贷款110.88万（公积金贷款）房贷，还款20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：110.88万
还款月数：20年
每月还款：6289.07元
利息总额：40.06万
本息合计：150.94万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 6289.07 | 3003.00 | 3286.07 | 1105513.93 |
| 2 | 2024-08 | 6289.07 | 2994.10 | 3294.97 | 1102218.97 |
| 3 | 2024-09 | 6289.07 | 2985.18 | 3303.89 | 1098915.08 |
| 4 | 2024-10 | 6289.07 | 2976.23 | 3312.84 | 1095602.24 |
| 5 | 2024-11 | 6289.07 | 2967.26 | 3321.81 | 1092280.43 |
| 6 | 2024-12 | 6289.07 | 2958.26 | 3330.81 | 1088949.62 |
| 7 | 2025-01 | 6289.07 | 2949.24 | 3339.83 | 1085609.79 |
| 8 | 2025-02 | 6289.07 | 2940.19 | 3348.87 | 1082260.92 |
| 9 | 2025-03 | 6289.07 | 2931.12 | 3357.94 | 1078902.98 |
| 10 | 2025-04 | 6289.07 | 2922.03 | 3367.04 | 1075535.94 |
| 11 | 2025-05 | 6289.07 | 2912.91 | 3376.16 | 1072159.78 |
| 12 | 2025-06 | 6289.07 | 2903.77 | 3385.30 | 1068774.48 |
| 13 | 2025-07 | 6289.07 | 2894.60 | 3394.47 | 1065380.01 |
| 14 | 2025-08 | 6289.07 | 2885.40 | 3403.66 | 1061976.35 |
| 15 | 2025-09 | 6289.07 | 2876.19 | 3412.88 | 1058563.47 |
| 16 | 2025-10 | 6289.07 | 2866.94 | 3422.12 | 1055141.35 |
| 17 | 2025-11 | 6289.07 | 2857.67 | 3431.39 | 1051709.95 |
| 18 | 2025-12 | 6289.07 | 2848.38 | 3440.69 | 1048269.27 |
| 19 | 2026-01 | 6289.07 | 2839.06 | 3450.00 | 1044819.26 |
| 20 | 2026-02 | 6289.07 | 2829.72 | 3459.35 | 1041359.92 |
| 21 | 2026-03 | 6289.07 | 2820.35 | 3468.72 | 1037891.20 |
| 22 | 2026-04 | 6289.07 | 2810.96 | 3478.11 | 1034413.09 |
| 23 | 2026-05 | 6289.07 | 2801.54 | 3487.53 | 1030925.56 |
| 24 | 2026-06 | 6289.07 | 2792.09 | 3496.98 | 1027428.58 |
| 25 | 2026-07 | 6289.07 | 2782.62 | 3506.45 | 1023922.13 |
| 26 | 2026-08 | 6289.07 | 2773.12 | 3515.94 | 1020406.19 |
| 27 | 2026-09 | 6289.07 | 2763.60 | 3525.47 | 1016880.72 |
| 28 | 2026-10 | 6289.07 | 2754.05 | 3535.01 | 1013345.71 |
| 29 | 2026-11 | 6289.07 | 2744.48 | 3544.59 | 1009801.12 |
| 30 | 2026-12 | 6289.07 | 2734.88 | 3554.19 | 1006246.93 |
| 31 | 2027-01 | 6289.07 | 2725.25 | 3563.81 | 1002683.12 |
| 32 | 2027-02 | 6289.07 | 2715.60 | 3573.47 | 999109.65 |
| 33 | 2027-03 | 6289.07 | 2705.92 | 3583.14 | 995526.50 |
| 34 | 2027-04 | 6289.07 | 2696.22 | 3592.85 | 991933.66 |
| 35 | 2027-05 | 6289.07 | 2686.49 | 3602.58 | 988331.08 |
| 36 | 2027-06 | 6289.07 | 2676.73 | 3612.34 | 984718.74 |
| 37 | 2027-07 | 6289.07 | 2666.95 | 3622.12 | 981096.62 |
| 38 | 2027-08 | 6289.07 | 2657.14 | 3631.93 | 977464.69 |
| 39 | 2027-09 | 6289.07 | 2647.30 | 3641.77 | 973822.92 |
| 40 | 2027-10 | 6289.07 | 2637.44 | 3651.63 | 970171.29 |
| 41 | 2027-11 | 6289.07 | 2627.55 | 3661.52 | 966509.77 |
| 42 | 2027-12 | 6289.07 | 2617.63 | 3671.44 | 962838.34 |
| 43 | 2028-01 | 6289.07 | 2607.69 | 3681.38 | 959156.96 |
| 44 | 2028-02 | 6289.07 | 2597.72 | 3691.35 | 955465.61 |
| 45 | 2028-03 | 6289.07 | 2587.72 | 3701.35 | 951764.26 |
| 46 | 2028-04 | 6289.07 | 2577.69 | 3711.37 | 948052.89 |
| 47 | 2028-05 | 6289.07 | 2567.64 | 3721.42 | 944331.47 |
| 48 | 2028-06 | 6289.07 | 2557.56 | 3731.50 | 940599.96 |
| 49 | 2028-07 | 6289.07 | 2547.46 | 3741.61 | 936858.36 |
| 50 | 2028-08 | 6289.07 | 2537.32 | 3751.74 | 933106.61 |
| 51 | 2028-09 | 6289.07 | 2527.16 | 3761.90 | 929344.71 |
| 52 | 2028-10 | 6289.07 | 2516.98 | 3772.09 | 925572.62 |
| 53 | 2028-11 | 6289.07 | 2506.76 | 3782.31 | 921790.31 |
| 54 | 2028-12 | 6289.07 | 2496.52 | 3792.55 | 917997.76 |
| 55 | 2029-01 | 6289.07 | 2486.24 | 3802.82 | 914194.94 |
| 56 | 2029-02 | 6289.07 | 2475.94 | 3813.12 | 910381.82 |
| 57 | 2029-03 | 6289.07 | 2465.62 | 3823.45 | 906558.37 |
| 58 | 2029-04 | 6289.07 | 2455.26 | 3833.80 | 902724.56 |
| 59 | 2029-05 | 6289.07 | 2444.88 | 3844.19 | 898880.38 |
| 60 | 2029-06 | 6289.07 | 2434.47 | 3854.60 | 895025.78 |
| 61 | 2029-07 | 6289.07 | 2424.03 | 3865.04 | 891160.74 |
| 62 | 2029-08 | 6289.07 | 2413.56 | 3875.51 | 887285.23 |
| 63 | 2029-09 | 6289.07 | 2403.06 | 3886.00 | 883399.23 |
| 64 | 2029-10 | 6289.07 | 2392.54 | 3896.53 | 879502.70 |
| 65 | 2029-11 | 6289.07 | 2381.99 | 3907.08 | 875595.62 |
| 66 | 2029-12 | 6289.07 | 2371.40 | 3917.66 | 871677.96 |
| 67 | 2030-01 | 6289.07 | 2360.79 | 3928.27 | 867749.69 |
| 68 | 2030-02 | 6289.07 | 2350.16 | 3938.91 | 863810.78 |
| 69 | 2030-03 | 6289.07 | 2339.49 | 3949.58 | 859861.20 |
| 70 | 2030-04 | 6289.07 | 2328.79 | 3960.28 | 855900.92 |
| 71 | 2030-05 | 6289.07 | 2318.06 | 3971.00 | 851929.92 |
| 72 | 2030-06 | 6289.07 | 2307.31 | 3981.76 | 847948.16 |
| 73 | 2030-07 | 6289.07 | 2296.53 | 3992.54 | 843955.62 |
| 74 | 2030-08 | 6289.07 | 2285.71 | 4003.35 | 839952.27 |
| 75 | 2030-09 | 6289.07 | 2274.87 | 4014.20 | 835938.07 |
| 76 | 2030-10 | 6289.07 | 2264.00 | 4025.07 | 831913.01 |
| 77 | 2030-11 | 6289.07 | 2253.10 | 4035.97 | 827877.04 |
| 78 | 2030-12 | 6289.07 | 2242.17 | 4046.90 | 823830.14 |
| 79 | 2031-01 | 6289.07 | 2231.21 | 4057.86 | 819772.28 |
| 80 | 2031-02 | 6289.07 | 2220.22 | 4068.85 | 815703.43 |
| 81 | 2031-03 | 6289.07 | 2209.20 | 4079.87 | 811623.56 |
| 82 | 2031-04 | 6289.07 | 2198.15 | 4090.92 | 807532.64 |
| 83 | 2031-05 | 6289.07 | 2187.07 | 4102.00 | 803430.64 |
| 84 | 2031-06 | 6289.07 | 2175.96 | 4113.11 | 799317.53 |
| 85 | 2031-07 | 6289.07 | 2164.82 | 4124.25 | 795193.28 |
| 86 | 2031-08 | 6289.07 | 2153.65 | 4135.42 | 791057.86 |
| 87 | 2031-09 | 6289.07 | 2142.45 | 4146.62 | 786911.25 |
| 88 | 2031-10 | 6289.07 | 2131.22 | 4157.85 | 782753.40 |
| 89 | 2031-11 | 6289.07 | 2119.96 | 4169.11 | 778584.29 |
| 90 | 2031-12 | 6289.07 | 2108.67 | 4180.40 | 774403.89 |
| 91 | 2032-01 | 6289.07 | 2097.34 | 4191.72 | 770212.16 |
| 92 | 2032-02 | 6289.07 | 2085.99 | 4203.08 | 766009.09 |
| 93 | 2032-03 | 6289.07 | 2074.61 | 4214.46 | 761794.63 |
| 94 | 2032-04 | 6289.07 | 2063.19 | 4225.87 | 757568.76 |
| 95 | 2032-05 | 6289.07 | 2051.75 | 4237.32 | 753331.44 |
| 96 | 2032-06 | 6289.07 | 2040.27 | 4248.79 | 749082.65 |
| 97 | 2032-07 | 6289.07 | 2028.77 | 4260.30 | 744822.35 |
| 98 | 2032-08 | 6289.07 | 2017.23 | 4271.84 | 740550.51 |
| 99 | 2032-09 | 6289.07 | 2005.66 | 4283.41 | 736267.10 |
| 100 | 2032-10 | 6289.07 | 1994.06 | 4295.01 | 731972.09 |
| 101 | 2032-11 | 6289.07 | 1982.42 | 4306.64 | 727665.44 |
| 102 | 2032-12 | 6289.07 | 1970.76 | 4318.31 | 723347.14 |
| 103 | 2033-01 | 6289.07 | 1959.07 | 4330.00 | 719017.14 |
| 104 | 2033-02 | 6289.07 | 1947.34 | 4341.73 | 714675.41 |
| 105 | 2033-03 | 6289.07 | 1935.58 | 4353.49 | 710321.92 |
| 106 | 2033-04 | 6289.07 | 1923.79 | 4365.28 | 705956.64 |
| 107 | 2033-05 | 6289.07 | 1911.97 | 4377.10 | 701579.54 |
| 108 | 2033-06 | 6289.07 | 1900.11 | 4388.96 | 697190.59 |
| 109 | 2033-07 | 6289.07 | 1888.22 | 4400.84 | 692789.75 |
| 110 | 2033-08 | 6289.07 | 1876.31 | 4412.76 | 688376.98 |
| 111 | 2033-09 | 6289.07 | 1864.35 | 4424.71 | 683952.27 |
| 112 | 2033-10 | 6289.07 | 1852.37 | 4436.70 | 679515.58 |
| 113 | 2033-11 | 6289.07 | 1840.35 | 4448.71 | 675066.86 |
| 114 | 2033-12 | 6289.07 | 1828.31 | 4460.76 | 670606.10 |
| 115 | 2034-01 | 6289.07 | 1816.22 | 4472.84 | 666133.26 |
| 116 | 2034-02 | 6289.07 | 1804.11 | 4484.96 | 661648.31 |
| 117 | 2034-03 | 6289.07 | 1791.96 | 4497.10 | 657151.20 |
| 118 | 2034-04 | 6289.07 | 1779.78 | 4509.28 | 652641.92 |
| 119 | 2034-05 | 6289.07 | 1767.57 | 4521.49 | 648120.43 |
| 120 | 2034-06 | 6289.07 | 1755.33 | 4533.74 | 643586.69 |
| 121 | 2034-07 | 6289.07 | 1743.05 | 4546.02 | 639040.67 |
| 122 | 2034-08 | 6289.07 | 1730.74 | 4558.33 | 634482.34 |
| 123 | 2034-09 | 6289.07 | 1718.39 | 4570.68 | 629911.66 |
| 124 | 2034-10 | 6289.07 | 1706.01 | 4583.06 | 625328.60 |
| 125 | 2034-11 | 6289.07 | 1693.60 | 4595.47 | 620733.13 |
| 126 | 2034-12 | 6289.07 | 1681.15 | 4607.91 | 616125.22 |
| 127 | 2035-01 | 6289.07 | 1668.67 | 4620.39 | 611504.83 |
| 128 | 2035-02 | 6289.07 | 1656.16 | 4632.91 | 606871.92 |
| 129 | 2035-03 | 6289.07 | 1643.61 | 4645.46 | 602226.46 |
| 130 | 2035-04 | 6289.07 | 1631.03 | 4658.04 | 597568.43 |
| 131 | 2035-05 | 6289.07 | 1618.41 | 4670.65 | 592897.77 |
| 132 | 2035-06 | 6289.07 | 1605.76 | 4683.30 | 588214.47 |
| 133 | 2035-07 | 6289.07 | 1593.08 | 4695.99 | 583518.49 |
| 134 | 2035-08 | 6289.07 | 1580.36 | 4708.70 | 578809.78 |
| 135 | 2035-09 | 6289.07 | 1567.61 | 4721.46 | 574088.33 |
| 136 | 2035-10 | 6289.07 | 1554.82 | 4734.24 | 569354.08 |
| 137 | 2035-11 | 6289.07 | 1542.00 | 4747.07 | 564607.02 |
| 138 | 2035-12 | 6289.07 | 1529.14 | 4759.92 | 559847.09 |
| 139 | 2036-01 | 6289.07 | 1516.25 | 4772.81 | 555074.28 |
| 140 | 2036-02 | 6289.07 | 1503.33 | 4785.74 | 550288.54 |
| 141 | 2036-03 | 6289.07 | 1490.36 | 4798.70 | 545489.84 |
| 142 | 2036-04 | 6289.07 | 1477.37 | 4811.70 | 540678.14 |
| 143 | 2036-05 | 6289.07 | 1464.34 | 4824.73 | 535853.41 |
| 144 | 2036-06 | 6289.07 | 1451.27 | 4837.80 | 531015.61 |
| 145 | 2036-07 | 6289.07 | 1438.17 | 4850.90 | 526164.71 |
| 146 | 2036-08 | 6289.07 | 1425.03 | 4864.04 | 521300.68 |
| 147 | 2036-09 | 6289.07 | 1411.86 | 4877.21 | 516423.46 |
| 148 | 2036-10 | 6289.07 | 1398.65 | 4890.42 | 511533.04 |
| 149 | 2036-11 | 6289.07 | 1385.40 | 4903.66 | 506629.38 |
| 150 | 2036-12 | 6289.07 | 1372.12 | 4916.95 | 501712.43 |
| 151 | 2037-01 | 6289.07 | 1358.80 | 4930.26 | 496782.17 |
| 152 | 2037-02 | 6289.07 | 1345.45 | 4943.61 | 491838.56 |
| 153 | 2037-03 | 6289.07 | 1332.06 | 4957.00 | 486881.55 |
| 154 | 2037-04 | 6289.07 | 1318.64 | 4970.43 | 481911.13 |
| 155 | 2037-05 | 6289.07 | 1305.18 | 4983.89 | 476927.23 |
| 156 | 2037-06 | 6289.07 | 1291.68 | 4997.39 | 471929.85 |
| 157 | 2037-07 | 6289.07 | 1278.14 | 5010.92 | 466918.92 |
| 158 | 2037-08 | 6289.07 | 1264.57 | 5024.49 | 461894.43 |
| 159 | 2037-09 | 6289.07 | 1250.96 | 5038.10 | 456856.33 |
| 160 | 2037-10 | 6289.07 | 1237.32 | 5051.75 | 451804.58 |
| 161 | 2037-11 | 6289.07 | 1223.64 | 5065.43 | 446739.15 |
| 162 | 2037-12 | 6289.07 | 1209.92 | 5079.15 | 441660.00 |
| 163 | 2038-01 | 6289.07 | 1196.16 | 5092.90 | 436567.10 |
| 164 | 2038-02 | 6289.07 | 1182.37 | 5106.70 | 431460.40 |
| 165 | 2038-03 | 6289.07 | 1168.54 | 5120.53 | 426339.87 |
| 166 | 2038-04 | 6289.07 | 1154.67 | 5134.40 | 421205.48 |
| 167 | 2038-05 | 6289.07 | 1140.76 | 5148.30 | 416057.17 |
| 168 | 2038-06 | 6289.07 | 1126.82 | 5162.25 | 410894.93 |
| 169 | 2038-07 | 6289.07 | 1112.84 | 5176.23 | 405718.70 |
| 170 | 2038-08 | 6289.07 | 1098.82 | 5190.25 | 400528.46 |
| 171 | 2038-09 | 6289.07 | 1084.76 | 5204.30 | 395324.15 |
| 172 | 2038-10 | 6289.07 | 1070.67 | 5218.40 | 390105.76 |
| 173 | 2038-11 | 6289.07 | 1056.54 | 5232.53 | 384873.23 |
| 174 | 2038-12 | 6289.07 | 1042.36 | 5246.70 | 379626.53 |
| 175 | 2039-01 | 6289.07 | 1028.16 | 5260.91 | 374365.61 |
| 176 | 2039-02 | 6289.07 | 1013.91 | 5275.16 | 369090.46 |
| 177 | 2039-03 | 6289.07 | 999.62 | 5289.45 | 363801.01 |
| 178 | 2039-04 | 6289.07 | 985.29 | 5303.77 | 358497.24 |
| 179 | 2039-05 | 6289.07 | 970.93 | 5318.14 | 353179.10 |
| 180 | 2039-06 | 6289.07 | 956.53 | 5332.54 | 347846.56 |
| 181 | 2039-07 | 6289.07 | 942.08 | 5346.98 | 342499.58 |
| 182 | 2039-08 | 6289.07 | 927.60 | 5361.46 | 337138.11 |
| 183 | 2039-09 | 6289.07 | 913.08 | 5375.98 | 331762.13 |
| 184 | 2039-10 | 6289.07 | 898.52 | 5390.54 | 326371.59 |
| 185 | 2039-11 | 6289.07 | 883.92 | 5405.14 | 320966.44 |
| 186 | 2039-12 | 6289.07 | 869.28 | 5419.78 | 315546.66 |
| 187 | 2040-01 | 6289.07 | 854.61 | 5434.46 | 310112.20 |
| 188 | 2040-02 | 6289.07 | 839.89 | 5449.18 | 304663.02 |
| 189 | 2040-03 | 6289.07 | 825.13 | 5463.94 | 299199.08 |
| 190 | 2040-04 | 6289.07 | 810.33 | 5478.74 | 293720.35 |
| 191 | 2040-05 | 6289.07 | 795.49 | 5493.57 | 288226.77 |
| 192 | 2040-06 | 6289.07 | 780.61 | 5508.45 | 282718.32 |
| 193 | 2040-07 | 6289.07 | 765.70 | 5523.37 | 277194.95 |
| 194 | 2040-08 | 6289.07 | 750.74 | 5538.33 | 271656.62 |
| 195 | 2040-09 | 6289.07 | 735.74 | 5553.33 | 266103.29 |
| 196 | 2040-10 | 6289.07 | 720.70 | 5568.37 | 260534.92 |
| 197 | 2040-11 | 6289.07 | 705.62 | 5583.45 | 254951.47 |
| 198 | 2040-12 | 6289.07 | 690.49 | 5598.57 | 249352.89 |
| 199 | 2041-01 | 6289.07 | 675.33 | 5613.74 | 243739.16 |
| 200 | 2041-02 | 6289.07 | 660.13 | 5628.94 | 238110.22 |
| 201 | 2041-03 | 6289.07 | 644.88 | 5644.18 | 232466.03 |
| 202 | 2041-04 | 6289.07 | 629.60 | 5659.47 | 226806.56 |
| 203 | 2041-05 | 6289.07 | 614.27 | 5674.80 | 221131.76 |
| 204 | 2041-06 | 6289.07 | 598.90 | 5690.17 | 215441.60 |
| 205 | 2041-07 | 6289.07 | 583.49 | 5705.58 | 209736.02 |
| 206 | 2041-08 | 6289.07 | 568.04 | 5721.03 | 204014.98 |
| 207 | 2041-09 | 6289.07 | 552.54 | 5736.53 | 198278.46 |
| 208 | 2041-10 | 6289.07 | 537.00 | 5752.06 | 192526.40 |
| 209 | 2041-11 | 6289.07 | 521.43 | 5767.64 | 186758.76 |
| 210 | 2041-12 | 6289.07 | 505.80 | 5783.26 | 180975.49 |
| 211 | 2042-01 | 6289.07 | 490.14 | 5798.92 | 175176.57 |
| 212 | 2042-02 | 6289.07 | 474.44 | 5814.63 | 169361.94 |
| 213 | 2042-03 | 6289.07 | 458.69 | 5830.38 | 163531.56 |
| 214 | 2042-04 | 6289.07 | 442.90 | 5846.17 | 157685.39 |
| 215 | 2042-05 | 6289.07 | 427.06 | 5862.00 | 151823.39 |
| 216 | 2042-06 | 6289.07 | 411.19 | 5877.88 | 145945.51 |
| 217 | 2042-07 | 6289.07 | 395.27 | 5893.80 | 140051.71 |
| 218 | 2042-08 | 6289.07 | 379.31 | 5909.76 | 134141.95 |
| 219 | 2042-09 | 6289.07 | 363.30 | 5925.77 | 128216.19 |
| 220 | 2042-10 | 6289.07 | 347.25 | 5941.81 | 122274.37 |
| 221 | 2042-11 | 6289.07 | 331.16 | 5957.91 | 116316.47 |
| 222 | 2042-12 | 6289.07 | 315.02 | 5974.04 | 110342.43 |
| 223 | 2043-01 | 6289.07 | 298.84 | 5990.22 | 104352.20 |
| 224 | 2043-02 | 6289.07 | 282.62 | 6006.45 | 98345.76 |
| 225 | 2043-03 | 6289.07 | 266.35 | 6022.71 | 92323.04 |
| 226 | 2043-04 | 6289.07 | 250.04 | 6039.03 | 86284.02 |
| 227 | 2043-05 | 6289.07 | 233.69 | 6055.38 | 80228.64 |
| 228 | 2043-06 | 6289.07 | 217.29 | 6071.78 | 74156.86 |
| 229 | 2043-07 | 6289.07 | 200.84 | 6088.23 | 68068.63 |
| 230 | 2043-08 | 6289.07 | 184.35 | 6104.71 | 61963.92 |
| 231 | 2043-09 | 6289.07 | 167.82 | 6121.25 | 55842.67 |
| 232 | 2043-10 | 6289.07 | 151.24 | 6137.83 | 49704.84 |
| 233 | 2043-11 | 6289.07 | 134.62 | 6154.45 | 43550.39 |
| 234 | 2043-12 | 6289.07 | 117.95 | 6171.12 | 37379.28 |
| 235 | 2044-01 | 6289.07 | 101.24 | 6187.83 | 31191.45 |
| 236 | 2044-02 | 6289.07 | 84.48 | 6204.59 | 24986.86 |
| 237 | 2044-03 | 6289.07 | 67.67 | 6221.39 | 18765.46 |
| 238 | 2044-04 | 6289.07 | 50.82 | 6238.24 | 12527.22 |
| 239 | 2044-05 | 6289.07 | 33.93 | 6255.14 | 6272.08 |
| 240 | 2044-06 | 6289.07 | 16.99 | 6272.08 | 0.00 |
等额本金还款方式：
贷款总额：110.88万
还款月数：20年
首月还款：7623元
每月递减：12.51元
利息总额：36.19万
本息合计：147.07万
节省利息：38714.48元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 7623.00 | 3003.00 | 4620.00 | 1104180.00 |
| 2 | 2024-08 | 7610.49 | 2990.49 | 4620.00 | 1099560.00 |
| 3 | 2024-09 | 7597.98 | 2977.97 | 4620.00 | 1094940.00 |
| 4 | 2024-10 | 7585.46 | 2965.46 | 4620.00 | 1090320.00 |
| 5 | 2024-11 | 7572.95 | 2952.95 | 4620.00 | 1085700.00 |
| 6 | 2024-12 | 7560.44 | 2940.44 | 4620.00 | 1081080.00 |
| 7 | 2025-01 | 7547.93 | 2927.93 | 4620.00 | 1076460.00 |
| 8 | 2025-02 | 7535.41 | 2915.41 | 4620.00 | 1071840.00 |
| 9 | 2025-03 | 7522.90 | 2902.90 | 4620.00 | 1067220.00 |
| 10 | 2025-04 | 7510.39 | 2890.39 | 4620.00 | 1062600.00 |
| 11 | 2025-05 | 7497.88 | 2877.88 | 4620.00 | 1057980.00 |
| 12 | 2025-06 | 7485.36 | 2865.36 | 4620.00 | 1053360.00 |
| 13 | 2025-07 | 7472.85 | 2852.85 | 4620.00 | 1048740.00 |
| 14 | 2025-08 | 7460.34 | 2840.34 | 4620.00 | 1044120.00 |
| 15 | 2025-09 | 7447.83 | 2827.83 | 4620.00 | 1039500.00 |
| 16 | 2025-10 | 7435.31 | 2815.31 | 4620.00 | 1034880.00 |
| 17 | 2025-11 | 7422.80 | 2802.80 | 4620.00 | 1030260.00 |
| 18 | 2025-12 | 7410.29 | 2790.29 | 4620.00 | 1025640.00 |
| 19 | 2026-01 | 7397.77 | 2777.78 | 4620.00 | 1021020.00 |
| 20 | 2026-02 | 7385.26 | 2765.26 | 4620.00 | 1016400.00 |
| 21 | 2026-03 | 7372.75 | 2752.75 | 4620.00 | 1011780.00 |
| 22 | 2026-04 | 7360.24 | 2740.24 | 4620.00 | 1007160.00 |
| 23 | 2026-05 | 7347.73 | 2727.72 | 4620.00 | 1002540.00 |
| 24 | 2026-06 | 7335.21 | 2715.21 | 4620.00 | 997920.00 |
| 25 | 2026-07 | 7322.70 | 2702.70 | 4620.00 | 993300.00 |
| 26 | 2026-08 | 7310.19 | 2690.19 | 4620.00 | 988680.00 |
| 27 | 2026-09 | 7297.68 | 2677.68 | 4620.00 | 984060.00 |
| 28 | 2026-10 | 7285.16 | 2665.16 | 4620.00 | 979440.00 |
| 29 | 2026-11 | 7272.65 | 2652.65 | 4620.00 | 974820.00 |
| 30 | 2026-12 | 7260.14 | 2640.14 | 4620.00 | 970200.00 |
| 31 | 2027-01 | 7247.63 | 2627.63 | 4620.00 | 965580.00 |
| 32 | 2027-02 | 7235.11 | 2615.11 | 4620.00 | 960960.00 |
| 33 | 2027-03 | 7222.60 | 2602.60 | 4620.00 | 956340.00 |
| 34 | 2027-04 | 7210.09 | 2590.09 | 4620.00 | 951720.00 |
| 35 | 2027-05 | 7197.58 | 2577.58 | 4620.00 | 947100.00 |
| 36 | 2027-06 | 7185.06 | 2565.06 | 4620.00 | 942480.00 |
| 37 | 2027-07 | 7172.55 | 2552.55 | 4620.00 | 937860.00 |
| 38 | 2027-08 | 7160.04 | 2540.04 | 4620.00 | 933240.00 |
| 39 | 2027-09 | 7147.52 | 2527.53 | 4620.00 | 928620.00 |
| 40 | 2027-10 | 7135.01 | 2515.01 | 4620.00 | 924000.00 |
| 41 | 2027-11 | 7122.50 | 2502.50 | 4620.00 | 919380.00 |
| 42 | 2027-12 | 7109.99 | 2489.99 | 4620.00 | 914760.00 |
| 43 | 2028-01 | 7097.48 | 2477.47 | 4620.00 | 910140.00 |
| 44 | 2028-02 | 7084.96 | 2464.96 | 4620.00 | 905520.00 |
| 45 | 2028-03 | 7072.45 | 2452.45 | 4620.00 | 900900.00 |
| 46 | 2028-04 | 7059.94 | 2439.94 | 4620.00 | 896280.00 |
| 47 | 2028-05 | 7047.43 | 2427.43 | 4620.00 | 891660.00 |
| 48 | 2028-06 | 7034.91 | 2414.91 | 4620.00 | 887040.00 |
| 49 | 2028-07 | 7022.40 | 2402.40 | 4620.00 | 882420.00 |
| 50 | 2028-08 | 7009.89 | 2389.89 | 4620.00 | 877800.00 |
| 51 | 2028-09 | 6997.38 | 2377.38 | 4620.00 | 873180.00 |
| 52 | 2028-10 | 6984.86 | 2364.86 | 4620.00 | 868560.00 |
| 53 | 2028-11 | 6972.35 | 2352.35 | 4620.00 | 863940.00 |
| 54 | 2028-12 | 6959.84 | 2339.84 | 4620.00 | 859320.00 |
| 55 | 2029-01 | 6947.33 | 2327.33 | 4620.00 | 854700.00 |
| 56 | 2029-02 | 6934.81 | 2314.81 | 4620.00 | 850080.00 |
| 57 | 2029-03 | 6922.30 | 2302.30 | 4620.00 | 845460.00 |
| 58 | 2029-04 | 6909.79 | 2289.79 | 4620.00 | 840840.00 |
| 59 | 2029-05 | 6897.27 | 2277.28 | 4620.00 | 836220.00 |
| 60 | 2029-06 | 6884.76 | 2264.76 | 4620.00 | 831600.00 |
| 61 | 2029-07 | 6872.25 | 2252.25 | 4620.00 | 826980.00 |
| 62 | 2029-08 | 6859.74 | 2239.74 | 4620.00 | 822360.00 |
| 63 | 2029-09 | 6847.23 | 2227.22 | 4620.00 | 817740.00 |
| 64 | 2029-10 | 6834.71 | 2214.71 | 4620.00 | 813120.00 |
| 65 | 2029-11 | 6822.20 | 2202.20 | 4620.00 | 808500.00 |
| 66 | 2029-12 | 6809.69 | 2189.69 | 4620.00 | 803880.00 |
| 67 | 2030-01 | 6797.18 | 2177.18 | 4620.00 | 799260.00 |
| 68 | 2030-02 | 6784.66 | 2164.66 | 4620.00 | 794640.00 |
| 69 | 2030-03 | 6772.15 | 2152.15 | 4620.00 | 790020.00 |
| 70 | 2030-04 | 6759.64 | 2139.64 | 4620.00 | 785400.00 |
| 71 | 2030-05 | 6747.13 | 2127.13 | 4620.00 | 780780.00 |
| 72 | 2030-06 | 6734.61 | 2114.61 | 4620.00 | 776160.00 |
| 73 | 2030-07 | 6722.10 | 2102.10 | 4620.00 | 771540.00 |
| 74 | 2030-08 | 6709.59 | 2089.59 | 4620.00 | 766920.00 |
| 75 | 2030-09 | 6697.08 | 2077.08 | 4620.00 | 762300.00 |
| 76 | 2030-10 | 6684.56 | 2064.56 | 4620.00 | 757680.00 |
| 77 | 2030-11 | 6672.05 | 2052.05 | 4620.00 | 753060.00 |
| 78 | 2030-12 | 6659.54 | 2039.54 | 4620.00 | 748440.00 |
| 79 | 2031-01 | 6647.02 | 2027.03 | 4620.00 | 743820.00 |
| 80 | 2031-02 | 6634.51 | 2014.51 | 4620.00 | 739200.00 |
| 81 | 2031-03 | 6622.00 | 2002.00 | 4620.00 | 734580.00 |
| 82 | 2031-04 | 6609.49 | 1989.49 | 4620.00 | 729960.00 |
| 83 | 2031-05 | 6596.98 | 1976.98 | 4620.00 | 725340.00 |
| 84 | 2031-06 | 6584.46 | 1964.46 | 4620.00 | 720720.00 |
| 85 | 2031-07 | 6571.95 | 1951.95 | 4620.00 | 716100.00 |
| 86 | 2031-08 | 6559.44 | 1939.44 | 4620.00 | 711480.00 |
| 87 | 2031-09 | 6546.93 | 1926.92 | 4620.00 | 706860.00 |
| 88 | 2031-10 | 6534.41 | 1914.41 | 4620.00 | 702240.00 |
| 89 | 2031-11 | 6521.90 | 1901.90 | 4620.00 | 697620.00 |
| 90 | 2031-12 | 6509.39 | 1889.39 | 4620.00 | 693000.00 |
| 91 | 2032-01 | 6496.88 | 1876.88 | 4620.00 | 688380.00 |
| 92 | 2032-02 | 6484.36 | 1864.36 | 4620.00 | 683760.00 |
| 93 | 2032-03 | 6471.85 | 1851.85 | 4620.00 | 679140.00 |
| 94 | 2032-04 | 6459.34 | 1839.34 | 4620.00 | 674520.00 |
| 95 | 2032-05 | 6446.82 | 1826.83 | 4620.00 | 669900.00 |
| 96 | 2032-06 | 6434.31 | 1814.31 | 4620.00 | 665280.00 |
| 97 | 2032-07 | 6421.80 | 1801.80 | 4620.00 | 660660.00 |
| 98 | 2032-08 | 6409.29 | 1789.29 | 4620.00 | 656040.00 |
| 99 | 2032-09 | 6396.77 | 1776.78 | 4620.00 | 651420.00 |
| 100 | 2032-10 | 6384.26 | 1764.26 | 4620.00 | 646800.00 |
| 101 | 2032-11 | 6371.75 | 1751.75 | 4620.00 | 642180.00 |
| 102 | 2032-12 | 6359.24 | 1739.24 | 4620.00 | 637560.00 |
| 103 | 2033-01 | 6346.73 | 1726.73 | 4620.00 | 632940.00 |
| 104 | 2033-02 | 6334.21 | 1714.21 | 4620.00 | 628320.00 |
| 105 | 2033-03 | 6321.70 | 1701.70 | 4620.00 | 623700.00 |
| 106 | 2033-04 | 6309.19 | 1689.19 | 4620.00 | 619080.00 |
| 107 | 2033-05 | 6296.68 | 1676.67 | 4620.00 | 614460.00 |
| 108 | 2033-06 | 6284.16 | 1664.16 | 4620.00 | 609840.00 |
| 109 | 2033-07 | 6271.65 | 1651.65 | 4620.00 | 605220.00 |
| 110 | 2033-08 | 6259.14 | 1639.14 | 4620.00 | 600600.00 |
| 111 | 2033-09 | 6246.63 | 1626.63 | 4620.00 | 595980.00 |
| 112 | 2033-10 | 6234.11 | 1614.11 | 4620.00 | 591360.00 |
| 113 | 2033-11 | 6221.60 | 1601.60 | 4620.00 | 586740.00 |
| 114 | 2033-12 | 6209.09 | 1589.09 | 4620.00 | 582120.00 |
| 115 | 2034-01 | 6196.57 | 1576.58 | 4620.00 | 577500.00 |
| 116 | 2034-02 | 6184.06 | 1564.06 | 4620.00 | 572880.00 |
| 117 | 2034-03 | 6171.55 | 1551.55 | 4620.00 | 568260.00 |
| 118 | 2034-04 | 6159.04 | 1539.04 | 4620.00 | 563640.00 |
| 119 | 2034-05 | 6146.52 | 1526.53 | 4620.00 | 559020.00 |
| 120 | 2034-06 | 6134.01 | 1514.01 | 4620.00 | 554400.00 |
| 121 | 2034-07 | 6121.50 | 1501.50 | 4620.00 | 549780.00 |
| 122 | 2034-08 | 6108.99 | 1488.99 | 4620.00 | 545160.00 |
| 123 | 2034-09 | 6096.48 | 1476.48 | 4620.00 | 540540.00 |
| 124 | 2034-10 | 6083.96 | 1463.96 | 4620.00 | 535920.00 |
| 125 | 2034-11 | 6071.45 | 1451.45 | 4620.00 | 531300.00 |
| 126 | 2034-12 | 6058.94 | 1438.94 | 4620.00 | 526680.00 |
| 127 | 2035-01 | 6046.43 | 1426.42 | 4620.00 | 522060.00 |
| 128 | 2035-02 | 6033.91 | 1413.91 | 4620.00 | 517440.00 |
| 129 | 2035-03 | 6021.40 | 1401.40 | 4620.00 | 512820.00 |
| 130 | 2035-04 | 6008.89 | 1388.89 | 4620.00 | 508200.00 |
| 131 | 2035-05 | 5996.38 | 1376.38 | 4620.00 | 503580.00 |
| 132 | 2035-06 | 5983.86 | 1363.86 | 4620.00 | 498960.00 |
| 133 | 2035-07 | 5971.35 | 1351.35 | 4620.00 | 494340.00 |
| 134 | 2035-08 | 5958.84 | 1338.84 | 4620.00 | 489720.00 |
| 135 | 2035-09 | 5946.32 | 1326.33 | 4620.00 | 485100.00 |
| 136 | 2035-10 | 5933.81 | 1313.81 | 4620.00 | 480480.00 |
| 137 | 2035-11 | 5921.30 | 1301.30 | 4620.00 | 475860.00 |
| 138 | 2035-12 | 5908.79 | 1288.79 | 4620.00 | 471240.00 |
| 139 | 2036-01 | 5896.27 | 1276.28 | 4620.00 | 466620.00 |
| 140 | 2036-02 | 5883.76 | 1263.76 | 4620.00 | 462000.00 |
| 141 | 2036-03 | 5871.25 | 1251.25 | 4620.00 | 457380.00 |
| 142 | 2036-04 | 5858.74 | 1238.74 | 4620.00 | 452760.00 |
| 143 | 2036-05 | 5846.23 | 1226.23 | 4620.00 | 448140.00 |
| 144 | 2036-06 | 5833.71 | 1213.71 | 4620.00 | 443520.00 |
| 145 | 2036-07 | 5821.20 | 1201.20 | 4620.00 | 438900.00 |
| 146 | 2036-08 | 5808.69 | 1188.69 | 4620.00 | 434280.00 |
| 147 | 2036-09 | 5796.18 | 1176.17 | 4620.00 | 429660.00 |
| 148 | 2036-10 | 5783.66 | 1163.66 | 4620.00 | 425040.00 |
| 149 | 2036-11 | 5771.15 | 1151.15 | 4620.00 | 420420.00 |
| 150 | 2036-12 | 5758.64 | 1138.64 | 4620.00 | 415800.00 |
| 151 | 2037-01 | 5746.13 | 1126.13 | 4620.00 | 411180.00 |
| 152 | 2037-02 | 5733.61 | 1113.61 | 4620.00 | 406560.00 |
| 153 | 2037-03 | 5721.10 | 1101.10 | 4620.00 | 401940.00 |
| 154 | 2037-04 | 5708.59 | 1088.59 | 4620.00 | 397320.00 |
| 155 | 2037-05 | 5696.07 | 1076.08 | 4620.00 | 392700.00 |
| 156 | 2037-06 | 5683.56 | 1063.56 | 4620.00 | 388080.00 |
| 157 | 2037-07 | 5671.05 | 1051.05 | 4620.00 | 383460.00 |
| 158 | 2037-08 | 5658.54 | 1038.54 | 4620.00 | 378840.00 |
| 159 | 2037-09 | 5646.02 | 1026.03 | 4620.00 | 374220.00 |
| 160 | 2037-10 | 5633.51 | 1013.51 | 4620.00 | 369600.00 |
| 161 | 2037-11 | 5621.00 | 1001.00 | 4620.00 | 364980.00 |
| 162 | 2037-12 | 5608.49 | 988.49 | 4620.00 | 360360.00 |
| 163 | 2038-01 | 5595.98 | 975.98 | 4620.00 | 355740.00 |
| 164 | 2038-02 | 5583.46 | 963.46 | 4620.00 | 351120.00 |
| 165 | 2038-03 | 5570.95 | 950.95 | 4620.00 | 346500.00 |
| 166 | 2038-04 | 5558.44 | 938.44 | 4620.00 | 341880.00 |
| 167 | 2038-05 | 5545.93 | 925.93 | 4620.00 | 337260.00 |
| 168 | 2038-06 | 5533.41 | 913.41 | 4620.00 | 332640.00 |
| 169 | 2038-07 | 5520.90 | 900.90 | 4620.00 | 328020.00 |
| 170 | 2038-08 | 5508.39 | 888.39 | 4620.00 | 323400.00 |
| 171 | 2038-09 | 5495.88 | 875.88 | 4620.00 | 318780.00 |
| 172 | 2038-10 | 5483.36 | 863.36 | 4620.00 | 314160.00 |
| 173 | 2038-11 | 5470.85 | 850.85 | 4620.00 | 309540.00 |
| 174 | 2038-12 | 5458.34 | 838.34 | 4620.00 | 304920.00 |
| 175 | 2039-01 | 5445.82 | 825.83 | 4620.00 | 300300.00 |
| 176 | 2039-02 | 5433.31 | 813.31 | 4620.00 | 295680.00 |
| 177 | 2039-03 | 5420.80 | 800.80 | 4620.00 | 291060.00 |
| 178 | 2039-04 | 5408.29 | 788.29 | 4620.00 | 286440.00 |
| 179 | 2039-05 | 5395.77 | 775.77 | 4620.00 | 281820.00 |
| 180 | 2039-06 | 5383.26 | 763.26 | 4620.00 | 277200.00 |
| 181 | 2039-07 | 5370.75 | 750.75 | 4620.00 | 272580.00 |
| 182 | 2039-08 | 5358.24 | 738.24 | 4620.00 | 267960.00 |
| 183 | 2039-09 | 5345.73 | 725.73 | 4620.00 | 263340.00 |
| 184 | 2039-10 | 5333.21 | 713.21 | 4620.00 | 258720.00 |
| 185 | 2039-11 | 5320.70 | 700.70 | 4620.00 | 254100.00 |
| 186 | 2039-12 | 5308.19 | 688.19 | 4620.00 | 249480.00 |
| 187 | 2040-01 | 5295.68 | 675.68 | 4620.00 | 244860.00 |
| 188 | 2040-02 | 5283.16 | 663.16 | 4620.00 | 240240.00 |
| 189 | 2040-03 | 5270.65 | 650.65 | 4620.00 | 235620.00 |
| 190 | 2040-04 | 5258.14 | 638.14 | 4620.00 | 231000.00 |
| 191 | 2040-05 | 5245.63 | 625.63 | 4620.00 | 226380.00 |
| 192 | 2040-06 | 5233.11 | 613.11 | 4620.00 | 221760.00 |
| 193 | 2040-07 | 5220.60 | 600.60 | 4620.00 | 217140.00 |
| 194 | 2040-08 | 5208.09 | 588.09 | 4620.00 | 212520.00 |
| 195 | 2040-09 | 5195.57 | 575.58 | 4620.00 | 207900.00 |
| 196 | 2040-10 | 5183.06 | 563.06 | 4620.00 | 203280.00 |
| 197 | 2040-11 | 5170.55 | 550.55 | 4620.00 | 198660.00 |
| 198 | 2040-12 | 5158.04 | 538.04 | 4620.00 | 194040.00 |
| 199 | 2041-01 | 5145.52 | 525.52 | 4620.00 | 189420.00 |
| 200 | 2041-02 | 5133.01 | 513.01 | 4620.00 | 184800.00 |
| 201 | 2041-03 | 5120.50 | 500.50 | 4620.00 | 180180.00 |
| 202 | 2041-04 | 5107.99 | 487.99 | 4620.00 | 175560.00 |
| 203 | 2041-05 | 5095.48 | 475.48 | 4620.00 | 170940.00 |
| 204 | 2041-06 | 5082.96 | 462.96 | 4620.00 | 166320.00 |
| 205 | 2041-07 | 5070.45 | 450.45 | 4620.00 | 161700.00 |
| 206 | 2041-08 | 5057.94 | 437.94 | 4620.00 | 157080.00 |
| 207 | 2041-09 | 5045.43 | 425.43 | 4620.00 | 152460.00 |
| 208 | 2041-10 | 5032.91 | 412.91 | 4620.00 | 147840.00 |
| 209 | 2041-11 | 5020.40 | 400.40 | 4620.00 | 143220.00 |
| 210 | 2041-12 | 5007.89 | 387.89 | 4620.00 | 138600.00 |
| 211 | 2042-01 | 4995.38 | 375.38 | 4620.00 | 133980.00 |
| 212 | 2042-02 | 4982.86 | 362.86 | 4620.00 | 129360.00 |
| 213 | 2042-03 | 4970.35 | 350.35 | 4620.00 | 124740.00 |
| 214 | 2042-04 | 4957.84 | 337.84 | 4620.00 | 120120.00 |
| 215 | 2042-05 | 4945.32 | 325.32 | 4620.00 | 115500.00 |
| 216 | 2042-06 | 4932.81 | 312.81 | 4620.00 | 110880.00 |
| 217 | 2042-07 | 4920.30 | 300.30 | 4620.00 | 106260.00 |
| 218 | 2042-08 | 4907.79 | 287.79 | 4620.00 | 101640.00 |
| 219 | 2042-09 | 4895.27 | 275.28 | 4620.00 | 97020.00 |
| 220 | 2042-10 | 4882.76 | 262.76 | 4620.00 | 92400.00 |
| 221 | 2042-11 | 4870.25 | 250.25 | 4620.00 | 87780.00 |
| 222 | 2042-12 | 4857.74 | 237.74 | 4620.00 | 83160.00 |
| 223 | 2043-01 | 4845.23 | 225.22 | 4620.00 | 78540.00 |
| 224 | 2043-02 | 4832.71 | 212.71 | 4620.00 | 73920.00 |
| 225 | 2043-03 | 4820.20 | 200.20 | 4620.00 | 69300.00 |
| 226 | 2043-04 | 4807.69 | 187.69 | 4620.00 | 64680.00 |
| 227 | 2043-05 | 4795.18 | 175.18 | 4620.00 | 60060.00 |
| 228 | 2043-06 | 4782.66 | 162.66 | 4620.00 | 55440.00 |
| 229 | 2043-07 | 4770.15 | 150.15 | 4620.00 | 50820.00 |
| 230 | 2043-08 | 4757.64 | 137.64 | 4620.00 | 46200.00 |
| 231 | 2043-09 | 4745.13 | 125.13 | 4620.00 | 41580.00 |
| 232 | 2043-10 | 4732.61 | 112.61 | 4620.00 | 36960.00 |
| 233 | 2043-11 | 4720.10 | 100.10 | 4620.00 | 32340.00 |
| 234 | 2043-12 | 4707.59 | 87.59 | 4620.00 | 27720.00 |
| 235 | 2044-01 | 4695.07 | 75.08 | 4620.00 | 23100.00 |
| 236 | 2044-02 | 4682.56 | 62.56 | 4620.00 | 18480.00 |
| 237 | 2044-03 | 4670.05 | 50.05 | 4620.00 | 13860.00 |
| 238 | 2044-04 | 4657.54 | 37.54 | 4620.00 | 9240.00 |
| 239 | 2044-05 | 4645.02 | 25.03 | 4620.00 | 4620.00 |
| 240 | 2044-06 | 4632.51 | 12.51 | 4620.00 | 0.00 |