贷款44万（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：44万
还款月数：20年
每月还款：2462.31元
利息总额：15.1万
本息合计：59.1万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 2462.31 | 1136.67 | 1325.65 | 438674.35 |
| 2 | 2024-07 | 2462.31 | 1133.24 | 1329.07 | 437345.28 |
| 3 | 2024-08 | 2462.31 | 1129.81 | 1332.51 | 436012.77 |
| 4 | 2024-09 | 2462.31 | 1126.37 | 1335.95 | 434676.83 |
| 5 | 2024-10 | 2462.31 | 1122.92 | 1339.40 | 433337.43 |
| 6 | 2024-11 | 2462.31 | 1119.46 | 1342.86 | 431994.57 |
| 7 | 2024-12 | 2462.31 | 1115.99 | 1346.33 | 430648.24 |
| 8 | 2025-01 | 2462.31 | 1112.51 | 1349.81 | 429298.43 |
| 9 | 2025-02 | 2462.31 | 1109.02 | 1353.29 | 427945.14 |
| 10 | 2025-03 | 2462.31 | 1105.52 | 1356.79 | 426588.35 |
| 11 | 2025-04 | 2462.31 | 1102.02 | 1360.29 | 425228.06 |
| 12 | 2025-05 | 2462.31 | 1098.51 | 1363.81 | 423864.25 |
| 13 | 2025-06 | 2462.31 | 1094.98 | 1367.33 | 422496.92 |
| 14 | 2025-07 | 2462.31 | 1091.45 | 1370.86 | 421126.05 |
| 15 | 2025-08 | 2462.31 | 1087.91 | 1374.41 | 419751.65 |
| 16 | 2025-09 | 2462.31 | 1084.36 | 1377.96 | 418373.69 |
| 17 | 2025-10 | 2462.31 | 1080.80 | 1381.52 | 416992.17 |
| 18 | 2025-11 | 2462.31 | 1077.23 | 1385.08 | 415607.09 |
| 19 | 2025-12 | 2462.31 | 1073.65 | 1388.66 | 414218.43 |
| 20 | 2026-01 | 2462.31 | 1070.06 | 1392.25 | 412826.18 |
| 21 | 2026-02 | 2462.31 | 1066.47 | 1395.85 | 411430.33 |
| 22 | 2026-03 | 2462.31 | 1062.86 | 1399.45 | 410030.88 |
| 23 | 2026-04 | 2462.31 | 1059.25 | 1403.07 | 408627.81 |
| 24 | 2026-05 | 2462.31 | 1055.62 | 1406.69 | 407221.12 |
| 25 | 2026-06 | 2462.31 | 1051.99 | 1410.33 | 405810.79 |
| 26 | 2026-07 | 2462.31 | 1048.34 | 1413.97 | 404396.82 |
| 27 | 2026-08 | 2462.31 | 1044.69 | 1417.62 | 402979.20 |
| 28 | 2026-09 | 2462.31 | 1041.03 | 1421.28 | 401557.91 |
| 29 | 2026-10 | 2462.31 | 1037.36 | 1424.96 | 400132.96 |
| 30 | 2026-11 | 2462.31 | 1033.68 | 1428.64 | 398704.32 |
| 31 | 2026-12 | 2462.31 | 1029.99 | 1432.33 | 397271.99 |
| 32 | 2027-01 | 2462.31 | 1026.29 | 1436.03 | 395835.96 |
| 33 | 2027-02 | 2462.31 | 1022.58 | 1439.74 | 394396.23 |
| 34 | 2027-03 | 2462.31 | 1018.86 | 1443.46 | 392952.77 |
| 35 | 2027-04 | 2462.31 | 1015.13 | 1447.19 | 391505.58 |
| 36 | 2027-05 | 2462.31 | 1011.39 | 1450.92 | 390054.66 |
| 37 | 2027-06 | 2462.31 | 1007.64 | 1454.67 | 388599.98 |
| 38 | 2027-07 | 2462.31 | 1003.88 | 1458.43 | 387141.55 |
| 39 | 2027-08 | 2462.31 | 1000.12 | 1462.20 | 385679.35 |
| 40 | 2027-09 | 2462.31 | 996.34 | 1465.98 | 384213.38 |
| 41 | 2027-10 | 2462.31 | 992.55 | 1469.76 | 382743.61 |
| 42 | 2027-11 | 2462.31 | 988.75 | 1473.56 | 381270.05 |
| 43 | 2027-12 | 2462.31 | 984.95 | 1477.37 | 379792.69 |
| 44 | 2028-01 | 2462.31 | 981.13 | 1481.18 | 378311.50 |
| 45 | 2028-02 | 2462.31 | 977.30 | 1485.01 | 376826.49 |
| 46 | 2028-03 | 2462.31 | 973.47 | 1488.85 | 375337.65 |
| 47 | 2028-04 | 2462.31 | 969.62 | 1492.69 | 373844.96 |
| 48 | 2028-05 | 2462.31 | 965.77 | 1496.55 | 372348.41 |
| 49 | 2028-06 | 2462.31 | 961.90 | 1500.41 | 370847.99 |
| 50 | 2028-07 | 2462.31 | 958.02 | 1504.29 | 369343.70 |
| 51 | 2028-08 | 2462.31 | 954.14 | 1508.18 | 367835.53 |
| 52 | 2028-09 | 2462.31 | 950.24 | 1512.07 | 366323.46 |
| 53 | 2028-10 | 2462.31 | 946.34 | 1515.98 | 364807.48 |
| 54 | 2028-11 | 2462.31 | 942.42 | 1519.90 | 363287.58 |
| 55 | 2028-12 | 2462.31 | 938.49 | 1523.82 | 361763.76 |
| 56 | 2029-01 | 2462.31 | 934.56 | 1527.76 | 360236.00 |
| 57 | 2029-02 | 2462.31 | 930.61 | 1531.70 | 358704.30 |
| 58 | 2029-03 | 2462.31 | 926.65 | 1535.66 | 357168.64 |
| 59 | 2029-04 | 2462.31 | 922.69 | 1539.63 | 355629.01 |
| 60 | 2029-05 | 2462.31 | 918.71 | 1543.61 | 354085.40 |
| 61 | 2029-06 | 2462.31 | 914.72 | 1547.59 | 352537.81 |
| 62 | 2029-07 | 2462.31 | 910.72 | 1551.59 | 350986.22 |
| 63 | 2029-08 | 2462.31 | 906.71 | 1555.60 | 349430.62 |
| 64 | 2029-09 | 2462.31 | 902.70 | 1559.62 | 347871.00 |
| 65 | 2029-10 | 2462.31 | 898.67 | 1563.65 | 346307.35 |
| 66 | 2029-11 | 2462.31 | 894.63 | 1567.69 | 344739.66 |
| 67 | 2029-12 | 2462.31 | 890.58 | 1571.74 | 343167.93 |
| 68 | 2030-01 | 2462.31 | 886.52 | 1575.80 | 341592.13 |
| 69 | 2030-02 | 2462.31 | 882.45 | 1579.87 | 340012.26 |
| 70 | 2030-03 | 2462.31 | 878.37 | 1583.95 | 338428.31 |
| 71 | 2030-04 | 2462.31 | 874.27 | 1588.04 | 336840.27 |
| 72 | 2030-05 | 2462.31 | 870.17 | 1592.14 | 335248.13 |
| 73 | 2030-06 | 2462.31 | 866.06 | 1596.26 | 333651.87 |
| 74 | 2030-07 | 2462.31 | 861.93 | 1600.38 | 332051.49 |
| 75 | 2030-08 | 2462.31 | 857.80 | 1604.51 | 330446.97 |
| 76 | 2030-09 | 2462.31 | 853.65 | 1608.66 | 328838.31 |
| 77 | 2030-10 | 2462.31 | 849.50 | 1612.82 | 327225.50 |
| 78 | 2030-11 | 2462.31 | 845.33 | 1616.98 | 325608.52 |
| 79 | 2030-12 | 2462.31 | 841.16 | 1621.16 | 323987.36 |
| 80 | 2031-01 | 2462.31 | 836.97 | 1625.35 | 322362.01 |
| 81 | 2031-02 | 2462.31 | 832.77 | 1629.55 | 320732.47 |
| 82 | 2031-03 | 2462.31 | 828.56 | 1633.76 | 319098.71 |
| 83 | 2031-04 | 2462.31 | 824.34 | 1637.98 | 317460.73 |
| 84 | 2031-05 | 2462.31 | 820.11 | 1642.21 | 315818.53 |
| 85 | 2031-06 | 2462.31 | 815.86 | 1646.45 | 314172.08 |
| 86 | 2031-07 | 2462.31 | 811.61 | 1650.70 | 312521.37 |
| 87 | 2031-08 | 2462.31 | 807.35 | 1654.97 | 310866.41 |
| 88 | 2031-09 | 2462.31 | 803.07 | 1659.24 | 309207.16 |
| 89 | 2031-10 | 2462.31 | 798.79 | 1663.53 | 307543.63 |
| 90 | 2031-11 | 2462.31 | 794.49 | 1667.83 | 305875.81 |
| 91 | 2031-12 | 2462.31 | 790.18 | 1672.14 | 304203.67 |
| 92 | 2032-01 | 2462.31 | 785.86 | 1676.45 | 302527.22 |
| 93 | 2032-02 | 2462.31 | 781.53 | 1680.79 | 300846.43 |
| 94 | 2032-03 | 2462.31 | 777.19 | 1685.13 | 299161.30 |
| 95 | 2032-04 | 2462.31 | 772.83 | 1689.48 | 297471.82 |
| 96 | 2032-05 | 2462.31 | 768.47 | 1693.85 | 295777.98 |
| 97 | 2032-06 | 2462.31 | 764.09 | 1698.22 | 294079.76 |
| 98 | 2032-07 | 2462.31 | 759.71 | 1702.61 | 292377.15 |
| 99 | 2032-08 | 2462.31 | 755.31 | 1707.01 | 290670.14 |
| 100 | 2032-09 | 2462.31 | 750.90 | 1711.42 | 288958.72 |
| 101 | 2032-10 | 2462.31 | 746.48 | 1715.84 | 287242.89 |
| 102 | 2032-11 | 2462.31 | 742.04 | 1720.27 | 285522.62 |
| 103 | 2032-12 | 2462.31 | 737.60 | 1724.71 | 283797.90 |
| 104 | 2033-01 | 2462.31 | 733.14 | 1729.17 | 282068.73 |
| 105 | 2033-02 | 2462.31 | 728.68 | 1733.64 | 280335.10 |
| 106 | 2033-03 | 2462.31 | 724.20 | 1738.12 | 278596.98 |
| 107 | 2033-04 | 2462.31 | 719.71 | 1742.61 | 276854.38 |
| 108 | 2033-05 | 2462.31 | 715.21 | 1747.11 | 275107.27 |
| 109 | 2033-06 | 2462.31 | 710.69 | 1751.62 | 273355.65 |
| 110 | 2033-07 | 2462.31 | 706.17 | 1756.15 | 271599.50 |
| 111 | 2033-08 | 2462.31 | 701.63 | 1760.68 | 269838.82 |
| 112 | 2033-09 | 2462.31 | 697.08 | 1765.23 | 268073.59 |
| 113 | 2033-10 | 2462.31 | 692.52 | 1769.79 | 266303.80 |
| 114 | 2033-11 | 2462.31 | 687.95 | 1774.36 | 264529.44 |
| 115 | 2033-12 | 2462.31 | 683.37 | 1778.95 | 262750.49 |
| 116 | 2034-01 | 2462.31 | 678.77 | 1783.54 | 260966.95 |
| 117 | 2034-02 | 2462.31 | 674.16 | 1788.15 | 259178.80 |
| 118 | 2034-03 | 2462.31 | 669.55 | 1792.77 | 257386.03 |
| 119 | 2034-04 | 2462.31 | 664.91 | 1797.40 | 255588.63 |
| 120 | 2034-05 | 2462.31 | 660.27 | 1802.04 | 253786.58 |
| 121 | 2034-06 | 2462.31 | 655.62 | 1806.70 | 251979.88 |
| 122 | 2034-07 | 2462.31 | 650.95 | 1811.37 | 250168.52 |
| 123 | 2034-08 | 2462.31 | 646.27 | 1816.05 | 248352.47 |
| 124 | 2034-09 | 2462.31 | 641.58 | 1820.74 | 246531.74 |
| 125 | 2034-10 | 2462.31 | 636.87 | 1825.44 | 244706.29 |
| 126 | 2034-11 | 2462.31 | 632.16 | 1830.16 | 242876.14 |
| 127 | 2034-12 | 2462.31 | 627.43 | 1834.88 | 241041.25 |
| 128 | 2035-01 | 2462.31 | 622.69 | 1839.62 | 239201.63 |
| 129 | 2035-02 | 2462.31 | 617.94 | 1844.38 | 237357.25 |
| 130 | 2035-03 | 2462.31 | 613.17 | 1849.14 | 235508.11 |
| 131 | 2035-04 | 2462.31 | 608.40 | 1853.92 | 233654.19 |
| 132 | 2035-05 | 2462.31 | 603.61 | 1858.71 | 231795.48 |
| 133 | 2035-06 | 2462.31 | 598.81 | 1863.51 | 229931.98 |
| 134 | 2035-07 | 2462.31 | 593.99 | 1868.32 | 228063.65 |
| 135 | 2035-08 | 2462.31 | 589.16 | 1873.15 | 226190.50 |
| 136 | 2035-09 | 2462.31 | 584.33 | 1877.99 | 224312.51 |
| 137 | 2035-10 | 2462.31 | 579.47 | 1882.84 | 222429.67 |
| 138 | 2035-11 | 2462.31 | 574.61 | 1887.70 | 220541.97 |
| 139 | 2035-12 | 2462.31 | 569.73 | 1892.58 | 218649.39 |
| 140 | 2036-01 | 2462.31 | 564.84 | 1897.47 | 216751.92 |
| 141 | 2036-02 | 2462.31 | 559.94 | 1902.37 | 214849.55 |
| 142 | 2036-03 | 2462.31 | 555.03 | 1907.29 | 212942.26 |
| 143 | 2036-04 | 2462.31 | 550.10 | 1912.21 | 211030.05 |
| 144 | 2036-05 | 2462.31 | 545.16 | 1917.15 | 209112.89 |
| 145 | 2036-06 | 2462.31 | 540.21 | 1922.11 | 207190.79 |
| 146 | 2036-07 | 2462.31 | 535.24 | 1927.07 | 205263.71 |
| 147 | 2036-08 | 2462.31 | 530.26 | 1932.05 | 203331.67 |
| 148 | 2036-09 | 2462.31 | 525.27 | 1937.04 | 201394.62 |
| 149 | 2036-10 | 2462.31 | 520.27 | 1942.04 | 199452.58 |
| 150 | 2036-11 | 2462.31 | 515.25 | 1947.06 | 197505.52 |
| 151 | 2036-12 | 2462.31 | 510.22 | 1952.09 | 195553.43 |
| 152 | 2037-01 | 2462.31 | 505.18 | 1957.13 | 193596.29 |
| 153 | 2037-02 | 2462.31 | 500.12 | 1962.19 | 191634.10 |
| 154 | 2037-03 | 2462.31 | 495.05 | 1967.26 | 189666.84 |
| 155 | 2037-04 | 2462.31 | 489.97 | 1972.34 | 187694.50 |
| 156 | 2037-05 | 2462.31 | 484.88 | 1977.44 | 185717.06 |
| 157 | 2037-06 | 2462.31 | 479.77 | 1982.55 | 183734.52 |
| 158 | 2037-07 | 2462.31 | 474.65 | 1987.67 | 181746.85 |
| 159 | 2037-08 | 2462.31 | 469.51 | 1992.80 | 179754.05 |
| 160 | 2037-09 | 2462.31 | 464.36 | 1997.95 | 177756.10 |
| 161 | 2037-10 | 2462.31 | 459.20 | 2003.11 | 175752.99 |
| 162 | 2037-11 | 2462.31 | 454.03 | 2008.29 | 173744.70 |
| 163 | 2037-12 | 2462.31 | 448.84 | 2013.47 | 171731.23 |
| 164 | 2038-01 | 2462.31 | 443.64 | 2018.68 | 169712.55 |
| 165 | 2038-02 | 2462.31 | 438.42 | 2023.89 | 167688.66 |
| 166 | 2038-03 | 2462.31 | 433.20 | 2029.12 | 165659.54 |
| 167 | 2038-04 | 2462.31 | 427.95 | 2034.36 | 163625.18 |
| 168 | 2038-05 | 2462.31 | 422.70 | 2039.62 | 161585.57 |
| 169 | 2038-06 | 2462.31 | 417.43 | 2044.88 | 159540.68 |
| 170 | 2038-07 | 2462.31 | 412.15 | 2050.17 | 157490.51 |
| 171 | 2038-08 | 2462.31 | 406.85 | 2055.46 | 155435.05 |
| 172 | 2038-09 | 2462.31 | 401.54 | 2060.77 | 153374.28 |
| 173 | 2038-10 | 2462.31 | 396.22 | 2066.10 | 151308.18 |
| 174 | 2038-11 | 2462.31 | 390.88 | 2071.43 | 149236.74 |
| 175 | 2038-12 | 2462.31 | 385.53 | 2076.79 | 147159.96 |
| 176 | 2039-01 | 2462.31 | 380.16 | 2082.15 | 145077.81 |
| 177 | 2039-02 | 2462.31 | 374.78 | 2087.53 | 142990.28 |
| 178 | 2039-03 | 2462.31 | 369.39 | 2092.92 | 140897.35 |
| 179 | 2039-04 | 2462.31 | 363.98 | 2098.33 | 138799.03 |
| 180 | 2039-05 | 2462.31 | 358.56 | 2103.75 | 136695.27 |
| 181 | 2039-06 | 2462.31 | 353.13 | 2109.18 | 134586.09 |
| 182 | 2039-07 | 2462.31 | 347.68 | 2114.63 | 132471.46 |
| 183 | 2039-08 | 2462.31 | 342.22 | 2120.10 | 130351.36 |
| 184 | 2039-09 | 2462.31 | 336.74 | 2125.57 | 128225.79 |
| 185 | 2039-10 | 2462.31 | 331.25 | 2131.06 | 126094.72 |
| 186 | 2039-11 | 2462.31 | 325.74 | 2136.57 | 123958.15 |
| 187 | 2039-12 | 2462.31 | 320.23 | 2142.09 | 121816.06 |
| 188 | 2040-01 | 2462.31 | 314.69 | 2147.62 | 119668.44 |
| 189 | 2040-02 | 2462.31 | 309.14 | 2153.17 | 117515.27 |
| 190 | 2040-03 | 2462.31 | 303.58 | 2158.73 | 115356.54 |
| 191 | 2040-04 | 2462.31 | 298.00 | 2164.31 | 113192.23 |
| 192 | 2040-05 | 2462.31 | 292.41 | 2169.90 | 111022.33 |
| 193 | 2040-06 | 2462.31 | 286.81 | 2175.51 | 108846.82 |
| 194 | 2040-07 | 2462.31 | 281.19 | 2181.13 | 106665.69 |
| 195 | 2040-08 | 2462.31 | 275.55 | 2186.76 | 104478.93 |
| 196 | 2040-09 | 2462.31 | 269.90 | 2192.41 | 102286.52 |
| 197 | 2040-10 | 2462.31 | 264.24 | 2198.07 | 100088.45 |
| 198 | 2040-11 | 2462.31 | 258.56 | 2203.75 | 97884.69 |
| 199 | 2040-12 | 2462.31 | 252.87 | 2209.45 | 95675.25 |
| 200 | 2041-01 | 2462.31 | 247.16 | 2215.15 | 93460.09 |
| 201 | 2041-02 | 2462.31 | 241.44 | 2220.88 | 91239.22 |
| 202 | 2041-03 | 2462.31 | 235.70 | 2226.61 | 89012.61 |
| 203 | 2041-04 | 2462.31 | 229.95 | 2232.37 | 86780.24 |
| 204 | 2041-05 | 2462.31 | 224.18 | 2238.13 | 84542.11 |
| 205 | 2041-06 | 2462.31 | 218.40 | 2243.91 | 82298.19 |
| 206 | 2041-07 | 2462.31 | 212.60 | 2249.71 | 80048.48 |
| 207 | 2041-08 | 2462.31 | 206.79 | 2255.52 | 77792.96 |
| 208 | 2041-09 | 2462.31 | 200.97 | 2261.35 | 75531.61 |
| 209 | 2041-10 | 2462.31 | 195.12 | 2267.19 | 73264.42 |
| 210 | 2041-11 | 2462.31 | 189.27 | 2273.05 | 70991.37 |
| 211 | 2041-12 | 2462.31 | 183.39 | 2278.92 | 68712.45 |
| 212 | 2042-01 | 2462.31 | 177.51 | 2284.81 | 66427.65 |
| 213 | 2042-02 | 2462.31 | 171.60 | 2290.71 | 64136.94 |
| 214 | 2042-03 | 2462.31 | 165.69 | 2296.63 | 61840.31 |
| 215 | 2042-04 | 2462.31 | 159.75 | 2302.56 | 59537.75 |
| 216 | 2042-05 | 2462.31 | 153.81 | 2308.51 | 57229.24 |
| 217 | 2042-06 | 2462.31 | 147.84 | 2314.47 | 54914.77 |
| 218 | 2042-07 | 2462.31 | 141.86 | 2320.45 | 52594.32 |
| 219 | 2042-08 | 2462.31 | 135.87 | 2326.45 | 50267.87 |
| 220 | 2042-09 | 2462.31 | 129.86 | 2332.46 | 47935.42 |
| 221 | 2042-10 | 2462.31 | 123.83 | 2338.48 | 45596.94 |
| 222 | 2042-11 | 2462.31 | 117.79 | 2344.52 | 43252.41 |
| 223 | 2042-12 | 2462.31 | 111.74 | 2350.58 | 40901.83 |
| 224 | 2043-01 | 2462.31 | 105.66 | 2356.65 | 38545.18 |
| 225 | 2043-02 | 2462.31 | 99.58 | 2362.74 | 36182.44 |
| 226 | 2043-03 | 2462.31 | 93.47 | 2368.84 | 33813.60 |
| 227 | 2043-04 | 2462.31 | 87.35 | 2374.96 | 31438.64 |
| 228 | 2043-05 | 2462.31 | 81.22 | 2381.10 | 29057.54 |
| 229 | 2043-06 | 2462.31 | 75.07 | 2387.25 | 26670.29 |
| 230 | 2043-07 | 2462.31 | 68.90 | 2393.42 | 24276.87 |
| 231 | 2043-08 | 2462.31 | 62.72 | 2399.60 | 21877.28 |
| 232 | 2043-09 | 2462.31 | 56.52 | 2405.80 | 19471.48 |
| 233 | 2043-10 | 2462.31 | 50.30 | 2412.01 | 17059.46 |
| 234 | 2043-11 | 2462.31 | 44.07 | 2418.24 | 14641.22 |
| 235 | 2043-12 | 2462.31 | 37.82 | 2424.49 | 12216.73 |
| 236 | 2044-01 | 2462.31 | 31.56 | 2430.75 | 9785.97 |
| 237 | 2044-02 | 2462.31 | 25.28 | 2437.03 | 7348.94 |
| 238 | 2044-03 | 2462.31 | 18.98 | 2443.33 | 4905.61 |
| 239 | 2044-04 | 2462.31 | 12.67 | 2449.64 | 2455.97 |
| 240 | 2044-05 | 2462.31 | 6.34 | 2455.97 | 0.00 |
等额本金还款方式：
贷款总额：44万
还款月数：20年
首月还款：2970元
每月递减：4.74元
利息总额：13.7万
本息合计：57.7万
节省利息：13987.11元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-06 | 2970.00 | 1136.67 | 1833.33 | 438166.67 |
| 2 | 2024-07 | 2965.26 | 1131.93 | 1833.33 | 436333.33 |
| 3 | 2024-08 | 2960.53 | 1127.19 | 1833.33 | 434500.00 |
| 4 | 2024-09 | 2955.79 | 1122.46 | 1833.33 | 432666.67 |
| 5 | 2024-10 | 2951.06 | 1117.72 | 1833.33 | 430833.33 |
| 6 | 2024-11 | 2946.32 | 1112.99 | 1833.33 | 429000.00 |
| 7 | 2024-12 | 2941.58 | 1108.25 | 1833.33 | 427166.67 |
| 8 | 2025-01 | 2936.85 | 1103.51 | 1833.33 | 425333.33 |
| 9 | 2025-02 | 2932.11 | 1098.78 | 1833.33 | 423500.00 |
| 10 | 2025-03 | 2927.38 | 1094.04 | 1833.33 | 421666.67 |
| 11 | 2025-04 | 2922.64 | 1089.31 | 1833.33 | 419833.33 |
| 12 | 2025-05 | 2917.90 | 1084.57 | 1833.33 | 418000.00 |
| 13 | 2025-06 | 2913.17 | 1079.83 | 1833.33 | 416166.67 |
| 14 | 2025-07 | 2908.43 | 1075.10 | 1833.33 | 414333.33 |
| 15 | 2025-08 | 2903.69 | 1070.36 | 1833.33 | 412500.00 |
| 16 | 2025-09 | 2898.96 | 1065.63 | 1833.33 | 410666.67 |
| 17 | 2025-10 | 2894.22 | 1060.89 | 1833.33 | 408833.33 |
| 18 | 2025-11 | 2889.49 | 1056.15 | 1833.33 | 407000.00 |
| 19 | 2025-12 | 2884.75 | 1051.42 | 1833.33 | 405166.67 |
| 20 | 2026-01 | 2880.01 | 1046.68 | 1833.33 | 403333.33 |
| 21 | 2026-02 | 2875.28 | 1041.94 | 1833.33 | 401500.00 |
| 22 | 2026-03 | 2870.54 | 1037.21 | 1833.33 | 399666.67 |
| 23 | 2026-04 | 2865.81 | 1032.47 | 1833.33 | 397833.33 |
| 24 | 2026-05 | 2861.07 | 1027.74 | 1833.33 | 396000.00 |
| 25 | 2026-06 | 2856.33 | 1023.00 | 1833.33 | 394166.67 |
| 26 | 2026-07 | 2851.60 | 1018.26 | 1833.33 | 392333.33 |
| 27 | 2026-08 | 2846.86 | 1013.53 | 1833.33 | 390500.00 |
| 28 | 2026-09 | 2842.13 | 1008.79 | 1833.33 | 388666.67 |
| 29 | 2026-10 | 2837.39 | 1004.06 | 1833.33 | 386833.33 |
| 30 | 2026-11 | 2832.65 | 999.32 | 1833.33 | 385000.00 |
| 31 | 2026-12 | 2827.92 | 994.58 | 1833.33 | 383166.67 |
| 32 | 2027-01 | 2823.18 | 989.85 | 1833.33 | 381333.33 |
| 33 | 2027-02 | 2818.44 | 985.11 | 1833.33 | 379500.00 |
| 34 | 2027-03 | 2813.71 | 980.38 | 1833.33 | 377666.67 |
| 35 | 2027-04 | 2808.97 | 975.64 | 1833.33 | 375833.33 |
| 36 | 2027-05 | 2804.24 | 970.90 | 1833.33 | 374000.00 |
| 37 | 2027-06 | 2799.50 | 966.17 | 1833.33 | 372166.67 |
| 38 | 2027-07 | 2794.76 | 961.43 | 1833.33 | 370333.33 |
| 39 | 2027-08 | 2790.03 | 956.69 | 1833.33 | 368500.00 |
| 40 | 2027-09 | 2785.29 | 951.96 | 1833.33 | 366666.67 |
| 41 | 2027-10 | 2780.56 | 947.22 | 1833.33 | 364833.33 |
| 42 | 2027-11 | 2775.82 | 942.49 | 1833.33 | 363000.00 |
| 43 | 2027-12 | 2771.08 | 937.75 | 1833.33 | 361166.67 |
| 44 | 2028-01 | 2766.35 | 933.01 | 1833.33 | 359333.33 |
| 45 | 2028-02 | 2761.61 | 928.28 | 1833.33 | 357500.00 |
| 46 | 2028-03 | 2756.88 | 923.54 | 1833.33 | 355666.67 |
| 47 | 2028-04 | 2752.14 | 918.81 | 1833.33 | 353833.33 |
| 48 | 2028-05 | 2747.40 | 914.07 | 1833.33 | 352000.00 |
| 49 | 2028-06 | 2742.67 | 909.33 | 1833.33 | 350166.67 |
| 50 | 2028-07 | 2737.93 | 904.60 | 1833.33 | 348333.33 |
| 51 | 2028-08 | 2733.19 | 899.86 | 1833.33 | 346500.00 |
| 52 | 2028-09 | 2728.46 | 895.13 | 1833.33 | 344666.67 |
| 53 | 2028-10 | 2723.72 | 890.39 | 1833.33 | 342833.33 |
| 54 | 2028-11 | 2718.99 | 885.65 | 1833.33 | 341000.00 |
| 55 | 2028-12 | 2714.25 | 880.92 | 1833.33 | 339166.67 |
| 56 | 2029-01 | 2709.51 | 876.18 | 1833.33 | 337333.33 |
| 57 | 2029-02 | 2704.78 | 871.44 | 1833.33 | 335500.00 |
| 58 | 2029-03 | 2700.04 | 866.71 | 1833.33 | 333666.67 |
| 59 | 2029-04 | 2695.31 | 861.97 | 1833.33 | 331833.33 |
| 60 | 2029-05 | 2690.57 | 857.24 | 1833.33 | 330000.00 |
| 61 | 2029-06 | 2685.83 | 852.50 | 1833.33 | 328166.67 |
| 62 | 2029-07 | 2681.10 | 847.76 | 1833.33 | 326333.33 |
| 63 | 2029-08 | 2676.36 | 843.03 | 1833.33 | 324500.00 |
| 64 | 2029-09 | 2671.63 | 838.29 | 1833.33 | 322666.67 |
| 65 | 2029-10 | 2666.89 | 833.56 | 1833.33 | 320833.33 |
| 66 | 2029-11 | 2662.15 | 828.82 | 1833.33 | 319000.00 |
| 67 | 2029-12 | 2657.42 | 824.08 | 1833.33 | 317166.67 |
| 68 | 2030-01 | 2652.68 | 819.35 | 1833.33 | 315333.33 |
| 69 | 2030-02 | 2647.94 | 814.61 | 1833.33 | 313500.00 |
| 70 | 2030-03 | 2643.21 | 809.88 | 1833.33 | 311666.67 |
| 71 | 2030-04 | 2638.47 | 805.14 | 1833.33 | 309833.33 |
| 72 | 2030-05 | 2633.74 | 800.40 | 1833.33 | 308000.00 |
| 73 | 2030-06 | 2629.00 | 795.67 | 1833.33 | 306166.67 |
| 74 | 2030-07 | 2624.26 | 790.93 | 1833.33 | 304333.33 |
| 75 | 2030-08 | 2619.53 | 786.19 | 1833.33 | 302500.00 |
| 76 | 2030-09 | 2614.79 | 781.46 | 1833.33 | 300666.67 |
| 77 | 2030-10 | 2610.06 | 776.72 | 1833.33 | 298833.33 |
| 78 | 2030-11 | 2605.32 | 771.99 | 1833.33 | 297000.00 |
| 79 | 2030-12 | 2600.58 | 767.25 | 1833.33 | 295166.67 |
| 80 | 2031-01 | 2595.85 | 762.51 | 1833.33 | 293333.33 |
| 81 | 2031-02 | 2591.11 | 757.78 | 1833.33 | 291500.00 |
| 82 | 2031-03 | 2586.38 | 753.04 | 1833.33 | 289666.67 |
| 83 | 2031-04 | 2581.64 | 748.31 | 1833.33 | 287833.33 |
| 84 | 2031-05 | 2576.90 | 743.57 | 1833.33 | 286000.00 |
| 85 | 2031-06 | 2572.17 | 738.83 | 1833.33 | 284166.67 |
| 86 | 2031-07 | 2567.43 | 734.10 | 1833.33 | 282333.33 |
| 87 | 2031-08 | 2562.69 | 729.36 | 1833.33 | 280500.00 |
| 88 | 2031-09 | 2557.96 | 724.63 | 1833.33 | 278666.67 |
| 89 | 2031-10 | 2553.22 | 719.89 | 1833.33 | 276833.33 |
| 90 | 2031-11 | 2548.49 | 715.15 | 1833.33 | 275000.00 |
| 91 | 2031-12 | 2543.75 | 710.42 | 1833.33 | 273166.67 |
| 92 | 2032-01 | 2539.01 | 705.68 | 1833.33 | 271333.33 |
| 93 | 2032-02 | 2534.28 | 700.94 | 1833.33 | 269500.00 |
| 94 | 2032-03 | 2529.54 | 696.21 | 1833.33 | 267666.67 |
| 95 | 2032-04 | 2524.81 | 691.47 | 1833.33 | 265833.33 |
| 96 | 2032-05 | 2520.07 | 686.74 | 1833.33 | 264000.00 |
| 97 | 2032-06 | 2515.33 | 682.00 | 1833.33 | 262166.67 |
| 98 | 2032-07 | 2510.60 | 677.26 | 1833.33 | 260333.33 |
| 99 | 2032-08 | 2505.86 | 672.53 | 1833.33 | 258500.00 |
| 100 | 2032-09 | 2501.13 | 667.79 | 1833.33 | 256666.67 |
| 101 | 2032-10 | 2496.39 | 663.06 | 1833.33 | 254833.33 |
| 102 | 2032-11 | 2491.65 | 658.32 | 1833.33 | 253000.00 |
| 103 | 2032-12 | 2486.92 | 653.58 | 1833.33 | 251166.67 |
| 104 | 2033-01 | 2482.18 | 648.85 | 1833.33 | 249333.33 |
| 105 | 2033-02 | 2477.44 | 644.11 | 1833.33 | 247500.00 |
| 106 | 2033-03 | 2472.71 | 639.38 | 1833.33 | 245666.67 |
| 107 | 2033-04 | 2467.97 | 634.64 | 1833.33 | 243833.33 |
| 108 | 2033-05 | 2463.24 | 629.90 | 1833.33 | 242000.00 |
| 109 | 2033-06 | 2458.50 | 625.17 | 1833.33 | 240166.67 |
| 110 | 2033-07 | 2453.76 | 620.43 | 1833.33 | 238333.33 |
| 111 | 2033-08 | 2449.03 | 615.69 | 1833.33 | 236500.00 |
| 112 | 2033-09 | 2444.29 | 610.96 | 1833.33 | 234666.67 |
| 113 | 2033-10 | 2439.56 | 606.22 | 1833.33 | 232833.33 |
| 114 | 2033-11 | 2434.82 | 601.49 | 1833.33 | 231000.00 |
| 115 | 2033-12 | 2430.08 | 596.75 | 1833.33 | 229166.67 |
| 116 | 2034-01 | 2425.35 | 592.01 | 1833.33 | 227333.33 |
| 117 | 2034-02 | 2420.61 | 587.28 | 1833.33 | 225500.00 |
| 118 | 2034-03 | 2415.88 | 582.54 | 1833.33 | 223666.67 |
| 119 | 2034-04 | 2411.14 | 577.81 | 1833.33 | 221833.33 |
| 120 | 2034-05 | 2406.40 | 573.07 | 1833.33 | 220000.00 |
| 121 | 2034-06 | 2401.67 | 568.33 | 1833.33 | 218166.67 |
| 122 | 2034-07 | 2396.93 | 563.60 | 1833.33 | 216333.33 |
| 123 | 2034-08 | 2392.19 | 558.86 | 1833.33 | 214500.00 |
| 124 | 2034-09 | 2387.46 | 554.13 | 1833.33 | 212666.67 |
| 125 | 2034-10 | 2382.72 | 549.39 | 1833.33 | 210833.33 |
| 126 | 2034-11 | 2377.99 | 544.65 | 1833.33 | 209000.00 |
| 127 | 2034-12 | 2373.25 | 539.92 | 1833.33 | 207166.67 |
| 128 | 2035-01 | 2368.51 | 535.18 | 1833.33 | 205333.33 |
| 129 | 2035-02 | 2363.78 | 530.44 | 1833.33 | 203500.00 |
| 130 | 2035-03 | 2359.04 | 525.71 | 1833.33 | 201666.67 |
| 131 | 2035-04 | 2354.31 | 520.97 | 1833.33 | 199833.33 |
| 132 | 2035-05 | 2349.57 | 516.24 | 1833.33 | 198000.00 |
| 133 | 2035-06 | 2344.83 | 511.50 | 1833.33 | 196166.67 |
| 134 | 2035-07 | 2340.10 | 506.76 | 1833.33 | 194333.33 |
| 135 | 2035-08 | 2335.36 | 502.03 | 1833.33 | 192500.00 |
| 136 | 2035-09 | 2330.63 | 497.29 | 1833.33 | 190666.67 |
| 137 | 2035-10 | 2325.89 | 492.56 | 1833.33 | 188833.33 |
| 138 | 2035-11 | 2321.15 | 487.82 | 1833.33 | 187000.00 |
| 139 | 2035-12 | 2316.42 | 483.08 | 1833.33 | 185166.67 |
| 140 | 2036-01 | 2311.68 | 478.35 | 1833.33 | 183333.33 |
| 141 | 2036-02 | 2306.94 | 473.61 | 1833.33 | 181500.00 |
| 142 | 2036-03 | 2302.21 | 468.88 | 1833.33 | 179666.67 |
| 143 | 2036-04 | 2297.47 | 464.14 | 1833.33 | 177833.33 |
| 144 | 2036-05 | 2292.74 | 459.40 | 1833.33 | 176000.00 |
| 145 | 2036-06 | 2288.00 | 454.67 | 1833.33 | 174166.67 |
| 146 | 2036-07 | 2283.26 | 449.93 | 1833.33 | 172333.33 |
| 147 | 2036-08 | 2278.53 | 445.19 | 1833.33 | 170500.00 |
| 148 | 2036-09 | 2273.79 | 440.46 | 1833.33 | 168666.67 |
| 149 | 2036-10 | 2269.06 | 435.72 | 1833.33 | 166833.33 |
| 150 | 2036-11 | 2264.32 | 430.99 | 1833.33 | 165000.00 |
| 151 | 2036-12 | 2259.58 | 426.25 | 1833.33 | 163166.67 |
| 152 | 2037-01 | 2254.85 | 421.51 | 1833.33 | 161333.33 |
| 153 | 2037-02 | 2250.11 | 416.78 | 1833.33 | 159500.00 |
| 154 | 2037-03 | 2245.38 | 412.04 | 1833.33 | 157666.67 |
| 155 | 2037-04 | 2240.64 | 407.31 | 1833.33 | 155833.33 |
| 156 | 2037-05 | 2235.90 | 402.57 | 1833.33 | 154000.00 |
| 157 | 2037-06 | 2231.17 | 397.83 | 1833.33 | 152166.67 |
| 158 | 2037-07 | 2226.43 | 393.10 | 1833.33 | 150333.33 |
| 159 | 2037-08 | 2221.69 | 388.36 | 1833.33 | 148500.00 |
| 160 | 2037-09 | 2216.96 | 383.63 | 1833.33 | 146666.67 |
| 161 | 2037-10 | 2212.22 | 378.89 | 1833.33 | 144833.33 |
| 162 | 2037-11 | 2207.49 | 374.15 | 1833.33 | 143000.00 |
| 163 | 2037-12 | 2202.75 | 369.42 | 1833.33 | 141166.67 |
| 164 | 2038-01 | 2198.01 | 364.68 | 1833.33 | 139333.33 |
| 165 | 2038-02 | 2193.28 | 359.94 | 1833.33 | 137500.00 |
| 166 | 2038-03 | 2188.54 | 355.21 | 1833.33 | 135666.67 |
| 167 | 2038-04 | 2183.81 | 350.47 | 1833.33 | 133833.33 |
| 168 | 2038-05 | 2179.07 | 345.74 | 1833.33 | 132000.00 |
| 169 | 2038-06 | 2174.33 | 341.00 | 1833.33 | 130166.67 |
| 170 | 2038-07 | 2169.60 | 336.26 | 1833.33 | 128333.33 |
| 171 | 2038-08 | 2164.86 | 331.53 | 1833.33 | 126500.00 |
| 172 | 2038-09 | 2160.13 | 326.79 | 1833.33 | 124666.67 |
| 173 | 2038-10 | 2155.39 | 322.06 | 1833.33 | 122833.33 |
| 174 | 2038-11 | 2150.65 | 317.32 | 1833.33 | 121000.00 |
| 175 | 2038-12 | 2145.92 | 312.58 | 1833.33 | 119166.67 |
| 176 | 2039-01 | 2141.18 | 307.85 | 1833.33 | 117333.33 |
| 177 | 2039-02 | 2136.44 | 303.11 | 1833.33 | 115500.00 |
| 178 | 2039-03 | 2131.71 | 298.38 | 1833.33 | 113666.67 |
| 179 | 2039-04 | 2126.97 | 293.64 | 1833.33 | 111833.33 |
| 180 | 2039-05 | 2122.24 | 288.90 | 1833.33 | 110000.00 |
| 181 | 2039-06 | 2117.50 | 284.17 | 1833.33 | 108166.67 |
| 182 | 2039-07 | 2112.76 | 279.43 | 1833.33 | 106333.33 |
| 183 | 2039-08 | 2108.03 | 274.69 | 1833.33 | 104500.00 |
| 184 | 2039-09 | 2103.29 | 269.96 | 1833.33 | 102666.67 |
| 185 | 2039-10 | 2098.56 | 265.22 | 1833.33 | 100833.33 |
| 186 | 2039-11 | 2093.82 | 260.49 | 1833.33 | 99000.00 |
| 187 | 2039-12 | 2089.08 | 255.75 | 1833.33 | 97166.67 |
| 188 | 2040-01 | 2084.35 | 251.01 | 1833.33 | 95333.33 |
| 189 | 2040-02 | 2079.61 | 246.28 | 1833.33 | 93500.00 |
| 190 | 2040-03 | 2074.88 | 241.54 | 1833.33 | 91666.67 |
| 191 | 2040-04 | 2070.14 | 236.81 | 1833.33 | 89833.33 |
| 192 | 2040-05 | 2065.40 | 232.07 | 1833.33 | 88000.00 |
| 193 | 2040-06 | 2060.67 | 227.33 | 1833.33 | 86166.67 |
| 194 | 2040-07 | 2055.93 | 222.60 | 1833.33 | 84333.33 |
| 195 | 2040-08 | 2051.19 | 217.86 | 1833.33 | 82500.00 |
| 196 | 2040-09 | 2046.46 | 213.13 | 1833.33 | 80666.67 |
| 197 | 2040-10 | 2041.72 | 208.39 | 1833.33 | 78833.33 |
| 198 | 2040-11 | 2036.99 | 203.65 | 1833.33 | 77000.00 |
| 199 | 2040-12 | 2032.25 | 198.92 | 1833.33 | 75166.67 |
| 200 | 2041-01 | 2027.51 | 194.18 | 1833.33 | 73333.33 |
| 201 | 2041-02 | 2022.78 | 189.44 | 1833.33 | 71500.00 |
| 202 | 2041-03 | 2018.04 | 184.71 | 1833.33 | 69666.67 |
| 203 | 2041-04 | 2013.31 | 179.97 | 1833.33 | 67833.33 |
| 204 | 2041-05 | 2008.57 | 175.24 | 1833.33 | 66000.00 |
| 205 | 2041-06 | 2003.83 | 170.50 | 1833.33 | 64166.67 |
| 206 | 2041-07 | 1999.10 | 165.76 | 1833.33 | 62333.33 |
| 207 | 2041-08 | 1994.36 | 161.03 | 1833.33 | 60500.00 |
| 208 | 2041-09 | 1989.63 | 156.29 | 1833.33 | 58666.67 |
| 209 | 2041-10 | 1984.89 | 151.56 | 1833.33 | 56833.33 |
| 210 | 2041-11 | 1980.15 | 146.82 | 1833.33 | 55000.00 |
| 211 | 2041-12 | 1975.42 | 142.08 | 1833.33 | 53166.67 |
| 212 | 2042-01 | 1970.68 | 137.35 | 1833.33 | 51333.33 |
| 213 | 2042-02 | 1965.94 | 132.61 | 1833.33 | 49500.00 |
| 214 | 2042-03 | 1961.21 | 127.88 | 1833.33 | 47666.67 |
| 215 | 2042-04 | 1956.47 | 123.14 | 1833.33 | 45833.33 |
| 216 | 2042-05 | 1951.74 | 118.40 | 1833.33 | 44000.00 |
| 217 | 2042-06 | 1947.00 | 113.67 | 1833.33 | 42166.67 |
| 218 | 2042-07 | 1942.26 | 108.93 | 1833.33 | 40333.33 |
| 219 | 2042-08 | 1937.53 | 104.19 | 1833.33 | 38500.00 |
| 220 | 2042-09 | 1932.79 | 99.46 | 1833.33 | 36666.67 |
| 221 | 2042-10 | 1928.06 | 94.72 | 1833.33 | 34833.33 |
| 222 | 2042-11 | 1923.32 | 89.99 | 1833.33 | 33000.00 |
| 223 | 2042-12 | 1918.58 | 85.25 | 1833.33 | 31166.67 |
| 224 | 2043-01 | 1913.85 | 80.51 | 1833.33 | 29333.33 |
| 225 | 2043-02 | 1909.11 | 75.78 | 1833.33 | 27500.00 |
| 226 | 2043-03 | 1904.38 | 71.04 | 1833.33 | 25666.67 |
| 227 | 2043-04 | 1899.64 | 66.31 | 1833.33 | 23833.33 |
| 228 | 2043-05 | 1894.90 | 61.57 | 1833.33 | 22000.00 |
| 229 | 2043-06 | 1890.17 | 56.83 | 1833.33 | 20166.67 |
| 230 | 2043-07 | 1885.43 | 52.10 | 1833.33 | 18333.33 |
| 231 | 2043-08 | 1880.69 | 47.36 | 1833.33 | 16500.00 |
| 232 | 2043-09 | 1875.96 | 42.63 | 1833.33 | 14666.67 |
| 233 | 2043-10 | 1871.22 | 37.89 | 1833.33 | 12833.33 |
| 234 | 2043-11 | 1866.49 | 33.15 | 1833.33 | 11000.00 |
| 235 | 2043-12 | 1861.75 | 28.42 | 1833.33 | 9166.67 |
| 236 | 2044-01 | 1857.01 | 23.68 | 1833.33 | 7333.33 |
| 237 | 2044-02 | 1852.28 | 18.94 | 1833.33 | 5500.00 |
| 238 | 2044-03 | 1847.54 | 14.21 | 1833.33 | 3666.67 |
| 239 | 2044-04 | 1842.81 | 9.47 | 1833.33 | 1833.33 |
| 240 | 2044-05 | 1838.07 | 4.74 | 1833.33 | 0.00 |