天津贷款54万（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：54万
还款月数：20年
每月还款：2887.86元
利息总额：15.31万
本息合计：69.31万
| 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 | 2887.86 | 1170.00 | 1717.86 | 538282.14 |
| 2 | 2025-06 | 2887.86 | 1166.28 | 1721.58 | 536560.57 |
| 3 | 2025-07 | 2887.86 | 1162.55 | 1725.31 | 534835.26 |
| 4 | 2025-08 | 2887.86 | 1158.81 | 1729.05 | 533106.21 |
| 5 | 2025-09 | 2887.86 | 1155.06 | 1732.79 | 531373.42 |
| 6 | 2025-10 | 2887.86 | 1151.31 | 1736.55 | 529636.88 |
| 7 | 2025-11 | 2887.86 | 1147.55 | 1740.31 | 527896.57 |
| 8 | 2025-12 | 2887.86 | 1143.78 | 1744.08 | 526152.49 |
| 9 | 2026-01 | 2887.86 | 1140.00 | 1747.86 | 524404.63 |
| 10 | 2026-02 | 2887.86 | 1136.21 | 1751.65 | 522652.98 |
| 11 | 2026-03 | 2887.86 | 1132.41 | 1755.44 | 520897.54 |
| 12 | 2026-04 | 2887.86 | 1128.61 | 1759.24 | 519138.30 |
| 13 | 2026-05 | 2887.86 | 1124.80 | 1763.06 | 517375.24 |
| 14 | 2026-06 | 2887.86 | 1120.98 | 1766.88 | 515608.37 |
| 15 | 2026-07 | 2887.86 | 1117.15 | 1770.70 | 513837.66 |
| 16 | 2026-08 | 2887.86 | 1113.31 | 1774.54 | 512063.12 |
| 17 | 2026-09 | 2887.86 | 1109.47 | 1778.39 | 510284.74 |
| 18 | 2026-10 | 2887.86 | 1105.62 | 1782.24 | 508502.50 |
| 19 | 2026-11 | 2887.86 | 1101.76 | 1786.10 | 506716.40 |
| 20 | 2026-12 | 2887.86 | 1097.89 | 1789.97 | 504926.43 |
| 21 | 2027-01 | 2887.86 | 1094.01 | 1793.85 | 503132.58 |
| 22 | 2027-02 | 2887.86 | 1090.12 | 1797.73 | 501334.84 |
| 23 | 2027-03 | 2887.86 | 1086.23 | 1801.63 | 499533.21 |
| 24 | 2027-04 | 2887.86 | 1082.32 | 1805.53 | 497727.68 |
| 25 | 2027-05 | 2887.86 | 1078.41 | 1809.45 | 495918.24 |
| 26 | 2027-06 | 2887.86 | 1074.49 | 1813.37 | 494104.87 |
| 27 | 2027-07 | 2887.86 | 1070.56 | 1817.29 | 492287.57 |
| 28 | 2027-08 | 2887.86 | 1066.62 | 1821.23 | 490466.34 |
| 29 | 2027-09 | 2887.86 | 1062.68 | 1825.18 | 488641.16 |
| 30 | 2027-10 | 2887.86 | 1058.72 | 1829.13 | 486812.03 |
| 31 | 2027-11 | 2887.86 | 1054.76 | 1833.10 | 484978.94 |
| 32 | 2027-12 | 2887.86 | 1050.79 | 1837.07 | 483141.87 |
| 33 | 2028-01 | 2887.86 | 1046.81 | 1841.05 | 481300.82 |
| 34 | 2028-02 | 2887.86 | 1042.82 | 1845.04 | 479455.78 |
| 35 | 2028-03 | 2887.86 | 1038.82 | 1849.03 | 477606.75 |
| 36 | 2028-04 | 2887.86 | 1034.81 | 1853.04 | 475753.71 |
| 37 | 2028-05 | 2887.86 | 1030.80 | 1857.06 | 473896.65 |
| 38 | 2028-06 | 2887.86 | 1026.78 | 1861.08 | 472035.57 |
| 39 | 2028-07 | 2887.86 | 1022.74 | 1865.11 | 470170.46 |
| 40 | 2028-08 | 2887.86 | 1018.70 | 1869.15 | 468301.31 |
| 41 | 2028-09 | 2887.86 | 1014.65 | 1873.20 | 466428.10 |
| 42 | 2028-10 | 2887.86 | 1010.59 | 1877.26 | 464550.84 |
| 43 | 2028-11 | 2887.86 | 1006.53 | 1881.33 | 462669.51 |
| 44 | 2028-12 | 2887.86 | 1002.45 | 1885.40 | 460784.11 |
| 45 | 2029-01 | 2887.86 | 998.37 | 1889.49 | 458894.62 |
| 46 | 2029-02 | 2887.86 | 994.27 | 1893.58 | 457001.04 |
| 47 | 2029-03 | 2887.86 | 990.17 | 1897.69 | 455103.35 |
| 48 | 2029-04 | 2887.86 | 986.06 | 1901.80 | 453201.55 |
| 49 | 2029-05 | 2887.86 | 981.94 | 1905.92 | 451295.63 |
| 50 | 2029-06 | 2887.86 | 977.81 | 1910.05 | 449385.58 |
| 51 | 2029-07 | 2887.86 | 973.67 | 1914.19 | 447471.40 |
| 52 | 2029-08 | 2887.86 | 969.52 | 1918.33 | 445553.06 |
| 53 | 2029-09 | 2887.86 | 965.36 | 1922.49 | 443630.57 |
| 54 | 2029-10 | 2887.86 | 961.20 | 1926.66 | 441703.92 |
| 55 | 2029-11 | 2887.86 | 957.03 | 1930.83 | 439773.09 |
| 56 | 2029-12 | 2887.86 | 952.84 | 1935.01 | 437838.07 |
| 57 | 2030-01 | 2887.86 | 948.65 | 1939.21 | 435898.87 |
| 58 | 2030-02 | 2887.86 | 944.45 | 1943.41 | 433955.46 |
| 59 | 2030-03 | 2887.86 | 940.24 | 1947.62 | 432007.84 |
| 60 | 2030-04 | 2887.86 | 936.02 | 1951.84 | 430056.00 |
| 61 | 2030-05 | 2887.86 | 931.79 | 1956.07 | 428099.93 |
| 62 | 2030-06 | 2887.86 | 927.55 | 1960.31 | 426139.63 |
| 63 | 2030-07 | 2887.86 | 923.30 | 1964.55 | 424175.08 |
| 64 | 2030-08 | 2887.86 | 919.05 | 1968.81 | 422206.27 |
| 65 | 2030-09 | 2887.86 | 914.78 | 1973.08 | 420233.19 |
| 66 | 2030-10 | 2887.86 | 910.51 | 1977.35 | 418255.84 |
| 67 | 2030-11 | 2887.86 | 906.22 | 1981.63 | 416274.21 |
| 68 | 2030-12 | 2887.86 | 901.93 | 1985.93 | 414288.28 |
| 69 | 2031-01 | 2887.86 | 897.62 | 1990.23 | 412298.05 |
| 70 | 2031-02 | 2887.86 | 893.31 | 1994.54 | 410303.50 |
| 71 | 2031-03 | 2887.86 | 888.99 | 1998.86 | 408304.64 |
| 72 | 2031-04 | 2887.86 | 884.66 | 2003.20 | 406301.44 |
| 73 | 2031-05 | 2887.86 | 880.32 | 2007.54 | 404293.91 |
| 74 | 2031-06 | 2887.86 | 875.97 | 2011.89 | 402282.02 |
| 75 | 2031-07 | 2887.86 | 871.61 | 2016.24 | 400265.78 |
| 76 | 2031-08 | 2887.86 | 867.24 | 2020.61 | 398245.17 |
| 77 | 2031-09 | 2887.86 | 862.86 | 2024.99 | 396220.17 |
| 78 | 2031-10 | 2887.86 | 858.48 | 2029.38 | 394190.80 |
| 79 | 2031-11 | 2887.86 | 854.08 | 2033.78 | 392157.02 |
| 80 | 2031-12 | 2887.86 | 849.67 | 2038.18 | 390118.84 |
| 81 | 2032-01 | 2887.86 | 845.26 | 2042.60 | 388076.24 |
| 82 | 2032-02 | 2887.86 | 840.83 | 2047.02 | 386029.22 |
| 83 | 2032-03 | 2887.86 | 836.40 | 2051.46 | 383977.76 |
| 84 | 2032-04 | 2887.86 | 831.95 | 2055.90 | 381921.85 |
| 85 | 2032-05 | 2887.86 | 827.50 | 2060.36 | 379861.50 |
| 86 | 2032-06 | 2887.86 | 823.03 | 2064.82 | 377796.67 |
| 87 | 2032-07 | 2887.86 | 818.56 | 2069.30 | 375727.38 |
| 88 | 2032-08 | 2887.86 | 814.08 | 2073.78 | 373653.60 |
| 89 | 2032-09 | 2887.86 | 809.58 | 2078.27 | 371575.33 |
| 90 | 2032-10 | 2887.86 | 805.08 | 2082.78 | 369492.55 |
| 91 | 2032-11 | 2887.86 | 800.57 | 2087.29 | 367405.26 |
| 92 | 2032-12 | 2887.86 | 796.04 | 2091.81 | 365313.45 |
| 93 | 2033-01 | 2887.86 | 791.51 | 2096.34 | 363217.11 |
| 94 | 2033-02 | 2887.86 | 786.97 | 2100.89 | 361116.22 |
| 95 | 2033-03 | 2887.86 | 782.42 | 2105.44 | 359010.79 |
| 96 | 2033-04 | 2887.86 | 777.86 | 2110.00 | 356900.79 |
| 97 | 2033-05 | 2887.86 | 773.29 | 2114.57 | 354786.22 |
| 98 | 2033-06 | 2887.86 | 768.70 | 2119.15 | 352667.06 |
| 99 | 2033-07 | 2887.86 | 764.11 | 2123.74 | 350543.32 |
| 100 | 2033-08 | 2887.86 | 759.51 | 2128.34 | 348414.98 |
| 101 | 2033-09 | 2887.86 | 754.90 | 2132.96 | 346282.02 |
| 102 | 2033-10 | 2887.86 | 750.28 | 2137.58 | 344144.44 |
| 103 | 2033-11 | 2887.86 | 745.65 | 2142.21 | 342002.23 |
| 104 | 2033-12 | 2887.86 | 741.00 | 2146.85 | 339855.38 |
| 105 | 2034-01 | 2887.86 | 736.35 | 2151.50 | 337703.88 |
| 106 | 2034-02 | 2887.86 | 731.69 | 2156.16 | 335547.72 |
| 107 | 2034-03 | 2887.86 | 727.02 | 2160.84 | 333386.88 |
| 108 | 2034-04 | 2887.86 | 722.34 | 2165.52 | 331221.36 |
| 109 | 2034-05 | 2887.86 | 717.65 | 2170.21 | 329051.15 |
| 110 | 2034-06 | 2887.86 | 712.94 | 2174.91 | 326876.24 |
| 111 | 2034-07 | 2887.86 | 708.23 | 2179.62 | 324696.62 |
| 112 | 2034-08 | 2887.86 | 703.51 | 2184.35 | 322512.27 |
| 113 | 2034-09 | 2887.86 | 698.78 | 2189.08 | 320323.19 |
| 114 | 2034-10 | 2887.86 | 694.03 | 2193.82 | 318129.37 |
| 115 | 2034-11 | 2887.86 | 689.28 | 2198.58 | 315930.80 |
| 116 | 2034-12 | 2887.86 | 684.52 | 2203.34 | 313727.46 |
| 117 | 2035-01 | 2887.86 | 679.74 | 2208.11 | 311519.35 |
| 118 | 2035-02 | 2887.86 | 674.96 | 2212.90 | 309306.45 |
| 119 | 2035-03 | 2887.86 | 670.16 | 2217.69 | 307088.76 |
| 120 | 2035-04 | 2887.86 | 665.36 | 2222.50 | 304866.26 |
| 121 | 2035-05 | 2887.86 | 660.54 | 2227.31 | 302638.95 |
| 122 | 2035-06 | 2887.86 | 655.72 | 2232.14 | 300406.81 |
| 123 | 2035-07 | 2887.86 | 650.88 | 2236.97 | 298169.84 |
| 124 | 2035-08 | 2887.86 | 646.03 | 2241.82 | 295928.02 |
| 125 | 2035-09 | 2887.86 | 641.18 | 2246.68 | 293681.34 |
| 126 | 2035-10 | 2887.86 | 636.31 | 2251.55 | 291429.79 |
| 127 | 2035-11 | 2887.86 | 631.43 | 2256.42 | 289173.37 |
| 128 | 2035-12 | 2887.86 | 626.54 | 2261.31 | 286912.06 |
| 129 | 2036-01 | 2887.86 | 621.64 | 2266.21 | 284645.84 |
| 130 | 2036-02 | 2887.86 | 616.73 | 2271.12 | 282374.72 |
| 131 | 2036-03 | 2887.86 | 611.81 | 2276.04 | 280098.68 |
| 132 | 2036-04 | 2887.86 | 606.88 | 2280.98 | 277817.70 |
| 133 | 2036-05 | 2887.86 | 601.94 | 2285.92 | 275531.78 |
| 134 | 2036-06 | 2887.86 | 596.99 | 2290.87 | 273240.91 |
| 135 | 2036-07 | 2887.86 | 592.02 | 2295.83 | 270945.08 |
| 136 | 2036-08 | 2887.86 | 587.05 | 2300.81 | 268644.27 |
| 137 | 2036-09 | 2887.86 | 582.06 | 2305.79 | 266338.48 |
| 138 | 2036-10 | 2887.86 | 577.07 | 2310.79 | 264027.69 |
| 139 | 2036-11 | 2887.86 | 572.06 | 2315.80 | 261711.90 |
| 140 | 2036-12 | 2887.86 | 567.04 | 2320.81 | 259391.08 |
| 141 | 2037-01 | 2887.86 | 562.01 | 2325.84 | 257065.24 |
| 142 | 2037-02 | 2887.86 | 556.97 | 2330.88 | 254734.36 |
| 143 | 2037-03 | 2887.86 | 551.92 | 2335.93 | 252398.43 |
| 144 | 2037-04 | 2887.86 | 546.86 | 2340.99 | 250057.44 |
| 145 | 2037-05 | 2887.86 | 541.79 | 2346.06 | 247711.37 |
| 146 | 2037-06 | 2887.86 | 536.71 | 2351.15 | 245360.23 |
| 147 | 2037-07 | 2887.86 | 531.61 | 2356.24 | 243003.98 |
| 148 | 2037-08 | 2887.86 | 526.51 | 2361.35 | 240642.64 |
| 149 | 2037-09 | 2887.86 | 521.39 | 2366.46 | 238276.17 |
| 150 | 2037-10 | 2887.86 | 516.27 | 2371.59 | 235904.58 |
| 151 | 2037-11 | 2887.86 | 511.13 | 2376.73 | 233527.85 |
| 152 | 2037-12 | 2887.86 | 505.98 | 2381.88 | 231145.98 |
| 153 | 2038-01 | 2887.86 | 500.82 | 2387.04 | 228758.94 |
| 154 | 2038-02 | 2887.86 | 495.64 | 2392.21 | 226366.73 |
| 155 | 2038-03 | 2887.86 | 490.46 | 2397.39 | 223969.33 |
| 156 | 2038-04 | 2887.86 | 485.27 | 2402.59 | 221566.74 |
| 157 | 2038-05 | 2887.86 | 480.06 | 2407.79 | 219158.95 |
| 158 | 2038-06 | 2887.86 | 474.84 | 2413.01 | 216745.94 |
| 159 | 2038-07 | 2887.86 | 469.62 | 2418.24 | 214327.70 |
| 160 | 2038-08 | 2887.86 | 464.38 | 2423.48 | 211904.22 |
| 161 | 2038-09 | 2887.86 | 459.13 | 2428.73 | 209475.49 |
| 162 | 2038-10 | 2887.86 | 453.86 | 2433.99 | 207041.50 |
| 163 | 2038-11 | 2887.86 | 448.59 | 2439.27 | 204602.23 |
| 164 | 2038-12 | 2887.86 | 443.30 | 2444.55 | 202157.68 |
| 165 | 2039-01 | 2887.86 | 438.01 | 2449.85 | 199707.83 |
| 166 | 2039-02 | 2887.86 | 432.70 | 2455.16 | 197252.68 |
| 167 | 2039-03 | 2887.86 | 427.38 | 2460.47 | 194792.20 |
| 168 | 2039-04 | 2887.86 | 422.05 | 2465.81 | 192326.40 |
| 169 | 2039-05 | 2887.86 | 416.71 | 2471.15 | 189855.25 |
| 170 | 2039-06 | 2887.86 | 411.35 | 2476.50 | 187378.75 |
| 171 | 2039-07 | 2887.86 | 405.99 | 2481.87 | 184896.88 |
| 172 | 2039-08 | 2887.86 | 400.61 | 2487.25 | 182409.63 |
| 173 | 2039-09 | 2887.86 | 395.22 | 2492.63 | 179917.00 |
| 174 | 2039-10 | 2887.86 | 389.82 | 2498.04 | 177418.96 |
| 175 | 2039-11 | 2887.86 | 384.41 | 2503.45 | 174915.52 |
| 176 | 2039-12 | 2887.86 | 378.98 | 2508.87 | 172406.64 |
| 177 | 2040-01 | 2887.86 | 373.55 | 2514.31 | 169892.34 |
| 178 | 2040-02 | 2887.86 | 368.10 | 2519.76 | 167372.58 |
| 179 | 2040-03 | 2887.86 | 362.64 | 2525.21 | 164847.37 |
| 180 | 2040-04 | 2887.86 | 357.17 | 2530.69 | 162316.68 |
| 181 | 2040-05 | 2887.86 | 351.69 | 2536.17 | 159780.51 |
| 182 | 2040-06 | 2887.86 | 346.19 | 2541.66 | 157238.85 |
| 183 | 2040-07 | 2887.86 | 340.68 | 2547.17 | 154691.68 |
| 184 | 2040-08 | 2887.86 | 335.17 | 2552.69 | 152138.99 |
| 185 | 2040-09 | 2887.86 | 329.63 | 2558.22 | 149580.76 |
| 186 | 2040-10 | 2887.86 | 324.09 | 2563.76 | 147017.00 |
| 187 | 2040-11 | 2887.86 | 318.54 | 2569.32 | 144447.68 |
| 188 | 2040-12 | 2887.86 | 312.97 | 2574.89 | 141872.80 |
| 189 | 2041-01 | 2887.86 | 307.39 | 2580.46 | 139292.33 |
| 190 | 2041-02 | 2887.86 | 301.80 | 2586.06 | 136706.28 |
| 191 | 2041-03 | 2887.86 | 296.20 | 2591.66 | 134114.62 |
| 192 | 2041-04 | 2887.86 | 290.58 | 2597.27 | 131517.34 |
| 193 | 2041-05 | 2887.86 | 284.95 | 2602.90 | 128914.44 |
| 194 | 2041-06 | 2887.86 | 279.31 | 2608.54 | 126305.90 |
| 195 | 2041-07 | 2887.86 | 273.66 | 2614.19 | 123691.71 |
| 196 | 2041-08 | 2887.86 | 268.00 | 2619.86 | 121071.85 |
| 197 | 2041-09 | 2887.86 | 262.32 | 2625.53 | 118446.32 |
| 198 | 2041-10 | 2887.86 | 256.63 | 2631.22 | 115815.10 |
| 199 | 2041-11 | 2887.86 | 250.93 | 2636.92 | 113178.17 |
| 200 | 2041-12 | 2887.86 | 245.22 | 2642.64 | 110535.54 |
| 201 | 2042-01 | 2887.86 | 239.49 | 2648.36 | 107887.18 |
| 202 | 2042-02 | 2887.86 | 233.76 | 2654.10 | 105233.08 |
| 203 | 2042-03 | 2887.86 | 228.01 | 2659.85 | 102573.23 |
| 204 | 2042-04 | 2887.86 | 222.24 | 2665.61 | 99907.61 |
| 205 | 2042-05 | 2887.86 | 216.47 | 2671.39 | 97236.22 |
| 206 | 2042-06 | 2887.86 | 210.68 | 2677.18 | 94559.05 |
| 207 | 2042-07 | 2887.86 | 204.88 | 2682.98 | 91876.07 |
| 208 | 2042-08 | 2887.86 | 199.06 | 2688.79 | 89187.28 |
| 209 | 2042-09 | 2887.86 | 193.24 | 2694.62 | 86492.66 |
| 210 | 2042-10 | 2887.86 | 187.40 | 2700.45 | 83792.21 |
| 211 | 2042-11 | 2887.86 | 181.55 | 2706.31 | 81085.90 |
| 212 | 2042-12 | 2887.86 | 175.69 | 2712.17 | 78373.73 |
| 213 | 2043-01 | 2887.86 | 169.81 | 2718.05 | 75655.69 |
| 214 | 2043-02 | 2887.86 | 163.92 | 2723.93 | 72931.75 |
| 215 | 2043-03 | 2887.86 | 158.02 | 2729.84 | 70201.92 |
| 216 | 2043-04 | 2887.86 | 152.10 | 2735.75 | 67466.16 |
| 217 | 2043-05 | 2887.86 | 146.18 | 2741.68 | 64724.49 |
| 218 | 2043-06 | 2887.86 | 140.24 | 2747.62 | 61976.87 |
| 219 | 2043-07 | 2887.86 | 134.28 | 2753.57 | 59223.29 |
| 220 | 2043-08 | 2887.86 | 128.32 | 2759.54 | 56463.76 |
| 221 | 2043-09 | 2887.86 | 122.34 | 2765.52 | 53698.24 |
| 222 | 2043-10 | 2887.86 | 116.35 | 2771.51 | 50926.73 |
| 223 | 2043-11 | 2887.86 | 110.34 | 2777.51 | 48149.21 |
| 224 | 2043-12 | 2887.86 | 104.32 | 2783.53 | 45365.68 |
| 225 | 2044-01 | 2887.86 | 98.29 | 2789.56 | 42576.12 |
| 226 | 2044-02 | 2887.86 | 92.25 | 2795.61 | 39780.51 |
| 227 | 2044-03 | 2887.86 | 86.19 | 2801.66 | 36978.85 |
| 228 | 2044-04 | 2887.86 | 80.12 | 2807.73 | 34171.11 |
| 229 | 2044-05 | 2887.86 | 74.04 | 2813.82 | 31357.30 |
| 230 | 2044-06 | 2887.86 | 67.94 | 2819.91 | 28537.38 |
| 231 | 2044-07 | 2887.86 | 61.83 | 2826.02 | 25711.36 |
| 232 | 2044-08 | 2887.86 | 55.71 | 2832.15 | 22879.21 |
| 233 | 2044-09 | 2887.86 | 49.57 | 2838.28 | 20040.92 |
| 234 | 2044-10 | 2887.86 | 43.42 | 2844.43 | 17196.49 |
| 235 | 2044-11 | 2887.86 | 37.26 | 2850.60 | 14345.89 |
| 236 | 2044-12 | 2887.86 | 31.08 | 2856.77 | 11489.12 |
| 237 | 2045-01 | 2887.86 | 24.89 | 2862.96 | 8626.16 |
| 238 | 2045-02 | 2887.86 | 18.69 | 2869.17 | 5756.99 |
| 239 | 2045-03 | 2887.86 | 12.47 | 2875.38 | 2881.61 |
| 240 | 2045-04 | 2887.86 | 6.24 | 2881.61 | 0.00 |
等额本金还款方式：
贷款总额：54万
还款月数：20年
首月还款：3420元
每月递减：4.88元
利息总额：14.1万
本息合计：68.1万
节省利息：12100.32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 | 3420.00 | 1170.00 | 2250.00 | 537750.00 |
| 2 | 2025-06 | 3415.13 | 1165.13 | 2250.00 | 535500.00 |
| 3 | 2025-07 | 3410.25 | 1160.25 | 2250.00 | 533250.00 |
| 4 | 2025-08 | 3405.38 | 1155.38 | 2250.00 | 531000.00 |
| 5 | 2025-09 | 3400.50 | 1150.50 | 2250.00 | 528750.00 |
| 6 | 2025-10 | 3395.63 | 1145.63 | 2250.00 | 526500.00 |
| 7 | 2025-11 | 3390.75 | 1140.75 | 2250.00 | 524250.00 |
| 8 | 2025-12 | 3385.88 | 1135.88 | 2250.00 | 522000.00 |
| 9 | 2026-01 | 3381.00 | 1131.00 | 2250.00 | 519750.00 |
| 10 | 2026-02 | 3376.13 | 1126.13 | 2250.00 | 517500.00 |
| 11 | 2026-03 | 3371.25 | 1121.25 | 2250.00 | 515250.00 |
| 12 | 2026-04 | 3366.38 | 1116.38 | 2250.00 | 513000.00 |
| 13 | 2026-05 | 3361.50 | 1111.50 | 2250.00 | 510750.00 |
| 14 | 2026-06 | 3356.63 | 1106.63 | 2250.00 | 508500.00 |
| 15 | 2026-07 | 3351.75 | 1101.75 | 2250.00 | 506250.00 |
| 16 | 2026-08 | 3346.88 | 1096.88 | 2250.00 | 504000.00 |
| 17 | 2026-09 | 3342.00 | 1092.00 | 2250.00 | 501750.00 |
| 18 | 2026-10 | 3337.13 | 1087.13 | 2250.00 | 499500.00 |
| 19 | 2026-11 | 3332.25 | 1082.25 | 2250.00 | 497250.00 |
| 20 | 2026-12 | 3327.38 | 1077.38 | 2250.00 | 495000.00 |
| 21 | 2027-01 | 3322.50 | 1072.50 | 2250.00 | 492750.00 |
| 22 | 2027-02 | 3317.63 | 1067.63 | 2250.00 | 490500.00 |
| 23 | 2027-03 | 3312.75 | 1062.75 | 2250.00 | 488250.00 |
| 24 | 2027-04 | 3307.88 | 1057.88 | 2250.00 | 486000.00 |
| 25 | 2027-05 | 3303.00 | 1053.00 | 2250.00 | 483750.00 |
| 26 | 2027-06 | 3298.13 | 1048.13 | 2250.00 | 481500.00 |
| 27 | 2027-07 | 3293.25 | 1043.25 | 2250.00 | 479250.00 |
| 28 | 2027-08 | 3288.38 | 1038.38 | 2250.00 | 477000.00 |
| 29 | 2027-09 | 3283.50 | 1033.50 | 2250.00 | 474750.00 |
| 30 | 2027-10 | 3278.63 | 1028.63 | 2250.00 | 472500.00 |
| 31 | 2027-11 | 3273.75 | 1023.75 | 2250.00 | 470250.00 |
| 32 | 2027-12 | 3268.88 | 1018.88 | 2250.00 | 468000.00 |
| 33 | 2028-01 | 3264.00 | 1014.00 | 2250.00 | 465750.00 |
| 34 | 2028-02 | 3259.13 | 1009.13 | 2250.00 | 463500.00 |
| 35 | 2028-03 | 3254.25 | 1004.25 | 2250.00 | 461250.00 |
| 36 | 2028-04 | 3249.38 | 999.38 | 2250.00 | 459000.00 |
| 37 | 2028-05 | 3244.50 | 994.50 | 2250.00 | 456750.00 |
| 38 | 2028-06 | 3239.63 | 989.63 | 2250.00 | 454500.00 |
| 39 | 2028-07 | 3234.75 | 984.75 | 2250.00 | 452250.00 |
| 40 | 2028-08 | 3229.88 | 979.88 | 2250.00 | 450000.00 |
| 41 | 2028-09 | 3225.00 | 975.00 | 2250.00 | 447750.00 |
| 42 | 2028-10 | 3220.13 | 970.13 | 2250.00 | 445500.00 |
| 43 | 2028-11 | 3215.25 | 965.25 | 2250.00 | 443250.00 |
| 44 | 2028-12 | 3210.38 | 960.38 | 2250.00 | 441000.00 |
| 45 | 2029-01 | 3205.50 | 955.50 | 2250.00 | 438750.00 |
| 46 | 2029-02 | 3200.63 | 950.63 | 2250.00 | 436500.00 |
| 47 | 2029-03 | 3195.75 | 945.75 | 2250.00 | 434250.00 |
| 48 | 2029-04 | 3190.88 | 940.88 | 2250.00 | 432000.00 |
| 49 | 2029-05 | 3186.00 | 936.00 | 2250.00 | 429750.00 |
| 50 | 2029-06 | 3181.13 | 931.13 | 2250.00 | 427500.00 |
| 51 | 2029-07 | 3176.25 | 926.25 | 2250.00 | 425250.00 |
| 52 | 2029-08 | 3171.38 | 921.38 | 2250.00 | 423000.00 |
| 53 | 2029-09 | 3166.50 | 916.50 | 2250.00 | 420750.00 |
| 54 | 2029-10 | 3161.63 | 911.63 | 2250.00 | 418500.00 |
| 55 | 2029-11 | 3156.75 | 906.75 | 2250.00 | 416250.00 |
| 56 | 2029-12 | 3151.88 | 901.88 | 2250.00 | 414000.00 |
| 57 | 2030-01 | 3147.00 | 897.00 | 2250.00 | 411750.00 |
| 58 | 2030-02 | 3142.13 | 892.13 | 2250.00 | 409500.00 |
| 59 | 2030-03 | 3137.25 | 887.25 | 2250.00 | 407250.00 |
| 60 | 2030-04 | 3132.38 | 882.38 | 2250.00 | 405000.00 |
| 61 | 2030-05 | 3127.50 | 877.50 | 2250.00 | 402750.00 |
| 62 | 2030-06 | 3122.63 | 872.63 | 2250.00 | 400500.00 |
| 63 | 2030-07 | 3117.75 | 867.75 | 2250.00 | 398250.00 |
| 64 | 2030-08 | 3112.88 | 862.88 | 2250.00 | 396000.00 |
| 65 | 2030-09 | 3108.00 | 858.00 | 2250.00 | 393750.00 |
| 66 | 2030-10 | 3103.13 | 853.13 | 2250.00 | 391500.00 |
| 67 | 2030-11 | 3098.25 | 848.25 | 2250.00 | 389250.00 |
| 68 | 2030-12 | 3093.38 | 843.38 | 2250.00 | 387000.00 |
| 69 | 2031-01 | 3088.50 | 838.50 | 2250.00 | 384750.00 |
| 70 | 2031-02 | 3083.63 | 833.63 | 2250.00 | 382500.00 |
| 71 | 2031-03 | 3078.75 | 828.75 | 2250.00 | 380250.00 |
| 72 | 2031-04 | 3073.88 | 823.88 | 2250.00 | 378000.00 |
| 73 | 2031-05 | 3069.00 | 819.00 | 2250.00 | 375750.00 |
| 74 | 2031-06 | 3064.13 | 814.13 | 2250.00 | 373500.00 |
| 75 | 2031-07 | 3059.25 | 809.25 | 2250.00 | 371250.00 |
| 76 | 2031-08 | 3054.38 | 804.38 | 2250.00 | 369000.00 |
| 77 | 2031-09 | 3049.50 | 799.50 | 2250.00 | 366750.00 |
| 78 | 2031-10 | 3044.63 | 794.63 | 2250.00 | 364500.00 |
| 79 | 2031-11 | 3039.75 | 789.75 | 2250.00 | 362250.00 |
| 80 | 2031-12 | 3034.88 | 784.88 | 2250.00 | 360000.00 |
| 81 | 2032-01 | 3030.00 | 780.00 | 2250.00 | 357750.00 |
| 82 | 2032-02 | 3025.13 | 775.13 | 2250.00 | 355500.00 |
| 83 | 2032-03 | 3020.25 | 770.25 | 2250.00 | 353250.00 |
| 84 | 2032-04 | 3015.38 | 765.38 | 2250.00 | 351000.00 |
| 85 | 2032-05 | 3010.50 | 760.50 | 2250.00 | 348750.00 |
| 86 | 2032-06 | 3005.63 | 755.63 | 2250.00 | 346500.00 |
| 87 | 2032-07 | 3000.75 | 750.75 | 2250.00 | 344250.00 |
| 88 | 2032-08 | 2995.88 | 745.88 | 2250.00 | 342000.00 |
| 89 | 2032-09 | 2991.00 | 741.00 | 2250.00 | 339750.00 |
| 90 | 2032-10 | 2986.13 | 736.13 | 2250.00 | 337500.00 |
| 91 | 2032-11 | 2981.25 | 731.25 | 2250.00 | 335250.00 |
| 92 | 2032-12 | 2976.38 | 726.38 | 2250.00 | 333000.00 |
| 93 | 2033-01 | 2971.50 | 721.50 | 2250.00 | 330750.00 |
| 94 | 2033-02 | 2966.63 | 716.63 | 2250.00 | 328500.00 |
| 95 | 2033-03 | 2961.75 | 711.75 | 2250.00 | 326250.00 |
| 96 | 2033-04 | 2956.88 | 706.88 | 2250.00 | 324000.00 |
| 97 | 2033-05 | 2952.00 | 702.00 | 2250.00 | 321750.00 |
| 98 | 2033-06 | 2947.13 | 697.13 | 2250.00 | 319500.00 |
| 99 | 2033-07 | 2942.25 | 692.25 | 2250.00 | 317250.00 |
| 100 | 2033-08 | 2937.38 | 687.38 | 2250.00 | 315000.00 |
| 101 | 2033-09 | 2932.50 | 682.50 | 2250.00 | 312750.00 |
| 102 | 2033-10 | 2927.63 | 677.63 | 2250.00 | 310500.00 |
| 103 | 2033-11 | 2922.75 | 672.75 | 2250.00 | 308250.00 |
| 104 | 2033-12 | 2917.88 | 667.88 | 2250.00 | 306000.00 |
| 105 | 2034-01 | 2913.00 | 663.00 | 2250.00 | 303750.00 |
| 106 | 2034-02 | 2908.13 | 658.13 | 2250.00 | 301500.00 |
| 107 | 2034-03 | 2903.25 | 653.25 | 2250.00 | 299250.00 |
| 108 | 2034-04 | 2898.38 | 648.38 | 2250.00 | 297000.00 |
| 109 | 2034-05 | 2893.50 | 643.50 | 2250.00 | 294750.00 |
| 110 | 2034-06 | 2888.63 | 638.63 | 2250.00 | 292500.00 |
| 111 | 2034-07 | 2883.75 | 633.75 | 2250.00 | 290250.00 |
| 112 | 2034-08 | 2878.88 | 628.88 | 2250.00 | 288000.00 |
| 113 | 2034-09 | 2874.00 | 624.00 | 2250.00 | 285750.00 |
| 114 | 2034-10 | 2869.13 | 619.13 | 2250.00 | 283500.00 |
| 115 | 2034-11 | 2864.25 | 614.25 | 2250.00 | 281250.00 |
| 116 | 2034-12 | 2859.38 | 609.38 | 2250.00 | 279000.00 |
| 117 | 2035-01 | 2854.50 | 604.50 | 2250.00 | 276750.00 |
| 118 | 2035-02 | 2849.63 | 599.63 | 2250.00 | 274500.00 |
| 119 | 2035-03 | 2844.75 | 594.75 | 2250.00 | 272250.00 |
| 120 | 2035-04 | 2839.88 | 589.88 | 2250.00 | 270000.00 |
| 121 | 2035-05 | 2835.00 | 585.00 | 2250.00 | 267750.00 |
| 122 | 2035-06 | 2830.13 | 580.13 | 2250.00 | 265500.00 |
| 123 | 2035-07 | 2825.25 | 575.25 | 2250.00 | 263250.00 |
| 124 | 2035-08 | 2820.38 | 570.38 | 2250.00 | 261000.00 |
| 125 | 2035-09 | 2815.50 | 565.50 | 2250.00 | 258750.00 |
| 126 | 2035-10 | 2810.63 | 560.63 | 2250.00 | 256500.00 |
| 127 | 2035-11 | 2805.75 | 555.75 | 2250.00 | 254250.00 |
| 128 | 2035-12 | 2800.88 | 550.88 | 2250.00 | 252000.00 |
| 129 | 2036-01 | 2796.00 | 546.00 | 2250.00 | 249750.00 |
| 130 | 2036-02 | 2791.13 | 541.13 | 2250.00 | 247500.00 |
| 131 | 2036-03 | 2786.25 | 536.25 | 2250.00 | 245250.00 |
| 132 | 2036-04 | 2781.38 | 531.38 | 2250.00 | 243000.00 |
| 133 | 2036-05 | 2776.50 | 526.50 | 2250.00 | 240750.00 |
| 134 | 2036-06 | 2771.63 | 521.63 | 2250.00 | 238500.00 |
| 135 | 2036-07 | 2766.75 | 516.75 | 2250.00 | 236250.00 |
| 136 | 2036-08 | 2761.88 | 511.88 | 2250.00 | 234000.00 |
| 137 | 2036-09 | 2757.00 | 507.00 | 2250.00 | 231750.00 |
| 138 | 2036-10 | 2752.13 | 502.13 | 2250.00 | 229500.00 |
| 139 | 2036-11 | 2747.25 | 497.25 | 2250.00 | 227250.00 |
| 140 | 2036-12 | 2742.38 | 492.38 | 2250.00 | 225000.00 |
| 141 | 2037-01 | 2737.50 | 487.50 | 2250.00 | 222750.00 |
| 142 | 2037-02 | 2732.63 | 482.63 | 2250.00 | 220500.00 |
| 143 | 2037-03 | 2727.75 | 477.75 | 2250.00 | 218250.00 |
| 144 | 2037-04 | 2722.88 | 472.88 | 2250.00 | 216000.00 |
| 145 | 2037-05 | 2718.00 | 468.00 | 2250.00 | 213750.00 |
| 146 | 2037-06 | 2713.13 | 463.13 | 2250.00 | 211500.00 |
| 147 | 2037-07 | 2708.25 | 458.25 | 2250.00 | 209250.00 |
| 148 | 2037-08 | 2703.38 | 453.38 | 2250.00 | 207000.00 |
| 149 | 2037-09 | 2698.50 | 448.50 | 2250.00 | 204750.00 |
| 150 | 2037-10 | 2693.63 | 443.63 | 2250.00 | 202500.00 |
| 151 | 2037-11 | 2688.75 | 438.75 | 2250.00 | 200250.00 |
| 152 | 2037-12 | 2683.88 | 433.88 | 2250.00 | 198000.00 |
| 153 | 2038-01 | 2679.00 | 429.00 | 2250.00 | 195750.00 |
| 154 | 2038-02 | 2674.13 | 424.13 | 2250.00 | 193500.00 |
| 155 | 2038-03 | 2669.25 | 419.25 | 2250.00 | 191250.00 |
| 156 | 2038-04 | 2664.38 | 414.38 | 2250.00 | 189000.00 |
| 157 | 2038-05 | 2659.50 | 409.50 | 2250.00 | 186750.00 |
| 158 | 2038-06 | 2654.63 | 404.63 | 2250.00 | 184500.00 |
| 159 | 2038-07 | 2649.75 | 399.75 | 2250.00 | 182250.00 |
| 160 | 2038-08 | 2644.88 | 394.88 | 2250.00 | 180000.00 |
| 161 | 2038-09 | 2640.00 | 390.00 | 2250.00 | 177750.00 |
| 162 | 2038-10 | 2635.13 | 385.13 | 2250.00 | 175500.00 |
| 163 | 2038-11 | 2630.25 | 380.25 | 2250.00 | 173250.00 |
| 164 | 2038-12 | 2625.38 | 375.38 | 2250.00 | 171000.00 |
| 165 | 2039-01 | 2620.50 | 370.50 | 2250.00 | 168750.00 |
| 166 | 2039-02 | 2615.63 | 365.63 | 2250.00 | 166500.00 |
| 167 | 2039-03 | 2610.75 | 360.75 | 2250.00 | 164250.00 |
| 168 | 2039-04 | 2605.88 | 355.88 | 2250.00 | 162000.00 |
| 169 | 2039-05 | 2601.00 | 351.00 | 2250.00 | 159750.00 |
| 170 | 2039-06 | 2596.13 | 346.13 | 2250.00 | 157500.00 |
| 171 | 2039-07 | 2591.25 | 341.25 | 2250.00 | 155250.00 |
| 172 | 2039-08 | 2586.38 | 336.38 | 2250.00 | 153000.00 |
| 173 | 2039-09 | 2581.50 | 331.50 | 2250.00 | 150750.00 |
| 174 | 2039-10 | 2576.63 | 326.63 | 2250.00 | 148500.00 |
| 175 | 2039-11 | 2571.75 | 321.75 | 2250.00 | 146250.00 |
| 176 | 2039-12 | 2566.88 | 316.88 | 2250.00 | 144000.00 |
| 177 | 2040-01 | 2562.00 | 312.00 | 2250.00 | 141750.00 |
| 178 | 2040-02 | 2557.13 | 307.13 | 2250.00 | 139500.00 |
| 179 | 2040-03 | 2552.25 | 302.25 | 2250.00 | 137250.00 |
| 180 | 2040-04 | 2547.38 | 297.38 | 2250.00 | 135000.00 |
| 181 | 2040-05 | 2542.50 | 292.50 | 2250.00 | 132750.00 |
| 182 | 2040-06 | 2537.63 | 287.63 | 2250.00 | 130500.00 |
| 183 | 2040-07 | 2532.75 | 282.75 | 2250.00 | 128250.00 |
| 184 | 2040-08 | 2527.88 | 277.88 | 2250.00 | 126000.00 |
| 185 | 2040-09 | 2523.00 | 273.00 | 2250.00 | 123750.00 |
| 186 | 2040-10 | 2518.13 | 268.13 | 2250.00 | 121500.00 |
| 187 | 2040-11 | 2513.25 | 263.25 | 2250.00 | 119250.00 |
| 188 | 2040-12 | 2508.38 | 258.38 | 2250.00 | 117000.00 |
| 189 | 2041-01 | 2503.50 | 253.50 | 2250.00 | 114750.00 |
| 190 | 2041-02 | 2498.63 | 248.63 | 2250.00 | 112500.00 |
| 191 | 2041-03 | 2493.75 | 243.75 | 2250.00 | 110250.00 |
| 192 | 2041-04 | 2488.88 | 238.88 | 2250.00 | 108000.00 |
| 193 | 2041-05 | 2484.00 | 234.00 | 2250.00 | 105750.00 |
| 194 | 2041-06 | 2479.13 | 229.13 | 2250.00 | 103500.00 |
| 195 | 2041-07 | 2474.25 | 224.25 | 2250.00 | 101250.00 |
| 196 | 2041-08 | 2469.38 | 219.38 | 2250.00 | 99000.00 |
| 197 | 2041-09 | 2464.50 | 214.50 | 2250.00 | 96750.00 |
| 198 | 2041-10 | 2459.63 | 209.63 | 2250.00 | 94500.00 |
| 199 | 2041-11 | 2454.75 | 204.75 | 2250.00 | 92250.00 |
| 200 | 2041-12 | 2449.88 | 199.88 | 2250.00 | 90000.00 |
| 201 | 2042-01 | 2445.00 | 195.00 | 2250.00 | 87750.00 |
| 202 | 2042-02 | 2440.13 | 190.13 | 2250.00 | 85500.00 |
| 203 | 2042-03 | 2435.25 | 185.25 | 2250.00 | 83250.00 |
| 204 | 2042-04 | 2430.38 | 180.38 | 2250.00 | 81000.00 |
| 205 | 2042-05 | 2425.50 | 175.50 | 2250.00 | 78750.00 |
| 206 | 2042-06 | 2420.63 | 170.63 | 2250.00 | 76500.00 |
| 207 | 2042-07 | 2415.75 | 165.75 | 2250.00 | 74250.00 |
| 208 | 2042-08 | 2410.88 | 160.88 | 2250.00 | 72000.00 |
| 209 | 2042-09 | 2406.00 | 156.00 | 2250.00 | 69750.00 |
| 210 | 2042-10 | 2401.13 | 151.13 | 2250.00 | 67500.00 |
| 211 | 2042-11 | 2396.25 | 146.25 | 2250.00 | 65250.00 |
| 212 | 2042-12 | 2391.38 | 141.38 | 2250.00 | 63000.00 |
| 213 | 2043-01 | 2386.50 | 136.50 | 2250.00 | 60750.00 |
| 214 | 2043-02 | 2381.63 | 131.63 | 2250.00 | 58500.00 |
| 215 | 2043-03 | 2376.75 | 126.75 | 2250.00 | 56250.00 |
| 216 | 2043-04 | 2371.88 | 121.88 | 2250.00 | 54000.00 |
| 217 | 2043-05 | 2367.00 | 117.00 | 2250.00 | 51750.00 |
| 218 | 2043-06 | 2362.13 | 112.13 | 2250.00 | 49500.00 |
| 219 | 2043-07 | 2357.25 | 107.25 | 2250.00 | 47250.00 |
| 220 | 2043-08 | 2352.38 | 102.38 | 2250.00 | 45000.00 |
| 221 | 2043-09 | 2347.50 | 97.50 | 2250.00 | 42750.00 |
| 222 | 2043-10 | 2342.63 | 92.63 | 2250.00 | 40500.00 |
| 223 | 2043-11 | 2337.75 | 87.75 | 2250.00 | 38250.00 |
| 224 | 2043-12 | 2332.88 | 82.88 | 2250.00 | 36000.00 |
| 225 | 2044-01 | 2328.00 | 78.00 | 2250.00 | 33750.00 |
| 226 | 2044-02 | 2323.13 | 73.13 | 2250.00 | 31500.00 |
| 227 | 2044-03 | 2318.25 | 68.25 | 2250.00 | 29250.00 |
| 228 | 2044-04 | 2313.38 | 63.38 | 2250.00 | 27000.00 |
| 229 | 2044-05 | 2308.50 | 58.50 | 2250.00 | 24750.00 |
| 230 | 2044-06 | 2303.63 | 53.63 | 2250.00 | 22500.00 |
| 231 | 2044-07 | 2298.75 | 48.75 | 2250.00 | 20250.00 |
| 232 | 2044-08 | 2293.88 | 43.88 | 2250.00 | 18000.00 |
| 233 | 2044-09 | 2289.00 | 39.00 | 2250.00 | 15750.00 |
| 234 | 2044-10 | 2284.13 | 34.13 | 2250.00 | 13500.00 |
| 235 | 2044-11 | 2279.25 | 29.25 | 2250.00 | 11250.00 |
| 236 | 2044-12 | 2274.38 | 24.38 | 2250.00 | 9000.00 |
| 237 | 2045-01 | 2269.50 | 19.50 | 2250.00 | 6750.00 |
| 238 | 2045-02 | 2264.63 | 14.63 | 2250.00 | 4500.00 |
| 239 | 2045-03 | 2259.75 | 9.75 | 2250.00 | 2250.00 |
| 240 | 2045-04 | 2254.88 | 4.88 | 2250.00 | 0.00 |