贷款31.25万（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：31.25万
还款月数：14年
每月还款：2258元
利息总额：6.68万
本息合计：37.93万
| 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 | 2258.00 | 742.19 | 1515.82 | 310984.18 |
| 2 | 2025-07 | 2258.00 | 738.59 | 1519.42 | 309464.77 |
| 3 | 2025-08 | 2258.00 | 734.98 | 1523.03 | 307941.74 |
| 4 | 2025-09 | 2258.00 | 731.36 | 1526.64 | 306415.10 |
| 5 | 2025-10 | 2258.00 | 727.74 | 1530.27 | 304884.83 |
| 6 | 2025-11 | 2258.00 | 724.10 | 1533.90 | 303350.93 |
| 7 | 2025-12 | 2258.00 | 720.46 | 1537.55 | 301813.38 |
| 8 | 2026-01 | 2258.00 | 716.81 | 1541.20 | 300272.18 |
| 9 | 2026-02 | 2258.00 | 713.15 | 1544.86 | 298727.33 |
| 10 | 2026-03 | 2258.00 | 709.48 | 1548.53 | 297178.80 |
| 11 | 2026-04 | 2258.00 | 705.80 | 1552.20 | 295626.59 |
| 12 | 2026-05 | 2258.00 | 702.11 | 1555.89 | 294070.70 |
| 13 | 2026-06 | 2258.00 | 698.42 | 1559.59 | 292511.12 |
| 14 | 2026-07 | 2258.00 | 694.71 | 1563.29 | 290947.83 |
| 15 | 2026-08 | 2258.00 | 691.00 | 1567.00 | 289380.82 |
| 16 | 2026-09 | 2258.00 | 687.28 | 1570.72 | 287810.10 |
| 17 | 2026-10 | 2258.00 | 683.55 | 1574.46 | 286235.64 |
| 18 | 2026-11 | 2258.00 | 679.81 | 1578.19 | 284657.45 |
| 19 | 2026-12 | 2258.00 | 676.06 | 1581.94 | 283075.51 |
| 20 | 2027-01 | 2258.00 | 672.30 | 1585.70 | 281489.81 |
| 21 | 2027-02 | 2258.00 | 668.54 | 1589.47 | 279900.34 |
| 22 | 2027-03 | 2258.00 | 664.76 | 1593.24 | 278307.10 |
| 23 | 2027-04 | 2258.00 | 660.98 | 1597.02 | 276710.07 |
| 24 | 2027-05 | 2258.00 | 657.19 | 1600.82 | 275109.26 |
| 25 | 2027-06 | 2258.00 | 653.38 | 1604.62 | 273504.64 |
| 26 | 2027-07 | 2258.00 | 649.57 | 1608.43 | 271896.21 |
| 27 | 2027-08 | 2258.00 | 645.75 | 1612.25 | 270283.95 |
| 28 | 2027-09 | 2258.00 | 641.92 | 1616.08 | 268667.87 |
| 29 | 2027-10 | 2258.00 | 638.09 | 1619.92 | 267047.96 |
| 30 | 2027-11 | 2258.00 | 634.24 | 1623.77 | 265424.19 |
| 31 | 2027-12 | 2258.00 | 630.38 | 1627.62 | 263796.57 |
| 32 | 2028-01 | 2258.00 | 626.52 | 1631.49 | 262165.08 |
| 33 | 2028-02 | 2258.00 | 622.64 | 1635.36 | 260529.72 |
| 34 | 2028-03 | 2258.00 | 618.76 | 1639.25 | 258890.47 |
| 35 | 2028-04 | 2258.00 | 614.86 | 1643.14 | 257247.33 |
| 36 | 2028-05 | 2258.00 | 610.96 | 1647.04 | 255600.29 |
| 37 | 2028-06 | 2258.00 | 607.05 | 1650.95 | 253949.34 |
| 38 | 2028-07 | 2258.00 | 603.13 | 1654.87 | 252294.46 |
| 39 | 2028-08 | 2258.00 | 599.20 | 1658.80 | 250635.66 |
| 40 | 2028-09 | 2258.00 | 595.26 | 1662.74 | 248972.91 |
| 41 | 2028-10 | 2258.00 | 591.31 | 1666.69 | 247306.22 |
| 42 | 2028-11 | 2258.00 | 587.35 | 1670.65 | 245635.57 |
| 43 | 2028-12 | 2258.00 | 583.38 | 1674.62 | 243960.95 |
| 44 | 2029-01 | 2258.00 | 579.41 | 1678.60 | 242282.35 |
| 45 | 2029-02 | 2258.00 | 575.42 | 1682.58 | 240599.77 |
| 46 | 2029-03 | 2258.00 | 571.42 | 1686.58 | 238913.19 |
| 47 | 2029-04 | 2258.00 | 567.42 | 1690.59 | 237222.60 |
| 48 | 2029-05 | 2258.00 | 563.40 | 1694.60 | 235528.00 |
| 49 | 2029-06 | 2258.00 | 559.38 | 1698.63 | 233829.38 |
| 50 | 2029-07 | 2258.00 | 555.34 | 1702.66 | 232126.72 |
| 51 | 2029-08 | 2258.00 | 551.30 | 1706.70 | 230420.01 |
| 52 | 2029-09 | 2258.00 | 547.25 | 1710.76 | 228709.26 |
| 53 | 2029-10 | 2258.00 | 543.18 | 1714.82 | 226994.44 |
| 54 | 2029-11 | 2258.00 | 539.11 | 1718.89 | 225275.54 |
| 55 | 2029-12 | 2258.00 | 535.03 | 1722.97 | 223552.57 |
| 56 | 2030-01 | 2258.00 | 530.94 | 1727.07 | 221825.50 |
| 57 | 2030-02 | 2258.00 | 526.84 | 1731.17 | 220094.33 |
| 58 | 2030-03 | 2258.00 | 522.72 | 1735.28 | 218359.05 |
| 59 | 2030-04 | 2258.00 | 518.60 | 1739.40 | 216619.65 |
| 60 | 2030-05 | 2258.00 | 514.47 | 1743.53 | 214876.12 |
| 61 | 2030-06 | 2258.00 | 510.33 | 1747.67 | 213128.45 |
| 62 | 2030-07 | 2258.00 | 506.18 | 1751.82 | 211376.62 |
| 63 | 2030-08 | 2258.00 | 502.02 | 1755.98 | 209620.64 |
| 64 | 2030-09 | 2258.00 | 497.85 | 1760.16 | 207860.48 |
| 65 | 2030-10 | 2258.00 | 493.67 | 1764.34 | 206096.15 |
| 66 | 2030-11 | 2258.00 | 489.48 | 1768.53 | 204327.62 |
| 67 | 2030-12 | 2258.00 | 485.28 | 1772.73 | 202554.89 |
| 68 | 2031-01 | 2258.00 | 481.07 | 1776.94 | 200777.96 |
| 69 | 2031-02 | 2258.00 | 476.85 | 1781.16 | 198996.80 |
| 70 | 2031-03 | 2258.00 | 472.62 | 1785.39 | 197211.41 |
| 71 | 2031-04 | 2258.00 | 468.38 | 1789.63 | 195421.79 |
| 72 | 2031-05 | 2258.00 | 464.13 | 1793.88 | 193627.91 |
| 73 | 2031-06 | 2258.00 | 459.87 | 1798.14 | 191829.77 |
| 74 | 2031-07 | 2258.00 | 455.60 | 1802.41 | 190027.36 |
| 75 | 2031-08 | 2258.00 | 451.31 | 1806.69 | 188220.67 |
| 76 | 2031-09 | 2258.00 | 447.02 | 1810.98 | 186409.69 |
| 77 | 2031-10 | 2258.00 | 442.72 | 1815.28 | 184594.41 |
| 78 | 2031-11 | 2258.00 | 438.41 | 1819.59 | 182774.82 |
| 79 | 2031-12 | 2258.00 | 434.09 | 1823.91 | 180950.91 |
| 80 | 2032-01 | 2258.00 | 429.76 | 1828.25 | 179122.66 |
| 81 | 2032-02 | 2258.00 | 425.42 | 1832.59 | 177290.07 |
| 82 | 2032-03 | 2258.00 | 421.06 | 1836.94 | 175453.13 |
| 83 | 2032-04 | 2258.00 | 416.70 | 1841.30 | 173611.83 |
| 84 | 2032-05 | 2258.00 | 412.33 | 1845.68 | 171766.15 |
| 85 | 2032-06 | 2258.00 | 407.94 | 1850.06 | 169916.09 |
| 86 | 2032-07 | 2258.00 | 403.55 | 1854.45 | 168061.64 |
| 87 | 2032-08 | 2258.00 | 399.15 | 1858.86 | 166202.78 |
| 88 | 2032-09 | 2258.00 | 394.73 | 1863.27 | 164339.51 |
| 89 | 2032-10 | 2258.00 | 390.31 | 1867.70 | 162471.81 |
| 90 | 2032-11 | 2258.00 | 385.87 | 1872.13 | 160599.68 |
| 91 | 2032-12 | 2258.00 | 381.42 | 1876.58 | 158723.10 |
| 92 | 2033-01 | 2258.00 | 376.97 | 1881.04 | 156842.06 |
| 93 | 2033-02 | 2258.00 | 372.50 | 1885.50 | 154956.56 |
| 94 | 2033-03 | 2258.00 | 368.02 | 1889.98 | 153066.57 |
| 95 | 2033-04 | 2258.00 | 363.53 | 1894.47 | 151172.10 |
| 96 | 2033-05 | 2258.00 | 359.03 | 1898.97 | 149273.13 |
| 97 | 2033-06 | 2258.00 | 354.52 | 1903.48 | 147369.65 |
| 98 | 2033-07 | 2258.00 | 350.00 | 1908.00 | 145461.65 |
| 99 | 2033-08 | 2258.00 | 345.47 | 1912.53 | 143549.12 |
| 100 | 2033-09 | 2258.00 | 340.93 | 1917.08 | 141632.04 |
| 101 | 2033-10 | 2258.00 | 336.38 | 1921.63 | 139710.41 |
| 102 | 2033-11 | 2258.00 | 331.81 | 1926.19 | 137784.22 |
| 103 | 2033-12 | 2258.00 | 327.24 | 1930.77 | 135853.45 |
| 104 | 2034-01 | 2258.00 | 322.65 | 1935.35 | 133918.10 |
| 105 | 2034-02 | 2258.00 | 318.06 | 1939.95 | 131978.15 |
| 106 | 2034-03 | 2258.00 | 313.45 | 1944.56 | 130033.60 |
| 107 | 2034-04 | 2258.00 | 308.83 | 1949.17 | 128084.42 |
| 108 | 2034-05 | 2258.00 | 304.20 | 1953.80 | 126130.62 |
| 109 | 2034-06 | 2258.00 | 299.56 | 1958.44 | 124172.17 |
| 110 | 2034-07 | 2258.00 | 294.91 | 1963.10 | 122209.08 |
| 111 | 2034-08 | 2258.00 | 290.25 | 1967.76 | 120241.32 |
| 112 | 2034-09 | 2258.00 | 285.57 | 1972.43 | 118268.89 |
| 113 | 2034-10 | 2258.00 | 280.89 | 1977.12 | 116291.77 |
| 114 | 2034-11 | 2258.00 | 276.19 | 1981.81 | 114309.96 |
| 115 | 2034-12 | 2258.00 | 271.49 | 1986.52 | 112323.44 |
| 116 | 2035-01 | 2258.00 | 266.77 | 1991.24 | 110332.21 |
| 117 | 2035-02 | 2258.00 | 262.04 | 1995.97 | 108336.24 |
| 118 | 2035-03 | 2258.00 | 257.30 | 2000.71 | 106335.54 |
| 119 | 2035-04 | 2258.00 | 252.55 | 2005.46 | 104330.08 |
| 120 | 2035-05 | 2258.00 | 247.78 | 2010.22 | 102319.86 |
| 121 | 2035-06 | 2258.00 | 243.01 | 2014.99 | 100304.87 |
| 122 | 2035-07 | 2258.00 | 238.22 | 2019.78 | 98285.09 |
| 123 | 2035-08 | 2258.00 | 233.43 | 2024.58 | 96260.51 |
| 124 | 2035-09 | 2258.00 | 228.62 | 2029.39 | 94231.12 |
| 125 | 2035-10 | 2258.00 | 223.80 | 2034.21 | 92196.92 |
| 126 | 2035-11 | 2258.00 | 218.97 | 2039.04 | 90157.88 |
| 127 | 2035-12 | 2258.00 | 214.12 | 2043.88 | 88114.00 |
| 128 | 2036-01 | 2258.00 | 209.27 | 2048.73 | 86065.27 |
| 129 | 2036-02 | 2258.00 | 204.41 | 2053.60 | 84011.67 |
| 130 | 2036-03 | 2258.00 | 199.53 | 2058.48 | 81953.19 |
| 131 | 2036-04 | 2258.00 | 194.64 | 2063.37 | 79889.83 |
| 132 | 2036-05 | 2258.00 | 189.74 | 2068.27 | 77821.56 |
| 133 | 2036-06 | 2258.00 | 184.83 | 2073.18 | 75748.38 |
| 134 | 2036-07 | 2258.00 | 179.90 | 2078.10 | 73670.28 |
| 135 | 2036-08 | 2258.00 | 174.97 | 2083.04 | 71587.24 |
| 136 | 2036-09 | 2258.00 | 170.02 | 2087.98 | 69499.26 |
| 137 | 2036-10 | 2258.00 | 165.06 | 2092.94 | 67406.31 |
| 138 | 2036-11 | 2258.00 | 160.09 | 2097.91 | 65308.40 |
| 139 | 2036-12 | 2258.00 | 155.11 | 2102.90 | 63205.50 |
| 140 | 2037-01 | 2258.00 | 150.11 | 2107.89 | 61097.61 |
| 141 | 2037-02 | 2258.00 | 145.11 | 2112.90 | 58984.71 |
| 142 | 2037-03 | 2258.00 | 140.09 | 2117.92 | 56866.80 |
| 143 | 2037-04 | 2258.00 | 135.06 | 2122.95 | 54743.85 |
| 144 | 2037-05 | 2258.00 | 130.02 | 2127.99 | 52615.87 |
| 145 | 2037-06 | 2258.00 | 124.96 | 2133.04 | 50482.82 |
| 146 | 2037-07 | 2258.00 | 119.90 | 2138.11 | 48344.72 |
| 147 | 2037-08 | 2258.00 | 114.82 | 2143.19 | 46201.53 |
| 148 | 2037-09 | 2258.00 | 109.73 | 2148.28 | 44053.26 |
| 149 | 2037-10 | 2258.00 | 104.63 | 2153.38 | 41899.88 |
| 150 | 2037-11 | 2258.00 | 99.51 | 2158.49 | 39741.39 |
| 151 | 2037-12 | 2258.00 | 94.39 | 2163.62 | 37577.77 |
| 152 | 2038-01 | 2258.00 | 89.25 | 2168.76 | 35409.01 |
| 153 | 2038-02 | 2258.00 | 84.10 | 2173.91 | 33235.10 |
| 154 | 2038-03 | 2258.00 | 78.93 | 2179.07 | 31056.03 |
| 155 | 2038-04 | 2258.00 | 73.76 | 2184.25 | 28871.79 |
| 156 | 2038-05 | 2258.00 | 68.57 | 2189.43 | 26682.35 |
| 157 | 2038-06 | 2258.00 | 63.37 | 2194.63 | 24487.72 |
| 158 | 2038-07 | 2258.00 | 58.16 | 2199.85 | 22287.87 |
| 159 | 2038-08 | 2258.00 | 52.93 | 2205.07 | 20082.80 |
| 160 | 2038-09 | 2258.00 | 47.70 | 2210.31 | 17872.49 |
| 161 | 2038-10 | 2258.00 | 42.45 | 2215.56 | 15656.94 |
| 162 | 2038-11 | 2258.00 | 37.19 | 2220.82 | 13436.12 |
| 163 | 2038-12 | 2258.00 | 31.91 | 2226.09 | 11210.02 |
| 164 | 2039-01 | 2258.00 | 26.62 | 2231.38 | 8978.64 |
| 165 | 2039-02 | 2258.00 | 21.32 | 2236.68 | 6741.96 |
| 166 | 2039-03 | 2258.00 | 16.01 | 2241.99 | 4499.97 |
| 167 | 2039-04 | 2258.00 | 10.69 | 2247.32 | 2252.65 |
| 168 | 2039-05 | 2258.00 | 5.35 | 2252.65 | 0.00 |
等额本金还款方式：
贷款总额：31.25万
还款月数：14年
首月还款：2602.31元
每月递减：4.42元
利息总额：6.27万
本息合计：37.52万
节省利息：4129.88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 | 2602.31 | 742.19 | 1860.12 | 310639.88 |
| 2 | 2025-07 | 2597.89 | 737.77 | 1860.12 | 308779.76 |
| 3 | 2025-08 | 2593.47 | 733.35 | 1860.12 | 306919.64 |
| 4 | 2025-09 | 2589.05 | 728.93 | 1860.12 | 305059.52 |
| 5 | 2025-10 | 2584.64 | 724.52 | 1860.12 | 303199.40 |
| 6 | 2025-11 | 2580.22 | 720.10 | 1860.12 | 301339.29 |
| 7 | 2025-12 | 2575.80 | 715.68 | 1860.12 | 299479.17 |
| 8 | 2026-01 | 2571.38 | 711.26 | 1860.12 | 297619.05 |
| 9 | 2026-02 | 2566.96 | 706.85 | 1860.12 | 295758.93 |
| 10 | 2026-03 | 2562.55 | 702.43 | 1860.12 | 293898.81 |
| 11 | 2026-04 | 2558.13 | 698.01 | 1860.12 | 292038.69 |
| 12 | 2026-05 | 2553.71 | 693.59 | 1860.12 | 290178.57 |
| 13 | 2026-06 | 2549.29 | 689.17 | 1860.12 | 288318.45 |
| 14 | 2026-07 | 2544.88 | 684.76 | 1860.12 | 286458.33 |
| 15 | 2026-08 | 2540.46 | 680.34 | 1860.12 | 284598.21 |
| 16 | 2026-09 | 2536.04 | 675.92 | 1860.12 | 282738.10 |
| 17 | 2026-10 | 2531.62 | 671.50 | 1860.12 | 280877.98 |
| 18 | 2026-11 | 2527.20 | 667.09 | 1860.12 | 279017.86 |
| 19 | 2026-12 | 2522.79 | 662.67 | 1860.12 | 277157.74 |
| 20 | 2027-01 | 2518.37 | 658.25 | 1860.12 | 275297.62 |
| 21 | 2027-02 | 2513.95 | 653.83 | 1860.12 | 273437.50 |
| 22 | 2027-03 | 2509.53 | 649.41 | 1860.12 | 271577.38 |
| 23 | 2027-04 | 2505.12 | 645.00 | 1860.12 | 269717.26 |
| 24 | 2027-05 | 2500.70 | 640.58 | 1860.12 | 267857.14 |
| 25 | 2027-06 | 2496.28 | 636.16 | 1860.12 | 265997.02 |
| 26 | 2027-07 | 2491.86 | 631.74 | 1860.12 | 264136.90 |
| 27 | 2027-08 | 2487.44 | 627.33 | 1860.12 | 262276.79 |
| 28 | 2027-09 | 2483.03 | 622.91 | 1860.12 | 260416.67 |
| 29 | 2027-10 | 2478.61 | 618.49 | 1860.12 | 258556.55 |
| 30 | 2027-11 | 2474.19 | 614.07 | 1860.12 | 256696.43 |
| 31 | 2027-12 | 2469.77 | 609.65 | 1860.12 | 254836.31 |
| 32 | 2028-01 | 2465.36 | 605.24 | 1860.12 | 252976.19 |
| 33 | 2028-02 | 2460.94 | 600.82 | 1860.12 | 251116.07 |
| 34 | 2028-03 | 2456.52 | 596.40 | 1860.12 | 249255.95 |
| 35 | 2028-04 | 2452.10 | 591.98 | 1860.12 | 247395.83 |
| 36 | 2028-05 | 2447.68 | 587.57 | 1860.12 | 245535.71 |
| 37 | 2028-06 | 2443.27 | 583.15 | 1860.12 | 243675.60 |
| 38 | 2028-07 | 2438.85 | 578.73 | 1860.12 | 241815.48 |
| 39 | 2028-08 | 2434.43 | 574.31 | 1860.12 | 239955.36 |
| 40 | 2028-09 | 2430.01 | 569.89 | 1860.12 | 238095.24 |
| 41 | 2028-10 | 2425.60 | 565.48 | 1860.12 | 236235.12 |
| 42 | 2028-11 | 2421.18 | 561.06 | 1860.12 | 234375.00 |
| 43 | 2028-12 | 2416.76 | 556.64 | 1860.12 | 232514.88 |
| 44 | 2029-01 | 2412.34 | 552.22 | 1860.12 | 230654.76 |
| 45 | 2029-02 | 2407.92 | 547.81 | 1860.12 | 228794.64 |
| 46 | 2029-03 | 2403.51 | 543.39 | 1860.12 | 226934.52 |
| 47 | 2029-04 | 2399.09 | 538.97 | 1860.12 | 225074.40 |
| 48 | 2029-05 | 2394.67 | 534.55 | 1860.12 | 223214.29 |
| 49 | 2029-06 | 2390.25 | 530.13 | 1860.12 | 221354.17 |
| 50 | 2029-07 | 2385.84 | 525.72 | 1860.12 | 219494.05 |
| 51 | 2029-08 | 2381.42 | 521.30 | 1860.12 | 217633.93 |
| 52 | 2029-09 | 2377.00 | 516.88 | 1860.12 | 215773.81 |
| 53 | 2029-10 | 2372.58 | 512.46 | 1860.12 | 213913.69 |
| 54 | 2029-11 | 2368.16 | 508.05 | 1860.12 | 212053.57 |
| 55 | 2029-12 | 2363.75 | 503.63 | 1860.12 | 210193.45 |
| 56 | 2030-01 | 2359.33 | 499.21 | 1860.12 | 208333.33 |
| 57 | 2030-02 | 2354.91 | 494.79 | 1860.12 | 206473.21 |
| 58 | 2030-03 | 2350.49 | 490.37 | 1860.12 | 204613.10 |
| 59 | 2030-04 | 2346.08 | 485.96 | 1860.12 | 202752.98 |
| 60 | 2030-05 | 2341.66 | 481.54 | 1860.12 | 200892.86 |
| 61 | 2030-06 | 2337.24 | 477.12 | 1860.12 | 199032.74 |
| 62 | 2030-07 | 2332.82 | 472.70 | 1860.12 | 197172.62 |
| 63 | 2030-08 | 2328.40 | 468.28 | 1860.12 | 195312.50 |
| 64 | 2030-09 | 2323.99 | 463.87 | 1860.12 | 193452.38 |
| 65 | 2030-10 | 2319.57 | 459.45 | 1860.12 | 191592.26 |
| 66 | 2030-11 | 2315.15 | 455.03 | 1860.12 | 189732.14 |
| 67 | 2030-12 | 2310.73 | 450.61 | 1860.12 | 187872.02 |
| 68 | 2031-01 | 2306.32 | 446.20 | 1860.12 | 186011.90 |
| 69 | 2031-02 | 2301.90 | 441.78 | 1860.12 | 184151.79 |
| 70 | 2031-03 | 2297.48 | 437.36 | 1860.12 | 182291.67 |
| 71 | 2031-04 | 2293.06 | 432.94 | 1860.12 | 180431.55 |
| 72 | 2031-05 | 2288.64 | 428.52 | 1860.12 | 178571.43 |
| 73 | 2031-06 | 2284.23 | 424.11 | 1860.12 | 176711.31 |
| 74 | 2031-07 | 2279.81 | 419.69 | 1860.12 | 174851.19 |
| 75 | 2031-08 | 2275.39 | 415.27 | 1860.12 | 172991.07 |
| 76 | 2031-09 | 2270.97 | 410.85 | 1860.12 | 171130.95 |
| 77 | 2031-10 | 2266.56 | 406.44 | 1860.12 | 169270.83 |
| 78 | 2031-11 | 2262.14 | 402.02 | 1860.12 | 167410.71 |
| 79 | 2031-12 | 2257.72 | 397.60 | 1860.12 | 165550.60 |
| 80 | 2032-01 | 2253.30 | 393.18 | 1860.12 | 163690.48 |
| 81 | 2032-02 | 2248.88 | 388.76 | 1860.12 | 161830.36 |
| 82 | 2032-03 | 2244.47 | 384.35 | 1860.12 | 159970.24 |
| 83 | 2032-04 | 2240.05 | 379.93 | 1860.12 | 158110.12 |
| 84 | 2032-05 | 2235.63 | 375.51 | 1860.12 | 156250.00 |
| 85 | 2032-06 | 2231.21 | 371.09 | 1860.12 | 154389.88 |
| 86 | 2032-07 | 2226.80 | 366.68 | 1860.12 | 152529.76 |
| 87 | 2032-08 | 2222.38 | 362.26 | 1860.12 | 150669.64 |
| 88 | 2032-09 | 2217.96 | 357.84 | 1860.12 | 148809.52 |
| 89 | 2032-10 | 2213.54 | 353.42 | 1860.12 | 146949.40 |
| 90 | 2032-11 | 2209.12 | 349.00 | 1860.12 | 145089.29 |
| 91 | 2032-12 | 2204.71 | 344.59 | 1860.12 | 143229.17 |
| 92 | 2033-01 | 2200.29 | 340.17 | 1860.12 | 141369.05 |
| 93 | 2033-02 | 2195.87 | 335.75 | 1860.12 | 139508.93 |
| 94 | 2033-03 | 2191.45 | 331.33 | 1860.12 | 137648.81 |
| 95 | 2033-04 | 2187.03 | 326.92 | 1860.12 | 135788.69 |
| 96 | 2033-05 | 2182.62 | 322.50 | 1860.12 | 133928.57 |
| 97 | 2033-06 | 2178.20 | 318.08 | 1860.12 | 132068.45 |
| 98 | 2033-07 | 2173.78 | 313.66 | 1860.12 | 130208.33 |
| 99 | 2033-08 | 2169.36 | 309.24 | 1860.12 | 128348.21 |
| 100 | 2033-09 | 2164.95 | 304.83 | 1860.12 | 126488.10 |
| 101 | 2033-10 | 2160.53 | 300.41 | 1860.12 | 124627.98 |
| 102 | 2033-11 | 2156.11 | 295.99 | 1860.12 | 122767.86 |
| 103 | 2033-12 | 2151.69 | 291.57 | 1860.12 | 120907.74 |
| 104 | 2034-01 | 2147.27 | 287.16 | 1860.12 | 119047.62 |
| 105 | 2034-02 | 2142.86 | 282.74 | 1860.12 | 117187.50 |
| 106 | 2034-03 | 2138.44 | 278.32 | 1860.12 | 115327.38 |
| 107 | 2034-04 | 2134.02 | 273.90 | 1860.12 | 113467.26 |
| 108 | 2034-05 | 2129.60 | 269.48 | 1860.12 | 111607.14 |
| 109 | 2034-06 | 2125.19 | 265.07 | 1860.12 | 109747.02 |
| 110 | 2034-07 | 2120.77 | 260.65 | 1860.12 | 107886.90 |
| 111 | 2034-08 | 2116.35 | 256.23 | 1860.12 | 106026.79 |
| 112 | 2034-09 | 2111.93 | 251.81 | 1860.12 | 104166.67 |
| 113 | 2034-10 | 2107.51 | 247.40 | 1860.12 | 102306.55 |
| 114 | 2034-11 | 2103.10 | 242.98 | 1860.12 | 100446.43 |
| 115 | 2034-12 | 2098.68 | 238.56 | 1860.12 | 98586.31 |
| 116 | 2035-01 | 2094.26 | 234.14 | 1860.12 | 96726.19 |
| 117 | 2035-02 | 2089.84 | 229.72 | 1860.12 | 94866.07 |
| 118 | 2035-03 | 2085.43 | 225.31 | 1860.12 | 93005.95 |
| 119 | 2035-04 | 2081.01 | 220.89 | 1860.12 | 91145.83 |
| 120 | 2035-05 | 2076.59 | 216.47 | 1860.12 | 89285.71 |
| 121 | 2035-06 | 2072.17 | 212.05 | 1860.12 | 87425.60 |
| 122 | 2035-07 | 2067.75 | 207.64 | 1860.12 | 85565.48 |
| 123 | 2035-08 | 2063.34 | 203.22 | 1860.12 | 83705.36 |
| 124 | 2035-09 | 2058.92 | 198.80 | 1860.12 | 81845.24 |
| 125 | 2035-10 | 2054.50 | 194.38 | 1860.12 | 79985.12 |
| 126 | 2035-11 | 2050.08 | 189.96 | 1860.12 | 78125.00 |
| 127 | 2035-12 | 2045.67 | 185.55 | 1860.12 | 76264.88 |
| 128 | 2036-01 | 2041.25 | 181.13 | 1860.12 | 74404.76 |
| 129 | 2036-02 | 2036.83 | 176.71 | 1860.12 | 72544.64 |
| 130 | 2036-03 | 2032.41 | 172.29 | 1860.12 | 70684.52 |
| 131 | 2036-04 | 2027.99 | 167.88 | 1860.12 | 68824.40 |
| 132 | 2036-05 | 2023.58 | 163.46 | 1860.12 | 66964.29 |
| 133 | 2036-06 | 2019.16 | 159.04 | 1860.12 | 65104.17 |
| 134 | 2036-07 | 2014.74 | 154.62 | 1860.12 | 63244.05 |
| 135 | 2036-08 | 2010.32 | 150.20 | 1860.12 | 61383.93 |
| 136 | 2036-09 | 2005.91 | 145.79 | 1860.12 | 59523.81 |
| 137 | 2036-10 | 2001.49 | 141.37 | 1860.12 | 57663.69 |
| 138 | 2036-11 | 1997.07 | 136.95 | 1860.12 | 55803.57 |
| 139 | 2036-12 | 1992.65 | 132.53 | 1860.12 | 53943.45 |
| 140 | 2037-01 | 1988.23 | 128.12 | 1860.12 | 52083.33 |
| 141 | 2037-02 | 1983.82 | 123.70 | 1860.12 | 50223.21 |
| 142 | 2037-03 | 1979.40 | 119.28 | 1860.12 | 48363.10 |
| 143 | 2037-04 | 1974.98 | 114.86 | 1860.12 | 46502.98 |
| 144 | 2037-05 | 1970.56 | 110.44 | 1860.12 | 44642.86 |
| 145 | 2037-06 | 1966.15 | 106.03 | 1860.12 | 42782.74 |
| 146 | 2037-07 | 1961.73 | 101.61 | 1860.12 | 40922.62 |
| 147 | 2037-08 | 1957.31 | 97.19 | 1860.12 | 39062.50 |
| 148 | 2037-09 | 1952.89 | 92.77 | 1860.12 | 37202.38 |
| 149 | 2037-10 | 1948.47 | 88.36 | 1860.12 | 35342.26 |
| 150 | 2037-11 | 1944.06 | 83.94 | 1860.12 | 33482.14 |
| 151 | 2037-12 | 1939.64 | 79.52 | 1860.12 | 31622.02 |
| 152 | 2038-01 | 1935.22 | 75.10 | 1860.12 | 29761.90 |
| 153 | 2038-02 | 1930.80 | 70.68 | 1860.12 | 27901.79 |
| 154 | 2038-03 | 1926.39 | 66.27 | 1860.12 | 26041.67 |
| 155 | 2038-04 | 1921.97 | 61.85 | 1860.12 | 24181.55 |
| 156 | 2038-05 | 1917.55 | 57.43 | 1860.12 | 22321.43 |
| 157 | 2038-06 | 1913.13 | 53.01 | 1860.12 | 20461.31 |
| 158 | 2038-07 | 1908.71 | 48.60 | 1860.12 | 18601.19 |
| 159 | 2038-08 | 1904.30 | 44.18 | 1860.12 | 16741.07 |
| 160 | 2038-09 | 1899.88 | 39.76 | 1860.12 | 14880.95 |
| 161 | 2038-10 | 1895.46 | 35.34 | 1860.12 | 13020.83 |
| 162 | 2038-11 | 1891.04 | 30.92 | 1860.12 | 11160.71 |
| 163 | 2038-12 | 1886.63 | 26.51 | 1860.12 | 9300.60 |
| 164 | 2039-01 | 1882.21 | 22.09 | 1860.12 | 7440.48 |
| 165 | 2039-02 | 1877.79 | 17.67 | 1860.12 | 5580.36 |
| 166 | 2039-03 | 1873.37 | 13.25 | 1860.12 | 3720.24 |
| 167 | 2039-04 | 1868.95 | 8.84 | 1860.12 | 1860.12 |
| 168 | 2039-05 | 1864.54 | 4.42 | 1860.12 | 0.00 |