深圳贷款204万（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：204万
还款月数：20年
每月还款：11570.79元
利息总额：73.7万
本息合计：277.7万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 11570.79 | 5525.00 | 6045.79 | 2033954.21 |
| 2 | 2024-12 | 11570.79 | 5508.63 | 6062.17 | 2027892.04 |
| 3 | 2025-01 | 11570.79 | 5492.21 | 6078.59 | 2021813.45 |
| 4 | 2025-02 | 11570.79 | 5475.74 | 6095.05 | 2015718.40 |
| 5 | 2025-03 | 11570.79 | 5459.24 | 6111.56 | 2009606.85 |
| 6 | 2025-04 | 11570.79 | 5442.69 | 6128.11 | 2003478.74 |
| 7 | 2025-05 | 11570.79 | 5426.09 | 6144.71 | 1997334.03 |
| 8 | 2025-06 | 11570.79 | 5409.45 | 6161.35 | 1991172.69 |
| 9 | 2025-07 | 11570.79 | 5392.76 | 6178.03 | 1984994.65 |
| 10 | 2025-08 | 11570.79 | 5376.03 | 6194.77 | 1978799.89 |
| 11 | 2025-09 | 11570.79 | 5359.25 | 6211.54 | 1972588.34 |
| 12 | 2025-10 | 11570.79 | 5342.43 | 6228.37 | 1966359.98 |
| 13 | 2025-11 | 11570.79 | 5325.56 | 6245.24 | 1960114.74 |
| 14 | 2025-12 | 11570.79 | 5308.64 | 6262.15 | 1953852.59 |
| 15 | 2026-01 | 11570.79 | 5291.68 | 6279.11 | 1947573.48 |
| 16 | 2026-02 | 11570.79 | 5274.68 | 6296.12 | 1941277.37 |
| 17 | 2026-03 | 11570.79 | 5257.63 | 6313.17 | 1934964.20 |
| 18 | 2026-04 | 11570.79 | 5240.53 | 6330.27 | 1928633.93 |
| 19 | 2026-05 | 11570.79 | 5223.38 | 6347.41 | 1922286.52 |
| 20 | 2026-06 | 11570.79 | 5206.19 | 6364.60 | 1915921.92 |
| 21 | 2026-07 | 11570.79 | 5188.96 | 6381.84 | 1909540.08 |
| 22 | 2026-08 | 11570.79 | 5171.67 | 6399.12 | 1903140.96 |
| 23 | 2026-09 | 11570.79 | 5154.34 | 6416.45 | 1896724.51 |
| 24 | 2026-10 | 11570.79 | 5136.96 | 6433.83 | 1890290.68 |
| 25 | 2026-11 | 11570.79 | 5119.54 | 6451.26 | 1883839.42 |
| 26 | 2026-12 | 11570.79 | 5102.07 | 6468.73 | 1877370.69 |
| 27 | 2027-01 | 11570.79 | 5084.55 | 6486.25 | 1870884.44 |
| 28 | 2027-02 | 11570.79 | 5066.98 | 6503.81 | 1864380.63 |
| 29 | 2027-03 | 11570.79 | 5049.36 | 6521.43 | 1857859.20 |
| 30 | 2027-04 | 11570.79 | 5031.70 | 6539.09 | 1851320.11 |
| 31 | 2027-05 | 11570.79 | 5013.99 | 6556.80 | 1844763.31 |
| 32 | 2027-06 | 11570.79 | 4996.23 | 6574.56 | 1838188.75 |
| 33 | 2027-07 | 11570.79 | 4978.43 | 6592.37 | 1831596.38 |
| 34 | 2027-08 | 11570.79 | 4960.57 | 6610.22 | 1824986.16 |
| 35 | 2027-09 | 11570.79 | 4942.67 | 6628.12 | 1818358.04 |
| 36 | 2027-10 | 11570.79 | 4924.72 | 6646.07 | 1811711.97 |
| 37 | 2027-11 | 11570.79 | 4906.72 | 6664.07 | 1805047.89 |
| 38 | 2027-12 | 11570.79 | 4888.67 | 6682.12 | 1798365.77 |
| 39 | 2028-01 | 11570.79 | 4870.57 | 6700.22 | 1791665.55 |
| 40 | 2028-02 | 11570.79 | 4852.43 | 6718.37 | 1784947.18 |
| 41 | 2028-03 | 11570.79 | 4834.23 | 6736.56 | 1778210.62 |
| 42 | 2028-04 | 11570.79 | 4815.99 | 6754.81 | 1771455.82 |
| 43 | 2028-05 | 11570.79 | 4797.69 | 6773.10 | 1764682.72 |
| 44 | 2028-06 | 11570.79 | 4779.35 | 6791.44 | 1757891.27 |
| 45 | 2028-07 | 11570.79 | 4760.96 | 6809.84 | 1751081.43 |
| 46 | 2028-08 | 11570.79 | 4742.51 | 6828.28 | 1744253.15 |
| 47 | 2028-09 | 11570.79 | 4724.02 | 6846.77 | 1737406.38 |
| 48 | 2028-10 | 11570.79 | 4705.48 | 6865.32 | 1730541.06 |
| 49 | 2028-11 | 11570.79 | 4686.88 | 6883.91 | 1723657.15 |
| 50 | 2028-12 | 11570.79 | 4668.24 | 6902.56 | 1716754.59 |
| 51 | 2029-01 | 11570.79 | 4649.54 | 6921.25 | 1709833.34 |
| 52 | 2029-02 | 11570.79 | 4630.80 | 6939.99 | 1702893.35 |
| 53 | 2029-03 | 11570.79 | 4612.00 | 6958.79 | 1695934.56 |
| 54 | 2029-04 | 11570.79 | 4593.16 | 6977.64 | 1688956.92 |
| 55 | 2029-05 | 11570.79 | 4574.26 | 6996.54 | 1681960.38 |
| 56 | 2029-06 | 11570.79 | 4555.31 | 7015.48 | 1674944.90 |
| 57 | 2029-07 | 11570.79 | 4536.31 | 7034.48 | 1667910.42 |
| 58 | 2029-08 | 11570.79 | 4517.26 | 7053.54 | 1660856.88 |
| 59 | 2029-09 | 11570.79 | 4498.15 | 7072.64 | 1653784.24 |
| 60 | 2029-10 | 11570.79 | 4479.00 | 7091.79 | 1646692.45 |
| 61 | 2029-11 | 11570.79 | 4459.79 | 7111.00 | 1639581.44 |
| 62 | 2029-12 | 11570.79 | 4440.53 | 7130.26 | 1632451.18 |
| 63 | 2030-01 | 11570.79 | 4421.22 | 7149.57 | 1625301.61 |
| 64 | 2030-02 | 11570.79 | 4401.86 | 7168.94 | 1618132.68 |
| 65 | 2030-03 | 11570.79 | 4382.44 | 7188.35 | 1610944.33 |
| 66 | 2030-04 | 11570.79 | 4362.97 | 7207.82 | 1603736.51 |
| 67 | 2030-05 | 11570.79 | 4343.45 | 7227.34 | 1596509.17 |
| 68 | 2030-06 | 11570.79 | 4323.88 | 7246.91 | 1589262.25 |
| 69 | 2030-07 | 11570.79 | 4304.25 | 7266.54 | 1581995.71 |
| 70 | 2030-08 | 11570.79 | 4284.57 | 7286.22 | 1574709.49 |
| 71 | 2030-09 | 11570.79 | 4264.84 | 7305.96 | 1567403.53 |
| 72 | 2030-10 | 11570.79 | 4245.05 | 7325.74 | 1560077.79 |
| 73 | 2030-11 | 11570.79 | 4225.21 | 7345.58 | 1552732.21 |
| 74 | 2030-12 | 11570.79 | 4205.32 | 7365.48 | 1545366.73 |
| 75 | 2031-01 | 11570.79 | 4185.37 | 7385.43 | 1537981.31 |
| 76 | 2031-02 | 11570.79 | 4165.37 | 7405.43 | 1530575.88 |
| 77 | 2031-03 | 11570.79 | 4145.31 | 7425.48 | 1523150.39 |
| 78 | 2031-04 | 11570.79 | 4125.20 | 7445.59 | 1515704.80 |
| 79 | 2031-05 | 11570.79 | 4105.03 | 7465.76 | 1508239.04 |
| 80 | 2031-06 | 11570.79 | 4084.81 | 7485.98 | 1500753.06 |
| 81 | 2031-07 | 11570.79 | 4064.54 | 7506.25 | 1493246.81 |
| 82 | 2031-08 | 11570.79 | 4044.21 | 7526.58 | 1485720.22 |
| 83 | 2031-09 | 11570.79 | 4023.83 | 7546.97 | 1478173.25 |
| 84 | 2031-10 | 11570.79 | 4003.39 | 7567.41 | 1470605.85 |
| 85 | 2031-11 | 11570.79 | 3982.89 | 7587.90 | 1463017.94 |
| 86 | 2031-12 | 11570.79 | 3962.34 | 7608.45 | 1455409.49 |
| 87 | 2032-01 | 11570.79 | 3941.73 | 7629.06 | 1447780.43 |
| 88 | 2032-02 | 11570.79 | 3921.07 | 7649.72 | 1440130.71 |
| 89 | 2032-03 | 11570.79 | 3900.35 | 7670.44 | 1432460.27 |
| 90 | 2032-04 | 11570.79 | 3879.58 | 7691.21 | 1424769.06 |
| 91 | 2032-05 | 11570.79 | 3858.75 | 7712.04 | 1417057.01 |
| 92 | 2032-06 | 11570.79 | 3837.86 | 7732.93 | 1409324.08 |
| 93 | 2032-07 | 11570.79 | 3816.92 | 7753.87 | 1401570.21 |
| 94 | 2032-08 | 11570.79 | 3795.92 | 7774.87 | 1393795.33 |
| 95 | 2032-09 | 11570.79 | 3774.86 | 7795.93 | 1385999.40 |
| 96 | 2032-10 | 11570.79 | 3753.75 | 7817.05 | 1378182.36 |
| 97 | 2032-11 | 11570.79 | 3732.58 | 7838.22 | 1370344.14 |
| 98 | 2032-12 | 11570.79 | 3711.35 | 7859.44 | 1362484.70 |
| 99 | 2033-01 | 11570.79 | 3690.06 | 7880.73 | 1354603.97 |
| 100 | 2033-02 | 11570.79 | 3668.72 | 7902.07 | 1346701.89 |
| 101 | 2033-03 | 11570.79 | 3647.32 | 7923.48 | 1338778.42 |
| 102 | 2033-04 | 11570.79 | 3625.86 | 7944.94 | 1330833.48 |
| 103 | 2033-05 | 11570.79 | 3604.34 | 7966.45 | 1322867.03 |
| 104 | 2033-06 | 11570.79 | 3582.76 | 7988.03 | 1314879.00 |
| 105 | 2033-07 | 11570.79 | 3561.13 | 8009.66 | 1306869.34 |
| 106 | 2033-08 | 11570.79 | 3539.44 | 8031.36 | 1298837.98 |
| 107 | 2033-09 | 11570.79 | 3517.69 | 8053.11 | 1290784.87 |
| 108 | 2033-10 | 11570.79 | 3495.88 | 8074.92 | 1282709.95 |
| 109 | 2033-11 | 11570.79 | 3474.01 | 8096.79 | 1274613.17 |
| 110 | 2033-12 | 11570.79 | 3452.08 | 8118.72 | 1266494.45 |
| 111 | 2034-01 | 11570.79 | 3430.09 | 8140.70 | 1258353.75 |
| 112 | 2034-02 | 11570.79 | 3408.04 | 8162.75 | 1250190.99 |
| 113 | 2034-03 | 11570.79 | 3385.93 | 8184.86 | 1242006.13 |
| 114 | 2034-04 | 11570.79 | 3363.77 | 8207.03 | 1233799.11 |
| 115 | 2034-05 | 11570.79 | 3341.54 | 8229.25 | 1225569.85 |
| 116 | 2034-06 | 11570.79 | 3319.25 | 8251.54 | 1217318.31 |
| 117 | 2034-07 | 11570.79 | 3296.90 | 8273.89 | 1209044.42 |
| 118 | 2034-08 | 11570.79 | 3274.50 | 8296.30 | 1200748.12 |
| 119 | 2034-09 | 11570.79 | 3252.03 | 8318.77 | 1192429.36 |
| 120 | 2034-10 | 11570.79 | 3229.50 | 8341.30 | 1184088.06 |
| 121 | 2034-11 | 11570.79 | 3206.91 | 8363.89 | 1175724.17 |
| 122 | 2034-12 | 11570.79 | 3184.25 | 8386.54 | 1167337.63 |
| 123 | 2035-01 | 11570.79 | 3161.54 | 8409.25 | 1158928.38 |
| 124 | 2035-02 | 11570.79 | 3138.76 | 8432.03 | 1150496.35 |
| 125 | 2035-03 | 11570.79 | 3115.93 | 8454.87 | 1142041.48 |
| 126 | 2035-04 | 11570.79 | 3093.03 | 8477.76 | 1133563.72 |
| 127 | 2035-05 | 11570.79 | 3070.07 | 8500.73 | 1125062.99 |
| 128 | 2035-06 | 11570.79 | 3047.05 | 8523.75 | 1116539.24 |
| 129 | 2035-07 | 11570.79 | 3023.96 | 8546.83 | 1107992.41 |
| 130 | 2035-08 | 11570.79 | 3000.81 | 8569.98 | 1099422.43 |
| 131 | 2035-09 | 11570.79 | 2977.60 | 8593.19 | 1090829.24 |
| 132 | 2035-10 | 11570.79 | 2954.33 | 8616.46 | 1082212.77 |
| 133 | 2035-11 | 11570.79 | 2930.99 | 8639.80 | 1073572.97 |
| 134 | 2035-12 | 11570.79 | 2907.59 | 8663.20 | 1064909.77 |
| 135 | 2036-01 | 11570.79 | 2884.13 | 8686.66 | 1056223.11 |
| 136 | 2036-02 | 11570.79 | 2860.60 | 8710.19 | 1047512.92 |
| 137 | 2036-03 | 11570.79 | 2837.01 | 8733.78 | 1038779.14 |
| 138 | 2036-04 | 11570.79 | 2813.36 | 8757.43 | 1030021.71 |
| 139 | 2036-05 | 11570.79 | 2789.64 | 8781.15 | 1021240.56 |
| 140 | 2036-06 | 11570.79 | 2765.86 | 8804.93 | 1012435.62 |
| 141 | 2036-07 | 11570.79 | 2742.01 | 8828.78 | 1003606.84 |
| 142 | 2036-08 | 11570.79 | 2718.10 | 8852.69 | 994754.15 |
| 143 | 2036-09 | 11570.79 | 2694.13 | 8876.67 | 985877.48 |
| 144 | 2036-10 | 11570.79 | 2670.08 | 8900.71 | 976976.77 |
| 145 | 2036-11 | 11570.79 | 2645.98 | 8924.81 | 968051.96 |
| 146 | 2036-12 | 11570.79 | 2621.81 | 8948.99 | 959102.97 |
| 147 | 2037-01 | 11570.79 | 2597.57 | 8973.22 | 950129.75 |
| 148 | 2037-02 | 11570.79 | 2573.27 | 8997.53 | 941132.23 |
| 149 | 2037-03 | 11570.79 | 2548.90 | 9021.89 | 932110.33 |
| 150 | 2037-04 | 11570.79 | 2524.47 | 9046.33 | 923064.00 |
| 151 | 2037-05 | 11570.79 | 2499.97 | 9070.83 | 913993.18 |
| 152 | 2037-06 | 11570.79 | 2475.40 | 9095.40 | 904897.78 |
| 153 | 2037-07 | 11570.79 | 2450.76 | 9120.03 | 895777.75 |
| 154 | 2037-08 | 11570.79 | 2426.06 | 9144.73 | 886633.02 |
| 155 | 2037-09 | 11570.79 | 2401.30 | 9169.50 | 877463.53 |
| 156 | 2037-10 | 11570.79 | 2376.46 | 9194.33 | 868269.20 |
| 157 | 2037-11 | 11570.79 | 2351.56 | 9219.23 | 859049.97 |
| 158 | 2037-12 | 11570.79 | 2326.59 | 9244.20 | 849805.77 |
| 159 | 2038-01 | 11570.79 | 2301.56 | 9269.24 | 840536.53 |
| 160 | 2038-02 | 11570.79 | 2276.45 | 9294.34 | 831242.19 |
| 161 | 2038-03 | 11570.79 | 2251.28 | 9319.51 | 821922.68 |
| 162 | 2038-04 | 11570.79 | 2226.04 | 9344.75 | 812577.92 |
| 163 | 2038-05 | 11570.79 | 2200.73 | 9370.06 | 803207.86 |
| 164 | 2038-06 | 11570.79 | 2175.35 | 9395.44 | 793812.42 |
| 165 | 2038-07 | 11570.79 | 2149.91 | 9420.88 | 784391.54 |
| 166 | 2038-08 | 11570.79 | 2124.39 | 9446.40 | 774945.14 |
| 167 | 2038-09 | 11570.79 | 2098.81 | 9471.98 | 765473.15 |
| 168 | 2038-10 | 11570.79 | 2073.16 | 9497.64 | 755975.52 |
| 169 | 2038-11 | 11570.79 | 2047.43 | 9523.36 | 746452.16 |
| 170 | 2038-12 | 11570.79 | 2021.64 | 9549.15 | 736903.01 |
| 171 | 2039-01 | 11570.79 | 1995.78 | 9575.01 | 727327.99 |
| 172 | 2039-02 | 11570.79 | 1969.85 | 9600.95 | 717727.04 |
| 173 | 2039-03 | 11570.79 | 1943.84 | 9626.95 | 708100.09 |
| 174 | 2039-04 | 11570.79 | 1917.77 | 9653.02 | 698447.07 |
| 175 | 2039-05 | 11570.79 | 1891.63 | 9679.17 | 688767.91 |
| 176 | 2039-06 | 11570.79 | 1865.41 | 9705.38 | 679062.53 |
| 177 | 2039-07 | 11570.79 | 1839.13 | 9731.67 | 669330.86 |
| 178 | 2039-08 | 11570.79 | 1812.77 | 9758.02 | 659572.84 |
| 179 | 2039-09 | 11570.79 | 1786.34 | 9784.45 | 649788.39 |
| 180 | 2039-10 | 11570.79 | 1759.84 | 9810.95 | 639977.44 |
| 181 | 2039-11 | 11570.79 | 1733.27 | 9837.52 | 630139.92 |
| 182 | 2039-12 | 11570.79 | 1706.63 | 9864.16 | 620275.75 |
| 183 | 2040-01 | 11570.79 | 1679.91 | 9890.88 | 610384.87 |
| 184 | 2040-02 | 11570.79 | 1653.13 | 9917.67 | 600467.20 |
| 185 | 2040-03 | 11570.79 | 1626.27 | 9944.53 | 590522.67 |
| 186 | 2040-04 | 11570.79 | 1599.33 | 9971.46 | 580551.21 |
| 187 | 2040-05 | 11570.79 | 1572.33 | 9998.47 | 570552.75 |
| 188 | 2040-06 | 11570.79 | 1545.25 | 10025.55 | 560527.20 |
| 189 | 2040-07 | 11570.79 | 1518.09 | 10052.70 | 550474.50 |
| 190 | 2040-08 | 11570.79 | 1490.87 | 10079.93 | 540394.58 |
| 191 | 2040-09 | 11570.79 | 1463.57 | 10107.22 | 530287.35 |
| 192 | 2040-10 | 11570.79 | 1436.19 | 10134.60 | 520152.75 |
| 193 | 2040-11 | 11570.79 | 1408.75 | 10162.05 | 509990.71 |
| 194 | 2040-12 | 11570.79 | 1381.22 | 10189.57 | 499801.14 |
| 195 | 2041-01 | 11570.79 | 1353.63 | 10217.17 | 489583.97 |
| 196 | 2041-02 | 11570.79 | 1325.96 | 10244.84 | 479339.13 |
| 197 | 2041-03 | 11570.79 | 1298.21 | 10272.58 | 469066.55 |
| 198 | 2041-04 | 11570.79 | 1270.39 | 10300.40 | 458766.15 |
| 199 | 2041-05 | 11570.79 | 1242.49 | 10328.30 | 448437.84 |
| 200 | 2041-06 | 11570.79 | 1214.52 | 10356.27 | 438081.57 |
| 201 | 2041-07 | 11570.79 | 1186.47 | 10384.32 | 427697.25 |
| 202 | 2041-08 | 11570.79 | 1158.35 | 10412.45 | 417284.80 |
| 203 | 2041-09 | 11570.79 | 1130.15 | 10440.65 | 406844.15 |
| 204 | 2041-10 | 11570.79 | 1101.87 | 10468.92 | 396375.23 |
| 205 | 2041-11 | 11570.79 | 1073.52 | 10497.28 | 385877.95 |
| 206 | 2041-12 | 11570.79 | 1045.09 | 10525.71 | 375352.24 |
| 207 | 2042-01 | 11570.79 | 1016.58 | 10554.21 | 364798.03 |
| 208 | 2042-02 | 11570.79 | 987.99 | 10582.80 | 354215.23 |
| 209 | 2042-03 | 11570.79 | 959.33 | 10611.46 | 343603.77 |
| 210 | 2042-04 | 11570.79 | 930.59 | 10640.20 | 332963.57 |
| 211 | 2042-05 | 11570.79 | 901.78 | 10669.02 | 322294.55 |
| 212 | 2042-06 | 11570.79 | 872.88 | 10697.91 | 311596.64 |
| 213 | 2042-07 | 11570.79 | 843.91 | 10726.89 | 300869.75 |
| 214 | 2042-08 | 11570.79 | 814.86 | 10755.94 | 290113.82 |
| 215 | 2042-09 | 11570.79 | 785.72 | 10785.07 | 279328.75 |
| 216 | 2042-10 | 11570.79 | 756.52 | 10814.28 | 268514.47 |
| 217 | 2042-11 | 11570.79 | 727.23 | 10843.57 | 257670.90 |
| 218 | 2042-12 | 11570.79 | 697.86 | 10872.93 | 246797.97 |
| 219 | 2043-01 | 11570.79 | 668.41 | 10902.38 | 235895.59 |
| 220 | 2043-02 | 11570.79 | 638.88 | 10931.91 | 224963.68 |
| 221 | 2043-03 | 11570.79 | 609.28 | 10961.52 | 214002.16 |
| 222 | 2043-04 | 11570.79 | 579.59 | 10991.20 | 203010.96 |
| 223 | 2043-05 | 11570.79 | 549.82 | 11020.97 | 191989.98 |
| 224 | 2043-06 | 11570.79 | 519.97 | 11050.82 | 180939.16 |
| 225 | 2043-07 | 11570.79 | 490.04 | 11080.75 | 169858.41 |
| 226 | 2043-08 | 11570.79 | 460.03 | 11110.76 | 158747.65 |
| 227 | 2043-09 | 11570.79 | 429.94 | 11140.85 | 147606.80 |
| 228 | 2043-10 | 11570.79 | 399.77 | 11171.03 | 136435.77 |
| 229 | 2043-11 | 11570.79 | 369.51 | 11201.28 | 125234.49 |
| 230 | 2043-12 | 11570.79 | 339.18 | 11231.62 | 114002.88 |
| 231 | 2044-01 | 11570.79 | 308.76 | 11262.04 | 102740.84 |
| 232 | 2044-02 | 11570.79 | 278.26 | 11292.54 | 91448.31 |
| 233 | 2044-03 | 11570.79 | 247.67 | 11323.12 | 80125.18 |
| 234 | 2044-04 | 11570.79 | 217.01 | 11353.79 | 68771.40 |
| 235 | 2044-05 | 11570.79 | 186.26 | 11384.54 | 57386.86 |
| 236 | 2044-06 | 11570.79 | 155.42 | 11415.37 | 45971.49 |
| 237 | 2044-07 | 11570.79 | 124.51 | 11446.29 | 34525.20 |
| 238 | 2044-08 | 11570.79 | 93.51 | 11477.29 | 23047.91 |
| 239 | 2044-09 | 11570.79 | 62.42 | 11508.37 | 11539.54 |
| 240 | 2044-10 | 11570.79 | 31.25 | 11539.54 | 0.00 |
等额本金还款方式：
贷款总额：204万
还款月数：20年
首月还款：14025元
每月递减：23.02元
利息总额：66.58万
本息合计：270.58万
节省利息：71227.95元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-11 | 14025.00 | 5525.00 | 8500.00 | 2031500.00 |
| 2 | 2024-12 | 14001.98 | 5501.98 | 8500.00 | 2023000.00 |
| 3 | 2025-01 | 13978.96 | 5478.96 | 8500.00 | 2014500.00 |
| 4 | 2025-02 | 13955.94 | 5455.94 | 8500.00 | 2006000.00 |
| 5 | 2025-03 | 13932.92 | 5432.92 | 8500.00 | 1997500.00 |
| 6 | 2025-04 | 13909.90 | 5409.90 | 8500.00 | 1989000.00 |
| 7 | 2025-05 | 13886.88 | 5386.88 | 8500.00 | 1980500.00 |
| 8 | 2025-06 | 13863.85 | 5363.85 | 8500.00 | 1972000.00 |
| 9 | 2025-07 | 13840.83 | 5340.83 | 8500.00 | 1963500.00 |
| 10 | 2025-08 | 13817.81 | 5317.81 | 8500.00 | 1955000.00 |
| 11 | 2025-09 | 13794.79 | 5294.79 | 8500.00 | 1946500.00 |
| 12 | 2025-10 | 13771.77 | 5271.77 | 8500.00 | 1938000.00 |
| 13 | 2025-11 | 13748.75 | 5248.75 | 8500.00 | 1929500.00 |
| 14 | 2025-12 | 13725.73 | 5225.73 | 8500.00 | 1921000.00 |
| 15 | 2026-01 | 13702.71 | 5202.71 | 8500.00 | 1912500.00 |
| 16 | 2026-02 | 13679.69 | 5179.69 | 8500.00 | 1904000.00 |
| 17 | 2026-03 | 13656.67 | 5156.67 | 8500.00 | 1895500.00 |
| 18 | 2026-04 | 13633.65 | 5133.65 | 8500.00 | 1887000.00 |
| 19 | 2026-05 | 13610.63 | 5110.63 | 8500.00 | 1878500.00 |
| 20 | 2026-06 | 13587.60 | 5087.60 | 8500.00 | 1870000.00 |
| 21 | 2026-07 | 13564.58 | 5064.58 | 8500.00 | 1861500.00 |
| 22 | 2026-08 | 13541.56 | 5041.56 | 8500.00 | 1853000.00 |
| 23 | 2026-09 | 13518.54 | 5018.54 | 8500.00 | 1844500.00 |
| 24 | 2026-10 | 13495.52 | 4995.52 | 8500.00 | 1836000.00 |
| 25 | 2026-11 | 13472.50 | 4972.50 | 8500.00 | 1827500.00 |
| 26 | 2026-12 | 13449.48 | 4949.48 | 8500.00 | 1819000.00 |
| 27 | 2027-01 | 13426.46 | 4926.46 | 8500.00 | 1810500.00 |
| 28 | 2027-02 | 13403.44 | 4903.44 | 8500.00 | 1802000.00 |
| 29 | 2027-03 | 13380.42 | 4880.42 | 8500.00 | 1793500.00 |
| 30 | 2027-04 | 13357.40 | 4857.40 | 8500.00 | 1785000.00 |
| 31 | 2027-05 | 13334.38 | 4834.38 | 8500.00 | 1776500.00 |
| 32 | 2027-06 | 13311.35 | 4811.35 | 8500.00 | 1768000.00 |
| 33 | 2027-07 | 13288.33 | 4788.33 | 8500.00 | 1759500.00 |
| 34 | 2027-08 | 13265.31 | 4765.31 | 8500.00 | 1751000.00 |
| 35 | 2027-09 | 13242.29 | 4742.29 | 8500.00 | 1742500.00 |
| 36 | 2027-10 | 13219.27 | 4719.27 | 8500.00 | 1734000.00 |
| 37 | 2027-11 | 13196.25 | 4696.25 | 8500.00 | 1725500.00 |
| 38 | 2027-12 | 13173.23 | 4673.23 | 8500.00 | 1717000.00 |
| 39 | 2028-01 | 13150.21 | 4650.21 | 8500.00 | 1708500.00 |
| 40 | 2028-02 | 13127.19 | 4627.19 | 8500.00 | 1700000.00 |
| 41 | 2028-03 | 13104.17 | 4604.17 | 8500.00 | 1691500.00 |
| 42 | 2028-04 | 13081.15 | 4581.15 | 8500.00 | 1683000.00 |
| 43 | 2028-05 | 13058.13 | 4558.13 | 8500.00 | 1674500.00 |
| 44 | 2028-06 | 13035.10 | 4535.10 | 8500.00 | 1666000.00 |
| 45 | 2028-07 | 13012.08 | 4512.08 | 8500.00 | 1657500.00 |
| 46 | 2028-08 | 12989.06 | 4489.06 | 8500.00 | 1649000.00 |
| 47 | 2028-09 | 12966.04 | 4466.04 | 8500.00 | 1640500.00 |
| 48 | 2028-10 | 12943.02 | 4443.02 | 8500.00 | 1632000.00 |
| 49 | 2028-11 | 12920.00 | 4420.00 | 8500.00 | 1623500.00 |
| 50 | 2028-12 | 12896.98 | 4396.98 | 8500.00 | 1615000.00 |
| 51 | 2029-01 | 12873.96 | 4373.96 | 8500.00 | 1606500.00 |
| 52 | 2029-02 | 12850.94 | 4350.94 | 8500.00 | 1598000.00 |
| 53 | 2029-03 | 12827.92 | 4327.92 | 8500.00 | 1589500.00 |
| 54 | 2029-04 | 12804.90 | 4304.90 | 8500.00 | 1581000.00 |
| 55 | 2029-05 | 12781.88 | 4281.88 | 8500.00 | 1572500.00 |
| 56 | 2029-06 | 12758.85 | 4258.85 | 8500.00 | 1564000.00 |
| 57 | 2029-07 | 12735.83 | 4235.83 | 8500.00 | 1555500.00 |
| 58 | 2029-08 | 12712.81 | 4212.81 | 8500.00 | 1547000.00 |
| 59 | 2029-09 | 12689.79 | 4189.79 | 8500.00 | 1538500.00 |
| 60 | 2029-10 | 12666.77 | 4166.77 | 8500.00 | 1530000.00 |
| 61 | 2029-11 | 12643.75 | 4143.75 | 8500.00 | 1521500.00 |
| 62 | 2029-12 | 12620.73 | 4120.73 | 8500.00 | 1513000.00 |
| 63 | 2030-01 | 12597.71 | 4097.71 | 8500.00 | 1504500.00 |
| 64 | 2030-02 | 12574.69 | 4074.69 | 8500.00 | 1496000.00 |
| 65 | 2030-03 | 12551.67 | 4051.67 | 8500.00 | 1487500.00 |
| 66 | 2030-04 | 12528.65 | 4028.65 | 8500.00 | 1479000.00 |
| 67 | 2030-05 | 12505.63 | 4005.63 | 8500.00 | 1470500.00 |
| 68 | 2030-06 | 12482.60 | 3982.60 | 8500.00 | 1462000.00 |
| 69 | 2030-07 | 12459.58 | 3959.58 | 8500.00 | 1453500.00 |
| 70 | 2030-08 | 12436.56 | 3936.56 | 8500.00 | 1445000.00 |
| 71 | 2030-09 | 12413.54 | 3913.54 | 8500.00 | 1436500.00 |
| 72 | 2030-10 | 12390.52 | 3890.52 | 8500.00 | 1428000.00 |
| 73 | 2030-11 | 12367.50 | 3867.50 | 8500.00 | 1419500.00 |
| 74 | 2030-12 | 12344.48 | 3844.48 | 8500.00 | 1411000.00 |
| 75 | 2031-01 | 12321.46 | 3821.46 | 8500.00 | 1402500.00 |
| 76 | 2031-02 | 12298.44 | 3798.44 | 8500.00 | 1394000.00 |
| 77 | 2031-03 | 12275.42 | 3775.42 | 8500.00 | 1385500.00 |
| 78 | 2031-04 | 12252.40 | 3752.40 | 8500.00 | 1377000.00 |
| 79 | 2031-05 | 12229.38 | 3729.38 | 8500.00 | 1368500.00 |
| 80 | 2031-06 | 12206.35 | 3706.35 | 8500.00 | 1360000.00 |
| 81 | 2031-07 | 12183.33 | 3683.33 | 8500.00 | 1351500.00 |
| 82 | 2031-08 | 12160.31 | 3660.31 | 8500.00 | 1343000.00 |
| 83 | 2031-09 | 12137.29 | 3637.29 | 8500.00 | 1334500.00 |
| 84 | 2031-10 | 12114.27 | 3614.27 | 8500.00 | 1326000.00 |
| 85 | 2031-11 | 12091.25 | 3591.25 | 8500.00 | 1317500.00 |
| 86 | 2031-12 | 12068.23 | 3568.23 | 8500.00 | 1309000.00 |
| 87 | 2032-01 | 12045.21 | 3545.21 | 8500.00 | 1300500.00 |
| 88 | 2032-02 | 12022.19 | 3522.19 | 8500.00 | 1292000.00 |
| 89 | 2032-03 | 11999.17 | 3499.17 | 8500.00 | 1283500.00 |
| 90 | 2032-04 | 11976.15 | 3476.15 | 8500.00 | 1275000.00 |
| 91 | 2032-05 | 11953.13 | 3453.13 | 8500.00 | 1266500.00 |
| 92 | 2032-06 | 11930.10 | 3430.10 | 8500.00 | 1258000.00 |
| 93 | 2032-07 | 11907.08 | 3407.08 | 8500.00 | 1249500.00 |
| 94 | 2032-08 | 11884.06 | 3384.06 | 8500.00 | 1241000.00 |
| 95 | 2032-09 | 11861.04 | 3361.04 | 8500.00 | 1232500.00 |
| 96 | 2032-10 | 11838.02 | 3338.02 | 8500.00 | 1224000.00 |
| 97 | 2032-11 | 11815.00 | 3315.00 | 8500.00 | 1215500.00 |
| 98 | 2032-12 | 11791.98 | 3291.98 | 8500.00 | 1207000.00 |
| 99 | 2033-01 | 11768.96 | 3268.96 | 8500.00 | 1198500.00 |
| 100 | 2033-02 | 11745.94 | 3245.94 | 8500.00 | 1190000.00 |
| 101 | 2033-03 | 11722.92 | 3222.92 | 8500.00 | 1181500.00 |
| 102 | 2033-04 | 11699.90 | 3199.90 | 8500.00 | 1173000.00 |
| 103 | 2033-05 | 11676.88 | 3176.88 | 8500.00 | 1164500.00 |
| 104 | 2033-06 | 11653.85 | 3153.85 | 8500.00 | 1156000.00 |
| 105 | 2033-07 | 11630.83 | 3130.83 | 8500.00 | 1147500.00 |
| 106 | 2033-08 | 11607.81 | 3107.81 | 8500.00 | 1139000.00 |
| 107 | 2033-09 | 11584.79 | 3084.79 | 8500.00 | 1130500.00 |
| 108 | 2033-10 | 11561.77 | 3061.77 | 8500.00 | 1122000.00 |
| 109 | 2033-11 | 11538.75 | 3038.75 | 8500.00 | 1113500.00 |
| 110 | 2033-12 | 11515.73 | 3015.73 | 8500.00 | 1105000.00 |
| 111 | 2034-01 | 11492.71 | 2992.71 | 8500.00 | 1096500.00 |
| 112 | 2034-02 | 11469.69 | 2969.69 | 8500.00 | 1088000.00 |
| 113 | 2034-03 | 11446.67 | 2946.67 | 8500.00 | 1079500.00 |
| 114 | 2034-04 | 11423.65 | 2923.65 | 8500.00 | 1071000.00 |
| 115 | 2034-05 | 11400.63 | 2900.63 | 8500.00 | 1062500.00 |
| 116 | 2034-06 | 11377.60 | 2877.60 | 8500.00 | 1054000.00 |
| 117 | 2034-07 | 11354.58 | 2854.58 | 8500.00 | 1045500.00 |
| 118 | 2034-08 | 11331.56 | 2831.56 | 8500.00 | 1037000.00 |
| 119 | 2034-09 | 11308.54 | 2808.54 | 8500.00 | 1028500.00 |
| 120 | 2034-10 | 11285.52 | 2785.52 | 8500.00 | 1020000.00 |
| 121 | 2034-11 | 11262.50 | 2762.50 | 8500.00 | 1011500.00 |
| 122 | 2034-12 | 11239.48 | 2739.48 | 8500.00 | 1003000.00 |
| 123 | 2035-01 | 11216.46 | 2716.46 | 8500.00 | 994500.00 |
| 124 | 2035-02 | 11193.44 | 2693.44 | 8500.00 | 986000.00 |
| 125 | 2035-03 | 11170.42 | 2670.42 | 8500.00 | 977500.00 |
| 126 | 2035-04 | 11147.40 | 2647.40 | 8500.00 | 969000.00 |
| 127 | 2035-05 | 11124.38 | 2624.38 | 8500.00 | 960500.00 |
| 128 | 2035-06 | 11101.35 | 2601.35 | 8500.00 | 952000.00 |
| 129 | 2035-07 | 11078.33 | 2578.33 | 8500.00 | 943500.00 |
| 130 | 2035-08 | 11055.31 | 2555.31 | 8500.00 | 935000.00 |
| 131 | 2035-09 | 11032.29 | 2532.29 | 8500.00 | 926500.00 |
| 132 | 2035-10 | 11009.27 | 2509.27 | 8500.00 | 918000.00 |
| 133 | 2035-11 | 10986.25 | 2486.25 | 8500.00 | 909500.00 |
| 134 | 2035-12 | 10963.23 | 2463.23 | 8500.00 | 901000.00 |
| 135 | 2036-01 | 10940.21 | 2440.21 | 8500.00 | 892500.00 |
| 136 | 2036-02 | 10917.19 | 2417.19 | 8500.00 | 884000.00 |
| 137 | 2036-03 | 10894.17 | 2394.17 | 8500.00 | 875500.00 |
| 138 | 2036-04 | 10871.15 | 2371.15 | 8500.00 | 867000.00 |
| 139 | 2036-05 | 10848.13 | 2348.13 | 8500.00 | 858500.00 |
| 140 | 2036-06 | 10825.10 | 2325.10 | 8500.00 | 850000.00 |
| 141 | 2036-07 | 10802.08 | 2302.08 | 8500.00 | 841500.00 |
| 142 | 2036-08 | 10779.06 | 2279.06 | 8500.00 | 833000.00 |
| 143 | 2036-09 | 10756.04 | 2256.04 | 8500.00 | 824500.00 |
| 144 | 2036-10 | 10733.02 | 2233.02 | 8500.00 | 816000.00 |
| 145 | 2036-11 | 10710.00 | 2210.00 | 8500.00 | 807500.00 |
| 146 | 2036-12 | 10686.98 | 2186.98 | 8500.00 | 799000.00 |
| 147 | 2037-01 | 10663.96 | 2163.96 | 8500.00 | 790500.00 |
| 148 | 2037-02 | 10640.94 | 2140.94 | 8500.00 | 782000.00 |
| 149 | 2037-03 | 10617.92 | 2117.92 | 8500.00 | 773500.00 |
| 150 | 2037-04 | 10594.90 | 2094.90 | 8500.00 | 765000.00 |
| 151 | 2037-05 | 10571.88 | 2071.88 | 8500.00 | 756500.00 |
| 152 | 2037-06 | 10548.85 | 2048.85 | 8500.00 | 748000.00 |
| 153 | 2037-07 | 10525.83 | 2025.83 | 8500.00 | 739500.00 |
| 154 | 2037-08 | 10502.81 | 2002.81 | 8500.00 | 731000.00 |
| 155 | 2037-09 | 10479.79 | 1979.79 | 8500.00 | 722500.00 |
| 156 | 2037-10 | 10456.77 | 1956.77 | 8500.00 | 714000.00 |
| 157 | 2037-11 | 10433.75 | 1933.75 | 8500.00 | 705500.00 |
| 158 | 2037-12 | 10410.73 | 1910.73 | 8500.00 | 697000.00 |
| 159 | 2038-01 | 10387.71 | 1887.71 | 8500.00 | 688500.00 |
| 160 | 2038-02 | 10364.69 | 1864.69 | 8500.00 | 680000.00 |
| 161 | 2038-03 | 10341.67 | 1841.67 | 8500.00 | 671500.00 |
| 162 | 2038-04 | 10318.65 | 1818.65 | 8500.00 | 663000.00 |
| 163 | 2038-05 | 10295.63 | 1795.63 | 8500.00 | 654500.00 |
| 164 | 2038-06 | 10272.60 | 1772.60 | 8500.00 | 646000.00 |
| 165 | 2038-07 | 10249.58 | 1749.58 | 8500.00 | 637500.00 |
| 166 | 2038-08 | 10226.56 | 1726.56 | 8500.00 | 629000.00 |
| 167 | 2038-09 | 10203.54 | 1703.54 | 8500.00 | 620500.00 |
| 168 | 2038-10 | 10180.52 | 1680.52 | 8500.00 | 612000.00 |
| 169 | 2038-11 | 10157.50 | 1657.50 | 8500.00 | 603500.00 |
| 170 | 2038-12 | 10134.48 | 1634.48 | 8500.00 | 595000.00 |
| 171 | 2039-01 | 10111.46 | 1611.46 | 8500.00 | 586500.00 |
| 172 | 2039-02 | 10088.44 | 1588.44 | 8500.00 | 578000.00 |
| 173 | 2039-03 | 10065.42 | 1565.42 | 8500.00 | 569500.00 |
| 174 | 2039-04 | 10042.40 | 1542.40 | 8500.00 | 561000.00 |
| 175 | 2039-05 | 10019.38 | 1519.38 | 8500.00 | 552500.00 |
| 176 | 2039-06 | 9996.35 | 1496.35 | 8500.00 | 544000.00 |
| 177 | 2039-07 | 9973.33 | 1473.33 | 8500.00 | 535500.00 |
| 178 | 2039-08 | 9950.31 | 1450.31 | 8500.00 | 527000.00 |
| 179 | 2039-09 | 9927.29 | 1427.29 | 8500.00 | 518500.00 |
| 180 | 2039-10 | 9904.27 | 1404.27 | 8500.00 | 510000.00 |
| 181 | 2039-11 | 9881.25 | 1381.25 | 8500.00 | 501500.00 |
| 182 | 2039-12 | 9858.23 | 1358.23 | 8500.00 | 493000.00 |
| 183 | 2040-01 | 9835.21 | 1335.21 | 8500.00 | 484500.00 |
| 184 | 2040-02 | 9812.19 | 1312.19 | 8500.00 | 476000.00 |
| 185 | 2040-03 | 9789.17 | 1289.17 | 8500.00 | 467500.00 |
| 186 | 2040-04 | 9766.15 | 1266.15 | 8500.00 | 459000.00 |
| 187 | 2040-05 | 9743.13 | 1243.13 | 8500.00 | 450500.00 |
| 188 | 2040-06 | 9720.10 | 1220.10 | 8500.00 | 442000.00 |
| 189 | 2040-07 | 9697.08 | 1197.08 | 8500.00 | 433500.00 |
| 190 | 2040-08 | 9674.06 | 1174.06 | 8500.00 | 425000.00 |
| 191 | 2040-09 | 9651.04 | 1151.04 | 8500.00 | 416500.00 |
| 192 | 2040-10 | 9628.02 | 1128.02 | 8500.00 | 408000.00 |
| 193 | 2040-11 | 9605.00 | 1105.00 | 8500.00 | 399500.00 |
| 194 | 2040-12 | 9581.98 | 1081.98 | 8500.00 | 391000.00 |
| 195 | 2041-01 | 9558.96 | 1058.96 | 8500.00 | 382500.00 |
| 196 | 2041-02 | 9535.94 | 1035.94 | 8500.00 | 374000.00 |
| 197 | 2041-03 | 9512.92 | 1012.92 | 8500.00 | 365500.00 |
| 198 | 2041-04 | 9489.90 | 989.90 | 8500.00 | 357000.00 |
| 199 | 2041-05 | 9466.88 | 966.88 | 8500.00 | 348500.00 |
| 200 | 2041-06 | 9443.85 | 943.85 | 8500.00 | 340000.00 |
| 201 | 2041-07 | 9420.83 | 920.83 | 8500.00 | 331500.00 |
| 202 | 2041-08 | 9397.81 | 897.81 | 8500.00 | 323000.00 |
| 203 | 2041-09 | 9374.79 | 874.79 | 8500.00 | 314500.00 |
| 204 | 2041-10 | 9351.77 | 851.77 | 8500.00 | 306000.00 |
| 205 | 2041-11 | 9328.75 | 828.75 | 8500.00 | 297500.00 |
| 206 | 2041-12 | 9305.73 | 805.73 | 8500.00 | 289000.00 |
| 207 | 2042-01 | 9282.71 | 782.71 | 8500.00 | 280500.00 |
| 208 | 2042-02 | 9259.69 | 759.69 | 8500.00 | 272000.00 |
| 209 | 2042-03 | 9236.67 | 736.67 | 8500.00 | 263500.00 |
| 210 | 2042-04 | 9213.65 | 713.65 | 8500.00 | 255000.00 |
| 211 | 2042-05 | 9190.63 | 690.63 | 8500.00 | 246500.00 |
| 212 | 2042-06 | 9167.60 | 667.60 | 8500.00 | 238000.00 |
| 213 | 2042-07 | 9144.58 | 644.58 | 8500.00 | 229500.00 |
| 214 | 2042-08 | 9121.56 | 621.56 | 8500.00 | 221000.00 |
| 215 | 2042-09 | 9098.54 | 598.54 | 8500.00 | 212500.00 |
| 216 | 2042-10 | 9075.52 | 575.52 | 8500.00 | 204000.00 |
| 217 | 2042-11 | 9052.50 | 552.50 | 8500.00 | 195500.00 |
| 218 | 2042-12 | 9029.48 | 529.48 | 8500.00 | 187000.00 |
| 219 | 2043-01 | 9006.46 | 506.46 | 8500.00 | 178500.00 |
| 220 | 2043-02 | 8983.44 | 483.44 | 8500.00 | 170000.00 |
| 221 | 2043-03 | 8960.42 | 460.42 | 8500.00 | 161500.00 |
| 222 | 2043-04 | 8937.40 | 437.40 | 8500.00 | 153000.00 |
| 223 | 2043-05 | 8914.38 | 414.38 | 8500.00 | 144500.00 |
| 224 | 2043-06 | 8891.35 | 391.35 | 8500.00 | 136000.00 |
| 225 | 2043-07 | 8868.33 | 368.33 | 8500.00 | 127500.00 |
| 226 | 2043-08 | 8845.31 | 345.31 | 8500.00 | 119000.00 |
| 227 | 2043-09 | 8822.29 | 322.29 | 8500.00 | 110500.00 |
| 228 | 2043-10 | 8799.27 | 299.27 | 8500.00 | 102000.00 |
| 229 | 2043-11 | 8776.25 | 276.25 | 8500.00 | 93500.00 |
| 230 | 2043-12 | 8753.23 | 253.23 | 8500.00 | 85000.00 |
| 231 | 2044-01 | 8730.21 | 230.21 | 8500.00 | 76500.00 |
| 232 | 2044-02 | 8707.19 | 207.19 | 8500.00 | 68000.00 |
| 233 | 2044-03 | 8684.17 | 184.17 | 8500.00 | 59500.00 |
| 234 | 2044-04 | 8661.15 | 161.15 | 8500.00 | 51000.00 |
| 235 | 2044-05 | 8638.13 | 138.13 | 8500.00 | 42500.00 |
| 236 | 2044-06 | 8615.10 | 115.10 | 8500.00 | 34000.00 |
| 237 | 2044-07 | 8592.08 | 92.08 | 8500.00 | 25500.00 |
| 238 | 2044-08 | 8569.06 | 69.06 | 8500.00 | 17000.00 |
| 239 | 2044-09 | 8546.04 | 46.04 | 8500.00 | 8500.00 |
| 240 | 2044-10 | 8523.02 | 23.02 | 8500.00 | 0.00 |