贷款124.25万（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：124.25万
还款月数：20年
每月还款：7047.41元
利息总额：44.89万
本息合计：169.14万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 7047.41 | 3365.10 | 3682.30 | 1238817.70 |
| 2 | 2025-09 | 7047.41 | 3355.13 | 3692.28 | 1235125.42 |
| 3 | 2025-10 | 7047.41 | 3345.13 | 3702.28 | 1231423.14 |
| 4 | 2025-11 | 7047.41 | 3335.10 | 3712.30 | 1227710.84 |
| 5 | 2025-12 | 7047.41 | 3325.05 | 3722.36 | 1223988.48 |
| 6 | 2026-01 | 7047.41 | 3314.97 | 3732.44 | 1220256.05 |
| 7 | 2026-02 | 7047.41 | 3304.86 | 3742.55 | 1216513.50 |
| 8 | 2026-03 | 7047.41 | 3294.72 | 3752.68 | 1212760.82 |
| 9 | 2026-04 | 7047.41 | 3284.56 | 3762.85 | 1208997.97 |
| 10 | 2026-05 | 7047.41 | 3274.37 | 3773.04 | 1205224.93 |
| 11 | 2026-06 | 7047.41 | 3264.15 | 3783.26 | 1201441.67 |
| 12 | 2026-07 | 7047.41 | 3253.90 | 3793.50 | 1197648.17 |
| 13 | 2026-08 | 7047.41 | 3243.63 | 3803.78 | 1193844.39 |
| 14 | 2026-09 | 7047.41 | 3233.33 | 3814.08 | 1190030.32 |
| 15 | 2026-10 | 7047.41 | 3223.00 | 3824.41 | 1186205.91 |
| 16 | 2026-11 | 7047.41 | 3212.64 | 3834.77 | 1182371.14 |
| 17 | 2026-12 | 7047.41 | 3202.26 | 3845.15 | 1178525.99 |
| 18 | 2027-01 | 7047.41 | 3191.84 | 3855.57 | 1174670.42 |
| 19 | 2027-02 | 7047.41 | 3181.40 | 3866.01 | 1170804.41 |
| 20 | 2027-03 | 7047.41 | 3170.93 | 3876.48 | 1166927.94 |
| 21 | 2027-04 | 7047.41 | 3160.43 | 3886.98 | 1163040.96 |
| 22 | 2027-05 | 7047.41 | 3149.90 | 3897.50 | 1159143.45 |
| 23 | 2027-06 | 7047.41 | 3139.35 | 3908.06 | 1155235.39 |
| 24 | 2027-07 | 7047.41 | 3128.76 | 3918.64 | 1151316.75 |
| 25 | 2027-08 | 7047.41 | 3118.15 | 3929.26 | 1147387.49 |
| 26 | 2027-09 | 7047.41 | 3107.51 | 3939.90 | 1143447.59 |
| 27 | 2027-10 | 7047.41 | 3096.84 | 3950.57 | 1139497.02 |
| 28 | 2027-11 | 7047.41 | 3086.14 | 3961.27 | 1135535.75 |
| 29 | 2027-12 | 7047.41 | 3075.41 | 3972.00 | 1131563.75 |
| 30 | 2028-01 | 7047.41 | 3064.65 | 3982.76 | 1127581.00 |
| 31 | 2028-02 | 7047.41 | 3053.87 | 3993.54 | 1123587.46 |
| 32 | 2028-03 | 7047.41 | 3043.05 | 4004.36 | 1119583.10 |
| 33 | 2028-04 | 7047.41 | 3032.20 | 4015.20 | 1115567.89 |
| 34 | 2028-05 | 7047.41 | 3021.33 | 4026.08 | 1111541.82 |
| 35 | 2028-06 | 7047.41 | 3010.43 | 4036.98 | 1107504.84 |
| 36 | 2028-07 | 7047.41 | 2999.49 | 4047.92 | 1103456.92 |
| 37 | 2028-08 | 7047.41 | 2988.53 | 4058.88 | 1099398.04 |
| 38 | 2028-09 | 7047.41 | 2977.54 | 4069.87 | 1095328.17 |
| 39 | 2028-10 | 7047.41 | 2966.51 | 4080.89 | 1091247.28 |
| 40 | 2028-11 | 7047.41 | 2955.46 | 4091.95 | 1087155.33 |
| 41 | 2028-12 | 7047.41 | 2944.38 | 4103.03 | 1083052.30 |
| 42 | 2029-01 | 7047.41 | 2933.27 | 4114.14 | 1078938.16 |
| 43 | 2029-02 | 7047.41 | 2922.12 | 4125.28 | 1074812.88 |
| 44 | 2029-03 | 7047.41 | 2910.95 | 4136.46 | 1070676.42 |
| 45 | 2029-04 | 7047.41 | 2899.75 | 4147.66 | 1066528.77 |
| 46 | 2029-05 | 7047.41 | 2888.52 | 4158.89 | 1062369.87 |
| 47 | 2029-06 | 7047.41 | 2877.25 | 4170.16 | 1058199.72 |
| 48 | 2029-07 | 7047.41 | 2865.96 | 4181.45 | 1054018.27 |
| 49 | 2029-08 | 7047.41 | 2854.63 | 4192.77 | 1049825.49 |
| 50 | 2029-09 | 7047.41 | 2843.28 | 4204.13 | 1045621.36 |
| 51 | 2029-10 | 7047.41 | 2831.89 | 4215.52 | 1041405.85 |
| 52 | 2029-11 | 7047.41 | 2820.47 | 4226.93 | 1037178.91 |
| 53 | 2029-12 | 7047.41 | 2809.03 | 4238.38 | 1032940.53 |
| 54 | 2030-01 | 7047.41 | 2797.55 | 4249.86 | 1028690.67 |
| 55 | 2030-02 | 7047.41 | 2786.04 | 4261.37 | 1024429.30 |
| 56 | 2030-03 | 7047.41 | 2774.50 | 4272.91 | 1020156.39 |
| 57 | 2030-04 | 7047.41 | 2762.92 | 4284.48 | 1015871.91 |
| 58 | 2030-05 | 7047.41 | 2751.32 | 4296.09 | 1011575.82 |
| 59 | 2030-06 | 7047.41 | 2739.68 | 4307.72 | 1007268.10 |
| 60 | 2030-07 | 7047.41 | 2728.02 | 4319.39 | 1002948.71 |
| 61 | 2030-08 | 7047.41 | 2716.32 | 4331.09 | 998617.62 |
| 62 | 2030-09 | 7047.41 | 2704.59 | 4342.82 | 994274.80 |
| 63 | 2030-10 | 7047.41 | 2692.83 | 4354.58 | 989920.22 |
| 64 | 2030-11 | 7047.41 | 2681.03 | 4366.37 | 985553.85 |
| 65 | 2030-12 | 7047.41 | 2669.21 | 4378.20 | 981175.65 |
| 66 | 2031-01 | 7047.41 | 2657.35 | 4390.06 | 976785.59 |
| 67 | 2031-02 | 7047.41 | 2645.46 | 4401.95 | 972383.65 |
| 68 | 2031-03 | 7047.41 | 2633.54 | 4413.87 | 967969.78 |
| 69 | 2031-04 | 7047.41 | 2621.58 | 4425.82 | 963543.96 |
| 70 | 2031-05 | 7047.41 | 2609.60 | 4437.81 | 959106.15 |
| 71 | 2031-06 | 7047.41 | 2597.58 | 4449.83 | 954656.32 |
| 72 | 2031-07 | 7047.41 | 2585.53 | 4461.88 | 950194.44 |
| 73 | 2031-08 | 7047.41 | 2573.44 | 4473.96 | 945720.47 |
| 74 | 2031-09 | 7047.41 | 2561.33 | 4486.08 | 941234.39 |
| 75 | 2031-10 | 7047.41 | 2549.18 | 4498.23 | 936736.16 |
| 76 | 2031-11 | 7047.41 | 2536.99 | 4510.41 | 932225.75 |
| 77 | 2031-12 | 7047.41 | 2524.78 | 4522.63 | 927703.12 |
| 78 | 2032-01 | 7047.41 | 2512.53 | 4534.88 | 923168.24 |
| 79 | 2032-02 | 7047.41 | 2500.25 | 4547.16 | 918621.08 |
| 80 | 2032-03 | 7047.41 | 2487.93 | 4559.48 | 914061.61 |
| 81 | 2032-04 | 7047.41 | 2475.58 | 4571.82 | 909489.78 |
| 82 | 2032-05 | 7047.41 | 2463.20 | 4584.21 | 904905.58 |
| 83 | 2032-06 | 7047.41 | 2450.79 | 4596.62 | 900308.96 |
| 84 | 2032-07 | 7047.41 | 2438.34 | 4609.07 | 895699.88 |
| 85 | 2032-08 | 7047.41 | 2425.85 | 4621.55 | 891078.33 |
| 86 | 2032-09 | 7047.41 | 2413.34 | 4634.07 | 886444.26 |
| 87 | 2032-10 | 7047.41 | 2400.79 | 4646.62 | 881797.64 |
| 88 | 2032-11 | 7047.41 | 2388.20 | 4659.21 | 877138.44 |
| 89 | 2032-12 | 7047.41 | 2375.58 | 4671.82 | 872466.61 |
| 90 | 2033-01 | 7047.41 | 2362.93 | 4684.48 | 867782.13 |
| 91 | 2033-02 | 7047.41 | 2350.24 | 4697.16 | 863084.97 |
| 92 | 2033-03 | 7047.41 | 2337.52 | 4709.89 | 858375.08 |
| 93 | 2033-04 | 7047.41 | 2324.77 | 4722.64 | 853652.44 |
| 94 | 2033-05 | 7047.41 | 2311.98 | 4735.43 | 848917.01 |
| 95 | 2033-06 | 7047.41 | 2299.15 | 4748.26 | 844168.75 |
| 96 | 2033-07 | 7047.41 | 2286.29 | 4761.12 | 839407.64 |
| 97 | 2033-08 | 7047.41 | 2273.40 | 4774.01 | 834633.63 |
| 98 | 2033-09 | 7047.41 | 2260.47 | 4786.94 | 829846.68 |
| 99 | 2033-10 | 7047.41 | 2247.50 | 4799.91 | 825046.78 |
| 100 | 2033-11 | 7047.41 | 2234.50 | 4812.91 | 820233.87 |
| 101 | 2033-12 | 7047.41 | 2221.47 | 4825.94 | 815407.93 |
| 102 | 2034-01 | 7047.41 | 2208.40 | 4839.01 | 810568.92 |
| 103 | 2034-02 | 7047.41 | 2195.29 | 4852.12 | 805716.80 |
| 104 | 2034-03 | 7047.41 | 2182.15 | 4865.26 | 800851.55 |
| 105 | 2034-04 | 7047.41 | 2168.97 | 4878.43 | 795973.11 |
| 106 | 2034-05 | 7047.41 | 2155.76 | 4891.65 | 791081.47 |
| 107 | 2034-06 | 7047.41 | 2142.51 | 4904.90 | 786176.57 |
| 108 | 2034-07 | 7047.41 | 2129.23 | 4918.18 | 781258.39 |
| 109 | 2034-08 | 7047.41 | 2115.91 | 4931.50 | 776326.89 |
| 110 | 2034-09 | 7047.41 | 2102.55 | 4944.86 | 771382.04 |
| 111 | 2034-10 | 7047.41 | 2089.16 | 4958.25 | 766423.79 |
| 112 | 2034-11 | 7047.41 | 2075.73 | 4971.68 | 761452.11 |
| 113 | 2034-12 | 7047.41 | 2062.27 | 4985.14 | 756466.97 |
| 114 | 2035-01 | 7047.41 | 2048.76 | 4998.64 | 751468.33 |
| 115 | 2035-02 | 7047.41 | 2035.23 | 5012.18 | 746456.15 |
| 116 | 2035-03 | 7047.41 | 2021.65 | 5025.76 | 741430.39 |
| 117 | 2035-04 | 7047.41 | 2008.04 | 5039.37 | 736391.03 |
| 118 | 2035-05 | 7047.41 | 1994.39 | 5053.01 | 731338.01 |
| 119 | 2035-06 | 7047.41 | 1980.71 | 5066.70 | 726271.31 |
| 120 | 2035-07 | 7047.41 | 1966.98 | 5080.42 | 721190.89 |
| 121 | 2035-08 | 7047.41 | 1953.23 | 5094.18 | 716096.71 |
| 122 | 2035-09 | 7047.41 | 1939.43 | 5107.98 | 710988.73 |
| 123 | 2035-10 | 7047.41 | 1925.59 | 5121.81 | 705866.92 |
| 124 | 2035-11 | 7047.41 | 1911.72 | 5135.68 | 700731.23 |
| 125 | 2035-12 | 7047.41 | 1897.81 | 5149.59 | 695581.64 |
| 126 | 2036-01 | 7047.41 | 1883.87 | 5163.54 | 690418.10 |
| 127 | 2036-02 | 7047.41 | 1869.88 | 5177.52 | 685240.57 |
| 128 | 2036-03 | 7047.41 | 1855.86 | 5191.55 | 680049.02 |
| 129 | 2036-04 | 7047.41 | 1841.80 | 5205.61 | 674843.42 |
| 130 | 2036-05 | 7047.41 | 1827.70 | 5219.71 | 669623.71 |
| 131 | 2036-06 | 7047.41 | 1813.56 | 5233.84 | 664389.87 |
| 132 | 2036-07 | 7047.41 | 1799.39 | 5248.02 | 659141.85 |
| 133 | 2036-08 | 7047.41 | 1785.18 | 5262.23 | 653879.62 |
| 134 | 2036-09 | 7047.41 | 1770.92 | 5276.48 | 648603.13 |
| 135 | 2036-10 | 7047.41 | 1756.63 | 5290.77 | 643312.36 |
| 136 | 2036-11 | 7047.41 | 1742.30 | 5305.10 | 638007.26 |
| 137 | 2036-12 | 7047.41 | 1727.94 | 5319.47 | 632687.79 |
| 138 | 2037-01 | 7047.41 | 1713.53 | 5333.88 | 627353.91 |
| 139 | 2037-02 | 7047.41 | 1699.08 | 5348.32 | 622005.58 |
| 140 | 2037-03 | 7047.41 | 1684.60 | 5362.81 | 616642.78 |
| 141 | 2037-04 | 7047.41 | 1670.07 | 5377.33 | 611265.44 |
| 142 | 2037-05 | 7047.41 | 1655.51 | 5391.90 | 605873.55 |
| 143 | 2037-06 | 7047.41 | 1640.91 | 5406.50 | 600467.05 |
| 144 | 2037-07 | 7047.41 | 1626.26 | 5421.14 | 595045.90 |
| 145 | 2037-08 | 7047.41 | 1611.58 | 5435.82 | 589610.08 |
| 146 | 2037-09 | 7047.41 | 1596.86 | 5450.55 | 584159.53 |
| 147 | 2037-10 | 7047.41 | 1582.10 | 5465.31 | 578694.22 |
| 148 | 2037-11 | 7047.41 | 1567.30 | 5480.11 | 573214.11 |
| 149 | 2037-12 | 7047.41 | 1552.45 | 5494.95 | 567719.16 |
| 150 | 2038-01 | 7047.41 | 1537.57 | 5509.83 | 562209.33 |
| 151 | 2038-02 | 7047.41 | 1522.65 | 5524.76 | 556684.57 |
| 152 | 2038-03 | 7047.41 | 1507.69 | 5539.72 | 551144.85 |
| 153 | 2038-04 | 7047.41 | 1492.68 | 5554.72 | 545590.13 |
| 154 | 2038-05 | 7047.41 | 1477.64 | 5569.77 | 540020.36 |
| 155 | 2038-06 | 7047.41 | 1462.56 | 5584.85 | 534435.51 |
| 156 | 2038-07 | 7047.41 | 1447.43 | 5599.98 | 528835.53 |
| 157 | 2038-08 | 7047.41 | 1432.26 | 5615.14 | 523220.38 |
| 158 | 2038-09 | 7047.41 | 1417.06 | 5630.35 | 517590.03 |
| 159 | 2038-10 | 7047.41 | 1401.81 | 5645.60 | 511944.43 |
| 160 | 2038-11 | 7047.41 | 1386.52 | 5660.89 | 506283.54 |
| 161 | 2038-12 | 7047.41 | 1371.18 | 5676.22 | 500607.32 |
| 162 | 2039-01 | 7047.41 | 1355.81 | 5691.60 | 494915.72 |
| 163 | 2039-02 | 7047.41 | 1340.40 | 5707.01 | 489208.71 |
| 164 | 2039-03 | 7047.41 | 1324.94 | 5722.47 | 483486.24 |
| 165 | 2039-04 | 7047.41 | 1309.44 | 5737.97 | 477748.28 |
| 166 | 2039-05 | 7047.41 | 1293.90 | 5753.51 | 471994.77 |
| 167 | 2039-06 | 7047.41 | 1278.32 | 5769.09 | 466225.68 |
| 168 | 2039-07 | 7047.41 | 1262.69 | 5784.71 | 460440.97 |
| 169 | 2039-08 | 7047.41 | 1247.03 | 5800.38 | 454640.59 |
| 170 | 2039-09 | 7047.41 | 1231.32 | 5816.09 | 448824.50 |
| 171 | 2039-10 | 7047.41 | 1215.57 | 5831.84 | 442992.66 |
| 172 | 2039-11 | 7047.41 | 1199.77 | 5847.64 | 437145.03 |
| 173 | 2039-12 | 7047.41 | 1183.93 | 5863.47 | 431281.55 |
| 174 | 2040-01 | 7047.41 | 1168.05 | 5879.35 | 425402.20 |
| 175 | 2040-02 | 7047.41 | 1152.13 | 5895.28 | 419506.92 |
| 176 | 2040-03 | 7047.41 | 1136.16 | 5911.24 | 413595.68 |
| 177 | 2040-04 | 7047.41 | 1120.15 | 5927.25 | 407668.43 |
| 178 | 2040-05 | 7047.41 | 1104.10 | 5943.31 | 401725.12 |
| 179 | 2040-06 | 7047.41 | 1088.01 | 5959.40 | 395765.72 |
| 180 | 2040-07 | 7047.41 | 1071.87 | 5975.54 | 389790.18 |
| 181 | 2040-08 | 7047.41 | 1055.68 | 5991.73 | 383798.45 |
| 182 | 2040-09 | 7047.41 | 1039.45 | 6007.95 | 377790.50 |
| 183 | 2040-10 | 7047.41 | 1023.18 | 6024.22 | 371766.28 |
| 184 | 2040-11 | 7047.41 | 1006.87 | 6040.54 | 365725.74 |
| 185 | 2040-12 | 7047.41 | 990.51 | 6056.90 | 359668.83 |
| 186 | 2041-01 | 7047.41 | 974.10 | 6073.30 | 353595.53 |
| 187 | 2041-02 | 7047.41 | 957.65 | 6089.75 | 347505.78 |
| 188 | 2041-03 | 7047.41 | 941.16 | 6106.25 | 341399.53 |
| 189 | 2041-04 | 7047.41 | 924.62 | 6122.78 | 335276.75 |
| 190 | 2041-05 | 7047.41 | 908.04 | 6139.37 | 329137.38 |
| 191 | 2041-06 | 7047.41 | 891.41 | 6155.99 | 322981.39 |
| 192 | 2041-07 | 7047.41 | 874.74 | 6172.67 | 316808.72 |
| 193 | 2041-08 | 7047.41 | 858.02 | 6189.38 | 310619.34 |
| 194 | 2041-09 | 7047.41 | 841.26 | 6206.15 | 304413.19 |
| 195 | 2041-10 | 7047.41 | 824.45 | 6222.95 | 298190.24 |
| 196 | 2041-11 | 7047.41 | 807.60 | 6239.81 | 291950.43 |
| 197 | 2041-12 | 7047.41 | 790.70 | 6256.71 | 285693.72 |
| 198 | 2042-01 | 7047.41 | 773.75 | 6273.65 | 279420.07 |
| 199 | 2042-02 | 7047.41 | 756.76 | 6290.64 | 273129.42 |
| 200 | 2042-03 | 7047.41 | 739.73 | 6307.68 | 266821.74 |
| 201 | 2042-04 | 7047.41 | 722.64 | 6324.77 | 260496.98 |
| 202 | 2042-05 | 7047.41 | 705.51 | 6341.89 | 254155.08 |
| 203 | 2042-06 | 7047.41 | 688.34 | 6359.07 | 247796.01 |
| 204 | 2042-07 | 7047.41 | 671.11 | 6376.29 | 241419.72 |
| 205 | 2042-08 | 7047.41 | 653.85 | 6393.56 | 235026.15 |
| 206 | 2042-09 | 7047.41 | 636.53 | 6410.88 | 228615.28 |
| 207 | 2042-10 | 7047.41 | 619.17 | 6428.24 | 222187.04 |
| 208 | 2042-11 | 7047.41 | 601.76 | 6445.65 | 215741.38 |
| 209 | 2042-12 | 7047.41 | 584.30 | 6463.11 | 209278.28 |
| 210 | 2043-01 | 7047.41 | 566.80 | 6480.61 | 202797.66 |
| 211 | 2043-02 | 7047.41 | 549.24 | 6498.16 | 196299.50 |
| 212 | 2043-03 | 7047.41 | 531.64 | 6515.76 | 189783.74 |
| 213 | 2043-04 | 7047.41 | 514.00 | 6533.41 | 183250.33 |
| 214 | 2043-05 | 7047.41 | 496.30 | 6551.10 | 176699.22 |
| 215 | 2043-06 | 7047.41 | 478.56 | 6568.85 | 170130.38 |
| 216 | 2043-07 | 7047.41 | 460.77 | 6586.64 | 163543.74 |
| 217 | 2043-08 | 7047.41 | 442.93 | 6604.48 | 156939.26 |
| 218 | 2043-09 | 7047.41 | 425.04 | 6622.36 | 150316.90 |
| 219 | 2043-10 | 7047.41 | 407.11 | 6640.30 | 143676.60 |
| 220 | 2043-11 | 7047.41 | 389.12 | 6658.28 | 137018.32 |
| 221 | 2043-12 | 7047.41 | 371.09 | 6676.32 | 130342.00 |
| 222 | 2044-01 | 7047.41 | 353.01 | 6694.40 | 123647.60 |
| 223 | 2044-02 | 7047.41 | 334.88 | 6712.53 | 116935.08 |
| 224 | 2044-03 | 7047.41 | 316.70 | 6730.71 | 110204.37 |
| 225 | 2044-04 | 7047.41 | 298.47 | 6748.94 | 103455.43 |
| 226 | 2044-05 | 7047.41 | 280.19 | 6767.22 | 96688.21 |
| 227 | 2044-06 | 7047.41 | 261.86 | 6785.54 | 89902.67 |
| 228 | 2044-07 | 7047.41 | 243.49 | 6803.92 | 83098.75 |
| 229 | 2044-08 | 7047.41 | 225.06 | 6822.35 | 76276.40 |
| 230 | 2044-09 | 7047.41 | 206.58 | 6840.83 | 69435.58 |
| 231 | 2044-10 | 7047.41 | 188.05 | 6859.35 | 62576.22 |
| 232 | 2044-11 | 7047.41 | 169.48 | 6877.93 | 55698.29 |
| 233 | 2044-12 | 7047.41 | 150.85 | 6896.56 | 48801.74 |
| 234 | 2045-01 | 7047.41 | 132.17 | 6915.24 | 41886.50 |
| 235 | 2045-02 | 7047.41 | 113.44 | 6933.96 | 34952.54 |
| 236 | 2045-03 | 7047.41 | 94.66 | 6952.74 | 27999.79 |
| 237 | 2045-04 | 7047.41 | 75.83 | 6971.57 | 21028.22 |
| 238 | 2045-05 | 7047.41 | 56.95 | 6990.46 | 14037.76 |
| 239 | 2045-06 | 7047.41 | 38.02 | 7009.39 | 7028.37 |
| 240 | 2045-07 | 7047.41 | 19.04 | 7028.37 | 0.00 |
等额本金还款方式：
贷款总额：124.25万
还款月数：20年
首月还款：8542.19元
每月递减：14.02元
利息总额：40.55万
本息合计：164.8万
节省利息：43382.71元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 8542.19 | 3365.10 | 5177.08 | 1237322.92 |
| 2 | 2025-09 | 8528.17 | 3351.08 | 5177.08 | 1232145.83 |
| 3 | 2025-10 | 8514.14 | 3337.06 | 5177.08 | 1226968.75 |
| 4 | 2025-11 | 8500.12 | 3323.04 | 5177.08 | 1221791.67 |
| 5 | 2025-12 | 8486.10 | 3309.02 | 5177.08 | 1216614.58 |
| 6 | 2026-01 | 8472.08 | 3295.00 | 5177.08 | 1211437.50 |
| 7 | 2026-02 | 8458.06 | 3280.98 | 5177.08 | 1206260.42 |
| 8 | 2026-03 | 8444.04 | 3266.96 | 5177.08 | 1201083.33 |
| 9 | 2026-04 | 8430.02 | 3252.93 | 5177.08 | 1195906.25 |
| 10 | 2026-05 | 8416.00 | 3238.91 | 5177.08 | 1190729.17 |
| 11 | 2026-06 | 8401.97 | 3224.89 | 5177.08 | 1185552.08 |
| 12 | 2026-07 | 8387.95 | 3210.87 | 5177.08 | 1180375.00 |
| 13 | 2026-08 | 8373.93 | 3196.85 | 5177.08 | 1175197.92 |
| 14 | 2026-09 | 8359.91 | 3182.83 | 5177.08 | 1170020.83 |
| 15 | 2026-10 | 8345.89 | 3168.81 | 5177.08 | 1164843.75 |
| 16 | 2026-11 | 8331.87 | 3154.79 | 5177.08 | 1159666.67 |
| 17 | 2026-12 | 8317.85 | 3140.76 | 5177.08 | 1154489.58 |
| 18 | 2027-01 | 8303.83 | 3126.74 | 5177.08 | 1149312.50 |
| 19 | 2027-02 | 8289.80 | 3112.72 | 5177.08 | 1144135.42 |
| 20 | 2027-03 | 8275.78 | 3098.70 | 5177.08 | 1138958.33 |
| 21 | 2027-04 | 8261.76 | 3084.68 | 5177.08 | 1133781.25 |
| 22 | 2027-05 | 8247.74 | 3070.66 | 5177.08 | 1128604.17 |
| 23 | 2027-06 | 8233.72 | 3056.64 | 5177.08 | 1123427.08 |
| 24 | 2027-07 | 8219.70 | 3042.62 | 5177.08 | 1118250.00 |
| 25 | 2027-08 | 8205.68 | 3028.59 | 5177.08 | 1113072.92 |
| 26 | 2027-09 | 8191.66 | 3014.57 | 5177.08 | 1107895.83 |
| 27 | 2027-10 | 8177.63 | 3000.55 | 5177.08 | 1102718.75 |
| 28 | 2027-11 | 8163.61 | 2986.53 | 5177.08 | 1097541.67 |
| 29 | 2027-12 | 8149.59 | 2972.51 | 5177.08 | 1092364.58 |
| 30 | 2028-01 | 8135.57 | 2958.49 | 5177.08 | 1087187.50 |
| 31 | 2028-02 | 8121.55 | 2944.47 | 5177.08 | 1082010.42 |
| 32 | 2028-03 | 8107.53 | 2930.44 | 5177.08 | 1076833.33 |
| 33 | 2028-04 | 8093.51 | 2916.42 | 5177.08 | 1071656.25 |
| 34 | 2028-05 | 8079.49 | 2902.40 | 5177.08 | 1066479.17 |
| 35 | 2028-06 | 8065.46 | 2888.38 | 5177.08 | 1061302.08 |
| 36 | 2028-07 | 8051.44 | 2874.36 | 5177.08 | 1056125.00 |
| 37 | 2028-08 | 8037.42 | 2860.34 | 5177.08 | 1050947.92 |
| 38 | 2028-09 | 8023.40 | 2846.32 | 5177.08 | 1045770.83 |
| 39 | 2028-10 | 8009.38 | 2832.30 | 5177.08 | 1040593.75 |
| 40 | 2028-11 | 7995.36 | 2818.27 | 5177.08 | 1035416.67 |
| 41 | 2028-12 | 7981.34 | 2804.25 | 5177.08 | 1030239.58 |
| 42 | 2029-01 | 7967.32 | 2790.23 | 5177.08 | 1025062.50 |
| 43 | 2029-02 | 7953.29 | 2776.21 | 5177.08 | 1019885.42 |
| 44 | 2029-03 | 7939.27 | 2762.19 | 5177.08 | 1014708.33 |
| 45 | 2029-04 | 7925.25 | 2748.17 | 5177.08 | 1009531.25 |
| 46 | 2029-05 | 7911.23 | 2734.15 | 5177.08 | 1004354.17 |
| 47 | 2029-06 | 7897.21 | 2720.13 | 5177.08 | 999177.08 |
| 48 | 2029-07 | 7883.19 | 2706.10 | 5177.08 | 994000.00 |
| 49 | 2029-08 | 7869.17 | 2692.08 | 5177.08 | 988822.92 |
| 50 | 2029-09 | 7855.15 | 2678.06 | 5177.08 | 983645.83 |
| 51 | 2029-10 | 7841.12 | 2664.04 | 5177.08 | 978468.75 |
| 52 | 2029-11 | 7827.10 | 2650.02 | 5177.08 | 973291.67 |
| 53 | 2029-12 | 7813.08 | 2636.00 | 5177.08 | 968114.58 |
| 54 | 2030-01 | 7799.06 | 2621.98 | 5177.08 | 962937.50 |
| 55 | 2030-02 | 7785.04 | 2607.96 | 5177.08 | 957760.42 |
| 56 | 2030-03 | 7771.02 | 2593.93 | 5177.08 | 952583.33 |
| 57 | 2030-04 | 7757.00 | 2579.91 | 5177.08 | 947406.25 |
| 58 | 2030-05 | 7742.98 | 2565.89 | 5177.08 | 942229.17 |
| 59 | 2030-06 | 7728.95 | 2551.87 | 5177.08 | 937052.08 |
| 60 | 2030-07 | 7714.93 | 2537.85 | 5177.08 | 931875.00 |
| 61 | 2030-08 | 7700.91 | 2523.83 | 5177.08 | 926697.92 |
| 62 | 2030-09 | 7686.89 | 2509.81 | 5177.08 | 921520.83 |
| 63 | 2030-10 | 7672.87 | 2495.79 | 5177.08 | 916343.75 |
| 64 | 2030-11 | 7658.85 | 2481.76 | 5177.08 | 911166.67 |
| 65 | 2030-12 | 7644.83 | 2467.74 | 5177.08 | 905989.58 |
| 66 | 2031-01 | 7630.81 | 2453.72 | 5177.08 | 900812.50 |
| 67 | 2031-02 | 7616.78 | 2439.70 | 5177.08 | 895635.42 |
| 68 | 2031-03 | 7602.76 | 2425.68 | 5177.08 | 890458.33 |
| 69 | 2031-04 | 7588.74 | 2411.66 | 5177.08 | 885281.25 |
| 70 | 2031-05 | 7574.72 | 2397.64 | 5177.08 | 880104.17 |
| 71 | 2031-06 | 7560.70 | 2383.62 | 5177.08 | 874927.08 |
| 72 | 2031-07 | 7546.68 | 2369.59 | 5177.08 | 869750.00 |
| 73 | 2031-08 | 7532.66 | 2355.57 | 5177.08 | 864572.92 |
| 74 | 2031-09 | 7518.63 | 2341.55 | 5177.08 | 859395.83 |
| 75 | 2031-10 | 7504.61 | 2327.53 | 5177.08 | 854218.75 |
| 76 | 2031-11 | 7490.59 | 2313.51 | 5177.08 | 849041.67 |
| 77 | 2031-12 | 7476.57 | 2299.49 | 5177.08 | 843864.58 |
| 78 | 2032-01 | 7462.55 | 2285.47 | 5177.08 | 838687.50 |
| 79 | 2032-02 | 7448.53 | 2271.45 | 5177.08 | 833510.42 |
| 80 | 2032-03 | 7434.51 | 2257.42 | 5177.08 | 828333.33 |
| 81 | 2032-04 | 7420.49 | 2243.40 | 5177.08 | 823156.25 |
| 82 | 2032-05 | 7406.46 | 2229.38 | 5177.08 | 817979.17 |
| 83 | 2032-06 | 7392.44 | 2215.36 | 5177.08 | 812802.08 |
| 84 | 2032-07 | 7378.42 | 2201.34 | 5177.08 | 807625.00 |
| 85 | 2032-08 | 7364.40 | 2187.32 | 5177.08 | 802447.92 |
| 86 | 2032-09 | 7350.38 | 2173.30 | 5177.08 | 797270.83 |
| 87 | 2032-10 | 7336.36 | 2159.28 | 5177.08 | 792093.75 |
| 88 | 2032-11 | 7322.34 | 2145.25 | 5177.08 | 786916.67 |
| 89 | 2032-12 | 7308.32 | 2131.23 | 5177.08 | 781739.58 |
| 90 | 2033-01 | 7294.29 | 2117.21 | 5177.08 | 776562.50 |
| 91 | 2033-02 | 7280.27 | 2103.19 | 5177.08 | 771385.42 |
| 92 | 2033-03 | 7266.25 | 2089.17 | 5177.08 | 766208.33 |
| 93 | 2033-04 | 7252.23 | 2075.15 | 5177.08 | 761031.25 |
| 94 | 2033-05 | 7238.21 | 2061.13 | 5177.08 | 755854.17 |
| 95 | 2033-06 | 7224.19 | 2047.11 | 5177.08 | 750677.08 |
| 96 | 2033-07 | 7210.17 | 2033.08 | 5177.08 | 745500.00 |
| 97 | 2033-08 | 7196.15 | 2019.06 | 5177.08 | 740322.92 |
| 98 | 2033-09 | 7182.12 | 2005.04 | 5177.08 | 735145.83 |
| 99 | 2033-10 | 7168.10 | 1991.02 | 5177.08 | 729968.75 |
| 100 | 2033-11 | 7154.08 | 1977.00 | 5177.08 | 724791.67 |
| 101 | 2033-12 | 7140.06 | 1962.98 | 5177.08 | 719614.58 |
| 102 | 2034-01 | 7126.04 | 1948.96 | 5177.08 | 714437.50 |
| 103 | 2034-02 | 7112.02 | 1934.93 | 5177.08 | 709260.42 |
| 104 | 2034-03 | 7098.00 | 1920.91 | 5177.08 | 704083.33 |
| 105 | 2034-04 | 7083.98 | 1906.89 | 5177.08 | 698906.25 |
| 106 | 2034-05 | 7069.95 | 1892.87 | 5177.08 | 693729.17 |
| 107 | 2034-06 | 7055.93 | 1878.85 | 5177.08 | 688552.08 |
| 108 | 2034-07 | 7041.91 | 1864.83 | 5177.08 | 683375.00 |
| 109 | 2034-08 | 7027.89 | 1850.81 | 5177.08 | 678197.92 |
| 110 | 2034-09 | 7013.87 | 1836.79 | 5177.08 | 673020.83 |
| 111 | 2034-10 | 6999.85 | 1822.76 | 5177.08 | 667843.75 |
| 112 | 2034-11 | 6985.83 | 1808.74 | 5177.08 | 662666.67 |
| 113 | 2034-12 | 6971.81 | 1794.72 | 5177.08 | 657489.58 |
| 114 | 2035-01 | 6957.78 | 1780.70 | 5177.08 | 652312.50 |
| 115 | 2035-02 | 6943.76 | 1766.68 | 5177.08 | 647135.42 |
| 116 | 2035-03 | 6929.74 | 1752.66 | 5177.08 | 641958.33 |
| 117 | 2035-04 | 6915.72 | 1738.64 | 5177.08 | 636781.25 |
| 118 | 2035-05 | 6901.70 | 1724.62 | 5177.08 | 631604.17 |
| 119 | 2035-06 | 6887.68 | 1710.59 | 5177.08 | 626427.08 |
| 120 | 2035-07 | 6873.66 | 1696.57 | 5177.08 | 621250.00 |
| 121 | 2035-08 | 6859.64 | 1682.55 | 5177.08 | 616072.92 |
| 122 | 2035-09 | 6845.61 | 1668.53 | 5177.08 | 610895.83 |
| 123 | 2035-10 | 6831.59 | 1654.51 | 5177.08 | 605718.75 |
| 124 | 2035-11 | 6817.57 | 1640.49 | 5177.08 | 600541.67 |
| 125 | 2035-12 | 6803.55 | 1626.47 | 5177.08 | 595364.58 |
| 126 | 2036-01 | 6789.53 | 1612.45 | 5177.08 | 590187.50 |
| 127 | 2036-02 | 6775.51 | 1598.42 | 5177.08 | 585010.42 |
| 128 | 2036-03 | 6761.49 | 1584.40 | 5177.08 | 579833.33 |
| 129 | 2036-04 | 6747.47 | 1570.38 | 5177.08 | 574656.25 |
| 130 | 2036-05 | 6733.44 | 1556.36 | 5177.08 | 569479.17 |
| 131 | 2036-06 | 6719.42 | 1542.34 | 5177.08 | 564302.08 |
| 132 | 2036-07 | 6705.40 | 1528.32 | 5177.08 | 559125.00 |
| 133 | 2036-08 | 6691.38 | 1514.30 | 5177.08 | 553947.92 |
| 134 | 2036-09 | 6677.36 | 1500.28 | 5177.08 | 548770.83 |
| 135 | 2036-10 | 6663.34 | 1486.25 | 5177.08 | 543593.75 |
| 136 | 2036-11 | 6649.32 | 1472.23 | 5177.08 | 538416.67 |
| 137 | 2036-12 | 6635.30 | 1458.21 | 5177.08 | 533239.58 |
| 138 | 2037-01 | 6621.27 | 1444.19 | 5177.08 | 528062.50 |
| 139 | 2037-02 | 6607.25 | 1430.17 | 5177.08 | 522885.42 |
| 140 | 2037-03 | 6593.23 | 1416.15 | 5177.08 | 517708.33 |
| 141 | 2037-04 | 6579.21 | 1402.13 | 5177.08 | 512531.25 |
| 142 | 2037-05 | 6565.19 | 1388.11 | 5177.08 | 507354.17 |
| 143 | 2037-06 | 6551.17 | 1374.08 | 5177.08 | 502177.08 |
| 144 | 2037-07 | 6537.15 | 1360.06 | 5177.08 | 497000.00 |
| 145 | 2037-08 | 6523.13 | 1346.04 | 5177.08 | 491822.92 |
| 146 | 2037-09 | 6509.10 | 1332.02 | 5177.08 | 486645.83 |
| 147 | 2037-10 | 6495.08 | 1318.00 | 5177.08 | 481468.75 |
| 148 | 2037-11 | 6481.06 | 1303.98 | 5177.08 | 476291.67 |
| 149 | 2037-12 | 6467.04 | 1289.96 | 5177.08 | 471114.58 |
| 150 | 2038-01 | 6453.02 | 1275.94 | 5177.08 | 465937.50 |
| 151 | 2038-02 | 6439.00 | 1261.91 | 5177.08 | 460760.42 |
| 152 | 2038-03 | 6424.98 | 1247.89 | 5177.08 | 455583.33 |
| 153 | 2038-04 | 6410.95 | 1233.87 | 5177.08 | 450406.25 |
| 154 | 2038-05 | 6396.93 | 1219.85 | 5177.08 | 445229.17 |
| 155 | 2038-06 | 6382.91 | 1205.83 | 5177.08 | 440052.08 |
| 156 | 2038-07 | 6368.89 | 1191.81 | 5177.08 | 434875.00 |
| 157 | 2038-08 | 6354.87 | 1177.79 | 5177.08 | 429697.92 |
| 158 | 2038-09 | 6340.85 | 1163.77 | 5177.08 | 424520.83 |
| 159 | 2038-10 | 6326.83 | 1149.74 | 5177.08 | 419343.75 |
| 160 | 2038-11 | 6312.81 | 1135.72 | 5177.08 | 414166.67 |
| 161 | 2038-12 | 6298.78 | 1121.70 | 5177.08 | 408989.58 |
| 162 | 2039-01 | 6284.76 | 1107.68 | 5177.08 | 403812.50 |
| 163 | 2039-02 | 6270.74 | 1093.66 | 5177.08 | 398635.42 |
| 164 | 2039-03 | 6256.72 | 1079.64 | 5177.08 | 393458.33 |
| 165 | 2039-04 | 6242.70 | 1065.62 | 5177.08 | 388281.25 |
| 166 | 2039-05 | 6228.68 | 1051.60 | 5177.08 | 383104.17 |
| 167 | 2039-06 | 6214.66 | 1037.57 | 5177.08 | 377927.08 |
| 168 | 2039-07 | 6200.64 | 1023.55 | 5177.08 | 372750.00 |
| 169 | 2039-08 | 6186.61 | 1009.53 | 5177.08 | 367572.92 |
| 170 | 2039-09 | 6172.59 | 995.51 | 5177.08 | 362395.83 |
| 171 | 2039-10 | 6158.57 | 981.49 | 5177.08 | 357218.75 |
| 172 | 2039-11 | 6144.55 | 967.47 | 5177.08 | 352041.67 |
| 173 | 2039-12 | 6130.53 | 953.45 | 5177.08 | 346864.58 |
| 174 | 2040-01 | 6116.51 | 939.42 | 5177.08 | 341687.50 |
| 175 | 2040-02 | 6102.49 | 925.40 | 5177.08 | 336510.42 |
| 176 | 2040-03 | 6088.47 | 911.38 | 5177.08 | 331333.33 |
| 177 | 2040-04 | 6074.44 | 897.36 | 5177.08 | 326156.25 |
| 178 | 2040-05 | 6060.42 | 883.34 | 5177.08 | 320979.17 |
| 179 | 2040-06 | 6046.40 | 869.32 | 5177.08 | 315802.08 |
| 180 | 2040-07 | 6032.38 | 855.30 | 5177.08 | 310625.00 |
| 181 | 2040-08 | 6018.36 | 841.28 | 5177.08 | 305447.92 |
| 182 | 2040-09 | 6004.34 | 827.25 | 5177.08 | 300270.83 |
| 183 | 2040-10 | 5990.32 | 813.23 | 5177.08 | 295093.75 |
| 184 | 2040-11 | 5976.30 | 799.21 | 5177.08 | 289916.67 |
| 185 | 2040-12 | 5962.27 | 785.19 | 5177.08 | 284739.58 |
| 186 | 2041-01 | 5948.25 | 771.17 | 5177.08 | 279562.50 |
| 187 | 2041-02 | 5934.23 | 757.15 | 5177.08 | 274385.42 |
| 188 | 2041-03 | 5920.21 | 743.13 | 5177.08 | 269208.33 |
| 189 | 2041-04 | 5906.19 | 729.11 | 5177.08 | 264031.25 |
| 190 | 2041-05 | 5892.17 | 715.08 | 5177.08 | 258854.17 |
| 191 | 2041-06 | 5878.15 | 701.06 | 5177.08 | 253677.08 |
| 192 | 2041-07 | 5864.13 | 687.04 | 5177.08 | 248500.00 |
| 193 | 2041-08 | 5850.10 | 673.02 | 5177.08 | 243322.92 |
| 194 | 2041-09 | 5836.08 | 659.00 | 5177.08 | 238145.83 |
| 195 | 2041-10 | 5822.06 | 644.98 | 5177.08 | 232968.75 |
| 196 | 2041-11 | 5808.04 | 630.96 | 5177.08 | 227791.67 |
| 197 | 2041-12 | 5794.02 | 616.94 | 5177.08 | 222614.58 |
| 198 | 2042-01 | 5780.00 | 602.91 | 5177.08 | 217437.50 |
| 199 | 2042-02 | 5765.98 | 588.89 | 5177.08 | 212260.42 |
| 200 | 2042-03 | 5751.96 | 574.87 | 5177.08 | 207083.33 |
| 201 | 2042-04 | 5737.93 | 560.85 | 5177.08 | 201906.25 |
| 202 | 2042-05 | 5723.91 | 546.83 | 5177.08 | 196729.17 |
| 203 | 2042-06 | 5709.89 | 532.81 | 5177.08 | 191552.08 |
| 204 | 2042-07 | 5695.87 | 518.79 | 5177.08 | 186375.00 |
| 205 | 2042-08 | 5681.85 | 504.77 | 5177.08 | 181197.92 |
| 206 | 2042-09 | 5667.83 | 490.74 | 5177.08 | 176020.83 |
| 207 | 2042-10 | 5653.81 | 476.72 | 5177.08 | 170843.75 |
| 208 | 2042-11 | 5639.79 | 462.70 | 5177.08 | 165666.67 |
| 209 | 2042-12 | 5625.76 | 448.68 | 5177.08 | 160489.58 |
| 210 | 2043-01 | 5611.74 | 434.66 | 5177.08 | 155312.50 |
| 211 | 2043-02 | 5597.72 | 420.64 | 5177.08 | 150135.42 |
| 212 | 2043-03 | 5583.70 | 406.62 | 5177.08 | 144958.33 |
| 213 | 2043-04 | 5569.68 | 392.60 | 5177.08 | 139781.25 |
| 214 | 2043-05 | 5555.66 | 378.57 | 5177.08 | 134604.17 |
| 215 | 2043-06 | 5541.64 | 364.55 | 5177.08 | 129427.08 |
| 216 | 2043-07 | 5527.62 | 350.53 | 5177.08 | 124250.00 |
| 217 | 2043-08 | 5513.59 | 336.51 | 5177.08 | 119072.92 |
| 218 | 2043-09 | 5499.57 | 322.49 | 5177.08 | 113895.83 |
| 219 | 2043-10 | 5485.55 | 308.47 | 5177.08 | 108718.75 |
| 220 | 2043-11 | 5471.53 | 294.45 | 5177.08 | 103541.67 |
| 221 | 2043-12 | 5457.51 | 280.43 | 5177.08 | 98364.58 |
| 222 | 2044-01 | 5443.49 | 266.40 | 5177.08 | 93187.50 |
| 223 | 2044-02 | 5429.47 | 252.38 | 5177.08 | 88010.42 |
| 224 | 2044-03 | 5415.44 | 238.36 | 5177.08 | 82833.33 |
| 225 | 2044-04 | 5401.42 | 224.34 | 5177.08 | 77656.25 |
| 226 | 2044-05 | 5387.40 | 210.32 | 5177.08 | 72479.17 |
| 227 | 2044-06 | 5373.38 | 196.30 | 5177.08 | 67302.08 |
| 228 | 2044-07 | 5359.36 | 182.28 | 5177.08 | 62125.00 |
| 229 | 2044-08 | 5345.34 | 168.26 | 5177.08 | 56947.92 |
| 230 | 2044-09 | 5331.32 | 154.23 | 5177.08 | 51770.83 |
| 231 | 2044-10 | 5317.30 | 140.21 | 5177.08 | 46593.75 |
| 232 | 2044-11 | 5303.27 | 126.19 | 5177.08 | 41416.67 |
| 233 | 2044-12 | 5289.25 | 112.17 | 5177.08 | 36239.58 |
| 234 | 2045-01 | 5275.23 | 98.15 | 5177.08 | 31062.50 |
| 235 | 2045-02 | 5261.21 | 84.13 | 5177.08 | 25885.42 |
| 236 | 2045-03 | 5247.19 | 70.11 | 5177.08 | 20708.33 |
| 237 | 2045-04 | 5233.17 | 56.09 | 5177.08 | 15531.25 |
| 238 | 2045-05 | 5219.15 | 42.06 | 5177.08 | 10354.17 |
| 239 | 2045-06 | 5205.13 | 28.04 | 5177.08 | 5177.08 |
| 240 | 2045-07 | 5191.10 | 14.02 | 5177.08 | 0.00 |