深圳贷款73.63万（公积金贷款）房贷，还款20年2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：73.63万
还款月数：20年2个月
每月还款：3913.07元
利息总额：21.06万
本息合计：94.7万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 3913.07 | 1595.41 | 2317.65 | 734027.27 |
| 2 | 2025-09 | 3913.07 | 1590.39 | 2322.68 | 731704.59 |
| 3 | 2025-10 | 3913.07 | 1585.36 | 2327.71 | 729376.88 |
| 4 | 2025-11 | 3913.07 | 1580.32 | 2332.75 | 727044.13 |
| 5 | 2025-12 | 3913.07 | 1575.26 | 2337.81 | 724706.32 |
| 6 | 2026-01 | 3913.07 | 1570.20 | 2342.87 | 722363.45 |
| 7 | 2026-02 | 3913.07 | 1565.12 | 2347.95 | 720015.50 |
| 8 | 2026-03 | 3913.07 | 1560.03 | 2353.04 | 717662.47 |
| 9 | 2026-04 | 3913.07 | 1554.94 | 2358.13 | 715304.33 |
| 10 | 2026-05 | 3913.07 | 1549.83 | 2363.24 | 712941.09 |
| 11 | 2026-06 | 3913.07 | 1544.71 | 2368.36 | 710572.73 |
| 12 | 2026-07 | 3913.07 | 1539.57 | 2373.49 | 708199.23 |
| 13 | 2026-08 | 3913.07 | 1534.43 | 2378.64 | 705820.60 |
| 14 | 2026-09 | 3913.07 | 1529.28 | 2383.79 | 703436.81 |
| 15 | 2026-10 | 3913.07 | 1524.11 | 2388.96 | 701047.85 |
| 16 | 2026-11 | 3913.07 | 1518.94 | 2394.13 | 698653.72 |
| 17 | 2026-12 | 3913.07 | 1513.75 | 2399.32 | 696254.40 |
| 18 | 2027-01 | 3913.07 | 1508.55 | 2404.52 | 693849.88 |
| 19 | 2027-02 | 3913.07 | 1503.34 | 2409.73 | 691440.15 |
| 20 | 2027-03 | 3913.07 | 1498.12 | 2414.95 | 689025.21 |
| 21 | 2027-04 | 3913.07 | 1492.89 | 2420.18 | 686605.03 |
| 22 | 2027-05 | 3913.07 | 1487.64 | 2425.42 | 684179.60 |
| 23 | 2027-06 | 3913.07 | 1482.39 | 2430.68 | 681748.92 |
| 24 | 2027-07 | 3913.07 | 1477.12 | 2435.95 | 679312.98 |
| 25 | 2027-08 | 3913.07 | 1471.84 | 2441.22 | 676871.75 |
| 26 | 2027-09 | 3913.07 | 1466.56 | 2446.51 | 674425.24 |
| 27 | 2027-10 | 3913.07 | 1461.25 | 2451.81 | 671973.42 |
| 28 | 2027-11 | 3913.07 | 1455.94 | 2457.13 | 669516.30 |
| 29 | 2027-12 | 3913.07 | 1450.62 | 2462.45 | 667053.85 |
| 30 | 2028-01 | 3913.07 | 1445.28 | 2467.79 | 664586.06 |
| 31 | 2028-02 | 3913.07 | 1439.94 | 2473.13 | 662112.93 |
| 32 | 2028-03 | 3913.07 | 1434.58 | 2478.49 | 659634.44 |
| 33 | 2028-04 | 3913.07 | 1429.21 | 2483.86 | 657150.58 |
| 34 | 2028-05 | 3913.07 | 1423.83 | 2489.24 | 654661.34 |
| 35 | 2028-06 | 3913.07 | 1418.43 | 2494.64 | 652166.70 |
| 36 | 2028-07 | 3913.07 | 1413.03 | 2500.04 | 649666.66 |
| 37 | 2028-08 | 3913.07 | 1407.61 | 2505.46 | 647161.20 |
| 38 | 2028-09 | 3913.07 | 1402.18 | 2510.89 | 644650.32 |
| 39 | 2028-10 | 3913.07 | 1396.74 | 2516.33 | 642133.99 |
| 40 | 2028-11 | 3913.07 | 1391.29 | 2521.78 | 639612.21 |
| 41 | 2028-12 | 3913.07 | 1385.83 | 2527.24 | 637084.97 |
| 42 | 2029-01 | 3913.07 | 1380.35 | 2532.72 | 634552.25 |
| 43 | 2029-02 | 3913.07 | 1374.86 | 2538.21 | 632014.04 |
| 44 | 2029-03 | 3913.07 | 1369.36 | 2543.70 | 629470.34 |
| 45 | 2029-04 | 3913.07 | 1363.85 | 2549.22 | 626921.12 |
| 46 | 2029-05 | 3913.07 | 1358.33 | 2554.74 | 624366.38 |
| 47 | 2029-06 | 3913.07 | 1352.79 | 2560.27 | 621806.11 |
| 48 | 2029-07 | 3913.07 | 1347.25 | 2565.82 | 619240.29 |
| 49 | 2029-08 | 3913.07 | 1341.69 | 2571.38 | 616668.91 |
| 50 | 2029-09 | 3913.07 | 1336.12 | 2576.95 | 614091.95 |
| 51 | 2029-10 | 3913.07 | 1330.53 | 2582.54 | 611509.42 |
| 52 | 2029-11 | 3913.07 | 1324.94 | 2588.13 | 608921.29 |
| 53 | 2029-12 | 3913.07 | 1319.33 | 2593.74 | 606327.55 |
| 54 | 2030-01 | 3913.07 | 1313.71 | 2599.36 | 603728.19 |
| 55 | 2030-02 | 3913.07 | 1308.08 | 2604.99 | 601123.20 |
| 56 | 2030-03 | 3913.07 | 1302.43 | 2610.64 | 598512.56 |
| 57 | 2030-04 | 3913.07 | 1296.78 | 2616.29 | 595896.27 |
| 58 | 2030-05 | 3913.07 | 1291.11 | 2621.96 | 593274.31 |
| 59 | 2030-06 | 3913.07 | 1285.43 | 2627.64 | 590646.67 |
| 60 | 2030-07 | 3913.07 | 1279.73 | 2633.33 | 588013.33 |
| 61 | 2030-08 | 3913.07 | 1274.03 | 2639.04 | 585374.29 |
| 62 | 2030-09 | 3913.07 | 1268.31 | 2644.76 | 582729.54 |
| 63 | 2030-10 | 3913.07 | 1262.58 | 2650.49 | 580079.05 |
| 64 | 2030-11 | 3913.07 | 1256.84 | 2656.23 | 577422.82 |
| 65 | 2030-12 | 3913.07 | 1251.08 | 2661.99 | 574760.83 |
| 66 | 2031-01 | 3913.07 | 1245.32 | 2667.75 | 572093.08 |
| 67 | 2031-02 | 3913.07 | 1239.54 | 2673.53 | 569419.54 |
| 68 | 2031-03 | 3913.07 | 1233.74 | 2679.33 | 566740.22 |
| 69 | 2031-04 | 3913.07 | 1227.94 | 2685.13 | 564055.09 |
| 70 | 2031-05 | 3913.07 | 1222.12 | 2690.95 | 561364.14 |
| 71 | 2031-06 | 3913.07 | 1216.29 | 2696.78 | 558667.36 |
| 72 | 2031-07 | 3913.07 | 1210.45 | 2702.62 | 555964.73 |
| 73 | 2031-08 | 3913.07 | 1204.59 | 2708.48 | 553256.26 |
| 74 | 2031-09 | 3913.07 | 1198.72 | 2714.35 | 550541.91 |
| 75 | 2031-10 | 3913.07 | 1192.84 | 2720.23 | 547821.68 |
| 76 | 2031-11 | 3913.07 | 1186.95 | 2726.12 | 545095.56 |
| 77 | 2031-12 | 3913.07 | 1181.04 | 2732.03 | 542363.53 |
| 78 | 2032-01 | 3913.07 | 1175.12 | 2737.95 | 539625.58 |
| 79 | 2032-02 | 3913.07 | 1169.19 | 2743.88 | 536881.70 |
| 80 | 2032-03 | 3913.07 | 1163.24 | 2749.83 | 534131.88 |
| 81 | 2032-04 | 3913.07 | 1157.29 | 2755.78 | 531376.10 |
| 82 | 2032-05 | 3913.07 | 1151.31 | 2761.75 | 528614.34 |
| 83 | 2032-06 | 3913.07 | 1145.33 | 2767.74 | 525846.60 |
| 84 | 2032-07 | 3913.07 | 1139.33 | 2773.73 | 523072.87 |
| 85 | 2032-08 | 3913.07 | 1133.32 | 2779.74 | 520293.13 |
| 86 | 2032-09 | 3913.07 | 1127.30 | 2785.77 | 517507.36 |
| 87 | 2032-10 | 3913.07 | 1121.27 | 2791.80 | 514715.56 |
| 88 | 2032-11 | 3913.07 | 1115.22 | 2797.85 | 511917.70 |
| 89 | 2032-12 | 3913.07 | 1109.16 | 2803.91 | 509113.79 |
| 90 | 2033-01 | 3913.07 | 1103.08 | 2809.99 | 506303.80 |
| 91 | 2033-02 | 3913.07 | 1096.99 | 2816.08 | 503487.72 |
| 92 | 2033-03 | 3913.07 | 1090.89 | 2822.18 | 500665.55 |
| 93 | 2033-04 | 3913.07 | 1084.78 | 2828.29 | 497837.25 |
| 94 | 2033-05 | 3913.07 | 1078.65 | 2834.42 | 495002.83 |
| 95 | 2033-06 | 3913.07 | 1072.51 | 2840.56 | 492162.27 |
| 96 | 2033-07 | 3913.07 | 1066.35 | 2846.72 | 489315.55 |
| 97 | 2033-08 | 3913.07 | 1060.18 | 2852.89 | 486462.67 |
| 98 | 2033-09 | 3913.07 | 1054.00 | 2859.07 | 483603.60 |
| 99 | 2033-10 | 3913.07 | 1047.81 | 2865.26 | 480738.34 |
| 100 | 2033-11 | 3913.07 | 1041.60 | 2871.47 | 477866.87 |
| 101 | 2033-12 | 3913.07 | 1035.38 | 2877.69 | 474989.18 |
| 102 | 2034-01 | 3913.07 | 1029.14 | 2883.93 | 472105.25 |
| 103 | 2034-02 | 3913.07 | 1022.89 | 2890.17 | 469215.08 |
| 104 | 2034-03 | 3913.07 | 1016.63 | 2896.44 | 466318.64 |
| 105 | 2034-04 | 3913.07 | 1010.36 | 2902.71 | 463415.93 |
| 106 | 2034-05 | 3913.07 | 1004.07 | 2909.00 | 460506.93 |
| 107 | 2034-06 | 3913.07 | 997.77 | 2915.30 | 457591.63 |
| 108 | 2034-07 | 3913.07 | 991.45 | 2921.62 | 454670.01 |
| 109 | 2034-08 | 3913.07 | 985.12 | 2927.95 | 451742.06 |
| 110 | 2034-09 | 3913.07 | 978.77 | 2934.29 | 448807.76 |
| 111 | 2034-10 | 3913.07 | 972.42 | 2940.65 | 445867.11 |
| 112 | 2034-11 | 3913.07 | 966.05 | 2947.02 | 442920.09 |
| 113 | 2034-12 | 3913.07 | 959.66 | 2953.41 | 439966.68 |
| 114 | 2035-01 | 3913.07 | 953.26 | 2959.81 | 437006.87 |
| 115 | 2035-02 | 3913.07 | 946.85 | 2966.22 | 434040.65 |
| 116 | 2035-03 | 3913.07 | 940.42 | 2972.65 | 431068.00 |
| 117 | 2035-04 | 3913.07 | 933.98 | 2979.09 | 428088.92 |
| 118 | 2035-05 | 3913.07 | 927.53 | 2985.54 | 425103.37 |
| 119 | 2035-06 | 3913.07 | 921.06 | 2992.01 | 422111.36 |
| 120 | 2035-07 | 3913.07 | 914.57 | 2998.49 | 419112.87 |
| 121 | 2035-08 | 3913.07 | 908.08 | 3004.99 | 416107.88 |
| 122 | 2035-09 | 3913.07 | 901.57 | 3011.50 | 413096.37 |
| 123 | 2035-10 | 3913.07 | 895.04 | 3018.03 | 410078.35 |
| 124 | 2035-11 | 3913.07 | 888.50 | 3024.57 | 407053.78 |
| 125 | 2035-12 | 3913.07 | 881.95 | 3031.12 | 404022.66 |
| 126 | 2036-01 | 3913.07 | 875.38 | 3037.69 | 400984.98 |
| 127 | 2036-02 | 3913.07 | 868.80 | 3044.27 | 397940.71 |
| 128 | 2036-03 | 3913.07 | 862.20 | 3050.86 | 394889.85 |
| 129 | 2036-04 | 3913.07 | 855.59 | 3057.47 | 391832.37 |
| 130 | 2036-05 | 3913.07 | 848.97 | 3064.10 | 388768.27 |
| 131 | 2036-06 | 3913.07 | 842.33 | 3070.74 | 385697.54 |
| 132 | 2036-07 | 3913.07 | 835.68 | 3077.39 | 382620.14 |
| 133 | 2036-08 | 3913.07 | 829.01 | 3084.06 | 379536.09 |
| 134 | 2036-09 | 3913.07 | 822.33 | 3090.74 | 376445.35 |
| 135 | 2036-10 | 3913.07 | 815.63 | 3097.44 | 373347.91 |
| 136 | 2036-11 | 3913.07 | 808.92 | 3104.15 | 370243.76 |
| 137 | 2036-12 | 3913.07 | 802.19 | 3110.87 | 367132.89 |
| 138 | 2037-01 | 3913.07 | 795.45 | 3117.61 | 364015.27 |
| 139 | 2037-02 | 3913.07 | 788.70 | 3124.37 | 360890.90 |
| 140 | 2037-03 | 3913.07 | 781.93 | 3131.14 | 357759.77 |
| 141 | 2037-04 | 3913.07 | 775.15 | 3137.92 | 354621.84 |
| 142 | 2037-05 | 3913.07 | 768.35 | 3144.72 | 351477.12 |
| 143 | 2037-06 | 3913.07 | 761.53 | 3151.53 | 348325.59 |
| 144 | 2037-07 | 3913.07 | 754.71 | 3158.36 | 345167.22 |
| 145 | 2037-08 | 3913.07 | 747.86 | 3165.21 | 342002.02 |
| 146 | 2037-09 | 3913.07 | 741.00 | 3172.06 | 338829.95 |
| 147 | 2037-10 | 3913.07 | 734.13 | 3178.94 | 335651.02 |
| 148 | 2037-11 | 3913.07 | 727.24 | 3185.82 | 332465.19 |
| 149 | 2037-12 | 3913.07 | 720.34 | 3192.73 | 329272.46 |
| 150 | 2038-01 | 3913.07 | 713.42 | 3199.65 | 326072.82 |
| 151 | 2038-02 | 3913.07 | 706.49 | 3206.58 | 322866.24 |
| 152 | 2038-03 | 3913.07 | 699.54 | 3213.53 | 319652.71 |
| 153 | 2038-04 | 3913.07 | 692.58 | 3220.49 | 316432.23 |
| 154 | 2038-05 | 3913.07 | 685.60 | 3227.47 | 313204.76 |
| 155 | 2038-06 | 3913.07 | 678.61 | 3234.46 | 309970.30 |
| 156 | 2038-07 | 3913.07 | 671.60 | 3241.47 | 306728.84 |
| 157 | 2038-08 | 3913.07 | 664.58 | 3248.49 | 303480.35 |
| 158 | 2038-09 | 3913.07 | 657.54 | 3255.53 | 300224.82 |
| 159 | 2038-10 | 3913.07 | 650.49 | 3262.58 | 296962.24 |
| 160 | 2038-11 | 3913.07 | 643.42 | 3269.65 | 293692.59 |
| 161 | 2038-12 | 3913.07 | 636.33 | 3276.73 | 290415.85 |
| 162 | 2039-01 | 3913.07 | 629.23 | 3283.83 | 287132.02 |
| 163 | 2039-02 | 3913.07 | 622.12 | 3290.95 | 283841.07 |
| 164 | 2039-03 | 3913.07 | 614.99 | 3298.08 | 280542.99 |
| 165 | 2039-04 | 3913.07 | 607.84 | 3305.23 | 277237.76 |
| 166 | 2039-05 | 3913.07 | 600.68 | 3312.39 | 273925.38 |
| 167 | 2039-06 | 3913.07 | 593.50 | 3319.56 | 270605.81 |
| 168 | 2039-07 | 3913.07 | 586.31 | 3326.76 | 267279.06 |
| 169 | 2039-08 | 3913.07 | 579.10 | 3333.96 | 263945.09 |
| 170 | 2039-09 | 3913.07 | 571.88 | 3341.19 | 260603.90 |
| 171 | 2039-10 | 3913.07 | 564.64 | 3348.43 | 257255.48 |
| 172 | 2039-11 | 3913.07 | 557.39 | 3355.68 | 253899.80 |
| 173 | 2039-12 | 3913.07 | 550.12 | 3362.95 | 250536.84 |
| 174 | 2040-01 | 3913.07 | 542.83 | 3370.24 | 247166.60 |
| 175 | 2040-02 | 3913.07 | 535.53 | 3377.54 | 243789.06 |
| 176 | 2040-03 | 3913.07 | 528.21 | 3384.86 | 240404.20 |
| 177 | 2040-04 | 3913.07 | 520.88 | 3392.19 | 237012.01 |
| 178 | 2040-05 | 3913.07 | 513.53 | 3399.54 | 233612.47 |
| 179 | 2040-06 | 3913.07 | 506.16 | 3406.91 | 230205.56 |
| 180 | 2040-07 | 3913.07 | 498.78 | 3414.29 | 226791.27 |
| 181 | 2040-08 | 3913.07 | 491.38 | 3421.69 | 223369.58 |
| 182 | 2040-09 | 3913.07 | 483.97 | 3429.10 | 219940.48 |
| 183 | 2040-10 | 3913.07 | 476.54 | 3436.53 | 216503.95 |
| 184 | 2040-11 | 3913.07 | 469.09 | 3443.98 | 213059.97 |
| 185 | 2040-12 | 3913.07 | 461.63 | 3451.44 | 209608.53 |
| 186 | 2041-01 | 3913.07 | 454.15 | 3458.92 | 206149.62 |
| 187 | 2041-02 | 3913.07 | 446.66 | 3466.41 | 202683.21 |
| 188 | 2041-03 | 3913.07 | 439.15 | 3473.92 | 199209.28 |
| 189 | 2041-04 | 3913.07 | 431.62 | 3481.45 | 195727.84 |
| 190 | 2041-05 | 3913.07 | 424.08 | 3488.99 | 192238.84 |
| 191 | 2041-06 | 3913.07 | 416.52 | 3496.55 | 188742.29 |
| 192 | 2041-07 | 3913.07 | 408.94 | 3504.13 | 185238.17 |
| 193 | 2041-08 | 3913.07 | 401.35 | 3511.72 | 181726.45 |
| 194 | 2041-09 | 3913.07 | 393.74 | 3519.33 | 178207.12 |
| 195 | 2041-10 | 3913.07 | 386.12 | 3526.95 | 174680.17 |
| 196 | 2041-11 | 3913.07 | 378.47 | 3534.60 | 171145.57 |
| 197 | 2041-12 | 3913.07 | 370.82 | 3542.25 | 167603.32 |
| 198 | 2042-01 | 3913.07 | 363.14 | 3549.93 | 164053.39 |
| 199 | 2042-02 | 3913.07 | 355.45 | 3557.62 | 160495.77 |
| 200 | 2042-03 | 3913.07 | 347.74 | 3565.33 | 156930.44 |
| 201 | 2042-04 | 3913.07 | 340.02 | 3573.05 | 153357.39 |
| 202 | 2042-05 | 3913.07 | 332.27 | 3580.79 | 149776.59 |
| 203 | 2042-06 | 3913.07 | 324.52 | 3588.55 | 146188.04 |
| 204 | 2042-07 | 3913.07 | 316.74 | 3596.33 | 142591.71 |
| 205 | 2042-08 | 3913.07 | 308.95 | 3604.12 | 138987.59 |
| 206 | 2042-09 | 3913.07 | 301.14 | 3611.93 | 135375.66 |
| 207 | 2042-10 | 3913.07 | 293.31 | 3619.75 | 131755.91 |
| 208 | 2042-11 | 3913.07 | 285.47 | 3627.60 | 128128.31 |
| 209 | 2042-12 | 3913.07 | 277.61 | 3635.46 | 124492.85 |
| 210 | 2043-01 | 3913.07 | 269.73 | 3643.33 | 120849.52 |
| 211 | 2043-02 | 3913.07 | 261.84 | 3651.23 | 117198.29 |
| 212 | 2043-03 | 3913.07 | 253.93 | 3659.14 | 113539.15 |
| 213 | 2043-04 | 3913.07 | 246.00 | 3667.07 | 109872.09 |
| 214 | 2043-05 | 3913.07 | 238.06 | 3675.01 | 106197.07 |
| 215 | 2043-06 | 3913.07 | 230.09 | 3682.98 | 102514.10 |
| 216 | 2043-07 | 3913.07 | 222.11 | 3690.95 | 98823.14 |
| 217 | 2043-08 | 3913.07 | 214.12 | 3698.95 | 95124.19 |
| 218 | 2043-09 | 3913.07 | 206.10 | 3706.97 | 91417.23 |
| 219 | 2043-10 | 3913.07 | 198.07 | 3715.00 | 87702.23 |
| 220 | 2043-11 | 3913.07 | 190.02 | 3723.05 | 83979.18 |
| 221 | 2043-12 | 3913.07 | 181.95 | 3731.11 | 80248.07 |
| 222 | 2044-01 | 3913.07 | 173.87 | 3739.20 | 76508.87 |
| 223 | 2044-02 | 3913.07 | 165.77 | 3747.30 | 72761.57 |
| 224 | 2044-03 | 3913.07 | 157.65 | 3755.42 | 69006.15 |
| 225 | 2044-04 | 3913.07 | 149.51 | 3763.56 | 65242.60 |
| 226 | 2044-05 | 3913.07 | 141.36 | 3771.71 | 61470.89 |
| 227 | 2044-06 | 3913.07 | 133.19 | 3779.88 | 57691.00 |
| 228 | 2044-07 | 3913.07 | 125.00 | 3788.07 | 53902.93 |
| 229 | 2044-08 | 3913.07 | 116.79 | 3796.28 | 50106.65 |
| 230 | 2044-09 | 3913.07 | 108.56 | 3804.50 | 46302.15 |
| 231 | 2044-10 | 3913.07 | 100.32 | 3812.75 | 42489.40 |
| 232 | 2044-11 | 3913.07 | 92.06 | 3821.01 | 38668.39 |
| 233 | 2044-12 | 3913.07 | 83.78 | 3829.29 | 34839.11 |
| 234 | 2045-01 | 3913.07 | 75.48 | 3837.58 | 31001.52 |
| 235 | 2045-02 | 3913.07 | 67.17 | 3845.90 | 27155.62 |
| 236 | 2045-03 | 3913.07 | 58.84 | 3854.23 | 23301.39 |
| 237 | 2045-04 | 3913.07 | 50.49 | 3862.58 | 19438.81 |
| 238 | 2045-05 | 3913.07 | 42.12 | 3870.95 | 15567.86 |
| 239 | 2045-06 | 3913.07 | 33.73 | 3879.34 | 11688.52 |
| 240 | 2045-07 | 3913.07 | 25.33 | 3887.74 | 7800.78 |
| 241 | 2045-08 | 3913.07 | 16.90 | 3896.17 | 3904.61 |
| 242 | 2045-09 | 3913.07 | 8.46 | 3904.61 | 0.00 |
等额本金还款方式：
贷款总额：73.63万
还款月数：20年2个月
首月还款：4638.16元
每月递减：6.59元
利息总额：19.38万
本息合计：93.02万
节省利息：16774.91元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 4638.16 | 1595.41 | 3042.75 | 733302.17 |
| 2 | 2025-09 | 4631.57 | 1588.82 | 3042.75 | 730259.42 |
| 3 | 2025-10 | 4624.98 | 1582.23 | 3042.75 | 727216.68 |
| 4 | 2025-11 | 4618.38 | 1575.64 | 3042.75 | 724173.93 |
| 5 | 2025-12 | 4611.79 | 1569.04 | 3042.75 | 721131.18 |
| 6 | 2026-01 | 4605.20 | 1562.45 | 3042.75 | 718088.43 |
| 7 | 2026-02 | 4598.61 | 1555.86 | 3042.75 | 715045.69 |
| 8 | 2026-03 | 4592.01 | 1549.27 | 3042.75 | 712002.94 |
| 9 | 2026-04 | 4585.42 | 1542.67 | 3042.75 | 708960.19 |
| 10 | 2026-05 | 4578.83 | 1536.08 | 3042.75 | 705917.44 |
| 11 | 2026-06 | 4572.24 | 1529.49 | 3042.75 | 702874.70 |
| 12 | 2026-07 | 4565.64 | 1522.90 | 3042.75 | 699831.95 |
| 13 | 2026-08 | 4559.05 | 1516.30 | 3042.75 | 696789.20 |
| 14 | 2026-09 | 4552.46 | 1509.71 | 3042.75 | 693746.45 |
| 15 | 2026-10 | 4545.86 | 1503.12 | 3042.75 | 690703.71 |
| 16 | 2026-11 | 4539.27 | 1496.52 | 3042.75 | 687660.96 |
| 17 | 2026-12 | 4532.68 | 1489.93 | 3042.75 | 684618.21 |
| 18 | 2027-01 | 4526.09 | 1483.34 | 3042.75 | 681575.46 |
| 19 | 2027-02 | 4519.49 | 1476.75 | 3042.75 | 678532.72 |
| 20 | 2027-03 | 4512.90 | 1470.15 | 3042.75 | 675489.97 |
| 21 | 2027-04 | 4506.31 | 1463.56 | 3042.75 | 672447.22 |
| 22 | 2027-05 | 4499.72 | 1456.97 | 3042.75 | 669404.47 |
| 23 | 2027-06 | 4493.12 | 1450.38 | 3042.75 | 666361.73 |
| 24 | 2027-07 | 4486.53 | 1443.78 | 3042.75 | 663318.98 |
| 25 | 2027-08 | 4479.94 | 1437.19 | 3042.75 | 660276.23 |
| 26 | 2027-09 | 4473.35 | 1430.60 | 3042.75 | 657233.48 |
| 27 | 2027-10 | 4466.75 | 1424.01 | 3042.75 | 654190.73 |
| 28 | 2027-11 | 4460.16 | 1417.41 | 3042.75 | 651147.99 |
| 29 | 2027-12 | 4453.57 | 1410.82 | 3042.75 | 648105.24 |
| 30 | 2028-01 | 4446.98 | 1404.23 | 3042.75 | 645062.49 |
| 31 | 2028-02 | 4440.38 | 1397.64 | 3042.75 | 642019.74 |
| 32 | 2028-03 | 4433.79 | 1391.04 | 3042.75 | 638977.00 |
| 33 | 2028-04 | 4427.20 | 1384.45 | 3042.75 | 635934.25 |
| 34 | 2028-05 | 4420.61 | 1377.86 | 3042.75 | 632891.50 |
| 35 | 2028-06 | 4414.01 | 1371.26 | 3042.75 | 629848.75 |
| 36 | 2028-07 | 4407.42 | 1364.67 | 3042.75 | 626806.01 |
| 37 | 2028-08 | 4400.83 | 1358.08 | 3042.75 | 623763.26 |
| 38 | 2028-09 | 4394.23 | 1351.49 | 3042.75 | 620720.51 |
| 39 | 2028-10 | 4387.64 | 1344.89 | 3042.75 | 617677.76 |
| 40 | 2028-11 | 4381.05 | 1338.30 | 3042.75 | 614635.02 |
| 41 | 2028-12 | 4374.46 | 1331.71 | 3042.75 | 611592.27 |
| 42 | 2029-01 | 4367.86 | 1325.12 | 3042.75 | 608549.52 |
| 43 | 2029-02 | 4361.27 | 1318.52 | 3042.75 | 605506.77 |
| 44 | 2029-03 | 4354.68 | 1311.93 | 3042.75 | 602464.03 |
| 45 | 2029-04 | 4348.09 | 1305.34 | 3042.75 | 599421.28 |
| 46 | 2029-05 | 4341.49 | 1298.75 | 3042.75 | 596378.53 |
| 47 | 2029-06 | 4334.90 | 1292.15 | 3042.75 | 593335.78 |
| 48 | 2029-07 | 4328.31 | 1285.56 | 3042.75 | 590293.04 |
| 49 | 2029-08 | 4321.72 | 1278.97 | 3042.75 | 587250.29 |
| 50 | 2029-09 | 4315.12 | 1272.38 | 3042.75 | 584207.54 |
| 51 | 2029-10 | 4308.53 | 1265.78 | 3042.75 | 581164.79 |
| 52 | 2029-11 | 4301.94 | 1259.19 | 3042.75 | 578122.04 |
| 53 | 2029-12 | 4295.35 | 1252.60 | 3042.75 | 575079.30 |
| 54 | 2030-01 | 4288.75 | 1246.01 | 3042.75 | 572036.55 |
| 55 | 2030-02 | 4282.16 | 1239.41 | 3042.75 | 568993.80 |
| 56 | 2030-03 | 4275.57 | 1232.82 | 3042.75 | 565951.05 |
| 57 | 2030-04 | 4268.97 | 1226.23 | 3042.75 | 562908.31 |
| 58 | 2030-05 | 4262.38 | 1219.63 | 3042.75 | 559865.56 |
| 59 | 2030-06 | 4255.79 | 1213.04 | 3042.75 | 556822.81 |
| 60 | 2030-07 | 4249.20 | 1206.45 | 3042.75 | 553780.06 |
| 61 | 2030-08 | 4242.60 | 1199.86 | 3042.75 | 550737.32 |
| 62 | 2030-09 | 4236.01 | 1193.26 | 3042.75 | 547694.57 |
| 63 | 2030-10 | 4229.42 | 1186.67 | 3042.75 | 544651.82 |
| 64 | 2030-11 | 4222.83 | 1180.08 | 3042.75 | 541609.07 |
| 65 | 2030-12 | 4216.23 | 1173.49 | 3042.75 | 538566.33 |
| 66 | 2031-01 | 4209.64 | 1166.89 | 3042.75 | 535523.58 |
| 67 | 2031-02 | 4203.05 | 1160.30 | 3042.75 | 532480.83 |
| 68 | 2031-03 | 4196.46 | 1153.71 | 3042.75 | 529438.08 |
| 69 | 2031-04 | 4189.86 | 1147.12 | 3042.75 | 526395.34 |
| 70 | 2031-05 | 4183.27 | 1140.52 | 3042.75 | 523352.59 |
| 71 | 2031-06 | 4176.68 | 1133.93 | 3042.75 | 520309.84 |
| 72 | 2031-07 | 4170.09 | 1127.34 | 3042.75 | 517267.09 |
| 73 | 2031-08 | 4163.49 | 1120.75 | 3042.75 | 514224.34 |
| 74 | 2031-09 | 4156.90 | 1114.15 | 3042.75 | 511181.60 |
| 75 | 2031-10 | 4150.31 | 1107.56 | 3042.75 | 508138.85 |
| 76 | 2031-11 | 4143.72 | 1100.97 | 3042.75 | 505096.10 |
| 77 | 2031-12 | 4137.12 | 1094.37 | 3042.75 | 502053.35 |
| 78 | 2032-01 | 4130.53 | 1087.78 | 3042.75 | 499010.61 |
| 79 | 2032-02 | 4123.94 | 1081.19 | 3042.75 | 495967.86 |
| 80 | 2032-03 | 4117.34 | 1074.60 | 3042.75 | 492925.11 |
| 81 | 2032-04 | 4110.75 | 1068.00 | 3042.75 | 489882.36 |
| 82 | 2032-05 | 4104.16 | 1061.41 | 3042.75 | 486839.62 |
| 83 | 2032-06 | 4097.57 | 1054.82 | 3042.75 | 483796.87 |
| 84 | 2032-07 | 4090.97 | 1048.23 | 3042.75 | 480754.12 |
| 85 | 2032-08 | 4084.38 | 1041.63 | 3042.75 | 477711.37 |
| 86 | 2032-09 | 4077.79 | 1035.04 | 3042.75 | 474668.63 |
| 87 | 2032-10 | 4071.20 | 1028.45 | 3042.75 | 471625.88 |
| 88 | 2032-11 | 4064.60 | 1021.86 | 3042.75 | 468583.13 |
| 89 | 2032-12 | 4058.01 | 1015.26 | 3042.75 | 465540.38 |
| 90 | 2033-01 | 4051.42 | 1008.67 | 3042.75 | 462497.64 |
| 91 | 2033-02 | 4044.83 | 1002.08 | 3042.75 | 459454.89 |
| 92 | 2033-03 | 4038.23 | 995.49 | 3042.75 | 456412.14 |
| 93 | 2033-04 | 4031.64 | 988.89 | 3042.75 | 453369.39 |
| 94 | 2033-05 | 4025.05 | 982.30 | 3042.75 | 450326.65 |
| 95 | 2033-06 | 4018.46 | 975.71 | 3042.75 | 447283.90 |
| 96 | 2033-07 | 4011.86 | 969.12 | 3042.75 | 444241.15 |
| 97 | 2033-08 | 4005.27 | 962.52 | 3042.75 | 441198.40 |
| 98 | 2033-09 | 3998.68 | 955.93 | 3042.75 | 438155.65 |
| 99 | 2033-10 | 3992.08 | 949.34 | 3042.75 | 435112.91 |
| 100 | 2033-11 | 3985.49 | 942.74 | 3042.75 | 432070.16 |
| 101 | 2033-12 | 3978.90 | 936.15 | 3042.75 | 429027.41 |
| 102 | 2034-01 | 3972.31 | 929.56 | 3042.75 | 425984.66 |
| 103 | 2034-02 | 3965.71 | 922.97 | 3042.75 | 422941.92 |
| 104 | 2034-03 | 3959.12 | 916.37 | 3042.75 | 419899.17 |
| 105 | 2034-04 | 3952.53 | 909.78 | 3042.75 | 416856.42 |
| 106 | 2034-05 | 3945.94 | 903.19 | 3042.75 | 413813.67 |
| 107 | 2034-06 | 3939.34 | 896.60 | 3042.75 | 410770.93 |
| 108 | 2034-07 | 3932.75 | 890.00 | 3042.75 | 407728.18 |
| 109 | 2034-08 | 3926.16 | 883.41 | 3042.75 | 404685.43 |
| 110 | 2034-09 | 3919.57 | 876.82 | 3042.75 | 401642.68 |
| 111 | 2034-10 | 3912.97 | 870.23 | 3042.75 | 398599.94 |
| 112 | 2034-11 | 3906.38 | 863.63 | 3042.75 | 395557.19 |
| 113 | 2034-12 | 3899.79 | 857.04 | 3042.75 | 392514.44 |
| 114 | 2035-01 | 3893.20 | 850.45 | 3042.75 | 389471.69 |
| 115 | 2035-02 | 3886.60 | 843.86 | 3042.75 | 386428.95 |
| 116 | 2035-03 | 3880.01 | 837.26 | 3042.75 | 383386.20 |
| 117 | 2035-04 | 3873.42 | 830.67 | 3042.75 | 380343.45 |
| 118 | 2035-05 | 3866.83 | 824.08 | 3042.75 | 377300.70 |
| 119 | 2035-06 | 3860.23 | 817.48 | 3042.75 | 374257.96 |
| 120 | 2035-07 | 3853.64 | 810.89 | 3042.75 | 371215.21 |
| 121 | 2035-08 | 3847.05 | 804.30 | 3042.75 | 368172.46 |
| 122 | 2035-09 | 3840.45 | 797.71 | 3042.75 | 365129.71 |
| 123 | 2035-10 | 3833.86 | 791.11 | 3042.75 | 362086.96 |
| 124 | 2035-11 | 3827.27 | 784.52 | 3042.75 | 359044.22 |
| 125 | 2035-12 | 3820.68 | 777.93 | 3042.75 | 356001.47 |
| 126 | 2036-01 | 3814.08 | 771.34 | 3042.75 | 352958.72 |
| 127 | 2036-02 | 3807.49 | 764.74 | 3042.75 | 349915.97 |
| 128 | 2036-03 | 3800.90 | 758.15 | 3042.75 | 346873.23 |
| 129 | 2036-04 | 3794.31 | 751.56 | 3042.75 | 343830.48 |
| 130 | 2036-05 | 3787.71 | 744.97 | 3042.75 | 340787.73 |
| 131 | 2036-06 | 3781.12 | 738.37 | 3042.75 | 337744.98 |
| 132 | 2036-07 | 3774.53 | 731.78 | 3042.75 | 334702.24 |
| 133 | 2036-08 | 3767.94 | 725.19 | 3042.75 | 331659.49 |
| 134 | 2036-09 | 3761.34 | 718.60 | 3042.75 | 328616.74 |
| 135 | 2036-10 | 3754.75 | 712.00 | 3042.75 | 325573.99 |
| 136 | 2036-11 | 3748.16 | 705.41 | 3042.75 | 322531.25 |
| 137 | 2036-12 | 3741.57 | 698.82 | 3042.75 | 319488.50 |
| 138 | 2037-01 | 3734.97 | 692.23 | 3042.75 | 316445.75 |
| 139 | 2037-02 | 3728.38 | 685.63 | 3042.75 | 313403.00 |
| 140 | 2037-03 | 3721.79 | 679.04 | 3042.75 | 310360.26 |
| 141 | 2037-04 | 3715.19 | 672.45 | 3042.75 | 307317.51 |
| 142 | 2037-05 | 3708.60 | 665.85 | 3042.75 | 304274.76 |
| 143 | 2037-06 | 3702.01 | 659.26 | 3042.75 | 301232.01 |
| 144 | 2037-07 | 3695.42 | 652.67 | 3042.75 | 298189.27 |
| 145 | 2037-08 | 3688.82 | 646.08 | 3042.75 | 295146.52 |
| 146 | 2037-09 | 3682.23 | 639.48 | 3042.75 | 292103.77 |
| 147 | 2037-10 | 3675.64 | 632.89 | 3042.75 | 289061.02 |
| 148 | 2037-11 | 3669.05 | 626.30 | 3042.75 | 286018.27 |
| 149 | 2037-12 | 3662.45 | 619.71 | 3042.75 | 282975.53 |
| 150 | 2038-01 | 3655.86 | 613.11 | 3042.75 | 279932.78 |
| 151 | 2038-02 | 3649.27 | 606.52 | 3042.75 | 276890.03 |
| 152 | 2038-03 | 3642.68 | 599.93 | 3042.75 | 273847.28 |
| 153 | 2038-04 | 3636.08 | 593.34 | 3042.75 | 270804.54 |
| 154 | 2038-05 | 3629.49 | 586.74 | 3042.75 | 267761.79 |
| 155 | 2038-06 | 3622.90 | 580.15 | 3042.75 | 264719.04 |
| 156 | 2038-07 | 3616.31 | 573.56 | 3042.75 | 261676.29 |
| 157 | 2038-08 | 3609.71 | 566.97 | 3042.75 | 258633.55 |
| 158 | 2038-09 | 3603.12 | 560.37 | 3042.75 | 255590.80 |
| 159 | 2038-10 | 3596.53 | 553.78 | 3042.75 | 252548.05 |
| 160 | 2038-11 | 3589.94 | 547.19 | 3042.75 | 249505.30 |
| 161 | 2038-12 | 3583.34 | 540.59 | 3042.75 | 246462.56 |
| 162 | 2039-01 | 3576.75 | 534.00 | 3042.75 | 243419.81 |
| 163 | 2039-02 | 3570.16 | 527.41 | 3042.75 | 240377.06 |
| 164 | 2039-03 | 3563.56 | 520.82 | 3042.75 | 237334.31 |
| 165 | 2039-04 | 3556.97 | 514.22 | 3042.75 | 234291.57 |
| 166 | 2039-05 | 3550.38 | 507.63 | 3042.75 | 231248.82 |
| 167 | 2039-06 | 3543.79 | 501.04 | 3042.75 | 228206.07 |
| 168 | 2039-07 | 3537.19 | 494.45 | 3042.75 | 225163.32 |
| 169 | 2039-08 | 3530.60 | 487.85 | 3042.75 | 222120.58 |
| 170 | 2039-09 | 3524.01 | 481.26 | 3042.75 | 219077.83 |
| 171 | 2039-10 | 3517.42 | 474.67 | 3042.75 | 216035.08 |
| 172 | 2039-11 | 3510.82 | 468.08 | 3042.75 | 212992.33 |
| 173 | 2039-12 | 3504.23 | 461.48 | 3042.75 | 209949.58 |
| 174 | 2040-01 | 3497.64 | 454.89 | 3042.75 | 206906.84 |
| 175 | 2040-02 | 3491.05 | 448.30 | 3042.75 | 203864.09 |
| 176 | 2040-03 | 3484.45 | 441.71 | 3042.75 | 200821.34 |
| 177 | 2040-04 | 3477.86 | 435.11 | 3042.75 | 197778.59 |
| 178 | 2040-05 | 3471.27 | 428.52 | 3042.75 | 194735.85 |
| 179 | 2040-06 | 3464.68 | 421.93 | 3042.75 | 191693.10 |
| 180 | 2040-07 | 3458.08 | 415.34 | 3042.75 | 188650.35 |
| 181 | 2040-08 | 3451.49 | 408.74 | 3042.75 | 185607.60 |
| 182 | 2040-09 | 3444.90 | 402.15 | 3042.75 | 182564.86 |
| 183 | 2040-10 | 3438.30 | 395.56 | 3042.75 | 179522.11 |
| 184 | 2040-11 | 3431.71 | 388.96 | 3042.75 | 176479.36 |
| 185 | 2040-12 | 3425.12 | 382.37 | 3042.75 | 173436.61 |
| 186 | 2041-01 | 3418.53 | 375.78 | 3042.75 | 170393.87 |
| 187 | 2041-02 | 3411.93 | 369.19 | 3042.75 | 167351.12 |
| 188 | 2041-03 | 3405.34 | 362.59 | 3042.75 | 164308.37 |
| 189 | 2041-04 | 3398.75 | 356.00 | 3042.75 | 161265.62 |
| 190 | 2041-05 | 3392.16 | 349.41 | 3042.75 | 158222.88 |
| 191 | 2041-06 | 3385.56 | 342.82 | 3042.75 | 155180.13 |
| 192 | 2041-07 | 3378.97 | 336.22 | 3042.75 | 152137.38 |
| 193 | 2041-08 | 3372.38 | 329.63 | 3042.75 | 149094.63 |
| 194 | 2041-09 | 3365.79 | 323.04 | 3042.75 | 146051.88 |
| 195 | 2041-10 | 3359.19 | 316.45 | 3042.75 | 143009.14 |
| 196 | 2041-11 | 3352.60 | 309.85 | 3042.75 | 139966.39 |
| 197 | 2041-12 | 3346.01 | 303.26 | 3042.75 | 136923.64 |
| 198 | 2042-01 | 3339.42 | 296.67 | 3042.75 | 133880.89 |
| 199 | 2042-02 | 3332.82 | 290.08 | 3042.75 | 130838.15 |
| 200 | 2042-03 | 3326.23 | 283.48 | 3042.75 | 127795.40 |
| 201 | 2042-04 | 3319.64 | 276.89 | 3042.75 | 124752.65 |
| 202 | 2042-05 | 3313.05 | 270.30 | 3042.75 | 121709.90 |
| 203 | 2042-06 | 3306.45 | 263.70 | 3042.75 | 118667.16 |
| 204 | 2042-07 | 3299.86 | 257.11 | 3042.75 | 115624.41 |
| 205 | 2042-08 | 3293.27 | 250.52 | 3042.75 | 112581.66 |
| 206 | 2042-09 | 3286.67 | 243.93 | 3042.75 | 109538.91 |
| 207 | 2042-10 | 3280.08 | 237.33 | 3042.75 | 106496.17 |
| 208 | 2042-11 | 3273.49 | 230.74 | 3042.75 | 103453.42 |
| 209 | 2042-12 | 3266.90 | 224.15 | 3042.75 | 100410.67 |
| 210 | 2043-01 | 3260.30 | 217.56 | 3042.75 | 97367.92 |
| 211 | 2043-02 | 3253.71 | 210.96 | 3042.75 | 94325.18 |
| 212 | 2043-03 | 3247.12 | 204.37 | 3042.75 | 91282.43 |
| 213 | 2043-04 | 3240.53 | 197.78 | 3042.75 | 88239.68 |
| 214 | 2043-05 | 3233.93 | 191.19 | 3042.75 | 85196.93 |
| 215 | 2043-06 | 3227.34 | 184.59 | 3042.75 | 82154.19 |
| 216 | 2043-07 | 3220.75 | 178.00 | 3042.75 | 79111.44 |
| 217 | 2043-08 | 3214.16 | 171.41 | 3042.75 | 76068.69 |
| 218 | 2043-09 | 3207.56 | 164.82 | 3042.75 | 73025.94 |
| 219 | 2043-10 | 3200.97 | 158.22 | 3042.75 | 69983.19 |
| 220 | 2043-11 | 3194.38 | 151.63 | 3042.75 | 66940.45 |
| 221 | 2043-12 | 3187.79 | 145.04 | 3042.75 | 63897.70 |
| 222 | 2044-01 | 3181.19 | 138.45 | 3042.75 | 60854.95 |
| 223 | 2044-02 | 3174.60 | 131.85 | 3042.75 | 57812.20 |
| 224 | 2044-03 | 3168.01 | 125.26 | 3042.75 | 54769.46 |
| 225 | 2044-04 | 3161.41 | 118.67 | 3042.75 | 51726.71 |
| 226 | 2044-05 | 3154.82 | 112.07 | 3042.75 | 48683.96 |
| 227 | 2044-06 | 3148.23 | 105.48 | 3042.75 | 45641.21 |
| 228 | 2044-07 | 3141.64 | 98.89 | 3042.75 | 42598.47 |
| 229 | 2044-08 | 3135.04 | 92.30 | 3042.75 | 39555.72 |
| 230 | 2044-09 | 3128.45 | 85.70 | 3042.75 | 36512.97 |
| 231 | 2044-10 | 3121.86 | 79.11 | 3042.75 | 33470.22 |
| 232 | 2044-11 | 3115.27 | 72.52 | 3042.75 | 30427.48 |
| 233 | 2044-12 | 3108.67 | 65.93 | 3042.75 | 27384.73 |
| 234 | 2045-01 | 3102.08 | 59.33 | 3042.75 | 24341.98 |
| 235 | 2045-02 | 3095.49 | 52.74 | 3042.75 | 21299.23 |
| 236 | 2045-03 | 3088.90 | 46.15 | 3042.75 | 18256.49 |
| 237 | 2045-04 | 3082.30 | 39.56 | 3042.75 | 15213.74 |
| 238 | 2045-05 | 3075.71 | 32.96 | 3042.75 | 12170.99 |
| 239 | 2045-06 | 3069.12 | 26.37 | 3042.75 | 9128.24 |
| 240 | 2045-07 | 3062.53 | 19.78 | 3042.75 | 6085.50 |
| 241 | 2045-08 | 3055.93 | 13.19 | 3042.75 | 3042.75 |
| 242 | 2045-09 | 3049.34 | 6.59 | 3042.75 | 0.00 |