无锡贷款99万（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：99万
还款月数：20年
每月还款：5294.4元
利息总额：28.07万
本息合计：127.07万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 5294.40 | 2145.00 | 3149.40 | 986850.60 |
| 2 | 2025-09 | 5294.40 | 2138.18 | 3156.23 | 983694.37 |
| 3 | 2025-10 | 5294.40 | 2131.34 | 3163.06 | 980531.31 |
| 4 | 2025-11 | 5294.40 | 2124.48 | 3169.92 | 977361.39 |
| 5 | 2025-12 | 5294.40 | 2117.62 | 3176.79 | 974184.61 |
| 6 | 2026-01 | 5294.40 | 2110.73 | 3183.67 | 971000.94 |
| 7 | 2026-02 | 5294.40 | 2103.84 | 3190.57 | 967810.37 |
| 8 | 2026-03 | 5294.40 | 2096.92 | 3197.48 | 964612.89 |
| 9 | 2026-04 | 5294.40 | 2089.99 | 3204.41 | 961408.49 |
| 10 | 2026-05 | 5294.40 | 2083.05 | 3211.35 | 958197.14 |
| 11 | 2026-06 | 5294.40 | 2076.09 | 3218.31 | 954978.83 |
| 12 | 2026-07 | 5294.40 | 2069.12 | 3225.28 | 951753.55 |
| 13 | 2026-08 | 5294.40 | 2062.13 | 3232.27 | 948521.28 |
| 14 | 2026-09 | 5294.40 | 2055.13 | 3239.27 | 945282.01 |
| 15 | 2026-10 | 5294.40 | 2048.11 | 3246.29 | 942035.71 |
| 16 | 2026-11 | 5294.40 | 2041.08 | 3253.32 | 938782.39 |
| 17 | 2026-12 | 5294.40 | 2034.03 | 3260.37 | 935522.02 |
| 18 | 2027-01 | 5294.40 | 2026.96 | 3267.44 | 932254.58 |
| 19 | 2027-02 | 5294.40 | 2019.88 | 3274.52 | 928980.06 |
| 20 | 2027-03 | 5294.40 | 2012.79 | 3281.61 | 925698.45 |
| 21 | 2027-04 | 5294.40 | 2005.68 | 3288.72 | 922409.73 |
| 22 | 2027-05 | 5294.40 | 1998.55 | 3295.85 | 919113.88 |
| 23 | 2027-06 | 5294.40 | 1991.41 | 3302.99 | 915810.89 |
| 24 | 2027-07 | 5294.40 | 1984.26 | 3310.14 | 912500.75 |
| 25 | 2027-08 | 5294.40 | 1977.08 | 3317.32 | 909183.43 |
| 26 | 2027-09 | 5294.40 | 1969.90 | 3324.50 | 905858.93 |
| 27 | 2027-10 | 5294.40 | 1962.69 | 3331.71 | 902527.22 |
| 28 | 2027-11 | 5294.40 | 1955.48 | 3338.93 | 899188.29 |
| 29 | 2027-12 | 5294.40 | 1948.24 | 3346.16 | 895842.13 |
| 30 | 2028-01 | 5294.40 | 1940.99 | 3353.41 | 892488.72 |
| 31 | 2028-02 | 5294.40 | 1933.73 | 3360.68 | 889128.05 |
| 32 | 2028-03 | 5294.40 | 1926.44 | 3367.96 | 885760.09 |
| 33 | 2028-04 | 5294.40 | 1919.15 | 3375.25 | 882384.84 |
| 34 | 2028-05 | 5294.40 | 1911.83 | 3382.57 | 879002.27 |
| 35 | 2028-06 | 5294.40 | 1904.50 | 3389.90 | 875612.37 |
| 36 | 2028-07 | 5294.40 | 1897.16 | 3397.24 | 872215.13 |
| 37 | 2028-08 | 5294.40 | 1889.80 | 3404.60 | 868810.53 |
| 38 | 2028-09 | 5294.40 | 1882.42 | 3411.98 | 865398.55 |
| 39 | 2028-10 | 5294.40 | 1875.03 | 3419.37 | 861979.18 |
| 40 | 2028-11 | 5294.40 | 1867.62 | 3426.78 | 858552.40 |
| 41 | 2028-12 | 5294.40 | 1860.20 | 3434.20 | 855118.19 |
| 42 | 2029-01 | 5294.40 | 1852.76 | 3441.65 | 851676.55 |
| 43 | 2029-02 | 5294.40 | 1845.30 | 3449.10 | 848227.44 |
| 44 | 2029-03 | 5294.40 | 1837.83 | 3456.58 | 844770.87 |
| 45 | 2029-04 | 5294.40 | 1830.34 | 3464.06 | 841306.80 |
| 46 | 2029-05 | 5294.40 | 1822.83 | 3471.57 | 837835.23 |
| 47 | 2029-06 | 5294.40 | 1815.31 | 3479.09 | 834356.14 |
| 48 | 2029-07 | 5294.40 | 1807.77 | 3486.63 | 830869.51 |
| 49 | 2029-08 | 5294.40 | 1800.22 | 3494.18 | 827375.33 |
| 50 | 2029-09 | 5294.40 | 1792.65 | 3501.76 | 823873.57 |
| 51 | 2029-10 | 5294.40 | 1785.06 | 3509.34 | 820364.23 |
| 52 | 2029-11 | 5294.40 | 1777.46 | 3516.95 | 816847.28 |
| 53 | 2029-12 | 5294.40 | 1769.84 | 3524.57 | 813322.72 |
| 54 | 2030-01 | 5294.40 | 1762.20 | 3532.20 | 809790.51 |
| 55 | 2030-02 | 5294.40 | 1754.55 | 3539.86 | 806250.66 |
| 56 | 2030-03 | 5294.40 | 1746.88 | 3547.53 | 802703.13 |
| 57 | 2030-04 | 5294.40 | 1739.19 | 3555.21 | 799147.92 |
| 58 | 2030-05 | 5294.40 | 1731.49 | 3562.91 | 795585.01 |
| 59 | 2030-06 | 5294.40 | 1723.77 | 3570.63 | 792014.37 |
| 60 | 2030-07 | 5294.40 | 1716.03 | 3578.37 | 788436.00 |
| 61 | 2030-08 | 5294.40 | 1708.28 | 3586.12 | 784849.88 |
| 62 | 2030-09 | 5294.40 | 1700.51 | 3593.89 | 781255.98 |
| 63 | 2030-10 | 5294.40 | 1692.72 | 3601.68 | 777654.30 |
| 64 | 2030-11 | 5294.40 | 1684.92 | 3609.48 | 774044.82 |
| 65 | 2030-12 | 5294.40 | 1677.10 | 3617.30 | 770427.52 |
| 66 | 2031-01 | 5294.40 | 1669.26 | 3625.14 | 766802.37 |
| 67 | 2031-02 | 5294.40 | 1661.41 | 3633.00 | 763169.38 |
| 68 | 2031-03 | 5294.40 | 1653.53 | 3640.87 | 759528.51 |
| 69 | 2031-04 | 5294.40 | 1645.65 | 3648.76 | 755879.75 |
| 70 | 2031-05 | 5294.40 | 1637.74 | 3656.66 | 752223.09 |
| 71 | 2031-06 | 5294.40 | 1629.82 | 3664.59 | 748558.50 |
| 72 | 2031-07 | 5294.40 | 1621.88 | 3672.52 | 744885.98 |
| 73 | 2031-08 | 5294.40 | 1613.92 | 3680.48 | 741205.50 |
| 74 | 2031-09 | 5294.40 | 1605.95 | 3688.46 | 737517.04 |
| 75 | 2031-10 | 5294.40 | 1597.95 | 3696.45 | 733820.59 |
| 76 | 2031-11 | 5294.40 | 1589.94 | 3704.46 | 730116.14 |
| 77 | 2031-12 | 5294.40 | 1581.92 | 3712.48 | 726403.65 |
| 78 | 2032-01 | 5294.40 | 1573.87 | 3720.53 | 722683.13 |
| 79 | 2032-02 | 5294.40 | 1565.81 | 3728.59 | 718954.54 |
| 80 | 2032-03 | 5294.40 | 1557.73 | 3736.67 | 715217.87 |
| 81 | 2032-04 | 5294.40 | 1549.64 | 3744.76 | 711473.11 |
| 82 | 2032-05 | 5294.40 | 1541.53 | 3752.88 | 707720.23 |
| 83 | 2032-06 | 5294.40 | 1533.39 | 3761.01 | 703959.22 |
| 84 | 2032-07 | 5294.40 | 1525.24 | 3769.16 | 700190.07 |
| 85 | 2032-08 | 5294.40 | 1517.08 | 3777.32 | 696412.74 |
| 86 | 2032-09 | 5294.40 | 1508.89 | 3785.51 | 692627.24 |
| 87 | 2032-10 | 5294.40 | 1500.69 | 3793.71 | 688833.53 |
| 88 | 2032-11 | 5294.40 | 1492.47 | 3801.93 | 685031.60 |
| 89 | 2032-12 | 5294.40 | 1484.24 | 3810.17 | 681221.43 |
| 90 | 2033-01 | 5294.40 | 1475.98 | 3818.42 | 677403.01 |
| 91 | 2033-02 | 5294.40 | 1467.71 | 3826.70 | 673576.31 |
| 92 | 2033-03 | 5294.40 | 1459.42 | 3834.99 | 669741.33 |
| 93 | 2033-04 | 5294.40 | 1451.11 | 3843.30 | 665898.03 |
| 94 | 2033-05 | 5294.40 | 1442.78 | 3851.62 | 662046.41 |
| 95 | 2033-06 | 5294.40 | 1434.43 | 3859.97 | 658186.44 |
| 96 | 2033-07 | 5294.40 | 1426.07 | 3868.33 | 654318.11 |
| 97 | 2033-08 | 5294.40 | 1417.69 | 3876.71 | 650441.40 |
| 98 | 2033-09 | 5294.40 | 1409.29 | 3885.11 | 646556.29 |
| 99 | 2033-10 | 5294.40 | 1400.87 | 3893.53 | 642662.76 |
| 100 | 2033-11 | 5294.40 | 1392.44 | 3901.97 | 638760.79 |
| 101 | 2033-12 | 5294.40 | 1383.98 | 3910.42 | 634850.37 |
| 102 | 2034-01 | 5294.40 | 1375.51 | 3918.89 | 630931.48 |
| 103 | 2034-02 | 5294.40 | 1367.02 | 3927.38 | 627004.09 |
| 104 | 2034-03 | 5294.40 | 1358.51 | 3935.89 | 623068.20 |
| 105 | 2034-04 | 5294.40 | 1349.98 | 3944.42 | 619123.78 |
| 106 | 2034-05 | 5294.40 | 1341.43 | 3952.97 | 615170.81 |
| 107 | 2034-06 | 5294.40 | 1332.87 | 3961.53 | 611209.28 |
| 108 | 2034-07 | 5294.40 | 1324.29 | 3970.11 | 607239.17 |
| 109 | 2034-08 | 5294.40 | 1315.68 | 3978.72 | 603260.45 |
| 110 | 2034-09 | 5294.40 | 1307.06 | 3987.34 | 599273.11 |
| 111 | 2034-10 | 5294.40 | 1298.43 | 3995.98 | 595277.14 |
| 112 | 2034-11 | 5294.40 | 1289.77 | 4004.63 | 591272.50 |
| 113 | 2034-12 | 5294.40 | 1281.09 | 4013.31 | 587259.19 |
| 114 | 2035-01 | 5294.40 | 1272.39 | 4022.01 | 583237.18 |
| 115 | 2035-02 | 5294.40 | 1263.68 | 4030.72 | 579206.46 |
| 116 | 2035-03 | 5294.40 | 1254.95 | 4039.45 | 575167.01 |
| 117 | 2035-04 | 5294.40 | 1246.20 | 4048.21 | 571118.80 |
| 118 | 2035-05 | 5294.40 | 1237.42 | 4056.98 | 567061.82 |
| 119 | 2035-06 | 5294.40 | 1228.63 | 4065.77 | 562996.06 |
| 120 | 2035-07 | 5294.40 | 1219.82 | 4074.58 | 558921.48 |
| 121 | 2035-08 | 5294.40 | 1211.00 | 4083.41 | 554838.07 |
| 122 | 2035-09 | 5294.40 | 1202.15 | 4092.25 | 550745.82 |
| 123 | 2035-10 | 5294.40 | 1193.28 | 4101.12 | 546644.70 |
| 124 | 2035-11 | 5294.40 | 1184.40 | 4110.00 | 542534.70 |
| 125 | 2035-12 | 5294.40 | 1175.49 | 4118.91 | 538415.79 |
| 126 | 2036-01 | 5294.40 | 1166.57 | 4127.83 | 534287.95 |
| 127 | 2036-02 | 5294.40 | 1157.62 | 4136.78 | 530151.18 |
| 128 | 2036-03 | 5294.40 | 1148.66 | 4145.74 | 526005.43 |
| 129 | 2036-04 | 5294.40 | 1139.68 | 4154.72 | 521850.71 |
| 130 | 2036-05 | 5294.40 | 1130.68 | 4163.73 | 517686.99 |
| 131 | 2036-06 | 5294.40 | 1121.66 | 4172.75 | 513514.24 |
| 132 | 2036-07 | 5294.40 | 1112.61 | 4181.79 | 509332.45 |
| 133 | 2036-08 | 5294.40 | 1103.55 | 4190.85 | 505141.60 |
| 134 | 2036-09 | 5294.40 | 1094.47 | 4199.93 | 500941.68 |
| 135 | 2036-10 | 5294.40 | 1085.37 | 4209.03 | 496732.65 |
| 136 | 2036-11 | 5294.40 | 1076.25 | 4218.15 | 492514.50 |
| 137 | 2036-12 | 5294.40 | 1067.11 | 4227.29 | 488287.21 |
| 138 | 2037-01 | 5294.40 | 1057.96 | 4236.45 | 484050.77 |
| 139 | 2037-02 | 5294.40 | 1048.78 | 4245.63 | 479805.14 |
| 140 | 2037-03 | 5294.40 | 1039.58 | 4254.82 | 475550.32 |
| 141 | 2037-04 | 5294.40 | 1030.36 | 4264.04 | 471286.28 |
| 142 | 2037-05 | 5294.40 | 1021.12 | 4273.28 | 467012.99 |
| 143 | 2037-06 | 5294.40 | 1011.86 | 4282.54 | 462730.45 |
| 144 | 2037-07 | 5294.40 | 1002.58 | 4291.82 | 458438.63 |
| 145 | 2037-08 | 5294.40 | 993.28 | 4301.12 | 454137.52 |
| 146 | 2037-09 | 5294.40 | 983.96 | 4310.44 | 449827.08 |
| 147 | 2037-10 | 5294.40 | 974.63 | 4319.78 | 445507.30 |
| 148 | 2037-11 | 5294.40 | 965.27 | 4329.14 | 441178.17 |
| 149 | 2037-12 | 5294.40 | 955.89 | 4338.52 | 436839.65 |
| 150 | 2038-01 | 5294.40 | 946.49 | 4347.92 | 432491.74 |
| 151 | 2038-02 | 5294.40 | 937.07 | 4357.34 | 428134.40 |
| 152 | 2038-03 | 5294.40 | 927.62 | 4366.78 | 423767.62 |
| 153 | 2038-04 | 5294.40 | 918.16 | 4376.24 | 419391.38 |
| 154 | 2038-05 | 5294.40 | 908.68 | 4385.72 | 415005.66 |
| 155 | 2038-06 | 5294.40 | 899.18 | 4395.22 | 410610.44 |
| 156 | 2038-07 | 5294.40 | 889.66 | 4404.75 | 406205.69 |
| 157 | 2038-08 | 5294.40 | 880.11 | 4414.29 | 401791.41 |
| 158 | 2038-09 | 5294.40 | 870.55 | 4423.85 | 397367.55 |
| 159 | 2038-10 | 5294.40 | 860.96 | 4433.44 | 392934.11 |
| 160 | 2038-11 | 5294.40 | 851.36 | 4443.04 | 388491.07 |
| 161 | 2038-12 | 5294.40 | 841.73 | 4452.67 | 384038.40 |
| 162 | 2039-01 | 5294.40 | 832.08 | 4462.32 | 379576.08 |
| 163 | 2039-02 | 5294.40 | 822.41 | 4471.99 | 375104.09 |
| 164 | 2039-03 | 5294.40 | 812.73 | 4481.68 | 370622.42 |
| 165 | 2039-04 | 5294.40 | 803.02 | 4491.39 | 366131.03 |
| 166 | 2039-05 | 5294.40 | 793.28 | 4501.12 | 361629.91 |
| 167 | 2039-06 | 5294.40 | 783.53 | 4510.87 | 357119.04 |
| 168 | 2039-07 | 5294.40 | 773.76 | 4520.64 | 352598.40 |
| 169 | 2039-08 | 5294.40 | 763.96 | 4530.44 | 348067.96 |
| 170 | 2039-09 | 5294.40 | 754.15 | 4540.25 | 343527.70 |
| 171 | 2039-10 | 5294.40 | 744.31 | 4550.09 | 338977.61 |
| 172 | 2039-11 | 5294.40 | 734.45 | 4559.95 | 334417.66 |
| 173 | 2039-12 | 5294.40 | 724.57 | 4569.83 | 329847.83 |
| 174 | 2040-01 | 5294.40 | 714.67 | 4579.73 | 325268.10 |
| 175 | 2040-02 | 5294.40 | 704.75 | 4589.65 | 320678.45 |
| 176 | 2040-03 | 5294.40 | 694.80 | 4599.60 | 316078.85 |
| 177 | 2040-04 | 5294.40 | 684.84 | 4609.56 | 311469.28 |
| 178 | 2040-05 | 5294.40 | 674.85 | 4619.55 | 306849.73 |
| 179 | 2040-06 | 5294.40 | 664.84 | 4629.56 | 302220.17 |
| 180 | 2040-07 | 5294.40 | 654.81 | 4639.59 | 297580.58 |
| 181 | 2040-08 | 5294.40 | 644.76 | 4649.64 | 292930.94 |
| 182 | 2040-09 | 5294.40 | 634.68 | 4659.72 | 288271.22 |
| 183 | 2040-10 | 5294.40 | 624.59 | 4669.81 | 283601.40 |
| 184 | 2040-11 | 5294.40 | 614.47 | 4679.93 | 278921.47 |
| 185 | 2040-12 | 5294.40 | 604.33 | 4690.07 | 274231.40 |
| 186 | 2041-01 | 5294.40 | 594.17 | 4700.23 | 269531.17 |
| 187 | 2041-02 | 5294.40 | 583.98 | 4710.42 | 264820.75 |
| 188 | 2041-03 | 5294.40 | 573.78 | 4720.62 | 260100.13 |
| 189 | 2041-04 | 5294.40 | 563.55 | 4730.85 | 255369.27 |
| 190 | 2041-05 | 5294.40 | 553.30 | 4741.10 | 250628.17 |
| 191 | 2041-06 | 5294.40 | 543.03 | 4751.37 | 245876.80 |
| 192 | 2041-07 | 5294.40 | 532.73 | 4761.67 | 241115.13 |
| 193 | 2041-08 | 5294.40 | 522.42 | 4771.99 | 236343.15 |
| 194 | 2041-09 | 5294.40 | 512.08 | 4782.32 | 231560.82 |
| 195 | 2041-10 | 5294.40 | 501.72 | 4792.69 | 226768.13 |
| 196 | 2041-11 | 5294.40 | 491.33 | 4803.07 | 221965.06 |
| 197 | 2041-12 | 5294.40 | 480.92 | 4813.48 | 217151.59 |
| 198 | 2042-01 | 5294.40 | 470.50 | 4823.91 | 212327.68 |
| 199 | 2042-02 | 5294.40 | 460.04 | 4834.36 | 207493.32 |
| 200 | 2042-03 | 5294.40 | 449.57 | 4844.83 | 202648.49 |
| 201 | 2042-04 | 5294.40 | 439.07 | 4855.33 | 197793.16 |
| 202 | 2042-05 | 5294.40 | 428.55 | 4865.85 | 192927.31 |
| 203 | 2042-06 | 5294.40 | 418.01 | 4876.39 | 188050.92 |
| 204 | 2042-07 | 5294.40 | 407.44 | 4886.96 | 183163.96 |
| 205 | 2042-08 | 5294.40 | 396.86 | 4897.55 | 178266.41 |
| 206 | 2042-09 | 5294.40 | 386.24 | 4908.16 | 173358.25 |
| 207 | 2042-10 | 5294.40 | 375.61 | 4918.79 | 168439.46 |
| 208 | 2042-11 | 5294.40 | 364.95 | 4929.45 | 163510.01 |
| 209 | 2042-12 | 5294.40 | 354.27 | 4940.13 | 158569.88 |
| 210 | 2043-01 | 5294.40 | 343.57 | 4950.83 | 153619.05 |
| 211 | 2043-02 | 5294.40 | 332.84 | 4961.56 | 148657.49 |
| 212 | 2043-03 | 5294.40 | 322.09 | 4972.31 | 143685.18 |
| 213 | 2043-04 | 5294.40 | 311.32 | 4983.08 | 138702.09 |
| 214 | 2043-05 | 5294.40 | 300.52 | 4993.88 | 133708.21 |
| 215 | 2043-06 | 5294.40 | 289.70 | 5004.70 | 128703.51 |
| 216 | 2043-07 | 5294.40 | 278.86 | 5015.54 | 123687.97 |
| 217 | 2043-08 | 5294.40 | 267.99 | 5026.41 | 118661.56 |
| 218 | 2043-09 | 5294.40 | 257.10 | 5037.30 | 113624.25 |
| 219 | 2043-10 | 5294.40 | 246.19 | 5048.22 | 108576.04 |
| 220 | 2043-11 | 5294.40 | 235.25 | 5059.15 | 103516.89 |
| 221 | 2043-12 | 5294.40 | 224.29 | 5070.12 | 98446.77 |
| 222 | 2044-01 | 5294.40 | 213.30 | 5081.10 | 93365.67 |
| 223 | 2044-02 | 5294.40 | 202.29 | 5092.11 | 88273.56 |
| 224 | 2044-03 | 5294.40 | 191.26 | 5103.14 | 83170.42 |
| 225 | 2044-04 | 5294.40 | 180.20 | 5114.20 | 78056.22 |
| 226 | 2044-05 | 5294.40 | 169.12 | 5125.28 | 72930.94 |
| 227 | 2044-06 | 5294.40 | 158.02 | 5136.38 | 67794.55 |
| 228 | 2044-07 | 5294.40 | 146.89 | 5147.51 | 62647.04 |
| 229 | 2044-08 | 5294.40 | 135.74 | 5158.67 | 57488.37 |
| 230 | 2044-09 | 5294.40 | 124.56 | 5169.84 | 52318.53 |
| 231 | 2044-10 | 5294.40 | 113.36 | 5181.04 | 47137.49 |
| 232 | 2044-11 | 5294.40 | 102.13 | 5192.27 | 41945.22 |
| 233 | 2044-12 | 5294.40 | 90.88 | 5203.52 | 36741.69 |
| 234 | 2045-01 | 5294.40 | 79.61 | 5214.79 | 31526.90 |
| 235 | 2045-02 | 5294.40 | 68.31 | 5226.09 | 26300.81 |
| 236 | 2045-03 | 5294.40 | 56.99 | 5237.42 | 21063.39 |
| 237 | 2045-04 | 5294.40 | 45.64 | 5248.76 | 15814.63 |
| 238 | 2045-05 | 5294.40 | 34.27 | 5260.14 | 10554.49 |
| 239 | 2045-06 | 5294.40 | 22.87 | 5271.53 | 5282.96 |
| 240 | 2045-07 | 5294.40 | 11.45 | 5282.96 | 0.00 |
等额本金还款方式：
贷款总额：99万
还款月数：20年
首月还款：6270元
每月递减：8.94元
利息总额：25.85万
本息合计：124.85万
节省利息：22183.91元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 6270.00 | 2145.00 | 4125.00 | 985875.00 |
| 2 | 2025-09 | 6261.06 | 2136.06 | 4125.00 | 981750.00 |
| 3 | 2025-10 | 6252.13 | 2127.13 | 4125.00 | 977625.00 |
| 4 | 2025-11 | 6243.19 | 2118.19 | 4125.00 | 973500.00 |
| 5 | 2025-12 | 6234.25 | 2109.25 | 4125.00 | 969375.00 |
| 6 | 2026-01 | 6225.31 | 2100.31 | 4125.00 | 965250.00 |
| 7 | 2026-02 | 6216.38 | 2091.38 | 4125.00 | 961125.00 |
| 8 | 2026-03 | 6207.44 | 2082.44 | 4125.00 | 957000.00 |
| 9 | 2026-04 | 6198.50 | 2073.50 | 4125.00 | 952875.00 |
| 10 | 2026-05 | 6189.56 | 2064.56 | 4125.00 | 948750.00 |
| 11 | 2026-06 | 6180.63 | 2055.63 | 4125.00 | 944625.00 |
| 12 | 2026-07 | 6171.69 | 2046.69 | 4125.00 | 940500.00 |
| 13 | 2026-08 | 6162.75 | 2037.75 | 4125.00 | 936375.00 |
| 14 | 2026-09 | 6153.81 | 2028.81 | 4125.00 | 932250.00 |
| 15 | 2026-10 | 6144.88 | 2019.88 | 4125.00 | 928125.00 |
| 16 | 2026-11 | 6135.94 | 2010.94 | 4125.00 | 924000.00 |
| 17 | 2026-12 | 6127.00 | 2002.00 | 4125.00 | 919875.00 |
| 18 | 2027-01 | 6118.06 | 1993.06 | 4125.00 | 915750.00 |
| 19 | 2027-02 | 6109.13 | 1984.13 | 4125.00 | 911625.00 |
| 20 | 2027-03 | 6100.19 | 1975.19 | 4125.00 | 907500.00 |
| 21 | 2027-04 | 6091.25 | 1966.25 | 4125.00 | 903375.00 |
| 22 | 2027-05 | 6082.31 | 1957.31 | 4125.00 | 899250.00 |
| 23 | 2027-06 | 6073.38 | 1948.38 | 4125.00 | 895125.00 |
| 24 | 2027-07 | 6064.44 | 1939.44 | 4125.00 | 891000.00 |
| 25 | 2027-08 | 6055.50 | 1930.50 | 4125.00 | 886875.00 |
| 26 | 2027-09 | 6046.56 | 1921.56 | 4125.00 | 882750.00 |
| 27 | 2027-10 | 6037.63 | 1912.63 | 4125.00 | 878625.00 |
| 28 | 2027-11 | 6028.69 | 1903.69 | 4125.00 | 874500.00 |
| 29 | 2027-12 | 6019.75 | 1894.75 | 4125.00 | 870375.00 |
| 30 | 2028-01 | 6010.81 | 1885.81 | 4125.00 | 866250.00 |
| 31 | 2028-02 | 6001.88 | 1876.88 | 4125.00 | 862125.00 |
| 32 | 2028-03 | 5992.94 | 1867.94 | 4125.00 | 858000.00 |
| 33 | 2028-04 | 5984.00 | 1859.00 | 4125.00 | 853875.00 |
| 34 | 2028-05 | 5975.06 | 1850.06 | 4125.00 | 849750.00 |
| 35 | 2028-06 | 5966.13 | 1841.13 | 4125.00 | 845625.00 |
| 36 | 2028-07 | 5957.19 | 1832.19 | 4125.00 | 841500.00 |
| 37 | 2028-08 | 5948.25 | 1823.25 | 4125.00 | 837375.00 |
| 38 | 2028-09 | 5939.31 | 1814.31 | 4125.00 | 833250.00 |
| 39 | 2028-10 | 5930.38 | 1805.38 | 4125.00 | 829125.00 |
| 40 | 2028-11 | 5921.44 | 1796.44 | 4125.00 | 825000.00 |
| 41 | 2028-12 | 5912.50 | 1787.50 | 4125.00 | 820875.00 |
| 42 | 2029-01 | 5903.56 | 1778.56 | 4125.00 | 816750.00 |
| 43 | 2029-02 | 5894.63 | 1769.63 | 4125.00 | 812625.00 |
| 44 | 2029-03 | 5885.69 | 1760.69 | 4125.00 | 808500.00 |
| 45 | 2029-04 | 5876.75 | 1751.75 | 4125.00 | 804375.00 |
| 46 | 2029-05 | 5867.81 | 1742.81 | 4125.00 | 800250.00 |
| 47 | 2029-06 | 5858.88 | 1733.88 | 4125.00 | 796125.00 |
| 48 | 2029-07 | 5849.94 | 1724.94 | 4125.00 | 792000.00 |
| 49 | 2029-08 | 5841.00 | 1716.00 | 4125.00 | 787875.00 |
| 50 | 2029-09 | 5832.06 | 1707.06 | 4125.00 | 783750.00 |
| 51 | 2029-10 | 5823.13 | 1698.13 | 4125.00 | 779625.00 |
| 52 | 2029-11 | 5814.19 | 1689.19 | 4125.00 | 775500.00 |
| 53 | 2029-12 | 5805.25 | 1680.25 | 4125.00 | 771375.00 |
| 54 | 2030-01 | 5796.31 | 1671.31 | 4125.00 | 767250.00 |
| 55 | 2030-02 | 5787.38 | 1662.38 | 4125.00 | 763125.00 |
| 56 | 2030-03 | 5778.44 | 1653.44 | 4125.00 | 759000.00 |
| 57 | 2030-04 | 5769.50 | 1644.50 | 4125.00 | 754875.00 |
| 58 | 2030-05 | 5760.56 | 1635.56 | 4125.00 | 750750.00 |
| 59 | 2030-06 | 5751.63 | 1626.63 | 4125.00 | 746625.00 |
| 60 | 2030-07 | 5742.69 | 1617.69 | 4125.00 | 742500.00 |
| 61 | 2030-08 | 5733.75 | 1608.75 | 4125.00 | 738375.00 |
| 62 | 2030-09 | 5724.81 | 1599.81 | 4125.00 | 734250.00 |
| 63 | 2030-10 | 5715.88 | 1590.88 | 4125.00 | 730125.00 |
| 64 | 2030-11 | 5706.94 | 1581.94 | 4125.00 | 726000.00 |
| 65 | 2030-12 | 5698.00 | 1573.00 | 4125.00 | 721875.00 |
| 66 | 2031-01 | 5689.06 | 1564.06 | 4125.00 | 717750.00 |
| 67 | 2031-02 | 5680.13 | 1555.13 | 4125.00 | 713625.00 |
| 68 | 2031-03 | 5671.19 | 1546.19 | 4125.00 | 709500.00 |
| 69 | 2031-04 | 5662.25 | 1537.25 | 4125.00 | 705375.00 |
| 70 | 2031-05 | 5653.31 | 1528.31 | 4125.00 | 701250.00 |
| 71 | 2031-06 | 5644.38 | 1519.38 | 4125.00 | 697125.00 |
| 72 | 2031-07 | 5635.44 | 1510.44 | 4125.00 | 693000.00 |
| 73 | 2031-08 | 5626.50 | 1501.50 | 4125.00 | 688875.00 |
| 74 | 2031-09 | 5617.56 | 1492.56 | 4125.00 | 684750.00 |
| 75 | 2031-10 | 5608.63 | 1483.63 | 4125.00 | 680625.00 |
| 76 | 2031-11 | 5599.69 | 1474.69 | 4125.00 | 676500.00 |
| 77 | 2031-12 | 5590.75 | 1465.75 | 4125.00 | 672375.00 |
| 78 | 2032-01 | 5581.81 | 1456.81 | 4125.00 | 668250.00 |
| 79 | 2032-02 | 5572.88 | 1447.88 | 4125.00 | 664125.00 |
| 80 | 2032-03 | 5563.94 | 1438.94 | 4125.00 | 660000.00 |
| 81 | 2032-04 | 5555.00 | 1430.00 | 4125.00 | 655875.00 |
| 82 | 2032-05 | 5546.06 | 1421.06 | 4125.00 | 651750.00 |
| 83 | 2032-06 | 5537.13 | 1412.13 | 4125.00 | 647625.00 |
| 84 | 2032-07 | 5528.19 | 1403.19 | 4125.00 | 643500.00 |
| 85 | 2032-08 | 5519.25 | 1394.25 | 4125.00 | 639375.00 |
| 86 | 2032-09 | 5510.31 | 1385.31 | 4125.00 | 635250.00 |
| 87 | 2032-10 | 5501.38 | 1376.38 | 4125.00 | 631125.00 |
| 88 | 2032-11 | 5492.44 | 1367.44 | 4125.00 | 627000.00 |
| 89 | 2032-12 | 5483.50 | 1358.50 | 4125.00 | 622875.00 |
| 90 | 2033-01 | 5474.56 | 1349.56 | 4125.00 | 618750.00 |
| 91 | 2033-02 | 5465.63 | 1340.63 | 4125.00 | 614625.00 |
| 92 | 2033-03 | 5456.69 | 1331.69 | 4125.00 | 610500.00 |
| 93 | 2033-04 | 5447.75 | 1322.75 | 4125.00 | 606375.00 |
| 94 | 2033-05 | 5438.81 | 1313.81 | 4125.00 | 602250.00 |
| 95 | 2033-06 | 5429.88 | 1304.88 | 4125.00 | 598125.00 |
| 96 | 2033-07 | 5420.94 | 1295.94 | 4125.00 | 594000.00 |
| 97 | 2033-08 | 5412.00 | 1287.00 | 4125.00 | 589875.00 |
| 98 | 2033-09 | 5403.06 | 1278.06 | 4125.00 | 585750.00 |
| 99 | 2033-10 | 5394.13 | 1269.13 | 4125.00 | 581625.00 |
| 100 | 2033-11 | 5385.19 | 1260.19 | 4125.00 | 577500.00 |
| 101 | 2033-12 | 5376.25 | 1251.25 | 4125.00 | 573375.00 |
| 102 | 2034-01 | 5367.31 | 1242.31 | 4125.00 | 569250.00 |
| 103 | 2034-02 | 5358.38 | 1233.38 | 4125.00 | 565125.00 |
| 104 | 2034-03 | 5349.44 | 1224.44 | 4125.00 | 561000.00 |
| 105 | 2034-04 | 5340.50 | 1215.50 | 4125.00 | 556875.00 |
| 106 | 2034-05 | 5331.56 | 1206.56 | 4125.00 | 552750.00 |
| 107 | 2034-06 | 5322.63 | 1197.63 | 4125.00 | 548625.00 |
| 108 | 2034-07 | 5313.69 | 1188.69 | 4125.00 | 544500.00 |
| 109 | 2034-08 | 5304.75 | 1179.75 | 4125.00 | 540375.00 |
| 110 | 2034-09 | 5295.81 | 1170.81 | 4125.00 | 536250.00 |
| 111 | 2034-10 | 5286.88 | 1161.88 | 4125.00 | 532125.00 |
| 112 | 2034-11 | 5277.94 | 1152.94 | 4125.00 | 528000.00 |
| 113 | 2034-12 | 5269.00 | 1144.00 | 4125.00 | 523875.00 |
| 114 | 2035-01 | 5260.06 | 1135.06 | 4125.00 | 519750.00 |
| 115 | 2035-02 | 5251.13 | 1126.13 | 4125.00 | 515625.00 |
| 116 | 2035-03 | 5242.19 | 1117.19 | 4125.00 | 511500.00 |
| 117 | 2035-04 | 5233.25 | 1108.25 | 4125.00 | 507375.00 |
| 118 | 2035-05 | 5224.31 | 1099.31 | 4125.00 | 503250.00 |
| 119 | 2035-06 | 5215.38 | 1090.38 | 4125.00 | 499125.00 |
| 120 | 2035-07 | 5206.44 | 1081.44 | 4125.00 | 495000.00 |
| 121 | 2035-08 | 5197.50 | 1072.50 | 4125.00 | 490875.00 |
| 122 | 2035-09 | 5188.56 | 1063.56 | 4125.00 | 486750.00 |
| 123 | 2035-10 | 5179.63 | 1054.63 | 4125.00 | 482625.00 |
| 124 | 2035-11 | 5170.69 | 1045.69 | 4125.00 | 478500.00 |
| 125 | 2035-12 | 5161.75 | 1036.75 | 4125.00 | 474375.00 |
| 126 | 2036-01 | 5152.81 | 1027.81 | 4125.00 | 470250.00 |
| 127 | 2036-02 | 5143.88 | 1018.88 | 4125.00 | 466125.00 |
| 128 | 2036-03 | 5134.94 | 1009.94 | 4125.00 | 462000.00 |
| 129 | 2036-04 | 5126.00 | 1001.00 | 4125.00 | 457875.00 |
| 130 | 2036-05 | 5117.06 | 992.06 | 4125.00 | 453750.00 |
| 131 | 2036-06 | 5108.13 | 983.13 | 4125.00 | 449625.00 |
| 132 | 2036-07 | 5099.19 | 974.19 | 4125.00 | 445500.00 |
| 133 | 2036-08 | 5090.25 | 965.25 | 4125.00 | 441375.00 |
| 134 | 2036-09 | 5081.31 | 956.31 | 4125.00 | 437250.00 |
| 135 | 2036-10 | 5072.38 | 947.38 | 4125.00 | 433125.00 |
| 136 | 2036-11 | 5063.44 | 938.44 | 4125.00 | 429000.00 |
| 137 | 2036-12 | 5054.50 | 929.50 | 4125.00 | 424875.00 |
| 138 | 2037-01 | 5045.56 | 920.56 | 4125.00 | 420750.00 |
| 139 | 2037-02 | 5036.63 | 911.63 | 4125.00 | 416625.00 |
| 140 | 2037-03 | 5027.69 | 902.69 | 4125.00 | 412500.00 |
| 141 | 2037-04 | 5018.75 | 893.75 | 4125.00 | 408375.00 |
| 142 | 2037-05 | 5009.81 | 884.81 | 4125.00 | 404250.00 |
| 143 | 2037-06 | 5000.88 | 875.88 | 4125.00 | 400125.00 |
| 144 | 2037-07 | 4991.94 | 866.94 | 4125.00 | 396000.00 |
| 145 | 2037-08 | 4983.00 | 858.00 | 4125.00 | 391875.00 |
| 146 | 2037-09 | 4974.06 | 849.06 | 4125.00 | 387750.00 |
| 147 | 2037-10 | 4965.13 | 840.13 | 4125.00 | 383625.00 |
| 148 | 2037-11 | 4956.19 | 831.19 | 4125.00 | 379500.00 |
| 149 | 2037-12 | 4947.25 | 822.25 | 4125.00 | 375375.00 |
| 150 | 2038-01 | 4938.31 | 813.31 | 4125.00 | 371250.00 |
| 151 | 2038-02 | 4929.38 | 804.38 | 4125.00 | 367125.00 |
| 152 | 2038-03 | 4920.44 | 795.44 | 4125.00 | 363000.00 |
| 153 | 2038-04 | 4911.50 | 786.50 | 4125.00 | 358875.00 |
| 154 | 2038-05 | 4902.56 | 777.56 | 4125.00 | 354750.00 |
| 155 | 2038-06 | 4893.63 | 768.63 | 4125.00 | 350625.00 |
| 156 | 2038-07 | 4884.69 | 759.69 | 4125.00 | 346500.00 |
| 157 | 2038-08 | 4875.75 | 750.75 | 4125.00 | 342375.00 |
| 158 | 2038-09 | 4866.81 | 741.81 | 4125.00 | 338250.00 |
| 159 | 2038-10 | 4857.88 | 732.88 | 4125.00 | 334125.00 |
| 160 | 2038-11 | 4848.94 | 723.94 | 4125.00 | 330000.00 |
| 161 | 2038-12 | 4840.00 | 715.00 | 4125.00 | 325875.00 |
| 162 | 2039-01 | 4831.06 | 706.06 | 4125.00 | 321750.00 |
| 163 | 2039-02 | 4822.13 | 697.13 | 4125.00 | 317625.00 |
| 164 | 2039-03 | 4813.19 | 688.19 | 4125.00 | 313500.00 |
| 165 | 2039-04 | 4804.25 | 679.25 | 4125.00 | 309375.00 |
| 166 | 2039-05 | 4795.31 | 670.31 | 4125.00 | 305250.00 |
| 167 | 2039-06 | 4786.38 | 661.38 | 4125.00 | 301125.00 |
| 168 | 2039-07 | 4777.44 | 652.44 | 4125.00 | 297000.00 |
| 169 | 2039-08 | 4768.50 | 643.50 | 4125.00 | 292875.00 |
| 170 | 2039-09 | 4759.56 | 634.56 | 4125.00 | 288750.00 |
| 171 | 2039-10 | 4750.63 | 625.63 | 4125.00 | 284625.00 |
| 172 | 2039-11 | 4741.69 | 616.69 | 4125.00 | 280500.00 |
| 173 | 2039-12 | 4732.75 | 607.75 | 4125.00 | 276375.00 |
| 174 | 2040-01 | 4723.81 | 598.81 | 4125.00 | 272250.00 |
| 175 | 2040-02 | 4714.88 | 589.88 | 4125.00 | 268125.00 |
| 176 | 2040-03 | 4705.94 | 580.94 | 4125.00 | 264000.00 |
| 177 | 2040-04 | 4697.00 | 572.00 | 4125.00 | 259875.00 |
| 178 | 2040-05 | 4688.06 | 563.06 | 4125.00 | 255750.00 |
| 179 | 2040-06 | 4679.13 | 554.13 | 4125.00 | 251625.00 |
| 180 | 2040-07 | 4670.19 | 545.19 | 4125.00 | 247500.00 |
| 181 | 2040-08 | 4661.25 | 536.25 | 4125.00 | 243375.00 |
| 182 | 2040-09 | 4652.31 | 527.31 | 4125.00 | 239250.00 |
| 183 | 2040-10 | 4643.38 | 518.38 | 4125.00 | 235125.00 |
| 184 | 2040-11 | 4634.44 | 509.44 | 4125.00 | 231000.00 |
| 185 | 2040-12 | 4625.50 | 500.50 | 4125.00 | 226875.00 |
| 186 | 2041-01 | 4616.56 | 491.56 | 4125.00 | 222750.00 |
| 187 | 2041-02 | 4607.63 | 482.63 | 4125.00 | 218625.00 |
| 188 | 2041-03 | 4598.69 | 473.69 | 4125.00 | 214500.00 |
| 189 | 2041-04 | 4589.75 | 464.75 | 4125.00 | 210375.00 |
| 190 | 2041-05 | 4580.81 | 455.81 | 4125.00 | 206250.00 |
| 191 | 2041-06 | 4571.88 | 446.88 | 4125.00 | 202125.00 |
| 192 | 2041-07 | 4562.94 | 437.94 | 4125.00 | 198000.00 |
| 193 | 2041-08 | 4554.00 | 429.00 | 4125.00 | 193875.00 |
| 194 | 2041-09 | 4545.06 | 420.06 | 4125.00 | 189750.00 |
| 195 | 2041-10 | 4536.13 | 411.13 | 4125.00 | 185625.00 |
| 196 | 2041-11 | 4527.19 | 402.19 | 4125.00 | 181500.00 |
| 197 | 2041-12 | 4518.25 | 393.25 | 4125.00 | 177375.00 |
| 198 | 2042-01 | 4509.31 | 384.31 | 4125.00 | 173250.00 |
| 199 | 2042-02 | 4500.38 | 375.38 | 4125.00 | 169125.00 |
| 200 | 2042-03 | 4491.44 | 366.44 | 4125.00 | 165000.00 |
| 201 | 2042-04 | 4482.50 | 357.50 | 4125.00 | 160875.00 |
| 202 | 2042-05 | 4473.56 | 348.56 | 4125.00 | 156750.00 |
| 203 | 2042-06 | 4464.63 | 339.63 | 4125.00 | 152625.00 |
| 204 | 2042-07 | 4455.69 | 330.69 | 4125.00 | 148500.00 |
| 205 | 2042-08 | 4446.75 | 321.75 | 4125.00 | 144375.00 |
| 206 | 2042-09 | 4437.81 | 312.81 | 4125.00 | 140250.00 |
| 207 | 2042-10 | 4428.88 | 303.88 | 4125.00 | 136125.00 |
| 208 | 2042-11 | 4419.94 | 294.94 | 4125.00 | 132000.00 |
| 209 | 2042-12 | 4411.00 | 286.00 | 4125.00 | 127875.00 |
| 210 | 2043-01 | 4402.06 | 277.06 | 4125.00 | 123750.00 |
| 211 | 2043-02 | 4393.13 | 268.13 | 4125.00 | 119625.00 |
| 212 | 2043-03 | 4384.19 | 259.19 | 4125.00 | 115500.00 |
| 213 | 2043-04 | 4375.25 | 250.25 | 4125.00 | 111375.00 |
| 214 | 2043-05 | 4366.31 | 241.31 | 4125.00 | 107250.00 |
| 215 | 2043-06 | 4357.38 | 232.38 | 4125.00 | 103125.00 |
| 216 | 2043-07 | 4348.44 | 223.44 | 4125.00 | 99000.00 |
| 217 | 2043-08 | 4339.50 | 214.50 | 4125.00 | 94875.00 |
| 218 | 2043-09 | 4330.56 | 205.56 | 4125.00 | 90750.00 |
| 219 | 2043-10 | 4321.63 | 196.63 | 4125.00 | 86625.00 |
| 220 | 2043-11 | 4312.69 | 187.69 | 4125.00 | 82500.00 |
| 221 | 2043-12 | 4303.75 | 178.75 | 4125.00 | 78375.00 |
| 222 | 2044-01 | 4294.81 | 169.81 | 4125.00 | 74250.00 |
| 223 | 2044-02 | 4285.88 | 160.88 | 4125.00 | 70125.00 |
| 224 | 2044-03 | 4276.94 | 151.94 | 4125.00 | 66000.00 |
| 225 | 2044-04 | 4268.00 | 143.00 | 4125.00 | 61875.00 |
| 226 | 2044-05 | 4259.06 | 134.06 | 4125.00 | 57750.00 |
| 227 | 2044-06 | 4250.13 | 125.13 | 4125.00 | 53625.00 |
| 228 | 2044-07 | 4241.19 | 116.19 | 4125.00 | 49500.00 |
| 229 | 2044-08 | 4232.25 | 107.25 | 4125.00 | 45375.00 |
| 230 | 2044-09 | 4223.31 | 98.31 | 4125.00 | 41250.00 |
| 231 | 2044-10 | 4214.38 | 89.38 | 4125.00 | 37125.00 |
| 232 | 2044-11 | 4205.44 | 80.44 | 4125.00 | 33000.00 |
| 233 | 2044-12 | 4196.50 | 71.50 | 4125.00 | 28875.00 |
| 234 | 2045-01 | 4187.56 | 62.56 | 4125.00 | 24750.00 |
| 235 | 2045-02 | 4178.63 | 53.63 | 4125.00 | 20625.00 |
| 236 | 2045-03 | 4169.69 | 44.69 | 4125.00 | 16500.00 |
| 237 | 2045-04 | 4160.75 | 35.75 | 4125.00 | 12375.00 |
| 238 | 2045-05 | 4151.81 | 26.81 | 4125.00 | 8250.00 |
| 239 | 2045-06 | 4142.88 | 17.88 | 4125.00 | 4125.00 |
| 240 | 2045-07 | 4133.94 | 8.94 | 4125.00 | 0.00 |