贷款19.8万（公积金贷款）房贷，还款21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：19.8万
还款月数：21年
每月还款：1045.06元
利息总额：6.54万
本息合计：26.34万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1045.06 | 470.25 | 574.81 | 197425.19 |
| 2 | 2024-06 | 1045.06 | 468.88 | 576.17 | 196849.02 |
| 3 | 2024-07 | 1045.06 | 467.52 | 577.54 | 196271.47 |
| 4 | 2024-08 | 1045.06 | 466.14 | 578.91 | 195692.56 |
| 5 | 2024-09 | 1045.06 | 464.77 | 580.29 | 195112.27 |
| 6 | 2024-10 | 1045.06 | 463.39 | 581.67 | 194530.60 |
| 7 | 2024-11 | 1045.06 | 462.01 | 583.05 | 193947.55 |
| 8 | 2024-12 | 1045.06 | 460.63 | 584.43 | 193363.12 |
| 9 | 2025-01 | 1045.06 | 459.24 | 585.82 | 192777.29 |
| 10 | 2025-02 | 1045.06 | 457.85 | 587.21 | 192190.08 |
| 11 | 2025-03 | 1045.06 | 456.45 | 588.61 | 191601.47 |
| 12 | 2025-04 | 1045.06 | 455.05 | 590.01 | 191011.47 |
| 13 | 2025-05 | 1045.06 | 453.65 | 591.41 | 190420.06 |
| 14 | 2025-06 | 1045.06 | 452.25 | 592.81 | 189827.25 |
| 15 | 2025-07 | 1045.06 | 450.84 | 594.22 | 189233.03 |
| 16 | 2025-08 | 1045.06 | 449.43 | 595.63 | 188637.40 |
| 17 | 2025-09 | 1045.06 | 448.01 | 597.05 | 188040.35 |
| 18 | 2025-10 | 1045.06 | 446.60 | 598.46 | 187441.89 |
| 19 | 2025-11 | 1045.06 | 445.17 | 599.89 | 186842.00 |
| 20 | 2025-12 | 1045.06 | 443.75 | 601.31 | 186240.69 |
| 21 | 2026-01 | 1045.06 | 442.32 | 602.74 | 185637.96 |
| 22 | 2026-02 | 1045.06 | 440.89 | 604.17 | 185033.79 |
| 23 | 2026-03 | 1045.06 | 439.46 | 605.60 | 184428.18 |
| 24 | 2026-04 | 1045.06 | 438.02 | 607.04 | 183821.14 |
| 25 | 2026-05 | 1045.06 | 436.58 | 608.48 | 183212.65 |
| 26 | 2026-06 | 1045.06 | 435.13 | 609.93 | 182602.73 |
| 27 | 2026-07 | 1045.06 | 433.68 | 611.38 | 181991.35 |
| 28 | 2026-08 | 1045.06 | 432.23 | 612.83 | 181378.52 |
| 29 | 2026-09 | 1045.06 | 430.77 | 614.29 | 180764.23 |
| 30 | 2026-10 | 1045.06 | 429.32 | 615.74 | 180148.49 |
| 31 | 2026-11 | 1045.06 | 427.85 | 617.21 | 179531.28 |
| 32 | 2026-12 | 1045.06 | 426.39 | 618.67 | 178912.61 |
| 33 | 2027-01 | 1045.06 | 424.92 | 620.14 | 178292.47 |
| 34 | 2027-02 | 1045.06 | 423.44 | 621.61 | 177670.85 |
| 35 | 2027-03 | 1045.06 | 421.97 | 623.09 | 177047.76 |
| 36 | 2027-04 | 1045.06 | 420.49 | 624.57 | 176423.19 |
| 37 | 2027-05 | 1045.06 | 419.01 | 626.05 | 175797.13 |
| 38 | 2027-06 | 1045.06 | 417.52 | 627.54 | 175169.59 |
| 39 | 2027-07 | 1045.06 | 416.03 | 629.03 | 174540.56 |
| 40 | 2027-08 | 1045.06 | 414.53 | 630.53 | 173910.03 |
| 41 | 2027-09 | 1045.06 | 413.04 | 632.02 | 173278.01 |
| 42 | 2027-10 | 1045.06 | 411.54 | 633.52 | 172644.49 |
| 43 | 2027-11 | 1045.06 | 410.03 | 635.03 | 172009.46 |
| 44 | 2027-12 | 1045.06 | 408.52 | 636.54 | 171372.92 |
| 45 | 2028-01 | 1045.06 | 407.01 | 638.05 | 170734.87 |
| 46 | 2028-02 | 1045.06 | 405.50 | 639.56 | 170095.31 |
| 47 | 2028-03 | 1045.06 | 403.98 | 641.08 | 169454.23 |
| 48 | 2028-04 | 1045.06 | 402.45 | 642.61 | 168811.62 |
| 49 | 2028-05 | 1045.06 | 400.93 | 644.13 | 168167.49 |
| 50 | 2028-06 | 1045.06 | 399.40 | 645.66 | 167521.83 |
| 51 | 2028-07 | 1045.06 | 397.86 | 647.20 | 166874.63 |
| 52 | 2028-08 | 1045.06 | 396.33 | 648.73 | 166225.90 |
| 53 | 2028-09 | 1045.06 | 394.79 | 650.27 | 165575.63 |
| 54 | 2028-10 | 1045.06 | 393.24 | 651.82 | 164923.81 |
| 55 | 2028-11 | 1045.06 | 391.69 | 653.37 | 164270.44 |
| 56 | 2028-12 | 1045.06 | 390.14 | 654.92 | 163615.53 |
| 57 | 2029-01 | 1045.06 | 388.59 | 656.47 | 162959.05 |
| 58 | 2029-02 | 1045.06 | 387.03 | 658.03 | 162301.02 |
| 59 | 2029-03 | 1045.06 | 385.46 | 659.59 | 161641.43 |
| 60 | 2029-04 | 1045.06 | 383.90 | 661.16 | 160980.27 |
| 61 | 2029-05 | 1045.06 | 382.33 | 662.73 | 160317.53 |
| 62 | 2029-06 | 1045.06 | 380.75 | 664.31 | 159653.23 |
| 63 | 2029-07 | 1045.06 | 379.18 | 665.88 | 158987.35 |
| 64 | 2029-08 | 1045.06 | 377.59 | 667.46 | 158319.88 |
| 65 | 2029-09 | 1045.06 | 376.01 | 669.05 | 157650.83 |
| 66 | 2029-10 | 1045.06 | 374.42 | 670.64 | 156980.19 |
| 67 | 2029-11 | 1045.06 | 372.83 | 672.23 | 156307.96 |
| 68 | 2029-12 | 1045.06 | 371.23 | 673.83 | 155634.13 |
| 69 | 2030-01 | 1045.06 | 369.63 | 675.43 | 154958.70 |
| 70 | 2030-02 | 1045.06 | 368.03 | 677.03 | 154281.67 |
| 71 | 2030-03 | 1045.06 | 366.42 | 678.64 | 153603.03 |
| 72 | 2030-04 | 1045.06 | 364.81 | 680.25 | 152922.78 |
| 73 | 2030-05 | 1045.06 | 363.19 | 681.87 | 152240.91 |
| 74 | 2030-06 | 1045.06 | 361.57 | 683.49 | 151557.42 |
| 75 | 2030-07 | 1045.06 | 359.95 | 685.11 | 150872.31 |
| 76 | 2030-08 | 1045.06 | 358.32 | 686.74 | 150185.57 |
| 77 | 2030-09 | 1045.06 | 356.69 | 688.37 | 149497.21 |
| 78 | 2030-10 | 1045.06 | 355.06 | 690.00 | 148807.20 |
| 79 | 2030-11 | 1045.06 | 353.42 | 691.64 | 148115.56 |
| 80 | 2030-12 | 1045.06 | 351.77 | 693.29 | 147422.28 |
| 81 | 2031-01 | 1045.06 | 350.13 | 694.93 | 146727.34 |
| 82 | 2031-02 | 1045.06 | 348.48 | 696.58 | 146030.76 |
| 83 | 2031-03 | 1045.06 | 346.82 | 698.24 | 145332.52 |
| 84 | 2031-04 | 1045.06 | 345.16 | 699.89 | 144632.63 |
| 85 | 2031-05 | 1045.06 | 343.50 | 701.56 | 143931.07 |
| 86 | 2031-06 | 1045.06 | 341.84 | 703.22 | 143227.85 |
| 87 | 2031-07 | 1045.06 | 340.17 | 704.89 | 142522.96 |
| 88 | 2031-08 | 1045.06 | 338.49 | 706.57 | 141816.39 |
| 89 | 2031-09 | 1045.06 | 336.81 | 708.25 | 141108.14 |
| 90 | 2031-10 | 1045.06 | 335.13 | 709.93 | 140398.22 |
| 91 | 2031-11 | 1045.06 | 333.45 | 711.61 | 139686.60 |
| 92 | 2031-12 | 1045.06 | 331.76 | 713.30 | 138973.30 |
| 93 | 2032-01 | 1045.06 | 330.06 | 715.00 | 138258.30 |
| 94 | 2032-02 | 1045.06 | 328.36 | 716.70 | 137541.60 |
| 95 | 2032-03 | 1045.06 | 326.66 | 718.40 | 136823.21 |
| 96 | 2032-04 | 1045.06 | 324.96 | 720.10 | 136103.10 |
| 97 | 2032-05 | 1045.06 | 323.24 | 721.81 | 135381.29 |
| 98 | 2032-06 | 1045.06 | 321.53 | 723.53 | 134657.76 |
| 99 | 2032-07 | 1045.06 | 319.81 | 725.25 | 133932.51 |
| 100 | 2032-08 | 1045.06 | 318.09 | 726.97 | 133205.54 |
| 101 | 2032-09 | 1045.06 | 316.36 | 728.70 | 132476.84 |
| 102 | 2032-10 | 1045.06 | 314.63 | 730.43 | 131746.42 |
| 103 | 2032-11 | 1045.06 | 312.90 | 732.16 | 131014.26 |
| 104 | 2032-12 | 1045.06 | 311.16 | 733.90 | 130280.35 |
| 105 | 2033-01 | 1045.06 | 309.42 | 735.64 | 129544.71 |
| 106 | 2033-02 | 1045.06 | 307.67 | 737.39 | 128807.32 |
| 107 | 2033-03 | 1045.06 | 305.92 | 739.14 | 128068.18 |
| 108 | 2033-04 | 1045.06 | 304.16 | 740.90 | 127327.28 |
| 109 | 2033-05 | 1045.06 | 302.40 | 742.66 | 126584.62 |
| 110 | 2033-06 | 1045.06 | 300.64 | 744.42 | 125840.20 |
| 111 | 2033-07 | 1045.06 | 298.87 | 746.19 | 125094.01 |
| 112 | 2033-08 | 1045.06 | 297.10 | 747.96 | 124346.05 |
| 113 | 2033-09 | 1045.06 | 295.32 | 749.74 | 123596.31 |
| 114 | 2033-10 | 1045.06 | 293.54 | 751.52 | 122844.80 |
| 115 | 2033-11 | 1045.06 | 291.76 | 753.30 | 122091.49 |
| 116 | 2033-12 | 1045.06 | 289.97 | 755.09 | 121336.40 |
| 117 | 2034-01 | 1045.06 | 288.17 | 756.89 | 120579.52 |
| 118 | 2034-02 | 1045.06 | 286.38 | 758.68 | 119820.83 |
| 119 | 2034-03 | 1045.06 | 284.57 | 760.49 | 119060.35 |
| 120 | 2034-04 | 1045.06 | 282.77 | 762.29 | 118298.06 |
| 121 | 2034-05 | 1045.06 | 280.96 | 764.10 | 117533.95 |
| 122 | 2034-06 | 1045.06 | 279.14 | 765.92 | 116768.04 |
| 123 | 2034-07 | 1045.06 | 277.32 | 767.74 | 116000.30 |
| 124 | 2034-08 | 1045.06 | 275.50 | 769.56 | 115230.74 |
| 125 | 2034-09 | 1045.06 | 273.67 | 771.39 | 114459.36 |
| 126 | 2034-10 | 1045.06 | 271.84 | 773.22 | 113686.14 |
| 127 | 2034-11 | 1045.06 | 270.00 | 775.05 | 112911.08 |
| 128 | 2034-12 | 1045.06 | 268.16 | 776.90 | 112134.19 |
| 129 | 2035-01 | 1045.06 | 266.32 | 778.74 | 111355.45 |
| 130 | 2035-02 | 1045.06 | 264.47 | 780.59 | 110574.86 |
| 131 | 2035-03 | 1045.06 | 262.62 | 782.44 | 109792.41 |
| 132 | 2035-04 | 1045.06 | 260.76 | 784.30 | 109008.11 |
| 133 | 2035-05 | 1045.06 | 258.89 | 786.17 | 108221.94 |
| 134 | 2035-06 | 1045.06 | 257.03 | 788.03 | 107433.91 |
| 135 | 2035-07 | 1045.06 | 255.16 | 789.90 | 106644.01 |
| 136 | 2035-08 | 1045.06 | 253.28 | 791.78 | 105852.23 |
| 137 | 2035-09 | 1045.06 | 251.40 | 793.66 | 105058.57 |
| 138 | 2035-10 | 1045.06 | 249.51 | 795.55 | 104263.02 |
| 139 | 2035-11 | 1045.06 | 247.62 | 797.43 | 103465.59 |
| 140 | 2035-12 | 1045.06 | 245.73 | 799.33 | 102666.26 |
| 141 | 2036-01 | 1045.06 | 243.83 | 801.23 | 101865.03 |
| 142 | 2036-02 | 1045.06 | 241.93 | 803.13 | 101061.90 |
| 143 | 2036-03 | 1045.06 | 240.02 | 805.04 | 100256.86 |
| 144 | 2036-04 | 1045.06 | 238.11 | 806.95 | 99449.91 |
| 145 | 2036-05 | 1045.06 | 236.19 | 808.87 | 98641.05 |
| 146 | 2036-06 | 1045.06 | 234.27 | 810.79 | 97830.26 |
| 147 | 2036-07 | 1045.06 | 232.35 | 812.71 | 97017.55 |
| 148 | 2036-08 | 1045.06 | 230.42 | 814.64 | 96202.91 |
| 149 | 2036-09 | 1045.06 | 228.48 | 816.58 | 95386.33 |
| 150 | 2036-10 | 1045.06 | 226.54 | 818.52 | 94567.81 |
| 151 | 2036-11 | 1045.06 | 224.60 | 820.46 | 93747.35 |
| 152 | 2036-12 | 1045.06 | 222.65 | 822.41 | 92924.94 |
| 153 | 2037-01 | 1045.06 | 220.70 | 824.36 | 92100.58 |
| 154 | 2037-02 | 1045.06 | 218.74 | 826.32 | 91274.26 |
| 155 | 2037-03 | 1045.06 | 216.78 | 828.28 | 90445.97 |
| 156 | 2037-04 | 1045.06 | 214.81 | 830.25 | 89615.72 |
| 157 | 2037-05 | 1045.06 | 212.84 | 832.22 | 88783.50 |
| 158 | 2037-06 | 1045.06 | 210.86 | 834.20 | 87949.30 |
| 159 | 2037-07 | 1045.06 | 208.88 | 836.18 | 87113.12 |
| 160 | 2037-08 | 1045.06 | 206.89 | 838.17 | 86274.96 |
| 161 | 2037-09 | 1045.06 | 204.90 | 840.16 | 85434.80 |
| 162 | 2037-10 | 1045.06 | 202.91 | 842.15 | 84592.65 |
| 163 | 2037-11 | 1045.06 | 200.91 | 844.15 | 83748.50 |
| 164 | 2037-12 | 1045.06 | 198.90 | 846.16 | 82902.34 |
| 165 | 2038-01 | 1045.06 | 196.89 | 848.17 | 82054.17 |
| 166 | 2038-02 | 1045.06 | 194.88 | 850.18 | 81203.99 |
| 167 | 2038-03 | 1045.06 | 192.86 | 852.20 | 80351.79 |
| 168 | 2038-04 | 1045.06 | 190.84 | 854.22 | 79497.57 |
| 169 | 2038-05 | 1045.06 | 188.81 | 856.25 | 78641.32 |
| 170 | 2038-06 | 1045.06 | 186.77 | 858.29 | 77783.03 |
| 171 | 2038-07 | 1045.06 | 184.73 | 860.32 | 76922.71 |
| 172 | 2038-08 | 1045.06 | 182.69 | 862.37 | 76060.34 |
| 173 | 2038-09 | 1045.06 | 180.64 | 864.42 | 75195.92 |
| 174 | 2038-10 | 1045.06 | 178.59 | 866.47 | 74329.45 |
| 175 | 2038-11 | 1045.06 | 176.53 | 868.53 | 73460.92 |
| 176 | 2038-12 | 1045.06 | 174.47 | 870.59 | 72590.33 |
| 177 | 2039-01 | 1045.06 | 172.40 | 872.66 | 71717.68 |
| 178 | 2039-02 | 1045.06 | 170.33 | 874.73 | 70842.95 |
| 179 | 2039-03 | 1045.06 | 168.25 | 876.81 | 69966.14 |
| 180 | 2039-04 | 1045.06 | 166.17 | 878.89 | 69087.25 |
| 181 | 2039-05 | 1045.06 | 164.08 | 880.98 | 68206.27 |
| 182 | 2039-06 | 1045.06 | 161.99 | 883.07 | 67323.20 |
| 183 | 2039-07 | 1045.06 | 159.89 | 885.17 | 66438.04 |
| 184 | 2039-08 | 1045.06 | 157.79 | 887.27 | 65550.77 |
| 185 | 2039-09 | 1045.06 | 155.68 | 889.38 | 64661.39 |
| 186 | 2039-10 | 1045.06 | 153.57 | 891.49 | 63769.90 |
| 187 | 2039-11 | 1045.06 | 151.45 | 893.61 | 62876.30 |
| 188 | 2039-12 | 1045.06 | 149.33 | 895.73 | 61980.57 |
| 189 | 2040-01 | 1045.06 | 147.20 | 897.86 | 61082.71 |
| 190 | 2040-02 | 1045.06 | 145.07 | 899.99 | 60182.72 |
| 191 | 2040-03 | 1045.06 | 142.93 | 902.13 | 59280.60 |
| 192 | 2040-04 | 1045.06 | 140.79 | 904.27 | 58376.33 |
| 193 | 2040-05 | 1045.06 | 138.64 | 906.42 | 57469.91 |
| 194 | 2040-06 | 1045.06 | 136.49 | 908.57 | 56561.35 |
| 195 | 2040-07 | 1045.06 | 134.33 | 910.73 | 55650.62 |
| 196 | 2040-08 | 1045.06 | 132.17 | 912.89 | 54737.73 |
| 197 | 2040-09 | 1045.06 | 130.00 | 915.06 | 53822.67 |
| 198 | 2040-10 | 1045.06 | 127.83 | 917.23 | 52905.44 |
| 199 | 2040-11 | 1045.06 | 125.65 | 919.41 | 51986.03 |
| 200 | 2040-12 | 1045.06 | 123.47 | 921.59 | 51064.44 |
| 201 | 2041-01 | 1045.06 | 121.28 | 923.78 | 50140.66 |
| 202 | 2041-02 | 1045.06 | 119.08 | 925.98 | 49214.68 |
| 203 | 2041-03 | 1045.06 | 116.88 | 928.17 | 48286.51 |
| 204 | 2041-04 | 1045.06 | 114.68 | 930.38 | 47356.13 |
| 205 | 2041-05 | 1045.06 | 112.47 | 932.59 | 46423.54 |
| 206 | 2041-06 | 1045.06 | 110.26 | 934.80 | 45488.74 |
| 207 | 2041-07 | 1045.06 | 108.04 | 937.02 | 44551.71 |
| 208 | 2041-08 | 1045.06 | 105.81 | 939.25 | 43612.46 |
| 209 | 2041-09 | 1045.06 | 103.58 | 941.48 | 42670.98 |
| 210 | 2041-10 | 1045.06 | 101.34 | 943.72 | 41727.27 |
| 211 | 2041-11 | 1045.06 | 99.10 | 945.96 | 40781.31 |
| 212 | 2041-12 | 1045.06 | 96.86 | 948.20 | 39833.11 |
| 213 | 2042-01 | 1045.06 | 94.60 | 950.46 | 38882.65 |
| 214 | 2042-02 | 1045.06 | 92.35 | 952.71 | 37929.94 |
| 215 | 2042-03 | 1045.06 | 90.08 | 954.98 | 36974.96 |
| 216 | 2042-04 | 1045.06 | 87.82 | 957.24 | 36017.72 |
| 217 | 2042-05 | 1045.06 | 85.54 | 959.52 | 35058.20 |
| 218 | 2042-06 | 1045.06 | 83.26 | 961.80 | 34096.40 |
| 219 | 2042-07 | 1045.06 | 80.98 | 964.08 | 33132.32 |
| 220 | 2042-08 | 1045.06 | 78.69 | 966.37 | 32165.95 |
| 221 | 2042-09 | 1045.06 | 76.39 | 968.67 | 31197.29 |
| 222 | 2042-10 | 1045.06 | 74.09 | 970.97 | 30226.32 |
| 223 | 2042-11 | 1045.06 | 71.79 | 973.27 | 29253.05 |
| 224 | 2042-12 | 1045.06 | 69.48 | 975.58 | 28277.47 |
| 225 | 2043-01 | 1045.06 | 67.16 | 977.90 | 27299.57 |
| 226 | 2043-02 | 1045.06 | 64.84 | 980.22 | 26319.34 |
| 227 | 2043-03 | 1045.06 | 62.51 | 982.55 | 25336.79 |
| 228 | 2043-04 | 1045.06 | 60.17 | 984.88 | 24351.91 |
| 229 | 2043-05 | 1045.06 | 57.84 | 987.22 | 23364.68 |
| 230 | 2043-06 | 1045.06 | 55.49 | 989.57 | 22375.12 |
| 231 | 2043-07 | 1045.06 | 53.14 | 991.92 | 21383.20 |
| 232 | 2043-08 | 1045.06 | 50.79 | 994.27 | 20388.92 |
| 233 | 2043-09 | 1045.06 | 48.42 | 996.64 | 19392.29 |
| 234 | 2043-10 | 1045.06 | 46.06 | 999.00 | 18393.28 |
| 235 | 2043-11 | 1045.06 | 43.68 | 1001.38 | 17391.91 |
| 236 | 2043-12 | 1045.06 | 41.31 | 1003.75 | 16388.15 |
| 237 | 2044-01 | 1045.06 | 38.92 | 1006.14 | 15382.02 |
| 238 | 2044-02 | 1045.06 | 36.53 | 1008.53 | 14373.49 |
| 239 | 2044-03 | 1045.06 | 34.14 | 1010.92 | 13362.57 |
| 240 | 2044-04 | 1045.06 | 31.74 | 1013.32 | 12349.24 |
| 241 | 2044-05 | 1045.06 | 29.33 | 1015.73 | 11333.51 |
| 242 | 2044-06 | 1045.06 | 26.92 | 1018.14 | 10315.37 |
| 243 | 2044-07 | 1045.06 | 24.50 | 1020.56 | 9294.81 |
| 244 | 2044-08 | 1045.06 | 22.08 | 1022.98 | 8271.83 |
| 245 | 2044-09 | 1045.06 | 19.65 | 1025.41 | 7246.41 |
| 246 | 2044-10 | 1045.06 | 17.21 | 1027.85 | 6218.56 |
| 247 | 2044-11 | 1045.06 | 14.77 | 1030.29 | 5188.27 |
| 248 | 2044-12 | 1045.06 | 12.32 | 1032.74 | 4155.54 |
| 249 | 2045-01 | 1045.06 | 9.87 | 1035.19 | 3120.35 |
| 250 | 2045-02 | 1045.06 | 7.41 | 1037.65 | 2082.70 |
| 251 | 2045-03 | 1045.06 | 4.95 | 1040.11 | 1042.58 |
| 252 | 2045-04 | 1045.06 | 2.48 | 1042.58 | 0.00 |
等额本金还款方式：
贷款总额：19.8万
还款月数：21年
首月还款：1255.96元
每月递减：1.87元
利息总额：5.95万
本息合计：25.75万
节省利息：5868.37元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 1255.96 | 470.25 | 785.71 | 197214.29 |
| 2 | 2024-06 | 1254.10 | 468.38 | 785.71 | 196428.57 |
| 3 | 2024-07 | 1252.23 | 466.52 | 785.71 | 195642.86 |
| 4 | 2024-08 | 1250.37 | 464.65 | 785.71 | 194857.14 |
| 5 | 2024-09 | 1248.50 | 462.79 | 785.71 | 194071.43 |
| 6 | 2024-10 | 1246.63 | 460.92 | 785.71 | 193285.71 |
| 7 | 2024-11 | 1244.77 | 459.05 | 785.71 | 192500.00 |
| 8 | 2024-12 | 1242.90 | 457.19 | 785.71 | 191714.29 |
| 9 | 2025-01 | 1241.04 | 455.32 | 785.71 | 190928.57 |
| 10 | 2025-02 | 1239.17 | 453.46 | 785.71 | 190142.86 |
| 11 | 2025-03 | 1237.30 | 451.59 | 785.71 | 189357.14 |
| 12 | 2025-04 | 1235.44 | 449.72 | 785.71 | 188571.43 |
| 13 | 2025-05 | 1233.57 | 447.86 | 785.71 | 187785.71 |
| 14 | 2025-06 | 1231.71 | 445.99 | 785.71 | 187000.00 |
| 15 | 2025-07 | 1229.84 | 444.13 | 785.71 | 186214.29 |
| 16 | 2025-08 | 1227.97 | 442.26 | 785.71 | 185428.57 |
| 17 | 2025-09 | 1226.11 | 440.39 | 785.71 | 184642.86 |
| 18 | 2025-10 | 1224.24 | 438.53 | 785.71 | 183857.14 |
| 19 | 2025-11 | 1222.38 | 436.66 | 785.71 | 183071.43 |
| 20 | 2025-12 | 1220.51 | 434.79 | 785.71 | 182285.71 |
| 21 | 2026-01 | 1218.64 | 432.93 | 785.71 | 181500.00 |
| 22 | 2026-02 | 1216.78 | 431.06 | 785.71 | 180714.29 |
| 23 | 2026-03 | 1214.91 | 429.20 | 785.71 | 179928.57 |
| 24 | 2026-04 | 1213.04 | 427.33 | 785.71 | 179142.86 |
| 25 | 2026-05 | 1211.18 | 425.46 | 785.71 | 178357.14 |
| 26 | 2026-06 | 1209.31 | 423.60 | 785.71 | 177571.43 |
| 27 | 2026-07 | 1207.45 | 421.73 | 785.71 | 176785.71 |
| 28 | 2026-08 | 1205.58 | 419.87 | 785.71 | 176000.00 |
| 29 | 2026-09 | 1203.71 | 418.00 | 785.71 | 175214.29 |
| 30 | 2026-10 | 1201.85 | 416.13 | 785.71 | 174428.57 |
| 31 | 2026-11 | 1199.98 | 414.27 | 785.71 | 173642.86 |
| 32 | 2026-12 | 1198.12 | 412.40 | 785.71 | 172857.14 |
| 33 | 2027-01 | 1196.25 | 410.54 | 785.71 | 172071.43 |
| 34 | 2027-02 | 1194.38 | 408.67 | 785.71 | 171285.71 |
| 35 | 2027-03 | 1192.52 | 406.80 | 785.71 | 170500.00 |
| 36 | 2027-04 | 1190.65 | 404.94 | 785.71 | 169714.29 |
| 37 | 2027-05 | 1188.79 | 403.07 | 785.71 | 168928.57 |
| 38 | 2027-06 | 1186.92 | 401.21 | 785.71 | 168142.86 |
| 39 | 2027-07 | 1185.05 | 399.34 | 785.71 | 167357.14 |
| 40 | 2027-08 | 1183.19 | 397.47 | 785.71 | 166571.43 |
| 41 | 2027-09 | 1181.32 | 395.61 | 785.71 | 165785.71 |
| 42 | 2027-10 | 1179.46 | 393.74 | 785.71 | 165000.00 |
| 43 | 2027-11 | 1177.59 | 391.88 | 785.71 | 164214.29 |
| 44 | 2027-12 | 1175.72 | 390.01 | 785.71 | 163428.57 |
| 45 | 2028-01 | 1173.86 | 388.14 | 785.71 | 162642.86 |
| 46 | 2028-02 | 1171.99 | 386.28 | 785.71 | 161857.14 |
| 47 | 2028-03 | 1170.13 | 384.41 | 785.71 | 161071.43 |
| 48 | 2028-04 | 1168.26 | 382.54 | 785.71 | 160285.71 |
| 49 | 2028-05 | 1166.39 | 380.68 | 785.71 | 159500.00 |
| 50 | 2028-06 | 1164.53 | 378.81 | 785.71 | 158714.29 |
| 51 | 2028-07 | 1162.66 | 376.95 | 785.71 | 157928.57 |
| 52 | 2028-08 | 1160.79 | 375.08 | 785.71 | 157142.86 |
| 53 | 2028-09 | 1158.93 | 373.21 | 785.71 | 156357.14 |
| 54 | 2028-10 | 1157.06 | 371.35 | 785.71 | 155571.43 |
| 55 | 2028-11 | 1155.20 | 369.48 | 785.71 | 154785.71 |
| 56 | 2028-12 | 1153.33 | 367.62 | 785.71 | 154000.00 |
| 57 | 2029-01 | 1151.46 | 365.75 | 785.71 | 153214.29 |
| 58 | 2029-02 | 1149.60 | 363.88 | 785.71 | 152428.57 |
| 59 | 2029-03 | 1147.73 | 362.02 | 785.71 | 151642.86 |
| 60 | 2029-04 | 1145.87 | 360.15 | 785.71 | 150857.14 |
| 61 | 2029-05 | 1144.00 | 358.29 | 785.71 | 150071.43 |
| 62 | 2029-06 | 1142.13 | 356.42 | 785.71 | 149285.71 |
| 63 | 2029-07 | 1140.27 | 354.55 | 785.71 | 148500.00 |
| 64 | 2029-08 | 1138.40 | 352.69 | 785.71 | 147714.29 |
| 65 | 2029-09 | 1136.54 | 350.82 | 785.71 | 146928.57 |
| 66 | 2029-10 | 1134.67 | 348.96 | 785.71 | 146142.86 |
| 67 | 2029-11 | 1132.80 | 347.09 | 785.71 | 145357.14 |
| 68 | 2029-12 | 1130.94 | 345.22 | 785.71 | 144571.43 |
| 69 | 2030-01 | 1129.07 | 343.36 | 785.71 | 143785.71 |
| 70 | 2030-02 | 1127.21 | 341.49 | 785.71 | 143000.00 |
| 71 | 2030-03 | 1125.34 | 339.63 | 785.71 | 142214.29 |
| 72 | 2030-04 | 1123.47 | 337.76 | 785.71 | 141428.57 |
| 73 | 2030-05 | 1121.61 | 335.89 | 785.71 | 140642.86 |
| 74 | 2030-06 | 1119.74 | 334.03 | 785.71 | 139857.14 |
| 75 | 2030-07 | 1117.88 | 332.16 | 785.71 | 139071.43 |
| 76 | 2030-08 | 1116.01 | 330.29 | 785.71 | 138285.71 |
| 77 | 2030-09 | 1114.14 | 328.43 | 785.71 | 137500.00 |
| 78 | 2030-10 | 1112.28 | 326.56 | 785.71 | 136714.29 |
| 79 | 2030-11 | 1110.41 | 324.70 | 785.71 | 135928.57 |
| 80 | 2030-12 | 1108.54 | 322.83 | 785.71 | 135142.86 |
| 81 | 2031-01 | 1106.68 | 320.96 | 785.71 | 134357.14 |
| 82 | 2031-02 | 1104.81 | 319.10 | 785.71 | 133571.43 |
| 83 | 2031-03 | 1102.95 | 317.23 | 785.71 | 132785.71 |
| 84 | 2031-04 | 1101.08 | 315.37 | 785.71 | 132000.00 |
| 85 | 2031-05 | 1099.21 | 313.50 | 785.71 | 131214.29 |
| 86 | 2031-06 | 1097.35 | 311.63 | 785.71 | 130428.57 |
| 87 | 2031-07 | 1095.48 | 309.77 | 785.71 | 129642.86 |
| 88 | 2031-08 | 1093.62 | 307.90 | 785.71 | 128857.14 |
| 89 | 2031-09 | 1091.75 | 306.04 | 785.71 | 128071.43 |
| 90 | 2031-10 | 1089.88 | 304.17 | 785.71 | 127285.71 |
| 91 | 2031-11 | 1088.02 | 302.30 | 785.71 | 126500.00 |
| 92 | 2031-12 | 1086.15 | 300.44 | 785.71 | 125714.29 |
| 93 | 2032-01 | 1084.29 | 298.57 | 785.71 | 124928.57 |
| 94 | 2032-02 | 1082.42 | 296.71 | 785.71 | 124142.86 |
| 95 | 2032-03 | 1080.55 | 294.84 | 785.71 | 123357.14 |
| 96 | 2032-04 | 1078.69 | 292.97 | 785.71 | 122571.43 |
| 97 | 2032-05 | 1076.82 | 291.11 | 785.71 | 121785.71 |
| 98 | 2032-06 | 1074.96 | 289.24 | 785.71 | 121000.00 |
| 99 | 2032-07 | 1073.09 | 287.38 | 785.71 | 120214.29 |
| 100 | 2032-08 | 1071.22 | 285.51 | 785.71 | 119428.57 |
| 101 | 2032-09 | 1069.36 | 283.64 | 785.71 | 118642.86 |
| 102 | 2032-10 | 1067.49 | 281.78 | 785.71 | 117857.14 |
| 103 | 2032-11 | 1065.63 | 279.91 | 785.71 | 117071.43 |
| 104 | 2032-12 | 1063.76 | 278.04 | 785.71 | 116285.71 |
| 105 | 2033-01 | 1061.89 | 276.18 | 785.71 | 115500.00 |
| 106 | 2033-02 | 1060.03 | 274.31 | 785.71 | 114714.29 |
| 107 | 2033-03 | 1058.16 | 272.45 | 785.71 | 113928.57 |
| 108 | 2033-04 | 1056.29 | 270.58 | 785.71 | 113142.86 |
| 109 | 2033-05 | 1054.43 | 268.71 | 785.71 | 112357.14 |
| 110 | 2033-06 | 1052.56 | 266.85 | 785.71 | 111571.43 |
| 111 | 2033-07 | 1050.70 | 264.98 | 785.71 | 110785.71 |
| 112 | 2033-08 | 1048.83 | 263.12 | 785.71 | 110000.00 |
| 113 | 2033-09 | 1046.96 | 261.25 | 785.71 | 109214.29 |
| 114 | 2033-10 | 1045.10 | 259.38 | 785.71 | 108428.57 |
| 115 | 2033-11 | 1043.23 | 257.52 | 785.71 | 107642.86 |
| 116 | 2033-12 | 1041.37 | 255.65 | 785.71 | 106857.14 |
| 117 | 2034-01 | 1039.50 | 253.79 | 785.71 | 106071.43 |
| 118 | 2034-02 | 1037.63 | 251.92 | 785.71 | 105285.71 |
| 119 | 2034-03 | 1035.77 | 250.05 | 785.71 | 104500.00 |
| 120 | 2034-04 | 1033.90 | 248.19 | 785.71 | 103714.29 |
| 121 | 2034-05 | 1032.04 | 246.32 | 785.71 | 102928.57 |
| 122 | 2034-06 | 1030.17 | 244.46 | 785.71 | 102142.86 |
| 123 | 2034-07 | 1028.30 | 242.59 | 785.71 | 101357.14 |
| 124 | 2034-08 | 1026.44 | 240.72 | 785.71 | 100571.43 |
| 125 | 2034-09 | 1024.57 | 238.86 | 785.71 | 99785.71 |
| 126 | 2034-10 | 1022.71 | 236.99 | 785.71 | 99000.00 |
| 127 | 2034-11 | 1020.84 | 235.13 | 785.71 | 98214.29 |
| 128 | 2034-12 | 1018.97 | 233.26 | 785.71 | 97428.57 |
| 129 | 2035-01 | 1017.11 | 231.39 | 785.71 | 96642.86 |
| 130 | 2035-02 | 1015.24 | 229.53 | 785.71 | 95857.14 |
| 131 | 2035-03 | 1013.38 | 227.66 | 785.71 | 95071.43 |
| 132 | 2035-04 | 1011.51 | 225.79 | 785.71 | 94285.71 |
| 133 | 2035-05 | 1009.64 | 223.93 | 785.71 | 93500.00 |
| 134 | 2035-06 | 1007.78 | 222.06 | 785.71 | 92714.29 |
| 135 | 2035-07 | 1005.91 | 220.20 | 785.71 | 91928.57 |
| 136 | 2035-08 | 1004.04 | 218.33 | 785.71 | 91142.86 |
| 137 | 2035-09 | 1002.18 | 216.46 | 785.71 | 90357.14 |
| 138 | 2035-10 | 1000.31 | 214.60 | 785.71 | 89571.43 |
| 139 | 2035-11 | 998.45 | 212.73 | 785.71 | 88785.71 |
| 140 | 2035-12 | 996.58 | 210.87 | 785.71 | 88000.00 |
| 141 | 2036-01 | 994.71 | 209.00 | 785.71 | 87214.29 |
| 142 | 2036-02 | 992.85 | 207.13 | 785.71 | 86428.57 |
| 143 | 2036-03 | 990.98 | 205.27 | 785.71 | 85642.86 |
| 144 | 2036-04 | 989.12 | 203.40 | 785.71 | 84857.14 |
| 145 | 2036-05 | 987.25 | 201.54 | 785.71 | 84071.43 |
| 146 | 2036-06 | 985.38 | 199.67 | 785.71 | 83285.71 |
| 147 | 2036-07 | 983.52 | 197.80 | 785.71 | 82500.00 |
| 148 | 2036-08 | 981.65 | 195.94 | 785.71 | 81714.29 |
| 149 | 2036-09 | 979.79 | 194.07 | 785.71 | 80928.57 |
| 150 | 2036-10 | 977.92 | 192.21 | 785.71 | 80142.86 |
| 151 | 2036-11 | 976.05 | 190.34 | 785.71 | 79357.14 |
| 152 | 2036-12 | 974.19 | 188.47 | 785.71 | 78571.43 |
| 153 | 2037-01 | 972.32 | 186.61 | 785.71 | 77785.71 |
| 154 | 2037-02 | 970.46 | 184.74 | 785.71 | 77000.00 |
| 155 | 2037-03 | 968.59 | 182.88 | 785.71 | 76214.29 |
| 156 | 2037-04 | 966.72 | 181.01 | 785.71 | 75428.57 |
| 157 | 2037-05 | 964.86 | 179.14 | 785.71 | 74642.86 |
| 158 | 2037-06 | 962.99 | 177.28 | 785.71 | 73857.14 |
| 159 | 2037-07 | 961.13 | 175.41 | 785.71 | 73071.43 |
| 160 | 2037-08 | 959.26 | 173.54 | 785.71 | 72285.71 |
| 161 | 2037-09 | 957.39 | 171.68 | 785.71 | 71500.00 |
| 162 | 2037-10 | 955.53 | 169.81 | 785.71 | 70714.29 |
| 163 | 2037-11 | 953.66 | 167.95 | 785.71 | 69928.57 |
| 164 | 2037-12 | 951.79 | 166.08 | 785.71 | 69142.86 |
| 165 | 2038-01 | 949.93 | 164.21 | 785.71 | 68357.14 |
| 166 | 2038-02 | 948.06 | 162.35 | 785.71 | 67571.43 |
| 167 | 2038-03 | 946.20 | 160.48 | 785.71 | 66785.71 |
| 168 | 2038-04 | 944.33 | 158.62 | 785.71 | 66000.00 |
| 169 | 2038-05 | 942.46 | 156.75 | 785.71 | 65214.29 |
| 170 | 2038-06 | 940.60 | 154.88 | 785.71 | 64428.57 |
| 171 | 2038-07 | 938.73 | 153.02 | 785.71 | 63642.86 |
| 172 | 2038-08 | 936.87 | 151.15 | 785.71 | 62857.14 |
| 173 | 2038-09 | 935.00 | 149.29 | 785.71 | 62071.43 |
| 174 | 2038-10 | 933.13 | 147.42 | 785.71 | 61285.71 |
| 175 | 2038-11 | 931.27 | 145.55 | 785.71 | 60500.00 |
| 176 | 2038-12 | 929.40 | 143.69 | 785.71 | 59714.29 |
| 177 | 2039-01 | 927.54 | 141.82 | 785.71 | 58928.57 |
| 178 | 2039-02 | 925.67 | 139.96 | 785.71 | 58142.86 |
| 179 | 2039-03 | 923.80 | 138.09 | 785.71 | 57357.14 |
| 180 | 2039-04 | 921.94 | 136.22 | 785.71 | 56571.43 |
| 181 | 2039-05 | 920.07 | 134.36 | 785.71 | 55785.71 |
| 182 | 2039-06 | 918.21 | 132.49 | 785.71 | 55000.00 |
| 183 | 2039-07 | 916.34 | 130.63 | 785.71 | 54214.29 |
| 184 | 2039-08 | 914.47 | 128.76 | 785.71 | 53428.57 |
| 185 | 2039-09 | 912.61 | 126.89 | 785.71 | 52642.86 |
| 186 | 2039-10 | 910.74 | 125.03 | 785.71 | 51857.14 |
| 187 | 2039-11 | 908.88 | 123.16 | 785.71 | 51071.43 |
| 188 | 2039-12 | 907.01 | 121.29 | 785.71 | 50285.71 |
| 189 | 2040-01 | 905.14 | 119.43 | 785.71 | 49500.00 |
| 190 | 2040-02 | 903.28 | 117.56 | 785.71 | 48714.29 |
| 191 | 2040-03 | 901.41 | 115.70 | 785.71 | 47928.57 |
| 192 | 2040-04 | 899.54 | 113.83 | 785.71 | 47142.86 |
| 193 | 2040-05 | 897.68 | 111.96 | 785.71 | 46357.14 |
| 194 | 2040-06 | 895.81 | 110.10 | 785.71 | 45571.43 |
| 195 | 2040-07 | 893.95 | 108.23 | 785.71 | 44785.71 |
| 196 | 2040-08 | 892.08 | 106.37 | 785.71 | 44000.00 |
| 197 | 2040-09 | 890.21 | 104.50 | 785.71 | 43214.29 |
| 198 | 2040-10 | 888.35 | 102.63 | 785.71 | 42428.57 |
| 199 | 2040-11 | 886.48 | 100.77 | 785.71 | 41642.86 |
| 200 | 2040-12 | 884.62 | 98.90 | 785.71 | 40857.14 |
| 201 | 2041-01 | 882.75 | 97.04 | 785.71 | 40071.43 |
| 202 | 2041-02 | 880.88 | 95.17 | 785.71 | 39285.71 |
| 203 | 2041-03 | 879.02 | 93.30 | 785.71 | 38500.00 |
| 204 | 2041-04 | 877.15 | 91.44 | 785.71 | 37714.29 |
| 205 | 2041-05 | 875.29 | 89.57 | 785.71 | 36928.57 |
| 206 | 2041-06 | 873.42 | 87.71 | 785.71 | 36142.86 |
| 207 | 2041-07 | 871.55 | 85.84 | 785.71 | 35357.14 |
| 208 | 2041-08 | 869.69 | 83.97 | 785.71 | 34571.43 |
| 209 | 2041-09 | 867.82 | 82.11 | 785.71 | 33785.71 |
| 210 | 2041-10 | 865.96 | 80.24 | 785.71 | 33000.00 |
| 211 | 2041-11 | 864.09 | 78.38 | 785.71 | 32214.29 |
| 212 | 2041-12 | 862.22 | 76.51 | 785.71 | 31428.57 |
| 213 | 2042-01 | 860.36 | 74.64 | 785.71 | 30642.86 |
| 214 | 2042-02 | 858.49 | 72.78 | 785.71 | 29857.14 |
| 215 | 2042-03 | 856.63 | 70.91 | 785.71 | 29071.43 |
| 216 | 2042-04 | 854.76 | 69.04 | 785.71 | 28285.71 |
| 217 | 2042-05 | 852.89 | 67.18 | 785.71 | 27500.00 |
| 218 | 2042-06 | 851.03 | 65.31 | 785.71 | 26714.29 |
| 219 | 2042-07 | 849.16 | 63.45 | 785.71 | 25928.57 |
| 220 | 2042-08 | 847.29 | 61.58 | 785.71 | 25142.86 |
| 221 | 2042-09 | 845.43 | 59.71 | 785.71 | 24357.14 |
| 222 | 2042-10 | 843.56 | 57.85 | 785.71 | 23571.43 |
| 223 | 2042-11 | 841.70 | 55.98 | 785.71 | 22785.71 |
| 224 | 2042-12 | 839.83 | 54.12 | 785.71 | 22000.00 |
| 225 | 2043-01 | 837.96 | 52.25 | 785.71 | 21214.29 |
| 226 | 2043-02 | 836.10 | 50.38 | 785.71 | 20428.57 |
| 227 | 2043-03 | 834.23 | 48.52 | 785.71 | 19642.86 |
| 228 | 2043-04 | 832.37 | 46.65 | 785.71 | 18857.14 |
| 229 | 2043-05 | 830.50 | 44.79 | 785.71 | 18071.43 |
| 230 | 2043-06 | 828.63 | 42.92 | 785.71 | 17285.71 |
| 231 | 2043-07 | 826.77 | 41.05 | 785.71 | 16500.00 |
| 232 | 2043-08 | 824.90 | 39.19 | 785.71 | 15714.29 |
| 233 | 2043-09 | 823.04 | 37.32 | 785.71 | 14928.57 |
| 234 | 2043-10 | 821.17 | 35.46 | 785.71 | 14142.86 |
| 235 | 2043-11 | 819.30 | 33.59 | 785.71 | 13357.14 |
| 236 | 2043-12 | 817.44 | 31.72 | 785.71 | 12571.43 |
| 237 | 2044-01 | 815.57 | 29.86 | 785.71 | 11785.71 |
| 238 | 2044-02 | 813.71 | 27.99 | 785.71 | 11000.00 |
| 239 | 2044-03 | 811.84 | 26.13 | 785.71 | 10214.29 |
| 240 | 2044-04 | 809.97 | 24.26 | 785.71 | 9428.57 |
| 241 | 2044-05 | 808.11 | 22.39 | 785.71 | 8642.86 |
| 242 | 2044-06 | 806.24 | 20.53 | 785.71 | 7857.14 |
| 243 | 2044-07 | 804.38 | 18.66 | 785.71 | 7071.43 |
| 244 | 2044-08 | 802.51 | 16.79 | 785.71 | 6285.71 |
| 245 | 2044-09 | 800.64 | 14.93 | 785.71 | 5500.00 |
| 246 | 2044-10 | 798.78 | 13.06 | 785.71 | 4714.29 |
| 247 | 2044-11 | 796.91 | 11.20 | 785.71 | 3928.57 |
| 248 | 2044-12 | 795.04 | 9.33 | 785.71 | 3142.86 |
| 249 | 2045-01 | 793.18 | 7.46 | 785.71 | 2357.14 |
| 250 | 2045-02 | 791.31 | 5.60 | 785.71 | 1571.43 |
| 251 | 2045-03 | 789.45 | 3.73 | 785.71 | 785.71 |
| 252 | 2045-04 | 787.58 | 1.87 | 785.71 | 0.00 |