武汉贷款50万（公积金贷款）房贷，还款13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：50万
还款月数：13年
每月还款：3934.02元
利息总额：11.37万
本息合计：61.37万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 3934.02 | 1354.17 | 2579.86 | 497420.14 |
| 2 | 2024-10 | 3934.02 | 1347.18 | 2586.84 | 494833.30 |
| 3 | 2024-11 | 3934.02 | 1340.17 | 2593.85 | 492239.45 |
| 4 | 2024-12 | 3934.02 | 1333.15 | 2600.87 | 489638.58 |
| 5 | 2025-01 | 3934.02 | 1326.10 | 2607.92 | 487030.66 |
| 6 | 2025-02 | 3934.02 | 1319.04 | 2614.98 | 484415.68 |
| 7 | 2025-03 | 3934.02 | 1311.96 | 2622.06 | 481793.61 |
| 8 | 2025-04 | 3934.02 | 1304.86 | 2629.16 | 479164.45 |
| 9 | 2025-05 | 3934.02 | 1297.74 | 2636.29 | 476528.16 |
| 10 | 2025-06 | 3934.02 | 1290.60 | 2643.43 | 473884.74 |
| 11 | 2025-07 | 3934.02 | 1283.44 | 2650.58 | 471234.15 |
| 12 | 2025-08 | 3934.02 | 1276.26 | 2657.76 | 468576.39 |
| 13 | 2025-09 | 3934.02 | 1269.06 | 2664.96 | 465911.43 |
| 14 | 2025-10 | 3934.02 | 1261.84 | 2672.18 | 463239.25 |
| 15 | 2025-11 | 3934.02 | 1254.61 | 2679.42 | 460559.83 |
| 16 | 2025-12 | 3934.02 | 1247.35 | 2686.67 | 457873.16 |
| 17 | 2026-01 | 3934.02 | 1240.07 | 2693.95 | 455179.21 |
| 18 | 2026-02 | 3934.02 | 1232.78 | 2701.25 | 452477.96 |
| 19 | 2026-03 | 3934.02 | 1225.46 | 2708.56 | 449769.40 |
| 20 | 2026-04 | 3934.02 | 1218.13 | 2715.90 | 447053.51 |
| 21 | 2026-05 | 3934.02 | 1210.77 | 2723.25 | 444330.25 |
| 22 | 2026-06 | 3934.02 | 1203.39 | 2730.63 | 441599.62 |
| 23 | 2026-07 | 3934.02 | 1196.00 | 2738.02 | 438861.60 |
| 24 | 2026-08 | 3934.02 | 1188.58 | 2745.44 | 436116.16 |
| 25 | 2026-09 | 3934.02 | 1181.15 | 2752.87 | 433363.29 |
| 26 | 2026-10 | 3934.02 | 1173.69 | 2760.33 | 430602.96 |
| 27 | 2026-11 | 3934.02 | 1166.22 | 2767.81 | 427835.15 |
| 28 | 2026-12 | 3934.02 | 1158.72 | 2775.30 | 425059.85 |
| 29 | 2027-01 | 3934.02 | 1151.20 | 2782.82 | 422277.03 |
| 30 | 2027-02 | 3934.02 | 1143.67 | 2790.36 | 419486.67 |
| 31 | 2027-03 | 3934.02 | 1136.11 | 2797.91 | 416688.76 |
| 32 | 2027-04 | 3934.02 | 1128.53 | 2805.49 | 413883.27 |
| 33 | 2027-05 | 3934.02 | 1120.93 | 2813.09 | 411070.18 |
| 34 | 2027-06 | 3934.02 | 1113.32 | 2820.71 | 408249.47 |
| 35 | 2027-07 | 3934.02 | 1105.68 | 2828.35 | 405421.13 |
| 36 | 2027-08 | 3934.02 | 1098.02 | 2836.01 | 402585.12 |
| 37 | 2027-09 | 3934.02 | 1090.33 | 2843.69 | 399741.43 |
| 38 | 2027-10 | 3934.02 | 1082.63 | 2851.39 | 396890.04 |
| 39 | 2027-11 | 3934.02 | 1074.91 | 2859.11 | 394030.93 |
| 40 | 2027-12 | 3934.02 | 1067.17 | 2866.86 | 391164.07 |
| 41 | 2028-01 | 3934.02 | 1059.40 | 2874.62 | 388289.45 |
| 42 | 2028-02 | 3934.02 | 1051.62 | 2882.41 | 385407.05 |
| 43 | 2028-03 | 3934.02 | 1043.81 | 2890.21 | 382516.84 |
| 44 | 2028-04 | 3934.02 | 1035.98 | 2898.04 | 379618.80 |
| 45 | 2028-05 | 3934.02 | 1028.13 | 2905.89 | 376712.91 |
| 46 | 2028-06 | 3934.02 | 1020.26 | 2913.76 | 373799.15 |
| 47 | 2028-07 | 3934.02 | 1012.37 | 2921.65 | 370877.50 |
| 48 | 2028-08 | 3934.02 | 1004.46 | 2929.56 | 367947.94 |
| 49 | 2028-09 | 3934.02 | 996.53 | 2937.50 | 365010.44 |
| 50 | 2028-10 | 3934.02 | 988.57 | 2945.45 | 362064.99 |
| 51 | 2028-11 | 3934.02 | 980.59 | 2953.43 | 359111.56 |
| 52 | 2028-12 | 3934.02 | 972.59 | 2961.43 | 356150.13 |
| 53 | 2029-01 | 3934.02 | 964.57 | 2969.45 | 353180.68 |
| 54 | 2029-02 | 3934.02 | 956.53 | 2977.49 | 350203.19 |
| 55 | 2029-03 | 3934.02 | 948.47 | 2985.56 | 347217.63 |
| 56 | 2029-04 | 3934.02 | 940.38 | 2993.64 | 344223.99 |
| 57 | 2029-05 | 3934.02 | 932.27 | 3001.75 | 341222.24 |
| 58 | 2029-06 | 3934.02 | 924.14 | 3009.88 | 338212.36 |
| 59 | 2029-07 | 3934.02 | 915.99 | 3018.03 | 335194.33 |
| 60 | 2029-08 | 3934.02 | 907.82 | 3026.20 | 332168.13 |
| 61 | 2029-09 | 3934.02 | 899.62 | 3034.40 | 329133.72 |
| 62 | 2029-10 | 3934.02 | 891.40 | 3042.62 | 326091.11 |
| 63 | 2029-11 | 3934.02 | 883.16 | 3050.86 | 323040.25 |
| 64 | 2029-12 | 3934.02 | 874.90 | 3059.12 | 319981.12 |
| 65 | 2030-01 | 3934.02 | 866.62 | 3067.41 | 316913.72 |
| 66 | 2030-02 | 3934.02 | 858.31 | 3075.71 | 313838.00 |
| 67 | 2030-03 | 3934.02 | 849.98 | 3084.04 | 310753.96 |
| 68 | 2030-04 | 3934.02 | 841.63 | 3092.40 | 307661.56 |
| 69 | 2030-05 | 3934.02 | 833.25 | 3100.77 | 304560.79 |
| 70 | 2030-06 | 3934.02 | 824.85 | 3109.17 | 301451.62 |
| 71 | 2030-07 | 3934.02 | 816.43 | 3117.59 | 298334.03 |
| 72 | 2030-08 | 3934.02 | 807.99 | 3126.03 | 295207.99 |
| 73 | 2030-09 | 3934.02 | 799.52 | 3134.50 | 292073.49 |
| 74 | 2030-10 | 3934.02 | 791.03 | 3142.99 | 288930.50 |
| 75 | 2030-11 | 3934.02 | 782.52 | 3151.50 | 285779.00 |
| 76 | 2030-12 | 3934.02 | 773.98 | 3160.04 | 282618.96 |
| 77 | 2031-01 | 3934.02 | 765.43 | 3168.60 | 279450.36 |
| 78 | 2031-02 | 3934.02 | 756.84 | 3177.18 | 276273.19 |
| 79 | 2031-03 | 3934.02 | 748.24 | 3185.78 | 273087.40 |
| 80 | 2031-04 | 3934.02 | 739.61 | 3194.41 | 269892.99 |
| 81 | 2031-05 | 3934.02 | 730.96 | 3203.06 | 266689.93 |
| 82 | 2031-06 | 3934.02 | 722.29 | 3211.74 | 263478.19 |
| 83 | 2031-07 | 3934.02 | 713.59 | 3220.44 | 260257.76 |
| 84 | 2031-08 | 3934.02 | 704.86 | 3229.16 | 257028.60 |
| 85 | 2031-09 | 3934.02 | 696.12 | 3237.90 | 253790.69 |
| 86 | 2031-10 | 3934.02 | 687.35 | 3246.67 | 250544.02 |
| 87 | 2031-11 | 3934.02 | 678.56 | 3255.47 | 247288.56 |
| 88 | 2031-12 | 3934.02 | 669.74 | 3264.28 | 244024.27 |
| 89 | 2032-01 | 3934.02 | 660.90 | 3273.12 | 240751.15 |
| 90 | 2032-02 | 3934.02 | 652.03 | 3281.99 | 237469.16 |
| 91 | 2032-03 | 3934.02 | 643.15 | 3290.88 | 234178.28 |
| 92 | 2032-04 | 3934.02 | 634.23 | 3299.79 | 230878.49 |
| 93 | 2032-05 | 3934.02 | 625.30 | 3308.73 | 227569.77 |
| 94 | 2032-06 | 3934.02 | 616.33 | 3317.69 | 224252.08 |
| 95 | 2032-07 | 3934.02 | 607.35 | 3326.67 | 220925.41 |
| 96 | 2032-08 | 3934.02 | 598.34 | 3335.68 | 217589.72 |
| 97 | 2032-09 | 3934.02 | 589.31 | 3344.72 | 214245.01 |
| 98 | 2032-10 | 3934.02 | 580.25 | 3353.78 | 210891.23 |
| 99 | 2032-11 | 3934.02 | 571.16 | 3362.86 | 207528.37 |
| 100 | 2032-12 | 3934.02 | 562.06 | 3371.97 | 204156.40 |
| 101 | 2033-01 | 3934.02 | 552.92 | 3381.10 | 200775.30 |
| 102 | 2033-02 | 3934.02 | 543.77 | 3390.26 | 197385.05 |
| 103 | 2033-03 | 3934.02 | 534.58 | 3399.44 | 193985.61 |
| 104 | 2033-04 | 3934.02 | 525.38 | 3408.64 | 190576.97 |
| 105 | 2033-05 | 3934.02 | 516.15 | 3417.88 | 187159.09 |
| 106 | 2033-06 | 3934.02 | 506.89 | 3427.13 | 183731.96 |
| 107 | 2033-07 | 3934.02 | 497.61 | 3436.42 | 180295.54 |
| 108 | 2033-08 | 3934.02 | 488.30 | 3445.72 | 176849.82 |
| 109 | 2033-09 | 3934.02 | 478.97 | 3455.05 | 173394.76 |
| 110 | 2033-10 | 3934.02 | 469.61 | 3464.41 | 169930.35 |
| 111 | 2033-11 | 3934.02 | 460.23 | 3473.79 | 166456.56 |
| 112 | 2033-12 | 3934.02 | 450.82 | 3483.20 | 162973.35 |
| 113 | 2034-01 | 3934.02 | 441.39 | 3492.64 | 159480.72 |
| 114 | 2034-02 | 3934.02 | 431.93 | 3502.10 | 155978.62 |
| 115 | 2034-03 | 3934.02 | 422.44 | 3511.58 | 152467.04 |
| 116 | 2034-04 | 3934.02 | 412.93 | 3521.09 | 148945.95 |
| 117 | 2034-05 | 3934.02 | 403.40 | 3530.63 | 145415.32 |
| 118 | 2034-06 | 3934.02 | 393.83 | 3540.19 | 141875.13 |
| 119 | 2034-07 | 3934.02 | 384.25 | 3549.78 | 138325.36 |
| 120 | 2034-08 | 3934.02 | 374.63 | 3559.39 | 134765.96 |
| 121 | 2034-09 | 3934.02 | 364.99 | 3569.03 | 131196.93 |
| 122 | 2034-10 | 3934.02 | 355.33 | 3578.70 | 127618.23 |
| 123 | 2034-11 | 3934.02 | 345.63 | 3588.39 | 124029.84 |
| 124 | 2034-12 | 3934.02 | 335.91 | 3598.11 | 120431.74 |
| 125 | 2035-01 | 3934.02 | 326.17 | 3607.85 | 116823.88 |
| 126 | 2035-02 | 3934.02 | 316.40 | 3617.62 | 113206.26 |
| 127 | 2035-03 | 3934.02 | 306.60 | 3627.42 | 109578.84 |
| 128 | 2035-04 | 3934.02 | 296.78 | 3637.25 | 105941.59 |
| 129 | 2035-05 | 3934.02 | 286.93 | 3647.10 | 102294.49 |
| 130 | 2035-06 | 3934.02 | 277.05 | 3656.98 | 98637.52 |
| 131 | 2035-07 | 3934.02 | 267.14 | 3666.88 | 94970.64 |
| 132 | 2035-08 | 3934.02 | 257.21 | 3676.81 | 91293.83 |
| 133 | 2035-09 | 3934.02 | 247.25 | 3686.77 | 87607.06 |
| 134 | 2035-10 | 3934.02 | 237.27 | 3696.75 | 83910.30 |
| 135 | 2035-11 | 3934.02 | 227.26 | 3706.77 | 80203.54 |
| 136 | 2035-12 | 3934.02 | 217.22 | 3716.80 | 76486.73 |
| 137 | 2036-01 | 3934.02 | 207.15 | 3726.87 | 72759.86 |
| 138 | 2036-02 | 3934.02 | 197.06 | 3736.96 | 69022.90 |
| 139 | 2036-03 | 3934.02 | 186.94 | 3747.09 | 65275.81 |
| 140 | 2036-04 | 3934.02 | 176.79 | 3757.23 | 61518.58 |
| 141 | 2036-05 | 3934.02 | 166.61 | 3767.41 | 57751.17 |
| 142 | 2036-06 | 3934.02 | 156.41 | 3777.61 | 53973.56 |
| 143 | 2036-07 | 3934.02 | 146.18 | 3787.84 | 50185.71 |
| 144 | 2036-08 | 3934.02 | 135.92 | 3798.10 | 46387.61 |
| 145 | 2036-09 | 3934.02 | 125.63 | 3808.39 | 42579.22 |
| 146 | 2036-10 | 3934.02 | 115.32 | 3818.70 | 38760.51 |
| 147 | 2036-11 | 3934.02 | 104.98 | 3829.05 | 34931.47 |
| 148 | 2036-12 | 3934.02 | 94.61 | 3839.42 | 31092.05 |
| 149 | 2037-01 | 3934.02 | 84.21 | 3849.82 | 27242.24 |
| 150 | 2037-02 | 3934.02 | 73.78 | 3860.24 | 23381.99 |
| 151 | 2037-03 | 3934.02 | 63.33 | 3870.70 | 19511.30 |
| 152 | 2037-04 | 3934.02 | 52.84 | 3881.18 | 15630.12 |
| 153 | 2037-05 | 3934.02 | 42.33 | 3891.69 | 11738.43 |
| 154 | 2037-06 | 3934.02 | 31.79 | 3902.23 | 7836.20 |
| 155 | 2037-07 | 3934.02 | 21.22 | 3912.80 | 3923.40 |
| 156 | 2037-08 | 3934.02 | 10.63 | 3923.40 | 0.00 |
等额本金还款方式：
贷款总额：50万
还款月数：13年
首月还款：4559.29元
每月递减：8.68元
利息总额：10.63万
本息合计：60.63万
节省利息：7405.46元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 4559.29 | 1354.17 | 3205.13 | 496794.87 |
| 2 | 2024-10 | 4550.61 | 1345.49 | 3205.13 | 493589.74 |
| 3 | 2024-11 | 4541.93 | 1336.81 | 3205.13 | 490384.62 |
| 4 | 2024-12 | 4533.25 | 1328.13 | 3205.13 | 487179.49 |
| 5 | 2025-01 | 4524.57 | 1319.44 | 3205.13 | 483974.36 |
| 6 | 2025-02 | 4515.89 | 1310.76 | 3205.13 | 480769.23 |
| 7 | 2025-03 | 4507.21 | 1302.08 | 3205.13 | 477564.10 |
| 8 | 2025-04 | 4498.53 | 1293.40 | 3205.13 | 474358.97 |
| 9 | 2025-05 | 4489.85 | 1284.72 | 3205.13 | 471153.85 |
| 10 | 2025-06 | 4481.17 | 1276.04 | 3205.13 | 467948.72 |
| 11 | 2025-07 | 4472.49 | 1267.36 | 3205.13 | 464743.59 |
| 12 | 2025-08 | 4463.81 | 1258.68 | 3205.13 | 461538.46 |
| 13 | 2025-09 | 4455.13 | 1250.00 | 3205.13 | 458333.33 |
| 14 | 2025-10 | 4446.45 | 1241.32 | 3205.13 | 455128.21 |
| 15 | 2025-11 | 4437.77 | 1232.64 | 3205.13 | 451923.08 |
| 16 | 2025-12 | 4429.09 | 1223.96 | 3205.13 | 448717.95 |
| 17 | 2026-01 | 4420.41 | 1215.28 | 3205.13 | 445512.82 |
| 18 | 2026-02 | 4411.73 | 1206.60 | 3205.13 | 442307.69 |
| 19 | 2026-03 | 4403.04 | 1197.92 | 3205.13 | 439102.56 |
| 20 | 2026-04 | 4394.36 | 1189.24 | 3205.13 | 435897.44 |
| 21 | 2026-05 | 4385.68 | 1180.56 | 3205.13 | 432692.31 |
| 22 | 2026-06 | 4377.00 | 1171.88 | 3205.13 | 429487.18 |
| 23 | 2026-07 | 4368.32 | 1163.19 | 3205.13 | 426282.05 |
| 24 | 2026-08 | 4359.64 | 1154.51 | 3205.13 | 423076.92 |
| 25 | 2026-09 | 4350.96 | 1145.83 | 3205.13 | 419871.79 |
| 26 | 2026-10 | 4342.28 | 1137.15 | 3205.13 | 416666.67 |
| 27 | 2026-11 | 4333.60 | 1128.47 | 3205.13 | 413461.54 |
| 28 | 2026-12 | 4324.92 | 1119.79 | 3205.13 | 410256.41 |
| 29 | 2027-01 | 4316.24 | 1111.11 | 3205.13 | 407051.28 |
| 30 | 2027-02 | 4307.56 | 1102.43 | 3205.13 | 403846.15 |
| 31 | 2027-03 | 4298.88 | 1093.75 | 3205.13 | 400641.03 |
| 32 | 2027-04 | 4290.20 | 1085.07 | 3205.13 | 397435.90 |
| 33 | 2027-05 | 4281.52 | 1076.39 | 3205.13 | 394230.77 |
| 34 | 2027-06 | 4272.84 | 1067.71 | 3205.13 | 391025.64 |
| 35 | 2027-07 | 4264.16 | 1059.03 | 3205.13 | 387820.51 |
| 36 | 2027-08 | 4255.48 | 1050.35 | 3205.13 | 384615.38 |
| 37 | 2027-09 | 4246.79 | 1041.67 | 3205.13 | 381410.26 |
| 38 | 2027-10 | 4238.11 | 1032.99 | 3205.13 | 378205.13 |
| 39 | 2027-11 | 4229.43 | 1024.31 | 3205.13 | 375000.00 |
| 40 | 2027-12 | 4220.75 | 1015.63 | 3205.13 | 371794.87 |
| 41 | 2028-01 | 4212.07 | 1006.94 | 3205.13 | 368589.74 |
| 42 | 2028-02 | 4203.39 | 998.26 | 3205.13 | 365384.62 |
| 43 | 2028-03 | 4194.71 | 989.58 | 3205.13 | 362179.49 |
| 44 | 2028-04 | 4186.03 | 980.90 | 3205.13 | 358974.36 |
| 45 | 2028-05 | 4177.35 | 972.22 | 3205.13 | 355769.23 |
| 46 | 2028-06 | 4168.67 | 963.54 | 3205.13 | 352564.10 |
| 47 | 2028-07 | 4159.99 | 954.86 | 3205.13 | 349358.97 |
| 48 | 2028-08 | 4151.31 | 946.18 | 3205.13 | 346153.85 |
| 49 | 2028-09 | 4142.63 | 937.50 | 3205.13 | 342948.72 |
| 50 | 2028-10 | 4133.95 | 928.82 | 3205.13 | 339743.59 |
| 51 | 2028-11 | 4125.27 | 920.14 | 3205.13 | 336538.46 |
| 52 | 2028-12 | 4116.59 | 911.46 | 3205.13 | 333333.33 |
| 53 | 2029-01 | 4107.91 | 902.78 | 3205.13 | 330128.21 |
| 54 | 2029-02 | 4099.23 | 894.10 | 3205.13 | 326923.08 |
| 55 | 2029-03 | 4090.54 | 885.42 | 3205.13 | 323717.95 |
| 56 | 2029-04 | 4081.86 | 876.74 | 3205.13 | 320512.82 |
| 57 | 2029-05 | 4073.18 | 868.06 | 3205.13 | 317307.69 |
| 58 | 2029-06 | 4064.50 | 859.38 | 3205.13 | 314102.56 |
| 59 | 2029-07 | 4055.82 | 850.69 | 3205.13 | 310897.44 |
| 60 | 2029-08 | 4047.14 | 842.01 | 3205.13 | 307692.31 |
| 61 | 2029-09 | 4038.46 | 833.33 | 3205.13 | 304487.18 |
| 62 | 2029-10 | 4029.78 | 824.65 | 3205.13 | 301282.05 |
| 63 | 2029-11 | 4021.10 | 815.97 | 3205.13 | 298076.92 |
| 64 | 2029-12 | 4012.42 | 807.29 | 3205.13 | 294871.79 |
| 65 | 2030-01 | 4003.74 | 798.61 | 3205.13 | 291666.67 |
| 66 | 2030-02 | 3995.06 | 789.93 | 3205.13 | 288461.54 |
| 67 | 2030-03 | 3986.38 | 781.25 | 3205.13 | 285256.41 |
| 68 | 2030-04 | 3977.70 | 772.57 | 3205.13 | 282051.28 |
| 69 | 2030-05 | 3969.02 | 763.89 | 3205.13 | 278846.15 |
| 70 | 2030-06 | 3960.34 | 755.21 | 3205.13 | 275641.03 |
| 71 | 2030-07 | 3951.66 | 746.53 | 3205.13 | 272435.90 |
| 72 | 2030-08 | 3942.98 | 737.85 | 3205.13 | 269230.77 |
| 73 | 2030-09 | 3934.29 | 729.17 | 3205.13 | 266025.64 |
| 74 | 2030-10 | 3925.61 | 720.49 | 3205.13 | 262820.51 |
| 75 | 2030-11 | 3916.93 | 711.81 | 3205.13 | 259615.38 |
| 76 | 2030-12 | 3908.25 | 703.13 | 3205.13 | 256410.26 |
| 77 | 2031-01 | 3899.57 | 694.44 | 3205.13 | 253205.13 |
| 78 | 2031-02 | 3890.89 | 685.76 | 3205.13 | 250000.00 |
| 79 | 2031-03 | 3882.21 | 677.08 | 3205.13 | 246794.87 |
| 80 | 2031-04 | 3873.53 | 668.40 | 3205.13 | 243589.74 |
| 81 | 2031-05 | 3864.85 | 659.72 | 3205.13 | 240384.62 |
| 82 | 2031-06 | 3856.17 | 651.04 | 3205.13 | 237179.49 |
| 83 | 2031-07 | 3847.49 | 642.36 | 3205.13 | 233974.36 |
| 84 | 2031-08 | 3838.81 | 633.68 | 3205.13 | 230769.23 |
| 85 | 2031-09 | 3830.13 | 625.00 | 3205.13 | 227564.10 |
| 86 | 2031-10 | 3821.45 | 616.32 | 3205.13 | 224358.97 |
| 87 | 2031-11 | 3812.77 | 607.64 | 3205.13 | 221153.85 |
| 88 | 2031-12 | 3804.09 | 598.96 | 3205.13 | 217948.72 |
| 89 | 2032-01 | 3795.41 | 590.28 | 3205.13 | 214743.59 |
| 90 | 2032-02 | 3786.73 | 581.60 | 3205.13 | 211538.46 |
| 91 | 2032-03 | 3778.04 | 572.92 | 3205.13 | 208333.33 |
| 92 | 2032-04 | 3769.36 | 564.24 | 3205.13 | 205128.21 |
| 93 | 2032-05 | 3760.68 | 555.56 | 3205.13 | 201923.08 |
| 94 | 2032-06 | 3752.00 | 546.88 | 3205.13 | 198717.95 |
| 95 | 2032-07 | 3743.32 | 538.19 | 3205.13 | 195512.82 |
| 96 | 2032-08 | 3734.64 | 529.51 | 3205.13 | 192307.69 |
| 97 | 2032-09 | 3725.96 | 520.83 | 3205.13 | 189102.56 |
| 98 | 2032-10 | 3717.28 | 512.15 | 3205.13 | 185897.44 |
| 99 | 2032-11 | 3708.60 | 503.47 | 3205.13 | 182692.31 |
| 100 | 2032-12 | 3699.92 | 494.79 | 3205.13 | 179487.18 |
| 101 | 2033-01 | 3691.24 | 486.11 | 3205.13 | 176282.05 |
| 102 | 2033-02 | 3682.56 | 477.43 | 3205.13 | 173076.92 |
| 103 | 2033-03 | 3673.88 | 468.75 | 3205.13 | 169871.79 |
| 104 | 2033-04 | 3665.20 | 460.07 | 3205.13 | 166666.67 |
| 105 | 2033-05 | 3656.52 | 451.39 | 3205.13 | 163461.54 |
| 106 | 2033-06 | 3647.84 | 442.71 | 3205.13 | 160256.41 |
| 107 | 2033-07 | 3639.16 | 434.03 | 3205.13 | 157051.28 |
| 108 | 2033-08 | 3630.48 | 425.35 | 3205.13 | 153846.15 |
| 109 | 2033-09 | 3621.79 | 416.67 | 3205.13 | 150641.03 |
| 110 | 2033-10 | 3613.11 | 407.99 | 3205.13 | 147435.90 |
| 111 | 2033-11 | 3604.43 | 399.31 | 3205.13 | 144230.77 |
| 112 | 2033-12 | 3595.75 | 390.63 | 3205.13 | 141025.64 |
| 113 | 2034-01 | 3587.07 | 381.94 | 3205.13 | 137820.51 |
| 114 | 2034-02 | 3578.39 | 373.26 | 3205.13 | 134615.38 |
| 115 | 2034-03 | 3569.71 | 364.58 | 3205.13 | 131410.26 |
| 116 | 2034-04 | 3561.03 | 355.90 | 3205.13 | 128205.13 |
| 117 | 2034-05 | 3552.35 | 347.22 | 3205.13 | 125000.00 |
| 118 | 2034-06 | 3543.67 | 338.54 | 3205.13 | 121794.87 |
| 119 | 2034-07 | 3534.99 | 329.86 | 3205.13 | 118589.74 |
| 120 | 2034-08 | 3526.31 | 321.18 | 3205.13 | 115384.62 |
| 121 | 2034-09 | 3517.63 | 312.50 | 3205.13 | 112179.49 |
| 122 | 2034-10 | 3508.95 | 303.82 | 3205.13 | 108974.36 |
| 123 | 2034-11 | 3500.27 | 295.14 | 3205.13 | 105769.23 |
| 124 | 2034-12 | 3491.59 | 286.46 | 3205.13 | 102564.10 |
| 125 | 2035-01 | 3482.91 | 277.78 | 3205.13 | 99358.97 |
| 126 | 2035-02 | 3474.23 | 269.10 | 3205.13 | 96153.85 |
| 127 | 2035-03 | 3465.54 | 260.42 | 3205.13 | 92948.72 |
| 128 | 2035-04 | 3456.86 | 251.74 | 3205.13 | 89743.59 |
| 129 | 2035-05 | 3448.18 | 243.06 | 3205.13 | 86538.46 |
| 130 | 2035-06 | 3439.50 | 234.38 | 3205.13 | 83333.33 |
| 131 | 2035-07 | 3430.82 | 225.69 | 3205.13 | 80128.21 |
| 132 | 2035-08 | 3422.14 | 217.01 | 3205.13 | 76923.08 |
| 133 | 2035-09 | 3413.46 | 208.33 | 3205.13 | 73717.95 |
| 134 | 2035-10 | 3404.78 | 199.65 | 3205.13 | 70512.82 |
| 135 | 2035-11 | 3396.10 | 190.97 | 3205.13 | 67307.69 |
| 136 | 2035-12 | 3387.42 | 182.29 | 3205.13 | 64102.56 |
| 137 | 2036-01 | 3378.74 | 173.61 | 3205.13 | 60897.44 |
| 138 | 2036-02 | 3370.06 | 164.93 | 3205.13 | 57692.31 |
| 139 | 2036-03 | 3361.38 | 156.25 | 3205.13 | 54487.18 |
| 140 | 2036-04 | 3352.70 | 147.57 | 3205.13 | 51282.05 |
| 141 | 2036-05 | 3344.02 | 138.89 | 3205.13 | 48076.92 |
| 142 | 2036-06 | 3335.34 | 130.21 | 3205.13 | 44871.79 |
| 143 | 2036-07 | 3326.66 | 121.53 | 3205.13 | 41666.67 |
| 144 | 2036-08 | 3317.98 | 112.85 | 3205.13 | 38461.54 |
| 145 | 2036-09 | 3309.29 | 104.17 | 3205.13 | 35256.41 |
| 146 | 2036-10 | 3300.61 | 95.49 | 3205.13 | 32051.28 |
| 147 | 2036-11 | 3291.93 | 86.81 | 3205.13 | 28846.15 |
| 148 | 2036-12 | 3283.25 | 78.13 | 3205.13 | 25641.03 |
| 149 | 2037-01 | 3274.57 | 69.44 | 3205.13 | 22435.90 |
| 150 | 2037-02 | 3265.89 | 60.76 | 3205.13 | 19230.77 |
| 151 | 2037-03 | 3257.21 | 52.08 | 3205.13 | 16025.64 |
| 152 | 2037-04 | 3248.53 | 43.40 | 3205.13 | 12820.51 |
| 153 | 2037-05 | 3239.85 | 34.72 | 3205.13 | 9615.38 |
| 154 | 2037-06 | 3231.17 | 26.04 | 3205.13 | 6410.26 |
| 155 | 2037-07 | 3222.49 | 17.36 | 3205.13 | 3205.13 |
| 156 | 2037-08 | 3213.81 | 8.68 | 3205.13 | 0.00 |