贷款25万（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：25万
还款月数：14年
每月还款：1806.4元
利息总额：5.35万
本息合计：30.35万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 1806.40 | 593.75 | 1212.65 | 248787.35 |
| 2 | 2025-07 | 1806.40 | 590.87 | 1215.53 | 247571.81 |
| 3 | 2025-08 | 1806.40 | 587.98 | 1218.42 | 246353.39 |
| 4 | 2025-09 | 1806.40 | 585.09 | 1221.31 | 245132.08 |
| 5 | 2025-10 | 1806.40 | 582.19 | 1224.21 | 243907.86 |
| 6 | 2025-11 | 1806.40 | 579.28 | 1227.12 | 242680.74 |
| 7 | 2025-12 | 1806.40 | 576.37 | 1230.04 | 241450.70 |
| 8 | 2026-01 | 1806.40 | 573.45 | 1232.96 | 240217.75 |
| 9 | 2026-02 | 1806.40 | 570.52 | 1235.89 | 238981.86 |
| 10 | 2026-03 | 1806.40 | 567.58 | 1238.82 | 237743.04 |
| 11 | 2026-04 | 1806.40 | 564.64 | 1241.76 | 236501.28 |
| 12 | 2026-05 | 1806.40 | 561.69 | 1244.71 | 235256.56 |
| 13 | 2026-06 | 1806.40 | 558.73 | 1247.67 | 234008.89 |
| 14 | 2026-07 | 1806.40 | 555.77 | 1250.63 | 232758.26 |
| 15 | 2026-08 | 1806.40 | 552.80 | 1253.60 | 231504.66 |
| 16 | 2026-09 | 1806.40 | 549.82 | 1256.58 | 230248.08 |
| 17 | 2026-10 | 1806.40 | 546.84 | 1259.56 | 228988.51 |
| 18 | 2026-11 | 1806.40 | 543.85 | 1262.56 | 227725.96 |
| 19 | 2026-12 | 1806.40 | 540.85 | 1265.55 | 226460.40 |
| 20 | 2027-01 | 1806.40 | 537.84 | 1268.56 | 225191.84 |
| 21 | 2027-02 | 1806.40 | 534.83 | 1271.57 | 223920.27 |
| 22 | 2027-03 | 1806.40 | 531.81 | 1274.59 | 222645.68 |
| 23 | 2027-04 | 1806.40 | 528.78 | 1277.62 | 221368.06 |
| 24 | 2027-05 | 1806.40 | 525.75 | 1280.65 | 220087.40 |
| 25 | 2027-06 | 1806.40 | 522.71 | 1283.70 | 218803.71 |
| 26 | 2027-07 | 1806.40 | 519.66 | 1286.74 | 217516.96 |
| 27 | 2027-08 | 1806.40 | 516.60 | 1289.80 | 216227.16 |
| 28 | 2027-09 | 1806.40 | 513.54 | 1292.86 | 214934.30 |
| 29 | 2027-10 | 1806.40 | 510.47 | 1295.93 | 213638.37 |
| 30 | 2027-11 | 1806.40 | 507.39 | 1299.01 | 212339.35 |
| 31 | 2027-12 | 1806.40 | 504.31 | 1302.10 | 211037.26 |
| 32 | 2028-01 | 1806.40 | 501.21 | 1305.19 | 209732.07 |
| 33 | 2028-02 | 1806.40 | 498.11 | 1308.29 | 208423.78 |
| 34 | 2028-03 | 1806.40 | 495.01 | 1311.40 | 207112.38 |
| 35 | 2028-04 | 1806.40 | 491.89 | 1314.51 | 205797.87 |
| 36 | 2028-05 | 1806.40 | 488.77 | 1317.63 | 204480.23 |
| 37 | 2028-06 | 1806.40 | 485.64 | 1320.76 | 203159.47 |
| 38 | 2028-07 | 1806.40 | 482.50 | 1323.90 | 201835.57 |
| 39 | 2028-08 | 1806.40 | 479.36 | 1327.04 | 200508.53 |
| 40 | 2028-09 | 1806.40 | 476.21 | 1330.20 | 199178.33 |
| 41 | 2028-10 | 1806.40 | 473.05 | 1333.35 | 197844.98 |
| 42 | 2028-11 | 1806.40 | 469.88 | 1336.52 | 196508.45 |
| 43 | 2028-12 | 1806.40 | 466.71 | 1339.70 | 195168.76 |
| 44 | 2029-01 | 1806.40 | 463.53 | 1342.88 | 193825.88 |
| 45 | 2029-02 | 1806.40 | 460.34 | 1346.07 | 192479.81 |
| 46 | 2029-03 | 1806.40 | 457.14 | 1349.26 | 191130.55 |
| 47 | 2029-04 | 1806.40 | 453.94 | 1352.47 | 189778.08 |
| 48 | 2029-05 | 1806.40 | 450.72 | 1355.68 | 188422.40 |
| 49 | 2029-06 | 1806.40 | 447.50 | 1358.90 | 187063.50 |
| 50 | 2029-07 | 1806.40 | 444.28 | 1362.13 | 185701.37 |
| 51 | 2029-08 | 1806.40 | 441.04 | 1365.36 | 184336.01 |
| 52 | 2029-09 | 1806.40 | 437.80 | 1368.61 | 182967.41 |
| 53 | 2029-10 | 1806.40 | 434.55 | 1371.86 | 181595.55 |
| 54 | 2029-11 | 1806.40 | 431.29 | 1375.11 | 180220.44 |
| 55 | 2029-12 | 1806.40 | 428.02 | 1378.38 | 178842.06 |
| 56 | 2030-01 | 1806.40 | 424.75 | 1381.65 | 177460.40 |
| 57 | 2030-02 | 1806.40 | 421.47 | 1384.93 | 176075.47 |
| 58 | 2030-03 | 1806.40 | 418.18 | 1388.22 | 174687.24 |
| 59 | 2030-04 | 1806.40 | 414.88 | 1391.52 | 173295.72 |
| 60 | 2030-05 | 1806.40 | 411.58 | 1394.83 | 171900.90 |
| 61 | 2030-06 | 1806.40 | 408.26 | 1398.14 | 170502.76 |
| 62 | 2030-07 | 1806.40 | 404.94 | 1401.46 | 169101.30 |
| 63 | 2030-08 | 1806.40 | 401.62 | 1404.79 | 167696.51 |
| 64 | 2030-09 | 1806.40 | 398.28 | 1408.12 | 166288.39 |
| 65 | 2030-10 | 1806.40 | 394.93 | 1411.47 | 164876.92 |
| 66 | 2030-11 | 1806.40 | 391.58 | 1414.82 | 163462.10 |
| 67 | 2030-12 | 1806.40 | 388.22 | 1418.18 | 162043.92 |
| 68 | 2031-01 | 1806.40 | 384.85 | 1421.55 | 160622.37 |
| 69 | 2031-02 | 1806.40 | 381.48 | 1424.93 | 159197.44 |
| 70 | 2031-03 | 1806.40 | 378.09 | 1428.31 | 157769.13 |
| 71 | 2031-04 | 1806.40 | 374.70 | 1431.70 | 156337.43 |
| 72 | 2031-05 | 1806.40 | 371.30 | 1435.10 | 154902.33 |
| 73 | 2031-06 | 1806.40 | 367.89 | 1438.51 | 153463.82 |
| 74 | 2031-07 | 1806.40 | 364.48 | 1441.93 | 152021.89 |
| 75 | 2031-08 | 1806.40 | 361.05 | 1445.35 | 150576.54 |
| 76 | 2031-09 | 1806.40 | 357.62 | 1448.78 | 149127.75 |
| 77 | 2031-10 | 1806.40 | 354.18 | 1452.23 | 147675.53 |
| 78 | 2031-11 | 1806.40 | 350.73 | 1455.67 | 146219.86 |
| 79 | 2031-12 | 1806.40 | 347.27 | 1459.13 | 144760.72 |
| 80 | 2032-01 | 1806.40 | 343.81 | 1462.60 | 143298.13 |
| 81 | 2032-02 | 1806.40 | 340.33 | 1466.07 | 141832.06 |
| 82 | 2032-03 | 1806.40 | 336.85 | 1469.55 | 140362.51 |
| 83 | 2032-04 | 1806.40 | 333.36 | 1473.04 | 138889.46 |
| 84 | 2032-05 | 1806.40 | 329.86 | 1476.54 | 137412.92 |
| 85 | 2032-06 | 1806.40 | 326.36 | 1480.05 | 135932.87 |
| 86 | 2032-07 | 1806.40 | 322.84 | 1483.56 | 134449.31 |
| 87 | 2032-08 | 1806.40 | 319.32 | 1487.09 | 132962.22 |
| 88 | 2032-09 | 1806.40 | 315.79 | 1490.62 | 131471.61 |
| 89 | 2032-10 | 1806.40 | 312.25 | 1494.16 | 129977.45 |
| 90 | 2032-11 | 1806.40 | 308.70 | 1497.71 | 128479.74 |
| 91 | 2032-12 | 1806.40 | 305.14 | 1501.26 | 126978.48 |
| 92 | 2033-01 | 1806.40 | 301.57 | 1504.83 | 125473.65 |
| 93 | 2033-02 | 1806.40 | 298.00 | 1508.40 | 123965.24 |
| 94 | 2033-03 | 1806.40 | 294.42 | 1511.99 | 122453.26 |
| 95 | 2033-04 | 1806.40 | 290.83 | 1515.58 | 120937.68 |
| 96 | 2033-05 | 1806.40 | 287.23 | 1519.18 | 119418.50 |
| 97 | 2033-06 | 1806.40 | 283.62 | 1522.78 | 117895.72 |
| 98 | 2033-07 | 1806.40 | 280.00 | 1526.40 | 116369.32 |
| 99 | 2033-08 | 1806.40 | 276.38 | 1530.03 | 114839.29 |
| 100 | 2033-09 | 1806.40 | 272.74 | 1533.66 | 113305.63 |
| 101 | 2033-10 | 1806.40 | 269.10 | 1537.30 | 111768.33 |
| 102 | 2033-11 | 1806.40 | 265.45 | 1540.95 | 110227.38 |
| 103 | 2033-12 | 1806.40 | 261.79 | 1544.61 | 108682.76 |
| 104 | 2034-01 | 1806.40 | 258.12 | 1548.28 | 107134.48 |
| 105 | 2034-02 | 1806.40 | 254.44 | 1551.96 | 105582.52 |
| 106 | 2034-03 | 1806.40 | 250.76 | 1555.64 | 104026.88 |
| 107 | 2034-04 | 1806.40 | 247.06 | 1559.34 | 102467.54 |
| 108 | 2034-05 | 1806.40 | 243.36 | 1563.04 | 100904.49 |
| 109 | 2034-06 | 1806.40 | 239.65 | 1566.76 | 99337.74 |
| 110 | 2034-07 | 1806.40 | 235.93 | 1570.48 | 97767.26 |
| 111 | 2034-08 | 1806.40 | 232.20 | 1574.21 | 96193.06 |
| 112 | 2034-09 | 1806.40 | 228.46 | 1577.94 | 94615.11 |
| 113 | 2034-10 | 1806.40 | 224.71 | 1581.69 | 93033.42 |
| 114 | 2034-11 | 1806.40 | 220.95 | 1585.45 | 91447.97 |
| 115 | 2034-12 | 1806.40 | 217.19 | 1589.21 | 89858.76 |
| 116 | 2035-01 | 1806.40 | 213.41 | 1592.99 | 88265.77 |
| 117 | 2035-02 | 1806.40 | 209.63 | 1596.77 | 86668.99 |
| 118 | 2035-03 | 1806.40 | 205.84 | 1600.56 | 85068.43 |
| 119 | 2035-04 | 1806.40 | 202.04 | 1604.37 | 83464.06 |
| 120 | 2035-05 | 1806.40 | 198.23 | 1608.18 | 81855.89 |
| 121 | 2035-06 | 1806.40 | 194.41 | 1612.00 | 80243.89 |
| 122 | 2035-07 | 1806.40 | 190.58 | 1615.82 | 78628.07 |
| 123 | 2035-08 | 1806.40 | 186.74 | 1619.66 | 77008.41 |
| 124 | 2035-09 | 1806.40 | 182.89 | 1623.51 | 75384.90 |
| 125 | 2035-10 | 1806.40 | 179.04 | 1627.36 | 73757.53 |
| 126 | 2035-11 | 1806.40 | 175.17 | 1631.23 | 72126.30 |
| 127 | 2035-12 | 1806.40 | 171.30 | 1635.10 | 70491.20 |
| 128 | 2036-01 | 1806.40 | 167.42 | 1638.99 | 68852.21 |
| 129 | 2036-02 | 1806.40 | 163.52 | 1642.88 | 67209.33 |
| 130 | 2036-03 | 1806.40 | 159.62 | 1646.78 | 65562.55 |
| 131 | 2036-04 | 1806.40 | 155.71 | 1650.69 | 63911.86 |
| 132 | 2036-05 | 1806.40 | 151.79 | 1654.61 | 62257.25 |
| 133 | 2036-06 | 1806.40 | 147.86 | 1658.54 | 60598.71 |
| 134 | 2036-07 | 1806.40 | 143.92 | 1662.48 | 58936.22 |
| 135 | 2036-08 | 1806.40 | 139.97 | 1666.43 | 57269.79 |
| 136 | 2036-09 | 1806.40 | 136.02 | 1670.39 | 55599.41 |
| 137 | 2036-10 | 1806.40 | 132.05 | 1674.35 | 53925.05 |
| 138 | 2036-11 | 1806.40 | 128.07 | 1678.33 | 52246.72 |
| 139 | 2036-12 | 1806.40 | 124.09 | 1682.32 | 50564.40 |
| 140 | 2037-01 | 1806.40 | 120.09 | 1686.31 | 48878.09 |
| 141 | 2037-02 | 1806.40 | 116.09 | 1690.32 | 47187.77 |
| 142 | 2037-03 | 1806.40 | 112.07 | 1694.33 | 45493.44 |
| 143 | 2037-04 | 1806.40 | 108.05 | 1698.36 | 43795.08 |
| 144 | 2037-05 | 1806.40 | 104.01 | 1702.39 | 42092.69 |
| 145 | 2037-06 | 1806.40 | 99.97 | 1706.43 | 40386.26 |
| 146 | 2037-07 | 1806.40 | 95.92 | 1710.49 | 38675.77 |
| 147 | 2037-08 | 1806.40 | 91.85 | 1714.55 | 36961.23 |
| 148 | 2037-09 | 1806.40 | 87.78 | 1718.62 | 35242.60 |
| 149 | 2037-10 | 1806.40 | 83.70 | 1722.70 | 33519.90 |
| 150 | 2037-11 | 1806.40 | 79.61 | 1726.79 | 31793.11 |
| 151 | 2037-12 | 1806.40 | 75.51 | 1730.89 | 30062.21 |
| 152 | 2038-01 | 1806.40 | 71.40 | 1735.01 | 28327.21 |
| 153 | 2038-02 | 1806.40 | 67.28 | 1739.13 | 26588.08 |
| 154 | 2038-03 | 1806.40 | 63.15 | 1743.26 | 24844.83 |
| 155 | 2038-04 | 1806.40 | 59.01 | 1747.40 | 23097.43 |
| 156 | 2038-05 | 1806.40 | 54.86 | 1751.55 | 21345.88 |
| 157 | 2038-06 | 1806.40 | 50.70 | 1755.71 | 19590.17 |
| 158 | 2038-07 | 1806.40 | 46.53 | 1759.88 | 17830.30 |
| 159 | 2038-08 | 1806.40 | 42.35 | 1764.06 | 16066.24 |
| 160 | 2038-09 | 1806.40 | 38.16 | 1768.25 | 14297.99 |
| 161 | 2038-10 | 1806.40 | 33.96 | 1772.45 | 12525.55 |
| 162 | 2038-11 | 1806.40 | 29.75 | 1776.66 | 10748.89 |
| 163 | 2038-12 | 1806.40 | 25.53 | 1780.87 | 8968.02 |
| 164 | 2039-01 | 1806.40 | 21.30 | 1785.10 | 7182.91 |
| 165 | 2039-02 | 1806.40 | 17.06 | 1789.34 | 5393.57 |
| 166 | 2039-03 | 1806.40 | 12.81 | 1793.59 | 3599.98 |
| 167 | 2039-04 | 1806.40 | 8.55 | 1797.85 | 1802.12 |
| 168 | 2039-05 | 1806.40 | 4.28 | 1802.12 | 0.00 |
等额本金还款方式：
贷款总额：25万
还款月数：14年
首月还款：2081.85元
每月递减：3.53元
利息总额：5.02万
本息合计：30.02万
节省利息：3303.9元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2081.85 | 593.75 | 1488.10 | 248511.90 |
| 2 | 2025-07 | 2078.31 | 590.22 | 1488.10 | 247023.81 |
| 3 | 2025-08 | 2074.78 | 586.68 | 1488.10 | 245535.71 |
| 4 | 2025-09 | 2071.24 | 583.15 | 1488.10 | 244047.62 |
| 5 | 2025-10 | 2067.71 | 579.61 | 1488.10 | 242559.52 |
| 6 | 2025-11 | 2064.17 | 576.08 | 1488.10 | 241071.43 |
| 7 | 2025-12 | 2060.64 | 572.54 | 1488.10 | 239583.33 |
| 8 | 2026-01 | 2057.11 | 569.01 | 1488.10 | 238095.24 |
| 9 | 2026-02 | 2053.57 | 565.48 | 1488.10 | 236607.14 |
| 10 | 2026-03 | 2050.04 | 561.94 | 1488.10 | 235119.05 |
| 11 | 2026-04 | 2046.50 | 558.41 | 1488.10 | 233630.95 |
| 12 | 2026-05 | 2042.97 | 554.87 | 1488.10 | 232142.86 |
| 13 | 2026-06 | 2039.43 | 551.34 | 1488.10 | 230654.76 |
| 14 | 2026-07 | 2035.90 | 547.81 | 1488.10 | 229166.67 |
| 15 | 2026-08 | 2032.37 | 544.27 | 1488.10 | 227678.57 |
| 16 | 2026-09 | 2028.83 | 540.74 | 1488.10 | 226190.48 |
| 17 | 2026-10 | 2025.30 | 537.20 | 1488.10 | 224702.38 |
| 18 | 2026-11 | 2021.76 | 533.67 | 1488.10 | 223214.29 |
| 19 | 2026-12 | 2018.23 | 530.13 | 1488.10 | 221726.19 |
| 20 | 2027-01 | 2014.69 | 526.60 | 1488.10 | 220238.10 |
| 21 | 2027-02 | 2011.16 | 523.07 | 1488.10 | 218750.00 |
| 22 | 2027-03 | 2007.63 | 519.53 | 1488.10 | 217261.90 |
| 23 | 2027-04 | 2004.09 | 516.00 | 1488.10 | 215773.81 |
| 24 | 2027-05 | 2000.56 | 512.46 | 1488.10 | 214285.71 |
| 25 | 2027-06 | 1997.02 | 508.93 | 1488.10 | 212797.62 |
| 26 | 2027-07 | 1993.49 | 505.39 | 1488.10 | 211309.52 |
| 27 | 2027-08 | 1989.96 | 501.86 | 1488.10 | 209821.43 |
| 28 | 2027-09 | 1986.42 | 498.33 | 1488.10 | 208333.33 |
| 29 | 2027-10 | 1982.89 | 494.79 | 1488.10 | 206845.24 |
| 30 | 2027-11 | 1979.35 | 491.26 | 1488.10 | 205357.14 |
| 31 | 2027-12 | 1975.82 | 487.72 | 1488.10 | 203869.05 |
| 32 | 2028-01 | 1972.28 | 484.19 | 1488.10 | 202380.95 |
| 33 | 2028-02 | 1968.75 | 480.65 | 1488.10 | 200892.86 |
| 34 | 2028-03 | 1965.22 | 477.12 | 1488.10 | 199404.76 |
| 35 | 2028-04 | 1961.68 | 473.59 | 1488.10 | 197916.67 |
| 36 | 2028-05 | 1958.15 | 470.05 | 1488.10 | 196428.57 |
| 37 | 2028-06 | 1954.61 | 466.52 | 1488.10 | 194940.48 |
| 38 | 2028-07 | 1951.08 | 462.98 | 1488.10 | 193452.38 |
| 39 | 2028-08 | 1947.54 | 459.45 | 1488.10 | 191964.29 |
| 40 | 2028-09 | 1944.01 | 455.92 | 1488.10 | 190476.19 |
| 41 | 2028-10 | 1940.48 | 452.38 | 1488.10 | 188988.10 |
| 42 | 2028-11 | 1936.94 | 448.85 | 1488.10 | 187500.00 |
| 43 | 2028-12 | 1933.41 | 445.31 | 1488.10 | 186011.90 |
| 44 | 2029-01 | 1929.87 | 441.78 | 1488.10 | 184523.81 |
| 45 | 2029-02 | 1926.34 | 438.24 | 1488.10 | 183035.71 |
| 46 | 2029-03 | 1922.81 | 434.71 | 1488.10 | 181547.62 |
| 47 | 2029-04 | 1919.27 | 431.18 | 1488.10 | 180059.52 |
| 48 | 2029-05 | 1915.74 | 427.64 | 1488.10 | 178571.43 |
| 49 | 2029-06 | 1912.20 | 424.11 | 1488.10 | 177083.33 |
| 50 | 2029-07 | 1908.67 | 420.57 | 1488.10 | 175595.24 |
| 51 | 2029-08 | 1905.13 | 417.04 | 1488.10 | 174107.14 |
| 52 | 2029-09 | 1901.60 | 413.50 | 1488.10 | 172619.05 |
| 53 | 2029-10 | 1898.07 | 409.97 | 1488.10 | 171130.95 |
| 54 | 2029-11 | 1894.53 | 406.44 | 1488.10 | 169642.86 |
| 55 | 2029-12 | 1891.00 | 402.90 | 1488.10 | 168154.76 |
| 56 | 2030-01 | 1887.46 | 399.37 | 1488.10 | 166666.67 |
| 57 | 2030-02 | 1883.93 | 395.83 | 1488.10 | 165178.57 |
| 58 | 2030-03 | 1880.39 | 392.30 | 1488.10 | 163690.48 |
| 59 | 2030-04 | 1876.86 | 388.76 | 1488.10 | 162202.38 |
| 60 | 2030-05 | 1873.33 | 385.23 | 1488.10 | 160714.29 |
| 61 | 2030-06 | 1869.79 | 381.70 | 1488.10 | 159226.19 |
| 62 | 2030-07 | 1866.26 | 378.16 | 1488.10 | 157738.10 |
| 63 | 2030-08 | 1862.72 | 374.63 | 1488.10 | 156250.00 |
| 64 | 2030-09 | 1859.19 | 371.09 | 1488.10 | 154761.90 |
| 65 | 2030-10 | 1855.65 | 367.56 | 1488.10 | 153273.81 |
| 66 | 2030-11 | 1852.12 | 364.03 | 1488.10 | 151785.71 |
| 67 | 2030-12 | 1848.59 | 360.49 | 1488.10 | 150297.62 |
| 68 | 2031-01 | 1845.05 | 356.96 | 1488.10 | 148809.52 |
| 69 | 2031-02 | 1841.52 | 353.42 | 1488.10 | 147321.43 |
| 70 | 2031-03 | 1837.98 | 349.89 | 1488.10 | 145833.33 |
| 71 | 2031-04 | 1834.45 | 346.35 | 1488.10 | 144345.24 |
| 72 | 2031-05 | 1830.92 | 342.82 | 1488.10 | 142857.14 |
| 73 | 2031-06 | 1827.38 | 339.29 | 1488.10 | 141369.05 |
| 74 | 2031-07 | 1823.85 | 335.75 | 1488.10 | 139880.95 |
| 75 | 2031-08 | 1820.31 | 332.22 | 1488.10 | 138392.86 |
| 76 | 2031-09 | 1816.78 | 328.68 | 1488.10 | 136904.76 |
| 77 | 2031-10 | 1813.24 | 325.15 | 1488.10 | 135416.67 |
| 78 | 2031-11 | 1809.71 | 321.61 | 1488.10 | 133928.57 |
| 79 | 2031-12 | 1806.18 | 318.08 | 1488.10 | 132440.48 |
| 80 | 2032-01 | 1802.64 | 314.55 | 1488.10 | 130952.38 |
| 81 | 2032-02 | 1799.11 | 311.01 | 1488.10 | 129464.29 |
| 82 | 2032-03 | 1795.57 | 307.48 | 1488.10 | 127976.19 |
| 83 | 2032-04 | 1792.04 | 303.94 | 1488.10 | 126488.10 |
| 84 | 2032-05 | 1788.50 | 300.41 | 1488.10 | 125000.00 |
| 85 | 2032-06 | 1784.97 | 296.88 | 1488.10 | 123511.90 |
| 86 | 2032-07 | 1781.44 | 293.34 | 1488.10 | 122023.81 |
| 87 | 2032-08 | 1777.90 | 289.81 | 1488.10 | 120535.71 |
| 88 | 2032-09 | 1774.37 | 286.27 | 1488.10 | 119047.62 |
| 89 | 2032-10 | 1770.83 | 282.74 | 1488.10 | 117559.52 |
| 90 | 2032-11 | 1767.30 | 279.20 | 1488.10 | 116071.43 |
| 91 | 2032-12 | 1763.76 | 275.67 | 1488.10 | 114583.33 |
| 92 | 2033-01 | 1760.23 | 272.14 | 1488.10 | 113095.24 |
| 93 | 2033-02 | 1756.70 | 268.60 | 1488.10 | 111607.14 |
| 94 | 2033-03 | 1753.16 | 265.07 | 1488.10 | 110119.05 |
| 95 | 2033-04 | 1749.63 | 261.53 | 1488.10 | 108630.95 |
| 96 | 2033-05 | 1746.09 | 258.00 | 1488.10 | 107142.86 |
| 97 | 2033-06 | 1742.56 | 254.46 | 1488.10 | 105654.76 |
| 98 | 2033-07 | 1739.03 | 250.93 | 1488.10 | 104166.67 |
| 99 | 2033-08 | 1735.49 | 247.40 | 1488.10 | 102678.57 |
| 100 | 2033-09 | 1731.96 | 243.86 | 1488.10 | 101190.48 |
| 101 | 2033-10 | 1728.42 | 240.33 | 1488.10 | 99702.38 |
| 102 | 2033-11 | 1724.89 | 236.79 | 1488.10 | 98214.29 |
| 103 | 2033-12 | 1721.35 | 233.26 | 1488.10 | 96726.19 |
| 104 | 2034-01 | 1717.82 | 229.72 | 1488.10 | 95238.10 |
| 105 | 2034-02 | 1714.29 | 226.19 | 1488.10 | 93750.00 |
| 106 | 2034-03 | 1710.75 | 222.66 | 1488.10 | 92261.90 |
| 107 | 2034-04 | 1707.22 | 219.12 | 1488.10 | 90773.81 |
| 108 | 2034-05 | 1703.68 | 215.59 | 1488.10 | 89285.71 |
| 109 | 2034-06 | 1700.15 | 212.05 | 1488.10 | 87797.62 |
| 110 | 2034-07 | 1696.61 | 208.52 | 1488.10 | 86309.52 |
| 111 | 2034-08 | 1693.08 | 204.99 | 1488.10 | 84821.43 |
| 112 | 2034-09 | 1689.55 | 201.45 | 1488.10 | 83333.33 |
| 113 | 2034-10 | 1686.01 | 197.92 | 1488.10 | 81845.24 |
| 114 | 2034-11 | 1682.48 | 194.38 | 1488.10 | 80357.14 |
| 115 | 2034-12 | 1678.94 | 190.85 | 1488.10 | 78869.05 |
| 116 | 2035-01 | 1675.41 | 187.31 | 1488.10 | 77380.95 |
| 117 | 2035-02 | 1671.88 | 183.78 | 1488.10 | 75892.86 |
| 118 | 2035-03 | 1668.34 | 180.25 | 1488.10 | 74404.76 |
| 119 | 2035-04 | 1664.81 | 176.71 | 1488.10 | 72916.67 |
| 120 | 2035-05 | 1661.27 | 173.18 | 1488.10 | 71428.57 |
| 121 | 2035-06 | 1657.74 | 169.64 | 1488.10 | 69940.48 |
| 122 | 2035-07 | 1654.20 | 166.11 | 1488.10 | 68452.38 |
| 123 | 2035-08 | 1650.67 | 162.57 | 1488.10 | 66964.29 |
| 124 | 2035-09 | 1647.14 | 159.04 | 1488.10 | 65476.19 |
| 125 | 2035-10 | 1643.60 | 155.51 | 1488.10 | 63988.10 |
| 126 | 2035-11 | 1640.07 | 151.97 | 1488.10 | 62500.00 |
| 127 | 2035-12 | 1636.53 | 148.44 | 1488.10 | 61011.90 |
| 128 | 2036-01 | 1633.00 | 144.90 | 1488.10 | 59523.81 |
| 129 | 2036-02 | 1629.46 | 141.37 | 1488.10 | 58035.71 |
| 130 | 2036-03 | 1625.93 | 137.83 | 1488.10 | 56547.62 |
| 131 | 2036-04 | 1622.40 | 134.30 | 1488.10 | 55059.52 |
| 132 | 2036-05 | 1618.86 | 130.77 | 1488.10 | 53571.43 |
| 133 | 2036-06 | 1615.33 | 127.23 | 1488.10 | 52083.33 |
| 134 | 2036-07 | 1611.79 | 123.70 | 1488.10 | 50595.24 |
| 135 | 2036-08 | 1608.26 | 120.16 | 1488.10 | 49107.14 |
| 136 | 2036-09 | 1604.72 | 116.63 | 1488.10 | 47619.05 |
| 137 | 2036-10 | 1601.19 | 113.10 | 1488.10 | 46130.95 |
| 138 | 2036-11 | 1597.66 | 109.56 | 1488.10 | 44642.86 |
| 139 | 2036-12 | 1594.12 | 106.03 | 1488.10 | 43154.76 |
| 140 | 2037-01 | 1590.59 | 102.49 | 1488.10 | 41666.67 |
| 141 | 2037-02 | 1587.05 | 98.96 | 1488.10 | 40178.57 |
| 142 | 2037-03 | 1583.52 | 95.42 | 1488.10 | 38690.48 |
| 143 | 2037-04 | 1579.99 | 91.89 | 1488.10 | 37202.38 |
| 144 | 2037-05 | 1576.45 | 88.36 | 1488.10 | 35714.29 |
| 145 | 2037-06 | 1572.92 | 84.82 | 1488.10 | 34226.19 |
| 146 | 2037-07 | 1569.38 | 81.29 | 1488.10 | 32738.10 |
| 147 | 2037-08 | 1565.85 | 77.75 | 1488.10 | 31250.00 |
| 148 | 2037-09 | 1562.31 | 74.22 | 1488.10 | 29761.90 |
| 149 | 2037-10 | 1558.78 | 70.68 | 1488.10 | 28273.81 |
| 150 | 2037-11 | 1555.25 | 67.15 | 1488.10 | 26785.71 |
| 151 | 2037-12 | 1551.71 | 63.62 | 1488.10 | 25297.62 |
| 152 | 2038-01 | 1548.18 | 60.08 | 1488.10 | 23809.52 |
| 153 | 2038-02 | 1544.64 | 56.55 | 1488.10 | 22321.43 |
| 154 | 2038-03 | 1541.11 | 53.01 | 1488.10 | 20833.33 |
| 155 | 2038-04 | 1537.57 | 49.48 | 1488.10 | 19345.24 |
| 156 | 2038-05 | 1534.04 | 45.94 | 1488.10 | 17857.14 |
| 157 | 2038-06 | 1530.51 | 42.41 | 1488.10 | 16369.05 |
| 158 | 2038-07 | 1526.97 | 38.88 | 1488.10 | 14880.95 |
| 159 | 2038-08 | 1523.44 | 35.34 | 1488.10 | 13392.86 |
| 160 | 2038-09 | 1519.90 | 31.81 | 1488.10 | 11904.76 |
| 161 | 2038-10 | 1516.37 | 28.27 | 1488.10 | 10416.67 |
| 162 | 2038-11 | 1512.83 | 24.74 | 1488.10 | 8928.57 |
| 163 | 2038-12 | 1509.30 | 21.21 | 1488.10 | 7440.48 |
| 164 | 2039-01 | 1505.77 | 17.67 | 1488.10 | 5952.38 |
| 165 | 2039-02 | 1502.23 | 14.14 | 1488.10 | 4464.29 |
| 166 | 2039-03 | 1498.70 | 10.60 | 1488.10 | 2976.19 |
| 167 | 2039-04 | 1495.16 | 7.07 | 1488.10 | 1488.10 |
| 168 | 2039-05 | 1491.63 | 3.53 | 1488.10 | 0.00 |