贷款24万（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：24万
还款月数：20年
每月还款：1361.27元
利息总额：8.67万
本息合计：32.67万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-06 | 1361.27 | 650.00 | 711.27 | 239288.73 |
| 2 | 2016-07 | 1361.27 | 648.07 | 713.20 | 238575.53 |
| 3 | 2016-08 | 1361.27 | 646.14 | 715.13 | 237860.41 |
| 4 | 2016-09 | 1361.27 | 644.21 | 717.06 | 237143.34 |
| 5 | 2016-10 | 1361.27 | 642.26 | 719.01 | 236424.34 |
| 6 | 2016-11 | 1361.27 | 640.32 | 720.95 | 235703.38 |
| 7 | 2016-12 | 1361.27 | 638.36 | 722.91 | 234980.47 |
| 8 | 2017-01 | 1361.27 | 636.41 | 724.86 | 234255.61 |
| 9 | 2017-02 | 1361.27 | 634.44 | 726.83 | 233528.78 |
| 10 | 2017-03 | 1361.27 | 632.47 | 728.80 | 232799.99 |
| 11 | 2017-04 | 1361.27 | 630.50 | 730.77 | 232069.22 |
| 12 | 2017-05 | 1361.27 | 628.52 | 732.75 | 231336.47 |
| 13 | 2017-06 | 1361.27 | 626.54 | 734.73 | 230601.73 |
| 14 | 2017-07 | 1361.27 | 624.55 | 736.72 | 229865.01 |
| 15 | 2017-08 | 1361.27 | 622.55 | 738.72 | 229126.29 |
| 16 | 2017-09 | 1361.27 | 620.55 | 740.72 | 228385.57 |
| 17 | 2017-10 | 1361.27 | 618.54 | 742.73 | 227642.85 |
| 18 | 2017-11 | 1361.27 | 616.53 | 744.74 | 226898.11 |
| 19 | 2017-12 | 1361.27 | 614.52 | 746.75 | 226151.36 |
| 20 | 2018-01 | 1361.27 | 612.49 | 748.78 | 225402.58 |
| 21 | 2018-02 | 1361.27 | 610.47 | 750.80 | 224651.77 |
| 22 | 2018-03 | 1361.27 | 608.43 | 752.84 | 223898.94 |
| 23 | 2018-04 | 1361.27 | 606.39 | 754.88 | 223144.06 |
| 24 | 2018-05 | 1361.27 | 604.35 | 756.92 | 222387.14 |
| 25 | 2018-06 | 1361.27 | 602.30 | 758.97 | 221628.17 |
| 26 | 2018-07 | 1361.27 | 600.24 | 761.03 | 220867.14 |
| 27 | 2018-08 | 1361.27 | 598.18 | 763.09 | 220104.05 |
| 28 | 2018-09 | 1361.27 | 596.12 | 765.15 | 219338.90 |
| 29 | 2018-10 | 1361.27 | 594.04 | 767.23 | 218571.67 |
| 30 | 2018-11 | 1361.27 | 591.96 | 769.30 | 217802.37 |
| 31 | 2018-12 | 1361.27 | 589.88 | 771.39 | 217030.98 |
| 32 | 2019-01 | 1361.27 | 587.79 | 773.48 | 216257.50 |
| 33 | 2019-02 | 1361.27 | 585.70 | 775.57 | 215481.93 |
| 34 | 2019-03 | 1361.27 | 583.60 | 777.67 | 214704.25 |
| 35 | 2019-04 | 1361.27 | 581.49 | 779.78 | 213924.48 |
| 36 | 2019-05 | 1361.27 | 579.38 | 781.89 | 213142.58 |
| 37 | 2019-06 | 1361.27 | 577.26 | 784.01 | 212358.58 |
| 38 | 2019-07 | 1361.27 | 575.14 | 786.13 | 211572.44 |
| 39 | 2019-08 | 1361.27 | 573.01 | 788.26 | 210784.18 |
| 40 | 2019-09 | 1361.27 | 570.87 | 790.40 | 209993.79 |
| 41 | 2019-10 | 1361.27 | 568.73 | 792.54 | 209201.25 |
| 42 | 2019-11 | 1361.27 | 566.59 | 794.68 | 208406.57 |
| 43 | 2019-12 | 1361.27 | 564.43 | 796.84 | 207609.73 |
| 44 | 2020-01 | 1361.27 | 562.28 | 798.99 | 206810.74 |
| 45 | 2020-02 | 1361.27 | 560.11 | 801.16 | 206009.58 |
| 46 | 2020-03 | 1361.27 | 557.94 | 803.33 | 205206.25 |
| 47 | 2020-04 | 1361.27 | 555.77 | 805.50 | 204400.75 |
| 48 | 2020-05 | 1361.27 | 553.59 | 807.68 | 203593.07 |
| 49 | 2020-06 | 1361.27 | 551.40 | 809.87 | 202783.19 |
| 50 | 2020-07 | 1361.27 | 549.20 | 812.07 | 201971.13 |
| 51 | 2020-08 | 1361.27 | 547.01 | 814.26 | 201156.86 |
| 52 | 2020-09 | 1361.27 | 544.80 | 816.47 | 200340.39 |
| 53 | 2020-10 | 1361.27 | 542.59 | 818.68 | 199521.71 |
| 54 | 2020-11 | 1361.27 | 540.37 | 820.90 | 198700.81 |
| 55 | 2020-12 | 1361.27 | 538.15 | 823.12 | 197877.69 |
| 56 | 2021-01 | 1361.27 | 535.92 | 825.35 | 197052.34 |
| 57 | 2021-02 | 1361.27 | 533.68 | 827.59 | 196224.75 |
| 58 | 2021-03 | 1361.27 | 531.44 | 829.83 | 195394.93 |
| 59 | 2021-04 | 1361.27 | 529.19 | 832.08 | 194562.85 |
| 60 | 2021-05 | 1361.27 | 526.94 | 834.33 | 193728.52 |
| 61 | 2021-06 | 1361.27 | 524.68 | 836.59 | 192891.93 |
| 62 | 2021-07 | 1361.27 | 522.42 | 838.85 | 192053.08 |
| 63 | 2021-08 | 1361.27 | 520.14 | 841.13 | 191211.95 |
| 64 | 2021-09 | 1361.27 | 517.87 | 843.40 | 190368.55 |
| 65 | 2021-10 | 1361.27 | 515.58 | 845.69 | 189522.86 |
| 66 | 2021-11 | 1361.27 | 513.29 | 847.98 | 188674.88 |
| 67 | 2021-12 | 1361.27 | 510.99 | 850.28 | 187824.61 |
| 68 | 2022-01 | 1361.27 | 508.69 | 852.58 | 186972.03 |
| 69 | 2022-02 | 1361.27 | 506.38 | 854.89 | 186117.14 |
| 70 | 2022-03 | 1361.27 | 504.07 | 857.20 | 185259.94 |
| 71 | 2022-04 | 1361.27 | 501.75 | 859.52 | 184400.42 |
| 72 | 2022-05 | 1361.27 | 499.42 | 861.85 | 183538.56 |
| 73 | 2022-06 | 1361.27 | 497.08 | 864.19 | 182674.38 |
| 74 | 2022-07 | 1361.27 | 494.74 | 866.53 | 181807.85 |
| 75 | 2022-08 | 1361.27 | 492.40 | 868.87 | 180938.98 |
| 76 | 2022-09 | 1361.27 | 490.04 | 871.23 | 180067.75 |
| 77 | 2022-10 | 1361.27 | 487.68 | 873.59 | 179194.16 |
| 78 | 2022-11 | 1361.27 | 485.32 | 875.95 | 178318.21 |
| 79 | 2022-12 | 1361.27 | 482.95 | 878.32 | 177439.89 |
| 80 | 2023-01 | 1361.27 | 480.57 | 880.70 | 176559.18 |
| 81 | 2023-02 | 1361.27 | 478.18 | 883.09 | 175676.09 |
| 82 | 2023-03 | 1361.27 | 475.79 | 885.48 | 174790.61 |
| 83 | 2023-04 | 1361.27 | 473.39 | 887.88 | 173902.74 |
| 84 | 2023-05 | 1361.27 | 470.99 | 890.28 | 173012.45 |
| 85 | 2023-06 | 1361.27 | 468.58 | 892.69 | 172119.76 |
| 86 | 2023-07 | 1361.27 | 466.16 | 895.11 | 171224.65 |
| 87 | 2023-08 | 1361.27 | 463.73 | 897.54 | 170327.11 |
| 88 | 2023-09 | 1361.27 | 461.30 | 899.97 | 169427.14 |
| 89 | 2023-10 | 1361.27 | 458.87 | 902.40 | 168524.74 |
| 90 | 2023-11 | 1361.27 | 456.42 | 904.85 | 167619.89 |
| 91 | 2023-12 | 1361.27 | 453.97 | 907.30 | 166712.59 |
| 92 | 2024-01 | 1361.27 | 451.51 | 909.76 | 165802.83 |
| 93 | 2024-02 | 1361.27 | 449.05 | 912.22 | 164890.61 |
| 94 | 2024-03 | 1361.27 | 446.58 | 914.69 | 163975.92 |
| 95 | 2024-04 | 1361.27 | 444.10 | 917.17 | 163058.75 |
| 96 | 2024-05 | 1361.27 | 441.62 | 919.65 | 162139.10 |
| 97 | 2024-06 | 1361.27 | 439.13 | 922.14 | 161216.96 |
| 98 | 2024-07 | 1361.27 | 436.63 | 924.64 | 160292.32 |
| 99 | 2024-08 | 1361.27 | 434.13 | 927.14 | 159365.17 |
| 100 | 2024-09 | 1361.27 | 431.61 | 929.66 | 158435.52 |
| 101 | 2024-10 | 1361.27 | 429.10 | 932.17 | 157503.34 |
| 102 | 2024-11 | 1361.27 | 426.57 | 934.70 | 156568.64 |
| 103 | 2024-12 | 1361.27 | 424.04 | 937.23 | 155631.41 |
| 104 | 2025-01 | 1361.27 | 421.50 | 939.77 | 154691.65 |
| 105 | 2025-02 | 1361.27 | 418.96 | 942.31 | 153749.33 |
| 106 | 2025-03 | 1361.27 | 416.40 | 944.87 | 152804.47 |
| 107 | 2025-04 | 1361.27 | 413.85 | 947.42 | 151857.04 |
| 108 | 2025-05 | 1361.27 | 411.28 | 949.99 | 150907.05 |
| 109 | 2025-06 | 1361.27 | 408.71 | 952.56 | 149954.49 |
| 110 | 2025-07 | 1361.27 | 406.13 | 955.14 | 148999.35 |
| 111 | 2025-08 | 1361.27 | 403.54 | 957.73 | 148041.62 |
| 112 | 2025-09 | 1361.27 | 400.95 | 960.32 | 147081.29 |
| 113 | 2025-10 | 1361.27 | 398.35 | 962.92 | 146118.37 |
| 114 | 2025-11 | 1361.27 | 395.74 | 965.53 | 145152.84 |
| 115 | 2025-12 | 1361.27 | 393.12 | 968.15 | 144184.69 |
| 116 | 2026-01 | 1361.27 | 390.50 | 970.77 | 143213.92 |
| 117 | 2026-02 | 1361.27 | 387.87 | 973.40 | 142240.52 |
| 118 | 2026-03 | 1361.27 | 385.23 | 976.04 | 141264.49 |
| 119 | 2026-04 | 1361.27 | 382.59 | 978.68 | 140285.81 |
| 120 | 2026-05 | 1361.27 | 379.94 | 981.33 | 139304.48 |
| 121 | 2026-06 | 1361.27 | 377.28 | 983.99 | 138320.49 |
| 122 | 2026-07 | 1361.27 | 374.62 | 986.65 | 137333.84 |
| 123 | 2026-08 | 1361.27 | 371.95 | 989.32 | 136344.51 |
| 124 | 2026-09 | 1361.27 | 369.27 | 992.00 | 135352.51 |
| 125 | 2026-10 | 1361.27 | 366.58 | 994.69 | 134357.82 |
| 126 | 2026-11 | 1361.27 | 363.89 | 997.38 | 133360.44 |
| 127 | 2026-12 | 1361.27 | 361.18 | 1000.09 | 132360.35 |
| 128 | 2027-01 | 1361.27 | 358.48 | 1002.79 | 131357.56 |
| 129 | 2027-02 | 1361.27 | 355.76 | 1005.51 | 130352.05 |
| 130 | 2027-03 | 1361.27 | 353.04 | 1008.23 | 129343.82 |
| 131 | 2027-04 | 1361.27 | 350.31 | 1010.96 | 128332.85 |
| 132 | 2027-05 | 1361.27 | 347.57 | 1013.70 | 127319.15 |
| 133 | 2027-06 | 1361.27 | 344.82 | 1016.45 | 126302.70 |
| 134 | 2027-07 | 1361.27 | 342.07 | 1019.20 | 125283.50 |
| 135 | 2027-08 | 1361.27 | 339.31 | 1021.96 | 124261.54 |
| 136 | 2027-09 | 1361.27 | 336.54 | 1024.73 | 123236.81 |
| 137 | 2027-10 | 1361.27 | 333.77 | 1027.50 | 122209.31 |
| 138 | 2027-11 | 1361.27 | 330.98 | 1030.29 | 121179.02 |
| 139 | 2027-12 | 1361.27 | 328.19 | 1033.08 | 120145.95 |
| 140 | 2028-01 | 1361.27 | 325.40 | 1035.87 | 119110.07 |
| 141 | 2028-02 | 1361.27 | 322.59 | 1038.68 | 118071.39 |
| 142 | 2028-03 | 1361.27 | 319.78 | 1041.49 | 117029.90 |
| 143 | 2028-04 | 1361.27 | 316.96 | 1044.31 | 115985.59 |
| 144 | 2028-05 | 1361.27 | 314.13 | 1047.14 | 114938.44 |
| 145 | 2028-06 | 1361.27 | 311.29 | 1049.98 | 113888.47 |
| 146 | 2028-07 | 1361.27 | 308.45 | 1052.82 | 112835.64 |
| 147 | 2028-08 | 1361.27 | 305.60 | 1055.67 | 111779.97 |
| 148 | 2028-09 | 1361.27 | 302.74 | 1058.53 | 110721.44 |
| 149 | 2028-10 | 1361.27 | 299.87 | 1061.40 | 109660.04 |
| 150 | 2028-11 | 1361.27 | 297.00 | 1064.27 | 108595.77 |
| 151 | 2028-12 | 1361.27 | 294.11 | 1067.16 | 107528.61 |
| 152 | 2029-01 | 1361.27 | 291.22 | 1070.05 | 106458.56 |
| 153 | 2029-02 | 1361.27 | 288.33 | 1072.94 | 105385.62 |
| 154 | 2029-03 | 1361.27 | 285.42 | 1075.85 | 104309.77 |
| 155 | 2029-04 | 1361.27 | 282.51 | 1078.76 | 103231.00 |
| 156 | 2029-05 | 1361.27 | 279.58 | 1081.69 | 102149.32 |
| 157 | 2029-06 | 1361.27 | 276.65 | 1084.62 | 101064.70 |
| 158 | 2029-07 | 1361.27 | 273.72 | 1087.55 | 99977.15 |
| 159 | 2029-08 | 1361.27 | 270.77 | 1090.50 | 98886.65 |
| 160 | 2029-09 | 1361.27 | 267.82 | 1093.45 | 97793.20 |
| 161 | 2029-10 | 1361.27 | 264.86 | 1096.41 | 96696.79 |
| 162 | 2029-11 | 1361.27 | 261.89 | 1099.38 | 95597.40 |
| 163 | 2029-12 | 1361.27 | 258.91 | 1102.36 | 94495.04 |
| 164 | 2030-01 | 1361.27 | 255.92 | 1105.35 | 93389.70 |
| 165 | 2030-02 | 1361.27 | 252.93 | 1108.34 | 92281.36 |
| 166 | 2030-03 | 1361.27 | 249.93 | 1111.34 | 91170.02 |
| 167 | 2030-04 | 1361.27 | 246.92 | 1114.35 | 90055.67 |
| 168 | 2030-05 | 1361.27 | 243.90 | 1117.37 | 88938.30 |
| 169 | 2030-06 | 1361.27 | 240.87 | 1120.40 | 87817.90 |
| 170 | 2030-07 | 1361.27 | 237.84 | 1123.43 | 86694.47 |
| 171 | 2030-08 | 1361.27 | 234.80 | 1126.47 | 85568.00 |
| 172 | 2030-09 | 1361.27 | 231.75 | 1129.52 | 84438.48 |
| 173 | 2030-10 | 1361.27 | 228.69 | 1132.58 | 83305.89 |
| 174 | 2030-11 | 1361.27 | 225.62 | 1135.65 | 82170.24 |
| 175 | 2030-12 | 1361.27 | 222.54 | 1138.73 | 81031.52 |
| 176 | 2031-01 | 1361.27 | 219.46 | 1141.81 | 79889.71 |
| 177 | 2031-02 | 1361.27 | 216.37 | 1144.90 | 78744.81 |
| 178 | 2031-03 | 1361.27 | 213.27 | 1148.00 | 77596.80 |
| 179 | 2031-04 | 1361.27 | 210.16 | 1151.11 | 76445.69 |
| 180 | 2031-05 | 1361.27 | 207.04 | 1154.23 | 75291.46 |
| 181 | 2031-06 | 1361.27 | 203.91 | 1157.36 | 74134.11 |
| 182 | 2031-07 | 1361.27 | 200.78 | 1160.49 | 72973.62 |
| 183 | 2031-08 | 1361.27 | 197.64 | 1163.63 | 71809.98 |
| 184 | 2031-09 | 1361.27 | 194.49 | 1166.78 | 70643.20 |
| 185 | 2031-10 | 1361.27 | 191.33 | 1169.94 | 69473.26 |
| 186 | 2031-11 | 1361.27 | 188.16 | 1173.11 | 68300.14 |
| 187 | 2031-12 | 1361.27 | 184.98 | 1176.29 | 67123.85 |
| 188 | 2032-01 | 1361.27 | 181.79 | 1179.48 | 65944.38 |
| 189 | 2032-02 | 1361.27 | 178.60 | 1182.67 | 64761.71 |
| 190 | 2032-03 | 1361.27 | 175.40 | 1185.87 | 63575.83 |
| 191 | 2032-04 | 1361.27 | 172.18 | 1189.09 | 62386.75 |
| 192 | 2032-05 | 1361.27 | 168.96 | 1192.31 | 61194.44 |
| 193 | 2032-06 | 1361.27 | 165.73 | 1195.53 | 59998.91 |
| 194 | 2032-07 | 1361.27 | 162.50 | 1198.77 | 58800.13 |
| 195 | 2032-08 | 1361.27 | 159.25 | 1202.02 | 57598.11 |
| 196 | 2032-09 | 1361.27 | 155.99 | 1205.27 | 56392.84 |
| 197 | 2032-10 | 1361.27 | 152.73 | 1208.54 | 55184.30 |
| 198 | 2032-11 | 1361.27 | 149.46 | 1211.81 | 53972.49 |
| 199 | 2032-12 | 1361.27 | 146.18 | 1215.09 | 52757.39 |
| 200 | 2033-01 | 1361.27 | 142.88 | 1218.39 | 51539.01 |
| 201 | 2033-02 | 1361.27 | 139.58 | 1221.69 | 50317.32 |
| 202 | 2033-03 | 1361.27 | 136.28 | 1224.99 | 49092.33 |
| 203 | 2033-04 | 1361.27 | 132.96 | 1228.31 | 47864.02 |
| 204 | 2033-05 | 1361.27 | 129.63 | 1231.64 | 46632.38 |
| 205 | 2033-06 | 1361.27 | 126.30 | 1234.97 | 45397.41 |
| 206 | 2033-07 | 1361.27 | 122.95 | 1238.32 | 44159.09 |
| 207 | 2033-08 | 1361.27 | 119.60 | 1241.67 | 42917.42 |
| 208 | 2033-09 | 1361.27 | 116.23 | 1245.04 | 41672.38 |
| 209 | 2033-10 | 1361.27 | 112.86 | 1248.41 | 40423.97 |
| 210 | 2033-11 | 1361.27 | 109.48 | 1251.79 | 39172.18 |
| 211 | 2033-12 | 1361.27 | 106.09 | 1255.18 | 37917.01 |
| 212 | 2034-01 | 1361.27 | 102.69 | 1258.58 | 36658.43 |
| 213 | 2034-02 | 1361.27 | 99.28 | 1261.99 | 35396.44 |
| 214 | 2034-03 | 1361.27 | 95.87 | 1265.40 | 34131.04 |
| 215 | 2034-04 | 1361.27 | 92.44 | 1268.83 | 32862.21 |
| 216 | 2034-05 | 1361.27 | 89.00 | 1272.27 | 31589.94 |
| 217 | 2034-06 | 1361.27 | 85.56 | 1275.71 | 30314.22 |
| 218 | 2034-07 | 1361.27 | 82.10 | 1279.17 | 29035.06 |
| 219 | 2034-08 | 1361.27 | 78.64 | 1282.63 | 27752.42 |
| 220 | 2034-09 | 1361.27 | 75.16 | 1286.11 | 26466.31 |
| 221 | 2034-10 | 1361.27 | 71.68 | 1289.59 | 25176.72 |
| 222 | 2034-11 | 1361.27 | 68.19 | 1293.08 | 23883.64 |
| 223 | 2034-12 | 1361.27 | 64.68 | 1296.58 | 22587.06 |
| 224 | 2035-01 | 1361.27 | 61.17 | 1300.10 | 21286.96 |
| 225 | 2035-02 | 1361.27 | 57.65 | 1303.62 | 19983.34 |
| 226 | 2035-03 | 1361.27 | 54.12 | 1307.15 | 18676.19 |
| 227 | 2035-04 | 1361.27 | 50.58 | 1310.69 | 17365.51 |
| 228 | 2035-05 | 1361.27 | 47.03 | 1314.24 | 16051.27 |
| 229 | 2035-06 | 1361.27 | 43.47 | 1317.80 | 14733.47 |
| 230 | 2035-07 | 1361.27 | 39.90 | 1321.37 | 13412.10 |
| 231 | 2035-08 | 1361.27 | 36.32 | 1324.95 | 12087.16 |
| 232 | 2035-09 | 1361.27 | 32.74 | 1328.53 | 10758.62 |
| 233 | 2035-10 | 1361.27 | 29.14 | 1332.13 | 9426.49 |
| 234 | 2035-11 | 1361.27 | 25.53 | 1335.74 | 8090.75 |
| 235 | 2035-12 | 1361.27 | 21.91 | 1339.36 | 6751.40 |
| 236 | 2036-01 | 1361.27 | 18.29 | 1342.98 | 5408.41 |
| 237 | 2036-02 | 1361.27 | 14.65 | 1346.62 | 4061.79 |
| 238 | 2036-03 | 1361.27 | 11.00 | 1350.27 | 2711.52 |
| 239 | 2036-04 | 1361.27 | 7.34 | 1353.93 | 1357.59 |
| 240 | 2036-05 | 1361.27 | 3.68 | 1357.59 | 0.00 |
等额本金还款方式：
贷款总额：24万
还款月数：20年
首月还款：1650元
每月递减：2.71元
利息总额：7.83万
本息合计：31.83万
节省利息：8379.76元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-06 | 1650.00 | 650.00 | 1000.00 | 239000.00 |
| 2 | 2016-07 | 1647.29 | 647.29 | 1000.00 | 238000.00 |
| 3 | 2016-08 | 1644.58 | 644.58 | 1000.00 | 237000.00 |
| 4 | 2016-09 | 1641.88 | 641.88 | 1000.00 | 236000.00 |
| 5 | 2016-10 | 1639.17 | 639.17 | 1000.00 | 235000.00 |
| 6 | 2016-11 | 1636.46 | 636.46 | 1000.00 | 234000.00 |
| 7 | 2016-12 | 1633.75 | 633.75 | 1000.00 | 233000.00 |
| 8 | 2017-01 | 1631.04 | 631.04 | 1000.00 | 232000.00 |
| 9 | 2017-02 | 1628.33 | 628.33 | 1000.00 | 231000.00 |
| 10 | 2017-03 | 1625.63 | 625.63 | 1000.00 | 230000.00 |
| 11 | 2017-04 | 1622.92 | 622.92 | 1000.00 | 229000.00 |
| 12 | 2017-05 | 1620.21 | 620.21 | 1000.00 | 228000.00 |
| 13 | 2017-06 | 1617.50 | 617.50 | 1000.00 | 227000.00 |
| 14 | 2017-07 | 1614.79 | 614.79 | 1000.00 | 226000.00 |
| 15 | 2017-08 | 1612.08 | 612.08 | 1000.00 | 225000.00 |
| 16 | 2017-09 | 1609.38 | 609.38 | 1000.00 | 224000.00 |
| 17 | 2017-10 | 1606.67 | 606.67 | 1000.00 | 223000.00 |
| 18 | 2017-11 | 1603.96 | 603.96 | 1000.00 | 222000.00 |
| 19 | 2017-12 | 1601.25 | 601.25 | 1000.00 | 221000.00 |
| 20 | 2018-01 | 1598.54 | 598.54 | 1000.00 | 220000.00 |
| 21 | 2018-02 | 1595.83 | 595.83 | 1000.00 | 219000.00 |
| 22 | 2018-03 | 1593.13 | 593.13 | 1000.00 | 218000.00 |
| 23 | 2018-04 | 1590.42 | 590.42 | 1000.00 | 217000.00 |
| 24 | 2018-05 | 1587.71 | 587.71 | 1000.00 | 216000.00 |
| 25 | 2018-06 | 1585.00 | 585.00 | 1000.00 | 215000.00 |
| 26 | 2018-07 | 1582.29 | 582.29 | 1000.00 | 214000.00 |
| 27 | 2018-08 | 1579.58 | 579.58 | 1000.00 | 213000.00 |
| 28 | 2018-09 | 1576.88 | 576.88 | 1000.00 | 212000.00 |
| 29 | 2018-10 | 1574.17 | 574.17 | 1000.00 | 211000.00 |
| 30 | 2018-11 | 1571.46 | 571.46 | 1000.00 | 210000.00 |
| 31 | 2018-12 | 1568.75 | 568.75 | 1000.00 | 209000.00 |
| 32 | 2019-01 | 1566.04 | 566.04 | 1000.00 | 208000.00 |
| 33 | 2019-02 | 1563.33 | 563.33 | 1000.00 | 207000.00 |
| 34 | 2019-03 | 1560.63 | 560.63 | 1000.00 | 206000.00 |
| 35 | 2019-04 | 1557.92 | 557.92 | 1000.00 | 205000.00 |
| 36 | 2019-05 | 1555.21 | 555.21 | 1000.00 | 204000.00 |
| 37 | 2019-06 | 1552.50 | 552.50 | 1000.00 | 203000.00 |
| 38 | 2019-07 | 1549.79 | 549.79 | 1000.00 | 202000.00 |
| 39 | 2019-08 | 1547.08 | 547.08 | 1000.00 | 201000.00 |
| 40 | 2019-09 | 1544.38 | 544.38 | 1000.00 | 200000.00 |
| 41 | 2019-10 | 1541.67 | 541.67 | 1000.00 | 199000.00 |
| 42 | 2019-11 | 1538.96 | 538.96 | 1000.00 | 198000.00 |
| 43 | 2019-12 | 1536.25 | 536.25 | 1000.00 | 197000.00 |
| 44 | 2020-01 | 1533.54 | 533.54 | 1000.00 | 196000.00 |
| 45 | 2020-02 | 1530.83 | 530.83 | 1000.00 | 195000.00 |
| 46 | 2020-03 | 1528.13 | 528.13 | 1000.00 | 194000.00 |
| 47 | 2020-04 | 1525.42 | 525.42 | 1000.00 | 193000.00 |
| 48 | 2020-05 | 1522.71 | 522.71 | 1000.00 | 192000.00 |
| 49 | 2020-06 | 1520.00 | 520.00 | 1000.00 | 191000.00 |
| 50 | 2020-07 | 1517.29 | 517.29 | 1000.00 | 190000.00 |
| 51 | 2020-08 | 1514.58 | 514.58 | 1000.00 | 189000.00 |
| 52 | 2020-09 | 1511.88 | 511.88 | 1000.00 | 188000.00 |
| 53 | 2020-10 | 1509.17 | 509.17 | 1000.00 | 187000.00 |
| 54 | 2020-11 | 1506.46 | 506.46 | 1000.00 | 186000.00 |
| 55 | 2020-12 | 1503.75 | 503.75 | 1000.00 | 185000.00 |
| 56 | 2021-01 | 1501.04 | 501.04 | 1000.00 | 184000.00 |
| 57 | 2021-02 | 1498.33 | 498.33 | 1000.00 | 183000.00 |
| 58 | 2021-03 | 1495.63 | 495.63 | 1000.00 | 182000.00 |
| 59 | 2021-04 | 1492.92 | 492.92 | 1000.00 | 181000.00 |
| 60 | 2021-05 | 1490.21 | 490.21 | 1000.00 | 180000.00 |
| 61 | 2021-06 | 1487.50 | 487.50 | 1000.00 | 179000.00 |
| 62 | 2021-07 | 1484.79 | 484.79 | 1000.00 | 178000.00 |
| 63 | 2021-08 | 1482.08 | 482.08 | 1000.00 | 177000.00 |
| 64 | 2021-09 | 1479.38 | 479.38 | 1000.00 | 176000.00 |
| 65 | 2021-10 | 1476.67 | 476.67 | 1000.00 | 175000.00 |
| 66 | 2021-11 | 1473.96 | 473.96 | 1000.00 | 174000.00 |
| 67 | 2021-12 | 1471.25 | 471.25 | 1000.00 | 173000.00 |
| 68 | 2022-01 | 1468.54 | 468.54 | 1000.00 | 172000.00 |
| 69 | 2022-02 | 1465.83 | 465.83 | 1000.00 | 171000.00 |
| 70 | 2022-03 | 1463.13 | 463.13 | 1000.00 | 170000.00 |
| 71 | 2022-04 | 1460.42 | 460.42 | 1000.00 | 169000.00 |
| 72 | 2022-05 | 1457.71 | 457.71 | 1000.00 | 168000.00 |
| 73 | 2022-06 | 1455.00 | 455.00 | 1000.00 | 167000.00 |
| 74 | 2022-07 | 1452.29 | 452.29 | 1000.00 | 166000.00 |
| 75 | 2022-08 | 1449.58 | 449.58 | 1000.00 | 165000.00 |
| 76 | 2022-09 | 1446.88 | 446.88 | 1000.00 | 164000.00 |
| 77 | 2022-10 | 1444.17 | 444.17 | 1000.00 | 163000.00 |
| 78 | 2022-11 | 1441.46 | 441.46 | 1000.00 | 162000.00 |
| 79 | 2022-12 | 1438.75 | 438.75 | 1000.00 | 161000.00 |
| 80 | 2023-01 | 1436.04 | 436.04 | 1000.00 | 160000.00 |
| 81 | 2023-02 | 1433.33 | 433.33 | 1000.00 | 159000.00 |
| 82 | 2023-03 | 1430.63 | 430.63 | 1000.00 | 158000.00 |
| 83 | 2023-04 | 1427.92 | 427.92 | 1000.00 | 157000.00 |
| 84 | 2023-05 | 1425.21 | 425.21 | 1000.00 | 156000.00 |
| 85 | 2023-06 | 1422.50 | 422.50 | 1000.00 | 155000.00 |
| 86 | 2023-07 | 1419.79 | 419.79 | 1000.00 | 154000.00 |
| 87 | 2023-08 | 1417.08 | 417.08 | 1000.00 | 153000.00 |
| 88 | 2023-09 | 1414.38 | 414.38 | 1000.00 | 152000.00 |
| 89 | 2023-10 | 1411.67 | 411.67 | 1000.00 | 151000.00 |
| 90 | 2023-11 | 1408.96 | 408.96 | 1000.00 | 150000.00 |
| 91 | 2023-12 | 1406.25 | 406.25 | 1000.00 | 149000.00 |
| 92 | 2024-01 | 1403.54 | 403.54 | 1000.00 | 148000.00 |
| 93 | 2024-02 | 1400.83 | 400.83 | 1000.00 | 147000.00 |
| 94 | 2024-03 | 1398.13 | 398.13 | 1000.00 | 146000.00 |
| 95 | 2024-04 | 1395.42 | 395.42 | 1000.00 | 145000.00 |
| 96 | 2024-05 | 1392.71 | 392.71 | 1000.00 | 144000.00 |
| 97 | 2024-06 | 1390.00 | 390.00 | 1000.00 | 143000.00 |
| 98 | 2024-07 | 1387.29 | 387.29 | 1000.00 | 142000.00 |
| 99 | 2024-08 | 1384.58 | 384.58 | 1000.00 | 141000.00 |
| 100 | 2024-09 | 1381.88 | 381.88 | 1000.00 | 140000.00 |
| 101 | 2024-10 | 1379.17 | 379.17 | 1000.00 | 139000.00 |
| 102 | 2024-11 | 1376.46 | 376.46 | 1000.00 | 138000.00 |
| 103 | 2024-12 | 1373.75 | 373.75 | 1000.00 | 137000.00 |
| 104 | 2025-01 | 1371.04 | 371.04 | 1000.00 | 136000.00 |
| 105 | 2025-02 | 1368.33 | 368.33 | 1000.00 | 135000.00 |
| 106 | 2025-03 | 1365.63 | 365.63 | 1000.00 | 134000.00 |
| 107 | 2025-04 | 1362.92 | 362.92 | 1000.00 | 133000.00 |
| 108 | 2025-05 | 1360.21 | 360.21 | 1000.00 | 132000.00 |
| 109 | 2025-06 | 1357.50 | 357.50 | 1000.00 | 131000.00 |
| 110 | 2025-07 | 1354.79 | 354.79 | 1000.00 | 130000.00 |
| 111 | 2025-08 | 1352.08 | 352.08 | 1000.00 | 129000.00 |
| 112 | 2025-09 | 1349.38 | 349.38 | 1000.00 | 128000.00 |
| 113 | 2025-10 | 1346.67 | 346.67 | 1000.00 | 127000.00 |
| 114 | 2025-11 | 1343.96 | 343.96 | 1000.00 | 126000.00 |
| 115 | 2025-12 | 1341.25 | 341.25 | 1000.00 | 125000.00 |
| 116 | 2026-01 | 1338.54 | 338.54 | 1000.00 | 124000.00 |
| 117 | 2026-02 | 1335.83 | 335.83 | 1000.00 | 123000.00 |
| 118 | 2026-03 | 1333.13 | 333.13 | 1000.00 | 122000.00 |
| 119 | 2026-04 | 1330.42 | 330.42 | 1000.00 | 121000.00 |
| 120 | 2026-05 | 1327.71 | 327.71 | 1000.00 | 120000.00 |
| 121 | 2026-06 | 1325.00 | 325.00 | 1000.00 | 119000.00 |
| 122 | 2026-07 | 1322.29 | 322.29 | 1000.00 | 118000.00 |
| 123 | 2026-08 | 1319.58 | 319.58 | 1000.00 | 117000.00 |
| 124 | 2026-09 | 1316.88 | 316.88 | 1000.00 | 116000.00 |
| 125 | 2026-10 | 1314.17 | 314.17 | 1000.00 | 115000.00 |
| 126 | 2026-11 | 1311.46 | 311.46 | 1000.00 | 114000.00 |
| 127 | 2026-12 | 1308.75 | 308.75 | 1000.00 | 113000.00 |
| 128 | 2027-01 | 1306.04 | 306.04 | 1000.00 | 112000.00 |
| 129 | 2027-02 | 1303.33 | 303.33 | 1000.00 | 111000.00 |
| 130 | 2027-03 | 1300.63 | 300.63 | 1000.00 | 110000.00 |
| 131 | 2027-04 | 1297.92 | 297.92 | 1000.00 | 109000.00 |
| 132 | 2027-05 | 1295.21 | 295.21 | 1000.00 | 108000.00 |
| 133 | 2027-06 | 1292.50 | 292.50 | 1000.00 | 107000.00 |
| 134 | 2027-07 | 1289.79 | 289.79 | 1000.00 | 106000.00 |
| 135 | 2027-08 | 1287.08 | 287.08 | 1000.00 | 105000.00 |
| 136 | 2027-09 | 1284.38 | 284.38 | 1000.00 | 104000.00 |
| 137 | 2027-10 | 1281.67 | 281.67 | 1000.00 | 103000.00 |
| 138 | 2027-11 | 1278.96 | 278.96 | 1000.00 | 102000.00 |
| 139 | 2027-12 | 1276.25 | 276.25 | 1000.00 | 101000.00 |
| 140 | 2028-01 | 1273.54 | 273.54 | 1000.00 | 100000.00 |
| 141 | 2028-02 | 1270.83 | 270.83 | 1000.00 | 99000.00 |
| 142 | 2028-03 | 1268.13 | 268.13 | 1000.00 | 98000.00 |
| 143 | 2028-04 | 1265.42 | 265.42 | 1000.00 | 97000.00 |
| 144 | 2028-05 | 1262.71 | 262.71 | 1000.00 | 96000.00 |
| 145 | 2028-06 | 1260.00 | 260.00 | 1000.00 | 95000.00 |
| 146 | 2028-07 | 1257.29 | 257.29 | 1000.00 | 94000.00 |
| 147 | 2028-08 | 1254.58 | 254.58 | 1000.00 | 93000.00 |
| 148 | 2028-09 | 1251.88 | 251.88 | 1000.00 | 92000.00 |
| 149 | 2028-10 | 1249.17 | 249.17 | 1000.00 | 91000.00 |
| 150 | 2028-11 | 1246.46 | 246.46 | 1000.00 | 90000.00 |
| 151 | 2028-12 | 1243.75 | 243.75 | 1000.00 | 89000.00 |
| 152 | 2029-01 | 1241.04 | 241.04 | 1000.00 | 88000.00 |
| 153 | 2029-02 | 1238.33 | 238.33 | 1000.00 | 87000.00 |
| 154 | 2029-03 | 1235.63 | 235.63 | 1000.00 | 86000.00 |
| 155 | 2029-04 | 1232.92 | 232.92 | 1000.00 | 85000.00 |
| 156 | 2029-05 | 1230.21 | 230.21 | 1000.00 | 84000.00 |
| 157 | 2029-06 | 1227.50 | 227.50 | 1000.00 | 83000.00 |
| 158 | 2029-07 | 1224.79 | 224.79 | 1000.00 | 82000.00 |
| 159 | 2029-08 | 1222.08 | 222.08 | 1000.00 | 81000.00 |
| 160 | 2029-09 | 1219.38 | 219.38 | 1000.00 | 80000.00 |
| 161 | 2029-10 | 1216.67 | 216.67 | 1000.00 | 79000.00 |
| 162 | 2029-11 | 1213.96 | 213.96 | 1000.00 | 78000.00 |
| 163 | 2029-12 | 1211.25 | 211.25 | 1000.00 | 77000.00 |
| 164 | 2030-01 | 1208.54 | 208.54 | 1000.00 | 76000.00 |
| 165 | 2030-02 | 1205.83 | 205.83 | 1000.00 | 75000.00 |
| 166 | 2030-03 | 1203.13 | 203.13 | 1000.00 | 74000.00 |
| 167 | 2030-04 | 1200.42 | 200.42 | 1000.00 | 73000.00 |
| 168 | 2030-05 | 1197.71 | 197.71 | 1000.00 | 72000.00 |
| 169 | 2030-06 | 1195.00 | 195.00 | 1000.00 | 71000.00 |
| 170 | 2030-07 | 1192.29 | 192.29 | 1000.00 | 70000.00 |
| 171 | 2030-08 | 1189.58 | 189.58 | 1000.00 | 69000.00 |
| 172 | 2030-09 | 1186.88 | 186.88 | 1000.00 | 68000.00 |
| 173 | 2030-10 | 1184.17 | 184.17 | 1000.00 | 67000.00 |
| 174 | 2030-11 | 1181.46 | 181.46 | 1000.00 | 66000.00 |
| 175 | 2030-12 | 1178.75 | 178.75 | 1000.00 | 65000.00 |
| 176 | 2031-01 | 1176.04 | 176.04 | 1000.00 | 64000.00 |
| 177 | 2031-02 | 1173.33 | 173.33 | 1000.00 | 63000.00 |
| 178 | 2031-03 | 1170.63 | 170.63 | 1000.00 | 62000.00 |
| 179 | 2031-04 | 1167.92 | 167.92 | 1000.00 | 61000.00 |
| 180 | 2031-05 | 1165.21 | 165.21 | 1000.00 | 60000.00 |
| 181 | 2031-06 | 1162.50 | 162.50 | 1000.00 | 59000.00 |
| 182 | 2031-07 | 1159.79 | 159.79 | 1000.00 | 58000.00 |
| 183 | 2031-08 | 1157.08 | 157.08 | 1000.00 | 57000.00 |
| 184 | 2031-09 | 1154.38 | 154.38 | 1000.00 | 56000.00 |
| 185 | 2031-10 | 1151.67 | 151.67 | 1000.00 | 55000.00 |
| 186 | 2031-11 | 1148.96 | 148.96 | 1000.00 | 54000.00 |
| 187 | 2031-12 | 1146.25 | 146.25 | 1000.00 | 53000.00 |
| 188 | 2032-01 | 1143.54 | 143.54 | 1000.00 | 52000.00 |
| 189 | 2032-02 | 1140.83 | 140.83 | 1000.00 | 51000.00 |
| 190 | 2032-03 | 1138.13 | 138.13 | 1000.00 | 50000.00 |
| 191 | 2032-04 | 1135.42 | 135.42 | 1000.00 | 49000.00 |
| 192 | 2032-05 | 1132.71 | 132.71 | 1000.00 | 48000.00 |
| 193 | 2032-06 | 1130.00 | 130.00 | 1000.00 | 47000.00 |
| 194 | 2032-07 | 1127.29 | 127.29 | 1000.00 | 46000.00 |
| 195 | 2032-08 | 1124.58 | 124.58 | 1000.00 | 45000.00 |
| 196 | 2032-09 | 1121.88 | 121.88 | 1000.00 | 44000.00 |
| 197 | 2032-10 | 1119.17 | 119.17 | 1000.00 | 43000.00 |
| 198 | 2032-11 | 1116.46 | 116.46 | 1000.00 | 42000.00 |
| 199 | 2032-12 | 1113.75 | 113.75 | 1000.00 | 41000.00 |
| 200 | 2033-01 | 1111.04 | 111.04 | 1000.00 | 40000.00 |
| 201 | 2033-02 | 1108.33 | 108.33 | 1000.00 | 39000.00 |
| 202 | 2033-03 | 1105.63 | 105.63 | 1000.00 | 38000.00 |
| 203 | 2033-04 | 1102.92 | 102.92 | 1000.00 | 37000.00 |
| 204 | 2033-05 | 1100.21 | 100.21 | 1000.00 | 36000.00 |
| 205 | 2033-06 | 1097.50 | 97.50 | 1000.00 | 35000.00 |
| 206 | 2033-07 | 1094.79 | 94.79 | 1000.00 | 34000.00 |
| 207 | 2033-08 | 1092.08 | 92.08 | 1000.00 | 33000.00 |
| 208 | 2033-09 | 1089.38 | 89.38 | 1000.00 | 32000.00 |
| 209 | 2033-10 | 1086.67 | 86.67 | 1000.00 | 31000.00 |
| 210 | 2033-11 | 1083.96 | 83.96 | 1000.00 | 30000.00 |
| 211 | 2033-12 | 1081.25 | 81.25 | 1000.00 | 29000.00 |
| 212 | 2034-01 | 1078.54 | 78.54 | 1000.00 | 28000.00 |
| 213 | 2034-02 | 1075.83 | 75.83 | 1000.00 | 27000.00 |
| 214 | 2034-03 | 1073.13 | 73.13 | 1000.00 | 26000.00 |
| 215 | 2034-04 | 1070.42 | 70.42 | 1000.00 | 25000.00 |
| 216 | 2034-05 | 1067.71 | 67.71 | 1000.00 | 24000.00 |
| 217 | 2034-06 | 1065.00 | 65.00 | 1000.00 | 23000.00 |
| 218 | 2034-07 | 1062.29 | 62.29 | 1000.00 | 22000.00 |
| 219 | 2034-08 | 1059.58 | 59.58 | 1000.00 | 21000.00 |
| 220 | 2034-09 | 1056.88 | 56.88 | 1000.00 | 20000.00 |
| 221 | 2034-10 | 1054.17 | 54.17 | 1000.00 | 19000.00 |
| 222 | 2034-11 | 1051.46 | 51.46 | 1000.00 | 18000.00 |
| 223 | 2034-12 | 1048.75 | 48.75 | 1000.00 | 17000.00 |
| 224 | 2035-01 | 1046.04 | 46.04 | 1000.00 | 16000.00 |
| 225 | 2035-02 | 1043.33 | 43.33 | 1000.00 | 15000.00 |
| 226 | 2035-03 | 1040.63 | 40.63 | 1000.00 | 14000.00 |
| 227 | 2035-04 | 1037.92 | 37.92 | 1000.00 | 13000.00 |
| 228 | 2035-05 | 1035.21 | 35.21 | 1000.00 | 12000.00 |
| 229 | 2035-06 | 1032.50 | 32.50 | 1000.00 | 11000.00 |
| 230 | 2035-07 | 1029.79 | 29.79 | 1000.00 | 10000.00 |
| 231 | 2035-08 | 1027.08 | 27.08 | 1000.00 | 9000.00 |
| 232 | 2035-09 | 1024.38 | 24.38 | 1000.00 | 8000.00 |
| 233 | 2035-10 | 1021.67 | 21.67 | 1000.00 | 7000.00 |
| 234 | 2035-11 | 1018.96 | 18.96 | 1000.00 | 6000.00 |
| 235 | 2035-12 | 1016.25 | 16.25 | 1000.00 | 5000.00 |
| 236 | 2036-01 | 1013.54 | 13.54 | 1000.00 | 4000.00 |
| 237 | 2036-02 | 1010.83 | 10.83 | 1000.00 | 3000.00 |
| 238 | 2036-03 | 1008.13 | 8.13 | 1000.00 | 2000.00 |
| 239 | 2036-04 | 1005.42 | 5.42 | 1000.00 | 1000.00 |
| 240 | 2036-05 | 1002.71 | 2.71 | 1000.00 | 0.00 |