贷款25.9万（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：25.9万
还款月数：20年
每月还款：1469.04元
利息总额：9.36万
本息合计：35.26万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-07 | 1469.04 | 701.46 | 767.58 | 258232.42 |
| 2 | 2017-08 | 1469.04 | 699.38 | 769.66 | 257462.76 |
| 3 | 2017-09 | 1469.04 | 697.29 | 771.74 | 256691.02 |
| 4 | 2017-10 | 1469.04 | 695.20 | 773.83 | 255917.19 |
| 5 | 2017-11 | 1469.04 | 693.11 | 775.93 | 255141.26 |
| 6 | 2017-12 | 1469.04 | 691.01 | 778.03 | 254363.23 |
| 7 | 2018-01 | 1469.04 | 688.90 | 780.14 | 253583.10 |
| 8 | 2018-02 | 1469.04 | 686.79 | 782.25 | 252800.85 |
| 9 | 2018-03 | 1469.04 | 684.67 | 784.37 | 252016.48 |
| 10 | 2018-04 | 1469.04 | 682.54 | 786.49 | 251229.99 |
| 11 | 2018-05 | 1469.04 | 680.41 | 788.62 | 250441.36 |
| 12 | 2018-06 | 1469.04 | 678.28 | 790.76 | 249650.60 |
| 13 | 2018-07 | 1469.04 | 676.14 | 792.90 | 248857.70 |
| 14 | 2018-08 | 1469.04 | 673.99 | 795.05 | 248062.66 |
| 15 | 2018-09 | 1469.04 | 671.84 | 797.20 | 247265.46 |
| 16 | 2018-10 | 1469.04 | 669.68 | 799.36 | 246466.10 |
| 17 | 2018-11 | 1469.04 | 667.51 | 801.52 | 245664.57 |
| 18 | 2018-12 | 1469.04 | 665.34 | 803.70 | 244860.88 |
| 19 | 2019-01 | 1469.04 | 663.16 | 805.87 | 244055.00 |
| 20 | 2019-02 | 1469.04 | 660.98 | 808.05 | 243246.95 |
| 21 | 2019-03 | 1469.04 | 658.79 | 810.24 | 242436.71 |
| 22 | 2019-04 | 1469.04 | 656.60 | 812.44 | 241624.27 |
| 23 | 2019-05 | 1469.04 | 654.40 | 814.64 | 240809.63 |
| 24 | 2019-06 | 1469.04 | 652.19 | 816.84 | 239992.79 |
| 25 | 2019-07 | 1469.04 | 649.98 | 819.06 | 239173.73 |
| 26 | 2019-08 | 1469.04 | 647.76 | 821.27 | 238352.46 |
| 27 | 2019-09 | 1469.04 | 645.54 | 823.50 | 237528.96 |
| 28 | 2019-10 | 1469.04 | 643.31 | 825.73 | 236703.23 |
| 29 | 2019-11 | 1469.04 | 641.07 | 827.97 | 235875.26 |
| 30 | 2019-12 | 1469.04 | 638.83 | 830.21 | 235045.05 |
| 31 | 2020-01 | 1469.04 | 636.58 | 832.46 | 234212.60 |
| 32 | 2020-02 | 1469.04 | 634.33 | 834.71 | 233377.89 |
| 33 | 2020-03 | 1469.04 | 632.07 | 836.97 | 232540.91 |
| 34 | 2020-04 | 1469.04 | 629.80 | 839.24 | 231701.67 |
| 35 | 2020-05 | 1469.04 | 627.53 | 841.51 | 230860.16 |
| 36 | 2020-06 | 1469.04 | 625.25 | 843.79 | 230016.37 |
| 37 | 2020-07 | 1469.04 | 622.96 | 846.08 | 229170.30 |
| 38 | 2020-08 | 1469.04 | 620.67 | 848.37 | 228321.93 |
| 39 | 2020-09 | 1469.04 | 618.37 | 850.67 | 227471.26 |
| 40 | 2020-10 | 1469.04 | 616.07 | 852.97 | 226618.29 |
| 41 | 2020-11 | 1469.04 | 613.76 | 855.28 | 225763.02 |
| 42 | 2020-12 | 1469.04 | 611.44 | 857.60 | 224905.42 |
| 43 | 2021-01 | 1469.04 | 609.12 | 859.92 | 224045.50 |
| 44 | 2021-02 | 1469.04 | 606.79 | 862.25 | 223183.25 |
| 45 | 2021-03 | 1469.04 | 604.45 | 864.58 | 222318.67 |
| 46 | 2021-04 | 1469.04 | 602.11 | 866.92 | 221451.75 |
| 47 | 2021-05 | 1469.04 | 599.77 | 869.27 | 220582.48 |
| 48 | 2021-06 | 1469.04 | 597.41 | 871.63 | 219710.85 |
| 49 | 2021-07 | 1469.04 | 595.05 | 873.99 | 218836.86 |
| 50 | 2021-08 | 1469.04 | 592.68 | 876.35 | 217960.51 |
| 51 | 2021-09 | 1469.04 | 590.31 | 878.73 | 217081.78 |
| 52 | 2021-10 | 1469.04 | 587.93 | 881.11 | 216200.68 |
| 53 | 2021-11 | 1469.04 | 585.54 | 883.49 | 215317.18 |
| 54 | 2021-12 | 1469.04 | 583.15 | 885.89 | 214431.30 |
| 55 | 2022-01 | 1469.04 | 580.75 | 888.29 | 213543.01 |
| 56 | 2022-02 | 1469.04 | 578.35 | 890.69 | 212652.32 |
| 57 | 2022-03 | 1469.04 | 575.93 | 893.10 | 211759.21 |
| 58 | 2022-04 | 1469.04 | 573.51 | 895.52 | 210863.69 |
| 59 | 2022-05 | 1469.04 | 571.09 | 897.95 | 209965.74 |
| 60 | 2022-06 | 1469.04 | 568.66 | 900.38 | 209065.36 |
| 61 | 2022-07 | 1469.04 | 566.22 | 902.82 | 208162.55 |
| 62 | 2022-08 | 1469.04 | 563.77 | 905.26 | 207257.28 |
| 63 | 2022-09 | 1469.04 | 561.32 | 907.72 | 206349.57 |
| 64 | 2022-10 | 1469.04 | 558.86 | 910.17 | 205439.39 |
| 65 | 2022-11 | 1469.04 | 556.40 | 912.64 | 204526.76 |
| 66 | 2022-12 | 1469.04 | 553.93 | 915.11 | 203611.64 |
| 67 | 2023-01 | 1469.04 | 551.45 | 917.59 | 202694.06 |
| 68 | 2023-02 | 1469.04 | 548.96 | 920.07 | 201773.98 |
| 69 | 2023-03 | 1469.04 | 546.47 | 922.57 | 200851.42 |
| 70 | 2023-04 | 1469.04 | 543.97 | 925.06 | 199926.35 |
| 71 | 2023-05 | 1469.04 | 541.47 | 927.57 | 198998.78 |
| 72 | 2023-06 | 1469.04 | 538.96 | 930.08 | 198068.70 |
| 73 | 2023-07 | 1469.04 | 536.44 | 932.60 | 197136.10 |
| 74 | 2023-08 | 1469.04 | 533.91 | 935.13 | 196200.97 |
| 75 | 2023-09 | 1469.04 | 531.38 | 937.66 | 195263.31 |
| 76 | 2023-10 | 1469.04 | 528.84 | 940.20 | 194323.11 |
| 77 | 2023-11 | 1469.04 | 526.29 | 942.75 | 193380.37 |
| 78 | 2023-12 | 1469.04 | 523.74 | 945.30 | 192435.07 |
| 79 | 2024-01 | 1469.04 | 521.18 | 947.86 | 191487.21 |
| 80 | 2024-02 | 1469.04 | 518.61 | 950.43 | 190536.79 |
| 81 | 2024-03 | 1469.04 | 516.04 | 953.00 | 189583.79 |
| 82 | 2024-04 | 1469.04 | 513.46 | 955.58 | 188628.20 |
| 83 | 2024-05 | 1469.04 | 510.87 | 958.17 | 187670.04 |
| 84 | 2024-06 | 1469.04 | 508.27 | 960.76 | 186709.27 |
| 85 | 2024-07 | 1469.04 | 505.67 | 963.37 | 185745.91 |
| 86 | 2024-08 | 1469.04 | 503.06 | 965.98 | 184779.93 |
| 87 | 2024-09 | 1469.04 | 500.45 | 968.59 | 183811.34 |
| 88 | 2024-10 | 1469.04 | 497.82 | 971.21 | 182840.12 |
| 89 | 2024-11 | 1469.04 | 495.19 | 973.85 | 181866.28 |
| 90 | 2024-12 | 1469.04 | 492.55 | 976.48 | 180889.80 |
| 91 | 2025-01 | 1469.04 | 489.91 | 979.13 | 179910.67 |
| 92 | 2025-02 | 1469.04 | 487.26 | 981.78 | 178928.89 |
| 93 | 2025-03 | 1469.04 | 484.60 | 984.44 | 177944.45 |
| 94 | 2025-04 | 1469.04 | 481.93 | 987.10 | 176957.35 |
| 95 | 2025-05 | 1469.04 | 479.26 | 989.78 | 175967.57 |
| 96 | 2025-06 | 1469.04 | 476.58 | 992.46 | 174975.11 |
| 97 | 2025-07 | 1469.04 | 473.89 | 995.15 | 173979.97 |
| 98 | 2025-08 | 1469.04 | 471.20 | 997.84 | 172982.13 |
| 99 | 2025-09 | 1469.04 | 468.49 | 1000.54 | 171981.58 |
| 100 | 2025-10 | 1469.04 | 465.78 | 1003.25 | 170978.33 |
| 101 | 2025-11 | 1469.04 | 463.07 | 1005.97 | 169972.36 |
| 102 | 2025-12 | 1469.04 | 460.34 | 1008.70 | 168963.66 |
| 103 | 2026-01 | 1469.04 | 457.61 | 1011.43 | 167952.24 |
| 104 | 2026-02 | 1469.04 | 454.87 | 1014.17 | 166938.07 |
| 105 | 2026-03 | 1469.04 | 452.12 | 1016.91 | 165921.16 |
| 106 | 2026-04 | 1469.04 | 449.37 | 1019.67 | 164901.49 |
| 107 | 2026-05 | 1469.04 | 446.61 | 1022.43 | 163879.06 |
| 108 | 2026-06 | 1469.04 | 443.84 | 1025.20 | 162853.86 |
| 109 | 2026-07 | 1469.04 | 441.06 | 1027.97 | 161825.89 |
| 110 | 2026-08 | 1469.04 | 438.28 | 1030.76 | 160795.13 |
| 111 | 2026-09 | 1469.04 | 435.49 | 1033.55 | 159761.58 |
| 112 | 2026-10 | 1469.04 | 432.69 | 1036.35 | 158725.23 |
| 113 | 2026-11 | 1469.04 | 429.88 | 1039.16 | 157686.07 |
| 114 | 2026-12 | 1469.04 | 427.07 | 1041.97 | 156644.10 |
| 115 | 2027-01 | 1469.04 | 424.24 | 1044.79 | 155599.31 |
| 116 | 2027-02 | 1469.04 | 421.41 | 1047.62 | 154551.69 |
| 117 | 2027-03 | 1469.04 | 418.58 | 1050.46 | 153501.23 |
| 118 | 2027-04 | 1469.04 | 415.73 | 1053.30 | 152447.92 |
| 119 | 2027-05 | 1469.04 | 412.88 | 1056.16 | 151391.77 |
| 120 | 2027-06 | 1469.04 | 410.02 | 1059.02 | 150332.75 |
| 121 | 2027-07 | 1469.04 | 407.15 | 1061.89 | 149270.86 |
| 122 | 2027-08 | 1469.04 | 404.28 | 1064.76 | 148206.10 |
| 123 | 2027-09 | 1469.04 | 401.39 | 1067.65 | 147138.46 |
| 124 | 2027-10 | 1469.04 | 398.50 | 1070.54 | 146067.92 |
| 125 | 2027-11 | 1469.04 | 395.60 | 1073.44 | 144994.48 |
| 126 | 2027-12 | 1469.04 | 392.69 | 1076.34 | 143918.14 |
| 127 | 2028-01 | 1469.04 | 389.78 | 1079.26 | 142838.88 |
| 128 | 2028-02 | 1469.04 | 386.86 | 1082.18 | 141756.70 |
| 129 | 2028-03 | 1469.04 | 383.92 | 1085.11 | 140671.59 |
| 130 | 2028-04 | 1469.04 | 380.99 | 1088.05 | 139583.53 |
| 131 | 2028-05 | 1469.04 | 378.04 | 1091.00 | 138492.54 |
| 132 | 2028-06 | 1469.04 | 375.08 | 1093.95 | 137398.58 |
| 133 | 2028-07 | 1469.04 | 372.12 | 1096.92 | 136301.67 |
| 134 | 2028-08 | 1469.04 | 369.15 | 1099.89 | 135201.78 |
| 135 | 2028-09 | 1469.04 | 366.17 | 1102.87 | 134098.91 |
| 136 | 2028-10 | 1469.04 | 363.18 | 1105.85 | 132993.06 |
| 137 | 2028-11 | 1469.04 | 360.19 | 1108.85 | 131884.21 |
| 138 | 2028-12 | 1469.04 | 357.19 | 1111.85 | 130772.36 |
| 139 | 2029-01 | 1469.04 | 354.18 | 1114.86 | 129657.50 |
| 140 | 2029-02 | 1469.04 | 351.16 | 1117.88 | 128539.62 |
| 141 | 2029-03 | 1469.04 | 348.13 | 1120.91 | 127418.71 |
| 142 | 2029-04 | 1469.04 | 345.09 | 1123.94 | 126294.77 |
| 143 | 2029-05 | 1469.04 | 342.05 | 1126.99 | 125167.78 |
| 144 | 2029-06 | 1469.04 | 339.00 | 1130.04 | 124037.74 |
| 145 | 2029-07 | 1469.04 | 335.94 | 1133.10 | 122904.64 |
| 146 | 2029-08 | 1469.04 | 332.87 | 1136.17 | 121768.47 |
| 147 | 2029-09 | 1469.04 | 329.79 | 1139.25 | 120629.22 |
| 148 | 2029-10 | 1469.04 | 326.70 | 1142.33 | 119486.89 |
| 149 | 2029-11 | 1469.04 | 323.61 | 1145.43 | 118341.46 |
| 150 | 2029-12 | 1469.04 | 320.51 | 1148.53 | 117192.93 |
| 151 | 2030-01 | 1469.04 | 317.40 | 1151.64 | 116041.29 |
| 152 | 2030-02 | 1469.04 | 314.28 | 1154.76 | 114886.53 |
| 153 | 2030-03 | 1469.04 | 311.15 | 1157.89 | 113728.65 |
| 154 | 2030-04 | 1469.04 | 308.02 | 1161.02 | 112567.62 |
| 155 | 2030-05 | 1469.04 | 304.87 | 1164.17 | 111403.46 |
| 156 | 2030-06 | 1469.04 | 301.72 | 1167.32 | 110236.14 |
| 157 | 2030-07 | 1469.04 | 298.56 | 1170.48 | 109065.66 |
| 158 | 2030-08 | 1469.04 | 295.39 | 1173.65 | 107892.01 |
| 159 | 2030-09 | 1469.04 | 292.21 | 1176.83 | 106715.18 |
| 160 | 2030-10 | 1469.04 | 289.02 | 1180.02 | 105535.16 |
| 161 | 2030-11 | 1469.04 | 285.82 | 1183.21 | 104351.95 |
| 162 | 2030-12 | 1469.04 | 282.62 | 1186.42 | 103165.53 |
| 163 | 2031-01 | 1469.04 | 279.41 | 1189.63 | 101975.90 |
| 164 | 2031-02 | 1469.04 | 276.18 | 1192.85 | 100783.05 |
| 165 | 2031-03 | 1469.04 | 272.95 | 1196.08 | 99586.96 |
| 166 | 2031-04 | 1469.04 | 269.71 | 1199.32 | 98387.64 |
| 167 | 2031-05 | 1469.04 | 266.47 | 1202.57 | 97185.07 |
| 168 | 2031-06 | 1469.04 | 263.21 | 1205.83 | 95979.24 |
| 169 | 2031-07 | 1469.04 | 259.94 | 1209.09 | 94770.15 |
| 170 | 2031-08 | 1469.04 | 256.67 | 1212.37 | 93557.78 |
| 171 | 2031-09 | 1469.04 | 253.39 | 1215.65 | 92342.13 |
| 172 | 2031-10 | 1469.04 | 250.09 | 1218.94 | 91123.19 |
| 173 | 2031-11 | 1469.04 | 246.79 | 1222.25 | 89900.94 |
| 174 | 2031-12 | 1469.04 | 243.48 | 1225.56 | 88675.39 |
| 175 | 2032-01 | 1469.04 | 240.16 | 1228.87 | 87446.51 |
| 176 | 2032-02 | 1469.04 | 236.83 | 1232.20 | 86214.31 |
| 177 | 2032-03 | 1469.04 | 233.50 | 1235.54 | 84978.77 |
| 178 | 2032-04 | 1469.04 | 230.15 | 1238.89 | 83739.88 |
| 179 | 2032-05 | 1469.04 | 226.80 | 1242.24 | 82497.64 |
| 180 | 2032-06 | 1469.04 | 223.43 | 1245.61 | 81252.04 |
| 181 | 2032-07 | 1469.04 | 220.06 | 1248.98 | 80003.06 |
| 182 | 2032-08 | 1469.04 | 216.67 | 1252.36 | 78750.70 |
| 183 | 2032-09 | 1469.04 | 213.28 | 1255.75 | 77494.94 |
| 184 | 2032-10 | 1469.04 | 209.88 | 1259.15 | 76235.79 |
| 185 | 2032-11 | 1469.04 | 206.47 | 1262.57 | 74973.22 |
| 186 | 2032-12 | 1469.04 | 203.05 | 1265.98 | 73707.24 |
| 187 | 2033-01 | 1469.04 | 199.62 | 1269.41 | 72437.82 |
| 188 | 2033-02 | 1469.04 | 196.19 | 1272.85 | 71164.97 |
| 189 | 2033-03 | 1469.04 | 192.74 | 1276.30 | 69888.67 |
| 190 | 2033-04 | 1469.04 | 189.28 | 1279.76 | 68608.92 |
| 191 | 2033-05 | 1469.04 | 185.82 | 1283.22 | 67325.70 |
| 192 | 2033-06 | 1469.04 | 182.34 | 1286.70 | 66039.00 |
| 193 | 2033-07 | 1469.04 | 178.86 | 1290.18 | 64748.82 |
| 194 | 2033-08 | 1469.04 | 175.36 | 1293.68 | 63455.14 |
| 195 | 2033-09 | 1469.04 | 171.86 | 1297.18 | 62157.96 |
| 196 | 2033-10 | 1469.04 | 168.34 | 1300.69 | 60857.27 |
| 197 | 2033-11 | 1469.04 | 164.82 | 1304.22 | 59553.06 |
| 198 | 2033-12 | 1469.04 | 161.29 | 1307.75 | 58245.31 |
| 199 | 2034-01 | 1469.04 | 157.75 | 1311.29 | 56934.02 |
| 200 | 2034-02 | 1469.04 | 154.20 | 1314.84 | 55619.18 |
| 201 | 2034-03 | 1469.04 | 150.64 | 1318.40 | 54300.78 |
| 202 | 2034-04 | 1469.04 | 147.06 | 1321.97 | 52978.81 |
| 203 | 2034-05 | 1469.04 | 143.48 | 1325.55 | 51653.25 |
| 204 | 2034-06 | 1469.04 | 139.89 | 1329.14 | 50324.11 |
| 205 | 2034-07 | 1469.04 | 136.29 | 1332.74 | 48991.37 |
| 206 | 2034-08 | 1469.04 | 132.68 | 1336.35 | 47655.02 |
| 207 | 2034-09 | 1469.04 | 129.07 | 1339.97 | 46315.04 |
| 208 | 2034-10 | 1469.04 | 125.44 | 1343.60 | 44971.44 |
| 209 | 2034-11 | 1469.04 | 121.80 | 1347.24 | 43624.20 |
| 210 | 2034-12 | 1469.04 | 118.15 | 1350.89 | 42273.32 |
| 211 | 2035-01 | 1469.04 | 114.49 | 1354.55 | 40918.77 |
| 212 | 2035-02 | 1469.04 | 110.82 | 1358.22 | 39560.55 |
| 213 | 2035-03 | 1469.04 | 107.14 | 1361.89 | 38198.66 |
| 214 | 2035-04 | 1469.04 | 103.45 | 1365.58 | 36833.08 |
| 215 | 2035-05 | 1469.04 | 99.76 | 1369.28 | 35463.80 |
| 216 | 2035-06 | 1469.04 | 96.05 | 1372.99 | 34090.81 |
| 217 | 2035-07 | 1469.04 | 92.33 | 1376.71 | 32714.10 |
| 218 | 2035-08 | 1469.04 | 88.60 | 1380.44 | 31333.66 |
| 219 | 2035-09 | 1469.04 | 84.86 | 1384.18 | 29949.49 |
| 220 | 2035-10 | 1469.04 | 81.11 | 1387.92 | 28561.56 |
| 221 | 2035-11 | 1469.04 | 77.35 | 1391.68 | 27169.88 |
| 222 | 2035-12 | 1469.04 | 73.59 | 1395.45 | 25774.43 |
| 223 | 2036-01 | 1469.04 | 69.81 | 1399.23 | 24375.20 |
| 224 | 2036-02 | 1469.04 | 66.02 | 1403.02 | 22972.18 |
| 225 | 2036-03 | 1469.04 | 62.22 | 1406.82 | 21565.36 |
| 226 | 2036-04 | 1469.04 | 58.41 | 1410.63 | 20154.73 |
| 227 | 2036-05 | 1469.04 | 54.59 | 1414.45 | 18740.28 |
| 228 | 2036-06 | 1469.04 | 50.75 | 1418.28 | 17321.99 |
| 229 | 2036-07 | 1469.04 | 46.91 | 1422.12 | 15899.87 |
| 230 | 2036-08 | 1469.04 | 43.06 | 1425.97 | 14473.89 |
| 231 | 2036-09 | 1469.04 | 39.20 | 1429.84 | 13044.06 |
| 232 | 2036-10 | 1469.04 | 35.33 | 1433.71 | 11610.35 |
| 233 | 2036-11 | 1469.04 | 31.44 | 1437.59 | 10172.76 |
| 234 | 2036-12 | 1469.04 | 27.55 | 1441.49 | 8731.27 |
| 235 | 2037-01 | 1469.04 | 23.65 | 1445.39 | 7285.88 |
| 236 | 2037-02 | 1469.04 | 19.73 | 1449.30 | 5836.58 |
| 237 | 2037-03 | 1469.04 | 15.81 | 1453.23 | 4383.35 |
| 238 | 2037-04 | 1469.04 | 11.87 | 1457.17 | 2926.18 |
| 239 | 2037-05 | 1469.04 | 7.93 | 1461.11 | 1465.07 |
| 240 | 2037-06 | 1469.04 | 3.97 | 1465.07 | 0.00 |
等额本金还款方式：
贷款总额：25.9万
还款月数：20年
首月还款：1780.63元
每月递减：2.92元
利息总额：8.45万
本息合计：34.35万
节省利息：9043.16元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-07 | 1780.63 | 701.46 | 1079.17 | 257920.83 |
| 2 | 2017-08 | 1777.70 | 698.54 | 1079.17 | 256841.67 |
| 3 | 2017-09 | 1774.78 | 695.61 | 1079.17 | 255762.50 |
| 4 | 2017-10 | 1771.86 | 692.69 | 1079.17 | 254683.33 |
| 5 | 2017-11 | 1768.93 | 689.77 | 1079.17 | 253604.17 |
| 6 | 2017-12 | 1766.01 | 686.84 | 1079.17 | 252525.00 |
| 7 | 2018-01 | 1763.09 | 683.92 | 1079.17 | 251445.83 |
| 8 | 2018-02 | 1760.17 | 681.00 | 1079.17 | 250366.67 |
| 9 | 2018-03 | 1757.24 | 678.08 | 1079.17 | 249287.50 |
| 10 | 2018-04 | 1754.32 | 675.15 | 1079.17 | 248208.33 |
| 11 | 2018-05 | 1751.40 | 672.23 | 1079.17 | 247129.17 |
| 12 | 2018-06 | 1748.47 | 669.31 | 1079.17 | 246050.00 |
| 13 | 2018-07 | 1745.55 | 666.39 | 1079.17 | 244970.83 |
| 14 | 2018-08 | 1742.63 | 663.46 | 1079.17 | 243891.67 |
| 15 | 2018-09 | 1739.71 | 660.54 | 1079.17 | 242812.50 |
| 16 | 2018-10 | 1736.78 | 657.62 | 1079.17 | 241733.33 |
| 17 | 2018-11 | 1733.86 | 654.69 | 1079.17 | 240654.17 |
| 18 | 2018-12 | 1730.94 | 651.77 | 1079.17 | 239575.00 |
| 19 | 2019-01 | 1728.02 | 648.85 | 1079.17 | 238495.83 |
| 20 | 2019-02 | 1725.09 | 645.93 | 1079.17 | 237416.67 |
| 21 | 2019-03 | 1722.17 | 643.00 | 1079.17 | 236337.50 |
| 22 | 2019-04 | 1719.25 | 640.08 | 1079.17 | 235258.33 |
| 23 | 2019-05 | 1716.32 | 637.16 | 1079.17 | 234179.17 |
| 24 | 2019-06 | 1713.40 | 634.24 | 1079.17 | 233100.00 |
| 25 | 2019-07 | 1710.48 | 631.31 | 1079.17 | 232020.83 |
| 26 | 2019-08 | 1707.56 | 628.39 | 1079.17 | 230941.67 |
| 27 | 2019-09 | 1704.63 | 625.47 | 1079.17 | 229862.50 |
| 28 | 2019-10 | 1701.71 | 622.54 | 1079.17 | 228783.33 |
| 29 | 2019-11 | 1698.79 | 619.62 | 1079.17 | 227704.17 |
| 30 | 2019-12 | 1695.87 | 616.70 | 1079.17 | 226625.00 |
| 31 | 2020-01 | 1692.94 | 613.78 | 1079.17 | 225545.83 |
| 32 | 2020-02 | 1690.02 | 610.85 | 1079.17 | 224466.67 |
| 33 | 2020-03 | 1687.10 | 607.93 | 1079.17 | 223387.50 |
| 34 | 2020-04 | 1684.17 | 605.01 | 1079.17 | 222308.33 |
| 35 | 2020-05 | 1681.25 | 602.09 | 1079.17 | 221229.17 |
| 36 | 2020-06 | 1678.33 | 599.16 | 1079.17 | 220150.00 |
| 37 | 2020-07 | 1675.41 | 596.24 | 1079.17 | 219070.83 |
| 38 | 2020-08 | 1672.48 | 593.32 | 1079.17 | 217991.67 |
| 39 | 2020-09 | 1669.56 | 590.39 | 1079.17 | 216912.50 |
| 40 | 2020-10 | 1666.64 | 587.47 | 1079.17 | 215833.33 |
| 41 | 2020-11 | 1663.72 | 584.55 | 1079.17 | 214754.17 |
| 42 | 2020-12 | 1660.79 | 581.63 | 1079.17 | 213675.00 |
| 43 | 2021-01 | 1657.87 | 578.70 | 1079.17 | 212595.83 |
| 44 | 2021-02 | 1654.95 | 575.78 | 1079.17 | 211516.67 |
| 45 | 2021-03 | 1652.02 | 572.86 | 1079.17 | 210437.50 |
| 46 | 2021-04 | 1649.10 | 569.93 | 1079.17 | 209358.33 |
| 47 | 2021-05 | 1646.18 | 567.01 | 1079.17 | 208279.17 |
| 48 | 2021-06 | 1643.26 | 564.09 | 1079.17 | 207200.00 |
| 49 | 2021-07 | 1640.33 | 561.17 | 1079.17 | 206120.83 |
| 50 | 2021-08 | 1637.41 | 558.24 | 1079.17 | 205041.67 |
| 51 | 2021-09 | 1634.49 | 555.32 | 1079.17 | 203962.50 |
| 52 | 2021-10 | 1631.57 | 552.40 | 1079.17 | 202883.33 |
| 53 | 2021-11 | 1628.64 | 549.48 | 1079.17 | 201804.17 |
| 54 | 2021-12 | 1625.72 | 546.55 | 1079.17 | 200725.00 |
| 55 | 2022-01 | 1622.80 | 543.63 | 1079.17 | 199645.83 |
| 56 | 2022-02 | 1619.87 | 540.71 | 1079.17 | 198566.67 |
| 57 | 2022-03 | 1616.95 | 537.78 | 1079.17 | 197487.50 |
| 58 | 2022-04 | 1614.03 | 534.86 | 1079.17 | 196408.33 |
| 59 | 2022-05 | 1611.11 | 531.94 | 1079.17 | 195329.17 |
| 60 | 2022-06 | 1608.18 | 529.02 | 1079.17 | 194250.00 |
| 61 | 2022-07 | 1605.26 | 526.09 | 1079.17 | 193170.83 |
| 62 | 2022-08 | 1602.34 | 523.17 | 1079.17 | 192091.67 |
| 63 | 2022-09 | 1599.41 | 520.25 | 1079.17 | 191012.50 |
| 64 | 2022-10 | 1596.49 | 517.33 | 1079.17 | 189933.33 |
| 65 | 2022-11 | 1593.57 | 514.40 | 1079.17 | 188854.17 |
| 66 | 2022-12 | 1590.65 | 511.48 | 1079.17 | 187775.00 |
| 67 | 2023-01 | 1587.72 | 508.56 | 1079.17 | 186695.83 |
| 68 | 2023-02 | 1584.80 | 505.63 | 1079.17 | 185616.67 |
| 69 | 2023-03 | 1581.88 | 502.71 | 1079.17 | 184537.50 |
| 70 | 2023-04 | 1578.96 | 499.79 | 1079.17 | 183458.33 |
| 71 | 2023-05 | 1576.03 | 496.87 | 1079.17 | 182379.17 |
| 72 | 2023-06 | 1573.11 | 493.94 | 1079.17 | 181300.00 |
| 73 | 2023-07 | 1570.19 | 491.02 | 1079.17 | 180220.83 |
| 74 | 2023-08 | 1567.26 | 488.10 | 1079.17 | 179141.67 |
| 75 | 2023-09 | 1564.34 | 485.18 | 1079.17 | 178062.50 |
| 76 | 2023-10 | 1561.42 | 482.25 | 1079.17 | 176983.33 |
| 77 | 2023-11 | 1558.50 | 479.33 | 1079.17 | 175904.17 |
| 78 | 2023-12 | 1555.57 | 476.41 | 1079.17 | 174825.00 |
| 79 | 2024-01 | 1552.65 | 473.48 | 1079.17 | 173745.83 |
| 80 | 2024-02 | 1549.73 | 470.56 | 1079.17 | 172666.67 |
| 81 | 2024-03 | 1546.81 | 467.64 | 1079.17 | 171587.50 |
| 82 | 2024-04 | 1543.88 | 464.72 | 1079.17 | 170508.33 |
| 83 | 2024-05 | 1540.96 | 461.79 | 1079.17 | 169429.17 |
| 84 | 2024-06 | 1538.04 | 458.87 | 1079.17 | 168350.00 |
| 85 | 2024-07 | 1535.11 | 455.95 | 1079.17 | 167270.83 |
| 86 | 2024-08 | 1532.19 | 453.03 | 1079.17 | 166191.67 |
| 87 | 2024-09 | 1529.27 | 450.10 | 1079.17 | 165112.50 |
| 88 | 2024-10 | 1526.35 | 447.18 | 1079.17 | 164033.33 |
| 89 | 2024-11 | 1523.42 | 444.26 | 1079.17 | 162954.17 |
| 90 | 2024-12 | 1520.50 | 441.33 | 1079.17 | 161875.00 |
| 91 | 2025-01 | 1517.58 | 438.41 | 1079.17 | 160795.83 |
| 92 | 2025-02 | 1514.66 | 435.49 | 1079.17 | 159716.67 |
| 93 | 2025-03 | 1511.73 | 432.57 | 1079.17 | 158637.50 |
| 94 | 2025-04 | 1508.81 | 429.64 | 1079.17 | 157558.33 |
| 95 | 2025-05 | 1505.89 | 426.72 | 1079.17 | 156479.17 |
| 96 | 2025-06 | 1502.96 | 423.80 | 1079.17 | 155400.00 |
| 97 | 2025-07 | 1500.04 | 420.88 | 1079.17 | 154320.83 |
| 98 | 2025-08 | 1497.12 | 417.95 | 1079.17 | 153241.67 |
| 99 | 2025-09 | 1494.20 | 415.03 | 1079.17 | 152162.50 |
| 100 | 2025-10 | 1491.27 | 412.11 | 1079.17 | 151083.33 |
| 101 | 2025-11 | 1488.35 | 409.18 | 1079.17 | 150004.17 |
| 102 | 2025-12 | 1485.43 | 406.26 | 1079.17 | 148925.00 |
| 103 | 2026-01 | 1482.51 | 403.34 | 1079.17 | 147845.83 |
| 104 | 2026-02 | 1479.58 | 400.42 | 1079.17 | 146766.67 |
| 105 | 2026-03 | 1476.66 | 397.49 | 1079.17 | 145687.50 |
| 106 | 2026-04 | 1473.74 | 394.57 | 1079.17 | 144608.33 |
| 107 | 2026-05 | 1470.81 | 391.65 | 1079.17 | 143529.17 |
| 108 | 2026-06 | 1467.89 | 388.72 | 1079.17 | 142450.00 |
| 109 | 2026-07 | 1464.97 | 385.80 | 1079.17 | 141370.83 |
| 110 | 2026-08 | 1462.05 | 382.88 | 1079.17 | 140291.67 |
| 111 | 2026-09 | 1459.12 | 379.96 | 1079.17 | 139212.50 |
| 112 | 2026-10 | 1456.20 | 377.03 | 1079.17 | 138133.33 |
| 113 | 2026-11 | 1453.28 | 374.11 | 1079.17 | 137054.17 |
| 114 | 2026-12 | 1450.36 | 371.19 | 1079.17 | 135975.00 |
| 115 | 2027-01 | 1447.43 | 368.27 | 1079.17 | 134895.83 |
| 116 | 2027-02 | 1444.51 | 365.34 | 1079.17 | 133816.67 |
| 117 | 2027-03 | 1441.59 | 362.42 | 1079.17 | 132737.50 |
| 118 | 2027-04 | 1438.66 | 359.50 | 1079.17 | 131658.33 |
| 119 | 2027-05 | 1435.74 | 356.57 | 1079.17 | 130579.17 |
| 120 | 2027-06 | 1432.82 | 353.65 | 1079.17 | 129500.00 |
| 121 | 2027-07 | 1429.90 | 350.73 | 1079.17 | 128420.83 |
| 122 | 2027-08 | 1426.97 | 347.81 | 1079.17 | 127341.67 |
| 123 | 2027-09 | 1424.05 | 344.88 | 1079.17 | 126262.50 |
| 124 | 2027-10 | 1421.13 | 341.96 | 1079.17 | 125183.33 |
| 125 | 2027-11 | 1418.20 | 339.04 | 1079.17 | 124104.17 |
| 126 | 2027-12 | 1415.28 | 336.12 | 1079.17 | 123025.00 |
| 127 | 2028-01 | 1412.36 | 333.19 | 1079.17 | 121945.83 |
| 128 | 2028-02 | 1409.44 | 330.27 | 1079.17 | 120866.67 |
| 129 | 2028-03 | 1406.51 | 327.35 | 1079.17 | 119787.50 |
| 130 | 2028-04 | 1403.59 | 324.42 | 1079.17 | 118708.33 |
| 131 | 2028-05 | 1400.67 | 321.50 | 1079.17 | 117629.17 |
| 132 | 2028-06 | 1397.75 | 318.58 | 1079.17 | 116550.00 |
| 133 | 2028-07 | 1394.82 | 315.66 | 1079.17 | 115470.83 |
| 134 | 2028-08 | 1391.90 | 312.73 | 1079.17 | 114391.67 |
| 135 | 2028-09 | 1388.98 | 309.81 | 1079.17 | 113312.50 |
| 136 | 2028-10 | 1386.05 | 306.89 | 1079.17 | 112233.33 |
| 137 | 2028-11 | 1383.13 | 303.97 | 1079.17 | 111154.17 |
| 138 | 2028-12 | 1380.21 | 301.04 | 1079.17 | 110075.00 |
| 139 | 2029-01 | 1377.29 | 298.12 | 1079.17 | 108995.83 |
| 140 | 2029-02 | 1374.36 | 295.20 | 1079.17 | 107916.67 |
| 141 | 2029-03 | 1371.44 | 292.27 | 1079.17 | 106837.50 |
| 142 | 2029-04 | 1368.52 | 289.35 | 1079.17 | 105758.33 |
| 143 | 2029-05 | 1365.60 | 286.43 | 1079.17 | 104679.17 |
| 144 | 2029-06 | 1362.67 | 283.51 | 1079.17 | 103600.00 |
| 145 | 2029-07 | 1359.75 | 280.58 | 1079.17 | 102520.83 |
| 146 | 2029-08 | 1356.83 | 277.66 | 1079.17 | 101441.67 |
| 147 | 2029-09 | 1353.90 | 274.74 | 1079.17 | 100362.50 |
| 148 | 2029-10 | 1350.98 | 271.82 | 1079.17 | 99283.33 |
| 149 | 2029-11 | 1348.06 | 268.89 | 1079.17 | 98204.17 |
| 150 | 2029-12 | 1345.14 | 265.97 | 1079.17 | 97125.00 |
| 151 | 2030-01 | 1342.21 | 263.05 | 1079.17 | 96045.83 |
| 152 | 2030-02 | 1339.29 | 260.12 | 1079.17 | 94966.67 |
| 153 | 2030-03 | 1336.37 | 257.20 | 1079.17 | 93887.50 |
| 154 | 2030-04 | 1333.45 | 254.28 | 1079.17 | 92808.33 |
| 155 | 2030-05 | 1330.52 | 251.36 | 1079.17 | 91729.17 |
| 156 | 2030-06 | 1327.60 | 248.43 | 1079.17 | 90650.00 |
| 157 | 2030-07 | 1324.68 | 245.51 | 1079.17 | 89570.83 |
| 158 | 2030-08 | 1321.75 | 242.59 | 1079.17 | 88491.67 |
| 159 | 2030-09 | 1318.83 | 239.66 | 1079.17 | 87412.50 |
| 160 | 2030-10 | 1315.91 | 236.74 | 1079.17 | 86333.33 |
| 161 | 2030-11 | 1312.99 | 233.82 | 1079.17 | 85254.17 |
| 162 | 2030-12 | 1310.06 | 230.90 | 1079.17 | 84175.00 |
| 163 | 2031-01 | 1307.14 | 227.97 | 1079.17 | 83095.83 |
| 164 | 2031-02 | 1304.22 | 225.05 | 1079.17 | 82016.67 |
| 165 | 2031-03 | 1301.30 | 222.13 | 1079.17 | 80937.50 |
| 166 | 2031-04 | 1298.37 | 219.21 | 1079.17 | 79858.33 |
| 167 | 2031-05 | 1295.45 | 216.28 | 1079.17 | 78779.17 |
| 168 | 2031-06 | 1292.53 | 213.36 | 1079.17 | 77700.00 |
| 169 | 2031-07 | 1289.60 | 210.44 | 1079.17 | 76620.83 |
| 170 | 2031-08 | 1286.68 | 207.51 | 1079.17 | 75541.67 |
| 171 | 2031-09 | 1283.76 | 204.59 | 1079.17 | 74462.50 |
| 172 | 2031-10 | 1280.84 | 201.67 | 1079.17 | 73383.33 |
| 173 | 2031-11 | 1277.91 | 198.75 | 1079.17 | 72304.17 |
| 174 | 2031-12 | 1274.99 | 195.82 | 1079.17 | 71225.00 |
| 175 | 2032-01 | 1272.07 | 192.90 | 1079.17 | 70145.83 |
| 176 | 2032-02 | 1269.14 | 189.98 | 1079.17 | 69066.67 |
| 177 | 2032-03 | 1266.22 | 187.06 | 1079.17 | 67987.50 |
| 178 | 2032-04 | 1263.30 | 184.13 | 1079.17 | 66908.33 |
| 179 | 2032-05 | 1260.38 | 181.21 | 1079.17 | 65829.17 |
| 180 | 2032-06 | 1257.45 | 178.29 | 1079.17 | 64750.00 |
| 181 | 2032-07 | 1254.53 | 175.36 | 1079.17 | 63670.83 |
| 182 | 2032-08 | 1251.61 | 172.44 | 1079.17 | 62591.67 |
| 183 | 2032-09 | 1248.69 | 169.52 | 1079.17 | 61512.50 |
| 184 | 2032-10 | 1245.76 | 166.60 | 1079.17 | 60433.33 |
| 185 | 2032-11 | 1242.84 | 163.67 | 1079.17 | 59354.17 |
| 186 | 2032-12 | 1239.92 | 160.75 | 1079.17 | 58275.00 |
| 187 | 2033-01 | 1236.99 | 157.83 | 1079.17 | 57195.83 |
| 188 | 2033-02 | 1234.07 | 154.91 | 1079.17 | 56116.67 |
| 189 | 2033-03 | 1231.15 | 151.98 | 1079.17 | 55037.50 |
| 190 | 2033-04 | 1228.23 | 149.06 | 1079.17 | 53958.33 |
| 191 | 2033-05 | 1225.30 | 146.14 | 1079.17 | 52879.17 |
| 192 | 2033-06 | 1222.38 | 143.21 | 1079.17 | 51800.00 |
| 193 | 2033-07 | 1219.46 | 140.29 | 1079.17 | 50720.83 |
| 194 | 2033-08 | 1216.54 | 137.37 | 1079.17 | 49641.67 |
| 195 | 2033-09 | 1213.61 | 134.45 | 1079.17 | 48562.50 |
| 196 | 2033-10 | 1210.69 | 131.52 | 1079.17 | 47483.33 |
| 197 | 2033-11 | 1207.77 | 128.60 | 1079.17 | 46404.17 |
| 198 | 2033-12 | 1204.84 | 125.68 | 1079.17 | 45325.00 |
| 199 | 2034-01 | 1201.92 | 122.76 | 1079.17 | 44245.83 |
| 200 | 2034-02 | 1199.00 | 119.83 | 1079.17 | 43166.67 |
| 201 | 2034-03 | 1196.08 | 116.91 | 1079.17 | 42087.50 |
| 202 | 2034-04 | 1193.15 | 113.99 | 1079.17 | 41008.33 |
| 203 | 2034-05 | 1190.23 | 111.06 | 1079.17 | 39929.17 |
| 204 | 2034-06 | 1187.31 | 108.14 | 1079.17 | 38850.00 |
| 205 | 2034-07 | 1184.39 | 105.22 | 1079.17 | 37770.83 |
| 206 | 2034-08 | 1181.46 | 102.30 | 1079.17 | 36691.67 |
| 207 | 2034-09 | 1178.54 | 99.37 | 1079.17 | 35612.50 |
| 208 | 2034-10 | 1175.62 | 96.45 | 1079.17 | 34533.33 |
| 209 | 2034-11 | 1172.69 | 93.53 | 1079.17 | 33454.17 |
| 210 | 2034-12 | 1169.77 | 90.61 | 1079.17 | 32375.00 |
| 211 | 2035-01 | 1166.85 | 87.68 | 1079.17 | 31295.83 |
| 212 | 2035-02 | 1163.93 | 84.76 | 1079.17 | 30216.67 |
| 213 | 2035-03 | 1161.00 | 81.84 | 1079.17 | 29137.50 |
| 214 | 2035-04 | 1158.08 | 78.91 | 1079.17 | 28058.33 |
| 215 | 2035-05 | 1155.16 | 75.99 | 1079.17 | 26979.17 |
| 216 | 2035-06 | 1152.24 | 73.07 | 1079.17 | 25900.00 |
| 217 | 2035-07 | 1149.31 | 70.15 | 1079.17 | 24820.83 |
| 218 | 2035-08 | 1146.39 | 67.22 | 1079.17 | 23741.67 |
| 219 | 2035-09 | 1143.47 | 64.30 | 1079.17 | 22662.50 |
| 220 | 2035-10 | 1140.54 | 61.38 | 1079.17 | 21583.33 |
| 221 | 2035-11 | 1137.62 | 58.45 | 1079.17 | 20504.17 |
| 222 | 2035-12 | 1134.70 | 55.53 | 1079.17 | 19425.00 |
| 223 | 2036-01 | 1131.78 | 52.61 | 1079.17 | 18345.83 |
| 224 | 2036-02 | 1128.85 | 49.69 | 1079.17 | 17266.67 |
| 225 | 2036-03 | 1125.93 | 46.76 | 1079.17 | 16187.50 |
| 226 | 2036-04 | 1123.01 | 43.84 | 1079.17 | 15108.33 |
| 227 | 2036-05 | 1120.09 | 40.92 | 1079.17 | 14029.17 |
| 228 | 2036-06 | 1117.16 | 38.00 | 1079.17 | 12950.00 |
| 229 | 2036-07 | 1114.24 | 35.07 | 1079.17 | 11870.83 |
| 230 | 2036-08 | 1111.32 | 32.15 | 1079.17 | 10791.67 |
| 231 | 2036-09 | 1108.39 | 29.23 | 1079.17 | 9712.50 |
| 232 | 2036-10 | 1105.47 | 26.30 | 1079.17 | 8633.33 |
| 233 | 2036-11 | 1102.55 | 23.38 | 1079.17 | 7554.17 |
| 234 | 2036-12 | 1099.63 | 20.46 | 1079.17 | 6475.00 |
| 235 | 2037-01 | 1096.70 | 17.54 | 1079.17 | 5395.83 |
| 236 | 2037-02 | 1093.78 | 14.61 | 1079.17 | 4316.67 |
| 237 | 2037-03 | 1090.86 | 11.69 | 1079.17 | 3237.50 |
| 238 | 2037-04 | 1087.93 | 8.77 | 1079.17 | 2158.33 |
| 239 | 2037-05 | 1085.01 | 5.85 | 1079.17 | 1079.17 |
| 240 | 2037-06 | 1082.09 | 2.92 | 1079.17 | 0.00 |