贷款49.5万（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：49.5万
还款月数：20年
每月还款：2708.24元
利息总额：15.5万
本息合计：65万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2708.24 | 1175.63 | 1532.61 | 493467.39 |
| 2 | 2024-11 | 2708.24 | 1171.99 | 1536.25 | 491931.13 |
| 3 | 2024-12 | 2708.24 | 1168.34 | 1539.90 | 490391.23 |
| 4 | 2025-01 | 2708.24 | 1164.68 | 1543.56 | 488847.67 |
| 5 | 2025-02 | 2708.24 | 1161.01 | 1547.22 | 487300.45 |
| 6 | 2025-03 | 2708.24 | 1157.34 | 1550.90 | 485749.55 |
| 7 | 2025-04 | 2708.24 | 1153.66 | 1554.58 | 484194.97 |
| 8 | 2025-05 | 2708.24 | 1149.96 | 1558.27 | 482636.69 |
| 9 | 2025-06 | 2708.24 | 1146.26 | 1561.98 | 481074.72 |
| 10 | 2025-07 | 2708.24 | 1142.55 | 1565.69 | 479509.03 |
| 11 | 2025-08 | 2708.24 | 1138.83 | 1569.40 | 477939.63 |
| 12 | 2025-09 | 2708.24 | 1135.11 | 1573.13 | 476366.50 |
| 13 | 2025-10 | 2708.24 | 1131.37 | 1576.87 | 474789.63 |
| 14 | 2025-11 | 2708.24 | 1127.63 | 1580.61 | 473209.02 |
| 15 | 2025-12 | 2708.24 | 1123.87 | 1584.37 | 471624.65 |
| 16 | 2026-01 | 2708.24 | 1120.11 | 1588.13 | 470036.52 |
| 17 | 2026-02 | 2708.24 | 1116.34 | 1591.90 | 468444.62 |
| 18 | 2026-03 | 2708.24 | 1112.56 | 1595.68 | 466848.94 |
| 19 | 2026-04 | 2708.24 | 1108.77 | 1599.47 | 465249.47 |
| 20 | 2026-05 | 2708.24 | 1104.97 | 1603.27 | 463646.20 |
| 21 | 2026-06 | 2708.24 | 1101.16 | 1607.08 | 462039.12 |
| 22 | 2026-07 | 2708.24 | 1097.34 | 1610.89 | 460428.23 |
| 23 | 2026-08 | 2708.24 | 1093.52 | 1614.72 | 458813.51 |
| 24 | 2026-09 | 2708.24 | 1089.68 | 1618.56 | 457194.95 |
| 25 | 2026-10 | 2708.24 | 1085.84 | 1622.40 | 455572.55 |
| 26 | 2026-11 | 2708.24 | 1081.98 | 1626.25 | 453946.30 |
| 27 | 2026-12 | 2708.24 | 1078.12 | 1630.12 | 452316.18 |
| 28 | 2027-01 | 2708.24 | 1074.25 | 1633.99 | 450682.19 |
| 29 | 2027-02 | 2708.24 | 1070.37 | 1637.87 | 449044.33 |
| 30 | 2027-03 | 2708.24 | 1066.48 | 1641.76 | 447402.57 |
| 31 | 2027-04 | 2708.24 | 1062.58 | 1645.66 | 445756.91 |
| 32 | 2027-05 | 2708.24 | 1058.67 | 1649.57 | 444107.35 |
| 33 | 2027-06 | 2708.24 | 1054.75 | 1653.48 | 442453.87 |
| 34 | 2027-07 | 2708.24 | 1050.83 | 1657.41 | 440796.46 |
| 35 | 2027-08 | 2708.24 | 1046.89 | 1661.35 | 439135.11 |
| 36 | 2027-09 | 2708.24 | 1042.95 | 1665.29 | 437469.82 |
| 37 | 2027-10 | 2708.24 | 1038.99 | 1669.25 | 435800.57 |
| 38 | 2027-11 | 2708.24 | 1035.03 | 1673.21 | 434127.36 |
| 39 | 2027-12 | 2708.24 | 1031.05 | 1677.19 | 432450.17 |
| 40 | 2028-01 | 2708.24 | 1027.07 | 1681.17 | 430769.01 |
| 41 | 2028-02 | 2708.24 | 1023.08 | 1685.16 | 429083.84 |
| 42 | 2028-03 | 2708.24 | 1019.07 | 1689.16 | 427394.68 |
| 43 | 2028-04 | 2708.24 | 1015.06 | 1693.18 | 425701.51 |
| 44 | 2028-05 | 2708.24 | 1011.04 | 1697.20 | 424004.31 |
| 45 | 2028-06 | 2708.24 | 1007.01 | 1701.23 | 422303.08 |
| 46 | 2028-07 | 2708.24 | 1002.97 | 1705.27 | 420597.81 |
| 47 | 2028-08 | 2708.24 | 998.92 | 1709.32 | 418888.50 |
| 48 | 2028-09 | 2708.24 | 994.86 | 1713.38 | 417175.12 |
| 49 | 2028-10 | 2708.24 | 990.79 | 1717.45 | 415457.67 |
| 50 | 2028-11 | 2708.24 | 986.71 | 1721.53 | 413736.15 |
| 51 | 2028-12 | 2708.24 | 982.62 | 1725.61 | 412010.53 |
| 52 | 2029-01 | 2708.24 | 978.53 | 1729.71 | 410280.82 |
| 53 | 2029-02 | 2708.24 | 974.42 | 1733.82 | 408547.00 |
| 54 | 2029-03 | 2708.24 | 970.30 | 1737.94 | 406809.06 |
| 55 | 2029-04 | 2708.24 | 966.17 | 1742.07 | 405066.99 |
| 56 | 2029-05 | 2708.24 | 962.03 | 1746.20 | 403320.79 |
| 57 | 2029-06 | 2708.24 | 957.89 | 1750.35 | 401570.44 |
| 58 | 2029-07 | 2708.24 | 953.73 | 1754.51 | 399815.93 |
| 59 | 2029-08 | 2708.24 | 949.56 | 1758.67 | 398057.26 |
| 60 | 2029-09 | 2708.24 | 945.39 | 1762.85 | 396294.40 |
| 61 | 2029-10 | 2708.24 | 941.20 | 1767.04 | 394527.36 |
| 62 | 2029-11 | 2708.24 | 937.00 | 1771.24 | 392756.13 |
| 63 | 2029-12 | 2708.24 | 932.80 | 1775.44 | 390980.69 |
| 64 | 2030-01 | 2708.24 | 928.58 | 1779.66 | 389201.03 |
| 65 | 2030-02 | 2708.24 | 924.35 | 1783.89 | 387417.14 |
| 66 | 2030-03 | 2708.24 | 920.12 | 1788.12 | 385629.02 |
| 67 | 2030-04 | 2708.24 | 915.87 | 1792.37 | 383836.65 |
| 68 | 2030-05 | 2708.24 | 911.61 | 1796.63 | 382040.03 |
| 69 | 2030-06 | 2708.24 | 907.35 | 1800.89 | 380239.13 |
| 70 | 2030-07 | 2708.24 | 903.07 | 1805.17 | 378433.96 |
| 71 | 2030-08 | 2708.24 | 898.78 | 1809.46 | 376624.51 |
| 72 | 2030-09 | 2708.24 | 894.48 | 1813.75 | 374810.75 |
| 73 | 2030-10 | 2708.24 | 890.18 | 1818.06 | 372992.69 |
| 74 | 2030-11 | 2708.24 | 885.86 | 1822.38 | 371170.31 |
| 75 | 2030-12 | 2708.24 | 881.53 | 1826.71 | 369343.60 |
| 76 | 2031-01 | 2708.24 | 877.19 | 1831.05 | 367512.56 |
| 77 | 2031-02 | 2708.24 | 872.84 | 1835.40 | 365677.16 |
| 78 | 2031-03 | 2708.24 | 868.48 | 1839.75 | 363837.41 |
| 79 | 2031-04 | 2708.24 | 864.11 | 1844.12 | 361993.28 |
| 80 | 2031-05 | 2708.24 | 859.73 | 1848.50 | 360144.78 |
| 81 | 2031-06 | 2708.24 | 855.34 | 1852.89 | 358291.88 |
| 82 | 2031-07 | 2708.24 | 850.94 | 1857.29 | 356434.59 |
| 83 | 2031-08 | 2708.24 | 846.53 | 1861.71 | 354572.88 |
| 84 | 2031-09 | 2708.24 | 842.11 | 1866.13 | 352706.76 |
| 85 | 2031-10 | 2708.24 | 837.68 | 1870.56 | 350836.20 |
| 86 | 2031-11 | 2708.24 | 833.24 | 1875.00 | 348961.20 |
| 87 | 2031-12 | 2708.24 | 828.78 | 1879.45 | 347081.74 |
| 88 | 2032-01 | 2708.24 | 824.32 | 1883.92 | 345197.82 |
| 89 | 2032-02 | 2708.24 | 819.84 | 1888.39 | 343309.43 |
| 90 | 2032-03 | 2708.24 | 815.36 | 1892.88 | 341416.55 |
| 91 | 2032-04 | 2708.24 | 810.86 | 1897.37 | 339519.18 |
| 92 | 2032-05 | 2708.24 | 806.36 | 1901.88 | 337617.30 |
| 93 | 2032-06 | 2708.24 | 801.84 | 1906.40 | 335710.90 |
| 94 | 2032-07 | 2708.24 | 797.31 | 1910.92 | 333799.98 |
| 95 | 2032-08 | 2708.24 | 792.77 | 1915.46 | 331884.52 |
| 96 | 2032-09 | 2708.24 | 788.23 | 1920.01 | 329964.50 |
| 97 | 2032-10 | 2708.24 | 783.67 | 1924.57 | 328039.93 |
| 98 | 2032-11 | 2708.24 | 779.09 | 1929.14 | 326110.79 |
| 99 | 2032-12 | 2708.24 | 774.51 | 1933.72 | 324177.06 |
| 100 | 2033-01 | 2708.24 | 769.92 | 1938.32 | 322238.75 |
| 101 | 2033-02 | 2708.24 | 765.32 | 1942.92 | 320295.83 |
| 102 | 2033-03 | 2708.24 | 760.70 | 1947.54 | 318348.29 |
| 103 | 2033-04 | 2708.24 | 756.08 | 1952.16 | 316396.13 |
| 104 | 2033-05 | 2708.24 | 751.44 | 1956.80 | 314439.33 |
| 105 | 2033-06 | 2708.24 | 746.79 | 1961.44 | 312477.89 |
| 106 | 2033-07 | 2708.24 | 742.13 | 1966.10 | 310511.79 |
| 107 | 2033-08 | 2708.24 | 737.47 | 1970.77 | 308541.01 |
| 108 | 2033-09 | 2708.24 | 732.78 | 1975.45 | 306565.56 |
| 109 | 2033-10 | 2708.24 | 728.09 | 1980.14 | 304585.42 |
| 110 | 2033-11 | 2708.24 | 723.39 | 1984.85 | 302600.57 |
| 111 | 2033-12 | 2708.24 | 718.68 | 1989.56 | 300611.01 |
| 112 | 2034-01 | 2708.24 | 713.95 | 1994.29 | 298616.72 |
| 113 | 2034-02 | 2708.24 | 709.21 | 1999.02 | 296617.70 |
| 114 | 2034-03 | 2708.24 | 704.47 | 2003.77 | 294613.93 |
| 115 | 2034-04 | 2708.24 | 699.71 | 2008.53 | 292605.40 |
| 116 | 2034-05 | 2708.24 | 694.94 | 2013.30 | 290592.10 |
| 117 | 2034-06 | 2708.24 | 690.16 | 2018.08 | 288574.02 |
| 118 | 2034-07 | 2708.24 | 685.36 | 2022.87 | 286551.14 |
| 119 | 2034-08 | 2708.24 | 680.56 | 2027.68 | 284523.46 |
| 120 | 2034-09 | 2708.24 | 675.74 | 2032.49 | 282490.97 |
| 121 | 2034-10 | 2708.24 | 670.92 | 2037.32 | 280453.65 |
| 122 | 2034-11 | 2708.24 | 666.08 | 2042.16 | 278411.49 |
| 123 | 2034-12 | 2708.24 | 661.23 | 2047.01 | 276364.48 |
| 124 | 2035-01 | 2708.24 | 656.37 | 2051.87 | 274312.60 |
| 125 | 2035-02 | 2708.24 | 651.49 | 2056.75 | 272255.86 |
| 126 | 2035-03 | 2708.24 | 646.61 | 2061.63 | 270194.23 |
| 127 | 2035-04 | 2708.24 | 641.71 | 2066.53 | 268127.70 |
| 128 | 2035-05 | 2708.24 | 636.80 | 2071.43 | 266056.27 |
| 129 | 2035-06 | 2708.24 | 631.88 | 2076.35 | 263979.91 |
| 130 | 2035-07 | 2708.24 | 626.95 | 2081.29 | 261898.63 |
| 131 | 2035-08 | 2708.24 | 622.01 | 2086.23 | 259812.40 |
| 132 | 2035-09 | 2708.24 | 617.05 | 2091.18 | 257721.22 |
| 133 | 2035-10 | 2708.24 | 612.09 | 2096.15 | 255625.07 |
| 134 | 2035-11 | 2708.24 | 607.11 | 2101.13 | 253523.94 |
| 135 | 2035-12 | 2708.24 | 602.12 | 2106.12 | 251417.82 |
| 136 | 2036-01 | 2708.24 | 597.12 | 2111.12 | 249306.70 |
| 137 | 2036-02 | 2708.24 | 592.10 | 2116.13 | 247190.57 |
| 138 | 2036-03 | 2708.24 | 587.08 | 2121.16 | 245069.41 |
| 139 | 2036-04 | 2708.24 | 582.04 | 2126.20 | 242943.21 |
| 140 | 2036-05 | 2708.24 | 576.99 | 2131.25 | 240811.96 |
| 141 | 2036-06 | 2708.24 | 571.93 | 2136.31 | 238675.65 |
| 142 | 2036-07 | 2708.24 | 566.85 | 2141.38 | 236534.27 |
| 143 | 2036-08 | 2708.24 | 561.77 | 2146.47 | 234387.80 |
| 144 | 2036-09 | 2708.24 | 556.67 | 2151.57 | 232236.23 |
| 145 | 2036-10 | 2708.24 | 551.56 | 2156.68 | 230079.56 |
| 146 | 2036-11 | 2708.24 | 546.44 | 2161.80 | 227917.76 |
| 147 | 2036-12 | 2708.24 | 541.30 | 2166.93 | 225750.82 |
| 148 | 2037-01 | 2708.24 | 536.16 | 2172.08 | 223578.74 |
| 149 | 2037-02 | 2708.24 | 531.00 | 2177.24 | 221401.51 |
| 150 | 2037-03 | 2708.24 | 525.83 | 2182.41 | 219219.10 |
| 151 | 2037-04 | 2708.24 | 520.65 | 2187.59 | 217031.50 |
| 152 | 2037-05 | 2708.24 | 515.45 | 2192.79 | 214838.72 |
| 153 | 2037-06 | 2708.24 | 510.24 | 2198.00 | 212640.72 |
| 154 | 2037-07 | 2708.24 | 505.02 | 2203.22 | 210437.51 |
| 155 | 2037-08 | 2708.24 | 499.79 | 2208.45 | 208229.06 |
| 156 | 2037-09 | 2708.24 | 494.54 | 2213.69 | 206015.36 |
| 157 | 2037-10 | 2708.24 | 489.29 | 2218.95 | 203796.41 |
| 158 | 2037-11 | 2708.24 | 484.02 | 2224.22 | 201572.19 |
| 159 | 2037-12 | 2708.24 | 478.73 | 2229.50 | 199342.69 |
| 160 | 2038-01 | 2708.24 | 473.44 | 2234.80 | 197107.89 |
| 161 | 2038-02 | 2708.24 | 468.13 | 2240.11 | 194867.78 |
| 162 | 2038-03 | 2708.24 | 462.81 | 2245.43 | 192622.35 |
| 163 | 2038-04 | 2708.24 | 457.48 | 2250.76 | 190371.59 |
| 164 | 2038-05 | 2708.24 | 452.13 | 2256.11 | 188115.49 |
| 165 | 2038-06 | 2708.24 | 446.77 | 2261.46 | 185854.03 |
| 166 | 2038-07 | 2708.24 | 441.40 | 2266.83 | 183587.19 |
| 167 | 2038-08 | 2708.24 | 436.02 | 2272.22 | 181314.97 |
| 168 | 2038-09 | 2708.24 | 430.62 | 2277.61 | 179037.36 |
| 169 | 2038-10 | 2708.24 | 425.21 | 2283.02 | 176754.33 |
| 170 | 2038-11 | 2708.24 | 419.79 | 2288.45 | 174465.89 |
| 171 | 2038-12 | 2708.24 | 414.36 | 2293.88 | 172172.01 |
| 172 | 2039-01 | 2708.24 | 408.91 | 2299.33 | 169872.68 |
| 173 | 2039-02 | 2708.24 | 403.45 | 2304.79 | 167567.89 |
| 174 | 2039-03 | 2708.24 | 397.97 | 2310.26 | 165257.62 |
| 175 | 2039-04 | 2708.24 | 392.49 | 2315.75 | 162941.87 |
| 176 | 2039-05 | 2708.24 | 386.99 | 2321.25 | 160620.62 |
| 177 | 2039-06 | 2708.24 | 381.47 | 2326.76 | 158293.86 |
| 178 | 2039-07 | 2708.24 | 375.95 | 2332.29 | 155961.57 |
| 179 | 2039-08 | 2708.24 | 370.41 | 2337.83 | 153623.74 |
| 180 | 2039-09 | 2708.24 | 364.86 | 2343.38 | 151280.36 |
| 181 | 2039-10 | 2708.24 | 359.29 | 2348.95 | 148931.41 |
| 182 | 2039-11 | 2708.24 | 353.71 | 2354.53 | 146576.89 |
| 183 | 2039-12 | 2708.24 | 348.12 | 2360.12 | 144216.77 |
| 184 | 2040-01 | 2708.24 | 342.51 | 2365.72 | 141851.05 |
| 185 | 2040-02 | 2708.24 | 336.90 | 2371.34 | 139479.70 |
| 186 | 2040-03 | 2708.24 | 331.26 | 2376.97 | 137102.73 |
| 187 | 2040-04 | 2708.24 | 325.62 | 2382.62 | 134720.11 |
| 188 | 2040-05 | 2708.24 | 319.96 | 2388.28 | 132331.83 |
| 189 | 2040-06 | 2708.24 | 314.29 | 2393.95 | 129937.88 |
| 190 | 2040-07 | 2708.24 | 308.60 | 2399.64 | 127538.25 |
| 191 | 2040-08 | 2708.24 | 302.90 | 2405.33 | 125132.92 |
| 192 | 2040-09 | 2708.24 | 297.19 | 2411.05 | 122721.87 |
| 193 | 2040-10 | 2708.24 | 291.46 | 2416.77 | 120305.09 |
| 194 | 2040-11 | 2708.24 | 285.72 | 2422.51 | 117882.58 |
| 195 | 2040-12 | 2708.24 | 279.97 | 2428.27 | 115454.32 |
| 196 | 2041-01 | 2708.24 | 274.20 | 2434.03 | 113020.28 |
| 197 | 2041-02 | 2708.24 | 268.42 | 2439.81 | 110580.47 |
| 198 | 2041-03 | 2708.24 | 262.63 | 2445.61 | 108134.86 |
| 199 | 2041-04 | 2708.24 | 256.82 | 2451.42 | 105683.44 |
| 200 | 2041-05 | 2708.24 | 251.00 | 2457.24 | 103226.20 |
| 201 | 2041-06 | 2708.24 | 245.16 | 2463.08 | 100763.13 |
| 202 | 2041-07 | 2708.24 | 239.31 | 2468.93 | 98294.20 |
| 203 | 2041-08 | 2708.24 | 233.45 | 2474.79 | 95819.41 |
| 204 | 2041-09 | 2708.24 | 227.57 | 2480.67 | 93338.74 |
| 205 | 2041-10 | 2708.24 | 221.68 | 2486.56 | 90852.19 |
| 206 | 2041-11 | 2708.24 | 215.77 | 2492.46 | 88359.72 |
| 207 | 2041-12 | 2708.24 | 209.85 | 2498.38 | 85861.34 |
| 208 | 2042-01 | 2708.24 | 203.92 | 2504.32 | 83357.02 |
| 209 | 2042-02 | 2708.24 | 197.97 | 2510.26 | 80846.76 |
| 210 | 2042-03 | 2708.24 | 192.01 | 2516.23 | 78330.53 |
| 211 | 2042-04 | 2708.24 | 186.04 | 2522.20 | 75808.33 |
| 212 | 2042-05 | 2708.24 | 180.04 | 2528.19 | 73280.13 |
| 213 | 2042-06 | 2708.24 | 174.04 | 2534.20 | 70745.94 |
| 214 | 2042-07 | 2708.24 | 168.02 | 2540.22 | 68205.72 |
| 215 | 2042-08 | 2708.24 | 161.99 | 2546.25 | 65659.47 |
| 216 | 2042-09 | 2708.24 | 155.94 | 2552.30 | 63107.18 |
| 217 | 2042-10 | 2708.24 | 149.88 | 2558.36 | 60548.82 |
| 218 | 2042-11 | 2708.24 | 143.80 | 2564.43 | 57984.38 |
| 219 | 2042-12 | 2708.24 | 137.71 | 2570.52 | 55413.86 |
| 220 | 2043-01 | 2708.24 | 131.61 | 2576.63 | 52837.23 |
| 221 | 2043-02 | 2708.24 | 125.49 | 2582.75 | 50254.48 |
| 222 | 2043-03 | 2708.24 | 119.35 | 2588.88 | 47665.60 |
| 223 | 2043-04 | 2708.24 | 113.21 | 2595.03 | 45070.56 |
| 224 | 2043-05 | 2708.24 | 107.04 | 2601.20 | 42469.37 |
| 225 | 2043-06 | 2708.24 | 100.86 | 2607.37 | 39862.00 |
| 226 | 2043-07 | 2708.24 | 94.67 | 2613.57 | 37248.43 |
| 227 | 2043-08 | 2708.24 | 88.47 | 2619.77 | 34628.66 |
| 228 | 2043-09 | 2708.24 | 82.24 | 2625.99 | 32002.66 |
| 229 | 2043-10 | 2708.24 | 76.01 | 2632.23 | 29370.43 |
| 230 | 2043-11 | 2708.24 | 69.75 | 2638.48 | 26731.95 |
| 231 | 2043-12 | 2708.24 | 63.49 | 2644.75 | 24087.20 |
| 232 | 2044-01 | 2708.24 | 57.21 | 2651.03 | 21436.17 |
| 233 | 2044-02 | 2708.24 | 50.91 | 2657.33 | 18778.84 |
| 234 | 2044-03 | 2708.24 | 44.60 | 2663.64 | 16115.20 |
| 235 | 2044-04 | 2708.24 | 38.27 | 2669.96 | 13445.24 |
| 236 | 2044-05 | 2708.24 | 31.93 | 2676.31 | 10768.93 |
| 237 | 2044-06 | 2708.24 | 25.58 | 2682.66 | 8086.27 |
| 238 | 2044-07 | 2708.24 | 19.20 | 2689.03 | 5397.24 |
| 239 | 2044-08 | 2708.24 | 12.82 | 2695.42 | 2701.82 |
| 240 | 2044-09 | 2708.24 | 6.42 | 2701.82 | 0.00 |
等额本金还款方式：
贷款总额：49.5万
还款月数：20年
首月还款：3238.13元
每月递减：4.9元
利息总额：14.17万
本息合计：63.67万
节省利息：13314.24元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 3238.13 | 1175.63 | 2062.50 | 492937.50 |
| 2 | 2024-11 | 3233.23 | 1170.73 | 2062.50 | 490875.00 |
| 3 | 2024-12 | 3228.33 | 1165.83 | 2062.50 | 488812.50 |
| 4 | 2025-01 | 3223.43 | 1160.93 | 2062.50 | 486750.00 |
| 5 | 2025-02 | 3218.53 | 1156.03 | 2062.50 | 484687.50 |
| 6 | 2025-03 | 3213.63 | 1151.13 | 2062.50 | 482625.00 |
| 7 | 2025-04 | 3208.73 | 1146.23 | 2062.50 | 480562.50 |
| 8 | 2025-05 | 3203.84 | 1141.34 | 2062.50 | 478500.00 |
| 9 | 2025-06 | 3198.94 | 1136.44 | 2062.50 | 476437.50 |
| 10 | 2025-07 | 3194.04 | 1131.54 | 2062.50 | 474375.00 |
| 11 | 2025-08 | 3189.14 | 1126.64 | 2062.50 | 472312.50 |
| 12 | 2025-09 | 3184.24 | 1121.74 | 2062.50 | 470250.00 |
| 13 | 2025-10 | 3179.34 | 1116.84 | 2062.50 | 468187.50 |
| 14 | 2025-11 | 3174.45 | 1111.95 | 2062.50 | 466125.00 |
| 15 | 2025-12 | 3169.55 | 1107.05 | 2062.50 | 464062.50 |
| 16 | 2026-01 | 3164.65 | 1102.15 | 2062.50 | 462000.00 |
| 17 | 2026-02 | 3159.75 | 1097.25 | 2062.50 | 459937.50 |
| 18 | 2026-03 | 3154.85 | 1092.35 | 2062.50 | 457875.00 |
| 19 | 2026-04 | 3149.95 | 1087.45 | 2062.50 | 455812.50 |
| 20 | 2026-05 | 3145.05 | 1082.55 | 2062.50 | 453750.00 |
| 21 | 2026-06 | 3140.16 | 1077.66 | 2062.50 | 451687.50 |
| 22 | 2026-07 | 3135.26 | 1072.76 | 2062.50 | 449625.00 |
| 23 | 2026-08 | 3130.36 | 1067.86 | 2062.50 | 447562.50 |
| 24 | 2026-09 | 3125.46 | 1062.96 | 2062.50 | 445500.00 |
| 25 | 2026-10 | 3120.56 | 1058.06 | 2062.50 | 443437.50 |
| 26 | 2026-11 | 3115.66 | 1053.16 | 2062.50 | 441375.00 |
| 27 | 2026-12 | 3110.77 | 1048.27 | 2062.50 | 439312.50 |
| 28 | 2027-01 | 3105.87 | 1043.37 | 2062.50 | 437250.00 |
| 29 | 2027-02 | 3100.97 | 1038.47 | 2062.50 | 435187.50 |
| 30 | 2027-03 | 3096.07 | 1033.57 | 2062.50 | 433125.00 |
| 31 | 2027-04 | 3091.17 | 1028.67 | 2062.50 | 431062.50 |
| 32 | 2027-05 | 3086.27 | 1023.77 | 2062.50 | 429000.00 |
| 33 | 2027-06 | 3081.38 | 1018.88 | 2062.50 | 426937.50 |
| 34 | 2027-07 | 3076.48 | 1013.98 | 2062.50 | 424875.00 |
| 35 | 2027-08 | 3071.58 | 1009.08 | 2062.50 | 422812.50 |
| 36 | 2027-09 | 3066.68 | 1004.18 | 2062.50 | 420750.00 |
| 37 | 2027-10 | 3061.78 | 999.28 | 2062.50 | 418687.50 |
| 38 | 2027-11 | 3056.88 | 994.38 | 2062.50 | 416625.00 |
| 39 | 2027-12 | 3051.98 | 989.48 | 2062.50 | 414562.50 |
| 40 | 2028-01 | 3047.09 | 984.59 | 2062.50 | 412500.00 |
| 41 | 2028-02 | 3042.19 | 979.69 | 2062.50 | 410437.50 |
| 42 | 2028-03 | 3037.29 | 974.79 | 2062.50 | 408375.00 |
| 43 | 2028-04 | 3032.39 | 969.89 | 2062.50 | 406312.50 |
| 44 | 2028-05 | 3027.49 | 964.99 | 2062.50 | 404250.00 |
| 45 | 2028-06 | 3022.59 | 960.09 | 2062.50 | 402187.50 |
| 46 | 2028-07 | 3017.70 | 955.20 | 2062.50 | 400125.00 |
| 47 | 2028-08 | 3012.80 | 950.30 | 2062.50 | 398062.50 |
| 48 | 2028-09 | 3007.90 | 945.40 | 2062.50 | 396000.00 |
| 49 | 2028-10 | 3003.00 | 940.50 | 2062.50 | 393937.50 |
| 50 | 2028-11 | 2998.10 | 935.60 | 2062.50 | 391875.00 |
| 51 | 2028-12 | 2993.20 | 930.70 | 2062.50 | 389812.50 |
| 52 | 2029-01 | 2988.30 | 925.80 | 2062.50 | 387750.00 |
| 53 | 2029-02 | 2983.41 | 920.91 | 2062.50 | 385687.50 |
| 54 | 2029-03 | 2978.51 | 916.01 | 2062.50 | 383625.00 |
| 55 | 2029-04 | 2973.61 | 911.11 | 2062.50 | 381562.50 |
| 56 | 2029-05 | 2968.71 | 906.21 | 2062.50 | 379500.00 |
| 57 | 2029-06 | 2963.81 | 901.31 | 2062.50 | 377437.50 |
| 58 | 2029-07 | 2958.91 | 896.41 | 2062.50 | 375375.00 |
| 59 | 2029-08 | 2954.02 | 891.52 | 2062.50 | 373312.50 |
| 60 | 2029-09 | 2949.12 | 886.62 | 2062.50 | 371250.00 |
| 61 | 2029-10 | 2944.22 | 881.72 | 2062.50 | 369187.50 |
| 62 | 2029-11 | 2939.32 | 876.82 | 2062.50 | 367125.00 |
| 63 | 2029-12 | 2934.42 | 871.92 | 2062.50 | 365062.50 |
| 64 | 2030-01 | 2929.52 | 867.02 | 2062.50 | 363000.00 |
| 65 | 2030-02 | 2924.63 | 862.13 | 2062.50 | 360937.50 |
| 66 | 2030-03 | 2919.73 | 857.23 | 2062.50 | 358875.00 |
| 67 | 2030-04 | 2914.83 | 852.33 | 2062.50 | 356812.50 |
| 68 | 2030-05 | 2909.93 | 847.43 | 2062.50 | 354750.00 |
| 69 | 2030-06 | 2905.03 | 842.53 | 2062.50 | 352687.50 |
| 70 | 2030-07 | 2900.13 | 837.63 | 2062.50 | 350625.00 |
| 71 | 2030-08 | 2895.23 | 832.73 | 2062.50 | 348562.50 |
| 72 | 2030-09 | 2890.34 | 827.84 | 2062.50 | 346500.00 |
| 73 | 2030-10 | 2885.44 | 822.94 | 2062.50 | 344437.50 |
| 74 | 2030-11 | 2880.54 | 818.04 | 2062.50 | 342375.00 |
| 75 | 2030-12 | 2875.64 | 813.14 | 2062.50 | 340312.50 |
| 76 | 2031-01 | 2870.74 | 808.24 | 2062.50 | 338250.00 |
| 77 | 2031-02 | 2865.84 | 803.34 | 2062.50 | 336187.50 |
| 78 | 2031-03 | 2860.95 | 798.45 | 2062.50 | 334125.00 |
| 79 | 2031-04 | 2856.05 | 793.55 | 2062.50 | 332062.50 |
| 80 | 2031-05 | 2851.15 | 788.65 | 2062.50 | 330000.00 |
| 81 | 2031-06 | 2846.25 | 783.75 | 2062.50 | 327937.50 |
| 82 | 2031-07 | 2841.35 | 778.85 | 2062.50 | 325875.00 |
| 83 | 2031-08 | 2836.45 | 773.95 | 2062.50 | 323812.50 |
| 84 | 2031-09 | 2831.55 | 769.05 | 2062.50 | 321750.00 |
| 85 | 2031-10 | 2826.66 | 764.16 | 2062.50 | 319687.50 |
| 86 | 2031-11 | 2821.76 | 759.26 | 2062.50 | 317625.00 |
| 87 | 2031-12 | 2816.86 | 754.36 | 2062.50 | 315562.50 |
| 88 | 2032-01 | 2811.96 | 749.46 | 2062.50 | 313500.00 |
| 89 | 2032-02 | 2807.06 | 744.56 | 2062.50 | 311437.50 |
| 90 | 2032-03 | 2802.16 | 739.66 | 2062.50 | 309375.00 |
| 91 | 2032-04 | 2797.27 | 734.77 | 2062.50 | 307312.50 |
| 92 | 2032-05 | 2792.37 | 729.87 | 2062.50 | 305250.00 |
| 93 | 2032-06 | 2787.47 | 724.97 | 2062.50 | 303187.50 |
| 94 | 2032-07 | 2782.57 | 720.07 | 2062.50 | 301125.00 |
| 95 | 2032-08 | 2777.67 | 715.17 | 2062.50 | 299062.50 |
| 96 | 2032-09 | 2772.77 | 710.27 | 2062.50 | 297000.00 |
| 97 | 2032-10 | 2767.88 | 705.38 | 2062.50 | 294937.50 |
| 98 | 2032-11 | 2762.98 | 700.48 | 2062.50 | 292875.00 |
| 99 | 2032-12 | 2758.08 | 695.58 | 2062.50 | 290812.50 |
| 100 | 2033-01 | 2753.18 | 690.68 | 2062.50 | 288750.00 |
| 101 | 2033-02 | 2748.28 | 685.78 | 2062.50 | 286687.50 |
| 102 | 2033-03 | 2743.38 | 680.88 | 2062.50 | 284625.00 |
| 103 | 2033-04 | 2738.48 | 675.98 | 2062.50 | 282562.50 |
| 104 | 2033-05 | 2733.59 | 671.09 | 2062.50 | 280500.00 |
| 105 | 2033-06 | 2728.69 | 666.19 | 2062.50 | 278437.50 |
| 106 | 2033-07 | 2723.79 | 661.29 | 2062.50 | 276375.00 |
| 107 | 2033-08 | 2718.89 | 656.39 | 2062.50 | 274312.50 |
| 108 | 2033-09 | 2713.99 | 651.49 | 2062.50 | 272250.00 |
| 109 | 2033-10 | 2709.09 | 646.59 | 2062.50 | 270187.50 |
| 110 | 2033-11 | 2704.20 | 641.70 | 2062.50 | 268125.00 |
| 111 | 2033-12 | 2699.30 | 636.80 | 2062.50 | 266062.50 |
| 112 | 2034-01 | 2694.40 | 631.90 | 2062.50 | 264000.00 |
| 113 | 2034-02 | 2689.50 | 627.00 | 2062.50 | 261937.50 |
| 114 | 2034-03 | 2684.60 | 622.10 | 2062.50 | 259875.00 |
| 115 | 2034-04 | 2679.70 | 617.20 | 2062.50 | 257812.50 |
| 116 | 2034-05 | 2674.80 | 612.30 | 2062.50 | 255750.00 |
| 117 | 2034-06 | 2669.91 | 607.41 | 2062.50 | 253687.50 |
| 118 | 2034-07 | 2665.01 | 602.51 | 2062.50 | 251625.00 |
| 119 | 2034-08 | 2660.11 | 597.61 | 2062.50 | 249562.50 |
| 120 | 2034-09 | 2655.21 | 592.71 | 2062.50 | 247500.00 |
| 121 | 2034-10 | 2650.31 | 587.81 | 2062.50 | 245437.50 |
| 122 | 2034-11 | 2645.41 | 582.91 | 2062.50 | 243375.00 |
| 123 | 2034-12 | 2640.52 | 578.02 | 2062.50 | 241312.50 |
| 124 | 2035-01 | 2635.62 | 573.12 | 2062.50 | 239250.00 |
| 125 | 2035-02 | 2630.72 | 568.22 | 2062.50 | 237187.50 |
| 126 | 2035-03 | 2625.82 | 563.32 | 2062.50 | 235125.00 |
| 127 | 2035-04 | 2620.92 | 558.42 | 2062.50 | 233062.50 |
| 128 | 2035-05 | 2616.02 | 553.52 | 2062.50 | 231000.00 |
| 129 | 2035-06 | 2611.13 | 548.63 | 2062.50 | 228937.50 |
| 130 | 2035-07 | 2606.23 | 543.73 | 2062.50 | 226875.00 |
| 131 | 2035-08 | 2601.33 | 538.83 | 2062.50 | 224812.50 |
| 132 | 2035-09 | 2596.43 | 533.93 | 2062.50 | 222750.00 |
| 133 | 2035-10 | 2591.53 | 529.03 | 2062.50 | 220687.50 |
| 134 | 2035-11 | 2586.63 | 524.13 | 2062.50 | 218625.00 |
| 135 | 2035-12 | 2581.73 | 519.23 | 2062.50 | 216562.50 |
| 136 | 2036-01 | 2576.84 | 514.34 | 2062.50 | 214500.00 |
| 137 | 2036-02 | 2571.94 | 509.44 | 2062.50 | 212437.50 |
| 138 | 2036-03 | 2567.04 | 504.54 | 2062.50 | 210375.00 |
| 139 | 2036-04 | 2562.14 | 499.64 | 2062.50 | 208312.50 |
| 140 | 2036-05 | 2557.24 | 494.74 | 2062.50 | 206250.00 |
| 141 | 2036-06 | 2552.34 | 489.84 | 2062.50 | 204187.50 |
| 142 | 2036-07 | 2547.45 | 484.95 | 2062.50 | 202125.00 |
| 143 | 2036-08 | 2542.55 | 480.05 | 2062.50 | 200062.50 |
| 144 | 2036-09 | 2537.65 | 475.15 | 2062.50 | 198000.00 |
| 145 | 2036-10 | 2532.75 | 470.25 | 2062.50 | 195937.50 |
| 146 | 2036-11 | 2527.85 | 465.35 | 2062.50 | 193875.00 |
| 147 | 2036-12 | 2522.95 | 460.45 | 2062.50 | 191812.50 |
| 148 | 2037-01 | 2518.05 | 455.55 | 2062.50 | 189750.00 |
| 149 | 2037-02 | 2513.16 | 450.66 | 2062.50 | 187687.50 |
| 150 | 2037-03 | 2508.26 | 445.76 | 2062.50 | 185625.00 |
| 151 | 2037-04 | 2503.36 | 440.86 | 2062.50 | 183562.50 |
| 152 | 2037-05 | 2498.46 | 435.96 | 2062.50 | 181500.00 |
| 153 | 2037-06 | 2493.56 | 431.06 | 2062.50 | 179437.50 |
| 154 | 2037-07 | 2488.66 | 426.16 | 2062.50 | 177375.00 |
| 155 | 2037-08 | 2483.77 | 421.27 | 2062.50 | 175312.50 |
| 156 | 2037-09 | 2478.87 | 416.37 | 2062.50 | 173250.00 |
| 157 | 2037-10 | 2473.97 | 411.47 | 2062.50 | 171187.50 |
| 158 | 2037-11 | 2469.07 | 406.57 | 2062.50 | 169125.00 |
| 159 | 2037-12 | 2464.17 | 401.67 | 2062.50 | 167062.50 |
| 160 | 2038-01 | 2459.27 | 396.77 | 2062.50 | 165000.00 |
| 161 | 2038-02 | 2454.38 | 391.88 | 2062.50 | 162937.50 |
| 162 | 2038-03 | 2449.48 | 386.98 | 2062.50 | 160875.00 |
| 163 | 2038-04 | 2444.58 | 382.08 | 2062.50 | 158812.50 |
| 164 | 2038-05 | 2439.68 | 377.18 | 2062.50 | 156750.00 |
| 165 | 2038-06 | 2434.78 | 372.28 | 2062.50 | 154687.50 |
| 166 | 2038-07 | 2429.88 | 367.38 | 2062.50 | 152625.00 |
| 167 | 2038-08 | 2424.98 | 362.48 | 2062.50 | 150562.50 |
| 168 | 2038-09 | 2420.09 | 357.59 | 2062.50 | 148500.00 |
| 169 | 2038-10 | 2415.19 | 352.69 | 2062.50 | 146437.50 |
| 170 | 2038-11 | 2410.29 | 347.79 | 2062.50 | 144375.00 |
| 171 | 2038-12 | 2405.39 | 342.89 | 2062.50 | 142312.50 |
| 172 | 2039-01 | 2400.49 | 337.99 | 2062.50 | 140250.00 |
| 173 | 2039-02 | 2395.59 | 333.09 | 2062.50 | 138187.50 |
| 174 | 2039-03 | 2390.70 | 328.20 | 2062.50 | 136125.00 |
| 175 | 2039-04 | 2385.80 | 323.30 | 2062.50 | 134062.50 |
| 176 | 2039-05 | 2380.90 | 318.40 | 2062.50 | 132000.00 |
| 177 | 2039-06 | 2376.00 | 313.50 | 2062.50 | 129937.50 |
| 178 | 2039-07 | 2371.10 | 308.60 | 2062.50 | 127875.00 |
| 179 | 2039-08 | 2366.20 | 303.70 | 2062.50 | 125812.50 |
| 180 | 2039-09 | 2361.30 | 298.80 | 2062.50 | 123750.00 |
| 181 | 2039-10 | 2356.41 | 293.91 | 2062.50 | 121687.50 |
| 182 | 2039-11 | 2351.51 | 289.01 | 2062.50 | 119625.00 |
| 183 | 2039-12 | 2346.61 | 284.11 | 2062.50 | 117562.50 |
| 184 | 2040-01 | 2341.71 | 279.21 | 2062.50 | 115500.00 |
| 185 | 2040-02 | 2336.81 | 274.31 | 2062.50 | 113437.50 |
| 186 | 2040-03 | 2331.91 | 269.41 | 2062.50 | 111375.00 |
| 187 | 2040-04 | 2327.02 | 264.52 | 2062.50 | 109312.50 |
| 188 | 2040-05 | 2322.12 | 259.62 | 2062.50 | 107250.00 |
| 189 | 2040-06 | 2317.22 | 254.72 | 2062.50 | 105187.50 |
| 190 | 2040-07 | 2312.32 | 249.82 | 2062.50 | 103125.00 |
| 191 | 2040-08 | 2307.42 | 244.92 | 2062.50 | 101062.50 |
| 192 | 2040-09 | 2302.52 | 240.02 | 2062.50 | 99000.00 |
| 193 | 2040-10 | 2297.63 | 235.13 | 2062.50 | 96937.50 |
| 194 | 2040-11 | 2292.73 | 230.23 | 2062.50 | 94875.00 |
| 195 | 2040-12 | 2287.83 | 225.33 | 2062.50 | 92812.50 |
| 196 | 2041-01 | 2282.93 | 220.43 | 2062.50 | 90750.00 |
| 197 | 2041-02 | 2278.03 | 215.53 | 2062.50 | 88687.50 |
| 198 | 2041-03 | 2273.13 | 210.63 | 2062.50 | 86625.00 |
| 199 | 2041-04 | 2268.23 | 205.73 | 2062.50 | 84562.50 |
| 200 | 2041-05 | 2263.34 | 200.84 | 2062.50 | 82500.00 |
| 201 | 2041-06 | 2258.44 | 195.94 | 2062.50 | 80437.50 |
| 202 | 2041-07 | 2253.54 | 191.04 | 2062.50 | 78375.00 |
| 203 | 2041-08 | 2248.64 | 186.14 | 2062.50 | 76312.50 |
| 204 | 2041-09 | 2243.74 | 181.24 | 2062.50 | 74250.00 |
| 205 | 2041-10 | 2238.84 | 176.34 | 2062.50 | 72187.50 |
| 206 | 2041-11 | 2233.95 | 171.45 | 2062.50 | 70125.00 |
| 207 | 2041-12 | 2229.05 | 166.55 | 2062.50 | 68062.50 |
| 208 | 2042-01 | 2224.15 | 161.65 | 2062.50 | 66000.00 |
| 209 | 2042-02 | 2219.25 | 156.75 | 2062.50 | 63937.50 |
| 210 | 2042-03 | 2214.35 | 151.85 | 2062.50 | 61875.00 |
| 211 | 2042-04 | 2209.45 | 146.95 | 2062.50 | 59812.50 |
| 212 | 2042-05 | 2204.55 | 142.05 | 2062.50 | 57750.00 |
| 213 | 2042-06 | 2199.66 | 137.16 | 2062.50 | 55687.50 |
| 214 | 2042-07 | 2194.76 | 132.26 | 2062.50 | 53625.00 |
| 215 | 2042-08 | 2189.86 | 127.36 | 2062.50 | 51562.50 |
| 216 | 2042-09 | 2184.96 | 122.46 | 2062.50 | 49500.00 |
| 217 | 2042-10 | 2180.06 | 117.56 | 2062.50 | 47437.50 |
| 218 | 2042-11 | 2175.16 | 112.66 | 2062.50 | 45375.00 |
| 219 | 2042-12 | 2170.27 | 107.77 | 2062.50 | 43312.50 |
| 220 | 2043-01 | 2165.37 | 102.87 | 2062.50 | 41250.00 |
| 221 | 2043-02 | 2160.47 | 97.97 | 2062.50 | 39187.50 |
| 222 | 2043-03 | 2155.57 | 93.07 | 2062.50 | 37125.00 |
| 223 | 2043-04 | 2150.67 | 88.17 | 2062.50 | 35062.50 |
| 224 | 2043-05 | 2145.77 | 83.27 | 2062.50 | 33000.00 |
| 225 | 2043-06 | 2140.88 | 78.38 | 2062.50 | 30937.50 |
| 226 | 2043-07 | 2135.98 | 73.48 | 2062.50 | 28875.00 |
| 227 | 2043-08 | 2131.08 | 68.58 | 2062.50 | 26812.50 |
| 228 | 2043-09 | 2126.18 | 63.68 | 2062.50 | 24750.00 |
| 229 | 2043-10 | 2121.28 | 58.78 | 2062.50 | 22687.50 |
| 230 | 2043-11 | 2116.38 | 53.88 | 2062.50 | 20625.00 |
| 231 | 2043-12 | 2111.48 | 48.98 | 2062.50 | 18562.50 |
| 232 | 2044-01 | 2106.59 | 44.09 | 2062.50 | 16500.00 |
| 233 | 2044-02 | 2101.69 | 39.19 | 2062.50 | 14437.50 |
| 234 | 2044-03 | 2096.79 | 34.29 | 2062.50 | 12375.00 |
| 235 | 2044-04 | 2091.89 | 29.39 | 2062.50 | 10312.50 |
| 236 | 2044-05 | 2086.99 | 24.49 | 2062.50 | 8250.00 |
| 237 | 2044-06 | 2082.09 | 19.59 | 2062.50 | 6187.50 |
| 238 | 2044-07 | 2077.20 | 14.70 | 2062.50 | 4125.00 |
| 239 | 2044-08 | 2072.30 | 9.80 | 2062.50 | 2062.50 |
| 240 | 2044-09 | 2067.40 | 4.90 | 2062.50 | 0.00 |