永州贷款42万（商业贷款）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：42万
还款月数：20年
每月还款：2612元
利息总额：20.69万
本息合计：62.69万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 2612.00 | 1505.00 | 1107.00 | 418893.00 |
| 2 | 2024-12 | 2612.00 | 1501.03 | 1110.97 | 417782.03 |
| 3 | 2025-01 | 2612.00 | 1497.05 | 1114.95 | 416667.09 |
| 4 | 2025-02 | 2612.00 | 1493.06 | 1118.94 | 415548.14 |
| 5 | 2025-03 | 2612.00 | 1489.05 | 1122.95 | 414425.19 |
| 6 | 2025-04 | 2612.00 | 1485.02 | 1126.98 | 413298.22 |
| 7 | 2025-05 | 2612.00 | 1480.99 | 1131.01 | 412167.20 |
| 8 | 2025-06 | 2612.00 | 1476.93 | 1135.07 | 411032.14 |
| 9 | 2025-07 | 2612.00 | 1472.87 | 1139.13 | 409893.00 |
| 10 | 2025-08 | 2612.00 | 1468.78 | 1143.22 | 408749.79 |
| 11 | 2025-09 | 2612.00 | 1464.69 | 1147.31 | 407602.47 |
| 12 | 2025-10 | 2612.00 | 1460.58 | 1151.42 | 406451.05 |
| 13 | 2025-11 | 2612.00 | 1456.45 | 1155.55 | 405295.50 |
| 14 | 2025-12 | 2612.00 | 1452.31 | 1159.69 | 404135.81 |
| 15 | 2026-01 | 2612.00 | 1448.15 | 1163.85 | 402971.96 |
| 16 | 2026-02 | 2612.00 | 1443.98 | 1168.02 | 401803.95 |
| 17 | 2026-03 | 2612.00 | 1439.80 | 1172.20 | 400631.74 |
| 18 | 2026-04 | 2612.00 | 1435.60 | 1176.40 | 399455.34 |
| 19 | 2026-05 | 2612.00 | 1431.38 | 1180.62 | 398274.72 |
| 20 | 2026-06 | 2612.00 | 1427.15 | 1184.85 | 397089.87 |
| 21 | 2026-07 | 2612.00 | 1422.91 | 1189.09 | 395900.78 |
| 22 | 2026-08 | 2612.00 | 1418.64 | 1193.35 | 394707.43 |
| 23 | 2026-09 | 2612.00 | 1414.37 | 1197.63 | 393509.79 |
| 24 | 2026-10 | 2612.00 | 1410.08 | 1201.92 | 392307.87 |
| 25 | 2026-11 | 2612.00 | 1405.77 | 1206.23 | 391101.64 |
| 26 | 2026-12 | 2612.00 | 1401.45 | 1210.55 | 389891.09 |
| 27 | 2027-01 | 2612.00 | 1397.11 | 1214.89 | 388676.20 |
| 28 | 2027-02 | 2612.00 | 1392.76 | 1219.24 | 387456.96 |
| 29 | 2027-03 | 2612.00 | 1388.39 | 1223.61 | 386233.35 |
| 30 | 2027-04 | 2612.00 | 1384.00 | 1228.00 | 385005.35 |
| 31 | 2027-05 | 2612.00 | 1379.60 | 1232.40 | 383772.95 |
| 32 | 2027-06 | 2612.00 | 1375.19 | 1236.81 | 382536.14 |
| 33 | 2027-07 | 2612.00 | 1370.75 | 1241.24 | 381294.89 |
| 34 | 2027-08 | 2612.00 | 1366.31 | 1245.69 | 380049.20 |
| 35 | 2027-09 | 2612.00 | 1361.84 | 1250.16 | 378799.04 |
| 36 | 2027-10 | 2612.00 | 1357.36 | 1254.64 | 377544.41 |
| 37 | 2027-11 | 2612.00 | 1352.87 | 1259.13 | 376285.28 |
| 38 | 2027-12 | 2612.00 | 1348.36 | 1263.64 | 375021.63 |
| 39 | 2028-01 | 2612.00 | 1343.83 | 1268.17 | 373753.46 |
| 40 | 2028-02 | 2612.00 | 1339.28 | 1272.72 | 372480.74 |
| 41 | 2028-03 | 2612.00 | 1334.72 | 1277.28 | 371203.47 |
| 42 | 2028-04 | 2612.00 | 1330.15 | 1281.85 | 369921.61 |
| 43 | 2028-05 | 2612.00 | 1325.55 | 1286.45 | 368635.17 |
| 44 | 2028-06 | 2612.00 | 1320.94 | 1291.06 | 367344.11 |
| 45 | 2028-07 | 2612.00 | 1316.32 | 1295.68 | 366048.43 |
| 46 | 2028-08 | 2612.00 | 1311.67 | 1300.33 | 364748.10 |
| 47 | 2028-09 | 2612.00 | 1307.01 | 1304.99 | 363443.12 |
| 48 | 2028-10 | 2612.00 | 1302.34 | 1309.66 | 362133.45 |
| 49 | 2028-11 | 2612.00 | 1297.64 | 1314.35 | 360819.10 |
| 50 | 2028-12 | 2612.00 | 1292.94 | 1319.06 | 359500.04 |
| 51 | 2029-01 | 2612.00 | 1288.21 | 1323.79 | 358176.24 |
| 52 | 2029-02 | 2612.00 | 1283.46 | 1328.53 | 356847.71 |
| 53 | 2029-03 | 2612.00 | 1278.70 | 1333.30 | 355514.41 |
| 54 | 2029-04 | 2612.00 | 1273.93 | 1338.07 | 354176.34 |
| 55 | 2029-05 | 2612.00 | 1269.13 | 1342.87 | 352833.47 |
| 56 | 2029-06 | 2612.00 | 1264.32 | 1347.68 | 351485.79 |
| 57 | 2029-07 | 2612.00 | 1259.49 | 1352.51 | 350133.29 |
| 58 | 2029-08 | 2612.00 | 1254.64 | 1357.36 | 348775.93 |
| 59 | 2029-09 | 2612.00 | 1249.78 | 1362.22 | 347413.71 |
| 60 | 2029-10 | 2612.00 | 1244.90 | 1367.10 | 346046.61 |
| 61 | 2029-11 | 2612.00 | 1240.00 | 1372.00 | 344674.61 |
| 62 | 2029-12 | 2612.00 | 1235.08 | 1376.92 | 343297.70 |
| 63 | 2030-01 | 2612.00 | 1230.15 | 1381.85 | 341915.85 |
| 64 | 2030-02 | 2612.00 | 1225.20 | 1386.80 | 340529.05 |
| 65 | 2030-03 | 2612.00 | 1220.23 | 1391.77 | 339137.28 |
| 66 | 2030-04 | 2612.00 | 1215.24 | 1396.76 | 337740.52 |
| 67 | 2030-05 | 2612.00 | 1210.24 | 1401.76 | 336338.76 |
| 68 | 2030-06 | 2612.00 | 1205.21 | 1406.79 | 334931.97 |
| 69 | 2030-07 | 2612.00 | 1200.17 | 1411.83 | 333520.14 |
| 70 | 2030-08 | 2612.00 | 1195.11 | 1416.89 | 332103.26 |
| 71 | 2030-09 | 2612.00 | 1190.04 | 1421.96 | 330681.30 |
| 72 | 2030-10 | 2612.00 | 1184.94 | 1427.06 | 329254.24 |
| 73 | 2030-11 | 2612.00 | 1179.83 | 1432.17 | 327822.07 |
| 74 | 2030-12 | 2612.00 | 1174.70 | 1437.30 | 326384.76 |
| 75 | 2031-01 | 2612.00 | 1169.55 | 1442.45 | 324942.31 |
| 76 | 2031-02 | 2612.00 | 1164.38 | 1447.62 | 323494.68 |
| 77 | 2031-03 | 2612.00 | 1159.19 | 1452.81 | 322041.87 |
| 78 | 2031-04 | 2612.00 | 1153.98 | 1458.02 | 320583.86 |
| 79 | 2031-05 | 2612.00 | 1148.76 | 1463.24 | 319120.62 |
| 80 | 2031-06 | 2612.00 | 1143.52 | 1468.48 | 317652.13 |
| 81 | 2031-07 | 2612.00 | 1138.25 | 1473.75 | 316178.39 |
| 82 | 2031-08 | 2612.00 | 1132.97 | 1479.03 | 314699.36 |
| 83 | 2031-09 | 2612.00 | 1127.67 | 1484.33 | 313215.03 |
| 84 | 2031-10 | 2612.00 | 1122.35 | 1489.65 | 311725.39 |
| 85 | 2031-11 | 2612.00 | 1117.02 | 1494.98 | 310230.41 |
| 86 | 2031-12 | 2612.00 | 1111.66 | 1500.34 | 308730.06 |
| 87 | 2032-01 | 2612.00 | 1106.28 | 1505.72 | 307224.35 |
| 88 | 2032-02 | 2612.00 | 1100.89 | 1511.11 | 305713.24 |
| 89 | 2032-03 | 2612.00 | 1095.47 | 1516.53 | 304196.71 |
| 90 | 2032-04 | 2612.00 | 1090.04 | 1521.96 | 302674.75 |
| 91 | 2032-05 | 2612.00 | 1084.58 | 1527.41 | 301147.33 |
| 92 | 2032-06 | 2612.00 | 1079.11 | 1532.89 | 299614.44 |
| 93 | 2032-07 | 2612.00 | 1073.62 | 1538.38 | 298076.06 |
| 94 | 2032-08 | 2612.00 | 1068.11 | 1543.89 | 296532.17 |
| 95 | 2032-09 | 2612.00 | 1062.57 | 1549.43 | 294982.74 |
| 96 | 2032-10 | 2612.00 | 1057.02 | 1554.98 | 293427.77 |
| 97 | 2032-11 | 2612.00 | 1051.45 | 1560.55 | 291867.22 |
| 98 | 2032-12 | 2612.00 | 1045.86 | 1566.14 | 290301.07 |
| 99 | 2033-01 | 2612.00 | 1040.25 | 1571.75 | 288729.32 |
| 100 | 2033-02 | 2612.00 | 1034.61 | 1577.39 | 287151.93 |
| 101 | 2033-03 | 2612.00 | 1028.96 | 1583.04 | 285568.90 |
| 102 | 2033-04 | 2612.00 | 1023.29 | 1588.71 | 283980.18 |
| 103 | 2033-05 | 2612.00 | 1017.60 | 1594.40 | 282385.78 |
| 104 | 2033-06 | 2612.00 | 1011.88 | 1600.12 | 280785.66 |
| 105 | 2033-07 | 2612.00 | 1006.15 | 1605.85 | 279179.81 |
| 106 | 2033-08 | 2612.00 | 1000.39 | 1611.61 | 277568.21 |
| 107 | 2033-09 | 2612.00 | 994.62 | 1617.38 | 275950.83 |
| 108 | 2033-10 | 2612.00 | 988.82 | 1623.18 | 274327.65 |
| 109 | 2033-11 | 2612.00 | 983.01 | 1628.99 | 272698.66 |
| 110 | 2033-12 | 2612.00 | 977.17 | 1634.83 | 271063.83 |
| 111 | 2034-01 | 2612.00 | 971.31 | 1640.69 | 269423.14 |
| 112 | 2034-02 | 2612.00 | 965.43 | 1646.57 | 267776.58 |
| 113 | 2034-03 | 2612.00 | 959.53 | 1652.47 | 266124.11 |
| 114 | 2034-04 | 2612.00 | 953.61 | 1658.39 | 264465.72 |
| 115 | 2034-05 | 2612.00 | 947.67 | 1664.33 | 262801.39 |
| 116 | 2034-06 | 2612.00 | 941.70 | 1670.29 | 261131.10 |
| 117 | 2034-07 | 2612.00 | 935.72 | 1676.28 | 259454.82 |
| 118 | 2034-08 | 2612.00 | 929.71 | 1682.29 | 257772.53 |
| 119 | 2034-09 | 2612.00 | 923.68 | 1688.31 | 256084.22 |
| 120 | 2034-10 | 2612.00 | 917.64 | 1694.36 | 254389.85 |
| 121 | 2034-11 | 2612.00 | 911.56 | 1700.44 | 252689.42 |
| 122 | 2034-12 | 2612.00 | 905.47 | 1706.53 | 250982.89 |
| 123 | 2035-01 | 2612.00 | 899.36 | 1712.64 | 249270.24 |
| 124 | 2035-02 | 2612.00 | 893.22 | 1718.78 | 247551.46 |
| 125 | 2035-03 | 2612.00 | 887.06 | 1724.94 | 245826.52 |
| 126 | 2035-04 | 2612.00 | 880.88 | 1731.12 | 244095.40 |
| 127 | 2035-05 | 2612.00 | 874.68 | 1737.32 | 242358.08 |
| 128 | 2035-06 | 2612.00 | 868.45 | 1743.55 | 240614.53 |
| 129 | 2035-07 | 2612.00 | 862.20 | 1749.80 | 238864.73 |
| 130 | 2035-08 | 2612.00 | 855.93 | 1756.07 | 237108.66 |
| 131 | 2035-09 | 2612.00 | 849.64 | 1762.36 | 235346.30 |
| 132 | 2035-10 | 2612.00 | 843.32 | 1768.68 | 233577.63 |
| 133 | 2035-11 | 2612.00 | 836.99 | 1775.01 | 231802.61 |
| 134 | 2035-12 | 2612.00 | 830.63 | 1781.37 | 230021.24 |
| 135 | 2036-01 | 2612.00 | 824.24 | 1787.76 | 228233.48 |
| 136 | 2036-02 | 2612.00 | 817.84 | 1794.16 | 226439.32 |
| 137 | 2036-03 | 2612.00 | 811.41 | 1800.59 | 224638.73 |
| 138 | 2036-04 | 2612.00 | 804.96 | 1807.04 | 222831.68 |
| 139 | 2036-05 | 2612.00 | 798.48 | 1813.52 | 221018.17 |
| 140 | 2036-06 | 2612.00 | 791.98 | 1820.02 | 219198.15 |
| 141 | 2036-07 | 2612.00 | 785.46 | 1826.54 | 217371.61 |
| 142 | 2036-08 | 2612.00 | 778.91 | 1833.08 | 215538.52 |
| 143 | 2036-09 | 2612.00 | 772.35 | 1839.65 | 213698.87 |
| 144 | 2036-10 | 2612.00 | 765.75 | 1846.25 | 211852.63 |
| 145 | 2036-11 | 2612.00 | 759.14 | 1852.86 | 209999.76 |
| 146 | 2036-12 | 2612.00 | 752.50 | 1859.50 | 208140.26 |
| 147 | 2037-01 | 2612.00 | 745.84 | 1866.16 | 206274.10 |
| 148 | 2037-02 | 2612.00 | 739.15 | 1872.85 | 204401.25 |
| 149 | 2037-03 | 2612.00 | 732.44 | 1879.56 | 202521.69 |
| 150 | 2037-04 | 2612.00 | 725.70 | 1886.30 | 200635.39 |
| 151 | 2037-05 | 2612.00 | 718.94 | 1893.06 | 198742.34 |
| 152 | 2037-06 | 2612.00 | 712.16 | 1899.84 | 196842.50 |
| 153 | 2037-07 | 2612.00 | 705.35 | 1906.65 | 194935.85 |
| 154 | 2037-08 | 2612.00 | 698.52 | 1913.48 | 193022.37 |
| 155 | 2037-09 | 2612.00 | 691.66 | 1920.34 | 191102.03 |
| 156 | 2037-10 | 2612.00 | 684.78 | 1927.22 | 189174.82 |
| 157 | 2037-11 | 2612.00 | 677.88 | 1934.12 | 187240.69 |
| 158 | 2037-12 | 2612.00 | 670.95 | 1941.05 | 185299.64 |
| 159 | 2038-01 | 2612.00 | 663.99 | 1948.01 | 183351.63 |
| 160 | 2038-02 | 2612.00 | 657.01 | 1954.99 | 181396.64 |
| 161 | 2038-03 | 2612.00 | 650.00 | 1961.99 | 179434.65 |
| 162 | 2038-04 | 2612.00 | 642.97 | 1969.03 | 177465.62 |
| 163 | 2038-05 | 2612.00 | 635.92 | 1976.08 | 175489.54 |
| 164 | 2038-06 | 2612.00 | 628.84 | 1983.16 | 173506.38 |
| 165 | 2038-07 | 2612.00 | 621.73 | 1990.27 | 171516.11 |
| 166 | 2038-08 | 2612.00 | 614.60 | 1997.40 | 169518.71 |
| 167 | 2038-09 | 2612.00 | 607.44 | 2004.56 | 167514.15 |
| 168 | 2038-10 | 2612.00 | 600.26 | 2011.74 | 165502.41 |
| 169 | 2038-11 | 2612.00 | 593.05 | 2018.95 | 163483.46 |
| 170 | 2038-12 | 2612.00 | 585.82 | 2026.18 | 161457.28 |
| 171 | 2039-01 | 2612.00 | 578.56 | 2033.44 | 159423.84 |
| 172 | 2039-02 | 2612.00 | 571.27 | 2040.73 | 157383.10 |
| 173 | 2039-03 | 2612.00 | 563.96 | 2048.04 | 155335.06 |
| 174 | 2039-04 | 2612.00 | 556.62 | 2055.38 | 153279.68 |
| 175 | 2039-05 | 2612.00 | 549.25 | 2062.75 | 151216.93 |
| 176 | 2039-06 | 2612.00 | 541.86 | 2070.14 | 149146.79 |
| 177 | 2039-07 | 2612.00 | 534.44 | 2077.56 | 147069.24 |
| 178 | 2039-08 | 2612.00 | 527.00 | 2085.00 | 144984.23 |
| 179 | 2039-09 | 2612.00 | 519.53 | 2092.47 | 142891.76 |
| 180 | 2039-10 | 2612.00 | 512.03 | 2099.97 | 140791.79 |
| 181 | 2039-11 | 2612.00 | 504.50 | 2107.50 | 138684.30 |
| 182 | 2039-12 | 2612.00 | 496.95 | 2115.05 | 136569.25 |
| 183 | 2040-01 | 2612.00 | 489.37 | 2122.63 | 134446.62 |
| 184 | 2040-02 | 2612.00 | 481.77 | 2130.23 | 132316.39 |
| 185 | 2040-03 | 2612.00 | 474.13 | 2137.87 | 130178.52 |
| 186 | 2040-04 | 2612.00 | 466.47 | 2145.53 | 128033.00 |
| 187 | 2040-05 | 2612.00 | 458.78 | 2153.21 | 125879.78 |
| 188 | 2040-06 | 2612.00 | 451.07 | 2160.93 | 123718.85 |
| 189 | 2040-07 | 2612.00 | 443.33 | 2168.67 | 121550.18 |
| 190 | 2040-08 | 2612.00 | 435.55 | 2176.44 | 119373.73 |
| 191 | 2040-09 | 2612.00 | 427.76 | 2184.24 | 117189.49 |
| 192 | 2040-10 | 2612.00 | 419.93 | 2192.07 | 114997.42 |
| 193 | 2040-11 | 2612.00 | 412.07 | 2199.93 | 112797.50 |
| 194 | 2040-12 | 2612.00 | 404.19 | 2207.81 | 110589.69 |
| 195 | 2041-01 | 2612.00 | 396.28 | 2215.72 | 108373.97 |
| 196 | 2041-02 | 2612.00 | 388.34 | 2223.66 | 106150.31 |
| 197 | 2041-03 | 2612.00 | 380.37 | 2231.63 | 103918.68 |
| 198 | 2041-04 | 2612.00 | 372.38 | 2239.62 | 101679.06 |
| 199 | 2041-05 | 2612.00 | 364.35 | 2247.65 | 99431.41 |
| 200 | 2041-06 | 2612.00 | 356.30 | 2255.70 | 97175.70 |
| 201 | 2041-07 | 2612.00 | 348.21 | 2263.79 | 94911.92 |
| 202 | 2041-08 | 2612.00 | 340.10 | 2271.90 | 92640.02 |
| 203 | 2041-09 | 2612.00 | 331.96 | 2280.04 | 90359.98 |
| 204 | 2041-10 | 2612.00 | 323.79 | 2288.21 | 88071.77 |
| 205 | 2041-11 | 2612.00 | 315.59 | 2296.41 | 85775.36 |
| 206 | 2041-12 | 2612.00 | 307.36 | 2304.64 | 83470.72 |
| 207 | 2042-01 | 2612.00 | 299.10 | 2312.90 | 81157.83 |
| 208 | 2042-02 | 2612.00 | 290.82 | 2321.18 | 78836.64 |
| 209 | 2042-03 | 2612.00 | 282.50 | 2329.50 | 76507.14 |
| 210 | 2042-04 | 2612.00 | 274.15 | 2337.85 | 74169.29 |
| 211 | 2042-05 | 2612.00 | 265.77 | 2346.23 | 71823.07 |
| 212 | 2042-06 | 2612.00 | 257.37 | 2354.63 | 69468.43 |
| 213 | 2042-07 | 2612.00 | 248.93 | 2363.07 | 67105.36 |
| 214 | 2042-08 | 2612.00 | 240.46 | 2371.54 | 64733.82 |
| 215 | 2042-09 | 2612.00 | 231.96 | 2380.04 | 62353.79 |
| 216 | 2042-10 | 2612.00 | 223.43 | 2388.57 | 59965.22 |
| 217 | 2042-11 | 2612.00 | 214.88 | 2397.12 | 57568.10 |
| 218 | 2042-12 | 2612.00 | 206.29 | 2405.71 | 55162.38 |
| 219 | 2043-01 | 2612.00 | 197.67 | 2414.33 | 52748.05 |
| 220 | 2043-02 | 2612.00 | 189.01 | 2422.99 | 50325.06 |
| 221 | 2043-03 | 2612.00 | 180.33 | 2431.67 | 47893.40 |
| 222 | 2043-04 | 2612.00 | 171.62 | 2440.38 | 45453.01 |
| 223 | 2043-05 | 2612.00 | 162.87 | 2449.13 | 43003.89 |
| 224 | 2043-06 | 2612.00 | 154.10 | 2457.90 | 40545.99 |
| 225 | 2043-07 | 2612.00 | 145.29 | 2466.71 | 38079.28 |
| 226 | 2043-08 | 2612.00 | 136.45 | 2475.55 | 35603.73 |
| 227 | 2043-09 | 2612.00 | 127.58 | 2484.42 | 33119.31 |
| 228 | 2043-10 | 2612.00 | 118.68 | 2493.32 | 30625.99 |
| 229 | 2043-11 | 2612.00 | 109.74 | 2502.26 | 28123.73 |
| 230 | 2043-12 | 2612.00 | 100.78 | 2511.22 | 25612.51 |
| 231 | 2044-01 | 2612.00 | 91.78 | 2520.22 | 23092.29 |
| 232 | 2044-02 | 2612.00 | 82.75 | 2529.25 | 20563.03 |
| 233 | 2044-03 | 2612.00 | 73.68 | 2538.32 | 18024.72 |
| 234 | 2044-04 | 2612.00 | 64.59 | 2547.41 | 15477.31 |
| 235 | 2044-05 | 2612.00 | 55.46 | 2556.54 | 12920.77 |
| 236 | 2044-06 | 2612.00 | 46.30 | 2565.70 | 10355.07 |
| 237 | 2044-07 | 2612.00 | 37.11 | 2574.89 | 7780.17 |
| 238 | 2044-08 | 2612.00 | 27.88 | 2584.12 | 5196.05 |
| 239 | 2044-09 | 2612.00 | 18.62 | 2593.38 | 2602.67 |
| 240 | 2044-10 | 2612.00 | 9.33 | 2602.67 | 0.00 |
等额本金还款方式：
贷款总额：42万
还款月数：20年
首月还款：3255元
每月递减：6.27元
利息总额：18.14万
本息合计：60.14万
节省利息：25527.37元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 3255.00 | 1505.00 | 1750.00 | 418250.00 |
| 2 | 2024-12 | 3248.73 | 1498.73 | 1750.00 | 416500.00 |
| 3 | 2025-01 | 3242.46 | 1492.46 | 1750.00 | 414750.00 |
| 4 | 2025-02 | 3236.19 | 1486.19 | 1750.00 | 413000.00 |
| 5 | 2025-03 | 3229.92 | 1479.92 | 1750.00 | 411250.00 |
| 6 | 2025-04 | 3223.65 | 1473.65 | 1750.00 | 409500.00 |
| 7 | 2025-05 | 3217.38 | 1467.37 | 1750.00 | 407750.00 |
| 8 | 2025-06 | 3211.10 | 1461.10 | 1750.00 | 406000.00 |
| 9 | 2025-07 | 3204.83 | 1454.83 | 1750.00 | 404250.00 |
| 10 | 2025-08 | 3198.56 | 1448.56 | 1750.00 | 402500.00 |
| 11 | 2025-09 | 3192.29 | 1442.29 | 1750.00 | 400750.00 |
| 12 | 2025-10 | 3186.02 | 1436.02 | 1750.00 | 399000.00 |
| 13 | 2025-11 | 3179.75 | 1429.75 | 1750.00 | 397250.00 |
| 14 | 2025-12 | 3173.48 | 1423.48 | 1750.00 | 395500.00 |
| 15 | 2026-01 | 3167.21 | 1417.21 | 1750.00 | 393750.00 |
| 16 | 2026-02 | 3160.94 | 1410.94 | 1750.00 | 392000.00 |
| 17 | 2026-03 | 3154.67 | 1404.67 | 1750.00 | 390250.00 |
| 18 | 2026-04 | 3148.40 | 1398.40 | 1750.00 | 388500.00 |
| 19 | 2026-05 | 3142.13 | 1392.12 | 1750.00 | 386750.00 |
| 20 | 2026-06 | 3135.85 | 1385.85 | 1750.00 | 385000.00 |
| 21 | 2026-07 | 3129.58 | 1379.58 | 1750.00 | 383250.00 |
| 22 | 2026-08 | 3123.31 | 1373.31 | 1750.00 | 381500.00 |
| 23 | 2026-09 | 3117.04 | 1367.04 | 1750.00 | 379750.00 |
| 24 | 2026-10 | 3110.77 | 1360.77 | 1750.00 | 378000.00 |
| 25 | 2026-11 | 3104.50 | 1354.50 | 1750.00 | 376250.00 |
| 26 | 2026-12 | 3098.23 | 1348.23 | 1750.00 | 374500.00 |
| 27 | 2027-01 | 3091.96 | 1341.96 | 1750.00 | 372750.00 |
| 28 | 2027-02 | 3085.69 | 1335.69 | 1750.00 | 371000.00 |
| 29 | 2027-03 | 3079.42 | 1329.42 | 1750.00 | 369250.00 |
| 30 | 2027-04 | 3073.15 | 1323.15 | 1750.00 | 367500.00 |
| 31 | 2027-05 | 3066.88 | 1316.87 | 1750.00 | 365750.00 |
| 32 | 2027-06 | 3060.60 | 1310.60 | 1750.00 | 364000.00 |
| 33 | 2027-07 | 3054.33 | 1304.33 | 1750.00 | 362250.00 |
| 34 | 2027-08 | 3048.06 | 1298.06 | 1750.00 | 360500.00 |
| 35 | 2027-09 | 3041.79 | 1291.79 | 1750.00 | 358750.00 |
| 36 | 2027-10 | 3035.52 | 1285.52 | 1750.00 | 357000.00 |
| 37 | 2027-11 | 3029.25 | 1279.25 | 1750.00 | 355250.00 |
| 38 | 2027-12 | 3022.98 | 1272.98 | 1750.00 | 353500.00 |
| 39 | 2028-01 | 3016.71 | 1266.71 | 1750.00 | 351750.00 |
| 40 | 2028-02 | 3010.44 | 1260.44 | 1750.00 | 350000.00 |
| 41 | 2028-03 | 3004.17 | 1254.17 | 1750.00 | 348250.00 |
| 42 | 2028-04 | 2997.90 | 1247.90 | 1750.00 | 346500.00 |
| 43 | 2028-05 | 2991.63 | 1241.62 | 1750.00 | 344750.00 |
| 44 | 2028-06 | 2985.35 | 1235.35 | 1750.00 | 343000.00 |
| 45 | 2028-07 | 2979.08 | 1229.08 | 1750.00 | 341250.00 |
| 46 | 2028-08 | 2972.81 | 1222.81 | 1750.00 | 339500.00 |
| 47 | 2028-09 | 2966.54 | 1216.54 | 1750.00 | 337750.00 |
| 48 | 2028-10 | 2960.27 | 1210.27 | 1750.00 | 336000.00 |
| 49 | 2028-11 | 2954.00 | 1204.00 | 1750.00 | 334250.00 |
| 50 | 2028-12 | 2947.73 | 1197.73 | 1750.00 | 332500.00 |
| 51 | 2029-01 | 2941.46 | 1191.46 | 1750.00 | 330750.00 |
| 52 | 2029-02 | 2935.19 | 1185.19 | 1750.00 | 329000.00 |
| 53 | 2029-03 | 2928.92 | 1178.92 | 1750.00 | 327250.00 |
| 54 | 2029-04 | 2922.65 | 1172.65 | 1750.00 | 325500.00 |
| 55 | 2029-05 | 2916.38 | 1166.37 | 1750.00 | 323750.00 |
| 56 | 2029-06 | 2910.10 | 1160.10 | 1750.00 | 322000.00 |
| 57 | 2029-07 | 2903.83 | 1153.83 | 1750.00 | 320250.00 |
| 58 | 2029-08 | 2897.56 | 1147.56 | 1750.00 | 318500.00 |
| 59 | 2029-09 | 2891.29 | 1141.29 | 1750.00 | 316750.00 |
| 60 | 2029-10 | 2885.02 | 1135.02 | 1750.00 | 315000.00 |
| 61 | 2029-11 | 2878.75 | 1128.75 | 1750.00 | 313250.00 |
| 62 | 2029-12 | 2872.48 | 1122.48 | 1750.00 | 311500.00 |
| 63 | 2030-01 | 2866.21 | 1116.21 | 1750.00 | 309750.00 |
| 64 | 2030-02 | 2859.94 | 1109.94 | 1750.00 | 308000.00 |
| 65 | 2030-03 | 2853.67 | 1103.67 | 1750.00 | 306250.00 |
| 66 | 2030-04 | 2847.40 | 1097.40 | 1750.00 | 304500.00 |
| 67 | 2030-05 | 2841.13 | 1091.12 | 1750.00 | 302750.00 |
| 68 | 2030-06 | 2834.85 | 1084.85 | 1750.00 | 301000.00 |
| 69 | 2030-07 | 2828.58 | 1078.58 | 1750.00 | 299250.00 |
| 70 | 2030-08 | 2822.31 | 1072.31 | 1750.00 | 297500.00 |
| 71 | 2030-09 | 2816.04 | 1066.04 | 1750.00 | 295750.00 |
| 72 | 2030-10 | 2809.77 | 1059.77 | 1750.00 | 294000.00 |
| 73 | 2030-11 | 2803.50 | 1053.50 | 1750.00 | 292250.00 |
| 74 | 2030-12 | 2797.23 | 1047.23 | 1750.00 | 290500.00 |
| 75 | 2031-01 | 2790.96 | 1040.96 | 1750.00 | 288750.00 |
| 76 | 2031-02 | 2784.69 | 1034.69 | 1750.00 | 287000.00 |
| 77 | 2031-03 | 2778.42 | 1028.42 | 1750.00 | 285250.00 |
| 78 | 2031-04 | 2772.15 | 1022.15 | 1750.00 | 283500.00 |
| 79 | 2031-05 | 2765.88 | 1015.87 | 1750.00 | 281750.00 |
| 80 | 2031-06 | 2759.60 | 1009.60 | 1750.00 | 280000.00 |
| 81 | 2031-07 | 2753.33 | 1003.33 | 1750.00 | 278250.00 |
| 82 | 2031-08 | 2747.06 | 997.06 | 1750.00 | 276500.00 |
| 83 | 2031-09 | 2740.79 | 990.79 | 1750.00 | 274750.00 |
| 84 | 2031-10 | 2734.52 | 984.52 | 1750.00 | 273000.00 |
| 85 | 2031-11 | 2728.25 | 978.25 | 1750.00 | 271250.00 |
| 86 | 2031-12 | 2721.98 | 971.98 | 1750.00 | 269500.00 |
| 87 | 2032-01 | 2715.71 | 965.71 | 1750.00 | 267750.00 |
| 88 | 2032-02 | 2709.44 | 959.44 | 1750.00 | 266000.00 |
| 89 | 2032-03 | 2703.17 | 953.17 | 1750.00 | 264250.00 |
| 90 | 2032-04 | 2696.90 | 946.90 | 1750.00 | 262500.00 |
| 91 | 2032-05 | 2690.63 | 940.62 | 1750.00 | 260750.00 |
| 92 | 2032-06 | 2684.35 | 934.35 | 1750.00 | 259000.00 |
| 93 | 2032-07 | 2678.08 | 928.08 | 1750.00 | 257250.00 |
| 94 | 2032-08 | 2671.81 | 921.81 | 1750.00 | 255500.00 |
| 95 | 2032-09 | 2665.54 | 915.54 | 1750.00 | 253750.00 |
| 96 | 2032-10 | 2659.27 | 909.27 | 1750.00 | 252000.00 |
| 97 | 2032-11 | 2653.00 | 903.00 | 1750.00 | 250250.00 |
| 98 | 2032-12 | 2646.73 | 896.73 | 1750.00 | 248500.00 |
| 99 | 2033-01 | 2640.46 | 890.46 | 1750.00 | 246750.00 |
| 100 | 2033-02 | 2634.19 | 884.19 | 1750.00 | 245000.00 |
| 101 | 2033-03 | 2627.92 | 877.92 | 1750.00 | 243250.00 |
| 102 | 2033-04 | 2621.65 | 871.65 | 1750.00 | 241500.00 |
| 103 | 2033-05 | 2615.38 | 865.37 | 1750.00 | 239750.00 |
| 104 | 2033-06 | 2609.10 | 859.10 | 1750.00 | 238000.00 |
| 105 | 2033-07 | 2602.83 | 852.83 | 1750.00 | 236250.00 |
| 106 | 2033-08 | 2596.56 | 846.56 | 1750.00 | 234500.00 |
| 107 | 2033-09 | 2590.29 | 840.29 | 1750.00 | 232750.00 |
| 108 | 2033-10 | 2584.02 | 834.02 | 1750.00 | 231000.00 |
| 109 | 2033-11 | 2577.75 | 827.75 | 1750.00 | 229250.00 |
| 110 | 2033-12 | 2571.48 | 821.48 | 1750.00 | 227500.00 |
| 111 | 2034-01 | 2565.21 | 815.21 | 1750.00 | 225750.00 |
| 112 | 2034-02 | 2558.94 | 808.94 | 1750.00 | 224000.00 |
| 113 | 2034-03 | 2552.67 | 802.67 | 1750.00 | 222250.00 |
| 114 | 2034-04 | 2546.40 | 796.40 | 1750.00 | 220500.00 |
| 115 | 2034-05 | 2540.13 | 790.12 | 1750.00 | 218750.00 |
| 116 | 2034-06 | 2533.85 | 783.85 | 1750.00 | 217000.00 |
| 117 | 2034-07 | 2527.58 | 777.58 | 1750.00 | 215250.00 |
| 118 | 2034-08 | 2521.31 | 771.31 | 1750.00 | 213500.00 |
| 119 | 2034-09 | 2515.04 | 765.04 | 1750.00 | 211750.00 |
| 120 | 2034-10 | 2508.77 | 758.77 | 1750.00 | 210000.00 |
| 121 | 2034-11 | 2502.50 | 752.50 | 1750.00 | 208250.00 |
| 122 | 2034-12 | 2496.23 | 746.23 | 1750.00 | 206500.00 |
| 123 | 2035-01 | 2489.96 | 739.96 | 1750.00 | 204750.00 |
| 124 | 2035-02 | 2483.69 | 733.69 | 1750.00 | 203000.00 |
| 125 | 2035-03 | 2477.42 | 727.42 | 1750.00 | 201250.00 |
| 126 | 2035-04 | 2471.15 | 721.15 | 1750.00 | 199500.00 |
| 127 | 2035-05 | 2464.88 | 714.87 | 1750.00 | 197750.00 |
| 128 | 2035-06 | 2458.60 | 708.60 | 1750.00 | 196000.00 |
| 129 | 2035-07 | 2452.33 | 702.33 | 1750.00 | 194250.00 |
| 130 | 2035-08 | 2446.06 | 696.06 | 1750.00 | 192500.00 |
| 131 | 2035-09 | 2439.79 | 689.79 | 1750.00 | 190750.00 |
| 132 | 2035-10 | 2433.52 | 683.52 | 1750.00 | 189000.00 |
| 133 | 2035-11 | 2427.25 | 677.25 | 1750.00 | 187250.00 |
| 134 | 2035-12 | 2420.98 | 670.98 | 1750.00 | 185500.00 |
| 135 | 2036-01 | 2414.71 | 664.71 | 1750.00 | 183750.00 |
| 136 | 2036-02 | 2408.44 | 658.44 | 1750.00 | 182000.00 |
| 137 | 2036-03 | 2402.17 | 652.17 | 1750.00 | 180250.00 |
| 138 | 2036-04 | 2395.90 | 645.90 | 1750.00 | 178500.00 |
| 139 | 2036-05 | 2389.63 | 639.62 | 1750.00 | 176750.00 |
| 140 | 2036-06 | 2383.35 | 633.35 | 1750.00 | 175000.00 |
| 141 | 2036-07 | 2377.08 | 627.08 | 1750.00 | 173250.00 |
| 142 | 2036-08 | 2370.81 | 620.81 | 1750.00 | 171500.00 |
| 143 | 2036-09 | 2364.54 | 614.54 | 1750.00 | 169750.00 |
| 144 | 2036-10 | 2358.27 | 608.27 | 1750.00 | 168000.00 |
| 145 | 2036-11 | 2352.00 | 602.00 | 1750.00 | 166250.00 |
| 146 | 2036-12 | 2345.73 | 595.73 | 1750.00 | 164500.00 |
| 147 | 2037-01 | 2339.46 | 589.46 | 1750.00 | 162750.00 |
| 148 | 2037-02 | 2333.19 | 583.19 | 1750.00 | 161000.00 |
| 149 | 2037-03 | 2326.92 | 576.92 | 1750.00 | 159250.00 |
| 150 | 2037-04 | 2320.65 | 570.65 | 1750.00 | 157500.00 |
| 151 | 2037-05 | 2314.38 | 564.37 | 1750.00 | 155750.00 |
| 152 | 2037-06 | 2308.10 | 558.10 | 1750.00 | 154000.00 |
| 153 | 2037-07 | 2301.83 | 551.83 | 1750.00 | 152250.00 |
| 154 | 2037-08 | 2295.56 | 545.56 | 1750.00 | 150500.00 |
| 155 | 2037-09 | 2289.29 | 539.29 | 1750.00 | 148750.00 |
| 156 | 2037-10 | 2283.02 | 533.02 | 1750.00 | 147000.00 |
| 157 | 2037-11 | 2276.75 | 526.75 | 1750.00 | 145250.00 |
| 158 | 2037-12 | 2270.48 | 520.48 | 1750.00 | 143500.00 |
| 159 | 2038-01 | 2264.21 | 514.21 | 1750.00 | 141750.00 |
| 160 | 2038-02 | 2257.94 | 507.94 | 1750.00 | 140000.00 |
| 161 | 2038-03 | 2251.67 | 501.67 | 1750.00 | 138250.00 |
| 162 | 2038-04 | 2245.40 | 495.40 | 1750.00 | 136500.00 |
| 163 | 2038-05 | 2239.13 | 489.12 | 1750.00 | 134750.00 |
| 164 | 2038-06 | 2232.85 | 482.85 | 1750.00 | 133000.00 |
| 165 | 2038-07 | 2226.58 | 476.58 | 1750.00 | 131250.00 |
| 166 | 2038-08 | 2220.31 | 470.31 | 1750.00 | 129500.00 |
| 167 | 2038-09 | 2214.04 | 464.04 | 1750.00 | 127750.00 |
| 168 | 2038-10 | 2207.77 | 457.77 | 1750.00 | 126000.00 |
| 169 | 2038-11 | 2201.50 | 451.50 | 1750.00 | 124250.00 |
| 170 | 2038-12 | 2195.23 | 445.23 | 1750.00 | 122500.00 |
| 171 | 2039-01 | 2188.96 | 438.96 | 1750.00 | 120750.00 |
| 172 | 2039-02 | 2182.69 | 432.69 | 1750.00 | 119000.00 |
| 173 | 2039-03 | 2176.42 | 426.42 | 1750.00 | 117250.00 |
| 174 | 2039-04 | 2170.15 | 420.15 | 1750.00 | 115500.00 |
| 175 | 2039-05 | 2163.88 | 413.87 | 1750.00 | 113750.00 |
| 176 | 2039-06 | 2157.60 | 407.60 | 1750.00 | 112000.00 |
| 177 | 2039-07 | 2151.33 | 401.33 | 1750.00 | 110250.00 |
| 178 | 2039-08 | 2145.06 | 395.06 | 1750.00 | 108500.00 |
| 179 | 2039-09 | 2138.79 | 388.79 | 1750.00 | 106750.00 |
| 180 | 2039-10 | 2132.52 | 382.52 | 1750.00 | 105000.00 |
| 181 | 2039-11 | 2126.25 | 376.25 | 1750.00 | 103250.00 |
| 182 | 2039-12 | 2119.98 | 369.98 | 1750.00 | 101500.00 |
| 183 | 2040-01 | 2113.71 | 363.71 | 1750.00 | 99750.00 |
| 184 | 2040-02 | 2107.44 | 357.44 | 1750.00 | 98000.00 |
| 185 | 2040-03 | 2101.17 | 351.17 | 1750.00 | 96250.00 |
| 186 | 2040-04 | 2094.90 | 344.90 | 1750.00 | 94500.00 |
| 187 | 2040-05 | 2088.63 | 338.62 | 1750.00 | 92750.00 |
| 188 | 2040-06 | 2082.35 | 332.35 | 1750.00 | 91000.00 |
| 189 | 2040-07 | 2076.08 | 326.08 | 1750.00 | 89250.00 |
| 190 | 2040-08 | 2069.81 | 319.81 | 1750.00 | 87500.00 |
| 191 | 2040-09 | 2063.54 | 313.54 | 1750.00 | 85750.00 |
| 192 | 2040-10 | 2057.27 | 307.27 | 1750.00 | 84000.00 |
| 193 | 2040-11 | 2051.00 | 301.00 | 1750.00 | 82250.00 |
| 194 | 2040-12 | 2044.73 | 294.73 | 1750.00 | 80500.00 |
| 195 | 2041-01 | 2038.46 | 288.46 | 1750.00 | 78750.00 |
| 196 | 2041-02 | 2032.19 | 282.19 | 1750.00 | 77000.00 |
| 197 | 2041-03 | 2025.92 | 275.92 | 1750.00 | 75250.00 |
| 198 | 2041-04 | 2019.65 | 269.65 | 1750.00 | 73500.00 |
| 199 | 2041-05 | 2013.38 | 263.37 | 1750.00 | 71750.00 |
| 200 | 2041-06 | 2007.10 | 257.10 | 1750.00 | 70000.00 |
| 201 | 2041-07 | 2000.83 | 250.83 | 1750.00 | 68250.00 |
| 202 | 2041-08 | 1994.56 | 244.56 | 1750.00 | 66500.00 |
| 203 | 2041-09 | 1988.29 | 238.29 | 1750.00 | 64750.00 |
| 204 | 2041-10 | 1982.02 | 232.02 | 1750.00 | 63000.00 |
| 205 | 2041-11 | 1975.75 | 225.75 | 1750.00 | 61250.00 |
| 206 | 2041-12 | 1969.48 | 219.48 | 1750.00 | 59500.00 |
| 207 | 2042-01 | 1963.21 | 213.21 | 1750.00 | 57750.00 |
| 208 | 2042-02 | 1956.94 | 206.94 | 1750.00 | 56000.00 |
| 209 | 2042-03 | 1950.67 | 200.67 | 1750.00 | 54250.00 |
| 210 | 2042-04 | 1944.40 | 194.40 | 1750.00 | 52500.00 |
| 211 | 2042-05 | 1938.13 | 188.12 | 1750.00 | 50750.00 |
| 212 | 2042-06 | 1931.85 | 181.85 | 1750.00 | 49000.00 |
| 213 | 2042-07 | 1925.58 | 175.58 | 1750.00 | 47250.00 |
| 214 | 2042-08 | 1919.31 | 169.31 | 1750.00 | 45500.00 |
| 215 | 2042-09 | 1913.04 | 163.04 | 1750.00 | 43750.00 |
| 216 | 2042-10 | 1906.77 | 156.77 | 1750.00 | 42000.00 |
| 217 | 2042-11 | 1900.50 | 150.50 | 1750.00 | 40250.00 |
| 218 | 2042-12 | 1894.23 | 144.23 | 1750.00 | 38500.00 |
| 219 | 2043-01 | 1887.96 | 137.96 | 1750.00 | 36750.00 |
| 220 | 2043-02 | 1881.69 | 131.69 | 1750.00 | 35000.00 |
| 221 | 2043-03 | 1875.42 | 125.42 | 1750.00 | 33250.00 |
| 222 | 2043-04 | 1869.15 | 119.15 | 1750.00 | 31500.00 |
| 223 | 2043-05 | 1862.88 | 112.87 | 1750.00 | 29750.00 |
| 224 | 2043-06 | 1856.60 | 106.60 | 1750.00 | 28000.00 |
| 225 | 2043-07 | 1850.33 | 100.33 | 1750.00 | 26250.00 |
| 226 | 2043-08 | 1844.06 | 94.06 | 1750.00 | 24500.00 |
| 227 | 2043-09 | 1837.79 | 87.79 | 1750.00 | 22750.00 |
| 228 | 2043-10 | 1831.52 | 81.52 | 1750.00 | 21000.00 |
| 229 | 2043-11 | 1825.25 | 75.25 | 1750.00 | 19250.00 |
| 230 | 2043-12 | 1818.98 | 68.98 | 1750.00 | 17500.00 |
| 231 | 2044-01 | 1812.71 | 62.71 | 1750.00 | 15750.00 |
| 232 | 2044-02 | 1806.44 | 56.44 | 1750.00 | 14000.00 |
| 233 | 2044-03 | 1800.17 | 50.17 | 1750.00 | 12250.00 |
| 234 | 2044-04 | 1793.90 | 43.90 | 1750.00 | 10500.00 |
| 235 | 2044-05 | 1787.63 | 37.62 | 1750.00 | 8750.00 |
| 236 | 2044-06 | 1781.35 | 31.35 | 1750.00 | 7000.00 |
| 237 | 2044-07 | 1775.08 | 25.08 | 1750.00 | 5250.00 |
| 238 | 2044-08 | 1768.81 | 18.81 | 1750.00 | 3500.00 |
| 239 | 2044-09 | 1762.54 | 12.54 | 1750.00 | 1750.00 |
| 240 | 2044-10 | 1756.27 | 6.27 | 1750.00 | 0.00 |