贷款117.6万（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：117.6万
还款月数：20年
每月还款：6434.12元
利息总额：36.82万
本息合计：154.42万
| 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 | 6434.12 | 2793.00 | 3641.12 | 1172358.88 |
| 2 | 2024-06 | 6434.12 | 2784.35 | 3649.76 | 1168709.12 |
| 3 | 2024-07 | 6434.12 | 2775.68 | 3658.43 | 1165050.69 |
| 4 | 2024-08 | 6434.12 | 2767.00 | 3667.12 | 1161383.57 |
| 5 | 2024-09 | 6434.12 | 2758.29 | 3675.83 | 1157707.74 |
| 6 | 2024-10 | 6434.12 | 2749.56 | 3684.56 | 1154023.18 |
| 7 | 2024-11 | 6434.12 | 2740.81 | 3693.31 | 1150329.86 |
| 8 | 2024-12 | 6434.12 | 2732.03 | 3702.08 | 1146627.78 |
| 9 | 2025-01 | 6434.12 | 2723.24 | 3710.88 | 1142916.91 |
| 10 | 2025-02 | 6434.12 | 2714.43 | 3719.69 | 1139197.22 |
| 11 | 2025-03 | 6434.12 | 2705.59 | 3728.52 | 1135468.70 |
| 12 | 2025-04 | 6434.12 | 2696.74 | 3737.38 | 1131731.32 |
| 13 | 2025-05 | 6434.12 | 2687.86 | 3746.25 | 1127985.06 |
| 14 | 2025-06 | 6434.12 | 2678.96 | 3755.15 | 1124229.91 |
| 15 | 2025-07 | 6434.12 | 2670.05 | 3764.07 | 1120465.84 |
| 16 | 2025-08 | 6434.12 | 2661.11 | 3773.01 | 1116692.83 |
| 17 | 2025-09 | 6434.12 | 2652.15 | 3781.97 | 1112910.86 |
| 18 | 2025-10 | 6434.12 | 2643.16 | 3790.95 | 1109119.91 |
| 19 | 2025-11 | 6434.12 | 2634.16 | 3799.96 | 1105319.95 |
| 20 | 2025-12 | 6434.12 | 2625.13 | 3808.98 | 1101510.97 |
| 21 | 2026-01 | 6434.12 | 2616.09 | 3818.03 | 1097692.94 |
| 22 | 2026-02 | 6434.12 | 2607.02 | 3827.10 | 1093865.85 |
| 23 | 2026-03 | 6434.12 | 2597.93 | 3836.18 | 1090029.66 |
| 24 | 2026-04 | 6434.12 | 2588.82 | 3845.30 | 1086184.36 |
| 25 | 2026-05 | 6434.12 | 2579.69 | 3854.43 | 1082329.94 |
| 26 | 2026-06 | 6434.12 | 2570.53 | 3863.58 | 1078466.35 |
| 27 | 2026-07 | 6434.12 | 2561.36 | 3872.76 | 1074593.59 |
| 28 | 2026-08 | 6434.12 | 2552.16 | 3881.96 | 1070711.64 |
| 29 | 2026-09 | 6434.12 | 2542.94 | 3891.18 | 1066820.46 |
| 30 | 2026-10 | 6434.12 | 2533.70 | 3900.42 | 1062920.04 |
| 31 | 2026-11 | 6434.12 | 2524.44 | 3909.68 | 1059010.36 |
| 32 | 2026-12 | 6434.12 | 2515.15 | 3918.97 | 1055091.40 |
| 33 | 2027-01 | 6434.12 | 2505.84 | 3928.27 | 1051163.12 |
| 34 | 2027-02 | 6434.12 | 2496.51 | 3937.60 | 1047225.52 |
| 35 | 2027-03 | 6434.12 | 2487.16 | 3946.96 | 1043278.56 |
| 36 | 2027-04 | 6434.12 | 2477.79 | 3956.33 | 1039322.23 |
| 37 | 2027-05 | 6434.12 | 2468.39 | 3965.73 | 1035356.51 |
| 38 | 2027-06 | 6434.12 | 2458.97 | 3975.14 | 1031381.36 |
| 39 | 2027-07 | 6434.12 | 2449.53 | 3984.59 | 1027396.78 |
| 40 | 2027-08 | 6434.12 | 2440.07 | 3994.05 | 1023402.73 |
| 41 | 2027-09 | 6434.12 | 2430.58 | 4003.53 | 1019399.19 |
| 42 | 2027-10 | 6434.12 | 2421.07 | 4013.04 | 1015386.15 |
| 43 | 2027-11 | 6434.12 | 2411.54 | 4022.57 | 1011363.58 |
| 44 | 2027-12 | 6434.12 | 2401.99 | 4032.13 | 1007331.45 |
| 45 | 2028-01 | 6434.12 | 2392.41 | 4041.70 | 1003289.74 |
| 46 | 2028-02 | 6434.12 | 2382.81 | 4051.30 | 999238.44 |
| 47 | 2028-03 | 6434.12 | 2373.19 | 4060.92 | 995177.52 |
| 48 | 2028-04 | 6434.12 | 2363.55 | 4070.57 | 991106.95 |
| 49 | 2028-05 | 6434.12 | 2353.88 | 4080.24 | 987026.71 |
| 50 | 2028-06 | 6434.12 | 2344.19 | 4089.93 | 982936.78 |
| 51 | 2028-07 | 6434.12 | 2334.47 | 4099.64 | 978837.14 |
| 52 | 2028-08 | 6434.12 | 2324.74 | 4109.38 | 974727.76 |
| 53 | 2028-09 | 6434.12 | 2314.98 | 4119.14 | 970608.62 |
| 54 | 2028-10 | 6434.12 | 2305.20 | 4128.92 | 966479.70 |
| 55 | 2028-11 | 6434.12 | 2295.39 | 4138.73 | 962340.98 |
| 56 | 2028-12 | 6434.12 | 2285.56 | 4148.56 | 958192.42 |
| 57 | 2029-01 | 6434.12 | 2275.71 | 4158.41 | 954034.01 |
| 58 | 2029-02 | 6434.12 | 2265.83 | 4168.29 | 949865.72 |
| 59 | 2029-03 | 6434.12 | 2255.93 | 4178.19 | 945687.54 |
| 60 | 2029-04 | 6434.12 | 2246.01 | 4188.11 | 941499.43 |
| 61 | 2029-05 | 6434.12 | 2236.06 | 4198.06 | 937301.38 |
| 62 | 2029-06 | 6434.12 | 2226.09 | 4208.03 | 933093.35 |
| 63 | 2029-07 | 6434.12 | 2216.10 | 4218.02 | 928875.33 |
| 64 | 2029-08 | 6434.12 | 2206.08 | 4228.04 | 924647.29 |
| 65 | 2029-09 | 6434.12 | 2196.04 | 4238.08 | 920409.21 |
| 66 | 2029-10 | 6434.12 | 2185.97 | 4248.14 | 916161.07 |
| 67 | 2029-11 | 6434.12 | 2175.88 | 4258.23 | 911902.84 |
| 68 | 2029-12 | 6434.12 | 2165.77 | 4268.35 | 907634.49 |
| 69 | 2030-01 | 6434.12 | 2155.63 | 4278.48 | 903356.00 |
| 70 | 2030-02 | 6434.12 | 2145.47 | 4288.65 | 899067.36 |
| 71 | 2030-03 | 6434.12 | 2135.28 | 4298.83 | 894768.53 |
| 72 | 2030-04 | 6434.12 | 2125.08 | 4309.04 | 890459.49 |
| 73 | 2030-05 | 6434.12 | 2114.84 | 4319.28 | 886140.21 |
| 74 | 2030-06 | 6434.12 | 2104.58 | 4329.53 | 881810.68 |
| 75 | 2030-07 | 6434.12 | 2094.30 | 4339.82 | 877470.86 |
| 76 | 2030-08 | 6434.12 | 2083.99 | 4350.12 | 873120.74 |
| 77 | 2030-09 | 6434.12 | 2073.66 | 4360.45 | 868760.28 |
| 78 | 2030-10 | 6434.12 | 2063.31 | 4370.81 | 864389.47 |
| 79 | 2030-11 | 6434.12 | 2052.93 | 4381.19 | 860008.28 |
| 80 | 2030-12 | 6434.12 | 2042.52 | 4391.60 | 855616.69 |
| 81 | 2031-01 | 6434.12 | 2032.09 | 4402.03 | 851214.66 |
| 82 | 2031-02 | 6434.12 | 2021.63 | 4412.48 | 846802.18 |
| 83 | 2031-03 | 6434.12 | 2011.16 | 4422.96 | 842379.22 |
| 84 | 2031-04 | 6434.12 | 2000.65 | 4433.47 | 837945.75 |
| 85 | 2031-05 | 6434.12 | 1990.12 | 4444.00 | 833501.76 |
| 86 | 2031-06 | 6434.12 | 1979.57 | 4454.55 | 829047.21 |
| 87 | 2031-07 | 6434.12 | 1968.99 | 4465.13 | 824582.08 |
| 88 | 2031-08 | 6434.12 | 1958.38 | 4475.73 | 820106.34 |
| 89 | 2031-09 | 6434.12 | 1947.75 | 4486.36 | 815619.98 |
| 90 | 2031-10 | 6434.12 | 1937.10 | 4497.02 | 811122.96 |
| 91 | 2031-11 | 6434.12 | 1926.42 | 4507.70 | 806615.26 |
| 92 | 2031-12 | 6434.12 | 1915.71 | 4518.41 | 802096.86 |
| 93 | 2032-01 | 6434.12 | 1904.98 | 4529.14 | 797567.72 |
| 94 | 2032-02 | 6434.12 | 1894.22 | 4539.89 | 793027.83 |
| 95 | 2032-03 | 6434.12 | 1883.44 | 4550.68 | 788477.15 |
| 96 | 2032-04 | 6434.12 | 1872.63 | 4561.48 | 783915.67 |
| 97 | 2032-05 | 6434.12 | 1861.80 | 4572.32 | 779343.35 |
| 98 | 2032-06 | 6434.12 | 1850.94 | 4583.18 | 774760.18 |
| 99 | 2032-07 | 6434.12 | 1840.06 | 4594.06 | 770166.12 |
| 100 | 2032-08 | 6434.12 | 1829.14 | 4604.97 | 765561.14 |
| 101 | 2032-09 | 6434.12 | 1818.21 | 4615.91 | 760945.24 |
| 102 | 2032-10 | 6434.12 | 1807.24 | 4626.87 | 756318.36 |
| 103 | 2032-11 | 6434.12 | 1796.26 | 4637.86 | 751680.50 |
| 104 | 2032-12 | 6434.12 | 1785.24 | 4648.88 | 747031.63 |
| 105 | 2033-01 | 6434.12 | 1774.20 | 4659.92 | 742371.71 |
| 106 | 2033-02 | 6434.12 | 1763.13 | 4670.98 | 737700.73 |
| 107 | 2033-03 | 6434.12 | 1752.04 | 4682.08 | 733018.65 |
| 108 | 2033-04 | 6434.12 | 1740.92 | 4693.20 | 728325.46 |
| 109 | 2033-05 | 6434.12 | 1729.77 | 4704.34 | 723621.11 |
| 110 | 2033-06 | 6434.12 | 1718.60 | 4715.52 | 718905.60 |
| 111 | 2033-07 | 6434.12 | 1707.40 | 4726.72 | 714178.88 |
| 112 | 2033-08 | 6434.12 | 1696.17 | 4737.94 | 709440.94 |
| 113 | 2033-09 | 6434.12 | 1684.92 | 4749.19 | 704691.74 |
| 114 | 2033-10 | 6434.12 | 1673.64 | 4760.47 | 699931.27 |
| 115 | 2033-11 | 6434.12 | 1662.34 | 4771.78 | 695159.49 |
| 116 | 2033-12 | 6434.12 | 1651.00 | 4783.11 | 690376.38 |
| 117 | 2034-01 | 6434.12 | 1639.64 | 4794.47 | 685581.91 |
| 118 | 2034-02 | 6434.12 | 1628.26 | 4805.86 | 680776.05 |
| 119 | 2034-03 | 6434.12 | 1616.84 | 4817.27 | 675958.77 |
| 120 | 2034-04 | 6434.12 | 1605.40 | 4828.71 | 671130.06 |
| 121 | 2034-05 | 6434.12 | 1593.93 | 4840.18 | 666289.88 |
| 122 | 2034-06 | 6434.12 | 1582.44 | 4851.68 | 661438.20 |
| 123 | 2034-07 | 6434.12 | 1570.92 | 4863.20 | 656575.00 |
| 124 | 2034-08 | 6434.12 | 1559.37 | 4874.75 | 651700.25 |
| 125 | 2034-09 | 6434.12 | 1547.79 | 4886.33 | 646813.92 |
| 126 | 2034-10 | 6434.12 | 1536.18 | 4897.93 | 641915.99 |
| 127 | 2034-11 | 6434.12 | 1524.55 | 4909.57 | 637006.42 |
| 128 | 2034-12 | 6434.12 | 1512.89 | 4921.23 | 632085.20 |
| 129 | 2035-01 | 6434.12 | 1501.20 | 4932.91 | 627152.28 |
| 130 | 2035-02 | 6434.12 | 1489.49 | 4944.63 | 622207.65 |
| 131 | 2035-03 | 6434.12 | 1477.74 | 4956.37 | 617251.28 |
| 132 | 2035-04 | 6434.12 | 1465.97 | 4968.14 | 612283.13 |
| 133 | 2035-05 | 6434.12 | 1454.17 | 4979.94 | 607303.19 |
| 134 | 2035-06 | 6434.12 | 1442.35 | 4991.77 | 602311.42 |
| 135 | 2035-07 | 6434.12 | 1430.49 | 5003.63 | 597307.79 |
| 136 | 2035-08 | 6434.12 | 1418.61 | 5015.51 | 592292.28 |
| 137 | 2035-09 | 6434.12 | 1406.69 | 5027.42 | 587264.86 |
| 138 | 2035-10 | 6434.12 | 1394.75 | 5039.36 | 582225.50 |
| 139 | 2035-11 | 6434.12 | 1382.79 | 5051.33 | 577174.17 |
| 140 | 2035-12 | 6434.12 | 1370.79 | 5063.33 | 572110.84 |
| 141 | 2036-01 | 6434.12 | 1358.76 | 5075.35 | 567035.49 |
| 142 | 2036-02 | 6434.12 | 1346.71 | 5087.41 | 561948.08 |
| 143 | 2036-03 | 6434.12 | 1334.63 | 5099.49 | 556848.59 |
| 144 | 2036-04 | 6434.12 | 1322.52 | 5111.60 | 551736.99 |
| 145 | 2036-05 | 6434.12 | 1310.38 | 5123.74 | 546613.25 |
| 146 | 2036-06 | 6434.12 | 1298.21 | 5135.91 | 541477.34 |
| 147 | 2036-07 | 6434.12 | 1286.01 | 5148.11 | 536329.23 |
| 148 | 2036-08 | 6434.12 | 1273.78 | 5160.33 | 531168.90 |
| 149 | 2036-09 | 6434.12 | 1261.53 | 5172.59 | 525996.31 |
| 150 | 2036-10 | 6434.12 | 1249.24 | 5184.88 | 520811.43 |
| 151 | 2036-11 | 6434.12 | 1236.93 | 5197.19 | 515614.24 |
| 152 | 2036-12 | 6434.12 | 1224.58 | 5209.53 | 510404.71 |
| 153 | 2037-01 | 6434.12 | 1212.21 | 5221.91 | 505182.80 |
| 154 | 2037-02 | 6434.12 | 1199.81 | 5234.31 | 499948.50 |
| 155 | 2037-03 | 6434.12 | 1187.38 | 5246.74 | 494701.76 |
| 156 | 2037-04 | 6434.12 | 1174.92 | 5259.20 | 489442.56 |
| 157 | 2037-05 | 6434.12 | 1162.43 | 5271.69 | 484170.87 |
| 158 | 2037-06 | 6434.12 | 1149.91 | 5284.21 | 478886.66 |
| 159 | 2037-07 | 6434.12 | 1137.36 | 5296.76 | 473589.90 |
| 160 | 2037-08 | 6434.12 | 1124.78 | 5309.34 | 468280.56 |
| 161 | 2037-09 | 6434.12 | 1112.17 | 5321.95 | 462958.61 |
| 162 | 2037-10 | 6434.12 | 1099.53 | 5334.59 | 457624.02 |
| 163 | 2037-11 | 6434.12 | 1086.86 | 5347.26 | 452276.76 |
| 164 | 2037-12 | 6434.12 | 1074.16 | 5359.96 | 446916.80 |
| 165 | 2038-01 | 6434.12 | 1061.43 | 5372.69 | 441544.11 |
| 166 | 2038-02 | 6434.12 | 1048.67 | 5385.45 | 436158.66 |
| 167 | 2038-03 | 6434.12 | 1035.88 | 5398.24 | 430760.42 |
| 168 | 2038-04 | 6434.12 | 1023.06 | 5411.06 | 425349.36 |
| 169 | 2038-05 | 6434.12 | 1010.20 | 5423.91 | 419925.45 |
| 170 | 2038-06 | 6434.12 | 997.32 | 5436.79 | 414488.66 |
| 171 | 2038-07 | 6434.12 | 984.41 | 5449.71 | 409038.95 |
| 172 | 2038-08 | 6434.12 | 971.47 | 5462.65 | 403576.30 |
| 173 | 2038-09 | 6434.12 | 958.49 | 5475.62 | 398100.68 |
| 174 | 2038-10 | 6434.12 | 945.49 | 5488.63 | 392612.05 |
| 175 | 2038-11 | 6434.12 | 932.45 | 5501.66 | 387110.39 |
| 176 | 2038-12 | 6434.12 | 919.39 | 5514.73 | 381595.66 |
| 177 | 2039-01 | 6434.12 | 906.29 | 5527.83 | 376067.83 |
| 178 | 2039-02 | 6434.12 | 893.16 | 5540.96 | 370526.88 |
| 179 | 2039-03 | 6434.12 | 880.00 | 5554.11 | 364972.76 |
| 180 | 2039-04 | 6434.12 | 866.81 | 5567.31 | 359405.46 |
| 181 | 2039-05 | 6434.12 | 853.59 | 5580.53 | 353824.93 |
| 182 | 2039-06 | 6434.12 | 840.33 | 5593.78 | 348231.15 |
| 183 | 2039-07 | 6434.12 | 827.05 | 5607.07 | 342624.08 |
| 184 | 2039-08 | 6434.12 | 813.73 | 5620.38 | 337003.70 |
| 185 | 2039-09 | 6434.12 | 800.38 | 5633.73 | 331369.96 |
| 186 | 2039-10 | 6434.12 | 787.00 | 5647.11 | 325722.85 |
| 187 | 2039-11 | 6434.12 | 773.59 | 5660.52 | 320062.33 |
| 188 | 2039-12 | 6434.12 | 760.15 | 5673.97 | 314388.36 |
| 189 | 2040-01 | 6434.12 | 746.67 | 5687.44 | 308700.91 |
| 190 | 2040-02 | 6434.12 | 733.16 | 5700.95 | 302999.96 |
| 191 | 2040-03 | 6434.12 | 719.62 | 5714.49 | 297285.47 |
| 192 | 2040-04 | 6434.12 | 706.05 | 5728.06 | 291557.41 |
| 193 | 2040-05 | 6434.12 | 692.45 | 5741.67 | 285815.74 |
| 194 | 2040-06 | 6434.12 | 678.81 | 5755.30 | 280060.44 |
| 195 | 2040-07 | 6434.12 | 665.14 | 5768.97 | 274291.46 |
| 196 | 2040-08 | 6434.12 | 651.44 | 5782.67 | 268508.79 |
| 197 | 2040-09 | 6434.12 | 637.71 | 5796.41 | 262712.38 |
| 198 | 2040-10 | 6434.12 | 623.94 | 5810.17 | 256902.21 |
| 199 | 2040-11 | 6434.12 | 610.14 | 5823.97 | 251078.23 |
| 200 | 2040-12 | 6434.12 | 596.31 | 5837.81 | 245240.43 |
| 201 | 2041-01 | 6434.12 | 582.45 | 5851.67 | 239388.76 |
| 202 | 2041-02 | 6434.12 | 568.55 | 5865.57 | 233523.19 |
| 203 | 2041-03 | 6434.12 | 554.62 | 5879.50 | 227643.69 |
| 204 | 2041-04 | 6434.12 | 540.65 | 5893.46 | 221750.23 |
| 205 | 2041-05 | 6434.12 | 526.66 | 5907.46 | 215842.77 |
| 206 | 2041-06 | 6434.12 | 512.63 | 5921.49 | 209921.28 |
| 207 | 2041-07 | 6434.12 | 498.56 | 5935.55 | 203985.73 |
| 208 | 2041-08 | 6434.12 | 484.47 | 5949.65 | 198036.08 |
| 209 | 2041-09 | 6434.12 | 470.34 | 5963.78 | 192072.30 |
| 210 | 2041-10 | 6434.12 | 456.17 | 5977.94 | 186094.35 |
| 211 | 2041-11 | 6434.12 | 441.97 | 5992.14 | 180102.21 |
| 212 | 2041-12 | 6434.12 | 427.74 | 6006.37 | 174095.84 |
| 213 | 2042-01 | 6434.12 | 413.48 | 6020.64 | 168075.20 |
| 214 | 2042-02 | 6434.12 | 399.18 | 6034.94 | 162040.26 |
| 215 | 2042-03 | 6434.12 | 384.85 | 6049.27 | 155990.99 |
| 216 | 2042-04 | 6434.12 | 370.48 | 6063.64 | 149927.35 |
| 217 | 2042-05 | 6434.12 | 356.08 | 6078.04 | 143849.31 |
| 218 | 2042-06 | 6434.12 | 341.64 | 6092.47 | 137756.84 |
| 219 | 2042-07 | 6434.12 | 327.17 | 6106.94 | 131649.89 |
| 220 | 2042-08 | 6434.12 | 312.67 | 6121.45 | 125528.45 |
| 221 | 2042-09 | 6434.12 | 298.13 | 6135.99 | 119392.46 |
| 222 | 2042-10 | 6434.12 | 283.56 | 6150.56 | 113241.90 |
| 223 | 2042-11 | 6434.12 | 268.95 | 6165.17 | 107076.73 |
| 224 | 2042-12 | 6434.12 | 254.31 | 6179.81 | 100896.92 |
| 225 | 2043-01 | 6434.12 | 239.63 | 6194.49 | 94702.44 |
| 226 | 2043-02 | 6434.12 | 224.92 | 6209.20 | 88493.24 |
| 227 | 2043-03 | 6434.12 | 210.17 | 6223.94 | 82269.30 |
| 228 | 2043-04 | 6434.12 | 195.39 | 6238.73 | 76030.57 |
| 229 | 2043-05 | 6434.12 | 180.57 | 6253.54 | 69777.03 |
| 230 | 2043-06 | 6434.12 | 165.72 | 6268.40 | 63508.63 |
| 231 | 2043-07 | 6434.12 | 150.83 | 6283.28 | 57225.35 |
| 232 | 2043-08 | 6434.12 | 135.91 | 6298.21 | 50927.14 |
| 233 | 2043-09 | 6434.12 | 120.95 | 6313.16 | 44613.98 |
| 234 | 2043-10 | 6434.12 | 105.96 | 6328.16 | 38285.82 |
| 235 | 2043-11 | 6434.12 | 90.93 | 6343.19 | 31942.63 |
| 236 | 2043-12 | 6434.12 | 75.86 | 6358.25 | 25584.38 |
| 237 | 2044-01 | 6434.12 | 60.76 | 6373.35 | 19211.02 |
| 238 | 2044-02 | 6434.12 | 45.63 | 6388.49 | 12822.53 |
| 239 | 2044-03 | 6434.12 | 30.45 | 6403.66 | 6418.87 |
| 240 | 2044-04 | 6434.12 | 15.24 | 6418.87 | 0.00 |
等额本金还款方式：
贷款总额：117.6万
还款月数：20年
首月还款：7693元
每月递减：11.64元
利息总额：33.66万
本息合计：151.26万
节省利息：31631.41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 | 7693.00 | 2793.00 | 4900.00 | 1171100.00 |
| 2 | 2024-06 | 7681.36 | 2781.36 | 4900.00 | 1166200.00 |
| 3 | 2024-07 | 7669.73 | 2769.72 | 4900.00 | 1161300.00 |
| 4 | 2024-08 | 7658.09 | 2758.09 | 4900.00 | 1156400.00 |
| 5 | 2024-09 | 7646.45 | 2746.45 | 4900.00 | 1151500.00 |
| 6 | 2024-10 | 7634.81 | 2734.81 | 4900.00 | 1146600.00 |
| 7 | 2024-11 | 7623.17 | 2723.17 | 4900.00 | 1141700.00 |
| 8 | 2024-12 | 7611.54 | 2711.54 | 4900.00 | 1136800.00 |
| 9 | 2025-01 | 7599.90 | 2699.90 | 4900.00 | 1131900.00 |
| 10 | 2025-02 | 7588.26 | 2688.26 | 4900.00 | 1127000.00 |
| 11 | 2025-03 | 7576.63 | 2676.63 | 4900.00 | 1122100.00 |
| 12 | 2025-04 | 7564.99 | 2664.99 | 4900.00 | 1117200.00 |
| 13 | 2025-05 | 7553.35 | 2653.35 | 4900.00 | 1112300.00 |
| 14 | 2025-06 | 7541.71 | 2641.71 | 4900.00 | 1107400.00 |
| 15 | 2025-07 | 7530.07 | 2630.07 | 4900.00 | 1102500.00 |
| 16 | 2025-08 | 7518.44 | 2618.44 | 4900.00 | 1097600.00 |
| 17 | 2025-09 | 7506.80 | 2606.80 | 4900.00 | 1092700.00 |
| 18 | 2025-10 | 7495.16 | 2595.16 | 4900.00 | 1087800.00 |
| 19 | 2025-11 | 7483.52 | 2583.53 | 4900.00 | 1082900.00 |
| 20 | 2025-12 | 7471.89 | 2571.89 | 4900.00 | 1078000.00 |
| 21 | 2026-01 | 7460.25 | 2560.25 | 4900.00 | 1073100.00 |
| 22 | 2026-02 | 7448.61 | 2548.61 | 4900.00 | 1068200.00 |
| 23 | 2026-03 | 7436.98 | 2536.97 | 4900.00 | 1063300.00 |
| 24 | 2026-04 | 7425.34 | 2525.34 | 4900.00 | 1058400.00 |
| 25 | 2026-05 | 7413.70 | 2513.70 | 4900.00 | 1053500.00 |
| 26 | 2026-06 | 7402.06 | 2502.06 | 4900.00 | 1048600.00 |
| 27 | 2026-07 | 7390.42 | 2490.42 | 4900.00 | 1043700.00 |
| 28 | 2026-08 | 7378.79 | 2478.79 | 4900.00 | 1038800.00 |
| 29 | 2026-09 | 7367.15 | 2467.15 | 4900.00 | 1033900.00 |
| 30 | 2026-10 | 7355.51 | 2455.51 | 4900.00 | 1029000.00 |
| 31 | 2026-11 | 7343.88 | 2443.88 | 4900.00 | 1024100.00 |
| 32 | 2026-12 | 7332.24 | 2432.24 | 4900.00 | 1019200.00 |
| 33 | 2027-01 | 7320.60 | 2420.60 | 4900.00 | 1014300.00 |
| 34 | 2027-02 | 7308.96 | 2408.96 | 4900.00 | 1009400.00 |
| 35 | 2027-03 | 7297.32 | 2397.32 | 4900.00 | 1004500.00 |
| 36 | 2027-04 | 7285.69 | 2385.69 | 4900.00 | 999600.00 |
| 37 | 2027-05 | 7274.05 | 2374.05 | 4900.00 | 994700.00 |
| 38 | 2027-06 | 7262.41 | 2362.41 | 4900.00 | 989800.00 |
| 39 | 2027-07 | 7250.77 | 2350.78 | 4900.00 | 984900.00 |
| 40 | 2027-08 | 7239.14 | 2339.14 | 4900.00 | 980000.00 |
| 41 | 2027-09 | 7227.50 | 2327.50 | 4900.00 | 975100.00 |
| 42 | 2027-10 | 7215.86 | 2315.86 | 4900.00 | 970200.00 |
| 43 | 2027-11 | 7204.23 | 2304.22 | 4900.00 | 965300.00 |
| 44 | 2027-12 | 7192.59 | 2292.59 | 4900.00 | 960400.00 |
| 45 | 2028-01 | 7180.95 | 2280.95 | 4900.00 | 955500.00 |
| 46 | 2028-02 | 7169.31 | 2269.31 | 4900.00 | 950600.00 |
| 47 | 2028-03 | 7157.67 | 2257.67 | 4900.00 | 945700.00 |
| 48 | 2028-04 | 7146.04 | 2246.04 | 4900.00 | 940800.00 |
| 49 | 2028-05 | 7134.40 | 2234.40 | 4900.00 | 935900.00 |
| 50 | 2028-06 | 7122.76 | 2222.76 | 4900.00 | 931000.00 |
| 51 | 2028-07 | 7111.13 | 2211.13 | 4900.00 | 926100.00 |
| 52 | 2028-08 | 7099.49 | 2199.49 | 4900.00 | 921200.00 |
| 53 | 2028-09 | 7087.85 | 2187.85 | 4900.00 | 916300.00 |
| 54 | 2028-10 | 7076.21 | 2176.21 | 4900.00 | 911400.00 |
| 55 | 2028-11 | 7064.57 | 2164.57 | 4900.00 | 906500.00 |
| 56 | 2028-12 | 7052.94 | 2152.94 | 4900.00 | 901600.00 |
| 57 | 2029-01 | 7041.30 | 2141.30 | 4900.00 | 896700.00 |
| 58 | 2029-02 | 7029.66 | 2129.66 | 4900.00 | 891800.00 |
| 59 | 2029-03 | 7018.02 | 2118.03 | 4900.00 | 886900.00 |
| 60 | 2029-04 | 7006.39 | 2106.39 | 4900.00 | 882000.00 |
| 61 | 2029-05 | 6994.75 | 2094.75 | 4900.00 | 877100.00 |
| 62 | 2029-06 | 6983.11 | 2083.11 | 4900.00 | 872200.00 |
| 63 | 2029-07 | 6971.48 | 2071.47 | 4900.00 | 867300.00 |
| 64 | 2029-08 | 6959.84 | 2059.84 | 4900.00 | 862400.00 |
| 65 | 2029-09 | 6948.20 | 2048.20 | 4900.00 | 857500.00 |
| 66 | 2029-10 | 6936.56 | 2036.56 | 4900.00 | 852600.00 |
| 67 | 2029-11 | 6924.93 | 2024.92 | 4900.00 | 847700.00 |
| 68 | 2029-12 | 6913.29 | 2013.29 | 4900.00 | 842800.00 |
| 69 | 2030-01 | 6901.65 | 2001.65 | 4900.00 | 837900.00 |
| 70 | 2030-02 | 6890.01 | 1990.01 | 4900.00 | 833000.00 |
| 71 | 2030-03 | 6878.38 | 1978.38 | 4900.00 | 828100.00 |
| 72 | 2030-04 | 6866.74 | 1966.74 | 4900.00 | 823200.00 |
| 73 | 2030-05 | 6855.10 | 1955.10 | 4900.00 | 818300.00 |
| 74 | 2030-06 | 6843.46 | 1943.46 | 4900.00 | 813400.00 |
| 75 | 2030-07 | 6831.82 | 1931.83 | 4900.00 | 808500.00 |
| 76 | 2030-08 | 6820.19 | 1920.19 | 4900.00 | 803600.00 |
| 77 | 2030-09 | 6808.55 | 1908.55 | 4900.00 | 798700.00 |
| 78 | 2030-10 | 6796.91 | 1896.91 | 4900.00 | 793800.00 |
| 79 | 2030-11 | 6785.27 | 1885.27 | 4900.00 | 788900.00 |
| 80 | 2030-12 | 6773.64 | 1873.64 | 4900.00 | 784000.00 |
| 81 | 2031-01 | 6762.00 | 1862.00 | 4900.00 | 779100.00 |
| 82 | 2031-02 | 6750.36 | 1850.36 | 4900.00 | 774200.00 |
| 83 | 2031-03 | 6738.73 | 1838.72 | 4900.00 | 769300.00 |
| 84 | 2031-04 | 6727.09 | 1827.09 | 4900.00 | 764400.00 |
| 85 | 2031-05 | 6715.45 | 1815.45 | 4900.00 | 759500.00 |
| 86 | 2031-06 | 6703.81 | 1803.81 | 4900.00 | 754600.00 |
| 87 | 2031-07 | 6692.18 | 1792.17 | 4900.00 | 749700.00 |
| 88 | 2031-08 | 6680.54 | 1780.54 | 4900.00 | 744800.00 |
| 89 | 2031-09 | 6668.90 | 1768.90 | 4900.00 | 739900.00 |
| 90 | 2031-10 | 6657.26 | 1757.26 | 4900.00 | 735000.00 |
| 91 | 2031-11 | 6645.63 | 1745.63 | 4900.00 | 730100.00 |
| 92 | 2031-12 | 6633.99 | 1733.99 | 4900.00 | 725200.00 |
| 93 | 2032-01 | 6622.35 | 1722.35 | 4900.00 | 720300.00 |
| 94 | 2032-02 | 6610.71 | 1710.71 | 4900.00 | 715400.00 |
| 95 | 2032-03 | 6599.07 | 1699.08 | 4900.00 | 710500.00 |
| 96 | 2032-04 | 6587.44 | 1687.44 | 4900.00 | 705600.00 |
| 97 | 2032-05 | 6575.80 | 1675.80 | 4900.00 | 700700.00 |
| 98 | 2032-06 | 6564.16 | 1664.16 | 4900.00 | 695800.00 |
| 99 | 2032-07 | 6552.52 | 1652.52 | 4900.00 | 690900.00 |
| 100 | 2032-08 | 6540.89 | 1640.89 | 4900.00 | 686000.00 |
| 101 | 2032-09 | 6529.25 | 1629.25 | 4900.00 | 681100.00 |
| 102 | 2032-10 | 6517.61 | 1617.61 | 4900.00 | 676200.00 |
| 103 | 2032-11 | 6505.98 | 1605.97 | 4900.00 | 671300.00 |
| 104 | 2032-12 | 6494.34 | 1594.34 | 4900.00 | 666400.00 |
| 105 | 2033-01 | 6482.70 | 1582.70 | 4900.00 | 661500.00 |
| 106 | 2033-02 | 6471.06 | 1571.06 | 4900.00 | 656600.00 |
| 107 | 2033-03 | 6459.43 | 1559.42 | 4900.00 | 651700.00 |
| 108 | 2033-04 | 6447.79 | 1547.79 | 4900.00 | 646800.00 |
| 109 | 2033-05 | 6436.15 | 1536.15 | 4900.00 | 641900.00 |
| 110 | 2033-06 | 6424.51 | 1524.51 | 4900.00 | 637000.00 |
| 111 | 2033-07 | 6412.88 | 1512.88 | 4900.00 | 632100.00 |
| 112 | 2033-08 | 6401.24 | 1501.24 | 4900.00 | 627200.00 |
| 113 | 2033-09 | 6389.60 | 1489.60 | 4900.00 | 622300.00 |
| 114 | 2033-10 | 6377.96 | 1477.96 | 4900.00 | 617400.00 |
| 115 | 2033-11 | 6366.32 | 1466.33 | 4900.00 | 612500.00 |
| 116 | 2033-12 | 6354.69 | 1454.69 | 4900.00 | 607600.00 |
| 117 | 2034-01 | 6343.05 | 1443.05 | 4900.00 | 602700.00 |
| 118 | 2034-02 | 6331.41 | 1431.41 | 4900.00 | 597800.00 |
| 119 | 2034-03 | 6319.77 | 1419.77 | 4900.00 | 592900.00 |
| 120 | 2034-04 | 6308.14 | 1408.14 | 4900.00 | 588000.00 |
| 121 | 2034-05 | 6296.50 | 1396.50 | 4900.00 | 583100.00 |
| 122 | 2034-06 | 6284.86 | 1384.86 | 4900.00 | 578200.00 |
| 123 | 2034-07 | 6273.23 | 1373.22 | 4900.00 | 573300.00 |
| 124 | 2034-08 | 6261.59 | 1361.59 | 4900.00 | 568400.00 |
| 125 | 2034-09 | 6249.95 | 1349.95 | 4900.00 | 563500.00 |
| 126 | 2034-10 | 6238.31 | 1338.31 | 4900.00 | 558600.00 |
| 127 | 2034-11 | 6226.68 | 1326.67 | 4900.00 | 553700.00 |
| 128 | 2034-12 | 6215.04 | 1315.04 | 4900.00 | 548800.00 |
| 129 | 2035-01 | 6203.40 | 1303.40 | 4900.00 | 543900.00 |
| 130 | 2035-02 | 6191.76 | 1291.76 | 4900.00 | 539000.00 |
| 131 | 2035-03 | 6180.13 | 1280.13 | 4900.00 | 534100.00 |
| 132 | 2035-04 | 6168.49 | 1268.49 | 4900.00 | 529200.00 |
| 133 | 2035-05 | 6156.85 | 1256.85 | 4900.00 | 524300.00 |
| 134 | 2035-06 | 6145.21 | 1245.21 | 4900.00 | 519400.00 |
| 135 | 2035-07 | 6133.57 | 1233.58 | 4900.00 | 514500.00 |
| 136 | 2035-08 | 6121.94 | 1221.94 | 4900.00 | 509600.00 |
| 137 | 2035-09 | 6110.30 | 1210.30 | 4900.00 | 504700.00 |
| 138 | 2035-10 | 6098.66 | 1198.66 | 4900.00 | 499800.00 |
| 139 | 2035-11 | 6087.02 | 1187.02 | 4900.00 | 494900.00 |
| 140 | 2035-12 | 6075.39 | 1175.39 | 4900.00 | 490000.00 |
| 141 | 2036-01 | 6063.75 | 1163.75 | 4900.00 | 485100.00 |
| 142 | 2036-02 | 6052.11 | 1152.11 | 4900.00 | 480200.00 |
| 143 | 2036-03 | 6040.48 | 1140.47 | 4900.00 | 475300.00 |
| 144 | 2036-04 | 6028.84 | 1128.84 | 4900.00 | 470400.00 |
| 145 | 2036-05 | 6017.20 | 1117.20 | 4900.00 | 465500.00 |
| 146 | 2036-06 | 6005.56 | 1105.56 | 4900.00 | 460600.00 |
| 147 | 2036-07 | 5993.93 | 1093.92 | 4900.00 | 455700.00 |
| 148 | 2036-08 | 5982.29 | 1082.29 | 4900.00 | 450800.00 |
| 149 | 2036-09 | 5970.65 | 1070.65 | 4900.00 | 445900.00 |
| 150 | 2036-10 | 5959.01 | 1059.01 | 4900.00 | 441000.00 |
| 151 | 2036-11 | 5947.38 | 1047.38 | 4900.00 | 436100.00 |
| 152 | 2036-12 | 5935.74 | 1035.74 | 4900.00 | 431200.00 |
| 153 | 2037-01 | 5924.10 | 1024.10 | 4900.00 | 426300.00 |
| 154 | 2037-02 | 5912.46 | 1012.46 | 4900.00 | 421400.00 |
| 155 | 2037-03 | 5900.82 | 1000.82 | 4900.00 | 416500.00 |
| 156 | 2037-04 | 5889.19 | 989.19 | 4900.00 | 411600.00 |
| 157 | 2037-05 | 5877.55 | 977.55 | 4900.00 | 406700.00 |
| 158 | 2037-06 | 5865.91 | 965.91 | 4900.00 | 401800.00 |
| 159 | 2037-07 | 5854.27 | 954.27 | 4900.00 | 396900.00 |
| 160 | 2037-08 | 5842.64 | 942.64 | 4900.00 | 392000.00 |
| 161 | 2037-09 | 5831.00 | 931.00 | 4900.00 | 387100.00 |
| 162 | 2037-10 | 5819.36 | 919.36 | 4900.00 | 382200.00 |
| 163 | 2037-11 | 5807.73 | 907.73 | 4900.00 | 377300.00 |
| 164 | 2037-12 | 5796.09 | 896.09 | 4900.00 | 372400.00 |
| 165 | 2038-01 | 5784.45 | 884.45 | 4900.00 | 367500.00 |
| 166 | 2038-02 | 5772.81 | 872.81 | 4900.00 | 362600.00 |
| 167 | 2038-03 | 5761.18 | 861.17 | 4900.00 | 357700.00 |
| 168 | 2038-04 | 5749.54 | 849.54 | 4900.00 | 352800.00 |
| 169 | 2038-05 | 5737.90 | 837.90 | 4900.00 | 347900.00 |
| 170 | 2038-06 | 5726.26 | 826.26 | 4900.00 | 343000.00 |
| 171 | 2038-07 | 5714.63 | 814.63 | 4900.00 | 338100.00 |
| 172 | 2038-08 | 5702.99 | 802.99 | 4900.00 | 333200.00 |
| 173 | 2038-09 | 5691.35 | 791.35 | 4900.00 | 328300.00 |
| 174 | 2038-10 | 5679.71 | 779.71 | 4900.00 | 323400.00 |
| 175 | 2038-11 | 5668.07 | 768.07 | 4900.00 | 318500.00 |
| 176 | 2038-12 | 5656.44 | 756.44 | 4900.00 | 313600.00 |
| 177 | 2039-01 | 5644.80 | 744.80 | 4900.00 | 308700.00 |
| 178 | 2039-02 | 5633.16 | 733.16 | 4900.00 | 303800.00 |
| 179 | 2039-03 | 5621.52 | 721.52 | 4900.00 | 298900.00 |
| 180 | 2039-04 | 5609.89 | 709.89 | 4900.00 | 294000.00 |
| 181 | 2039-05 | 5598.25 | 698.25 | 4900.00 | 289100.00 |
| 182 | 2039-06 | 5586.61 | 686.61 | 4900.00 | 284200.00 |
| 183 | 2039-07 | 5574.98 | 674.98 | 4900.00 | 279300.00 |
| 184 | 2039-08 | 5563.34 | 663.34 | 4900.00 | 274400.00 |
| 185 | 2039-09 | 5551.70 | 651.70 | 4900.00 | 269500.00 |
| 186 | 2039-10 | 5540.06 | 640.06 | 4900.00 | 264600.00 |
| 187 | 2039-11 | 5528.43 | 628.42 | 4900.00 | 259700.00 |
| 188 | 2039-12 | 5516.79 | 616.79 | 4900.00 | 254800.00 |
| 189 | 2040-01 | 5505.15 | 605.15 | 4900.00 | 249900.00 |
| 190 | 2040-02 | 5493.51 | 593.51 | 4900.00 | 245000.00 |
| 191 | 2040-03 | 5481.88 | 581.88 | 4900.00 | 240100.00 |
| 192 | 2040-04 | 5470.24 | 570.24 | 4900.00 | 235200.00 |
| 193 | 2040-05 | 5458.60 | 558.60 | 4900.00 | 230300.00 |
| 194 | 2040-06 | 5446.96 | 546.96 | 4900.00 | 225400.00 |
| 195 | 2040-07 | 5435.32 | 535.32 | 4900.00 | 220500.00 |
| 196 | 2040-08 | 5423.69 | 523.69 | 4900.00 | 215600.00 |
| 197 | 2040-09 | 5412.05 | 512.05 | 4900.00 | 210700.00 |
| 198 | 2040-10 | 5400.41 | 500.41 | 4900.00 | 205800.00 |
| 199 | 2040-11 | 5388.77 | 488.77 | 4900.00 | 200900.00 |
| 200 | 2040-12 | 5377.14 | 477.14 | 4900.00 | 196000.00 |
| 201 | 2041-01 | 5365.50 | 465.50 | 4900.00 | 191100.00 |
| 202 | 2041-02 | 5353.86 | 453.86 | 4900.00 | 186200.00 |
| 203 | 2041-03 | 5342.23 | 442.22 | 4900.00 | 181300.00 |
| 204 | 2041-04 | 5330.59 | 430.59 | 4900.00 | 176400.00 |
| 205 | 2041-05 | 5318.95 | 418.95 | 4900.00 | 171500.00 |
| 206 | 2041-06 | 5307.31 | 407.31 | 4900.00 | 166600.00 |
| 207 | 2041-07 | 5295.68 | 395.68 | 4900.00 | 161700.00 |
| 208 | 2041-08 | 5284.04 | 384.04 | 4900.00 | 156800.00 |
| 209 | 2041-09 | 5272.40 | 372.40 | 4900.00 | 151900.00 |
| 210 | 2041-10 | 5260.76 | 360.76 | 4900.00 | 147000.00 |
| 211 | 2041-11 | 5249.13 | 349.13 | 4900.00 | 142100.00 |
| 212 | 2041-12 | 5237.49 | 337.49 | 4900.00 | 137200.00 |
| 213 | 2042-01 | 5225.85 | 325.85 | 4900.00 | 132300.00 |
| 214 | 2042-02 | 5214.21 | 314.21 | 4900.00 | 127400.00 |
| 215 | 2042-03 | 5202.57 | 302.57 | 4900.00 | 122500.00 |
| 216 | 2042-04 | 5190.94 | 290.94 | 4900.00 | 117600.00 |
| 217 | 2042-05 | 5179.30 | 279.30 | 4900.00 | 112700.00 |
| 218 | 2042-06 | 5167.66 | 267.66 | 4900.00 | 107800.00 |
| 219 | 2042-07 | 5156.02 | 256.02 | 4900.00 | 102900.00 |
| 220 | 2042-08 | 5144.39 | 244.39 | 4900.00 | 98000.00 |
| 221 | 2042-09 | 5132.75 | 232.75 | 4900.00 | 93100.00 |
| 222 | 2042-10 | 5121.11 | 221.11 | 4900.00 | 88200.00 |
| 223 | 2042-11 | 5109.48 | 209.47 | 4900.00 | 83300.00 |
| 224 | 2042-12 | 5097.84 | 197.84 | 4900.00 | 78400.00 |
| 225 | 2043-01 | 5086.20 | 186.20 | 4900.00 | 73500.00 |
| 226 | 2043-02 | 5074.56 | 174.56 | 4900.00 | 68600.00 |
| 227 | 2043-03 | 5062.93 | 162.92 | 4900.00 | 63700.00 |
| 228 | 2043-04 | 5051.29 | 151.29 | 4900.00 | 58800.00 |
| 229 | 2043-05 | 5039.65 | 139.65 | 4900.00 | 53900.00 |
| 230 | 2043-06 | 5028.01 | 128.01 | 4900.00 | 49000.00 |
| 231 | 2043-07 | 5016.38 | 116.38 | 4900.00 | 44100.00 |
| 232 | 2043-08 | 5004.74 | 104.74 | 4900.00 | 39200.00 |
| 233 | 2043-09 | 4993.10 | 93.10 | 4900.00 | 34300.00 |
| 234 | 2043-10 | 4981.46 | 81.46 | 4900.00 | 29400.00 |
| 235 | 2043-11 | 4969.82 | 69.83 | 4900.00 | 24500.00 |
| 236 | 2043-12 | 4958.19 | 58.19 | 4900.00 | 19600.00 |
| 237 | 2044-01 | 4946.55 | 46.55 | 4900.00 | 14700.00 |
| 238 | 2044-02 | 4934.91 | 34.91 | 4900.00 | 9800.00 |
| 239 | 2044-03 | 4923.27 | 23.27 | 4900.00 | 4900.00 |
| 240 | 2044-04 | 4911.64 | 11.64 | 4900.00 | 0.00 |