广西贷款31.2万（公积金贷款）房贷，还款15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：31.2万
还款月数：15年
每月还款：2192.33元
利息总额：8.26万
本息合计：39.46万
| 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 | 2192.33 | 845.00 | 1347.33 | 310652.67 |
| 2 | 2025-07 | 2192.33 | 841.35 | 1350.98 | 309301.70 |
| 3 | 2025-08 | 2192.33 | 837.69 | 1354.63 | 307947.06 |
| 4 | 2025-09 | 2192.33 | 834.02 | 1358.30 | 306588.76 |
| 5 | 2025-10 | 2192.33 | 830.34 | 1361.98 | 305226.78 |
| 6 | 2025-11 | 2192.33 | 826.66 | 1365.67 | 303861.11 |
| 7 | 2025-12 | 2192.33 | 822.96 | 1369.37 | 302491.74 |
| 8 | 2026-01 | 2192.33 | 819.25 | 1373.08 | 301118.66 |
| 9 | 2026-02 | 2192.33 | 815.53 | 1376.80 | 299741.86 |
| 10 | 2026-03 | 2192.33 | 811.80 | 1380.53 | 298361.34 |
| 11 | 2026-04 | 2192.33 | 808.06 | 1384.26 | 296977.07 |
| 12 | 2026-05 | 2192.33 | 804.31 | 1388.01 | 295589.06 |
| 13 | 2026-06 | 2192.33 | 800.55 | 1391.77 | 294197.29 |
| 14 | 2026-07 | 2192.33 | 796.78 | 1395.54 | 292801.74 |
| 15 | 2026-08 | 2192.33 | 793.00 | 1399.32 | 291402.42 |
| 16 | 2026-09 | 2192.33 | 789.21 | 1403.11 | 289999.31 |
| 17 | 2026-10 | 2192.33 | 785.41 | 1406.91 | 288592.40 |
| 18 | 2026-11 | 2192.33 | 781.60 | 1410.72 | 287181.68 |
| 19 | 2026-12 | 2192.33 | 777.78 | 1414.54 | 285767.13 |
| 20 | 2027-01 | 2192.33 | 773.95 | 1418.37 | 284348.76 |
| 21 | 2027-02 | 2192.33 | 770.11 | 1422.22 | 282926.54 |
| 22 | 2027-03 | 2192.33 | 766.26 | 1426.07 | 281500.48 |
| 23 | 2027-04 | 2192.33 | 762.40 | 1429.93 | 280070.55 |
| 24 | 2027-05 | 2192.33 | 758.52 | 1433.80 | 278636.75 |
| 25 | 2027-06 | 2192.33 | 754.64 | 1437.69 | 277199.06 |
| 26 | 2027-07 | 2192.33 | 750.75 | 1441.58 | 275757.48 |
| 27 | 2027-08 | 2192.33 | 746.84 | 1445.48 | 274312.00 |
| 28 | 2027-09 | 2192.33 | 742.93 | 1449.40 | 272862.60 |
| 29 | 2027-10 | 2192.33 | 739.00 | 1453.32 | 271409.28 |
| 30 | 2027-11 | 2192.33 | 735.07 | 1457.26 | 269952.02 |
| 31 | 2027-12 | 2192.33 | 731.12 | 1461.21 | 268490.81 |
| 32 | 2028-01 | 2192.33 | 727.16 | 1465.16 | 267025.65 |
| 33 | 2028-02 | 2192.33 | 723.19 | 1469.13 | 265556.51 |
| 34 | 2028-03 | 2192.33 | 719.22 | 1473.11 | 264083.40 |
| 35 | 2028-04 | 2192.33 | 715.23 | 1477.10 | 262606.30 |
| 36 | 2028-05 | 2192.33 | 711.23 | 1481.10 | 261125.20 |
| 37 | 2028-06 | 2192.33 | 707.21 | 1485.11 | 259640.09 |
| 38 | 2028-07 | 2192.33 | 703.19 | 1489.13 | 258150.95 |
| 39 | 2028-08 | 2192.33 | 699.16 | 1493.17 | 256657.79 |
| 40 | 2028-09 | 2192.33 | 695.11 | 1497.21 | 255160.57 |
| 41 | 2028-10 | 2192.33 | 691.06 | 1501.27 | 253659.31 |
| 42 | 2028-11 | 2192.33 | 686.99 | 1505.33 | 252153.98 |
| 43 | 2028-12 | 2192.33 | 682.92 | 1509.41 | 250644.57 |
| 44 | 2029-01 | 2192.33 | 678.83 | 1513.50 | 249131.07 |
| 45 | 2029-02 | 2192.33 | 674.73 | 1517.60 | 247613.47 |
| 46 | 2029-03 | 2192.33 | 670.62 | 1521.71 | 246091.76 |
| 47 | 2029-04 | 2192.33 | 666.50 | 1525.83 | 244565.94 |
| 48 | 2029-05 | 2192.33 | 662.37 | 1529.96 | 243035.98 |
| 49 | 2029-06 | 2192.33 | 658.22 | 1534.10 | 241501.87 |
| 50 | 2029-07 | 2192.33 | 654.07 | 1538.26 | 239963.61 |
| 51 | 2029-08 | 2192.33 | 649.90 | 1542.43 | 238421.19 |
| 52 | 2029-09 | 2192.33 | 645.72 | 1546.60 | 236874.59 |
| 53 | 2029-10 | 2192.33 | 641.54 | 1550.79 | 235323.79 |
| 54 | 2029-11 | 2192.33 | 637.34 | 1554.99 | 233768.80 |
| 55 | 2029-12 | 2192.33 | 633.12 | 1559.20 | 232209.60 |
| 56 | 2030-01 | 2192.33 | 628.90 | 1563.43 | 230646.17 |
| 57 | 2030-02 | 2192.33 | 624.67 | 1567.66 | 229078.51 |
| 58 | 2030-03 | 2192.33 | 620.42 | 1571.91 | 227506.61 |
| 59 | 2030-04 | 2192.33 | 616.16 | 1576.16 | 225930.45 |
| 60 | 2030-05 | 2192.33 | 611.89 | 1580.43 | 224350.01 |
| 61 | 2030-06 | 2192.33 | 607.61 | 1584.71 | 222765.30 |
| 62 | 2030-07 | 2192.33 | 603.32 | 1589.00 | 221176.30 |
| 63 | 2030-08 | 2192.33 | 599.02 | 1593.31 | 219582.99 |
| 64 | 2030-09 | 2192.33 | 594.70 | 1597.62 | 217985.37 |
| 65 | 2030-10 | 2192.33 | 590.38 | 1601.95 | 216383.42 |
| 66 | 2030-11 | 2192.33 | 586.04 | 1606.29 | 214777.13 |
| 67 | 2030-12 | 2192.33 | 581.69 | 1610.64 | 213166.49 |
| 68 | 2031-01 | 2192.33 | 577.33 | 1615.00 | 211551.49 |
| 69 | 2031-02 | 2192.33 | 572.95 | 1619.37 | 209932.12 |
| 70 | 2031-03 | 2192.33 | 568.57 | 1623.76 | 208308.36 |
| 71 | 2031-04 | 2192.33 | 564.17 | 1628.16 | 206680.20 |
| 72 | 2031-05 | 2192.33 | 559.76 | 1632.57 | 205047.63 |
| 73 | 2031-06 | 2192.33 | 555.34 | 1636.99 | 203410.64 |
| 74 | 2031-07 | 2192.33 | 550.90 | 1641.42 | 201769.22 |
| 75 | 2031-08 | 2192.33 | 546.46 | 1645.87 | 200123.35 |
| 76 | 2031-09 | 2192.33 | 542.00 | 1650.33 | 198473.03 |
| 77 | 2031-10 | 2192.33 | 537.53 | 1654.80 | 196818.23 |
| 78 | 2031-11 | 2192.33 | 533.05 | 1659.28 | 195158.95 |
| 79 | 2031-12 | 2192.33 | 528.56 | 1663.77 | 193495.18 |
| 80 | 2032-01 | 2192.33 | 524.05 | 1668.28 | 191826.90 |
| 81 | 2032-02 | 2192.33 | 519.53 | 1672.80 | 190154.11 |
| 82 | 2032-03 | 2192.33 | 515.00 | 1677.33 | 188476.78 |
| 83 | 2032-04 | 2192.33 | 510.46 | 1681.87 | 186794.91 |
| 84 | 2032-05 | 2192.33 | 505.90 | 1686.42 | 185108.49 |
| 85 | 2032-06 | 2192.33 | 501.34 | 1690.99 | 183417.50 |
| 86 | 2032-07 | 2192.33 | 496.76 | 1695.57 | 181721.93 |
| 87 | 2032-08 | 2192.33 | 492.16 | 1700.16 | 180021.77 |
| 88 | 2032-09 | 2192.33 | 487.56 | 1704.77 | 178317.00 |
| 89 | 2032-10 | 2192.33 | 482.94 | 1709.38 | 176607.61 |
| 90 | 2032-11 | 2192.33 | 478.31 | 1714.01 | 174893.60 |
| 91 | 2032-12 | 2192.33 | 473.67 | 1718.66 | 173174.94 |
| 92 | 2033-01 | 2192.33 | 469.02 | 1723.31 | 171451.63 |
| 93 | 2033-02 | 2192.33 | 464.35 | 1727.98 | 169723.65 |
| 94 | 2033-03 | 2192.33 | 459.67 | 1732.66 | 167991.00 |
| 95 | 2033-04 | 2192.33 | 454.98 | 1737.35 | 166253.64 |
| 96 | 2033-05 | 2192.33 | 450.27 | 1742.06 | 164511.59 |
| 97 | 2033-06 | 2192.33 | 445.55 | 1746.77 | 162764.81 |
| 98 | 2033-07 | 2192.33 | 440.82 | 1751.51 | 161013.31 |
| 99 | 2033-08 | 2192.33 | 436.08 | 1756.25 | 159257.06 |
| 100 | 2033-09 | 2192.33 | 431.32 | 1761.01 | 157496.05 |
| 101 | 2033-10 | 2192.33 | 426.55 | 1765.77 | 155730.28 |
| 102 | 2033-11 | 2192.33 | 421.77 | 1770.56 | 153959.72 |
| 103 | 2033-12 | 2192.33 | 416.97 | 1775.35 | 152184.37 |
| 104 | 2034-01 | 2192.33 | 412.17 | 1780.16 | 150404.21 |
| 105 | 2034-02 | 2192.33 | 407.34 | 1784.98 | 148619.23 |
| 106 | 2034-03 | 2192.33 | 402.51 | 1789.82 | 146829.41 |
| 107 | 2034-04 | 2192.33 | 397.66 | 1794.66 | 145034.75 |
| 108 | 2034-05 | 2192.33 | 392.80 | 1799.52 | 143235.22 |
| 109 | 2034-06 | 2192.33 | 387.93 | 1804.40 | 141430.83 |
| 110 | 2034-07 | 2192.33 | 383.04 | 1809.28 | 139621.54 |
| 111 | 2034-08 | 2192.33 | 378.14 | 1814.18 | 137807.36 |
| 112 | 2034-09 | 2192.33 | 373.23 | 1819.10 | 135988.26 |
| 113 | 2034-10 | 2192.33 | 368.30 | 1824.03 | 134164.23 |
| 114 | 2034-11 | 2192.33 | 363.36 | 1828.97 | 132335.27 |
| 115 | 2034-12 | 2192.33 | 358.41 | 1833.92 | 130501.35 |
| 116 | 2035-01 | 2192.33 | 353.44 | 1838.89 | 128662.46 |
| 117 | 2035-02 | 2192.33 | 348.46 | 1843.87 | 126818.60 |
| 118 | 2035-03 | 2192.33 | 343.47 | 1848.86 | 124969.74 |
| 119 | 2035-04 | 2192.33 | 338.46 | 1853.87 | 123115.87 |
| 120 | 2035-05 | 2192.33 | 333.44 | 1858.89 | 121256.98 |
| 121 | 2035-06 | 2192.33 | 328.40 | 1863.92 | 119393.06 |
| 122 | 2035-07 | 2192.33 | 323.36 | 1868.97 | 117524.09 |
| 123 | 2035-08 | 2192.33 | 318.29 | 1874.03 | 115650.06 |
| 124 | 2035-09 | 2192.33 | 313.22 | 1879.11 | 113770.95 |
| 125 | 2035-10 | 2192.33 | 308.13 | 1884.20 | 111886.76 |
| 126 | 2035-11 | 2192.33 | 303.03 | 1889.30 | 109997.46 |
| 127 | 2035-12 | 2192.33 | 297.91 | 1894.42 | 108103.04 |
| 128 | 2036-01 | 2192.33 | 292.78 | 1899.55 | 106203.49 |
| 129 | 2036-02 | 2192.33 | 287.63 | 1904.69 | 104298.80 |
| 130 | 2036-03 | 2192.33 | 282.48 | 1909.85 | 102388.95 |
| 131 | 2036-04 | 2192.33 | 277.30 | 1915.02 | 100473.93 |
| 132 | 2036-05 | 2192.33 | 272.12 | 1920.21 | 98553.72 |
| 133 | 2036-06 | 2192.33 | 266.92 | 1925.41 | 96628.31 |
| 134 | 2036-07 | 2192.33 | 261.70 | 1930.62 | 94697.68 |
| 135 | 2036-08 | 2192.33 | 256.47 | 1935.85 | 92761.83 |
| 136 | 2036-09 | 2192.33 | 251.23 | 1941.10 | 90820.73 |
| 137 | 2036-10 | 2192.33 | 245.97 | 1946.35 | 88874.38 |
| 138 | 2036-11 | 2192.33 | 240.70 | 1951.63 | 86922.75 |
| 139 | 2036-12 | 2192.33 | 235.42 | 1956.91 | 84965.84 |
| 140 | 2037-01 | 2192.33 | 230.12 | 1962.21 | 83003.63 |
| 141 | 2037-02 | 2192.33 | 224.80 | 1967.53 | 81036.10 |
| 142 | 2037-03 | 2192.33 | 219.47 | 1972.85 | 79063.25 |
| 143 | 2037-04 | 2192.33 | 214.13 | 1978.20 | 77085.05 |
| 144 | 2037-05 | 2192.33 | 208.77 | 1983.55 | 75101.50 |
| 145 | 2037-06 | 2192.33 | 203.40 | 1988.93 | 73112.57 |
| 146 | 2037-07 | 2192.33 | 198.01 | 1994.31 | 71118.26 |
| 147 | 2037-08 | 2192.33 | 192.61 | 1999.71 | 69118.54 |
| 148 | 2037-09 | 2192.33 | 187.20 | 2005.13 | 67113.41 |
| 149 | 2037-10 | 2192.33 | 181.77 | 2010.56 | 65102.85 |
| 150 | 2037-11 | 2192.33 | 176.32 | 2016.01 | 63086.85 |
| 151 | 2037-12 | 2192.33 | 170.86 | 2021.47 | 61065.38 |
| 152 | 2038-01 | 2192.33 | 165.39 | 2026.94 | 59038.44 |
| 153 | 2038-02 | 2192.33 | 159.90 | 2032.43 | 57006.01 |
| 154 | 2038-03 | 2192.33 | 154.39 | 2037.94 | 54968.07 |
| 155 | 2038-04 | 2192.33 | 148.87 | 2043.45 | 52924.62 |
| 156 | 2038-05 | 2192.33 | 143.34 | 2048.99 | 50875.63 |
| 157 | 2038-06 | 2192.33 | 137.79 | 2054.54 | 48821.09 |
| 158 | 2038-07 | 2192.33 | 132.22 | 2060.10 | 46760.99 |
| 159 | 2038-08 | 2192.33 | 126.64 | 2065.68 | 44695.31 |
| 160 | 2038-09 | 2192.33 | 121.05 | 2071.28 | 42624.03 |
| 161 | 2038-10 | 2192.33 | 115.44 | 2076.89 | 40547.14 |
| 162 | 2038-11 | 2192.33 | 109.82 | 2082.51 | 38464.63 |
| 163 | 2038-12 | 2192.33 | 104.18 | 2088.15 | 36376.48 |
| 164 | 2039-01 | 2192.33 | 98.52 | 2093.81 | 34282.67 |
| 165 | 2039-02 | 2192.33 | 92.85 | 2099.48 | 32183.20 |
| 166 | 2039-03 | 2192.33 | 87.16 | 2105.16 | 30078.03 |
| 167 | 2039-04 | 2192.33 | 81.46 | 2110.87 | 27967.17 |
| 168 | 2039-05 | 2192.33 | 75.74 | 2116.58 | 25850.58 |
| 169 | 2039-06 | 2192.33 | 70.01 | 2122.31 | 23728.27 |
| 170 | 2039-07 | 2192.33 | 64.26 | 2128.06 | 21600.21 |
| 171 | 2039-08 | 2192.33 | 58.50 | 2133.83 | 19466.38 |
| 172 | 2039-09 | 2192.33 | 52.72 | 2139.61 | 17326.78 |
| 173 | 2039-10 | 2192.33 | 46.93 | 2145.40 | 15181.38 |
| 174 | 2039-11 | 2192.33 | 41.12 | 2151.21 | 13030.17 |
| 175 | 2039-12 | 2192.33 | 35.29 | 2157.04 | 10873.13 |
| 176 | 2040-01 | 2192.33 | 29.45 | 2162.88 | 8710.25 |
| 177 | 2040-02 | 2192.33 | 23.59 | 2168.74 | 6541.51 |
| 178 | 2040-03 | 2192.33 | 17.72 | 2174.61 | 4366.90 |
| 179 | 2040-04 | 2192.33 | 11.83 | 2180.50 | 2186.41 |
| 180 | 2040-05 | 2192.33 | 5.92 | 2186.41 | 0.00 |
等额本金还款方式：
贷款总额：31.2万
还款月数：15年
首月还款：2578.33元
每月递减：4.69元
利息总额：7.65万
本息合计：38.85万
节省利息：6146.28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 | 2578.33 | 845.00 | 1733.33 | 310266.67 |
| 2 | 2025-07 | 2573.64 | 840.31 | 1733.33 | 308533.33 |
| 3 | 2025-08 | 2568.94 | 835.61 | 1733.33 | 306800.00 |
| 4 | 2025-09 | 2564.25 | 830.92 | 1733.33 | 305066.67 |
| 5 | 2025-10 | 2559.56 | 826.22 | 1733.33 | 303333.33 |
| 6 | 2025-11 | 2554.86 | 821.53 | 1733.33 | 301600.00 |
| 7 | 2025-12 | 2550.17 | 816.83 | 1733.33 | 299866.67 |
| 8 | 2026-01 | 2545.47 | 812.14 | 1733.33 | 298133.33 |
| 9 | 2026-02 | 2540.78 | 807.44 | 1733.33 | 296400.00 |
| 10 | 2026-03 | 2536.08 | 802.75 | 1733.33 | 294666.67 |
| 11 | 2026-04 | 2531.39 | 798.06 | 1733.33 | 292933.33 |
| 12 | 2026-05 | 2526.69 | 793.36 | 1733.33 | 291200.00 |
| 13 | 2026-06 | 2522.00 | 788.67 | 1733.33 | 289466.67 |
| 14 | 2026-07 | 2517.31 | 783.97 | 1733.33 | 287733.33 |
| 15 | 2026-08 | 2512.61 | 779.28 | 1733.33 | 286000.00 |
| 16 | 2026-09 | 2507.92 | 774.58 | 1733.33 | 284266.67 |
| 17 | 2026-10 | 2503.22 | 769.89 | 1733.33 | 282533.33 |
| 18 | 2026-11 | 2498.53 | 765.19 | 1733.33 | 280800.00 |
| 19 | 2026-12 | 2493.83 | 760.50 | 1733.33 | 279066.67 |
| 20 | 2027-01 | 2489.14 | 755.81 | 1733.33 | 277333.33 |
| 21 | 2027-02 | 2484.44 | 751.11 | 1733.33 | 275600.00 |
| 22 | 2027-03 | 2479.75 | 746.42 | 1733.33 | 273866.67 |
| 23 | 2027-04 | 2475.06 | 741.72 | 1733.33 | 272133.33 |
| 24 | 2027-05 | 2470.36 | 737.03 | 1733.33 | 270400.00 |
| 25 | 2027-06 | 2465.67 | 732.33 | 1733.33 | 268666.67 |
| 26 | 2027-07 | 2460.97 | 727.64 | 1733.33 | 266933.33 |
| 27 | 2027-08 | 2456.28 | 722.94 | 1733.33 | 265200.00 |
| 28 | 2027-09 | 2451.58 | 718.25 | 1733.33 | 263466.67 |
| 29 | 2027-10 | 2446.89 | 713.56 | 1733.33 | 261733.33 |
| 30 | 2027-11 | 2442.19 | 708.86 | 1733.33 | 260000.00 |
| 31 | 2027-12 | 2437.50 | 704.17 | 1733.33 | 258266.67 |
| 32 | 2028-01 | 2432.81 | 699.47 | 1733.33 | 256533.33 |
| 33 | 2028-02 | 2428.11 | 694.78 | 1733.33 | 254800.00 |
| 34 | 2028-03 | 2423.42 | 690.08 | 1733.33 | 253066.67 |
| 35 | 2028-04 | 2418.72 | 685.39 | 1733.33 | 251333.33 |
| 36 | 2028-05 | 2414.03 | 680.69 | 1733.33 | 249600.00 |
| 37 | 2028-06 | 2409.33 | 676.00 | 1733.33 | 247866.67 |
| 38 | 2028-07 | 2404.64 | 671.31 | 1733.33 | 246133.33 |
| 39 | 2028-08 | 2399.94 | 666.61 | 1733.33 | 244400.00 |
| 40 | 2028-09 | 2395.25 | 661.92 | 1733.33 | 242666.67 |
| 41 | 2028-10 | 2390.56 | 657.22 | 1733.33 | 240933.33 |
| 42 | 2028-11 | 2385.86 | 652.53 | 1733.33 | 239200.00 |
| 43 | 2028-12 | 2381.17 | 647.83 | 1733.33 | 237466.67 |
| 44 | 2029-01 | 2376.47 | 643.14 | 1733.33 | 235733.33 |
| 45 | 2029-02 | 2371.78 | 638.44 | 1733.33 | 234000.00 |
| 46 | 2029-03 | 2367.08 | 633.75 | 1733.33 | 232266.67 |
| 47 | 2029-04 | 2362.39 | 629.06 | 1733.33 | 230533.33 |
| 48 | 2029-05 | 2357.69 | 624.36 | 1733.33 | 228800.00 |
| 49 | 2029-06 | 2353.00 | 619.67 | 1733.33 | 227066.67 |
| 50 | 2029-07 | 2348.31 | 614.97 | 1733.33 | 225333.33 |
| 51 | 2029-08 | 2343.61 | 610.28 | 1733.33 | 223600.00 |
| 52 | 2029-09 | 2338.92 | 605.58 | 1733.33 | 221866.67 |
| 53 | 2029-10 | 2334.22 | 600.89 | 1733.33 | 220133.33 |
| 54 | 2029-11 | 2329.53 | 596.19 | 1733.33 | 218400.00 |
| 55 | 2029-12 | 2324.83 | 591.50 | 1733.33 | 216666.67 |
| 56 | 2030-01 | 2320.14 | 586.81 | 1733.33 | 214933.33 |
| 57 | 2030-02 | 2315.44 | 582.11 | 1733.33 | 213200.00 |
| 58 | 2030-03 | 2310.75 | 577.42 | 1733.33 | 211466.67 |
| 59 | 2030-04 | 2306.06 | 572.72 | 1733.33 | 209733.33 |
| 60 | 2030-05 | 2301.36 | 568.03 | 1733.33 | 208000.00 |
| 61 | 2030-06 | 2296.67 | 563.33 | 1733.33 | 206266.67 |
| 62 | 2030-07 | 2291.97 | 558.64 | 1733.33 | 204533.33 |
| 63 | 2030-08 | 2287.28 | 553.94 | 1733.33 | 202800.00 |
| 64 | 2030-09 | 2282.58 | 549.25 | 1733.33 | 201066.67 |
| 65 | 2030-10 | 2277.89 | 544.56 | 1733.33 | 199333.33 |
| 66 | 2030-11 | 2273.19 | 539.86 | 1733.33 | 197600.00 |
| 67 | 2030-12 | 2268.50 | 535.17 | 1733.33 | 195866.67 |
| 68 | 2031-01 | 2263.81 | 530.47 | 1733.33 | 194133.33 |
| 69 | 2031-02 | 2259.11 | 525.78 | 1733.33 | 192400.00 |
| 70 | 2031-03 | 2254.42 | 521.08 | 1733.33 | 190666.67 |
| 71 | 2031-04 | 2249.72 | 516.39 | 1733.33 | 188933.33 |
| 72 | 2031-05 | 2245.03 | 511.69 | 1733.33 | 187200.00 |
| 73 | 2031-06 | 2240.33 | 507.00 | 1733.33 | 185466.67 |
| 74 | 2031-07 | 2235.64 | 502.31 | 1733.33 | 183733.33 |
| 75 | 2031-08 | 2230.94 | 497.61 | 1733.33 | 182000.00 |
| 76 | 2031-09 | 2226.25 | 492.92 | 1733.33 | 180266.67 |
| 77 | 2031-10 | 2221.56 | 488.22 | 1733.33 | 178533.33 |
| 78 | 2031-11 | 2216.86 | 483.53 | 1733.33 | 176800.00 |
| 79 | 2031-12 | 2212.17 | 478.83 | 1733.33 | 175066.67 |
| 80 | 2032-01 | 2207.47 | 474.14 | 1733.33 | 173333.33 |
| 81 | 2032-02 | 2202.78 | 469.44 | 1733.33 | 171600.00 |
| 82 | 2032-03 | 2198.08 | 464.75 | 1733.33 | 169866.67 |
| 83 | 2032-04 | 2193.39 | 460.06 | 1733.33 | 168133.33 |
| 84 | 2032-05 | 2188.69 | 455.36 | 1733.33 | 166400.00 |
| 85 | 2032-06 | 2184.00 | 450.67 | 1733.33 | 164666.67 |
| 86 | 2032-07 | 2179.31 | 445.97 | 1733.33 | 162933.33 |
| 87 | 2032-08 | 2174.61 | 441.28 | 1733.33 | 161200.00 |
| 88 | 2032-09 | 2169.92 | 436.58 | 1733.33 | 159466.67 |
| 89 | 2032-10 | 2165.22 | 431.89 | 1733.33 | 157733.33 |
| 90 | 2032-11 | 2160.53 | 427.19 | 1733.33 | 156000.00 |
| 91 | 2032-12 | 2155.83 | 422.50 | 1733.33 | 154266.67 |
| 92 | 2033-01 | 2151.14 | 417.81 | 1733.33 | 152533.33 |
| 93 | 2033-02 | 2146.44 | 413.11 | 1733.33 | 150800.00 |
| 94 | 2033-03 | 2141.75 | 408.42 | 1733.33 | 149066.67 |
| 95 | 2033-04 | 2137.06 | 403.72 | 1733.33 | 147333.33 |
| 96 | 2033-05 | 2132.36 | 399.03 | 1733.33 | 145600.00 |
| 97 | 2033-06 | 2127.67 | 394.33 | 1733.33 | 143866.67 |
| 98 | 2033-07 | 2122.97 | 389.64 | 1733.33 | 142133.33 |
| 99 | 2033-08 | 2118.28 | 384.94 | 1733.33 | 140400.00 |
| 100 | 2033-09 | 2113.58 | 380.25 | 1733.33 | 138666.67 |
| 101 | 2033-10 | 2108.89 | 375.56 | 1733.33 | 136933.33 |
| 102 | 2033-11 | 2104.19 | 370.86 | 1733.33 | 135200.00 |
| 103 | 2033-12 | 2099.50 | 366.17 | 1733.33 | 133466.67 |
| 104 | 2034-01 | 2094.81 | 361.47 | 1733.33 | 131733.33 |
| 105 | 2034-02 | 2090.11 | 356.78 | 1733.33 | 130000.00 |
| 106 | 2034-03 | 2085.42 | 352.08 | 1733.33 | 128266.67 |
| 107 | 2034-04 | 2080.72 | 347.39 | 1733.33 | 126533.33 |
| 108 | 2034-05 | 2076.03 | 342.69 | 1733.33 | 124800.00 |
| 109 | 2034-06 | 2071.33 | 338.00 | 1733.33 | 123066.67 |
| 110 | 2034-07 | 2066.64 | 333.31 | 1733.33 | 121333.33 |
| 111 | 2034-08 | 2061.94 | 328.61 | 1733.33 | 119600.00 |
| 112 | 2034-09 | 2057.25 | 323.92 | 1733.33 | 117866.67 |
| 113 | 2034-10 | 2052.56 | 319.22 | 1733.33 | 116133.33 |
| 114 | 2034-11 | 2047.86 | 314.53 | 1733.33 | 114400.00 |
| 115 | 2034-12 | 2043.17 | 309.83 | 1733.33 | 112666.67 |
| 116 | 2035-01 | 2038.47 | 305.14 | 1733.33 | 110933.33 |
| 117 | 2035-02 | 2033.78 | 300.44 | 1733.33 | 109200.00 |
| 118 | 2035-03 | 2029.08 | 295.75 | 1733.33 | 107466.67 |
| 119 | 2035-04 | 2024.39 | 291.06 | 1733.33 | 105733.33 |
| 120 | 2035-05 | 2019.69 | 286.36 | 1733.33 | 104000.00 |
| 121 | 2035-06 | 2015.00 | 281.67 | 1733.33 | 102266.67 |
| 122 | 2035-07 | 2010.31 | 276.97 | 1733.33 | 100533.33 |
| 123 | 2035-08 | 2005.61 | 272.28 | 1733.33 | 98800.00 |
| 124 | 2035-09 | 2000.92 | 267.58 | 1733.33 | 97066.67 |
| 125 | 2035-10 | 1996.22 | 262.89 | 1733.33 | 95333.33 |
| 126 | 2035-11 | 1991.53 | 258.19 | 1733.33 | 93600.00 |
| 127 | 2035-12 | 1986.83 | 253.50 | 1733.33 | 91866.67 |
| 128 | 2036-01 | 1982.14 | 248.81 | 1733.33 | 90133.33 |
| 129 | 2036-02 | 1977.44 | 244.11 | 1733.33 | 88400.00 |
| 130 | 2036-03 | 1972.75 | 239.42 | 1733.33 | 86666.67 |
| 131 | 2036-04 | 1968.06 | 234.72 | 1733.33 | 84933.33 |
| 132 | 2036-05 | 1963.36 | 230.03 | 1733.33 | 83200.00 |
| 133 | 2036-06 | 1958.67 | 225.33 | 1733.33 | 81466.67 |
| 134 | 2036-07 | 1953.97 | 220.64 | 1733.33 | 79733.33 |
| 135 | 2036-08 | 1949.28 | 215.94 | 1733.33 | 78000.00 |
| 136 | 2036-09 | 1944.58 | 211.25 | 1733.33 | 76266.67 |
| 137 | 2036-10 | 1939.89 | 206.56 | 1733.33 | 74533.33 |
| 138 | 2036-11 | 1935.19 | 201.86 | 1733.33 | 72800.00 |
| 139 | 2036-12 | 1930.50 | 197.17 | 1733.33 | 71066.67 |
| 140 | 2037-01 | 1925.81 | 192.47 | 1733.33 | 69333.33 |
| 141 | 2037-02 | 1921.11 | 187.78 | 1733.33 | 67600.00 |
| 142 | 2037-03 | 1916.42 | 183.08 | 1733.33 | 65866.67 |
| 143 | 2037-04 | 1911.72 | 178.39 | 1733.33 | 64133.33 |
| 144 | 2037-05 | 1907.03 | 173.69 | 1733.33 | 62400.00 |
| 145 | 2037-06 | 1902.33 | 169.00 | 1733.33 | 60666.67 |
| 146 | 2037-07 | 1897.64 | 164.31 | 1733.33 | 58933.33 |
| 147 | 2037-08 | 1892.94 | 159.61 | 1733.33 | 57200.00 |
| 148 | 2037-09 | 1888.25 | 154.92 | 1733.33 | 55466.67 |
| 149 | 2037-10 | 1883.56 | 150.22 | 1733.33 | 53733.33 |
| 150 | 2037-11 | 1878.86 | 145.53 | 1733.33 | 52000.00 |
| 151 | 2037-12 | 1874.17 | 140.83 | 1733.33 | 50266.67 |
| 152 | 2038-01 | 1869.47 | 136.14 | 1733.33 | 48533.33 |
| 153 | 2038-02 | 1864.78 | 131.44 | 1733.33 | 46800.00 |
| 154 | 2038-03 | 1860.08 | 126.75 | 1733.33 | 45066.67 |
| 155 | 2038-04 | 1855.39 | 122.06 | 1733.33 | 43333.33 |
| 156 | 2038-05 | 1850.69 | 117.36 | 1733.33 | 41600.00 |
| 157 | 2038-06 | 1846.00 | 112.67 | 1733.33 | 39866.67 |
| 158 | 2038-07 | 1841.31 | 107.97 | 1733.33 | 38133.33 |
| 159 | 2038-08 | 1836.61 | 103.28 | 1733.33 | 36400.00 |
| 160 | 2038-09 | 1831.92 | 98.58 | 1733.33 | 34666.67 |
| 161 | 2038-10 | 1827.22 | 93.89 | 1733.33 | 32933.33 |
| 162 | 2038-11 | 1822.53 | 89.19 | 1733.33 | 31200.00 |
| 163 | 2038-12 | 1817.83 | 84.50 | 1733.33 | 29466.67 |
| 164 | 2039-01 | 1813.14 | 79.81 | 1733.33 | 27733.33 |
| 165 | 2039-02 | 1808.44 | 75.11 | 1733.33 | 26000.00 |
| 166 | 2039-03 | 1803.75 | 70.42 | 1733.33 | 24266.67 |
| 167 | 2039-04 | 1799.06 | 65.72 | 1733.33 | 22533.33 |
| 168 | 2039-05 | 1794.36 | 61.03 | 1733.33 | 20800.00 |
| 169 | 2039-06 | 1789.67 | 56.33 | 1733.33 | 19066.67 |
| 170 | 2039-07 | 1784.97 | 51.64 | 1733.33 | 17333.33 |
| 171 | 2039-08 | 1780.28 | 46.94 | 1733.33 | 15600.00 |
| 172 | 2039-09 | 1775.58 | 42.25 | 1733.33 | 13866.67 |
| 173 | 2039-10 | 1770.89 | 37.56 | 1733.33 | 12133.33 |
| 174 | 2039-11 | 1766.19 | 32.86 | 1733.33 | 10400.00 |
| 175 | 2039-12 | 1761.50 | 28.17 | 1733.33 | 8666.67 |
| 176 | 2040-01 | 1756.81 | 23.47 | 1733.33 | 6933.33 |
| 177 | 2040-02 | 1752.11 | 18.78 | 1733.33 | 5200.00 |
| 178 | 2040-03 | 1747.42 | 14.08 | 1733.33 | 3466.67 |
| 179 | 2040-04 | 1742.72 | 9.39 | 1733.33 | 1733.33 |
| 180 | 2040-05 | 1738.03 | 4.69 | 1733.33 | 0.00 |