贷款52万（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：52万
还款月数：20年
每月还款：2910.01元
利息总额：17.84万
本息合计：69.84万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 2910.01 | 1343.33 | 1566.67 | 518433.33 |
| 2 | 2024-05 | 2910.01 | 1339.29 | 1570.72 | 516862.60 |
| 3 | 2024-06 | 2910.01 | 1335.23 | 1574.78 | 515287.82 |
| 4 | 2024-07 | 2910.01 | 1331.16 | 1578.85 | 513708.98 |
| 5 | 2024-08 | 2910.01 | 1327.08 | 1582.93 | 512126.05 |
| 6 | 2024-09 | 2910.01 | 1322.99 | 1587.02 | 510539.03 |
| 7 | 2024-10 | 2910.01 | 1318.89 | 1591.12 | 508947.92 |
| 8 | 2024-11 | 2910.01 | 1314.78 | 1595.23 | 507352.69 |
| 9 | 2024-12 | 2910.01 | 1310.66 | 1599.35 | 505753.35 |
| 10 | 2025-01 | 2910.01 | 1306.53 | 1603.48 | 504149.87 |
| 11 | 2025-02 | 2910.01 | 1302.39 | 1607.62 | 502542.25 |
| 12 | 2025-03 | 2910.01 | 1298.23 | 1611.77 | 500930.47 |
| 13 | 2025-04 | 2910.01 | 1294.07 | 1615.94 | 499314.54 |
| 14 | 2025-05 | 2910.01 | 1289.90 | 1620.11 | 497694.42 |
| 15 | 2025-06 | 2910.01 | 1285.71 | 1624.30 | 496070.13 |
| 16 | 2025-07 | 2910.01 | 1281.51 | 1628.49 | 494441.63 |
| 17 | 2025-08 | 2910.01 | 1277.31 | 1632.70 | 492808.93 |
| 18 | 2025-09 | 2910.01 | 1273.09 | 1636.92 | 491172.02 |
| 19 | 2025-10 | 2910.01 | 1268.86 | 1641.15 | 489530.87 |
| 20 | 2025-11 | 2910.01 | 1264.62 | 1645.39 | 487885.48 |
| 21 | 2025-12 | 2910.01 | 1260.37 | 1649.64 | 486235.85 |
| 22 | 2026-01 | 2910.01 | 1256.11 | 1653.90 | 484581.95 |
| 23 | 2026-02 | 2910.01 | 1251.84 | 1658.17 | 482923.78 |
| 24 | 2026-03 | 2910.01 | 1247.55 | 1662.45 | 481261.32 |
| 25 | 2026-04 | 2910.01 | 1243.26 | 1666.75 | 479594.57 |
| 26 | 2026-05 | 2910.01 | 1238.95 | 1671.06 | 477923.52 |
| 27 | 2026-06 | 2910.01 | 1234.64 | 1675.37 | 476248.14 |
| 28 | 2026-07 | 2910.01 | 1230.31 | 1679.70 | 474568.44 |
| 29 | 2026-08 | 2910.01 | 1225.97 | 1684.04 | 472884.40 |
| 30 | 2026-09 | 2910.01 | 1221.62 | 1688.39 | 471196.01 |
| 31 | 2026-10 | 2910.01 | 1217.26 | 1692.75 | 469503.26 |
| 32 | 2026-11 | 2910.01 | 1212.88 | 1697.12 | 467806.14 |
| 33 | 2026-12 | 2910.01 | 1208.50 | 1701.51 | 466104.63 |
| 34 | 2027-01 | 2910.01 | 1204.10 | 1705.90 | 464398.73 |
| 35 | 2027-02 | 2910.01 | 1199.70 | 1710.31 | 462688.41 |
| 36 | 2027-03 | 2910.01 | 1195.28 | 1714.73 | 460973.68 |
| 37 | 2027-04 | 2910.01 | 1190.85 | 1719.16 | 459254.53 |
| 38 | 2027-05 | 2910.01 | 1186.41 | 1723.60 | 457530.93 |
| 39 | 2027-06 | 2910.01 | 1181.95 | 1728.05 | 455802.87 |
| 40 | 2027-07 | 2910.01 | 1177.49 | 1732.52 | 454070.36 |
| 41 | 2027-08 | 2910.01 | 1173.02 | 1736.99 | 452333.36 |
| 42 | 2027-09 | 2910.01 | 1168.53 | 1741.48 | 450591.88 |
| 43 | 2027-10 | 2910.01 | 1164.03 | 1745.98 | 448845.90 |
| 44 | 2027-11 | 2910.01 | 1159.52 | 1750.49 | 447095.41 |
| 45 | 2027-12 | 2910.01 | 1155.00 | 1755.01 | 445340.40 |
| 46 | 2028-01 | 2910.01 | 1150.46 | 1759.55 | 443580.86 |
| 47 | 2028-02 | 2910.01 | 1145.92 | 1764.09 | 441816.77 |
| 48 | 2028-03 | 2910.01 | 1141.36 | 1768.65 | 440048.12 |
| 49 | 2028-04 | 2910.01 | 1136.79 | 1773.22 | 438274.90 |
| 50 | 2028-05 | 2910.01 | 1132.21 | 1777.80 | 436497.10 |
| 51 | 2028-06 | 2910.01 | 1127.62 | 1782.39 | 434714.71 |
| 52 | 2028-07 | 2910.01 | 1123.01 | 1786.99 | 432927.72 |
| 53 | 2028-08 | 2910.01 | 1118.40 | 1791.61 | 431136.11 |
| 54 | 2028-09 | 2910.01 | 1113.77 | 1796.24 | 429339.87 |
| 55 | 2028-10 | 2910.01 | 1109.13 | 1800.88 | 427538.99 |
| 56 | 2028-11 | 2910.01 | 1104.48 | 1805.53 | 425733.46 |
| 57 | 2028-12 | 2910.01 | 1099.81 | 1810.20 | 423923.26 |
| 58 | 2029-01 | 2910.01 | 1095.14 | 1814.87 | 422108.39 |
| 59 | 2029-02 | 2910.01 | 1090.45 | 1819.56 | 420288.83 |
| 60 | 2029-03 | 2910.01 | 1085.75 | 1824.26 | 418464.56 |
| 61 | 2029-04 | 2910.01 | 1081.03 | 1828.97 | 416635.59 |
| 62 | 2029-05 | 2910.01 | 1076.31 | 1833.70 | 414801.89 |
| 63 | 2029-06 | 2910.01 | 1071.57 | 1838.44 | 412963.45 |
| 64 | 2029-07 | 2910.01 | 1066.82 | 1843.19 | 411120.27 |
| 65 | 2029-08 | 2910.01 | 1062.06 | 1847.95 | 409272.32 |
| 66 | 2029-09 | 2910.01 | 1057.29 | 1852.72 | 407419.60 |
| 67 | 2029-10 | 2910.01 | 1052.50 | 1857.51 | 405562.09 |
| 68 | 2029-11 | 2910.01 | 1047.70 | 1862.31 | 403699.79 |
| 69 | 2029-12 | 2910.01 | 1042.89 | 1867.12 | 401832.67 |
| 70 | 2030-01 | 2910.01 | 1038.07 | 1871.94 | 399960.73 |
| 71 | 2030-02 | 2910.01 | 1033.23 | 1876.78 | 398083.95 |
| 72 | 2030-03 | 2910.01 | 1028.38 | 1881.62 | 396202.33 |
| 73 | 2030-04 | 2910.01 | 1023.52 | 1886.49 | 394315.85 |
| 74 | 2030-05 | 2910.01 | 1018.65 | 1891.36 | 392424.49 |
| 75 | 2030-06 | 2910.01 | 1013.76 | 1896.24 | 390528.24 |
| 76 | 2030-07 | 2910.01 | 1008.86 | 1901.14 | 388627.10 |
| 77 | 2030-08 | 2910.01 | 1003.95 | 1906.05 | 386721.04 |
| 78 | 2030-09 | 2910.01 | 999.03 | 1910.98 | 384810.07 |
| 79 | 2030-10 | 2910.01 | 994.09 | 1915.92 | 382894.15 |
| 80 | 2030-11 | 2910.01 | 989.14 | 1920.86 | 380973.29 |
| 81 | 2030-12 | 2910.01 | 984.18 | 1925.83 | 379047.46 |
| 82 | 2031-01 | 2910.01 | 979.21 | 1930.80 | 377116.66 |
| 83 | 2031-02 | 2910.01 | 974.22 | 1935.79 | 375180.87 |
| 84 | 2031-03 | 2910.01 | 969.22 | 1940.79 | 373240.08 |
| 85 | 2031-04 | 2910.01 | 964.20 | 1945.80 | 371294.27 |
| 86 | 2031-05 | 2910.01 | 959.18 | 1950.83 | 369343.44 |
| 87 | 2031-06 | 2910.01 | 954.14 | 1955.87 | 367387.57 |
| 88 | 2031-07 | 2910.01 | 949.08 | 1960.92 | 365426.65 |
| 89 | 2031-08 | 2910.01 | 944.02 | 1965.99 | 363460.66 |
| 90 | 2031-09 | 2910.01 | 938.94 | 1971.07 | 361489.59 |
| 91 | 2031-10 | 2910.01 | 933.85 | 1976.16 | 359513.43 |
| 92 | 2031-11 | 2910.01 | 928.74 | 1981.26 | 357532.17 |
| 93 | 2031-12 | 2910.01 | 923.62 | 1986.38 | 355545.78 |
| 94 | 2032-01 | 2910.01 | 918.49 | 1991.51 | 353554.27 |
| 95 | 2032-02 | 2910.01 | 913.35 | 1996.66 | 351557.61 |
| 96 | 2032-03 | 2910.01 | 908.19 | 2001.82 | 349555.79 |
| 97 | 2032-04 | 2910.01 | 903.02 | 2006.99 | 347548.80 |
| 98 | 2032-05 | 2910.01 | 897.83 | 2012.17 | 345536.63 |
| 99 | 2032-06 | 2910.01 | 892.64 | 2017.37 | 343519.26 |
| 100 | 2032-07 | 2910.01 | 887.42 | 2022.58 | 341496.67 |
| 101 | 2032-08 | 2910.01 | 882.20 | 2027.81 | 339468.87 |
| 102 | 2032-09 | 2910.01 | 876.96 | 2033.05 | 337435.82 |
| 103 | 2032-10 | 2910.01 | 871.71 | 2038.30 | 335397.52 |
| 104 | 2032-11 | 2910.01 | 866.44 | 2043.56 | 333353.96 |
| 105 | 2032-12 | 2910.01 | 861.16 | 2048.84 | 331305.11 |
| 106 | 2033-01 | 2910.01 | 855.87 | 2054.14 | 329250.98 |
| 107 | 2033-02 | 2910.01 | 850.57 | 2059.44 | 327191.53 |
| 108 | 2033-03 | 2910.01 | 845.24 | 2064.76 | 325126.77 |
| 109 | 2033-04 | 2910.01 | 839.91 | 2070.10 | 323056.67 |
| 110 | 2033-05 | 2910.01 | 834.56 | 2075.44 | 320981.23 |
| 111 | 2033-06 | 2910.01 | 829.20 | 2080.81 | 318900.42 |
| 112 | 2033-07 | 2910.01 | 823.83 | 2086.18 | 316814.24 |
| 113 | 2033-08 | 2910.01 | 818.44 | 2091.57 | 314722.67 |
| 114 | 2033-09 | 2910.01 | 813.03 | 2096.97 | 312625.70 |
| 115 | 2033-10 | 2910.01 | 807.62 | 2102.39 | 310523.30 |
| 116 | 2033-11 | 2910.01 | 802.19 | 2107.82 | 308415.48 |
| 117 | 2033-12 | 2910.01 | 796.74 | 2113.27 | 306302.21 |
| 118 | 2034-01 | 2910.01 | 791.28 | 2118.73 | 304183.49 |
| 119 | 2034-02 | 2910.01 | 785.81 | 2124.20 | 302059.29 |
| 120 | 2034-03 | 2910.01 | 780.32 | 2129.69 | 299929.60 |
| 121 | 2034-04 | 2910.01 | 774.82 | 2135.19 | 297794.41 |
| 122 | 2034-05 | 2910.01 | 769.30 | 2140.71 | 295653.70 |
| 123 | 2034-06 | 2910.01 | 763.77 | 2146.24 | 293507.47 |
| 124 | 2034-07 | 2910.01 | 758.23 | 2151.78 | 291355.69 |
| 125 | 2034-08 | 2910.01 | 752.67 | 2157.34 | 289198.35 |
| 126 | 2034-09 | 2910.01 | 747.10 | 2162.91 | 287035.44 |
| 127 | 2034-10 | 2910.01 | 741.51 | 2168.50 | 284866.94 |
| 128 | 2034-11 | 2910.01 | 735.91 | 2174.10 | 282692.83 |
| 129 | 2034-12 | 2910.01 | 730.29 | 2179.72 | 280513.12 |
| 130 | 2035-01 | 2910.01 | 724.66 | 2185.35 | 278327.77 |
| 131 | 2035-02 | 2910.01 | 719.01 | 2190.99 | 276136.77 |
| 132 | 2035-03 | 2910.01 | 713.35 | 2196.65 | 273940.12 |
| 133 | 2035-04 | 2910.01 | 707.68 | 2202.33 | 271737.79 |
| 134 | 2035-05 | 2910.01 | 701.99 | 2208.02 | 269529.77 |
| 135 | 2035-06 | 2910.01 | 696.29 | 2213.72 | 267316.05 |
| 136 | 2035-07 | 2910.01 | 690.57 | 2219.44 | 265096.61 |
| 137 | 2035-08 | 2910.01 | 684.83 | 2225.17 | 262871.43 |
| 138 | 2035-09 | 2910.01 | 679.08 | 2230.92 | 260640.51 |
| 139 | 2035-10 | 2910.01 | 673.32 | 2236.69 | 258403.82 |
| 140 | 2035-11 | 2910.01 | 667.54 | 2242.46 | 256161.36 |
| 141 | 2035-12 | 2910.01 | 661.75 | 2248.26 | 253913.10 |
| 142 | 2036-01 | 2910.01 | 655.94 | 2254.07 | 251659.03 |
| 143 | 2036-02 | 2910.01 | 650.12 | 2259.89 | 249399.14 |
| 144 | 2036-03 | 2910.01 | 644.28 | 2265.73 | 247133.42 |
| 145 | 2036-04 | 2910.01 | 638.43 | 2271.58 | 244861.84 |
| 146 | 2036-05 | 2910.01 | 632.56 | 2277.45 | 242584.39 |
| 147 | 2036-06 | 2910.01 | 626.68 | 2283.33 | 240301.06 |
| 148 | 2036-07 | 2910.01 | 620.78 | 2289.23 | 238011.83 |
| 149 | 2036-08 | 2910.01 | 614.86 | 2295.14 | 235716.68 |
| 150 | 2036-09 | 2910.01 | 608.93 | 2301.07 | 233415.61 |
| 151 | 2036-10 | 2910.01 | 602.99 | 2307.02 | 231108.59 |
| 152 | 2036-11 | 2910.01 | 597.03 | 2312.98 | 228795.62 |
| 153 | 2036-12 | 2910.01 | 591.06 | 2318.95 | 226476.66 |
| 154 | 2037-01 | 2910.01 | 585.06 | 2324.94 | 224151.72 |
| 155 | 2037-02 | 2910.01 | 579.06 | 2330.95 | 221820.77 |
| 156 | 2037-03 | 2910.01 | 573.04 | 2336.97 | 219483.80 |
| 157 | 2037-04 | 2910.01 | 567.00 | 2343.01 | 217140.79 |
| 158 | 2037-05 | 2910.01 | 560.95 | 2349.06 | 214791.73 |
| 159 | 2037-06 | 2910.01 | 554.88 | 2355.13 | 212436.60 |
| 160 | 2037-07 | 2910.01 | 548.79 | 2361.21 | 210075.39 |
| 161 | 2037-08 | 2910.01 | 542.69 | 2367.31 | 207708.08 |
| 162 | 2037-09 | 2910.01 | 536.58 | 2373.43 | 205334.65 |
| 163 | 2037-10 | 2910.01 | 530.45 | 2379.56 | 202955.09 |
| 164 | 2037-11 | 2910.01 | 524.30 | 2385.71 | 200569.38 |
| 165 | 2037-12 | 2910.01 | 518.14 | 2391.87 | 198177.51 |
| 166 | 2038-01 | 2910.01 | 511.96 | 2398.05 | 195779.46 |
| 167 | 2038-02 | 2910.01 | 505.76 | 2404.24 | 193375.22 |
| 168 | 2038-03 | 2910.01 | 499.55 | 2410.46 | 190964.76 |
| 169 | 2038-04 | 2910.01 | 493.33 | 2416.68 | 188548.08 |
| 170 | 2038-05 | 2910.01 | 487.08 | 2422.93 | 186125.15 |
| 171 | 2038-06 | 2910.01 | 480.82 | 2429.18 | 183695.97 |
| 172 | 2038-07 | 2910.01 | 474.55 | 2435.46 | 181260.51 |
| 173 | 2038-08 | 2910.01 | 468.26 | 2441.75 | 178818.76 |
| 174 | 2038-09 | 2910.01 | 461.95 | 2448.06 | 176370.70 |
| 175 | 2038-10 | 2910.01 | 455.62 | 2454.38 | 173916.31 |
| 176 | 2038-11 | 2910.01 | 449.28 | 2460.72 | 171455.59 |
| 177 | 2038-12 | 2910.01 | 442.93 | 2467.08 | 168988.51 |
| 178 | 2039-01 | 2910.01 | 436.55 | 2473.45 | 166515.06 |
| 179 | 2039-02 | 2910.01 | 430.16 | 2479.84 | 164035.21 |
| 180 | 2039-03 | 2910.01 | 423.76 | 2486.25 | 161548.96 |
| 181 | 2039-04 | 2910.01 | 417.33 | 2492.67 | 159056.29 |
| 182 | 2039-05 | 2910.01 | 410.90 | 2499.11 | 156557.18 |
| 183 | 2039-06 | 2910.01 | 404.44 | 2505.57 | 154051.61 |
| 184 | 2039-07 | 2910.01 | 397.97 | 2512.04 | 151539.57 |
| 185 | 2039-08 | 2910.01 | 391.48 | 2518.53 | 149021.04 |
| 186 | 2039-09 | 2910.01 | 384.97 | 2525.04 | 146496.00 |
| 187 | 2039-10 | 2910.01 | 378.45 | 2531.56 | 143964.44 |
| 188 | 2039-11 | 2910.01 | 371.91 | 2538.10 | 141426.34 |
| 189 | 2039-12 | 2910.01 | 365.35 | 2544.66 | 138881.68 |
| 190 | 2040-01 | 2910.01 | 358.78 | 2551.23 | 136330.45 |
| 191 | 2040-02 | 2910.01 | 352.19 | 2557.82 | 133772.63 |
| 192 | 2040-03 | 2910.01 | 345.58 | 2564.43 | 131208.20 |
| 193 | 2040-04 | 2910.01 | 338.95 | 2571.05 | 128637.15 |
| 194 | 2040-05 | 2910.01 | 332.31 | 2577.70 | 126059.45 |
| 195 | 2040-06 | 2910.01 | 325.65 | 2584.35 | 123475.10 |
| 196 | 2040-07 | 2910.01 | 318.98 | 2591.03 | 120884.07 |
| 197 | 2040-08 | 2910.01 | 312.28 | 2597.72 | 118286.35 |
| 198 | 2040-09 | 2910.01 | 305.57 | 2604.43 | 115681.91 |
| 199 | 2040-10 | 2910.01 | 298.84 | 2611.16 | 113070.75 |
| 200 | 2040-11 | 2910.01 | 292.10 | 2617.91 | 110452.84 |
| 201 | 2040-12 | 2910.01 | 285.34 | 2624.67 | 107828.17 |
| 202 | 2041-01 | 2910.01 | 278.56 | 2631.45 | 105196.72 |
| 203 | 2041-02 | 2910.01 | 271.76 | 2638.25 | 102558.47 |
| 204 | 2041-03 | 2910.01 | 264.94 | 2645.07 | 99913.40 |
| 205 | 2041-04 | 2910.01 | 258.11 | 2651.90 | 97261.50 |
| 206 | 2041-05 | 2910.01 | 251.26 | 2658.75 | 94602.75 |
| 207 | 2041-06 | 2910.01 | 244.39 | 2665.62 | 91937.14 |
| 208 | 2041-07 | 2910.01 | 237.50 | 2672.50 | 89264.63 |
| 209 | 2041-08 | 2910.01 | 230.60 | 2679.41 | 86585.23 |
| 210 | 2041-09 | 2910.01 | 223.68 | 2686.33 | 83898.90 |
| 211 | 2041-10 | 2910.01 | 216.74 | 2693.27 | 81205.63 |
| 212 | 2041-11 | 2910.01 | 209.78 | 2700.23 | 78505.40 |
| 213 | 2041-12 | 2910.01 | 202.81 | 2707.20 | 75798.20 |
| 214 | 2042-01 | 2910.01 | 195.81 | 2714.20 | 73084.00 |
| 215 | 2042-02 | 2910.01 | 188.80 | 2721.21 | 70362.79 |
| 216 | 2042-03 | 2910.01 | 181.77 | 2728.24 | 67634.56 |
| 217 | 2042-04 | 2910.01 | 174.72 | 2735.29 | 64899.27 |
| 218 | 2042-05 | 2910.01 | 167.66 | 2742.35 | 62156.92 |
| 219 | 2042-06 | 2910.01 | 160.57 | 2749.44 | 59407.48 |
| 220 | 2042-07 | 2910.01 | 153.47 | 2756.54 | 56650.95 |
| 221 | 2042-08 | 2910.01 | 146.35 | 2763.66 | 53887.29 |
| 222 | 2042-09 | 2910.01 | 139.21 | 2770.80 | 51116.49 |
| 223 | 2042-10 | 2910.01 | 132.05 | 2777.96 | 48338.53 |
| 224 | 2042-11 | 2910.01 | 124.87 | 2785.13 | 45553.40 |
| 225 | 2042-12 | 2910.01 | 117.68 | 2792.33 | 42761.07 |
| 226 | 2043-01 | 2910.01 | 110.47 | 2799.54 | 39961.53 |
| 227 | 2043-02 | 2910.01 | 103.23 | 2806.77 | 37154.75 |
| 228 | 2043-03 | 2910.01 | 95.98 | 2814.02 | 34340.73 |
| 229 | 2043-04 | 2910.01 | 88.71 | 2821.29 | 31519.43 |
| 230 | 2043-05 | 2910.01 | 81.43 | 2828.58 | 28690.85 |
| 231 | 2043-06 | 2910.01 | 74.12 | 2835.89 | 25854.96 |
| 232 | 2043-07 | 2910.01 | 66.79 | 2843.22 | 23011.75 |
| 233 | 2043-08 | 2910.01 | 59.45 | 2850.56 | 20161.19 |
| 234 | 2043-09 | 2910.01 | 52.08 | 2857.92 | 17303.26 |
| 235 | 2043-10 | 2910.01 | 44.70 | 2865.31 | 14437.95 |
| 236 | 2043-11 | 2910.01 | 37.30 | 2872.71 | 11565.24 |
| 237 | 2043-12 | 2910.01 | 29.88 | 2880.13 | 8685.11 |
| 238 | 2044-01 | 2910.01 | 22.44 | 2887.57 | 5797.54 |
| 239 | 2044-02 | 2910.01 | 14.98 | 2895.03 | 2902.51 |
| 240 | 2044-03 | 2910.01 | 7.50 | 2902.51 | 0.00 |
等额本金还款方式：
贷款总额：52万
还款月数：20年
首月还款：3510元
每月递减：5.6元
利息总额：16.19万
本息合计：68.19万
节省利息：16530.22元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 3510.00 | 1343.33 | 2166.67 | 517833.33 |
| 2 | 2024-05 | 3504.40 | 1337.74 | 2166.67 | 515666.67 |
| 3 | 2024-06 | 3498.81 | 1332.14 | 2166.67 | 513500.00 |
| 4 | 2024-07 | 3493.21 | 1326.54 | 2166.67 | 511333.33 |
| 5 | 2024-08 | 3487.61 | 1320.94 | 2166.67 | 509166.67 |
| 6 | 2024-09 | 3482.01 | 1315.35 | 2166.67 | 507000.00 |
| 7 | 2024-10 | 3476.42 | 1309.75 | 2166.67 | 504833.33 |
| 8 | 2024-11 | 3470.82 | 1304.15 | 2166.67 | 502666.67 |
| 9 | 2024-12 | 3465.22 | 1298.56 | 2166.67 | 500500.00 |
| 10 | 2025-01 | 3459.63 | 1292.96 | 2166.67 | 498333.33 |
| 11 | 2025-02 | 3454.03 | 1287.36 | 2166.67 | 496166.67 |
| 12 | 2025-03 | 3448.43 | 1281.76 | 2166.67 | 494000.00 |
| 13 | 2025-04 | 3442.83 | 1276.17 | 2166.67 | 491833.33 |
| 14 | 2025-05 | 3437.24 | 1270.57 | 2166.67 | 489666.67 |
| 15 | 2025-06 | 3431.64 | 1264.97 | 2166.67 | 487500.00 |
| 16 | 2025-07 | 3426.04 | 1259.38 | 2166.67 | 485333.33 |
| 17 | 2025-08 | 3420.44 | 1253.78 | 2166.67 | 483166.67 |
| 18 | 2025-09 | 3414.85 | 1248.18 | 2166.67 | 481000.00 |
| 19 | 2025-10 | 3409.25 | 1242.58 | 2166.67 | 478833.33 |
| 20 | 2025-11 | 3403.65 | 1236.99 | 2166.67 | 476666.67 |
| 21 | 2025-12 | 3398.06 | 1231.39 | 2166.67 | 474500.00 |
| 22 | 2026-01 | 3392.46 | 1225.79 | 2166.67 | 472333.33 |
| 23 | 2026-02 | 3386.86 | 1220.19 | 2166.67 | 470166.67 |
| 24 | 2026-03 | 3381.26 | 1214.60 | 2166.67 | 468000.00 |
| 25 | 2026-04 | 3375.67 | 1209.00 | 2166.67 | 465833.33 |
| 26 | 2026-05 | 3370.07 | 1203.40 | 2166.67 | 463666.67 |
| 27 | 2026-06 | 3364.47 | 1197.81 | 2166.67 | 461500.00 |
| 28 | 2026-07 | 3358.88 | 1192.21 | 2166.67 | 459333.33 |
| 29 | 2026-08 | 3353.28 | 1186.61 | 2166.67 | 457166.67 |
| 30 | 2026-09 | 3347.68 | 1181.01 | 2166.67 | 455000.00 |
| 31 | 2026-10 | 3342.08 | 1175.42 | 2166.67 | 452833.33 |
| 32 | 2026-11 | 3336.49 | 1169.82 | 2166.67 | 450666.67 |
| 33 | 2026-12 | 3330.89 | 1164.22 | 2166.67 | 448500.00 |
| 34 | 2027-01 | 3325.29 | 1158.63 | 2166.67 | 446333.33 |
| 35 | 2027-02 | 3319.69 | 1153.03 | 2166.67 | 444166.67 |
| 36 | 2027-03 | 3314.10 | 1147.43 | 2166.67 | 442000.00 |
| 37 | 2027-04 | 3308.50 | 1141.83 | 2166.67 | 439833.33 |
| 38 | 2027-05 | 3302.90 | 1136.24 | 2166.67 | 437666.67 |
| 39 | 2027-06 | 3297.31 | 1130.64 | 2166.67 | 435500.00 |
| 40 | 2027-07 | 3291.71 | 1125.04 | 2166.67 | 433333.33 |
| 41 | 2027-08 | 3286.11 | 1119.44 | 2166.67 | 431166.67 |
| 42 | 2027-09 | 3280.51 | 1113.85 | 2166.67 | 429000.00 |
| 43 | 2027-10 | 3274.92 | 1108.25 | 2166.67 | 426833.33 |
| 44 | 2027-11 | 3269.32 | 1102.65 | 2166.67 | 424666.67 |
| 45 | 2027-12 | 3263.72 | 1097.06 | 2166.67 | 422500.00 |
| 46 | 2028-01 | 3258.13 | 1091.46 | 2166.67 | 420333.33 |
| 47 | 2028-02 | 3252.53 | 1085.86 | 2166.67 | 418166.67 |
| 48 | 2028-03 | 3246.93 | 1080.26 | 2166.67 | 416000.00 |
| 49 | 2028-04 | 3241.33 | 1074.67 | 2166.67 | 413833.33 |
| 50 | 2028-05 | 3235.74 | 1069.07 | 2166.67 | 411666.67 |
| 51 | 2028-06 | 3230.14 | 1063.47 | 2166.67 | 409500.00 |
| 52 | 2028-07 | 3224.54 | 1057.88 | 2166.67 | 407333.33 |
| 53 | 2028-08 | 3218.94 | 1052.28 | 2166.67 | 405166.67 |
| 54 | 2028-09 | 3213.35 | 1046.68 | 2166.67 | 403000.00 |
| 55 | 2028-10 | 3207.75 | 1041.08 | 2166.67 | 400833.33 |
| 56 | 2028-11 | 3202.15 | 1035.49 | 2166.67 | 398666.67 |
| 57 | 2028-12 | 3196.56 | 1029.89 | 2166.67 | 396500.00 |
| 58 | 2029-01 | 3190.96 | 1024.29 | 2166.67 | 394333.33 |
| 59 | 2029-02 | 3185.36 | 1018.69 | 2166.67 | 392166.67 |
| 60 | 2029-03 | 3179.76 | 1013.10 | 2166.67 | 390000.00 |
| 61 | 2029-04 | 3174.17 | 1007.50 | 2166.67 | 387833.33 |
| 62 | 2029-05 | 3168.57 | 1001.90 | 2166.67 | 385666.67 |
| 63 | 2029-06 | 3162.97 | 996.31 | 2166.67 | 383500.00 |
| 64 | 2029-07 | 3157.38 | 990.71 | 2166.67 | 381333.33 |
| 65 | 2029-08 | 3151.78 | 985.11 | 2166.67 | 379166.67 |
| 66 | 2029-09 | 3146.18 | 979.51 | 2166.67 | 377000.00 |
| 67 | 2029-10 | 3140.58 | 973.92 | 2166.67 | 374833.33 |
| 68 | 2029-11 | 3134.99 | 968.32 | 2166.67 | 372666.67 |
| 69 | 2029-12 | 3129.39 | 962.72 | 2166.67 | 370500.00 |
| 70 | 2030-01 | 3123.79 | 957.13 | 2166.67 | 368333.33 |
| 71 | 2030-02 | 3118.19 | 951.53 | 2166.67 | 366166.67 |
| 72 | 2030-03 | 3112.60 | 945.93 | 2166.67 | 364000.00 |
| 73 | 2030-04 | 3107.00 | 940.33 | 2166.67 | 361833.33 |
| 74 | 2030-05 | 3101.40 | 934.74 | 2166.67 | 359666.67 |
| 75 | 2030-06 | 3095.81 | 929.14 | 2166.67 | 357500.00 |
| 76 | 2030-07 | 3090.21 | 923.54 | 2166.67 | 355333.33 |
| 77 | 2030-08 | 3084.61 | 917.94 | 2166.67 | 353166.67 |
| 78 | 2030-09 | 3079.01 | 912.35 | 2166.67 | 351000.00 |
| 79 | 2030-10 | 3073.42 | 906.75 | 2166.67 | 348833.33 |
| 80 | 2030-11 | 3067.82 | 901.15 | 2166.67 | 346666.67 |
| 81 | 2030-12 | 3062.22 | 895.56 | 2166.67 | 344500.00 |
| 82 | 2031-01 | 3056.63 | 889.96 | 2166.67 | 342333.33 |
| 83 | 2031-02 | 3051.03 | 884.36 | 2166.67 | 340166.67 |
| 84 | 2031-03 | 3045.43 | 878.76 | 2166.67 | 338000.00 |
| 85 | 2031-04 | 3039.83 | 873.17 | 2166.67 | 335833.33 |
| 86 | 2031-05 | 3034.24 | 867.57 | 2166.67 | 333666.67 |
| 87 | 2031-06 | 3028.64 | 861.97 | 2166.67 | 331500.00 |
| 88 | 2031-07 | 3023.04 | 856.38 | 2166.67 | 329333.33 |
| 89 | 2031-08 | 3017.44 | 850.78 | 2166.67 | 327166.67 |
| 90 | 2031-09 | 3011.85 | 845.18 | 2166.67 | 325000.00 |
| 91 | 2031-10 | 3006.25 | 839.58 | 2166.67 | 322833.33 |
| 92 | 2031-11 | 3000.65 | 833.99 | 2166.67 | 320666.67 |
| 93 | 2031-12 | 2995.06 | 828.39 | 2166.67 | 318500.00 |
| 94 | 2032-01 | 2989.46 | 822.79 | 2166.67 | 316333.33 |
| 95 | 2032-02 | 2983.86 | 817.19 | 2166.67 | 314166.67 |
| 96 | 2032-03 | 2978.26 | 811.60 | 2166.67 | 312000.00 |
| 97 | 2032-04 | 2972.67 | 806.00 | 2166.67 | 309833.33 |
| 98 | 2032-05 | 2967.07 | 800.40 | 2166.67 | 307666.67 |
| 99 | 2032-06 | 2961.47 | 794.81 | 2166.67 | 305500.00 |
| 100 | 2032-07 | 2955.88 | 789.21 | 2166.67 | 303333.33 |
| 101 | 2032-08 | 2950.28 | 783.61 | 2166.67 | 301166.67 |
| 102 | 2032-09 | 2944.68 | 778.01 | 2166.67 | 299000.00 |
| 103 | 2032-10 | 2939.08 | 772.42 | 2166.67 | 296833.33 |
| 104 | 2032-11 | 2933.49 | 766.82 | 2166.67 | 294666.67 |
| 105 | 2032-12 | 2927.89 | 761.22 | 2166.67 | 292500.00 |
| 106 | 2033-01 | 2922.29 | 755.63 | 2166.67 | 290333.33 |
| 107 | 2033-02 | 2916.69 | 750.03 | 2166.67 | 288166.67 |
| 108 | 2033-03 | 2911.10 | 744.43 | 2166.67 | 286000.00 |
| 109 | 2033-04 | 2905.50 | 738.83 | 2166.67 | 283833.33 |
| 110 | 2033-05 | 2899.90 | 733.24 | 2166.67 | 281666.67 |
| 111 | 2033-06 | 2894.31 | 727.64 | 2166.67 | 279500.00 |
| 112 | 2033-07 | 2888.71 | 722.04 | 2166.67 | 277333.33 |
| 113 | 2033-08 | 2883.11 | 716.44 | 2166.67 | 275166.67 |
| 114 | 2033-09 | 2877.51 | 710.85 | 2166.67 | 273000.00 |
| 115 | 2033-10 | 2871.92 | 705.25 | 2166.67 | 270833.33 |
| 116 | 2033-11 | 2866.32 | 699.65 | 2166.67 | 268666.67 |
| 117 | 2033-12 | 2860.72 | 694.06 | 2166.67 | 266500.00 |
| 118 | 2034-01 | 2855.13 | 688.46 | 2166.67 | 264333.33 |
| 119 | 2034-02 | 2849.53 | 682.86 | 2166.67 | 262166.67 |
| 120 | 2034-03 | 2843.93 | 677.26 | 2166.67 | 260000.00 |
| 121 | 2034-04 | 2838.33 | 671.67 | 2166.67 | 257833.33 |
| 122 | 2034-05 | 2832.74 | 666.07 | 2166.67 | 255666.67 |
| 123 | 2034-06 | 2827.14 | 660.47 | 2166.67 | 253500.00 |
| 124 | 2034-07 | 2821.54 | 654.88 | 2166.67 | 251333.33 |
| 125 | 2034-08 | 2815.94 | 649.28 | 2166.67 | 249166.67 |
| 126 | 2034-09 | 2810.35 | 643.68 | 2166.67 | 247000.00 |
| 127 | 2034-10 | 2804.75 | 638.08 | 2166.67 | 244833.33 |
| 128 | 2034-11 | 2799.15 | 632.49 | 2166.67 | 242666.67 |
| 129 | 2034-12 | 2793.56 | 626.89 | 2166.67 | 240500.00 |
| 130 | 2035-01 | 2787.96 | 621.29 | 2166.67 | 238333.33 |
| 131 | 2035-02 | 2782.36 | 615.69 | 2166.67 | 236166.67 |
| 132 | 2035-03 | 2776.76 | 610.10 | 2166.67 | 234000.00 |
| 133 | 2035-04 | 2771.17 | 604.50 | 2166.67 | 231833.33 |
| 134 | 2035-05 | 2765.57 | 598.90 | 2166.67 | 229666.67 |
| 135 | 2035-06 | 2759.97 | 593.31 | 2166.67 | 227500.00 |
| 136 | 2035-07 | 2754.38 | 587.71 | 2166.67 | 225333.33 |
| 137 | 2035-08 | 2748.78 | 582.11 | 2166.67 | 223166.67 |
| 138 | 2035-09 | 2743.18 | 576.51 | 2166.67 | 221000.00 |
| 139 | 2035-10 | 2737.58 | 570.92 | 2166.67 | 218833.33 |
| 140 | 2035-11 | 2731.99 | 565.32 | 2166.67 | 216666.67 |
| 141 | 2035-12 | 2726.39 | 559.72 | 2166.67 | 214500.00 |
| 142 | 2036-01 | 2720.79 | 554.13 | 2166.67 | 212333.33 |
| 143 | 2036-02 | 2715.19 | 548.53 | 2166.67 | 210166.67 |
| 144 | 2036-03 | 2709.60 | 542.93 | 2166.67 | 208000.00 |
| 145 | 2036-04 | 2704.00 | 537.33 | 2166.67 | 205833.33 |
| 146 | 2036-05 | 2698.40 | 531.74 | 2166.67 | 203666.67 |
| 147 | 2036-06 | 2692.81 | 526.14 | 2166.67 | 201500.00 |
| 148 | 2036-07 | 2687.21 | 520.54 | 2166.67 | 199333.33 |
| 149 | 2036-08 | 2681.61 | 514.94 | 2166.67 | 197166.67 |
| 150 | 2036-09 | 2676.01 | 509.35 | 2166.67 | 195000.00 |
| 151 | 2036-10 | 2670.42 | 503.75 | 2166.67 | 192833.33 |
| 152 | 2036-11 | 2664.82 | 498.15 | 2166.67 | 190666.67 |
| 153 | 2036-12 | 2659.22 | 492.56 | 2166.67 | 188500.00 |
| 154 | 2037-01 | 2653.63 | 486.96 | 2166.67 | 186333.33 |
| 155 | 2037-02 | 2648.03 | 481.36 | 2166.67 | 184166.67 |
| 156 | 2037-03 | 2642.43 | 475.76 | 2166.67 | 182000.00 |
| 157 | 2037-04 | 2636.83 | 470.17 | 2166.67 | 179833.33 |
| 158 | 2037-05 | 2631.24 | 464.57 | 2166.67 | 177666.67 |
| 159 | 2037-06 | 2625.64 | 458.97 | 2166.67 | 175500.00 |
| 160 | 2037-07 | 2620.04 | 453.38 | 2166.67 | 173333.33 |
| 161 | 2037-08 | 2614.44 | 447.78 | 2166.67 | 171166.67 |
| 162 | 2037-09 | 2608.85 | 442.18 | 2166.67 | 169000.00 |
| 163 | 2037-10 | 2603.25 | 436.58 | 2166.67 | 166833.33 |
| 164 | 2037-11 | 2597.65 | 430.99 | 2166.67 | 164666.67 |
| 165 | 2037-12 | 2592.06 | 425.39 | 2166.67 | 162500.00 |
| 166 | 2038-01 | 2586.46 | 419.79 | 2166.67 | 160333.33 |
| 167 | 2038-02 | 2580.86 | 414.19 | 2166.67 | 158166.67 |
| 168 | 2038-03 | 2575.26 | 408.60 | 2166.67 | 156000.00 |
| 169 | 2038-04 | 2569.67 | 403.00 | 2166.67 | 153833.33 |
| 170 | 2038-05 | 2564.07 | 397.40 | 2166.67 | 151666.67 |
| 171 | 2038-06 | 2558.47 | 391.81 | 2166.67 | 149500.00 |
| 172 | 2038-07 | 2552.88 | 386.21 | 2166.67 | 147333.33 |
| 173 | 2038-08 | 2547.28 | 380.61 | 2166.67 | 145166.67 |
| 174 | 2038-09 | 2541.68 | 375.01 | 2166.67 | 143000.00 |
| 175 | 2038-10 | 2536.08 | 369.42 | 2166.67 | 140833.33 |
| 176 | 2038-11 | 2530.49 | 363.82 | 2166.67 | 138666.67 |
| 177 | 2038-12 | 2524.89 | 358.22 | 2166.67 | 136500.00 |
| 178 | 2039-01 | 2519.29 | 352.63 | 2166.67 | 134333.33 |
| 179 | 2039-02 | 2513.69 | 347.03 | 2166.67 | 132166.67 |
| 180 | 2039-03 | 2508.10 | 341.43 | 2166.67 | 130000.00 |
| 181 | 2039-04 | 2502.50 | 335.83 | 2166.67 | 127833.33 |
| 182 | 2039-05 | 2496.90 | 330.24 | 2166.67 | 125666.67 |
| 183 | 2039-06 | 2491.31 | 324.64 | 2166.67 | 123500.00 |
| 184 | 2039-07 | 2485.71 | 319.04 | 2166.67 | 121333.33 |
| 185 | 2039-08 | 2480.11 | 313.44 | 2166.67 | 119166.67 |
| 186 | 2039-09 | 2474.51 | 307.85 | 2166.67 | 117000.00 |
| 187 | 2039-10 | 2468.92 | 302.25 | 2166.67 | 114833.33 |
| 188 | 2039-11 | 2463.32 | 296.65 | 2166.67 | 112666.67 |
| 189 | 2039-12 | 2457.72 | 291.06 | 2166.67 | 110500.00 |
| 190 | 2040-01 | 2452.13 | 285.46 | 2166.67 | 108333.33 |
| 191 | 2040-02 | 2446.53 | 279.86 | 2166.67 | 106166.67 |
| 192 | 2040-03 | 2440.93 | 274.26 | 2166.67 | 104000.00 |
| 193 | 2040-04 | 2435.33 | 268.67 | 2166.67 | 101833.33 |
| 194 | 2040-05 | 2429.74 | 263.07 | 2166.67 | 99666.67 |
| 195 | 2040-06 | 2424.14 | 257.47 | 2166.67 | 97500.00 |
| 196 | 2040-07 | 2418.54 | 251.88 | 2166.67 | 95333.33 |
| 197 | 2040-08 | 2412.94 | 246.28 | 2166.67 | 93166.67 |
| 198 | 2040-09 | 2407.35 | 240.68 | 2166.67 | 91000.00 |
| 199 | 2040-10 | 2401.75 | 235.08 | 2166.67 | 88833.33 |
| 200 | 2040-11 | 2396.15 | 229.49 | 2166.67 | 86666.67 |
| 201 | 2040-12 | 2390.56 | 223.89 | 2166.67 | 84500.00 |
| 202 | 2041-01 | 2384.96 | 218.29 | 2166.67 | 82333.33 |
| 203 | 2041-02 | 2379.36 | 212.69 | 2166.67 | 80166.67 |
| 204 | 2041-03 | 2373.76 | 207.10 | 2166.67 | 78000.00 |
| 205 | 2041-04 | 2368.17 | 201.50 | 2166.67 | 75833.33 |
| 206 | 2041-05 | 2362.57 | 195.90 | 2166.67 | 73666.67 |
| 207 | 2041-06 | 2356.97 | 190.31 | 2166.67 | 71500.00 |
| 208 | 2041-07 | 2351.38 | 184.71 | 2166.67 | 69333.33 |
| 209 | 2041-08 | 2345.78 | 179.11 | 2166.67 | 67166.67 |
| 210 | 2041-09 | 2340.18 | 173.51 | 2166.67 | 65000.00 |
| 211 | 2041-10 | 2334.58 | 167.92 | 2166.67 | 62833.33 |
| 212 | 2041-11 | 2328.99 | 162.32 | 2166.67 | 60666.67 |
| 213 | 2041-12 | 2323.39 | 156.72 | 2166.67 | 58500.00 |
| 214 | 2042-01 | 2317.79 | 151.13 | 2166.67 | 56333.33 |
| 215 | 2042-02 | 2312.19 | 145.53 | 2166.67 | 54166.67 |
| 216 | 2042-03 | 2306.60 | 139.93 | 2166.67 | 52000.00 |
| 217 | 2042-04 | 2301.00 | 134.33 | 2166.67 | 49833.33 |
| 218 | 2042-05 | 2295.40 | 128.74 | 2166.67 | 47666.67 |
| 219 | 2042-06 | 2289.81 | 123.14 | 2166.67 | 45500.00 |
| 220 | 2042-07 | 2284.21 | 117.54 | 2166.67 | 43333.33 |
| 221 | 2042-08 | 2278.61 | 111.94 | 2166.67 | 41166.67 |
| 222 | 2042-09 | 2273.01 | 106.35 | 2166.67 | 39000.00 |
| 223 | 2042-10 | 2267.42 | 100.75 | 2166.67 | 36833.33 |
| 224 | 2042-11 | 2261.82 | 95.15 | 2166.67 | 34666.67 |
| 225 | 2042-12 | 2256.22 | 89.56 | 2166.67 | 32500.00 |
| 226 | 2043-01 | 2250.63 | 83.96 | 2166.67 | 30333.33 |
| 227 | 2043-02 | 2245.03 | 78.36 | 2166.67 | 28166.67 |
| 228 | 2043-03 | 2239.43 | 72.76 | 2166.67 | 26000.00 |
| 229 | 2043-04 | 2233.83 | 67.17 | 2166.67 | 23833.33 |
| 230 | 2043-05 | 2228.24 | 61.57 | 2166.67 | 21666.67 |
| 231 | 2043-06 | 2222.64 | 55.97 | 2166.67 | 19500.00 |
| 232 | 2043-07 | 2217.04 | 50.38 | 2166.67 | 17333.33 |
| 233 | 2043-08 | 2211.44 | 44.78 | 2166.67 | 15166.67 |
| 234 | 2043-09 | 2205.85 | 39.18 | 2166.67 | 13000.00 |
| 235 | 2043-10 | 2200.25 | 33.58 | 2166.67 | 10833.33 |
| 236 | 2043-11 | 2194.65 | 27.99 | 2166.67 | 8666.67 |
| 237 | 2043-12 | 2189.06 | 22.39 | 2166.67 | 6500.00 |
| 238 | 2044-01 | 2183.46 | 16.79 | 2166.67 | 4333.33 |
| 239 | 2044-02 | 2177.86 | 11.19 | 2166.67 | 2166.67 |
| 240 | 2044-03 | 2172.26 | 5.60 | 2166.67 | 0.00 |