南宁贷款31万（公积金贷款）房贷，还款18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：18年
每月还款：1836.31元
利息总额：8.66万
本息合计：39.66万
| 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 | 1836.31 | 736.25 | 1100.06 | 308899.94 |
| 2 | 2025-07 | 1836.31 | 733.64 | 1102.68 | 307797.26 |
| 3 | 2025-08 | 1836.31 | 731.02 | 1105.30 | 306691.96 |
| 4 | 2025-09 | 1836.31 | 728.39 | 1107.92 | 305584.04 |
| 5 | 2025-10 | 1836.31 | 725.76 | 1110.55 | 304473.49 |
| 6 | 2025-11 | 1836.31 | 723.12 | 1113.19 | 303360.30 |
| 7 | 2025-12 | 1836.31 | 720.48 | 1115.83 | 302244.47 |
| 8 | 2026-01 | 1836.31 | 717.83 | 1118.48 | 301125.98 |
| 9 | 2026-02 | 1836.31 | 715.17 | 1121.14 | 300004.84 |
| 10 | 2026-03 | 1836.31 | 712.51 | 1123.80 | 298881.04 |
| 11 | 2026-04 | 1836.31 | 709.84 | 1126.47 | 297754.57 |
| 12 | 2026-05 | 1836.31 | 707.17 | 1129.15 | 296625.42 |
| 13 | 2026-06 | 1836.31 | 704.49 | 1131.83 | 295493.59 |
| 14 | 2026-07 | 1836.31 | 701.80 | 1134.52 | 294359.07 |
| 15 | 2026-08 | 1836.31 | 699.10 | 1137.21 | 293221.86 |
| 16 | 2026-09 | 1836.31 | 696.40 | 1139.91 | 292081.95 |
| 17 | 2026-10 | 1836.31 | 693.69 | 1142.62 | 290939.33 |
| 18 | 2026-11 | 1836.31 | 690.98 | 1145.33 | 289794.00 |
| 19 | 2026-12 | 1836.31 | 688.26 | 1148.05 | 288645.94 |
| 20 | 2027-01 | 1836.31 | 685.53 | 1150.78 | 287495.16 |
| 21 | 2027-02 | 1836.31 | 682.80 | 1153.51 | 286341.65 |
| 22 | 2027-03 | 1836.31 | 680.06 | 1156.25 | 285185.39 |
| 23 | 2027-04 | 1836.31 | 677.32 | 1159.00 | 284026.40 |
| 24 | 2027-05 | 1836.31 | 674.56 | 1161.75 | 282864.64 |
| 25 | 2027-06 | 1836.31 | 671.80 | 1164.51 | 281700.13 |
| 26 | 2027-07 | 1836.31 | 669.04 | 1167.28 | 280532.86 |
| 27 | 2027-08 | 1836.31 | 666.27 | 1170.05 | 279362.81 |
| 28 | 2027-09 | 1836.31 | 663.49 | 1172.83 | 278189.98 |
| 29 | 2027-10 | 1836.31 | 660.70 | 1175.61 | 277014.37 |
| 30 | 2027-11 | 1836.31 | 657.91 | 1178.41 | 275835.96 |
| 31 | 2027-12 | 1836.31 | 655.11 | 1181.20 | 274654.76 |
| 32 | 2028-01 | 1836.31 | 652.31 | 1184.01 | 273470.75 |
| 33 | 2028-02 | 1836.31 | 649.49 | 1186.82 | 272283.93 |
| 34 | 2028-03 | 1836.31 | 646.67 | 1189.64 | 271094.29 |
| 35 | 2028-04 | 1836.31 | 643.85 | 1192.47 | 269901.82 |
| 36 | 2028-05 | 1836.31 | 641.02 | 1195.30 | 268706.52 |
| 37 | 2028-06 | 1836.31 | 638.18 | 1198.14 | 267508.39 |
| 38 | 2028-07 | 1836.31 | 635.33 | 1200.98 | 266307.40 |
| 39 | 2028-08 | 1836.31 | 632.48 | 1203.83 | 265103.57 |
| 40 | 2028-09 | 1836.31 | 629.62 | 1206.69 | 263896.88 |
| 41 | 2028-10 | 1836.31 | 626.76 | 1209.56 | 262687.32 |
| 42 | 2028-11 | 1836.31 | 623.88 | 1212.43 | 261474.88 |
| 43 | 2028-12 | 1836.31 | 621.00 | 1215.31 | 260259.57 |
| 44 | 2029-01 | 1836.31 | 618.12 | 1218.20 | 259041.38 |
| 45 | 2029-02 | 1836.31 | 615.22 | 1221.09 | 257820.28 |
| 46 | 2029-03 | 1836.31 | 612.32 | 1223.99 | 256596.29 |
| 47 | 2029-04 | 1836.31 | 609.42 | 1226.90 | 255369.39 |
| 48 | 2029-05 | 1836.31 | 606.50 | 1229.81 | 254139.58 |
| 49 | 2029-06 | 1836.31 | 603.58 | 1232.73 | 252906.85 |
| 50 | 2029-07 | 1836.31 | 600.65 | 1235.66 | 251671.19 |
| 51 | 2029-08 | 1836.31 | 597.72 | 1238.60 | 250432.59 |
| 52 | 2029-09 | 1836.31 | 594.78 | 1241.54 | 249191.06 |
| 53 | 2029-10 | 1836.31 | 591.83 | 1244.49 | 247946.57 |
| 54 | 2029-11 | 1836.31 | 588.87 | 1247.44 | 246699.13 |
| 55 | 2029-12 | 1836.31 | 585.91 | 1250.40 | 245448.73 |
| 56 | 2030-01 | 1836.31 | 582.94 | 1253.37 | 244195.35 |
| 57 | 2030-02 | 1836.31 | 579.96 | 1256.35 | 242939.00 |
| 58 | 2030-03 | 1836.31 | 576.98 | 1259.33 | 241679.67 |
| 59 | 2030-04 | 1836.31 | 573.99 | 1262.33 | 240417.34 |
| 60 | 2030-05 | 1836.31 | 570.99 | 1265.32 | 239152.02 |
| 61 | 2030-06 | 1836.31 | 567.99 | 1268.33 | 237883.69 |
| 62 | 2030-07 | 1836.31 | 564.97 | 1271.34 | 236612.35 |
| 63 | 2030-08 | 1836.31 | 561.95 | 1274.36 | 235337.99 |
| 64 | 2030-09 | 1836.31 | 558.93 | 1277.39 | 234060.60 |
| 65 | 2030-10 | 1836.31 | 555.89 | 1280.42 | 232780.18 |
| 66 | 2030-11 | 1836.31 | 552.85 | 1283.46 | 231496.72 |
| 67 | 2030-12 | 1836.31 | 549.80 | 1286.51 | 230210.21 |
| 68 | 2031-01 | 1836.31 | 546.75 | 1289.57 | 228920.65 |
| 69 | 2031-02 | 1836.31 | 543.69 | 1292.63 | 227628.02 |
| 70 | 2031-03 | 1836.31 | 540.62 | 1295.70 | 226332.32 |
| 71 | 2031-04 | 1836.31 | 537.54 | 1298.78 | 225033.54 |
| 72 | 2031-05 | 1836.31 | 534.45 | 1301.86 | 223731.68 |
| 73 | 2031-06 | 1836.31 | 531.36 | 1304.95 | 222426.73 |
| 74 | 2031-07 | 1836.31 | 528.26 | 1308.05 | 221118.68 |
| 75 | 2031-08 | 1836.31 | 525.16 | 1311.16 | 219807.52 |
| 76 | 2031-09 | 1836.31 | 522.04 | 1314.27 | 218493.25 |
| 77 | 2031-10 | 1836.31 | 518.92 | 1317.39 | 217175.86 |
| 78 | 2031-11 | 1836.31 | 515.79 | 1320.52 | 215855.34 |
| 79 | 2031-12 | 1836.31 | 512.66 | 1323.66 | 214531.68 |
| 80 | 2032-01 | 1836.31 | 509.51 | 1326.80 | 213204.88 |
| 81 | 2032-02 | 1836.31 | 506.36 | 1329.95 | 211874.93 |
| 82 | 2032-03 | 1836.31 | 503.20 | 1333.11 | 210541.81 |
| 83 | 2032-04 | 1836.31 | 500.04 | 1336.28 | 209205.54 |
| 84 | 2032-05 | 1836.31 | 496.86 | 1339.45 | 207866.08 |
| 85 | 2032-06 | 1836.31 | 493.68 | 1342.63 | 206523.45 |
| 86 | 2032-07 | 1836.31 | 490.49 | 1345.82 | 205177.63 |
| 87 | 2032-08 | 1836.31 | 487.30 | 1349.02 | 203828.61 |
| 88 | 2032-09 | 1836.31 | 484.09 | 1352.22 | 202476.39 |
| 89 | 2032-10 | 1836.31 | 480.88 | 1355.43 | 201120.96 |
| 90 | 2032-11 | 1836.31 | 477.66 | 1358.65 | 199762.31 |
| 91 | 2032-12 | 1836.31 | 474.44 | 1361.88 | 198400.43 |
| 92 | 2033-01 | 1836.31 | 471.20 | 1365.11 | 197035.31 |
| 93 | 2033-02 | 1836.31 | 467.96 | 1368.36 | 195666.96 |
| 94 | 2033-03 | 1836.31 | 464.71 | 1371.61 | 194295.35 |
| 95 | 2033-04 | 1836.31 | 461.45 | 1374.86 | 192920.49 |
| 96 | 2033-05 | 1836.31 | 458.19 | 1378.13 | 191542.36 |
| 97 | 2033-06 | 1836.31 | 454.91 | 1381.40 | 190160.96 |
| 98 | 2033-07 | 1836.31 | 451.63 | 1384.68 | 188776.28 |
| 99 | 2033-08 | 1836.31 | 448.34 | 1387.97 | 187388.31 |
| 100 | 2033-09 | 1836.31 | 445.05 | 1391.27 | 185997.04 |
| 101 | 2033-10 | 1836.31 | 441.74 | 1394.57 | 184602.47 |
| 102 | 2033-11 | 1836.31 | 438.43 | 1397.88 | 183204.59 |
| 103 | 2033-12 | 1836.31 | 435.11 | 1401.20 | 181803.38 |
| 104 | 2034-01 | 1836.31 | 431.78 | 1404.53 | 180398.85 |
| 105 | 2034-02 | 1836.31 | 428.45 | 1407.87 | 178990.98 |
| 106 | 2034-03 | 1836.31 | 425.10 | 1411.21 | 177579.77 |
| 107 | 2034-04 | 1836.31 | 421.75 | 1414.56 | 176165.21 |
| 108 | 2034-05 | 1836.31 | 418.39 | 1417.92 | 174747.29 |
| 109 | 2034-06 | 1836.31 | 415.02 | 1421.29 | 173326.00 |
| 110 | 2034-07 | 1836.31 | 411.65 | 1424.67 | 171901.33 |
| 111 | 2034-08 | 1836.31 | 408.27 | 1428.05 | 170473.28 |
| 112 | 2034-09 | 1836.31 | 404.87 | 1431.44 | 169041.84 |
| 113 | 2034-10 | 1836.31 | 401.47 | 1434.84 | 167607.00 |
| 114 | 2034-11 | 1836.31 | 398.07 | 1438.25 | 166168.76 |
| 115 | 2034-12 | 1836.31 | 394.65 | 1441.66 | 164727.09 |
| 116 | 2035-01 | 1836.31 | 391.23 | 1445.09 | 163282.00 |
| 117 | 2035-02 | 1836.31 | 387.79 | 1448.52 | 161833.48 |
| 118 | 2035-03 | 1836.31 | 384.35 | 1451.96 | 160381.52 |
| 119 | 2035-04 | 1836.31 | 380.91 | 1455.41 | 158926.12 |
| 120 | 2035-05 | 1836.31 | 377.45 | 1458.86 | 157467.25 |
| 121 | 2035-06 | 1836.31 | 373.98 | 1462.33 | 156004.92 |
| 122 | 2035-07 | 1836.31 | 370.51 | 1465.80 | 154539.12 |
| 123 | 2035-08 | 1836.31 | 367.03 | 1469.28 | 153069.83 |
| 124 | 2035-09 | 1836.31 | 363.54 | 1472.77 | 151597.06 |
| 125 | 2035-10 | 1836.31 | 360.04 | 1476.27 | 150120.79 |
| 126 | 2035-11 | 1836.31 | 356.54 | 1479.78 | 148641.01 |
| 127 | 2035-12 | 1836.31 | 353.02 | 1483.29 | 147157.72 |
| 128 | 2036-01 | 1836.31 | 349.50 | 1486.81 | 145670.91 |
| 129 | 2036-02 | 1836.31 | 345.97 | 1490.35 | 144180.56 |
| 130 | 2036-03 | 1836.31 | 342.43 | 1493.89 | 142686.67 |
| 131 | 2036-04 | 1836.31 | 338.88 | 1497.43 | 141189.24 |
| 132 | 2036-05 | 1836.31 | 335.32 | 1500.99 | 139688.25 |
| 133 | 2036-06 | 1836.31 | 331.76 | 1504.55 | 138183.70 |
| 134 | 2036-07 | 1836.31 | 328.19 | 1508.13 | 136675.57 |
| 135 | 2036-08 | 1836.31 | 324.60 | 1511.71 | 135163.86 |
| 136 | 2036-09 | 1836.31 | 321.01 | 1515.30 | 133648.56 |
| 137 | 2036-10 | 1836.31 | 317.42 | 1518.90 | 132129.66 |
| 138 | 2036-11 | 1836.31 | 313.81 | 1522.51 | 130607.15 |
| 139 | 2036-12 | 1836.31 | 310.19 | 1526.12 | 129081.03 |
| 140 | 2037-01 | 1836.31 | 306.57 | 1529.75 | 127551.28 |
| 141 | 2037-02 | 1836.31 | 302.93 | 1533.38 | 126017.90 |
| 142 | 2037-03 | 1836.31 | 299.29 | 1537.02 | 124480.88 |
| 143 | 2037-04 | 1836.31 | 295.64 | 1540.67 | 122940.21 |
| 144 | 2037-05 | 1836.31 | 291.98 | 1544.33 | 121395.88 |
| 145 | 2037-06 | 1836.31 | 288.32 | 1548.00 | 119847.88 |
| 146 | 2037-07 | 1836.31 | 284.64 | 1551.68 | 118296.20 |
| 147 | 2037-08 | 1836.31 | 280.95 | 1555.36 | 116740.84 |
| 148 | 2037-09 | 1836.31 | 277.26 | 1559.05 | 115181.78 |
| 149 | 2037-10 | 1836.31 | 273.56 | 1562.76 | 113619.03 |
| 150 | 2037-11 | 1836.31 | 269.85 | 1566.47 | 112052.56 |
| 151 | 2037-12 | 1836.31 | 266.12 | 1570.19 | 110482.37 |
| 152 | 2038-01 | 1836.31 | 262.40 | 1573.92 | 108908.45 |
| 153 | 2038-02 | 1836.31 | 258.66 | 1577.66 | 107330.79 |
| 154 | 2038-03 | 1836.31 | 254.91 | 1581.40 | 105749.39 |
| 155 | 2038-04 | 1836.31 | 251.15 | 1585.16 | 104164.23 |
| 156 | 2038-05 | 1836.31 | 247.39 | 1588.92 | 102575.30 |
| 157 | 2038-06 | 1836.31 | 243.62 | 1592.70 | 100982.61 |
| 158 | 2038-07 | 1836.31 | 239.83 | 1596.48 | 99386.13 |
| 159 | 2038-08 | 1836.31 | 236.04 | 1600.27 | 97785.85 |
| 160 | 2038-09 | 1836.31 | 232.24 | 1604.07 | 96181.78 |
| 161 | 2038-10 | 1836.31 | 228.43 | 1607.88 | 94573.90 |
| 162 | 2038-11 | 1836.31 | 224.61 | 1611.70 | 92962.20 |
| 163 | 2038-12 | 1836.31 | 220.79 | 1615.53 | 91346.67 |
| 164 | 2039-01 | 1836.31 | 216.95 | 1619.37 | 89727.30 |
| 165 | 2039-02 | 1836.31 | 213.10 | 1623.21 | 88104.09 |
| 166 | 2039-03 | 1836.31 | 209.25 | 1627.07 | 86477.02 |
| 167 | 2039-04 | 1836.31 | 205.38 | 1630.93 | 84846.09 |
| 168 | 2039-05 | 1836.31 | 201.51 | 1634.80 | 83211.28 |
| 169 | 2039-06 | 1836.31 | 197.63 | 1638.69 | 81572.60 |
| 170 | 2039-07 | 1836.31 | 193.73 | 1642.58 | 79930.02 |
| 171 | 2039-08 | 1836.31 | 189.83 | 1646.48 | 78283.54 |
| 172 | 2039-09 | 1836.31 | 185.92 | 1650.39 | 76633.15 |
| 173 | 2039-10 | 1836.31 | 182.00 | 1654.31 | 74978.84 |
| 174 | 2039-11 | 1836.31 | 178.07 | 1658.24 | 73320.60 |
| 175 | 2039-12 | 1836.31 | 174.14 | 1662.18 | 71658.42 |
| 176 | 2040-01 | 1836.31 | 170.19 | 1666.13 | 69992.29 |
| 177 | 2040-02 | 1836.31 | 166.23 | 1670.08 | 68322.21 |
| 178 | 2040-03 | 1836.31 | 162.27 | 1674.05 | 66648.16 |
| 179 | 2040-04 | 1836.31 | 158.29 | 1678.03 | 64970.13 |
| 180 | 2040-05 | 1836.31 | 154.30 | 1682.01 | 63288.12 |
| 181 | 2040-06 | 1836.31 | 150.31 | 1686.01 | 61602.12 |
| 182 | 2040-07 | 1836.31 | 146.31 | 1690.01 | 59912.11 |
| 183 | 2040-08 | 1836.31 | 142.29 | 1694.02 | 58218.09 |
| 184 | 2040-09 | 1836.31 | 138.27 | 1698.05 | 56520.04 |
| 185 | 2040-10 | 1836.31 | 134.24 | 1702.08 | 54817.96 |
| 186 | 2040-11 | 1836.31 | 130.19 | 1706.12 | 53111.84 |
| 187 | 2040-12 | 1836.31 | 126.14 | 1710.17 | 51401.66 |
| 188 | 2041-01 | 1836.31 | 122.08 | 1714.24 | 49687.43 |
| 189 | 2041-02 | 1836.31 | 118.01 | 1718.31 | 47969.12 |
| 190 | 2041-03 | 1836.31 | 113.93 | 1722.39 | 46246.73 |
| 191 | 2041-04 | 1836.31 | 109.84 | 1726.48 | 44520.26 |
| 192 | 2041-05 | 1836.31 | 105.74 | 1730.58 | 42789.68 |
| 193 | 2041-06 | 1836.31 | 101.63 | 1734.69 | 41054.99 |
| 194 | 2041-07 | 1836.31 | 97.51 | 1738.81 | 39316.18 |
| 195 | 2041-08 | 1836.31 | 93.38 | 1742.94 | 37573.24 |
| 196 | 2041-09 | 1836.31 | 89.24 | 1747.08 | 35826.16 |
| 197 | 2041-10 | 1836.31 | 85.09 | 1751.23 | 34074.94 |
| 198 | 2041-11 | 1836.31 | 80.93 | 1755.39 | 32319.55 |
| 199 | 2041-12 | 1836.31 | 76.76 | 1759.56 | 30559.99 |
| 200 | 2042-01 | 1836.31 | 72.58 | 1763.73 | 28796.26 |
| 201 | 2042-02 | 1836.31 | 68.39 | 1767.92 | 27028.34 |
| 202 | 2042-03 | 1836.31 | 64.19 | 1772.12 | 25256.21 |
| 203 | 2042-04 | 1836.31 | 59.98 | 1776.33 | 23479.88 |
| 204 | 2042-05 | 1836.31 | 55.76 | 1780.55 | 21699.33 |
| 205 | 2042-06 | 1836.31 | 51.54 | 1784.78 | 19914.55 |
| 206 | 2042-07 | 1836.31 | 47.30 | 1789.02 | 18125.54 |
| 207 | 2042-08 | 1836.31 | 43.05 | 1793.27 | 16332.27 |
| 208 | 2042-09 | 1836.31 | 38.79 | 1797.53 | 14534.75 |
| 209 | 2042-10 | 1836.31 | 34.52 | 1801.79 | 12732.95 |
| 210 | 2042-11 | 1836.31 | 30.24 | 1806.07 | 10926.88 |
| 211 | 2042-12 | 1836.31 | 25.95 | 1810.36 | 9116.51 |
| 212 | 2043-01 | 1836.31 | 21.65 | 1814.66 | 7301.85 |
| 213 | 2043-02 | 1836.31 | 17.34 | 1818.97 | 5482.88 |
| 214 | 2043-03 | 1836.31 | 13.02 | 1823.29 | 3659.59 |
| 215 | 2043-04 | 1836.31 | 8.69 | 1827.62 | 1831.96 |
| 216 | 2043-05 | 1836.31 | 4.35 | 1831.96 | 0.00 |
等额本金还款方式：
贷款总额：31万
还款月数：18年
首月还款：2171.44元
每月递减：3.41元
利息总额：7.99万
本息合计：38.99万
节省利息：6760.8元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 2171.44 | 736.25 | 1435.19 | 308564.81 |
| 2 | 2025-07 | 2168.03 | 732.84 | 1435.19 | 307129.63 |
| 3 | 2025-08 | 2164.62 | 729.43 | 1435.19 | 305694.44 |
| 4 | 2025-09 | 2161.21 | 726.02 | 1435.19 | 304259.26 |
| 5 | 2025-10 | 2157.80 | 722.62 | 1435.19 | 302824.07 |
| 6 | 2025-11 | 2154.39 | 719.21 | 1435.19 | 301388.89 |
| 7 | 2025-12 | 2150.98 | 715.80 | 1435.19 | 299953.70 |
| 8 | 2026-01 | 2147.58 | 712.39 | 1435.19 | 298518.52 |
| 9 | 2026-02 | 2144.17 | 708.98 | 1435.19 | 297083.33 |
| 10 | 2026-03 | 2140.76 | 705.57 | 1435.19 | 295648.15 |
| 11 | 2026-04 | 2137.35 | 702.16 | 1435.19 | 294212.96 |
| 12 | 2026-05 | 2133.94 | 698.76 | 1435.19 | 292777.78 |
| 13 | 2026-06 | 2130.53 | 695.35 | 1435.19 | 291342.59 |
| 14 | 2026-07 | 2127.12 | 691.94 | 1435.19 | 289907.41 |
| 15 | 2026-08 | 2123.72 | 688.53 | 1435.19 | 288472.22 |
| 16 | 2026-09 | 2120.31 | 685.12 | 1435.19 | 287037.04 |
| 17 | 2026-10 | 2116.90 | 681.71 | 1435.19 | 285601.85 |
| 18 | 2026-11 | 2113.49 | 678.30 | 1435.19 | 284166.67 |
| 19 | 2026-12 | 2110.08 | 674.90 | 1435.19 | 282731.48 |
| 20 | 2027-01 | 2106.67 | 671.49 | 1435.19 | 281296.30 |
| 21 | 2027-02 | 2103.26 | 668.08 | 1435.19 | 279861.11 |
| 22 | 2027-03 | 2099.86 | 664.67 | 1435.19 | 278425.93 |
| 23 | 2027-04 | 2096.45 | 661.26 | 1435.19 | 276990.74 |
| 24 | 2027-05 | 2093.04 | 657.85 | 1435.19 | 275555.56 |
| 25 | 2027-06 | 2089.63 | 654.44 | 1435.19 | 274120.37 |
| 26 | 2027-07 | 2086.22 | 651.04 | 1435.19 | 272685.19 |
| 27 | 2027-08 | 2082.81 | 647.63 | 1435.19 | 271250.00 |
| 28 | 2027-09 | 2079.40 | 644.22 | 1435.19 | 269814.81 |
| 29 | 2027-10 | 2076.00 | 640.81 | 1435.19 | 268379.63 |
| 30 | 2027-11 | 2072.59 | 637.40 | 1435.19 | 266944.44 |
| 31 | 2027-12 | 2069.18 | 633.99 | 1435.19 | 265509.26 |
| 32 | 2028-01 | 2065.77 | 630.58 | 1435.19 | 264074.07 |
| 33 | 2028-02 | 2062.36 | 627.18 | 1435.19 | 262638.89 |
| 34 | 2028-03 | 2058.95 | 623.77 | 1435.19 | 261203.70 |
| 35 | 2028-04 | 2055.54 | 620.36 | 1435.19 | 259768.52 |
| 36 | 2028-05 | 2052.14 | 616.95 | 1435.19 | 258333.33 |
| 37 | 2028-06 | 2048.73 | 613.54 | 1435.19 | 256898.15 |
| 38 | 2028-07 | 2045.32 | 610.13 | 1435.19 | 255462.96 |
| 39 | 2028-08 | 2041.91 | 606.72 | 1435.19 | 254027.78 |
| 40 | 2028-09 | 2038.50 | 603.32 | 1435.19 | 252592.59 |
| 41 | 2028-10 | 2035.09 | 599.91 | 1435.19 | 251157.41 |
| 42 | 2028-11 | 2031.68 | 596.50 | 1435.19 | 249722.22 |
| 43 | 2028-12 | 2028.28 | 593.09 | 1435.19 | 248287.04 |
| 44 | 2029-01 | 2024.87 | 589.68 | 1435.19 | 246851.85 |
| 45 | 2029-02 | 2021.46 | 586.27 | 1435.19 | 245416.67 |
| 46 | 2029-03 | 2018.05 | 582.86 | 1435.19 | 243981.48 |
| 47 | 2029-04 | 2014.64 | 579.46 | 1435.19 | 242546.30 |
| 48 | 2029-05 | 2011.23 | 576.05 | 1435.19 | 241111.11 |
| 49 | 2029-06 | 2007.82 | 572.64 | 1435.19 | 239675.93 |
| 50 | 2029-07 | 2004.42 | 569.23 | 1435.19 | 238240.74 |
| 51 | 2029-08 | 2001.01 | 565.82 | 1435.19 | 236805.56 |
| 52 | 2029-09 | 1997.60 | 562.41 | 1435.19 | 235370.37 |
| 53 | 2029-10 | 1994.19 | 559.00 | 1435.19 | 233935.19 |
| 54 | 2029-11 | 1990.78 | 555.60 | 1435.19 | 232500.00 |
| 55 | 2029-12 | 1987.37 | 552.19 | 1435.19 | 231064.81 |
| 56 | 2030-01 | 1983.96 | 548.78 | 1435.19 | 229629.63 |
| 57 | 2030-02 | 1980.56 | 545.37 | 1435.19 | 228194.44 |
| 58 | 2030-03 | 1977.15 | 541.96 | 1435.19 | 226759.26 |
| 59 | 2030-04 | 1973.74 | 538.55 | 1435.19 | 225324.07 |
| 60 | 2030-05 | 1970.33 | 535.14 | 1435.19 | 223888.89 |
| 61 | 2030-06 | 1966.92 | 531.74 | 1435.19 | 222453.70 |
| 62 | 2030-07 | 1963.51 | 528.33 | 1435.19 | 221018.52 |
| 63 | 2030-08 | 1960.10 | 524.92 | 1435.19 | 219583.33 |
| 64 | 2030-09 | 1956.70 | 521.51 | 1435.19 | 218148.15 |
| 65 | 2030-10 | 1953.29 | 518.10 | 1435.19 | 216712.96 |
| 66 | 2030-11 | 1949.88 | 514.69 | 1435.19 | 215277.78 |
| 67 | 2030-12 | 1946.47 | 511.28 | 1435.19 | 213842.59 |
| 68 | 2031-01 | 1943.06 | 507.88 | 1435.19 | 212407.41 |
| 69 | 2031-02 | 1939.65 | 504.47 | 1435.19 | 210972.22 |
| 70 | 2031-03 | 1936.24 | 501.06 | 1435.19 | 209537.04 |
| 71 | 2031-04 | 1932.84 | 497.65 | 1435.19 | 208101.85 |
| 72 | 2031-05 | 1929.43 | 494.24 | 1435.19 | 206666.67 |
| 73 | 2031-06 | 1926.02 | 490.83 | 1435.19 | 205231.48 |
| 74 | 2031-07 | 1922.61 | 487.42 | 1435.19 | 203796.30 |
| 75 | 2031-08 | 1919.20 | 484.02 | 1435.19 | 202361.11 |
| 76 | 2031-09 | 1915.79 | 480.61 | 1435.19 | 200925.93 |
| 77 | 2031-10 | 1912.38 | 477.20 | 1435.19 | 199490.74 |
| 78 | 2031-11 | 1908.98 | 473.79 | 1435.19 | 198055.56 |
| 79 | 2031-12 | 1905.57 | 470.38 | 1435.19 | 196620.37 |
| 80 | 2032-01 | 1902.16 | 466.97 | 1435.19 | 195185.19 |
| 81 | 2032-02 | 1898.75 | 463.56 | 1435.19 | 193750.00 |
| 82 | 2032-03 | 1895.34 | 460.16 | 1435.19 | 192314.81 |
| 83 | 2032-04 | 1891.93 | 456.75 | 1435.19 | 190879.63 |
| 84 | 2032-05 | 1888.52 | 453.34 | 1435.19 | 189444.44 |
| 85 | 2032-06 | 1885.12 | 449.93 | 1435.19 | 188009.26 |
| 86 | 2032-07 | 1881.71 | 446.52 | 1435.19 | 186574.07 |
| 87 | 2032-08 | 1878.30 | 443.11 | 1435.19 | 185138.89 |
| 88 | 2032-09 | 1874.89 | 439.70 | 1435.19 | 183703.70 |
| 89 | 2032-10 | 1871.48 | 436.30 | 1435.19 | 182268.52 |
| 90 | 2032-11 | 1868.07 | 432.89 | 1435.19 | 180833.33 |
| 91 | 2032-12 | 1864.66 | 429.48 | 1435.19 | 179398.15 |
| 92 | 2033-01 | 1861.26 | 426.07 | 1435.19 | 177962.96 |
| 93 | 2033-02 | 1857.85 | 422.66 | 1435.19 | 176527.78 |
| 94 | 2033-03 | 1854.44 | 419.25 | 1435.19 | 175092.59 |
| 95 | 2033-04 | 1851.03 | 415.84 | 1435.19 | 173657.41 |
| 96 | 2033-05 | 1847.62 | 412.44 | 1435.19 | 172222.22 |
| 97 | 2033-06 | 1844.21 | 409.03 | 1435.19 | 170787.04 |
| 98 | 2033-07 | 1840.80 | 405.62 | 1435.19 | 169351.85 |
| 99 | 2033-08 | 1837.40 | 402.21 | 1435.19 | 167916.67 |
| 100 | 2033-09 | 1833.99 | 398.80 | 1435.19 | 166481.48 |
| 101 | 2033-10 | 1830.58 | 395.39 | 1435.19 | 165046.30 |
| 102 | 2033-11 | 1827.17 | 391.98 | 1435.19 | 163611.11 |
| 103 | 2033-12 | 1823.76 | 388.58 | 1435.19 | 162175.93 |
| 104 | 2034-01 | 1820.35 | 385.17 | 1435.19 | 160740.74 |
| 105 | 2034-02 | 1816.94 | 381.76 | 1435.19 | 159305.56 |
| 106 | 2034-03 | 1813.54 | 378.35 | 1435.19 | 157870.37 |
| 107 | 2034-04 | 1810.13 | 374.94 | 1435.19 | 156435.19 |
| 108 | 2034-05 | 1806.72 | 371.53 | 1435.19 | 155000.00 |
| 109 | 2034-06 | 1803.31 | 368.13 | 1435.19 | 153564.81 |
| 110 | 2034-07 | 1799.90 | 364.72 | 1435.19 | 152129.63 |
| 111 | 2034-08 | 1796.49 | 361.31 | 1435.19 | 150694.44 |
| 112 | 2034-09 | 1793.08 | 357.90 | 1435.19 | 149259.26 |
| 113 | 2034-10 | 1789.68 | 354.49 | 1435.19 | 147824.07 |
| 114 | 2034-11 | 1786.27 | 351.08 | 1435.19 | 146388.89 |
| 115 | 2034-12 | 1782.86 | 347.67 | 1435.19 | 144953.70 |
| 116 | 2035-01 | 1779.45 | 344.27 | 1435.19 | 143518.52 |
| 117 | 2035-02 | 1776.04 | 340.86 | 1435.19 | 142083.33 |
| 118 | 2035-03 | 1772.63 | 337.45 | 1435.19 | 140648.15 |
| 119 | 2035-04 | 1769.22 | 334.04 | 1435.19 | 139212.96 |
| 120 | 2035-05 | 1765.82 | 330.63 | 1435.19 | 137777.78 |
| 121 | 2035-06 | 1762.41 | 327.22 | 1435.19 | 136342.59 |
| 122 | 2035-07 | 1759.00 | 323.81 | 1435.19 | 134907.41 |
| 123 | 2035-08 | 1755.59 | 320.41 | 1435.19 | 133472.22 |
| 124 | 2035-09 | 1752.18 | 317.00 | 1435.19 | 132037.04 |
| 125 | 2035-10 | 1748.77 | 313.59 | 1435.19 | 130601.85 |
| 126 | 2035-11 | 1745.36 | 310.18 | 1435.19 | 129166.67 |
| 127 | 2035-12 | 1741.96 | 306.77 | 1435.19 | 127731.48 |
| 128 | 2036-01 | 1738.55 | 303.36 | 1435.19 | 126296.30 |
| 129 | 2036-02 | 1735.14 | 299.95 | 1435.19 | 124861.11 |
| 130 | 2036-03 | 1731.73 | 296.55 | 1435.19 | 123425.93 |
| 131 | 2036-04 | 1728.32 | 293.14 | 1435.19 | 121990.74 |
| 132 | 2036-05 | 1724.91 | 289.73 | 1435.19 | 120555.56 |
| 133 | 2036-06 | 1721.50 | 286.32 | 1435.19 | 119120.37 |
| 134 | 2036-07 | 1718.10 | 282.91 | 1435.19 | 117685.19 |
| 135 | 2036-08 | 1714.69 | 279.50 | 1435.19 | 116250.00 |
| 136 | 2036-09 | 1711.28 | 276.09 | 1435.19 | 114814.81 |
| 137 | 2036-10 | 1707.87 | 272.69 | 1435.19 | 113379.63 |
| 138 | 2036-11 | 1704.46 | 269.28 | 1435.19 | 111944.44 |
| 139 | 2036-12 | 1701.05 | 265.87 | 1435.19 | 110509.26 |
| 140 | 2037-01 | 1697.64 | 262.46 | 1435.19 | 109074.07 |
| 141 | 2037-02 | 1694.24 | 259.05 | 1435.19 | 107638.89 |
| 142 | 2037-03 | 1690.83 | 255.64 | 1435.19 | 106203.70 |
| 143 | 2037-04 | 1687.42 | 252.23 | 1435.19 | 104768.52 |
| 144 | 2037-05 | 1684.01 | 248.83 | 1435.19 | 103333.33 |
| 145 | 2037-06 | 1680.60 | 245.42 | 1435.19 | 101898.15 |
| 146 | 2037-07 | 1677.19 | 242.01 | 1435.19 | 100462.96 |
| 147 | 2037-08 | 1673.78 | 238.60 | 1435.19 | 99027.78 |
| 148 | 2037-09 | 1670.38 | 235.19 | 1435.19 | 97592.59 |
| 149 | 2037-10 | 1666.97 | 231.78 | 1435.19 | 96157.41 |
| 150 | 2037-11 | 1663.56 | 228.37 | 1435.19 | 94722.22 |
| 151 | 2037-12 | 1660.15 | 224.97 | 1435.19 | 93287.04 |
| 152 | 2038-01 | 1656.74 | 221.56 | 1435.19 | 91851.85 |
| 153 | 2038-02 | 1653.33 | 218.15 | 1435.19 | 90416.67 |
| 154 | 2038-03 | 1649.92 | 214.74 | 1435.19 | 88981.48 |
| 155 | 2038-04 | 1646.52 | 211.33 | 1435.19 | 87546.30 |
| 156 | 2038-05 | 1643.11 | 207.92 | 1435.19 | 86111.11 |
| 157 | 2038-06 | 1639.70 | 204.51 | 1435.19 | 84675.93 |
| 158 | 2038-07 | 1636.29 | 201.11 | 1435.19 | 83240.74 |
| 159 | 2038-08 | 1632.88 | 197.70 | 1435.19 | 81805.56 |
| 160 | 2038-09 | 1629.47 | 194.29 | 1435.19 | 80370.37 |
| 161 | 2038-10 | 1626.06 | 190.88 | 1435.19 | 78935.19 |
| 162 | 2038-11 | 1622.66 | 187.47 | 1435.19 | 77500.00 |
| 163 | 2038-12 | 1619.25 | 184.06 | 1435.19 | 76064.81 |
| 164 | 2039-01 | 1615.84 | 180.65 | 1435.19 | 74629.63 |
| 165 | 2039-02 | 1612.43 | 177.25 | 1435.19 | 73194.44 |
| 166 | 2039-03 | 1609.02 | 173.84 | 1435.19 | 71759.26 |
| 167 | 2039-04 | 1605.61 | 170.43 | 1435.19 | 70324.07 |
| 168 | 2039-05 | 1602.20 | 167.02 | 1435.19 | 68888.89 |
| 169 | 2039-06 | 1598.80 | 163.61 | 1435.19 | 67453.70 |
| 170 | 2039-07 | 1595.39 | 160.20 | 1435.19 | 66018.52 |
| 171 | 2039-08 | 1591.98 | 156.79 | 1435.19 | 64583.33 |
| 172 | 2039-09 | 1588.57 | 153.39 | 1435.19 | 63148.15 |
| 173 | 2039-10 | 1585.16 | 149.98 | 1435.19 | 61712.96 |
| 174 | 2039-11 | 1581.75 | 146.57 | 1435.19 | 60277.78 |
| 175 | 2039-12 | 1578.34 | 143.16 | 1435.19 | 58842.59 |
| 176 | 2040-01 | 1574.94 | 139.75 | 1435.19 | 57407.41 |
| 177 | 2040-02 | 1571.53 | 136.34 | 1435.19 | 55972.22 |
| 178 | 2040-03 | 1568.12 | 132.93 | 1435.19 | 54537.04 |
| 179 | 2040-04 | 1564.71 | 129.53 | 1435.19 | 53101.85 |
| 180 | 2040-05 | 1561.30 | 126.12 | 1435.19 | 51666.67 |
| 181 | 2040-06 | 1557.89 | 122.71 | 1435.19 | 50231.48 |
| 182 | 2040-07 | 1554.48 | 119.30 | 1435.19 | 48796.30 |
| 183 | 2040-08 | 1551.08 | 115.89 | 1435.19 | 47361.11 |
| 184 | 2040-09 | 1547.67 | 112.48 | 1435.19 | 45925.93 |
| 185 | 2040-10 | 1544.26 | 109.07 | 1435.19 | 44490.74 |
| 186 | 2040-11 | 1540.85 | 105.67 | 1435.19 | 43055.56 |
| 187 | 2040-12 | 1537.44 | 102.26 | 1435.19 | 41620.37 |
| 188 | 2041-01 | 1534.03 | 98.85 | 1435.19 | 40185.19 |
| 189 | 2041-02 | 1530.63 | 95.44 | 1435.19 | 38750.00 |
| 190 | 2041-03 | 1527.22 | 92.03 | 1435.19 | 37314.81 |
| 191 | 2041-04 | 1523.81 | 88.62 | 1435.19 | 35879.63 |
| 192 | 2041-05 | 1520.40 | 85.21 | 1435.19 | 34444.44 |
| 193 | 2041-06 | 1516.99 | 81.81 | 1435.19 | 33009.26 |
| 194 | 2041-07 | 1513.58 | 78.40 | 1435.19 | 31574.07 |
| 195 | 2041-08 | 1510.17 | 74.99 | 1435.19 | 30138.89 |
| 196 | 2041-09 | 1506.77 | 71.58 | 1435.19 | 28703.70 |
| 197 | 2041-10 | 1503.36 | 68.17 | 1435.19 | 27268.52 |
| 198 | 2041-11 | 1499.95 | 64.76 | 1435.19 | 25833.33 |
| 199 | 2041-12 | 1496.54 | 61.35 | 1435.19 | 24398.15 |
| 200 | 2042-01 | 1493.13 | 57.95 | 1435.19 | 22962.96 |
| 201 | 2042-02 | 1489.72 | 54.54 | 1435.19 | 21527.78 |
| 202 | 2042-03 | 1486.31 | 51.13 | 1435.19 | 20092.59 |
| 203 | 2042-04 | 1482.91 | 47.72 | 1435.19 | 18657.41 |
| 204 | 2042-05 | 1479.50 | 44.31 | 1435.19 | 17222.22 |
| 205 | 2042-06 | 1476.09 | 40.90 | 1435.19 | 15787.04 |
| 206 | 2042-07 | 1472.68 | 37.49 | 1435.19 | 14351.85 |
| 207 | 2042-08 | 1469.27 | 34.09 | 1435.19 | 12916.67 |
| 208 | 2042-09 | 1465.86 | 30.68 | 1435.19 | 11481.48 |
| 209 | 2042-10 | 1462.45 | 27.27 | 1435.19 | 10046.30 |
| 210 | 2042-11 | 1459.05 | 23.86 | 1435.19 | 8611.11 |
| 211 | 2042-12 | 1455.64 | 20.45 | 1435.19 | 7175.93 |
| 212 | 2043-01 | 1452.23 | 17.04 | 1435.19 | 5740.74 |
| 213 | 2043-02 | 1448.82 | 13.63 | 1435.19 | 4305.56 |
| 214 | 2043-03 | 1445.41 | 10.23 | 1435.19 | 2870.37 |
| 215 | 2043-04 | 1442.00 | 6.82 | 1435.19 | 1435.19 |
| 216 | 2043-05 | 1438.59 | 3.41 | 1435.19 | 0.00 |