武汉贷款106.8万（商业贷款）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：106.8万
还款月数：20年
每月还款：6641.94元
利息总额：52.61万
本息合计：159.41万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 6641.94 | 3827.00 | 2814.94 | 1065185.06 |
| 2 | 2025-02 | 6641.94 | 3816.91 | 2825.03 | 1062360.03 |
| 3 | 2025-03 | 6641.94 | 3806.79 | 2835.15 | 1059524.88 |
| 4 | 2025-04 | 6641.94 | 3796.63 | 2845.31 | 1056679.57 |
| 5 | 2025-05 | 6641.94 | 3786.44 | 2855.51 | 1053824.06 |
| 6 | 2025-06 | 6641.94 | 3776.20 | 2865.74 | 1050958.32 |
| 7 | 2025-07 | 6641.94 | 3765.93 | 2876.01 | 1048082.32 |
| 8 | 2025-08 | 6641.94 | 3755.63 | 2886.31 | 1045196.00 |
| 9 | 2025-09 | 6641.94 | 3745.29 | 2896.66 | 1042299.35 |
| 10 | 2025-10 | 6641.94 | 3734.91 | 2907.04 | 1039392.31 |
| 11 | 2025-11 | 6641.94 | 3724.49 | 2917.45 | 1036474.86 |
| 12 | 2025-12 | 6641.94 | 3714.03 | 2927.91 | 1033546.95 |
| 13 | 2026-01 | 6641.94 | 3703.54 | 2938.40 | 1030608.55 |
| 14 | 2026-02 | 6641.94 | 3693.01 | 2948.93 | 1027659.63 |
| 15 | 2026-03 | 6641.94 | 3682.45 | 2959.49 | 1024700.13 |
| 16 | 2026-04 | 6641.94 | 3671.84 | 2970.10 | 1021730.03 |
| 17 | 2026-05 | 6641.94 | 3661.20 | 2980.74 | 1018749.29 |
| 18 | 2026-06 | 6641.94 | 3650.52 | 2991.42 | 1015757.87 |
| 19 | 2026-07 | 6641.94 | 3639.80 | 3002.14 | 1012755.72 |
| 20 | 2026-08 | 6641.94 | 3629.04 | 3012.90 | 1009742.82 |
| 21 | 2026-09 | 6641.94 | 3618.25 | 3023.70 | 1006719.13 |
| 22 | 2026-10 | 6641.94 | 3607.41 | 3034.53 | 1003684.60 |
| 23 | 2026-11 | 6641.94 | 3596.54 | 3045.41 | 1000639.19 |
| 24 | 2026-12 | 6641.94 | 3585.62 | 3056.32 | 997582.87 |
| 25 | 2027-01 | 6641.94 | 3574.67 | 3067.27 | 994515.60 |
| 26 | 2027-02 | 6641.94 | 3563.68 | 3078.26 | 991437.34 |
| 27 | 2027-03 | 6641.94 | 3552.65 | 3089.29 | 988348.05 |
| 28 | 2027-04 | 6641.94 | 3541.58 | 3100.36 | 985247.69 |
| 29 | 2027-05 | 6641.94 | 3530.47 | 3111.47 | 982136.22 |
| 30 | 2027-06 | 6641.94 | 3519.32 | 3122.62 | 979013.60 |
| 31 | 2027-07 | 6641.94 | 3508.13 | 3133.81 | 975879.79 |
| 32 | 2027-08 | 6641.94 | 3496.90 | 3145.04 | 972734.75 |
| 33 | 2027-09 | 6641.94 | 3485.63 | 3156.31 | 969578.44 |
| 34 | 2027-10 | 6641.94 | 3474.32 | 3167.62 | 966410.83 |
| 35 | 2027-11 | 6641.94 | 3462.97 | 3178.97 | 963231.86 |
| 36 | 2027-12 | 6641.94 | 3451.58 | 3190.36 | 960041.50 |
| 37 | 2028-01 | 6641.94 | 3440.15 | 3201.79 | 956839.70 |
| 38 | 2028-02 | 6641.94 | 3428.68 | 3213.27 | 953626.44 |
| 39 | 2028-03 | 6641.94 | 3417.16 | 3224.78 | 950401.66 |
| 40 | 2028-04 | 6641.94 | 3405.61 | 3236.34 | 947165.32 |
| 41 | 2028-05 | 6641.94 | 3394.01 | 3247.93 | 943917.39 |
| 42 | 2028-06 | 6641.94 | 3382.37 | 3259.57 | 940657.82 |
| 43 | 2028-07 | 6641.94 | 3370.69 | 3271.25 | 937386.57 |
| 44 | 2028-08 | 6641.94 | 3358.97 | 3282.97 | 934103.59 |
| 45 | 2028-09 | 6641.94 | 3347.20 | 3294.74 | 930808.86 |
| 46 | 2028-10 | 6641.94 | 3335.40 | 3306.54 | 927502.31 |
| 47 | 2028-11 | 6641.94 | 3323.55 | 3318.39 | 924183.92 |
| 48 | 2028-12 | 6641.94 | 3311.66 | 3330.28 | 920853.64 |
| 49 | 2029-01 | 6641.94 | 3299.73 | 3342.22 | 917511.42 |
| 50 | 2029-02 | 6641.94 | 3287.75 | 3354.19 | 914157.23 |
| 51 | 2029-03 | 6641.94 | 3275.73 | 3366.21 | 910791.02 |
| 52 | 2029-04 | 6641.94 | 3263.67 | 3378.27 | 907412.75 |
| 53 | 2029-05 | 6641.94 | 3251.56 | 3390.38 | 904022.37 |
| 54 | 2029-06 | 6641.94 | 3239.41 | 3402.53 | 900619.84 |
| 55 | 2029-07 | 6641.94 | 3227.22 | 3414.72 | 897205.12 |
| 56 | 2029-08 | 6641.94 | 3214.99 | 3426.96 | 893778.16 |
| 57 | 2029-09 | 6641.94 | 3202.71 | 3439.24 | 890338.93 |
| 58 | 2029-10 | 6641.94 | 3190.38 | 3451.56 | 886887.37 |
| 59 | 2029-11 | 6641.94 | 3178.01 | 3463.93 | 883423.44 |
| 60 | 2029-12 | 6641.94 | 3165.60 | 3476.34 | 879947.10 |
| 61 | 2030-01 | 6641.94 | 3153.14 | 3488.80 | 876458.30 |
| 62 | 2030-02 | 6641.94 | 3140.64 | 3501.30 | 872957.00 |
| 63 | 2030-03 | 6641.94 | 3128.10 | 3513.85 | 869443.15 |
| 64 | 2030-04 | 6641.94 | 3115.50 | 3526.44 | 865916.72 |
| 65 | 2030-05 | 6641.94 | 3102.87 | 3539.07 | 862377.64 |
| 66 | 2030-06 | 6641.94 | 3090.19 | 3551.75 | 858825.89 |
| 67 | 2030-07 | 6641.94 | 3077.46 | 3564.48 | 855261.41 |
| 68 | 2030-08 | 6641.94 | 3064.69 | 3577.25 | 851684.15 |
| 69 | 2030-09 | 6641.94 | 3051.87 | 3590.07 | 848094.08 |
| 70 | 2030-10 | 6641.94 | 3039.00 | 3602.94 | 844491.14 |
| 71 | 2030-11 | 6641.94 | 3026.09 | 3615.85 | 840875.29 |
| 72 | 2030-12 | 6641.94 | 3013.14 | 3628.81 | 837246.49 |
| 73 | 2031-01 | 6641.94 | 3000.13 | 3641.81 | 833604.68 |
| 74 | 2031-02 | 6641.94 | 2987.08 | 3654.86 | 829949.82 |
| 75 | 2031-03 | 6641.94 | 2973.99 | 3667.95 | 826281.87 |
| 76 | 2031-04 | 6641.94 | 2960.84 | 3681.10 | 822600.77 |
| 77 | 2031-05 | 6641.94 | 2947.65 | 3694.29 | 818906.48 |
| 78 | 2031-06 | 6641.94 | 2934.41 | 3707.53 | 815198.95 |
| 79 | 2031-07 | 6641.94 | 2921.13 | 3720.81 | 811478.14 |
| 80 | 2031-08 | 6641.94 | 2907.80 | 3734.14 | 807744.00 |
| 81 | 2031-09 | 6641.94 | 2894.42 | 3747.53 | 803996.47 |
| 82 | 2031-10 | 6641.94 | 2880.99 | 3760.95 | 800235.52 |
| 83 | 2031-11 | 6641.94 | 2867.51 | 3774.43 | 796461.09 |
| 84 | 2031-12 | 6641.94 | 2853.99 | 3787.96 | 792673.13 |
| 85 | 2032-01 | 6641.94 | 2840.41 | 3801.53 | 788871.60 |
| 86 | 2032-02 | 6641.94 | 2826.79 | 3815.15 | 785056.45 |
| 87 | 2032-03 | 6641.94 | 2813.12 | 3828.82 | 781227.63 |
| 88 | 2032-04 | 6641.94 | 2799.40 | 3842.54 | 777385.08 |
| 89 | 2032-05 | 6641.94 | 2785.63 | 3856.31 | 773528.77 |
| 90 | 2032-06 | 6641.94 | 2771.81 | 3870.13 | 769658.64 |
| 91 | 2032-07 | 6641.94 | 2757.94 | 3884.00 | 765774.65 |
| 92 | 2032-08 | 6641.94 | 2744.03 | 3897.92 | 761876.73 |
| 93 | 2032-09 | 6641.94 | 2730.06 | 3911.88 | 757964.85 |
| 94 | 2032-10 | 6641.94 | 2716.04 | 3925.90 | 754038.95 |
| 95 | 2032-11 | 6641.94 | 2701.97 | 3939.97 | 750098.98 |
| 96 | 2032-12 | 6641.94 | 2687.85 | 3954.09 | 746144.89 |
| 97 | 2033-01 | 6641.94 | 2673.69 | 3968.26 | 742176.63 |
| 98 | 2033-02 | 6641.94 | 2659.47 | 3982.48 | 738194.16 |
| 99 | 2033-03 | 6641.94 | 2645.20 | 3996.75 | 734197.41 |
| 100 | 2033-04 | 6641.94 | 2630.87 | 4011.07 | 730186.35 |
| 101 | 2033-05 | 6641.94 | 2616.50 | 4025.44 | 726160.91 |
| 102 | 2033-06 | 6641.94 | 2602.08 | 4039.86 | 722121.04 |
| 103 | 2033-07 | 6641.94 | 2587.60 | 4054.34 | 718066.70 |
| 104 | 2033-08 | 6641.94 | 2573.07 | 4068.87 | 713997.83 |
| 105 | 2033-09 | 6641.94 | 2558.49 | 4083.45 | 709914.38 |
| 106 | 2033-10 | 6641.94 | 2543.86 | 4098.08 | 705816.30 |
| 107 | 2033-11 | 6641.94 | 2529.18 | 4112.77 | 701703.53 |
| 108 | 2033-12 | 6641.94 | 2514.44 | 4127.50 | 697576.03 |
| 109 | 2034-01 | 6641.94 | 2499.65 | 4142.29 | 693433.74 |
| 110 | 2034-02 | 6641.94 | 2484.80 | 4157.14 | 689276.60 |
| 111 | 2034-03 | 6641.94 | 2469.91 | 4172.03 | 685104.56 |
| 112 | 2034-04 | 6641.94 | 2454.96 | 4186.98 | 680917.58 |
| 113 | 2034-05 | 6641.94 | 2439.95 | 4201.99 | 676715.59 |
| 114 | 2034-06 | 6641.94 | 2424.90 | 4217.04 | 672498.55 |
| 115 | 2034-07 | 6641.94 | 2409.79 | 4232.16 | 668266.40 |
| 116 | 2034-08 | 6641.94 | 2394.62 | 4247.32 | 664019.07 |
| 117 | 2034-09 | 6641.94 | 2379.40 | 4262.54 | 659756.53 |
| 118 | 2034-10 | 6641.94 | 2364.13 | 4277.81 | 655478.72 |
| 119 | 2034-11 | 6641.94 | 2348.80 | 4293.14 | 651185.58 |
| 120 | 2034-12 | 6641.94 | 2333.41 | 4308.53 | 646877.05 |
| 121 | 2035-01 | 6641.94 | 2317.98 | 4323.97 | 642553.09 |
| 122 | 2035-02 | 6641.94 | 2302.48 | 4339.46 | 638213.63 |
| 123 | 2035-03 | 6641.94 | 2286.93 | 4355.01 | 633858.62 |
| 124 | 2035-04 | 6641.94 | 2271.33 | 4370.61 | 629488.00 |
| 125 | 2035-05 | 6641.94 | 2255.67 | 4386.28 | 625101.73 |
| 126 | 2035-06 | 6641.94 | 2239.95 | 4401.99 | 620699.73 |
| 127 | 2035-07 | 6641.94 | 2224.17 | 4417.77 | 616281.97 |
| 128 | 2035-08 | 6641.94 | 2208.34 | 4433.60 | 611848.37 |
| 129 | 2035-09 | 6641.94 | 2192.46 | 4449.48 | 607398.88 |
| 130 | 2035-10 | 6641.94 | 2176.51 | 4465.43 | 602933.45 |
| 131 | 2035-11 | 6641.94 | 2160.51 | 4481.43 | 598452.02 |
| 132 | 2035-12 | 6641.94 | 2144.45 | 4497.49 | 593954.54 |
| 133 | 2036-01 | 6641.94 | 2128.34 | 4513.60 | 589440.93 |
| 134 | 2036-02 | 6641.94 | 2112.16 | 4529.78 | 584911.15 |
| 135 | 2036-03 | 6641.94 | 2095.93 | 4546.01 | 580365.14 |
| 136 | 2036-04 | 6641.94 | 2079.64 | 4562.30 | 575802.84 |
| 137 | 2036-05 | 6641.94 | 2063.29 | 4578.65 | 571224.20 |
| 138 | 2036-06 | 6641.94 | 2046.89 | 4595.05 | 566629.14 |
| 139 | 2036-07 | 6641.94 | 2030.42 | 4611.52 | 562017.62 |
| 140 | 2036-08 | 6641.94 | 2013.90 | 4628.05 | 557389.58 |
| 141 | 2036-09 | 6641.94 | 1997.31 | 4644.63 | 552744.95 |
| 142 | 2036-10 | 6641.94 | 1980.67 | 4661.27 | 548083.67 |
| 143 | 2036-11 | 6641.94 | 1963.97 | 4677.97 | 543405.70 |
| 144 | 2036-12 | 6641.94 | 1947.20 | 4694.74 | 538710.96 |
| 145 | 2037-01 | 6641.94 | 1930.38 | 4711.56 | 533999.40 |
| 146 | 2037-02 | 6641.94 | 1913.50 | 4728.44 | 529270.96 |
| 147 | 2037-03 | 6641.94 | 1896.55 | 4745.39 | 524525.57 |
| 148 | 2037-04 | 6641.94 | 1879.55 | 4762.39 | 519763.18 |
| 149 | 2037-05 | 6641.94 | 1862.48 | 4779.46 | 514983.72 |
| 150 | 2037-06 | 6641.94 | 1845.36 | 4796.58 | 510187.14 |
| 151 | 2037-07 | 6641.94 | 1828.17 | 4813.77 | 505373.37 |
| 152 | 2037-08 | 6641.94 | 1810.92 | 4831.02 | 500542.35 |
| 153 | 2037-09 | 6641.94 | 1793.61 | 4848.33 | 495694.02 |
| 154 | 2037-10 | 6641.94 | 1776.24 | 4865.70 | 490828.31 |
| 155 | 2037-11 | 6641.94 | 1758.80 | 4883.14 | 485945.17 |
| 156 | 2037-12 | 6641.94 | 1741.30 | 4900.64 | 481044.53 |
| 157 | 2038-01 | 6641.94 | 1723.74 | 4918.20 | 476126.34 |
| 158 | 2038-02 | 6641.94 | 1706.12 | 4935.82 | 471190.51 |
| 159 | 2038-03 | 6641.94 | 1688.43 | 4953.51 | 466237.00 |
| 160 | 2038-04 | 6641.94 | 1670.68 | 4971.26 | 461265.75 |
| 161 | 2038-05 | 6641.94 | 1652.87 | 4989.07 | 456276.67 |
| 162 | 2038-06 | 6641.94 | 1634.99 | 5006.95 | 451269.72 |
| 163 | 2038-07 | 6641.94 | 1617.05 | 5024.89 | 446244.83 |
| 164 | 2038-08 | 6641.94 | 1599.04 | 5042.90 | 441201.93 |
| 165 | 2038-09 | 6641.94 | 1580.97 | 5060.97 | 436140.97 |
| 166 | 2038-10 | 6641.94 | 1562.84 | 5079.10 | 431061.86 |
| 167 | 2038-11 | 6641.94 | 1544.64 | 5097.30 | 425964.56 |
| 168 | 2038-12 | 6641.94 | 1526.37 | 5115.57 | 420848.99 |
| 169 | 2039-01 | 6641.94 | 1508.04 | 5133.90 | 415715.09 |
| 170 | 2039-02 | 6641.94 | 1489.65 | 5152.30 | 410562.80 |
| 171 | 2039-03 | 6641.94 | 1471.18 | 5170.76 | 405392.04 |
| 172 | 2039-04 | 6641.94 | 1452.65 | 5189.29 | 400202.75 |
| 173 | 2039-05 | 6641.94 | 1434.06 | 5207.88 | 394994.87 |
| 174 | 2039-06 | 6641.94 | 1415.40 | 5226.54 | 389768.33 |
| 175 | 2039-07 | 6641.94 | 1396.67 | 5245.27 | 384523.05 |
| 176 | 2039-08 | 6641.94 | 1377.87 | 5264.07 | 379258.99 |
| 177 | 2039-09 | 6641.94 | 1359.01 | 5282.93 | 373976.06 |
| 178 | 2039-10 | 6641.94 | 1340.08 | 5301.86 | 368674.20 |
| 179 | 2039-11 | 6641.94 | 1321.08 | 5320.86 | 363353.34 |
| 180 | 2039-12 | 6641.94 | 1302.02 | 5339.93 | 358013.41 |
| 181 | 2040-01 | 6641.94 | 1282.88 | 5359.06 | 352654.35 |
| 182 | 2040-02 | 6641.94 | 1263.68 | 5378.26 | 347276.09 |
| 183 | 2040-03 | 6641.94 | 1244.41 | 5397.54 | 341878.55 |
| 184 | 2040-04 | 6641.94 | 1225.06 | 5416.88 | 336461.68 |
| 185 | 2040-05 | 6641.94 | 1205.65 | 5436.29 | 331025.39 |
| 186 | 2040-06 | 6641.94 | 1186.17 | 5455.77 | 325569.62 |
| 187 | 2040-07 | 6641.94 | 1166.62 | 5475.32 | 320094.31 |
| 188 | 2040-08 | 6641.94 | 1147.00 | 5494.94 | 314599.37 |
| 189 | 2040-09 | 6641.94 | 1127.31 | 5514.63 | 309084.74 |
| 190 | 2040-10 | 6641.94 | 1107.55 | 5534.39 | 303550.35 |
| 191 | 2040-11 | 6641.94 | 1087.72 | 5554.22 | 297996.13 |
| 192 | 2040-12 | 6641.94 | 1067.82 | 5574.12 | 292422.01 |
| 193 | 2041-01 | 6641.94 | 1047.85 | 5594.10 | 286827.92 |
| 194 | 2041-02 | 6641.94 | 1027.80 | 5614.14 | 281213.77 |
| 195 | 2041-03 | 6641.94 | 1007.68 | 5634.26 | 275579.52 |
| 196 | 2041-04 | 6641.94 | 987.49 | 5654.45 | 269925.07 |
| 197 | 2041-05 | 6641.94 | 967.23 | 5674.71 | 264250.36 |
| 198 | 2041-06 | 6641.94 | 946.90 | 5695.04 | 258555.31 |
| 199 | 2041-07 | 6641.94 | 926.49 | 5715.45 | 252839.86 |
| 200 | 2041-08 | 6641.94 | 906.01 | 5735.93 | 247103.93 |
| 201 | 2041-09 | 6641.94 | 885.46 | 5756.49 | 241347.44 |
| 202 | 2041-10 | 6641.94 | 864.83 | 5777.11 | 235570.33 |
| 203 | 2041-11 | 6641.94 | 844.13 | 5797.81 | 229772.52 |
| 204 | 2041-12 | 6641.94 | 823.35 | 5818.59 | 223953.93 |
| 205 | 2042-01 | 6641.94 | 802.50 | 5839.44 | 218114.49 |
| 206 | 2042-02 | 6641.94 | 781.58 | 5860.36 | 212254.12 |
| 207 | 2042-03 | 6641.94 | 760.58 | 5881.36 | 206372.76 |
| 208 | 2042-04 | 6641.94 | 739.50 | 5902.44 | 200470.32 |
| 209 | 2042-05 | 6641.94 | 718.35 | 5923.59 | 194546.73 |
| 210 | 2042-06 | 6641.94 | 697.13 | 5944.82 | 188601.91 |
| 211 | 2042-07 | 6641.94 | 675.82 | 5966.12 | 182635.80 |
| 212 | 2042-08 | 6641.94 | 654.44 | 5987.50 | 176648.30 |
| 213 | 2042-09 | 6641.94 | 632.99 | 6008.95 | 170639.35 |
| 214 | 2042-10 | 6641.94 | 611.46 | 6030.48 | 164608.86 |
| 215 | 2042-11 | 6641.94 | 589.85 | 6052.09 | 158556.77 |
| 216 | 2042-12 | 6641.94 | 568.16 | 6073.78 | 152482.99 |
| 217 | 2043-01 | 6641.94 | 546.40 | 6095.54 | 146387.45 |
| 218 | 2043-02 | 6641.94 | 524.56 | 6117.39 | 140270.06 |
| 219 | 2043-03 | 6641.94 | 502.63 | 6139.31 | 134130.75 |
| 220 | 2043-04 | 6641.94 | 480.64 | 6161.31 | 127969.45 |
| 221 | 2043-05 | 6641.94 | 458.56 | 6183.38 | 121786.06 |
| 222 | 2043-06 | 6641.94 | 436.40 | 6205.54 | 115580.52 |
| 223 | 2043-07 | 6641.94 | 414.16 | 6227.78 | 109352.74 |
| 224 | 2043-08 | 6641.94 | 391.85 | 6250.09 | 103102.65 |
| 225 | 2043-09 | 6641.94 | 369.45 | 6272.49 | 96830.16 |
| 226 | 2043-10 | 6641.94 | 346.97 | 6294.97 | 90535.19 |
| 227 | 2043-11 | 6641.94 | 324.42 | 6317.52 | 84217.67 |
| 228 | 2043-12 | 6641.94 | 301.78 | 6340.16 | 77877.51 |
| 229 | 2044-01 | 6641.94 | 279.06 | 6362.88 | 71514.63 |
| 230 | 2044-02 | 6641.94 | 256.26 | 6385.68 | 65128.95 |
| 231 | 2044-03 | 6641.94 | 233.38 | 6408.56 | 58720.38 |
| 232 | 2044-04 | 6641.94 | 210.41 | 6431.53 | 52288.86 |
| 233 | 2044-05 | 6641.94 | 187.37 | 6454.57 | 45834.28 |
| 234 | 2044-06 | 6641.94 | 164.24 | 6477.70 | 39356.58 |
| 235 | 2044-07 | 6641.94 | 141.03 | 6500.91 | 32855.67 |
| 236 | 2044-08 | 6641.94 | 117.73 | 6524.21 | 26331.46 |
| 237 | 2044-09 | 6641.94 | 94.35 | 6547.59 | 19783.87 |
| 238 | 2044-10 | 6641.94 | 70.89 | 6571.05 | 13212.82 |
| 239 | 2044-11 | 6641.94 | 47.35 | 6594.60 | 6618.23 |
| 240 | 2044-12 | 6641.94 | 23.72 | 6618.23 | 0.00 |
等额本金还款方式：
贷款总额：106.8万
还款月数：20年
首月还款：8277元
每月递减：15.95元
利息总额：46.12万
本息合计：152.92万
节省利息：64912.46元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 8277.00 | 3827.00 | 4450.00 | 1063550.00 |
| 2 | 2025-02 | 8261.05 | 3811.05 | 4450.00 | 1059100.00 |
| 3 | 2025-03 | 8245.11 | 3795.11 | 4450.00 | 1054650.00 |
| 4 | 2025-04 | 8229.16 | 3779.16 | 4450.00 | 1050200.00 |
| 5 | 2025-05 | 8213.22 | 3763.22 | 4450.00 | 1045750.00 |
| 6 | 2025-06 | 8197.27 | 3747.27 | 4450.00 | 1041300.00 |
| 7 | 2025-07 | 8181.32 | 3731.32 | 4450.00 | 1036850.00 |
| 8 | 2025-08 | 8165.38 | 3715.38 | 4450.00 | 1032400.00 |
| 9 | 2025-09 | 8149.43 | 3699.43 | 4450.00 | 1027950.00 |
| 10 | 2025-10 | 8133.49 | 3683.49 | 4450.00 | 1023500.00 |
| 11 | 2025-11 | 8117.54 | 3667.54 | 4450.00 | 1019050.00 |
| 12 | 2025-12 | 8101.60 | 3651.60 | 4450.00 | 1014600.00 |
| 13 | 2026-01 | 8085.65 | 3635.65 | 4450.00 | 1010150.00 |
| 14 | 2026-02 | 8069.70 | 3619.70 | 4450.00 | 1005700.00 |
| 15 | 2026-03 | 8053.76 | 3603.76 | 4450.00 | 1001250.00 |
| 16 | 2026-04 | 8037.81 | 3587.81 | 4450.00 | 996800.00 |
| 17 | 2026-05 | 8021.87 | 3571.87 | 4450.00 | 992350.00 |
| 18 | 2026-06 | 8005.92 | 3555.92 | 4450.00 | 987900.00 |
| 19 | 2026-07 | 7989.97 | 3539.97 | 4450.00 | 983450.00 |
| 20 | 2026-08 | 7974.03 | 3524.03 | 4450.00 | 979000.00 |
| 21 | 2026-09 | 7958.08 | 3508.08 | 4450.00 | 974550.00 |
| 22 | 2026-10 | 7942.14 | 3492.14 | 4450.00 | 970100.00 |
| 23 | 2026-11 | 7926.19 | 3476.19 | 4450.00 | 965650.00 |
| 24 | 2026-12 | 7910.25 | 3460.25 | 4450.00 | 961200.00 |
| 25 | 2027-01 | 7894.30 | 3444.30 | 4450.00 | 956750.00 |
| 26 | 2027-02 | 7878.35 | 3428.35 | 4450.00 | 952300.00 |
| 27 | 2027-03 | 7862.41 | 3412.41 | 4450.00 | 947850.00 |
| 28 | 2027-04 | 7846.46 | 3396.46 | 4450.00 | 943400.00 |
| 29 | 2027-05 | 7830.52 | 3380.52 | 4450.00 | 938950.00 |
| 30 | 2027-06 | 7814.57 | 3364.57 | 4450.00 | 934500.00 |
| 31 | 2027-07 | 7798.63 | 3348.62 | 4450.00 | 930050.00 |
| 32 | 2027-08 | 7782.68 | 3332.68 | 4450.00 | 925600.00 |
| 33 | 2027-09 | 7766.73 | 3316.73 | 4450.00 | 921150.00 |
| 34 | 2027-10 | 7750.79 | 3300.79 | 4450.00 | 916700.00 |
| 35 | 2027-11 | 7734.84 | 3284.84 | 4450.00 | 912250.00 |
| 36 | 2027-12 | 7718.90 | 3268.90 | 4450.00 | 907800.00 |
| 37 | 2028-01 | 7702.95 | 3252.95 | 4450.00 | 903350.00 |
| 38 | 2028-02 | 7687.00 | 3237.00 | 4450.00 | 898900.00 |
| 39 | 2028-03 | 7671.06 | 3221.06 | 4450.00 | 894450.00 |
| 40 | 2028-04 | 7655.11 | 3205.11 | 4450.00 | 890000.00 |
| 41 | 2028-05 | 7639.17 | 3189.17 | 4450.00 | 885550.00 |
| 42 | 2028-06 | 7623.22 | 3173.22 | 4450.00 | 881100.00 |
| 43 | 2028-07 | 7607.27 | 3157.27 | 4450.00 | 876650.00 |
| 44 | 2028-08 | 7591.33 | 3141.33 | 4450.00 | 872200.00 |
| 45 | 2028-09 | 7575.38 | 3125.38 | 4450.00 | 867750.00 |
| 46 | 2028-10 | 7559.44 | 3109.44 | 4450.00 | 863300.00 |
| 47 | 2028-11 | 7543.49 | 3093.49 | 4450.00 | 858850.00 |
| 48 | 2028-12 | 7527.55 | 3077.55 | 4450.00 | 854400.00 |
| 49 | 2029-01 | 7511.60 | 3061.60 | 4450.00 | 849950.00 |
| 50 | 2029-02 | 7495.65 | 3045.65 | 4450.00 | 845500.00 |
| 51 | 2029-03 | 7479.71 | 3029.71 | 4450.00 | 841050.00 |
| 52 | 2029-04 | 7463.76 | 3013.76 | 4450.00 | 836600.00 |
| 53 | 2029-05 | 7447.82 | 2997.82 | 4450.00 | 832150.00 |
| 54 | 2029-06 | 7431.87 | 2981.87 | 4450.00 | 827700.00 |
| 55 | 2029-07 | 7415.92 | 2965.92 | 4450.00 | 823250.00 |
| 56 | 2029-08 | 7399.98 | 2949.98 | 4450.00 | 818800.00 |
| 57 | 2029-09 | 7384.03 | 2934.03 | 4450.00 | 814350.00 |
| 58 | 2029-10 | 7368.09 | 2918.09 | 4450.00 | 809900.00 |
| 59 | 2029-11 | 7352.14 | 2902.14 | 4450.00 | 805450.00 |
| 60 | 2029-12 | 7336.20 | 2886.20 | 4450.00 | 801000.00 |
| 61 | 2030-01 | 7320.25 | 2870.25 | 4450.00 | 796550.00 |
| 62 | 2030-02 | 7304.30 | 2854.30 | 4450.00 | 792100.00 |
| 63 | 2030-03 | 7288.36 | 2838.36 | 4450.00 | 787650.00 |
| 64 | 2030-04 | 7272.41 | 2822.41 | 4450.00 | 783200.00 |
| 65 | 2030-05 | 7256.47 | 2806.47 | 4450.00 | 778750.00 |
| 66 | 2030-06 | 7240.52 | 2790.52 | 4450.00 | 774300.00 |
| 67 | 2030-07 | 7224.57 | 2774.57 | 4450.00 | 769850.00 |
| 68 | 2030-08 | 7208.63 | 2758.63 | 4450.00 | 765400.00 |
| 69 | 2030-09 | 7192.68 | 2742.68 | 4450.00 | 760950.00 |
| 70 | 2030-10 | 7176.74 | 2726.74 | 4450.00 | 756500.00 |
| 71 | 2030-11 | 7160.79 | 2710.79 | 4450.00 | 752050.00 |
| 72 | 2030-12 | 7144.85 | 2694.85 | 4450.00 | 747600.00 |
| 73 | 2031-01 | 7128.90 | 2678.90 | 4450.00 | 743150.00 |
| 74 | 2031-02 | 7112.95 | 2662.95 | 4450.00 | 738700.00 |
| 75 | 2031-03 | 7097.01 | 2647.01 | 4450.00 | 734250.00 |
| 76 | 2031-04 | 7081.06 | 2631.06 | 4450.00 | 729800.00 |
| 77 | 2031-05 | 7065.12 | 2615.12 | 4450.00 | 725350.00 |
| 78 | 2031-06 | 7049.17 | 2599.17 | 4450.00 | 720900.00 |
| 79 | 2031-07 | 7033.23 | 2583.22 | 4450.00 | 716450.00 |
| 80 | 2031-08 | 7017.28 | 2567.28 | 4450.00 | 712000.00 |
| 81 | 2031-09 | 7001.33 | 2551.33 | 4450.00 | 707550.00 |
| 82 | 2031-10 | 6985.39 | 2535.39 | 4450.00 | 703100.00 |
| 83 | 2031-11 | 6969.44 | 2519.44 | 4450.00 | 698650.00 |
| 84 | 2031-12 | 6953.50 | 2503.50 | 4450.00 | 694200.00 |
| 85 | 2032-01 | 6937.55 | 2487.55 | 4450.00 | 689750.00 |
| 86 | 2032-02 | 6921.60 | 2471.60 | 4450.00 | 685300.00 |
| 87 | 2032-03 | 6905.66 | 2455.66 | 4450.00 | 680850.00 |
| 88 | 2032-04 | 6889.71 | 2439.71 | 4450.00 | 676400.00 |
| 89 | 2032-05 | 6873.77 | 2423.77 | 4450.00 | 671950.00 |
| 90 | 2032-06 | 6857.82 | 2407.82 | 4450.00 | 667500.00 |
| 91 | 2032-07 | 6841.88 | 2391.87 | 4450.00 | 663050.00 |
| 92 | 2032-08 | 6825.93 | 2375.93 | 4450.00 | 658600.00 |
| 93 | 2032-09 | 6809.98 | 2359.98 | 4450.00 | 654150.00 |
| 94 | 2032-10 | 6794.04 | 2344.04 | 4450.00 | 649700.00 |
| 95 | 2032-11 | 6778.09 | 2328.09 | 4450.00 | 645250.00 |
| 96 | 2032-12 | 6762.15 | 2312.15 | 4450.00 | 640800.00 |
| 97 | 2033-01 | 6746.20 | 2296.20 | 4450.00 | 636350.00 |
| 98 | 2033-02 | 6730.25 | 2280.25 | 4450.00 | 631900.00 |
| 99 | 2033-03 | 6714.31 | 2264.31 | 4450.00 | 627450.00 |
| 100 | 2033-04 | 6698.36 | 2248.36 | 4450.00 | 623000.00 |
| 101 | 2033-05 | 6682.42 | 2232.42 | 4450.00 | 618550.00 |
| 102 | 2033-06 | 6666.47 | 2216.47 | 4450.00 | 614100.00 |
| 103 | 2033-07 | 6650.52 | 2200.52 | 4450.00 | 609650.00 |
| 104 | 2033-08 | 6634.58 | 2184.58 | 4450.00 | 605200.00 |
| 105 | 2033-09 | 6618.63 | 2168.63 | 4450.00 | 600750.00 |
| 106 | 2033-10 | 6602.69 | 2152.69 | 4450.00 | 596300.00 |
| 107 | 2033-11 | 6586.74 | 2136.74 | 4450.00 | 591850.00 |
| 108 | 2033-12 | 6570.80 | 2120.80 | 4450.00 | 587400.00 |
| 109 | 2034-01 | 6554.85 | 2104.85 | 4450.00 | 582950.00 |
| 110 | 2034-02 | 6538.90 | 2088.90 | 4450.00 | 578500.00 |
| 111 | 2034-03 | 6522.96 | 2072.96 | 4450.00 | 574050.00 |
| 112 | 2034-04 | 6507.01 | 2057.01 | 4450.00 | 569600.00 |
| 113 | 2034-05 | 6491.07 | 2041.07 | 4450.00 | 565150.00 |
| 114 | 2034-06 | 6475.12 | 2025.12 | 4450.00 | 560700.00 |
| 115 | 2034-07 | 6459.17 | 2009.17 | 4450.00 | 556250.00 |
| 116 | 2034-08 | 6443.23 | 1993.23 | 4450.00 | 551800.00 |
| 117 | 2034-09 | 6427.28 | 1977.28 | 4450.00 | 547350.00 |
| 118 | 2034-10 | 6411.34 | 1961.34 | 4450.00 | 542900.00 |
| 119 | 2034-11 | 6395.39 | 1945.39 | 4450.00 | 538450.00 |
| 120 | 2034-12 | 6379.45 | 1929.45 | 4450.00 | 534000.00 |
| 121 | 2035-01 | 6363.50 | 1913.50 | 4450.00 | 529550.00 |
| 122 | 2035-02 | 6347.55 | 1897.55 | 4450.00 | 525100.00 |
| 123 | 2035-03 | 6331.61 | 1881.61 | 4450.00 | 520650.00 |
| 124 | 2035-04 | 6315.66 | 1865.66 | 4450.00 | 516200.00 |
| 125 | 2035-05 | 6299.72 | 1849.72 | 4450.00 | 511750.00 |
| 126 | 2035-06 | 6283.77 | 1833.77 | 4450.00 | 507300.00 |
| 127 | 2035-07 | 6267.82 | 1817.82 | 4450.00 | 502850.00 |
| 128 | 2035-08 | 6251.88 | 1801.88 | 4450.00 | 498400.00 |
| 129 | 2035-09 | 6235.93 | 1785.93 | 4450.00 | 493950.00 |
| 130 | 2035-10 | 6219.99 | 1769.99 | 4450.00 | 489500.00 |
| 131 | 2035-11 | 6204.04 | 1754.04 | 4450.00 | 485050.00 |
| 132 | 2035-12 | 6188.10 | 1738.10 | 4450.00 | 480600.00 |
| 133 | 2036-01 | 6172.15 | 1722.15 | 4450.00 | 476150.00 |
| 134 | 2036-02 | 6156.20 | 1706.20 | 4450.00 | 471700.00 |
| 135 | 2036-03 | 6140.26 | 1690.26 | 4450.00 | 467250.00 |
| 136 | 2036-04 | 6124.31 | 1674.31 | 4450.00 | 462800.00 |
| 137 | 2036-05 | 6108.37 | 1658.37 | 4450.00 | 458350.00 |
| 138 | 2036-06 | 6092.42 | 1642.42 | 4450.00 | 453900.00 |
| 139 | 2036-07 | 6076.48 | 1626.47 | 4450.00 | 449450.00 |
| 140 | 2036-08 | 6060.53 | 1610.53 | 4450.00 | 445000.00 |
| 141 | 2036-09 | 6044.58 | 1594.58 | 4450.00 | 440550.00 |
| 142 | 2036-10 | 6028.64 | 1578.64 | 4450.00 | 436100.00 |
| 143 | 2036-11 | 6012.69 | 1562.69 | 4450.00 | 431650.00 |
| 144 | 2036-12 | 5996.75 | 1546.75 | 4450.00 | 427200.00 |
| 145 | 2037-01 | 5980.80 | 1530.80 | 4450.00 | 422750.00 |
| 146 | 2037-02 | 5964.85 | 1514.85 | 4450.00 | 418300.00 |
| 147 | 2037-03 | 5948.91 | 1498.91 | 4450.00 | 413850.00 |
| 148 | 2037-04 | 5932.96 | 1482.96 | 4450.00 | 409400.00 |
| 149 | 2037-05 | 5917.02 | 1467.02 | 4450.00 | 404950.00 |
| 150 | 2037-06 | 5901.07 | 1451.07 | 4450.00 | 400500.00 |
| 151 | 2037-07 | 5885.13 | 1435.12 | 4450.00 | 396050.00 |
| 152 | 2037-08 | 5869.18 | 1419.18 | 4450.00 | 391600.00 |
| 153 | 2037-09 | 5853.23 | 1403.23 | 4450.00 | 387150.00 |
| 154 | 2037-10 | 5837.29 | 1387.29 | 4450.00 | 382700.00 |
| 155 | 2037-11 | 5821.34 | 1371.34 | 4450.00 | 378250.00 |
| 156 | 2037-12 | 5805.40 | 1355.40 | 4450.00 | 373800.00 |
| 157 | 2038-01 | 5789.45 | 1339.45 | 4450.00 | 369350.00 |
| 158 | 2038-02 | 5773.50 | 1323.50 | 4450.00 | 364900.00 |
| 159 | 2038-03 | 5757.56 | 1307.56 | 4450.00 | 360450.00 |
| 160 | 2038-04 | 5741.61 | 1291.61 | 4450.00 | 356000.00 |
| 161 | 2038-05 | 5725.67 | 1275.67 | 4450.00 | 351550.00 |
| 162 | 2038-06 | 5709.72 | 1259.72 | 4450.00 | 347100.00 |
| 163 | 2038-07 | 5693.77 | 1243.77 | 4450.00 | 342650.00 |
| 164 | 2038-08 | 5677.83 | 1227.83 | 4450.00 | 338200.00 |
| 165 | 2038-09 | 5661.88 | 1211.88 | 4450.00 | 333750.00 |
| 166 | 2038-10 | 5645.94 | 1195.94 | 4450.00 | 329300.00 |
| 167 | 2038-11 | 5629.99 | 1179.99 | 4450.00 | 324850.00 |
| 168 | 2038-12 | 5614.05 | 1164.05 | 4450.00 | 320400.00 |
| 169 | 2039-01 | 5598.10 | 1148.10 | 4450.00 | 315950.00 |
| 170 | 2039-02 | 5582.15 | 1132.15 | 4450.00 | 311500.00 |
| 171 | 2039-03 | 5566.21 | 1116.21 | 4450.00 | 307050.00 |
| 172 | 2039-04 | 5550.26 | 1100.26 | 4450.00 | 302600.00 |
| 173 | 2039-05 | 5534.32 | 1084.32 | 4450.00 | 298150.00 |
| 174 | 2039-06 | 5518.37 | 1068.37 | 4450.00 | 293700.00 |
| 175 | 2039-07 | 5502.43 | 1052.42 | 4450.00 | 289250.00 |
| 176 | 2039-08 | 5486.48 | 1036.48 | 4450.00 | 284800.00 |
| 177 | 2039-09 | 5470.53 | 1020.53 | 4450.00 | 280350.00 |
| 178 | 2039-10 | 5454.59 | 1004.59 | 4450.00 | 275900.00 |
| 179 | 2039-11 | 5438.64 | 988.64 | 4450.00 | 271450.00 |
| 180 | 2039-12 | 5422.70 | 972.70 | 4450.00 | 267000.00 |
| 181 | 2040-01 | 5406.75 | 956.75 | 4450.00 | 262550.00 |
| 182 | 2040-02 | 5390.80 | 940.80 | 4450.00 | 258100.00 |
| 183 | 2040-03 | 5374.86 | 924.86 | 4450.00 | 253650.00 |
| 184 | 2040-04 | 5358.91 | 908.91 | 4450.00 | 249200.00 |
| 185 | 2040-05 | 5342.97 | 892.97 | 4450.00 | 244750.00 |
| 186 | 2040-06 | 5327.02 | 877.02 | 4450.00 | 240300.00 |
| 187 | 2040-07 | 5311.07 | 861.07 | 4450.00 | 235850.00 |
| 188 | 2040-08 | 5295.13 | 845.13 | 4450.00 | 231400.00 |
| 189 | 2040-09 | 5279.18 | 829.18 | 4450.00 | 226950.00 |
| 190 | 2040-10 | 5263.24 | 813.24 | 4450.00 | 222500.00 |
| 191 | 2040-11 | 5247.29 | 797.29 | 4450.00 | 218050.00 |
| 192 | 2040-12 | 5231.35 | 781.35 | 4450.00 | 213600.00 |
| 193 | 2041-01 | 5215.40 | 765.40 | 4450.00 | 209150.00 |
| 194 | 2041-02 | 5199.45 | 749.45 | 4450.00 | 204700.00 |
| 195 | 2041-03 | 5183.51 | 733.51 | 4450.00 | 200250.00 |
| 196 | 2041-04 | 5167.56 | 717.56 | 4450.00 | 195800.00 |
| 197 | 2041-05 | 5151.62 | 701.62 | 4450.00 | 191350.00 |
| 198 | 2041-06 | 5135.67 | 685.67 | 4450.00 | 186900.00 |
| 199 | 2041-07 | 5119.73 | 669.72 | 4450.00 | 182450.00 |
| 200 | 2041-08 | 5103.78 | 653.78 | 4450.00 | 178000.00 |
| 201 | 2041-09 | 5087.83 | 637.83 | 4450.00 | 173550.00 |
| 202 | 2041-10 | 5071.89 | 621.89 | 4450.00 | 169100.00 |
| 203 | 2041-11 | 5055.94 | 605.94 | 4450.00 | 164650.00 |
| 204 | 2041-12 | 5040.00 | 590.00 | 4450.00 | 160200.00 |
| 205 | 2042-01 | 5024.05 | 574.05 | 4450.00 | 155750.00 |
| 206 | 2042-02 | 5008.10 | 558.10 | 4450.00 | 151300.00 |
| 207 | 2042-03 | 4992.16 | 542.16 | 4450.00 | 146850.00 |
| 208 | 2042-04 | 4976.21 | 526.21 | 4450.00 | 142400.00 |
| 209 | 2042-05 | 4960.27 | 510.27 | 4450.00 | 137950.00 |
| 210 | 2042-06 | 4944.32 | 494.32 | 4450.00 | 133500.00 |
| 211 | 2042-07 | 4928.38 | 478.37 | 4450.00 | 129050.00 |
| 212 | 2042-08 | 4912.43 | 462.43 | 4450.00 | 124600.00 |
| 213 | 2042-09 | 4896.48 | 446.48 | 4450.00 | 120150.00 |
| 214 | 2042-10 | 4880.54 | 430.54 | 4450.00 | 115700.00 |
| 215 | 2042-11 | 4864.59 | 414.59 | 4450.00 | 111250.00 |
| 216 | 2042-12 | 4848.65 | 398.65 | 4450.00 | 106800.00 |
| 217 | 2043-01 | 4832.70 | 382.70 | 4450.00 | 102350.00 |
| 218 | 2043-02 | 4816.75 | 366.75 | 4450.00 | 97900.00 |
| 219 | 2043-03 | 4800.81 | 350.81 | 4450.00 | 93450.00 |
| 220 | 2043-04 | 4784.86 | 334.86 | 4450.00 | 89000.00 |
| 221 | 2043-05 | 4768.92 | 318.92 | 4450.00 | 84550.00 |
| 222 | 2043-06 | 4752.97 | 302.97 | 4450.00 | 80100.00 |
| 223 | 2043-07 | 4737.02 | 287.02 | 4450.00 | 75650.00 |
| 224 | 2043-08 | 4721.08 | 271.08 | 4450.00 | 71200.00 |
| 225 | 2043-09 | 4705.13 | 255.13 | 4450.00 | 66750.00 |
| 226 | 2043-10 | 4689.19 | 239.19 | 4450.00 | 62300.00 |
| 227 | 2043-11 | 4673.24 | 223.24 | 4450.00 | 57850.00 |
| 228 | 2043-12 | 4657.30 | 207.30 | 4450.00 | 53400.00 |
| 229 | 2044-01 | 4641.35 | 191.35 | 4450.00 | 48950.00 |
| 230 | 2044-02 | 4625.40 | 175.40 | 4450.00 | 44500.00 |
| 231 | 2044-03 | 4609.46 | 159.46 | 4450.00 | 40050.00 |
| 232 | 2044-04 | 4593.51 | 143.51 | 4450.00 | 35600.00 |
| 233 | 2044-05 | 4577.57 | 127.57 | 4450.00 | 31150.00 |
| 234 | 2044-06 | 4561.62 | 111.62 | 4450.00 | 26700.00 |
| 235 | 2044-07 | 4545.68 | 95.67 | 4450.00 | 22250.00 |
| 236 | 2044-08 | 4529.73 | 79.73 | 4450.00 | 17800.00 |
| 237 | 2044-09 | 4513.78 | 63.78 | 4450.00 | 13350.00 |
| 238 | 2044-10 | 4497.84 | 47.84 | 4450.00 | 8900.00 |
| 239 | 2044-11 | 4481.89 | 31.89 | 4450.00 | 4450.00 |
| 240 | 2044-12 | 4465.95 | 15.95 | 4450.00 | 0.00 |