贷款36.8万（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：36.8万
还款月数：20年
每月还款：2087.28元
利息总额：13.29万
本息合计：50.09万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2019-02 | 2087.28 | 996.67 | 1090.61 | 366909.39 |
| 2 | 2019-03 | 2087.28 | 993.71 | 1093.57 | 365815.82 |
| 3 | 2019-04 | 2087.28 | 990.75 | 1096.53 | 364719.29 |
| 4 | 2019-05 | 2087.28 | 987.78 | 1099.50 | 363619.79 |
| 5 | 2019-06 | 2087.28 | 984.80 | 1102.48 | 362517.31 |
| 6 | 2019-07 | 2087.28 | 981.82 | 1105.46 | 361411.85 |
| 7 | 2019-08 | 2087.28 | 978.82 | 1108.46 | 360303.39 |
| 8 | 2019-09 | 2087.28 | 975.82 | 1111.46 | 359191.94 |
| 9 | 2019-10 | 2087.28 | 972.81 | 1114.47 | 358077.47 |
| 10 | 2019-11 | 2087.28 | 969.79 | 1117.49 | 356959.98 |
| 11 | 2019-12 | 2087.28 | 966.77 | 1120.51 | 355839.47 |
| 12 | 2020-01 | 2087.28 | 963.73 | 1123.55 | 354715.92 |
| 13 | 2020-02 | 2087.28 | 960.69 | 1126.59 | 353589.33 |
| 14 | 2020-03 | 2087.28 | 957.64 | 1129.64 | 352459.68 |
| 15 | 2020-04 | 2087.28 | 954.58 | 1132.70 | 351326.98 |
| 16 | 2020-05 | 2087.28 | 951.51 | 1135.77 | 350191.21 |
| 17 | 2020-06 | 2087.28 | 948.43 | 1138.85 | 349052.37 |
| 18 | 2020-07 | 2087.28 | 945.35 | 1141.93 | 347910.44 |
| 19 | 2020-08 | 2087.28 | 942.26 | 1145.02 | 346765.41 |
| 20 | 2020-09 | 2087.28 | 939.16 | 1148.12 | 345617.29 |
| 21 | 2020-10 | 2087.28 | 936.05 | 1151.23 | 344466.05 |
| 22 | 2020-11 | 2087.28 | 932.93 | 1154.35 | 343311.70 |
| 23 | 2020-12 | 2087.28 | 929.80 | 1157.48 | 342154.23 |
| 24 | 2021-01 | 2087.28 | 926.67 | 1160.61 | 340993.61 |
| 25 | 2021-02 | 2087.28 | 923.52 | 1163.76 | 339829.86 |
| 26 | 2021-03 | 2087.28 | 920.37 | 1166.91 | 338662.95 |
| 27 | 2021-04 | 2087.28 | 917.21 | 1170.07 | 337492.88 |
| 28 | 2021-05 | 2087.28 | 914.04 | 1173.24 | 336319.64 |
| 29 | 2021-06 | 2087.28 | 910.87 | 1176.41 | 335143.23 |
| 30 | 2021-07 | 2087.28 | 907.68 | 1179.60 | 333963.63 |
| 31 | 2021-08 | 2087.28 | 904.48 | 1182.80 | 332780.83 |
| 32 | 2021-09 | 2087.28 | 901.28 | 1186.00 | 331594.83 |
| 33 | 2021-10 | 2087.28 | 898.07 | 1189.21 | 330405.62 |
| 34 | 2021-11 | 2087.28 | 894.85 | 1192.43 | 329213.19 |
| 35 | 2021-12 | 2087.28 | 891.62 | 1195.66 | 328017.53 |
| 36 | 2022-01 | 2087.28 | 888.38 | 1198.90 | 326818.63 |
| 37 | 2022-02 | 2087.28 | 885.13 | 1202.15 | 325616.48 |
| 38 | 2022-03 | 2087.28 | 881.88 | 1205.40 | 324411.08 |
| 39 | 2022-04 | 2087.28 | 878.61 | 1208.67 | 323202.41 |
| 40 | 2022-05 | 2087.28 | 875.34 | 1211.94 | 321990.47 |
| 41 | 2022-06 | 2087.28 | 872.06 | 1215.22 | 320775.25 |
| 42 | 2022-07 | 2087.28 | 868.77 | 1218.51 | 319556.74 |
| 43 | 2022-08 | 2087.28 | 865.47 | 1221.81 | 318334.92 |
| 44 | 2022-09 | 2087.28 | 862.16 | 1225.12 | 317109.80 |
| 45 | 2022-10 | 2087.28 | 858.84 | 1228.44 | 315881.36 |
| 46 | 2022-11 | 2087.28 | 855.51 | 1231.77 | 314649.59 |
| 47 | 2022-12 | 2087.28 | 852.18 | 1235.10 | 313414.48 |
| 48 | 2023-01 | 2087.28 | 848.83 | 1238.45 | 312176.03 |
| 49 | 2023-02 | 2087.28 | 845.48 | 1241.80 | 310934.23 |
| 50 | 2023-03 | 2087.28 | 842.11 | 1245.17 | 309689.06 |
| 51 | 2023-04 | 2087.28 | 838.74 | 1248.54 | 308440.52 |
| 52 | 2023-05 | 2087.28 | 835.36 | 1251.92 | 307188.60 |
| 53 | 2023-06 | 2087.28 | 831.97 | 1255.31 | 305933.29 |
| 54 | 2023-07 | 2087.28 | 828.57 | 1258.71 | 304674.58 |
| 55 | 2023-08 | 2087.28 | 825.16 | 1262.12 | 303412.46 |
| 56 | 2023-09 | 2087.28 | 821.74 | 1265.54 | 302146.92 |
| 57 | 2023-10 | 2087.28 | 818.31 | 1268.97 | 300877.96 |
| 58 | 2023-11 | 2087.28 | 814.88 | 1272.40 | 299605.55 |
| 59 | 2023-12 | 2087.28 | 811.43 | 1275.85 | 298329.71 |
| 60 | 2024-01 | 2087.28 | 807.98 | 1279.30 | 297050.40 |
| 61 | 2024-02 | 2087.28 | 804.51 | 1282.77 | 295767.63 |
| 62 | 2024-03 | 2087.28 | 801.04 | 1286.24 | 294481.39 |
| 63 | 2024-04 | 2087.28 | 797.55 | 1289.73 | 293191.66 |
| 64 | 2024-05 | 2087.28 | 794.06 | 1293.22 | 291898.44 |
| 65 | 2024-06 | 2087.28 | 790.56 | 1296.72 | 290601.72 |
| 66 | 2024-07 | 2087.28 | 787.05 | 1300.23 | 289301.49 |
| 67 | 2024-08 | 2087.28 | 783.52 | 1303.76 | 287997.73 |
| 68 | 2024-09 | 2087.28 | 779.99 | 1307.29 | 286690.45 |
| 69 | 2024-10 | 2087.28 | 776.45 | 1310.83 | 285379.62 |
| 70 | 2024-11 | 2087.28 | 772.90 | 1314.38 | 284065.24 |
| 71 | 2024-12 | 2087.28 | 769.34 | 1317.94 | 282747.30 |
| 72 | 2025-01 | 2087.28 | 765.77 | 1321.51 | 281425.80 |
| 73 | 2025-02 | 2087.28 | 762.19 | 1325.09 | 280100.71 |
| 74 | 2025-03 | 2087.28 | 758.61 | 1328.67 | 278772.04 |
| 75 | 2025-04 | 2087.28 | 755.01 | 1332.27 | 277439.76 |
| 76 | 2025-05 | 2087.28 | 751.40 | 1335.88 | 276103.88 |
| 77 | 2025-06 | 2087.28 | 747.78 | 1339.50 | 274764.38 |
| 78 | 2025-07 | 2087.28 | 744.15 | 1343.13 | 273421.26 |
| 79 | 2025-08 | 2087.28 | 740.52 | 1346.76 | 272074.49 |
| 80 | 2025-09 | 2087.28 | 736.87 | 1350.41 | 270724.08 |
| 81 | 2025-10 | 2087.28 | 733.21 | 1354.07 | 269370.01 |
| 82 | 2025-11 | 2087.28 | 729.54 | 1357.74 | 268012.28 |
| 83 | 2025-12 | 2087.28 | 725.87 | 1361.41 | 266650.86 |
| 84 | 2026-01 | 2087.28 | 722.18 | 1365.10 | 265285.76 |
| 85 | 2026-02 | 2087.28 | 718.48 | 1368.80 | 263916.96 |
| 86 | 2026-03 | 2087.28 | 714.78 | 1372.51 | 262544.46 |
| 87 | 2026-04 | 2087.28 | 711.06 | 1376.22 | 261168.23 |
| 88 | 2026-05 | 2087.28 | 707.33 | 1379.95 | 259788.28 |
| 89 | 2026-06 | 2087.28 | 703.59 | 1383.69 | 258404.60 |
| 90 | 2026-07 | 2087.28 | 699.85 | 1387.43 | 257017.16 |
| 91 | 2026-08 | 2087.28 | 696.09 | 1391.19 | 255625.97 |
| 92 | 2026-09 | 2087.28 | 692.32 | 1394.96 | 254231.01 |
| 93 | 2026-10 | 2087.28 | 688.54 | 1398.74 | 252832.27 |
| 94 | 2026-11 | 2087.28 | 684.75 | 1402.53 | 251429.75 |
| 95 | 2026-12 | 2087.28 | 680.96 | 1406.32 | 250023.42 |
| 96 | 2027-01 | 2087.28 | 677.15 | 1410.13 | 248613.29 |
| 97 | 2027-02 | 2087.28 | 673.33 | 1413.95 | 247199.34 |
| 98 | 2027-03 | 2087.28 | 669.50 | 1417.78 | 245781.55 |
| 99 | 2027-04 | 2087.28 | 665.66 | 1421.62 | 244359.93 |
| 100 | 2027-05 | 2087.28 | 661.81 | 1425.47 | 242934.46 |
| 101 | 2027-06 | 2087.28 | 657.95 | 1429.33 | 241505.13 |
| 102 | 2027-07 | 2087.28 | 654.08 | 1433.20 | 240071.92 |
| 103 | 2027-08 | 2087.28 | 650.19 | 1437.09 | 238634.84 |
| 104 | 2027-09 | 2087.28 | 646.30 | 1440.98 | 237193.86 |
| 105 | 2027-10 | 2087.28 | 642.40 | 1444.88 | 235748.98 |
| 106 | 2027-11 | 2087.28 | 638.49 | 1448.79 | 234300.18 |
| 107 | 2027-12 | 2087.28 | 634.56 | 1452.72 | 232847.47 |
| 108 | 2028-01 | 2087.28 | 630.63 | 1456.65 | 231390.82 |
| 109 | 2028-02 | 2087.28 | 626.68 | 1460.60 | 229930.22 |
| 110 | 2028-03 | 2087.28 | 622.73 | 1464.55 | 228465.67 |
| 111 | 2028-04 | 2087.28 | 618.76 | 1468.52 | 226997.15 |
| 112 | 2028-05 | 2087.28 | 614.78 | 1472.50 | 225524.65 |
| 113 | 2028-06 | 2087.28 | 610.80 | 1476.48 | 224048.17 |
| 114 | 2028-07 | 2087.28 | 606.80 | 1480.48 | 222567.68 |
| 115 | 2028-08 | 2087.28 | 602.79 | 1484.49 | 221083.19 |
| 116 | 2028-09 | 2087.28 | 598.77 | 1488.51 | 219594.68 |
| 117 | 2028-10 | 2087.28 | 594.74 | 1492.54 | 218102.13 |
| 118 | 2028-11 | 2087.28 | 590.69 | 1496.59 | 216605.54 |
| 119 | 2028-12 | 2087.28 | 586.64 | 1500.64 | 215104.90 |
| 120 | 2029-01 | 2087.28 | 582.58 | 1504.70 | 213600.20 |
| 121 | 2029-02 | 2087.28 | 578.50 | 1508.78 | 212091.42 |
| 122 | 2029-03 | 2087.28 | 574.41 | 1512.87 | 210578.55 |
| 123 | 2029-04 | 2087.28 | 570.32 | 1516.96 | 209061.59 |
| 124 | 2029-05 | 2087.28 | 566.21 | 1521.07 | 207540.52 |
| 125 | 2029-06 | 2087.28 | 562.09 | 1525.19 | 206015.33 |
| 126 | 2029-07 | 2087.28 | 557.96 | 1529.32 | 204486.00 |
| 127 | 2029-08 | 2087.28 | 553.82 | 1533.46 | 202952.54 |
| 128 | 2029-09 | 2087.28 | 549.66 | 1537.62 | 201414.92 |
| 129 | 2029-10 | 2087.28 | 545.50 | 1541.78 | 199873.14 |
| 130 | 2029-11 | 2087.28 | 541.32 | 1545.96 | 198327.18 |
| 131 | 2029-12 | 2087.28 | 537.14 | 1550.14 | 196777.04 |
| 132 | 2030-01 | 2087.28 | 532.94 | 1554.34 | 195222.70 |
| 133 | 2030-02 | 2087.28 | 528.73 | 1558.55 | 193664.14 |
| 134 | 2030-03 | 2087.28 | 524.51 | 1562.77 | 192101.37 |
| 135 | 2030-04 | 2087.28 | 520.27 | 1567.01 | 190534.37 |
| 136 | 2030-05 | 2087.28 | 516.03 | 1571.25 | 188963.12 |
| 137 | 2030-06 | 2087.28 | 511.78 | 1575.51 | 187387.61 |
| 138 | 2030-07 | 2087.28 | 507.51 | 1579.77 | 185807.84 |
| 139 | 2030-08 | 2087.28 | 503.23 | 1584.05 | 184223.79 |
| 140 | 2030-09 | 2087.28 | 498.94 | 1588.34 | 182635.45 |
| 141 | 2030-10 | 2087.28 | 494.64 | 1592.64 | 181042.80 |
| 142 | 2030-11 | 2087.28 | 490.32 | 1596.96 | 179445.85 |
| 143 | 2030-12 | 2087.28 | 486.00 | 1601.28 | 177844.57 |
| 144 | 2031-01 | 2087.28 | 481.66 | 1605.62 | 176238.95 |
| 145 | 2031-02 | 2087.28 | 477.31 | 1609.97 | 174628.98 |
| 146 | 2031-03 | 2087.28 | 472.95 | 1614.33 | 173014.65 |
| 147 | 2031-04 | 2087.28 | 468.58 | 1618.70 | 171395.96 |
| 148 | 2031-05 | 2087.28 | 464.20 | 1623.08 | 169772.87 |
| 149 | 2031-06 | 2087.28 | 459.80 | 1627.48 | 168145.39 |
| 150 | 2031-07 | 2087.28 | 455.39 | 1631.89 | 166513.51 |
| 151 | 2031-08 | 2087.28 | 450.97 | 1636.31 | 164877.20 |
| 152 | 2031-09 | 2087.28 | 446.54 | 1640.74 | 163236.46 |
| 153 | 2031-10 | 2087.28 | 442.10 | 1645.18 | 161591.28 |
| 154 | 2031-11 | 2087.28 | 437.64 | 1649.64 | 159941.64 |
| 155 | 2031-12 | 2087.28 | 433.18 | 1654.11 | 158287.54 |
| 156 | 2032-01 | 2087.28 | 428.70 | 1658.58 | 156628.95 |
| 157 | 2032-02 | 2087.28 | 424.20 | 1663.08 | 154965.88 |
| 158 | 2032-03 | 2087.28 | 419.70 | 1667.58 | 153298.30 |
| 159 | 2032-04 | 2087.28 | 415.18 | 1672.10 | 151626.20 |
| 160 | 2032-05 | 2087.28 | 410.65 | 1676.63 | 149949.57 |
| 161 | 2032-06 | 2087.28 | 406.11 | 1681.17 | 148268.40 |
| 162 | 2032-07 | 2087.28 | 401.56 | 1685.72 | 146582.68 |
| 163 | 2032-08 | 2087.28 | 396.99 | 1690.29 | 144892.40 |
| 164 | 2032-09 | 2087.28 | 392.42 | 1694.86 | 143197.54 |
| 165 | 2032-10 | 2087.28 | 387.83 | 1699.45 | 141498.08 |
| 166 | 2032-11 | 2087.28 | 383.22 | 1704.06 | 139794.02 |
| 167 | 2032-12 | 2087.28 | 378.61 | 1708.67 | 138085.35 |
| 168 | 2033-01 | 2087.28 | 373.98 | 1713.30 | 136372.05 |
| 169 | 2033-02 | 2087.28 | 369.34 | 1717.94 | 134654.11 |
| 170 | 2033-03 | 2087.28 | 364.69 | 1722.59 | 132931.52 |
| 171 | 2033-04 | 2087.28 | 360.02 | 1727.26 | 131204.26 |
| 172 | 2033-05 | 2087.28 | 355.34 | 1731.94 | 129472.33 |
| 173 | 2033-06 | 2087.28 | 350.65 | 1736.63 | 127735.70 |
| 174 | 2033-07 | 2087.28 | 345.95 | 1741.33 | 125994.37 |
| 175 | 2033-08 | 2087.28 | 341.23 | 1746.05 | 124248.33 |
| 176 | 2033-09 | 2087.28 | 336.51 | 1750.77 | 122497.55 |
| 177 | 2033-10 | 2087.28 | 331.76 | 1755.52 | 120742.04 |
| 178 | 2033-11 | 2087.28 | 327.01 | 1760.27 | 118981.77 |
| 179 | 2033-12 | 2087.28 | 322.24 | 1765.04 | 117216.73 |
| 180 | 2034-01 | 2087.28 | 317.46 | 1769.82 | 115446.91 |
| 181 | 2034-02 | 2087.28 | 312.67 | 1774.61 | 113672.30 |
| 182 | 2034-03 | 2087.28 | 307.86 | 1779.42 | 111892.88 |
| 183 | 2034-04 | 2087.28 | 303.04 | 1784.24 | 110108.64 |
| 184 | 2034-05 | 2087.28 | 298.21 | 1789.07 | 108319.57 |
| 185 | 2034-06 | 2087.28 | 293.37 | 1793.91 | 106525.66 |
| 186 | 2034-07 | 2087.28 | 288.51 | 1798.77 | 104726.89 |
| 187 | 2034-08 | 2087.28 | 283.64 | 1803.65 | 102923.24 |
| 188 | 2034-09 | 2087.28 | 278.75 | 1808.53 | 101114.71 |
| 189 | 2034-10 | 2087.28 | 273.85 | 1813.43 | 99301.28 |
| 190 | 2034-11 | 2087.28 | 268.94 | 1818.34 | 97482.94 |
| 191 | 2034-12 | 2087.28 | 264.02 | 1823.26 | 95659.68 |
| 192 | 2035-01 | 2087.28 | 259.08 | 1828.20 | 93831.48 |
| 193 | 2035-02 | 2087.28 | 254.13 | 1833.15 | 91998.32 |
| 194 | 2035-03 | 2087.28 | 249.16 | 1838.12 | 90160.21 |
| 195 | 2035-04 | 2087.28 | 244.18 | 1843.10 | 88317.11 |
| 196 | 2035-05 | 2087.28 | 239.19 | 1848.09 | 86469.02 |
| 197 | 2035-06 | 2087.28 | 234.19 | 1853.09 | 84615.93 |
| 198 | 2035-07 | 2087.28 | 229.17 | 1858.11 | 82757.81 |
| 199 | 2035-08 | 2087.28 | 224.14 | 1863.14 | 80894.67 |
| 200 | 2035-09 | 2087.28 | 219.09 | 1868.19 | 79026.48 |
| 201 | 2035-10 | 2087.28 | 214.03 | 1873.25 | 77153.23 |
| 202 | 2035-11 | 2087.28 | 208.96 | 1878.32 | 75274.91 |
| 203 | 2035-12 | 2087.28 | 203.87 | 1883.41 | 73391.49 |
| 204 | 2036-01 | 2087.28 | 198.77 | 1888.51 | 71502.98 |
| 205 | 2036-02 | 2087.28 | 193.65 | 1893.63 | 69609.36 |
| 206 | 2036-03 | 2087.28 | 188.53 | 1898.76 | 67710.60 |
| 207 | 2036-04 | 2087.28 | 183.38 | 1903.90 | 65806.70 |
| 208 | 2036-05 | 2087.28 | 178.23 | 1909.05 | 63897.65 |
| 209 | 2036-06 | 2087.28 | 173.06 | 1914.22 | 61983.43 |
| 210 | 2036-07 | 2087.28 | 167.87 | 1919.41 | 60064.02 |
| 211 | 2036-08 | 2087.28 | 162.67 | 1924.61 | 58139.41 |
| 212 | 2036-09 | 2087.28 | 157.46 | 1929.82 | 56209.59 |
| 213 | 2036-10 | 2087.28 | 152.23 | 1935.05 | 54274.54 |
| 214 | 2036-11 | 2087.28 | 146.99 | 1940.29 | 52334.26 |
| 215 | 2036-12 | 2087.28 | 141.74 | 1945.54 | 50388.72 |
| 216 | 2037-01 | 2087.28 | 136.47 | 1950.81 | 48437.90 |
| 217 | 2037-02 | 2087.28 | 131.19 | 1956.09 | 46481.81 |
| 218 | 2037-03 | 2087.28 | 125.89 | 1961.39 | 44520.42 |
| 219 | 2037-04 | 2087.28 | 120.58 | 1966.70 | 42553.71 |
| 220 | 2037-05 | 2087.28 | 115.25 | 1972.03 | 40581.68 |
| 221 | 2037-06 | 2087.28 | 109.91 | 1977.37 | 38604.31 |
| 222 | 2037-07 | 2087.28 | 104.55 | 1982.73 | 36621.58 |
| 223 | 2037-08 | 2087.28 | 99.18 | 1988.10 | 34633.49 |
| 224 | 2037-09 | 2087.28 | 93.80 | 1993.48 | 32640.01 |
| 225 | 2037-10 | 2087.28 | 88.40 | 1998.88 | 30641.13 |
| 226 | 2037-11 | 2087.28 | 82.99 | 2004.29 | 28636.83 |
| 227 | 2037-12 | 2087.28 | 77.56 | 2009.72 | 26627.11 |
| 228 | 2038-01 | 2087.28 | 72.12 | 2015.17 | 24611.94 |
| 229 | 2038-02 | 2087.28 | 66.66 | 2020.62 | 22591.32 |
| 230 | 2038-03 | 2087.28 | 61.18 | 2026.10 | 20565.23 |
| 231 | 2038-04 | 2087.28 | 55.70 | 2031.58 | 18533.64 |
| 232 | 2038-05 | 2087.28 | 50.20 | 2037.09 | 16496.56 |
| 233 | 2038-06 | 2087.28 | 44.68 | 2042.60 | 14453.95 |
| 234 | 2038-07 | 2087.28 | 39.15 | 2048.13 | 12405.82 |
| 235 | 2038-08 | 2087.28 | 33.60 | 2053.68 | 10352.14 |
| 236 | 2038-09 | 2087.28 | 28.04 | 2059.24 | 8292.90 |
| 237 | 2038-10 | 2087.28 | 22.46 | 2064.82 | 6228.08 |
| 238 | 2038-11 | 2087.28 | 16.87 | 2070.41 | 4157.66 |
| 239 | 2038-12 | 2087.28 | 11.26 | 2076.02 | 2081.64 |
| 240 | 2039-01 | 2087.28 | 5.64 | 2081.64 | 0.00 |
等额本金还款方式：
贷款总额：36.8万
还款月数：20年
首月还款：2530元
每月递减：4.15元
利息总额：12.01万
本息合计：48.81万
节省利息：12848.96元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2019-02 | 2530.00 | 996.67 | 1533.33 | 366466.67 |
| 2 | 2019-03 | 2525.85 | 992.51 | 1533.33 | 364933.33 |
| 3 | 2019-04 | 2521.69 | 988.36 | 1533.33 | 363400.00 |
| 4 | 2019-05 | 2517.54 | 984.21 | 1533.33 | 361866.67 |
| 5 | 2019-06 | 2513.39 | 980.06 | 1533.33 | 360333.33 |
| 6 | 2019-07 | 2509.24 | 975.90 | 1533.33 | 358800.00 |
| 7 | 2019-08 | 2505.08 | 971.75 | 1533.33 | 357266.67 |
| 8 | 2019-09 | 2500.93 | 967.60 | 1533.33 | 355733.33 |
| 9 | 2019-10 | 2496.78 | 963.44 | 1533.33 | 354200.00 |
| 10 | 2019-11 | 2492.63 | 959.29 | 1533.33 | 352666.67 |
| 11 | 2019-12 | 2488.47 | 955.14 | 1533.33 | 351133.33 |
| 12 | 2020-01 | 2484.32 | 950.99 | 1533.33 | 349600.00 |
| 13 | 2020-02 | 2480.17 | 946.83 | 1533.33 | 348066.67 |
| 14 | 2020-03 | 2476.01 | 942.68 | 1533.33 | 346533.33 |
| 15 | 2020-04 | 2471.86 | 938.53 | 1533.33 | 345000.00 |
| 16 | 2020-05 | 2467.71 | 934.38 | 1533.33 | 343466.67 |
| 17 | 2020-06 | 2463.56 | 930.22 | 1533.33 | 341933.33 |
| 18 | 2020-07 | 2459.40 | 926.07 | 1533.33 | 340400.00 |
| 19 | 2020-08 | 2455.25 | 921.92 | 1533.33 | 338866.67 |
| 20 | 2020-09 | 2451.10 | 917.76 | 1533.33 | 337333.33 |
| 21 | 2020-10 | 2446.94 | 913.61 | 1533.33 | 335800.00 |
| 22 | 2020-11 | 2442.79 | 909.46 | 1533.33 | 334266.67 |
| 23 | 2020-12 | 2438.64 | 905.31 | 1533.33 | 332733.33 |
| 24 | 2021-01 | 2434.49 | 901.15 | 1533.33 | 331200.00 |
| 25 | 2021-02 | 2430.33 | 897.00 | 1533.33 | 329666.67 |
| 26 | 2021-03 | 2426.18 | 892.85 | 1533.33 | 328133.33 |
| 27 | 2021-04 | 2422.03 | 888.69 | 1533.33 | 326600.00 |
| 28 | 2021-05 | 2417.88 | 884.54 | 1533.33 | 325066.67 |
| 29 | 2021-06 | 2413.72 | 880.39 | 1533.33 | 323533.33 |
| 30 | 2021-07 | 2409.57 | 876.24 | 1533.33 | 322000.00 |
| 31 | 2021-08 | 2405.42 | 872.08 | 1533.33 | 320466.67 |
| 32 | 2021-09 | 2401.26 | 867.93 | 1533.33 | 318933.33 |
| 33 | 2021-10 | 2397.11 | 863.78 | 1533.33 | 317400.00 |
| 34 | 2021-11 | 2392.96 | 859.63 | 1533.33 | 315866.67 |
| 35 | 2021-12 | 2388.81 | 855.47 | 1533.33 | 314333.33 |
| 36 | 2022-01 | 2384.65 | 851.32 | 1533.33 | 312800.00 |
| 37 | 2022-02 | 2380.50 | 847.17 | 1533.33 | 311266.67 |
| 38 | 2022-03 | 2376.35 | 843.01 | 1533.33 | 309733.33 |
| 39 | 2022-04 | 2372.19 | 838.86 | 1533.33 | 308200.00 |
| 40 | 2022-05 | 2368.04 | 834.71 | 1533.33 | 306666.67 |
| 41 | 2022-06 | 2363.89 | 830.56 | 1533.33 | 305133.33 |
| 42 | 2022-07 | 2359.74 | 826.40 | 1533.33 | 303600.00 |
| 43 | 2022-08 | 2355.58 | 822.25 | 1533.33 | 302066.67 |
| 44 | 2022-09 | 2351.43 | 818.10 | 1533.33 | 300533.33 |
| 45 | 2022-10 | 2347.28 | 813.94 | 1533.33 | 299000.00 |
| 46 | 2022-11 | 2343.13 | 809.79 | 1533.33 | 297466.67 |
| 47 | 2022-12 | 2338.97 | 805.64 | 1533.33 | 295933.33 |
| 48 | 2023-01 | 2334.82 | 801.49 | 1533.33 | 294400.00 |
| 49 | 2023-02 | 2330.67 | 797.33 | 1533.33 | 292866.67 |
| 50 | 2023-03 | 2326.51 | 793.18 | 1533.33 | 291333.33 |
| 51 | 2023-04 | 2322.36 | 789.03 | 1533.33 | 289800.00 |
| 52 | 2023-05 | 2318.21 | 784.88 | 1533.33 | 288266.67 |
| 53 | 2023-06 | 2314.06 | 780.72 | 1533.33 | 286733.33 |
| 54 | 2023-07 | 2309.90 | 776.57 | 1533.33 | 285200.00 |
| 55 | 2023-08 | 2305.75 | 772.42 | 1533.33 | 283666.67 |
| 56 | 2023-09 | 2301.60 | 768.26 | 1533.33 | 282133.33 |
| 57 | 2023-10 | 2297.44 | 764.11 | 1533.33 | 280600.00 |
| 58 | 2023-11 | 2293.29 | 759.96 | 1533.33 | 279066.67 |
| 59 | 2023-12 | 2289.14 | 755.81 | 1533.33 | 277533.33 |
| 60 | 2024-01 | 2284.99 | 751.65 | 1533.33 | 276000.00 |
| 61 | 2024-02 | 2280.83 | 747.50 | 1533.33 | 274466.67 |
| 62 | 2024-03 | 2276.68 | 743.35 | 1533.33 | 272933.33 |
| 63 | 2024-04 | 2272.53 | 739.19 | 1533.33 | 271400.00 |
| 64 | 2024-05 | 2268.38 | 735.04 | 1533.33 | 269866.67 |
| 65 | 2024-06 | 2264.22 | 730.89 | 1533.33 | 268333.33 |
| 66 | 2024-07 | 2260.07 | 726.74 | 1533.33 | 266800.00 |
| 67 | 2024-08 | 2255.92 | 722.58 | 1533.33 | 265266.67 |
| 68 | 2024-09 | 2251.76 | 718.43 | 1533.33 | 263733.33 |
| 69 | 2024-10 | 2247.61 | 714.28 | 1533.33 | 262200.00 |
| 70 | 2024-11 | 2243.46 | 710.13 | 1533.33 | 260666.67 |
| 71 | 2024-12 | 2239.31 | 705.97 | 1533.33 | 259133.33 |
| 72 | 2025-01 | 2235.15 | 701.82 | 1533.33 | 257600.00 |
| 73 | 2025-02 | 2231.00 | 697.67 | 1533.33 | 256066.67 |
| 74 | 2025-03 | 2226.85 | 693.51 | 1533.33 | 254533.33 |
| 75 | 2025-04 | 2222.69 | 689.36 | 1533.33 | 253000.00 |
| 76 | 2025-05 | 2218.54 | 685.21 | 1533.33 | 251466.67 |
| 77 | 2025-06 | 2214.39 | 681.06 | 1533.33 | 249933.33 |
| 78 | 2025-07 | 2210.24 | 676.90 | 1533.33 | 248400.00 |
| 79 | 2025-08 | 2206.08 | 672.75 | 1533.33 | 246866.67 |
| 80 | 2025-09 | 2201.93 | 668.60 | 1533.33 | 245333.33 |
| 81 | 2025-10 | 2197.78 | 664.44 | 1533.33 | 243800.00 |
| 82 | 2025-11 | 2193.63 | 660.29 | 1533.33 | 242266.67 |
| 83 | 2025-12 | 2189.47 | 656.14 | 1533.33 | 240733.33 |
| 84 | 2026-01 | 2185.32 | 651.99 | 1533.33 | 239200.00 |
| 85 | 2026-02 | 2181.17 | 647.83 | 1533.33 | 237666.67 |
| 86 | 2026-03 | 2177.01 | 643.68 | 1533.33 | 236133.33 |
| 87 | 2026-04 | 2172.86 | 639.53 | 1533.33 | 234600.00 |
| 88 | 2026-05 | 2168.71 | 635.38 | 1533.33 | 233066.67 |
| 89 | 2026-06 | 2164.56 | 631.22 | 1533.33 | 231533.33 |
| 90 | 2026-07 | 2160.40 | 627.07 | 1533.33 | 230000.00 |
| 91 | 2026-08 | 2156.25 | 622.92 | 1533.33 | 228466.67 |
| 92 | 2026-09 | 2152.10 | 618.76 | 1533.33 | 226933.33 |
| 93 | 2026-10 | 2147.94 | 614.61 | 1533.33 | 225400.00 |
| 94 | 2026-11 | 2143.79 | 610.46 | 1533.33 | 223866.67 |
| 95 | 2026-12 | 2139.64 | 606.31 | 1533.33 | 222333.33 |
| 96 | 2027-01 | 2135.49 | 602.15 | 1533.33 | 220800.00 |
| 97 | 2027-02 | 2131.33 | 598.00 | 1533.33 | 219266.67 |
| 98 | 2027-03 | 2127.18 | 593.85 | 1533.33 | 217733.33 |
| 99 | 2027-04 | 2123.03 | 589.69 | 1533.33 | 216200.00 |
| 100 | 2027-05 | 2118.88 | 585.54 | 1533.33 | 214666.67 |
| 101 | 2027-06 | 2114.72 | 581.39 | 1533.33 | 213133.33 |
| 102 | 2027-07 | 2110.57 | 577.24 | 1533.33 | 211600.00 |
| 103 | 2027-08 | 2106.42 | 573.08 | 1533.33 | 210066.67 |
| 104 | 2027-09 | 2102.26 | 568.93 | 1533.33 | 208533.33 |
| 105 | 2027-10 | 2098.11 | 564.78 | 1533.33 | 207000.00 |
| 106 | 2027-11 | 2093.96 | 560.63 | 1533.33 | 205466.67 |
| 107 | 2027-12 | 2089.81 | 556.47 | 1533.33 | 203933.33 |
| 108 | 2028-01 | 2085.65 | 552.32 | 1533.33 | 202400.00 |
| 109 | 2028-02 | 2081.50 | 548.17 | 1533.33 | 200866.67 |
| 110 | 2028-03 | 2077.35 | 544.01 | 1533.33 | 199333.33 |
| 111 | 2028-04 | 2073.19 | 539.86 | 1533.33 | 197800.00 |
| 112 | 2028-05 | 2069.04 | 535.71 | 1533.33 | 196266.67 |
| 113 | 2028-06 | 2064.89 | 531.56 | 1533.33 | 194733.33 |
| 114 | 2028-07 | 2060.74 | 527.40 | 1533.33 | 193200.00 |
| 115 | 2028-08 | 2056.58 | 523.25 | 1533.33 | 191666.67 |
| 116 | 2028-09 | 2052.43 | 519.10 | 1533.33 | 190133.33 |
| 117 | 2028-10 | 2048.28 | 514.94 | 1533.33 | 188600.00 |
| 118 | 2028-11 | 2044.13 | 510.79 | 1533.33 | 187066.67 |
| 119 | 2028-12 | 2039.97 | 506.64 | 1533.33 | 185533.33 |
| 120 | 2029-01 | 2035.82 | 502.49 | 1533.33 | 184000.00 |
| 121 | 2029-02 | 2031.67 | 498.33 | 1533.33 | 182466.67 |
| 122 | 2029-03 | 2027.51 | 494.18 | 1533.33 | 180933.33 |
| 123 | 2029-04 | 2023.36 | 490.03 | 1533.33 | 179400.00 |
| 124 | 2029-05 | 2019.21 | 485.88 | 1533.33 | 177866.67 |
| 125 | 2029-06 | 2015.06 | 481.72 | 1533.33 | 176333.33 |
| 126 | 2029-07 | 2010.90 | 477.57 | 1533.33 | 174800.00 |
| 127 | 2029-08 | 2006.75 | 473.42 | 1533.33 | 173266.67 |
| 128 | 2029-09 | 2002.60 | 469.26 | 1533.33 | 171733.33 |
| 129 | 2029-10 | 1998.44 | 465.11 | 1533.33 | 170200.00 |
| 130 | 2029-11 | 1994.29 | 460.96 | 1533.33 | 168666.67 |
| 131 | 2029-12 | 1990.14 | 456.81 | 1533.33 | 167133.33 |
| 132 | 2030-01 | 1985.99 | 452.65 | 1533.33 | 165600.00 |
| 133 | 2030-02 | 1981.83 | 448.50 | 1533.33 | 164066.67 |
| 134 | 2030-03 | 1977.68 | 444.35 | 1533.33 | 162533.33 |
| 135 | 2030-04 | 1973.53 | 440.19 | 1533.33 | 161000.00 |
| 136 | 2030-05 | 1969.38 | 436.04 | 1533.33 | 159466.67 |
| 137 | 2030-06 | 1965.22 | 431.89 | 1533.33 | 157933.33 |
| 138 | 2030-07 | 1961.07 | 427.74 | 1533.33 | 156400.00 |
| 139 | 2030-08 | 1956.92 | 423.58 | 1533.33 | 154866.67 |
| 140 | 2030-09 | 1952.76 | 419.43 | 1533.33 | 153333.33 |
| 141 | 2030-10 | 1948.61 | 415.28 | 1533.33 | 151800.00 |
| 142 | 2030-11 | 1944.46 | 411.13 | 1533.33 | 150266.67 |
| 143 | 2030-12 | 1940.31 | 406.97 | 1533.33 | 148733.33 |
| 144 | 2031-01 | 1936.15 | 402.82 | 1533.33 | 147200.00 |
| 145 | 2031-02 | 1932.00 | 398.67 | 1533.33 | 145666.67 |
| 146 | 2031-03 | 1927.85 | 394.51 | 1533.33 | 144133.33 |
| 147 | 2031-04 | 1923.69 | 390.36 | 1533.33 | 142600.00 |
| 148 | 2031-05 | 1919.54 | 386.21 | 1533.33 | 141066.67 |
| 149 | 2031-06 | 1915.39 | 382.06 | 1533.33 | 139533.33 |
| 150 | 2031-07 | 1911.24 | 377.90 | 1533.33 | 138000.00 |
| 151 | 2031-08 | 1907.08 | 373.75 | 1533.33 | 136466.67 |
| 152 | 2031-09 | 1902.93 | 369.60 | 1533.33 | 134933.33 |
| 153 | 2031-10 | 1898.78 | 365.44 | 1533.33 | 133400.00 |
| 154 | 2031-11 | 1894.63 | 361.29 | 1533.33 | 131866.67 |
| 155 | 2031-12 | 1890.47 | 357.14 | 1533.33 | 130333.33 |
| 156 | 2032-01 | 1886.32 | 352.99 | 1533.33 | 128800.00 |
| 157 | 2032-02 | 1882.17 | 348.83 | 1533.33 | 127266.67 |
| 158 | 2032-03 | 1878.01 | 344.68 | 1533.33 | 125733.33 |
| 159 | 2032-04 | 1873.86 | 340.53 | 1533.33 | 124200.00 |
| 160 | 2032-05 | 1869.71 | 336.38 | 1533.33 | 122666.67 |
| 161 | 2032-06 | 1865.56 | 332.22 | 1533.33 | 121133.33 |
| 162 | 2032-07 | 1861.40 | 328.07 | 1533.33 | 119600.00 |
| 163 | 2032-08 | 1857.25 | 323.92 | 1533.33 | 118066.67 |
| 164 | 2032-09 | 1853.10 | 319.76 | 1533.33 | 116533.33 |
| 165 | 2032-10 | 1848.94 | 315.61 | 1533.33 | 115000.00 |
| 166 | 2032-11 | 1844.79 | 311.46 | 1533.33 | 113466.67 |
| 167 | 2032-12 | 1840.64 | 307.31 | 1533.33 | 111933.33 |
| 168 | 2033-01 | 1836.49 | 303.15 | 1533.33 | 110400.00 |
| 169 | 2033-02 | 1832.33 | 299.00 | 1533.33 | 108866.67 |
| 170 | 2033-03 | 1828.18 | 294.85 | 1533.33 | 107333.33 |
| 171 | 2033-04 | 1824.03 | 290.69 | 1533.33 | 105800.00 |
| 172 | 2033-05 | 1819.88 | 286.54 | 1533.33 | 104266.67 |
| 173 | 2033-06 | 1815.72 | 282.39 | 1533.33 | 102733.33 |
| 174 | 2033-07 | 1811.57 | 278.24 | 1533.33 | 101200.00 |
| 175 | 2033-08 | 1807.42 | 274.08 | 1533.33 | 99666.67 |
| 176 | 2033-09 | 1803.26 | 269.93 | 1533.33 | 98133.33 |
| 177 | 2033-10 | 1799.11 | 265.78 | 1533.33 | 96600.00 |
| 178 | 2033-11 | 1794.96 | 261.63 | 1533.33 | 95066.67 |
| 179 | 2033-12 | 1790.81 | 257.47 | 1533.33 | 93533.33 |
| 180 | 2034-01 | 1786.65 | 253.32 | 1533.33 | 92000.00 |
| 181 | 2034-02 | 1782.50 | 249.17 | 1533.33 | 90466.67 |
| 182 | 2034-03 | 1778.35 | 245.01 | 1533.33 | 88933.33 |
| 183 | 2034-04 | 1774.19 | 240.86 | 1533.33 | 87400.00 |
| 184 | 2034-05 | 1770.04 | 236.71 | 1533.33 | 85866.67 |
| 185 | 2034-06 | 1765.89 | 232.56 | 1533.33 | 84333.33 |
| 186 | 2034-07 | 1761.74 | 228.40 | 1533.33 | 82800.00 |
| 187 | 2034-08 | 1757.58 | 224.25 | 1533.33 | 81266.67 |
| 188 | 2034-09 | 1753.43 | 220.10 | 1533.33 | 79733.33 |
| 189 | 2034-10 | 1749.28 | 215.94 | 1533.33 | 78200.00 |
| 190 | 2034-11 | 1745.13 | 211.79 | 1533.33 | 76666.67 |
| 191 | 2034-12 | 1740.97 | 207.64 | 1533.33 | 75133.33 |
| 192 | 2035-01 | 1736.82 | 203.49 | 1533.33 | 73600.00 |
| 193 | 2035-02 | 1732.67 | 199.33 | 1533.33 | 72066.67 |
| 194 | 2035-03 | 1728.51 | 195.18 | 1533.33 | 70533.33 |
| 195 | 2035-04 | 1724.36 | 191.03 | 1533.33 | 69000.00 |
| 196 | 2035-05 | 1720.21 | 186.88 | 1533.33 | 67466.67 |
| 197 | 2035-06 | 1716.06 | 182.72 | 1533.33 | 65933.33 |
| 198 | 2035-07 | 1711.90 | 178.57 | 1533.33 | 64400.00 |
| 199 | 2035-08 | 1707.75 | 174.42 | 1533.33 | 62866.67 |
| 200 | 2035-09 | 1703.60 | 170.26 | 1533.33 | 61333.33 |
| 201 | 2035-10 | 1699.44 | 166.11 | 1533.33 | 59800.00 |
| 202 | 2035-11 | 1695.29 | 161.96 | 1533.33 | 58266.67 |
| 203 | 2035-12 | 1691.14 | 157.81 | 1533.33 | 56733.33 |
| 204 | 2036-01 | 1686.99 | 153.65 | 1533.33 | 55200.00 |
| 205 | 2036-02 | 1682.83 | 149.50 | 1533.33 | 53666.67 |
| 206 | 2036-03 | 1678.68 | 145.35 | 1533.33 | 52133.33 |
| 207 | 2036-04 | 1674.53 | 141.19 | 1533.33 | 50600.00 |
| 208 | 2036-05 | 1670.38 | 137.04 | 1533.33 | 49066.67 |
| 209 | 2036-06 | 1666.22 | 132.89 | 1533.33 | 47533.33 |
| 210 | 2036-07 | 1662.07 | 128.74 | 1533.33 | 46000.00 |
| 211 | 2036-08 | 1657.92 | 124.58 | 1533.33 | 44466.67 |
| 212 | 2036-09 | 1653.76 | 120.43 | 1533.33 | 42933.33 |
| 213 | 2036-10 | 1649.61 | 116.28 | 1533.33 | 41400.00 |
| 214 | 2036-11 | 1645.46 | 112.13 | 1533.33 | 39866.67 |
| 215 | 2036-12 | 1641.31 | 107.97 | 1533.33 | 38333.33 |
| 216 | 2037-01 | 1637.15 | 103.82 | 1533.33 | 36800.00 |
| 217 | 2037-02 | 1633.00 | 99.67 | 1533.33 | 35266.67 |
| 218 | 2037-03 | 1628.85 | 95.51 | 1533.33 | 33733.33 |
| 219 | 2037-04 | 1624.69 | 91.36 | 1533.33 | 32200.00 |
| 220 | 2037-05 | 1620.54 | 87.21 | 1533.33 | 30666.67 |
| 221 | 2037-06 | 1616.39 | 83.06 | 1533.33 | 29133.33 |
| 222 | 2037-07 | 1612.24 | 78.90 | 1533.33 | 27600.00 |
| 223 | 2037-08 | 1608.08 | 74.75 | 1533.33 | 26066.67 |
| 224 | 2037-09 | 1603.93 | 70.60 | 1533.33 | 24533.33 |
| 225 | 2037-10 | 1599.78 | 66.44 | 1533.33 | 23000.00 |
| 226 | 2037-11 | 1595.63 | 62.29 | 1533.33 | 21466.67 |
| 227 | 2037-12 | 1591.47 | 58.14 | 1533.33 | 19933.33 |
| 228 | 2038-01 | 1587.32 | 53.99 | 1533.33 | 18400.00 |
| 229 | 2038-02 | 1583.17 | 49.83 | 1533.33 | 16866.67 |
| 230 | 2038-03 | 1579.01 | 45.68 | 1533.33 | 15333.33 |
| 231 | 2038-04 | 1574.86 | 41.53 | 1533.33 | 13800.00 |
| 232 | 2038-05 | 1570.71 | 37.38 | 1533.33 | 12266.67 |
| 233 | 2038-06 | 1566.56 | 33.22 | 1533.33 | 10733.33 |
| 234 | 2038-07 | 1562.40 | 29.07 | 1533.33 | 9200.00 |
| 235 | 2038-08 | 1558.25 | 24.92 | 1533.33 | 7666.67 |
| 236 | 2038-09 | 1554.10 | 20.76 | 1533.33 | 6133.33 |
| 237 | 2038-10 | 1549.94 | 16.61 | 1533.33 | 4600.00 |
| 238 | 2038-11 | 1545.79 | 12.46 | 1533.33 | 3066.67 |
| 239 | 2038-12 | 1541.64 | 8.31 | 1533.33 | 1533.33 |
| 240 | 2039-01 | 1537.49 | 4.15 | 1533.33 | 0.00 |