北京贷款27万（公积金贷款）房贷，还款11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：11年8个月
每月还款：2319.83元
利息总额：5.48万
本息合计：32.48万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2319.83 | 731.25 | 1588.58 | 268411.42 |
| 2 | 2024-11 | 2319.83 | 726.95 | 1592.88 | 266818.55 |
| 3 | 2024-12 | 2319.83 | 722.63 | 1597.19 | 265221.35 |
| 4 | 2025-01 | 2319.83 | 718.31 | 1601.52 | 263619.83 |
| 5 | 2025-02 | 2319.83 | 713.97 | 1605.86 | 262013.98 |
| 6 | 2025-03 | 2319.83 | 709.62 | 1610.20 | 260403.77 |
| 7 | 2025-04 | 2319.83 | 705.26 | 1614.57 | 258789.21 |
| 8 | 2025-05 | 2319.83 | 700.89 | 1618.94 | 257170.27 |
| 9 | 2025-06 | 2319.83 | 696.50 | 1623.32 | 255546.95 |
| 10 | 2025-07 | 2319.83 | 692.11 | 1627.72 | 253919.23 |
| 11 | 2025-08 | 2319.83 | 687.70 | 1632.13 | 252287.10 |
| 12 | 2025-09 | 2319.83 | 683.28 | 1636.55 | 250650.55 |
| 13 | 2025-10 | 2319.83 | 678.85 | 1640.98 | 249009.57 |
| 14 | 2025-11 | 2319.83 | 674.40 | 1645.43 | 247364.14 |
| 15 | 2025-12 | 2319.83 | 669.94 | 1649.88 | 245714.26 |
| 16 | 2026-01 | 2319.83 | 665.48 | 1654.35 | 244059.91 |
| 17 | 2026-02 | 2319.83 | 661.00 | 1658.83 | 242401.08 |
| 18 | 2026-03 | 2319.83 | 656.50 | 1663.32 | 240737.76 |
| 19 | 2026-04 | 2319.83 | 652.00 | 1667.83 | 239069.93 |
| 20 | 2026-05 | 2319.83 | 647.48 | 1672.35 | 237397.58 |
| 21 | 2026-06 | 2319.83 | 642.95 | 1676.87 | 235720.71 |
| 22 | 2026-07 | 2319.83 | 638.41 | 1681.42 | 234039.29 |
| 23 | 2026-08 | 2319.83 | 633.86 | 1685.97 | 232353.32 |
| 24 | 2026-09 | 2319.83 | 629.29 | 1690.54 | 230662.79 |
| 25 | 2026-10 | 2319.83 | 624.71 | 1695.11 | 228967.67 |
| 26 | 2026-11 | 2319.83 | 620.12 | 1699.71 | 227267.97 |
| 27 | 2026-12 | 2319.83 | 615.52 | 1704.31 | 225563.66 |
| 28 | 2027-01 | 2319.83 | 610.90 | 1708.92 | 223854.74 |
| 29 | 2027-02 | 2319.83 | 606.27 | 1713.55 | 222141.18 |
| 30 | 2027-03 | 2319.83 | 601.63 | 1718.19 | 220422.99 |
| 31 | 2027-04 | 2319.83 | 596.98 | 1722.85 | 218700.14 |
| 32 | 2027-05 | 2319.83 | 592.31 | 1727.51 | 216972.63 |
| 33 | 2027-06 | 2319.83 | 587.63 | 1732.19 | 215240.44 |
| 34 | 2027-07 | 2319.83 | 582.94 | 1736.88 | 213503.55 |
| 35 | 2027-08 | 2319.83 | 578.24 | 1741.59 | 211761.97 |
| 36 | 2027-09 | 2319.83 | 573.52 | 1746.30 | 210015.66 |
| 37 | 2027-10 | 2319.83 | 568.79 | 1751.03 | 208264.63 |
| 38 | 2027-11 | 2319.83 | 564.05 | 1755.78 | 206508.85 |
| 39 | 2027-12 | 2319.83 | 559.29 | 1760.53 | 204748.32 |
| 40 | 2028-01 | 2319.83 | 554.53 | 1765.30 | 202983.02 |
| 41 | 2028-02 | 2319.83 | 549.75 | 1770.08 | 201212.94 |
| 42 | 2028-03 | 2319.83 | 544.95 | 1774.87 | 199438.07 |
| 43 | 2028-04 | 2319.83 | 540.14 | 1779.68 | 197658.38 |
| 44 | 2028-05 | 2319.83 | 535.32 | 1784.50 | 195873.88 |
| 45 | 2028-06 | 2319.83 | 530.49 | 1789.33 | 194084.55 |
| 46 | 2028-07 | 2319.83 | 525.65 | 1794.18 | 192290.37 |
| 47 | 2028-08 | 2319.83 | 520.79 | 1799.04 | 190491.33 |
| 48 | 2028-09 | 2319.83 | 515.91 | 1803.91 | 188687.42 |
| 49 | 2028-10 | 2319.83 | 511.03 | 1808.80 | 186878.62 |
| 50 | 2028-11 | 2319.83 | 506.13 | 1813.70 | 185064.92 |
| 51 | 2028-12 | 2319.83 | 501.22 | 1818.61 | 183246.31 |
| 52 | 2029-01 | 2319.83 | 496.29 | 1823.53 | 181422.78 |
| 53 | 2029-02 | 2319.83 | 491.35 | 1828.47 | 179594.31 |
| 54 | 2029-03 | 2319.83 | 486.40 | 1833.42 | 177760.88 |
| 55 | 2029-04 | 2319.83 | 481.44 | 1838.39 | 175922.49 |
| 56 | 2029-05 | 2319.83 | 476.46 | 1843.37 | 174079.12 |
| 57 | 2029-06 | 2319.83 | 471.46 | 1848.36 | 172230.76 |
| 58 | 2029-07 | 2319.83 | 466.46 | 1853.37 | 170377.39 |
| 59 | 2029-08 | 2319.83 | 461.44 | 1858.39 | 168519.01 |
| 60 | 2029-09 | 2319.83 | 456.41 | 1863.42 | 166655.58 |
| 61 | 2029-10 | 2319.83 | 451.36 | 1868.47 | 164787.12 |
| 62 | 2029-11 | 2319.83 | 446.30 | 1873.53 | 162913.59 |
| 63 | 2029-12 | 2319.83 | 441.22 | 1878.60 | 161034.99 |
| 64 | 2030-01 | 2319.83 | 436.14 | 1883.69 | 159151.30 |
| 65 | 2030-02 | 2319.83 | 431.03 | 1888.79 | 157262.51 |
| 66 | 2030-03 | 2319.83 | 425.92 | 1893.91 | 155368.60 |
| 67 | 2030-04 | 2319.83 | 420.79 | 1899.04 | 153469.56 |
| 68 | 2030-05 | 2319.83 | 415.65 | 1904.18 | 151565.38 |
| 69 | 2030-06 | 2319.83 | 410.49 | 1909.34 | 149656.05 |
| 70 | 2030-07 | 2319.83 | 405.32 | 1914.51 | 147741.54 |
| 71 | 2030-08 | 2319.83 | 400.13 | 1919.69 | 145821.85 |
| 72 | 2030-09 | 2319.83 | 394.93 | 1924.89 | 143896.96 |
| 73 | 2030-10 | 2319.83 | 389.72 | 1930.11 | 141966.85 |
| 74 | 2030-11 | 2319.83 | 384.49 | 1935.33 | 140031.52 |
| 75 | 2030-12 | 2319.83 | 379.25 | 1940.57 | 138090.94 |
| 76 | 2031-01 | 2319.83 | 374.00 | 1945.83 | 136145.11 |
| 77 | 2031-02 | 2319.83 | 368.73 | 1951.10 | 134194.01 |
| 78 | 2031-03 | 2319.83 | 363.44 | 1956.38 | 132237.63 |
| 79 | 2031-04 | 2319.83 | 358.14 | 1961.68 | 130275.95 |
| 80 | 2031-05 | 2319.83 | 352.83 | 1967.00 | 128308.95 |
| 81 | 2031-06 | 2319.83 | 347.50 | 1972.32 | 126336.63 |
| 82 | 2031-07 | 2319.83 | 342.16 | 1977.66 | 124358.96 |
| 83 | 2031-08 | 2319.83 | 336.81 | 1983.02 | 122375.94 |
| 84 | 2031-09 | 2319.83 | 331.43 | 1988.39 | 120387.55 |
| 85 | 2031-10 | 2319.83 | 326.05 | 1993.78 | 118393.78 |
| 86 | 2031-11 | 2319.83 | 320.65 | 1999.18 | 116394.60 |
| 87 | 2031-12 | 2319.83 | 315.24 | 2004.59 | 114390.01 |
| 88 | 2032-01 | 2319.83 | 309.81 | 2010.02 | 112379.99 |
| 89 | 2032-02 | 2319.83 | 304.36 | 2015.46 | 110364.53 |
| 90 | 2032-03 | 2319.83 | 298.90 | 2020.92 | 108343.60 |
| 91 | 2032-04 | 2319.83 | 293.43 | 2026.40 | 106317.21 |
| 92 | 2032-05 | 2319.83 | 287.94 | 2031.88 | 104285.32 |
| 93 | 2032-06 | 2319.83 | 282.44 | 2037.39 | 102247.94 |
| 94 | 2032-07 | 2319.83 | 276.92 | 2042.90 | 100205.03 |
| 95 | 2032-08 | 2319.83 | 271.39 | 2048.44 | 98156.60 |
| 96 | 2032-09 | 2319.83 | 265.84 | 2053.99 | 96102.61 |
| 97 | 2032-10 | 2319.83 | 260.28 | 2059.55 | 94043.06 |
| 98 | 2032-11 | 2319.83 | 254.70 | 2065.13 | 91977.94 |
| 99 | 2032-12 | 2319.83 | 249.11 | 2070.72 | 89907.22 |
| 100 | 2033-01 | 2319.83 | 243.50 | 2076.33 | 87830.89 |
| 101 | 2033-02 | 2319.83 | 237.88 | 2081.95 | 85748.94 |
| 102 | 2033-03 | 2319.83 | 232.24 | 2087.59 | 83661.35 |
| 103 | 2033-04 | 2319.83 | 226.58 | 2093.24 | 81568.11 |
| 104 | 2033-05 | 2319.83 | 220.91 | 2098.91 | 79469.19 |
| 105 | 2033-06 | 2319.83 | 215.23 | 2104.60 | 77364.60 |
| 106 | 2033-07 | 2319.83 | 209.53 | 2110.30 | 75254.30 |
| 107 | 2033-08 | 2319.83 | 203.81 | 2116.01 | 73138.29 |
| 108 | 2033-09 | 2319.83 | 198.08 | 2121.74 | 71016.54 |
| 109 | 2033-10 | 2319.83 | 192.34 | 2127.49 | 68889.05 |
| 110 | 2033-11 | 2319.83 | 186.57 | 2133.25 | 66755.80 |
| 111 | 2033-12 | 2319.83 | 180.80 | 2139.03 | 64616.77 |
| 112 | 2034-01 | 2319.83 | 175.00 | 2144.82 | 62471.95 |
| 113 | 2034-02 | 2319.83 | 169.19 | 2150.63 | 60321.32 |
| 114 | 2034-03 | 2319.83 | 163.37 | 2156.46 | 58164.86 |
| 115 | 2034-04 | 2319.83 | 157.53 | 2162.30 | 56002.57 |
| 116 | 2034-05 | 2319.83 | 151.67 | 2168.15 | 53834.41 |
| 117 | 2034-06 | 2319.83 | 145.80 | 2174.02 | 51660.39 |
| 118 | 2034-07 | 2319.83 | 139.91 | 2179.91 | 49480.48 |
| 119 | 2034-08 | 2319.83 | 134.01 | 2185.82 | 47294.66 |
| 120 | 2034-09 | 2319.83 | 128.09 | 2191.74 | 45102.92 |
| 121 | 2034-10 | 2319.83 | 122.15 | 2197.67 | 42905.25 |
| 122 | 2034-11 | 2319.83 | 116.20 | 2203.62 | 40701.63 |
| 123 | 2034-12 | 2319.83 | 110.23 | 2209.59 | 38492.03 |
| 124 | 2035-01 | 2319.83 | 104.25 | 2215.58 | 36276.46 |
| 125 | 2035-02 | 2319.83 | 98.25 | 2221.58 | 34054.88 |
| 126 | 2035-03 | 2319.83 | 92.23 | 2227.59 | 31827.29 |
| 127 | 2035-04 | 2319.83 | 86.20 | 2233.63 | 29593.66 |
| 128 | 2035-05 | 2319.83 | 80.15 | 2239.68 | 27353.98 |
| 129 | 2035-06 | 2319.83 | 74.08 | 2245.74 | 25108.24 |
| 130 | 2035-07 | 2319.83 | 68.00 | 2251.82 | 22856.41 |
| 131 | 2035-08 | 2319.83 | 61.90 | 2257.92 | 20598.49 |
| 132 | 2035-09 | 2319.83 | 55.79 | 2264.04 | 18334.45 |
| 133 | 2035-10 | 2319.83 | 49.66 | 2270.17 | 16064.28 |
| 134 | 2035-11 | 2319.83 | 43.51 | 2276.32 | 13787.96 |
| 135 | 2035-12 | 2319.83 | 37.34 | 2282.48 | 11505.48 |
| 136 | 2036-01 | 2319.83 | 31.16 | 2288.67 | 9216.81 |
| 137 | 2036-02 | 2319.83 | 24.96 | 2294.86 | 6921.95 |
| 138 | 2036-03 | 2319.83 | 18.75 | 2301.08 | 4620.87 |
| 139 | 2036-04 | 2319.83 | 12.51 | 2307.31 | 2313.56 |
| 140 | 2036-05 | 2319.83 | 6.27 | 2313.56 | 0.00 |
等额本金还款方式：
贷款总额：27万
还款月数：11年8个月
首月还款：2659.82元
每月递减：5.22元
利息总额：5.16万
本息合计：32.16万
节省利息：3222.54元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 2659.82 | 731.25 | 1928.57 | 268071.43 |
| 2 | 2024-11 | 2654.60 | 726.03 | 1928.57 | 266142.86 |
| 3 | 2024-12 | 2649.38 | 720.80 | 1928.57 | 264214.29 |
| 4 | 2025-01 | 2644.15 | 715.58 | 1928.57 | 262285.71 |
| 5 | 2025-02 | 2638.93 | 710.36 | 1928.57 | 260357.14 |
| 6 | 2025-03 | 2633.71 | 705.13 | 1928.57 | 258428.57 |
| 7 | 2025-04 | 2628.48 | 699.91 | 1928.57 | 256500.00 |
| 8 | 2025-05 | 2623.26 | 694.69 | 1928.57 | 254571.43 |
| 9 | 2025-06 | 2618.04 | 689.46 | 1928.57 | 252642.86 |
| 10 | 2025-07 | 2612.81 | 684.24 | 1928.57 | 250714.29 |
| 11 | 2025-08 | 2607.59 | 679.02 | 1928.57 | 248785.71 |
| 12 | 2025-09 | 2602.37 | 673.79 | 1928.57 | 246857.14 |
| 13 | 2025-10 | 2597.14 | 668.57 | 1928.57 | 244928.57 |
| 14 | 2025-11 | 2591.92 | 663.35 | 1928.57 | 243000.00 |
| 15 | 2025-12 | 2586.70 | 658.13 | 1928.57 | 241071.43 |
| 16 | 2026-01 | 2581.47 | 652.90 | 1928.57 | 239142.86 |
| 17 | 2026-02 | 2576.25 | 647.68 | 1928.57 | 237214.29 |
| 18 | 2026-03 | 2571.03 | 642.46 | 1928.57 | 235285.71 |
| 19 | 2026-04 | 2565.80 | 637.23 | 1928.57 | 233357.14 |
| 20 | 2026-05 | 2560.58 | 632.01 | 1928.57 | 231428.57 |
| 21 | 2026-06 | 2555.36 | 626.79 | 1928.57 | 229500.00 |
| 22 | 2026-07 | 2550.13 | 621.56 | 1928.57 | 227571.43 |
| 23 | 2026-08 | 2544.91 | 616.34 | 1928.57 | 225642.86 |
| 24 | 2026-09 | 2539.69 | 611.12 | 1928.57 | 223714.29 |
| 25 | 2026-10 | 2534.46 | 605.89 | 1928.57 | 221785.71 |
| 26 | 2026-11 | 2529.24 | 600.67 | 1928.57 | 219857.14 |
| 27 | 2026-12 | 2524.02 | 595.45 | 1928.57 | 217928.57 |
| 28 | 2027-01 | 2518.79 | 590.22 | 1928.57 | 216000.00 |
| 29 | 2027-02 | 2513.57 | 585.00 | 1928.57 | 214071.43 |
| 30 | 2027-03 | 2508.35 | 579.78 | 1928.57 | 212142.86 |
| 31 | 2027-04 | 2503.13 | 574.55 | 1928.57 | 210214.29 |
| 32 | 2027-05 | 2497.90 | 569.33 | 1928.57 | 208285.71 |
| 33 | 2027-06 | 2492.68 | 564.11 | 1928.57 | 206357.14 |
| 34 | 2027-07 | 2487.46 | 558.88 | 1928.57 | 204428.57 |
| 35 | 2027-08 | 2482.23 | 553.66 | 1928.57 | 202500.00 |
| 36 | 2027-09 | 2477.01 | 548.44 | 1928.57 | 200571.43 |
| 37 | 2027-10 | 2471.79 | 543.21 | 1928.57 | 198642.86 |
| 38 | 2027-11 | 2466.56 | 537.99 | 1928.57 | 196714.29 |
| 39 | 2027-12 | 2461.34 | 532.77 | 1928.57 | 194785.71 |
| 40 | 2028-01 | 2456.12 | 527.54 | 1928.57 | 192857.14 |
| 41 | 2028-02 | 2450.89 | 522.32 | 1928.57 | 190928.57 |
| 42 | 2028-03 | 2445.67 | 517.10 | 1928.57 | 189000.00 |
| 43 | 2028-04 | 2440.45 | 511.88 | 1928.57 | 187071.43 |
| 44 | 2028-05 | 2435.22 | 506.65 | 1928.57 | 185142.86 |
| 45 | 2028-06 | 2430.00 | 501.43 | 1928.57 | 183214.29 |
| 46 | 2028-07 | 2424.78 | 496.21 | 1928.57 | 181285.71 |
| 47 | 2028-08 | 2419.55 | 490.98 | 1928.57 | 179357.14 |
| 48 | 2028-09 | 2414.33 | 485.76 | 1928.57 | 177428.57 |
| 49 | 2028-10 | 2409.11 | 480.54 | 1928.57 | 175500.00 |
| 50 | 2028-11 | 2403.88 | 475.31 | 1928.57 | 173571.43 |
| 51 | 2028-12 | 2398.66 | 470.09 | 1928.57 | 171642.86 |
| 52 | 2029-01 | 2393.44 | 464.87 | 1928.57 | 169714.29 |
| 53 | 2029-02 | 2388.21 | 459.64 | 1928.57 | 167785.71 |
| 54 | 2029-03 | 2382.99 | 454.42 | 1928.57 | 165857.14 |
| 55 | 2029-04 | 2377.77 | 449.20 | 1928.57 | 163928.57 |
| 56 | 2029-05 | 2372.54 | 443.97 | 1928.57 | 162000.00 |
| 57 | 2029-06 | 2367.32 | 438.75 | 1928.57 | 160071.43 |
| 58 | 2029-07 | 2362.10 | 433.53 | 1928.57 | 158142.86 |
| 59 | 2029-08 | 2356.88 | 428.30 | 1928.57 | 156214.29 |
| 60 | 2029-09 | 2351.65 | 423.08 | 1928.57 | 154285.71 |
| 61 | 2029-10 | 2346.43 | 417.86 | 1928.57 | 152357.14 |
| 62 | 2029-11 | 2341.21 | 412.63 | 1928.57 | 150428.57 |
| 63 | 2029-12 | 2335.98 | 407.41 | 1928.57 | 148500.00 |
| 64 | 2030-01 | 2330.76 | 402.19 | 1928.57 | 146571.43 |
| 65 | 2030-02 | 2325.54 | 396.96 | 1928.57 | 144642.86 |
| 66 | 2030-03 | 2320.31 | 391.74 | 1928.57 | 142714.29 |
| 67 | 2030-04 | 2315.09 | 386.52 | 1928.57 | 140785.71 |
| 68 | 2030-05 | 2309.87 | 381.29 | 1928.57 | 138857.14 |
| 69 | 2030-06 | 2304.64 | 376.07 | 1928.57 | 136928.57 |
| 70 | 2030-07 | 2299.42 | 370.85 | 1928.57 | 135000.00 |
| 71 | 2030-08 | 2294.20 | 365.63 | 1928.57 | 133071.43 |
| 72 | 2030-09 | 2288.97 | 360.40 | 1928.57 | 131142.86 |
| 73 | 2030-10 | 2283.75 | 355.18 | 1928.57 | 129214.29 |
| 74 | 2030-11 | 2278.53 | 349.96 | 1928.57 | 127285.71 |
| 75 | 2030-12 | 2273.30 | 344.73 | 1928.57 | 125357.14 |
| 76 | 2031-01 | 2268.08 | 339.51 | 1928.57 | 123428.57 |
| 77 | 2031-02 | 2262.86 | 334.29 | 1928.57 | 121500.00 |
| 78 | 2031-03 | 2257.63 | 329.06 | 1928.57 | 119571.43 |
| 79 | 2031-04 | 2252.41 | 323.84 | 1928.57 | 117642.86 |
| 80 | 2031-05 | 2247.19 | 318.62 | 1928.57 | 115714.29 |
| 81 | 2031-06 | 2241.96 | 313.39 | 1928.57 | 113785.71 |
| 82 | 2031-07 | 2236.74 | 308.17 | 1928.57 | 111857.14 |
| 83 | 2031-08 | 2231.52 | 302.95 | 1928.57 | 109928.57 |
| 84 | 2031-09 | 2226.29 | 297.72 | 1928.57 | 108000.00 |
| 85 | 2031-10 | 2221.07 | 292.50 | 1928.57 | 106071.43 |
| 86 | 2031-11 | 2215.85 | 287.28 | 1928.57 | 104142.86 |
| 87 | 2031-12 | 2210.63 | 282.05 | 1928.57 | 102214.29 |
| 88 | 2032-01 | 2205.40 | 276.83 | 1928.57 | 100285.71 |
| 89 | 2032-02 | 2200.18 | 271.61 | 1928.57 | 98357.14 |
| 90 | 2032-03 | 2194.96 | 266.38 | 1928.57 | 96428.57 |
| 91 | 2032-04 | 2189.73 | 261.16 | 1928.57 | 94500.00 |
| 92 | 2032-05 | 2184.51 | 255.94 | 1928.57 | 92571.43 |
| 93 | 2032-06 | 2179.29 | 250.71 | 1928.57 | 90642.86 |
| 94 | 2032-07 | 2174.06 | 245.49 | 1928.57 | 88714.29 |
| 95 | 2032-08 | 2168.84 | 240.27 | 1928.57 | 86785.71 |
| 96 | 2032-09 | 2163.62 | 235.04 | 1928.57 | 84857.14 |
| 97 | 2032-10 | 2158.39 | 229.82 | 1928.57 | 82928.57 |
| 98 | 2032-11 | 2153.17 | 224.60 | 1928.57 | 81000.00 |
| 99 | 2032-12 | 2147.95 | 219.38 | 1928.57 | 79071.43 |
| 100 | 2033-01 | 2142.72 | 214.15 | 1928.57 | 77142.86 |
| 101 | 2033-02 | 2137.50 | 208.93 | 1928.57 | 75214.29 |
| 102 | 2033-03 | 2132.28 | 203.71 | 1928.57 | 73285.71 |
| 103 | 2033-04 | 2127.05 | 198.48 | 1928.57 | 71357.14 |
| 104 | 2033-05 | 2121.83 | 193.26 | 1928.57 | 69428.57 |
| 105 | 2033-06 | 2116.61 | 188.04 | 1928.57 | 67500.00 |
| 106 | 2033-07 | 2111.38 | 182.81 | 1928.57 | 65571.43 |
| 107 | 2033-08 | 2106.16 | 177.59 | 1928.57 | 63642.86 |
| 108 | 2033-09 | 2100.94 | 172.37 | 1928.57 | 61714.29 |
| 109 | 2033-10 | 2095.71 | 167.14 | 1928.57 | 59785.71 |
| 110 | 2033-11 | 2090.49 | 161.92 | 1928.57 | 57857.14 |
| 111 | 2033-12 | 2085.27 | 156.70 | 1928.57 | 55928.57 |
| 112 | 2034-01 | 2080.04 | 151.47 | 1928.57 | 54000.00 |
| 113 | 2034-02 | 2074.82 | 146.25 | 1928.57 | 52071.43 |
| 114 | 2034-03 | 2069.60 | 141.03 | 1928.57 | 50142.86 |
| 115 | 2034-04 | 2064.38 | 135.80 | 1928.57 | 48214.29 |
| 116 | 2034-05 | 2059.15 | 130.58 | 1928.57 | 46285.71 |
| 117 | 2034-06 | 2053.93 | 125.36 | 1928.57 | 44357.14 |
| 118 | 2034-07 | 2048.71 | 120.13 | 1928.57 | 42428.57 |
| 119 | 2034-08 | 2043.48 | 114.91 | 1928.57 | 40500.00 |
| 120 | 2034-09 | 2038.26 | 109.69 | 1928.57 | 38571.43 |
| 121 | 2034-10 | 2033.04 | 104.46 | 1928.57 | 36642.86 |
| 122 | 2034-11 | 2027.81 | 99.24 | 1928.57 | 34714.29 |
| 123 | 2034-12 | 2022.59 | 94.02 | 1928.57 | 32785.71 |
| 124 | 2035-01 | 2017.37 | 88.79 | 1928.57 | 30857.14 |
| 125 | 2035-02 | 2012.14 | 83.57 | 1928.57 | 28928.57 |
| 126 | 2035-03 | 2006.92 | 78.35 | 1928.57 | 27000.00 |
| 127 | 2035-04 | 2001.70 | 73.13 | 1928.57 | 25071.43 |
| 128 | 2035-05 | 1996.47 | 67.90 | 1928.57 | 23142.86 |
| 129 | 2035-06 | 1991.25 | 62.68 | 1928.57 | 21214.29 |
| 130 | 2035-07 | 1986.03 | 57.46 | 1928.57 | 19285.71 |
| 131 | 2035-08 | 1980.80 | 52.23 | 1928.57 | 17357.14 |
| 132 | 2035-09 | 1975.58 | 47.01 | 1928.57 | 15428.57 |
| 133 | 2035-10 | 1970.36 | 41.79 | 1928.57 | 13500.00 |
| 134 | 2035-11 | 1965.13 | 36.56 | 1928.57 | 11571.43 |
| 135 | 2035-12 | 1959.91 | 31.34 | 1928.57 | 9642.86 |
| 136 | 2036-01 | 1954.69 | 26.12 | 1928.57 | 7714.29 |
| 137 | 2036-02 | 1949.46 | 20.89 | 1928.57 | 5785.71 |
| 138 | 2036-03 | 1944.24 | 15.67 | 1928.57 | 3857.14 |
| 139 | 2036-04 | 1939.02 | 10.45 | 1928.57 | 1928.57 |
| 140 | 2036-05 | 1933.79 | 5.22 | 1928.57 | 0.00 |