 | 4936.66 | 517.09 | 4419.57 | 234237.45 |
| 183 | 2040-08 | 4927.09 | 507.51 | 4419.57 | 229817.87 |
| 184 | 2040-09 | 4917.51 | 497.94 | 4419.57 | 225398.30 |
| 185 | 2040-10 | 4907.94 | 488.36 | 4419.57 | 220978.72 |
| 186 | 2040-11 | 4898.36 | 478.79 | 4419.57 | 216559.15 |
| 187 | 2040-12 | 4888.79 | 469.21 | 4419.57 | 212139.57 |
| 188 | 2041-01 | 4879.21 | 459.64 | 4419.57 | 207720.00 |
| 189 | 2041-02 | 4869.63 | 450.06 | 4419.57 | 203300.43 |
| 190 | 2041-03 | 4860.06 | 440.48 | 4419.57 | 198880.85 |
| 191 | 2041-04 | 4850.48 | 430.91 | 4419.57 | 194461.28 |
| 192 | 2041-05 | 4840.91 | 421.33 | 4419.57 | 190041.70 |
| 193 | 2041-06 | 4831.33 | 411.76 | 4419.57 | 185622.13 |
| 194 | 2041-07 | 4821.76 | 402.18 | 4419.57 | 181202.55 |
| 195 | 2041-08 | 4812.18 | 392.61 | 4419.57 | 176782.98 |
| 196 | 2041-09 | 4802.60 | 383.03 | 4419.57 | 172363.40 |
| 197 | 2041-10 | 4793.03 | 373.45 | 4419.57 | 167943.83 |
| 198 | 2041-11 | 4783.45 | 363.88 | 4419.57 | 163524.26 |
| 199 | 2041-12 | 4773.88 | 354.30 | 4419.57 | 159104.68 |
| 200 | 2042-01 | 4764.30 | 344.73 | 4419.57 | 154685.11 |
| 201 | 2042-02 | 4754.73 | 335.15 | 4419.57 | 150265.53 |
| 202 | 2042-03 | 4745.15 | 325.58 | 4419.57 | 145845.96 |
| 203 | 2042-04 | 4735.57 | 316.00 | 4419.57 | 141426.38 |
| 204 | 2042-05 | 4726.00 | 306.42 | 4419.57 | 137006.81 |
| 205 | 2042-06 | 4716.42 | 296.85 | 4419.57 | 132587.23 |
| 206 | 2042-07 | 4706.85 | 287.27 | 4419.57 | 128167.66 |
| 207 | 2042-08 | 4697.27 | 277.70 | 4419.57 | 123748.09 |
| 208 | 2042-09 | 4687.70 | 268.12 | 4419.57 | 119328.51 |
| 209 | 2042-10 | 4678.12 | 258.55 | 4419.57 | 114908.94 |
| 210 | 2042-11 | 4668.54 | 248.97 | 4419.57 | 110489.36 |
| 211 | 2042-12 | 4658.97 | 239.39 | 4419.57 | 106069.79 |
| 212 | 2043-01 | 4649.39 | 229.82 | 4419.57 | 101650.21 |
| 213 | 2043-02 | 4639.82 | 220.24 | 4419.57 | 97230.64 |
| 214 | 2043-03 | 4630.24 | 210.67 | 4419.57 | 92811.06 |
| 215 | 2043-04 | 4620.67 | 201.09 | 4419.57 | 88391.49 |
| 216 | 2043-05 | 4611.09 | 191.51 | 4419.57 | 83971.91 |
| 217 | 2043-06 | 4601.51 | 181.94 | 4419.57 | 79552.34 |
| 218 | 2043-07 | 4591.94 | 172.36 | 4419.57 | 75132.77 |
| 219 | 2043-08 | 4582.36 | 162.79 | 4419.57 | 70713.19 |
| 220 | 2043-09 | 4572.79 | 153.21 | 4419.57 | 66293.62 |
| 221 | 2043-10 | 4563.21 | 143.64 | 4419.57 | 61874.04 |
| 222 | 2043-11 | 4553.63 | 134.06 | 4419.57 | 57454.47 |
| 223 | 2043-12 | 4544.06 | 124.48 | 4419.57 | 53034.89 |
| 224 | 2044-01 | 4534.48 | 114.91 | 4419.57 | 48615.32 |
| 225 | 2044-02 | 4524.91 | 105.33 | 4419.57 | 44195.74 |
| 226 | 2044-03 | 4515.33 | 95.76 | 4419.57 | 39776.17 |
| 227 | 2044-04 | 4505.76 | 86.18 | 4419.57 | 35356.60 |
| 228 | 2044-05 | 4496.18 | 76.61 | 4419.57 | 30937.02 |
| 229 | 2044-06 | 4486.60 | 67.03 | 4419.57 | 26517.45 |
| 230 | 2044-07 | 4477.03 | 57.45 | 4419.57 | 22097.87 |
| 231 | 2044-08 | 4467.45 | 47.88 | 4419.57 | 17678.30 |
| 232 | 2044-09 | 4457.88 | 38.30 | 4419.57 | 13258.72 |
| 233 | 2044-10 | 4448.30 | 28.73 | 4419.57 | 8839.15 |
| 234 | 2044-11 | 4438.73 | 19.15 | 4419.57 | 4419.57 |
| 235 | 2044-12 | 4429.15 | 9.58 | 4419.57 | 0.00 |