贷款37万（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：37万
还款月数：16年
每月还款：2446.78元
利息总额：9.98万
本息合计：46.98万
| 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 | 2446.78 | 955.83 | 1490.95 | 368509.05 |
| 2 | 2024-10 | 2446.78 | 951.98 | 1494.80 | 367014.25 |
| 3 | 2024-11 | 2446.78 | 948.12 | 1498.66 | 365515.58 |
| 4 | 2024-12 | 2446.78 | 944.25 | 1502.54 | 364013.05 |
| 5 | 2025-01 | 2446.78 | 940.37 | 1506.42 | 362506.63 |
| 6 | 2025-02 | 2446.78 | 936.48 | 1510.31 | 360996.32 |
| 7 | 2025-03 | 2446.78 | 932.57 | 1514.21 | 359482.11 |
| 8 | 2025-04 | 2446.78 | 928.66 | 1518.12 | 357963.99 |
| 9 | 2025-05 | 2446.78 | 924.74 | 1522.04 | 356441.94 |
| 10 | 2025-06 | 2446.78 | 920.81 | 1525.98 | 354915.97 |
| 11 | 2025-07 | 2446.78 | 916.87 | 1529.92 | 353386.05 |
| 12 | 2025-08 | 2446.78 | 912.91 | 1533.87 | 351852.18 |
| 13 | 2025-09 | 2446.78 | 908.95 | 1537.83 | 350314.34 |
| 14 | 2025-10 | 2446.78 | 904.98 | 1541.81 | 348772.54 |
| 15 | 2025-11 | 2446.78 | 901.00 | 1545.79 | 347226.75 |
| 16 | 2025-12 | 2446.78 | 897.00 | 1549.78 | 345676.97 |
| 17 | 2026-01 | 2446.78 | 893.00 | 1553.79 | 344123.18 |
| 18 | 2026-02 | 2446.78 | 888.98 | 1557.80 | 342565.38 |
| 19 | 2026-03 | 2446.78 | 884.96 | 1561.82 | 341003.56 |
| 20 | 2026-04 | 2446.78 | 880.93 | 1565.86 | 339437.70 |
| 21 | 2026-05 | 2446.78 | 876.88 | 1569.90 | 337867.80 |
| 22 | 2026-06 | 2446.78 | 872.83 | 1573.96 | 336293.84 |
| 23 | 2026-07 | 2446.78 | 868.76 | 1578.03 | 334715.81 |
| 24 | 2026-08 | 2446.78 | 864.68 | 1582.10 | 333133.71 |
| 25 | 2026-09 | 2446.78 | 860.60 | 1586.19 | 331547.52 |
| 26 | 2026-10 | 2446.78 | 856.50 | 1590.29 | 329957.23 |
| 27 | 2026-11 | 2446.78 | 852.39 | 1594.39 | 328362.84 |
| 28 | 2026-12 | 2446.78 | 848.27 | 1598.51 | 326764.32 |
| 29 | 2027-01 | 2446.78 | 844.14 | 1602.64 | 325161.68 |
| 30 | 2027-02 | 2446.78 | 840.00 | 1606.78 | 323554.90 |
| 31 | 2027-03 | 2446.78 | 835.85 | 1610.93 | 321943.96 |
| 32 | 2027-04 | 2446.78 | 831.69 | 1615.10 | 320328.87 |
| 33 | 2027-05 | 2446.78 | 827.52 | 1619.27 | 318709.60 |
| 34 | 2027-06 | 2446.78 | 823.33 | 1623.45 | 317086.15 |
| 35 | 2027-07 | 2446.78 | 819.14 | 1627.65 | 315458.50 |
| 36 | 2027-08 | 2446.78 | 814.93 | 1631.85 | 313826.65 |
| 37 | 2027-09 | 2446.78 | 810.72 | 1636.07 | 312190.59 |
| 38 | 2027-10 | 2446.78 | 806.49 | 1640.29 | 310550.30 |
| 39 | 2027-11 | 2446.78 | 802.25 | 1644.53 | 308905.77 |
| 40 | 2027-12 | 2446.78 | 798.01 | 1648.78 | 307256.99 |
| 41 | 2028-01 | 2446.78 | 793.75 | 1653.04 | 305603.95 |
| 42 | 2028-02 | 2446.78 | 789.48 | 1657.31 | 303946.64 |
| 43 | 2028-03 | 2446.78 | 785.20 | 1661.59 | 302285.05 |
| 44 | 2028-04 | 2446.78 | 780.90 | 1665.88 | 300619.17 |
| 45 | 2028-05 | 2446.78 | 776.60 | 1670.18 | 298948.99 |
| 46 | 2028-06 | 2446.78 | 772.28 | 1674.50 | 297274.49 |
| 47 | 2028-07 | 2446.78 | 767.96 | 1678.83 | 295595.66 |
| 48 | 2028-08 | 2446.78 | 763.62 | 1683.16 | 293912.50 |
| 49 | 2028-09 | 2446.78 | 759.27 | 1687.51 | 292224.99 |
| 50 | 2028-10 | 2446.78 | 754.91 | 1691.87 | 290533.12 |
| 51 | 2028-11 | 2446.78 | 750.54 | 1696.24 | 288836.88 |
| 52 | 2028-12 | 2446.78 | 746.16 | 1700.62 | 287136.26 |
| 53 | 2029-01 | 2446.78 | 741.77 | 1705.02 | 285431.24 |
| 54 | 2029-02 | 2446.78 | 737.36 | 1709.42 | 283721.82 |
| 55 | 2029-03 | 2446.78 | 732.95 | 1713.84 | 282007.98 |
| 56 | 2029-04 | 2446.78 | 728.52 | 1718.26 | 280289.72 |
| 57 | 2029-05 | 2446.78 | 724.08 | 1722.70 | 278567.02 |
| 58 | 2029-06 | 2446.78 | 719.63 | 1727.15 | 276839.86 |
| 59 | 2029-07 | 2446.78 | 715.17 | 1731.61 | 275108.25 |
| 60 | 2029-08 | 2446.78 | 710.70 | 1736.09 | 273372.16 |
| 61 | 2029-09 | 2446.78 | 706.21 | 1740.57 | 271631.59 |
| 62 | 2029-10 | 2446.78 | 701.71 | 1745.07 | 269886.52 |
| 63 | 2029-11 | 2446.78 | 697.21 | 1749.58 | 268136.94 |
| 64 | 2029-12 | 2446.78 | 692.69 | 1754.10 | 266382.84 |
| 65 | 2030-01 | 2446.78 | 688.16 | 1758.63 | 264624.21 |
| 66 | 2030-02 | 2446.78 | 683.61 | 1763.17 | 262861.04 |
| 67 | 2030-03 | 2446.78 | 679.06 | 1767.73 | 261093.32 |
| 68 | 2030-04 | 2446.78 | 674.49 | 1772.29 | 259321.02 |
| 69 | 2030-05 | 2446.78 | 669.91 | 1776.87 | 257544.15 |
| 70 | 2030-06 | 2446.78 | 665.32 | 1781.46 | 255762.69 |
| 71 | 2030-07 | 2446.78 | 660.72 | 1786.06 | 253976.62 |
| 72 | 2030-08 | 2446.78 | 656.11 | 1790.68 | 252185.95 |
| 73 | 2030-09 | 2446.78 | 651.48 | 1795.30 | 250390.64 |
| 74 | 2030-10 | 2446.78 | 646.84 | 1799.94 | 248590.70 |
| 75 | 2030-11 | 2446.78 | 642.19 | 1804.59 | 246786.11 |
| 76 | 2030-12 | 2446.78 | 637.53 | 1809.25 | 244976.85 |
| 77 | 2031-01 | 2446.78 | 632.86 | 1813.93 | 243162.93 |
| 78 | 2031-02 | 2446.78 | 628.17 | 1818.61 | 241344.31 |
| 79 | 2031-03 | 2446.78 | 623.47 | 1823.31 | 239521.00 |
| 80 | 2031-04 | 2446.78 | 618.76 | 1828.02 | 237692.98 |
| 81 | 2031-05 | 2446.78 | 614.04 | 1832.74 | 235860.24 |
| 82 | 2031-06 | 2446.78 | 609.31 | 1837.48 | 234022.76 |
| 83 | 2031-07 | 2446.78 | 604.56 | 1842.23 | 232180.53 |
| 84 | 2031-08 | 2446.78 | 599.80 | 1846.98 | 230333.55 |
| 85 | 2031-09 | 2446.78 | 595.03 | 1851.76 | 228481.79 |
| 86 | 2031-10 | 2446.78 | 590.24 | 1856.54 | 226625.25 |
| 87 | 2031-11 | 2446.78 | 585.45 | 1861.34 | 224763.91 |
| 88 | 2031-12 | 2446.78 | 580.64 | 1866.14 | 222897.77 |
| 89 | 2032-01 | 2446.78 | 575.82 | 1870.97 | 221026.80 |
| 90 | 2032-02 | 2446.78 | 570.99 | 1875.80 | 219151.01 |
| 91 | 2032-03 | 2446.78 | 566.14 | 1880.64 | 217270.36 |
| 92 | 2032-04 | 2446.78 | 561.28 | 1885.50 | 215384.86 |
| 93 | 2032-05 | 2446.78 | 556.41 | 1890.37 | 213494.49 |
| 94 | 2032-06 | 2446.78 | 551.53 | 1895.26 | 211599.23 |
| 95 | 2032-07 | 2446.78 | 546.63 | 1900.15 | 209699.08 |
| 96 | 2032-08 | 2446.78 | 541.72 | 1905.06 | 207794.01 |
| 97 | 2032-09 | 2446.78 | 536.80 | 1909.98 | 205884.03 |
| 98 | 2032-10 | 2446.78 | 531.87 | 1914.92 | 203969.11 |
| 99 | 2032-11 | 2446.78 | 526.92 | 1919.86 | 202049.25 |
| 100 | 2032-12 | 2446.78 | 521.96 | 1924.82 | 200124.42 |
| 101 | 2033-01 | 2446.78 | 516.99 | 1929.80 | 198194.63 |
| 102 | 2033-02 | 2446.78 | 512.00 | 1934.78 | 196259.85 |
| 103 | 2033-03 | 2446.78 | 507.00 | 1939.78 | 194320.07 |
| 104 | 2033-04 | 2446.78 | 501.99 | 1944.79 | 192375.28 |
| 105 | 2033-05 | 2446.78 | 496.97 | 1949.82 | 190425.46 |
| 106 | 2033-06 | 2446.78 | 491.93 | 1954.85 | 188470.61 |
| 107 | 2033-07 | 2446.78 | 486.88 | 1959.90 | 186510.71 |
| 108 | 2033-08 | 2446.78 | 481.82 | 1964.97 | 184545.74 |
| 109 | 2033-09 | 2446.78 | 476.74 | 1970.04 | 182575.70 |
| 110 | 2033-10 | 2446.78 | 471.65 | 1975.13 | 180600.57 |
| 111 | 2033-11 | 2446.78 | 466.55 | 1980.23 | 178620.34 |
| 112 | 2033-12 | 2446.78 | 461.44 | 1985.35 | 176634.99 |
| 113 | 2034-01 | 2446.78 | 456.31 | 1990.48 | 174644.51 |
| 114 | 2034-02 | 2446.78 | 451.16 | 1995.62 | 172648.89 |
| 115 | 2034-03 | 2446.78 | 446.01 | 2000.77 | 170648.12 |
| 116 | 2034-04 | 2446.78 | 440.84 | 2005.94 | 168642.17 |
| 117 | 2034-05 | 2446.78 | 435.66 | 2011.13 | 166631.05 |
| 118 | 2034-06 | 2446.78 | 430.46 | 2016.32 | 164614.73 |
| 119 | 2034-07 | 2446.78 | 425.25 | 2021.53 | 162593.20 |
| 120 | 2034-08 | 2446.78 | 420.03 | 2026.75 | 160566.44 |
| 121 | 2034-09 | 2446.78 | 414.80 | 2031.99 | 158534.46 |
| 122 | 2034-10 | 2446.78 | 409.55 | 2037.24 | 156497.22 |
| 123 | 2034-11 | 2446.78 | 404.28 | 2042.50 | 154454.72 |
| 124 | 2034-12 | 2446.78 | 399.01 | 2047.78 | 152406.94 |
| 125 | 2035-01 | 2446.78 | 393.72 | 2053.07 | 150353.88 |
| 126 | 2035-02 | 2446.78 | 388.41 | 2058.37 | 148295.51 |
| 127 | 2035-03 | 2446.78 | 383.10 | 2063.69 | 146231.82 |
| 128 | 2035-04 | 2446.78 | 377.77 | 2069.02 | 144162.80 |
| 129 | 2035-05 | 2446.78 | 372.42 | 2074.36 | 142088.44 |
| 130 | 2035-06 | 2446.78 | 367.06 | 2079.72 | 140008.71 |
| 131 | 2035-07 | 2446.78 | 361.69 | 2085.10 | 137923.62 |
| 132 | 2035-08 | 2446.78 | 356.30 | 2090.48 | 135833.14 |
| 133 | 2035-09 | 2446.78 | 350.90 | 2095.88 | 133737.25 |
| 134 | 2035-10 | 2446.78 | 345.49 | 2101.30 | 131635.96 |
| 135 | 2035-11 | 2446.78 | 340.06 | 2106.72 | 129529.23 |
| 136 | 2035-12 | 2446.78 | 334.62 | 2112.17 | 127417.06 |
| 137 | 2036-01 | 2446.78 | 329.16 | 2117.62 | 125299.44 |
| 138 | 2036-02 | 2446.78 | 323.69 | 2123.09 | 123176.35 |
| 139 | 2036-03 | 2446.78 | 318.21 | 2128.58 | 121047.77 |
| 140 | 2036-04 | 2446.78 | 312.71 | 2134.08 | 118913.69 |
| 141 | 2036-05 | 2446.78 | 307.19 | 2139.59 | 116774.10 |
| 142 | 2036-06 | 2446.78 | 301.67 | 2145.12 | 114628.98 |
| 143 | 2036-07 | 2446.78 | 296.12 | 2150.66 | 112478.32 |
| 144 | 2036-08 | 2446.78 | 290.57 | 2156.22 | 110322.11 |
| 145 | 2036-09 | 2446.78 | 285.00 | 2161.79 | 108160.32 |
| 146 | 2036-10 | 2446.78 | 279.41 | 2167.37 | 105992.95 |
| 147 | 2036-11 | 2446.78 | 273.82 | 2172.97 | 103819.98 |
| 148 | 2036-12 | 2446.78 | 268.20 | 2178.58 | 101641.40 |
| 149 | 2037-01 | 2446.78 | 262.57 | 2184.21 | 99457.19 |
| 150 | 2037-02 | 2446.78 | 256.93 | 2189.85 | 97267.33 |
| 151 | 2037-03 | 2446.78 | 251.27 | 2195.51 | 95071.82 |
| 152 | 2037-04 | 2446.78 | 245.60 | 2201.18 | 92870.64 |
| 153 | 2037-05 | 2446.78 | 239.92 | 2206.87 | 90663.77 |
| 154 | 2037-06 | 2446.78 | 234.21 | 2212.57 | 88451.20 |
| 155 | 2037-07 | 2446.78 | 228.50 | 2218.29 | 86232.92 |
| 156 | 2037-08 | 2446.78 | 222.77 | 2224.02 | 84008.90 |
| 157 | 2037-09 | 2446.78 | 217.02 | 2229.76 | 81779.14 |
| 158 | 2037-10 | 2446.78 | 211.26 | 2235.52 | 79543.62 |
| 159 | 2037-11 | 2446.78 | 205.49 | 2241.30 | 77302.32 |
| 160 | 2037-12 | 2446.78 | 199.70 | 2247.09 | 75055.23 |
| 161 | 2038-01 | 2446.78 | 193.89 | 2252.89 | 72802.34 |
| 162 | 2038-02 | 2446.78 | 188.07 | 2258.71 | 70543.63 |
| 163 | 2038-03 | 2446.78 | 182.24 | 2264.55 | 68279.08 |
| 164 | 2038-04 | 2446.78 | 176.39 | 2270.40 | 66008.69 |
| 165 | 2038-05 | 2446.78 | 170.52 | 2276.26 | 63732.42 |
| 166 | 2038-06 | 2446.78 | 164.64 | 2282.14 | 61450.28 |
| 167 | 2038-07 | 2446.78 | 158.75 | 2288.04 | 59162.24 |
| 168 | 2038-08 | 2446.78 | 152.84 | 2293.95 | 56868.30 |
| 169 | 2038-09 | 2446.78 | 146.91 | 2299.87 | 54568.42 |
| 170 | 2038-10 | 2446.78 | 140.97 | 2305.82 | 52262.60 |
| 171 | 2038-11 | 2446.78 | 135.01 | 2311.77 | 49950.83 |
| 172 | 2038-12 | 2446.78 | 129.04 | 2317.74 | 47633.09 |
| 173 | 2039-01 | 2446.78 | 123.05 | 2323.73 | 45309.35 |
| 174 | 2039-02 | 2446.78 | 117.05 | 2329.74 | 42979.62 |
| 175 | 2039-03 | 2446.78 | 111.03 | 2335.75 | 40643.87 |
| 176 | 2039-04 | 2446.78 | 105.00 | 2341.79 | 38302.08 |
| 177 | 2039-05 | 2446.78 | 98.95 | 2347.84 | 35954.24 |
| 178 | 2039-06 | 2446.78 | 92.88 | 2353.90 | 33600.34 |
| 179 | 2039-07 | 2446.78 | 86.80 | 2359.98 | 31240.35 |
| 180 | 2039-08 | 2446.78 | 80.70 | 2366.08 | 28874.27 |
| 181 | 2039-09 | 2446.78 | 74.59 | 2372.19 | 26502.08 |
| 182 | 2039-10 | 2446.78 | 68.46 | 2378.32 | 24123.76 |
| 183 | 2039-11 | 2446.78 | 62.32 | 2384.46 | 21739.30 |
| 184 | 2039-12 | 2446.78 | 56.16 | 2390.62 | 19348.67 |
| 185 | 2040-01 | 2446.78 | 49.98 | 2396.80 | 16951.87 |
| 186 | 2040-02 | 2446.78 | 43.79 | 2402.99 | 14548.88 |
| 187 | 2040-03 | 2446.78 | 37.58 | 2409.20 | 12139.68 |
| 188 | 2040-04 | 2446.78 | 31.36 | 2415.42 | 9724.25 |
| 189 | 2040-05 | 2446.78 | 25.12 | 2421.66 | 7302.59 |
| 190 | 2040-06 | 2446.78 | 18.87 | 2427.92 | 4874.67 |
| 191 | 2040-07 | 2446.78 | 12.59 | 2434.19 | 2440.48 |
| 192 | 2040-08 | 2446.78 | 6.30 | 2440.48 | 0.00 |
等额本金还款方式：
贷款总额：37万
还款月数：16年
首月还款：2882.92元
每月递减：4.98元
利息总额：9.22万
本息合计：46.22万
节省利息：7544.7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 | 2882.92 | 955.83 | 1927.08 | 368072.92 |
| 2 | 2024-10 | 2877.94 | 950.86 | 1927.08 | 366145.83 |
| 3 | 2024-11 | 2872.96 | 945.88 | 1927.08 | 364218.75 |
| 4 | 2024-12 | 2867.98 | 940.90 | 1927.08 | 362291.67 |
| 5 | 2025-01 | 2863.00 | 935.92 | 1927.08 | 360364.58 |
| 6 | 2025-02 | 2858.03 | 930.94 | 1927.08 | 358437.50 |
| 7 | 2025-03 | 2853.05 | 925.96 | 1927.08 | 356510.42 |
| 8 | 2025-04 | 2848.07 | 920.99 | 1927.08 | 354583.33 |
| 9 | 2025-05 | 2843.09 | 916.01 | 1927.08 | 352656.25 |
| 10 | 2025-06 | 2838.11 | 911.03 | 1927.08 | 350729.17 |
| 11 | 2025-07 | 2833.13 | 906.05 | 1927.08 | 348802.08 |
| 12 | 2025-08 | 2828.16 | 901.07 | 1927.08 | 346875.00 |
| 13 | 2025-09 | 2823.18 | 896.09 | 1927.08 | 344947.92 |
| 14 | 2025-10 | 2818.20 | 891.12 | 1927.08 | 343020.83 |
| 15 | 2025-11 | 2813.22 | 886.14 | 1927.08 | 341093.75 |
| 16 | 2025-12 | 2808.24 | 881.16 | 1927.08 | 339166.67 |
| 17 | 2026-01 | 2803.26 | 876.18 | 1927.08 | 337239.58 |
| 18 | 2026-02 | 2798.29 | 871.20 | 1927.08 | 335312.50 |
| 19 | 2026-03 | 2793.31 | 866.22 | 1927.08 | 333385.42 |
| 20 | 2026-04 | 2788.33 | 861.25 | 1927.08 | 331458.33 |
| 21 | 2026-05 | 2783.35 | 856.27 | 1927.08 | 329531.25 |
| 22 | 2026-06 | 2778.37 | 851.29 | 1927.08 | 327604.17 |
| 23 | 2026-07 | 2773.39 | 846.31 | 1927.08 | 325677.08 |
| 24 | 2026-08 | 2768.42 | 841.33 | 1927.08 | 323750.00 |
| 25 | 2026-09 | 2763.44 | 836.35 | 1927.08 | 321822.92 |
| 26 | 2026-10 | 2758.46 | 831.38 | 1927.08 | 319895.83 |
| 27 | 2026-11 | 2753.48 | 826.40 | 1927.08 | 317968.75 |
| 28 | 2026-12 | 2748.50 | 821.42 | 1927.08 | 316041.67 |
| 29 | 2027-01 | 2743.52 | 816.44 | 1927.08 | 314114.58 |
| 30 | 2027-02 | 2738.55 | 811.46 | 1927.08 | 312187.50 |
| 31 | 2027-03 | 2733.57 | 806.48 | 1927.08 | 310260.42 |
| 32 | 2027-04 | 2728.59 | 801.51 | 1927.08 | 308333.33 |
| 33 | 2027-05 | 2723.61 | 796.53 | 1927.08 | 306406.25 |
| 34 | 2027-06 | 2718.63 | 791.55 | 1927.08 | 304479.17 |
| 35 | 2027-07 | 2713.65 | 786.57 | 1927.08 | 302552.08 |
| 36 | 2027-08 | 2708.68 | 781.59 | 1927.08 | 300625.00 |
| 37 | 2027-09 | 2703.70 | 776.61 | 1927.08 | 298697.92 |
| 38 | 2027-10 | 2698.72 | 771.64 | 1927.08 | 296770.83 |
| 39 | 2027-11 | 2693.74 | 766.66 | 1927.08 | 294843.75 |
| 40 | 2027-12 | 2688.76 | 761.68 | 1927.08 | 292916.67 |
| 41 | 2028-01 | 2683.78 | 756.70 | 1927.08 | 290989.58 |
| 42 | 2028-02 | 2678.81 | 751.72 | 1927.08 | 289062.50 |
| 43 | 2028-03 | 2673.83 | 746.74 | 1927.08 | 287135.42 |
| 44 | 2028-04 | 2668.85 | 741.77 | 1927.08 | 285208.33 |
| 45 | 2028-05 | 2663.87 | 736.79 | 1927.08 | 283281.25 |
| 46 | 2028-06 | 2658.89 | 731.81 | 1927.08 | 281354.17 |
| 47 | 2028-07 | 2653.91 | 726.83 | 1927.08 | 279427.08 |
| 48 | 2028-08 | 2648.94 | 721.85 | 1927.08 | 277500.00 |
| 49 | 2028-09 | 2643.96 | 716.88 | 1927.08 | 275572.92 |
| 50 | 2028-10 | 2638.98 | 711.90 | 1927.08 | 273645.83 |
| 51 | 2028-11 | 2634.00 | 706.92 | 1927.08 | 271718.75 |
| 52 | 2028-12 | 2629.02 | 701.94 | 1927.08 | 269791.67 |
| 53 | 2029-01 | 2624.05 | 696.96 | 1927.08 | 267864.58 |
| 54 | 2029-02 | 2619.07 | 691.98 | 1927.08 | 265937.50 |
| 55 | 2029-03 | 2614.09 | 687.01 | 1927.08 | 264010.42 |
| 56 | 2029-04 | 2609.11 | 682.03 | 1927.08 | 262083.33 |
| 57 | 2029-05 | 2604.13 | 677.05 | 1927.08 | 260156.25 |
| 58 | 2029-06 | 2599.15 | 672.07 | 1927.08 | 258229.17 |
| 59 | 2029-07 | 2594.18 | 667.09 | 1927.08 | 256302.08 |
| 60 | 2029-08 | 2589.20 | 662.11 | 1927.08 | 254375.00 |
| 61 | 2029-09 | 2584.22 | 657.14 | 1927.08 | 252447.92 |
| 62 | 2029-10 | 2579.24 | 652.16 | 1927.08 | 250520.83 |
| 63 | 2029-11 | 2574.26 | 647.18 | 1927.08 | 248593.75 |
| 64 | 2029-12 | 2569.28 | 642.20 | 1927.08 | 246666.67 |
| 65 | 2030-01 | 2564.31 | 637.22 | 1927.08 | 244739.58 |
| 66 | 2030-02 | 2559.33 | 632.24 | 1927.08 | 242812.50 |
| 67 | 2030-03 | 2554.35 | 627.27 | 1927.08 | 240885.42 |
| 68 | 2030-04 | 2549.37 | 622.29 | 1927.08 | 238958.33 |
| 69 | 2030-05 | 2544.39 | 617.31 | 1927.08 | 237031.25 |
| 70 | 2030-06 | 2539.41 | 612.33 | 1927.08 | 235104.17 |
| 71 | 2030-07 | 2534.44 | 607.35 | 1927.08 | 233177.08 |
| 72 | 2030-08 | 2529.46 | 602.37 | 1927.08 | 231250.00 |
| 73 | 2030-09 | 2524.48 | 597.40 | 1927.08 | 229322.92 |
| 74 | 2030-10 | 2519.50 | 592.42 | 1927.08 | 227395.83 |
| 75 | 2030-11 | 2514.52 | 587.44 | 1927.08 | 225468.75 |
| 76 | 2030-12 | 2509.54 | 582.46 | 1927.08 | 223541.67 |
| 77 | 2031-01 | 2504.57 | 577.48 | 1927.08 | 221614.58 |
| 78 | 2031-02 | 2499.59 | 572.50 | 1927.08 | 219687.50 |
| 79 | 2031-03 | 2494.61 | 567.53 | 1927.08 | 217760.42 |
| 80 | 2031-04 | 2489.63 | 562.55 | 1927.08 | 215833.33 |
| 81 | 2031-05 | 2484.65 | 557.57 | 1927.08 | 213906.25 |
| 82 | 2031-06 | 2479.67 | 552.59 | 1927.08 | 211979.17 |
| 83 | 2031-07 | 2474.70 | 547.61 | 1927.08 | 210052.08 |
| 84 | 2031-08 | 2469.72 | 542.63 | 1927.08 | 208125.00 |
| 85 | 2031-09 | 2464.74 | 537.66 | 1927.08 | 206197.92 |
| 86 | 2031-10 | 2459.76 | 532.68 | 1927.08 | 204270.83 |
| 87 | 2031-11 | 2454.78 | 527.70 | 1927.08 | 202343.75 |
| 88 | 2031-12 | 2449.80 | 522.72 | 1927.08 | 200416.67 |
| 89 | 2032-01 | 2444.83 | 517.74 | 1927.08 | 198489.58 |
| 90 | 2032-02 | 2439.85 | 512.76 | 1927.08 | 196562.50 |
| 91 | 2032-03 | 2434.87 | 507.79 | 1927.08 | 194635.42 |
| 92 | 2032-04 | 2429.89 | 502.81 | 1927.08 | 192708.33 |
| 93 | 2032-05 | 2424.91 | 497.83 | 1927.08 | 190781.25 |
| 94 | 2032-06 | 2419.93 | 492.85 | 1927.08 | 188854.17 |
| 95 | 2032-07 | 2414.96 | 487.87 | 1927.08 | 186927.08 |
| 96 | 2032-08 | 2409.98 | 482.89 | 1927.08 | 185000.00 |
| 97 | 2032-09 | 2405.00 | 477.92 | 1927.08 | 183072.92 |
| 98 | 2032-10 | 2400.02 | 472.94 | 1927.08 | 181145.83 |
| 99 | 2032-11 | 2395.04 | 467.96 | 1927.08 | 179218.75 |
| 100 | 2032-12 | 2390.07 | 462.98 | 1927.08 | 177291.67 |
| 101 | 2033-01 | 2385.09 | 458.00 | 1927.08 | 175364.58 |
| 102 | 2033-02 | 2380.11 | 453.03 | 1927.08 | 173437.50 |
| 103 | 2033-03 | 2375.13 | 448.05 | 1927.08 | 171510.42 |
| 104 | 2033-04 | 2370.15 | 443.07 | 1927.08 | 169583.33 |
| 105 | 2033-05 | 2365.17 | 438.09 | 1927.08 | 167656.25 |
| 106 | 2033-06 | 2360.20 | 433.11 | 1927.08 | 165729.17 |
| 107 | 2033-07 | 2355.22 | 428.13 | 1927.08 | 163802.08 |
| 108 | 2033-08 | 2350.24 | 423.16 | 1927.08 | 161875.00 |
| 109 | 2033-09 | 2345.26 | 418.18 | 1927.08 | 159947.92 |
| 110 | 2033-10 | 2340.28 | 413.20 | 1927.08 | 158020.83 |
| 111 | 2033-11 | 2335.30 | 408.22 | 1927.08 | 156093.75 |
| 112 | 2033-12 | 2330.33 | 403.24 | 1927.08 | 154166.67 |
| 113 | 2034-01 | 2325.35 | 398.26 | 1927.08 | 152239.58 |
| 114 | 2034-02 | 2320.37 | 393.29 | 1927.08 | 150312.50 |
| 115 | 2034-03 | 2315.39 | 388.31 | 1927.08 | 148385.42 |
| 116 | 2034-04 | 2310.41 | 383.33 | 1927.08 | 146458.33 |
| 117 | 2034-05 | 2305.43 | 378.35 | 1927.08 | 144531.25 |
| 118 | 2034-06 | 2300.46 | 373.37 | 1927.08 | 142604.17 |
| 119 | 2034-07 | 2295.48 | 368.39 | 1927.08 | 140677.08 |
| 120 | 2034-08 | 2290.50 | 363.42 | 1927.08 | 138750.00 |
| 121 | 2034-09 | 2285.52 | 358.44 | 1927.08 | 136822.92 |
| 122 | 2034-10 | 2280.54 | 353.46 | 1927.08 | 134895.83 |
| 123 | 2034-11 | 2275.56 | 348.48 | 1927.08 | 132968.75 |
| 124 | 2034-12 | 2270.59 | 343.50 | 1927.08 | 131041.67 |
| 125 | 2035-01 | 2265.61 | 338.52 | 1927.08 | 129114.58 |
| 126 | 2035-02 | 2260.63 | 333.55 | 1927.08 | 127187.50 |
| 127 | 2035-03 | 2255.65 | 328.57 | 1927.08 | 125260.42 |
| 128 | 2035-04 | 2250.67 | 323.59 | 1927.08 | 123333.33 |
| 129 | 2035-05 | 2245.69 | 318.61 | 1927.08 | 121406.25 |
| 130 | 2035-06 | 2240.72 | 313.63 | 1927.08 | 119479.17 |
| 131 | 2035-07 | 2235.74 | 308.65 | 1927.08 | 117552.08 |
| 132 | 2035-08 | 2230.76 | 303.68 | 1927.08 | 115625.00 |
| 133 | 2035-09 | 2225.78 | 298.70 | 1927.08 | 113697.92 |
| 134 | 2035-10 | 2220.80 | 293.72 | 1927.08 | 111770.83 |
| 135 | 2035-11 | 2215.82 | 288.74 | 1927.08 | 109843.75 |
| 136 | 2035-12 | 2210.85 | 283.76 | 1927.08 | 107916.67 |
| 137 | 2036-01 | 2205.87 | 278.78 | 1927.08 | 105989.58 |
| 138 | 2036-02 | 2200.89 | 273.81 | 1927.08 | 104062.50 |
| 139 | 2036-03 | 2195.91 | 268.83 | 1927.08 | 102135.42 |
| 140 | 2036-04 | 2190.93 | 263.85 | 1927.08 | 100208.33 |
| 141 | 2036-05 | 2185.95 | 258.87 | 1927.08 | 98281.25 |
| 142 | 2036-06 | 2180.98 | 253.89 | 1927.08 | 96354.17 |
| 143 | 2036-07 | 2176.00 | 248.91 | 1927.08 | 94427.08 |
| 144 | 2036-08 | 2171.02 | 243.94 | 1927.08 | 92500.00 |
| 145 | 2036-09 | 2166.04 | 238.96 | 1927.08 | 90572.92 |
| 146 | 2036-10 | 2161.06 | 233.98 | 1927.08 | 88645.83 |
| 147 | 2036-11 | 2156.09 | 229.00 | 1927.08 | 86718.75 |
| 148 | 2036-12 | 2151.11 | 224.02 | 1927.08 | 84791.67 |
| 149 | 2037-01 | 2146.13 | 219.05 | 1927.08 | 82864.58 |
| 150 | 2037-02 | 2141.15 | 214.07 | 1927.08 | 80937.50 |
| 151 | 2037-03 | 2136.17 | 209.09 | 1927.08 | 79010.42 |
| 152 | 2037-04 | 2131.19 | 204.11 | 1927.08 | 77083.33 |
| 153 | 2037-05 | 2126.22 | 199.13 | 1927.08 | 75156.25 |
| 154 | 2037-06 | 2121.24 | 194.15 | 1927.08 | 73229.17 |
| 155 | 2037-07 | 2116.26 | 189.18 | 1927.08 | 71302.08 |
| 156 | 2037-08 | 2111.28 | 184.20 | 1927.08 | 69375.00 |
| 157 | 2037-09 | 2106.30 | 179.22 | 1927.08 | 67447.92 |
| 158 | 2037-10 | 2101.32 | 174.24 | 1927.08 | 65520.83 |
| 159 | 2037-11 | 2096.35 | 169.26 | 1927.08 | 63593.75 |
| 160 | 2037-12 | 2091.37 | 164.28 | 1927.08 | 61666.67 |
| 161 | 2038-01 | 2086.39 | 159.31 | 1927.08 | 59739.58 |
| 162 | 2038-02 | 2081.41 | 154.33 | 1927.08 | 57812.50 |
| 163 | 2038-03 | 2076.43 | 149.35 | 1927.08 | 55885.42 |
| 164 | 2038-04 | 2071.45 | 144.37 | 1927.08 | 53958.33 |
| 165 | 2038-05 | 2066.48 | 139.39 | 1927.08 | 52031.25 |
| 166 | 2038-06 | 2061.50 | 134.41 | 1927.08 | 50104.17 |
| 167 | 2038-07 | 2056.52 | 129.44 | 1927.08 | 48177.08 |
| 168 | 2038-08 | 2051.54 | 124.46 | 1927.08 | 46250.00 |
| 169 | 2038-09 | 2046.56 | 119.48 | 1927.08 | 44322.92 |
| 170 | 2038-10 | 2041.58 | 114.50 | 1927.08 | 42395.83 |
| 171 | 2038-11 | 2036.61 | 109.52 | 1927.08 | 40468.75 |
| 172 | 2038-12 | 2031.63 | 104.54 | 1927.08 | 38541.67 |
| 173 | 2039-01 | 2026.65 | 99.57 | 1927.08 | 36614.58 |
| 174 | 2039-02 | 2021.67 | 94.59 | 1927.08 | 34687.50 |
| 175 | 2039-03 | 2016.69 | 89.61 | 1927.08 | 32760.42 |
| 176 | 2039-04 | 2011.71 | 84.63 | 1927.08 | 30833.33 |
| 177 | 2039-05 | 2006.74 | 79.65 | 1927.08 | 28906.25 |
| 178 | 2039-06 | 2001.76 | 74.67 | 1927.08 | 26979.17 |
| 179 | 2039-07 | 1996.78 | 69.70 | 1927.08 | 25052.08 |
| 180 | 2039-08 | 1991.80 | 64.72 | 1927.08 | 23125.00 |
| 181 | 2039-09 | 1986.82 | 59.74 | 1927.08 | 21197.92 |
| 182 | 2039-10 | 1981.84 | 54.76 | 1927.08 | 19270.83 |
| 183 | 2039-11 | 1976.87 | 49.78 | 1927.08 | 17343.75 |
| 184 | 2039-12 | 1971.89 | 44.80 | 1927.08 | 15416.67 |
| 185 | 2040-01 | 1966.91 | 39.83 | 1927.08 | 13489.58 |
| 186 | 2040-02 | 1961.93 | 34.85 | 1927.08 | 11562.50 |
| 187 | 2040-03 | 1956.95 | 29.87 | 1927.08 | 9635.42 |
| 188 | 2040-04 | 1951.97 | 24.89 | 1927.08 | 7708.33 |
| 189 | 2040-05 | 1947.00 | 19.91 | 1927.08 | 5781.25 |
| 190 | 2040-06 | 1942.02 | 14.93 | 1927.08 | 3854.17 |
| 191 | 2040-07 | 1937.04 | 9.96 | 1927.08 | 1927.08 |
| 192 | 2040-08 | 1932.06 | 4.98 | 1927.08 | 0.00 |