贷款39万（公积金贷款）房贷，还款15年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：39万
还款月数：15年
每月还款：2665.22元
利息总额：8.97万
本息合计：47.97万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 2665.22 | 926.25 | 1738.97 | 388261.03 |
| 2 | 2025-02 | 2665.22 | 922.12 | 1743.10 | 386517.93 |
| 3 | 2025-03 | 2665.22 | 917.98 | 1747.24 | 384770.68 |
| 4 | 2025-04 | 2665.22 | 913.83 | 1751.39 | 383019.29 |
| 5 | 2025-05 | 2665.22 | 909.67 | 1755.55 | 381263.74 |
| 6 | 2025-06 | 2665.22 | 905.50 | 1759.72 | 379504.02 |
| 7 | 2025-07 | 2665.22 | 901.32 | 1763.90 | 377740.12 |
| 8 | 2025-08 | 2665.22 | 897.13 | 1768.09 | 375972.03 |
| 9 | 2025-09 | 2665.22 | 892.93 | 1772.29 | 374199.74 |
| 10 | 2025-10 | 2665.22 | 888.72 | 1776.50 | 372423.24 |
| 11 | 2025-11 | 2665.22 | 884.51 | 1780.72 | 370642.52 |
| 12 | 2025-12 | 2665.22 | 880.28 | 1784.95 | 368857.58 |
| 13 | 2026-01 | 2665.22 | 876.04 | 1789.19 | 367068.39 |
| 14 | 2026-02 | 2665.22 | 871.79 | 1793.43 | 365274.96 |
| 15 | 2026-03 | 2665.22 | 867.53 | 1797.69 | 363477.26 |
| 16 | 2026-04 | 2665.22 | 863.26 | 1801.96 | 361675.30 |
| 17 | 2026-05 | 2665.22 | 858.98 | 1806.24 | 359869.06 |
| 18 | 2026-06 | 2665.22 | 854.69 | 1810.53 | 358058.52 |
| 19 | 2026-07 | 2665.22 | 850.39 | 1814.83 | 356243.69 |
| 20 | 2026-08 | 2665.22 | 846.08 | 1819.14 | 354424.55 |
| 21 | 2026-09 | 2665.22 | 841.76 | 1823.46 | 352601.08 |
| 22 | 2026-10 | 2665.22 | 837.43 | 1827.79 | 350773.29 |
| 23 | 2026-11 | 2665.22 | 833.09 | 1832.14 | 348941.15 |
| 24 | 2026-12 | 2665.22 | 828.74 | 1836.49 | 347104.66 |
| 25 | 2027-01 | 2665.22 | 824.37 | 1840.85 | 345263.81 |
| 26 | 2027-02 | 2665.22 | 820.00 | 1845.22 | 343418.59 |
| 27 | 2027-03 | 2665.22 | 815.62 | 1849.60 | 341568.99 |
| 28 | 2027-04 | 2665.22 | 811.23 | 1854.00 | 339714.99 |
| 29 | 2027-05 | 2665.22 | 806.82 | 1858.40 | 337856.60 |
| 30 | 2027-06 | 2665.22 | 802.41 | 1862.81 | 335993.78 |
| 31 | 2027-07 | 2665.22 | 797.99 | 1867.24 | 334126.55 |
| 32 | 2027-08 | 2665.22 | 793.55 | 1871.67 | 332254.87 |
| 33 | 2027-09 | 2665.22 | 789.11 | 1876.12 | 330378.76 |
| 34 | 2027-10 | 2665.22 | 784.65 | 1880.57 | 328498.18 |
| 35 | 2027-11 | 2665.22 | 780.18 | 1885.04 | 326613.14 |
| 36 | 2027-12 | 2665.22 | 775.71 | 1889.52 | 324723.63 |
| 37 | 2028-01 | 2665.22 | 771.22 | 1894.00 | 322829.62 |
| 38 | 2028-02 | 2665.22 | 766.72 | 1898.50 | 320931.12 |
| 39 | 2028-03 | 2665.22 | 762.21 | 1903.01 | 319028.11 |
| 40 | 2028-04 | 2665.22 | 757.69 | 1907.53 | 317120.58 |
| 41 | 2028-05 | 2665.22 | 753.16 | 1912.06 | 315208.52 |
| 42 | 2028-06 | 2665.22 | 748.62 | 1916.60 | 313291.92 |
| 43 | 2028-07 | 2665.22 | 744.07 | 1921.15 | 311370.76 |
| 44 | 2028-08 | 2665.22 | 739.51 | 1925.72 | 309445.05 |
| 45 | 2028-09 | 2665.22 | 734.93 | 1930.29 | 307514.76 |
| 46 | 2028-10 | 2665.22 | 730.35 | 1934.87 | 305579.88 |
| 47 | 2028-11 | 2665.22 | 725.75 | 1939.47 | 303640.41 |
| 48 | 2028-12 | 2665.22 | 721.15 | 1944.08 | 301696.33 |
| 49 | 2029-01 | 2665.22 | 716.53 | 1948.69 | 299747.64 |
| 50 | 2029-02 | 2665.22 | 711.90 | 1953.32 | 297794.32 |
| 51 | 2029-03 | 2665.22 | 707.26 | 1957.96 | 295836.36 |
| 52 | 2029-04 | 2665.22 | 702.61 | 1962.61 | 293873.75 |
| 53 | 2029-05 | 2665.22 | 697.95 | 1967.27 | 291906.48 |
| 54 | 2029-06 | 2665.22 | 693.28 | 1971.94 | 289934.53 |
| 55 | 2029-07 | 2665.22 | 688.59 | 1976.63 | 287957.90 |
| 56 | 2029-08 | 2665.22 | 683.90 | 1981.32 | 285976.58 |
| 57 | 2029-09 | 2665.22 | 679.19 | 1986.03 | 283990.55 |
| 58 | 2029-10 | 2665.22 | 674.48 | 1990.74 | 281999.81 |
| 59 | 2029-11 | 2665.22 | 669.75 | 1995.47 | 280004.33 |
| 60 | 2029-12 | 2665.22 | 665.01 | 2000.21 | 278004.12 |
| 61 | 2030-01 | 2665.22 | 660.26 | 2004.96 | 275999.16 |
| 62 | 2030-02 | 2665.22 | 655.50 | 2009.72 | 273989.44 |
| 63 | 2030-03 | 2665.22 | 650.72 | 2014.50 | 271974.94 |
| 64 | 2030-04 | 2665.22 | 645.94 | 2019.28 | 269955.66 |
| 65 | 2030-05 | 2665.22 | 641.14 | 2024.08 | 267931.58 |
| 66 | 2030-06 | 2665.22 | 636.34 | 2028.88 | 265902.69 |
| 67 | 2030-07 | 2665.22 | 631.52 | 2033.70 | 263868.99 |
| 68 | 2030-08 | 2665.22 | 626.69 | 2038.53 | 261830.46 |
| 69 | 2030-09 | 2665.22 | 621.85 | 2043.38 | 259787.08 |
| 70 | 2030-10 | 2665.22 | 616.99 | 2048.23 | 257738.85 |
| 71 | 2030-11 | 2665.22 | 612.13 | 2053.09 | 255685.76 |
| 72 | 2030-12 | 2665.22 | 607.25 | 2057.97 | 253627.79 |
| 73 | 2031-01 | 2665.22 | 602.37 | 2062.86 | 251564.94 |
| 74 | 2031-02 | 2665.22 | 597.47 | 2067.76 | 249497.18 |
| 75 | 2031-03 | 2665.22 | 592.56 | 2072.67 | 247424.51 |
| 76 | 2031-04 | 2665.22 | 587.63 | 2077.59 | 245346.92 |
| 77 | 2031-05 | 2665.22 | 582.70 | 2082.52 | 243264.40 |
| 78 | 2031-06 | 2665.22 | 577.75 | 2087.47 | 241176.93 |
| 79 | 2031-07 | 2665.22 | 572.80 | 2092.43 | 239084.50 |
| 80 | 2031-08 | 2665.22 | 567.83 | 2097.40 | 236987.11 |
| 81 | 2031-09 | 2665.22 | 562.84 | 2102.38 | 234884.73 |
| 82 | 2031-10 | 2665.22 | 557.85 | 2107.37 | 232777.36 |
| 83 | 2031-11 | 2665.22 | 552.85 | 2112.38 | 230664.98 |
| 84 | 2031-12 | 2665.22 | 547.83 | 2117.39 | 228547.59 |
| 85 | 2032-01 | 2665.22 | 542.80 | 2122.42 | 226425.17 |
| 86 | 2032-02 | 2665.22 | 537.76 | 2127.46 | 224297.71 |
| 87 | 2032-03 | 2665.22 | 532.71 | 2132.52 | 222165.19 |
| 88 | 2032-04 | 2665.22 | 527.64 | 2137.58 | 220027.61 |
| 89 | 2032-05 | 2665.22 | 522.57 | 2142.66 | 217884.95 |
| 90 | 2032-06 | 2665.22 | 517.48 | 2147.75 | 215737.21 |
| 91 | 2032-07 | 2665.22 | 512.38 | 2152.85 | 213584.36 |
| 92 | 2032-08 | 2665.22 | 507.26 | 2157.96 | 211426.40 |
| 93 | 2032-09 | 2665.22 | 502.14 | 2163.08 | 209263.32 |
| 94 | 2032-10 | 2665.22 | 497.00 | 2168.22 | 207095.09 |
| 95 | 2032-11 | 2665.22 | 491.85 | 2173.37 | 204921.72 |
| 96 | 2032-12 | 2665.22 | 486.69 | 2178.53 | 202743.19 |
| 97 | 2033-01 | 2665.22 | 481.52 | 2183.71 | 200559.48 |
| 98 | 2033-02 | 2665.22 | 476.33 | 2188.89 | 198370.59 |
| 99 | 2033-03 | 2665.22 | 471.13 | 2194.09 | 196176.50 |
| 100 | 2033-04 | 2665.22 | 465.92 | 2199.30 | 193977.19 |
| 101 | 2033-05 | 2665.22 | 460.70 | 2204.53 | 191772.67 |
| 102 | 2033-06 | 2665.22 | 455.46 | 2209.76 | 189562.90 |
| 103 | 2033-07 | 2665.22 | 450.21 | 2215.01 | 187347.89 |
| 104 | 2033-08 | 2665.22 | 444.95 | 2220.27 | 185127.62 |
| 105 | 2033-09 | 2665.22 | 439.68 | 2225.54 | 182902.08 |
| 106 | 2033-10 | 2665.22 | 434.39 | 2230.83 | 180671.25 |
| 107 | 2033-11 | 2665.22 | 429.09 | 2236.13 | 178435.12 |
| 108 | 2033-12 | 2665.22 | 423.78 | 2241.44 | 176193.68 |
| 109 | 2034-01 | 2665.22 | 418.46 | 2246.76 | 173946.92 |
| 110 | 2034-02 | 2665.22 | 413.12 | 2252.10 | 171694.82 |
| 111 | 2034-03 | 2665.22 | 407.78 | 2257.45 | 169437.37 |
| 112 | 2034-04 | 2665.22 | 402.41 | 2262.81 | 167174.57 |
| 113 | 2034-05 | 2665.22 | 397.04 | 2268.18 | 164906.38 |
| 114 | 2034-06 | 2665.22 | 391.65 | 2273.57 | 162632.81 |
| 115 | 2034-07 | 2665.22 | 386.25 | 2278.97 | 160353.84 |
| 116 | 2034-08 | 2665.22 | 380.84 | 2284.38 | 158069.46 |
| 117 | 2034-09 | 2665.22 | 375.41 | 2289.81 | 155779.65 |
| 118 | 2034-10 | 2665.22 | 369.98 | 2295.25 | 153484.41 |
| 119 | 2034-11 | 2665.22 | 364.53 | 2300.70 | 151183.71 |
| 120 | 2034-12 | 2665.22 | 359.06 | 2306.16 | 148877.55 |
| 121 | 2035-01 | 2665.22 | 353.58 | 2311.64 | 146565.91 |
| 122 | 2035-02 | 2665.22 | 348.09 | 2317.13 | 144248.78 |
| 123 | 2035-03 | 2665.22 | 342.59 | 2322.63 | 141926.15 |
| 124 | 2035-04 | 2665.22 | 337.07 | 2328.15 | 139598.00 |
| 125 | 2035-05 | 2665.22 | 331.55 | 2333.68 | 137264.33 |
| 126 | 2035-06 | 2665.22 | 326.00 | 2339.22 | 134925.11 |
| 127 | 2035-07 | 2665.22 | 320.45 | 2344.78 | 132580.33 |
| 128 | 2035-08 | 2665.22 | 314.88 | 2350.34 | 130229.99 |
| 129 | 2035-09 | 2665.22 | 309.30 | 2355.93 | 127874.06 |
| 130 | 2035-10 | 2665.22 | 303.70 | 2361.52 | 125512.54 |
| 131 | 2035-11 | 2665.22 | 298.09 | 2367.13 | 123145.41 |
| 132 | 2035-12 | 2665.22 | 292.47 | 2372.75 | 120772.66 |
| 133 | 2036-01 | 2665.22 | 286.84 | 2378.39 | 118394.27 |
| 134 | 2036-02 | 2665.22 | 281.19 | 2384.04 | 116010.24 |
| 135 | 2036-03 | 2665.22 | 275.52 | 2389.70 | 113620.54 |
| 136 | 2036-04 | 2665.22 | 269.85 | 2395.37 | 111225.16 |
| 137 | 2036-05 | 2665.22 | 264.16 | 2401.06 | 108824.10 |
| 138 | 2036-06 | 2665.22 | 258.46 | 2406.77 | 106417.34 |
| 139 | 2036-07 | 2665.22 | 252.74 | 2412.48 | 104004.85 |
| 140 | 2036-08 | 2665.22 | 247.01 | 2418.21 | 101586.64 |
| 141 | 2036-09 | 2665.22 | 241.27 | 2423.95 | 99162.69 |
| 142 | 2036-10 | 2665.22 | 235.51 | 2429.71 | 96732.98 |
| 143 | 2036-11 | 2665.22 | 229.74 | 2435.48 | 94297.50 |
| 144 | 2036-12 | 2665.22 | 223.96 | 2441.27 | 91856.23 |
| 145 | 2037-01 | 2665.22 | 218.16 | 2447.06 | 89409.17 |
| 146 | 2037-02 | 2665.22 | 212.35 | 2452.88 | 86956.29 |
| 147 | 2037-03 | 2665.22 | 206.52 | 2458.70 | 84497.59 |
| 148 | 2037-04 | 2665.22 | 200.68 | 2464.54 | 82033.05 |
| 149 | 2037-05 | 2665.22 | 194.83 | 2470.39 | 79562.66 |
| 150 | 2037-06 | 2665.22 | 188.96 | 2476.26 | 77086.39 |
| 151 | 2037-07 | 2665.22 | 183.08 | 2482.14 | 74604.25 |
| 152 | 2037-08 | 2665.22 | 177.19 | 2488.04 | 72116.22 |
| 153 | 2037-09 | 2665.22 | 171.28 | 2493.95 | 69622.27 |
| 154 | 2037-10 | 2665.22 | 165.35 | 2499.87 | 67122.40 |
| 155 | 2037-11 | 2665.22 | 159.42 | 2505.81 | 64616.59 |
| 156 | 2037-12 | 2665.22 | 153.46 | 2511.76 | 62104.83 |
| 157 | 2038-01 | 2665.22 | 147.50 | 2517.72 | 59587.11 |
| 158 | 2038-02 | 2665.22 | 141.52 | 2523.70 | 57063.41 |
| 159 | 2038-03 | 2665.22 | 135.53 | 2529.70 | 54533.71 |
| 160 | 2038-04 | 2665.22 | 129.52 | 2535.70 | 51998.01 |
| 161 | 2038-05 | 2665.22 | 123.50 | 2541.73 | 49456.28 |
| 162 | 2038-06 | 2665.22 | 117.46 | 2547.76 | 46908.52 |
| 163 | 2038-07 | 2665.22 | 111.41 | 2553.81 | 44354.70 |
| 164 | 2038-08 | 2665.22 | 105.34 | 2559.88 | 41794.82 |
| 165 | 2038-09 | 2665.22 | 99.26 | 2565.96 | 39228.86 |
| 166 | 2038-10 | 2665.22 | 93.17 | 2572.05 | 36656.81 |
| 167 | 2038-11 | 2665.22 | 87.06 | 2578.16 | 34078.65 |
| 168 | 2038-12 | 2665.22 | 80.94 | 2584.29 | 31494.36 |
| 169 | 2039-01 | 2665.22 | 74.80 | 2590.42 | 28903.94 |
| 170 | 2039-02 | 2665.22 | 68.65 | 2596.58 | 26307.36 |
| 171 | 2039-03 | 2665.22 | 62.48 | 2602.74 | 23704.62 |
| 172 | 2039-04 | 2665.22 | 56.30 | 2608.92 | 21095.69 |
| 173 | 2039-05 | 2665.22 | 50.10 | 2615.12 | 18480.57 |
| 174 | 2039-06 | 2665.22 | 43.89 | 2621.33 | 15859.24 |
| 175 | 2039-07 | 2665.22 | 37.67 | 2627.56 | 13231.69 |
| 176 | 2039-08 | 2665.22 | 31.43 | 2633.80 | 10597.89 |
| 177 | 2039-09 | 2665.22 | 25.17 | 2640.05 | 7957.84 |
| 178 | 2039-10 | 2665.22 | 18.90 | 2646.32 | 5311.52 |
| 179 | 2039-11 | 2665.22 | 12.61 | 2652.61 | 2658.91 |
| 180 | 2039-12 | 2665.22 | 6.31 | 2658.91 | 0.00 |
等额本金还款方式：
贷款总额：39万
还款月数：15年
首月还款：3092.92元
每月递减：5.15元
利息总额：8.38万
本息合计：47.38万
节省利息：5914.4元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-01 | 3092.92 | 926.25 | 2166.67 | 387833.33 |
| 2 | 2025-02 | 3087.77 | 921.10 | 2166.67 | 385666.67 |
| 3 | 2025-03 | 3082.63 | 915.96 | 2166.67 | 383500.00 |
| 4 | 2025-04 | 3077.48 | 910.81 | 2166.67 | 381333.33 |
| 5 | 2025-05 | 3072.33 | 905.67 | 2166.67 | 379166.67 |
| 6 | 2025-06 | 3067.19 | 900.52 | 2166.67 | 377000.00 |
| 7 | 2025-07 | 3062.04 | 895.38 | 2166.67 | 374833.33 |
| 8 | 2025-08 | 3056.90 | 890.23 | 2166.67 | 372666.67 |
| 9 | 2025-09 | 3051.75 | 885.08 | 2166.67 | 370500.00 |
| 10 | 2025-10 | 3046.60 | 879.94 | 2166.67 | 368333.33 |
| 11 | 2025-11 | 3041.46 | 874.79 | 2166.67 | 366166.67 |
| 12 | 2025-12 | 3036.31 | 869.65 | 2166.67 | 364000.00 |
| 13 | 2026-01 | 3031.17 | 864.50 | 2166.67 | 361833.33 |
| 14 | 2026-02 | 3026.02 | 859.35 | 2166.67 | 359666.67 |
| 15 | 2026-03 | 3020.88 | 854.21 | 2166.67 | 357500.00 |
| 16 | 2026-04 | 3015.73 | 849.06 | 2166.67 | 355333.33 |
| 17 | 2026-05 | 3010.58 | 843.92 | 2166.67 | 353166.67 |
| 18 | 2026-06 | 3005.44 | 838.77 | 2166.67 | 351000.00 |
| 19 | 2026-07 | 3000.29 | 833.63 | 2166.67 | 348833.33 |
| 20 | 2026-08 | 2995.15 | 828.48 | 2166.67 | 346666.67 |
| 21 | 2026-09 | 2990.00 | 823.33 | 2166.67 | 344500.00 |
| 22 | 2026-10 | 2984.85 | 818.19 | 2166.67 | 342333.33 |
| 23 | 2026-11 | 2979.71 | 813.04 | 2166.67 | 340166.67 |
| 24 | 2026-12 | 2974.56 | 807.90 | 2166.67 | 338000.00 |
| 25 | 2027-01 | 2969.42 | 802.75 | 2166.67 | 335833.33 |
| 26 | 2027-02 | 2964.27 | 797.60 | 2166.67 | 333666.67 |
| 27 | 2027-03 | 2959.13 | 792.46 | 2166.67 | 331500.00 |
| 28 | 2027-04 | 2953.98 | 787.31 | 2166.67 | 329333.33 |
| 29 | 2027-05 | 2948.83 | 782.17 | 2166.67 | 327166.67 |
| 30 | 2027-06 | 2943.69 | 777.02 | 2166.67 | 325000.00 |
| 31 | 2027-07 | 2938.54 | 771.88 | 2166.67 | 322833.33 |
| 32 | 2027-08 | 2933.40 | 766.73 | 2166.67 | 320666.67 |
| 33 | 2027-09 | 2928.25 | 761.58 | 2166.67 | 318500.00 |
| 34 | 2027-10 | 2923.10 | 756.44 | 2166.67 | 316333.33 |
| 35 | 2027-11 | 2917.96 | 751.29 | 2166.67 | 314166.67 |
| 36 | 2027-12 | 2912.81 | 746.15 | 2166.67 | 312000.00 |
| 37 | 2028-01 | 2907.67 | 741.00 | 2166.67 | 309833.33 |
| 38 | 2028-02 | 2902.52 | 735.85 | 2166.67 | 307666.67 |
| 39 | 2028-03 | 2897.38 | 730.71 | 2166.67 | 305500.00 |
| 40 | 2028-04 | 2892.23 | 725.56 | 2166.67 | 303333.33 |
| 41 | 2028-05 | 2887.08 | 720.42 | 2166.67 | 301166.67 |
| 42 | 2028-06 | 2881.94 | 715.27 | 2166.67 | 299000.00 |
| 43 | 2028-07 | 2876.79 | 710.13 | 2166.67 | 296833.33 |
| 44 | 2028-08 | 2871.65 | 704.98 | 2166.67 | 294666.67 |
| 45 | 2028-09 | 2866.50 | 699.83 | 2166.67 | 292500.00 |
| 46 | 2028-10 | 2861.35 | 694.69 | 2166.67 | 290333.33 |
| 47 | 2028-11 | 2856.21 | 689.54 | 2166.67 | 288166.67 |
| 48 | 2028-12 | 2851.06 | 684.40 | 2166.67 | 286000.00 |
| 49 | 2029-01 | 2845.92 | 679.25 | 2166.67 | 283833.33 |
| 50 | 2029-02 | 2840.77 | 674.10 | 2166.67 | 281666.67 |
| 51 | 2029-03 | 2835.63 | 668.96 | 2166.67 | 279500.00 |
| 52 | 2029-04 | 2830.48 | 663.81 | 2166.67 | 277333.33 |
| 53 | 2029-05 | 2825.33 | 658.67 | 2166.67 | 275166.67 |
| 54 | 2029-06 | 2820.19 | 653.52 | 2166.67 | 273000.00 |
| 55 | 2029-07 | 2815.04 | 648.38 | 2166.67 | 270833.33 |
| 56 | 2029-08 | 2809.90 | 643.23 | 2166.67 | 268666.67 |
| 57 | 2029-09 | 2804.75 | 638.08 | 2166.67 | 266500.00 |
| 58 | 2029-10 | 2799.60 | 632.94 | 2166.67 | 264333.33 |
| 59 | 2029-11 | 2794.46 | 627.79 | 2166.67 | 262166.67 |
| 60 | 2029-12 | 2789.31 | 622.65 | 2166.67 | 260000.00 |
| 61 | 2030-01 | 2784.17 | 617.50 | 2166.67 | 257833.33 |
| 62 | 2030-02 | 2779.02 | 612.35 | 2166.67 | 255666.67 |
| 63 | 2030-03 | 2773.88 | 607.21 | 2166.67 | 253500.00 |
| 64 | 2030-04 | 2768.73 | 602.06 | 2166.67 | 251333.33 |
| 65 | 2030-05 | 2763.58 | 596.92 | 2166.67 | 249166.67 |
| 66 | 2030-06 | 2758.44 | 591.77 | 2166.67 | 247000.00 |
| 67 | 2030-07 | 2753.29 | 586.63 | 2166.67 | 244833.33 |
| 68 | 2030-08 | 2748.15 | 581.48 | 2166.67 | 242666.67 |
| 69 | 2030-09 | 2743.00 | 576.33 | 2166.67 | 240500.00 |
| 70 | 2030-10 | 2737.85 | 571.19 | 2166.67 | 238333.33 |
| 71 | 2030-11 | 2732.71 | 566.04 | 2166.67 | 236166.67 |
| 72 | 2030-12 | 2727.56 | 560.90 | 2166.67 | 234000.00 |
| 73 | 2031-01 | 2722.42 | 555.75 | 2166.67 | 231833.33 |
| 74 | 2031-02 | 2717.27 | 550.60 | 2166.67 | 229666.67 |
| 75 | 2031-03 | 2712.13 | 545.46 | 2166.67 | 227500.00 |
| 76 | 2031-04 | 2706.98 | 540.31 | 2166.67 | 225333.33 |
| 77 | 2031-05 | 2701.83 | 535.17 | 2166.67 | 223166.67 |
| 78 | 2031-06 | 2696.69 | 530.02 | 2166.67 | 221000.00 |
| 79 | 2031-07 | 2691.54 | 524.88 | 2166.67 | 218833.33 |
| 80 | 2031-08 | 2686.40 | 519.73 | 2166.67 | 216666.67 |
| 81 | 2031-09 | 2681.25 | 514.58 | 2166.67 | 214500.00 |
| 82 | 2031-10 | 2676.10 | 509.44 | 2166.67 | 212333.33 |
| 83 | 2031-11 | 2670.96 | 504.29 | 2166.67 | 210166.67 |
| 84 | 2031-12 | 2665.81 | 499.15 | 2166.67 | 208000.00 |
| 85 | 2032-01 | 2660.67 | 494.00 | 2166.67 | 205833.33 |
| 86 | 2032-02 | 2655.52 | 488.85 | 2166.67 | 203666.67 |
| 87 | 2032-03 | 2650.38 | 483.71 | 2166.67 | 201500.00 |
| 88 | 2032-04 | 2645.23 | 478.56 | 2166.67 | 199333.33 |
| 89 | 2032-05 | 2640.08 | 473.42 | 2166.67 | 197166.67 |
| 90 | 2032-06 | 2634.94 | 468.27 | 2166.67 | 195000.00 |
| 91 | 2032-07 | 2629.79 | 463.13 | 2166.67 | 192833.33 |
| 92 | 2032-08 | 2624.65 | 457.98 | 2166.67 | 190666.67 |
| 93 | 2032-09 | 2619.50 | 452.83 | 2166.67 | 188500.00 |
| 94 | 2032-10 | 2614.35 | 447.69 | 2166.67 | 186333.33 |
| 95 | 2032-11 | 2609.21 | 442.54 | 2166.67 | 184166.67 |
| 96 | 2032-12 | 2604.06 | 437.40 | 2166.67 | 182000.00 |
| 97 | 2033-01 | 2598.92 | 432.25 | 2166.67 | 179833.33 |
| 98 | 2033-02 | 2593.77 | 427.10 | 2166.67 | 177666.67 |
| 99 | 2033-03 | 2588.63 | 421.96 | 2166.67 | 175500.00 |
| 100 | 2033-04 | 2583.48 | 416.81 | 2166.67 | 173333.33 |
| 101 | 2033-05 | 2578.33 | 411.67 | 2166.67 | 171166.67 |
| 102 | 2033-06 | 2573.19 | 406.52 | 2166.67 | 169000.00 |
| 103 | 2033-07 | 2568.04 | 401.38 | 2166.67 | 166833.33 |
| 104 | 2033-08 | 2562.90 | 396.23 | 2166.67 | 164666.67 |
| 105 | 2033-09 | 2557.75 | 391.08 | 2166.67 | 162500.00 |
| 106 | 2033-10 | 2552.60 | 385.94 | 2166.67 | 160333.33 |
| 107 | 2033-11 | 2547.46 | 380.79 | 2166.67 | 158166.67 |
| 108 | 2033-12 | 2542.31 | 375.65 | 2166.67 | 156000.00 |
| 109 | 2034-01 | 2537.17 | 370.50 | 2166.67 | 153833.33 |
| 110 | 2034-02 | 2532.02 | 365.35 | 2166.67 | 151666.67 |
| 111 | 2034-03 | 2526.88 | 360.21 | 2166.67 | 149500.00 |
| 112 | 2034-04 | 2521.73 | 355.06 | 2166.67 | 147333.33 |
| 113 | 2034-05 | 2516.58 | 349.92 | 2166.67 | 145166.67 |
| 114 | 2034-06 | 2511.44 | 344.77 | 2166.67 | 143000.00 |
| 115 | 2034-07 | 2506.29 | 339.63 | 2166.67 | 140833.33 |
| 116 | 2034-08 | 2501.15 | 334.48 | 2166.67 | 138666.67 |
| 117 | 2034-09 | 2496.00 | 329.33 | 2166.67 | 136500.00 |
| 118 | 2034-10 | 2490.85 | 324.19 | 2166.67 | 134333.33 |
| 119 | 2034-11 | 2485.71 | 319.04 | 2166.67 | 132166.67 |
| 120 | 2034-12 | 2480.56 | 313.90 | 2166.67 | 130000.00 |
| 121 | 2035-01 | 2475.42 | 308.75 | 2166.67 | 127833.33 |
| 122 | 2035-02 | 2470.27 | 303.60 | 2166.67 | 125666.67 |
| 123 | 2035-03 | 2465.13 | 298.46 | 2166.67 | 123500.00 |
| 124 | 2035-04 | 2459.98 | 293.31 | 2166.67 | 121333.33 |
| 125 | 2035-05 | 2454.83 | 288.17 | 2166.67 | 119166.67 |
| 126 | 2035-06 | 2449.69 | 283.02 | 2166.67 | 117000.00 |
| 127 | 2035-07 | 2444.54 | 277.88 | 2166.67 | 114833.33 |
| 128 | 2035-08 | 2439.40 | 272.73 | 2166.67 | 112666.67 |
| 129 | 2035-09 | 2434.25 | 267.58 | 2166.67 | 110500.00 |
| 130 | 2035-10 | 2429.10 | 262.44 | 2166.67 | 108333.33 |
| 131 | 2035-11 | 2423.96 | 257.29 | 2166.67 | 106166.67 |
| 132 | 2035-12 | 2418.81 | 252.15 | 2166.67 | 104000.00 |
| 133 | 2036-01 | 2413.67 | 247.00 | 2166.67 | 101833.33 |
| 134 | 2036-02 | 2408.52 | 241.85 | 2166.67 | 99666.67 |
| 135 | 2036-03 | 2403.38 | 236.71 | 2166.67 | 97500.00 |
| 136 | 2036-04 | 2398.23 | 231.56 | 2166.67 | 95333.33 |
| 137 | 2036-05 | 2393.08 | 226.42 | 2166.67 | 93166.67 |
| 138 | 2036-06 | 2387.94 | 221.27 | 2166.67 | 91000.00 |
| 139 | 2036-07 | 2382.79 | 216.13 | 2166.67 | 88833.33 |
| 140 | 2036-08 | 2377.65 | 210.98 | 2166.67 | 86666.67 |
| 141 | 2036-09 | 2372.50 | 205.83 | 2166.67 | 84500.00 |
| 142 | 2036-10 | 2367.35 | 200.69 | 2166.67 | 82333.33 |
| 143 | 2036-11 | 2362.21 | 195.54 | 2166.67 | 80166.67 |
| 144 | 2036-12 | 2357.06 | 190.40 | 2166.67 | 78000.00 |
| 145 | 2037-01 | 2351.92 | 185.25 | 2166.67 | 75833.33 |
| 146 | 2037-02 | 2346.77 | 180.10 | 2166.67 | 73666.67 |
| 147 | 2037-03 | 2341.63 | 174.96 | 2166.67 | 71500.00 |
| 148 | 2037-04 | 2336.48 | 169.81 | 2166.67 | 69333.33 |
| 149 | 2037-05 | 2331.33 | 164.67 | 2166.67 | 67166.67 |
| 150 | 2037-06 | 2326.19 | 159.52 | 2166.67 | 65000.00 |
| 151 | 2037-07 | 2321.04 | 154.38 | 2166.67 | 62833.33 |
| 152 | 2037-08 | 2315.90 | 149.23 | 2166.67 | 60666.67 |
| 153 | 2037-09 | 2310.75 | 144.08 | 2166.67 | 58500.00 |
| 154 | 2037-10 | 2305.60 | 138.94 | 2166.67 | 56333.33 |
| 155 | 2037-11 | 2300.46 | 133.79 | 2166.67 | 54166.67 |
| 156 | 2037-12 | 2295.31 | 128.65 | 2166.67 | 52000.00 |
| 157 | 2038-01 | 2290.17 | 123.50 | 2166.67 | 49833.33 |
| 158 | 2038-02 | 2285.02 | 118.35 | 2166.67 | 47666.67 |
| 159 | 2038-03 | 2279.88 | 113.21 | 2166.67 | 45500.00 |
| 160 | 2038-04 | 2274.73 | 108.06 | 2166.67 | 43333.33 |
| 161 | 2038-05 | 2269.58 | 102.92 | 2166.67 | 41166.67 |
| 162 | 2038-06 | 2264.44 | 97.77 | 2166.67 | 39000.00 |
| 163 | 2038-07 | 2259.29 | 92.63 | 2166.67 | 36833.33 |
| 164 | 2038-08 | 2254.15 | 87.48 | 2166.67 | 34666.67 |
| 165 | 2038-09 | 2249.00 | 82.33 | 2166.67 | 32500.00 |
| 166 | 2038-10 | 2243.85 | 77.19 | 2166.67 | 30333.33 |
| 167 | 2038-11 | 2238.71 | 72.04 | 2166.67 | 28166.67 |
| 168 | 2038-12 | 2233.56 | 66.90 | 2166.67 | 26000.00 |
| 169 | 2039-01 | 2228.42 | 61.75 | 2166.67 | 23833.33 |
| 170 | 2039-02 | 2223.27 | 56.60 | 2166.67 | 21666.67 |
| 171 | 2039-03 | 2218.13 | 51.46 | 2166.67 | 19500.00 |
| 172 | 2039-04 | 2212.98 | 46.31 | 2166.67 | 17333.33 |
| 173 | 2039-05 | 2207.83 | 41.17 | 2166.67 | 15166.67 |
| 174 | 2039-06 | 2202.69 | 36.02 | 2166.67 | 13000.00 |
| 175 | 2039-07 | 2197.54 | 30.88 | 2166.67 | 10833.33 |
| 176 | 2039-08 | 2192.40 | 25.73 | 2166.67 | 8666.67 |
| 177 | 2039-09 | 2187.25 | 20.58 | 2166.67 | 6500.00 |
| 178 | 2039-10 | 2182.10 | 15.44 | 2166.67 | 4333.33 |
| 179 | 2039-11 | 2176.96 | 10.29 | 2166.67 | 2166.67 |
| 180 | 2039-12 | 2171.81 | 5.15 | 2166.67 | 0.00 |