贷款56万（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：56万
还款月数：20年
每月还款：15353.51元
利息总额：312.48万
本息合计：368.48万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 15353.51 | 15330.00 | 23.51 | 559976.49 |
| 2 | 2024-06 | 15353.51 | 15329.36 | 24.15 | 559952.34 |
| 3 | 2024-07 | 15353.51 | 15328.70 | 24.81 | 559927.52 |
| 4 | 2024-08 | 15353.51 | 15328.02 | 25.49 | 559902.03 |
| 5 | 2024-09 | 15353.51 | 15327.32 | 26.19 | 559875.84 |
| 6 | 2024-10 | 15353.51 | 15326.60 | 26.91 | 559848.93 |
| 7 | 2024-11 | 15353.51 | 15325.86 | 27.65 | 559821.28 |
| 8 | 2024-12 | 15353.51 | 15325.11 | 28.40 | 559792.88 |
| 9 | 2025-01 | 15353.51 | 15324.33 | 29.18 | 559763.70 |
| 10 | 2025-02 | 15353.51 | 15323.53 | 29.98 | 559733.72 |
| 11 | 2025-03 | 15353.51 | 15322.71 | 30.80 | 559702.92 |
| 12 | 2025-04 | 15353.51 | 15321.87 | 31.64 | 559671.28 |
| 13 | 2025-05 | 15353.51 | 15321.00 | 32.51 | 559638.77 |
| 14 | 2025-06 | 15353.51 | 15320.11 | 33.40 | 559605.37 |
| 15 | 2025-07 | 15353.51 | 15319.20 | 34.31 | 559571.06 |
| 16 | 2025-08 | 15353.51 | 15318.26 | 35.25 | 559535.81 |
| 17 | 2025-09 | 15353.51 | 15317.29 | 36.22 | 559499.59 |
| 18 | 2025-10 | 15353.51 | 15316.30 | 37.21 | 559462.38 |
| 19 | 2025-11 | 15353.51 | 15315.28 | 38.23 | 559424.16 |
| 20 | 2025-12 | 15353.51 | 15314.24 | 39.27 | 559384.88 |
| 21 | 2026-01 | 15353.51 | 15313.16 | 40.35 | 559344.53 |
| 22 | 2026-02 | 15353.51 | 15312.06 | 41.45 | 559303.08 |
| 23 | 2026-03 | 15353.51 | 15310.92 | 42.59 | 559260.49 |
| 24 | 2026-04 | 15353.51 | 15309.76 | 43.75 | 559216.74 |
| 25 | 2026-05 | 15353.51 | 15308.56 | 44.95 | 559171.79 |
| 26 | 2026-06 | 15353.51 | 15307.33 | 46.18 | 559125.61 |
| 27 | 2026-07 | 15353.51 | 15306.06 | 47.45 | 559078.16 |
| 28 | 2026-08 | 15353.51 | 15304.76 | 48.75 | 559029.41 |
| 29 | 2026-09 | 15353.51 | 15303.43 | 50.08 | 558979.33 |
| 30 | 2026-10 | 15353.51 | 15302.06 | 51.45 | 558927.88 |
| 31 | 2026-11 | 15353.51 | 15300.65 | 52.86 | 558875.02 |
| 32 | 2026-12 | 15353.51 | 15299.20 | 54.31 | 558820.72 |
| 33 | 2027-01 | 15353.51 | 15297.72 | 55.79 | 558764.93 |
| 34 | 2027-02 | 15353.51 | 15296.19 | 57.32 | 558707.61 |
| 35 | 2027-03 | 15353.51 | 15294.62 | 58.89 | 558648.72 |
| 36 | 2027-04 | 15353.51 | 15293.01 | 60.50 | 558588.22 |
| 37 | 2027-05 | 15353.51 | 15291.35 | 62.16 | 558526.06 |
| 38 | 2027-06 | 15353.51 | 15289.65 | 63.86 | 558462.20 |
| 39 | 2027-07 | 15353.51 | 15287.90 | 65.61 | 558396.59 |
| 40 | 2027-08 | 15353.51 | 15286.11 | 67.40 | 558329.19 |
| 41 | 2027-09 | 15353.51 | 15284.26 | 69.25 | 558259.94 |
| 42 | 2027-10 | 15353.51 | 15282.37 | 71.14 | 558188.80 |
| 43 | 2027-11 | 15353.51 | 15280.42 | 73.09 | 558115.70 |
| 44 | 2027-12 | 15353.51 | 15278.42 | 75.09 | 558040.61 |
| 45 | 2028-01 | 15353.51 | 15276.36 | 77.15 | 557963.46 |
| 46 | 2028-02 | 15353.51 | 15274.25 | 79.26 | 557884.20 |
| 47 | 2028-03 | 15353.51 | 15272.08 | 81.43 | 557802.77 |
| 48 | 2028-04 | 15353.51 | 15269.85 | 83.66 | 557719.12 |
| 49 | 2028-05 | 15353.51 | 15267.56 | 85.95 | 557633.17 |
| 50 | 2028-06 | 15353.51 | 15265.21 | 88.30 | 557544.86 |
| 51 | 2028-07 | 15353.51 | 15262.79 | 90.72 | 557454.15 |
| 52 | 2028-08 | 15353.51 | 15260.31 | 93.20 | 557360.94 |
| 53 | 2028-09 | 15353.51 | 15257.76 | 95.75 | 557265.19 |
| 54 | 2028-10 | 15353.51 | 15255.13 | 98.38 | 557166.81 |
| 55 | 2028-11 | 15353.51 | 15252.44 | 101.07 | 557065.75 |
| 56 | 2028-12 | 15353.51 | 15249.67 | 103.84 | 556961.91 |
| 57 | 2029-01 | 15353.51 | 15246.83 | 106.68 | 556855.23 |
| 58 | 2029-02 | 15353.51 | 15243.91 | 109.60 | 556745.64 |
| 59 | 2029-03 | 15353.51 | 15240.91 | 112.60 | 556633.04 |
| 60 | 2029-04 | 15353.51 | 15237.83 | 115.68 | 556517.36 |
| 61 | 2029-05 | 15353.51 | 15234.66 | 118.85 | 556398.51 |
| 62 | 2029-06 | 15353.51 | 15231.41 | 122.10 | 556276.41 |
| 63 | 2029-07 | 15353.51 | 15228.07 | 125.44 | 556150.97 |
| 64 | 2029-08 | 15353.51 | 15224.63 | 128.88 | 556022.09 |
| 65 | 2029-09 | 15353.51 | 15221.10 | 132.41 | 555889.68 |
| 66 | 2029-10 | 15353.51 | 15217.48 | 136.03 | 555753.65 |
| 67 | 2029-11 | 15353.51 | 15213.76 | 139.75 | 555613.90 |
| 68 | 2029-12 | 15353.51 | 15209.93 | 143.58 | 555470.32 |
| 69 | 2030-01 | 15353.51 | 15206.00 | 147.51 | 555322.81 |
| 70 | 2030-02 | 15353.51 | 15201.96 | 151.55 | 555171.26 |
| 71 | 2030-03 | 15353.51 | 15197.81 | 155.70 | 555015.57 |
| 72 | 2030-04 | 15353.51 | 15193.55 | 159.96 | 554855.61 |
| 73 | 2030-05 | 15353.51 | 15189.17 | 164.34 | 554691.27 |
| 74 | 2030-06 | 15353.51 | 15184.67 | 168.84 | 554522.43 |
| 75 | 2030-07 | 15353.51 | 15180.05 | 173.46 | 554348.98 |
| 76 | 2030-08 | 15353.51 | 15175.30 | 178.21 | 554170.77 |
| 77 | 2030-09 | 15353.51 | 15170.42 | 183.08 | 553987.68 |
| 78 | 2030-10 | 15353.51 | 15165.41 | 188.10 | 553799.59 |
| 79 | 2030-11 | 15353.51 | 15160.26 | 193.25 | 553606.34 |
| 80 | 2030-12 | 15353.51 | 15154.97 | 198.54 | 553407.81 |
| 81 | 2031-01 | 15353.51 | 15149.54 | 203.97 | 553203.83 |
| 82 | 2031-02 | 15353.51 | 15143.95 | 209.55 | 552994.28 |
| 83 | 2031-03 | 15353.51 | 15138.22 | 215.29 | 552778.99 |
| 84 | 2031-04 | 15353.51 | 15132.32 | 221.19 | 552557.80 |
| 85 | 2031-05 | 15353.51 | 15126.27 | 227.24 | 552330.56 |
| 86 | 2031-06 | 15353.51 | 15120.05 | 233.46 | 552097.10 |
| 87 | 2031-07 | 15353.51 | 15113.66 | 239.85 | 551857.25 |
| 88 | 2031-08 | 15353.51 | 15107.09 | 246.42 | 551610.83 |
| 89 | 2031-09 | 15353.51 | 15100.35 | 253.16 | 551357.67 |
| 90 | 2031-10 | 15353.51 | 15093.42 | 260.09 | 551097.58 |
| 91 | 2031-11 | 15353.51 | 15086.30 | 267.21 | 550830.36 |
| 92 | 2031-12 | 15353.51 | 15078.98 | 274.53 | 550555.83 |
| 93 | 2032-01 | 15353.51 | 15071.47 | 282.04 | 550273.79 |
| 94 | 2032-02 | 15353.51 | 15063.75 | 289.76 | 549984.03 |
| 95 | 2032-03 | 15353.51 | 15055.81 | 297.70 | 549686.33 |
| 96 | 2032-04 | 15353.51 | 15047.66 | 305.85 | 549380.48 |
| 97 | 2032-05 | 15353.51 | 15039.29 | 314.22 | 549066.26 |
| 98 | 2032-06 | 15353.51 | 15030.69 | 322.82 | 548743.44 |
| 99 | 2032-07 | 15353.51 | 15021.85 | 331.66 | 548411.78 |
| 100 | 2032-08 | 15353.51 | 15012.77 | 340.74 | 548071.05 |
| 101 | 2032-09 | 15353.51 | 15003.44 | 350.06 | 547720.98 |
| 102 | 2032-10 | 15353.51 | 14993.86 | 359.65 | 547361.33 |
| 103 | 2032-11 | 15353.51 | 14984.02 | 369.49 | 546991.84 |
| 104 | 2032-12 | 15353.51 | 14973.90 | 379.61 | 546612.23 |
| 105 | 2033-01 | 15353.51 | 14963.51 | 390.00 | 546222.23 |
| 106 | 2033-02 | 15353.51 | 14952.83 | 400.68 | 545821.56 |
| 107 | 2033-03 | 15353.51 | 14941.87 | 411.64 | 545409.91 |
| 108 | 2033-04 | 15353.51 | 14930.60 | 422.91 | 544987.00 |
| 109 | 2033-05 | 15353.51 | 14919.02 | 434.49 | 544552.51 |
| 110 | 2033-06 | 15353.51 | 14907.12 | 446.38 | 544106.12 |
| 111 | 2033-07 | 15353.51 | 14894.91 | 458.60 | 543647.52 |
| 112 | 2033-08 | 15353.51 | 14882.35 | 471.16 | 543176.36 |
| 113 | 2033-09 | 15353.51 | 14869.45 | 484.06 | 542692.30 |
| 114 | 2033-10 | 15353.51 | 14856.20 | 497.31 | 542194.99 |
| 115 | 2033-11 | 15353.51 | 14842.59 | 510.92 | 541684.07 |
| 116 | 2033-12 | 15353.51 | 14828.60 | 524.91 | 541159.16 |
| 117 | 2034-01 | 15353.51 | 14814.23 | 539.28 | 540619.89 |
| 118 | 2034-02 | 15353.51 | 14799.47 | 554.04 | 540065.84 |
| 119 | 2034-03 | 15353.51 | 14784.30 | 569.21 | 539496.64 |
| 120 | 2034-04 | 15353.51 | 14768.72 | 584.79 | 538911.85 |
| 121 | 2034-05 | 15353.51 | 14752.71 | 600.80 | 538311.05 |
| 122 | 2034-06 | 15353.51 | 14736.27 | 617.24 | 537693.81 |
| 123 | 2034-07 | 15353.51 | 14719.37 | 634.14 | 537059.66 |
| 124 | 2034-08 | 15353.51 | 14702.01 | 651.50 | 536408.16 |
| 125 | 2034-09 | 15353.51 | 14684.17 | 669.34 | 535738.83 |
| 126 | 2034-10 | 15353.51 | 14665.85 | 687.66 | 535051.17 |
| 127 | 2034-11 | 15353.51 | 14647.03 | 706.48 | 534344.68 |
| 128 | 2034-12 | 15353.51 | 14627.69 | 725.82 | 533618.86 |
| 129 | 2035-01 | 15353.51 | 14607.82 | 745.69 | 532873.16 |
| 130 | 2035-02 | 15353.51 | 14587.40 | 766.11 | 532107.06 |
| 131 | 2035-03 | 15353.51 | 14566.43 | 787.08 | 531319.98 |
| 132 | 2035-04 | 15353.51 | 14544.88 | 808.63 | 530511.35 |
| 133 | 2035-05 | 15353.51 | 14522.75 | 830.76 | 529680.59 |
| 134 | 2035-06 | 15353.51 | 14500.01 | 853.50 | 528827.09 |
| 135 | 2035-07 | 15353.51 | 14476.64 | 876.87 | 527950.22 |
| 136 | 2035-08 | 15353.51 | 14452.64 | 900.87 | 527049.35 |
| 137 | 2035-09 | 15353.51 | 14427.98 | 925.53 | 526123.81 |
| 138 | 2035-10 | 15353.51 | 14402.64 | 950.87 | 525172.94 |
| 139 | 2035-11 | 15353.51 | 14376.61 | 976.90 | 524196.04 |
| 140 | 2035-12 | 15353.51 | 14349.87 | 1003.64 | 523192.40 |
| 141 | 2036-01 | 15353.51 | 14322.39 | 1031.12 | 522161.28 |
| 142 | 2036-02 | 15353.51 | 14294.17 | 1059.34 | 521101.94 |
| 143 | 2036-03 | 15353.51 | 14265.17 | 1088.34 | 520013.59 |
| 144 | 2036-04 | 15353.51 | 14235.37 | 1118.14 | 518895.45 |
| 145 | 2036-05 | 15353.51 | 14204.76 | 1148.75 | 517746.71 |
| 146 | 2036-06 | 15353.51 | 14173.32 | 1180.19 | 516566.51 |
| 147 | 2036-07 | 15353.51 | 14141.01 | 1212.50 | 515354.01 |
| 148 | 2036-08 | 15353.51 | 14107.82 | 1245.69 | 514108.32 |
| 149 | 2036-09 | 15353.51 | 14073.72 | 1279.79 | 512828.52 |
| 150 | 2036-10 | 15353.51 | 14038.68 | 1314.83 | 511513.69 |
| 151 | 2036-11 | 15353.51 | 14002.69 | 1350.82 | 510162.87 |
| 152 | 2036-12 | 15353.51 | 13965.71 | 1387.80 | 508775.07 |
| 153 | 2037-01 | 15353.51 | 13927.72 | 1425.79 | 507349.28 |
| 154 | 2037-02 | 15353.51 | 13888.69 | 1464.82 | 505884.46 |
| 155 | 2037-03 | 15353.51 | 13848.59 | 1504.92 | 504379.53 |
| 156 | 2037-04 | 15353.51 | 13807.39 | 1546.12 | 502833.41 |
| 157 | 2037-05 | 15353.51 | 13765.06 | 1588.45 | 501244.97 |
| 158 | 2037-06 | 15353.51 | 13721.58 | 1631.93 | 499613.04 |
| 159 | 2037-07 | 15353.51 | 13676.91 | 1676.60 | 497936.44 |
| 160 | 2037-08 | 15353.51 | 13631.01 | 1722.50 | 496213.94 |
| 161 | 2037-09 | 15353.51 | 13583.86 | 1769.65 | 494444.28 |
| 162 | 2037-10 | 15353.51 | 13535.41 | 1818.10 | 492626.19 |
| 163 | 2037-11 | 15353.51 | 13485.64 | 1867.87 | 490758.32 |
| 164 | 2037-12 | 15353.51 | 13434.51 | 1919.00 | 488839.32 |
| 165 | 2038-01 | 15353.51 | 13381.98 | 1971.53 | 486867.78 |
| 166 | 2038-02 | 15353.51 | 13328.01 | 2025.50 | 484842.28 |
| 167 | 2038-03 | 15353.51 | 13272.56 | 2080.95 | 482761.33 |
| 168 | 2038-04 | 15353.51 | 13215.59 | 2137.92 | 480623.41 |
| 169 | 2038-05 | 15353.51 | 13157.07 | 2196.44 | 478426.96 |
| 170 | 2038-06 | 15353.51 | 13096.94 | 2256.57 | 476170.39 |
| 171 | 2038-07 | 15353.51 | 13035.16 | 2318.35 | 473852.05 |
| 172 | 2038-08 | 15353.51 | 12971.70 | 2381.81 | 471470.24 |
| 173 | 2038-09 | 15353.51 | 12906.50 | 2447.01 | 469023.22 |
| 174 | 2038-10 | 15353.51 | 12839.51 | 2514.00 | 466509.23 |
| 175 | 2038-11 | 15353.51 | 12770.69 | 2582.82 | 463926.41 |
| 176 | 2038-12 | 15353.51 | 12699.99 | 2653.52 | 461272.88 |
| 177 | 2039-01 | 15353.51 | 12627.35 | 2726.16 | 458546.72 |
| 178 | 2039-02 | 15353.51 | 12552.72 | 2800.79 | 455745.92 |
| 179 | 2039-03 | 15353.51 | 12476.04 | 2877.47 | 452868.46 |
| 180 | 2039-04 | 15353.51 | 12397.27 | 2956.24 | 449912.22 |
| 181 | 2039-05 | 15353.51 | 12316.35 | 3037.16 | 446875.06 |
| 182 | 2039-06 | 15353.51 | 12233.20 | 3120.31 | 443754.75 |
| 183 | 2039-07 | 15353.51 | 12147.79 | 3205.72 | 440549.03 |
| 184 | 2039-08 | 15353.51 | 12060.03 | 3293.48 | 437255.55 |
| 185 | 2039-09 | 15353.51 | 11969.87 | 3383.64 | 433871.91 |
| 186 | 2039-10 | 15353.51 | 11877.24 | 3476.27 | 430395.65 |
| 187 | 2039-11 | 15353.51 | 11782.08 | 3571.43 | 426824.22 |
| 188 | 2039-12 | 15353.51 | 11684.31 | 3669.20 | 423155.02 |
| 189 | 2040-01 | 15353.51 | 11583.87 | 3769.64 | 419385.38 |
| 190 | 2040-02 | 15353.51 | 11480.67 | 3872.84 | 415512.54 |
| 191 | 2040-03 | 15353.51 | 11374.66 | 3978.85 | 411533.69 |
| 192 | 2040-04 | 15353.51 | 11265.73 | 4087.78 | 407445.91 |
| 193 | 2040-05 | 15353.51 | 11153.83 | 4199.68 | 403246.24 |
| 194 | 2040-06 | 15353.51 | 11038.87 | 4314.64 | 398931.59 |
| 195 | 2040-07 | 15353.51 | 10920.75 | 4432.76 | 394498.83 |
| 196 | 2040-08 | 15353.51 | 10799.41 | 4554.10 | 389944.73 |
| 197 | 2040-09 | 15353.51 | 10674.74 | 4678.77 | 385265.96 |
| 198 | 2040-10 | 15353.51 | 10546.66 | 4806.85 | 380459.10 |
| 199 | 2040-11 | 15353.51 | 10415.07 | 4938.44 | 375520.66 |
| 200 | 2040-12 | 15353.51 | 10279.88 | 5073.63 | 370447.03 |
| 201 | 2041-01 | 15353.51 | 10140.99 | 5212.52 | 365234.51 |
| 202 | 2041-02 | 15353.51 | 9998.29 | 5355.22 | 359879.29 |
| 203 | 2041-03 | 15353.51 | 9851.70 | 5501.81 | 354377.48 |
| 204 | 2041-04 | 15353.51 | 9701.08 | 5652.43 | 348725.05 |
| 205 | 2041-05 | 15353.51 | 9546.35 | 5807.16 | 342917.89 |
| 206 | 2041-06 | 15353.51 | 9387.38 | 5966.13 | 336951.76 |
| 207 | 2041-07 | 15353.51 | 9224.05 | 6129.46 | 330822.30 |
| 208 | 2041-08 | 15353.51 | 9056.26 | 6297.25 | 324525.05 |
| 209 | 2041-09 | 15353.51 | 8883.87 | 6469.64 | 318055.42 |
| 210 | 2041-10 | 15353.51 | 8706.77 | 6646.74 | 311408.67 |
| 211 | 2041-11 | 15353.51 | 8524.81 | 6828.70 | 304579.98 |
| 212 | 2041-12 | 15353.51 | 8337.88 | 7015.63 | 297564.34 |
| 213 | 2042-01 | 15353.51 | 8145.82 | 7207.69 | 290356.66 |
| 214 | 2042-02 | 15353.51 | 7948.51 | 7405.00 | 282951.66 |
| 215 | 2042-03 | 15353.51 | 7745.80 | 7607.71 | 275343.95 |
| 216 | 2042-04 | 15353.51 | 7537.54 | 7815.97 | 267527.98 |
| 217 | 2042-05 | 15353.51 | 7323.58 | 8029.93 | 259498.05 |
| 218 | 2042-06 | 15353.51 | 7103.76 | 8249.75 | 251248.30 |
| 219 | 2042-07 | 15353.51 | 6877.92 | 8475.59 | 242772.71 |
| 220 | 2042-08 | 15353.51 | 6645.90 | 8707.61 | 234065.11 |
| 221 | 2042-09 | 15353.51 | 6407.53 | 8945.98 | 225119.13 |
| 222 | 2042-10 | 15353.51 | 6162.64 | 9190.87 | 215928.26 |
| 223 | 2042-11 | 15353.51 | 5911.04 | 9442.47 | 206485.78 |
| 224 | 2042-12 | 15353.51 | 5652.55 | 9700.96 | 196784.82 |
| 225 | 2043-01 | 15353.51 | 5386.98 | 9966.53 | 186818.30 |
| 226 | 2043-02 | 15353.51 | 5114.15 | 10239.36 | 176578.94 |
| 227 | 2043-03 | 15353.51 | 4833.85 | 10519.66 | 166059.27 |
| 228 | 2043-04 | 15353.51 | 4545.87 | 10807.64 | 155251.64 |
| 229 | 2043-05 | 15353.51 | 4250.01 | 11103.50 | 144148.14 |
| 230 | 2043-06 | 15353.51 | 3946.06 | 11407.45 | 132740.69 |
| 231 | 2043-07 | 15353.51 | 3633.78 | 11719.73 | 121020.95 |
| 232 | 2043-08 | 15353.51 | 3312.95 | 12040.56 | 108980.39 |
| 233 | 2043-09 | 15353.51 | 2983.34 | 12370.17 | 96610.22 |
| 234 | 2043-10 | 15353.51 | 2644.70 | 12708.81 | 83901.42 |
| 235 | 2043-11 | 15353.51 | 2296.80 | 13056.71 | 70844.71 |
| 236 | 2043-12 | 15353.51 | 1939.37 | 13414.14 | 57430.57 |
| 237 | 2044-01 | 15353.51 | 1572.16 | 13781.35 | 43649.22 |
| 238 | 2044-02 | 15353.51 | 1194.90 | 14158.61 | 29490.61 |
| 239 | 2044-03 | 15353.51 | 807.31 | 14546.20 | 14944.41 |
| 240 | 2044-04 | 15353.51 | 409.10 | 14944.41 | 0.00 |
等额本金还款方式：
贷款总额：56万
还款月数：20年
首月还款：17663.33元
每月递减：63.88元
利息总额：184.73万
本息合计：240.73万
节省利息：1277577.36元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 17663.33 | 15330.00 | 2333.33 | 557666.67 |
| 2 | 2024-06 | 17599.46 | 15266.12 | 2333.33 | 555333.33 |
| 3 | 2024-07 | 17535.58 | 15202.25 | 2333.33 | 553000.00 |
| 4 | 2024-08 | 17471.71 | 15138.38 | 2333.33 | 550666.67 |
| 5 | 2024-09 | 17407.83 | 15074.50 | 2333.33 | 548333.33 |
| 6 | 2024-10 | 17343.96 | 15010.63 | 2333.33 | 546000.00 |
| 7 | 2024-11 | 17280.08 | 14946.75 | 2333.33 | 543666.67 |
| 8 | 2024-12 | 17216.21 | 14882.87 | 2333.33 | 541333.33 |
| 9 | 2025-01 | 17152.33 | 14819.00 | 2333.33 | 539000.00 |
| 10 | 2025-02 | 17088.46 | 14755.13 | 2333.33 | 536666.67 |
| 11 | 2025-03 | 17024.58 | 14691.25 | 2333.33 | 534333.33 |
| 12 | 2025-04 | 16960.71 | 14627.38 | 2333.33 | 532000.00 |
| 13 | 2025-05 | 16896.83 | 14563.50 | 2333.33 | 529666.67 |
| 14 | 2025-06 | 16832.96 | 14499.62 | 2333.33 | 527333.33 |
| 15 | 2025-07 | 16769.08 | 14435.75 | 2333.33 | 525000.00 |
| 16 | 2025-08 | 16705.21 | 14371.88 | 2333.33 | 522666.67 |
| 17 | 2025-09 | 16641.33 | 14308.00 | 2333.33 | 520333.33 |
| 18 | 2025-10 | 16577.46 | 14244.13 | 2333.33 | 518000.00 |
| 19 | 2025-11 | 16513.58 | 14180.25 | 2333.33 | 515666.67 |
| 20 | 2025-12 | 16449.71 | 14116.38 | 2333.33 | 513333.33 |
| 21 | 2026-01 | 16385.83 | 14052.50 | 2333.33 | 511000.00 |
| 22 | 2026-02 | 16321.96 | 13988.63 | 2333.33 | 508666.67 |
| 23 | 2026-03 | 16258.08 | 13924.75 | 2333.33 | 506333.33 |
| 24 | 2026-04 | 16194.21 | 13860.88 | 2333.33 | 504000.00 |
| 25 | 2026-05 | 16130.33 | 13797.00 | 2333.33 | 501666.67 |
| 26 | 2026-06 | 16066.46 | 13733.13 | 2333.33 | 499333.33 |
| 27 | 2026-07 | 16002.58 | 13669.25 | 2333.33 | 497000.00 |
| 28 | 2026-08 | 15938.71 | 13605.38 | 2333.33 | 494666.67 |
| 29 | 2026-09 | 15874.83 | 13541.50 | 2333.33 | 492333.33 |
| 30 | 2026-10 | 15810.96 | 13477.63 | 2333.33 | 490000.00 |
| 31 | 2026-11 | 15747.08 | 13413.75 | 2333.33 | 487666.67 |
| 32 | 2026-12 | 15683.21 | 13349.87 | 2333.33 | 485333.33 |
| 33 | 2027-01 | 15619.33 | 13286.00 | 2333.33 | 483000.00 |
| 34 | 2027-02 | 15555.46 | 13222.13 | 2333.33 | 480666.67 |
| 35 | 2027-03 | 15491.58 | 13158.25 | 2333.33 | 478333.33 |
| 36 | 2027-04 | 15427.71 | 13094.38 | 2333.33 | 476000.00 |
| 37 | 2027-05 | 15363.83 | 13030.50 | 2333.33 | 473666.67 |
| 38 | 2027-06 | 15299.96 | 12966.62 | 2333.33 | 471333.33 |
| 39 | 2027-07 | 15236.08 | 12902.75 | 2333.33 | 469000.00 |
| 40 | 2027-08 | 15172.21 | 12838.88 | 2333.33 | 466666.67 |
| 41 | 2027-09 | 15108.33 | 12775.00 | 2333.33 | 464333.33 |
| 42 | 2027-10 | 15044.46 | 12711.13 | 2333.33 | 462000.00 |
| 43 | 2027-11 | 14980.58 | 12647.25 | 2333.33 | 459666.67 |
| 44 | 2027-12 | 14916.71 | 12583.37 | 2333.33 | 457333.33 |
| 45 | 2028-01 | 14852.83 | 12519.50 | 2333.33 | 455000.00 |
| 46 | 2028-02 | 14788.96 | 12455.63 | 2333.33 | 452666.67 |
| 47 | 2028-03 | 14725.08 | 12391.75 | 2333.33 | 450333.33 |
| 48 | 2028-04 | 14661.21 | 12327.88 | 2333.33 | 448000.00 |
| 49 | 2028-05 | 14597.33 | 12264.00 | 2333.33 | 445666.67 |
| 50 | 2028-06 | 14533.46 | 12200.12 | 2333.33 | 443333.33 |
| 51 | 2028-07 | 14469.58 | 12136.25 | 2333.33 | 441000.00 |
| 52 | 2028-08 | 14405.71 | 12072.38 | 2333.33 | 438666.67 |
| 53 | 2028-09 | 14341.83 | 12008.50 | 2333.33 | 436333.33 |
| 54 | 2028-10 | 14277.96 | 11944.63 | 2333.33 | 434000.00 |
| 55 | 2028-11 | 14214.08 | 11880.75 | 2333.33 | 431666.67 |
| 56 | 2028-12 | 14150.21 | 11816.87 | 2333.33 | 429333.33 |
| 57 | 2029-01 | 14086.33 | 11753.00 | 2333.33 | 427000.00 |
| 58 | 2029-02 | 14022.46 | 11689.13 | 2333.33 | 424666.67 |
| 59 | 2029-03 | 13958.58 | 11625.25 | 2333.33 | 422333.33 |
| 60 | 2029-04 | 13894.71 | 11561.38 | 2333.33 | 420000.00 |
| 61 | 2029-05 | 13830.83 | 11497.50 | 2333.33 | 417666.67 |
| 62 | 2029-06 | 13766.96 | 11433.62 | 2333.33 | 415333.33 |
| 63 | 2029-07 | 13703.08 | 11369.75 | 2333.33 | 413000.00 |
| 64 | 2029-08 | 13639.21 | 11305.88 | 2333.33 | 410666.67 |
| 65 | 2029-09 | 13575.33 | 11242.00 | 2333.33 | 408333.33 |
| 66 | 2029-10 | 13511.46 | 11178.13 | 2333.33 | 406000.00 |
| 67 | 2029-11 | 13447.58 | 11114.25 | 2333.33 | 403666.67 |
| 68 | 2029-12 | 13383.71 | 11050.37 | 2333.33 | 401333.33 |
| 69 | 2030-01 | 13319.83 | 10986.50 | 2333.33 | 399000.00 |
| 70 | 2030-02 | 13255.96 | 10922.63 | 2333.33 | 396666.67 |
| 71 | 2030-03 | 13192.08 | 10858.75 | 2333.33 | 394333.33 |
| 72 | 2030-04 | 13128.21 | 10794.88 | 2333.33 | 392000.00 |
| 73 | 2030-05 | 13064.33 | 10731.00 | 2333.33 | 389666.67 |
| 74 | 2030-06 | 13000.46 | 10667.12 | 2333.33 | 387333.33 |
| 75 | 2030-07 | 12936.58 | 10603.25 | 2333.33 | 385000.00 |
| 76 | 2030-08 | 12872.71 | 10539.38 | 2333.33 | 382666.67 |
| 77 | 2030-09 | 12808.83 | 10475.50 | 2333.33 | 380333.33 |
| 78 | 2030-10 | 12744.96 | 10411.63 | 2333.33 | 378000.00 |
| 79 | 2030-11 | 12681.08 | 10347.75 | 2333.33 | 375666.67 |
| 80 | 2030-12 | 12617.21 | 10283.87 | 2333.33 | 373333.33 |
| 81 | 2031-01 | 12553.33 | 10220.00 | 2333.33 | 371000.00 |
| 82 | 2031-02 | 12489.46 | 10156.13 | 2333.33 | 368666.67 |
| 83 | 2031-03 | 12425.58 | 10092.25 | 2333.33 | 366333.33 |
| 84 | 2031-04 | 12361.71 | 10028.38 | 2333.33 | 364000.00 |
| 85 | 2031-05 | 12297.83 | 9964.50 | 2333.33 | 361666.67 |
| 86 | 2031-06 | 12233.96 | 9900.62 | 2333.33 | 359333.33 |
| 87 | 2031-07 | 12170.08 | 9836.75 | 2333.33 | 357000.00 |
| 88 | 2031-08 | 12106.21 | 9772.88 | 2333.33 | 354666.67 |
| 89 | 2031-09 | 12042.33 | 9709.00 | 2333.33 | 352333.33 |
| 90 | 2031-10 | 11978.46 | 9645.13 | 2333.33 | 350000.00 |
| 91 | 2031-11 | 11914.58 | 9581.25 | 2333.33 | 347666.67 |
| 92 | 2031-12 | 11850.71 | 9517.37 | 2333.33 | 345333.33 |
| 93 | 2032-01 | 11786.83 | 9453.50 | 2333.33 | 343000.00 |
| 94 | 2032-02 | 11722.96 | 9389.63 | 2333.33 | 340666.67 |
| 95 | 2032-03 | 11659.08 | 9325.75 | 2333.33 | 338333.33 |
| 96 | 2032-04 | 11595.21 | 9261.88 | 2333.33 | 336000.00 |
| 97 | 2032-05 | 11531.33 | 9198.00 | 2333.33 | 333666.67 |
| 98 | 2032-06 | 11467.46 | 9134.12 | 2333.33 | 331333.33 |
| 99 | 2032-07 | 11403.58 | 9070.25 | 2333.33 | 329000.00 |
| 100 | 2032-08 | 11339.71 | 9006.38 | 2333.33 | 326666.67 |
| 101 | 2032-09 | 11275.83 | 8942.50 | 2333.33 | 324333.33 |
| 102 | 2032-10 | 11211.96 | 8878.63 | 2333.33 | 322000.00 |
| 103 | 2032-11 | 11148.08 | 8814.75 | 2333.33 | 319666.67 |
| 104 | 2032-12 | 11084.21 | 8750.87 | 2333.33 | 317333.33 |
| 105 | 2033-01 | 11020.33 | 8687.00 | 2333.33 | 315000.00 |
| 106 | 2033-02 | 10956.46 | 8623.13 | 2333.33 | 312666.67 |
| 107 | 2033-03 | 10892.58 | 8559.25 | 2333.33 | 310333.33 |
| 108 | 2033-04 | 10828.71 | 8495.38 | 2333.33 | 308000.00 |
| 109 | 2033-05 | 10764.83 | 8431.50 | 2333.33 | 305666.67 |
| 110 | 2033-06 | 10700.96 | 8367.62 | 2333.33 | 303333.33 |
| 111 | 2033-07 | 10637.08 | 8303.75 | 2333.33 | 301000.00 |
| 112 | 2033-08 | 10573.21 | 8239.88 | 2333.33 | 298666.67 |
| 113 | 2033-09 | 10509.33 | 8176.00 | 2333.33 | 296333.33 |
| 114 | 2033-10 | 10445.46 | 8112.12 | 2333.33 | 294000.00 |
| 115 | 2033-11 | 10381.58 | 8048.25 | 2333.33 | 291666.67 |
| 116 | 2033-12 | 10317.71 | 7984.37 | 2333.33 | 289333.33 |
| 117 | 2034-01 | 10253.83 | 7920.50 | 2333.33 | 287000.00 |
| 118 | 2034-02 | 10189.96 | 7856.63 | 2333.33 | 284666.67 |
| 119 | 2034-03 | 10126.08 | 7792.75 | 2333.33 | 282333.33 |
| 120 | 2034-04 | 10062.21 | 7728.87 | 2333.33 | 280000.00 |
| 121 | 2034-05 | 9998.33 | 7665.00 | 2333.33 | 277666.67 |
| 122 | 2034-06 | 9934.46 | 7601.12 | 2333.33 | 275333.33 |
| 123 | 2034-07 | 9870.58 | 7537.25 | 2333.33 | 273000.00 |
| 124 | 2034-08 | 9806.71 | 7473.38 | 2333.33 | 270666.67 |
| 125 | 2034-09 | 9742.83 | 7409.50 | 2333.33 | 268333.33 |
| 126 | 2034-10 | 9678.96 | 7345.62 | 2333.33 | 266000.00 |
| 127 | 2034-11 | 9615.08 | 7281.75 | 2333.33 | 263666.67 |
| 128 | 2034-12 | 9551.21 | 7217.87 | 2333.33 | 261333.33 |
| 129 | 2035-01 | 9487.33 | 7154.00 | 2333.33 | 259000.00 |
| 130 | 2035-02 | 9423.46 | 7090.13 | 2333.33 | 256666.67 |
| 131 | 2035-03 | 9359.58 | 7026.25 | 2333.33 | 254333.33 |
| 132 | 2035-04 | 9295.71 | 6962.37 | 2333.33 | 252000.00 |
| 133 | 2035-05 | 9231.83 | 6898.50 | 2333.33 | 249666.67 |
| 134 | 2035-06 | 9167.96 | 6834.62 | 2333.33 | 247333.33 |
| 135 | 2035-07 | 9104.08 | 6770.75 | 2333.33 | 245000.00 |
| 136 | 2035-08 | 9040.21 | 6706.88 | 2333.33 | 242666.67 |
| 137 | 2035-09 | 8976.33 | 6643.00 | 2333.33 | 240333.33 |
| 138 | 2035-10 | 8912.46 | 6579.12 | 2333.33 | 238000.00 |
| 139 | 2035-11 | 8848.58 | 6515.25 | 2333.33 | 235666.67 |
| 140 | 2035-12 | 8784.71 | 6451.37 | 2333.33 | 233333.33 |
| 141 | 2036-01 | 8720.83 | 6387.50 | 2333.33 | 231000.00 |
| 142 | 2036-02 | 8656.96 | 6323.63 | 2333.33 | 228666.67 |
| 143 | 2036-03 | 8593.08 | 6259.75 | 2333.33 | 226333.33 |
| 144 | 2036-04 | 8529.21 | 6195.87 | 2333.33 | 224000.00 |
| 145 | 2036-05 | 8465.33 | 6132.00 | 2333.33 | 221666.67 |
| 146 | 2036-06 | 8401.46 | 6068.12 | 2333.33 | 219333.33 |
| 147 | 2036-07 | 8337.58 | 6004.25 | 2333.33 | 217000.00 |
| 148 | 2036-08 | 8273.71 | 5940.38 | 2333.33 | 214666.67 |
| 149 | 2036-09 | 8209.83 | 5876.50 | 2333.33 | 212333.33 |
| 150 | 2036-10 | 8145.96 | 5812.62 | 2333.33 | 210000.00 |
| 151 | 2036-11 | 8082.08 | 5748.75 | 2333.33 | 207666.67 |
| 152 | 2036-12 | 8018.21 | 5684.87 | 2333.33 | 205333.33 |
| 153 | 2037-01 | 7954.33 | 5621.00 | 2333.33 | 203000.00 |
| 154 | 2037-02 | 7890.46 | 5557.13 | 2333.33 | 200666.67 |
| 155 | 2037-03 | 7826.58 | 5493.25 | 2333.33 | 198333.33 |
| 156 | 2037-04 | 7762.71 | 5429.37 | 2333.33 | 196000.00 |
| 157 | 2037-05 | 7698.83 | 5365.50 | 2333.33 | 193666.67 |
| 158 | 2037-06 | 7634.96 | 5301.62 | 2333.33 | 191333.33 |
| 159 | 2037-07 | 7571.08 | 5237.75 | 2333.33 | 189000.00 |
| 160 | 2037-08 | 7507.21 | 5173.88 | 2333.33 | 186666.67 |
| 161 | 2037-09 | 7443.33 | 5110.00 | 2333.33 | 184333.33 |
| 162 | 2037-10 | 7379.46 | 5046.12 | 2333.33 | 182000.00 |
| 163 | 2037-11 | 7315.58 | 4982.25 | 2333.33 | 179666.67 |
| 164 | 2037-12 | 7251.71 | 4918.37 | 2333.33 | 177333.33 |
| 165 | 2038-01 | 7187.83 | 4854.50 | 2333.33 | 175000.00 |
| 166 | 2038-02 | 7123.96 | 4790.63 | 2333.33 | 172666.67 |
| 167 | 2038-03 | 7060.08 | 4726.75 | 2333.33 | 170333.33 |
| 168 | 2038-04 | 6996.21 | 4662.87 | 2333.33 | 168000.00 |
| 169 | 2038-05 | 6932.33 | 4599.00 | 2333.33 | 165666.67 |
| 170 | 2038-06 | 6868.46 | 4535.12 | 2333.33 | 163333.33 |
| 171 | 2038-07 | 6804.58 | 4471.25 | 2333.33 | 161000.00 |
| 172 | 2038-08 | 6740.71 | 4407.38 | 2333.33 | 158666.67 |
| 173 | 2038-09 | 6676.83 | 4343.50 | 2333.33 | 156333.33 |
| 174 | 2038-10 | 6612.96 | 4279.62 | 2333.33 | 154000.00 |
| 175 | 2038-11 | 6549.08 | 4215.75 | 2333.33 | 151666.67 |
| 176 | 2038-12 | 6485.21 | 4151.87 | 2333.33 | 149333.33 |
| 177 | 2039-01 | 6421.33 | 4088.00 | 2333.33 | 147000.00 |
| 178 | 2039-02 | 6357.46 | 4024.13 | 2333.33 | 144666.67 |
| 179 | 2039-03 | 6293.58 | 3960.25 | 2333.33 | 142333.33 |
| 180 | 2039-04 | 6229.71 | 3896.37 | 2333.33 | 140000.00 |
| 181 | 2039-05 | 6165.83 | 3832.50 | 2333.33 | 137666.67 |
| 182 | 2039-06 | 6101.96 | 3768.62 | 2333.33 | 135333.33 |
| 183 | 2039-07 | 6038.08 | 3704.75 | 2333.33 | 133000.00 |
| 184 | 2039-08 | 5974.21 | 3640.88 | 2333.33 | 130666.67 |
| 185 | 2039-09 | 5910.33 | 3577.00 | 2333.33 | 128333.33 |
| 186 | 2039-10 | 5846.46 | 3513.12 | 2333.33 | 126000.00 |
| 187 | 2039-11 | 5782.58 | 3449.25 | 2333.33 | 123666.67 |
| 188 | 2039-12 | 5718.71 | 3385.37 | 2333.33 | 121333.33 |
| 189 | 2040-01 | 5654.83 | 3321.50 | 2333.33 | 119000.00 |
| 190 | 2040-02 | 5590.96 | 3257.63 | 2333.33 | 116666.67 |
| 191 | 2040-03 | 5527.08 | 3193.75 | 2333.33 | 114333.33 |
| 192 | 2040-04 | 5463.21 | 3129.87 | 2333.33 | 112000.00 |
| 193 | 2040-05 | 5399.33 | 3066.00 | 2333.33 | 109666.67 |
| 194 | 2040-06 | 5335.46 | 3002.12 | 2333.33 | 107333.33 |
| 195 | 2040-07 | 5271.58 | 2938.25 | 2333.33 | 105000.00 |
| 196 | 2040-08 | 5207.71 | 2874.37 | 2333.33 | 102666.67 |
| 197 | 2040-09 | 5143.83 | 2810.50 | 2333.33 | 100333.33 |
| 198 | 2040-10 | 5079.96 | 2746.62 | 2333.33 | 98000.00 |
| 199 | 2040-11 | 5016.08 | 2682.75 | 2333.33 | 95666.67 |
| 200 | 2040-12 | 4952.21 | 2618.87 | 2333.33 | 93333.33 |
| 201 | 2041-01 | 4888.33 | 2555.00 | 2333.33 | 91000.00 |
| 202 | 2041-02 | 4824.46 | 2491.12 | 2333.33 | 88666.67 |
| 203 | 2041-03 | 4760.58 | 2427.25 | 2333.33 | 86333.33 |
| 204 | 2041-04 | 4696.71 | 2363.37 | 2333.33 | 84000.00 |
| 205 | 2041-05 | 4632.83 | 2299.50 | 2333.33 | 81666.67 |
| 206 | 2041-06 | 4568.96 | 2235.62 | 2333.33 | 79333.33 |
| 207 | 2041-07 | 4505.08 | 2171.75 | 2333.33 | 77000.00 |
| 208 | 2041-08 | 4441.21 | 2107.87 | 2333.33 | 74666.67 |
| 209 | 2041-09 | 4377.33 | 2044.00 | 2333.33 | 72333.33 |
| 210 | 2041-10 | 4313.46 | 1980.12 | 2333.33 | 70000.00 |
| 211 | 2041-11 | 4249.58 | 1916.25 | 2333.33 | 67666.67 |
| 212 | 2041-12 | 4185.71 | 1852.37 | 2333.33 | 65333.33 |
| 213 | 2042-01 | 4121.83 | 1788.50 | 2333.33 | 63000.00 |
| 214 | 2042-02 | 4057.96 | 1724.62 | 2333.33 | 60666.67 |
| 215 | 2042-03 | 3994.08 | 1660.75 | 2333.33 | 58333.33 |
| 216 | 2042-04 | 3930.21 | 1596.87 | 2333.33 | 56000.00 |
| 217 | 2042-05 | 3866.33 | 1533.00 | 2333.33 | 53666.67 |
| 218 | 2042-06 | 3802.46 | 1469.12 | 2333.33 | 51333.33 |
| 219 | 2042-07 | 3738.58 | 1405.25 | 2333.33 | 49000.00 |
| 220 | 2042-08 | 3674.71 | 1341.37 | 2333.33 | 46666.67 |
| 221 | 2042-09 | 3610.83 | 1277.50 | 2333.33 | 44333.33 |
| 222 | 2042-10 | 3546.96 | 1213.62 | 2333.33 | 42000.00 |
| 223 | 2042-11 | 3483.08 | 1149.75 | 2333.33 | 39666.67 |
| 224 | 2042-12 | 3419.21 | 1085.87 | 2333.33 | 37333.33 |
| 225 | 2043-01 | 3355.33 | 1022.00 | 2333.33 | 35000.00 |
| 226 | 2043-02 | 3291.46 | 958.13 | 2333.33 | 32666.67 |
| 227 | 2043-03 | 3227.58 | 894.25 | 2333.33 | 30333.33 |
| 228 | 2043-04 | 3163.71 | 830.37 | 2333.33 | 28000.00 |
| 229 | 2043-05 | 3099.83 | 766.50 | 2333.33 | 25666.67 |
| 230 | 2043-06 | 3035.96 | 702.62 | 2333.33 | 23333.33 |
| 231 | 2043-07 | 2972.08 | 638.75 | 2333.33 | 21000.00 |
| 232 | 2043-08 | 2908.21 | 574.88 | 2333.33 | 18666.67 |
| 233 | 2043-09 | 2844.33 | 511.00 | 2333.33 | 16333.33 |
| 234 | 2043-10 | 2780.46 | 447.12 | 2333.33 | 14000.00 |
| 235 | 2043-11 | 2716.58 | 383.25 | 2333.33 | 11666.67 |
| 236 | 2043-12 | 2652.71 | 319.37 | 2333.33 | 9333.33 |
| 237 | 2044-01 | 2588.83 | 255.50 | 2333.33 | 7000.00 |
| 238 | 2044-02 | 2524.96 | 191.63 | 2333.33 | 4666.67 |
| 239 | 2044-03 | 2461.08 | 127.75 | 2333.33 | 2333.33 |
| 240 | 2044-04 | 2397.21 | 63.87 | 2333.33 | 0.00 |