保定贷款48万（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：48万
还款月数：20年
每月还款：2686.16元
利息总额：16.47万
本息合计：64.47万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2686.16 | 1240.00 | 1446.16 | 478553.84 |
| 2 | 2025-02 | 2686.16 | 1236.26 | 1449.90 | 477103.94 |
| 3 | 2025-03 | 2686.16 | 1232.52 | 1453.64 | 475650.30 |
| 4 | 2025-04 | 2686.16 | 1228.76 | 1457.40 | 474192.90 |
| 5 | 2025-05 | 2686.16 | 1225.00 | 1461.16 | 472731.74 |
| 6 | 2025-06 | 2686.16 | 1221.22 | 1464.94 | 471266.80 |
| 7 | 2025-07 | 2686.16 | 1217.44 | 1468.72 | 469798.08 |
| 8 | 2025-08 | 2686.16 | 1213.65 | 1472.52 | 468325.56 |
| 9 | 2025-09 | 2686.16 | 1209.84 | 1476.32 | 466849.24 |
| 10 | 2025-10 | 2686.16 | 1206.03 | 1480.13 | 465369.11 |
| 11 | 2025-11 | 2686.16 | 1202.20 | 1483.96 | 463885.15 |
| 12 | 2025-12 | 2686.16 | 1198.37 | 1487.79 | 462397.36 |
| 13 | 2026-01 | 2686.16 | 1194.53 | 1491.63 | 460905.73 |
| 14 | 2026-02 | 2686.16 | 1190.67 | 1495.49 | 459410.24 |
| 15 | 2026-03 | 2686.16 | 1186.81 | 1499.35 | 457910.89 |
| 16 | 2026-04 | 2686.16 | 1182.94 | 1503.22 | 456407.66 |
| 17 | 2026-05 | 2686.16 | 1179.05 | 1507.11 | 454900.55 |
| 18 | 2026-06 | 2686.16 | 1175.16 | 1511.00 | 453389.55 |
| 19 | 2026-07 | 2686.16 | 1171.26 | 1514.90 | 451874.65 |
| 20 | 2026-08 | 2686.16 | 1167.34 | 1518.82 | 450355.83 |
| 21 | 2026-09 | 2686.16 | 1163.42 | 1522.74 | 448833.09 |
| 22 | 2026-10 | 2686.16 | 1159.49 | 1526.68 | 447306.41 |
| 23 | 2026-11 | 2686.16 | 1155.54 | 1530.62 | 445775.79 |
| 24 | 2026-12 | 2686.16 | 1151.59 | 1534.57 | 444241.22 |
| 25 | 2027-01 | 2686.16 | 1147.62 | 1538.54 | 442702.68 |
| 26 | 2027-02 | 2686.16 | 1143.65 | 1542.51 | 441160.17 |
| 27 | 2027-03 | 2686.16 | 1139.66 | 1546.50 | 439613.67 |
| 28 | 2027-04 | 2686.16 | 1135.67 | 1550.49 | 438063.18 |
| 29 | 2027-05 | 2686.16 | 1131.66 | 1554.50 | 436508.68 |
| 30 | 2027-06 | 2686.16 | 1127.65 | 1558.51 | 434950.17 |
| 31 | 2027-07 | 2686.16 | 1123.62 | 1562.54 | 433387.63 |
| 32 | 2027-08 | 2686.16 | 1119.58 | 1566.58 | 431821.05 |
| 33 | 2027-09 | 2686.16 | 1115.54 | 1570.62 | 430250.43 |
| 34 | 2027-10 | 2686.16 | 1111.48 | 1574.68 | 428675.75 |
| 35 | 2027-11 | 2686.16 | 1107.41 | 1578.75 | 427097.00 |
| 36 | 2027-12 | 2686.16 | 1103.33 | 1582.83 | 425514.17 |
| 37 | 2028-01 | 2686.16 | 1099.24 | 1586.92 | 423927.25 |
| 38 | 2028-02 | 2686.16 | 1095.15 | 1591.02 | 422336.24 |
| 39 | 2028-03 | 2686.16 | 1091.04 | 1595.13 | 420741.11 |
| 40 | 2028-04 | 2686.16 | 1086.91 | 1599.25 | 419141.87 |
| 41 | 2028-05 | 2686.16 | 1082.78 | 1603.38 | 417538.49 |
| 42 | 2028-06 | 2686.16 | 1078.64 | 1607.52 | 415930.97 |
| 43 | 2028-07 | 2686.16 | 1074.49 | 1611.67 | 414319.30 |
| 44 | 2028-08 | 2686.16 | 1070.32 | 1615.84 | 412703.46 |
| 45 | 2028-09 | 2686.16 | 1066.15 | 1620.01 | 411083.45 |
| 46 | 2028-10 | 2686.16 | 1061.97 | 1624.20 | 409459.25 |
| 47 | 2028-11 | 2686.16 | 1057.77 | 1628.39 | 407830.86 |
| 48 | 2028-12 | 2686.16 | 1053.56 | 1632.60 | 406198.26 |
| 49 | 2029-01 | 2686.16 | 1049.35 | 1636.82 | 404561.45 |
| 50 | 2029-02 | 2686.16 | 1045.12 | 1641.04 | 402920.40 |
| 51 | 2029-03 | 2686.16 | 1040.88 | 1645.28 | 401275.12 |
| 52 | 2029-04 | 2686.16 | 1036.63 | 1649.53 | 399625.59 |
| 53 | 2029-05 | 2686.16 | 1032.37 | 1653.80 | 397971.79 |
| 54 | 2029-06 | 2686.16 | 1028.09 | 1658.07 | 396313.72 |
| 55 | 2029-07 | 2686.16 | 1023.81 | 1662.35 | 394651.37 |
| 56 | 2029-08 | 2686.16 | 1019.52 | 1666.65 | 392984.73 |
| 57 | 2029-09 | 2686.16 | 1015.21 | 1670.95 | 391313.78 |
| 58 | 2029-10 | 2686.16 | 1010.89 | 1675.27 | 389638.51 |
| 59 | 2029-11 | 2686.16 | 1006.57 | 1679.59 | 387958.92 |
| 60 | 2029-12 | 2686.16 | 1002.23 | 1683.93 | 386274.98 |
| 61 | 2030-01 | 2686.16 | 997.88 | 1688.28 | 384586.70 |
| 62 | 2030-02 | 2686.16 | 993.52 | 1692.65 | 382894.05 |
| 63 | 2030-03 | 2686.16 | 989.14 | 1697.02 | 381197.03 |
| 64 | 2030-04 | 2686.16 | 984.76 | 1701.40 | 379495.63 |
| 65 | 2030-05 | 2686.16 | 980.36 | 1705.80 | 377789.84 |
| 66 | 2030-06 | 2686.16 | 975.96 | 1710.20 | 376079.63 |
| 67 | 2030-07 | 2686.16 | 971.54 | 1714.62 | 374365.01 |
| 68 | 2030-08 | 2686.16 | 967.11 | 1719.05 | 372645.96 |
| 69 | 2030-09 | 2686.16 | 962.67 | 1723.49 | 370922.47 |
| 70 | 2030-10 | 2686.16 | 958.22 | 1727.94 | 369194.52 |
| 71 | 2030-11 | 2686.16 | 953.75 | 1732.41 | 367462.11 |
| 72 | 2030-12 | 2686.16 | 949.28 | 1736.88 | 365725.23 |
| 73 | 2031-01 | 2686.16 | 944.79 | 1741.37 | 363983.86 |
| 74 | 2031-02 | 2686.16 | 940.29 | 1745.87 | 362237.99 |
| 75 | 2031-03 | 2686.16 | 935.78 | 1750.38 | 360487.61 |
| 76 | 2031-04 | 2686.16 | 931.26 | 1754.90 | 358732.71 |
| 77 | 2031-05 | 2686.16 | 926.73 | 1759.43 | 356973.27 |
| 78 | 2031-06 | 2686.16 | 922.18 | 1763.98 | 355209.29 |
| 79 | 2031-07 | 2686.16 | 917.62 | 1768.54 | 353440.75 |
| 80 | 2031-08 | 2686.16 | 913.06 | 1773.11 | 351667.65 |
| 81 | 2031-09 | 2686.16 | 908.47 | 1777.69 | 349889.96 |
| 82 | 2031-10 | 2686.16 | 903.88 | 1782.28 | 348107.68 |
| 83 | 2031-11 | 2686.16 | 899.28 | 1786.88 | 346320.80 |
| 84 | 2031-12 | 2686.16 | 894.66 | 1791.50 | 344529.30 |
| 85 | 2032-01 | 2686.16 | 890.03 | 1796.13 | 342733.17 |
| 86 | 2032-02 | 2686.16 | 885.39 | 1800.77 | 340932.41 |
| 87 | 2032-03 | 2686.16 | 880.74 | 1805.42 | 339126.99 |
| 88 | 2032-04 | 2686.16 | 876.08 | 1810.08 | 337316.91 |
| 89 | 2032-05 | 2686.16 | 871.40 | 1814.76 | 335502.15 |
| 90 | 2032-06 | 2686.16 | 866.71 | 1819.45 | 333682.70 |
| 91 | 2032-07 | 2686.16 | 862.01 | 1824.15 | 331858.55 |
| 92 | 2032-08 | 2686.16 | 857.30 | 1828.86 | 330029.69 |
| 93 | 2032-09 | 2686.16 | 852.58 | 1833.58 | 328196.11 |
| 94 | 2032-10 | 2686.16 | 847.84 | 1838.32 | 326357.79 |
| 95 | 2032-11 | 2686.16 | 843.09 | 1843.07 | 324514.72 |
| 96 | 2032-12 | 2686.16 | 838.33 | 1847.83 | 322666.88 |
| 97 | 2033-01 | 2686.16 | 833.56 | 1852.60 | 320814.28 |
| 98 | 2033-02 | 2686.16 | 828.77 | 1857.39 | 318956.89 |
| 99 | 2033-03 | 2686.16 | 823.97 | 1862.19 | 317094.70 |
| 100 | 2033-04 | 2686.16 | 819.16 | 1867.00 | 315227.70 |
| 101 | 2033-05 | 2686.16 | 814.34 | 1871.82 | 313355.88 |
| 102 | 2033-06 | 2686.16 | 809.50 | 1876.66 | 311479.22 |
| 103 | 2033-07 | 2686.16 | 804.65 | 1881.51 | 309597.71 |
| 104 | 2033-08 | 2686.16 | 799.79 | 1886.37 | 307711.34 |
| 105 | 2033-09 | 2686.16 | 794.92 | 1891.24 | 305820.10 |
| 106 | 2033-10 | 2686.16 | 790.04 | 1896.13 | 303923.98 |
| 107 | 2033-11 | 2686.16 | 785.14 | 1901.02 | 302022.95 |
| 108 | 2033-12 | 2686.16 | 780.23 | 1905.94 | 300117.02 |
| 109 | 2034-01 | 2686.16 | 775.30 | 1910.86 | 298206.16 |
| 110 | 2034-02 | 2686.16 | 770.37 | 1915.80 | 296290.37 |
| 111 | 2034-03 | 2686.16 | 765.42 | 1920.74 | 294369.62 |
| 112 | 2034-04 | 2686.16 | 760.45 | 1925.71 | 292443.92 |
| 113 | 2034-05 | 2686.16 | 755.48 | 1930.68 | 290513.23 |
| 114 | 2034-06 | 2686.16 | 750.49 | 1935.67 | 288577.57 |
| 115 | 2034-07 | 2686.16 | 745.49 | 1940.67 | 286636.90 |
| 116 | 2034-08 | 2686.16 | 740.48 | 1945.68 | 284691.21 |
| 117 | 2034-09 | 2686.16 | 735.45 | 1950.71 | 282740.51 |
| 118 | 2034-10 | 2686.16 | 730.41 | 1955.75 | 280784.76 |
| 119 | 2034-11 | 2686.16 | 725.36 | 1960.80 | 278823.96 |
| 120 | 2034-12 | 2686.16 | 720.30 | 1965.87 | 276858.09 |
| 121 | 2035-01 | 2686.16 | 715.22 | 1970.94 | 274887.15 |
| 122 | 2035-02 | 2686.16 | 710.13 | 1976.04 | 272911.11 |
| 123 | 2035-03 | 2686.16 | 705.02 | 1981.14 | 270929.97 |
| 124 | 2035-04 | 2686.16 | 699.90 | 1986.26 | 268943.71 |
| 125 | 2035-05 | 2686.16 | 694.77 | 1991.39 | 266952.32 |
| 126 | 2035-06 | 2686.16 | 689.63 | 1996.53 | 264955.79 |
| 127 | 2035-07 | 2686.16 | 684.47 | 2001.69 | 262954.09 |
| 128 | 2035-08 | 2686.16 | 679.30 | 2006.86 | 260947.23 |
| 129 | 2035-09 | 2686.16 | 674.11 | 2012.05 | 258935.18 |
| 130 | 2035-10 | 2686.16 | 668.92 | 2017.25 | 256917.94 |
| 131 | 2035-11 | 2686.16 | 663.70 | 2022.46 | 254895.48 |
| 132 | 2035-12 | 2686.16 | 658.48 | 2027.68 | 252867.80 |
| 133 | 2036-01 | 2686.16 | 653.24 | 2032.92 | 250834.88 |
| 134 | 2036-02 | 2686.16 | 647.99 | 2038.17 | 248796.71 |
| 135 | 2036-03 | 2686.16 | 642.72 | 2043.44 | 246753.28 |
| 136 | 2036-04 | 2686.16 | 637.45 | 2048.72 | 244704.56 |
| 137 | 2036-05 | 2686.16 | 632.15 | 2054.01 | 242650.55 |
| 138 | 2036-06 | 2686.16 | 626.85 | 2059.31 | 240591.24 |
| 139 | 2036-07 | 2686.16 | 621.53 | 2064.63 | 238526.60 |
| 140 | 2036-08 | 2686.16 | 616.19 | 2069.97 | 236456.64 |
| 141 | 2036-09 | 2686.16 | 610.85 | 2075.31 | 234381.32 |
| 142 | 2036-10 | 2686.16 | 605.49 | 2080.68 | 232300.65 |
| 143 | 2036-11 | 2686.16 | 600.11 | 2086.05 | 230214.60 |
| 144 | 2036-12 | 2686.16 | 594.72 | 2091.44 | 228123.16 |
| 145 | 2037-01 | 2686.16 | 589.32 | 2096.84 | 226026.31 |
| 146 | 2037-02 | 2686.16 | 583.90 | 2102.26 | 223924.05 |
| 147 | 2037-03 | 2686.16 | 578.47 | 2107.69 | 221816.36 |
| 148 | 2037-04 | 2686.16 | 573.03 | 2113.14 | 219703.23 |
| 149 | 2037-05 | 2686.16 | 567.57 | 2118.59 | 217584.63 |
| 150 | 2037-06 | 2686.16 | 562.09 | 2124.07 | 215460.56 |
| 151 | 2037-07 | 2686.16 | 556.61 | 2129.55 | 213331.01 |
| 152 | 2037-08 | 2686.16 | 551.11 | 2135.06 | 211195.95 |
| 153 | 2037-09 | 2686.16 | 545.59 | 2140.57 | 209055.38 |
| 154 | 2037-10 | 2686.16 | 540.06 | 2146.10 | 206909.28 |
| 155 | 2037-11 | 2686.16 | 534.52 | 2151.65 | 204757.64 |
| 156 | 2037-12 | 2686.16 | 528.96 | 2157.20 | 202600.43 |
| 157 | 2038-01 | 2686.16 | 523.38 | 2162.78 | 200437.65 |
| 158 | 2038-02 | 2686.16 | 517.80 | 2168.36 | 198269.29 |
| 159 | 2038-03 | 2686.16 | 512.20 | 2173.97 | 196095.33 |
| 160 | 2038-04 | 2686.16 | 506.58 | 2179.58 | 193915.74 |
| 161 | 2038-05 | 2686.16 | 500.95 | 2185.21 | 191730.53 |
| 162 | 2038-06 | 2686.16 | 495.30 | 2190.86 | 189539.67 |
| 163 | 2038-07 | 2686.16 | 489.64 | 2196.52 | 187343.16 |
| 164 | 2038-08 | 2686.16 | 483.97 | 2202.19 | 185140.97 |
| 165 | 2038-09 | 2686.16 | 478.28 | 2207.88 | 182933.09 |
| 166 | 2038-10 | 2686.16 | 472.58 | 2213.58 | 180719.50 |
| 167 | 2038-11 | 2686.16 | 466.86 | 2219.30 | 178500.20 |
| 168 | 2038-12 | 2686.16 | 461.13 | 2225.04 | 176275.16 |
| 169 | 2039-01 | 2686.16 | 455.38 | 2230.78 | 174044.38 |
| 170 | 2039-02 | 2686.16 | 449.61 | 2236.55 | 171807.83 |
| 171 | 2039-03 | 2686.16 | 443.84 | 2242.32 | 169565.51 |
| 172 | 2039-04 | 2686.16 | 438.04 | 2248.12 | 167317.39 |
| 173 | 2039-05 | 2686.16 | 432.24 | 2253.92 | 165063.47 |
| 174 | 2039-06 | 2686.16 | 426.41 | 2259.75 | 162803.72 |
| 175 | 2039-07 | 2686.16 | 420.58 | 2265.58 | 160538.14 |
| 176 | 2039-08 | 2686.16 | 414.72 | 2271.44 | 158266.70 |
| 177 | 2039-09 | 2686.16 | 408.86 | 2277.31 | 155989.39 |
| 178 | 2039-10 | 2686.16 | 402.97 | 2283.19 | 153706.21 |
| 179 | 2039-11 | 2686.16 | 397.07 | 2289.09 | 151417.12 |
| 180 | 2039-12 | 2686.16 | 391.16 | 2295.00 | 149122.12 |
| 181 | 2040-01 | 2686.16 | 385.23 | 2300.93 | 146821.19 |
| 182 | 2040-02 | 2686.16 | 379.29 | 2306.87 | 144514.32 |
| 183 | 2040-03 | 2686.16 | 373.33 | 2312.83 | 142201.48 |
| 184 | 2040-04 | 2686.16 | 367.35 | 2318.81 | 139882.68 |
| 185 | 2040-05 | 2686.16 | 361.36 | 2324.80 | 137557.88 |
| 186 | 2040-06 | 2686.16 | 355.36 | 2330.80 | 135227.08 |
| 187 | 2040-07 | 2686.16 | 349.34 | 2336.82 | 132890.25 |
| 188 | 2040-08 | 2686.16 | 343.30 | 2342.86 | 130547.39 |
| 189 | 2040-09 | 2686.16 | 337.25 | 2348.91 | 128198.48 |
| 190 | 2040-10 | 2686.16 | 331.18 | 2354.98 | 125843.49 |
| 191 | 2040-11 | 2686.16 | 325.10 | 2361.07 | 123482.43 |
| 192 | 2040-12 | 2686.16 | 319.00 | 2367.16 | 121115.26 |
| 193 | 2041-01 | 2686.16 | 312.88 | 2373.28 | 118741.98 |
| 194 | 2041-02 | 2686.16 | 306.75 | 2379.41 | 116362.57 |
| 195 | 2041-03 | 2686.16 | 300.60 | 2385.56 | 113977.02 |
| 196 | 2041-04 | 2686.16 | 294.44 | 2391.72 | 111585.29 |
| 197 | 2041-05 | 2686.16 | 288.26 | 2397.90 | 109187.40 |
| 198 | 2041-06 | 2686.16 | 282.07 | 2404.09 | 106783.30 |
| 199 | 2041-07 | 2686.16 | 275.86 | 2410.30 | 104373.00 |
| 200 | 2041-08 | 2686.16 | 269.63 | 2416.53 | 101956.47 |
| 201 | 2041-09 | 2686.16 | 263.39 | 2422.77 | 99533.69 |
| 202 | 2041-10 | 2686.16 | 257.13 | 2429.03 | 97104.66 |
| 203 | 2041-11 | 2686.16 | 250.85 | 2435.31 | 94669.35 |
| 204 | 2041-12 | 2686.16 | 244.56 | 2441.60 | 92227.76 |
| 205 | 2042-01 | 2686.16 | 238.26 | 2447.91 | 89779.85 |
| 206 | 2042-02 | 2686.16 | 231.93 | 2454.23 | 87325.62 |
| 207 | 2042-03 | 2686.16 | 225.59 | 2460.57 | 84865.05 |
| 208 | 2042-04 | 2686.16 | 219.23 | 2466.93 | 82398.12 |
| 209 | 2042-05 | 2686.16 | 212.86 | 2473.30 | 79924.82 |
| 210 | 2042-06 | 2686.16 | 206.47 | 2479.69 | 77445.13 |
| 211 | 2042-07 | 2686.16 | 200.07 | 2486.09 | 74959.04 |
| 212 | 2042-08 | 2686.16 | 193.64 | 2492.52 | 72466.52 |
| 213 | 2042-09 | 2686.16 | 187.21 | 2498.96 | 69967.57 |
| 214 | 2042-10 | 2686.16 | 180.75 | 2505.41 | 67462.16 |
| 215 | 2042-11 | 2686.16 | 174.28 | 2511.88 | 64950.27 |
| 216 | 2042-12 | 2686.16 | 167.79 | 2518.37 | 62431.90 |
| 217 | 2043-01 | 2686.16 | 161.28 | 2524.88 | 59907.02 |
| 218 | 2043-02 | 2686.16 | 154.76 | 2531.40 | 57375.62 |
| 219 | 2043-03 | 2686.16 | 148.22 | 2537.94 | 54837.68 |
| 220 | 2043-04 | 2686.16 | 141.66 | 2544.50 | 52293.18 |
| 221 | 2043-05 | 2686.16 | 135.09 | 2551.07 | 49742.11 |
| 222 | 2043-06 | 2686.16 | 128.50 | 2557.66 | 47184.45 |
| 223 | 2043-07 | 2686.16 | 121.89 | 2564.27 | 44620.18 |
| 224 | 2043-08 | 2686.16 | 115.27 | 2570.89 | 42049.29 |
| 225 | 2043-09 | 2686.16 | 108.63 | 2577.53 | 39471.76 |
| 226 | 2043-10 | 2686.16 | 101.97 | 2584.19 | 36887.56 |
| 227 | 2043-11 | 2686.16 | 95.29 | 2590.87 | 34296.70 |
| 228 | 2043-12 | 2686.16 | 88.60 | 2597.56 | 31699.13 |
| 229 | 2044-01 | 2686.16 | 81.89 | 2604.27 | 29094.86 |
| 230 | 2044-02 | 2686.16 | 75.16 | 2611.00 | 26483.86 |
| 231 | 2044-03 | 2686.16 | 68.42 | 2617.74 | 23866.12 |
| 232 | 2044-04 | 2686.16 | 61.65 | 2624.51 | 21241.61 |
| 233 | 2044-05 | 2686.16 | 54.87 | 2631.29 | 18610.32 |
| 234 | 2044-06 | 2686.16 | 48.08 | 2638.08 | 15972.24 |
| 235 | 2044-07 | 2686.16 | 41.26 | 2644.90 | 13327.34 |
| 236 | 2044-08 | 2686.16 | 34.43 | 2651.73 | 10675.61 |
| 237 | 2044-09 | 2686.16 | 27.58 | 2658.58 | 8017.03 |
| 238 | 2044-10 | 2686.16 | 20.71 | 2665.45 | 5351.58 |
| 239 | 2044-11 | 2686.16 | 13.82 | 2672.34 | 2679.24 |
| 240 | 2044-12 | 2686.16 | 6.92 | 2679.24 | 0.00 |
等额本金还款方式：
贷款总额：48万
还款月数：20年
首月还款：3240元
每月递减：5.17元
利息总额：14.94万
本息合计：62.94万
节省利息：15258.67元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3240.00 | 1240.00 | 2000.00 | 478000.00 |
| 2 | 2025-02 | 3234.83 | 1234.83 | 2000.00 | 476000.00 |
| 3 | 2025-03 | 3229.67 | 1229.67 | 2000.00 | 474000.00 |
| 4 | 2025-04 | 3224.50 | 1224.50 | 2000.00 | 472000.00 |
| 5 | 2025-05 | 3219.33 | 1219.33 | 2000.00 | 470000.00 |
| 6 | 2025-06 | 3214.17 | 1214.17 | 2000.00 | 468000.00 |
| 7 | 2025-07 | 3209.00 | 1209.00 | 2000.00 | 466000.00 |
| 8 | 2025-08 | 3203.83 | 1203.83 | 2000.00 | 464000.00 |
| 9 | 2025-09 | 3198.67 | 1198.67 | 2000.00 | 462000.00 |
| 10 | 2025-10 | 3193.50 | 1193.50 | 2000.00 | 460000.00 |
| 11 | 2025-11 | 3188.33 | 1188.33 | 2000.00 | 458000.00 |
| 12 | 2025-12 | 3183.17 | 1183.17 | 2000.00 | 456000.00 |
| 13 | 2026-01 | 3178.00 | 1178.00 | 2000.00 | 454000.00 |
| 14 | 2026-02 | 3172.83 | 1172.83 | 2000.00 | 452000.00 |
| 15 | 2026-03 | 3167.67 | 1167.67 | 2000.00 | 450000.00 |
| 16 | 2026-04 | 3162.50 | 1162.50 | 2000.00 | 448000.00 |
| 17 | 2026-05 | 3157.33 | 1157.33 | 2000.00 | 446000.00 |
| 18 | 2026-06 | 3152.17 | 1152.17 | 2000.00 | 444000.00 |
| 19 | 2026-07 | 3147.00 | 1147.00 | 2000.00 | 442000.00 |
| 20 | 2026-08 | 3141.83 | 1141.83 | 2000.00 | 440000.00 |
| 21 | 2026-09 | 3136.67 | 1136.67 | 2000.00 | 438000.00 |
| 22 | 2026-10 | 3131.50 | 1131.50 | 2000.00 | 436000.00 |
| 23 | 2026-11 | 3126.33 | 1126.33 | 2000.00 | 434000.00 |
| 24 | 2026-12 | 3121.17 | 1121.17 | 2000.00 | 432000.00 |
| 25 | 2027-01 | 3116.00 | 1116.00 | 2000.00 | 430000.00 |
| 26 | 2027-02 | 3110.83 | 1110.83 | 2000.00 | 428000.00 |
| 27 | 2027-03 | 3105.67 | 1105.67 | 2000.00 | 426000.00 |
| 28 | 2027-04 | 3100.50 | 1100.50 | 2000.00 | 424000.00 |
| 29 | 2027-05 | 3095.33 | 1095.33 | 2000.00 | 422000.00 |
| 30 | 2027-06 | 3090.17 | 1090.17 | 2000.00 | 420000.00 |
| 31 | 2027-07 | 3085.00 | 1085.00 | 2000.00 | 418000.00 |
| 32 | 2027-08 | 3079.83 | 1079.83 | 2000.00 | 416000.00 |
| 33 | 2027-09 | 3074.67 | 1074.67 | 2000.00 | 414000.00 |
| 34 | 2027-10 | 3069.50 | 1069.50 | 2000.00 | 412000.00 |
| 35 | 2027-11 | 3064.33 | 1064.33 | 2000.00 | 410000.00 |
| 36 | 2027-12 | 3059.17 | 1059.17 | 2000.00 | 408000.00 |
| 37 | 2028-01 | 3054.00 | 1054.00 | 2000.00 | 406000.00 |
| 38 | 2028-02 | 3048.83 | 1048.83 | 2000.00 | 404000.00 |
| 39 | 2028-03 | 3043.67 | 1043.67 | 2000.00 | 402000.00 |
| 40 | 2028-04 | 3038.50 | 1038.50 | 2000.00 | 400000.00 |
| 41 | 2028-05 | 3033.33 | 1033.33 | 2000.00 | 398000.00 |
| 42 | 2028-06 | 3028.17 | 1028.17 | 2000.00 | 396000.00 |
| 43 | 2028-07 | 3023.00 | 1023.00 | 2000.00 | 394000.00 |
| 44 | 2028-08 | 3017.83 | 1017.83 | 2000.00 | 392000.00 |
| 45 | 2028-09 | 3012.67 | 1012.67 | 2000.00 | 390000.00 |
| 46 | 2028-10 | 3007.50 | 1007.50 | 2000.00 | 388000.00 |
| 47 | 2028-11 | 3002.33 | 1002.33 | 2000.00 | 386000.00 |
| 48 | 2028-12 | 2997.17 | 997.17 | 2000.00 | 384000.00 |
| 49 | 2029-01 | 2992.00 | 992.00 | 2000.00 | 382000.00 |
| 50 | 2029-02 | 2986.83 | 986.83 | 2000.00 | 380000.00 |
| 51 | 2029-03 | 2981.67 | 981.67 | 2000.00 | 378000.00 |
| 52 | 2029-04 | 2976.50 | 976.50 | 2000.00 | 376000.00 |
| 53 | 2029-05 | 2971.33 | 971.33 | 2000.00 | 374000.00 |
| 54 | 2029-06 | 2966.17 | 966.17 | 2000.00 | 372000.00 |
| 55 | 2029-07 | 2961.00 | 961.00 | 2000.00 | 370000.00 |
| 56 | 2029-08 | 2955.83 | 955.83 | 2000.00 | 368000.00 |
| 57 | 2029-09 | 2950.67 | 950.67 | 2000.00 | 366000.00 |
| 58 | 2029-10 | 2945.50 | 945.50 | 2000.00 | 364000.00 |
| 59 | 2029-11 | 2940.33 | 940.33 | 2000.00 | 362000.00 |
| 60 | 2029-12 | 2935.17 | 935.17 | 2000.00 | 360000.00 |
| 61 | 2030-01 | 2930.00 | 930.00 | 2000.00 | 358000.00 |
| 62 | 2030-02 | 2924.83 | 924.83 | 2000.00 | 356000.00 |
| 63 | 2030-03 | 2919.67 | 919.67 | 2000.00 | 354000.00 |
| 64 | 2030-04 | 2914.50 | 914.50 | 2000.00 | 352000.00 |
| 65 | 2030-05 | 2909.33 | 909.33 | 2000.00 | 350000.00 |
| 66 | 2030-06 | 2904.17 | 904.17 | 2000.00 | 348000.00 |
| 67 | 2030-07 | 2899.00 | 899.00 | 2000.00 | 346000.00 |
| 68 | 2030-08 | 2893.83 | 893.83 | 2000.00 | 344000.00 |
| 69 | 2030-09 | 2888.67 | 888.67 | 2000.00 | 342000.00 |
| 70 | 2030-10 | 2883.50 | 883.50 | 2000.00 | 340000.00 |
| 71 | 2030-11 | 2878.33 | 878.33 | 2000.00 | 338000.00 |
| 72 | 2030-12 | 2873.17 | 873.17 | 2000.00 | 336000.00 |
| 73 | 2031-01 | 2868.00 | 868.00 | 2000.00 | 334000.00 |
| 74 | 2031-02 | 2862.83 | 862.83 | 2000.00 | 332000.00 |
| 75 | 2031-03 | 2857.67 | 857.67 | 2000.00 | 330000.00 |
| 76 | 2031-04 | 2852.50 | 852.50 | 2000.00 | 328000.00 |
| 77 | 2031-05 | 2847.33 | 847.33 | 2000.00 | 326000.00 |
| 78 | 2031-06 | 2842.17 | 842.17 | 2000.00 | 324000.00 |
| 79 | 2031-07 | 2837.00 | 837.00 | 2000.00 | 322000.00 |
| 80 | 2031-08 | 2831.83 | 831.83 | 2000.00 | 320000.00 |
| 81 | 2031-09 | 2826.67 | 826.67 | 2000.00 | 318000.00 |
| 82 | 2031-10 | 2821.50 | 821.50 | 2000.00 | 316000.00 |
| 83 | 2031-11 | 2816.33 | 816.33 | 2000.00 | 314000.00 |
| 84 | 2031-12 | 2811.17 | 811.17 | 2000.00 | 312000.00 |
| 85 | 2032-01 | 2806.00 | 806.00 | 2000.00 | 310000.00 |
| 86 | 2032-02 | 2800.83 | 800.83 | 2000.00 | 308000.00 |
| 87 | 2032-03 | 2795.67 | 795.67 | 2000.00 | 306000.00 |
| 88 | 2032-04 | 2790.50 | 790.50 | 2000.00 | 304000.00 |
| 89 | 2032-05 | 2785.33 | 785.33 | 2000.00 | 302000.00 |
| 90 | 2032-06 | 2780.17 | 780.17 | 2000.00 | 300000.00 |
| 91 | 2032-07 | 2775.00 | 775.00 | 2000.00 | 298000.00 |
| 92 | 2032-08 | 2769.83 | 769.83 | 2000.00 | 296000.00 |
| 93 | 2032-09 | 2764.67 | 764.67 | 2000.00 | 294000.00 |
| 94 | 2032-10 | 2759.50 | 759.50 | 2000.00 | 292000.00 |
| 95 | 2032-11 | 2754.33 | 754.33 | 2000.00 | 290000.00 |
| 96 | 2032-12 | 2749.17 | 749.17 | 2000.00 | 288000.00 |
| 97 | 2033-01 | 2744.00 | 744.00 | 2000.00 | 286000.00 |
| 98 | 2033-02 | 2738.83 | 738.83 | 2000.00 | 284000.00 |
| 99 | 2033-03 | 2733.67 | 733.67 | 2000.00 | 282000.00 |
| 100 | 2033-04 | 2728.50 | 728.50 | 2000.00 | 280000.00 |
| 101 | 2033-05 | 2723.33 | 723.33 | 2000.00 | 278000.00 |
| 102 | 2033-06 | 2718.17 | 718.17 | 2000.00 | 276000.00 |
| 103 | 2033-07 | 2713.00 | 713.00 | 2000.00 | 274000.00 |
| 104 | 2033-08 | 2707.83 | 707.83 | 2000.00 | 272000.00 |
| 105 | 2033-09 | 2702.67 | 702.67 | 2000.00 | 270000.00 |
| 106 | 2033-10 | 2697.50 | 697.50 | 2000.00 | 268000.00 |
| 107 | 2033-11 | 2692.33 | 692.33 | 2000.00 | 266000.00 |
| 108 | 2033-12 | 2687.17 | 687.17 | 2000.00 | 264000.00 |
| 109 | 2034-01 | 2682.00 | 682.00 | 2000.00 | 262000.00 |
| 110 | 2034-02 | 2676.83 | 676.83 | 2000.00 | 260000.00 |
| 111 | 2034-03 | 2671.67 | 671.67 | 2000.00 | 258000.00 |
| 112 | 2034-04 | 2666.50 | 666.50 | 2000.00 | 256000.00 |
| 113 | 2034-05 | 2661.33 | 661.33 | 2000.00 | 254000.00 |
| 114 | 2034-06 | 2656.17 | 656.17 | 2000.00 | 252000.00 |
| 115 | 2034-07 | 2651.00 | 651.00 | 2000.00 | 250000.00 |
| 116 | 2034-08 | 2645.83 | 645.83 | 2000.00 | 248000.00 |
| 117 | 2034-09 | 2640.67 | 640.67 | 2000.00 | 246000.00 |
| 118 | 2034-10 | 2635.50 | 635.50 | 2000.00 | 244000.00 |
| 119 | 2034-11 | 2630.33 | 630.33 | 2000.00 | 242000.00 |
| 120 | 2034-12 | 2625.17 | 625.17 | 2000.00 | 240000.00 |
| 121 | 2035-01 | 2620.00 | 620.00 | 2000.00 | 238000.00 |
| 122 | 2035-02 | 2614.83 | 614.83 | 2000.00 | 236000.00 |
| 123 | 2035-03 | 2609.67 | 609.67 | 2000.00 | 234000.00 |
| 124 | 2035-04 | 2604.50 | 604.50 | 2000.00 | 232000.00 |
| 125 | 2035-05 | 2599.33 | 599.33 | 2000.00 | 230000.00 |
| 126 | 2035-06 | 2594.17 | 594.17 | 2000.00 | 228000.00 |
| 127 | 2035-07 | 2589.00 | 589.00 | 2000.00 | 226000.00 |
| 128 | 2035-08 | 2583.83 | 583.83 | 2000.00 | 224000.00 |
| 129 | 2035-09 | 2578.67 | 578.67 | 2000.00 | 222000.00 |
| 130 | 2035-10 | 2573.50 | 573.50 | 2000.00 | 220000.00 |
| 131 | 2035-11 | 2568.33 | 568.33 | 2000.00 | 218000.00 |
| 132 | 2035-12 | 2563.17 | 563.17 | 2000.00 | 216000.00 |
| 133 | 2036-01 | 2558.00 | 558.00 | 2000.00 | 214000.00 |
| 134 | 2036-02 | 2552.83 | 552.83 | 2000.00 | 212000.00 |
| 135 | 2036-03 | 2547.67 | 547.67 | 2000.00 | 210000.00 |
| 136 | 2036-04 | 2542.50 | 542.50 | 2000.00 | 208000.00 |
| 137 | 2036-05 | 2537.33 | 537.33 | 2000.00 | 206000.00 |
| 138 | 2036-06 | 2532.17 | 532.17 | 2000.00 | 204000.00 |
| 139 | 2036-07 | 2527.00 | 527.00 | 2000.00 | 202000.00 |
| 140 | 2036-08 | 2521.83 | 521.83 | 2000.00 | 200000.00 |
| 141 | 2036-09 | 2516.67 | 516.67 | 2000.00 | 198000.00 |
| 142 | 2036-10 | 2511.50 | 511.50 | 2000.00 | 196000.00 |
| 143 | 2036-11 | 2506.33 | 506.33 | 2000.00 | 194000.00 |
| 144 | 2036-12 | 2501.17 | 501.17 | 2000.00 | 192000.00 |
| 145 | 2037-01 | 2496.00 | 496.00 | 2000.00 | 190000.00 |
| 146 | 2037-02 | 2490.83 | 490.83 | 2000.00 | 188000.00 |
| 147 | 2037-03 | 2485.67 | 485.67 | 2000.00 | 186000.00 |
| 148 | 2037-04 | 2480.50 | 480.50 | 2000.00 | 184000.00 |
| 149 | 2037-05 | 2475.33 | 475.33 | 2000.00 | 182000.00 |
| 150 | 2037-06 | 2470.17 | 470.17 | 2000.00 | 180000.00 |
| 151 | 2037-07 | 2465.00 | 465.00 | 2000.00 | 178000.00 |
| 152 | 2037-08 | 2459.83 | 459.83 | 2000.00 | 176000.00 |
| 153 | 2037-09 | 2454.67 | 454.67 | 2000.00 | 174000.00 |
| 154 | 2037-10 | 2449.50 | 449.50 | 2000.00 | 172000.00 |
| 155 | 2037-11 | 2444.33 | 444.33 | 2000.00 | 170000.00 |
| 156 | 2037-12 | 2439.17 | 439.17 | 2000.00 | 168000.00 |
| 157 | 2038-01 | 2434.00 | 434.00 | 2000.00 | 166000.00 |
| 158 | 2038-02 | 2428.83 | 428.83 | 2000.00 | 164000.00 |
| 159 | 2038-03 | 2423.67 | 423.67 | 2000.00 | 162000.00 |
| 160 | 2038-04 | 2418.50 | 418.50 | 2000.00 | 160000.00 |
| 161 | 2038-05 | 2413.33 | 413.33 | 2000.00 | 158000.00 |
| 162 | 2038-06 | 2408.17 | 408.17 | 2000.00 | 156000.00 |
| 163 | 2038-07 | 2403.00 | 403.00 | 2000.00 | 154000.00 |
| 164 | 2038-08 | 2397.83 | 397.83 | 2000.00 | 152000.00 |
| 165 | 2038-09 | 2392.67 | 392.67 | 2000.00 | 150000.00 |
| 166 | 2038-10 | 2387.50 | 387.50 | 2000.00 | 148000.00 |
| 167 | 2038-11 | 2382.33 | 382.33 | 2000.00 | 146000.00 |
| 168 | 2038-12 | 2377.17 | 377.17 | 2000.00 | 144000.00 |
| 169 | 2039-01 | 2372.00 | 372.00 | 2000.00 | 142000.00 |
| 170 | 2039-02 | 2366.83 | 366.83 | 2000.00 | 140000.00 |
| 171 | 2039-03 | 2361.67 | 361.67 | 2000.00 | 138000.00 |
| 172 | 2039-04 | 2356.50 | 356.50 | 2000.00 | 136000.00 |
| 173 | 2039-05 | 2351.33 | 351.33 | 2000.00 | 134000.00 |
| 174 | 2039-06 | 2346.17 | 346.17 | 2000.00 | 132000.00 |
| 175 | 2039-07 | 2341.00 | 341.00 | 2000.00 | 130000.00 |
| 176 | 2039-08 | 2335.83 | 335.83 | 2000.00 | 128000.00 |
| 177 | 2039-09 | 2330.67 | 330.67 | 2000.00 | 126000.00 |
| 178 | 2039-10 | 2325.50 | 325.50 | 2000.00 | 124000.00 |
| 179 | 2039-11 | 2320.33 | 320.33 | 2000.00 | 122000.00 |
| 180 | 2039-12 | 2315.17 | 315.17 | 2000.00 | 120000.00 |
| 181 | 2040-01 | 2310.00 | 310.00 | 2000.00 | 118000.00 |
| 182 | 2040-02 | 2304.83 | 304.83 | 2000.00 | 116000.00 |
| 183 | 2040-03 | 2299.67 | 299.67 | 2000.00 | 114000.00 |
| 184 | 2040-04 | 2294.50 | 294.50 | 2000.00 | 112000.00 |
| 185 | 2040-05 | 2289.33 | 289.33 | 2000.00 | 110000.00 |
| 186 | 2040-06 | 2284.17 | 284.17 | 2000.00 | 108000.00 |
| 187 | 2040-07 | 2279.00 | 279.00 | 2000.00 | 106000.00 |
| 188 | 2040-08 | 2273.83 | 273.83 | 2000.00 | 104000.00 |
| 189 | 2040-09 | 2268.67 | 268.67 | 2000.00 | 102000.00 |
| 190 | 2040-10 | 2263.50 | 263.50 | 2000.00 | 100000.00 |
| 191 | 2040-11 | 2258.33 | 258.33 | 2000.00 | 98000.00 |
| 192 | 2040-12 | 2253.17 | 253.17 | 2000.00 | 96000.00 |
| 193 | 2041-01 | 2248.00 | 248.00 | 2000.00 | 94000.00 |
| 194 | 2041-02 | 2242.83 | 242.83 | 2000.00 | 92000.00 |
| 195 | 2041-03 | 2237.67 | 237.67 | 2000.00 | 90000.00 |
| 196 | 2041-04 | 2232.50 | 232.50 | 2000.00 | 88000.00 |
| 197 | 2041-05 | 2227.33 | 227.33 | 2000.00 | 86000.00 |
| 198 | 2041-06 | 2222.17 | 222.17 | 2000.00 | 84000.00 |
| 199 | 2041-07 | 2217.00 | 217.00 | 2000.00 | 82000.00 |
| 200 | 2041-08 | 2211.83 | 211.83 | 2000.00 | 80000.00 |
| 201 | 2041-09 | 2206.67 | 206.67 | 2000.00 | 78000.00 |
| 202 | 2041-10 | 2201.50 | 201.50 | 2000.00 | 76000.00 |
| 203 | 2041-11 | 2196.33 | 196.33 | 2000.00 | 74000.00 |
| 204 | 2041-12 | 2191.17 | 191.17 | 2000.00 | 72000.00 |
| 205 | 2042-01 | 2186.00 | 186.00 | 2000.00 | 70000.00 |
| 206 | 2042-02 | 2180.83 | 180.83 | 2000.00 | 68000.00 |
| 207 | 2042-03 | 2175.67 | 175.67 | 2000.00 | 66000.00 |
| 208 | 2042-04 | 2170.50 | 170.50 | 2000.00 | 64000.00 |
| 209 | 2042-05 | 2165.33 | 165.33 | 2000.00 | 62000.00 |
| 210 | 2042-06 | 2160.17 | 160.17 | 2000.00 | 60000.00 |
| 211 | 2042-07 | 2155.00 | 155.00 | 2000.00 | 58000.00 |
| 212 | 2042-08 | 2149.83 | 149.83 | 2000.00 | 56000.00 |
| 213 | 2042-09 | 2144.67 | 144.67 | 2000.00 | 54000.00 |
| 214 | 2042-10 | 2139.50 | 139.50 | 2000.00 | 52000.00 |
| 215 | 2042-11 | 2134.33 | 134.33 | 2000.00 | 50000.00 |
| 216 | 2042-12 | 2129.17 | 129.17 | 2000.00 | 48000.00 |
| 217 | 2043-01 | 2124.00 | 124.00 | 2000.00 | 46000.00 |
| 218 | 2043-02 | 2118.83 | 118.83 | 2000.00 | 44000.00 |
| 219 | 2043-03 | 2113.67 | 113.67 | 2000.00 | 42000.00 |
| 220 | 2043-04 | 2108.50 | 108.50 | 2000.00 | 40000.00 |
| 221 | 2043-05 | 2103.33 | 103.33 | 2000.00 | 38000.00 |
| 222 | 2043-06 | 2098.17 | 98.17 | 2000.00 | 36000.00 |
| 223 | 2043-07 | 2093.00 | 93.00 | 2000.00 | 34000.00 |
| 224 | 2043-08 | 2087.83 | 87.83 | 2000.00 | 32000.00 |
| 225 | 2043-09 | 2082.67 | 82.67 | 2000.00 | 30000.00 |
| 226 | 2043-10 | 2077.50 | 77.50 | 2000.00 | 28000.00 |
| 227 | 2043-11 | 2072.33 | 72.33 | 2000.00 | 26000.00 |
| 228 | 2043-12 | 2067.17 | 67.17 | 2000.00 | 24000.00 |
| 229 | 2044-01 | 2062.00 | 62.00 | 2000.00 | 22000.00 |
| 230 | 2044-02 | 2056.83 | 56.83 | 2000.00 | 20000.00 |
| 231 | 2044-03 | 2051.67 | 51.67 | 2000.00 | 18000.00 |
| 232 | 2044-04 | 2046.50 | 46.50 | 2000.00 | 16000.00 |
| 233 | 2044-05 | 2041.33 | 41.33 | 2000.00 | 14000.00 |
| 234 | 2044-06 | 2036.17 | 36.17 | 2000.00 | 12000.00 |
| 235 | 2044-07 | 2031.00 | 31.00 | 2000.00 | 10000.00 |
| 236 | 2044-08 | 2025.83 | 25.83 | 2000.00 | 8000.00 |
| 237 | 2044-09 | 2020.67 | 20.67 | 2000.00 | 6000.00 |
| 238 | 2044-10 | 2015.50 | 15.50 | 2000.00 | 4000.00 |
| 239 | 2044-11 | 2010.33 | 10.33 | 2000.00 | 2000.00 |
| 240 | 2044-12 | 2005.17 | 5.17 | 2000.00 | 0.00 |