贷款51万（公积金贷款）房贷，还款19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：51万
还款月数：19年
每月还款：3001.03元
利息总额：17.42万
本息合计：68.42万
| 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 | 3001.03 | 1381.25 | 1619.78 | 508380.22 |
| 2 | 2016-07 | 3001.03 | 1376.86 | 1624.17 | 506756.05 |
| 3 | 2016-08 | 3001.03 | 1372.46 | 1628.57 | 505127.49 |
| 4 | 2016-09 | 3001.03 | 1368.05 | 1632.98 | 503494.51 |
| 5 | 2016-10 | 3001.03 | 1363.63 | 1637.40 | 501857.11 |
| 6 | 2016-11 | 3001.03 | 1359.20 | 1641.83 | 500215.28 |
| 7 | 2016-12 | 3001.03 | 1354.75 | 1646.28 | 498569.00 |
| 8 | 2017-01 | 3001.03 | 1350.29 | 1650.74 | 496918.26 |
| 9 | 2017-02 | 3001.03 | 1345.82 | 1655.21 | 495263.05 |
| 10 | 2017-03 | 3001.03 | 1341.34 | 1659.69 | 493603.36 |
| 11 | 2017-04 | 3001.03 | 1336.84 | 1664.19 | 491939.17 |
| 12 | 2017-05 | 3001.03 | 1332.34 | 1668.69 | 490270.48 |
| 13 | 2017-06 | 3001.03 | 1327.82 | 1673.21 | 488597.26 |
| 14 | 2017-07 | 3001.03 | 1323.28 | 1677.75 | 486919.52 |
| 15 | 2017-08 | 3001.03 | 1318.74 | 1682.29 | 485237.23 |
| 16 | 2017-09 | 3001.03 | 1314.18 | 1686.85 | 483550.38 |
| 17 | 2017-10 | 3001.03 | 1309.62 | 1691.41 | 481858.97 |
| 18 | 2017-11 | 3001.03 | 1305.03 | 1695.99 | 480162.97 |
| 19 | 2017-12 | 3001.03 | 1300.44 | 1700.59 | 478462.39 |
| 20 | 2018-01 | 3001.03 | 1295.84 | 1705.19 | 476757.19 |
| 21 | 2018-02 | 3001.03 | 1291.22 | 1709.81 | 475047.38 |
| 22 | 2018-03 | 3001.03 | 1286.59 | 1714.44 | 473332.94 |
| 23 | 2018-04 | 3001.03 | 1281.94 | 1719.09 | 471613.85 |
| 24 | 2018-05 | 3001.03 | 1277.29 | 1723.74 | 469890.11 |
| 25 | 2018-06 | 3001.03 | 1272.62 | 1728.41 | 468161.70 |
| 26 | 2018-07 | 3001.03 | 1267.94 | 1733.09 | 466428.61 |
| 27 | 2018-08 | 3001.03 | 1263.24 | 1737.79 | 464690.82 |
| 28 | 2018-09 | 3001.03 | 1258.54 | 1742.49 | 462948.33 |
| 29 | 2018-10 | 3001.03 | 1253.82 | 1747.21 | 461201.12 |
| 30 | 2018-11 | 3001.03 | 1249.09 | 1751.94 | 459449.17 |
| 31 | 2018-12 | 3001.03 | 1244.34 | 1756.69 | 457692.49 |
| 32 | 2019-01 | 3001.03 | 1239.58 | 1761.45 | 455931.04 |
| 33 | 2019-02 | 3001.03 | 1234.81 | 1766.22 | 454164.82 |
| 34 | 2019-03 | 3001.03 | 1230.03 | 1771.00 | 452393.82 |
| 35 | 2019-04 | 3001.03 | 1225.23 | 1775.80 | 450618.03 |
| 36 | 2019-05 | 3001.03 | 1220.42 | 1780.61 | 448837.42 |
| 37 | 2019-06 | 3001.03 | 1215.60 | 1785.43 | 447051.99 |
| 38 | 2019-07 | 3001.03 | 1210.77 | 1790.26 | 445261.73 |
| 39 | 2019-08 | 3001.03 | 1205.92 | 1795.11 | 443466.62 |
| 40 | 2019-09 | 3001.03 | 1201.06 | 1799.97 | 441666.64 |
| 41 | 2019-10 | 3001.03 | 1196.18 | 1804.85 | 439861.79 |
| 42 | 2019-11 | 3001.03 | 1191.29 | 1809.74 | 438052.06 |
| 43 | 2019-12 | 3001.03 | 1186.39 | 1814.64 | 436237.42 |
| 44 | 2020-01 | 3001.03 | 1181.48 | 1819.55 | 434417.86 |
| 45 | 2020-02 | 3001.03 | 1176.55 | 1824.48 | 432593.38 |
| 46 | 2020-03 | 3001.03 | 1171.61 | 1829.42 | 430763.96 |
| 47 | 2020-04 | 3001.03 | 1166.65 | 1834.38 | 428929.58 |
| 48 | 2020-05 | 3001.03 | 1161.68 | 1839.35 | 427090.24 |
| 49 | 2020-06 | 3001.03 | 1156.70 | 1844.33 | 425245.91 |
| 50 | 2020-07 | 3001.03 | 1151.71 | 1849.32 | 423396.59 |
| 51 | 2020-08 | 3001.03 | 1146.70 | 1854.33 | 421542.26 |
| 52 | 2020-09 | 3001.03 | 1141.68 | 1859.35 | 419682.90 |
| 53 | 2020-10 | 3001.03 | 1136.64 | 1864.39 | 417818.52 |
| 54 | 2020-11 | 3001.03 | 1131.59 | 1869.44 | 415949.08 |
| 55 | 2020-12 | 3001.03 | 1126.53 | 1874.50 | 414074.58 |
| 56 | 2021-01 | 3001.03 | 1121.45 | 1879.58 | 412195.00 |
| 57 | 2021-02 | 3001.03 | 1116.36 | 1884.67 | 410310.33 |
| 58 | 2021-03 | 3001.03 | 1111.26 | 1889.77 | 408420.56 |
| 59 | 2021-04 | 3001.03 | 1106.14 | 1894.89 | 406525.67 |
| 60 | 2021-05 | 3001.03 | 1101.01 | 1900.02 | 404625.64 |
| 61 | 2021-06 | 3001.03 | 1095.86 | 1905.17 | 402720.48 |
| 62 | 2021-07 | 3001.03 | 1090.70 | 1910.33 | 400810.15 |
| 63 | 2021-08 | 3001.03 | 1085.53 | 1915.50 | 398894.65 |
| 64 | 2021-09 | 3001.03 | 1080.34 | 1920.69 | 396973.96 |
| 65 | 2021-10 | 3001.03 | 1075.14 | 1925.89 | 395048.06 |
| 66 | 2021-11 | 3001.03 | 1069.92 | 1931.11 | 393116.96 |
| 67 | 2021-12 | 3001.03 | 1064.69 | 1936.34 | 391180.62 |
| 68 | 2022-01 | 3001.03 | 1059.45 | 1941.58 | 389239.04 |
| 69 | 2022-02 | 3001.03 | 1054.19 | 1946.84 | 387292.19 |
| 70 | 2022-03 | 3001.03 | 1048.92 | 1952.11 | 385340.08 |
| 71 | 2022-04 | 3001.03 | 1043.63 | 1957.40 | 383382.68 |
| 72 | 2022-05 | 3001.03 | 1038.33 | 1962.70 | 381419.98 |
| 73 | 2022-06 | 3001.03 | 1033.01 | 1968.02 | 379451.96 |
| 74 | 2022-07 | 3001.03 | 1027.68 | 1973.35 | 377478.62 |
| 75 | 2022-08 | 3001.03 | 1022.34 | 1978.69 | 375499.92 |
| 76 | 2022-09 | 3001.03 | 1016.98 | 1984.05 | 373515.87 |
| 77 | 2022-10 | 3001.03 | 1011.61 | 1989.42 | 371526.45 |
| 78 | 2022-11 | 3001.03 | 1006.22 | 1994.81 | 369531.64 |
| 79 | 2022-12 | 3001.03 | 1000.81 | 2000.21 | 367531.42 |
| 80 | 2023-01 | 3001.03 | 995.40 | 2005.63 | 365525.79 |
| 81 | 2023-02 | 3001.03 | 989.97 | 2011.06 | 363514.73 |
| 82 | 2023-03 | 3001.03 | 984.52 | 2016.51 | 361498.21 |
| 83 | 2023-04 | 3001.03 | 979.06 | 2021.97 | 359476.24 |
| 84 | 2023-05 | 3001.03 | 973.58 | 2027.45 | 357448.79 |
| 85 | 2023-06 | 3001.03 | 968.09 | 2032.94 | 355415.85 |
| 86 | 2023-07 | 3001.03 | 962.58 | 2038.45 | 353377.41 |
| 87 | 2023-08 | 3001.03 | 957.06 | 2043.97 | 351333.44 |
| 88 | 2023-09 | 3001.03 | 951.53 | 2049.50 | 349283.94 |
| 89 | 2023-10 | 3001.03 | 945.98 | 2055.05 | 347228.89 |
| 90 | 2023-11 | 3001.03 | 940.41 | 2060.62 | 345168.27 |
| 91 | 2023-12 | 3001.03 | 934.83 | 2066.20 | 343102.07 |
| 92 | 2024-01 | 3001.03 | 929.23 | 2071.79 | 341030.28 |
| 93 | 2024-02 | 3001.03 | 923.62 | 2077.41 | 338952.87 |
| 94 | 2024-03 | 3001.03 | 918.00 | 2083.03 | 336869.84 |
| 95 | 2024-04 | 3001.03 | 912.36 | 2088.67 | 334781.17 |
| 96 | 2024-05 | 3001.03 | 906.70 | 2094.33 | 332686.83 |
| 97 | 2024-06 | 3001.03 | 901.03 | 2100.00 | 330586.83 |
| 98 | 2024-07 | 3001.03 | 895.34 | 2105.69 | 328481.14 |
| 99 | 2024-08 | 3001.03 | 889.64 | 2111.39 | 326369.75 |
| 100 | 2024-09 | 3001.03 | 883.92 | 2117.11 | 324252.64 |
| 101 | 2024-10 | 3001.03 | 878.18 | 2122.85 | 322129.79 |
| 102 | 2024-11 | 3001.03 | 872.43 | 2128.59 | 320001.20 |
| 103 | 2024-12 | 3001.03 | 866.67 | 2134.36 | 317866.84 |
| 104 | 2025-01 | 3001.03 | 860.89 | 2140.14 | 315726.70 |
| 105 | 2025-02 | 3001.03 | 855.09 | 2145.94 | 313580.76 |
| 106 | 2025-03 | 3001.03 | 849.28 | 2151.75 | 311429.01 |
| 107 | 2025-04 | 3001.03 | 843.45 | 2157.58 | 309271.44 |
| 108 | 2025-05 | 3001.03 | 837.61 | 2163.42 | 307108.02 |
| 109 | 2025-06 | 3001.03 | 831.75 | 2169.28 | 304938.74 |
| 110 | 2025-07 | 3001.03 | 825.88 | 2175.15 | 302763.58 |
| 111 | 2025-08 | 3001.03 | 819.98 | 2181.05 | 300582.54 |
| 112 | 2025-09 | 3001.03 | 814.08 | 2186.95 | 298395.59 |
| 113 | 2025-10 | 3001.03 | 808.15 | 2192.87 | 296202.71 |
| 114 | 2025-11 | 3001.03 | 802.22 | 2198.81 | 294003.90 |
| 115 | 2025-12 | 3001.03 | 796.26 | 2204.77 | 291799.13 |
| 116 | 2026-01 | 3001.03 | 790.29 | 2210.74 | 289588.39 |
| 117 | 2026-02 | 3001.03 | 784.30 | 2216.73 | 287371.66 |
| 118 | 2026-03 | 3001.03 | 778.30 | 2222.73 | 285148.93 |
| 119 | 2026-04 | 3001.03 | 772.28 | 2228.75 | 282920.18 |
| 120 | 2026-05 | 3001.03 | 766.24 | 2234.79 | 280685.39 |
| 121 | 2026-06 | 3001.03 | 760.19 | 2240.84 | 278444.55 |
| 122 | 2026-07 | 3001.03 | 754.12 | 2246.91 | 276197.64 |
| 123 | 2026-08 | 3001.03 | 748.04 | 2252.99 | 273944.65 |
| 124 | 2026-09 | 3001.03 | 741.93 | 2259.10 | 271685.55 |
| 125 | 2026-10 | 3001.03 | 735.82 | 2265.21 | 269420.33 |
| 126 | 2026-11 | 3001.03 | 729.68 | 2271.35 | 267148.98 |
| 127 | 2026-12 | 3001.03 | 723.53 | 2277.50 | 264871.48 |
| 128 | 2027-01 | 3001.03 | 717.36 | 2283.67 | 262587.81 |
| 129 | 2027-02 | 3001.03 | 711.18 | 2289.85 | 260297.96 |
| 130 | 2027-03 | 3001.03 | 704.97 | 2296.06 | 258001.90 |
| 131 | 2027-04 | 3001.03 | 698.76 | 2302.27 | 255699.63 |
| 132 | 2027-05 | 3001.03 | 692.52 | 2308.51 | 253391.12 |
| 133 | 2027-06 | 3001.03 | 686.27 | 2314.76 | 251076.36 |
| 134 | 2027-07 | 3001.03 | 680.00 | 2321.03 | 248755.33 |
| 135 | 2027-08 | 3001.03 | 673.71 | 2327.32 | 246428.01 |
| 136 | 2027-09 | 3001.03 | 667.41 | 2333.62 | 244094.39 |
| 137 | 2027-10 | 3001.03 | 661.09 | 2339.94 | 241754.45 |
| 138 | 2027-11 | 3001.03 | 654.75 | 2346.28 | 239408.17 |
| 139 | 2027-12 | 3001.03 | 648.40 | 2352.63 | 237055.54 |
| 140 | 2028-01 | 3001.03 | 642.03 | 2359.00 | 234696.53 |
| 141 | 2028-02 | 3001.03 | 635.64 | 2365.39 | 232331.14 |
| 142 | 2028-03 | 3001.03 | 629.23 | 2371.80 | 229959.34 |
| 143 | 2028-04 | 3001.03 | 622.81 | 2378.22 | 227581.12 |
| 144 | 2028-05 | 3001.03 | 616.37 | 2384.66 | 225196.45 |
| 145 | 2028-06 | 3001.03 | 609.91 | 2391.12 | 222805.33 |
| 146 | 2028-07 | 3001.03 | 603.43 | 2397.60 | 220407.73 |
| 147 | 2028-08 | 3001.03 | 596.94 | 2404.09 | 218003.64 |
| 148 | 2028-09 | 3001.03 | 590.43 | 2410.60 | 215593.04 |
| 149 | 2028-10 | 3001.03 | 583.90 | 2417.13 | 213175.90 |
| 150 | 2028-11 | 3001.03 | 577.35 | 2423.68 | 210752.23 |
| 151 | 2028-12 | 3001.03 | 570.79 | 2430.24 | 208321.98 |
| 152 | 2029-01 | 3001.03 | 564.21 | 2436.82 | 205885.16 |
| 153 | 2029-02 | 3001.03 | 557.61 | 2443.42 | 203441.73 |
| 154 | 2029-03 | 3001.03 | 550.99 | 2450.04 | 200991.69 |
| 155 | 2029-04 | 3001.03 | 544.35 | 2456.68 | 198535.02 |
| 156 | 2029-05 | 3001.03 | 537.70 | 2463.33 | 196071.69 |
| 157 | 2029-06 | 3001.03 | 531.03 | 2470.00 | 193601.68 |
| 158 | 2029-07 | 3001.03 | 524.34 | 2476.69 | 191124.99 |
| 159 | 2029-08 | 3001.03 | 517.63 | 2483.40 | 188641.59 |
| 160 | 2029-09 | 3001.03 | 510.90 | 2490.13 | 186151.47 |
| 161 | 2029-10 | 3001.03 | 504.16 | 2496.87 | 183654.60 |
| 162 | 2029-11 | 3001.03 | 497.40 | 2503.63 | 181150.96 |
| 163 | 2029-12 | 3001.03 | 490.62 | 2510.41 | 178640.55 |
| 164 | 2030-01 | 3001.03 | 483.82 | 2517.21 | 176123.34 |
| 165 | 2030-02 | 3001.03 | 477.00 | 2524.03 | 173599.31 |
| 166 | 2030-03 | 3001.03 | 470.16 | 2530.86 | 171068.45 |
| 167 | 2030-04 | 3001.03 | 463.31 | 2537.72 | 168530.73 |
| 168 | 2030-05 | 3001.03 | 456.44 | 2544.59 | 165986.14 |
| 169 | 2030-06 | 3001.03 | 449.55 | 2551.48 | 163434.65 |
| 170 | 2030-07 | 3001.03 | 442.64 | 2558.39 | 160876.26 |
| 171 | 2030-08 | 3001.03 | 435.71 | 2565.32 | 158310.93 |
| 172 | 2030-09 | 3001.03 | 428.76 | 2572.27 | 155738.66 |
| 173 | 2030-10 | 3001.03 | 421.79 | 2579.24 | 153159.43 |
| 174 | 2030-11 | 3001.03 | 414.81 | 2586.22 | 150573.20 |
| 175 | 2030-12 | 3001.03 | 407.80 | 2593.23 | 147979.98 |
| 176 | 2031-01 | 3001.03 | 400.78 | 2600.25 | 145379.72 |
| 177 | 2031-02 | 3001.03 | 393.74 | 2607.29 | 142772.43 |
| 178 | 2031-03 | 3001.03 | 386.68 | 2614.35 | 140158.08 |
| 179 | 2031-04 | 3001.03 | 379.59 | 2621.43 | 137536.64 |
| 180 | 2031-05 | 3001.03 | 372.50 | 2628.53 | 134908.11 |
| 181 | 2031-06 | 3001.03 | 365.38 | 2635.65 | 132272.45 |
| 182 | 2031-07 | 3001.03 | 358.24 | 2642.79 | 129629.66 |
| 183 | 2031-08 | 3001.03 | 351.08 | 2649.95 | 126979.71 |
| 184 | 2031-09 | 3001.03 | 343.90 | 2657.13 | 124322.59 |
| 185 | 2031-10 | 3001.03 | 336.71 | 2664.32 | 121658.26 |
| 186 | 2031-11 | 3001.03 | 329.49 | 2671.54 | 118986.73 |
| 187 | 2031-12 | 3001.03 | 322.26 | 2678.77 | 116307.95 |
| 188 | 2032-01 | 3001.03 | 315.00 | 2686.03 | 113621.92 |
| 189 | 2032-02 | 3001.03 | 307.73 | 2693.30 | 110928.62 |
| 190 | 2032-03 | 3001.03 | 300.43 | 2700.60 | 108228.02 |
| 191 | 2032-04 | 3001.03 | 293.12 | 2707.91 | 105520.11 |
| 192 | 2032-05 | 3001.03 | 285.78 | 2715.25 | 102804.86 |
| 193 | 2032-06 | 3001.03 | 278.43 | 2722.60 | 100082.26 |
| 194 | 2032-07 | 3001.03 | 271.06 | 2729.97 | 97352.29 |
| 195 | 2032-08 | 3001.03 | 263.66 | 2737.37 | 94614.92 |
| 196 | 2032-09 | 3001.03 | 256.25 | 2744.78 | 91870.14 |
| 197 | 2032-10 | 3001.03 | 248.81 | 2752.21 | 89117.93 |
| 198 | 2032-11 | 3001.03 | 241.36 | 2759.67 | 86358.26 |
| 199 | 2032-12 | 3001.03 | 233.89 | 2767.14 | 83591.11 |
| 200 | 2033-01 | 3001.03 | 226.39 | 2774.64 | 80816.48 |
| 201 | 2033-02 | 3001.03 | 218.88 | 2782.15 | 78034.33 |
| 202 | 2033-03 | 3001.03 | 211.34 | 2789.69 | 75244.64 |
| 203 | 2033-04 | 3001.03 | 203.79 | 2797.24 | 72447.40 |
| 204 | 2033-05 | 3001.03 | 196.21 | 2804.82 | 69642.58 |
| 205 | 2033-06 | 3001.03 | 188.62 | 2812.41 | 66830.16 |
| 206 | 2033-07 | 3001.03 | 181.00 | 2820.03 | 64010.13 |
| 207 | 2033-08 | 3001.03 | 173.36 | 2827.67 | 61182.46 |
| 208 | 2033-09 | 3001.03 | 165.70 | 2835.33 | 58347.14 |
| 209 | 2033-10 | 3001.03 | 158.02 | 2843.01 | 55504.13 |
| 210 | 2033-11 | 3001.03 | 150.32 | 2850.71 | 52653.42 |
| 211 | 2033-12 | 3001.03 | 142.60 | 2858.43 | 49795.00 |
| 212 | 2034-01 | 3001.03 | 134.86 | 2866.17 | 46928.83 |
| 213 | 2034-02 | 3001.03 | 127.10 | 2873.93 | 44054.90 |
| 214 | 2034-03 | 3001.03 | 119.32 | 2881.71 | 41173.18 |
| 215 | 2034-04 | 3001.03 | 111.51 | 2889.52 | 38283.67 |
| 216 | 2034-05 | 3001.03 | 103.68 | 2897.34 | 35386.32 |
| 217 | 2034-06 | 3001.03 | 95.84 | 2905.19 | 32481.13 |
| 218 | 2034-07 | 3001.03 | 87.97 | 2913.06 | 29568.07 |
| 219 | 2034-08 | 3001.03 | 80.08 | 2920.95 | 26647.12 |
| 220 | 2034-09 | 3001.03 | 72.17 | 2928.86 | 23718.26 |
| 221 | 2034-10 | 3001.03 | 64.24 | 2936.79 | 20781.47 |
| 222 | 2034-11 | 3001.03 | 56.28 | 2944.75 | 17836.72 |
| 223 | 2034-12 | 3001.03 | 48.31 | 2952.72 | 14884.00 |
| 224 | 2035-01 | 3001.03 | 40.31 | 2960.72 | 11923.28 |
| 225 | 2035-02 | 3001.03 | 32.29 | 2968.74 | 8954.54 |
| 226 | 2035-03 | 3001.03 | 24.25 | 2976.78 | 5977.76 |
| 227 | 2035-04 | 3001.03 | 16.19 | 2984.84 | 2992.92 |
| 228 | 2035-05 | 3001.03 | 8.11 | 2992.92 | 0.00 |
等额本金还款方式：
贷款总额：51万
还款月数：19年
首月还款：3618.09元
每月递减：6.06元
利息总额：15.82万
本息合计：66.82万
节省利息：16081.65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 | 3618.09 | 1381.25 | 2236.84 | 507763.16 |
| 2 | 2016-07 | 3612.03 | 1375.19 | 2236.84 | 505526.32 |
| 3 | 2016-08 | 3605.98 | 1369.13 | 2236.84 | 503289.47 |
| 4 | 2016-09 | 3599.92 | 1363.08 | 2236.84 | 501052.63 |
| 5 | 2016-10 | 3593.86 | 1357.02 | 2236.84 | 498815.79 |
| 6 | 2016-11 | 3587.80 | 1350.96 | 2236.84 | 496578.95 |
| 7 | 2016-12 | 3581.74 | 1344.90 | 2236.84 | 494342.11 |
| 8 | 2017-01 | 3575.69 | 1338.84 | 2236.84 | 492105.26 |
| 9 | 2017-02 | 3569.63 | 1332.79 | 2236.84 | 489868.42 |
| 10 | 2017-03 | 3563.57 | 1326.73 | 2236.84 | 487631.58 |
| 11 | 2017-04 | 3557.51 | 1320.67 | 2236.84 | 485394.74 |
| 12 | 2017-05 | 3551.45 | 1314.61 | 2236.84 | 483157.89 |
| 13 | 2017-06 | 3545.39 | 1308.55 | 2236.84 | 480921.05 |
| 14 | 2017-07 | 3539.34 | 1302.49 | 2236.84 | 478684.21 |
| 15 | 2017-08 | 3533.28 | 1296.44 | 2236.84 | 476447.37 |
| 16 | 2017-09 | 3527.22 | 1290.38 | 2236.84 | 474210.53 |
| 17 | 2017-10 | 3521.16 | 1284.32 | 2236.84 | 471973.68 |
| 18 | 2017-11 | 3515.10 | 1278.26 | 2236.84 | 469736.84 |
| 19 | 2017-12 | 3509.05 | 1272.20 | 2236.84 | 467500.00 |
| 20 | 2018-01 | 3502.99 | 1266.15 | 2236.84 | 465263.16 |
| 21 | 2018-02 | 3496.93 | 1260.09 | 2236.84 | 463026.32 |
| 22 | 2018-03 | 3490.87 | 1254.03 | 2236.84 | 460789.47 |
| 23 | 2018-04 | 3484.81 | 1247.97 | 2236.84 | 458552.63 |
| 24 | 2018-05 | 3478.76 | 1241.91 | 2236.84 | 456315.79 |
| 25 | 2018-06 | 3472.70 | 1235.86 | 2236.84 | 454078.95 |
| 26 | 2018-07 | 3466.64 | 1229.80 | 2236.84 | 451842.11 |
| 27 | 2018-08 | 3460.58 | 1223.74 | 2236.84 | 449605.26 |
| 28 | 2018-09 | 3454.52 | 1217.68 | 2236.84 | 447368.42 |
| 29 | 2018-10 | 3448.46 | 1211.62 | 2236.84 | 445131.58 |
| 30 | 2018-11 | 3442.41 | 1205.56 | 2236.84 | 442894.74 |
| 31 | 2018-12 | 3436.35 | 1199.51 | 2236.84 | 440657.89 |
| 32 | 2019-01 | 3430.29 | 1193.45 | 2236.84 | 438421.05 |
| 33 | 2019-02 | 3424.23 | 1187.39 | 2236.84 | 436184.21 |
| 34 | 2019-03 | 3418.17 | 1181.33 | 2236.84 | 433947.37 |
| 35 | 2019-04 | 3412.12 | 1175.27 | 2236.84 | 431710.53 |
| 36 | 2019-05 | 3406.06 | 1169.22 | 2236.84 | 429473.68 |
| 37 | 2019-06 | 3400.00 | 1163.16 | 2236.84 | 427236.84 |
| 38 | 2019-07 | 3393.94 | 1157.10 | 2236.84 | 425000.00 |
| 39 | 2019-08 | 3387.88 | 1151.04 | 2236.84 | 422763.16 |
| 40 | 2019-09 | 3381.83 | 1144.98 | 2236.84 | 420526.32 |
| 41 | 2019-10 | 3375.77 | 1138.93 | 2236.84 | 418289.47 |
| 42 | 2019-11 | 3369.71 | 1132.87 | 2236.84 | 416052.63 |
| 43 | 2019-12 | 3363.65 | 1126.81 | 2236.84 | 413815.79 |
| 44 | 2020-01 | 3357.59 | 1120.75 | 2236.84 | 411578.95 |
| 45 | 2020-02 | 3351.54 | 1114.69 | 2236.84 | 409342.11 |
| 46 | 2020-03 | 3345.48 | 1108.63 | 2236.84 | 407105.26 |
| 47 | 2020-04 | 3339.42 | 1102.58 | 2236.84 | 404868.42 |
| 48 | 2020-05 | 3333.36 | 1096.52 | 2236.84 | 402631.58 |
| 49 | 2020-06 | 3327.30 | 1090.46 | 2236.84 | 400394.74 |
| 50 | 2020-07 | 3321.24 | 1084.40 | 2236.84 | 398157.89 |
| 51 | 2020-08 | 3315.19 | 1078.34 | 2236.84 | 395921.05 |
| 52 | 2020-09 | 3309.13 | 1072.29 | 2236.84 | 393684.21 |
| 53 | 2020-10 | 3303.07 | 1066.23 | 2236.84 | 391447.37 |
| 54 | 2020-11 | 3297.01 | 1060.17 | 2236.84 | 389210.53 |
| 55 | 2020-12 | 3290.95 | 1054.11 | 2236.84 | 386973.68 |
| 56 | 2021-01 | 3284.90 | 1048.05 | 2236.84 | 384736.84 |
| 57 | 2021-02 | 3278.84 | 1042.00 | 2236.84 | 382500.00 |
| 58 | 2021-03 | 3272.78 | 1035.94 | 2236.84 | 380263.16 |
| 59 | 2021-04 | 3266.72 | 1029.88 | 2236.84 | 378026.32 |
| 60 | 2021-05 | 3260.66 | 1023.82 | 2236.84 | 375789.47 |
| 61 | 2021-06 | 3254.61 | 1017.76 | 2236.84 | 373552.63 |
| 62 | 2021-07 | 3248.55 | 1011.71 | 2236.84 | 371315.79 |
| 63 | 2021-08 | 3242.49 | 1005.65 | 2236.84 | 369078.95 |
| 64 | 2021-09 | 3236.43 | 999.59 | 2236.84 | 366842.11 |
| 65 | 2021-10 | 3230.37 | 993.53 | 2236.84 | 364605.26 |
| 66 | 2021-11 | 3224.31 | 987.47 | 2236.84 | 362368.42 |
| 67 | 2021-12 | 3218.26 | 981.41 | 2236.84 | 360131.58 |
| 68 | 2022-01 | 3212.20 | 975.36 | 2236.84 | 357894.74 |
| 69 | 2022-02 | 3206.14 | 969.30 | 2236.84 | 355657.89 |
| 70 | 2022-03 | 3200.08 | 963.24 | 2236.84 | 353421.05 |
| 71 | 2022-04 | 3194.02 | 957.18 | 2236.84 | 351184.21 |
| 72 | 2022-05 | 3187.97 | 951.12 | 2236.84 | 348947.37 |
| 73 | 2022-06 | 3181.91 | 945.07 | 2236.84 | 346710.53 |
| 74 | 2022-07 | 3175.85 | 939.01 | 2236.84 | 344473.68 |
| 75 | 2022-08 | 3169.79 | 932.95 | 2236.84 | 342236.84 |
| 76 | 2022-09 | 3163.73 | 926.89 | 2236.84 | 340000.00 |
| 77 | 2022-10 | 3157.68 | 920.83 | 2236.84 | 337763.16 |
| 78 | 2022-11 | 3151.62 | 914.78 | 2236.84 | 335526.32 |
| 79 | 2022-12 | 3145.56 | 908.72 | 2236.84 | 333289.47 |
| 80 | 2023-01 | 3139.50 | 902.66 | 2236.84 | 331052.63 |
| 81 | 2023-02 | 3133.44 | 896.60 | 2236.84 | 328815.79 |
| 82 | 2023-03 | 3127.38 | 890.54 | 2236.84 | 326578.95 |
| 83 | 2023-04 | 3121.33 | 884.48 | 2236.84 | 324342.11 |
| 84 | 2023-05 | 3115.27 | 878.43 | 2236.84 | 322105.26 |
| 85 | 2023-06 | 3109.21 | 872.37 | 2236.84 | 319868.42 |
| 86 | 2023-07 | 3103.15 | 866.31 | 2236.84 | 317631.58 |
| 87 | 2023-08 | 3097.09 | 860.25 | 2236.84 | 315394.74 |
| 88 | 2023-09 | 3091.04 | 854.19 | 2236.84 | 313157.89 |
| 89 | 2023-10 | 3084.98 | 848.14 | 2236.84 | 310921.05 |
| 90 | 2023-11 | 3078.92 | 842.08 | 2236.84 | 308684.21 |
| 91 | 2023-12 | 3072.86 | 836.02 | 2236.84 | 306447.37 |
| 92 | 2024-01 | 3066.80 | 829.96 | 2236.84 | 304210.53 |
| 93 | 2024-02 | 3060.75 | 823.90 | 2236.84 | 301973.68 |
| 94 | 2024-03 | 3054.69 | 817.85 | 2236.84 | 299736.84 |
| 95 | 2024-04 | 3048.63 | 811.79 | 2236.84 | 297500.00 |
| 96 | 2024-05 | 3042.57 | 805.73 | 2236.84 | 295263.16 |
| 97 | 2024-06 | 3036.51 | 799.67 | 2236.84 | 293026.32 |
| 98 | 2024-07 | 3030.46 | 793.61 | 2236.84 | 290789.47 |
| 99 | 2024-08 | 3024.40 | 787.55 | 2236.84 | 288552.63 |
| 100 | 2024-09 | 3018.34 | 781.50 | 2236.84 | 286315.79 |
| 101 | 2024-10 | 3012.28 | 775.44 | 2236.84 | 284078.95 |
| 102 | 2024-11 | 3006.22 | 769.38 | 2236.84 | 281842.11 |
| 103 | 2024-12 | 3000.16 | 763.32 | 2236.84 | 279605.26 |
| 104 | 2025-01 | 2994.11 | 757.26 | 2236.84 | 277368.42 |
| 105 | 2025-02 | 2988.05 | 751.21 | 2236.84 | 275131.58 |
| 106 | 2025-03 | 2981.99 | 745.15 | 2236.84 | 272894.74 |
| 107 | 2025-04 | 2975.93 | 739.09 | 2236.84 | 270657.89 |
| 108 | 2025-05 | 2969.87 | 733.03 | 2236.84 | 268421.05 |
| 109 | 2025-06 | 2963.82 | 726.97 | 2236.84 | 266184.21 |
| 110 | 2025-07 | 2957.76 | 720.92 | 2236.84 | 263947.37 |
| 111 | 2025-08 | 2951.70 | 714.86 | 2236.84 | 261710.53 |
| 112 | 2025-09 | 2945.64 | 708.80 | 2236.84 | 259473.68 |
| 113 | 2025-10 | 2939.58 | 702.74 | 2236.84 | 257236.84 |
| 114 | 2025-11 | 2933.53 | 696.68 | 2236.84 | 255000.00 |
| 115 | 2025-12 | 2927.47 | 690.63 | 2236.84 | 252763.16 |
| 116 | 2026-01 | 2921.41 | 684.57 | 2236.84 | 250526.32 |
| 117 | 2026-02 | 2915.35 | 678.51 | 2236.84 | 248289.47 |
| 118 | 2026-03 | 2909.29 | 672.45 | 2236.84 | 246052.63 |
| 119 | 2026-04 | 2903.23 | 666.39 | 2236.84 | 243815.79 |
| 120 | 2026-05 | 2897.18 | 660.33 | 2236.84 | 241578.95 |
| 121 | 2026-06 | 2891.12 | 654.28 | 2236.84 | 239342.11 |
| 122 | 2026-07 | 2885.06 | 648.22 | 2236.84 | 237105.26 |
| 123 | 2026-08 | 2879.00 | 642.16 | 2236.84 | 234868.42 |
| 124 | 2026-09 | 2872.94 | 636.10 | 2236.84 | 232631.58 |
| 125 | 2026-10 | 2866.89 | 630.04 | 2236.84 | 230394.74 |
| 126 | 2026-11 | 2860.83 | 623.99 | 2236.84 | 228157.89 |
| 127 | 2026-12 | 2854.77 | 617.93 | 2236.84 | 225921.05 |
| 128 | 2027-01 | 2848.71 | 611.87 | 2236.84 | 223684.21 |
| 129 | 2027-02 | 2842.65 | 605.81 | 2236.84 | 221447.37 |
| 130 | 2027-03 | 2836.60 | 599.75 | 2236.84 | 219210.53 |
| 131 | 2027-04 | 2830.54 | 593.70 | 2236.84 | 216973.68 |
| 132 | 2027-05 | 2824.48 | 587.64 | 2236.84 | 214736.84 |
| 133 | 2027-06 | 2818.42 | 581.58 | 2236.84 | 212500.00 |
| 134 | 2027-07 | 2812.36 | 575.52 | 2236.84 | 210263.16 |
| 135 | 2027-08 | 2806.30 | 569.46 | 2236.84 | 208026.32 |
| 136 | 2027-09 | 2800.25 | 563.40 | 2236.84 | 205789.47 |
| 137 | 2027-10 | 2794.19 | 557.35 | 2236.84 | 203552.63 |
| 138 | 2027-11 | 2788.13 | 551.29 | 2236.84 | 201315.79 |
| 139 | 2027-12 | 2782.07 | 545.23 | 2236.84 | 199078.95 |
| 140 | 2028-01 | 2776.01 | 539.17 | 2236.84 | 196842.11 |
| 141 | 2028-02 | 2769.96 | 533.11 | 2236.84 | 194605.26 |
| 142 | 2028-03 | 2763.90 | 527.06 | 2236.84 | 192368.42 |
| 143 | 2028-04 | 2757.84 | 521.00 | 2236.84 | 190131.58 |
| 144 | 2028-05 | 2751.78 | 514.94 | 2236.84 | 187894.74 |
| 145 | 2028-06 | 2745.72 | 508.88 | 2236.84 | 185657.89 |
| 146 | 2028-07 | 2739.67 | 502.82 | 2236.84 | 183421.05 |
| 147 | 2028-08 | 2733.61 | 496.77 | 2236.84 | 181184.21 |
| 148 | 2028-09 | 2727.55 | 490.71 | 2236.84 | 178947.37 |
| 149 | 2028-10 | 2721.49 | 484.65 | 2236.84 | 176710.53 |
| 150 | 2028-11 | 2715.43 | 478.59 | 2236.84 | 174473.68 |
| 151 | 2028-12 | 2709.38 | 472.53 | 2236.84 | 172236.84 |
| 152 | 2029-01 | 2703.32 | 466.47 | 2236.84 | 170000.00 |
| 153 | 2029-02 | 2697.26 | 460.42 | 2236.84 | 167763.16 |
| 154 | 2029-03 | 2691.20 | 454.36 | 2236.84 | 165526.32 |
| 155 | 2029-04 | 2685.14 | 448.30 | 2236.84 | 163289.47 |
| 156 | 2029-05 | 2679.08 | 442.24 | 2236.84 | 161052.63 |
| 157 | 2029-06 | 2673.03 | 436.18 | 2236.84 | 158815.79 |
| 158 | 2029-07 | 2666.97 | 430.13 | 2236.84 | 156578.95 |
| 159 | 2029-08 | 2660.91 | 424.07 | 2236.84 | 154342.11 |
| 160 | 2029-09 | 2654.85 | 418.01 | 2236.84 | 152105.26 |
| 161 | 2029-10 | 2648.79 | 411.95 | 2236.84 | 149868.42 |
| 162 | 2029-11 | 2642.74 | 405.89 | 2236.84 | 147631.58 |
| 163 | 2029-12 | 2636.68 | 399.84 | 2236.84 | 145394.74 |
| 164 | 2030-01 | 2630.62 | 393.78 | 2236.84 | 143157.89 |
| 165 | 2030-02 | 2624.56 | 387.72 | 2236.84 | 140921.05 |
| 166 | 2030-03 | 2618.50 | 381.66 | 2236.84 | 138684.21 |
| 167 | 2030-04 | 2612.45 | 375.60 | 2236.84 | 136447.37 |
| 168 | 2030-05 | 2606.39 | 369.54 | 2236.84 | 134210.53 |
| 169 | 2030-06 | 2600.33 | 363.49 | 2236.84 | 131973.68 |
| 170 | 2030-07 | 2594.27 | 357.43 | 2236.84 | 129736.84 |
| 171 | 2030-08 | 2588.21 | 351.37 | 2236.84 | 127500.00 |
| 172 | 2030-09 | 2582.15 | 345.31 | 2236.84 | 125263.16 |
| 173 | 2030-10 | 2576.10 | 339.25 | 2236.84 | 123026.32 |
| 174 | 2030-11 | 2570.04 | 333.20 | 2236.84 | 120789.47 |
| 175 | 2030-12 | 2563.98 | 327.14 | 2236.84 | 118552.63 |
| 176 | 2031-01 | 2557.92 | 321.08 | 2236.84 | 116315.79 |
| 177 | 2031-02 | 2551.86 | 315.02 | 2236.84 | 114078.95 |
| 178 | 2031-03 | 2545.81 | 308.96 | 2236.84 | 111842.11 |
| 179 | 2031-04 | 2539.75 | 302.91 | 2236.84 | 109605.26 |
| 180 | 2031-05 | 2533.69 | 296.85 | 2236.84 | 107368.42 |
| 181 | 2031-06 | 2527.63 | 290.79 | 2236.84 | 105131.58 |
| 182 | 2031-07 | 2521.57 | 284.73 | 2236.84 | 102894.74 |
| 183 | 2031-08 | 2515.52 | 278.67 | 2236.84 | 100657.89 |
| 184 | 2031-09 | 2509.46 | 272.62 | 2236.84 | 98421.05 |
| 185 | 2031-10 | 2503.40 | 266.56 | 2236.84 | 96184.21 |
| 186 | 2031-11 | 2497.34 | 260.50 | 2236.84 | 93947.37 |
| 187 | 2031-12 | 2491.28 | 254.44 | 2236.84 | 91710.53 |
| 188 | 2032-01 | 2485.22 | 248.38 | 2236.84 | 89473.68 |
| 189 | 2032-02 | 2479.17 | 242.32 | 2236.84 | 87236.84 |
| 190 | 2032-03 | 2473.11 | 236.27 | 2236.84 | 85000.00 |
| 191 | 2032-04 | 2467.05 | 230.21 | 2236.84 | 82763.16 |
| 192 | 2032-05 | 2460.99 | 224.15 | 2236.84 | 80526.32 |
| 193 | 2032-06 | 2454.93 | 218.09 | 2236.84 | 78289.47 |
| 194 | 2032-07 | 2448.88 | 212.03 | 2236.84 | 76052.63 |
| 195 | 2032-08 | 2442.82 | 205.98 | 2236.84 | 73815.79 |
| 196 | 2032-09 | 2436.76 | 199.92 | 2236.84 | 71578.95 |
| 197 | 2032-10 | 2430.70 | 193.86 | 2236.84 | 69342.11 |
| 198 | 2032-11 | 2424.64 | 187.80 | 2236.84 | 67105.26 |
| 199 | 2032-12 | 2418.59 | 181.74 | 2236.84 | 64868.42 |
| 200 | 2033-01 | 2412.53 | 175.69 | 2236.84 | 62631.58 |
| 201 | 2033-02 | 2406.47 | 169.63 | 2236.84 | 60394.74 |
| 202 | 2033-03 | 2400.41 | 163.57 | 2236.84 | 58157.89 |
| 203 | 2033-04 | 2394.35 | 157.51 | 2236.84 | 55921.05 |
| 204 | 2033-05 | 2388.29 | 151.45 | 2236.84 | 53684.21 |
| 205 | 2033-06 | 2382.24 | 145.39 | 2236.84 | 51447.37 |
| 206 | 2033-07 | 2376.18 | 139.34 | 2236.84 | 49210.53 |
| 207 | 2033-08 | 2370.12 | 133.28 | 2236.84 | 46973.68 |
| 208 | 2033-09 | 2364.06 | 127.22 | 2236.84 | 44736.84 |
| 209 | 2033-10 | 2358.00 | 121.16 | 2236.84 | 42500.00 |
| 210 | 2033-11 | 2351.95 | 115.10 | 2236.84 | 40263.16 |
| 211 | 2033-12 | 2345.89 | 109.05 | 2236.84 | 38026.32 |
| 212 | 2034-01 | 2339.83 | 102.99 | 2236.84 | 35789.47 |
| 213 | 2034-02 | 2333.77 | 96.93 | 2236.84 | 33552.63 |
| 214 | 2034-03 | 2327.71 | 90.87 | 2236.84 | 31315.79 |
| 215 | 2034-04 | 2321.66 | 84.81 | 2236.84 | 29078.95 |
| 216 | 2034-05 | 2315.60 | 78.76 | 2236.84 | 26842.11 |
| 217 | 2034-06 | 2309.54 | 72.70 | 2236.84 | 24605.26 |
| 218 | 2034-07 | 2303.48 | 66.64 | 2236.84 | 22368.42 |
| 219 | 2034-08 | 2297.42 | 60.58 | 2236.84 | 20131.58 |
| 220 | 2034-09 | 2291.37 | 54.52 | 2236.84 | 17894.74 |
| 221 | 2034-10 | 2285.31 | 48.46 | 2236.84 | 15657.89 |
| 222 | 2034-11 | 2279.25 | 42.41 | 2236.84 | 13421.05 |
| 223 | 2034-12 | 2273.19 | 36.35 | 2236.84 | 11184.21 |
| 224 | 2035-01 | 2267.13 | 30.29 | 2236.84 | 8947.37 |
| 225 | 2035-02 | 2261.07 | 24.23 | 2236.84 | 6710.53 |
| 226 | 2035-03 | 2255.02 | 18.17 | 2236.84 | 4473.68 |
| 227 | 2035-04 | 2248.96 | 12.12 | 2236.84 | 2236.84 |
| 228 | 2035-05 | 2242.90 | 6.06 | 2236.84 | 0.00 |