深圳贷款108万（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：108万
还款月数：20年
每月还款：5908.88元
利息总额：33.81万
本息合计：141.81万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 5908.88 | 2565.00 | 3343.88 | 1076656.12 |
| 2 | 2025-04 | 5908.88 | 2557.06 | 3351.82 | 1073304.29 |
| 3 | 2025-05 | 5908.88 | 2549.10 | 3359.78 | 1069944.51 |
| 4 | 2025-06 | 5908.88 | 2541.12 | 3367.76 | 1066576.74 |
| 5 | 2025-07 | 5908.88 | 2533.12 | 3375.76 | 1063200.98 |
| 6 | 2025-08 | 5908.88 | 2525.10 | 3383.78 | 1059817.20 |
| 7 | 2025-09 | 5908.88 | 2517.07 | 3391.82 | 1056425.39 |
| 8 | 2025-10 | 5908.88 | 2509.01 | 3399.87 | 1053025.51 |
| 9 | 2025-11 | 5908.88 | 2500.94 | 3407.95 | 1049617.57 |
| 10 | 2025-12 | 5908.88 | 2492.84 | 3416.04 | 1046201.53 |
| 11 | 2026-01 | 5908.88 | 2484.73 | 3424.15 | 1042777.37 |
| 12 | 2026-02 | 5908.88 | 2476.60 | 3432.29 | 1039345.09 |
| 13 | 2026-03 | 5908.88 | 2468.44 | 3440.44 | 1035904.65 |
| 14 | 2026-04 | 5908.88 | 2460.27 | 3448.61 | 1032456.04 |
| 15 | 2026-05 | 5908.88 | 2452.08 | 3456.80 | 1028999.24 |
| 16 | 2026-06 | 5908.88 | 2443.87 | 3465.01 | 1025534.23 |
| 17 | 2026-07 | 5908.88 | 2435.64 | 3473.24 | 1022060.99 |
| 18 | 2026-08 | 5908.88 | 2427.39 | 3481.49 | 1018579.51 |
| 19 | 2026-09 | 5908.88 | 2419.13 | 3489.76 | 1015089.75 |
| 20 | 2026-10 | 5908.88 | 2410.84 | 3498.04 | 1011591.71 |
| 21 | 2026-11 | 5908.88 | 2402.53 | 3506.35 | 1008085.35 |
| 22 | 2026-12 | 5908.88 | 2394.20 | 3514.68 | 1004570.67 |
| 23 | 2027-01 | 5908.88 | 2385.86 | 3523.03 | 1001047.65 |
| 24 | 2027-02 | 5908.88 | 2377.49 | 3531.39 | 997516.25 |
| 25 | 2027-03 | 5908.88 | 2369.10 | 3539.78 | 993976.47 |
| 26 | 2027-04 | 5908.88 | 2360.69 | 3548.19 | 990428.28 |
| 27 | 2027-05 | 5908.88 | 2352.27 | 3556.62 | 986871.67 |
| 28 | 2027-06 | 5908.88 | 2343.82 | 3565.06 | 983306.61 |
| 29 | 2027-07 | 5908.88 | 2335.35 | 3573.53 | 979733.08 |
| 30 | 2027-08 | 5908.88 | 2326.87 | 3582.02 | 976151.06 |
| 31 | 2027-09 | 5908.88 | 2318.36 | 3590.52 | 972560.54 |
| 32 | 2027-10 | 5908.88 | 2309.83 | 3599.05 | 968961.49 |
| 33 | 2027-11 | 5908.88 | 2301.28 | 3607.60 | 965353.89 |
| 34 | 2027-12 | 5908.88 | 2292.72 | 3616.17 | 961737.72 |
| 35 | 2028-01 | 5908.88 | 2284.13 | 3624.76 | 958112.97 |
| 36 | 2028-02 | 5908.88 | 2275.52 | 3633.36 | 954479.60 |
| 37 | 2028-03 | 5908.88 | 2266.89 | 3641.99 | 950837.61 |
| 38 | 2028-04 | 5908.88 | 2258.24 | 3650.64 | 947186.97 |
| 39 | 2028-05 | 5908.88 | 2249.57 | 3659.31 | 943527.65 |
| 40 | 2028-06 | 5908.88 | 2240.88 | 3668.00 | 939859.65 |
| 41 | 2028-07 | 5908.88 | 2232.17 | 3676.72 | 936182.93 |
| 42 | 2028-08 | 5908.88 | 2223.43 | 3685.45 | 932497.48 |
| 43 | 2028-09 | 5908.88 | 2214.68 | 3694.20 | 928803.28 |
| 44 | 2028-10 | 5908.88 | 2205.91 | 3702.97 | 925100.31 |
| 45 | 2028-11 | 5908.88 | 2197.11 | 3711.77 | 921388.54 |
| 46 | 2028-12 | 5908.88 | 2188.30 | 3720.58 | 917667.96 |
| 47 | 2029-01 | 5908.88 | 2179.46 | 3729.42 | 913938.53 |
| 48 | 2029-02 | 5908.88 | 2170.60 | 3738.28 | 910200.26 |
| 49 | 2029-03 | 5908.88 | 2161.73 | 3747.16 | 906453.10 |
| 50 | 2029-04 | 5908.88 | 2152.83 | 3756.06 | 902697.04 |
| 51 | 2029-05 | 5908.88 | 2143.91 | 3764.98 | 898932.07 |
| 52 | 2029-06 | 5908.88 | 2134.96 | 3773.92 | 895158.15 |
| 53 | 2029-07 | 5908.88 | 2126.00 | 3782.88 | 891375.27 |
| 54 | 2029-08 | 5908.88 | 2117.02 | 3791.87 | 887583.40 |
| 55 | 2029-09 | 5908.88 | 2108.01 | 3800.87 | 883782.53 |
| 56 | 2029-10 | 5908.88 | 2098.98 | 3809.90 | 879972.63 |
| 57 | 2029-11 | 5908.88 | 2089.93 | 3818.95 | 876153.68 |
| 58 | 2029-12 | 5908.88 | 2080.86 | 3828.02 | 872325.67 |
| 59 | 2030-01 | 5908.88 | 2071.77 | 3837.11 | 868488.56 |
| 60 | 2030-02 | 5908.88 | 2062.66 | 3846.22 | 864642.33 |
| 61 | 2030-03 | 5908.88 | 2053.53 | 3855.36 | 860786.98 |
| 62 | 2030-04 | 5908.88 | 2044.37 | 3864.51 | 856922.46 |
| 63 | 2030-05 | 5908.88 | 2035.19 | 3873.69 | 853048.77 |
| 64 | 2030-06 | 5908.88 | 2025.99 | 3882.89 | 849165.88 |
| 65 | 2030-07 | 5908.88 | 2016.77 | 3892.11 | 845273.77 |
| 66 | 2030-08 | 5908.88 | 2007.53 | 3901.36 | 841372.41 |
| 67 | 2030-09 | 5908.88 | 1998.26 | 3910.62 | 837461.79 |
| 68 | 2030-10 | 5908.88 | 1988.97 | 3919.91 | 833541.88 |
| 69 | 2030-11 | 5908.88 | 1979.66 | 3929.22 | 829612.66 |
| 70 | 2030-12 | 5908.88 | 1970.33 | 3938.55 | 825674.11 |
| 71 | 2031-01 | 5908.88 | 1960.98 | 3947.91 | 821726.20 |
| 72 | 2031-02 | 5908.88 | 1951.60 | 3957.28 | 817768.92 |
| 73 | 2031-03 | 5908.88 | 1942.20 | 3966.68 | 813802.24 |
| 74 | 2031-04 | 5908.88 | 1932.78 | 3976.10 | 809826.13 |
| 75 | 2031-05 | 5908.88 | 1923.34 | 3985.55 | 805840.59 |
| 76 | 2031-06 | 5908.88 | 1913.87 | 3995.01 | 801845.58 |
| 77 | 2031-07 | 5908.88 | 1904.38 | 4004.50 | 797841.08 |
| 78 | 2031-08 | 5908.88 | 1894.87 | 4014.01 | 793827.07 |
| 79 | 2031-09 | 5908.88 | 1885.34 | 4023.54 | 789803.53 |
| 80 | 2031-10 | 5908.88 | 1875.78 | 4033.10 | 785770.43 |
| 81 | 2031-11 | 5908.88 | 1866.20 | 4042.68 | 781727.75 |
| 82 | 2031-12 | 5908.88 | 1856.60 | 4052.28 | 777675.47 |
| 83 | 2032-01 | 5908.88 | 1846.98 | 4061.90 | 773613.57 |
| 84 | 2032-02 | 5908.88 | 1837.33 | 4071.55 | 769542.02 |
| 85 | 2032-03 | 5908.88 | 1827.66 | 4081.22 | 765460.80 |
| 86 | 2032-04 | 5908.88 | 1817.97 | 4090.91 | 761369.88 |
| 87 | 2032-05 | 5908.88 | 1808.25 | 4100.63 | 757269.25 |
| 88 | 2032-06 | 5908.88 | 1798.51 | 4110.37 | 753158.89 |
| 89 | 2032-07 | 5908.88 | 1788.75 | 4120.13 | 749038.76 |
| 90 | 2032-08 | 5908.88 | 1778.97 | 4129.92 | 744908.84 |
| 91 | 2032-09 | 5908.88 | 1769.16 | 4139.72 | 740769.12 |
| 92 | 2032-10 | 5908.88 | 1759.33 | 4149.56 | 736619.56 |
| 93 | 2032-11 | 5908.88 | 1749.47 | 4159.41 | 732460.15 |
| 94 | 2032-12 | 5908.88 | 1739.59 | 4169.29 | 728290.86 |
| 95 | 2033-01 | 5908.88 | 1729.69 | 4179.19 | 724111.67 |
| 96 | 2033-02 | 5908.88 | 1719.77 | 4189.12 | 719922.55 |
| 97 | 2033-03 | 5908.88 | 1709.82 | 4199.07 | 715723.49 |
| 98 | 2033-04 | 5908.88 | 1699.84 | 4209.04 | 711514.45 |
| 99 | 2033-05 | 5908.88 | 1689.85 | 4219.04 | 707295.41 |
| 100 | 2033-06 | 5908.88 | 1679.83 | 4229.06 | 703066.36 |
| 101 | 2033-07 | 5908.88 | 1669.78 | 4239.10 | 698827.26 |
| 102 | 2033-08 | 5908.88 | 1659.71 | 4249.17 | 694578.09 |
| 103 | 2033-09 | 5908.88 | 1649.62 | 4259.26 | 690318.83 |
| 104 | 2033-10 | 5908.88 | 1639.51 | 4269.38 | 686049.46 |
| 105 | 2033-11 | 5908.88 | 1629.37 | 4279.51 | 681769.94 |
| 106 | 2033-12 | 5908.88 | 1619.20 | 4289.68 | 677480.26 |
| 107 | 2034-01 | 5908.88 | 1609.02 | 4299.87 | 673180.39 |
| 108 | 2034-02 | 5908.88 | 1598.80 | 4310.08 | 668870.32 |
| 109 | 2034-03 | 5908.88 | 1588.57 | 4320.32 | 664550.00 |
| 110 | 2034-04 | 5908.88 | 1578.31 | 4330.58 | 660219.42 |
| 111 | 2034-05 | 5908.88 | 1568.02 | 4340.86 | 655878.56 |
| 112 | 2034-06 | 5908.88 | 1557.71 | 4351.17 | 651527.39 |
| 113 | 2034-07 | 5908.88 | 1547.38 | 4361.50 | 647165.89 |
| 114 | 2034-08 | 5908.88 | 1537.02 | 4371.86 | 642794.02 |
| 115 | 2034-09 | 5908.88 | 1526.64 | 4382.25 | 638411.78 |
| 116 | 2034-10 | 5908.88 | 1516.23 | 4392.65 | 634019.12 |
| 117 | 2034-11 | 5908.88 | 1505.80 | 4403.09 | 629616.04 |
| 118 | 2034-12 | 5908.88 | 1495.34 | 4413.54 | 625202.49 |
| 119 | 2035-01 | 5908.88 | 1484.86 | 4424.03 | 620778.47 |
| 120 | 2035-02 | 5908.88 | 1474.35 | 4434.53 | 616343.93 |
| 121 | 2035-03 | 5908.88 | 1463.82 | 4445.07 | 611898.87 |
| 122 | 2035-04 | 5908.88 | 1453.26 | 4455.62 | 607443.24 |
| 123 | 2035-05 | 5908.88 | 1442.68 | 4466.20 | 602977.04 |
| 124 | 2035-06 | 5908.88 | 1432.07 | 4476.81 | 598500.23 |
| 125 | 2035-07 | 5908.88 | 1421.44 | 4487.44 | 594012.78 |
| 126 | 2035-08 | 5908.88 | 1410.78 | 4498.10 | 589514.68 |
| 127 | 2035-09 | 5908.88 | 1400.10 | 4508.78 | 585005.90 |
| 128 | 2035-10 | 5908.88 | 1389.39 | 4519.49 | 580486.40 |
| 129 | 2035-11 | 5908.88 | 1378.66 | 4530.23 | 575956.18 |
| 130 | 2035-12 | 5908.88 | 1367.90 | 4540.99 | 571415.19 |
| 131 | 2036-01 | 5908.88 | 1357.11 | 4551.77 | 566863.42 |
| 132 | 2036-02 | 5908.88 | 1346.30 | 4562.58 | 562300.84 |
| 133 | 2036-03 | 5908.88 | 1335.46 | 4573.42 | 557727.42 |
| 134 | 2036-04 | 5908.88 | 1324.60 | 4584.28 | 553143.14 |
| 135 | 2036-05 | 5908.88 | 1313.71 | 4595.17 | 548547.97 |
| 136 | 2036-06 | 5908.88 | 1302.80 | 4606.08 | 543941.89 |
| 137 | 2036-07 | 5908.88 | 1291.86 | 4617.02 | 539324.87 |
| 138 | 2036-08 | 5908.88 | 1280.90 | 4627.99 | 534696.89 |
| 139 | 2036-09 | 5908.88 | 1269.91 | 4638.98 | 530057.91 |
| 140 | 2036-10 | 5908.88 | 1258.89 | 4649.99 | 525407.91 |
| 141 | 2036-11 | 5908.88 | 1247.84 | 4661.04 | 520746.88 |
| 142 | 2036-12 | 5908.88 | 1236.77 | 4672.11 | 516074.77 |
| 143 | 2037-01 | 5908.88 | 1225.68 | 4683.20 | 511391.56 |
| 144 | 2037-02 | 5908.88 | 1214.55 | 4694.33 | 506697.23 |
| 145 | 2037-03 | 5908.88 | 1203.41 | 4705.48 | 501991.76 |
| 146 | 2037-04 | 5908.88 | 1192.23 | 4716.65 | 497275.11 |
| 147 | 2037-05 | 5908.88 | 1181.03 | 4727.85 | 492547.25 |
| 148 | 2037-06 | 5908.88 | 1169.80 | 4739.08 | 487808.17 |
| 149 | 2037-07 | 5908.88 | 1158.54 | 4750.34 | 483057.83 |
| 150 | 2037-08 | 5908.88 | 1147.26 | 4761.62 | 478296.21 |
| 151 | 2037-09 | 5908.88 | 1135.95 | 4772.93 | 473523.28 |
| 152 | 2037-10 | 5908.88 | 1124.62 | 4784.26 | 468739.02 |
| 153 | 2037-11 | 5908.88 | 1113.26 | 4795.63 | 463943.39 |
| 154 | 2037-12 | 5908.88 | 1101.87 | 4807.02 | 459136.37 |
| 155 | 2038-01 | 5908.88 | 1090.45 | 4818.43 | 454317.94 |
| 156 | 2038-02 | 5908.88 | 1079.01 | 4829.88 | 449488.06 |
| 157 | 2038-03 | 5908.88 | 1067.53 | 4841.35 | 444646.72 |
| 158 | 2038-04 | 5908.88 | 1056.04 | 4852.85 | 439793.87 |
| 159 | 2038-05 | 5908.88 | 1044.51 | 4864.37 | 434929.50 |
| 160 | 2038-06 | 5908.88 | 1032.96 | 4875.92 | 430053.57 |
| 161 | 2038-07 | 5908.88 | 1021.38 | 4887.51 | 425166.07 |
| 162 | 2038-08 | 5908.88 | 1009.77 | 4899.11 | 420266.96 |
| 163 | 2038-09 | 5908.88 | 998.13 | 4910.75 | 415356.21 |
| 164 | 2038-10 | 5908.88 | 986.47 | 4922.41 | 410433.80 |
| 165 | 2038-11 | 5908.88 | 974.78 | 4934.10 | 405499.69 |
| 166 | 2038-12 | 5908.88 | 963.06 | 4945.82 | 400553.87 |
| 167 | 2039-01 | 5908.88 | 951.32 | 4957.57 | 395596.31 |
| 168 | 2039-02 | 5908.88 | 939.54 | 4969.34 | 390626.96 |
| 169 | 2039-03 | 5908.88 | 927.74 | 4981.14 | 385645.82 |
| 170 | 2039-04 | 5908.88 | 915.91 | 4992.97 | 380652.85 |
| 171 | 2039-05 | 5908.88 | 904.05 | 5004.83 | 375648.02 |
| 172 | 2039-06 | 5908.88 | 892.16 | 5016.72 | 370631.30 |
| 173 | 2039-07 | 5908.88 | 880.25 | 5028.63 | 365602.67 |
| 174 | 2039-08 | 5908.88 | 868.31 | 5040.58 | 360562.09 |
| 175 | 2039-09 | 5908.88 | 856.33 | 5052.55 | 355509.54 |
| 176 | 2039-10 | 5908.88 | 844.34 | 5064.55 | 350444.99 |
| 177 | 2039-11 | 5908.88 | 832.31 | 5076.58 | 345368.42 |
| 178 | 2039-12 | 5908.88 | 820.25 | 5088.63 | 340279.79 |
| 179 | 2040-01 | 5908.88 | 808.16 | 5100.72 | 335179.07 |
| 180 | 2040-02 | 5908.88 | 796.05 | 5112.83 | 330066.24 |
| 181 | 2040-03 | 5908.88 | 783.91 | 5124.97 | 324941.26 |
| 182 | 2040-04 | 5908.88 | 771.74 | 5137.15 | 319804.12 |
| 183 | 2040-05 | 5908.88 | 759.53 | 5149.35 | 314654.77 |
| 184 | 2040-06 | 5908.88 | 747.31 | 5161.58 | 309493.19 |
| 185 | 2040-07 | 5908.88 | 735.05 | 5173.84 | 304319.35 |
| 186 | 2040-08 | 5908.88 | 722.76 | 5186.12 | 299133.23 |
| 187 | 2040-09 | 5908.88 | 710.44 | 5198.44 | 293934.79 |
| 188 | 2040-10 | 5908.88 | 698.10 | 5210.79 | 288724.00 |
| 189 | 2040-11 | 5908.88 | 685.72 | 5223.16 | 283500.84 |
| 190 | 2040-12 | 5908.88 | 673.31 | 5235.57 | 278265.27 |
| 191 | 2041-01 | 5908.88 | 660.88 | 5248.00 | 273017.27 |
| 192 | 2041-02 | 5908.88 | 648.42 | 5260.47 | 267756.80 |
| 193 | 2041-03 | 5908.88 | 635.92 | 5272.96 | 262483.84 |
| 194 | 2041-04 | 5908.88 | 623.40 | 5285.48 | 257198.36 |
| 195 | 2041-05 | 5908.88 | 610.85 | 5298.04 | 251900.32 |
| 196 | 2041-06 | 5908.88 | 598.26 | 5310.62 | 246589.71 |
| 197 | 2041-07 | 5908.88 | 585.65 | 5323.23 | 241266.47 |
| 198 | 2041-08 | 5908.88 | 573.01 | 5335.87 | 235930.60 |
| 199 | 2041-09 | 5908.88 | 560.34 | 5348.55 | 230582.05 |
| 200 | 2041-10 | 5908.88 | 547.63 | 5361.25 | 225220.80 |
| 201 | 2041-11 | 5908.88 | 534.90 | 5373.98 | 219846.82 |
| 202 | 2041-12 | 5908.88 | 522.14 | 5386.75 | 214460.07 |
| 203 | 2042-01 | 5908.88 | 509.34 | 5399.54 | 209060.53 |
| 204 | 2042-02 | 5908.88 | 496.52 | 5412.36 | 203648.17 |
| 205 | 2042-03 | 5908.88 | 483.66 | 5425.22 | 198222.95 |
| 206 | 2042-04 | 5908.88 | 470.78 | 5438.10 | 192784.85 |
| 207 | 2042-05 | 5908.88 | 457.86 | 5451.02 | 187333.83 |
| 208 | 2042-06 | 5908.88 | 444.92 | 5463.96 | 181869.87 |
| 209 | 2042-07 | 5908.88 | 431.94 | 5476.94 | 176392.92 |
| 210 | 2042-08 | 5908.88 | 418.93 | 5489.95 | 170902.98 |
| 211 | 2042-09 | 5908.88 | 405.89 | 5502.99 | 165399.99 |
| 212 | 2042-10 | 5908.88 | 392.82 | 5516.06 | 159883.93 |
| 213 | 2042-11 | 5908.88 | 379.72 | 5529.16 | 154354.77 |
| 214 | 2042-12 | 5908.88 | 366.59 | 5542.29 | 148812.48 |
| 215 | 2043-01 | 5908.88 | 353.43 | 5555.45 | 143257.03 |
| 216 | 2043-02 | 5908.88 | 340.24 | 5568.65 | 137688.38 |
| 217 | 2043-03 | 5908.88 | 327.01 | 5581.87 | 132106.51 |
| 218 | 2043-04 | 5908.88 | 313.75 | 5595.13 | 126511.38 |
| 219 | 2043-05 | 5908.88 | 300.46 | 5608.42 | 120902.96 |
| 220 | 2043-06 | 5908.88 | 287.14 | 5621.74 | 115281.23 |
| 221 | 2043-07 | 5908.88 | 273.79 | 5635.09 | 109646.14 |
| 222 | 2043-08 | 5908.88 | 260.41 | 5648.47 | 103997.66 |
| 223 | 2043-09 | 5908.88 | 246.99 | 5661.89 | 98335.78 |
| 224 | 2043-10 | 5908.88 | 233.55 | 5675.33 | 92660.44 |
| 225 | 2043-11 | 5908.88 | 220.07 | 5688.81 | 86971.63 |
| 226 | 2043-12 | 5908.88 | 206.56 | 5702.32 | 81269.30 |
| 227 | 2044-01 | 5908.88 | 193.01 | 5715.87 | 75553.43 |
| 228 | 2044-02 | 5908.88 | 179.44 | 5729.44 | 69823.99 |
| 229 | 2044-03 | 5908.88 | 165.83 | 5743.05 | 64080.94 |
| 230 | 2044-04 | 5908.88 | 152.19 | 5756.69 | 58324.25 |
| 231 | 2044-05 | 5908.88 | 138.52 | 5770.36 | 52553.89 |
| 232 | 2044-06 | 5908.88 | 124.82 | 5784.07 | 46769.82 |
| 233 | 2044-07 | 5908.88 | 111.08 | 5797.80 | 40972.02 |
| 234 | 2044-08 | 5908.88 | 97.31 | 5811.57 | 35160.44 |
| 235 | 2044-09 | 5908.88 | 83.51 | 5825.38 | 29335.07 |
| 236 | 2044-10 | 5908.88 | 69.67 | 5839.21 | 23495.86 |
| 237 | 2044-11 | 5908.88 | 55.80 | 5853.08 | 17642.78 |
| 238 | 2044-12 | 5908.88 | 41.90 | 5866.98 | 11775.80 |
| 239 | 2045-01 | 5908.88 | 27.97 | 5880.91 | 5894.88 |
| 240 | 2045-02 | 5908.88 | 14.00 | 5894.88 | 0.00 |
等额本金还款方式：
贷款总额：108万
还款月数：20年
首月还款：7065元
每月递减：10.69元
利息总额：30.91万
本息合计：138.91万
节省利息：29049.25元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 7065.00 | 2565.00 | 4500.00 | 1075500.00 |
| 2 | 2025-04 | 7054.31 | 2554.31 | 4500.00 | 1071000.00 |
| 3 | 2025-05 | 7043.63 | 2543.63 | 4500.00 | 1066500.00 |
| 4 | 2025-06 | 7032.94 | 2532.94 | 4500.00 | 1062000.00 |
| 5 | 2025-07 | 7022.25 | 2522.25 | 4500.00 | 1057500.00 |
| 6 | 2025-08 | 7011.56 | 2511.56 | 4500.00 | 1053000.00 |
| 7 | 2025-09 | 7000.88 | 2500.88 | 4500.00 | 1048500.00 |
| 8 | 2025-10 | 6990.19 | 2490.19 | 4500.00 | 1044000.00 |
| 9 | 2025-11 | 6979.50 | 2479.50 | 4500.00 | 1039500.00 |
| 10 | 2025-12 | 6968.81 | 2468.81 | 4500.00 | 1035000.00 |
| 11 | 2026-01 | 6958.13 | 2458.13 | 4500.00 | 1030500.00 |
| 12 | 2026-02 | 6947.44 | 2447.44 | 4500.00 | 1026000.00 |
| 13 | 2026-03 | 6936.75 | 2436.75 | 4500.00 | 1021500.00 |
| 14 | 2026-04 | 6926.06 | 2426.06 | 4500.00 | 1017000.00 |
| 15 | 2026-05 | 6915.38 | 2415.38 | 4500.00 | 1012500.00 |
| 16 | 2026-06 | 6904.69 | 2404.69 | 4500.00 | 1008000.00 |
| 17 | 2026-07 | 6894.00 | 2394.00 | 4500.00 | 1003500.00 |
| 18 | 2026-08 | 6883.31 | 2383.31 | 4500.00 | 999000.00 |
| 19 | 2026-09 | 6872.63 | 2372.63 | 4500.00 | 994500.00 |
| 20 | 2026-10 | 6861.94 | 2361.94 | 4500.00 | 990000.00 |
| 21 | 2026-11 | 6851.25 | 2351.25 | 4500.00 | 985500.00 |
| 22 | 2026-12 | 6840.56 | 2340.56 | 4500.00 | 981000.00 |
| 23 | 2027-01 | 6829.88 | 2329.88 | 4500.00 | 976500.00 |
| 24 | 2027-02 | 6819.19 | 2319.19 | 4500.00 | 972000.00 |
| 25 | 2027-03 | 6808.50 | 2308.50 | 4500.00 | 967500.00 |
| 26 | 2027-04 | 6797.81 | 2297.81 | 4500.00 | 963000.00 |
| 27 | 2027-05 | 6787.13 | 2287.13 | 4500.00 | 958500.00 |
| 28 | 2027-06 | 6776.44 | 2276.44 | 4500.00 | 954000.00 |
| 29 | 2027-07 | 6765.75 | 2265.75 | 4500.00 | 949500.00 |
| 30 | 2027-08 | 6755.06 | 2255.06 | 4500.00 | 945000.00 |
| 31 | 2027-09 | 6744.38 | 2244.38 | 4500.00 | 940500.00 |
| 32 | 2027-10 | 6733.69 | 2233.69 | 4500.00 | 936000.00 |
| 33 | 2027-11 | 6723.00 | 2223.00 | 4500.00 | 931500.00 |
| 34 | 2027-12 | 6712.31 | 2212.31 | 4500.00 | 927000.00 |
| 35 | 2028-01 | 6701.63 | 2201.63 | 4500.00 | 922500.00 |
| 36 | 2028-02 | 6690.94 | 2190.94 | 4500.00 | 918000.00 |
| 37 | 2028-03 | 6680.25 | 2180.25 | 4500.00 | 913500.00 |
| 38 | 2028-04 | 6669.56 | 2169.56 | 4500.00 | 909000.00 |
| 39 | 2028-05 | 6658.88 | 2158.88 | 4500.00 | 904500.00 |
| 40 | 2028-06 | 6648.19 | 2148.19 | 4500.00 | 900000.00 |
| 41 | 2028-07 | 6637.50 | 2137.50 | 4500.00 | 895500.00 |
| 42 | 2028-08 | 6626.81 | 2126.81 | 4500.00 | 891000.00 |
| 43 | 2028-09 | 6616.13 | 2116.13 | 4500.00 | 886500.00 |
| 44 | 2028-10 | 6605.44 | 2105.44 | 4500.00 | 882000.00 |
| 45 | 2028-11 | 6594.75 | 2094.75 | 4500.00 | 877500.00 |
| 46 | 2028-12 | 6584.06 | 2084.06 | 4500.00 | 873000.00 |
| 47 | 2029-01 | 6573.38 | 2073.38 | 4500.00 | 868500.00 |
| 48 | 2029-02 | 6562.69 | 2062.69 | 4500.00 | 864000.00 |
| 49 | 2029-03 | 6552.00 | 2052.00 | 4500.00 | 859500.00 |
| 50 | 2029-04 | 6541.31 | 2041.31 | 4500.00 | 855000.00 |
| 51 | 2029-05 | 6530.63 | 2030.63 | 4500.00 | 850500.00 |
| 52 | 2029-06 | 6519.94 | 2019.94 | 4500.00 | 846000.00 |
| 53 | 2029-07 | 6509.25 | 2009.25 | 4500.00 | 841500.00 |
| 54 | 2029-08 | 6498.56 | 1998.56 | 4500.00 | 837000.00 |
| 55 | 2029-09 | 6487.88 | 1987.88 | 4500.00 | 832500.00 |
| 56 | 2029-10 | 6477.19 | 1977.19 | 4500.00 | 828000.00 |
| 57 | 2029-11 | 6466.50 | 1966.50 | 4500.00 | 823500.00 |
| 58 | 2029-12 | 6455.81 | 1955.81 | 4500.00 | 819000.00 |
| 59 | 2030-01 | 6445.13 | 1945.13 | 4500.00 | 814500.00 |
| 60 | 2030-02 | 6434.44 | 1934.44 | 4500.00 | 810000.00 |
| 61 | 2030-03 | 6423.75 | 1923.75 | 4500.00 | 805500.00 |
| 62 | 2030-04 | 6413.06 | 1913.06 | 4500.00 | 801000.00 |
| 63 | 2030-05 | 6402.38 | 1902.38 | 4500.00 | 796500.00 |
| 64 | 2030-06 | 6391.69 | 1891.69 | 4500.00 | 792000.00 |
| 65 | 2030-07 | 6381.00 | 1881.00 | 4500.00 | 787500.00 |
| 66 | 2030-08 | 6370.31 | 1870.31 | 4500.00 | 783000.00 |
| 67 | 2030-09 | 6359.63 | 1859.63 | 4500.00 | 778500.00 |
| 68 | 2030-10 | 6348.94 | 1848.94 | 4500.00 | 774000.00 |
| 69 | 2030-11 | 6338.25 | 1838.25 | 4500.00 | 769500.00 |
| 70 | 2030-12 | 6327.56 | 1827.56 | 4500.00 | 765000.00 |
| 71 | 2031-01 | 6316.88 | 1816.88 | 4500.00 | 760500.00 |
| 72 | 2031-02 | 6306.19 | 1806.19 | 4500.00 | 756000.00 |
| 73 | 2031-03 | 6295.50 | 1795.50 | 4500.00 | 751500.00 |
| 74 | 2031-04 | 6284.81 | 1784.81 | 4500.00 | 747000.00 |
| 75 | 2031-05 | 6274.13 | 1774.13 | 4500.00 | 742500.00 |
| 76 | 2031-06 | 6263.44 | 1763.44 | 4500.00 | 738000.00 |
| 77 | 2031-07 | 6252.75 | 1752.75 | 4500.00 | 733500.00 |
| 78 | 2031-08 | 6242.06 | 1742.06 | 4500.00 | 729000.00 |
| 79 | 2031-09 | 6231.38 | 1731.38 | 4500.00 | 724500.00 |
| 80 | 2031-10 | 6220.69 | 1720.69 | 4500.00 | 720000.00 |
| 81 | 2031-11 | 6210.00 | 1710.00 | 4500.00 | 715500.00 |
| 82 | 2031-12 | 6199.31 | 1699.31 | 4500.00 | 711000.00 |
| 83 | 2032-01 | 6188.63 | 1688.63 | 4500.00 | 706500.00 |
| 84 | 2032-02 | 6177.94 | 1677.94 | 4500.00 | 702000.00 |
| 85 | 2032-03 | 6167.25 | 1667.25 | 4500.00 | 697500.00 |
| 86 | 2032-04 | 6156.56 | 1656.56 | 4500.00 | 693000.00 |
| 87 | 2032-05 | 6145.88 | 1645.88 | 4500.00 | 688500.00 |
| 88 | 2032-06 | 6135.19 | 1635.19 | 4500.00 | 684000.00 |
| 89 | 2032-07 | 6124.50 | 1624.50 | 4500.00 | 679500.00 |
| 90 | 2032-08 | 6113.81 | 1613.81 | 4500.00 | 675000.00 |
| 91 | 2032-09 | 6103.13 | 1603.13 | 4500.00 | 670500.00 |
| 92 | 2032-10 | 6092.44 | 1592.44 | 4500.00 | 666000.00 |
| 93 | 2032-11 | 6081.75 | 1581.75 | 4500.00 | 661500.00 |
| 94 | 2032-12 | 6071.06 | 1571.06 | 4500.00 | 657000.00 |
| 95 | 2033-01 | 6060.38 | 1560.38 | 4500.00 | 652500.00 |
| 96 | 2033-02 | 6049.69 | 1549.69 | 4500.00 | 648000.00 |
| 97 | 2033-03 | 6039.00 | 1539.00 | 4500.00 | 643500.00 |
| 98 | 2033-04 | 6028.31 | 1528.31 | 4500.00 | 639000.00 |
| 99 | 2033-05 | 6017.63 | 1517.63 | 4500.00 | 634500.00 |
| 100 | 2033-06 | 6006.94 | 1506.94 | 4500.00 | 630000.00 |
| 101 | 2033-07 | 5996.25 | 1496.25 | 4500.00 | 625500.00 |
| 102 | 2033-08 | 5985.56 | 1485.56 | 4500.00 | 621000.00 |
| 103 | 2033-09 | 5974.88 | 1474.88 | 4500.00 | 616500.00 |
| 104 | 2033-10 | 5964.19 | 1464.19 | 4500.00 | 612000.00 |
| 105 | 2033-11 | 5953.50 | 1453.50 | 4500.00 | 607500.00 |
| 106 | 2033-12 | 5942.81 | 1442.81 | 4500.00 | 603000.00 |
| 107 | 2034-01 | 5932.13 | 1432.13 | 4500.00 | 598500.00 |
| 108 | 2034-02 | 5921.44 | 1421.44 | 4500.00 | 594000.00 |
| 109 | 2034-03 | 5910.75 | 1410.75 | 4500.00 | 589500.00 |
| 110 | 2034-04 | 5900.06 | 1400.06 | 4500.00 | 585000.00 |
| 111 | 2034-05 | 5889.38 | 1389.38 | 4500.00 | 580500.00 |
| 112 | 2034-06 | 5878.69 | 1378.69 | 4500.00 | 576000.00 |
| 113 | 2034-07 | 5868.00 | 1368.00 | 4500.00 | 571500.00 |
| 114 | 2034-08 | 5857.31 | 1357.31 | 4500.00 | 567000.00 |
| 115 | 2034-09 | 5846.63 | 1346.63 | 4500.00 | 562500.00 |
| 116 | 2034-10 | 5835.94 | 1335.94 | 4500.00 | 558000.00 |
| 117 | 2034-11 | 5825.25 | 1325.25 | 4500.00 | 553500.00 |
| 118 | 2034-12 | 5814.56 | 1314.56 | 4500.00 | 549000.00 |
| 119 | 2035-01 | 5803.88 | 1303.88 | 4500.00 | 544500.00 |
| 120 | 2035-02 | 5793.19 | 1293.19 | 4500.00 | 540000.00 |
| 121 | 2035-03 | 5782.50 | 1282.50 | 4500.00 | 535500.00 |
| 122 | 2035-04 | 5771.81 | 1271.81 | 4500.00 | 531000.00 |
| 123 | 2035-05 | 5761.13 | 1261.13 | 4500.00 | 526500.00 |
| 124 | 2035-06 | 5750.44 | 1250.44 | 4500.00 | 522000.00 |
| 125 | 2035-07 | 5739.75 | 1239.75 | 4500.00 | 517500.00 |
| 126 | 2035-08 | 5729.06 | 1229.06 | 4500.00 | 513000.00 |
| 127 | 2035-09 | 5718.38 | 1218.38 | 4500.00 | 508500.00 |
| 128 | 2035-10 | 5707.69 | 1207.69 | 4500.00 | 504000.00 |
| 129 | 2035-11 | 5697.00 | 1197.00 | 4500.00 | 499500.00 |
| 130 | 2035-12 | 5686.31 | 1186.31 | 4500.00 | 495000.00 |
| 131 | 2036-01 | 5675.63 | 1175.63 | 4500.00 | 490500.00 |
| 132 | 2036-02 | 5664.94 | 1164.94 | 4500.00 | 486000.00 |
| 133 | 2036-03 | 5654.25 | 1154.25 | 4500.00 | 481500.00 |
| 134 | 2036-04 | 5643.56 | 1143.56 | 4500.00 | 477000.00 |
| 135 | 2036-05 | 5632.88 | 1132.88 | 4500.00 | 472500.00 |
| 136 | 2036-06 | 5622.19 | 1122.19 | 4500.00 | 468000.00 |
| 137 | 2036-07 | 5611.50 | 1111.50 | 4500.00 | 463500.00 |
| 138 | 2036-08 | 5600.81 | 1100.81 | 4500.00 | 459000.00 |
| 139 | 2036-09 | 5590.13 | 1090.13 | 4500.00 | 454500.00 |
| 140 | 2036-10 | 5579.44 | 1079.44 | 4500.00 | 450000.00 |
| 141 | 2036-11 | 5568.75 | 1068.75 | 4500.00 | 445500.00 |
| 142 | 2036-12 | 5558.06 | 1058.06 | 4500.00 | 441000.00 |
| 143 | 2037-01 | 5547.38 | 1047.38 | 4500.00 | 436500.00 |
| 144 | 2037-02 | 5536.69 | 1036.69 | 4500.00 | 432000.00 |
| 145 | 2037-03 | 5526.00 | 1026.00 | 4500.00 | 427500.00 |
| 146 | 2037-04 | 5515.31 | 1015.31 | 4500.00 | 423000.00 |
| 147 | 2037-05 | 5504.63 | 1004.63 | 4500.00 | 418500.00 |
| 148 | 2037-06 | 5493.94 | 993.94 | 4500.00 | 414000.00 |
| 149 | 2037-07 | 5483.25 | 983.25 | 4500.00 | 409500.00 |
| 150 | 2037-08 | 5472.56 | 972.56 | 4500.00 | 405000.00 |
| 151 | 2037-09 | 5461.88 | 961.88 | 4500.00 | 400500.00 |
| 152 | 2037-10 | 5451.19 | 951.19 | 4500.00 | 396000.00 |
| 153 | 2037-11 | 5440.50 | 940.50 | 4500.00 | 391500.00 |
| 154 | 2037-12 | 5429.81 | 929.81 | 4500.00 | 387000.00 |
| 155 | 2038-01 | 5419.13 | 919.13 | 4500.00 | 382500.00 |
| 156 | 2038-02 | 5408.44 | 908.44 | 4500.00 | 378000.00 |
| 157 | 2038-03 | 5397.75 | 897.75 | 4500.00 | 373500.00 |
| 158 | 2038-04 | 5387.06 | 887.06 | 4500.00 | 369000.00 |
| 159 | 2038-05 | 5376.38 | 876.38 | 4500.00 | 364500.00 |
| 160 | 2038-06 | 5365.69 | 865.69 | 4500.00 | 360000.00 |
| 161 | 2038-07 | 5355.00 | 855.00 | 4500.00 | 355500.00 |
| 162 | 2038-08 | 5344.31 | 844.31 | 4500.00 | 351000.00 |
| 163 | 2038-09 | 5333.63 | 833.63 | 4500.00 | 346500.00 |
| 164 | 2038-10 | 5322.94 | 822.94 | 4500.00 | 342000.00 |
| 165 | 2038-11 | 5312.25 | 812.25 | 4500.00 | 337500.00 |
| 166 | 2038-12 | 5301.56 | 801.56 | 4500.00 | 333000.00 |
| 167 | 2039-01 | 5290.88 | 790.88 | 4500.00 | 328500.00 |
| 168 | 2039-02 | 5280.19 | 780.19 | 4500.00 | 324000.00 |
| 169 | 2039-03 | 5269.50 | 769.50 | 4500.00 | 319500.00 |
| 170 | 2039-04 | 5258.81 | 758.81 | 4500.00 | 315000.00 |
| 171 | 2039-05 | 5248.13 | 748.13 | 4500.00 | 310500.00 |
| 172 | 2039-06 | 5237.44 | 737.44 | 4500.00 | 306000.00 |
| 173 | 2039-07 | 5226.75 | 726.75 | 4500.00 | 301500.00 |
| 174 | 2039-08 | 5216.06 | 716.06 | 4500.00 | 297000.00 |
| 175 | 2039-09 | 5205.38 | 705.38 | 4500.00 | 292500.00 |
| 176 | 2039-10 | 5194.69 | 694.69 | 4500.00 | 288000.00 |
| 177 | 2039-11 | 5184.00 | 684.00 | 4500.00 | 283500.00 |
| 178 | 2039-12 | 5173.31 | 673.31 | 4500.00 | 279000.00 |
| 179 | 2040-01 | 5162.63 | 662.63 | 4500.00 | 274500.00 |
| 180 | 2040-02 | 5151.94 | 651.94 | 4500.00 | 270000.00 |
| 181 | 2040-03 | 5141.25 | 641.25 | 4500.00 | 265500.00 |
| 182 | 2040-04 | 5130.56 | 630.56 | 4500.00 | 261000.00 |
| 183 | 2040-05 | 5119.88 | 619.88 | 4500.00 | 256500.00 |
| 184 | 2040-06 | 5109.19 | 609.19 | 4500.00 | 252000.00 |
| 185 | 2040-07 | 5098.50 | 598.50 | 4500.00 | 247500.00 |
| 186 | 2040-08 | 5087.81 | 587.81 | 4500.00 | 243000.00 |
| 187 | 2040-09 | 5077.13 | 577.13 | 4500.00 | 238500.00 |
| 188 | 2040-10 | 5066.44 | 566.44 | 4500.00 | 234000.00 |
| 189 | 2040-11 | 5055.75 | 555.75 | 4500.00 | 229500.00 |
| 190 | 2040-12 | 5045.06 | 545.06 | 4500.00 | 225000.00 |
| 191 | 2041-01 | 5034.38 | 534.38 | 4500.00 | 220500.00 |
| 192 | 2041-02 | 5023.69 | 523.69 | 4500.00 | 216000.00 |
| 193 | 2041-03 | 5013.00 | 513.00 | 4500.00 | 211500.00 |
| 194 | 2041-04 | 5002.31 | 502.31 | 4500.00 | 207000.00 |
| 195 | 2041-05 | 4991.63 | 491.63 | 4500.00 | 202500.00 |
| 196 | 2041-06 | 4980.94 | 480.94 | 4500.00 | 198000.00 |
| 197 | 2041-07 | 4970.25 | 470.25 | 4500.00 | 193500.00 |
| 198 | 2041-08 | 4959.56 | 459.56 | 4500.00 | 189000.00 |
| 199 | 2041-09 | 4948.88 | 448.88 | 4500.00 | 184500.00 |
| 200 | 2041-10 | 4938.19 | 438.19 | 4500.00 | 180000.00 |
| 201 | 2041-11 | 4927.50 | 427.50 | 4500.00 | 175500.00 |
| 202 | 2041-12 | 4916.81 | 416.81 | 4500.00 | 171000.00 |
| 203 | 2042-01 | 4906.13 | 406.13 | 4500.00 | 166500.00 |
| 204 | 2042-02 | 4895.44 | 395.44 | 4500.00 | 162000.00 |
| 205 | 2042-03 | 4884.75 | 384.75 | 4500.00 | 157500.00 |
| 206 | 2042-04 | 4874.06 | 374.06 | 4500.00 | 153000.00 |
| 207 | 2042-05 | 4863.38 | 363.38 | 4500.00 | 148500.00 |
| 208 | 2042-06 | 4852.69 | 352.69 | 4500.00 | 144000.00 |
| 209 | 2042-07 | 4842.00 | 342.00 | 4500.00 | 139500.00 |
| 210 | 2042-08 | 4831.31 | 331.31 | 4500.00 | 135000.00 |
| 211 | 2042-09 | 4820.63 | 320.63 | 4500.00 | 130500.00 |
| 212 | 2042-10 | 4809.94 | 309.94 | 4500.00 | 126000.00 |
| 213 | 2042-11 | 4799.25 | 299.25 | 4500.00 | 121500.00 |
| 214 | 2042-12 | 4788.56 | 288.56 | 4500.00 | 117000.00 |
| 215 | 2043-01 | 4777.88 | 277.88 | 4500.00 | 112500.00 |
| 216 | 2043-02 | 4767.19 | 267.19 | 4500.00 | 108000.00 |
| 217 | 2043-03 | 4756.50 | 256.50 | 4500.00 | 103500.00 |
| 218 | 2043-04 | 4745.81 | 245.81 | 4500.00 | 99000.00 |
| 219 | 2043-05 | 4735.13 | 235.13 | 4500.00 | 94500.00 |
| 220 | 2043-06 | 4724.44 | 224.44 | 4500.00 | 90000.00 |
| 221 | 2043-07 | 4713.75 | 213.75 | 4500.00 | 85500.00 |
| 222 | 2043-08 | 4703.06 | 203.06 | 4500.00 | 81000.00 |
| 223 | 2043-09 | 4692.38 | 192.38 | 4500.00 | 76500.00 |
| 224 | 2043-10 | 4681.69 | 181.69 | 4500.00 | 72000.00 |
| 225 | 2043-11 | 4671.00 | 171.00 | 4500.00 | 67500.00 |
| 226 | 2043-12 | 4660.31 | 160.31 | 4500.00 | 63000.00 |
| 227 | 2044-01 | 4649.63 | 149.63 | 4500.00 | 58500.00 |
| 228 | 2044-02 | 4638.94 | 138.94 | 4500.00 | 54000.00 |
| 229 | 2044-03 | 4628.25 | 128.25 | 4500.00 | 49500.00 |
| 230 | 2044-04 | 4617.56 | 117.56 | 4500.00 | 45000.00 |
| 231 | 2044-05 | 4606.88 | 106.88 | 4500.00 | 40500.00 |
| 232 | 2044-06 | 4596.19 | 96.19 | 4500.00 | 36000.00 |
| 233 | 2044-07 | 4585.50 | 85.50 | 4500.00 | 31500.00 |
| 234 | 2044-08 | 4574.81 | 74.81 | 4500.00 | 27000.00 |
| 235 | 2044-09 | 4564.13 | 64.13 | 4500.00 | 22500.00 |
| 236 | 2044-10 | 4553.44 | 53.44 | 4500.00 | 18000.00 |
| 237 | 2044-11 | 4542.75 | 42.75 | 4500.00 | 13500.00 |
| 238 | 2044-12 | 4532.06 | 32.06 | 4500.00 | 9000.00 |
| 239 | 2045-01 | 4521.38 | 21.38 | 4500.00 | 4500.00 |
| 240 | 2045-02 | 4510.69 | 10.69 | 4500.00 | 0.00 |