深圳贷款180万（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：180万
还款月数：20年
每月还款：11300.43元
利息总额：91.21万
本息合计：271.21万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-03 | 11300.43 | 6615.00 | 4685.43 | 1795314.57 |
| 2 | 2016-04 | 11300.43 | 6597.78 | 4702.65 | 1790611.92 |
| 3 | 2016-05 | 11300.43 | 6580.50 | 4719.93 | 1785891.99 |
| 4 | 2016-06 | 11300.43 | 6563.15 | 4737.28 | 1781154.72 |
| 5 | 2016-07 | 11300.43 | 6545.74 | 4754.68 | 1776400.03 |
| 6 | 2016-08 | 11300.43 | 6528.27 | 4772.16 | 1771627.88 |
| 7 | 2016-09 | 11300.43 | 6510.73 | 4789.70 | 1766838.18 |
| 8 | 2016-10 | 11300.43 | 6493.13 | 4807.30 | 1762030.88 |
| 9 | 2016-11 | 11300.43 | 6475.46 | 4824.96 | 1757205.92 |
| 10 | 2016-12 | 11300.43 | 6457.73 | 4842.70 | 1752363.22 |
| 11 | 2017-01 | 11300.43 | 6439.93 | 4860.49 | 1747502.73 |
| 12 | 2017-02 | 11300.43 | 6422.07 | 4878.36 | 1742624.37 |
| 13 | 2017-03 | 11300.43 | 6404.14 | 4896.28 | 1737728.09 |
| 14 | 2017-04 | 11300.43 | 6386.15 | 4914.28 | 1732813.81 |
| 15 | 2017-05 | 11300.43 | 6368.09 | 4932.34 | 1727881.47 |
| 16 | 2017-06 | 11300.43 | 6349.96 | 4950.46 | 1722931.01 |
| 17 | 2017-07 | 11300.43 | 6331.77 | 4968.66 | 1717962.35 |
| 18 | 2017-08 | 11300.43 | 6313.51 | 4986.92 | 1712975.43 |
| 19 | 2017-09 | 11300.43 | 6295.18 | 5005.24 | 1707970.19 |
| 20 | 2017-10 | 11300.43 | 6276.79 | 5023.64 | 1702946.55 |
| 21 | 2017-11 | 11300.43 | 6258.33 | 5042.10 | 1697904.45 |
| 22 | 2017-12 | 11300.43 | 6239.80 | 5060.63 | 1692843.82 |
| 23 | 2018-01 | 11300.43 | 6221.20 | 5079.23 | 1687764.60 |
| 24 | 2018-02 | 11300.43 | 6202.53 | 5097.89 | 1682666.70 |
| 25 | 2018-03 | 11300.43 | 6183.80 | 5116.63 | 1677550.07 |
| 26 | 2018-04 | 11300.43 | 6165.00 | 5135.43 | 1672414.64 |
| 27 | 2018-05 | 11300.43 | 6146.12 | 5154.30 | 1667260.34 |
| 28 | 2018-06 | 11300.43 | 6127.18 | 5173.25 | 1662087.09 |
| 29 | 2018-07 | 11300.43 | 6108.17 | 5192.26 | 1656894.83 |
| 30 | 2018-08 | 11300.43 | 6089.09 | 5211.34 | 1651683.49 |
| 31 | 2018-09 | 11300.43 | 6069.94 | 5230.49 | 1646453.00 |
| 32 | 2018-10 | 11300.43 | 6050.71 | 5249.71 | 1641203.29 |
| 33 | 2018-11 | 11300.43 | 6031.42 | 5269.01 | 1635934.28 |
| 34 | 2018-12 | 11300.43 | 6012.06 | 5288.37 | 1630645.91 |
| 35 | 2019-01 | 11300.43 | 5992.62 | 5307.80 | 1625338.11 |
| 36 | 2019-02 | 11300.43 | 5973.12 | 5327.31 | 1620010.80 |
| 37 | 2019-03 | 11300.43 | 5953.54 | 5346.89 | 1614663.91 |
| 38 | 2019-04 | 11300.43 | 5933.89 | 5366.54 | 1609297.37 |
| 39 | 2019-05 | 11300.43 | 5914.17 | 5386.26 | 1603911.11 |
| 40 | 2019-06 | 11300.43 | 5894.37 | 5406.06 | 1598505.05 |
| 41 | 2019-07 | 11300.43 | 5874.51 | 5425.92 | 1593079.13 |
| 42 | 2019-08 | 11300.43 | 5854.57 | 5445.86 | 1587633.27 |
| 43 | 2019-09 | 11300.43 | 5834.55 | 5465.88 | 1582167.39 |
| 44 | 2019-10 | 11300.43 | 5814.47 | 5485.96 | 1576681.43 |
| 45 | 2019-11 | 11300.43 | 5794.30 | 5506.12 | 1571175.30 |
| 46 | 2019-12 | 11300.43 | 5774.07 | 5526.36 | 1565648.95 |
| 47 | 2020-01 | 11300.43 | 5753.76 | 5546.67 | 1560102.28 |
| 48 | 2020-02 | 11300.43 | 5733.38 | 5567.05 | 1554535.22 |
| 49 | 2020-03 | 11300.43 | 5712.92 | 5587.51 | 1548947.71 |
| 50 | 2020-04 | 11300.43 | 5692.38 | 5608.05 | 1543339.67 |
| 51 | 2020-05 | 11300.43 | 5671.77 | 5628.66 | 1537711.01 |
| 52 | 2020-06 | 11300.43 | 5651.09 | 5649.34 | 1532061.67 |
| 53 | 2020-07 | 11300.43 | 5630.33 | 5670.10 | 1526391.57 |
| 54 | 2020-08 | 11300.43 | 5609.49 | 5690.94 | 1520700.63 |
| 55 | 2020-09 | 11300.43 | 5588.57 | 5711.85 | 1514988.78 |
| 56 | 2020-10 | 11300.43 | 5567.58 | 5732.84 | 1509255.93 |
| 57 | 2020-11 | 11300.43 | 5546.52 | 5753.91 | 1503502.02 |
| 58 | 2020-12 | 11300.43 | 5525.37 | 5775.06 | 1497726.96 |
| 59 | 2021-01 | 11300.43 | 5504.15 | 5796.28 | 1491930.68 |
| 60 | 2021-02 | 11300.43 | 5482.85 | 5817.58 | 1486113.10 |
| 61 | 2021-03 | 11300.43 | 5461.47 | 5838.96 | 1480274.13 |
| 62 | 2021-04 | 11300.43 | 5440.01 | 5860.42 | 1474413.71 |
| 63 | 2021-05 | 11300.43 | 5418.47 | 5881.96 | 1468531.75 |
| 64 | 2021-06 | 11300.43 | 5396.85 | 5903.57 | 1462628.18 |
| 65 | 2021-07 | 11300.43 | 5375.16 | 5925.27 | 1456702.91 |
| 66 | 2021-08 | 11300.43 | 5353.38 | 5947.05 | 1450755.87 |
| 67 | 2021-09 | 11300.43 | 5331.53 | 5968.90 | 1444786.96 |
| 68 | 2021-10 | 11300.43 | 5309.59 | 5990.84 | 1438796.13 |
| 69 | 2021-11 | 11300.43 | 5287.58 | 6012.85 | 1432783.28 |
| 70 | 2021-12 | 11300.43 | 5265.48 | 6034.95 | 1426748.33 |
| 71 | 2022-01 | 11300.43 | 5243.30 | 6057.13 | 1420691.20 |
| 72 | 2022-02 | 11300.43 | 5221.04 | 6079.39 | 1414611.81 |
| 73 | 2022-03 | 11300.43 | 5198.70 | 6101.73 | 1408510.08 |
| 74 | 2022-04 | 11300.43 | 5176.27 | 6124.15 | 1402385.93 |
| 75 | 2022-05 | 11300.43 | 5153.77 | 6146.66 | 1396239.27 |
| 76 | 2022-06 | 11300.43 | 5131.18 | 6169.25 | 1390070.02 |
| 77 | 2022-07 | 11300.43 | 5108.51 | 6191.92 | 1383878.10 |
| 78 | 2022-08 | 11300.43 | 5085.75 | 6214.68 | 1377663.42 |
| 79 | 2022-09 | 11300.43 | 5062.91 | 6237.52 | 1371425.90 |
| 80 | 2022-10 | 11300.43 | 5039.99 | 6260.44 | 1365165.47 |
| 81 | 2022-11 | 11300.43 | 5016.98 | 6283.45 | 1358882.02 |
| 82 | 2022-12 | 11300.43 | 4993.89 | 6306.54 | 1352575.48 |
| 83 | 2023-01 | 11300.43 | 4970.71 | 6329.71 | 1346245.77 |
| 84 | 2023-02 | 11300.43 | 4947.45 | 6352.98 | 1339892.79 |
| 85 | 2023-03 | 11300.43 | 4924.11 | 6376.32 | 1333516.47 |
| 86 | 2023-04 | 11300.43 | 4900.67 | 6399.76 | 1327116.72 |
| 87 | 2023-05 | 11300.43 | 4877.15 | 6423.27 | 1320693.44 |
| 88 | 2023-06 | 11300.43 | 4853.55 | 6446.88 | 1314246.56 |
| 89 | 2023-07 | 11300.43 | 4829.86 | 6470.57 | 1307775.99 |
| 90 | 2023-08 | 11300.43 | 4806.08 | 6494.35 | 1301281.64 |
| 91 | 2023-09 | 11300.43 | 4782.21 | 6518.22 | 1294763.42 |
| 92 | 2023-10 | 11300.43 | 4758.26 | 6542.17 | 1288221.25 |
| 93 | 2023-11 | 11300.43 | 4734.21 | 6566.22 | 1281655.03 |
| 94 | 2023-12 | 11300.43 | 4710.08 | 6590.35 | 1275064.69 |
| 95 | 2024-01 | 11300.43 | 4685.86 | 6614.57 | 1268450.12 |
| 96 | 2024-02 | 11300.43 | 4661.55 | 6638.87 | 1261811.25 |
| 97 | 2024-03 | 11300.43 | 4637.16 | 6663.27 | 1255147.97 |
| 98 | 2024-04 | 11300.43 | 4612.67 | 6687.76 | 1248460.21 |
| 99 | 2024-05 | 11300.43 | 4588.09 | 6712.34 | 1241747.88 |
| 100 | 2024-06 | 11300.43 | 4563.42 | 6737.00 | 1235010.87 |
| 101 | 2024-07 | 11300.43 | 4538.66 | 6761.76 | 1228249.11 |
| 102 | 2024-08 | 11300.43 | 4513.82 | 6786.61 | 1221462.50 |
| 103 | 2024-09 | 11300.43 | 4488.87 | 6811.55 | 1214650.94 |
| 104 | 2024-10 | 11300.43 | 4463.84 | 6836.59 | 1207814.36 |
| 105 | 2024-11 | 11300.43 | 4438.72 | 6861.71 | 1200952.65 |
| 106 | 2024-12 | 11300.43 | 4413.50 | 6886.93 | 1194065.72 |
| 107 | 2025-01 | 11300.43 | 4388.19 | 6912.24 | 1187153.48 |
| 108 | 2025-02 | 11300.43 | 4362.79 | 6937.64 | 1180215.84 |
| 109 | 2025-03 | 11300.43 | 4337.29 | 6963.14 | 1173252.71 |
| 110 | 2025-04 | 11300.43 | 4311.70 | 6988.72 | 1166263.98 |
| 111 | 2025-05 | 11300.43 | 4286.02 | 7014.41 | 1159249.57 |
| 112 | 2025-06 | 11300.43 | 4260.24 | 7040.19 | 1152209.39 |
| 113 | 2025-07 | 11300.43 | 4234.37 | 7066.06 | 1145143.33 |
| 114 | 2025-08 | 11300.43 | 4208.40 | 7092.03 | 1138051.30 |
| 115 | 2025-09 | 11300.43 | 4182.34 | 7118.09 | 1130933.21 |
| 116 | 2025-10 | 11300.43 | 4156.18 | 7144.25 | 1123788.96 |
| 117 | 2025-11 | 11300.43 | 4129.92 | 7170.50 | 1116618.46 |
| 118 | 2025-12 | 11300.43 | 4103.57 | 7196.86 | 1109421.60 |
| 119 | 2026-01 | 11300.43 | 4077.12 | 7223.30 | 1102198.30 |
| 120 | 2026-02 | 11300.43 | 4050.58 | 7249.85 | 1094948.45 |
| 121 | 2026-03 | 11300.43 | 4023.94 | 7276.49 | 1087671.96 |
| 122 | 2026-04 | 11300.43 | 3997.19 | 7303.23 | 1080368.72 |
| 123 | 2026-05 | 11300.43 | 3970.36 | 7330.07 | 1073038.65 |
| 124 | 2026-06 | 11300.43 | 3943.42 | 7357.01 | 1065681.64 |
| 125 | 2026-07 | 11300.43 | 3916.38 | 7384.05 | 1058297.59 |
| 126 | 2026-08 | 11300.43 | 3889.24 | 7411.18 | 1050886.41 |
| 127 | 2026-09 | 11300.43 | 3862.01 | 7438.42 | 1043447.98 |
| 128 | 2026-10 | 11300.43 | 3834.67 | 7465.76 | 1035982.23 |
| 129 | 2026-11 | 11300.43 | 3807.23 | 7493.19 | 1028489.03 |
| 130 | 2026-12 | 11300.43 | 3779.70 | 7520.73 | 1020968.30 |
| 131 | 2027-01 | 11300.43 | 3752.06 | 7548.37 | 1013419.93 |
| 132 | 2027-02 | 11300.43 | 3724.32 | 7576.11 | 1005843.82 |
| 133 | 2027-03 | 11300.43 | 3696.48 | 7603.95 | 998239.87 |
| 134 | 2027-04 | 11300.43 | 3668.53 | 7631.90 | 990607.97 |
| 135 | 2027-05 | 11300.43 | 3640.48 | 7659.94 | 982948.03 |
| 136 | 2027-06 | 11300.43 | 3612.33 | 7688.09 | 975259.93 |
| 137 | 2027-07 | 11300.43 | 3584.08 | 7716.35 | 967543.59 |
| 138 | 2027-08 | 11300.43 | 3555.72 | 7744.71 | 959798.88 |
| 139 | 2027-09 | 11300.43 | 3527.26 | 7773.17 | 952025.71 |
| 140 | 2027-10 | 11300.43 | 3498.69 | 7801.73 | 944223.98 |
| 141 | 2027-11 | 11300.43 | 3470.02 | 7830.41 | 936393.57 |
| 142 | 2027-12 | 11300.43 | 3441.25 | 7859.18 | 928534.39 |
| 143 | 2028-01 | 11300.43 | 3412.36 | 7888.06 | 920646.33 |
| 144 | 2028-02 | 11300.43 | 3383.38 | 7917.05 | 912729.27 |
| 145 | 2028-03 | 11300.43 | 3354.28 | 7946.15 | 904783.13 |
| 146 | 2028-04 | 11300.43 | 3325.08 | 7975.35 | 896807.78 |
| 147 | 2028-05 | 11300.43 | 3295.77 | 8004.66 | 888803.12 |
| 148 | 2028-06 | 11300.43 | 3266.35 | 8034.08 | 880769.04 |
| 149 | 2028-07 | 11300.43 | 3236.83 | 8063.60 | 872705.44 |
| 150 | 2028-08 | 11300.43 | 3207.19 | 8093.24 | 864612.20 |
| 151 | 2028-09 | 11300.43 | 3177.45 | 8122.98 | 856489.22 |
| 152 | 2028-10 | 11300.43 | 3147.60 | 8152.83 | 848336.39 |
| 153 | 2028-11 | 11300.43 | 3117.64 | 8182.79 | 840153.60 |
| 154 | 2028-12 | 11300.43 | 3087.56 | 8212.86 | 831940.74 |
| 155 | 2029-01 | 11300.43 | 3057.38 | 8243.05 | 823697.69 |
| 156 | 2029-02 | 11300.43 | 3027.09 | 8273.34 | 815424.35 |
| 157 | 2029-03 | 11300.43 | 2996.68 | 8303.74 | 807120.61 |
| 158 | 2029-04 | 11300.43 | 2966.17 | 8334.26 | 798786.35 |
| 159 | 2029-05 | 11300.43 | 2935.54 | 8364.89 | 790421.46 |
| 160 | 2029-06 | 11300.43 | 2904.80 | 8395.63 | 782025.83 |
| 161 | 2029-07 | 11300.43 | 2873.94 | 8426.48 | 773599.34 |
| 162 | 2029-08 | 11300.43 | 2842.98 | 8457.45 | 765141.89 |
| 163 | 2029-09 | 11300.43 | 2811.90 | 8488.53 | 756653.36 |
| 164 | 2029-10 | 11300.43 | 2780.70 | 8519.73 | 748133.63 |
| 165 | 2029-11 | 11300.43 | 2749.39 | 8551.04 | 739582.60 |
| 166 | 2029-12 | 11300.43 | 2717.97 | 8582.46 | 731000.13 |
| 167 | 2030-01 | 11300.43 | 2686.43 | 8614.00 | 722386.13 |
| 168 | 2030-02 | 11300.43 | 2654.77 | 8645.66 | 713740.47 |
| 169 | 2030-03 | 11300.43 | 2623.00 | 8677.43 | 705063.04 |
| 170 | 2030-04 | 11300.43 | 2591.11 | 8709.32 | 696353.72 |
| 171 | 2030-05 | 11300.43 | 2559.10 | 8741.33 | 687612.39 |
| 172 | 2030-06 | 11300.43 | 2526.98 | 8773.45 | 678838.94 |
| 173 | 2030-07 | 11300.43 | 2494.73 | 8805.70 | 670033.24 |
| 174 | 2030-08 | 11300.43 | 2462.37 | 8838.06 | 661195.19 |
| 175 | 2030-09 | 11300.43 | 2429.89 | 8870.54 | 652324.65 |
| 176 | 2030-10 | 11300.43 | 2397.29 | 8903.14 | 643421.51 |
| 177 | 2030-11 | 11300.43 | 2364.57 | 8935.85 | 634485.66 |
| 178 | 2030-12 | 11300.43 | 2331.73 | 8968.69 | 625516.97 |
| 179 | 2031-01 | 11300.43 | 2298.77 | 9001.65 | 616515.31 |
| 180 | 2031-02 | 11300.43 | 2265.69 | 9034.73 | 607480.58 |
| 181 | 2031-03 | 11300.43 | 2232.49 | 9067.94 | 598412.64 |
| 182 | 2031-04 | 11300.43 | 2199.17 | 9101.26 | 589311.38 |
| 183 | 2031-05 | 11300.43 | 2165.72 | 9134.71 | 580176.67 |
| 184 | 2031-06 | 11300.43 | 2132.15 | 9168.28 | 571008.39 |
| 185 | 2031-07 | 11300.43 | 2098.46 | 9201.97 | 561806.42 |
| 186 | 2031-08 | 11300.43 | 2064.64 | 9235.79 | 552570.63 |
| 187 | 2031-09 | 11300.43 | 2030.70 | 9269.73 | 543300.90 |
| 188 | 2031-10 | 11300.43 | 1996.63 | 9303.80 | 533997.10 |
| 189 | 2031-11 | 11300.43 | 1962.44 | 9337.99 | 524659.11 |
| 190 | 2031-12 | 11300.43 | 1928.12 | 9372.31 | 515286.80 |
| 191 | 2032-01 | 11300.43 | 1893.68 | 9406.75 | 505880.05 |
| 192 | 2032-02 | 11300.43 | 1859.11 | 9441.32 | 496438.74 |
| 193 | 2032-03 | 11300.43 | 1824.41 | 9476.02 | 486962.72 |
| 194 | 2032-04 | 11300.43 | 1789.59 | 9510.84 | 477451.88 |
| 195 | 2032-05 | 11300.43 | 1754.64 | 9545.79 | 467906.09 |
| 196 | 2032-06 | 11300.43 | 1719.55 | 9580.87 | 458325.21 |
| 197 | 2032-07 | 11300.43 | 1684.35 | 9616.08 | 448709.13 |
| 198 | 2032-08 | 11300.43 | 1649.01 | 9651.42 | 439057.71 |
| 199 | 2032-09 | 11300.43 | 1613.54 | 9686.89 | 429370.82 |
| 200 | 2032-10 | 11300.43 | 1577.94 | 9722.49 | 419648.33 |
| 201 | 2032-11 | 11300.43 | 1542.21 | 9758.22 | 409890.10 |
| 202 | 2032-12 | 11300.43 | 1506.35 | 9794.08 | 400096.02 |
| 203 | 2033-01 | 11300.43 | 1470.35 | 9830.08 | 390265.95 |
| 204 | 2033-02 | 11300.43 | 1434.23 | 9866.20 | 380399.75 |
| 205 | 2033-03 | 11300.43 | 1397.97 | 9902.46 | 370497.29 |
| 206 | 2033-04 | 11300.43 | 1361.58 | 9938.85 | 360558.44 |
| 207 | 2033-05 | 11300.43 | 1325.05 | 9975.38 | 350583.06 |
| 208 | 2033-06 | 11300.43 | 1288.39 | 10012.04 | 340571.02 |
| 209 | 2033-07 | 11300.43 | 1251.60 | 10048.83 | 330522.19 |
| 210 | 2033-08 | 11300.43 | 1214.67 | 10085.76 | 320436.43 |
| 211 | 2033-09 | 11300.43 | 1177.60 | 10122.82 | 310313.61 |
| 212 | 2033-10 | 11300.43 | 1140.40 | 10160.03 | 300153.58 |
| 213 | 2033-11 | 11300.43 | 1103.06 | 10197.36 | 289956.22 |
| 214 | 2033-12 | 11300.43 | 1065.59 | 10234.84 | 279721.38 |
| 215 | 2034-01 | 11300.43 | 1027.98 | 10272.45 | 269448.93 |
| 216 | 2034-02 | 11300.43 | 990.22 | 10310.20 | 259138.73 |
| 217 | 2034-03 | 11300.43 | 952.33 | 10348.09 | 248790.63 |
| 218 | 2034-04 | 11300.43 | 914.31 | 10386.12 | 238404.51 |
| 219 | 2034-05 | 11300.43 | 876.14 | 10424.29 | 227980.22 |
| 220 | 2034-06 | 11300.43 | 837.83 | 10462.60 | 217517.62 |
| 221 | 2034-07 | 11300.43 | 799.38 | 10501.05 | 207016.56 |
| 222 | 2034-08 | 11300.43 | 760.79 | 10539.64 | 196476.92 |
| 223 | 2034-09 | 11300.43 | 722.05 | 10578.38 | 185898.55 |
| 224 | 2034-10 | 11300.43 | 683.18 | 10617.25 | 175281.30 |
| 225 | 2034-11 | 11300.43 | 644.16 | 10656.27 | 164625.03 |
| 226 | 2034-12 | 11300.43 | 605.00 | 10695.43 | 153929.59 |
| 227 | 2035-01 | 11300.43 | 565.69 | 10734.74 | 143194.86 |
| 228 | 2035-02 | 11300.43 | 526.24 | 10774.19 | 132420.67 |
| 229 | 2035-03 | 11300.43 | 486.65 | 10813.78 | 121606.89 |
| 230 | 2035-04 | 11300.43 | 446.91 | 10853.52 | 110753.36 |
| 231 | 2035-05 | 11300.43 | 407.02 | 10893.41 | 99859.95 |
| 232 | 2035-06 | 11300.43 | 366.99 | 10933.44 | 88926.51 |
| 233 | 2035-07 | 11300.43 | 326.80 | 10973.62 | 77952.89 |
| 234 | 2035-08 | 11300.43 | 286.48 | 11013.95 | 66938.94 |
| 235 | 2035-09 | 11300.43 | 246.00 | 11054.43 | 55884.51 |
| 236 | 2035-10 | 11300.43 | 205.38 | 11095.05 | 44789.46 |
| 237 | 2035-11 | 11300.43 | 164.60 | 11135.83 | 33653.63 |
| 238 | 2035-12 | 11300.43 | 123.68 | 11176.75 | 22476.88 |
| 239 | 2036-01 | 11300.43 | 82.60 | 11217.83 | 11259.05 |
| 240 | 2036-02 | 11300.43 | 41.38 | 11259.05 | 0.00 |
等额本金还款方式：
贷款总额：180万
还款月数：20年
首月还款：14115元
每月递减：27.56元
利息总额：79.71万
本息合计：259.71万
节省利息：114995.32元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-03 | 14115.00 | 6615.00 | 7500.00 | 1792500.00 |
| 2 | 2016-04 | 14087.44 | 6587.44 | 7500.00 | 1785000.00 |
| 3 | 2016-05 | 14059.88 | 6559.88 | 7500.00 | 1777500.00 |
| 4 | 2016-06 | 14032.31 | 6532.31 | 7500.00 | 1770000.00 |
| 5 | 2016-07 | 14004.75 | 6504.75 | 7500.00 | 1762500.00 |
| 6 | 2016-08 | 13977.19 | 6477.19 | 7500.00 | 1755000.00 |
| 7 | 2016-09 | 13949.63 | 6449.63 | 7500.00 | 1747500.00 |
| 8 | 2016-10 | 13922.06 | 6422.06 | 7500.00 | 1740000.00 |
| 9 | 2016-11 | 13894.50 | 6394.50 | 7500.00 | 1732500.00 |
| 10 | 2016-12 | 13866.94 | 6366.94 | 7500.00 | 1725000.00 |
| 11 | 2017-01 | 13839.38 | 6339.38 | 7500.00 | 1717500.00 |
| 12 | 2017-02 | 13811.81 | 6311.81 | 7500.00 | 1710000.00 |
| 13 | 2017-03 | 13784.25 | 6284.25 | 7500.00 | 1702500.00 |
| 14 | 2017-04 | 13756.69 | 6256.69 | 7500.00 | 1695000.00 |
| 15 | 2017-05 | 13729.13 | 6229.13 | 7500.00 | 1687500.00 |
| 16 | 2017-06 | 13701.56 | 6201.56 | 7500.00 | 1680000.00 |
| 17 | 2017-07 | 13674.00 | 6174.00 | 7500.00 | 1672500.00 |
| 18 | 2017-08 | 13646.44 | 6146.44 | 7500.00 | 1665000.00 |
| 19 | 2017-09 | 13618.88 | 6118.88 | 7500.00 | 1657500.00 |
| 20 | 2017-10 | 13591.31 | 6091.31 | 7500.00 | 1650000.00 |
| 21 | 2017-11 | 13563.75 | 6063.75 | 7500.00 | 1642500.00 |
| 22 | 2017-12 | 13536.19 | 6036.19 | 7500.00 | 1635000.00 |
| 23 | 2018-01 | 13508.63 | 6008.63 | 7500.00 | 1627500.00 |
| 24 | 2018-02 | 13481.06 | 5981.06 | 7500.00 | 1620000.00 |
| 25 | 2018-03 | 13453.50 | 5953.50 | 7500.00 | 1612500.00 |
| 26 | 2018-04 | 13425.94 | 5925.94 | 7500.00 | 1605000.00 |
| 27 | 2018-05 | 13398.38 | 5898.38 | 7500.00 | 1597500.00 |
| 28 | 2018-06 | 13370.81 | 5870.81 | 7500.00 | 1590000.00 |
| 29 | 2018-07 | 13343.25 | 5843.25 | 7500.00 | 1582500.00 |
| 30 | 2018-08 | 13315.69 | 5815.69 | 7500.00 | 1575000.00 |
| 31 | 2018-09 | 13288.13 | 5788.13 | 7500.00 | 1567500.00 |
| 32 | 2018-10 | 13260.56 | 5760.56 | 7500.00 | 1560000.00 |
| 33 | 2018-11 | 13233.00 | 5733.00 | 7500.00 | 1552500.00 |
| 34 | 2018-12 | 13205.44 | 5705.44 | 7500.00 | 1545000.00 |
| 35 | 2019-01 | 13177.88 | 5677.88 | 7500.00 | 1537500.00 |
| 36 | 2019-02 | 13150.31 | 5650.31 | 7500.00 | 1530000.00 |
| 37 | 2019-03 | 13122.75 | 5622.75 | 7500.00 | 1522500.00 |
| 38 | 2019-04 | 13095.19 | 5595.19 | 7500.00 | 1515000.00 |
| 39 | 2019-05 | 13067.63 | 5567.63 | 7500.00 | 1507500.00 |
| 40 | 2019-06 | 13040.06 | 5540.06 | 7500.00 | 1500000.00 |
| 41 | 2019-07 | 13012.50 | 5512.50 | 7500.00 | 1492500.00 |
| 42 | 2019-08 | 12984.94 | 5484.94 | 7500.00 | 1485000.00 |
| 43 | 2019-09 | 12957.38 | 5457.38 | 7500.00 | 1477500.00 |
| 44 | 2019-10 | 12929.81 | 5429.81 | 7500.00 | 1470000.00 |
| 45 | 2019-11 | 12902.25 | 5402.25 | 7500.00 | 1462500.00 |
| 46 | 2019-12 | 12874.69 | 5374.69 | 7500.00 | 1455000.00 |
| 47 | 2020-01 | 12847.13 | 5347.13 | 7500.00 | 1447500.00 |
| 48 | 2020-02 | 12819.56 | 5319.56 | 7500.00 | 1440000.00 |
| 49 | 2020-03 | 12792.00 | 5292.00 | 7500.00 | 1432500.00 |
| 50 | 2020-04 | 12764.44 | 5264.44 | 7500.00 | 1425000.00 |
| 51 | 2020-05 | 12736.88 | 5236.88 | 7500.00 | 1417500.00 |
| 52 | 2020-06 | 12709.31 | 5209.31 | 7500.00 | 1410000.00 |
| 53 | 2020-07 | 12681.75 | 5181.75 | 7500.00 | 1402500.00 |
| 54 | 2020-08 | 12654.19 | 5154.19 | 7500.00 | 1395000.00 |
| 55 | 2020-09 | 12626.63 | 5126.63 | 7500.00 | 1387500.00 |
| 56 | 2020-10 | 12599.06 | 5099.06 | 7500.00 | 1380000.00 |
| 57 | 2020-11 | 12571.50 | 5071.50 | 7500.00 | 1372500.00 |
| 58 | 2020-12 | 12543.94 | 5043.94 | 7500.00 | 1365000.00 |
| 59 | 2021-01 | 12516.38 | 5016.38 | 7500.00 | 1357500.00 |
| 60 | 2021-02 | 12488.81 | 4988.81 | 7500.00 | 1350000.00 |
| 61 | 2021-03 | 12461.25 | 4961.25 | 7500.00 | 1342500.00 |
| 62 | 2021-04 | 12433.69 | 4933.69 | 7500.00 | 1335000.00 |
| 63 | 2021-05 | 12406.13 | 4906.13 | 7500.00 | 1327500.00 |
| 64 | 2021-06 | 12378.56 | 4878.56 | 7500.00 | 1320000.00 |
| 65 | 2021-07 | 12351.00 | 4851.00 | 7500.00 | 1312500.00 |
| 66 | 2021-08 | 12323.44 | 4823.44 | 7500.00 | 1305000.00 |
| 67 | 2021-09 | 12295.88 | 4795.88 | 7500.00 | 1297500.00 |
| 68 | 2021-10 | 12268.31 | 4768.31 | 7500.00 | 1290000.00 |
| 69 | 2021-11 | 12240.75 | 4740.75 | 7500.00 | 1282500.00 |
| 70 | 2021-12 | 12213.19 | 4713.19 | 7500.00 | 1275000.00 |
| 71 | 2022-01 | 12185.63 | 4685.63 | 7500.00 | 1267500.00 |
| 72 | 2022-02 | 12158.06 | 4658.06 | 7500.00 | 1260000.00 |
| 73 | 2022-03 | 12130.50 | 4630.50 | 7500.00 | 1252500.00 |
| 74 | 2022-04 | 12102.94 | 4602.94 | 7500.00 | 1245000.00 |
| 75 | 2022-05 | 12075.38 | 4575.38 | 7500.00 | 1237500.00 |
| 76 | 2022-06 | 12047.81 | 4547.81 | 7500.00 | 1230000.00 |
| 77 | 2022-07 | 12020.25 | 4520.25 | 7500.00 | 1222500.00 |
| 78 | 2022-08 | 11992.69 | 4492.69 | 7500.00 | 1215000.00 |
| 79 | 2022-09 | 11965.13 | 4465.13 | 7500.00 | 1207500.00 |
| 80 | 2022-10 | 11937.56 | 4437.56 | 7500.00 | 1200000.00 |
| 81 | 2022-11 | 11910.00 | 4410.00 | 7500.00 | 1192500.00 |
| 82 | 2022-12 | 11882.44 | 4382.44 | 7500.00 | 1185000.00 |
| 83 | 2023-01 | 11854.88 | 4354.88 | 7500.00 | 1177500.00 |
| 84 | 2023-02 | 11827.31 | 4327.31 | 7500.00 | 1170000.00 |
| 85 | 2023-03 | 11799.75 | 4299.75 | 7500.00 | 1162500.00 |
| 86 | 2023-04 | 11772.19 | 4272.19 | 7500.00 | 1155000.00 |
| 87 | 2023-05 | 11744.63 | 4244.63 | 7500.00 | 1147500.00 |
| 88 | 2023-06 | 11717.06 | 4217.06 | 7500.00 | 1140000.00 |
| 89 | 2023-07 | 11689.50 | 4189.50 | 7500.00 | 1132500.00 |
| 90 | 2023-08 | 11661.94 | 4161.94 | 7500.00 | 1125000.00 |
| 91 | 2023-09 | 11634.38 | 4134.38 | 7500.00 | 1117500.00 |
| 92 | 2023-10 | 11606.81 | 4106.81 | 7500.00 | 1110000.00 |
| 93 | 2023-11 | 11579.25 | 4079.25 | 7500.00 | 1102500.00 |
| 94 | 2023-12 | 11551.69 | 4051.69 | 7500.00 | 1095000.00 |
| 95 | 2024-01 | 11524.13 | 4024.13 | 7500.00 | 1087500.00 |
| 96 | 2024-02 | 11496.56 | 3996.56 | 7500.00 | 1080000.00 |
| 97 | 2024-03 | 11469.00 | 3969.00 | 7500.00 | 1072500.00 |
| 98 | 2024-04 | 11441.44 | 3941.44 | 7500.00 | 1065000.00 |
| 99 | 2024-05 | 11413.88 | 3913.88 | 7500.00 | 1057500.00 |
| 100 | 2024-06 | 11386.31 | 3886.31 | 7500.00 | 1050000.00 |
| 101 | 2024-07 | 11358.75 | 3858.75 | 7500.00 | 1042500.00 |
| 102 | 2024-08 | 11331.19 | 3831.19 | 7500.00 | 1035000.00 |
| 103 | 2024-09 | 11303.63 | 3803.63 | 7500.00 | 1027500.00 |
| 104 | 2024-10 | 11276.06 | 3776.06 | 7500.00 | 1020000.00 |
| 105 | 2024-11 | 11248.50 | 3748.50 | 7500.00 | 1012500.00 |
| 106 | 2024-12 | 11220.94 | 3720.94 | 7500.00 | 1005000.00 |
| 107 | 2025-01 | 11193.38 | 3693.38 | 7500.00 | 997500.00 |
| 108 | 2025-02 | 11165.81 | 3665.81 | 7500.00 | 990000.00 |
| 109 | 2025-03 | 11138.25 | 3638.25 | 7500.00 | 982500.00 |
| 110 | 2025-04 | 11110.69 | 3610.69 | 7500.00 | 975000.00 |
| 111 | 2025-05 | 11083.13 | 3583.13 | 7500.00 | 967500.00 |
| 112 | 2025-06 | 11055.56 | 3555.56 | 7500.00 | 960000.00 |
| 113 | 2025-07 | 11028.00 | 3528.00 | 7500.00 | 952500.00 |
| 114 | 2025-08 | 11000.44 | 3500.44 | 7500.00 | 945000.00 |
| 115 | 2025-09 | 10972.88 | 3472.88 | 7500.00 | 937500.00 |
| 116 | 2025-10 | 10945.31 | 3445.31 | 7500.00 | 930000.00 |
| 117 | 2025-11 | 10917.75 | 3417.75 | 7500.00 | 922500.00 |
| 118 | 2025-12 | 10890.19 | 3390.19 | 7500.00 | 915000.00 |
| 119 | 2026-01 | 10862.63 | 3362.63 | 7500.00 | 907500.00 |
| 120 | 2026-02 | 10835.06 | 3335.06 | 7500.00 | 900000.00 |
| 121 | 2026-03 | 10807.50 | 3307.50 | 7500.00 | 892500.00 |
| 122 | 2026-04 | 10779.94 | 3279.94 | 7500.00 | 885000.00 |
| 123 | 2026-05 | 10752.38 | 3252.38 | 7500.00 | 877500.00 |
| 124 | 2026-06 | 10724.81 | 3224.81 | 7500.00 | 870000.00 |
| 125 | 2026-07 | 10697.25 | 3197.25 | 7500.00 | 862500.00 |
| 126 | 2026-08 | 10669.69 | 3169.69 | 7500.00 | 855000.00 |
| 127 | 2026-09 | 10642.13 | 3142.13 | 7500.00 | 847500.00 |
| 128 | 2026-10 | 10614.56 | 3114.56 | 7500.00 | 840000.00 |
| 129 | 2026-11 | 10587.00 | 3087.00 | 7500.00 | 832500.00 |
| 130 | 2026-12 | 10559.44 | 3059.44 | 7500.00 | 825000.00 |
| 131 | 2027-01 | 10531.88 | 3031.88 | 7500.00 | 817500.00 |
| 132 | 2027-02 | 10504.31 | 3004.31 | 7500.00 | 810000.00 |
| 133 | 2027-03 | 10476.75 | 2976.75 | 7500.00 | 802500.00 |
| 134 | 2027-04 | 10449.19 | 2949.19 | 7500.00 | 795000.00 |
| 135 | 2027-05 | 10421.63 | 2921.63 | 7500.00 | 787500.00 |
| 136 | 2027-06 | 10394.06 | 2894.06 | 7500.00 | 780000.00 |
| 137 | 2027-07 | 10366.50 | 2866.50 | 7500.00 | 772500.00 |
| 138 | 2027-08 | 10338.94 | 2838.94 | 7500.00 | 765000.00 |
| 139 | 2027-09 | 10311.38 | 2811.38 | 7500.00 | 757500.00 |
| 140 | 2027-10 | 10283.81 | 2783.81 | 7500.00 | 750000.00 |
| 141 | 2027-11 | 10256.25 | 2756.25 | 7500.00 | 742500.00 |
| 142 | 2027-12 | 10228.69 | 2728.69 | 7500.00 | 735000.00 |
| 143 | 2028-01 | 10201.13 | 2701.13 | 7500.00 | 727500.00 |
| 144 | 2028-02 | 10173.56 | 2673.56 | 7500.00 | 720000.00 |
| 145 | 2028-03 | 10146.00 | 2646.00 | 7500.00 | 712500.00 |
| 146 | 2028-04 | 10118.44 | 2618.44 | 7500.00 | 705000.00 |
| 147 | 2028-05 | 10090.88 | 2590.88 | 7500.00 | 697500.00 |
| 148 | 2028-06 | 10063.31 | 2563.31 | 7500.00 | 690000.00 |
| 149 | 2028-07 | 10035.75 | 2535.75 | 7500.00 | 682500.00 |
| 150 | 2028-08 | 10008.19 | 2508.19 | 7500.00 | 675000.00 |
| 151 | 2028-09 | 9980.63 | 2480.63 | 7500.00 | 667500.00 |
| 152 | 2028-10 | 9953.06 | 2453.06 | 7500.00 | 660000.00 |
| 153 | 2028-11 | 9925.50 | 2425.50 | 7500.00 | 652500.00 |
| 154 | 2028-12 | 9897.94 | 2397.94 | 7500.00 | 645000.00 |
| 155 | 2029-01 | 9870.38 | 2370.38 | 7500.00 | 637500.00 |
| 156 | 2029-02 | 9842.81 | 2342.81 | 7500.00 | 630000.00 |
| 157 | 2029-03 | 9815.25 | 2315.25 | 7500.00 | 622500.00 |
| 158 | 2029-04 | 9787.69 | 2287.69 | 7500.00 | 615000.00 |
| 159 | 2029-05 | 9760.13 | 2260.13 | 7500.00 | 607500.00 |
| 160 | 2029-06 | 9732.56 | 2232.56 | 7500.00 | 600000.00 |
| 161 | 2029-07 | 9705.00 | 2205.00 | 7500.00 | 592500.00 |
| 162 | 2029-08 | 9677.44 | 2177.44 | 7500.00 | 585000.00 |
| 163 | 2029-09 | 9649.88 | 2149.88 | 7500.00 | 577500.00 |
| 164 | 2029-10 | 9622.31 | 2122.31 | 7500.00 | 570000.00 |
| 165 | 2029-11 | 9594.75 | 2094.75 | 7500.00 | 562500.00 |
| 166 | 2029-12 | 9567.19 | 2067.19 | 7500.00 | 555000.00 |
| 167 | 2030-01 | 9539.63 | 2039.63 | 7500.00 | 547500.00 |
| 168 | 2030-02 | 9512.06 | 2012.06 | 7500.00 | 540000.00 |
| 169 | 2030-03 | 9484.50 | 1984.50 | 7500.00 | 532500.00 |
| 170 | 2030-04 | 9456.94 | 1956.94 | 7500.00 | 525000.00 |
| 171 | 2030-05 | 9429.38 | 1929.38 | 7500.00 | 517500.00 |
| 172 | 2030-06 | 9401.81 | 1901.81 | 7500.00 | 510000.00 |
| 173 | 2030-07 | 9374.25 | 1874.25 | 7500.00 | 502500.00 |
| 174 | 2030-08 | 9346.69 | 1846.69 | 7500.00 | 495000.00 |
| 175 | 2030-09 | 9319.13 | 1819.13 | 7500.00 | 487500.00 |
| 176 | 2030-10 | 9291.56 | 1791.56 | 7500.00 | 480000.00 |
| 177 | 2030-11 | 9264.00 | 1764.00 | 7500.00 | 472500.00 |
| 178 | 2030-12 | 9236.44 | 1736.44 | 7500.00 | 465000.00 |
| 179 | 2031-01 | 9208.88 | 1708.88 | 7500.00 | 457500.00 |
| 180 | 2031-02 | 9181.31 | 1681.31 | 7500.00 | 450000.00 |
| 181 | 2031-03 | 9153.75 | 1653.75 | 7500.00 | 442500.00 |
| 182 | 2031-04 | 9126.19 | 1626.19 | 7500.00 | 435000.00 |
| 183 | 2031-05 | 9098.63 | 1598.63 | 7500.00 | 427500.00 |
| 184 | 2031-06 | 9071.06 | 1571.06 | 7500.00 | 420000.00 |
| 185 | 2031-07 | 9043.50 | 1543.50 | 7500.00 | 412500.00 |
| 186 | 2031-08 | 9015.94 | 1515.94 | 7500.00 | 405000.00 |
| 187 | 2031-09 | 8988.38 | 1488.38 | 7500.00 | 397500.00 |
| 188 | 2031-10 | 8960.81 | 1460.81 | 7500.00 | 390000.00 |
| 189 | 2031-11 | 8933.25 | 1433.25 | 7500.00 | 382500.00 |
| 190 | 2031-12 | 8905.69 | 1405.69 | 7500.00 | 375000.00 |
| 191 | 2032-01 | 8878.13 | 1378.13 | 7500.00 | 367500.00 |
| 192 | 2032-02 | 8850.56 | 1350.56 | 7500.00 | 360000.00 |
| 193 | 2032-03 | 8823.00 | 1323.00 | 7500.00 | 352500.00 |
| 194 | 2032-04 | 8795.44 | 1295.44 | 7500.00 | 345000.00 |
| 195 | 2032-05 | 8767.88 | 1267.88 | 7500.00 | 337500.00 |
| 196 | 2032-06 | 8740.31 | 1240.31 | 7500.00 | 330000.00 |
| 197 | 2032-07 | 8712.75 | 1212.75 | 7500.00 | 322500.00 |
| 198 | 2032-08 | 8685.19 | 1185.19 | 7500.00 | 315000.00 |
| 199 | 2032-09 | 8657.63 | 1157.63 | 7500.00 | 307500.00 |
| 200 | 2032-10 | 8630.06 | 1130.06 | 7500.00 | 300000.00 |
| 201 | 2032-11 | 8602.50 | 1102.50 | 7500.00 | 292500.00 |
| 202 | 2032-12 | 8574.94 | 1074.94 | 7500.00 | 285000.00 |
| 203 | 2033-01 | 8547.38 | 1047.38 | 7500.00 | 277500.00 |
| 204 | 2033-02 | 8519.81 | 1019.81 | 7500.00 | 270000.00 |
| 205 | 2033-03 | 8492.25 | 992.25 | 7500.00 | 262500.00 |
| 206 | 2033-04 | 8464.69 | 964.69 | 7500.00 | 255000.00 |
| 207 | 2033-05 | 8437.13 | 937.13 | 7500.00 | 247500.00 |
| 208 | 2033-06 | 8409.56 | 909.56 | 7500.00 | 240000.00 |
| 209 | 2033-07 | 8382.00 | 882.00 | 7500.00 | 232500.00 |
| 210 | 2033-08 | 8354.44 | 854.44 | 7500.00 | 225000.00 |
| 211 | 2033-09 | 8326.88 | 826.88 | 7500.00 | 217500.00 |
| 212 | 2033-10 | 8299.31 | 799.31 | 7500.00 | 210000.00 |
| 213 | 2033-11 | 8271.75 | 771.75 | 7500.00 | 202500.00 |
| 214 | 2033-12 | 8244.19 | 744.19 | 7500.00 | 195000.00 |
| 215 | 2034-01 | 8216.63 | 716.63 | 7500.00 | 187500.00 |
| 216 | 2034-02 | 8189.06 | 689.06 | 7500.00 | 180000.00 |
| 217 | 2034-03 | 8161.50 | 661.50 | 7500.00 | 172500.00 |
| 218 | 2034-04 | 8133.94 | 633.94 | 7500.00 | 165000.00 |
| 219 | 2034-05 | 8106.38 | 606.38 | 7500.00 | 157500.00 |
| 220 | 2034-06 | 8078.81 | 578.81 | 7500.00 | 150000.00 |
| 221 | 2034-07 | 8051.25 | 551.25 | 7500.00 | 142500.00 |
| 222 | 2034-08 | 8023.69 | 523.69 | 7500.00 | 135000.00 |
| 223 | 2034-09 | 7996.13 | 496.13 | 7500.00 | 127500.00 |
| 224 | 2034-10 | 7968.56 | 468.56 | 7500.00 | 120000.00 |
| 225 | 2034-11 | 7941.00 | 441.00 | 7500.00 | 112500.00 |
| 226 | 2034-12 | 7913.44 | 413.44 | 7500.00 | 105000.00 |
| 227 | 2035-01 | 7885.88 | 385.88 | 7500.00 | 97500.00 |
| 228 | 2035-02 | 7858.31 | 358.31 | 7500.00 | 90000.00 |
| 229 | 2035-03 | 7830.75 | 330.75 | 7500.00 | 82500.00 |
| 230 | 2035-04 | 7803.19 | 303.19 | 7500.00 | 75000.00 |
| 231 | 2035-05 | 7775.63 | 275.63 | 7500.00 | 67500.00 |
| 232 | 2035-06 | 7748.06 | 248.06 | 7500.00 | 60000.00 |
| 233 | 2035-07 | 7720.50 | 220.50 | 7500.00 | 52500.00 |
| 234 | 2035-08 | 7692.94 | 192.94 | 7500.00 | 45000.00 |
| 235 | 2035-09 | 7665.38 | 165.38 | 7500.00 | 37500.00 |
| 236 | 2035-10 | 7637.81 | 137.81 | 7500.00 | 30000.00 |
| 237 | 2035-11 | 7610.25 | 110.25 | 7500.00 | 22500.00 |
| 238 | 2035-12 | 7582.69 | 82.69 | 7500.00 | 15000.00 |
| 239 | 2036-01 | 7555.13 | 55.13 | 7500.00 | 7500.00 |
| 240 | 2036-02 | 7527.56 | 27.56 | 7500.00 | 0.00 |