贷款55万（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：55万
还款月数：19年
每月还款：3126.86元
利息总额：16.29万
本息合计：71.29万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2021-01 | 3126.86 | 1306.25 | 1820.61 | 548179.39 |
| 2 | 2021-02 | 3126.86 | 1301.93 | 1824.93 | 546354.46 |
| 3 | 2021-03 | 3126.86 | 1297.59 | 1829.27 | 544525.19 |
| 4 | 2021-04 | 3126.86 | 1293.25 | 1833.61 | 542691.58 |
| 5 | 2021-05 | 3126.86 | 1288.89 | 1837.97 | 540853.61 |
| 6 | 2021-06 | 3126.86 | 1284.53 | 1842.33 | 539011.28 |
| 7 | 2021-07 | 3126.86 | 1280.15 | 1846.71 | 537164.58 |
| 8 | 2021-08 | 3126.86 | 1275.77 | 1851.09 | 535313.48 |
| 9 | 2021-09 | 3126.86 | 1271.37 | 1855.49 | 533457.99 |
| 10 | 2021-10 | 3126.86 | 1266.96 | 1859.90 | 531598.10 |
| 11 | 2021-11 | 3126.86 | 1262.55 | 1864.31 | 529733.78 |
| 12 | 2021-12 | 3126.86 | 1258.12 | 1868.74 | 527865.04 |
| 13 | 2022-01 | 3126.86 | 1253.68 | 1873.18 | 525991.86 |
| 14 | 2022-02 | 3126.86 | 1249.23 | 1877.63 | 524114.24 |
| 15 | 2022-03 | 3126.86 | 1244.77 | 1882.09 | 522232.15 |
| 16 | 2022-04 | 3126.86 | 1240.30 | 1886.56 | 520345.59 |
| 17 | 2022-05 | 3126.86 | 1235.82 | 1891.04 | 518454.55 |
| 18 | 2022-06 | 3126.86 | 1231.33 | 1895.53 | 516559.02 |
| 19 | 2022-07 | 3126.86 | 1226.83 | 1900.03 | 514658.99 |
| 20 | 2022-08 | 3126.86 | 1222.32 | 1904.54 | 512754.45 |
| 21 | 2022-09 | 3126.86 | 1217.79 | 1909.07 | 510845.38 |
| 22 | 2022-10 | 3126.86 | 1213.26 | 1913.60 | 508931.78 |
| 23 | 2022-11 | 3126.86 | 1208.71 | 1918.15 | 507013.64 |
| 24 | 2022-12 | 3126.86 | 1204.16 | 1922.70 | 505090.93 |
| 25 | 2023-01 | 3126.86 | 1199.59 | 1927.27 | 503163.67 |
| 26 | 2023-02 | 3126.86 | 1195.01 | 1931.85 | 501231.82 |
| 27 | 2023-03 | 3126.86 | 1190.43 | 1936.43 | 499295.39 |
| 28 | 2023-04 | 3126.86 | 1185.83 | 1941.03 | 497354.36 |
| 29 | 2023-05 | 3126.86 | 1181.22 | 1945.64 | 495408.71 |
| 30 | 2023-06 | 3126.86 | 1176.60 | 1950.26 | 493458.45 |
| 31 | 2023-07 | 3126.86 | 1171.96 | 1954.89 | 491503.56 |
| 32 | 2023-08 | 3126.86 | 1167.32 | 1959.54 | 489544.02 |
| 33 | 2023-09 | 3126.86 | 1162.67 | 1964.19 | 487579.83 |
| 34 | 2023-10 | 3126.86 | 1158.00 | 1968.86 | 485610.97 |
| 35 | 2023-11 | 3126.86 | 1153.33 | 1973.53 | 483637.44 |
| 36 | 2023-12 | 3126.86 | 1148.64 | 1978.22 | 481659.22 |
| 37 | 2024-01 | 3126.86 | 1143.94 | 1982.92 | 479676.30 |
| 38 | 2024-02 | 3126.86 | 1139.23 | 1987.63 | 477688.67 |
| 39 | 2024-03 | 3126.86 | 1134.51 | 1992.35 | 475696.32 |
| 40 | 2024-04 | 3126.86 | 1129.78 | 1997.08 | 473699.24 |
| 41 | 2024-05 | 3126.86 | 1125.04 | 2001.82 | 471697.42 |
| 42 | 2024-06 | 3126.86 | 1120.28 | 2006.58 | 469690.84 |
| 43 | 2024-07 | 3126.86 | 1115.52 | 2011.34 | 467679.50 |
| 44 | 2024-08 | 3126.86 | 1110.74 | 2016.12 | 465663.38 |
| 45 | 2024-09 | 3126.86 | 1105.95 | 2020.91 | 463642.47 |
| 46 | 2024-10 | 3126.86 | 1101.15 | 2025.71 | 461616.76 |
| 47 | 2024-11 | 3126.86 | 1096.34 | 2030.52 | 459586.25 |
| 48 | 2024-12 | 3126.86 | 1091.52 | 2035.34 | 457550.90 |
| 49 | 2025-01 | 3126.86 | 1086.68 | 2040.18 | 455510.73 |
| 50 | 2025-02 | 3126.86 | 1081.84 | 2045.02 | 453465.71 |
| 51 | 2025-03 | 3126.86 | 1076.98 | 2049.88 | 451415.83 |
| 52 | 2025-04 | 3126.86 | 1072.11 | 2054.75 | 449361.08 |
| 53 | 2025-05 | 3126.86 | 1067.23 | 2059.63 | 447301.46 |
| 54 | 2025-06 | 3126.86 | 1062.34 | 2064.52 | 445236.94 |
| 55 | 2025-07 | 3126.86 | 1057.44 | 2069.42 | 443167.52 |
| 56 | 2025-08 | 3126.86 | 1052.52 | 2074.34 | 441093.18 |
| 57 | 2025-09 | 3126.86 | 1047.60 | 2079.26 | 439013.92 |
| 58 | 2025-10 | 3126.86 | 1042.66 | 2084.20 | 436929.72 |
| 59 | 2025-11 | 3126.86 | 1037.71 | 2089.15 | 434840.57 |
| 60 | 2025-12 | 3126.86 | 1032.75 | 2094.11 | 432746.46 |
| 61 | 2026-01 | 3126.86 | 1027.77 | 2099.09 | 430647.37 |
| 62 | 2026-02 | 3126.86 | 1022.79 | 2104.07 | 428543.30 |
| 63 | 2026-03 | 3126.86 | 1017.79 | 2109.07 | 426434.23 |
| 64 | 2026-04 | 3126.86 | 1012.78 | 2114.08 | 424320.15 |
| 65 | 2026-05 | 3126.86 | 1007.76 | 2119.10 | 422201.06 |
| 66 | 2026-06 | 3126.86 | 1002.73 | 2124.13 | 420076.92 |
| 67 | 2026-07 | 3126.86 | 997.68 | 2129.18 | 417947.75 |
| 68 | 2026-08 | 3126.86 | 992.63 | 2134.23 | 415813.52 |
| 69 | 2026-09 | 3126.86 | 987.56 | 2139.30 | 413674.21 |
| 70 | 2026-10 | 3126.86 | 982.48 | 2144.38 | 411529.83 |
| 71 | 2026-11 | 3126.86 | 977.38 | 2149.48 | 409380.36 |
| 72 | 2026-12 | 3126.86 | 972.28 | 2154.58 | 407225.78 |
| 73 | 2027-01 | 3126.86 | 967.16 | 2159.70 | 405066.08 |
| 74 | 2027-02 | 3126.86 | 962.03 | 2164.83 | 402901.25 |
| 75 | 2027-03 | 3126.86 | 956.89 | 2169.97 | 400731.28 |
| 76 | 2027-04 | 3126.86 | 951.74 | 2175.12 | 398556.16 |
| 77 | 2027-05 | 3126.86 | 946.57 | 2180.29 | 396375.87 |
| 78 | 2027-06 | 3126.86 | 941.39 | 2185.47 | 394190.41 |
| 79 | 2027-07 | 3126.86 | 936.20 | 2190.66 | 391999.75 |
| 80 | 2027-08 | 3126.86 | 931.00 | 2195.86 | 389803.89 |
| 81 | 2027-09 | 3126.86 | 925.78 | 2201.07 | 387602.82 |
| 82 | 2027-10 | 3126.86 | 920.56 | 2206.30 | 385396.51 |
| 83 | 2027-11 | 3126.86 | 915.32 | 2211.54 | 383184.97 |
| 84 | 2027-12 | 3126.86 | 910.06 | 2216.79 | 380968.18 |
| 85 | 2028-01 | 3126.86 | 904.80 | 2222.06 | 378746.12 |
| 86 | 2028-02 | 3126.86 | 899.52 | 2227.34 | 376518.78 |
| 87 | 2028-03 | 3126.86 | 894.23 | 2232.63 | 374286.16 |
| 88 | 2028-04 | 3126.86 | 888.93 | 2237.93 | 372048.23 |
| 89 | 2028-05 | 3126.86 | 883.61 | 2243.24 | 369804.98 |
| 90 | 2028-06 | 3126.86 | 878.29 | 2248.57 | 367556.41 |
| 91 | 2028-07 | 3126.86 | 872.95 | 2253.91 | 365302.50 |
| 92 | 2028-08 | 3126.86 | 867.59 | 2259.27 | 363043.23 |
| 93 | 2028-09 | 3126.86 | 862.23 | 2264.63 | 360778.60 |
| 94 | 2028-10 | 3126.86 | 856.85 | 2270.01 | 358508.59 |
| 95 | 2028-11 | 3126.86 | 851.46 | 2275.40 | 356233.19 |
| 96 | 2028-12 | 3126.86 | 846.05 | 2280.80 | 353952.39 |
| 97 | 2029-01 | 3126.86 | 840.64 | 2286.22 | 351666.16 |
| 98 | 2029-02 | 3126.86 | 835.21 | 2291.65 | 349374.51 |
| 99 | 2029-03 | 3126.86 | 829.76 | 2297.09 | 347077.42 |
| 100 | 2029-04 | 3126.86 | 824.31 | 2302.55 | 344774.87 |
| 101 | 2029-05 | 3126.86 | 818.84 | 2308.02 | 342466.85 |
| 102 | 2029-06 | 3126.86 | 813.36 | 2313.50 | 340153.35 |
| 103 | 2029-07 | 3126.86 | 807.86 | 2318.99 | 337834.36 |
| 104 | 2029-08 | 3126.86 | 802.36 | 2324.50 | 335509.85 |
| 105 | 2029-09 | 3126.86 | 796.84 | 2330.02 | 333179.83 |
| 106 | 2029-10 | 3126.86 | 791.30 | 2335.56 | 330844.27 |
| 107 | 2029-11 | 3126.86 | 785.76 | 2341.10 | 328503.17 |
| 108 | 2029-12 | 3126.86 | 780.20 | 2346.66 | 326156.51 |
| 109 | 2030-01 | 3126.86 | 774.62 | 2352.24 | 323804.27 |
| 110 | 2030-02 | 3126.86 | 769.04 | 2357.82 | 321446.45 |
| 111 | 2030-03 | 3126.86 | 763.44 | 2363.42 | 319083.02 |
| 112 | 2030-04 | 3126.86 | 757.82 | 2369.04 | 316713.99 |
| 113 | 2030-05 | 3126.86 | 752.20 | 2374.66 | 314339.32 |
| 114 | 2030-06 | 3126.86 | 746.56 | 2380.30 | 311959.02 |
| 115 | 2030-07 | 3126.86 | 740.90 | 2385.96 | 309573.06 |
| 116 | 2030-08 | 3126.86 | 735.24 | 2391.62 | 307181.44 |
| 117 | 2030-09 | 3126.86 | 729.56 | 2397.30 | 304784.14 |
| 118 | 2030-10 | 3126.86 | 723.86 | 2403.00 | 302381.14 |
| 119 | 2030-11 | 3126.86 | 718.16 | 2408.70 | 299972.44 |
| 120 | 2030-12 | 3126.86 | 712.43 | 2414.42 | 297558.01 |
| 121 | 2031-01 | 3126.86 | 706.70 | 2420.16 | 295137.86 |
| 122 | 2031-02 | 3126.86 | 700.95 | 2425.91 | 292711.95 |
| 123 | 2031-03 | 3126.86 | 695.19 | 2431.67 | 290280.28 |
| 124 | 2031-04 | 3126.86 | 689.42 | 2437.44 | 287842.84 |
| 125 | 2031-05 | 3126.86 | 683.63 | 2443.23 | 285399.61 |
| 126 | 2031-06 | 3126.86 | 677.82 | 2449.03 | 282950.57 |
| 127 | 2031-07 | 3126.86 | 672.01 | 2454.85 | 280495.72 |
| 128 | 2031-08 | 3126.86 | 666.18 | 2460.68 | 278035.04 |
| 129 | 2031-09 | 3126.86 | 660.33 | 2466.53 | 275568.51 |
| 130 | 2031-10 | 3126.86 | 654.48 | 2472.38 | 273096.13 |
| 131 | 2031-11 | 3126.86 | 648.60 | 2478.26 | 270617.88 |
| 132 | 2031-12 | 3126.86 | 642.72 | 2484.14 | 268133.73 |
| 133 | 2032-01 | 3126.86 | 636.82 | 2490.04 | 265643.69 |
| 134 | 2032-02 | 3126.86 | 630.90 | 2495.95 | 263147.74 |
| 135 | 2032-03 | 3126.86 | 624.98 | 2501.88 | 260645.86 |
| 136 | 2032-04 | 3126.86 | 619.03 | 2507.82 | 258138.03 |
| 137 | 2032-05 | 3126.86 | 613.08 | 2513.78 | 255624.25 |
| 138 | 2032-06 | 3126.86 | 607.11 | 2519.75 | 253104.50 |
| 139 | 2032-07 | 3126.86 | 601.12 | 2525.74 | 250578.76 |
| 140 | 2032-08 | 3126.86 | 595.12 | 2531.73 | 248047.03 |
| 141 | 2032-09 | 3126.86 | 589.11 | 2537.75 | 245509.28 |
| 142 | 2032-10 | 3126.86 | 583.08 | 2543.77 | 242965.51 |
| 143 | 2032-11 | 3126.86 | 577.04 | 2549.82 | 240415.69 |
| 144 | 2032-12 | 3126.86 | 570.99 | 2555.87 | 237859.82 |
| 145 | 2033-01 | 3126.86 | 564.92 | 2561.94 | 235297.88 |
| 146 | 2033-02 | 3126.86 | 558.83 | 2568.03 | 232729.85 |
| 147 | 2033-03 | 3126.86 | 552.73 | 2574.13 | 230155.73 |
| 148 | 2033-04 | 3126.86 | 546.62 | 2580.24 | 227575.49 |
| 149 | 2033-05 | 3126.86 | 540.49 | 2586.37 | 224989.12 |
| 150 | 2033-06 | 3126.86 | 534.35 | 2592.51 | 222396.61 |
| 151 | 2033-07 | 3126.86 | 528.19 | 2598.67 | 219797.94 |
| 152 | 2033-08 | 3126.86 | 522.02 | 2604.84 | 217193.11 |
| 153 | 2033-09 | 3126.86 | 515.83 | 2611.03 | 214582.08 |
| 154 | 2033-10 | 3126.86 | 509.63 | 2617.23 | 211964.85 |
| 155 | 2033-11 | 3126.86 | 503.42 | 2623.44 | 209341.41 |
| 156 | 2033-12 | 3126.86 | 497.19 | 2629.67 | 206711.74 |
| 157 | 2034-01 | 3126.86 | 490.94 | 2635.92 | 204075.82 |
| 158 | 2034-02 | 3126.86 | 484.68 | 2642.18 | 201433.64 |
| 159 | 2034-03 | 3126.86 | 478.40 | 2648.45 | 198785.19 |
| 160 | 2034-04 | 3126.86 | 472.11 | 2654.74 | 196130.44 |
| 161 | 2034-05 | 3126.86 | 465.81 | 2661.05 | 193469.40 |
| 162 | 2034-06 | 3126.86 | 459.49 | 2667.37 | 190802.03 |
| 163 | 2034-07 | 3126.86 | 453.15 | 2673.70 | 188128.32 |
| 164 | 2034-08 | 3126.86 | 446.80 | 2680.05 | 185448.27 |
| 165 | 2034-09 | 3126.86 | 440.44 | 2686.42 | 182761.85 |
| 166 | 2034-10 | 3126.86 | 434.06 | 2692.80 | 180069.05 |
| 167 | 2034-11 | 3126.86 | 427.66 | 2699.19 | 177369.86 |
| 168 | 2034-12 | 3126.86 | 421.25 | 2705.61 | 174664.25 |
| 169 | 2035-01 | 3126.86 | 414.83 | 2712.03 | 171952.22 |
| 170 | 2035-02 | 3126.86 | 408.39 | 2718.47 | 169233.75 |
| 171 | 2035-03 | 3126.86 | 401.93 | 2724.93 | 166508.82 |
| 172 | 2035-04 | 3126.86 | 395.46 | 2731.40 | 163777.42 |
| 173 | 2035-05 | 3126.86 | 388.97 | 2737.89 | 161039.53 |
| 174 | 2035-06 | 3126.86 | 382.47 | 2744.39 | 158295.14 |
| 175 | 2035-07 | 3126.86 | 375.95 | 2750.91 | 155544.23 |
| 176 | 2035-08 | 3126.86 | 369.42 | 2757.44 | 152786.79 |
| 177 | 2035-09 | 3126.86 | 362.87 | 2763.99 | 150022.80 |
| 178 | 2035-10 | 3126.86 | 356.30 | 2770.55 | 147252.25 |
| 179 | 2035-11 | 3126.86 | 349.72 | 2777.13 | 144475.11 |
| 180 | 2035-12 | 3126.86 | 343.13 | 2783.73 | 141691.38 |
| 181 | 2036-01 | 3126.86 | 336.52 | 2790.34 | 138901.04 |
| 182 | 2036-02 | 3126.86 | 329.89 | 2796.97 | 136104.07 |
| 183 | 2036-03 | 3126.86 | 323.25 | 2803.61 | 133300.46 |
| 184 | 2036-04 | 3126.86 | 316.59 | 2810.27 | 130490.19 |
| 185 | 2036-05 | 3126.86 | 309.91 | 2816.94 | 127673.25 |
| 186 | 2036-06 | 3126.86 | 303.22 | 2823.63 | 124849.61 |
| 187 | 2036-07 | 3126.86 | 296.52 | 2830.34 | 122019.27 |
| 188 | 2036-08 | 3126.86 | 289.80 | 2837.06 | 119182.21 |
| 189 | 2036-09 | 3126.86 | 283.06 | 2843.80 | 116338.41 |
| 190 | 2036-10 | 3126.86 | 276.30 | 2850.56 | 113487.85 |
| 191 | 2036-11 | 3126.86 | 269.53 | 2857.33 | 110630.53 |
| 192 | 2036-12 | 3126.86 | 262.75 | 2864.11 | 107766.41 |
| 193 | 2037-01 | 3126.86 | 255.95 | 2870.91 | 104895.50 |
| 194 | 2037-02 | 3126.86 | 249.13 | 2877.73 | 102017.77 |
| 195 | 2037-03 | 3126.86 | 242.29 | 2884.57 | 99133.20 |
| 196 | 2037-04 | 3126.86 | 235.44 | 2891.42 | 96241.78 |
| 197 | 2037-05 | 3126.86 | 228.57 | 2898.28 | 93343.50 |
| 198 | 2037-06 | 3126.86 | 221.69 | 2905.17 | 90438.33 |
| 199 | 2037-07 | 3126.86 | 214.79 | 2912.07 | 87526.26 |
| 200 | 2037-08 | 3126.86 | 207.87 | 2918.98 | 84607.28 |
| 201 | 2037-09 | 3126.86 | 200.94 | 2925.92 | 81681.36 |
| 202 | 2037-10 | 3126.86 | 193.99 | 2932.87 | 78748.50 |
| 203 | 2037-11 | 3126.86 | 187.03 | 2939.83 | 75808.67 |
| 204 | 2037-12 | 3126.86 | 180.05 | 2946.81 | 72861.85 |
| 205 | 2038-01 | 3126.86 | 173.05 | 2953.81 | 69908.04 |
| 206 | 2038-02 | 3126.86 | 166.03 | 2960.83 | 66947.22 |
| 207 | 2038-03 | 3126.86 | 159.00 | 2967.86 | 63979.36 |
| 208 | 2038-04 | 3126.86 | 151.95 | 2974.91 | 61004.45 |
| 209 | 2038-05 | 3126.86 | 144.89 | 2981.97 | 58022.48 |
| 210 | 2038-06 | 3126.86 | 137.80 | 2989.06 | 55033.42 |
| 211 | 2038-07 | 3126.86 | 130.70 | 2996.15 | 52037.27 |
| 212 | 2038-08 | 3126.86 | 123.59 | 3003.27 | 49034.00 |
| 213 | 2038-09 | 3126.86 | 116.46 | 3010.40 | 46023.59 |
| 214 | 2038-10 | 3126.86 | 109.31 | 3017.55 | 43006.04 |
| 215 | 2038-11 | 3126.86 | 102.14 | 3024.72 | 39981.32 |
| 216 | 2038-12 | 3126.86 | 94.96 | 3031.90 | 36949.42 |
| 217 | 2039-01 | 3126.86 | 87.75 | 3039.10 | 33910.31 |
| 218 | 2039-02 | 3126.86 | 80.54 | 3046.32 | 30863.99 |
| 219 | 2039-03 | 3126.86 | 73.30 | 3053.56 | 27810.44 |
| 220 | 2039-04 | 3126.86 | 66.05 | 3060.81 | 24749.63 |
| 221 | 2039-05 | 3126.86 | 58.78 | 3068.08 | 21681.55 |
| 222 | 2039-06 | 3126.86 | 51.49 | 3075.37 | 18606.18 |
| 223 | 2039-07 | 3126.86 | 44.19 | 3082.67 | 15523.51 |
| 224 | 2039-08 | 3126.86 | 36.87 | 3089.99 | 12433.52 |
| 225 | 2039-09 | 3126.86 | 29.53 | 3097.33 | 9336.19 |
| 226 | 2039-10 | 3126.86 | 22.17 | 3104.69 | 6231.51 |
| 227 | 2039-11 | 3126.86 | 14.80 | 3112.06 | 3119.45 |
| 228 | 2039-12 | 3126.86 | 7.41 | 3119.45 | 0.00 |
等额本金还款方式：
贷款总额：55万
还款月数：19年
首月还款：3718.53元
每月递减：5.73元
利息总额：14.96万
本息合计：69.96万
节省利息：13358.17元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2021-01 | 3718.53 | 1306.25 | 2412.28 | 547587.72 |
| 2 | 2021-02 | 3712.80 | 1300.52 | 2412.28 | 545175.44 |
| 3 | 2021-03 | 3707.07 | 1294.79 | 2412.28 | 542763.16 |
| 4 | 2021-04 | 3701.34 | 1289.06 | 2412.28 | 540350.88 |
| 5 | 2021-05 | 3695.61 | 1283.33 | 2412.28 | 537938.60 |
| 6 | 2021-06 | 3689.88 | 1277.60 | 2412.28 | 535526.32 |
| 7 | 2021-07 | 3684.16 | 1271.88 | 2412.28 | 533114.04 |
| 8 | 2021-08 | 3678.43 | 1266.15 | 2412.28 | 530701.75 |
| 9 | 2021-09 | 3672.70 | 1260.42 | 2412.28 | 528289.47 |
| 10 | 2021-10 | 3666.97 | 1254.69 | 2412.28 | 525877.19 |
| 11 | 2021-11 | 3661.24 | 1248.96 | 2412.28 | 523464.91 |
| 12 | 2021-12 | 3655.51 | 1243.23 | 2412.28 | 521052.63 |
| 13 | 2022-01 | 3649.78 | 1237.50 | 2412.28 | 518640.35 |
| 14 | 2022-02 | 3644.05 | 1231.77 | 2412.28 | 516228.07 |
| 15 | 2022-03 | 3638.32 | 1226.04 | 2412.28 | 513815.79 |
| 16 | 2022-04 | 3632.59 | 1220.31 | 2412.28 | 511403.51 |
| 17 | 2022-05 | 3626.86 | 1214.58 | 2412.28 | 508991.23 |
| 18 | 2022-06 | 3621.13 | 1208.85 | 2412.28 | 506578.95 |
| 19 | 2022-07 | 3615.41 | 1203.13 | 2412.28 | 504166.67 |
| 20 | 2022-08 | 3609.68 | 1197.40 | 2412.28 | 501754.39 |
| 21 | 2022-09 | 3603.95 | 1191.67 | 2412.28 | 499342.11 |
| 22 | 2022-10 | 3598.22 | 1185.94 | 2412.28 | 496929.82 |
| 23 | 2022-11 | 3592.49 | 1180.21 | 2412.28 | 494517.54 |
| 24 | 2022-12 | 3586.76 | 1174.48 | 2412.28 | 492105.26 |
| 25 | 2023-01 | 3581.03 | 1168.75 | 2412.28 | 489692.98 |
| 26 | 2023-02 | 3575.30 | 1163.02 | 2412.28 | 487280.70 |
| 27 | 2023-03 | 3569.57 | 1157.29 | 2412.28 | 484868.42 |
| 28 | 2023-04 | 3563.84 | 1151.56 | 2412.28 | 482456.14 |
| 29 | 2023-05 | 3558.11 | 1145.83 | 2412.28 | 480043.86 |
| 30 | 2023-06 | 3552.38 | 1140.10 | 2412.28 | 477631.58 |
| 31 | 2023-07 | 3546.66 | 1134.38 | 2412.28 | 475219.30 |
| 32 | 2023-08 | 3540.93 | 1128.65 | 2412.28 | 472807.02 |
| 33 | 2023-09 | 3535.20 | 1122.92 | 2412.28 | 470394.74 |
| 34 | 2023-10 | 3529.47 | 1117.19 | 2412.28 | 467982.46 |
| 35 | 2023-11 | 3523.74 | 1111.46 | 2412.28 | 465570.18 |
| 36 | 2023-12 | 3518.01 | 1105.73 | 2412.28 | 463157.89 |
| 37 | 2024-01 | 3512.28 | 1100.00 | 2412.28 | 460745.61 |
| 38 | 2024-02 | 3506.55 | 1094.27 | 2412.28 | 458333.33 |
| 39 | 2024-03 | 3500.82 | 1088.54 | 2412.28 | 455921.05 |
| 40 | 2024-04 | 3495.09 | 1082.81 | 2412.28 | 453508.77 |
| 41 | 2024-05 | 3489.36 | 1077.08 | 2412.28 | 451096.49 |
| 42 | 2024-06 | 3483.63 | 1071.35 | 2412.28 | 448684.21 |
| 43 | 2024-07 | 3477.91 | 1065.63 | 2412.28 | 446271.93 |
| 44 | 2024-08 | 3472.18 | 1059.90 | 2412.28 | 443859.65 |
| 45 | 2024-09 | 3466.45 | 1054.17 | 2412.28 | 441447.37 |
| 46 | 2024-10 | 3460.72 | 1048.44 | 2412.28 | 439035.09 |
| 47 | 2024-11 | 3454.99 | 1042.71 | 2412.28 | 436622.81 |
| 48 | 2024-12 | 3449.26 | 1036.98 | 2412.28 | 434210.53 |
| 49 | 2025-01 | 3443.53 | 1031.25 | 2412.28 | 431798.25 |
| 50 | 2025-02 | 3437.80 | 1025.52 | 2412.28 | 429385.96 |
| 51 | 2025-03 | 3432.07 | 1019.79 | 2412.28 | 426973.68 |
| 52 | 2025-04 | 3426.34 | 1014.06 | 2412.28 | 424561.40 |
| 53 | 2025-05 | 3420.61 | 1008.33 | 2412.28 | 422149.12 |
| 54 | 2025-06 | 3414.88 | 1002.60 | 2412.28 | 419736.84 |
| 55 | 2025-07 | 3409.16 | 996.88 | 2412.28 | 417324.56 |
| 56 | 2025-08 | 3403.43 | 991.15 | 2412.28 | 414912.28 |
| 57 | 2025-09 | 3397.70 | 985.42 | 2412.28 | 412500.00 |
| 58 | 2025-10 | 3391.97 | 979.69 | 2412.28 | 410087.72 |
| 59 | 2025-11 | 3386.24 | 973.96 | 2412.28 | 407675.44 |
| 60 | 2025-12 | 3380.51 | 968.23 | 2412.28 | 405263.16 |
| 61 | 2026-01 | 3374.78 | 962.50 | 2412.28 | 402850.88 |
| 62 | 2026-02 | 3369.05 | 956.77 | 2412.28 | 400438.60 |
| 63 | 2026-03 | 3363.32 | 951.04 | 2412.28 | 398026.32 |
| 64 | 2026-04 | 3357.59 | 945.31 | 2412.28 | 395614.04 |
| 65 | 2026-05 | 3351.86 | 939.58 | 2412.28 | 393201.75 |
| 66 | 2026-06 | 3346.13 | 933.85 | 2412.28 | 390789.47 |
| 67 | 2026-07 | 3340.41 | 928.13 | 2412.28 | 388377.19 |
| 68 | 2026-08 | 3334.68 | 922.40 | 2412.28 | 385964.91 |
| 69 | 2026-09 | 3328.95 | 916.67 | 2412.28 | 383552.63 |
| 70 | 2026-10 | 3323.22 | 910.94 | 2412.28 | 381140.35 |
| 71 | 2026-11 | 3317.49 | 905.21 | 2412.28 | 378728.07 |
| 72 | 2026-12 | 3311.76 | 899.48 | 2412.28 | 376315.79 |
| 73 | 2027-01 | 3306.03 | 893.75 | 2412.28 | 373903.51 |
| 74 | 2027-02 | 3300.30 | 888.02 | 2412.28 | 371491.23 |
| 75 | 2027-03 | 3294.57 | 882.29 | 2412.28 | 369078.95 |
| 76 | 2027-04 | 3288.84 | 876.56 | 2412.28 | 366666.67 |
| 77 | 2027-05 | 3283.11 | 870.83 | 2412.28 | 364254.39 |
| 78 | 2027-06 | 3277.38 | 865.10 | 2412.28 | 361842.11 |
| 79 | 2027-07 | 3271.66 | 859.37 | 2412.28 | 359429.82 |
| 80 | 2027-08 | 3265.93 | 853.65 | 2412.28 | 357017.54 |
| 81 | 2027-09 | 3260.20 | 847.92 | 2412.28 | 354605.26 |
| 82 | 2027-10 | 3254.47 | 842.19 | 2412.28 | 352192.98 |
| 83 | 2027-11 | 3248.74 | 836.46 | 2412.28 | 349780.70 |
| 84 | 2027-12 | 3243.01 | 830.73 | 2412.28 | 347368.42 |
| 85 | 2028-01 | 3237.28 | 825.00 | 2412.28 | 344956.14 |
| 86 | 2028-02 | 3231.55 | 819.27 | 2412.28 | 342543.86 |
| 87 | 2028-03 | 3225.82 | 813.54 | 2412.28 | 340131.58 |
| 88 | 2028-04 | 3220.09 | 807.81 | 2412.28 | 337719.30 |
| 89 | 2028-05 | 3214.36 | 802.08 | 2412.28 | 335307.02 |
| 90 | 2028-06 | 3208.63 | 796.35 | 2412.28 | 332894.74 |
| 91 | 2028-07 | 3202.91 | 790.63 | 2412.28 | 330482.46 |
| 92 | 2028-08 | 3197.18 | 784.90 | 2412.28 | 328070.18 |
| 93 | 2028-09 | 3191.45 | 779.17 | 2412.28 | 325657.89 |
| 94 | 2028-10 | 3185.72 | 773.44 | 2412.28 | 323245.61 |
| 95 | 2028-11 | 3179.99 | 767.71 | 2412.28 | 320833.33 |
| 96 | 2028-12 | 3174.26 | 761.98 | 2412.28 | 318421.05 |
| 97 | 2029-01 | 3168.53 | 756.25 | 2412.28 | 316008.77 |
| 98 | 2029-02 | 3162.80 | 750.52 | 2412.28 | 313596.49 |
| 99 | 2029-03 | 3157.07 | 744.79 | 2412.28 | 311184.21 |
| 100 | 2029-04 | 3151.34 | 739.06 | 2412.28 | 308771.93 |
| 101 | 2029-05 | 3145.61 | 733.33 | 2412.28 | 306359.65 |
| 102 | 2029-06 | 3139.88 | 727.60 | 2412.28 | 303947.37 |
| 103 | 2029-07 | 3134.16 | 721.88 | 2412.28 | 301535.09 |
| 104 | 2029-08 | 3128.43 | 716.15 | 2412.28 | 299122.81 |
| 105 | 2029-09 | 3122.70 | 710.42 | 2412.28 | 296710.53 |
| 106 | 2029-10 | 3116.97 | 704.69 | 2412.28 | 294298.25 |
| 107 | 2029-11 | 3111.24 | 698.96 | 2412.28 | 291885.96 |
| 108 | 2029-12 | 3105.51 | 693.23 | 2412.28 | 289473.68 |
| 109 | 2030-01 | 3099.78 | 687.50 | 2412.28 | 287061.40 |
| 110 | 2030-02 | 3094.05 | 681.77 | 2412.28 | 284649.12 |
| 111 | 2030-03 | 3088.32 | 676.04 | 2412.28 | 282236.84 |
| 112 | 2030-04 | 3082.59 | 670.31 | 2412.28 | 279824.56 |
| 113 | 2030-05 | 3076.86 | 664.58 | 2412.28 | 277412.28 |
| 114 | 2030-06 | 3071.13 | 658.85 | 2412.28 | 275000.00 |
| 115 | 2030-07 | 3065.41 | 653.13 | 2412.28 | 272587.72 |
| 116 | 2030-08 | 3059.68 | 647.40 | 2412.28 | 270175.44 |
| 117 | 2030-09 | 3053.95 | 641.67 | 2412.28 | 267763.16 |
| 118 | 2030-10 | 3048.22 | 635.94 | 2412.28 | 265350.88 |
| 119 | 2030-11 | 3042.49 | 630.21 | 2412.28 | 262938.60 |
| 120 | 2030-12 | 3036.76 | 624.48 | 2412.28 | 260526.32 |
| 121 | 2031-01 | 3031.03 | 618.75 | 2412.28 | 258114.04 |
| 122 | 2031-02 | 3025.30 | 613.02 | 2412.28 | 255701.75 |
| 123 | 2031-03 | 3019.57 | 607.29 | 2412.28 | 253289.47 |
| 124 | 2031-04 | 3013.84 | 601.56 | 2412.28 | 250877.19 |
| 125 | 2031-05 | 3008.11 | 595.83 | 2412.28 | 248464.91 |
| 126 | 2031-06 | 3002.38 | 590.10 | 2412.28 | 246052.63 |
| 127 | 2031-07 | 2996.66 | 584.38 | 2412.28 | 243640.35 |
| 128 | 2031-08 | 2990.93 | 578.65 | 2412.28 | 241228.07 |
| 129 | 2031-09 | 2985.20 | 572.92 | 2412.28 | 238815.79 |
| 130 | 2031-10 | 2979.47 | 567.19 | 2412.28 | 236403.51 |
| 131 | 2031-11 | 2973.74 | 561.46 | 2412.28 | 233991.23 |
| 132 | 2031-12 | 2968.01 | 555.73 | 2412.28 | 231578.95 |
| 133 | 2032-01 | 2962.28 | 550.00 | 2412.28 | 229166.67 |
| 134 | 2032-02 | 2956.55 | 544.27 | 2412.28 | 226754.39 |
| 135 | 2032-03 | 2950.82 | 538.54 | 2412.28 | 224342.11 |
| 136 | 2032-04 | 2945.09 | 532.81 | 2412.28 | 221929.82 |
| 137 | 2032-05 | 2939.36 | 527.08 | 2412.28 | 219517.54 |
| 138 | 2032-06 | 2933.63 | 521.35 | 2412.28 | 217105.26 |
| 139 | 2032-07 | 2927.91 | 515.63 | 2412.28 | 214692.98 |
| 140 | 2032-08 | 2922.18 | 509.90 | 2412.28 | 212280.70 |
| 141 | 2032-09 | 2916.45 | 504.17 | 2412.28 | 209868.42 |
| 142 | 2032-10 | 2910.72 | 498.44 | 2412.28 | 207456.14 |
| 143 | 2032-11 | 2904.99 | 492.71 | 2412.28 | 205043.86 |
| 144 | 2032-12 | 2899.26 | 486.98 | 2412.28 | 202631.58 |
| 145 | 2033-01 | 2893.53 | 481.25 | 2412.28 | 200219.30 |
| 146 | 2033-02 | 2887.80 | 475.52 | 2412.28 | 197807.02 |
| 147 | 2033-03 | 2882.07 | 469.79 | 2412.28 | 195394.74 |
| 148 | 2033-04 | 2876.34 | 464.06 | 2412.28 | 192982.46 |
| 149 | 2033-05 | 2870.61 | 458.33 | 2412.28 | 190570.18 |
| 150 | 2033-06 | 2864.88 | 452.60 | 2412.28 | 188157.89 |
| 151 | 2033-07 | 2859.16 | 446.87 | 2412.28 | 185745.61 |
| 152 | 2033-08 | 2853.43 | 441.15 | 2412.28 | 183333.33 |
| 153 | 2033-09 | 2847.70 | 435.42 | 2412.28 | 180921.05 |
| 154 | 2033-10 | 2841.97 | 429.69 | 2412.28 | 178508.77 |
| 155 | 2033-11 | 2836.24 | 423.96 | 2412.28 | 176096.49 |
| 156 | 2033-12 | 2830.51 | 418.23 | 2412.28 | 173684.21 |
| 157 | 2034-01 | 2824.78 | 412.50 | 2412.28 | 171271.93 |
| 158 | 2034-02 | 2819.05 | 406.77 | 2412.28 | 168859.65 |
| 159 | 2034-03 | 2813.32 | 401.04 | 2412.28 | 166447.37 |
| 160 | 2034-04 | 2807.59 | 395.31 | 2412.28 | 164035.09 |
| 161 | 2034-05 | 2801.86 | 389.58 | 2412.28 | 161622.81 |
| 162 | 2034-06 | 2796.13 | 383.85 | 2412.28 | 159210.53 |
| 163 | 2034-07 | 2790.41 | 378.13 | 2412.28 | 156798.25 |
| 164 | 2034-08 | 2784.68 | 372.40 | 2412.28 | 154385.96 |
| 165 | 2034-09 | 2778.95 | 366.67 | 2412.28 | 151973.68 |
| 166 | 2034-10 | 2773.22 | 360.94 | 2412.28 | 149561.40 |
| 167 | 2034-11 | 2767.49 | 355.21 | 2412.28 | 147149.12 |
| 168 | 2034-12 | 2761.76 | 349.48 | 2412.28 | 144736.84 |
| 169 | 2035-01 | 2756.03 | 343.75 | 2412.28 | 142324.56 |
| 170 | 2035-02 | 2750.30 | 338.02 | 2412.28 | 139912.28 |
| 171 | 2035-03 | 2744.57 | 332.29 | 2412.28 | 137500.00 |
| 172 | 2035-04 | 2738.84 | 326.56 | 2412.28 | 135087.72 |
| 173 | 2035-05 | 2733.11 | 320.83 | 2412.28 | 132675.44 |
| 174 | 2035-06 | 2727.38 | 315.10 | 2412.28 | 130263.16 |
| 175 | 2035-07 | 2721.66 | 309.38 | 2412.28 | 127850.88 |
| 176 | 2035-08 | 2715.93 | 303.65 | 2412.28 | 125438.60 |
| 177 | 2035-09 | 2710.20 | 297.92 | 2412.28 | 123026.32 |
| 178 | 2035-10 | 2704.47 | 292.19 | 2412.28 | 120614.04 |
| 179 | 2035-11 | 2698.74 | 286.46 | 2412.28 | 118201.75 |
| 180 | 2035-12 | 2693.01 | 280.73 | 2412.28 | 115789.47 |
| 181 | 2036-01 | 2687.28 | 275.00 | 2412.28 | 113377.19 |
| 182 | 2036-02 | 2681.55 | 269.27 | 2412.28 | 110964.91 |
| 183 | 2036-03 | 2675.82 | 263.54 | 2412.28 | 108552.63 |
| 184 | 2036-04 | 2670.09 | 257.81 | 2412.28 | 106140.35 |
| 185 | 2036-05 | 2664.36 | 252.08 | 2412.28 | 103728.07 |
| 186 | 2036-06 | 2658.63 | 246.35 | 2412.28 | 101315.79 |
| 187 | 2036-07 | 2652.91 | 240.63 | 2412.28 | 98903.51 |
| 188 | 2036-08 | 2647.18 | 234.90 | 2412.28 | 96491.23 |
| 189 | 2036-09 | 2641.45 | 229.17 | 2412.28 | 94078.95 |
| 190 | 2036-10 | 2635.72 | 223.44 | 2412.28 | 91666.67 |
| 191 | 2036-11 | 2629.99 | 217.71 | 2412.28 | 89254.39 |
| 192 | 2036-12 | 2624.26 | 211.98 | 2412.28 | 86842.11 |
| 193 | 2037-01 | 2618.53 | 206.25 | 2412.28 | 84429.82 |
| 194 | 2037-02 | 2612.80 | 200.52 | 2412.28 | 82017.54 |
| 195 | 2037-03 | 2607.07 | 194.79 | 2412.28 | 79605.26 |
| 196 | 2037-04 | 2601.34 | 189.06 | 2412.28 | 77192.98 |
| 197 | 2037-05 | 2595.61 | 183.33 | 2412.28 | 74780.70 |
| 198 | 2037-06 | 2589.88 | 177.60 | 2412.28 | 72368.42 |
| 199 | 2037-07 | 2584.16 | 171.87 | 2412.28 | 69956.14 |
| 200 | 2037-08 | 2578.43 | 166.15 | 2412.28 | 67543.86 |
| 201 | 2037-09 | 2572.70 | 160.42 | 2412.28 | 65131.58 |
| 202 | 2037-10 | 2566.97 | 154.69 | 2412.28 | 62719.30 |
| 203 | 2037-11 | 2561.24 | 148.96 | 2412.28 | 60307.02 |
| 204 | 2037-12 | 2555.51 | 143.23 | 2412.28 | 57894.74 |
| 205 | 2038-01 | 2549.78 | 137.50 | 2412.28 | 55482.46 |
| 206 | 2038-02 | 2544.05 | 131.77 | 2412.28 | 53070.18 |
| 207 | 2038-03 | 2538.32 | 126.04 | 2412.28 | 50657.89 |
| 208 | 2038-04 | 2532.59 | 120.31 | 2412.28 | 48245.61 |
| 209 | 2038-05 | 2526.86 | 114.58 | 2412.28 | 45833.33 |
| 210 | 2038-06 | 2521.13 | 108.85 | 2412.28 | 43421.05 |
| 211 | 2038-07 | 2515.41 | 103.12 | 2412.28 | 41008.77 |
| 212 | 2038-08 | 2509.68 | 97.40 | 2412.28 | 38596.49 |
| 213 | 2038-09 | 2503.95 | 91.67 | 2412.28 | 36184.21 |
| 214 | 2038-10 | 2498.22 | 85.94 | 2412.28 | 33771.93 |
| 215 | 2038-11 | 2492.49 | 80.21 | 2412.28 | 31359.65 |
| 216 | 2038-12 | 2486.76 | 74.48 | 2412.28 | 28947.37 |
| 217 | 2039-01 | 2481.03 | 68.75 | 2412.28 | 26535.09 |
| 218 | 2039-02 | 2475.30 | 63.02 | 2412.28 | 24122.81 |
| 219 | 2039-03 | 2469.57 | 57.29 | 2412.28 | 21710.53 |
| 220 | 2039-04 | 2463.84 | 51.56 | 2412.28 | 19298.25 |
| 221 | 2039-05 | 2458.11 | 45.83 | 2412.28 | 16885.96 |
| 222 | 2039-06 | 2452.38 | 40.10 | 2412.28 | 14473.68 |
| 223 | 2039-07 | 2446.66 | 34.37 | 2412.28 | 12061.40 |
| 224 | 2039-08 | 2440.93 | 28.65 | 2412.28 | 9649.12 |
| 225 | 2039-09 | 2435.20 | 22.92 | 2412.28 | 7236.84 |
| 226 | 2039-10 | 2429.47 | 17.19 | 2412.28 | 4824.56 |
| 227 | 2039-11 | 2423.74 | 11.46 | 2412.28 | 2412.28 |
| 228 | 2039-12 | 2418.01 | 5.73 | 2412.28 | 0.00 |