上海贷款130万（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：130万
还款月数：19年
每月还款：7390.76元
利息总额：38.51万
本息合计：168.51万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 7390.76 | 3087.50 | 4303.26 | 1295696.74 |
| 2 | 2025-04 | 7390.76 | 3077.28 | 4313.48 | 1291383.27 |
| 3 | 2025-05 | 7390.76 | 3067.04 | 4323.72 | 1287059.54 |
| 4 | 2025-06 | 7390.76 | 3056.77 | 4333.99 | 1282725.55 |
| 5 | 2025-07 | 7390.76 | 3046.47 | 4344.28 | 1278381.27 |
| 6 | 2025-08 | 7390.76 | 3036.16 | 4354.60 | 1274026.67 |
| 7 | 2025-09 | 7390.76 | 3025.81 | 4364.94 | 1269661.72 |
| 8 | 2025-10 | 7390.76 | 3015.45 | 4375.31 | 1265286.41 |
| 9 | 2025-11 | 7390.76 | 3005.06 | 4385.70 | 1260900.71 |
| 10 | 2025-12 | 7390.76 | 2994.64 | 4396.12 | 1256504.59 |
| 11 | 2026-01 | 7390.76 | 2984.20 | 4406.56 | 1252098.04 |
| 12 | 2026-02 | 7390.76 | 2973.73 | 4417.02 | 1247681.01 |
| 13 | 2026-03 | 7390.76 | 2963.24 | 4427.51 | 1243253.50 |
| 14 | 2026-04 | 7390.76 | 2952.73 | 4438.03 | 1238815.47 |
| 15 | 2026-05 | 7390.76 | 2942.19 | 4448.57 | 1234366.90 |
| 16 | 2026-06 | 7390.76 | 2931.62 | 4459.14 | 1229907.76 |
| 17 | 2026-07 | 7390.76 | 2921.03 | 4469.73 | 1225438.03 |
| 18 | 2026-08 | 7390.76 | 2910.42 | 4480.34 | 1220957.69 |
| 19 | 2026-09 | 7390.76 | 2899.77 | 4490.98 | 1216466.71 |
| 20 | 2026-10 | 7390.76 | 2889.11 | 4501.65 | 1211965.06 |
| 21 | 2026-11 | 7390.76 | 2878.42 | 4512.34 | 1207452.72 |
| 22 | 2026-12 | 7390.76 | 2867.70 | 4523.06 | 1202929.67 |
| 23 | 2027-01 | 7390.76 | 2856.96 | 4533.80 | 1198395.87 |
| 24 | 2027-02 | 7390.76 | 2846.19 | 4544.57 | 1193851.30 |
| 25 | 2027-03 | 7390.76 | 2835.40 | 4555.36 | 1189295.94 |
| 26 | 2027-04 | 7390.76 | 2824.58 | 4566.18 | 1184729.76 |
| 27 | 2027-05 | 7390.76 | 2813.73 | 4577.02 | 1180152.74 |
| 28 | 2027-06 | 7390.76 | 2802.86 | 4587.89 | 1175564.84 |
| 29 | 2027-07 | 7390.76 | 2791.97 | 4598.79 | 1170966.05 |
| 30 | 2027-08 | 7390.76 | 2781.04 | 4609.71 | 1166356.34 |
| 31 | 2027-09 | 7390.76 | 2770.10 | 4620.66 | 1161735.68 |
| 32 | 2027-10 | 7390.76 | 2759.12 | 4631.63 | 1157104.04 |
| 33 | 2027-11 | 7390.76 | 2748.12 | 4642.63 | 1152461.41 |
| 34 | 2027-12 | 7390.76 | 2737.10 | 4653.66 | 1147807.75 |
| 35 | 2028-01 | 7390.76 | 2726.04 | 4664.71 | 1143143.03 |
| 36 | 2028-02 | 7390.76 | 2714.96 | 4675.79 | 1138467.24 |
| 37 | 2028-03 | 7390.76 | 2703.86 | 4686.90 | 1133780.34 |
| 38 | 2028-04 | 7390.76 | 2692.73 | 4698.03 | 1129082.32 |
| 39 | 2028-05 | 7390.76 | 2681.57 | 4709.19 | 1124373.13 |
| 40 | 2028-06 | 7390.76 | 2670.39 | 4720.37 | 1119652.76 |
| 41 | 2028-07 | 7390.76 | 2659.18 | 4731.58 | 1114921.18 |
| 42 | 2028-08 | 7390.76 | 2647.94 | 4742.82 | 1110178.36 |
| 43 | 2028-09 | 7390.76 | 2636.67 | 4754.08 | 1105424.27 |
| 44 | 2028-10 | 7390.76 | 2625.38 | 4765.37 | 1100658.90 |
| 45 | 2028-11 | 7390.76 | 2614.06 | 4776.69 | 1095882.21 |
| 46 | 2028-12 | 7390.76 | 2602.72 | 4788.04 | 1091094.17 |
| 47 | 2029-01 | 7390.76 | 2591.35 | 4799.41 | 1086294.76 |
| 48 | 2029-02 | 7390.76 | 2579.95 | 4810.81 | 1081483.95 |
| 49 | 2029-03 | 7390.76 | 2568.52 | 4822.23 | 1076661.72 |
| 50 | 2029-04 | 7390.76 | 2557.07 | 4833.69 | 1071828.04 |
| 51 | 2029-05 | 7390.76 | 2545.59 | 4845.17 | 1066982.87 |
| 52 | 2029-06 | 7390.76 | 2534.08 | 4856.67 | 1062126.20 |
| 53 | 2029-07 | 7390.76 | 2522.55 | 4868.21 | 1057257.99 |
| 54 | 2029-08 | 7390.76 | 2510.99 | 4879.77 | 1052378.22 |
| 55 | 2029-09 | 7390.76 | 2499.40 | 4891.36 | 1047486.86 |
| 56 | 2029-10 | 7390.76 | 2487.78 | 4902.98 | 1042583.89 |
| 57 | 2029-11 | 7390.76 | 2476.14 | 4914.62 | 1037669.27 |
| 58 | 2029-12 | 7390.76 | 2464.46 | 4926.29 | 1032742.97 |
| 59 | 2030-01 | 7390.76 | 2452.76 | 4937.99 | 1027804.98 |
| 60 | 2030-02 | 7390.76 | 2441.04 | 4949.72 | 1022855.26 |
| 61 | 2030-03 | 7390.76 | 2429.28 | 4961.48 | 1017893.79 |
| 62 | 2030-04 | 7390.76 | 2417.50 | 4973.26 | 1012920.53 |
| 63 | 2030-05 | 7390.76 | 2405.69 | 4985.07 | 1007935.46 |
| 64 | 2030-06 | 7390.76 | 2393.85 | 4996.91 | 1002938.55 |
| 65 | 2030-07 | 7390.76 | 2381.98 | 5008.78 | 997929.77 |
| 66 | 2030-08 | 7390.76 | 2370.08 | 5020.67 | 992909.09 |
| 67 | 2030-09 | 7390.76 | 2358.16 | 5032.60 | 987876.50 |
| 68 | 2030-10 | 7390.76 | 2346.21 | 5044.55 | 982831.95 |
| 69 | 2030-11 | 7390.76 | 2334.23 | 5056.53 | 977775.41 |
| 70 | 2030-12 | 7390.76 | 2322.22 | 5068.54 | 972706.87 |
| 71 | 2031-01 | 7390.76 | 2310.18 | 5080.58 | 967626.30 |
| 72 | 2031-02 | 7390.76 | 2298.11 | 5092.64 | 962533.65 |
| 73 | 2031-03 | 7390.76 | 2286.02 | 5104.74 | 957428.91 |
| 74 | 2031-04 | 7390.76 | 2273.89 | 5116.86 | 952312.05 |
| 75 | 2031-05 | 7390.76 | 2261.74 | 5129.02 | 947183.03 |
| 76 | 2031-06 | 7390.76 | 2249.56 | 5141.20 | 942041.84 |
| 77 | 2031-07 | 7390.76 | 2237.35 | 5153.41 | 936888.43 |
| 78 | 2031-08 | 7390.76 | 2225.11 | 5165.65 | 931722.78 |
| 79 | 2031-09 | 7390.76 | 2212.84 | 5177.92 | 926544.86 |
| 80 | 2031-10 | 7390.76 | 2200.54 | 5190.21 | 921354.65 |
| 81 | 2031-11 | 7390.76 | 2188.22 | 5202.54 | 916152.11 |
| 82 | 2031-12 | 7390.76 | 2175.86 | 5214.90 | 910937.22 |
| 83 | 2032-01 | 7390.76 | 2163.48 | 5227.28 | 905709.94 |
| 84 | 2032-02 | 7390.76 | 2151.06 | 5239.70 | 900470.24 |
| 85 | 2032-03 | 7390.76 | 2138.62 | 5252.14 | 895218.10 |
| 86 | 2032-04 | 7390.76 | 2126.14 | 5264.61 | 889953.49 |
| 87 | 2032-05 | 7390.76 | 2113.64 | 5277.12 | 884676.37 |
| 88 | 2032-06 | 7390.76 | 2101.11 | 5289.65 | 879386.72 |
| 89 | 2032-07 | 7390.76 | 2088.54 | 5302.21 | 874084.50 |
| 90 | 2032-08 | 7390.76 | 2075.95 | 5314.81 | 868769.70 |
| 91 | 2032-09 | 7390.76 | 2063.33 | 5327.43 | 863442.27 |
| 92 | 2032-10 | 7390.76 | 2050.68 | 5340.08 | 858102.19 |
| 93 | 2032-11 | 7390.76 | 2037.99 | 5352.76 | 852749.42 |
| 94 | 2032-12 | 7390.76 | 2025.28 | 5365.48 | 847383.95 |
| 95 | 2033-01 | 7390.76 | 2012.54 | 5378.22 | 842005.72 |
| 96 | 2033-02 | 7390.76 | 1999.76 | 5390.99 | 836614.73 |
| 97 | 2033-03 | 7390.76 | 1986.96 | 5403.80 | 831210.93 |
| 98 | 2033-04 | 7390.76 | 1974.13 | 5416.63 | 825794.30 |
| 99 | 2033-05 | 7390.76 | 1961.26 | 5429.50 | 820364.81 |
| 100 | 2033-06 | 7390.76 | 1948.37 | 5442.39 | 814922.42 |
| 101 | 2033-07 | 7390.76 | 1935.44 | 5455.32 | 809467.10 |
| 102 | 2033-08 | 7390.76 | 1922.48 | 5468.27 | 803998.83 |
| 103 | 2033-09 | 7390.76 | 1909.50 | 5481.26 | 798517.57 |
| 104 | 2033-10 | 7390.76 | 1896.48 | 5494.28 | 793023.29 |
| 105 | 2033-11 | 7390.76 | 1883.43 | 5507.33 | 787515.96 |
| 106 | 2033-12 | 7390.76 | 1870.35 | 5520.41 | 781995.56 |
| 107 | 2034-01 | 7390.76 | 1857.24 | 5533.52 | 776462.04 |
| 108 | 2034-02 | 7390.76 | 1844.10 | 5546.66 | 770915.38 |
| 109 | 2034-03 | 7390.76 | 1830.92 | 5559.83 | 765355.55 |
| 110 | 2034-04 | 7390.76 | 1817.72 | 5573.04 | 759782.51 |
| 111 | 2034-05 | 7390.76 | 1804.48 | 5586.27 | 754196.24 |
| 112 | 2034-06 | 7390.76 | 1791.22 | 5599.54 | 748596.69 |
| 113 | 2034-07 | 7390.76 | 1777.92 | 5612.84 | 742983.86 |
| 114 | 2034-08 | 7390.76 | 1764.59 | 5626.17 | 737357.68 |
| 115 | 2034-09 | 7390.76 | 1751.22 | 5639.53 | 731718.15 |
| 116 | 2034-10 | 7390.76 | 1737.83 | 5652.93 | 726065.23 |
| 117 | 2034-11 | 7390.76 | 1724.40 | 5666.35 | 720398.87 |
| 118 | 2034-12 | 7390.76 | 1710.95 | 5679.81 | 714719.06 |
| 119 | 2035-01 | 7390.76 | 1697.46 | 5693.30 | 709025.76 |
| 120 | 2035-02 | 7390.76 | 1683.94 | 5706.82 | 703318.94 |
| 121 | 2035-03 | 7390.76 | 1670.38 | 5720.37 | 697598.57 |
| 122 | 2035-04 | 7390.76 | 1656.80 | 5733.96 | 691864.61 |
| 123 | 2035-05 | 7390.76 | 1643.18 | 5747.58 | 686117.03 |
| 124 | 2035-06 | 7390.76 | 1629.53 | 5761.23 | 680355.80 |
| 125 | 2035-07 | 7390.76 | 1615.85 | 5774.91 | 674580.89 |
| 126 | 2035-08 | 7390.76 | 1602.13 | 5788.63 | 668792.26 |
| 127 | 2035-09 | 7390.76 | 1588.38 | 5802.38 | 662989.89 |
| 128 | 2035-10 | 7390.76 | 1574.60 | 5816.16 | 657173.73 |
| 129 | 2035-11 | 7390.76 | 1560.79 | 5829.97 | 651343.76 |
| 130 | 2035-12 | 7390.76 | 1546.94 | 5843.82 | 645499.95 |
| 131 | 2036-01 | 7390.76 | 1533.06 | 5857.69 | 639642.25 |
| 132 | 2036-02 | 7390.76 | 1519.15 | 5871.61 | 633770.64 |
| 133 | 2036-03 | 7390.76 | 1505.21 | 5885.55 | 627885.09 |
| 134 | 2036-04 | 7390.76 | 1491.23 | 5899.53 | 621985.56 |
| 135 | 2036-05 | 7390.76 | 1477.22 | 5913.54 | 616072.02 |
| 136 | 2036-06 | 7390.76 | 1463.17 | 5927.59 | 610144.44 |
| 137 | 2036-07 | 7390.76 | 1449.09 | 5941.66 | 604202.77 |
| 138 | 2036-08 | 7390.76 | 1434.98 | 5955.78 | 598247.00 |
| 139 | 2036-09 | 7390.76 | 1420.84 | 5969.92 | 592277.08 |
| 140 | 2036-10 | 7390.76 | 1406.66 | 5984.10 | 586292.98 |
| 141 | 2036-11 | 7390.76 | 1392.45 | 5998.31 | 580294.67 |
| 142 | 2036-12 | 7390.76 | 1378.20 | 6012.56 | 574282.11 |
| 143 | 2037-01 | 7390.76 | 1363.92 | 6026.84 | 568255.27 |
| 144 | 2037-02 | 7390.76 | 1349.61 | 6041.15 | 562214.12 |
| 145 | 2037-03 | 7390.76 | 1335.26 | 6055.50 | 556158.62 |
| 146 | 2037-04 | 7390.76 | 1320.88 | 6069.88 | 550088.74 |
| 147 | 2037-05 | 7390.76 | 1306.46 | 6084.30 | 544004.44 |
| 148 | 2037-06 | 7390.76 | 1292.01 | 6098.75 | 537905.70 |
| 149 | 2037-07 | 7390.76 | 1277.53 | 6113.23 | 531792.47 |
| 150 | 2037-08 | 7390.76 | 1263.01 | 6127.75 | 525664.72 |
| 151 | 2037-09 | 7390.76 | 1248.45 | 6142.30 | 519522.41 |
| 152 | 2037-10 | 7390.76 | 1233.87 | 6156.89 | 513365.52 |
| 153 | 2037-11 | 7390.76 | 1219.24 | 6171.51 | 507194.01 |
| 154 | 2037-12 | 7390.76 | 1204.59 | 6186.17 | 501007.84 |
| 155 | 2038-01 | 7390.76 | 1189.89 | 6200.86 | 494806.97 |
| 156 | 2038-02 | 7390.76 | 1175.17 | 6215.59 | 488591.38 |
| 157 | 2038-03 | 7390.76 | 1160.40 | 6230.35 | 482361.03 |
| 158 | 2038-04 | 7390.76 | 1145.61 | 6245.15 | 476115.88 |
| 159 | 2038-05 | 7390.76 | 1130.78 | 6259.98 | 469855.90 |
| 160 | 2038-06 | 7390.76 | 1115.91 | 6274.85 | 463581.05 |
| 161 | 2038-07 | 7390.76 | 1101.00 | 6289.75 | 457291.30 |
| 162 | 2038-08 | 7390.76 | 1086.07 | 6304.69 | 450986.61 |
| 163 | 2038-09 | 7390.76 | 1071.09 | 6319.66 | 444666.94 |
| 164 | 2038-10 | 7390.76 | 1056.08 | 6334.67 | 438332.27 |
| 165 | 2038-11 | 7390.76 | 1041.04 | 6349.72 | 431982.55 |
| 166 | 2038-12 | 7390.76 | 1025.96 | 6364.80 | 425617.76 |
| 167 | 2039-01 | 7390.76 | 1010.84 | 6379.91 | 419237.84 |
| 168 | 2039-02 | 7390.76 | 995.69 | 6395.07 | 412842.77 |
| 169 | 2039-03 | 7390.76 | 980.50 | 6410.26 | 406432.52 |
| 170 | 2039-04 | 7390.76 | 965.28 | 6425.48 | 400007.04 |
| 171 | 2039-05 | 7390.76 | 950.02 | 6440.74 | 393566.30 |
| 172 | 2039-06 | 7390.76 | 934.72 | 6456.04 | 387110.26 |
| 173 | 2039-07 | 7390.76 | 919.39 | 6471.37 | 380638.89 |
| 174 | 2039-08 | 7390.76 | 904.02 | 6486.74 | 374152.15 |
| 175 | 2039-09 | 7390.76 | 888.61 | 6502.15 | 367650.01 |
| 176 | 2039-10 | 7390.76 | 873.17 | 6517.59 | 361132.42 |
| 177 | 2039-11 | 7390.76 | 857.69 | 6533.07 | 354599.35 |
| 178 | 2039-12 | 7390.76 | 842.17 | 6548.58 | 348050.77 |
| 179 | 2040-01 | 7390.76 | 826.62 | 6564.14 | 341486.63 |
| 180 | 2040-02 | 7390.76 | 811.03 | 6579.73 | 334906.90 |
| 181 | 2040-03 | 7390.76 | 795.40 | 6595.35 | 328311.55 |
| 182 | 2040-04 | 7390.76 | 779.74 | 6611.02 | 321700.53 |
| 183 | 2040-05 | 7390.76 | 764.04 | 6626.72 | 315073.81 |
| 184 | 2040-06 | 7390.76 | 748.30 | 6642.46 | 308431.36 |
| 185 | 2040-07 | 7390.76 | 732.52 | 6658.23 | 301773.13 |
| 186 | 2040-08 | 7390.76 | 716.71 | 6674.05 | 295099.08 |
| 187 | 2040-09 | 7390.76 | 700.86 | 6689.90 | 288409.18 |
| 188 | 2040-10 | 7390.76 | 684.97 | 6705.79 | 281703.40 |
| 189 | 2040-11 | 7390.76 | 669.05 | 6721.71 | 274981.69 |
| 190 | 2040-12 | 7390.76 | 653.08 | 6737.68 | 268244.01 |
| 191 | 2041-01 | 7390.76 | 637.08 | 6753.68 | 261490.33 |
| 192 | 2041-02 | 7390.76 | 621.04 | 6769.72 | 254720.62 |
| 193 | 2041-03 | 7390.76 | 604.96 | 6785.80 | 247934.82 |
| 194 | 2041-04 | 7390.76 | 588.85 | 6801.91 | 241132.91 |
| 195 | 2041-05 | 7390.76 | 572.69 | 6818.07 | 234314.84 |
| 196 | 2041-06 | 7390.76 | 556.50 | 6834.26 | 227480.58 |
| 197 | 2041-07 | 7390.76 | 540.27 | 6850.49 | 220630.09 |
| 198 | 2041-08 | 7390.76 | 524.00 | 6866.76 | 213763.33 |
| 199 | 2041-09 | 7390.76 | 507.69 | 6883.07 | 206880.26 |
| 200 | 2041-10 | 7390.76 | 491.34 | 6899.42 | 199980.85 |
| 201 | 2041-11 | 7390.76 | 474.95 | 6915.80 | 193065.04 |
| 202 | 2041-12 | 7390.76 | 458.53 | 6932.23 | 186132.82 |
| 203 | 2042-01 | 7390.76 | 442.07 | 6948.69 | 179184.12 |
| 204 | 2042-02 | 7390.76 | 425.56 | 6965.19 | 172218.93 |
| 205 | 2042-03 | 7390.76 | 409.02 | 6981.74 | 165237.19 |
| 206 | 2042-04 | 7390.76 | 392.44 | 6998.32 | 158238.87 |
| 207 | 2042-05 | 7390.76 | 375.82 | 7014.94 | 151223.93 |
| 208 | 2042-06 | 7390.76 | 359.16 | 7031.60 | 144192.33 |
| 209 | 2042-07 | 7390.76 | 342.46 | 7048.30 | 137144.03 |
| 210 | 2042-08 | 7390.76 | 325.72 | 7065.04 | 130078.99 |
| 211 | 2042-09 | 7390.76 | 308.94 | 7081.82 | 122997.17 |
| 212 | 2042-10 | 7390.76 | 292.12 | 7098.64 | 115898.54 |
| 213 | 2042-11 | 7390.76 | 275.26 | 7115.50 | 108783.04 |
| 214 | 2042-12 | 7390.76 | 258.36 | 7132.40 | 101650.64 |
| 215 | 2043-01 | 7390.76 | 241.42 | 7149.34 | 94501.30 |
| 216 | 2043-02 | 7390.76 | 224.44 | 7166.32 | 87334.99 |
| 217 | 2043-03 | 7390.76 | 207.42 | 7183.34 | 80151.65 |
| 218 | 2043-04 | 7390.76 | 190.36 | 7200.40 | 72951.25 |
| 219 | 2043-05 | 7390.76 | 173.26 | 7217.50 | 65733.76 |
| 220 | 2043-06 | 7390.76 | 156.12 | 7234.64 | 58499.12 |
| 221 | 2043-07 | 7390.76 | 138.94 | 7251.82 | 51247.29 |
| 222 | 2043-08 | 7390.76 | 121.71 | 7269.04 | 43978.25 |
| 223 | 2043-09 | 7390.76 | 104.45 | 7286.31 | 36691.94 |
| 224 | 2043-10 | 7390.76 | 87.14 | 7303.61 | 29388.33 |
| 225 | 2043-11 | 7390.76 | 69.80 | 7320.96 | 22067.37 |
| 226 | 2043-12 | 7390.76 | 52.41 | 7338.35 | 14729.02 |
| 227 | 2044-01 | 7390.76 | 34.98 | 7355.78 | 7373.25 |
| 228 | 2044-02 | 7390.76 | 17.51 | 7373.25 | 0.00 |
等额本金还款方式：
贷款总额：130万
还款月数：19年
首月还款：8789.25元
每月递减：13.54元
利息总额：35.35万
本息合计：165.35万
节省利息：31573.85元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 8789.25 | 3087.50 | 5701.75 | 1294298.25 |
| 2 | 2025-04 | 8775.71 | 3073.96 | 5701.75 | 1288596.49 |
| 3 | 2025-05 | 8762.17 | 3060.42 | 5701.75 | 1282894.74 |
| 4 | 2025-06 | 8748.63 | 3046.87 | 5701.75 | 1277192.98 |
| 5 | 2025-07 | 8735.09 | 3033.33 | 5701.75 | 1271491.23 |
| 6 | 2025-08 | 8721.55 | 3019.79 | 5701.75 | 1265789.47 |
| 7 | 2025-09 | 8708.00 | 3006.25 | 5701.75 | 1260087.72 |
| 8 | 2025-10 | 8694.46 | 2992.71 | 5701.75 | 1254385.96 |
| 9 | 2025-11 | 8680.92 | 2979.17 | 5701.75 | 1248684.21 |
| 10 | 2025-12 | 8667.38 | 2965.63 | 5701.75 | 1242982.46 |
| 11 | 2026-01 | 8653.84 | 2952.08 | 5701.75 | 1237280.70 |
| 12 | 2026-02 | 8640.30 | 2938.54 | 5701.75 | 1231578.95 |
| 13 | 2026-03 | 8626.75 | 2925.00 | 5701.75 | 1225877.19 |
| 14 | 2026-04 | 8613.21 | 2911.46 | 5701.75 | 1220175.44 |
| 15 | 2026-05 | 8599.67 | 2897.92 | 5701.75 | 1214473.68 |
| 16 | 2026-06 | 8586.13 | 2884.38 | 5701.75 | 1208771.93 |
| 17 | 2026-07 | 8572.59 | 2870.83 | 5701.75 | 1203070.18 |
| 18 | 2026-08 | 8559.05 | 2857.29 | 5701.75 | 1197368.42 |
| 19 | 2026-09 | 8545.50 | 2843.75 | 5701.75 | 1191666.67 |
| 20 | 2026-10 | 8531.96 | 2830.21 | 5701.75 | 1185964.91 |
| 21 | 2026-11 | 8518.42 | 2816.67 | 5701.75 | 1180263.16 |
| 22 | 2026-12 | 8504.88 | 2803.13 | 5701.75 | 1174561.40 |
| 23 | 2027-01 | 8491.34 | 2789.58 | 5701.75 | 1168859.65 |
| 24 | 2027-02 | 8477.80 | 2776.04 | 5701.75 | 1163157.89 |
| 25 | 2027-03 | 8464.25 | 2762.50 | 5701.75 | 1157456.14 |
| 26 | 2027-04 | 8450.71 | 2748.96 | 5701.75 | 1151754.39 |
| 27 | 2027-05 | 8437.17 | 2735.42 | 5701.75 | 1146052.63 |
| 28 | 2027-06 | 8423.63 | 2721.88 | 5701.75 | 1140350.88 |
| 29 | 2027-07 | 8410.09 | 2708.33 | 5701.75 | 1134649.12 |
| 30 | 2027-08 | 8396.55 | 2694.79 | 5701.75 | 1128947.37 |
| 31 | 2027-09 | 8383.00 | 2681.25 | 5701.75 | 1123245.61 |
| 32 | 2027-10 | 8369.46 | 2667.71 | 5701.75 | 1117543.86 |
| 33 | 2027-11 | 8355.92 | 2654.17 | 5701.75 | 1111842.11 |
| 34 | 2027-12 | 8342.38 | 2640.63 | 5701.75 | 1106140.35 |
| 35 | 2028-01 | 8328.84 | 2627.08 | 5701.75 | 1100438.60 |
| 36 | 2028-02 | 8315.30 | 2613.54 | 5701.75 | 1094736.84 |
| 37 | 2028-03 | 8301.75 | 2600.00 | 5701.75 | 1089035.09 |
| 38 | 2028-04 | 8288.21 | 2586.46 | 5701.75 | 1083333.33 |
| 39 | 2028-05 | 8274.67 | 2572.92 | 5701.75 | 1077631.58 |
| 40 | 2028-06 | 8261.13 | 2559.38 | 5701.75 | 1071929.82 |
| 41 | 2028-07 | 8247.59 | 2545.83 | 5701.75 | 1066228.07 |
| 42 | 2028-08 | 8234.05 | 2532.29 | 5701.75 | 1060526.32 |
| 43 | 2028-09 | 8220.50 | 2518.75 | 5701.75 | 1054824.56 |
| 44 | 2028-10 | 8206.96 | 2505.21 | 5701.75 | 1049122.81 |
| 45 | 2028-11 | 8193.42 | 2491.67 | 5701.75 | 1043421.05 |
| 46 | 2028-12 | 8179.88 | 2478.13 | 5701.75 | 1037719.30 |
| 47 | 2029-01 | 8166.34 | 2464.58 | 5701.75 | 1032017.54 |
| 48 | 2029-02 | 8152.80 | 2451.04 | 5701.75 | 1026315.79 |
| 49 | 2029-03 | 8139.25 | 2437.50 | 5701.75 | 1020614.04 |
| 50 | 2029-04 | 8125.71 | 2423.96 | 5701.75 | 1014912.28 |
| 51 | 2029-05 | 8112.17 | 2410.42 | 5701.75 | 1009210.53 |
| 52 | 2029-06 | 8098.63 | 2396.88 | 5701.75 | 1003508.77 |
| 53 | 2029-07 | 8085.09 | 2383.33 | 5701.75 | 997807.02 |
| 54 | 2029-08 | 8071.55 | 2369.79 | 5701.75 | 992105.26 |
| 55 | 2029-09 | 8058.00 | 2356.25 | 5701.75 | 986403.51 |
| 56 | 2029-10 | 8044.46 | 2342.71 | 5701.75 | 980701.75 |
| 57 | 2029-11 | 8030.92 | 2329.17 | 5701.75 | 975000.00 |
| 58 | 2029-12 | 8017.38 | 2315.63 | 5701.75 | 969298.25 |
| 59 | 2030-01 | 8003.84 | 2302.08 | 5701.75 | 963596.49 |
| 60 | 2030-02 | 7990.30 | 2288.54 | 5701.75 | 957894.74 |
| 61 | 2030-03 | 7976.75 | 2275.00 | 5701.75 | 952192.98 |
| 62 | 2030-04 | 7963.21 | 2261.46 | 5701.75 | 946491.23 |
| 63 | 2030-05 | 7949.67 | 2247.92 | 5701.75 | 940789.47 |
| 64 | 2030-06 | 7936.13 | 2234.38 | 5701.75 | 935087.72 |
| 65 | 2030-07 | 7922.59 | 2220.83 | 5701.75 | 929385.96 |
| 66 | 2030-08 | 7909.05 | 2207.29 | 5701.75 | 923684.21 |
| 67 | 2030-09 | 7895.50 | 2193.75 | 5701.75 | 917982.46 |
| 68 | 2030-10 | 7881.96 | 2180.21 | 5701.75 | 912280.70 |
| 69 | 2030-11 | 7868.42 | 2166.67 | 5701.75 | 906578.95 |
| 70 | 2030-12 | 7854.88 | 2153.13 | 5701.75 | 900877.19 |
| 71 | 2031-01 | 7841.34 | 2139.58 | 5701.75 | 895175.44 |
| 72 | 2031-02 | 7827.80 | 2126.04 | 5701.75 | 889473.68 |
| 73 | 2031-03 | 7814.25 | 2112.50 | 5701.75 | 883771.93 |
| 74 | 2031-04 | 7800.71 | 2098.96 | 5701.75 | 878070.18 |
| 75 | 2031-05 | 7787.17 | 2085.42 | 5701.75 | 872368.42 |
| 76 | 2031-06 | 7773.63 | 2071.88 | 5701.75 | 866666.67 |
| 77 | 2031-07 | 7760.09 | 2058.33 | 5701.75 | 860964.91 |
| 78 | 2031-08 | 7746.55 | 2044.79 | 5701.75 | 855263.16 |
| 79 | 2031-09 | 7733.00 | 2031.25 | 5701.75 | 849561.40 |
| 80 | 2031-10 | 7719.46 | 2017.71 | 5701.75 | 843859.65 |
| 81 | 2031-11 | 7705.92 | 2004.17 | 5701.75 | 838157.89 |
| 82 | 2031-12 | 7692.38 | 1990.63 | 5701.75 | 832456.14 |
| 83 | 2032-01 | 7678.84 | 1977.08 | 5701.75 | 826754.39 |
| 84 | 2032-02 | 7665.30 | 1963.54 | 5701.75 | 821052.63 |
| 85 | 2032-03 | 7651.75 | 1950.00 | 5701.75 | 815350.88 |
| 86 | 2032-04 | 7638.21 | 1936.46 | 5701.75 | 809649.12 |
| 87 | 2032-05 | 7624.67 | 1922.92 | 5701.75 | 803947.37 |
| 88 | 2032-06 | 7611.13 | 1909.37 | 5701.75 | 798245.61 |
| 89 | 2032-07 | 7597.59 | 1895.83 | 5701.75 | 792543.86 |
| 90 | 2032-08 | 7584.05 | 1882.29 | 5701.75 | 786842.11 |
| 91 | 2032-09 | 7570.50 | 1868.75 | 5701.75 | 781140.35 |
| 92 | 2032-10 | 7556.96 | 1855.21 | 5701.75 | 775438.60 |
| 93 | 2032-11 | 7543.42 | 1841.67 | 5701.75 | 769736.84 |
| 94 | 2032-12 | 7529.88 | 1828.13 | 5701.75 | 764035.09 |
| 95 | 2033-01 | 7516.34 | 1814.58 | 5701.75 | 758333.33 |
| 96 | 2033-02 | 7502.80 | 1801.04 | 5701.75 | 752631.58 |
| 97 | 2033-03 | 7489.25 | 1787.50 | 5701.75 | 746929.82 |
| 98 | 2033-04 | 7475.71 | 1773.96 | 5701.75 | 741228.07 |
| 99 | 2033-05 | 7462.17 | 1760.42 | 5701.75 | 735526.32 |
| 100 | 2033-06 | 7448.63 | 1746.88 | 5701.75 | 729824.56 |
| 101 | 2033-07 | 7435.09 | 1733.33 | 5701.75 | 724122.81 |
| 102 | 2033-08 | 7421.55 | 1719.79 | 5701.75 | 718421.05 |
| 103 | 2033-09 | 7408.00 | 1706.25 | 5701.75 | 712719.30 |
| 104 | 2033-10 | 7394.46 | 1692.71 | 5701.75 | 707017.54 |
| 105 | 2033-11 | 7380.92 | 1679.17 | 5701.75 | 701315.79 |
| 106 | 2033-12 | 7367.38 | 1665.63 | 5701.75 | 695614.04 |
| 107 | 2034-01 | 7353.84 | 1652.08 | 5701.75 | 689912.28 |
| 108 | 2034-02 | 7340.30 | 1638.54 | 5701.75 | 684210.53 |
| 109 | 2034-03 | 7326.75 | 1625.00 | 5701.75 | 678508.77 |
| 110 | 2034-04 | 7313.21 | 1611.46 | 5701.75 | 672807.02 |
| 111 | 2034-05 | 7299.67 | 1597.92 | 5701.75 | 667105.26 |
| 112 | 2034-06 | 7286.13 | 1584.38 | 5701.75 | 661403.51 |
| 113 | 2034-07 | 7272.59 | 1570.83 | 5701.75 | 655701.75 |
| 114 | 2034-08 | 7259.05 | 1557.29 | 5701.75 | 650000.00 |
| 115 | 2034-09 | 7245.50 | 1543.75 | 5701.75 | 644298.25 |
| 116 | 2034-10 | 7231.96 | 1530.21 | 5701.75 | 638596.49 |
| 117 | 2034-11 | 7218.42 | 1516.67 | 5701.75 | 632894.74 |
| 118 | 2034-12 | 7204.88 | 1503.13 | 5701.75 | 627192.98 |
| 119 | 2035-01 | 7191.34 | 1489.58 | 5701.75 | 621491.23 |
| 120 | 2035-02 | 7177.80 | 1476.04 | 5701.75 | 615789.47 |
| 121 | 2035-03 | 7164.25 | 1462.50 | 5701.75 | 610087.72 |
| 122 | 2035-04 | 7150.71 | 1448.96 | 5701.75 | 604385.96 |
| 123 | 2035-05 | 7137.17 | 1435.42 | 5701.75 | 598684.21 |
| 124 | 2035-06 | 7123.63 | 1421.88 | 5701.75 | 592982.46 |
| 125 | 2035-07 | 7110.09 | 1408.33 | 5701.75 | 587280.70 |
| 126 | 2035-08 | 7096.55 | 1394.79 | 5701.75 | 581578.95 |
| 127 | 2035-09 | 7083.00 | 1381.25 | 5701.75 | 575877.19 |
| 128 | 2035-10 | 7069.46 | 1367.71 | 5701.75 | 570175.44 |
| 129 | 2035-11 | 7055.92 | 1354.17 | 5701.75 | 564473.68 |
| 130 | 2035-12 | 7042.38 | 1340.63 | 5701.75 | 558771.93 |
| 131 | 2036-01 | 7028.84 | 1327.08 | 5701.75 | 553070.18 |
| 132 | 2036-02 | 7015.30 | 1313.54 | 5701.75 | 547368.42 |
| 133 | 2036-03 | 7001.75 | 1300.00 | 5701.75 | 541666.67 |
| 134 | 2036-04 | 6988.21 | 1286.46 | 5701.75 | 535964.91 |
| 135 | 2036-05 | 6974.67 | 1272.92 | 5701.75 | 530263.16 |
| 136 | 2036-06 | 6961.13 | 1259.38 | 5701.75 | 524561.40 |
| 137 | 2036-07 | 6947.59 | 1245.83 | 5701.75 | 518859.65 |
| 138 | 2036-08 | 6934.05 | 1232.29 | 5701.75 | 513157.89 |
| 139 | 2036-09 | 6920.50 | 1218.75 | 5701.75 | 507456.14 |
| 140 | 2036-10 | 6906.96 | 1205.21 | 5701.75 | 501754.39 |
| 141 | 2036-11 | 6893.42 | 1191.67 | 5701.75 | 496052.63 |
| 142 | 2036-12 | 6879.88 | 1178.13 | 5701.75 | 490350.88 |
| 143 | 2037-01 | 6866.34 | 1164.58 | 5701.75 | 484649.12 |
| 144 | 2037-02 | 6852.80 | 1151.04 | 5701.75 | 478947.37 |
| 145 | 2037-03 | 6839.25 | 1137.50 | 5701.75 | 473245.61 |
| 146 | 2037-04 | 6825.71 | 1123.96 | 5701.75 | 467543.86 |
| 147 | 2037-05 | 6812.17 | 1110.42 | 5701.75 | 461842.11 |
| 148 | 2037-06 | 6798.63 | 1096.88 | 5701.75 | 456140.35 |
| 149 | 2037-07 | 6785.09 | 1083.33 | 5701.75 | 450438.60 |
| 150 | 2037-08 | 6771.55 | 1069.79 | 5701.75 | 444736.84 |
| 151 | 2037-09 | 6758.00 | 1056.25 | 5701.75 | 439035.09 |
| 152 | 2037-10 | 6744.46 | 1042.71 | 5701.75 | 433333.33 |
| 153 | 2037-11 | 6730.92 | 1029.17 | 5701.75 | 427631.58 |
| 154 | 2037-12 | 6717.38 | 1015.63 | 5701.75 | 421929.82 |
| 155 | 2038-01 | 6703.84 | 1002.08 | 5701.75 | 416228.07 |
| 156 | 2038-02 | 6690.30 | 988.54 | 5701.75 | 410526.32 |
| 157 | 2038-03 | 6676.75 | 975.00 | 5701.75 | 404824.56 |
| 158 | 2038-04 | 6663.21 | 961.46 | 5701.75 | 399122.81 |
| 159 | 2038-05 | 6649.67 | 947.92 | 5701.75 | 393421.05 |
| 160 | 2038-06 | 6636.13 | 934.38 | 5701.75 | 387719.30 |
| 161 | 2038-07 | 6622.59 | 920.83 | 5701.75 | 382017.54 |
| 162 | 2038-08 | 6609.05 | 907.29 | 5701.75 | 376315.79 |
| 163 | 2038-09 | 6595.50 | 893.75 | 5701.75 | 370614.04 |
| 164 | 2038-10 | 6581.96 | 880.21 | 5701.75 | 364912.28 |
| 165 | 2038-11 | 6568.42 | 866.67 | 5701.75 | 359210.53 |
| 166 | 2038-12 | 6554.88 | 853.12 | 5701.75 | 353508.77 |
| 167 | 2039-01 | 6541.34 | 839.58 | 5701.75 | 347807.02 |
| 168 | 2039-02 | 6527.80 | 826.04 | 5701.75 | 342105.26 |
| 169 | 2039-03 | 6514.25 | 812.50 | 5701.75 | 336403.51 |
| 170 | 2039-04 | 6500.71 | 798.96 | 5701.75 | 330701.75 |
| 171 | 2039-05 | 6487.17 | 785.42 | 5701.75 | 325000.00 |
| 172 | 2039-06 | 6473.63 | 771.88 | 5701.75 | 319298.25 |
| 173 | 2039-07 | 6460.09 | 758.33 | 5701.75 | 313596.49 |
| 174 | 2039-08 | 6446.55 | 744.79 | 5701.75 | 307894.74 |
| 175 | 2039-09 | 6433.00 | 731.25 | 5701.75 | 302192.98 |
| 176 | 2039-10 | 6419.46 | 717.71 | 5701.75 | 296491.23 |
| 177 | 2039-11 | 6405.92 | 704.17 | 5701.75 | 290789.47 |
| 178 | 2039-12 | 6392.38 | 690.63 | 5701.75 | 285087.72 |
| 179 | 2040-01 | 6378.84 | 677.08 | 5701.75 | 279385.96 |
| 180 | 2040-02 | 6365.30 | 663.54 | 5701.75 | 273684.21 |
| 181 | 2040-03 | 6351.75 | 650.00 | 5701.75 | 267982.46 |
| 182 | 2040-04 | 6338.21 | 636.46 | 5701.75 | 262280.70 |
| 183 | 2040-05 | 6324.67 | 622.92 | 5701.75 | 256578.95 |
| 184 | 2040-06 | 6311.13 | 609.37 | 5701.75 | 250877.19 |
| 185 | 2040-07 | 6297.59 | 595.83 | 5701.75 | 245175.44 |
| 186 | 2040-08 | 6284.05 | 582.29 | 5701.75 | 239473.68 |
| 187 | 2040-09 | 6270.50 | 568.75 | 5701.75 | 233771.93 |
| 188 | 2040-10 | 6256.96 | 555.21 | 5701.75 | 228070.18 |
| 189 | 2040-11 | 6243.42 | 541.67 | 5701.75 | 222368.42 |
| 190 | 2040-12 | 6229.88 | 528.13 | 5701.75 | 216666.67 |
| 191 | 2041-01 | 6216.34 | 514.58 | 5701.75 | 210964.91 |
| 192 | 2041-02 | 6202.80 | 501.04 | 5701.75 | 205263.16 |
| 193 | 2041-03 | 6189.25 | 487.50 | 5701.75 | 199561.40 |
| 194 | 2041-04 | 6175.71 | 473.96 | 5701.75 | 193859.65 |
| 195 | 2041-05 | 6162.17 | 460.42 | 5701.75 | 188157.89 |
| 196 | 2041-06 | 6148.63 | 446.87 | 5701.75 | 182456.14 |
| 197 | 2041-07 | 6135.09 | 433.33 | 5701.75 | 176754.39 |
| 198 | 2041-08 | 6121.55 | 419.79 | 5701.75 | 171052.63 |
| 199 | 2041-09 | 6108.00 | 406.25 | 5701.75 | 165350.88 |
| 200 | 2041-10 | 6094.46 | 392.71 | 5701.75 | 159649.12 |
| 201 | 2041-11 | 6080.92 | 379.17 | 5701.75 | 153947.37 |
| 202 | 2041-12 | 6067.38 | 365.62 | 5701.75 | 148245.61 |
| 203 | 2042-01 | 6053.84 | 352.08 | 5701.75 | 142543.86 |
| 204 | 2042-02 | 6040.30 | 338.54 | 5701.75 | 136842.11 |
| 205 | 2042-03 | 6026.75 | 325.00 | 5701.75 | 131140.35 |
| 206 | 2042-04 | 6013.21 | 311.46 | 5701.75 | 125438.60 |
| 207 | 2042-05 | 5999.67 | 297.92 | 5701.75 | 119736.84 |
| 208 | 2042-06 | 5986.13 | 284.37 | 5701.75 | 114035.09 |
| 209 | 2042-07 | 5972.59 | 270.83 | 5701.75 | 108333.33 |
| 210 | 2042-08 | 5959.05 | 257.29 | 5701.75 | 102631.58 |
| 211 | 2042-09 | 5945.50 | 243.75 | 5701.75 | 96929.82 |
| 212 | 2042-10 | 5931.96 | 230.21 | 5701.75 | 91228.07 |
| 213 | 2042-11 | 5918.42 | 216.67 | 5701.75 | 85526.32 |
| 214 | 2042-12 | 5904.88 | 203.13 | 5701.75 | 79824.56 |
| 215 | 2043-01 | 5891.34 | 189.58 | 5701.75 | 74122.81 |
| 216 | 2043-02 | 5877.80 | 176.04 | 5701.75 | 68421.05 |
| 217 | 2043-03 | 5864.25 | 162.50 | 5701.75 | 62719.30 |
| 218 | 2043-04 | 5850.71 | 148.96 | 5701.75 | 57017.54 |
| 219 | 2043-05 | 5837.17 | 135.42 | 5701.75 | 51315.79 |
| 220 | 2043-06 | 5823.63 | 121.88 | 5701.75 | 45614.04 |
| 221 | 2043-07 | 5810.09 | 108.33 | 5701.75 | 39912.28 |
| 222 | 2043-08 | 5796.55 | 94.79 | 5701.75 | 34210.53 |
| 223 | 2043-09 | 5783.00 | 81.25 | 5701.75 | 28508.77 |
| 224 | 2043-10 | 5769.46 | 67.71 | 5701.75 | 22807.02 |
| 225 | 2043-11 | 5755.92 | 54.17 | 5701.75 | 17105.26 |
| 226 | 2043-12 | 5742.38 | 40.63 | 5701.75 | 11403.51 |
| 227 | 2044-01 | 5728.84 | 27.08 | 5701.75 | 5701.75 |
| 228 | 2044-02 | 5715.30 | 13.54 | 5701.75 | 0.00 |