北京贷款20万（商业贷款）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：20万
还款月数：20年
每月还款：1217.24元
利息总额：9.21万
本息合计：29.21万
| 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 | 1217.24 | 675.00 | 542.24 | 199457.76 |
| 2 | 2024-05 | 1217.24 | 673.17 | 544.07 | 198913.70 |
| 3 | 2024-06 | 1217.24 | 671.33 | 545.90 | 198367.79 |
| 4 | 2024-07 | 1217.24 | 669.49 | 547.75 | 197820.05 |
| 5 | 2024-08 | 1217.24 | 667.64 | 549.59 | 197270.46 |
| 6 | 2024-09 | 1217.24 | 665.79 | 551.45 | 196719.01 |
| 7 | 2024-10 | 1217.24 | 663.93 | 553.31 | 196165.70 |
| 8 | 2024-11 | 1217.24 | 662.06 | 555.18 | 195610.52 |
| 9 | 2024-12 | 1217.24 | 660.19 | 557.05 | 195053.47 |
| 10 | 2025-01 | 1217.24 | 658.31 | 558.93 | 194494.54 |
| 11 | 2025-02 | 1217.24 | 656.42 | 560.82 | 193933.72 |
| 12 | 2025-03 | 1217.24 | 654.53 | 562.71 | 193371.01 |
| 13 | 2025-04 | 1217.24 | 652.63 | 564.61 | 192806.40 |
| 14 | 2025-05 | 1217.24 | 650.72 | 566.51 | 192239.89 |
| 15 | 2025-06 | 1217.24 | 648.81 | 568.43 | 191671.46 |
| 16 | 2025-07 | 1217.24 | 646.89 | 570.35 | 191101.11 |
| 17 | 2025-08 | 1217.24 | 644.97 | 572.27 | 190528.84 |
| 18 | 2025-09 | 1217.24 | 643.03 | 574.20 | 189954.64 |
| 19 | 2025-10 | 1217.24 | 641.10 | 576.14 | 189378.50 |
| 20 | 2025-11 | 1217.24 | 639.15 | 578.08 | 188800.42 |
| 21 | 2025-12 | 1217.24 | 637.20 | 580.04 | 188220.38 |
| 22 | 2026-01 | 1217.24 | 635.24 | 581.99 | 187638.39 |
| 23 | 2026-02 | 1217.24 | 633.28 | 583.96 | 187054.43 |
| 24 | 2026-03 | 1217.24 | 631.31 | 585.93 | 186468.51 |
| 25 | 2026-04 | 1217.24 | 629.33 | 587.91 | 185880.60 |
| 26 | 2026-05 | 1217.24 | 627.35 | 589.89 | 185290.71 |
| 27 | 2026-06 | 1217.24 | 625.36 | 591.88 | 184698.83 |
| 28 | 2026-07 | 1217.24 | 623.36 | 593.88 | 184104.95 |
| 29 | 2026-08 | 1217.24 | 621.35 | 595.88 | 183509.07 |
| 30 | 2026-09 | 1217.24 | 619.34 | 597.89 | 182911.18 |
| 31 | 2026-10 | 1217.24 | 617.33 | 599.91 | 182311.27 |
| 32 | 2026-11 | 1217.24 | 615.30 | 601.94 | 181709.33 |
| 33 | 2026-12 | 1217.24 | 613.27 | 603.97 | 181105.36 |
| 34 | 2027-01 | 1217.24 | 611.23 | 606.01 | 180499.36 |
| 35 | 2027-02 | 1217.24 | 609.19 | 608.05 | 179891.31 |
| 36 | 2027-03 | 1217.24 | 607.13 | 610.10 | 179281.20 |
| 37 | 2027-04 | 1217.24 | 605.07 | 612.16 | 178669.04 |
| 38 | 2027-05 | 1217.24 | 603.01 | 614.23 | 178054.81 |
| 39 | 2027-06 | 1217.24 | 600.93 | 616.30 | 177438.51 |
| 40 | 2027-07 | 1217.24 | 598.85 | 618.38 | 176820.13 |
| 41 | 2027-08 | 1217.24 | 596.77 | 620.47 | 176199.66 |
| 42 | 2027-09 | 1217.24 | 594.67 | 622.56 | 175577.10 |
| 43 | 2027-10 | 1217.24 | 592.57 | 624.66 | 174952.43 |
| 44 | 2027-11 | 1217.24 | 590.46 | 626.77 | 174325.66 |
| 45 | 2027-12 | 1217.24 | 588.35 | 628.89 | 173696.77 |
| 46 | 2028-01 | 1217.24 | 586.23 | 631.01 | 173065.76 |
| 47 | 2028-02 | 1217.24 | 584.10 | 633.14 | 172432.63 |
| 48 | 2028-03 | 1217.24 | 581.96 | 635.28 | 171797.35 |
| 49 | 2028-04 | 1217.24 | 579.82 | 637.42 | 171159.93 |
| 50 | 2028-05 | 1217.24 | 577.66 | 639.57 | 170520.36 |
| 51 | 2028-06 | 1217.24 | 575.51 | 641.73 | 169878.63 |
| 52 | 2028-07 | 1217.24 | 573.34 | 643.90 | 169234.73 |
| 53 | 2028-08 | 1217.24 | 571.17 | 646.07 | 168588.66 |
| 54 | 2028-09 | 1217.24 | 568.99 | 648.25 | 167940.41 |
| 55 | 2028-10 | 1217.24 | 566.80 | 650.44 | 167289.97 |
| 56 | 2028-11 | 1217.24 | 564.60 | 652.63 | 166637.34 |
| 57 | 2028-12 | 1217.24 | 562.40 | 654.84 | 165982.51 |
| 58 | 2029-01 | 1217.24 | 560.19 | 657.05 | 165325.46 |
| 59 | 2029-02 | 1217.24 | 557.97 | 659.26 | 164666.20 |
| 60 | 2029-03 | 1217.24 | 555.75 | 661.49 | 164004.71 |
| 61 | 2029-04 | 1217.24 | 553.52 | 663.72 | 163340.99 |
| 62 | 2029-05 | 1217.24 | 551.28 | 665.96 | 162675.03 |
| 63 | 2029-06 | 1217.24 | 549.03 | 668.21 | 162006.82 |
| 64 | 2029-07 | 1217.24 | 546.77 | 670.46 | 161336.36 |
| 65 | 2029-08 | 1217.24 | 544.51 | 672.73 | 160663.63 |
| 66 | 2029-09 | 1217.24 | 542.24 | 675.00 | 159988.63 |
| 67 | 2029-10 | 1217.24 | 539.96 | 677.27 | 159311.36 |
| 68 | 2029-11 | 1217.24 | 537.68 | 679.56 | 158631.80 |
| 69 | 2029-12 | 1217.24 | 535.38 | 681.85 | 157949.94 |
| 70 | 2030-01 | 1217.24 | 533.08 | 684.16 | 157265.79 |
| 71 | 2030-02 | 1217.24 | 530.77 | 686.46 | 156579.32 |
| 72 | 2030-03 | 1217.24 | 528.46 | 688.78 | 155890.54 |
| 73 | 2030-04 | 1217.24 | 526.13 | 691.11 | 155199.44 |
| 74 | 2030-05 | 1217.24 | 523.80 | 693.44 | 154506.00 |
| 75 | 2030-06 | 1217.24 | 521.46 | 695.78 | 153810.22 |
| 76 | 2030-07 | 1217.24 | 519.11 | 698.13 | 153112.09 |
| 77 | 2030-08 | 1217.24 | 516.75 | 700.48 | 152411.61 |
| 78 | 2030-09 | 1217.24 | 514.39 | 702.85 | 151708.76 |
| 79 | 2030-10 | 1217.24 | 512.02 | 705.22 | 151003.54 |
| 80 | 2030-11 | 1217.24 | 509.64 | 707.60 | 150295.94 |
| 81 | 2030-12 | 1217.24 | 507.25 | 709.99 | 149585.96 |
| 82 | 2031-01 | 1217.24 | 504.85 | 712.38 | 148873.57 |
| 83 | 2031-02 | 1217.24 | 502.45 | 714.79 | 148158.78 |
| 84 | 2031-03 | 1217.24 | 500.04 | 717.20 | 147441.58 |
| 85 | 2031-04 | 1217.24 | 497.62 | 719.62 | 146721.96 |
| 86 | 2031-05 | 1217.24 | 495.19 | 722.05 | 145999.91 |
| 87 | 2031-06 | 1217.24 | 492.75 | 724.49 | 145275.43 |
| 88 | 2031-07 | 1217.24 | 490.30 | 726.93 | 144548.49 |
| 89 | 2031-08 | 1217.24 | 487.85 | 729.39 | 143819.11 |
| 90 | 2031-09 | 1217.24 | 485.39 | 731.85 | 143087.26 |
| 91 | 2031-10 | 1217.24 | 482.92 | 734.32 | 142352.94 |
| 92 | 2031-11 | 1217.24 | 480.44 | 736.80 | 141616.15 |
| 93 | 2031-12 | 1217.24 | 477.95 | 739.28 | 140876.87 |
| 94 | 2032-01 | 1217.24 | 475.46 | 741.78 | 140135.09 |
| 95 | 2032-02 | 1217.24 | 472.96 | 744.28 | 139390.81 |
| 96 | 2032-03 | 1217.24 | 470.44 | 746.79 | 138644.02 |
| 97 | 2032-04 | 1217.24 | 467.92 | 749.31 | 137894.70 |
| 98 | 2032-05 | 1217.24 | 465.39 | 751.84 | 137142.86 |
| 99 | 2032-06 | 1217.24 | 462.86 | 754.38 | 136388.48 |
| 100 | 2032-07 | 1217.24 | 460.31 | 756.93 | 135631.56 |
| 101 | 2032-08 | 1217.24 | 457.76 | 759.48 | 134872.08 |
| 102 | 2032-09 | 1217.24 | 455.19 | 762.04 | 134110.03 |
| 103 | 2032-10 | 1217.24 | 452.62 | 764.62 | 133345.42 |
| 104 | 2032-11 | 1217.24 | 450.04 | 767.20 | 132578.22 |
| 105 | 2032-12 | 1217.24 | 447.45 | 769.78 | 131808.44 |
| 106 | 2033-01 | 1217.24 | 444.85 | 772.38 | 131036.06 |
| 107 | 2033-02 | 1217.24 | 442.25 | 774.99 | 130261.07 |
| 108 | 2033-03 | 1217.24 | 439.63 | 777.61 | 129483.46 |
| 109 | 2033-04 | 1217.24 | 437.01 | 780.23 | 128703.23 |
| 110 | 2033-05 | 1217.24 | 434.37 | 782.86 | 127920.37 |
| 111 | 2033-06 | 1217.24 | 431.73 | 785.51 | 127134.86 |
| 112 | 2033-07 | 1217.24 | 429.08 | 788.16 | 126346.71 |
| 113 | 2033-08 | 1217.24 | 426.42 | 790.82 | 125555.89 |
| 114 | 2033-09 | 1217.24 | 423.75 | 793.49 | 124762.40 |
| 115 | 2033-10 | 1217.24 | 421.07 | 796.16 | 123966.24 |
| 116 | 2033-11 | 1217.24 | 418.39 | 798.85 | 123167.39 |
| 117 | 2033-12 | 1217.24 | 415.69 | 801.55 | 122365.84 |
| 118 | 2034-01 | 1217.24 | 412.98 | 804.25 | 121561.59 |
| 119 | 2034-02 | 1217.24 | 410.27 | 806.97 | 120754.63 |
| 120 | 2034-03 | 1217.24 | 407.55 | 809.69 | 119944.94 |
| 121 | 2034-04 | 1217.24 | 404.81 | 812.42 | 119132.51 |
| 122 | 2034-05 | 1217.24 | 402.07 | 815.16 | 118317.35 |
| 123 | 2034-06 | 1217.24 | 399.32 | 817.92 | 117499.44 |
| 124 | 2034-07 | 1217.24 | 396.56 | 820.68 | 116678.76 |
| 125 | 2034-08 | 1217.24 | 393.79 | 823.45 | 115855.31 |
| 126 | 2034-09 | 1217.24 | 391.01 | 826.22 | 115029.09 |
| 127 | 2034-10 | 1217.24 | 388.22 | 829.01 | 114200.08 |
| 128 | 2034-11 | 1217.24 | 385.43 | 831.81 | 113368.26 |
| 129 | 2034-12 | 1217.24 | 382.62 | 834.62 | 112533.65 |
| 130 | 2035-01 | 1217.24 | 379.80 | 837.44 | 111696.21 |
| 131 | 2035-02 | 1217.24 | 376.97 | 840.26 | 110855.95 |
| 132 | 2035-03 | 1217.24 | 374.14 | 843.10 | 110012.85 |
| 133 | 2035-04 | 1217.24 | 371.29 | 845.94 | 109166.91 |
| 134 | 2035-05 | 1217.24 | 368.44 | 848.80 | 108318.11 |
| 135 | 2035-06 | 1217.24 | 365.57 | 851.66 | 107466.45 |
| 136 | 2035-07 | 1217.24 | 362.70 | 854.54 | 106611.91 |
| 137 | 2035-08 | 1217.24 | 359.82 | 857.42 | 105754.49 |
| 138 | 2035-09 | 1217.24 | 356.92 | 860.32 | 104894.17 |
| 139 | 2035-10 | 1217.24 | 354.02 | 863.22 | 104030.95 |
| 140 | 2035-11 | 1217.24 | 351.10 | 866.13 | 103164.82 |
| 141 | 2035-12 | 1217.24 | 348.18 | 869.06 | 102295.77 |
| 142 | 2036-01 | 1217.24 | 345.25 | 871.99 | 101423.78 |
| 143 | 2036-02 | 1217.24 | 342.31 | 874.93 | 100548.85 |
| 144 | 2036-03 | 1217.24 | 339.35 | 877.88 | 99670.96 |
| 145 | 2036-04 | 1217.24 | 336.39 | 880.85 | 98790.12 |
| 146 | 2036-05 | 1217.24 | 333.42 | 883.82 | 97906.30 |
| 147 | 2036-06 | 1217.24 | 330.43 | 886.80 | 97019.49 |
| 148 | 2036-07 | 1217.24 | 327.44 | 889.80 | 96129.70 |
| 149 | 2036-08 | 1217.24 | 324.44 | 892.80 | 95236.90 |
| 150 | 2036-09 | 1217.24 | 321.42 | 895.81 | 94341.09 |
| 151 | 2036-10 | 1217.24 | 318.40 | 898.84 | 93442.25 |
| 152 | 2036-11 | 1217.24 | 315.37 | 901.87 | 92540.38 |
| 153 | 2036-12 | 1217.24 | 312.32 | 904.91 | 91635.47 |
| 154 | 2037-01 | 1217.24 | 309.27 | 907.97 | 90727.50 |
| 155 | 2037-02 | 1217.24 | 306.21 | 911.03 | 89816.47 |
| 156 | 2037-03 | 1217.24 | 303.13 | 914.11 | 88902.37 |
| 157 | 2037-04 | 1217.24 | 300.05 | 917.19 | 87985.18 |
| 158 | 2037-05 | 1217.24 | 296.95 | 920.29 | 87064.89 |
| 159 | 2037-06 | 1217.24 | 293.84 | 923.39 | 86141.50 |
| 160 | 2037-07 | 1217.24 | 290.73 | 926.51 | 85214.99 |
| 161 | 2037-08 | 1217.24 | 287.60 | 929.64 | 84285.35 |
| 162 | 2037-09 | 1217.24 | 284.46 | 932.77 | 83352.58 |
| 163 | 2037-10 | 1217.24 | 281.31 | 935.92 | 82416.66 |
| 164 | 2037-11 | 1217.24 | 278.16 | 939.08 | 81477.58 |
| 165 | 2037-12 | 1217.24 | 274.99 | 942.25 | 80535.33 |
| 166 | 2038-01 | 1217.24 | 271.81 | 945.43 | 79589.90 |
| 167 | 2038-02 | 1217.24 | 268.62 | 948.62 | 78641.28 |
| 168 | 2038-03 | 1217.24 | 265.41 | 951.82 | 77689.46 |
| 169 | 2038-04 | 1217.24 | 262.20 | 955.03 | 76734.42 |
| 170 | 2038-05 | 1217.24 | 258.98 | 958.26 | 75776.16 |
| 171 | 2038-06 | 1217.24 | 255.74 | 961.49 | 74814.67 |
| 172 | 2038-07 | 1217.24 | 252.50 | 964.74 | 73849.93 |
| 173 | 2038-08 | 1217.24 | 249.24 | 967.99 | 72881.94 |
| 174 | 2038-09 | 1217.24 | 245.98 | 971.26 | 71910.68 |
| 175 | 2038-10 | 1217.24 | 242.70 | 974.54 | 70936.14 |
| 176 | 2038-11 | 1217.24 | 239.41 | 977.83 | 69958.32 |
| 177 | 2038-12 | 1217.24 | 236.11 | 981.13 | 68977.19 |
| 178 | 2039-01 | 1217.24 | 232.80 | 984.44 | 67992.75 |
| 179 | 2039-02 | 1217.24 | 229.48 | 987.76 | 67004.99 |
| 180 | 2039-03 | 1217.24 | 226.14 | 991.09 | 66013.90 |
| 181 | 2039-04 | 1217.24 | 222.80 | 994.44 | 65019.46 |
| 182 | 2039-05 | 1217.24 | 219.44 | 997.80 | 64021.66 |
| 183 | 2039-06 | 1217.24 | 216.07 | 1001.16 | 63020.50 |
| 184 | 2039-07 | 1217.24 | 212.69 | 1004.54 | 62015.95 |
| 185 | 2039-08 | 1217.24 | 209.30 | 1007.93 | 61008.02 |
| 186 | 2039-09 | 1217.24 | 205.90 | 1011.33 | 59996.69 |
| 187 | 2039-10 | 1217.24 | 202.49 | 1014.75 | 58981.94 |
| 188 | 2039-11 | 1217.24 | 199.06 | 1018.17 | 57963.77 |
| 189 | 2039-12 | 1217.24 | 195.63 | 1021.61 | 56942.16 |
| 190 | 2040-01 | 1217.24 | 192.18 | 1025.06 | 55917.10 |
| 191 | 2040-02 | 1217.24 | 188.72 | 1028.52 | 54888.59 |
| 192 | 2040-03 | 1217.24 | 185.25 | 1031.99 | 53856.60 |
| 193 | 2040-04 | 1217.24 | 181.77 | 1035.47 | 52821.13 |
| 194 | 2040-05 | 1217.24 | 178.27 | 1038.97 | 51782.16 |
| 195 | 2040-06 | 1217.24 | 174.76 | 1042.47 | 50739.69 |
| 196 | 2040-07 | 1217.24 | 171.25 | 1045.99 | 49693.70 |
| 197 | 2040-08 | 1217.24 | 167.72 | 1049.52 | 48644.18 |
| 198 | 2040-09 | 1217.24 | 164.17 | 1053.06 | 47591.12 |
| 199 | 2040-10 | 1217.24 | 160.62 | 1056.62 | 46534.50 |
| 200 | 2040-11 | 1217.24 | 157.05 | 1060.18 | 45474.32 |
| 201 | 2040-12 | 1217.24 | 153.48 | 1063.76 | 44410.56 |
| 202 | 2041-01 | 1217.24 | 149.89 | 1067.35 | 43343.21 |
| 203 | 2041-02 | 1217.24 | 146.28 | 1070.95 | 42272.26 |
| 204 | 2041-03 | 1217.24 | 142.67 | 1074.57 | 41197.69 |
| 205 | 2041-04 | 1217.24 | 139.04 | 1078.19 | 40119.49 |
| 206 | 2041-05 | 1217.24 | 135.40 | 1081.83 | 39037.66 |
| 207 | 2041-06 | 1217.24 | 131.75 | 1085.48 | 37952.18 |
| 208 | 2041-07 | 1217.24 | 128.09 | 1089.15 | 36863.03 |
| 209 | 2041-08 | 1217.24 | 124.41 | 1092.82 | 35770.20 |
| 210 | 2041-09 | 1217.24 | 120.72 | 1096.51 | 34673.69 |
| 211 | 2041-10 | 1217.24 | 117.02 | 1100.21 | 33573.48 |
| 212 | 2041-11 | 1217.24 | 113.31 | 1103.93 | 32469.55 |
| 213 | 2041-12 | 1217.24 | 109.58 | 1107.65 | 31361.90 |
| 214 | 2042-01 | 1217.24 | 105.85 | 1111.39 | 30250.51 |
| 215 | 2042-02 | 1217.24 | 102.10 | 1115.14 | 29135.37 |
| 216 | 2042-03 | 1217.24 | 98.33 | 1118.90 | 28016.47 |
| 217 | 2042-04 | 1217.24 | 94.56 | 1122.68 | 26893.79 |
| 218 | 2042-05 | 1217.24 | 90.77 | 1126.47 | 25767.32 |
| 219 | 2042-06 | 1217.24 | 86.96 | 1130.27 | 24637.04 |
| 220 | 2042-07 | 1217.24 | 83.15 | 1134.09 | 23502.96 |
| 221 | 2042-08 | 1217.24 | 79.32 | 1137.91 | 22365.04 |
| 222 | 2042-09 | 1217.24 | 75.48 | 1141.75 | 21223.29 |
| 223 | 2042-10 | 1217.24 | 71.63 | 1145.61 | 20077.68 |
| 224 | 2042-11 | 1217.24 | 67.76 | 1149.47 | 18928.21 |
| 225 | 2042-12 | 1217.24 | 63.88 | 1153.35 | 17774.85 |
| 226 | 2043-01 | 1217.24 | 59.99 | 1157.25 | 16617.61 |
| 227 | 2043-02 | 1217.24 | 56.08 | 1161.15 | 15456.45 |
| 228 | 2043-03 | 1217.24 | 52.17 | 1165.07 | 14291.38 |
| 229 | 2043-04 | 1217.24 | 48.23 | 1169.00 | 13122.38 |
| 230 | 2043-05 | 1217.24 | 44.29 | 1172.95 | 11949.43 |
| 231 | 2043-06 | 1217.24 | 40.33 | 1176.91 | 10772.53 |
| 232 | 2043-07 | 1217.24 | 36.36 | 1180.88 | 9591.65 |
| 233 | 2043-08 | 1217.24 | 32.37 | 1184.86 | 8406.78 |
| 234 | 2043-09 | 1217.24 | 28.37 | 1188.86 | 7217.92 |
| 235 | 2043-10 | 1217.24 | 24.36 | 1192.88 | 6025.04 |
| 236 | 2043-11 | 1217.24 | 20.33 | 1196.90 | 4828.14 |
| 237 | 2043-12 | 1217.24 | 16.29 | 1200.94 | 3627.20 |
| 238 | 2044-01 | 1217.24 | 12.24 | 1204.99 | 2422.20 |
| 239 | 2044-02 | 1217.24 | 8.17 | 1209.06 | 1213.14 |
| 240 | 2044-03 | 1217.24 | 4.09 | 1213.14 | 0.00 |
等额本金还款方式：
贷款总额：20万
还款月数：20年
首月还款：1508.33元
每月递减：2.81元
利息总额：8.13万
本息合计：28.13万
节省利息：10799.25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 | 1508.33 | 675.00 | 833.33 | 199166.67 |
| 2 | 2024-05 | 1505.52 | 672.19 | 833.33 | 198333.33 |
| 3 | 2024-06 | 1502.71 | 669.38 | 833.33 | 197500.00 |
| 4 | 2024-07 | 1499.90 | 666.56 | 833.33 | 196666.67 |
| 5 | 2024-08 | 1497.08 | 663.75 | 833.33 | 195833.33 |
| 6 | 2024-09 | 1494.27 | 660.94 | 833.33 | 195000.00 |
| 7 | 2024-10 | 1491.46 | 658.13 | 833.33 | 194166.67 |
| 8 | 2024-11 | 1488.65 | 655.31 | 833.33 | 193333.33 |
| 9 | 2024-12 | 1485.83 | 652.50 | 833.33 | 192500.00 |
| 10 | 2025-01 | 1483.02 | 649.69 | 833.33 | 191666.67 |
| 11 | 2025-02 | 1480.21 | 646.88 | 833.33 | 190833.33 |
| 12 | 2025-03 | 1477.40 | 644.06 | 833.33 | 190000.00 |
| 13 | 2025-04 | 1474.58 | 641.25 | 833.33 | 189166.67 |
| 14 | 2025-05 | 1471.77 | 638.44 | 833.33 | 188333.33 |
| 15 | 2025-06 | 1468.96 | 635.63 | 833.33 | 187500.00 |
| 16 | 2025-07 | 1466.15 | 632.81 | 833.33 | 186666.67 |
| 17 | 2025-08 | 1463.33 | 630.00 | 833.33 | 185833.33 |
| 18 | 2025-09 | 1460.52 | 627.19 | 833.33 | 185000.00 |
| 19 | 2025-10 | 1457.71 | 624.38 | 833.33 | 184166.67 |
| 20 | 2025-11 | 1454.90 | 621.56 | 833.33 | 183333.33 |
| 21 | 2025-12 | 1452.08 | 618.75 | 833.33 | 182500.00 |
| 22 | 2026-01 | 1449.27 | 615.94 | 833.33 | 181666.67 |
| 23 | 2026-02 | 1446.46 | 613.13 | 833.33 | 180833.33 |
| 24 | 2026-03 | 1443.65 | 610.31 | 833.33 | 180000.00 |
| 25 | 2026-04 | 1440.83 | 607.50 | 833.33 | 179166.67 |
| 26 | 2026-05 | 1438.02 | 604.69 | 833.33 | 178333.33 |
| 27 | 2026-06 | 1435.21 | 601.88 | 833.33 | 177500.00 |
| 28 | 2026-07 | 1432.40 | 599.06 | 833.33 | 176666.67 |
| 29 | 2026-08 | 1429.58 | 596.25 | 833.33 | 175833.33 |
| 30 | 2026-09 | 1426.77 | 593.44 | 833.33 | 175000.00 |
| 31 | 2026-10 | 1423.96 | 590.63 | 833.33 | 174166.67 |
| 32 | 2026-11 | 1421.15 | 587.81 | 833.33 | 173333.33 |
| 33 | 2026-12 | 1418.33 | 585.00 | 833.33 | 172500.00 |
| 34 | 2027-01 | 1415.52 | 582.19 | 833.33 | 171666.67 |
| 35 | 2027-02 | 1412.71 | 579.38 | 833.33 | 170833.33 |
| 36 | 2027-03 | 1409.90 | 576.56 | 833.33 | 170000.00 |
| 37 | 2027-04 | 1407.08 | 573.75 | 833.33 | 169166.67 |
| 38 | 2027-05 | 1404.27 | 570.94 | 833.33 | 168333.33 |
| 39 | 2027-06 | 1401.46 | 568.13 | 833.33 | 167500.00 |
| 40 | 2027-07 | 1398.65 | 565.31 | 833.33 | 166666.67 |
| 41 | 2027-08 | 1395.83 | 562.50 | 833.33 | 165833.33 |
| 42 | 2027-09 | 1393.02 | 559.69 | 833.33 | 165000.00 |
| 43 | 2027-10 | 1390.21 | 556.88 | 833.33 | 164166.67 |
| 44 | 2027-11 | 1387.40 | 554.06 | 833.33 | 163333.33 |
| 45 | 2027-12 | 1384.58 | 551.25 | 833.33 | 162500.00 |
| 46 | 2028-01 | 1381.77 | 548.44 | 833.33 | 161666.67 |
| 47 | 2028-02 | 1378.96 | 545.63 | 833.33 | 160833.33 |
| 48 | 2028-03 | 1376.15 | 542.81 | 833.33 | 160000.00 |
| 49 | 2028-04 | 1373.33 | 540.00 | 833.33 | 159166.67 |
| 50 | 2028-05 | 1370.52 | 537.19 | 833.33 | 158333.33 |
| 51 | 2028-06 | 1367.71 | 534.37 | 833.33 | 157500.00 |
| 52 | 2028-07 | 1364.90 | 531.56 | 833.33 | 156666.67 |
| 53 | 2028-08 | 1362.08 | 528.75 | 833.33 | 155833.33 |
| 54 | 2028-09 | 1359.27 | 525.94 | 833.33 | 155000.00 |
| 55 | 2028-10 | 1356.46 | 523.13 | 833.33 | 154166.67 |
| 56 | 2028-11 | 1353.65 | 520.31 | 833.33 | 153333.33 |
| 57 | 2028-12 | 1350.83 | 517.50 | 833.33 | 152500.00 |
| 58 | 2029-01 | 1348.02 | 514.69 | 833.33 | 151666.67 |
| 59 | 2029-02 | 1345.21 | 511.87 | 833.33 | 150833.33 |
| 60 | 2029-03 | 1342.40 | 509.06 | 833.33 | 150000.00 |
| 61 | 2029-04 | 1339.58 | 506.25 | 833.33 | 149166.67 |
| 62 | 2029-05 | 1336.77 | 503.44 | 833.33 | 148333.33 |
| 63 | 2029-06 | 1333.96 | 500.62 | 833.33 | 147500.00 |
| 64 | 2029-07 | 1331.15 | 497.81 | 833.33 | 146666.67 |
| 65 | 2029-08 | 1328.33 | 495.00 | 833.33 | 145833.33 |
| 66 | 2029-09 | 1325.52 | 492.19 | 833.33 | 145000.00 |
| 67 | 2029-10 | 1322.71 | 489.38 | 833.33 | 144166.67 |
| 68 | 2029-11 | 1319.90 | 486.56 | 833.33 | 143333.33 |
| 69 | 2029-12 | 1317.08 | 483.75 | 833.33 | 142500.00 |
| 70 | 2030-01 | 1314.27 | 480.94 | 833.33 | 141666.67 |
| 71 | 2030-02 | 1311.46 | 478.12 | 833.33 | 140833.33 |
| 72 | 2030-03 | 1308.65 | 475.31 | 833.33 | 140000.00 |
| 73 | 2030-04 | 1305.83 | 472.50 | 833.33 | 139166.67 |
| 74 | 2030-05 | 1303.02 | 469.69 | 833.33 | 138333.33 |
| 75 | 2030-06 | 1300.21 | 466.87 | 833.33 | 137500.00 |
| 76 | 2030-07 | 1297.40 | 464.06 | 833.33 | 136666.67 |
| 77 | 2030-08 | 1294.58 | 461.25 | 833.33 | 135833.33 |
| 78 | 2030-09 | 1291.77 | 458.44 | 833.33 | 135000.00 |
| 79 | 2030-10 | 1288.96 | 455.63 | 833.33 | 134166.67 |
| 80 | 2030-11 | 1286.15 | 452.81 | 833.33 | 133333.33 |
| 81 | 2030-12 | 1283.33 | 450.00 | 833.33 | 132500.00 |
| 82 | 2031-01 | 1280.52 | 447.19 | 833.33 | 131666.67 |
| 83 | 2031-02 | 1277.71 | 444.37 | 833.33 | 130833.33 |
| 84 | 2031-03 | 1274.90 | 441.56 | 833.33 | 130000.00 |
| 85 | 2031-04 | 1272.08 | 438.75 | 833.33 | 129166.67 |
| 86 | 2031-05 | 1269.27 | 435.94 | 833.33 | 128333.33 |
| 87 | 2031-06 | 1266.46 | 433.13 | 833.33 | 127500.00 |
| 88 | 2031-07 | 1263.65 | 430.31 | 833.33 | 126666.67 |
| 89 | 2031-08 | 1260.83 | 427.50 | 833.33 | 125833.33 |
| 90 | 2031-09 | 1258.02 | 424.69 | 833.33 | 125000.00 |
| 91 | 2031-10 | 1255.21 | 421.88 | 833.33 | 124166.67 |
| 92 | 2031-11 | 1252.40 | 419.06 | 833.33 | 123333.33 |
| 93 | 2031-12 | 1249.58 | 416.25 | 833.33 | 122500.00 |
| 94 | 2032-01 | 1246.77 | 413.44 | 833.33 | 121666.67 |
| 95 | 2032-02 | 1243.96 | 410.62 | 833.33 | 120833.33 |
| 96 | 2032-03 | 1241.15 | 407.81 | 833.33 | 120000.00 |
| 97 | 2032-04 | 1238.33 | 405.00 | 833.33 | 119166.67 |
| 98 | 2032-05 | 1235.52 | 402.19 | 833.33 | 118333.33 |
| 99 | 2032-06 | 1232.71 | 399.38 | 833.33 | 117500.00 |
| 100 | 2032-07 | 1229.90 | 396.56 | 833.33 | 116666.67 |
| 101 | 2032-08 | 1227.08 | 393.75 | 833.33 | 115833.33 |
| 102 | 2032-09 | 1224.27 | 390.94 | 833.33 | 115000.00 |
| 103 | 2032-10 | 1221.46 | 388.13 | 833.33 | 114166.67 |
| 104 | 2032-11 | 1218.65 | 385.31 | 833.33 | 113333.33 |
| 105 | 2032-12 | 1215.83 | 382.50 | 833.33 | 112500.00 |
| 106 | 2033-01 | 1213.02 | 379.69 | 833.33 | 111666.67 |
| 107 | 2033-02 | 1210.21 | 376.87 | 833.33 | 110833.33 |
| 108 | 2033-03 | 1207.40 | 374.06 | 833.33 | 110000.00 |
| 109 | 2033-04 | 1204.58 | 371.25 | 833.33 | 109166.67 |
| 110 | 2033-05 | 1201.77 | 368.44 | 833.33 | 108333.33 |
| 111 | 2033-06 | 1198.96 | 365.63 | 833.33 | 107500.00 |
| 112 | 2033-07 | 1196.15 | 362.81 | 833.33 | 106666.67 |
| 113 | 2033-08 | 1193.33 | 360.00 | 833.33 | 105833.33 |
| 114 | 2033-09 | 1190.52 | 357.19 | 833.33 | 105000.00 |
| 115 | 2033-10 | 1187.71 | 354.38 | 833.33 | 104166.67 |
| 116 | 2033-11 | 1184.90 | 351.56 | 833.33 | 103333.33 |
| 117 | 2033-12 | 1182.08 | 348.75 | 833.33 | 102500.00 |
| 118 | 2034-01 | 1179.27 | 345.94 | 833.33 | 101666.67 |
| 119 | 2034-02 | 1176.46 | 343.12 | 833.33 | 100833.33 |
| 120 | 2034-03 | 1173.65 | 340.31 | 833.33 | 100000.00 |
| 121 | 2034-04 | 1170.83 | 337.50 | 833.33 | 99166.67 |
| 122 | 2034-05 | 1168.02 | 334.69 | 833.33 | 98333.33 |
| 123 | 2034-06 | 1165.21 | 331.88 | 833.33 | 97500.00 |
| 124 | 2034-07 | 1162.40 | 329.06 | 833.33 | 96666.67 |
| 125 | 2034-08 | 1159.58 | 326.25 | 833.33 | 95833.33 |
| 126 | 2034-09 | 1156.77 | 323.44 | 833.33 | 95000.00 |
| 127 | 2034-10 | 1153.96 | 320.63 | 833.33 | 94166.67 |
| 128 | 2034-11 | 1151.15 | 317.81 | 833.33 | 93333.33 |
| 129 | 2034-12 | 1148.33 | 315.00 | 833.33 | 92500.00 |
| 130 | 2035-01 | 1145.52 | 312.19 | 833.33 | 91666.67 |
| 131 | 2035-02 | 1142.71 | 309.37 | 833.33 | 90833.33 |
| 132 | 2035-03 | 1139.90 | 306.56 | 833.33 | 90000.00 |
| 133 | 2035-04 | 1137.08 | 303.75 | 833.33 | 89166.67 |
| 134 | 2035-05 | 1134.27 | 300.94 | 833.33 | 88333.33 |
| 135 | 2035-06 | 1131.46 | 298.13 | 833.33 | 87500.00 |
| 136 | 2035-07 | 1128.65 | 295.31 | 833.33 | 86666.67 |
| 137 | 2035-08 | 1125.83 | 292.50 | 833.33 | 85833.33 |
| 138 | 2035-09 | 1123.02 | 289.69 | 833.33 | 85000.00 |
| 139 | 2035-10 | 1120.21 | 286.88 | 833.33 | 84166.67 |
| 140 | 2035-11 | 1117.40 | 284.06 | 833.33 | 83333.33 |
| 141 | 2035-12 | 1114.58 | 281.25 | 833.33 | 82500.00 |
| 142 | 2036-01 | 1111.77 | 278.44 | 833.33 | 81666.67 |
| 143 | 2036-02 | 1108.96 | 275.62 | 833.33 | 80833.33 |
| 144 | 2036-03 | 1106.15 | 272.81 | 833.33 | 80000.00 |
| 145 | 2036-04 | 1103.33 | 270.00 | 833.33 | 79166.67 |
| 146 | 2036-05 | 1100.52 | 267.19 | 833.33 | 78333.33 |
| 147 | 2036-06 | 1097.71 | 264.38 | 833.33 | 77500.00 |
| 148 | 2036-07 | 1094.90 | 261.56 | 833.33 | 76666.67 |
| 149 | 2036-08 | 1092.08 | 258.75 | 833.33 | 75833.33 |
| 150 | 2036-09 | 1089.27 | 255.94 | 833.33 | 75000.00 |
| 151 | 2036-10 | 1086.46 | 253.13 | 833.33 | 74166.67 |
| 152 | 2036-11 | 1083.65 | 250.31 | 833.33 | 73333.33 |
| 153 | 2036-12 | 1080.83 | 247.50 | 833.33 | 72500.00 |
| 154 | 2037-01 | 1078.02 | 244.69 | 833.33 | 71666.67 |
| 155 | 2037-02 | 1075.21 | 241.87 | 833.33 | 70833.33 |
| 156 | 2037-03 | 1072.40 | 239.06 | 833.33 | 70000.00 |
| 157 | 2037-04 | 1069.58 | 236.25 | 833.33 | 69166.67 |
| 158 | 2037-05 | 1066.77 | 233.44 | 833.33 | 68333.33 |
| 159 | 2037-06 | 1063.96 | 230.62 | 833.33 | 67500.00 |
| 160 | 2037-07 | 1061.15 | 227.81 | 833.33 | 66666.67 |
| 161 | 2037-08 | 1058.33 | 225.00 | 833.33 | 65833.33 |
| 162 | 2037-09 | 1055.52 | 222.19 | 833.33 | 65000.00 |
| 163 | 2037-10 | 1052.71 | 219.38 | 833.33 | 64166.67 |
| 164 | 2037-11 | 1049.90 | 216.56 | 833.33 | 63333.33 |
| 165 | 2037-12 | 1047.08 | 213.75 | 833.33 | 62500.00 |
| 166 | 2038-01 | 1044.27 | 210.94 | 833.33 | 61666.67 |
| 167 | 2038-02 | 1041.46 | 208.12 | 833.33 | 60833.33 |
| 168 | 2038-03 | 1038.65 | 205.31 | 833.33 | 60000.00 |
| 169 | 2038-04 | 1035.83 | 202.50 | 833.33 | 59166.67 |
| 170 | 2038-05 | 1033.02 | 199.69 | 833.33 | 58333.33 |
| 171 | 2038-06 | 1030.21 | 196.87 | 833.33 | 57500.00 |
| 172 | 2038-07 | 1027.40 | 194.06 | 833.33 | 56666.67 |
| 173 | 2038-08 | 1024.58 | 191.25 | 833.33 | 55833.33 |
| 174 | 2038-09 | 1021.77 | 188.44 | 833.33 | 55000.00 |
| 175 | 2038-10 | 1018.96 | 185.63 | 833.33 | 54166.67 |
| 176 | 2038-11 | 1016.15 | 182.81 | 833.33 | 53333.33 |
| 177 | 2038-12 | 1013.33 | 180.00 | 833.33 | 52500.00 |
| 178 | 2039-01 | 1010.52 | 177.19 | 833.33 | 51666.67 |
| 179 | 2039-02 | 1007.71 | 174.37 | 833.33 | 50833.33 |
| 180 | 2039-03 | 1004.90 | 171.56 | 833.33 | 50000.00 |
| 181 | 2039-04 | 1002.08 | 168.75 | 833.33 | 49166.67 |
| 182 | 2039-05 | 999.27 | 165.94 | 833.33 | 48333.33 |
| 183 | 2039-06 | 996.46 | 163.12 | 833.33 | 47500.00 |
| 184 | 2039-07 | 993.65 | 160.31 | 833.33 | 46666.67 |
| 185 | 2039-08 | 990.83 | 157.50 | 833.33 | 45833.33 |
| 186 | 2039-09 | 988.02 | 154.69 | 833.33 | 45000.00 |
| 187 | 2039-10 | 985.21 | 151.88 | 833.33 | 44166.67 |
| 188 | 2039-11 | 982.40 | 149.06 | 833.33 | 43333.33 |
| 189 | 2039-12 | 979.58 | 146.25 | 833.33 | 42500.00 |
| 190 | 2040-01 | 976.77 | 143.44 | 833.33 | 41666.67 |
| 191 | 2040-02 | 973.96 | 140.62 | 833.33 | 40833.33 |
| 192 | 2040-03 | 971.15 | 137.81 | 833.33 | 40000.00 |
| 193 | 2040-04 | 968.33 | 135.00 | 833.33 | 39166.67 |
| 194 | 2040-05 | 965.52 | 132.19 | 833.33 | 38333.33 |
| 195 | 2040-06 | 962.71 | 129.37 | 833.33 | 37500.00 |
| 196 | 2040-07 | 959.90 | 126.56 | 833.33 | 36666.67 |
| 197 | 2040-08 | 957.08 | 123.75 | 833.33 | 35833.33 |
| 198 | 2040-09 | 954.27 | 120.94 | 833.33 | 35000.00 |
| 199 | 2040-10 | 951.46 | 118.13 | 833.33 | 34166.67 |
| 200 | 2040-11 | 948.65 | 115.31 | 833.33 | 33333.33 |
| 201 | 2040-12 | 945.83 | 112.50 | 833.33 | 32500.00 |
| 202 | 2041-01 | 943.02 | 109.69 | 833.33 | 31666.67 |
| 203 | 2041-02 | 940.21 | 106.87 | 833.33 | 30833.33 |
| 204 | 2041-03 | 937.40 | 104.06 | 833.33 | 30000.00 |
| 205 | 2041-04 | 934.58 | 101.25 | 833.33 | 29166.67 |
| 206 | 2041-05 | 931.77 | 98.44 | 833.33 | 28333.33 |
| 207 | 2041-06 | 928.96 | 95.62 | 833.33 | 27500.00 |
| 208 | 2041-07 | 926.15 | 92.81 | 833.33 | 26666.67 |
| 209 | 2041-08 | 923.33 | 90.00 | 833.33 | 25833.33 |
| 210 | 2041-09 | 920.52 | 87.19 | 833.33 | 25000.00 |
| 211 | 2041-10 | 917.71 | 84.38 | 833.33 | 24166.67 |
| 212 | 2041-11 | 914.90 | 81.56 | 833.33 | 23333.33 |
| 213 | 2041-12 | 912.08 | 78.75 | 833.33 | 22500.00 |
| 214 | 2042-01 | 909.27 | 75.94 | 833.33 | 21666.67 |
| 215 | 2042-02 | 906.46 | 73.12 | 833.33 | 20833.33 |
| 216 | 2042-03 | 903.65 | 70.31 | 833.33 | 20000.00 |
| 217 | 2042-04 | 900.83 | 67.50 | 833.33 | 19166.67 |
| 218 | 2042-05 | 898.02 | 64.69 | 833.33 | 18333.33 |
| 219 | 2042-06 | 895.21 | 61.87 | 833.33 | 17500.00 |
| 220 | 2042-07 | 892.40 | 59.06 | 833.33 | 16666.67 |
| 221 | 2042-08 | 889.58 | 56.25 | 833.33 | 15833.33 |
| 222 | 2042-09 | 886.77 | 53.44 | 833.33 | 15000.00 |
| 223 | 2042-10 | 883.96 | 50.63 | 833.33 | 14166.67 |
| 224 | 2042-11 | 881.15 | 47.81 | 833.33 | 13333.33 |
| 225 | 2042-12 | 878.33 | 45.00 | 833.33 | 12500.00 |
| 226 | 2043-01 | 875.52 | 42.19 | 833.33 | 11666.67 |
| 227 | 2043-02 | 872.71 | 39.37 | 833.33 | 10833.33 |
| 228 | 2043-03 | 869.90 | 36.56 | 833.33 | 10000.00 |
| 229 | 2043-04 | 867.08 | 33.75 | 833.33 | 9166.67 |
| 230 | 2043-05 | 864.27 | 30.94 | 833.33 | 8333.33 |
| 231 | 2043-06 | 861.46 | 28.12 | 833.33 | 7500.00 |
| 232 | 2043-07 | 858.65 | 25.31 | 833.33 | 6666.67 |
| 233 | 2043-08 | 855.83 | 22.50 | 833.33 | 5833.33 |
| 234 | 2043-09 | 853.02 | 19.69 | 833.33 | 5000.00 |
| 235 | 2043-10 | 850.21 | 16.88 | 833.33 | 4166.67 |
| 236 | 2043-11 | 847.40 | 14.06 | 833.33 | 3333.33 |
| 237 | 2043-12 | 844.58 | 11.25 | 833.33 | 2500.00 |
| 238 | 2044-01 | 841.77 | 8.44 | 833.33 | 1666.67 |
| 239 | 2044-02 | 838.96 | 5.62 | 833.33 | 833.33 |
| 240 | 2044-03 | 836.15 | 2.81 | 833.33 | 0.00 |