深圳贷款126万（公积金贷款）房贷，还款20年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：126万
还款月数：20年
每月还款：7146.67元
利息总额：45.52万
本息合计：171.52万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 7146.67 | 3412.50 | 3734.17 | 1256265.83 |
| 2 | 2025-08 | 7146.67 | 3402.39 | 3744.28 | 1252521.55 |
| 3 | 2025-09 | 7146.67 | 3392.25 | 3754.42 | 1248767.13 |
| 4 | 2025-10 | 7146.67 | 3382.08 | 3764.59 | 1245002.54 |
| 5 | 2025-11 | 7146.67 | 3371.88 | 3774.78 | 1241227.76 |
| 6 | 2025-12 | 7146.67 | 3361.66 | 3785.01 | 1237442.75 |
| 7 | 2026-01 | 7146.67 | 3351.41 | 3795.26 | 1233647.49 |
| 8 | 2026-02 | 7146.67 | 3341.13 | 3805.54 | 1229841.95 |
| 9 | 2026-03 | 7146.67 | 3330.82 | 3815.84 | 1226026.11 |
| 10 | 2026-04 | 7146.67 | 3320.49 | 3826.18 | 1222199.93 |
| 11 | 2026-05 | 7146.67 | 3310.12 | 3836.54 | 1218363.39 |
| 12 | 2026-06 | 7146.67 | 3299.73 | 3846.93 | 1214516.46 |
| 13 | 2026-07 | 7146.67 | 3289.32 | 3857.35 | 1210659.10 |
| 14 | 2026-08 | 7146.67 | 3278.87 | 3867.80 | 1206791.31 |
| 15 | 2026-09 | 7146.67 | 3268.39 | 3878.27 | 1202913.03 |
| 16 | 2026-10 | 7146.67 | 3257.89 | 3888.78 | 1199024.26 |
| 17 | 2026-11 | 7146.67 | 3247.36 | 3899.31 | 1195124.95 |
| 18 | 2026-12 | 7146.67 | 3236.80 | 3909.87 | 1191215.08 |
| 19 | 2027-01 | 7146.67 | 3226.21 | 3920.46 | 1187294.62 |
| 20 | 2027-02 | 7146.67 | 3215.59 | 3931.08 | 1183363.54 |
| 21 | 2027-03 | 7146.67 | 3204.94 | 3941.72 | 1179421.82 |
| 22 | 2027-04 | 7146.67 | 3194.27 | 3952.40 | 1175469.42 |
| 23 | 2027-05 | 7146.67 | 3183.56 | 3963.10 | 1171506.31 |
| 24 | 2027-06 | 7146.67 | 3172.83 | 3973.84 | 1167532.48 |
| 25 | 2027-07 | 7146.67 | 3162.07 | 3984.60 | 1163547.88 |
| 26 | 2027-08 | 7146.67 | 3151.28 | 3995.39 | 1159552.49 |
| 27 | 2027-09 | 7146.67 | 3140.45 | 4006.21 | 1155546.27 |
| 28 | 2027-10 | 7146.67 | 3129.60 | 4017.06 | 1151529.21 |
| 29 | 2027-11 | 7146.67 | 3118.72 | 4027.94 | 1147501.27 |
| 30 | 2027-12 | 7146.67 | 3107.82 | 4038.85 | 1143462.42 |
| 31 | 2028-01 | 7146.67 | 3096.88 | 4049.79 | 1139412.63 |
| 32 | 2028-02 | 7146.67 | 3085.91 | 4060.76 | 1135351.87 |
| 33 | 2028-03 | 7146.67 | 3074.91 | 4071.76 | 1131280.12 |
| 34 | 2028-04 | 7146.67 | 3063.88 | 4082.78 | 1127197.34 |
| 35 | 2028-05 | 7146.67 | 3052.83 | 4093.84 | 1123103.50 |
| 36 | 2028-06 | 7146.67 | 3041.74 | 4104.93 | 1118998.57 |
| 37 | 2028-07 | 7146.67 | 3030.62 | 4116.05 | 1114882.52 |
| 38 | 2028-08 | 7146.67 | 3019.47 | 4127.19 | 1110755.33 |
| 39 | 2028-09 | 7146.67 | 3008.30 | 4138.37 | 1106616.96 |
| 40 | 2028-10 | 7146.67 | 2997.09 | 4149.58 | 1102467.38 |
| 41 | 2028-11 | 7146.67 | 2985.85 | 4160.82 | 1098306.56 |
| 42 | 2028-12 | 7146.67 | 2974.58 | 4172.09 | 1094134.47 |
| 43 | 2029-01 | 7146.67 | 2963.28 | 4183.39 | 1089951.09 |
| 44 | 2029-02 | 7146.67 | 2951.95 | 4194.72 | 1085756.37 |
| 45 | 2029-03 | 7146.67 | 2940.59 | 4206.08 | 1081550.30 |
| 46 | 2029-04 | 7146.67 | 2929.20 | 4217.47 | 1077332.83 |
| 47 | 2029-05 | 7146.67 | 2917.78 | 4228.89 | 1073103.94 |
| 48 | 2029-06 | 7146.67 | 2906.32 | 4240.34 | 1068863.60 |
| 49 | 2029-07 | 7146.67 | 2894.84 | 4251.83 | 1064611.77 |
| 50 | 2029-08 | 7146.67 | 2883.32 | 4263.34 | 1060348.42 |
| 51 | 2029-09 | 7146.67 | 2871.78 | 4274.89 | 1056073.54 |
| 52 | 2029-10 | 7146.67 | 2860.20 | 4286.47 | 1051787.07 |
| 53 | 2029-11 | 7146.67 | 2848.59 | 4298.08 | 1047488.99 |
| 54 | 2029-12 | 7146.67 | 2836.95 | 4309.72 | 1043179.27 |
| 55 | 2030-01 | 7146.67 | 2825.28 | 4321.39 | 1038857.88 |
| 56 | 2030-02 | 7146.67 | 2813.57 | 4333.09 | 1034524.79 |
| 57 | 2030-03 | 7146.67 | 2801.84 | 4344.83 | 1030179.96 |
| 58 | 2030-04 | 7146.67 | 2790.07 | 4356.60 | 1025823.37 |
| 59 | 2030-05 | 7146.67 | 2778.27 | 4368.39 | 1021454.97 |
| 60 | 2030-06 | 7146.67 | 2766.44 | 4380.23 | 1017074.75 |
| 61 | 2030-07 | 7146.67 | 2754.58 | 4392.09 | 1012682.66 |
| 62 | 2030-08 | 7146.67 | 2742.68 | 4403.98 | 1008278.67 |
| 63 | 2030-09 | 7146.67 | 2730.75 | 4415.91 | 1003862.76 |
| 64 | 2030-10 | 7146.67 | 2718.79 | 4427.87 | 999434.89 |
| 65 | 2030-11 | 7146.67 | 2706.80 | 4439.86 | 994995.02 |
| 66 | 2030-12 | 7146.67 | 2694.78 | 4451.89 | 990543.14 |
| 67 | 2031-01 | 7146.67 | 2682.72 | 4463.95 | 986079.19 |
| 68 | 2031-02 | 7146.67 | 2670.63 | 4476.04 | 981603.16 |
| 69 | 2031-03 | 7146.67 | 2658.51 | 4488.16 | 977115.00 |
| 70 | 2031-04 | 7146.67 | 2646.35 | 4500.31 | 972614.68 |
| 71 | 2031-05 | 7146.67 | 2634.16 | 4512.50 | 968102.18 |
| 72 | 2031-06 | 7146.67 | 2621.94 | 4524.72 | 963577.46 |
| 73 | 2031-07 | 7146.67 | 2609.69 | 4536.98 | 959040.48 |
| 74 | 2031-08 | 7146.67 | 2597.40 | 4549.27 | 954491.22 |
| 75 | 2031-09 | 7146.67 | 2585.08 | 4561.59 | 949929.63 |
| 76 | 2031-10 | 7146.67 | 2572.73 | 4573.94 | 945355.69 |
| 77 | 2031-11 | 7146.67 | 2560.34 | 4586.33 | 940769.36 |
| 78 | 2031-12 | 7146.67 | 2547.92 | 4598.75 | 936170.61 |
| 79 | 2032-01 | 7146.67 | 2535.46 | 4611.20 | 931559.41 |
| 80 | 2032-02 | 7146.67 | 2522.97 | 4623.69 | 926935.71 |
| 81 | 2032-03 | 7146.67 | 2510.45 | 4636.22 | 922299.50 |
| 82 | 2032-04 | 7146.67 | 2497.89 | 4648.77 | 917650.73 |
| 83 | 2032-05 | 7146.67 | 2485.30 | 4661.36 | 912989.36 |
| 84 | 2032-06 | 7146.67 | 2472.68 | 4673.99 | 908315.38 |
| 85 | 2032-07 | 7146.67 | 2460.02 | 4686.65 | 903628.73 |
| 86 | 2032-08 | 7146.67 | 2447.33 | 4699.34 | 898929.39 |
| 87 | 2032-09 | 7146.67 | 2434.60 | 4712.07 | 894217.33 |
| 88 | 2032-10 | 7146.67 | 2421.84 | 4724.83 | 889492.50 |
| 89 | 2032-11 | 7146.67 | 2409.04 | 4737.62 | 884754.87 |
| 90 | 2032-12 | 7146.67 | 2396.21 | 4750.46 | 880004.42 |
| 91 | 2033-01 | 7146.67 | 2383.35 | 4763.32 | 875241.10 |
| 92 | 2033-02 | 7146.67 | 2370.44 | 4776.22 | 870464.87 |
| 93 | 2033-03 | 7146.67 | 2357.51 | 4789.16 | 865675.72 |
| 94 | 2033-04 | 7146.67 | 2344.54 | 4802.13 | 860873.59 |
| 95 | 2033-05 | 7146.67 | 2331.53 | 4815.13 | 856058.45 |
| 96 | 2033-06 | 7146.67 | 2318.49 | 4828.17 | 851230.28 |
| 97 | 2033-07 | 7146.67 | 2305.42 | 4841.25 | 846389.03 |
| 98 | 2033-08 | 7146.67 | 2292.30 | 4854.36 | 841534.67 |
| 99 | 2033-09 | 7146.67 | 2279.16 | 4867.51 | 836667.16 |
| 100 | 2033-10 | 7146.67 | 2265.97 | 4880.69 | 831786.46 |
| 101 | 2033-11 | 7146.67 | 2252.76 | 4893.91 | 826892.55 |
| 102 | 2033-12 | 7146.67 | 2239.50 | 4907.17 | 821985.38 |
| 103 | 2034-01 | 7146.67 | 2226.21 | 4920.46 | 817064.93 |
| 104 | 2034-02 | 7146.67 | 2212.88 | 4933.78 | 812131.15 |
| 105 | 2034-03 | 7146.67 | 2199.52 | 4947.14 | 807184.00 |
| 106 | 2034-04 | 7146.67 | 2186.12 | 4960.54 | 802223.46 |
| 107 | 2034-05 | 7146.67 | 2172.69 | 4973.98 | 797249.48 |
| 108 | 2034-06 | 7146.67 | 2159.22 | 4987.45 | 792262.03 |
| 109 | 2034-07 | 7146.67 | 2145.71 | 5000.96 | 787261.07 |
| 110 | 2034-08 | 7146.67 | 2132.17 | 5014.50 | 782246.57 |
| 111 | 2034-09 | 7146.67 | 2118.58 | 5028.08 | 777218.49 |
| 112 | 2034-10 | 7146.67 | 2104.97 | 5041.70 | 772176.79 |
| 113 | 2034-11 | 7146.67 | 2091.31 | 5055.35 | 767121.44 |
| 114 | 2034-12 | 7146.67 | 2077.62 | 5069.05 | 762052.39 |
| 115 | 2035-01 | 7146.67 | 2063.89 | 5082.77 | 756969.62 |
| 116 | 2035-02 | 7146.67 | 2050.13 | 5096.54 | 751873.07 |
| 117 | 2035-03 | 7146.67 | 2036.32 | 5110.34 | 746762.73 |
| 118 | 2035-04 | 7146.67 | 2022.48 | 5124.18 | 741638.55 |
| 119 | 2035-05 | 7146.67 | 2008.60 | 5138.06 | 736500.48 |
| 120 | 2035-06 | 7146.67 | 1994.69 | 5151.98 | 731348.51 |
| 121 | 2035-07 | 7146.67 | 1980.74 | 5165.93 | 726182.58 |
| 122 | 2035-08 | 7146.67 | 1966.74 | 5179.92 | 721002.65 |
| 123 | 2035-09 | 7146.67 | 1952.72 | 5193.95 | 715808.70 |
| 124 | 2035-10 | 7146.67 | 1938.65 | 5208.02 | 710600.68 |
| 125 | 2035-11 | 7146.67 | 1924.54 | 5222.12 | 705378.56 |
| 126 | 2035-12 | 7146.67 | 1910.40 | 5236.27 | 700142.30 |
| 127 | 2036-01 | 7146.67 | 1896.22 | 5250.45 | 694891.85 |
| 128 | 2036-02 | 7146.67 | 1882.00 | 5264.67 | 689627.18 |
| 129 | 2036-03 | 7146.67 | 1867.74 | 5278.93 | 684348.25 |
| 130 | 2036-04 | 7146.67 | 1853.44 | 5293.22 | 679055.03 |
| 131 | 2036-05 | 7146.67 | 1839.11 | 5307.56 | 673747.47 |
| 132 | 2036-06 | 7146.67 | 1824.73 | 5321.93 | 668425.54 |
| 133 | 2036-07 | 7146.67 | 1810.32 | 5336.35 | 663089.19 |
| 134 | 2036-08 | 7146.67 | 1795.87 | 5350.80 | 657738.39 |
| 135 | 2036-09 | 7146.67 | 1781.37 | 5365.29 | 652373.10 |
| 136 | 2036-10 | 7146.67 | 1766.84 | 5379.82 | 646993.27 |
| 137 | 2036-11 | 7146.67 | 1752.27 | 5394.39 | 641598.88 |
| 138 | 2036-12 | 7146.67 | 1737.66 | 5409.00 | 636189.88 |
| 139 | 2037-01 | 7146.67 | 1723.01 | 5423.65 | 630766.23 |
| 140 | 2037-02 | 7146.67 | 1708.33 | 5438.34 | 625327.89 |
| 141 | 2037-03 | 7146.67 | 1693.60 | 5453.07 | 619874.81 |
| 142 | 2037-04 | 7146.67 | 1678.83 | 5467.84 | 614406.98 |
| 143 | 2037-05 | 7146.67 | 1664.02 | 5482.65 | 608924.33 |
| 144 | 2037-06 | 7146.67 | 1649.17 | 5497.50 | 603426.83 |
| 145 | 2037-07 | 7146.67 | 1634.28 | 5512.39 | 597914.45 |
| 146 | 2037-08 | 7146.67 | 1619.35 | 5527.31 | 592387.13 |
| 147 | 2037-09 | 7146.67 | 1604.38 | 5542.28 | 586844.85 |
| 148 | 2037-10 | 7146.67 | 1589.37 | 5557.30 | 581287.55 |
| 149 | 2037-11 | 7146.67 | 1574.32 | 5572.35 | 575715.20 |
| 150 | 2037-12 | 7146.67 | 1559.23 | 5587.44 | 570127.77 |
| 151 | 2038-01 | 7146.67 | 1544.10 | 5602.57 | 564525.20 |
| 152 | 2038-02 | 7146.67 | 1528.92 | 5617.74 | 558907.45 |
| 153 | 2038-03 | 7146.67 | 1513.71 | 5632.96 | 553274.49 |
| 154 | 2038-04 | 7146.67 | 1498.45 | 5648.21 | 547626.28 |
| 155 | 2038-05 | 7146.67 | 1483.15 | 5663.51 | 541962.77 |
| 156 | 2038-06 | 7146.67 | 1467.82 | 5678.85 | 536283.92 |
| 157 | 2038-07 | 7146.67 | 1452.44 | 5694.23 | 530589.68 |
| 158 | 2038-08 | 7146.67 | 1437.01 | 5709.65 | 524880.03 |
| 159 | 2038-09 | 7146.67 | 1421.55 | 5725.12 | 519154.92 |
| 160 | 2038-10 | 7146.67 | 1406.04 | 5740.62 | 513414.29 |
| 161 | 2038-11 | 7146.67 | 1390.50 | 5756.17 | 507658.12 |
| 162 | 2038-12 | 7146.67 | 1374.91 | 5771.76 | 501886.36 |
| 163 | 2039-01 | 7146.67 | 1359.28 | 5787.39 | 496098.97 |
| 164 | 2039-02 | 7146.67 | 1343.60 | 5803.07 | 490295.91 |
| 165 | 2039-03 | 7146.67 | 1327.88 | 5818.78 | 484477.13 |
| 166 | 2039-04 | 7146.67 | 1312.13 | 5834.54 | 478642.59 |
| 167 | 2039-05 | 7146.67 | 1296.32 | 5850.34 | 472792.24 |
| 168 | 2039-06 | 7146.67 | 1280.48 | 5866.19 | 466926.05 |
| 169 | 2039-07 | 7146.67 | 1264.59 | 5882.08 | 461043.98 |
| 170 | 2039-08 | 7146.67 | 1248.66 | 5898.01 | 455145.97 |
| 171 | 2039-09 | 7146.67 | 1232.69 | 5913.98 | 449231.99 |
| 172 | 2039-10 | 7146.67 | 1216.67 | 5930.00 | 443302.00 |
| 173 | 2039-11 | 7146.67 | 1200.61 | 5946.06 | 437355.94 |
| 174 | 2039-12 | 7146.67 | 1184.51 | 5962.16 | 431393.78 |
| 175 | 2040-01 | 7146.67 | 1168.36 | 5978.31 | 425415.47 |
| 176 | 2040-02 | 7146.67 | 1152.17 | 5994.50 | 419420.97 |
| 177 | 2040-03 | 7146.67 | 1135.93 | 6010.73 | 413410.24 |
| 178 | 2040-04 | 7146.67 | 1119.65 | 6027.01 | 407383.22 |
| 179 | 2040-05 | 7146.67 | 1103.33 | 6043.34 | 401339.89 |
| 180 | 2040-06 | 7146.67 | 1086.96 | 6059.70 | 395280.18 |
| 181 | 2040-07 | 7146.67 | 1070.55 | 6076.12 | 389204.07 |
| 182 | 2040-08 | 7146.67 | 1054.09 | 6092.57 | 383111.49 |
| 183 | 2040-09 | 7146.67 | 1037.59 | 6109.07 | 377002.42 |
| 184 | 2040-10 | 7146.67 | 1021.05 | 6125.62 | 370876.80 |
| 185 | 2040-11 | 7146.67 | 1004.46 | 6142.21 | 364734.59 |
| 186 | 2040-12 | 7146.67 | 987.82 | 6158.84 | 358575.75 |
| 187 | 2041-01 | 7146.67 | 971.14 | 6175.52 | 352400.23 |
| 188 | 2041-02 | 7146.67 | 954.42 | 6192.25 | 346207.98 |
| 189 | 2041-03 | 7146.67 | 937.65 | 6209.02 | 339998.96 |
| 190 | 2041-04 | 7146.67 | 920.83 | 6225.84 | 333773.12 |
| 191 | 2041-05 | 7146.67 | 903.97 | 6242.70 | 327530.42 |
| 192 | 2041-06 | 7146.67 | 887.06 | 6259.61 | 321270.82 |
| 193 | 2041-07 | 7146.67 | 870.11 | 6276.56 | 314994.26 |
| 194 | 2041-08 | 7146.67 | 853.11 | 6293.56 | 308700.70 |
| 195 | 2041-09 | 7146.67 | 836.06 | 6310.60 | 302390.10 |
| 196 | 2041-10 | 7146.67 | 818.97 | 6327.69 | 296062.41 |
| 197 | 2041-11 | 7146.67 | 801.84 | 6344.83 | 289717.58 |
| 198 | 2041-12 | 7146.67 | 784.65 | 6362.01 | 283355.56 |
| 199 | 2042-01 | 7146.67 | 767.42 | 6379.25 | 276976.32 |
| 200 | 2042-02 | 7146.67 | 750.14 | 6396.52 | 270579.79 |
| 201 | 2042-03 | 7146.67 | 732.82 | 6413.85 | 264165.95 |
| 202 | 2042-04 | 7146.67 | 715.45 | 6431.22 | 257734.73 |
| 203 | 2042-05 | 7146.67 | 698.03 | 6448.64 | 251286.09 |
| 204 | 2042-06 | 7146.67 | 680.57 | 6466.10 | 244819.99 |
| 205 | 2042-07 | 7146.67 | 663.05 | 6483.61 | 238336.38 |
| 206 | 2042-08 | 7146.67 | 645.49 | 6501.17 | 231835.21 |
| 207 | 2042-09 | 7146.67 | 627.89 | 6518.78 | 225316.43 |
| 208 | 2042-10 | 7146.67 | 610.23 | 6536.43 | 218780.00 |
| 209 | 2042-11 | 7146.67 | 592.53 | 6554.14 | 212225.86 |
| 210 | 2042-12 | 7146.67 | 574.78 | 6571.89 | 205653.97 |
| 211 | 2043-01 | 7146.67 | 556.98 | 6589.69 | 199064.28 |
| 212 | 2043-02 | 7146.67 | 539.13 | 6607.53 | 192456.75 |
| 213 | 2043-03 | 7146.67 | 521.24 | 6625.43 | 185831.32 |
| 214 | 2043-04 | 7146.67 | 503.29 | 6643.37 | 179187.95 |
| 215 | 2043-05 | 7146.67 | 485.30 | 6661.37 | 172526.58 |
| 216 | 2043-06 | 7146.67 | 467.26 | 6679.41 | 165847.17 |
| 217 | 2043-07 | 7146.67 | 449.17 | 6697.50 | 159149.68 |
| 218 | 2043-08 | 7146.67 | 431.03 | 6715.64 | 152434.04 |
| 219 | 2043-09 | 7146.67 | 412.84 | 6733.82 | 145700.21 |
| 220 | 2043-10 | 7146.67 | 394.60 | 6752.06 | 138948.15 |
| 221 | 2043-11 | 7146.67 | 376.32 | 6770.35 | 132177.80 |
| 222 | 2043-12 | 7146.67 | 357.98 | 6788.69 | 125389.12 |
| 223 | 2044-01 | 7146.67 | 339.60 | 6807.07 | 118582.05 |
| 224 | 2044-02 | 7146.67 | 321.16 | 6825.51 | 111756.54 |
| 225 | 2044-03 | 7146.67 | 302.67 | 6843.99 | 104912.55 |
| 226 | 2044-04 | 7146.67 | 284.14 | 6862.53 | 98050.02 |
| 227 | 2044-05 | 7146.67 | 265.55 | 6881.11 | 91168.91 |
| 228 | 2044-06 | 7146.67 | 246.92 | 6899.75 | 84269.16 |
| 229 | 2044-07 | 7146.67 | 228.23 | 6918.44 | 77350.72 |
| 230 | 2044-08 | 7146.67 | 209.49 | 6937.18 | 70413.54 |
| 231 | 2044-09 | 7146.67 | 190.70 | 6955.96 | 63457.58 |
| 232 | 2044-10 | 7146.67 | 171.86 | 6974.80 | 56482.78 |
| 233 | 2044-11 | 7146.67 | 152.97 | 6993.69 | 49489.08 |
| 234 | 2044-12 | 7146.67 | 134.03 | 7012.63 | 42476.45 |
| 235 | 2045-01 | 7146.67 | 115.04 | 7031.63 | 35444.82 |
| 236 | 2045-02 | 7146.67 | 96.00 | 7050.67 | 28394.15 |
| 237 | 2045-03 | 7146.67 | 76.90 | 7069.77 | 21324.39 |
| 238 | 2045-04 | 7146.67 | 57.75 | 7088.91 | 14235.48 |
| 239 | 2045-05 | 7146.67 | 38.55 | 7108.11 | 7127.36 |
| 240 | 2045-06 | 7146.67 | 19.30 | 7127.36 | 0.00 |
等额本金还款方式：
贷款总额：126万
还款月数：20年
首月还款：8662.5元
每月递减：14.22元
利息总额：41.12万
本息合计：167.12万
节省利息：43993.73元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 8662.50 | 3412.50 | 5250.00 | 1254750.00 |
| 2 | 2025-08 | 8648.28 | 3398.28 | 5250.00 | 1249500.00 |
| 3 | 2025-09 | 8634.06 | 3384.06 | 5250.00 | 1244250.00 |
| 4 | 2025-10 | 8619.84 | 3369.84 | 5250.00 | 1239000.00 |
| 5 | 2025-11 | 8605.63 | 3355.63 | 5250.00 | 1233750.00 |
| 6 | 2025-12 | 8591.41 | 3341.41 | 5250.00 | 1228500.00 |
| 7 | 2026-01 | 8577.19 | 3327.19 | 5250.00 | 1223250.00 |
| 8 | 2026-02 | 8562.97 | 3312.97 | 5250.00 | 1218000.00 |
| 9 | 2026-03 | 8548.75 | 3298.75 | 5250.00 | 1212750.00 |
| 10 | 2026-04 | 8534.53 | 3284.53 | 5250.00 | 1207500.00 |
| 11 | 2026-05 | 8520.31 | 3270.31 | 5250.00 | 1202250.00 |
| 12 | 2026-06 | 8506.09 | 3256.09 | 5250.00 | 1197000.00 |
| 13 | 2026-07 | 8491.88 | 3241.88 | 5250.00 | 1191750.00 |
| 14 | 2026-08 | 8477.66 | 3227.66 | 5250.00 | 1186500.00 |
| 15 | 2026-09 | 8463.44 | 3213.44 | 5250.00 | 1181250.00 |
| 16 | 2026-10 | 8449.22 | 3199.22 | 5250.00 | 1176000.00 |
| 17 | 2026-11 | 8435.00 | 3185.00 | 5250.00 | 1170750.00 |
| 18 | 2026-12 | 8420.78 | 3170.78 | 5250.00 | 1165500.00 |
| 19 | 2027-01 | 8406.56 | 3156.56 | 5250.00 | 1160250.00 |
| 20 | 2027-02 | 8392.34 | 3142.34 | 5250.00 | 1155000.00 |
| 21 | 2027-03 | 8378.13 | 3128.13 | 5250.00 | 1149750.00 |
| 22 | 2027-04 | 8363.91 | 3113.91 | 5250.00 | 1144500.00 |
| 23 | 2027-05 | 8349.69 | 3099.69 | 5250.00 | 1139250.00 |
| 24 | 2027-06 | 8335.47 | 3085.47 | 5250.00 | 1134000.00 |
| 25 | 2027-07 | 8321.25 | 3071.25 | 5250.00 | 1128750.00 |
| 26 | 2027-08 | 8307.03 | 3057.03 | 5250.00 | 1123500.00 |
| 27 | 2027-09 | 8292.81 | 3042.81 | 5250.00 | 1118250.00 |
| 28 | 2027-10 | 8278.59 | 3028.59 | 5250.00 | 1113000.00 |
| 29 | 2027-11 | 8264.38 | 3014.38 | 5250.00 | 1107750.00 |
| 30 | 2027-12 | 8250.16 | 3000.16 | 5250.00 | 1102500.00 |
| 31 | 2028-01 | 8235.94 | 2985.94 | 5250.00 | 1097250.00 |
| 32 | 2028-02 | 8221.72 | 2971.72 | 5250.00 | 1092000.00 |
| 33 | 2028-03 | 8207.50 | 2957.50 | 5250.00 | 1086750.00 |
| 34 | 2028-04 | 8193.28 | 2943.28 | 5250.00 | 1081500.00 |
| 35 | 2028-05 | 8179.06 | 2929.06 | 5250.00 | 1076250.00 |
| 36 | 2028-06 | 8164.84 | 2914.84 | 5250.00 | 1071000.00 |
| 37 | 2028-07 | 8150.63 | 2900.63 | 5250.00 | 1065750.00 |
| 38 | 2028-08 | 8136.41 | 2886.41 | 5250.00 | 1060500.00 |
| 39 | 2028-09 | 8122.19 | 2872.19 | 5250.00 | 1055250.00 |
| 40 | 2028-10 | 8107.97 | 2857.97 | 5250.00 | 1050000.00 |
| 41 | 2028-11 | 8093.75 | 2843.75 | 5250.00 | 1044750.00 |
| 42 | 2028-12 | 8079.53 | 2829.53 | 5250.00 | 1039500.00 |
| 43 | 2029-01 | 8065.31 | 2815.31 | 5250.00 | 1034250.00 |
| 44 | 2029-02 | 8051.09 | 2801.09 | 5250.00 | 1029000.00 |
| 45 | 2029-03 | 8036.88 | 2786.88 | 5250.00 | 1023750.00 |
| 46 | 2029-04 | 8022.66 | 2772.66 | 5250.00 | 1018500.00 |
| 47 | 2029-05 | 8008.44 | 2758.44 | 5250.00 | 1013250.00 |
| 48 | 2029-06 | 7994.22 | 2744.22 | 5250.00 | 1008000.00 |
| 49 | 2029-07 | 7980.00 | 2730.00 | 5250.00 | 1002750.00 |
| 50 | 2029-08 | 7965.78 | 2715.78 | 5250.00 | 997500.00 |
| 51 | 2029-09 | 7951.56 | 2701.56 | 5250.00 | 992250.00 |
| 52 | 2029-10 | 7937.34 | 2687.34 | 5250.00 | 987000.00 |
| 53 | 2029-11 | 7923.13 | 2673.13 | 5250.00 | 981750.00 |
| 54 | 2029-12 | 7908.91 | 2658.91 | 5250.00 | 976500.00 |
| 55 | 2030-01 | 7894.69 | 2644.69 | 5250.00 | 971250.00 |
| 56 | 2030-02 | 7880.47 | 2630.47 | 5250.00 | 966000.00 |
| 57 | 2030-03 | 7866.25 | 2616.25 | 5250.00 | 960750.00 |
| 58 | 2030-04 | 7852.03 | 2602.03 | 5250.00 | 955500.00 |
| 59 | 2030-05 | 7837.81 | 2587.81 | 5250.00 | 950250.00 |
| 60 | 2030-06 | 7823.59 | 2573.59 | 5250.00 | 945000.00 |
| 61 | 2030-07 | 7809.38 | 2559.38 | 5250.00 | 939750.00 |
| 62 | 2030-08 | 7795.16 | 2545.16 | 5250.00 | 934500.00 |
| 63 | 2030-09 | 7780.94 | 2530.94 | 5250.00 | 929250.00 |
| 64 | 2030-10 | 7766.72 | 2516.72 | 5250.00 | 924000.00 |
| 65 | 2030-11 | 7752.50 | 2502.50 | 5250.00 | 918750.00 |
| 66 | 2030-12 | 7738.28 | 2488.28 | 5250.00 | 913500.00 |
| 67 | 2031-01 | 7724.06 | 2474.06 | 5250.00 | 908250.00 |
| 68 | 2031-02 | 7709.84 | 2459.84 | 5250.00 | 903000.00 |
| 69 | 2031-03 | 7695.63 | 2445.63 | 5250.00 | 897750.00 |
| 70 | 2031-04 | 7681.41 | 2431.41 | 5250.00 | 892500.00 |
| 71 | 2031-05 | 7667.19 | 2417.19 | 5250.00 | 887250.00 |
| 72 | 2031-06 | 7652.97 | 2402.97 | 5250.00 | 882000.00 |
| 73 | 2031-07 | 7638.75 | 2388.75 | 5250.00 | 876750.00 |
| 74 | 2031-08 | 7624.53 | 2374.53 | 5250.00 | 871500.00 |
| 75 | 2031-09 | 7610.31 | 2360.31 | 5250.00 | 866250.00 |
| 76 | 2031-10 | 7596.09 | 2346.09 | 5250.00 | 861000.00 |
| 77 | 2031-11 | 7581.88 | 2331.88 | 5250.00 | 855750.00 |
| 78 | 2031-12 | 7567.66 | 2317.66 | 5250.00 | 850500.00 |
| 79 | 2032-01 | 7553.44 | 2303.44 | 5250.00 | 845250.00 |
| 80 | 2032-02 | 7539.22 | 2289.22 | 5250.00 | 840000.00 |
| 81 | 2032-03 | 7525.00 | 2275.00 | 5250.00 | 834750.00 |
| 82 | 2032-04 | 7510.78 | 2260.78 | 5250.00 | 829500.00 |
| 83 | 2032-05 | 7496.56 | 2246.56 | 5250.00 | 824250.00 |
| 84 | 2032-06 | 7482.34 | 2232.34 | 5250.00 | 819000.00 |
| 85 | 2032-07 | 7468.13 | 2218.13 | 5250.00 | 813750.00 |
| 86 | 2032-08 | 7453.91 | 2203.91 | 5250.00 | 808500.00 |
| 87 | 2032-09 | 7439.69 | 2189.69 | 5250.00 | 803250.00 |
| 88 | 2032-10 | 7425.47 | 2175.47 | 5250.00 | 798000.00 |
| 89 | 2032-11 | 7411.25 | 2161.25 | 5250.00 | 792750.00 |
| 90 | 2032-12 | 7397.03 | 2147.03 | 5250.00 | 787500.00 |
| 91 | 2033-01 | 7382.81 | 2132.81 | 5250.00 | 782250.00 |
| 92 | 2033-02 | 7368.59 | 2118.59 | 5250.00 | 777000.00 |
| 93 | 2033-03 | 7354.38 | 2104.38 | 5250.00 | 771750.00 |
| 94 | 2033-04 | 7340.16 | 2090.16 | 5250.00 | 766500.00 |
| 95 | 2033-05 | 7325.94 | 2075.94 | 5250.00 | 761250.00 |
| 96 | 2033-06 | 7311.72 | 2061.72 | 5250.00 | 756000.00 |
| 97 | 2033-07 | 7297.50 | 2047.50 | 5250.00 | 750750.00 |
| 98 | 2033-08 | 7283.28 | 2033.28 | 5250.00 | 745500.00 |
| 99 | 2033-09 | 7269.06 | 2019.06 | 5250.00 | 740250.00 |
| 100 | 2033-10 | 7254.84 | 2004.84 | 5250.00 | 735000.00 |
| 101 | 2033-11 | 7240.63 | 1990.63 | 5250.00 | 729750.00 |
| 102 | 2033-12 | 7226.41 | 1976.41 | 5250.00 | 724500.00 |
| 103 | 2034-01 | 7212.19 | 1962.19 | 5250.00 | 719250.00 |
| 104 | 2034-02 | 7197.97 | 1947.97 | 5250.00 | 714000.00 |
| 105 | 2034-03 | 7183.75 | 1933.75 | 5250.00 | 708750.00 |
| 106 | 2034-04 | 7169.53 | 1919.53 | 5250.00 | 703500.00 |
| 107 | 2034-05 | 7155.31 | 1905.31 | 5250.00 | 698250.00 |
| 108 | 2034-06 | 7141.09 | 1891.09 | 5250.00 | 693000.00 |
| 109 | 2034-07 | 7126.88 | 1876.88 | 5250.00 | 687750.00 |
| 110 | 2034-08 | 7112.66 | 1862.66 | 5250.00 | 682500.00 |
| 111 | 2034-09 | 7098.44 | 1848.44 | 5250.00 | 677250.00 |
| 112 | 2034-10 | 7084.22 | 1834.22 | 5250.00 | 672000.00 |
| 113 | 2034-11 | 7070.00 | 1820.00 | 5250.00 | 666750.00 |
| 114 | 2034-12 | 7055.78 | 1805.78 | 5250.00 | 661500.00 |
| 115 | 2035-01 | 7041.56 | 1791.56 | 5250.00 | 656250.00 |
| 116 | 2035-02 | 7027.34 | 1777.34 | 5250.00 | 651000.00 |
| 117 | 2035-03 | 7013.13 | 1763.13 | 5250.00 | 645750.00 |
| 118 | 2035-04 | 6998.91 | 1748.91 | 5250.00 | 640500.00 |
| 119 | 2035-05 | 6984.69 | 1734.69 | 5250.00 | 635250.00 |
| 120 | 2035-06 | 6970.47 | 1720.47 | 5250.00 | 630000.00 |
| 121 | 2035-07 | 6956.25 | 1706.25 | 5250.00 | 624750.00 |
| 122 | 2035-08 | 6942.03 | 1692.03 | 5250.00 | 619500.00 |
| 123 | 2035-09 | 6927.81 | 1677.81 | 5250.00 | 614250.00 |
| 124 | 2035-10 | 6913.59 | 1663.59 | 5250.00 | 609000.00 |
| 125 | 2035-11 | 6899.38 | 1649.38 | 5250.00 | 603750.00 |
| 126 | 2035-12 | 6885.16 | 1635.16 | 5250.00 | 598500.00 |
| 127 | 2036-01 | 6870.94 | 1620.94 | 5250.00 | 593250.00 |
| 128 | 2036-02 | 6856.72 | 1606.72 | 5250.00 | 588000.00 |
| 129 | 2036-03 | 6842.50 | 1592.50 | 5250.00 | 582750.00 |
| 130 | 2036-04 | 6828.28 | 1578.28 | 5250.00 | 577500.00 |
| 131 | 2036-05 | 6814.06 | 1564.06 | 5250.00 | 572250.00 |
| 132 | 2036-06 | 6799.84 | 1549.84 | 5250.00 | 567000.00 |
| 133 | 2036-07 | 6785.63 | 1535.63 | 5250.00 | 561750.00 |
| 134 | 2036-08 | 6771.41 | 1521.41 | 5250.00 | 556500.00 |
| 135 | 2036-09 | 6757.19 | 1507.19 | 5250.00 | 551250.00 |
| 136 | 2036-10 | 6742.97 | 1492.97 | 5250.00 | 546000.00 |
| 137 | 2036-11 | 6728.75 | 1478.75 | 5250.00 | 540750.00 |
| 138 | 2036-12 | 6714.53 | 1464.53 | 5250.00 | 535500.00 |
| 139 | 2037-01 | 6700.31 | 1450.31 | 5250.00 | 530250.00 |
| 140 | 2037-02 | 6686.09 | 1436.09 | 5250.00 | 525000.00 |
| 141 | 2037-03 | 6671.88 | 1421.88 | 5250.00 | 519750.00 |
| 142 | 2037-04 | 6657.66 | 1407.66 | 5250.00 | 514500.00 |
| 143 | 2037-05 | 6643.44 | 1393.44 | 5250.00 | 509250.00 |
| 144 | 2037-06 | 6629.22 | 1379.22 | 5250.00 | 504000.00 |
| 145 | 2037-07 | 6615.00 | 1365.00 | 5250.00 | 498750.00 |
| 146 | 2037-08 | 6600.78 | 1350.78 | 5250.00 | 493500.00 |
| 147 | 2037-09 | 6586.56 | 1336.56 | 5250.00 | 488250.00 |
| 148 | 2037-10 | 6572.34 | 1322.34 | 5250.00 | 483000.00 |
| 149 | 2037-11 | 6558.13 | 1308.13 | 5250.00 | 477750.00 |
| 150 | 2037-12 | 6543.91 | 1293.91 | 5250.00 | 472500.00 |
| 151 | 2038-01 | 6529.69 | 1279.69 | 5250.00 | 467250.00 |
| 152 | 2038-02 | 6515.47 | 1265.47 | 5250.00 | 462000.00 |
| 153 | 2038-03 | 6501.25 | 1251.25 | 5250.00 | 456750.00 |
| 154 | 2038-04 | 6487.03 | 1237.03 | 5250.00 | 451500.00 |
| 155 | 2038-05 | 6472.81 | 1222.81 | 5250.00 | 446250.00 |
| 156 | 2038-06 | 6458.59 | 1208.59 | 5250.00 | 441000.00 |
| 157 | 2038-07 | 6444.38 | 1194.38 | 5250.00 | 435750.00 |
| 158 | 2038-08 | 6430.16 | 1180.16 | 5250.00 | 430500.00 |
| 159 | 2038-09 | 6415.94 | 1165.94 | 5250.00 | 425250.00 |
| 160 | 2038-10 | 6401.72 | 1151.72 | 5250.00 | 420000.00 |
| 161 | 2038-11 | 6387.50 | 1137.50 | 5250.00 | 414750.00 |
| 162 | 2038-12 | 6373.28 | 1123.28 | 5250.00 | 409500.00 |
| 163 | 2039-01 | 6359.06 | 1109.06 | 5250.00 | 404250.00 |
| 164 | 2039-02 | 6344.84 | 1094.84 | 5250.00 | 399000.00 |
| 165 | 2039-03 | 6330.63 | 1080.63 | 5250.00 | 393750.00 |
| 166 | 2039-04 | 6316.41 | 1066.41 | 5250.00 | 388500.00 |
| 167 | 2039-05 | 6302.19 | 1052.19 | 5250.00 | 383250.00 |
| 168 | 2039-06 | 6287.97 | 1037.97 | 5250.00 | 378000.00 |
| 169 | 2039-07 | 6273.75 | 1023.75 | 5250.00 | 372750.00 |
| 170 | 2039-08 | 6259.53 | 1009.53 | 5250.00 | 367500.00 |
| 171 | 2039-09 | 6245.31 | 995.31 | 5250.00 | 362250.00 |
| 172 | 2039-10 | 6231.09 | 981.09 | 5250.00 | 357000.00 |
| 173 | 2039-11 | 6216.88 | 966.88 | 5250.00 | 351750.00 |
| 174 | 2039-12 | 6202.66 | 952.66 | 5250.00 | 346500.00 |
| 175 | 2040-01 | 6188.44 | 938.44 | 5250.00 | 341250.00 |
| 176 | 2040-02 | 6174.22 | 924.22 | 5250.00 | 336000.00 |
| 177 | 2040-03 | 6160.00 | 910.00 | 5250.00 | 330750.00 |
| 178 | 2040-04 | 6145.78 | 895.78 | 5250.00 | 325500.00 |
| 179 | 2040-05 | 6131.56 | 881.56 | 5250.00 | 320250.00 |
| 180 | 2040-06 | 6117.34 | 867.34 | 5250.00 | 315000.00 |
| 181 | 2040-07 | 6103.13 | 853.13 | 5250.00 | 309750.00 |
| 182 | 2040-08 | 6088.91 | 838.91 | 5250.00 | 304500.00 |
| 183 | 2040-09 | 6074.69 | 824.69 | 5250.00 | 299250.00 |
| 184 | 2040-10 | 6060.47 | 810.47 | 5250.00 | 294000.00 |
| 185 | 2040-11 | 6046.25 | 796.25 | 5250.00 | 288750.00 |
| 186 | 2040-12 | 6032.03 | 782.03 | 5250.00 | 283500.00 |
| 187 | 2041-01 | 6017.81 | 767.81 | 5250.00 | 278250.00 |
| 188 | 2041-02 | 6003.59 | 753.59 | 5250.00 | 273000.00 |
| 189 | 2041-03 | 5989.38 | 739.38 | 5250.00 | 267750.00 |
| 190 | 2041-04 | 5975.16 | 725.16 | 5250.00 | 262500.00 |
| 191 | 2041-05 | 5960.94 | 710.94 | 5250.00 | 257250.00 |
| 192 | 2041-06 | 5946.72 | 696.72 | 5250.00 | 252000.00 |
| 193 | 2041-07 | 5932.50 | 682.50 | 5250.00 | 246750.00 |
| 194 | 2041-08 | 5918.28 | 668.28 | 5250.00 | 241500.00 |
| 195 | 2041-09 | 5904.06 | 654.06 | 5250.00 | 236250.00 |
| 196 | 2041-10 | 5889.84 | 639.84 | 5250.00 | 231000.00 |
| 197 | 2041-11 | 5875.63 | 625.63 | 5250.00 | 225750.00 |
| 198 | 2041-12 | 5861.41 | 611.41 | 5250.00 | 220500.00 |
| 199 | 2042-01 | 5847.19 | 597.19 | 5250.00 | 215250.00 |
| 200 | 2042-02 | 5832.97 | 582.97 | 5250.00 | 210000.00 |
| 201 | 2042-03 | 5818.75 | 568.75 | 5250.00 | 204750.00 |
| 202 | 2042-04 | 5804.53 | 554.53 | 5250.00 | 199500.00 |
| 203 | 2042-05 | 5790.31 | 540.31 | 5250.00 | 194250.00 |
| 204 | 2042-06 | 5776.09 | 526.09 | 5250.00 | 189000.00 |
| 205 | 2042-07 | 5761.88 | 511.88 | 5250.00 | 183750.00 |
| 206 | 2042-08 | 5747.66 | 497.66 | 5250.00 | 178500.00 |
| 207 | 2042-09 | 5733.44 | 483.44 | 5250.00 | 173250.00 |
| 208 | 2042-10 | 5719.22 | 469.22 | 5250.00 | 168000.00 |
| 209 | 2042-11 | 5705.00 | 455.00 | 5250.00 | 162750.00 |
| 210 | 2042-12 | 5690.78 | 440.78 | 5250.00 | 157500.00 |
| 211 | 2043-01 | 5676.56 | 426.56 | 5250.00 | 152250.00 |
| 212 | 2043-02 | 5662.34 | 412.34 | 5250.00 | 147000.00 |
| 213 | 2043-03 | 5648.13 | 398.13 | 5250.00 | 141750.00 |
| 214 | 2043-04 | 5633.91 | 383.91 | 5250.00 | 136500.00 |
| 215 | 2043-05 | 5619.69 | 369.69 | 5250.00 | 131250.00 |
| 216 | 2043-06 | 5605.47 | 355.47 | 5250.00 | 126000.00 |
| 217 | 2043-07 | 5591.25 | 341.25 | 5250.00 | 120750.00 |
| 218 | 2043-08 | 5577.03 | 327.03 | 5250.00 | 115500.00 |
| 219 | 2043-09 | 5562.81 | 312.81 | 5250.00 | 110250.00 |
| 220 | 2043-10 | 5548.59 | 298.59 | 5250.00 | 105000.00 |
| 221 | 2043-11 | 5534.38 | 284.38 | 5250.00 | 99750.00 |
| 222 | 2043-12 | 5520.16 | 270.16 | 5250.00 | 94500.00 |
| 223 | 2044-01 | 5505.94 | 255.94 | 5250.00 | 89250.00 |
| 224 | 2044-02 | 5491.72 | 241.72 | 5250.00 | 84000.00 |
| 225 | 2044-03 | 5477.50 | 227.50 | 5250.00 | 78750.00 |
| 226 | 2044-04 | 5463.28 | 213.28 | 5250.00 | 73500.00 |
| 227 | 2044-05 | 5449.06 | 199.06 | 5250.00 | 68250.00 |
| 228 | 2044-06 | 5434.84 | 184.84 | 5250.00 | 63000.00 |
| 229 | 2044-07 | 5420.63 | 170.63 | 5250.00 | 57750.00 |
| 230 | 2044-08 | 5406.41 | 156.41 | 5250.00 | 52500.00 |
| 231 | 2044-09 | 5392.19 | 142.19 | 5250.00 | 47250.00 |
| 232 | 2044-10 | 5377.97 | 127.97 | 5250.00 | 42000.00 |
| 233 | 2044-11 | 5363.75 | 113.75 | 5250.00 | 36750.00 |
| 234 | 2044-12 | 5349.53 | 99.53 | 5250.00 | 31500.00 |
| 235 | 2045-01 | 5335.31 | 85.31 | 5250.00 | 26250.00 |
| 236 | 2045-02 | 5321.09 | 71.09 | 5250.00 | 21000.00 |
| 237 | 2045-03 | 5306.88 | 56.88 | 5250.00 | 15750.00 |
| 238 | 2045-04 | 5292.66 | 42.66 | 5250.00 | 10500.00 |
| 239 | 2045-05 | 5278.44 | 28.44 | 5250.00 | 5250.00 |
| 240 | 2045-06 | 5264.22 | 14.22 | 5250.00 | 0.00 |