天津贷款200万（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：200万
还款月数：20年
每月还款：11599.19元
利息总额：78.38万
本息合计：278.38万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 11599.19 | 5833.33 | 5765.86 | 1994234.14 |
| 2 | 2024-06 | 11599.19 | 5816.52 | 5782.68 | 1988451.46 |
| 3 | 2024-07 | 11599.19 | 5799.65 | 5799.54 | 1982651.92 |
| 4 | 2024-08 | 11599.19 | 5782.73 | 5816.46 | 1976835.46 |
| 5 | 2024-09 | 11599.19 | 5765.77 | 5833.42 | 1971002.03 |
| 6 | 2024-10 | 11599.19 | 5748.76 | 5850.44 | 1965151.59 |
| 7 | 2024-11 | 11599.19 | 5731.69 | 5867.50 | 1959284.09 |
| 8 | 2024-12 | 11599.19 | 5714.58 | 5884.62 | 1953399.48 |
| 9 | 2025-01 | 11599.19 | 5697.42 | 5901.78 | 1947497.70 |
| 10 | 2025-02 | 11599.19 | 5680.20 | 5918.99 | 1941578.70 |
| 11 | 2025-03 | 11599.19 | 5662.94 | 5936.26 | 1935642.45 |
| 12 | 2025-04 | 11599.19 | 5645.62 | 5953.57 | 1929688.88 |
| 13 | 2025-05 | 11599.19 | 5628.26 | 5970.94 | 1923717.94 |
| 14 | 2025-06 | 11599.19 | 5610.84 | 5988.35 | 1917729.59 |
| 15 | 2025-07 | 11599.19 | 5593.38 | 6005.82 | 1911723.78 |
| 16 | 2025-08 | 11599.19 | 5575.86 | 6023.33 | 1905700.44 |
| 17 | 2025-09 | 11599.19 | 5558.29 | 6040.90 | 1899659.54 |
| 18 | 2025-10 | 11599.19 | 5540.67 | 6058.52 | 1893601.02 |
| 19 | 2025-11 | 11599.19 | 5523.00 | 6076.19 | 1887524.83 |
| 20 | 2025-12 | 11599.19 | 5505.28 | 6093.91 | 1881430.91 |
| 21 | 2026-01 | 11599.19 | 5487.51 | 6111.69 | 1875319.23 |
| 22 | 2026-02 | 11599.19 | 5469.68 | 6129.51 | 1869189.71 |
| 23 | 2026-03 | 11599.19 | 5451.80 | 6147.39 | 1863042.32 |
| 24 | 2026-04 | 11599.19 | 5433.87 | 6165.32 | 1856877.00 |
| 25 | 2026-05 | 11599.19 | 5415.89 | 6183.30 | 1850693.70 |
| 26 | 2026-06 | 11599.19 | 5397.86 | 6201.34 | 1844492.36 |
| 27 | 2026-07 | 11599.19 | 5379.77 | 6219.42 | 1838272.94 |
| 28 | 2026-08 | 11599.19 | 5361.63 | 6237.56 | 1832035.37 |
| 29 | 2026-09 | 11599.19 | 5343.44 | 6255.76 | 1825779.61 |
| 30 | 2026-10 | 11599.19 | 5325.19 | 6274.00 | 1819505.61 |
| 31 | 2026-11 | 11599.19 | 5306.89 | 6292.30 | 1813213.31 |
| 32 | 2026-12 | 11599.19 | 5288.54 | 6310.66 | 1806902.65 |
| 33 | 2027-01 | 11599.19 | 5270.13 | 6329.06 | 1800573.59 |
| 34 | 2027-02 | 11599.19 | 5251.67 | 6347.52 | 1794226.07 |
| 35 | 2027-03 | 11599.19 | 5233.16 | 6366.03 | 1787860.03 |
| 36 | 2027-04 | 11599.19 | 5214.59 | 6384.60 | 1781475.43 |
| 37 | 2027-05 | 11599.19 | 5195.97 | 6403.22 | 1775072.21 |
| 38 | 2027-06 | 11599.19 | 5177.29 | 6421.90 | 1768650.31 |
| 39 | 2027-07 | 11599.19 | 5158.56 | 6440.63 | 1762209.67 |
| 40 | 2027-08 | 11599.19 | 5139.78 | 6459.42 | 1755750.26 |
| 41 | 2027-09 | 11599.19 | 5120.94 | 6478.26 | 1749272.00 |
| 42 | 2027-10 | 11599.19 | 5102.04 | 6497.15 | 1742774.85 |
| 43 | 2027-11 | 11599.19 | 5083.09 | 6516.10 | 1736258.75 |
| 44 | 2027-12 | 11599.19 | 5064.09 | 6535.11 | 1729723.64 |
| 45 | 2028-01 | 11599.19 | 5045.03 | 6554.17 | 1723169.48 |
| 46 | 2028-02 | 11599.19 | 5025.91 | 6573.28 | 1716596.19 |
| 47 | 2028-03 | 11599.19 | 5006.74 | 6592.46 | 1710003.74 |
| 48 | 2028-04 | 11599.19 | 4987.51 | 6611.68 | 1703392.05 |
| 49 | 2028-05 | 11599.19 | 4968.23 | 6630.97 | 1696761.09 |
| 50 | 2028-06 | 11599.19 | 4948.89 | 6650.31 | 1690110.78 |
| 51 | 2028-07 | 11599.19 | 4929.49 | 6669.70 | 1683441.07 |
| 52 | 2028-08 | 11599.19 | 4910.04 | 6689.16 | 1676751.92 |
| 53 | 2028-09 | 11599.19 | 4890.53 | 6708.67 | 1670043.25 |
| 54 | 2028-10 | 11599.19 | 4870.96 | 6728.23 | 1663315.01 |
| 55 | 2028-11 | 11599.19 | 4851.34 | 6747.86 | 1656567.16 |
| 56 | 2028-12 | 11599.19 | 4831.65 | 6767.54 | 1649799.62 |
| 57 | 2029-01 | 11599.19 | 4811.92 | 6787.28 | 1643012.34 |
| 58 | 2029-02 | 11599.19 | 4792.12 | 6807.08 | 1636205.26 |
| 59 | 2029-03 | 11599.19 | 4772.27 | 6826.93 | 1629378.33 |
| 60 | 2029-04 | 11599.19 | 4752.35 | 6846.84 | 1622531.49 |
| 61 | 2029-05 | 11599.19 | 4732.38 | 6866.81 | 1615664.68 |
| 62 | 2029-06 | 11599.19 | 4712.36 | 6886.84 | 1608777.84 |
| 63 | 2029-07 | 11599.19 | 4692.27 | 6906.93 | 1601870.92 |
| 64 | 2029-08 | 11599.19 | 4672.12 | 6927.07 | 1594943.84 |
| 65 | 2029-09 | 11599.19 | 4651.92 | 6947.27 | 1587996.57 |
| 66 | 2029-10 | 11599.19 | 4631.66 | 6967.54 | 1581029.03 |
| 67 | 2029-11 | 11599.19 | 4611.33 | 6987.86 | 1574041.17 |
| 68 | 2029-12 | 11599.19 | 4590.95 | 7008.24 | 1567032.93 |
| 69 | 2030-01 | 11599.19 | 4570.51 | 7028.68 | 1560004.25 |
| 70 | 2030-02 | 11599.19 | 4550.01 | 7049.18 | 1552955.07 |
| 71 | 2030-03 | 11599.19 | 4529.45 | 7069.74 | 1545885.33 |
| 72 | 2030-04 | 11599.19 | 4508.83 | 7090.36 | 1538794.96 |
| 73 | 2030-05 | 11599.19 | 4488.15 | 7111.04 | 1531683.92 |
| 74 | 2030-06 | 11599.19 | 4467.41 | 7131.78 | 1524552.14 |
| 75 | 2030-07 | 11599.19 | 4446.61 | 7152.58 | 1517399.55 |
| 76 | 2030-08 | 11599.19 | 4425.75 | 7173.45 | 1510226.11 |
| 77 | 2030-09 | 11599.19 | 4404.83 | 7194.37 | 1503031.74 |
| 78 | 2030-10 | 11599.19 | 4383.84 | 7215.35 | 1495816.39 |
| 79 | 2030-11 | 11599.19 | 4362.80 | 7236.40 | 1488579.99 |
| 80 | 2030-12 | 11599.19 | 4341.69 | 7257.50 | 1481322.49 |
| 81 | 2031-01 | 11599.19 | 4320.52 | 7278.67 | 1474043.82 |
| 82 | 2031-02 | 11599.19 | 4299.29 | 7299.90 | 1466743.92 |
| 83 | 2031-03 | 11599.19 | 4278.00 | 7321.19 | 1459422.73 |
| 84 | 2031-04 | 11599.19 | 4256.65 | 7342.54 | 1452080.18 |
| 85 | 2031-05 | 11599.19 | 4235.23 | 7363.96 | 1444716.22 |
| 86 | 2031-06 | 11599.19 | 4213.76 | 7385.44 | 1437330.78 |
| 87 | 2031-07 | 11599.19 | 4192.21 | 7406.98 | 1429923.80 |
| 88 | 2031-08 | 11599.19 | 4170.61 | 7428.58 | 1422495.22 |
| 89 | 2031-09 | 11599.19 | 4148.94 | 7450.25 | 1415044.97 |
| 90 | 2031-10 | 11599.19 | 4127.21 | 7471.98 | 1407572.99 |
| 91 | 2031-11 | 11599.19 | 4105.42 | 7493.77 | 1400079.22 |
| 92 | 2031-12 | 11599.19 | 4083.56 | 7515.63 | 1392563.59 |
| 93 | 2032-01 | 11599.19 | 4061.64 | 7537.55 | 1385026.04 |
| 94 | 2032-02 | 11599.19 | 4039.66 | 7559.54 | 1377466.50 |
| 95 | 2032-03 | 11599.19 | 4017.61 | 7581.58 | 1369884.92 |
| 96 | 2032-04 | 11599.19 | 3995.50 | 7603.70 | 1362281.22 |
| 97 | 2032-05 | 11599.19 | 3973.32 | 7625.87 | 1354655.35 |
| 98 | 2032-06 | 11599.19 | 3951.08 | 7648.12 | 1347007.23 |
| 99 | 2032-07 | 11599.19 | 3928.77 | 7670.42 | 1339336.81 |
| 100 | 2032-08 | 11599.19 | 3906.40 | 7692.80 | 1331644.01 |
| 101 | 2032-09 | 11599.19 | 3883.96 | 7715.23 | 1323928.78 |
| 102 | 2032-10 | 11599.19 | 3861.46 | 7737.74 | 1316191.05 |
| 103 | 2032-11 | 11599.19 | 3838.89 | 7760.30 | 1308430.74 |
| 104 | 2032-12 | 11599.19 | 3816.26 | 7782.94 | 1300647.80 |
| 105 | 2033-01 | 11599.19 | 3793.56 | 7805.64 | 1292842.17 |
| 106 | 2033-02 | 11599.19 | 3770.79 | 7828.40 | 1285013.76 |
| 107 | 2033-03 | 11599.19 | 3747.96 | 7851.24 | 1277162.52 |
| 108 | 2033-04 | 11599.19 | 3725.06 | 7874.14 | 1269288.39 |
| 109 | 2033-05 | 11599.19 | 3702.09 | 7897.10 | 1261391.28 |
| 110 | 2033-06 | 11599.19 | 3679.06 | 7920.14 | 1253471.15 |
| 111 | 2033-07 | 11599.19 | 3655.96 | 7943.24 | 1245527.91 |
| 112 | 2033-08 | 11599.19 | 3632.79 | 7966.40 | 1237561.50 |
| 113 | 2033-09 | 11599.19 | 3609.55 | 7989.64 | 1229571.86 |
| 114 | 2033-10 | 11599.19 | 3586.25 | 8012.94 | 1221558.92 |
| 115 | 2033-11 | 11599.19 | 3562.88 | 8036.31 | 1213522.61 |
| 116 | 2033-12 | 11599.19 | 3539.44 | 8059.75 | 1205462.85 |
| 117 | 2034-01 | 11599.19 | 3515.93 | 8083.26 | 1197379.59 |
| 118 | 2034-02 | 11599.19 | 3492.36 | 8106.84 | 1189272.76 |
| 119 | 2034-03 | 11599.19 | 3468.71 | 8130.48 | 1181142.27 |
| 120 | 2034-04 | 11599.19 | 3445.00 | 8154.20 | 1172988.08 |
| 121 | 2034-05 | 11599.19 | 3421.22 | 8177.98 | 1164810.10 |
| 122 | 2034-06 | 11599.19 | 3397.36 | 8201.83 | 1156608.27 |
| 123 | 2034-07 | 11599.19 | 3373.44 | 8225.75 | 1148382.51 |
| 124 | 2034-08 | 11599.19 | 3349.45 | 8249.75 | 1140132.77 |
| 125 | 2034-09 | 11599.19 | 3325.39 | 8273.81 | 1131858.96 |
| 126 | 2034-10 | 11599.19 | 3301.26 | 8297.94 | 1123561.02 |
| 127 | 2034-11 | 11599.19 | 3277.05 | 8322.14 | 1115238.88 |
| 128 | 2034-12 | 11599.19 | 3252.78 | 8346.41 | 1106892.47 |
| 129 | 2035-01 | 11599.19 | 3228.44 | 8370.76 | 1098521.71 |
| 130 | 2035-02 | 11599.19 | 3204.02 | 8395.17 | 1090126.54 |
| 131 | 2035-03 | 11599.19 | 3179.54 | 8419.66 | 1081706.88 |
| 132 | 2035-04 | 11599.19 | 3154.98 | 8444.22 | 1073262.66 |
| 133 | 2035-05 | 11599.19 | 3130.35 | 8468.84 | 1064793.82 |
| 134 | 2035-06 | 11599.19 | 3105.65 | 8493.55 | 1056300.27 |
| 135 | 2035-07 | 11599.19 | 3080.88 | 8518.32 | 1047781.95 |
| 136 | 2035-08 | 11599.19 | 3056.03 | 8543.16 | 1039238.79 |
| 137 | 2035-09 | 11599.19 | 3031.11 | 8568.08 | 1030670.71 |
| 138 | 2035-10 | 11599.19 | 3006.12 | 8593.07 | 1022077.64 |
| 139 | 2035-11 | 11599.19 | 2981.06 | 8618.13 | 1013459.50 |
| 140 | 2035-12 | 11599.19 | 2955.92 | 8643.27 | 1004816.23 |
| 141 | 2036-01 | 11599.19 | 2930.71 | 8668.48 | 996147.75 |
| 142 | 2036-02 | 11599.19 | 2905.43 | 8693.76 | 987453.99 |
| 143 | 2036-03 | 11599.19 | 2880.07 | 8719.12 | 978734.87 |
| 144 | 2036-04 | 11599.19 | 2854.64 | 8744.55 | 969990.31 |
| 145 | 2036-05 | 11599.19 | 2829.14 | 8770.06 | 961220.26 |
| 146 | 2036-06 | 11599.19 | 2803.56 | 8795.64 | 952424.62 |
| 147 | 2036-07 | 11599.19 | 2777.91 | 8821.29 | 943603.33 |
| 148 | 2036-08 | 11599.19 | 2752.18 | 8847.02 | 934756.32 |
| 149 | 2036-09 | 11599.19 | 2726.37 | 8872.82 | 925883.49 |
| 150 | 2036-10 | 11599.19 | 2700.49 | 8898.70 | 916984.79 |
| 151 | 2036-11 | 11599.19 | 2674.54 | 8924.66 | 908060.14 |
| 152 | 2036-12 | 11599.19 | 2648.51 | 8950.69 | 899109.45 |
| 153 | 2037-01 | 11599.19 | 2622.40 | 8976.79 | 890132.66 |
| 154 | 2037-02 | 11599.19 | 2596.22 | 9002.97 | 881129.69 |
| 155 | 2037-03 | 11599.19 | 2569.96 | 9029.23 | 872100.45 |
| 156 | 2037-04 | 11599.19 | 2543.63 | 9055.57 | 863044.89 |
| 157 | 2037-05 | 11599.19 | 2517.21 | 9081.98 | 853962.91 |
| 158 | 2037-06 | 11599.19 | 2490.73 | 9108.47 | 844854.44 |
| 159 | 2037-07 | 11599.19 | 2464.16 | 9135.04 | 835719.40 |
| 160 | 2037-08 | 11599.19 | 2437.51 | 9161.68 | 826557.72 |
| 161 | 2037-09 | 11599.19 | 2410.79 | 9188.40 | 817369.32 |
| 162 | 2037-10 | 11599.19 | 2383.99 | 9215.20 | 808154.12 |
| 163 | 2037-11 | 11599.19 | 2357.12 | 9242.08 | 798912.04 |
| 164 | 2037-12 | 11599.19 | 2330.16 | 9269.03 | 789643.01 |
| 165 | 2038-01 | 11599.19 | 2303.13 | 9296.07 | 780346.94 |
| 166 | 2038-02 | 11599.19 | 2276.01 | 9323.18 | 771023.76 |
| 167 | 2038-03 | 11599.19 | 2248.82 | 9350.38 | 761673.38 |
| 168 | 2038-04 | 11599.19 | 2221.55 | 9377.65 | 752295.73 |
| 169 | 2038-05 | 11599.19 | 2194.20 | 9405.00 | 742890.74 |
| 170 | 2038-06 | 11599.19 | 2166.76 | 9432.43 | 733458.31 |
| 171 | 2038-07 | 11599.19 | 2139.25 | 9459.94 | 723998.37 |
| 172 | 2038-08 | 11599.19 | 2111.66 | 9487.53 | 714510.83 |
| 173 | 2038-09 | 11599.19 | 2083.99 | 9515.20 | 704995.63 |
| 174 | 2038-10 | 11599.19 | 2056.24 | 9542.96 | 695452.67 |
| 175 | 2038-11 | 11599.19 | 2028.40 | 9570.79 | 685881.88 |
| 176 | 2038-12 | 11599.19 | 2000.49 | 9598.71 | 676283.18 |
| 177 | 2039-01 | 11599.19 | 1972.49 | 9626.70 | 666656.47 |
| 178 | 2039-02 | 11599.19 | 1944.41 | 9654.78 | 657001.69 |
| 179 | 2039-03 | 11599.19 | 1916.25 | 9682.94 | 647318.75 |
| 180 | 2039-04 | 11599.19 | 1888.01 | 9711.18 | 637607.57 |
| 181 | 2039-05 | 11599.19 | 1859.69 | 9739.51 | 627868.07 |
| 182 | 2039-06 | 11599.19 | 1831.28 | 9767.91 | 618100.15 |
| 183 | 2039-07 | 11599.19 | 1802.79 | 9796.40 | 608303.75 |
| 184 | 2039-08 | 11599.19 | 1774.22 | 9824.98 | 598478.78 |
| 185 | 2039-09 | 11599.19 | 1745.56 | 9853.63 | 588625.15 |
| 186 | 2039-10 | 11599.19 | 1716.82 | 9882.37 | 578742.78 |
| 187 | 2039-11 | 11599.19 | 1688.00 | 9911.19 | 568831.58 |
| 188 | 2039-12 | 11599.19 | 1659.09 | 9940.10 | 558891.48 |
| 189 | 2040-01 | 11599.19 | 1630.10 | 9969.09 | 548922.38 |
| 190 | 2040-02 | 11599.19 | 1601.02 | 9998.17 | 538924.21 |
| 191 | 2040-03 | 11599.19 | 1571.86 | 10027.33 | 528896.88 |
| 192 | 2040-04 | 11599.19 | 1542.62 | 10056.58 | 518840.30 |
| 193 | 2040-05 | 11599.19 | 1513.28 | 10085.91 | 508754.39 |
| 194 | 2040-06 | 11599.19 | 1483.87 | 10115.33 | 498639.07 |
| 195 | 2040-07 | 11599.19 | 1454.36 | 10144.83 | 488494.24 |
| 196 | 2040-08 | 11599.19 | 1424.77 | 10174.42 | 478319.82 |
| 197 | 2040-09 | 11599.19 | 1395.10 | 10204.09 | 468115.72 |
| 198 | 2040-10 | 11599.19 | 1365.34 | 10233.86 | 457881.86 |
| 199 | 2040-11 | 11599.19 | 1335.49 | 10263.71 | 447618.16 |
| 200 | 2040-12 | 11599.19 | 1305.55 | 10293.64 | 437324.52 |
| 201 | 2041-01 | 11599.19 | 1275.53 | 10323.66 | 427000.85 |
| 202 | 2041-02 | 11599.19 | 1245.42 | 10353.78 | 416647.08 |
| 203 | 2041-03 | 11599.19 | 1215.22 | 10383.97 | 406263.10 |
| 204 | 2041-04 | 11599.19 | 1184.93 | 10414.26 | 395848.84 |
| 205 | 2041-05 | 11599.19 | 1154.56 | 10444.64 | 385404.21 |
| 206 | 2041-06 | 11599.19 | 1124.10 | 10475.10 | 374929.11 |
| 207 | 2041-07 | 11599.19 | 1093.54 | 10505.65 | 364423.46 |
| 208 | 2041-08 | 11599.19 | 1062.90 | 10536.29 | 353887.17 |
| 209 | 2041-09 | 11599.19 | 1032.17 | 10567.02 | 343320.14 |
| 210 | 2041-10 | 11599.19 | 1001.35 | 10597.84 | 332722.30 |
| 211 | 2041-11 | 11599.19 | 970.44 | 10628.75 | 322093.54 |
| 212 | 2041-12 | 11599.19 | 939.44 | 10659.75 | 311433.79 |
| 213 | 2042-01 | 11599.19 | 908.35 | 10690.85 | 300742.94 |
| 214 | 2042-02 | 11599.19 | 877.17 | 10722.03 | 290020.92 |
| 215 | 2042-03 | 11599.19 | 845.89 | 10753.30 | 279267.62 |
| 216 | 2042-04 | 11599.19 | 814.53 | 10784.66 | 268482.95 |
| 217 | 2042-05 | 11599.19 | 783.08 | 10816.12 | 257666.83 |
| 218 | 2042-06 | 11599.19 | 751.53 | 10847.67 | 246819.17 |
| 219 | 2042-07 | 11599.19 | 719.89 | 10879.31 | 235939.86 |
| 220 | 2042-08 | 11599.19 | 688.16 | 10911.04 | 225028.82 |
| 221 | 2042-09 | 11599.19 | 656.33 | 10942.86 | 214085.96 |
| 222 | 2042-10 | 11599.19 | 624.42 | 10974.78 | 203111.19 |
| 223 | 2042-11 | 11599.19 | 592.41 | 11006.79 | 192104.40 |
| 224 | 2042-12 | 11599.19 | 560.30 | 11038.89 | 181065.51 |
| 225 | 2043-01 | 11599.19 | 528.11 | 11071.09 | 169994.42 |
| 226 | 2043-02 | 11599.19 | 495.82 | 11103.38 | 158891.05 |
| 227 | 2043-03 | 11599.19 | 463.43 | 11135.76 | 147755.29 |
| 228 | 2043-04 | 11599.19 | 430.95 | 11168.24 | 136587.04 |
| 229 | 2043-05 | 11599.19 | 398.38 | 11200.82 | 125386.23 |
| 230 | 2043-06 | 11599.19 | 365.71 | 11233.48 | 114152.74 |
| 231 | 2043-07 | 11599.19 | 332.95 | 11266.25 | 102886.49 |
| 232 | 2043-08 | 11599.19 | 300.09 | 11299.11 | 91587.39 |
| 233 | 2043-09 | 11599.19 | 267.13 | 11332.06 | 80255.32 |
| 234 | 2043-10 | 11599.19 | 234.08 | 11365.12 | 68890.21 |
| 235 | 2043-11 | 11599.19 | 200.93 | 11398.26 | 57491.94 |
| 236 | 2043-12 | 11599.19 | 167.68 | 11431.51 | 46060.43 |
| 237 | 2044-01 | 11599.19 | 134.34 | 11464.85 | 34595.58 |
| 238 | 2044-02 | 11599.19 | 100.90 | 11498.29 | 23097.29 |
| 239 | 2044-03 | 11599.19 | 67.37 | 11531.83 | 11565.46 |
| 240 | 2044-04 | 11599.19 | 33.73 | 11565.46 | 0.00 |
等额本金还款方式：
贷款总额：200万
还款月数：20年
首月还款：14166.67元
每月递减：24.31元
利息总额：70.29万
本息合计：270.29万
节省利息：80889.98元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 14166.67 | 5833.33 | 8333.33 | 1991666.67 |
| 2 | 2024-06 | 14142.36 | 5809.03 | 8333.33 | 1983333.33 |
| 3 | 2024-07 | 14118.06 | 5784.72 | 8333.33 | 1975000.00 |
| 4 | 2024-08 | 14093.75 | 5760.42 | 8333.33 | 1966666.67 |
| 5 | 2024-09 | 14069.44 | 5736.11 | 8333.33 | 1958333.33 |
| 6 | 2024-10 | 14045.14 | 5711.81 | 8333.33 | 1950000.00 |
| 7 | 2024-11 | 14020.83 | 5687.50 | 8333.33 | 1941666.67 |
| 8 | 2024-12 | 13996.53 | 5663.19 | 8333.33 | 1933333.33 |
| 9 | 2025-01 | 13972.22 | 5638.89 | 8333.33 | 1925000.00 |
| 10 | 2025-02 | 13947.92 | 5614.58 | 8333.33 | 1916666.67 |
| 11 | 2025-03 | 13923.61 | 5590.28 | 8333.33 | 1908333.33 |
| 12 | 2025-04 | 13899.31 | 5565.97 | 8333.33 | 1900000.00 |
| 13 | 2025-05 | 13875.00 | 5541.67 | 8333.33 | 1891666.67 |
| 14 | 2025-06 | 13850.69 | 5517.36 | 8333.33 | 1883333.33 |
| 15 | 2025-07 | 13826.39 | 5493.06 | 8333.33 | 1875000.00 |
| 16 | 2025-08 | 13802.08 | 5468.75 | 8333.33 | 1866666.67 |
| 17 | 2025-09 | 13777.78 | 5444.44 | 8333.33 | 1858333.33 |
| 18 | 2025-10 | 13753.47 | 5420.14 | 8333.33 | 1850000.00 |
| 19 | 2025-11 | 13729.17 | 5395.83 | 8333.33 | 1841666.67 |
| 20 | 2025-12 | 13704.86 | 5371.53 | 8333.33 | 1833333.33 |
| 21 | 2026-01 | 13680.56 | 5347.22 | 8333.33 | 1825000.00 |
| 22 | 2026-02 | 13656.25 | 5322.92 | 8333.33 | 1816666.67 |
| 23 | 2026-03 | 13631.94 | 5298.61 | 8333.33 | 1808333.33 |
| 24 | 2026-04 | 13607.64 | 5274.31 | 8333.33 | 1800000.00 |
| 25 | 2026-05 | 13583.33 | 5250.00 | 8333.33 | 1791666.67 |
| 26 | 2026-06 | 13559.03 | 5225.69 | 8333.33 | 1783333.33 |
| 27 | 2026-07 | 13534.72 | 5201.39 | 8333.33 | 1775000.00 |
| 28 | 2026-08 | 13510.42 | 5177.08 | 8333.33 | 1766666.67 |
| 29 | 2026-09 | 13486.11 | 5152.78 | 8333.33 | 1758333.33 |
| 30 | 2026-10 | 13461.81 | 5128.47 | 8333.33 | 1750000.00 |
| 31 | 2026-11 | 13437.50 | 5104.17 | 8333.33 | 1741666.67 |
| 32 | 2026-12 | 13413.19 | 5079.86 | 8333.33 | 1733333.33 |
| 33 | 2027-01 | 13388.89 | 5055.56 | 8333.33 | 1725000.00 |
| 34 | 2027-02 | 13364.58 | 5031.25 | 8333.33 | 1716666.67 |
| 35 | 2027-03 | 13340.28 | 5006.94 | 8333.33 | 1708333.33 |
| 36 | 2027-04 | 13315.97 | 4982.64 | 8333.33 | 1700000.00 |
| 37 | 2027-05 | 13291.67 | 4958.33 | 8333.33 | 1691666.67 |
| 38 | 2027-06 | 13267.36 | 4934.03 | 8333.33 | 1683333.33 |
| 39 | 2027-07 | 13243.06 | 4909.72 | 8333.33 | 1675000.00 |
| 40 | 2027-08 | 13218.75 | 4885.42 | 8333.33 | 1666666.67 |
| 41 | 2027-09 | 13194.44 | 4861.11 | 8333.33 | 1658333.33 |
| 42 | 2027-10 | 13170.14 | 4836.81 | 8333.33 | 1650000.00 |
| 43 | 2027-11 | 13145.83 | 4812.50 | 8333.33 | 1641666.67 |
| 44 | 2027-12 | 13121.53 | 4788.19 | 8333.33 | 1633333.33 |
| 45 | 2028-01 | 13097.22 | 4763.89 | 8333.33 | 1625000.00 |
| 46 | 2028-02 | 13072.92 | 4739.58 | 8333.33 | 1616666.67 |
| 47 | 2028-03 | 13048.61 | 4715.28 | 8333.33 | 1608333.33 |
| 48 | 2028-04 | 13024.31 | 4690.97 | 8333.33 | 1600000.00 |
| 49 | 2028-05 | 13000.00 | 4666.67 | 8333.33 | 1591666.67 |
| 50 | 2028-06 | 12975.69 | 4642.36 | 8333.33 | 1583333.33 |
| 51 | 2028-07 | 12951.39 | 4618.06 | 8333.33 | 1575000.00 |
| 52 | 2028-08 | 12927.08 | 4593.75 | 8333.33 | 1566666.67 |
| 53 | 2028-09 | 12902.78 | 4569.44 | 8333.33 | 1558333.33 |
| 54 | 2028-10 | 12878.47 | 4545.14 | 8333.33 | 1550000.00 |
| 55 | 2028-11 | 12854.17 | 4520.83 | 8333.33 | 1541666.67 |
| 56 | 2028-12 | 12829.86 | 4496.53 | 8333.33 | 1533333.33 |
| 57 | 2029-01 | 12805.56 | 4472.22 | 8333.33 | 1525000.00 |
| 58 | 2029-02 | 12781.25 | 4447.92 | 8333.33 | 1516666.67 |
| 59 | 2029-03 | 12756.94 | 4423.61 | 8333.33 | 1508333.33 |
| 60 | 2029-04 | 12732.64 | 4399.31 | 8333.33 | 1500000.00 |
| 61 | 2029-05 | 12708.33 | 4375.00 | 8333.33 | 1491666.67 |
| 62 | 2029-06 | 12684.03 | 4350.69 | 8333.33 | 1483333.33 |
| 63 | 2029-07 | 12659.72 | 4326.39 | 8333.33 | 1475000.00 |
| 64 | 2029-08 | 12635.42 | 4302.08 | 8333.33 | 1466666.67 |
| 65 | 2029-09 | 12611.11 | 4277.78 | 8333.33 | 1458333.33 |
| 66 | 2029-10 | 12586.81 | 4253.47 | 8333.33 | 1450000.00 |
| 67 | 2029-11 | 12562.50 | 4229.17 | 8333.33 | 1441666.67 |
| 68 | 2029-12 | 12538.19 | 4204.86 | 8333.33 | 1433333.33 |
| 69 | 2030-01 | 12513.89 | 4180.56 | 8333.33 | 1425000.00 |
| 70 | 2030-02 | 12489.58 | 4156.25 | 8333.33 | 1416666.67 |
| 71 | 2030-03 | 12465.28 | 4131.94 | 8333.33 | 1408333.33 |
| 72 | 2030-04 | 12440.97 | 4107.64 | 8333.33 | 1400000.00 |
| 73 | 2030-05 | 12416.67 | 4083.33 | 8333.33 | 1391666.67 |
| 74 | 2030-06 | 12392.36 | 4059.03 | 8333.33 | 1383333.33 |
| 75 | 2030-07 | 12368.06 | 4034.72 | 8333.33 | 1375000.00 |
| 76 | 2030-08 | 12343.75 | 4010.42 | 8333.33 | 1366666.67 |
| 77 | 2030-09 | 12319.44 | 3986.11 | 8333.33 | 1358333.33 |
| 78 | 2030-10 | 12295.14 | 3961.81 | 8333.33 | 1350000.00 |
| 79 | 2030-11 | 12270.83 | 3937.50 | 8333.33 | 1341666.67 |
| 80 | 2030-12 | 12246.53 | 3913.19 | 8333.33 | 1333333.33 |
| 81 | 2031-01 | 12222.22 | 3888.89 | 8333.33 | 1325000.00 |
| 82 | 2031-02 | 12197.92 | 3864.58 | 8333.33 | 1316666.67 |
| 83 | 2031-03 | 12173.61 | 3840.28 | 8333.33 | 1308333.33 |
| 84 | 2031-04 | 12149.31 | 3815.97 | 8333.33 | 1300000.00 |
| 85 | 2031-05 | 12125.00 | 3791.67 | 8333.33 | 1291666.67 |
| 86 | 2031-06 | 12100.69 | 3767.36 | 8333.33 | 1283333.33 |
| 87 | 2031-07 | 12076.39 | 3743.06 | 8333.33 | 1275000.00 |
| 88 | 2031-08 | 12052.08 | 3718.75 | 8333.33 | 1266666.67 |
| 89 | 2031-09 | 12027.78 | 3694.44 | 8333.33 | 1258333.33 |
| 90 | 2031-10 | 12003.47 | 3670.14 | 8333.33 | 1250000.00 |
| 91 | 2031-11 | 11979.17 | 3645.83 | 8333.33 | 1241666.67 |
| 92 | 2031-12 | 11954.86 | 3621.53 | 8333.33 | 1233333.33 |
| 93 | 2032-01 | 11930.56 | 3597.22 | 8333.33 | 1225000.00 |
| 94 | 2032-02 | 11906.25 | 3572.92 | 8333.33 | 1216666.67 |
| 95 | 2032-03 | 11881.94 | 3548.61 | 8333.33 | 1208333.33 |
| 96 | 2032-04 | 11857.64 | 3524.31 | 8333.33 | 1200000.00 |
| 97 | 2032-05 | 11833.33 | 3500.00 | 8333.33 | 1191666.67 |
| 98 | 2032-06 | 11809.03 | 3475.69 | 8333.33 | 1183333.33 |
| 99 | 2032-07 | 11784.72 | 3451.39 | 8333.33 | 1175000.00 |
| 100 | 2032-08 | 11760.42 | 3427.08 | 8333.33 | 1166666.67 |
| 101 | 2032-09 | 11736.11 | 3402.78 | 8333.33 | 1158333.33 |
| 102 | 2032-10 | 11711.81 | 3378.47 | 8333.33 | 1150000.00 |
| 103 | 2032-11 | 11687.50 | 3354.17 | 8333.33 | 1141666.67 |
| 104 | 2032-12 | 11663.19 | 3329.86 | 8333.33 | 1133333.33 |
| 105 | 2033-01 | 11638.89 | 3305.56 | 8333.33 | 1125000.00 |
| 106 | 2033-02 | 11614.58 | 3281.25 | 8333.33 | 1116666.67 |
| 107 | 2033-03 | 11590.28 | 3256.94 | 8333.33 | 1108333.33 |
| 108 | 2033-04 | 11565.97 | 3232.64 | 8333.33 | 1100000.00 |
| 109 | 2033-05 | 11541.67 | 3208.33 | 8333.33 | 1091666.67 |
| 110 | 2033-06 | 11517.36 | 3184.03 | 8333.33 | 1083333.33 |
| 111 | 2033-07 | 11493.06 | 3159.72 | 8333.33 | 1075000.00 |
| 112 | 2033-08 | 11468.75 | 3135.42 | 8333.33 | 1066666.67 |
| 113 | 2033-09 | 11444.44 | 3111.11 | 8333.33 | 1058333.33 |
| 114 | 2033-10 | 11420.14 | 3086.81 | 8333.33 | 1050000.00 |
| 115 | 2033-11 | 11395.83 | 3062.50 | 8333.33 | 1041666.67 |
| 116 | 2033-12 | 11371.53 | 3038.19 | 8333.33 | 1033333.33 |
| 117 | 2034-01 | 11347.22 | 3013.89 | 8333.33 | 1025000.00 |
| 118 | 2034-02 | 11322.92 | 2989.58 | 8333.33 | 1016666.67 |
| 119 | 2034-03 | 11298.61 | 2965.28 | 8333.33 | 1008333.33 |
| 120 | 2034-04 | 11274.31 | 2940.97 | 8333.33 | 1000000.00 |
| 121 | 2034-05 | 11250.00 | 2916.67 | 8333.33 | 991666.67 |
| 122 | 2034-06 | 11225.69 | 2892.36 | 8333.33 | 983333.33 |
| 123 | 2034-07 | 11201.39 | 2868.06 | 8333.33 | 975000.00 |
| 124 | 2034-08 | 11177.08 | 2843.75 | 8333.33 | 966666.67 |
| 125 | 2034-09 | 11152.78 | 2819.44 | 8333.33 | 958333.33 |
| 126 | 2034-10 | 11128.47 | 2795.14 | 8333.33 | 950000.00 |
| 127 | 2034-11 | 11104.17 | 2770.83 | 8333.33 | 941666.67 |
| 128 | 2034-12 | 11079.86 | 2746.53 | 8333.33 | 933333.33 |
| 129 | 2035-01 | 11055.56 | 2722.22 | 8333.33 | 925000.00 |
| 130 | 2035-02 | 11031.25 | 2697.92 | 8333.33 | 916666.67 |
| 131 | 2035-03 | 11006.94 | 2673.61 | 8333.33 | 908333.33 |
| 132 | 2035-04 | 10982.64 | 2649.31 | 8333.33 | 900000.00 |
| 133 | 2035-05 | 10958.33 | 2625.00 | 8333.33 | 891666.67 |
| 134 | 2035-06 | 10934.03 | 2600.69 | 8333.33 | 883333.33 |
| 135 | 2035-07 | 10909.72 | 2576.39 | 8333.33 | 875000.00 |
| 136 | 2035-08 | 10885.42 | 2552.08 | 8333.33 | 866666.67 |
| 137 | 2035-09 | 10861.11 | 2527.78 | 8333.33 | 858333.33 |
| 138 | 2035-10 | 10836.81 | 2503.47 | 8333.33 | 850000.00 |
| 139 | 2035-11 | 10812.50 | 2479.17 | 8333.33 | 841666.67 |
| 140 | 2035-12 | 10788.19 | 2454.86 | 8333.33 | 833333.33 |
| 141 | 2036-01 | 10763.89 | 2430.56 | 8333.33 | 825000.00 |
| 142 | 2036-02 | 10739.58 | 2406.25 | 8333.33 | 816666.67 |
| 143 | 2036-03 | 10715.28 | 2381.94 | 8333.33 | 808333.33 |
| 144 | 2036-04 | 10690.97 | 2357.64 | 8333.33 | 800000.00 |
| 145 | 2036-05 | 10666.67 | 2333.33 | 8333.33 | 791666.67 |
| 146 | 2036-06 | 10642.36 | 2309.03 | 8333.33 | 783333.33 |
| 147 | 2036-07 | 10618.06 | 2284.72 | 8333.33 | 775000.00 |
| 148 | 2036-08 | 10593.75 | 2260.42 | 8333.33 | 766666.67 |
| 149 | 2036-09 | 10569.44 | 2236.11 | 8333.33 | 758333.33 |
| 150 | 2036-10 | 10545.14 | 2211.81 | 8333.33 | 750000.00 |
| 151 | 2036-11 | 10520.83 | 2187.50 | 8333.33 | 741666.67 |
| 152 | 2036-12 | 10496.53 | 2163.19 | 8333.33 | 733333.33 |
| 153 | 2037-01 | 10472.22 | 2138.89 | 8333.33 | 725000.00 |
| 154 | 2037-02 | 10447.92 | 2114.58 | 8333.33 | 716666.67 |
| 155 | 2037-03 | 10423.61 | 2090.28 | 8333.33 | 708333.33 |
| 156 | 2037-04 | 10399.31 | 2065.97 | 8333.33 | 700000.00 |
| 157 | 2037-05 | 10375.00 | 2041.67 | 8333.33 | 691666.67 |
| 158 | 2037-06 | 10350.69 | 2017.36 | 8333.33 | 683333.33 |
| 159 | 2037-07 | 10326.39 | 1993.06 | 8333.33 | 675000.00 |
| 160 | 2037-08 | 10302.08 | 1968.75 | 8333.33 | 666666.67 |
| 161 | 2037-09 | 10277.78 | 1944.44 | 8333.33 | 658333.33 |
| 162 | 2037-10 | 10253.47 | 1920.14 | 8333.33 | 650000.00 |
| 163 | 2037-11 | 10229.17 | 1895.83 | 8333.33 | 641666.67 |
| 164 | 2037-12 | 10204.86 | 1871.53 | 8333.33 | 633333.33 |
| 165 | 2038-01 | 10180.56 | 1847.22 | 8333.33 | 625000.00 |
| 166 | 2038-02 | 10156.25 | 1822.92 | 8333.33 | 616666.67 |
| 167 | 2038-03 | 10131.94 | 1798.61 | 8333.33 | 608333.33 |
| 168 | 2038-04 | 10107.64 | 1774.31 | 8333.33 | 600000.00 |
| 169 | 2038-05 | 10083.33 | 1750.00 | 8333.33 | 591666.67 |
| 170 | 2038-06 | 10059.03 | 1725.69 | 8333.33 | 583333.33 |
| 171 | 2038-07 | 10034.72 | 1701.39 | 8333.33 | 575000.00 |
| 172 | 2038-08 | 10010.42 | 1677.08 | 8333.33 | 566666.67 |
| 173 | 2038-09 | 9986.11 | 1652.78 | 8333.33 | 558333.33 |
| 174 | 2038-10 | 9961.81 | 1628.47 | 8333.33 | 550000.00 |
| 175 | 2038-11 | 9937.50 | 1604.17 | 8333.33 | 541666.67 |
| 176 | 2038-12 | 9913.19 | 1579.86 | 8333.33 | 533333.33 |
| 177 | 2039-01 | 9888.89 | 1555.56 | 8333.33 | 525000.00 |
| 178 | 2039-02 | 9864.58 | 1531.25 | 8333.33 | 516666.67 |
| 179 | 2039-03 | 9840.28 | 1506.94 | 8333.33 | 508333.33 |
| 180 | 2039-04 | 9815.97 | 1482.64 | 8333.33 | 500000.00 |
| 181 | 2039-05 | 9791.67 | 1458.33 | 8333.33 | 491666.67 |
| 182 | 2039-06 | 9767.36 | 1434.03 | 8333.33 | 483333.33 |
| 183 | 2039-07 | 9743.06 | 1409.72 | 8333.33 | 475000.00 |
| 184 | 2039-08 | 9718.75 | 1385.42 | 8333.33 | 466666.67 |
| 185 | 2039-09 | 9694.44 | 1361.11 | 8333.33 | 458333.33 |
| 186 | 2039-10 | 9670.14 | 1336.81 | 8333.33 | 450000.00 |
| 187 | 2039-11 | 9645.83 | 1312.50 | 8333.33 | 441666.67 |
| 188 | 2039-12 | 9621.53 | 1288.19 | 8333.33 | 433333.33 |
| 189 | 2040-01 | 9597.22 | 1263.89 | 8333.33 | 425000.00 |
| 190 | 2040-02 | 9572.92 | 1239.58 | 8333.33 | 416666.67 |
| 191 | 2040-03 | 9548.61 | 1215.28 | 8333.33 | 408333.33 |
| 192 | 2040-04 | 9524.31 | 1190.97 | 8333.33 | 400000.00 |
| 193 | 2040-05 | 9500.00 | 1166.67 | 8333.33 | 391666.67 |
| 194 | 2040-06 | 9475.69 | 1142.36 | 8333.33 | 383333.33 |
| 195 | 2040-07 | 9451.39 | 1118.06 | 8333.33 | 375000.00 |
| 196 | 2040-08 | 9427.08 | 1093.75 | 8333.33 | 366666.67 |
| 197 | 2040-09 | 9402.78 | 1069.44 | 8333.33 | 358333.33 |
| 198 | 2040-10 | 9378.47 | 1045.14 | 8333.33 | 350000.00 |
| 199 | 2040-11 | 9354.17 | 1020.83 | 8333.33 | 341666.67 |
| 200 | 2040-12 | 9329.86 | 996.53 | 8333.33 | 333333.33 |
| 201 | 2041-01 | 9305.56 | 972.22 | 8333.33 | 325000.00 |
| 202 | 2041-02 | 9281.25 | 947.92 | 8333.33 | 316666.67 |
| 203 | 2041-03 | 9256.94 | 923.61 | 8333.33 | 308333.33 |
| 204 | 2041-04 | 9232.64 | 899.31 | 8333.33 | 300000.00 |
| 205 | 2041-05 | 9208.33 | 875.00 | 8333.33 | 291666.67 |
| 206 | 2041-06 | 9184.03 | 850.69 | 8333.33 | 283333.33 |
| 207 | 2041-07 | 9159.72 | 826.39 | 8333.33 | 275000.00 |
| 208 | 2041-08 | 9135.42 | 802.08 | 8333.33 | 266666.67 |
| 209 | 2041-09 | 9111.11 | 777.78 | 8333.33 | 258333.33 |
| 210 | 2041-10 | 9086.81 | 753.47 | 8333.33 | 250000.00 |
| 211 | 2041-11 | 9062.50 | 729.17 | 8333.33 | 241666.67 |
| 212 | 2041-12 | 9038.19 | 704.86 | 8333.33 | 233333.33 |
| 213 | 2042-01 | 9013.89 | 680.56 | 8333.33 | 225000.00 |
| 214 | 2042-02 | 8989.58 | 656.25 | 8333.33 | 216666.67 |
| 215 | 2042-03 | 8965.28 | 631.94 | 8333.33 | 208333.33 |
| 216 | 2042-04 | 8940.97 | 607.64 | 8333.33 | 200000.00 |
| 217 | 2042-05 | 8916.67 | 583.33 | 8333.33 | 191666.67 |
| 218 | 2042-06 | 8892.36 | 559.03 | 8333.33 | 183333.33 |
| 219 | 2042-07 | 8868.06 | 534.72 | 8333.33 | 175000.00 |
| 220 | 2042-08 | 8843.75 | 510.42 | 8333.33 | 166666.67 |
| 221 | 2042-09 | 8819.44 | 486.11 | 8333.33 | 158333.33 |
| 222 | 2042-10 | 8795.14 | 461.81 | 8333.33 | 150000.00 |
| 223 | 2042-11 | 8770.83 | 437.50 | 8333.33 | 141666.67 |
| 224 | 2042-12 | 8746.53 | 413.19 | 8333.33 | 133333.33 |
| 225 | 2043-01 | 8722.22 | 388.89 | 8333.33 | 125000.00 |
| 226 | 2043-02 | 8697.92 | 364.58 | 8333.33 | 116666.67 |
| 227 | 2043-03 | 8673.61 | 340.28 | 8333.33 | 108333.33 |
| 228 | 2043-04 | 8649.31 | 315.97 | 8333.33 | 100000.00 |
| 229 | 2043-05 | 8625.00 | 291.67 | 8333.33 | 91666.67 |
| 230 | 2043-06 | 8600.69 | 267.36 | 8333.33 | 83333.33 |
| 231 | 2043-07 | 8576.39 | 243.06 | 8333.33 | 75000.00 |
| 232 | 2043-08 | 8552.08 | 218.75 | 8333.33 | 66666.67 |
| 233 | 2043-09 | 8527.78 | 194.44 | 8333.33 | 58333.33 |
| 234 | 2043-10 | 8503.47 | 170.14 | 8333.33 | 50000.00 |
| 235 | 2043-11 | 8479.17 | 145.83 | 8333.33 | 41666.67 |
| 236 | 2043-12 | 8454.86 | 121.53 | 8333.33 | 33333.33 |
| 237 | 2044-01 | 8430.56 | 97.22 | 8333.33 | 25000.00 |
| 238 | 2044-02 | 8406.25 | 72.92 | 8333.33 | 16666.67 |
| 239 | 2044-03 | 8381.94 | 48.61 | 8333.33 | 8333.33 |
| 240 | 2044-04 | 8357.64 | 24.31 | 8333.33 | 0.00 |