贷款38万（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：38万
还款月数：16年8个月
每月还款：2463.32元
利息总额：11.27万
本息合计：49.27万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 2463.32 | 1029.17 | 1434.16 | 378565.84 |
| 2 | 2025-08 | 2463.32 | 1025.28 | 1438.04 | 377127.80 |
| 3 | 2025-09 | 2463.32 | 1021.39 | 1441.94 | 375685.87 |
| 4 | 2025-10 | 2463.32 | 1017.48 | 1445.84 | 374240.03 |
| 5 | 2025-11 | 2463.32 | 1013.57 | 1449.76 | 372790.27 |
| 6 | 2025-12 | 2463.32 | 1009.64 | 1453.68 | 371336.59 |
| 7 | 2026-01 | 2463.32 | 1005.70 | 1457.62 | 369878.97 |
| 8 | 2026-02 | 2463.32 | 1001.76 | 1461.57 | 368417.40 |
| 9 | 2026-03 | 2463.32 | 997.80 | 1465.53 | 366951.88 |
| 10 | 2026-04 | 2463.32 | 993.83 | 1469.50 | 365482.38 |
| 11 | 2026-05 | 2463.32 | 989.85 | 1473.47 | 364008.91 |
| 12 | 2026-06 | 2463.32 | 985.86 | 1477.47 | 362531.44 |
| 13 | 2026-07 | 2463.32 | 981.86 | 1481.47 | 361049.97 |
| 14 | 2026-08 | 2463.32 | 977.84 | 1485.48 | 359564.49 |
| 15 | 2026-09 | 2463.32 | 973.82 | 1489.50 | 358074.99 |
| 16 | 2026-10 | 2463.32 | 969.79 | 1493.54 | 356581.45 |
| 17 | 2026-11 | 2463.32 | 965.74 | 1497.58 | 355083.87 |
| 18 | 2026-12 | 2463.32 | 961.69 | 1501.64 | 353582.23 |
| 19 | 2027-01 | 2463.32 | 957.62 | 1505.70 | 352076.53 |
| 20 | 2027-02 | 2463.32 | 953.54 | 1509.78 | 350566.75 |
| 21 | 2027-03 | 2463.32 | 949.45 | 1513.87 | 349052.88 |
| 22 | 2027-04 | 2463.32 | 945.35 | 1517.97 | 347534.90 |
| 23 | 2027-05 | 2463.32 | 941.24 | 1522.08 | 346012.82 |
| 24 | 2027-06 | 2463.32 | 937.12 | 1526.20 | 344486.62 |
| 25 | 2027-07 | 2463.32 | 932.98 | 1530.34 | 342956.28 |
| 26 | 2027-08 | 2463.32 | 928.84 | 1534.48 | 341421.80 |
| 27 | 2027-09 | 2463.32 | 924.68 | 1538.64 | 339883.16 |
| 28 | 2027-10 | 2463.32 | 920.52 | 1542.81 | 338340.35 |
| 29 | 2027-11 | 2463.32 | 916.34 | 1546.98 | 336793.37 |
| 30 | 2027-12 | 2463.32 | 912.15 | 1551.17 | 335242.19 |
| 31 | 2028-01 | 2463.32 | 907.95 | 1555.38 | 333686.82 |
| 32 | 2028-02 | 2463.32 | 903.74 | 1559.59 | 332127.23 |
| 33 | 2028-03 | 2463.32 | 899.51 | 1563.81 | 330563.42 |
| 34 | 2028-04 | 2463.32 | 895.28 | 1568.05 | 328995.37 |
| 35 | 2028-05 | 2463.32 | 891.03 | 1572.29 | 327423.08 |
| 36 | 2028-06 | 2463.32 | 886.77 | 1576.55 | 325846.52 |
| 37 | 2028-07 | 2463.32 | 882.50 | 1580.82 | 324265.70 |
| 38 | 2028-08 | 2463.32 | 878.22 | 1585.10 | 322680.60 |
| 39 | 2028-09 | 2463.32 | 873.93 | 1589.40 | 321091.20 |
| 40 | 2028-10 | 2463.32 | 869.62 | 1593.70 | 319497.50 |
| 41 | 2028-11 | 2463.32 | 865.31 | 1598.02 | 317899.48 |
| 42 | 2028-12 | 2463.32 | 860.98 | 1602.35 | 316297.14 |
| 43 | 2029-01 | 2463.32 | 856.64 | 1606.68 | 314690.45 |
| 44 | 2029-02 | 2463.32 | 852.29 | 1611.04 | 313079.42 |
| 45 | 2029-03 | 2463.32 | 847.92 | 1615.40 | 311464.02 |
| 46 | 2029-04 | 2463.32 | 843.55 | 1619.77 | 309844.24 |
| 47 | 2029-05 | 2463.32 | 839.16 | 1624.16 | 308220.08 |
| 48 | 2029-06 | 2463.32 | 834.76 | 1628.56 | 306591.52 |
| 49 | 2029-07 | 2463.32 | 830.35 | 1632.97 | 304958.55 |
| 50 | 2029-08 | 2463.32 | 825.93 | 1637.39 | 303321.16 |
| 51 | 2029-09 | 2463.32 | 821.49 | 1641.83 | 301679.33 |
| 52 | 2029-10 | 2463.32 | 817.05 | 1646.27 | 300033.05 |
| 53 | 2029-11 | 2463.32 | 812.59 | 1650.73 | 298382.32 |
| 54 | 2029-12 | 2463.32 | 808.12 | 1655.20 | 296727.11 |
| 55 | 2030-01 | 2463.32 | 803.64 | 1659.69 | 295067.43 |
| 56 | 2030-02 | 2463.32 | 799.14 | 1664.18 | 293403.24 |
| 57 | 2030-03 | 2463.32 | 794.63 | 1668.69 | 291734.56 |
| 58 | 2030-04 | 2463.32 | 790.11 | 1673.21 | 290061.35 |
| 59 | 2030-05 | 2463.32 | 785.58 | 1677.74 | 288383.61 |
| 60 | 2030-06 | 2463.32 | 781.04 | 1682.28 | 286701.32 |
| 61 | 2030-07 | 2463.32 | 776.48 | 1686.84 | 285014.48 |
| 62 | 2030-08 | 2463.32 | 771.91 | 1691.41 | 283323.07 |
| 63 | 2030-09 | 2463.32 | 767.33 | 1695.99 | 281627.08 |
| 64 | 2030-10 | 2463.32 | 762.74 | 1700.58 | 279926.50 |
| 65 | 2030-11 | 2463.32 | 758.13 | 1705.19 | 278221.31 |
| 66 | 2030-12 | 2463.32 | 753.52 | 1709.81 | 276511.51 |
| 67 | 2031-01 | 2463.32 | 748.89 | 1714.44 | 274797.07 |
| 68 | 2031-02 | 2463.32 | 744.24 | 1719.08 | 273077.99 |
| 69 | 2031-03 | 2463.32 | 739.59 | 1723.74 | 271354.25 |
| 70 | 2031-04 | 2463.32 | 734.92 | 1728.41 | 269625.84 |
| 71 | 2031-05 | 2463.32 | 730.24 | 1733.09 | 267892.76 |
| 72 | 2031-06 | 2463.32 | 725.54 | 1737.78 | 266154.98 |
| 73 | 2031-07 | 2463.32 | 720.84 | 1742.49 | 264412.49 |
| 74 | 2031-08 | 2463.32 | 716.12 | 1747.21 | 262665.29 |
| 75 | 2031-09 | 2463.32 | 711.39 | 1751.94 | 260913.35 |
| 76 | 2031-10 | 2463.32 | 706.64 | 1756.68 | 259156.66 |
| 77 | 2031-11 | 2463.32 | 701.88 | 1761.44 | 257395.22 |
| 78 | 2031-12 | 2463.32 | 697.11 | 1766.21 | 255629.01 |
| 79 | 2032-01 | 2463.32 | 692.33 | 1770.99 | 253858.02 |
| 80 | 2032-02 | 2463.32 | 687.53 | 1775.79 | 252082.23 |
| 81 | 2032-03 | 2463.32 | 682.72 | 1780.60 | 250301.63 |
| 82 | 2032-04 | 2463.32 | 677.90 | 1785.42 | 248516.20 |
| 83 | 2032-05 | 2463.32 | 673.06 | 1790.26 | 246725.95 |
| 84 | 2032-06 | 2463.32 | 668.22 | 1795.11 | 244930.84 |
| 85 | 2032-07 | 2463.32 | 663.35 | 1799.97 | 243130.87 |
| 86 | 2032-08 | 2463.32 | 658.48 | 1804.84 | 241326.03 |
| 87 | 2032-09 | 2463.32 | 653.59 | 1809.73 | 239516.30 |
| 88 | 2032-10 | 2463.32 | 648.69 | 1814.63 | 237701.66 |
| 89 | 2032-11 | 2463.32 | 643.78 | 1819.55 | 235882.11 |
| 90 | 2032-12 | 2463.32 | 638.85 | 1824.48 | 234057.64 |
| 91 | 2033-01 | 2463.32 | 633.91 | 1829.42 | 232228.22 |
| 92 | 2033-02 | 2463.32 | 628.95 | 1834.37 | 230393.85 |
| 93 | 2033-03 | 2463.32 | 623.98 | 1839.34 | 228554.51 |
| 94 | 2033-04 | 2463.32 | 619.00 | 1844.32 | 226710.19 |
| 95 | 2033-05 | 2463.32 | 614.01 | 1849.32 | 224860.87 |
| 96 | 2033-06 | 2463.32 | 609.00 | 1854.32 | 223006.55 |
| 97 | 2033-07 | 2463.32 | 603.98 | 1859.35 | 221147.20 |
| 98 | 2033-08 | 2463.32 | 598.94 | 1864.38 | 219282.82 |
| 99 | 2033-09 | 2463.32 | 593.89 | 1869.43 | 217413.39 |
| 100 | 2033-10 | 2463.32 | 588.83 | 1874.50 | 215538.89 |
| 101 | 2033-11 | 2463.32 | 583.75 | 1879.57 | 213659.32 |
| 102 | 2033-12 | 2463.32 | 578.66 | 1884.66 | 211774.66 |
| 103 | 2034-01 | 2463.32 | 573.56 | 1889.77 | 209884.89 |
| 104 | 2034-02 | 2463.32 | 568.44 | 1894.88 | 207990.01 |
| 105 | 2034-03 | 2463.32 | 563.31 | 1900.02 | 206089.99 |
| 106 | 2034-04 | 2463.32 | 558.16 | 1905.16 | 204184.83 |
| 107 | 2034-05 | 2463.32 | 553.00 | 1910.32 | 202274.50 |
| 108 | 2034-06 | 2463.32 | 547.83 | 1915.50 | 200359.01 |
| 109 | 2034-07 | 2463.32 | 542.64 | 1920.68 | 198438.32 |
| 110 | 2034-08 | 2463.32 | 537.44 | 1925.89 | 196512.44 |
| 111 | 2034-09 | 2463.32 | 532.22 | 1931.10 | 194581.34 |
| 112 | 2034-10 | 2463.32 | 526.99 | 1936.33 | 192645.00 |
| 113 | 2034-11 | 2463.32 | 521.75 | 1941.58 | 190703.43 |
| 114 | 2034-12 | 2463.32 | 516.49 | 1946.83 | 188756.59 |
| 115 | 2035-01 | 2463.32 | 511.22 | 1952.11 | 186804.49 |
| 116 | 2035-02 | 2463.32 | 505.93 | 1957.39 | 184847.09 |
| 117 | 2035-03 | 2463.32 | 500.63 | 1962.70 | 182884.40 |
| 118 | 2035-04 | 2463.32 | 495.31 | 1968.01 | 180916.38 |
| 119 | 2035-05 | 2463.32 | 489.98 | 1973.34 | 178943.04 |
| 120 | 2035-06 | 2463.32 | 484.64 | 1978.69 | 176964.36 |
| 121 | 2035-07 | 2463.32 | 479.28 | 1984.04 | 174980.31 |
| 122 | 2035-08 | 2463.32 | 473.91 | 1989.42 | 172990.89 |
| 123 | 2035-09 | 2463.32 | 468.52 | 1994.81 | 170996.09 |
| 124 | 2035-10 | 2463.32 | 463.11 | 2000.21 | 168995.88 |
| 125 | 2035-11 | 2463.32 | 457.70 | 2005.63 | 166990.25 |
| 126 | 2035-12 | 2463.32 | 452.27 | 2011.06 | 164979.20 |
| 127 | 2036-01 | 2463.32 | 446.82 | 2016.50 | 162962.69 |
| 128 | 2036-02 | 2463.32 | 441.36 | 2021.97 | 160940.73 |
| 129 | 2036-03 | 2463.32 | 435.88 | 2027.44 | 158913.28 |
| 130 | 2036-04 | 2463.32 | 430.39 | 2032.93 | 156880.35 |
| 131 | 2036-05 | 2463.32 | 424.88 | 2038.44 | 154841.91 |
| 132 | 2036-06 | 2463.32 | 419.36 | 2043.96 | 152797.95 |
| 133 | 2036-07 | 2463.32 | 413.83 | 2049.50 | 150748.46 |
| 134 | 2036-08 | 2463.32 | 408.28 | 2055.05 | 148693.41 |
| 135 | 2036-09 | 2463.32 | 402.71 | 2060.61 | 146632.80 |
| 136 | 2036-10 | 2463.32 | 397.13 | 2066.19 | 144566.61 |
| 137 | 2036-11 | 2463.32 | 391.53 | 2071.79 | 142494.82 |
| 138 | 2036-12 | 2463.32 | 385.92 | 2077.40 | 140417.42 |
| 139 | 2037-01 | 2463.32 | 380.30 | 2083.03 | 138334.39 |
| 140 | 2037-02 | 2463.32 | 374.66 | 2088.67 | 136245.73 |
| 141 | 2037-03 | 2463.32 | 369.00 | 2094.32 | 134151.40 |
| 142 | 2037-04 | 2463.32 | 363.33 | 2100.00 | 132051.41 |
| 143 | 2037-05 | 2463.32 | 357.64 | 2105.68 | 129945.72 |
| 144 | 2037-06 | 2463.32 | 351.94 | 2111.39 | 127834.34 |
| 145 | 2037-07 | 2463.32 | 346.22 | 2117.11 | 125717.23 |
| 146 | 2037-08 | 2463.32 | 340.48 | 2122.84 | 123594.39 |
| 147 | 2037-09 | 2463.32 | 334.73 | 2128.59 | 121465.80 |
| 148 | 2037-10 | 2463.32 | 328.97 | 2134.35 | 119331.45 |
| 149 | 2037-11 | 2463.32 | 323.19 | 2140.13 | 117191.32 |
| 150 | 2037-12 | 2463.32 | 317.39 | 2145.93 | 115045.39 |
| 151 | 2038-01 | 2463.32 | 311.58 | 2151.74 | 112893.64 |
| 152 | 2038-02 | 2463.32 | 305.75 | 2157.57 | 110736.08 |
| 153 | 2038-03 | 2463.32 | 299.91 | 2163.41 | 108572.66 |
| 154 | 2038-04 | 2463.32 | 294.05 | 2169.27 | 106403.39 |
| 155 | 2038-05 | 2463.32 | 288.18 | 2175.15 | 104228.24 |
| 156 | 2038-06 | 2463.32 | 282.28 | 2181.04 | 102047.20 |
| 157 | 2038-07 | 2463.32 | 276.38 | 2186.95 | 99860.26 |
| 158 | 2038-08 | 2463.32 | 270.45 | 2192.87 | 97667.39 |
| 159 | 2038-09 | 2463.32 | 264.52 | 2198.81 | 95468.58 |
| 160 | 2038-10 | 2463.32 | 258.56 | 2204.76 | 93263.82 |
| 161 | 2038-11 | 2463.32 | 252.59 | 2210.73 | 91053.09 |
| 162 | 2038-12 | 2463.32 | 246.60 | 2216.72 | 88836.37 |
| 163 | 2039-01 | 2463.32 | 240.60 | 2222.72 | 86613.64 |
| 164 | 2039-02 | 2463.32 | 234.58 | 2228.74 | 84384.90 |
| 165 | 2039-03 | 2463.32 | 228.54 | 2234.78 | 82150.12 |
| 166 | 2039-04 | 2463.32 | 222.49 | 2240.83 | 79909.28 |
| 167 | 2039-05 | 2463.32 | 216.42 | 2246.90 | 77662.38 |
| 168 | 2039-06 | 2463.32 | 210.34 | 2252.99 | 75409.40 |
| 169 | 2039-07 | 2463.32 | 204.23 | 2259.09 | 73150.31 |
| 170 | 2039-08 | 2463.32 | 198.12 | 2265.21 | 70885.10 |
| 171 | 2039-09 | 2463.32 | 191.98 | 2271.34 | 68613.76 |
| 172 | 2039-10 | 2463.32 | 185.83 | 2277.49 | 66336.26 |
| 173 | 2039-11 | 2463.32 | 179.66 | 2283.66 | 64052.60 |
| 174 | 2039-12 | 2463.32 | 173.48 | 2289.85 | 61762.75 |
| 175 | 2040-01 | 2463.32 | 167.27 | 2296.05 | 59466.70 |
| 176 | 2040-02 | 2463.32 | 161.06 | 2302.27 | 57164.44 |
| 177 | 2040-03 | 2463.32 | 154.82 | 2308.50 | 54855.93 |
| 178 | 2040-04 | 2463.32 | 148.57 | 2314.75 | 52541.18 |
| 179 | 2040-05 | 2463.32 | 142.30 | 2321.02 | 50220.15 |
| 180 | 2040-06 | 2463.32 | 136.01 | 2327.31 | 47892.84 |
| 181 | 2040-07 | 2463.32 | 129.71 | 2333.61 | 45559.23 |
| 182 | 2040-08 | 2463.32 | 123.39 | 2339.93 | 43219.30 |
| 183 | 2040-09 | 2463.32 | 117.05 | 2346.27 | 40873.03 |
| 184 | 2040-10 | 2463.32 | 110.70 | 2352.63 | 38520.40 |
| 185 | 2040-11 | 2463.32 | 104.33 | 2359.00 | 36161.40 |
| 186 | 2040-12 | 2463.32 | 97.94 | 2365.39 | 33796.02 |
| 187 | 2041-01 | 2463.32 | 91.53 | 2371.79 | 31424.23 |
| 188 | 2041-02 | 2463.32 | 85.11 | 2378.22 | 29046.01 |
| 189 | 2041-03 | 2463.32 | 78.67 | 2384.66 | 26661.35 |
| 190 | 2041-04 | 2463.32 | 72.21 | 2391.12 | 24270.24 |
| 191 | 2041-05 | 2463.32 | 65.73 | 2397.59 | 21872.65 |
| 192 | 2041-06 | 2463.32 | 59.24 | 2404.08 | 19468.56 |
| 193 | 2041-07 | 2463.32 | 52.73 | 2410.60 | 17057.97 |
| 194 | 2041-08 | 2463.32 | 46.20 | 2417.12 | 14640.84 |
| 195 | 2041-09 | 2463.32 | 39.65 | 2423.67 | 12217.17 |
| 196 | 2041-10 | 2463.32 | 33.09 | 2430.23 | 9786.94 |
| 197 | 2041-11 | 2463.32 | 26.51 | 2436.82 | 7350.12 |
| 198 | 2041-12 | 2463.32 | 19.91 | 2443.42 | 4906.70 |
| 199 | 2042-01 | 2463.32 | 13.29 | 2450.03 | 2456.67 |
| 200 | 2042-02 | 2463.32 | 6.65 | 2456.67 | 0.00 |
等额本金还款方式：
贷款总额：38万
还款月数：16年8个月
首月还款：2929.17元
每月递减：5.15元
利息总额：10.34万
本息合计：48.34万
节省利息：9233.36元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-07 | 2929.17 | 1029.17 | 1900.00 | 378100.00 |
| 2 | 2025-08 | 2924.02 | 1024.02 | 1900.00 | 376200.00 |
| 3 | 2025-09 | 2918.88 | 1018.88 | 1900.00 | 374300.00 |
| 4 | 2025-10 | 2913.73 | 1013.73 | 1900.00 | 372400.00 |
| 5 | 2025-11 | 2908.58 | 1008.58 | 1900.00 | 370500.00 |
| 6 | 2025-12 | 2903.44 | 1003.44 | 1900.00 | 368600.00 |
| 7 | 2026-01 | 2898.29 | 998.29 | 1900.00 | 366700.00 |
| 8 | 2026-02 | 2893.15 | 993.15 | 1900.00 | 364800.00 |
| 9 | 2026-03 | 2888.00 | 988.00 | 1900.00 | 362900.00 |
| 10 | 2026-04 | 2882.85 | 982.85 | 1900.00 | 361000.00 |
| 11 | 2026-05 | 2877.71 | 977.71 | 1900.00 | 359100.00 |
| 12 | 2026-06 | 2872.56 | 972.56 | 1900.00 | 357200.00 |
| 13 | 2026-07 | 2867.42 | 967.42 | 1900.00 | 355300.00 |
| 14 | 2026-08 | 2862.27 | 962.27 | 1900.00 | 353400.00 |
| 15 | 2026-09 | 2857.13 | 957.13 | 1900.00 | 351500.00 |
| 16 | 2026-10 | 2851.98 | 951.98 | 1900.00 | 349600.00 |
| 17 | 2026-11 | 2846.83 | 946.83 | 1900.00 | 347700.00 |
| 18 | 2026-12 | 2841.69 | 941.69 | 1900.00 | 345800.00 |
| 19 | 2027-01 | 2836.54 | 936.54 | 1900.00 | 343900.00 |
| 20 | 2027-02 | 2831.40 | 931.40 | 1900.00 | 342000.00 |
| 21 | 2027-03 | 2826.25 | 926.25 | 1900.00 | 340100.00 |
| 22 | 2027-04 | 2821.10 | 921.10 | 1900.00 | 338200.00 |
| 23 | 2027-05 | 2815.96 | 915.96 | 1900.00 | 336300.00 |
| 24 | 2027-06 | 2810.81 | 910.81 | 1900.00 | 334400.00 |
| 25 | 2027-07 | 2805.67 | 905.67 | 1900.00 | 332500.00 |
| 26 | 2027-08 | 2800.52 | 900.52 | 1900.00 | 330600.00 |
| 27 | 2027-09 | 2795.38 | 895.38 | 1900.00 | 328700.00 |
| 28 | 2027-10 | 2790.23 | 890.23 | 1900.00 | 326800.00 |
| 29 | 2027-11 | 2785.08 | 885.08 | 1900.00 | 324900.00 |
| 30 | 2027-12 | 2779.94 | 879.94 | 1900.00 | 323000.00 |
| 31 | 2028-01 | 2774.79 | 874.79 | 1900.00 | 321100.00 |
| 32 | 2028-02 | 2769.65 | 869.65 | 1900.00 | 319200.00 |
| 33 | 2028-03 | 2764.50 | 864.50 | 1900.00 | 317300.00 |
| 34 | 2028-04 | 2759.35 | 859.35 | 1900.00 | 315400.00 |
| 35 | 2028-05 | 2754.21 | 854.21 | 1900.00 | 313500.00 |
| 36 | 2028-06 | 2749.06 | 849.06 | 1900.00 | 311600.00 |
| 37 | 2028-07 | 2743.92 | 843.92 | 1900.00 | 309700.00 |
| 38 | 2028-08 | 2738.77 | 838.77 | 1900.00 | 307800.00 |
| 39 | 2028-09 | 2733.63 | 833.63 | 1900.00 | 305900.00 |
| 40 | 2028-10 | 2728.48 | 828.48 | 1900.00 | 304000.00 |
| 41 | 2028-11 | 2723.33 | 823.33 | 1900.00 | 302100.00 |
| 42 | 2028-12 | 2718.19 | 818.19 | 1900.00 | 300200.00 |
| 43 | 2029-01 | 2713.04 | 813.04 | 1900.00 | 298300.00 |
| 44 | 2029-02 | 2707.90 | 807.90 | 1900.00 | 296400.00 |
| 45 | 2029-03 | 2702.75 | 802.75 | 1900.00 | 294500.00 |
| 46 | 2029-04 | 2697.60 | 797.60 | 1900.00 | 292600.00 |
| 47 | 2029-05 | 2692.46 | 792.46 | 1900.00 | 290700.00 |
| 48 | 2029-06 | 2687.31 | 787.31 | 1900.00 | 288800.00 |
| 49 | 2029-07 | 2682.17 | 782.17 | 1900.00 | 286900.00 |
| 50 | 2029-08 | 2677.02 | 777.02 | 1900.00 | 285000.00 |
| 51 | 2029-09 | 2671.88 | 771.88 | 1900.00 | 283100.00 |
| 52 | 2029-10 | 2666.73 | 766.73 | 1900.00 | 281200.00 |
| 53 | 2029-11 | 2661.58 | 761.58 | 1900.00 | 279300.00 |
| 54 | 2029-12 | 2656.44 | 756.44 | 1900.00 | 277400.00 |
| 55 | 2030-01 | 2651.29 | 751.29 | 1900.00 | 275500.00 |
| 56 | 2030-02 | 2646.15 | 746.15 | 1900.00 | 273600.00 |
| 57 | 2030-03 | 2641.00 | 741.00 | 1900.00 | 271700.00 |
| 58 | 2030-04 | 2635.85 | 735.85 | 1900.00 | 269800.00 |
| 59 | 2030-05 | 2630.71 | 730.71 | 1900.00 | 267900.00 |
| 60 | 2030-06 | 2625.56 | 725.56 | 1900.00 | 266000.00 |
| 61 | 2030-07 | 2620.42 | 720.42 | 1900.00 | 264100.00 |
| 62 | 2030-08 | 2615.27 | 715.27 | 1900.00 | 262200.00 |
| 63 | 2030-09 | 2610.13 | 710.13 | 1900.00 | 260300.00 |
| 64 | 2030-10 | 2604.98 | 704.98 | 1900.00 | 258400.00 |
| 65 | 2030-11 | 2599.83 | 699.83 | 1900.00 | 256500.00 |
| 66 | 2030-12 | 2594.69 | 694.69 | 1900.00 | 254600.00 |
| 67 | 2031-01 | 2589.54 | 689.54 | 1900.00 | 252700.00 |
| 68 | 2031-02 | 2584.40 | 684.40 | 1900.00 | 250800.00 |
| 69 | 2031-03 | 2579.25 | 679.25 | 1900.00 | 248900.00 |
| 70 | 2031-04 | 2574.10 | 674.10 | 1900.00 | 247000.00 |
| 71 | 2031-05 | 2568.96 | 668.96 | 1900.00 | 245100.00 |
| 72 | 2031-06 | 2563.81 | 663.81 | 1900.00 | 243200.00 |
| 73 | 2031-07 | 2558.67 | 658.67 | 1900.00 | 241300.00 |
| 74 | 2031-08 | 2553.52 | 653.52 | 1900.00 | 239400.00 |
| 75 | 2031-09 | 2548.38 | 648.38 | 1900.00 | 237500.00 |
| 76 | 2031-10 | 2543.23 | 643.23 | 1900.00 | 235600.00 |
| 77 | 2031-11 | 2538.08 | 638.08 | 1900.00 | 233700.00 |
| 78 | 2031-12 | 2532.94 | 632.94 | 1900.00 | 231800.00 |
| 79 | 2032-01 | 2527.79 | 627.79 | 1900.00 | 229900.00 |
| 80 | 2032-02 | 2522.65 | 622.65 | 1900.00 | 228000.00 |
| 81 | 2032-03 | 2517.50 | 617.50 | 1900.00 | 226100.00 |
| 82 | 2032-04 | 2512.35 | 612.35 | 1900.00 | 224200.00 |
| 83 | 2032-05 | 2507.21 | 607.21 | 1900.00 | 222300.00 |
| 84 | 2032-06 | 2502.06 | 602.06 | 1900.00 | 220400.00 |
| 85 | 2032-07 | 2496.92 | 596.92 | 1900.00 | 218500.00 |
| 86 | 2032-08 | 2491.77 | 591.77 | 1900.00 | 216600.00 |
| 87 | 2032-09 | 2486.63 | 586.63 | 1900.00 | 214700.00 |
| 88 | 2032-10 | 2481.48 | 581.48 | 1900.00 | 212800.00 |
| 89 | 2032-11 | 2476.33 | 576.33 | 1900.00 | 210900.00 |
| 90 | 2032-12 | 2471.19 | 571.19 | 1900.00 | 209000.00 |
| 91 | 2033-01 | 2466.04 | 566.04 | 1900.00 | 207100.00 |
| 92 | 2033-02 | 2460.90 | 560.90 | 1900.00 | 205200.00 |
| 93 | 2033-03 | 2455.75 | 555.75 | 1900.00 | 203300.00 |
| 94 | 2033-04 | 2450.60 | 550.60 | 1900.00 | 201400.00 |
| 95 | 2033-05 | 2445.46 | 545.46 | 1900.00 | 199500.00 |
| 96 | 2033-06 | 2440.31 | 540.31 | 1900.00 | 197600.00 |
| 97 | 2033-07 | 2435.17 | 535.17 | 1900.00 | 195700.00 |
| 98 | 2033-08 | 2430.02 | 530.02 | 1900.00 | 193800.00 |
| 99 | 2033-09 | 2424.88 | 524.88 | 1900.00 | 191900.00 |
| 100 | 2033-10 | 2419.73 | 519.73 | 1900.00 | 190000.00 |
| 101 | 2033-11 | 2414.58 | 514.58 | 1900.00 | 188100.00 |
| 102 | 2033-12 | 2409.44 | 509.44 | 1900.00 | 186200.00 |
| 103 | 2034-01 | 2404.29 | 504.29 | 1900.00 | 184300.00 |
| 104 | 2034-02 | 2399.15 | 499.15 | 1900.00 | 182400.00 |
| 105 | 2034-03 | 2394.00 | 494.00 | 1900.00 | 180500.00 |
| 106 | 2034-04 | 2388.85 | 488.85 | 1900.00 | 178600.00 |
| 107 | 2034-05 | 2383.71 | 483.71 | 1900.00 | 176700.00 |
| 108 | 2034-06 | 2378.56 | 478.56 | 1900.00 | 174800.00 |
| 109 | 2034-07 | 2373.42 | 473.42 | 1900.00 | 172900.00 |
| 110 | 2034-08 | 2368.27 | 468.27 | 1900.00 | 171000.00 |
| 111 | 2034-09 | 2363.13 | 463.13 | 1900.00 | 169100.00 |
| 112 | 2034-10 | 2357.98 | 457.98 | 1900.00 | 167200.00 |
| 113 | 2034-11 | 2352.83 | 452.83 | 1900.00 | 165300.00 |
| 114 | 2034-12 | 2347.69 | 447.69 | 1900.00 | 163400.00 |
| 115 | 2035-01 | 2342.54 | 442.54 | 1900.00 | 161500.00 |
| 116 | 2035-02 | 2337.40 | 437.40 | 1900.00 | 159600.00 |
| 117 | 2035-03 | 2332.25 | 432.25 | 1900.00 | 157700.00 |
| 118 | 2035-04 | 2327.10 | 427.10 | 1900.00 | 155800.00 |
| 119 | 2035-05 | 2321.96 | 421.96 | 1900.00 | 153900.00 |
| 120 | 2035-06 | 2316.81 | 416.81 | 1900.00 | 152000.00 |
| 121 | 2035-07 | 2311.67 | 411.67 | 1900.00 | 150100.00 |
| 122 | 2035-08 | 2306.52 | 406.52 | 1900.00 | 148200.00 |
| 123 | 2035-09 | 2301.38 | 401.38 | 1900.00 | 146300.00 |
| 124 | 2035-10 | 2296.23 | 396.23 | 1900.00 | 144400.00 |
| 125 | 2035-11 | 2291.08 | 391.08 | 1900.00 | 142500.00 |
| 126 | 2035-12 | 2285.94 | 385.94 | 1900.00 | 140600.00 |
| 127 | 2036-01 | 2280.79 | 380.79 | 1900.00 | 138700.00 |
| 128 | 2036-02 | 2275.65 | 375.65 | 1900.00 | 136800.00 |
| 129 | 2036-03 | 2270.50 | 370.50 | 1900.00 | 134900.00 |
| 130 | 2036-04 | 2265.35 | 365.35 | 1900.00 | 133000.00 |
| 131 | 2036-05 | 2260.21 | 360.21 | 1900.00 | 131100.00 |
| 132 | 2036-06 | 2255.06 | 355.06 | 1900.00 | 129200.00 |
| 133 | 2036-07 | 2249.92 | 349.92 | 1900.00 | 127300.00 |
| 134 | 2036-08 | 2244.77 | 344.77 | 1900.00 | 125400.00 |
| 135 | 2036-09 | 2239.63 | 339.63 | 1900.00 | 123500.00 |
| 136 | 2036-10 | 2234.48 | 334.48 | 1900.00 | 121600.00 |
| 137 | 2036-11 | 2229.33 | 329.33 | 1900.00 | 119700.00 |
| 138 | 2036-12 | 2224.19 | 324.19 | 1900.00 | 117800.00 |
| 139 | 2037-01 | 2219.04 | 319.04 | 1900.00 | 115900.00 |
| 140 | 2037-02 | 2213.90 | 313.90 | 1900.00 | 114000.00 |
| 141 | 2037-03 | 2208.75 | 308.75 | 1900.00 | 112100.00 |
| 142 | 2037-04 | 2203.60 | 303.60 | 1900.00 | 110200.00 |
| 143 | 2037-05 | 2198.46 | 298.46 | 1900.00 | 108300.00 |
| 144 | 2037-06 | 2193.31 | 293.31 | 1900.00 | 106400.00 |
| 145 | 2037-07 | 2188.17 | 288.17 | 1900.00 | 104500.00 |
| 146 | 2037-08 | 2183.02 | 283.02 | 1900.00 | 102600.00 |
| 147 | 2037-09 | 2177.88 | 277.88 | 1900.00 | 100700.00 |
| 148 | 2037-10 | 2172.73 | 272.73 | 1900.00 | 98800.00 |
| 149 | 2037-11 | 2167.58 | 267.58 | 1900.00 | 96900.00 |
| 150 | 2037-12 | 2162.44 | 262.44 | 1900.00 | 95000.00 |
| 151 | 2038-01 | 2157.29 | 257.29 | 1900.00 | 93100.00 |
| 152 | 2038-02 | 2152.15 | 252.15 | 1900.00 | 91200.00 |
| 153 | 2038-03 | 2147.00 | 247.00 | 1900.00 | 89300.00 |
| 154 | 2038-04 | 2141.85 | 241.85 | 1900.00 | 87400.00 |
| 155 | 2038-05 | 2136.71 | 236.71 | 1900.00 | 85500.00 |
| 156 | 2038-06 | 2131.56 | 231.56 | 1900.00 | 83600.00 |
| 157 | 2038-07 | 2126.42 | 226.42 | 1900.00 | 81700.00 |
| 158 | 2038-08 | 2121.27 | 221.27 | 1900.00 | 79800.00 |
| 159 | 2038-09 | 2116.13 | 216.13 | 1900.00 | 77900.00 |
| 160 | 2038-10 | 2110.98 | 210.98 | 1900.00 | 76000.00 |
| 161 | 2038-11 | 2105.83 | 205.83 | 1900.00 | 74100.00 |
| 162 | 2038-12 | 2100.69 | 200.69 | 1900.00 | 72200.00 |
| 163 | 2039-01 | 2095.54 | 195.54 | 1900.00 | 70300.00 |
| 164 | 2039-02 | 2090.40 | 190.40 | 1900.00 | 68400.00 |
| 165 | 2039-03 | 2085.25 | 185.25 | 1900.00 | 66500.00 |
| 166 | 2039-04 | 2080.10 | 180.10 | 1900.00 | 64600.00 |
| 167 | 2039-05 | 2074.96 | 174.96 | 1900.00 | 62700.00 |
| 168 | 2039-06 | 2069.81 | 169.81 | 1900.00 | 60800.00 |
| 169 | 2039-07 | 2064.67 | 164.67 | 1900.00 | 58900.00 |
| 170 | 2039-08 | 2059.52 | 159.52 | 1900.00 | 57000.00 |
| 171 | 2039-09 | 2054.38 | 154.38 | 1900.00 | 55100.00 |
| 172 | 2039-10 | 2049.23 | 149.23 | 1900.00 | 53200.00 |
| 173 | 2039-11 | 2044.08 | 144.08 | 1900.00 | 51300.00 |
| 174 | 2039-12 | 2038.94 | 138.94 | 1900.00 | 49400.00 |
| 175 | 2040-01 | 2033.79 | 133.79 | 1900.00 | 47500.00 |
| 176 | 2040-02 | 2028.65 | 128.65 | 1900.00 | 45600.00 |
| 177 | 2040-03 | 2023.50 | 123.50 | 1900.00 | 43700.00 |
| 178 | 2040-04 | 2018.35 | 118.35 | 1900.00 | 41800.00 |
| 179 | 2040-05 | 2013.21 | 113.21 | 1900.00 | 39900.00 |
| 180 | 2040-06 | 2008.06 | 108.06 | 1900.00 | 38000.00 |
| 181 | 2040-07 | 2002.92 | 102.92 | 1900.00 | 36100.00 |
| 182 | 2040-08 | 1997.77 | 97.77 | 1900.00 | 34200.00 |
| 183 | 2040-09 | 1992.63 | 92.63 | 1900.00 | 32300.00 |
| 184 | 2040-10 | 1987.48 | 87.48 | 1900.00 | 30400.00 |
| 185 | 2040-11 | 1982.33 | 82.33 | 1900.00 | 28500.00 |
| 186 | 2040-12 | 1977.19 | 77.19 | 1900.00 | 26600.00 |
| 187 | 2041-01 | 1972.04 | 72.04 | 1900.00 | 24700.00 |
| 188 | 2041-02 | 1966.90 | 66.90 | 1900.00 | 22800.00 |
| 189 | 2041-03 | 1961.75 | 61.75 | 1900.00 | 20900.00 |
| 190 | 2041-04 | 1956.60 | 56.60 | 1900.00 | 19000.00 |
| 191 | 2041-05 | 1951.46 | 51.46 | 1900.00 | 17100.00 |
| 192 | 2041-06 | 1946.31 | 46.31 | 1900.00 | 15200.00 |
| 193 | 2041-07 | 1941.17 | 41.17 | 1900.00 | 13300.00 |
| 194 | 2041-08 | 1936.02 | 36.02 | 1900.00 | 11400.00 |
| 195 | 2041-09 | 1930.88 | 30.88 | 1900.00 | 9500.00 |
| 196 | 2041-10 | 1925.73 | 25.73 | 1900.00 | 7600.00 |
| 197 | 2041-11 | 1920.58 | 20.58 | 1900.00 | 5700.00 |
| 198 | 2041-12 | 1915.44 | 15.44 | 1900.00 | 3800.00 |
| 199 | 2042-01 | 1910.29 | 10.29 | 1900.00 | 1900.00 |
| 200 | 2042-02 | 1905.15 | 5.15 | 1900.00 | 0.00 |