贷款27万（公积金贷款）房贷，还款14年8个月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：27万
还款月数：14年8个月
每月还款：1878.78元
利息总额：6.07万
本息合计：33.07万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 1878.78 | 641.25 | 1237.53 | 268762.47 |
| 2 | 2025-04 | 1878.78 | 638.31 | 1240.47 | 267522.00 |
| 3 | 2025-05 | 1878.78 | 635.36 | 1243.42 | 266278.58 |
| 4 | 2025-06 | 1878.78 | 632.41 | 1246.37 | 265032.21 |
| 5 | 2025-07 | 1878.78 | 629.45 | 1249.33 | 263782.87 |
| 6 | 2025-08 | 1878.78 | 626.48 | 1252.30 | 262530.58 |
| 7 | 2025-09 | 1878.78 | 623.51 | 1255.27 | 261275.30 |
| 8 | 2025-10 | 1878.78 | 620.53 | 1258.25 | 260017.05 |
| 9 | 2025-11 | 1878.78 | 617.54 | 1261.24 | 258755.81 |
| 10 | 2025-12 | 1878.78 | 614.55 | 1264.24 | 257491.57 |
| 11 | 2026-01 | 1878.78 | 611.54 | 1267.24 | 256224.33 |
| 12 | 2026-02 | 1878.78 | 608.53 | 1270.25 | 254954.08 |
| 13 | 2026-03 | 1878.78 | 605.52 | 1273.27 | 253680.81 |
| 14 | 2026-04 | 1878.78 | 602.49 | 1276.29 | 252404.52 |
| 15 | 2026-05 | 1878.78 | 599.46 | 1279.32 | 251125.20 |
| 16 | 2026-06 | 1878.78 | 596.42 | 1282.36 | 249842.84 |
| 17 | 2026-07 | 1878.78 | 593.38 | 1285.41 | 248557.43 |
| 18 | 2026-08 | 1878.78 | 590.32 | 1288.46 | 247268.97 |
| 19 | 2026-09 | 1878.78 | 587.26 | 1291.52 | 245977.46 |
| 20 | 2026-10 | 1878.78 | 584.20 | 1294.59 | 244682.87 |
| 21 | 2026-11 | 1878.78 | 581.12 | 1297.66 | 243385.21 |
| 22 | 2026-12 | 1878.78 | 578.04 | 1300.74 | 242084.47 |
| 23 | 2027-01 | 1878.78 | 574.95 | 1303.83 | 240780.63 |
| 24 | 2027-02 | 1878.78 | 571.85 | 1306.93 | 239473.70 |
| 25 | 2027-03 | 1878.78 | 568.75 | 1310.03 | 238163.67 |
| 26 | 2027-04 | 1878.78 | 565.64 | 1313.14 | 236850.53 |
| 27 | 2027-05 | 1878.78 | 562.52 | 1316.26 | 235534.27 |
| 28 | 2027-06 | 1878.78 | 559.39 | 1319.39 | 234214.88 |
| 29 | 2027-07 | 1878.78 | 556.26 | 1322.52 | 232892.35 |
| 30 | 2027-08 | 1878.78 | 553.12 | 1325.66 | 231566.69 |
| 31 | 2027-09 | 1878.78 | 549.97 | 1328.81 | 230237.88 |
| 32 | 2027-10 | 1878.78 | 546.81 | 1331.97 | 228905.91 |
| 33 | 2027-11 | 1878.78 | 543.65 | 1335.13 | 227570.78 |
| 34 | 2027-12 | 1878.78 | 540.48 | 1338.30 | 226232.48 |
| 35 | 2028-01 | 1878.78 | 537.30 | 1341.48 | 224891.00 |
| 36 | 2028-02 | 1878.78 | 534.12 | 1344.67 | 223546.33 |
| 37 | 2028-03 | 1878.78 | 530.92 | 1347.86 | 222198.47 |
| 38 | 2028-04 | 1878.78 | 527.72 | 1351.06 | 220847.41 |
| 39 | 2028-05 | 1878.78 | 524.51 | 1354.27 | 219493.14 |
| 40 | 2028-06 | 1878.78 | 521.30 | 1357.49 | 218135.65 |
| 41 | 2028-07 | 1878.78 | 518.07 | 1360.71 | 216774.94 |
| 42 | 2028-08 | 1878.78 | 514.84 | 1363.94 | 215411.00 |
| 43 | 2028-09 | 1878.78 | 511.60 | 1367.18 | 214043.82 |
| 44 | 2028-10 | 1878.78 | 508.35 | 1370.43 | 212673.39 |
| 45 | 2028-11 | 1878.78 | 505.10 | 1373.68 | 211299.70 |
| 46 | 2028-12 | 1878.78 | 501.84 | 1376.95 | 209922.76 |
| 47 | 2029-01 | 1878.78 | 498.57 | 1380.22 | 208542.54 |
| 48 | 2029-02 | 1878.78 | 495.29 | 1383.49 | 207159.05 |
| 49 | 2029-03 | 1878.78 | 492.00 | 1386.78 | 205772.27 |
| 50 | 2029-04 | 1878.78 | 488.71 | 1390.07 | 204382.19 |
| 51 | 2029-05 | 1878.78 | 485.41 | 1393.38 | 202988.82 |
| 52 | 2029-06 | 1878.78 | 482.10 | 1396.68 | 201592.14 |
| 53 | 2029-07 | 1878.78 | 478.78 | 1400.00 | 200192.13 |
| 54 | 2029-08 | 1878.78 | 475.46 | 1403.33 | 198788.81 |
| 55 | 2029-09 | 1878.78 | 472.12 | 1406.66 | 197382.15 |
| 56 | 2029-10 | 1878.78 | 468.78 | 1410.00 | 195972.15 |
| 57 | 2029-11 | 1878.78 | 465.43 | 1413.35 | 194558.80 |
| 58 | 2029-12 | 1878.78 | 462.08 | 1416.71 | 193142.09 |
| 59 | 2030-01 | 1878.78 | 458.71 | 1420.07 | 191722.02 |
| 60 | 2030-02 | 1878.78 | 455.34 | 1423.44 | 190298.58 |
| 61 | 2030-03 | 1878.78 | 451.96 | 1426.82 | 188871.76 |
| 62 | 2030-04 | 1878.78 | 448.57 | 1430.21 | 187441.54 |
| 63 | 2030-05 | 1878.78 | 445.17 | 1433.61 | 186007.94 |
| 64 | 2030-06 | 1878.78 | 441.77 | 1437.01 | 184570.92 |
| 65 | 2030-07 | 1878.78 | 438.36 | 1440.43 | 183130.49 |
| 66 | 2030-08 | 1878.78 | 434.93 | 1443.85 | 181686.65 |
| 67 | 2030-09 | 1878.78 | 431.51 | 1447.28 | 180239.37 |
| 68 | 2030-10 | 1878.78 | 428.07 | 1450.71 | 178788.66 |
| 69 | 2030-11 | 1878.78 | 424.62 | 1454.16 | 177334.50 |
| 70 | 2030-12 | 1878.78 | 421.17 | 1457.61 | 175876.88 |
| 71 | 2031-01 | 1878.78 | 417.71 | 1461.08 | 174415.81 |
| 72 | 2031-02 | 1878.78 | 414.24 | 1464.55 | 172951.26 |
| 73 | 2031-03 | 1878.78 | 410.76 | 1468.02 | 171483.24 |
| 74 | 2031-04 | 1878.78 | 407.27 | 1471.51 | 170011.73 |
| 75 | 2031-05 | 1878.78 | 403.78 | 1475.00 | 168536.72 |
| 76 | 2031-06 | 1878.78 | 400.27 | 1478.51 | 167058.22 |
| 77 | 2031-07 | 1878.78 | 396.76 | 1482.02 | 165576.20 |
| 78 | 2031-08 | 1878.78 | 393.24 | 1485.54 | 164090.66 |
| 79 | 2031-09 | 1878.78 | 389.72 | 1489.07 | 162601.59 |
| 80 | 2031-10 | 1878.78 | 386.18 | 1492.60 | 161108.99 |
| 81 | 2031-11 | 1878.78 | 382.63 | 1496.15 | 159612.84 |
| 82 | 2031-12 | 1878.78 | 379.08 | 1499.70 | 158113.13 |
| 83 | 2032-01 | 1878.78 | 375.52 | 1503.26 | 156609.87 |
| 84 | 2032-02 | 1878.78 | 371.95 | 1506.83 | 155103.04 |
| 85 | 2032-03 | 1878.78 | 368.37 | 1510.41 | 153592.62 |
| 86 | 2032-04 | 1878.78 | 364.78 | 1514.00 | 152078.62 |
| 87 | 2032-05 | 1878.78 | 361.19 | 1517.60 | 150561.03 |
| 88 | 2032-06 | 1878.78 | 357.58 | 1521.20 | 149039.83 |
| 89 | 2032-07 | 1878.78 | 353.97 | 1524.81 | 147515.01 |
| 90 | 2032-08 | 1878.78 | 350.35 | 1528.43 | 145986.58 |
| 91 | 2032-09 | 1878.78 | 346.72 | 1532.06 | 144454.51 |
| 92 | 2032-10 | 1878.78 | 343.08 | 1535.70 | 142918.81 |
| 93 | 2032-11 | 1878.78 | 339.43 | 1539.35 | 141379.46 |
| 94 | 2032-12 | 1878.78 | 335.78 | 1543.01 | 139836.45 |
| 95 | 2033-01 | 1878.78 | 332.11 | 1546.67 | 138289.78 |
| 96 | 2033-02 | 1878.78 | 328.44 | 1550.34 | 136739.44 |
| 97 | 2033-03 | 1878.78 | 324.76 | 1554.03 | 135185.41 |
| 98 | 2033-04 | 1878.78 | 321.07 | 1557.72 | 133627.69 |
| 99 | 2033-05 | 1878.78 | 317.37 | 1561.42 | 132066.28 |
| 100 | 2033-06 | 1878.78 | 313.66 | 1565.13 | 130501.15 |
| 101 | 2033-07 | 1878.78 | 309.94 | 1568.84 | 128932.31 |
| 102 | 2033-08 | 1878.78 | 306.21 | 1572.57 | 127359.74 |
| 103 | 2033-09 | 1878.78 | 302.48 | 1576.30 | 125783.44 |
| 104 | 2033-10 | 1878.78 | 298.74 | 1580.05 | 124203.39 |
| 105 | 2033-11 | 1878.78 | 294.98 | 1583.80 | 122619.59 |
| 106 | 2033-12 | 1878.78 | 291.22 | 1587.56 | 121032.03 |
| 107 | 2034-01 | 1878.78 | 287.45 | 1591.33 | 119440.70 |
| 108 | 2034-02 | 1878.78 | 283.67 | 1595.11 | 117845.59 |
| 109 | 2034-03 | 1878.78 | 279.88 | 1598.90 | 116246.69 |
| 110 | 2034-04 | 1878.78 | 276.09 | 1602.70 | 114643.99 |
| 111 | 2034-05 | 1878.78 | 272.28 | 1606.50 | 113037.49 |
| 112 | 2034-06 | 1878.78 | 268.46 | 1610.32 | 111427.17 |
| 113 | 2034-07 | 1878.78 | 264.64 | 1614.14 | 109813.02 |
| 114 | 2034-08 | 1878.78 | 260.81 | 1617.98 | 108195.05 |
| 115 | 2034-09 | 1878.78 | 256.96 | 1621.82 | 106573.23 |
| 116 | 2034-10 | 1878.78 | 253.11 | 1625.67 | 104947.56 |
| 117 | 2034-11 | 1878.78 | 249.25 | 1629.53 | 103318.02 |
| 118 | 2034-12 | 1878.78 | 245.38 | 1633.40 | 101684.62 |
| 119 | 2035-01 | 1878.78 | 241.50 | 1637.28 | 100047.34 |
| 120 | 2035-02 | 1878.78 | 237.61 | 1641.17 | 98406.17 |
| 121 | 2035-03 | 1878.78 | 233.71 | 1645.07 | 96761.10 |
| 122 | 2035-04 | 1878.78 | 229.81 | 1648.98 | 95112.13 |
| 123 | 2035-05 | 1878.78 | 225.89 | 1652.89 | 93459.23 |
| 124 | 2035-06 | 1878.78 | 221.97 | 1656.82 | 91802.42 |
| 125 | 2035-07 | 1878.78 | 218.03 | 1660.75 | 90141.67 |
| 126 | 2035-08 | 1878.78 | 214.09 | 1664.70 | 88476.97 |
| 127 | 2035-09 | 1878.78 | 210.13 | 1668.65 | 86808.32 |
| 128 | 2035-10 | 1878.78 | 206.17 | 1672.61 | 85135.71 |
| 129 | 2035-11 | 1878.78 | 202.20 | 1676.59 | 83459.12 |
| 130 | 2035-12 | 1878.78 | 198.22 | 1680.57 | 81778.55 |
| 131 | 2036-01 | 1878.78 | 194.22 | 1684.56 | 80093.99 |
| 132 | 2036-02 | 1878.78 | 190.22 | 1688.56 | 78405.44 |
| 133 | 2036-03 | 1878.78 | 186.21 | 1692.57 | 76712.87 |
| 134 | 2036-04 | 1878.78 | 182.19 | 1696.59 | 75016.28 |
| 135 | 2036-05 | 1878.78 | 178.16 | 1700.62 | 73315.66 |
| 136 | 2036-06 | 1878.78 | 174.12 | 1704.66 | 71611.00 |
| 137 | 2036-07 | 1878.78 | 170.08 | 1708.71 | 69902.29 |
| 138 | 2036-08 | 1878.78 | 166.02 | 1712.76 | 68189.53 |
| 139 | 2036-09 | 1878.78 | 161.95 | 1716.83 | 66472.69 |
| 140 | 2036-10 | 1878.78 | 157.87 | 1720.91 | 64751.78 |
| 141 | 2036-11 | 1878.78 | 153.79 | 1725.00 | 63026.79 |
| 142 | 2036-12 | 1878.78 | 149.69 | 1729.09 | 61297.69 |
| 143 | 2037-01 | 1878.78 | 145.58 | 1733.20 | 59564.49 |
| 144 | 2037-02 | 1878.78 | 141.47 | 1737.32 | 57827.17 |
| 145 | 2037-03 | 1878.78 | 137.34 | 1741.44 | 56085.73 |
| 146 | 2037-04 | 1878.78 | 133.20 | 1745.58 | 54340.15 |
| 147 | 2037-05 | 1878.78 | 129.06 | 1749.72 | 52590.43 |
| 148 | 2037-06 | 1878.78 | 124.90 | 1753.88 | 50836.55 |
| 149 | 2037-07 | 1878.78 | 120.74 | 1758.05 | 49078.50 |
| 150 | 2037-08 | 1878.78 | 116.56 | 1762.22 | 47316.28 |
| 151 | 2037-09 | 1878.78 | 112.38 | 1766.41 | 45549.87 |
| 152 | 2037-10 | 1878.78 | 108.18 | 1770.60 | 43779.27 |
| 153 | 2037-11 | 1878.78 | 103.98 | 1774.81 | 42004.46 |
| 154 | 2037-12 | 1878.78 | 99.76 | 1779.02 | 40225.44 |
| 155 | 2038-01 | 1878.78 | 95.54 | 1783.25 | 38442.19 |
| 156 | 2038-02 | 1878.78 | 91.30 | 1787.48 | 36654.71 |
| 157 | 2038-03 | 1878.78 | 87.05 | 1791.73 | 34862.98 |
| 158 | 2038-04 | 1878.78 | 82.80 | 1795.98 | 33067.00 |
| 159 | 2038-05 | 1878.78 | 78.53 | 1800.25 | 31266.75 |
| 160 | 2038-06 | 1878.78 | 74.26 | 1804.52 | 29462.23 |
| 161 | 2038-07 | 1878.78 | 69.97 | 1808.81 | 27653.42 |
| 162 | 2038-08 | 1878.78 | 65.68 | 1813.11 | 25840.31 |
| 163 | 2038-09 | 1878.78 | 61.37 | 1817.41 | 24022.90 |
| 164 | 2038-10 | 1878.78 | 57.05 | 1821.73 | 22201.17 |
| 165 | 2038-11 | 1878.78 | 52.73 | 1826.05 | 20375.12 |
| 166 | 2038-12 | 1878.78 | 48.39 | 1830.39 | 18544.73 |
| 167 | 2039-01 | 1878.78 | 44.04 | 1834.74 | 16709.99 |
| 168 | 2039-02 | 1878.78 | 39.69 | 1839.10 | 14870.89 |
| 169 | 2039-03 | 1878.78 | 35.32 | 1843.46 | 13027.43 |
| 170 | 2039-04 | 1878.78 | 30.94 | 1847.84 | 11179.58 |
| 171 | 2039-05 | 1878.78 | 26.55 | 1852.23 | 9327.35 |
| 172 | 2039-06 | 1878.78 | 22.15 | 1856.63 | 7470.72 |
| 173 | 2039-07 | 1878.78 | 17.74 | 1861.04 | 5609.68 |
| 174 | 2039-08 | 1878.78 | 13.32 | 1865.46 | 3744.22 |
| 175 | 2039-09 | 1878.78 | 8.89 | 1869.89 | 1874.33 |
| 176 | 2039-10 | 1878.78 | 4.45 | 1874.33 | 0.00 |
等额本金还款方式：
贷款总额：27万
还款月数：14年8个月
首月还款：2175.34元
每月递减：3.64元
利息总额：5.68万
本息合计：32.68万
节省利息：3915.14元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-03 | 2175.34 | 641.25 | 1534.09 | 268465.91 |
| 2 | 2025-04 | 2171.70 | 637.61 | 1534.09 | 266931.82 |
| 3 | 2025-05 | 2168.05 | 633.96 | 1534.09 | 265397.73 |
| 4 | 2025-06 | 2164.41 | 630.32 | 1534.09 | 263863.64 |
| 5 | 2025-07 | 2160.77 | 626.68 | 1534.09 | 262329.55 |
| 6 | 2025-08 | 2157.12 | 623.03 | 1534.09 | 260795.45 |
| 7 | 2025-09 | 2153.48 | 619.39 | 1534.09 | 259261.36 |
| 8 | 2025-10 | 2149.84 | 615.75 | 1534.09 | 257727.27 |
| 9 | 2025-11 | 2146.19 | 612.10 | 1534.09 | 256193.18 |
| 10 | 2025-12 | 2142.55 | 608.46 | 1534.09 | 254659.09 |
| 11 | 2026-01 | 2138.91 | 604.82 | 1534.09 | 253125.00 |
| 12 | 2026-02 | 2135.26 | 601.17 | 1534.09 | 251590.91 |
| 13 | 2026-03 | 2131.62 | 597.53 | 1534.09 | 250056.82 |
| 14 | 2026-04 | 2127.98 | 593.88 | 1534.09 | 248522.73 |
| 15 | 2026-05 | 2124.33 | 590.24 | 1534.09 | 246988.64 |
| 16 | 2026-06 | 2120.69 | 586.60 | 1534.09 | 245454.55 |
| 17 | 2026-07 | 2117.05 | 582.95 | 1534.09 | 243920.45 |
| 18 | 2026-08 | 2113.40 | 579.31 | 1534.09 | 242386.36 |
| 19 | 2026-09 | 2109.76 | 575.67 | 1534.09 | 240852.27 |
| 20 | 2026-10 | 2106.12 | 572.02 | 1534.09 | 239318.18 |
| 21 | 2026-11 | 2102.47 | 568.38 | 1534.09 | 237784.09 |
| 22 | 2026-12 | 2098.83 | 564.74 | 1534.09 | 236250.00 |
| 23 | 2027-01 | 2095.18 | 561.09 | 1534.09 | 234715.91 |
| 24 | 2027-02 | 2091.54 | 557.45 | 1534.09 | 233181.82 |
| 25 | 2027-03 | 2087.90 | 553.81 | 1534.09 | 231647.73 |
| 26 | 2027-04 | 2084.25 | 550.16 | 1534.09 | 230113.64 |
| 27 | 2027-05 | 2080.61 | 546.52 | 1534.09 | 228579.55 |
| 28 | 2027-06 | 2076.97 | 542.88 | 1534.09 | 227045.45 |
| 29 | 2027-07 | 2073.32 | 539.23 | 1534.09 | 225511.36 |
| 30 | 2027-08 | 2069.68 | 535.59 | 1534.09 | 223977.27 |
| 31 | 2027-09 | 2066.04 | 531.95 | 1534.09 | 222443.18 |
| 32 | 2027-10 | 2062.39 | 528.30 | 1534.09 | 220909.09 |
| 33 | 2027-11 | 2058.75 | 524.66 | 1534.09 | 219375.00 |
| 34 | 2027-12 | 2055.11 | 521.02 | 1534.09 | 217840.91 |
| 35 | 2028-01 | 2051.46 | 517.37 | 1534.09 | 216306.82 |
| 36 | 2028-02 | 2047.82 | 513.73 | 1534.09 | 214772.73 |
| 37 | 2028-03 | 2044.18 | 510.09 | 1534.09 | 213238.64 |
| 38 | 2028-04 | 2040.53 | 506.44 | 1534.09 | 211704.55 |
| 39 | 2028-05 | 2036.89 | 502.80 | 1534.09 | 210170.45 |
| 40 | 2028-06 | 2033.25 | 499.15 | 1534.09 | 208636.36 |
| 41 | 2028-07 | 2029.60 | 495.51 | 1534.09 | 207102.27 |
| 42 | 2028-08 | 2025.96 | 491.87 | 1534.09 | 205568.18 |
| 43 | 2028-09 | 2022.32 | 488.22 | 1534.09 | 204034.09 |
| 44 | 2028-10 | 2018.67 | 484.58 | 1534.09 | 202500.00 |
| 45 | 2028-11 | 2015.03 | 480.94 | 1534.09 | 200965.91 |
| 46 | 2028-12 | 2011.38 | 477.29 | 1534.09 | 199431.82 |
| 47 | 2029-01 | 2007.74 | 473.65 | 1534.09 | 197897.73 |
| 48 | 2029-02 | 2004.10 | 470.01 | 1534.09 | 196363.64 |
| 49 | 2029-03 | 2000.45 | 466.36 | 1534.09 | 194829.55 |
| 50 | 2029-04 | 1996.81 | 462.72 | 1534.09 | 193295.45 |
| 51 | 2029-05 | 1993.17 | 459.08 | 1534.09 | 191761.36 |
| 52 | 2029-06 | 1989.52 | 455.43 | 1534.09 | 190227.27 |
| 53 | 2029-07 | 1985.88 | 451.79 | 1534.09 | 188693.18 |
| 54 | 2029-08 | 1982.24 | 448.15 | 1534.09 | 187159.09 |
| 55 | 2029-09 | 1978.59 | 444.50 | 1534.09 | 185625.00 |
| 56 | 2029-10 | 1974.95 | 440.86 | 1534.09 | 184090.91 |
| 57 | 2029-11 | 1971.31 | 437.22 | 1534.09 | 182556.82 |
| 58 | 2029-12 | 1967.66 | 433.57 | 1534.09 | 181022.73 |
| 59 | 2030-01 | 1964.02 | 429.93 | 1534.09 | 179488.64 |
| 60 | 2030-02 | 1960.38 | 426.29 | 1534.09 | 177954.55 |
| 61 | 2030-03 | 1956.73 | 422.64 | 1534.09 | 176420.45 |
| 62 | 2030-04 | 1953.09 | 419.00 | 1534.09 | 174886.36 |
| 63 | 2030-05 | 1949.45 | 415.36 | 1534.09 | 173352.27 |
| 64 | 2030-06 | 1945.80 | 411.71 | 1534.09 | 171818.18 |
| 65 | 2030-07 | 1942.16 | 408.07 | 1534.09 | 170284.09 |
| 66 | 2030-08 | 1938.52 | 404.42 | 1534.09 | 168750.00 |
| 67 | 2030-09 | 1934.87 | 400.78 | 1534.09 | 167215.91 |
| 68 | 2030-10 | 1931.23 | 397.14 | 1534.09 | 165681.82 |
| 69 | 2030-11 | 1927.59 | 393.49 | 1534.09 | 164147.73 |
| 70 | 2030-12 | 1923.94 | 389.85 | 1534.09 | 162613.64 |
| 71 | 2031-01 | 1920.30 | 386.21 | 1534.09 | 161079.55 |
| 72 | 2031-02 | 1916.65 | 382.56 | 1534.09 | 159545.45 |
| 73 | 2031-03 | 1913.01 | 378.92 | 1534.09 | 158011.36 |
| 74 | 2031-04 | 1909.37 | 375.28 | 1534.09 | 156477.27 |
| 75 | 2031-05 | 1905.72 | 371.63 | 1534.09 | 154943.18 |
| 76 | 2031-06 | 1902.08 | 367.99 | 1534.09 | 153409.09 |
| 77 | 2031-07 | 1898.44 | 364.35 | 1534.09 | 151875.00 |
| 78 | 2031-08 | 1894.79 | 360.70 | 1534.09 | 150340.91 |
| 79 | 2031-09 | 1891.15 | 357.06 | 1534.09 | 148806.82 |
| 80 | 2031-10 | 1887.51 | 353.42 | 1534.09 | 147272.73 |
| 81 | 2031-11 | 1883.86 | 349.77 | 1534.09 | 145738.64 |
| 82 | 2031-12 | 1880.22 | 346.13 | 1534.09 | 144204.55 |
| 83 | 2032-01 | 1876.58 | 342.49 | 1534.09 | 142670.45 |
| 84 | 2032-02 | 1872.93 | 338.84 | 1534.09 | 141136.36 |
| 85 | 2032-03 | 1869.29 | 335.20 | 1534.09 | 139602.27 |
| 86 | 2032-04 | 1865.65 | 331.56 | 1534.09 | 138068.18 |
| 87 | 2032-05 | 1862.00 | 327.91 | 1534.09 | 136534.09 |
| 88 | 2032-06 | 1858.36 | 324.27 | 1534.09 | 135000.00 |
| 89 | 2032-07 | 1854.72 | 320.63 | 1534.09 | 133465.91 |
| 90 | 2032-08 | 1851.07 | 316.98 | 1534.09 | 131931.82 |
| 91 | 2032-09 | 1847.43 | 313.34 | 1534.09 | 130397.73 |
| 92 | 2032-10 | 1843.79 | 309.69 | 1534.09 | 128863.64 |
| 93 | 2032-11 | 1840.14 | 306.05 | 1534.09 | 127329.55 |
| 94 | 2032-12 | 1836.50 | 302.41 | 1534.09 | 125795.45 |
| 95 | 2033-01 | 1832.86 | 298.76 | 1534.09 | 124261.36 |
| 96 | 2033-02 | 1829.21 | 295.12 | 1534.09 | 122727.27 |
| 97 | 2033-03 | 1825.57 | 291.48 | 1534.09 | 121193.18 |
| 98 | 2033-04 | 1821.92 | 287.83 | 1534.09 | 119659.09 |
| 99 | 2033-05 | 1818.28 | 284.19 | 1534.09 | 118125.00 |
| 100 | 2033-06 | 1814.64 | 280.55 | 1534.09 | 116590.91 |
| 101 | 2033-07 | 1810.99 | 276.90 | 1534.09 | 115056.82 |
| 102 | 2033-08 | 1807.35 | 273.26 | 1534.09 | 113522.73 |
| 103 | 2033-09 | 1803.71 | 269.62 | 1534.09 | 111988.64 |
| 104 | 2033-10 | 1800.06 | 265.97 | 1534.09 | 110454.55 |
| 105 | 2033-11 | 1796.42 | 262.33 | 1534.09 | 108920.45 |
| 106 | 2033-12 | 1792.78 | 258.69 | 1534.09 | 107386.36 |
| 107 | 2034-01 | 1789.13 | 255.04 | 1534.09 | 105852.27 |
| 108 | 2034-02 | 1785.49 | 251.40 | 1534.09 | 104318.18 |
| 109 | 2034-03 | 1781.85 | 247.76 | 1534.09 | 102784.09 |
| 110 | 2034-04 | 1778.20 | 244.11 | 1534.09 | 101250.00 |
| 111 | 2034-05 | 1774.56 | 240.47 | 1534.09 | 99715.91 |
| 112 | 2034-06 | 1770.92 | 236.83 | 1534.09 | 98181.82 |
| 113 | 2034-07 | 1767.27 | 233.18 | 1534.09 | 96647.73 |
| 114 | 2034-08 | 1763.63 | 229.54 | 1534.09 | 95113.64 |
| 115 | 2034-09 | 1759.99 | 225.89 | 1534.09 | 93579.55 |
| 116 | 2034-10 | 1756.34 | 222.25 | 1534.09 | 92045.45 |
| 117 | 2034-11 | 1752.70 | 218.61 | 1534.09 | 90511.36 |
| 118 | 2034-12 | 1749.06 | 214.96 | 1534.09 | 88977.27 |
| 119 | 2035-01 | 1745.41 | 211.32 | 1534.09 | 87443.18 |
| 120 | 2035-02 | 1741.77 | 207.68 | 1534.09 | 85909.09 |
| 121 | 2035-03 | 1738.13 | 204.03 | 1534.09 | 84375.00 |
| 122 | 2035-04 | 1734.48 | 200.39 | 1534.09 | 82840.91 |
| 123 | 2035-05 | 1730.84 | 196.75 | 1534.09 | 81306.82 |
| 124 | 2035-06 | 1727.19 | 193.10 | 1534.09 | 79772.73 |
| 125 | 2035-07 | 1723.55 | 189.46 | 1534.09 | 78238.64 |
| 126 | 2035-08 | 1719.91 | 185.82 | 1534.09 | 76704.55 |
| 127 | 2035-09 | 1716.26 | 182.17 | 1534.09 | 75170.45 |
| 128 | 2035-10 | 1712.62 | 178.53 | 1534.09 | 73636.36 |
| 129 | 2035-11 | 1708.98 | 174.89 | 1534.09 | 72102.27 |
| 130 | 2035-12 | 1705.33 | 171.24 | 1534.09 | 70568.18 |
| 131 | 2036-01 | 1701.69 | 167.60 | 1534.09 | 69034.09 |
| 132 | 2036-02 | 1698.05 | 163.96 | 1534.09 | 67500.00 |
| 133 | 2036-03 | 1694.40 | 160.31 | 1534.09 | 65965.91 |
| 134 | 2036-04 | 1690.76 | 156.67 | 1534.09 | 64431.82 |
| 135 | 2036-05 | 1687.12 | 153.03 | 1534.09 | 62897.73 |
| 136 | 2036-06 | 1683.47 | 149.38 | 1534.09 | 61363.64 |
| 137 | 2036-07 | 1679.83 | 145.74 | 1534.09 | 59829.55 |
| 138 | 2036-08 | 1676.19 | 142.10 | 1534.09 | 58295.45 |
| 139 | 2036-09 | 1672.54 | 138.45 | 1534.09 | 56761.36 |
| 140 | 2036-10 | 1668.90 | 134.81 | 1534.09 | 55227.27 |
| 141 | 2036-11 | 1665.26 | 131.16 | 1534.09 | 53693.18 |
| 142 | 2036-12 | 1661.61 | 127.52 | 1534.09 | 52159.09 |
| 143 | 2037-01 | 1657.97 | 123.88 | 1534.09 | 50625.00 |
| 144 | 2037-02 | 1654.33 | 120.23 | 1534.09 | 49090.91 |
| 145 | 2037-03 | 1650.68 | 116.59 | 1534.09 | 47556.82 |
| 146 | 2037-04 | 1647.04 | 112.95 | 1534.09 | 46022.73 |
| 147 | 2037-05 | 1643.39 | 109.30 | 1534.09 | 44488.64 |
| 148 | 2037-06 | 1639.75 | 105.66 | 1534.09 | 42954.55 |
| 149 | 2037-07 | 1636.11 | 102.02 | 1534.09 | 41420.45 |
| 150 | 2037-08 | 1632.46 | 98.37 | 1534.09 | 39886.36 |
| 151 | 2037-09 | 1628.82 | 94.73 | 1534.09 | 38352.27 |
| 152 | 2037-10 | 1625.18 | 91.09 | 1534.09 | 36818.18 |
| 153 | 2037-11 | 1621.53 | 87.44 | 1534.09 | 35284.09 |
| 154 | 2037-12 | 1617.89 | 83.80 | 1534.09 | 33750.00 |
| 155 | 2038-01 | 1614.25 | 80.16 | 1534.09 | 32215.91 |
| 156 | 2038-02 | 1610.60 | 76.51 | 1534.09 | 30681.82 |
| 157 | 2038-03 | 1606.96 | 72.87 | 1534.09 | 29147.73 |
| 158 | 2038-04 | 1603.32 | 69.23 | 1534.09 | 27613.64 |
| 159 | 2038-05 | 1599.67 | 65.58 | 1534.09 | 26079.55 |
| 160 | 2038-06 | 1596.03 | 61.94 | 1534.09 | 24545.45 |
| 161 | 2038-07 | 1592.39 | 58.30 | 1534.09 | 23011.36 |
| 162 | 2038-08 | 1588.74 | 54.65 | 1534.09 | 21477.27 |
| 163 | 2038-09 | 1585.10 | 51.01 | 1534.09 | 19943.18 |
| 164 | 2038-10 | 1581.46 | 47.37 | 1534.09 | 18409.09 |
| 165 | 2038-11 | 1577.81 | 43.72 | 1534.09 | 16875.00 |
| 166 | 2038-12 | 1574.17 | 40.08 | 1534.09 | 15340.91 |
| 167 | 2039-01 | 1570.53 | 36.43 | 1534.09 | 13806.82 |
| 168 | 2039-02 | 1566.88 | 32.79 | 1534.09 | 12272.73 |
| 169 | 2039-03 | 1563.24 | 29.15 | 1534.09 | 10738.64 |
| 170 | 2039-04 | 1559.60 | 25.50 | 1534.09 | 9204.55 |
| 171 | 2039-05 | 1555.95 | 21.86 | 1534.09 | 7670.45 |
| 172 | 2039-06 | 1552.31 | 18.22 | 1534.09 | 6136.36 |
| 173 | 2039-07 | 1548.66 | 14.57 | 1534.09 | 4602.27 |
| 174 | 2039-08 | 1545.02 | 10.93 | 1534.09 | 3068.18 |
| 175 | 2039-09 | 1541.38 | 7.29 | 1534.09 | 1534.09 |
| 176 | 2039-10 | 1537.73 | 3.64 | 1534.09 | 0.00 |