江西贷款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：6125.71元
利息总额：39.02万
本息合计：147.02万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 6125.71 | 2925.00 | 3200.71 | 1076799.29 |
| 2 | 2024-10 | 6125.71 | 2916.33 | 3209.38 | 1073589.90 |
| 3 | 2024-11 | 6125.71 | 2907.64 | 3218.07 | 1070371.83 |
| 4 | 2024-12 | 6125.71 | 2898.92 | 3226.79 | 1067145.04 |
| 5 | 2025-01 | 6125.71 | 2890.18 | 3235.53 | 1063909.51 |
| 6 | 2025-02 | 6125.71 | 2881.42 | 3244.29 | 1060665.22 |
| 7 | 2025-03 | 6125.71 | 2872.63 | 3253.08 | 1057412.14 |
| 8 | 2025-04 | 6125.71 | 2863.82 | 3261.89 | 1054150.25 |
| 9 | 2025-05 | 6125.71 | 2854.99 | 3270.72 | 1050879.52 |
| 10 | 2025-06 | 6125.71 | 2846.13 | 3279.58 | 1047599.94 |
| 11 | 2025-07 | 6125.71 | 2837.25 | 3288.46 | 1044311.48 |
| 12 | 2025-08 | 6125.71 | 2828.34 | 3297.37 | 1041014.10 |
| 13 | 2025-09 | 6125.71 | 2819.41 | 3306.30 | 1037707.80 |
| 14 | 2025-10 | 6125.71 | 2810.46 | 3315.26 | 1034392.55 |
| 15 | 2025-11 | 6125.71 | 2801.48 | 3324.23 | 1031068.31 |
| 16 | 2025-12 | 6125.71 | 2792.48 | 3333.24 | 1027735.08 |
| 17 | 2026-01 | 6125.71 | 2783.45 | 3342.27 | 1024392.81 |
| 18 | 2026-02 | 6125.71 | 2774.40 | 3351.32 | 1021041.49 |
| 19 | 2026-03 | 6125.71 | 2765.32 | 3360.39 | 1017681.10 |
| 20 | 2026-04 | 6125.71 | 2756.22 | 3369.49 | 1014311.61 |
| 21 | 2026-05 | 6125.71 | 2747.09 | 3378.62 | 1010932.99 |
| 22 | 2026-06 | 6125.71 | 2737.94 | 3387.77 | 1007545.22 |
| 23 | 2026-07 | 6125.71 | 2728.77 | 3396.95 | 1004148.27 |
| 24 | 2026-08 | 6125.71 | 2719.57 | 3406.15 | 1000742.12 |
| 25 | 2026-09 | 6125.71 | 2710.34 | 3415.37 | 997326.75 |
| 26 | 2026-10 | 6125.71 | 2701.09 | 3424.62 | 993902.13 |
| 27 | 2026-11 | 6125.71 | 2691.82 | 3433.90 | 990468.24 |
| 28 | 2026-12 | 6125.71 | 2682.52 | 3443.20 | 987025.04 |
| 29 | 2027-01 | 6125.71 | 2673.19 | 3452.52 | 983572.52 |
| 30 | 2027-02 | 6125.71 | 2663.84 | 3461.87 | 980110.65 |
| 31 | 2027-03 | 6125.71 | 2654.47 | 3471.25 | 976639.40 |
| 32 | 2027-04 | 6125.71 | 2645.07 | 3480.65 | 973158.75 |
| 33 | 2027-05 | 6125.71 | 2635.64 | 3490.08 | 969668.67 |
| 34 | 2027-06 | 6125.71 | 2626.19 | 3499.53 | 966169.14 |
| 35 | 2027-07 | 6125.71 | 2616.71 | 3509.01 | 962660.14 |
| 36 | 2027-08 | 6125.71 | 2607.20 | 3518.51 | 959141.63 |
| 37 | 2027-09 | 6125.71 | 2597.68 | 3528.04 | 955613.59 |
| 38 | 2027-10 | 6125.71 | 2588.12 | 3537.59 | 952076.00 |
| 39 | 2027-11 | 6125.71 | 2578.54 | 3547.18 | 948528.82 |
| 40 | 2027-12 | 6125.71 | 2568.93 | 3556.78 | 944972.04 |
| 41 | 2028-01 | 6125.71 | 2559.30 | 3566.41 | 941405.62 |
| 42 | 2028-02 | 6125.71 | 2549.64 | 3576.07 | 937829.55 |
| 43 | 2028-03 | 6125.71 | 2539.96 | 3585.76 | 934243.79 |
| 44 | 2028-04 | 6125.71 | 2530.24 | 3595.47 | 930648.32 |
| 45 | 2028-05 | 6125.71 | 2520.51 | 3605.21 | 927043.11 |
| 46 | 2028-06 | 6125.71 | 2510.74 | 3614.97 | 923428.14 |
| 47 | 2028-07 | 6125.71 | 2500.95 | 3624.76 | 919803.38 |
| 48 | 2028-08 | 6125.71 | 2491.13 | 3634.58 | 916168.80 |
| 49 | 2028-09 | 6125.71 | 2481.29 | 3644.42 | 912524.37 |
| 50 | 2028-10 | 6125.71 | 2471.42 | 3654.29 | 908870.08 |
| 51 | 2028-11 | 6125.71 | 2461.52 | 3664.19 | 905205.89 |
| 52 | 2028-12 | 6125.71 | 2451.60 | 3674.11 | 901531.77 |
| 53 | 2029-01 | 6125.71 | 2441.65 | 3684.07 | 897847.71 |
| 54 | 2029-02 | 6125.71 | 2431.67 | 3694.04 | 894153.66 |
| 55 | 2029-03 | 6125.71 | 2421.67 | 3704.05 | 890449.62 |
| 56 | 2029-04 | 6125.71 | 2411.63 | 3714.08 | 886735.54 |
| 57 | 2029-05 | 6125.71 | 2401.58 | 3724.14 | 883011.40 |
| 58 | 2029-06 | 6125.71 | 2391.49 | 3734.23 | 879277.17 |
| 59 | 2029-07 | 6125.71 | 2381.38 | 3744.34 | 875532.83 |
| 60 | 2029-08 | 6125.71 | 2371.23 | 3754.48 | 871778.35 |
| 61 | 2029-09 | 6125.71 | 2361.07 | 3764.65 | 868013.71 |
| 62 | 2029-10 | 6125.71 | 2350.87 | 3774.84 | 864238.86 |
| 63 | 2029-11 | 6125.71 | 2340.65 | 3785.07 | 860453.79 |
| 64 | 2029-12 | 6125.71 | 2330.40 | 3795.32 | 856658.48 |
| 65 | 2030-01 | 6125.71 | 2320.12 | 3805.60 | 852852.88 |
| 66 | 2030-02 | 6125.71 | 2309.81 | 3815.90 | 849036.97 |
| 67 | 2030-03 | 6125.71 | 2299.48 | 3826.24 | 845210.74 |
| 68 | 2030-04 | 6125.71 | 2289.11 | 3836.60 | 841374.13 |
| 69 | 2030-05 | 6125.71 | 2278.72 | 3846.99 | 837527.14 |
| 70 | 2030-06 | 6125.71 | 2268.30 | 3857.41 | 833669.73 |
| 71 | 2030-07 | 6125.71 | 2257.86 | 3867.86 | 829801.87 |
| 72 | 2030-08 | 6125.71 | 2247.38 | 3878.33 | 825923.54 |
| 73 | 2030-09 | 6125.71 | 2236.88 | 3888.84 | 822034.70 |
| 74 | 2030-10 | 6125.71 | 2226.34 | 3899.37 | 818135.33 |
| 75 | 2030-11 | 6125.71 | 2215.78 | 3909.93 | 814225.40 |
| 76 | 2030-12 | 6125.71 | 2205.19 | 3920.52 | 810304.88 |
| 77 | 2031-01 | 6125.71 | 2194.58 | 3931.14 | 806373.74 |
| 78 | 2031-02 | 6125.71 | 2183.93 | 3941.79 | 802431.95 |
| 79 | 2031-03 | 6125.71 | 2173.25 | 3952.46 | 798479.49 |
| 80 | 2031-04 | 6125.71 | 2162.55 | 3963.17 | 794516.33 |
| 81 | 2031-05 | 6125.71 | 2151.82 | 3973.90 | 790542.43 |
| 82 | 2031-06 | 6125.71 | 2141.05 | 3984.66 | 786557.77 |
| 83 | 2031-07 | 6125.71 | 2130.26 | 3995.45 | 782562.31 |
| 84 | 2031-08 | 6125.71 | 2119.44 | 4006.27 | 778556.04 |
| 85 | 2031-09 | 6125.71 | 2108.59 | 4017.12 | 774538.91 |
| 86 | 2031-10 | 6125.71 | 2097.71 | 4028.00 | 770510.91 |
| 87 | 2031-11 | 6125.71 | 2086.80 | 4038.91 | 766471.99 |
| 88 | 2031-12 | 6125.71 | 2075.86 | 4049.85 | 762422.14 |
| 89 | 2032-01 | 6125.71 | 2064.89 | 4060.82 | 758361.32 |
| 90 | 2032-02 | 6125.71 | 2053.90 | 4071.82 | 754289.50 |
| 91 | 2032-03 | 6125.71 | 2042.87 | 4082.85 | 750206.65 |
| 92 | 2032-04 | 6125.71 | 2031.81 | 4093.90 | 746112.75 |
| 93 | 2032-05 | 6125.71 | 2020.72 | 4104.99 | 742007.76 |
| 94 | 2032-06 | 6125.71 | 2009.60 | 4116.11 | 737891.65 |
| 95 | 2032-07 | 6125.71 | 1998.46 | 4127.26 | 733764.39 |
| 96 | 2032-08 | 6125.71 | 1987.28 | 4138.44 | 729625.95 |
| 97 | 2032-09 | 6125.71 | 1976.07 | 4149.64 | 725476.31 |
| 98 | 2032-10 | 6125.71 | 1964.83 | 4160.88 | 721315.43 |
| 99 | 2032-11 | 6125.71 | 1953.56 | 4172.15 | 717143.28 |
| 100 | 2032-12 | 6125.71 | 1942.26 | 4183.45 | 712959.82 |
| 101 | 2033-01 | 6125.71 | 1930.93 | 4194.78 | 708765.04 |
| 102 | 2033-02 | 6125.71 | 1919.57 | 4206.14 | 704558.90 |
| 103 | 2033-03 | 6125.71 | 1908.18 | 4217.53 | 700341.37 |
| 104 | 2033-04 | 6125.71 | 1896.76 | 4228.96 | 696112.41 |
| 105 | 2033-05 | 6125.71 | 1885.30 | 4240.41 | 691872.00 |
| 106 | 2033-06 | 6125.71 | 1873.82 | 4251.89 | 687620.11 |
| 107 | 2033-07 | 6125.71 | 1862.30 | 4263.41 | 683356.70 |
| 108 | 2033-08 | 6125.71 | 1850.76 | 4274.96 | 679081.74 |
| 109 | 2033-09 | 6125.71 | 1839.18 | 4286.53 | 674795.21 |
| 110 | 2033-10 | 6125.71 | 1827.57 | 4298.14 | 670497.06 |
| 111 | 2033-11 | 6125.71 | 1815.93 | 4309.78 | 666187.28 |
| 112 | 2033-12 | 6125.71 | 1804.26 | 4321.46 | 661865.82 |
| 113 | 2034-01 | 6125.71 | 1792.55 | 4333.16 | 657532.66 |
| 114 | 2034-02 | 6125.71 | 1780.82 | 4344.90 | 653187.76 |
| 115 | 2034-03 | 6125.71 | 1769.05 | 4356.66 | 648831.10 |
| 116 | 2034-04 | 6125.71 | 1757.25 | 4368.46 | 644462.64 |
| 117 | 2034-05 | 6125.71 | 1745.42 | 4380.29 | 640082.34 |
| 118 | 2034-06 | 6125.71 | 1733.56 | 4392.16 | 635690.18 |
| 119 | 2034-07 | 6125.71 | 1721.66 | 4404.05 | 631286.13 |
| 120 | 2034-08 | 6125.71 | 1709.73 | 4415.98 | 626870.15 |
| 121 | 2034-09 | 6125.71 | 1697.77 | 4427.94 | 622442.21 |
| 122 | 2034-10 | 6125.71 | 1685.78 | 4439.93 | 618002.27 |
| 123 | 2034-11 | 6125.71 | 1673.76 | 4451.96 | 613550.32 |
| 124 | 2034-12 | 6125.71 | 1661.70 | 4464.02 | 609086.30 |
| 125 | 2035-01 | 6125.71 | 1649.61 | 4476.11 | 604610.20 |
| 126 | 2035-02 | 6125.71 | 1637.49 | 4488.23 | 600121.97 |
| 127 | 2035-03 | 6125.71 | 1625.33 | 4500.38 | 595621.58 |
| 128 | 2035-04 | 6125.71 | 1613.14 | 4512.57 | 591109.01 |
| 129 | 2035-05 | 6125.71 | 1600.92 | 4524.79 | 586584.22 |
| 130 | 2035-06 | 6125.71 | 1588.67 | 4537.05 | 582047.17 |
| 131 | 2035-07 | 6125.71 | 1576.38 | 4549.34 | 577497.83 |
| 132 | 2035-08 | 6125.71 | 1564.06 | 4561.66 | 572936.17 |
| 133 | 2035-09 | 6125.71 | 1551.70 | 4574.01 | 568362.16 |
| 134 | 2035-10 | 6125.71 | 1539.31 | 4586.40 | 563775.76 |
| 135 | 2035-11 | 6125.71 | 1526.89 | 4598.82 | 559176.94 |
| 136 | 2035-12 | 6125.71 | 1514.44 | 4611.28 | 554565.66 |
| 137 | 2036-01 | 6125.71 | 1501.95 | 4623.77 | 549941.90 |
| 138 | 2036-02 | 6125.71 | 1489.43 | 4636.29 | 545305.61 |
| 139 | 2036-03 | 6125.71 | 1476.87 | 4648.84 | 540656.77 |
| 140 | 2036-04 | 6125.71 | 1464.28 | 4661.44 | 535995.33 |
| 141 | 2036-05 | 6125.71 | 1451.65 | 4674.06 | 531321.27 |
| 142 | 2036-06 | 6125.71 | 1439.00 | 4686.72 | 526634.55 |
| 143 | 2036-07 | 6125.71 | 1426.30 | 4699.41 | 521935.14 |
| 144 | 2036-08 | 6125.71 | 1413.57 | 4712.14 | 517223.00 |
| 145 | 2036-09 | 6125.71 | 1400.81 | 4724.90 | 512498.10 |
| 146 | 2036-10 | 6125.71 | 1388.02 | 4737.70 | 507760.40 |
| 147 | 2036-11 | 6125.71 | 1375.18 | 4750.53 | 503009.87 |
| 148 | 2036-12 | 6125.71 | 1362.32 | 4763.40 | 498246.47 |
| 149 | 2037-01 | 6125.71 | 1349.42 | 4776.30 | 493470.18 |
| 150 | 2037-02 | 6125.71 | 1336.48 | 4789.23 | 488680.94 |
| 151 | 2037-03 | 6125.71 | 1323.51 | 4802.20 | 483878.74 |
| 152 | 2037-04 | 6125.71 | 1310.50 | 4815.21 | 479063.53 |
| 153 | 2037-05 | 6125.71 | 1297.46 | 4828.25 | 474235.28 |
| 154 | 2037-06 | 6125.71 | 1284.39 | 4841.33 | 469393.95 |
| 155 | 2037-07 | 6125.71 | 1271.28 | 4854.44 | 464539.51 |
| 156 | 2037-08 | 6125.71 | 1258.13 | 4867.59 | 459671.93 |
| 157 | 2037-09 | 6125.71 | 1244.94 | 4880.77 | 454791.16 |
| 158 | 2037-10 | 6125.71 | 1231.73 | 4893.99 | 449897.17 |
| 159 | 2037-11 | 6125.71 | 1218.47 | 4907.24 | 444989.93 |
| 160 | 2037-12 | 6125.71 | 1205.18 | 4920.53 | 440069.39 |
| 161 | 2038-01 | 6125.71 | 1191.85 | 4933.86 | 435135.53 |
| 162 | 2038-02 | 6125.71 | 1178.49 | 4947.22 | 430188.31 |
| 163 | 2038-03 | 6125.71 | 1165.09 | 4960.62 | 425227.69 |
| 164 | 2038-04 | 6125.71 | 1151.66 | 4974.06 | 420253.64 |
| 165 | 2038-05 | 6125.71 | 1138.19 | 4987.53 | 415266.11 |
| 166 | 2038-06 | 6125.71 | 1124.68 | 5001.04 | 410265.07 |
| 167 | 2038-07 | 6125.71 | 1111.13 | 5014.58 | 405250.49 |
| 168 | 2038-08 | 6125.71 | 1097.55 | 5028.16 | 400222.33 |
| 169 | 2038-09 | 6125.71 | 1083.94 | 5041.78 | 395180.55 |
| 170 | 2038-10 | 6125.71 | 1070.28 | 5055.43 | 390125.12 |
| 171 | 2038-11 | 6125.71 | 1056.59 | 5069.13 | 385056.00 |
| 172 | 2038-12 | 6125.71 | 1042.86 | 5082.85 | 379973.14 |
| 173 | 2039-01 | 6125.71 | 1029.09 | 5096.62 | 374876.52 |
| 174 | 2039-02 | 6125.71 | 1015.29 | 5110.42 | 369766.10 |
| 175 | 2039-03 | 6125.71 | 1001.45 | 5124.26 | 364641.83 |
| 176 | 2039-04 | 6125.71 | 987.57 | 5138.14 | 359503.69 |
| 177 | 2039-05 | 6125.71 | 973.66 | 5152.06 | 354351.63 |
| 178 | 2039-06 | 6125.71 | 959.70 | 5166.01 | 349185.62 |
| 179 | 2039-07 | 6125.71 | 945.71 | 5180.00 | 344005.62 |
| 180 | 2039-08 | 6125.71 | 931.68 | 5194.03 | 338811.58 |
| 181 | 2039-09 | 6125.71 | 917.61 | 5208.10 | 333603.48 |
| 182 | 2039-10 | 6125.71 | 903.51 | 5222.20 | 328381.28 |
| 183 | 2039-11 | 6125.71 | 889.37 | 5236.35 | 323144.93 |
| 184 | 2039-12 | 6125.71 | 875.18 | 5250.53 | 317894.40 |
| 185 | 2040-01 | 6125.71 | 860.96 | 5264.75 | 312629.65 |
| 186 | 2040-02 | 6125.71 | 846.71 | 5279.01 | 307350.64 |
| 187 | 2040-03 | 6125.71 | 832.41 | 5293.31 | 302057.34 |
| 188 | 2040-04 | 6125.71 | 818.07 | 5307.64 | 296749.69 |
| 189 | 2040-05 | 6125.71 | 803.70 | 5322.02 | 291427.68 |
| 190 | 2040-06 | 6125.71 | 789.28 | 5336.43 | 286091.25 |
| 191 | 2040-07 | 6125.71 | 774.83 | 5350.88 | 280740.36 |
| 192 | 2040-08 | 6125.71 | 760.34 | 5365.38 | 275374.99 |
| 193 | 2040-09 | 6125.71 | 745.81 | 5379.91 | 269995.08 |
| 194 | 2040-10 | 6125.71 | 731.24 | 5394.48 | 264600.60 |
| 195 | 2040-11 | 6125.71 | 716.63 | 5409.09 | 259191.51 |
| 196 | 2040-12 | 6125.71 | 701.98 | 5423.74 | 253767.78 |
| 197 | 2041-01 | 6125.71 | 687.29 | 5438.43 | 248329.35 |
| 198 | 2041-02 | 6125.71 | 672.56 | 5453.16 | 242876.19 |
| 199 | 2041-03 | 6125.71 | 657.79 | 5467.92 | 237408.27 |
| 200 | 2041-04 | 6125.71 | 642.98 | 5482.73 | 231925.54 |
| 201 | 2041-05 | 6125.71 | 628.13 | 5497.58 | 226427.95 |
| 202 | 2041-06 | 6125.71 | 613.24 | 5512.47 | 220915.48 |
| 203 | 2041-07 | 6125.71 | 598.31 | 5527.40 | 215388.08 |
| 204 | 2041-08 | 6125.71 | 583.34 | 5542.37 | 209845.71 |
| 205 | 2041-09 | 6125.71 | 568.33 | 5557.38 | 204288.33 |
| 206 | 2041-10 | 6125.71 | 553.28 | 5572.43 | 198715.89 |
| 207 | 2041-11 | 6125.71 | 538.19 | 5587.53 | 193128.37 |
| 208 | 2041-12 | 6125.71 | 523.06 | 5602.66 | 187525.71 |
| 209 | 2042-01 | 6125.71 | 507.88 | 5617.83 | 181907.88 |
| 210 | 2042-02 | 6125.71 | 492.67 | 5633.05 | 176274.83 |
| 211 | 2042-03 | 6125.71 | 477.41 | 5648.30 | 170626.53 |
| 212 | 2042-04 | 6125.71 | 462.11 | 5663.60 | 164962.93 |
| 213 | 2042-05 | 6125.71 | 446.77 | 5678.94 | 159283.99 |
| 214 | 2042-06 | 6125.71 | 431.39 | 5694.32 | 153589.67 |
| 215 | 2042-07 | 6125.71 | 415.97 | 5709.74 | 147879.93 |
| 216 | 2042-08 | 6125.71 | 400.51 | 5725.21 | 142154.72 |
| 217 | 2042-09 | 6125.71 | 385.00 | 5740.71 | 136414.01 |
| 218 | 2042-10 | 6125.71 | 369.45 | 5756.26 | 130657.75 |
| 219 | 2042-11 | 6125.71 | 353.86 | 5771.85 | 124885.90 |
| 220 | 2042-12 | 6125.71 | 338.23 | 5787.48 | 119098.42 |
| 221 | 2043-01 | 6125.71 | 322.56 | 5803.16 | 113295.26 |
| 222 | 2043-02 | 6125.71 | 306.84 | 5818.87 | 107476.39 |
| 223 | 2043-03 | 6125.71 | 291.08 | 5834.63 | 101641.76 |
| 224 | 2043-04 | 6125.71 | 275.28 | 5850.43 | 95791.32 |
| 225 | 2043-05 | 6125.71 | 259.43 | 5866.28 | 89925.04 |
| 226 | 2043-06 | 6125.71 | 243.55 | 5882.17 | 84042.87 |
| 227 | 2043-07 | 6125.71 | 227.62 | 5898.10 | 78144.78 |
| 228 | 2043-08 | 6125.71 | 211.64 | 5914.07 | 72230.70 |
| 229 | 2043-09 | 6125.71 | 195.62 | 5930.09 | 66300.61 |
| 230 | 2043-10 | 6125.71 | 179.56 | 5946.15 | 60354.46 |
| 231 | 2043-11 | 6125.71 | 163.46 | 5962.25 | 54392.21 |
| 232 | 2043-12 | 6125.71 | 147.31 | 5978.40 | 48413.81 |
| 233 | 2044-01 | 6125.71 | 131.12 | 5994.59 | 42419.22 |
| 234 | 2044-02 | 6125.71 | 114.89 | 6010.83 | 36408.39 |
| 235 | 2044-03 | 6125.71 | 98.61 | 6027.11 | 30381.28 |
| 236 | 2044-04 | 6125.71 | 82.28 | 6043.43 | 24337.85 |
| 237 | 2044-05 | 6125.71 | 65.92 | 6059.80 | 18278.05 |
| 238 | 2044-06 | 6125.71 | 49.50 | 6076.21 | 12201.84 |
| 239 | 2044-07 | 6125.71 | 33.05 | 6092.67 | 6109.17 |
| 240 | 2044-08 | 6125.71 | 16.55 | 6109.17 | 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：7425元
每月递减：12.19元
利息总额：35.25万
本息合计：143.25万
节省利息：37708.91元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 7425.00 | 2925.00 | 4500.00 | 1075500.00 |
| 2 | 2024-10 | 7412.81 | 2912.81 | 4500.00 | 1071000.00 |
| 3 | 2024-11 | 7400.63 | 2900.63 | 4500.00 | 1066500.00 |
| 4 | 2024-12 | 7388.44 | 2888.44 | 4500.00 | 1062000.00 |
| 5 | 2025-01 | 7376.25 | 2876.25 | 4500.00 | 1057500.00 |
| 6 | 2025-02 | 7364.06 | 2864.06 | 4500.00 | 1053000.00 |
| 7 | 2025-03 | 7351.88 | 2851.88 | 4500.00 | 1048500.00 |
| 8 | 2025-04 | 7339.69 | 2839.69 | 4500.00 | 1044000.00 |
| 9 | 2025-05 | 7327.50 | 2827.50 | 4500.00 | 1039500.00 |
| 10 | 2025-06 | 7315.31 | 2815.31 | 4500.00 | 1035000.00 |
| 11 | 2025-07 | 7303.13 | 2803.13 | 4500.00 | 1030500.00 |
| 12 | 2025-08 | 7290.94 | 2790.94 | 4500.00 | 1026000.00 |
| 13 | 2025-09 | 7278.75 | 2778.75 | 4500.00 | 1021500.00 |
| 14 | 2025-10 | 7266.56 | 2766.56 | 4500.00 | 1017000.00 |
| 15 | 2025-11 | 7254.38 | 2754.38 | 4500.00 | 1012500.00 |
| 16 | 2025-12 | 7242.19 | 2742.19 | 4500.00 | 1008000.00 |
| 17 | 2026-01 | 7230.00 | 2730.00 | 4500.00 | 1003500.00 |
| 18 | 2026-02 | 7217.81 | 2717.81 | 4500.00 | 999000.00 |
| 19 | 2026-03 | 7205.63 | 2705.63 | 4500.00 | 994500.00 |
| 20 | 2026-04 | 7193.44 | 2693.44 | 4500.00 | 990000.00 |
| 21 | 2026-05 | 7181.25 | 2681.25 | 4500.00 | 985500.00 |
| 22 | 2026-06 | 7169.06 | 2669.06 | 4500.00 | 981000.00 |
| 23 | 2026-07 | 7156.88 | 2656.88 | 4500.00 | 976500.00 |
| 24 | 2026-08 | 7144.69 | 2644.69 | 4500.00 | 972000.00 |
| 25 | 2026-09 | 7132.50 | 2632.50 | 4500.00 | 967500.00 |
| 26 | 2026-10 | 7120.31 | 2620.31 | 4500.00 | 963000.00 |
| 27 | 2026-11 | 7108.13 | 2608.13 | 4500.00 | 958500.00 |
| 28 | 2026-12 | 7095.94 | 2595.94 | 4500.00 | 954000.00 |
| 29 | 2027-01 | 7083.75 | 2583.75 | 4500.00 | 949500.00 |
| 30 | 2027-02 | 7071.56 | 2571.56 | 4500.00 | 945000.00 |
| 31 | 2027-03 | 7059.38 | 2559.38 | 4500.00 | 940500.00 |
| 32 | 2027-04 | 7047.19 | 2547.19 | 4500.00 | 936000.00 |
| 33 | 2027-05 | 7035.00 | 2535.00 | 4500.00 | 931500.00 |
| 34 | 2027-06 | 7022.81 | 2522.81 | 4500.00 | 927000.00 |
| 35 | 2027-07 | 7010.63 | 2510.63 | 4500.00 | 922500.00 |
| 36 | 2027-08 | 6998.44 | 2498.44 | 4500.00 | 918000.00 |
| 37 | 2027-09 | 6986.25 | 2486.25 | 4500.00 | 913500.00 |
| 38 | 2027-10 | 6974.06 | 2474.06 | 4500.00 | 909000.00 |
| 39 | 2027-11 | 6961.88 | 2461.88 | 4500.00 | 904500.00 |
| 40 | 2027-12 | 6949.69 | 2449.69 | 4500.00 | 900000.00 |
| 41 | 2028-01 | 6937.50 | 2437.50 | 4500.00 | 895500.00 |
| 42 | 2028-02 | 6925.31 | 2425.31 | 4500.00 | 891000.00 |
| 43 | 2028-03 | 6913.13 | 2413.13 | 4500.00 | 886500.00 |
| 44 | 2028-04 | 6900.94 | 2400.94 | 4500.00 | 882000.00 |
| 45 | 2028-05 | 6888.75 | 2388.75 | 4500.00 | 877500.00 |
| 46 | 2028-06 | 6876.56 | 2376.56 | 4500.00 | 873000.00 |
| 47 | 2028-07 | 6864.38 | 2364.38 | 4500.00 | 868500.00 |
| 48 | 2028-08 | 6852.19 | 2352.19 | 4500.00 | 864000.00 |
| 49 | 2028-09 | 6840.00 | 2340.00 | 4500.00 | 859500.00 |
| 50 | 2028-10 | 6827.81 | 2327.81 | 4500.00 | 855000.00 |
| 51 | 2028-11 | 6815.63 | 2315.63 | 4500.00 | 850500.00 |
| 52 | 2028-12 | 6803.44 | 2303.44 | 4500.00 | 846000.00 |
| 53 | 2029-01 | 6791.25 | 2291.25 | 4500.00 | 841500.00 |
| 54 | 2029-02 | 6779.06 | 2279.06 | 4500.00 | 837000.00 |
| 55 | 2029-03 | 6766.88 | 2266.88 | 4500.00 | 832500.00 |
| 56 | 2029-04 | 6754.69 | 2254.69 | 4500.00 | 828000.00 |
| 57 | 2029-05 | 6742.50 | 2242.50 | 4500.00 | 823500.00 |
| 58 | 2029-06 | 6730.31 | 2230.31 | 4500.00 | 819000.00 |
| 59 | 2029-07 | 6718.13 | 2218.13 | 4500.00 | 814500.00 |
| 60 | 2029-08 | 6705.94 | 2205.94 | 4500.00 | 810000.00 |
| 61 | 2029-09 | 6693.75 | 2193.75 | 4500.00 | 805500.00 |
| 62 | 2029-10 | 6681.56 | 2181.56 | 4500.00 | 801000.00 |
| 63 | 2029-11 | 6669.38 | 2169.38 | 4500.00 | 796500.00 |
| 64 | 2029-12 | 6657.19 | 2157.19 | 4500.00 | 792000.00 |
| 65 | 2030-01 | 6645.00 | 2145.00 | 4500.00 | 787500.00 |
| 66 | 2030-02 | 6632.81 | 2132.81 | 4500.00 | 783000.00 |
| 67 | 2030-03 | 6620.63 | 2120.63 | 4500.00 | 778500.00 |
| 68 | 2030-04 | 6608.44 | 2108.44 | 4500.00 | 774000.00 |
| 69 | 2030-05 | 6596.25 | 2096.25 | 4500.00 | 769500.00 |
| 70 | 2030-06 | 6584.06 | 2084.06 | 4500.00 | 765000.00 |
| 71 | 2030-07 | 6571.88 | 2071.88 | 4500.00 | 760500.00 |
| 72 | 2030-08 | 6559.69 | 2059.69 | 4500.00 | 756000.00 |
| 73 | 2030-09 | 6547.50 | 2047.50 | 4500.00 | 751500.00 |
| 74 | 2030-10 | 6535.31 | 2035.31 | 4500.00 | 747000.00 |
| 75 | 2030-11 | 6523.13 | 2023.13 | 4500.00 | 742500.00 |
| 76 | 2030-12 | 6510.94 | 2010.94 | 4500.00 | 738000.00 |
| 77 | 2031-01 | 6498.75 | 1998.75 | 4500.00 | 733500.00 |
| 78 | 2031-02 | 6486.56 | 1986.56 | 4500.00 | 729000.00 |
| 79 | 2031-03 | 6474.38 | 1974.38 | 4500.00 | 724500.00 |
| 80 | 2031-04 | 6462.19 | 1962.19 | 4500.00 | 720000.00 |
| 81 | 2031-05 | 6450.00 | 1950.00 | 4500.00 | 715500.00 |
| 82 | 2031-06 | 6437.81 | 1937.81 | 4500.00 | 711000.00 |
| 83 | 2031-07 | 6425.63 | 1925.63 | 4500.00 | 706500.00 |
| 84 | 2031-08 | 6413.44 | 1913.44 | 4500.00 | 702000.00 |
| 85 | 2031-09 | 6401.25 | 1901.25 | 4500.00 | 697500.00 |
| 86 | 2031-10 | 6389.06 | 1889.06 | 4500.00 | 693000.00 |
| 87 | 2031-11 | 6376.88 | 1876.88 | 4500.00 | 688500.00 |
| 88 | 2031-12 | 6364.69 | 1864.69 | 4500.00 | 684000.00 |
| 89 | 2032-01 | 6352.50 | 1852.50 | 4500.00 | 679500.00 |
| 90 | 2032-02 | 6340.31 | 1840.31 | 4500.00 | 675000.00 |
| 91 | 2032-03 | 6328.13 | 1828.13 | 4500.00 | 670500.00 |
| 92 | 2032-04 | 6315.94 | 1815.94 | 4500.00 | 666000.00 |
| 93 | 2032-05 | 6303.75 | 1803.75 | 4500.00 | 661500.00 |
| 94 | 2032-06 | 6291.56 | 1791.56 | 4500.00 | 657000.00 |
| 95 | 2032-07 | 6279.38 | 1779.38 | 4500.00 | 652500.00 |
| 96 | 2032-08 | 6267.19 | 1767.19 | 4500.00 | 648000.00 |
| 97 | 2032-09 | 6255.00 | 1755.00 | 4500.00 | 643500.00 |
| 98 | 2032-10 | 6242.81 | 1742.81 | 4500.00 | 639000.00 |
| 99 | 2032-11 | 6230.63 | 1730.63 | 4500.00 | 634500.00 |
| 100 | 2032-12 | 6218.44 | 1718.44 | 4500.00 | 630000.00 |
| 101 | 2033-01 | 6206.25 | 1706.25 | 4500.00 | 625500.00 |
| 102 | 2033-02 | 6194.06 | 1694.06 | 4500.00 | 621000.00 |
| 103 | 2033-03 | 6181.88 | 1681.88 | 4500.00 | 616500.00 |
| 104 | 2033-04 | 6169.69 | 1669.69 | 4500.00 | 612000.00 |
| 105 | 2033-05 | 6157.50 | 1657.50 | 4500.00 | 607500.00 |
| 106 | 2033-06 | 6145.31 | 1645.31 | 4500.00 | 603000.00 |
| 107 | 2033-07 | 6133.13 | 1633.13 | 4500.00 | 598500.00 |
| 108 | 2033-08 | 6120.94 | 1620.94 | 4500.00 | 594000.00 |
| 109 | 2033-09 | 6108.75 | 1608.75 | 4500.00 | 589500.00 |
| 110 | 2033-10 | 6096.56 | 1596.56 | 4500.00 | 585000.00 |
| 111 | 2033-11 | 6084.38 | 1584.38 | 4500.00 | 580500.00 |
| 112 | 2033-12 | 6072.19 | 1572.19 | 4500.00 | 576000.00 |
| 113 | 2034-01 | 6060.00 | 1560.00 | 4500.00 | 571500.00 |
| 114 | 2034-02 | 6047.81 | 1547.81 | 4500.00 | 567000.00 |
| 115 | 2034-03 | 6035.63 | 1535.63 | 4500.00 | 562500.00 |
| 116 | 2034-04 | 6023.44 | 1523.44 | 4500.00 | 558000.00 |
| 117 | 2034-05 | 6011.25 | 1511.25 | 4500.00 | 553500.00 |
| 118 | 2034-06 | 5999.06 | 1499.06 | 4500.00 | 549000.00 |
| 119 | 2034-07 | 5986.88 | 1486.88 | 4500.00 | 544500.00 |
| 120 | 2034-08 | 5974.69 | 1474.69 | 4500.00 | 540000.00 |
| 121 | 2034-09 | 5962.50 | 1462.50 | 4500.00 | 535500.00 |
| 122 | 2034-10 | 5950.31 | 1450.31 | 4500.00 | 531000.00 |
| 123 | 2034-11 | 5938.13 | 1438.13 | 4500.00 | 526500.00 |
| 124 | 2034-12 | 5925.94 | 1425.94 | 4500.00 | 522000.00 |
| 125 | 2035-01 | 5913.75 | 1413.75 | 4500.00 | 517500.00 |
| 126 | 2035-02 | 5901.56 | 1401.56 | 4500.00 | 513000.00 |
| 127 | 2035-03 | 5889.38 | 1389.38 | 4500.00 | 508500.00 |
| 128 | 2035-04 | 5877.19 | 1377.19 | 4500.00 | 504000.00 |
| 129 | 2035-05 | 5865.00 | 1365.00 | 4500.00 | 499500.00 |
| 130 | 2035-06 | 5852.81 | 1352.81 | 4500.00 | 495000.00 |
| 131 | 2035-07 | 5840.63 | 1340.63 | 4500.00 | 490500.00 |
| 132 | 2035-08 | 5828.44 | 1328.44 | 4500.00 | 486000.00 |
| 133 | 2035-09 | 5816.25 | 1316.25 | 4500.00 | 481500.00 |
| 134 | 2035-10 | 5804.06 | 1304.06 | 4500.00 | 477000.00 |
| 135 | 2035-11 | 5791.88 | 1291.88 | 4500.00 | 472500.00 |
| 136 | 2035-12 | 5779.69 | 1279.69 | 4500.00 | 468000.00 |
| 137 | 2036-01 | 5767.50 | 1267.50 | 4500.00 | 463500.00 |
| 138 | 2036-02 | 5755.31 | 1255.31 | 4500.00 | 459000.00 |
| 139 | 2036-03 | 5743.13 | 1243.13 | 4500.00 | 454500.00 |
| 140 | 2036-04 | 5730.94 | 1230.94 | 4500.00 | 450000.00 |
| 141 | 2036-05 | 5718.75 | 1218.75 | 4500.00 | 445500.00 |
| 142 | 2036-06 | 5706.56 | 1206.56 | 4500.00 | 441000.00 |
| 143 | 2036-07 | 5694.38 | 1194.38 | 4500.00 | 436500.00 |
| 144 | 2036-08 | 5682.19 | 1182.19 | 4500.00 | 432000.00 |
| 145 | 2036-09 | 5670.00 | 1170.00 | 4500.00 | 427500.00 |
| 146 | 2036-10 | 5657.81 | 1157.81 | 4500.00 | 423000.00 |
| 147 | 2036-11 | 5645.63 | 1145.63 | 4500.00 | 418500.00 |
| 148 | 2036-12 | 5633.44 | 1133.44 | 4500.00 | 414000.00 |
| 149 | 2037-01 | 5621.25 | 1121.25 | 4500.00 | 409500.00 |
| 150 | 2037-02 | 5609.06 | 1109.06 | 4500.00 | 405000.00 |
| 151 | 2037-03 | 5596.88 | 1096.88 | 4500.00 | 400500.00 |
| 152 | 2037-04 | 5584.69 | 1084.69 | 4500.00 | 396000.00 |
| 153 | 2037-05 | 5572.50 | 1072.50 | 4500.00 | 391500.00 |
| 154 | 2037-06 | 5560.31 | 1060.31 | 4500.00 | 387000.00 |
| 155 | 2037-07 | 5548.13 | 1048.13 | 4500.00 | 382500.00 |
| 156 | 2037-08 | 5535.94 | 1035.94 | 4500.00 | 378000.00 |
| 157 | 2037-09 | 5523.75 | 1023.75 | 4500.00 | 373500.00 |
| 158 | 2037-10 | 5511.56 | 1011.56 | 4500.00 | 369000.00 |
| 159 | 2037-11 | 5499.38 | 999.38 | 4500.00 | 364500.00 |
| 160 | 2037-12 | 5487.19 | 987.19 | 4500.00 | 360000.00 |
| 161 | 2038-01 | 5475.00 | 975.00 | 4500.00 | 355500.00 |
| 162 | 2038-02 | 5462.81 | 962.81 | 4500.00 | 351000.00 |
| 163 | 2038-03 | 5450.63 | 950.63 | 4500.00 | 346500.00 |
| 164 | 2038-04 | 5438.44 | 938.44 | 4500.00 | 342000.00 |
| 165 | 2038-05 | 5426.25 | 926.25 | 4500.00 | 337500.00 |
| 166 | 2038-06 | 5414.06 | 914.06 | 4500.00 | 333000.00 |
| 167 | 2038-07 | 5401.88 | 901.88 | 4500.00 | 328500.00 |
| 168 | 2038-08 | 5389.69 | 889.69 | 4500.00 | 324000.00 |
| 169 | 2038-09 | 5377.50 | 877.50 | 4500.00 | 319500.00 |
| 170 | 2038-10 | 5365.31 | 865.31 | 4500.00 | 315000.00 |
| 171 | 2038-11 | 5353.13 | 853.13 | 4500.00 | 310500.00 |
| 172 | 2038-12 | 5340.94 | 840.94 | 4500.00 | 306000.00 |
| 173 | 2039-01 | 5328.75 | 828.75 | 4500.00 | 301500.00 |
| 174 | 2039-02 | 5316.56 | 816.56 | 4500.00 | 297000.00 |
| 175 | 2039-03 | 5304.38 | 804.38 | 4500.00 | 292500.00 |
| 176 | 2039-04 | 5292.19 | 792.19 | 4500.00 | 288000.00 |
| 177 | 2039-05 | 5280.00 | 780.00 | 4500.00 | 283500.00 |
| 178 | 2039-06 | 5267.81 | 767.81 | 4500.00 | 279000.00 |
| 179 | 2039-07 | 5255.63 | 755.63 | 4500.00 | 274500.00 |
| 180 | 2039-08 | 5243.44 | 743.44 | 4500.00 | 270000.00 |
| 181 | 2039-09 | 5231.25 | 731.25 | 4500.00 | 265500.00 |
| 182 | 2039-10 | 5219.06 | 719.06 | 4500.00 | 261000.00 |
| 183 | 2039-11 | 5206.88 | 706.88 | 4500.00 | 256500.00 |
| 184 | 2039-12 | 5194.69 | 694.69 | 4500.00 | 252000.00 |
| 185 | 2040-01 | 5182.50 | 682.50 | 4500.00 | 247500.00 |
| 186 | 2040-02 | 5170.31 | 670.31 | 4500.00 | 243000.00 |
| 187 | 2040-03 | 5158.13 | 658.13 | 4500.00 | 238500.00 |
| 188 | 2040-04 | 5145.94 | 645.94 | 4500.00 | 234000.00 |
| 189 | 2040-05 | 5133.75 | 633.75 | 4500.00 | 229500.00 |
| 190 | 2040-06 | 5121.56 | 621.56 | 4500.00 | 225000.00 |
| 191 | 2040-07 | 5109.38 | 609.38 | 4500.00 | 220500.00 |
| 192 | 2040-08 | 5097.19 | 597.19 | 4500.00 | 216000.00 |
| 193 | 2040-09 | 5085.00 | 585.00 | 4500.00 | 211500.00 |
| 194 | 2040-10 | 5072.81 | 572.81 | 4500.00 | 207000.00 |
| 195 | 2040-11 | 5060.63 | 560.63 | 4500.00 | 202500.00 |
| 196 | 2040-12 | 5048.44 | 548.44 | 4500.00 | 198000.00 |
| 197 | 2041-01 | 5036.25 | 536.25 | 4500.00 | 193500.00 |
| 198 | 2041-02 | 5024.06 | 524.06 | 4500.00 | 189000.00 |
| 199 | 2041-03 | 5011.88 | 511.88 | 4500.00 | 184500.00 |
| 200 | 2041-04 | 4999.69 | 499.69 | 4500.00 | 180000.00 |
| 201 | 2041-05 | 4987.50 | 487.50 | 4500.00 | 175500.00 |
| 202 | 2041-06 | 4975.31 | 475.31 | 4500.00 | 171000.00 |
| 203 | 2041-07 | 4963.13 | 463.13 | 4500.00 | 166500.00 |
| 204 | 2041-08 | 4950.94 | 450.94 | 4500.00 | 162000.00 |
| 205 | 2041-09 | 4938.75 | 438.75 | 4500.00 | 157500.00 |
| 206 | 2041-10 | 4926.56 | 426.56 | 4500.00 | 153000.00 |
| 207 | 2041-11 | 4914.38 | 414.38 | 4500.00 | 148500.00 |
| 208 | 2041-12 | 4902.19 | 402.19 | 4500.00 | 144000.00 |
| 209 | 2042-01 | 4890.00 | 390.00 | 4500.00 | 139500.00 |
| 210 | 2042-02 | 4877.81 | 377.81 | 4500.00 | 135000.00 |
| 211 | 2042-03 | 4865.63 | 365.63 | 4500.00 | 130500.00 |
| 212 | 2042-04 | 4853.44 | 353.44 | 4500.00 | 126000.00 |
| 213 | 2042-05 | 4841.25 | 341.25 | 4500.00 | 121500.00 |
| 214 | 2042-06 | 4829.06 | 329.06 | 4500.00 | 117000.00 |
| 215 | 2042-07 | 4816.88 | 316.88 | 4500.00 | 112500.00 |
| 216 | 2042-08 | 4804.69 | 304.69 | 4500.00 | 108000.00 |
| 217 | 2042-09 | 4792.50 | 292.50 | 4500.00 | 103500.00 |
| 218 | 2042-10 | 4780.31 | 280.31 | 4500.00 | 99000.00 |
| 219 | 2042-11 | 4768.13 | 268.13 | 4500.00 | 94500.00 |
| 220 | 2042-12 | 4755.94 | 255.94 | 4500.00 | 90000.00 |
| 221 | 2043-01 | 4743.75 | 243.75 | 4500.00 | 85500.00 |
| 222 | 2043-02 | 4731.56 | 231.56 | 4500.00 | 81000.00 |
| 223 | 2043-03 | 4719.38 | 219.38 | 4500.00 | 76500.00 |
| 224 | 2043-04 | 4707.19 | 207.19 | 4500.00 | 72000.00 |
| 225 | 2043-05 | 4695.00 | 195.00 | 4500.00 | 67500.00 |
| 226 | 2043-06 | 4682.81 | 182.81 | 4500.00 | 63000.00 |
| 227 | 2043-07 | 4670.63 | 170.63 | 4500.00 | 58500.00 |
| 228 | 2043-08 | 4658.44 | 158.44 | 4500.00 | 54000.00 |
| 229 | 2043-09 | 4646.25 | 146.25 | 4500.00 | 49500.00 |
| 230 | 2043-10 | 4634.06 | 134.06 | 4500.00 | 45000.00 |
| 231 | 2043-11 | 4621.88 | 121.88 | 4500.00 | 40500.00 |
| 232 | 2043-12 | 4609.69 | 109.69 | 4500.00 | 36000.00 |
| 233 | 2044-01 | 4597.50 | 97.50 | 4500.00 | 31500.00 |
| 234 | 2044-02 | 4585.31 | 85.31 | 4500.00 | 27000.00 |
| 235 | 2044-03 | 4573.13 | 73.13 | 4500.00 | 22500.00 |
| 236 | 2044-04 | 4560.94 | 60.94 | 4500.00 | 18000.00 |
| 237 | 2044-05 | 4548.75 | 48.75 | 4500.00 | 13500.00 |
| 238 | 2044-06 | 4536.56 | 36.56 | 4500.00 | 9000.00 |
| 239 | 2044-07 | 4524.38 | 24.38 | 4500.00 | 4500.00 |
| 240 | 2044-08 | 4512.19 | 12.19 | 4500.00 | 0.00 |