贷款500万（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：500万
还款月数：19年
每月还款：29421.86元
利息总额：170.82万
本息合计：670.82万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2021-03 | 29421.86 | 13541.67 | 15880.19 | 4984119.81 |
| 2 | 2021-04 | 29421.86 | 13498.66 | 15923.20 | 4968196.60 |
| 3 | 2021-05 | 29421.86 | 13455.53 | 15966.33 | 4952230.28 |
| 4 | 2021-06 | 29421.86 | 13412.29 | 16009.57 | 4936220.71 |
| 5 | 2021-07 | 29421.86 | 13368.93 | 16052.93 | 4920167.78 |
| 6 | 2021-08 | 29421.86 | 13325.45 | 16096.41 | 4904071.37 |
| 7 | 2021-09 | 29421.86 | 13281.86 | 16140.00 | 4887931.37 |
| 8 | 2021-10 | 29421.86 | 13238.15 | 16183.71 | 4871747.66 |
| 9 | 2021-11 | 29421.86 | 13194.32 | 16227.54 | 4855520.12 |
| 10 | 2021-12 | 29421.86 | 13150.37 | 16271.49 | 4839248.63 |
| 11 | 2022-01 | 29421.86 | 13106.30 | 16315.56 | 4822933.06 |
| 12 | 2022-02 | 29421.86 | 13062.11 | 16359.75 | 4806573.31 |
| 13 | 2022-03 | 29421.86 | 13017.80 | 16404.06 | 4790169.26 |
| 14 | 2022-04 | 29421.86 | 12973.38 | 16448.48 | 4773720.77 |
| 15 | 2022-05 | 29421.86 | 12928.83 | 16493.03 | 4757227.74 |
| 16 | 2022-06 | 29421.86 | 12884.16 | 16537.70 | 4740690.04 |
| 17 | 2022-07 | 29421.86 | 12839.37 | 16582.49 | 4724107.55 |
| 18 | 2022-08 | 29421.86 | 12794.46 | 16627.40 | 4707480.14 |
| 19 | 2022-09 | 29421.86 | 12749.43 | 16672.43 | 4690807.71 |
| 20 | 2022-10 | 29421.86 | 12704.27 | 16717.59 | 4674090.12 |
| 21 | 2022-11 | 29421.86 | 12658.99 | 16762.87 | 4657327.26 |
| 22 | 2022-12 | 29421.86 | 12613.59 | 16808.27 | 4640518.99 |
| 23 | 2023-01 | 29421.86 | 12568.07 | 16853.79 | 4623665.20 |
| 24 | 2023-02 | 29421.86 | 12522.43 | 16899.43 | 4606765.77 |
| 25 | 2023-03 | 29421.86 | 12476.66 | 16945.20 | 4589820.57 |
| 26 | 2023-04 | 29421.86 | 12430.76 | 16991.10 | 4572829.47 |
| 27 | 2023-05 | 29421.86 | 12384.75 | 17037.11 | 4555792.36 |
| 28 | 2023-06 | 29421.86 | 12338.60 | 17083.26 | 4538709.10 |
| 29 | 2023-07 | 29421.86 | 12292.34 | 17129.52 | 4521579.58 |
| 30 | 2023-08 | 29421.86 | 12245.94 | 17175.92 | 4504403.66 |
| 31 | 2023-09 | 29421.86 | 12199.43 | 17222.43 | 4487181.23 |
| 32 | 2023-10 | 29421.86 | 12152.78 | 17269.08 | 4469912.15 |
| 33 | 2023-11 | 29421.86 | 12106.01 | 17315.85 | 4452596.31 |
| 34 | 2023-12 | 29421.86 | 12059.11 | 17362.74 | 4435233.56 |
| 35 | 2024-01 | 29421.86 | 12012.09 | 17409.77 | 4417823.79 |
| 36 | 2024-02 | 29421.86 | 11964.94 | 17456.92 | 4400366.87 |
| 37 | 2024-03 | 29421.86 | 11917.66 | 17504.20 | 4382862.67 |
| 38 | 2024-04 | 29421.86 | 11870.25 | 17551.61 | 4365311.07 |
| 39 | 2024-05 | 29421.86 | 11822.72 | 17599.14 | 4347711.92 |
| 40 | 2024-06 | 29421.86 | 11775.05 | 17646.81 | 4330065.12 |
| 41 | 2024-07 | 29421.86 | 11727.26 | 17694.60 | 4312370.52 |
| 42 | 2024-08 | 29421.86 | 11679.34 | 17742.52 | 4294627.99 |
| 43 | 2024-09 | 29421.86 | 11631.28 | 17790.58 | 4276837.42 |
| 44 | 2024-10 | 29421.86 | 11583.10 | 17838.76 | 4258998.66 |
| 45 | 2024-11 | 29421.86 | 11534.79 | 17887.07 | 4241111.59 |
| 46 | 2024-12 | 29421.86 | 11486.34 | 17935.52 | 4223176.07 |
| 47 | 2025-01 | 29421.86 | 11437.77 | 17984.09 | 4205191.98 |
| 48 | 2025-02 | 29421.86 | 11389.06 | 18032.80 | 4187159.18 |
| 49 | 2025-03 | 29421.86 | 11340.22 | 18081.64 | 4169077.54 |
| 50 | 2025-04 | 29421.86 | 11291.25 | 18130.61 | 4150946.94 |
| 51 | 2025-05 | 29421.86 | 11242.15 | 18179.71 | 4132767.22 |
| 52 | 2025-06 | 29421.86 | 11192.91 | 18228.95 | 4114538.28 |
| 53 | 2025-07 | 29421.86 | 11143.54 | 18278.32 | 4096259.96 |
| 54 | 2025-08 | 29421.86 | 11094.04 | 18327.82 | 4077932.13 |
| 55 | 2025-09 | 29421.86 | 11044.40 | 18377.46 | 4059554.67 |
| 56 | 2025-10 | 29421.86 | 10994.63 | 18427.23 | 4041127.44 |
| 57 | 2025-11 | 29421.86 | 10944.72 | 18477.14 | 4022650.30 |
| 58 | 2025-12 | 29421.86 | 10894.68 | 18527.18 | 4004123.12 |
| 59 | 2026-01 | 29421.86 | 10844.50 | 18577.36 | 3985545.76 |
| 60 | 2026-02 | 29421.86 | 10794.19 | 18627.67 | 3966918.09 |
| 61 | 2026-03 | 29421.86 | 10743.74 | 18678.12 | 3948239.96 |
| 62 | 2026-04 | 29421.86 | 10693.15 | 18728.71 | 3929511.25 |
| 63 | 2026-05 | 29421.86 | 10642.43 | 18779.43 | 3910731.82 |
| 64 | 2026-06 | 29421.86 | 10591.57 | 18830.29 | 3891901.52 |
| 65 | 2026-07 | 29421.86 | 10540.57 | 18881.29 | 3873020.23 |
| 66 | 2026-08 | 29421.86 | 10489.43 | 18932.43 | 3854087.80 |
| 67 | 2026-09 | 29421.86 | 10438.15 | 18983.71 | 3835104.10 |
| 68 | 2026-10 | 29421.86 | 10386.74 | 19035.12 | 3816068.98 |
| 69 | 2026-11 | 29421.86 | 10335.19 | 19086.67 | 3796982.30 |
| 70 | 2026-12 | 29421.86 | 10283.49 | 19138.37 | 3777843.94 |
| 71 | 2027-01 | 29421.86 | 10231.66 | 19190.20 | 3758653.74 |
| 72 | 2027-02 | 29421.86 | 10179.69 | 19242.17 | 3739411.57 |
| 73 | 2027-03 | 29421.86 | 10127.57 | 19294.29 | 3720117.28 |
| 74 | 2027-04 | 29421.86 | 10075.32 | 19346.54 | 3700770.74 |
| 75 | 2027-05 | 29421.86 | 10022.92 | 19398.94 | 3681371.80 |
| 76 | 2027-06 | 29421.86 | 9970.38 | 19451.48 | 3661920.32 |
| 77 | 2027-07 | 29421.86 | 9917.70 | 19504.16 | 3642416.16 |
| 78 | 2027-08 | 29421.86 | 9864.88 | 19556.98 | 3622859.18 |
| 79 | 2027-09 | 29421.86 | 9811.91 | 19609.95 | 3603249.23 |
| 80 | 2027-10 | 29421.86 | 9758.80 | 19663.06 | 3583586.17 |
| 81 | 2027-11 | 29421.86 | 9705.55 | 19716.31 | 3563869.85 |
| 82 | 2027-12 | 29421.86 | 9652.15 | 19769.71 | 3544100.14 |
| 83 | 2028-01 | 29421.86 | 9598.60 | 19823.26 | 3524276.89 |
| 84 | 2028-02 | 29421.86 | 9544.92 | 19876.94 | 3504399.94 |
| 85 | 2028-03 | 29421.86 | 9491.08 | 19930.78 | 3484469.17 |
| 86 | 2028-04 | 29421.86 | 9437.10 | 19984.76 | 3464484.41 |
| 87 | 2028-05 | 29421.86 | 9382.98 | 20038.88 | 3444445.53 |
| 88 | 2028-06 | 29421.86 | 9328.71 | 20093.15 | 3424352.38 |
| 89 | 2028-07 | 29421.86 | 9274.29 | 20147.57 | 3404204.80 |
| 90 | 2028-08 | 29421.86 | 9219.72 | 20202.14 | 3384002.67 |
| 91 | 2028-09 | 29421.86 | 9165.01 | 20256.85 | 3363745.81 |
| 92 | 2028-10 | 29421.86 | 9110.14 | 20311.71 | 3343434.10 |
| 93 | 2028-11 | 29421.86 | 9055.13 | 20366.73 | 3323067.37 |
| 94 | 2028-12 | 29421.86 | 8999.97 | 20421.89 | 3302645.49 |
| 95 | 2029-01 | 29421.86 | 8944.66 | 20477.20 | 3282168.29 |
| 96 | 2029-02 | 29421.86 | 8889.21 | 20532.65 | 3261635.64 |
| 97 | 2029-03 | 29421.86 | 8833.60 | 20588.26 | 3241047.37 |
| 98 | 2029-04 | 29421.86 | 8777.84 | 20644.02 | 3220403.35 |
| 99 | 2029-05 | 29421.86 | 8721.93 | 20699.93 | 3199703.42 |
| 100 | 2029-06 | 29421.86 | 8665.86 | 20756.00 | 3178947.42 |
| 101 | 2029-07 | 29421.86 | 8609.65 | 20812.21 | 3158135.21 |
| 102 | 2029-08 | 29421.86 | 8553.28 | 20868.58 | 3137266.63 |
| 103 | 2029-09 | 29421.86 | 8496.76 | 20925.10 | 3116341.54 |
| 104 | 2029-10 | 29421.86 | 8440.09 | 20981.77 | 3095359.77 |
| 105 | 2029-11 | 29421.86 | 8383.27 | 21038.59 | 3074321.17 |
| 106 | 2029-12 | 29421.86 | 8326.29 | 21095.57 | 3053225.60 |
| 107 | 2030-01 | 29421.86 | 8269.15 | 21152.71 | 3032072.89 |
| 108 | 2030-02 | 29421.86 | 8211.86 | 21210.00 | 3010862.90 |
| 109 | 2030-03 | 29421.86 | 8154.42 | 21267.44 | 2989595.46 |
| 110 | 2030-04 | 29421.86 | 8096.82 | 21325.04 | 2968270.42 |
| 111 | 2030-05 | 29421.86 | 8039.07 | 21382.79 | 2946887.63 |
| 112 | 2030-06 | 29421.86 | 7981.15 | 21440.71 | 2925446.92 |
| 113 | 2030-07 | 29421.86 | 7923.09 | 21498.77 | 2903948.14 |
| 114 | 2030-08 | 29421.86 | 7864.86 | 21557.00 | 2882391.14 |
| 115 | 2030-09 | 29421.86 | 7806.48 | 21615.38 | 2860775.76 |
| 116 | 2030-10 | 29421.86 | 7747.93 | 21673.93 | 2839101.84 |
| 117 | 2030-11 | 29421.86 | 7689.23 | 21732.63 | 2817369.21 |
| 118 | 2030-12 | 29421.86 | 7630.37 | 21791.48 | 2795577.72 |
| 119 | 2031-01 | 29421.86 | 7571.36 | 21850.50 | 2773727.22 |
| 120 | 2031-02 | 29421.86 | 7512.18 | 21909.68 | 2751817.54 |
| 121 | 2031-03 | 29421.86 | 7452.84 | 21969.02 | 2729848.52 |
| 122 | 2031-04 | 29421.86 | 7393.34 | 22028.52 | 2707820.00 |
| 123 | 2031-05 | 29421.86 | 7333.68 | 22088.18 | 2685731.82 |
| 124 | 2031-06 | 29421.86 | 7273.86 | 22148.00 | 2663583.81 |
| 125 | 2031-07 | 29421.86 | 7213.87 | 22207.99 | 2641375.83 |
| 126 | 2031-08 | 29421.86 | 7153.73 | 22268.13 | 2619107.69 |
| 127 | 2031-09 | 29421.86 | 7093.42 | 22328.44 | 2596779.25 |
| 128 | 2031-10 | 29421.86 | 7032.94 | 22388.92 | 2574390.33 |
| 129 | 2031-11 | 29421.86 | 6972.31 | 22449.55 | 2551940.78 |
| 130 | 2031-12 | 29421.86 | 6911.51 | 22510.35 | 2529430.43 |
| 131 | 2032-01 | 29421.86 | 6850.54 | 22571.32 | 2506859.11 |
| 132 | 2032-02 | 29421.86 | 6789.41 | 22632.45 | 2484226.66 |
| 133 | 2032-03 | 29421.86 | 6728.11 | 22693.75 | 2461532.91 |
| 134 | 2032-04 | 29421.86 | 6666.65 | 22755.21 | 2438777.71 |
| 135 | 2032-05 | 29421.86 | 6605.02 | 22816.84 | 2415960.87 |
| 136 | 2032-06 | 29421.86 | 6543.23 | 22878.63 | 2393082.24 |
| 137 | 2032-07 | 29421.86 | 6481.26 | 22940.60 | 2370141.64 |
| 138 | 2032-08 | 29421.86 | 6419.13 | 23002.73 | 2347138.91 |
| 139 | 2032-09 | 29421.86 | 6356.83 | 23065.03 | 2324073.89 |
| 140 | 2032-10 | 29421.86 | 6294.37 | 23127.49 | 2300946.40 |
| 141 | 2032-11 | 29421.86 | 6231.73 | 23190.13 | 2277756.27 |
| 142 | 2032-12 | 29421.86 | 6168.92 | 23252.94 | 2254503.33 |
| 143 | 2033-01 | 29421.86 | 6105.95 | 23315.91 | 2231187.42 |
| 144 | 2033-02 | 29421.86 | 6042.80 | 23379.06 | 2207808.35 |
| 145 | 2033-03 | 29421.86 | 5979.48 | 23442.38 | 2184365.98 |
| 146 | 2033-04 | 29421.86 | 5915.99 | 23505.87 | 2160860.11 |
| 147 | 2033-05 | 29421.86 | 5852.33 | 23569.53 | 2137290.58 |
| 148 | 2033-06 | 29421.86 | 5788.50 | 23633.36 | 2113657.21 |
| 149 | 2033-07 | 29421.86 | 5724.49 | 23697.37 | 2089959.84 |
| 150 | 2033-08 | 29421.86 | 5660.31 | 23761.55 | 2066198.29 |
| 151 | 2033-09 | 29421.86 | 5595.95 | 23825.91 | 2042372.38 |
| 152 | 2033-10 | 29421.86 | 5531.43 | 23890.43 | 2018481.95 |
| 153 | 2033-11 | 29421.86 | 5466.72 | 23955.14 | 1994526.81 |
| 154 | 2033-12 | 29421.86 | 5401.84 | 24020.02 | 1970506.79 |
| 155 | 2034-01 | 29421.86 | 5336.79 | 24085.07 | 1946421.72 |
| 156 | 2034-02 | 29421.86 | 5271.56 | 24150.30 | 1922271.42 |
| 157 | 2034-03 | 29421.86 | 5206.15 | 24215.71 | 1898055.71 |
| 158 | 2034-04 | 29421.86 | 5140.57 | 24281.29 | 1873774.42 |
| 159 | 2034-05 | 29421.86 | 5074.81 | 24347.05 | 1849427.37 |
| 160 | 2034-06 | 29421.86 | 5008.87 | 24412.99 | 1825014.37 |
| 161 | 2034-07 | 29421.86 | 4942.75 | 24479.11 | 1800535.26 |
| 162 | 2034-08 | 29421.86 | 4876.45 | 24545.41 | 1775989.85 |
| 163 | 2034-09 | 29421.86 | 4809.97 | 24611.89 | 1751377.96 |
| 164 | 2034-10 | 29421.86 | 4743.32 | 24678.54 | 1726699.42 |
| 165 | 2034-11 | 29421.86 | 4676.48 | 24745.38 | 1701954.04 |
| 166 | 2034-12 | 29421.86 | 4609.46 | 24812.40 | 1677141.64 |
| 167 | 2035-01 | 29421.86 | 4542.26 | 24879.60 | 1652262.03 |
| 168 | 2035-02 | 29421.86 | 4474.88 | 24946.98 | 1627315.05 |
| 169 | 2035-03 | 29421.86 | 4407.31 | 25014.55 | 1602300.50 |
| 170 | 2035-04 | 29421.86 | 4339.56 | 25082.30 | 1577218.21 |
| 171 | 2035-05 | 29421.86 | 4271.63 | 25150.23 | 1552067.98 |
| 172 | 2035-06 | 29421.86 | 4203.52 | 25218.34 | 1526849.64 |
| 173 | 2035-07 | 29421.86 | 4135.22 | 25286.64 | 1501562.99 |
| 174 | 2035-08 | 29421.86 | 4066.73 | 25355.13 | 1476207.87 |
| 175 | 2035-09 | 29421.86 | 3998.06 | 25423.80 | 1450784.07 |
| 176 | 2035-10 | 29421.86 | 3929.21 | 25492.65 | 1425291.42 |
| 177 | 2035-11 | 29421.86 | 3860.16 | 25561.70 | 1399729.72 |
| 178 | 2035-12 | 29421.86 | 3790.93 | 25630.93 | 1374098.80 |
| 179 | 2036-01 | 29421.86 | 3721.52 | 25700.34 | 1348398.45 |
| 180 | 2036-02 | 29421.86 | 3651.91 | 25769.95 | 1322628.51 |
| 181 | 2036-03 | 29421.86 | 3582.12 | 25839.74 | 1296788.77 |
| 182 | 2036-04 | 29421.86 | 3512.14 | 25909.72 | 1270879.04 |
| 183 | 2036-05 | 29421.86 | 3441.96 | 25979.90 | 1244899.15 |
| 184 | 2036-06 | 29421.86 | 3371.60 | 26050.26 | 1218848.89 |
| 185 | 2036-07 | 29421.86 | 3301.05 | 26120.81 | 1192728.08 |
| 186 | 2036-08 | 29421.86 | 3230.31 | 26191.55 | 1166536.52 |
| 187 | 2036-09 | 29421.86 | 3159.37 | 26262.49 | 1140274.03 |
| 188 | 2036-10 | 29421.86 | 3088.24 | 26333.62 | 1113940.42 |
| 189 | 2036-11 | 29421.86 | 3016.92 | 26404.94 | 1087535.48 |
| 190 | 2036-12 | 29421.86 | 2945.41 | 26476.45 | 1061059.03 |
| 191 | 2037-01 | 29421.86 | 2873.70 | 26548.16 | 1034510.87 |
| 192 | 2037-02 | 29421.86 | 2801.80 | 26620.06 | 1007890.81 |
| 193 | 2037-03 | 29421.86 | 2729.70 | 26692.16 | 981198.65 |
| 194 | 2037-04 | 29421.86 | 2657.41 | 26764.45 | 954434.21 |
| 195 | 2037-05 | 29421.86 | 2584.93 | 26836.93 | 927597.27 |
| 196 | 2037-06 | 29421.86 | 2512.24 | 26909.62 | 900687.65 |
| 197 | 2037-07 | 29421.86 | 2439.36 | 26982.50 | 873705.16 |
| 198 | 2037-08 | 29421.86 | 2366.28 | 27055.58 | 846649.58 |
| 199 | 2037-09 | 29421.86 | 2293.01 | 27128.85 | 819520.73 |
| 200 | 2037-10 | 29421.86 | 2219.54 | 27202.32 | 792318.41 |
| 201 | 2037-11 | 29421.86 | 2145.86 | 27276.00 | 765042.41 |
| 202 | 2037-12 | 29421.86 | 2071.99 | 27349.87 | 737692.54 |
| 203 | 2038-01 | 29421.86 | 1997.92 | 27423.94 | 710268.60 |
| 204 | 2038-02 | 29421.86 | 1923.64 | 27498.22 | 682770.38 |
| 205 | 2038-03 | 29421.86 | 1849.17 | 27572.69 | 655197.69 |
| 206 | 2038-04 | 29421.86 | 1774.49 | 27647.37 | 627550.32 |
| 207 | 2038-05 | 29421.86 | 1699.62 | 27722.24 | 599828.08 |
| 208 | 2038-06 | 29421.86 | 1624.53 | 27797.33 | 572030.76 |
| 209 | 2038-07 | 29421.86 | 1549.25 | 27872.61 | 544158.15 |
| 210 | 2038-08 | 29421.86 | 1473.76 | 27948.10 | 516210.05 |
| 211 | 2038-09 | 29421.86 | 1398.07 | 28023.79 | 488186.26 |
| 212 | 2038-10 | 29421.86 | 1322.17 | 28099.69 | 460086.57 |
| 213 | 2038-11 | 29421.86 | 1246.07 | 28175.79 | 431910.78 |
| 214 | 2038-12 | 29421.86 | 1169.76 | 28252.10 | 403658.67 |
| 215 | 2039-01 | 29421.86 | 1093.24 | 28328.62 | 375330.06 |
| 216 | 2039-02 | 29421.86 | 1016.52 | 28405.34 | 346924.71 |
| 217 | 2039-03 | 29421.86 | 939.59 | 28482.27 | 318442.44 |
| 218 | 2039-04 | 29421.86 | 862.45 | 28559.41 | 289883.03 |
| 219 | 2039-05 | 29421.86 | 785.10 | 28636.76 | 261246.27 |
| 220 | 2039-06 | 29421.86 | 707.54 | 28714.32 | 232531.95 |
| 221 | 2039-07 | 29421.86 | 629.77 | 28792.09 | 203739.87 |
| 222 | 2039-08 | 29421.86 | 551.80 | 28870.06 | 174869.80 |
| 223 | 2039-09 | 29421.86 | 473.61 | 28948.25 | 145921.55 |
| 224 | 2039-10 | 29421.86 | 395.20 | 29026.66 | 116894.89 |
| 225 | 2039-11 | 29421.86 | 316.59 | 29105.27 | 87789.62 |
| 226 | 2039-12 | 29421.86 | 237.76 | 29184.10 | 58605.53 |
| 227 | 2040-01 | 29421.86 | 158.72 | 29263.14 | 29342.39 |
| 228 | 2040-02 | 29421.86 | 79.47 | 29342.39 | 0.00 |
等额本金还款方式：
贷款总额：500万
还款月数：19年
首月还款：35471.49元
每月递减：59.39元
利息总额：155.05万
本息合计：655.05万
节省利息：157663.22元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2021-03 | 35471.49 | 13541.67 | 21929.82 | 4978070.18 |
| 2 | 2021-04 | 35412.10 | 13482.27 | 21929.82 | 4956140.35 |
| 3 | 2021-05 | 35352.70 | 13422.88 | 21929.82 | 4934210.53 |
| 4 | 2021-06 | 35293.31 | 13363.49 | 21929.82 | 4912280.70 |
| 5 | 2021-07 | 35233.92 | 13304.09 | 21929.82 | 4890350.88 |
| 6 | 2021-08 | 35174.52 | 13244.70 | 21929.82 | 4868421.05 |
| 7 | 2021-09 | 35115.13 | 13185.31 | 21929.82 | 4846491.23 |
| 8 | 2021-10 | 35055.74 | 13125.91 | 21929.82 | 4824561.40 |
| 9 | 2021-11 | 34996.35 | 13066.52 | 21929.82 | 4802631.58 |
| 10 | 2021-12 | 34936.95 | 13007.13 | 21929.82 | 4780701.75 |
| 11 | 2022-01 | 34877.56 | 12947.73 | 21929.82 | 4758771.93 |
| 12 | 2022-02 | 34818.17 | 12888.34 | 21929.82 | 4736842.11 |
| 13 | 2022-03 | 34758.77 | 12828.95 | 21929.82 | 4714912.28 |
| 14 | 2022-04 | 34699.38 | 12769.55 | 21929.82 | 4692982.46 |
| 15 | 2022-05 | 34639.99 | 12710.16 | 21929.82 | 4671052.63 |
| 16 | 2022-06 | 34580.59 | 12650.77 | 21929.82 | 4649122.81 |
| 17 | 2022-07 | 34521.20 | 12591.37 | 21929.82 | 4627192.98 |
| 18 | 2022-08 | 34461.81 | 12531.98 | 21929.82 | 4605263.16 |
| 19 | 2022-09 | 34402.41 | 12472.59 | 21929.82 | 4583333.33 |
| 20 | 2022-10 | 34343.02 | 12413.19 | 21929.82 | 4561403.51 |
| 21 | 2022-11 | 34283.63 | 12353.80 | 21929.82 | 4539473.68 |
| 22 | 2022-12 | 34224.23 | 12294.41 | 21929.82 | 4517543.86 |
| 23 | 2023-01 | 34164.84 | 12235.01 | 21929.82 | 4495614.04 |
| 24 | 2023-02 | 34105.45 | 12175.62 | 21929.82 | 4473684.21 |
| 25 | 2023-03 | 34046.05 | 12116.23 | 21929.82 | 4451754.39 |
| 26 | 2023-04 | 33986.66 | 12056.83 | 21929.82 | 4429824.56 |
| 27 | 2023-05 | 33927.27 | 11997.44 | 21929.82 | 4407894.74 |
| 28 | 2023-06 | 33867.87 | 11938.05 | 21929.82 | 4385964.91 |
| 29 | 2023-07 | 33808.48 | 11878.65 | 21929.82 | 4364035.09 |
| 30 | 2023-08 | 33749.09 | 11819.26 | 21929.82 | 4342105.26 |
| 31 | 2023-09 | 33689.69 | 11759.87 | 21929.82 | 4320175.44 |
| 32 | 2023-10 | 33630.30 | 11700.48 | 21929.82 | 4298245.61 |
| 33 | 2023-11 | 33570.91 | 11641.08 | 21929.82 | 4276315.79 |
| 34 | 2023-12 | 33511.51 | 11581.69 | 21929.82 | 4254385.96 |
| 35 | 2024-01 | 33452.12 | 11522.30 | 21929.82 | 4232456.14 |
| 36 | 2024-02 | 33392.73 | 11462.90 | 21929.82 | 4210526.32 |
| 37 | 2024-03 | 33333.33 | 11403.51 | 21929.82 | 4188596.49 |
| 38 | 2024-04 | 33273.94 | 11344.12 | 21929.82 | 4166666.67 |
| 39 | 2024-05 | 33214.55 | 11284.72 | 21929.82 | 4144736.84 |
| 40 | 2024-06 | 33155.15 | 11225.33 | 21929.82 | 4122807.02 |
| 41 | 2024-07 | 33095.76 | 11165.94 | 21929.82 | 4100877.19 |
| 42 | 2024-08 | 33036.37 | 11106.54 | 21929.82 | 4078947.37 |
| 43 | 2024-09 | 32976.97 | 11047.15 | 21929.82 | 4057017.54 |
| 44 | 2024-10 | 32917.58 | 10987.76 | 21929.82 | 4035087.72 |
| 45 | 2024-11 | 32858.19 | 10928.36 | 21929.82 | 4013157.89 |
| 46 | 2024-12 | 32798.79 | 10868.97 | 21929.82 | 3991228.07 |
| 47 | 2025-01 | 32739.40 | 10809.58 | 21929.82 | 3969298.25 |
| 48 | 2025-02 | 32680.01 | 10750.18 | 21929.82 | 3947368.42 |
| 49 | 2025-03 | 32620.61 | 10690.79 | 21929.82 | 3925438.60 |
| 50 | 2025-04 | 32561.22 | 10631.40 | 21929.82 | 3903508.77 |
| 51 | 2025-05 | 32501.83 | 10572.00 | 21929.82 | 3881578.95 |
| 52 | 2025-06 | 32442.43 | 10512.61 | 21929.82 | 3859649.12 |
| 53 | 2025-07 | 32383.04 | 10453.22 | 21929.82 | 3837719.30 |
| 54 | 2025-08 | 32323.65 | 10393.82 | 21929.82 | 3815789.47 |
| 55 | 2025-09 | 32264.25 | 10334.43 | 21929.82 | 3793859.65 |
| 56 | 2025-10 | 32204.86 | 10275.04 | 21929.82 | 3771929.82 |
| 57 | 2025-11 | 32145.47 | 10215.64 | 21929.82 | 3750000.00 |
| 58 | 2025-12 | 32086.07 | 10156.25 | 21929.82 | 3728070.18 |
| 59 | 2026-01 | 32026.68 | 10096.86 | 21929.82 | 3706140.35 |
| 60 | 2026-02 | 31967.29 | 10037.46 | 21929.82 | 3684210.53 |
| 61 | 2026-03 | 31907.89 | 9978.07 | 21929.82 | 3662280.70 |
| 62 | 2026-04 | 31848.50 | 9918.68 | 21929.82 | 3640350.88 |
| 63 | 2026-05 | 31789.11 | 9859.28 | 21929.82 | 3618421.05 |
| 64 | 2026-06 | 31729.71 | 9799.89 | 21929.82 | 3596491.23 |
| 65 | 2026-07 | 31670.32 | 9740.50 | 21929.82 | 3574561.40 |
| 66 | 2026-08 | 31610.93 | 9681.10 | 21929.82 | 3552631.58 |
| 67 | 2026-09 | 31551.54 | 9621.71 | 21929.82 | 3530701.75 |
| 68 | 2026-10 | 31492.14 | 9562.32 | 21929.82 | 3508771.93 |
| 69 | 2026-11 | 31432.75 | 9502.92 | 21929.82 | 3486842.11 |
| 70 | 2026-12 | 31373.36 | 9443.53 | 21929.82 | 3464912.28 |
| 71 | 2027-01 | 31313.96 | 9384.14 | 21929.82 | 3442982.46 |
| 72 | 2027-02 | 31254.57 | 9324.74 | 21929.82 | 3421052.63 |
| 73 | 2027-03 | 31195.18 | 9265.35 | 21929.82 | 3399122.81 |
| 74 | 2027-04 | 31135.78 | 9205.96 | 21929.82 | 3377192.98 |
| 75 | 2027-05 | 31076.39 | 9146.56 | 21929.82 | 3355263.16 |
| 76 | 2027-06 | 31017.00 | 9087.17 | 21929.82 | 3333333.33 |
| 77 | 2027-07 | 30957.60 | 9027.78 | 21929.82 | 3311403.51 |
| 78 | 2027-08 | 30898.21 | 8968.38 | 21929.82 | 3289473.68 |
| 79 | 2027-09 | 30838.82 | 8908.99 | 21929.82 | 3267543.86 |
| 80 | 2027-10 | 30779.42 | 8849.60 | 21929.82 | 3245614.04 |
| 81 | 2027-11 | 30720.03 | 8790.20 | 21929.82 | 3223684.21 |
| 82 | 2027-12 | 30660.64 | 8730.81 | 21929.82 | 3201754.39 |
| 83 | 2028-01 | 30601.24 | 8671.42 | 21929.82 | 3179824.56 |
| 84 | 2028-02 | 30541.85 | 8612.02 | 21929.82 | 3157894.74 |
| 85 | 2028-03 | 30482.46 | 8552.63 | 21929.82 | 3135964.91 |
| 86 | 2028-04 | 30423.06 | 8493.24 | 21929.82 | 3114035.09 |
| 87 | 2028-05 | 30363.67 | 8433.85 | 21929.82 | 3092105.26 |
| 88 | 2028-06 | 30304.28 | 8374.45 | 21929.82 | 3070175.44 |
| 89 | 2028-07 | 30244.88 | 8315.06 | 21929.82 | 3048245.61 |
| 90 | 2028-08 | 30185.49 | 8255.67 | 21929.82 | 3026315.79 |
| 91 | 2028-09 | 30126.10 | 8196.27 | 21929.82 | 3004385.96 |
| 92 | 2028-10 | 30066.70 | 8136.88 | 21929.82 | 2982456.14 |
| 93 | 2028-11 | 30007.31 | 8077.49 | 21929.82 | 2960526.32 |
| 94 | 2028-12 | 29947.92 | 8018.09 | 21929.82 | 2938596.49 |
| 95 | 2029-01 | 29888.52 | 7958.70 | 21929.82 | 2916666.67 |
| 96 | 2029-02 | 29829.13 | 7899.31 | 21929.82 | 2894736.84 |
| 97 | 2029-03 | 29769.74 | 7839.91 | 21929.82 | 2872807.02 |
| 98 | 2029-04 | 29710.34 | 7780.52 | 21929.82 | 2850877.19 |
| 99 | 2029-05 | 29650.95 | 7721.13 | 21929.82 | 2828947.37 |
| 100 | 2029-06 | 29591.56 | 7661.73 | 21929.82 | 2807017.54 |
| 101 | 2029-07 | 29532.16 | 7602.34 | 21929.82 | 2785087.72 |
| 102 | 2029-08 | 29472.77 | 7542.95 | 21929.82 | 2763157.89 |
| 103 | 2029-09 | 29413.38 | 7483.55 | 21929.82 | 2741228.07 |
| 104 | 2029-10 | 29353.98 | 7424.16 | 21929.82 | 2719298.25 |
| 105 | 2029-11 | 29294.59 | 7364.77 | 21929.82 | 2697368.42 |
| 106 | 2029-12 | 29235.20 | 7305.37 | 21929.82 | 2675438.60 |
| 107 | 2030-01 | 29175.80 | 7245.98 | 21929.82 | 2653508.77 |
| 108 | 2030-02 | 29116.41 | 7186.59 | 21929.82 | 2631578.95 |
| 109 | 2030-03 | 29057.02 | 7127.19 | 21929.82 | 2609649.12 |
| 110 | 2030-04 | 28997.62 | 7067.80 | 21929.82 | 2587719.30 |
| 111 | 2030-05 | 28938.23 | 7008.41 | 21929.82 | 2565789.47 |
| 112 | 2030-06 | 28878.84 | 6949.01 | 21929.82 | 2543859.65 |
| 113 | 2030-07 | 28819.44 | 6889.62 | 21929.82 | 2521929.82 |
| 114 | 2030-08 | 28760.05 | 6830.23 | 21929.82 | 2500000.00 |
| 115 | 2030-09 | 28700.66 | 6770.83 | 21929.82 | 2478070.18 |
| 116 | 2030-10 | 28641.26 | 6711.44 | 21929.82 | 2456140.35 |
| 117 | 2030-11 | 28581.87 | 6652.05 | 21929.82 | 2434210.53 |
| 118 | 2030-12 | 28522.48 | 6592.65 | 21929.82 | 2412280.70 |
| 119 | 2031-01 | 28463.08 | 6533.26 | 21929.82 | 2390350.88 |
| 120 | 2031-02 | 28403.69 | 6473.87 | 21929.82 | 2368421.05 |
| 121 | 2031-03 | 28344.30 | 6414.47 | 21929.82 | 2346491.23 |
| 122 | 2031-04 | 28284.90 | 6355.08 | 21929.82 | 2324561.40 |
| 123 | 2031-05 | 28225.51 | 6295.69 | 21929.82 | 2302631.58 |
| 124 | 2031-06 | 28166.12 | 6236.29 | 21929.82 | 2280701.75 |
| 125 | 2031-07 | 28106.73 | 6176.90 | 21929.82 | 2258771.93 |
| 126 | 2031-08 | 28047.33 | 6117.51 | 21929.82 | 2236842.11 |
| 127 | 2031-09 | 27987.94 | 6058.11 | 21929.82 | 2214912.28 |
| 128 | 2031-10 | 27928.55 | 5998.72 | 21929.82 | 2192982.46 |
| 129 | 2031-11 | 27869.15 | 5939.33 | 21929.82 | 2171052.63 |
| 130 | 2031-12 | 27809.76 | 5879.93 | 21929.82 | 2149122.81 |
| 131 | 2032-01 | 27750.37 | 5820.54 | 21929.82 | 2127192.98 |
| 132 | 2032-02 | 27690.97 | 5761.15 | 21929.82 | 2105263.16 |
| 133 | 2032-03 | 27631.58 | 5701.75 | 21929.82 | 2083333.33 |
| 134 | 2032-04 | 27572.19 | 5642.36 | 21929.82 | 2061403.51 |
| 135 | 2032-05 | 27512.79 | 5582.97 | 21929.82 | 2039473.68 |
| 136 | 2032-06 | 27453.40 | 5523.57 | 21929.82 | 2017543.86 |
| 137 | 2032-07 | 27394.01 | 5464.18 | 21929.82 | 1995614.04 |
| 138 | 2032-08 | 27334.61 | 5404.79 | 21929.82 | 1973684.21 |
| 139 | 2032-09 | 27275.22 | 5345.39 | 21929.82 | 1951754.39 |
| 140 | 2032-10 | 27215.83 | 5286.00 | 21929.82 | 1929824.56 |
| 141 | 2032-11 | 27156.43 | 5226.61 | 21929.82 | 1907894.74 |
| 142 | 2032-12 | 27097.04 | 5167.21 | 21929.82 | 1885964.91 |
| 143 | 2033-01 | 27037.65 | 5107.82 | 21929.82 | 1864035.09 |
| 144 | 2033-02 | 26978.25 | 5048.43 | 21929.82 | 1842105.26 |
| 145 | 2033-03 | 26918.86 | 4989.04 | 21929.82 | 1820175.44 |
| 146 | 2033-04 | 26859.47 | 4929.64 | 21929.82 | 1798245.61 |
| 147 | 2033-05 | 26800.07 | 4870.25 | 21929.82 | 1776315.79 |
| 148 | 2033-06 | 26740.68 | 4810.86 | 21929.82 | 1754385.96 |
| 149 | 2033-07 | 26681.29 | 4751.46 | 21929.82 | 1732456.14 |
| 150 | 2033-08 | 26621.89 | 4692.07 | 21929.82 | 1710526.32 |
| 151 | 2033-09 | 26562.50 | 4632.68 | 21929.82 | 1688596.49 |
| 152 | 2033-10 | 26503.11 | 4573.28 | 21929.82 | 1666666.67 |
| 153 | 2033-11 | 26443.71 | 4513.89 | 21929.82 | 1644736.84 |
| 154 | 2033-12 | 26384.32 | 4454.50 | 21929.82 | 1622807.02 |
| 155 | 2034-01 | 26324.93 | 4395.10 | 21929.82 | 1600877.19 |
| 156 | 2034-02 | 26265.53 | 4335.71 | 21929.82 | 1578947.37 |
| 157 | 2034-03 | 26206.14 | 4276.32 | 21929.82 | 1557017.54 |
| 158 | 2034-04 | 26146.75 | 4216.92 | 21929.82 | 1535087.72 |
| 159 | 2034-05 | 26087.35 | 4157.53 | 21929.82 | 1513157.89 |
| 160 | 2034-06 | 26027.96 | 4098.14 | 21929.82 | 1491228.07 |
| 161 | 2034-07 | 25968.57 | 4038.74 | 21929.82 | 1469298.25 |
| 162 | 2034-08 | 25909.17 | 3979.35 | 21929.82 | 1447368.42 |
| 163 | 2034-09 | 25849.78 | 3919.96 | 21929.82 | 1425438.60 |
| 164 | 2034-10 | 25790.39 | 3860.56 | 21929.82 | 1403508.77 |
| 165 | 2034-11 | 25730.99 | 3801.17 | 21929.82 | 1381578.95 |
| 166 | 2034-12 | 25671.60 | 3741.78 | 21929.82 | 1359649.12 |
| 167 | 2035-01 | 25612.21 | 3682.38 | 21929.82 | 1337719.30 |
| 168 | 2035-02 | 25552.81 | 3622.99 | 21929.82 | 1315789.47 |
| 169 | 2035-03 | 25493.42 | 3563.60 | 21929.82 | 1293859.65 |
| 170 | 2035-04 | 25434.03 | 3504.20 | 21929.82 | 1271929.82 |
| 171 | 2035-05 | 25374.63 | 3444.81 | 21929.82 | 1250000.00 |
| 172 | 2035-06 | 25315.24 | 3385.42 | 21929.82 | 1228070.18 |
| 173 | 2035-07 | 25255.85 | 3326.02 | 21929.82 | 1206140.35 |
| 174 | 2035-08 | 25196.45 | 3266.63 | 21929.82 | 1184210.53 |
| 175 | 2035-09 | 25137.06 | 3207.24 | 21929.82 | 1162280.70 |
| 176 | 2035-10 | 25077.67 | 3147.84 | 21929.82 | 1140350.88 |
| 177 | 2035-11 | 25018.27 | 3088.45 | 21929.82 | 1118421.05 |
| 178 | 2035-12 | 24958.88 | 3029.06 | 21929.82 | 1096491.23 |
| 179 | 2036-01 | 24899.49 | 2969.66 | 21929.82 | 1074561.40 |
| 180 | 2036-02 | 24840.10 | 2910.27 | 21929.82 | 1052631.58 |
| 181 | 2036-03 | 24780.70 | 2850.88 | 21929.82 | 1030701.75 |
| 182 | 2036-04 | 24721.31 | 2791.48 | 21929.82 | 1008771.93 |
| 183 | 2036-05 | 24661.92 | 2732.09 | 21929.82 | 986842.11 |
| 184 | 2036-06 | 24602.52 | 2672.70 | 21929.82 | 964912.28 |
| 185 | 2036-07 | 24543.13 | 2613.30 | 21929.82 | 942982.46 |
| 186 | 2036-08 | 24483.74 | 2553.91 | 21929.82 | 921052.63 |
| 187 | 2036-09 | 24424.34 | 2494.52 | 21929.82 | 899122.81 |
| 188 | 2036-10 | 24364.95 | 2435.12 | 21929.82 | 877192.98 |
| 189 | 2036-11 | 24305.56 | 2375.73 | 21929.82 | 855263.16 |
| 190 | 2036-12 | 24246.16 | 2316.34 | 21929.82 | 833333.33 |
| 191 | 2037-01 | 24186.77 | 2256.94 | 21929.82 | 811403.51 |
| 192 | 2037-02 | 24127.38 | 2197.55 | 21929.82 | 789473.68 |
| 193 | 2037-03 | 24067.98 | 2138.16 | 21929.82 | 767543.86 |
| 194 | 2037-04 | 24008.59 | 2078.76 | 21929.82 | 745614.04 |
| 195 | 2037-05 | 23949.20 | 2019.37 | 21929.82 | 723684.21 |
| 196 | 2037-06 | 23889.80 | 1959.98 | 21929.82 | 701754.39 |
| 197 | 2037-07 | 23830.41 | 1900.58 | 21929.82 | 679824.56 |
| 198 | 2037-08 | 23771.02 | 1841.19 | 21929.82 | 657894.74 |
| 199 | 2037-09 | 23711.62 | 1781.80 | 21929.82 | 635964.91 |
| 200 | 2037-10 | 23652.23 | 1722.40 | 21929.82 | 614035.09 |
| 201 | 2037-11 | 23592.84 | 1663.01 | 21929.82 | 592105.26 |
| 202 | 2037-12 | 23533.44 | 1603.62 | 21929.82 | 570175.44 |
| 203 | 2038-01 | 23474.05 | 1544.23 | 21929.82 | 548245.61 |
| 204 | 2038-02 | 23414.66 | 1484.83 | 21929.82 | 526315.79 |
| 205 | 2038-03 | 23355.26 | 1425.44 | 21929.82 | 504385.96 |
| 206 | 2038-04 | 23295.87 | 1366.05 | 21929.82 | 482456.14 |
| 207 | 2038-05 | 23236.48 | 1306.65 | 21929.82 | 460526.32 |
| 208 | 2038-06 | 23177.08 | 1247.26 | 21929.82 | 438596.49 |
| 209 | 2038-07 | 23117.69 | 1187.87 | 21929.82 | 416666.67 |
| 210 | 2038-08 | 23058.30 | 1128.47 | 21929.82 | 394736.84 |
| 211 | 2038-09 | 22998.90 | 1069.08 | 21929.82 | 372807.02 |
| 212 | 2038-10 | 22939.51 | 1009.69 | 21929.82 | 350877.19 |
| 213 | 2038-11 | 22880.12 | 950.29 | 21929.82 | 328947.37 |
| 214 | 2038-12 | 22820.72 | 890.90 | 21929.82 | 307017.54 |
| 215 | 2039-01 | 22761.33 | 831.51 | 21929.82 | 285087.72 |
| 216 | 2039-02 | 22701.94 | 772.11 | 21929.82 | 263157.89 |
| 217 | 2039-03 | 22642.54 | 712.72 | 21929.82 | 241228.07 |
| 218 | 2039-04 | 22583.15 | 653.33 | 21929.82 | 219298.25 |
| 219 | 2039-05 | 22523.76 | 593.93 | 21929.82 | 197368.42 |
| 220 | 2039-06 | 22464.36 | 534.54 | 21929.82 | 175438.60 |
| 221 | 2039-07 | 22404.97 | 475.15 | 21929.82 | 153508.77 |
| 222 | 2039-08 | 22345.58 | 415.75 | 21929.82 | 131578.95 |
| 223 | 2039-09 | 22286.18 | 356.36 | 21929.82 | 109649.12 |
| 224 | 2039-10 | 22226.79 | 296.97 | 21929.82 | 87719.30 |
| 225 | 2039-11 | 22167.40 | 237.57 | 21929.82 | 65789.47 |
| 226 | 2039-12 | 22108.00 | 178.18 | 21929.82 | 43859.65 |
| 227 | 2040-01 | 22048.61 | 118.79 | 21929.82 | 21929.82 |
| 228 | 2040-02 | 21989.22 | 59.39 | 21929.82 | 0.00 |