贷款17.3万（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：17.3万
还款月数：20年
每月还款：981.25元
利息总额：6.25万
本息合计：23.55万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2009-05 | 981.25 | 468.54 | 512.71 | 172487.29 |
| 2 | 2009-06 | 981.25 | 467.15 | 514.10 | 171973.20 |
| 3 | 2009-07 | 981.25 | 465.76 | 515.49 | 171457.71 |
| 4 | 2009-08 | 981.25 | 464.36 | 516.88 | 170940.83 |
| 5 | 2009-09 | 981.25 | 462.96 | 518.28 | 170422.54 |
| 6 | 2009-10 | 981.25 | 461.56 | 519.69 | 169902.85 |
| 7 | 2009-11 | 981.25 | 460.15 | 521.10 | 169381.76 |
| 8 | 2009-12 | 981.25 | 458.74 | 522.51 | 168859.25 |
| 9 | 2010-01 | 981.25 | 457.33 | 523.92 | 168335.33 |
| 10 | 2010-02 | 981.25 | 455.91 | 525.34 | 167809.99 |
| 11 | 2010-03 | 981.25 | 454.49 | 526.76 | 167283.23 |
| 12 | 2010-04 | 981.25 | 453.06 | 528.19 | 166755.04 |
| 13 | 2010-05 | 981.25 | 451.63 | 529.62 | 166225.42 |
| 14 | 2010-06 | 981.25 | 450.19 | 531.05 | 165694.36 |
| 15 | 2010-07 | 981.25 | 448.76 | 532.49 | 165161.87 |
| 16 | 2010-08 | 981.25 | 447.31 | 533.94 | 164627.93 |
| 17 | 2010-09 | 981.25 | 445.87 | 535.38 | 164092.55 |
| 18 | 2010-10 | 981.25 | 444.42 | 536.83 | 163555.72 |
| 19 | 2010-11 | 981.25 | 442.96 | 538.29 | 163017.44 |
| 20 | 2010-12 | 981.25 | 441.51 | 539.74 | 162477.69 |
| 21 | 2011-01 | 981.25 | 440.04 | 541.20 | 161936.49 |
| 22 | 2011-02 | 981.25 | 438.58 | 542.67 | 161393.82 |
| 23 | 2011-03 | 981.25 | 437.11 | 544.14 | 160849.68 |
| 24 | 2011-04 | 981.25 | 435.63 | 545.61 | 160304.06 |
| 25 | 2011-05 | 981.25 | 434.16 | 547.09 | 159756.97 |
| 26 | 2011-06 | 981.25 | 432.68 | 548.57 | 159208.40 |
| 27 | 2011-07 | 981.25 | 431.19 | 550.06 | 158658.34 |
| 28 | 2011-08 | 981.25 | 429.70 | 551.55 | 158106.79 |
| 29 | 2011-09 | 981.25 | 428.21 | 553.04 | 157553.75 |
| 30 | 2011-10 | 981.25 | 426.71 | 554.54 | 156999.21 |
| 31 | 2011-11 | 981.25 | 425.21 | 556.04 | 156443.16 |
| 32 | 2011-12 | 981.25 | 423.70 | 557.55 | 155885.61 |
| 33 | 2012-01 | 981.25 | 422.19 | 559.06 | 155326.56 |
| 34 | 2012-02 | 981.25 | 420.68 | 560.57 | 154765.98 |
| 35 | 2012-03 | 981.25 | 419.16 | 562.09 | 154203.89 |
| 36 | 2012-04 | 981.25 | 417.64 | 563.61 | 153640.28 |
| 37 | 2012-05 | 981.25 | 416.11 | 565.14 | 153075.14 |
| 38 | 2012-06 | 981.25 | 414.58 | 566.67 | 152508.47 |
| 39 | 2012-07 | 981.25 | 413.04 | 568.20 | 151940.26 |
| 40 | 2012-08 | 981.25 | 411.50 | 569.74 | 151370.52 |
| 41 | 2012-09 | 981.25 | 409.96 | 571.29 | 150799.23 |
| 42 | 2012-10 | 981.25 | 408.41 | 572.83 | 150226.40 |
| 43 | 2012-11 | 981.25 | 406.86 | 574.39 | 149652.01 |
| 44 | 2012-12 | 981.25 | 405.31 | 575.94 | 149076.07 |
| 45 | 2013-01 | 981.25 | 403.75 | 577.50 | 148498.57 |
| 46 | 2013-02 | 981.25 | 402.18 | 579.07 | 147919.51 |
| 47 | 2013-03 | 981.25 | 400.62 | 580.63 | 147338.87 |
| 48 | 2013-04 | 981.25 | 399.04 | 582.21 | 146756.67 |
| 49 | 2013-05 | 981.25 | 397.47 | 583.78 | 146172.89 |
| 50 | 2013-06 | 981.25 | 395.88 | 585.36 | 145587.52 |
| 51 | 2013-07 | 981.25 | 394.30 | 586.95 | 145000.57 |
| 52 | 2013-08 | 981.25 | 392.71 | 588.54 | 144412.03 |
| 53 | 2013-09 | 981.25 | 391.12 | 590.13 | 143821.90 |
| 54 | 2013-10 | 981.25 | 389.52 | 591.73 | 143230.17 |
| 55 | 2013-11 | 981.25 | 387.92 | 593.33 | 142636.84 |
| 56 | 2013-12 | 981.25 | 386.31 | 594.94 | 142041.90 |
| 57 | 2014-01 | 981.25 | 384.70 | 596.55 | 141445.34 |
| 58 | 2014-02 | 981.25 | 383.08 | 598.17 | 140847.18 |
| 59 | 2014-03 | 981.25 | 381.46 | 599.79 | 140247.39 |
| 60 | 2014-04 | 981.25 | 379.84 | 601.41 | 139645.98 |
| 61 | 2014-05 | 981.25 | 378.21 | 603.04 | 139042.94 |
| 62 | 2014-06 | 981.25 | 376.57 | 604.67 | 138438.26 |
| 63 | 2014-07 | 981.25 | 374.94 | 606.31 | 137831.95 |
| 64 | 2014-08 | 981.25 | 373.29 | 607.95 | 137224.00 |
| 65 | 2014-09 | 981.25 | 371.65 | 609.60 | 136614.40 |
| 66 | 2014-10 | 981.25 | 370.00 | 611.25 | 136003.14 |
| 67 | 2014-11 | 981.25 | 368.34 | 612.91 | 135390.24 |
| 68 | 2014-12 | 981.25 | 366.68 | 614.57 | 134775.67 |
| 69 | 2015-01 | 981.25 | 365.02 | 616.23 | 134159.44 |
| 70 | 2015-02 | 981.25 | 363.35 | 617.90 | 133541.54 |
| 71 | 2015-03 | 981.25 | 361.68 | 619.57 | 132921.97 |
| 72 | 2015-04 | 981.25 | 360.00 | 621.25 | 132300.71 |
| 73 | 2015-05 | 981.25 | 358.31 | 622.93 | 131677.78 |
| 74 | 2015-06 | 981.25 | 356.63 | 624.62 | 131053.16 |
| 75 | 2015-07 | 981.25 | 354.94 | 626.31 | 130426.85 |
| 76 | 2015-08 | 981.25 | 353.24 | 628.01 | 129798.84 |
| 77 | 2015-09 | 981.25 | 351.54 | 629.71 | 129169.13 |
| 78 | 2015-10 | 981.25 | 349.83 | 631.42 | 128537.71 |
| 79 | 2015-11 | 981.25 | 348.12 | 633.13 | 127904.59 |
| 80 | 2015-12 | 981.25 | 346.41 | 634.84 | 127269.74 |
| 81 | 2016-01 | 981.25 | 344.69 | 636.56 | 126633.19 |
| 82 | 2016-02 | 981.25 | 342.96 | 638.28 | 125994.90 |
| 83 | 2016-03 | 981.25 | 341.24 | 640.01 | 125354.89 |
| 84 | 2016-04 | 981.25 | 339.50 | 641.75 | 124713.14 |
| 85 | 2016-05 | 981.25 | 337.76 | 643.48 | 124069.66 |
| 86 | 2016-06 | 981.25 | 336.02 | 645.23 | 123424.43 |
| 87 | 2016-07 | 981.25 | 334.27 | 646.97 | 122777.46 |
| 88 | 2016-08 | 981.25 | 332.52 | 648.73 | 122128.73 |
| 89 | 2016-09 | 981.25 | 330.77 | 650.48 | 121478.25 |
| 90 | 2016-10 | 981.25 | 329.00 | 652.25 | 120826.00 |
| 91 | 2016-11 | 981.25 | 327.24 | 654.01 | 120171.99 |
| 92 | 2016-12 | 981.25 | 325.47 | 655.78 | 119516.21 |
| 93 | 2017-01 | 981.25 | 323.69 | 657.56 | 118858.65 |
| 94 | 2017-02 | 981.25 | 321.91 | 659.34 | 118199.31 |
| 95 | 2017-03 | 981.25 | 320.12 | 661.13 | 117538.18 |
| 96 | 2017-04 | 981.25 | 318.33 | 662.92 | 116875.27 |
| 97 | 2017-05 | 981.25 | 316.54 | 664.71 | 116210.56 |
| 98 | 2017-06 | 981.25 | 314.74 | 666.51 | 115544.05 |
| 99 | 2017-07 | 981.25 | 312.93 | 668.32 | 114875.73 |
| 100 | 2017-08 | 981.25 | 311.12 | 670.13 | 114205.60 |
| 101 | 2017-09 | 981.25 | 309.31 | 671.94 | 113533.66 |
| 102 | 2017-10 | 981.25 | 307.49 | 673.76 | 112859.90 |
| 103 | 2017-11 | 981.25 | 305.66 | 675.59 | 112184.31 |
| 104 | 2017-12 | 981.25 | 303.83 | 677.42 | 111506.90 |
| 105 | 2018-01 | 981.25 | 302.00 | 679.25 | 110827.64 |
| 106 | 2018-02 | 981.25 | 300.16 | 681.09 | 110146.55 |
| 107 | 2018-03 | 981.25 | 298.31 | 682.94 | 109463.62 |
| 108 | 2018-04 | 981.25 | 296.46 | 684.78 | 108778.83 |
| 109 | 2018-05 | 981.25 | 294.61 | 686.64 | 108092.20 |
| 110 | 2018-06 | 981.25 | 292.75 | 688.50 | 107403.70 |
| 111 | 2018-07 | 981.25 | 290.89 | 690.36 | 106713.33 |
| 112 | 2018-08 | 981.25 | 289.02 | 692.23 | 106021.10 |
| 113 | 2018-09 | 981.25 | 287.14 | 694.11 | 105326.99 |
| 114 | 2018-10 | 981.25 | 285.26 | 695.99 | 104631.00 |
| 115 | 2018-11 | 981.25 | 283.38 | 697.87 | 103933.13 |
| 116 | 2018-12 | 981.25 | 281.49 | 699.76 | 103233.37 |
| 117 | 2019-01 | 981.25 | 279.59 | 701.66 | 102531.71 |
| 118 | 2019-02 | 981.25 | 277.69 | 703.56 | 101828.15 |
| 119 | 2019-03 | 981.25 | 275.78 | 705.46 | 101122.69 |
| 120 | 2019-04 | 981.25 | 273.87 | 707.37 | 100415.31 |
| 121 | 2019-05 | 981.25 | 271.96 | 709.29 | 99706.02 |
| 122 | 2019-06 | 981.25 | 270.04 | 711.21 | 98994.81 |
| 123 | 2019-07 | 981.25 | 268.11 | 713.14 | 98281.67 |
| 124 | 2019-08 | 981.25 | 266.18 | 715.07 | 97566.60 |
| 125 | 2019-09 | 981.25 | 264.24 | 717.01 | 96849.60 |
| 126 | 2019-10 | 981.25 | 262.30 | 718.95 | 96130.65 |
| 127 | 2019-11 | 981.25 | 260.35 | 720.89 | 95409.75 |
| 128 | 2019-12 | 981.25 | 258.40 | 722.85 | 94686.91 |
| 129 | 2020-01 | 981.25 | 256.44 | 724.80 | 93962.10 |
| 130 | 2020-02 | 981.25 | 254.48 | 726.77 | 93235.33 |
| 131 | 2020-03 | 981.25 | 252.51 | 728.74 | 92506.60 |
| 132 | 2020-04 | 981.25 | 250.54 | 730.71 | 91775.89 |
| 133 | 2020-05 | 981.25 | 248.56 | 732.69 | 91043.20 |
| 134 | 2020-06 | 981.25 | 246.58 | 734.67 | 90308.52 |
| 135 | 2020-07 | 981.25 | 244.59 | 736.66 | 89571.86 |
| 136 | 2020-08 | 981.25 | 242.59 | 738.66 | 88833.20 |
| 137 | 2020-09 | 981.25 | 240.59 | 740.66 | 88092.54 |
| 138 | 2020-10 | 981.25 | 238.58 | 742.66 | 87349.88 |
| 139 | 2020-11 | 981.25 | 236.57 | 744.68 | 86605.20 |
| 140 | 2020-12 | 981.25 | 234.56 | 746.69 | 85858.51 |
| 141 | 2021-01 | 981.25 | 232.53 | 748.72 | 85109.80 |
| 142 | 2021-02 | 981.25 | 230.51 | 750.74 | 84359.05 |
| 143 | 2021-03 | 981.25 | 228.47 | 752.78 | 83606.28 |
| 144 | 2021-04 | 981.25 | 226.43 | 754.82 | 82851.46 |
| 145 | 2021-05 | 981.25 | 224.39 | 756.86 | 82094.60 |
| 146 | 2021-06 | 981.25 | 222.34 | 758.91 | 81335.69 |
| 147 | 2021-07 | 981.25 | 220.28 | 760.96 | 80574.73 |
| 148 | 2021-08 | 981.25 | 218.22 | 763.03 | 79811.70 |
| 149 | 2021-09 | 981.25 | 216.16 | 765.09 | 79046.61 |
| 150 | 2021-10 | 981.25 | 214.08 | 767.16 | 78279.45 |
| 151 | 2021-11 | 981.25 | 212.01 | 769.24 | 77510.21 |
| 152 | 2021-12 | 981.25 | 209.92 | 771.33 | 76738.88 |
| 153 | 2022-01 | 981.25 | 207.83 | 773.41 | 75965.47 |
| 154 | 2022-02 | 981.25 | 205.74 | 775.51 | 75189.96 |
| 155 | 2022-03 | 981.25 | 203.64 | 777.61 | 74412.35 |
| 156 | 2022-04 | 981.25 | 201.53 | 779.72 | 73632.63 |
| 157 | 2022-05 | 981.25 | 199.42 | 781.83 | 72850.81 |
| 158 | 2022-06 | 981.25 | 197.30 | 783.94 | 72066.86 |
| 159 | 2022-07 | 981.25 | 195.18 | 786.07 | 71280.79 |
| 160 | 2022-08 | 981.25 | 193.05 | 788.20 | 70492.60 |
| 161 | 2022-09 | 981.25 | 190.92 | 790.33 | 69702.27 |
| 162 | 2022-10 | 981.25 | 188.78 | 792.47 | 68909.79 |
| 163 | 2022-11 | 981.25 | 186.63 | 794.62 | 68115.18 |
| 164 | 2022-12 | 981.25 | 184.48 | 796.77 | 67318.41 |
| 165 | 2023-01 | 981.25 | 182.32 | 798.93 | 66519.48 |
| 166 | 2023-02 | 981.25 | 180.16 | 801.09 | 65718.39 |
| 167 | 2023-03 | 981.25 | 177.99 | 803.26 | 64915.13 |
| 168 | 2023-04 | 981.25 | 175.81 | 805.44 | 64109.69 |
| 169 | 2023-05 | 981.25 | 173.63 | 807.62 | 63302.07 |
| 170 | 2023-06 | 981.25 | 171.44 | 809.81 | 62492.26 |
| 171 | 2023-07 | 981.25 | 169.25 | 812.00 | 61680.27 |
| 172 | 2023-08 | 981.25 | 167.05 | 814.20 | 60866.07 |
| 173 | 2023-09 | 981.25 | 164.85 | 816.40 | 60049.66 |
| 174 | 2023-10 | 981.25 | 162.63 | 818.61 | 59231.05 |
| 175 | 2023-11 | 981.25 | 160.42 | 820.83 | 58410.22 |
| 176 | 2023-12 | 981.25 | 158.19 | 823.05 | 57587.17 |
| 177 | 2024-01 | 981.25 | 155.97 | 825.28 | 56761.88 |
| 178 | 2024-02 | 981.25 | 153.73 | 827.52 | 55934.36 |
| 179 | 2024-03 | 981.25 | 151.49 | 829.76 | 55104.60 |
| 180 | 2024-04 | 981.25 | 149.24 | 832.01 | 54272.60 |
| 181 | 2024-05 | 981.25 | 146.99 | 834.26 | 53438.34 |
| 182 | 2024-06 | 981.25 | 144.73 | 836.52 | 52601.82 |
| 183 | 2024-07 | 981.25 | 142.46 | 838.79 | 51763.03 |
| 184 | 2024-08 | 981.25 | 140.19 | 841.06 | 50921.97 |
| 185 | 2024-09 | 981.25 | 137.91 | 843.33 | 50078.64 |
| 186 | 2024-10 | 981.25 | 135.63 | 845.62 | 49233.02 |
| 187 | 2024-11 | 981.25 | 133.34 | 847.91 | 48385.11 |
| 188 | 2024-12 | 981.25 | 131.04 | 850.21 | 47534.90 |
| 189 | 2025-01 | 981.25 | 128.74 | 852.51 | 46682.40 |
| 190 | 2025-02 | 981.25 | 126.43 | 854.82 | 45827.58 |
| 191 | 2025-03 | 981.25 | 124.12 | 857.13 | 44970.45 |
| 192 | 2025-04 | 981.25 | 121.79 | 859.45 | 44110.99 |
| 193 | 2025-05 | 981.25 | 119.47 | 861.78 | 43249.21 |
| 194 | 2025-06 | 981.25 | 117.13 | 864.12 | 42385.10 |
| 195 | 2025-07 | 981.25 | 114.79 | 866.46 | 41518.64 |
| 196 | 2025-08 | 981.25 | 112.45 | 868.80 | 40649.84 |
| 197 | 2025-09 | 981.25 | 110.09 | 871.16 | 39778.68 |
| 198 | 2025-10 | 981.25 | 107.73 | 873.51 | 38905.17 |
| 199 | 2025-11 | 981.25 | 105.37 | 875.88 | 38029.29 |
| 200 | 2025-12 | 981.25 | 103.00 | 878.25 | 37151.04 |
| 201 | 2026-01 | 981.25 | 100.62 | 880.63 | 36270.40 |
| 202 | 2026-02 | 981.25 | 98.23 | 883.02 | 35387.39 |
| 203 | 2026-03 | 981.25 | 95.84 | 885.41 | 34501.98 |
| 204 | 2026-04 | 981.25 | 93.44 | 887.81 | 33614.17 |
| 205 | 2026-05 | 981.25 | 91.04 | 890.21 | 32723.96 |
| 206 | 2026-06 | 981.25 | 88.63 | 892.62 | 31831.34 |
| 207 | 2026-07 | 981.25 | 86.21 | 895.04 | 30936.30 |
| 208 | 2026-08 | 981.25 | 83.79 | 897.46 | 30038.84 |
| 209 | 2026-09 | 981.25 | 81.36 | 899.89 | 29138.95 |
| 210 | 2026-10 | 981.25 | 78.92 | 902.33 | 28236.62 |
| 211 | 2026-11 | 981.25 | 76.47 | 904.77 | 27331.84 |
| 212 | 2026-12 | 981.25 | 74.02 | 907.22 | 26424.62 |
| 213 | 2027-01 | 981.25 | 71.57 | 909.68 | 25514.94 |
| 214 | 2027-02 | 981.25 | 69.10 | 912.15 | 24602.79 |
| 215 | 2027-03 | 981.25 | 66.63 | 914.62 | 23688.17 |
| 216 | 2027-04 | 981.25 | 64.16 | 917.09 | 22771.08 |
| 217 | 2027-05 | 981.25 | 61.67 | 919.58 | 21851.50 |
| 218 | 2027-06 | 981.25 | 59.18 | 922.07 | 20929.44 |
| 219 | 2027-07 | 981.25 | 56.68 | 924.56 | 20004.87 |
| 220 | 2027-08 | 981.25 | 54.18 | 927.07 | 19077.80 |
| 221 | 2027-09 | 981.25 | 51.67 | 929.58 | 18148.22 |
| 222 | 2027-10 | 981.25 | 49.15 | 932.10 | 17216.13 |
| 223 | 2027-11 | 981.25 | 46.63 | 934.62 | 16281.50 |
| 224 | 2027-12 | 981.25 | 44.10 | 937.15 | 15344.35 |
| 225 | 2028-01 | 981.25 | 41.56 | 939.69 | 14404.66 |
| 226 | 2028-02 | 981.25 | 39.01 | 942.24 | 13462.42 |
| 227 | 2028-03 | 981.25 | 36.46 | 944.79 | 12517.64 |
| 228 | 2028-04 | 981.25 | 33.90 | 947.35 | 11570.29 |
| 229 | 2028-05 | 981.25 | 31.34 | 949.91 | 10620.38 |
| 230 | 2028-06 | 981.25 | 28.76 | 952.49 | 9667.89 |
| 231 | 2028-07 | 981.25 | 26.18 | 955.06 | 8712.83 |
| 232 | 2028-08 | 981.25 | 23.60 | 957.65 | 7755.17 |
| 233 | 2028-09 | 981.25 | 21.00 | 960.25 | 6794.93 |
| 234 | 2028-10 | 981.25 | 18.40 | 962.85 | 5832.08 |
| 235 | 2028-11 | 981.25 | 15.80 | 965.45 | 4866.63 |
| 236 | 2028-12 | 981.25 | 13.18 | 968.07 | 3898.56 |
| 237 | 2029-01 | 981.25 | 10.56 | 970.69 | 2927.87 |
| 238 | 2029-02 | 981.25 | 7.93 | 973.32 | 1954.55 |
| 239 | 2029-03 | 981.25 | 5.29 | 975.96 | 978.60 |
| 240 | 2029-04 | 981.25 | 2.65 | 978.60 | 0.00 |
等额本金还款方式：
贷款总额：17.3万
还款月数：20年
首月还款：1189.38元
每月递减：1.95元
利息总额：5.65万
本息合计：22.95万
节省利息：6040.41元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2009-05 | 1189.38 | 468.54 | 720.83 | 172279.17 |
| 2 | 2009-06 | 1187.42 | 466.59 | 720.83 | 171558.33 |
| 3 | 2009-07 | 1185.47 | 464.64 | 720.83 | 170837.50 |
| 4 | 2009-08 | 1183.52 | 462.68 | 720.83 | 170116.67 |
| 5 | 2009-09 | 1181.57 | 460.73 | 720.83 | 169395.83 |
| 6 | 2009-10 | 1179.61 | 458.78 | 720.83 | 168675.00 |
| 7 | 2009-11 | 1177.66 | 456.83 | 720.83 | 167954.17 |
| 8 | 2009-12 | 1175.71 | 454.88 | 720.83 | 167233.33 |
| 9 | 2010-01 | 1173.76 | 452.92 | 720.83 | 166512.50 |
| 10 | 2010-02 | 1171.80 | 450.97 | 720.83 | 165791.67 |
| 11 | 2010-03 | 1169.85 | 449.02 | 720.83 | 165070.83 |
| 12 | 2010-04 | 1167.90 | 447.07 | 720.83 | 164350.00 |
| 13 | 2010-05 | 1165.95 | 445.11 | 720.83 | 163629.17 |
| 14 | 2010-06 | 1164.00 | 443.16 | 720.83 | 162908.33 |
| 15 | 2010-07 | 1162.04 | 441.21 | 720.83 | 162187.50 |
| 16 | 2010-08 | 1160.09 | 439.26 | 720.83 | 161466.67 |
| 17 | 2010-09 | 1158.14 | 437.31 | 720.83 | 160745.83 |
| 18 | 2010-10 | 1156.19 | 435.35 | 720.83 | 160025.00 |
| 19 | 2010-11 | 1154.23 | 433.40 | 720.83 | 159304.17 |
| 20 | 2010-12 | 1152.28 | 431.45 | 720.83 | 158583.33 |
| 21 | 2011-01 | 1150.33 | 429.50 | 720.83 | 157862.50 |
| 22 | 2011-02 | 1148.38 | 427.54 | 720.83 | 157141.67 |
| 23 | 2011-03 | 1146.43 | 425.59 | 720.83 | 156420.83 |
| 24 | 2011-04 | 1144.47 | 423.64 | 720.83 | 155700.00 |
| 25 | 2011-05 | 1142.52 | 421.69 | 720.83 | 154979.17 |
| 26 | 2011-06 | 1140.57 | 419.74 | 720.83 | 154258.33 |
| 27 | 2011-07 | 1138.62 | 417.78 | 720.83 | 153537.50 |
| 28 | 2011-08 | 1136.66 | 415.83 | 720.83 | 152816.67 |
| 29 | 2011-09 | 1134.71 | 413.88 | 720.83 | 152095.83 |
| 30 | 2011-10 | 1132.76 | 411.93 | 720.83 | 151375.00 |
| 31 | 2011-11 | 1130.81 | 409.97 | 720.83 | 150654.17 |
| 32 | 2011-12 | 1128.86 | 408.02 | 720.83 | 149933.33 |
| 33 | 2012-01 | 1126.90 | 406.07 | 720.83 | 149212.50 |
| 34 | 2012-02 | 1124.95 | 404.12 | 720.83 | 148491.67 |
| 35 | 2012-03 | 1123.00 | 402.16 | 720.83 | 147770.83 |
| 36 | 2012-04 | 1121.05 | 400.21 | 720.83 | 147050.00 |
| 37 | 2012-05 | 1119.09 | 398.26 | 720.83 | 146329.17 |
| 38 | 2012-06 | 1117.14 | 396.31 | 720.83 | 145608.33 |
| 39 | 2012-07 | 1115.19 | 394.36 | 720.83 | 144887.50 |
| 40 | 2012-08 | 1113.24 | 392.40 | 720.83 | 144166.67 |
| 41 | 2012-09 | 1111.28 | 390.45 | 720.83 | 143445.83 |
| 42 | 2012-10 | 1109.33 | 388.50 | 720.83 | 142725.00 |
| 43 | 2012-11 | 1107.38 | 386.55 | 720.83 | 142004.17 |
| 44 | 2012-12 | 1105.43 | 384.59 | 720.83 | 141283.33 |
| 45 | 2013-01 | 1103.48 | 382.64 | 720.83 | 140562.50 |
| 46 | 2013-02 | 1101.52 | 380.69 | 720.83 | 139841.67 |
| 47 | 2013-03 | 1099.57 | 378.74 | 720.83 | 139120.83 |
| 48 | 2013-04 | 1097.62 | 376.79 | 720.83 | 138400.00 |
| 49 | 2013-05 | 1095.67 | 374.83 | 720.83 | 137679.17 |
| 50 | 2013-06 | 1093.71 | 372.88 | 720.83 | 136958.33 |
| 51 | 2013-07 | 1091.76 | 370.93 | 720.83 | 136237.50 |
| 52 | 2013-08 | 1089.81 | 368.98 | 720.83 | 135516.67 |
| 53 | 2013-09 | 1087.86 | 367.02 | 720.83 | 134795.83 |
| 54 | 2013-10 | 1085.91 | 365.07 | 720.83 | 134075.00 |
| 55 | 2013-11 | 1083.95 | 363.12 | 720.83 | 133354.17 |
| 56 | 2013-12 | 1082.00 | 361.17 | 720.83 | 132633.33 |
| 57 | 2014-01 | 1080.05 | 359.22 | 720.83 | 131912.50 |
| 58 | 2014-02 | 1078.10 | 357.26 | 720.83 | 131191.67 |
| 59 | 2014-03 | 1076.14 | 355.31 | 720.83 | 130470.83 |
| 60 | 2014-04 | 1074.19 | 353.36 | 720.83 | 129750.00 |
| 61 | 2014-05 | 1072.24 | 351.41 | 720.83 | 129029.17 |
| 62 | 2014-06 | 1070.29 | 349.45 | 720.83 | 128308.33 |
| 63 | 2014-07 | 1068.34 | 347.50 | 720.83 | 127587.50 |
| 64 | 2014-08 | 1066.38 | 345.55 | 720.83 | 126866.67 |
| 65 | 2014-09 | 1064.43 | 343.60 | 720.83 | 126145.83 |
| 66 | 2014-10 | 1062.48 | 341.64 | 720.83 | 125425.00 |
| 67 | 2014-11 | 1060.53 | 339.69 | 720.83 | 124704.17 |
| 68 | 2014-12 | 1058.57 | 337.74 | 720.83 | 123983.33 |
| 69 | 2015-01 | 1056.62 | 335.79 | 720.83 | 123262.50 |
| 70 | 2015-02 | 1054.67 | 333.84 | 720.83 | 122541.67 |
| 71 | 2015-03 | 1052.72 | 331.88 | 720.83 | 121820.83 |
| 72 | 2015-04 | 1050.76 | 329.93 | 720.83 | 121100.00 |
| 73 | 2015-05 | 1048.81 | 327.98 | 720.83 | 120379.17 |
| 74 | 2015-06 | 1046.86 | 326.03 | 720.83 | 119658.33 |
| 75 | 2015-07 | 1044.91 | 324.07 | 720.83 | 118937.50 |
| 76 | 2015-08 | 1042.96 | 322.12 | 720.83 | 118216.67 |
| 77 | 2015-09 | 1041.00 | 320.17 | 720.83 | 117495.83 |
| 78 | 2015-10 | 1039.05 | 318.22 | 720.83 | 116775.00 |
| 79 | 2015-11 | 1037.10 | 316.27 | 720.83 | 116054.17 |
| 80 | 2015-12 | 1035.15 | 314.31 | 720.83 | 115333.33 |
| 81 | 2016-01 | 1033.19 | 312.36 | 720.83 | 114612.50 |
| 82 | 2016-02 | 1031.24 | 310.41 | 720.83 | 113891.67 |
| 83 | 2016-03 | 1029.29 | 308.46 | 720.83 | 113170.83 |
| 84 | 2016-04 | 1027.34 | 306.50 | 720.83 | 112450.00 |
| 85 | 2016-05 | 1025.39 | 304.55 | 720.83 | 111729.17 |
| 86 | 2016-06 | 1023.43 | 302.60 | 720.83 | 111008.33 |
| 87 | 2016-07 | 1021.48 | 300.65 | 720.83 | 110287.50 |
| 88 | 2016-08 | 1019.53 | 298.70 | 720.83 | 109566.67 |
| 89 | 2016-09 | 1017.58 | 296.74 | 720.83 | 108845.83 |
| 90 | 2016-10 | 1015.62 | 294.79 | 720.83 | 108125.00 |
| 91 | 2016-11 | 1013.67 | 292.84 | 720.83 | 107404.17 |
| 92 | 2016-12 | 1011.72 | 290.89 | 720.83 | 106683.33 |
| 93 | 2017-01 | 1009.77 | 288.93 | 720.83 | 105962.50 |
| 94 | 2017-02 | 1007.82 | 286.98 | 720.83 | 105241.67 |
| 95 | 2017-03 | 1005.86 | 285.03 | 720.83 | 104520.83 |
| 96 | 2017-04 | 1003.91 | 283.08 | 720.83 | 103800.00 |
| 97 | 2017-05 | 1001.96 | 281.13 | 720.83 | 103079.17 |
| 98 | 2017-06 | 1000.01 | 279.17 | 720.83 | 102358.33 |
| 99 | 2017-07 | 998.05 | 277.22 | 720.83 | 101637.50 |
| 100 | 2017-08 | 996.10 | 275.27 | 720.83 | 100916.67 |
| 101 | 2017-09 | 994.15 | 273.32 | 720.83 | 100195.83 |
| 102 | 2017-10 | 992.20 | 271.36 | 720.83 | 99475.00 |
| 103 | 2017-11 | 990.24 | 269.41 | 720.83 | 98754.17 |
| 104 | 2017-12 | 988.29 | 267.46 | 720.83 | 98033.33 |
| 105 | 2018-01 | 986.34 | 265.51 | 720.83 | 97312.50 |
| 106 | 2018-02 | 984.39 | 263.55 | 720.83 | 96591.67 |
| 107 | 2018-03 | 982.44 | 261.60 | 720.83 | 95870.83 |
| 108 | 2018-04 | 980.48 | 259.65 | 720.83 | 95150.00 |
| 109 | 2018-05 | 978.53 | 257.70 | 720.83 | 94429.17 |
| 110 | 2018-06 | 976.58 | 255.75 | 720.83 | 93708.33 |
| 111 | 2018-07 | 974.63 | 253.79 | 720.83 | 92987.50 |
| 112 | 2018-08 | 972.67 | 251.84 | 720.83 | 92266.67 |
| 113 | 2018-09 | 970.72 | 249.89 | 720.83 | 91545.83 |
| 114 | 2018-10 | 968.77 | 247.94 | 720.83 | 90825.00 |
| 115 | 2018-11 | 966.82 | 245.98 | 720.83 | 90104.17 |
| 116 | 2018-12 | 964.87 | 244.03 | 720.83 | 89383.33 |
| 117 | 2019-01 | 962.91 | 242.08 | 720.83 | 88662.50 |
| 118 | 2019-02 | 960.96 | 240.13 | 720.83 | 87941.67 |
| 119 | 2019-03 | 959.01 | 238.18 | 720.83 | 87220.83 |
| 120 | 2019-04 | 957.06 | 236.22 | 720.83 | 86500.00 |
| 121 | 2019-05 | 955.10 | 234.27 | 720.83 | 85779.17 |
| 122 | 2019-06 | 953.15 | 232.32 | 720.83 | 85058.33 |
| 123 | 2019-07 | 951.20 | 230.37 | 720.83 | 84337.50 |
| 124 | 2019-08 | 949.25 | 228.41 | 720.83 | 83616.67 |
| 125 | 2019-09 | 947.30 | 226.46 | 720.83 | 82895.83 |
| 126 | 2019-10 | 945.34 | 224.51 | 720.83 | 82175.00 |
| 127 | 2019-11 | 943.39 | 222.56 | 720.83 | 81454.17 |
| 128 | 2019-12 | 941.44 | 220.61 | 720.83 | 80733.33 |
| 129 | 2020-01 | 939.49 | 218.65 | 720.83 | 80012.50 |
| 130 | 2020-02 | 937.53 | 216.70 | 720.83 | 79291.67 |
| 131 | 2020-03 | 935.58 | 214.75 | 720.83 | 78570.83 |
| 132 | 2020-04 | 933.63 | 212.80 | 720.83 | 77850.00 |
| 133 | 2020-05 | 931.68 | 210.84 | 720.83 | 77129.17 |
| 134 | 2020-06 | 929.72 | 208.89 | 720.83 | 76408.33 |
| 135 | 2020-07 | 927.77 | 206.94 | 720.83 | 75687.50 |
| 136 | 2020-08 | 925.82 | 204.99 | 720.83 | 74966.67 |
| 137 | 2020-09 | 923.87 | 203.03 | 720.83 | 74245.83 |
| 138 | 2020-10 | 921.92 | 201.08 | 720.83 | 73525.00 |
| 139 | 2020-11 | 919.96 | 199.13 | 720.83 | 72804.17 |
| 140 | 2020-12 | 918.01 | 197.18 | 720.83 | 72083.33 |
| 141 | 2021-01 | 916.06 | 195.23 | 720.83 | 71362.50 |
| 142 | 2021-02 | 914.11 | 193.27 | 720.83 | 70641.67 |
| 143 | 2021-03 | 912.15 | 191.32 | 720.83 | 69920.83 |
| 144 | 2021-04 | 910.20 | 189.37 | 720.83 | 69200.00 |
| 145 | 2021-05 | 908.25 | 187.42 | 720.83 | 68479.17 |
| 146 | 2021-06 | 906.30 | 185.46 | 720.83 | 67758.33 |
| 147 | 2021-07 | 904.35 | 183.51 | 720.83 | 67037.50 |
| 148 | 2021-08 | 902.39 | 181.56 | 720.83 | 66316.67 |
| 149 | 2021-09 | 900.44 | 179.61 | 720.83 | 65595.83 |
| 150 | 2021-10 | 898.49 | 177.66 | 720.83 | 64875.00 |
| 151 | 2021-11 | 896.54 | 175.70 | 720.83 | 64154.17 |
| 152 | 2021-12 | 894.58 | 173.75 | 720.83 | 63433.33 |
| 153 | 2022-01 | 892.63 | 171.80 | 720.83 | 62712.50 |
| 154 | 2022-02 | 890.68 | 169.85 | 720.83 | 61991.67 |
| 155 | 2022-03 | 888.73 | 167.89 | 720.83 | 61270.83 |
| 156 | 2022-04 | 886.78 | 165.94 | 720.83 | 60550.00 |
| 157 | 2022-05 | 884.82 | 163.99 | 720.83 | 59829.17 |
| 158 | 2022-06 | 882.87 | 162.04 | 720.83 | 59108.33 |
| 159 | 2022-07 | 880.92 | 160.09 | 720.83 | 58387.50 |
| 160 | 2022-08 | 878.97 | 158.13 | 720.83 | 57666.67 |
| 161 | 2022-09 | 877.01 | 156.18 | 720.83 | 56945.83 |
| 162 | 2022-10 | 875.06 | 154.23 | 720.83 | 56225.00 |
| 163 | 2022-11 | 873.11 | 152.28 | 720.83 | 55504.17 |
| 164 | 2022-12 | 871.16 | 150.32 | 720.83 | 54783.33 |
| 165 | 2023-01 | 869.20 | 148.37 | 720.83 | 54062.50 |
| 166 | 2023-02 | 867.25 | 146.42 | 720.83 | 53341.67 |
| 167 | 2023-03 | 865.30 | 144.47 | 720.83 | 52620.83 |
| 168 | 2023-04 | 863.35 | 142.51 | 720.83 | 51900.00 |
| 169 | 2023-05 | 861.40 | 140.56 | 720.83 | 51179.17 |
| 170 | 2023-06 | 859.44 | 138.61 | 720.83 | 50458.33 |
| 171 | 2023-07 | 857.49 | 136.66 | 720.83 | 49737.50 |
| 172 | 2023-08 | 855.54 | 134.71 | 720.83 | 49016.67 |
| 173 | 2023-09 | 853.59 | 132.75 | 720.83 | 48295.83 |
| 174 | 2023-10 | 851.63 | 130.80 | 720.83 | 47575.00 |
| 175 | 2023-11 | 849.68 | 128.85 | 720.83 | 46854.17 |
| 176 | 2023-12 | 847.73 | 126.90 | 720.83 | 46133.33 |
| 177 | 2024-01 | 845.78 | 124.94 | 720.83 | 45412.50 |
| 178 | 2024-02 | 843.83 | 122.99 | 720.83 | 44691.67 |
| 179 | 2024-03 | 841.87 | 121.04 | 720.83 | 43970.83 |
| 180 | 2024-04 | 839.92 | 119.09 | 720.83 | 43250.00 |
| 181 | 2024-05 | 837.97 | 117.14 | 720.83 | 42529.17 |
| 182 | 2024-06 | 836.02 | 115.18 | 720.83 | 41808.33 |
| 183 | 2024-07 | 834.06 | 113.23 | 720.83 | 41087.50 |
| 184 | 2024-08 | 832.11 | 111.28 | 720.83 | 40366.67 |
| 185 | 2024-09 | 830.16 | 109.33 | 720.83 | 39645.83 |
| 186 | 2024-10 | 828.21 | 107.37 | 720.83 | 38925.00 |
| 187 | 2024-11 | 826.26 | 105.42 | 720.83 | 38204.17 |
| 188 | 2024-12 | 824.30 | 103.47 | 720.83 | 37483.33 |
| 189 | 2025-01 | 822.35 | 101.52 | 720.83 | 36762.50 |
| 190 | 2025-02 | 820.40 | 99.57 | 720.83 | 36041.67 |
| 191 | 2025-03 | 818.45 | 97.61 | 720.83 | 35320.83 |
| 192 | 2025-04 | 816.49 | 95.66 | 720.83 | 34600.00 |
| 193 | 2025-05 | 814.54 | 93.71 | 720.83 | 33879.17 |
| 194 | 2025-06 | 812.59 | 91.76 | 720.83 | 33158.33 |
| 195 | 2025-07 | 810.64 | 89.80 | 720.83 | 32437.50 |
| 196 | 2025-08 | 808.68 | 87.85 | 720.83 | 31716.67 |
| 197 | 2025-09 | 806.73 | 85.90 | 720.83 | 30995.83 |
| 198 | 2025-10 | 804.78 | 83.95 | 720.83 | 30275.00 |
| 199 | 2025-11 | 802.83 | 81.99 | 720.83 | 29554.17 |
| 200 | 2025-12 | 800.88 | 80.04 | 720.83 | 28833.33 |
| 201 | 2026-01 | 798.92 | 78.09 | 720.83 | 28112.50 |
| 202 | 2026-02 | 796.97 | 76.14 | 720.83 | 27391.67 |
| 203 | 2026-03 | 795.02 | 74.19 | 720.83 | 26670.83 |
| 204 | 2026-04 | 793.07 | 72.23 | 720.83 | 25950.00 |
| 205 | 2026-05 | 791.11 | 70.28 | 720.83 | 25229.17 |
| 206 | 2026-06 | 789.16 | 68.33 | 720.83 | 24508.33 |
| 207 | 2026-07 | 787.21 | 66.38 | 720.83 | 23787.50 |
| 208 | 2026-08 | 785.26 | 64.42 | 720.83 | 23066.67 |
| 209 | 2026-09 | 783.31 | 62.47 | 720.83 | 22345.83 |
| 210 | 2026-10 | 781.35 | 60.52 | 720.83 | 21625.00 |
| 211 | 2026-11 | 779.40 | 58.57 | 720.83 | 20904.17 |
| 212 | 2026-12 | 777.45 | 56.62 | 720.83 | 20183.33 |
| 213 | 2027-01 | 775.50 | 54.66 | 720.83 | 19462.50 |
| 214 | 2027-02 | 773.54 | 52.71 | 720.83 | 18741.67 |
| 215 | 2027-03 | 771.59 | 50.76 | 720.83 | 18020.83 |
| 216 | 2027-04 | 769.64 | 48.81 | 720.83 | 17300.00 |
| 217 | 2027-05 | 767.69 | 46.85 | 720.83 | 16579.17 |
| 218 | 2027-06 | 765.74 | 44.90 | 720.83 | 15858.33 |
| 219 | 2027-07 | 763.78 | 42.95 | 720.83 | 15137.50 |
| 220 | 2027-08 | 761.83 | 41.00 | 720.83 | 14416.67 |
| 221 | 2027-09 | 759.88 | 39.05 | 720.83 | 13695.83 |
| 222 | 2027-10 | 757.93 | 37.09 | 720.83 | 12975.00 |
| 223 | 2027-11 | 755.97 | 35.14 | 720.83 | 12254.17 |
| 224 | 2027-12 | 754.02 | 33.19 | 720.83 | 11533.33 |
| 225 | 2028-01 | 752.07 | 31.24 | 720.83 | 10812.50 |
| 226 | 2028-02 | 750.12 | 29.28 | 720.83 | 10091.67 |
| 227 | 2028-03 | 748.16 | 27.33 | 720.83 | 9370.83 |
| 228 | 2028-04 | 746.21 | 25.38 | 720.83 | 8650.00 |
| 229 | 2028-05 | 744.26 | 23.43 | 720.83 | 7929.17 |
| 230 | 2028-06 | 742.31 | 21.47 | 720.83 | 7208.33 |
| 231 | 2028-07 | 740.36 | 19.52 | 720.83 | 6487.50 |
| 232 | 2028-08 | 738.40 | 17.57 | 720.83 | 5766.67 |
| 233 | 2028-09 | 736.45 | 15.62 | 720.83 | 5045.83 |
| 234 | 2028-10 | 734.50 | 13.67 | 720.83 | 4325.00 |
| 235 | 2028-11 | 732.55 | 11.71 | 720.83 | 3604.17 |
| 236 | 2028-12 | 730.59 | 9.76 | 720.83 | 2883.33 |
| 237 | 2029-01 | 728.64 | 7.81 | 720.83 | 2162.50 |
| 238 | 2029-02 | 726.69 | 5.86 | 720.83 | 1441.67 |
| 239 | 2029-03 | 724.74 | 3.90 | 720.83 | 720.83 |
| 240 | 2029-04 | 722.79 | 1.95 | 720.83 | 0.00 |