贷款190万（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：190万
还款月数：20年
每月还款：9432.85元
利息总额：36.39万
本息合计：226.39万
| 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 | 9432.85 | 2850.00 | 6582.85 | 1893417.15 |
| 2 | 2024-06 | 9432.85 | 2840.13 | 6592.73 | 1886824.42 |
| 3 | 2024-07 | 9432.85 | 2830.24 | 6602.62 | 1880221.80 |
| 4 | 2024-08 | 9432.85 | 2820.33 | 6612.52 | 1873609.28 |
| 5 | 2024-09 | 9432.85 | 2810.41 | 6622.44 | 1866986.83 |
| 6 | 2024-10 | 9432.85 | 2800.48 | 6632.37 | 1860354.46 |
| 7 | 2024-11 | 9432.85 | 2790.53 | 6642.32 | 1853712.14 |
| 8 | 2024-12 | 9432.85 | 2780.57 | 6652.29 | 1847059.85 |
| 9 | 2025-01 | 9432.85 | 2770.59 | 6662.27 | 1840397.58 |
| 10 | 2025-02 | 9432.85 | 2760.60 | 6672.26 | 1833725.33 |
| 11 | 2025-03 | 9432.85 | 2750.59 | 6682.27 | 1827043.06 |
| 12 | 2025-04 | 9432.85 | 2740.56 | 6692.29 | 1820350.77 |
| 13 | 2025-05 | 9432.85 | 2730.53 | 6702.33 | 1813648.44 |
| 14 | 2025-06 | 9432.85 | 2720.47 | 6712.38 | 1806936.06 |
| 15 | 2025-07 | 9432.85 | 2710.40 | 6722.45 | 1800213.61 |
| 16 | 2025-08 | 9432.85 | 2700.32 | 6732.53 | 1793481.07 |
| 17 | 2025-09 | 9432.85 | 2690.22 | 6742.63 | 1786738.44 |
| 18 | 2025-10 | 9432.85 | 2680.11 | 6752.75 | 1779985.69 |
| 19 | 2025-11 | 9432.85 | 2669.98 | 6762.88 | 1773222.82 |
| 20 | 2025-12 | 9432.85 | 2659.83 | 6773.02 | 1766449.79 |
| 21 | 2026-01 | 9432.85 | 2649.67 | 6783.18 | 1759666.61 |
| 22 | 2026-02 | 9432.85 | 2639.50 | 6793.36 | 1752873.26 |
| 23 | 2026-03 | 9432.85 | 2629.31 | 6803.55 | 1746069.71 |
| 24 | 2026-04 | 9432.85 | 2619.10 | 6813.75 | 1739255.96 |
| 25 | 2026-05 | 9432.85 | 2608.88 | 6823.97 | 1732431.99 |
| 26 | 2026-06 | 9432.85 | 2598.65 | 6834.21 | 1725597.79 |
| 27 | 2026-07 | 9432.85 | 2588.40 | 6844.46 | 1718753.33 |
| 28 | 2026-08 | 9432.85 | 2578.13 | 6854.72 | 1711898.60 |
| 29 | 2026-09 | 9432.85 | 2567.85 | 6865.01 | 1705033.60 |
| 30 | 2026-10 | 9432.85 | 2557.55 | 6875.30 | 1698158.29 |
| 31 | 2026-11 | 9432.85 | 2547.24 | 6885.62 | 1691272.67 |
| 32 | 2026-12 | 9432.85 | 2536.91 | 6895.95 | 1684376.73 |
| 33 | 2027-01 | 9432.85 | 2526.57 | 6906.29 | 1677470.44 |
| 34 | 2027-02 | 9432.85 | 2516.21 | 6916.65 | 1670553.79 |
| 35 | 2027-03 | 9432.85 | 2505.83 | 6927.02 | 1663626.76 |
| 36 | 2027-04 | 9432.85 | 2495.44 | 6937.41 | 1656689.35 |
| 37 | 2027-05 | 9432.85 | 2485.03 | 6947.82 | 1649741.53 |
| 38 | 2027-06 | 9432.85 | 2474.61 | 6958.24 | 1642783.29 |
| 39 | 2027-07 | 9432.85 | 2464.17 | 6968.68 | 1635814.61 |
| 40 | 2027-08 | 9432.85 | 2453.72 | 6979.13 | 1628835.47 |
| 41 | 2027-09 | 9432.85 | 2443.25 | 6989.60 | 1621845.87 |
| 42 | 2027-10 | 9432.85 | 2432.77 | 7000.09 | 1614845.79 |
| 43 | 2027-11 | 9432.85 | 2422.27 | 7010.59 | 1607835.20 |
| 44 | 2027-12 | 9432.85 | 2411.75 | 7021.10 | 1600814.10 |
| 45 | 2028-01 | 9432.85 | 2401.22 | 7031.63 | 1593782.46 |
| 46 | 2028-02 | 9432.85 | 2390.67 | 7042.18 | 1586740.28 |
| 47 | 2028-03 | 9432.85 | 2380.11 | 7052.74 | 1579687.54 |
| 48 | 2028-04 | 9432.85 | 2369.53 | 7063.32 | 1572624.21 |
| 49 | 2028-05 | 9432.85 | 2358.94 | 7073.92 | 1565550.30 |
| 50 | 2028-06 | 9432.85 | 2348.33 | 7084.53 | 1558465.77 |
| 51 | 2028-07 | 9432.85 | 2337.70 | 7095.16 | 1551370.61 |
| 52 | 2028-08 | 9432.85 | 2327.06 | 7105.80 | 1544264.81 |
| 53 | 2028-09 | 9432.85 | 2316.40 | 7116.46 | 1537148.35 |
| 54 | 2028-10 | 9432.85 | 2305.72 | 7127.13 | 1530021.22 |
| 55 | 2028-11 | 9432.85 | 2295.03 | 7137.82 | 1522883.40 |
| 56 | 2028-12 | 9432.85 | 2284.33 | 7148.53 | 1515734.87 |
| 57 | 2029-01 | 9432.85 | 2273.60 | 7159.25 | 1508575.62 |
| 58 | 2029-02 | 9432.85 | 2262.86 | 7169.99 | 1501405.62 |
| 59 | 2029-03 | 9432.85 | 2252.11 | 7180.75 | 1494224.88 |
| 60 | 2029-04 | 9432.85 | 2241.34 | 7191.52 | 1487033.36 |
| 61 | 2029-05 | 9432.85 | 2230.55 | 7202.30 | 1479831.05 |
| 62 | 2029-06 | 9432.85 | 2219.75 | 7213.11 | 1472617.95 |
| 63 | 2029-07 | 9432.85 | 2208.93 | 7223.93 | 1465394.02 |
| 64 | 2029-08 | 9432.85 | 2198.09 | 7234.76 | 1458159.25 |
| 65 | 2029-09 | 9432.85 | 2187.24 | 7245.62 | 1450913.64 |
| 66 | 2029-10 | 9432.85 | 2176.37 | 7256.48 | 1443657.15 |
| 67 | 2029-11 | 9432.85 | 2165.49 | 7267.37 | 1436389.78 |
| 68 | 2029-12 | 9432.85 | 2154.58 | 7278.27 | 1429111.51 |
| 69 | 2030-01 | 9432.85 | 2143.67 | 7289.19 | 1421822.33 |
| 70 | 2030-02 | 9432.85 | 2132.73 | 7300.12 | 1414522.21 |
| 71 | 2030-03 | 9432.85 | 2121.78 | 7311.07 | 1407211.13 |
| 72 | 2030-04 | 9432.85 | 2110.82 | 7322.04 | 1399889.10 |
| 73 | 2030-05 | 9432.85 | 2099.83 | 7333.02 | 1392556.07 |
| 74 | 2030-06 | 9432.85 | 2088.83 | 7344.02 | 1385212.05 |
| 75 | 2030-07 | 9432.85 | 2077.82 | 7355.04 | 1377857.02 |
| 76 | 2030-08 | 9432.85 | 2066.79 | 7366.07 | 1370490.95 |
| 77 | 2030-09 | 9432.85 | 2055.74 | 7377.12 | 1363113.83 |
| 78 | 2030-10 | 9432.85 | 2044.67 | 7388.18 | 1355725.64 |
| 79 | 2030-11 | 9432.85 | 2033.59 | 7399.27 | 1348326.38 |
| 80 | 2030-12 | 9432.85 | 2022.49 | 7410.37 | 1340916.01 |
| 81 | 2031-01 | 9432.85 | 2011.37 | 7421.48 | 1333494.53 |
| 82 | 2031-02 | 9432.85 | 2000.24 | 7432.61 | 1326061.92 |
| 83 | 2031-03 | 9432.85 | 1989.09 | 7443.76 | 1318618.16 |
| 84 | 2031-04 | 9432.85 | 1977.93 | 7454.93 | 1311163.23 |
| 85 | 2031-05 | 9432.85 | 1966.74 | 7466.11 | 1303697.12 |
| 86 | 2031-06 | 9432.85 | 1955.55 | 7477.31 | 1296219.81 |
| 87 | 2031-07 | 9432.85 | 1944.33 | 7488.53 | 1288731.28 |
| 88 | 2031-08 | 9432.85 | 1933.10 | 7499.76 | 1281231.53 |
| 89 | 2031-09 | 9432.85 | 1921.85 | 7511.01 | 1273720.52 |
| 90 | 2031-10 | 9432.85 | 1910.58 | 7522.27 | 1266198.24 |
| 91 | 2031-11 | 9432.85 | 1899.30 | 7533.56 | 1258664.69 |
| 92 | 2031-12 | 9432.85 | 1888.00 | 7544.86 | 1251119.83 |
| 93 | 2032-01 | 9432.85 | 1876.68 | 7556.18 | 1243563.65 |
| 94 | 2032-02 | 9432.85 | 1865.35 | 7567.51 | 1235996.14 |
| 95 | 2032-03 | 9432.85 | 1853.99 | 7578.86 | 1228417.28 |
| 96 | 2032-04 | 9432.85 | 1842.63 | 7590.23 | 1220827.05 |
| 97 | 2032-05 | 9432.85 | 1831.24 | 7601.61 | 1213225.44 |
| 98 | 2032-06 | 9432.85 | 1819.84 | 7613.02 | 1205612.42 |
| 99 | 2032-07 | 9432.85 | 1808.42 | 7624.44 | 1197987.99 |
| 100 | 2032-08 | 9432.85 | 1796.98 | 7635.87 | 1190352.11 |
| 101 | 2032-09 | 9432.85 | 1785.53 | 7647.33 | 1182704.79 |
| 102 | 2032-10 | 9432.85 | 1774.06 | 7658.80 | 1175045.99 |
| 103 | 2032-11 | 9432.85 | 1762.57 | 7670.29 | 1167375.70 |
| 104 | 2032-12 | 9432.85 | 1751.06 | 7681.79 | 1159693.91 |
| 105 | 2033-01 | 9432.85 | 1739.54 | 7693.31 | 1152000.60 |
| 106 | 2033-02 | 9432.85 | 1728.00 | 7704.85 | 1144295.74 |
| 107 | 2033-03 | 9432.85 | 1716.44 | 7716.41 | 1136579.33 |
| 108 | 2033-04 | 9432.85 | 1704.87 | 7727.99 | 1128851.35 |
| 109 | 2033-05 | 9432.85 | 1693.28 | 7739.58 | 1121111.77 |
| 110 | 2033-06 | 9432.85 | 1681.67 | 7751.19 | 1113360.58 |
| 111 | 2033-07 | 9432.85 | 1670.04 | 7762.81 | 1105597.77 |
| 112 | 2033-08 | 9432.85 | 1658.40 | 7774.46 | 1097823.31 |
| 113 | 2033-09 | 9432.85 | 1646.73 | 7786.12 | 1090037.19 |
| 114 | 2033-10 | 9432.85 | 1635.06 | 7797.80 | 1082239.39 |
| 115 | 2033-11 | 9432.85 | 1623.36 | 7809.50 | 1074429.89 |
| 116 | 2033-12 | 9432.85 | 1611.64 | 7821.21 | 1066608.68 |
| 117 | 2034-01 | 9432.85 | 1599.91 | 7832.94 | 1058775.74 |
| 118 | 2034-02 | 9432.85 | 1588.16 | 7844.69 | 1050931.05 |
| 119 | 2034-03 | 9432.85 | 1576.40 | 7856.46 | 1043074.59 |
| 120 | 2034-04 | 9432.85 | 1564.61 | 7868.24 | 1035206.35 |
| 121 | 2034-05 | 9432.85 | 1552.81 | 7880.05 | 1027326.30 |
| 122 | 2034-06 | 9432.85 | 1540.99 | 7891.87 | 1019434.44 |
| 123 | 2034-07 | 9432.85 | 1529.15 | 7903.70 | 1011530.74 |
| 124 | 2034-08 | 9432.85 | 1517.30 | 7915.56 | 1003615.18 |
| 125 | 2034-09 | 9432.85 | 1505.42 | 7927.43 | 995687.75 |
| 126 | 2034-10 | 9432.85 | 1493.53 | 7939.32 | 987748.42 |
| 127 | 2034-11 | 9432.85 | 1481.62 | 7951.23 | 979797.19 |
| 128 | 2034-12 | 9432.85 | 1469.70 | 7963.16 | 971834.03 |
| 129 | 2035-01 | 9432.85 | 1457.75 | 7975.10 | 963858.93 |
| 130 | 2035-02 | 9432.85 | 1445.79 | 7987.07 | 955871.86 |
| 131 | 2035-03 | 9432.85 | 1433.81 | 7999.05 | 947872.81 |
| 132 | 2035-04 | 9432.85 | 1421.81 | 8011.05 | 939861.77 |
| 133 | 2035-05 | 9432.85 | 1409.79 | 8023.06 | 931838.70 |
| 134 | 2035-06 | 9432.85 | 1397.76 | 8035.10 | 923803.61 |
| 135 | 2035-07 | 9432.85 | 1385.71 | 8047.15 | 915756.46 |
| 136 | 2035-08 | 9432.85 | 1373.63 | 8059.22 | 907697.24 |
| 137 | 2035-09 | 9432.85 | 1361.55 | 8071.31 | 899625.93 |
| 138 | 2035-10 | 9432.85 | 1349.44 | 8083.42 | 891542.51 |
| 139 | 2035-11 | 9432.85 | 1337.31 | 8095.54 | 883446.97 |
| 140 | 2035-12 | 9432.85 | 1325.17 | 8107.68 | 875339.29 |
| 141 | 2036-01 | 9432.85 | 1313.01 | 8119.85 | 867219.44 |
| 142 | 2036-02 | 9432.85 | 1300.83 | 8132.03 | 859087.42 |
| 143 | 2036-03 | 9432.85 | 1288.63 | 8144.22 | 850943.19 |
| 144 | 2036-04 | 9432.85 | 1276.41 | 8156.44 | 842786.75 |
| 145 | 2036-05 | 9432.85 | 1264.18 | 8168.67 | 834618.08 |
| 146 | 2036-06 | 9432.85 | 1251.93 | 8180.93 | 826437.15 |
| 147 | 2036-07 | 9432.85 | 1239.66 | 8193.20 | 818243.95 |
| 148 | 2036-08 | 9432.85 | 1227.37 | 8205.49 | 810038.46 |
| 149 | 2036-09 | 9432.85 | 1215.06 | 8217.80 | 801820.66 |
| 150 | 2036-10 | 9432.85 | 1202.73 | 8230.12 | 793590.54 |
| 151 | 2036-11 | 9432.85 | 1190.39 | 8242.47 | 785348.07 |
| 152 | 2036-12 | 9432.85 | 1178.02 | 8254.83 | 777093.24 |
| 153 | 2037-01 | 9432.85 | 1165.64 | 8267.22 | 768826.02 |
| 154 | 2037-02 | 9432.85 | 1153.24 | 8279.62 | 760546.41 |
| 155 | 2037-03 | 9432.85 | 1140.82 | 8292.04 | 752254.37 |
| 156 | 2037-04 | 9432.85 | 1128.38 | 8304.47 | 743949.90 |
| 157 | 2037-05 | 9432.85 | 1115.92 | 8316.93 | 735632.97 |
| 158 | 2037-06 | 9432.85 | 1103.45 | 8329.41 | 727303.56 |
| 159 | 2037-07 | 9432.85 | 1090.96 | 8341.90 | 718961.66 |
| 160 | 2037-08 | 9432.85 | 1078.44 | 8354.41 | 710607.25 |
| 161 | 2037-09 | 9432.85 | 1065.91 | 8366.94 | 702240.31 |
| 162 | 2037-10 | 9432.85 | 1053.36 | 8379.49 | 693860.81 |
| 163 | 2037-11 | 9432.85 | 1040.79 | 8392.06 | 685468.75 |
| 164 | 2037-12 | 9432.85 | 1028.20 | 8404.65 | 677064.10 |
| 165 | 2038-01 | 9432.85 | 1015.60 | 8417.26 | 668646.84 |
| 166 | 2038-02 | 9432.85 | 1002.97 | 8429.88 | 660216.95 |
| 167 | 2038-03 | 9432.85 | 990.33 | 8442.53 | 651774.42 |
| 168 | 2038-04 | 9432.85 | 977.66 | 8455.19 | 643319.23 |
| 169 | 2038-05 | 9432.85 | 964.98 | 8467.88 | 634851.35 |
| 170 | 2038-06 | 9432.85 | 952.28 | 8480.58 | 626370.78 |
| 171 | 2038-07 | 9432.85 | 939.56 | 8493.30 | 617877.48 |
| 172 | 2038-08 | 9432.85 | 926.82 | 8506.04 | 609371.44 |
| 173 | 2038-09 | 9432.85 | 914.06 | 8518.80 | 600852.64 |
| 174 | 2038-10 | 9432.85 | 901.28 | 8531.58 | 592321.07 |
| 175 | 2038-11 | 9432.85 | 888.48 | 8544.37 | 583776.69 |
| 176 | 2038-12 | 9432.85 | 875.67 | 8557.19 | 575219.50 |
| 177 | 2039-01 | 9432.85 | 862.83 | 8570.03 | 566649.48 |
| 178 | 2039-02 | 9432.85 | 849.97 | 8582.88 | 558066.60 |
| 179 | 2039-03 | 9432.85 | 837.10 | 8595.76 | 549470.84 |
| 180 | 2039-04 | 9432.85 | 824.21 | 8608.65 | 540862.19 |
| 181 | 2039-05 | 9432.85 | 811.29 | 8621.56 | 532240.63 |
| 182 | 2039-06 | 9432.85 | 798.36 | 8634.49 | 523606.14 |
| 183 | 2039-07 | 9432.85 | 785.41 | 8647.45 | 514958.69 |
| 184 | 2039-08 | 9432.85 | 772.44 | 8660.42 | 506298.27 |
| 185 | 2039-09 | 9432.85 | 759.45 | 8673.41 | 497624.87 |
| 186 | 2039-10 | 9432.85 | 746.44 | 8686.42 | 488938.45 |
| 187 | 2039-11 | 9432.85 | 733.41 | 8699.45 | 480239.00 |
| 188 | 2039-12 | 9432.85 | 720.36 | 8712.50 | 471526.51 |
| 189 | 2040-01 | 9432.85 | 707.29 | 8725.57 | 462800.94 |
| 190 | 2040-02 | 9432.85 | 694.20 | 8738.65 | 454062.29 |
| 191 | 2040-03 | 9432.85 | 681.09 | 8751.76 | 445310.52 |
| 192 | 2040-04 | 9432.85 | 667.97 | 8764.89 | 436545.64 |
| 193 | 2040-05 | 9432.85 | 654.82 | 8778.04 | 427767.60 |
| 194 | 2040-06 | 9432.85 | 641.65 | 8791.20 | 418976.40 |
| 195 | 2040-07 | 9432.85 | 628.46 | 8804.39 | 410172.01 |
| 196 | 2040-08 | 9432.85 | 615.26 | 8817.60 | 401354.41 |
| 197 | 2040-09 | 9432.85 | 602.03 | 8830.82 | 392523.59 |
| 198 | 2040-10 | 9432.85 | 588.79 | 8844.07 | 383679.52 |
| 199 | 2040-11 | 9432.85 | 575.52 | 8857.34 | 374822.18 |
| 200 | 2040-12 | 9432.85 | 562.23 | 8870.62 | 365951.56 |
| 201 | 2041-01 | 9432.85 | 548.93 | 8883.93 | 357067.63 |
| 202 | 2041-02 | 9432.85 | 535.60 | 8897.25 | 348170.38 |
| 203 | 2041-03 | 9432.85 | 522.26 | 8910.60 | 339259.78 |
| 204 | 2041-04 | 9432.85 | 508.89 | 8923.97 | 330335.81 |
| 205 | 2041-05 | 9432.85 | 495.50 | 8937.35 | 321398.46 |
| 206 | 2041-06 | 9432.85 | 482.10 | 8950.76 | 312447.70 |
| 207 | 2041-07 | 9432.85 | 468.67 | 8964.18 | 303483.52 |
| 208 | 2041-08 | 9432.85 | 455.23 | 8977.63 | 294505.89 |
| 209 | 2041-09 | 9432.85 | 441.76 | 8991.10 | 285514.80 |
| 210 | 2041-10 | 9432.85 | 428.27 | 9004.58 | 276510.21 |
| 211 | 2041-11 | 9432.85 | 414.77 | 9018.09 | 267492.12 |
| 212 | 2041-12 | 9432.85 | 401.24 | 9031.62 | 258460.51 |
| 213 | 2042-01 | 9432.85 | 387.69 | 9045.16 | 249415.34 |
| 214 | 2042-02 | 9432.85 | 374.12 | 9058.73 | 240356.61 |
| 215 | 2042-03 | 9432.85 | 360.53 | 9072.32 | 231284.29 |
| 216 | 2042-04 | 9432.85 | 346.93 | 9085.93 | 222198.36 |
| 217 | 2042-05 | 9432.85 | 333.30 | 9099.56 | 213098.80 |
| 218 | 2042-06 | 9432.85 | 319.65 | 9113.21 | 203985.60 |
| 219 | 2042-07 | 9432.85 | 305.98 | 9126.88 | 194858.72 |
| 220 | 2042-08 | 9432.85 | 292.29 | 9140.57 | 185718.15 |
| 221 | 2042-09 | 9432.85 | 278.58 | 9154.28 | 176563.88 |
| 222 | 2042-10 | 9432.85 | 264.85 | 9168.01 | 167395.87 |
| 223 | 2042-11 | 9432.85 | 251.09 | 9181.76 | 158214.11 |
| 224 | 2042-12 | 9432.85 | 237.32 | 9195.53 | 149018.57 |
| 225 | 2043-01 | 9432.85 | 223.53 | 9209.33 | 139809.25 |
| 226 | 2043-02 | 9432.85 | 209.71 | 9223.14 | 130586.10 |
| 227 | 2043-03 | 9432.85 | 195.88 | 9236.98 | 121349.13 |
| 228 | 2043-04 | 9432.85 | 182.02 | 9250.83 | 112098.30 |
| 229 | 2043-05 | 9432.85 | 168.15 | 9264.71 | 102833.59 |
| 230 | 2043-06 | 9432.85 | 154.25 | 9278.60 | 93554.99 |
| 231 | 2043-07 | 9432.85 | 140.33 | 9292.52 | 84262.46 |
| 232 | 2043-08 | 9432.85 | 126.39 | 9306.46 | 74956.00 |
| 233 | 2043-09 | 9432.85 | 112.43 | 9320.42 | 65635.58 |
| 234 | 2043-10 | 9432.85 | 98.45 | 9334.40 | 56301.18 |
| 235 | 2043-11 | 9432.85 | 84.45 | 9348.40 | 46952.78 |
| 236 | 2043-12 | 9432.85 | 70.43 | 9362.43 | 37590.35 |
| 237 | 2044-01 | 9432.85 | 56.39 | 9376.47 | 28213.88 |
| 238 | 2044-02 | 9432.85 | 42.32 | 9390.53 | 18823.35 |
| 239 | 2044-03 | 9432.85 | 28.24 | 9404.62 | 9418.73 |
| 240 | 2044-04 | 9432.85 | 14.13 | 9418.73 | 0.00 |
等额本金还款方式：
贷款总额：190万
还款月数：20年
首月还款：10766.67元
每月递减：11.88元
利息总额：34.34万
本息合计：224.34万
节省利息：20460.18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 | 10766.67 | 2850.00 | 7916.67 | 1892083.33 |
| 2 | 2024-06 | 10754.79 | 2838.13 | 7916.67 | 1884166.67 |
| 3 | 2024-07 | 10742.92 | 2826.25 | 7916.67 | 1876250.00 |
| 4 | 2024-08 | 10731.04 | 2814.38 | 7916.67 | 1868333.33 |
| 5 | 2024-09 | 10719.17 | 2802.50 | 7916.67 | 1860416.67 |
| 6 | 2024-10 | 10707.29 | 2790.63 | 7916.67 | 1852500.00 |
| 7 | 2024-11 | 10695.42 | 2778.75 | 7916.67 | 1844583.33 |
| 8 | 2024-12 | 10683.54 | 2766.88 | 7916.67 | 1836666.67 |
| 9 | 2025-01 | 10671.67 | 2755.00 | 7916.67 | 1828750.00 |
| 10 | 2025-02 | 10659.79 | 2743.13 | 7916.67 | 1820833.33 |
| 11 | 2025-03 | 10647.92 | 2731.25 | 7916.67 | 1812916.67 |
| 12 | 2025-04 | 10636.04 | 2719.38 | 7916.67 | 1805000.00 |
| 13 | 2025-05 | 10624.17 | 2707.50 | 7916.67 | 1797083.33 |
| 14 | 2025-06 | 10612.29 | 2695.63 | 7916.67 | 1789166.67 |
| 15 | 2025-07 | 10600.42 | 2683.75 | 7916.67 | 1781250.00 |
| 16 | 2025-08 | 10588.54 | 2671.88 | 7916.67 | 1773333.33 |
| 17 | 2025-09 | 10576.67 | 2660.00 | 7916.67 | 1765416.67 |
| 18 | 2025-10 | 10564.79 | 2648.13 | 7916.67 | 1757500.00 |
| 19 | 2025-11 | 10552.92 | 2636.25 | 7916.67 | 1749583.33 |
| 20 | 2025-12 | 10541.04 | 2624.38 | 7916.67 | 1741666.67 |
| 21 | 2026-01 | 10529.17 | 2612.50 | 7916.67 | 1733750.00 |
| 22 | 2026-02 | 10517.29 | 2600.63 | 7916.67 | 1725833.33 |
| 23 | 2026-03 | 10505.42 | 2588.75 | 7916.67 | 1717916.67 |
| 24 | 2026-04 | 10493.54 | 2576.88 | 7916.67 | 1710000.00 |
| 25 | 2026-05 | 10481.67 | 2565.00 | 7916.67 | 1702083.33 |
| 26 | 2026-06 | 10469.79 | 2553.13 | 7916.67 | 1694166.67 |
| 27 | 2026-07 | 10457.92 | 2541.25 | 7916.67 | 1686250.00 |
| 28 | 2026-08 | 10446.04 | 2529.38 | 7916.67 | 1678333.33 |
| 29 | 2026-09 | 10434.17 | 2517.50 | 7916.67 | 1670416.67 |
| 30 | 2026-10 | 10422.29 | 2505.63 | 7916.67 | 1662500.00 |
| 31 | 2026-11 | 10410.42 | 2493.75 | 7916.67 | 1654583.33 |
| 32 | 2026-12 | 10398.54 | 2481.88 | 7916.67 | 1646666.67 |
| 33 | 2027-01 | 10386.67 | 2470.00 | 7916.67 | 1638750.00 |
| 34 | 2027-02 | 10374.79 | 2458.13 | 7916.67 | 1630833.33 |
| 35 | 2027-03 | 10362.92 | 2446.25 | 7916.67 | 1622916.67 |
| 36 | 2027-04 | 10351.04 | 2434.38 | 7916.67 | 1615000.00 |
| 37 | 2027-05 | 10339.17 | 2422.50 | 7916.67 | 1607083.33 |
| 38 | 2027-06 | 10327.29 | 2410.63 | 7916.67 | 1599166.67 |
| 39 | 2027-07 | 10315.42 | 2398.75 | 7916.67 | 1591250.00 |
| 40 | 2027-08 | 10303.54 | 2386.88 | 7916.67 | 1583333.33 |
| 41 | 2027-09 | 10291.67 | 2375.00 | 7916.67 | 1575416.67 |
| 42 | 2027-10 | 10279.79 | 2363.13 | 7916.67 | 1567500.00 |
| 43 | 2027-11 | 10267.92 | 2351.25 | 7916.67 | 1559583.33 |
| 44 | 2027-12 | 10256.04 | 2339.38 | 7916.67 | 1551666.67 |
| 45 | 2028-01 | 10244.17 | 2327.50 | 7916.67 | 1543750.00 |
| 46 | 2028-02 | 10232.29 | 2315.63 | 7916.67 | 1535833.33 |
| 47 | 2028-03 | 10220.42 | 2303.75 | 7916.67 | 1527916.67 |
| 48 | 2028-04 | 10208.54 | 2291.88 | 7916.67 | 1520000.00 |
| 49 | 2028-05 | 10196.67 | 2280.00 | 7916.67 | 1512083.33 |
| 50 | 2028-06 | 10184.79 | 2268.13 | 7916.67 | 1504166.67 |
| 51 | 2028-07 | 10172.92 | 2256.25 | 7916.67 | 1496250.00 |
| 52 | 2028-08 | 10161.04 | 2244.38 | 7916.67 | 1488333.33 |
| 53 | 2028-09 | 10149.17 | 2232.50 | 7916.67 | 1480416.67 |
| 54 | 2028-10 | 10137.29 | 2220.63 | 7916.67 | 1472500.00 |
| 55 | 2028-11 | 10125.42 | 2208.75 | 7916.67 | 1464583.33 |
| 56 | 2028-12 | 10113.54 | 2196.88 | 7916.67 | 1456666.67 |
| 57 | 2029-01 | 10101.67 | 2185.00 | 7916.67 | 1448750.00 |
| 58 | 2029-02 | 10089.79 | 2173.13 | 7916.67 | 1440833.33 |
| 59 | 2029-03 | 10077.92 | 2161.25 | 7916.67 | 1432916.67 |
| 60 | 2029-04 | 10066.04 | 2149.38 | 7916.67 | 1425000.00 |
| 61 | 2029-05 | 10054.17 | 2137.50 | 7916.67 | 1417083.33 |
| 62 | 2029-06 | 10042.29 | 2125.63 | 7916.67 | 1409166.67 |
| 63 | 2029-07 | 10030.42 | 2113.75 | 7916.67 | 1401250.00 |
| 64 | 2029-08 | 10018.54 | 2101.88 | 7916.67 | 1393333.33 |
| 65 | 2029-09 | 10006.67 | 2090.00 | 7916.67 | 1385416.67 |
| 66 | 2029-10 | 9994.79 | 2078.13 | 7916.67 | 1377500.00 |
| 67 | 2029-11 | 9982.92 | 2066.25 | 7916.67 | 1369583.33 |
| 68 | 2029-12 | 9971.04 | 2054.38 | 7916.67 | 1361666.67 |
| 69 | 2030-01 | 9959.17 | 2042.50 | 7916.67 | 1353750.00 |
| 70 | 2030-02 | 9947.29 | 2030.63 | 7916.67 | 1345833.33 |
| 71 | 2030-03 | 9935.42 | 2018.75 | 7916.67 | 1337916.67 |
| 72 | 2030-04 | 9923.54 | 2006.88 | 7916.67 | 1330000.00 |
| 73 | 2030-05 | 9911.67 | 1995.00 | 7916.67 | 1322083.33 |
| 74 | 2030-06 | 9899.79 | 1983.13 | 7916.67 | 1314166.67 |
| 75 | 2030-07 | 9887.92 | 1971.25 | 7916.67 | 1306250.00 |
| 76 | 2030-08 | 9876.04 | 1959.38 | 7916.67 | 1298333.33 |
| 77 | 2030-09 | 9864.17 | 1947.50 | 7916.67 | 1290416.67 |
| 78 | 2030-10 | 9852.29 | 1935.63 | 7916.67 | 1282500.00 |
| 79 | 2030-11 | 9840.42 | 1923.75 | 7916.67 | 1274583.33 |
| 80 | 2030-12 | 9828.54 | 1911.88 | 7916.67 | 1266666.67 |
| 81 | 2031-01 | 9816.67 | 1900.00 | 7916.67 | 1258750.00 |
| 82 | 2031-02 | 9804.79 | 1888.13 | 7916.67 | 1250833.33 |
| 83 | 2031-03 | 9792.92 | 1876.25 | 7916.67 | 1242916.67 |
| 84 | 2031-04 | 9781.04 | 1864.38 | 7916.67 | 1235000.00 |
| 85 | 2031-05 | 9769.17 | 1852.50 | 7916.67 | 1227083.33 |
| 86 | 2031-06 | 9757.29 | 1840.63 | 7916.67 | 1219166.67 |
| 87 | 2031-07 | 9745.42 | 1828.75 | 7916.67 | 1211250.00 |
| 88 | 2031-08 | 9733.54 | 1816.88 | 7916.67 | 1203333.33 |
| 89 | 2031-09 | 9721.67 | 1805.00 | 7916.67 | 1195416.67 |
| 90 | 2031-10 | 9709.79 | 1793.13 | 7916.67 | 1187500.00 |
| 91 | 2031-11 | 9697.92 | 1781.25 | 7916.67 | 1179583.33 |
| 92 | 2031-12 | 9686.04 | 1769.38 | 7916.67 | 1171666.67 |
| 93 | 2032-01 | 9674.17 | 1757.50 | 7916.67 | 1163750.00 |
| 94 | 2032-02 | 9662.29 | 1745.63 | 7916.67 | 1155833.33 |
| 95 | 2032-03 | 9650.42 | 1733.75 | 7916.67 | 1147916.67 |
| 96 | 2032-04 | 9638.54 | 1721.88 | 7916.67 | 1140000.00 |
| 97 | 2032-05 | 9626.67 | 1710.00 | 7916.67 | 1132083.33 |
| 98 | 2032-06 | 9614.79 | 1698.13 | 7916.67 | 1124166.67 |
| 99 | 2032-07 | 9602.92 | 1686.25 | 7916.67 | 1116250.00 |
| 100 | 2032-08 | 9591.04 | 1674.38 | 7916.67 | 1108333.33 |
| 101 | 2032-09 | 9579.17 | 1662.50 | 7916.67 | 1100416.67 |
| 102 | 2032-10 | 9567.29 | 1650.63 | 7916.67 | 1092500.00 |
| 103 | 2032-11 | 9555.42 | 1638.75 | 7916.67 | 1084583.33 |
| 104 | 2032-12 | 9543.54 | 1626.88 | 7916.67 | 1076666.67 |
| 105 | 2033-01 | 9531.67 | 1615.00 | 7916.67 | 1068750.00 |
| 106 | 2033-02 | 9519.79 | 1603.13 | 7916.67 | 1060833.33 |
| 107 | 2033-03 | 9507.92 | 1591.25 | 7916.67 | 1052916.67 |
| 108 | 2033-04 | 9496.04 | 1579.38 | 7916.67 | 1045000.00 |
| 109 | 2033-05 | 9484.17 | 1567.50 | 7916.67 | 1037083.33 |
| 110 | 2033-06 | 9472.29 | 1555.63 | 7916.67 | 1029166.67 |
| 111 | 2033-07 | 9460.42 | 1543.75 | 7916.67 | 1021250.00 |
| 112 | 2033-08 | 9448.54 | 1531.88 | 7916.67 | 1013333.33 |
| 113 | 2033-09 | 9436.67 | 1520.00 | 7916.67 | 1005416.67 |
| 114 | 2033-10 | 9424.79 | 1508.13 | 7916.67 | 997500.00 |
| 115 | 2033-11 | 9412.92 | 1496.25 | 7916.67 | 989583.33 |
| 116 | 2033-12 | 9401.04 | 1484.38 | 7916.67 | 981666.67 |
| 117 | 2034-01 | 9389.17 | 1472.50 | 7916.67 | 973750.00 |
| 118 | 2034-02 | 9377.29 | 1460.63 | 7916.67 | 965833.33 |
| 119 | 2034-03 | 9365.42 | 1448.75 | 7916.67 | 957916.67 |
| 120 | 2034-04 | 9353.54 | 1436.88 | 7916.67 | 950000.00 |
| 121 | 2034-05 | 9341.67 | 1425.00 | 7916.67 | 942083.33 |
| 122 | 2034-06 | 9329.79 | 1413.13 | 7916.67 | 934166.67 |
| 123 | 2034-07 | 9317.92 | 1401.25 | 7916.67 | 926250.00 |
| 124 | 2034-08 | 9306.04 | 1389.38 | 7916.67 | 918333.33 |
| 125 | 2034-09 | 9294.17 | 1377.50 | 7916.67 | 910416.67 |
| 126 | 2034-10 | 9282.29 | 1365.63 | 7916.67 | 902500.00 |
| 127 | 2034-11 | 9270.42 | 1353.75 | 7916.67 | 894583.33 |
| 128 | 2034-12 | 9258.54 | 1341.88 | 7916.67 | 886666.67 |
| 129 | 2035-01 | 9246.67 | 1330.00 | 7916.67 | 878750.00 |
| 130 | 2035-02 | 9234.79 | 1318.13 | 7916.67 | 870833.33 |
| 131 | 2035-03 | 9222.92 | 1306.25 | 7916.67 | 862916.67 |
| 132 | 2035-04 | 9211.04 | 1294.38 | 7916.67 | 855000.00 |
| 133 | 2035-05 | 9199.17 | 1282.50 | 7916.67 | 847083.33 |
| 134 | 2035-06 | 9187.29 | 1270.63 | 7916.67 | 839166.67 |
| 135 | 2035-07 | 9175.42 | 1258.75 | 7916.67 | 831250.00 |
| 136 | 2035-08 | 9163.54 | 1246.88 | 7916.67 | 823333.33 |
| 137 | 2035-09 | 9151.67 | 1235.00 | 7916.67 | 815416.67 |
| 138 | 2035-10 | 9139.79 | 1223.13 | 7916.67 | 807500.00 |
| 139 | 2035-11 | 9127.92 | 1211.25 | 7916.67 | 799583.33 |
| 140 | 2035-12 | 9116.04 | 1199.38 | 7916.67 | 791666.67 |
| 141 | 2036-01 | 9104.17 | 1187.50 | 7916.67 | 783750.00 |
| 142 | 2036-02 | 9092.29 | 1175.63 | 7916.67 | 775833.33 |
| 143 | 2036-03 | 9080.42 | 1163.75 | 7916.67 | 767916.67 |
| 144 | 2036-04 | 9068.54 | 1151.88 | 7916.67 | 760000.00 |
| 145 | 2036-05 | 9056.67 | 1140.00 | 7916.67 | 752083.33 |
| 146 | 2036-06 | 9044.79 | 1128.13 | 7916.67 | 744166.67 |
| 147 | 2036-07 | 9032.92 | 1116.25 | 7916.67 | 736250.00 |
| 148 | 2036-08 | 9021.04 | 1104.38 | 7916.67 | 728333.33 |
| 149 | 2036-09 | 9009.17 | 1092.50 | 7916.67 | 720416.67 |
| 150 | 2036-10 | 8997.29 | 1080.63 | 7916.67 | 712500.00 |
| 151 | 2036-11 | 8985.42 | 1068.75 | 7916.67 | 704583.33 |
| 152 | 2036-12 | 8973.54 | 1056.88 | 7916.67 | 696666.67 |
| 153 | 2037-01 | 8961.67 | 1045.00 | 7916.67 | 688750.00 |
| 154 | 2037-02 | 8949.79 | 1033.13 | 7916.67 | 680833.33 |
| 155 | 2037-03 | 8937.92 | 1021.25 | 7916.67 | 672916.67 |
| 156 | 2037-04 | 8926.04 | 1009.37 | 7916.67 | 665000.00 |
| 157 | 2037-05 | 8914.17 | 997.50 | 7916.67 | 657083.33 |
| 158 | 2037-06 | 8902.29 | 985.63 | 7916.67 | 649166.67 |
| 159 | 2037-07 | 8890.42 | 973.75 | 7916.67 | 641250.00 |
| 160 | 2037-08 | 8878.54 | 961.88 | 7916.67 | 633333.33 |
| 161 | 2037-09 | 8866.67 | 950.00 | 7916.67 | 625416.67 |
| 162 | 2037-10 | 8854.79 | 938.12 | 7916.67 | 617500.00 |
| 163 | 2037-11 | 8842.92 | 926.25 | 7916.67 | 609583.33 |
| 164 | 2037-12 | 8831.04 | 914.38 | 7916.67 | 601666.67 |
| 165 | 2038-01 | 8819.17 | 902.50 | 7916.67 | 593750.00 |
| 166 | 2038-02 | 8807.29 | 890.63 | 7916.67 | 585833.33 |
| 167 | 2038-03 | 8795.42 | 878.75 | 7916.67 | 577916.67 |
| 168 | 2038-04 | 8783.54 | 866.87 | 7916.67 | 570000.00 |
| 169 | 2038-05 | 8771.67 | 855.00 | 7916.67 | 562083.33 |
| 170 | 2038-06 | 8759.79 | 843.13 | 7916.67 | 554166.67 |
| 171 | 2038-07 | 8747.92 | 831.25 | 7916.67 | 546250.00 |
| 172 | 2038-08 | 8736.04 | 819.38 | 7916.67 | 538333.33 |
| 173 | 2038-09 | 8724.17 | 807.50 | 7916.67 | 530416.67 |
| 174 | 2038-10 | 8712.29 | 795.62 | 7916.67 | 522500.00 |
| 175 | 2038-11 | 8700.42 | 783.75 | 7916.67 | 514583.33 |
| 176 | 2038-12 | 8688.54 | 771.88 | 7916.67 | 506666.67 |
| 177 | 2039-01 | 8676.67 | 760.00 | 7916.67 | 498750.00 |
| 178 | 2039-02 | 8664.79 | 748.13 | 7916.67 | 490833.33 |
| 179 | 2039-03 | 8652.92 | 736.25 | 7916.67 | 482916.67 |
| 180 | 2039-04 | 8641.04 | 724.37 | 7916.67 | 475000.00 |
| 181 | 2039-05 | 8629.17 | 712.50 | 7916.67 | 467083.33 |
| 182 | 2039-06 | 8617.29 | 700.63 | 7916.67 | 459166.67 |
| 183 | 2039-07 | 8605.42 | 688.75 | 7916.67 | 451250.00 |
| 184 | 2039-08 | 8593.54 | 676.88 | 7916.67 | 443333.33 |
| 185 | 2039-09 | 8581.67 | 665.00 | 7916.67 | 435416.67 |
| 186 | 2039-10 | 8569.79 | 653.12 | 7916.67 | 427500.00 |
| 187 | 2039-11 | 8557.92 | 641.25 | 7916.67 | 419583.33 |
| 188 | 2039-12 | 8546.04 | 629.38 | 7916.67 | 411666.67 |
| 189 | 2040-01 | 8534.17 | 617.50 | 7916.67 | 403750.00 |
| 190 | 2040-02 | 8522.29 | 605.63 | 7916.67 | 395833.33 |
| 191 | 2040-03 | 8510.42 | 593.75 | 7916.67 | 387916.67 |
| 192 | 2040-04 | 8498.54 | 581.87 | 7916.67 | 380000.00 |
| 193 | 2040-05 | 8486.67 | 570.00 | 7916.67 | 372083.33 |
| 194 | 2040-06 | 8474.79 | 558.13 | 7916.67 | 364166.67 |
| 195 | 2040-07 | 8462.92 | 546.25 | 7916.67 | 356250.00 |
| 196 | 2040-08 | 8451.04 | 534.38 | 7916.67 | 348333.33 |
| 197 | 2040-09 | 8439.17 | 522.50 | 7916.67 | 340416.67 |
| 198 | 2040-10 | 8427.29 | 510.62 | 7916.67 | 332500.00 |
| 199 | 2040-11 | 8415.42 | 498.75 | 7916.67 | 324583.33 |
| 200 | 2040-12 | 8403.54 | 486.87 | 7916.67 | 316666.67 |
| 201 | 2041-01 | 8391.67 | 475.00 | 7916.67 | 308750.00 |
| 202 | 2041-02 | 8379.79 | 463.13 | 7916.67 | 300833.33 |
| 203 | 2041-03 | 8367.92 | 451.25 | 7916.67 | 292916.67 |
| 204 | 2041-04 | 8356.04 | 439.37 | 7916.67 | 285000.00 |
| 205 | 2041-05 | 8344.17 | 427.50 | 7916.67 | 277083.33 |
| 206 | 2041-06 | 8332.29 | 415.62 | 7916.67 | 269166.67 |
| 207 | 2041-07 | 8320.42 | 403.75 | 7916.67 | 261250.00 |
| 208 | 2041-08 | 8308.54 | 391.88 | 7916.67 | 253333.33 |
| 209 | 2041-09 | 8296.67 | 380.00 | 7916.67 | 245416.67 |
| 210 | 2041-10 | 8284.79 | 368.12 | 7916.67 | 237500.00 |
| 211 | 2041-11 | 8272.92 | 356.25 | 7916.67 | 229583.33 |
| 212 | 2041-12 | 8261.04 | 344.37 | 7916.67 | 221666.67 |
| 213 | 2042-01 | 8249.17 | 332.50 | 7916.67 | 213750.00 |
| 214 | 2042-02 | 8237.29 | 320.63 | 7916.67 | 205833.33 |
| 215 | 2042-03 | 8225.42 | 308.75 | 7916.67 | 197916.67 |
| 216 | 2042-04 | 8213.54 | 296.87 | 7916.67 | 190000.00 |
| 217 | 2042-05 | 8201.67 | 285.00 | 7916.67 | 182083.33 |
| 218 | 2042-06 | 8189.79 | 273.12 | 7916.67 | 174166.67 |
| 219 | 2042-07 | 8177.92 | 261.25 | 7916.67 | 166250.00 |
| 220 | 2042-08 | 8166.04 | 249.38 | 7916.67 | 158333.33 |
| 221 | 2042-09 | 8154.17 | 237.50 | 7916.67 | 150416.67 |
| 222 | 2042-10 | 8142.29 | 225.62 | 7916.67 | 142500.00 |
| 223 | 2042-11 | 8130.42 | 213.75 | 7916.67 | 134583.33 |
| 224 | 2042-12 | 8118.54 | 201.87 | 7916.67 | 126666.67 |
| 225 | 2043-01 | 8106.67 | 190.00 | 7916.67 | 118750.00 |
| 226 | 2043-02 | 8094.79 | 178.13 | 7916.67 | 110833.33 |
| 227 | 2043-03 | 8082.92 | 166.25 | 7916.67 | 102916.67 |
| 228 | 2043-04 | 8071.04 | 154.37 | 7916.67 | 95000.00 |
| 229 | 2043-05 | 8059.17 | 142.50 | 7916.67 | 87083.33 |
| 230 | 2043-06 | 8047.29 | 130.62 | 7916.67 | 79166.67 |
| 231 | 2043-07 | 8035.42 | 118.75 | 7916.67 | 71250.00 |
| 232 | 2043-08 | 8023.54 | 106.88 | 7916.67 | 63333.33 |
| 233 | 2043-09 | 8011.67 | 95.00 | 7916.67 | 55416.67 |
| 234 | 2043-10 | 7999.79 | 83.12 | 7916.67 | 47500.00 |
| 235 | 2043-11 | 7987.92 | 71.25 | 7916.67 | 39583.33 |
| 236 | 2043-12 | 7976.04 | 59.37 | 7916.67 | 31666.67 |
| 237 | 2044-01 | 7964.17 | 47.50 | 7916.67 | 23750.00 |
| 238 | 2044-02 | 7952.29 | 35.63 | 7916.67 | 15833.33 |
| 239 | 2044-03 | 7940.42 | 23.75 | 7916.67 | 7916.67 |
| 240 | 2044-04 | 7928.54 | 11.87 | 7916.67 | 0.00 |