贷款185.37万（商业贷款）房贷，还款19年8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：185.37万
还款月数：19年8个月
每月还款：10735.03元
利息总额：67.97万
本息合计：253.35万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 10735.03 | 5175.04 | 5559.99 | 1848184.01 |
| 2 | 2024-11 | 10735.03 | 5159.51 | 5575.51 | 1842608.50 |
| 3 | 2024-12 | 10735.03 | 5143.95 | 5591.08 | 1837017.42 |
| 4 | 2025-01 | 10735.03 | 5128.34 | 5606.69 | 1831410.73 |
| 5 | 2025-02 | 10735.03 | 5112.69 | 5622.34 | 1825788.40 |
| 6 | 2025-03 | 10735.03 | 5096.99 | 5638.03 | 1820150.36 |
| 7 | 2025-04 | 10735.03 | 5081.25 | 5653.77 | 1814496.59 |
| 8 | 2025-05 | 10735.03 | 5065.47 | 5669.56 | 1808827.03 |
| 9 | 2025-06 | 10735.03 | 5049.64 | 5685.38 | 1803141.65 |
| 10 | 2025-07 | 10735.03 | 5033.77 | 5701.26 | 1797440.39 |
| 11 | 2025-08 | 10735.03 | 5017.85 | 5717.17 | 1791723.22 |
| 12 | 2025-09 | 10735.03 | 5001.89 | 5733.13 | 1785990.09 |
| 13 | 2025-10 | 10735.03 | 4985.89 | 5749.14 | 1780240.95 |
| 14 | 2025-11 | 10735.03 | 4969.84 | 5765.19 | 1774475.77 |
| 15 | 2025-12 | 10735.03 | 4953.74 | 5781.28 | 1768694.49 |
| 16 | 2026-01 | 10735.03 | 4937.61 | 5797.42 | 1762897.06 |
| 17 | 2026-02 | 10735.03 | 4921.42 | 5813.61 | 1757083.46 |
| 18 | 2026-03 | 10735.03 | 4905.19 | 5829.83 | 1751253.62 |
| 19 | 2026-04 | 10735.03 | 4888.92 | 5846.11 | 1745407.52 |
| 20 | 2026-05 | 10735.03 | 4872.60 | 5862.43 | 1739545.09 |
| 21 | 2026-06 | 10735.03 | 4856.23 | 5878.80 | 1733666.29 |
| 22 | 2026-07 | 10735.03 | 4839.82 | 5895.21 | 1727771.08 |
| 23 | 2026-08 | 10735.03 | 4823.36 | 5911.67 | 1721859.42 |
| 24 | 2026-09 | 10735.03 | 4806.86 | 5928.17 | 1715931.25 |
| 25 | 2026-10 | 10735.03 | 4790.31 | 5944.72 | 1709986.53 |
| 26 | 2026-11 | 10735.03 | 4773.71 | 5961.31 | 1704025.22 |
| 27 | 2026-12 | 10735.03 | 4757.07 | 5977.96 | 1698047.26 |
| 28 | 2027-01 | 10735.03 | 4740.38 | 5994.64 | 1692052.62 |
| 29 | 2027-02 | 10735.03 | 4723.65 | 6011.38 | 1686041.24 |
| 30 | 2027-03 | 10735.03 | 4706.87 | 6028.16 | 1680013.08 |
| 31 | 2027-04 | 10735.03 | 4690.04 | 6044.99 | 1673968.09 |
| 32 | 2027-05 | 10735.03 | 4673.16 | 6061.87 | 1667906.22 |
| 33 | 2027-06 | 10735.03 | 4656.24 | 6078.79 | 1661827.43 |
| 34 | 2027-07 | 10735.03 | 4639.27 | 6095.76 | 1655731.68 |
| 35 | 2027-08 | 10735.03 | 4622.25 | 6112.78 | 1649618.90 |
| 36 | 2027-09 | 10735.03 | 4605.19 | 6129.84 | 1643489.06 |
| 37 | 2027-10 | 10735.03 | 4588.07 | 6146.95 | 1637342.11 |
| 38 | 2027-11 | 10735.03 | 4570.91 | 6164.11 | 1631178.00 |
| 39 | 2027-12 | 10735.03 | 4553.71 | 6181.32 | 1624996.68 |
| 40 | 2028-01 | 10735.03 | 4536.45 | 6198.58 | 1618798.10 |
| 41 | 2028-02 | 10735.03 | 4519.14 | 6215.88 | 1612582.22 |
| 42 | 2028-03 | 10735.03 | 4501.79 | 6233.23 | 1606348.98 |
| 43 | 2028-04 | 10735.03 | 4484.39 | 6250.64 | 1600098.35 |
| 44 | 2028-05 | 10735.03 | 4466.94 | 6268.08 | 1593830.26 |
| 45 | 2028-06 | 10735.03 | 4449.44 | 6285.58 | 1587544.68 |
| 46 | 2028-07 | 10735.03 | 4431.90 | 6303.13 | 1581241.55 |
| 47 | 2028-08 | 10735.03 | 4414.30 | 6320.73 | 1574920.82 |
| 48 | 2028-09 | 10735.03 | 4396.65 | 6338.37 | 1568582.45 |
| 49 | 2028-10 | 10735.03 | 4378.96 | 6356.07 | 1562226.38 |
| 50 | 2028-11 | 10735.03 | 4361.22 | 6373.81 | 1555852.57 |
| 51 | 2028-12 | 10735.03 | 4343.42 | 6391.60 | 1549460.97 |
| 52 | 2029-01 | 10735.03 | 4325.58 | 6409.45 | 1543051.52 |
| 53 | 2029-02 | 10735.03 | 4307.69 | 6427.34 | 1536624.18 |
| 54 | 2029-03 | 10735.03 | 4289.74 | 6445.28 | 1530178.90 |
| 55 | 2029-04 | 10735.03 | 4271.75 | 6463.28 | 1523715.62 |
| 56 | 2029-05 | 10735.03 | 4253.71 | 6481.32 | 1517234.30 |
| 57 | 2029-06 | 10735.03 | 4235.61 | 6499.41 | 1510734.89 |
| 58 | 2029-07 | 10735.03 | 4217.47 | 6517.56 | 1504217.33 |
| 59 | 2029-08 | 10735.03 | 4199.27 | 6535.75 | 1497681.58 |
| 60 | 2029-09 | 10735.03 | 4181.03 | 6554.00 | 1491127.58 |
| 61 | 2029-10 | 10735.03 | 4162.73 | 6572.29 | 1484555.28 |
| 62 | 2029-11 | 10735.03 | 4144.38 | 6590.64 | 1477964.64 |
| 63 | 2029-12 | 10735.03 | 4125.98 | 6609.04 | 1471355.60 |
| 64 | 2030-01 | 10735.03 | 4107.53 | 6627.49 | 1464728.11 |
| 65 | 2030-02 | 10735.03 | 4089.03 | 6645.99 | 1458082.11 |
| 66 | 2030-03 | 10735.03 | 4070.48 | 6664.55 | 1451417.57 |
| 67 | 2030-04 | 10735.03 | 4051.87 | 6683.15 | 1444734.42 |
| 68 | 2030-05 | 10735.03 | 4033.22 | 6701.81 | 1438032.61 |
| 69 | 2030-06 | 10735.03 | 4014.51 | 6720.52 | 1431312.09 |
| 70 | 2030-07 | 10735.03 | 3995.75 | 6739.28 | 1424572.81 |
| 71 | 2030-08 | 10735.03 | 3976.93 | 6758.09 | 1417814.71 |
| 72 | 2030-09 | 10735.03 | 3958.07 | 6776.96 | 1411037.75 |
| 73 | 2030-10 | 10735.03 | 3939.15 | 6795.88 | 1404241.88 |
| 74 | 2030-11 | 10735.03 | 3920.18 | 6814.85 | 1397427.02 |
| 75 | 2030-12 | 10735.03 | 3901.15 | 6833.88 | 1390593.15 |
| 76 | 2031-01 | 10735.03 | 3882.07 | 6852.95 | 1383740.20 |
| 77 | 2031-02 | 10735.03 | 3862.94 | 6872.08 | 1376868.11 |
| 78 | 2031-03 | 10735.03 | 3843.76 | 6891.27 | 1369976.84 |
| 79 | 2031-04 | 10735.03 | 3824.52 | 6910.51 | 1363066.33 |
| 80 | 2031-05 | 10735.03 | 3805.23 | 6929.80 | 1356136.53 |
| 81 | 2031-06 | 10735.03 | 3785.88 | 6949.14 | 1349187.39 |
| 82 | 2031-07 | 10735.03 | 3766.48 | 6968.54 | 1342218.85 |
| 83 | 2031-08 | 10735.03 | 3747.03 | 6988.00 | 1335230.85 |
| 84 | 2031-09 | 10735.03 | 3727.52 | 7007.51 | 1328223.34 |
| 85 | 2031-10 | 10735.03 | 3707.96 | 7027.07 | 1321196.27 |
| 86 | 2031-11 | 10735.03 | 3688.34 | 7046.69 | 1314149.58 |
| 87 | 2031-12 | 10735.03 | 3668.67 | 7066.36 | 1307083.23 |
| 88 | 2032-01 | 10735.03 | 3648.94 | 7086.09 | 1299997.14 |
| 89 | 2032-02 | 10735.03 | 3629.16 | 7105.87 | 1292891.27 |
| 90 | 2032-03 | 10735.03 | 3609.32 | 7125.70 | 1285765.57 |
| 91 | 2032-04 | 10735.03 | 3589.43 | 7145.60 | 1278619.97 |
| 92 | 2032-05 | 10735.03 | 3569.48 | 7165.55 | 1271454.43 |
| 93 | 2032-06 | 10735.03 | 3549.48 | 7185.55 | 1264268.88 |
| 94 | 2032-07 | 10735.03 | 3529.42 | 7205.61 | 1257063.27 |
| 95 | 2032-08 | 10735.03 | 3509.30 | 7225.72 | 1249837.54 |
| 96 | 2032-09 | 10735.03 | 3489.13 | 7245.90 | 1242591.65 |
| 97 | 2032-10 | 10735.03 | 3468.90 | 7266.12 | 1235325.52 |
| 98 | 2032-11 | 10735.03 | 3448.62 | 7286.41 | 1228039.11 |
| 99 | 2032-12 | 10735.03 | 3428.28 | 7306.75 | 1220732.36 |
| 100 | 2033-01 | 10735.03 | 3407.88 | 7327.15 | 1213405.22 |
| 101 | 2033-02 | 10735.03 | 3387.42 | 7347.60 | 1206057.61 |
| 102 | 2033-03 | 10735.03 | 3366.91 | 7368.12 | 1198689.50 |
| 103 | 2033-04 | 10735.03 | 3346.34 | 7388.68 | 1191300.81 |
| 104 | 2033-05 | 10735.03 | 3325.71 | 7409.31 | 1183891.50 |
| 105 | 2033-06 | 10735.03 | 3305.03 | 7430.00 | 1176461.51 |
| 106 | 2033-07 | 10735.03 | 3284.29 | 7450.74 | 1169010.77 |
| 107 | 2033-08 | 10735.03 | 3263.49 | 7471.54 | 1161539.23 |
| 108 | 2033-09 | 10735.03 | 3242.63 | 7492.40 | 1154046.84 |
| 109 | 2033-10 | 10735.03 | 3221.71 | 7513.31 | 1146533.52 |
| 110 | 2033-11 | 10735.03 | 3200.74 | 7534.29 | 1138999.24 |
| 111 | 2033-12 | 10735.03 | 3179.71 | 7555.32 | 1131443.92 |
| 112 | 2034-01 | 10735.03 | 3158.61 | 7576.41 | 1123867.51 |
| 113 | 2034-02 | 10735.03 | 3137.46 | 7597.56 | 1116269.94 |
| 114 | 2034-03 | 10735.03 | 3116.25 | 7618.77 | 1108651.17 |
| 115 | 2034-04 | 10735.03 | 3094.98 | 7640.04 | 1101011.13 |
| 116 | 2034-05 | 10735.03 | 3073.66 | 7661.37 | 1093349.76 |
| 117 | 2034-06 | 10735.03 | 3052.27 | 7682.76 | 1085667.00 |
| 118 | 2034-07 | 10735.03 | 3030.82 | 7704.21 | 1077962.80 |
| 119 | 2034-08 | 10735.03 | 3009.31 | 7725.71 | 1070237.08 |
| 120 | 2034-09 | 10735.03 | 2987.75 | 7747.28 | 1062489.80 |
| 121 | 2034-10 | 10735.03 | 2966.12 | 7768.91 | 1054720.89 |
| 122 | 2034-11 | 10735.03 | 2944.43 | 7790.60 | 1046930.30 |
| 123 | 2034-12 | 10735.03 | 2922.68 | 7812.35 | 1039117.95 |
| 124 | 2035-01 | 10735.03 | 2900.87 | 7834.16 | 1031283.79 |
| 125 | 2035-02 | 10735.03 | 2879.00 | 7856.03 | 1023427.77 |
| 126 | 2035-03 | 10735.03 | 2857.07 | 7877.96 | 1015549.81 |
| 127 | 2035-04 | 10735.03 | 2835.08 | 7899.95 | 1007649.86 |
| 128 | 2035-05 | 10735.03 | 2813.02 | 7922.00 | 999727.86 |
| 129 | 2035-06 | 10735.03 | 2790.91 | 7944.12 | 991783.74 |
| 130 | 2035-07 | 10735.03 | 2768.73 | 7966.30 | 983817.44 |
| 131 | 2035-08 | 10735.03 | 2746.49 | 7988.54 | 975828.91 |
| 132 | 2035-09 | 10735.03 | 2724.19 | 8010.84 | 967818.07 |
| 133 | 2035-10 | 10735.03 | 2701.83 | 8033.20 | 959784.87 |
| 134 | 2035-11 | 10735.03 | 2679.40 | 8055.63 | 951729.24 |
| 135 | 2035-12 | 10735.03 | 2656.91 | 8078.12 | 943651.13 |
| 136 | 2036-01 | 10735.03 | 2634.36 | 8100.67 | 935550.46 |
| 137 | 2036-02 | 10735.03 | 2611.75 | 8123.28 | 927427.18 |
| 138 | 2036-03 | 10735.03 | 2589.07 | 8145.96 | 919281.22 |
| 139 | 2036-04 | 10735.03 | 2566.33 | 8168.70 | 911112.52 |
| 140 | 2036-05 | 10735.03 | 2543.52 | 8191.50 | 902921.02 |
| 141 | 2036-06 | 10735.03 | 2520.65 | 8214.37 | 894706.65 |
| 142 | 2036-07 | 10735.03 | 2497.72 | 8237.30 | 886469.34 |
| 143 | 2036-08 | 10735.03 | 2474.73 | 8260.30 | 878209.05 |
| 144 | 2036-09 | 10735.03 | 2451.67 | 8283.36 | 869925.69 |
| 145 | 2036-10 | 10735.03 | 2428.54 | 8306.48 | 861619.20 |
| 146 | 2036-11 | 10735.03 | 2405.35 | 8329.67 | 853289.53 |
| 147 | 2036-12 | 10735.03 | 2382.10 | 8352.93 | 844936.60 |
| 148 | 2037-01 | 10735.03 | 2358.78 | 8376.24 | 836560.36 |
| 149 | 2037-02 | 10735.03 | 2335.40 | 8399.63 | 828160.73 |
| 150 | 2037-03 | 10735.03 | 2311.95 | 8423.08 | 819737.65 |
| 151 | 2037-04 | 10735.03 | 2288.43 | 8446.59 | 811291.06 |
| 152 | 2037-05 | 10735.03 | 2264.85 | 8470.17 | 802820.89 |
| 153 | 2037-06 | 10735.03 | 2241.21 | 8493.82 | 794327.07 |
| 154 | 2037-07 | 10735.03 | 2217.50 | 8517.53 | 785809.54 |
| 155 | 2037-08 | 10735.03 | 2193.72 | 8541.31 | 777268.24 |
| 156 | 2037-09 | 10735.03 | 2169.87 | 8565.15 | 768703.08 |
| 157 | 2037-10 | 10735.03 | 2145.96 | 8589.06 | 760114.02 |
| 158 | 2037-11 | 10735.03 | 2121.98 | 8613.04 | 751500.98 |
| 159 | 2037-12 | 10735.03 | 2097.94 | 8637.09 | 742863.89 |
| 160 | 2038-01 | 10735.03 | 2073.83 | 8661.20 | 734202.70 |
| 161 | 2038-02 | 10735.03 | 2049.65 | 8685.38 | 725517.32 |
| 162 | 2038-03 | 10735.03 | 2025.40 | 8709.62 | 716807.69 |
| 163 | 2038-04 | 10735.03 | 2001.09 | 8733.94 | 708073.76 |
| 164 | 2038-05 | 10735.03 | 1976.71 | 8758.32 | 699315.44 |
| 165 | 2038-06 | 10735.03 | 1952.26 | 8782.77 | 690532.67 |
| 166 | 2038-07 | 10735.03 | 1927.74 | 8807.29 | 681725.38 |
| 167 | 2038-08 | 10735.03 | 1903.15 | 8831.88 | 672893.50 |
| 168 | 2038-09 | 10735.03 | 1878.49 | 8856.53 | 664036.97 |
| 169 | 2038-10 | 10735.03 | 1853.77 | 8881.26 | 655155.71 |
| 170 | 2038-11 | 10735.03 | 1828.98 | 8906.05 | 646249.66 |
| 171 | 2038-12 | 10735.03 | 1804.11 | 8930.91 | 637318.75 |
| 172 | 2039-01 | 10735.03 | 1779.18 | 8955.84 | 628362.91 |
| 173 | 2039-02 | 10735.03 | 1754.18 | 8980.85 | 619382.06 |
| 174 | 2039-03 | 10735.03 | 1729.11 | 9005.92 | 610376.14 |
| 175 | 2039-04 | 10735.03 | 1703.97 | 9031.06 | 601345.08 |
| 176 | 2039-05 | 10735.03 | 1678.76 | 9056.27 | 592288.81 |
| 177 | 2039-06 | 10735.03 | 1653.47 | 9081.55 | 583207.26 |
| 178 | 2039-07 | 10735.03 | 1628.12 | 9106.91 | 574100.35 |
| 179 | 2039-08 | 10735.03 | 1602.70 | 9132.33 | 564968.02 |
| 180 | 2039-09 | 10735.03 | 1577.20 | 9157.82 | 555810.20 |
| 181 | 2039-10 | 10735.03 | 1551.64 | 9183.39 | 546626.81 |
| 182 | 2039-11 | 10735.03 | 1526.00 | 9209.03 | 537417.79 |
| 183 | 2039-12 | 10735.03 | 1500.29 | 9234.73 | 528183.05 |
| 184 | 2040-01 | 10735.03 | 1474.51 | 9260.52 | 518922.54 |
| 185 | 2040-02 | 10735.03 | 1448.66 | 9286.37 | 509636.17 |
| 186 | 2040-03 | 10735.03 | 1422.73 | 9312.29 | 500323.88 |
| 187 | 2040-04 | 10735.03 | 1396.74 | 9338.29 | 490985.59 |
| 188 | 2040-05 | 10735.03 | 1370.67 | 9364.36 | 481621.23 |
| 189 | 2040-06 | 10735.03 | 1344.53 | 9390.50 | 472230.73 |
| 190 | 2040-07 | 10735.03 | 1318.31 | 9416.72 | 462814.01 |
| 191 | 2040-08 | 10735.03 | 1292.02 | 9443.00 | 453371.01 |
| 192 | 2040-09 | 10735.03 | 1265.66 | 9469.37 | 443901.65 |
| 193 | 2040-10 | 10735.03 | 1239.23 | 9495.80 | 434405.85 |
| 194 | 2040-11 | 10735.03 | 1212.72 | 9522.31 | 424883.54 |
| 195 | 2040-12 | 10735.03 | 1186.13 | 9548.89 | 415334.64 |
| 196 | 2041-01 | 10735.03 | 1159.48 | 9575.55 | 405759.09 |
| 197 | 2041-02 | 10735.03 | 1132.74 | 9602.28 | 396156.81 |
| 198 | 2041-03 | 10735.03 | 1105.94 | 9629.09 | 386527.72 |
| 199 | 2041-04 | 10735.03 | 1079.06 | 9655.97 | 376871.75 |
| 200 | 2041-05 | 10735.03 | 1052.10 | 9682.93 | 367188.83 |
| 201 | 2041-06 | 10735.03 | 1025.07 | 9709.96 | 357478.87 |
| 202 | 2041-07 | 10735.03 | 997.96 | 9737.06 | 347741.81 |
| 203 | 2041-08 | 10735.03 | 970.78 | 9764.25 | 337977.56 |
| 204 | 2041-09 | 10735.03 | 943.52 | 9791.51 | 328186.05 |
| 205 | 2041-10 | 10735.03 | 916.19 | 9818.84 | 318367.21 |
| 206 | 2041-11 | 10735.03 | 888.78 | 9846.25 | 308520.96 |
| 207 | 2041-12 | 10735.03 | 861.29 | 9873.74 | 298647.22 |
| 208 | 2042-01 | 10735.03 | 833.72 | 9901.30 | 288745.92 |
| 209 | 2042-02 | 10735.03 | 806.08 | 9928.94 | 278816.98 |
| 210 | 2042-03 | 10735.03 | 778.36 | 9956.66 | 268860.32 |
| 211 | 2042-04 | 10735.03 | 750.57 | 9984.46 | 258875.86 |
| 212 | 2042-05 | 10735.03 | 722.70 | 10012.33 | 248863.53 |
| 213 | 2042-06 | 10735.03 | 694.74 | 10040.28 | 238823.25 |
| 214 | 2042-07 | 10735.03 | 666.71 | 10068.31 | 228754.93 |
| 215 | 2042-08 | 10735.03 | 638.61 | 10096.42 | 218658.52 |
| 216 | 2042-09 | 10735.03 | 610.42 | 10124.60 | 208533.91 |
| 217 | 2042-10 | 10735.03 | 582.16 | 10152.87 | 198381.04 |
| 218 | 2042-11 | 10735.03 | 553.81 | 10181.21 | 188199.83 |
| 219 | 2042-12 | 10735.03 | 525.39 | 10209.63 | 177990.20 |
| 220 | 2043-01 | 10735.03 | 496.89 | 10238.14 | 167752.06 |
| 221 | 2043-02 | 10735.03 | 468.31 | 10266.72 | 157485.34 |
| 222 | 2043-03 | 10735.03 | 439.65 | 10295.38 | 147189.96 |
| 223 | 2043-04 | 10735.03 | 410.91 | 10324.12 | 136865.84 |
| 224 | 2043-05 | 10735.03 | 382.08 | 10352.94 | 126512.90 |
| 225 | 2043-06 | 10735.03 | 353.18 | 10381.84 | 116131.05 |
| 226 | 2043-07 | 10735.03 | 324.20 | 10410.83 | 105720.23 |
| 227 | 2043-08 | 10735.03 | 295.14 | 10439.89 | 95280.34 |
| 228 | 2043-09 | 10735.03 | 265.99 | 10469.04 | 84811.30 |
| 229 | 2043-10 | 10735.03 | 236.76 | 10498.26 | 74313.04 |
| 230 | 2043-11 | 10735.03 | 207.46 | 10527.57 | 63785.47 |
| 231 | 2043-12 | 10735.03 | 178.07 | 10556.96 | 53228.51 |
| 232 | 2044-01 | 10735.03 | 148.60 | 10586.43 | 42642.08 |
| 233 | 2044-02 | 10735.03 | 119.04 | 10615.98 | 32026.10 |
| 234 | 2044-03 | 10735.03 | 89.41 | 10645.62 | 21380.48 |
| 235 | 2044-04 | 10735.03 | 59.69 | 10675.34 | 10705.14 |
| 236 | 2044-05 | 10735.03 | 29.89 | 10705.14 | 0.00 |
等额本金还款方式：
贷款总额：185.37万
还款月数：19年8个月
首月还款：13029.88元
每月递减：21.93元
利息总额：61.32万
本息合计：246.7万
节省利息：66480.46元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 13029.88 | 5175.04 | 7854.85 | 1845889.15 |
| 2 | 2024-11 | 13007.95 | 5153.11 | 7854.85 | 1838034.31 |
| 3 | 2024-12 | 12986.03 | 5131.18 | 7854.85 | 1830179.46 |
| 4 | 2025-01 | 12964.10 | 5109.25 | 7854.85 | 1822324.61 |
| 5 | 2025-02 | 12942.17 | 5087.32 | 7854.85 | 1814469.76 |
| 6 | 2025-03 | 12920.24 | 5065.39 | 7854.85 | 1806614.92 |
| 7 | 2025-04 | 12898.31 | 5043.47 | 7854.85 | 1798760.07 |
| 8 | 2025-05 | 12876.39 | 5021.54 | 7854.85 | 1790905.22 |
| 9 | 2025-06 | 12854.46 | 4999.61 | 7854.85 | 1783050.37 |
| 10 | 2025-07 | 12832.53 | 4977.68 | 7854.85 | 1775195.53 |
| 11 | 2025-08 | 12810.60 | 4955.75 | 7854.85 | 1767340.68 |
| 12 | 2025-09 | 12788.67 | 4933.83 | 7854.85 | 1759485.83 |
| 13 | 2025-10 | 12766.75 | 4911.90 | 7854.85 | 1751630.98 |
| 14 | 2025-11 | 12744.82 | 4889.97 | 7854.85 | 1743776.14 |
| 15 | 2025-12 | 12722.89 | 4868.04 | 7854.85 | 1735921.29 |
| 16 | 2026-01 | 12700.96 | 4846.11 | 7854.85 | 1728066.44 |
| 17 | 2026-02 | 12679.03 | 4824.19 | 7854.85 | 1720211.59 |
| 18 | 2026-03 | 12657.10 | 4802.26 | 7854.85 | 1712356.75 |
| 19 | 2026-04 | 12635.18 | 4780.33 | 7854.85 | 1704501.90 |
| 20 | 2026-05 | 12613.25 | 4758.40 | 7854.85 | 1696647.05 |
| 21 | 2026-06 | 12591.32 | 4736.47 | 7854.85 | 1688792.20 |
| 22 | 2026-07 | 12569.39 | 4714.54 | 7854.85 | 1680937.36 |
| 23 | 2026-08 | 12547.46 | 4692.62 | 7854.85 | 1673082.51 |
| 24 | 2026-09 | 12525.54 | 4670.69 | 7854.85 | 1665227.66 |
| 25 | 2026-10 | 12503.61 | 4648.76 | 7854.85 | 1657372.81 |
| 26 | 2026-11 | 12481.68 | 4626.83 | 7854.85 | 1649517.97 |
| 27 | 2026-12 | 12459.75 | 4604.90 | 7854.85 | 1641663.12 |
| 28 | 2027-01 | 12437.82 | 4582.98 | 7854.85 | 1633808.27 |
| 29 | 2027-02 | 12415.90 | 4561.05 | 7854.85 | 1625953.42 |
| 30 | 2027-03 | 12393.97 | 4539.12 | 7854.85 | 1618098.58 |
| 31 | 2027-04 | 12372.04 | 4517.19 | 7854.85 | 1610243.73 |
| 32 | 2027-05 | 12350.11 | 4495.26 | 7854.85 | 1602388.88 |
| 33 | 2027-06 | 12328.18 | 4473.34 | 7854.85 | 1594534.03 |
| 34 | 2027-07 | 12306.25 | 4451.41 | 7854.85 | 1586679.19 |
| 35 | 2027-08 | 12284.33 | 4429.48 | 7854.85 | 1578824.34 |
| 36 | 2027-09 | 12262.40 | 4407.55 | 7854.85 | 1570969.49 |
| 37 | 2027-10 | 12240.47 | 4385.62 | 7854.85 | 1563114.64 |
| 38 | 2027-11 | 12218.54 | 4363.70 | 7854.85 | 1555259.80 |
| 39 | 2027-12 | 12196.61 | 4341.77 | 7854.85 | 1547404.95 |
| 40 | 2028-01 | 12174.69 | 4319.84 | 7854.85 | 1539550.10 |
| 41 | 2028-02 | 12152.76 | 4297.91 | 7854.85 | 1531695.25 |
| 42 | 2028-03 | 12130.83 | 4275.98 | 7854.85 | 1523840.41 |
| 43 | 2028-04 | 12108.90 | 4254.05 | 7854.85 | 1515985.56 |
| 44 | 2028-05 | 12086.97 | 4232.13 | 7854.85 | 1508130.71 |
| 45 | 2028-06 | 12065.05 | 4210.20 | 7854.85 | 1500275.86 |
| 46 | 2028-07 | 12043.12 | 4188.27 | 7854.85 | 1492421.02 |
| 47 | 2028-08 | 12021.19 | 4166.34 | 7854.85 | 1484566.17 |
| 48 | 2028-09 | 11999.26 | 4144.41 | 7854.85 | 1476711.32 |
| 49 | 2028-10 | 11977.33 | 4122.49 | 7854.85 | 1468856.47 |
| 50 | 2028-11 | 11955.41 | 4100.56 | 7854.85 | 1461001.63 |
| 51 | 2028-12 | 11933.48 | 4078.63 | 7854.85 | 1453146.78 |
| 52 | 2029-01 | 11911.55 | 4056.70 | 7854.85 | 1445291.93 |
| 53 | 2029-02 | 11889.62 | 4034.77 | 7854.85 | 1437437.08 |
| 54 | 2029-03 | 11867.69 | 4012.85 | 7854.85 | 1429582.24 |
| 55 | 2029-04 | 11845.76 | 3990.92 | 7854.85 | 1421727.39 |
| 56 | 2029-05 | 11823.84 | 3968.99 | 7854.85 | 1413872.54 |
| 57 | 2029-06 | 11801.91 | 3947.06 | 7854.85 | 1406017.69 |
| 58 | 2029-07 | 11779.98 | 3925.13 | 7854.85 | 1398162.85 |
| 59 | 2029-08 | 11758.05 | 3903.20 | 7854.85 | 1390308.00 |
| 60 | 2029-09 | 11736.12 | 3881.28 | 7854.85 | 1382453.15 |
| 61 | 2029-10 | 11714.20 | 3859.35 | 7854.85 | 1374598.31 |
| 62 | 2029-11 | 11692.27 | 3837.42 | 7854.85 | 1366743.46 |
| 63 | 2029-12 | 11670.34 | 3815.49 | 7854.85 | 1358888.61 |
| 64 | 2030-01 | 11648.41 | 3793.56 | 7854.85 | 1351033.76 |
| 65 | 2030-02 | 11626.48 | 3771.64 | 7854.85 | 1343178.92 |
| 66 | 2030-03 | 11604.56 | 3749.71 | 7854.85 | 1335324.07 |
| 67 | 2030-04 | 11582.63 | 3727.78 | 7854.85 | 1327469.22 |
| 68 | 2030-05 | 11560.70 | 3705.85 | 7854.85 | 1319614.37 |
| 69 | 2030-06 | 11538.77 | 3683.92 | 7854.85 | 1311759.53 |
| 70 | 2030-07 | 11516.84 | 3662.00 | 7854.85 | 1303904.68 |
| 71 | 2030-08 | 11494.91 | 3640.07 | 7854.85 | 1296049.83 |
| 72 | 2030-09 | 11472.99 | 3618.14 | 7854.85 | 1288194.98 |
| 73 | 2030-10 | 11451.06 | 3596.21 | 7854.85 | 1280340.14 |
| 74 | 2030-11 | 11429.13 | 3574.28 | 7854.85 | 1272485.29 |
| 75 | 2030-12 | 11407.20 | 3552.35 | 7854.85 | 1264630.44 |
| 76 | 2031-01 | 11385.27 | 3530.43 | 7854.85 | 1256775.59 |
| 77 | 2031-02 | 11363.35 | 3508.50 | 7854.85 | 1248920.75 |
| 78 | 2031-03 | 11341.42 | 3486.57 | 7854.85 | 1241065.90 |
| 79 | 2031-04 | 11319.49 | 3464.64 | 7854.85 | 1233211.05 |
| 80 | 2031-05 | 11297.56 | 3442.71 | 7854.85 | 1225356.20 |
| 81 | 2031-06 | 11275.63 | 3420.79 | 7854.85 | 1217501.36 |
| 82 | 2031-07 | 11253.71 | 3398.86 | 7854.85 | 1209646.51 |
| 83 | 2031-08 | 11231.78 | 3376.93 | 7854.85 | 1201791.66 |
| 84 | 2031-09 | 11209.85 | 3355.00 | 7854.85 | 1193936.81 |
| 85 | 2031-10 | 11187.92 | 3333.07 | 7854.85 | 1186081.97 |
| 86 | 2031-11 | 11165.99 | 3311.15 | 7854.85 | 1178227.12 |
| 87 | 2031-12 | 11144.06 | 3289.22 | 7854.85 | 1170372.27 |
| 88 | 2032-01 | 11122.14 | 3267.29 | 7854.85 | 1162517.42 |
| 89 | 2032-02 | 11100.21 | 3245.36 | 7854.85 | 1154662.58 |
| 90 | 2032-03 | 11078.28 | 3223.43 | 7854.85 | 1146807.73 |
| 91 | 2032-04 | 11056.35 | 3201.50 | 7854.85 | 1138952.88 |
| 92 | 2032-05 | 11034.42 | 3179.58 | 7854.85 | 1131098.03 |
| 93 | 2032-06 | 11012.50 | 3157.65 | 7854.85 | 1123243.19 |
| 94 | 2032-07 | 10990.57 | 3135.72 | 7854.85 | 1115388.34 |
| 95 | 2032-08 | 10968.64 | 3113.79 | 7854.85 | 1107533.49 |
| 96 | 2032-09 | 10946.71 | 3091.86 | 7854.85 | 1099678.64 |
| 97 | 2032-10 | 10924.78 | 3069.94 | 7854.85 | 1091823.80 |
| 98 | 2032-11 | 10902.86 | 3048.01 | 7854.85 | 1083968.95 |
| 99 | 2032-12 | 10880.93 | 3026.08 | 7854.85 | 1076114.10 |
| 100 | 2033-01 | 10859.00 | 3004.15 | 7854.85 | 1068259.25 |
| 101 | 2033-02 | 10837.07 | 2982.22 | 7854.85 | 1060404.41 |
| 102 | 2033-03 | 10815.14 | 2960.30 | 7854.85 | 1052549.56 |
| 103 | 2033-04 | 10793.21 | 2938.37 | 7854.85 | 1044694.71 |
| 104 | 2033-05 | 10771.29 | 2916.44 | 7854.85 | 1036839.86 |
| 105 | 2033-06 | 10749.36 | 2894.51 | 7854.85 | 1028985.02 |
| 106 | 2033-07 | 10727.43 | 2872.58 | 7854.85 | 1021130.17 |
| 107 | 2033-08 | 10705.50 | 2850.66 | 7854.85 | 1013275.32 |
| 108 | 2033-09 | 10683.57 | 2828.73 | 7854.85 | 1005420.47 |
| 109 | 2033-10 | 10661.65 | 2806.80 | 7854.85 | 997565.63 |
| 110 | 2033-11 | 10639.72 | 2784.87 | 7854.85 | 989710.78 |
| 111 | 2033-12 | 10617.79 | 2762.94 | 7854.85 | 981855.93 |
| 112 | 2034-01 | 10595.86 | 2741.01 | 7854.85 | 974001.08 |
| 113 | 2034-02 | 10573.93 | 2719.09 | 7854.85 | 966146.24 |
| 114 | 2034-03 | 10552.01 | 2697.16 | 7854.85 | 958291.39 |
| 115 | 2034-04 | 10530.08 | 2675.23 | 7854.85 | 950436.54 |
| 116 | 2034-05 | 10508.15 | 2653.30 | 7854.85 | 942581.69 |
| 117 | 2034-06 | 10486.22 | 2631.37 | 7854.85 | 934726.85 |
| 118 | 2034-07 | 10464.29 | 2609.45 | 7854.85 | 926872.00 |
| 119 | 2034-08 | 10442.37 | 2587.52 | 7854.85 | 919017.15 |
| 120 | 2034-09 | 10420.44 | 2565.59 | 7854.85 | 911162.31 |
| 121 | 2034-10 | 10398.51 | 2543.66 | 7854.85 | 903307.46 |
| 122 | 2034-11 | 10376.58 | 2521.73 | 7854.85 | 895452.61 |
| 123 | 2034-12 | 10354.65 | 2499.81 | 7854.85 | 887597.76 |
| 124 | 2035-01 | 10332.72 | 2477.88 | 7854.85 | 879742.92 |
| 125 | 2035-02 | 10310.80 | 2455.95 | 7854.85 | 871888.07 |
| 126 | 2035-03 | 10288.87 | 2434.02 | 7854.85 | 864033.22 |
| 127 | 2035-04 | 10266.94 | 2412.09 | 7854.85 | 856178.37 |
| 128 | 2035-05 | 10245.01 | 2390.16 | 7854.85 | 848323.53 |
| 129 | 2035-06 | 10223.08 | 2368.24 | 7854.85 | 840468.68 |
| 130 | 2035-07 | 10201.16 | 2346.31 | 7854.85 | 832613.83 |
| 131 | 2035-08 | 10179.23 | 2324.38 | 7854.85 | 824758.98 |
| 132 | 2035-09 | 10157.30 | 2302.45 | 7854.85 | 816904.14 |
| 133 | 2035-10 | 10135.37 | 2280.52 | 7854.85 | 809049.29 |
| 134 | 2035-11 | 10113.44 | 2258.60 | 7854.85 | 801194.44 |
| 135 | 2035-12 | 10091.52 | 2236.67 | 7854.85 | 793339.59 |
| 136 | 2036-01 | 10069.59 | 2214.74 | 7854.85 | 785484.75 |
| 137 | 2036-02 | 10047.66 | 2192.81 | 7854.85 | 777629.90 |
| 138 | 2036-03 | 10025.73 | 2170.88 | 7854.85 | 769775.05 |
| 139 | 2036-04 | 10003.80 | 2148.96 | 7854.85 | 761920.20 |
| 140 | 2036-05 | 9981.87 | 2127.03 | 7854.85 | 754065.36 |
| 141 | 2036-06 | 9959.95 | 2105.10 | 7854.85 | 746210.51 |
| 142 | 2036-07 | 9938.02 | 2083.17 | 7854.85 | 738355.66 |
| 143 | 2036-08 | 9916.09 | 2061.24 | 7854.85 | 730500.81 |
| 144 | 2036-09 | 9894.16 | 2039.31 | 7854.85 | 722645.97 |
| 145 | 2036-10 | 9872.23 | 2017.39 | 7854.85 | 714791.12 |
| 146 | 2036-11 | 9850.31 | 1995.46 | 7854.85 | 706936.27 |
| 147 | 2036-12 | 9828.38 | 1973.53 | 7854.85 | 699081.42 |
| 148 | 2037-01 | 9806.45 | 1951.60 | 7854.85 | 691226.58 |
| 149 | 2037-02 | 9784.52 | 1929.67 | 7854.85 | 683371.73 |
| 150 | 2037-03 | 9762.59 | 1907.75 | 7854.85 | 675516.88 |
| 151 | 2037-04 | 9740.67 | 1885.82 | 7854.85 | 667662.03 |
| 152 | 2037-05 | 9718.74 | 1863.89 | 7854.85 | 659807.19 |
| 153 | 2037-06 | 9696.81 | 1841.96 | 7854.85 | 651952.34 |
| 154 | 2037-07 | 9674.88 | 1820.03 | 7854.85 | 644097.49 |
| 155 | 2037-08 | 9652.95 | 1798.11 | 7854.85 | 636242.64 |
| 156 | 2037-09 | 9631.02 | 1776.18 | 7854.85 | 628387.80 |
| 157 | 2037-10 | 9609.10 | 1754.25 | 7854.85 | 620532.95 |
| 158 | 2037-11 | 9587.17 | 1732.32 | 7854.85 | 612678.10 |
| 159 | 2037-12 | 9565.24 | 1710.39 | 7854.85 | 604823.25 |
| 160 | 2038-01 | 9543.31 | 1688.46 | 7854.85 | 596968.41 |
| 161 | 2038-02 | 9521.38 | 1666.54 | 7854.85 | 589113.56 |
| 162 | 2038-03 | 9499.46 | 1644.61 | 7854.85 | 581258.71 |
| 163 | 2038-04 | 9477.53 | 1622.68 | 7854.85 | 573403.86 |
| 164 | 2038-05 | 9455.60 | 1600.75 | 7854.85 | 565549.02 |
| 165 | 2038-06 | 9433.67 | 1578.82 | 7854.85 | 557694.17 |
| 166 | 2038-07 | 9411.74 | 1556.90 | 7854.85 | 549839.32 |
| 167 | 2038-08 | 9389.82 | 1534.97 | 7854.85 | 541984.47 |
| 168 | 2038-09 | 9367.89 | 1513.04 | 7854.85 | 534129.63 |
| 169 | 2038-10 | 9345.96 | 1491.11 | 7854.85 | 526274.78 |
| 170 | 2038-11 | 9324.03 | 1469.18 | 7854.85 | 518419.93 |
| 171 | 2038-12 | 9302.10 | 1447.26 | 7854.85 | 510565.08 |
| 172 | 2039-01 | 9280.17 | 1425.33 | 7854.85 | 502710.24 |
| 173 | 2039-02 | 9258.25 | 1403.40 | 7854.85 | 494855.39 |
| 174 | 2039-03 | 9236.32 | 1381.47 | 7854.85 | 487000.54 |
| 175 | 2039-04 | 9214.39 | 1359.54 | 7854.85 | 479145.69 |
| 176 | 2039-05 | 9192.46 | 1337.62 | 7854.85 | 471290.85 |
| 177 | 2039-06 | 9170.53 | 1315.69 | 7854.85 | 463436.00 |
| 178 | 2039-07 | 9148.61 | 1293.76 | 7854.85 | 455581.15 |
| 179 | 2039-08 | 9126.68 | 1271.83 | 7854.85 | 447726.31 |
| 180 | 2039-09 | 9104.75 | 1249.90 | 7854.85 | 439871.46 |
| 181 | 2039-10 | 9082.82 | 1227.97 | 7854.85 | 432016.61 |
| 182 | 2039-11 | 9060.89 | 1206.05 | 7854.85 | 424161.76 |
| 183 | 2039-12 | 9038.97 | 1184.12 | 7854.85 | 416306.92 |
| 184 | 2040-01 | 9017.04 | 1162.19 | 7854.85 | 408452.07 |
| 185 | 2040-02 | 8995.11 | 1140.26 | 7854.85 | 400597.22 |
| 186 | 2040-03 | 8973.18 | 1118.33 | 7854.85 | 392742.37 |
| 187 | 2040-04 | 8951.25 | 1096.41 | 7854.85 | 384887.53 |
| 188 | 2040-05 | 8929.33 | 1074.48 | 7854.85 | 377032.68 |
| 189 | 2040-06 | 8907.40 | 1052.55 | 7854.85 | 369177.83 |
| 190 | 2040-07 | 8885.47 | 1030.62 | 7854.85 | 361322.98 |
| 191 | 2040-08 | 8863.54 | 1008.69 | 7854.85 | 353468.14 |
| 192 | 2040-09 | 8841.61 | 986.77 | 7854.85 | 345613.29 |
| 193 | 2040-10 | 8819.68 | 964.84 | 7854.85 | 337758.44 |
| 194 | 2040-11 | 8797.76 | 942.91 | 7854.85 | 329903.59 |
| 195 | 2040-12 | 8775.83 | 920.98 | 7854.85 | 322048.75 |
| 196 | 2041-01 | 8753.90 | 899.05 | 7854.85 | 314193.90 |
| 197 | 2041-02 | 8731.97 | 877.12 | 7854.85 | 306339.05 |
| 198 | 2041-03 | 8710.04 | 855.20 | 7854.85 | 298484.20 |
| 199 | 2041-04 | 8688.12 | 833.27 | 7854.85 | 290629.36 |
| 200 | 2041-05 | 8666.19 | 811.34 | 7854.85 | 282774.51 |
| 201 | 2041-06 | 8644.26 | 789.41 | 7854.85 | 274919.66 |
| 202 | 2041-07 | 8622.33 | 767.48 | 7854.85 | 267064.81 |
| 203 | 2041-08 | 8600.40 | 745.56 | 7854.85 | 259209.97 |
| 204 | 2041-09 | 8578.48 | 723.63 | 7854.85 | 251355.12 |
| 205 | 2041-10 | 8556.55 | 701.70 | 7854.85 | 243500.27 |
| 206 | 2041-11 | 8534.62 | 679.77 | 7854.85 | 235645.42 |
| 207 | 2041-12 | 8512.69 | 657.84 | 7854.85 | 227790.58 |
| 208 | 2042-01 | 8490.76 | 635.92 | 7854.85 | 219935.73 |
| 209 | 2042-02 | 8468.83 | 613.99 | 7854.85 | 212080.88 |
| 210 | 2042-03 | 8446.91 | 592.06 | 7854.85 | 204226.03 |
| 211 | 2042-04 | 8424.98 | 570.13 | 7854.85 | 196371.19 |
| 212 | 2042-05 | 8403.05 | 548.20 | 7854.85 | 188516.34 |
| 213 | 2042-06 | 8381.12 | 526.27 | 7854.85 | 180661.49 |
| 214 | 2042-07 | 8359.19 | 504.35 | 7854.85 | 172806.64 |
| 215 | 2042-08 | 8337.27 | 482.42 | 7854.85 | 164951.80 |
| 216 | 2042-09 | 8315.34 | 460.49 | 7854.85 | 157096.95 |
| 217 | 2042-10 | 8293.41 | 438.56 | 7854.85 | 149242.10 |
| 218 | 2042-11 | 8271.48 | 416.63 | 7854.85 | 141387.25 |
| 219 | 2042-12 | 8249.55 | 394.71 | 7854.85 | 133532.41 |
| 220 | 2043-01 | 8227.63 | 372.78 | 7854.85 | 125677.56 |
| 221 | 2043-02 | 8205.70 | 350.85 | 7854.85 | 117822.71 |
| 222 | 2043-03 | 8183.77 | 328.92 | 7854.85 | 109967.86 |
| 223 | 2043-04 | 8161.84 | 306.99 | 7854.85 | 102113.02 |
| 224 | 2043-05 | 8139.91 | 285.07 | 7854.85 | 94258.17 |
| 225 | 2043-06 | 8117.98 | 263.14 | 7854.85 | 86403.32 |
| 226 | 2043-07 | 8096.06 | 241.21 | 7854.85 | 78548.47 |
| 227 | 2043-08 | 8074.13 | 219.28 | 7854.85 | 70693.63 |
| 228 | 2043-09 | 8052.20 | 197.35 | 7854.85 | 62838.78 |
| 229 | 2043-10 | 8030.27 | 175.42 | 7854.85 | 54983.93 |
| 230 | 2043-11 | 8008.34 | 153.50 | 7854.85 | 47129.08 |
| 231 | 2043-12 | 7986.42 | 131.57 | 7854.85 | 39274.24 |
| 232 | 2044-01 | 7964.49 | 109.64 | 7854.85 | 31419.39 |
| 233 | 2044-02 | 7942.56 | 87.71 | 7854.85 | 23564.54 |
| 234 | 2044-03 | 7920.63 | 65.78 | 7854.85 | 15709.69 |
| 235 | 2044-04 | 7898.70 | 43.86 | 7854.85 | 7854.85 |
| 236 | 2044-05 | 7876.78 | 21.93 | 7854.85 | 0.00 |