沈阳贷款46.5万（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：46.5万
还款月数：20年
每月还款：2637.46元
利息总额：16.8万
本息合计：63.3万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 2637.46 | 1259.38 | 1378.09 | 463621.91 |
| 2 | 2025-05 | 2637.46 | 1255.64 | 1381.82 | 462240.10 |
| 3 | 2025-06 | 2637.46 | 1251.90 | 1385.56 | 460854.54 |
| 4 | 2025-07 | 2637.46 | 1248.15 | 1389.31 | 459465.22 |
| 5 | 2025-08 | 2637.46 | 1244.38 | 1393.08 | 458072.15 |
| 6 | 2025-09 | 2637.46 | 1240.61 | 1396.85 | 456675.30 |
| 7 | 2025-10 | 2637.46 | 1236.83 | 1400.63 | 455274.67 |
| 8 | 2025-11 | 2637.46 | 1233.04 | 1404.42 | 453870.24 |
| 9 | 2025-12 | 2637.46 | 1229.23 | 1408.23 | 452462.02 |
| 10 | 2026-01 | 2637.46 | 1225.42 | 1412.04 | 451049.97 |
| 11 | 2026-02 | 2637.46 | 1221.59 | 1415.87 | 449634.11 |
| 12 | 2026-03 | 2637.46 | 1217.76 | 1419.70 | 448214.41 |
| 13 | 2026-04 | 2637.46 | 1213.91 | 1423.55 | 446790.86 |
| 14 | 2026-05 | 2637.46 | 1210.06 | 1427.40 | 445363.46 |
| 15 | 2026-06 | 2637.46 | 1206.19 | 1431.27 | 443932.19 |
| 16 | 2026-07 | 2637.46 | 1202.32 | 1435.14 | 442497.05 |
| 17 | 2026-08 | 2637.46 | 1198.43 | 1439.03 | 441058.02 |
| 18 | 2026-09 | 2637.46 | 1194.53 | 1442.93 | 439615.09 |
| 19 | 2026-10 | 2637.46 | 1190.62 | 1446.84 | 438168.25 |
| 20 | 2026-11 | 2637.46 | 1186.71 | 1450.75 | 436717.50 |
| 21 | 2026-12 | 2637.46 | 1182.78 | 1454.68 | 435262.81 |
| 22 | 2027-01 | 2637.46 | 1178.84 | 1458.62 | 433804.19 |
| 23 | 2027-02 | 2637.46 | 1174.89 | 1462.57 | 432341.62 |
| 24 | 2027-03 | 2637.46 | 1170.93 | 1466.54 | 430875.08 |
| 25 | 2027-04 | 2637.46 | 1166.95 | 1470.51 | 429404.57 |
| 26 | 2027-05 | 2637.46 | 1162.97 | 1474.49 | 427930.08 |
| 27 | 2027-06 | 2637.46 | 1158.98 | 1478.48 | 426451.60 |
| 28 | 2027-07 | 2637.46 | 1154.97 | 1482.49 | 424969.11 |
| 29 | 2027-08 | 2637.46 | 1150.96 | 1486.50 | 423482.61 |
| 30 | 2027-09 | 2637.46 | 1146.93 | 1490.53 | 421992.08 |
| 31 | 2027-10 | 2637.46 | 1142.90 | 1494.57 | 420497.52 |
| 32 | 2027-11 | 2637.46 | 1138.85 | 1498.61 | 418998.91 |
| 33 | 2027-12 | 2637.46 | 1134.79 | 1502.67 | 417496.23 |
| 34 | 2028-01 | 2637.46 | 1130.72 | 1506.74 | 415989.49 |
| 35 | 2028-02 | 2637.46 | 1126.64 | 1510.82 | 414478.67 |
| 36 | 2028-03 | 2637.46 | 1122.55 | 1514.91 | 412963.76 |
| 37 | 2028-04 | 2637.46 | 1118.44 | 1519.02 | 411444.74 |
| 38 | 2028-05 | 2637.46 | 1114.33 | 1523.13 | 409921.61 |
| 39 | 2028-06 | 2637.46 | 1110.20 | 1527.26 | 408394.35 |
| 40 | 2028-07 | 2637.46 | 1106.07 | 1531.39 | 406862.96 |
| 41 | 2028-08 | 2637.46 | 1101.92 | 1535.54 | 405327.42 |
| 42 | 2028-09 | 2637.46 | 1097.76 | 1539.70 | 403787.72 |
| 43 | 2028-10 | 2637.46 | 1093.59 | 1543.87 | 402243.85 |
| 44 | 2028-11 | 2637.46 | 1089.41 | 1548.05 | 400695.80 |
| 45 | 2028-12 | 2637.46 | 1085.22 | 1552.24 | 399143.56 |
| 46 | 2029-01 | 2637.46 | 1081.01 | 1556.45 | 397587.12 |
| 47 | 2029-02 | 2637.46 | 1076.80 | 1560.66 | 396026.45 |
| 48 | 2029-03 | 2637.46 | 1072.57 | 1564.89 | 394461.56 |
| 49 | 2029-04 | 2637.46 | 1068.33 | 1569.13 | 392892.44 |
| 50 | 2029-05 | 2637.46 | 1064.08 | 1573.38 | 391319.06 |
| 51 | 2029-06 | 2637.46 | 1059.82 | 1577.64 | 389741.42 |
| 52 | 2029-07 | 2637.46 | 1055.55 | 1581.91 | 388159.51 |
| 53 | 2029-08 | 2637.46 | 1051.27 | 1586.19 | 386573.32 |
| 54 | 2029-09 | 2637.46 | 1046.97 | 1590.49 | 384982.83 |
| 55 | 2029-10 | 2637.46 | 1042.66 | 1594.80 | 383388.03 |
| 56 | 2029-11 | 2637.46 | 1038.34 | 1599.12 | 381788.91 |
| 57 | 2029-12 | 2637.46 | 1034.01 | 1603.45 | 380185.46 |
| 58 | 2030-01 | 2637.46 | 1029.67 | 1607.79 | 378577.67 |
| 59 | 2030-02 | 2637.46 | 1025.31 | 1612.15 | 376965.53 |
| 60 | 2030-03 | 2637.46 | 1020.95 | 1616.51 | 375349.01 |
| 61 | 2030-04 | 2637.46 | 1016.57 | 1620.89 | 373728.12 |
| 62 | 2030-05 | 2637.46 | 1012.18 | 1625.28 | 372102.84 |
| 63 | 2030-06 | 2637.46 | 1007.78 | 1629.68 | 370473.16 |
| 64 | 2030-07 | 2637.46 | 1003.36 | 1634.10 | 368839.07 |
| 65 | 2030-08 | 2637.46 | 998.94 | 1638.52 | 367200.54 |
| 66 | 2030-09 | 2637.46 | 994.50 | 1642.96 | 365557.59 |
| 67 | 2030-10 | 2637.46 | 990.05 | 1647.41 | 363910.18 |
| 68 | 2030-11 | 2637.46 | 985.59 | 1651.87 | 362258.31 |
| 69 | 2030-12 | 2637.46 | 981.12 | 1656.34 | 360601.96 |
| 70 | 2031-01 | 2637.46 | 976.63 | 1660.83 | 358941.13 |
| 71 | 2031-02 | 2637.46 | 972.13 | 1665.33 | 357275.81 |
| 72 | 2031-03 | 2637.46 | 967.62 | 1669.84 | 355605.97 |
| 73 | 2031-04 | 2637.46 | 963.10 | 1674.36 | 353931.61 |
| 74 | 2031-05 | 2637.46 | 958.56 | 1678.90 | 352252.71 |
| 75 | 2031-06 | 2637.46 | 954.02 | 1683.44 | 350569.27 |
| 76 | 2031-07 | 2637.46 | 949.46 | 1688.00 | 348881.27 |
| 77 | 2031-08 | 2637.46 | 944.89 | 1692.57 | 347188.69 |
| 78 | 2031-09 | 2637.46 | 940.30 | 1697.16 | 345491.54 |
| 79 | 2031-10 | 2637.46 | 935.71 | 1701.75 | 343789.78 |
| 80 | 2031-11 | 2637.46 | 931.10 | 1706.36 | 342083.42 |
| 81 | 2031-12 | 2637.46 | 926.48 | 1710.98 | 340372.43 |
| 82 | 2032-01 | 2637.46 | 921.84 | 1715.62 | 338656.82 |
| 83 | 2032-02 | 2637.46 | 917.20 | 1720.26 | 336936.55 |
| 84 | 2032-03 | 2637.46 | 912.54 | 1724.92 | 335211.63 |
| 85 | 2032-04 | 2637.46 | 907.86 | 1729.60 | 333482.03 |
| 86 | 2032-05 | 2637.46 | 903.18 | 1734.28 | 331747.75 |
| 87 | 2032-06 | 2637.46 | 898.48 | 1738.98 | 330008.77 |
| 88 | 2032-07 | 2637.46 | 893.77 | 1743.69 | 328265.09 |
| 89 | 2032-08 | 2637.46 | 889.05 | 1748.41 | 326516.68 |
| 90 | 2032-09 | 2637.46 | 884.32 | 1753.14 | 324763.54 |
| 91 | 2032-10 | 2637.46 | 879.57 | 1757.89 | 323005.64 |
| 92 | 2032-11 | 2637.46 | 874.81 | 1762.65 | 321242.99 |
| 93 | 2032-12 | 2637.46 | 870.03 | 1767.43 | 319475.56 |
| 94 | 2033-01 | 2637.46 | 865.25 | 1772.21 | 317703.35 |
| 95 | 2033-02 | 2637.46 | 860.45 | 1777.01 | 315926.33 |
| 96 | 2033-03 | 2637.46 | 855.63 | 1781.83 | 314144.51 |
| 97 | 2033-04 | 2637.46 | 850.81 | 1786.65 | 312357.86 |
| 98 | 2033-05 | 2637.46 | 845.97 | 1791.49 | 310566.36 |
| 99 | 2033-06 | 2637.46 | 841.12 | 1796.34 | 308770.02 |
| 100 | 2033-07 | 2637.46 | 836.25 | 1801.21 | 306968.81 |
| 101 | 2033-08 | 2637.46 | 831.37 | 1806.09 | 305162.73 |
| 102 | 2033-09 | 2637.46 | 826.48 | 1810.98 | 303351.75 |
| 103 | 2033-10 | 2637.46 | 821.58 | 1815.88 | 301535.87 |
| 104 | 2033-11 | 2637.46 | 816.66 | 1820.80 | 299715.07 |
| 105 | 2033-12 | 2637.46 | 811.73 | 1825.73 | 297889.33 |
| 106 | 2034-01 | 2637.46 | 806.78 | 1830.68 | 296058.66 |
| 107 | 2034-02 | 2637.46 | 801.83 | 1835.63 | 294223.02 |
| 108 | 2034-03 | 2637.46 | 796.85 | 1840.61 | 292382.42 |
| 109 | 2034-04 | 2637.46 | 791.87 | 1845.59 | 290536.82 |
| 110 | 2034-05 | 2637.46 | 786.87 | 1850.59 | 288686.24 |
| 111 | 2034-06 | 2637.46 | 781.86 | 1855.60 | 286830.63 |
| 112 | 2034-07 | 2637.46 | 776.83 | 1860.63 | 284970.01 |
| 113 | 2034-08 | 2637.46 | 771.79 | 1865.67 | 283104.34 |
| 114 | 2034-09 | 2637.46 | 766.74 | 1870.72 | 281233.62 |
| 115 | 2034-10 | 2637.46 | 761.67 | 1875.79 | 279357.83 |
| 116 | 2034-11 | 2637.46 | 756.59 | 1880.87 | 277476.97 |
| 117 | 2034-12 | 2637.46 | 751.50 | 1885.96 | 275591.01 |
| 118 | 2035-01 | 2637.46 | 746.39 | 1891.07 | 273699.94 |
| 119 | 2035-02 | 2637.46 | 741.27 | 1896.19 | 271803.75 |
| 120 | 2035-03 | 2637.46 | 736.14 | 1901.33 | 269902.43 |
| 121 | 2035-04 | 2637.46 | 730.99 | 1906.47 | 267995.95 |
| 122 | 2035-05 | 2637.46 | 725.82 | 1911.64 | 266084.31 |
| 123 | 2035-06 | 2637.46 | 720.65 | 1916.82 | 264167.50 |
| 124 | 2035-07 | 2637.46 | 715.45 | 1922.01 | 262245.49 |
| 125 | 2035-08 | 2637.46 | 710.25 | 1927.21 | 260318.28 |
| 126 | 2035-09 | 2637.46 | 705.03 | 1932.43 | 258385.85 |
| 127 | 2035-10 | 2637.46 | 699.80 | 1937.67 | 256448.18 |
| 128 | 2035-11 | 2637.46 | 694.55 | 1942.91 | 254505.27 |
| 129 | 2035-12 | 2637.46 | 689.29 | 1948.18 | 252557.09 |
| 130 | 2036-01 | 2637.46 | 684.01 | 1953.45 | 250603.64 |
| 131 | 2036-02 | 2637.46 | 678.72 | 1958.74 | 248644.90 |
| 132 | 2036-03 | 2637.46 | 673.41 | 1964.05 | 246680.85 |
| 133 | 2036-04 | 2637.46 | 668.09 | 1969.37 | 244711.49 |
| 134 | 2036-05 | 2637.46 | 662.76 | 1974.70 | 242736.79 |
| 135 | 2036-06 | 2637.46 | 657.41 | 1980.05 | 240756.74 |
| 136 | 2036-07 | 2637.46 | 652.05 | 1985.41 | 238771.33 |
| 137 | 2036-08 | 2637.46 | 646.67 | 1990.79 | 236780.54 |
| 138 | 2036-09 | 2637.46 | 641.28 | 1996.18 | 234784.36 |
| 139 | 2036-10 | 2637.46 | 635.87 | 2001.59 | 232782.77 |
| 140 | 2036-11 | 2637.46 | 630.45 | 2007.01 | 230775.77 |
| 141 | 2036-12 | 2637.46 | 625.02 | 2012.44 | 228763.32 |
| 142 | 2037-01 | 2637.46 | 619.57 | 2017.89 | 226745.43 |
| 143 | 2037-02 | 2637.46 | 614.10 | 2023.36 | 224722.07 |
| 144 | 2037-03 | 2637.46 | 608.62 | 2028.84 | 222693.24 |
| 145 | 2037-04 | 2637.46 | 603.13 | 2034.33 | 220658.90 |
| 146 | 2037-05 | 2637.46 | 597.62 | 2039.84 | 218619.06 |
| 147 | 2037-06 | 2637.46 | 592.09 | 2045.37 | 216573.69 |
| 148 | 2037-07 | 2637.46 | 586.55 | 2050.91 | 214522.79 |
| 149 | 2037-08 | 2637.46 | 581.00 | 2056.46 | 212466.33 |
| 150 | 2037-09 | 2637.46 | 575.43 | 2062.03 | 210404.29 |
| 151 | 2037-10 | 2637.46 | 569.84 | 2067.62 | 208336.68 |
| 152 | 2037-11 | 2637.46 | 564.25 | 2073.22 | 206263.46 |
| 153 | 2037-12 | 2637.46 | 558.63 | 2078.83 | 204184.63 |
| 154 | 2038-01 | 2637.46 | 553.00 | 2084.46 | 202100.17 |
| 155 | 2038-02 | 2637.46 | 547.35 | 2090.11 | 200010.07 |
| 156 | 2038-03 | 2637.46 | 541.69 | 2095.77 | 197914.30 |
| 157 | 2038-04 | 2637.46 | 536.02 | 2101.44 | 195812.86 |
| 158 | 2038-05 | 2637.46 | 530.33 | 2107.13 | 193705.73 |
| 159 | 2038-06 | 2637.46 | 524.62 | 2112.84 | 191592.89 |
| 160 | 2038-07 | 2637.46 | 518.90 | 2118.56 | 189474.32 |
| 161 | 2038-08 | 2637.46 | 513.16 | 2124.30 | 187350.02 |
| 162 | 2038-09 | 2637.46 | 507.41 | 2130.05 | 185219.97 |
| 163 | 2038-10 | 2637.46 | 501.64 | 2135.82 | 183084.14 |
| 164 | 2038-11 | 2637.46 | 495.85 | 2141.61 | 180942.54 |
| 165 | 2038-12 | 2637.46 | 490.05 | 2147.41 | 178795.13 |
| 166 | 2039-01 | 2637.46 | 484.24 | 2153.22 | 176641.91 |
| 167 | 2039-02 | 2637.46 | 478.41 | 2159.06 | 174482.85 |
| 168 | 2039-03 | 2637.46 | 472.56 | 2164.90 | 172317.95 |
| 169 | 2039-04 | 2637.46 | 466.69 | 2170.77 | 170147.18 |
| 170 | 2039-05 | 2637.46 | 460.82 | 2176.65 | 167970.54 |
| 171 | 2039-06 | 2637.46 | 454.92 | 2182.54 | 165788.00 |
| 172 | 2039-07 | 2637.46 | 449.01 | 2188.45 | 163599.55 |
| 173 | 2039-08 | 2637.46 | 443.08 | 2194.38 | 161405.17 |
| 174 | 2039-09 | 2637.46 | 437.14 | 2200.32 | 159204.85 |
| 175 | 2039-10 | 2637.46 | 431.18 | 2206.28 | 156998.57 |
| 176 | 2039-11 | 2637.46 | 425.20 | 2212.26 | 154786.31 |
| 177 | 2039-12 | 2637.46 | 419.21 | 2218.25 | 152568.06 |
| 178 | 2040-01 | 2637.46 | 413.21 | 2224.26 | 150343.81 |
| 179 | 2040-02 | 2637.46 | 407.18 | 2230.28 | 148113.53 |
| 180 | 2040-03 | 2637.46 | 401.14 | 2236.32 | 145877.21 |
| 181 | 2040-04 | 2637.46 | 395.08 | 2242.38 | 143634.83 |
| 182 | 2040-05 | 2637.46 | 389.01 | 2248.45 | 141386.38 |
| 183 | 2040-06 | 2637.46 | 382.92 | 2254.54 | 139131.85 |
| 184 | 2040-07 | 2637.46 | 376.82 | 2260.64 | 136871.20 |
| 185 | 2040-08 | 2637.46 | 370.69 | 2266.77 | 134604.43 |
| 186 | 2040-09 | 2637.46 | 364.55 | 2272.91 | 132331.53 |
| 187 | 2040-10 | 2637.46 | 358.40 | 2279.06 | 130052.46 |
| 188 | 2040-11 | 2637.46 | 352.23 | 2285.23 | 127767.23 |
| 189 | 2040-12 | 2637.46 | 346.04 | 2291.42 | 125475.81 |
| 190 | 2041-01 | 2637.46 | 339.83 | 2297.63 | 123178.18 |
| 191 | 2041-02 | 2637.46 | 333.61 | 2303.85 | 120874.32 |
| 192 | 2041-03 | 2637.46 | 327.37 | 2310.09 | 118564.23 |
| 193 | 2041-04 | 2637.46 | 321.11 | 2316.35 | 116247.88 |
| 194 | 2041-05 | 2637.46 | 314.84 | 2322.62 | 113925.26 |
| 195 | 2041-06 | 2637.46 | 308.55 | 2328.91 | 111596.35 |
| 196 | 2041-07 | 2637.46 | 302.24 | 2335.22 | 109261.13 |
| 197 | 2041-08 | 2637.46 | 295.92 | 2341.54 | 106919.58 |
| 198 | 2041-09 | 2637.46 | 289.57 | 2347.89 | 104571.70 |
| 199 | 2041-10 | 2637.46 | 283.22 | 2354.25 | 102217.45 |
| 200 | 2041-11 | 2637.46 | 276.84 | 2360.62 | 99856.83 |
| 201 | 2041-12 | 2637.46 | 270.45 | 2367.01 | 97489.81 |
| 202 | 2042-01 | 2637.46 | 264.03 | 2373.43 | 95116.39 |
| 203 | 2042-02 | 2637.46 | 257.61 | 2379.85 | 92736.53 |
| 204 | 2042-03 | 2637.46 | 251.16 | 2386.30 | 90350.24 |
| 205 | 2042-04 | 2637.46 | 244.70 | 2392.76 | 87957.47 |
| 206 | 2042-05 | 2637.46 | 238.22 | 2399.24 | 85558.23 |
| 207 | 2042-06 | 2637.46 | 231.72 | 2405.74 | 83152.49 |
| 208 | 2042-07 | 2637.46 | 225.20 | 2412.26 | 80740.24 |
| 209 | 2042-08 | 2637.46 | 218.67 | 2418.79 | 78321.45 |
| 210 | 2042-09 | 2637.46 | 212.12 | 2425.34 | 75896.11 |
| 211 | 2042-10 | 2637.46 | 205.55 | 2431.91 | 73464.20 |
| 212 | 2042-11 | 2637.46 | 198.97 | 2438.49 | 71025.70 |
| 213 | 2042-12 | 2637.46 | 192.36 | 2445.10 | 68580.61 |
| 214 | 2043-01 | 2637.46 | 185.74 | 2451.72 | 66128.88 |
| 215 | 2043-02 | 2637.46 | 179.10 | 2458.36 | 63670.52 |
| 216 | 2043-03 | 2637.46 | 172.44 | 2465.02 | 61205.50 |
| 217 | 2043-04 | 2637.46 | 165.76 | 2471.70 | 58733.81 |
| 218 | 2043-05 | 2637.46 | 159.07 | 2478.39 | 56255.42 |
| 219 | 2043-06 | 2637.46 | 152.36 | 2485.10 | 53770.32 |
| 220 | 2043-07 | 2637.46 | 145.63 | 2491.83 | 51278.49 |
| 221 | 2043-08 | 2637.46 | 138.88 | 2498.58 | 48779.90 |
| 222 | 2043-09 | 2637.46 | 132.11 | 2505.35 | 46274.56 |
| 223 | 2043-10 | 2637.46 | 125.33 | 2512.13 | 43762.42 |
| 224 | 2043-11 | 2637.46 | 118.52 | 2518.94 | 41243.49 |
| 225 | 2043-12 | 2637.46 | 111.70 | 2525.76 | 38717.73 |
| 226 | 2044-01 | 2637.46 | 104.86 | 2532.60 | 36185.13 |
| 227 | 2044-02 | 2637.46 | 98.00 | 2539.46 | 33645.67 |
| 228 | 2044-03 | 2637.46 | 91.12 | 2546.34 | 31099.33 |
| 229 | 2044-04 | 2637.46 | 84.23 | 2553.23 | 28546.10 |
| 230 | 2044-05 | 2637.46 | 77.31 | 2560.15 | 25985.95 |
| 231 | 2044-06 | 2637.46 | 70.38 | 2567.08 | 23418.87 |
| 232 | 2044-07 | 2637.46 | 63.43 | 2574.03 | 20844.83 |
| 233 | 2044-08 | 2637.46 | 56.45 | 2581.01 | 18263.83 |
| 234 | 2044-09 | 2637.46 | 49.46 | 2588.00 | 15675.83 |
| 235 | 2044-10 | 2637.46 | 42.46 | 2595.00 | 13080.83 |
| 236 | 2044-11 | 2637.46 | 35.43 | 2602.03 | 10478.80 |
| 237 | 2044-12 | 2637.46 | 28.38 | 2609.08 | 7869.71 |
| 238 | 2045-01 | 2637.46 | 21.31 | 2616.15 | 5253.57 |
| 239 | 2045-02 | 2637.46 | 14.23 | 2623.23 | 2630.34 |
| 240 | 2045-03 | 2637.46 | 7.12 | 2630.34 | 0.00 |
等额本金还款方式：
贷款总额：46.5万
还款月数：20年
首月还款：3196.88元
每月递减：5.25元
利息总额：15.18万
本息合计：61.68万
节省利息：16235.78元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-04 | 3196.88 | 1259.38 | 1937.50 | 463062.50 |
| 2 | 2025-05 | 3191.63 | 1254.13 | 1937.50 | 461125.00 |
| 3 | 2025-06 | 3186.38 | 1248.88 | 1937.50 | 459187.50 |
| 4 | 2025-07 | 3181.13 | 1243.63 | 1937.50 | 457250.00 |
| 5 | 2025-08 | 3175.89 | 1238.39 | 1937.50 | 455312.50 |
| 6 | 2025-09 | 3170.64 | 1233.14 | 1937.50 | 453375.00 |
| 7 | 2025-10 | 3165.39 | 1227.89 | 1937.50 | 451437.50 |
| 8 | 2025-11 | 3160.14 | 1222.64 | 1937.50 | 449500.00 |
| 9 | 2025-12 | 3154.90 | 1217.40 | 1937.50 | 447562.50 |
| 10 | 2026-01 | 3149.65 | 1212.15 | 1937.50 | 445625.00 |
| 11 | 2026-02 | 3144.40 | 1206.90 | 1937.50 | 443687.50 |
| 12 | 2026-03 | 3139.15 | 1201.65 | 1937.50 | 441750.00 |
| 13 | 2026-04 | 3133.91 | 1196.41 | 1937.50 | 439812.50 |
| 14 | 2026-05 | 3128.66 | 1191.16 | 1937.50 | 437875.00 |
| 15 | 2026-06 | 3123.41 | 1185.91 | 1937.50 | 435937.50 |
| 16 | 2026-07 | 3118.16 | 1180.66 | 1937.50 | 434000.00 |
| 17 | 2026-08 | 3112.92 | 1175.42 | 1937.50 | 432062.50 |
| 18 | 2026-09 | 3107.67 | 1170.17 | 1937.50 | 430125.00 |
| 19 | 2026-10 | 3102.42 | 1164.92 | 1937.50 | 428187.50 |
| 20 | 2026-11 | 3097.17 | 1159.67 | 1937.50 | 426250.00 |
| 21 | 2026-12 | 3091.93 | 1154.43 | 1937.50 | 424312.50 |
| 22 | 2027-01 | 3086.68 | 1149.18 | 1937.50 | 422375.00 |
| 23 | 2027-02 | 3081.43 | 1143.93 | 1937.50 | 420437.50 |
| 24 | 2027-03 | 3076.18 | 1138.68 | 1937.50 | 418500.00 |
| 25 | 2027-04 | 3070.94 | 1133.44 | 1937.50 | 416562.50 |
| 26 | 2027-05 | 3065.69 | 1128.19 | 1937.50 | 414625.00 |
| 27 | 2027-06 | 3060.44 | 1122.94 | 1937.50 | 412687.50 |
| 28 | 2027-07 | 3055.20 | 1117.70 | 1937.50 | 410750.00 |
| 29 | 2027-08 | 3049.95 | 1112.45 | 1937.50 | 408812.50 |
| 30 | 2027-09 | 3044.70 | 1107.20 | 1937.50 | 406875.00 |
| 31 | 2027-10 | 3039.45 | 1101.95 | 1937.50 | 404937.50 |
| 32 | 2027-11 | 3034.21 | 1096.71 | 1937.50 | 403000.00 |
| 33 | 2027-12 | 3028.96 | 1091.46 | 1937.50 | 401062.50 |
| 34 | 2028-01 | 3023.71 | 1086.21 | 1937.50 | 399125.00 |
| 35 | 2028-02 | 3018.46 | 1080.96 | 1937.50 | 397187.50 |
| 36 | 2028-03 | 3013.22 | 1075.72 | 1937.50 | 395250.00 |
| 37 | 2028-04 | 3007.97 | 1070.47 | 1937.50 | 393312.50 |
| 38 | 2028-05 | 3002.72 | 1065.22 | 1937.50 | 391375.00 |
| 39 | 2028-06 | 2997.47 | 1059.97 | 1937.50 | 389437.50 |
| 40 | 2028-07 | 2992.23 | 1054.73 | 1937.50 | 387500.00 |
| 41 | 2028-08 | 2986.98 | 1049.48 | 1937.50 | 385562.50 |
| 42 | 2028-09 | 2981.73 | 1044.23 | 1937.50 | 383625.00 |
| 43 | 2028-10 | 2976.48 | 1038.98 | 1937.50 | 381687.50 |
| 44 | 2028-11 | 2971.24 | 1033.74 | 1937.50 | 379750.00 |
| 45 | 2028-12 | 2965.99 | 1028.49 | 1937.50 | 377812.50 |
| 46 | 2029-01 | 2960.74 | 1023.24 | 1937.50 | 375875.00 |
| 47 | 2029-02 | 2955.49 | 1017.99 | 1937.50 | 373937.50 |
| 48 | 2029-03 | 2950.25 | 1012.75 | 1937.50 | 372000.00 |
| 49 | 2029-04 | 2945.00 | 1007.50 | 1937.50 | 370062.50 |
| 50 | 2029-05 | 2939.75 | 1002.25 | 1937.50 | 368125.00 |
| 51 | 2029-06 | 2934.51 | 997.01 | 1937.50 | 366187.50 |
| 52 | 2029-07 | 2929.26 | 991.76 | 1937.50 | 364250.00 |
| 53 | 2029-08 | 2924.01 | 986.51 | 1937.50 | 362312.50 |
| 54 | 2029-09 | 2918.76 | 981.26 | 1937.50 | 360375.00 |
| 55 | 2029-10 | 2913.52 | 976.02 | 1937.50 | 358437.50 |
| 56 | 2029-11 | 2908.27 | 970.77 | 1937.50 | 356500.00 |
| 57 | 2029-12 | 2903.02 | 965.52 | 1937.50 | 354562.50 |
| 58 | 2030-01 | 2897.77 | 960.27 | 1937.50 | 352625.00 |
| 59 | 2030-02 | 2892.53 | 955.03 | 1937.50 | 350687.50 |
| 60 | 2030-03 | 2887.28 | 949.78 | 1937.50 | 348750.00 |
| 61 | 2030-04 | 2882.03 | 944.53 | 1937.50 | 346812.50 |
| 62 | 2030-05 | 2876.78 | 939.28 | 1937.50 | 344875.00 |
| 63 | 2030-06 | 2871.54 | 934.04 | 1937.50 | 342937.50 |
| 64 | 2030-07 | 2866.29 | 928.79 | 1937.50 | 341000.00 |
| 65 | 2030-08 | 2861.04 | 923.54 | 1937.50 | 339062.50 |
| 66 | 2030-09 | 2855.79 | 918.29 | 1937.50 | 337125.00 |
| 67 | 2030-10 | 2850.55 | 913.05 | 1937.50 | 335187.50 |
| 68 | 2030-11 | 2845.30 | 907.80 | 1937.50 | 333250.00 |
| 69 | 2030-12 | 2840.05 | 902.55 | 1937.50 | 331312.50 |
| 70 | 2031-01 | 2834.80 | 897.30 | 1937.50 | 329375.00 |
| 71 | 2031-02 | 2829.56 | 892.06 | 1937.50 | 327437.50 |
| 72 | 2031-03 | 2824.31 | 886.81 | 1937.50 | 325500.00 |
| 73 | 2031-04 | 2819.06 | 881.56 | 1937.50 | 323562.50 |
| 74 | 2031-05 | 2813.82 | 876.32 | 1937.50 | 321625.00 |
| 75 | 2031-06 | 2808.57 | 871.07 | 1937.50 | 319687.50 |
| 76 | 2031-07 | 2803.32 | 865.82 | 1937.50 | 317750.00 |
| 77 | 2031-08 | 2798.07 | 860.57 | 1937.50 | 315812.50 |
| 78 | 2031-09 | 2792.83 | 855.33 | 1937.50 | 313875.00 |
| 79 | 2031-10 | 2787.58 | 850.08 | 1937.50 | 311937.50 |
| 80 | 2031-11 | 2782.33 | 844.83 | 1937.50 | 310000.00 |
| 81 | 2031-12 | 2777.08 | 839.58 | 1937.50 | 308062.50 |
| 82 | 2032-01 | 2771.84 | 834.34 | 1937.50 | 306125.00 |
| 83 | 2032-02 | 2766.59 | 829.09 | 1937.50 | 304187.50 |
| 84 | 2032-03 | 2761.34 | 823.84 | 1937.50 | 302250.00 |
| 85 | 2032-04 | 2756.09 | 818.59 | 1937.50 | 300312.50 |
| 86 | 2032-05 | 2750.85 | 813.35 | 1937.50 | 298375.00 |
| 87 | 2032-06 | 2745.60 | 808.10 | 1937.50 | 296437.50 |
| 88 | 2032-07 | 2740.35 | 802.85 | 1937.50 | 294500.00 |
| 89 | 2032-08 | 2735.10 | 797.60 | 1937.50 | 292562.50 |
| 90 | 2032-09 | 2729.86 | 792.36 | 1937.50 | 290625.00 |
| 91 | 2032-10 | 2724.61 | 787.11 | 1937.50 | 288687.50 |
| 92 | 2032-11 | 2719.36 | 781.86 | 1937.50 | 286750.00 |
| 93 | 2032-12 | 2714.11 | 776.61 | 1937.50 | 284812.50 |
| 94 | 2033-01 | 2708.87 | 771.37 | 1937.50 | 282875.00 |
| 95 | 2033-02 | 2703.62 | 766.12 | 1937.50 | 280937.50 |
| 96 | 2033-03 | 2698.37 | 760.87 | 1937.50 | 279000.00 |
| 97 | 2033-04 | 2693.13 | 755.63 | 1937.50 | 277062.50 |
| 98 | 2033-05 | 2687.88 | 750.38 | 1937.50 | 275125.00 |
| 99 | 2033-06 | 2682.63 | 745.13 | 1937.50 | 273187.50 |
| 100 | 2033-07 | 2677.38 | 739.88 | 1937.50 | 271250.00 |
| 101 | 2033-08 | 2672.14 | 734.64 | 1937.50 | 269312.50 |
| 102 | 2033-09 | 2666.89 | 729.39 | 1937.50 | 267375.00 |
| 103 | 2033-10 | 2661.64 | 724.14 | 1937.50 | 265437.50 |
| 104 | 2033-11 | 2656.39 | 718.89 | 1937.50 | 263500.00 |
| 105 | 2033-12 | 2651.15 | 713.65 | 1937.50 | 261562.50 |
| 106 | 2034-01 | 2645.90 | 708.40 | 1937.50 | 259625.00 |
| 107 | 2034-02 | 2640.65 | 703.15 | 1937.50 | 257687.50 |
| 108 | 2034-03 | 2635.40 | 697.90 | 1937.50 | 255750.00 |
| 109 | 2034-04 | 2630.16 | 692.66 | 1937.50 | 253812.50 |
| 110 | 2034-05 | 2624.91 | 687.41 | 1937.50 | 251875.00 |
| 111 | 2034-06 | 2619.66 | 682.16 | 1937.50 | 249937.50 |
| 112 | 2034-07 | 2614.41 | 676.91 | 1937.50 | 248000.00 |
| 113 | 2034-08 | 2609.17 | 671.67 | 1937.50 | 246062.50 |
| 114 | 2034-09 | 2603.92 | 666.42 | 1937.50 | 244125.00 |
| 115 | 2034-10 | 2598.67 | 661.17 | 1937.50 | 242187.50 |
| 116 | 2034-11 | 2593.42 | 655.92 | 1937.50 | 240250.00 |
| 117 | 2034-12 | 2588.18 | 650.68 | 1937.50 | 238312.50 |
| 118 | 2035-01 | 2582.93 | 645.43 | 1937.50 | 236375.00 |
| 119 | 2035-02 | 2577.68 | 640.18 | 1937.50 | 234437.50 |
| 120 | 2035-03 | 2572.43 | 634.93 | 1937.50 | 232500.00 |
| 121 | 2035-04 | 2567.19 | 629.69 | 1937.50 | 230562.50 |
| 122 | 2035-05 | 2561.94 | 624.44 | 1937.50 | 228625.00 |
| 123 | 2035-06 | 2556.69 | 619.19 | 1937.50 | 226687.50 |
| 124 | 2035-07 | 2551.45 | 613.95 | 1937.50 | 224750.00 |
| 125 | 2035-08 | 2546.20 | 608.70 | 1937.50 | 222812.50 |
| 126 | 2035-09 | 2540.95 | 603.45 | 1937.50 | 220875.00 |
| 127 | 2035-10 | 2535.70 | 598.20 | 1937.50 | 218937.50 |
| 128 | 2035-11 | 2530.46 | 592.96 | 1937.50 | 217000.00 |
| 129 | 2035-12 | 2525.21 | 587.71 | 1937.50 | 215062.50 |
| 130 | 2036-01 | 2519.96 | 582.46 | 1937.50 | 213125.00 |
| 131 | 2036-02 | 2514.71 | 577.21 | 1937.50 | 211187.50 |
| 132 | 2036-03 | 2509.47 | 571.97 | 1937.50 | 209250.00 |
| 133 | 2036-04 | 2504.22 | 566.72 | 1937.50 | 207312.50 |
| 134 | 2036-05 | 2498.97 | 561.47 | 1937.50 | 205375.00 |
| 135 | 2036-06 | 2493.72 | 556.22 | 1937.50 | 203437.50 |
| 136 | 2036-07 | 2488.48 | 550.98 | 1937.50 | 201500.00 |
| 137 | 2036-08 | 2483.23 | 545.73 | 1937.50 | 199562.50 |
| 138 | 2036-09 | 2477.98 | 540.48 | 1937.50 | 197625.00 |
| 139 | 2036-10 | 2472.73 | 535.23 | 1937.50 | 195687.50 |
| 140 | 2036-11 | 2467.49 | 529.99 | 1937.50 | 193750.00 |
| 141 | 2036-12 | 2462.24 | 524.74 | 1937.50 | 191812.50 |
| 142 | 2037-01 | 2456.99 | 519.49 | 1937.50 | 189875.00 |
| 143 | 2037-02 | 2451.74 | 514.24 | 1937.50 | 187937.50 |
| 144 | 2037-03 | 2446.50 | 509.00 | 1937.50 | 186000.00 |
| 145 | 2037-04 | 2441.25 | 503.75 | 1937.50 | 184062.50 |
| 146 | 2037-05 | 2436.00 | 498.50 | 1937.50 | 182125.00 |
| 147 | 2037-06 | 2430.76 | 493.26 | 1937.50 | 180187.50 |
| 148 | 2037-07 | 2425.51 | 488.01 | 1937.50 | 178250.00 |
| 149 | 2037-08 | 2420.26 | 482.76 | 1937.50 | 176312.50 |
| 150 | 2037-09 | 2415.01 | 477.51 | 1937.50 | 174375.00 |
| 151 | 2037-10 | 2409.77 | 472.27 | 1937.50 | 172437.50 |
| 152 | 2037-11 | 2404.52 | 467.02 | 1937.50 | 170500.00 |
| 153 | 2037-12 | 2399.27 | 461.77 | 1937.50 | 168562.50 |
| 154 | 2038-01 | 2394.02 | 456.52 | 1937.50 | 166625.00 |
| 155 | 2038-02 | 2388.78 | 451.28 | 1937.50 | 164687.50 |
| 156 | 2038-03 | 2383.53 | 446.03 | 1937.50 | 162750.00 |
| 157 | 2038-04 | 2378.28 | 440.78 | 1937.50 | 160812.50 |
| 158 | 2038-05 | 2373.03 | 435.53 | 1937.50 | 158875.00 |
| 159 | 2038-06 | 2367.79 | 430.29 | 1937.50 | 156937.50 |
| 160 | 2038-07 | 2362.54 | 425.04 | 1937.50 | 155000.00 |
| 161 | 2038-08 | 2357.29 | 419.79 | 1937.50 | 153062.50 |
| 162 | 2038-09 | 2352.04 | 414.54 | 1937.50 | 151125.00 |
| 163 | 2038-10 | 2346.80 | 409.30 | 1937.50 | 149187.50 |
| 164 | 2038-11 | 2341.55 | 404.05 | 1937.50 | 147250.00 |
| 165 | 2038-12 | 2336.30 | 398.80 | 1937.50 | 145312.50 |
| 166 | 2039-01 | 2331.05 | 393.55 | 1937.50 | 143375.00 |
| 167 | 2039-02 | 2325.81 | 388.31 | 1937.50 | 141437.50 |
| 168 | 2039-03 | 2320.56 | 383.06 | 1937.50 | 139500.00 |
| 169 | 2039-04 | 2315.31 | 377.81 | 1937.50 | 137562.50 |
| 170 | 2039-05 | 2310.07 | 372.57 | 1937.50 | 135625.00 |
| 171 | 2039-06 | 2304.82 | 367.32 | 1937.50 | 133687.50 |
| 172 | 2039-07 | 2299.57 | 362.07 | 1937.50 | 131750.00 |
| 173 | 2039-08 | 2294.32 | 356.82 | 1937.50 | 129812.50 |
| 174 | 2039-09 | 2289.08 | 351.58 | 1937.50 | 127875.00 |
| 175 | 2039-10 | 2283.83 | 346.33 | 1937.50 | 125937.50 |
| 176 | 2039-11 | 2278.58 | 341.08 | 1937.50 | 124000.00 |
| 177 | 2039-12 | 2273.33 | 335.83 | 1937.50 | 122062.50 |
| 178 | 2040-01 | 2268.09 | 330.59 | 1937.50 | 120125.00 |
| 179 | 2040-02 | 2262.84 | 325.34 | 1937.50 | 118187.50 |
| 180 | 2040-03 | 2257.59 | 320.09 | 1937.50 | 116250.00 |
| 181 | 2040-04 | 2252.34 | 314.84 | 1937.50 | 114312.50 |
| 182 | 2040-05 | 2247.10 | 309.60 | 1937.50 | 112375.00 |
| 183 | 2040-06 | 2241.85 | 304.35 | 1937.50 | 110437.50 |
| 184 | 2040-07 | 2236.60 | 299.10 | 1937.50 | 108500.00 |
| 185 | 2040-08 | 2231.35 | 293.85 | 1937.50 | 106562.50 |
| 186 | 2040-09 | 2226.11 | 288.61 | 1937.50 | 104625.00 |
| 187 | 2040-10 | 2220.86 | 283.36 | 1937.50 | 102687.50 |
| 188 | 2040-11 | 2215.61 | 278.11 | 1937.50 | 100750.00 |
| 189 | 2040-12 | 2210.36 | 272.86 | 1937.50 | 98812.50 |
| 190 | 2041-01 | 2205.12 | 267.62 | 1937.50 | 96875.00 |
| 191 | 2041-02 | 2199.87 | 262.37 | 1937.50 | 94937.50 |
| 192 | 2041-03 | 2194.62 | 257.12 | 1937.50 | 93000.00 |
| 193 | 2041-04 | 2189.38 | 251.88 | 1937.50 | 91062.50 |
| 194 | 2041-05 | 2184.13 | 246.63 | 1937.50 | 89125.00 |
| 195 | 2041-06 | 2178.88 | 241.38 | 1937.50 | 87187.50 |
| 196 | 2041-07 | 2173.63 | 236.13 | 1937.50 | 85250.00 |
| 197 | 2041-08 | 2168.39 | 230.89 | 1937.50 | 83312.50 |
| 198 | 2041-09 | 2163.14 | 225.64 | 1937.50 | 81375.00 |
| 199 | 2041-10 | 2157.89 | 220.39 | 1937.50 | 79437.50 |
| 200 | 2041-11 | 2152.64 | 215.14 | 1937.50 | 77500.00 |
| 201 | 2041-12 | 2147.40 | 209.90 | 1937.50 | 75562.50 |
| 202 | 2042-01 | 2142.15 | 204.65 | 1937.50 | 73625.00 |
| 203 | 2042-02 | 2136.90 | 199.40 | 1937.50 | 71687.50 |
| 204 | 2042-03 | 2131.65 | 194.15 | 1937.50 | 69750.00 |
| 205 | 2042-04 | 2126.41 | 188.91 | 1937.50 | 67812.50 |
| 206 | 2042-05 | 2121.16 | 183.66 | 1937.50 | 65875.00 |
| 207 | 2042-06 | 2115.91 | 178.41 | 1937.50 | 63937.50 |
| 208 | 2042-07 | 2110.66 | 173.16 | 1937.50 | 62000.00 |
| 209 | 2042-08 | 2105.42 | 167.92 | 1937.50 | 60062.50 |
| 210 | 2042-09 | 2100.17 | 162.67 | 1937.50 | 58125.00 |
| 211 | 2042-10 | 2094.92 | 157.42 | 1937.50 | 56187.50 |
| 212 | 2042-11 | 2089.67 | 152.17 | 1937.50 | 54250.00 |
| 213 | 2042-12 | 2084.43 | 146.93 | 1937.50 | 52312.50 |
| 214 | 2043-01 | 2079.18 | 141.68 | 1937.50 | 50375.00 |
| 215 | 2043-02 | 2073.93 | 136.43 | 1937.50 | 48437.50 |
| 216 | 2043-03 | 2068.68 | 131.18 | 1937.50 | 46500.00 |
| 217 | 2043-04 | 2063.44 | 125.94 | 1937.50 | 44562.50 |
| 218 | 2043-05 | 2058.19 | 120.69 | 1937.50 | 42625.00 |
| 219 | 2043-06 | 2052.94 | 115.44 | 1937.50 | 40687.50 |
| 220 | 2043-07 | 2047.70 | 110.20 | 1937.50 | 38750.00 |
| 221 | 2043-08 | 2042.45 | 104.95 | 1937.50 | 36812.50 |
| 222 | 2043-09 | 2037.20 | 99.70 | 1937.50 | 34875.00 |
| 223 | 2043-10 | 2031.95 | 94.45 | 1937.50 | 32937.50 |
| 224 | 2043-11 | 2026.71 | 89.21 | 1937.50 | 31000.00 |
| 225 | 2043-12 | 2021.46 | 83.96 | 1937.50 | 29062.50 |
| 226 | 2044-01 | 2016.21 | 78.71 | 1937.50 | 27125.00 |
| 227 | 2044-02 | 2010.96 | 73.46 | 1937.50 | 25187.50 |
| 228 | 2044-03 | 2005.72 | 68.22 | 1937.50 | 23250.00 |
| 229 | 2044-04 | 2000.47 | 62.97 | 1937.50 | 21312.50 |
| 230 | 2044-05 | 1995.22 | 57.72 | 1937.50 | 19375.00 |
| 231 | 2044-06 | 1989.97 | 52.47 | 1937.50 | 17437.50 |
| 232 | 2044-07 | 1984.73 | 47.23 | 1937.50 | 15500.00 |
| 233 | 2044-08 | 1979.48 | 41.98 | 1937.50 | 13562.50 |
| 234 | 2044-09 | 1974.23 | 36.73 | 1937.50 | 11625.00 |
| 235 | 2044-10 | 1968.98 | 31.48 | 1937.50 | 9687.50 |
| 236 | 2044-11 | 1963.74 | 26.24 | 1937.50 | 7750.00 |
| 237 | 2044-12 | 1958.49 | 20.99 | 1937.50 | 5812.50 |
| 238 | 2045-01 | 1953.24 | 15.74 | 1937.50 | 3875.00 |
| 239 | 2045-02 | 1947.99 | 10.49 | 1937.50 | 1937.50 |
| 240 | 2045-03 | 1942.75 | 5.25 | 1937.50 | 0.00 |