贷款39万（公积金贷款）房贷，还款20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：20年
每月还款：2212.06元
利息总额：14.09万
本息合计：53.09万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 2212.06 | 1056.25 | 1155.81 | 388844.19 |
| 2 | 2024-05 | 2212.06 | 1053.12 | 1158.94 | 387685.24 |
| 3 | 2024-06 | 2212.06 | 1049.98 | 1162.08 | 386523.16 |
| 4 | 2024-07 | 2212.06 | 1046.83 | 1165.23 | 385357.93 |
| 5 | 2024-08 | 2212.06 | 1043.68 | 1168.39 | 384189.54 |
| 6 | 2024-09 | 2212.06 | 1040.51 | 1171.55 | 383017.99 |
| 7 | 2024-10 | 2212.06 | 1037.34 | 1174.72 | 381843.27 |
| 8 | 2024-11 | 2212.06 | 1034.16 | 1177.90 | 380665.37 |
| 9 | 2024-12 | 2212.06 | 1030.97 | 1181.09 | 379484.27 |
| 10 | 2025-01 | 2212.06 | 1027.77 | 1184.29 | 378299.98 |
| 11 | 2025-02 | 2212.06 | 1024.56 | 1187.50 | 377112.48 |
| 12 | 2025-03 | 2212.06 | 1021.35 | 1190.72 | 375921.76 |
| 13 | 2025-04 | 2212.06 | 1018.12 | 1193.94 | 374727.82 |
| 14 | 2025-05 | 2212.06 | 1014.89 | 1197.18 | 373530.64 |
| 15 | 2025-06 | 2212.06 | 1011.65 | 1200.42 | 372330.22 |
| 16 | 2025-07 | 2212.06 | 1008.39 | 1203.67 | 371126.56 |
| 17 | 2025-08 | 2212.06 | 1005.13 | 1206.93 | 369919.63 |
| 18 | 2025-09 | 2212.06 | 1001.87 | 1210.20 | 368709.43 |
| 19 | 2025-10 | 2212.06 | 998.59 | 1213.48 | 367495.95 |
| 20 | 2025-11 | 2212.06 | 995.30 | 1216.76 | 366279.19 |
| 21 | 2025-12 | 2212.06 | 992.01 | 1220.06 | 365059.13 |
| 22 | 2026-01 | 2212.06 | 988.70 | 1223.36 | 363835.77 |
| 23 | 2026-02 | 2212.06 | 985.39 | 1226.67 | 362609.10 |
| 24 | 2026-03 | 2212.06 | 982.07 | 1230.00 | 361379.10 |
| 25 | 2026-04 | 2212.06 | 978.74 | 1233.33 | 360145.77 |
| 26 | 2026-05 | 2212.06 | 975.39 | 1236.67 | 358909.10 |
| 27 | 2026-06 | 2212.06 | 972.05 | 1240.02 | 357669.09 |
| 28 | 2026-07 | 2212.06 | 968.69 | 1243.38 | 356425.71 |
| 29 | 2026-08 | 2212.06 | 965.32 | 1246.74 | 355178.96 |
| 30 | 2026-09 | 2212.06 | 961.94 | 1250.12 | 353928.84 |
| 31 | 2026-10 | 2212.06 | 958.56 | 1253.51 | 352675.34 |
| 32 | 2026-11 | 2212.06 | 955.16 | 1256.90 | 351418.44 |
| 33 | 2026-12 | 2212.06 | 951.76 | 1260.31 | 350158.13 |
| 34 | 2027-01 | 2212.06 | 948.34 | 1263.72 | 348894.41 |
| 35 | 2027-02 | 2212.06 | 944.92 | 1267.14 | 347627.27 |
| 36 | 2027-03 | 2212.06 | 941.49 | 1270.57 | 346356.70 |
| 37 | 2027-04 | 2212.06 | 938.05 | 1274.01 | 345082.69 |
| 38 | 2027-05 | 2212.06 | 934.60 | 1277.46 | 343805.22 |
| 39 | 2027-06 | 2212.06 | 931.14 | 1280.92 | 342524.30 |
| 40 | 2027-07 | 2212.06 | 927.67 | 1284.39 | 341239.90 |
| 41 | 2027-08 | 2212.06 | 924.19 | 1287.87 | 339952.03 |
| 42 | 2027-09 | 2212.06 | 920.70 | 1291.36 | 338660.67 |
| 43 | 2027-10 | 2212.06 | 917.21 | 1294.86 | 337365.81 |
| 44 | 2027-11 | 2212.06 | 913.70 | 1298.36 | 336067.45 |
| 45 | 2027-12 | 2212.06 | 910.18 | 1301.88 | 334765.57 |
| 46 | 2028-01 | 2212.06 | 906.66 | 1305.41 | 333460.16 |
| 47 | 2028-02 | 2212.06 | 903.12 | 1308.94 | 332151.22 |
| 48 | 2028-03 | 2212.06 | 899.58 | 1312.49 | 330838.73 |
| 49 | 2028-04 | 2212.06 | 896.02 | 1316.04 | 329522.69 |
| 50 | 2028-05 | 2212.06 | 892.46 | 1319.61 | 328203.08 |
| 51 | 2028-06 | 2212.06 | 888.88 | 1323.18 | 326879.90 |
| 52 | 2028-07 | 2212.06 | 885.30 | 1326.76 | 325553.14 |
| 53 | 2028-08 | 2212.06 | 881.71 | 1330.36 | 324222.78 |
| 54 | 2028-09 | 2212.06 | 878.10 | 1333.96 | 322888.82 |
| 55 | 2028-10 | 2212.06 | 874.49 | 1337.57 | 321551.25 |
| 56 | 2028-11 | 2212.06 | 870.87 | 1341.20 | 320210.05 |
| 57 | 2028-12 | 2212.06 | 867.24 | 1344.83 | 318865.23 |
| 58 | 2029-01 | 2212.06 | 863.59 | 1348.47 | 317516.76 |
| 59 | 2029-02 | 2212.06 | 859.94 | 1352.12 | 316164.63 |
| 60 | 2029-03 | 2212.06 | 856.28 | 1355.78 | 314808.85 |
| 61 | 2029-04 | 2212.06 | 852.61 | 1359.46 | 313449.39 |
| 62 | 2029-05 | 2212.06 | 848.93 | 1363.14 | 312086.26 |
| 63 | 2029-06 | 2212.06 | 845.23 | 1366.83 | 310719.43 |
| 64 | 2029-07 | 2212.06 | 841.53 | 1370.53 | 309348.89 |
| 65 | 2029-08 | 2212.06 | 837.82 | 1374.24 | 307974.65 |
| 66 | 2029-09 | 2212.06 | 834.10 | 1377.97 | 306596.69 |
| 67 | 2029-10 | 2212.06 | 830.37 | 1381.70 | 305214.99 |
| 68 | 2029-11 | 2212.06 | 826.62 | 1385.44 | 303829.55 |
| 69 | 2029-12 | 2212.06 | 822.87 | 1389.19 | 302440.36 |
| 70 | 2030-01 | 2212.06 | 819.11 | 1392.95 | 301047.40 |
| 71 | 2030-02 | 2212.06 | 815.34 | 1396.73 | 299650.68 |
| 72 | 2030-03 | 2212.06 | 811.55 | 1400.51 | 298250.17 |
| 73 | 2030-04 | 2212.06 | 807.76 | 1404.30 | 296845.86 |
| 74 | 2030-05 | 2212.06 | 803.96 | 1408.11 | 295437.76 |
| 75 | 2030-06 | 2212.06 | 800.14 | 1411.92 | 294025.84 |
| 76 | 2030-07 | 2212.06 | 796.32 | 1415.74 | 292610.09 |
| 77 | 2030-08 | 2212.06 | 792.49 | 1419.58 | 291190.52 |
| 78 | 2030-09 | 2212.06 | 788.64 | 1423.42 | 289767.09 |
| 79 | 2030-10 | 2212.06 | 784.79 | 1427.28 | 288339.82 |
| 80 | 2030-11 | 2212.06 | 780.92 | 1431.14 | 286908.67 |
| 81 | 2030-12 | 2212.06 | 777.04 | 1435.02 | 285473.65 |
| 82 | 2031-01 | 2212.06 | 773.16 | 1438.91 | 284034.75 |
| 83 | 2031-02 | 2212.06 | 769.26 | 1442.80 | 282591.95 |
| 84 | 2031-03 | 2212.06 | 765.35 | 1446.71 | 281145.24 |
| 85 | 2031-04 | 2212.06 | 761.44 | 1450.63 | 279694.61 |
| 86 | 2031-05 | 2212.06 | 757.51 | 1454.56 | 278240.05 |
| 87 | 2031-06 | 2212.06 | 753.57 | 1458.50 | 276781.55 |
| 88 | 2031-07 | 2212.06 | 749.62 | 1462.45 | 275319.11 |
| 89 | 2031-08 | 2212.06 | 745.66 | 1466.41 | 273852.70 |
| 90 | 2031-09 | 2212.06 | 741.68 | 1470.38 | 272382.32 |
| 91 | 2031-10 | 2212.06 | 737.70 | 1474.36 | 270907.96 |
| 92 | 2031-11 | 2212.06 | 733.71 | 1478.35 | 269429.60 |
| 93 | 2031-12 | 2212.06 | 729.71 | 1482.36 | 267947.25 |
| 94 | 2032-01 | 2212.06 | 725.69 | 1486.37 | 266460.87 |
| 95 | 2032-02 | 2212.06 | 721.66 | 1490.40 | 264970.47 |
| 96 | 2032-03 | 2212.06 | 717.63 | 1494.44 | 263476.04 |
| 97 | 2032-04 | 2212.06 | 713.58 | 1498.48 | 261977.56 |
| 98 | 2032-05 | 2212.06 | 709.52 | 1502.54 | 260475.02 |
| 99 | 2032-06 | 2212.06 | 705.45 | 1506.61 | 258968.41 |
| 100 | 2032-07 | 2212.06 | 701.37 | 1510.69 | 257457.71 |
| 101 | 2032-08 | 2212.06 | 697.28 | 1514.78 | 255942.93 |
| 102 | 2032-09 | 2212.06 | 693.18 | 1518.88 | 254424.05 |
| 103 | 2032-10 | 2212.06 | 689.07 | 1523.00 | 252901.05 |
| 104 | 2032-11 | 2212.06 | 684.94 | 1527.12 | 251373.93 |
| 105 | 2032-12 | 2212.06 | 680.80 | 1531.26 | 249842.67 |
| 106 | 2033-01 | 2212.06 | 676.66 | 1535.41 | 248307.26 |
| 107 | 2033-02 | 2212.06 | 672.50 | 1539.56 | 246767.70 |
| 108 | 2033-03 | 2212.06 | 668.33 | 1543.73 | 245223.96 |
| 109 | 2033-04 | 2212.06 | 664.15 | 1547.92 | 243676.05 |
| 110 | 2033-05 | 2212.06 | 659.96 | 1552.11 | 242123.94 |
| 111 | 2033-06 | 2212.06 | 655.75 | 1556.31 | 240567.63 |
| 112 | 2033-07 | 2212.06 | 651.54 | 1560.53 | 239007.10 |
| 113 | 2033-08 | 2212.06 | 647.31 | 1564.75 | 237442.35 |
| 114 | 2033-09 | 2212.06 | 643.07 | 1568.99 | 235873.36 |
| 115 | 2033-10 | 2212.06 | 638.82 | 1573.24 | 234300.12 |
| 116 | 2033-11 | 2212.06 | 634.56 | 1577.50 | 232722.62 |
| 117 | 2033-12 | 2212.06 | 630.29 | 1581.77 | 231140.85 |
| 118 | 2034-01 | 2212.06 | 626.01 | 1586.06 | 229554.79 |
| 119 | 2034-02 | 2212.06 | 621.71 | 1590.35 | 227964.44 |
| 120 | 2034-03 | 2212.06 | 617.40 | 1594.66 | 226369.78 |
| 121 | 2034-04 | 2212.06 | 613.08 | 1598.98 | 224770.80 |
| 122 | 2034-05 | 2212.06 | 608.75 | 1603.31 | 223167.49 |
| 123 | 2034-06 | 2212.06 | 604.41 | 1607.65 | 221559.84 |
| 124 | 2034-07 | 2212.06 | 600.06 | 1612.01 | 219947.83 |
| 125 | 2034-08 | 2212.06 | 595.69 | 1616.37 | 218331.46 |
| 126 | 2034-09 | 2212.06 | 591.31 | 1620.75 | 216710.71 |
| 127 | 2034-10 | 2212.06 | 586.92 | 1625.14 | 215085.57 |
| 128 | 2034-11 | 2212.06 | 582.52 | 1629.54 | 213456.03 |
| 129 | 2034-12 | 2212.06 | 578.11 | 1633.95 | 211822.08 |
| 130 | 2035-01 | 2212.06 | 573.68 | 1638.38 | 210183.70 |
| 131 | 2035-02 | 2212.06 | 569.25 | 1642.82 | 208540.88 |
| 132 | 2035-03 | 2212.06 | 564.80 | 1647.27 | 206893.62 |
| 133 | 2035-04 | 2212.06 | 560.34 | 1651.73 | 205241.89 |
| 134 | 2035-05 | 2212.06 | 555.86 | 1656.20 | 203585.69 |
| 135 | 2035-06 | 2212.06 | 551.38 | 1660.69 | 201925.01 |
| 136 | 2035-07 | 2212.06 | 546.88 | 1665.18 | 200259.82 |
| 137 | 2035-08 | 2212.06 | 542.37 | 1669.69 | 198590.13 |
| 138 | 2035-09 | 2212.06 | 537.85 | 1674.22 | 196915.91 |
| 139 | 2035-10 | 2212.06 | 533.31 | 1678.75 | 195237.17 |
| 140 | 2035-11 | 2212.06 | 528.77 | 1683.30 | 193553.87 |
| 141 | 2035-12 | 2212.06 | 524.21 | 1687.86 | 191866.01 |
| 142 | 2036-01 | 2212.06 | 519.64 | 1692.43 | 190173.59 |
| 143 | 2036-02 | 2212.06 | 515.05 | 1697.01 | 188476.58 |
| 144 | 2036-03 | 2212.06 | 510.46 | 1701.61 | 186774.97 |
| 145 | 2036-04 | 2212.06 | 505.85 | 1706.21 | 185068.76 |
| 146 | 2036-05 | 2212.06 | 501.23 | 1710.84 | 183357.92 |
| 147 | 2036-06 | 2212.06 | 496.59 | 1715.47 | 181642.45 |
| 148 | 2036-07 | 2212.06 | 491.95 | 1720.12 | 179922.34 |
| 149 | 2036-08 | 2212.06 | 487.29 | 1724.77 | 178197.56 |
| 150 | 2036-09 | 2212.06 | 482.62 | 1729.45 | 176468.12 |
| 151 | 2036-10 | 2212.06 | 477.93 | 1734.13 | 174733.99 |
| 152 | 2036-11 | 2212.06 | 473.24 | 1738.83 | 172995.16 |
| 153 | 2036-12 | 2212.06 | 468.53 | 1743.53 | 171251.63 |
| 154 | 2037-01 | 2212.06 | 463.81 | 1748.26 | 169503.37 |
| 155 | 2037-02 | 2212.06 | 459.07 | 1752.99 | 167750.38 |
| 156 | 2037-03 | 2212.06 | 454.32 | 1757.74 | 165992.64 |
| 157 | 2037-04 | 2212.06 | 449.56 | 1762.50 | 164230.14 |
| 158 | 2037-05 | 2212.06 | 444.79 | 1767.27 | 162462.87 |
| 159 | 2037-06 | 2212.06 | 440.00 | 1772.06 | 160690.81 |
| 160 | 2037-07 | 2212.06 | 435.20 | 1776.86 | 158913.95 |
| 161 | 2037-08 | 2212.06 | 430.39 | 1781.67 | 157132.28 |
| 162 | 2037-09 | 2212.06 | 425.57 | 1786.50 | 155345.78 |
| 163 | 2037-10 | 2212.06 | 420.73 | 1791.34 | 153554.44 |
| 164 | 2037-11 | 2212.06 | 415.88 | 1796.19 | 151758.26 |
| 165 | 2037-12 | 2212.06 | 411.01 | 1801.05 | 149957.21 |
| 166 | 2038-01 | 2212.06 | 406.13 | 1805.93 | 148151.28 |
| 167 | 2038-02 | 2212.06 | 401.24 | 1810.82 | 146340.46 |
| 168 | 2038-03 | 2212.06 | 396.34 | 1815.72 | 144524.73 |
| 169 | 2038-04 | 2212.06 | 391.42 | 1820.64 | 142704.09 |
| 170 | 2038-05 | 2212.06 | 386.49 | 1825.57 | 140878.52 |
| 171 | 2038-06 | 2212.06 | 381.55 | 1830.52 | 139048.00 |
| 172 | 2038-07 | 2212.06 | 376.59 | 1835.48 | 137212.52 |
| 173 | 2038-08 | 2212.06 | 371.62 | 1840.45 | 135372.08 |
| 174 | 2038-09 | 2212.06 | 366.63 | 1845.43 | 133526.65 |
| 175 | 2038-10 | 2212.06 | 361.63 | 1850.43 | 131676.22 |
| 176 | 2038-11 | 2212.06 | 356.62 | 1855.44 | 129820.78 |
| 177 | 2038-12 | 2212.06 | 351.60 | 1860.47 | 127960.31 |
| 178 | 2039-01 | 2212.06 | 346.56 | 1865.50 | 126094.81 |
| 179 | 2039-02 | 2212.06 | 341.51 | 1870.56 | 124224.25 |
| 180 | 2039-03 | 2212.06 | 336.44 | 1875.62 | 122348.63 |
| 181 | 2039-04 | 2212.06 | 331.36 | 1880.70 | 120467.93 |
| 182 | 2039-05 | 2212.06 | 326.27 | 1885.80 | 118582.13 |
| 183 | 2039-06 | 2212.06 | 321.16 | 1890.90 | 116691.23 |
| 184 | 2039-07 | 2212.06 | 316.04 | 1896.02 | 114795.20 |
| 185 | 2039-08 | 2212.06 | 310.90 | 1901.16 | 112894.04 |
| 186 | 2039-09 | 2212.06 | 305.75 | 1906.31 | 110987.73 |
| 187 | 2039-10 | 2212.06 | 300.59 | 1911.47 | 109076.26 |
| 188 | 2039-11 | 2212.06 | 295.41 | 1916.65 | 107159.61 |
| 189 | 2039-12 | 2212.06 | 290.22 | 1921.84 | 105237.77 |
| 190 | 2040-01 | 2212.06 | 285.02 | 1927.04 | 103310.73 |
| 191 | 2040-02 | 2212.06 | 279.80 | 1932.26 | 101378.46 |
| 192 | 2040-03 | 2212.06 | 274.57 | 1937.50 | 99440.97 |
| 193 | 2040-04 | 2212.06 | 269.32 | 1942.74 | 97498.22 |
| 194 | 2040-05 | 2212.06 | 264.06 | 1948.01 | 95550.22 |
| 195 | 2040-06 | 2212.06 | 258.78 | 1953.28 | 93596.94 |
| 196 | 2040-07 | 2212.06 | 253.49 | 1958.57 | 91638.36 |
| 197 | 2040-08 | 2212.06 | 248.19 | 1963.88 | 89674.49 |
| 198 | 2040-09 | 2212.06 | 242.87 | 1969.20 | 87705.29 |
| 199 | 2040-10 | 2212.06 | 237.54 | 1974.53 | 85730.76 |
| 200 | 2040-11 | 2212.06 | 232.19 | 1979.88 | 83750.89 |
| 201 | 2040-12 | 2212.06 | 226.83 | 1985.24 | 81765.65 |
| 202 | 2041-01 | 2212.06 | 221.45 | 1990.61 | 79775.04 |
| 203 | 2041-02 | 2212.06 | 216.06 | 1996.01 | 77779.03 |
| 204 | 2041-03 | 2212.06 | 210.65 | 2001.41 | 75777.62 |
| 205 | 2041-04 | 2212.06 | 205.23 | 2006.83 | 73770.78 |
| 206 | 2041-05 | 2212.06 | 199.80 | 2012.27 | 71758.52 |
| 207 | 2041-06 | 2212.06 | 194.35 | 2017.72 | 69740.80 |
| 208 | 2041-07 | 2212.06 | 188.88 | 2023.18 | 67717.62 |
| 209 | 2041-08 | 2212.06 | 183.40 | 2028.66 | 65688.96 |
| 210 | 2041-09 | 2212.06 | 177.91 | 2034.16 | 63654.80 |
| 211 | 2041-10 | 2212.06 | 172.40 | 2039.67 | 61615.14 |
| 212 | 2041-11 | 2212.06 | 166.87 | 2045.19 | 59569.95 |
| 213 | 2041-12 | 2212.06 | 161.34 | 2050.73 | 57519.22 |
| 214 | 2042-01 | 2212.06 | 155.78 | 2056.28 | 55462.94 |
| 215 | 2042-02 | 2212.06 | 150.21 | 2061.85 | 53401.08 |
| 216 | 2042-03 | 2212.06 | 144.63 | 2067.44 | 51333.65 |
| 217 | 2042-04 | 2212.06 | 139.03 | 2073.03 | 49260.61 |
| 218 | 2042-05 | 2212.06 | 133.41 | 2078.65 | 47181.96 |
| 219 | 2042-06 | 2212.06 | 127.78 | 2084.28 | 45097.69 |
| 220 | 2042-07 | 2212.06 | 122.14 | 2089.92 | 43007.76 |
| 221 | 2042-08 | 2212.06 | 116.48 | 2095.58 | 40912.18 |
| 222 | 2042-09 | 2212.06 | 110.80 | 2101.26 | 38810.92 |
| 223 | 2042-10 | 2212.06 | 105.11 | 2106.95 | 36703.97 |
| 224 | 2042-11 | 2212.06 | 99.41 | 2112.66 | 34591.31 |
| 225 | 2042-12 | 2212.06 | 93.68 | 2118.38 | 32472.93 |
| 226 | 2043-01 | 2212.06 | 87.95 | 2124.12 | 30348.82 |
| 227 | 2043-02 | 2212.06 | 82.19 | 2129.87 | 28218.95 |
| 228 | 2043-03 | 2212.06 | 76.43 | 2135.64 | 26083.31 |
| 229 | 2043-04 | 2212.06 | 70.64 | 2141.42 | 23941.89 |
| 230 | 2043-05 | 2212.06 | 64.84 | 2147.22 | 21794.67 |
| 231 | 2043-06 | 2212.06 | 59.03 | 2153.04 | 19641.63 |
| 232 | 2043-07 | 2212.06 | 53.20 | 2158.87 | 17482.76 |
| 233 | 2043-08 | 2212.06 | 47.35 | 2164.71 | 15318.05 |
| 234 | 2043-09 | 2212.06 | 41.49 | 2170.58 | 13147.47 |
| 235 | 2043-10 | 2212.06 | 35.61 | 2176.46 | 10971.02 |
| 236 | 2043-11 | 2212.06 | 29.71 | 2182.35 | 8788.67 |
| 237 | 2043-12 | 2212.06 | 23.80 | 2188.26 | 6600.41 |
| 238 | 2044-01 | 2212.06 | 17.88 | 2194.19 | 4406.22 |
| 239 | 2044-02 | 2212.06 | 11.93 | 2200.13 | 2206.09 |
| 240 | 2044-03 | 2212.06 | 5.97 | 2206.09 | 0.00 |
等额本金还款方式：
贷款总额：39万
还款月数：20年
首月还款：2681.25元
每月递减：4.4元
利息总额：12.73万
本息合计：51.73万
节省利息：13617.11元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-04 | 2681.25 | 1056.25 | 1625.00 | 388375.00 |
| 2 | 2024-05 | 2676.85 | 1051.85 | 1625.00 | 386750.00 |
| 3 | 2024-06 | 2672.45 | 1047.45 | 1625.00 | 385125.00 |
| 4 | 2024-07 | 2668.05 | 1043.05 | 1625.00 | 383500.00 |
| 5 | 2024-08 | 2663.65 | 1038.65 | 1625.00 | 381875.00 |
| 6 | 2024-09 | 2659.24 | 1034.24 | 1625.00 | 380250.00 |
| 7 | 2024-10 | 2654.84 | 1029.84 | 1625.00 | 378625.00 |
| 8 | 2024-11 | 2650.44 | 1025.44 | 1625.00 | 377000.00 |
| 9 | 2024-12 | 2646.04 | 1021.04 | 1625.00 | 375375.00 |
| 10 | 2025-01 | 2641.64 | 1016.64 | 1625.00 | 373750.00 |
| 11 | 2025-02 | 2637.24 | 1012.24 | 1625.00 | 372125.00 |
| 12 | 2025-03 | 2632.84 | 1007.84 | 1625.00 | 370500.00 |
| 13 | 2025-04 | 2628.44 | 1003.44 | 1625.00 | 368875.00 |
| 14 | 2025-05 | 2624.04 | 999.04 | 1625.00 | 367250.00 |
| 15 | 2025-06 | 2619.64 | 994.64 | 1625.00 | 365625.00 |
| 16 | 2025-07 | 2615.23 | 990.23 | 1625.00 | 364000.00 |
| 17 | 2025-08 | 2610.83 | 985.83 | 1625.00 | 362375.00 |
| 18 | 2025-09 | 2606.43 | 981.43 | 1625.00 | 360750.00 |
| 19 | 2025-10 | 2602.03 | 977.03 | 1625.00 | 359125.00 |
| 20 | 2025-11 | 2597.63 | 972.63 | 1625.00 | 357500.00 |
| 21 | 2025-12 | 2593.23 | 968.23 | 1625.00 | 355875.00 |
| 22 | 2026-01 | 2588.83 | 963.83 | 1625.00 | 354250.00 |
| 23 | 2026-02 | 2584.43 | 959.43 | 1625.00 | 352625.00 |
| 24 | 2026-03 | 2580.03 | 955.03 | 1625.00 | 351000.00 |
| 25 | 2026-04 | 2575.63 | 950.63 | 1625.00 | 349375.00 |
| 26 | 2026-05 | 2571.22 | 946.22 | 1625.00 | 347750.00 |
| 27 | 2026-06 | 2566.82 | 941.82 | 1625.00 | 346125.00 |
| 28 | 2026-07 | 2562.42 | 937.42 | 1625.00 | 344500.00 |
| 29 | 2026-08 | 2558.02 | 933.02 | 1625.00 | 342875.00 |
| 30 | 2026-09 | 2553.62 | 928.62 | 1625.00 | 341250.00 |
| 31 | 2026-10 | 2549.22 | 924.22 | 1625.00 | 339625.00 |
| 32 | 2026-11 | 2544.82 | 919.82 | 1625.00 | 338000.00 |
| 33 | 2026-12 | 2540.42 | 915.42 | 1625.00 | 336375.00 |
| 34 | 2027-01 | 2536.02 | 911.02 | 1625.00 | 334750.00 |
| 35 | 2027-02 | 2531.61 | 906.61 | 1625.00 | 333125.00 |
| 36 | 2027-03 | 2527.21 | 902.21 | 1625.00 | 331500.00 |
| 37 | 2027-04 | 2522.81 | 897.81 | 1625.00 | 329875.00 |
| 38 | 2027-05 | 2518.41 | 893.41 | 1625.00 | 328250.00 |
| 39 | 2027-06 | 2514.01 | 889.01 | 1625.00 | 326625.00 |
| 40 | 2027-07 | 2509.61 | 884.61 | 1625.00 | 325000.00 |
| 41 | 2027-08 | 2505.21 | 880.21 | 1625.00 | 323375.00 |
| 42 | 2027-09 | 2500.81 | 875.81 | 1625.00 | 321750.00 |
| 43 | 2027-10 | 2496.41 | 871.41 | 1625.00 | 320125.00 |
| 44 | 2027-11 | 2492.01 | 867.01 | 1625.00 | 318500.00 |
| 45 | 2027-12 | 2487.60 | 862.60 | 1625.00 | 316875.00 |
| 46 | 2028-01 | 2483.20 | 858.20 | 1625.00 | 315250.00 |
| 47 | 2028-02 | 2478.80 | 853.80 | 1625.00 | 313625.00 |
| 48 | 2028-03 | 2474.40 | 849.40 | 1625.00 | 312000.00 |
| 49 | 2028-04 | 2470.00 | 845.00 | 1625.00 | 310375.00 |
| 50 | 2028-05 | 2465.60 | 840.60 | 1625.00 | 308750.00 |
| 51 | 2028-06 | 2461.20 | 836.20 | 1625.00 | 307125.00 |
| 52 | 2028-07 | 2456.80 | 831.80 | 1625.00 | 305500.00 |
| 53 | 2028-08 | 2452.40 | 827.40 | 1625.00 | 303875.00 |
| 54 | 2028-09 | 2447.99 | 822.99 | 1625.00 | 302250.00 |
| 55 | 2028-10 | 2443.59 | 818.59 | 1625.00 | 300625.00 |
| 56 | 2028-11 | 2439.19 | 814.19 | 1625.00 | 299000.00 |
| 57 | 2028-12 | 2434.79 | 809.79 | 1625.00 | 297375.00 |
| 58 | 2029-01 | 2430.39 | 805.39 | 1625.00 | 295750.00 |
| 59 | 2029-02 | 2425.99 | 800.99 | 1625.00 | 294125.00 |
| 60 | 2029-03 | 2421.59 | 796.59 | 1625.00 | 292500.00 |
| 61 | 2029-04 | 2417.19 | 792.19 | 1625.00 | 290875.00 |
| 62 | 2029-05 | 2412.79 | 787.79 | 1625.00 | 289250.00 |
| 63 | 2029-06 | 2408.39 | 783.39 | 1625.00 | 287625.00 |
| 64 | 2029-07 | 2403.98 | 778.98 | 1625.00 | 286000.00 |
| 65 | 2029-08 | 2399.58 | 774.58 | 1625.00 | 284375.00 |
| 66 | 2029-09 | 2395.18 | 770.18 | 1625.00 | 282750.00 |
| 67 | 2029-10 | 2390.78 | 765.78 | 1625.00 | 281125.00 |
| 68 | 2029-11 | 2386.38 | 761.38 | 1625.00 | 279500.00 |
| 69 | 2029-12 | 2381.98 | 756.98 | 1625.00 | 277875.00 |
| 70 | 2030-01 | 2377.58 | 752.58 | 1625.00 | 276250.00 |
| 71 | 2030-02 | 2373.18 | 748.18 | 1625.00 | 274625.00 |
| 72 | 2030-03 | 2368.78 | 743.78 | 1625.00 | 273000.00 |
| 73 | 2030-04 | 2364.38 | 739.38 | 1625.00 | 271375.00 |
| 74 | 2030-05 | 2359.97 | 734.97 | 1625.00 | 269750.00 |
| 75 | 2030-06 | 2355.57 | 730.57 | 1625.00 | 268125.00 |
| 76 | 2030-07 | 2351.17 | 726.17 | 1625.00 | 266500.00 |
| 77 | 2030-08 | 2346.77 | 721.77 | 1625.00 | 264875.00 |
| 78 | 2030-09 | 2342.37 | 717.37 | 1625.00 | 263250.00 |
| 79 | 2030-10 | 2337.97 | 712.97 | 1625.00 | 261625.00 |
| 80 | 2030-11 | 2333.57 | 708.57 | 1625.00 | 260000.00 |
| 81 | 2030-12 | 2329.17 | 704.17 | 1625.00 | 258375.00 |
| 82 | 2031-01 | 2324.77 | 699.77 | 1625.00 | 256750.00 |
| 83 | 2031-02 | 2320.36 | 695.36 | 1625.00 | 255125.00 |
| 84 | 2031-03 | 2315.96 | 690.96 | 1625.00 | 253500.00 |
| 85 | 2031-04 | 2311.56 | 686.56 | 1625.00 | 251875.00 |
| 86 | 2031-05 | 2307.16 | 682.16 | 1625.00 | 250250.00 |
| 87 | 2031-06 | 2302.76 | 677.76 | 1625.00 | 248625.00 |
| 88 | 2031-07 | 2298.36 | 673.36 | 1625.00 | 247000.00 |
| 89 | 2031-08 | 2293.96 | 668.96 | 1625.00 | 245375.00 |
| 90 | 2031-09 | 2289.56 | 664.56 | 1625.00 | 243750.00 |
| 91 | 2031-10 | 2285.16 | 660.16 | 1625.00 | 242125.00 |
| 92 | 2031-11 | 2280.76 | 655.76 | 1625.00 | 240500.00 |
| 93 | 2031-12 | 2276.35 | 651.35 | 1625.00 | 238875.00 |
| 94 | 2032-01 | 2271.95 | 646.95 | 1625.00 | 237250.00 |
| 95 | 2032-02 | 2267.55 | 642.55 | 1625.00 | 235625.00 |
| 96 | 2032-03 | 2263.15 | 638.15 | 1625.00 | 234000.00 |
| 97 | 2032-04 | 2258.75 | 633.75 | 1625.00 | 232375.00 |
| 98 | 2032-05 | 2254.35 | 629.35 | 1625.00 | 230750.00 |
| 99 | 2032-06 | 2249.95 | 624.95 | 1625.00 | 229125.00 |
| 100 | 2032-07 | 2245.55 | 620.55 | 1625.00 | 227500.00 |
| 101 | 2032-08 | 2241.15 | 616.15 | 1625.00 | 225875.00 |
| 102 | 2032-09 | 2236.74 | 611.74 | 1625.00 | 224250.00 |
| 103 | 2032-10 | 2232.34 | 607.34 | 1625.00 | 222625.00 |
| 104 | 2032-11 | 2227.94 | 602.94 | 1625.00 | 221000.00 |
| 105 | 2032-12 | 2223.54 | 598.54 | 1625.00 | 219375.00 |
| 106 | 2033-01 | 2219.14 | 594.14 | 1625.00 | 217750.00 |
| 107 | 2033-02 | 2214.74 | 589.74 | 1625.00 | 216125.00 |
| 108 | 2033-03 | 2210.34 | 585.34 | 1625.00 | 214500.00 |
| 109 | 2033-04 | 2205.94 | 580.94 | 1625.00 | 212875.00 |
| 110 | 2033-05 | 2201.54 | 576.54 | 1625.00 | 211250.00 |
| 111 | 2033-06 | 2197.14 | 572.14 | 1625.00 | 209625.00 |
| 112 | 2033-07 | 2192.73 | 567.73 | 1625.00 | 208000.00 |
| 113 | 2033-08 | 2188.33 | 563.33 | 1625.00 | 206375.00 |
| 114 | 2033-09 | 2183.93 | 558.93 | 1625.00 | 204750.00 |
| 115 | 2033-10 | 2179.53 | 554.53 | 1625.00 | 203125.00 |
| 116 | 2033-11 | 2175.13 | 550.13 | 1625.00 | 201500.00 |
| 117 | 2033-12 | 2170.73 | 545.73 | 1625.00 | 199875.00 |
| 118 | 2034-01 | 2166.33 | 541.33 | 1625.00 | 198250.00 |
| 119 | 2034-02 | 2161.93 | 536.93 | 1625.00 | 196625.00 |
| 120 | 2034-03 | 2157.53 | 532.53 | 1625.00 | 195000.00 |
| 121 | 2034-04 | 2153.13 | 528.13 | 1625.00 | 193375.00 |
| 122 | 2034-05 | 2148.72 | 523.72 | 1625.00 | 191750.00 |
| 123 | 2034-06 | 2144.32 | 519.32 | 1625.00 | 190125.00 |
| 124 | 2034-07 | 2139.92 | 514.92 | 1625.00 | 188500.00 |
| 125 | 2034-08 | 2135.52 | 510.52 | 1625.00 | 186875.00 |
| 126 | 2034-09 | 2131.12 | 506.12 | 1625.00 | 185250.00 |
| 127 | 2034-10 | 2126.72 | 501.72 | 1625.00 | 183625.00 |
| 128 | 2034-11 | 2122.32 | 497.32 | 1625.00 | 182000.00 |
| 129 | 2034-12 | 2117.92 | 492.92 | 1625.00 | 180375.00 |
| 130 | 2035-01 | 2113.52 | 488.52 | 1625.00 | 178750.00 |
| 131 | 2035-02 | 2109.11 | 484.11 | 1625.00 | 177125.00 |
| 132 | 2035-03 | 2104.71 | 479.71 | 1625.00 | 175500.00 |
| 133 | 2035-04 | 2100.31 | 475.31 | 1625.00 | 173875.00 |
| 134 | 2035-05 | 2095.91 | 470.91 | 1625.00 | 172250.00 |
| 135 | 2035-06 | 2091.51 | 466.51 | 1625.00 | 170625.00 |
| 136 | 2035-07 | 2087.11 | 462.11 | 1625.00 | 169000.00 |
| 137 | 2035-08 | 2082.71 | 457.71 | 1625.00 | 167375.00 |
| 138 | 2035-09 | 2078.31 | 453.31 | 1625.00 | 165750.00 |
| 139 | 2035-10 | 2073.91 | 448.91 | 1625.00 | 164125.00 |
| 140 | 2035-11 | 2069.51 | 444.51 | 1625.00 | 162500.00 |
| 141 | 2035-12 | 2065.10 | 440.10 | 1625.00 | 160875.00 |
| 142 | 2036-01 | 2060.70 | 435.70 | 1625.00 | 159250.00 |
| 143 | 2036-02 | 2056.30 | 431.30 | 1625.00 | 157625.00 |
| 144 | 2036-03 | 2051.90 | 426.90 | 1625.00 | 156000.00 |
| 145 | 2036-04 | 2047.50 | 422.50 | 1625.00 | 154375.00 |
| 146 | 2036-05 | 2043.10 | 418.10 | 1625.00 | 152750.00 |
| 147 | 2036-06 | 2038.70 | 413.70 | 1625.00 | 151125.00 |
| 148 | 2036-07 | 2034.30 | 409.30 | 1625.00 | 149500.00 |
| 149 | 2036-08 | 2029.90 | 404.90 | 1625.00 | 147875.00 |
| 150 | 2036-09 | 2025.49 | 400.49 | 1625.00 | 146250.00 |
| 151 | 2036-10 | 2021.09 | 396.09 | 1625.00 | 144625.00 |
| 152 | 2036-11 | 2016.69 | 391.69 | 1625.00 | 143000.00 |
| 153 | 2036-12 | 2012.29 | 387.29 | 1625.00 | 141375.00 |
| 154 | 2037-01 | 2007.89 | 382.89 | 1625.00 | 139750.00 |
| 155 | 2037-02 | 2003.49 | 378.49 | 1625.00 | 138125.00 |
| 156 | 2037-03 | 1999.09 | 374.09 | 1625.00 | 136500.00 |
| 157 | 2037-04 | 1994.69 | 369.69 | 1625.00 | 134875.00 |
| 158 | 2037-05 | 1990.29 | 365.29 | 1625.00 | 133250.00 |
| 159 | 2037-06 | 1985.89 | 360.89 | 1625.00 | 131625.00 |
| 160 | 2037-07 | 1981.48 | 356.48 | 1625.00 | 130000.00 |
| 161 | 2037-08 | 1977.08 | 352.08 | 1625.00 | 128375.00 |
| 162 | 2037-09 | 1972.68 | 347.68 | 1625.00 | 126750.00 |
| 163 | 2037-10 | 1968.28 | 343.28 | 1625.00 | 125125.00 |
| 164 | 2037-11 | 1963.88 | 338.88 | 1625.00 | 123500.00 |
| 165 | 2037-12 | 1959.48 | 334.48 | 1625.00 | 121875.00 |
| 166 | 2038-01 | 1955.08 | 330.08 | 1625.00 | 120250.00 |
| 167 | 2038-02 | 1950.68 | 325.68 | 1625.00 | 118625.00 |
| 168 | 2038-03 | 1946.28 | 321.28 | 1625.00 | 117000.00 |
| 169 | 2038-04 | 1941.88 | 316.88 | 1625.00 | 115375.00 |
| 170 | 2038-05 | 1937.47 | 312.47 | 1625.00 | 113750.00 |
| 171 | 2038-06 | 1933.07 | 308.07 | 1625.00 | 112125.00 |
| 172 | 2038-07 | 1928.67 | 303.67 | 1625.00 | 110500.00 |
| 173 | 2038-08 | 1924.27 | 299.27 | 1625.00 | 108875.00 |
| 174 | 2038-09 | 1919.87 | 294.87 | 1625.00 | 107250.00 |
| 175 | 2038-10 | 1915.47 | 290.47 | 1625.00 | 105625.00 |
| 176 | 2038-11 | 1911.07 | 286.07 | 1625.00 | 104000.00 |
| 177 | 2038-12 | 1906.67 | 281.67 | 1625.00 | 102375.00 |
| 178 | 2039-01 | 1902.27 | 277.27 | 1625.00 | 100750.00 |
| 179 | 2039-02 | 1897.86 | 272.86 | 1625.00 | 99125.00 |
| 180 | 2039-03 | 1893.46 | 268.46 | 1625.00 | 97500.00 |
| 181 | 2039-04 | 1889.06 | 264.06 | 1625.00 | 95875.00 |
| 182 | 2039-05 | 1884.66 | 259.66 | 1625.00 | 94250.00 |
| 183 | 2039-06 | 1880.26 | 255.26 | 1625.00 | 92625.00 |
| 184 | 2039-07 | 1875.86 | 250.86 | 1625.00 | 91000.00 |
| 185 | 2039-08 | 1871.46 | 246.46 | 1625.00 | 89375.00 |
| 186 | 2039-09 | 1867.06 | 242.06 | 1625.00 | 87750.00 |
| 187 | 2039-10 | 1862.66 | 237.66 | 1625.00 | 86125.00 |
| 188 | 2039-11 | 1858.26 | 233.26 | 1625.00 | 84500.00 |
| 189 | 2039-12 | 1853.85 | 228.85 | 1625.00 | 82875.00 |
| 190 | 2040-01 | 1849.45 | 224.45 | 1625.00 | 81250.00 |
| 191 | 2040-02 | 1845.05 | 220.05 | 1625.00 | 79625.00 |
| 192 | 2040-03 | 1840.65 | 215.65 | 1625.00 | 78000.00 |
| 193 | 2040-04 | 1836.25 | 211.25 | 1625.00 | 76375.00 |
| 194 | 2040-05 | 1831.85 | 206.85 | 1625.00 | 74750.00 |
| 195 | 2040-06 | 1827.45 | 202.45 | 1625.00 | 73125.00 |
| 196 | 2040-07 | 1823.05 | 198.05 | 1625.00 | 71500.00 |
| 197 | 2040-08 | 1818.65 | 193.65 | 1625.00 | 69875.00 |
| 198 | 2040-09 | 1814.24 | 189.24 | 1625.00 | 68250.00 |
| 199 | 2040-10 | 1809.84 | 184.84 | 1625.00 | 66625.00 |
| 200 | 2040-11 | 1805.44 | 180.44 | 1625.00 | 65000.00 |
| 201 | 2040-12 | 1801.04 | 176.04 | 1625.00 | 63375.00 |
| 202 | 2041-01 | 1796.64 | 171.64 | 1625.00 | 61750.00 |
| 203 | 2041-02 | 1792.24 | 167.24 | 1625.00 | 60125.00 |
| 204 | 2041-03 | 1787.84 | 162.84 | 1625.00 | 58500.00 |
| 205 | 2041-04 | 1783.44 | 158.44 | 1625.00 | 56875.00 |
| 206 | 2041-05 | 1779.04 | 154.04 | 1625.00 | 55250.00 |
| 207 | 2041-06 | 1774.64 | 149.64 | 1625.00 | 53625.00 |
| 208 | 2041-07 | 1770.23 | 145.23 | 1625.00 | 52000.00 |
| 209 | 2041-08 | 1765.83 | 140.83 | 1625.00 | 50375.00 |
| 210 | 2041-09 | 1761.43 | 136.43 | 1625.00 | 48750.00 |
| 211 | 2041-10 | 1757.03 | 132.03 | 1625.00 | 47125.00 |
| 212 | 2041-11 | 1752.63 | 127.63 | 1625.00 | 45500.00 |
| 213 | 2041-12 | 1748.23 | 123.23 | 1625.00 | 43875.00 |
| 214 | 2042-01 | 1743.83 | 118.83 | 1625.00 | 42250.00 |
| 215 | 2042-02 | 1739.43 | 114.43 | 1625.00 | 40625.00 |
| 216 | 2042-03 | 1735.03 | 110.03 | 1625.00 | 39000.00 |
| 217 | 2042-04 | 1730.63 | 105.63 | 1625.00 | 37375.00 |
| 218 | 2042-05 | 1726.22 | 101.22 | 1625.00 | 35750.00 |
| 219 | 2042-06 | 1721.82 | 96.82 | 1625.00 | 34125.00 |
| 220 | 2042-07 | 1717.42 | 92.42 | 1625.00 | 32500.00 |
| 221 | 2042-08 | 1713.02 | 88.02 | 1625.00 | 30875.00 |
| 222 | 2042-09 | 1708.62 | 83.62 | 1625.00 | 29250.00 |
| 223 | 2042-10 | 1704.22 | 79.22 | 1625.00 | 27625.00 |
| 224 | 2042-11 | 1699.82 | 74.82 | 1625.00 | 26000.00 |
| 225 | 2042-12 | 1695.42 | 70.42 | 1625.00 | 24375.00 |
| 226 | 2043-01 | 1691.02 | 66.02 | 1625.00 | 22750.00 |
| 227 | 2043-02 | 1686.61 | 61.61 | 1625.00 | 21125.00 |
| 228 | 2043-03 | 1682.21 | 57.21 | 1625.00 | 19500.00 |
| 229 | 2043-04 | 1677.81 | 52.81 | 1625.00 | 17875.00 |
| 230 | 2043-05 | 1673.41 | 48.41 | 1625.00 | 16250.00 |
| 231 | 2043-06 | 1669.01 | 44.01 | 1625.00 | 14625.00 |
| 232 | 2043-07 | 1664.61 | 39.61 | 1625.00 | 13000.00 |
| 233 | 2043-08 | 1660.21 | 35.21 | 1625.00 | 11375.00 |
| 234 | 2043-09 | 1655.81 | 30.81 | 1625.00 | 9750.00 |
| 235 | 2043-10 | 1651.41 | 26.41 | 1625.00 | 8125.00 |
| 236 | 2043-11 | 1647.01 | 22.01 | 1625.00 | 6500.00 |
| 237 | 2043-12 | 1642.60 | 17.60 | 1625.00 | 4875.00 |
| 238 | 2044-01 | 1638.20 | 13.20 | 1625.00 | 3250.00 |
| 239 | 2044-02 | 1633.80 | 8.80 | 1625.00 | 1625.00 |
| 240 | 2044-03 | 1629.40 | 4.40 | 1625.00 | 0.00 |