上海贷款130万（公积金贷款）房贷，还款19年11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：130万
还款月数：19年11个月
每月还款：7134.63元
利息总额：40.52万
本息合计：170.52万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 7134.63 | 3087.50 | 4047.13 | 1295952.87 |
| 2 | 2025-03 | 7134.63 | 3077.89 | 4056.75 | 1291896.12 |
| 3 | 2025-04 | 7134.63 | 3068.25 | 4066.38 | 1287829.74 |
| 4 | 2025-05 | 7134.63 | 3058.60 | 4076.04 | 1283753.70 |
| 5 | 2025-06 | 7134.63 | 3048.92 | 4085.72 | 1279667.98 |
| 6 | 2025-07 | 7134.63 | 3039.21 | 4095.42 | 1275572.56 |
| 7 | 2025-08 | 7134.63 | 3029.48 | 4105.15 | 1271467.41 |
| 8 | 2025-09 | 7134.63 | 3019.74 | 4114.90 | 1267352.51 |
| 9 | 2025-10 | 7134.63 | 3009.96 | 4124.67 | 1263227.84 |
| 10 | 2025-11 | 7134.63 | 3000.17 | 4134.47 | 1259093.37 |
| 11 | 2025-12 | 7134.63 | 2990.35 | 4144.29 | 1254949.09 |
| 12 | 2026-01 | 7134.63 | 2980.50 | 4154.13 | 1250794.96 |
| 13 | 2026-02 | 7134.63 | 2970.64 | 4164.00 | 1246630.96 |
| 14 | 2026-03 | 7134.63 | 2960.75 | 4173.89 | 1242457.08 |
| 15 | 2026-04 | 7134.63 | 2950.84 | 4183.80 | 1238273.28 |
| 16 | 2026-05 | 7134.63 | 2940.90 | 4193.73 | 1234079.54 |
| 17 | 2026-06 | 7134.63 | 2930.94 | 4203.69 | 1229875.85 |
| 18 | 2026-07 | 7134.63 | 2920.96 | 4213.68 | 1225662.17 |
| 19 | 2026-08 | 7134.63 | 2910.95 | 4223.69 | 1221438.49 |
| 20 | 2026-09 | 7134.63 | 2900.92 | 4233.72 | 1217204.77 |
| 21 | 2026-10 | 7134.63 | 2890.86 | 4243.77 | 1212961.00 |
| 22 | 2026-11 | 7134.63 | 2880.78 | 4253.85 | 1208707.14 |
| 23 | 2026-12 | 7134.63 | 2870.68 | 4263.95 | 1204443.19 |
| 24 | 2027-01 | 7134.63 | 2860.55 | 4274.08 | 1200169.11 |
| 25 | 2027-02 | 7134.63 | 2850.40 | 4284.23 | 1195884.88 |
| 26 | 2027-03 | 7134.63 | 2840.23 | 4294.41 | 1191590.47 |
| 27 | 2027-04 | 7134.63 | 2830.03 | 4304.61 | 1187285.86 |
| 28 | 2027-05 | 7134.63 | 2819.80 | 4314.83 | 1182971.03 |
| 29 | 2027-06 | 7134.63 | 2809.56 | 4325.08 | 1178645.96 |
| 30 | 2027-07 | 7134.63 | 2799.28 | 4335.35 | 1174310.61 |
| 31 | 2027-08 | 7134.63 | 2788.99 | 4345.65 | 1169964.96 |
| 32 | 2027-09 | 7134.63 | 2778.67 | 4355.97 | 1165608.99 |
| 33 | 2027-10 | 7134.63 | 2768.32 | 4366.31 | 1161242.68 |
| 34 | 2027-11 | 7134.63 | 2757.95 | 4376.68 | 1156866.00 |
| 35 | 2027-12 | 7134.63 | 2747.56 | 4387.08 | 1152478.92 |
| 36 | 2028-01 | 7134.63 | 2737.14 | 4397.50 | 1148081.43 |
| 37 | 2028-02 | 7134.63 | 2726.69 | 4407.94 | 1143673.49 |
| 38 | 2028-03 | 7134.63 | 2716.22 | 4418.41 | 1139255.08 |
| 39 | 2028-04 | 7134.63 | 2705.73 | 4428.90 | 1134826.17 |
| 40 | 2028-05 | 7134.63 | 2695.21 | 4439.42 | 1130386.75 |
| 41 | 2028-06 | 7134.63 | 2684.67 | 4449.97 | 1125936.79 |
| 42 | 2028-07 | 7134.63 | 2674.10 | 4460.53 | 1121476.25 |
| 43 | 2028-08 | 7134.63 | 2663.51 | 4471.13 | 1117005.13 |
| 44 | 2028-09 | 7134.63 | 2652.89 | 4481.75 | 1112523.38 |
| 45 | 2028-10 | 7134.63 | 2642.24 | 4492.39 | 1108030.99 |
| 46 | 2028-11 | 7134.63 | 2631.57 | 4503.06 | 1103527.93 |
| 47 | 2028-12 | 7134.63 | 2620.88 | 4513.75 | 1099014.17 |
| 48 | 2029-01 | 7134.63 | 2610.16 | 4524.48 | 1094489.70 |
| 49 | 2029-02 | 7134.63 | 2599.41 | 4535.22 | 1089954.48 |
| 50 | 2029-03 | 7134.63 | 2588.64 | 4545.99 | 1085408.49 |
| 51 | 2029-04 | 7134.63 | 2577.85 | 4556.79 | 1080851.70 |
| 52 | 2029-05 | 7134.63 | 2567.02 | 4567.61 | 1076284.09 |
| 53 | 2029-06 | 7134.63 | 2556.17 | 4578.46 | 1071705.63 |
| 54 | 2029-07 | 7134.63 | 2545.30 | 4589.33 | 1067116.30 |
| 55 | 2029-08 | 7134.63 | 2534.40 | 4600.23 | 1062516.06 |
| 56 | 2029-09 | 7134.63 | 2523.48 | 4611.16 | 1057904.90 |
| 57 | 2029-10 | 7134.63 | 2512.52 | 4622.11 | 1053282.80 |
| 58 | 2029-11 | 7134.63 | 2501.55 | 4633.09 | 1048649.71 |
| 59 | 2029-12 | 7134.63 | 2490.54 | 4644.09 | 1044005.62 |
| 60 | 2030-01 | 7134.63 | 2479.51 | 4655.12 | 1039350.50 |
| 61 | 2030-02 | 7134.63 | 2468.46 | 4666.18 | 1034684.32 |
| 62 | 2030-03 | 7134.63 | 2457.38 | 4677.26 | 1030007.06 |
| 63 | 2030-04 | 7134.63 | 2446.27 | 4688.37 | 1025318.70 |
| 64 | 2030-05 | 7134.63 | 2435.13 | 4699.50 | 1020619.19 |
| 65 | 2030-06 | 7134.63 | 2423.97 | 4710.66 | 1015908.53 |
| 66 | 2030-07 | 7134.63 | 2412.78 | 4721.85 | 1011186.68 |
| 67 | 2030-08 | 7134.63 | 2401.57 | 4733.07 | 1006453.61 |
| 68 | 2030-09 | 7134.63 | 2390.33 | 4744.31 | 1001709.31 |
| 69 | 2030-10 | 7134.63 | 2379.06 | 4755.57 | 996953.73 |
| 70 | 2030-11 | 7134.63 | 2367.77 | 4766.87 | 992186.87 |
| 71 | 2030-12 | 7134.63 | 2356.44 | 4778.19 | 987408.68 |
| 72 | 2031-01 | 7134.63 | 2345.10 | 4789.54 | 982619.14 |
| 73 | 2031-02 | 7134.63 | 2333.72 | 4800.91 | 977818.22 |
| 74 | 2031-03 | 7134.63 | 2322.32 | 4812.32 | 973005.91 |
| 75 | 2031-04 | 7134.63 | 2310.89 | 4823.74 | 968182.16 |
| 76 | 2031-05 | 7134.63 | 2299.43 | 4835.20 | 963346.96 |
| 77 | 2031-06 | 7134.63 | 2287.95 | 4846.68 | 958500.28 |
| 78 | 2031-07 | 7134.63 | 2276.44 | 4858.20 | 953642.08 |
| 79 | 2031-08 | 7134.63 | 2264.90 | 4869.73 | 948772.35 |
| 80 | 2031-09 | 7134.63 | 2253.33 | 4881.30 | 943891.05 |
| 81 | 2031-10 | 7134.63 | 2241.74 | 4892.89 | 938998.16 |
| 82 | 2031-11 | 7134.63 | 2230.12 | 4904.51 | 934093.64 |
| 83 | 2031-12 | 7134.63 | 2218.47 | 4916.16 | 929177.48 |
| 84 | 2032-01 | 7134.63 | 2206.80 | 4927.84 | 924249.65 |
| 85 | 2032-02 | 7134.63 | 2195.09 | 4939.54 | 919310.11 |
| 86 | 2032-03 | 7134.63 | 2183.36 | 4951.27 | 914358.83 |
| 87 | 2032-04 | 7134.63 | 2171.60 | 4963.03 | 909395.80 |
| 88 | 2032-05 | 7134.63 | 2159.82 | 4974.82 | 904420.98 |
| 89 | 2032-06 | 7134.63 | 2148.00 | 4986.63 | 899434.35 |
| 90 | 2032-07 | 7134.63 | 2136.16 | 4998.48 | 894435.87 |
| 91 | 2032-08 | 7134.63 | 2124.29 | 5010.35 | 889425.52 |
| 92 | 2032-09 | 7134.63 | 2112.39 | 5022.25 | 884403.28 |
| 93 | 2032-10 | 7134.63 | 2100.46 | 5034.18 | 879369.10 |
| 94 | 2032-11 | 7134.63 | 2088.50 | 5046.13 | 874322.97 |
| 95 | 2032-12 | 7134.63 | 2076.52 | 5058.12 | 869264.85 |
| 96 | 2033-01 | 7134.63 | 2064.50 | 5070.13 | 864194.72 |
| 97 | 2033-02 | 7134.63 | 2052.46 | 5082.17 | 859112.55 |
| 98 | 2033-03 | 7134.63 | 2040.39 | 5094.24 | 854018.31 |
| 99 | 2033-04 | 7134.63 | 2028.29 | 5106.34 | 848911.97 |
| 100 | 2033-05 | 7134.63 | 2016.17 | 5118.47 | 843793.50 |
| 101 | 2033-06 | 7134.63 | 2004.01 | 5130.62 | 838662.88 |
| 102 | 2033-07 | 7134.63 | 1991.82 | 5142.81 | 833520.07 |
| 103 | 2033-08 | 7134.63 | 1979.61 | 5155.02 | 828365.04 |
| 104 | 2033-09 | 7134.63 | 1967.37 | 5167.27 | 823197.78 |
| 105 | 2033-10 | 7134.63 | 1955.09 | 5179.54 | 818018.24 |
| 106 | 2033-11 | 7134.63 | 1942.79 | 5191.84 | 812826.40 |
| 107 | 2033-12 | 7134.63 | 1930.46 | 5204.17 | 807622.23 |
| 108 | 2034-01 | 7134.63 | 1918.10 | 5216.53 | 802405.70 |
| 109 | 2034-02 | 7134.63 | 1905.71 | 5228.92 | 797176.78 |
| 110 | 2034-03 | 7134.63 | 1893.29 | 5241.34 | 791935.44 |
| 111 | 2034-04 | 7134.63 | 1880.85 | 5253.79 | 786681.65 |
| 112 | 2034-05 | 7134.63 | 1868.37 | 5266.26 | 781415.38 |
| 113 | 2034-06 | 7134.63 | 1855.86 | 5278.77 | 776136.61 |
| 114 | 2034-07 | 7134.63 | 1843.32 | 5291.31 | 770845.30 |
| 115 | 2034-08 | 7134.63 | 1830.76 | 5303.88 | 765541.43 |
| 116 | 2034-09 | 7134.63 | 1818.16 | 5316.47 | 760224.95 |
| 117 | 2034-10 | 7134.63 | 1805.53 | 5329.10 | 754895.85 |
| 118 | 2034-11 | 7134.63 | 1792.88 | 5341.76 | 749554.10 |
| 119 | 2034-12 | 7134.63 | 1780.19 | 5354.44 | 744199.66 |
| 120 | 2035-01 | 7134.63 | 1767.47 | 5367.16 | 738832.50 |
| 121 | 2035-02 | 7134.63 | 1754.73 | 5379.91 | 733452.59 |
| 122 | 2035-03 | 7134.63 | 1741.95 | 5392.68 | 728059.91 |
| 123 | 2035-04 | 7134.63 | 1729.14 | 5405.49 | 722654.42 |
| 124 | 2035-05 | 7134.63 | 1716.30 | 5418.33 | 717236.09 |
| 125 | 2035-06 | 7134.63 | 1703.44 | 5431.20 | 711804.89 |
| 126 | 2035-07 | 7134.63 | 1690.54 | 5444.10 | 706360.79 |
| 127 | 2035-08 | 7134.63 | 1677.61 | 5457.03 | 700903.76 |
| 128 | 2035-09 | 7134.63 | 1664.65 | 5469.99 | 695433.78 |
| 129 | 2035-10 | 7134.63 | 1651.66 | 5482.98 | 689950.80 |
| 130 | 2035-11 | 7134.63 | 1638.63 | 5496.00 | 684454.80 |
| 131 | 2035-12 | 7134.63 | 1625.58 | 5509.05 | 678945.74 |
| 132 | 2036-01 | 7134.63 | 1612.50 | 5522.14 | 673423.61 |
| 133 | 2036-02 | 7134.63 | 1599.38 | 5535.25 | 667888.35 |
| 134 | 2036-03 | 7134.63 | 1586.23 | 5548.40 | 662339.95 |
| 135 | 2036-04 | 7134.63 | 1573.06 | 5561.58 | 656778.38 |
| 136 | 2036-05 | 7134.63 | 1559.85 | 5574.79 | 651203.59 |
| 137 | 2036-06 | 7134.63 | 1546.61 | 5588.03 | 645615.57 |
| 138 | 2036-07 | 7134.63 | 1533.34 | 5601.30 | 640014.27 |
| 139 | 2036-08 | 7134.63 | 1520.03 | 5614.60 | 634399.67 |
| 140 | 2036-09 | 7134.63 | 1506.70 | 5627.93 | 628771.74 |
| 141 | 2036-10 | 7134.63 | 1493.33 | 5641.30 | 623130.44 |
| 142 | 2036-11 | 7134.63 | 1479.93 | 5654.70 | 617475.74 |
| 143 | 2036-12 | 7134.63 | 1466.50 | 5668.13 | 611807.61 |
| 144 | 2037-01 | 7134.63 | 1453.04 | 5681.59 | 606126.02 |
| 145 | 2037-02 | 7134.63 | 1439.55 | 5695.08 | 600430.93 |
| 146 | 2037-03 | 7134.63 | 1426.02 | 5708.61 | 594722.32 |
| 147 | 2037-04 | 7134.63 | 1412.47 | 5722.17 | 589000.16 |
| 148 | 2037-05 | 7134.63 | 1398.88 | 5735.76 | 583264.40 |
| 149 | 2037-06 | 7134.63 | 1385.25 | 5749.38 | 577515.02 |
| 150 | 2037-07 | 7134.63 | 1371.60 | 5763.04 | 571751.98 |
| 151 | 2037-08 | 7134.63 | 1357.91 | 5776.72 | 565975.26 |
| 152 | 2037-09 | 7134.63 | 1344.19 | 5790.44 | 560184.82 |
| 153 | 2037-10 | 7134.63 | 1330.44 | 5804.19 | 554380.62 |
| 154 | 2037-11 | 7134.63 | 1316.65 | 5817.98 | 548562.64 |
| 155 | 2037-12 | 7134.63 | 1302.84 | 5831.80 | 542730.84 |
| 156 | 2038-01 | 7134.63 | 1288.99 | 5845.65 | 536885.20 |
| 157 | 2038-02 | 7134.63 | 1275.10 | 5859.53 | 531025.66 |
| 158 | 2038-03 | 7134.63 | 1261.19 | 5873.45 | 525152.22 |
| 159 | 2038-04 | 7134.63 | 1247.24 | 5887.40 | 519264.82 |
| 160 | 2038-05 | 7134.63 | 1233.25 | 5901.38 | 513363.44 |
| 161 | 2038-06 | 7134.63 | 1219.24 | 5915.40 | 507448.04 |
| 162 | 2038-07 | 7134.63 | 1205.19 | 5929.44 | 501518.60 |
| 163 | 2038-08 | 7134.63 | 1191.11 | 5943.53 | 495575.07 |
| 164 | 2038-09 | 7134.63 | 1176.99 | 5957.64 | 489617.43 |
| 165 | 2038-10 | 7134.63 | 1162.84 | 5971.79 | 483645.64 |
| 166 | 2038-11 | 7134.63 | 1148.66 | 5985.98 | 477659.66 |
| 167 | 2038-12 | 7134.63 | 1134.44 | 6000.19 | 471659.47 |
| 168 | 2039-01 | 7134.63 | 1120.19 | 6014.44 | 465645.03 |
| 169 | 2039-02 | 7134.63 | 1105.91 | 6028.73 | 459616.30 |
| 170 | 2039-03 | 7134.63 | 1091.59 | 6043.04 | 453573.26 |
| 171 | 2039-04 | 7134.63 | 1077.24 | 6057.40 | 447515.86 |
| 172 | 2039-05 | 7134.63 | 1062.85 | 6071.78 | 441444.08 |
| 173 | 2039-06 | 7134.63 | 1048.43 | 6086.20 | 435357.87 |
| 174 | 2039-07 | 7134.63 | 1033.97 | 6100.66 | 429257.21 |
| 175 | 2039-08 | 7134.63 | 1019.49 | 6115.15 | 423142.07 |
| 176 | 2039-09 | 7134.63 | 1004.96 | 6129.67 | 417012.39 |
| 177 | 2039-10 | 7134.63 | 990.40 | 6144.23 | 410868.16 |
| 178 | 2039-11 | 7134.63 | 975.81 | 6158.82 | 404709.34 |
| 179 | 2039-12 | 7134.63 | 961.18 | 6173.45 | 398535.89 |
| 180 | 2040-01 | 7134.63 | 946.52 | 6188.11 | 392347.78 |
| 181 | 2040-02 | 7134.63 | 931.83 | 6202.81 | 386144.98 |
| 182 | 2040-03 | 7134.63 | 917.09 | 6217.54 | 379927.44 |
| 183 | 2040-04 | 7134.63 | 902.33 | 6232.31 | 373695.13 |
| 184 | 2040-05 | 7134.63 | 887.53 | 6247.11 | 367448.02 |
| 185 | 2040-06 | 7134.63 | 872.69 | 6261.94 | 361186.08 |
| 186 | 2040-07 | 7134.63 | 857.82 | 6276.82 | 354909.26 |
| 187 | 2040-08 | 7134.63 | 842.91 | 6291.72 | 348617.54 |
| 188 | 2040-09 | 7134.63 | 827.97 | 6306.67 | 342310.87 |
| 189 | 2040-10 | 7134.63 | 812.99 | 6321.65 | 335989.22 |
| 190 | 2040-11 | 7134.63 | 797.97 | 6336.66 | 329652.56 |
| 191 | 2040-12 | 7134.63 | 782.92 | 6351.71 | 323300.86 |
| 192 | 2041-01 | 7134.63 | 767.84 | 6366.79 | 316934.06 |
| 193 | 2041-02 | 7134.63 | 752.72 | 6381.92 | 310552.15 |
| 194 | 2041-03 | 7134.63 | 737.56 | 6397.07 | 304155.07 |
| 195 | 2041-04 | 7134.63 | 722.37 | 6412.27 | 297742.81 |
| 196 | 2041-05 | 7134.63 | 707.14 | 6427.49 | 291315.31 |
| 197 | 2041-06 | 7134.63 | 691.87 | 6442.76 | 284872.55 |
| 198 | 2041-07 | 7134.63 | 676.57 | 6458.06 | 278414.49 |
| 199 | 2041-08 | 7134.63 | 661.23 | 6473.40 | 271941.09 |
| 200 | 2041-09 | 7134.63 | 645.86 | 6488.77 | 265452.32 |
| 201 | 2041-10 | 7134.63 | 630.45 | 6504.18 | 258948.14 |
| 202 | 2041-11 | 7134.63 | 615.00 | 6519.63 | 252428.50 |
| 203 | 2041-12 | 7134.63 | 599.52 | 6535.12 | 245893.39 |
| 204 | 2042-01 | 7134.63 | 584.00 | 6550.64 | 239342.75 |
| 205 | 2042-02 | 7134.63 | 568.44 | 6566.19 | 232776.56 |
| 206 | 2042-03 | 7134.63 | 552.84 | 6581.79 | 226194.77 |
| 207 | 2042-04 | 7134.63 | 537.21 | 6597.42 | 219597.35 |
| 208 | 2042-05 | 7134.63 | 521.54 | 6613.09 | 212984.26 |
| 209 | 2042-06 | 7134.63 | 505.84 | 6628.80 | 206355.46 |
| 210 | 2042-07 | 7134.63 | 490.09 | 6644.54 | 199710.92 |
| 211 | 2042-08 | 7134.63 | 474.31 | 6660.32 | 193050.60 |
| 212 | 2042-09 | 7134.63 | 458.50 | 6676.14 | 186374.46 |
| 213 | 2042-10 | 7134.63 | 442.64 | 6691.99 | 179682.47 |
| 214 | 2042-11 | 7134.63 | 426.75 | 6707.89 | 172974.58 |
| 215 | 2042-12 | 7134.63 | 410.81 | 6723.82 | 166250.76 |
| 216 | 2043-01 | 7134.63 | 394.85 | 6739.79 | 159510.97 |
| 217 | 2043-02 | 7134.63 | 378.84 | 6755.80 | 152755.18 |
| 218 | 2043-03 | 7134.63 | 362.79 | 6771.84 | 145983.34 |
| 219 | 2043-04 | 7134.63 | 346.71 | 6787.92 | 139195.41 |
| 220 | 2043-05 | 7134.63 | 330.59 | 6804.04 | 132391.37 |
| 221 | 2043-06 | 7134.63 | 314.43 | 6820.20 | 125571.17 |
| 222 | 2043-07 | 7134.63 | 298.23 | 6836.40 | 118734.76 |
| 223 | 2043-08 | 7134.63 | 282.00 | 6852.64 | 111882.12 |
| 224 | 2043-09 | 7134.63 | 265.72 | 6868.91 | 105013.21 |
| 225 | 2043-10 | 7134.63 | 249.41 | 6885.23 | 98127.98 |
| 226 | 2043-11 | 7134.63 | 233.05 | 6901.58 | 91226.40 |
| 227 | 2043-12 | 7134.63 | 216.66 | 6917.97 | 84308.43 |
| 228 | 2044-01 | 7134.63 | 200.23 | 6934.40 | 77374.03 |
| 229 | 2044-02 | 7134.63 | 183.76 | 6950.87 | 70423.16 |
| 230 | 2044-03 | 7134.63 | 167.26 | 6967.38 | 63455.78 |
| 231 | 2044-04 | 7134.63 | 150.71 | 6983.93 | 56471.86 |
| 232 | 2044-05 | 7134.63 | 134.12 | 7000.51 | 49471.34 |
| 233 | 2044-06 | 7134.63 | 117.49 | 7017.14 | 42454.20 |
| 234 | 2044-07 | 7134.63 | 100.83 | 7033.80 | 35420.40 |
| 235 | 2044-08 | 7134.63 | 84.12 | 7050.51 | 28369.89 |
| 236 | 2044-09 | 7134.63 | 67.38 | 7067.26 | 21302.63 |
| 237 | 2044-10 | 7134.63 | 50.59 | 7084.04 | 14218.59 |
| 238 | 2044-11 | 7134.63 | 33.77 | 7100.86 | 7117.73 |
| 239 | 2044-12 | 7134.63 | 16.90 | 7117.73 | 0.00 |
等额本金还款方式：
贷款总额：130万
还款月数：19年11个月
首月还款：8526.83元
每月递减：12.92元
利息总额：37.05万
本息合计：167.05万
节省利息：34677.45元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 8526.83 | 3087.50 | 5439.33 | 1294560.67 |
| 2 | 2025-03 | 8513.91 | 3074.58 | 5439.33 | 1289121.34 |
| 3 | 2025-04 | 8500.99 | 3061.66 | 5439.33 | 1283682.01 |
| 4 | 2025-05 | 8488.08 | 3048.74 | 5439.33 | 1278242.68 |
| 5 | 2025-06 | 8475.16 | 3035.83 | 5439.33 | 1272803.35 |
| 6 | 2025-07 | 8462.24 | 3022.91 | 5439.33 | 1267364.02 |
| 7 | 2025-08 | 8449.32 | 3009.99 | 5439.33 | 1261924.69 |
| 8 | 2025-09 | 8436.40 | 2997.07 | 5439.33 | 1256485.36 |
| 9 | 2025-10 | 8423.48 | 2984.15 | 5439.33 | 1251046.03 |
| 10 | 2025-11 | 8410.56 | 2971.23 | 5439.33 | 1245606.69 |
| 11 | 2025-12 | 8397.65 | 2958.32 | 5439.33 | 1240167.36 |
| 12 | 2026-01 | 8384.73 | 2945.40 | 5439.33 | 1234728.03 |
| 13 | 2026-02 | 8371.81 | 2932.48 | 5439.33 | 1229288.70 |
| 14 | 2026-03 | 8358.89 | 2919.56 | 5439.33 | 1223849.37 |
| 15 | 2026-04 | 8345.97 | 2906.64 | 5439.33 | 1218410.04 |
| 16 | 2026-05 | 8333.05 | 2893.72 | 5439.33 | 1212970.71 |
| 17 | 2026-06 | 8320.14 | 2880.81 | 5439.33 | 1207531.38 |
| 18 | 2026-07 | 8307.22 | 2867.89 | 5439.33 | 1202092.05 |
| 19 | 2026-08 | 8294.30 | 2854.97 | 5439.33 | 1196652.72 |
| 20 | 2026-09 | 8281.38 | 2842.05 | 5439.33 | 1191213.39 |
| 21 | 2026-10 | 8268.46 | 2829.13 | 5439.33 | 1185774.06 |
| 22 | 2026-11 | 8255.54 | 2816.21 | 5439.33 | 1180334.73 |
| 23 | 2026-12 | 8242.63 | 2803.29 | 5439.33 | 1174895.40 |
| 24 | 2027-01 | 8229.71 | 2790.38 | 5439.33 | 1169456.07 |
| 25 | 2027-02 | 8216.79 | 2777.46 | 5439.33 | 1164016.74 |
| 26 | 2027-03 | 8203.87 | 2764.54 | 5439.33 | 1158577.41 |
| 27 | 2027-04 | 8190.95 | 2751.62 | 5439.33 | 1153138.08 |
| 28 | 2027-05 | 8178.03 | 2738.70 | 5439.33 | 1147698.74 |
| 29 | 2027-06 | 8165.12 | 2725.78 | 5439.33 | 1142259.41 |
| 30 | 2027-07 | 8152.20 | 2712.87 | 5439.33 | 1136820.08 |
| 31 | 2027-08 | 8139.28 | 2699.95 | 5439.33 | 1131380.75 |
| 32 | 2027-09 | 8126.36 | 2687.03 | 5439.33 | 1125941.42 |
| 33 | 2027-10 | 8113.44 | 2674.11 | 5439.33 | 1120502.09 |
| 34 | 2027-11 | 8100.52 | 2661.19 | 5439.33 | 1115062.76 |
| 35 | 2027-12 | 8087.60 | 2648.27 | 5439.33 | 1109623.43 |
| 36 | 2028-01 | 8074.69 | 2635.36 | 5439.33 | 1104184.10 |
| 37 | 2028-02 | 8061.77 | 2622.44 | 5439.33 | 1098744.77 |
| 38 | 2028-03 | 8048.85 | 2609.52 | 5439.33 | 1093305.44 |
| 39 | 2028-04 | 8035.93 | 2596.60 | 5439.33 | 1087866.11 |
| 40 | 2028-05 | 8023.01 | 2583.68 | 5439.33 | 1082426.78 |
| 41 | 2028-06 | 8010.09 | 2570.76 | 5439.33 | 1076987.45 |
| 42 | 2028-07 | 7997.18 | 2557.85 | 5439.33 | 1071548.12 |
| 43 | 2028-08 | 7984.26 | 2544.93 | 5439.33 | 1066108.79 |
| 44 | 2028-09 | 7971.34 | 2532.01 | 5439.33 | 1060669.46 |
| 45 | 2028-10 | 7958.42 | 2519.09 | 5439.33 | 1055230.13 |
| 46 | 2028-11 | 7945.50 | 2506.17 | 5439.33 | 1049790.79 |
| 47 | 2028-12 | 7932.58 | 2493.25 | 5439.33 | 1044351.46 |
| 48 | 2029-01 | 7919.67 | 2480.33 | 5439.33 | 1038912.13 |
| 49 | 2029-02 | 7906.75 | 2467.42 | 5439.33 | 1033472.80 |
| 50 | 2029-03 | 7893.83 | 2454.50 | 5439.33 | 1028033.47 |
| 51 | 2029-04 | 7880.91 | 2441.58 | 5439.33 | 1022594.14 |
| 52 | 2029-05 | 7867.99 | 2428.66 | 5439.33 | 1017154.81 |
| 53 | 2029-06 | 7855.07 | 2415.74 | 5439.33 | 1011715.48 |
| 54 | 2029-07 | 7842.15 | 2402.82 | 5439.33 | 1006276.15 |
| 55 | 2029-08 | 7829.24 | 2389.91 | 5439.33 | 1000836.82 |
| 56 | 2029-09 | 7816.32 | 2376.99 | 5439.33 | 995397.49 |
| 57 | 2029-10 | 7803.40 | 2364.07 | 5439.33 | 989958.16 |
| 58 | 2029-11 | 7790.48 | 2351.15 | 5439.33 | 984518.83 |
| 59 | 2029-12 | 7777.56 | 2338.23 | 5439.33 | 979079.50 |
| 60 | 2030-01 | 7764.64 | 2325.31 | 5439.33 | 973640.17 |
| 61 | 2030-02 | 7751.73 | 2312.40 | 5439.33 | 968200.84 |
| 62 | 2030-03 | 7738.81 | 2299.48 | 5439.33 | 962761.51 |
| 63 | 2030-04 | 7725.89 | 2286.56 | 5439.33 | 957322.18 |
| 64 | 2030-05 | 7712.97 | 2273.64 | 5439.33 | 951882.85 |
| 65 | 2030-06 | 7700.05 | 2260.72 | 5439.33 | 946443.51 |
| 66 | 2030-07 | 7687.13 | 2247.80 | 5439.33 | 941004.18 |
| 67 | 2030-08 | 7674.22 | 2234.88 | 5439.33 | 935564.85 |
| 68 | 2030-09 | 7661.30 | 2221.97 | 5439.33 | 930125.52 |
| 69 | 2030-10 | 7648.38 | 2209.05 | 5439.33 | 924686.19 |
| 70 | 2030-11 | 7635.46 | 2196.13 | 5439.33 | 919246.86 |
| 71 | 2030-12 | 7622.54 | 2183.21 | 5439.33 | 913807.53 |
| 72 | 2031-01 | 7609.62 | 2170.29 | 5439.33 | 908368.20 |
| 73 | 2031-02 | 7596.71 | 2157.37 | 5439.33 | 902928.87 |
| 74 | 2031-03 | 7583.79 | 2144.46 | 5439.33 | 897489.54 |
| 75 | 2031-04 | 7570.87 | 2131.54 | 5439.33 | 892050.21 |
| 76 | 2031-05 | 7557.95 | 2118.62 | 5439.33 | 886610.88 |
| 77 | 2031-06 | 7545.03 | 2105.70 | 5439.33 | 881171.55 |
| 78 | 2031-07 | 7532.11 | 2092.78 | 5439.33 | 875732.22 |
| 79 | 2031-08 | 7519.19 | 2079.86 | 5439.33 | 870292.89 |
| 80 | 2031-09 | 7506.28 | 2066.95 | 5439.33 | 864853.56 |
| 81 | 2031-10 | 7493.36 | 2054.03 | 5439.33 | 859414.23 |
| 82 | 2031-11 | 7480.44 | 2041.11 | 5439.33 | 853974.90 |
| 83 | 2031-12 | 7467.52 | 2028.19 | 5439.33 | 848535.56 |
| 84 | 2032-01 | 7454.60 | 2015.27 | 5439.33 | 843096.23 |
| 85 | 2032-02 | 7441.68 | 2002.35 | 5439.33 | 837656.90 |
| 86 | 2032-03 | 7428.77 | 1989.44 | 5439.33 | 832217.57 |
| 87 | 2032-04 | 7415.85 | 1976.52 | 5439.33 | 826778.24 |
| 88 | 2032-05 | 7402.93 | 1963.60 | 5439.33 | 821338.91 |
| 89 | 2032-06 | 7390.01 | 1950.68 | 5439.33 | 815899.58 |
| 90 | 2032-07 | 7377.09 | 1937.76 | 5439.33 | 810460.25 |
| 91 | 2032-08 | 7364.17 | 1924.84 | 5439.33 | 805020.92 |
| 92 | 2032-09 | 7351.26 | 1911.92 | 5439.33 | 799581.59 |
| 93 | 2032-10 | 7338.34 | 1899.01 | 5439.33 | 794142.26 |
| 94 | 2032-11 | 7325.42 | 1886.09 | 5439.33 | 788702.93 |
| 95 | 2032-12 | 7312.50 | 1873.17 | 5439.33 | 783263.60 |
| 96 | 2033-01 | 7299.58 | 1860.25 | 5439.33 | 777824.27 |
| 97 | 2033-02 | 7286.66 | 1847.33 | 5439.33 | 772384.94 |
| 98 | 2033-03 | 7273.74 | 1834.41 | 5439.33 | 766945.61 |
| 99 | 2033-04 | 7260.83 | 1821.50 | 5439.33 | 761506.28 |
| 100 | 2033-05 | 7247.91 | 1808.58 | 5439.33 | 756066.95 |
| 101 | 2033-06 | 7234.99 | 1795.66 | 5439.33 | 750627.62 |
| 102 | 2033-07 | 7222.07 | 1782.74 | 5439.33 | 745188.28 |
| 103 | 2033-08 | 7209.15 | 1769.82 | 5439.33 | 739748.95 |
| 104 | 2033-09 | 7196.23 | 1756.90 | 5439.33 | 734309.62 |
| 105 | 2033-10 | 7183.32 | 1743.99 | 5439.33 | 728870.29 |
| 106 | 2033-11 | 7170.40 | 1731.07 | 5439.33 | 723430.96 |
| 107 | 2033-12 | 7157.48 | 1718.15 | 5439.33 | 717991.63 |
| 108 | 2034-01 | 7144.56 | 1705.23 | 5439.33 | 712552.30 |
| 109 | 2034-02 | 7131.64 | 1692.31 | 5439.33 | 707112.97 |
| 110 | 2034-03 | 7118.72 | 1679.39 | 5439.33 | 701673.64 |
| 111 | 2034-04 | 7105.81 | 1666.47 | 5439.33 | 696234.31 |
| 112 | 2034-05 | 7092.89 | 1653.56 | 5439.33 | 690794.98 |
| 113 | 2034-06 | 7079.97 | 1640.64 | 5439.33 | 685355.65 |
| 114 | 2034-07 | 7067.05 | 1627.72 | 5439.33 | 679916.32 |
| 115 | 2034-08 | 7054.13 | 1614.80 | 5439.33 | 674476.99 |
| 116 | 2034-09 | 7041.21 | 1601.88 | 5439.33 | 669037.66 |
| 117 | 2034-10 | 7028.29 | 1588.96 | 5439.33 | 663598.33 |
| 118 | 2034-11 | 7015.38 | 1576.05 | 5439.33 | 658159.00 |
| 119 | 2034-12 | 7002.46 | 1563.13 | 5439.33 | 652719.67 |
| 120 | 2035-01 | 6989.54 | 1550.21 | 5439.33 | 647280.33 |
| 121 | 2035-02 | 6976.62 | 1537.29 | 5439.33 | 641841.00 |
| 122 | 2035-03 | 6963.70 | 1524.37 | 5439.33 | 636401.67 |
| 123 | 2035-04 | 6950.78 | 1511.45 | 5439.33 | 630962.34 |
| 124 | 2035-05 | 6937.87 | 1498.54 | 5439.33 | 625523.01 |
| 125 | 2035-06 | 6924.95 | 1485.62 | 5439.33 | 620083.68 |
| 126 | 2035-07 | 6912.03 | 1472.70 | 5439.33 | 614644.35 |
| 127 | 2035-08 | 6899.11 | 1459.78 | 5439.33 | 609205.02 |
| 128 | 2035-09 | 6886.19 | 1446.86 | 5439.33 | 603765.69 |
| 129 | 2035-10 | 6873.27 | 1433.94 | 5439.33 | 598326.36 |
| 130 | 2035-11 | 6860.36 | 1421.03 | 5439.33 | 592887.03 |
| 131 | 2035-12 | 6847.44 | 1408.11 | 5439.33 | 587447.70 |
| 132 | 2036-01 | 6834.52 | 1395.19 | 5439.33 | 582008.37 |
| 133 | 2036-02 | 6821.60 | 1382.27 | 5439.33 | 576569.04 |
| 134 | 2036-03 | 6808.68 | 1369.35 | 5439.33 | 571129.71 |
| 135 | 2036-04 | 6795.76 | 1356.43 | 5439.33 | 565690.38 |
| 136 | 2036-05 | 6782.85 | 1343.51 | 5439.33 | 560251.05 |
| 137 | 2036-06 | 6769.93 | 1330.60 | 5439.33 | 554811.72 |
| 138 | 2036-07 | 6757.01 | 1317.68 | 5439.33 | 549372.38 |
| 139 | 2036-08 | 6744.09 | 1304.76 | 5439.33 | 543933.05 |
| 140 | 2036-09 | 6731.17 | 1291.84 | 5439.33 | 538493.72 |
| 141 | 2036-10 | 6718.25 | 1278.92 | 5439.33 | 533054.39 |
| 142 | 2036-11 | 6705.33 | 1266.00 | 5439.33 | 527615.06 |
| 143 | 2036-12 | 6692.42 | 1253.09 | 5439.33 | 522175.73 |
| 144 | 2037-01 | 6679.50 | 1240.17 | 5439.33 | 516736.40 |
| 145 | 2037-02 | 6666.58 | 1227.25 | 5439.33 | 511297.07 |
| 146 | 2037-03 | 6653.66 | 1214.33 | 5439.33 | 505857.74 |
| 147 | 2037-04 | 6640.74 | 1201.41 | 5439.33 | 500418.41 |
| 148 | 2037-05 | 6627.82 | 1188.49 | 5439.33 | 494979.08 |
| 149 | 2037-06 | 6614.91 | 1175.58 | 5439.33 | 489539.75 |
| 150 | 2037-07 | 6601.99 | 1162.66 | 5439.33 | 484100.42 |
| 151 | 2037-08 | 6589.07 | 1149.74 | 5439.33 | 478661.09 |
| 152 | 2037-09 | 6576.15 | 1136.82 | 5439.33 | 473221.76 |
| 153 | 2037-10 | 6563.23 | 1123.90 | 5439.33 | 467782.43 |
| 154 | 2037-11 | 6550.31 | 1110.98 | 5439.33 | 462343.10 |
| 155 | 2037-12 | 6537.40 | 1098.06 | 5439.33 | 456903.77 |
| 156 | 2038-01 | 6524.48 | 1085.15 | 5439.33 | 451464.44 |
| 157 | 2038-02 | 6511.56 | 1072.23 | 5439.33 | 446025.10 |
| 158 | 2038-03 | 6498.64 | 1059.31 | 5439.33 | 440585.77 |
| 159 | 2038-04 | 6485.72 | 1046.39 | 5439.33 | 435146.44 |
| 160 | 2038-05 | 6472.80 | 1033.47 | 5439.33 | 429707.11 |
| 161 | 2038-06 | 6459.88 | 1020.55 | 5439.33 | 424267.78 |
| 162 | 2038-07 | 6446.97 | 1007.64 | 5439.33 | 418828.45 |
| 163 | 2038-08 | 6434.05 | 994.72 | 5439.33 | 413389.12 |
| 164 | 2038-09 | 6421.13 | 981.80 | 5439.33 | 407949.79 |
| 165 | 2038-10 | 6408.21 | 968.88 | 5439.33 | 402510.46 |
| 166 | 2038-11 | 6395.29 | 955.96 | 5439.33 | 397071.13 |
| 167 | 2038-12 | 6382.37 | 943.04 | 5439.33 | 391631.80 |
| 168 | 2039-01 | 6369.46 | 930.13 | 5439.33 | 386192.47 |
| 169 | 2039-02 | 6356.54 | 917.21 | 5439.33 | 380753.14 |
| 170 | 2039-03 | 6343.62 | 904.29 | 5439.33 | 375313.81 |
| 171 | 2039-04 | 6330.70 | 891.37 | 5439.33 | 369874.48 |
| 172 | 2039-05 | 6317.78 | 878.45 | 5439.33 | 364435.15 |
| 173 | 2039-06 | 6304.86 | 865.53 | 5439.33 | 358995.82 |
| 174 | 2039-07 | 6291.95 | 852.62 | 5439.33 | 353556.49 |
| 175 | 2039-08 | 6279.03 | 839.70 | 5439.33 | 348117.15 |
| 176 | 2039-09 | 6266.11 | 826.78 | 5439.33 | 342677.82 |
| 177 | 2039-10 | 6253.19 | 813.86 | 5439.33 | 337238.49 |
| 178 | 2039-11 | 6240.27 | 800.94 | 5439.33 | 331799.16 |
| 179 | 2039-12 | 6227.35 | 788.02 | 5439.33 | 326359.83 |
| 180 | 2040-01 | 6214.44 | 775.10 | 5439.33 | 320920.50 |
| 181 | 2040-02 | 6201.52 | 762.19 | 5439.33 | 315481.17 |
| 182 | 2040-03 | 6188.60 | 749.27 | 5439.33 | 310041.84 |
| 183 | 2040-04 | 6175.68 | 736.35 | 5439.33 | 304602.51 |
| 184 | 2040-05 | 6162.76 | 723.43 | 5439.33 | 299163.18 |
| 185 | 2040-06 | 6149.84 | 710.51 | 5439.33 | 293723.85 |
| 186 | 2040-07 | 6136.92 | 697.59 | 5439.33 | 288284.52 |
| 187 | 2040-08 | 6124.01 | 684.68 | 5439.33 | 282845.19 |
| 188 | 2040-09 | 6111.09 | 671.76 | 5439.33 | 277405.86 |
| 189 | 2040-10 | 6098.17 | 658.84 | 5439.33 | 271966.53 |
| 190 | 2040-11 | 6085.25 | 645.92 | 5439.33 | 266527.20 |
| 191 | 2040-12 | 6072.33 | 633.00 | 5439.33 | 261087.87 |
| 192 | 2041-01 | 6059.41 | 620.08 | 5439.33 | 255648.54 |
| 193 | 2041-02 | 6046.50 | 607.17 | 5439.33 | 250209.21 |
| 194 | 2041-03 | 6033.58 | 594.25 | 5439.33 | 244769.87 |
| 195 | 2041-04 | 6020.66 | 581.33 | 5439.33 | 239330.54 |
| 196 | 2041-05 | 6007.74 | 568.41 | 5439.33 | 233891.21 |
| 197 | 2041-06 | 5994.82 | 555.49 | 5439.33 | 228451.88 |
| 198 | 2041-07 | 5981.90 | 542.57 | 5439.33 | 223012.55 |
| 199 | 2041-08 | 5968.99 | 529.65 | 5439.33 | 217573.22 |
| 200 | 2041-09 | 5956.07 | 516.74 | 5439.33 | 212133.89 |
| 201 | 2041-10 | 5943.15 | 503.82 | 5439.33 | 206694.56 |
| 202 | 2041-11 | 5930.23 | 490.90 | 5439.33 | 201255.23 |
| 203 | 2041-12 | 5917.31 | 477.98 | 5439.33 | 195815.90 |
| 204 | 2042-01 | 5904.39 | 465.06 | 5439.33 | 190376.57 |
| 205 | 2042-02 | 5891.47 | 452.14 | 5439.33 | 184937.24 |
| 206 | 2042-03 | 5878.56 | 439.23 | 5439.33 | 179497.91 |
| 207 | 2042-04 | 5865.64 | 426.31 | 5439.33 | 174058.58 |
| 208 | 2042-05 | 5852.72 | 413.39 | 5439.33 | 168619.25 |
| 209 | 2042-06 | 5839.80 | 400.47 | 5439.33 | 163179.92 |
| 210 | 2042-07 | 5826.88 | 387.55 | 5439.33 | 157740.59 |
| 211 | 2042-08 | 5813.96 | 374.63 | 5439.33 | 152301.26 |
| 212 | 2042-09 | 5801.05 | 361.72 | 5439.33 | 146861.92 |
| 213 | 2042-10 | 5788.13 | 348.80 | 5439.33 | 141422.59 |
| 214 | 2042-11 | 5775.21 | 335.88 | 5439.33 | 135983.26 |
| 215 | 2042-12 | 5762.29 | 322.96 | 5439.33 | 130543.93 |
| 216 | 2043-01 | 5749.37 | 310.04 | 5439.33 | 125104.60 |
| 217 | 2043-02 | 5736.45 | 297.12 | 5439.33 | 119665.27 |
| 218 | 2043-03 | 5723.54 | 284.21 | 5439.33 | 114225.94 |
| 219 | 2043-04 | 5710.62 | 271.29 | 5439.33 | 108786.61 |
| 220 | 2043-05 | 5697.70 | 258.37 | 5439.33 | 103347.28 |
| 221 | 2043-06 | 5684.78 | 245.45 | 5439.33 | 97907.95 |
| 222 | 2043-07 | 5671.86 | 232.53 | 5439.33 | 92468.62 |
| 223 | 2043-08 | 5658.94 | 219.61 | 5439.33 | 87029.29 |
| 224 | 2043-09 | 5646.03 | 206.69 | 5439.33 | 81589.96 |
| 225 | 2043-10 | 5633.11 | 193.78 | 5439.33 | 76150.63 |
| 226 | 2043-11 | 5620.19 | 180.86 | 5439.33 | 70711.30 |
| 227 | 2043-12 | 5607.27 | 167.94 | 5439.33 | 65271.97 |
| 228 | 2044-01 | 5594.35 | 155.02 | 5439.33 | 59832.64 |
| 229 | 2044-02 | 5581.43 | 142.10 | 5439.33 | 54393.31 |
| 230 | 2044-03 | 5568.51 | 129.18 | 5439.33 | 48953.97 |
| 231 | 2044-04 | 5555.60 | 116.27 | 5439.33 | 43514.64 |
| 232 | 2044-05 | 5542.68 | 103.35 | 5439.33 | 38075.31 |
| 233 | 2044-06 | 5529.76 | 90.43 | 5439.33 | 32635.98 |
| 234 | 2044-07 | 5516.84 | 77.51 | 5439.33 | 27196.65 |
| 235 | 2044-08 | 5503.92 | 64.59 | 5439.33 | 21757.32 |
| 236 | 2044-09 | 5491.00 | 51.67 | 5439.33 | 16317.99 |
| 237 | 2044-10 | 5478.09 | 38.76 | 5439.33 | 10878.66 |
| 238 | 2044-11 | 5465.17 | 25.84 | 5439.33 | 5439.33 |
| 239 | 2044-12 | 5452.25 | 12.92 | 5439.33 | 0.00 |