山东贷款70万（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：70万
还款月数：20年
每月还款：4014.9元
利息总额：26.36万
本息合计：96.36万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 4014.90 | 1968.75 | 2046.15 | 697953.85 |
| 2 | 2025-05 | 4014.90 | 1963.00 | 2051.90 | 695901.95 |
| 3 | 2025-06 | 4014.90 | 1957.22 | 2057.68 | 693844.27 |
| 4 | 2025-07 | 4014.90 | 1951.44 | 2063.46 | 691780.81 |
| 5 | 2025-08 | 4014.90 | 1945.63 | 2069.27 | 689711.54 |
| 6 | 2025-09 | 4014.90 | 1939.81 | 2075.09 | 687636.46 |
| 7 | 2025-10 | 4014.90 | 1933.98 | 2080.92 | 685555.53 |
| 8 | 2025-11 | 4014.90 | 1928.12 | 2086.77 | 683468.76 |
| 9 | 2025-12 | 4014.90 | 1922.26 | 2092.64 | 681376.12 |
| 10 | 2026-01 | 4014.90 | 1916.37 | 2098.53 | 679277.59 |
| 11 | 2026-02 | 4014.90 | 1910.47 | 2104.43 | 677173.15 |
| 12 | 2026-03 | 4014.90 | 1904.55 | 2110.35 | 675062.80 |
| 13 | 2026-04 | 4014.90 | 1898.61 | 2116.29 | 672946.52 |
| 14 | 2026-05 | 4014.90 | 1892.66 | 2122.24 | 670824.28 |
| 15 | 2026-06 | 4014.90 | 1886.69 | 2128.21 | 668696.08 |
| 16 | 2026-07 | 4014.90 | 1880.71 | 2134.19 | 666561.88 |
| 17 | 2026-08 | 4014.90 | 1874.71 | 2140.19 | 664421.69 |
| 18 | 2026-09 | 4014.90 | 1868.69 | 2146.21 | 662275.48 |
| 19 | 2026-10 | 4014.90 | 1862.65 | 2152.25 | 660123.23 |
| 20 | 2026-11 | 4014.90 | 1856.60 | 2158.30 | 657964.92 |
| 21 | 2026-12 | 4014.90 | 1850.53 | 2164.37 | 655800.55 |
| 22 | 2027-01 | 4014.90 | 1844.44 | 2170.46 | 653630.09 |
| 23 | 2027-02 | 4014.90 | 1838.33 | 2176.56 | 651453.52 |
| 24 | 2027-03 | 4014.90 | 1832.21 | 2182.69 | 649270.84 |
| 25 | 2027-04 | 4014.90 | 1826.07 | 2188.83 | 647082.01 |
| 26 | 2027-05 | 4014.90 | 1819.92 | 2194.98 | 644887.03 |
| 27 | 2027-06 | 4014.90 | 1813.74 | 2201.15 | 642685.88 |
| 28 | 2027-07 | 4014.90 | 1807.55 | 2207.35 | 640478.53 |
| 29 | 2027-08 | 4014.90 | 1801.35 | 2213.55 | 638264.98 |
| 30 | 2027-09 | 4014.90 | 1795.12 | 2219.78 | 636045.20 |
| 31 | 2027-10 | 4014.90 | 1788.88 | 2226.02 | 633819.17 |
| 32 | 2027-11 | 4014.90 | 1782.62 | 2232.28 | 631586.89 |
| 33 | 2027-12 | 4014.90 | 1776.34 | 2238.56 | 629348.33 |
| 34 | 2028-01 | 4014.90 | 1770.04 | 2244.86 | 627103.47 |
| 35 | 2028-02 | 4014.90 | 1763.73 | 2251.17 | 624852.30 |
| 36 | 2028-03 | 4014.90 | 1757.40 | 2257.50 | 622594.80 |
| 37 | 2028-04 | 4014.90 | 1751.05 | 2263.85 | 620330.95 |
| 38 | 2028-05 | 4014.90 | 1744.68 | 2270.22 | 618060.73 |
| 39 | 2028-06 | 4014.90 | 1738.30 | 2276.60 | 615784.12 |
| 40 | 2028-07 | 4014.90 | 1731.89 | 2283.01 | 613501.12 |
| 41 | 2028-08 | 4014.90 | 1725.47 | 2289.43 | 611211.69 |
| 42 | 2028-09 | 4014.90 | 1719.03 | 2295.87 | 608915.82 |
| 43 | 2028-10 | 4014.90 | 1712.58 | 2302.32 | 606613.50 |
| 44 | 2028-11 | 4014.90 | 1706.10 | 2308.80 | 604304.70 |
| 45 | 2028-12 | 4014.90 | 1699.61 | 2315.29 | 601989.41 |
| 46 | 2029-01 | 4014.90 | 1693.10 | 2321.80 | 599667.60 |
| 47 | 2029-02 | 4014.90 | 1686.57 | 2328.33 | 597339.27 |
| 48 | 2029-03 | 4014.90 | 1680.02 | 2334.88 | 595004.39 |
| 49 | 2029-04 | 4014.90 | 1673.45 | 2341.45 | 592662.94 |
| 50 | 2029-05 | 4014.90 | 1666.86 | 2348.04 | 590314.90 |
| 51 | 2029-06 | 4014.90 | 1660.26 | 2354.64 | 587960.26 |
| 52 | 2029-07 | 4014.90 | 1653.64 | 2361.26 | 585599.00 |
| 53 | 2029-08 | 4014.90 | 1647.00 | 2367.90 | 583231.10 |
| 54 | 2029-09 | 4014.90 | 1640.34 | 2374.56 | 580856.54 |
| 55 | 2029-10 | 4014.90 | 1633.66 | 2381.24 | 578475.30 |
| 56 | 2029-11 | 4014.90 | 1626.96 | 2387.94 | 576087.36 |
| 57 | 2029-12 | 4014.90 | 1620.25 | 2394.65 | 573692.70 |
| 58 | 2030-01 | 4014.90 | 1613.51 | 2401.39 | 571291.32 |
| 59 | 2030-02 | 4014.90 | 1606.76 | 2408.14 | 568883.17 |
| 60 | 2030-03 | 4014.90 | 1599.98 | 2414.92 | 566468.26 |
| 61 | 2030-04 | 4014.90 | 1593.19 | 2421.71 | 564046.55 |
| 62 | 2030-05 | 4014.90 | 1586.38 | 2428.52 | 561618.03 |
| 63 | 2030-06 | 4014.90 | 1579.55 | 2435.35 | 559182.68 |
| 64 | 2030-07 | 4014.90 | 1572.70 | 2442.20 | 556740.48 |
| 65 | 2030-08 | 4014.90 | 1565.83 | 2449.07 | 554291.42 |
| 66 | 2030-09 | 4014.90 | 1558.94 | 2455.95 | 551835.46 |
| 67 | 2030-10 | 4014.90 | 1552.04 | 2462.86 | 549372.60 |
| 68 | 2030-11 | 4014.90 | 1545.11 | 2469.79 | 546902.81 |
| 69 | 2030-12 | 4014.90 | 1538.16 | 2476.74 | 544426.07 |
| 70 | 2031-01 | 4014.90 | 1531.20 | 2483.70 | 541942.37 |
| 71 | 2031-02 | 4014.90 | 1524.21 | 2490.69 | 539451.69 |
| 72 | 2031-03 | 4014.90 | 1517.21 | 2497.69 | 536953.99 |
| 73 | 2031-04 | 4014.90 | 1510.18 | 2504.72 | 534449.28 |
| 74 | 2031-05 | 4014.90 | 1503.14 | 2511.76 | 531937.52 |
| 75 | 2031-06 | 4014.90 | 1496.07 | 2518.83 | 529418.69 |
| 76 | 2031-07 | 4014.90 | 1488.99 | 2525.91 | 526892.78 |
| 77 | 2031-08 | 4014.90 | 1481.89 | 2533.01 | 524359.77 |
| 78 | 2031-09 | 4014.90 | 1474.76 | 2540.14 | 521819.63 |
| 79 | 2031-10 | 4014.90 | 1467.62 | 2547.28 | 519272.35 |
| 80 | 2031-11 | 4014.90 | 1460.45 | 2554.45 | 516717.90 |
| 81 | 2031-12 | 4014.90 | 1453.27 | 2561.63 | 514156.27 |
| 82 | 2032-01 | 4014.90 | 1446.06 | 2568.84 | 511587.44 |
| 83 | 2032-02 | 4014.90 | 1438.84 | 2576.06 | 509011.38 |
| 84 | 2032-03 | 4014.90 | 1431.59 | 2583.31 | 506428.07 |
| 85 | 2032-04 | 4014.90 | 1424.33 | 2590.57 | 503837.50 |
| 86 | 2032-05 | 4014.90 | 1417.04 | 2597.86 | 501239.64 |
| 87 | 2032-06 | 4014.90 | 1409.74 | 2605.16 | 498634.48 |
| 88 | 2032-07 | 4014.90 | 1402.41 | 2612.49 | 496021.99 |
| 89 | 2032-08 | 4014.90 | 1395.06 | 2619.84 | 493402.15 |
| 90 | 2032-09 | 4014.90 | 1387.69 | 2627.21 | 490774.95 |
| 91 | 2032-10 | 4014.90 | 1380.30 | 2634.60 | 488140.35 |
| 92 | 2032-11 | 4014.90 | 1372.89 | 2642.00 | 485498.35 |
| 93 | 2032-12 | 4014.90 | 1365.46 | 2649.44 | 482848.91 |
| 94 | 2033-01 | 4014.90 | 1358.01 | 2656.89 | 480192.03 |
| 95 | 2033-02 | 4014.90 | 1350.54 | 2664.36 | 477527.67 |
| 96 | 2033-03 | 4014.90 | 1343.05 | 2671.85 | 474855.81 |
| 97 | 2033-04 | 4014.90 | 1335.53 | 2679.37 | 472176.45 |
| 98 | 2033-05 | 4014.90 | 1328.00 | 2686.90 | 469489.54 |
| 99 | 2033-06 | 4014.90 | 1320.44 | 2694.46 | 466795.08 |
| 100 | 2033-07 | 4014.90 | 1312.86 | 2702.04 | 464093.04 |
| 101 | 2033-08 | 4014.90 | 1305.26 | 2709.64 | 461383.41 |
| 102 | 2033-09 | 4014.90 | 1297.64 | 2717.26 | 458666.15 |
| 103 | 2033-10 | 4014.90 | 1290.00 | 2724.90 | 455941.25 |
| 104 | 2033-11 | 4014.90 | 1282.33 | 2732.56 | 453208.68 |
| 105 | 2033-12 | 4014.90 | 1274.65 | 2740.25 | 450468.43 |
| 106 | 2034-01 | 4014.90 | 1266.94 | 2747.96 | 447720.47 |
| 107 | 2034-02 | 4014.90 | 1259.21 | 2755.69 | 444964.79 |
| 108 | 2034-03 | 4014.90 | 1251.46 | 2763.44 | 442201.35 |
| 109 | 2034-04 | 4014.90 | 1243.69 | 2771.21 | 439430.14 |
| 110 | 2034-05 | 4014.90 | 1235.90 | 2779.00 | 436651.14 |
| 111 | 2034-06 | 4014.90 | 1228.08 | 2786.82 | 433864.32 |
| 112 | 2034-07 | 4014.90 | 1220.24 | 2794.66 | 431069.67 |
| 113 | 2034-08 | 4014.90 | 1212.38 | 2802.52 | 428267.15 |
| 114 | 2034-09 | 4014.90 | 1204.50 | 2810.40 | 425456.75 |
| 115 | 2034-10 | 4014.90 | 1196.60 | 2818.30 | 422638.45 |
| 116 | 2034-11 | 4014.90 | 1188.67 | 2826.23 | 419812.22 |
| 117 | 2034-12 | 4014.90 | 1180.72 | 2834.18 | 416978.04 |
| 118 | 2035-01 | 4014.90 | 1172.75 | 2842.15 | 414135.89 |
| 119 | 2035-02 | 4014.90 | 1164.76 | 2850.14 | 411285.75 |
| 120 | 2035-03 | 4014.90 | 1156.74 | 2858.16 | 408427.59 |
| 121 | 2035-04 | 4014.90 | 1148.70 | 2866.20 | 405561.40 |
| 122 | 2035-05 | 4014.90 | 1140.64 | 2874.26 | 402687.14 |
| 123 | 2035-06 | 4014.90 | 1132.56 | 2882.34 | 399804.80 |
| 124 | 2035-07 | 4014.90 | 1124.45 | 2890.45 | 396914.35 |
| 125 | 2035-08 | 4014.90 | 1116.32 | 2898.58 | 394015.77 |
| 126 | 2035-09 | 4014.90 | 1108.17 | 2906.73 | 391109.04 |
| 127 | 2035-10 | 4014.90 | 1099.99 | 2914.91 | 388194.13 |
| 128 | 2035-11 | 4014.90 | 1091.80 | 2923.10 | 385271.03 |
| 129 | 2035-12 | 4014.90 | 1083.57 | 2931.32 | 382339.71 |
| 130 | 2036-01 | 4014.90 | 1075.33 | 2939.57 | 379400.14 |
| 131 | 2036-02 | 4014.90 | 1067.06 | 2947.84 | 376452.30 |
| 132 | 2036-03 | 4014.90 | 1058.77 | 2956.13 | 373496.17 |
| 133 | 2036-04 | 4014.90 | 1050.46 | 2964.44 | 370531.73 |
| 134 | 2036-05 | 4014.90 | 1042.12 | 2972.78 | 367558.95 |
| 135 | 2036-06 | 4014.90 | 1033.76 | 2981.14 | 364577.81 |
| 136 | 2036-07 | 4014.90 | 1025.38 | 2989.52 | 361588.29 |
| 137 | 2036-08 | 4014.90 | 1016.97 | 2997.93 | 358590.35 |
| 138 | 2036-09 | 4014.90 | 1008.54 | 3006.36 | 355583.99 |
| 139 | 2036-10 | 4014.90 | 1000.08 | 3014.82 | 352569.17 |
| 140 | 2036-11 | 4014.90 | 991.60 | 3023.30 | 349545.87 |
| 141 | 2036-12 | 4014.90 | 983.10 | 3031.80 | 346514.07 |
| 142 | 2037-01 | 4014.90 | 974.57 | 3040.33 | 343473.74 |
| 143 | 2037-02 | 4014.90 | 966.02 | 3048.88 | 340424.86 |
| 144 | 2037-03 | 4014.90 | 957.44 | 3057.45 | 337367.41 |
| 145 | 2037-04 | 4014.90 | 948.85 | 3066.05 | 334301.35 |
| 146 | 2037-05 | 4014.90 | 940.22 | 3074.68 | 331226.68 |
| 147 | 2037-06 | 4014.90 | 931.58 | 3083.32 | 328143.35 |
| 148 | 2037-07 | 4014.90 | 922.90 | 3092.00 | 325051.35 |
| 149 | 2037-08 | 4014.90 | 914.21 | 3100.69 | 321950.66 |
| 150 | 2037-09 | 4014.90 | 905.49 | 3109.41 | 318841.25 |
| 151 | 2037-10 | 4014.90 | 896.74 | 3118.16 | 315723.09 |
| 152 | 2037-11 | 4014.90 | 887.97 | 3126.93 | 312596.16 |
| 153 | 2037-12 | 4014.90 | 879.18 | 3135.72 | 309460.44 |
| 154 | 2038-01 | 4014.90 | 870.36 | 3144.54 | 306315.90 |
| 155 | 2038-02 | 4014.90 | 861.51 | 3153.39 | 303162.51 |
| 156 | 2038-03 | 4014.90 | 852.64 | 3162.26 | 300000.26 |
| 157 | 2038-04 | 4014.90 | 843.75 | 3171.15 | 296829.11 |
| 158 | 2038-05 | 4014.90 | 834.83 | 3180.07 | 293649.04 |
| 159 | 2038-06 | 4014.90 | 825.89 | 3189.01 | 290460.03 |
| 160 | 2038-07 | 4014.90 | 816.92 | 3197.98 | 287262.05 |
| 161 | 2038-08 | 4014.90 | 807.92 | 3206.98 | 284055.07 |
| 162 | 2038-09 | 4014.90 | 798.90 | 3215.99 | 280839.08 |
| 163 | 2038-10 | 4014.90 | 789.86 | 3225.04 | 277614.04 |
| 164 | 2038-11 | 4014.90 | 780.79 | 3234.11 | 274379.93 |
| 165 | 2038-12 | 4014.90 | 771.69 | 3243.21 | 271136.72 |
| 166 | 2039-01 | 4014.90 | 762.57 | 3252.33 | 267884.39 |
| 167 | 2039-02 | 4014.90 | 753.42 | 3261.47 | 264622.92 |
| 168 | 2039-03 | 4014.90 | 744.25 | 3270.65 | 261352.27 |
| 169 | 2039-04 | 4014.90 | 735.05 | 3279.85 | 258072.42 |
| 170 | 2039-05 | 4014.90 | 725.83 | 3289.07 | 254783.35 |
| 171 | 2039-06 | 4014.90 | 716.58 | 3298.32 | 251485.03 |
| 172 | 2039-07 | 4014.90 | 707.30 | 3307.60 | 248177.43 |
| 173 | 2039-08 | 4014.90 | 698.00 | 3316.90 | 244860.53 |
| 174 | 2039-09 | 4014.90 | 688.67 | 3326.23 | 241534.30 |
| 175 | 2039-10 | 4014.90 | 679.32 | 3335.58 | 238198.72 |
| 176 | 2039-11 | 4014.90 | 669.93 | 3344.97 | 234853.75 |
| 177 | 2039-12 | 4014.90 | 660.53 | 3354.37 | 231499.38 |
| 178 | 2040-01 | 4014.90 | 651.09 | 3363.81 | 228135.57 |
| 179 | 2040-02 | 4014.90 | 641.63 | 3373.27 | 224762.30 |
| 180 | 2040-03 | 4014.90 | 632.14 | 3382.76 | 221379.55 |
| 181 | 2040-04 | 4014.90 | 622.63 | 3392.27 | 217987.28 |
| 182 | 2040-05 | 4014.90 | 613.09 | 3401.81 | 214585.47 |
| 183 | 2040-06 | 4014.90 | 603.52 | 3411.38 | 211174.09 |
| 184 | 2040-07 | 4014.90 | 593.93 | 3420.97 | 207753.12 |
| 185 | 2040-08 | 4014.90 | 584.31 | 3430.59 | 204322.52 |
| 186 | 2040-09 | 4014.90 | 574.66 | 3440.24 | 200882.28 |
| 187 | 2040-10 | 4014.90 | 564.98 | 3449.92 | 197432.36 |
| 188 | 2040-11 | 4014.90 | 555.28 | 3459.62 | 193972.74 |
| 189 | 2040-12 | 4014.90 | 545.55 | 3469.35 | 190503.39 |
| 190 | 2041-01 | 4014.90 | 535.79 | 3479.11 | 187024.28 |
| 191 | 2041-02 | 4014.90 | 526.01 | 3488.89 | 183535.39 |
| 192 | 2041-03 | 4014.90 | 516.19 | 3498.71 | 180036.68 |
| 193 | 2041-04 | 4014.90 | 506.35 | 3508.55 | 176528.14 |
| 194 | 2041-05 | 4014.90 | 496.49 | 3518.41 | 173009.72 |
| 195 | 2041-06 | 4014.90 | 486.59 | 3528.31 | 169481.41 |
| 196 | 2041-07 | 4014.90 | 476.67 | 3538.23 | 165943.18 |
| 197 | 2041-08 | 4014.90 | 466.72 | 3548.18 | 162394.99 |
| 198 | 2041-09 | 4014.90 | 456.74 | 3558.16 | 158836.83 |
| 199 | 2041-10 | 4014.90 | 446.73 | 3568.17 | 155268.66 |
| 200 | 2041-11 | 4014.90 | 436.69 | 3578.21 | 151690.45 |
| 201 | 2041-12 | 4014.90 | 426.63 | 3588.27 | 148102.18 |
| 202 | 2042-01 | 4014.90 | 416.54 | 3598.36 | 144503.82 |
| 203 | 2042-02 | 4014.90 | 406.42 | 3608.48 | 140895.34 |
| 204 | 2042-03 | 4014.90 | 396.27 | 3618.63 | 137276.71 |
| 205 | 2042-04 | 4014.90 | 386.09 | 3628.81 | 133647.90 |
| 206 | 2042-05 | 4014.90 | 375.88 | 3639.01 | 130008.88 |
| 207 | 2042-06 | 4014.90 | 365.65 | 3649.25 | 126359.63 |
| 208 | 2042-07 | 4014.90 | 355.39 | 3659.51 | 122700.12 |
| 209 | 2042-08 | 4014.90 | 345.09 | 3669.81 | 119030.31 |
| 210 | 2042-09 | 4014.90 | 334.77 | 3680.13 | 115350.19 |
| 211 | 2042-10 | 4014.90 | 324.42 | 3690.48 | 111659.71 |
| 212 | 2042-11 | 4014.90 | 314.04 | 3700.86 | 107958.85 |
| 213 | 2042-12 | 4014.90 | 303.63 | 3711.27 | 104247.59 |
| 214 | 2043-01 | 4014.90 | 293.20 | 3721.70 | 100525.89 |
| 215 | 2043-02 | 4014.90 | 282.73 | 3732.17 | 96793.72 |
| 216 | 2043-03 | 4014.90 | 272.23 | 3742.67 | 93051.05 |
| 217 | 2043-04 | 4014.90 | 261.71 | 3753.19 | 89297.85 |
| 218 | 2043-05 | 4014.90 | 251.15 | 3763.75 | 85534.10 |
| 219 | 2043-06 | 4014.90 | 240.56 | 3774.33 | 81759.77 |
| 220 | 2043-07 | 4014.90 | 229.95 | 3784.95 | 77974.82 |
| 221 | 2043-08 | 4014.90 | 219.30 | 3795.60 | 74179.22 |
| 222 | 2043-09 | 4014.90 | 208.63 | 3806.27 | 70372.95 |
| 223 | 2043-10 | 4014.90 | 197.92 | 3816.98 | 66555.98 |
| 224 | 2043-11 | 4014.90 | 187.19 | 3827.71 | 62728.27 |
| 225 | 2043-12 | 4014.90 | 176.42 | 3838.48 | 58889.79 |
| 226 | 2044-01 | 4014.90 | 165.63 | 3849.27 | 55040.52 |
| 227 | 2044-02 | 4014.90 | 154.80 | 3860.10 | 51180.42 |
| 228 | 2044-03 | 4014.90 | 143.94 | 3870.95 | 47309.47 |
| 229 | 2044-04 | 4014.90 | 133.06 | 3881.84 | 43427.62 |
| 230 | 2044-05 | 4014.90 | 122.14 | 3892.76 | 39534.86 |
| 231 | 2044-06 | 4014.90 | 111.19 | 3903.71 | 35631.16 |
| 232 | 2044-07 | 4014.90 | 100.21 | 3914.69 | 31716.47 |
| 233 | 2044-08 | 4014.90 | 89.20 | 3925.70 | 27790.77 |
| 234 | 2044-09 | 4014.90 | 78.16 | 3936.74 | 23854.03 |
| 235 | 2044-10 | 4014.90 | 67.09 | 3947.81 | 19906.22 |
| 236 | 2044-11 | 4014.90 | 55.99 | 3958.91 | 15947.31 |
| 237 | 2044-12 | 4014.90 | 44.85 | 3970.05 | 11977.26 |
| 238 | 2045-01 | 4014.90 | 33.69 | 3981.21 | 7996.05 |
| 239 | 2045-02 | 4014.90 | 22.49 | 3992.41 | 4003.64 |
| 240 | 2045-03 | 4014.90 | 11.26 | 4003.64 | 0.00 |
等额本金还款方式：
贷款总额：70万
还款月数：20年
首月还款：4885.42元
每月递减：8.2元
利息总额：23.72万
本息合计：93.72万
节省利息：26341.53元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 4885.42 | 1968.75 | 2916.67 | 697083.33 |
| 2 | 2025-05 | 4877.21 | 1960.55 | 2916.67 | 694166.67 |
| 3 | 2025-06 | 4869.01 | 1952.34 | 2916.67 | 691250.00 |
| 4 | 2025-07 | 4860.81 | 1944.14 | 2916.67 | 688333.33 |
| 5 | 2025-08 | 4852.60 | 1935.94 | 2916.67 | 685416.67 |
| 6 | 2025-09 | 4844.40 | 1927.73 | 2916.67 | 682500.00 |
| 7 | 2025-10 | 4836.20 | 1919.53 | 2916.67 | 679583.33 |
| 8 | 2025-11 | 4827.99 | 1911.33 | 2916.67 | 676666.67 |
| 9 | 2025-12 | 4819.79 | 1903.13 | 2916.67 | 673750.00 |
| 10 | 2026-01 | 4811.59 | 1894.92 | 2916.67 | 670833.33 |
| 11 | 2026-02 | 4803.39 | 1886.72 | 2916.67 | 667916.67 |
| 12 | 2026-03 | 4795.18 | 1878.52 | 2916.67 | 665000.00 |
| 13 | 2026-04 | 4786.98 | 1870.31 | 2916.67 | 662083.33 |
| 14 | 2026-05 | 4778.78 | 1862.11 | 2916.67 | 659166.67 |
| 15 | 2026-06 | 4770.57 | 1853.91 | 2916.67 | 656250.00 |
| 16 | 2026-07 | 4762.37 | 1845.70 | 2916.67 | 653333.33 |
| 17 | 2026-08 | 4754.17 | 1837.50 | 2916.67 | 650416.67 |
| 18 | 2026-09 | 4745.96 | 1829.30 | 2916.67 | 647500.00 |
| 19 | 2026-10 | 4737.76 | 1821.09 | 2916.67 | 644583.33 |
| 20 | 2026-11 | 4729.56 | 1812.89 | 2916.67 | 641666.67 |
| 21 | 2026-12 | 4721.35 | 1804.69 | 2916.67 | 638750.00 |
| 22 | 2027-01 | 4713.15 | 1796.48 | 2916.67 | 635833.33 |
| 23 | 2027-02 | 4704.95 | 1788.28 | 2916.67 | 632916.67 |
| 24 | 2027-03 | 4696.74 | 1780.08 | 2916.67 | 630000.00 |
| 25 | 2027-04 | 4688.54 | 1771.88 | 2916.67 | 627083.33 |
| 26 | 2027-05 | 4680.34 | 1763.67 | 2916.67 | 624166.67 |
| 27 | 2027-06 | 4672.14 | 1755.47 | 2916.67 | 621250.00 |
| 28 | 2027-07 | 4663.93 | 1747.27 | 2916.67 | 618333.33 |
| 29 | 2027-08 | 4655.73 | 1739.06 | 2916.67 | 615416.67 |
| 30 | 2027-09 | 4647.53 | 1730.86 | 2916.67 | 612500.00 |
| 31 | 2027-10 | 4639.32 | 1722.66 | 2916.67 | 609583.33 |
| 32 | 2027-11 | 4631.12 | 1714.45 | 2916.67 | 606666.67 |
| 33 | 2027-12 | 4622.92 | 1706.25 | 2916.67 | 603750.00 |
| 34 | 2028-01 | 4614.71 | 1698.05 | 2916.67 | 600833.33 |
| 35 | 2028-02 | 4606.51 | 1689.84 | 2916.67 | 597916.67 |
| 36 | 2028-03 | 4598.31 | 1681.64 | 2916.67 | 595000.00 |
| 37 | 2028-04 | 4590.10 | 1673.44 | 2916.67 | 592083.33 |
| 38 | 2028-05 | 4581.90 | 1665.23 | 2916.67 | 589166.67 |
| 39 | 2028-06 | 4573.70 | 1657.03 | 2916.67 | 586250.00 |
| 40 | 2028-07 | 4565.49 | 1648.83 | 2916.67 | 583333.33 |
| 41 | 2028-08 | 4557.29 | 1640.63 | 2916.67 | 580416.67 |
| 42 | 2028-09 | 4549.09 | 1632.42 | 2916.67 | 577500.00 |
| 43 | 2028-10 | 4540.89 | 1624.22 | 2916.67 | 574583.33 |
| 44 | 2028-11 | 4532.68 | 1616.02 | 2916.67 | 571666.67 |
| 45 | 2028-12 | 4524.48 | 1607.81 | 2916.67 | 568750.00 |
| 46 | 2029-01 | 4516.28 | 1599.61 | 2916.67 | 565833.33 |
| 47 | 2029-02 | 4508.07 | 1591.41 | 2916.67 | 562916.67 |
| 48 | 2029-03 | 4499.87 | 1583.20 | 2916.67 | 560000.00 |
| 49 | 2029-04 | 4491.67 | 1575.00 | 2916.67 | 557083.33 |
| 50 | 2029-05 | 4483.46 | 1566.80 | 2916.67 | 554166.67 |
| 51 | 2029-06 | 4475.26 | 1558.59 | 2916.67 | 551250.00 |
| 52 | 2029-07 | 4467.06 | 1550.39 | 2916.67 | 548333.33 |
| 53 | 2029-08 | 4458.85 | 1542.19 | 2916.67 | 545416.67 |
| 54 | 2029-09 | 4450.65 | 1533.98 | 2916.67 | 542500.00 |
| 55 | 2029-10 | 4442.45 | 1525.78 | 2916.67 | 539583.33 |
| 56 | 2029-11 | 4434.24 | 1517.58 | 2916.67 | 536666.67 |
| 57 | 2029-12 | 4426.04 | 1509.38 | 2916.67 | 533750.00 |
| 58 | 2030-01 | 4417.84 | 1501.17 | 2916.67 | 530833.33 |
| 59 | 2030-02 | 4409.64 | 1492.97 | 2916.67 | 527916.67 |
| 60 | 2030-03 | 4401.43 | 1484.77 | 2916.67 | 525000.00 |
| 61 | 2030-04 | 4393.23 | 1476.56 | 2916.67 | 522083.33 |
| 62 | 2030-05 | 4385.03 | 1468.36 | 2916.67 | 519166.67 |
| 63 | 2030-06 | 4376.82 | 1460.16 | 2916.67 | 516250.00 |
| 64 | 2030-07 | 4368.62 | 1451.95 | 2916.67 | 513333.33 |
| 65 | 2030-08 | 4360.42 | 1443.75 | 2916.67 | 510416.67 |
| 66 | 2030-09 | 4352.21 | 1435.55 | 2916.67 | 507500.00 |
| 67 | 2030-10 | 4344.01 | 1427.34 | 2916.67 | 504583.33 |
| 68 | 2030-11 | 4335.81 | 1419.14 | 2916.67 | 501666.67 |
| 69 | 2030-12 | 4327.60 | 1410.94 | 2916.67 | 498750.00 |
| 70 | 2031-01 | 4319.40 | 1402.73 | 2916.67 | 495833.33 |
| 71 | 2031-02 | 4311.20 | 1394.53 | 2916.67 | 492916.67 |
| 72 | 2031-03 | 4302.99 | 1386.33 | 2916.67 | 490000.00 |
| 73 | 2031-04 | 4294.79 | 1378.13 | 2916.67 | 487083.33 |
| 74 | 2031-05 | 4286.59 | 1369.92 | 2916.67 | 484166.67 |
| 75 | 2031-06 | 4278.39 | 1361.72 | 2916.67 | 481250.00 |
| 76 | 2031-07 | 4270.18 | 1353.52 | 2916.67 | 478333.33 |
| 77 | 2031-08 | 4261.98 | 1345.31 | 2916.67 | 475416.67 |
| 78 | 2031-09 | 4253.78 | 1337.11 | 2916.67 | 472500.00 |
| 79 | 2031-10 | 4245.57 | 1328.91 | 2916.67 | 469583.33 |
| 80 | 2031-11 | 4237.37 | 1320.70 | 2916.67 | 466666.67 |
| 81 | 2031-12 | 4229.17 | 1312.50 | 2916.67 | 463750.00 |
| 82 | 2032-01 | 4220.96 | 1304.30 | 2916.67 | 460833.33 |
| 83 | 2032-02 | 4212.76 | 1296.09 | 2916.67 | 457916.67 |
| 84 | 2032-03 | 4204.56 | 1287.89 | 2916.67 | 455000.00 |
| 85 | 2032-04 | 4196.35 | 1279.69 | 2916.67 | 452083.33 |
| 86 | 2032-05 | 4188.15 | 1271.48 | 2916.67 | 449166.67 |
| 87 | 2032-06 | 4179.95 | 1263.28 | 2916.67 | 446250.00 |
| 88 | 2032-07 | 4171.74 | 1255.08 | 2916.67 | 443333.33 |
| 89 | 2032-08 | 4163.54 | 1246.88 | 2916.67 | 440416.67 |
| 90 | 2032-09 | 4155.34 | 1238.67 | 2916.67 | 437500.00 |
| 91 | 2032-10 | 4147.14 | 1230.47 | 2916.67 | 434583.33 |
| 92 | 2032-11 | 4138.93 | 1222.27 | 2916.67 | 431666.67 |
| 93 | 2032-12 | 4130.73 | 1214.06 | 2916.67 | 428750.00 |
| 94 | 2033-01 | 4122.53 | 1205.86 | 2916.67 | 425833.33 |
| 95 | 2033-02 | 4114.32 | 1197.66 | 2916.67 | 422916.67 |
| 96 | 2033-03 | 4106.12 | 1189.45 | 2916.67 | 420000.00 |
| 97 | 2033-04 | 4097.92 | 1181.25 | 2916.67 | 417083.33 |
| 98 | 2033-05 | 4089.71 | 1173.05 | 2916.67 | 414166.67 |
| 99 | 2033-06 | 4081.51 | 1164.84 | 2916.67 | 411250.00 |
| 100 | 2033-07 | 4073.31 | 1156.64 | 2916.67 | 408333.33 |
| 101 | 2033-08 | 4065.10 | 1148.44 | 2916.67 | 405416.67 |
| 102 | 2033-09 | 4056.90 | 1140.23 | 2916.67 | 402500.00 |
| 103 | 2033-10 | 4048.70 | 1132.03 | 2916.67 | 399583.33 |
| 104 | 2033-11 | 4040.49 | 1123.83 | 2916.67 | 396666.67 |
| 105 | 2033-12 | 4032.29 | 1115.63 | 2916.67 | 393750.00 |
| 106 | 2034-01 | 4024.09 | 1107.42 | 2916.67 | 390833.33 |
| 107 | 2034-02 | 4015.89 | 1099.22 | 2916.67 | 387916.67 |
| 108 | 2034-03 | 4007.68 | 1091.02 | 2916.67 | 385000.00 |
| 109 | 2034-04 | 3999.48 | 1082.81 | 2916.67 | 382083.33 |
| 110 | 2034-05 | 3991.28 | 1074.61 | 2916.67 | 379166.67 |
| 111 | 2034-06 | 3983.07 | 1066.41 | 2916.67 | 376250.00 |
| 112 | 2034-07 | 3974.87 | 1058.20 | 2916.67 | 373333.33 |
| 113 | 2034-08 | 3966.67 | 1050.00 | 2916.67 | 370416.67 |
| 114 | 2034-09 | 3958.46 | 1041.80 | 2916.67 | 367500.00 |
| 115 | 2034-10 | 3950.26 | 1033.59 | 2916.67 | 364583.33 |
| 116 | 2034-11 | 3942.06 | 1025.39 | 2916.67 | 361666.67 |
| 117 | 2034-12 | 3933.85 | 1017.19 | 2916.67 | 358750.00 |
| 118 | 2035-01 | 3925.65 | 1008.98 | 2916.67 | 355833.33 |
| 119 | 2035-02 | 3917.45 | 1000.78 | 2916.67 | 352916.67 |
| 120 | 2035-03 | 3909.24 | 992.58 | 2916.67 | 350000.00 |
| 121 | 2035-04 | 3901.04 | 984.38 | 2916.67 | 347083.33 |
| 122 | 2035-05 | 3892.84 | 976.17 | 2916.67 | 344166.67 |
| 123 | 2035-06 | 3884.64 | 967.97 | 2916.67 | 341250.00 |
| 124 | 2035-07 | 3876.43 | 959.77 | 2916.67 | 338333.33 |
| 125 | 2035-08 | 3868.23 | 951.56 | 2916.67 | 335416.67 |
| 126 | 2035-09 | 3860.03 | 943.36 | 2916.67 | 332500.00 |
| 127 | 2035-10 | 3851.82 | 935.16 | 2916.67 | 329583.33 |
| 128 | 2035-11 | 3843.62 | 926.95 | 2916.67 | 326666.67 |
| 129 | 2035-12 | 3835.42 | 918.75 | 2916.67 | 323750.00 |
| 130 | 2036-01 | 3827.21 | 910.55 | 2916.67 | 320833.33 |
| 131 | 2036-02 | 3819.01 | 902.34 | 2916.67 | 317916.67 |
| 132 | 2036-03 | 3810.81 | 894.14 | 2916.67 | 315000.00 |
| 133 | 2036-04 | 3802.60 | 885.94 | 2916.67 | 312083.33 |
| 134 | 2036-05 | 3794.40 | 877.73 | 2916.67 | 309166.67 |
| 135 | 2036-06 | 3786.20 | 869.53 | 2916.67 | 306250.00 |
| 136 | 2036-07 | 3777.99 | 861.33 | 2916.67 | 303333.33 |
| 137 | 2036-08 | 3769.79 | 853.13 | 2916.67 | 300416.67 |
| 138 | 2036-09 | 3761.59 | 844.92 | 2916.67 | 297500.00 |
| 139 | 2036-10 | 3753.39 | 836.72 | 2916.67 | 294583.33 |
| 140 | 2036-11 | 3745.18 | 828.52 | 2916.67 | 291666.67 |
| 141 | 2036-12 | 3736.98 | 820.31 | 2916.67 | 288750.00 |
| 142 | 2037-01 | 3728.78 | 812.11 | 2916.67 | 285833.33 |
| 143 | 2037-02 | 3720.57 | 803.91 | 2916.67 | 282916.67 |
| 144 | 2037-03 | 3712.37 | 795.70 | 2916.67 | 280000.00 |
| 145 | 2037-04 | 3704.17 | 787.50 | 2916.67 | 277083.33 |
| 146 | 2037-05 | 3695.96 | 779.30 | 2916.67 | 274166.67 |
| 147 | 2037-06 | 3687.76 | 771.09 | 2916.67 | 271250.00 |
| 148 | 2037-07 | 3679.56 | 762.89 | 2916.67 | 268333.33 |
| 149 | 2037-08 | 3671.35 | 754.69 | 2916.67 | 265416.67 |
| 150 | 2037-09 | 3663.15 | 746.48 | 2916.67 | 262500.00 |
| 151 | 2037-10 | 3654.95 | 738.28 | 2916.67 | 259583.33 |
| 152 | 2037-11 | 3646.74 | 730.08 | 2916.67 | 256666.67 |
| 153 | 2037-12 | 3638.54 | 721.88 | 2916.67 | 253750.00 |
| 154 | 2038-01 | 3630.34 | 713.67 | 2916.67 | 250833.33 |
| 155 | 2038-02 | 3622.14 | 705.47 | 2916.67 | 247916.67 |
| 156 | 2038-03 | 3613.93 | 697.27 | 2916.67 | 245000.00 |
| 157 | 2038-04 | 3605.73 | 689.06 | 2916.67 | 242083.33 |
| 158 | 2038-05 | 3597.53 | 680.86 | 2916.67 | 239166.67 |
| 159 | 2038-06 | 3589.32 | 672.66 | 2916.67 | 236250.00 |
| 160 | 2038-07 | 3581.12 | 664.45 | 2916.67 | 233333.33 |
| 161 | 2038-08 | 3572.92 | 656.25 | 2916.67 | 230416.67 |
| 162 | 2038-09 | 3564.71 | 648.05 | 2916.67 | 227500.00 |
| 163 | 2038-10 | 3556.51 | 639.84 | 2916.67 | 224583.33 |
| 164 | 2038-11 | 3548.31 | 631.64 | 2916.67 | 221666.67 |
| 165 | 2038-12 | 3540.10 | 623.44 | 2916.67 | 218750.00 |
| 166 | 2039-01 | 3531.90 | 615.23 | 2916.67 | 215833.33 |
| 167 | 2039-02 | 3523.70 | 607.03 | 2916.67 | 212916.67 |
| 168 | 2039-03 | 3515.49 | 598.83 | 2916.67 | 210000.00 |
| 169 | 2039-04 | 3507.29 | 590.63 | 2916.67 | 207083.33 |
| 170 | 2039-05 | 3499.09 | 582.42 | 2916.67 | 204166.67 |
| 171 | 2039-06 | 3490.89 | 574.22 | 2916.67 | 201250.00 |
| 172 | 2039-07 | 3482.68 | 566.02 | 2916.67 | 198333.33 |
| 173 | 2039-08 | 3474.48 | 557.81 | 2916.67 | 195416.67 |
| 174 | 2039-09 | 3466.28 | 549.61 | 2916.67 | 192500.00 |
| 175 | 2039-10 | 3458.07 | 541.41 | 2916.67 | 189583.33 |
| 176 | 2039-11 | 3449.87 | 533.20 | 2916.67 | 186666.67 |
| 177 | 2039-12 | 3441.67 | 525.00 | 2916.67 | 183750.00 |
| 178 | 2040-01 | 3433.46 | 516.80 | 2916.67 | 180833.33 |
| 179 | 2040-02 | 3425.26 | 508.59 | 2916.67 | 177916.67 |
| 180 | 2040-03 | 3417.06 | 500.39 | 2916.67 | 175000.00 |
| 181 | 2040-04 | 3408.85 | 492.19 | 2916.67 | 172083.33 |
| 182 | 2040-05 | 3400.65 | 483.98 | 2916.67 | 169166.67 |
| 183 | 2040-06 | 3392.45 | 475.78 | 2916.67 | 166250.00 |
| 184 | 2040-07 | 3384.24 | 467.58 | 2916.67 | 163333.33 |
| 185 | 2040-08 | 3376.04 | 459.38 | 2916.67 | 160416.67 |
| 186 | 2040-09 | 3367.84 | 451.17 | 2916.67 | 157500.00 |
| 187 | 2040-10 | 3359.64 | 442.97 | 2916.67 | 154583.33 |
| 188 | 2040-11 | 3351.43 | 434.77 | 2916.67 | 151666.67 |
| 189 | 2040-12 | 3343.23 | 426.56 | 2916.67 | 148750.00 |
| 190 | 2041-01 | 3335.03 | 418.36 | 2916.67 | 145833.33 |
| 191 | 2041-02 | 3326.82 | 410.16 | 2916.67 | 142916.67 |
| 192 | 2041-03 | 3318.62 | 401.95 | 2916.67 | 140000.00 |
| 193 | 2041-04 | 3310.42 | 393.75 | 2916.67 | 137083.33 |
| 194 | 2041-05 | 3302.21 | 385.55 | 2916.67 | 134166.67 |
| 195 | 2041-06 | 3294.01 | 377.34 | 2916.67 | 131250.00 |
| 196 | 2041-07 | 3285.81 | 369.14 | 2916.67 | 128333.33 |
| 197 | 2041-08 | 3277.60 | 360.94 | 2916.67 | 125416.67 |
| 198 | 2041-09 | 3269.40 | 352.73 | 2916.67 | 122500.00 |
| 199 | 2041-10 | 3261.20 | 344.53 | 2916.67 | 119583.33 |
| 200 | 2041-11 | 3252.99 | 336.33 | 2916.67 | 116666.67 |
| 201 | 2041-12 | 3244.79 | 328.13 | 2916.67 | 113750.00 |
| 202 | 2042-01 | 3236.59 | 319.92 | 2916.67 | 110833.33 |
| 203 | 2042-02 | 3228.39 | 311.72 | 2916.67 | 107916.67 |
| 204 | 2042-03 | 3220.18 | 303.52 | 2916.67 | 105000.00 |
| 205 | 2042-04 | 3211.98 | 295.31 | 2916.67 | 102083.33 |
| 206 | 2042-05 | 3203.78 | 287.11 | 2916.67 | 99166.67 |
| 207 | 2042-06 | 3195.57 | 278.91 | 2916.67 | 96250.00 |
| 208 | 2042-07 | 3187.37 | 270.70 | 2916.67 | 93333.33 |
| 209 | 2042-08 | 3179.17 | 262.50 | 2916.67 | 90416.67 |
| 210 | 2042-09 | 3170.96 | 254.30 | 2916.67 | 87500.00 |
| 211 | 2042-10 | 3162.76 | 246.09 | 2916.67 | 84583.33 |
| 212 | 2042-11 | 3154.56 | 237.89 | 2916.67 | 81666.67 |
| 213 | 2042-12 | 3146.35 | 229.69 | 2916.67 | 78750.00 |
| 214 | 2043-01 | 3138.15 | 221.48 | 2916.67 | 75833.33 |
| 215 | 2043-02 | 3129.95 | 213.28 | 2916.67 | 72916.67 |
| 216 | 2043-03 | 3121.74 | 205.08 | 2916.67 | 70000.00 |
| 217 | 2043-04 | 3113.54 | 196.88 | 2916.67 | 67083.33 |
| 218 | 2043-05 | 3105.34 | 188.67 | 2916.67 | 64166.67 |
| 219 | 2043-06 | 3097.14 | 180.47 | 2916.67 | 61250.00 |
| 220 | 2043-07 | 3088.93 | 172.27 | 2916.67 | 58333.33 |
| 221 | 2043-08 | 3080.73 | 164.06 | 2916.67 | 55416.67 |
| 222 | 2043-09 | 3072.53 | 155.86 | 2916.67 | 52500.00 |
| 223 | 2043-10 | 3064.32 | 147.66 | 2916.67 | 49583.33 |
| 224 | 2043-11 | 3056.12 | 139.45 | 2916.67 | 46666.67 |
| 225 | 2043-12 | 3047.92 | 131.25 | 2916.67 | 43750.00 |
| 226 | 2044-01 | 3039.71 | 123.05 | 2916.67 | 40833.33 |
| 227 | 2044-02 | 3031.51 | 114.84 | 2916.67 | 37916.67 |
| 228 | 2044-03 | 3023.31 | 106.64 | 2916.67 | 35000.00 |
| 229 | 2044-04 | 3015.10 | 98.44 | 2916.67 | 32083.33 |
| 230 | 2044-05 | 3006.90 | 90.23 | 2916.67 | 29166.67 |
| 231 | 2044-06 | 2998.70 | 82.03 | 2916.67 | 26250.00 |
| 232 | 2044-07 | 2990.49 | 73.83 | 2916.67 | 23333.33 |
| 233 | 2044-08 | 2982.29 | 65.63 | 2916.67 | 20416.67 |
| 234 | 2044-09 | 2974.09 | 57.42 | 2916.67 | 17500.00 |
| 235 | 2044-10 | 2965.89 | 49.22 | 2916.67 | 14583.33 |
| 236 | 2044-11 | 2957.68 | 41.02 | 2916.67 | 11666.67 |
| 237 | 2044-12 | 2949.48 | 32.81 | 2916.67 | 8750.00 |
| 238 | 2045-01 | 2941.28 | 24.61 | 2916.67 | 5833.33 |
| 239 | 2045-02 | 2933.07 | 16.41 | 2916.67 | 2916.67 |
| 240 | 2045-03 | 2924.87 | 8.20 | 2916.67 | 0.00 |