贷款127.4万（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：127.4万
还款月数：20年
每月还款：6970.29元
利息总额：39.89万
本息合计：167.29万
| 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 | 6970.29 | 3025.75 | 3944.54 | 1270055.46 |
| 2 | 2024-06 | 6970.29 | 3016.38 | 3953.91 | 1266101.55 |
| 3 | 2024-07 | 6970.29 | 3006.99 | 3963.30 | 1262138.24 |
| 4 | 2024-08 | 6970.29 | 2997.58 | 3972.71 | 1258165.53 |
| 5 | 2024-09 | 6970.29 | 2988.14 | 3982.15 | 1254183.38 |
| 6 | 2024-10 | 6970.29 | 2978.69 | 3991.61 | 1250191.77 |
| 7 | 2024-11 | 6970.29 | 2969.21 | 4001.09 | 1246190.69 |
| 8 | 2024-12 | 6970.29 | 2959.70 | 4010.59 | 1242180.10 |
| 9 | 2025-01 | 6970.29 | 2950.18 | 4020.11 | 1238159.98 |
| 10 | 2025-02 | 6970.29 | 2940.63 | 4029.66 | 1234130.32 |
| 11 | 2025-03 | 6970.29 | 2931.06 | 4039.23 | 1230091.09 |
| 12 | 2025-04 | 6970.29 | 2921.47 | 4048.83 | 1226042.26 |
| 13 | 2025-05 | 6970.29 | 2911.85 | 4058.44 | 1221983.82 |
| 14 | 2025-06 | 6970.29 | 2902.21 | 4068.08 | 1217915.74 |
| 15 | 2025-07 | 6970.29 | 2892.55 | 4077.74 | 1213837.99 |
| 16 | 2025-08 | 6970.29 | 2882.87 | 4087.43 | 1209750.57 |
| 17 | 2025-09 | 6970.29 | 2873.16 | 4097.14 | 1205653.43 |
| 18 | 2025-10 | 6970.29 | 2863.43 | 4106.87 | 1201546.57 |
| 19 | 2025-11 | 6970.29 | 2853.67 | 4116.62 | 1197429.95 |
| 20 | 2025-12 | 6970.29 | 2843.90 | 4126.40 | 1193303.55 |
| 21 | 2026-01 | 6970.29 | 2834.10 | 4136.20 | 1189167.35 |
| 22 | 2026-02 | 6970.29 | 2824.27 | 4146.02 | 1185021.33 |
| 23 | 2026-03 | 6970.29 | 2814.43 | 4155.87 | 1180865.47 |
| 24 | 2026-04 | 6970.29 | 2804.56 | 4165.74 | 1176699.73 |
| 25 | 2026-05 | 6970.29 | 2794.66 | 4175.63 | 1172524.10 |
| 26 | 2026-06 | 6970.29 | 2784.74 | 4185.55 | 1168338.55 |
| 27 | 2026-07 | 6970.29 | 2774.80 | 4195.49 | 1164143.06 |
| 28 | 2026-08 | 6970.29 | 2764.84 | 4205.45 | 1159937.61 |
| 29 | 2026-09 | 6970.29 | 2754.85 | 4215.44 | 1155722.17 |
| 30 | 2026-10 | 6970.29 | 2744.84 | 4225.45 | 1151496.71 |
| 31 | 2026-11 | 6970.29 | 2734.80 | 4235.49 | 1147261.23 |
| 32 | 2026-12 | 6970.29 | 2724.75 | 4245.55 | 1143015.68 |
| 33 | 2027-01 | 6970.29 | 2714.66 | 4255.63 | 1138760.05 |
| 34 | 2027-02 | 6970.29 | 2704.56 | 4265.74 | 1134494.31 |
| 35 | 2027-03 | 6970.29 | 2694.42 | 4275.87 | 1130218.44 |
| 36 | 2027-04 | 6970.29 | 2684.27 | 4286.02 | 1125932.42 |
| 37 | 2027-05 | 6970.29 | 2674.09 | 4296.20 | 1121636.22 |
| 38 | 2027-06 | 6970.29 | 2663.89 | 4306.41 | 1117329.81 |
| 39 | 2027-07 | 6970.29 | 2653.66 | 4316.63 | 1113013.18 |
| 40 | 2027-08 | 6970.29 | 2643.41 | 4326.89 | 1108686.29 |
| 41 | 2027-09 | 6970.29 | 2633.13 | 4337.16 | 1104349.13 |
| 42 | 2027-10 | 6970.29 | 2622.83 | 4347.46 | 1100001.66 |
| 43 | 2027-11 | 6970.29 | 2612.50 | 4357.79 | 1095643.87 |
| 44 | 2027-12 | 6970.29 | 2602.15 | 4368.14 | 1091275.74 |
| 45 | 2028-01 | 6970.29 | 2591.78 | 4378.51 | 1086897.22 |
| 46 | 2028-02 | 6970.29 | 2581.38 | 4388.91 | 1082508.31 |
| 47 | 2028-03 | 6970.29 | 2570.96 | 4399.34 | 1078108.98 |
| 48 | 2028-04 | 6970.29 | 2560.51 | 4409.78 | 1073699.19 |
| 49 | 2028-05 | 6970.29 | 2550.04 | 4420.26 | 1069278.93 |
| 50 | 2028-06 | 6970.29 | 2539.54 | 4430.76 | 1064848.18 |
| 51 | 2028-07 | 6970.29 | 2529.01 | 4441.28 | 1060406.90 |
| 52 | 2028-08 | 6970.29 | 2518.47 | 4451.83 | 1055955.07 |
| 53 | 2028-09 | 6970.29 | 2507.89 | 4462.40 | 1051492.68 |
| 54 | 2028-10 | 6970.29 | 2497.30 | 4473.00 | 1047019.68 |
| 55 | 2028-11 | 6970.29 | 2486.67 | 4483.62 | 1042536.06 |
| 56 | 2028-12 | 6970.29 | 2476.02 | 4494.27 | 1038041.79 |
| 57 | 2029-01 | 6970.29 | 2465.35 | 4504.94 | 1033536.84 |
| 58 | 2029-02 | 6970.29 | 2454.65 | 4515.64 | 1029021.20 |
| 59 | 2029-03 | 6970.29 | 2443.93 | 4526.37 | 1024494.83 |
| 60 | 2029-04 | 6970.29 | 2433.18 | 4537.12 | 1019957.72 |
| 61 | 2029-05 | 6970.29 | 2422.40 | 4547.89 | 1015409.82 |
| 62 | 2029-06 | 6970.29 | 2411.60 | 4558.69 | 1010851.13 |
| 63 | 2029-07 | 6970.29 | 2400.77 | 4569.52 | 1006281.61 |
| 64 | 2029-08 | 6970.29 | 2389.92 | 4580.37 | 1001701.23 |
| 65 | 2029-09 | 6970.29 | 2379.04 | 4591.25 | 997109.98 |
| 66 | 2029-10 | 6970.29 | 2368.14 | 4602.16 | 992507.83 |
| 67 | 2029-11 | 6970.29 | 2357.21 | 4613.09 | 987894.74 |
| 68 | 2029-12 | 6970.29 | 2346.25 | 4624.04 | 983270.70 |
| 69 | 2030-01 | 6970.29 | 2335.27 | 4635.02 | 978635.67 |
| 70 | 2030-02 | 6970.29 | 2324.26 | 4646.03 | 973989.64 |
| 71 | 2030-03 | 6970.29 | 2313.23 | 4657.07 | 969332.57 |
| 72 | 2030-04 | 6970.29 | 2302.16 | 4668.13 | 964664.44 |
| 73 | 2030-05 | 6970.29 | 2291.08 | 4679.21 | 959985.23 |
| 74 | 2030-06 | 6970.29 | 2279.96 | 4690.33 | 955294.90 |
| 75 | 2030-07 | 6970.29 | 2268.83 | 4701.47 | 950593.43 |
| 76 | 2030-08 | 6970.29 | 2257.66 | 4712.63 | 945880.80 |
| 77 | 2030-09 | 6970.29 | 2246.47 | 4723.83 | 941156.98 |
| 78 | 2030-10 | 6970.29 | 2235.25 | 4735.04 | 936421.93 |
| 79 | 2030-11 | 6970.29 | 2224.00 | 4746.29 | 931675.64 |
| 80 | 2030-12 | 6970.29 | 2212.73 | 4757.56 | 926918.08 |
| 81 | 2031-01 | 6970.29 | 2201.43 | 4768.86 | 922149.21 |
| 82 | 2031-02 | 6970.29 | 2190.10 | 4780.19 | 917369.03 |
| 83 | 2031-03 | 6970.29 | 2178.75 | 4791.54 | 912577.49 |
| 84 | 2031-04 | 6970.29 | 2167.37 | 4802.92 | 907774.56 |
| 85 | 2031-05 | 6970.29 | 2155.96 | 4814.33 | 902960.24 |
| 86 | 2031-06 | 6970.29 | 2144.53 | 4825.76 | 898134.47 |
| 87 | 2031-07 | 6970.29 | 2133.07 | 4837.22 | 893297.25 |
| 88 | 2031-08 | 6970.29 | 2121.58 | 4848.71 | 888448.54 |
| 89 | 2031-09 | 6970.29 | 2110.07 | 4860.23 | 883588.31 |
| 90 | 2031-10 | 6970.29 | 2098.52 | 4871.77 | 878716.54 |
| 91 | 2031-11 | 6970.29 | 2086.95 | 4883.34 | 873833.20 |
| 92 | 2031-12 | 6970.29 | 2075.35 | 4894.94 | 868938.26 |
| 93 | 2032-01 | 6970.29 | 2063.73 | 4906.56 | 864031.70 |
| 94 | 2032-02 | 6970.29 | 2052.08 | 4918.22 | 859113.48 |
| 95 | 2032-03 | 6970.29 | 2040.39 | 4929.90 | 854183.58 |
| 96 | 2032-04 | 6970.29 | 2028.69 | 4941.61 | 849241.97 |
| 97 | 2032-05 | 6970.29 | 2016.95 | 4953.34 | 844288.63 |
| 98 | 2032-06 | 6970.29 | 2005.19 | 4965.11 | 839323.52 |
| 99 | 2032-07 | 6970.29 | 1993.39 | 4976.90 | 834346.63 |
| 100 | 2032-08 | 6970.29 | 1981.57 | 4988.72 | 829357.91 |
| 101 | 2032-09 | 6970.29 | 1969.73 | 5000.57 | 824357.34 |
| 102 | 2032-10 | 6970.29 | 1957.85 | 5012.44 | 819344.89 |
| 103 | 2032-11 | 6970.29 | 1945.94 | 5024.35 | 814320.55 |
| 104 | 2032-12 | 6970.29 | 1934.01 | 5036.28 | 809284.26 |
| 105 | 2033-01 | 6970.29 | 1922.05 | 5048.24 | 804236.02 |
| 106 | 2033-02 | 6970.29 | 1910.06 | 5060.23 | 799175.79 |
| 107 | 2033-03 | 6970.29 | 1898.04 | 5072.25 | 794103.54 |
| 108 | 2033-04 | 6970.29 | 1886.00 | 5084.30 | 789019.24 |
| 109 | 2033-05 | 6970.29 | 1873.92 | 5096.37 | 783922.87 |
| 110 | 2033-06 | 6970.29 | 1861.82 | 5108.48 | 778814.40 |
| 111 | 2033-07 | 6970.29 | 1849.68 | 5120.61 | 773693.79 |
| 112 | 2033-08 | 6970.29 | 1837.52 | 5132.77 | 768561.02 |
| 113 | 2033-09 | 6970.29 | 1825.33 | 5144.96 | 763416.06 |
| 114 | 2033-10 | 6970.29 | 1813.11 | 5157.18 | 758258.88 |
| 115 | 2033-11 | 6970.29 | 1800.86 | 5169.43 | 753089.45 |
| 116 | 2033-12 | 6970.29 | 1788.59 | 5181.71 | 747907.74 |
| 117 | 2034-01 | 6970.29 | 1776.28 | 5194.01 | 742713.73 |
| 118 | 2034-02 | 6970.29 | 1763.95 | 5206.35 | 737507.38 |
| 119 | 2034-03 | 6970.29 | 1751.58 | 5218.71 | 732288.67 |
| 120 | 2034-04 | 6970.29 | 1739.19 | 5231.11 | 727057.57 |
| 121 | 2034-05 | 6970.29 | 1726.76 | 5243.53 | 721814.03 |
| 122 | 2034-06 | 6970.29 | 1714.31 | 5255.98 | 716558.05 |
| 123 | 2034-07 | 6970.29 | 1701.83 | 5268.47 | 711289.58 |
| 124 | 2034-08 | 6970.29 | 1689.31 | 5280.98 | 706008.60 |
| 125 | 2034-09 | 6970.29 | 1676.77 | 5293.52 | 700715.08 |
| 126 | 2034-10 | 6970.29 | 1664.20 | 5306.09 | 695408.99 |
| 127 | 2034-11 | 6970.29 | 1651.60 | 5318.70 | 690090.29 |
| 128 | 2034-12 | 6970.29 | 1638.96 | 5331.33 | 684758.96 |
| 129 | 2035-01 | 6970.29 | 1626.30 | 5343.99 | 679414.97 |
| 130 | 2035-02 | 6970.29 | 1613.61 | 5356.68 | 674058.29 |
| 131 | 2035-03 | 6970.29 | 1600.89 | 5369.40 | 668688.89 |
| 132 | 2035-04 | 6970.29 | 1588.14 | 5382.16 | 663306.73 |
| 133 | 2035-05 | 6970.29 | 1575.35 | 5394.94 | 657911.79 |
| 134 | 2035-06 | 6970.29 | 1562.54 | 5407.75 | 652504.04 |
| 135 | 2035-07 | 6970.29 | 1549.70 | 5420.60 | 647083.44 |
| 136 | 2035-08 | 6970.29 | 1536.82 | 5433.47 | 641649.97 |
| 137 | 2035-09 | 6970.29 | 1523.92 | 5446.37 | 636203.60 |
| 138 | 2035-10 | 6970.29 | 1510.98 | 5459.31 | 630744.29 |
| 139 | 2035-11 | 6970.29 | 1498.02 | 5472.27 | 625272.01 |
| 140 | 2035-12 | 6970.29 | 1485.02 | 5485.27 | 619786.74 |
| 141 | 2036-01 | 6970.29 | 1471.99 | 5498.30 | 614288.44 |
| 142 | 2036-02 | 6970.29 | 1458.94 | 5511.36 | 608777.09 |
| 143 | 2036-03 | 6970.29 | 1445.85 | 5524.45 | 603252.64 |
| 144 | 2036-04 | 6970.29 | 1432.73 | 5537.57 | 597715.07 |
| 145 | 2036-05 | 6970.29 | 1419.57 | 5550.72 | 592164.35 |
| 146 | 2036-06 | 6970.29 | 1406.39 | 5563.90 | 586600.45 |
| 147 | 2036-07 | 6970.29 | 1393.18 | 5577.12 | 581023.33 |
| 148 | 2036-08 | 6970.29 | 1379.93 | 5590.36 | 575432.97 |
| 149 | 2036-09 | 6970.29 | 1366.65 | 5603.64 | 569829.33 |
| 150 | 2036-10 | 6970.29 | 1353.34 | 5616.95 | 564212.38 |
| 151 | 2036-11 | 6970.29 | 1340.00 | 5630.29 | 558582.10 |
| 152 | 2036-12 | 6970.29 | 1326.63 | 5643.66 | 552938.44 |
| 153 | 2037-01 | 6970.29 | 1313.23 | 5657.06 | 547281.37 |
| 154 | 2037-02 | 6970.29 | 1299.79 | 5670.50 | 541610.87 |
| 155 | 2037-03 | 6970.29 | 1286.33 | 5683.97 | 535926.90 |
| 156 | 2037-04 | 6970.29 | 1272.83 | 5697.47 | 530229.44 |
| 157 | 2037-05 | 6970.29 | 1259.29 | 5711.00 | 524518.44 |
| 158 | 2037-06 | 6970.29 | 1245.73 | 5724.56 | 518793.88 |
| 159 | 2037-07 | 6970.29 | 1232.14 | 5738.16 | 513055.72 |
| 160 | 2037-08 | 6970.29 | 1218.51 | 5751.79 | 507303.94 |
| 161 | 2037-09 | 6970.29 | 1204.85 | 5765.45 | 501538.49 |
| 162 | 2037-10 | 6970.29 | 1191.15 | 5779.14 | 495759.35 |
| 163 | 2037-11 | 6970.29 | 1177.43 | 5792.86 | 489966.49 |
| 164 | 2037-12 | 6970.29 | 1163.67 | 5806.62 | 484159.87 |
| 165 | 2038-01 | 6970.29 | 1149.88 | 5820.41 | 478339.45 |
| 166 | 2038-02 | 6970.29 | 1136.06 | 5834.24 | 472505.22 |
| 167 | 2038-03 | 6970.29 | 1122.20 | 5848.09 | 466657.12 |
| 168 | 2038-04 | 6970.29 | 1108.31 | 5861.98 | 460795.14 |
| 169 | 2038-05 | 6970.29 | 1094.39 | 5875.90 | 454919.24 |
| 170 | 2038-06 | 6970.29 | 1080.43 | 5889.86 | 449029.38 |
| 171 | 2038-07 | 6970.29 | 1066.44 | 5903.85 | 443125.53 |
| 172 | 2038-08 | 6970.29 | 1052.42 | 5917.87 | 437207.66 |
| 173 | 2038-09 | 6970.29 | 1038.37 | 5931.92 | 431275.74 |
| 174 | 2038-10 | 6970.29 | 1024.28 | 5946.01 | 425329.72 |
| 175 | 2038-11 | 6970.29 | 1010.16 | 5960.13 | 419369.59 |
| 176 | 2038-12 | 6970.29 | 996.00 | 5974.29 | 413395.30 |
| 177 | 2039-01 | 6970.29 | 981.81 | 5988.48 | 407406.82 |
| 178 | 2039-02 | 6970.29 | 967.59 | 6002.70 | 401404.12 |
| 179 | 2039-03 | 6970.29 | 953.33 | 6016.96 | 395387.16 |
| 180 | 2039-04 | 6970.29 | 939.04 | 6031.25 | 389355.91 |
| 181 | 2039-05 | 6970.29 | 924.72 | 6045.57 | 383310.34 |
| 182 | 2039-06 | 6970.29 | 910.36 | 6059.93 | 377250.41 |
| 183 | 2039-07 | 6970.29 | 895.97 | 6074.32 | 371176.09 |
| 184 | 2039-08 | 6970.29 | 881.54 | 6088.75 | 365087.34 |
| 185 | 2039-09 | 6970.29 | 867.08 | 6103.21 | 358984.13 |
| 186 | 2039-10 | 6970.29 | 852.59 | 6117.71 | 352866.42 |
| 187 | 2039-11 | 6970.29 | 838.06 | 6132.23 | 346734.19 |
| 188 | 2039-12 | 6970.29 | 823.49 | 6146.80 | 340587.39 |
| 189 | 2040-01 | 6970.29 | 808.90 | 6161.40 | 334425.99 |
| 190 | 2040-02 | 6970.29 | 794.26 | 6176.03 | 328249.96 |
| 191 | 2040-03 | 6970.29 | 779.59 | 6190.70 | 322059.26 |
| 192 | 2040-04 | 6970.29 | 764.89 | 6205.40 | 315853.86 |
| 193 | 2040-05 | 6970.29 | 750.15 | 6220.14 | 309633.72 |
| 194 | 2040-06 | 6970.29 | 735.38 | 6234.91 | 303398.81 |
| 195 | 2040-07 | 6970.29 | 720.57 | 6249.72 | 297149.09 |
| 196 | 2040-08 | 6970.29 | 705.73 | 6264.56 | 290884.52 |
| 197 | 2040-09 | 6970.29 | 690.85 | 6279.44 | 284605.08 |
| 198 | 2040-10 | 6970.29 | 675.94 | 6294.36 | 278310.72 |
| 199 | 2040-11 | 6970.29 | 660.99 | 6309.30 | 272001.42 |
| 200 | 2040-12 | 6970.29 | 646.00 | 6324.29 | 265677.13 |
| 201 | 2041-01 | 6970.29 | 630.98 | 6339.31 | 259337.82 |
| 202 | 2041-02 | 6970.29 | 615.93 | 6354.37 | 252983.46 |
| 203 | 2041-03 | 6970.29 | 600.84 | 6369.46 | 246614.00 |
| 204 | 2041-04 | 6970.29 | 585.71 | 6384.58 | 240229.41 |
| 205 | 2041-05 | 6970.29 | 570.54 | 6399.75 | 233829.67 |
| 206 | 2041-06 | 6970.29 | 555.35 | 6414.95 | 227414.72 |
| 207 | 2041-07 | 6970.29 | 540.11 | 6430.18 | 220984.54 |
| 208 | 2041-08 | 6970.29 | 524.84 | 6445.45 | 214539.08 |
| 209 | 2041-09 | 6970.29 | 509.53 | 6460.76 | 208078.32 |
| 210 | 2041-10 | 6970.29 | 494.19 | 6476.11 | 201602.21 |
| 211 | 2041-11 | 6970.29 | 478.81 | 6491.49 | 195110.73 |
| 212 | 2041-12 | 6970.29 | 463.39 | 6506.90 | 188603.82 |
| 213 | 2042-01 | 6970.29 | 447.93 | 6522.36 | 182081.46 |
| 214 | 2042-02 | 6970.29 | 432.44 | 6537.85 | 175543.61 |
| 215 | 2042-03 | 6970.29 | 416.92 | 6553.38 | 168990.24 |
| 216 | 2042-04 | 6970.29 | 401.35 | 6568.94 | 162421.30 |
| 217 | 2042-05 | 6970.29 | 385.75 | 6584.54 | 155836.75 |
| 218 | 2042-06 | 6970.29 | 370.11 | 6600.18 | 149236.57 |
| 219 | 2042-07 | 6970.29 | 354.44 | 6615.86 | 142620.72 |
| 220 | 2042-08 | 6970.29 | 338.72 | 6631.57 | 135989.15 |
| 221 | 2042-09 | 6970.29 | 322.97 | 6647.32 | 129341.83 |
| 222 | 2042-10 | 6970.29 | 307.19 | 6663.11 | 122678.73 |
| 223 | 2042-11 | 6970.29 | 291.36 | 6678.93 | 115999.80 |
| 224 | 2042-12 | 6970.29 | 275.50 | 6694.79 | 109305.00 |
| 225 | 2043-01 | 6970.29 | 259.60 | 6710.69 | 102594.31 |
| 226 | 2043-02 | 6970.29 | 243.66 | 6726.63 | 95867.68 |
| 227 | 2043-03 | 6970.29 | 227.69 | 6742.61 | 89125.07 |
| 228 | 2043-04 | 6970.29 | 211.67 | 6758.62 | 82366.45 |
| 229 | 2043-05 | 6970.29 | 195.62 | 6774.67 | 75591.78 |
| 230 | 2043-06 | 6970.29 | 179.53 | 6790.76 | 68801.02 |
| 231 | 2043-07 | 6970.29 | 163.40 | 6806.89 | 61994.13 |
| 232 | 2043-08 | 6970.29 | 147.24 | 6823.06 | 55171.07 |
| 233 | 2043-09 | 6970.29 | 131.03 | 6839.26 | 48331.81 |
| 234 | 2043-10 | 6970.29 | 114.79 | 6855.50 | 41476.30 |
| 235 | 2043-11 | 6970.29 | 98.51 | 6871.79 | 34604.52 |
| 236 | 2043-12 | 6970.29 | 82.19 | 6888.11 | 27716.41 |
| 237 | 2044-01 | 6970.29 | 65.83 | 6904.47 | 20811.94 |
| 238 | 2044-02 | 6970.29 | 49.43 | 6920.86 | 13891.08 |
| 239 | 2044-03 | 6970.29 | 32.99 | 6937.30 | 6953.78 |
| 240 | 2044-04 | 6970.29 | 16.52 | 6953.78 | 0.00 |
等额本金还款方式：
贷款总额：127.4万
还款月数：20年
首月还款：8334.08元
每月递减：12.61元
利息总额：36.46万
本息合计：163.86万
节省利息：34267.36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 | 8334.08 | 3025.75 | 5308.33 | 1268691.67 |
| 2 | 2024-06 | 8321.48 | 3013.14 | 5308.33 | 1263383.33 |
| 3 | 2024-07 | 8308.87 | 3000.54 | 5308.33 | 1258075.00 |
| 4 | 2024-08 | 8296.26 | 2987.93 | 5308.33 | 1252766.67 |
| 5 | 2024-09 | 8283.65 | 2975.32 | 5308.33 | 1247458.33 |
| 6 | 2024-10 | 8271.05 | 2962.71 | 5308.33 | 1242150.00 |
| 7 | 2024-11 | 8258.44 | 2950.11 | 5308.33 | 1236841.67 |
| 8 | 2024-12 | 8245.83 | 2937.50 | 5308.33 | 1231533.33 |
| 9 | 2025-01 | 8233.22 | 2924.89 | 5308.33 | 1226225.00 |
| 10 | 2025-02 | 8220.62 | 2912.28 | 5308.33 | 1220916.67 |
| 11 | 2025-03 | 8208.01 | 2899.68 | 5308.33 | 1215608.33 |
| 12 | 2025-04 | 8195.40 | 2887.07 | 5308.33 | 1210300.00 |
| 13 | 2025-05 | 8182.80 | 2874.46 | 5308.33 | 1204991.67 |
| 14 | 2025-06 | 8170.19 | 2861.86 | 5308.33 | 1199683.33 |
| 15 | 2025-07 | 8157.58 | 2849.25 | 5308.33 | 1194375.00 |
| 16 | 2025-08 | 8144.97 | 2836.64 | 5308.33 | 1189066.67 |
| 17 | 2025-09 | 8132.37 | 2824.03 | 5308.33 | 1183758.33 |
| 18 | 2025-10 | 8119.76 | 2811.43 | 5308.33 | 1178450.00 |
| 19 | 2025-11 | 8107.15 | 2798.82 | 5308.33 | 1173141.67 |
| 20 | 2025-12 | 8094.54 | 2786.21 | 5308.33 | 1167833.33 |
| 21 | 2026-01 | 8081.94 | 2773.60 | 5308.33 | 1162525.00 |
| 22 | 2026-02 | 8069.33 | 2761.00 | 5308.33 | 1157216.67 |
| 23 | 2026-03 | 8056.72 | 2748.39 | 5308.33 | 1151908.33 |
| 24 | 2026-04 | 8044.12 | 2735.78 | 5308.33 | 1146600.00 |
| 25 | 2026-05 | 8031.51 | 2723.17 | 5308.33 | 1141291.67 |
| 26 | 2026-06 | 8018.90 | 2710.57 | 5308.33 | 1135983.33 |
| 27 | 2026-07 | 8006.29 | 2697.96 | 5308.33 | 1130675.00 |
| 28 | 2026-08 | 7993.69 | 2685.35 | 5308.33 | 1125366.67 |
| 29 | 2026-09 | 7981.08 | 2672.75 | 5308.33 | 1120058.33 |
| 30 | 2026-10 | 7968.47 | 2660.14 | 5308.33 | 1114750.00 |
| 31 | 2026-11 | 7955.86 | 2647.53 | 5308.33 | 1109441.67 |
| 32 | 2026-12 | 7943.26 | 2634.92 | 5308.33 | 1104133.33 |
| 33 | 2027-01 | 7930.65 | 2622.32 | 5308.33 | 1098825.00 |
| 34 | 2027-02 | 7918.04 | 2609.71 | 5308.33 | 1093516.67 |
| 35 | 2027-03 | 7905.44 | 2597.10 | 5308.33 | 1088208.33 |
| 36 | 2027-04 | 7892.83 | 2584.49 | 5308.33 | 1082900.00 |
| 37 | 2027-05 | 7880.22 | 2571.89 | 5308.33 | 1077591.67 |
| 38 | 2027-06 | 7867.61 | 2559.28 | 5308.33 | 1072283.33 |
| 39 | 2027-07 | 7855.01 | 2546.67 | 5308.33 | 1066975.00 |
| 40 | 2027-08 | 7842.40 | 2534.07 | 5308.33 | 1061666.67 |
| 41 | 2027-09 | 7829.79 | 2521.46 | 5308.33 | 1056358.33 |
| 42 | 2027-10 | 7817.18 | 2508.85 | 5308.33 | 1051050.00 |
| 43 | 2027-11 | 7804.58 | 2496.24 | 5308.33 | 1045741.67 |
| 44 | 2027-12 | 7791.97 | 2483.64 | 5308.33 | 1040433.33 |
| 45 | 2028-01 | 7779.36 | 2471.03 | 5308.33 | 1035125.00 |
| 46 | 2028-02 | 7766.76 | 2458.42 | 5308.33 | 1029816.67 |
| 47 | 2028-03 | 7754.15 | 2445.81 | 5308.33 | 1024508.33 |
| 48 | 2028-04 | 7741.54 | 2433.21 | 5308.33 | 1019200.00 |
| 49 | 2028-05 | 7728.93 | 2420.60 | 5308.33 | 1013891.67 |
| 50 | 2028-06 | 7716.33 | 2407.99 | 5308.33 | 1008583.33 |
| 51 | 2028-07 | 7703.72 | 2395.39 | 5308.33 | 1003275.00 |
| 52 | 2028-08 | 7691.11 | 2382.78 | 5308.33 | 997966.67 |
| 53 | 2028-09 | 7678.50 | 2370.17 | 5308.33 | 992658.33 |
| 54 | 2028-10 | 7665.90 | 2357.56 | 5308.33 | 987350.00 |
| 55 | 2028-11 | 7653.29 | 2344.96 | 5308.33 | 982041.67 |
| 56 | 2028-12 | 7640.68 | 2332.35 | 5308.33 | 976733.33 |
| 57 | 2029-01 | 7628.07 | 2319.74 | 5308.33 | 971425.00 |
| 58 | 2029-02 | 7615.47 | 2307.13 | 5308.33 | 966116.67 |
| 59 | 2029-03 | 7602.86 | 2294.53 | 5308.33 | 960808.33 |
| 60 | 2029-04 | 7590.25 | 2281.92 | 5308.33 | 955500.00 |
| 61 | 2029-05 | 7577.65 | 2269.31 | 5308.33 | 950191.67 |
| 62 | 2029-06 | 7565.04 | 2256.71 | 5308.33 | 944883.33 |
| 63 | 2029-07 | 7552.43 | 2244.10 | 5308.33 | 939575.00 |
| 64 | 2029-08 | 7539.82 | 2231.49 | 5308.33 | 934266.67 |
| 65 | 2029-09 | 7527.22 | 2218.88 | 5308.33 | 928958.33 |
| 66 | 2029-10 | 7514.61 | 2206.28 | 5308.33 | 923650.00 |
| 67 | 2029-11 | 7502.00 | 2193.67 | 5308.33 | 918341.67 |
| 68 | 2029-12 | 7489.39 | 2181.06 | 5308.33 | 913033.33 |
| 69 | 2030-01 | 7476.79 | 2168.45 | 5308.33 | 907725.00 |
| 70 | 2030-02 | 7464.18 | 2155.85 | 5308.33 | 902416.67 |
| 71 | 2030-03 | 7451.57 | 2143.24 | 5308.33 | 897108.33 |
| 72 | 2030-04 | 7438.97 | 2130.63 | 5308.33 | 891800.00 |
| 73 | 2030-05 | 7426.36 | 2118.03 | 5308.33 | 886491.67 |
| 74 | 2030-06 | 7413.75 | 2105.42 | 5308.33 | 881183.33 |
| 75 | 2030-07 | 7401.14 | 2092.81 | 5308.33 | 875875.00 |
| 76 | 2030-08 | 7388.54 | 2080.20 | 5308.33 | 870566.67 |
| 77 | 2030-09 | 7375.93 | 2067.60 | 5308.33 | 865258.33 |
| 78 | 2030-10 | 7363.32 | 2054.99 | 5308.33 | 859950.00 |
| 79 | 2030-11 | 7350.71 | 2042.38 | 5308.33 | 854641.67 |
| 80 | 2030-12 | 7338.11 | 2029.77 | 5308.33 | 849333.33 |
| 81 | 2031-01 | 7325.50 | 2017.17 | 5308.33 | 844025.00 |
| 82 | 2031-02 | 7312.89 | 2004.56 | 5308.33 | 838716.67 |
| 83 | 2031-03 | 7300.29 | 1991.95 | 5308.33 | 833408.33 |
| 84 | 2031-04 | 7287.68 | 1979.34 | 5308.33 | 828100.00 |
| 85 | 2031-05 | 7275.07 | 1966.74 | 5308.33 | 822791.67 |
| 86 | 2031-06 | 7262.46 | 1954.13 | 5308.33 | 817483.33 |
| 87 | 2031-07 | 7249.86 | 1941.52 | 5308.33 | 812175.00 |
| 88 | 2031-08 | 7237.25 | 1928.92 | 5308.33 | 806866.67 |
| 89 | 2031-09 | 7224.64 | 1916.31 | 5308.33 | 801558.33 |
| 90 | 2031-10 | 7212.03 | 1903.70 | 5308.33 | 796250.00 |
| 91 | 2031-11 | 7199.43 | 1891.09 | 5308.33 | 790941.67 |
| 92 | 2031-12 | 7186.82 | 1878.49 | 5308.33 | 785633.33 |
| 93 | 2032-01 | 7174.21 | 1865.88 | 5308.33 | 780325.00 |
| 94 | 2032-02 | 7161.61 | 1853.27 | 5308.33 | 775016.67 |
| 95 | 2032-03 | 7149.00 | 1840.66 | 5308.33 | 769708.33 |
| 96 | 2032-04 | 7136.39 | 1828.06 | 5308.33 | 764400.00 |
| 97 | 2032-05 | 7123.78 | 1815.45 | 5308.33 | 759091.67 |
| 98 | 2032-06 | 7111.18 | 1802.84 | 5308.33 | 753783.33 |
| 99 | 2032-07 | 7098.57 | 1790.24 | 5308.33 | 748475.00 |
| 100 | 2032-08 | 7085.96 | 1777.63 | 5308.33 | 743166.67 |
| 101 | 2032-09 | 7073.35 | 1765.02 | 5308.33 | 737858.33 |
| 102 | 2032-10 | 7060.75 | 1752.41 | 5308.33 | 732550.00 |
| 103 | 2032-11 | 7048.14 | 1739.81 | 5308.33 | 727241.67 |
| 104 | 2032-12 | 7035.53 | 1727.20 | 5308.33 | 721933.33 |
| 105 | 2033-01 | 7022.92 | 1714.59 | 5308.33 | 716625.00 |
| 106 | 2033-02 | 7010.32 | 1701.98 | 5308.33 | 711316.67 |
| 107 | 2033-03 | 6997.71 | 1689.38 | 5308.33 | 706008.33 |
| 108 | 2033-04 | 6985.10 | 1676.77 | 5308.33 | 700700.00 |
| 109 | 2033-05 | 6972.50 | 1664.16 | 5308.33 | 695391.67 |
| 110 | 2033-06 | 6959.89 | 1651.56 | 5308.33 | 690083.33 |
| 111 | 2033-07 | 6947.28 | 1638.95 | 5308.33 | 684775.00 |
| 112 | 2033-08 | 6934.67 | 1626.34 | 5308.33 | 679466.67 |
| 113 | 2033-09 | 6922.07 | 1613.73 | 5308.33 | 674158.33 |
| 114 | 2033-10 | 6909.46 | 1601.13 | 5308.33 | 668850.00 |
| 115 | 2033-11 | 6896.85 | 1588.52 | 5308.33 | 663541.67 |
| 116 | 2033-12 | 6884.24 | 1575.91 | 5308.33 | 658233.33 |
| 117 | 2034-01 | 6871.64 | 1563.30 | 5308.33 | 652925.00 |
| 118 | 2034-02 | 6859.03 | 1550.70 | 5308.33 | 647616.67 |
| 119 | 2034-03 | 6846.42 | 1538.09 | 5308.33 | 642308.33 |
| 120 | 2034-04 | 6833.82 | 1525.48 | 5308.33 | 637000.00 |
| 121 | 2034-05 | 6821.21 | 1512.88 | 5308.33 | 631691.67 |
| 122 | 2034-06 | 6808.60 | 1500.27 | 5308.33 | 626383.33 |
| 123 | 2034-07 | 6795.99 | 1487.66 | 5308.33 | 621075.00 |
| 124 | 2034-08 | 6783.39 | 1475.05 | 5308.33 | 615766.67 |
| 125 | 2034-09 | 6770.78 | 1462.45 | 5308.33 | 610458.33 |
| 126 | 2034-10 | 6758.17 | 1449.84 | 5308.33 | 605150.00 |
| 127 | 2034-11 | 6745.56 | 1437.23 | 5308.33 | 599841.67 |
| 128 | 2034-12 | 6732.96 | 1424.62 | 5308.33 | 594533.33 |
| 129 | 2035-01 | 6720.35 | 1412.02 | 5308.33 | 589225.00 |
| 130 | 2035-02 | 6707.74 | 1399.41 | 5308.33 | 583916.67 |
| 131 | 2035-03 | 6695.14 | 1386.80 | 5308.33 | 578608.33 |
| 132 | 2035-04 | 6682.53 | 1374.19 | 5308.33 | 573300.00 |
| 133 | 2035-05 | 6669.92 | 1361.59 | 5308.33 | 567991.67 |
| 134 | 2035-06 | 6657.31 | 1348.98 | 5308.33 | 562683.33 |
| 135 | 2035-07 | 6644.71 | 1336.37 | 5308.33 | 557375.00 |
| 136 | 2035-08 | 6632.10 | 1323.77 | 5308.33 | 552066.67 |
| 137 | 2035-09 | 6619.49 | 1311.16 | 5308.33 | 546758.33 |
| 138 | 2035-10 | 6606.88 | 1298.55 | 5308.33 | 541450.00 |
| 139 | 2035-11 | 6594.28 | 1285.94 | 5308.33 | 536141.67 |
| 140 | 2035-12 | 6581.67 | 1273.34 | 5308.33 | 530833.33 |
| 141 | 2036-01 | 6569.06 | 1260.73 | 5308.33 | 525525.00 |
| 142 | 2036-02 | 6556.46 | 1248.12 | 5308.33 | 520216.67 |
| 143 | 2036-03 | 6543.85 | 1235.51 | 5308.33 | 514908.33 |
| 144 | 2036-04 | 6531.24 | 1222.91 | 5308.33 | 509600.00 |
| 145 | 2036-05 | 6518.63 | 1210.30 | 5308.33 | 504291.67 |
| 146 | 2036-06 | 6506.03 | 1197.69 | 5308.33 | 498983.33 |
| 147 | 2036-07 | 6493.42 | 1185.09 | 5308.33 | 493675.00 |
| 148 | 2036-08 | 6480.81 | 1172.48 | 5308.33 | 488366.67 |
| 149 | 2036-09 | 6468.20 | 1159.87 | 5308.33 | 483058.33 |
| 150 | 2036-10 | 6455.60 | 1147.26 | 5308.33 | 477750.00 |
| 151 | 2036-11 | 6442.99 | 1134.66 | 5308.33 | 472441.67 |
| 152 | 2036-12 | 6430.38 | 1122.05 | 5308.33 | 467133.33 |
| 153 | 2037-01 | 6417.77 | 1109.44 | 5308.33 | 461825.00 |
| 154 | 2037-02 | 6405.17 | 1096.83 | 5308.33 | 456516.67 |
| 155 | 2037-03 | 6392.56 | 1084.23 | 5308.33 | 451208.33 |
| 156 | 2037-04 | 6379.95 | 1071.62 | 5308.33 | 445900.00 |
| 157 | 2037-05 | 6367.35 | 1059.01 | 5308.33 | 440591.67 |
| 158 | 2037-06 | 6354.74 | 1046.41 | 5308.33 | 435283.33 |
| 159 | 2037-07 | 6342.13 | 1033.80 | 5308.33 | 429975.00 |
| 160 | 2037-08 | 6329.52 | 1021.19 | 5308.33 | 424666.67 |
| 161 | 2037-09 | 6316.92 | 1008.58 | 5308.33 | 419358.33 |
| 162 | 2037-10 | 6304.31 | 995.98 | 5308.33 | 414050.00 |
| 163 | 2037-11 | 6291.70 | 983.37 | 5308.33 | 408741.67 |
| 164 | 2037-12 | 6279.09 | 970.76 | 5308.33 | 403433.33 |
| 165 | 2038-01 | 6266.49 | 958.15 | 5308.33 | 398125.00 |
| 166 | 2038-02 | 6253.88 | 945.55 | 5308.33 | 392816.67 |
| 167 | 2038-03 | 6241.27 | 932.94 | 5308.33 | 387508.33 |
| 168 | 2038-04 | 6228.67 | 920.33 | 5308.33 | 382200.00 |
| 169 | 2038-05 | 6216.06 | 907.73 | 5308.33 | 376891.67 |
| 170 | 2038-06 | 6203.45 | 895.12 | 5308.33 | 371583.33 |
| 171 | 2038-07 | 6190.84 | 882.51 | 5308.33 | 366275.00 |
| 172 | 2038-08 | 6178.24 | 869.90 | 5308.33 | 360966.67 |
| 173 | 2038-09 | 6165.63 | 857.30 | 5308.33 | 355658.33 |
| 174 | 2038-10 | 6153.02 | 844.69 | 5308.33 | 350350.00 |
| 175 | 2038-11 | 6140.41 | 832.08 | 5308.33 | 345041.67 |
| 176 | 2038-12 | 6127.81 | 819.47 | 5308.33 | 339733.33 |
| 177 | 2039-01 | 6115.20 | 806.87 | 5308.33 | 334425.00 |
| 178 | 2039-02 | 6102.59 | 794.26 | 5308.33 | 329116.67 |
| 179 | 2039-03 | 6089.99 | 781.65 | 5308.33 | 323808.33 |
| 180 | 2039-04 | 6077.38 | 769.04 | 5308.33 | 318500.00 |
| 181 | 2039-05 | 6064.77 | 756.44 | 5308.33 | 313191.67 |
| 182 | 2039-06 | 6052.16 | 743.83 | 5308.33 | 307883.33 |
| 183 | 2039-07 | 6039.56 | 731.22 | 5308.33 | 302575.00 |
| 184 | 2039-08 | 6026.95 | 718.62 | 5308.33 | 297266.67 |
| 185 | 2039-09 | 6014.34 | 706.01 | 5308.33 | 291958.33 |
| 186 | 2039-10 | 6001.73 | 693.40 | 5308.33 | 286650.00 |
| 187 | 2039-11 | 5989.13 | 680.79 | 5308.33 | 281341.67 |
| 188 | 2039-12 | 5976.52 | 668.19 | 5308.33 | 276033.33 |
| 189 | 2040-01 | 5963.91 | 655.58 | 5308.33 | 270725.00 |
| 190 | 2040-02 | 5951.31 | 642.97 | 5308.33 | 265416.67 |
| 191 | 2040-03 | 5938.70 | 630.36 | 5308.33 | 260108.33 |
| 192 | 2040-04 | 5926.09 | 617.76 | 5308.33 | 254800.00 |
| 193 | 2040-05 | 5913.48 | 605.15 | 5308.33 | 249491.67 |
| 194 | 2040-06 | 5900.88 | 592.54 | 5308.33 | 244183.33 |
| 195 | 2040-07 | 5888.27 | 579.94 | 5308.33 | 238875.00 |
| 196 | 2040-08 | 5875.66 | 567.33 | 5308.33 | 233566.67 |
| 197 | 2040-09 | 5863.05 | 554.72 | 5308.33 | 228258.33 |
| 198 | 2040-10 | 5850.45 | 542.11 | 5308.33 | 222950.00 |
| 199 | 2040-11 | 5837.84 | 529.51 | 5308.33 | 217641.67 |
| 200 | 2040-12 | 5825.23 | 516.90 | 5308.33 | 212333.33 |
| 201 | 2041-01 | 5812.63 | 504.29 | 5308.33 | 207025.00 |
| 202 | 2041-02 | 5800.02 | 491.68 | 5308.33 | 201716.67 |
| 203 | 2041-03 | 5787.41 | 479.08 | 5308.33 | 196408.33 |
| 204 | 2041-04 | 5774.80 | 466.47 | 5308.33 | 191100.00 |
| 205 | 2041-05 | 5762.20 | 453.86 | 5308.33 | 185791.67 |
| 206 | 2041-06 | 5749.59 | 441.26 | 5308.33 | 180483.33 |
| 207 | 2041-07 | 5736.98 | 428.65 | 5308.33 | 175175.00 |
| 208 | 2041-08 | 5724.37 | 416.04 | 5308.33 | 169866.67 |
| 209 | 2041-09 | 5711.77 | 403.43 | 5308.33 | 164558.33 |
| 210 | 2041-10 | 5699.16 | 390.83 | 5308.33 | 159250.00 |
| 211 | 2041-11 | 5686.55 | 378.22 | 5308.33 | 153941.67 |
| 212 | 2041-12 | 5673.94 | 365.61 | 5308.33 | 148633.33 |
| 213 | 2042-01 | 5661.34 | 353.00 | 5308.33 | 143325.00 |
| 214 | 2042-02 | 5648.73 | 340.40 | 5308.33 | 138016.67 |
| 215 | 2042-03 | 5636.12 | 327.79 | 5308.33 | 132708.33 |
| 216 | 2042-04 | 5623.52 | 315.18 | 5308.33 | 127400.00 |
| 217 | 2042-05 | 5610.91 | 302.57 | 5308.33 | 122091.67 |
| 218 | 2042-06 | 5598.30 | 289.97 | 5308.33 | 116783.33 |
| 219 | 2042-07 | 5585.69 | 277.36 | 5308.33 | 111475.00 |
| 220 | 2042-08 | 5573.09 | 264.75 | 5308.33 | 106166.67 |
| 221 | 2042-09 | 5560.48 | 252.15 | 5308.33 | 100858.33 |
| 222 | 2042-10 | 5547.87 | 239.54 | 5308.33 | 95550.00 |
| 223 | 2042-11 | 5535.26 | 226.93 | 5308.33 | 90241.67 |
| 224 | 2042-12 | 5522.66 | 214.32 | 5308.33 | 84933.33 |
| 225 | 2043-01 | 5510.05 | 201.72 | 5308.33 | 79625.00 |
| 226 | 2043-02 | 5497.44 | 189.11 | 5308.33 | 74316.67 |
| 227 | 2043-03 | 5484.84 | 176.50 | 5308.33 | 69008.33 |
| 228 | 2043-04 | 5472.23 | 163.89 | 5308.33 | 63700.00 |
| 229 | 2043-05 | 5459.62 | 151.29 | 5308.33 | 58391.67 |
| 230 | 2043-06 | 5447.01 | 138.68 | 5308.33 | 53083.33 |
| 231 | 2043-07 | 5434.41 | 126.07 | 5308.33 | 47775.00 |
| 232 | 2043-08 | 5421.80 | 113.47 | 5308.33 | 42466.67 |
| 233 | 2043-09 | 5409.19 | 100.86 | 5308.33 | 37158.33 |
| 234 | 2043-10 | 5396.58 | 88.25 | 5308.33 | 31850.00 |
| 235 | 2043-11 | 5383.98 | 75.64 | 5308.33 | 26541.67 |
| 236 | 2043-12 | 5371.37 | 63.04 | 5308.33 | 21233.33 |
| 237 | 2044-01 | 5358.76 | 50.43 | 5308.33 | 15925.00 |
| 238 | 2044-02 | 5346.16 | 37.82 | 5308.33 | 10616.67 |
| 239 | 2044-03 | 5333.55 | 25.21 | 5308.33 | 5308.33 |
| 240 | 2044-04 | 5320.94 | 12.61 | 5308.33 | 0.00 |