北京贷款103.31万（公积金贷款）房贷，还款20年1个月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：103.31万
还款月数：20年1个月
每月还款：5764.2元
利息总额：35.61万
本息合计：138.92万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 5764.20 | 2668.90 | 3095.30 | 1030026.66 |
| 2 | 2024-08 | 5764.20 | 2660.90 | 3103.30 | 1026923.35 |
| 3 | 2024-09 | 5764.20 | 2652.89 | 3111.32 | 1023812.04 |
| 4 | 2024-10 | 5764.20 | 2644.85 | 3119.36 | 1020692.68 |
| 5 | 2024-11 | 5764.20 | 2636.79 | 3127.41 | 1017565.27 |
| 6 | 2024-12 | 5764.20 | 2628.71 | 3135.49 | 1014429.77 |
| 7 | 2025-01 | 5764.20 | 2620.61 | 3143.59 | 1011286.18 |
| 8 | 2025-02 | 5764.20 | 2612.49 | 3151.71 | 1008134.47 |
| 9 | 2025-03 | 5764.20 | 2604.35 | 3159.86 | 1004974.61 |
| 10 | 2025-04 | 5764.20 | 2596.18 | 3168.02 | 1001806.59 |
| 11 | 2025-05 | 5764.20 | 2588.00 | 3176.20 | 998630.39 |
| 12 | 2025-06 | 5764.20 | 2579.80 | 3184.41 | 995445.98 |
| 13 | 2025-07 | 5764.20 | 2571.57 | 3192.63 | 992253.35 |
| 14 | 2025-08 | 5764.20 | 2563.32 | 3200.88 | 989052.47 |
| 15 | 2025-09 | 5764.20 | 2555.05 | 3209.15 | 985843.31 |
| 16 | 2025-10 | 5764.20 | 2546.76 | 3217.44 | 982625.87 |
| 17 | 2025-11 | 5764.20 | 2538.45 | 3225.75 | 979400.12 |
| 18 | 2025-12 | 5764.20 | 2530.12 | 3234.09 | 976166.03 |
| 19 | 2026-01 | 5764.20 | 2521.76 | 3242.44 | 972923.59 |
| 20 | 2026-02 | 5764.20 | 2513.39 | 3250.82 | 969672.78 |
| 21 | 2026-03 | 5764.20 | 2504.99 | 3259.22 | 966413.56 |
| 22 | 2026-04 | 5764.20 | 2496.57 | 3267.63 | 963145.93 |
| 23 | 2026-05 | 5764.20 | 2488.13 | 3276.08 | 959869.85 |
| 24 | 2026-06 | 5764.20 | 2479.66 | 3284.54 | 956585.31 |
| 25 | 2026-07 | 5764.20 | 2471.18 | 3293.02 | 953292.29 |
| 26 | 2026-08 | 5764.20 | 2462.67 | 3301.53 | 949990.75 |
| 27 | 2026-09 | 5764.20 | 2454.14 | 3310.06 | 946680.69 |
| 28 | 2026-10 | 5764.20 | 2445.59 | 3318.61 | 943362.08 |
| 29 | 2026-11 | 5764.20 | 2437.02 | 3327.18 | 940034.90 |
| 30 | 2026-12 | 5764.20 | 2428.42 | 3335.78 | 936699.12 |
| 31 | 2027-01 | 5764.20 | 2419.81 | 3344.40 | 933354.72 |
| 32 | 2027-02 | 5764.20 | 2411.17 | 3353.04 | 930001.68 |
| 33 | 2027-03 | 5764.20 | 2402.50 | 3361.70 | 926639.98 |
| 34 | 2027-04 | 5764.20 | 2393.82 | 3370.38 | 923269.60 |
| 35 | 2027-05 | 5764.20 | 2385.11 | 3379.09 | 919890.51 |
| 36 | 2027-06 | 5764.20 | 2376.38 | 3387.82 | 916502.69 |
| 37 | 2027-07 | 5764.20 | 2367.63 | 3396.57 | 913106.12 |
| 38 | 2027-08 | 5764.20 | 2358.86 | 3405.35 | 909700.78 |
| 39 | 2027-09 | 5764.20 | 2350.06 | 3414.14 | 906286.63 |
| 40 | 2027-10 | 5764.20 | 2341.24 | 3422.96 | 902863.67 |
| 41 | 2027-11 | 5764.20 | 2332.40 | 3431.81 | 899431.86 |
| 42 | 2027-12 | 5764.20 | 2323.53 | 3440.67 | 895991.19 |
| 43 | 2028-01 | 5764.20 | 2314.64 | 3449.56 | 892541.63 |
| 44 | 2028-02 | 5764.20 | 2305.73 | 3458.47 | 889083.16 |
| 45 | 2028-03 | 5764.20 | 2296.80 | 3467.41 | 885615.76 |
| 46 | 2028-04 | 5764.20 | 2287.84 | 3476.36 | 882139.40 |
| 47 | 2028-05 | 5764.20 | 2278.86 | 3485.34 | 878654.05 |
| 48 | 2028-06 | 5764.20 | 2269.86 | 3494.35 | 875159.71 |
| 49 | 2028-07 | 5764.20 | 2260.83 | 3503.37 | 871656.33 |
| 50 | 2028-08 | 5764.20 | 2251.78 | 3512.42 | 868143.91 |
| 51 | 2028-09 | 5764.20 | 2242.71 | 3521.50 | 864622.41 |
| 52 | 2028-10 | 5764.20 | 2233.61 | 3530.60 | 861091.81 |
| 53 | 2028-11 | 5764.20 | 2224.49 | 3539.72 | 857552.10 |
| 54 | 2028-12 | 5764.20 | 2215.34 | 3548.86 | 854003.24 |
| 55 | 2029-01 | 5764.20 | 2206.18 | 3558.03 | 850445.21 |
| 56 | 2029-02 | 5764.20 | 2196.98 | 3567.22 | 846877.99 |
| 57 | 2029-03 | 5764.20 | 2187.77 | 3576.44 | 843301.55 |
| 58 | 2029-04 | 5764.20 | 2178.53 | 3585.67 | 839715.88 |
| 59 | 2029-05 | 5764.20 | 2169.27 | 3594.94 | 836120.94 |
| 60 | 2029-06 | 5764.20 | 2159.98 | 3604.22 | 832516.72 |
| 61 | 2029-07 | 5764.20 | 2150.67 | 3613.54 | 828903.18 |
| 62 | 2029-08 | 5764.20 | 2141.33 | 3622.87 | 825280.31 |
| 63 | 2029-09 | 5764.20 | 2131.97 | 3632.23 | 821648.09 |
| 64 | 2029-10 | 5764.20 | 2122.59 | 3641.61 | 818006.47 |
| 65 | 2029-11 | 5764.20 | 2113.18 | 3651.02 | 814355.45 |
| 66 | 2029-12 | 5764.20 | 2103.75 | 3660.45 | 810695.00 |
| 67 | 2030-01 | 5764.20 | 2094.30 | 3669.91 | 807025.09 |
| 68 | 2030-02 | 5764.20 | 2084.81 | 3679.39 | 803345.71 |
| 69 | 2030-03 | 5764.20 | 2075.31 | 3688.89 | 799656.81 |
| 70 | 2030-04 | 5764.20 | 2065.78 | 3698.42 | 795958.39 |
| 71 | 2030-05 | 5764.20 | 2056.23 | 3707.98 | 792250.41 |
| 72 | 2030-06 | 5764.20 | 2046.65 | 3717.56 | 788532.85 |
| 73 | 2030-07 | 5764.20 | 2037.04 | 3727.16 | 784805.69 |
| 74 | 2030-08 | 5764.20 | 2027.41 | 3736.79 | 781068.91 |
| 75 | 2030-09 | 5764.20 | 2017.76 | 3746.44 | 777322.46 |
| 76 | 2030-10 | 5764.20 | 2008.08 | 3756.12 | 773566.34 |
| 77 | 2030-11 | 5764.20 | 1998.38 | 3765.82 | 769800.52 |
| 78 | 2030-12 | 5764.20 | 1988.65 | 3775.55 | 766024.97 |
| 79 | 2031-01 | 5764.20 | 1978.90 | 3785.31 | 762239.66 |
| 80 | 2031-02 | 5764.20 | 1969.12 | 3795.08 | 758444.58 |
| 81 | 2031-03 | 5764.20 | 1959.32 | 3804.89 | 754639.69 |
| 82 | 2031-04 | 5764.20 | 1949.49 | 3814.72 | 750824.97 |
| 83 | 2031-05 | 5764.20 | 1939.63 | 3824.57 | 747000.40 |
| 84 | 2031-06 | 5764.20 | 1929.75 | 3834.45 | 743165.95 |
| 85 | 2031-07 | 5764.20 | 1919.85 | 3844.36 | 739321.59 |
| 86 | 2031-08 | 5764.20 | 1909.91 | 3854.29 | 735467.30 |
| 87 | 2031-09 | 5764.20 | 1899.96 | 3864.25 | 731603.06 |
| 88 | 2031-10 | 5764.20 | 1889.97 | 3874.23 | 727728.83 |
| 89 | 2031-11 | 5764.20 | 1879.97 | 3884.24 | 723844.59 |
| 90 | 2031-12 | 5764.20 | 1869.93 | 3894.27 | 719950.32 |
| 91 | 2032-01 | 5764.20 | 1859.87 | 3904.33 | 716045.99 |
| 92 | 2032-02 | 5764.20 | 1849.79 | 3914.42 | 712131.57 |
| 93 | 2032-03 | 5764.20 | 1839.67 | 3924.53 | 708207.04 |
| 94 | 2032-04 | 5764.20 | 1829.53 | 3934.67 | 704272.37 |
| 95 | 2032-05 | 5764.20 | 1819.37 | 3944.83 | 700327.54 |
| 96 | 2032-06 | 5764.20 | 1809.18 | 3955.02 | 696372.52 |
| 97 | 2032-07 | 5764.20 | 1798.96 | 3965.24 | 692407.27 |
| 98 | 2032-08 | 5764.20 | 1788.72 | 3975.48 | 688431.79 |
| 99 | 2032-09 | 5764.20 | 1778.45 | 3985.75 | 684446.04 |
| 100 | 2032-10 | 5764.20 | 1768.15 | 3996.05 | 680449.98 |
| 101 | 2032-11 | 5764.20 | 1757.83 | 4006.37 | 676443.61 |
| 102 | 2032-12 | 5764.20 | 1747.48 | 4016.72 | 672426.89 |
| 103 | 2033-01 | 5764.20 | 1737.10 | 4027.10 | 668399.79 |
| 104 | 2033-02 | 5764.20 | 1726.70 | 4037.50 | 664362.28 |
| 105 | 2033-03 | 5764.20 | 1716.27 | 4047.93 | 660314.35 |
| 106 | 2033-04 | 5764.20 | 1705.81 | 4058.39 | 656255.96 |
| 107 | 2033-05 | 5764.20 | 1695.33 | 4068.88 | 652187.08 |
| 108 | 2033-06 | 5764.20 | 1684.82 | 4079.39 | 648107.70 |
| 109 | 2033-07 | 5764.20 | 1674.28 | 4089.92 | 644017.77 |
| 110 | 2033-08 | 5764.20 | 1663.71 | 4100.49 | 639917.28 |
| 111 | 2033-09 | 5764.20 | 1653.12 | 4111.08 | 635806.20 |
| 112 | 2033-10 | 5764.20 | 1642.50 | 4121.70 | 631684.49 |
| 113 | 2033-11 | 5764.20 | 1631.85 | 4132.35 | 627552.14 |
| 114 | 2033-12 | 5764.20 | 1621.18 | 4143.03 | 623409.11 |
| 115 | 2034-01 | 5764.20 | 1610.47 | 4153.73 | 619255.38 |
| 116 | 2034-02 | 5764.20 | 1599.74 | 4164.46 | 615090.92 |
| 117 | 2034-03 | 5764.20 | 1588.98 | 4175.22 | 610915.71 |
| 118 | 2034-04 | 5764.20 | 1578.20 | 4186.00 | 606729.70 |
| 119 | 2034-05 | 5764.20 | 1567.39 | 4196.82 | 602532.88 |
| 120 | 2034-06 | 5764.20 | 1556.54 | 4207.66 | 598325.22 |
| 121 | 2034-07 | 5764.20 | 1545.67 | 4218.53 | 594106.69 |
| 122 | 2034-08 | 5764.20 | 1534.78 | 4229.43 | 589877.27 |
| 123 | 2034-09 | 5764.20 | 1523.85 | 4240.35 | 585636.91 |
| 124 | 2034-10 | 5764.20 | 1512.90 | 4251.31 | 581385.60 |
| 125 | 2034-11 | 5764.20 | 1501.91 | 4262.29 | 577123.31 |
| 126 | 2034-12 | 5764.20 | 1490.90 | 4273.30 | 572850.01 |
| 127 | 2035-01 | 5764.20 | 1479.86 | 4284.34 | 568565.67 |
| 128 | 2035-02 | 5764.20 | 1468.79 | 4295.41 | 564270.26 |
| 129 | 2035-03 | 5764.20 | 1457.70 | 4306.51 | 559963.76 |
| 130 | 2035-04 | 5764.20 | 1446.57 | 4317.63 | 555646.13 |
| 131 | 2035-05 | 5764.20 | 1435.42 | 4328.78 | 551317.34 |
| 132 | 2035-06 | 5764.20 | 1424.24 | 4339.97 | 546977.38 |
| 133 | 2035-07 | 5764.20 | 1413.02 | 4351.18 | 542626.20 |
| 134 | 2035-08 | 5764.20 | 1401.78 | 4362.42 | 538263.78 |
| 135 | 2035-09 | 5764.20 | 1390.51 | 4373.69 | 533890.09 |
| 136 | 2035-10 | 5764.20 | 1379.22 | 4384.99 | 529505.11 |
| 137 | 2035-11 | 5764.20 | 1367.89 | 4396.32 | 525108.79 |
| 138 | 2035-12 | 5764.20 | 1356.53 | 4407.67 | 520701.12 |
| 139 | 2036-01 | 5764.20 | 1345.14 | 4419.06 | 516282.06 |
| 140 | 2036-02 | 5764.20 | 1333.73 | 4430.47 | 511851.58 |
| 141 | 2036-03 | 5764.20 | 1322.28 | 4441.92 | 507409.66 |
| 142 | 2036-04 | 5764.20 | 1310.81 | 4453.39 | 502956.27 |
| 143 | 2036-05 | 5764.20 | 1299.30 | 4464.90 | 498491.37 |
| 144 | 2036-06 | 5764.20 | 1287.77 | 4476.43 | 494014.94 |
| 145 | 2036-07 | 5764.20 | 1276.21 | 4488.00 | 489526.94 |
| 146 | 2036-08 | 5764.20 | 1264.61 | 4499.59 | 485027.35 |
| 147 | 2036-09 | 5764.20 | 1252.99 | 4511.22 | 480516.13 |
| 148 | 2036-10 | 5764.20 | 1241.33 | 4522.87 | 475993.26 |
| 149 | 2036-11 | 5764.20 | 1229.65 | 4534.55 | 471458.71 |
| 150 | 2036-12 | 5764.20 | 1217.93 | 4546.27 | 466912.44 |
| 151 | 2037-01 | 5764.20 | 1206.19 | 4558.01 | 462354.43 |
| 152 | 2037-02 | 5764.20 | 1194.42 | 4569.79 | 457784.64 |
| 153 | 2037-03 | 5764.20 | 1182.61 | 4581.59 | 453203.05 |
| 154 | 2037-04 | 5764.20 | 1170.77 | 4593.43 | 448609.62 |
| 155 | 2037-05 | 5764.20 | 1158.91 | 4605.30 | 444004.32 |
| 156 | 2037-06 | 5764.20 | 1147.01 | 4617.19 | 439387.13 |
| 157 | 2037-07 | 5764.20 | 1135.08 | 4629.12 | 434758.01 |
| 158 | 2037-08 | 5764.20 | 1123.12 | 4641.08 | 430116.93 |
| 159 | 2037-09 | 5764.20 | 1111.14 | 4653.07 | 425463.86 |
| 160 | 2037-10 | 5764.20 | 1099.11 | 4665.09 | 420798.78 |
| 161 | 2037-11 | 5764.20 | 1087.06 | 4677.14 | 416121.64 |
| 162 | 2037-12 | 5764.20 | 1074.98 | 4689.22 | 411432.41 |
| 163 | 2038-01 | 5764.20 | 1062.87 | 4701.34 | 406731.08 |
| 164 | 2038-02 | 5764.20 | 1050.72 | 4713.48 | 402017.60 |
| 165 | 2038-03 | 5764.20 | 1038.55 | 4725.66 | 397291.94 |
| 166 | 2038-04 | 5764.20 | 1026.34 | 4737.87 | 392554.07 |
| 167 | 2038-05 | 5764.20 | 1014.10 | 4750.11 | 387803.97 |
| 168 | 2038-06 | 5764.20 | 1001.83 | 4762.38 | 383041.59 |
| 169 | 2038-07 | 5764.20 | 989.52 | 4774.68 | 378266.91 |
| 170 | 2038-08 | 5764.20 | 977.19 | 4787.01 | 373479.90 |
| 171 | 2038-09 | 5764.20 | 964.82 | 4799.38 | 368680.52 |
| 172 | 2038-10 | 5764.20 | 952.42 | 4811.78 | 363868.74 |
| 173 | 2038-11 | 5764.20 | 939.99 | 4824.21 | 359044.53 |
| 174 | 2038-12 | 5764.20 | 927.53 | 4836.67 | 354207.86 |
| 175 | 2039-01 | 5764.20 | 915.04 | 4849.17 | 349358.69 |
| 176 | 2039-02 | 5764.20 | 902.51 | 4861.69 | 344497.00 |
| 177 | 2039-03 | 5764.20 | 889.95 | 4874.25 | 339622.75 |
| 178 | 2039-04 | 5764.20 | 877.36 | 4886.84 | 334735.90 |
| 179 | 2039-05 | 5764.20 | 864.73 | 4899.47 | 329836.43 |
| 180 | 2039-06 | 5764.20 | 852.08 | 4912.13 | 324924.31 |
| 181 | 2039-07 | 5764.20 | 839.39 | 4924.82 | 319999.49 |
| 182 | 2039-08 | 5764.20 | 826.67 | 4937.54 | 315061.95 |
| 183 | 2039-09 | 5764.20 | 813.91 | 4950.29 | 310111.66 |
| 184 | 2039-10 | 5764.20 | 801.12 | 4963.08 | 305148.58 |
| 185 | 2039-11 | 5764.20 | 788.30 | 4975.90 | 300172.68 |
| 186 | 2039-12 | 5764.20 | 775.45 | 4988.76 | 295183.92 |
| 187 | 2040-01 | 5764.20 | 762.56 | 5001.64 | 290182.28 |
| 188 | 2040-02 | 5764.20 | 749.64 | 5014.57 | 285167.71 |
| 189 | 2040-03 | 5764.20 | 736.68 | 5027.52 | 280140.19 |
| 190 | 2040-04 | 5764.20 | 723.70 | 5040.51 | 275099.68 |
| 191 | 2040-05 | 5764.20 | 710.67 | 5053.53 | 270046.15 |
| 192 | 2040-06 | 5764.20 | 697.62 | 5066.58 | 264979.57 |
| 193 | 2040-07 | 5764.20 | 684.53 | 5079.67 | 259899.90 |
| 194 | 2040-08 | 5764.20 | 671.41 | 5092.80 | 254807.10 |
| 195 | 2040-09 | 5764.20 | 658.25 | 5105.95 | 249701.15 |
| 196 | 2040-10 | 5764.20 | 645.06 | 5119.14 | 244582.01 |
| 197 | 2040-11 | 5764.20 | 631.84 | 5132.37 | 239449.64 |
| 198 | 2040-12 | 5764.20 | 618.58 | 5145.62 | 234304.02 |
| 199 | 2041-01 | 5764.20 | 605.29 | 5158.92 | 229145.10 |
| 200 | 2041-02 | 5764.20 | 591.96 | 5172.25 | 223972.85 |
| 201 | 2041-03 | 5764.20 | 578.60 | 5185.61 | 218787.25 |
| 202 | 2041-04 | 5764.20 | 565.20 | 5199.00 | 213588.24 |
| 203 | 2041-05 | 5764.20 | 551.77 | 5212.43 | 208375.81 |
| 204 | 2041-06 | 5764.20 | 538.30 | 5225.90 | 203149.91 |
| 205 | 2041-07 | 5764.20 | 524.80 | 5239.40 | 197910.51 |
| 206 | 2041-08 | 5764.20 | 511.27 | 5252.93 | 192657.58 |
| 207 | 2041-09 | 5764.20 | 497.70 | 5266.50 | 187391.07 |
| 208 | 2041-10 | 5764.20 | 484.09 | 5280.11 | 182110.96 |
| 209 | 2041-11 | 5764.20 | 470.45 | 5293.75 | 176817.21 |
| 210 | 2041-12 | 5764.20 | 456.78 | 5307.43 | 171509.79 |
| 211 | 2042-01 | 5764.20 | 443.07 | 5321.14 | 166188.65 |
| 212 | 2042-02 | 5764.20 | 429.32 | 5334.88 | 160853.77 |
| 213 | 2042-03 | 5764.20 | 415.54 | 5348.66 | 155505.11 |
| 214 | 2042-04 | 5764.20 | 401.72 | 5362.48 | 150142.62 |
| 215 | 2042-05 | 5764.20 | 387.87 | 5376.33 | 144766.29 |
| 216 | 2042-06 | 5764.20 | 373.98 | 5390.22 | 139376.07 |
| 217 | 2042-07 | 5764.20 | 360.05 | 5404.15 | 133971.92 |
| 218 | 2042-08 | 5764.20 | 346.09 | 5418.11 | 128553.81 |
| 219 | 2042-09 | 5764.20 | 332.10 | 5432.11 | 123121.70 |
| 220 | 2042-10 | 5764.20 | 318.06 | 5446.14 | 117675.56 |
| 221 | 2042-11 | 5764.20 | 304.00 | 5460.21 | 112215.36 |
| 222 | 2042-12 | 5764.20 | 289.89 | 5474.31 | 106741.04 |
| 223 | 2043-01 | 5764.20 | 275.75 | 5488.46 | 101252.59 |
| 224 | 2043-02 | 5764.20 | 261.57 | 5502.63 | 95749.95 |
| 225 | 2043-03 | 5764.20 | 247.35 | 5516.85 | 90233.10 |
| 226 | 2043-04 | 5764.20 | 233.10 | 5531.10 | 84702.00 |
| 227 | 2043-05 | 5764.20 | 218.81 | 5545.39 | 79156.61 |
| 228 | 2043-06 | 5764.20 | 204.49 | 5559.72 | 73596.90 |
| 229 | 2043-07 | 5764.20 | 190.13 | 5574.08 | 68022.82 |
| 230 | 2043-08 | 5764.20 | 175.73 | 5588.48 | 62434.34 |
| 231 | 2043-09 | 5764.20 | 161.29 | 5602.91 | 56831.43 |
| 232 | 2043-10 | 5764.20 | 146.81 | 5617.39 | 51214.04 |
| 233 | 2043-11 | 5764.20 | 132.30 | 5631.90 | 45582.14 |
| 234 | 2043-12 | 5764.20 | 117.75 | 5646.45 | 39935.69 |
| 235 | 2044-01 | 5764.20 | 103.17 | 5661.04 | 34274.65 |
| 236 | 2044-02 | 5764.20 | 88.54 | 5675.66 | 28598.99 |
| 237 | 2044-03 | 5764.20 | 73.88 | 5690.32 | 22908.67 |
| 238 | 2044-04 | 5764.20 | 59.18 | 5705.02 | 17203.65 |
| 239 | 2044-05 | 5764.20 | 44.44 | 5719.76 | 11483.89 |
| 240 | 2044-06 | 5764.20 | 29.67 | 5734.54 | 5749.35 |
| 241 | 2044-07 | 5764.20 | 14.85 | 5749.35 | 0.00 |
等额本金还款方式：
贷款总额：103.31万
还款月数：20年1个月
首月还款：6955.71元
每月递减：11.07元
利息总额：32.29万
本息合计：135.61万
节省利息：33114.31元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 6955.71 | 2668.90 | 4286.81 | 1028835.15 |
| 2 | 2024-08 | 6944.64 | 2657.82 | 4286.81 | 1024548.33 |
| 3 | 2024-09 | 6933.56 | 2646.75 | 4286.81 | 1020261.52 |
| 4 | 2024-10 | 6922.49 | 2635.68 | 4286.81 | 1015974.71 |
| 5 | 2024-11 | 6911.41 | 2624.60 | 4286.81 | 1011687.89 |
| 6 | 2024-12 | 6900.34 | 2613.53 | 4286.81 | 1007401.08 |
| 7 | 2025-01 | 6889.27 | 2602.45 | 4286.81 | 1003114.27 |
| 8 | 2025-02 | 6878.19 | 2591.38 | 4286.81 | 998827.46 |
| 9 | 2025-03 | 6867.12 | 2580.30 | 4286.81 | 994540.64 |
| 10 | 2025-04 | 6856.04 | 2569.23 | 4286.81 | 990253.83 |
| 11 | 2025-05 | 6844.97 | 2558.16 | 4286.81 | 985967.02 |
| 12 | 2025-06 | 6833.89 | 2547.08 | 4286.81 | 981680.20 |
| 13 | 2025-07 | 6822.82 | 2536.01 | 4286.81 | 977393.39 |
| 14 | 2025-08 | 6811.75 | 2524.93 | 4286.81 | 973106.58 |
| 15 | 2025-09 | 6800.67 | 2513.86 | 4286.81 | 968819.76 |
| 16 | 2025-10 | 6789.60 | 2502.78 | 4286.81 | 964532.95 |
| 17 | 2025-11 | 6778.52 | 2491.71 | 4286.81 | 960246.14 |
| 18 | 2025-12 | 6767.45 | 2480.64 | 4286.81 | 955959.32 |
| 19 | 2026-01 | 6756.37 | 2469.56 | 4286.81 | 951672.51 |
| 20 | 2026-02 | 6745.30 | 2458.49 | 4286.81 | 947385.70 |
| 21 | 2026-03 | 6734.23 | 2447.41 | 4286.81 | 943098.88 |
| 22 | 2026-04 | 6723.15 | 2436.34 | 4286.81 | 938812.07 |
| 23 | 2026-05 | 6712.08 | 2425.26 | 4286.81 | 934525.26 |
| 24 | 2026-06 | 6701.00 | 2414.19 | 4286.81 | 930238.45 |
| 25 | 2026-07 | 6689.93 | 2403.12 | 4286.81 | 925951.63 |
| 26 | 2026-08 | 6678.85 | 2392.04 | 4286.81 | 921664.82 |
| 27 | 2026-09 | 6667.78 | 2380.97 | 4286.81 | 917378.01 |
| 28 | 2026-10 | 6656.71 | 2369.89 | 4286.81 | 913091.19 |
| 29 | 2026-11 | 6645.63 | 2358.82 | 4286.81 | 908804.38 |
| 30 | 2026-12 | 6634.56 | 2347.74 | 4286.81 | 904517.57 |
| 31 | 2027-01 | 6623.48 | 2336.67 | 4286.81 | 900230.75 |
| 32 | 2027-02 | 6612.41 | 2325.60 | 4286.81 | 895943.94 |
| 33 | 2027-03 | 6601.33 | 2314.52 | 4286.81 | 891657.13 |
| 34 | 2027-04 | 6590.26 | 2303.45 | 4286.81 | 887370.31 |
| 35 | 2027-05 | 6579.19 | 2292.37 | 4286.81 | 883083.50 |
| 36 | 2027-06 | 6568.11 | 2281.30 | 4286.81 | 878796.69 |
| 37 | 2027-07 | 6557.04 | 2270.22 | 4286.81 | 874509.87 |
| 38 | 2027-08 | 6545.96 | 2259.15 | 4286.81 | 870223.06 |
| 39 | 2027-09 | 6534.89 | 2248.08 | 4286.81 | 865936.25 |
| 40 | 2027-10 | 6523.82 | 2237.00 | 4286.81 | 861649.44 |
| 41 | 2027-11 | 6512.74 | 2225.93 | 4286.81 | 857362.62 |
| 42 | 2027-12 | 6501.67 | 2214.85 | 4286.81 | 853075.81 |
| 43 | 2028-01 | 6490.59 | 2203.78 | 4286.81 | 848789.00 |
| 44 | 2028-02 | 6479.52 | 2192.70 | 4286.81 | 844502.18 |
| 45 | 2028-03 | 6468.44 | 2181.63 | 4286.81 | 840215.37 |
| 46 | 2028-04 | 6457.37 | 2170.56 | 4286.81 | 835928.56 |
| 47 | 2028-05 | 6446.30 | 2159.48 | 4286.81 | 831641.74 |
| 48 | 2028-06 | 6435.22 | 2148.41 | 4286.81 | 827354.93 |
| 49 | 2028-07 | 6424.15 | 2137.33 | 4286.81 | 823068.12 |
| 50 | 2028-08 | 6413.07 | 2126.26 | 4286.81 | 818781.30 |
| 51 | 2028-09 | 6402.00 | 2115.19 | 4286.81 | 814494.49 |
| 52 | 2028-10 | 6390.92 | 2104.11 | 4286.81 | 810207.68 |
| 53 | 2028-11 | 6379.85 | 2093.04 | 4286.81 | 805920.87 |
| 54 | 2028-12 | 6368.78 | 2081.96 | 4286.81 | 801634.05 |
| 55 | 2029-01 | 6357.70 | 2070.89 | 4286.81 | 797347.24 |
| 56 | 2029-02 | 6346.63 | 2059.81 | 4286.81 | 793060.43 |
| 57 | 2029-03 | 6335.55 | 2048.74 | 4286.81 | 788773.61 |
| 58 | 2029-04 | 6324.48 | 2037.67 | 4286.81 | 784486.80 |
| 59 | 2029-05 | 6313.40 | 2026.59 | 4286.81 | 780199.99 |
| 60 | 2029-06 | 6302.33 | 2015.52 | 4286.81 | 775913.17 |
| 61 | 2029-07 | 6291.26 | 2004.44 | 4286.81 | 771626.36 |
| 62 | 2029-08 | 6280.18 | 1993.37 | 4286.81 | 767339.55 |
| 63 | 2029-09 | 6269.11 | 1982.29 | 4286.81 | 763052.73 |
| 64 | 2029-10 | 6258.03 | 1971.22 | 4286.81 | 758765.92 |
| 65 | 2029-11 | 6246.96 | 1960.15 | 4286.81 | 754479.11 |
| 66 | 2029-12 | 6235.88 | 1949.07 | 4286.81 | 750192.29 |
| 67 | 2030-01 | 6224.81 | 1938.00 | 4286.81 | 745905.48 |
| 68 | 2030-02 | 6213.74 | 1926.92 | 4286.81 | 741618.67 |
| 69 | 2030-03 | 6202.66 | 1915.85 | 4286.81 | 737331.86 |
| 70 | 2030-04 | 6191.59 | 1904.77 | 4286.81 | 733045.04 |
| 71 | 2030-05 | 6180.51 | 1893.70 | 4286.81 | 728758.23 |
| 72 | 2030-06 | 6169.44 | 1882.63 | 4286.81 | 724471.42 |
| 73 | 2030-07 | 6158.36 | 1871.55 | 4286.81 | 720184.60 |
| 74 | 2030-08 | 6147.29 | 1860.48 | 4286.81 | 715897.79 |
| 75 | 2030-09 | 6136.22 | 1849.40 | 4286.81 | 711610.98 |
| 76 | 2030-10 | 6125.14 | 1838.33 | 4286.81 | 707324.16 |
| 77 | 2030-11 | 6114.07 | 1827.25 | 4286.81 | 703037.35 |
| 78 | 2030-12 | 6102.99 | 1816.18 | 4286.81 | 698750.54 |
| 79 | 2031-01 | 6091.92 | 1805.11 | 4286.81 | 694463.72 |
| 80 | 2031-02 | 6080.84 | 1794.03 | 4286.81 | 690176.91 |
| 81 | 2031-03 | 6069.77 | 1782.96 | 4286.81 | 685890.10 |
| 82 | 2031-04 | 6058.70 | 1771.88 | 4286.81 | 681603.28 |
| 83 | 2031-05 | 6047.62 | 1760.81 | 4286.81 | 677316.47 |
| 84 | 2031-06 | 6036.55 | 1749.73 | 4286.81 | 673029.66 |
| 85 | 2031-07 | 6025.47 | 1738.66 | 4286.81 | 668742.85 |
| 86 | 2031-08 | 6014.40 | 1727.59 | 4286.81 | 664456.03 |
| 87 | 2031-09 | 6003.32 | 1716.51 | 4286.81 | 660169.22 |
| 88 | 2031-10 | 5992.25 | 1705.44 | 4286.81 | 655882.41 |
| 89 | 2031-11 | 5981.18 | 1694.36 | 4286.81 | 651595.59 |
| 90 | 2031-12 | 5970.10 | 1683.29 | 4286.81 | 647308.78 |
| 91 | 2032-01 | 5959.03 | 1672.21 | 4286.81 | 643021.97 |
| 92 | 2032-02 | 5947.95 | 1661.14 | 4286.81 | 638735.15 |
| 93 | 2032-03 | 5936.88 | 1650.07 | 4286.81 | 634448.34 |
| 94 | 2032-04 | 5925.80 | 1638.99 | 4286.81 | 630161.53 |
| 95 | 2032-05 | 5914.73 | 1627.92 | 4286.81 | 625874.71 |
| 96 | 2032-06 | 5903.66 | 1616.84 | 4286.81 | 621587.90 |
| 97 | 2032-07 | 5892.58 | 1605.77 | 4286.81 | 617301.09 |
| 98 | 2032-08 | 5881.51 | 1594.69 | 4286.81 | 613014.28 |
| 99 | 2032-09 | 5870.43 | 1583.62 | 4286.81 | 608727.46 |
| 100 | 2032-10 | 5859.36 | 1572.55 | 4286.81 | 604440.65 |
| 101 | 2032-11 | 5848.28 | 1561.47 | 4286.81 | 600153.84 |
| 102 | 2032-12 | 5837.21 | 1550.40 | 4286.81 | 595867.02 |
| 103 | 2033-01 | 5826.14 | 1539.32 | 4286.81 | 591580.21 |
| 104 | 2033-02 | 5815.06 | 1528.25 | 4286.81 | 587293.40 |
| 105 | 2033-03 | 5803.99 | 1517.17 | 4286.81 | 583006.58 |
| 106 | 2033-04 | 5792.91 | 1506.10 | 4286.81 | 578719.77 |
| 107 | 2033-05 | 5781.84 | 1495.03 | 4286.81 | 574432.96 |
| 108 | 2033-06 | 5770.76 | 1483.95 | 4286.81 | 570146.14 |
| 109 | 2033-07 | 5759.69 | 1472.88 | 4286.81 | 565859.33 |
| 110 | 2033-08 | 5748.62 | 1461.80 | 4286.81 | 561572.52 |
| 111 | 2033-09 | 5737.54 | 1450.73 | 4286.81 | 557285.70 |
| 112 | 2033-10 | 5726.47 | 1439.65 | 4286.81 | 552998.89 |
| 113 | 2033-11 | 5715.39 | 1428.58 | 4286.81 | 548712.08 |
| 114 | 2033-12 | 5704.32 | 1417.51 | 4286.81 | 544425.27 |
| 115 | 2034-01 | 5693.25 | 1406.43 | 4286.81 | 540138.45 |
| 116 | 2034-02 | 5682.17 | 1395.36 | 4286.81 | 535851.64 |
| 117 | 2034-03 | 5671.10 | 1384.28 | 4286.81 | 531564.83 |
| 118 | 2034-04 | 5660.02 | 1373.21 | 4286.81 | 527278.01 |
| 119 | 2034-05 | 5648.95 | 1362.13 | 4286.81 | 522991.20 |
| 120 | 2034-06 | 5637.87 | 1351.06 | 4286.81 | 518704.39 |
| 121 | 2034-07 | 5626.80 | 1339.99 | 4286.81 | 514417.57 |
| 122 | 2034-08 | 5615.73 | 1328.91 | 4286.81 | 510130.76 |
| 123 | 2034-09 | 5604.65 | 1317.84 | 4286.81 | 505843.95 |
| 124 | 2034-10 | 5593.58 | 1306.76 | 4286.81 | 501557.13 |
| 125 | 2034-11 | 5582.50 | 1295.69 | 4286.81 | 497270.32 |
| 126 | 2034-12 | 5571.43 | 1284.61 | 4286.81 | 492983.51 |
| 127 | 2035-01 | 5560.35 | 1273.54 | 4286.81 | 488696.69 |
| 128 | 2035-02 | 5549.28 | 1262.47 | 4286.81 | 484409.88 |
| 129 | 2035-03 | 5538.21 | 1251.39 | 4286.81 | 480123.07 |
| 130 | 2035-04 | 5527.13 | 1240.32 | 4286.81 | 475836.26 |
| 131 | 2035-05 | 5516.06 | 1229.24 | 4286.81 | 471549.44 |
| 132 | 2035-06 | 5504.98 | 1218.17 | 4286.81 | 467262.63 |
| 133 | 2035-07 | 5493.91 | 1207.10 | 4286.81 | 462975.82 |
| 134 | 2035-08 | 5482.83 | 1196.02 | 4286.81 | 458689.00 |
| 135 | 2035-09 | 5471.76 | 1184.95 | 4286.81 | 454402.19 |
| 136 | 2035-10 | 5460.69 | 1173.87 | 4286.81 | 450115.38 |
| 137 | 2035-11 | 5449.61 | 1162.80 | 4286.81 | 445828.56 |
| 138 | 2035-12 | 5438.54 | 1151.72 | 4286.81 | 441541.75 |
| 139 | 2036-01 | 5427.46 | 1140.65 | 4286.81 | 437254.94 |
| 140 | 2036-02 | 5416.39 | 1129.58 | 4286.81 | 432968.12 |
| 141 | 2036-03 | 5405.31 | 1118.50 | 4286.81 | 428681.31 |
| 142 | 2036-04 | 5394.24 | 1107.43 | 4286.81 | 424394.50 |
| 143 | 2036-05 | 5383.17 | 1096.35 | 4286.81 | 420107.68 |
| 144 | 2036-06 | 5372.09 | 1085.28 | 4286.81 | 415820.87 |
| 145 | 2036-07 | 5361.02 | 1074.20 | 4286.81 | 411534.06 |
| 146 | 2036-08 | 5349.94 | 1063.13 | 4286.81 | 407247.25 |
| 147 | 2036-09 | 5338.87 | 1052.06 | 4286.81 | 402960.43 |
| 148 | 2036-10 | 5327.79 | 1040.98 | 4286.81 | 398673.62 |
| 149 | 2036-11 | 5316.72 | 1029.91 | 4286.81 | 394386.81 |
| 150 | 2036-12 | 5305.65 | 1018.83 | 4286.81 | 390099.99 |
| 151 | 2037-01 | 5294.57 | 1007.76 | 4286.81 | 385813.18 |
| 152 | 2037-02 | 5283.50 | 996.68 | 4286.81 | 381526.37 |
| 153 | 2037-03 | 5272.42 | 985.61 | 4286.81 | 377239.55 |
| 154 | 2037-04 | 5261.35 | 974.54 | 4286.81 | 372952.74 |
| 155 | 2037-05 | 5250.27 | 963.46 | 4286.81 | 368665.93 |
| 156 | 2037-06 | 5239.20 | 952.39 | 4286.81 | 364379.11 |
| 157 | 2037-07 | 5228.13 | 941.31 | 4286.81 | 360092.30 |
| 158 | 2037-08 | 5217.05 | 930.24 | 4286.81 | 355805.49 |
| 159 | 2037-09 | 5205.98 | 919.16 | 4286.81 | 351518.68 |
| 160 | 2037-10 | 5194.90 | 908.09 | 4286.81 | 347231.86 |
| 161 | 2037-11 | 5183.83 | 897.02 | 4286.81 | 342945.05 |
| 162 | 2037-12 | 5172.75 | 885.94 | 4286.81 | 338658.24 |
| 163 | 2038-01 | 5161.68 | 874.87 | 4286.81 | 334371.42 |
| 164 | 2038-02 | 5150.61 | 863.79 | 4286.81 | 330084.61 |
| 165 | 2038-03 | 5139.53 | 852.72 | 4286.81 | 325797.80 |
| 166 | 2038-04 | 5128.46 | 841.64 | 4286.81 | 321510.98 |
| 167 | 2038-05 | 5117.38 | 830.57 | 4286.81 | 317224.17 |
| 168 | 2038-06 | 5106.31 | 819.50 | 4286.81 | 312937.36 |
| 169 | 2038-07 | 5095.23 | 808.42 | 4286.81 | 308650.54 |
| 170 | 2038-08 | 5084.16 | 797.35 | 4286.81 | 304363.73 |
| 171 | 2038-09 | 5073.09 | 786.27 | 4286.81 | 300076.92 |
| 172 | 2038-10 | 5062.01 | 775.20 | 4286.81 | 295790.10 |
| 173 | 2038-11 | 5050.94 | 764.12 | 4286.81 | 291503.29 |
| 174 | 2038-12 | 5039.86 | 753.05 | 4286.81 | 287216.48 |
| 175 | 2039-01 | 5028.79 | 741.98 | 4286.81 | 282929.67 |
| 176 | 2039-02 | 5017.71 | 730.90 | 4286.81 | 278642.85 |
| 177 | 2039-03 | 5006.64 | 719.83 | 4286.81 | 274356.04 |
| 178 | 2039-04 | 4995.57 | 708.75 | 4286.81 | 270069.23 |
| 179 | 2039-05 | 4984.49 | 697.68 | 4286.81 | 265782.41 |
| 180 | 2039-06 | 4973.42 | 686.60 | 4286.81 | 261495.60 |
| 181 | 2039-07 | 4962.34 | 675.53 | 4286.81 | 257208.79 |
| 182 | 2039-08 | 4951.27 | 664.46 | 4286.81 | 252921.97 |
| 183 | 2039-09 | 4940.19 | 653.38 | 4286.81 | 248635.16 |
| 184 | 2039-10 | 4929.12 | 642.31 | 4286.81 | 244348.35 |
| 185 | 2039-11 | 4918.05 | 631.23 | 4286.81 | 240061.53 |
| 186 | 2039-12 | 4906.97 | 620.16 | 4286.81 | 235774.72 |
| 187 | 2040-01 | 4895.90 | 609.08 | 4286.81 | 231487.91 |
| 188 | 2040-02 | 4884.82 | 598.01 | 4286.81 | 227201.09 |
| 189 | 2040-03 | 4873.75 | 586.94 | 4286.81 | 222914.28 |
| 190 | 2040-04 | 4862.68 | 575.86 | 4286.81 | 218627.47 |
| 191 | 2040-05 | 4851.60 | 564.79 | 4286.81 | 214340.66 |
| 192 | 2040-06 | 4840.53 | 553.71 | 4286.81 | 210053.84 |
| 193 | 2040-07 | 4829.45 | 542.64 | 4286.81 | 205767.03 |
| 194 | 2040-08 | 4818.38 | 531.56 | 4286.81 | 201480.22 |
| 195 | 2040-09 | 4807.30 | 520.49 | 4286.81 | 197193.40 |
| 196 | 2040-10 | 4796.23 | 509.42 | 4286.81 | 192906.59 |
| 197 | 2040-11 | 4785.16 | 498.34 | 4286.81 | 188619.78 |
| 198 | 2040-12 | 4774.08 | 487.27 | 4286.81 | 184332.96 |
| 199 | 2041-01 | 4763.01 | 476.19 | 4286.81 | 180046.15 |
| 200 | 2041-02 | 4751.93 | 465.12 | 4286.81 | 175759.34 |
| 201 | 2041-03 | 4740.86 | 454.04 | 4286.81 | 171472.52 |
| 202 | 2041-04 | 4729.78 | 442.97 | 4286.81 | 167185.71 |
| 203 | 2041-05 | 4718.71 | 431.90 | 4286.81 | 162898.90 |
| 204 | 2041-06 | 4707.64 | 420.82 | 4286.81 | 158612.09 |
| 205 | 2041-07 | 4696.56 | 409.75 | 4286.81 | 154325.27 |
| 206 | 2041-08 | 4685.49 | 398.67 | 4286.81 | 150038.46 |
| 207 | 2041-09 | 4674.41 | 387.60 | 4286.81 | 145751.65 |
| 208 | 2041-10 | 4663.34 | 376.53 | 4286.81 | 141464.83 |
| 209 | 2041-11 | 4652.26 | 365.45 | 4286.81 | 137178.02 |
| 210 | 2041-12 | 4641.19 | 354.38 | 4286.81 | 132891.21 |
| 211 | 2042-01 | 4630.12 | 343.30 | 4286.81 | 128604.39 |
| 212 | 2042-02 | 4619.04 | 332.23 | 4286.81 | 124317.58 |
| 213 | 2042-03 | 4607.97 | 321.15 | 4286.81 | 120030.77 |
| 214 | 2042-04 | 4596.89 | 310.08 | 4286.81 | 115743.95 |
| 215 | 2042-05 | 4585.82 | 299.01 | 4286.81 | 111457.14 |
| 216 | 2042-06 | 4574.74 | 287.93 | 4286.81 | 107170.33 |
| 217 | 2042-07 | 4563.67 | 276.86 | 4286.81 | 102883.51 |
| 218 | 2042-08 | 4552.60 | 265.78 | 4286.81 | 98596.70 |
| 219 | 2042-09 | 4541.52 | 254.71 | 4286.81 | 94309.89 |
| 220 | 2042-10 | 4530.45 | 243.63 | 4286.81 | 90023.08 |
| 221 | 2042-11 | 4519.37 | 232.56 | 4286.81 | 85736.26 |
| 222 | 2042-12 | 4508.30 | 221.49 | 4286.81 | 81449.45 |
| 223 | 2043-01 | 4497.22 | 210.41 | 4286.81 | 77162.64 |
| 224 | 2043-02 | 4486.15 | 199.34 | 4286.81 | 72875.82 |
| 225 | 2043-03 | 4475.08 | 188.26 | 4286.81 | 68589.01 |
| 226 | 2043-04 | 4464.00 | 177.19 | 4286.81 | 64302.20 |
| 227 | 2043-05 | 4452.93 | 166.11 | 4286.81 | 60015.38 |
| 228 | 2043-06 | 4441.85 | 155.04 | 4286.81 | 55728.57 |
| 229 | 2043-07 | 4430.78 | 143.97 | 4286.81 | 51441.76 |
| 230 | 2043-08 | 4419.70 | 132.89 | 4286.81 | 47154.94 |
| 231 | 2043-09 | 4408.63 | 121.82 | 4286.81 | 42868.13 |
| 232 | 2043-10 | 4397.56 | 110.74 | 4286.81 | 38581.32 |
| 233 | 2043-11 | 4386.48 | 99.67 | 4286.81 | 34294.50 |
| 234 | 2043-12 | 4375.41 | 88.59 | 4286.81 | 30007.69 |
| 235 | 2044-01 | 4364.33 | 77.52 | 4286.81 | 25720.88 |
| 236 | 2044-02 | 4353.26 | 66.45 | 4286.81 | 21434.07 |
| 237 | 2044-03 | 4342.18 | 55.37 | 4286.81 | 17147.25 |
| 238 | 2044-04 | 4331.11 | 44.30 | 4286.81 | 12860.44 |
| 239 | 2044-05 | 4320.04 | 33.22 | 4286.81 | 8573.63 |
| 240 | 2044-06 | 4308.96 | 22.15 | 4286.81 | 4286.81 |
| 241 | 2044-07 | 4297.89 | 11.07 | 4286.81 | 0.00 |