贷款20万（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：20万
还款月数：16年
每月还款：1337.25元
利息总额：5.68万
本息合计：25.68万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-06 | 1337.25 | 541.67 | 795.58 | 199204.42 |
| 2 | 2017-07 | 1337.25 | 539.51 | 797.73 | 198406.69 |
| 3 | 2017-08 | 1337.25 | 537.35 | 799.89 | 197606.79 |
| 4 | 2017-09 | 1337.25 | 535.19 | 802.06 | 196804.73 |
| 5 | 2017-10 | 1337.25 | 533.01 | 804.23 | 196000.50 |
| 6 | 2017-11 | 1337.25 | 530.83 | 806.41 | 195194.09 |
| 7 | 2017-12 | 1337.25 | 528.65 | 808.60 | 194385.49 |
| 8 | 2018-01 | 1337.25 | 526.46 | 810.79 | 193574.71 |
| 9 | 2018-02 | 1337.25 | 524.26 | 812.98 | 192761.73 |
| 10 | 2018-03 | 1337.25 | 522.06 | 815.18 | 191946.54 |
| 11 | 2018-04 | 1337.25 | 519.86 | 817.39 | 191129.15 |
| 12 | 2018-05 | 1337.25 | 517.64 | 819.60 | 190309.55 |
| 13 | 2018-06 | 1337.25 | 515.42 | 821.82 | 189487.73 |
| 14 | 2018-07 | 1337.25 | 513.20 | 824.05 | 188663.68 |
| 15 | 2018-08 | 1337.25 | 510.96 | 826.28 | 187837.39 |
| 16 | 2018-09 | 1337.25 | 508.73 | 828.52 | 187008.87 |
| 17 | 2018-10 | 1337.25 | 506.48 | 830.76 | 186178.11 |
| 18 | 2018-11 | 1337.25 | 504.23 | 833.01 | 185345.10 |
| 19 | 2018-12 | 1337.25 | 501.98 | 835.27 | 184509.83 |
| 20 | 2019-01 | 1337.25 | 499.71 | 837.53 | 183672.30 |
| 21 | 2019-02 | 1337.25 | 497.45 | 839.80 | 182832.50 |
| 22 | 2019-03 | 1337.25 | 495.17 | 842.07 | 181990.42 |
| 23 | 2019-04 | 1337.25 | 492.89 | 844.36 | 181146.07 |
| 24 | 2019-05 | 1337.25 | 490.60 | 846.64 | 180299.43 |
| 25 | 2019-06 | 1337.25 | 488.31 | 848.93 | 179450.49 |
| 26 | 2019-07 | 1337.25 | 486.01 | 851.23 | 178599.26 |
| 27 | 2019-08 | 1337.25 | 483.71 | 853.54 | 177745.72 |
| 28 | 2019-09 | 1337.25 | 481.39 | 855.85 | 176889.87 |
| 29 | 2019-10 | 1337.25 | 479.08 | 858.17 | 176031.70 |
| 30 | 2019-11 | 1337.25 | 476.75 | 860.49 | 175171.20 |
| 31 | 2019-12 | 1337.25 | 474.42 | 862.82 | 174308.38 |
| 32 | 2020-01 | 1337.25 | 472.09 | 865.16 | 173443.22 |
| 33 | 2020-02 | 1337.25 | 469.74 | 867.50 | 172575.72 |
| 34 | 2020-03 | 1337.25 | 467.39 | 869.85 | 171705.86 |
| 35 | 2020-04 | 1337.25 | 465.04 | 872.21 | 170833.65 |
| 36 | 2020-05 | 1337.25 | 462.67 | 874.57 | 169959.08 |
| 37 | 2020-06 | 1337.25 | 460.31 | 876.94 | 169082.14 |
| 38 | 2020-07 | 1337.25 | 457.93 | 879.31 | 168202.83 |
| 39 | 2020-08 | 1337.25 | 455.55 | 881.70 | 167321.13 |
| 40 | 2020-09 | 1337.25 | 453.16 | 884.08 | 166437.05 |
| 41 | 2020-10 | 1337.25 | 450.77 | 886.48 | 165550.57 |
| 42 | 2020-11 | 1337.25 | 448.37 | 888.88 | 164661.69 |
| 43 | 2020-12 | 1337.25 | 445.96 | 891.29 | 163770.40 |
| 44 | 2021-01 | 1337.25 | 443.54 | 893.70 | 162876.70 |
| 45 | 2021-02 | 1337.25 | 441.12 | 896.12 | 161980.58 |
| 46 | 2021-03 | 1337.25 | 438.70 | 898.55 | 161082.03 |
| 47 | 2021-04 | 1337.25 | 436.26 | 900.98 | 160181.05 |
| 48 | 2021-05 | 1337.25 | 433.82 | 903.42 | 159277.63 |
| 49 | 2021-06 | 1337.25 | 431.38 | 905.87 | 158371.76 |
| 50 | 2021-07 | 1337.25 | 428.92 | 908.32 | 157463.43 |
| 51 | 2021-08 | 1337.25 | 426.46 | 910.78 | 156552.65 |
| 52 | 2021-09 | 1337.25 | 424.00 | 913.25 | 155639.40 |
| 53 | 2021-10 | 1337.25 | 421.52 | 915.72 | 154723.68 |
| 54 | 2021-11 | 1337.25 | 419.04 | 918.20 | 153805.48 |
| 55 | 2021-12 | 1337.25 | 416.56 | 920.69 | 152884.79 |
| 56 | 2022-01 | 1337.25 | 414.06 | 923.18 | 151961.61 |
| 57 | 2022-02 | 1337.25 | 411.56 | 925.68 | 151035.92 |
| 58 | 2022-03 | 1337.25 | 409.06 | 928.19 | 150107.73 |
| 59 | 2022-04 | 1337.25 | 406.54 | 930.70 | 149177.03 |
| 60 | 2022-05 | 1337.25 | 404.02 | 933.22 | 148243.80 |
| 61 | 2022-06 | 1337.25 | 401.49 | 935.75 | 147308.05 |
| 62 | 2022-07 | 1337.25 | 398.96 | 938.29 | 146369.77 |
| 63 | 2022-08 | 1337.25 | 396.42 | 940.83 | 145428.94 |
| 64 | 2022-09 | 1337.25 | 393.87 | 943.38 | 144485.56 |
| 65 | 2022-10 | 1337.25 | 391.32 | 945.93 | 143539.63 |
| 66 | 2022-11 | 1337.25 | 388.75 | 948.49 | 142591.14 |
| 67 | 2022-12 | 1337.25 | 386.18 | 951.06 | 141640.08 |
| 68 | 2023-01 | 1337.25 | 383.61 | 953.64 | 140686.44 |
| 69 | 2023-02 | 1337.25 | 381.03 | 956.22 | 139730.22 |
| 70 | 2023-03 | 1337.25 | 378.44 | 958.81 | 138771.41 |
| 71 | 2023-04 | 1337.25 | 375.84 | 961.41 | 137810.00 |
| 72 | 2023-05 | 1337.25 | 373.24 | 964.01 | 136845.99 |
| 73 | 2023-06 | 1337.25 | 370.62 | 966.62 | 135879.37 |
| 74 | 2023-07 | 1337.25 | 368.01 | 969.24 | 134910.13 |
| 75 | 2023-08 | 1337.25 | 365.38 | 971.86 | 133938.27 |
| 76 | 2023-09 | 1337.25 | 362.75 | 974.50 | 132963.77 |
| 77 | 2023-10 | 1337.25 | 360.11 | 977.14 | 131986.64 |
| 78 | 2023-11 | 1337.25 | 357.46 | 979.78 | 131006.86 |
| 79 | 2023-12 | 1337.25 | 354.81 | 982.44 | 130024.42 |
| 80 | 2024-01 | 1337.25 | 352.15 | 985.10 | 129039.32 |
| 81 | 2024-02 | 1337.25 | 349.48 | 987.76 | 128051.56 |
| 82 | 2024-03 | 1337.25 | 346.81 | 990.44 | 127061.12 |
| 83 | 2024-04 | 1337.25 | 344.12 | 993.12 | 126068.00 |
| 84 | 2024-05 | 1337.25 | 341.43 | 995.81 | 125072.19 |
| 85 | 2024-06 | 1337.25 | 338.74 | 998.51 | 124073.68 |
| 86 | 2024-07 | 1337.25 | 336.03 | 1001.21 | 123072.47 |
| 87 | 2024-08 | 1337.25 | 333.32 | 1003.92 | 122068.54 |
| 88 | 2024-09 | 1337.25 | 330.60 | 1006.64 | 121061.90 |
| 89 | 2024-10 | 1337.25 | 327.88 | 1009.37 | 120052.53 |
| 90 | 2024-11 | 1337.25 | 325.14 | 1012.10 | 119040.42 |
| 91 | 2024-12 | 1337.25 | 322.40 | 1014.84 | 118025.58 |
| 92 | 2025-01 | 1337.25 | 319.65 | 1017.59 | 117007.99 |
| 93 | 2025-02 | 1337.25 | 316.90 | 1020.35 | 115987.64 |
| 94 | 2025-03 | 1337.25 | 314.13 | 1023.11 | 114964.52 |
| 95 | 2025-04 | 1337.25 | 311.36 | 1025.88 | 113938.64 |
| 96 | 2025-05 | 1337.25 | 308.58 | 1028.66 | 112909.98 |
| 97 | 2025-06 | 1337.25 | 305.80 | 1031.45 | 111878.53 |
| 98 | 2025-07 | 1337.25 | 303.00 | 1034.24 | 110844.29 |
| 99 | 2025-08 | 1337.25 | 300.20 | 1037.04 | 109807.25 |
| 100 | 2025-09 | 1337.25 | 297.39 | 1039.85 | 108767.40 |
| 101 | 2025-10 | 1337.25 | 294.58 | 1042.67 | 107724.73 |
| 102 | 2025-11 | 1337.25 | 291.75 | 1045.49 | 106679.24 |
| 103 | 2025-12 | 1337.25 | 288.92 | 1048.32 | 105630.91 |
| 104 | 2026-01 | 1337.25 | 286.08 | 1051.16 | 104579.75 |
| 105 | 2026-02 | 1337.25 | 283.24 | 1054.01 | 103525.74 |
| 106 | 2026-03 | 1337.25 | 280.38 | 1056.86 | 102468.88 |
| 107 | 2026-04 | 1337.25 | 277.52 | 1059.73 | 101409.15 |
| 108 | 2026-05 | 1337.25 | 274.65 | 1062.60 | 100346.56 |
| 109 | 2026-06 | 1337.25 | 271.77 | 1065.47 | 99281.08 |
| 110 | 2026-07 | 1337.25 | 268.89 | 1068.36 | 98212.72 |
| 111 | 2026-08 | 1337.25 | 265.99 | 1071.25 | 97141.47 |
| 112 | 2026-09 | 1337.25 | 263.09 | 1074.15 | 96067.32 |
| 113 | 2026-10 | 1337.25 | 260.18 | 1077.06 | 94990.25 |
| 114 | 2026-11 | 1337.25 | 257.27 | 1079.98 | 93910.27 |
| 115 | 2026-12 | 1337.25 | 254.34 | 1082.91 | 92827.37 |
| 116 | 2027-01 | 1337.25 | 251.41 | 1085.84 | 91741.53 |
| 117 | 2027-02 | 1337.25 | 248.47 | 1088.78 | 90652.75 |
| 118 | 2027-03 | 1337.25 | 245.52 | 1091.73 | 89561.02 |
| 119 | 2027-04 | 1337.25 | 242.56 | 1094.68 | 88466.34 |
| 120 | 2027-05 | 1337.25 | 239.60 | 1097.65 | 87368.69 |
| 121 | 2027-06 | 1337.25 | 236.62 | 1100.62 | 86268.07 |
| 122 | 2027-07 | 1337.25 | 233.64 | 1103.60 | 85164.46 |
| 123 | 2027-08 | 1337.25 | 230.65 | 1106.59 | 84057.87 |
| 124 | 2027-09 | 1337.25 | 227.66 | 1109.59 | 82948.28 |
| 125 | 2027-10 | 1337.25 | 224.65 | 1112.59 | 81835.69 |
| 126 | 2027-11 | 1337.25 | 221.64 | 1115.61 | 80720.08 |
| 127 | 2027-12 | 1337.25 | 218.62 | 1118.63 | 79601.45 |
| 128 | 2028-01 | 1337.25 | 215.59 | 1121.66 | 78479.79 |
| 129 | 2028-02 | 1337.25 | 212.55 | 1124.70 | 77355.10 |
| 130 | 2028-03 | 1337.25 | 209.50 | 1127.74 | 76227.35 |
| 131 | 2028-04 | 1337.25 | 206.45 | 1130.80 | 75096.56 |
| 132 | 2028-05 | 1337.25 | 203.39 | 1133.86 | 73962.70 |
| 133 | 2028-06 | 1337.25 | 200.32 | 1136.93 | 72825.77 |
| 134 | 2028-07 | 1337.25 | 197.24 | 1140.01 | 71685.76 |
| 135 | 2028-08 | 1337.25 | 194.15 | 1143.10 | 70542.66 |
| 136 | 2028-09 | 1337.25 | 191.05 | 1146.19 | 69396.47 |
| 137 | 2028-10 | 1337.25 | 187.95 | 1149.30 | 68247.17 |
| 138 | 2028-11 | 1337.25 | 184.84 | 1152.41 | 67094.76 |
| 139 | 2028-12 | 1337.25 | 181.71 | 1155.53 | 65939.23 |
| 140 | 2029-01 | 1337.25 | 178.59 | 1158.66 | 64780.57 |
| 141 | 2029-02 | 1337.25 | 175.45 | 1161.80 | 63618.77 |
| 142 | 2029-03 | 1337.25 | 172.30 | 1164.94 | 62453.83 |
| 143 | 2029-04 | 1337.25 | 169.15 | 1168.10 | 61285.73 |
| 144 | 2029-05 | 1337.25 | 165.98 | 1171.26 | 60114.47 |
| 145 | 2029-06 | 1337.25 | 162.81 | 1174.44 | 58940.03 |
| 146 | 2029-07 | 1337.25 | 159.63 | 1177.62 | 57762.41 |
| 147 | 2029-08 | 1337.25 | 156.44 | 1180.81 | 56581.61 |
| 148 | 2029-09 | 1337.25 | 153.24 | 1184.00 | 55397.60 |
| 149 | 2029-10 | 1337.25 | 150.04 | 1187.21 | 54210.39 |
| 150 | 2029-11 | 1337.25 | 146.82 | 1190.43 | 53019.97 |
| 151 | 2029-12 | 1337.25 | 143.60 | 1193.65 | 51826.32 |
| 152 | 2030-01 | 1337.25 | 140.36 | 1196.88 | 50629.43 |
| 153 | 2030-02 | 1337.25 | 137.12 | 1200.12 | 49429.31 |
| 154 | 2030-03 | 1337.25 | 133.87 | 1203.37 | 48225.93 |
| 155 | 2030-04 | 1337.25 | 130.61 | 1206.63 | 47019.30 |
| 156 | 2030-05 | 1337.25 | 127.34 | 1209.90 | 45809.40 |
| 157 | 2030-06 | 1337.25 | 124.07 | 1213.18 | 44596.22 |
| 158 | 2030-07 | 1337.25 | 120.78 | 1216.46 | 43379.76 |
| 159 | 2030-08 | 1337.25 | 117.49 | 1219.76 | 42160.00 |
| 160 | 2030-09 | 1337.25 | 114.18 | 1223.06 | 40936.93 |
| 161 | 2030-10 | 1337.25 | 110.87 | 1226.37 | 39710.56 |
| 162 | 2030-11 | 1337.25 | 107.55 | 1229.70 | 38480.86 |
| 163 | 2030-12 | 1337.25 | 104.22 | 1233.03 | 37247.84 |
| 164 | 2031-01 | 1337.25 | 100.88 | 1236.37 | 36011.47 |
| 165 | 2031-02 | 1337.25 | 97.53 | 1239.71 | 34771.76 |
| 166 | 2031-03 | 1337.25 | 94.17 | 1243.07 | 33528.68 |
| 167 | 2031-04 | 1337.25 | 90.81 | 1246.44 | 32282.24 |
| 168 | 2031-05 | 1337.25 | 87.43 | 1249.81 | 31032.43 |
| 169 | 2031-06 | 1337.25 | 84.05 | 1253.20 | 29779.23 |
| 170 | 2031-07 | 1337.25 | 80.65 | 1256.59 | 28522.64 |
| 171 | 2031-08 | 1337.25 | 77.25 | 1260.00 | 27262.64 |
| 172 | 2031-09 | 1337.25 | 73.84 | 1263.41 | 25999.23 |
| 173 | 2031-10 | 1337.25 | 70.41 | 1266.83 | 24732.40 |
| 174 | 2031-11 | 1337.25 | 66.98 | 1270.26 | 23462.14 |
| 175 | 2031-12 | 1337.25 | 63.54 | 1273.70 | 22188.43 |
| 176 | 2032-01 | 1337.25 | 60.09 | 1277.15 | 20911.28 |
| 177 | 2032-02 | 1337.25 | 56.63 | 1280.61 | 19630.67 |
| 178 | 2032-03 | 1337.25 | 53.17 | 1284.08 | 18346.59 |
| 179 | 2032-04 | 1337.25 | 49.69 | 1287.56 | 17059.03 |
| 180 | 2032-05 | 1337.25 | 46.20 | 1291.04 | 15767.99 |
| 181 | 2032-06 | 1337.25 | 42.70 | 1294.54 | 14473.45 |
| 182 | 2032-07 | 1337.25 | 39.20 | 1298.05 | 13175.40 |
| 183 | 2032-08 | 1337.25 | 35.68 | 1301.56 | 11873.84 |
| 184 | 2032-09 | 1337.25 | 32.16 | 1305.09 | 10568.75 |
| 185 | 2032-10 | 1337.25 | 28.62 | 1308.62 | 9260.13 |
| 186 | 2032-11 | 1337.25 | 25.08 | 1312.17 | 7947.96 |
| 187 | 2032-12 | 1337.25 | 21.53 | 1315.72 | 6632.24 |
| 188 | 2033-01 | 1337.25 | 17.96 | 1319.28 | 5312.96 |
| 189 | 2033-02 | 1337.25 | 14.39 | 1322.86 | 3990.10 |
| 190 | 2033-03 | 1337.25 | 10.81 | 1326.44 | 2663.67 |
| 191 | 2033-04 | 1337.25 | 7.21 | 1330.03 | 1333.63 |
| 192 | 2033-05 | 1337.25 | 3.61 | 1333.63 | 0.00 |
等额本金还款方式：
贷款总额：20万
还款月数：16年
首月还款：1583.33元
每月递减：2.82元
利息总额：5.23万
本息合计：25.23万
节省利息：4480.35元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2017-06 | 1583.33 | 541.67 | 1041.67 | 198958.33 |
| 2 | 2017-07 | 1580.51 | 538.85 | 1041.67 | 197916.67 |
| 3 | 2017-08 | 1577.69 | 536.02 | 1041.67 | 196875.00 |
| 4 | 2017-09 | 1574.87 | 533.20 | 1041.67 | 195833.33 |
| 5 | 2017-10 | 1572.05 | 530.38 | 1041.67 | 194791.67 |
| 6 | 2017-11 | 1569.23 | 527.56 | 1041.67 | 193750.00 |
| 7 | 2017-12 | 1566.41 | 524.74 | 1041.67 | 192708.33 |
| 8 | 2018-01 | 1563.59 | 521.92 | 1041.67 | 191666.67 |
| 9 | 2018-02 | 1560.76 | 519.10 | 1041.67 | 190625.00 |
| 10 | 2018-03 | 1557.94 | 516.28 | 1041.67 | 189583.33 |
| 11 | 2018-04 | 1555.12 | 513.45 | 1041.67 | 188541.67 |
| 12 | 2018-05 | 1552.30 | 510.63 | 1041.67 | 187500.00 |
| 13 | 2018-06 | 1549.48 | 507.81 | 1041.67 | 186458.33 |
| 14 | 2018-07 | 1546.66 | 504.99 | 1041.67 | 185416.67 |
| 15 | 2018-08 | 1543.84 | 502.17 | 1041.67 | 184375.00 |
| 16 | 2018-09 | 1541.02 | 499.35 | 1041.67 | 183333.33 |
| 17 | 2018-10 | 1538.19 | 496.53 | 1041.67 | 182291.67 |
| 18 | 2018-11 | 1535.37 | 493.71 | 1041.67 | 181250.00 |
| 19 | 2018-12 | 1532.55 | 490.89 | 1041.67 | 180208.33 |
| 20 | 2019-01 | 1529.73 | 488.06 | 1041.67 | 179166.67 |
| 21 | 2019-02 | 1526.91 | 485.24 | 1041.67 | 178125.00 |
| 22 | 2019-03 | 1524.09 | 482.42 | 1041.67 | 177083.33 |
| 23 | 2019-04 | 1521.27 | 479.60 | 1041.67 | 176041.67 |
| 24 | 2019-05 | 1518.45 | 476.78 | 1041.67 | 175000.00 |
| 25 | 2019-06 | 1515.63 | 473.96 | 1041.67 | 173958.33 |
| 26 | 2019-07 | 1512.80 | 471.14 | 1041.67 | 172916.67 |
| 27 | 2019-08 | 1509.98 | 468.32 | 1041.67 | 171875.00 |
| 28 | 2019-09 | 1507.16 | 465.49 | 1041.67 | 170833.33 |
| 29 | 2019-10 | 1504.34 | 462.67 | 1041.67 | 169791.67 |
| 30 | 2019-11 | 1501.52 | 459.85 | 1041.67 | 168750.00 |
| 31 | 2019-12 | 1498.70 | 457.03 | 1041.67 | 167708.33 |
| 32 | 2020-01 | 1495.88 | 454.21 | 1041.67 | 166666.67 |
| 33 | 2020-02 | 1493.06 | 451.39 | 1041.67 | 165625.00 |
| 34 | 2020-03 | 1490.23 | 448.57 | 1041.67 | 164583.33 |
| 35 | 2020-04 | 1487.41 | 445.75 | 1041.67 | 163541.67 |
| 36 | 2020-05 | 1484.59 | 442.93 | 1041.67 | 162500.00 |
| 37 | 2020-06 | 1481.77 | 440.10 | 1041.67 | 161458.33 |
| 38 | 2020-07 | 1478.95 | 437.28 | 1041.67 | 160416.67 |
| 39 | 2020-08 | 1476.13 | 434.46 | 1041.67 | 159375.00 |
| 40 | 2020-09 | 1473.31 | 431.64 | 1041.67 | 158333.33 |
| 41 | 2020-10 | 1470.49 | 428.82 | 1041.67 | 157291.67 |
| 42 | 2020-11 | 1467.66 | 426.00 | 1041.67 | 156250.00 |
| 43 | 2020-12 | 1464.84 | 423.18 | 1041.67 | 155208.33 |
| 44 | 2021-01 | 1462.02 | 420.36 | 1041.67 | 154166.67 |
| 45 | 2021-02 | 1459.20 | 417.53 | 1041.67 | 153125.00 |
| 46 | 2021-03 | 1456.38 | 414.71 | 1041.67 | 152083.33 |
| 47 | 2021-04 | 1453.56 | 411.89 | 1041.67 | 151041.67 |
| 48 | 2021-05 | 1450.74 | 409.07 | 1041.67 | 150000.00 |
| 49 | 2021-06 | 1447.92 | 406.25 | 1041.67 | 148958.33 |
| 50 | 2021-07 | 1445.10 | 403.43 | 1041.67 | 147916.67 |
| 51 | 2021-08 | 1442.27 | 400.61 | 1041.67 | 146875.00 |
| 52 | 2021-09 | 1439.45 | 397.79 | 1041.67 | 145833.33 |
| 53 | 2021-10 | 1436.63 | 394.97 | 1041.67 | 144791.67 |
| 54 | 2021-11 | 1433.81 | 392.14 | 1041.67 | 143750.00 |
| 55 | 2021-12 | 1430.99 | 389.32 | 1041.67 | 142708.33 |
| 56 | 2022-01 | 1428.17 | 386.50 | 1041.67 | 141666.67 |
| 57 | 2022-02 | 1425.35 | 383.68 | 1041.67 | 140625.00 |
| 58 | 2022-03 | 1422.53 | 380.86 | 1041.67 | 139583.33 |
| 59 | 2022-04 | 1419.70 | 378.04 | 1041.67 | 138541.67 |
| 60 | 2022-05 | 1416.88 | 375.22 | 1041.67 | 137500.00 |
| 61 | 2022-06 | 1414.06 | 372.40 | 1041.67 | 136458.33 |
| 62 | 2022-07 | 1411.24 | 369.57 | 1041.67 | 135416.67 |
| 63 | 2022-08 | 1408.42 | 366.75 | 1041.67 | 134375.00 |
| 64 | 2022-09 | 1405.60 | 363.93 | 1041.67 | 133333.33 |
| 65 | 2022-10 | 1402.78 | 361.11 | 1041.67 | 132291.67 |
| 66 | 2022-11 | 1399.96 | 358.29 | 1041.67 | 131250.00 |
| 67 | 2022-12 | 1397.14 | 355.47 | 1041.67 | 130208.33 |
| 68 | 2023-01 | 1394.31 | 352.65 | 1041.67 | 129166.67 |
| 69 | 2023-02 | 1391.49 | 349.83 | 1041.67 | 128125.00 |
| 70 | 2023-03 | 1388.67 | 347.01 | 1041.67 | 127083.33 |
| 71 | 2023-04 | 1385.85 | 344.18 | 1041.67 | 126041.67 |
| 72 | 2023-05 | 1383.03 | 341.36 | 1041.67 | 125000.00 |
| 73 | 2023-06 | 1380.21 | 338.54 | 1041.67 | 123958.33 |
| 74 | 2023-07 | 1377.39 | 335.72 | 1041.67 | 122916.67 |
| 75 | 2023-08 | 1374.57 | 332.90 | 1041.67 | 121875.00 |
| 76 | 2023-09 | 1371.74 | 330.08 | 1041.67 | 120833.33 |
| 77 | 2023-10 | 1368.92 | 327.26 | 1041.67 | 119791.67 |
| 78 | 2023-11 | 1366.10 | 324.44 | 1041.67 | 118750.00 |
| 79 | 2023-12 | 1363.28 | 321.61 | 1041.67 | 117708.33 |
| 80 | 2024-01 | 1360.46 | 318.79 | 1041.67 | 116666.67 |
| 81 | 2024-02 | 1357.64 | 315.97 | 1041.67 | 115625.00 |
| 82 | 2024-03 | 1354.82 | 313.15 | 1041.67 | 114583.33 |
| 83 | 2024-04 | 1352.00 | 310.33 | 1041.67 | 113541.67 |
| 84 | 2024-05 | 1349.18 | 307.51 | 1041.67 | 112500.00 |
| 85 | 2024-06 | 1346.35 | 304.69 | 1041.67 | 111458.33 |
| 86 | 2024-07 | 1343.53 | 301.87 | 1041.67 | 110416.67 |
| 87 | 2024-08 | 1340.71 | 299.05 | 1041.67 | 109375.00 |
| 88 | 2024-09 | 1337.89 | 296.22 | 1041.67 | 108333.33 |
| 89 | 2024-10 | 1335.07 | 293.40 | 1041.67 | 107291.67 |
| 90 | 2024-11 | 1332.25 | 290.58 | 1041.67 | 106250.00 |
| 91 | 2024-12 | 1329.43 | 287.76 | 1041.67 | 105208.33 |
| 92 | 2025-01 | 1326.61 | 284.94 | 1041.67 | 104166.67 |
| 93 | 2025-02 | 1323.78 | 282.12 | 1041.67 | 103125.00 |
| 94 | 2025-03 | 1320.96 | 279.30 | 1041.67 | 102083.33 |
| 95 | 2025-04 | 1318.14 | 276.48 | 1041.67 | 101041.67 |
| 96 | 2025-05 | 1315.32 | 273.65 | 1041.67 | 100000.00 |
| 97 | 2025-06 | 1312.50 | 270.83 | 1041.67 | 98958.33 |
| 98 | 2025-07 | 1309.68 | 268.01 | 1041.67 | 97916.67 |
| 99 | 2025-08 | 1306.86 | 265.19 | 1041.67 | 96875.00 |
| 100 | 2025-09 | 1304.04 | 262.37 | 1041.67 | 95833.33 |
| 101 | 2025-10 | 1301.22 | 259.55 | 1041.67 | 94791.67 |
| 102 | 2025-11 | 1298.39 | 256.73 | 1041.67 | 93750.00 |
| 103 | 2025-12 | 1295.57 | 253.91 | 1041.67 | 92708.33 |
| 104 | 2026-01 | 1292.75 | 251.09 | 1041.67 | 91666.67 |
| 105 | 2026-02 | 1289.93 | 248.26 | 1041.67 | 90625.00 |
| 106 | 2026-03 | 1287.11 | 245.44 | 1041.67 | 89583.33 |
| 107 | 2026-04 | 1284.29 | 242.62 | 1041.67 | 88541.67 |
| 108 | 2026-05 | 1281.47 | 239.80 | 1041.67 | 87500.00 |
| 109 | 2026-06 | 1278.65 | 236.98 | 1041.67 | 86458.33 |
| 110 | 2026-07 | 1275.82 | 234.16 | 1041.67 | 85416.67 |
| 111 | 2026-08 | 1273.00 | 231.34 | 1041.67 | 84375.00 |
| 112 | 2026-09 | 1270.18 | 228.52 | 1041.67 | 83333.33 |
| 113 | 2026-10 | 1267.36 | 225.69 | 1041.67 | 82291.67 |
| 114 | 2026-11 | 1264.54 | 222.87 | 1041.67 | 81250.00 |
| 115 | 2026-12 | 1261.72 | 220.05 | 1041.67 | 80208.33 |
| 116 | 2027-01 | 1258.90 | 217.23 | 1041.67 | 79166.67 |
| 117 | 2027-02 | 1256.08 | 214.41 | 1041.67 | 78125.00 |
| 118 | 2027-03 | 1253.26 | 211.59 | 1041.67 | 77083.33 |
| 119 | 2027-04 | 1250.43 | 208.77 | 1041.67 | 76041.67 |
| 120 | 2027-05 | 1247.61 | 205.95 | 1041.67 | 75000.00 |
| 121 | 2027-06 | 1244.79 | 203.12 | 1041.67 | 73958.33 |
| 122 | 2027-07 | 1241.97 | 200.30 | 1041.67 | 72916.67 |
| 123 | 2027-08 | 1239.15 | 197.48 | 1041.67 | 71875.00 |
| 124 | 2027-09 | 1236.33 | 194.66 | 1041.67 | 70833.33 |
| 125 | 2027-10 | 1233.51 | 191.84 | 1041.67 | 69791.67 |
| 126 | 2027-11 | 1230.69 | 189.02 | 1041.67 | 68750.00 |
| 127 | 2027-12 | 1227.86 | 186.20 | 1041.67 | 67708.33 |
| 128 | 2028-01 | 1225.04 | 183.38 | 1041.67 | 66666.67 |
| 129 | 2028-02 | 1222.22 | 180.56 | 1041.67 | 65625.00 |
| 130 | 2028-03 | 1219.40 | 177.73 | 1041.67 | 64583.33 |
| 131 | 2028-04 | 1216.58 | 174.91 | 1041.67 | 63541.67 |
| 132 | 2028-05 | 1213.76 | 172.09 | 1041.67 | 62500.00 |
| 133 | 2028-06 | 1210.94 | 169.27 | 1041.67 | 61458.33 |
| 134 | 2028-07 | 1208.12 | 166.45 | 1041.67 | 60416.67 |
| 135 | 2028-08 | 1205.30 | 163.63 | 1041.67 | 59375.00 |
| 136 | 2028-09 | 1202.47 | 160.81 | 1041.67 | 58333.33 |
| 137 | 2028-10 | 1199.65 | 157.99 | 1041.67 | 57291.67 |
| 138 | 2028-11 | 1196.83 | 155.16 | 1041.67 | 56250.00 |
| 139 | 2028-12 | 1194.01 | 152.34 | 1041.67 | 55208.33 |
| 140 | 2029-01 | 1191.19 | 149.52 | 1041.67 | 54166.67 |
| 141 | 2029-02 | 1188.37 | 146.70 | 1041.67 | 53125.00 |
| 142 | 2029-03 | 1185.55 | 143.88 | 1041.67 | 52083.33 |
| 143 | 2029-04 | 1182.73 | 141.06 | 1041.67 | 51041.67 |
| 144 | 2029-05 | 1179.90 | 138.24 | 1041.67 | 50000.00 |
| 145 | 2029-06 | 1177.08 | 135.42 | 1041.67 | 48958.33 |
| 146 | 2029-07 | 1174.26 | 132.60 | 1041.67 | 47916.67 |
| 147 | 2029-08 | 1171.44 | 129.77 | 1041.67 | 46875.00 |
| 148 | 2029-09 | 1168.62 | 126.95 | 1041.67 | 45833.33 |
| 149 | 2029-10 | 1165.80 | 124.13 | 1041.67 | 44791.67 |
| 150 | 2029-11 | 1162.98 | 121.31 | 1041.67 | 43750.00 |
| 151 | 2029-12 | 1160.16 | 118.49 | 1041.67 | 42708.33 |
| 152 | 2030-01 | 1157.34 | 115.67 | 1041.67 | 41666.67 |
| 153 | 2030-02 | 1154.51 | 112.85 | 1041.67 | 40625.00 |
| 154 | 2030-03 | 1151.69 | 110.03 | 1041.67 | 39583.33 |
| 155 | 2030-04 | 1148.87 | 107.20 | 1041.67 | 38541.67 |
| 156 | 2030-05 | 1146.05 | 104.38 | 1041.67 | 37500.00 |
| 157 | 2030-06 | 1143.23 | 101.56 | 1041.67 | 36458.33 |
| 158 | 2030-07 | 1140.41 | 98.74 | 1041.67 | 35416.67 |
| 159 | 2030-08 | 1137.59 | 95.92 | 1041.67 | 34375.00 |
| 160 | 2030-09 | 1134.77 | 93.10 | 1041.67 | 33333.33 |
| 161 | 2030-10 | 1131.94 | 90.28 | 1041.67 | 32291.67 |
| 162 | 2030-11 | 1129.12 | 87.46 | 1041.67 | 31250.00 |
| 163 | 2030-12 | 1126.30 | 84.64 | 1041.67 | 30208.33 |
| 164 | 2031-01 | 1123.48 | 81.81 | 1041.67 | 29166.67 |
| 165 | 2031-02 | 1120.66 | 78.99 | 1041.67 | 28125.00 |
| 166 | 2031-03 | 1117.84 | 76.17 | 1041.67 | 27083.33 |
| 167 | 2031-04 | 1115.02 | 73.35 | 1041.67 | 26041.67 |
| 168 | 2031-05 | 1112.20 | 70.53 | 1041.67 | 25000.00 |
| 169 | 2031-06 | 1109.38 | 67.71 | 1041.67 | 23958.33 |
| 170 | 2031-07 | 1106.55 | 64.89 | 1041.67 | 22916.67 |
| 171 | 2031-08 | 1103.73 | 62.07 | 1041.67 | 21875.00 |
| 172 | 2031-09 | 1100.91 | 59.24 | 1041.67 | 20833.33 |
| 173 | 2031-10 | 1098.09 | 56.42 | 1041.67 | 19791.67 |
| 174 | 2031-11 | 1095.27 | 53.60 | 1041.67 | 18750.00 |
| 175 | 2031-12 | 1092.45 | 50.78 | 1041.67 | 17708.33 |
| 176 | 2032-01 | 1089.63 | 47.96 | 1041.67 | 16666.67 |
| 177 | 2032-02 | 1086.81 | 45.14 | 1041.67 | 15625.00 |
| 178 | 2032-03 | 1083.98 | 42.32 | 1041.67 | 14583.33 |
| 179 | 2032-04 | 1081.16 | 39.50 | 1041.67 | 13541.67 |
| 180 | 2032-05 | 1078.34 | 36.68 | 1041.67 | 12500.00 |
| 181 | 2032-06 | 1075.52 | 33.85 | 1041.67 | 11458.33 |
| 182 | 2032-07 | 1072.70 | 31.03 | 1041.67 | 10416.67 |
| 183 | 2032-08 | 1069.88 | 28.21 | 1041.67 | 9375.00 |
| 184 | 2032-09 | 1067.06 | 25.39 | 1041.67 | 8333.33 |
| 185 | 2032-10 | 1064.24 | 22.57 | 1041.67 | 7291.67 |
| 186 | 2032-11 | 1061.41 | 19.75 | 1041.67 | 6250.00 |
| 187 | 2032-12 | 1058.59 | 16.93 | 1041.67 | 5208.33 |
| 188 | 2033-01 | 1055.77 | 14.11 | 1041.67 | 4166.67 |
| 189 | 2033-02 | 1052.95 | 11.28 | 1041.67 | 3125.00 |
| 190 | 2033-03 | 1050.13 | 8.46 | 1041.67 | 2083.33 |
| 191 | 2033-04 | 1047.31 | 5.64 | 1041.67 | 1041.67 |
| 192 | 2033-05 | 1044.49 | 2.82 | 1041.67 | 0.00 |