深圳贷款68.27万（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：68.27万
还款月数：20年2个月
每月还款：3628.02元
利息总额：19.53万
本息合计：87.8万
| 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 | 3628.02 | 1479.19 | 2148.82 | 680556.10 |
| 2 | 2025-09 | 3628.02 | 1474.54 | 2153.48 | 678402.62 |
| 3 | 2025-10 | 3628.02 | 1469.87 | 2158.14 | 676244.48 |
| 4 | 2025-11 | 3628.02 | 1465.20 | 2162.82 | 674081.66 |
| 5 | 2025-12 | 3628.02 | 1460.51 | 2167.51 | 671914.15 |
| 6 | 2026-01 | 3628.02 | 1455.81 | 2172.20 | 669741.95 |
| 7 | 2026-02 | 3628.02 | 1451.11 | 2176.91 | 667565.04 |
| 8 | 2026-03 | 3628.02 | 1446.39 | 2181.63 | 665383.41 |
| 9 | 2026-04 | 3628.02 | 1441.66 | 2186.35 | 663197.06 |
| 10 | 2026-05 | 3628.02 | 1436.93 | 2191.09 | 661005.97 |
| 11 | 2026-06 | 3628.02 | 1432.18 | 2195.84 | 658810.14 |
| 12 | 2026-07 | 3628.02 | 1427.42 | 2200.59 | 656609.54 |
| 13 | 2026-08 | 3628.02 | 1422.65 | 2205.36 | 654404.18 |
| 14 | 2026-09 | 3628.02 | 1417.88 | 2210.14 | 652194.04 |
| 15 | 2026-10 | 3628.02 | 1413.09 | 2214.93 | 649979.11 |
| 16 | 2026-11 | 3628.02 | 1408.29 | 2219.73 | 647759.38 |
| 17 | 2026-12 | 3628.02 | 1403.48 | 2224.54 | 645534.85 |
| 18 | 2027-01 | 3628.02 | 1398.66 | 2229.36 | 643305.49 |
| 19 | 2027-02 | 3628.02 | 1393.83 | 2234.19 | 641071.30 |
| 20 | 2027-03 | 3628.02 | 1388.99 | 2239.03 | 638832.27 |
| 21 | 2027-04 | 3628.02 | 1384.14 | 2243.88 | 636588.39 |
| 22 | 2027-05 | 3628.02 | 1379.27 | 2248.74 | 634339.65 |
| 23 | 2027-06 | 3628.02 | 1374.40 | 2253.61 | 632086.04 |
| 24 | 2027-07 | 3628.02 | 1369.52 | 2258.50 | 629827.54 |
| 25 | 2027-08 | 3628.02 | 1364.63 | 2263.39 | 627564.15 |
| 26 | 2027-09 | 3628.02 | 1359.72 | 2268.29 | 625295.86 |
| 27 | 2027-10 | 3628.02 | 1354.81 | 2273.21 | 623022.65 |
| 28 | 2027-11 | 3628.02 | 1349.88 | 2278.13 | 620744.52 |
| 29 | 2027-12 | 3628.02 | 1344.95 | 2283.07 | 618461.45 |
| 30 | 2028-01 | 3628.02 | 1340.00 | 2288.02 | 616173.43 |
| 31 | 2028-02 | 3628.02 | 1335.04 | 2292.97 | 613880.46 |
| 32 | 2028-03 | 3628.02 | 1330.07 | 2297.94 | 611582.51 |
| 33 | 2028-04 | 3628.02 | 1325.10 | 2302.92 | 609279.59 |
| 34 | 2028-05 | 3628.02 | 1320.11 | 2307.91 | 606971.68 |
| 35 | 2028-06 | 3628.02 | 1315.11 | 2312.91 | 604658.77 |
| 36 | 2028-07 | 3628.02 | 1310.09 | 2317.92 | 602340.85 |
| 37 | 2028-08 | 3628.02 | 1305.07 | 2322.94 | 600017.91 |
| 38 | 2028-09 | 3628.02 | 1300.04 | 2327.98 | 597689.93 |
| 39 | 2028-10 | 3628.02 | 1294.99 | 2333.02 | 595356.91 |
| 40 | 2028-11 | 3628.02 | 1289.94 | 2338.08 | 593018.83 |
| 41 | 2028-12 | 3628.02 | 1284.87 | 2343.14 | 590675.69 |
| 42 | 2029-01 | 3628.02 | 1279.80 | 2348.22 | 588327.47 |
| 43 | 2029-02 | 3628.02 | 1274.71 | 2353.31 | 585974.16 |
| 44 | 2029-03 | 3628.02 | 1269.61 | 2358.41 | 583615.76 |
| 45 | 2029-04 | 3628.02 | 1264.50 | 2363.52 | 581252.24 |
| 46 | 2029-05 | 3628.02 | 1259.38 | 2368.64 | 578883.61 |
| 47 | 2029-06 | 3628.02 | 1254.25 | 2373.77 | 576509.84 |
| 48 | 2029-07 | 3628.02 | 1249.10 | 2378.91 | 574130.93 |
| 49 | 2029-08 | 3628.02 | 1243.95 | 2384.07 | 571746.86 |
| 50 | 2029-09 | 3628.02 | 1238.78 | 2389.23 | 569357.63 |
| 51 | 2029-10 | 3628.02 | 1233.61 | 2394.41 | 566963.22 |
| 52 | 2029-11 | 3628.02 | 1228.42 | 2399.60 | 564563.62 |
| 53 | 2029-12 | 3628.02 | 1223.22 | 2404.79 | 562158.83 |
| 54 | 2030-01 | 3628.02 | 1218.01 | 2410.01 | 559748.82 |
| 55 | 2030-02 | 3628.02 | 1212.79 | 2415.23 | 557333.60 |
| 56 | 2030-03 | 3628.02 | 1207.56 | 2420.46 | 554913.14 |
| 57 | 2030-04 | 3628.02 | 1202.31 | 2425.70 | 552487.43 |
| 58 | 2030-05 | 3628.02 | 1197.06 | 2430.96 | 550056.47 |
| 59 | 2030-06 | 3628.02 | 1191.79 | 2436.23 | 547620.25 |
| 60 | 2030-07 | 3628.02 | 1186.51 | 2441.51 | 545178.74 |
| 61 | 2030-08 | 3628.02 | 1181.22 | 2446.80 | 542731.94 |
| 62 | 2030-09 | 3628.02 | 1175.92 | 2452.10 | 540279.85 |
| 63 | 2030-10 | 3628.02 | 1170.61 | 2457.41 | 537822.44 |
| 64 | 2030-11 | 3628.02 | 1165.28 | 2462.73 | 535359.70 |
| 65 | 2030-12 | 3628.02 | 1159.95 | 2468.07 | 532891.63 |
| 66 | 2031-01 | 3628.02 | 1154.60 | 2473.42 | 530418.22 |
| 67 | 2031-02 | 3628.02 | 1149.24 | 2478.78 | 527939.44 |
| 68 | 2031-03 | 3628.02 | 1143.87 | 2484.15 | 525455.29 |
| 69 | 2031-04 | 3628.02 | 1138.49 | 2489.53 | 522965.76 |
| 70 | 2031-05 | 3628.02 | 1133.09 | 2494.92 | 520470.84 |
| 71 | 2031-06 | 3628.02 | 1127.69 | 2500.33 | 517970.51 |
| 72 | 2031-07 | 3628.02 | 1122.27 | 2505.75 | 515464.76 |
| 73 | 2031-08 | 3628.02 | 1116.84 | 2511.18 | 512953.59 |
| 74 | 2031-09 | 3628.02 | 1111.40 | 2516.62 | 510436.97 |
| 75 | 2031-10 | 3628.02 | 1105.95 | 2522.07 | 507914.90 |
| 76 | 2031-11 | 3628.02 | 1100.48 | 2527.53 | 505387.37 |
| 77 | 2031-12 | 3628.02 | 1095.01 | 2533.01 | 502854.36 |
| 78 | 2032-01 | 3628.02 | 1089.52 | 2538.50 | 500315.86 |
| 79 | 2032-02 | 3628.02 | 1084.02 | 2544.00 | 497771.86 |
| 80 | 2032-03 | 3628.02 | 1078.51 | 2549.51 | 495222.35 |
| 81 | 2032-04 | 3628.02 | 1072.98 | 2555.03 | 492667.31 |
| 82 | 2032-05 | 3628.02 | 1067.45 | 2560.57 | 490106.74 |
| 83 | 2032-06 | 3628.02 | 1061.90 | 2566.12 | 487540.63 |
| 84 | 2032-07 | 3628.02 | 1056.34 | 2571.68 | 484968.95 |
| 85 | 2032-08 | 3628.02 | 1050.77 | 2577.25 | 482391.70 |
| 86 | 2032-09 | 3628.02 | 1045.18 | 2582.83 | 479808.86 |
| 87 | 2032-10 | 3628.02 | 1039.59 | 2588.43 | 477220.43 |
| 88 | 2032-11 | 3628.02 | 1033.98 | 2594.04 | 474626.40 |
| 89 | 2032-12 | 3628.02 | 1028.36 | 2599.66 | 472026.74 |
| 90 | 2033-01 | 3628.02 | 1022.72 | 2605.29 | 469421.44 |
| 91 | 2033-02 | 3628.02 | 1017.08 | 2610.94 | 466810.51 |
| 92 | 2033-03 | 3628.02 | 1011.42 | 2616.59 | 464193.91 |
| 93 | 2033-04 | 3628.02 | 1005.75 | 2622.26 | 461571.65 |
| 94 | 2033-05 | 3628.02 | 1000.07 | 2627.94 | 458943.71 |
| 95 | 2033-06 | 3628.02 | 994.38 | 2633.64 | 456310.07 |
| 96 | 2033-07 | 3628.02 | 988.67 | 2639.34 | 453670.73 |
| 97 | 2033-08 | 3628.02 | 982.95 | 2645.06 | 451025.66 |
| 98 | 2033-09 | 3628.02 | 977.22 | 2650.79 | 448374.87 |
| 99 | 2033-10 | 3628.02 | 971.48 | 2656.54 | 445718.33 |
| 100 | 2033-11 | 3628.02 | 965.72 | 2662.29 | 443056.04 |
| 101 | 2033-12 | 3628.02 | 959.95 | 2668.06 | 440387.98 |
| 102 | 2034-01 | 3628.02 | 954.17 | 2673.84 | 437714.13 |
| 103 | 2034-02 | 3628.02 | 948.38 | 2679.64 | 435034.50 |
| 104 | 2034-03 | 3628.02 | 942.57 | 2685.44 | 432349.06 |
| 105 | 2034-04 | 3628.02 | 936.76 | 2691.26 | 429657.80 |
| 106 | 2034-05 | 3628.02 | 930.93 | 2697.09 | 426960.71 |
| 107 | 2034-06 | 3628.02 | 925.08 | 2702.93 | 424257.77 |
| 108 | 2034-07 | 3628.02 | 919.23 | 2708.79 | 421548.98 |
| 109 | 2034-08 | 3628.02 | 913.36 | 2714.66 | 418834.32 |
| 110 | 2034-09 | 3628.02 | 907.47 | 2720.54 | 416113.78 |
| 111 | 2034-10 | 3628.02 | 901.58 | 2726.44 | 413387.34 |
| 112 | 2034-11 | 3628.02 | 895.67 | 2732.34 | 410655.00 |
| 113 | 2034-12 | 3628.02 | 889.75 | 2738.26 | 407916.74 |
| 114 | 2035-01 | 3628.02 | 883.82 | 2744.20 | 405172.54 |
| 115 | 2035-02 | 3628.02 | 877.87 | 2750.14 | 402422.40 |
| 116 | 2035-03 | 3628.02 | 871.92 | 2756.10 | 399666.30 |
| 117 | 2035-04 | 3628.02 | 865.94 | 2762.07 | 396904.22 |
| 118 | 2035-05 | 3628.02 | 859.96 | 2768.06 | 394136.17 |
| 119 | 2035-06 | 3628.02 | 853.96 | 2774.05 | 391362.11 |
| 120 | 2035-07 | 3628.02 | 847.95 | 2780.06 | 388582.05 |
| 121 | 2035-08 | 3628.02 | 841.93 | 2786.09 | 385795.96 |
| 122 | 2035-09 | 3628.02 | 835.89 | 2792.12 | 383003.83 |
| 123 | 2035-10 | 3628.02 | 829.84 | 2798.17 | 380205.66 |
| 124 | 2035-11 | 3628.02 | 823.78 | 2804.24 | 377401.42 |
| 125 | 2035-12 | 3628.02 | 817.70 | 2810.31 | 374591.11 |
| 126 | 2036-01 | 3628.02 | 811.61 | 2816.40 | 371774.71 |
| 127 | 2036-02 | 3628.02 | 805.51 | 2822.50 | 368952.20 |
| 128 | 2036-03 | 3628.02 | 799.40 | 2828.62 | 366123.58 |
| 129 | 2036-04 | 3628.02 | 793.27 | 2834.75 | 363288.83 |
| 130 | 2036-05 | 3628.02 | 787.13 | 2840.89 | 360447.94 |
| 131 | 2036-06 | 3628.02 | 780.97 | 2847.05 | 357600.90 |
| 132 | 2036-07 | 3628.02 | 774.80 | 2853.21 | 354747.68 |
| 133 | 2036-08 | 3628.02 | 768.62 | 2859.40 | 351888.29 |
| 134 | 2036-09 | 3628.02 | 762.42 | 2865.59 | 349022.70 |
| 135 | 2036-10 | 3628.02 | 756.22 | 2871.80 | 346150.90 |
| 136 | 2036-11 | 3628.02 | 749.99 | 2878.02 | 343272.87 |
| 137 | 2036-12 | 3628.02 | 743.76 | 2884.26 | 340388.62 |
| 138 | 2037-01 | 3628.02 | 737.51 | 2890.51 | 337498.11 |
| 139 | 2037-02 | 3628.02 | 731.25 | 2896.77 | 334601.34 |
| 140 | 2037-03 | 3628.02 | 724.97 | 2903.05 | 331698.29 |
| 141 | 2037-04 | 3628.02 | 718.68 | 2909.34 | 328788.95 |
| 142 | 2037-05 | 3628.02 | 712.38 | 2915.64 | 325873.31 |
| 143 | 2037-06 | 3628.02 | 706.06 | 2921.96 | 322951.36 |
| 144 | 2037-07 | 3628.02 | 699.73 | 2928.29 | 320023.07 |
| 145 | 2037-08 | 3628.02 | 693.38 | 2934.63 | 317088.44 |
| 146 | 2037-09 | 3628.02 | 687.02 | 2940.99 | 314147.45 |
| 147 | 2037-10 | 3628.02 | 680.65 | 2947.36 | 311200.08 |
| 148 | 2037-11 | 3628.02 | 674.27 | 2953.75 | 308246.33 |
| 149 | 2037-12 | 3628.02 | 667.87 | 2960.15 | 305286.18 |
| 150 | 2038-01 | 3628.02 | 661.45 | 2966.56 | 302319.62 |
| 151 | 2038-02 | 3628.02 | 655.03 | 2972.99 | 299346.63 |
| 152 | 2038-03 | 3628.02 | 648.58 | 2979.43 | 296367.20 |
| 153 | 2038-04 | 3628.02 | 642.13 | 2985.89 | 293381.31 |
| 154 | 2038-05 | 3628.02 | 635.66 | 2992.36 | 290388.95 |
| 155 | 2038-06 | 3628.02 | 629.18 | 2998.84 | 287390.11 |
| 156 | 2038-07 | 3628.02 | 622.68 | 3005.34 | 284384.78 |
| 157 | 2038-08 | 3628.02 | 616.17 | 3011.85 | 281372.93 |
| 158 | 2038-09 | 3628.02 | 609.64 | 3018.37 | 278354.55 |
| 159 | 2038-10 | 3628.02 | 603.10 | 3024.91 | 275329.64 |
| 160 | 2038-11 | 3628.02 | 596.55 | 3031.47 | 272298.17 |
| 161 | 2038-12 | 3628.02 | 589.98 | 3038.04 | 269260.13 |
| 162 | 2039-01 | 3628.02 | 583.40 | 3044.62 | 266215.51 |
| 163 | 2039-02 | 3628.02 | 576.80 | 3051.22 | 263164.30 |
| 164 | 2039-03 | 3628.02 | 570.19 | 3057.83 | 260106.47 |
| 165 | 2039-04 | 3628.02 | 563.56 | 3064.45 | 257042.02 |
| 166 | 2039-05 | 3628.02 | 556.92 | 3071.09 | 253970.93 |
| 167 | 2039-06 | 3628.02 | 550.27 | 3077.75 | 250893.18 |
| 168 | 2039-07 | 3628.02 | 543.60 | 3084.41 | 247808.77 |
| 169 | 2039-08 | 3628.02 | 536.92 | 3091.10 | 244717.67 |
| 170 | 2039-09 | 3628.02 | 530.22 | 3097.79 | 241619.88 |
| 171 | 2039-10 | 3628.02 | 523.51 | 3104.51 | 238515.37 |
| 172 | 2039-11 | 3628.02 | 516.78 | 3111.23 | 235404.14 |
| 173 | 2039-12 | 3628.02 | 510.04 | 3117.97 | 232286.16 |
| 174 | 2040-01 | 3628.02 | 503.29 | 3124.73 | 229161.43 |
| 175 | 2040-02 | 3628.02 | 496.52 | 3131.50 | 226029.93 |
| 176 | 2040-03 | 3628.02 | 489.73 | 3138.28 | 222891.65 |
| 177 | 2040-04 | 3628.02 | 482.93 | 3145.08 | 219746.56 |
| 178 | 2040-05 | 3628.02 | 476.12 | 3151.90 | 216594.67 |
| 179 | 2040-06 | 3628.02 | 469.29 | 3158.73 | 213435.94 |
| 180 | 2040-07 | 3628.02 | 462.44 | 3165.57 | 210270.37 |
| 181 | 2040-08 | 3628.02 | 455.59 | 3172.43 | 207097.94 |
| 182 | 2040-09 | 3628.02 | 448.71 | 3179.30 | 203918.63 |
| 183 | 2040-10 | 3628.02 | 441.82 | 3186.19 | 200732.44 |
| 184 | 2040-11 | 3628.02 | 434.92 | 3193.10 | 197539.34 |
| 185 | 2040-12 | 3628.02 | 428.00 | 3200.01 | 194339.33 |
| 186 | 2041-01 | 3628.02 | 421.07 | 3206.95 | 191132.38 |
| 187 | 2041-02 | 3628.02 | 414.12 | 3213.90 | 187918.49 |
| 188 | 2041-03 | 3628.02 | 407.16 | 3220.86 | 184697.63 |
| 189 | 2041-04 | 3628.02 | 400.18 | 3227.84 | 181469.79 |
| 190 | 2041-05 | 3628.02 | 393.18 | 3234.83 | 178234.96 |
| 191 | 2041-06 | 3628.02 | 386.18 | 3241.84 | 174993.12 |
| 192 | 2041-07 | 3628.02 | 379.15 | 3248.86 | 171744.25 |
| 193 | 2041-08 | 3628.02 | 372.11 | 3255.90 | 168488.35 |
| 194 | 2041-09 | 3628.02 | 365.06 | 3262.96 | 165225.39 |
| 195 | 2041-10 | 3628.02 | 357.99 | 3270.03 | 161955.36 |
| 196 | 2041-11 | 3628.02 | 350.90 | 3277.11 | 158678.25 |
| 197 | 2041-12 | 3628.02 | 343.80 | 3284.21 | 155394.04 |
| 198 | 2042-01 | 3628.02 | 336.69 | 3291.33 | 152102.71 |
| 199 | 2042-02 | 3628.02 | 329.56 | 3298.46 | 148804.25 |
| 200 | 2042-03 | 3628.02 | 322.41 | 3305.61 | 145498.64 |
| 201 | 2042-04 | 3628.02 | 315.25 | 3312.77 | 142185.87 |
| 202 | 2042-05 | 3628.02 | 308.07 | 3319.95 | 138865.92 |
| 203 | 2042-06 | 3628.02 | 300.88 | 3327.14 | 135538.78 |
| 204 | 2042-07 | 3628.02 | 293.67 | 3334.35 | 132204.44 |
| 205 | 2042-08 | 3628.02 | 286.44 | 3341.57 | 128862.86 |
| 206 | 2042-09 | 3628.02 | 279.20 | 3348.81 | 125514.05 |
| 207 | 2042-10 | 3628.02 | 271.95 | 3356.07 | 122157.98 |
| 208 | 2042-11 | 3628.02 | 264.68 | 3363.34 | 118794.64 |
| 209 | 2042-12 | 3628.02 | 257.39 | 3370.63 | 115424.01 |
| 210 | 2043-01 | 3628.02 | 250.09 | 3377.93 | 112046.08 |
| 211 | 2043-02 | 3628.02 | 242.77 | 3385.25 | 108660.83 |
| 212 | 2043-03 | 3628.02 | 235.43 | 3392.58 | 105268.25 |
| 213 | 2043-04 | 3628.02 | 228.08 | 3399.93 | 101868.31 |
| 214 | 2043-05 | 3628.02 | 220.71 | 3407.30 | 98461.01 |
| 215 | 2043-06 | 3628.02 | 213.33 | 3414.68 | 95046.33 |
| 216 | 2043-07 | 3628.02 | 205.93 | 3422.08 | 91624.24 |
| 217 | 2043-08 | 3628.02 | 198.52 | 3429.50 | 88194.75 |
| 218 | 2043-09 | 3628.02 | 191.09 | 3436.93 | 84757.82 |
| 219 | 2043-10 | 3628.02 | 183.64 | 3444.37 | 81313.45 |
| 220 | 2043-11 | 3628.02 | 176.18 | 3451.84 | 77861.61 |
| 221 | 2043-12 | 3628.02 | 168.70 | 3459.32 | 74402.29 |
| 222 | 2044-01 | 3628.02 | 161.20 | 3466.81 | 70935.48 |
| 223 | 2044-02 | 3628.02 | 153.69 | 3474.32 | 67461.16 |
| 224 | 2044-03 | 3628.02 | 146.17 | 3481.85 | 63979.31 |
| 225 | 2044-04 | 3628.02 | 138.62 | 3489.39 | 60489.91 |
| 226 | 2044-05 | 3628.02 | 131.06 | 3496.95 | 56992.96 |
| 227 | 2044-06 | 3628.02 | 123.48 | 3504.53 | 53488.43 |
| 228 | 2044-07 | 3628.02 | 115.89 | 3512.12 | 49976.30 |
| 229 | 2044-08 | 3628.02 | 108.28 | 3519.73 | 46456.57 |
| 230 | 2044-09 | 3628.02 | 100.66 | 3527.36 | 42929.21 |
| 231 | 2044-10 | 3628.02 | 93.01 | 3535.00 | 39394.21 |
| 232 | 2044-11 | 3628.02 | 85.35 | 3542.66 | 35851.54 |
| 233 | 2044-12 | 3628.02 | 77.68 | 3550.34 | 32301.21 |
| 234 | 2045-01 | 3628.02 | 69.99 | 3558.03 | 28743.18 |
| 235 | 2045-02 | 3628.02 | 62.28 | 3565.74 | 25177.44 |
| 236 | 2045-03 | 3628.02 | 54.55 | 3573.47 | 21603.97 |
| 237 | 2045-04 | 3628.02 | 46.81 | 3581.21 | 18022.76 |
| 238 | 2045-05 | 3628.02 | 39.05 | 3588.97 | 14433.80 |
| 239 | 2045-06 | 3628.02 | 31.27 | 3596.74 | 10837.05 |
| 240 | 2045-07 | 3628.02 | 23.48 | 3604.54 | 7232.52 |
| 241 | 2045-08 | 3628.02 | 15.67 | 3612.35 | 3620.17 |
| 242 | 2045-09 | 3628.02 | 7.84 | 3620.17 | 0.00 |
等额本金还款方式：
贷款总额：68.27万
还款月数：20年2个月
首月还款：4300.29元
每月递减：6.11元
利息总额：17.97万
本息合计：86.24万
节省利息：15552.92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 | 4300.29 | 1479.19 | 2821.09 | 679883.83 |
| 2 | 2025-09 | 4294.18 | 1473.08 | 2821.09 | 677062.73 |
| 3 | 2025-10 | 4288.06 | 1466.97 | 2821.09 | 674241.64 |
| 4 | 2025-11 | 4281.95 | 1460.86 | 2821.09 | 671420.54 |
| 5 | 2025-12 | 4275.84 | 1454.74 | 2821.09 | 668599.45 |
| 6 | 2026-01 | 4269.73 | 1448.63 | 2821.09 | 665778.35 |
| 7 | 2026-02 | 4263.61 | 1442.52 | 2821.09 | 662957.26 |
| 8 | 2026-03 | 4257.50 | 1436.41 | 2821.09 | 660136.16 |
| 9 | 2026-04 | 4251.39 | 1430.30 | 2821.09 | 657315.07 |
| 10 | 2026-05 | 4245.28 | 1424.18 | 2821.09 | 654493.97 |
| 11 | 2026-06 | 4239.16 | 1418.07 | 2821.09 | 651672.88 |
| 12 | 2026-07 | 4233.05 | 1411.96 | 2821.09 | 648851.78 |
| 13 | 2026-08 | 4226.94 | 1405.85 | 2821.09 | 646030.69 |
| 14 | 2026-09 | 4220.83 | 1399.73 | 2821.09 | 643209.59 |
| 15 | 2026-10 | 4214.72 | 1393.62 | 2821.09 | 640388.50 |
| 16 | 2026-11 | 4208.60 | 1387.51 | 2821.09 | 637567.40 |
| 17 | 2026-12 | 4202.49 | 1381.40 | 2821.09 | 634746.31 |
| 18 | 2027-01 | 4196.38 | 1375.28 | 2821.09 | 631925.22 |
| 19 | 2027-02 | 4190.27 | 1369.17 | 2821.09 | 629104.12 |
| 20 | 2027-03 | 4184.15 | 1363.06 | 2821.09 | 626283.03 |
| 21 | 2027-04 | 4178.04 | 1356.95 | 2821.09 | 623461.93 |
| 22 | 2027-05 | 4171.93 | 1350.83 | 2821.09 | 620640.84 |
| 23 | 2027-06 | 4165.82 | 1344.72 | 2821.09 | 617819.74 |
| 24 | 2027-07 | 4159.70 | 1338.61 | 2821.09 | 614998.65 |
| 25 | 2027-08 | 4153.59 | 1332.50 | 2821.09 | 612177.55 |
| 26 | 2027-09 | 4147.48 | 1326.38 | 2821.09 | 609356.46 |
| 27 | 2027-10 | 4141.37 | 1320.27 | 2821.09 | 606535.36 |
| 28 | 2027-11 | 4135.25 | 1314.16 | 2821.09 | 603714.27 |
| 29 | 2027-12 | 4129.14 | 1308.05 | 2821.09 | 600893.17 |
| 30 | 2028-01 | 4123.03 | 1301.94 | 2821.09 | 598072.08 |
| 31 | 2028-02 | 4116.92 | 1295.82 | 2821.09 | 595250.98 |
| 32 | 2028-03 | 4110.81 | 1289.71 | 2821.09 | 592429.89 |
| 33 | 2028-04 | 4104.69 | 1283.60 | 2821.09 | 589608.79 |
| 34 | 2028-05 | 4098.58 | 1277.49 | 2821.09 | 586787.70 |
| 35 | 2028-06 | 4092.47 | 1271.37 | 2821.09 | 583966.61 |
| 36 | 2028-07 | 4086.36 | 1265.26 | 2821.09 | 581145.51 |
| 37 | 2028-08 | 4080.24 | 1259.15 | 2821.09 | 578324.42 |
| 38 | 2028-09 | 4074.13 | 1253.04 | 2821.09 | 575503.32 |
| 39 | 2028-10 | 4068.02 | 1246.92 | 2821.09 | 572682.23 |
| 40 | 2028-11 | 4061.91 | 1240.81 | 2821.09 | 569861.13 |
| 41 | 2028-12 | 4055.79 | 1234.70 | 2821.09 | 567040.04 |
| 42 | 2029-01 | 4049.68 | 1228.59 | 2821.09 | 564218.94 |
| 43 | 2029-02 | 4043.57 | 1222.47 | 2821.09 | 561397.85 |
| 44 | 2029-03 | 4037.46 | 1216.36 | 2821.09 | 558576.75 |
| 45 | 2029-04 | 4031.34 | 1210.25 | 2821.09 | 555755.66 |
| 46 | 2029-05 | 4025.23 | 1204.14 | 2821.09 | 552934.56 |
| 47 | 2029-06 | 4019.12 | 1198.02 | 2821.09 | 550113.47 |
| 48 | 2029-07 | 4013.01 | 1191.91 | 2821.09 | 547292.37 |
| 49 | 2029-08 | 4006.89 | 1185.80 | 2821.09 | 544471.28 |
| 50 | 2029-09 | 4000.78 | 1179.69 | 2821.09 | 541650.18 |
| 51 | 2029-10 | 3994.67 | 1173.58 | 2821.09 | 538829.09 |
| 52 | 2029-11 | 3988.56 | 1167.46 | 2821.09 | 536008.00 |
| 53 | 2029-12 | 3982.45 | 1161.35 | 2821.09 | 533186.90 |
| 54 | 2030-01 | 3976.33 | 1155.24 | 2821.09 | 530365.81 |
| 55 | 2030-02 | 3970.22 | 1149.13 | 2821.09 | 527544.71 |
| 56 | 2030-03 | 3964.11 | 1143.01 | 2821.09 | 524723.62 |
| 57 | 2030-04 | 3958.00 | 1136.90 | 2821.09 | 521902.52 |
| 58 | 2030-05 | 3951.88 | 1130.79 | 2821.09 | 519081.43 |
| 59 | 2030-06 | 3945.77 | 1124.68 | 2821.09 | 516260.33 |
| 60 | 2030-07 | 3939.66 | 1118.56 | 2821.09 | 513439.24 |
| 61 | 2030-08 | 3933.55 | 1112.45 | 2821.09 | 510618.14 |
| 62 | 2030-09 | 3927.43 | 1106.34 | 2821.09 | 507797.05 |
| 63 | 2030-10 | 3921.32 | 1100.23 | 2821.09 | 504975.95 |
| 64 | 2030-11 | 3915.21 | 1094.11 | 2821.09 | 502154.86 |
| 65 | 2030-12 | 3909.10 | 1088.00 | 2821.09 | 499333.76 |
| 66 | 2031-01 | 3902.98 | 1081.89 | 2821.09 | 496512.67 |
| 67 | 2031-02 | 3896.87 | 1075.78 | 2821.09 | 493691.57 |
| 68 | 2031-03 | 3890.76 | 1069.67 | 2821.09 | 490870.48 |
| 69 | 2031-04 | 3884.65 | 1063.55 | 2821.09 | 488049.38 |
| 70 | 2031-05 | 3878.54 | 1057.44 | 2821.09 | 485228.29 |
| 71 | 2031-06 | 3872.42 | 1051.33 | 2821.09 | 482407.20 |
| 72 | 2031-07 | 3866.31 | 1045.22 | 2821.09 | 479586.10 |
| 73 | 2031-08 | 3860.20 | 1039.10 | 2821.09 | 476765.01 |
| 74 | 2031-09 | 3854.09 | 1032.99 | 2821.09 | 473943.91 |
| 75 | 2031-10 | 3847.97 | 1026.88 | 2821.09 | 471122.82 |
| 76 | 2031-11 | 3841.86 | 1020.77 | 2821.09 | 468301.72 |
| 77 | 2031-12 | 3835.75 | 1014.65 | 2821.09 | 465480.63 |
| 78 | 2032-01 | 3829.64 | 1008.54 | 2821.09 | 462659.53 |
| 79 | 2032-02 | 3823.52 | 1002.43 | 2821.09 | 459838.44 |
| 80 | 2032-03 | 3817.41 | 996.32 | 2821.09 | 457017.34 |
| 81 | 2032-04 | 3811.30 | 990.20 | 2821.09 | 454196.25 |
| 82 | 2032-05 | 3805.19 | 984.09 | 2821.09 | 451375.15 |
| 83 | 2032-06 | 3799.07 | 977.98 | 2821.09 | 448554.06 |
| 84 | 2032-07 | 3792.96 | 971.87 | 2821.09 | 445732.96 |
| 85 | 2032-08 | 3786.85 | 965.75 | 2821.09 | 442911.87 |
| 86 | 2032-09 | 3780.74 | 959.64 | 2821.09 | 440090.77 |
| 87 | 2032-10 | 3774.62 | 953.53 | 2821.09 | 437269.68 |
| 88 | 2032-11 | 3768.51 | 947.42 | 2821.09 | 434448.59 |
| 89 | 2032-12 | 3762.40 | 941.31 | 2821.09 | 431627.49 |
| 90 | 2033-01 | 3756.29 | 935.19 | 2821.09 | 428806.40 |
| 91 | 2033-02 | 3750.18 | 929.08 | 2821.09 | 425985.30 |
| 92 | 2033-03 | 3744.06 | 922.97 | 2821.09 | 423164.21 |
| 93 | 2033-04 | 3737.95 | 916.86 | 2821.09 | 420343.11 |
| 94 | 2033-05 | 3731.84 | 910.74 | 2821.09 | 417522.02 |
| 95 | 2033-06 | 3725.73 | 904.63 | 2821.09 | 414700.92 |
| 96 | 2033-07 | 3719.61 | 898.52 | 2821.09 | 411879.83 |
| 97 | 2033-08 | 3713.50 | 892.41 | 2821.09 | 409058.73 |
| 98 | 2033-09 | 3707.39 | 886.29 | 2821.09 | 406237.64 |
| 99 | 2033-10 | 3701.28 | 880.18 | 2821.09 | 403416.54 |
| 100 | 2033-11 | 3695.16 | 874.07 | 2821.09 | 400595.45 |
| 101 | 2033-12 | 3689.05 | 867.96 | 2821.09 | 397774.35 |
| 102 | 2034-01 | 3682.94 | 861.84 | 2821.09 | 394953.26 |
| 103 | 2034-02 | 3676.83 | 855.73 | 2821.09 | 392132.16 |
| 104 | 2034-03 | 3670.71 | 849.62 | 2821.09 | 389311.07 |
| 105 | 2034-04 | 3664.60 | 843.51 | 2821.09 | 386489.98 |
| 106 | 2034-05 | 3658.49 | 837.39 | 2821.09 | 383668.88 |
| 107 | 2034-06 | 3652.38 | 831.28 | 2821.09 | 380847.79 |
| 108 | 2034-07 | 3646.26 | 825.17 | 2821.09 | 378026.69 |
| 109 | 2034-08 | 3640.15 | 819.06 | 2821.09 | 375205.60 |
| 110 | 2034-09 | 3634.04 | 812.95 | 2821.09 | 372384.50 |
| 111 | 2034-10 | 3627.93 | 806.83 | 2821.09 | 369563.41 |
| 112 | 2034-11 | 3621.82 | 800.72 | 2821.09 | 366742.31 |
| 113 | 2034-12 | 3615.70 | 794.61 | 2821.09 | 363921.22 |
| 114 | 2035-01 | 3609.59 | 788.50 | 2821.09 | 361100.12 |
| 115 | 2035-02 | 3603.48 | 782.38 | 2821.09 | 358279.03 |
| 116 | 2035-03 | 3597.37 | 776.27 | 2821.09 | 355457.93 |
| 117 | 2035-04 | 3591.25 | 770.16 | 2821.09 | 352636.84 |
| 118 | 2035-05 | 3585.14 | 764.05 | 2821.09 | 349815.74 |
| 119 | 2035-06 | 3579.03 | 757.93 | 2821.09 | 346994.65 |
| 120 | 2035-07 | 3572.92 | 751.82 | 2821.09 | 344173.55 |
| 121 | 2035-08 | 3566.80 | 745.71 | 2821.09 | 341352.46 |
| 122 | 2035-09 | 3560.69 | 739.60 | 2821.09 | 338531.37 |
| 123 | 2035-10 | 3554.58 | 733.48 | 2821.09 | 335710.27 |
| 124 | 2035-11 | 3548.47 | 727.37 | 2821.09 | 332889.18 |
| 125 | 2035-12 | 3542.35 | 721.26 | 2821.09 | 330068.08 |
| 126 | 2036-01 | 3536.24 | 715.15 | 2821.09 | 327246.99 |
| 127 | 2036-02 | 3530.13 | 709.04 | 2821.09 | 324425.89 |
| 128 | 2036-03 | 3524.02 | 702.92 | 2821.09 | 321604.80 |
| 129 | 2036-04 | 3517.91 | 696.81 | 2821.09 | 318783.70 |
| 130 | 2036-05 | 3511.79 | 690.70 | 2821.09 | 315962.61 |
| 131 | 2036-06 | 3505.68 | 684.59 | 2821.09 | 313141.51 |
| 132 | 2036-07 | 3499.57 | 678.47 | 2821.09 | 310320.42 |
| 133 | 2036-08 | 3493.46 | 672.36 | 2821.09 | 307499.32 |
| 134 | 2036-09 | 3487.34 | 666.25 | 2821.09 | 304678.23 |
| 135 | 2036-10 | 3481.23 | 660.14 | 2821.09 | 301857.13 |
| 136 | 2036-11 | 3475.12 | 654.02 | 2821.09 | 299036.04 |
| 137 | 2036-12 | 3469.01 | 647.91 | 2821.09 | 296214.94 |
| 138 | 2037-01 | 3462.89 | 641.80 | 2821.09 | 293393.85 |
| 139 | 2037-02 | 3456.78 | 635.69 | 2821.09 | 290572.76 |
| 140 | 2037-03 | 3450.67 | 629.57 | 2821.09 | 287751.66 |
| 141 | 2037-04 | 3444.56 | 623.46 | 2821.09 | 284930.57 |
| 142 | 2037-05 | 3438.44 | 617.35 | 2821.09 | 282109.47 |
| 143 | 2037-06 | 3432.33 | 611.24 | 2821.09 | 279288.38 |
| 144 | 2037-07 | 3426.22 | 605.12 | 2821.09 | 276467.28 |
| 145 | 2037-08 | 3420.11 | 599.01 | 2821.09 | 273646.19 |
| 146 | 2037-09 | 3413.99 | 592.90 | 2821.09 | 270825.09 |
| 147 | 2037-10 | 3407.88 | 586.79 | 2821.09 | 268004.00 |
| 148 | 2037-11 | 3401.77 | 580.68 | 2821.09 | 265182.90 |
| 149 | 2037-12 | 3395.66 | 574.56 | 2821.09 | 262361.81 |
| 150 | 2038-01 | 3389.55 | 568.45 | 2821.09 | 259540.71 |
| 151 | 2038-02 | 3383.43 | 562.34 | 2821.09 | 256719.62 |
| 152 | 2038-03 | 3377.32 | 556.23 | 2821.09 | 253898.52 |
| 153 | 2038-04 | 3371.21 | 550.11 | 2821.09 | 251077.43 |
| 154 | 2038-05 | 3365.10 | 544.00 | 2821.09 | 248256.33 |
| 155 | 2038-06 | 3358.98 | 537.89 | 2821.09 | 245435.24 |
| 156 | 2038-07 | 3352.87 | 531.78 | 2821.09 | 242614.15 |
| 157 | 2038-08 | 3346.76 | 525.66 | 2821.09 | 239793.05 |
| 158 | 2038-09 | 3340.65 | 519.55 | 2821.09 | 236971.96 |
| 159 | 2038-10 | 3334.53 | 513.44 | 2821.09 | 234150.86 |
| 160 | 2038-11 | 3328.42 | 507.33 | 2821.09 | 231329.77 |
| 161 | 2038-12 | 3322.31 | 501.21 | 2821.09 | 228508.67 |
| 162 | 2039-01 | 3316.20 | 495.10 | 2821.09 | 225687.58 |
| 163 | 2039-02 | 3310.08 | 488.99 | 2821.09 | 222866.48 |
| 164 | 2039-03 | 3303.97 | 482.88 | 2821.09 | 220045.39 |
| 165 | 2039-04 | 3297.86 | 476.77 | 2821.09 | 217224.29 |
| 166 | 2039-05 | 3291.75 | 470.65 | 2821.09 | 214403.20 |
| 167 | 2039-06 | 3285.63 | 464.54 | 2821.09 | 211582.10 |
| 168 | 2039-07 | 3279.52 | 458.43 | 2821.09 | 208761.01 |
| 169 | 2039-08 | 3273.41 | 452.32 | 2821.09 | 205939.91 |
| 170 | 2039-09 | 3267.30 | 446.20 | 2821.09 | 203118.82 |
| 171 | 2039-10 | 3261.19 | 440.09 | 2821.09 | 200297.72 |
| 172 | 2039-11 | 3255.07 | 433.98 | 2821.09 | 197476.63 |
| 173 | 2039-12 | 3248.96 | 427.87 | 2821.09 | 194655.54 |
| 174 | 2040-01 | 3242.85 | 421.75 | 2821.09 | 191834.44 |
| 175 | 2040-02 | 3236.74 | 415.64 | 2821.09 | 189013.35 |
| 176 | 2040-03 | 3230.62 | 409.53 | 2821.09 | 186192.25 |
| 177 | 2040-04 | 3224.51 | 403.42 | 2821.09 | 183371.16 |
| 178 | 2040-05 | 3218.40 | 397.30 | 2821.09 | 180550.06 |
| 179 | 2040-06 | 3212.29 | 391.19 | 2821.09 | 177728.97 |
| 180 | 2040-07 | 3206.17 | 385.08 | 2821.09 | 174907.87 |
| 181 | 2040-08 | 3200.06 | 378.97 | 2821.09 | 172086.78 |
| 182 | 2040-09 | 3193.95 | 372.85 | 2821.09 | 169265.68 |
| 183 | 2040-10 | 3187.84 | 366.74 | 2821.09 | 166444.59 |
| 184 | 2040-11 | 3181.72 | 360.63 | 2821.09 | 163623.49 |
| 185 | 2040-12 | 3175.61 | 354.52 | 2821.09 | 160802.40 |
| 186 | 2041-01 | 3169.50 | 348.41 | 2821.09 | 157981.30 |
| 187 | 2041-02 | 3163.39 | 342.29 | 2821.09 | 155160.21 |
| 188 | 2041-03 | 3157.28 | 336.18 | 2821.09 | 152339.11 |
| 189 | 2041-04 | 3151.16 | 330.07 | 2821.09 | 149518.02 |
| 190 | 2041-05 | 3145.05 | 323.96 | 2821.09 | 146696.92 |
| 191 | 2041-06 | 3138.94 | 317.84 | 2821.09 | 143875.83 |
| 192 | 2041-07 | 3132.83 | 311.73 | 2821.09 | 141054.74 |
| 193 | 2041-08 | 3126.71 | 305.62 | 2821.09 | 138233.64 |
| 194 | 2041-09 | 3120.60 | 299.51 | 2821.09 | 135412.55 |
| 195 | 2041-10 | 3114.49 | 293.39 | 2821.09 | 132591.45 |
| 196 | 2041-11 | 3108.38 | 287.28 | 2821.09 | 129770.36 |
| 197 | 2041-12 | 3102.26 | 281.17 | 2821.09 | 126949.26 |
| 198 | 2042-01 | 3096.15 | 275.06 | 2821.09 | 124128.17 |
| 199 | 2042-02 | 3090.04 | 268.94 | 2821.09 | 121307.07 |
| 200 | 2042-03 | 3083.93 | 262.83 | 2821.09 | 118485.98 |
| 201 | 2042-04 | 3077.81 | 256.72 | 2821.09 | 115664.88 |
| 202 | 2042-05 | 3071.70 | 250.61 | 2821.09 | 112843.79 |
| 203 | 2042-06 | 3065.59 | 244.49 | 2821.09 | 110022.69 |
| 204 | 2042-07 | 3059.48 | 238.38 | 2821.09 | 107201.60 |
| 205 | 2042-08 | 3053.36 | 232.27 | 2821.09 | 104380.50 |
| 206 | 2042-09 | 3047.25 | 226.16 | 2821.09 | 101559.41 |
| 207 | 2042-10 | 3041.14 | 220.05 | 2821.09 | 98738.31 |
| 208 | 2042-11 | 3035.03 | 213.93 | 2821.09 | 95917.22 |
| 209 | 2042-12 | 3028.92 | 207.82 | 2821.09 | 93096.13 |
| 210 | 2043-01 | 3022.80 | 201.71 | 2821.09 | 90275.03 |
| 211 | 2043-02 | 3016.69 | 195.60 | 2821.09 | 87453.94 |
| 212 | 2043-03 | 3010.58 | 189.48 | 2821.09 | 84632.84 |
| 213 | 2043-04 | 3004.47 | 183.37 | 2821.09 | 81811.75 |
| 214 | 2043-05 | 2998.35 | 177.26 | 2821.09 | 78990.65 |
| 215 | 2043-06 | 2992.24 | 171.15 | 2821.09 | 76169.56 |
| 216 | 2043-07 | 2986.13 | 165.03 | 2821.09 | 73348.46 |
| 217 | 2043-08 | 2980.02 | 158.92 | 2821.09 | 70527.37 |
| 218 | 2043-09 | 2973.90 | 152.81 | 2821.09 | 67706.27 |
| 219 | 2043-10 | 2967.79 | 146.70 | 2821.09 | 64885.18 |
| 220 | 2043-11 | 2961.68 | 140.58 | 2821.09 | 62064.08 |
| 221 | 2043-12 | 2955.57 | 134.47 | 2821.09 | 59242.99 |
| 222 | 2044-01 | 2949.45 | 128.36 | 2821.09 | 56421.89 |
| 223 | 2044-02 | 2943.34 | 122.25 | 2821.09 | 53600.80 |
| 224 | 2044-03 | 2937.23 | 116.14 | 2821.09 | 50779.70 |
| 225 | 2044-04 | 2931.12 | 110.02 | 2821.09 | 47958.61 |
| 226 | 2044-05 | 2925.01 | 103.91 | 2821.09 | 45137.52 |
| 227 | 2044-06 | 2918.89 | 97.80 | 2821.09 | 42316.42 |
| 228 | 2044-07 | 2912.78 | 91.69 | 2821.09 | 39495.33 |
| 229 | 2044-08 | 2906.67 | 85.57 | 2821.09 | 36674.23 |
| 230 | 2044-09 | 2900.56 | 79.46 | 2821.09 | 33853.14 |
| 231 | 2044-10 | 2894.44 | 73.35 | 2821.09 | 31032.04 |
| 232 | 2044-11 | 2888.33 | 67.24 | 2821.09 | 28210.95 |
| 233 | 2044-12 | 2882.22 | 61.12 | 2821.09 | 25389.85 |
| 234 | 2045-01 | 2876.11 | 55.01 | 2821.09 | 22568.76 |
| 235 | 2045-02 | 2869.99 | 48.90 | 2821.09 | 19747.66 |
| 236 | 2045-03 | 2863.88 | 42.79 | 2821.09 | 16926.57 |
| 237 | 2045-04 | 2857.77 | 36.67 | 2821.09 | 14105.47 |
| 238 | 2045-05 | 2851.66 | 30.56 | 2821.09 | 11284.38 |
| 239 | 2045-06 | 2845.54 | 24.45 | 2821.09 | 8463.28 |
| 240 | 2045-07 | 2839.43 | 18.34 | 2821.09 | 5642.19 |
| 241 | 2045-08 | 2833.32 | 12.22 | 2821.09 | 2821.09 |
| 242 | 2045-09 | 2827.21 | 6.11 | 2821.09 | 0.00 |