成都贷款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：2722.54元
利息总额：17.34万
本息合计：65.34万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 2722.54 | 1300.00 | 1422.54 | 478577.46 |
| 2 | 2025-10 | 2722.54 | 1296.15 | 1426.39 | 477151.07 |
| 3 | 2025-11 | 2722.54 | 1292.28 | 1430.26 | 475720.81 |
| 4 | 2025-12 | 2722.54 | 1288.41 | 1434.13 | 474286.68 |
| 5 | 2026-01 | 2722.54 | 1284.53 | 1438.01 | 472848.67 |
| 6 | 2026-02 | 2722.54 | 1280.63 | 1441.91 | 471406.76 |
| 7 | 2026-03 | 2722.54 | 1276.73 | 1445.81 | 469960.95 |
| 8 | 2026-04 | 2722.54 | 1272.81 | 1449.73 | 468511.22 |
| 9 | 2026-05 | 2722.54 | 1268.88 | 1453.66 | 467057.57 |
| 10 | 2026-06 | 2722.54 | 1264.95 | 1457.59 | 465599.97 |
| 11 | 2026-07 | 2722.54 | 1261.00 | 1461.54 | 464138.43 |
| 12 | 2026-08 | 2722.54 | 1257.04 | 1465.50 | 462672.94 |
| 13 | 2026-09 | 2722.54 | 1253.07 | 1469.47 | 461203.47 |
| 14 | 2026-10 | 2722.54 | 1249.09 | 1473.45 | 459730.02 |
| 15 | 2026-11 | 2722.54 | 1245.10 | 1477.44 | 458252.58 |
| 16 | 2026-12 | 2722.54 | 1241.10 | 1481.44 | 456771.15 |
| 17 | 2027-01 | 2722.54 | 1237.09 | 1485.45 | 455285.69 |
| 18 | 2027-02 | 2722.54 | 1233.07 | 1489.47 | 453796.22 |
| 19 | 2027-03 | 2722.54 | 1229.03 | 1493.51 | 452302.71 |
| 20 | 2027-04 | 2722.54 | 1224.99 | 1497.55 | 450805.16 |
| 21 | 2027-05 | 2722.54 | 1220.93 | 1501.61 | 449303.55 |
| 22 | 2027-06 | 2722.54 | 1216.86 | 1505.68 | 447797.87 |
| 23 | 2027-07 | 2722.54 | 1212.79 | 1509.75 | 446288.12 |
| 24 | 2027-08 | 2722.54 | 1208.70 | 1513.84 | 444774.28 |
| 25 | 2027-09 | 2722.54 | 1204.60 | 1517.94 | 443256.33 |
| 26 | 2027-10 | 2722.54 | 1200.49 | 1522.05 | 441734.28 |
| 27 | 2027-11 | 2722.54 | 1196.36 | 1526.18 | 440208.10 |
| 28 | 2027-12 | 2722.54 | 1192.23 | 1530.31 | 438677.80 |
| 29 | 2028-01 | 2722.54 | 1188.09 | 1534.45 | 437143.34 |
| 30 | 2028-02 | 2722.54 | 1183.93 | 1538.61 | 435604.73 |
| 31 | 2028-03 | 2722.54 | 1179.76 | 1542.78 | 434061.95 |
| 32 | 2028-04 | 2722.54 | 1175.58 | 1546.96 | 432515.00 |
| 33 | 2028-05 | 2722.54 | 1171.39 | 1551.14 | 430963.85 |
| 34 | 2028-06 | 2722.54 | 1167.19 | 1555.35 | 429408.51 |
| 35 | 2028-07 | 2722.54 | 1162.98 | 1559.56 | 427848.95 |
| 36 | 2028-08 | 2722.54 | 1158.76 | 1563.78 | 426285.17 |
| 37 | 2028-09 | 2722.54 | 1154.52 | 1568.02 | 424717.15 |
| 38 | 2028-10 | 2722.54 | 1150.28 | 1572.26 | 423144.89 |
| 39 | 2028-11 | 2722.54 | 1146.02 | 1576.52 | 421568.36 |
| 40 | 2028-12 | 2722.54 | 1141.75 | 1580.79 | 419987.57 |
| 41 | 2029-01 | 2722.54 | 1137.47 | 1585.07 | 418402.50 |
| 42 | 2029-02 | 2722.54 | 1133.17 | 1589.37 | 416813.13 |
| 43 | 2029-03 | 2722.54 | 1128.87 | 1593.67 | 415219.46 |
| 44 | 2029-04 | 2722.54 | 1124.55 | 1597.99 | 413621.48 |
| 45 | 2029-05 | 2722.54 | 1120.22 | 1602.31 | 412019.16 |
| 46 | 2029-06 | 2722.54 | 1115.89 | 1606.65 | 410412.51 |
| 47 | 2029-07 | 2722.54 | 1111.53 | 1611.01 | 408801.50 |
| 48 | 2029-08 | 2722.54 | 1107.17 | 1615.37 | 407186.13 |
| 49 | 2029-09 | 2722.54 | 1102.80 | 1619.74 | 405566.39 |
| 50 | 2029-10 | 2722.54 | 1098.41 | 1624.13 | 403942.26 |
| 51 | 2029-11 | 2722.54 | 1094.01 | 1628.53 | 402313.73 |
| 52 | 2029-12 | 2722.54 | 1089.60 | 1632.94 | 400680.79 |
| 53 | 2030-01 | 2722.54 | 1085.18 | 1637.36 | 399043.43 |
| 54 | 2030-02 | 2722.54 | 1080.74 | 1641.80 | 397401.63 |
| 55 | 2030-03 | 2722.54 | 1076.30 | 1646.24 | 395755.38 |
| 56 | 2030-04 | 2722.54 | 1071.84 | 1650.70 | 394104.68 |
| 57 | 2030-05 | 2722.54 | 1067.37 | 1655.17 | 392449.51 |
| 58 | 2030-06 | 2722.54 | 1062.88 | 1659.66 | 390789.85 |
| 59 | 2030-07 | 2722.54 | 1058.39 | 1664.15 | 389125.70 |
| 60 | 2030-08 | 2722.54 | 1053.88 | 1668.66 | 387457.05 |
| 61 | 2030-09 | 2722.54 | 1049.36 | 1673.18 | 385783.87 |
| 62 | 2030-10 | 2722.54 | 1044.83 | 1677.71 | 384106.16 |
| 63 | 2030-11 | 2722.54 | 1040.29 | 1682.25 | 382423.91 |
| 64 | 2030-12 | 2722.54 | 1035.73 | 1686.81 | 380737.10 |
| 65 | 2031-01 | 2722.54 | 1031.16 | 1691.38 | 379045.72 |
| 66 | 2031-02 | 2722.54 | 1026.58 | 1695.96 | 377349.77 |
| 67 | 2031-03 | 2722.54 | 1021.99 | 1700.55 | 375649.22 |
| 68 | 2031-04 | 2722.54 | 1017.38 | 1705.16 | 373944.06 |
| 69 | 2031-05 | 2722.54 | 1012.77 | 1709.77 | 372234.28 |
| 70 | 2031-06 | 2722.54 | 1008.13 | 1714.41 | 370519.88 |
| 71 | 2031-07 | 2722.54 | 1003.49 | 1719.05 | 368800.83 |
| 72 | 2031-08 | 2722.54 | 998.84 | 1723.70 | 367077.13 |
| 73 | 2031-09 | 2722.54 | 994.17 | 1728.37 | 365348.75 |
| 74 | 2031-10 | 2722.54 | 989.49 | 1733.05 | 363615.70 |
| 75 | 2031-11 | 2722.54 | 984.79 | 1737.75 | 361877.95 |
| 76 | 2031-12 | 2722.54 | 980.09 | 1742.45 | 360135.50 |
| 77 | 2032-01 | 2722.54 | 975.37 | 1747.17 | 358388.33 |
| 78 | 2032-02 | 2722.54 | 970.64 | 1751.90 | 356636.42 |
| 79 | 2032-03 | 2722.54 | 965.89 | 1756.65 | 354879.77 |
| 80 | 2032-04 | 2722.54 | 961.13 | 1761.41 | 353118.37 |
| 81 | 2032-05 | 2722.54 | 956.36 | 1766.18 | 351352.19 |
| 82 | 2032-06 | 2722.54 | 951.58 | 1770.96 | 349581.23 |
| 83 | 2032-07 | 2722.54 | 946.78 | 1775.76 | 347805.47 |
| 84 | 2032-08 | 2722.54 | 941.97 | 1780.57 | 346024.91 |
| 85 | 2032-09 | 2722.54 | 937.15 | 1785.39 | 344239.52 |
| 86 | 2032-10 | 2722.54 | 932.32 | 1790.22 | 342449.29 |
| 87 | 2032-11 | 2722.54 | 927.47 | 1795.07 | 340654.22 |
| 88 | 2032-12 | 2722.54 | 922.61 | 1799.93 | 338854.28 |
| 89 | 2033-01 | 2722.54 | 917.73 | 1804.81 | 337049.48 |
| 90 | 2033-02 | 2722.54 | 912.84 | 1809.70 | 335239.78 |
| 91 | 2033-03 | 2722.54 | 907.94 | 1814.60 | 333425.18 |
| 92 | 2033-04 | 2722.54 | 903.03 | 1819.51 | 331605.67 |
| 93 | 2033-05 | 2722.54 | 898.10 | 1824.44 | 329781.23 |
| 94 | 2033-06 | 2722.54 | 893.16 | 1829.38 | 327951.84 |
| 95 | 2033-07 | 2722.54 | 888.20 | 1834.34 | 326117.51 |
| 96 | 2033-08 | 2722.54 | 883.23 | 1839.30 | 324278.20 |
| 97 | 2033-09 | 2722.54 | 878.25 | 1844.29 | 322433.92 |
| 98 | 2033-10 | 2722.54 | 873.26 | 1849.28 | 320584.63 |
| 99 | 2033-11 | 2722.54 | 868.25 | 1854.29 | 318730.34 |
| 100 | 2033-12 | 2722.54 | 863.23 | 1859.31 | 316871.03 |
| 101 | 2034-01 | 2722.54 | 858.19 | 1864.35 | 315006.69 |
| 102 | 2034-02 | 2722.54 | 853.14 | 1869.40 | 313137.29 |
| 103 | 2034-03 | 2722.54 | 848.08 | 1874.46 | 311262.83 |
| 104 | 2034-04 | 2722.54 | 843.00 | 1879.54 | 309383.29 |
| 105 | 2034-05 | 2722.54 | 837.91 | 1884.63 | 307498.67 |
| 106 | 2034-06 | 2722.54 | 832.81 | 1889.73 | 305608.94 |
| 107 | 2034-07 | 2722.54 | 827.69 | 1894.85 | 303714.09 |
| 108 | 2034-08 | 2722.54 | 822.56 | 1899.98 | 301814.11 |
| 109 | 2034-09 | 2722.54 | 817.41 | 1905.13 | 299908.98 |
| 110 | 2034-10 | 2722.54 | 812.25 | 1910.29 | 297998.69 |
| 111 | 2034-11 | 2722.54 | 807.08 | 1915.46 | 296083.23 |
| 112 | 2034-12 | 2722.54 | 801.89 | 1920.65 | 294162.59 |
| 113 | 2035-01 | 2722.54 | 796.69 | 1925.85 | 292236.74 |
| 114 | 2035-02 | 2722.54 | 791.47 | 1931.07 | 290305.67 |
| 115 | 2035-03 | 2722.54 | 786.24 | 1936.30 | 288369.38 |
| 116 | 2035-04 | 2722.54 | 781.00 | 1941.54 | 286427.84 |
| 117 | 2035-05 | 2722.54 | 775.74 | 1946.80 | 284481.04 |
| 118 | 2035-06 | 2722.54 | 770.47 | 1952.07 | 282528.97 |
| 119 | 2035-07 | 2722.54 | 765.18 | 1957.36 | 280571.61 |
| 120 | 2035-08 | 2722.54 | 759.88 | 1962.66 | 278608.96 |
| 121 | 2035-09 | 2722.54 | 754.57 | 1967.97 | 276640.98 |
| 122 | 2035-10 | 2722.54 | 749.24 | 1973.30 | 274667.68 |
| 123 | 2035-11 | 2722.54 | 743.89 | 1978.65 | 272689.03 |
| 124 | 2035-12 | 2722.54 | 738.53 | 1984.01 | 270705.02 |
| 125 | 2036-01 | 2722.54 | 733.16 | 1989.38 | 268715.64 |
| 126 | 2036-02 | 2722.54 | 727.77 | 1994.77 | 266720.87 |
| 127 | 2036-03 | 2722.54 | 722.37 | 2000.17 | 264720.70 |
| 128 | 2036-04 | 2722.54 | 716.95 | 2005.59 | 262715.12 |
| 129 | 2036-05 | 2722.54 | 711.52 | 2011.02 | 260704.10 |
| 130 | 2036-06 | 2722.54 | 706.07 | 2016.47 | 258687.63 |
| 131 | 2036-07 | 2722.54 | 700.61 | 2021.93 | 256665.70 |
| 132 | 2036-08 | 2722.54 | 695.14 | 2027.40 | 254638.30 |
| 133 | 2036-09 | 2722.54 | 689.65 | 2032.89 | 252605.41 |
| 134 | 2036-10 | 2722.54 | 684.14 | 2038.40 | 250567.01 |
| 135 | 2036-11 | 2722.54 | 678.62 | 2043.92 | 248523.08 |
| 136 | 2036-12 | 2722.54 | 673.08 | 2049.46 | 246473.63 |
| 137 | 2037-01 | 2722.54 | 667.53 | 2055.01 | 244418.62 |
| 138 | 2037-02 | 2722.54 | 661.97 | 2060.57 | 242358.05 |
| 139 | 2037-03 | 2722.54 | 656.39 | 2066.15 | 240291.90 |
| 140 | 2037-04 | 2722.54 | 650.79 | 2071.75 | 238220.15 |
| 141 | 2037-05 | 2722.54 | 645.18 | 2077.36 | 236142.79 |
| 142 | 2037-06 | 2722.54 | 639.55 | 2082.99 | 234059.80 |
| 143 | 2037-07 | 2722.54 | 633.91 | 2088.63 | 231971.17 |
| 144 | 2037-08 | 2722.54 | 628.26 | 2094.28 | 229876.89 |
| 145 | 2037-09 | 2722.54 | 622.58 | 2099.96 | 227776.93 |
| 146 | 2037-10 | 2722.54 | 616.90 | 2105.64 | 225671.29 |
| 147 | 2037-11 | 2722.54 | 611.19 | 2111.35 | 223559.94 |
| 148 | 2037-12 | 2722.54 | 605.47 | 2117.06 | 221442.88 |
| 149 | 2038-01 | 2722.54 | 599.74 | 2122.80 | 219320.08 |
| 150 | 2038-02 | 2722.54 | 593.99 | 2128.55 | 217191.53 |
| 151 | 2038-03 | 2722.54 | 588.23 | 2134.31 | 215057.22 |
| 152 | 2038-04 | 2722.54 | 582.45 | 2140.09 | 212917.12 |
| 153 | 2038-05 | 2722.54 | 576.65 | 2145.89 | 210771.24 |
| 154 | 2038-06 | 2722.54 | 570.84 | 2151.70 | 208619.53 |
| 155 | 2038-07 | 2722.54 | 565.01 | 2157.53 | 206462.01 |
| 156 | 2038-08 | 2722.54 | 559.17 | 2163.37 | 204298.63 |
| 157 | 2038-09 | 2722.54 | 553.31 | 2169.23 | 202129.40 |
| 158 | 2038-10 | 2722.54 | 547.43 | 2175.11 | 199954.30 |
| 159 | 2038-11 | 2722.54 | 541.54 | 2181.00 | 197773.30 |
| 160 | 2038-12 | 2722.54 | 535.64 | 2186.90 | 195586.40 |
| 161 | 2039-01 | 2722.54 | 529.71 | 2192.83 | 193393.57 |
| 162 | 2039-02 | 2722.54 | 523.77 | 2198.77 | 191194.81 |
| 163 | 2039-03 | 2722.54 | 517.82 | 2204.72 | 188990.09 |
| 164 | 2039-04 | 2722.54 | 511.85 | 2210.69 | 186779.39 |
| 165 | 2039-05 | 2722.54 | 505.86 | 2216.68 | 184562.71 |
| 166 | 2039-06 | 2722.54 | 499.86 | 2222.68 | 182340.03 |
| 167 | 2039-07 | 2722.54 | 493.84 | 2228.70 | 180111.33 |
| 168 | 2039-08 | 2722.54 | 487.80 | 2234.74 | 177876.59 |
| 169 | 2039-09 | 2722.54 | 481.75 | 2240.79 | 175635.80 |
| 170 | 2039-10 | 2722.54 | 475.68 | 2246.86 | 173388.94 |
| 171 | 2039-11 | 2722.54 | 469.60 | 2252.94 | 171136.00 |
| 172 | 2039-12 | 2722.54 | 463.49 | 2259.05 | 168876.95 |
| 173 | 2040-01 | 2722.54 | 457.38 | 2265.16 | 166611.79 |
| 174 | 2040-02 | 2722.54 | 451.24 | 2271.30 | 164340.49 |
| 175 | 2040-03 | 2722.54 | 445.09 | 2277.45 | 162063.04 |
| 176 | 2040-04 | 2722.54 | 438.92 | 2283.62 | 159779.42 |
| 177 | 2040-05 | 2722.54 | 432.74 | 2289.80 | 157489.61 |
| 178 | 2040-06 | 2722.54 | 426.53 | 2296.01 | 155193.61 |
| 179 | 2040-07 | 2722.54 | 420.32 | 2302.22 | 152891.39 |
| 180 | 2040-08 | 2722.54 | 414.08 | 2308.46 | 150582.93 |
| 181 | 2040-09 | 2722.54 | 407.83 | 2314.71 | 148268.22 |
| 182 | 2040-10 | 2722.54 | 401.56 | 2320.98 | 145947.24 |
| 183 | 2040-11 | 2722.54 | 395.27 | 2327.27 | 143619.97 |
| 184 | 2040-12 | 2722.54 | 388.97 | 2333.57 | 141286.40 |
| 185 | 2041-01 | 2722.54 | 382.65 | 2339.89 | 138946.51 |
| 186 | 2041-02 | 2722.54 | 376.31 | 2346.23 | 136600.29 |
| 187 | 2041-03 | 2722.54 | 369.96 | 2352.58 | 134247.70 |
| 188 | 2041-04 | 2722.54 | 363.59 | 2358.95 | 131888.75 |
| 189 | 2041-05 | 2722.54 | 357.20 | 2365.34 | 129523.41 |
| 190 | 2041-06 | 2722.54 | 350.79 | 2371.75 | 127151.66 |
| 191 | 2041-07 | 2722.54 | 344.37 | 2378.17 | 124773.49 |
| 192 | 2041-08 | 2722.54 | 337.93 | 2384.61 | 122388.88 |
| 193 | 2041-09 | 2722.54 | 331.47 | 2391.07 | 119997.81 |
| 194 | 2041-10 | 2722.54 | 324.99 | 2397.55 | 117600.27 |
| 195 | 2041-11 | 2722.54 | 318.50 | 2404.04 | 115196.23 |
| 196 | 2041-12 | 2722.54 | 311.99 | 2410.55 | 112785.68 |
| 197 | 2042-01 | 2722.54 | 305.46 | 2417.08 | 110368.60 |
| 198 | 2042-02 | 2722.54 | 298.91 | 2423.62 | 107944.98 |
| 199 | 2042-03 | 2722.54 | 292.35 | 2430.19 | 105514.79 |
| 200 | 2042-04 | 2722.54 | 285.77 | 2436.77 | 103078.02 |
| 201 | 2042-05 | 2722.54 | 279.17 | 2443.37 | 100634.65 |
| 202 | 2042-06 | 2722.54 | 272.55 | 2449.99 | 98184.66 |
| 203 | 2042-07 | 2722.54 | 265.92 | 2456.62 | 95728.04 |
| 204 | 2042-08 | 2722.54 | 259.26 | 2463.28 | 93264.76 |
| 205 | 2042-09 | 2722.54 | 252.59 | 2469.95 | 90794.81 |
| 206 | 2042-10 | 2722.54 | 245.90 | 2476.64 | 88318.18 |
| 207 | 2042-11 | 2722.54 | 239.20 | 2483.34 | 85834.83 |
| 208 | 2042-12 | 2722.54 | 232.47 | 2490.07 | 83344.76 |
| 209 | 2043-01 | 2722.54 | 225.73 | 2496.81 | 80847.95 |
| 210 | 2043-02 | 2722.54 | 218.96 | 2503.58 | 78344.37 |
| 211 | 2043-03 | 2722.54 | 212.18 | 2510.36 | 75834.01 |
| 212 | 2043-04 | 2722.54 | 205.38 | 2517.16 | 73316.86 |
| 213 | 2043-05 | 2722.54 | 198.57 | 2523.97 | 70792.88 |
| 214 | 2043-06 | 2722.54 | 191.73 | 2530.81 | 68262.07 |
| 215 | 2043-07 | 2722.54 | 184.88 | 2537.66 | 65724.41 |
| 216 | 2043-08 | 2722.54 | 178.00 | 2544.54 | 63179.88 |
| 217 | 2043-09 | 2722.54 | 171.11 | 2551.43 | 60628.45 |
| 218 | 2043-10 | 2722.54 | 164.20 | 2558.34 | 58070.11 |
| 219 | 2043-11 | 2722.54 | 157.27 | 2565.27 | 55504.84 |
| 220 | 2043-12 | 2722.54 | 150.33 | 2572.21 | 52932.63 |
| 221 | 2044-01 | 2722.54 | 143.36 | 2579.18 | 50353.45 |
| 222 | 2044-02 | 2722.54 | 136.37 | 2586.17 | 47767.28 |
| 223 | 2044-03 | 2722.54 | 129.37 | 2593.17 | 45174.11 |
| 224 | 2044-04 | 2722.54 | 122.35 | 2600.19 | 42573.92 |
| 225 | 2044-05 | 2722.54 | 115.30 | 2607.24 | 39966.69 |
| 226 | 2044-06 | 2722.54 | 108.24 | 2614.30 | 37352.39 |
| 227 | 2044-07 | 2722.54 | 101.16 | 2621.38 | 34731.01 |
| 228 | 2044-08 | 2722.54 | 94.06 | 2628.48 | 32102.54 |
| 229 | 2044-09 | 2722.54 | 86.94 | 2635.60 | 29466.94 |
| 230 | 2044-10 | 2722.54 | 79.81 | 2642.73 | 26824.21 |
| 231 | 2044-11 | 2722.54 | 72.65 | 2649.89 | 24174.32 |
| 232 | 2044-12 | 2722.54 | 65.47 | 2657.07 | 21517.25 |
| 233 | 2045-01 | 2722.54 | 58.28 | 2664.26 | 18852.98 |
| 234 | 2045-02 | 2722.54 | 51.06 | 2671.48 | 16181.51 |
| 235 | 2045-03 | 2722.54 | 43.82 | 2678.71 | 13502.79 |
| 236 | 2045-04 | 2722.54 | 36.57 | 2685.97 | 10816.82 |
| 237 | 2045-05 | 2722.54 | 29.30 | 2693.24 | 8123.58 |
| 238 | 2045-06 | 2722.54 | 22.00 | 2700.54 | 5423.04 |
| 239 | 2045-07 | 2722.54 | 14.69 | 2707.85 | 2715.19 |
| 240 | 2045-08 | 2722.54 | 7.35 | 2715.19 | 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：3300元
每月递减：5.42元
利息总额：15.67万
本息合计：63.67万
节省利息：16759.52元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-09 | 3300.00 | 1300.00 | 2000.00 | 478000.00 |
| 2 | 2025-10 | 3294.58 | 1294.58 | 2000.00 | 476000.00 |
| 3 | 2025-11 | 3289.17 | 1289.17 | 2000.00 | 474000.00 |
| 4 | 2025-12 | 3283.75 | 1283.75 | 2000.00 | 472000.00 |
| 5 | 2026-01 | 3278.33 | 1278.33 | 2000.00 | 470000.00 |
| 6 | 2026-02 | 3272.92 | 1272.92 | 2000.00 | 468000.00 |
| 7 | 2026-03 | 3267.50 | 1267.50 | 2000.00 | 466000.00 |
| 8 | 2026-04 | 3262.08 | 1262.08 | 2000.00 | 464000.00 |
| 9 | 2026-05 | 3256.67 | 1256.67 | 2000.00 | 462000.00 |
| 10 | 2026-06 | 3251.25 | 1251.25 | 2000.00 | 460000.00 |
| 11 | 2026-07 | 3245.83 | 1245.83 | 2000.00 | 458000.00 |
| 12 | 2026-08 | 3240.42 | 1240.42 | 2000.00 | 456000.00 |
| 13 | 2026-09 | 3235.00 | 1235.00 | 2000.00 | 454000.00 |
| 14 | 2026-10 | 3229.58 | 1229.58 | 2000.00 | 452000.00 |
| 15 | 2026-11 | 3224.17 | 1224.17 | 2000.00 | 450000.00 |
| 16 | 2026-12 | 3218.75 | 1218.75 | 2000.00 | 448000.00 |
| 17 | 2027-01 | 3213.33 | 1213.33 | 2000.00 | 446000.00 |
| 18 | 2027-02 | 3207.92 | 1207.92 | 2000.00 | 444000.00 |
| 19 | 2027-03 | 3202.50 | 1202.50 | 2000.00 | 442000.00 |
| 20 | 2027-04 | 3197.08 | 1197.08 | 2000.00 | 440000.00 |
| 21 | 2027-05 | 3191.67 | 1191.67 | 2000.00 | 438000.00 |
| 22 | 2027-06 | 3186.25 | 1186.25 | 2000.00 | 436000.00 |
| 23 | 2027-07 | 3180.83 | 1180.83 | 2000.00 | 434000.00 |
| 24 | 2027-08 | 3175.42 | 1175.42 | 2000.00 | 432000.00 |
| 25 | 2027-09 | 3170.00 | 1170.00 | 2000.00 | 430000.00 |
| 26 | 2027-10 | 3164.58 | 1164.58 | 2000.00 | 428000.00 |
| 27 | 2027-11 | 3159.17 | 1159.17 | 2000.00 | 426000.00 |
| 28 | 2027-12 | 3153.75 | 1153.75 | 2000.00 | 424000.00 |
| 29 | 2028-01 | 3148.33 | 1148.33 | 2000.00 | 422000.00 |
| 30 | 2028-02 | 3142.92 | 1142.92 | 2000.00 | 420000.00 |
| 31 | 2028-03 | 3137.50 | 1137.50 | 2000.00 | 418000.00 |
| 32 | 2028-04 | 3132.08 | 1132.08 | 2000.00 | 416000.00 |
| 33 | 2028-05 | 3126.67 | 1126.67 | 2000.00 | 414000.00 |
| 34 | 2028-06 | 3121.25 | 1121.25 | 2000.00 | 412000.00 |
| 35 | 2028-07 | 3115.83 | 1115.83 | 2000.00 | 410000.00 |
| 36 | 2028-08 | 3110.42 | 1110.42 | 2000.00 | 408000.00 |
| 37 | 2028-09 | 3105.00 | 1105.00 | 2000.00 | 406000.00 |
| 38 | 2028-10 | 3099.58 | 1099.58 | 2000.00 | 404000.00 |
| 39 | 2028-11 | 3094.17 | 1094.17 | 2000.00 | 402000.00 |
| 40 | 2028-12 | 3088.75 | 1088.75 | 2000.00 | 400000.00 |
| 41 | 2029-01 | 3083.33 | 1083.33 | 2000.00 | 398000.00 |
| 42 | 2029-02 | 3077.92 | 1077.92 | 2000.00 | 396000.00 |
| 43 | 2029-03 | 3072.50 | 1072.50 | 2000.00 | 394000.00 |
| 44 | 2029-04 | 3067.08 | 1067.08 | 2000.00 | 392000.00 |
| 45 | 2029-05 | 3061.67 | 1061.67 | 2000.00 | 390000.00 |
| 46 | 2029-06 | 3056.25 | 1056.25 | 2000.00 | 388000.00 |
| 47 | 2029-07 | 3050.83 | 1050.83 | 2000.00 | 386000.00 |
| 48 | 2029-08 | 3045.42 | 1045.42 | 2000.00 | 384000.00 |
| 49 | 2029-09 | 3040.00 | 1040.00 | 2000.00 | 382000.00 |
| 50 | 2029-10 | 3034.58 | 1034.58 | 2000.00 | 380000.00 |
| 51 | 2029-11 | 3029.17 | 1029.17 | 2000.00 | 378000.00 |
| 52 | 2029-12 | 3023.75 | 1023.75 | 2000.00 | 376000.00 |
| 53 | 2030-01 | 3018.33 | 1018.33 | 2000.00 | 374000.00 |
| 54 | 2030-02 | 3012.92 | 1012.92 | 2000.00 | 372000.00 |
| 55 | 2030-03 | 3007.50 | 1007.50 | 2000.00 | 370000.00 |
| 56 | 2030-04 | 3002.08 | 1002.08 | 2000.00 | 368000.00 |
| 57 | 2030-05 | 2996.67 | 996.67 | 2000.00 | 366000.00 |
| 58 | 2030-06 | 2991.25 | 991.25 | 2000.00 | 364000.00 |
| 59 | 2030-07 | 2985.83 | 985.83 | 2000.00 | 362000.00 |
| 60 | 2030-08 | 2980.42 | 980.42 | 2000.00 | 360000.00 |
| 61 | 2030-09 | 2975.00 | 975.00 | 2000.00 | 358000.00 |
| 62 | 2030-10 | 2969.58 | 969.58 | 2000.00 | 356000.00 |
| 63 | 2030-11 | 2964.17 | 964.17 | 2000.00 | 354000.00 |
| 64 | 2030-12 | 2958.75 | 958.75 | 2000.00 | 352000.00 |
| 65 | 2031-01 | 2953.33 | 953.33 | 2000.00 | 350000.00 |
| 66 | 2031-02 | 2947.92 | 947.92 | 2000.00 | 348000.00 |
| 67 | 2031-03 | 2942.50 | 942.50 | 2000.00 | 346000.00 |
| 68 | 2031-04 | 2937.08 | 937.08 | 2000.00 | 344000.00 |
| 69 | 2031-05 | 2931.67 | 931.67 | 2000.00 | 342000.00 |
| 70 | 2031-06 | 2926.25 | 926.25 | 2000.00 | 340000.00 |
| 71 | 2031-07 | 2920.83 | 920.83 | 2000.00 | 338000.00 |
| 72 | 2031-08 | 2915.42 | 915.42 | 2000.00 | 336000.00 |
| 73 | 2031-09 | 2910.00 | 910.00 | 2000.00 | 334000.00 |
| 74 | 2031-10 | 2904.58 | 904.58 | 2000.00 | 332000.00 |
| 75 | 2031-11 | 2899.17 | 899.17 | 2000.00 | 330000.00 |
| 76 | 2031-12 | 2893.75 | 893.75 | 2000.00 | 328000.00 |
| 77 | 2032-01 | 2888.33 | 888.33 | 2000.00 | 326000.00 |
| 78 | 2032-02 | 2882.92 | 882.92 | 2000.00 | 324000.00 |
| 79 | 2032-03 | 2877.50 | 877.50 | 2000.00 | 322000.00 |
| 80 | 2032-04 | 2872.08 | 872.08 | 2000.00 | 320000.00 |
| 81 | 2032-05 | 2866.67 | 866.67 | 2000.00 | 318000.00 |
| 82 | 2032-06 | 2861.25 | 861.25 | 2000.00 | 316000.00 |
| 83 | 2032-07 | 2855.83 | 855.83 | 2000.00 | 314000.00 |
| 84 | 2032-08 | 2850.42 | 850.42 | 2000.00 | 312000.00 |
| 85 | 2032-09 | 2845.00 | 845.00 | 2000.00 | 310000.00 |
| 86 | 2032-10 | 2839.58 | 839.58 | 2000.00 | 308000.00 |
| 87 | 2032-11 | 2834.17 | 834.17 | 2000.00 | 306000.00 |
| 88 | 2032-12 | 2828.75 | 828.75 | 2000.00 | 304000.00 |
| 89 | 2033-01 | 2823.33 | 823.33 | 2000.00 | 302000.00 |
| 90 | 2033-02 | 2817.92 | 817.92 | 2000.00 | 300000.00 |
| 91 | 2033-03 | 2812.50 | 812.50 | 2000.00 | 298000.00 |
| 92 | 2033-04 | 2807.08 | 807.08 | 2000.00 | 296000.00 |
| 93 | 2033-05 | 2801.67 | 801.67 | 2000.00 | 294000.00 |
| 94 | 2033-06 | 2796.25 | 796.25 | 2000.00 | 292000.00 |
| 95 | 2033-07 | 2790.83 | 790.83 | 2000.00 | 290000.00 |
| 96 | 2033-08 | 2785.42 | 785.42 | 2000.00 | 288000.00 |
| 97 | 2033-09 | 2780.00 | 780.00 | 2000.00 | 286000.00 |
| 98 | 2033-10 | 2774.58 | 774.58 | 2000.00 | 284000.00 |
| 99 | 2033-11 | 2769.17 | 769.17 | 2000.00 | 282000.00 |
| 100 | 2033-12 | 2763.75 | 763.75 | 2000.00 | 280000.00 |
| 101 | 2034-01 | 2758.33 | 758.33 | 2000.00 | 278000.00 |
| 102 | 2034-02 | 2752.92 | 752.92 | 2000.00 | 276000.00 |
| 103 | 2034-03 | 2747.50 | 747.50 | 2000.00 | 274000.00 |
| 104 | 2034-04 | 2742.08 | 742.08 | 2000.00 | 272000.00 |
| 105 | 2034-05 | 2736.67 | 736.67 | 2000.00 | 270000.00 |
| 106 | 2034-06 | 2731.25 | 731.25 | 2000.00 | 268000.00 |
| 107 | 2034-07 | 2725.83 | 725.83 | 2000.00 | 266000.00 |
| 108 | 2034-08 | 2720.42 | 720.42 | 2000.00 | 264000.00 |
| 109 | 2034-09 | 2715.00 | 715.00 | 2000.00 | 262000.00 |
| 110 | 2034-10 | 2709.58 | 709.58 | 2000.00 | 260000.00 |
| 111 | 2034-11 | 2704.17 | 704.17 | 2000.00 | 258000.00 |
| 112 | 2034-12 | 2698.75 | 698.75 | 2000.00 | 256000.00 |
| 113 | 2035-01 | 2693.33 | 693.33 | 2000.00 | 254000.00 |
| 114 | 2035-02 | 2687.92 | 687.92 | 2000.00 | 252000.00 |
| 115 | 2035-03 | 2682.50 | 682.50 | 2000.00 | 250000.00 |
| 116 | 2035-04 | 2677.08 | 677.08 | 2000.00 | 248000.00 |
| 117 | 2035-05 | 2671.67 | 671.67 | 2000.00 | 246000.00 |
| 118 | 2035-06 | 2666.25 | 666.25 | 2000.00 | 244000.00 |
| 119 | 2035-07 | 2660.83 | 660.83 | 2000.00 | 242000.00 |
| 120 | 2035-08 | 2655.42 | 655.42 | 2000.00 | 240000.00 |
| 121 | 2035-09 | 2650.00 | 650.00 | 2000.00 | 238000.00 |
| 122 | 2035-10 | 2644.58 | 644.58 | 2000.00 | 236000.00 |
| 123 | 2035-11 | 2639.17 | 639.17 | 2000.00 | 234000.00 |
| 124 | 2035-12 | 2633.75 | 633.75 | 2000.00 | 232000.00 |
| 125 | 2036-01 | 2628.33 | 628.33 | 2000.00 | 230000.00 |
| 126 | 2036-02 | 2622.92 | 622.92 | 2000.00 | 228000.00 |
| 127 | 2036-03 | 2617.50 | 617.50 | 2000.00 | 226000.00 |
| 128 | 2036-04 | 2612.08 | 612.08 | 2000.00 | 224000.00 |
| 129 | 2036-05 | 2606.67 | 606.67 | 2000.00 | 222000.00 |
| 130 | 2036-06 | 2601.25 | 601.25 | 2000.00 | 220000.00 |
| 131 | 2036-07 | 2595.83 | 595.83 | 2000.00 | 218000.00 |
| 132 | 2036-08 | 2590.42 | 590.42 | 2000.00 | 216000.00 |
| 133 | 2036-09 | 2585.00 | 585.00 | 2000.00 | 214000.00 |
| 134 | 2036-10 | 2579.58 | 579.58 | 2000.00 | 212000.00 |
| 135 | 2036-11 | 2574.17 | 574.17 | 2000.00 | 210000.00 |
| 136 | 2036-12 | 2568.75 | 568.75 | 2000.00 | 208000.00 |
| 137 | 2037-01 | 2563.33 | 563.33 | 2000.00 | 206000.00 |
| 138 | 2037-02 | 2557.92 | 557.92 | 2000.00 | 204000.00 |
| 139 | 2037-03 | 2552.50 | 552.50 | 2000.00 | 202000.00 |
| 140 | 2037-04 | 2547.08 | 547.08 | 2000.00 | 200000.00 |
| 141 | 2037-05 | 2541.67 | 541.67 | 2000.00 | 198000.00 |
| 142 | 2037-06 | 2536.25 | 536.25 | 2000.00 | 196000.00 |
| 143 | 2037-07 | 2530.83 | 530.83 | 2000.00 | 194000.00 |
| 144 | 2037-08 | 2525.42 | 525.42 | 2000.00 | 192000.00 |
| 145 | 2037-09 | 2520.00 | 520.00 | 2000.00 | 190000.00 |
| 146 | 2037-10 | 2514.58 | 514.58 | 2000.00 | 188000.00 |
| 147 | 2037-11 | 2509.17 | 509.17 | 2000.00 | 186000.00 |
| 148 | 2037-12 | 2503.75 | 503.75 | 2000.00 | 184000.00 |
| 149 | 2038-01 | 2498.33 | 498.33 | 2000.00 | 182000.00 |
| 150 | 2038-02 | 2492.92 | 492.92 | 2000.00 | 180000.00 |
| 151 | 2038-03 | 2487.50 | 487.50 | 2000.00 | 178000.00 |
| 152 | 2038-04 | 2482.08 | 482.08 | 2000.00 | 176000.00 |
| 153 | 2038-05 | 2476.67 | 476.67 | 2000.00 | 174000.00 |
| 154 | 2038-06 | 2471.25 | 471.25 | 2000.00 | 172000.00 |
| 155 | 2038-07 | 2465.83 | 465.83 | 2000.00 | 170000.00 |
| 156 | 2038-08 | 2460.42 | 460.42 | 2000.00 | 168000.00 |
| 157 | 2038-09 | 2455.00 | 455.00 | 2000.00 | 166000.00 |
| 158 | 2038-10 | 2449.58 | 449.58 | 2000.00 | 164000.00 |
| 159 | 2038-11 | 2444.17 | 444.17 | 2000.00 | 162000.00 |
| 160 | 2038-12 | 2438.75 | 438.75 | 2000.00 | 160000.00 |
| 161 | 2039-01 | 2433.33 | 433.33 | 2000.00 | 158000.00 |
| 162 | 2039-02 | 2427.92 | 427.92 | 2000.00 | 156000.00 |
| 163 | 2039-03 | 2422.50 | 422.50 | 2000.00 | 154000.00 |
| 164 | 2039-04 | 2417.08 | 417.08 | 2000.00 | 152000.00 |
| 165 | 2039-05 | 2411.67 | 411.67 | 2000.00 | 150000.00 |
| 166 | 2039-06 | 2406.25 | 406.25 | 2000.00 | 148000.00 |
| 167 | 2039-07 | 2400.83 | 400.83 | 2000.00 | 146000.00 |
| 168 | 2039-08 | 2395.42 | 395.42 | 2000.00 | 144000.00 |
| 169 | 2039-09 | 2390.00 | 390.00 | 2000.00 | 142000.00 |
| 170 | 2039-10 | 2384.58 | 384.58 | 2000.00 | 140000.00 |
| 171 | 2039-11 | 2379.17 | 379.17 | 2000.00 | 138000.00 |
| 172 | 2039-12 | 2373.75 | 373.75 | 2000.00 | 136000.00 |
| 173 | 2040-01 | 2368.33 | 368.33 | 2000.00 | 134000.00 |
| 174 | 2040-02 | 2362.92 | 362.92 | 2000.00 | 132000.00 |
| 175 | 2040-03 | 2357.50 | 357.50 | 2000.00 | 130000.00 |
| 176 | 2040-04 | 2352.08 | 352.08 | 2000.00 | 128000.00 |
| 177 | 2040-05 | 2346.67 | 346.67 | 2000.00 | 126000.00 |
| 178 | 2040-06 | 2341.25 | 341.25 | 2000.00 | 124000.00 |
| 179 | 2040-07 | 2335.83 | 335.83 | 2000.00 | 122000.00 |
| 180 | 2040-08 | 2330.42 | 330.42 | 2000.00 | 120000.00 |
| 181 | 2040-09 | 2325.00 | 325.00 | 2000.00 | 118000.00 |
| 182 | 2040-10 | 2319.58 | 319.58 | 2000.00 | 116000.00 |
| 183 | 2040-11 | 2314.17 | 314.17 | 2000.00 | 114000.00 |
| 184 | 2040-12 | 2308.75 | 308.75 | 2000.00 | 112000.00 |
| 185 | 2041-01 | 2303.33 | 303.33 | 2000.00 | 110000.00 |
| 186 | 2041-02 | 2297.92 | 297.92 | 2000.00 | 108000.00 |
| 187 | 2041-03 | 2292.50 | 292.50 | 2000.00 | 106000.00 |
| 188 | 2041-04 | 2287.08 | 287.08 | 2000.00 | 104000.00 |
| 189 | 2041-05 | 2281.67 | 281.67 | 2000.00 | 102000.00 |
| 190 | 2041-06 | 2276.25 | 276.25 | 2000.00 | 100000.00 |
| 191 | 2041-07 | 2270.83 | 270.83 | 2000.00 | 98000.00 |
| 192 | 2041-08 | 2265.42 | 265.42 | 2000.00 | 96000.00 |
| 193 | 2041-09 | 2260.00 | 260.00 | 2000.00 | 94000.00 |
| 194 | 2041-10 | 2254.58 | 254.58 | 2000.00 | 92000.00 |
| 195 | 2041-11 | 2249.17 | 249.17 | 2000.00 | 90000.00 |
| 196 | 2041-12 | 2243.75 | 243.75 | 2000.00 | 88000.00 |
| 197 | 2042-01 | 2238.33 | 238.33 | 2000.00 | 86000.00 |
| 198 | 2042-02 | 2232.92 | 232.92 | 2000.00 | 84000.00 |
| 199 | 2042-03 | 2227.50 | 227.50 | 2000.00 | 82000.00 |
| 200 | 2042-04 | 2222.08 | 222.08 | 2000.00 | 80000.00 |
| 201 | 2042-05 | 2216.67 | 216.67 | 2000.00 | 78000.00 |
| 202 | 2042-06 | 2211.25 | 211.25 | 2000.00 | 76000.00 |
| 203 | 2042-07 | 2205.83 | 205.83 | 2000.00 | 74000.00 |
| 204 | 2042-08 | 2200.42 | 200.42 | 2000.00 | 72000.00 |
| 205 | 2042-09 | 2195.00 | 195.00 | 2000.00 | 70000.00 |
| 206 | 2042-10 | 2189.58 | 189.58 | 2000.00 | 68000.00 |
| 207 | 2042-11 | 2184.17 | 184.17 | 2000.00 | 66000.00 |
| 208 | 2042-12 | 2178.75 | 178.75 | 2000.00 | 64000.00 |
| 209 | 2043-01 | 2173.33 | 173.33 | 2000.00 | 62000.00 |
| 210 | 2043-02 | 2167.92 | 167.92 | 2000.00 | 60000.00 |
| 211 | 2043-03 | 2162.50 | 162.50 | 2000.00 | 58000.00 |
| 212 | 2043-04 | 2157.08 | 157.08 | 2000.00 | 56000.00 |
| 213 | 2043-05 | 2151.67 | 151.67 | 2000.00 | 54000.00 |
| 214 | 2043-06 | 2146.25 | 146.25 | 2000.00 | 52000.00 |
| 215 | 2043-07 | 2140.83 | 140.83 | 2000.00 | 50000.00 |
| 216 | 2043-08 | 2135.42 | 135.42 | 2000.00 | 48000.00 |
| 217 | 2043-09 | 2130.00 | 130.00 | 2000.00 | 46000.00 |
| 218 | 2043-10 | 2124.58 | 124.58 | 2000.00 | 44000.00 |
| 219 | 2043-11 | 2119.17 | 119.17 | 2000.00 | 42000.00 |
| 220 | 2043-12 | 2113.75 | 113.75 | 2000.00 | 40000.00 |
| 221 | 2044-01 | 2108.33 | 108.33 | 2000.00 | 38000.00 |
| 222 | 2044-02 | 2102.92 | 102.92 | 2000.00 | 36000.00 |
| 223 | 2044-03 | 2097.50 | 97.50 | 2000.00 | 34000.00 |
| 224 | 2044-04 | 2092.08 | 92.08 | 2000.00 | 32000.00 |
| 225 | 2044-05 | 2086.67 | 86.67 | 2000.00 | 30000.00 |
| 226 | 2044-06 | 2081.25 | 81.25 | 2000.00 | 28000.00 |
| 227 | 2044-07 | 2075.83 | 75.83 | 2000.00 | 26000.00 |
| 228 | 2044-08 | 2070.42 | 70.42 | 2000.00 | 24000.00 |
| 229 | 2044-09 | 2065.00 | 65.00 | 2000.00 | 22000.00 |
| 230 | 2044-10 | 2059.58 | 59.58 | 2000.00 | 20000.00 |
| 231 | 2044-11 | 2054.17 | 54.17 | 2000.00 | 18000.00 |
| 232 | 2044-12 | 2048.75 | 48.75 | 2000.00 | 16000.00 |
| 233 | 2045-01 | 2043.33 | 43.33 | 2000.00 | 14000.00 |
| 234 | 2045-02 | 2037.92 | 37.92 | 2000.00 | 12000.00 |
| 235 | 2045-03 | 2032.50 | 32.50 | 2000.00 | 10000.00 |
| 236 | 2045-04 | 2027.08 | 27.08 | 2000.00 | 8000.00 |
| 237 | 2045-05 | 2021.67 | 21.67 | 2000.00 | 6000.00 |
| 238 | 2045-06 | 2016.25 | 16.25 | 2000.00 | 4000.00 |
| 239 | 2045-07 | 2010.83 | 10.83 | 2000.00 | 2000.00 |
| 240 | 2045-08 | 2005.42 | 5.42 | 2000.00 | 0.00 |