河南贷款31万（公积金贷款）房贷，还款14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：31万
还款月数：14年
每月还款：2203.38元
利息总额：6.02万
本息合计：37.02万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2203.38 | 671.67 | 1531.71 | 308468.29 |
| 2 | 2025-06 | 2203.38 | 668.35 | 1535.03 | 306933.26 |
| 3 | 2025-07 | 2203.38 | 665.02 | 1538.35 | 305394.91 |
| 4 | 2025-08 | 2203.38 | 661.69 | 1541.69 | 303853.22 |
| 5 | 2025-09 | 2203.38 | 658.35 | 1545.03 | 302308.19 |
| 6 | 2025-10 | 2203.38 | 655.00 | 1548.38 | 300759.81 |
| 7 | 2025-11 | 2203.38 | 651.65 | 1551.73 | 299208.08 |
| 8 | 2025-12 | 2203.38 | 648.28 | 1555.09 | 297652.99 |
| 9 | 2026-01 | 2203.38 | 644.91 | 1558.46 | 296094.53 |
| 10 | 2026-02 | 2203.38 | 641.54 | 1561.84 | 294532.69 |
| 11 | 2026-03 | 2203.38 | 638.15 | 1565.22 | 292967.47 |
| 12 | 2026-04 | 2203.38 | 634.76 | 1568.61 | 291398.85 |
| 13 | 2026-05 | 2203.38 | 631.36 | 1572.01 | 289826.84 |
| 14 | 2026-06 | 2203.38 | 627.96 | 1575.42 | 288251.42 |
| 15 | 2026-07 | 2203.38 | 624.54 | 1578.83 | 286672.59 |
| 16 | 2026-08 | 2203.38 | 621.12 | 1582.25 | 285090.34 |
| 17 | 2026-09 | 2203.38 | 617.70 | 1585.68 | 283504.66 |
| 18 | 2026-10 | 2203.38 | 614.26 | 1589.12 | 281915.54 |
| 19 | 2026-11 | 2203.38 | 610.82 | 1592.56 | 280322.98 |
| 20 | 2026-12 | 2203.38 | 607.37 | 1596.01 | 278726.97 |
| 21 | 2027-01 | 2203.38 | 603.91 | 1599.47 | 277127.50 |
| 22 | 2027-02 | 2203.38 | 600.44 | 1602.93 | 275524.57 |
| 23 | 2027-03 | 2203.38 | 596.97 | 1606.41 | 273918.16 |
| 24 | 2027-04 | 2203.38 | 593.49 | 1609.89 | 272308.27 |
| 25 | 2027-05 | 2203.38 | 590.00 | 1613.38 | 270694.90 |
| 26 | 2027-06 | 2203.38 | 586.51 | 1616.87 | 269078.03 |
| 27 | 2027-07 | 2203.38 | 583.00 | 1620.37 | 267457.65 |
| 28 | 2027-08 | 2203.38 | 579.49 | 1623.89 | 265833.77 |
| 29 | 2027-09 | 2203.38 | 575.97 | 1627.40 | 264206.36 |
| 30 | 2027-10 | 2203.38 | 572.45 | 1630.93 | 262575.43 |
| 31 | 2027-11 | 2203.38 | 568.91 | 1634.46 | 260940.97 |
| 32 | 2027-12 | 2203.38 | 565.37 | 1638.00 | 259302.96 |
| 33 | 2028-01 | 2203.38 | 561.82 | 1641.55 | 257661.41 |
| 34 | 2028-02 | 2203.38 | 558.27 | 1645.11 | 256016.30 |
| 35 | 2028-03 | 2203.38 | 554.70 | 1648.67 | 254367.62 |
| 36 | 2028-04 | 2203.38 | 551.13 | 1652.25 | 252715.38 |
| 37 | 2028-05 | 2203.38 | 547.55 | 1655.83 | 251059.55 |
| 38 | 2028-06 | 2203.38 | 543.96 | 1659.41 | 249400.14 |
| 39 | 2028-07 | 2203.38 | 540.37 | 1663.01 | 247737.13 |
| 40 | 2028-08 | 2203.38 | 536.76 | 1666.61 | 246070.51 |
| 41 | 2028-09 | 2203.38 | 533.15 | 1670.22 | 244400.29 |
| 42 | 2028-10 | 2203.38 | 529.53 | 1673.84 | 242726.45 |
| 43 | 2028-11 | 2203.38 | 525.91 | 1677.47 | 241048.98 |
| 44 | 2028-12 | 2203.38 | 522.27 | 1681.10 | 239367.87 |
| 45 | 2029-01 | 2203.38 | 518.63 | 1684.75 | 237683.13 |
| 46 | 2029-02 | 2203.38 | 514.98 | 1688.40 | 235994.73 |
| 47 | 2029-03 | 2203.38 | 511.32 | 1692.05 | 234302.67 |
| 48 | 2029-04 | 2203.38 | 507.66 | 1695.72 | 232606.95 |
| 49 | 2029-05 | 2203.38 | 503.98 | 1699.40 | 230907.56 |
| 50 | 2029-06 | 2203.38 | 500.30 | 1703.08 | 229204.48 |
| 51 | 2029-07 | 2203.38 | 496.61 | 1706.77 | 227497.71 |
| 52 | 2029-08 | 2203.38 | 492.91 | 1710.47 | 225787.25 |
| 53 | 2029-09 | 2203.38 | 489.21 | 1714.17 | 224073.08 |
| 54 | 2029-10 | 2203.38 | 485.49 | 1717.89 | 222355.19 |
| 55 | 2029-11 | 2203.38 | 481.77 | 1721.61 | 220633.59 |
| 56 | 2029-12 | 2203.38 | 478.04 | 1725.34 | 218908.25 |
| 57 | 2030-01 | 2203.38 | 474.30 | 1729.08 | 217179.17 |
| 58 | 2030-02 | 2203.38 | 470.55 | 1732.82 | 215446.35 |
| 59 | 2030-03 | 2203.38 | 466.80 | 1736.58 | 213709.77 |
| 60 | 2030-04 | 2203.38 | 463.04 | 1740.34 | 211969.43 |
| 61 | 2030-05 | 2203.38 | 459.27 | 1744.11 | 210225.32 |
| 62 | 2030-06 | 2203.38 | 455.49 | 1747.89 | 208477.44 |
| 63 | 2030-07 | 2203.38 | 451.70 | 1751.68 | 206725.76 |
| 64 | 2030-08 | 2203.38 | 447.91 | 1755.47 | 204970.29 |
| 65 | 2030-09 | 2203.38 | 444.10 | 1759.27 | 203211.01 |
| 66 | 2030-10 | 2203.38 | 440.29 | 1763.09 | 201447.93 |
| 67 | 2030-11 | 2203.38 | 436.47 | 1766.91 | 199681.02 |
| 68 | 2030-12 | 2203.38 | 432.64 | 1770.73 | 197910.29 |
| 69 | 2031-01 | 2203.38 | 428.81 | 1774.57 | 196135.72 |
| 70 | 2031-02 | 2203.38 | 424.96 | 1778.42 | 194357.30 |
| 71 | 2031-03 | 2203.38 | 421.11 | 1782.27 | 192575.03 |
| 72 | 2031-04 | 2203.38 | 417.25 | 1786.13 | 190788.90 |
| 73 | 2031-05 | 2203.38 | 413.38 | 1790.00 | 188998.90 |
| 74 | 2031-06 | 2203.38 | 409.50 | 1793.88 | 187205.02 |
| 75 | 2031-07 | 2203.38 | 405.61 | 1797.77 | 185407.25 |
| 76 | 2031-08 | 2203.38 | 401.72 | 1801.66 | 183605.59 |
| 77 | 2031-09 | 2203.38 | 397.81 | 1805.56 | 181800.03 |
| 78 | 2031-10 | 2203.38 | 393.90 | 1809.48 | 179990.55 |
| 79 | 2031-11 | 2203.38 | 389.98 | 1813.40 | 178177.15 |
| 80 | 2031-12 | 2203.38 | 386.05 | 1817.33 | 176359.83 |
| 81 | 2032-01 | 2203.38 | 382.11 | 1821.26 | 174538.56 |
| 82 | 2032-02 | 2203.38 | 378.17 | 1825.21 | 172713.35 |
| 83 | 2032-03 | 2203.38 | 374.21 | 1829.16 | 170884.19 |
| 84 | 2032-04 | 2203.38 | 370.25 | 1833.13 | 169051.06 |
| 85 | 2032-05 | 2203.38 | 366.28 | 1837.10 | 167213.96 |
| 86 | 2032-06 | 2203.38 | 362.30 | 1841.08 | 165372.88 |
| 87 | 2032-07 | 2203.38 | 358.31 | 1845.07 | 163527.81 |
| 88 | 2032-08 | 2203.38 | 354.31 | 1849.07 | 161678.75 |
| 89 | 2032-09 | 2203.38 | 350.30 | 1853.07 | 159825.67 |
| 90 | 2032-10 | 2203.38 | 346.29 | 1857.09 | 157968.59 |
| 91 | 2032-11 | 2203.38 | 342.27 | 1861.11 | 156107.47 |
| 92 | 2032-12 | 2203.38 | 338.23 | 1865.14 | 154242.33 |
| 93 | 2033-01 | 2203.38 | 334.19 | 1869.19 | 152373.14 |
| 94 | 2033-02 | 2203.38 | 330.14 | 1873.24 | 150499.91 |
| 95 | 2033-03 | 2203.38 | 326.08 | 1877.29 | 148622.62 |
| 96 | 2033-04 | 2203.38 | 322.02 | 1881.36 | 146741.25 |
| 97 | 2033-05 | 2203.38 | 317.94 | 1885.44 | 144855.82 |
| 98 | 2033-06 | 2203.38 | 313.85 | 1889.52 | 142966.29 |
| 99 | 2033-07 | 2203.38 | 309.76 | 1893.62 | 141072.68 |
| 100 | 2033-08 | 2203.38 | 305.66 | 1897.72 | 139174.96 |
| 101 | 2033-09 | 2203.38 | 301.55 | 1901.83 | 137273.13 |
| 102 | 2033-10 | 2203.38 | 297.43 | 1905.95 | 135367.18 |
| 103 | 2033-11 | 2203.38 | 293.30 | 1910.08 | 133457.09 |
| 104 | 2033-12 | 2203.38 | 289.16 | 1914.22 | 131542.87 |
| 105 | 2034-01 | 2203.38 | 285.01 | 1918.37 | 129624.51 |
| 106 | 2034-02 | 2203.38 | 280.85 | 1922.52 | 127701.98 |
| 107 | 2034-03 | 2203.38 | 276.69 | 1926.69 | 125775.29 |
| 108 | 2034-04 | 2203.38 | 272.51 | 1930.86 | 123844.43 |
| 109 | 2034-05 | 2203.38 | 268.33 | 1935.05 | 121909.38 |
| 110 | 2034-06 | 2203.38 | 264.14 | 1939.24 | 119970.14 |
| 111 | 2034-07 | 2203.38 | 259.94 | 1943.44 | 118026.70 |
| 112 | 2034-08 | 2203.38 | 255.72 | 1947.65 | 116079.05 |
| 113 | 2034-09 | 2203.38 | 251.50 | 1951.87 | 114127.18 |
| 114 | 2034-10 | 2203.38 | 247.28 | 1956.10 | 112171.08 |
| 115 | 2034-11 | 2203.38 | 243.04 | 1960.34 | 110210.74 |
| 116 | 2034-12 | 2203.38 | 238.79 | 1964.59 | 108246.15 |
| 117 | 2035-01 | 2203.38 | 234.53 | 1968.84 | 106277.31 |
| 118 | 2035-02 | 2203.38 | 230.27 | 1973.11 | 104304.20 |
| 119 | 2035-03 | 2203.38 | 225.99 | 1977.38 | 102326.81 |
| 120 | 2035-04 | 2203.38 | 221.71 | 1981.67 | 100345.14 |
| 121 | 2035-05 | 2203.38 | 217.41 | 1985.96 | 98359.18 |
| 122 | 2035-06 | 2203.38 | 213.11 | 1990.27 | 96368.92 |
| 123 | 2035-07 | 2203.38 | 208.80 | 1994.58 | 94374.34 |
| 124 | 2035-08 | 2203.38 | 204.48 | 1998.90 | 92375.44 |
| 125 | 2035-09 | 2203.38 | 200.15 | 2003.23 | 90372.21 |
| 126 | 2035-10 | 2203.38 | 195.81 | 2007.57 | 88364.64 |
| 127 | 2035-11 | 2203.38 | 191.46 | 2011.92 | 86352.72 |
| 128 | 2035-12 | 2203.38 | 187.10 | 2016.28 | 84336.44 |
| 129 | 2036-01 | 2203.38 | 182.73 | 2020.65 | 82315.79 |
| 130 | 2036-02 | 2203.38 | 178.35 | 2025.03 | 80290.77 |
| 131 | 2036-03 | 2203.38 | 173.96 | 2029.41 | 78261.35 |
| 132 | 2036-04 | 2203.38 | 169.57 | 2033.81 | 76227.54 |
| 133 | 2036-05 | 2203.38 | 165.16 | 2038.22 | 74189.32 |
| 134 | 2036-06 | 2203.38 | 160.74 | 2042.63 | 72146.69 |
| 135 | 2036-07 | 2203.38 | 156.32 | 2047.06 | 70099.63 |
| 136 | 2036-08 | 2203.38 | 151.88 | 2051.49 | 68048.14 |
| 137 | 2036-09 | 2203.38 | 147.44 | 2055.94 | 65992.20 |
| 138 | 2036-10 | 2203.38 | 142.98 | 2060.39 | 63931.80 |
| 139 | 2036-11 | 2203.38 | 138.52 | 2064.86 | 61866.95 |
| 140 | 2036-12 | 2203.38 | 134.05 | 2069.33 | 59797.61 |
| 141 | 2037-01 | 2203.38 | 129.56 | 2073.82 | 57723.80 |
| 142 | 2037-02 | 2203.38 | 125.07 | 2078.31 | 55645.49 |
| 143 | 2037-03 | 2203.38 | 120.57 | 2082.81 | 53562.68 |
| 144 | 2037-04 | 2203.38 | 116.05 | 2087.32 | 51475.35 |
| 145 | 2037-05 | 2203.38 | 111.53 | 2091.85 | 49383.51 |
| 146 | 2037-06 | 2203.38 | 107.00 | 2096.38 | 47287.13 |
| 147 | 2037-07 | 2203.38 | 102.46 | 2100.92 | 45186.21 |
| 148 | 2037-08 | 2203.38 | 97.90 | 2105.47 | 43080.73 |
| 149 | 2037-09 | 2203.38 | 93.34 | 2110.04 | 40970.70 |
| 150 | 2037-10 | 2203.38 | 88.77 | 2114.61 | 38856.09 |
| 151 | 2037-11 | 2203.38 | 84.19 | 2119.19 | 36736.90 |
| 152 | 2037-12 | 2203.38 | 79.60 | 2123.78 | 34613.12 |
| 153 | 2038-01 | 2203.38 | 75.00 | 2128.38 | 32484.74 |
| 154 | 2038-02 | 2203.38 | 70.38 | 2132.99 | 30351.75 |
| 155 | 2038-03 | 2203.38 | 65.76 | 2137.61 | 28214.13 |
| 156 | 2038-04 | 2203.38 | 61.13 | 2142.25 | 26071.89 |
| 157 | 2038-05 | 2203.38 | 56.49 | 2146.89 | 23925.00 |
| 158 | 2038-06 | 2203.38 | 51.84 | 2151.54 | 21773.46 |
| 159 | 2038-07 | 2203.38 | 47.18 | 2156.20 | 19617.26 |
| 160 | 2038-08 | 2203.38 | 42.50 | 2160.87 | 17456.39 |
| 161 | 2038-09 | 2203.38 | 37.82 | 2165.55 | 15290.83 |
| 162 | 2038-10 | 2203.38 | 33.13 | 2170.25 | 13120.58 |
| 163 | 2038-11 | 2203.38 | 28.43 | 2174.95 | 10945.64 |
| 164 | 2038-12 | 2203.38 | 23.72 | 2179.66 | 8765.97 |
| 165 | 2039-01 | 2203.38 | 18.99 | 2184.38 | 6581.59 |
| 166 | 2039-02 | 2203.38 | 14.26 | 2189.12 | 4392.47 |
| 167 | 2039-03 | 2203.38 | 9.52 | 2193.86 | 2198.61 |
| 168 | 2039-04 | 2203.38 | 4.76 | 2198.61 | 0.00 |
等额本金还款方式：
贷款总额：31万
还款月数：14年
首月还款：2516.9元
每月递减：4元
利息总额：5.68万
本息合计：36.68万
节省利息：3411.48元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2516.90 | 671.67 | 1845.24 | 308154.76 |
| 2 | 2025-06 | 2512.91 | 667.67 | 1845.24 | 306309.52 |
| 3 | 2025-07 | 2508.91 | 663.67 | 1845.24 | 304464.29 |
| 4 | 2025-08 | 2504.91 | 659.67 | 1845.24 | 302619.05 |
| 5 | 2025-09 | 2500.91 | 655.67 | 1845.24 | 300773.81 |
| 6 | 2025-10 | 2496.91 | 651.68 | 1845.24 | 298928.57 |
| 7 | 2025-11 | 2492.92 | 647.68 | 1845.24 | 297083.33 |
| 8 | 2025-12 | 2488.92 | 643.68 | 1845.24 | 295238.10 |
| 9 | 2026-01 | 2484.92 | 639.68 | 1845.24 | 293392.86 |
| 10 | 2026-02 | 2480.92 | 635.68 | 1845.24 | 291547.62 |
| 11 | 2026-03 | 2476.92 | 631.69 | 1845.24 | 289702.38 |
| 12 | 2026-04 | 2472.93 | 627.69 | 1845.24 | 287857.14 |
| 13 | 2026-05 | 2468.93 | 623.69 | 1845.24 | 286011.90 |
| 14 | 2026-06 | 2464.93 | 619.69 | 1845.24 | 284166.67 |
| 15 | 2026-07 | 2460.93 | 615.69 | 1845.24 | 282321.43 |
| 16 | 2026-08 | 2456.93 | 611.70 | 1845.24 | 280476.19 |
| 17 | 2026-09 | 2452.94 | 607.70 | 1845.24 | 278630.95 |
| 18 | 2026-10 | 2448.94 | 603.70 | 1845.24 | 276785.71 |
| 19 | 2026-11 | 2444.94 | 599.70 | 1845.24 | 274940.48 |
| 20 | 2026-12 | 2440.94 | 595.70 | 1845.24 | 273095.24 |
| 21 | 2027-01 | 2436.94 | 591.71 | 1845.24 | 271250.00 |
| 22 | 2027-02 | 2432.95 | 587.71 | 1845.24 | 269404.76 |
| 23 | 2027-03 | 2428.95 | 583.71 | 1845.24 | 267559.52 |
| 24 | 2027-04 | 2424.95 | 579.71 | 1845.24 | 265714.29 |
| 25 | 2027-05 | 2420.95 | 575.71 | 1845.24 | 263869.05 |
| 26 | 2027-06 | 2416.95 | 571.72 | 1845.24 | 262023.81 |
| 27 | 2027-07 | 2412.96 | 567.72 | 1845.24 | 260178.57 |
| 28 | 2027-08 | 2408.96 | 563.72 | 1845.24 | 258333.33 |
| 29 | 2027-09 | 2404.96 | 559.72 | 1845.24 | 256488.10 |
| 30 | 2027-10 | 2400.96 | 555.72 | 1845.24 | 254642.86 |
| 31 | 2027-11 | 2396.96 | 551.73 | 1845.24 | 252797.62 |
| 32 | 2027-12 | 2392.97 | 547.73 | 1845.24 | 250952.38 |
| 33 | 2028-01 | 2388.97 | 543.73 | 1845.24 | 249107.14 |
| 34 | 2028-02 | 2384.97 | 539.73 | 1845.24 | 247261.90 |
| 35 | 2028-03 | 2380.97 | 535.73 | 1845.24 | 245416.67 |
| 36 | 2028-04 | 2376.97 | 531.74 | 1845.24 | 243571.43 |
| 37 | 2028-05 | 2372.98 | 527.74 | 1845.24 | 241726.19 |
| 38 | 2028-06 | 2368.98 | 523.74 | 1845.24 | 239880.95 |
| 39 | 2028-07 | 2364.98 | 519.74 | 1845.24 | 238035.71 |
| 40 | 2028-08 | 2360.98 | 515.74 | 1845.24 | 236190.48 |
| 41 | 2028-09 | 2356.98 | 511.75 | 1845.24 | 234345.24 |
| 42 | 2028-10 | 2352.99 | 507.75 | 1845.24 | 232500.00 |
| 43 | 2028-11 | 2348.99 | 503.75 | 1845.24 | 230654.76 |
| 44 | 2028-12 | 2344.99 | 499.75 | 1845.24 | 228809.52 |
| 45 | 2029-01 | 2340.99 | 495.75 | 1845.24 | 226964.29 |
| 46 | 2029-02 | 2336.99 | 491.76 | 1845.24 | 225119.05 |
| 47 | 2029-03 | 2333.00 | 487.76 | 1845.24 | 223273.81 |
| 48 | 2029-04 | 2329.00 | 483.76 | 1845.24 | 221428.57 |
| 49 | 2029-05 | 2325.00 | 479.76 | 1845.24 | 219583.33 |
| 50 | 2029-06 | 2321.00 | 475.76 | 1845.24 | 217738.10 |
| 51 | 2029-07 | 2317.00 | 471.77 | 1845.24 | 215892.86 |
| 52 | 2029-08 | 2313.01 | 467.77 | 1845.24 | 214047.62 |
| 53 | 2029-09 | 2309.01 | 463.77 | 1845.24 | 212202.38 |
| 54 | 2029-10 | 2305.01 | 459.77 | 1845.24 | 210357.14 |
| 55 | 2029-11 | 2301.01 | 455.77 | 1845.24 | 208511.90 |
| 56 | 2029-12 | 2297.01 | 451.78 | 1845.24 | 206666.67 |
| 57 | 2030-01 | 2293.02 | 447.78 | 1845.24 | 204821.43 |
| 58 | 2030-02 | 2289.02 | 443.78 | 1845.24 | 202976.19 |
| 59 | 2030-03 | 2285.02 | 439.78 | 1845.24 | 201130.95 |
| 60 | 2030-04 | 2281.02 | 435.78 | 1845.24 | 199285.71 |
| 61 | 2030-05 | 2277.02 | 431.79 | 1845.24 | 197440.48 |
| 62 | 2030-06 | 2273.03 | 427.79 | 1845.24 | 195595.24 |
| 63 | 2030-07 | 2269.03 | 423.79 | 1845.24 | 193750.00 |
| 64 | 2030-08 | 2265.03 | 419.79 | 1845.24 | 191904.76 |
| 65 | 2030-09 | 2261.03 | 415.79 | 1845.24 | 190059.52 |
| 66 | 2030-10 | 2257.03 | 411.80 | 1845.24 | 188214.29 |
| 67 | 2030-11 | 2253.04 | 407.80 | 1845.24 | 186369.05 |
| 68 | 2030-12 | 2249.04 | 403.80 | 1845.24 | 184523.81 |
| 69 | 2031-01 | 2245.04 | 399.80 | 1845.24 | 182678.57 |
| 70 | 2031-02 | 2241.04 | 395.80 | 1845.24 | 180833.33 |
| 71 | 2031-03 | 2237.04 | 391.81 | 1845.24 | 178988.10 |
| 72 | 2031-04 | 2233.05 | 387.81 | 1845.24 | 177142.86 |
| 73 | 2031-05 | 2229.05 | 383.81 | 1845.24 | 175297.62 |
| 74 | 2031-06 | 2225.05 | 379.81 | 1845.24 | 173452.38 |
| 75 | 2031-07 | 2221.05 | 375.81 | 1845.24 | 171607.14 |
| 76 | 2031-08 | 2217.05 | 371.82 | 1845.24 | 169761.90 |
| 77 | 2031-09 | 2213.06 | 367.82 | 1845.24 | 167916.67 |
| 78 | 2031-10 | 2209.06 | 363.82 | 1845.24 | 166071.43 |
| 79 | 2031-11 | 2205.06 | 359.82 | 1845.24 | 164226.19 |
| 80 | 2031-12 | 2201.06 | 355.82 | 1845.24 | 162380.95 |
| 81 | 2032-01 | 2197.06 | 351.83 | 1845.24 | 160535.71 |
| 82 | 2032-02 | 2193.07 | 347.83 | 1845.24 | 158690.48 |
| 83 | 2032-03 | 2189.07 | 343.83 | 1845.24 | 156845.24 |
| 84 | 2032-04 | 2185.07 | 339.83 | 1845.24 | 155000.00 |
| 85 | 2032-05 | 2181.07 | 335.83 | 1845.24 | 153154.76 |
| 86 | 2032-06 | 2177.07 | 331.84 | 1845.24 | 151309.52 |
| 87 | 2032-07 | 2173.08 | 327.84 | 1845.24 | 149464.29 |
| 88 | 2032-08 | 2169.08 | 323.84 | 1845.24 | 147619.05 |
| 89 | 2032-09 | 2165.08 | 319.84 | 1845.24 | 145773.81 |
| 90 | 2032-10 | 2161.08 | 315.84 | 1845.24 | 143928.57 |
| 91 | 2032-11 | 2157.08 | 311.85 | 1845.24 | 142083.33 |
| 92 | 2032-12 | 2153.09 | 307.85 | 1845.24 | 140238.10 |
| 93 | 2033-01 | 2149.09 | 303.85 | 1845.24 | 138392.86 |
| 94 | 2033-02 | 2145.09 | 299.85 | 1845.24 | 136547.62 |
| 95 | 2033-03 | 2141.09 | 295.85 | 1845.24 | 134702.38 |
| 96 | 2033-04 | 2137.09 | 291.86 | 1845.24 | 132857.14 |
| 97 | 2033-05 | 2133.10 | 287.86 | 1845.24 | 131011.90 |
| 98 | 2033-06 | 2129.10 | 283.86 | 1845.24 | 129166.67 |
| 99 | 2033-07 | 2125.10 | 279.86 | 1845.24 | 127321.43 |
| 100 | 2033-08 | 2121.10 | 275.86 | 1845.24 | 125476.19 |
| 101 | 2033-09 | 2117.10 | 271.87 | 1845.24 | 123630.95 |
| 102 | 2033-10 | 2113.11 | 267.87 | 1845.24 | 121785.71 |
| 103 | 2033-11 | 2109.11 | 263.87 | 1845.24 | 119940.48 |
| 104 | 2033-12 | 2105.11 | 259.87 | 1845.24 | 118095.24 |
| 105 | 2034-01 | 2101.11 | 255.87 | 1845.24 | 116250.00 |
| 106 | 2034-02 | 2097.11 | 251.88 | 1845.24 | 114404.76 |
| 107 | 2034-03 | 2093.12 | 247.88 | 1845.24 | 112559.52 |
| 108 | 2034-04 | 2089.12 | 243.88 | 1845.24 | 110714.29 |
| 109 | 2034-05 | 2085.12 | 239.88 | 1845.24 | 108869.05 |
| 110 | 2034-06 | 2081.12 | 235.88 | 1845.24 | 107023.81 |
| 111 | 2034-07 | 2077.12 | 231.88 | 1845.24 | 105178.57 |
| 112 | 2034-08 | 2073.13 | 227.89 | 1845.24 | 103333.33 |
| 113 | 2034-09 | 2069.13 | 223.89 | 1845.24 | 101488.10 |
| 114 | 2034-10 | 2065.13 | 219.89 | 1845.24 | 99642.86 |
| 115 | 2034-11 | 2061.13 | 215.89 | 1845.24 | 97797.62 |
| 116 | 2034-12 | 2057.13 | 211.89 | 1845.24 | 95952.38 |
| 117 | 2035-01 | 2053.13 | 207.90 | 1845.24 | 94107.14 |
| 118 | 2035-02 | 2049.14 | 203.90 | 1845.24 | 92261.90 |
| 119 | 2035-03 | 2045.14 | 199.90 | 1845.24 | 90416.67 |
| 120 | 2035-04 | 2041.14 | 195.90 | 1845.24 | 88571.43 |
| 121 | 2035-05 | 2037.14 | 191.90 | 1845.24 | 86726.19 |
| 122 | 2035-06 | 2033.14 | 187.91 | 1845.24 | 84880.95 |
| 123 | 2035-07 | 2029.15 | 183.91 | 1845.24 | 83035.71 |
| 124 | 2035-08 | 2025.15 | 179.91 | 1845.24 | 81190.48 |
| 125 | 2035-09 | 2021.15 | 175.91 | 1845.24 | 79345.24 |
| 126 | 2035-10 | 2017.15 | 171.91 | 1845.24 | 77500.00 |
| 127 | 2035-11 | 2013.15 | 167.92 | 1845.24 | 75654.76 |
| 128 | 2035-12 | 2009.16 | 163.92 | 1845.24 | 73809.52 |
| 129 | 2036-01 | 2005.16 | 159.92 | 1845.24 | 71964.29 |
| 130 | 2036-02 | 2001.16 | 155.92 | 1845.24 | 70119.05 |
| 131 | 2036-03 | 1997.16 | 151.92 | 1845.24 | 68273.81 |
| 132 | 2036-04 | 1993.16 | 147.93 | 1845.24 | 66428.57 |
| 133 | 2036-05 | 1989.17 | 143.93 | 1845.24 | 64583.33 |
| 134 | 2036-06 | 1985.17 | 139.93 | 1845.24 | 62738.10 |
| 135 | 2036-07 | 1981.17 | 135.93 | 1845.24 | 60892.86 |
| 136 | 2036-08 | 1977.17 | 131.93 | 1845.24 | 59047.62 |
| 137 | 2036-09 | 1973.17 | 127.94 | 1845.24 | 57202.38 |
| 138 | 2036-10 | 1969.18 | 123.94 | 1845.24 | 55357.14 |
| 139 | 2036-11 | 1965.18 | 119.94 | 1845.24 | 53511.90 |
| 140 | 2036-12 | 1961.18 | 115.94 | 1845.24 | 51666.67 |
| 141 | 2037-01 | 1957.18 | 111.94 | 1845.24 | 49821.43 |
| 142 | 2037-02 | 1953.18 | 107.95 | 1845.24 | 47976.19 |
| 143 | 2037-03 | 1949.19 | 103.95 | 1845.24 | 46130.95 |
| 144 | 2037-04 | 1945.19 | 99.95 | 1845.24 | 44285.71 |
| 145 | 2037-05 | 1941.19 | 95.95 | 1845.24 | 42440.48 |
| 146 | 2037-06 | 1937.19 | 91.95 | 1845.24 | 40595.24 |
| 147 | 2037-07 | 1933.19 | 87.96 | 1845.24 | 38750.00 |
| 148 | 2037-08 | 1929.20 | 83.96 | 1845.24 | 36904.76 |
| 149 | 2037-09 | 1925.20 | 79.96 | 1845.24 | 35059.52 |
| 150 | 2037-10 | 1921.20 | 75.96 | 1845.24 | 33214.29 |
| 151 | 2037-11 | 1917.20 | 71.96 | 1845.24 | 31369.05 |
| 152 | 2037-12 | 1913.20 | 67.97 | 1845.24 | 29523.81 |
| 153 | 2038-01 | 1909.21 | 63.97 | 1845.24 | 27678.57 |
| 154 | 2038-02 | 1905.21 | 59.97 | 1845.24 | 25833.33 |
| 155 | 2038-03 | 1901.21 | 55.97 | 1845.24 | 23988.10 |
| 156 | 2038-04 | 1897.21 | 51.97 | 1845.24 | 22142.86 |
| 157 | 2038-05 | 1893.21 | 47.98 | 1845.24 | 20297.62 |
| 158 | 2038-06 | 1889.22 | 43.98 | 1845.24 | 18452.38 |
| 159 | 2038-07 | 1885.22 | 39.98 | 1845.24 | 16607.14 |
| 160 | 2038-08 | 1881.22 | 35.98 | 1845.24 | 14761.90 |
| 161 | 2038-09 | 1877.22 | 31.98 | 1845.24 | 12916.67 |
| 162 | 2038-10 | 1873.22 | 27.99 | 1845.24 | 11071.43 |
| 163 | 2038-11 | 1869.23 | 23.99 | 1845.24 | 9226.19 |
| 164 | 2038-12 | 1865.23 | 19.99 | 1845.24 | 7380.95 |
| 165 | 2039-01 | 1861.23 | 15.99 | 1845.24 | 5535.71 |
| 166 | 2039-02 | 1857.23 | 11.99 | 1845.24 | 3690.48 |
| 167 | 2039-03 | 1853.23 | 8.00 | 1845.24 | 1845.24 |
| 168 | 2039-04 | 1849.24 | 4.00 | 1845.24 | 0.00 |