贷款126.72万（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：126.72万
还款月数：20年
每月还款：7187.5元
利息总额：45.78万
本息合计：172.5万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 7187.50 | 3432.00 | 3755.50 | 1263444.50 |
| 2 | 2024-08 | 7187.50 | 3421.83 | 3765.68 | 1259678.82 |
| 3 | 2024-09 | 7187.50 | 3411.63 | 3775.87 | 1255902.94 |
| 4 | 2024-10 | 7187.50 | 3401.40 | 3786.10 | 1252116.84 |
| 5 | 2024-11 | 7187.50 | 3391.15 | 3796.35 | 1248320.49 |
| 6 | 2024-12 | 7187.50 | 3380.87 | 3806.64 | 1244513.85 |
| 7 | 2025-01 | 7187.50 | 3370.56 | 3816.95 | 1240696.91 |
| 8 | 2025-02 | 7187.50 | 3360.22 | 3827.28 | 1236869.62 |
| 9 | 2025-03 | 7187.50 | 3349.86 | 3837.65 | 1233031.97 |
| 10 | 2025-04 | 7187.50 | 3339.46 | 3848.04 | 1229183.93 |
| 11 | 2025-05 | 7187.50 | 3329.04 | 3858.46 | 1225325.46 |
| 12 | 2025-06 | 7187.50 | 3318.59 | 3868.91 | 1221456.55 |
| 13 | 2025-07 | 7187.50 | 3308.11 | 3879.39 | 1217577.16 |
| 14 | 2025-08 | 7187.50 | 3297.60 | 3889.90 | 1213687.26 |
| 15 | 2025-09 | 7187.50 | 3287.07 | 3900.44 | 1209786.82 |
| 16 | 2025-10 | 7187.50 | 3276.51 | 3911.00 | 1205875.82 |
| 17 | 2025-11 | 7187.50 | 3265.91 | 3921.59 | 1201954.23 |
| 18 | 2025-12 | 7187.50 | 3255.29 | 3932.21 | 1198022.02 |
| 19 | 2026-01 | 7187.50 | 3244.64 | 3942.86 | 1194079.16 |
| 20 | 2026-02 | 7187.50 | 3233.96 | 3953.54 | 1190125.62 |
| 21 | 2026-03 | 7187.50 | 3223.26 | 3964.25 | 1186161.37 |
| 22 | 2026-04 | 7187.50 | 3212.52 | 3974.98 | 1182186.39 |
| 23 | 2026-05 | 7187.50 | 3201.75 | 3985.75 | 1178200.64 |
| 24 | 2026-06 | 7187.50 | 3190.96 | 3996.54 | 1174204.09 |
| 25 | 2026-07 | 7187.50 | 3180.14 | 4007.37 | 1170196.72 |
| 26 | 2026-08 | 7187.50 | 3169.28 | 4018.22 | 1166178.50 |
| 27 | 2026-09 | 7187.50 | 3158.40 | 4029.10 | 1162149.40 |
| 28 | 2026-10 | 7187.50 | 3147.49 | 4040.02 | 1158109.38 |
| 29 | 2026-11 | 7187.50 | 3136.55 | 4050.96 | 1154058.42 |
| 30 | 2026-12 | 7187.50 | 3125.57 | 4061.93 | 1149996.49 |
| 31 | 2027-01 | 7187.50 | 3114.57 | 4072.93 | 1145923.56 |
| 32 | 2027-02 | 7187.50 | 3103.54 | 4083.96 | 1141839.60 |
| 33 | 2027-03 | 7187.50 | 3092.48 | 4095.02 | 1137744.58 |
| 34 | 2027-04 | 7187.50 | 3081.39 | 4106.11 | 1133638.46 |
| 35 | 2027-05 | 7187.50 | 3070.27 | 4117.23 | 1129521.23 |
| 36 | 2027-06 | 7187.50 | 3059.12 | 4128.38 | 1125392.84 |
| 37 | 2027-07 | 7187.50 | 3047.94 | 4139.57 | 1121253.28 |
| 38 | 2027-08 | 7187.50 | 3036.73 | 4150.78 | 1117102.50 |
| 39 | 2027-09 | 7187.50 | 3025.49 | 4162.02 | 1112940.48 |
| 40 | 2027-10 | 7187.50 | 3014.21 | 4173.29 | 1108767.19 |
| 41 | 2027-11 | 7187.50 | 3002.91 | 4184.59 | 1104582.60 |
| 42 | 2027-12 | 7187.50 | 2991.58 | 4195.93 | 1100386.67 |
| 43 | 2028-01 | 7187.50 | 2980.21 | 4207.29 | 1096179.38 |
| 44 | 2028-02 | 7187.50 | 2968.82 | 4218.69 | 1091960.70 |
| 45 | 2028-03 | 7187.50 | 2957.39 | 4230.11 | 1087730.58 |
| 46 | 2028-04 | 7187.50 | 2945.94 | 4241.57 | 1083489.02 |
| 47 | 2028-05 | 7187.50 | 2934.45 | 4253.06 | 1079235.96 |
| 48 | 2028-06 | 7187.50 | 2922.93 | 4264.57 | 1074971.39 |
| 49 | 2028-07 | 7187.50 | 2911.38 | 4276.12 | 1070695.26 |
| 50 | 2028-08 | 7187.50 | 2899.80 | 4287.71 | 1066407.56 |
| 51 | 2028-09 | 7187.50 | 2888.19 | 4299.32 | 1062108.24 |
| 52 | 2028-10 | 7187.50 | 2876.54 | 4310.96 | 1057797.28 |
| 53 | 2028-11 | 7187.50 | 2864.87 | 4322.64 | 1053474.64 |
| 54 | 2028-12 | 7187.50 | 2853.16 | 4334.34 | 1049140.30 |
| 55 | 2029-01 | 7187.50 | 2841.42 | 4346.08 | 1044794.22 |
| 56 | 2029-02 | 7187.50 | 2829.65 | 4357.85 | 1040436.36 |
| 57 | 2029-03 | 7187.50 | 2817.85 | 4369.66 | 1036066.71 |
| 58 | 2029-04 | 7187.50 | 2806.01 | 4381.49 | 1031685.21 |
| 59 | 2029-05 | 7187.50 | 2794.15 | 4393.36 | 1027291.86 |
| 60 | 2029-06 | 7187.50 | 2782.25 | 4405.26 | 1022886.60 |
| 61 | 2029-07 | 7187.50 | 2770.32 | 4417.19 | 1018469.41 |
| 62 | 2029-08 | 7187.50 | 2758.35 | 4429.15 | 1014040.26 |
| 63 | 2029-09 | 7187.50 | 2746.36 | 4441.15 | 1009599.12 |
| 64 | 2029-10 | 7187.50 | 2734.33 | 4453.17 | 1005145.95 |
| 65 | 2029-11 | 7187.50 | 2722.27 | 4465.23 | 1000680.71 |
| 66 | 2029-12 | 7187.50 | 2710.18 | 4477.33 | 996203.38 |
| 67 | 2030-01 | 7187.50 | 2698.05 | 4489.45 | 991713.93 |
| 68 | 2030-02 | 7187.50 | 2685.89 | 4501.61 | 987212.32 |
| 69 | 2030-03 | 7187.50 | 2673.70 | 4513.80 | 982698.51 |
| 70 | 2030-04 | 7187.50 | 2661.48 | 4526.03 | 978172.48 |
| 71 | 2030-05 | 7187.50 | 2649.22 | 4538.29 | 973634.19 |
| 72 | 2030-06 | 7187.50 | 2636.93 | 4550.58 | 969083.62 |
| 73 | 2030-07 | 7187.50 | 2624.60 | 4562.90 | 964520.71 |
| 74 | 2030-08 | 7187.50 | 2612.24 | 4575.26 | 959945.45 |
| 75 | 2030-09 | 7187.50 | 2599.85 | 4587.65 | 955357.80 |
| 76 | 2030-10 | 7187.50 | 2587.43 | 4600.08 | 950757.72 |
| 77 | 2030-11 | 7187.50 | 2574.97 | 4612.54 | 946145.19 |
| 78 | 2030-12 | 7187.50 | 2562.48 | 4625.03 | 941520.16 |
| 79 | 2031-01 | 7187.50 | 2549.95 | 4637.55 | 936882.60 |
| 80 | 2031-02 | 7187.50 | 2537.39 | 4650.11 | 932232.49 |
| 81 | 2031-03 | 7187.50 | 2524.80 | 4662.71 | 927569.78 |
| 82 | 2031-04 | 7187.50 | 2512.17 | 4675.34 | 922894.44 |
| 83 | 2031-05 | 7187.50 | 2499.51 | 4688.00 | 918206.45 |
| 84 | 2031-06 | 7187.50 | 2486.81 | 4700.70 | 913505.75 |
| 85 | 2031-07 | 7187.50 | 2474.08 | 4713.43 | 908792.32 |
| 86 | 2031-08 | 7187.50 | 2461.31 | 4726.19 | 904066.13 |
| 87 | 2031-09 | 7187.50 | 2448.51 | 4738.99 | 899327.14 |
| 88 | 2031-10 | 7187.50 | 2435.68 | 4751.83 | 894575.31 |
| 89 | 2031-11 | 7187.50 | 2422.81 | 4764.70 | 889810.62 |
| 90 | 2031-12 | 7187.50 | 2409.90 | 4777.60 | 885033.01 |
| 91 | 2032-01 | 7187.50 | 2396.96 | 4790.54 | 880242.47 |
| 92 | 2032-02 | 7187.50 | 2383.99 | 4803.51 | 875438.96 |
| 93 | 2032-03 | 7187.50 | 2370.98 | 4816.52 | 870622.44 |
| 94 | 2032-04 | 7187.50 | 2357.94 | 4829.57 | 865792.87 |
| 95 | 2032-05 | 7187.50 | 2344.86 | 4842.65 | 860950.22 |
| 96 | 2032-06 | 7187.50 | 2331.74 | 4855.76 | 856094.45 |
| 97 | 2032-07 | 7187.50 | 2318.59 | 4868.92 | 851225.54 |
| 98 | 2032-08 | 7187.50 | 2305.40 | 4882.10 | 846343.44 |
| 99 | 2032-09 | 7187.50 | 2292.18 | 4895.32 | 841448.11 |
| 100 | 2032-10 | 7187.50 | 2278.92 | 4908.58 | 836539.53 |
| 101 | 2032-11 | 7187.50 | 2265.63 | 4921.88 | 831617.65 |
| 102 | 2032-12 | 7187.50 | 2252.30 | 4935.21 | 826682.44 |
| 103 | 2033-01 | 7187.50 | 2238.93 | 4948.57 | 821733.87 |
| 104 | 2033-02 | 7187.50 | 2225.53 | 4961.98 | 816771.90 |
| 105 | 2033-03 | 7187.50 | 2212.09 | 4975.41 | 811796.48 |
| 106 | 2033-04 | 7187.50 | 2198.62 | 4988.89 | 806807.59 |
| 107 | 2033-05 | 7187.50 | 2185.10 | 5002.40 | 801805.19 |
| 108 | 2033-06 | 7187.50 | 2171.56 | 5015.95 | 796789.24 |
| 109 | 2033-07 | 7187.50 | 2157.97 | 5029.53 | 791759.71 |
| 110 | 2033-08 | 7187.50 | 2144.35 | 5043.16 | 786716.55 |
| 111 | 2033-09 | 7187.50 | 2130.69 | 5056.81 | 781659.74 |
| 112 | 2033-10 | 7187.50 | 2117.00 | 5070.51 | 776589.23 |
| 113 | 2033-11 | 7187.50 | 2103.26 | 5084.24 | 771504.99 |
| 114 | 2033-12 | 7187.50 | 2089.49 | 5098.01 | 766406.98 |
| 115 | 2034-01 | 7187.50 | 2075.69 | 5111.82 | 761295.16 |
| 116 | 2034-02 | 7187.50 | 2061.84 | 5125.66 | 756169.49 |
| 117 | 2034-03 | 7187.50 | 2047.96 | 5139.55 | 751029.95 |
| 118 | 2034-04 | 7187.50 | 2034.04 | 5153.47 | 745876.48 |
| 119 | 2034-05 | 7187.50 | 2020.08 | 5167.42 | 740709.06 |
| 120 | 2034-06 | 7187.50 | 2006.09 | 5181.42 | 735527.64 |
| 121 | 2034-07 | 7187.50 | 1992.05 | 5195.45 | 730332.19 |
| 122 | 2034-08 | 7187.50 | 1977.98 | 5209.52 | 725122.67 |
| 123 | 2034-09 | 7187.50 | 1963.87 | 5223.63 | 719899.04 |
| 124 | 2034-10 | 7187.50 | 1949.73 | 5237.78 | 714661.26 |
| 125 | 2034-11 | 7187.50 | 1935.54 | 5251.96 | 709409.30 |
| 126 | 2034-12 | 7187.50 | 1921.32 | 5266.19 | 704143.11 |
| 127 | 2035-01 | 7187.50 | 1907.05 | 5280.45 | 698862.66 |
| 128 | 2035-02 | 7187.50 | 1892.75 | 5294.75 | 693567.91 |
| 129 | 2035-03 | 7187.50 | 1878.41 | 5309.09 | 688258.81 |
| 130 | 2035-04 | 7187.50 | 1864.03 | 5323.47 | 682935.34 |
| 131 | 2035-05 | 7187.50 | 1849.62 | 5337.89 | 677597.46 |
| 132 | 2035-06 | 7187.50 | 1835.16 | 5352.34 | 672245.11 |
| 133 | 2035-07 | 7187.50 | 1820.66 | 5366.84 | 666878.27 |
| 134 | 2035-08 | 7187.50 | 1806.13 | 5381.38 | 661496.89 |
| 135 | 2035-09 | 7187.50 | 1791.55 | 5395.95 | 656100.94 |
| 136 | 2035-10 | 7187.50 | 1776.94 | 5410.56 | 650690.38 |
| 137 | 2035-11 | 7187.50 | 1762.29 | 5425.22 | 645265.16 |
| 138 | 2035-12 | 7187.50 | 1747.59 | 5439.91 | 639825.25 |
| 139 | 2036-01 | 7187.50 | 1732.86 | 5454.64 | 634370.60 |
| 140 | 2036-02 | 7187.50 | 1718.09 | 5469.42 | 628901.19 |
| 141 | 2036-03 | 7187.50 | 1703.27 | 5484.23 | 623416.96 |
| 142 | 2036-04 | 7187.50 | 1688.42 | 5499.08 | 617917.87 |
| 143 | 2036-05 | 7187.50 | 1673.53 | 5513.98 | 612403.90 |
| 144 | 2036-06 | 7187.50 | 1658.59 | 5528.91 | 606874.98 |
| 145 | 2036-07 | 7187.50 | 1643.62 | 5543.88 | 601331.10 |
| 146 | 2036-08 | 7187.50 | 1628.61 | 5558.90 | 595772.20 |
| 147 | 2036-09 | 7187.50 | 1613.55 | 5573.95 | 590198.25 |
| 148 | 2036-10 | 7187.50 | 1598.45 | 5589.05 | 584609.19 |
| 149 | 2036-11 | 7187.50 | 1583.32 | 5604.19 | 579005.01 |
| 150 | 2036-12 | 7187.50 | 1568.14 | 5619.37 | 573385.64 |
| 151 | 2037-01 | 7187.50 | 1552.92 | 5634.59 | 567751.05 |
| 152 | 2037-02 | 7187.50 | 1537.66 | 5649.85 | 562101.21 |
| 153 | 2037-03 | 7187.50 | 1522.36 | 5665.15 | 556436.06 |
| 154 | 2037-04 | 7187.50 | 1507.01 | 5680.49 | 550755.57 |
| 155 | 2037-05 | 7187.50 | 1491.63 | 5695.88 | 545059.70 |
| 156 | 2037-06 | 7187.50 | 1476.20 | 5711.30 | 539348.40 |
| 157 | 2037-07 | 7187.50 | 1460.74 | 5726.77 | 533621.63 |
| 158 | 2037-08 | 7187.50 | 1445.23 | 5742.28 | 527879.35 |
| 159 | 2037-09 | 7187.50 | 1429.67 | 5757.83 | 522121.51 |
| 160 | 2037-10 | 7187.50 | 1414.08 | 5773.43 | 516348.09 |
| 161 | 2037-11 | 7187.50 | 1398.44 | 5789.06 | 510559.03 |
| 162 | 2037-12 | 7187.50 | 1382.76 | 5804.74 | 504754.29 |
| 163 | 2038-01 | 7187.50 | 1367.04 | 5820.46 | 498933.82 |
| 164 | 2038-02 | 7187.50 | 1351.28 | 5836.23 | 493097.60 |
| 165 | 2038-03 | 7187.50 | 1335.47 | 5852.03 | 487245.57 |
| 166 | 2038-04 | 7187.50 | 1319.62 | 5867.88 | 481377.69 |
| 167 | 2038-05 | 7187.50 | 1303.73 | 5883.77 | 475493.91 |
| 168 | 2038-06 | 7187.50 | 1287.80 | 5899.71 | 469594.20 |
| 169 | 2038-07 | 7187.50 | 1271.82 | 5915.69 | 463678.52 |
| 170 | 2038-08 | 7187.50 | 1255.80 | 5931.71 | 457746.81 |
| 171 | 2038-09 | 7187.50 | 1239.73 | 5947.77 | 451799.03 |
| 172 | 2038-10 | 7187.50 | 1223.62 | 5963.88 | 445835.15 |
| 173 | 2038-11 | 7187.50 | 1207.47 | 5980.03 | 439855.12 |
| 174 | 2038-12 | 7187.50 | 1191.27 | 5996.23 | 433858.89 |
| 175 | 2039-01 | 7187.50 | 1175.03 | 6012.47 | 427846.42 |
| 176 | 2039-02 | 7187.50 | 1158.75 | 6028.75 | 421817.66 |
| 177 | 2039-03 | 7187.50 | 1142.42 | 6045.08 | 415772.58 |
| 178 | 2039-04 | 7187.50 | 1126.05 | 6061.45 | 409711.13 |
| 179 | 2039-05 | 7187.50 | 1109.63 | 6077.87 | 403633.26 |
| 180 | 2039-06 | 7187.50 | 1093.17 | 6094.33 | 397538.93 |
| 181 | 2039-07 | 7187.50 | 1076.67 | 6110.84 | 391428.09 |
| 182 | 2039-08 | 7187.50 | 1060.12 | 6127.39 | 385300.70 |
| 183 | 2039-09 | 7187.50 | 1043.52 | 6143.98 | 379156.72 |
| 184 | 2039-10 | 7187.50 | 1026.88 | 6160.62 | 372996.10 |
| 185 | 2039-11 | 7187.50 | 1010.20 | 6177.31 | 366818.79 |
| 186 | 2039-12 | 7187.50 | 993.47 | 6194.04 | 360624.75 |
| 187 | 2040-01 | 7187.50 | 976.69 | 6210.81 | 354413.94 |
| 188 | 2040-02 | 7187.50 | 959.87 | 6227.63 | 348186.31 |
| 189 | 2040-03 | 7187.50 | 943.00 | 6244.50 | 341941.81 |
| 190 | 2040-04 | 7187.50 | 926.09 | 6261.41 | 335680.40 |
| 191 | 2040-05 | 7187.50 | 909.13 | 6278.37 | 329402.02 |
| 192 | 2040-06 | 7187.50 | 892.13 | 6295.37 | 323106.65 |
| 193 | 2040-07 | 7187.50 | 875.08 | 6312.42 | 316794.23 |
| 194 | 2040-08 | 7187.50 | 857.98 | 6329.52 | 310464.71 |
| 195 | 2040-09 | 7187.50 | 840.84 | 6346.66 | 304118.04 |
| 196 | 2040-10 | 7187.50 | 823.65 | 6363.85 | 297754.19 |
| 197 | 2040-11 | 7187.50 | 806.42 | 6381.09 | 291373.10 |
| 198 | 2040-12 | 7187.50 | 789.14 | 6398.37 | 284974.74 |
| 199 | 2041-01 | 7187.50 | 771.81 | 6415.70 | 278559.04 |
| 200 | 2041-02 | 7187.50 | 754.43 | 6433.07 | 272125.96 |
| 201 | 2041-03 | 7187.50 | 737.01 | 6450.50 | 265675.47 |
| 202 | 2041-04 | 7187.50 | 719.54 | 6467.97 | 259207.50 |
| 203 | 2041-05 | 7187.50 | 702.02 | 6485.48 | 252722.02 |
| 204 | 2041-06 | 7187.50 | 684.46 | 6503.05 | 246218.97 |
| 205 | 2041-07 | 7187.50 | 666.84 | 6520.66 | 239698.30 |
| 206 | 2041-08 | 7187.50 | 649.18 | 6538.32 | 233159.98 |
| 207 | 2041-09 | 7187.50 | 631.47 | 6556.03 | 226603.95 |
| 208 | 2041-10 | 7187.50 | 613.72 | 6573.79 | 220030.17 |
| 209 | 2041-11 | 7187.50 | 595.92 | 6591.59 | 213438.58 |
| 210 | 2041-12 | 7187.50 | 578.06 | 6609.44 | 206829.14 |
| 211 | 2042-01 | 7187.50 | 560.16 | 6627.34 | 200201.79 |
| 212 | 2042-02 | 7187.50 | 542.21 | 6645.29 | 193556.50 |
| 213 | 2042-03 | 7187.50 | 524.22 | 6663.29 | 186893.21 |
| 214 | 2042-04 | 7187.50 | 506.17 | 6681.34 | 180211.88 |
| 215 | 2042-05 | 7187.50 | 488.07 | 6699.43 | 173512.45 |
| 216 | 2042-06 | 7187.50 | 469.93 | 6717.58 | 166794.87 |
| 217 | 2042-07 | 7187.50 | 451.74 | 6735.77 | 160059.10 |
| 218 | 2042-08 | 7187.50 | 433.49 | 6754.01 | 153305.09 |
| 219 | 2042-09 | 7187.50 | 415.20 | 6772.30 | 146532.79 |
| 220 | 2042-10 | 7187.50 | 396.86 | 6790.65 | 139742.14 |
| 221 | 2042-11 | 7187.50 | 378.47 | 6809.04 | 132933.11 |
| 222 | 2042-12 | 7187.50 | 360.03 | 6827.48 | 126105.63 |
| 223 | 2043-01 | 7187.50 | 341.54 | 6845.97 | 119259.66 |
| 224 | 2043-02 | 7187.50 | 322.99 | 6864.51 | 112395.15 |
| 225 | 2043-03 | 7187.50 | 304.40 | 6883.10 | 105512.05 |
| 226 | 2043-04 | 7187.50 | 285.76 | 6901.74 | 98610.31 |
| 227 | 2043-05 | 7187.50 | 267.07 | 6920.44 | 91689.87 |
| 228 | 2043-06 | 7187.50 | 248.33 | 6939.18 | 84750.69 |
| 229 | 2043-07 | 7187.50 | 229.53 | 6957.97 | 77792.72 |
| 230 | 2043-08 | 7187.50 | 210.69 | 6976.82 | 70815.91 |
| 231 | 2043-09 | 7187.50 | 191.79 | 6995.71 | 63820.19 |
| 232 | 2043-10 | 7187.50 | 172.85 | 7014.66 | 56805.54 |
| 233 | 2043-11 | 7187.50 | 153.85 | 7033.66 | 49771.88 |
| 234 | 2043-12 | 7187.50 | 134.80 | 7052.71 | 42719.17 |
| 235 | 2044-01 | 7187.50 | 115.70 | 7071.81 | 35647.37 |
| 236 | 2044-02 | 7187.50 | 96.54 | 7090.96 | 28556.41 |
| 237 | 2044-03 | 7187.50 | 77.34 | 7110.16 | 21446.24 |
| 238 | 2044-04 | 7187.50 | 58.08 | 7129.42 | 14316.82 |
| 239 | 2044-05 | 7187.50 | 38.77 | 7148.73 | 7168.09 |
| 240 | 2044-06 | 7187.50 | 19.41 | 7168.09 | 0.00 |
等额本金还款方式：
贷款总额：126.72万
还款月数：20年
首月还款：8712元
每月递减：14.3元
利息总额：41.36万
本息合计：168.08万
节省利息：44245.13元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-07 | 8712.00 | 3432.00 | 5280.00 | 1261920.00 |
| 2 | 2024-08 | 8697.70 | 3417.70 | 5280.00 | 1256640.00 |
| 3 | 2024-09 | 8683.40 | 3403.40 | 5280.00 | 1251360.00 |
| 4 | 2024-10 | 8669.10 | 3389.10 | 5280.00 | 1246080.00 |
| 5 | 2024-11 | 8654.80 | 3374.80 | 5280.00 | 1240800.00 |
| 6 | 2024-12 | 8640.50 | 3360.50 | 5280.00 | 1235520.00 |
| 7 | 2025-01 | 8626.20 | 3346.20 | 5280.00 | 1230240.00 |
| 8 | 2025-02 | 8611.90 | 3331.90 | 5280.00 | 1224960.00 |
| 9 | 2025-03 | 8597.60 | 3317.60 | 5280.00 | 1219680.00 |
| 10 | 2025-04 | 8583.30 | 3303.30 | 5280.00 | 1214400.00 |
| 11 | 2025-05 | 8569.00 | 3289.00 | 5280.00 | 1209120.00 |
| 12 | 2025-06 | 8554.70 | 3274.70 | 5280.00 | 1203840.00 |
| 13 | 2025-07 | 8540.40 | 3260.40 | 5280.00 | 1198560.00 |
| 14 | 2025-08 | 8526.10 | 3246.10 | 5280.00 | 1193280.00 |
| 15 | 2025-09 | 8511.80 | 3231.80 | 5280.00 | 1188000.00 |
| 16 | 2025-10 | 8497.50 | 3217.50 | 5280.00 | 1182720.00 |
| 17 | 2025-11 | 8483.20 | 3203.20 | 5280.00 | 1177440.00 |
| 18 | 2025-12 | 8468.90 | 3188.90 | 5280.00 | 1172160.00 |
| 19 | 2026-01 | 8454.60 | 3174.60 | 5280.00 | 1166880.00 |
| 20 | 2026-02 | 8440.30 | 3160.30 | 5280.00 | 1161600.00 |
| 21 | 2026-03 | 8426.00 | 3146.00 | 5280.00 | 1156320.00 |
| 22 | 2026-04 | 8411.70 | 3131.70 | 5280.00 | 1151040.00 |
| 23 | 2026-05 | 8397.40 | 3117.40 | 5280.00 | 1145760.00 |
| 24 | 2026-06 | 8383.10 | 3103.10 | 5280.00 | 1140480.00 |
| 25 | 2026-07 | 8368.80 | 3088.80 | 5280.00 | 1135200.00 |
| 26 | 2026-08 | 8354.50 | 3074.50 | 5280.00 | 1129920.00 |
| 27 | 2026-09 | 8340.20 | 3060.20 | 5280.00 | 1124640.00 |
| 28 | 2026-10 | 8325.90 | 3045.90 | 5280.00 | 1119360.00 |
| 29 | 2026-11 | 8311.60 | 3031.60 | 5280.00 | 1114080.00 |
| 30 | 2026-12 | 8297.30 | 3017.30 | 5280.00 | 1108800.00 |
| 31 | 2027-01 | 8283.00 | 3003.00 | 5280.00 | 1103520.00 |
| 32 | 2027-02 | 8268.70 | 2988.70 | 5280.00 | 1098240.00 |
| 33 | 2027-03 | 8254.40 | 2974.40 | 5280.00 | 1092960.00 |
| 34 | 2027-04 | 8240.10 | 2960.10 | 5280.00 | 1087680.00 |
| 35 | 2027-05 | 8225.80 | 2945.80 | 5280.00 | 1082400.00 |
| 36 | 2027-06 | 8211.50 | 2931.50 | 5280.00 | 1077120.00 |
| 37 | 2027-07 | 8197.20 | 2917.20 | 5280.00 | 1071840.00 |
| 38 | 2027-08 | 8182.90 | 2902.90 | 5280.00 | 1066560.00 |
| 39 | 2027-09 | 8168.60 | 2888.60 | 5280.00 | 1061280.00 |
| 40 | 2027-10 | 8154.30 | 2874.30 | 5280.00 | 1056000.00 |
| 41 | 2027-11 | 8140.00 | 2860.00 | 5280.00 | 1050720.00 |
| 42 | 2027-12 | 8125.70 | 2845.70 | 5280.00 | 1045440.00 |
| 43 | 2028-01 | 8111.40 | 2831.40 | 5280.00 | 1040160.00 |
| 44 | 2028-02 | 8097.10 | 2817.10 | 5280.00 | 1034880.00 |
| 45 | 2028-03 | 8082.80 | 2802.80 | 5280.00 | 1029600.00 |
| 46 | 2028-04 | 8068.50 | 2788.50 | 5280.00 | 1024320.00 |
| 47 | 2028-05 | 8054.20 | 2774.20 | 5280.00 | 1019040.00 |
| 48 | 2028-06 | 8039.90 | 2759.90 | 5280.00 | 1013760.00 |
| 49 | 2028-07 | 8025.60 | 2745.60 | 5280.00 | 1008480.00 |
| 50 | 2028-08 | 8011.30 | 2731.30 | 5280.00 | 1003200.00 |
| 51 | 2028-09 | 7997.00 | 2717.00 | 5280.00 | 997920.00 |
| 52 | 2028-10 | 7982.70 | 2702.70 | 5280.00 | 992640.00 |
| 53 | 2028-11 | 7968.40 | 2688.40 | 5280.00 | 987360.00 |
| 54 | 2028-12 | 7954.10 | 2674.10 | 5280.00 | 982080.00 |
| 55 | 2029-01 | 7939.80 | 2659.80 | 5280.00 | 976800.00 |
| 56 | 2029-02 | 7925.50 | 2645.50 | 5280.00 | 971520.00 |
| 57 | 2029-03 | 7911.20 | 2631.20 | 5280.00 | 966240.00 |
| 58 | 2029-04 | 7896.90 | 2616.90 | 5280.00 | 960960.00 |
| 59 | 2029-05 | 7882.60 | 2602.60 | 5280.00 | 955680.00 |
| 60 | 2029-06 | 7868.30 | 2588.30 | 5280.00 | 950400.00 |
| 61 | 2029-07 | 7854.00 | 2574.00 | 5280.00 | 945120.00 |
| 62 | 2029-08 | 7839.70 | 2559.70 | 5280.00 | 939840.00 |
| 63 | 2029-09 | 7825.40 | 2545.40 | 5280.00 | 934560.00 |
| 64 | 2029-10 | 7811.10 | 2531.10 | 5280.00 | 929280.00 |
| 65 | 2029-11 | 7796.80 | 2516.80 | 5280.00 | 924000.00 |
| 66 | 2029-12 | 7782.50 | 2502.50 | 5280.00 | 918720.00 |
| 67 | 2030-01 | 7768.20 | 2488.20 | 5280.00 | 913440.00 |
| 68 | 2030-02 | 7753.90 | 2473.90 | 5280.00 | 908160.00 |
| 69 | 2030-03 | 7739.60 | 2459.60 | 5280.00 | 902880.00 |
| 70 | 2030-04 | 7725.30 | 2445.30 | 5280.00 | 897600.00 |
| 71 | 2030-05 | 7711.00 | 2431.00 | 5280.00 | 892320.00 |
| 72 | 2030-06 | 7696.70 | 2416.70 | 5280.00 | 887040.00 |
| 73 | 2030-07 | 7682.40 | 2402.40 | 5280.00 | 881760.00 |
| 74 | 2030-08 | 7668.10 | 2388.10 | 5280.00 | 876480.00 |
| 75 | 2030-09 | 7653.80 | 2373.80 | 5280.00 | 871200.00 |
| 76 | 2030-10 | 7639.50 | 2359.50 | 5280.00 | 865920.00 |
| 77 | 2030-11 | 7625.20 | 2345.20 | 5280.00 | 860640.00 |
| 78 | 2030-12 | 7610.90 | 2330.90 | 5280.00 | 855360.00 |
| 79 | 2031-01 | 7596.60 | 2316.60 | 5280.00 | 850080.00 |
| 80 | 2031-02 | 7582.30 | 2302.30 | 5280.00 | 844800.00 |
| 81 | 2031-03 | 7568.00 | 2288.00 | 5280.00 | 839520.00 |
| 82 | 2031-04 | 7553.70 | 2273.70 | 5280.00 | 834240.00 |
| 83 | 2031-05 | 7539.40 | 2259.40 | 5280.00 | 828960.00 |
| 84 | 2031-06 | 7525.10 | 2245.10 | 5280.00 | 823680.00 |
| 85 | 2031-07 | 7510.80 | 2230.80 | 5280.00 | 818400.00 |
| 86 | 2031-08 | 7496.50 | 2216.50 | 5280.00 | 813120.00 |
| 87 | 2031-09 | 7482.20 | 2202.20 | 5280.00 | 807840.00 |
| 88 | 2031-10 | 7467.90 | 2187.90 | 5280.00 | 802560.00 |
| 89 | 2031-11 | 7453.60 | 2173.60 | 5280.00 | 797280.00 |
| 90 | 2031-12 | 7439.30 | 2159.30 | 5280.00 | 792000.00 |
| 91 | 2032-01 | 7425.00 | 2145.00 | 5280.00 | 786720.00 |
| 92 | 2032-02 | 7410.70 | 2130.70 | 5280.00 | 781440.00 |
| 93 | 2032-03 | 7396.40 | 2116.40 | 5280.00 | 776160.00 |
| 94 | 2032-04 | 7382.10 | 2102.10 | 5280.00 | 770880.00 |
| 95 | 2032-05 | 7367.80 | 2087.80 | 5280.00 | 765600.00 |
| 96 | 2032-06 | 7353.50 | 2073.50 | 5280.00 | 760320.00 |
| 97 | 2032-07 | 7339.20 | 2059.20 | 5280.00 | 755040.00 |
| 98 | 2032-08 | 7324.90 | 2044.90 | 5280.00 | 749760.00 |
| 99 | 2032-09 | 7310.60 | 2030.60 | 5280.00 | 744480.00 |
| 100 | 2032-10 | 7296.30 | 2016.30 | 5280.00 | 739200.00 |
| 101 | 2032-11 | 7282.00 | 2002.00 | 5280.00 | 733920.00 |
| 102 | 2032-12 | 7267.70 | 1987.70 | 5280.00 | 728640.00 |
| 103 | 2033-01 | 7253.40 | 1973.40 | 5280.00 | 723360.00 |
| 104 | 2033-02 | 7239.10 | 1959.10 | 5280.00 | 718080.00 |
| 105 | 2033-03 | 7224.80 | 1944.80 | 5280.00 | 712800.00 |
| 106 | 2033-04 | 7210.50 | 1930.50 | 5280.00 | 707520.00 |
| 107 | 2033-05 | 7196.20 | 1916.20 | 5280.00 | 702240.00 |
| 108 | 2033-06 | 7181.90 | 1901.90 | 5280.00 | 696960.00 |
| 109 | 2033-07 | 7167.60 | 1887.60 | 5280.00 | 691680.00 |
| 110 | 2033-08 | 7153.30 | 1873.30 | 5280.00 | 686400.00 |
| 111 | 2033-09 | 7139.00 | 1859.00 | 5280.00 | 681120.00 |
| 112 | 2033-10 | 7124.70 | 1844.70 | 5280.00 | 675840.00 |
| 113 | 2033-11 | 7110.40 | 1830.40 | 5280.00 | 670560.00 |
| 114 | 2033-12 | 7096.10 | 1816.10 | 5280.00 | 665280.00 |
| 115 | 2034-01 | 7081.80 | 1801.80 | 5280.00 | 660000.00 |
| 116 | 2034-02 | 7067.50 | 1787.50 | 5280.00 | 654720.00 |
| 117 | 2034-03 | 7053.20 | 1773.20 | 5280.00 | 649440.00 |
| 118 | 2034-04 | 7038.90 | 1758.90 | 5280.00 | 644160.00 |
| 119 | 2034-05 | 7024.60 | 1744.60 | 5280.00 | 638880.00 |
| 120 | 2034-06 | 7010.30 | 1730.30 | 5280.00 | 633600.00 |
| 121 | 2034-07 | 6996.00 | 1716.00 | 5280.00 | 628320.00 |
| 122 | 2034-08 | 6981.70 | 1701.70 | 5280.00 | 623040.00 |
| 123 | 2034-09 | 6967.40 | 1687.40 | 5280.00 | 617760.00 |
| 124 | 2034-10 | 6953.10 | 1673.10 | 5280.00 | 612480.00 |
| 125 | 2034-11 | 6938.80 | 1658.80 | 5280.00 | 607200.00 |
| 126 | 2034-12 | 6924.50 | 1644.50 | 5280.00 | 601920.00 |
| 127 | 2035-01 | 6910.20 | 1630.20 | 5280.00 | 596640.00 |
| 128 | 2035-02 | 6895.90 | 1615.90 | 5280.00 | 591360.00 |
| 129 | 2035-03 | 6881.60 | 1601.60 | 5280.00 | 586080.00 |
| 130 | 2035-04 | 6867.30 | 1587.30 | 5280.00 | 580800.00 |
| 131 | 2035-05 | 6853.00 | 1573.00 | 5280.00 | 575520.00 |
| 132 | 2035-06 | 6838.70 | 1558.70 | 5280.00 | 570240.00 |
| 133 | 2035-07 | 6824.40 | 1544.40 | 5280.00 | 564960.00 |
| 134 | 2035-08 | 6810.10 | 1530.10 | 5280.00 | 559680.00 |
| 135 | 2035-09 | 6795.80 | 1515.80 | 5280.00 | 554400.00 |
| 136 | 2035-10 | 6781.50 | 1501.50 | 5280.00 | 549120.00 |
| 137 | 2035-11 | 6767.20 | 1487.20 | 5280.00 | 543840.00 |
| 138 | 2035-12 | 6752.90 | 1472.90 | 5280.00 | 538560.00 |
| 139 | 2036-01 | 6738.60 | 1458.60 | 5280.00 | 533280.00 |
| 140 | 2036-02 | 6724.30 | 1444.30 | 5280.00 | 528000.00 |
| 141 | 2036-03 | 6710.00 | 1430.00 | 5280.00 | 522720.00 |
| 142 | 2036-04 | 6695.70 | 1415.70 | 5280.00 | 517440.00 |
| 143 | 2036-05 | 6681.40 | 1401.40 | 5280.00 | 512160.00 |
| 144 | 2036-06 | 6667.10 | 1387.10 | 5280.00 | 506880.00 |
| 145 | 2036-07 | 6652.80 | 1372.80 | 5280.00 | 501600.00 |
| 146 | 2036-08 | 6638.50 | 1358.50 | 5280.00 | 496320.00 |
| 147 | 2036-09 | 6624.20 | 1344.20 | 5280.00 | 491040.00 |
| 148 | 2036-10 | 6609.90 | 1329.90 | 5280.00 | 485760.00 |
| 149 | 2036-11 | 6595.60 | 1315.60 | 5280.00 | 480480.00 |
| 150 | 2036-12 | 6581.30 | 1301.30 | 5280.00 | 475200.00 |
| 151 | 2037-01 | 6567.00 | 1287.00 | 5280.00 | 469920.00 |
| 152 | 2037-02 | 6552.70 | 1272.70 | 5280.00 | 464640.00 |
| 153 | 2037-03 | 6538.40 | 1258.40 | 5280.00 | 459360.00 |
| 154 | 2037-04 | 6524.10 | 1244.10 | 5280.00 | 454080.00 |
| 155 | 2037-05 | 6509.80 | 1229.80 | 5280.00 | 448800.00 |
| 156 | 2037-06 | 6495.50 | 1215.50 | 5280.00 | 443520.00 |
| 157 | 2037-07 | 6481.20 | 1201.20 | 5280.00 | 438240.00 |
| 158 | 2037-08 | 6466.90 | 1186.90 | 5280.00 | 432960.00 |
| 159 | 2037-09 | 6452.60 | 1172.60 | 5280.00 | 427680.00 |
| 160 | 2037-10 | 6438.30 | 1158.30 | 5280.00 | 422400.00 |
| 161 | 2037-11 | 6424.00 | 1144.00 | 5280.00 | 417120.00 |
| 162 | 2037-12 | 6409.70 | 1129.70 | 5280.00 | 411840.00 |
| 163 | 2038-01 | 6395.40 | 1115.40 | 5280.00 | 406560.00 |
| 164 | 2038-02 | 6381.10 | 1101.10 | 5280.00 | 401280.00 |
| 165 | 2038-03 | 6366.80 | 1086.80 | 5280.00 | 396000.00 |
| 166 | 2038-04 | 6352.50 | 1072.50 | 5280.00 | 390720.00 |
| 167 | 2038-05 | 6338.20 | 1058.20 | 5280.00 | 385440.00 |
| 168 | 2038-06 | 6323.90 | 1043.90 | 5280.00 | 380160.00 |
| 169 | 2038-07 | 6309.60 | 1029.60 | 5280.00 | 374880.00 |
| 170 | 2038-08 | 6295.30 | 1015.30 | 5280.00 | 369600.00 |
| 171 | 2038-09 | 6281.00 | 1001.00 | 5280.00 | 364320.00 |
| 172 | 2038-10 | 6266.70 | 986.70 | 5280.00 | 359040.00 |
| 173 | 2038-11 | 6252.40 | 972.40 | 5280.00 | 353760.00 |
| 174 | 2038-12 | 6238.10 | 958.10 | 5280.00 | 348480.00 |
| 175 | 2039-01 | 6223.80 | 943.80 | 5280.00 | 343200.00 |
| 176 | 2039-02 | 6209.50 | 929.50 | 5280.00 | 337920.00 |
| 177 | 2039-03 | 6195.20 | 915.20 | 5280.00 | 332640.00 |
| 178 | 2039-04 | 6180.90 | 900.90 | 5280.00 | 327360.00 |
| 179 | 2039-05 | 6166.60 | 886.60 | 5280.00 | 322080.00 |
| 180 | 2039-06 | 6152.30 | 872.30 | 5280.00 | 316800.00 |
| 181 | 2039-07 | 6138.00 | 858.00 | 5280.00 | 311520.00 |
| 182 | 2039-08 | 6123.70 | 843.70 | 5280.00 | 306240.00 |
| 183 | 2039-09 | 6109.40 | 829.40 | 5280.00 | 300960.00 |
| 184 | 2039-10 | 6095.10 | 815.10 | 5280.00 | 295680.00 |
| 185 | 2039-11 | 6080.80 | 800.80 | 5280.00 | 290400.00 |
| 186 | 2039-12 | 6066.50 | 786.50 | 5280.00 | 285120.00 |
| 187 | 2040-01 | 6052.20 | 772.20 | 5280.00 | 279840.00 |
| 188 | 2040-02 | 6037.90 | 757.90 | 5280.00 | 274560.00 |
| 189 | 2040-03 | 6023.60 | 743.60 | 5280.00 | 269280.00 |
| 190 | 2040-04 | 6009.30 | 729.30 | 5280.00 | 264000.00 |
| 191 | 2040-05 | 5995.00 | 715.00 | 5280.00 | 258720.00 |
| 192 | 2040-06 | 5980.70 | 700.70 | 5280.00 | 253440.00 |
| 193 | 2040-07 | 5966.40 | 686.40 | 5280.00 | 248160.00 |
| 194 | 2040-08 | 5952.10 | 672.10 | 5280.00 | 242880.00 |
| 195 | 2040-09 | 5937.80 | 657.80 | 5280.00 | 237600.00 |
| 196 | 2040-10 | 5923.50 | 643.50 | 5280.00 | 232320.00 |
| 197 | 2040-11 | 5909.20 | 629.20 | 5280.00 | 227040.00 |
| 198 | 2040-12 | 5894.90 | 614.90 | 5280.00 | 221760.00 |
| 199 | 2041-01 | 5880.60 | 600.60 | 5280.00 | 216480.00 |
| 200 | 2041-02 | 5866.30 | 586.30 | 5280.00 | 211200.00 |
| 201 | 2041-03 | 5852.00 | 572.00 | 5280.00 | 205920.00 |
| 202 | 2041-04 | 5837.70 | 557.70 | 5280.00 | 200640.00 |
| 203 | 2041-05 | 5823.40 | 543.40 | 5280.00 | 195360.00 |
| 204 | 2041-06 | 5809.10 | 529.10 | 5280.00 | 190080.00 |
| 205 | 2041-07 | 5794.80 | 514.80 | 5280.00 | 184800.00 |
| 206 | 2041-08 | 5780.50 | 500.50 | 5280.00 | 179520.00 |
| 207 | 2041-09 | 5766.20 | 486.20 | 5280.00 | 174240.00 |
| 208 | 2041-10 | 5751.90 | 471.90 | 5280.00 | 168960.00 |
| 209 | 2041-11 | 5737.60 | 457.60 | 5280.00 | 163680.00 |
| 210 | 2041-12 | 5723.30 | 443.30 | 5280.00 | 158400.00 |
| 211 | 2042-01 | 5709.00 | 429.00 | 5280.00 | 153120.00 |
| 212 | 2042-02 | 5694.70 | 414.70 | 5280.00 | 147840.00 |
| 213 | 2042-03 | 5680.40 | 400.40 | 5280.00 | 142560.00 |
| 214 | 2042-04 | 5666.10 | 386.10 | 5280.00 | 137280.00 |
| 215 | 2042-05 | 5651.80 | 371.80 | 5280.00 | 132000.00 |
| 216 | 2042-06 | 5637.50 | 357.50 | 5280.00 | 126720.00 |
| 217 | 2042-07 | 5623.20 | 343.20 | 5280.00 | 121440.00 |
| 218 | 2042-08 | 5608.90 | 328.90 | 5280.00 | 116160.00 |
| 219 | 2042-09 | 5594.60 | 314.60 | 5280.00 | 110880.00 |
| 220 | 2042-10 | 5580.30 | 300.30 | 5280.00 | 105600.00 |
| 221 | 2042-11 | 5566.00 | 286.00 | 5280.00 | 100320.00 |
| 222 | 2042-12 | 5551.70 | 271.70 | 5280.00 | 95040.00 |
| 223 | 2043-01 | 5537.40 | 257.40 | 5280.00 | 89760.00 |
| 224 | 2043-02 | 5523.10 | 243.10 | 5280.00 | 84480.00 |
| 225 | 2043-03 | 5508.80 | 228.80 | 5280.00 | 79200.00 |
| 226 | 2043-04 | 5494.50 | 214.50 | 5280.00 | 73920.00 |
| 227 | 2043-05 | 5480.20 | 200.20 | 5280.00 | 68640.00 |
| 228 | 2043-06 | 5465.90 | 185.90 | 5280.00 | 63360.00 |
| 229 | 2043-07 | 5451.60 | 171.60 | 5280.00 | 58080.00 |
| 230 | 2043-08 | 5437.30 | 157.30 | 5280.00 | 52800.00 |
| 231 | 2043-09 | 5423.00 | 143.00 | 5280.00 | 47520.00 |
| 232 | 2043-10 | 5408.70 | 128.70 | 5280.00 | 42240.00 |
| 233 | 2043-11 | 5394.40 | 114.40 | 5280.00 | 36960.00 |
| 234 | 2043-12 | 5380.10 | 100.10 | 5280.00 | 31680.00 |
| 235 | 2044-01 | 5365.80 | 85.80 | 5280.00 | 26400.00 |
| 236 | 2044-02 | 5351.50 | 71.50 | 5280.00 | 21120.00 |
| 237 | 2044-03 | 5337.20 | 57.20 | 5280.00 | 15840.00 |
| 238 | 2044-04 | 5322.90 | 42.90 | 5280.00 | 10560.00 |
| 239 | 2044-05 | 5308.60 | 28.60 | 5280.00 | 5280.00 |
| 240 | 2044-06 | 5294.30 | 14.30 | 5280.00 | 0.00 |