海南贷款30万（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：30万
还款月数：20年
每月还款：1678.85元
利息总额：10.29万
本息合计：40.29万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-08 | 1678.85 | 775.00 | 903.85 | 299096.15 |
| 2 | 2024-09 | 1678.85 | 772.67 | 906.19 | 298189.96 |
| 3 | 2024-10 | 1678.85 | 770.32 | 908.53 | 297281.44 |
| 4 | 2024-11 | 1678.85 | 767.98 | 910.87 | 296370.56 |
| 5 | 2024-12 | 1678.85 | 765.62 | 913.23 | 295457.34 |
| 6 | 2025-01 | 1678.85 | 763.26 | 915.59 | 294541.75 |
| 7 | 2025-02 | 1678.85 | 760.90 | 917.95 | 293623.80 |
| 8 | 2025-03 | 1678.85 | 758.53 | 920.32 | 292703.48 |
| 9 | 2025-04 | 1678.85 | 756.15 | 922.70 | 291780.78 |
| 10 | 2025-05 | 1678.85 | 753.77 | 925.08 | 290855.69 |
| 11 | 2025-06 | 1678.85 | 751.38 | 927.47 | 289928.22 |
| 12 | 2025-07 | 1678.85 | 748.98 | 929.87 | 288998.35 |
| 13 | 2025-08 | 1678.85 | 746.58 | 932.27 | 288066.08 |
| 14 | 2025-09 | 1678.85 | 744.17 | 934.68 | 287131.40 |
| 15 | 2025-10 | 1678.85 | 741.76 | 937.09 | 286194.30 |
| 16 | 2025-11 | 1678.85 | 739.34 | 939.52 | 285254.79 |
| 17 | 2025-12 | 1678.85 | 736.91 | 941.94 | 284312.85 |
| 18 | 2026-01 | 1678.85 | 734.47 | 944.38 | 283368.47 |
| 19 | 2026-02 | 1678.85 | 732.04 | 946.82 | 282421.65 |
| 20 | 2026-03 | 1678.85 | 729.59 | 949.26 | 281472.39 |
| 21 | 2026-04 | 1678.85 | 727.14 | 951.71 | 280520.68 |
| 22 | 2026-05 | 1678.85 | 724.68 | 954.17 | 279566.51 |
| 23 | 2026-06 | 1678.85 | 722.21 | 956.64 | 278609.87 |
| 24 | 2026-07 | 1678.85 | 719.74 | 959.11 | 277650.76 |
| 25 | 2026-08 | 1678.85 | 717.26 | 961.59 | 276689.18 |
| 26 | 2026-09 | 1678.85 | 714.78 | 964.07 | 275725.11 |
| 27 | 2026-10 | 1678.85 | 712.29 | 966.56 | 274758.54 |
| 28 | 2026-11 | 1678.85 | 709.79 | 969.06 | 273789.49 |
| 29 | 2026-12 | 1678.85 | 707.29 | 971.56 | 272817.93 |
| 30 | 2027-01 | 1678.85 | 704.78 | 974.07 | 271843.85 |
| 31 | 2027-02 | 1678.85 | 702.26 | 976.59 | 270867.27 |
| 32 | 2027-03 | 1678.85 | 699.74 | 979.11 | 269888.16 |
| 33 | 2027-04 | 1678.85 | 697.21 | 981.64 | 268906.52 |
| 34 | 2027-05 | 1678.85 | 694.68 | 984.18 | 267922.34 |
| 35 | 2027-06 | 1678.85 | 692.13 | 986.72 | 266935.62 |
| 36 | 2027-07 | 1678.85 | 689.58 | 989.27 | 265946.36 |
| 37 | 2027-08 | 1678.85 | 687.03 | 991.82 | 264954.53 |
| 38 | 2027-09 | 1678.85 | 684.47 | 994.38 | 263960.15 |
| 39 | 2027-10 | 1678.85 | 681.90 | 996.95 | 262963.20 |
| 40 | 2027-11 | 1678.85 | 679.32 | 999.53 | 261963.67 |
| 41 | 2027-12 | 1678.85 | 676.74 | 1002.11 | 260961.56 |
| 42 | 2028-01 | 1678.85 | 674.15 | 1004.70 | 259956.86 |
| 43 | 2028-02 | 1678.85 | 671.56 | 1007.30 | 258949.56 |
| 44 | 2028-03 | 1678.85 | 668.95 | 1009.90 | 257939.66 |
| 45 | 2028-04 | 1678.85 | 666.34 | 1012.51 | 256927.16 |
| 46 | 2028-05 | 1678.85 | 663.73 | 1015.12 | 255912.03 |
| 47 | 2028-06 | 1678.85 | 661.11 | 1017.74 | 254894.29 |
| 48 | 2028-07 | 1678.85 | 658.48 | 1020.37 | 253873.92 |
| 49 | 2028-08 | 1678.85 | 655.84 | 1023.01 | 252850.91 |
| 50 | 2028-09 | 1678.85 | 653.20 | 1025.65 | 251825.25 |
| 51 | 2028-10 | 1678.85 | 650.55 | 1028.30 | 250796.95 |
| 52 | 2028-11 | 1678.85 | 647.89 | 1030.96 | 249765.99 |
| 53 | 2028-12 | 1678.85 | 645.23 | 1033.62 | 248732.37 |
| 54 | 2029-01 | 1678.85 | 642.56 | 1036.29 | 247696.08 |
| 55 | 2029-02 | 1678.85 | 639.88 | 1038.97 | 246657.11 |
| 56 | 2029-03 | 1678.85 | 637.20 | 1041.65 | 245615.46 |
| 57 | 2029-04 | 1678.85 | 634.51 | 1044.34 | 244571.11 |
| 58 | 2029-05 | 1678.85 | 631.81 | 1047.04 | 243524.07 |
| 59 | 2029-06 | 1678.85 | 629.10 | 1049.75 | 242474.32 |
| 60 | 2029-07 | 1678.85 | 626.39 | 1052.46 | 241421.86 |
| 61 | 2029-08 | 1678.85 | 623.67 | 1055.18 | 240366.69 |
| 62 | 2029-09 | 1678.85 | 620.95 | 1057.90 | 239308.78 |
| 63 | 2029-10 | 1678.85 | 618.21 | 1060.64 | 238248.15 |
| 64 | 2029-11 | 1678.85 | 615.47 | 1063.38 | 237184.77 |
| 65 | 2029-12 | 1678.85 | 612.73 | 1066.12 | 236118.65 |
| 66 | 2030-01 | 1678.85 | 609.97 | 1068.88 | 235049.77 |
| 67 | 2030-02 | 1678.85 | 607.21 | 1071.64 | 233978.13 |
| 68 | 2030-03 | 1678.85 | 604.44 | 1074.41 | 232903.72 |
| 69 | 2030-04 | 1678.85 | 601.67 | 1077.18 | 231826.54 |
| 70 | 2030-05 | 1678.85 | 598.89 | 1079.97 | 230746.58 |
| 71 | 2030-06 | 1678.85 | 596.10 | 1082.76 | 229663.82 |
| 72 | 2030-07 | 1678.85 | 593.30 | 1085.55 | 228578.27 |
| 73 | 2030-08 | 1678.85 | 590.49 | 1088.36 | 227489.91 |
| 74 | 2030-09 | 1678.85 | 587.68 | 1091.17 | 226398.74 |
| 75 | 2030-10 | 1678.85 | 584.86 | 1093.99 | 225304.76 |
| 76 | 2030-11 | 1678.85 | 582.04 | 1096.81 | 224207.94 |
| 77 | 2030-12 | 1678.85 | 579.20 | 1099.65 | 223108.29 |
| 78 | 2031-01 | 1678.85 | 576.36 | 1102.49 | 222005.81 |
| 79 | 2031-02 | 1678.85 | 573.52 | 1105.34 | 220900.47 |
| 80 | 2031-03 | 1678.85 | 570.66 | 1108.19 | 219792.28 |
| 81 | 2031-04 | 1678.85 | 567.80 | 1111.05 | 218681.23 |
| 82 | 2031-05 | 1678.85 | 564.93 | 1113.92 | 217567.30 |
| 83 | 2031-06 | 1678.85 | 562.05 | 1116.80 | 216450.50 |
| 84 | 2031-07 | 1678.85 | 559.16 | 1119.69 | 215330.81 |
| 85 | 2031-08 | 1678.85 | 556.27 | 1122.58 | 214208.23 |
| 86 | 2031-09 | 1678.85 | 553.37 | 1125.48 | 213082.75 |
| 87 | 2031-10 | 1678.85 | 550.46 | 1128.39 | 211954.37 |
| 88 | 2031-11 | 1678.85 | 547.55 | 1131.30 | 210823.07 |
| 89 | 2031-12 | 1678.85 | 544.63 | 1134.22 | 209688.84 |
| 90 | 2032-01 | 1678.85 | 541.70 | 1137.15 | 208551.69 |
| 91 | 2032-02 | 1678.85 | 538.76 | 1140.09 | 207411.59 |
| 92 | 2032-03 | 1678.85 | 535.81 | 1143.04 | 206268.56 |
| 93 | 2032-04 | 1678.85 | 532.86 | 1145.99 | 205122.57 |
| 94 | 2032-05 | 1678.85 | 529.90 | 1148.95 | 203973.62 |
| 95 | 2032-06 | 1678.85 | 526.93 | 1151.92 | 202821.70 |
| 96 | 2032-07 | 1678.85 | 523.96 | 1154.89 | 201666.80 |
| 97 | 2032-08 | 1678.85 | 520.97 | 1157.88 | 200508.92 |
| 98 | 2032-09 | 1678.85 | 517.98 | 1160.87 | 199348.06 |
| 99 | 2032-10 | 1678.85 | 514.98 | 1163.87 | 198184.19 |
| 100 | 2032-11 | 1678.85 | 511.98 | 1166.87 | 197017.31 |
| 101 | 2032-12 | 1678.85 | 508.96 | 1169.89 | 195847.42 |
| 102 | 2033-01 | 1678.85 | 505.94 | 1172.91 | 194674.51 |
| 103 | 2033-02 | 1678.85 | 502.91 | 1175.94 | 193498.57 |
| 104 | 2033-03 | 1678.85 | 499.87 | 1178.98 | 192319.59 |
| 105 | 2033-04 | 1678.85 | 496.83 | 1182.03 | 191137.57 |
| 106 | 2033-05 | 1678.85 | 493.77 | 1185.08 | 189952.49 |
| 107 | 2033-06 | 1678.85 | 490.71 | 1188.14 | 188764.35 |
| 108 | 2033-07 | 1678.85 | 487.64 | 1191.21 | 187573.14 |
| 109 | 2033-08 | 1678.85 | 484.56 | 1194.29 | 186378.85 |
| 110 | 2033-09 | 1678.85 | 481.48 | 1197.37 | 185181.48 |
| 111 | 2033-10 | 1678.85 | 478.39 | 1200.47 | 183981.01 |
| 112 | 2033-11 | 1678.85 | 475.28 | 1203.57 | 182777.45 |
| 113 | 2033-12 | 1678.85 | 472.18 | 1206.68 | 181570.77 |
| 114 | 2034-01 | 1678.85 | 469.06 | 1209.79 | 180360.98 |
| 115 | 2034-02 | 1678.85 | 465.93 | 1212.92 | 179148.06 |
| 116 | 2034-03 | 1678.85 | 462.80 | 1216.05 | 177932.01 |
| 117 | 2034-04 | 1678.85 | 459.66 | 1219.19 | 176712.82 |
| 118 | 2034-05 | 1678.85 | 456.51 | 1222.34 | 175490.47 |
| 119 | 2034-06 | 1678.85 | 453.35 | 1225.50 | 174264.97 |
| 120 | 2034-07 | 1678.85 | 450.18 | 1228.67 | 173036.31 |
| 121 | 2034-08 | 1678.85 | 447.01 | 1231.84 | 171804.47 |
| 122 | 2034-09 | 1678.85 | 443.83 | 1235.02 | 170569.44 |
| 123 | 2034-10 | 1678.85 | 440.64 | 1238.21 | 169331.23 |
| 124 | 2034-11 | 1678.85 | 437.44 | 1241.41 | 168089.82 |
| 125 | 2034-12 | 1678.85 | 434.23 | 1244.62 | 166845.20 |
| 126 | 2035-01 | 1678.85 | 431.02 | 1247.83 | 165597.37 |
| 127 | 2035-02 | 1678.85 | 427.79 | 1251.06 | 164346.31 |
| 128 | 2035-03 | 1678.85 | 424.56 | 1254.29 | 163092.02 |
| 129 | 2035-04 | 1678.85 | 421.32 | 1257.53 | 161834.49 |
| 130 | 2035-05 | 1678.85 | 418.07 | 1260.78 | 160573.71 |
| 131 | 2035-06 | 1678.85 | 414.82 | 1264.04 | 159309.68 |
| 132 | 2035-07 | 1678.85 | 411.55 | 1267.30 | 158042.38 |
| 133 | 2035-08 | 1678.85 | 408.28 | 1270.57 | 156771.80 |
| 134 | 2035-09 | 1678.85 | 404.99 | 1273.86 | 155497.94 |
| 135 | 2035-10 | 1678.85 | 401.70 | 1277.15 | 154220.80 |
| 136 | 2035-11 | 1678.85 | 398.40 | 1280.45 | 152940.35 |
| 137 | 2035-12 | 1678.85 | 395.10 | 1283.75 | 151656.60 |
| 138 | 2036-01 | 1678.85 | 391.78 | 1287.07 | 150369.52 |
| 139 | 2036-02 | 1678.85 | 388.45 | 1290.40 | 149079.13 |
| 140 | 2036-03 | 1678.85 | 385.12 | 1293.73 | 147785.40 |
| 141 | 2036-04 | 1678.85 | 381.78 | 1297.07 | 146488.33 |
| 142 | 2036-05 | 1678.85 | 378.43 | 1300.42 | 145187.90 |
| 143 | 2036-06 | 1678.85 | 375.07 | 1303.78 | 143884.12 |
| 144 | 2036-07 | 1678.85 | 371.70 | 1307.15 | 142576.97 |
| 145 | 2036-08 | 1678.85 | 368.32 | 1310.53 | 141266.45 |
| 146 | 2036-09 | 1678.85 | 364.94 | 1313.91 | 139952.53 |
| 147 | 2036-10 | 1678.85 | 361.54 | 1317.31 | 138635.23 |
| 148 | 2036-11 | 1678.85 | 358.14 | 1320.71 | 137314.52 |
| 149 | 2036-12 | 1678.85 | 354.73 | 1324.12 | 135990.39 |
| 150 | 2037-01 | 1678.85 | 351.31 | 1327.54 | 134662.85 |
| 151 | 2037-02 | 1678.85 | 347.88 | 1330.97 | 133331.88 |
| 152 | 2037-03 | 1678.85 | 344.44 | 1334.41 | 131997.47 |
| 153 | 2037-04 | 1678.85 | 340.99 | 1337.86 | 130659.61 |
| 154 | 2037-05 | 1678.85 | 337.54 | 1341.31 | 129318.30 |
| 155 | 2037-06 | 1678.85 | 334.07 | 1344.78 | 127973.52 |
| 156 | 2037-07 | 1678.85 | 330.60 | 1348.25 | 126625.27 |
| 157 | 2037-08 | 1678.85 | 327.12 | 1351.74 | 125273.53 |
| 158 | 2037-09 | 1678.85 | 323.62 | 1355.23 | 123918.31 |
| 159 | 2037-10 | 1678.85 | 320.12 | 1358.73 | 122559.58 |
| 160 | 2037-11 | 1678.85 | 316.61 | 1362.24 | 121197.34 |
| 161 | 2037-12 | 1678.85 | 313.09 | 1365.76 | 119831.58 |
| 162 | 2038-01 | 1678.85 | 309.56 | 1369.29 | 118462.30 |
| 163 | 2038-02 | 1678.85 | 306.03 | 1372.82 | 117089.47 |
| 164 | 2038-03 | 1678.85 | 302.48 | 1376.37 | 115713.10 |
| 165 | 2038-04 | 1678.85 | 298.93 | 1379.93 | 114333.18 |
| 166 | 2038-05 | 1678.85 | 295.36 | 1383.49 | 112949.69 |
| 167 | 2038-06 | 1678.85 | 291.79 | 1387.06 | 111562.62 |
| 168 | 2038-07 | 1678.85 | 288.20 | 1390.65 | 110171.98 |
| 169 | 2038-08 | 1678.85 | 284.61 | 1394.24 | 108777.74 |
| 170 | 2038-09 | 1678.85 | 281.01 | 1397.84 | 107379.90 |
| 171 | 2038-10 | 1678.85 | 277.40 | 1401.45 | 105978.44 |
| 172 | 2038-11 | 1678.85 | 273.78 | 1405.07 | 104573.37 |
| 173 | 2038-12 | 1678.85 | 270.15 | 1408.70 | 103164.67 |
| 174 | 2039-01 | 1678.85 | 266.51 | 1412.34 | 101752.33 |
| 175 | 2039-02 | 1678.85 | 262.86 | 1415.99 | 100336.34 |
| 176 | 2039-03 | 1678.85 | 259.20 | 1419.65 | 98916.69 |
| 177 | 2039-04 | 1678.85 | 255.53 | 1423.32 | 97493.37 |
| 178 | 2039-05 | 1678.85 | 251.86 | 1426.99 | 96066.38 |
| 179 | 2039-06 | 1678.85 | 248.17 | 1430.68 | 94635.70 |
| 180 | 2039-07 | 1678.85 | 244.48 | 1434.38 | 93201.32 |
| 181 | 2039-08 | 1678.85 | 240.77 | 1438.08 | 91763.24 |
| 182 | 2039-09 | 1678.85 | 237.06 | 1441.80 | 90321.45 |
| 183 | 2039-10 | 1678.85 | 233.33 | 1445.52 | 88875.93 |
| 184 | 2039-11 | 1678.85 | 229.60 | 1449.25 | 87426.67 |
| 185 | 2039-12 | 1678.85 | 225.85 | 1453.00 | 85973.67 |
| 186 | 2040-01 | 1678.85 | 222.10 | 1456.75 | 84516.92 |
| 187 | 2040-02 | 1678.85 | 218.34 | 1460.52 | 83056.41 |
| 188 | 2040-03 | 1678.85 | 214.56 | 1464.29 | 81592.12 |
| 189 | 2040-04 | 1678.85 | 210.78 | 1468.07 | 80124.05 |
| 190 | 2040-05 | 1678.85 | 206.99 | 1471.86 | 78652.18 |
| 191 | 2040-06 | 1678.85 | 203.18 | 1475.67 | 77176.52 |
| 192 | 2040-07 | 1678.85 | 199.37 | 1479.48 | 75697.04 |
| 193 | 2040-08 | 1678.85 | 195.55 | 1483.30 | 74213.74 |
| 194 | 2040-09 | 1678.85 | 191.72 | 1487.13 | 72726.61 |
| 195 | 2040-10 | 1678.85 | 187.88 | 1490.97 | 71235.63 |
| 196 | 2040-11 | 1678.85 | 184.03 | 1494.83 | 69740.81 |
| 197 | 2040-12 | 1678.85 | 180.16 | 1498.69 | 68242.12 |
| 198 | 2041-01 | 1678.85 | 176.29 | 1502.56 | 66739.56 |
| 199 | 2041-02 | 1678.85 | 172.41 | 1506.44 | 65233.12 |
| 200 | 2041-03 | 1678.85 | 168.52 | 1510.33 | 63722.79 |
| 201 | 2041-04 | 1678.85 | 164.62 | 1514.23 | 62208.56 |
| 202 | 2041-05 | 1678.85 | 160.71 | 1518.15 | 60690.41 |
| 203 | 2041-06 | 1678.85 | 156.78 | 1522.07 | 59168.35 |
| 204 | 2041-07 | 1678.85 | 152.85 | 1526.00 | 57642.35 |
| 205 | 2041-08 | 1678.85 | 148.91 | 1529.94 | 56112.41 |
| 206 | 2041-09 | 1678.85 | 144.96 | 1533.89 | 54578.51 |
| 207 | 2041-10 | 1678.85 | 140.99 | 1537.86 | 53040.66 |
| 208 | 2041-11 | 1678.85 | 137.02 | 1541.83 | 51498.83 |
| 209 | 2041-12 | 1678.85 | 133.04 | 1545.81 | 49953.01 |
| 210 | 2042-01 | 1678.85 | 129.05 | 1549.81 | 48403.21 |
| 211 | 2042-02 | 1678.85 | 125.04 | 1553.81 | 46849.40 |
| 212 | 2042-03 | 1678.85 | 121.03 | 1557.82 | 45291.58 |
| 213 | 2042-04 | 1678.85 | 117.00 | 1561.85 | 43729.73 |
| 214 | 2042-05 | 1678.85 | 112.97 | 1565.88 | 42163.85 |
| 215 | 2042-06 | 1678.85 | 108.92 | 1569.93 | 40593.92 |
| 216 | 2042-07 | 1678.85 | 104.87 | 1573.98 | 39019.94 |
| 217 | 2042-08 | 1678.85 | 100.80 | 1578.05 | 37441.89 |
| 218 | 2042-09 | 1678.85 | 96.72 | 1582.13 | 35859.76 |
| 219 | 2042-10 | 1678.85 | 92.64 | 1586.21 | 34273.55 |
| 220 | 2042-11 | 1678.85 | 88.54 | 1590.31 | 32683.24 |
| 221 | 2042-12 | 1678.85 | 84.43 | 1594.42 | 31088.82 |
| 222 | 2043-01 | 1678.85 | 80.31 | 1598.54 | 29490.28 |
| 223 | 2043-02 | 1678.85 | 76.18 | 1602.67 | 27887.61 |
| 224 | 2043-03 | 1678.85 | 72.04 | 1606.81 | 26280.81 |
| 225 | 2043-04 | 1678.85 | 67.89 | 1610.96 | 24669.85 |
| 226 | 2043-05 | 1678.85 | 63.73 | 1615.12 | 23054.73 |
| 227 | 2043-06 | 1678.85 | 59.56 | 1619.29 | 21435.43 |
| 228 | 2043-07 | 1678.85 | 55.37 | 1623.48 | 19811.96 |
| 229 | 2043-08 | 1678.85 | 51.18 | 1627.67 | 18184.29 |
| 230 | 2043-09 | 1678.85 | 46.98 | 1631.87 | 16552.41 |
| 231 | 2043-10 | 1678.85 | 42.76 | 1636.09 | 14916.32 |
| 232 | 2043-11 | 1678.85 | 38.53 | 1640.32 | 13276.01 |
| 233 | 2043-12 | 1678.85 | 34.30 | 1644.55 | 11631.45 |
| 234 | 2044-01 | 1678.85 | 30.05 | 1648.80 | 9982.65 |
| 235 | 2044-02 | 1678.85 | 25.79 | 1653.06 | 8329.59 |
| 236 | 2044-03 | 1678.85 | 21.52 | 1657.33 | 6672.26 |
| 237 | 2044-04 | 1678.85 | 17.24 | 1661.61 | 5010.64 |
| 238 | 2044-05 | 1678.85 | 12.94 | 1665.91 | 3344.73 |
| 239 | 2044-06 | 1678.85 | 8.64 | 1670.21 | 1674.52 |
| 240 | 2044-07 | 1678.85 | 4.33 | 1674.52 | 0.00 |
等额本金还款方式：
贷款总额：30万
还款月数：20年
首月还款：2025元
每月递减：3.23元
利息总额：9.34万
本息合计：39.34万
节省利息：9536.67元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-08 | 2025.00 | 775.00 | 1250.00 | 298750.00 |
| 2 | 2024-09 | 2021.77 | 771.77 | 1250.00 | 297500.00 |
| 3 | 2024-10 | 2018.54 | 768.54 | 1250.00 | 296250.00 |
| 4 | 2024-11 | 2015.31 | 765.31 | 1250.00 | 295000.00 |
| 5 | 2024-12 | 2012.08 | 762.08 | 1250.00 | 293750.00 |
| 6 | 2025-01 | 2008.85 | 758.85 | 1250.00 | 292500.00 |
| 7 | 2025-02 | 2005.63 | 755.63 | 1250.00 | 291250.00 |
| 8 | 2025-03 | 2002.40 | 752.40 | 1250.00 | 290000.00 |
| 9 | 2025-04 | 1999.17 | 749.17 | 1250.00 | 288750.00 |
| 10 | 2025-05 | 1995.94 | 745.94 | 1250.00 | 287500.00 |
| 11 | 2025-06 | 1992.71 | 742.71 | 1250.00 | 286250.00 |
| 12 | 2025-07 | 1989.48 | 739.48 | 1250.00 | 285000.00 |
| 13 | 2025-08 | 1986.25 | 736.25 | 1250.00 | 283750.00 |
| 14 | 2025-09 | 1983.02 | 733.02 | 1250.00 | 282500.00 |
| 15 | 2025-10 | 1979.79 | 729.79 | 1250.00 | 281250.00 |
| 16 | 2025-11 | 1976.56 | 726.56 | 1250.00 | 280000.00 |
| 17 | 2025-12 | 1973.33 | 723.33 | 1250.00 | 278750.00 |
| 18 | 2026-01 | 1970.10 | 720.10 | 1250.00 | 277500.00 |
| 19 | 2026-02 | 1966.88 | 716.88 | 1250.00 | 276250.00 |
| 20 | 2026-03 | 1963.65 | 713.65 | 1250.00 | 275000.00 |
| 21 | 2026-04 | 1960.42 | 710.42 | 1250.00 | 273750.00 |
| 22 | 2026-05 | 1957.19 | 707.19 | 1250.00 | 272500.00 |
| 23 | 2026-06 | 1953.96 | 703.96 | 1250.00 | 271250.00 |
| 24 | 2026-07 | 1950.73 | 700.73 | 1250.00 | 270000.00 |
| 25 | 2026-08 | 1947.50 | 697.50 | 1250.00 | 268750.00 |
| 26 | 2026-09 | 1944.27 | 694.27 | 1250.00 | 267500.00 |
| 27 | 2026-10 | 1941.04 | 691.04 | 1250.00 | 266250.00 |
| 28 | 2026-11 | 1937.81 | 687.81 | 1250.00 | 265000.00 |
| 29 | 2026-12 | 1934.58 | 684.58 | 1250.00 | 263750.00 |
| 30 | 2027-01 | 1931.35 | 681.35 | 1250.00 | 262500.00 |
| 31 | 2027-02 | 1928.13 | 678.13 | 1250.00 | 261250.00 |
| 32 | 2027-03 | 1924.90 | 674.90 | 1250.00 | 260000.00 |
| 33 | 2027-04 | 1921.67 | 671.67 | 1250.00 | 258750.00 |
| 34 | 2027-05 | 1918.44 | 668.44 | 1250.00 | 257500.00 |
| 35 | 2027-06 | 1915.21 | 665.21 | 1250.00 | 256250.00 |
| 36 | 2027-07 | 1911.98 | 661.98 | 1250.00 | 255000.00 |
| 37 | 2027-08 | 1908.75 | 658.75 | 1250.00 | 253750.00 |
| 38 | 2027-09 | 1905.52 | 655.52 | 1250.00 | 252500.00 |
| 39 | 2027-10 | 1902.29 | 652.29 | 1250.00 | 251250.00 |
| 40 | 2027-11 | 1899.06 | 649.06 | 1250.00 | 250000.00 |
| 41 | 2027-12 | 1895.83 | 645.83 | 1250.00 | 248750.00 |
| 42 | 2028-01 | 1892.60 | 642.60 | 1250.00 | 247500.00 |
| 43 | 2028-02 | 1889.38 | 639.38 | 1250.00 | 246250.00 |
| 44 | 2028-03 | 1886.15 | 636.15 | 1250.00 | 245000.00 |
| 45 | 2028-04 | 1882.92 | 632.92 | 1250.00 | 243750.00 |
| 46 | 2028-05 | 1879.69 | 629.69 | 1250.00 | 242500.00 |
| 47 | 2028-06 | 1876.46 | 626.46 | 1250.00 | 241250.00 |
| 48 | 2028-07 | 1873.23 | 623.23 | 1250.00 | 240000.00 |
| 49 | 2028-08 | 1870.00 | 620.00 | 1250.00 | 238750.00 |
| 50 | 2028-09 | 1866.77 | 616.77 | 1250.00 | 237500.00 |
| 51 | 2028-10 | 1863.54 | 613.54 | 1250.00 | 236250.00 |
| 52 | 2028-11 | 1860.31 | 610.31 | 1250.00 | 235000.00 |
| 53 | 2028-12 | 1857.08 | 607.08 | 1250.00 | 233750.00 |
| 54 | 2029-01 | 1853.85 | 603.85 | 1250.00 | 232500.00 |
| 55 | 2029-02 | 1850.63 | 600.63 | 1250.00 | 231250.00 |
| 56 | 2029-03 | 1847.40 | 597.40 | 1250.00 | 230000.00 |
| 57 | 2029-04 | 1844.17 | 594.17 | 1250.00 | 228750.00 |
| 58 | 2029-05 | 1840.94 | 590.94 | 1250.00 | 227500.00 |
| 59 | 2029-06 | 1837.71 | 587.71 | 1250.00 | 226250.00 |
| 60 | 2029-07 | 1834.48 | 584.48 | 1250.00 | 225000.00 |
| 61 | 2029-08 | 1831.25 | 581.25 | 1250.00 | 223750.00 |
| 62 | 2029-09 | 1828.02 | 578.02 | 1250.00 | 222500.00 |
| 63 | 2029-10 | 1824.79 | 574.79 | 1250.00 | 221250.00 |
| 64 | 2029-11 | 1821.56 | 571.56 | 1250.00 | 220000.00 |
| 65 | 2029-12 | 1818.33 | 568.33 | 1250.00 | 218750.00 |
| 66 | 2030-01 | 1815.10 | 565.10 | 1250.00 | 217500.00 |
| 67 | 2030-02 | 1811.88 | 561.88 | 1250.00 | 216250.00 |
| 68 | 2030-03 | 1808.65 | 558.65 | 1250.00 | 215000.00 |
| 69 | 2030-04 | 1805.42 | 555.42 | 1250.00 | 213750.00 |
| 70 | 2030-05 | 1802.19 | 552.19 | 1250.00 | 212500.00 |
| 71 | 2030-06 | 1798.96 | 548.96 | 1250.00 | 211250.00 |
| 72 | 2030-07 | 1795.73 | 545.73 | 1250.00 | 210000.00 |
| 73 | 2030-08 | 1792.50 | 542.50 | 1250.00 | 208750.00 |
| 74 | 2030-09 | 1789.27 | 539.27 | 1250.00 | 207500.00 |
| 75 | 2030-10 | 1786.04 | 536.04 | 1250.00 | 206250.00 |
| 76 | 2030-11 | 1782.81 | 532.81 | 1250.00 | 205000.00 |
| 77 | 2030-12 | 1779.58 | 529.58 | 1250.00 | 203750.00 |
| 78 | 2031-01 | 1776.35 | 526.35 | 1250.00 | 202500.00 |
| 79 | 2031-02 | 1773.13 | 523.13 | 1250.00 | 201250.00 |
| 80 | 2031-03 | 1769.90 | 519.90 | 1250.00 | 200000.00 |
| 81 | 2031-04 | 1766.67 | 516.67 | 1250.00 | 198750.00 |
| 82 | 2031-05 | 1763.44 | 513.44 | 1250.00 | 197500.00 |
| 83 | 2031-06 | 1760.21 | 510.21 | 1250.00 | 196250.00 |
| 84 | 2031-07 | 1756.98 | 506.98 | 1250.00 | 195000.00 |
| 85 | 2031-08 | 1753.75 | 503.75 | 1250.00 | 193750.00 |
| 86 | 2031-09 | 1750.52 | 500.52 | 1250.00 | 192500.00 |
| 87 | 2031-10 | 1747.29 | 497.29 | 1250.00 | 191250.00 |
| 88 | 2031-11 | 1744.06 | 494.06 | 1250.00 | 190000.00 |
| 89 | 2031-12 | 1740.83 | 490.83 | 1250.00 | 188750.00 |
| 90 | 2032-01 | 1737.60 | 487.60 | 1250.00 | 187500.00 |
| 91 | 2032-02 | 1734.38 | 484.38 | 1250.00 | 186250.00 |
| 92 | 2032-03 | 1731.15 | 481.15 | 1250.00 | 185000.00 |
| 93 | 2032-04 | 1727.92 | 477.92 | 1250.00 | 183750.00 |
| 94 | 2032-05 | 1724.69 | 474.69 | 1250.00 | 182500.00 |
| 95 | 2032-06 | 1721.46 | 471.46 | 1250.00 | 181250.00 |
| 96 | 2032-07 | 1718.23 | 468.23 | 1250.00 | 180000.00 |
| 97 | 2032-08 | 1715.00 | 465.00 | 1250.00 | 178750.00 |
| 98 | 2032-09 | 1711.77 | 461.77 | 1250.00 | 177500.00 |
| 99 | 2032-10 | 1708.54 | 458.54 | 1250.00 | 176250.00 |
| 100 | 2032-11 | 1705.31 | 455.31 | 1250.00 | 175000.00 |
| 101 | 2032-12 | 1702.08 | 452.08 | 1250.00 | 173750.00 |
| 102 | 2033-01 | 1698.85 | 448.85 | 1250.00 | 172500.00 |
| 103 | 2033-02 | 1695.63 | 445.63 | 1250.00 | 171250.00 |
| 104 | 2033-03 | 1692.40 | 442.40 | 1250.00 | 170000.00 |
| 105 | 2033-04 | 1689.17 | 439.17 | 1250.00 | 168750.00 |
| 106 | 2033-05 | 1685.94 | 435.94 | 1250.00 | 167500.00 |
| 107 | 2033-06 | 1682.71 | 432.71 | 1250.00 | 166250.00 |
| 108 | 2033-07 | 1679.48 | 429.48 | 1250.00 | 165000.00 |
| 109 | 2033-08 | 1676.25 | 426.25 | 1250.00 | 163750.00 |
| 110 | 2033-09 | 1673.02 | 423.02 | 1250.00 | 162500.00 |
| 111 | 2033-10 | 1669.79 | 419.79 | 1250.00 | 161250.00 |
| 112 | 2033-11 | 1666.56 | 416.56 | 1250.00 | 160000.00 |
| 113 | 2033-12 | 1663.33 | 413.33 | 1250.00 | 158750.00 |
| 114 | 2034-01 | 1660.10 | 410.10 | 1250.00 | 157500.00 |
| 115 | 2034-02 | 1656.88 | 406.88 | 1250.00 | 156250.00 |
| 116 | 2034-03 | 1653.65 | 403.65 | 1250.00 | 155000.00 |
| 117 | 2034-04 | 1650.42 | 400.42 | 1250.00 | 153750.00 |
| 118 | 2034-05 | 1647.19 | 397.19 | 1250.00 | 152500.00 |
| 119 | 2034-06 | 1643.96 | 393.96 | 1250.00 | 151250.00 |
| 120 | 2034-07 | 1640.73 | 390.73 | 1250.00 | 150000.00 |
| 121 | 2034-08 | 1637.50 | 387.50 | 1250.00 | 148750.00 |
| 122 | 2034-09 | 1634.27 | 384.27 | 1250.00 | 147500.00 |
| 123 | 2034-10 | 1631.04 | 381.04 | 1250.00 | 146250.00 |
| 124 | 2034-11 | 1627.81 | 377.81 | 1250.00 | 145000.00 |
| 125 | 2034-12 | 1624.58 | 374.58 | 1250.00 | 143750.00 |
| 126 | 2035-01 | 1621.35 | 371.35 | 1250.00 | 142500.00 |
| 127 | 2035-02 | 1618.13 | 368.13 | 1250.00 | 141250.00 |
| 128 | 2035-03 | 1614.90 | 364.90 | 1250.00 | 140000.00 |
| 129 | 2035-04 | 1611.67 | 361.67 | 1250.00 | 138750.00 |
| 130 | 2035-05 | 1608.44 | 358.44 | 1250.00 | 137500.00 |
| 131 | 2035-06 | 1605.21 | 355.21 | 1250.00 | 136250.00 |
| 132 | 2035-07 | 1601.98 | 351.98 | 1250.00 | 135000.00 |
| 133 | 2035-08 | 1598.75 | 348.75 | 1250.00 | 133750.00 |
| 134 | 2035-09 | 1595.52 | 345.52 | 1250.00 | 132500.00 |
| 135 | 2035-10 | 1592.29 | 342.29 | 1250.00 | 131250.00 |
| 136 | 2035-11 | 1589.06 | 339.06 | 1250.00 | 130000.00 |
| 137 | 2035-12 | 1585.83 | 335.83 | 1250.00 | 128750.00 |
| 138 | 2036-01 | 1582.60 | 332.60 | 1250.00 | 127500.00 |
| 139 | 2036-02 | 1579.38 | 329.38 | 1250.00 | 126250.00 |
| 140 | 2036-03 | 1576.15 | 326.15 | 1250.00 | 125000.00 |
| 141 | 2036-04 | 1572.92 | 322.92 | 1250.00 | 123750.00 |
| 142 | 2036-05 | 1569.69 | 319.69 | 1250.00 | 122500.00 |
| 143 | 2036-06 | 1566.46 | 316.46 | 1250.00 | 121250.00 |
| 144 | 2036-07 | 1563.23 | 313.23 | 1250.00 | 120000.00 |
| 145 | 2036-08 | 1560.00 | 310.00 | 1250.00 | 118750.00 |
| 146 | 2036-09 | 1556.77 | 306.77 | 1250.00 | 117500.00 |
| 147 | 2036-10 | 1553.54 | 303.54 | 1250.00 | 116250.00 |
| 148 | 2036-11 | 1550.31 | 300.31 | 1250.00 | 115000.00 |
| 149 | 2036-12 | 1547.08 | 297.08 | 1250.00 | 113750.00 |
| 150 | 2037-01 | 1543.85 | 293.85 | 1250.00 | 112500.00 |
| 151 | 2037-02 | 1540.63 | 290.63 | 1250.00 | 111250.00 |
| 152 | 2037-03 | 1537.40 | 287.40 | 1250.00 | 110000.00 |
| 153 | 2037-04 | 1534.17 | 284.17 | 1250.00 | 108750.00 |
| 154 | 2037-05 | 1530.94 | 280.94 | 1250.00 | 107500.00 |
| 155 | 2037-06 | 1527.71 | 277.71 | 1250.00 | 106250.00 |
| 156 | 2037-07 | 1524.48 | 274.48 | 1250.00 | 105000.00 |
| 157 | 2037-08 | 1521.25 | 271.25 | 1250.00 | 103750.00 |
| 158 | 2037-09 | 1518.02 | 268.02 | 1250.00 | 102500.00 |
| 159 | 2037-10 | 1514.79 | 264.79 | 1250.00 | 101250.00 |
| 160 | 2037-11 | 1511.56 | 261.56 | 1250.00 | 100000.00 |
| 161 | 2037-12 | 1508.33 | 258.33 | 1250.00 | 98750.00 |
| 162 | 2038-01 | 1505.10 | 255.10 | 1250.00 | 97500.00 |
| 163 | 2038-02 | 1501.88 | 251.88 | 1250.00 | 96250.00 |
| 164 | 2038-03 | 1498.65 | 248.65 | 1250.00 | 95000.00 |
| 165 | 2038-04 | 1495.42 | 245.42 | 1250.00 | 93750.00 |
| 166 | 2038-05 | 1492.19 | 242.19 | 1250.00 | 92500.00 |
| 167 | 2038-06 | 1488.96 | 238.96 | 1250.00 | 91250.00 |
| 168 | 2038-07 | 1485.73 | 235.73 | 1250.00 | 90000.00 |
| 169 | 2038-08 | 1482.50 | 232.50 | 1250.00 | 88750.00 |
| 170 | 2038-09 | 1479.27 | 229.27 | 1250.00 | 87500.00 |
| 171 | 2038-10 | 1476.04 | 226.04 | 1250.00 | 86250.00 |
| 172 | 2038-11 | 1472.81 | 222.81 | 1250.00 | 85000.00 |
| 173 | 2038-12 | 1469.58 | 219.58 | 1250.00 | 83750.00 |
| 174 | 2039-01 | 1466.35 | 216.35 | 1250.00 | 82500.00 |
| 175 | 2039-02 | 1463.13 | 213.13 | 1250.00 | 81250.00 |
| 176 | 2039-03 | 1459.90 | 209.90 | 1250.00 | 80000.00 |
| 177 | 2039-04 | 1456.67 | 206.67 | 1250.00 | 78750.00 |
| 178 | 2039-05 | 1453.44 | 203.44 | 1250.00 | 77500.00 |
| 179 | 2039-06 | 1450.21 | 200.21 | 1250.00 | 76250.00 |
| 180 | 2039-07 | 1446.98 | 196.98 | 1250.00 | 75000.00 |
| 181 | 2039-08 | 1443.75 | 193.75 | 1250.00 | 73750.00 |
| 182 | 2039-09 | 1440.52 | 190.52 | 1250.00 | 72500.00 |
| 183 | 2039-10 | 1437.29 | 187.29 | 1250.00 | 71250.00 |
| 184 | 2039-11 | 1434.06 | 184.06 | 1250.00 | 70000.00 |
| 185 | 2039-12 | 1430.83 | 180.83 | 1250.00 | 68750.00 |
| 186 | 2040-01 | 1427.60 | 177.60 | 1250.00 | 67500.00 |
| 187 | 2040-02 | 1424.38 | 174.38 | 1250.00 | 66250.00 |
| 188 | 2040-03 | 1421.15 | 171.15 | 1250.00 | 65000.00 |
| 189 | 2040-04 | 1417.92 | 167.92 | 1250.00 | 63750.00 |
| 190 | 2040-05 | 1414.69 | 164.69 | 1250.00 | 62500.00 |
| 191 | 2040-06 | 1411.46 | 161.46 | 1250.00 | 61250.00 |
| 192 | 2040-07 | 1408.23 | 158.23 | 1250.00 | 60000.00 |
| 193 | 2040-08 | 1405.00 | 155.00 | 1250.00 | 58750.00 |
| 194 | 2040-09 | 1401.77 | 151.77 | 1250.00 | 57500.00 |
| 195 | 2040-10 | 1398.54 | 148.54 | 1250.00 | 56250.00 |
| 196 | 2040-11 | 1395.31 | 145.31 | 1250.00 | 55000.00 |
| 197 | 2040-12 | 1392.08 | 142.08 | 1250.00 | 53750.00 |
| 198 | 2041-01 | 1388.85 | 138.85 | 1250.00 | 52500.00 |
| 199 | 2041-02 | 1385.63 | 135.63 | 1250.00 | 51250.00 |
| 200 | 2041-03 | 1382.40 | 132.40 | 1250.00 | 50000.00 |
| 201 | 2041-04 | 1379.17 | 129.17 | 1250.00 | 48750.00 |
| 202 | 2041-05 | 1375.94 | 125.94 | 1250.00 | 47500.00 |
| 203 | 2041-06 | 1372.71 | 122.71 | 1250.00 | 46250.00 |
| 204 | 2041-07 | 1369.48 | 119.48 | 1250.00 | 45000.00 |
| 205 | 2041-08 | 1366.25 | 116.25 | 1250.00 | 43750.00 |
| 206 | 2041-09 | 1363.02 | 113.02 | 1250.00 | 42500.00 |
| 207 | 2041-10 | 1359.79 | 109.79 | 1250.00 | 41250.00 |
| 208 | 2041-11 | 1356.56 | 106.56 | 1250.00 | 40000.00 |
| 209 | 2041-12 | 1353.33 | 103.33 | 1250.00 | 38750.00 |
| 210 | 2042-01 | 1350.10 | 100.10 | 1250.00 | 37500.00 |
| 211 | 2042-02 | 1346.88 | 96.88 | 1250.00 | 36250.00 |
| 212 | 2042-03 | 1343.65 | 93.65 | 1250.00 | 35000.00 |
| 213 | 2042-04 | 1340.42 | 90.42 | 1250.00 | 33750.00 |
| 214 | 2042-05 | 1337.19 | 87.19 | 1250.00 | 32500.00 |
| 215 | 2042-06 | 1333.96 | 83.96 | 1250.00 | 31250.00 |
| 216 | 2042-07 | 1330.73 | 80.73 | 1250.00 | 30000.00 |
| 217 | 2042-08 | 1327.50 | 77.50 | 1250.00 | 28750.00 |
| 218 | 2042-09 | 1324.27 | 74.27 | 1250.00 | 27500.00 |
| 219 | 2042-10 | 1321.04 | 71.04 | 1250.00 | 26250.00 |
| 220 | 2042-11 | 1317.81 | 67.81 | 1250.00 | 25000.00 |
| 221 | 2042-12 | 1314.58 | 64.58 | 1250.00 | 23750.00 |
| 222 | 2043-01 | 1311.35 | 61.35 | 1250.00 | 22500.00 |
| 223 | 2043-02 | 1308.13 | 58.13 | 1250.00 | 21250.00 |
| 224 | 2043-03 | 1304.90 | 54.90 | 1250.00 | 20000.00 |
| 225 | 2043-04 | 1301.67 | 51.67 | 1250.00 | 18750.00 |
| 226 | 2043-05 | 1298.44 | 48.44 | 1250.00 | 17500.00 |
| 227 | 2043-06 | 1295.21 | 45.21 | 1250.00 | 16250.00 |
| 228 | 2043-07 | 1291.98 | 41.98 | 1250.00 | 15000.00 |
| 229 | 2043-08 | 1288.75 | 38.75 | 1250.00 | 13750.00 |
| 230 | 2043-09 | 1285.52 | 35.52 | 1250.00 | 12500.00 |
| 231 | 2043-10 | 1282.29 | 32.29 | 1250.00 | 11250.00 |
| 232 | 2043-11 | 1279.06 | 29.06 | 1250.00 | 10000.00 |
| 233 | 2043-12 | 1275.83 | 25.83 | 1250.00 | 8750.00 |
| 234 | 2044-01 | 1272.60 | 22.60 | 1250.00 | 7500.00 |
| 235 | 2044-02 | 1269.38 | 19.38 | 1250.00 | 6250.00 |
| 236 | 2044-03 | 1266.15 | 16.15 | 1250.00 | 5000.00 |
| 237 | 2044-04 | 1262.92 | 12.92 | 1250.00 | 3750.00 |
| 238 | 2044-05 | 1259.69 | 9.69 | 1250.00 | 2500.00 |
| 239 | 2044-06 | 1256.46 | 6.46 | 1250.00 | 1250.00 |
| 240 | 2044-07 | 1253.23 | 3.23 | 1250.00 | 0.00 |