贷款18万（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：18万
还款月数：20年
每月还款：1007.31元
利息总额：6.18万
本息合计：24.18万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-11 | 1007.31 | 465.00 | 542.31 | 179457.69 |
| 2 | 2023-12 | 1007.31 | 463.60 | 543.71 | 178913.98 |
| 3 | 2024-01 | 1007.31 | 462.19 | 545.12 | 178368.86 |
| 4 | 2024-02 | 1007.31 | 460.79 | 546.52 | 177822.34 |
| 5 | 2024-03 | 1007.31 | 459.37 | 547.94 | 177274.40 |
| 6 | 2024-04 | 1007.31 | 457.96 | 549.35 | 176725.05 |
| 7 | 2024-05 | 1007.31 | 456.54 | 550.77 | 176174.28 |
| 8 | 2024-06 | 1007.31 | 455.12 | 552.19 | 175622.09 |
| 9 | 2024-07 | 1007.31 | 453.69 | 553.62 | 175068.47 |
| 10 | 2024-08 | 1007.31 | 452.26 | 555.05 | 174513.42 |
| 11 | 2024-09 | 1007.31 | 450.83 | 556.48 | 173956.93 |
| 12 | 2024-10 | 1007.31 | 449.39 | 557.92 | 173399.01 |
| 13 | 2024-11 | 1007.31 | 447.95 | 559.36 | 172839.65 |
| 14 | 2024-12 | 1007.31 | 446.50 | 560.81 | 172278.84 |
| 15 | 2025-01 | 1007.31 | 445.05 | 562.26 | 171716.58 |
| 16 | 2025-02 | 1007.31 | 443.60 | 563.71 | 171152.87 |
| 17 | 2025-03 | 1007.31 | 442.14 | 565.17 | 170587.71 |
| 18 | 2025-04 | 1007.31 | 440.68 | 566.63 | 170021.08 |
| 19 | 2025-05 | 1007.31 | 439.22 | 568.09 | 169452.99 |
| 20 | 2025-06 | 1007.31 | 437.75 | 569.56 | 168883.44 |
| 21 | 2025-07 | 1007.31 | 436.28 | 571.03 | 168312.41 |
| 22 | 2025-08 | 1007.31 | 434.81 | 572.50 | 167739.90 |
| 23 | 2025-09 | 1007.31 | 433.33 | 573.98 | 167165.92 |
| 24 | 2025-10 | 1007.31 | 431.85 | 575.47 | 166590.46 |
| 25 | 2025-11 | 1007.31 | 430.36 | 576.95 | 166013.51 |
| 26 | 2025-12 | 1007.31 | 428.87 | 578.44 | 165435.06 |
| 27 | 2026-01 | 1007.31 | 427.37 | 579.94 | 164855.13 |
| 28 | 2026-02 | 1007.31 | 425.88 | 581.43 | 164273.69 |
| 29 | 2026-03 | 1007.31 | 424.37 | 582.94 | 163690.76 |
| 30 | 2026-04 | 1007.31 | 422.87 | 584.44 | 163106.31 |
| 31 | 2026-05 | 1007.31 | 421.36 | 585.95 | 162520.36 |
| 32 | 2026-06 | 1007.31 | 419.84 | 587.47 | 161932.89 |
| 33 | 2026-07 | 1007.31 | 418.33 | 588.98 | 161343.91 |
| 34 | 2026-08 | 1007.31 | 416.81 | 590.51 | 160753.41 |
| 35 | 2026-09 | 1007.31 | 415.28 | 592.03 | 160161.37 |
| 36 | 2026-10 | 1007.31 | 413.75 | 593.56 | 159567.81 |
| 37 | 2026-11 | 1007.31 | 412.22 | 595.09 | 158972.72 |
| 38 | 2026-12 | 1007.31 | 410.68 | 596.63 | 158376.09 |
| 39 | 2027-01 | 1007.31 | 409.14 | 598.17 | 157777.92 |
| 40 | 2027-02 | 1007.31 | 407.59 | 599.72 | 157178.20 |
| 41 | 2027-03 | 1007.31 | 406.04 | 601.27 | 156576.93 |
| 42 | 2027-04 | 1007.31 | 404.49 | 602.82 | 155974.11 |
| 43 | 2027-05 | 1007.31 | 402.93 | 604.38 | 155369.74 |
| 44 | 2027-06 | 1007.31 | 401.37 | 605.94 | 154763.80 |
| 45 | 2027-07 | 1007.31 | 399.81 | 607.50 | 154156.29 |
| 46 | 2027-08 | 1007.31 | 398.24 | 609.07 | 153547.22 |
| 47 | 2027-09 | 1007.31 | 396.66 | 610.65 | 152936.57 |
| 48 | 2027-10 | 1007.31 | 395.09 | 612.22 | 152324.35 |
| 49 | 2027-11 | 1007.31 | 393.50 | 613.81 | 151710.54 |
| 50 | 2027-12 | 1007.31 | 391.92 | 615.39 | 151095.15 |
| 51 | 2028-01 | 1007.31 | 390.33 | 616.98 | 150478.17 |
| 52 | 2028-02 | 1007.31 | 388.74 | 618.58 | 149859.60 |
| 53 | 2028-03 | 1007.31 | 387.14 | 620.17 | 149239.42 |
| 54 | 2028-04 | 1007.31 | 385.54 | 621.78 | 148617.65 |
| 55 | 2028-05 | 1007.31 | 383.93 | 623.38 | 147994.27 |
| 56 | 2028-06 | 1007.31 | 382.32 | 624.99 | 147369.27 |
| 57 | 2028-07 | 1007.31 | 380.70 | 626.61 | 146742.67 |
| 58 | 2028-08 | 1007.31 | 379.09 | 628.23 | 146114.44 |
| 59 | 2028-09 | 1007.31 | 377.46 | 629.85 | 145484.59 |
| 60 | 2028-10 | 1007.31 | 375.84 | 631.48 | 144853.12 |
| 61 | 2028-11 | 1007.31 | 374.20 | 633.11 | 144220.01 |
| 62 | 2028-12 | 1007.31 | 372.57 | 634.74 | 143585.27 |
| 63 | 2029-01 | 1007.31 | 370.93 | 636.38 | 142948.89 |
| 64 | 2029-02 | 1007.31 | 369.28 | 638.03 | 142310.86 |
| 65 | 2029-03 | 1007.31 | 367.64 | 639.67 | 141671.19 |
| 66 | 2029-04 | 1007.31 | 365.98 | 641.33 | 141029.86 |
| 67 | 2029-05 | 1007.31 | 364.33 | 642.98 | 140386.88 |
| 68 | 2029-06 | 1007.31 | 362.67 | 644.64 | 139742.23 |
| 69 | 2029-07 | 1007.31 | 361.00 | 646.31 | 139095.92 |
| 70 | 2029-08 | 1007.31 | 359.33 | 647.98 | 138447.95 |
| 71 | 2029-09 | 1007.31 | 357.66 | 649.65 | 137798.29 |
| 72 | 2029-10 | 1007.31 | 355.98 | 651.33 | 137146.96 |
| 73 | 2029-11 | 1007.31 | 354.30 | 653.01 | 136493.95 |
| 74 | 2029-12 | 1007.31 | 352.61 | 654.70 | 135839.25 |
| 75 | 2030-01 | 1007.31 | 350.92 | 656.39 | 135182.85 |
| 76 | 2030-02 | 1007.31 | 349.22 | 658.09 | 134524.77 |
| 77 | 2030-03 | 1007.31 | 347.52 | 659.79 | 133864.98 |
| 78 | 2030-04 | 1007.31 | 345.82 | 661.49 | 133203.48 |
| 79 | 2030-05 | 1007.31 | 344.11 | 663.20 | 132540.28 |
| 80 | 2030-06 | 1007.31 | 342.40 | 664.91 | 131875.37 |
| 81 | 2030-07 | 1007.31 | 340.68 | 666.63 | 131208.74 |
| 82 | 2030-08 | 1007.31 | 338.96 | 668.35 | 130540.38 |
| 83 | 2030-09 | 1007.31 | 337.23 | 670.08 | 129870.30 |
| 84 | 2030-10 | 1007.31 | 335.50 | 671.81 | 129198.49 |
| 85 | 2030-11 | 1007.31 | 333.76 | 673.55 | 128524.94 |
| 86 | 2030-12 | 1007.31 | 332.02 | 675.29 | 127849.65 |
| 87 | 2031-01 | 1007.31 | 330.28 | 677.03 | 127172.62 |
| 88 | 2031-02 | 1007.31 | 328.53 | 678.78 | 126493.84 |
| 89 | 2031-03 | 1007.31 | 326.78 | 680.53 | 125813.30 |
| 90 | 2031-04 | 1007.31 | 325.02 | 682.29 | 125131.01 |
| 91 | 2031-05 | 1007.31 | 323.26 | 684.06 | 124446.96 |
| 92 | 2031-06 | 1007.31 | 321.49 | 685.82 | 123761.13 |
| 93 | 2031-07 | 1007.31 | 319.72 | 687.59 | 123073.54 |
| 94 | 2031-08 | 1007.31 | 317.94 | 689.37 | 122384.17 |
| 95 | 2031-09 | 1007.31 | 316.16 | 691.15 | 121693.02 |
| 96 | 2031-10 | 1007.31 | 314.37 | 692.94 | 121000.08 |
| 97 | 2031-11 | 1007.31 | 312.58 | 694.73 | 120305.35 |
| 98 | 2031-12 | 1007.31 | 310.79 | 696.52 | 119608.83 |
| 99 | 2032-01 | 1007.31 | 308.99 | 698.32 | 118910.51 |
| 100 | 2032-02 | 1007.31 | 307.19 | 700.12 | 118210.39 |
| 101 | 2032-03 | 1007.31 | 305.38 | 701.93 | 117508.45 |
| 102 | 2032-04 | 1007.31 | 303.56 | 703.75 | 116804.71 |
| 103 | 2032-05 | 1007.31 | 301.75 | 705.56 | 116099.14 |
| 104 | 2032-06 | 1007.31 | 299.92 | 707.39 | 115391.75 |
| 105 | 2032-07 | 1007.31 | 298.10 | 709.22 | 114682.54 |
| 106 | 2032-08 | 1007.31 | 296.26 | 711.05 | 113971.49 |
| 107 | 2032-09 | 1007.31 | 294.43 | 712.88 | 113258.61 |
| 108 | 2032-10 | 1007.31 | 292.58 | 714.73 | 112543.88 |
| 109 | 2032-11 | 1007.31 | 290.74 | 716.57 | 111827.31 |
| 110 | 2032-12 | 1007.31 | 288.89 | 718.42 | 111108.89 |
| 111 | 2033-01 | 1007.31 | 287.03 | 720.28 | 110388.61 |
| 112 | 2033-02 | 1007.31 | 285.17 | 722.14 | 109666.47 |
| 113 | 2033-03 | 1007.31 | 283.31 | 724.01 | 108942.46 |
| 114 | 2033-04 | 1007.31 | 281.43 | 725.88 | 108216.59 |
| 115 | 2033-05 | 1007.31 | 279.56 | 727.75 | 107488.84 |
| 116 | 2033-06 | 1007.31 | 277.68 | 729.63 | 106759.21 |
| 117 | 2033-07 | 1007.31 | 275.79 | 731.52 | 106027.69 |
| 118 | 2033-08 | 1007.31 | 273.90 | 733.41 | 105294.28 |
| 119 | 2033-09 | 1007.31 | 272.01 | 735.30 | 104558.98 |
| 120 | 2033-10 | 1007.31 | 270.11 | 737.20 | 103821.78 |
| 121 | 2033-11 | 1007.31 | 268.21 | 739.10 | 103082.68 |
| 122 | 2033-12 | 1007.31 | 266.30 | 741.01 | 102341.67 |
| 123 | 2034-01 | 1007.31 | 264.38 | 742.93 | 101598.74 |
| 124 | 2034-02 | 1007.31 | 262.46 | 744.85 | 100853.89 |
| 125 | 2034-03 | 1007.31 | 260.54 | 746.77 | 100107.12 |
| 126 | 2034-04 | 1007.31 | 258.61 | 748.70 | 99358.42 |
| 127 | 2034-05 | 1007.31 | 256.68 | 750.63 | 98607.79 |
| 128 | 2034-06 | 1007.31 | 254.74 | 752.57 | 97855.21 |
| 129 | 2034-07 | 1007.31 | 252.79 | 754.52 | 97100.69 |
| 130 | 2034-08 | 1007.31 | 250.84 | 756.47 | 96344.23 |
| 131 | 2034-09 | 1007.31 | 248.89 | 758.42 | 95585.81 |
| 132 | 2034-10 | 1007.31 | 246.93 | 760.38 | 94825.43 |
| 133 | 2034-11 | 1007.31 | 244.97 | 762.34 | 94063.08 |
| 134 | 2034-12 | 1007.31 | 243.00 | 764.31 | 93298.77 |
| 135 | 2035-01 | 1007.31 | 241.02 | 766.29 | 92532.48 |
| 136 | 2035-02 | 1007.31 | 239.04 | 768.27 | 91764.21 |
| 137 | 2035-03 | 1007.31 | 237.06 | 770.25 | 90993.96 |
| 138 | 2035-04 | 1007.31 | 235.07 | 772.24 | 90221.71 |
| 139 | 2035-05 | 1007.31 | 233.07 | 774.24 | 89447.48 |
| 140 | 2035-06 | 1007.31 | 231.07 | 776.24 | 88671.24 |
| 141 | 2035-07 | 1007.31 | 229.07 | 778.24 | 87893.00 |
| 142 | 2035-08 | 1007.31 | 227.06 | 780.25 | 87112.74 |
| 143 | 2035-09 | 1007.31 | 225.04 | 782.27 | 86330.47 |
| 144 | 2035-10 | 1007.31 | 223.02 | 784.29 | 85546.18 |
| 145 | 2035-11 | 1007.31 | 220.99 | 786.32 | 84759.87 |
| 146 | 2035-12 | 1007.31 | 218.96 | 788.35 | 83971.52 |
| 147 | 2036-01 | 1007.31 | 216.93 | 790.38 | 83181.14 |
| 148 | 2036-02 | 1007.31 | 214.88 | 792.43 | 82388.71 |
| 149 | 2036-03 | 1007.31 | 212.84 | 794.47 | 81594.24 |
| 150 | 2036-04 | 1007.31 | 210.79 | 796.53 | 80797.71 |
| 151 | 2036-05 | 1007.31 | 208.73 | 798.58 | 79999.13 |
| 152 | 2036-06 | 1007.31 | 206.66 | 800.65 | 79198.48 |
| 153 | 2036-07 | 1007.31 | 204.60 | 802.71 | 78395.77 |
| 154 | 2036-08 | 1007.31 | 202.52 | 804.79 | 77590.98 |
| 155 | 2036-09 | 1007.31 | 200.44 | 806.87 | 76784.11 |
| 156 | 2036-10 | 1007.31 | 198.36 | 808.95 | 75975.16 |
| 157 | 2036-11 | 1007.31 | 196.27 | 811.04 | 75164.12 |
| 158 | 2036-12 | 1007.31 | 194.17 | 813.14 | 74350.98 |
| 159 | 2037-01 | 1007.31 | 192.07 | 815.24 | 73535.75 |
| 160 | 2037-02 | 1007.31 | 189.97 | 817.34 | 72718.40 |
| 161 | 2037-03 | 1007.31 | 187.86 | 819.45 | 71898.95 |
| 162 | 2037-04 | 1007.31 | 185.74 | 821.57 | 71077.38 |
| 163 | 2037-05 | 1007.31 | 183.62 | 823.69 | 70253.68 |
| 164 | 2037-06 | 1007.31 | 181.49 | 825.82 | 69427.86 |
| 165 | 2037-07 | 1007.31 | 179.36 | 827.96 | 68599.91 |
| 166 | 2037-08 | 1007.31 | 177.22 | 830.09 | 67769.81 |
| 167 | 2037-09 | 1007.31 | 175.07 | 832.24 | 66937.57 |
| 168 | 2037-10 | 1007.31 | 172.92 | 834.39 | 66103.19 |
| 169 | 2037-11 | 1007.31 | 170.77 | 836.54 | 65266.64 |
| 170 | 2037-12 | 1007.31 | 168.61 | 838.70 | 64427.94 |
| 171 | 2038-01 | 1007.31 | 166.44 | 840.87 | 63587.07 |
| 172 | 2038-02 | 1007.31 | 164.27 | 843.04 | 62744.02 |
| 173 | 2038-03 | 1007.31 | 162.09 | 845.22 | 61898.80 |
| 174 | 2038-04 | 1007.31 | 159.91 | 847.41 | 61051.40 |
| 175 | 2038-05 | 1007.31 | 157.72 | 849.59 | 60201.80 |
| 176 | 2038-06 | 1007.31 | 155.52 | 851.79 | 59350.01 |
| 177 | 2038-07 | 1007.31 | 153.32 | 853.99 | 58496.02 |
| 178 | 2038-08 | 1007.31 | 151.11 | 856.20 | 57639.83 |
| 179 | 2038-09 | 1007.31 | 148.90 | 858.41 | 56781.42 |
| 180 | 2038-10 | 1007.31 | 146.69 | 860.63 | 55920.79 |
| 181 | 2038-11 | 1007.31 | 144.46 | 862.85 | 55057.95 |
| 182 | 2038-12 | 1007.31 | 142.23 | 865.08 | 54192.87 |
| 183 | 2039-01 | 1007.31 | 140.00 | 867.31 | 53325.56 |
| 184 | 2039-02 | 1007.31 | 137.76 | 869.55 | 52456.00 |
| 185 | 2039-03 | 1007.31 | 135.51 | 871.80 | 51584.20 |
| 186 | 2039-04 | 1007.31 | 133.26 | 874.05 | 50710.15 |
| 187 | 2039-05 | 1007.31 | 131.00 | 876.31 | 49833.84 |
| 188 | 2039-06 | 1007.31 | 128.74 | 878.57 | 48955.27 |
| 189 | 2039-07 | 1007.31 | 126.47 | 880.84 | 48074.43 |
| 190 | 2039-08 | 1007.31 | 124.19 | 883.12 | 47191.31 |
| 191 | 2039-09 | 1007.31 | 121.91 | 885.40 | 46305.91 |
| 192 | 2039-10 | 1007.31 | 119.62 | 887.69 | 45418.22 |
| 193 | 2039-11 | 1007.31 | 117.33 | 889.98 | 44528.24 |
| 194 | 2039-12 | 1007.31 | 115.03 | 892.28 | 43635.96 |
| 195 | 2040-01 | 1007.31 | 112.73 | 894.58 | 42741.38 |
| 196 | 2040-02 | 1007.31 | 110.42 | 896.90 | 41844.49 |
| 197 | 2040-03 | 1007.31 | 108.10 | 899.21 | 40945.27 |
| 198 | 2040-04 | 1007.31 | 105.78 | 901.54 | 40043.74 |
| 199 | 2040-05 | 1007.31 | 103.45 | 903.86 | 39139.87 |
| 200 | 2040-06 | 1007.31 | 101.11 | 906.20 | 38233.68 |
| 201 | 2040-07 | 1007.31 | 98.77 | 908.54 | 37325.14 |
| 202 | 2040-08 | 1007.31 | 96.42 | 910.89 | 36414.25 |
| 203 | 2040-09 | 1007.31 | 94.07 | 913.24 | 35501.01 |
| 204 | 2040-10 | 1007.31 | 91.71 | 915.60 | 34585.41 |
| 205 | 2040-11 | 1007.31 | 89.35 | 917.96 | 33667.44 |
| 206 | 2040-12 | 1007.31 | 86.97 | 920.34 | 32747.11 |
| 207 | 2041-01 | 1007.31 | 84.60 | 922.71 | 31824.39 |
| 208 | 2041-02 | 1007.31 | 82.21 | 925.10 | 30899.30 |
| 209 | 2041-03 | 1007.31 | 79.82 | 927.49 | 29971.81 |
| 210 | 2041-04 | 1007.31 | 77.43 | 929.88 | 29041.93 |
| 211 | 2041-05 | 1007.31 | 75.02 | 932.29 | 28109.64 |
| 212 | 2041-06 | 1007.31 | 72.62 | 934.69 | 27174.95 |
| 213 | 2041-07 | 1007.31 | 70.20 | 937.11 | 26237.84 |
| 214 | 2041-08 | 1007.31 | 67.78 | 939.53 | 25298.31 |
| 215 | 2041-09 | 1007.31 | 65.35 | 941.96 | 24356.35 |
| 216 | 2041-10 | 1007.31 | 62.92 | 944.39 | 23411.96 |
| 217 | 2041-11 | 1007.31 | 60.48 | 946.83 | 22465.13 |
| 218 | 2041-12 | 1007.31 | 58.03 | 949.28 | 21515.86 |
| 219 | 2042-01 | 1007.31 | 55.58 | 951.73 | 20564.13 |
| 220 | 2042-02 | 1007.31 | 53.12 | 954.19 | 19609.94 |
| 221 | 2042-03 | 1007.31 | 50.66 | 956.65 | 18653.29 |
| 222 | 2042-04 | 1007.31 | 48.19 | 959.12 | 17694.17 |
| 223 | 2042-05 | 1007.31 | 45.71 | 961.60 | 16732.57 |
| 224 | 2042-06 | 1007.31 | 43.23 | 964.08 | 15768.48 |
| 225 | 2042-07 | 1007.31 | 40.74 | 966.58 | 14801.91 |
| 226 | 2042-08 | 1007.31 | 38.24 | 969.07 | 13832.84 |
| 227 | 2042-09 | 1007.31 | 35.73 | 971.58 | 12861.26 |
| 228 | 2042-10 | 1007.31 | 33.22 | 974.09 | 11887.18 |
| 229 | 2042-11 | 1007.31 | 30.71 | 976.60 | 10910.57 |
| 230 | 2042-12 | 1007.31 | 28.19 | 979.12 | 9931.45 |
| 231 | 2043-01 | 1007.31 | 25.66 | 981.65 | 8949.79 |
| 232 | 2043-02 | 1007.31 | 23.12 | 984.19 | 7965.60 |
| 233 | 2043-03 | 1007.31 | 20.58 | 986.73 | 6978.87 |
| 234 | 2043-04 | 1007.31 | 18.03 | 989.28 | 5989.59 |
| 235 | 2043-05 | 1007.31 | 15.47 | 991.84 | 4997.75 |
| 236 | 2043-06 | 1007.31 | 12.91 | 994.40 | 4003.35 |
| 237 | 2043-07 | 1007.31 | 10.34 | 996.97 | 3006.38 |
| 238 | 2043-08 | 1007.31 | 7.77 | 999.54 | 2006.84 |
| 239 | 2043-09 | 1007.31 | 5.18 | 1002.13 | 1004.71 |
| 240 | 2043-10 | 1007.31 | 2.60 | 1004.71 | 0.00 |
等额本金还款方式：
贷款总额：18万
还款月数：20年
首月还款：1215元
每月递减：1.94元
利息总额：5.6万
本息合计：23.6万
节省利息：5722元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2023-11 | 1215.00 | 465.00 | 750.00 | 179250.00 |
| 2 | 2023-12 | 1213.06 | 463.06 | 750.00 | 178500.00 |
| 3 | 2024-01 | 1211.13 | 461.13 | 750.00 | 177750.00 |
| 4 | 2024-02 | 1209.19 | 459.19 | 750.00 | 177000.00 |
| 5 | 2024-03 | 1207.25 | 457.25 | 750.00 | 176250.00 |
| 6 | 2024-04 | 1205.31 | 455.31 | 750.00 | 175500.00 |
| 7 | 2024-05 | 1203.38 | 453.38 | 750.00 | 174750.00 |
| 8 | 2024-06 | 1201.44 | 451.44 | 750.00 | 174000.00 |
| 9 | 2024-07 | 1199.50 | 449.50 | 750.00 | 173250.00 |
| 10 | 2024-08 | 1197.56 | 447.56 | 750.00 | 172500.00 |
| 11 | 2024-09 | 1195.63 | 445.63 | 750.00 | 171750.00 |
| 12 | 2024-10 | 1193.69 | 443.69 | 750.00 | 171000.00 |
| 13 | 2024-11 | 1191.75 | 441.75 | 750.00 | 170250.00 |
| 14 | 2024-12 | 1189.81 | 439.81 | 750.00 | 169500.00 |
| 15 | 2025-01 | 1187.88 | 437.88 | 750.00 | 168750.00 |
| 16 | 2025-02 | 1185.94 | 435.94 | 750.00 | 168000.00 |
| 17 | 2025-03 | 1184.00 | 434.00 | 750.00 | 167250.00 |
| 18 | 2025-04 | 1182.06 | 432.06 | 750.00 | 166500.00 |
| 19 | 2025-05 | 1180.13 | 430.13 | 750.00 | 165750.00 |
| 20 | 2025-06 | 1178.19 | 428.19 | 750.00 | 165000.00 |
| 21 | 2025-07 | 1176.25 | 426.25 | 750.00 | 164250.00 |
| 22 | 2025-08 | 1174.31 | 424.31 | 750.00 | 163500.00 |
| 23 | 2025-09 | 1172.38 | 422.38 | 750.00 | 162750.00 |
| 24 | 2025-10 | 1170.44 | 420.44 | 750.00 | 162000.00 |
| 25 | 2025-11 | 1168.50 | 418.50 | 750.00 | 161250.00 |
| 26 | 2025-12 | 1166.56 | 416.56 | 750.00 | 160500.00 |
| 27 | 2026-01 | 1164.63 | 414.63 | 750.00 | 159750.00 |
| 28 | 2026-02 | 1162.69 | 412.69 | 750.00 | 159000.00 |
| 29 | 2026-03 | 1160.75 | 410.75 | 750.00 | 158250.00 |
| 30 | 2026-04 | 1158.81 | 408.81 | 750.00 | 157500.00 |
| 31 | 2026-05 | 1156.88 | 406.88 | 750.00 | 156750.00 |
| 32 | 2026-06 | 1154.94 | 404.94 | 750.00 | 156000.00 |
| 33 | 2026-07 | 1153.00 | 403.00 | 750.00 | 155250.00 |
| 34 | 2026-08 | 1151.06 | 401.06 | 750.00 | 154500.00 |
| 35 | 2026-09 | 1149.13 | 399.13 | 750.00 | 153750.00 |
| 36 | 2026-10 | 1147.19 | 397.19 | 750.00 | 153000.00 |
| 37 | 2026-11 | 1145.25 | 395.25 | 750.00 | 152250.00 |
| 38 | 2026-12 | 1143.31 | 393.31 | 750.00 | 151500.00 |
| 39 | 2027-01 | 1141.38 | 391.38 | 750.00 | 150750.00 |
| 40 | 2027-02 | 1139.44 | 389.44 | 750.00 | 150000.00 |
| 41 | 2027-03 | 1137.50 | 387.50 | 750.00 | 149250.00 |
| 42 | 2027-04 | 1135.56 | 385.56 | 750.00 | 148500.00 |
| 43 | 2027-05 | 1133.63 | 383.63 | 750.00 | 147750.00 |
| 44 | 2027-06 | 1131.69 | 381.69 | 750.00 | 147000.00 |
| 45 | 2027-07 | 1129.75 | 379.75 | 750.00 | 146250.00 |
| 46 | 2027-08 | 1127.81 | 377.81 | 750.00 | 145500.00 |
| 47 | 2027-09 | 1125.88 | 375.88 | 750.00 | 144750.00 |
| 48 | 2027-10 | 1123.94 | 373.94 | 750.00 | 144000.00 |
| 49 | 2027-11 | 1122.00 | 372.00 | 750.00 | 143250.00 |
| 50 | 2027-12 | 1120.06 | 370.06 | 750.00 | 142500.00 |
| 51 | 2028-01 | 1118.13 | 368.13 | 750.00 | 141750.00 |
| 52 | 2028-02 | 1116.19 | 366.19 | 750.00 | 141000.00 |
| 53 | 2028-03 | 1114.25 | 364.25 | 750.00 | 140250.00 |
| 54 | 2028-04 | 1112.31 | 362.31 | 750.00 | 139500.00 |
| 55 | 2028-05 | 1110.38 | 360.38 | 750.00 | 138750.00 |
| 56 | 2028-06 | 1108.44 | 358.44 | 750.00 | 138000.00 |
| 57 | 2028-07 | 1106.50 | 356.50 | 750.00 | 137250.00 |
| 58 | 2028-08 | 1104.56 | 354.56 | 750.00 | 136500.00 |
| 59 | 2028-09 | 1102.63 | 352.63 | 750.00 | 135750.00 |
| 60 | 2028-10 | 1100.69 | 350.69 | 750.00 | 135000.00 |
| 61 | 2028-11 | 1098.75 | 348.75 | 750.00 | 134250.00 |
| 62 | 2028-12 | 1096.81 | 346.81 | 750.00 | 133500.00 |
| 63 | 2029-01 | 1094.88 | 344.88 | 750.00 | 132750.00 |
| 64 | 2029-02 | 1092.94 | 342.94 | 750.00 | 132000.00 |
| 65 | 2029-03 | 1091.00 | 341.00 | 750.00 | 131250.00 |
| 66 | 2029-04 | 1089.06 | 339.06 | 750.00 | 130500.00 |
| 67 | 2029-05 | 1087.13 | 337.13 | 750.00 | 129750.00 |
| 68 | 2029-06 | 1085.19 | 335.19 | 750.00 | 129000.00 |
| 69 | 2029-07 | 1083.25 | 333.25 | 750.00 | 128250.00 |
| 70 | 2029-08 | 1081.31 | 331.31 | 750.00 | 127500.00 |
| 71 | 2029-09 | 1079.38 | 329.38 | 750.00 | 126750.00 |
| 72 | 2029-10 | 1077.44 | 327.44 | 750.00 | 126000.00 |
| 73 | 2029-11 | 1075.50 | 325.50 | 750.00 | 125250.00 |
| 74 | 2029-12 | 1073.56 | 323.56 | 750.00 | 124500.00 |
| 75 | 2030-01 | 1071.63 | 321.63 | 750.00 | 123750.00 |
| 76 | 2030-02 | 1069.69 | 319.69 | 750.00 | 123000.00 |
| 77 | 2030-03 | 1067.75 | 317.75 | 750.00 | 122250.00 |
| 78 | 2030-04 | 1065.81 | 315.81 | 750.00 | 121500.00 |
| 79 | 2030-05 | 1063.88 | 313.88 | 750.00 | 120750.00 |
| 80 | 2030-06 | 1061.94 | 311.94 | 750.00 | 120000.00 |
| 81 | 2030-07 | 1060.00 | 310.00 | 750.00 | 119250.00 |
| 82 | 2030-08 | 1058.06 | 308.06 | 750.00 | 118500.00 |
| 83 | 2030-09 | 1056.13 | 306.13 | 750.00 | 117750.00 |
| 84 | 2030-10 | 1054.19 | 304.19 | 750.00 | 117000.00 |
| 85 | 2030-11 | 1052.25 | 302.25 | 750.00 | 116250.00 |
| 86 | 2030-12 | 1050.31 | 300.31 | 750.00 | 115500.00 |
| 87 | 2031-01 | 1048.38 | 298.38 | 750.00 | 114750.00 |
| 88 | 2031-02 | 1046.44 | 296.44 | 750.00 | 114000.00 |
| 89 | 2031-03 | 1044.50 | 294.50 | 750.00 | 113250.00 |
| 90 | 2031-04 | 1042.56 | 292.56 | 750.00 | 112500.00 |
| 91 | 2031-05 | 1040.63 | 290.63 | 750.00 | 111750.00 |
| 92 | 2031-06 | 1038.69 | 288.69 | 750.00 | 111000.00 |
| 93 | 2031-07 | 1036.75 | 286.75 | 750.00 | 110250.00 |
| 94 | 2031-08 | 1034.81 | 284.81 | 750.00 | 109500.00 |
| 95 | 2031-09 | 1032.88 | 282.88 | 750.00 | 108750.00 |
| 96 | 2031-10 | 1030.94 | 280.94 | 750.00 | 108000.00 |
| 97 | 2031-11 | 1029.00 | 279.00 | 750.00 | 107250.00 |
| 98 | 2031-12 | 1027.06 | 277.06 | 750.00 | 106500.00 |
| 99 | 2032-01 | 1025.13 | 275.13 | 750.00 | 105750.00 |
| 100 | 2032-02 | 1023.19 | 273.19 | 750.00 | 105000.00 |
| 101 | 2032-03 | 1021.25 | 271.25 | 750.00 | 104250.00 |
| 102 | 2032-04 | 1019.31 | 269.31 | 750.00 | 103500.00 |
| 103 | 2032-05 | 1017.38 | 267.38 | 750.00 | 102750.00 |
| 104 | 2032-06 | 1015.44 | 265.44 | 750.00 | 102000.00 |
| 105 | 2032-07 | 1013.50 | 263.50 | 750.00 | 101250.00 |
| 106 | 2032-08 | 1011.56 | 261.56 | 750.00 | 100500.00 |
| 107 | 2032-09 | 1009.63 | 259.63 | 750.00 | 99750.00 |
| 108 | 2032-10 | 1007.69 | 257.69 | 750.00 | 99000.00 |
| 109 | 2032-11 | 1005.75 | 255.75 | 750.00 | 98250.00 |
| 110 | 2032-12 | 1003.81 | 253.81 | 750.00 | 97500.00 |
| 111 | 2033-01 | 1001.88 | 251.88 | 750.00 | 96750.00 |
| 112 | 2033-02 | 999.94 | 249.94 | 750.00 | 96000.00 |
| 113 | 2033-03 | 998.00 | 248.00 | 750.00 | 95250.00 |
| 114 | 2033-04 | 996.06 | 246.06 | 750.00 | 94500.00 |
| 115 | 2033-05 | 994.13 | 244.13 | 750.00 | 93750.00 |
| 116 | 2033-06 | 992.19 | 242.19 | 750.00 | 93000.00 |
| 117 | 2033-07 | 990.25 | 240.25 | 750.00 | 92250.00 |
| 118 | 2033-08 | 988.31 | 238.31 | 750.00 | 91500.00 |
| 119 | 2033-09 | 986.38 | 236.38 | 750.00 | 90750.00 |
| 120 | 2033-10 | 984.44 | 234.44 | 750.00 | 90000.00 |
| 121 | 2033-11 | 982.50 | 232.50 | 750.00 | 89250.00 |
| 122 | 2033-12 | 980.56 | 230.56 | 750.00 | 88500.00 |
| 123 | 2034-01 | 978.63 | 228.63 | 750.00 | 87750.00 |
| 124 | 2034-02 | 976.69 | 226.69 | 750.00 | 87000.00 |
| 125 | 2034-03 | 974.75 | 224.75 | 750.00 | 86250.00 |
| 126 | 2034-04 | 972.81 | 222.81 | 750.00 | 85500.00 |
| 127 | 2034-05 | 970.88 | 220.88 | 750.00 | 84750.00 |
| 128 | 2034-06 | 968.94 | 218.94 | 750.00 | 84000.00 |
| 129 | 2034-07 | 967.00 | 217.00 | 750.00 | 83250.00 |
| 130 | 2034-08 | 965.06 | 215.06 | 750.00 | 82500.00 |
| 131 | 2034-09 | 963.13 | 213.13 | 750.00 | 81750.00 |
| 132 | 2034-10 | 961.19 | 211.19 | 750.00 | 81000.00 |
| 133 | 2034-11 | 959.25 | 209.25 | 750.00 | 80250.00 |
| 134 | 2034-12 | 957.31 | 207.31 | 750.00 | 79500.00 |
| 135 | 2035-01 | 955.38 | 205.38 | 750.00 | 78750.00 |
| 136 | 2035-02 | 953.44 | 203.44 | 750.00 | 78000.00 |
| 137 | 2035-03 | 951.50 | 201.50 | 750.00 | 77250.00 |
| 138 | 2035-04 | 949.56 | 199.56 | 750.00 | 76500.00 |
| 139 | 2035-05 | 947.63 | 197.63 | 750.00 | 75750.00 |
| 140 | 2035-06 | 945.69 | 195.69 | 750.00 | 75000.00 |
| 141 | 2035-07 | 943.75 | 193.75 | 750.00 | 74250.00 |
| 142 | 2035-08 | 941.81 | 191.81 | 750.00 | 73500.00 |
| 143 | 2035-09 | 939.88 | 189.88 | 750.00 | 72750.00 |
| 144 | 2035-10 | 937.94 | 187.94 | 750.00 | 72000.00 |
| 145 | 2035-11 | 936.00 | 186.00 | 750.00 | 71250.00 |
| 146 | 2035-12 | 934.06 | 184.06 | 750.00 | 70500.00 |
| 147 | 2036-01 | 932.13 | 182.13 | 750.00 | 69750.00 |
| 148 | 2036-02 | 930.19 | 180.19 | 750.00 | 69000.00 |
| 149 | 2036-03 | 928.25 | 178.25 | 750.00 | 68250.00 |
| 150 | 2036-04 | 926.31 | 176.31 | 750.00 | 67500.00 |
| 151 | 2036-05 | 924.38 | 174.38 | 750.00 | 66750.00 |
| 152 | 2036-06 | 922.44 | 172.44 | 750.00 | 66000.00 |
| 153 | 2036-07 | 920.50 | 170.50 | 750.00 | 65250.00 |
| 154 | 2036-08 | 918.56 | 168.56 | 750.00 | 64500.00 |
| 155 | 2036-09 | 916.63 | 166.63 | 750.00 | 63750.00 |
| 156 | 2036-10 | 914.69 | 164.69 | 750.00 | 63000.00 |
| 157 | 2036-11 | 912.75 | 162.75 | 750.00 | 62250.00 |
| 158 | 2036-12 | 910.81 | 160.81 | 750.00 | 61500.00 |
| 159 | 2037-01 | 908.88 | 158.88 | 750.00 | 60750.00 |
| 160 | 2037-02 | 906.94 | 156.94 | 750.00 | 60000.00 |
| 161 | 2037-03 | 905.00 | 155.00 | 750.00 | 59250.00 |
| 162 | 2037-04 | 903.06 | 153.06 | 750.00 | 58500.00 |
| 163 | 2037-05 | 901.13 | 151.13 | 750.00 | 57750.00 |
| 164 | 2037-06 | 899.19 | 149.19 | 750.00 | 57000.00 |
| 165 | 2037-07 | 897.25 | 147.25 | 750.00 | 56250.00 |
| 166 | 2037-08 | 895.31 | 145.31 | 750.00 | 55500.00 |
| 167 | 2037-09 | 893.38 | 143.38 | 750.00 | 54750.00 |
| 168 | 2037-10 | 891.44 | 141.44 | 750.00 | 54000.00 |
| 169 | 2037-11 | 889.50 | 139.50 | 750.00 | 53250.00 |
| 170 | 2037-12 | 887.56 | 137.56 | 750.00 | 52500.00 |
| 171 | 2038-01 | 885.63 | 135.63 | 750.00 | 51750.00 |
| 172 | 2038-02 | 883.69 | 133.69 | 750.00 | 51000.00 |
| 173 | 2038-03 | 881.75 | 131.75 | 750.00 | 50250.00 |
| 174 | 2038-04 | 879.81 | 129.81 | 750.00 | 49500.00 |
| 175 | 2038-05 | 877.88 | 127.88 | 750.00 | 48750.00 |
| 176 | 2038-06 | 875.94 | 125.94 | 750.00 | 48000.00 |
| 177 | 2038-07 | 874.00 | 124.00 | 750.00 | 47250.00 |
| 178 | 2038-08 | 872.06 | 122.06 | 750.00 | 46500.00 |
| 179 | 2038-09 | 870.13 | 120.13 | 750.00 | 45750.00 |
| 180 | 2038-10 | 868.19 | 118.19 | 750.00 | 45000.00 |
| 181 | 2038-11 | 866.25 | 116.25 | 750.00 | 44250.00 |
| 182 | 2038-12 | 864.31 | 114.31 | 750.00 | 43500.00 |
| 183 | 2039-01 | 862.38 | 112.38 | 750.00 | 42750.00 |
| 184 | 2039-02 | 860.44 | 110.44 | 750.00 | 42000.00 |
| 185 | 2039-03 | 858.50 | 108.50 | 750.00 | 41250.00 |
| 186 | 2039-04 | 856.56 | 106.56 | 750.00 | 40500.00 |
| 187 | 2039-05 | 854.63 | 104.63 | 750.00 | 39750.00 |
| 188 | 2039-06 | 852.69 | 102.69 | 750.00 | 39000.00 |
| 189 | 2039-07 | 850.75 | 100.75 | 750.00 | 38250.00 |
| 190 | 2039-08 | 848.81 | 98.81 | 750.00 | 37500.00 |
| 191 | 2039-09 | 846.88 | 96.88 | 750.00 | 36750.00 |
| 192 | 2039-10 | 844.94 | 94.94 | 750.00 | 36000.00 |
| 193 | 2039-11 | 843.00 | 93.00 | 750.00 | 35250.00 |
| 194 | 2039-12 | 841.06 | 91.06 | 750.00 | 34500.00 |
| 195 | 2040-01 | 839.13 | 89.13 | 750.00 | 33750.00 |
| 196 | 2040-02 | 837.19 | 87.19 | 750.00 | 33000.00 |
| 197 | 2040-03 | 835.25 | 85.25 | 750.00 | 32250.00 |
| 198 | 2040-04 | 833.31 | 83.31 | 750.00 | 31500.00 |
| 199 | 2040-05 | 831.38 | 81.38 | 750.00 | 30750.00 |
| 200 | 2040-06 | 829.44 | 79.44 | 750.00 | 30000.00 |
| 201 | 2040-07 | 827.50 | 77.50 | 750.00 | 29250.00 |
| 202 | 2040-08 | 825.56 | 75.56 | 750.00 | 28500.00 |
| 203 | 2040-09 | 823.63 | 73.63 | 750.00 | 27750.00 |
| 204 | 2040-10 | 821.69 | 71.69 | 750.00 | 27000.00 |
| 205 | 2040-11 | 819.75 | 69.75 | 750.00 | 26250.00 |
| 206 | 2040-12 | 817.81 | 67.81 | 750.00 | 25500.00 |
| 207 | 2041-01 | 815.88 | 65.88 | 750.00 | 24750.00 |
| 208 | 2041-02 | 813.94 | 63.94 | 750.00 | 24000.00 |
| 209 | 2041-03 | 812.00 | 62.00 | 750.00 | 23250.00 |
| 210 | 2041-04 | 810.06 | 60.06 | 750.00 | 22500.00 |
| 211 | 2041-05 | 808.13 | 58.13 | 750.00 | 21750.00 |
| 212 | 2041-06 | 806.19 | 56.19 | 750.00 | 21000.00 |
| 213 | 2041-07 | 804.25 | 54.25 | 750.00 | 20250.00 |
| 214 | 2041-08 | 802.31 | 52.31 | 750.00 | 19500.00 |
| 215 | 2041-09 | 800.38 | 50.38 | 750.00 | 18750.00 |
| 216 | 2041-10 | 798.44 | 48.44 | 750.00 | 18000.00 |
| 217 | 2041-11 | 796.50 | 46.50 | 750.00 | 17250.00 |
| 218 | 2041-12 | 794.56 | 44.56 | 750.00 | 16500.00 |
| 219 | 2042-01 | 792.63 | 42.63 | 750.00 | 15750.00 |
| 220 | 2042-02 | 790.69 | 40.69 | 750.00 | 15000.00 |
| 221 | 2042-03 | 788.75 | 38.75 | 750.00 | 14250.00 |
| 222 | 2042-04 | 786.81 | 36.81 | 750.00 | 13500.00 |
| 223 | 2042-05 | 784.88 | 34.88 | 750.00 | 12750.00 |
| 224 | 2042-06 | 782.94 | 32.94 | 750.00 | 12000.00 |
| 225 | 2042-07 | 781.00 | 31.00 | 750.00 | 11250.00 |
| 226 | 2042-08 | 779.06 | 29.06 | 750.00 | 10500.00 |
| 227 | 2042-09 | 777.13 | 27.13 | 750.00 | 9750.00 |
| 228 | 2042-10 | 775.19 | 25.19 | 750.00 | 9000.00 |
| 229 | 2042-11 | 773.25 | 23.25 | 750.00 | 8250.00 |
| 230 | 2042-12 | 771.31 | 21.31 | 750.00 | 7500.00 |
| 231 | 2043-01 | 769.38 | 19.38 | 750.00 | 6750.00 |
| 232 | 2043-02 | 767.44 | 17.44 | 750.00 | 6000.00 |
| 233 | 2043-03 | 765.50 | 15.50 | 750.00 | 5250.00 |
| 234 | 2043-04 | 763.56 | 13.56 | 750.00 | 4500.00 |
| 235 | 2043-05 | 761.63 | 11.63 | 750.00 | 3750.00 |
| 236 | 2043-06 | 759.69 | 9.69 | 750.00 | 3000.00 |
| 237 | 2043-07 | 757.75 | 7.75 | 750.00 | 2250.00 |
| 238 | 2043-08 | 755.81 | 5.81 | 750.00 | 1500.00 |
| 239 | 2043-09 | 753.88 | 3.88 | 750.00 | 750.00 |
| 240 | 2043-10 | 751.94 | 1.94 | 750.00 | 0.00 |