潍坊贷款40.2万（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：40.2万
还款月数：15年
每月还款：2699.46元
利息总额：8.39万
本息合计：48.59万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 2699.46 | 871.00 | 1828.46 | 400171.54 |
| 2 | 2025-12 | 2699.46 | 867.04 | 1832.42 | 398339.12 |
| 3 | 2026-01 | 2699.46 | 863.07 | 1836.39 | 396502.73 |
| 4 | 2026-02 | 2699.46 | 859.09 | 1840.37 | 394662.37 |
| 5 | 2026-03 | 2699.46 | 855.10 | 1844.36 | 392818.01 |
| 6 | 2026-04 | 2699.46 | 851.11 | 1848.35 | 390969.66 |
| 7 | 2026-05 | 2699.46 | 847.10 | 1852.36 | 389117.30 |
| 8 | 2026-06 | 2699.46 | 843.09 | 1856.37 | 387260.93 |
| 9 | 2026-07 | 2699.46 | 839.07 | 1860.39 | 385400.54 |
| 10 | 2026-08 | 2699.46 | 835.03 | 1864.42 | 383536.12 |
| 11 | 2026-09 | 2699.46 | 830.99 | 1868.46 | 381667.65 |
| 12 | 2026-10 | 2699.46 | 826.95 | 1872.51 | 379795.14 |
| 13 | 2026-11 | 2699.46 | 822.89 | 1876.57 | 377918.57 |
| 14 | 2026-12 | 2699.46 | 818.82 | 1880.63 | 376037.94 |
| 15 | 2027-01 | 2699.46 | 814.75 | 1884.71 | 374153.23 |
| 16 | 2027-02 | 2699.46 | 810.67 | 1888.79 | 372264.44 |
| 17 | 2027-03 | 2699.46 | 806.57 | 1892.88 | 370371.56 |
| 18 | 2027-04 | 2699.46 | 802.47 | 1896.99 | 368474.57 |
| 19 | 2027-05 | 2699.46 | 798.36 | 1901.10 | 366573.47 |
| 20 | 2027-06 | 2699.46 | 794.24 | 1905.21 | 364668.26 |
| 21 | 2027-07 | 2699.46 | 790.11 | 1909.34 | 362758.92 |
| 22 | 2027-08 | 2699.46 | 785.98 | 1913.48 | 360845.44 |
| 23 | 2027-09 | 2699.46 | 781.83 | 1917.63 | 358927.81 |
| 24 | 2027-10 | 2699.46 | 777.68 | 1921.78 | 357006.03 |
| 25 | 2027-11 | 2699.46 | 773.51 | 1925.94 | 355080.09 |
| 26 | 2027-12 | 2699.46 | 769.34 | 1930.12 | 353149.97 |
| 27 | 2028-01 | 2699.46 | 765.16 | 1934.30 | 351215.67 |
| 28 | 2028-02 | 2699.46 | 760.97 | 1938.49 | 349277.18 |
| 29 | 2028-03 | 2699.46 | 756.77 | 1942.69 | 347334.49 |
| 30 | 2028-04 | 2699.46 | 752.56 | 1946.90 | 345387.59 |
| 31 | 2028-05 | 2699.46 | 748.34 | 1951.12 | 343436.47 |
| 32 | 2028-06 | 2699.46 | 744.11 | 1955.35 | 341481.13 |
| 33 | 2028-07 | 2699.46 | 739.88 | 1959.58 | 339521.54 |
| 34 | 2028-08 | 2699.46 | 735.63 | 1963.83 | 337557.72 |
| 35 | 2028-09 | 2699.46 | 731.38 | 1968.08 | 335589.63 |
| 36 | 2028-10 | 2699.46 | 727.11 | 1972.35 | 333617.29 |
| 37 | 2028-11 | 2699.46 | 722.84 | 1976.62 | 331640.67 |
| 38 | 2028-12 | 2699.46 | 718.55 | 1980.90 | 329659.76 |
| 39 | 2029-01 | 2699.46 | 714.26 | 1985.19 | 327674.57 |
| 40 | 2029-02 | 2699.46 | 709.96 | 1989.50 | 325685.07 |
| 41 | 2029-03 | 2699.46 | 705.65 | 1993.81 | 323691.27 |
| 42 | 2029-04 | 2699.46 | 701.33 | 1998.13 | 321693.14 |
| 43 | 2029-05 | 2699.46 | 697.00 | 2002.46 | 319690.69 |
| 44 | 2029-06 | 2699.46 | 692.66 | 2006.79 | 317683.89 |
| 45 | 2029-07 | 2699.46 | 688.32 | 2011.14 | 315672.75 |
| 46 | 2029-08 | 2699.46 | 683.96 | 2015.50 | 313657.25 |
| 47 | 2029-09 | 2699.46 | 679.59 | 2019.87 | 311637.38 |
| 48 | 2029-10 | 2699.46 | 675.21 | 2024.24 | 309613.14 |
| 49 | 2029-11 | 2699.46 | 670.83 | 2028.63 | 307584.51 |
| 50 | 2029-12 | 2699.46 | 666.43 | 2033.02 | 305551.49 |
| 51 | 2030-01 | 2699.46 | 662.03 | 2037.43 | 303514.06 |
| 52 | 2030-02 | 2699.46 | 657.61 | 2041.84 | 301472.21 |
| 53 | 2030-03 | 2699.46 | 653.19 | 2046.27 | 299425.94 |
| 54 | 2030-04 | 2699.46 | 648.76 | 2050.70 | 297375.24 |
| 55 | 2030-05 | 2699.46 | 644.31 | 2055.14 | 295320.10 |
| 56 | 2030-06 | 2699.46 | 639.86 | 2059.60 | 293260.50 |
| 57 | 2030-07 | 2699.46 | 635.40 | 2064.06 | 291196.44 |
| 58 | 2030-08 | 2699.46 | 630.93 | 2068.53 | 289127.91 |
| 59 | 2030-09 | 2699.46 | 626.44 | 2073.01 | 287054.90 |
| 60 | 2030-10 | 2699.46 | 621.95 | 2077.51 | 284977.39 |
| 61 | 2030-11 | 2699.46 | 617.45 | 2082.01 | 282895.38 |
| 62 | 2030-12 | 2699.46 | 612.94 | 2086.52 | 280808.87 |
| 63 | 2031-01 | 2699.46 | 608.42 | 2091.04 | 278717.83 |
| 64 | 2031-02 | 2699.46 | 603.89 | 2095.57 | 276622.26 |
| 65 | 2031-03 | 2699.46 | 599.35 | 2100.11 | 274522.15 |
| 66 | 2031-04 | 2699.46 | 594.80 | 2104.66 | 272417.49 |
| 67 | 2031-05 | 2699.46 | 590.24 | 2109.22 | 270308.27 |
| 68 | 2031-06 | 2699.46 | 585.67 | 2113.79 | 268194.48 |
| 69 | 2031-07 | 2699.46 | 581.09 | 2118.37 | 266076.11 |
| 70 | 2031-08 | 2699.46 | 576.50 | 2122.96 | 263953.15 |
| 71 | 2031-09 | 2699.46 | 571.90 | 2127.56 | 261825.59 |
| 72 | 2031-10 | 2699.46 | 567.29 | 2132.17 | 259693.42 |
| 73 | 2031-11 | 2699.46 | 562.67 | 2136.79 | 257556.64 |
| 74 | 2031-12 | 2699.46 | 558.04 | 2141.42 | 255415.22 |
| 75 | 2032-01 | 2699.46 | 553.40 | 2146.06 | 253269.16 |
| 76 | 2032-02 | 2699.46 | 548.75 | 2150.71 | 251118.45 |
| 77 | 2032-03 | 2699.46 | 544.09 | 2155.37 | 248963.09 |
| 78 | 2032-04 | 2699.46 | 539.42 | 2160.04 | 246803.05 |
| 79 | 2032-05 | 2699.46 | 534.74 | 2164.72 | 244638.33 |
| 80 | 2032-06 | 2699.46 | 530.05 | 2169.41 | 242468.92 |
| 81 | 2032-07 | 2699.46 | 525.35 | 2174.11 | 240294.81 |
| 82 | 2032-08 | 2699.46 | 520.64 | 2178.82 | 238116.00 |
| 83 | 2032-09 | 2699.46 | 515.92 | 2183.54 | 235932.46 |
| 84 | 2032-10 | 2699.46 | 511.19 | 2188.27 | 233744.19 |
| 85 | 2032-11 | 2699.46 | 506.45 | 2193.01 | 231551.17 |
| 86 | 2032-12 | 2699.46 | 501.69 | 2197.76 | 229353.41 |
| 87 | 2033-01 | 2699.46 | 496.93 | 2202.53 | 227150.89 |
| 88 | 2033-02 | 2699.46 | 492.16 | 2207.30 | 224943.59 |
| 89 | 2033-03 | 2699.46 | 487.38 | 2212.08 | 222731.51 |
| 90 | 2033-04 | 2699.46 | 482.58 | 2216.87 | 220514.64 |
| 91 | 2033-05 | 2699.46 | 477.78 | 2221.68 | 218292.96 |
| 92 | 2033-06 | 2699.46 | 472.97 | 2226.49 | 216066.47 |
| 93 | 2033-07 | 2699.46 | 468.14 | 2231.31 | 213835.16 |
| 94 | 2033-08 | 2699.46 | 463.31 | 2236.15 | 211599.01 |
| 95 | 2033-09 | 2699.46 | 458.46 | 2240.99 | 209358.02 |
| 96 | 2033-10 | 2699.46 | 453.61 | 2245.85 | 207112.17 |
| 97 | 2033-11 | 2699.46 | 448.74 | 2250.71 | 204861.45 |
| 98 | 2033-12 | 2699.46 | 443.87 | 2255.59 | 202605.86 |
| 99 | 2034-01 | 2699.46 | 438.98 | 2260.48 | 200345.38 |
| 100 | 2034-02 | 2699.46 | 434.08 | 2265.38 | 198080.01 |
| 101 | 2034-03 | 2699.46 | 429.17 | 2270.28 | 195809.72 |
| 102 | 2034-04 | 2699.46 | 424.25 | 2275.20 | 193534.52 |
| 103 | 2034-05 | 2699.46 | 419.32 | 2280.13 | 191254.39 |
| 104 | 2034-06 | 2699.46 | 414.38 | 2285.07 | 188969.31 |
| 105 | 2034-07 | 2699.46 | 409.43 | 2290.02 | 186679.29 |
| 106 | 2034-08 | 2699.46 | 404.47 | 2294.99 | 184384.31 |
| 107 | 2034-09 | 2699.46 | 399.50 | 2299.96 | 182084.35 |
| 108 | 2034-10 | 2699.46 | 394.52 | 2304.94 | 179779.41 |
| 109 | 2034-11 | 2699.46 | 389.52 | 2309.94 | 177469.47 |
| 110 | 2034-12 | 2699.46 | 384.52 | 2314.94 | 175154.53 |
| 111 | 2035-01 | 2699.46 | 379.50 | 2319.96 | 172834.57 |
| 112 | 2035-02 | 2699.46 | 374.47 | 2324.98 | 170509.59 |
| 113 | 2035-03 | 2699.46 | 369.44 | 2330.02 | 168179.57 |
| 114 | 2035-04 | 2699.46 | 364.39 | 2335.07 | 165844.50 |
| 115 | 2035-05 | 2699.46 | 359.33 | 2340.13 | 163504.37 |
| 116 | 2035-06 | 2699.46 | 354.26 | 2345.20 | 161159.18 |
| 117 | 2035-07 | 2699.46 | 349.18 | 2350.28 | 158808.90 |
| 118 | 2035-08 | 2699.46 | 344.09 | 2355.37 | 156453.53 |
| 119 | 2035-09 | 2699.46 | 338.98 | 2360.47 | 154093.05 |
| 120 | 2035-10 | 2699.46 | 333.87 | 2365.59 | 151727.46 |
| 121 | 2035-11 | 2699.46 | 328.74 | 2370.71 | 149356.75 |
| 122 | 2035-12 | 2699.46 | 323.61 | 2375.85 | 146980.90 |
| 123 | 2036-01 | 2699.46 | 318.46 | 2381.00 | 144599.90 |
| 124 | 2036-02 | 2699.46 | 313.30 | 2386.16 | 142213.74 |
| 125 | 2036-03 | 2699.46 | 308.13 | 2391.33 | 139822.41 |
| 126 | 2036-04 | 2699.46 | 302.95 | 2396.51 | 137425.90 |
| 127 | 2036-05 | 2699.46 | 297.76 | 2401.70 | 135024.20 |
| 128 | 2036-06 | 2699.46 | 292.55 | 2406.91 | 132617.30 |
| 129 | 2036-07 | 2699.46 | 287.34 | 2412.12 | 130205.18 |
| 130 | 2036-08 | 2699.46 | 282.11 | 2417.35 | 127787.83 |
| 131 | 2036-09 | 2699.46 | 276.87 | 2422.58 | 125365.25 |
| 132 | 2036-10 | 2699.46 | 271.62 | 2427.83 | 122937.41 |
| 133 | 2036-11 | 2699.46 | 266.36 | 2433.09 | 120504.32 |
| 134 | 2036-12 | 2699.46 | 261.09 | 2438.36 | 118065.96 |
| 135 | 2037-01 | 2699.46 | 255.81 | 2443.65 | 115622.31 |
| 136 | 2037-02 | 2699.46 | 250.51 | 2448.94 | 113173.36 |
| 137 | 2037-03 | 2699.46 | 245.21 | 2454.25 | 110719.12 |
| 138 | 2037-04 | 2699.46 | 239.89 | 2459.57 | 108259.55 |
| 139 | 2037-05 | 2699.46 | 234.56 | 2464.90 | 105794.65 |
| 140 | 2037-06 | 2699.46 | 229.22 | 2470.24 | 103324.42 |
| 141 | 2037-07 | 2699.46 | 223.87 | 2475.59 | 100848.83 |
| 142 | 2037-08 | 2699.46 | 218.51 | 2480.95 | 98367.88 |
| 143 | 2037-09 | 2699.46 | 213.13 | 2486.33 | 95881.55 |
| 144 | 2037-10 | 2699.46 | 207.74 | 2491.71 | 93389.84 |
| 145 | 2037-11 | 2699.46 | 202.34 | 2497.11 | 90892.73 |
| 146 | 2037-12 | 2699.46 | 196.93 | 2502.52 | 88390.20 |
| 147 | 2038-01 | 2699.46 | 191.51 | 2507.95 | 85882.26 |
| 148 | 2038-02 | 2699.46 | 186.08 | 2513.38 | 83368.88 |
| 149 | 2038-03 | 2699.46 | 180.63 | 2518.82 | 80850.05 |
| 150 | 2038-04 | 2699.46 | 175.18 | 2524.28 | 78325.77 |
| 151 | 2038-05 | 2699.46 | 169.71 | 2529.75 | 75796.02 |
| 152 | 2038-06 | 2699.46 | 164.22 | 2535.23 | 73260.79 |
| 153 | 2038-07 | 2699.46 | 158.73 | 2540.73 | 70720.06 |
| 154 | 2038-08 | 2699.46 | 153.23 | 2546.23 | 68173.83 |
| 155 | 2038-09 | 2699.46 | 147.71 | 2551.75 | 65622.08 |
| 156 | 2038-10 | 2699.46 | 142.18 | 2557.28 | 63064.81 |
| 157 | 2038-11 | 2699.46 | 136.64 | 2562.82 | 60501.99 |
| 158 | 2038-12 | 2699.46 | 131.09 | 2568.37 | 57933.62 |
| 159 | 2039-01 | 2699.46 | 125.52 | 2573.93 | 55359.68 |
| 160 | 2039-02 | 2699.46 | 119.95 | 2579.51 | 52780.17 |
| 161 | 2039-03 | 2699.46 | 114.36 | 2585.10 | 50195.07 |
| 162 | 2039-04 | 2699.46 | 108.76 | 2590.70 | 47604.37 |
| 163 | 2039-05 | 2699.46 | 103.14 | 2596.31 | 45008.06 |
| 164 | 2039-06 | 2699.46 | 97.52 | 2601.94 | 42406.12 |
| 165 | 2039-07 | 2699.46 | 91.88 | 2607.58 | 39798.54 |
| 166 | 2039-08 | 2699.46 | 86.23 | 2613.23 | 37185.31 |
| 167 | 2039-09 | 2699.46 | 80.57 | 2618.89 | 34566.42 |
| 168 | 2039-10 | 2699.46 | 74.89 | 2624.56 | 31941.86 |
| 169 | 2039-11 | 2699.46 | 69.21 | 2630.25 | 29311.61 |
| 170 | 2039-12 | 2699.46 | 63.51 | 2635.95 | 26675.66 |
| 171 | 2040-01 | 2699.46 | 57.80 | 2641.66 | 24034.00 |
| 172 | 2040-02 | 2699.46 | 52.07 | 2647.38 | 21386.61 |
| 173 | 2040-03 | 2699.46 | 46.34 | 2653.12 | 18733.49 |
| 174 | 2040-04 | 2699.46 | 40.59 | 2658.87 | 16074.63 |
| 175 | 2040-05 | 2699.46 | 34.83 | 2664.63 | 13410.00 |
| 176 | 2040-06 | 2699.46 | 29.05 | 2670.40 | 10739.59 |
| 177 | 2040-07 | 2699.46 | 23.27 | 2676.19 | 8063.41 |
| 178 | 2040-08 | 2699.46 | 17.47 | 2681.99 | 5381.42 |
| 179 | 2040-09 | 2699.46 | 11.66 | 2687.80 | 2693.62 |
| 180 | 2040-10 | 2699.46 | 5.84 | 2693.62 | 0.00 |
等额本金还款方式：
贷款总额：40.2万
还款月数：15年
首月还款：3104.33元
每月递减：4.84元
利息总额：7.88万
本息合计：48.08万
节省利息：5076.85元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 3104.33 | 871.00 | 2233.33 | 399766.67 |
| 2 | 2025-12 | 3099.49 | 866.16 | 2233.33 | 397533.33 |
| 3 | 2026-01 | 3094.66 | 861.32 | 2233.33 | 395300.00 |
| 4 | 2026-02 | 3089.82 | 856.48 | 2233.33 | 393066.67 |
| 5 | 2026-03 | 3084.98 | 851.64 | 2233.33 | 390833.33 |
| 6 | 2026-04 | 3080.14 | 846.81 | 2233.33 | 388600.00 |
| 7 | 2026-05 | 3075.30 | 841.97 | 2233.33 | 386366.67 |
| 8 | 2026-06 | 3070.46 | 837.13 | 2233.33 | 384133.33 |
| 9 | 2026-07 | 3065.62 | 832.29 | 2233.33 | 381900.00 |
| 10 | 2026-08 | 3060.78 | 827.45 | 2233.33 | 379666.67 |
| 11 | 2026-09 | 3055.94 | 822.61 | 2233.33 | 377433.33 |
| 12 | 2026-10 | 3051.11 | 817.77 | 2233.33 | 375200.00 |
| 13 | 2026-11 | 3046.27 | 812.93 | 2233.33 | 372966.67 |
| 14 | 2026-12 | 3041.43 | 808.09 | 2233.33 | 370733.33 |
| 15 | 2027-01 | 3036.59 | 803.26 | 2233.33 | 368500.00 |
| 16 | 2027-02 | 3031.75 | 798.42 | 2233.33 | 366266.67 |
| 17 | 2027-03 | 3026.91 | 793.58 | 2233.33 | 364033.33 |
| 18 | 2027-04 | 3022.07 | 788.74 | 2233.33 | 361800.00 |
| 19 | 2027-05 | 3017.23 | 783.90 | 2233.33 | 359566.67 |
| 20 | 2027-06 | 3012.39 | 779.06 | 2233.33 | 357333.33 |
| 21 | 2027-07 | 3007.56 | 774.22 | 2233.33 | 355100.00 |
| 22 | 2027-08 | 3002.72 | 769.38 | 2233.33 | 352866.67 |
| 23 | 2027-09 | 2997.88 | 764.54 | 2233.33 | 350633.33 |
| 24 | 2027-10 | 2993.04 | 759.71 | 2233.33 | 348400.00 |
| 25 | 2027-11 | 2988.20 | 754.87 | 2233.33 | 346166.67 |
| 26 | 2027-12 | 2983.36 | 750.03 | 2233.33 | 343933.33 |
| 27 | 2028-01 | 2978.52 | 745.19 | 2233.33 | 341700.00 |
| 28 | 2028-02 | 2973.68 | 740.35 | 2233.33 | 339466.67 |
| 29 | 2028-03 | 2968.84 | 735.51 | 2233.33 | 337233.33 |
| 30 | 2028-04 | 2964.01 | 730.67 | 2233.33 | 335000.00 |
| 31 | 2028-05 | 2959.17 | 725.83 | 2233.33 | 332766.67 |
| 32 | 2028-06 | 2954.33 | 720.99 | 2233.33 | 330533.33 |
| 33 | 2028-07 | 2949.49 | 716.16 | 2233.33 | 328300.00 |
| 34 | 2028-08 | 2944.65 | 711.32 | 2233.33 | 326066.67 |
| 35 | 2028-09 | 2939.81 | 706.48 | 2233.33 | 323833.33 |
| 36 | 2028-10 | 2934.97 | 701.64 | 2233.33 | 321600.00 |
| 37 | 2028-11 | 2930.13 | 696.80 | 2233.33 | 319366.67 |
| 38 | 2028-12 | 2925.29 | 691.96 | 2233.33 | 317133.33 |
| 39 | 2029-01 | 2920.46 | 687.12 | 2233.33 | 314900.00 |
| 40 | 2029-02 | 2915.62 | 682.28 | 2233.33 | 312666.67 |
| 41 | 2029-03 | 2910.78 | 677.44 | 2233.33 | 310433.33 |
| 42 | 2029-04 | 2905.94 | 672.61 | 2233.33 | 308200.00 |
| 43 | 2029-05 | 2901.10 | 667.77 | 2233.33 | 305966.67 |
| 44 | 2029-06 | 2896.26 | 662.93 | 2233.33 | 303733.33 |
| 45 | 2029-07 | 2891.42 | 658.09 | 2233.33 | 301500.00 |
| 46 | 2029-08 | 2886.58 | 653.25 | 2233.33 | 299266.67 |
| 47 | 2029-09 | 2881.74 | 648.41 | 2233.33 | 297033.33 |
| 48 | 2029-10 | 2876.91 | 643.57 | 2233.33 | 294800.00 |
| 49 | 2029-11 | 2872.07 | 638.73 | 2233.33 | 292566.67 |
| 50 | 2029-12 | 2867.23 | 633.89 | 2233.33 | 290333.33 |
| 51 | 2030-01 | 2862.39 | 629.06 | 2233.33 | 288100.00 |
| 52 | 2030-02 | 2857.55 | 624.22 | 2233.33 | 285866.67 |
| 53 | 2030-03 | 2852.71 | 619.38 | 2233.33 | 283633.33 |
| 54 | 2030-04 | 2847.87 | 614.54 | 2233.33 | 281400.00 |
| 55 | 2030-05 | 2843.03 | 609.70 | 2233.33 | 279166.67 |
| 56 | 2030-06 | 2838.19 | 604.86 | 2233.33 | 276933.33 |
| 57 | 2030-07 | 2833.36 | 600.02 | 2233.33 | 274700.00 |
| 58 | 2030-08 | 2828.52 | 595.18 | 2233.33 | 272466.67 |
| 59 | 2030-09 | 2823.68 | 590.34 | 2233.33 | 270233.33 |
| 60 | 2030-10 | 2818.84 | 585.51 | 2233.33 | 268000.00 |
| 61 | 2030-11 | 2814.00 | 580.67 | 2233.33 | 265766.67 |
| 62 | 2030-12 | 2809.16 | 575.83 | 2233.33 | 263533.33 |
| 63 | 2031-01 | 2804.32 | 570.99 | 2233.33 | 261300.00 |
| 64 | 2031-02 | 2799.48 | 566.15 | 2233.33 | 259066.67 |
| 65 | 2031-03 | 2794.64 | 561.31 | 2233.33 | 256833.33 |
| 66 | 2031-04 | 2789.81 | 556.47 | 2233.33 | 254600.00 |
| 67 | 2031-05 | 2784.97 | 551.63 | 2233.33 | 252366.67 |
| 68 | 2031-06 | 2780.13 | 546.79 | 2233.33 | 250133.33 |
| 69 | 2031-07 | 2775.29 | 541.96 | 2233.33 | 247900.00 |
| 70 | 2031-08 | 2770.45 | 537.12 | 2233.33 | 245666.67 |
| 71 | 2031-09 | 2765.61 | 532.28 | 2233.33 | 243433.33 |
| 72 | 2031-10 | 2760.77 | 527.44 | 2233.33 | 241200.00 |
| 73 | 2031-11 | 2755.93 | 522.60 | 2233.33 | 238966.67 |
| 74 | 2031-12 | 2751.09 | 517.76 | 2233.33 | 236733.33 |
| 75 | 2032-01 | 2746.26 | 512.92 | 2233.33 | 234500.00 |
| 76 | 2032-02 | 2741.42 | 508.08 | 2233.33 | 232266.67 |
| 77 | 2032-03 | 2736.58 | 503.24 | 2233.33 | 230033.33 |
| 78 | 2032-04 | 2731.74 | 498.41 | 2233.33 | 227800.00 |
| 79 | 2032-05 | 2726.90 | 493.57 | 2233.33 | 225566.67 |
| 80 | 2032-06 | 2722.06 | 488.73 | 2233.33 | 223333.33 |
| 81 | 2032-07 | 2717.22 | 483.89 | 2233.33 | 221100.00 |
| 82 | 2032-08 | 2712.38 | 479.05 | 2233.33 | 218866.67 |
| 83 | 2032-09 | 2707.54 | 474.21 | 2233.33 | 216633.33 |
| 84 | 2032-10 | 2702.71 | 469.37 | 2233.33 | 214400.00 |
| 85 | 2032-11 | 2697.87 | 464.53 | 2233.33 | 212166.67 |
| 86 | 2032-12 | 2693.03 | 459.69 | 2233.33 | 209933.33 |
| 87 | 2033-01 | 2688.19 | 454.86 | 2233.33 | 207700.00 |
| 88 | 2033-02 | 2683.35 | 450.02 | 2233.33 | 205466.67 |
| 89 | 2033-03 | 2678.51 | 445.18 | 2233.33 | 203233.33 |
| 90 | 2033-04 | 2673.67 | 440.34 | 2233.33 | 201000.00 |
| 91 | 2033-05 | 2668.83 | 435.50 | 2233.33 | 198766.67 |
| 92 | 2033-06 | 2663.99 | 430.66 | 2233.33 | 196533.33 |
| 93 | 2033-07 | 2659.16 | 425.82 | 2233.33 | 194300.00 |
| 94 | 2033-08 | 2654.32 | 420.98 | 2233.33 | 192066.67 |
| 95 | 2033-09 | 2649.48 | 416.14 | 2233.33 | 189833.33 |
| 96 | 2033-10 | 2644.64 | 411.31 | 2233.33 | 187600.00 |
| 97 | 2033-11 | 2639.80 | 406.47 | 2233.33 | 185366.67 |
| 98 | 2033-12 | 2634.96 | 401.63 | 2233.33 | 183133.33 |
| 99 | 2034-01 | 2630.12 | 396.79 | 2233.33 | 180900.00 |
| 100 | 2034-02 | 2625.28 | 391.95 | 2233.33 | 178666.67 |
| 101 | 2034-03 | 2620.44 | 387.11 | 2233.33 | 176433.33 |
| 102 | 2034-04 | 2615.61 | 382.27 | 2233.33 | 174200.00 |
| 103 | 2034-05 | 2610.77 | 377.43 | 2233.33 | 171966.67 |
| 104 | 2034-06 | 2605.93 | 372.59 | 2233.33 | 169733.33 |
| 105 | 2034-07 | 2601.09 | 367.76 | 2233.33 | 167500.00 |
| 106 | 2034-08 | 2596.25 | 362.92 | 2233.33 | 165266.67 |
| 107 | 2034-09 | 2591.41 | 358.08 | 2233.33 | 163033.33 |
| 108 | 2034-10 | 2586.57 | 353.24 | 2233.33 | 160800.00 |
| 109 | 2034-11 | 2581.73 | 348.40 | 2233.33 | 158566.67 |
| 110 | 2034-12 | 2576.89 | 343.56 | 2233.33 | 156333.33 |
| 111 | 2035-01 | 2572.06 | 338.72 | 2233.33 | 154100.00 |
| 112 | 2035-02 | 2567.22 | 333.88 | 2233.33 | 151866.67 |
| 113 | 2035-03 | 2562.38 | 329.04 | 2233.33 | 149633.33 |
| 114 | 2035-04 | 2557.54 | 324.21 | 2233.33 | 147400.00 |
| 115 | 2035-05 | 2552.70 | 319.37 | 2233.33 | 145166.67 |
| 116 | 2035-06 | 2547.86 | 314.53 | 2233.33 | 142933.33 |
| 117 | 2035-07 | 2543.02 | 309.69 | 2233.33 | 140700.00 |
| 118 | 2035-08 | 2538.18 | 304.85 | 2233.33 | 138466.67 |
| 119 | 2035-09 | 2533.34 | 300.01 | 2233.33 | 136233.33 |
| 120 | 2035-10 | 2528.51 | 295.17 | 2233.33 | 134000.00 |
| 121 | 2035-11 | 2523.67 | 290.33 | 2233.33 | 131766.67 |
| 122 | 2035-12 | 2518.83 | 285.49 | 2233.33 | 129533.33 |
| 123 | 2036-01 | 2513.99 | 280.66 | 2233.33 | 127300.00 |
| 124 | 2036-02 | 2509.15 | 275.82 | 2233.33 | 125066.67 |
| 125 | 2036-03 | 2504.31 | 270.98 | 2233.33 | 122833.33 |
| 126 | 2036-04 | 2499.47 | 266.14 | 2233.33 | 120600.00 |
| 127 | 2036-05 | 2494.63 | 261.30 | 2233.33 | 118366.67 |
| 128 | 2036-06 | 2489.79 | 256.46 | 2233.33 | 116133.33 |
| 129 | 2036-07 | 2484.96 | 251.62 | 2233.33 | 113900.00 |
| 130 | 2036-08 | 2480.12 | 246.78 | 2233.33 | 111666.67 |
| 131 | 2036-09 | 2475.28 | 241.94 | 2233.33 | 109433.33 |
| 132 | 2036-10 | 2470.44 | 237.11 | 2233.33 | 107200.00 |
| 133 | 2036-11 | 2465.60 | 232.27 | 2233.33 | 104966.67 |
| 134 | 2036-12 | 2460.76 | 227.43 | 2233.33 | 102733.33 |
| 135 | 2037-01 | 2455.92 | 222.59 | 2233.33 | 100500.00 |
| 136 | 2037-02 | 2451.08 | 217.75 | 2233.33 | 98266.67 |
| 137 | 2037-03 | 2446.24 | 212.91 | 2233.33 | 96033.33 |
| 138 | 2037-04 | 2441.41 | 208.07 | 2233.33 | 93800.00 |
| 139 | 2037-05 | 2436.57 | 203.23 | 2233.33 | 91566.67 |
| 140 | 2037-06 | 2431.73 | 198.39 | 2233.33 | 89333.33 |
| 141 | 2037-07 | 2426.89 | 193.56 | 2233.33 | 87100.00 |
| 142 | 2037-08 | 2422.05 | 188.72 | 2233.33 | 84866.67 |
| 143 | 2037-09 | 2417.21 | 183.88 | 2233.33 | 82633.33 |
| 144 | 2037-10 | 2412.37 | 179.04 | 2233.33 | 80400.00 |
| 145 | 2037-11 | 2407.53 | 174.20 | 2233.33 | 78166.67 |
| 146 | 2037-12 | 2402.69 | 169.36 | 2233.33 | 75933.33 |
| 147 | 2038-01 | 2397.86 | 164.52 | 2233.33 | 73700.00 |
| 148 | 2038-02 | 2393.02 | 159.68 | 2233.33 | 71466.67 |
| 149 | 2038-03 | 2388.18 | 154.84 | 2233.33 | 69233.33 |
| 150 | 2038-04 | 2383.34 | 150.01 | 2233.33 | 67000.00 |
| 151 | 2038-05 | 2378.50 | 145.17 | 2233.33 | 64766.67 |
| 152 | 2038-06 | 2373.66 | 140.33 | 2233.33 | 62533.33 |
| 153 | 2038-07 | 2368.82 | 135.49 | 2233.33 | 60300.00 |
| 154 | 2038-08 | 2363.98 | 130.65 | 2233.33 | 58066.67 |
| 155 | 2038-09 | 2359.14 | 125.81 | 2233.33 | 55833.33 |
| 156 | 2038-10 | 2354.31 | 120.97 | 2233.33 | 53600.00 |
| 157 | 2038-11 | 2349.47 | 116.13 | 2233.33 | 51366.67 |
| 158 | 2038-12 | 2344.63 | 111.29 | 2233.33 | 49133.33 |
| 159 | 2039-01 | 2339.79 | 106.46 | 2233.33 | 46900.00 |
| 160 | 2039-02 | 2334.95 | 101.62 | 2233.33 | 44666.67 |
| 161 | 2039-03 | 2330.11 | 96.78 | 2233.33 | 42433.33 |
| 162 | 2039-04 | 2325.27 | 91.94 | 2233.33 | 40200.00 |
| 163 | 2039-05 | 2320.43 | 87.10 | 2233.33 | 37966.67 |
| 164 | 2039-06 | 2315.59 | 82.26 | 2233.33 | 35733.33 |
| 165 | 2039-07 | 2310.76 | 77.42 | 2233.33 | 33500.00 |
| 166 | 2039-08 | 2305.92 | 72.58 | 2233.33 | 31266.67 |
| 167 | 2039-09 | 2301.08 | 67.74 | 2233.33 | 29033.33 |
| 168 | 2039-10 | 2296.24 | 62.91 | 2233.33 | 26800.00 |
| 169 | 2039-11 | 2291.40 | 58.07 | 2233.33 | 24566.67 |
| 170 | 2039-12 | 2286.56 | 53.23 | 2233.33 | 22333.33 |
| 171 | 2040-01 | 2281.72 | 48.39 | 2233.33 | 20100.00 |
| 172 | 2040-02 | 2276.88 | 43.55 | 2233.33 | 17866.67 |
| 173 | 2040-03 | 2272.04 | 38.71 | 2233.33 | 15633.33 |
| 174 | 2040-04 | 2267.21 | 33.87 | 2233.33 | 13400.00 |
| 175 | 2040-05 | 2262.37 | 29.03 | 2233.33 | 11166.67 |
| 176 | 2040-06 | 2257.53 | 24.19 | 2233.33 | 8933.33 |
| 177 | 2040-07 | 2252.69 | 19.36 | 2233.33 | 6700.00 |
| 178 | 2040-08 | 2247.85 | 14.52 | 2233.33 | 4466.67 |
| 179 | 2040-09 | 2243.01 | 9.68 | 2233.33 | 2233.33 |
| 180 | 2040-10 | 2238.17 | 4.84 | 2233.33 | 0.00 |