贷款143万（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：143万
还款月数：20年
每月还款：8165.41元
利息总额：52.97万
本息合计：195.97万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 8165.41 | 3962.29 | 4203.12 | 1425796.88 |
| 2 | 2024-07 | 8165.41 | 3950.65 | 4214.76 | 1421582.12 |
| 3 | 2024-08 | 8165.41 | 3938.97 | 4226.44 | 1417355.68 |
| 4 | 2024-09 | 8165.41 | 3927.26 | 4238.15 | 1413117.53 |
| 5 | 2024-10 | 8165.41 | 3915.51 | 4249.90 | 1408867.63 |
| 6 | 2024-11 | 8165.41 | 3903.74 | 4261.67 | 1404605.96 |
| 7 | 2024-12 | 8165.41 | 3891.93 | 4273.48 | 1400332.48 |
| 8 | 2025-01 | 8165.41 | 3880.09 | 4285.32 | 1396047.16 |
| 9 | 2025-02 | 8165.41 | 3868.21 | 4297.19 | 1391749.97 |
| 10 | 2025-03 | 8165.41 | 3856.31 | 4309.10 | 1387440.86 |
| 11 | 2025-04 | 8165.41 | 3844.37 | 4321.04 | 1383119.82 |
| 12 | 2025-05 | 8165.41 | 3832.39 | 4333.01 | 1378786.81 |
| 13 | 2025-06 | 8165.41 | 3820.39 | 4345.02 | 1374441.79 |
| 14 | 2025-07 | 8165.41 | 3808.35 | 4357.06 | 1370084.73 |
| 15 | 2025-08 | 8165.41 | 3796.28 | 4369.13 | 1365715.60 |
| 16 | 2025-09 | 8165.41 | 3784.17 | 4381.24 | 1361334.36 |
| 17 | 2025-10 | 8165.41 | 3772.03 | 4393.38 | 1356940.98 |
| 18 | 2025-11 | 8165.41 | 3759.86 | 4405.55 | 1352535.43 |
| 19 | 2025-12 | 8165.41 | 3747.65 | 4417.76 | 1348117.67 |
| 20 | 2026-01 | 8165.41 | 3735.41 | 4430.00 | 1343687.67 |
| 21 | 2026-02 | 8165.41 | 3723.13 | 4442.27 | 1339245.40 |
| 22 | 2026-03 | 8165.41 | 3710.83 | 4454.58 | 1334790.82 |
| 23 | 2026-04 | 8165.41 | 3698.48 | 4466.93 | 1330323.89 |
| 24 | 2026-05 | 8165.41 | 3686.11 | 4479.30 | 1325844.59 |
| 25 | 2026-06 | 8165.41 | 3673.69 | 4491.71 | 1321352.87 |
| 26 | 2026-07 | 8165.41 | 3661.25 | 4504.16 | 1316848.71 |
| 27 | 2026-08 | 8165.41 | 3648.77 | 4516.64 | 1312332.07 |
| 28 | 2026-09 | 8165.41 | 3636.25 | 4529.16 | 1307802.92 |
| 29 | 2026-10 | 8165.41 | 3623.70 | 4541.70 | 1303261.21 |
| 30 | 2026-11 | 8165.41 | 3611.12 | 4554.29 | 1298706.92 |
| 31 | 2026-12 | 8165.41 | 3598.50 | 4566.91 | 1294140.02 |
| 32 | 2027-01 | 8165.41 | 3585.85 | 4579.56 | 1289560.45 |
| 33 | 2027-02 | 8165.41 | 3573.16 | 4592.25 | 1284968.20 |
| 34 | 2027-03 | 8165.41 | 3560.43 | 4604.98 | 1280363.23 |
| 35 | 2027-04 | 8165.41 | 3547.67 | 4617.74 | 1275745.49 |
| 36 | 2027-05 | 8165.41 | 3534.88 | 4630.53 | 1271114.96 |
| 37 | 2027-06 | 8165.41 | 3522.05 | 4643.36 | 1266471.60 |
| 38 | 2027-07 | 8165.41 | 3509.18 | 4656.23 | 1261815.37 |
| 39 | 2027-08 | 8165.41 | 3496.28 | 4669.13 | 1257146.24 |
| 40 | 2027-09 | 8165.41 | 3483.34 | 4682.07 | 1252464.18 |
| 41 | 2027-10 | 8165.41 | 3470.37 | 4695.04 | 1247769.14 |
| 42 | 2027-11 | 8165.41 | 3457.36 | 4708.05 | 1243061.09 |
| 43 | 2027-12 | 8165.41 | 3444.32 | 4721.09 | 1238340.00 |
| 44 | 2028-01 | 8165.41 | 3431.23 | 4734.17 | 1233605.82 |
| 45 | 2028-02 | 8165.41 | 3418.12 | 4747.29 | 1228858.53 |
| 46 | 2028-03 | 8165.41 | 3404.96 | 4760.45 | 1224098.08 |
| 47 | 2028-04 | 8165.41 | 3391.77 | 4773.64 | 1219324.45 |
| 48 | 2028-05 | 8165.41 | 3378.54 | 4786.86 | 1214537.58 |
| 49 | 2028-06 | 8165.41 | 3365.28 | 4800.13 | 1209737.46 |
| 50 | 2028-07 | 8165.41 | 3351.98 | 4813.43 | 1204924.03 |
| 51 | 2028-08 | 8165.41 | 3338.64 | 4826.76 | 1200097.26 |
| 52 | 2028-09 | 8165.41 | 3325.27 | 4840.14 | 1195257.12 |
| 53 | 2028-10 | 8165.41 | 3311.86 | 4853.55 | 1190403.57 |
| 54 | 2028-11 | 8165.41 | 3298.41 | 4867.00 | 1185536.58 |
| 55 | 2028-12 | 8165.41 | 3284.92 | 4880.48 | 1180656.09 |
| 56 | 2029-01 | 8165.41 | 3271.40 | 4894.01 | 1175762.08 |
| 57 | 2029-02 | 8165.41 | 3257.84 | 4907.57 | 1170854.52 |
| 58 | 2029-03 | 8165.41 | 3244.24 | 4921.17 | 1165933.35 |
| 59 | 2029-04 | 8165.41 | 3230.61 | 4934.80 | 1160998.55 |
| 60 | 2029-05 | 8165.41 | 3216.93 | 4948.48 | 1156050.07 |
| 61 | 2029-06 | 8165.41 | 3203.22 | 4962.19 | 1151087.89 |
| 62 | 2029-07 | 8165.41 | 3189.47 | 4975.94 | 1146111.95 |
| 63 | 2029-08 | 8165.41 | 3175.69 | 4989.72 | 1141122.23 |
| 64 | 2029-09 | 8165.41 | 3161.86 | 5003.55 | 1136118.68 |
| 65 | 2029-10 | 8165.41 | 3148.00 | 5017.41 | 1131101.27 |
| 66 | 2029-11 | 8165.41 | 3134.09 | 5031.32 | 1126069.95 |
| 67 | 2029-12 | 8165.41 | 3120.15 | 5045.26 | 1121024.69 |
| 68 | 2030-01 | 8165.41 | 3106.17 | 5059.24 | 1115965.46 |
| 69 | 2030-02 | 8165.41 | 3092.15 | 5073.25 | 1110892.20 |
| 70 | 2030-03 | 8165.41 | 3078.10 | 5087.31 | 1105804.89 |
| 71 | 2030-04 | 8165.41 | 3064.00 | 5101.41 | 1100703.48 |
| 72 | 2030-05 | 8165.41 | 3049.87 | 5115.54 | 1095587.94 |
| 73 | 2030-06 | 8165.41 | 3035.69 | 5129.72 | 1090458.23 |
| 74 | 2030-07 | 8165.41 | 3021.48 | 5143.93 | 1085314.29 |
| 75 | 2030-08 | 8165.41 | 3007.23 | 5158.18 | 1080156.11 |
| 76 | 2030-09 | 8165.41 | 2992.93 | 5172.48 | 1074983.64 |
| 77 | 2030-10 | 8165.41 | 2978.60 | 5186.81 | 1069796.83 |
| 78 | 2030-11 | 8165.41 | 2964.23 | 5201.18 | 1064595.65 |
| 79 | 2030-12 | 8165.41 | 2949.82 | 5215.59 | 1059380.06 |
| 80 | 2031-01 | 8165.41 | 2935.37 | 5230.04 | 1054150.01 |
| 81 | 2031-02 | 8165.41 | 2920.87 | 5244.53 | 1048905.48 |
| 82 | 2031-03 | 8165.41 | 2906.34 | 5259.07 | 1043646.41 |
| 83 | 2031-04 | 8165.41 | 2891.77 | 5273.64 | 1038372.77 |
| 84 | 2031-05 | 8165.41 | 2877.16 | 5288.25 | 1033084.52 |
| 85 | 2031-06 | 8165.41 | 2862.51 | 5302.90 | 1027781.62 |
| 86 | 2031-07 | 8165.41 | 2847.81 | 5317.60 | 1022464.02 |
| 87 | 2031-08 | 8165.41 | 2833.08 | 5332.33 | 1017131.69 |
| 88 | 2031-09 | 8165.41 | 2818.30 | 5347.11 | 1011784.59 |
| 89 | 2031-10 | 8165.41 | 2803.49 | 5361.92 | 1006422.66 |
| 90 | 2031-11 | 8165.41 | 2788.63 | 5376.78 | 1001045.88 |
| 91 | 2031-12 | 8165.41 | 2773.73 | 5391.68 | 995654.21 |
| 92 | 2032-01 | 8165.41 | 2758.79 | 5406.62 | 990247.59 |
| 93 | 2032-02 | 8165.41 | 2743.81 | 5421.60 | 984825.99 |
| 94 | 2032-03 | 8165.41 | 2728.79 | 5436.62 | 979389.37 |
| 95 | 2032-04 | 8165.41 | 2713.72 | 5451.68 | 973937.69 |
| 96 | 2032-05 | 8165.41 | 2698.62 | 5466.79 | 968470.90 |
| 97 | 2032-06 | 8165.41 | 2683.47 | 5481.94 | 962988.96 |
| 98 | 2032-07 | 8165.41 | 2668.28 | 5497.13 | 957491.84 |
| 99 | 2032-08 | 8165.41 | 2653.05 | 5512.36 | 951979.48 |
| 100 | 2032-09 | 8165.41 | 2637.78 | 5527.63 | 946451.85 |
| 101 | 2032-10 | 8165.41 | 2622.46 | 5542.95 | 940908.90 |
| 102 | 2032-11 | 8165.41 | 2607.10 | 5558.31 | 935350.59 |
| 103 | 2032-12 | 8165.41 | 2591.70 | 5573.71 | 929776.88 |
| 104 | 2033-01 | 8165.41 | 2576.26 | 5589.15 | 924187.73 |
| 105 | 2033-02 | 8165.41 | 2560.77 | 5604.64 | 918583.09 |
| 106 | 2033-03 | 8165.41 | 2545.24 | 5620.17 | 912962.92 |
| 107 | 2033-04 | 8165.41 | 2529.67 | 5635.74 | 907327.18 |
| 108 | 2033-05 | 8165.41 | 2514.05 | 5651.36 | 901675.83 |
| 109 | 2033-06 | 8165.41 | 2498.39 | 5667.02 | 896008.81 |
| 110 | 2033-07 | 8165.41 | 2482.69 | 5682.72 | 890326.09 |
| 111 | 2033-08 | 8165.41 | 2466.95 | 5698.46 | 884627.63 |
| 112 | 2033-09 | 8165.41 | 2451.16 | 5714.25 | 878913.38 |
| 113 | 2033-10 | 8165.41 | 2435.32 | 5730.09 | 873183.29 |
| 114 | 2033-11 | 8165.41 | 2419.45 | 5745.96 | 867437.33 |
| 115 | 2033-12 | 8165.41 | 2403.52 | 5761.88 | 861675.45 |
| 116 | 2034-01 | 8165.41 | 2387.56 | 5777.85 | 855897.60 |
| 117 | 2034-02 | 8165.41 | 2371.55 | 5793.86 | 850103.74 |
| 118 | 2034-03 | 8165.41 | 2355.50 | 5809.91 | 844293.82 |
| 119 | 2034-04 | 8165.41 | 2339.40 | 5826.01 | 838467.81 |
| 120 | 2034-05 | 8165.41 | 2323.25 | 5842.15 | 832625.66 |
| 121 | 2034-06 | 8165.41 | 2307.07 | 5858.34 | 826767.32 |
| 122 | 2034-07 | 8165.41 | 2290.83 | 5874.57 | 820892.74 |
| 123 | 2034-08 | 8165.41 | 2274.56 | 5890.85 | 815001.89 |
| 124 | 2034-09 | 8165.41 | 2258.23 | 5907.17 | 809094.72 |
| 125 | 2034-10 | 8165.41 | 2241.87 | 5923.54 | 803171.18 |
| 126 | 2034-11 | 8165.41 | 2225.45 | 5939.96 | 797231.22 |
| 127 | 2034-12 | 8165.41 | 2208.99 | 5956.41 | 791274.81 |
| 128 | 2035-01 | 8165.41 | 2192.49 | 5972.92 | 785301.89 |
| 129 | 2035-02 | 8165.41 | 2175.94 | 5989.47 | 779312.42 |
| 130 | 2035-03 | 8165.41 | 2159.34 | 6006.06 | 773306.36 |
| 131 | 2035-04 | 8165.41 | 2142.70 | 6022.71 | 767283.65 |
| 132 | 2035-05 | 8165.41 | 2126.02 | 6039.39 | 761244.26 |
| 133 | 2035-06 | 8165.41 | 2109.28 | 6056.13 | 755188.13 |
| 134 | 2035-07 | 8165.41 | 2092.50 | 6072.91 | 749115.22 |
| 135 | 2035-08 | 8165.41 | 2075.67 | 6089.74 | 743025.49 |
| 136 | 2035-09 | 8165.41 | 2058.80 | 6106.61 | 736918.88 |
| 137 | 2035-10 | 8165.41 | 2041.88 | 6123.53 | 730795.35 |
| 138 | 2035-11 | 8165.41 | 2024.91 | 6140.50 | 724654.85 |
| 139 | 2035-12 | 8165.41 | 2007.90 | 6157.51 | 718497.34 |
| 140 | 2036-01 | 8165.41 | 1990.84 | 6174.57 | 712322.77 |
| 141 | 2036-02 | 8165.41 | 1973.73 | 6191.68 | 706131.09 |
| 142 | 2036-03 | 8165.41 | 1956.57 | 6208.84 | 699922.25 |
| 143 | 2036-04 | 8165.41 | 1939.37 | 6226.04 | 693696.21 |
| 144 | 2036-05 | 8165.41 | 1922.12 | 6243.29 | 687452.92 |
| 145 | 2036-06 | 8165.41 | 1904.82 | 6260.59 | 681192.33 |
| 146 | 2036-07 | 8165.41 | 1887.47 | 6277.94 | 674914.39 |
| 147 | 2036-08 | 8165.41 | 1870.08 | 6295.33 | 668619.06 |
| 148 | 2036-09 | 8165.41 | 1852.63 | 6312.78 | 662306.28 |
| 149 | 2036-10 | 8165.41 | 1835.14 | 6330.27 | 655976.01 |
| 150 | 2036-11 | 8165.41 | 1817.60 | 6347.81 | 649628.20 |
| 151 | 2036-12 | 8165.41 | 1800.01 | 6365.40 | 643262.81 |
| 152 | 2037-01 | 8165.41 | 1782.37 | 6383.03 | 636879.77 |
| 153 | 2037-02 | 8165.41 | 1764.69 | 6400.72 | 630479.05 |
| 154 | 2037-03 | 8165.41 | 1746.95 | 6418.46 | 624060.60 |
| 155 | 2037-04 | 8165.41 | 1729.17 | 6436.24 | 617624.35 |
| 156 | 2037-05 | 8165.41 | 1711.33 | 6454.07 | 611170.28 |
| 157 | 2037-06 | 8165.41 | 1693.45 | 6471.96 | 604698.32 |
| 158 | 2037-07 | 8165.41 | 1675.52 | 6489.89 | 598208.43 |
| 159 | 2037-08 | 8165.41 | 1657.54 | 6507.87 | 591700.56 |
| 160 | 2037-09 | 8165.41 | 1639.50 | 6525.90 | 585174.65 |
| 161 | 2037-10 | 8165.41 | 1621.42 | 6543.99 | 578630.67 |
| 162 | 2037-11 | 8165.41 | 1603.29 | 6562.12 | 572068.55 |
| 163 | 2037-12 | 8165.41 | 1585.11 | 6580.30 | 565488.25 |
| 164 | 2038-01 | 8165.41 | 1566.87 | 6598.53 | 558889.71 |
| 165 | 2038-02 | 8165.41 | 1548.59 | 6616.82 | 552272.89 |
| 166 | 2038-03 | 8165.41 | 1530.26 | 6635.15 | 545637.74 |
| 167 | 2038-04 | 8165.41 | 1511.87 | 6653.54 | 538984.20 |
| 168 | 2038-05 | 8165.41 | 1493.44 | 6671.97 | 532312.23 |
| 169 | 2038-06 | 8165.41 | 1474.95 | 6690.46 | 525621.77 |
| 170 | 2038-07 | 8165.41 | 1456.41 | 6709.00 | 518912.77 |
| 171 | 2038-08 | 8165.41 | 1437.82 | 6727.59 | 512185.18 |
| 172 | 2038-09 | 8165.41 | 1419.18 | 6746.23 | 505438.96 |
| 173 | 2038-10 | 8165.41 | 1400.49 | 6764.92 | 498674.03 |
| 174 | 2038-11 | 8165.41 | 1381.74 | 6783.67 | 491890.37 |
| 175 | 2038-12 | 8165.41 | 1362.95 | 6802.46 | 485087.91 |
| 176 | 2039-01 | 8165.41 | 1344.10 | 6821.31 | 478266.59 |
| 177 | 2039-02 | 8165.41 | 1325.20 | 6840.21 | 471426.38 |
| 178 | 2039-03 | 8165.41 | 1306.24 | 6859.16 | 464567.22 |
| 179 | 2039-04 | 8165.41 | 1287.24 | 6878.17 | 457689.05 |
| 180 | 2039-05 | 8165.41 | 1268.18 | 6897.23 | 450791.82 |
| 181 | 2039-06 | 8165.41 | 1249.07 | 6916.34 | 443875.48 |
| 182 | 2039-07 | 8165.41 | 1229.90 | 6935.50 | 436939.98 |
| 183 | 2039-08 | 8165.41 | 1210.69 | 6954.72 | 429985.26 |
| 184 | 2039-09 | 8165.41 | 1191.42 | 6973.99 | 423011.27 |
| 185 | 2039-10 | 8165.41 | 1172.09 | 6993.31 | 416017.95 |
| 186 | 2039-11 | 8165.41 | 1152.72 | 7012.69 | 409005.26 |
| 187 | 2039-12 | 8165.41 | 1133.29 | 7032.12 | 401973.13 |
| 188 | 2040-01 | 8165.41 | 1113.80 | 7051.61 | 394921.53 |
| 189 | 2040-02 | 8165.41 | 1094.26 | 7071.15 | 387850.38 |
| 190 | 2040-03 | 8165.41 | 1074.67 | 7090.74 | 380759.64 |
| 191 | 2040-04 | 8165.41 | 1055.02 | 7110.39 | 373649.25 |
| 192 | 2040-05 | 8165.41 | 1035.32 | 7130.09 | 366519.16 |
| 193 | 2040-06 | 8165.41 | 1015.56 | 7149.85 | 359369.32 |
| 194 | 2040-07 | 8165.41 | 995.75 | 7169.66 | 352199.66 |
| 195 | 2040-08 | 8165.41 | 975.89 | 7189.52 | 345010.14 |
| 196 | 2040-09 | 8165.41 | 955.97 | 7209.44 | 337800.70 |
| 197 | 2040-10 | 8165.41 | 935.99 | 7229.42 | 330571.28 |
| 198 | 2040-11 | 8165.41 | 915.96 | 7249.45 | 323321.83 |
| 199 | 2040-12 | 8165.41 | 895.87 | 7269.54 | 316052.29 |
| 200 | 2041-01 | 8165.41 | 875.73 | 7289.68 | 308762.61 |
| 201 | 2041-02 | 8165.41 | 855.53 | 7309.88 | 301452.73 |
| 202 | 2041-03 | 8165.41 | 835.28 | 7330.13 | 294122.60 |
| 203 | 2041-04 | 8165.41 | 814.96 | 7350.44 | 286772.15 |
| 204 | 2041-05 | 8165.41 | 794.60 | 7370.81 | 279401.34 |
| 205 | 2041-06 | 8165.41 | 774.17 | 7391.23 | 272010.11 |
| 206 | 2041-07 | 8165.41 | 753.69 | 7411.71 | 264598.40 |
| 207 | 2041-08 | 8165.41 | 733.16 | 7432.25 | 257166.15 |
| 208 | 2041-09 | 8165.41 | 712.56 | 7452.84 | 249713.30 |
| 209 | 2041-10 | 8165.41 | 691.91 | 7473.49 | 242239.81 |
| 210 | 2041-11 | 8165.41 | 671.21 | 7494.20 | 234745.60 |
| 211 | 2041-12 | 8165.41 | 650.44 | 7514.97 | 227230.64 |
| 212 | 2042-01 | 8165.41 | 629.62 | 7535.79 | 219694.85 |
| 213 | 2042-02 | 8165.41 | 608.74 | 7556.67 | 212138.18 |
| 214 | 2042-03 | 8165.41 | 587.80 | 7577.61 | 204560.57 |
| 215 | 2042-04 | 8165.41 | 566.80 | 7598.61 | 196961.96 |
| 216 | 2042-05 | 8165.41 | 545.75 | 7619.66 | 189342.30 |
| 217 | 2042-06 | 8165.41 | 524.64 | 7640.77 | 181701.53 |
| 218 | 2042-07 | 8165.41 | 503.46 | 7661.94 | 174039.59 |
| 219 | 2042-08 | 8165.41 | 482.23 | 7683.17 | 166356.41 |
| 220 | 2042-09 | 8165.41 | 460.95 | 7704.46 | 158651.95 |
| 221 | 2042-10 | 8165.41 | 439.60 | 7725.81 | 150926.14 |
| 222 | 2042-11 | 8165.41 | 418.19 | 7747.22 | 143178.92 |
| 223 | 2042-12 | 8165.41 | 396.72 | 7768.68 | 135410.24 |
| 224 | 2043-01 | 8165.41 | 375.20 | 7790.21 | 127620.03 |
| 225 | 2043-02 | 8165.41 | 353.61 | 7811.79 | 119808.23 |
| 226 | 2043-03 | 8165.41 | 331.97 | 7833.44 | 111974.79 |
| 227 | 2043-04 | 8165.41 | 310.26 | 7855.15 | 104119.65 |
| 228 | 2043-05 | 8165.41 | 288.50 | 7876.91 | 96242.74 |
| 229 | 2043-06 | 8165.41 | 266.67 | 7898.74 | 88344.00 |
| 230 | 2043-07 | 8165.41 | 244.79 | 7920.62 | 80423.38 |
| 231 | 2043-08 | 8165.41 | 222.84 | 7942.57 | 72480.81 |
| 232 | 2043-09 | 8165.41 | 200.83 | 7964.58 | 64516.23 |
| 233 | 2043-10 | 8165.41 | 178.76 | 7986.64 | 56529.59 |
| 234 | 2043-11 | 8165.41 | 156.63 | 8008.77 | 48520.82 |
| 235 | 2043-12 | 8165.41 | 134.44 | 8030.97 | 40489.85 |
| 236 | 2044-01 | 8165.41 | 112.19 | 8053.22 | 32436.63 |
| 237 | 2044-02 | 8165.41 | 89.88 | 8075.53 | 24361.10 |
| 238 | 2044-03 | 8165.41 | 67.50 | 8097.91 | 16263.19 |
| 239 | 2044-04 | 8165.41 | 45.06 | 8120.35 | 8142.85 |
| 240 | 2044-05 | 8165.41 | 22.56 | 8142.85 | 0.00 |
等额本金还款方式：
贷款总额：143万
还款月数：20年
首月还款：9920.63元
每月递减：16.51元
利息总额：47.75万
本息合计：190.75万
节省利息：52241.91元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 9920.63 | 3962.29 | 5958.33 | 1424041.67 |
| 2 | 2024-07 | 9904.12 | 3945.78 | 5958.33 | 1418083.33 |
| 3 | 2024-08 | 9887.61 | 3929.27 | 5958.33 | 1412125.00 |
| 4 | 2024-09 | 9871.10 | 3912.76 | 5958.33 | 1406166.67 |
| 5 | 2024-10 | 9854.59 | 3896.25 | 5958.33 | 1400208.33 |
| 6 | 2024-11 | 9838.08 | 3879.74 | 5958.33 | 1394250.00 |
| 7 | 2024-12 | 9821.57 | 3863.23 | 5958.33 | 1388291.67 |
| 8 | 2025-01 | 9805.06 | 3846.72 | 5958.33 | 1382333.33 |
| 9 | 2025-02 | 9788.55 | 3830.22 | 5958.33 | 1376375.00 |
| 10 | 2025-03 | 9772.04 | 3813.71 | 5958.33 | 1370416.67 |
| 11 | 2025-04 | 9755.53 | 3797.20 | 5958.33 | 1364458.33 |
| 12 | 2025-05 | 9739.02 | 3780.69 | 5958.33 | 1358500.00 |
| 13 | 2025-06 | 9722.51 | 3764.18 | 5958.33 | 1352541.67 |
| 14 | 2025-07 | 9706.00 | 3747.67 | 5958.33 | 1346583.33 |
| 15 | 2025-08 | 9689.49 | 3731.16 | 5958.33 | 1340625.00 |
| 16 | 2025-09 | 9672.98 | 3714.65 | 5958.33 | 1334666.67 |
| 17 | 2025-10 | 9656.47 | 3698.14 | 5958.33 | 1328708.33 |
| 18 | 2025-11 | 9639.96 | 3681.63 | 5958.33 | 1322750.00 |
| 19 | 2025-12 | 9623.45 | 3665.12 | 5958.33 | 1316791.67 |
| 20 | 2026-01 | 9606.94 | 3648.61 | 5958.33 | 1310833.33 |
| 21 | 2026-02 | 9590.43 | 3632.10 | 5958.33 | 1304875.00 |
| 22 | 2026-03 | 9573.92 | 3615.59 | 5958.33 | 1298916.67 |
| 23 | 2026-04 | 9557.41 | 3599.08 | 5958.33 | 1292958.33 |
| 24 | 2026-05 | 9540.91 | 3582.57 | 5958.33 | 1287000.00 |
| 25 | 2026-06 | 9524.40 | 3566.06 | 5958.33 | 1281041.67 |
| 26 | 2026-07 | 9507.89 | 3549.55 | 5958.33 | 1275083.33 |
| 27 | 2026-08 | 9491.38 | 3533.04 | 5958.33 | 1269125.00 |
| 28 | 2026-09 | 9474.87 | 3516.53 | 5958.33 | 1263166.67 |
| 29 | 2026-10 | 9458.36 | 3500.02 | 5958.33 | 1257208.33 |
| 30 | 2026-11 | 9441.85 | 3483.51 | 5958.33 | 1251250.00 |
| 31 | 2026-12 | 9425.34 | 3467.01 | 5958.33 | 1245291.67 |
| 32 | 2027-01 | 9408.83 | 3450.50 | 5958.33 | 1239333.33 |
| 33 | 2027-02 | 9392.32 | 3433.99 | 5958.33 | 1233375.00 |
| 34 | 2027-03 | 9375.81 | 3417.48 | 5958.33 | 1227416.67 |
| 35 | 2027-04 | 9359.30 | 3400.97 | 5958.33 | 1221458.33 |
| 36 | 2027-05 | 9342.79 | 3384.46 | 5958.33 | 1215500.00 |
| 37 | 2027-06 | 9326.28 | 3367.95 | 5958.33 | 1209541.67 |
| 38 | 2027-07 | 9309.77 | 3351.44 | 5958.33 | 1203583.33 |
| 39 | 2027-08 | 9293.26 | 3334.93 | 5958.33 | 1197625.00 |
| 40 | 2027-09 | 9276.75 | 3318.42 | 5958.33 | 1191666.67 |
| 41 | 2027-10 | 9260.24 | 3301.91 | 5958.33 | 1185708.33 |
| 42 | 2027-11 | 9243.73 | 3285.40 | 5958.33 | 1179750.00 |
| 43 | 2027-12 | 9227.22 | 3268.89 | 5958.33 | 1173791.67 |
| 44 | 2028-01 | 9210.71 | 3252.38 | 5958.33 | 1167833.33 |
| 45 | 2028-02 | 9194.20 | 3235.87 | 5958.33 | 1161875.00 |
| 46 | 2028-03 | 9177.70 | 3219.36 | 5958.33 | 1155916.67 |
| 47 | 2028-04 | 9161.19 | 3202.85 | 5958.33 | 1149958.33 |
| 48 | 2028-05 | 9144.68 | 3186.34 | 5958.33 | 1144000.00 |
| 49 | 2028-06 | 9128.17 | 3169.83 | 5958.33 | 1138041.67 |
| 50 | 2028-07 | 9111.66 | 3153.32 | 5958.33 | 1132083.33 |
| 51 | 2028-08 | 9095.15 | 3136.81 | 5958.33 | 1126125.00 |
| 52 | 2028-09 | 9078.64 | 3120.30 | 5958.33 | 1120166.67 |
| 53 | 2028-10 | 9062.13 | 3103.80 | 5958.33 | 1114208.33 |
| 54 | 2028-11 | 9045.62 | 3087.29 | 5958.33 | 1108250.00 |
| 55 | 2028-12 | 9029.11 | 3070.78 | 5958.33 | 1102291.67 |
| 56 | 2029-01 | 9012.60 | 3054.27 | 5958.33 | 1096333.33 |
| 57 | 2029-02 | 8996.09 | 3037.76 | 5958.33 | 1090375.00 |
| 58 | 2029-03 | 8979.58 | 3021.25 | 5958.33 | 1084416.67 |
| 59 | 2029-04 | 8963.07 | 3004.74 | 5958.33 | 1078458.33 |
| 60 | 2029-05 | 8946.56 | 2988.23 | 5958.33 | 1072500.00 |
| 61 | 2029-06 | 8930.05 | 2971.72 | 5958.33 | 1066541.67 |
| 62 | 2029-07 | 8913.54 | 2955.21 | 5958.33 | 1060583.33 |
| 63 | 2029-08 | 8897.03 | 2938.70 | 5958.33 | 1054625.00 |
| 64 | 2029-09 | 8880.52 | 2922.19 | 5958.33 | 1048666.67 |
| 65 | 2029-10 | 8864.01 | 2905.68 | 5958.33 | 1042708.33 |
| 66 | 2029-11 | 8847.50 | 2889.17 | 5958.33 | 1036750.00 |
| 67 | 2029-12 | 8830.99 | 2872.66 | 5958.33 | 1030791.67 |
| 68 | 2030-01 | 8814.49 | 2856.15 | 5958.33 | 1024833.33 |
| 69 | 2030-02 | 8797.98 | 2839.64 | 5958.33 | 1018875.00 |
| 70 | 2030-03 | 8781.47 | 2823.13 | 5958.33 | 1012916.67 |
| 71 | 2030-04 | 8764.96 | 2806.62 | 5958.33 | 1006958.33 |
| 72 | 2030-05 | 8748.45 | 2790.11 | 5958.33 | 1001000.00 |
| 73 | 2030-06 | 8731.94 | 2773.60 | 5958.33 | 995041.67 |
| 74 | 2030-07 | 8715.43 | 2757.09 | 5958.33 | 989083.33 |
| 75 | 2030-08 | 8698.92 | 2740.59 | 5958.33 | 983125.00 |
| 76 | 2030-09 | 8682.41 | 2724.08 | 5958.33 | 977166.67 |
| 77 | 2030-10 | 8665.90 | 2707.57 | 5958.33 | 971208.33 |
| 78 | 2030-11 | 8649.39 | 2691.06 | 5958.33 | 965250.00 |
| 79 | 2030-12 | 8632.88 | 2674.55 | 5958.33 | 959291.67 |
| 80 | 2031-01 | 8616.37 | 2658.04 | 5958.33 | 953333.33 |
| 81 | 2031-02 | 8599.86 | 2641.53 | 5958.33 | 947375.00 |
| 82 | 2031-03 | 8583.35 | 2625.02 | 5958.33 | 941416.67 |
| 83 | 2031-04 | 8566.84 | 2608.51 | 5958.33 | 935458.33 |
| 84 | 2031-05 | 8550.33 | 2592.00 | 5958.33 | 929500.00 |
| 85 | 2031-06 | 8533.82 | 2575.49 | 5958.33 | 923541.67 |
| 86 | 2031-07 | 8517.31 | 2558.98 | 5958.33 | 917583.33 |
| 87 | 2031-08 | 8500.80 | 2542.47 | 5958.33 | 911625.00 |
| 88 | 2031-09 | 8484.29 | 2525.96 | 5958.33 | 905666.67 |
| 89 | 2031-10 | 8467.78 | 2509.45 | 5958.33 | 899708.33 |
| 90 | 2031-11 | 8451.28 | 2492.94 | 5958.33 | 893750.00 |
| 91 | 2031-12 | 8434.77 | 2476.43 | 5958.33 | 887791.67 |
| 92 | 2032-01 | 8418.26 | 2459.92 | 5958.33 | 881833.33 |
| 93 | 2032-02 | 8401.75 | 2443.41 | 5958.33 | 875875.00 |
| 94 | 2032-03 | 8385.24 | 2426.90 | 5958.33 | 869916.67 |
| 95 | 2032-04 | 8368.73 | 2410.39 | 5958.33 | 863958.33 |
| 96 | 2032-05 | 8352.22 | 2393.88 | 5958.33 | 858000.00 |
| 97 | 2032-06 | 8335.71 | 2377.38 | 5958.33 | 852041.67 |
| 98 | 2032-07 | 8319.20 | 2360.87 | 5958.33 | 846083.33 |
| 99 | 2032-08 | 8302.69 | 2344.36 | 5958.33 | 840125.00 |
| 100 | 2032-09 | 8286.18 | 2327.85 | 5958.33 | 834166.67 |
| 101 | 2032-10 | 8269.67 | 2311.34 | 5958.33 | 828208.33 |
| 102 | 2032-11 | 8253.16 | 2294.83 | 5958.33 | 822250.00 |
| 103 | 2032-12 | 8236.65 | 2278.32 | 5958.33 | 816291.67 |
| 104 | 2033-01 | 8220.14 | 2261.81 | 5958.33 | 810333.33 |
| 105 | 2033-02 | 8203.63 | 2245.30 | 5958.33 | 804375.00 |
| 106 | 2033-03 | 8187.12 | 2228.79 | 5958.33 | 798416.67 |
| 107 | 2033-04 | 8170.61 | 2212.28 | 5958.33 | 792458.33 |
| 108 | 2033-05 | 8154.10 | 2195.77 | 5958.33 | 786500.00 |
| 109 | 2033-06 | 8137.59 | 2179.26 | 5958.33 | 780541.67 |
| 110 | 2033-07 | 8121.08 | 2162.75 | 5958.33 | 774583.33 |
| 111 | 2033-08 | 8104.57 | 2146.24 | 5958.33 | 768625.00 |
| 112 | 2033-09 | 8088.07 | 2129.73 | 5958.33 | 762666.67 |
| 113 | 2033-10 | 8071.56 | 2113.22 | 5958.33 | 756708.33 |
| 114 | 2033-11 | 8055.05 | 2096.71 | 5958.33 | 750750.00 |
| 115 | 2033-12 | 8038.54 | 2080.20 | 5958.33 | 744791.67 |
| 116 | 2034-01 | 8022.03 | 2063.69 | 5958.33 | 738833.33 |
| 117 | 2034-02 | 8005.52 | 2047.18 | 5958.33 | 732875.00 |
| 118 | 2034-03 | 7989.01 | 2030.67 | 5958.33 | 726916.67 |
| 119 | 2034-04 | 7972.50 | 2014.16 | 5958.33 | 720958.33 |
| 120 | 2034-05 | 7955.99 | 1997.66 | 5958.33 | 715000.00 |
| 121 | 2034-06 | 7939.48 | 1981.15 | 5958.33 | 709041.67 |
| 122 | 2034-07 | 7922.97 | 1964.64 | 5958.33 | 703083.33 |
| 123 | 2034-08 | 7906.46 | 1948.13 | 5958.33 | 697125.00 |
| 124 | 2034-09 | 7889.95 | 1931.62 | 5958.33 | 691166.67 |
| 125 | 2034-10 | 7873.44 | 1915.11 | 5958.33 | 685208.33 |
| 126 | 2034-11 | 7856.93 | 1898.60 | 5958.33 | 679250.00 |
| 127 | 2034-12 | 7840.42 | 1882.09 | 5958.33 | 673291.67 |
| 128 | 2035-01 | 7823.91 | 1865.58 | 5958.33 | 667333.33 |
| 129 | 2035-02 | 7807.40 | 1849.07 | 5958.33 | 661375.00 |
| 130 | 2035-03 | 7790.89 | 1832.56 | 5958.33 | 655416.67 |
| 131 | 2035-04 | 7774.38 | 1816.05 | 5958.33 | 649458.33 |
| 132 | 2035-05 | 7757.87 | 1799.54 | 5958.33 | 643500.00 |
| 133 | 2035-06 | 7741.36 | 1783.03 | 5958.33 | 637541.67 |
| 134 | 2035-07 | 7724.86 | 1766.52 | 5958.33 | 631583.33 |
| 135 | 2035-08 | 7708.35 | 1750.01 | 5958.33 | 625625.00 |
| 136 | 2035-09 | 7691.84 | 1733.50 | 5958.33 | 619666.67 |
| 137 | 2035-10 | 7675.33 | 1716.99 | 5958.33 | 613708.33 |
| 138 | 2035-11 | 7658.82 | 1700.48 | 5958.33 | 607750.00 |
| 139 | 2035-12 | 7642.31 | 1683.97 | 5958.33 | 601791.67 |
| 140 | 2036-01 | 7625.80 | 1667.46 | 5958.33 | 595833.33 |
| 141 | 2036-02 | 7609.29 | 1650.95 | 5958.33 | 589875.00 |
| 142 | 2036-03 | 7592.78 | 1634.45 | 5958.33 | 583916.67 |
| 143 | 2036-04 | 7576.27 | 1617.94 | 5958.33 | 577958.33 |
| 144 | 2036-05 | 7559.76 | 1601.43 | 5958.33 | 572000.00 |
| 145 | 2036-06 | 7543.25 | 1584.92 | 5958.33 | 566041.67 |
| 146 | 2036-07 | 7526.74 | 1568.41 | 5958.33 | 560083.33 |
| 147 | 2036-08 | 7510.23 | 1551.90 | 5958.33 | 554125.00 |
| 148 | 2036-09 | 7493.72 | 1535.39 | 5958.33 | 548166.67 |
| 149 | 2036-10 | 7477.21 | 1518.88 | 5958.33 | 542208.33 |
| 150 | 2036-11 | 7460.70 | 1502.37 | 5958.33 | 536250.00 |
| 151 | 2036-12 | 7444.19 | 1485.86 | 5958.33 | 530291.67 |
| 152 | 2037-01 | 7427.68 | 1469.35 | 5958.33 | 524333.33 |
| 153 | 2037-02 | 7411.17 | 1452.84 | 5958.33 | 518375.00 |
| 154 | 2037-03 | 7394.66 | 1436.33 | 5958.33 | 512416.67 |
| 155 | 2037-04 | 7378.15 | 1419.82 | 5958.33 | 506458.33 |
| 156 | 2037-05 | 7361.64 | 1403.31 | 5958.33 | 500500.00 |
| 157 | 2037-06 | 7345.14 | 1386.80 | 5958.33 | 494541.67 |
| 158 | 2037-07 | 7328.63 | 1370.29 | 5958.33 | 488583.33 |
| 159 | 2037-08 | 7312.12 | 1353.78 | 5958.33 | 482625.00 |
| 160 | 2037-09 | 7295.61 | 1337.27 | 5958.33 | 476666.67 |
| 161 | 2037-10 | 7279.10 | 1320.76 | 5958.33 | 470708.33 |
| 162 | 2037-11 | 7262.59 | 1304.25 | 5958.33 | 464750.00 |
| 163 | 2037-12 | 7246.08 | 1287.74 | 5958.33 | 458791.67 |
| 164 | 2038-01 | 7229.57 | 1271.24 | 5958.33 | 452833.33 |
| 165 | 2038-02 | 7213.06 | 1254.73 | 5958.33 | 446875.00 |
| 166 | 2038-03 | 7196.55 | 1238.22 | 5958.33 | 440916.67 |
| 167 | 2038-04 | 7180.04 | 1221.71 | 5958.33 | 434958.33 |
| 168 | 2038-05 | 7163.53 | 1205.20 | 5958.33 | 429000.00 |
| 169 | 2038-06 | 7147.02 | 1188.69 | 5958.33 | 423041.67 |
| 170 | 2038-07 | 7130.51 | 1172.18 | 5958.33 | 417083.33 |
| 171 | 2038-08 | 7114.00 | 1155.67 | 5958.33 | 411125.00 |
| 172 | 2038-09 | 7097.49 | 1139.16 | 5958.33 | 405166.67 |
| 173 | 2038-10 | 7080.98 | 1122.65 | 5958.33 | 399208.33 |
| 174 | 2038-11 | 7064.47 | 1106.14 | 5958.33 | 393250.00 |
| 175 | 2038-12 | 7047.96 | 1089.63 | 5958.33 | 387291.67 |
| 176 | 2039-01 | 7031.45 | 1073.12 | 5958.33 | 381333.33 |
| 177 | 2039-02 | 7014.94 | 1056.61 | 5958.33 | 375375.00 |
| 178 | 2039-03 | 6998.43 | 1040.10 | 5958.33 | 369416.67 |
| 179 | 2039-04 | 6981.93 | 1023.59 | 5958.33 | 363458.33 |
| 180 | 2039-05 | 6965.42 | 1007.08 | 5958.33 | 357500.00 |
| 181 | 2039-06 | 6948.91 | 990.57 | 5958.33 | 351541.67 |
| 182 | 2039-07 | 6932.40 | 974.06 | 5958.33 | 345583.33 |
| 183 | 2039-08 | 6915.89 | 957.55 | 5958.33 | 339625.00 |
| 184 | 2039-09 | 6899.38 | 941.04 | 5958.33 | 333666.67 |
| 185 | 2039-10 | 6882.87 | 924.53 | 5958.33 | 327708.33 |
| 186 | 2039-11 | 6866.36 | 908.03 | 5958.33 | 321750.00 |
| 187 | 2039-12 | 6849.85 | 891.52 | 5958.33 | 315791.67 |
| 188 | 2040-01 | 6833.34 | 875.01 | 5958.33 | 309833.33 |
| 189 | 2040-02 | 6816.83 | 858.50 | 5958.33 | 303875.00 |
| 190 | 2040-03 | 6800.32 | 841.99 | 5958.33 | 297916.67 |
| 191 | 2040-04 | 6783.81 | 825.48 | 5958.33 | 291958.33 |
| 192 | 2040-05 | 6767.30 | 808.97 | 5958.33 | 286000.00 |
| 193 | 2040-06 | 6750.79 | 792.46 | 5958.33 | 280041.67 |
| 194 | 2040-07 | 6734.28 | 775.95 | 5958.33 | 274083.33 |
| 195 | 2040-08 | 6717.77 | 759.44 | 5958.33 | 268125.00 |
| 196 | 2040-09 | 6701.26 | 742.93 | 5958.33 | 262166.67 |
| 197 | 2040-10 | 6684.75 | 726.42 | 5958.33 | 256208.33 |
| 198 | 2040-11 | 6668.24 | 709.91 | 5958.33 | 250250.00 |
| 199 | 2040-12 | 6651.73 | 693.40 | 5958.33 | 244291.67 |
| 200 | 2041-01 | 6635.22 | 676.89 | 5958.33 | 238333.33 |
| 201 | 2041-02 | 6618.72 | 660.38 | 5958.33 | 232375.00 |
| 202 | 2041-03 | 6602.21 | 643.87 | 5958.33 | 226416.67 |
| 203 | 2041-04 | 6585.70 | 627.36 | 5958.33 | 220458.33 |
| 204 | 2041-05 | 6569.19 | 610.85 | 5958.33 | 214500.00 |
| 205 | 2041-06 | 6552.68 | 594.34 | 5958.33 | 208541.67 |
| 206 | 2041-07 | 6536.17 | 577.83 | 5958.33 | 202583.33 |
| 207 | 2041-08 | 6519.66 | 561.32 | 5958.33 | 196625.00 |
| 208 | 2041-09 | 6503.15 | 544.82 | 5958.33 | 190666.67 |
| 209 | 2041-10 | 6486.64 | 528.31 | 5958.33 | 184708.33 |
| 210 | 2041-11 | 6470.13 | 511.80 | 5958.33 | 178750.00 |
| 211 | 2041-12 | 6453.62 | 495.29 | 5958.33 | 172791.67 |
| 212 | 2042-01 | 6437.11 | 478.78 | 5958.33 | 166833.33 |
| 213 | 2042-02 | 6420.60 | 462.27 | 5958.33 | 160875.00 |
| 214 | 2042-03 | 6404.09 | 445.76 | 5958.33 | 154916.67 |
| 215 | 2042-04 | 6387.58 | 429.25 | 5958.33 | 148958.33 |
| 216 | 2042-05 | 6371.07 | 412.74 | 5958.33 | 143000.00 |
| 217 | 2042-06 | 6354.56 | 396.23 | 5958.33 | 137041.67 |
| 218 | 2042-07 | 6338.05 | 379.72 | 5958.33 | 131083.33 |
| 219 | 2042-08 | 6321.54 | 363.21 | 5958.33 | 125125.00 |
| 220 | 2042-09 | 6305.03 | 346.70 | 5958.33 | 119166.67 |
| 221 | 2042-10 | 6288.52 | 330.19 | 5958.33 | 113208.33 |
| 222 | 2042-11 | 6272.01 | 313.68 | 5958.33 | 107250.00 |
| 223 | 2042-12 | 6255.51 | 297.17 | 5958.33 | 101291.67 |
| 224 | 2043-01 | 6239.00 | 280.66 | 5958.33 | 95333.33 |
| 225 | 2043-02 | 6222.49 | 264.15 | 5958.33 | 89375.00 |
| 226 | 2043-03 | 6205.98 | 247.64 | 5958.33 | 83416.67 |
| 227 | 2043-04 | 6189.47 | 231.13 | 5958.33 | 77458.33 |
| 228 | 2043-05 | 6172.96 | 214.62 | 5958.33 | 71500.00 |
| 229 | 2043-06 | 6156.45 | 198.11 | 5958.33 | 65541.67 |
| 230 | 2043-07 | 6139.94 | 181.61 | 5958.33 | 59583.33 |
| 231 | 2043-08 | 6123.43 | 165.10 | 5958.33 | 53625.00 |
| 232 | 2043-09 | 6106.92 | 148.59 | 5958.33 | 47666.67 |
| 233 | 2043-10 | 6090.41 | 132.08 | 5958.33 | 41708.33 |
| 234 | 2043-11 | 6073.90 | 115.57 | 5958.33 | 35750.00 |
| 235 | 2043-12 | 6057.39 | 99.06 | 5958.33 | 29791.67 |
| 236 | 2044-01 | 6040.88 | 82.55 | 5958.33 | 23833.33 |
| 237 | 2044-02 | 6024.37 | 66.04 | 5958.33 | 17875.00 |
| 238 | 2044-03 | 6007.86 | 49.53 | 5958.33 | 11916.67 |
| 239 | 2044-04 | 5991.35 | 33.02 | 5958.33 | 5958.33 |
| 240 | 2044-05 | 5974.84 | 16.51 | 5958.33 | 0.00 |