深圳贷款68.27万（公积金贷款）房贷，还款19年9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：19年9个月
每月还款：3686.28元
利息总额：19.09万
本息合计：87.36万
| 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 | 3686.28 | 1479.19 | 2207.09 | 680497.83 |
| 2 | 2025-09 | 3686.28 | 1474.41 | 2211.87 | 678285.96 |
| 3 | 2025-10 | 3686.28 | 1469.62 | 2216.66 | 676069.30 |
| 4 | 2025-11 | 3686.28 | 1464.82 | 2221.46 | 673847.84 |
| 5 | 2025-12 | 3686.28 | 1460.00 | 2226.28 | 671621.56 |
| 6 | 2026-01 | 3686.28 | 1455.18 | 2231.10 | 669390.46 |
| 7 | 2026-02 | 3686.28 | 1450.35 | 2235.94 | 667154.52 |
| 8 | 2026-03 | 3686.28 | 1445.50 | 2240.78 | 664913.74 |
| 9 | 2026-04 | 3686.28 | 1440.65 | 2245.63 | 662668.11 |
| 10 | 2026-05 | 3686.28 | 1435.78 | 2250.50 | 660417.61 |
| 11 | 2026-06 | 3686.28 | 1430.90 | 2255.38 | 658162.23 |
| 12 | 2026-07 | 3686.28 | 1426.02 | 2260.26 | 655901.97 |
| 13 | 2026-08 | 3686.28 | 1421.12 | 2265.16 | 653636.81 |
| 14 | 2026-09 | 3686.28 | 1416.21 | 2270.07 | 651366.74 |
| 15 | 2026-10 | 3686.28 | 1411.29 | 2274.99 | 649091.75 |
| 16 | 2026-11 | 3686.28 | 1406.37 | 2279.92 | 646811.84 |
| 17 | 2026-12 | 3686.28 | 1401.43 | 2284.86 | 644526.98 |
| 18 | 2027-01 | 3686.28 | 1396.48 | 2289.81 | 642237.18 |
| 19 | 2027-02 | 3686.28 | 1391.51 | 2294.77 | 639942.41 |
| 20 | 2027-03 | 3686.28 | 1386.54 | 2299.74 | 637642.67 |
| 21 | 2027-04 | 3686.28 | 1381.56 | 2304.72 | 635337.95 |
| 22 | 2027-05 | 3686.28 | 1376.57 | 2309.72 | 633028.23 |
| 23 | 2027-06 | 3686.28 | 1371.56 | 2314.72 | 630713.51 |
| 24 | 2027-07 | 3686.28 | 1366.55 | 2319.74 | 628393.78 |
| 25 | 2027-08 | 3686.28 | 1361.52 | 2324.76 | 626069.02 |
| 26 | 2027-09 | 3686.28 | 1356.48 | 2329.80 | 623739.22 |
| 27 | 2027-10 | 3686.28 | 1351.43 | 2334.85 | 621404.37 |
| 28 | 2027-11 | 3686.28 | 1346.38 | 2339.91 | 619064.47 |
| 29 | 2027-12 | 3686.28 | 1341.31 | 2344.97 | 616719.49 |
| 30 | 2028-01 | 3686.28 | 1336.23 | 2350.06 | 614369.44 |
| 31 | 2028-02 | 3686.28 | 1331.13 | 2355.15 | 612014.29 |
| 32 | 2028-03 | 3686.28 | 1326.03 | 2360.25 | 609654.04 |
| 33 | 2028-04 | 3686.28 | 1320.92 | 2365.36 | 607288.68 |
| 34 | 2028-05 | 3686.28 | 1315.79 | 2370.49 | 604918.19 |
| 35 | 2028-06 | 3686.28 | 1310.66 | 2375.63 | 602542.56 |
| 36 | 2028-07 | 3686.28 | 1305.51 | 2380.77 | 600161.79 |
| 37 | 2028-08 | 3686.28 | 1300.35 | 2385.93 | 597775.86 |
| 38 | 2028-09 | 3686.28 | 1295.18 | 2391.10 | 595384.76 |
| 39 | 2028-10 | 3686.28 | 1290.00 | 2396.28 | 592988.48 |
| 40 | 2028-11 | 3686.28 | 1284.81 | 2401.47 | 590587.00 |
| 41 | 2028-12 | 3686.28 | 1279.61 | 2406.68 | 588180.33 |
| 42 | 2029-01 | 3686.28 | 1274.39 | 2411.89 | 585768.44 |
| 43 | 2029-02 | 3686.28 | 1269.16 | 2417.12 | 583351.32 |
| 44 | 2029-03 | 3686.28 | 1263.93 | 2422.35 | 580928.97 |
| 45 | 2029-04 | 3686.28 | 1258.68 | 2427.60 | 578501.37 |
| 46 | 2029-05 | 3686.28 | 1253.42 | 2432.86 | 576068.51 |
| 47 | 2029-06 | 3686.28 | 1248.15 | 2438.13 | 573630.37 |
| 48 | 2029-07 | 3686.28 | 1242.87 | 2443.42 | 571186.96 |
| 49 | 2029-08 | 3686.28 | 1237.57 | 2448.71 | 568738.25 |
| 50 | 2029-09 | 3686.28 | 1232.27 | 2454.01 | 566284.23 |
| 51 | 2029-10 | 3686.28 | 1226.95 | 2459.33 | 563824.90 |
| 52 | 2029-11 | 3686.28 | 1221.62 | 2464.66 | 561360.24 |
| 53 | 2029-12 | 3686.28 | 1216.28 | 2470.00 | 558890.24 |
| 54 | 2030-01 | 3686.28 | 1210.93 | 2475.35 | 556414.89 |
| 55 | 2030-02 | 3686.28 | 1205.57 | 2480.72 | 553934.17 |
| 56 | 2030-03 | 3686.28 | 1200.19 | 2486.09 | 551448.08 |
| 57 | 2030-04 | 3686.28 | 1194.80 | 2491.48 | 548956.60 |
| 58 | 2030-05 | 3686.28 | 1189.41 | 2496.88 | 546459.73 |
| 59 | 2030-06 | 3686.28 | 1184.00 | 2502.29 | 543957.44 |
| 60 | 2030-07 | 3686.28 | 1178.57 | 2507.71 | 541449.74 |
| 61 | 2030-08 | 3686.28 | 1173.14 | 2513.14 | 538936.60 |
| 62 | 2030-09 | 3686.28 | 1167.70 | 2518.59 | 536418.01 |
| 63 | 2030-10 | 3686.28 | 1162.24 | 2524.04 | 533893.97 |
| 64 | 2030-11 | 3686.28 | 1156.77 | 2529.51 | 531364.46 |
| 65 | 2030-12 | 3686.28 | 1151.29 | 2534.99 | 528829.47 |
| 66 | 2031-01 | 3686.28 | 1145.80 | 2540.48 | 526288.98 |
| 67 | 2031-02 | 3686.28 | 1140.29 | 2545.99 | 523743.00 |
| 68 | 2031-03 | 3686.28 | 1134.78 | 2551.50 | 521191.49 |
| 69 | 2031-04 | 3686.28 | 1129.25 | 2557.03 | 518634.46 |
| 70 | 2031-05 | 3686.28 | 1123.71 | 2562.57 | 516071.88 |
| 71 | 2031-06 | 3686.28 | 1118.16 | 2568.13 | 513503.76 |
| 72 | 2031-07 | 3686.28 | 1112.59 | 2573.69 | 510930.07 |
| 73 | 2031-08 | 3686.28 | 1107.02 | 2579.27 | 508350.80 |
| 74 | 2031-09 | 3686.28 | 1101.43 | 2584.85 | 505765.95 |
| 75 | 2031-10 | 3686.28 | 1095.83 | 2590.45 | 503175.49 |
| 76 | 2031-11 | 3686.28 | 1090.21 | 2596.07 | 500579.43 |
| 77 | 2031-12 | 3686.28 | 1084.59 | 2601.69 | 497977.73 |
| 78 | 2032-01 | 3686.28 | 1078.95 | 2607.33 | 495370.40 |
| 79 | 2032-02 | 3686.28 | 1073.30 | 2612.98 | 492757.43 |
| 80 | 2032-03 | 3686.28 | 1067.64 | 2618.64 | 490138.79 |
| 81 | 2032-04 | 3686.28 | 1061.97 | 2624.31 | 487514.47 |
| 82 | 2032-05 | 3686.28 | 1056.28 | 2630.00 | 484884.47 |
| 83 | 2032-06 | 3686.28 | 1050.58 | 2635.70 | 482248.77 |
| 84 | 2032-07 | 3686.28 | 1044.87 | 2641.41 | 479607.37 |
| 85 | 2032-08 | 3686.28 | 1039.15 | 2647.13 | 476960.23 |
| 86 | 2032-09 | 3686.28 | 1033.41 | 2652.87 | 474307.37 |
| 87 | 2032-10 | 3686.28 | 1027.67 | 2658.62 | 471648.75 |
| 88 | 2032-11 | 3686.28 | 1021.91 | 2664.38 | 468984.38 |
| 89 | 2032-12 | 3686.28 | 1016.13 | 2670.15 | 466314.23 |
| 90 | 2033-01 | 3686.28 | 1010.35 | 2675.93 | 463638.29 |
| 91 | 2033-02 | 3686.28 | 1004.55 | 2681.73 | 460956.56 |
| 92 | 2033-03 | 3686.28 | 998.74 | 2687.54 | 458269.02 |
| 93 | 2033-04 | 3686.28 | 992.92 | 2693.36 | 455575.65 |
| 94 | 2033-05 | 3686.28 | 987.08 | 2699.20 | 452876.45 |
| 95 | 2033-06 | 3686.28 | 981.23 | 2705.05 | 450171.41 |
| 96 | 2033-07 | 3686.28 | 975.37 | 2710.91 | 447460.50 |
| 97 | 2033-08 | 3686.28 | 969.50 | 2716.78 | 444743.71 |
| 98 | 2033-09 | 3686.28 | 963.61 | 2722.67 | 442021.04 |
| 99 | 2033-10 | 3686.28 | 957.71 | 2728.57 | 439292.47 |
| 100 | 2033-11 | 3686.28 | 951.80 | 2734.48 | 436557.99 |
| 101 | 2033-12 | 3686.28 | 945.88 | 2740.41 | 433817.59 |
| 102 | 2034-01 | 3686.28 | 939.94 | 2746.34 | 431071.24 |
| 103 | 2034-02 | 3686.28 | 933.99 | 2752.29 | 428318.95 |
| 104 | 2034-03 | 3686.28 | 928.02 | 2758.26 | 425560.69 |
| 105 | 2034-04 | 3686.28 | 922.05 | 2764.23 | 422796.46 |
| 106 | 2034-05 | 3686.28 | 916.06 | 2770.22 | 420026.24 |
| 107 | 2034-06 | 3686.28 | 910.06 | 2776.22 | 417250.01 |
| 108 | 2034-07 | 3686.28 | 904.04 | 2782.24 | 414467.77 |
| 109 | 2034-08 | 3686.28 | 898.01 | 2788.27 | 411679.51 |
| 110 | 2034-09 | 3686.28 | 891.97 | 2794.31 | 408885.20 |
| 111 | 2034-10 | 3686.28 | 885.92 | 2800.36 | 406084.83 |
| 112 | 2034-11 | 3686.28 | 879.85 | 2806.43 | 403278.40 |
| 113 | 2034-12 | 3686.28 | 873.77 | 2812.51 | 400465.89 |
| 114 | 2035-01 | 3686.28 | 867.68 | 2818.61 | 397647.29 |
| 115 | 2035-02 | 3686.28 | 861.57 | 2824.71 | 394822.58 |
| 116 | 2035-03 | 3686.28 | 855.45 | 2830.83 | 391991.74 |
| 117 | 2035-04 | 3686.28 | 849.32 | 2836.97 | 389154.78 |
| 118 | 2035-05 | 3686.28 | 843.17 | 2843.11 | 386311.67 |
| 119 | 2035-06 | 3686.28 | 837.01 | 2849.27 | 383462.39 |
| 120 | 2035-07 | 3686.28 | 830.84 | 2855.45 | 380606.95 |
| 121 | 2035-08 | 3686.28 | 824.65 | 2861.63 | 377745.31 |
| 122 | 2035-09 | 3686.28 | 818.45 | 2867.83 | 374877.48 |
| 123 | 2035-10 | 3686.28 | 812.23 | 2874.05 | 372003.43 |
| 124 | 2035-11 | 3686.28 | 806.01 | 2880.27 | 369123.16 |
| 125 | 2035-12 | 3686.28 | 799.77 | 2886.51 | 366236.65 |
| 126 | 2036-01 | 3686.28 | 793.51 | 2892.77 | 363343.88 |
| 127 | 2036-02 | 3686.28 | 787.25 | 2899.04 | 360444.84 |
| 128 | 2036-03 | 3686.28 | 780.96 | 2905.32 | 357539.52 |
| 129 | 2036-04 | 3686.28 | 774.67 | 2911.61 | 354627.91 |
| 130 | 2036-05 | 3686.28 | 768.36 | 2917.92 | 351709.99 |
| 131 | 2036-06 | 3686.28 | 762.04 | 2924.24 | 348785.75 |
| 132 | 2036-07 | 3686.28 | 755.70 | 2930.58 | 345855.17 |
| 133 | 2036-08 | 3686.28 | 749.35 | 2936.93 | 342918.24 |
| 134 | 2036-09 | 3686.28 | 742.99 | 2943.29 | 339974.95 |
| 135 | 2036-10 | 3686.28 | 736.61 | 2949.67 | 337025.28 |
| 136 | 2036-11 | 3686.28 | 730.22 | 2956.06 | 334069.22 |
| 137 | 2036-12 | 3686.28 | 723.82 | 2962.46 | 331106.76 |
| 138 | 2037-01 | 3686.28 | 717.40 | 2968.88 | 328137.87 |
| 139 | 2037-02 | 3686.28 | 710.97 | 2975.32 | 325162.56 |
| 140 | 2037-03 | 3686.28 | 704.52 | 2981.76 | 322180.80 |
| 141 | 2037-04 | 3686.28 | 698.06 | 2988.22 | 319192.57 |
| 142 | 2037-05 | 3686.28 | 691.58 | 2994.70 | 316197.88 |
| 143 | 2037-06 | 3686.28 | 685.10 | 3001.19 | 313196.69 |
| 144 | 2037-07 | 3686.28 | 678.59 | 3007.69 | 310189.00 |
| 145 | 2037-08 | 3686.28 | 672.08 | 3014.20 | 307174.80 |
| 146 | 2037-09 | 3686.28 | 665.55 | 3020.74 | 304154.06 |
| 147 | 2037-10 | 3686.28 | 659.00 | 3027.28 | 301126.78 |
| 148 | 2037-11 | 3686.28 | 652.44 | 3033.84 | 298092.94 |
| 149 | 2037-12 | 3686.28 | 645.87 | 3040.41 | 295052.53 |
| 150 | 2038-01 | 3686.28 | 639.28 | 3047.00 | 292005.53 |
| 151 | 2038-02 | 3686.28 | 632.68 | 3053.60 | 288951.92 |
| 152 | 2038-03 | 3686.28 | 626.06 | 3060.22 | 285891.71 |
| 153 | 2038-04 | 3686.28 | 619.43 | 3066.85 | 282824.86 |
| 154 | 2038-05 | 3686.28 | 612.79 | 3073.49 | 279751.36 |
| 155 | 2038-06 | 3686.28 | 606.13 | 3080.15 | 276671.21 |
| 156 | 2038-07 | 3686.28 | 599.45 | 3086.83 | 273584.38 |
| 157 | 2038-08 | 3686.28 | 592.77 | 3093.52 | 270490.87 |
| 158 | 2038-09 | 3686.28 | 586.06 | 3100.22 | 267390.65 |
| 159 | 2038-10 | 3686.28 | 579.35 | 3106.93 | 264283.71 |
| 160 | 2038-11 | 3686.28 | 572.61 | 3113.67 | 261170.05 |
| 161 | 2038-12 | 3686.28 | 565.87 | 3120.41 | 258049.64 |
| 162 | 2039-01 | 3686.28 | 559.11 | 3127.17 | 254922.46 |
| 163 | 2039-02 | 3686.28 | 552.33 | 3133.95 | 251788.51 |
| 164 | 2039-03 | 3686.28 | 545.54 | 3140.74 | 248647.77 |
| 165 | 2039-04 | 3686.28 | 538.74 | 3147.54 | 245500.23 |
| 166 | 2039-05 | 3686.28 | 531.92 | 3154.36 | 242345.86 |
| 167 | 2039-06 | 3686.28 | 525.08 | 3161.20 | 239184.67 |
| 168 | 2039-07 | 3686.28 | 518.23 | 3168.05 | 236016.62 |
| 169 | 2039-08 | 3686.28 | 511.37 | 3174.91 | 232841.71 |
| 170 | 2039-09 | 3686.28 | 504.49 | 3181.79 | 229659.92 |
| 171 | 2039-10 | 3686.28 | 497.60 | 3188.68 | 226471.23 |
| 172 | 2039-11 | 3686.28 | 490.69 | 3195.59 | 223275.64 |
| 173 | 2039-12 | 3686.28 | 483.76 | 3202.52 | 220073.12 |
| 174 | 2040-01 | 3686.28 | 476.83 | 3209.46 | 216863.66 |
| 175 | 2040-02 | 3686.28 | 469.87 | 3216.41 | 213647.25 |
| 176 | 2040-03 | 3686.28 | 462.90 | 3223.38 | 210423.88 |
| 177 | 2040-04 | 3686.28 | 455.92 | 3230.36 | 207193.51 |
| 178 | 2040-05 | 3686.28 | 448.92 | 3237.36 | 203956.15 |
| 179 | 2040-06 | 3686.28 | 441.90 | 3244.38 | 200711.78 |
| 180 | 2040-07 | 3686.28 | 434.88 | 3251.41 | 197460.37 |
| 181 | 2040-08 | 3686.28 | 427.83 | 3258.45 | 194201.92 |
| 182 | 2040-09 | 3686.28 | 420.77 | 3265.51 | 190936.41 |
| 183 | 2040-10 | 3686.28 | 413.70 | 3272.59 | 187663.82 |
| 184 | 2040-11 | 3686.28 | 406.60 | 3279.68 | 184384.15 |
| 185 | 2040-12 | 3686.28 | 399.50 | 3286.78 | 181097.36 |
| 186 | 2041-01 | 3686.28 | 392.38 | 3293.90 | 177803.46 |
| 187 | 2041-02 | 3686.28 | 385.24 | 3301.04 | 174502.42 |
| 188 | 2041-03 | 3686.28 | 378.09 | 3308.19 | 171194.23 |
| 189 | 2041-04 | 3686.28 | 370.92 | 3315.36 | 167878.87 |
| 190 | 2041-05 | 3686.28 | 363.74 | 3322.54 | 164556.32 |
| 191 | 2041-06 | 3686.28 | 356.54 | 3329.74 | 161226.58 |
| 192 | 2041-07 | 3686.28 | 349.32 | 3336.96 | 157889.62 |
| 193 | 2041-08 | 3686.28 | 342.09 | 3344.19 | 154545.44 |
| 194 | 2041-09 | 3686.28 | 334.85 | 3351.43 | 151194.01 |
| 195 | 2041-10 | 3686.28 | 327.59 | 3358.69 | 147835.31 |
| 196 | 2041-11 | 3686.28 | 320.31 | 3365.97 | 144469.34 |
| 197 | 2041-12 | 3686.28 | 313.02 | 3373.26 | 141096.08 |
| 198 | 2042-01 | 3686.28 | 305.71 | 3380.57 | 137715.50 |
| 199 | 2042-02 | 3686.28 | 298.38 | 3387.90 | 134327.60 |
| 200 | 2042-03 | 3686.28 | 291.04 | 3395.24 | 130932.37 |
| 201 | 2042-04 | 3686.28 | 283.69 | 3402.59 | 127529.77 |
| 202 | 2042-05 | 3686.28 | 276.31 | 3409.97 | 124119.81 |
| 203 | 2042-06 | 3686.28 | 268.93 | 3417.35 | 120702.45 |
| 204 | 2042-07 | 3686.28 | 261.52 | 3424.76 | 117277.69 |
| 205 | 2042-08 | 3686.28 | 254.10 | 3432.18 | 113845.51 |
| 206 | 2042-09 | 3686.28 | 246.67 | 3439.62 | 110405.90 |
| 207 | 2042-10 | 3686.28 | 239.21 | 3447.07 | 106958.83 |
| 208 | 2042-11 | 3686.28 | 231.74 | 3454.54 | 103504.29 |
| 209 | 2042-12 | 3686.28 | 224.26 | 3462.02 | 100042.27 |
| 210 | 2043-01 | 3686.28 | 216.76 | 3469.52 | 96572.75 |
| 211 | 2043-02 | 3686.28 | 209.24 | 3477.04 | 93095.71 |
| 212 | 2043-03 | 3686.28 | 201.71 | 3484.57 | 89611.13 |
| 213 | 2043-04 | 3686.28 | 194.16 | 3492.12 | 86119.01 |
| 214 | 2043-05 | 3686.28 | 186.59 | 3499.69 | 82619.32 |
| 215 | 2043-06 | 3686.28 | 179.01 | 3507.27 | 79112.05 |
| 216 | 2043-07 | 3686.28 | 171.41 | 3514.87 | 75597.17 |
| 217 | 2043-08 | 3686.28 | 163.79 | 3522.49 | 72074.69 |
| 218 | 2043-09 | 3686.28 | 156.16 | 3530.12 | 68544.57 |
| 219 | 2043-10 | 3686.28 | 148.51 | 3537.77 | 65006.80 |
| 220 | 2043-11 | 3686.28 | 140.85 | 3545.43 | 61461.37 |
| 221 | 2043-12 | 3686.28 | 133.17 | 3553.11 | 57908.25 |
| 222 | 2044-01 | 3686.28 | 125.47 | 3560.81 | 54347.44 |
| 223 | 2044-02 | 3686.28 | 117.75 | 3568.53 | 50778.91 |
| 224 | 2044-03 | 3686.28 | 110.02 | 3576.26 | 47202.65 |
| 225 | 2044-04 | 3686.28 | 102.27 | 3584.01 | 43618.64 |
| 226 | 2044-05 | 3686.28 | 94.51 | 3591.77 | 40026.87 |
| 227 | 2044-06 | 3686.28 | 86.72 | 3599.56 | 36427.31 |
| 228 | 2044-07 | 3686.28 | 78.93 | 3607.36 | 32819.95 |
| 229 | 2044-08 | 3686.28 | 71.11 | 3615.17 | 29204.78 |
| 230 | 2044-09 | 3686.28 | 63.28 | 3623.00 | 25581.78 |
| 231 | 2044-10 | 3686.28 | 55.43 | 3630.85 | 21950.93 |
| 232 | 2044-11 | 3686.28 | 47.56 | 3638.72 | 18312.20 |
| 233 | 2044-12 | 3686.28 | 39.68 | 3646.60 | 14665.60 |
| 234 | 2045-01 | 3686.28 | 31.78 | 3654.51 | 11011.09 |
| 235 | 2045-02 | 3686.28 | 23.86 | 3662.42 | 7348.67 |
| 236 | 2045-03 | 3686.28 | 15.92 | 3670.36 | 3678.31 |
| 237 | 2045-04 | 3686.28 | 7.97 | 3678.31 | 0.00 |
等额本金还款方式：
贷款总额：68.27万
还款月数：19年9个月
首月还款：4359.81元
每月递减：6.24元
利息总额：17.6万
本息合计：85.87万
节省利息：14919.63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 | 4359.81 | 1479.19 | 2880.61 | 679824.31 |
| 2 | 2025-09 | 4353.56 | 1472.95 | 2880.61 | 676943.70 |
| 3 | 2025-10 | 4347.32 | 1466.71 | 2880.61 | 674063.09 |
| 4 | 2025-11 | 4341.08 | 1460.47 | 2880.61 | 671182.47 |
| 5 | 2025-12 | 4334.84 | 1454.23 | 2880.61 | 668301.86 |
| 6 | 2026-01 | 4328.60 | 1447.99 | 2880.61 | 665421.25 |
| 7 | 2026-02 | 4322.36 | 1441.75 | 2880.61 | 662540.64 |
| 8 | 2026-03 | 4316.12 | 1435.50 | 2880.61 | 659660.03 |
| 9 | 2026-04 | 4309.87 | 1429.26 | 2880.61 | 656779.42 |
| 10 | 2026-05 | 4303.63 | 1423.02 | 2880.61 | 653898.81 |
| 11 | 2026-06 | 4297.39 | 1416.78 | 2880.61 | 651018.19 |
| 12 | 2026-07 | 4291.15 | 1410.54 | 2880.61 | 648137.58 |
| 13 | 2026-08 | 4284.91 | 1404.30 | 2880.61 | 645256.97 |
| 14 | 2026-09 | 4278.67 | 1398.06 | 2880.61 | 642376.36 |
| 15 | 2026-10 | 4272.43 | 1391.82 | 2880.61 | 639495.75 |
| 16 | 2026-11 | 4266.19 | 1385.57 | 2880.61 | 636615.14 |
| 17 | 2026-12 | 4259.94 | 1379.33 | 2880.61 | 633734.52 |
| 18 | 2027-01 | 4253.70 | 1373.09 | 2880.61 | 630853.91 |
| 19 | 2027-02 | 4247.46 | 1366.85 | 2880.61 | 627973.30 |
| 20 | 2027-03 | 4241.22 | 1360.61 | 2880.61 | 625092.69 |
| 21 | 2027-04 | 4234.98 | 1354.37 | 2880.61 | 622212.08 |
| 22 | 2027-05 | 4228.74 | 1348.13 | 2880.61 | 619331.47 |
| 23 | 2027-06 | 4222.50 | 1341.88 | 2880.61 | 616450.86 |
| 24 | 2027-07 | 4216.25 | 1335.64 | 2880.61 | 613570.24 |
| 25 | 2027-08 | 4210.01 | 1329.40 | 2880.61 | 610689.63 |
| 26 | 2027-09 | 4203.77 | 1323.16 | 2880.61 | 607809.02 |
| 27 | 2027-10 | 4197.53 | 1316.92 | 2880.61 | 604928.41 |
| 28 | 2027-11 | 4191.29 | 1310.68 | 2880.61 | 602047.80 |
| 29 | 2027-12 | 4185.05 | 1304.44 | 2880.61 | 599167.19 |
| 30 | 2028-01 | 4178.81 | 1298.20 | 2880.61 | 596286.58 |
| 31 | 2028-02 | 4172.57 | 1291.95 | 2880.61 | 593405.96 |
| 32 | 2028-03 | 4166.32 | 1285.71 | 2880.61 | 590525.35 |
| 33 | 2028-04 | 4160.08 | 1279.47 | 2880.61 | 587644.74 |
| 34 | 2028-05 | 4153.84 | 1273.23 | 2880.61 | 584764.13 |
| 35 | 2028-06 | 4147.60 | 1266.99 | 2880.61 | 581883.52 |
| 36 | 2028-07 | 4141.36 | 1260.75 | 2880.61 | 579002.91 |
| 37 | 2028-08 | 4135.12 | 1254.51 | 2880.61 | 576122.30 |
| 38 | 2028-09 | 4128.88 | 1248.26 | 2880.61 | 573241.68 |
| 39 | 2028-10 | 4122.64 | 1242.02 | 2880.61 | 570361.07 |
| 40 | 2028-11 | 4116.39 | 1235.78 | 2880.61 | 567480.46 |
| 41 | 2028-12 | 4110.15 | 1229.54 | 2880.61 | 564599.85 |
| 42 | 2029-01 | 4103.91 | 1223.30 | 2880.61 | 561719.24 |
| 43 | 2029-02 | 4097.67 | 1217.06 | 2880.61 | 558838.63 |
| 44 | 2029-03 | 4091.43 | 1210.82 | 2880.61 | 555958.02 |
| 45 | 2029-04 | 4085.19 | 1204.58 | 2880.61 | 553077.40 |
| 46 | 2029-05 | 4078.95 | 1198.33 | 2880.61 | 550196.79 |
| 47 | 2029-06 | 4072.70 | 1192.09 | 2880.61 | 547316.18 |
| 48 | 2029-07 | 4066.46 | 1185.85 | 2880.61 | 544435.57 |
| 49 | 2029-08 | 4060.22 | 1179.61 | 2880.61 | 541554.96 |
| 50 | 2029-09 | 4053.98 | 1173.37 | 2880.61 | 538674.35 |
| 51 | 2029-10 | 4047.74 | 1167.13 | 2880.61 | 535793.73 |
| 52 | 2029-11 | 4041.50 | 1160.89 | 2880.61 | 532913.12 |
| 53 | 2029-12 | 4035.26 | 1154.65 | 2880.61 | 530032.51 |
| 54 | 2030-01 | 4029.02 | 1148.40 | 2880.61 | 527151.90 |
| 55 | 2030-02 | 4022.77 | 1142.16 | 2880.61 | 524271.29 |
| 56 | 2030-03 | 4016.53 | 1135.92 | 2880.61 | 521390.68 |
| 57 | 2030-04 | 4010.29 | 1129.68 | 2880.61 | 518510.07 |
| 58 | 2030-05 | 4004.05 | 1123.44 | 2880.61 | 515629.45 |
| 59 | 2030-06 | 3997.81 | 1117.20 | 2880.61 | 512748.84 |
| 60 | 2030-07 | 3991.57 | 1110.96 | 2880.61 | 509868.23 |
| 61 | 2030-08 | 3985.33 | 1104.71 | 2880.61 | 506987.62 |
| 62 | 2030-09 | 3979.08 | 1098.47 | 2880.61 | 504107.01 |
| 63 | 2030-10 | 3972.84 | 1092.23 | 2880.61 | 501226.40 |
| 64 | 2030-11 | 3966.60 | 1085.99 | 2880.61 | 498345.79 |
| 65 | 2030-12 | 3960.36 | 1079.75 | 2880.61 | 495465.17 |
| 66 | 2031-01 | 3954.12 | 1073.51 | 2880.61 | 492584.56 |
| 67 | 2031-02 | 3947.88 | 1067.27 | 2880.61 | 489703.95 |
| 68 | 2031-03 | 3941.64 | 1061.03 | 2880.61 | 486823.34 |
| 69 | 2031-04 | 3935.40 | 1054.78 | 2880.61 | 483942.73 |
| 70 | 2031-05 | 3929.15 | 1048.54 | 2880.61 | 481062.12 |
| 71 | 2031-06 | 3922.91 | 1042.30 | 2880.61 | 478181.51 |
| 72 | 2031-07 | 3916.67 | 1036.06 | 2880.61 | 475300.89 |
| 73 | 2031-08 | 3910.43 | 1029.82 | 2880.61 | 472420.28 |
| 74 | 2031-09 | 3904.19 | 1023.58 | 2880.61 | 469539.67 |
| 75 | 2031-10 | 3897.95 | 1017.34 | 2880.61 | 466659.06 |
| 76 | 2031-11 | 3891.71 | 1011.09 | 2880.61 | 463778.45 |
| 77 | 2031-12 | 3885.46 | 1004.85 | 2880.61 | 460897.84 |
| 78 | 2032-01 | 3879.22 | 998.61 | 2880.61 | 458017.22 |
| 79 | 2032-02 | 3872.98 | 992.37 | 2880.61 | 455136.61 |
| 80 | 2032-03 | 3866.74 | 986.13 | 2880.61 | 452256.00 |
| 81 | 2032-04 | 3860.50 | 979.89 | 2880.61 | 449375.39 |
| 82 | 2032-05 | 3854.26 | 973.65 | 2880.61 | 446494.78 |
| 83 | 2032-06 | 3848.02 | 967.41 | 2880.61 | 443614.17 |
| 84 | 2032-07 | 3841.78 | 961.16 | 2880.61 | 440733.56 |
| 85 | 2032-08 | 3835.53 | 954.92 | 2880.61 | 437852.94 |
| 86 | 2032-09 | 3829.29 | 948.68 | 2880.61 | 434972.33 |
| 87 | 2032-10 | 3823.05 | 942.44 | 2880.61 | 432091.72 |
| 88 | 2032-11 | 3816.81 | 936.20 | 2880.61 | 429211.11 |
| 89 | 2032-12 | 3810.57 | 929.96 | 2880.61 | 426330.50 |
| 90 | 2033-01 | 3804.33 | 923.72 | 2880.61 | 423449.89 |
| 91 | 2033-02 | 3798.09 | 917.47 | 2880.61 | 420569.28 |
| 92 | 2033-03 | 3791.84 | 911.23 | 2880.61 | 417688.66 |
| 93 | 2033-04 | 3785.60 | 904.99 | 2880.61 | 414808.05 |
| 94 | 2033-05 | 3779.36 | 898.75 | 2880.61 | 411927.44 |
| 95 | 2033-06 | 3773.12 | 892.51 | 2880.61 | 409046.83 |
| 96 | 2033-07 | 3766.88 | 886.27 | 2880.61 | 406166.22 |
| 97 | 2033-08 | 3760.64 | 880.03 | 2880.61 | 403285.61 |
| 98 | 2033-09 | 3754.40 | 873.79 | 2880.61 | 400405.00 |
| 99 | 2033-10 | 3748.16 | 867.54 | 2880.61 | 397524.38 |
| 100 | 2033-11 | 3741.91 | 861.30 | 2880.61 | 394643.77 |
| 101 | 2033-12 | 3735.67 | 855.06 | 2880.61 | 391763.16 |
| 102 | 2034-01 | 3729.43 | 848.82 | 2880.61 | 388882.55 |
| 103 | 2034-02 | 3723.19 | 842.58 | 2880.61 | 386001.94 |
| 104 | 2034-03 | 3716.95 | 836.34 | 2880.61 | 383121.33 |
| 105 | 2034-04 | 3710.71 | 830.10 | 2880.61 | 380240.71 |
| 106 | 2034-05 | 3704.47 | 823.85 | 2880.61 | 377360.10 |
| 107 | 2034-06 | 3698.23 | 817.61 | 2880.61 | 374479.49 |
| 108 | 2034-07 | 3691.98 | 811.37 | 2880.61 | 371598.88 |
| 109 | 2034-08 | 3685.74 | 805.13 | 2880.61 | 368718.27 |
| 110 | 2034-09 | 3679.50 | 798.89 | 2880.61 | 365837.66 |
| 111 | 2034-10 | 3673.26 | 792.65 | 2880.61 | 362957.05 |
| 112 | 2034-11 | 3667.02 | 786.41 | 2880.61 | 360076.43 |
| 113 | 2034-12 | 3660.78 | 780.17 | 2880.61 | 357195.82 |
| 114 | 2035-01 | 3654.54 | 773.92 | 2880.61 | 354315.21 |
| 115 | 2035-02 | 3648.29 | 767.68 | 2880.61 | 351434.60 |
| 116 | 2035-03 | 3642.05 | 761.44 | 2880.61 | 348553.99 |
| 117 | 2035-04 | 3635.81 | 755.20 | 2880.61 | 345673.38 |
| 118 | 2035-05 | 3629.57 | 748.96 | 2880.61 | 342792.77 |
| 119 | 2035-06 | 3623.33 | 742.72 | 2880.61 | 339912.15 |
| 120 | 2035-07 | 3617.09 | 736.48 | 2880.61 | 337031.54 |
| 121 | 2035-08 | 3610.85 | 730.24 | 2880.61 | 334150.93 |
| 122 | 2035-09 | 3604.61 | 723.99 | 2880.61 | 331270.32 |
| 123 | 2035-10 | 3598.36 | 717.75 | 2880.61 | 328389.71 |
| 124 | 2035-11 | 3592.12 | 711.51 | 2880.61 | 325509.10 |
| 125 | 2035-12 | 3585.88 | 705.27 | 2880.61 | 322628.49 |
| 126 | 2036-01 | 3579.64 | 699.03 | 2880.61 | 319747.87 |
| 127 | 2036-02 | 3573.40 | 692.79 | 2880.61 | 316867.26 |
| 128 | 2036-03 | 3567.16 | 686.55 | 2880.61 | 313986.65 |
| 129 | 2036-04 | 3560.92 | 680.30 | 2880.61 | 311106.04 |
| 130 | 2036-05 | 3554.67 | 674.06 | 2880.61 | 308225.43 |
| 131 | 2036-06 | 3548.43 | 667.82 | 2880.61 | 305344.82 |
| 132 | 2036-07 | 3542.19 | 661.58 | 2880.61 | 302464.21 |
| 133 | 2036-08 | 3535.95 | 655.34 | 2880.61 | 299583.59 |
| 134 | 2036-09 | 3529.71 | 649.10 | 2880.61 | 296702.98 |
| 135 | 2036-10 | 3523.47 | 642.86 | 2880.61 | 293822.37 |
| 136 | 2036-11 | 3517.23 | 636.62 | 2880.61 | 290941.76 |
| 137 | 2036-12 | 3510.99 | 630.37 | 2880.61 | 288061.15 |
| 138 | 2037-01 | 3504.74 | 624.13 | 2880.61 | 285180.54 |
| 139 | 2037-02 | 3498.50 | 617.89 | 2880.61 | 282299.92 |
| 140 | 2037-03 | 3492.26 | 611.65 | 2880.61 | 279419.31 |
| 141 | 2037-04 | 3486.02 | 605.41 | 2880.61 | 276538.70 |
| 142 | 2037-05 | 3479.78 | 599.17 | 2880.61 | 273658.09 |
| 143 | 2037-06 | 3473.54 | 592.93 | 2880.61 | 270777.48 |
| 144 | 2037-07 | 3467.30 | 586.68 | 2880.61 | 267896.87 |
| 145 | 2037-08 | 3461.05 | 580.44 | 2880.61 | 265016.26 |
| 146 | 2037-09 | 3454.81 | 574.20 | 2880.61 | 262135.64 |
| 147 | 2037-10 | 3448.57 | 567.96 | 2880.61 | 259255.03 |
| 148 | 2037-11 | 3442.33 | 561.72 | 2880.61 | 256374.42 |
| 149 | 2037-12 | 3436.09 | 555.48 | 2880.61 | 253493.81 |
| 150 | 2038-01 | 3429.85 | 549.24 | 2880.61 | 250613.20 |
| 151 | 2038-02 | 3423.61 | 543.00 | 2880.61 | 247732.59 |
| 152 | 2038-03 | 3417.37 | 536.75 | 2880.61 | 244851.98 |
| 153 | 2038-04 | 3411.12 | 530.51 | 2880.61 | 241971.36 |
| 154 | 2038-05 | 3404.88 | 524.27 | 2880.61 | 239090.75 |
| 155 | 2038-06 | 3398.64 | 518.03 | 2880.61 | 236210.14 |
| 156 | 2038-07 | 3392.40 | 511.79 | 2880.61 | 233329.53 |
| 157 | 2038-08 | 3386.16 | 505.55 | 2880.61 | 230448.92 |
| 158 | 2038-09 | 3379.92 | 499.31 | 2880.61 | 227568.31 |
| 159 | 2038-10 | 3373.68 | 493.06 | 2880.61 | 224687.70 |
| 160 | 2038-11 | 3367.43 | 486.82 | 2880.61 | 221807.08 |
| 161 | 2038-12 | 3361.19 | 480.58 | 2880.61 | 218926.47 |
| 162 | 2039-01 | 3354.95 | 474.34 | 2880.61 | 216045.86 |
| 163 | 2039-02 | 3348.71 | 468.10 | 2880.61 | 213165.25 |
| 164 | 2039-03 | 3342.47 | 461.86 | 2880.61 | 210284.64 |
| 165 | 2039-04 | 3336.23 | 455.62 | 2880.61 | 207404.03 |
| 166 | 2039-05 | 3329.99 | 449.38 | 2880.61 | 204523.41 |
| 167 | 2039-06 | 3323.75 | 443.13 | 2880.61 | 201642.80 |
| 168 | 2039-07 | 3317.50 | 436.89 | 2880.61 | 198762.19 |
| 169 | 2039-08 | 3311.26 | 430.65 | 2880.61 | 195881.58 |
| 170 | 2039-09 | 3305.02 | 424.41 | 2880.61 | 193000.97 |
| 171 | 2039-10 | 3298.78 | 418.17 | 2880.61 | 190120.36 |
| 172 | 2039-11 | 3292.54 | 411.93 | 2880.61 | 187239.75 |
| 173 | 2039-12 | 3286.30 | 405.69 | 2880.61 | 184359.13 |
| 174 | 2040-01 | 3280.06 | 399.44 | 2880.61 | 181478.52 |
| 175 | 2040-02 | 3273.81 | 393.20 | 2880.61 | 178597.91 |
| 176 | 2040-03 | 3267.57 | 386.96 | 2880.61 | 175717.30 |
| 177 | 2040-04 | 3261.33 | 380.72 | 2880.61 | 172836.69 |
| 178 | 2040-05 | 3255.09 | 374.48 | 2880.61 | 169956.08 |
| 179 | 2040-06 | 3248.85 | 368.24 | 2880.61 | 167075.47 |
| 180 | 2040-07 | 3242.61 | 362.00 | 2880.61 | 164194.85 |
| 181 | 2040-08 | 3236.37 | 355.76 | 2880.61 | 161314.24 |
| 182 | 2040-09 | 3230.13 | 349.51 | 2880.61 | 158433.63 |
| 183 | 2040-10 | 3223.88 | 343.27 | 2880.61 | 155553.02 |
| 184 | 2040-11 | 3217.64 | 337.03 | 2880.61 | 152672.41 |
| 185 | 2040-12 | 3211.40 | 330.79 | 2880.61 | 149791.80 |
| 186 | 2041-01 | 3205.16 | 324.55 | 2880.61 | 146911.19 |
| 187 | 2041-02 | 3198.92 | 318.31 | 2880.61 | 144030.57 |
| 188 | 2041-03 | 3192.68 | 312.07 | 2880.61 | 141149.96 |
| 189 | 2041-04 | 3186.44 | 305.82 | 2880.61 | 138269.35 |
| 190 | 2041-05 | 3180.20 | 299.58 | 2880.61 | 135388.74 |
| 191 | 2041-06 | 3173.95 | 293.34 | 2880.61 | 132508.13 |
| 192 | 2041-07 | 3167.71 | 287.10 | 2880.61 | 129627.52 |
| 193 | 2041-08 | 3161.47 | 280.86 | 2880.61 | 126746.90 |
| 194 | 2041-09 | 3155.23 | 274.62 | 2880.61 | 123866.29 |
| 195 | 2041-10 | 3148.99 | 268.38 | 2880.61 | 120985.68 |
| 196 | 2041-11 | 3142.75 | 262.14 | 2880.61 | 118105.07 |
| 197 | 2041-12 | 3136.51 | 255.89 | 2880.61 | 115224.46 |
| 198 | 2042-01 | 3130.26 | 249.65 | 2880.61 | 112343.85 |
| 199 | 2042-02 | 3124.02 | 243.41 | 2880.61 | 109463.24 |
| 200 | 2042-03 | 3117.78 | 237.17 | 2880.61 | 106582.62 |
| 201 | 2042-04 | 3111.54 | 230.93 | 2880.61 | 103702.01 |
| 202 | 2042-05 | 3105.30 | 224.69 | 2880.61 | 100821.40 |
| 203 | 2042-06 | 3099.06 | 218.45 | 2880.61 | 97940.79 |
| 204 | 2042-07 | 3092.82 | 212.21 | 2880.61 | 95060.18 |
| 205 | 2042-08 | 3086.58 | 205.96 | 2880.61 | 92179.57 |
| 206 | 2042-09 | 3080.33 | 199.72 | 2880.61 | 89298.96 |
| 207 | 2042-10 | 3074.09 | 193.48 | 2880.61 | 86418.34 |
| 208 | 2042-11 | 3067.85 | 187.24 | 2880.61 | 83537.73 |
| 209 | 2042-12 | 3061.61 | 181.00 | 2880.61 | 80657.12 |
| 210 | 2043-01 | 3055.37 | 174.76 | 2880.61 | 77776.51 |
| 211 | 2043-02 | 3049.13 | 168.52 | 2880.61 | 74895.90 |
| 212 | 2043-03 | 3042.89 | 162.27 | 2880.61 | 72015.29 |
| 213 | 2043-04 | 3036.64 | 156.03 | 2880.61 | 69134.68 |
| 214 | 2043-05 | 3030.40 | 149.79 | 2880.61 | 66254.06 |
| 215 | 2043-06 | 3024.16 | 143.55 | 2880.61 | 63373.45 |
| 216 | 2043-07 | 3017.92 | 137.31 | 2880.61 | 60492.84 |
| 217 | 2043-08 | 3011.68 | 131.07 | 2880.61 | 57612.23 |
| 218 | 2043-09 | 3005.44 | 124.83 | 2880.61 | 54731.62 |
| 219 | 2043-10 | 2999.20 | 118.59 | 2880.61 | 51851.01 |
| 220 | 2043-11 | 2992.96 | 112.34 | 2880.61 | 48970.40 |
| 221 | 2043-12 | 2986.71 | 106.10 | 2880.61 | 46089.78 |
| 222 | 2044-01 | 2980.47 | 99.86 | 2880.61 | 43209.17 |
| 223 | 2044-02 | 2974.23 | 93.62 | 2880.61 | 40328.56 |
| 224 | 2044-03 | 2967.99 | 87.38 | 2880.61 | 37447.95 |
| 225 | 2044-04 | 2961.75 | 81.14 | 2880.61 | 34567.34 |
| 226 | 2044-05 | 2955.51 | 74.90 | 2880.61 | 31686.73 |
| 227 | 2044-06 | 2949.27 | 68.65 | 2880.61 | 28806.11 |
| 228 | 2044-07 | 2943.02 | 62.41 | 2880.61 | 25925.50 |
| 229 | 2044-08 | 2936.78 | 56.17 | 2880.61 | 23044.89 |
| 230 | 2044-09 | 2930.54 | 49.93 | 2880.61 | 20164.28 |
| 231 | 2044-10 | 2924.30 | 43.69 | 2880.61 | 17283.67 |
| 232 | 2044-11 | 2918.06 | 37.45 | 2880.61 | 14403.06 |
| 233 | 2044-12 | 2911.82 | 31.21 | 2880.61 | 11522.45 |
| 234 | 2045-01 | 2905.58 | 24.97 | 2880.61 | 8641.83 |
| 235 | 2045-02 | 2899.34 | 18.72 | 2880.61 | 5761.22 |
| 236 | 2045-03 | 2893.09 | 12.48 | 2880.61 | 2880.61 |
| 237 | 2045-04 | 2886.85 | 6.24 | 2880.61 | 0.00 |