深圳贷款68.27万（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：68.27万
还款月数：20年
每月还款：3651.02元
利息总额：19.35万
本息合计：87.62万
| 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 | 3651.02 | 1479.19 | 2171.83 | 680533.09 |
| 2 | 2025-09 | 3651.02 | 1474.49 | 2176.54 | 678356.55 |
| 3 | 2025-10 | 3651.02 | 1469.77 | 2181.25 | 676175.30 |
| 4 | 2025-11 | 3651.02 | 1465.05 | 2185.98 | 673989.32 |
| 5 | 2025-12 | 3651.02 | 1460.31 | 2190.71 | 671798.61 |
| 6 | 2026-01 | 3651.02 | 1455.56 | 2195.46 | 669603.15 |
| 7 | 2026-02 | 3651.02 | 1450.81 | 2200.22 | 667402.93 |
| 8 | 2026-03 | 3651.02 | 1446.04 | 2204.98 | 665197.95 |
| 9 | 2026-04 | 3651.02 | 1441.26 | 2209.76 | 662988.18 |
| 10 | 2026-05 | 3651.02 | 1436.47 | 2214.55 | 660773.63 |
| 11 | 2026-06 | 3651.02 | 1431.68 | 2219.35 | 658554.29 |
| 12 | 2026-07 | 3651.02 | 1426.87 | 2224.16 | 656330.13 |
| 13 | 2026-08 | 3651.02 | 1422.05 | 2228.98 | 654101.15 |
| 14 | 2026-09 | 3651.02 | 1417.22 | 2233.81 | 651867.35 |
| 15 | 2026-10 | 3651.02 | 1412.38 | 2238.65 | 649628.70 |
| 16 | 2026-11 | 3651.02 | 1407.53 | 2243.50 | 647385.21 |
| 17 | 2026-12 | 3651.02 | 1402.67 | 2248.36 | 645136.85 |
| 18 | 2027-01 | 3651.02 | 1397.80 | 2253.23 | 642883.62 |
| 19 | 2027-02 | 3651.02 | 1392.91 | 2258.11 | 640625.51 |
| 20 | 2027-03 | 3651.02 | 1388.02 | 2263.00 | 638362.51 |
| 21 | 2027-04 | 3651.02 | 1383.12 | 2267.91 | 636094.61 |
| 22 | 2027-05 | 3651.02 | 1378.20 | 2272.82 | 633821.79 |
| 23 | 2027-06 | 3651.02 | 1373.28 | 2277.74 | 631544.04 |
| 24 | 2027-07 | 3651.02 | 1368.35 | 2282.68 | 629261.36 |
| 25 | 2027-08 | 3651.02 | 1363.40 | 2287.62 | 626973.74 |
| 26 | 2027-09 | 3651.02 | 1358.44 | 2292.58 | 624681.16 |
| 27 | 2027-10 | 3651.02 | 1353.48 | 2297.55 | 622383.61 |
| 28 | 2027-11 | 3651.02 | 1348.50 | 2302.53 | 620081.08 |
| 29 | 2027-12 | 3651.02 | 1343.51 | 2307.52 | 617773.57 |
| 30 | 2028-01 | 3651.02 | 1338.51 | 2312.51 | 615461.05 |
| 31 | 2028-02 | 3651.02 | 1333.50 | 2317.53 | 613143.53 |
| 32 | 2028-03 | 3651.02 | 1328.48 | 2322.55 | 610820.98 |
| 33 | 2028-04 | 3651.02 | 1323.45 | 2327.58 | 608493.40 |
| 34 | 2028-05 | 3651.02 | 1318.40 | 2332.62 | 606160.78 |
| 35 | 2028-06 | 3651.02 | 1313.35 | 2337.68 | 603823.10 |
| 36 | 2028-07 | 3651.02 | 1308.28 | 2342.74 | 601480.36 |
| 37 | 2028-08 | 3651.02 | 1303.21 | 2347.82 | 599132.55 |
| 38 | 2028-09 | 3651.02 | 1298.12 | 2352.90 | 596779.64 |
| 39 | 2028-10 | 3651.02 | 1293.02 | 2358.00 | 594421.64 |
| 40 | 2028-11 | 3651.02 | 1287.91 | 2363.11 | 592058.53 |
| 41 | 2028-12 | 3651.02 | 1282.79 | 2368.23 | 589690.30 |
| 42 | 2029-01 | 3651.02 | 1277.66 | 2373.36 | 587316.94 |
| 43 | 2029-02 | 3651.02 | 1272.52 | 2378.50 | 584938.43 |
| 44 | 2029-03 | 3651.02 | 1267.37 | 2383.66 | 582554.78 |
| 45 | 2029-04 | 3651.02 | 1262.20 | 2388.82 | 580165.95 |
| 46 | 2029-05 | 3651.02 | 1257.03 | 2394.00 | 577771.95 |
| 47 | 2029-06 | 3651.02 | 1251.84 | 2399.19 | 575372.77 |
| 48 | 2029-07 | 3651.02 | 1246.64 | 2404.38 | 572968.39 |
| 49 | 2029-08 | 3651.02 | 1241.43 | 2409.59 | 570558.79 |
| 50 | 2029-09 | 3651.02 | 1236.21 | 2414.81 | 568143.98 |
| 51 | 2029-10 | 3651.02 | 1230.98 | 2420.05 | 565723.93 |
| 52 | 2029-11 | 3651.02 | 1225.74 | 2425.29 | 563298.64 |
| 53 | 2029-12 | 3651.02 | 1220.48 | 2430.54 | 560868.10 |
| 54 | 2030-01 | 3651.02 | 1215.21 | 2435.81 | 558432.29 |
| 55 | 2030-02 | 3651.02 | 1209.94 | 2441.09 | 555991.20 |
| 56 | 2030-03 | 3651.02 | 1204.65 | 2446.38 | 553544.83 |
| 57 | 2030-04 | 3651.02 | 1199.35 | 2451.68 | 551093.15 |
| 58 | 2030-05 | 3651.02 | 1194.04 | 2456.99 | 548636.16 |
| 59 | 2030-06 | 3651.02 | 1188.71 | 2462.31 | 546173.85 |
| 60 | 2030-07 | 3651.02 | 1183.38 | 2467.65 | 543706.20 |
| 61 | 2030-08 | 3651.02 | 1178.03 | 2472.99 | 541233.21 |
| 62 | 2030-09 | 3651.02 | 1172.67 | 2478.35 | 538754.85 |
| 63 | 2030-10 | 3651.02 | 1167.30 | 2483.72 | 536271.13 |
| 64 | 2030-11 | 3651.02 | 1161.92 | 2489.10 | 533782.03 |
| 65 | 2030-12 | 3651.02 | 1156.53 | 2494.50 | 531287.53 |
| 66 | 2031-01 | 3651.02 | 1151.12 | 2499.90 | 528787.63 |
| 67 | 2031-02 | 3651.02 | 1145.71 | 2505.32 | 526282.31 |
| 68 | 2031-03 | 3651.02 | 1140.28 | 2510.75 | 523771.57 |
| 69 | 2031-04 | 3651.02 | 1134.84 | 2516.19 | 521255.38 |
| 70 | 2031-05 | 3651.02 | 1129.39 | 2521.64 | 518733.74 |
| 71 | 2031-06 | 3651.02 | 1123.92 | 2527.10 | 516206.64 |
| 72 | 2031-07 | 3651.02 | 1118.45 | 2532.58 | 513674.06 |
| 73 | 2031-08 | 3651.02 | 1112.96 | 2538.06 | 511136.00 |
| 74 | 2031-09 | 3651.02 | 1107.46 | 2543.56 | 508592.44 |
| 75 | 2031-10 | 3651.02 | 1101.95 | 2549.07 | 506043.36 |
| 76 | 2031-11 | 3651.02 | 1096.43 | 2554.60 | 503488.77 |
| 77 | 2031-12 | 3651.02 | 1090.89 | 2560.13 | 500928.63 |
| 78 | 2032-01 | 3651.02 | 1085.35 | 2565.68 | 498362.96 |
| 79 | 2032-02 | 3651.02 | 1079.79 | 2571.24 | 495791.72 |
| 80 | 2032-03 | 3651.02 | 1074.22 | 2576.81 | 493214.91 |
| 81 | 2032-04 | 3651.02 | 1068.63 | 2582.39 | 490632.52 |
| 82 | 2032-05 | 3651.02 | 1063.04 | 2587.99 | 488044.53 |
| 83 | 2032-06 | 3651.02 | 1057.43 | 2593.59 | 485450.93 |
| 84 | 2032-07 | 3651.02 | 1051.81 | 2599.21 | 482851.72 |
| 85 | 2032-08 | 3651.02 | 1046.18 | 2604.85 | 480246.87 |
| 86 | 2032-09 | 3651.02 | 1040.53 | 2610.49 | 477636.39 |
| 87 | 2032-10 | 3651.02 | 1034.88 | 2616.15 | 475020.24 |
| 88 | 2032-11 | 3651.02 | 1029.21 | 2621.81 | 472398.43 |
| 89 | 2032-12 | 3651.02 | 1023.53 | 2627.49 | 469770.93 |
| 90 | 2033-01 | 3651.02 | 1017.84 | 2633.19 | 467137.74 |
| 91 | 2033-02 | 3651.02 | 1012.13 | 2638.89 | 464498.85 |
| 92 | 2033-03 | 3651.02 | 1006.41 | 2644.61 | 461854.24 |
| 93 | 2033-04 | 3651.02 | 1000.68 | 2650.34 | 459203.90 |
| 94 | 2033-05 | 3651.02 | 994.94 | 2656.08 | 456547.82 |
| 95 | 2033-06 | 3651.02 | 989.19 | 2661.84 | 453885.98 |
| 96 | 2033-07 | 3651.02 | 983.42 | 2667.60 | 451218.38 |
| 97 | 2033-08 | 3651.02 | 977.64 | 2673.38 | 448544.99 |
| 98 | 2033-09 | 3651.02 | 971.85 | 2679.18 | 445865.82 |
| 99 | 2033-10 | 3651.02 | 966.04 | 2684.98 | 443180.83 |
| 100 | 2033-11 | 3651.02 | 960.23 | 2690.80 | 440490.03 |
| 101 | 2033-12 | 3651.02 | 954.40 | 2696.63 | 437793.41 |
| 102 | 2034-01 | 3651.02 | 948.55 | 2702.47 | 435090.93 |
| 103 | 2034-02 | 3651.02 | 942.70 | 2708.33 | 432382.61 |
| 104 | 2034-03 | 3651.02 | 936.83 | 2714.20 | 429668.41 |
| 105 | 2034-04 | 3651.02 | 930.95 | 2720.08 | 426948.33 |
| 106 | 2034-05 | 3651.02 | 925.05 | 2725.97 | 424222.36 |
| 107 | 2034-06 | 3651.02 | 919.15 | 2731.88 | 421490.49 |
| 108 | 2034-07 | 3651.02 | 913.23 | 2737.79 | 418752.69 |
| 109 | 2034-08 | 3651.02 | 907.30 | 2743.73 | 416008.97 |
| 110 | 2034-09 | 3651.02 | 901.35 | 2749.67 | 413259.30 |
| 111 | 2034-10 | 3651.02 | 895.40 | 2755.63 | 410503.67 |
| 112 | 2034-11 | 3651.02 | 889.42 | 2761.60 | 407742.07 |
| 113 | 2034-12 | 3651.02 | 883.44 | 2767.58 | 404974.48 |
| 114 | 2035-01 | 3651.02 | 877.44 | 2773.58 | 402200.90 |
| 115 | 2035-02 | 3651.02 | 871.44 | 2779.59 | 399421.31 |
| 116 | 2035-03 | 3651.02 | 865.41 | 2785.61 | 396635.70 |
| 117 | 2035-04 | 3651.02 | 859.38 | 2791.65 | 393844.06 |
| 118 | 2035-05 | 3651.02 | 853.33 | 2797.70 | 391046.36 |
| 119 | 2035-06 | 3651.02 | 847.27 | 2803.76 | 388242.60 |
| 120 | 2035-07 | 3651.02 | 841.19 | 2809.83 | 385432.77 |
| 121 | 2035-08 | 3651.02 | 835.10 | 2815.92 | 382616.85 |
| 122 | 2035-09 | 3651.02 | 829.00 | 2822.02 | 379794.83 |
| 123 | 2035-10 | 3651.02 | 822.89 | 2828.14 | 376966.69 |
| 124 | 2035-11 | 3651.02 | 816.76 | 2834.26 | 374132.43 |
| 125 | 2035-12 | 3651.02 | 810.62 | 2840.40 | 371292.03 |
| 126 | 2036-01 | 3651.02 | 804.47 | 2846.56 | 368445.47 |
| 127 | 2036-02 | 3651.02 | 798.30 | 2852.73 | 365592.74 |
| 128 | 2036-03 | 3651.02 | 792.12 | 2858.91 | 362733.84 |
| 129 | 2036-04 | 3651.02 | 785.92 | 2865.10 | 359868.74 |
| 130 | 2036-05 | 3651.02 | 779.72 | 2871.31 | 356997.43 |
| 131 | 2036-06 | 3651.02 | 773.49 | 2877.53 | 354119.90 |
| 132 | 2036-07 | 3651.02 | 767.26 | 2883.76 | 351236.13 |
| 133 | 2036-08 | 3651.02 | 761.01 | 2890.01 | 348346.12 |
| 134 | 2036-09 | 3651.02 | 754.75 | 2896.27 | 345449.85 |
| 135 | 2036-10 | 3651.02 | 748.47 | 2902.55 | 342547.30 |
| 136 | 2036-11 | 3651.02 | 742.19 | 2908.84 | 339638.46 |
| 137 | 2036-12 | 3651.02 | 735.88 | 2915.14 | 336723.32 |
| 138 | 2037-01 | 3651.02 | 729.57 | 2921.46 | 333801.86 |
| 139 | 2037-02 | 3651.02 | 723.24 | 2927.79 | 330874.07 |
| 140 | 2037-03 | 3651.02 | 716.89 | 2934.13 | 327939.94 |
| 141 | 2037-04 | 3651.02 | 710.54 | 2940.49 | 324999.45 |
| 142 | 2037-05 | 3651.02 | 704.17 | 2946.86 | 322052.59 |
| 143 | 2037-06 | 3651.02 | 697.78 | 2953.24 | 319099.35 |
| 144 | 2037-07 | 3651.02 | 691.38 | 2959.64 | 316139.71 |
| 145 | 2037-08 | 3651.02 | 684.97 | 2966.05 | 313173.65 |
| 146 | 2037-09 | 3651.02 | 678.54 | 2972.48 | 310201.17 |
| 147 | 2037-10 | 3651.02 | 672.10 | 2978.92 | 307222.25 |
| 148 | 2037-11 | 3651.02 | 665.65 | 2985.38 | 304236.87 |
| 149 | 2037-12 | 3651.02 | 659.18 | 2991.84 | 301245.03 |
| 150 | 2038-01 | 3651.02 | 652.70 | 2998.33 | 298246.70 |
| 151 | 2038-02 | 3651.02 | 646.20 | 3004.82 | 295241.88 |
| 152 | 2038-03 | 3651.02 | 639.69 | 3011.33 | 292230.55 |
| 153 | 2038-04 | 3651.02 | 633.17 | 3017.86 | 289212.69 |
| 154 | 2038-05 | 3651.02 | 626.63 | 3024.40 | 286188.29 |
| 155 | 2038-06 | 3651.02 | 620.07 | 3030.95 | 283157.34 |
| 156 | 2038-07 | 3651.02 | 613.51 | 3037.52 | 280119.82 |
| 157 | 2038-08 | 3651.02 | 606.93 | 3044.10 | 277075.73 |
| 158 | 2038-09 | 3651.02 | 600.33 | 3050.69 | 274025.03 |
| 159 | 2038-10 | 3651.02 | 593.72 | 3057.30 | 270967.73 |
| 160 | 2038-11 | 3651.02 | 587.10 | 3063.93 | 267903.80 |
| 161 | 2038-12 | 3651.02 | 580.46 | 3070.57 | 264833.24 |
| 162 | 2039-01 | 3651.02 | 573.81 | 3077.22 | 261756.02 |
| 163 | 2039-02 | 3651.02 | 567.14 | 3083.89 | 258672.13 |
| 164 | 2039-03 | 3651.02 | 560.46 | 3090.57 | 255581.56 |
| 165 | 2039-04 | 3651.02 | 553.76 | 3097.26 | 252484.30 |
| 166 | 2039-05 | 3651.02 | 547.05 | 3103.98 | 249380.32 |
| 167 | 2039-06 | 3651.02 | 540.32 | 3110.70 | 246269.62 |
| 168 | 2039-07 | 3651.02 | 533.58 | 3117.44 | 243152.18 |
| 169 | 2039-08 | 3651.02 | 526.83 | 3124.19 | 240027.99 |
| 170 | 2039-09 | 3651.02 | 520.06 | 3130.96 | 236897.02 |
| 171 | 2039-10 | 3651.02 | 513.28 | 3137.75 | 233759.28 |
| 172 | 2039-11 | 3651.02 | 506.48 | 3144.55 | 230614.73 |
| 173 | 2039-12 | 3651.02 | 499.67 | 3151.36 | 227463.37 |
| 174 | 2040-01 | 3651.02 | 492.84 | 3158.19 | 224305.18 |
| 175 | 2040-02 | 3651.02 | 485.99 | 3165.03 | 221140.16 |
| 176 | 2040-03 | 3651.02 | 479.14 | 3171.89 | 217968.27 |
| 177 | 2040-04 | 3651.02 | 472.26 | 3178.76 | 214789.51 |
| 178 | 2040-05 | 3651.02 | 465.38 | 3185.65 | 211603.86 |
| 179 | 2040-06 | 3651.02 | 458.48 | 3192.55 | 208411.31 |
| 180 | 2040-07 | 3651.02 | 451.56 | 3199.47 | 205211.85 |
| 181 | 2040-08 | 3651.02 | 444.63 | 3206.40 | 202005.45 |
| 182 | 2040-09 | 3651.02 | 437.68 | 3213.35 | 198792.10 |
| 183 | 2040-10 | 3651.02 | 430.72 | 3220.31 | 195571.79 |
| 184 | 2040-11 | 3651.02 | 423.74 | 3227.29 | 192344.51 |
| 185 | 2040-12 | 3651.02 | 416.75 | 3234.28 | 189110.23 |
| 186 | 2041-01 | 3651.02 | 409.74 | 3241.29 | 185868.94 |
| 187 | 2041-02 | 3651.02 | 402.72 | 3248.31 | 182620.64 |
| 188 | 2041-03 | 3651.02 | 395.68 | 3255.35 | 179365.29 |
| 189 | 2041-04 | 3651.02 | 388.62 | 3262.40 | 176102.89 |
| 190 | 2041-05 | 3651.02 | 381.56 | 3269.47 | 172833.42 |
| 191 | 2041-06 | 3651.02 | 374.47 | 3276.55 | 169556.87 |
| 192 | 2041-07 | 3651.02 | 367.37 | 3283.65 | 166273.22 |
| 193 | 2041-08 | 3651.02 | 360.26 | 3290.77 | 162982.45 |
| 194 | 2041-09 | 3651.02 | 353.13 | 3297.90 | 159684.56 |
| 195 | 2041-10 | 3651.02 | 345.98 | 3305.04 | 156379.52 |
| 196 | 2041-11 | 3651.02 | 338.82 | 3312.20 | 153067.31 |
| 197 | 2041-12 | 3651.02 | 331.65 | 3319.38 | 149747.94 |
| 198 | 2042-01 | 3651.02 | 324.45 | 3326.57 | 146421.36 |
| 199 | 2042-02 | 3651.02 | 317.25 | 3333.78 | 143087.59 |
| 200 | 2042-03 | 3651.02 | 310.02 | 3341.00 | 139746.59 |
| 201 | 2042-04 | 3651.02 | 302.78 | 3348.24 | 136398.35 |
| 202 | 2042-05 | 3651.02 | 295.53 | 3355.49 | 133042.85 |
| 203 | 2042-06 | 3651.02 | 288.26 | 3362.76 | 129680.09 |
| 204 | 2042-07 | 3651.02 | 280.97 | 3370.05 | 126310.04 |
| 205 | 2042-08 | 3651.02 | 273.67 | 3377.35 | 122932.68 |
| 206 | 2042-09 | 3651.02 | 266.35 | 3384.67 | 119548.01 |
| 207 | 2042-10 | 3651.02 | 259.02 | 3392.00 | 116156.01 |
| 208 | 2042-11 | 3651.02 | 251.67 | 3399.35 | 112756.66 |
| 209 | 2042-12 | 3651.02 | 244.31 | 3406.72 | 109349.94 |
| 210 | 2043-01 | 3651.02 | 236.92 | 3414.10 | 105935.84 |
| 211 | 2043-02 | 3651.02 | 229.53 | 3421.50 | 102514.34 |
| 212 | 2043-03 | 3651.02 | 222.11 | 3428.91 | 99085.43 |
| 213 | 2043-04 | 3651.02 | 214.69 | 3436.34 | 95649.09 |
| 214 | 2043-05 | 3651.02 | 207.24 | 3443.78 | 92205.31 |
| 215 | 2043-06 | 3651.02 | 199.78 | 3451.25 | 88754.06 |
| 216 | 2043-07 | 3651.02 | 192.30 | 3458.72 | 85295.34 |
| 217 | 2043-08 | 3651.02 | 184.81 | 3466.22 | 81829.12 |
| 218 | 2043-09 | 3651.02 | 177.30 | 3473.73 | 78355.39 |
| 219 | 2043-10 | 3651.02 | 169.77 | 3481.25 | 74874.14 |
| 220 | 2043-11 | 3651.02 | 162.23 | 3488.80 | 71385.34 |
| 221 | 2043-12 | 3651.02 | 154.67 | 3496.36 | 67888.98 |
| 222 | 2044-01 | 3651.02 | 147.09 | 3503.93 | 64385.05 |
| 223 | 2044-02 | 3651.02 | 139.50 | 3511.52 | 60873.53 |
| 224 | 2044-03 | 3651.02 | 131.89 | 3519.13 | 57354.40 |
| 225 | 2044-04 | 3651.02 | 124.27 | 3526.76 | 53827.64 |
| 226 | 2044-05 | 3651.02 | 116.63 | 3534.40 | 50293.24 |
| 227 | 2044-06 | 3651.02 | 108.97 | 3542.06 | 46751.19 |
| 228 | 2044-07 | 3651.02 | 101.29 | 3549.73 | 43201.46 |
| 229 | 2044-08 | 3651.02 | 93.60 | 3557.42 | 39644.04 |
| 230 | 2044-09 | 3651.02 | 85.90 | 3565.13 | 36078.91 |
| 231 | 2044-10 | 3651.02 | 78.17 | 3572.85 | 32506.05 |
| 232 | 2044-11 | 3651.02 | 70.43 | 3580.59 | 28925.46 |
| 233 | 2044-12 | 3651.02 | 62.67 | 3588.35 | 25337.11 |
| 234 | 2045-01 | 3651.02 | 54.90 | 3596.13 | 21740.98 |
| 235 | 2045-02 | 3651.02 | 47.11 | 3603.92 | 18137.06 |
| 236 | 2045-03 | 3651.02 | 39.30 | 3611.73 | 14525.33 |
| 237 | 2045-04 | 3651.02 | 31.47 | 3619.55 | 10905.78 |
| 238 | 2045-05 | 3651.02 | 23.63 | 3627.40 | 7278.39 |
| 239 | 2045-06 | 3651.02 | 15.77 | 3635.25 | 3643.13 |
| 240 | 2045-07 | 3651.02 | 7.89 | 3643.13 | 0.00 |
等额本金还款方式：
贷款总额：68.27万
还款月数：20年
首月还款：4323.8元
每月递减：6.16元
利息总额：17.82万
本息合计：86.09万
节省利息：15298.05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 | 4323.80 | 1479.19 | 2844.60 | 679860.32 |
| 2 | 2025-09 | 4317.63 | 1473.03 | 2844.60 | 677015.71 |
| 3 | 2025-10 | 4311.47 | 1466.87 | 2844.60 | 674171.11 |
| 4 | 2025-11 | 4305.31 | 1460.70 | 2844.60 | 671326.50 |
| 5 | 2025-12 | 4299.14 | 1454.54 | 2844.60 | 668481.90 |
| 6 | 2026-01 | 4292.98 | 1448.38 | 2844.60 | 665637.30 |
| 7 | 2026-02 | 4286.82 | 1442.21 | 2844.60 | 662792.69 |
| 8 | 2026-03 | 4280.65 | 1436.05 | 2844.60 | 659948.09 |
| 9 | 2026-04 | 4274.49 | 1429.89 | 2844.60 | 657103.49 |
| 10 | 2026-05 | 4268.33 | 1423.72 | 2844.60 | 654258.88 |
| 11 | 2026-06 | 4262.16 | 1417.56 | 2844.60 | 651414.28 |
| 12 | 2026-07 | 4256.00 | 1411.40 | 2844.60 | 648569.67 |
| 13 | 2026-08 | 4249.84 | 1405.23 | 2844.60 | 645725.07 |
| 14 | 2026-09 | 4243.67 | 1399.07 | 2844.60 | 642880.47 |
| 15 | 2026-10 | 4237.51 | 1392.91 | 2844.60 | 640035.86 |
| 16 | 2026-11 | 4231.35 | 1386.74 | 2844.60 | 637191.26 |
| 17 | 2026-12 | 4225.18 | 1380.58 | 2844.60 | 634346.65 |
| 18 | 2027-01 | 4219.02 | 1374.42 | 2844.60 | 631502.05 |
| 19 | 2027-02 | 4212.86 | 1368.25 | 2844.60 | 628657.45 |
| 20 | 2027-03 | 4206.69 | 1362.09 | 2844.60 | 625812.84 |
| 21 | 2027-04 | 4200.53 | 1355.93 | 2844.60 | 622968.24 |
| 22 | 2027-05 | 4194.37 | 1349.76 | 2844.60 | 620123.64 |
| 23 | 2027-06 | 4188.21 | 1343.60 | 2844.60 | 617279.03 |
| 24 | 2027-07 | 4182.04 | 1337.44 | 2844.60 | 614434.43 |
| 25 | 2027-08 | 4175.88 | 1331.27 | 2844.60 | 611589.82 |
| 26 | 2027-09 | 4169.72 | 1325.11 | 2844.60 | 608745.22 |
| 27 | 2027-10 | 4163.55 | 1318.95 | 2844.60 | 605900.62 |
| 28 | 2027-11 | 4157.39 | 1312.78 | 2844.60 | 603056.01 |
| 29 | 2027-12 | 4151.23 | 1306.62 | 2844.60 | 600211.41 |
| 30 | 2028-01 | 4145.06 | 1300.46 | 2844.60 | 597366.81 |
| 31 | 2028-02 | 4138.90 | 1294.29 | 2844.60 | 594522.20 |
| 32 | 2028-03 | 4132.74 | 1288.13 | 2844.60 | 591677.60 |
| 33 | 2028-04 | 4126.57 | 1281.97 | 2844.60 | 588832.99 |
| 34 | 2028-05 | 4120.41 | 1275.80 | 2844.60 | 585988.39 |
| 35 | 2028-06 | 4114.25 | 1269.64 | 2844.60 | 583143.79 |
| 36 | 2028-07 | 4108.08 | 1263.48 | 2844.60 | 580299.18 |
| 37 | 2028-08 | 4101.92 | 1257.31 | 2844.60 | 577454.58 |
| 38 | 2028-09 | 4095.76 | 1251.15 | 2844.60 | 574609.97 |
| 39 | 2028-10 | 4089.59 | 1244.99 | 2844.60 | 571765.37 |
| 40 | 2028-11 | 4083.43 | 1238.82 | 2844.60 | 568920.77 |
| 41 | 2028-12 | 4077.27 | 1232.66 | 2844.60 | 566076.16 |
| 42 | 2029-01 | 4071.10 | 1226.50 | 2844.60 | 563231.56 |
| 43 | 2029-02 | 4064.94 | 1220.34 | 2844.60 | 560386.96 |
| 44 | 2029-03 | 4058.78 | 1214.17 | 2844.60 | 557542.35 |
| 45 | 2029-04 | 4052.61 | 1208.01 | 2844.60 | 554697.75 |
| 46 | 2029-05 | 4046.45 | 1201.85 | 2844.60 | 551853.14 |
| 47 | 2029-06 | 4040.29 | 1195.68 | 2844.60 | 549008.54 |
| 48 | 2029-07 | 4034.12 | 1189.52 | 2844.60 | 546163.94 |
| 49 | 2029-08 | 4027.96 | 1183.36 | 2844.60 | 543319.33 |
| 50 | 2029-09 | 4021.80 | 1177.19 | 2844.60 | 540474.73 |
| 51 | 2029-10 | 4015.63 | 1171.03 | 2844.60 | 537630.12 |
| 52 | 2029-11 | 4009.47 | 1164.87 | 2844.60 | 534785.52 |
| 53 | 2029-12 | 4003.31 | 1158.70 | 2844.60 | 531940.92 |
| 54 | 2030-01 | 3997.14 | 1152.54 | 2844.60 | 529096.31 |
| 55 | 2030-02 | 3990.98 | 1146.38 | 2844.60 | 526251.71 |
| 56 | 2030-03 | 3984.82 | 1140.21 | 2844.60 | 523407.11 |
| 57 | 2030-04 | 3978.65 | 1134.05 | 2844.60 | 520562.50 |
| 58 | 2030-05 | 3972.49 | 1127.89 | 2844.60 | 517717.90 |
| 59 | 2030-06 | 3966.33 | 1121.72 | 2844.60 | 514873.29 |
| 60 | 2030-07 | 3960.16 | 1115.56 | 2844.60 | 512028.69 |
| 61 | 2030-08 | 3954.00 | 1109.40 | 2844.60 | 509184.09 |
| 62 | 2030-09 | 3947.84 | 1103.23 | 2844.60 | 506339.48 |
| 63 | 2030-10 | 3941.67 | 1097.07 | 2844.60 | 503494.88 |
| 64 | 2030-11 | 3935.51 | 1090.91 | 2844.60 | 500650.27 |
| 65 | 2030-12 | 3929.35 | 1084.74 | 2844.60 | 497805.67 |
| 66 | 2031-01 | 3923.18 | 1078.58 | 2844.60 | 494961.07 |
| 67 | 2031-02 | 3917.02 | 1072.42 | 2844.60 | 492116.46 |
| 68 | 2031-03 | 3910.86 | 1066.25 | 2844.60 | 489271.86 |
| 69 | 2031-04 | 3904.69 | 1060.09 | 2844.60 | 486427.26 |
| 70 | 2031-05 | 3898.53 | 1053.93 | 2844.60 | 483582.65 |
| 71 | 2031-06 | 3892.37 | 1047.76 | 2844.60 | 480738.05 |
| 72 | 2031-07 | 3886.20 | 1041.60 | 2844.60 | 477893.44 |
| 73 | 2031-08 | 3880.04 | 1035.44 | 2844.60 | 475048.84 |
| 74 | 2031-09 | 3873.88 | 1029.27 | 2844.60 | 472204.24 |
| 75 | 2031-10 | 3867.71 | 1023.11 | 2844.60 | 469359.63 |
| 76 | 2031-11 | 3861.55 | 1016.95 | 2844.60 | 466515.03 |
| 77 | 2031-12 | 3855.39 | 1010.78 | 2844.60 | 463670.42 |
| 78 | 2032-01 | 3849.22 | 1004.62 | 2844.60 | 460825.82 |
| 79 | 2032-02 | 3843.06 | 998.46 | 2844.60 | 457981.22 |
| 80 | 2032-03 | 3836.90 | 992.29 | 2844.60 | 455136.61 |
| 81 | 2032-04 | 3830.73 | 986.13 | 2844.60 | 452292.01 |
| 82 | 2032-05 | 3824.57 | 979.97 | 2844.60 | 449447.41 |
| 83 | 2032-06 | 3818.41 | 973.80 | 2844.60 | 446602.80 |
| 84 | 2032-07 | 3812.24 | 967.64 | 2844.60 | 443758.20 |
| 85 | 2032-08 | 3806.08 | 961.48 | 2844.60 | 440913.59 |
| 86 | 2032-09 | 3799.92 | 955.31 | 2844.60 | 438068.99 |
| 87 | 2032-10 | 3793.75 | 949.15 | 2844.60 | 435224.39 |
| 88 | 2032-11 | 3787.59 | 942.99 | 2844.60 | 432379.78 |
| 89 | 2032-12 | 3781.43 | 936.82 | 2844.60 | 429535.18 |
| 90 | 2033-01 | 3775.26 | 930.66 | 2844.60 | 426690.58 |
| 91 | 2033-02 | 3769.10 | 924.50 | 2844.60 | 423845.97 |
| 92 | 2033-03 | 3762.94 | 918.33 | 2844.60 | 421001.37 |
| 93 | 2033-04 | 3756.77 | 912.17 | 2844.60 | 418156.76 |
| 94 | 2033-05 | 3750.61 | 906.01 | 2844.60 | 415312.16 |
| 95 | 2033-06 | 3744.45 | 899.84 | 2844.60 | 412467.56 |
| 96 | 2033-07 | 3738.28 | 893.68 | 2844.60 | 409622.95 |
| 97 | 2033-08 | 3732.12 | 887.52 | 2844.60 | 406778.35 |
| 98 | 2033-09 | 3725.96 | 881.35 | 2844.60 | 403933.74 |
| 99 | 2033-10 | 3719.79 | 875.19 | 2844.60 | 401089.14 |
| 100 | 2033-11 | 3713.63 | 869.03 | 2844.60 | 398244.54 |
| 101 | 2033-12 | 3707.47 | 862.86 | 2844.60 | 395399.93 |
| 102 | 2034-01 | 3701.30 | 856.70 | 2844.60 | 392555.33 |
| 103 | 2034-02 | 3695.14 | 850.54 | 2844.60 | 389710.73 |
| 104 | 2034-03 | 3688.98 | 844.37 | 2844.60 | 386866.12 |
| 105 | 2034-04 | 3682.81 | 838.21 | 2844.60 | 384021.52 |
| 106 | 2034-05 | 3676.65 | 832.05 | 2844.60 | 381176.91 |
| 107 | 2034-06 | 3670.49 | 825.88 | 2844.60 | 378332.31 |
| 108 | 2034-07 | 3664.32 | 819.72 | 2844.60 | 375487.71 |
| 109 | 2034-08 | 3658.16 | 813.56 | 2844.60 | 372643.10 |
| 110 | 2034-09 | 3652.00 | 807.39 | 2844.60 | 369798.50 |
| 111 | 2034-10 | 3645.83 | 801.23 | 2844.60 | 366953.89 |
| 112 | 2034-11 | 3639.67 | 795.07 | 2844.60 | 364109.29 |
| 113 | 2034-12 | 3633.51 | 788.90 | 2844.60 | 361264.69 |
| 114 | 2035-01 | 3627.34 | 782.74 | 2844.60 | 358420.08 |
| 115 | 2035-02 | 3621.18 | 776.58 | 2844.60 | 355575.48 |
| 116 | 2035-03 | 3615.02 | 770.41 | 2844.60 | 352730.88 |
| 117 | 2035-04 | 3608.85 | 764.25 | 2844.60 | 349886.27 |
| 118 | 2035-05 | 3602.69 | 758.09 | 2844.60 | 347041.67 |
| 119 | 2035-06 | 3596.53 | 751.92 | 2844.60 | 344197.06 |
| 120 | 2035-07 | 3590.36 | 745.76 | 2844.60 | 341352.46 |
| 121 | 2035-08 | 3584.20 | 739.60 | 2844.60 | 338507.86 |
| 122 | 2035-09 | 3578.04 | 733.43 | 2844.60 | 335663.25 |
| 123 | 2035-10 | 3571.87 | 727.27 | 2844.60 | 332818.65 |
| 124 | 2035-11 | 3565.71 | 721.11 | 2844.60 | 329974.04 |
| 125 | 2035-12 | 3559.55 | 714.94 | 2844.60 | 327129.44 |
| 126 | 2036-01 | 3553.38 | 708.78 | 2844.60 | 324284.84 |
| 127 | 2036-02 | 3547.22 | 702.62 | 2844.60 | 321440.23 |
| 128 | 2036-03 | 3541.06 | 696.45 | 2844.60 | 318595.63 |
| 129 | 2036-04 | 3534.89 | 690.29 | 2844.60 | 315751.03 |
| 130 | 2036-05 | 3528.73 | 684.13 | 2844.60 | 312906.42 |
| 131 | 2036-06 | 3522.57 | 677.96 | 2844.60 | 310061.82 |
| 132 | 2036-07 | 3516.40 | 671.80 | 2844.60 | 307217.21 |
| 133 | 2036-08 | 3510.24 | 665.64 | 2844.60 | 304372.61 |
| 134 | 2036-09 | 3504.08 | 659.47 | 2844.60 | 301528.01 |
| 135 | 2036-10 | 3497.91 | 653.31 | 2844.60 | 298683.40 |
| 136 | 2036-11 | 3491.75 | 647.15 | 2844.60 | 295838.80 |
| 137 | 2036-12 | 3485.59 | 640.98 | 2844.60 | 292994.19 |
| 138 | 2037-01 | 3479.42 | 634.82 | 2844.60 | 290149.59 |
| 139 | 2037-02 | 3473.26 | 628.66 | 2844.60 | 287304.99 |
| 140 | 2037-03 | 3467.10 | 622.49 | 2844.60 | 284460.38 |
| 141 | 2037-04 | 3460.93 | 616.33 | 2844.60 | 281615.78 |
| 142 | 2037-05 | 3454.77 | 610.17 | 2844.60 | 278771.18 |
| 143 | 2037-06 | 3448.61 | 604.00 | 2844.60 | 275926.57 |
| 144 | 2037-07 | 3442.44 | 597.84 | 2844.60 | 273081.97 |
| 145 | 2037-08 | 3436.28 | 591.68 | 2844.60 | 270237.36 |
| 146 | 2037-09 | 3430.12 | 585.51 | 2844.60 | 267392.76 |
| 147 | 2037-10 | 3423.95 | 579.35 | 2844.60 | 264548.16 |
| 148 | 2037-11 | 3417.79 | 573.19 | 2844.60 | 261703.55 |
| 149 | 2037-12 | 3411.63 | 567.02 | 2844.60 | 258858.95 |
| 150 | 2038-01 | 3405.46 | 560.86 | 2844.60 | 256014.35 |
| 151 | 2038-02 | 3399.30 | 554.70 | 2844.60 | 253169.74 |
| 152 | 2038-03 | 3393.14 | 548.53 | 2844.60 | 250325.14 |
| 153 | 2038-04 | 3386.97 | 542.37 | 2844.60 | 247480.53 |
| 154 | 2038-05 | 3380.81 | 536.21 | 2844.60 | 244635.93 |
| 155 | 2038-06 | 3374.65 | 530.04 | 2844.60 | 241791.33 |
| 156 | 2038-07 | 3368.49 | 523.88 | 2844.60 | 238946.72 |
| 157 | 2038-08 | 3362.32 | 517.72 | 2844.60 | 236102.12 |
| 158 | 2038-09 | 3356.16 | 511.55 | 2844.60 | 233257.51 |
| 159 | 2038-10 | 3350.00 | 505.39 | 2844.60 | 230412.91 |
| 160 | 2038-11 | 3343.83 | 499.23 | 2844.60 | 227568.31 |
| 161 | 2038-12 | 3337.67 | 493.06 | 2844.60 | 224723.70 |
| 162 | 2039-01 | 3331.51 | 486.90 | 2844.60 | 221879.10 |
| 163 | 2039-02 | 3325.34 | 480.74 | 2844.60 | 219034.50 |
| 164 | 2039-03 | 3319.18 | 474.57 | 2844.60 | 216189.89 |
| 165 | 2039-04 | 3313.02 | 468.41 | 2844.60 | 213345.29 |
| 166 | 2039-05 | 3306.85 | 462.25 | 2844.60 | 210500.68 |
| 167 | 2039-06 | 3300.69 | 456.08 | 2844.60 | 207656.08 |
| 168 | 2039-07 | 3294.53 | 449.92 | 2844.60 | 204811.48 |
| 169 | 2039-08 | 3288.36 | 443.76 | 2844.60 | 201966.87 |
| 170 | 2039-09 | 3282.20 | 437.59 | 2844.60 | 199122.27 |
| 171 | 2039-10 | 3276.04 | 431.43 | 2844.60 | 196277.66 |
| 172 | 2039-11 | 3269.87 | 425.27 | 2844.60 | 193433.06 |
| 173 | 2039-12 | 3263.71 | 419.10 | 2844.60 | 190588.46 |
| 174 | 2040-01 | 3257.55 | 412.94 | 2844.60 | 187743.85 |
| 175 | 2040-02 | 3251.38 | 406.78 | 2844.60 | 184899.25 |
| 176 | 2040-03 | 3245.22 | 400.62 | 2844.60 | 182054.65 |
| 177 | 2040-04 | 3239.06 | 394.45 | 2844.60 | 179210.04 |
| 178 | 2040-05 | 3232.89 | 388.29 | 2844.60 | 176365.44 |
| 179 | 2040-06 | 3226.73 | 382.13 | 2844.60 | 173520.83 |
| 180 | 2040-07 | 3220.57 | 375.96 | 2844.60 | 170676.23 |
| 181 | 2040-08 | 3214.40 | 369.80 | 2844.60 | 167831.63 |
| 182 | 2040-09 | 3208.24 | 363.64 | 2844.60 | 164987.02 |
| 183 | 2040-10 | 3202.08 | 357.47 | 2844.60 | 162142.42 |
| 184 | 2040-11 | 3195.91 | 351.31 | 2844.60 | 159297.81 |
| 185 | 2040-12 | 3189.75 | 345.15 | 2844.60 | 156453.21 |
| 186 | 2041-01 | 3183.59 | 338.98 | 2844.60 | 153608.61 |
| 187 | 2041-02 | 3177.42 | 332.82 | 2844.60 | 150764.00 |
| 188 | 2041-03 | 3171.26 | 326.66 | 2844.60 | 147919.40 |
| 189 | 2041-04 | 3165.10 | 320.49 | 2844.60 | 145074.80 |
| 190 | 2041-05 | 3158.93 | 314.33 | 2844.60 | 142230.19 |
| 191 | 2041-06 | 3152.77 | 308.17 | 2844.60 | 139385.59 |
| 192 | 2041-07 | 3146.61 | 302.00 | 2844.60 | 136540.98 |
| 193 | 2041-08 | 3140.44 | 295.84 | 2844.60 | 133696.38 |
| 194 | 2041-09 | 3134.28 | 289.68 | 2844.60 | 130851.78 |
| 195 | 2041-10 | 3128.12 | 283.51 | 2844.60 | 128007.17 |
| 196 | 2041-11 | 3121.95 | 277.35 | 2844.60 | 125162.57 |
| 197 | 2041-12 | 3115.79 | 271.19 | 2844.60 | 122317.96 |
| 198 | 2042-01 | 3109.63 | 265.02 | 2844.60 | 119473.36 |
| 199 | 2042-02 | 3103.46 | 258.86 | 2844.60 | 116628.76 |
| 200 | 2042-03 | 3097.30 | 252.70 | 2844.60 | 113784.15 |
| 201 | 2042-04 | 3091.14 | 246.53 | 2844.60 | 110939.55 |
| 202 | 2042-05 | 3084.97 | 240.37 | 2844.60 | 108094.95 |
| 203 | 2042-06 | 3078.81 | 234.21 | 2844.60 | 105250.34 |
| 204 | 2042-07 | 3072.65 | 228.04 | 2844.60 | 102405.74 |
| 205 | 2042-08 | 3066.48 | 221.88 | 2844.60 | 99561.13 |
| 206 | 2042-09 | 3060.32 | 215.72 | 2844.60 | 96716.53 |
| 207 | 2042-10 | 3054.16 | 209.55 | 2844.60 | 93871.93 |
| 208 | 2042-11 | 3047.99 | 203.39 | 2844.60 | 91027.32 |
| 209 | 2042-12 | 3041.83 | 197.23 | 2844.60 | 88182.72 |
| 210 | 2043-01 | 3035.67 | 191.06 | 2844.60 | 85338.11 |
| 211 | 2043-02 | 3029.50 | 184.90 | 2844.60 | 82493.51 |
| 212 | 2043-03 | 3023.34 | 178.74 | 2844.60 | 79648.91 |
| 213 | 2043-04 | 3017.18 | 172.57 | 2844.60 | 76804.30 |
| 214 | 2043-05 | 3011.01 | 166.41 | 2844.60 | 73959.70 |
| 215 | 2043-06 | 3004.85 | 160.25 | 2844.60 | 71115.10 |
| 216 | 2043-07 | 2998.69 | 154.08 | 2844.60 | 68270.49 |
| 217 | 2043-08 | 2992.52 | 147.92 | 2844.60 | 65425.89 |
| 218 | 2043-09 | 2986.36 | 141.76 | 2844.60 | 62581.28 |
| 219 | 2043-10 | 2980.20 | 135.59 | 2844.60 | 59736.68 |
| 220 | 2043-11 | 2974.03 | 129.43 | 2844.60 | 56892.08 |
| 221 | 2043-12 | 2967.87 | 123.27 | 2844.60 | 54047.47 |
| 222 | 2044-01 | 2961.71 | 117.10 | 2844.60 | 51202.87 |
| 223 | 2044-02 | 2955.54 | 110.94 | 2844.60 | 48358.27 |
| 224 | 2044-03 | 2949.38 | 104.78 | 2844.60 | 45513.66 |
| 225 | 2044-04 | 2943.22 | 98.61 | 2844.60 | 42669.06 |
| 226 | 2044-05 | 2937.05 | 92.45 | 2844.60 | 39824.45 |
| 227 | 2044-06 | 2930.89 | 86.29 | 2844.60 | 36979.85 |
| 228 | 2044-07 | 2924.73 | 80.12 | 2844.60 | 34135.25 |
| 229 | 2044-08 | 2918.56 | 73.96 | 2844.60 | 31290.64 |
| 230 | 2044-09 | 2912.40 | 67.80 | 2844.60 | 28446.04 |
| 231 | 2044-10 | 2906.24 | 61.63 | 2844.60 | 25601.43 |
| 232 | 2044-11 | 2900.07 | 55.47 | 2844.60 | 22756.83 |
| 233 | 2044-12 | 2893.91 | 49.31 | 2844.60 | 19912.23 |
| 234 | 2045-01 | 2887.75 | 43.14 | 2844.60 | 17067.62 |
| 235 | 2045-02 | 2881.58 | 36.98 | 2844.60 | 14223.02 |
| 236 | 2045-03 | 2875.42 | 30.82 | 2844.60 | 11378.42 |
| 237 | 2045-04 | 2869.26 | 24.65 | 2844.60 | 8533.81 |
| 238 | 2045-05 | 2863.09 | 18.49 | 2844.60 | 5689.21 |
| 239 | 2045-06 | 2856.93 | 12.33 | 2844.60 | 2844.60 |
| 240 | 2045-07 | 2850.77 | 6.16 | 2844.60 | 0.00 |