贷款52万（公积金贷款）房贷，还款16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：52万
还款月数：16年
每月还款：3313.5元
利息总额：11.62万
本息合计：63.62万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-08 | 3313.50 | 1126.67 | 2186.84 | 517813.16 |
| 2 | 2017-09 | 3313.50 | 1121.93 | 2191.57 | 515621.59 |
| 3 | 2017-10 | 3313.50 | 1117.18 | 2196.32 | 513425.27 |
| 4 | 2017-11 | 3313.50 | 1112.42 | 2201.08 | 511224.18 |
| 5 | 2017-12 | 3313.50 | 1107.65 | 2205.85 | 509018.33 |
| 6 | 2018-01 | 3313.50 | 1102.87 | 2210.63 | 506807.70 |
| 7 | 2018-02 | 3313.50 | 1098.08 | 2215.42 | 504592.28 |
| 8 | 2018-03 | 3313.50 | 1093.28 | 2220.22 | 502372.06 |
| 9 | 2018-04 | 3313.50 | 1088.47 | 2225.03 | 500147.03 |
| 10 | 2018-05 | 3313.50 | 1083.65 | 2229.85 | 497917.18 |
| 11 | 2018-06 | 3313.50 | 1078.82 | 2234.68 | 495682.50 |
| 12 | 2018-07 | 3313.50 | 1073.98 | 2239.52 | 493442.97 |
| 13 | 2018-08 | 3313.50 | 1069.13 | 2244.38 | 491198.60 |
| 14 | 2018-09 | 3313.50 | 1064.26 | 2249.24 | 488949.36 |
| 15 | 2018-10 | 3313.50 | 1059.39 | 2254.11 | 486695.24 |
| 16 | 2018-11 | 3313.50 | 1054.51 | 2259.00 | 484436.25 |
| 17 | 2018-12 | 3313.50 | 1049.61 | 2263.89 | 482172.35 |
| 18 | 2019-01 | 3313.50 | 1044.71 | 2268.80 | 479903.56 |
| 19 | 2019-02 | 3313.50 | 1039.79 | 2273.71 | 477629.85 |
| 20 | 2019-03 | 3313.50 | 1034.86 | 2278.64 | 475351.21 |
| 21 | 2019-04 | 3313.50 | 1029.93 | 2283.58 | 473067.63 |
| 22 | 2019-05 | 3313.50 | 1024.98 | 2288.52 | 470779.11 |
| 23 | 2019-06 | 3313.50 | 1020.02 | 2293.48 | 468485.63 |
| 24 | 2019-07 | 3313.50 | 1015.05 | 2298.45 | 466187.17 |
| 25 | 2019-08 | 3313.50 | 1010.07 | 2303.43 | 463883.74 |
| 26 | 2019-09 | 3313.50 | 1005.08 | 2308.42 | 461575.32 |
| 27 | 2019-10 | 3313.50 | 1000.08 | 2313.42 | 459261.90 |
| 28 | 2019-11 | 3313.50 | 995.07 | 2318.44 | 456943.46 |
| 29 | 2019-12 | 3313.50 | 990.04 | 2323.46 | 454620.00 |
| 30 | 2020-01 | 3313.50 | 985.01 | 2328.49 | 452291.51 |
| 31 | 2020-02 | 3313.50 | 979.96 | 2333.54 | 449957.97 |
| 32 | 2020-03 | 3313.50 | 974.91 | 2338.59 | 447619.38 |
| 33 | 2020-04 | 3313.50 | 969.84 | 2343.66 | 445275.72 |
| 34 | 2020-05 | 3313.50 | 964.76 | 2348.74 | 442926.98 |
| 35 | 2020-06 | 3313.50 | 959.68 | 2353.83 | 440573.15 |
| 36 | 2020-07 | 3313.50 | 954.58 | 2358.93 | 438214.22 |
| 37 | 2020-08 | 3313.50 | 949.46 | 2364.04 | 435850.18 |
| 38 | 2020-09 | 3313.50 | 944.34 | 2369.16 | 433481.02 |
| 39 | 2020-10 | 3313.50 | 939.21 | 2374.29 | 431106.73 |
| 40 | 2020-11 | 3313.50 | 934.06 | 2379.44 | 428727.29 |
| 41 | 2020-12 | 3313.50 | 928.91 | 2384.59 | 426342.69 |
| 42 | 2021-01 | 3313.50 | 923.74 | 2389.76 | 423952.93 |
| 43 | 2021-02 | 3313.50 | 918.56 | 2394.94 | 421557.99 |
| 44 | 2021-03 | 3313.50 | 913.38 | 2400.13 | 419157.87 |
| 45 | 2021-04 | 3313.50 | 908.18 | 2405.33 | 416752.54 |
| 46 | 2021-05 | 3313.50 | 902.96 | 2410.54 | 414342.00 |
| 47 | 2021-06 | 3313.50 | 897.74 | 2415.76 | 411926.24 |
| 48 | 2021-07 | 3313.50 | 892.51 | 2421.00 | 409505.24 |
| 49 | 2021-08 | 3313.50 | 887.26 | 2426.24 | 407079.00 |
| 50 | 2021-09 | 3313.50 | 882.00 | 2431.50 | 404647.50 |
| 51 | 2021-10 | 3313.50 | 876.74 | 2436.77 | 402210.73 |
| 52 | 2021-11 | 3313.50 | 871.46 | 2442.05 | 399768.68 |
| 53 | 2021-12 | 3313.50 | 866.17 | 2447.34 | 397321.35 |
| 54 | 2022-01 | 3313.50 | 860.86 | 2452.64 | 394868.71 |
| 55 | 2022-02 | 3313.50 | 855.55 | 2457.95 | 392410.75 |
| 56 | 2022-03 | 3313.50 | 850.22 | 2463.28 | 389947.47 |
| 57 | 2022-04 | 3313.50 | 844.89 | 2468.62 | 387478.85 |
| 58 | 2022-05 | 3313.50 | 839.54 | 2473.97 | 385004.89 |
| 59 | 2022-06 | 3313.50 | 834.18 | 2479.33 | 382525.56 |
| 60 | 2022-07 | 3313.50 | 828.81 | 2484.70 | 380040.86 |
| 61 | 2022-08 | 3313.50 | 823.42 | 2490.08 | 377550.78 |
| 62 | 2022-09 | 3313.50 | 818.03 | 2495.48 | 375055.31 |
| 63 | 2022-10 | 3313.50 | 812.62 | 2500.88 | 372554.42 |
| 64 | 2022-11 | 3313.50 | 807.20 | 2506.30 | 370048.12 |
| 65 | 2022-12 | 3313.50 | 801.77 | 2511.73 | 367536.39 |
| 66 | 2023-01 | 3313.50 | 796.33 | 2517.17 | 365019.21 |
| 67 | 2023-02 | 3313.50 | 790.87 | 2522.63 | 362496.59 |
| 68 | 2023-03 | 3313.50 | 785.41 | 2528.09 | 359968.49 |
| 69 | 2023-04 | 3313.50 | 779.93 | 2533.57 | 357434.92 |
| 70 | 2023-05 | 3313.50 | 774.44 | 2539.06 | 354895.86 |
| 71 | 2023-06 | 3313.50 | 768.94 | 2544.56 | 352351.30 |
| 72 | 2023-07 | 3313.50 | 763.43 | 2550.08 | 349801.22 |
| 73 | 2023-08 | 3313.50 | 757.90 | 2555.60 | 347245.62 |
| 74 | 2023-09 | 3313.50 | 752.37 | 2561.14 | 344684.48 |
| 75 | 2023-10 | 3313.50 | 746.82 | 2566.69 | 342117.80 |
| 76 | 2023-11 | 3313.50 | 741.26 | 2572.25 | 339545.55 |
| 77 | 2023-12 | 3313.50 | 735.68 | 2577.82 | 336967.73 |
| 78 | 2024-01 | 3313.50 | 730.10 | 2583.41 | 334384.32 |
| 79 | 2024-02 | 3313.50 | 724.50 | 2589.00 | 331795.32 |
| 80 | 2024-03 | 3313.50 | 718.89 | 2594.61 | 329200.70 |
| 81 | 2024-04 | 3313.50 | 713.27 | 2600.24 | 326600.47 |
| 82 | 2024-05 | 3313.50 | 707.63 | 2605.87 | 323994.60 |
| 83 | 2024-06 | 3313.50 | 701.99 | 2611.52 | 321383.08 |
| 84 | 2024-07 | 3313.50 | 696.33 | 2617.17 | 318765.91 |
| 85 | 2024-08 | 3313.50 | 690.66 | 2622.84 | 316143.07 |
| 86 | 2024-09 | 3313.50 | 684.98 | 2628.53 | 313514.54 |
| 87 | 2024-10 | 3313.50 | 679.28 | 2634.22 | 310880.32 |
| 88 | 2024-11 | 3313.50 | 673.57 | 2639.93 | 308240.39 |
| 89 | 2024-12 | 3313.50 | 667.85 | 2645.65 | 305594.74 |
| 90 | 2025-01 | 3313.50 | 662.12 | 2651.38 | 302943.36 |
| 91 | 2025-02 | 3313.50 | 656.38 | 2657.13 | 300286.23 |
| 92 | 2025-03 | 3313.50 | 650.62 | 2662.88 | 297623.35 |
| 93 | 2025-04 | 3313.50 | 644.85 | 2668.65 | 294954.70 |
| 94 | 2025-05 | 3313.50 | 639.07 | 2674.43 | 292280.26 |
| 95 | 2025-06 | 3313.50 | 633.27 | 2680.23 | 289600.03 |
| 96 | 2025-07 | 3313.50 | 627.47 | 2686.04 | 286913.99 |
| 97 | 2025-08 | 3313.50 | 621.65 | 2691.86 | 284222.14 |
| 98 | 2025-09 | 3313.50 | 615.81 | 2697.69 | 281524.45 |
| 99 | 2025-10 | 3313.50 | 609.97 | 2703.53 | 278820.92 |
| 100 | 2025-11 | 3313.50 | 604.11 | 2709.39 | 276111.52 |
| 101 | 2025-12 | 3313.50 | 598.24 | 2715.26 | 273396.26 |
| 102 | 2026-01 | 3313.50 | 592.36 | 2721.14 | 270675.12 |
| 103 | 2026-02 | 3313.50 | 586.46 | 2727.04 | 267948.08 |
| 104 | 2026-03 | 3313.50 | 580.55 | 2732.95 | 265215.13 |
| 105 | 2026-04 | 3313.50 | 574.63 | 2738.87 | 262476.26 |
| 106 | 2026-05 | 3313.50 | 568.70 | 2744.80 | 259731.45 |
| 107 | 2026-06 | 3313.50 | 562.75 | 2750.75 | 256980.70 |
| 108 | 2026-07 | 3313.50 | 556.79 | 2756.71 | 254223.99 |
| 109 | 2026-08 | 3313.50 | 550.82 | 2762.68 | 251461.30 |
| 110 | 2026-09 | 3313.50 | 544.83 | 2768.67 | 248692.63 |
| 111 | 2026-10 | 3313.50 | 538.83 | 2774.67 | 245917.96 |
| 112 | 2026-11 | 3313.50 | 532.82 | 2780.68 | 243137.28 |
| 113 | 2026-12 | 3313.50 | 526.80 | 2786.71 | 240350.58 |
| 114 | 2027-01 | 3313.50 | 520.76 | 2792.74 | 237557.83 |
| 115 | 2027-02 | 3313.50 | 514.71 | 2798.79 | 234759.04 |
| 116 | 2027-03 | 3313.50 | 508.64 | 2804.86 | 231954.18 |
| 117 | 2027-04 | 3313.50 | 502.57 | 2810.94 | 229143.24 |
| 118 | 2027-05 | 3313.50 | 496.48 | 2817.03 | 226326.22 |
| 119 | 2027-06 | 3313.50 | 490.37 | 2823.13 | 223503.09 |
| 120 | 2027-07 | 3313.50 | 484.26 | 2829.25 | 220673.84 |
| 121 | 2027-08 | 3313.50 | 478.13 | 2835.38 | 217838.47 |
| 122 | 2027-09 | 3313.50 | 471.98 | 2841.52 | 214996.95 |
| 123 | 2027-10 | 3313.50 | 465.83 | 2847.68 | 212149.27 |
| 124 | 2027-11 | 3313.50 | 459.66 | 2853.85 | 209295.42 |
| 125 | 2027-12 | 3313.50 | 453.47 | 2860.03 | 206435.39 |
| 126 | 2028-01 | 3313.50 | 447.28 | 2866.23 | 203569.17 |
| 127 | 2028-02 | 3313.50 | 441.07 | 2872.44 | 200696.73 |
| 128 | 2028-03 | 3313.50 | 434.84 | 2878.66 | 197818.07 |
| 129 | 2028-04 | 3313.50 | 428.61 | 2884.90 | 194933.17 |
| 130 | 2028-05 | 3313.50 | 422.36 | 2891.15 | 192042.02 |
| 131 | 2028-06 | 3313.50 | 416.09 | 2897.41 | 189144.61 |
| 132 | 2028-07 | 3313.50 | 409.81 | 2903.69 | 186240.92 |
| 133 | 2028-08 | 3313.50 | 403.52 | 2909.98 | 183330.94 |
| 134 | 2028-09 | 3313.50 | 397.22 | 2916.29 | 180414.65 |
| 135 | 2028-10 | 3313.50 | 390.90 | 2922.60 | 177492.05 |
| 136 | 2028-11 | 3313.50 | 384.57 | 2928.94 | 174563.11 |
| 137 | 2028-12 | 3313.50 | 378.22 | 2935.28 | 171627.83 |
| 138 | 2029-01 | 3313.50 | 371.86 | 2941.64 | 168686.18 |
| 139 | 2029-02 | 3313.50 | 365.49 | 2948.02 | 165738.17 |
| 140 | 2029-03 | 3313.50 | 359.10 | 2954.40 | 162783.76 |
| 141 | 2029-04 | 3313.50 | 352.70 | 2960.81 | 159822.96 |
| 142 | 2029-05 | 3313.50 | 346.28 | 2967.22 | 156855.74 |
| 143 | 2029-06 | 3313.50 | 339.85 | 2973.65 | 153882.09 |
| 144 | 2029-07 | 3313.50 | 333.41 | 2980.09 | 150902.00 |
| 145 | 2029-08 | 3313.50 | 326.95 | 2986.55 | 147915.45 |
| 146 | 2029-09 | 3313.50 | 320.48 | 2993.02 | 144922.43 |
| 147 | 2029-10 | 3313.50 | 314.00 | 2999.50 | 141922.92 |
| 148 | 2029-11 | 3313.50 | 307.50 | 3006.00 | 138916.92 |
| 149 | 2029-12 | 3313.50 | 300.99 | 3012.52 | 135904.40 |
| 150 | 2030-01 | 3313.50 | 294.46 | 3019.04 | 132885.36 |
| 151 | 2030-02 | 3313.50 | 287.92 | 3025.59 | 129859.77 |
| 152 | 2030-03 | 3313.50 | 281.36 | 3032.14 | 126827.63 |
| 153 | 2030-04 | 3313.50 | 274.79 | 3038.71 | 123788.92 |
| 154 | 2030-05 | 3313.50 | 268.21 | 3045.29 | 120743.63 |
| 155 | 2030-06 | 3313.50 | 261.61 | 3051.89 | 117691.74 |
| 156 | 2030-07 | 3313.50 | 255.00 | 3058.50 | 114633.23 |
| 157 | 2030-08 | 3313.50 | 248.37 | 3065.13 | 111568.10 |
| 158 | 2030-09 | 3313.50 | 241.73 | 3071.77 | 108496.33 |
| 159 | 2030-10 | 3313.50 | 235.08 | 3078.43 | 105417.90 |
| 160 | 2030-11 | 3313.50 | 228.41 | 3085.10 | 102332.80 |
| 161 | 2030-12 | 3313.50 | 221.72 | 3091.78 | 99241.02 |
| 162 | 2031-01 | 3313.50 | 215.02 | 3098.48 | 96142.54 |
| 163 | 2031-02 | 3313.50 | 208.31 | 3105.19 | 93037.34 |
| 164 | 2031-03 | 3313.50 | 201.58 | 3111.92 | 89925.42 |
| 165 | 2031-04 | 3313.50 | 194.84 | 3118.66 | 86806.76 |
| 166 | 2031-05 | 3313.50 | 188.08 | 3125.42 | 83681.34 |
| 167 | 2031-06 | 3313.50 | 181.31 | 3132.19 | 80549.14 |
| 168 | 2031-07 | 3313.50 | 174.52 | 3138.98 | 77410.16 |
| 169 | 2031-08 | 3313.50 | 167.72 | 3145.78 | 74264.38 |
| 170 | 2031-09 | 3313.50 | 160.91 | 3152.60 | 71111.78 |
| 171 | 2031-10 | 3313.50 | 154.08 | 3159.43 | 67952.36 |
| 172 | 2031-11 | 3313.50 | 147.23 | 3166.27 | 64786.08 |
| 173 | 2031-12 | 3313.50 | 140.37 | 3173.13 | 61612.95 |
| 174 | 2032-01 | 3313.50 | 133.49 | 3180.01 | 58432.94 |
| 175 | 2032-02 | 3313.50 | 126.60 | 3186.90 | 55246.04 |
| 176 | 2032-03 | 3313.50 | 119.70 | 3193.80 | 52052.24 |
| 177 | 2032-04 | 3313.50 | 112.78 | 3200.72 | 48851.51 |
| 178 | 2032-05 | 3313.50 | 105.84 | 3207.66 | 45643.86 |
| 179 | 2032-06 | 3313.50 | 98.90 | 3214.61 | 42429.25 |
| 180 | 2032-07 | 3313.50 | 91.93 | 3221.57 | 39207.67 |
| 181 | 2032-08 | 3313.50 | 84.95 | 3228.55 | 35979.12 |
| 182 | 2032-09 | 3313.50 | 77.95 | 3235.55 | 32743.57 |
| 183 | 2032-10 | 3313.50 | 70.94 | 3242.56 | 29501.01 |
| 184 | 2032-11 | 3313.50 | 63.92 | 3249.58 | 26251.43 |
| 185 | 2032-12 | 3313.50 | 56.88 | 3256.63 | 22994.80 |
| 186 | 2033-01 | 3313.50 | 49.82 | 3263.68 | 19731.12 |
| 187 | 2033-02 | 3313.50 | 42.75 | 3270.75 | 16460.37 |
| 188 | 2033-03 | 3313.50 | 35.66 | 3277.84 | 13182.53 |
| 189 | 2033-04 | 3313.50 | 28.56 | 3284.94 | 9897.59 |
| 190 | 2033-05 | 3313.50 | 21.44 | 3292.06 | 6605.53 |
| 191 | 2033-06 | 3313.50 | 14.31 | 3299.19 | 3306.34 |
| 192 | 2033-07 | 3313.50 | 7.16 | 3306.34 | 0.00 |
等额本金还款方式：
贷款总额：52万
还款月数：16年
首月还款：3835元
每月递减：5.87元
利息总额：10.87万
本息合计：62.87万
节省利息：7469.31元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-08 | 3835.00 | 1126.67 | 2708.33 | 517291.67 |
| 2 | 2017-09 | 3829.13 | 1120.80 | 2708.33 | 514583.33 |
| 3 | 2017-10 | 3823.26 | 1114.93 | 2708.33 | 511875.00 |
| 4 | 2017-11 | 3817.40 | 1109.06 | 2708.33 | 509166.67 |
| 5 | 2017-12 | 3811.53 | 1103.19 | 2708.33 | 506458.33 |
| 6 | 2018-01 | 3805.66 | 1097.33 | 2708.33 | 503750.00 |
| 7 | 2018-02 | 3799.79 | 1091.46 | 2708.33 | 501041.67 |
| 8 | 2018-03 | 3793.92 | 1085.59 | 2708.33 | 498333.33 |
| 9 | 2018-04 | 3788.06 | 1079.72 | 2708.33 | 495625.00 |
| 10 | 2018-05 | 3782.19 | 1073.85 | 2708.33 | 492916.67 |
| 11 | 2018-06 | 3776.32 | 1067.99 | 2708.33 | 490208.33 |
| 12 | 2018-07 | 3770.45 | 1062.12 | 2708.33 | 487500.00 |
| 13 | 2018-08 | 3764.58 | 1056.25 | 2708.33 | 484791.67 |
| 14 | 2018-09 | 3758.72 | 1050.38 | 2708.33 | 482083.33 |
| 15 | 2018-10 | 3752.85 | 1044.51 | 2708.33 | 479375.00 |
| 16 | 2018-11 | 3746.98 | 1038.65 | 2708.33 | 476666.67 |
| 17 | 2018-12 | 3741.11 | 1032.78 | 2708.33 | 473958.33 |
| 18 | 2019-01 | 3735.24 | 1026.91 | 2708.33 | 471250.00 |
| 19 | 2019-02 | 3729.38 | 1021.04 | 2708.33 | 468541.67 |
| 20 | 2019-03 | 3723.51 | 1015.17 | 2708.33 | 465833.33 |
| 21 | 2019-04 | 3717.64 | 1009.31 | 2708.33 | 463125.00 |
| 22 | 2019-05 | 3711.77 | 1003.44 | 2708.33 | 460416.67 |
| 23 | 2019-06 | 3705.90 | 997.57 | 2708.33 | 457708.33 |
| 24 | 2019-07 | 3700.03 | 991.70 | 2708.33 | 455000.00 |
| 25 | 2019-08 | 3694.17 | 985.83 | 2708.33 | 452291.67 |
| 26 | 2019-09 | 3688.30 | 979.97 | 2708.33 | 449583.33 |
| 27 | 2019-10 | 3682.43 | 974.10 | 2708.33 | 446875.00 |
| 28 | 2019-11 | 3676.56 | 968.23 | 2708.33 | 444166.67 |
| 29 | 2019-12 | 3670.69 | 962.36 | 2708.33 | 441458.33 |
| 30 | 2020-01 | 3664.83 | 956.49 | 2708.33 | 438750.00 |
| 31 | 2020-02 | 3658.96 | 950.63 | 2708.33 | 436041.67 |
| 32 | 2020-03 | 3653.09 | 944.76 | 2708.33 | 433333.33 |
| 33 | 2020-04 | 3647.22 | 938.89 | 2708.33 | 430625.00 |
| 34 | 2020-05 | 3641.35 | 933.02 | 2708.33 | 427916.67 |
| 35 | 2020-06 | 3635.49 | 927.15 | 2708.33 | 425208.33 |
| 36 | 2020-07 | 3629.62 | 921.28 | 2708.33 | 422500.00 |
| 37 | 2020-08 | 3623.75 | 915.42 | 2708.33 | 419791.67 |
| 38 | 2020-09 | 3617.88 | 909.55 | 2708.33 | 417083.33 |
| 39 | 2020-10 | 3612.01 | 903.68 | 2708.33 | 414375.00 |
| 40 | 2020-11 | 3606.15 | 897.81 | 2708.33 | 411666.67 |
| 41 | 2020-12 | 3600.28 | 891.94 | 2708.33 | 408958.33 |
| 42 | 2021-01 | 3594.41 | 886.08 | 2708.33 | 406250.00 |
| 43 | 2021-02 | 3588.54 | 880.21 | 2708.33 | 403541.67 |
| 44 | 2021-03 | 3582.67 | 874.34 | 2708.33 | 400833.33 |
| 45 | 2021-04 | 3576.81 | 868.47 | 2708.33 | 398125.00 |
| 46 | 2021-05 | 3570.94 | 862.60 | 2708.33 | 395416.67 |
| 47 | 2021-06 | 3565.07 | 856.74 | 2708.33 | 392708.33 |
| 48 | 2021-07 | 3559.20 | 850.87 | 2708.33 | 390000.00 |
| 49 | 2021-08 | 3553.33 | 845.00 | 2708.33 | 387291.67 |
| 50 | 2021-09 | 3547.47 | 839.13 | 2708.33 | 384583.33 |
| 51 | 2021-10 | 3541.60 | 833.26 | 2708.33 | 381875.00 |
| 52 | 2021-11 | 3535.73 | 827.40 | 2708.33 | 379166.67 |
| 53 | 2021-12 | 3529.86 | 821.53 | 2708.33 | 376458.33 |
| 54 | 2022-01 | 3523.99 | 815.66 | 2708.33 | 373750.00 |
| 55 | 2022-02 | 3518.13 | 809.79 | 2708.33 | 371041.67 |
| 56 | 2022-03 | 3512.26 | 803.92 | 2708.33 | 368333.33 |
| 57 | 2022-04 | 3506.39 | 798.06 | 2708.33 | 365625.00 |
| 58 | 2022-05 | 3500.52 | 792.19 | 2708.33 | 362916.67 |
| 59 | 2022-06 | 3494.65 | 786.32 | 2708.33 | 360208.33 |
| 60 | 2022-07 | 3488.78 | 780.45 | 2708.33 | 357500.00 |
| 61 | 2022-08 | 3482.92 | 774.58 | 2708.33 | 354791.67 |
| 62 | 2022-09 | 3477.05 | 768.72 | 2708.33 | 352083.33 |
| 63 | 2022-10 | 3471.18 | 762.85 | 2708.33 | 349375.00 |
| 64 | 2022-11 | 3465.31 | 756.98 | 2708.33 | 346666.67 |
| 65 | 2022-12 | 3459.44 | 751.11 | 2708.33 | 343958.33 |
| 66 | 2023-01 | 3453.58 | 745.24 | 2708.33 | 341250.00 |
| 67 | 2023-02 | 3447.71 | 739.38 | 2708.33 | 338541.67 |
| 68 | 2023-03 | 3441.84 | 733.51 | 2708.33 | 335833.33 |
| 69 | 2023-04 | 3435.97 | 727.64 | 2708.33 | 333125.00 |
| 70 | 2023-05 | 3430.10 | 721.77 | 2708.33 | 330416.67 |
| 71 | 2023-06 | 3424.24 | 715.90 | 2708.33 | 327708.33 |
| 72 | 2023-07 | 3418.37 | 710.03 | 2708.33 | 325000.00 |
| 73 | 2023-08 | 3412.50 | 704.17 | 2708.33 | 322291.67 |
| 74 | 2023-09 | 3406.63 | 698.30 | 2708.33 | 319583.33 |
| 75 | 2023-10 | 3400.76 | 692.43 | 2708.33 | 316875.00 |
| 76 | 2023-11 | 3394.90 | 686.56 | 2708.33 | 314166.67 |
| 77 | 2023-12 | 3389.03 | 680.69 | 2708.33 | 311458.33 |
| 78 | 2024-01 | 3383.16 | 674.83 | 2708.33 | 308750.00 |
| 79 | 2024-02 | 3377.29 | 668.96 | 2708.33 | 306041.67 |
| 80 | 2024-03 | 3371.42 | 663.09 | 2708.33 | 303333.33 |
| 81 | 2024-04 | 3365.56 | 657.22 | 2708.33 | 300625.00 |
| 82 | 2024-05 | 3359.69 | 651.35 | 2708.33 | 297916.67 |
| 83 | 2024-06 | 3353.82 | 645.49 | 2708.33 | 295208.33 |
| 84 | 2024-07 | 3347.95 | 639.62 | 2708.33 | 292500.00 |
| 85 | 2024-08 | 3342.08 | 633.75 | 2708.33 | 289791.67 |
| 86 | 2024-09 | 3336.22 | 627.88 | 2708.33 | 287083.33 |
| 87 | 2024-10 | 3330.35 | 622.01 | 2708.33 | 284375.00 |
| 88 | 2024-11 | 3324.48 | 616.15 | 2708.33 | 281666.67 |
| 89 | 2024-12 | 3318.61 | 610.28 | 2708.33 | 278958.33 |
| 90 | 2025-01 | 3312.74 | 604.41 | 2708.33 | 276250.00 |
| 91 | 2025-02 | 3306.88 | 598.54 | 2708.33 | 273541.67 |
| 92 | 2025-03 | 3301.01 | 592.67 | 2708.33 | 270833.33 |
| 93 | 2025-04 | 3295.14 | 586.81 | 2708.33 | 268125.00 |
| 94 | 2025-05 | 3289.27 | 580.94 | 2708.33 | 265416.67 |
| 95 | 2025-06 | 3283.40 | 575.07 | 2708.33 | 262708.33 |
| 96 | 2025-07 | 3277.53 | 569.20 | 2708.33 | 260000.00 |
| 97 | 2025-08 | 3271.67 | 563.33 | 2708.33 | 257291.67 |
| 98 | 2025-09 | 3265.80 | 557.47 | 2708.33 | 254583.33 |
| 99 | 2025-10 | 3259.93 | 551.60 | 2708.33 | 251875.00 |
| 100 | 2025-11 | 3254.06 | 545.73 | 2708.33 | 249166.67 |
| 101 | 2025-12 | 3248.19 | 539.86 | 2708.33 | 246458.33 |
| 102 | 2026-01 | 3242.33 | 533.99 | 2708.33 | 243750.00 |
| 103 | 2026-02 | 3236.46 | 528.13 | 2708.33 | 241041.67 |
| 104 | 2026-03 | 3230.59 | 522.26 | 2708.33 | 238333.33 |
| 105 | 2026-04 | 3224.72 | 516.39 | 2708.33 | 235625.00 |
| 106 | 2026-05 | 3218.85 | 510.52 | 2708.33 | 232916.67 |
| 107 | 2026-06 | 3212.99 | 504.65 | 2708.33 | 230208.33 |
| 108 | 2026-07 | 3207.12 | 498.78 | 2708.33 | 227500.00 |
| 109 | 2026-08 | 3201.25 | 492.92 | 2708.33 | 224791.67 |
| 110 | 2026-09 | 3195.38 | 487.05 | 2708.33 | 222083.33 |
| 111 | 2026-10 | 3189.51 | 481.18 | 2708.33 | 219375.00 |
| 112 | 2026-11 | 3183.65 | 475.31 | 2708.33 | 216666.67 |
| 113 | 2026-12 | 3177.78 | 469.44 | 2708.33 | 213958.33 |
| 114 | 2027-01 | 3171.91 | 463.58 | 2708.33 | 211250.00 |
| 115 | 2027-02 | 3166.04 | 457.71 | 2708.33 | 208541.67 |
| 116 | 2027-03 | 3160.17 | 451.84 | 2708.33 | 205833.33 |
| 117 | 2027-04 | 3154.31 | 445.97 | 2708.33 | 203125.00 |
| 118 | 2027-05 | 3148.44 | 440.10 | 2708.33 | 200416.67 |
| 119 | 2027-06 | 3142.57 | 434.24 | 2708.33 | 197708.33 |
| 120 | 2027-07 | 3136.70 | 428.37 | 2708.33 | 195000.00 |
| 121 | 2027-08 | 3130.83 | 422.50 | 2708.33 | 192291.67 |
| 122 | 2027-09 | 3124.97 | 416.63 | 2708.33 | 189583.33 |
| 123 | 2027-10 | 3119.10 | 410.76 | 2708.33 | 186875.00 |
| 124 | 2027-11 | 3113.23 | 404.90 | 2708.33 | 184166.67 |
| 125 | 2027-12 | 3107.36 | 399.03 | 2708.33 | 181458.33 |
| 126 | 2028-01 | 3101.49 | 393.16 | 2708.33 | 178750.00 |
| 127 | 2028-02 | 3095.63 | 387.29 | 2708.33 | 176041.67 |
| 128 | 2028-03 | 3089.76 | 381.42 | 2708.33 | 173333.33 |
| 129 | 2028-04 | 3083.89 | 375.56 | 2708.33 | 170625.00 |
| 130 | 2028-05 | 3078.02 | 369.69 | 2708.33 | 167916.67 |
| 131 | 2028-06 | 3072.15 | 363.82 | 2708.33 | 165208.33 |
| 132 | 2028-07 | 3066.28 | 357.95 | 2708.33 | 162500.00 |
| 133 | 2028-08 | 3060.42 | 352.08 | 2708.33 | 159791.67 |
| 134 | 2028-09 | 3054.55 | 346.22 | 2708.33 | 157083.33 |
| 135 | 2028-10 | 3048.68 | 340.35 | 2708.33 | 154375.00 |
| 136 | 2028-11 | 3042.81 | 334.48 | 2708.33 | 151666.67 |
| 137 | 2028-12 | 3036.94 | 328.61 | 2708.33 | 148958.33 |
| 138 | 2029-01 | 3031.08 | 322.74 | 2708.33 | 146250.00 |
| 139 | 2029-02 | 3025.21 | 316.88 | 2708.33 | 143541.67 |
| 140 | 2029-03 | 3019.34 | 311.01 | 2708.33 | 140833.33 |
| 141 | 2029-04 | 3013.47 | 305.14 | 2708.33 | 138125.00 |
| 142 | 2029-05 | 3007.60 | 299.27 | 2708.33 | 135416.67 |
| 143 | 2029-06 | 3001.74 | 293.40 | 2708.33 | 132708.33 |
| 144 | 2029-07 | 2995.87 | 287.53 | 2708.33 | 130000.00 |
| 145 | 2029-08 | 2990.00 | 281.67 | 2708.33 | 127291.67 |
| 146 | 2029-09 | 2984.13 | 275.80 | 2708.33 | 124583.33 |
| 147 | 2029-10 | 2978.26 | 269.93 | 2708.33 | 121875.00 |
| 148 | 2029-11 | 2972.40 | 264.06 | 2708.33 | 119166.67 |
| 149 | 2029-12 | 2966.53 | 258.19 | 2708.33 | 116458.33 |
| 150 | 2030-01 | 2960.66 | 252.33 | 2708.33 | 113750.00 |
| 151 | 2030-02 | 2954.79 | 246.46 | 2708.33 | 111041.67 |
| 152 | 2030-03 | 2948.92 | 240.59 | 2708.33 | 108333.33 |
| 153 | 2030-04 | 2943.06 | 234.72 | 2708.33 | 105625.00 |
| 154 | 2030-05 | 2937.19 | 228.85 | 2708.33 | 102916.67 |
| 155 | 2030-06 | 2931.32 | 222.99 | 2708.33 | 100208.33 |
| 156 | 2030-07 | 2925.45 | 217.12 | 2708.33 | 97500.00 |
| 157 | 2030-08 | 2919.58 | 211.25 | 2708.33 | 94791.67 |
| 158 | 2030-09 | 2913.72 | 205.38 | 2708.33 | 92083.33 |
| 159 | 2030-10 | 2907.85 | 199.51 | 2708.33 | 89375.00 |
| 160 | 2030-11 | 2901.98 | 193.65 | 2708.33 | 86666.67 |
| 161 | 2030-12 | 2896.11 | 187.78 | 2708.33 | 83958.33 |
| 162 | 2031-01 | 2890.24 | 181.91 | 2708.33 | 81250.00 |
| 163 | 2031-02 | 2884.38 | 176.04 | 2708.33 | 78541.67 |
| 164 | 2031-03 | 2878.51 | 170.17 | 2708.33 | 75833.33 |
| 165 | 2031-04 | 2872.64 | 164.31 | 2708.33 | 73125.00 |
| 166 | 2031-05 | 2866.77 | 158.44 | 2708.33 | 70416.67 |
| 167 | 2031-06 | 2860.90 | 152.57 | 2708.33 | 67708.33 |
| 168 | 2031-07 | 2855.03 | 146.70 | 2708.33 | 65000.00 |
| 169 | 2031-08 | 2849.17 | 140.83 | 2708.33 | 62291.67 |
| 170 | 2031-09 | 2843.30 | 134.97 | 2708.33 | 59583.33 |
| 171 | 2031-10 | 2837.43 | 129.10 | 2708.33 | 56875.00 |
| 172 | 2031-11 | 2831.56 | 123.23 | 2708.33 | 54166.67 |
| 173 | 2031-12 | 2825.69 | 117.36 | 2708.33 | 51458.33 |
| 174 | 2032-01 | 2819.83 | 111.49 | 2708.33 | 48750.00 |
| 175 | 2032-02 | 2813.96 | 105.63 | 2708.33 | 46041.67 |
| 176 | 2032-03 | 2808.09 | 99.76 | 2708.33 | 43333.33 |
| 177 | 2032-04 | 2802.22 | 93.89 | 2708.33 | 40625.00 |
| 178 | 2032-05 | 2796.35 | 88.02 | 2708.33 | 37916.67 |
| 179 | 2032-06 | 2790.49 | 82.15 | 2708.33 | 35208.33 |
| 180 | 2032-07 | 2784.62 | 76.28 | 2708.33 | 32500.00 |
| 181 | 2032-08 | 2778.75 | 70.42 | 2708.33 | 29791.67 |
| 182 | 2032-09 | 2772.88 | 64.55 | 2708.33 | 27083.33 |
| 183 | 2032-10 | 2767.01 | 58.68 | 2708.33 | 24375.00 |
| 184 | 2032-11 | 2761.15 | 52.81 | 2708.33 | 21666.67 |
| 185 | 2032-12 | 2755.28 | 46.94 | 2708.33 | 18958.33 |
| 186 | 2033-01 | 2749.41 | 41.08 | 2708.33 | 16250.00 |
| 187 | 2033-02 | 2743.54 | 35.21 | 2708.33 | 13541.67 |
| 188 | 2033-03 | 2737.67 | 29.34 | 2708.33 | 10833.33 |
| 189 | 2033-04 | 2731.81 | 23.47 | 2708.33 | 8125.00 |
| 190 | 2033-05 | 2725.94 | 17.60 | 2708.33 | 5416.67 |
| 191 | 2033-06 | 2720.07 | 11.74 | 2708.33 | 2708.33 |
| 192 | 2033-07 | 2714.20 | 5.87 | 2708.33 | 0.00 |