贷款18万（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：18万
还款月数：14年
每月还款：1322.06元
利息总额：4.21万
本息合计：22.21万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 1322.06 | 465.00 | 857.06 | 179142.94 |
| 2 | 2024-05 | 1322.06 | 462.79 | 859.27 | 178283.68 |
| 3 | 2024-06 | 1322.06 | 460.57 | 861.49 | 177422.19 |
| 4 | 2024-07 | 1322.06 | 458.34 | 863.71 | 176558.47 |
| 5 | 2024-08 | 1322.06 | 456.11 | 865.95 | 175692.53 |
| 6 | 2024-09 | 1322.06 | 453.87 | 868.18 | 174824.34 |
| 7 | 2024-10 | 1322.06 | 451.63 | 870.43 | 173953.92 |
| 8 | 2024-11 | 1322.06 | 449.38 | 872.67 | 173081.24 |
| 9 | 2024-12 | 1322.06 | 447.13 | 874.93 | 172206.31 |
| 10 | 2025-01 | 1322.06 | 444.87 | 877.19 | 171329.12 |
| 11 | 2025-02 | 1322.06 | 442.60 | 879.46 | 170449.67 |
| 12 | 2025-03 | 1322.06 | 440.33 | 881.73 | 169567.94 |
| 13 | 2025-04 | 1322.06 | 438.05 | 884.00 | 168683.94 |
| 14 | 2025-05 | 1322.06 | 435.77 | 886.29 | 167797.65 |
| 15 | 2025-06 | 1322.06 | 433.48 | 888.58 | 166909.07 |
| 16 | 2025-07 | 1322.06 | 431.18 | 890.87 | 166018.20 |
| 17 | 2025-08 | 1322.06 | 428.88 | 893.18 | 165125.02 |
| 18 | 2025-09 | 1322.06 | 426.57 | 895.48 | 164229.54 |
| 19 | 2025-10 | 1322.06 | 424.26 | 897.80 | 163331.74 |
| 20 | 2025-11 | 1322.06 | 421.94 | 900.12 | 162431.63 |
| 21 | 2025-12 | 1322.06 | 419.62 | 902.44 | 161529.19 |
| 22 | 2026-01 | 1322.06 | 417.28 | 904.77 | 160624.42 |
| 23 | 2026-02 | 1322.06 | 414.95 | 907.11 | 159717.31 |
| 24 | 2026-03 | 1322.06 | 412.60 | 909.45 | 158807.86 |
| 25 | 2026-04 | 1322.06 | 410.25 | 911.80 | 157896.05 |
| 26 | 2026-05 | 1322.06 | 407.90 | 914.16 | 156981.90 |
| 27 | 2026-06 | 1322.06 | 405.54 | 916.52 | 156065.38 |
| 28 | 2026-07 | 1322.06 | 403.17 | 918.89 | 155146.49 |
| 29 | 2026-08 | 1322.06 | 400.80 | 921.26 | 154225.23 |
| 30 | 2026-09 | 1322.06 | 398.42 | 923.64 | 153301.59 |
| 31 | 2026-10 | 1322.06 | 396.03 | 926.03 | 152375.56 |
| 32 | 2026-11 | 1322.06 | 393.64 | 928.42 | 151447.15 |
| 33 | 2026-12 | 1322.06 | 391.24 | 930.82 | 150516.33 |
| 34 | 2027-01 | 1322.06 | 388.83 | 933.22 | 149583.11 |
| 35 | 2027-02 | 1322.06 | 386.42 | 935.63 | 148647.48 |
| 36 | 2027-03 | 1322.06 | 384.01 | 938.05 | 147709.43 |
| 37 | 2027-04 | 1322.06 | 381.58 | 940.47 | 146768.95 |
| 38 | 2027-05 | 1322.06 | 379.15 | 942.90 | 145826.05 |
| 39 | 2027-06 | 1322.06 | 376.72 | 945.34 | 144880.71 |
| 40 | 2027-07 | 1322.06 | 374.28 | 947.78 | 143932.93 |
| 41 | 2027-08 | 1322.06 | 371.83 | 950.23 | 142982.70 |
| 42 | 2027-09 | 1322.06 | 369.37 | 952.68 | 142030.02 |
| 43 | 2027-10 | 1322.06 | 366.91 | 955.14 | 141074.88 |
| 44 | 2027-11 | 1322.06 | 364.44 | 957.61 | 140117.26 |
| 45 | 2027-12 | 1322.06 | 361.97 | 960.09 | 139157.18 |
| 46 | 2028-01 | 1322.06 | 359.49 | 962.57 | 138194.61 |
| 47 | 2028-02 | 1322.06 | 357.00 | 965.05 | 137229.56 |
| 48 | 2028-03 | 1322.06 | 354.51 | 967.55 | 136262.01 |
| 49 | 2028-04 | 1322.06 | 352.01 | 970.05 | 135291.97 |
| 50 | 2028-05 | 1322.06 | 349.50 | 972.55 | 134319.42 |
| 51 | 2028-06 | 1322.06 | 346.99 | 975.06 | 133344.35 |
| 52 | 2028-07 | 1322.06 | 344.47 | 977.58 | 132366.77 |
| 53 | 2028-08 | 1322.06 | 341.95 | 980.11 | 131386.66 |
| 54 | 2028-09 | 1322.06 | 339.42 | 982.64 | 130404.02 |
| 55 | 2028-10 | 1322.06 | 336.88 | 985.18 | 129418.85 |
| 56 | 2028-11 | 1322.06 | 334.33 | 987.72 | 128431.12 |
| 57 | 2028-12 | 1322.06 | 331.78 | 990.27 | 127440.85 |
| 58 | 2029-01 | 1322.06 | 329.22 | 992.83 | 126448.01 |
| 59 | 2029-02 | 1322.06 | 326.66 | 995.40 | 125452.62 |
| 60 | 2029-03 | 1322.06 | 324.09 | 997.97 | 124454.65 |
| 61 | 2029-04 | 1322.06 | 321.51 | 1000.55 | 123454.10 |
| 62 | 2029-05 | 1322.06 | 318.92 | 1003.13 | 122450.97 |
| 63 | 2029-06 | 1322.06 | 316.33 | 1005.72 | 121445.24 |
| 64 | 2029-07 | 1322.06 | 313.73 | 1008.32 | 120436.92 |
| 65 | 2029-08 | 1322.06 | 311.13 | 1010.93 | 119426.00 |
| 66 | 2029-09 | 1322.06 | 308.52 | 1013.54 | 118412.46 |
| 67 | 2029-10 | 1322.06 | 305.90 | 1016.16 | 117396.30 |
| 68 | 2029-11 | 1322.06 | 303.27 | 1018.78 | 116377.52 |
| 69 | 2029-12 | 1322.06 | 300.64 | 1021.41 | 115356.11 |
| 70 | 2030-01 | 1322.06 | 298.00 | 1024.05 | 114332.05 |
| 71 | 2030-02 | 1322.06 | 295.36 | 1026.70 | 113305.36 |
| 72 | 2030-03 | 1322.06 | 292.71 | 1029.35 | 112276.01 |
| 73 | 2030-04 | 1322.06 | 290.05 | 1032.01 | 111244.00 |
| 74 | 2030-05 | 1322.06 | 287.38 | 1034.68 | 110209.32 |
| 75 | 2030-06 | 1322.06 | 284.71 | 1037.35 | 109171.97 |
| 76 | 2030-07 | 1322.06 | 282.03 | 1040.03 | 108131.95 |
| 77 | 2030-08 | 1322.06 | 279.34 | 1042.71 | 107089.23 |
| 78 | 2030-09 | 1322.06 | 276.65 | 1045.41 | 106043.82 |
| 79 | 2030-10 | 1322.06 | 273.95 | 1048.11 | 104995.71 |
| 80 | 2030-11 | 1322.06 | 271.24 | 1050.82 | 103944.90 |
| 81 | 2030-12 | 1322.06 | 268.52 | 1053.53 | 102891.37 |
| 82 | 2031-01 | 1322.06 | 265.80 | 1056.25 | 101835.11 |
| 83 | 2031-02 | 1322.06 | 263.07 | 1058.98 | 100776.13 |
| 84 | 2031-03 | 1322.06 | 260.34 | 1061.72 | 99714.42 |
| 85 | 2031-04 | 1322.06 | 257.60 | 1064.46 | 98649.96 |
| 86 | 2031-05 | 1322.06 | 254.85 | 1067.21 | 97582.75 |
| 87 | 2031-06 | 1322.06 | 252.09 | 1069.97 | 96512.78 |
| 88 | 2031-07 | 1322.06 | 249.32 | 1072.73 | 95440.05 |
| 89 | 2031-08 | 1322.06 | 246.55 | 1075.50 | 94364.55 |
| 90 | 2031-09 | 1322.06 | 243.78 | 1078.28 | 93286.27 |
| 91 | 2031-10 | 1322.06 | 240.99 | 1081.07 | 92205.20 |
| 92 | 2031-11 | 1322.06 | 238.20 | 1083.86 | 91121.34 |
| 93 | 2031-12 | 1322.06 | 235.40 | 1086.66 | 90034.68 |
| 94 | 2032-01 | 1322.06 | 232.59 | 1089.47 | 88945.22 |
| 95 | 2032-02 | 1322.06 | 229.78 | 1092.28 | 87852.94 |
| 96 | 2032-03 | 1322.06 | 226.95 | 1095.10 | 86757.84 |
| 97 | 2032-04 | 1322.06 | 224.12 | 1097.93 | 85659.91 |
| 98 | 2032-05 | 1322.06 | 221.29 | 1100.77 | 84559.14 |
| 99 | 2032-06 | 1322.06 | 218.44 | 1103.61 | 83455.53 |
| 100 | 2032-07 | 1322.06 | 215.59 | 1106.46 | 82349.07 |
| 101 | 2032-08 | 1322.06 | 212.74 | 1109.32 | 81239.75 |
| 102 | 2032-09 | 1322.06 | 209.87 | 1112.19 | 80127.56 |
| 103 | 2032-10 | 1322.06 | 207.00 | 1115.06 | 79012.50 |
| 104 | 2032-11 | 1322.06 | 204.12 | 1117.94 | 77894.56 |
| 105 | 2032-12 | 1322.06 | 201.23 | 1120.83 | 76773.73 |
| 106 | 2033-01 | 1322.06 | 198.33 | 1123.72 | 75650.01 |
| 107 | 2033-02 | 1322.06 | 195.43 | 1126.63 | 74523.38 |
| 108 | 2033-03 | 1322.06 | 192.52 | 1129.54 | 73393.85 |
| 109 | 2033-04 | 1322.06 | 189.60 | 1132.45 | 72261.39 |
| 110 | 2033-05 | 1322.06 | 186.68 | 1135.38 | 71126.01 |
| 111 | 2033-06 | 1322.06 | 183.74 | 1138.31 | 69987.70 |
| 112 | 2033-07 | 1322.06 | 180.80 | 1141.25 | 68846.44 |
| 113 | 2033-08 | 1322.06 | 177.85 | 1144.20 | 67702.24 |
| 114 | 2033-09 | 1322.06 | 174.90 | 1147.16 | 66555.08 |
| 115 | 2033-10 | 1322.06 | 171.93 | 1150.12 | 65404.96 |
| 116 | 2033-11 | 1322.06 | 168.96 | 1153.09 | 64251.87 |
| 117 | 2033-12 | 1322.06 | 165.98 | 1156.07 | 63095.80 |
| 118 | 2034-01 | 1322.06 | 163.00 | 1159.06 | 61936.74 |
| 119 | 2034-02 | 1322.06 | 160.00 | 1162.05 | 60774.69 |
| 120 | 2034-03 | 1322.06 | 157.00 | 1165.05 | 59609.64 |
| 121 | 2034-04 | 1322.06 | 153.99 | 1168.06 | 58441.57 |
| 122 | 2034-05 | 1322.06 | 150.97 | 1171.08 | 57270.49 |
| 123 | 2034-06 | 1322.06 | 147.95 | 1174.11 | 56096.38 |
| 124 | 2034-07 | 1322.06 | 144.92 | 1177.14 | 54919.24 |
| 125 | 2034-08 | 1322.06 | 141.87 | 1180.18 | 53739.06 |
| 126 | 2034-09 | 1322.06 | 138.83 | 1183.23 | 52555.83 |
| 127 | 2034-10 | 1322.06 | 135.77 | 1186.29 | 51369.55 |
| 128 | 2034-11 | 1322.06 | 132.70 | 1189.35 | 50180.20 |
| 129 | 2034-12 | 1322.06 | 129.63 | 1192.42 | 48987.77 |
| 130 | 2035-01 | 1322.06 | 126.55 | 1195.50 | 47792.27 |
| 131 | 2035-02 | 1322.06 | 123.46 | 1198.59 | 46593.68 |
| 132 | 2035-03 | 1322.06 | 120.37 | 1201.69 | 45391.99 |
| 133 | 2035-04 | 1322.06 | 117.26 | 1204.79 | 44187.20 |
| 134 | 2035-05 | 1322.06 | 114.15 | 1207.91 | 42979.29 |
| 135 | 2035-06 | 1322.06 | 111.03 | 1211.03 | 41768.27 |
| 136 | 2035-07 | 1322.06 | 107.90 | 1214.15 | 40554.11 |
| 137 | 2035-08 | 1322.06 | 104.76 | 1217.29 | 39336.82 |
| 138 | 2035-09 | 1322.06 | 101.62 | 1220.44 | 38116.39 |
| 139 | 2035-10 | 1322.06 | 98.47 | 1223.59 | 36892.80 |
| 140 | 2035-11 | 1322.06 | 95.31 | 1226.75 | 35666.05 |
| 141 | 2035-12 | 1322.06 | 92.14 | 1229.92 | 34436.13 |
| 142 | 2036-01 | 1322.06 | 88.96 | 1233.10 | 33203.04 |
| 143 | 2036-02 | 1322.06 | 85.77 | 1236.28 | 31966.76 |
| 144 | 2036-03 | 1322.06 | 82.58 | 1239.47 | 30727.28 |
| 145 | 2036-04 | 1322.06 | 79.38 | 1242.68 | 29484.60 |
| 146 | 2036-05 | 1322.06 | 76.17 | 1245.89 | 28238.72 |
| 147 | 2036-06 | 1322.06 | 72.95 | 1249.11 | 26989.61 |
| 148 | 2036-07 | 1322.06 | 69.72 | 1252.33 | 25737.28 |
| 149 | 2036-08 | 1322.06 | 66.49 | 1255.57 | 24481.71 |
| 150 | 2036-09 | 1322.06 | 63.24 | 1258.81 | 23222.90 |
| 151 | 2036-10 | 1322.06 | 59.99 | 1262.06 | 21960.84 |
| 152 | 2036-11 | 1322.06 | 56.73 | 1265.32 | 20695.52 |
| 153 | 2036-12 | 1322.06 | 53.46 | 1268.59 | 19426.92 |
| 154 | 2037-01 | 1322.06 | 50.19 | 1271.87 | 18155.05 |
| 155 | 2037-02 | 1322.06 | 46.90 | 1275.15 | 16879.90 |
| 156 | 2037-03 | 1322.06 | 43.61 | 1278.45 | 15601.45 |
| 157 | 2037-04 | 1322.06 | 40.30 | 1281.75 | 14319.70 |
| 158 | 2037-05 | 1322.06 | 36.99 | 1285.06 | 13034.64 |
| 159 | 2037-06 | 1322.06 | 33.67 | 1288.38 | 11746.25 |
| 160 | 2037-07 | 1322.06 | 30.34 | 1291.71 | 10454.54 |
| 161 | 2037-08 | 1322.06 | 27.01 | 1295.05 | 9159.50 |
| 162 | 2037-09 | 1322.06 | 23.66 | 1298.39 | 7861.10 |
| 163 | 2037-10 | 1322.06 | 20.31 | 1301.75 | 6559.35 |
| 164 | 2037-11 | 1322.06 | 16.94 | 1305.11 | 5254.24 |
| 165 | 2037-12 | 1322.06 | 13.57 | 1308.48 | 3945.76 |
| 166 | 2038-01 | 1322.06 | 10.19 | 1311.86 | 2633.90 |
| 167 | 2038-02 | 1322.06 | 6.80 | 1315.25 | 1318.65 |
| 168 | 2038-03 | 1322.06 | 3.41 | 1318.65 | 0.00 |
等额本金还款方式：
贷款总额：18万
还款月数：14年
首月还款：1536.43元
每月递减：2.77元
利息总额：3.93万
本息合计：21.93万
节省利息：2812.8元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 1536.43 | 465.00 | 1071.43 | 178928.57 |
| 2 | 2024-05 | 1533.66 | 462.23 | 1071.43 | 177857.14 |
| 3 | 2024-06 | 1530.89 | 459.46 | 1071.43 | 176785.71 |
| 4 | 2024-07 | 1528.13 | 456.70 | 1071.43 | 175714.29 |
| 5 | 2024-08 | 1525.36 | 453.93 | 1071.43 | 174642.86 |
| 6 | 2024-09 | 1522.59 | 451.16 | 1071.43 | 173571.43 |
| 7 | 2024-10 | 1519.82 | 448.39 | 1071.43 | 172500.00 |
| 8 | 2024-11 | 1517.05 | 445.63 | 1071.43 | 171428.57 |
| 9 | 2024-12 | 1514.29 | 442.86 | 1071.43 | 170357.14 |
| 10 | 2025-01 | 1511.52 | 440.09 | 1071.43 | 169285.71 |
| 11 | 2025-02 | 1508.75 | 437.32 | 1071.43 | 168214.29 |
| 12 | 2025-03 | 1505.98 | 434.55 | 1071.43 | 167142.86 |
| 13 | 2025-04 | 1503.21 | 431.79 | 1071.43 | 166071.43 |
| 14 | 2025-05 | 1500.45 | 429.02 | 1071.43 | 165000.00 |
| 15 | 2025-06 | 1497.68 | 426.25 | 1071.43 | 163928.57 |
| 16 | 2025-07 | 1494.91 | 423.48 | 1071.43 | 162857.14 |
| 17 | 2025-08 | 1492.14 | 420.71 | 1071.43 | 161785.71 |
| 18 | 2025-09 | 1489.38 | 417.95 | 1071.43 | 160714.29 |
| 19 | 2025-10 | 1486.61 | 415.18 | 1071.43 | 159642.86 |
| 20 | 2025-11 | 1483.84 | 412.41 | 1071.43 | 158571.43 |
| 21 | 2025-12 | 1481.07 | 409.64 | 1071.43 | 157500.00 |
| 22 | 2026-01 | 1478.30 | 406.88 | 1071.43 | 156428.57 |
| 23 | 2026-02 | 1475.54 | 404.11 | 1071.43 | 155357.14 |
| 24 | 2026-03 | 1472.77 | 401.34 | 1071.43 | 154285.71 |
| 25 | 2026-04 | 1470.00 | 398.57 | 1071.43 | 153214.29 |
| 26 | 2026-05 | 1467.23 | 395.80 | 1071.43 | 152142.86 |
| 27 | 2026-06 | 1464.46 | 393.04 | 1071.43 | 151071.43 |
| 28 | 2026-07 | 1461.70 | 390.27 | 1071.43 | 150000.00 |
| 29 | 2026-08 | 1458.93 | 387.50 | 1071.43 | 148928.57 |
| 30 | 2026-09 | 1456.16 | 384.73 | 1071.43 | 147857.14 |
| 31 | 2026-10 | 1453.39 | 381.96 | 1071.43 | 146785.71 |
| 32 | 2026-11 | 1450.63 | 379.20 | 1071.43 | 145714.29 |
| 33 | 2026-12 | 1447.86 | 376.43 | 1071.43 | 144642.86 |
| 34 | 2027-01 | 1445.09 | 373.66 | 1071.43 | 143571.43 |
| 35 | 2027-02 | 1442.32 | 370.89 | 1071.43 | 142500.00 |
| 36 | 2027-03 | 1439.55 | 368.13 | 1071.43 | 141428.57 |
| 37 | 2027-04 | 1436.79 | 365.36 | 1071.43 | 140357.14 |
| 38 | 2027-05 | 1434.02 | 362.59 | 1071.43 | 139285.71 |
| 39 | 2027-06 | 1431.25 | 359.82 | 1071.43 | 138214.29 |
| 40 | 2027-07 | 1428.48 | 357.05 | 1071.43 | 137142.86 |
| 41 | 2027-08 | 1425.71 | 354.29 | 1071.43 | 136071.43 |
| 42 | 2027-09 | 1422.95 | 351.52 | 1071.43 | 135000.00 |
| 43 | 2027-10 | 1420.18 | 348.75 | 1071.43 | 133928.57 |
| 44 | 2027-11 | 1417.41 | 345.98 | 1071.43 | 132857.14 |
| 45 | 2027-12 | 1414.64 | 343.21 | 1071.43 | 131785.71 |
| 46 | 2028-01 | 1411.88 | 340.45 | 1071.43 | 130714.29 |
| 47 | 2028-02 | 1409.11 | 337.68 | 1071.43 | 129642.86 |
| 48 | 2028-03 | 1406.34 | 334.91 | 1071.43 | 128571.43 |
| 49 | 2028-04 | 1403.57 | 332.14 | 1071.43 | 127500.00 |
| 50 | 2028-05 | 1400.80 | 329.38 | 1071.43 | 126428.57 |
| 51 | 2028-06 | 1398.04 | 326.61 | 1071.43 | 125357.14 |
| 52 | 2028-07 | 1395.27 | 323.84 | 1071.43 | 124285.71 |
| 53 | 2028-08 | 1392.50 | 321.07 | 1071.43 | 123214.29 |
| 54 | 2028-09 | 1389.73 | 318.30 | 1071.43 | 122142.86 |
| 55 | 2028-10 | 1386.96 | 315.54 | 1071.43 | 121071.43 |
| 56 | 2028-11 | 1384.20 | 312.77 | 1071.43 | 120000.00 |
| 57 | 2028-12 | 1381.43 | 310.00 | 1071.43 | 118928.57 |
| 58 | 2029-01 | 1378.66 | 307.23 | 1071.43 | 117857.14 |
| 59 | 2029-02 | 1375.89 | 304.46 | 1071.43 | 116785.71 |
| 60 | 2029-03 | 1373.13 | 301.70 | 1071.43 | 115714.29 |
| 61 | 2029-04 | 1370.36 | 298.93 | 1071.43 | 114642.86 |
| 62 | 2029-05 | 1367.59 | 296.16 | 1071.43 | 113571.43 |
| 63 | 2029-06 | 1364.82 | 293.39 | 1071.43 | 112500.00 |
| 64 | 2029-07 | 1362.05 | 290.63 | 1071.43 | 111428.57 |
| 65 | 2029-08 | 1359.29 | 287.86 | 1071.43 | 110357.14 |
| 66 | 2029-09 | 1356.52 | 285.09 | 1071.43 | 109285.71 |
| 67 | 2029-10 | 1353.75 | 282.32 | 1071.43 | 108214.29 |
| 68 | 2029-11 | 1350.98 | 279.55 | 1071.43 | 107142.86 |
| 69 | 2029-12 | 1348.21 | 276.79 | 1071.43 | 106071.43 |
| 70 | 2030-01 | 1345.45 | 274.02 | 1071.43 | 105000.00 |
| 71 | 2030-02 | 1342.68 | 271.25 | 1071.43 | 103928.57 |
| 72 | 2030-03 | 1339.91 | 268.48 | 1071.43 | 102857.14 |
| 73 | 2030-04 | 1337.14 | 265.71 | 1071.43 | 101785.71 |
| 74 | 2030-05 | 1334.38 | 262.95 | 1071.43 | 100714.29 |
| 75 | 2030-06 | 1331.61 | 260.18 | 1071.43 | 99642.86 |
| 76 | 2030-07 | 1328.84 | 257.41 | 1071.43 | 98571.43 |
| 77 | 2030-08 | 1326.07 | 254.64 | 1071.43 | 97500.00 |
| 78 | 2030-09 | 1323.30 | 251.88 | 1071.43 | 96428.57 |
| 79 | 2030-10 | 1320.54 | 249.11 | 1071.43 | 95357.14 |
| 80 | 2030-11 | 1317.77 | 246.34 | 1071.43 | 94285.71 |
| 81 | 2030-12 | 1315.00 | 243.57 | 1071.43 | 93214.29 |
| 82 | 2031-01 | 1312.23 | 240.80 | 1071.43 | 92142.86 |
| 83 | 2031-02 | 1309.46 | 238.04 | 1071.43 | 91071.43 |
| 84 | 2031-03 | 1306.70 | 235.27 | 1071.43 | 90000.00 |
| 85 | 2031-04 | 1303.93 | 232.50 | 1071.43 | 88928.57 |
| 86 | 2031-05 | 1301.16 | 229.73 | 1071.43 | 87857.14 |
| 87 | 2031-06 | 1298.39 | 226.96 | 1071.43 | 86785.71 |
| 88 | 2031-07 | 1295.63 | 224.20 | 1071.43 | 85714.29 |
| 89 | 2031-08 | 1292.86 | 221.43 | 1071.43 | 84642.86 |
| 90 | 2031-09 | 1290.09 | 218.66 | 1071.43 | 83571.43 |
| 91 | 2031-10 | 1287.32 | 215.89 | 1071.43 | 82500.00 |
| 92 | 2031-11 | 1284.55 | 213.13 | 1071.43 | 81428.57 |
| 93 | 2031-12 | 1281.79 | 210.36 | 1071.43 | 80357.14 |
| 94 | 2032-01 | 1279.02 | 207.59 | 1071.43 | 79285.71 |
| 95 | 2032-02 | 1276.25 | 204.82 | 1071.43 | 78214.29 |
| 96 | 2032-03 | 1273.48 | 202.05 | 1071.43 | 77142.86 |
| 97 | 2032-04 | 1270.71 | 199.29 | 1071.43 | 76071.43 |
| 98 | 2032-05 | 1267.95 | 196.52 | 1071.43 | 75000.00 |
| 99 | 2032-06 | 1265.18 | 193.75 | 1071.43 | 73928.57 |
| 100 | 2032-07 | 1262.41 | 190.98 | 1071.43 | 72857.14 |
| 101 | 2032-08 | 1259.64 | 188.21 | 1071.43 | 71785.71 |
| 102 | 2032-09 | 1256.88 | 185.45 | 1071.43 | 70714.29 |
| 103 | 2032-10 | 1254.11 | 182.68 | 1071.43 | 69642.86 |
| 104 | 2032-11 | 1251.34 | 179.91 | 1071.43 | 68571.43 |
| 105 | 2032-12 | 1248.57 | 177.14 | 1071.43 | 67500.00 |
| 106 | 2033-01 | 1245.80 | 174.38 | 1071.43 | 66428.57 |
| 107 | 2033-02 | 1243.04 | 171.61 | 1071.43 | 65357.14 |
| 108 | 2033-03 | 1240.27 | 168.84 | 1071.43 | 64285.71 |
| 109 | 2033-04 | 1237.50 | 166.07 | 1071.43 | 63214.29 |
| 110 | 2033-05 | 1234.73 | 163.30 | 1071.43 | 62142.86 |
| 111 | 2033-06 | 1231.96 | 160.54 | 1071.43 | 61071.43 |
| 112 | 2033-07 | 1229.20 | 157.77 | 1071.43 | 60000.00 |
| 113 | 2033-08 | 1226.43 | 155.00 | 1071.43 | 58928.57 |
| 114 | 2033-09 | 1223.66 | 152.23 | 1071.43 | 57857.14 |
| 115 | 2033-10 | 1220.89 | 149.46 | 1071.43 | 56785.71 |
| 116 | 2033-11 | 1218.13 | 146.70 | 1071.43 | 55714.29 |
| 117 | 2033-12 | 1215.36 | 143.93 | 1071.43 | 54642.86 |
| 118 | 2034-01 | 1212.59 | 141.16 | 1071.43 | 53571.43 |
| 119 | 2034-02 | 1209.82 | 138.39 | 1071.43 | 52500.00 |
| 120 | 2034-03 | 1207.05 | 135.63 | 1071.43 | 51428.57 |
| 121 | 2034-04 | 1204.29 | 132.86 | 1071.43 | 50357.14 |
| 122 | 2034-05 | 1201.52 | 130.09 | 1071.43 | 49285.71 |
| 123 | 2034-06 | 1198.75 | 127.32 | 1071.43 | 48214.29 |
| 124 | 2034-07 | 1195.98 | 124.55 | 1071.43 | 47142.86 |
| 125 | 2034-08 | 1193.21 | 121.79 | 1071.43 | 46071.43 |
| 126 | 2034-09 | 1190.45 | 119.02 | 1071.43 | 45000.00 |
| 127 | 2034-10 | 1187.68 | 116.25 | 1071.43 | 43928.57 |
| 128 | 2034-11 | 1184.91 | 113.48 | 1071.43 | 42857.14 |
| 129 | 2034-12 | 1182.14 | 110.71 | 1071.43 | 41785.71 |
| 130 | 2035-01 | 1179.38 | 107.95 | 1071.43 | 40714.29 |
| 131 | 2035-02 | 1176.61 | 105.18 | 1071.43 | 39642.86 |
| 132 | 2035-03 | 1173.84 | 102.41 | 1071.43 | 38571.43 |
| 133 | 2035-04 | 1171.07 | 99.64 | 1071.43 | 37500.00 |
| 134 | 2035-05 | 1168.30 | 96.88 | 1071.43 | 36428.57 |
| 135 | 2035-06 | 1165.54 | 94.11 | 1071.43 | 35357.14 |
| 136 | 2035-07 | 1162.77 | 91.34 | 1071.43 | 34285.71 |
| 137 | 2035-08 | 1160.00 | 88.57 | 1071.43 | 33214.29 |
| 138 | 2035-09 | 1157.23 | 85.80 | 1071.43 | 32142.86 |
| 139 | 2035-10 | 1154.46 | 83.04 | 1071.43 | 31071.43 |
| 140 | 2035-11 | 1151.70 | 80.27 | 1071.43 | 30000.00 |
| 141 | 2035-12 | 1148.93 | 77.50 | 1071.43 | 28928.57 |
| 142 | 2036-01 | 1146.16 | 74.73 | 1071.43 | 27857.14 |
| 143 | 2036-02 | 1143.39 | 71.96 | 1071.43 | 26785.71 |
| 144 | 2036-03 | 1140.63 | 69.20 | 1071.43 | 25714.29 |
| 145 | 2036-04 | 1137.86 | 66.43 | 1071.43 | 24642.86 |
| 146 | 2036-05 | 1135.09 | 63.66 | 1071.43 | 23571.43 |
| 147 | 2036-06 | 1132.32 | 60.89 | 1071.43 | 22500.00 |
| 148 | 2036-07 | 1129.55 | 58.13 | 1071.43 | 21428.57 |
| 149 | 2036-08 | 1126.79 | 55.36 | 1071.43 | 20357.14 |
| 150 | 2036-09 | 1124.02 | 52.59 | 1071.43 | 19285.71 |
| 151 | 2036-10 | 1121.25 | 49.82 | 1071.43 | 18214.29 |
| 152 | 2036-11 | 1118.48 | 47.05 | 1071.43 | 17142.86 |
| 153 | 2036-12 | 1115.71 | 44.29 | 1071.43 | 16071.43 |
| 154 | 2037-01 | 1112.95 | 41.52 | 1071.43 | 15000.00 |
| 155 | 2037-02 | 1110.18 | 38.75 | 1071.43 | 13928.57 |
| 156 | 2037-03 | 1107.41 | 35.98 | 1071.43 | 12857.14 |
| 157 | 2037-04 | 1104.64 | 33.21 | 1071.43 | 11785.71 |
| 158 | 2037-05 | 1101.88 | 30.45 | 1071.43 | 10714.29 |
| 159 | 2037-06 | 1099.11 | 27.68 | 1071.43 | 9642.86 |
| 160 | 2037-07 | 1096.34 | 24.91 | 1071.43 | 8571.43 |
| 161 | 2037-08 | 1093.57 | 22.14 | 1071.43 | 7500.00 |
| 162 | 2037-09 | 1090.80 | 19.38 | 1071.43 | 6428.57 |
| 163 | 2037-10 | 1088.04 | 16.61 | 1071.43 | 5357.14 |
| 164 | 2037-11 | 1085.27 | 13.84 | 1071.43 | 4285.71 |
| 165 | 2037-12 | 1082.50 | 11.07 | 1071.43 | 3214.29 |
| 166 | 2038-01 | 1079.73 | 8.30 | 1071.43 | 2142.86 |
| 167 | 2038-02 | 1076.96 | 5.54 | 1071.43 | 1071.43 |
| 168 | 2038-03 | 1074.20 | 2.77 | 1071.43 | 0.00 |