贷款31.5万（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：31.5万
还款月数：20年
每月还款：1700.06元
利息总额：9.3万
本息合计：40.8万
| 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 | 1700.06 | 708.75 | 991.31 | 314008.69 |
| 2 | 2024-05 | 1700.06 | 706.52 | 993.54 | 313015.16 |
| 3 | 2024-06 | 1700.06 | 704.28 | 995.77 | 312019.39 |
| 4 | 2024-07 | 1700.06 | 702.04 | 998.01 | 311021.38 |
| 5 | 2024-08 | 1700.06 | 699.80 | 1000.26 | 310021.12 |
| 6 | 2024-09 | 1700.06 | 697.55 | 1002.51 | 309018.61 |
| 7 | 2024-10 | 1700.06 | 695.29 | 1004.76 | 308013.85 |
| 8 | 2024-11 | 1700.06 | 693.03 | 1007.02 | 307006.82 |
| 9 | 2024-12 | 1700.06 | 690.77 | 1009.29 | 305997.53 |
| 10 | 2025-01 | 1700.06 | 688.49 | 1011.56 | 304985.97 |
| 11 | 2025-02 | 1700.06 | 686.22 | 1013.84 | 303972.13 |
| 12 | 2025-03 | 1700.06 | 683.94 | 1016.12 | 302956.02 |
| 13 | 2025-04 | 1700.06 | 681.65 | 1018.40 | 301937.61 |
| 14 | 2025-05 | 1700.06 | 679.36 | 1020.70 | 300916.91 |
| 15 | 2025-06 | 1700.06 | 677.06 | 1022.99 | 299893.92 |
| 16 | 2025-07 | 1700.06 | 674.76 | 1025.29 | 298868.63 |
| 17 | 2025-08 | 1700.06 | 672.45 | 1027.60 | 297841.03 |
| 18 | 2025-09 | 1700.06 | 670.14 | 1029.91 | 296811.11 |
| 19 | 2025-10 | 1700.06 | 667.83 | 1032.23 | 295778.88 |
| 20 | 2025-11 | 1700.06 | 665.50 | 1034.55 | 294744.33 |
| 21 | 2025-12 | 1700.06 | 663.17 | 1036.88 | 293707.45 |
| 22 | 2026-01 | 1700.06 | 660.84 | 1039.21 | 292668.24 |
| 23 | 2026-02 | 1700.06 | 658.50 | 1041.55 | 291626.68 |
| 24 | 2026-03 | 1700.06 | 656.16 | 1043.90 | 290582.79 |
| 25 | 2026-04 | 1700.06 | 653.81 | 1046.24 | 289536.54 |
| 26 | 2026-05 | 1700.06 | 651.46 | 1048.60 | 288487.95 |
| 27 | 2026-06 | 1700.06 | 649.10 | 1050.96 | 287436.99 |
| 28 | 2026-07 | 1700.06 | 646.73 | 1053.32 | 286383.67 |
| 29 | 2026-08 | 1700.06 | 644.36 | 1055.69 | 285327.97 |
| 30 | 2026-09 | 1700.06 | 641.99 | 1058.07 | 284269.91 |
| 31 | 2026-10 | 1700.06 | 639.61 | 1060.45 | 283209.46 |
| 32 | 2026-11 | 1700.06 | 637.22 | 1062.83 | 282146.62 |
| 33 | 2026-12 | 1700.06 | 634.83 | 1065.23 | 281081.40 |
| 34 | 2027-01 | 1700.06 | 632.43 | 1067.62 | 280013.78 |
| 35 | 2027-02 | 1700.06 | 630.03 | 1070.02 | 278943.75 |
| 36 | 2027-03 | 1700.06 | 627.62 | 1072.43 | 277871.32 |
| 37 | 2027-04 | 1700.06 | 625.21 | 1074.85 | 276796.47 |
| 38 | 2027-05 | 1700.06 | 622.79 | 1077.26 | 275719.21 |
| 39 | 2027-06 | 1700.06 | 620.37 | 1079.69 | 274639.52 |
| 40 | 2027-07 | 1700.06 | 617.94 | 1082.12 | 273557.41 |
| 41 | 2027-08 | 1700.06 | 615.50 | 1084.55 | 272472.86 |
| 42 | 2027-09 | 1700.06 | 613.06 | 1086.99 | 271385.86 |
| 43 | 2027-10 | 1700.06 | 610.62 | 1089.44 | 270296.43 |
| 44 | 2027-11 | 1700.06 | 608.17 | 1091.89 | 269204.54 |
| 45 | 2027-12 | 1700.06 | 605.71 | 1094.35 | 268110.19 |
| 46 | 2028-01 | 1700.06 | 603.25 | 1096.81 | 267013.39 |
| 47 | 2028-02 | 1700.06 | 600.78 | 1099.28 | 265914.11 |
| 48 | 2028-03 | 1700.06 | 598.31 | 1101.75 | 264812.36 |
| 49 | 2028-04 | 1700.06 | 595.83 | 1104.23 | 263708.13 |
| 50 | 2028-05 | 1700.06 | 593.34 | 1106.71 | 262601.42 |
| 51 | 2028-06 | 1700.06 | 590.85 | 1109.20 | 261492.22 |
| 52 | 2028-07 | 1700.06 | 588.36 | 1111.70 | 260380.52 |
| 53 | 2028-08 | 1700.06 | 585.86 | 1114.20 | 259266.32 |
| 54 | 2028-09 | 1700.06 | 583.35 | 1116.71 | 258149.62 |
| 55 | 2028-10 | 1700.06 | 580.84 | 1119.22 | 257030.40 |
| 56 | 2028-11 | 1700.06 | 578.32 | 1121.74 | 255908.66 |
| 57 | 2028-12 | 1700.06 | 575.79 | 1124.26 | 254784.40 |
| 58 | 2029-01 | 1700.06 | 573.26 | 1126.79 | 253657.61 |
| 59 | 2029-02 | 1700.06 | 570.73 | 1129.33 | 252528.28 |
| 60 | 2029-03 | 1700.06 | 568.19 | 1131.87 | 251396.41 |
| 61 | 2029-04 | 1700.06 | 565.64 | 1134.41 | 250262.00 |
| 62 | 2029-05 | 1700.06 | 563.09 | 1136.97 | 249125.04 |
| 63 | 2029-06 | 1700.06 | 560.53 | 1139.52 | 247985.51 |
| 64 | 2029-07 | 1700.06 | 557.97 | 1142.09 | 246843.42 |
| 65 | 2029-08 | 1700.06 | 555.40 | 1144.66 | 245698.76 |
| 66 | 2029-09 | 1700.06 | 552.82 | 1147.23 | 244551.53 |
| 67 | 2029-10 | 1700.06 | 550.24 | 1149.81 | 243401.72 |
| 68 | 2029-11 | 1700.06 | 547.65 | 1152.40 | 242249.32 |
| 69 | 2029-12 | 1700.06 | 545.06 | 1154.99 | 241094.32 |
| 70 | 2030-01 | 1700.06 | 542.46 | 1157.59 | 239936.73 |
| 71 | 2030-02 | 1700.06 | 539.86 | 1160.20 | 238776.53 |
| 72 | 2030-03 | 1700.06 | 537.25 | 1162.81 | 237613.72 |
| 73 | 2030-04 | 1700.06 | 534.63 | 1165.42 | 236448.30 |
| 74 | 2030-05 | 1700.06 | 532.01 | 1168.05 | 235280.25 |
| 75 | 2030-06 | 1700.06 | 529.38 | 1170.67 | 234109.57 |
| 76 | 2030-07 | 1700.06 | 526.75 | 1173.31 | 232936.27 |
| 77 | 2030-08 | 1700.06 | 524.11 | 1175.95 | 231760.32 |
| 78 | 2030-09 | 1700.06 | 521.46 | 1178.59 | 230581.72 |
| 79 | 2030-10 | 1700.06 | 518.81 | 1181.25 | 229400.48 |
| 80 | 2030-11 | 1700.06 | 516.15 | 1183.90 | 228216.57 |
| 81 | 2030-12 | 1700.06 | 513.49 | 1186.57 | 227030.00 |
| 82 | 2031-01 | 1700.06 | 510.82 | 1189.24 | 225840.76 |
| 83 | 2031-02 | 1700.06 | 508.14 | 1191.91 | 224648.85 |
| 84 | 2031-03 | 1700.06 | 505.46 | 1194.60 | 223454.26 |
| 85 | 2031-04 | 1700.06 | 502.77 | 1197.28 | 222256.97 |
| 86 | 2031-05 | 1700.06 | 500.08 | 1199.98 | 221056.99 |
| 87 | 2031-06 | 1700.06 | 497.38 | 1202.68 | 219854.32 |
| 88 | 2031-07 | 1700.06 | 494.67 | 1205.38 | 218648.93 |
| 89 | 2031-08 | 1700.06 | 491.96 | 1208.10 | 217440.84 |
| 90 | 2031-09 | 1700.06 | 489.24 | 1210.81 | 216230.03 |
| 91 | 2031-10 | 1700.06 | 486.52 | 1213.54 | 215016.49 |
| 92 | 2031-11 | 1700.06 | 483.79 | 1216.27 | 213800.22 |
| 93 | 2031-12 | 1700.06 | 481.05 | 1219.01 | 212581.21 |
| 94 | 2032-01 | 1700.06 | 478.31 | 1221.75 | 211359.47 |
| 95 | 2032-02 | 1700.06 | 475.56 | 1224.50 | 210134.97 |
| 96 | 2032-03 | 1700.06 | 472.80 | 1227.25 | 208907.72 |
| 97 | 2032-04 | 1700.06 | 470.04 | 1230.01 | 207677.70 |
| 98 | 2032-05 | 1700.06 | 467.27 | 1232.78 | 206444.92 |
| 99 | 2032-06 | 1700.06 | 464.50 | 1235.55 | 205209.37 |
| 100 | 2032-07 | 1700.06 | 461.72 | 1238.33 | 203971.03 |
| 101 | 2032-08 | 1700.06 | 458.93 | 1241.12 | 202729.91 |
| 102 | 2032-09 | 1700.06 | 456.14 | 1243.91 | 201486.00 |
| 103 | 2032-10 | 1700.06 | 453.34 | 1246.71 | 200239.29 |
| 104 | 2032-11 | 1700.06 | 450.54 | 1249.52 | 198989.77 |
| 105 | 2032-12 | 1700.06 | 447.73 | 1252.33 | 197737.44 |
| 106 | 2033-01 | 1700.06 | 444.91 | 1255.15 | 196482.30 |
| 107 | 2033-02 | 1700.06 | 442.09 | 1257.97 | 195224.33 |
| 108 | 2033-03 | 1700.06 | 439.25 | 1260.80 | 193963.53 |
| 109 | 2033-04 | 1700.06 | 436.42 | 1263.64 | 192699.89 |
| 110 | 2033-05 | 1700.06 | 433.57 | 1266.48 | 191433.41 |
| 111 | 2033-06 | 1700.06 | 430.73 | 1269.33 | 190164.08 |
| 112 | 2033-07 | 1700.06 | 427.87 | 1272.19 | 188891.89 |
| 113 | 2033-08 | 1700.06 | 425.01 | 1275.05 | 187616.84 |
| 114 | 2033-09 | 1700.06 | 422.14 | 1277.92 | 186338.92 |
| 115 | 2033-10 | 1700.06 | 419.26 | 1280.79 | 185058.13 |
| 116 | 2033-11 | 1700.06 | 416.38 | 1283.67 | 183774.46 |
| 117 | 2033-12 | 1700.06 | 413.49 | 1286.56 | 182487.89 |
| 118 | 2034-01 | 1700.06 | 410.60 | 1289.46 | 181198.44 |
| 119 | 2034-02 | 1700.06 | 407.70 | 1292.36 | 179906.08 |
| 120 | 2034-03 | 1700.06 | 404.79 | 1295.27 | 178610.81 |
| 121 | 2034-04 | 1700.06 | 401.87 | 1298.18 | 177312.63 |
| 122 | 2034-05 | 1700.06 | 398.95 | 1301.10 | 176011.53 |
| 123 | 2034-06 | 1700.06 | 396.03 | 1304.03 | 174707.50 |
| 124 | 2034-07 | 1700.06 | 393.09 | 1306.96 | 173400.53 |
| 125 | 2034-08 | 1700.06 | 390.15 | 1309.90 | 172090.63 |
| 126 | 2034-09 | 1700.06 | 387.20 | 1312.85 | 170777.78 |
| 127 | 2034-10 | 1700.06 | 384.25 | 1315.81 | 169461.97 |
| 128 | 2034-11 | 1700.06 | 381.29 | 1318.77 | 168143.21 |
| 129 | 2034-12 | 1700.06 | 378.32 | 1321.73 | 166821.47 |
| 130 | 2035-01 | 1700.06 | 375.35 | 1324.71 | 165496.77 |
| 131 | 2035-02 | 1700.06 | 372.37 | 1327.69 | 164169.08 |
| 132 | 2035-03 | 1700.06 | 369.38 | 1330.68 | 162838.40 |
| 133 | 2035-04 | 1700.06 | 366.39 | 1333.67 | 161504.73 |
| 134 | 2035-05 | 1700.06 | 363.39 | 1336.67 | 160168.06 |
| 135 | 2035-06 | 1700.06 | 360.38 | 1339.68 | 158828.39 |
| 136 | 2035-07 | 1700.06 | 357.36 | 1342.69 | 157485.69 |
| 137 | 2035-08 | 1700.06 | 354.34 | 1345.71 | 156139.98 |
| 138 | 2035-09 | 1700.06 | 351.31 | 1348.74 | 154791.24 |
| 139 | 2035-10 | 1700.06 | 348.28 | 1351.78 | 153439.47 |
| 140 | 2035-11 | 1700.06 | 345.24 | 1354.82 | 152084.65 |
| 141 | 2035-12 | 1700.06 | 342.19 | 1357.87 | 150726.78 |
| 142 | 2036-01 | 1700.06 | 339.14 | 1360.92 | 149365.86 |
| 143 | 2036-02 | 1700.06 | 336.07 | 1363.98 | 148001.88 |
| 144 | 2036-03 | 1700.06 | 333.00 | 1367.05 | 146634.83 |
| 145 | 2036-04 | 1700.06 | 329.93 | 1370.13 | 145264.70 |
| 146 | 2036-05 | 1700.06 | 326.85 | 1373.21 | 143891.49 |
| 147 | 2036-06 | 1700.06 | 323.76 | 1376.30 | 142515.19 |
| 148 | 2036-07 | 1700.06 | 320.66 | 1379.40 | 141135.80 |
| 149 | 2036-08 | 1700.06 | 317.56 | 1382.50 | 139753.30 |
| 150 | 2036-09 | 1700.06 | 314.44 | 1385.61 | 138367.69 |
| 151 | 2036-10 | 1700.06 | 311.33 | 1388.73 | 136978.96 |
| 152 | 2036-11 | 1700.06 | 308.20 | 1391.85 | 135587.11 |
| 153 | 2036-12 | 1700.06 | 305.07 | 1394.98 | 134192.12 |
| 154 | 2037-01 | 1700.06 | 301.93 | 1398.12 | 132794.00 |
| 155 | 2037-02 | 1700.06 | 298.79 | 1401.27 | 131392.73 |
| 156 | 2037-03 | 1700.06 | 295.63 | 1404.42 | 129988.31 |
| 157 | 2037-04 | 1700.06 | 292.47 | 1407.58 | 128580.73 |
| 158 | 2037-05 | 1700.06 | 289.31 | 1410.75 | 127169.98 |
| 159 | 2037-06 | 1700.06 | 286.13 | 1413.92 | 125756.05 |
| 160 | 2037-07 | 1700.06 | 282.95 | 1417.10 | 124338.95 |
| 161 | 2037-08 | 1700.06 | 279.76 | 1420.29 | 122918.66 |
| 162 | 2037-09 | 1700.06 | 276.57 | 1423.49 | 121495.17 |
| 163 | 2037-10 | 1700.06 | 273.36 | 1426.69 | 120068.48 |
| 164 | 2037-11 | 1700.06 | 270.15 | 1429.90 | 118638.57 |
| 165 | 2037-12 | 1700.06 | 266.94 | 1433.12 | 117205.46 |
| 166 | 2038-01 | 1700.06 | 263.71 | 1436.34 | 115769.11 |
| 167 | 2038-02 | 1700.06 | 260.48 | 1439.58 | 114329.54 |
| 168 | 2038-03 | 1700.06 | 257.24 | 1442.81 | 112886.72 |
| 169 | 2038-04 | 1700.06 | 254.00 | 1446.06 | 111440.66 |
| 170 | 2038-05 | 1700.06 | 250.74 | 1449.31 | 109991.35 |
| 171 | 2038-06 | 1700.06 | 247.48 | 1452.57 | 108538.77 |
| 172 | 2038-07 | 1700.06 | 244.21 | 1455.84 | 107082.93 |
| 173 | 2038-08 | 1700.06 | 240.94 | 1459.12 | 105623.81 |
| 174 | 2038-09 | 1700.06 | 237.65 | 1462.40 | 104161.41 |
| 175 | 2038-10 | 1700.06 | 234.36 | 1465.69 | 102695.72 |
| 176 | 2038-11 | 1700.06 | 231.07 | 1468.99 | 101226.73 |
| 177 | 2038-12 | 1700.06 | 227.76 | 1472.30 | 99754.43 |
| 178 | 2039-01 | 1700.06 | 224.45 | 1475.61 | 98278.82 |
| 179 | 2039-02 | 1700.06 | 221.13 | 1478.93 | 96799.90 |
| 180 | 2039-03 | 1700.06 | 217.80 | 1482.26 | 95317.64 |
| 181 | 2039-04 | 1700.06 | 214.46 | 1485.59 | 93832.05 |
| 182 | 2039-05 | 1700.06 | 211.12 | 1488.93 | 92343.12 |
| 183 | 2039-06 | 1700.06 | 207.77 | 1492.28 | 90850.83 |
| 184 | 2039-07 | 1700.06 | 204.41 | 1495.64 | 89355.19 |
| 185 | 2039-08 | 1700.06 | 201.05 | 1499.01 | 87856.19 |
| 186 | 2039-09 | 1700.06 | 197.68 | 1502.38 | 86353.81 |
| 187 | 2039-10 | 1700.06 | 194.30 | 1505.76 | 84848.05 |
| 188 | 2039-11 | 1700.06 | 190.91 | 1509.15 | 83338.90 |
| 189 | 2039-12 | 1700.06 | 187.51 | 1512.54 | 81826.36 |
| 190 | 2040-01 | 1700.06 | 184.11 | 1515.95 | 80310.41 |
| 191 | 2040-02 | 1700.06 | 180.70 | 1519.36 | 78791.05 |
| 192 | 2040-03 | 1700.06 | 177.28 | 1522.78 | 77268.28 |
| 193 | 2040-04 | 1700.06 | 173.85 | 1526.20 | 75742.08 |
| 194 | 2040-05 | 1700.06 | 170.42 | 1529.64 | 74212.44 |
| 195 | 2040-06 | 1700.06 | 166.98 | 1533.08 | 72679.36 |
| 196 | 2040-07 | 1700.06 | 163.53 | 1536.53 | 71142.84 |
| 197 | 2040-08 | 1700.06 | 160.07 | 1539.98 | 69602.85 |
| 198 | 2040-09 | 1700.06 | 156.61 | 1543.45 | 68059.40 |
| 199 | 2040-10 | 1700.06 | 153.13 | 1546.92 | 66512.48 |
| 200 | 2040-11 | 1700.06 | 149.65 | 1550.40 | 64962.08 |
| 201 | 2040-12 | 1700.06 | 146.16 | 1553.89 | 63408.19 |
| 202 | 2041-01 | 1700.06 | 142.67 | 1557.39 | 61850.80 |
| 203 | 2041-02 | 1700.06 | 139.16 | 1560.89 | 60289.91 |
| 204 | 2041-03 | 1700.06 | 135.65 | 1564.40 | 58725.51 |
| 205 | 2041-04 | 1700.06 | 132.13 | 1567.92 | 57157.58 |
| 206 | 2041-05 | 1700.06 | 128.60 | 1571.45 | 55586.13 |
| 207 | 2041-06 | 1700.06 | 125.07 | 1574.99 | 54011.14 |
| 208 | 2041-07 | 1700.06 | 121.53 | 1578.53 | 52432.61 |
| 209 | 2041-08 | 1700.06 | 117.97 | 1582.08 | 50850.53 |
| 210 | 2041-09 | 1700.06 | 114.41 | 1585.64 | 49264.89 |
| 211 | 2041-10 | 1700.06 | 110.85 | 1589.21 | 47675.68 |
| 212 | 2041-11 | 1700.06 | 107.27 | 1592.79 | 46082.90 |
| 213 | 2041-12 | 1700.06 | 103.69 | 1596.37 | 44486.53 |
| 214 | 2042-01 | 1700.06 | 100.09 | 1599.96 | 42886.57 |
| 215 | 2042-02 | 1700.06 | 96.49 | 1603.56 | 41283.00 |
| 216 | 2042-03 | 1700.06 | 92.89 | 1607.17 | 39675.84 |
| 217 | 2042-04 | 1700.06 | 89.27 | 1610.78 | 38065.05 |
| 218 | 2042-05 | 1700.06 | 85.65 | 1614.41 | 36450.64 |
| 219 | 2042-06 | 1700.06 | 82.01 | 1618.04 | 34832.60 |
| 220 | 2042-07 | 1700.06 | 78.37 | 1621.68 | 33210.92 |
| 221 | 2042-08 | 1700.06 | 74.72 | 1625.33 | 31585.59 |
| 222 | 2042-09 | 1700.06 | 71.07 | 1628.99 | 29956.60 |
| 223 | 2042-10 | 1700.06 | 67.40 | 1632.65 | 28323.95 |
| 224 | 2042-11 | 1700.06 | 63.73 | 1636.33 | 26687.62 |
| 225 | 2042-12 | 1700.06 | 60.05 | 1640.01 | 25047.61 |
| 226 | 2043-01 | 1700.06 | 56.36 | 1643.70 | 23403.91 |
| 227 | 2043-02 | 1700.06 | 52.66 | 1647.40 | 21756.52 |
| 228 | 2043-03 | 1700.06 | 48.95 | 1651.10 | 20105.41 |
| 229 | 2043-04 | 1700.06 | 45.24 | 1654.82 | 18450.59 |
| 230 | 2043-05 | 1700.06 | 41.51 | 1658.54 | 16792.05 |
| 231 | 2043-06 | 1700.06 | 37.78 | 1662.27 | 15129.78 |
| 232 | 2043-07 | 1700.06 | 34.04 | 1666.01 | 13463.77 |
| 233 | 2043-08 | 1700.06 | 30.29 | 1669.76 | 11794.00 |
| 234 | 2043-09 | 1700.06 | 26.54 | 1673.52 | 10120.48 |
| 235 | 2043-10 | 1700.06 | 22.77 | 1677.28 | 8443.20 |
| 236 | 2043-11 | 1700.06 | 19.00 | 1681.06 | 6762.14 |
| 237 | 2043-12 | 1700.06 | 15.21 | 1684.84 | 5077.30 |
| 238 | 2044-01 | 1700.06 | 11.42 | 1688.63 | 3388.67 |
| 239 | 2044-02 | 1700.06 | 7.62 | 1692.43 | 1696.24 |
| 240 | 2044-03 | 1700.06 | 3.82 | 1696.24 | 0.00 |
等额本金还款方式：
贷款总额：31.5万
还款月数：20年
首月还款：2021.25元
每月递减：2.95元
利息总额：8.54万
本息合计：40.04万
节省利息：7608.95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 | 2021.25 | 708.75 | 1312.50 | 313687.50 |
| 2 | 2024-05 | 2018.30 | 705.80 | 1312.50 | 312375.00 |
| 3 | 2024-06 | 2015.34 | 702.84 | 1312.50 | 311062.50 |
| 4 | 2024-07 | 2012.39 | 699.89 | 1312.50 | 309750.00 |
| 5 | 2024-08 | 2009.44 | 696.94 | 1312.50 | 308437.50 |
| 6 | 2024-09 | 2006.48 | 693.98 | 1312.50 | 307125.00 |
| 7 | 2024-10 | 2003.53 | 691.03 | 1312.50 | 305812.50 |
| 8 | 2024-11 | 2000.58 | 688.08 | 1312.50 | 304500.00 |
| 9 | 2024-12 | 1997.63 | 685.13 | 1312.50 | 303187.50 |
| 10 | 2025-01 | 1994.67 | 682.17 | 1312.50 | 301875.00 |
| 11 | 2025-02 | 1991.72 | 679.22 | 1312.50 | 300562.50 |
| 12 | 2025-03 | 1988.77 | 676.27 | 1312.50 | 299250.00 |
| 13 | 2025-04 | 1985.81 | 673.31 | 1312.50 | 297937.50 |
| 14 | 2025-05 | 1982.86 | 670.36 | 1312.50 | 296625.00 |
| 15 | 2025-06 | 1979.91 | 667.41 | 1312.50 | 295312.50 |
| 16 | 2025-07 | 1976.95 | 664.45 | 1312.50 | 294000.00 |
| 17 | 2025-08 | 1974.00 | 661.50 | 1312.50 | 292687.50 |
| 18 | 2025-09 | 1971.05 | 658.55 | 1312.50 | 291375.00 |
| 19 | 2025-10 | 1968.09 | 655.59 | 1312.50 | 290062.50 |
| 20 | 2025-11 | 1965.14 | 652.64 | 1312.50 | 288750.00 |
| 21 | 2025-12 | 1962.19 | 649.69 | 1312.50 | 287437.50 |
| 22 | 2026-01 | 1959.23 | 646.73 | 1312.50 | 286125.00 |
| 23 | 2026-02 | 1956.28 | 643.78 | 1312.50 | 284812.50 |
| 24 | 2026-03 | 1953.33 | 640.83 | 1312.50 | 283500.00 |
| 25 | 2026-04 | 1950.38 | 637.88 | 1312.50 | 282187.50 |
| 26 | 2026-05 | 1947.42 | 634.92 | 1312.50 | 280875.00 |
| 27 | 2026-06 | 1944.47 | 631.97 | 1312.50 | 279562.50 |
| 28 | 2026-07 | 1941.52 | 629.02 | 1312.50 | 278250.00 |
| 29 | 2026-08 | 1938.56 | 626.06 | 1312.50 | 276937.50 |
| 30 | 2026-09 | 1935.61 | 623.11 | 1312.50 | 275625.00 |
| 31 | 2026-10 | 1932.66 | 620.16 | 1312.50 | 274312.50 |
| 32 | 2026-11 | 1929.70 | 617.20 | 1312.50 | 273000.00 |
| 33 | 2026-12 | 1926.75 | 614.25 | 1312.50 | 271687.50 |
| 34 | 2027-01 | 1923.80 | 611.30 | 1312.50 | 270375.00 |
| 35 | 2027-02 | 1920.84 | 608.34 | 1312.50 | 269062.50 |
| 36 | 2027-03 | 1917.89 | 605.39 | 1312.50 | 267750.00 |
| 37 | 2027-04 | 1914.94 | 602.44 | 1312.50 | 266437.50 |
| 38 | 2027-05 | 1911.98 | 599.48 | 1312.50 | 265125.00 |
| 39 | 2027-06 | 1909.03 | 596.53 | 1312.50 | 263812.50 |
| 40 | 2027-07 | 1906.08 | 593.58 | 1312.50 | 262500.00 |
| 41 | 2027-08 | 1903.13 | 590.63 | 1312.50 | 261187.50 |
| 42 | 2027-09 | 1900.17 | 587.67 | 1312.50 | 259875.00 |
| 43 | 2027-10 | 1897.22 | 584.72 | 1312.50 | 258562.50 |
| 44 | 2027-11 | 1894.27 | 581.77 | 1312.50 | 257250.00 |
| 45 | 2027-12 | 1891.31 | 578.81 | 1312.50 | 255937.50 |
| 46 | 2028-01 | 1888.36 | 575.86 | 1312.50 | 254625.00 |
| 47 | 2028-02 | 1885.41 | 572.91 | 1312.50 | 253312.50 |
| 48 | 2028-03 | 1882.45 | 569.95 | 1312.50 | 252000.00 |
| 49 | 2028-04 | 1879.50 | 567.00 | 1312.50 | 250687.50 |
| 50 | 2028-05 | 1876.55 | 564.05 | 1312.50 | 249375.00 |
| 51 | 2028-06 | 1873.59 | 561.09 | 1312.50 | 248062.50 |
| 52 | 2028-07 | 1870.64 | 558.14 | 1312.50 | 246750.00 |
| 53 | 2028-08 | 1867.69 | 555.19 | 1312.50 | 245437.50 |
| 54 | 2028-09 | 1864.73 | 552.23 | 1312.50 | 244125.00 |
| 55 | 2028-10 | 1861.78 | 549.28 | 1312.50 | 242812.50 |
| 56 | 2028-11 | 1858.83 | 546.33 | 1312.50 | 241500.00 |
| 57 | 2028-12 | 1855.88 | 543.38 | 1312.50 | 240187.50 |
| 58 | 2029-01 | 1852.92 | 540.42 | 1312.50 | 238875.00 |
| 59 | 2029-02 | 1849.97 | 537.47 | 1312.50 | 237562.50 |
| 60 | 2029-03 | 1847.02 | 534.52 | 1312.50 | 236250.00 |
| 61 | 2029-04 | 1844.06 | 531.56 | 1312.50 | 234937.50 |
| 62 | 2029-05 | 1841.11 | 528.61 | 1312.50 | 233625.00 |
| 63 | 2029-06 | 1838.16 | 525.66 | 1312.50 | 232312.50 |
| 64 | 2029-07 | 1835.20 | 522.70 | 1312.50 | 231000.00 |
| 65 | 2029-08 | 1832.25 | 519.75 | 1312.50 | 229687.50 |
| 66 | 2029-09 | 1829.30 | 516.80 | 1312.50 | 228375.00 |
| 67 | 2029-10 | 1826.34 | 513.84 | 1312.50 | 227062.50 |
| 68 | 2029-11 | 1823.39 | 510.89 | 1312.50 | 225750.00 |
| 69 | 2029-12 | 1820.44 | 507.94 | 1312.50 | 224437.50 |
| 70 | 2030-01 | 1817.48 | 504.98 | 1312.50 | 223125.00 |
| 71 | 2030-02 | 1814.53 | 502.03 | 1312.50 | 221812.50 |
| 72 | 2030-03 | 1811.58 | 499.08 | 1312.50 | 220500.00 |
| 73 | 2030-04 | 1808.63 | 496.13 | 1312.50 | 219187.50 |
| 74 | 2030-05 | 1805.67 | 493.17 | 1312.50 | 217875.00 |
| 75 | 2030-06 | 1802.72 | 490.22 | 1312.50 | 216562.50 |
| 76 | 2030-07 | 1799.77 | 487.27 | 1312.50 | 215250.00 |
| 77 | 2030-08 | 1796.81 | 484.31 | 1312.50 | 213937.50 |
| 78 | 2030-09 | 1793.86 | 481.36 | 1312.50 | 212625.00 |
| 79 | 2030-10 | 1790.91 | 478.41 | 1312.50 | 211312.50 |
| 80 | 2030-11 | 1787.95 | 475.45 | 1312.50 | 210000.00 |
| 81 | 2030-12 | 1785.00 | 472.50 | 1312.50 | 208687.50 |
| 82 | 2031-01 | 1782.05 | 469.55 | 1312.50 | 207375.00 |
| 83 | 2031-02 | 1779.09 | 466.59 | 1312.50 | 206062.50 |
| 84 | 2031-03 | 1776.14 | 463.64 | 1312.50 | 204750.00 |
| 85 | 2031-04 | 1773.19 | 460.69 | 1312.50 | 203437.50 |
| 86 | 2031-05 | 1770.23 | 457.73 | 1312.50 | 202125.00 |
| 87 | 2031-06 | 1767.28 | 454.78 | 1312.50 | 200812.50 |
| 88 | 2031-07 | 1764.33 | 451.83 | 1312.50 | 199500.00 |
| 89 | 2031-08 | 1761.38 | 448.88 | 1312.50 | 198187.50 |
| 90 | 2031-09 | 1758.42 | 445.92 | 1312.50 | 196875.00 |
| 91 | 2031-10 | 1755.47 | 442.97 | 1312.50 | 195562.50 |
| 92 | 2031-11 | 1752.52 | 440.02 | 1312.50 | 194250.00 |
| 93 | 2031-12 | 1749.56 | 437.06 | 1312.50 | 192937.50 |
| 94 | 2032-01 | 1746.61 | 434.11 | 1312.50 | 191625.00 |
| 95 | 2032-02 | 1743.66 | 431.16 | 1312.50 | 190312.50 |
| 96 | 2032-03 | 1740.70 | 428.20 | 1312.50 | 189000.00 |
| 97 | 2032-04 | 1737.75 | 425.25 | 1312.50 | 187687.50 |
| 98 | 2032-05 | 1734.80 | 422.30 | 1312.50 | 186375.00 |
| 99 | 2032-06 | 1731.84 | 419.34 | 1312.50 | 185062.50 |
| 100 | 2032-07 | 1728.89 | 416.39 | 1312.50 | 183750.00 |
| 101 | 2032-08 | 1725.94 | 413.44 | 1312.50 | 182437.50 |
| 102 | 2032-09 | 1722.98 | 410.48 | 1312.50 | 181125.00 |
| 103 | 2032-10 | 1720.03 | 407.53 | 1312.50 | 179812.50 |
| 104 | 2032-11 | 1717.08 | 404.58 | 1312.50 | 178500.00 |
| 105 | 2032-12 | 1714.13 | 401.63 | 1312.50 | 177187.50 |
| 106 | 2033-01 | 1711.17 | 398.67 | 1312.50 | 175875.00 |
| 107 | 2033-02 | 1708.22 | 395.72 | 1312.50 | 174562.50 |
| 108 | 2033-03 | 1705.27 | 392.77 | 1312.50 | 173250.00 |
| 109 | 2033-04 | 1702.31 | 389.81 | 1312.50 | 171937.50 |
| 110 | 2033-05 | 1699.36 | 386.86 | 1312.50 | 170625.00 |
| 111 | 2033-06 | 1696.41 | 383.91 | 1312.50 | 169312.50 |
| 112 | 2033-07 | 1693.45 | 380.95 | 1312.50 | 168000.00 |
| 113 | 2033-08 | 1690.50 | 378.00 | 1312.50 | 166687.50 |
| 114 | 2033-09 | 1687.55 | 375.05 | 1312.50 | 165375.00 |
| 115 | 2033-10 | 1684.59 | 372.09 | 1312.50 | 164062.50 |
| 116 | 2033-11 | 1681.64 | 369.14 | 1312.50 | 162750.00 |
| 117 | 2033-12 | 1678.69 | 366.19 | 1312.50 | 161437.50 |
| 118 | 2034-01 | 1675.73 | 363.23 | 1312.50 | 160125.00 |
| 119 | 2034-02 | 1672.78 | 360.28 | 1312.50 | 158812.50 |
| 120 | 2034-03 | 1669.83 | 357.33 | 1312.50 | 157500.00 |
| 121 | 2034-04 | 1666.88 | 354.38 | 1312.50 | 156187.50 |
| 122 | 2034-05 | 1663.92 | 351.42 | 1312.50 | 154875.00 |
| 123 | 2034-06 | 1660.97 | 348.47 | 1312.50 | 153562.50 |
| 124 | 2034-07 | 1658.02 | 345.52 | 1312.50 | 152250.00 |
| 125 | 2034-08 | 1655.06 | 342.56 | 1312.50 | 150937.50 |
| 126 | 2034-09 | 1652.11 | 339.61 | 1312.50 | 149625.00 |
| 127 | 2034-10 | 1649.16 | 336.66 | 1312.50 | 148312.50 |
| 128 | 2034-11 | 1646.20 | 333.70 | 1312.50 | 147000.00 |
| 129 | 2034-12 | 1643.25 | 330.75 | 1312.50 | 145687.50 |
| 130 | 2035-01 | 1640.30 | 327.80 | 1312.50 | 144375.00 |
| 131 | 2035-02 | 1637.34 | 324.84 | 1312.50 | 143062.50 |
| 132 | 2035-03 | 1634.39 | 321.89 | 1312.50 | 141750.00 |
| 133 | 2035-04 | 1631.44 | 318.94 | 1312.50 | 140437.50 |
| 134 | 2035-05 | 1628.48 | 315.98 | 1312.50 | 139125.00 |
| 135 | 2035-06 | 1625.53 | 313.03 | 1312.50 | 137812.50 |
| 136 | 2035-07 | 1622.58 | 310.08 | 1312.50 | 136500.00 |
| 137 | 2035-08 | 1619.63 | 307.13 | 1312.50 | 135187.50 |
| 138 | 2035-09 | 1616.67 | 304.17 | 1312.50 | 133875.00 |
| 139 | 2035-10 | 1613.72 | 301.22 | 1312.50 | 132562.50 |
| 140 | 2035-11 | 1610.77 | 298.27 | 1312.50 | 131250.00 |
| 141 | 2035-12 | 1607.81 | 295.31 | 1312.50 | 129937.50 |
| 142 | 2036-01 | 1604.86 | 292.36 | 1312.50 | 128625.00 |
| 143 | 2036-02 | 1601.91 | 289.41 | 1312.50 | 127312.50 |
| 144 | 2036-03 | 1598.95 | 286.45 | 1312.50 | 126000.00 |
| 145 | 2036-04 | 1596.00 | 283.50 | 1312.50 | 124687.50 |
| 146 | 2036-05 | 1593.05 | 280.55 | 1312.50 | 123375.00 |
| 147 | 2036-06 | 1590.09 | 277.59 | 1312.50 | 122062.50 |
| 148 | 2036-07 | 1587.14 | 274.64 | 1312.50 | 120750.00 |
| 149 | 2036-08 | 1584.19 | 271.69 | 1312.50 | 119437.50 |
| 150 | 2036-09 | 1581.23 | 268.73 | 1312.50 | 118125.00 |
| 151 | 2036-10 | 1578.28 | 265.78 | 1312.50 | 116812.50 |
| 152 | 2036-11 | 1575.33 | 262.83 | 1312.50 | 115500.00 |
| 153 | 2036-12 | 1572.38 | 259.88 | 1312.50 | 114187.50 |
| 154 | 2037-01 | 1569.42 | 256.92 | 1312.50 | 112875.00 |
| 155 | 2037-02 | 1566.47 | 253.97 | 1312.50 | 111562.50 |
| 156 | 2037-03 | 1563.52 | 251.02 | 1312.50 | 110250.00 |
| 157 | 2037-04 | 1560.56 | 248.06 | 1312.50 | 108937.50 |
| 158 | 2037-05 | 1557.61 | 245.11 | 1312.50 | 107625.00 |
| 159 | 2037-06 | 1554.66 | 242.16 | 1312.50 | 106312.50 |
| 160 | 2037-07 | 1551.70 | 239.20 | 1312.50 | 105000.00 |
| 161 | 2037-08 | 1548.75 | 236.25 | 1312.50 | 103687.50 |
| 162 | 2037-09 | 1545.80 | 233.30 | 1312.50 | 102375.00 |
| 163 | 2037-10 | 1542.84 | 230.34 | 1312.50 | 101062.50 |
| 164 | 2037-11 | 1539.89 | 227.39 | 1312.50 | 99750.00 |
| 165 | 2037-12 | 1536.94 | 224.44 | 1312.50 | 98437.50 |
| 166 | 2038-01 | 1533.98 | 221.48 | 1312.50 | 97125.00 |
| 167 | 2038-02 | 1531.03 | 218.53 | 1312.50 | 95812.50 |
| 168 | 2038-03 | 1528.08 | 215.58 | 1312.50 | 94500.00 |
| 169 | 2038-04 | 1525.13 | 212.63 | 1312.50 | 93187.50 |
| 170 | 2038-05 | 1522.17 | 209.67 | 1312.50 | 91875.00 |
| 171 | 2038-06 | 1519.22 | 206.72 | 1312.50 | 90562.50 |
| 172 | 2038-07 | 1516.27 | 203.77 | 1312.50 | 89250.00 |
| 173 | 2038-08 | 1513.31 | 200.81 | 1312.50 | 87937.50 |
| 174 | 2038-09 | 1510.36 | 197.86 | 1312.50 | 86625.00 |
| 175 | 2038-10 | 1507.41 | 194.91 | 1312.50 | 85312.50 |
| 176 | 2038-11 | 1504.45 | 191.95 | 1312.50 | 84000.00 |
| 177 | 2038-12 | 1501.50 | 189.00 | 1312.50 | 82687.50 |
| 178 | 2039-01 | 1498.55 | 186.05 | 1312.50 | 81375.00 |
| 179 | 2039-02 | 1495.59 | 183.09 | 1312.50 | 80062.50 |
| 180 | 2039-03 | 1492.64 | 180.14 | 1312.50 | 78750.00 |
| 181 | 2039-04 | 1489.69 | 177.19 | 1312.50 | 77437.50 |
| 182 | 2039-05 | 1486.73 | 174.23 | 1312.50 | 76125.00 |
| 183 | 2039-06 | 1483.78 | 171.28 | 1312.50 | 74812.50 |
| 184 | 2039-07 | 1480.83 | 168.33 | 1312.50 | 73500.00 |
| 185 | 2039-08 | 1477.88 | 165.38 | 1312.50 | 72187.50 |
| 186 | 2039-09 | 1474.92 | 162.42 | 1312.50 | 70875.00 |
| 187 | 2039-10 | 1471.97 | 159.47 | 1312.50 | 69562.50 |
| 188 | 2039-11 | 1469.02 | 156.52 | 1312.50 | 68250.00 |
| 189 | 2039-12 | 1466.06 | 153.56 | 1312.50 | 66937.50 |
| 190 | 2040-01 | 1463.11 | 150.61 | 1312.50 | 65625.00 |
| 191 | 2040-02 | 1460.16 | 147.66 | 1312.50 | 64312.50 |
| 192 | 2040-03 | 1457.20 | 144.70 | 1312.50 | 63000.00 |
| 193 | 2040-04 | 1454.25 | 141.75 | 1312.50 | 61687.50 |
| 194 | 2040-05 | 1451.30 | 138.80 | 1312.50 | 60375.00 |
| 195 | 2040-06 | 1448.34 | 135.84 | 1312.50 | 59062.50 |
| 196 | 2040-07 | 1445.39 | 132.89 | 1312.50 | 57750.00 |
| 197 | 2040-08 | 1442.44 | 129.94 | 1312.50 | 56437.50 |
| 198 | 2040-09 | 1439.48 | 126.98 | 1312.50 | 55125.00 |
| 199 | 2040-10 | 1436.53 | 124.03 | 1312.50 | 53812.50 |
| 200 | 2040-11 | 1433.58 | 121.08 | 1312.50 | 52500.00 |
| 201 | 2040-12 | 1430.63 | 118.13 | 1312.50 | 51187.50 |
| 202 | 2041-01 | 1427.67 | 115.17 | 1312.50 | 49875.00 |
| 203 | 2041-02 | 1424.72 | 112.22 | 1312.50 | 48562.50 |
| 204 | 2041-03 | 1421.77 | 109.27 | 1312.50 | 47250.00 |
| 205 | 2041-04 | 1418.81 | 106.31 | 1312.50 | 45937.50 |
| 206 | 2041-05 | 1415.86 | 103.36 | 1312.50 | 44625.00 |
| 207 | 2041-06 | 1412.91 | 100.41 | 1312.50 | 43312.50 |
| 208 | 2041-07 | 1409.95 | 97.45 | 1312.50 | 42000.00 |
| 209 | 2041-08 | 1407.00 | 94.50 | 1312.50 | 40687.50 |
| 210 | 2041-09 | 1404.05 | 91.55 | 1312.50 | 39375.00 |
| 211 | 2041-10 | 1401.09 | 88.59 | 1312.50 | 38062.50 |
| 212 | 2041-11 | 1398.14 | 85.64 | 1312.50 | 36750.00 |
| 213 | 2041-12 | 1395.19 | 82.69 | 1312.50 | 35437.50 |
| 214 | 2042-01 | 1392.23 | 79.73 | 1312.50 | 34125.00 |
| 215 | 2042-02 | 1389.28 | 76.78 | 1312.50 | 32812.50 |
| 216 | 2042-03 | 1386.33 | 73.83 | 1312.50 | 31500.00 |
| 217 | 2042-04 | 1383.38 | 70.88 | 1312.50 | 30187.50 |
| 218 | 2042-05 | 1380.42 | 67.92 | 1312.50 | 28875.00 |
| 219 | 2042-06 | 1377.47 | 64.97 | 1312.50 | 27562.50 |
| 220 | 2042-07 | 1374.52 | 62.02 | 1312.50 | 26250.00 |
| 221 | 2042-08 | 1371.56 | 59.06 | 1312.50 | 24937.50 |
| 222 | 2042-09 | 1368.61 | 56.11 | 1312.50 | 23625.00 |
| 223 | 2042-10 | 1365.66 | 53.16 | 1312.50 | 22312.50 |
| 224 | 2042-11 | 1362.70 | 50.20 | 1312.50 | 21000.00 |
| 225 | 2042-12 | 1359.75 | 47.25 | 1312.50 | 19687.50 |
| 226 | 2043-01 | 1356.80 | 44.30 | 1312.50 | 18375.00 |
| 227 | 2043-02 | 1353.84 | 41.34 | 1312.50 | 17062.50 |
| 228 | 2043-03 | 1350.89 | 38.39 | 1312.50 | 15750.00 |
| 229 | 2043-04 | 1347.94 | 35.44 | 1312.50 | 14437.50 |
| 230 | 2043-05 | 1344.98 | 32.48 | 1312.50 | 13125.00 |
| 231 | 2043-06 | 1342.03 | 29.53 | 1312.50 | 11812.50 |
| 232 | 2043-07 | 1339.08 | 26.58 | 1312.50 | 10500.00 |
| 233 | 2043-08 | 1336.13 | 23.63 | 1312.50 | 9187.50 |
| 234 | 2043-09 | 1333.17 | 20.67 | 1312.50 | 7875.00 |
| 235 | 2043-10 | 1330.22 | 17.72 | 1312.50 | 6562.50 |
| 236 | 2043-11 | 1327.27 | 14.77 | 1312.50 | 5250.00 |
| 237 | 2043-12 | 1324.31 | 11.81 | 1312.50 | 3937.50 |
| 238 | 2044-01 | 1321.36 | 8.86 | 1312.50 | 2625.00 |
| 239 | 2044-02 | 1318.41 | 5.91 | 1312.50 | 1312.50 |
| 240 | 2044-03 | 1315.45 | 2.95 | 1312.50 | 0.00 |