天津贷款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：2845.02元
利息总额：16.28万
本息合计：68.28万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2845.02 | 1235.00 | 1610.02 | 518389.98 |
| 2 | 2025-06 | 2845.02 | 1231.18 | 1613.84 | 516776.14 |
| 3 | 2025-07 | 2845.02 | 1227.34 | 1617.67 | 515158.47 |
| 4 | 2025-08 | 2845.02 | 1223.50 | 1621.52 | 513536.95 |
| 5 | 2025-09 | 2845.02 | 1219.65 | 1625.37 | 511911.58 |
| 6 | 2025-10 | 2845.02 | 1215.79 | 1629.23 | 510282.36 |
| 7 | 2025-11 | 2845.02 | 1211.92 | 1633.10 | 508649.26 |
| 8 | 2025-12 | 2845.02 | 1208.04 | 1636.98 | 507012.28 |
| 9 | 2026-01 | 2845.02 | 1204.15 | 1640.86 | 505371.42 |
| 10 | 2026-02 | 2845.02 | 1200.26 | 1644.76 | 503726.66 |
| 11 | 2026-03 | 2845.02 | 1196.35 | 1648.67 | 502077.99 |
| 12 | 2026-04 | 2845.02 | 1192.44 | 1652.58 | 500425.41 |
| 13 | 2026-05 | 2845.02 | 1188.51 | 1656.51 | 498768.91 |
| 14 | 2026-06 | 2845.02 | 1184.58 | 1660.44 | 497108.46 |
| 15 | 2026-07 | 2845.02 | 1180.63 | 1664.38 | 495444.08 |
| 16 | 2026-08 | 2845.02 | 1176.68 | 1668.34 | 493775.74 |
| 17 | 2026-09 | 2845.02 | 1172.72 | 1672.30 | 492103.44 |
| 18 | 2026-10 | 2845.02 | 1168.75 | 1676.27 | 490427.17 |
| 19 | 2026-11 | 2845.02 | 1164.76 | 1680.25 | 488746.92 |
| 20 | 2026-12 | 2845.02 | 1160.77 | 1684.24 | 487062.67 |
| 21 | 2027-01 | 2845.02 | 1156.77 | 1688.24 | 485374.43 |
| 22 | 2027-02 | 2845.02 | 1152.76 | 1692.25 | 483682.18 |
| 23 | 2027-03 | 2845.02 | 1148.75 | 1696.27 | 481985.90 |
| 24 | 2027-04 | 2845.02 | 1144.72 | 1700.30 | 480285.60 |
| 25 | 2027-05 | 2845.02 | 1140.68 | 1704.34 | 478581.26 |
| 26 | 2027-06 | 2845.02 | 1136.63 | 1708.39 | 476872.88 |
| 27 | 2027-07 | 2845.02 | 1132.57 | 1712.44 | 475160.43 |
| 28 | 2027-08 | 2845.02 | 1128.51 | 1716.51 | 473443.92 |
| 29 | 2027-09 | 2845.02 | 1124.43 | 1720.59 | 471723.33 |
| 30 | 2027-10 | 2845.02 | 1120.34 | 1724.67 | 469998.66 |
| 31 | 2027-11 | 2845.02 | 1116.25 | 1728.77 | 468269.89 |
| 32 | 2027-12 | 2845.02 | 1112.14 | 1732.88 | 466537.01 |
| 33 | 2028-01 | 2845.02 | 1108.03 | 1736.99 | 464800.02 |
| 34 | 2028-02 | 2845.02 | 1103.90 | 1741.12 | 463058.90 |
| 35 | 2028-03 | 2845.02 | 1099.76 | 1745.25 | 461313.65 |
| 36 | 2028-04 | 2845.02 | 1095.62 | 1749.40 | 459564.25 |
| 37 | 2028-05 | 2845.02 | 1091.47 | 1753.55 | 457810.70 |
| 38 | 2028-06 | 2845.02 | 1087.30 | 1757.72 | 456052.98 |
| 39 | 2028-07 | 2845.02 | 1083.13 | 1761.89 | 454291.09 |
| 40 | 2028-08 | 2845.02 | 1078.94 | 1766.08 | 452525.02 |
| 41 | 2028-09 | 2845.02 | 1074.75 | 1770.27 | 450754.75 |
| 42 | 2028-10 | 2845.02 | 1070.54 | 1774.47 | 448980.27 |
| 43 | 2028-11 | 2845.02 | 1066.33 | 1778.69 | 447201.58 |
| 44 | 2028-12 | 2845.02 | 1062.10 | 1782.91 | 445418.67 |
| 45 | 2029-01 | 2845.02 | 1057.87 | 1787.15 | 443631.52 |
| 46 | 2029-02 | 2845.02 | 1053.62 | 1791.39 | 441840.13 |
| 47 | 2029-03 | 2845.02 | 1049.37 | 1795.65 | 440044.48 |
| 48 | 2029-04 | 2845.02 | 1045.11 | 1799.91 | 438244.57 |
| 49 | 2029-05 | 2845.02 | 1040.83 | 1804.19 | 436440.38 |
| 50 | 2029-06 | 2845.02 | 1036.55 | 1808.47 | 434631.91 |
| 51 | 2029-07 | 2845.02 | 1032.25 | 1812.77 | 432819.14 |
| 52 | 2029-08 | 2845.02 | 1027.95 | 1817.07 | 431002.07 |
| 53 | 2029-09 | 2845.02 | 1023.63 | 1821.39 | 429180.68 |
| 54 | 2029-10 | 2845.02 | 1019.30 | 1825.71 | 427354.97 |
| 55 | 2029-11 | 2845.02 | 1014.97 | 1830.05 | 425524.92 |
| 56 | 2029-12 | 2845.02 | 1010.62 | 1834.40 | 423690.53 |
| 57 | 2030-01 | 2845.02 | 1006.26 | 1838.75 | 421851.77 |
| 58 | 2030-02 | 2845.02 | 1001.90 | 1843.12 | 420008.65 |
| 59 | 2030-03 | 2845.02 | 997.52 | 1847.50 | 418161.16 |
| 60 | 2030-04 | 2845.02 | 993.13 | 1851.88 | 416309.27 |
| 61 | 2030-05 | 2845.02 | 988.73 | 1856.28 | 414452.99 |
| 62 | 2030-06 | 2845.02 | 984.33 | 1860.69 | 412592.30 |
| 63 | 2030-07 | 2845.02 | 979.91 | 1865.11 | 410727.19 |
| 64 | 2030-08 | 2845.02 | 975.48 | 1869.54 | 408857.65 |
| 65 | 2030-09 | 2845.02 | 971.04 | 1873.98 | 406983.67 |
| 66 | 2030-10 | 2845.02 | 966.59 | 1878.43 | 405105.23 |
| 67 | 2030-11 | 2845.02 | 962.12 | 1882.89 | 403222.34 |
| 68 | 2030-12 | 2845.02 | 957.65 | 1887.36 | 401334.98 |
| 69 | 2031-01 | 2845.02 | 953.17 | 1891.85 | 399443.13 |
| 70 | 2031-02 | 2845.02 | 948.68 | 1896.34 | 397546.79 |
| 71 | 2031-03 | 2845.02 | 944.17 | 1900.84 | 395645.95 |
| 72 | 2031-04 | 2845.02 | 939.66 | 1905.36 | 393740.59 |
| 73 | 2031-05 | 2845.02 | 935.13 | 1909.88 | 391830.71 |
| 74 | 2031-06 | 2845.02 | 930.60 | 1914.42 | 389916.29 |
| 75 | 2031-07 | 2845.02 | 926.05 | 1918.97 | 387997.32 |
| 76 | 2031-08 | 2845.02 | 921.49 | 1923.52 | 386073.80 |
| 77 | 2031-09 | 2845.02 | 916.93 | 1928.09 | 384145.70 |
| 78 | 2031-10 | 2845.02 | 912.35 | 1932.67 | 382213.03 |
| 79 | 2031-11 | 2845.02 | 907.76 | 1937.26 | 380275.77 |
| 80 | 2031-12 | 2845.02 | 903.15 | 1941.86 | 378333.91 |
| 81 | 2032-01 | 2845.02 | 898.54 | 1946.47 | 376387.43 |
| 82 | 2032-02 | 2845.02 | 893.92 | 1951.10 | 374436.34 |
| 83 | 2032-03 | 2845.02 | 889.29 | 1955.73 | 372480.61 |
| 84 | 2032-04 | 2845.02 | 884.64 | 1960.38 | 370520.23 |
| 85 | 2032-05 | 2845.02 | 879.99 | 1965.03 | 368555.20 |
| 86 | 2032-06 | 2845.02 | 875.32 | 1969.70 | 366585.50 |
| 87 | 2032-07 | 2845.02 | 870.64 | 1974.38 | 364611.12 |
| 88 | 2032-08 | 2845.02 | 865.95 | 1979.07 | 362632.06 |
| 89 | 2032-09 | 2845.02 | 861.25 | 1983.77 | 360648.29 |
| 90 | 2032-10 | 2845.02 | 856.54 | 1988.48 | 358659.81 |
| 91 | 2032-11 | 2845.02 | 851.82 | 1993.20 | 356666.61 |
| 92 | 2032-12 | 2845.02 | 847.08 | 1997.93 | 354668.68 |
| 93 | 2033-01 | 2845.02 | 842.34 | 2002.68 | 352666.00 |
| 94 | 2033-02 | 2845.02 | 837.58 | 2007.44 | 350658.56 |
| 95 | 2033-03 | 2845.02 | 832.81 | 2012.20 | 348646.36 |
| 96 | 2033-04 | 2845.02 | 828.04 | 2016.98 | 346629.38 |
| 97 | 2033-05 | 2845.02 | 823.24 | 2021.77 | 344607.60 |
| 98 | 2033-06 | 2845.02 | 818.44 | 2026.57 | 342581.03 |
| 99 | 2033-07 | 2845.02 | 813.63 | 2031.39 | 340549.64 |
| 100 | 2033-08 | 2845.02 | 808.81 | 2036.21 | 338513.43 |
| 101 | 2033-09 | 2845.02 | 803.97 | 2041.05 | 336472.38 |
| 102 | 2033-10 | 2845.02 | 799.12 | 2045.90 | 334426.49 |
| 103 | 2033-11 | 2845.02 | 794.26 | 2050.75 | 332375.73 |
| 104 | 2033-12 | 2845.02 | 789.39 | 2055.63 | 330320.11 |
| 105 | 2034-01 | 2845.02 | 784.51 | 2060.51 | 328259.60 |
| 106 | 2034-02 | 2845.02 | 779.62 | 2065.40 | 326194.20 |
| 107 | 2034-03 | 2845.02 | 774.71 | 2070.31 | 324123.89 |
| 108 | 2034-04 | 2845.02 | 769.79 | 2075.22 | 322048.67 |
| 109 | 2034-05 | 2845.02 | 764.87 | 2080.15 | 319968.52 |
| 110 | 2034-06 | 2845.02 | 759.93 | 2085.09 | 317883.43 |
| 111 | 2034-07 | 2845.02 | 754.97 | 2090.04 | 315793.38 |
| 112 | 2034-08 | 2845.02 | 750.01 | 2095.01 | 313698.37 |
| 113 | 2034-09 | 2845.02 | 745.03 | 2099.98 | 311598.39 |
| 114 | 2034-10 | 2845.02 | 740.05 | 2104.97 | 309493.42 |
| 115 | 2034-11 | 2845.02 | 735.05 | 2109.97 | 307383.45 |
| 116 | 2034-12 | 2845.02 | 730.04 | 2114.98 | 305268.47 |
| 117 | 2035-01 | 2845.02 | 725.01 | 2120.00 | 303148.46 |
| 118 | 2035-02 | 2845.02 | 719.98 | 2125.04 | 301023.42 |
| 119 | 2035-03 | 2845.02 | 714.93 | 2130.09 | 298893.34 |
| 120 | 2035-04 | 2845.02 | 709.87 | 2135.15 | 296758.19 |
| 121 | 2035-05 | 2845.02 | 704.80 | 2140.22 | 294617.97 |
| 122 | 2035-06 | 2845.02 | 699.72 | 2145.30 | 292472.67 |
| 123 | 2035-07 | 2845.02 | 694.62 | 2150.39 | 290322.28 |
| 124 | 2035-08 | 2845.02 | 689.52 | 2155.50 | 288166.78 |
| 125 | 2035-09 | 2845.02 | 684.40 | 2160.62 | 286006.16 |
| 126 | 2035-10 | 2845.02 | 679.26 | 2165.75 | 283840.40 |
| 127 | 2035-11 | 2845.02 | 674.12 | 2170.90 | 281669.51 |
| 128 | 2035-12 | 2845.02 | 668.97 | 2176.05 | 279493.45 |
| 129 | 2036-01 | 2845.02 | 663.80 | 2181.22 | 277312.23 |
| 130 | 2036-02 | 2845.02 | 658.62 | 2186.40 | 275125.83 |
| 131 | 2036-03 | 2845.02 | 653.42 | 2191.59 | 272934.24 |
| 132 | 2036-04 | 2845.02 | 648.22 | 2196.80 | 270737.44 |
| 133 | 2036-05 | 2845.02 | 643.00 | 2202.02 | 268535.42 |
| 134 | 2036-06 | 2845.02 | 637.77 | 2207.25 | 266328.18 |
| 135 | 2036-07 | 2845.02 | 632.53 | 2212.49 | 264115.69 |
| 136 | 2036-08 | 2845.02 | 627.27 | 2217.74 | 261897.95 |
| 137 | 2036-09 | 2845.02 | 622.01 | 2223.01 | 259674.94 |
| 138 | 2036-10 | 2845.02 | 616.73 | 2228.29 | 257446.65 |
| 139 | 2036-11 | 2845.02 | 611.44 | 2233.58 | 255213.07 |
| 140 | 2036-12 | 2845.02 | 606.13 | 2238.89 | 252974.18 |
| 141 | 2037-01 | 2845.02 | 600.81 | 2244.20 | 250729.98 |
| 142 | 2037-02 | 2845.02 | 595.48 | 2249.53 | 248480.44 |
| 143 | 2037-03 | 2845.02 | 590.14 | 2254.88 | 246225.57 |
| 144 | 2037-04 | 2845.02 | 584.79 | 2260.23 | 243965.34 |
| 145 | 2037-05 | 2845.02 | 579.42 | 2265.60 | 241699.74 |
| 146 | 2037-06 | 2845.02 | 574.04 | 2270.98 | 239428.75 |
| 147 | 2037-07 | 2845.02 | 568.64 | 2276.37 | 237152.38 |
| 148 | 2037-08 | 2845.02 | 563.24 | 2281.78 | 234870.60 |
| 149 | 2037-09 | 2845.02 | 557.82 | 2287.20 | 232583.40 |
| 150 | 2037-10 | 2845.02 | 552.39 | 2292.63 | 230290.77 |
| 151 | 2037-11 | 2845.02 | 546.94 | 2298.08 | 227992.69 |
| 152 | 2037-12 | 2845.02 | 541.48 | 2303.53 | 225689.16 |
| 153 | 2038-01 | 2845.02 | 536.01 | 2309.01 | 223380.15 |
| 154 | 2038-02 | 2845.02 | 530.53 | 2314.49 | 221065.66 |
| 155 | 2038-03 | 2845.02 | 525.03 | 2319.99 | 218745.68 |
| 156 | 2038-04 | 2845.02 | 519.52 | 2325.50 | 216420.18 |
| 157 | 2038-05 | 2845.02 | 514.00 | 2331.02 | 214089.16 |
| 158 | 2038-06 | 2845.02 | 508.46 | 2336.56 | 211752.60 |
| 159 | 2038-07 | 2845.02 | 502.91 | 2342.10 | 209410.50 |
| 160 | 2038-08 | 2845.02 | 497.35 | 2347.67 | 207062.83 |
| 161 | 2038-09 | 2845.02 | 491.77 | 2353.24 | 204709.59 |
| 162 | 2038-10 | 2845.02 | 486.19 | 2358.83 | 202350.76 |
| 163 | 2038-11 | 2845.02 | 480.58 | 2364.43 | 199986.32 |
| 164 | 2038-12 | 2845.02 | 474.97 | 2370.05 | 197616.27 |
| 165 | 2039-01 | 2845.02 | 469.34 | 2375.68 | 195240.59 |
| 166 | 2039-02 | 2845.02 | 463.70 | 2381.32 | 192859.27 |
| 167 | 2039-03 | 2845.02 | 458.04 | 2386.98 | 190472.30 |
| 168 | 2039-04 | 2845.02 | 452.37 | 2392.65 | 188079.65 |
| 169 | 2039-05 | 2845.02 | 446.69 | 2398.33 | 185681.32 |
| 170 | 2039-06 | 2845.02 | 440.99 | 2404.02 | 183277.30 |
| 171 | 2039-07 | 2845.02 | 435.28 | 2409.73 | 180867.56 |
| 172 | 2039-08 | 2845.02 | 429.56 | 2415.46 | 178452.11 |
| 173 | 2039-09 | 2845.02 | 423.82 | 2421.19 | 176030.91 |
| 174 | 2039-10 | 2845.02 | 418.07 | 2426.94 | 173603.97 |
| 175 | 2039-11 | 2845.02 | 412.31 | 2432.71 | 171171.26 |
| 176 | 2039-12 | 2845.02 | 406.53 | 2438.49 | 168732.78 |
| 177 | 2040-01 | 2845.02 | 400.74 | 2444.28 | 166288.50 |
| 178 | 2040-02 | 2845.02 | 394.94 | 2450.08 | 163838.42 |
| 179 | 2040-03 | 2845.02 | 389.12 | 2455.90 | 161382.51 |
| 180 | 2040-04 | 2845.02 | 383.28 | 2461.73 | 158920.78 |
| 181 | 2040-05 | 2845.02 | 377.44 | 2467.58 | 156453.20 |
| 182 | 2040-06 | 2845.02 | 371.58 | 2473.44 | 153979.76 |
| 183 | 2040-07 | 2845.02 | 365.70 | 2479.32 | 151500.44 |
| 184 | 2040-08 | 2845.02 | 359.81 | 2485.20 | 149015.24 |
| 185 | 2040-09 | 2845.02 | 353.91 | 2491.11 | 146524.13 |
| 186 | 2040-10 | 2845.02 | 347.99 | 2497.02 | 144027.11 |
| 187 | 2040-11 | 2845.02 | 342.06 | 2502.95 | 141524.16 |
| 188 | 2040-12 | 2845.02 | 336.12 | 2508.90 | 139015.26 |
| 189 | 2041-01 | 2845.02 | 330.16 | 2514.86 | 136500.40 |
| 190 | 2041-02 | 2845.02 | 324.19 | 2520.83 | 133979.58 |
| 191 | 2041-03 | 2845.02 | 318.20 | 2526.82 | 131452.76 |
| 192 | 2041-04 | 2845.02 | 312.20 | 2532.82 | 128919.94 |
| 193 | 2041-05 | 2845.02 | 306.18 | 2538.83 | 126381.11 |
| 194 | 2041-06 | 2845.02 | 300.16 | 2544.86 | 123836.25 |
| 195 | 2041-07 | 2845.02 | 294.11 | 2550.91 | 121285.34 |
| 196 | 2041-08 | 2845.02 | 288.05 | 2556.96 | 118728.38 |
| 197 | 2041-09 | 2845.02 | 281.98 | 2563.04 | 116165.34 |
| 198 | 2041-10 | 2845.02 | 275.89 | 2569.12 | 113596.21 |
| 199 | 2041-11 | 2845.02 | 269.79 | 2575.23 | 111020.99 |
| 200 | 2041-12 | 2845.02 | 263.67 | 2581.34 | 108439.65 |
| 201 | 2042-01 | 2845.02 | 257.54 | 2587.47 | 105852.17 |
| 202 | 2042-02 | 2845.02 | 251.40 | 2593.62 | 103258.55 |
| 203 | 2042-03 | 2845.02 | 245.24 | 2599.78 | 100658.78 |
| 204 | 2042-04 | 2845.02 | 239.06 | 2605.95 | 98052.82 |
| 205 | 2042-05 | 2845.02 | 232.88 | 2612.14 | 95440.68 |
| 206 | 2042-06 | 2845.02 | 226.67 | 2618.35 | 92822.33 |
| 207 | 2042-07 | 2845.02 | 220.45 | 2624.56 | 90197.77 |
| 208 | 2042-08 | 2845.02 | 214.22 | 2630.80 | 87566.97 |
| 209 | 2042-09 | 2845.02 | 207.97 | 2637.05 | 84929.93 |
| 210 | 2042-10 | 2845.02 | 201.71 | 2643.31 | 82286.62 |
| 211 | 2042-11 | 2845.02 | 195.43 | 2649.59 | 79637.03 |
| 212 | 2042-12 | 2845.02 | 189.14 | 2655.88 | 76981.15 |
| 213 | 2043-01 | 2845.02 | 182.83 | 2662.19 | 74318.96 |
| 214 | 2043-02 | 2845.02 | 176.51 | 2668.51 | 71650.45 |
| 215 | 2043-03 | 2845.02 | 170.17 | 2674.85 | 68975.61 |
| 216 | 2043-04 | 2845.02 | 163.82 | 2681.20 | 66294.41 |
| 217 | 2043-05 | 2845.02 | 157.45 | 2687.57 | 63606.84 |
| 218 | 2043-06 | 2845.02 | 151.07 | 2693.95 | 60912.89 |
| 219 | 2043-07 | 2845.02 | 144.67 | 2700.35 | 58212.54 |
| 220 | 2043-08 | 2845.02 | 138.25 | 2706.76 | 55505.78 |
| 221 | 2043-09 | 2845.02 | 131.83 | 2713.19 | 52792.58 |
| 222 | 2043-10 | 2845.02 | 125.38 | 2719.64 | 50072.95 |
| 223 | 2043-11 | 2845.02 | 118.92 | 2726.09 | 47346.86 |
| 224 | 2043-12 | 2845.02 | 112.45 | 2732.57 | 44614.29 |
| 225 | 2044-01 | 2845.02 | 105.96 | 2739.06 | 41875.23 |
| 226 | 2044-02 | 2845.02 | 99.45 | 2745.56 | 39129.66 |
| 227 | 2044-03 | 2845.02 | 92.93 | 2752.08 | 36377.58 |
| 228 | 2044-04 | 2845.02 | 86.40 | 2758.62 | 33618.96 |
| 229 | 2044-05 | 2845.02 | 79.85 | 2765.17 | 30853.79 |
| 230 | 2044-06 | 2845.02 | 73.28 | 2771.74 | 28082.05 |
| 231 | 2044-07 | 2845.02 | 66.69 | 2778.32 | 25303.72 |
| 232 | 2044-08 | 2845.02 | 60.10 | 2784.92 | 22518.80 |
| 233 | 2044-09 | 2845.02 | 53.48 | 2791.54 | 19727.27 |
| 234 | 2044-10 | 2845.02 | 46.85 | 2798.17 | 16929.10 |
| 235 | 2044-11 | 2845.02 | 40.21 | 2804.81 | 14124.29 |
| 236 | 2044-12 | 2845.02 | 33.55 | 2811.47 | 11312.82 |
| 237 | 2045-01 | 2845.02 | 26.87 | 2818.15 | 8494.67 |
| 238 | 2045-02 | 2845.02 | 20.17 | 2824.84 | 5669.83 |
| 239 | 2045-03 | 2845.02 | 13.47 | 2831.55 | 2838.28 |
| 240 | 2045-04 | 2845.02 | 6.74 | 2838.28 | 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：3401.67元
每月递减：5.15元
利息总额：14.88万
本息合计：66.88万
节省利息：13986.68元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3401.67 | 1235.00 | 2166.67 | 517833.33 |
| 2 | 2025-06 | 3396.52 | 1229.85 | 2166.67 | 515666.67 |
| 3 | 2025-07 | 3391.38 | 1224.71 | 2166.67 | 513500.00 |
| 4 | 2025-08 | 3386.23 | 1219.56 | 2166.67 | 511333.33 |
| 5 | 2025-09 | 3381.08 | 1214.42 | 2166.67 | 509166.67 |
| 6 | 2025-10 | 3375.94 | 1209.27 | 2166.67 | 507000.00 |
| 7 | 2025-11 | 3370.79 | 1204.13 | 2166.67 | 504833.33 |
| 8 | 2025-12 | 3365.65 | 1198.98 | 2166.67 | 502666.67 |
| 9 | 2026-01 | 3360.50 | 1193.83 | 2166.67 | 500500.00 |
| 10 | 2026-02 | 3355.35 | 1188.69 | 2166.67 | 498333.33 |
| 11 | 2026-03 | 3350.21 | 1183.54 | 2166.67 | 496166.67 |
| 12 | 2026-04 | 3345.06 | 1178.40 | 2166.67 | 494000.00 |
| 13 | 2026-05 | 3339.92 | 1173.25 | 2166.67 | 491833.33 |
| 14 | 2026-06 | 3334.77 | 1168.10 | 2166.67 | 489666.67 |
| 15 | 2026-07 | 3329.63 | 1162.96 | 2166.67 | 487500.00 |
| 16 | 2026-08 | 3324.48 | 1157.81 | 2166.67 | 485333.33 |
| 17 | 2026-09 | 3319.33 | 1152.67 | 2166.67 | 483166.67 |
| 18 | 2026-10 | 3314.19 | 1147.52 | 2166.67 | 481000.00 |
| 19 | 2026-11 | 3309.04 | 1142.38 | 2166.67 | 478833.33 |
| 20 | 2026-12 | 3303.90 | 1137.23 | 2166.67 | 476666.67 |
| 21 | 2027-01 | 3298.75 | 1132.08 | 2166.67 | 474500.00 |
| 22 | 2027-02 | 3293.60 | 1126.94 | 2166.67 | 472333.33 |
| 23 | 2027-03 | 3288.46 | 1121.79 | 2166.67 | 470166.67 |
| 24 | 2027-04 | 3283.31 | 1116.65 | 2166.67 | 468000.00 |
| 25 | 2027-05 | 3278.17 | 1111.50 | 2166.67 | 465833.33 |
| 26 | 2027-06 | 3273.02 | 1106.35 | 2166.67 | 463666.67 |
| 27 | 2027-07 | 3267.88 | 1101.21 | 2166.67 | 461500.00 |
| 28 | 2027-08 | 3262.73 | 1096.06 | 2166.67 | 459333.33 |
| 29 | 2027-09 | 3257.58 | 1090.92 | 2166.67 | 457166.67 |
| 30 | 2027-10 | 3252.44 | 1085.77 | 2166.67 | 455000.00 |
| 31 | 2027-11 | 3247.29 | 1080.63 | 2166.67 | 452833.33 |
| 32 | 2027-12 | 3242.15 | 1075.48 | 2166.67 | 450666.67 |
| 33 | 2028-01 | 3237.00 | 1070.33 | 2166.67 | 448500.00 |
| 34 | 2028-02 | 3231.85 | 1065.19 | 2166.67 | 446333.33 |
| 35 | 2028-03 | 3226.71 | 1060.04 | 2166.67 | 444166.67 |
| 36 | 2028-04 | 3221.56 | 1054.90 | 2166.67 | 442000.00 |
| 37 | 2028-05 | 3216.42 | 1049.75 | 2166.67 | 439833.33 |
| 38 | 2028-06 | 3211.27 | 1044.60 | 2166.67 | 437666.67 |
| 39 | 2028-07 | 3206.13 | 1039.46 | 2166.67 | 435500.00 |
| 40 | 2028-08 | 3200.98 | 1034.31 | 2166.67 | 433333.33 |
| 41 | 2028-09 | 3195.83 | 1029.17 | 2166.67 | 431166.67 |
| 42 | 2028-10 | 3190.69 | 1024.02 | 2166.67 | 429000.00 |
| 43 | 2028-11 | 3185.54 | 1018.88 | 2166.67 | 426833.33 |
| 44 | 2028-12 | 3180.40 | 1013.73 | 2166.67 | 424666.67 |
| 45 | 2029-01 | 3175.25 | 1008.58 | 2166.67 | 422500.00 |
| 46 | 2029-02 | 3170.10 | 1003.44 | 2166.67 | 420333.33 |
| 47 | 2029-03 | 3164.96 | 998.29 | 2166.67 | 418166.67 |
| 48 | 2029-04 | 3159.81 | 993.15 | 2166.67 | 416000.00 |
| 49 | 2029-05 | 3154.67 | 988.00 | 2166.67 | 413833.33 |
| 50 | 2029-06 | 3149.52 | 982.85 | 2166.67 | 411666.67 |
| 51 | 2029-07 | 3144.38 | 977.71 | 2166.67 | 409500.00 |
| 52 | 2029-08 | 3139.23 | 972.56 | 2166.67 | 407333.33 |
| 53 | 2029-09 | 3134.08 | 967.42 | 2166.67 | 405166.67 |
| 54 | 2029-10 | 3128.94 | 962.27 | 2166.67 | 403000.00 |
| 55 | 2029-11 | 3123.79 | 957.13 | 2166.67 | 400833.33 |
| 56 | 2029-12 | 3118.65 | 951.98 | 2166.67 | 398666.67 |
| 57 | 2030-01 | 3113.50 | 946.83 | 2166.67 | 396500.00 |
| 58 | 2030-02 | 3108.35 | 941.69 | 2166.67 | 394333.33 |
| 59 | 2030-03 | 3103.21 | 936.54 | 2166.67 | 392166.67 |
| 60 | 2030-04 | 3098.06 | 931.40 | 2166.67 | 390000.00 |
| 61 | 2030-05 | 3092.92 | 926.25 | 2166.67 | 387833.33 |
| 62 | 2030-06 | 3087.77 | 921.10 | 2166.67 | 385666.67 |
| 63 | 2030-07 | 3082.63 | 915.96 | 2166.67 | 383500.00 |
| 64 | 2030-08 | 3077.48 | 910.81 | 2166.67 | 381333.33 |
| 65 | 2030-09 | 3072.33 | 905.67 | 2166.67 | 379166.67 |
| 66 | 2030-10 | 3067.19 | 900.52 | 2166.67 | 377000.00 |
| 67 | 2030-11 | 3062.04 | 895.38 | 2166.67 | 374833.33 |
| 68 | 2030-12 | 3056.90 | 890.23 | 2166.67 | 372666.67 |
| 69 | 2031-01 | 3051.75 | 885.08 | 2166.67 | 370500.00 |
| 70 | 2031-02 | 3046.60 | 879.94 | 2166.67 | 368333.33 |
| 71 | 2031-03 | 3041.46 | 874.79 | 2166.67 | 366166.67 |
| 72 | 2031-04 | 3036.31 | 869.65 | 2166.67 | 364000.00 |
| 73 | 2031-05 | 3031.17 | 864.50 | 2166.67 | 361833.33 |
| 74 | 2031-06 | 3026.02 | 859.35 | 2166.67 | 359666.67 |
| 75 | 2031-07 | 3020.88 | 854.21 | 2166.67 | 357500.00 |
| 76 | 2031-08 | 3015.73 | 849.06 | 2166.67 | 355333.33 |
| 77 | 2031-09 | 3010.58 | 843.92 | 2166.67 | 353166.67 |
| 78 | 2031-10 | 3005.44 | 838.77 | 2166.67 | 351000.00 |
| 79 | 2031-11 | 3000.29 | 833.63 | 2166.67 | 348833.33 |
| 80 | 2031-12 | 2995.15 | 828.48 | 2166.67 | 346666.67 |
| 81 | 2032-01 | 2990.00 | 823.33 | 2166.67 | 344500.00 |
| 82 | 2032-02 | 2984.85 | 818.19 | 2166.67 | 342333.33 |
| 83 | 2032-03 | 2979.71 | 813.04 | 2166.67 | 340166.67 |
| 84 | 2032-04 | 2974.56 | 807.90 | 2166.67 | 338000.00 |
| 85 | 2032-05 | 2969.42 | 802.75 | 2166.67 | 335833.33 |
| 86 | 2032-06 | 2964.27 | 797.60 | 2166.67 | 333666.67 |
| 87 | 2032-07 | 2959.13 | 792.46 | 2166.67 | 331500.00 |
| 88 | 2032-08 | 2953.98 | 787.31 | 2166.67 | 329333.33 |
| 89 | 2032-09 | 2948.83 | 782.17 | 2166.67 | 327166.67 |
| 90 | 2032-10 | 2943.69 | 777.02 | 2166.67 | 325000.00 |
| 91 | 2032-11 | 2938.54 | 771.88 | 2166.67 | 322833.33 |
| 92 | 2032-12 | 2933.40 | 766.73 | 2166.67 | 320666.67 |
| 93 | 2033-01 | 2928.25 | 761.58 | 2166.67 | 318500.00 |
| 94 | 2033-02 | 2923.10 | 756.44 | 2166.67 | 316333.33 |
| 95 | 2033-03 | 2917.96 | 751.29 | 2166.67 | 314166.67 |
| 96 | 2033-04 | 2912.81 | 746.15 | 2166.67 | 312000.00 |
| 97 | 2033-05 | 2907.67 | 741.00 | 2166.67 | 309833.33 |
| 98 | 2033-06 | 2902.52 | 735.85 | 2166.67 | 307666.67 |
| 99 | 2033-07 | 2897.38 | 730.71 | 2166.67 | 305500.00 |
| 100 | 2033-08 | 2892.23 | 725.56 | 2166.67 | 303333.33 |
| 101 | 2033-09 | 2887.08 | 720.42 | 2166.67 | 301166.67 |
| 102 | 2033-10 | 2881.94 | 715.27 | 2166.67 | 299000.00 |
| 103 | 2033-11 | 2876.79 | 710.13 | 2166.67 | 296833.33 |
| 104 | 2033-12 | 2871.65 | 704.98 | 2166.67 | 294666.67 |
| 105 | 2034-01 | 2866.50 | 699.83 | 2166.67 | 292500.00 |
| 106 | 2034-02 | 2861.35 | 694.69 | 2166.67 | 290333.33 |
| 107 | 2034-03 | 2856.21 | 689.54 | 2166.67 | 288166.67 |
| 108 | 2034-04 | 2851.06 | 684.40 | 2166.67 | 286000.00 |
| 109 | 2034-05 | 2845.92 | 679.25 | 2166.67 | 283833.33 |
| 110 | 2034-06 | 2840.77 | 674.10 | 2166.67 | 281666.67 |
| 111 | 2034-07 | 2835.63 | 668.96 | 2166.67 | 279500.00 |
| 112 | 2034-08 | 2830.48 | 663.81 | 2166.67 | 277333.33 |
| 113 | 2034-09 | 2825.33 | 658.67 | 2166.67 | 275166.67 |
| 114 | 2034-10 | 2820.19 | 653.52 | 2166.67 | 273000.00 |
| 115 | 2034-11 | 2815.04 | 648.38 | 2166.67 | 270833.33 |
| 116 | 2034-12 | 2809.90 | 643.23 | 2166.67 | 268666.67 |
| 117 | 2035-01 | 2804.75 | 638.08 | 2166.67 | 266500.00 |
| 118 | 2035-02 | 2799.60 | 632.94 | 2166.67 | 264333.33 |
| 119 | 2035-03 | 2794.46 | 627.79 | 2166.67 | 262166.67 |
| 120 | 2035-04 | 2789.31 | 622.65 | 2166.67 | 260000.00 |
| 121 | 2035-05 | 2784.17 | 617.50 | 2166.67 | 257833.33 |
| 122 | 2035-06 | 2779.02 | 612.35 | 2166.67 | 255666.67 |
| 123 | 2035-07 | 2773.88 | 607.21 | 2166.67 | 253500.00 |
| 124 | 2035-08 | 2768.73 | 602.06 | 2166.67 | 251333.33 |
| 125 | 2035-09 | 2763.58 | 596.92 | 2166.67 | 249166.67 |
| 126 | 2035-10 | 2758.44 | 591.77 | 2166.67 | 247000.00 |
| 127 | 2035-11 | 2753.29 | 586.63 | 2166.67 | 244833.33 |
| 128 | 2035-12 | 2748.15 | 581.48 | 2166.67 | 242666.67 |
| 129 | 2036-01 | 2743.00 | 576.33 | 2166.67 | 240500.00 |
| 130 | 2036-02 | 2737.85 | 571.19 | 2166.67 | 238333.33 |
| 131 | 2036-03 | 2732.71 | 566.04 | 2166.67 | 236166.67 |
| 132 | 2036-04 | 2727.56 | 560.90 | 2166.67 | 234000.00 |
| 133 | 2036-05 | 2722.42 | 555.75 | 2166.67 | 231833.33 |
| 134 | 2036-06 | 2717.27 | 550.60 | 2166.67 | 229666.67 |
| 135 | 2036-07 | 2712.13 | 545.46 | 2166.67 | 227500.00 |
| 136 | 2036-08 | 2706.98 | 540.31 | 2166.67 | 225333.33 |
| 137 | 2036-09 | 2701.83 | 535.17 | 2166.67 | 223166.67 |
| 138 | 2036-10 | 2696.69 | 530.02 | 2166.67 | 221000.00 |
| 139 | 2036-11 | 2691.54 | 524.88 | 2166.67 | 218833.33 |
| 140 | 2036-12 | 2686.40 | 519.73 | 2166.67 | 216666.67 |
| 141 | 2037-01 | 2681.25 | 514.58 | 2166.67 | 214500.00 |
| 142 | 2037-02 | 2676.10 | 509.44 | 2166.67 | 212333.33 |
| 143 | 2037-03 | 2670.96 | 504.29 | 2166.67 | 210166.67 |
| 144 | 2037-04 | 2665.81 | 499.15 | 2166.67 | 208000.00 |
| 145 | 2037-05 | 2660.67 | 494.00 | 2166.67 | 205833.33 |
| 146 | 2037-06 | 2655.52 | 488.85 | 2166.67 | 203666.67 |
| 147 | 2037-07 | 2650.38 | 483.71 | 2166.67 | 201500.00 |
| 148 | 2037-08 | 2645.23 | 478.56 | 2166.67 | 199333.33 |
| 149 | 2037-09 | 2640.08 | 473.42 | 2166.67 | 197166.67 |
| 150 | 2037-10 | 2634.94 | 468.27 | 2166.67 | 195000.00 |
| 151 | 2037-11 | 2629.79 | 463.13 | 2166.67 | 192833.33 |
| 152 | 2037-12 | 2624.65 | 457.98 | 2166.67 | 190666.67 |
| 153 | 2038-01 | 2619.50 | 452.83 | 2166.67 | 188500.00 |
| 154 | 2038-02 | 2614.35 | 447.69 | 2166.67 | 186333.33 |
| 155 | 2038-03 | 2609.21 | 442.54 | 2166.67 | 184166.67 |
| 156 | 2038-04 | 2604.06 | 437.40 | 2166.67 | 182000.00 |
| 157 | 2038-05 | 2598.92 | 432.25 | 2166.67 | 179833.33 |
| 158 | 2038-06 | 2593.77 | 427.10 | 2166.67 | 177666.67 |
| 159 | 2038-07 | 2588.63 | 421.96 | 2166.67 | 175500.00 |
| 160 | 2038-08 | 2583.48 | 416.81 | 2166.67 | 173333.33 |
| 161 | 2038-09 | 2578.33 | 411.67 | 2166.67 | 171166.67 |
| 162 | 2038-10 | 2573.19 | 406.52 | 2166.67 | 169000.00 |
| 163 | 2038-11 | 2568.04 | 401.38 | 2166.67 | 166833.33 |
| 164 | 2038-12 | 2562.90 | 396.23 | 2166.67 | 164666.67 |
| 165 | 2039-01 | 2557.75 | 391.08 | 2166.67 | 162500.00 |
| 166 | 2039-02 | 2552.60 | 385.94 | 2166.67 | 160333.33 |
| 167 | 2039-03 | 2547.46 | 380.79 | 2166.67 | 158166.67 |
| 168 | 2039-04 | 2542.31 | 375.65 | 2166.67 | 156000.00 |
| 169 | 2039-05 | 2537.17 | 370.50 | 2166.67 | 153833.33 |
| 170 | 2039-06 | 2532.02 | 365.35 | 2166.67 | 151666.67 |
| 171 | 2039-07 | 2526.88 | 360.21 | 2166.67 | 149500.00 |
| 172 | 2039-08 | 2521.73 | 355.06 | 2166.67 | 147333.33 |
| 173 | 2039-09 | 2516.58 | 349.92 | 2166.67 | 145166.67 |
| 174 | 2039-10 | 2511.44 | 344.77 | 2166.67 | 143000.00 |
| 175 | 2039-11 | 2506.29 | 339.63 | 2166.67 | 140833.33 |
| 176 | 2039-12 | 2501.15 | 334.48 | 2166.67 | 138666.67 |
| 177 | 2040-01 | 2496.00 | 329.33 | 2166.67 | 136500.00 |
| 178 | 2040-02 | 2490.85 | 324.19 | 2166.67 | 134333.33 |
| 179 | 2040-03 | 2485.71 | 319.04 | 2166.67 | 132166.67 |
| 180 | 2040-04 | 2480.56 | 313.90 | 2166.67 | 130000.00 |
| 181 | 2040-05 | 2475.42 | 308.75 | 2166.67 | 127833.33 |
| 182 | 2040-06 | 2470.27 | 303.60 | 2166.67 | 125666.67 |
| 183 | 2040-07 | 2465.13 | 298.46 | 2166.67 | 123500.00 |
| 184 | 2040-08 | 2459.98 | 293.31 | 2166.67 | 121333.33 |
| 185 | 2040-09 | 2454.83 | 288.17 | 2166.67 | 119166.67 |
| 186 | 2040-10 | 2449.69 | 283.02 | 2166.67 | 117000.00 |
| 187 | 2040-11 | 2444.54 | 277.88 | 2166.67 | 114833.33 |
| 188 | 2040-12 | 2439.40 | 272.73 | 2166.67 | 112666.67 |
| 189 | 2041-01 | 2434.25 | 267.58 | 2166.67 | 110500.00 |
| 190 | 2041-02 | 2429.10 | 262.44 | 2166.67 | 108333.33 |
| 191 | 2041-03 | 2423.96 | 257.29 | 2166.67 | 106166.67 |
| 192 | 2041-04 | 2418.81 | 252.15 | 2166.67 | 104000.00 |
| 193 | 2041-05 | 2413.67 | 247.00 | 2166.67 | 101833.33 |
| 194 | 2041-06 | 2408.52 | 241.85 | 2166.67 | 99666.67 |
| 195 | 2041-07 | 2403.38 | 236.71 | 2166.67 | 97500.00 |
| 196 | 2041-08 | 2398.23 | 231.56 | 2166.67 | 95333.33 |
| 197 | 2041-09 | 2393.08 | 226.42 | 2166.67 | 93166.67 |
| 198 | 2041-10 | 2387.94 | 221.27 | 2166.67 | 91000.00 |
| 199 | 2041-11 | 2382.79 | 216.13 | 2166.67 | 88833.33 |
| 200 | 2041-12 | 2377.65 | 210.98 | 2166.67 | 86666.67 |
| 201 | 2042-01 | 2372.50 | 205.83 | 2166.67 | 84500.00 |
| 202 | 2042-02 | 2367.35 | 200.69 | 2166.67 | 82333.33 |
| 203 | 2042-03 | 2362.21 | 195.54 | 2166.67 | 80166.67 |
| 204 | 2042-04 | 2357.06 | 190.40 | 2166.67 | 78000.00 |
| 205 | 2042-05 | 2351.92 | 185.25 | 2166.67 | 75833.33 |
| 206 | 2042-06 | 2346.77 | 180.10 | 2166.67 | 73666.67 |
| 207 | 2042-07 | 2341.63 | 174.96 | 2166.67 | 71500.00 |
| 208 | 2042-08 | 2336.48 | 169.81 | 2166.67 | 69333.33 |
| 209 | 2042-09 | 2331.33 | 164.67 | 2166.67 | 67166.67 |
| 210 | 2042-10 | 2326.19 | 159.52 | 2166.67 | 65000.00 |
| 211 | 2042-11 | 2321.04 | 154.38 | 2166.67 | 62833.33 |
| 212 | 2042-12 | 2315.90 | 149.23 | 2166.67 | 60666.67 |
| 213 | 2043-01 | 2310.75 | 144.08 | 2166.67 | 58500.00 |
| 214 | 2043-02 | 2305.60 | 138.94 | 2166.67 | 56333.33 |
| 215 | 2043-03 | 2300.46 | 133.79 | 2166.67 | 54166.67 |
| 216 | 2043-04 | 2295.31 | 128.65 | 2166.67 | 52000.00 |
| 217 | 2043-05 | 2290.17 | 123.50 | 2166.67 | 49833.33 |
| 218 | 2043-06 | 2285.02 | 118.35 | 2166.67 | 47666.67 |
| 219 | 2043-07 | 2279.88 | 113.21 | 2166.67 | 45500.00 |
| 220 | 2043-08 | 2274.73 | 108.06 | 2166.67 | 43333.33 |
| 221 | 2043-09 | 2269.58 | 102.92 | 2166.67 | 41166.67 |
| 222 | 2043-10 | 2264.44 | 97.77 | 2166.67 | 39000.00 |
| 223 | 2043-11 | 2259.29 | 92.63 | 2166.67 | 36833.33 |
| 224 | 2043-12 | 2254.15 | 87.48 | 2166.67 | 34666.67 |
| 225 | 2044-01 | 2249.00 | 82.33 | 2166.67 | 32500.00 |
| 226 | 2044-02 | 2243.85 | 77.19 | 2166.67 | 30333.33 |
| 227 | 2044-03 | 2238.71 | 72.04 | 2166.67 | 28166.67 |
| 228 | 2044-04 | 2233.56 | 66.90 | 2166.67 | 26000.00 |
| 229 | 2044-05 | 2228.42 | 61.75 | 2166.67 | 23833.33 |
| 230 | 2044-06 | 2223.27 | 56.60 | 2166.67 | 21666.67 |
| 231 | 2044-07 | 2218.13 | 51.46 | 2166.67 | 19500.00 |
| 232 | 2044-08 | 2212.98 | 46.31 | 2166.67 | 17333.33 |
| 233 | 2044-09 | 2207.83 | 41.17 | 2166.67 | 15166.67 |
| 234 | 2044-10 | 2202.69 | 36.02 | 2166.67 | 13000.00 |
| 235 | 2044-11 | 2197.54 | 30.88 | 2166.67 | 10833.33 |
| 236 | 2044-12 | 2192.40 | 25.73 | 2166.67 | 8666.67 |
| 237 | 2045-01 | 2187.25 | 20.58 | 2166.67 | 6500.00 |
| 238 | 2045-02 | 2182.10 | 15.44 | 2166.67 | 4333.33 |
| 239 | 2045-03 | 2176.96 | 10.29 | 2166.67 | 2166.67 |
| 240 | 2045-04 | 2171.81 | 5.15 | 2166.67 | 0.00 |