贷款39万（公积金贷款）房贷，还款16年8个月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：39万
还款月数：16年8个月
每月还款：2451.92元
利息总额：10.04万
本息合计：49.04万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2451.92 | 926.25 | 1525.67 | 388474.33 |
| 2 | 2025-06 | 2451.92 | 922.63 | 1529.30 | 386945.03 |
| 3 | 2025-07 | 2451.92 | 918.99 | 1532.93 | 385412.10 |
| 4 | 2025-08 | 2451.92 | 915.35 | 1536.57 | 383875.53 |
| 5 | 2025-09 | 2451.92 | 911.70 | 1540.22 | 382335.31 |
| 6 | 2025-10 | 2451.92 | 908.05 | 1543.88 | 380791.43 |
| 7 | 2025-11 | 2451.92 | 904.38 | 1547.54 | 379243.89 |
| 8 | 2025-12 | 2451.92 | 900.70 | 1551.22 | 377692.67 |
| 9 | 2026-01 | 2451.92 | 897.02 | 1554.90 | 376137.77 |
| 10 | 2026-02 | 2451.92 | 893.33 | 1558.60 | 374579.17 |
| 11 | 2026-03 | 2451.92 | 889.63 | 1562.30 | 373016.87 |
| 12 | 2026-04 | 2451.92 | 885.92 | 1566.01 | 371450.86 |
| 13 | 2026-05 | 2451.92 | 882.20 | 1569.73 | 369881.14 |
| 14 | 2026-06 | 2451.92 | 878.47 | 1573.46 | 368307.68 |
| 15 | 2026-07 | 2451.92 | 874.73 | 1577.19 | 366730.49 |
| 16 | 2026-08 | 2451.92 | 870.98 | 1580.94 | 365149.55 |
| 17 | 2026-09 | 2451.92 | 867.23 | 1584.69 | 363564.85 |
| 18 | 2026-10 | 2451.92 | 863.47 | 1588.46 | 361976.40 |
| 19 | 2026-11 | 2451.92 | 859.69 | 1592.23 | 360384.17 |
| 20 | 2026-12 | 2451.92 | 855.91 | 1596.01 | 358788.16 |
| 21 | 2027-01 | 2451.92 | 852.12 | 1599.80 | 357188.35 |
| 22 | 2027-02 | 2451.92 | 848.32 | 1603.60 | 355584.75 |
| 23 | 2027-03 | 2451.92 | 844.51 | 1607.41 | 353977.34 |
| 24 | 2027-04 | 2451.92 | 840.70 | 1611.23 | 352366.12 |
| 25 | 2027-05 | 2451.92 | 836.87 | 1615.05 | 350751.06 |
| 26 | 2027-06 | 2451.92 | 833.03 | 1618.89 | 349132.17 |
| 27 | 2027-07 | 2451.92 | 829.19 | 1622.73 | 347509.44 |
| 28 | 2027-08 | 2451.92 | 825.33 | 1626.59 | 345882.85 |
| 29 | 2027-09 | 2451.92 | 821.47 | 1630.45 | 344252.40 |
| 30 | 2027-10 | 2451.92 | 817.60 | 1634.32 | 342618.07 |
| 31 | 2027-11 | 2451.92 | 813.72 | 1638.21 | 340979.87 |
| 32 | 2027-12 | 2451.92 | 809.83 | 1642.10 | 339337.77 |
| 33 | 2028-01 | 2451.92 | 805.93 | 1646.00 | 337691.77 |
| 34 | 2028-02 | 2451.92 | 802.02 | 1649.91 | 336041.87 |
| 35 | 2028-03 | 2451.92 | 798.10 | 1653.82 | 334388.04 |
| 36 | 2028-04 | 2451.92 | 794.17 | 1657.75 | 332730.29 |
| 37 | 2028-05 | 2451.92 | 790.23 | 1661.69 | 331068.60 |
| 38 | 2028-06 | 2451.92 | 786.29 | 1665.64 | 329402.97 |
| 39 | 2028-07 | 2451.92 | 782.33 | 1669.59 | 327733.38 |
| 40 | 2028-08 | 2451.92 | 778.37 | 1673.56 | 326059.82 |
| 41 | 2028-09 | 2451.92 | 774.39 | 1677.53 | 324382.29 |
| 42 | 2028-10 | 2451.92 | 770.41 | 1681.52 | 322700.77 |
| 43 | 2028-11 | 2451.92 | 766.41 | 1685.51 | 321015.26 |
| 44 | 2028-12 | 2451.92 | 762.41 | 1689.51 | 319325.75 |
| 45 | 2029-01 | 2451.92 | 758.40 | 1693.52 | 317632.22 |
| 46 | 2029-02 | 2451.92 | 754.38 | 1697.55 | 315934.68 |
| 47 | 2029-03 | 2451.92 | 750.34 | 1701.58 | 314233.10 |
| 48 | 2029-04 | 2451.92 | 746.30 | 1705.62 | 312527.48 |
| 49 | 2029-05 | 2451.92 | 742.25 | 1709.67 | 310817.81 |
| 50 | 2029-06 | 2451.92 | 738.19 | 1713.73 | 309104.08 |
| 51 | 2029-07 | 2451.92 | 734.12 | 1717.80 | 307386.27 |
| 52 | 2029-08 | 2451.92 | 730.04 | 1721.88 | 305664.39 |
| 53 | 2029-09 | 2451.92 | 725.95 | 1725.97 | 303938.42 |
| 54 | 2029-10 | 2451.92 | 721.85 | 1730.07 | 302208.35 |
| 55 | 2029-11 | 2451.92 | 717.74 | 1734.18 | 300474.17 |
| 56 | 2029-12 | 2451.92 | 713.63 | 1738.30 | 298735.88 |
| 57 | 2030-01 | 2451.92 | 709.50 | 1742.43 | 296993.45 |
| 58 | 2030-02 | 2451.92 | 705.36 | 1746.56 | 295246.89 |
| 59 | 2030-03 | 2451.92 | 701.21 | 1750.71 | 293496.17 |
| 60 | 2030-04 | 2451.92 | 697.05 | 1754.87 | 291741.30 |
| 61 | 2030-05 | 2451.92 | 692.89 | 1759.04 | 289982.27 |
| 62 | 2030-06 | 2451.92 | 688.71 | 1763.22 | 288219.05 |
| 63 | 2030-07 | 2451.92 | 684.52 | 1767.40 | 286451.65 |
| 64 | 2030-08 | 2451.92 | 680.32 | 1771.60 | 284680.05 |
| 65 | 2030-09 | 2451.92 | 676.12 | 1775.81 | 282904.24 |
| 66 | 2030-10 | 2451.92 | 671.90 | 1780.03 | 281124.21 |
| 67 | 2030-11 | 2451.92 | 667.67 | 1784.25 | 279339.96 |
| 68 | 2030-12 | 2451.92 | 663.43 | 1788.49 | 277551.47 |
| 69 | 2031-01 | 2451.92 | 659.18 | 1792.74 | 275758.73 |
| 70 | 2031-02 | 2451.92 | 654.93 | 1797.00 | 273961.73 |
| 71 | 2031-03 | 2451.92 | 650.66 | 1801.26 | 272160.47 |
| 72 | 2031-04 | 2451.92 | 646.38 | 1805.54 | 270354.92 |
| 73 | 2031-05 | 2451.92 | 642.09 | 1809.83 | 268545.09 |
| 74 | 2031-06 | 2451.92 | 637.79 | 1814.13 | 266730.96 |
| 75 | 2031-07 | 2451.92 | 633.49 | 1818.44 | 264912.53 |
| 76 | 2031-08 | 2451.92 | 629.17 | 1822.76 | 263089.77 |
| 77 | 2031-09 | 2451.92 | 624.84 | 1827.09 | 261262.68 |
| 78 | 2031-10 | 2451.92 | 620.50 | 1831.42 | 259431.26 |
| 79 | 2031-11 | 2451.92 | 616.15 | 1835.77 | 257595.48 |
| 80 | 2031-12 | 2451.92 | 611.79 | 1840.13 | 255755.35 |
| 81 | 2032-01 | 2451.92 | 607.42 | 1844.50 | 253910.85 |
| 82 | 2032-02 | 2451.92 | 603.04 | 1848.89 | 252061.96 |
| 83 | 2032-03 | 2451.92 | 598.65 | 1853.28 | 250208.68 |
| 84 | 2032-04 | 2451.92 | 594.25 | 1857.68 | 248351.01 |
| 85 | 2032-05 | 2451.92 | 589.83 | 1862.09 | 246488.92 |
| 86 | 2032-06 | 2451.92 | 585.41 | 1866.51 | 244622.40 |
| 87 | 2032-07 | 2451.92 | 580.98 | 1870.95 | 242751.46 |
| 88 | 2032-08 | 2451.92 | 576.53 | 1875.39 | 240876.07 |
| 89 | 2032-09 | 2451.92 | 572.08 | 1879.84 | 238996.23 |
| 90 | 2032-10 | 2451.92 | 567.62 | 1884.31 | 237111.92 |
| 91 | 2032-11 | 2451.92 | 563.14 | 1888.78 | 235223.14 |
| 92 | 2032-12 | 2451.92 | 558.65 | 1893.27 | 233329.87 |
| 93 | 2033-01 | 2451.92 | 554.16 | 1897.77 | 231432.10 |
| 94 | 2033-02 | 2451.92 | 549.65 | 1902.27 | 229529.83 |
| 95 | 2033-03 | 2451.92 | 545.13 | 1906.79 | 227623.04 |
| 96 | 2033-04 | 2451.92 | 540.60 | 1911.32 | 225711.72 |
| 97 | 2033-05 | 2451.92 | 536.07 | 1915.86 | 223795.86 |
| 98 | 2033-06 | 2451.92 | 531.52 | 1920.41 | 221875.45 |
| 99 | 2033-07 | 2451.92 | 526.95 | 1924.97 | 219950.48 |
| 100 | 2033-08 | 2451.92 | 522.38 | 1929.54 | 218020.94 |
| 101 | 2033-09 | 2451.92 | 517.80 | 1934.12 | 216086.82 |
| 102 | 2033-10 | 2451.92 | 513.21 | 1938.72 | 214148.10 |
| 103 | 2033-11 | 2451.92 | 508.60 | 1943.32 | 212204.78 |
| 104 | 2033-12 | 2451.92 | 503.99 | 1947.94 | 210256.84 |
| 105 | 2034-01 | 2451.92 | 499.36 | 1952.56 | 208304.28 |
| 106 | 2034-02 | 2451.92 | 494.72 | 1957.20 | 206347.08 |
| 107 | 2034-03 | 2451.92 | 490.07 | 1961.85 | 204385.23 |
| 108 | 2034-04 | 2451.92 | 485.41 | 1966.51 | 202418.72 |
| 109 | 2034-05 | 2451.92 | 480.74 | 1971.18 | 200447.54 |
| 110 | 2034-06 | 2451.92 | 476.06 | 1975.86 | 198471.68 |
| 111 | 2034-07 | 2451.92 | 471.37 | 1980.55 | 196491.13 |
| 112 | 2034-08 | 2451.92 | 466.67 | 1985.26 | 194505.87 |
| 113 | 2034-09 | 2451.92 | 461.95 | 1989.97 | 192515.90 |
| 114 | 2034-10 | 2451.92 | 457.23 | 1994.70 | 190521.20 |
| 115 | 2034-11 | 2451.92 | 452.49 | 1999.44 | 188521.76 |
| 116 | 2034-12 | 2451.92 | 447.74 | 2004.18 | 186517.58 |
| 117 | 2035-01 | 2451.92 | 442.98 | 2008.94 | 184508.63 |
| 118 | 2035-02 | 2451.92 | 438.21 | 2013.72 | 182494.92 |
| 119 | 2035-03 | 2451.92 | 433.43 | 2018.50 | 180476.42 |
| 120 | 2035-04 | 2451.92 | 428.63 | 2023.29 | 178453.13 |
| 121 | 2035-05 | 2451.92 | 423.83 | 2028.10 | 176425.03 |
| 122 | 2035-06 | 2451.92 | 419.01 | 2032.91 | 174392.12 |
| 123 | 2035-07 | 2451.92 | 414.18 | 2037.74 | 172354.37 |
| 124 | 2035-08 | 2451.92 | 409.34 | 2042.58 | 170311.79 |
| 125 | 2035-09 | 2451.92 | 404.49 | 2047.43 | 168264.36 |
| 126 | 2035-10 | 2451.92 | 399.63 | 2052.30 | 166212.06 |
| 127 | 2035-11 | 2451.92 | 394.75 | 2057.17 | 164154.89 |
| 128 | 2035-12 | 2451.92 | 389.87 | 2062.06 | 162092.84 |
| 129 | 2036-01 | 2451.92 | 384.97 | 2066.95 | 160025.88 |
| 130 | 2036-02 | 2451.92 | 380.06 | 2071.86 | 157954.02 |
| 131 | 2036-03 | 2451.92 | 375.14 | 2076.78 | 155877.24 |
| 132 | 2036-04 | 2451.92 | 370.21 | 2081.72 | 153795.52 |
| 133 | 2036-05 | 2451.92 | 365.26 | 2086.66 | 151708.86 |
| 134 | 2036-06 | 2451.92 | 360.31 | 2091.62 | 149617.25 |
| 135 | 2036-07 | 2451.92 | 355.34 | 2096.58 | 147520.67 |
| 136 | 2036-08 | 2451.92 | 350.36 | 2101.56 | 145419.10 |
| 137 | 2036-09 | 2451.92 | 345.37 | 2106.55 | 143312.55 |
| 138 | 2036-10 | 2451.92 | 340.37 | 2111.56 | 141200.99 |
| 139 | 2036-11 | 2451.92 | 335.35 | 2116.57 | 139084.42 |
| 140 | 2036-12 | 2451.92 | 330.33 | 2121.60 | 136962.82 |
| 141 | 2037-01 | 2451.92 | 325.29 | 2126.64 | 134836.19 |
| 142 | 2037-02 | 2451.92 | 320.24 | 2131.69 | 132704.50 |
| 143 | 2037-03 | 2451.92 | 315.17 | 2136.75 | 130567.75 |
| 144 | 2037-04 | 2451.92 | 310.10 | 2141.83 | 128425.92 |
| 145 | 2037-05 | 2451.92 | 305.01 | 2146.91 | 126279.01 |
| 146 | 2037-06 | 2451.92 | 299.91 | 2152.01 | 124127.00 |
| 147 | 2037-07 | 2451.92 | 294.80 | 2157.12 | 121969.88 |
| 148 | 2037-08 | 2451.92 | 289.68 | 2162.25 | 119807.63 |
| 149 | 2037-09 | 2451.92 | 284.54 | 2167.38 | 117640.25 |
| 150 | 2037-10 | 2451.92 | 279.40 | 2172.53 | 115467.73 |
| 151 | 2037-11 | 2451.92 | 274.24 | 2177.69 | 113290.04 |
| 152 | 2037-12 | 2451.92 | 269.06 | 2182.86 | 111107.18 |
| 153 | 2038-01 | 2451.92 | 263.88 | 2188.04 | 108919.13 |
| 154 | 2038-02 | 2451.92 | 258.68 | 2193.24 | 106725.89 |
| 155 | 2038-03 | 2451.92 | 253.47 | 2198.45 | 104527.44 |
| 156 | 2038-04 | 2451.92 | 248.25 | 2203.67 | 102323.77 |
| 157 | 2038-05 | 2451.92 | 243.02 | 2208.90 | 100114.87 |
| 158 | 2038-06 | 2451.92 | 237.77 | 2214.15 | 97900.72 |
| 159 | 2038-07 | 2451.92 | 232.51 | 2219.41 | 95681.31 |
| 160 | 2038-08 | 2451.92 | 227.24 | 2224.68 | 93456.63 |
| 161 | 2038-09 | 2451.92 | 221.96 | 2229.96 | 91226.66 |
| 162 | 2038-10 | 2451.92 | 216.66 | 2235.26 | 88991.40 |
| 163 | 2038-11 | 2451.92 | 211.35 | 2240.57 | 86750.83 |
| 164 | 2038-12 | 2451.92 | 206.03 | 2245.89 | 84504.94 |
| 165 | 2039-01 | 2451.92 | 200.70 | 2251.22 | 82253.72 |
| 166 | 2039-02 | 2451.92 | 195.35 | 2256.57 | 79997.15 |
| 167 | 2039-03 | 2451.92 | 189.99 | 2261.93 | 77735.22 |
| 168 | 2039-04 | 2451.92 | 184.62 | 2267.30 | 75467.91 |
| 169 | 2039-05 | 2451.92 | 179.24 | 2272.69 | 73195.23 |
| 170 | 2039-06 | 2451.92 | 173.84 | 2278.08 | 70917.14 |
| 171 | 2039-07 | 2451.92 | 168.43 | 2283.50 | 68633.65 |
| 172 | 2039-08 | 2451.92 | 163.00 | 2288.92 | 66344.73 |
| 173 | 2039-09 | 2451.92 | 157.57 | 2294.35 | 64050.37 |
| 174 | 2039-10 | 2451.92 | 152.12 | 2299.80 | 61750.57 |
| 175 | 2039-11 | 2451.92 | 146.66 | 2305.27 | 59445.30 |
| 176 | 2039-12 | 2451.92 | 141.18 | 2310.74 | 57134.56 |
| 177 | 2040-01 | 2451.92 | 135.69 | 2316.23 | 54818.33 |
| 178 | 2040-02 | 2451.92 | 130.19 | 2321.73 | 52496.60 |
| 179 | 2040-03 | 2451.92 | 124.68 | 2327.24 | 50169.36 |
| 180 | 2040-04 | 2451.92 | 119.15 | 2332.77 | 47836.59 |
| 181 | 2040-05 | 2451.92 | 113.61 | 2338.31 | 45498.28 |
| 182 | 2040-06 | 2451.92 | 108.06 | 2343.87 | 43154.41 |
| 183 | 2040-07 | 2451.92 | 102.49 | 2349.43 | 40804.98 |
| 184 | 2040-08 | 2451.92 | 96.91 | 2355.01 | 38449.97 |
| 185 | 2040-09 | 2451.92 | 91.32 | 2360.60 | 36089.36 |
| 186 | 2040-10 | 2451.92 | 85.71 | 2366.21 | 33723.15 |
| 187 | 2040-11 | 2451.92 | 80.09 | 2371.83 | 31351.32 |
| 188 | 2040-12 | 2451.92 | 74.46 | 2377.46 | 28973.85 |
| 189 | 2041-01 | 2451.92 | 68.81 | 2383.11 | 26590.74 |
| 190 | 2041-02 | 2451.92 | 63.15 | 2388.77 | 24201.97 |
| 191 | 2041-03 | 2451.92 | 57.48 | 2394.44 | 21807.53 |
| 192 | 2041-04 | 2451.92 | 51.79 | 2400.13 | 19407.40 |
| 193 | 2041-05 | 2451.92 | 46.09 | 2405.83 | 17001.57 |
| 194 | 2041-06 | 2451.92 | 40.38 | 2411.54 | 14590.02 |
| 195 | 2041-07 | 2451.92 | 34.65 | 2417.27 | 12172.75 |
| 196 | 2041-08 | 2451.92 | 28.91 | 2423.01 | 9749.74 |
| 197 | 2041-09 | 2451.92 | 23.16 | 2428.77 | 7320.97 |
| 198 | 2041-10 | 2451.92 | 17.39 | 2434.54 | 4886.43 |
| 199 | 2041-11 | 2451.92 | 11.61 | 2440.32 | 2446.11 |
| 200 | 2041-12 | 2451.92 | 5.81 | 2446.11 | 0.00 |
等额本金还款方式：
贷款总额：39万
还款月数：16年8个月
首月还款：2876.25元
每月递减：4.63元
利息总额：9.31万
本息合计：48.31万
节省利息：7296.61元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2876.25 | 926.25 | 1950.00 | 388050.00 |
| 2 | 2025-06 | 2871.62 | 921.62 | 1950.00 | 386100.00 |
| 3 | 2025-07 | 2866.99 | 916.99 | 1950.00 | 384150.00 |
| 4 | 2025-08 | 2862.36 | 912.36 | 1950.00 | 382200.00 |
| 5 | 2025-09 | 2857.72 | 907.73 | 1950.00 | 380250.00 |
| 6 | 2025-10 | 2853.09 | 903.09 | 1950.00 | 378300.00 |
| 7 | 2025-11 | 2848.46 | 898.46 | 1950.00 | 376350.00 |
| 8 | 2025-12 | 2843.83 | 893.83 | 1950.00 | 374400.00 |
| 9 | 2026-01 | 2839.20 | 889.20 | 1950.00 | 372450.00 |
| 10 | 2026-02 | 2834.57 | 884.57 | 1950.00 | 370500.00 |
| 11 | 2026-03 | 2829.94 | 879.94 | 1950.00 | 368550.00 |
| 12 | 2026-04 | 2825.31 | 875.31 | 1950.00 | 366600.00 |
| 13 | 2026-05 | 2820.68 | 870.67 | 1950.00 | 364650.00 |
| 14 | 2026-06 | 2816.04 | 866.04 | 1950.00 | 362700.00 |
| 15 | 2026-07 | 2811.41 | 861.41 | 1950.00 | 360750.00 |
| 16 | 2026-08 | 2806.78 | 856.78 | 1950.00 | 358800.00 |
| 17 | 2026-09 | 2802.15 | 852.15 | 1950.00 | 356850.00 |
| 18 | 2026-10 | 2797.52 | 847.52 | 1950.00 | 354900.00 |
| 19 | 2026-11 | 2792.89 | 842.89 | 1950.00 | 352950.00 |
| 20 | 2026-12 | 2788.26 | 838.26 | 1950.00 | 351000.00 |
| 21 | 2027-01 | 2783.63 | 833.63 | 1950.00 | 349050.00 |
| 22 | 2027-02 | 2778.99 | 828.99 | 1950.00 | 347100.00 |
| 23 | 2027-03 | 2774.36 | 824.36 | 1950.00 | 345150.00 |
| 24 | 2027-04 | 2769.73 | 819.73 | 1950.00 | 343200.00 |
| 25 | 2027-05 | 2765.10 | 815.10 | 1950.00 | 341250.00 |
| 26 | 2027-06 | 2760.47 | 810.47 | 1950.00 | 339300.00 |
| 27 | 2027-07 | 2755.84 | 805.84 | 1950.00 | 337350.00 |
| 28 | 2027-08 | 2751.21 | 801.21 | 1950.00 | 335400.00 |
| 29 | 2027-09 | 2746.57 | 796.57 | 1950.00 | 333450.00 |
| 30 | 2027-10 | 2741.94 | 791.94 | 1950.00 | 331500.00 |
| 31 | 2027-11 | 2737.31 | 787.31 | 1950.00 | 329550.00 |
| 32 | 2027-12 | 2732.68 | 782.68 | 1950.00 | 327600.00 |
| 33 | 2028-01 | 2728.05 | 778.05 | 1950.00 | 325650.00 |
| 34 | 2028-02 | 2723.42 | 773.42 | 1950.00 | 323700.00 |
| 35 | 2028-03 | 2718.79 | 768.79 | 1950.00 | 321750.00 |
| 36 | 2028-04 | 2714.16 | 764.16 | 1950.00 | 319800.00 |
| 37 | 2028-05 | 2709.53 | 759.52 | 1950.00 | 317850.00 |
| 38 | 2028-06 | 2704.89 | 754.89 | 1950.00 | 315900.00 |
| 39 | 2028-07 | 2700.26 | 750.26 | 1950.00 | 313950.00 |
| 40 | 2028-08 | 2695.63 | 745.63 | 1950.00 | 312000.00 |
| 41 | 2028-09 | 2691.00 | 741.00 | 1950.00 | 310050.00 |
| 42 | 2028-10 | 2686.37 | 736.37 | 1950.00 | 308100.00 |
| 43 | 2028-11 | 2681.74 | 731.74 | 1950.00 | 306150.00 |
| 44 | 2028-12 | 2677.11 | 727.11 | 1950.00 | 304200.00 |
| 45 | 2029-01 | 2672.47 | 722.48 | 1950.00 | 302250.00 |
| 46 | 2029-02 | 2667.84 | 717.84 | 1950.00 | 300300.00 |
| 47 | 2029-03 | 2663.21 | 713.21 | 1950.00 | 298350.00 |
| 48 | 2029-04 | 2658.58 | 708.58 | 1950.00 | 296400.00 |
| 49 | 2029-05 | 2653.95 | 703.95 | 1950.00 | 294450.00 |
| 50 | 2029-06 | 2649.32 | 699.32 | 1950.00 | 292500.00 |
| 51 | 2029-07 | 2644.69 | 694.69 | 1950.00 | 290550.00 |
| 52 | 2029-08 | 2640.06 | 690.06 | 1950.00 | 288600.00 |
| 53 | 2029-09 | 2635.43 | 685.42 | 1950.00 | 286650.00 |
| 54 | 2029-10 | 2630.79 | 680.79 | 1950.00 | 284700.00 |
| 55 | 2029-11 | 2626.16 | 676.16 | 1950.00 | 282750.00 |
| 56 | 2029-12 | 2621.53 | 671.53 | 1950.00 | 280800.00 |
| 57 | 2030-01 | 2616.90 | 666.90 | 1950.00 | 278850.00 |
| 58 | 2030-02 | 2612.27 | 662.27 | 1950.00 | 276900.00 |
| 59 | 2030-03 | 2607.64 | 657.64 | 1950.00 | 274950.00 |
| 60 | 2030-04 | 2603.01 | 653.01 | 1950.00 | 273000.00 |
| 61 | 2030-05 | 2598.38 | 648.38 | 1950.00 | 271050.00 |
| 62 | 2030-06 | 2593.74 | 643.74 | 1950.00 | 269100.00 |
| 63 | 2030-07 | 2589.11 | 639.11 | 1950.00 | 267150.00 |
| 64 | 2030-08 | 2584.48 | 634.48 | 1950.00 | 265200.00 |
| 65 | 2030-09 | 2579.85 | 629.85 | 1950.00 | 263250.00 |
| 66 | 2030-10 | 2575.22 | 625.22 | 1950.00 | 261300.00 |
| 67 | 2030-11 | 2570.59 | 620.59 | 1950.00 | 259350.00 |
| 68 | 2030-12 | 2565.96 | 615.96 | 1950.00 | 257400.00 |
| 69 | 2031-01 | 2561.32 | 611.32 | 1950.00 | 255450.00 |
| 70 | 2031-02 | 2556.69 | 606.69 | 1950.00 | 253500.00 |
| 71 | 2031-03 | 2552.06 | 602.06 | 1950.00 | 251550.00 |
| 72 | 2031-04 | 2547.43 | 597.43 | 1950.00 | 249600.00 |
| 73 | 2031-05 | 2542.80 | 592.80 | 1950.00 | 247650.00 |
| 74 | 2031-06 | 2538.17 | 588.17 | 1950.00 | 245700.00 |
| 75 | 2031-07 | 2533.54 | 583.54 | 1950.00 | 243750.00 |
| 76 | 2031-08 | 2528.91 | 578.91 | 1950.00 | 241800.00 |
| 77 | 2031-09 | 2524.28 | 574.27 | 1950.00 | 239850.00 |
| 78 | 2031-10 | 2519.64 | 569.64 | 1950.00 | 237900.00 |
| 79 | 2031-11 | 2515.01 | 565.01 | 1950.00 | 235950.00 |
| 80 | 2031-12 | 2510.38 | 560.38 | 1950.00 | 234000.00 |
| 81 | 2032-01 | 2505.75 | 555.75 | 1950.00 | 232050.00 |
| 82 | 2032-02 | 2501.12 | 551.12 | 1950.00 | 230100.00 |
| 83 | 2032-03 | 2496.49 | 546.49 | 1950.00 | 228150.00 |
| 84 | 2032-04 | 2491.86 | 541.86 | 1950.00 | 226200.00 |
| 85 | 2032-05 | 2487.22 | 537.23 | 1950.00 | 224250.00 |
| 86 | 2032-06 | 2482.59 | 532.59 | 1950.00 | 222300.00 |
| 87 | 2032-07 | 2477.96 | 527.96 | 1950.00 | 220350.00 |
| 88 | 2032-08 | 2473.33 | 523.33 | 1950.00 | 218400.00 |
| 89 | 2032-09 | 2468.70 | 518.70 | 1950.00 | 216450.00 |
| 90 | 2032-10 | 2464.07 | 514.07 | 1950.00 | 214500.00 |
| 91 | 2032-11 | 2459.44 | 509.44 | 1950.00 | 212550.00 |
| 92 | 2032-12 | 2454.81 | 504.81 | 1950.00 | 210600.00 |
| 93 | 2033-01 | 2450.18 | 500.18 | 1950.00 | 208650.00 |
| 94 | 2033-02 | 2445.54 | 495.54 | 1950.00 | 206700.00 |
| 95 | 2033-03 | 2440.91 | 490.91 | 1950.00 | 204750.00 |
| 96 | 2033-04 | 2436.28 | 486.28 | 1950.00 | 202800.00 |
| 97 | 2033-05 | 2431.65 | 481.65 | 1950.00 | 200850.00 |
| 98 | 2033-06 | 2427.02 | 477.02 | 1950.00 | 198900.00 |
| 99 | 2033-07 | 2422.39 | 472.39 | 1950.00 | 196950.00 |
| 100 | 2033-08 | 2417.76 | 467.76 | 1950.00 | 195000.00 |
| 101 | 2033-09 | 2413.13 | 463.13 | 1950.00 | 193050.00 |
| 102 | 2033-10 | 2408.49 | 458.49 | 1950.00 | 191100.00 |
| 103 | 2033-11 | 2403.86 | 453.86 | 1950.00 | 189150.00 |
| 104 | 2033-12 | 2399.23 | 449.23 | 1950.00 | 187200.00 |
| 105 | 2034-01 | 2394.60 | 444.60 | 1950.00 | 185250.00 |
| 106 | 2034-02 | 2389.97 | 439.97 | 1950.00 | 183300.00 |
| 107 | 2034-03 | 2385.34 | 435.34 | 1950.00 | 181350.00 |
| 108 | 2034-04 | 2380.71 | 430.71 | 1950.00 | 179400.00 |
| 109 | 2034-05 | 2376.07 | 426.07 | 1950.00 | 177450.00 |
| 110 | 2034-06 | 2371.44 | 421.44 | 1950.00 | 175500.00 |
| 111 | 2034-07 | 2366.81 | 416.81 | 1950.00 | 173550.00 |
| 112 | 2034-08 | 2362.18 | 412.18 | 1950.00 | 171600.00 |
| 113 | 2034-09 | 2357.55 | 407.55 | 1950.00 | 169650.00 |
| 114 | 2034-10 | 2352.92 | 402.92 | 1950.00 | 167700.00 |
| 115 | 2034-11 | 2348.29 | 398.29 | 1950.00 | 165750.00 |
| 116 | 2034-12 | 2343.66 | 393.66 | 1950.00 | 163800.00 |
| 117 | 2035-01 | 2339.03 | 389.02 | 1950.00 | 161850.00 |
| 118 | 2035-02 | 2334.39 | 384.39 | 1950.00 | 159900.00 |
| 119 | 2035-03 | 2329.76 | 379.76 | 1950.00 | 157950.00 |
| 120 | 2035-04 | 2325.13 | 375.13 | 1950.00 | 156000.00 |
| 121 | 2035-05 | 2320.50 | 370.50 | 1950.00 | 154050.00 |
| 122 | 2035-06 | 2315.87 | 365.87 | 1950.00 | 152100.00 |
| 123 | 2035-07 | 2311.24 | 361.24 | 1950.00 | 150150.00 |
| 124 | 2035-08 | 2306.61 | 356.61 | 1950.00 | 148200.00 |
| 125 | 2035-09 | 2301.97 | 351.97 | 1950.00 | 146250.00 |
| 126 | 2035-10 | 2297.34 | 347.34 | 1950.00 | 144300.00 |
| 127 | 2035-11 | 2292.71 | 342.71 | 1950.00 | 142350.00 |
| 128 | 2035-12 | 2288.08 | 338.08 | 1950.00 | 140400.00 |
| 129 | 2036-01 | 2283.45 | 333.45 | 1950.00 | 138450.00 |
| 130 | 2036-02 | 2278.82 | 328.82 | 1950.00 | 136500.00 |
| 131 | 2036-03 | 2274.19 | 324.19 | 1950.00 | 134550.00 |
| 132 | 2036-04 | 2269.56 | 319.56 | 1950.00 | 132600.00 |
| 133 | 2036-05 | 2264.93 | 314.93 | 1950.00 | 130650.00 |
| 134 | 2036-06 | 2260.29 | 310.29 | 1950.00 | 128700.00 |
| 135 | 2036-07 | 2255.66 | 305.66 | 1950.00 | 126750.00 |
| 136 | 2036-08 | 2251.03 | 301.03 | 1950.00 | 124800.00 |
| 137 | 2036-09 | 2246.40 | 296.40 | 1950.00 | 122850.00 |
| 138 | 2036-10 | 2241.77 | 291.77 | 1950.00 | 120900.00 |
| 139 | 2036-11 | 2237.14 | 287.14 | 1950.00 | 118950.00 |
| 140 | 2036-12 | 2232.51 | 282.51 | 1950.00 | 117000.00 |
| 141 | 2037-01 | 2227.88 | 277.88 | 1950.00 | 115050.00 |
| 142 | 2037-02 | 2223.24 | 273.24 | 1950.00 | 113100.00 |
| 143 | 2037-03 | 2218.61 | 268.61 | 1950.00 | 111150.00 |
| 144 | 2037-04 | 2213.98 | 263.98 | 1950.00 | 109200.00 |
| 145 | 2037-05 | 2209.35 | 259.35 | 1950.00 | 107250.00 |
| 146 | 2037-06 | 2204.72 | 254.72 | 1950.00 | 105300.00 |
| 147 | 2037-07 | 2200.09 | 250.09 | 1950.00 | 103350.00 |
| 148 | 2037-08 | 2195.46 | 245.46 | 1950.00 | 101400.00 |
| 149 | 2037-09 | 2190.82 | 240.82 | 1950.00 | 99450.00 |
| 150 | 2037-10 | 2186.19 | 236.19 | 1950.00 | 97500.00 |
| 151 | 2037-11 | 2181.56 | 231.56 | 1950.00 | 95550.00 |
| 152 | 2037-12 | 2176.93 | 226.93 | 1950.00 | 93600.00 |
| 153 | 2038-01 | 2172.30 | 222.30 | 1950.00 | 91650.00 |
| 154 | 2038-02 | 2167.67 | 217.67 | 1950.00 | 89700.00 |
| 155 | 2038-03 | 2163.04 | 213.04 | 1950.00 | 87750.00 |
| 156 | 2038-04 | 2158.41 | 208.41 | 1950.00 | 85800.00 |
| 157 | 2038-05 | 2153.78 | 203.78 | 1950.00 | 83850.00 |
| 158 | 2038-06 | 2149.14 | 199.14 | 1950.00 | 81900.00 |
| 159 | 2038-07 | 2144.51 | 194.51 | 1950.00 | 79950.00 |
| 160 | 2038-08 | 2139.88 | 189.88 | 1950.00 | 78000.00 |
| 161 | 2038-09 | 2135.25 | 185.25 | 1950.00 | 76050.00 |
| 162 | 2038-10 | 2130.62 | 180.62 | 1950.00 | 74100.00 |
| 163 | 2038-11 | 2125.99 | 175.99 | 1950.00 | 72150.00 |
| 164 | 2038-12 | 2121.36 | 171.36 | 1950.00 | 70200.00 |
| 165 | 2039-01 | 2116.72 | 166.72 | 1950.00 | 68250.00 |
| 166 | 2039-02 | 2112.09 | 162.09 | 1950.00 | 66300.00 |
| 167 | 2039-03 | 2107.46 | 157.46 | 1950.00 | 64350.00 |
| 168 | 2039-04 | 2102.83 | 152.83 | 1950.00 | 62400.00 |
| 169 | 2039-05 | 2098.20 | 148.20 | 1950.00 | 60450.00 |
| 170 | 2039-06 | 2093.57 | 143.57 | 1950.00 | 58500.00 |
| 171 | 2039-07 | 2088.94 | 138.94 | 1950.00 | 56550.00 |
| 172 | 2039-08 | 2084.31 | 134.31 | 1950.00 | 54600.00 |
| 173 | 2039-09 | 2079.68 | 129.67 | 1950.00 | 52650.00 |
| 174 | 2039-10 | 2075.04 | 125.04 | 1950.00 | 50700.00 |
| 175 | 2039-11 | 2070.41 | 120.41 | 1950.00 | 48750.00 |
| 176 | 2039-12 | 2065.78 | 115.78 | 1950.00 | 46800.00 |
| 177 | 2040-01 | 2061.15 | 111.15 | 1950.00 | 44850.00 |
| 178 | 2040-02 | 2056.52 | 106.52 | 1950.00 | 42900.00 |
| 179 | 2040-03 | 2051.89 | 101.89 | 1950.00 | 40950.00 |
| 180 | 2040-04 | 2047.26 | 97.26 | 1950.00 | 39000.00 |
| 181 | 2040-05 | 2042.63 | 92.63 | 1950.00 | 37050.00 |
| 182 | 2040-06 | 2037.99 | 87.99 | 1950.00 | 35100.00 |
| 183 | 2040-07 | 2033.36 | 83.36 | 1950.00 | 33150.00 |
| 184 | 2040-08 | 2028.73 | 78.73 | 1950.00 | 31200.00 |
| 185 | 2040-09 | 2024.10 | 74.10 | 1950.00 | 29250.00 |
| 186 | 2040-10 | 2019.47 | 69.47 | 1950.00 | 27300.00 |
| 187 | 2040-11 | 2014.84 | 64.84 | 1950.00 | 25350.00 |
| 188 | 2040-12 | 2010.21 | 60.21 | 1950.00 | 23400.00 |
| 189 | 2041-01 | 2005.58 | 55.57 | 1950.00 | 21450.00 |
| 190 | 2041-02 | 2000.94 | 50.94 | 1950.00 | 19500.00 |
| 191 | 2041-03 | 1996.31 | 46.31 | 1950.00 | 17550.00 |
| 192 | 2041-04 | 1991.68 | 41.68 | 1950.00 | 15600.00 |
| 193 | 2041-05 | 1987.05 | 37.05 | 1950.00 | 13650.00 |
| 194 | 2041-06 | 1982.42 | 32.42 | 1950.00 | 11700.00 |
| 195 | 2041-07 | 1977.79 | 27.79 | 1950.00 | 9750.00 |
| 196 | 2041-08 | 1973.16 | 23.16 | 1950.00 | 7800.00 |
| 197 | 2041-09 | 1968.53 | 18.52 | 1950.00 | 5850.00 |
| 198 | 2041-10 | 1963.89 | 13.89 | 1950.00 | 3900.00 |
| 199 | 2041-11 | 1959.26 | 9.26 | 1950.00 | 1950.00 |
| 200 | 2041-12 | 1954.63 | 4.63 | 1950.00 | 0.00 |