贷款26.6万（商业贷款）房贷，还款15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：26.6万
还款月数：15年
每月还款：2167.8元
利息总额：12.42万
本息合计：39.02万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2013-01 | 2167.80 | 1210.30 | 957.50 | 265042.50 |
| 2 | 2013-02 | 2167.80 | 1205.94 | 961.86 | 264080.64 |
| 3 | 2013-03 | 2167.80 | 1201.57 | 966.23 | 263114.41 |
| 4 | 2013-04 | 2167.80 | 1197.17 | 970.63 | 262143.78 |
| 5 | 2013-05 | 2167.80 | 1192.75 | 975.05 | 261168.74 |
| 6 | 2013-06 | 2167.80 | 1188.32 | 979.48 | 260189.25 |
| 7 | 2013-07 | 2167.80 | 1183.86 | 983.94 | 259205.31 |
| 8 | 2013-08 | 2167.80 | 1179.38 | 988.42 | 258216.90 |
| 9 | 2013-09 | 2167.80 | 1174.89 | 992.91 | 257223.99 |
| 10 | 2013-10 | 2167.80 | 1170.37 | 997.43 | 256226.55 |
| 11 | 2013-11 | 2167.80 | 1165.83 | 1001.97 | 255224.59 |
| 12 | 2013-12 | 2167.80 | 1161.27 | 1006.53 | 254218.06 |
| 13 | 2014-01 | 2167.80 | 1156.69 | 1011.11 | 253206.95 |
| 14 | 2014-02 | 2167.80 | 1152.09 | 1015.71 | 252191.24 |
| 15 | 2014-03 | 2167.80 | 1147.47 | 1020.33 | 251170.91 |
| 16 | 2014-04 | 2167.80 | 1142.83 | 1024.97 | 250145.94 |
| 17 | 2014-05 | 2167.80 | 1138.16 | 1029.64 | 249116.30 |
| 18 | 2014-06 | 2167.80 | 1133.48 | 1034.32 | 248081.98 |
| 19 | 2014-07 | 2167.80 | 1128.77 | 1039.03 | 247042.96 |
| 20 | 2014-08 | 2167.80 | 1124.05 | 1043.75 | 245999.20 |
| 21 | 2014-09 | 2167.80 | 1119.30 | 1048.50 | 244950.70 |
| 22 | 2014-10 | 2167.80 | 1114.53 | 1053.27 | 243897.42 |
| 23 | 2014-11 | 2167.80 | 1109.73 | 1058.07 | 242839.36 |
| 24 | 2014-12 | 2167.80 | 1104.92 | 1062.88 | 241776.48 |
| 25 | 2015-01 | 2167.80 | 1100.08 | 1067.72 | 240708.76 |
| 26 | 2015-02 | 2167.80 | 1095.22 | 1072.58 | 239636.18 |
| 27 | 2015-03 | 2167.80 | 1090.34 | 1077.46 | 238558.73 |
| 28 | 2015-04 | 2167.80 | 1085.44 | 1082.36 | 237476.37 |
| 29 | 2015-05 | 2167.80 | 1080.52 | 1087.28 | 236389.09 |
| 30 | 2015-06 | 2167.80 | 1075.57 | 1092.23 | 235296.86 |
| 31 | 2015-07 | 2167.80 | 1070.60 | 1097.20 | 234199.66 |
| 32 | 2015-08 | 2167.80 | 1065.61 | 1102.19 | 233097.47 |
| 33 | 2015-09 | 2167.80 | 1060.59 | 1107.21 | 231990.26 |
| 34 | 2015-10 | 2167.80 | 1055.56 | 1112.24 | 230878.02 |
| 35 | 2015-11 | 2167.80 | 1050.49 | 1117.30 | 229760.71 |
| 36 | 2015-12 | 2167.80 | 1045.41 | 1122.39 | 228638.32 |
| 37 | 2016-01 | 2167.80 | 1040.30 | 1127.50 | 227510.83 |
| 38 | 2016-02 | 2167.80 | 1035.17 | 1132.63 | 226378.20 |
| 39 | 2016-03 | 2167.80 | 1030.02 | 1137.78 | 225240.42 |
| 40 | 2016-04 | 2167.80 | 1024.84 | 1142.96 | 224097.47 |
| 41 | 2016-05 | 2167.80 | 1019.64 | 1148.16 | 222949.31 |
| 42 | 2016-06 | 2167.80 | 1014.42 | 1153.38 | 221795.93 |
| 43 | 2016-07 | 2167.80 | 1009.17 | 1158.63 | 220637.30 |
| 44 | 2016-08 | 2167.80 | 1003.90 | 1163.90 | 219473.40 |
| 45 | 2016-09 | 2167.80 | 998.60 | 1169.20 | 218304.20 |
| 46 | 2016-10 | 2167.80 | 993.28 | 1174.52 | 217129.69 |
| 47 | 2016-11 | 2167.80 | 987.94 | 1179.86 | 215949.83 |
| 48 | 2016-12 | 2167.80 | 982.57 | 1185.23 | 214764.60 |
| 49 | 2017-01 | 2167.80 | 977.18 | 1190.62 | 213573.98 |
| 50 | 2017-02 | 2167.80 | 971.76 | 1196.04 | 212377.94 |
| 51 | 2017-03 | 2167.80 | 966.32 | 1201.48 | 211176.46 |
| 52 | 2017-04 | 2167.80 | 960.85 | 1206.95 | 209969.51 |
| 53 | 2017-05 | 2167.80 | 955.36 | 1212.44 | 208757.08 |
| 54 | 2017-06 | 2167.80 | 949.84 | 1217.96 | 207539.12 |
| 55 | 2017-07 | 2167.80 | 944.30 | 1223.50 | 206315.62 |
| 56 | 2017-08 | 2167.80 | 938.74 | 1229.06 | 205086.56 |
| 57 | 2017-09 | 2167.80 | 933.14 | 1234.66 | 203851.90 |
| 58 | 2017-10 | 2167.80 | 927.53 | 1240.27 | 202611.63 |
| 59 | 2017-11 | 2167.80 | 921.88 | 1245.92 | 201365.71 |
| 60 | 2017-12 | 2167.80 | 916.21 | 1251.59 | 200114.13 |
| 61 | 2018-01 | 2167.80 | 910.52 | 1257.28 | 198856.85 |
| 62 | 2018-02 | 2167.80 | 904.80 | 1263.00 | 197593.84 |
| 63 | 2018-03 | 2167.80 | 899.05 | 1268.75 | 196325.10 |
| 64 | 2018-04 | 2167.80 | 893.28 | 1274.52 | 195050.58 |
| 65 | 2018-05 | 2167.80 | 887.48 | 1280.32 | 193770.26 |
| 66 | 2018-06 | 2167.80 | 881.65 | 1286.15 | 192484.11 |
| 67 | 2018-07 | 2167.80 | 875.80 | 1292.00 | 191192.11 |
| 68 | 2018-08 | 2167.80 | 869.92 | 1297.88 | 189894.24 |
| 69 | 2018-09 | 2167.80 | 864.02 | 1303.78 | 188590.46 |
| 70 | 2018-10 | 2167.80 | 858.09 | 1309.71 | 187280.74 |
| 71 | 2018-11 | 2167.80 | 852.13 | 1315.67 | 185965.07 |
| 72 | 2018-12 | 2167.80 | 846.14 | 1321.66 | 184643.41 |
| 73 | 2019-01 | 2167.80 | 840.13 | 1327.67 | 183315.74 |
| 74 | 2019-02 | 2167.80 | 834.09 | 1333.71 | 181982.03 |
| 75 | 2019-03 | 2167.80 | 828.02 | 1339.78 | 180642.24 |
| 76 | 2019-04 | 2167.80 | 821.92 | 1345.88 | 179296.37 |
| 77 | 2019-05 | 2167.80 | 815.80 | 1352.00 | 177944.36 |
| 78 | 2019-06 | 2167.80 | 809.65 | 1358.15 | 176586.21 |
| 79 | 2019-07 | 2167.80 | 803.47 | 1364.33 | 175221.88 |
| 80 | 2019-08 | 2167.80 | 797.26 | 1370.54 | 173851.34 |
| 81 | 2019-09 | 2167.80 | 791.02 | 1376.78 | 172474.56 |
| 82 | 2019-10 | 2167.80 | 784.76 | 1383.04 | 171091.52 |
| 83 | 2019-11 | 2167.80 | 778.47 | 1389.33 | 169702.19 |
| 84 | 2019-12 | 2167.80 | 772.14 | 1395.66 | 168306.53 |
| 85 | 2020-01 | 2167.80 | 765.79 | 1402.01 | 166904.53 |
| 86 | 2020-02 | 2167.80 | 759.42 | 1408.38 | 165496.14 |
| 87 | 2020-03 | 2167.80 | 753.01 | 1414.79 | 164081.35 |
| 88 | 2020-04 | 2167.80 | 746.57 | 1421.23 | 162660.12 |
| 89 | 2020-05 | 2167.80 | 740.10 | 1427.70 | 161232.42 |
| 90 | 2020-06 | 2167.80 | 733.61 | 1434.19 | 159798.23 |
| 91 | 2020-07 | 2167.80 | 727.08 | 1440.72 | 158357.51 |
| 92 | 2020-08 | 2167.80 | 720.53 | 1447.27 | 156910.24 |
| 93 | 2020-09 | 2167.80 | 713.94 | 1453.86 | 155456.38 |
| 94 | 2020-10 | 2167.80 | 707.33 | 1460.47 | 153995.91 |
| 95 | 2020-11 | 2167.80 | 700.68 | 1467.12 | 152528.79 |
| 96 | 2020-12 | 2167.80 | 694.01 | 1473.79 | 151055.00 |
| 97 | 2021-01 | 2167.80 | 687.30 | 1480.50 | 149574.50 |
| 98 | 2021-02 | 2167.80 | 680.56 | 1487.24 | 148087.26 |
| 99 | 2021-03 | 2167.80 | 673.80 | 1494.00 | 146593.26 |
| 100 | 2021-04 | 2167.80 | 667.00 | 1500.80 | 145092.46 |
| 101 | 2021-05 | 2167.80 | 660.17 | 1507.63 | 143584.83 |
| 102 | 2021-06 | 2167.80 | 653.31 | 1514.49 | 142070.34 |
| 103 | 2021-07 | 2167.80 | 646.42 | 1521.38 | 140548.96 |
| 104 | 2021-08 | 2167.80 | 639.50 | 1528.30 | 139020.66 |
| 105 | 2021-09 | 2167.80 | 632.54 | 1535.26 | 137485.40 |
| 106 | 2021-10 | 2167.80 | 625.56 | 1542.24 | 135943.16 |
| 107 | 2021-11 | 2167.80 | 618.54 | 1549.26 | 134393.90 |
| 108 | 2021-12 | 2167.80 | 611.49 | 1556.31 | 132837.59 |
| 109 | 2022-01 | 2167.80 | 604.41 | 1563.39 | 131274.20 |
| 110 | 2022-02 | 2167.80 | 597.30 | 1570.50 | 129703.70 |
| 111 | 2022-03 | 2167.80 | 590.15 | 1577.65 | 128126.05 |
| 112 | 2022-04 | 2167.80 | 582.97 | 1584.83 | 126541.23 |
| 113 | 2022-05 | 2167.80 | 575.76 | 1592.04 | 124949.19 |
| 114 | 2022-06 | 2167.80 | 568.52 | 1599.28 | 123349.91 |
| 115 | 2022-07 | 2167.80 | 561.24 | 1606.56 | 121743.35 |
| 116 | 2022-08 | 2167.80 | 553.93 | 1613.87 | 120129.48 |
| 117 | 2022-09 | 2167.80 | 546.59 | 1621.21 | 118508.27 |
| 118 | 2022-10 | 2167.80 | 539.21 | 1628.59 | 116879.68 |
| 119 | 2022-11 | 2167.80 | 531.80 | 1636.00 | 115243.69 |
| 120 | 2022-12 | 2167.80 | 524.36 | 1643.44 | 113600.25 |
| 121 | 2023-01 | 2167.80 | 516.88 | 1650.92 | 111949.33 |
| 122 | 2023-02 | 2167.80 | 509.37 | 1658.43 | 110290.90 |
| 123 | 2023-03 | 2167.80 | 501.82 | 1665.98 | 108624.92 |
| 124 | 2023-04 | 2167.80 | 494.24 | 1673.56 | 106951.36 |
| 125 | 2023-05 | 2167.80 | 486.63 | 1681.17 | 105270.19 |
| 126 | 2023-06 | 2167.80 | 478.98 | 1688.82 | 103581.37 |
| 127 | 2023-07 | 2167.80 | 471.30 | 1696.50 | 101884.87 |
| 128 | 2023-08 | 2167.80 | 463.58 | 1704.22 | 100180.64 |
| 129 | 2023-09 | 2167.80 | 455.82 | 1711.98 | 98468.66 |
| 130 | 2023-10 | 2167.80 | 448.03 | 1719.77 | 96748.90 |
| 131 | 2023-11 | 2167.80 | 440.21 | 1727.59 | 95021.30 |
| 132 | 2023-12 | 2167.80 | 432.35 | 1735.45 | 93285.85 |
| 133 | 2024-01 | 2167.80 | 424.45 | 1743.35 | 91542.50 |
| 134 | 2024-02 | 2167.80 | 416.52 | 1751.28 | 89791.22 |
| 135 | 2024-03 | 2167.80 | 408.55 | 1759.25 | 88031.97 |
| 136 | 2024-04 | 2167.80 | 400.55 | 1767.25 | 86264.72 |
| 137 | 2024-05 | 2167.80 | 392.50 | 1775.30 | 84489.42 |
| 138 | 2024-06 | 2167.80 | 384.43 | 1783.37 | 82706.05 |
| 139 | 2024-07 | 2167.80 | 376.31 | 1791.49 | 80914.56 |
| 140 | 2024-08 | 2167.80 | 368.16 | 1799.64 | 79114.92 |
| 141 | 2024-09 | 2167.80 | 359.97 | 1807.83 | 77307.09 |
| 142 | 2024-10 | 2167.80 | 351.75 | 1816.05 | 75491.04 |
| 143 | 2024-11 | 2167.80 | 343.48 | 1824.32 | 73666.73 |
| 144 | 2024-12 | 2167.80 | 335.18 | 1832.62 | 71834.11 |
| 145 | 2025-01 | 2167.80 | 326.85 | 1840.95 | 69993.16 |
| 146 | 2025-02 | 2167.80 | 318.47 | 1849.33 | 68143.82 |
| 147 | 2025-03 | 2167.80 | 310.05 | 1857.75 | 66286.08 |
| 148 | 2025-04 | 2167.80 | 301.60 | 1866.20 | 64419.88 |
| 149 | 2025-05 | 2167.80 | 293.11 | 1874.69 | 62545.19 |
| 150 | 2025-06 | 2167.80 | 284.58 | 1883.22 | 60661.97 |
| 151 | 2025-07 | 2167.80 | 276.01 | 1891.79 | 58770.18 |
| 152 | 2025-08 | 2167.80 | 267.40 | 1900.40 | 56869.79 |
| 153 | 2025-09 | 2167.80 | 258.76 | 1909.04 | 54960.75 |
| 154 | 2025-10 | 2167.80 | 250.07 | 1917.73 | 53043.02 |
| 155 | 2025-11 | 2167.80 | 241.35 | 1926.45 | 51116.56 |
| 156 | 2025-12 | 2167.80 | 232.58 | 1935.22 | 49181.34 |
| 157 | 2026-01 | 2167.80 | 223.78 | 1944.02 | 47237.32 |
| 158 | 2026-02 | 2167.80 | 214.93 | 1952.87 | 45284.45 |
| 159 | 2026-03 | 2167.80 | 206.04 | 1961.76 | 43322.69 |
| 160 | 2026-04 | 2167.80 | 197.12 | 1970.68 | 41352.01 |
| 161 | 2026-05 | 2167.80 | 188.15 | 1979.65 | 39372.36 |
| 162 | 2026-06 | 2167.80 | 179.14 | 1988.66 | 37383.71 |
| 163 | 2026-07 | 2167.80 | 170.10 | 1997.70 | 35386.00 |
| 164 | 2026-08 | 2167.80 | 161.01 | 2006.79 | 33379.21 |
| 165 | 2026-09 | 2167.80 | 151.88 | 2015.92 | 31363.28 |
| 166 | 2026-10 | 2167.80 | 142.70 | 2025.10 | 29338.19 |
| 167 | 2026-11 | 2167.80 | 133.49 | 2034.31 | 27303.88 |
| 168 | 2026-12 | 2167.80 | 124.23 | 2043.57 | 25260.31 |
| 169 | 2027-01 | 2167.80 | 114.93 | 2052.87 | 23207.44 |
| 170 | 2027-02 | 2167.80 | 105.59 | 2062.21 | 21145.24 |
| 171 | 2027-03 | 2167.80 | 96.21 | 2071.59 | 19073.65 |
| 172 | 2027-04 | 2167.80 | 86.79 | 2081.01 | 16992.63 |
| 173 | 2027-05 | 2167.80 | 77.32 | 2090.48 | 14902.15 |
| 174 | 2027-06 | 2167.80 | 67.80 | 2100.00 | 12802.15 |
| 175 | 2027-07 | 2167.80 | 58.25 | 2109.55 | 10692.60 |
| 176 | 2027-08 | 2167.80 | 48.65 | 2119.15 | 8573.46 |
| 177 | 2027-09 | 2167.80 | 39.01 | 2128.79 | 6444.66 |
| 178 | 2027-10 | 2167.80 | 29.32 | 2138.48 | 4306.19 |
| 179 | 2027-11 | 2167.80 | 19.59 | 2148.21 | 2157.98 |
| 180 | 2027-12 | 2167.80 | 9.82 | 2157.98 | 0.00 |
等额本金还款方式：
贷款总额：26.6万
还款月数：15年
首月还款：2688.08元
每月递减：6.72元
利息总额：10.95万
本息合计：37.55万
节省利息：14671.84元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2013-01 | 2688.08 | 1210.30 | 1477.78 | 264522.22 |
| 2 | 2013-02 | 2681.35 | 1203.58 | 1477.78 | 263044.44 |
| 3 | 2013-03 | 2674.63 | 1196.85 | 1477.78 | 261566.67 |
| 4 | 2013-04 | 2667.91 | 1190.13 | 1477.78 | 260088.89 |
| 5 | 2013-05 | 2661.18 | 1183.40 | 1477.78 | 258611.11 |
| 6 | 2013-06 | 2654.46 | 1176.68 | 1477.78 | 257133.33 |
| 7 | 2013-07 | 2647.73 | 1169.96 | 1477.78 | 255655.56 |
| 8 | 2013-08 | 2641.01 | 1163.23 | 1477.78 | 254177.78 |
| 9 | 2013-09 | 2634.29 | 1156.51 | 1477.78 | 252700.00 |
| 10 | 2013-10 | 2627.56 | 1149.79 | 1477.78 | 251222.22 |
| 11 | 2013-11 | 2620.84 | 1143.06 | 1477.78 | 249744.44 |
| 12 | 2013-12 | 2614.11 | 1136.34 | 1477.78 | 248266.67 |
| 13 | 2014-01 | 2607.39 | 1129.61 | 1477.78 | 246788.89 |
| 14 | 2014-02 | 2600.67 | 1122.89 | 1477.78 | 245311.11 |
| 15 | 2014-03 | 2593.94 | 1116.17 | 1477.78 | 243833.33 |
| 16 | 2014-04 | 2587.22 | 1109.44 | 1477.78 | 242355.56 |
| 17 | 2014-05 | 2580.50 | 1102.72 | 1477.78 | 240877.78 |
| 18 | 2014-06 | 2573.77 | 1095.99 | 1477.78 | 239400.00 |
| 19 | 2014-07 | 2567.05 | 1089.27 | 1477.78 | 237922.22 |
| 20 | 2014-08 | 2560.32 | 1082.55 | 1477.78 | 236444.44 |
| 21 | 2014-09 | 2553.60 | 1075.82 | 1477.78 | 234966.67 |
| 22 | 2014-10 | 2546.88 | 1069.10 | 1477.78 | 233488.89 |
| 23 | 2014-11 | 2540.15 | 1062.37 | 1477.78 | 232011.11 |
| 24 | 2014-12 | 2533.43 | 1055.65 | 1477.78 | 230533.33 |
| 25 | 2015-01 | 2526.70 | 1048.93 | 1477.78 | 229055.56 |
| 26 | 2015-02 | 2519.98 | 1042.20 | 1477.78 | 227577.78 |
| 27 | 2015-03 | 2513.26 | 1035.48 | 1477.78 | 226100.00 |
| 28 | 2015-04 | 2506.53 | 1028.76 | 1477.78 | 224622.22 |
| 29 | 2015-05 | 2499.81 | 1022.03 | 1477.78 | 223144.44 |
| 30 | 2015-06 | 2493.09 | 1015.31 | 1477.78 | 221666.67 |
| 31 | 2015-07 | 2486.36 | 1008.58 | 1477.78 | 220188.89 |
| 32 | 2015-08 | 2479.64 | 1001.86 | 1477.78 | 218711.11 |
| 33 | 2015-09 | 2472.91 | 995.14 | 1477.78 | 217233.33 |
| 34 | 2015-10 | 2466.19 | 988.41 | 1477.78 | 215755.56 |
| 35 | 2015-11 | 2459.47 | 981.69 | 1477.78 | 214277.78 |
| 36 | 2015-12 | 2452.74 | 974.96 | 1477.78 | 212800.00 |
| 37 | 2016-01 | 2446.02 | 968.24 | 1477.78 | 211322.22 |
| 38 | 2016-02 | 2439.29 | 961.52 | 1477.78 | 209844.44 |
| 39 | 2016-03 | 2432.57 | 954.79 | 1477.78 | 208366.67 |
| 40 | 2016-04 | 2425.85 | 948.07 | 1477.78 | 206888.89 |
| 41 | 2016-05 | 2419.12 | 941.34 | 1477.78 | 205411.11 |
| 42 | 2016-06 | 2412.40 | 934.62 | 1477.78 | 203933.33 |
| 43 | 2016-07 | 2405.67 | 927.90 | 1477.78 | 202455.56 |
| 44 | 2016-08 | 2398.95 | 921.17 | 1477.78 | 200977.78 |
| 45 | 2016-09 | 2392.23 | 914.45 | 1477.78 | 199500.00 |
| 46 | 2016-10 | 2385.50 | 907.73 | 1477.78 | 198022.22 |
| 47 | 2016-11 | 2378.78 | 901.00 | 1477.78 | 196544.44 |
| 48 | 2016-12 | 2372.06 | 894.28 | 1477.78 | 195066.67 |
| 49 | 2017-01 | 2365.33 | 887.55 | 1477.78 | 193588.89 |
| 50 | 2017-02 | 2358.61 | 880.83 | 1477.78 | 192111.11 |
| 51 | 2017-03 | 2351.88 | 874.11 | 1477.78 | 190633.33 |
| 52 | 2017-04 | 2345.16 | 867.38 | 1477.78 | 189155.56 |
| 53 | 2017-05 | 2338.44 | 860.66 | 1477.78 | 187677.78 |
| 54 | 2017-06 | 2331.71 | 853.93 | 1477.78 | 186200.00 |
| 55 | 2017-07 | 2324.99 | 847.21 | 1477.78 | 184722.22 |
| 56 | 2017-08 | 2318.26 | 840.49 | 1477.78 | 183244.44 |
| 57 | 2017-09 | 2311.54 | 833.76 | 1477.78 | 181766.67 |
| 58 | 2017-10 | 2304.82 | 827.04 | 1477.78 | 180288.89 |
| 59 | 2017-11 | 2298.09 | 820.31 | 1477.78 | 178811.11 |
| 60 | 2017-12 | 2291.37 | 813.59 | 1477.78 | 177333.33 |
| 61 | 2018-01 | 2284.64 | 806.87 | 1477.78 | 175855.56 |
| 62 | 2018-02 | 2277.92 | 800.14 | 1477.78 | 174377.78 |
| 63 | 2018-03 | 2271.20 | 793.42 | 1477.78 | 172900.00 |
| 64 | 2018-04 | 2264.47 | 786.70 | 1477.78 | 171422.22 |
| 65 | 2018-05 | 2257.75 | 779.97 | 1477.78 | 169944.44 |
| 66 | 2018-06 | 2251.03 | 773.25 | 1477.78 | 168466.67 |
| 67 | 2018-07 | 2244.30 | 766.52 | 1477.78 | 166988.89 |
| 68 | 2018-08 | 2237.58 | 759.80 | 1477.78 | 165511.11 |
| 69 | 2018-09 | 2230.85 | 753.08 | 1477.78 | 164033.33 |
| 70 | 2018-10 | 2224.13 | 746.35 | 1477.78 | 162555.56 |
| 71 | 2018-11 | 2217.41 | 739.63 | 1477.78 | 161077.78 |
| 72 | 2018-12 | 2210.68 | 732.90 | 1477.78 | 159600.00 |
| 73 | 2019-01 | 2203.96 | 726.18 | 1477.78 | 158122.22 |
| 74 | 2019-02 | 2197.23 | 719.46 | 1477.78 | 156644.44 |
| 75 | 2019-03 | 2190.51 | 712.73 | 1477.78 | 155166.67 |
| 76 | 2019-04 | 2183.79 | 706.01 | 1477.78 | 153688.89 |
| 77 | 2019-05 | 2177.06 | 699.28 | 1477.78 | 152211.11 |
| 78 | 2019-06 | 2170.34 | 692.56 | 1477.78 | 150733.33 |
| 79 | 2019-07 | 2163.61 | 685.84 | 1477.78 | 149255.56 |
| 80 | 2019-08 | 2156.89 | 679.11 | 1477.78 | 147777.78 |
| 81 | 2019-09 | 2150.17 | 672.39 | 1477.78 | 146300.00 |
| 82 | 2019-10 | 2143.44 | 665.67 | 1477.78 | 144822.22 |
| 83 | 2019-11 | 2136.72 | 658.94 | 1477.78 | 143344.44 |
| 84 | 2019-12 | 2129.99 | 652.22 | 1477.78 | 141866.67 |
| 85 | 2020-01 | 2123.27 | 645.49 | 1477.78 | 140388.89 |
| 86 | 2020-02 | 2116.55 | 638.77 | 1477.78 | 138911.11 |
| 87 | 2020-03 | 2109.82 | 632.05 | 1477.78 | 137433.33 |
| 88 | 2020-04 | 2103.10 | 625.32 | 1477.78 | 135955.56 |
| 89 | 2020-05 | 2096.38 | 618.60 | 1477.78 | 134477.78 |
| 90 | 2020-06 | 2089.65 | 611.87 | 1477.78 | 133000.00 |
| 91 | 2020-07 | 2082.93 | 605.15 | 1477.78 | 131522.22 |
| 92 | 2020-08 | 2076.20 | 598.43 | 1477.78 | 130044.44 |
| 93 | 2020-09 | 2069.48 | 591.70 | 1477.78 | 128566.67 |
| 94 | 2020-10 | 2062.76 | 584.98 | 1477.78 | 127088.89 |
| 95 | 2020-11 | 2056.03 | 578.25 | 1477.78 | 125611.11 |
| 96 | 2020-12 | 2049.31 | 571.53 | 1477.78 | 124133.33 |
| 97 | 2021-01 | 2042.58 | 564.81 | 1477.78 | 122655.56 |
| 98 | 2021-02 | 2035.86 | 558.08 | 1477.78 | 121177.78 |
| 99 | 2021-03 | 2029.14 | 551.36 | 1477.78 | 119700.00 |
| 100 | 2021-04 | 2022.41 | 544.63 | 1477.78 | 118222.22 |
| 101 | 2021-05 | 2015.69 | 537.91 | 1477.78 | 116744.44 |
| 102 | 2021-06 | 2008.97 | 531.19 | 1477.78 | 115266.67 |
| 103 | 2021-07 | 2002.24 | 524.46 | 1477.78 | 113788.89 |
| 104 | 2021-08 | 1995.52 | 517.74 | 1477.78 | 112311.11 |
| 105 | 2021-09 | 1988.79 | 511.02 | 1477.78 | 110833.33 |
| 106 | 2021-10 | 1982.07 | 504.29 | 1477.78 | 109355.56 |
| 107 | 2021-11 | 1975.35 | 497.57 | 1477.78 | 107877.78 |
| 108 | 2021-12 | 1968.62 | 490.84 | 1477.78 | 106400.00 |
| 109 | 2022-01 | 1961.90 | 484.12 | 1477.78 | 104922.22 |
| 110 | 2022-02 | 1955.17 | 477.40 | 1477.78 | 103444.44 |
| 111 | 2022-03 | 1948.45 | 470.67 | 1477.78 | 101966.67 |
| 112 | 2022-04 | 1941.73 | 463.95 | 1477.78 | 100488.89 |
| 113 | 2022-05 | 1935.00 | 457.22 | 1477.78 | 99011.11 |
| 114 | 2022-06 | 1928.28 | 450.50 | 1477.78 | 97533.33 |
| 115 | 2022-07 | 1921.55 | 443.78 | 1477.78 | 96055.56 |
| 116 | 2022-08 | 1914.83 | 437.05 | 1477.78 | 94577.78 |
| 117 | 2022-09 | 1908.11 | 430.33 | 1477.78 | 93100.00 |
| 118 | 2022-10 | 1901.38 | 423.61 | 1477.78 | 91622.22 |
| 119 | 2022-11 | 1894.66 | 416.88 | 1477.78 | 90144.44 |
| 120 | 2022-12 | 1887.93 | 410.16 | 1477.78 | 88666.67 |
| 121 | 2023-01 | 1881.21 | 403.43 | 1477.78 | 87188.89 |
| 122 | 2023-02 | 1874.49 | 396.71 | 1477.78 | 85711.11 |
| 123 | 2023-03 | 1867.76 | 389.99 | 1477.78 | 84233.33 |
| 124 | 2023-04 | 1861.04 | 383.26 | 1477.78 | 82755.56 |
| 125 | 2023-05 | 1854.32 | 376.54 | 1477.78 | 81277.78 |
| 126 | 2023-06 | 1847.59 | 369.81 | 1477.78 | 79800.00 |
| 127 | 2023-07 | 1840.87 | 363.09 | 1477.78 | 78322.22 |
| 128 | 2023-08 | 1834.14 | 356.37 | 1477.78 | 76844.44 |
| 129 | 2023-09 | 1827.42 | 349.64 | 1477.78 | 75366.67 |
| 130 | 2023-10 | 1820.70 | 342.92 | 1477.78 | 73888.89 |
| 131 | 2023-11 | 1813.97 | 336.19 | 1477.78 | 72411.11 |
| 132 | 2023-12 | 1807.25 | 329.47 | 1477.78 | 70933.33 |
| 133 | 2024-01 | 1800.52 | 322.75 | 1477.78 | 69455.56 |
| 134 | 2024-02 | 1793.80 | 316.02 | 1477.78 | 67977.78 |
| 135 | 2024-03 | 1787.08 | 309.30 | 1477.78 | 66500.00 |
| 136 | 2024-04 | 1780.35 | 302.57 | 1477.78 | 65022.22 |
| 137 | 2024-05 | 1773.63 | 295.85 | 1477.78 | 63544.44 |
| 138 | 2024-06 | 1766.90 | 289.13 | 1477.78 | 62066.67 |
| 139 | 2024-07 | 1760.18 | 282.40 | 1477.78 | 60588.89 |
| 140 | 2024-08 | 1753.46 | 275.68 | 1477.78 | 59111.11 |
| 141 | 2024-09 | 1746.73 | 268.96 | 1477.78 | 57633.33 |
| 142 | 2024-10 | 1740.01 | 262.23 | 1477.78 | 56155.56 |
| 143 | 2024-11 | 1733.29 | 255.51 | 1477.78 | 54677.78 |
| 144 | 2024-12 | 1726.56 | 248.78 | 1477.78 | 53200.00 |
| 145 | 2025-01 | 1719.84 | 242.06 | 1477.78 | 51722.22 |
| 146 | 2025-02 | 1713.11 | 235.34 | 1477.78 | 50244.44 |
| 147 | 2025-03 | 1706.39 | 228.61 | 1477.78 | 48766.67 |
| 148 | 2025-04 | 1699.67 | 221.89 | 1477.78 | 47288.89 |
| 149 | 2025-05 | 1692.94 | 215.16 | 1477.78 | 45811.11 |
| 150 | 2025-06 | 1686.22 | 208.44 | 1477.78 | 44333.33 |
| 151 | 2025-07 | 1679.49 | 201.72 | 1477.78 | 42855.56 |
| 152 | 2025-08 | 1672.77 | 194.99 | 1477.78 | 41377.78 |
| 153 | 2025-09 | 1666.05 | 188.27 | 1477.78 | 39900.00 |
| 154 | 2025-10 | 1659.32 | 181.55 | 1477.78 | 38422.22 |
| 155 | 2025-11 | 1652.60 | 174.82 | 1477.78 | 36944.44 |
| 156 | 2025-12 | 1645.88 | 168.10 | 1477.78 | 35466.67 |
| 157 | 2026-01 | 1639.15 | 161.37 | 1477.78 | 33988.89 |
| 158 | 2026-02 | 1632.43 | 154.65 | 1477.78 | 32511.11 |
| 159 | 2026-03 | 1625.70 | 147.93 | 1477.78 | 31033.33 |
| 160 | 2026-04 | 1618.98 | 141.20 | 1477.78 | 29555.56 |
| 161 | 2026-05 | 1612.26 | 134.48 | 1477.78 | 28077.78 |
| 162 | 2026-06 | 1605.53 | 127.75 | 1477.78 | 26600.00 |
| 163 | 2026-07 | 1598.81 | 121.03 | 1477.78 | 25122.22 |
| 164 | 2026-08 | 1592.08 | 114.31 | 1477.78 | 23644.44 |
| 165 | 2026-09 | 1585.36 | 107.58 | 1477.78 | 22166.67 |
| 166 | 2026-10 | 1578.64 | 100.86 | 1477.78 | 20688.89 |
| 167 | 2026-11 | 1571.91 | 94.13 | 1477.78 | 19211.11 |
| 168 | 2026-12 | 1565.19 | 87.41 | 1477.78 | 17733.33 |
| 169 | 2027-01 | 1558.46 | 80.69 | 1477.78 | 16255.56 |
| 170 | 2027-02 | 1551.74 | 73.96 | 1477.78 | 14777.78 |
| 171 | 2027-03 | 1545.02 | 67.24 | 1477.78 | 13300.00 |
| 172 | 2027-04 | 1538.29 | 60.52 | 1477.78 | 11822.22 |
| 173 | 2027-05 | 1531.57 | 53.79 | 1477.78 | 10344.44 |
| 174 | 2027-06 | 1524.85 | 47.07 | 1477.78 | 8866.67 |
| 175 | 2027-07 | 1518.12 | 40.34 | 1477.78 | 7388.89 |
| 176 | 2027-08 | 1511.40 | 33.62 | 1477.78 | 5911.11 |
| 177 | 2027-09 | 1504.67 | 26.90 | 1477.78 | 4433.33 |
| 178 | 2027-10 | 1497.95 | 20.17 | 1477.78 | 2955.56 |
| 179 | 2027-11 | 1491.23 | 13.45 | 1477.78 | 1477.78 |
| 180 | 2027-12 | 1484.50 | 6.72 | 1477.78 | 0.00 |