贷款70万（公积金贷款）房贷，还款19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：70万
还款月数：19年
每月还款：4145.52元
利息总额：24.52万
本息合计：94.52万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 4145.52 | 1939.58 | 2205.93 | 697794.07 |
| 2 | 2024-06 | 4145.52 | 1933.47 | 2212.05 | 695582.02 |
| 3 | 2024-07 | 4145.52 | 1927.34 | 2218.18 | 693363.84 |
| 4 | 2024-08 | 4145.52 | 1921.20 | 2224.32 | 691139.52 |
| 5 | 2024-09 | 4145.52 | 1915.03 | 2230.49 | 688909.03 |
| 6 | 2024-10 | 4145.52 | 1908.85 | 2236.67 | 686672.37 |
| 7 | 2024-11 | 4145.52 | 1902.65 | 2242.86 | 684429.50 |
| 8 | 2024-12 | 4145.52 | 1896.44 | 2249.08 | 682180.42 |
| 9 | 2025-01 | 4145.52 | 1890.21 | 2255.31 | 679925.11 |
| 10 | 2025-02 | 4145.52 | 1883.96 | 2261.56 | 677663.56 |
| 11 | 2025-03 | 4145.52 | 1877.69 | 2267.83 | 675395.73 |
| 12 | 2025-04 | 4145.52 | 1871.41 | 2274.11 | 673121.62 |
| 13 | 2025-05 | 4145.52 | 1865.11 | 2280.41 | 670841.21 |
| 14 | 2025-06 | 4145.52 | 1858.79 | 2286.73 | 668554.48 |
| 15 | 2025-07 | 4145.52 | 1852.45 | 2293.07 | 666261.42 |
| 16 | 2025-08 | 4145.52 | 1846.10 | 2299.42 | 663962.00 |
| 17 | 2025-09 | 4145.52 | 1839.73 | 2305.79 | 661656.21 |
| 18 | 2025-10 | 4145.52 | 1833.34 | 2312.18 | 659344.03 |
| 19 | 2025-11 | 4145.52 | 1826.93 | 2318.59 | 657025.44 |
| 20 | 2025-12 | 4145.52 | 1820.51 | 2325.01 | 654700.43 |
| 21 | 2026-01 | 4145.52 | 1814.07 | 2331.45 | 652368.98 |
| 22 | 2026-02 | 4145.52 | 1807.61 | 2337.91 | 650031.07 |
| 23 | 2026-03 | 4145.52 | 1801.13 | 2344.39 | 647686.67 |
| 24 | 2026-04 | 4145.52 | 1794.63 | 2350.89 | 645335.79 |
| 25 | 2026-05 | 4145.52 | 1788.12 | 2357.40 | 642978.39 |
| 26 | 2026-06 | 4145.52 | 1781.59 | 2363.93 | 640614.46 |
| 27 | 2026-07 | 4145.52 | 1775.04 | 2370.48 | 638243.97 |
| 28 | 2026-08 | 4145.52 | 1768.47 | 2377.05 | 635866.92 |
| 29 | 2026-09 | 4145.52 | 1761.88 | 2383.64 | 633483.29 |
| 30 | 2026-10 | 4145.52 | 1755.28 | 2390.24 | 631093.04 |
| 31 | 2026-11 | 4145.52 | 1748.65 | 2396.86 | 628696.18 |
| 32 | 2026-12 | 4145.52 | 1742.01 | 2403.51 | 626292.67 |
| 33 | 2027-01 | 4145.52 | 1735.35 | 2410.17 | 623882.51 |
| 34 | 2027-02 | 4145.52 | 1728.67 | 2416.84 | 621465.66 |
| 35 | 2027-03 | 4145.52 | 1721.98 | 2423.54 | 619042.12 |
| 36 | 2027-04 | 4145.52 | 1715.26 | 2430.26 | 616611.87 |
| 37 | 2027-05 | 4145.52 | 1708.53 | 2436.99 | 614174.88 |
| 38 | 2027-06 | 4145.52 | 1701.78 | 2443.74 | 611731.14 |
| 39 | 2027-07 | 4145.52 | 1695.01 | 2450.51 | 609280.62 |
| 40 | 2027-08 | 4145.52 | 1688.22 | 2457.30 | 606823.32 |
| 41 | 2027-09 | 4145.52 | 1681.41 | 2464.11 | 604359.21 |
| 42 | 2027-10 | 4145.52 | 1674.58 | 2470.94 | 601888.27 |
| 43 | 2027-11 | 4145.52 | 1667.73 | 2477.79 | 599410.48 |
| 44 | 2027-12 | 4145.52 | 1660.87 | 2484.65 | 596925.83 |
| 45 | 2028-01 | 4145.52 | 1653.98 | 2491.54 | 594434.29 |
| 46 | 2028-02 | 4145.52 | 1647.08 | 2498.44 | 591935.85 |
| 47 | 2028-03 | 4145.52 | 1640.16 | 2505.36 | 589430.49 |
| 48 | 2028-04 | 4145.52 | 1633.21 | 2512.30 | 586918.19 |
| 49 | 2028-05 | 4145.52 | 1626.25 | 2519.27 | 584398.92 |
| 50 | 2028-06 | 4145.52 | 1619.27 | 2526.25 | 581872.67 |
| 51 | 2028-07 | 4145.52 | 1612.27 | 2533.25 | 579339.43 |
| 52 | 2028-08 | 4145.52 | 1605.25 | 2540.27 | 576799.16 |
| 53 | 2028-09 | 4145.52 | 1598.21 | 2547.30 | 574251.86 |
| 54 | 2028-10 | 4145.52 | 1591.16 | 2554.36 | 571697.50 |
| 55 | 2028-11 | 4145.52 | 1584.08 | 2561.44 | 569136.06 |
| 56 | 2028-12 | 4145.52 | 1576.98 | 2568.54 | 566567.52 |
| 57 | 2029-01 | 4145.52 | 1569.86 | 2575.65 | 563991.86 |
| 58 | 2029-02 | 4145.52 | 1562.73 | 2582.79 | 561409.07 |
| 59 | 2029-03 | 4145.52 | 1555.57 | 2589.95 | 558819.13 |
| 60 | 2029-04 | 4145.52 | 1548.39 | 2597.12 | 556222.00 |
| 61 | 2029-05 | 4145.52 | 1541.20 | 2604.32 | 553617.68 |
| 62 | 2029-06 | 4145.52 | 1533.98 | 2611.54 | 551006.15 |
| 63 | 2029-07 | 4145.52 | 1526.75 | 2618.77 | 548387.37 |
| 64 | 2029-08 | 4145.52 | 1519.49 | 2626.03 | 545761.35 |
| 65 | 2029-09 | 4145.52 | 1512.21 | 2633.30 | 543128.04 |
| 66 | 2029-10 | 4145.52 | 1504.92 | 2640.60 | 540487.44 |
| 67 | 2029-11 | 4145.52 | 1497.60 | 2647.92 | 537839.52 |
| 68 | 2029-12 | 4145.52 | 1490.26 | 2655.25 | 535184.27 |
| 69 | 2030-01 | 4145.52 | 1482.91 | 2662.61 | 532521.66 |
| 70 | 2030-02 | 4145.52 | 1475.53 | 2669.99 | 529851.67 |
| 71 | 2030-03 | 4145.52 | 1468.13 | 2677.39 | 527174.28 |
| 72 | 2030-04 | 4145.52 | 1460.71 | 2684.81 | 524489.47 |
| 73 | 2030-05 | 4145.52 | 1453.27 | 2692.25 | 521797.23 |
| 74 | 2030-06 | 4145.52 | 1445.81 | 2699.71 | 519097.52 |
| 75 | 2030-07 | 4145.52 | 1438.33 | 2707.19 | 516390.34 |
| 76 | 2030-08 | 4145.52 | 1430.83 | 2714.69 | 513675.65 |
| 77 | 2030-09 | 4145.52 | 1423.31 | 2722.21 | 510953.44 |
| 78 | 2030-10 | 4145.52 | 1415.77 | 2729.75 | 508223.69 |
| 79 | 2030-11 | 4145.52 | 1408.20 | 2737.32 | 505486.37 |
| 80 | 2030-12 | 4145.52 | 1400.62 | 2744.90 | 502741.47 |
| 81 | 2031-01 | 4145.52 | 1393.01 | 2752.51 | 499988.97 |
| 82 | 2031-02 | 4145.52 | 1385.39 | 2760.13 | 497228.84 |
| 83 | 2031-03 | 4145.52 | 1377.74 | 2767.78 | 494461.06 |
| 84 | 2031-04 | 4145.52 | 1370.07 | 2775.45 | 491685.61 |
| 85 | 2031-05 | 4145.52 | 1362.38 | 2783.14 | 488902.47 |
| 86 | 2031-06 | 4145.52 | 1354.67 | 2790.85 | 486111.62 |
| 87 | 2031-07 | 4145.52 | 1346.93 | 2798.58 | 483313.03 |
| 88 | 2031-08 | 4145.52 | 1339.18 | 2806.34 | 480506.69 |
| 89 | 2031-09 | 4145.52 | 1331.40 | 2814.11 | 477692.58 |
| 90 | 2031-10 | 4145.52 | 1323.61 | 2821.91 | 474870.67 |
| 91 | 2031-11 | 4145.52 | 1315.79 | 2829.73 | 472040.94 |
| 92 | 2031-12 | 4145.52 | 1307.95 | 2837.57 | 469203.37 |
| 93 | 2032-01 | 4145.52 | 1300.08 | 2845.43 | 466357.93 |
| 94 | 2032-02 | 4145.52 | 1292.20 | 2853.32 | 463504.61 |
| 95 | 2032-03 | 4145.52 | 1284.29 | 2861.22 | 460643.39 |
| 96 | 2032-04 | 4145.52 | 1276.37 | 2869.15 | 457774.24 |
| 97 | 2032-05 | 4145.52 | 1268.42 | 2877.10 | 454897.13 |
| 98 | 2032-06 | 4145.52 | 1260.44 | 2885.07 | 452012.06 |
| 99 | 2032-07 | 4145.52 | 1252.45 | 2893.07 | 449118.99 |
| 100 | 2032-08 | 4145.52 | 1244.43 | 2901.08 | 446217.91 |
| 101 | 2032-09 | 4145.52 | 1236.40 | 2909.12 | 443308.78 |
| 102 | 2032-10 | 4145.52 | 1228.33 | 2917.18 | 440391.60 |
| 103 | 2032-11 | 4145.52 | 1220.25 | 2925.27 | 437466.33 |
| 104 | 2032-12 | 4145.52 | 1212.15 | 2933.37 | 434532.96 |
| 105 | 2033-01 | 4145.52 | 1204.02 | 2941.50 | 431591.46 |
| 106 | 2033-02 | 4145.52 | 1195.87 | 2949.65 | 428641.81 |
| 107 | 2033-03 | 4145.52 | 1187.70 | 2957.82 | 425683.99 |
| 108 | 2033-04 | 4145.52 | 1179.50 | 2966.02 | 422717.97 |
| 109 | 2033-05 | 4145.52 | 1171.28 | 2974.24 | 419743.73 |
| 110 | 2033-06 | 4145.52 | 1163.04 | 2982.48 | 416761.25 |
| 111 | 2033-07 | 4145.52 | 1154.78 | 2990.74 | 413770.51 |
| 112 | 2033-08 | 4145.52 | 1146.49 | 2999.03 | 410771.48 |
| 113 | 2033-09 | 4145.52 | 1138.18 | 3007.34 | 407764.14 |
| 114 | 2033-10 | 4145.52 | 1129.85 | 3015.67 | 404748.47 |
| 115 | 2033-11 | 4145.52 | 1121.49 | 3024.03 | 401724.44 |
| 116 | 2033-12 | 4145.52 | 1113.11 | 3032.41 | 398692.04 |
| 117 | 2034-01 | 4145.52 | 1104.71 | 3040.81 | 395651.23 |
| 118 | 2034-02 | 4145.52 | 1096.28 | 3049.23 | 392601.99 |
| 119 | 2034-03 | 4145.52 | 1087.83 | 3057.68 | 389544.31 |
| 120 | 2034-04 | 4145.52 | 1079.36 | 3066.16 | 386478.15 |
| 121 | 2034-05 | 4145.52 | 1070.87 | 3074.65 | 383403.50 |
| 122 | 2034-06 | 4145.52 | 1062.35 | 3083.17 | 380320.33 |
| 123 | 2034-07 | 4145.52 | 1053.80 | 3091.71 | 377228.62 |
| 124 | 2034-08 | 4145.52 | 1045.24 | 3100.28 | 374128.34 |
| 125 | 2034-09 | 4145.52 | 1036.65 | 3108.87 | 371019.47 |
| 126 | 2034-10 | 4145.52 | 1028.03 | 3117.49 | 367901.98 |
| 127 | 2034-11 | 4145.52 | 1019.40 | 3126.12 | 364775.86 |
| 128 | 2034-12 | 4145.52 | 1010.73 | 3134.79 | 361641.07 |
| 129 | 2035-01 | 4145.52 | 1002.05 | 3143.47 | 358497.60 |
| 130 | 2035-02 | 4145.52 | 993.34 | 3152.18 | 355345.42 |
| 131 | 2035-03 | 4145.52 | 984.60 | 3160.92 | 352184.50 |
| 132 | 2035-04 | 4145.52 | 975.84 | 3169.67 | 349014.83 |
| 133 | 2035-05 | 4145.52 | 967.06 | 3178.46 | 345836.37 |
| 134 | 2035-06 | 4145.52 | 958.25 | 3187.26 | 342649.11 |
| 135 | 2035-07 | 4145.52 | 949.42 | 3196.09 | 339453.02 |
| 136 | 2035-08 | 4145.52 | 940.57 | 3204.95 | 336248.06 |
| 137 | 2035-09 | 4145.52 | 931.69 | 3213.83 | 333034.23 |
| 138 | 2035-10 | 4145.52 | 922.78 | 3222.74 | 329811.50 |
| 139 | 2035-11 | 4145.52 | 913.85 | 3231.67 | 326579.83 |
| 140 | 2035-12 | 4145.52 | 904.90 | 3240.62 | 323339.21 |
| 141 | 2036-01 | 4145.52 | 895.92 | 3249.60 | 320089.61 |
| 142 | 2036-02 | 4145.52 | 886.91 | 3258.60 | 316831.01 |
| 143 | 2036-03 | 4145.52 | 877.89 | 3267.63 | 313563.38 |
| 144 | 2036-04 | 4145.52 | 868.83 | 3276.69 | 310286.69 |
| 145 | 2036-05 | 4145.52 | 859.75 | 3285.77 | 307000.93 |
| 146 | 2036-06 | 4145.52 | 850.65 | 3294.87 | 303706.06 |
| 147 | 2036-07 | 4145.52 | 841.52 | 3304.00 | 300402.06 |
| 148 | 2036-08 | 4145.52 | 832.36 | 3313.15 | 297088.90 |
| 149 | 2036-09 | 4145.52 | 823.18 | 3322.33 | 293766.57 |
| 150 | 2036-10 | 4145.52 | 813.98 | 3331.54 | 290435.03 |
| 151 | 2036-11 | 4145.52 | 804.75 | 3340.77 | 287094.26 |
| 152 | 2036-12 | 4145.52 | 795.49 | 3350.03 | 283744.23 |
| 153 | 2037-01 | 4145.52 | 786.21 | 3359.31 | 280384.92 |
| 154 | 2037-02 | 4145.52 | 776.90 | 3368.62 | 277016.30 |
| 155 | 2037-03 | 4145.52 | 767.57 | 3377.95 | 273638.35 |
| 156 | 2037-04 | 4145.52 | 758.21 | 3387.31 | 270251.03 |
| 157 | 2037-05 | 4145.52 | 748.82 | 3396.70 | 266854.34 |
| 158 | 2037-06 | 4145.52 | 739.41 | 3406.11 | 263448.23 |
| 159 | 2037-07 | 4145.52 | 729.97 | 3415.55 | 260032.68 |
| 160 | 2037-08 | 4145.52 | 720.51 | 3425.01 | 256607.67 |
| 161 | 2037-09 | 4145.52 | 711.02 | 3434.50 | 253173.17 |
| 162 | 2037-10 | 4145.52 | 701.50 | 3444.02 | 249729.15 |
| 163 | 2037-11 | 4145.52 | 691.96 | 3453.56 | 246275.59 |
| 164 | 2037-12 | 4145.52 | 682.39 | 3463.13 | 242812.46 |
| 165 | 2038-01 | 4145.52 | 672.79 | 3472.73 | 239339.73 |
| 166 | 2038-02 | 4145.52 | 663.17 | 3482.35 | 235857.39 |
| 167 | 2038-03 | 4145.52 | 653.52 | 3492.00 | 232365.39 |
| 168 | 2038-04 | 4145.52 | 643.85 | 3501.67 | 228863.72 |
| 169 | 2038-05 | 4145.52 | 634.14 | 3511.38 | 225352.34 |
| 170 | 2038-06 | 4145.52 | 624.41 | 3521.10 | 221831.24 |
| 171 | 2038-07 | 4145.52 | 614.66 | 3530.86 | 218300.38 |
| 172 | 2038-08 | 4145.52 | 604.87 | 3540.64 | 214759.73 |
| 173 | 2038-09 | 4145.52 | 595.06 | 3550.45 | 211209.28 |
| 174 | 2038-10 | 4145.52 | 585.23 | 3560.29 | 207648.98 |
| 175 | 2038-11 | 4145.52 | 575.36 | 3570.16 | 204078.83 |
| 176 | 2038-12 | 4145.52 | 565.47 | 3580.05 | 200498.78 |
| 177 | 2039-01 | 4145.52 | 555.55 | 3589.97 | 196908.81 |
| 178 | 2039-02 | 4145.52 | 545.60 | 3599.92 | 193308.89 |
| 179 | 2039-03 | 4145.52 | 535.63 | 3609.89 | 189699.00 |
| 180 | 2039-04 | 4145.52 | 525.62 | 3619.89 | 186079.10 |
| 181 | 2039-05 | 4145.52 | 515.59 | 3629.92 | 182449.18 |
| 182 | 2039-06 | 4145.52 | 505.54 | 3639.98 | 178809.20 |
| 183 | 2039-07 | 4145.52 | 495.45 | 3650.07 | 175159.13 |
| 184 | 2039-08 | 4145.52 | 485.34 | 3660.18 | 171498.95 |
| 185 | 2039-09 | 4145.52 | 475.20 | 3670.32 | 167828.63 |
| 186 | 2039-10 | 4145.52 | 465.03 | 3680.49 | 164148.13 |
| 187 | 2039-11 | 4145.52 | 454.83 | 3690.69 | 160457.44 |
| 188 | 2039-12 | 4145.52 | 444.60 | 3700.92 | 156756.52 |
| 189 | 2040-01 | 4145.52 | 434.35 | 3711.17 | 153045.35 |
| 190 | 2040-02 | 4145.52 | 424.06 | 3721.46 | 149323.90 |
| 191 | 2040-03 | 4145.52 | 413.75 | 3731.77 | 145592.13 |
| 192 | 2040-04 | 4145.52 | 403.41 | 3742.11 | 141850.02 |
| 193 | 2040-05 | 4145.52 | 393.04 | 3752.48 | 138097.55 |
| 194 | 2040-06 | 4145.52 | 382.65 | 3762.87 | 134334.67 |
| 195 | 2040-07 | 4145.52 | 372.22 | 3773.30 | 130561.38 |
| 196 | 2040-08 | 4145.52 | 361.76 | 3783.75 | 126777.62 |
| 197 | 2040-09 | 4145.52 | 351.28 | 3794.24 | 122983.38 |
| 198 | 2040-10 | 4145.52 | 340.77 | 3804.75 | 119178.63 |
| 199 | 2040-11 | 4145.52 | 330.22 | 3815.29 | 115363.34 |
| 200 | 2040-12 | 4145.52 | 319.65 | 3825.87 | 111537.47 |
| 201 | 2041-01 | 4145.52 | 309.05 | 3836.47 | 107701.00 |
| 202 | 2041-02 | 4145.52 | 298.42 | 3847.10 | 103853.91 |
| 203 | 2041-03 | 4145.52 | 287.76 | 3857.76 | 99996.15 |
| 204 | 2041-04 | 4145.52 | 277.07 | 3868.45 | 96127.70 |
| 205 | 2041-05 | 4145.52 | 266.35 | 3879.16 | 92248.54 |
| 206 | 2041-06 | 4145.52 | 255.61 | 3889.91 | 88358.63 |
| 207 | 2041-07 | 4145.52 | 244.83 | 3900.69 | 84457.94 |
| 208 | 2041-08 | 4145.52 | 234.02 | 3911.50 | 80546.44 |
| 209 | 2041-09 | 4145.52 | 223.18 | 3922.34 | 76624.10 |
| 210 | 2041-10 | 4145.52 | 212.31 | 3933.21 | 72690.89 |
| 211 | 2041-11 | 4145.52 | 201.41 | 3944.10 | 68746.79 |
| 212 | 2041-12 | 4145.52 | 190.49 | 3955.03 | 64791.76 |
| 213 | 2042-01 | 4145.52 | 179.53 | 3965.99 | 60825.77 |
| 214 | 2042-02 | 4145.52 | 168.54 | 3976.98 | 56848.79 |
| 215 | 2042-03 | 4145.52 | 157.52 | 3988.00 | 52860.79 |
| 216 | 2042-04 | 4145.52 | 146.47 | 3999.05 | 48861.74 |
| 217 | 2042-05 | 4145.52 | 135.39 | 4010.13 | 44851.61 |
| 218 | 2042-06 | 4145.52 | 124.28 | 4021.24 | 40830.36 |
| 219 | 2042-07 | 4145.52 | 113.13 | 4032.38 | 36797.98 |
| 220 | 2042-08 | 4145.52 | 101.96 | 4043.56 | 32754.42 |
| 221 | 2042-09 | 4145.52 | 90.76 | 4054.76 | 28699.66 |
| 222 | 2042-10 | 4145.52 | 79.52 | 4066.00 | 24633.66 |
| 223 | 2042-11 | 4145.52 | 68.26 | 4077.26 | 20556.40 |
| 224 | 2042-12 | 4145.52 | 56.96 | 4088.56 | 16467.84 |
| 225 | 2043-01 | 4145.52 | 45.63 | 4099.89 | 12367.95 |
| 226 | 2043-02 | 4145.52 | 34.27 | 4111.25 | 8256.70 |
| 227 | 2043-03 | 4145.52 | 22.88 | 4122.64 | 4134.06 |
| 228 | 2043-04 | 4145.52 | 11.45 | 4134.06 | 0.00 |
等额本金还款方式：
贷款总额：70万
还款月数：19年
首月还款：5009.76元
每月递减：8.51元
利息总额：22.21万
本息合计：92.21万
节省利息：23095.89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 | 5009.76 | 1939.58 | 3070.18 | 696929.82 |
| 2 | 2024-06 | 5001.25 | 1931.08 | 3070.18 | 693859.65 |
| 3 | 2024-07 | 4992.74 | 1922.57 | 3070.18 | 690789.47 |
| 4 | 2024-08 | 4984.24 | 1914.06 | 3070.18 | 687719.30 |
| 5 | 2024-09 | 4975.73 | 1905.56 | 3070.18 | 684649.12 |
| 6 | 2024-10 | 4967.22 | 1897.05 | 3070.18 | 681578.95 |
| 7 | 2024-11 | 4958.72 | 1888.54 | 3070.18 | 678508.77 |
| 8 | 2024-12 | 4950.21 | 1880.03 | 3070.18 | 675438.60 |
| 9 | 2025-01 | 4941.70 | 1871.53 | 3070.18 | 672368.42 |
| 10 | 2025-02 | 4933.20 | 1863.02 | 3070.18 | 669298.25 |
| 11 | 2025-03 | 4924.69 | 1854.51 | 3070.18 | 666228.07 |
| 12 | 2025-04 | 4916.18 | 1846.01 | 3070.18 | 663157.89 |
| 13 | 2025-05 | 4907.68 | 1837.50 | 3070.18 | 660087.72 |
| 14 | 2025-06 | 4899.17 | 1828.99 | 3070.18 | 657017.54 |
| 15 | 2025-07 | 4890.66 | 1820.49 | 3070.18 | 653947.37 |
| 16 | 2025-08 | 4882.15 | 1811.98 | 3070.18 | 650877.19 |
| 17 | 2025-09 | 4873.65 | 1803.47 | 3070.18 | 647807.02 |
| 18 | 2025-10 | 4865.14 | 1794.97 | 3070.18 | 644736.84 |
| 19 | 2025-11 | 4856.63 | 1786.46 | 3070.18 | 641666.67 |
| 20 | 2025-12 | 4848.13 | 1777.95 | 3070.18 | 638596.49 |
| 21 | 2026-01 | 4839.62 | 1769.44 | 3070.18 | 635526.32 |
| 22 | 2026-02 | 4831.11 | 1760.94 | 3070.18 | 632456.14 |
| 23 | 2026-03 | 4822.61 | 1752.43 | 3070.18 | 629385.96 |
| 24 | 2026-04 | 4814.10 | 1743.92 | 3070.18 | 626315.79 |
| 25 | 2026-05 | 4805.59 | 1735.42 | 3070.18 | 623245.61 |
| 26 | 2026-06 | 4797.09 | 1726.91 | 3070.18 | 620175.44 |
| 27 | 2026-07 | 4788.58 | 1718.40 | 3070.18 | 617105.26 |
| 28 | 2026-08 | 4780.07 | 1709.90 | 3070.18 | 614035.09 |
| 29 | 2026-09 | 4771.56 | 1701.39 | 3070.18 | 610964.91 |
| 30 | 2026-10 | 4763.06 | 1692.88 | 3070.18 | 607894.74 |
| 31 | 2026-11 | 4754.55 | 1684.38 | 3070.18 | 604824.56 |
| 32 | 2026-12 | 4746.04 | 1675.87 | 3070.18 | 601754.39 |
| 33 | 2027-01 | 4737.54 | 1667.36 | 3070.18 | 598684.21 |
| 34 | 2027-02 | 4729.03 | 1658.85 | 3070.18 | 595614.04 |
| 35 | 2027-03 | 4720.52 | 1650.35 | 3070.18 | 592543.86 |
| 36 | 2027-04 | 4712.02 | 1641.84 | 3070.18 | 589473.68 |
| 37 | 2027-05 | 4703.51 | 1633.33 | 3070.18 | 586403.51 |
| 38 | 2027-06 | 4695.00 | 1624.83 | 3070.18 | 583333.33 |
| 39 | 2027-07 | 4686.49 | 1616.32 | 3070.18 | 580263.16 |
| 40 | 2027-08 | 4677.99 | 1607.81 | 3070.18 | 577192.98 |
| 41 | 2027-09 | 4669.48 | 1599.31 | 3070.18 | 574122.81 |
| 42 | 2027-10 | 4660.97 | 1590.80 | 3070.18 | 571052.63 |
| 43 | 2027-11 | 4652.47 | 1582.29 | 3070.18 | 567982.46 |
| 44 | 2027-12 | 4643.96 | 1573.78 | 3070.18 | 564912.28 |
| 45 | 2028-01 | 4635.45 | 1565.28 | 3070.18 | 561842.11 |
| 46 | 2028-02 | 4626.95 | 1556.77 | 3070.18 | 558771.93 |
| 47 | 2028-03 | 4618.44 | 1548.26 | 3070.18 | 555701.75 |
| 48 | 2028-04 | 4609.93 | 1539.76 | 3070.18 | 552631.58 |
| 49 | 2028-05 | 4601.43 | 1531.25 | 3070.18 | 549561.40 |
| 50 | 2028-06 | 4592.92 | 1522.74 | 3070.18 | 546491.23 |
| 51 | 2028-07 | 4584.41 | 1514.24 | 3070.18 | 543421.05 |
| 52 | 2028-08 | 4575.90 | 1505.73 | 3070.18 | 540350.88 |
| 53 | 2028-09 | 4567.40 | 1497.22 | 3070.18 | 537280.70 |
| 54 | 2028-10 | 4558.89 | 1488.72 | 3070.18 | 534210.53 |
| 55 | 2028-11 | 4550.38 | 1480.21 | 3070.18 | 531140.35 |
| 56 | 2028-12 | 4541.88 | 1471.70 | 3070.18 | 528070.18 |
| 57 | 2029-01 | 4533.37 | 1463.19 | 3070.18 | 525000.00 |
| 58 | 2029-02 | 4524.86 | 1454.69 | 3070.18 | 521929.82 |
| 59 | 2029-03 | 4516.36 | 1446.18 | 3070.18 | 518859.65 |
| 60 | 2029-04 | 4507.85 | 1437.67 | 3070.18 | 515789.47 |
| 61 | 2029-05 | 4499.34 | 1429.17 | 3070.18 | 512719.30 |
| 62 | 2029-06 | 4490.84 | 1420.66 | 3070.18 | 509649.12 |
| 63 | 2029-07 | 4482.33 | 1412.15 | 3070.18 | 506578.95 |
| 64 | 2029-08 | 4473.82 | 1403.65 | 3070.18 | 503508.77 |
| 65 | 2029-09 | 4465.31 | 1395.14 | 3070.18 | 500438.60 |
| 66 | 2029-10 | 4456.81 | 1386.63 | 3070.18 | 497368.42 |
| 67 | 2029-11 | 4448.30 | 1378.13 | 3070.18 | 494298.25 |
| 68 | 2029-12 | 4439.79 | 1369.62 | 3070.18 | 491228.07 |
| 69 | 2030-01 | 4431.29 | 1361.11 | 3070.18 | 488157.89 |
| 70 | 2030-02 | 4422.78 | 1352.60 | 3070.18 | 485087.72 |
| 71 | 2030-03 | 4414.27 | 1344.10 | 3070.18 | 482017.54 |
| 72 | 2030-04 | 4405.77 | 1335.59 | 3070.18 | 478947.37 |
| 73 | 2030-05 | 4397.26 | 1327.08 | 3070.18 | 475877.19 |
| 74 | 2030-06 | 4388.75 | 1318.58 | 3070.18 | 472807.02 |
| 75 | 2030-07 | 4380.24 | 1310.07 | 3070.18 | 469736.84 |
| 76 | 2030-08 | 4371.74 | 1301.56 | 3070.18 | 466666.67 |
| 77 | 2030-09 | 4363.23 | 1293.06 | 3070.18 | 463596.49 |
| 78 | 2030-10 | 4354.72 | 1284.55 | 3070.18 | 460526.32 |
| 79 | 2030-11 | 4346.22 | 1276.04 | 3070.18 | 457456.14 |
| 80 | 2030-12 | 4337.71 | 1267.53 | 3070.18 | 454385.96 |
| 81 | 2031-01 | 4329.20 | 1259.03 | 3070.18 | 451315.79 |
| 82 | 2031-02 | 4320.70 | 1250.52 | 3070.18 | 448245.61 |
| 83 | 2031-03 | 4312.19 | 1242.01 | 3070.18 | 445175.44 |
| 84 | 2031-04 | 4303.68 | 1233.51 | 3070.18 | 442105.26 |
| 85 | 2031-05 | 4295.18 | 1225.00 | 3070.18 | 439035.09 |
| 86 | 2031-06 | 4286.67 | 1216.49 | 3070.18 | 435964.91 |
| 87 | 2031-07 | 4278.16 | 1207.99 | 3070.18 | 432894.74 |
| 88 | 2031-08 | 4269.65 | 1199.48 | 3070.18 | 429824.56 |
| 89 | 2031-09 | 4261.15 | 1190.97 | 3070.18 | 426754.39 |
| 90 | 2031-10 | 4252.64 | 1182.47 | 3070.18 | 423684.21 |
| 91 | 2031-11 | 4244.13 | 1173.96 | 3070.18 | 420614.04 |
| 92 | 2031-12 | 4235.63 | 1165.45 | 3070.18 | 417543.86 |
| 93 | 2032-01 | 4227.12 | 1156.94 | 3070.18 | 414473.68 |
| 94 | 2032-02 | 4218.61 | 1148.44 | 3070.18 | 411403.51 |
| 95 | 2032-03 | 4210.11 | 1139.93 | 3070.18 | 408333.33 |
| 96 | 2032-04 | 4201.60 | 1131.42 | 3070.18 | 405263.16 |
| 97 | 2032-05 | 4193.09 | 1122.92 | 3070.18 | 402192.98 |
| 98 | 2032-06 | 4184.59 | 1114.41 | 3070.18 | 399122.81 |
| 99 | 2032-07 | 4176.08 | 1105.90 | 3070.18 | 396052.63 |
| 100 | 2032-08 | 4167.57 | 1097.40 | 3070.18 | 392982.46 |
| 101 | 2032-09 | 4159.06 | 1088.89 | 3070.18 | 389912.28 |
| 102 | 2032-10 | 4150.56 | 1080.38 | 3070.18 | 386842.11 |
| 103 | 2032-11 | 4142.05 | 1071.88 | 3070.18 | 383771.93 |
| 104 | 2032-12 | 4133.54 | 1063.37 | 3070.18 | 380701.75 |
| 105 | 2033-01 | 4125.04 | 1054.86 | 3070.18 | 377631.58 |
| 106 | 2033-02 | 4116.53 | 1046.35 | 3070.18 | 374561.40 |
| 107 | 2033-03 | 4108.02 | 1037.85 | 3070.18 | 371491.23 |
| 108 | 2033-04 | 4099.52 | 1029.34 | 3070.18 | 368421.05 |
| 109 | 2033-05 | 4091.01 | 1020.83 | 3070.18 | 365350.88 |
| 110 | 2033-06 | 4082.50 | 1012.33 | 3070.18 | 362280.70 |
| 111 | 2033-07 | 4073.99 | 1003.82 | 3070.18 | 359210.53 |
| 112 | 2033-08 | 4065.49 | 995.31 | 3070.18 | 356140.35 |
| 113 | 2033-09 | 4056.98 | 986.81 | 3070.18 | 353070.18 |
| 114 | 2033-10 | 4048.47 | 978.30 | 3070.18 | 350000.00 |
| 115 | 2033-11 | 4039.97 | 969.79 | 3070.18 | 346929.82 |
| 116 | 2033-12 | 4031.46 | 961.28 | 3070.18 | 343859.65 |
| 117 | 2034-01 | 4022.95 | 952.78 | 3070.18 | 340789.47 |
| 118 | 2034-02 | 4014.45 | 944.27 | 3070.18 | 337719.30 |
| 119 | 2034-03 | 4005.94 | 935.76 | 3070.18 | 334649.12 |
| 120 | 2034-04 | 3997.43 | 927.26 | 3070.18 | 331578.95 |
| 121 | 2034-05 | 3988.93 | 918.75 | 3070.18 | 328508.77 |
| 122 | 2034-06 | 3980.42 | 910.24 | 3070.18 | 325438.60 |
| 123 | 2034-07 | 3971.91 | 901.74 | 3070.18 | 322368.42 |
| 124 | 2034-08 | 3963.40 | 893.23 | 3070.18 | 319298.25 |
| 125 | 2034-09 | 3954.90 | 884.72 | 3070.18 | 316228.07 |
| 126 | 2034-10 | 3946.39 | 876.22 | 3070.18 | 313157.89 |
| 127 | 2034-11 | 3937.88 | 867.71 | 3070.18 | 310087.72 |
| 128 | 2034-12 | 3929.38 | 859.20 | 3070.18 | 307017.54 |
| 129 | 2035-01 | 3920.87 | 850.69 | 3070.18 | 303947.37 |
| 130 | 2035-02 | 3912.36 | 842.19 | 3070.18 | 300877.19 |
| 131 | 2035-03 | 3903.86 | 833.68 | 3070.18 | 297807.02 |
| 132 | 2035-04 | 3895.35 | 825.17 | 3070.18 | 294736.84 |
| 133 | 2035-05 | 3886.84 | 816.67 | 3070.18 | 291666.67 |
| 134 | 2035-06 | 3878.34 | 808.16 | 3070.18 | 288596.49 |
| 135 | 2035-07 | 3869.83 | 799.65 | 3070.18 | 285526.32 |
| 136 | 2035-08 | 3861.32 | 791.15 | 3070.18 | 282456.14 |
| 137 | 2035-09 | 3852.81 | 782.64 | 3070.18 | 279385.96 |
| 138 | 2035-10 | 3844.31 | 774.13 | 3070.18 | 276315.79 |
| 139 | 2035-11 | 3835.80 | 765.63 | 3070.18 | 273245.61 |
| 140 | 2035-12 | 3827.29 | 757.12 | 3070.18 | 270175.44 |
| 141 | 2036-01 | 3818.79 | 748.61 | 3070.18 | 267105.26 |
| 142 | 2036-02 | 3810.28 | 740.10 | 3070.18 | 264035.09 |
| 143 | 2036-03 | 3801.77 | 731.60 | 3070.18 | 260964.91 |
| 144 | 2036-04 | 3793.27 | 723.09 | 3070.18 | 257894.74 |
| 145 | 2036-05 | 3784.76 | 714.58 | 3070.18 | 254824.56 |
| 146 | 2036-06 | 3776.25 | 706.08 | 3070.18 | 251754.39 |
| 147 | 2036-07 | 3767.74 | 697.57 | 3070.18 | 248684.21 |
| 148 | 2036-08 | 3759.24 | 689.06 | 3070.18 | 245614.04 |
| 149 | 2036-09 | 3750.73 | 680.56 | 3070.18 | 242543.86 |
| 150 | 2036-10 | 3742.22 | 672.05 | 3070.18 | 239473.68 |
| 151 | 2036-11 | 3733.72 | 663.54 | 3070.18 | 236403.51 |
| 152 | 2036-12 | 3725.21 | 655.03 | 3070.18 | 233333.33 |
| 153 | 2037-01 | 3716.70 | 646.53 | 3070.18 | 230263.16 |
| 154 | 2037-02 | 3708.20 | 638.02 | 3070.18 | 227192.98 |
| 155 | 2037-03 | 3699.69 | 629.51 | 3070.18 | 224122.81 |
| 156 | 2037-04 | 3691.18 | 621.01 | 3070.18 | 221052.63 |
| 157 | 2037-05 | 3682.68 | 612.50 | 3070.18 | 217982.46 |
| 158 | 2037-06 | 3674.17 | 603.99 | 3070.18 | 214912.28 |
| 159 | 2037-07 | 3665.66 | 595.49 | 3070.18 | 211842.11 |
| 160 | 2037-08 | 3657.15 | 586.98 | 3070.18 | 208771.93 |
| 161 | 2037-09 | 3648.65 | 578.47 | 3070.18 | 205701.75 |
| 162 | 2037-10 | 3640.14 | 569.97 | 3070.18 | 202631.58 |
| 163 | 2037-11 | 3631.63 | 561.46 | 3070.18 | 199561.40 |
| 164 | 2037-12 | 3623.13 | 552.95 | 3070.18 | 196491.23 |
| 165 | 2038-01 | 3614.62 | 544.44 | 3070.18 | 193421.05 |
| 166 | 2038-02 | 3606.11 | 535.94 | 3070.18 | 190350.88 |
| 167 | 2038-03 | 3597.61 | 527.43 | 3070.18 | 187280.70 |
| 168 | 2038-04 | 3589.10 | 518.92 | 3070.18 | 184210.53 |
| 169 | 2038-05 | 3580.59 | 510.42 | 3070.18 | 181140.35 |
| 170 | 2038-06 | 3572.09 | 501.91 | 3070.18 | 178070.18 |
| 171 | 2038-07 | 3563.58 | 493.40 | 3070.18 | 175000.00 |
| 172 | 2038-08 | 3555.07 | 484.90 | 3070.18 | 171929.82 |
| 173 | 2038-09 | 3546.56 | 476.39 | 3070.18 | 168859.65 |
| 174 | 2038-10 | 3538.06 | 467.88 | 3070.18 | 165789.47 |
| 175 | 2038-11 | 3529.55 | 459.37 | 3070.18 | 162719.30 |
| 176 | 2038-12 | 3521.04 | 450.87 | 3070.18 | 159649.12 |
| 177 | 2039-01 | 3512.54 | 442.36 | 3070.18 | 156578.95 |
| 178 | 2039-02 | 3504.03 | 433.85 | 3070.18 | 153508.77 |
| 179 | 2039-03 | 3495.52 | 425.35 | 3070.18 | 150438.60 |
| 180 | 2039-04 | 3487.02 | 416.84 | 3070.18 | 147368.42 |
| 181 | 2039-05 | 3478.51 | 408.33 | 3070.18 | 144298.25 |
| 182 | 2039-06 | 3470.00 | 399.83 | 3070.18 | 141228.07 |
| 183 | 2039-07 | 3461.49 | 391.32 | 3070.18 | 138157.89 |
| 184 | 2039-08 | 3452.99 | 382.81 | 3070.18 | 135087.72 |
| 185 | 2039-09 | 3444.48 | 374.31 | 3070.18 | 132017.54 |
| 186 | 2039-10 | 3435.97 | 365.80 | 3070.18 | 128947.37 |
| 187 | 2039-11 | 3427.47 | 357.29 | 3070.18 | 125877.19 |
| 188 | 2039-12 | 3418.96 | 348.78 | 3070.18 | 122807.02 |
| 189 | 2040-01 | 3410.45 | 340.28 | 3070.18 | 119736.84 |
| 190 | 2040-02 | 3401.95 | 331.77 | 3070.18 | 116666.67 |
| 191 | 2040-03 | 3393.44 | 323.26 | 3070.18 | 113596.49 |
| 192 | 2040-04 | 3384.93 | 314.76 | 3070.18 | 110526.32 |
| 193 | 2040-05 | 3376.43 | 306.25 | 3070.18 | 107456.14 |
| 194 | 2040-06 | 3367.92 | 297.74 | 3070.18 | 104385.96 |
| 195 | 2040-07 | 3359.41 | 289.24 | 3070.18 | 101315.79 |
| 196 | 2040-08 | 3350.90 | 280.73 | 3070.18 | 98245.61 |
| 197 | 2040-09 | 3342.40 | 272.22 | 3070.18 | 95175.44 |
| 198 | 2040-10 | 3333.89 | 263.72 | 3070.18 | 92105.26 |
| 199 | 2040-11 | 3325.38 | 255.21 | 3070.18 | 89035.09 |
| 200 | 2040-12 | 3316.88 | 246.70 | 3070.18 | 85964.91 |
| 201 | 2041-01 | 3308.37 | 238.19 | 3070.18 | 82894.74 |
| 202 | 2041-02 | 3299.86 | 229.69 | 3070.18 | 79824.56 |
| 203 | 2041-03 | 3291.36 | 221.18 | 3070.18 | 76754.39 |
| 204 | 2041-04 | 3282.85 | 212.67 | 3070.18 | 73684.21 |
| 205 | 2041-05 | 3274.34 | 204.17 | 3070.18 | 70614.04 |
| 206 | 2041-06 | 3265.84 | 195.66 | 3070.18 | 67543.86 |
| 207 | 2041-07 | 3257.33 | 187.15 | 3070.18 | 64473.68 |
| 208 | 2041-08 | 3248.82 | 178.65 | 3070.18 | 61403.51 |
| 209 | 2041-09 | 3240.31 | 170.14 | 3070.18 | 58333.33 |
| 210 | 2041-10 | 3231.81 | 161.63 | 3070.18 | 55263.16 |
| 211 | 2041-11 | 3223.30 | 153.13 | 3070.18 | 52192.98 |
| 212 | 2041-12 | 3214.79 | 144.62 | 3070.18 | 49122.81 |
| 213 | 2042-01 | 3206.29 | 136.11 | 3070.18 | 46052.63 |
| 214 | 2042-02 | 3197.78 | 127.60 | 3070.18 | 42982.46 |
| 215 | 2042-03 | 3189.27 | 119.10 | 3070.18 | 39912.28 |
| 216 | 2042-04 | 3180.77 | 110.59 | 3070.18 | 36842.11 |
| 217 | 2042-05 | 3172.26 | 102.08 | 3070.18 | 33771.93 |
| 218 | 2042-06 | 3163.75 | 93.58 | 3070.18 | 30701.75 |
| 219 | 2042-07 | 3155.24 | 85.07 | 3070.18 | 27631.58 |
| 220 | 2042-08 | 3146.74 | 76.56 | 3070.18 | 24561.40 |
| 221 | 2042-09 | 3138.23 | 68.06 | 3070.18 | 21491.23 |
| 222 | 2042-10 | 3129.72 | 59.55 | 3070.18 | 18421.05 |
| 223 | 2042-11 | 3121.22 | 51.04 | 3070.18 | 15350.88 |
| 224 | 2042-12 | 3112.71 | 42.53 | 3070.18 | 12280.70 |
| 225 | 2043-01 | 3104.20 | 34.03 | 3070.18 | 9210.53 |
| 226 | 2043-02 | 3095.70 | 25.52 | 3070.18 | 6140.35 |
| 227 | 2043-03 | 3087.19 | 17.01 | 3070.18 | 3070.18 |
| 228 | 2043-04 | 3078.68 | 8.51 | 3070.18 | 0.00 |