深圳贷款63.91万（公积金贷款）房贷，还款17年4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：63.91万
还款月数：17年4个月
每月还款：3819.85元
利息总额：15.55万
本息合计：79.45万
| 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 | 3819.85 | 1384.64 | 2435.20 | 636629.72 |
| 2 | 2025-09 | 3819.85 | 1379.36 | 2440.48 | 634189.23 |
| 3 | 2025-10 | 3819.85 | 1374.08 | 2445.77 | 631743.47 |
| 4 | 2025-11 | 3819.85 | 1368.78 | 2451.07 | 629292.40 |
| 5 | 2025-12 | 3819.85 | 1363.47 | 2456.38 | 626836.02 |
| 6 | 2026-01 | 3819.85 | 1358.14 | 2461.70 | 624374.32 |
| 7 | 2026-02 | 3819.85 | 1352.81 | 2467.03 | 621907.29 |
| 8 | 2026-03 | 3819.85 | 1347.47 | 2472.38 | 619434.91 |
| 9 | 2026-04 | 3819.85 | 1342.11 | 2477.74 | 616957.17 |
| 10 | 2026-05 | 3819.85 | 1336.74 | 2483.10 | 614474.07 |
| 11 | 2026-06 | 3819.85 | 1331.36 | 2488.48 | 611985.58 |
| 12 | 2026-07 | 3819.85 | 1325.97 | 2493.88 | 609491.70 |
| 13 | 2026-08 | 3819.85 | 1320.57 | 2499.28 | 606992.42 |
| 14 | 2026-09 | 3819.85 | 1315.15 | 2504.69 | 604487.73 |
| 15 | 2026-10 | 3819.85 | 1309.72 | 2510.12 | 601977.61 |
| 16 | 2026-11 | 3819.85 | 1304.28 | 2515.56 | 599462.05 |
| 17 | 2026-12 | 3819.85 | 1298.83 | 2521.01 | 596941.04 |
| 18 | 2027-01 | 3819.85 | 1293.37 | 2526.47 | 594414.56 |
| 19 | 2027-02 | 3819.85 | 1287.90 | 2531.95 | 591882.62 |
| 20 | 2027-03 | 3819.85 | 1282.41 | 2537.43 | 589345.18 |
| 21 | 2027-04 | 3819.85 | 1276.91 | 2542.93 | 586802.25 |
| 22 | 2027-05 | 3819.85 | 1271.40 | 2548.44 | 584253.81 |
| 23 | 2027-06 | 3819.85 | 1265.88 | 2553.96 | 581699.85 |
| 24 | 2027-07 | 3819.85 | 1260.35 | 2559.50 | 579140.36 |
| 25 | 2027-08 | 3819.85 | 1254.80 | 2565.04 | 576575.31 |
| 26 | 2027-09 | 3819.85 | 1249.25 | 2570.60 | 574004.72 |
| 27 | 2027-10 | 3819.85 | 1243.68 | 2576.17 | 571428.55 |
| 28 | 2027-11 | 3819.85 | 1238.10 | 2581.75 | 568846.80 |
| 29 | 2027-12 | 3819.85 | 1232.50 | 2587.34 | 566259.45 |
| 30 | 2028-01 | 3819.85 | 1226.90 | 2592.95 | 563666.50 |
| 31 | 2028-02 | 3819.85 | 1221.28 | 2598.57 | 561067.94 |
| 32 | 2028-03 | 3819.85 | 1215.65 | 2604.20 | 558463.74 |
| 33 | 2028-04 | 3819.85 | 1210.00 | 2609.84 | 555853.90 |
| 34 | 2028-05 | 3819.85 | 1204.35 | 2615.50 | 553238.40 |
| 35 | 2028-06 | 3819.85 | 1198.68 | 2621.16 | 550617.24 |
| 36 | 2028-07 | 3819.85 | 1193.00 | 2626.84 | 547990.40 |
| 37 | 2028-08 | 3819.85 | 1187.31 | 2632.53 | 545357.87 |
| 38 | 2028-09 | 3819.85 | 1181.61 | 2638.24 | 542719.63 |
| 39 | 2028-10 | 3819.85 | 1175.89 | 2643.95 | 540075.68 |
| 40 | 2028-11 | 3819.85 | 1170.16 | 2649.68 | 537426.00 |
| 41 | 2028-12 | 3819.85 | 1164.42 | 2655.42 | 534770.57 |
| 42 | 2029-01 | 3819.85 | 1158.67 | 2661.18 | 532109.40 |
| 43 | 2029-02 | 3819.85 | 1152.90 | 2666.94 | 529442.46 |
| 44 | 2029-03 | 3819.85 | 1147.13 | 2672.72 | 526769.74 |
| 45 | 2029-04 | 3819.85 | 1141.33 | 2678.51 | 524091.23 |
| 46 | 2029-05 | 3819.85 | 1135.53 | 2684.31 | 521406.91 |
| 47 | 2029-06 | 3819.85 | 1129.71 | 2690.13 | 518716.78 |
| 48 | 2029-07 | 3819.85 | 1123.89 | 2695.96 | 516020.82 |
| 49 | 2029-08 | 3819.85 | 1118.05 | 2701.80 | 513319.02 |
| 50 | 2029-09 | 3819.85 | 1112.19 | 2707.65 | 510611.37 |
| 51 | 2029-10 | 3819.85 | 1106.32 | 2713.52 | 507897.85 |
| 52 | 2029-11 | 3819.85 | 1100.45 | 2719.40 | 505178.45 |
| 53 | 2029-12 | 3819.85 | 1094.55 | 2725.29 | 502453.16 |
| 54 | 2030-01 | 3819.85 | 1088.65 | 2731.20 | 499721.96 |
| 55 | 2030-02 | 3819.85 | 1082.73 | 2737.11 | 496984.85 |
| 56 | 2030-03 | 3819.85 | 1076.80 | 2743.04 | 494241.80 |
| 57 | 2030-04 | 3819.85 | 1070.86 | 2748.99 | 491492.81 |
| 58 | 2030-05 | 3819.85 | 1064.90 | 2754.94 | 488737.87 |
| 59 | 2030-06 | 3819.85 | 1058.93 | 2760.91 | 485976.96 |
| 60 | 2030-07 | 3819.85 | 1052.95 | 2766.90 | 483210.06 |
| 61 | 2030-08 | 3819.85 | 1046.96 | 2772.89 | 480437.17 |
| 62 | 2030-09 | 3819.85 | 1040.95 | 2778.90 | 477658.27 |
| 63 | 2030-10 | 3819.85 | 1034.93 | 2784.92 | 474873.35 |
| 64 | 2030-11 | 3819.85 | 1028.89 | 2790.95 | 472082.40 |
| 65 | 2030-12 | 3819.85 | 1022.85 | 2797.00 | 469285.40 |
| 66 | 2031-01 | 3819.85 | 1016.79 | 2803.06 | 466482.34 |
| 67 | 2031-02 | 3819.85 | 1010.71 | 2809.13 | 463673.21 |
| 68 | 2031-03 | 3819.85 | 1004.63 | 2815.22 | 460857.99 |
| 69 | 2031-04 | 3819.85 | 998.53 | 2821.32 | 458036.67 |
| 70 | 2031-05 | 3819.85 | 992.41 | 2827.43 | 455209.24 |
| 71 | 2031-06 | 3819.85 | 986.29 | 2833.56 | 452375.68 |
| 72 | 2031-07 | 3819.85 | 980.15 | 2839.70 | 449535.98 |
| 73 | 2031-08 | 3819.85 | 973.99 | 2845.85 | 446690.13 |
| 74 | 2031-09 | 3819.85 | 967.83 | 2852.02 | 443838.11 |
| 75 | 2031-10 | 3819.85 | 961.65 | 2858.20 | 440979.92 |
| 76 | 2031-11 | 3819.85 | 955.46 | 2864.39 | 438115.53 |
| 77 | 2031-12 | 3819.85 | 949.25 | 2870.59 | 435244.93 |
| 78 | 2032-01 | 3819.85 | 943.03 | 2876.81 | 432368.12 |
| 79 | 2032-02 | 3819.85 | 936.80 | 2883.05 | 429485.07 |
| 80 | 2032-03 | 3819.85 | 930.55 | 2889.29 | 426595.78 |
| 81 | 2032-04 | 3819.85 | 924.29 | 2895.55 | 423700.22 |
| 82 | 2032-05 | 3819.85 | 918.02 | 2901.83 | 420798.39 |
| 83 | 2032-06 | 3819.85 | 911.73 | 2908.12 | 417890.28 |
| 84 | 2032-07 | 3819.85 | 905.43 | 2914.42 | 414975.86 |
| 85 | 2032-08 | 3819.85 | 899.11 | 2920.73 | 412055.13 |
| 86 | 2032-09 | 3819.85 | 892.79 | 2927.06 | 409128.07 |
| 87 | 2032-10 | 3819.85 | 886.44 | 2933.40 | 406194.67 |
| 88 | 2032-11 | 3819.85 | 880.09 | 2939.76 | 403254.92 |
| 89 | 2032-12 | 3819.85 | 873.72 | 2946.13 | 400308.79 |
| 90 | 2033-01 | 3819.85 | 867.34 | 2952.51 | 397356.28 |
| 91 | 2033-02 | 3819.85 | 860.94 | 2958.91 | 394397.37 |
| 92 | 2033-03 | 3819.85 | 854.53 | 2965.32 | 391432.06 |
| 93 | 2033-04 | 3819.85 | 848.10 | 2971.74 | 388460.31 |
| 94 | 2033-05 | 3819.85 | 841.66 | 2978.18 | 385482.13 |
| 95 | 2033-06 | 3819.85 | 835.21 | 2984.63 | 382497.50 |
| 96 | 2033-07 | 3819.85 | 828.74 | 2991.10 | 379506.40 |
| 97 | 2033-08 | 3819.85 | 822.26 | 2997.58 | 376508.82 |
| 98 | 2033-09 | 3819.85 | 815.77 | 3004.08 | 373504.74 |
| 99 | 2033-10 | 3819.85 | 809.26 | 3010.58 | 370494.16 |
| 100 | 2033-11 | 3819.85 | 802.74 | 3017.11 | 367477.05 |
| 101 | 2033-12 | 3819.85 | 796.20 | 3023.64 | 364453.40 |
| 102 | 2034-01 | 3819.85 | 789.65 | 3030.20 | 361423.21 |
| 103 | 2034-02 | 3819.85 | 783.08 | 3036.76 | 358386.44 |
| 104 | 2034-03 | 3819.85 | 776.50 | 3043.34 | 355343.10 |
| 105 | 2034-04 | 3819.85 | 769.91 | 3049.94 | 352293.17 |
| 106 | 2034-05 | 3819.85 | 763.30 | 3056.54 | 349236.63 |
| 107 | 2034-06 | 3819.85 | 756.68 | 3063.17 | 346173.46 |
| 108 | 2034-07 | 3819.85 | 750.04 | 3069.80 | 343103.66 |
| 109 | 2034-08 | 3819.85 | 743.39 | 3076.45 | 340027.20 |
| 110 | 2034-09 | 3819.85 | 736.73 | 3083.12 | 336944.08 |
| 111 | 2034-10 | 3819.85 | 730.05 | 3089.80 | 333854.28 |
| 112 | 2034-11 | 3819.85 | 723.35 | 3096.49 | 330757.79 |
| 113 | 2034-12 | 3819.85 | 716.64 | 3103.20 | 327654.59 |
| 114 | 2035-01 | 3819.85 | 709.92 | 3109.93 | 324544.66 |
| 115 | 2035-02 | 3819.85 | 703.18 | 3116.67 | 321427.99 |
| 116 | 2035-03 | 3819.85 | 696.43 | 3123.42 | 318304.58 |
| 117 | 2035-04 | 3819.85 | 689.66 | 3130.19 | 315174.39 |
| 118 | 2035-05 | 3819.85 | 682.88 | 3136.97 | 312037.42 |
| 119 | 2035-06 | 3819.85 | 676.08 | 3143.76 | 308893.66 |
| 120 | 2035-07 | 3819.85 | 669.27 | 3150.58 | 305743.08 |
| 121 | 2035-08 | 3819.85 | 662.44 | 3157.40 | 302585.68 |
| 122 | 2035-09 | 3819.85 | 655.60 | 3164.24 | 299421.44 |
| 123 | 2035-10 | 3819.85 | 648.75 | 3171.10 | 296250.34 |
| 124 | 2035-11 | 3819.85 | 641.88 | 3177.97 | 293072.37 |
| 125 | 2035-12 | 3819.85 | 634.99 | 3184.86 | 289887.52 |
| 126 | 2036-01 | 3819.85 | 628.09 | 3191.76 | 286695.76 |
| 127 | 2036-02 | 3819.85 | 621.17 | 3198.67 | 283497.09 |
| 128 | 2036-03 | 3819.85 | 614.24 | 3205.60 | 280291.49 |
| 129 | 2036-04 | 3819.85 | 607.30 | 3212.55 | 277078.94 |
| 130 | 2036-05 | 3819.85 | 600.34 | 3219.51 | 273859.43 |
| 131 | 2036-06 | 3819.85 | 593.36 | 3226.48 | 270632.95 |
| 132 | 2036-07 | 3819.85 | 586.37 | 3233.47 | 267399.48 |
| 133 | 2036-08 | 3819.85 | 579.37 | 3240.48 | 264159.00 |
| 134 | 2036-09 | 3819.85 | 572.34 | 3247.50 | 260911.50 |
| 135 | 2036-10 | 3819.85 | 565.31 | 3254.54 | 257656.96 |
| 136 | 2036-11 | 3819.85 | 558.26 | 3261.59 | 254395.37 |
| 137 | 2036-12 | 3819.85 | 551.19 | 3268.66 | 251126.72 |
| 138 | 2037-01 | 3819.85 | 544.11 | 3275.74 | 247850.98 |
| 139 | 2037-02 | 3819.85 | 537.01 | 3282.83 | 244568.14 |
| 140 | 2037-03 | 3819.85 | 529.90 | 3289.95 | 241278.20 |
| 141 | 2037-04 | 3819.85 | 522.77 | 3297.08 | 237981.12 |
| 142 | 2037-05 | 3819.85 | 515.63 | 3304.22 | 234676.90 |
| 143 | 2037-06 | 3819.85 | 508.47 | 3311.38 | 231365.52 |
| 144 | 2037-07 | 3819.85 | 501.29 | 3318.55 | 228046.97 |
| 145 | 2037-08 | 3819.85 | 494.10 | 3325.74 | 224721.23 |
| 146 | 2037-09 | 3819.85 | 486.90 | 3332.95 | 221388.28 |
| 147 | 2037-10 | 3819.85 | 479.67 | 3340.17 | 218048.11 |
| 148 | 2037-11 | 3819.85 | 472.44 | 3347.41 | 214700.70 |
| 149 | 2037-12 | 3819.85 | 465.18 | 3354.66 | 211346.04 |
| 150 | 2038-01 | 3819.85 | 457.92 | 3361.93 | 207984.11 |
| 151 | 2038-02 | 3819.85 | 450.63 | 3369.21 | 204614.90 |
| 152 | 2038-03 | 3819.85 | 443.33 | 3376.51 | 201238.38 |
| 153 | 2038-04 | 3819.85 | 436.02 | 3383.83 | 197854.55 |
| 154 | 2038-05 | 3819.85 | 428.68 | 3391.16 | 194463.39 |
| 155 | 2038-06 | 3819.85 | 421.34 | 3398.51 | 191064.89 |
| 156 | 2038-07 | 3819.85 | 413.97 | 3405.87 | 187659.02 |
| 157 | 2038-08 | 3819.85 | 406.59 | 3413.25 | 184245.76 |
| 158 | 2038-09 | 3819.85 | 399.20 | 3420.65 | 180825.12 |
| 159 | 2038-10 | 3819.85 | 391.79 | 3428.06 | 177397.06 |
| 160 | 2038-11 | 3819.85 | 384.36 | 3435.48 | 173961.58 |
| 161 | 2038-12 | 3819.85 | 376.92 | 3442.93 | 170518.65 |
| 162 | 2039-01 | 3819.85 | 369.46 | 3450.39 | 167068.26 |
| 163 | 2039-02 | 3819.85 | 361.98 | 3457.86 | 163610.40 |
| 164 | 2039-03 | 3819.85 | 354.49 | 3465.36 | 160145.04 |
| 165 | 2039-04 | 3819.85 | 346.98 | 3472.86 | 156672.18 |
| 166 | 2039-05 | 3819.85 | 339.46 | 3480.39 | 153191.79 |
| 167 | 2039-06 | 3819.85 | 331.92 | 3487.93 | 149703.86 |
| 168 | 2039-07 | 3819.85 | 324.36 | 3495.49 | 146208.37 |
| 169 | 2039-08 | 3819.85 | 316.78 | 3503.06 | 142705.31 |
| 170 | 2039-09 | 3819.85 | 309.19 | 3510.65 | 139194.66 |
| 171 | 2039-10 | 3819.85 | 301.59 | 3518.26 | 135676.40 |
| 172 | 2039-11 | 3819.85 | 293.97 | 3525.88 | 132150.52 |
| 173 | 2039-12 | 3819.85 | 286.33 | 3533.52 | 128617.00 |
| 174 | 2040-01 | 3819.85 | 278.67 | 3541.18 | 125075.83 |
| 175 | 2040-02 | 3819.85 | 271.00 | 3548.85 | 121526.98 |
| 176 | 2040-03 | 3819.85 | 263.31 | 3556.54 | 117970.45 |
| 177 | 2040-04 | 3819.85 | 255.60 | 3564.24 | 114406.20 |
| 178 | 2040-05 | 3819.85 | 247.88 | 3571.97 | 110834.24 |
| 179 | 2040-06 | 3819.85 | 240.14 | 3579.70 | 107254.53 |
| 180 | 2040-07 | 3819.85 | 232.38 | 3587.46 | 103667.07 |
| 181 | 2040-08 | 3819.85 | 224.61 | 3595.23 | 100071.84 |
| 182 | 2040-09 | 3819.85 | 216.82 | 3603.02 | 96468.82 |
| 183 | 2040-10 | 3819.85 | 209.02 | 3610.83 | 92857.99 |
| 184 | 2040-11 | 3819.85 | 201.19 | 3618.65 | 89239.33 |
| 185 | 2040-12 | 3819.85 | 193.35 | 3626.49 | 85612.84 |
| 186 | 2041-01 | 3819.85 | 185.49 | 3634.35 | 81978.49 |
| 187 | 2041-02 | 3819.85 | 177.62 | 3642.23 | 78336.27 |
| 188 | 2041-03 | 3819.85 | 169.73 | 3650.12 | 74686.15 |
| 189 | 2041-04 | 3819.85 | 161.82 | 3658.03 | 71028.12 |
| 190 | 2041-05 | 3819.85 | 153.89 | 3665.95 | 67362.17 |
| 191 | 2041-06 | 3819.85 | 145.95 | 3673.89 | 63688.28 |
| 192 | 2041-07 | 3819.85 | 137.99 | 3681.85 | 60006.43 |
| 193 | 2041-08 | 3819.85 | 130.01 | 3689.83 | 56316.59 |
| 194 | 2041-09 | 3819.85 | 122.02 | 3697.83 | 52618.77 |
| 195 | 2041-10 | 3819.85 | 114.01 | 3705.84 | 48912.93 |
| 196 | 2041-11 | 3819.85 | 105.98 | 3713.87 | 45199.06 |
| 197 | 2041-12 | 3819.85 | 97.93 | 3721.91 | 41477.15 |
| 198 | 2042-01 | 3819.85 | 89.87 | 3729.98 | 37747.17 |
| 199 | 2042-02 | 3819.85 | 81.79 | 3738.06 | 34009.11 |
| 200 | 2042-03 | 3819.85 | 73.69 | 3746.16 | 30262.95 |
| 201 | 2042-04 | 3819.85 | 65.57 | 3754.28 | 26508.68 |
| 202 | 2042-05 | 3819.85 | 57.44 | 3762.41 | 22746.27 |
| 203 | 2042-06 | 3819.85 | 49.28 | 3770.56 | 18975.71 |
| 204 | 2042-07 | 3819.85 | 41.11 | 3778.73 | 15196.97 |
| 205 | 2042-08 | 3819.85 | 32.93 | 3786.92 | 11410.06 |
| 206 | 2042-09 | 3819.85 | 24.72 | 3795.12 | 7614.93 |
| 207 | 2042-10 | 3819.85 | 16.50 | 3803.35 | 3811.59 |
| 208 | 2042-11 | 3819.85 | 8.26 | 3811.59 | 0.00 |
等额本金还款方式：
贷款总额：63.91万
还款月数：17年4个月
首月还款：4457.07元
每月递减：6.66元
利息总额：14.47万
本息合计：78.38万
节省利息：10767.93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 | 4457.07 | 1384.64 | 3072.43 | 635992.49 |
| 2 | 2025-09 | 4450.41 | 1377.98 | 3072.43 | 632920.07 |
| 3 | 2025-10 | 4443.75 | 1371.33 | 3072.43 | 629847.64 |
| 4 | 2025-11 | 4437.10 | 1364.67 | 3072.43 | 626775.21 |
| 5 | 2025-12 | 4430.44 | 1358.01 | 3072.43 | 623702.78 |
| 6 | 2026-01 | 4423.78 | 1351.36 | 3072.43 | 620630.35 |
| 7 | 2026-02 | 4417.13 | 1344.70 | 3072.43 | 617557.93 |
| 8 | 2026-03 | 4410.47 | 1338.04 | 3072.43 | 614485.50 |
| 9 | 2026-04 | 4403.81 | 1331.39 | 3072.43 | 611413.07 |
| 10 | 2026-05 | 4397.16 | 1324.73 | 3072.43 | 608340.65 |
| 11 | 2026-06 | 4390.50 | 1318.07 | 3072.43 | 605268.22 |
| 12 | 2026-07 | 4383.84 | 1311.41 | 3072.43 | 602195.79 |
| 13 | 2026-08 | 4377.19 | 1304.76 | 3072.43 | 599123.36 |
| 14 | 2026-09 | 4370.53 | 1298.10 | 3072.43 | 596050.94 |
| 15 | 2026-10 | 4363.87 | 1291.44 | 3072.43 | 592978.51 |
| 16 | 2026-11 | 4357.21 | 1284.79 | 3072.43 | 589906.08 |
| 17 | 2026-12 | 4350.56 | 1278.13 | 3072.43 | 586833.65 |
| 18 | 2027-01 | 4343.90 | 1271.47 | 3072.43 | 583761.23 |
| 19 | 2027-02 | 4337.24 | 1264.82 | 3072.43 | 580688.80 |
| 20 | 2027-03 | 4330.59 | 1258.16 | 3072.43 | 577616.37 |
| 21 | 2027-04 | 4323.93 | 1251.50 | 3072.43 | 574543.94 |
| 22 | 2027-05 | 4317.27 | 1244.85 | 3072.43 | 571471.52 |
| 23 | 2027-06 | 4310.62 | 1238.19 | 3072.43 | 568399.09 |
| 24 | 2027-07 | 4303.96 | 1231.53 | 3072.43 | 565326.66 |
| 25 | 2027-08 | 4297.30 | 1224.87 | 3072.43 | 562254.23 |
| 26 | 2027-09 | 4290.65 | 1218.22 | 3072.43 | 559181.81 |
| 27 | 2027-10 | 4283.99 | 1211.56 | 3072.43 | 556109.38 |
| 28 | 2027-11 | 4277.33 | 1204.90 | 3072.43 | 553036.95 |
| 29 | 2027-12 | 4270.67 | 1198.25 | 3072.43 | 549964.52 |
| 30 | 2028-01 | 4264.02 | 1191.59 | 3072.43 | 546892.09 |
| 31 | 2028-02 | 4257.36 | 1184.93 | 3072.43 | 543819.67 |
| 32 | 2028-03 | 4250.70 | 1178.28 | 3072.43 | 540747.24 |
| 33 | 2028-04 | 4244.05 | 1171.62 | 3072.43 | 537674.81 |
| 34 | 2028-05 | 4237.39 | 1164.96 | 3072.43 | 534602.39 |
| 35 | 2028-06 | 4230.73 | 1158.31 | 3072.43 | 531529.96 |
| 36 | 2028-07 | 4224.08 | 1151.65 | 3072.43 | 528457.53 |
| 37 | 2028-08 | 4217.42 | 1144.99 | 3072.43 | 525385.10 |
| 38 | 2028-09 | 4210.76 | 1138.33 | 3072.43 | 522312.68 |
| 39 | 2028-10 | 4204.10 | 1131.68 | 3072.43 | 519240.25 |
| 40 | 2028-11 | 4197.45 | 1125.02 | 3072.43 | 516167.82 |
| 41 | 2028-12 | 4190.79 | 1118.36 | 3072.43 | 513095.39 |
| 42 | 2029-01 | 4184.13 | 1111.71 | 3072.43 | 510022.97 |
| 43 | 2029-02 | 4177.48 | 1105.05 | 3072.43 | 506950.54 |
| 44 | 2029-03 | 4170.82 | 1098.39 | 3072.43 | 503878.11 |
| 45 | 2029-04 | 4164.16 | 1091.74 | 3072.43 | 500805.68 |
| 46 | 2029-05 | 4157.51 | 1085.08 | 3072.43 | 497733.26 |
| 47 | 2029-06 | 4150.85 | 1078.42 | 3072.43 | 494660.83 |
| 48 | 2029-07 | 4144.19 | 1071.77 | 3072.43 | 491588.40 |
| 49 | 2029-08 | 4137.54 | 1065.11 | 3072.43 | 488515.97 |
| 50 | 2029-09 | 4130.88 | 1058.45 | 3072.43 | 485443.55 |
| 51 | 2029-10 | 4124.22 | 1051.79 | 3072.43 | 482371.12 |
| 52 | 2029-11 | 4117.56 | 1045.14 | 3072.43 | 479298.69 |
| 53 | 2029-12 | 4110.91 | 1038.48 | 3072.43 | 476226.26 |
| 54 | 2030-01 | 4104.25 | 1031.82 | 3072.43 | 473153.84 |
| 55 | 2030-02 | 4097.59 | 1025.17 | 3072.43 | 470081.41 |
| 56 | 2030-03 | 4090.94 | 1018.51 | 3072.43 | 467008.98 |
| 57 | 2030-04 | 4084.28 | 1011.85 | 3072.43 | 463936.55 |
| 58 | 2030-05 | 4077.62 | 1005.20 | 3072.43 | 460864.13 |
| 59 | 2030-06 | 4070.97 | 998.54 | 3072.43 | 457791.70 |
| 60 | 2030-07 | 4064.31 | 991.88 | 3072.43 | 454719.27 |
| 61 | 2030-08 | 4057.65 | 985.23 | 3072.43 | 451646.84 |
| 62 | 2030-09 | 4051.00 | 978.57 | 3072.43 | 448574.42 |
| 63 | 2030-10 | 4044.34 | 971.91 | 3072.43 | 445501.99 |
| 64 | 2030-11 | 4037.68 | 965.25 | 3072.43 | 442429.56 |
| 65 | 2030-12 | 4031.02 | 958.60 | 3072.43 | 439357.13 |
| 66 | 2031-01 | 4024.37 | 951.94 | 3072.43 | 436284.71 |
| 67 | 2031-02 | 4017.71 | 945.28 | 3072.43 | 433212.28 |
| 68 | 2031-03 | 4011.05 | 938.63 | 3072.43 | 430139.85 |
| 69 | 2031-04 | 4004.40 | 931.97 | 3072.43 | 427067.42 |
| 70 | 2031-05 | 3997.74 | 925.31 | 3072.43 | 423994.99 |
| 71 | 2031-06 | 3991.08 | 918.66 | 3072.43 | 420922.57 |
| 72 | 2031-07 | 3984.43 | 912.00 | 3072.43 | 417850.14 |
| 73 | 2031-08 | 3977.77 | 905.34 | 3072.43 | 414777.71 |
| 74 | 2031-09 | 3971.11 | 898.69 | 3072.43 | 411705.29 |
| 75 | 2031-10 | 3964.46 | 892.03 | 3072.43 | 408632.86 |
| 76 | 2031-11 | 3957.80 | 885.37 | 3072.43 | 405560.43 |
| 77 | 2031-12 | 3951.14 | 878.71 | 3072.43 | 402488.00 |
| 78 | 2032-01 | 3944.48 | 872.06 | 3072.43 | 399415.58 |
| 79 | 2032-02 | 3937.83 | 865.40 | 3072.43 | 396343.15 |
| 80 | 2032-03 | 3931.17 | 858.74 | 3072.43 | 393270.72 |
| 81 | 2032-04 | 3924.51 | 852.09 | 3072.43 | 390198.29 |
| 82 | 2032-05 | 3917.86 | 845.43 | 3072.43 | 387125.86 |
| 83 | 2032-06 | 3911.20 | 838.77 | 3072.43 | 384053.44 |
| 84 | 2032-07 | 3904.54 | 832.12 | 3072.43 | 380981.01 |
| 85 | 2032-08 | 3897.89 | 825.46 | 3072.43 | 377908.58 |
| 86 | 2032-09 | 3891.23 | 818.80 | 3072.43 | 374836.16 |
| 87 | 2032-10 | 3884.57 | 812.15 | 3072.43 | 371763.73 |
| 88 | 2032-11 | 3877.92 | 805.49 | 3072.43 | 368691.30 |
| 89 | 2032-12 | 3871.26 | 798.83 | 3072.43 | 365618.87 |
| 90 | 2033-01 | 3864.60 | 792.17 | 3072.43 | 362546.45 |
| 91 | 2033-02 | 3857.94 | 785.52 | 3072.43 | 359474.02 |
| 92 | 2033-03 | 3851.29 | 778.86 | 3072.43 | 356401.59 |
| 93 | 2033-04 | 3844.63 | 772.20 | 3072.43 | 353329.16 |
| 94 | 2033-05 | 3837.97 | 765.55 | 3072.43 | 350256.74 |
| 95 | 2033-06 | 3831.32 | 758.89 | 3072.43 | 347184.31 |
| 96 | 2033-07 | 3824.66 | 752.23 | 3072.43 | 344111.88 |
| 97 | 2033-08 | 3818.00 | 745.58 | 3072.43 | 341039.45 |
| 98 | 2033-09 | 3811.35 | 738.92 | 3072.43 | 337967.03 |
| 99 | 2033-10 | 3804.69 | 732.26 | 3072.43 | 334894.60 |
| 100 | 2033-11 | 3798.03 | 725.60 | 3072.43 | 331822.17 |
| 101 | 2033-12 | 3791.38 | 718.95 | 3072.43 | 328749.74 |
| 102 | 2034-01 | 3784.72 | 712.29 | 3072.43 | 325677.32 |
| 103 | 2034-02 | 3778.06 | 705.63 | 3072.43 | 322604.89 |
| 104 | 2034-03 | 3771.40 | 698.98 | 3072.43 | 319532.46 |
| 105 | 2034-04 | 3764.75 | 692.32 | 3072.43 | 316460.03 |
| 106 | 2034-05 | 3758.09 | 685.66 | 3072.43 | 313387.61 |
| 107 | 2034-06 | 3751.43 | 679.01 | 3072.43 | 310315.18 |
| 108 | 2034-07 | 3744.78 | 672.35 | 3072.43 | 307242.75 |
| 109 | 2034-08 | 3738.12 | 665.69 | 3072.43 | 304170.32 |
| 110 | 2034-09 | 3731.46 | 659.04 | 3072.43 | 301097.90 |
| 111 | 2034-10 | 3724.81 | 652.38 | 3072.43 | 298025.47 |
| 112 | 2034-11 | 3718.15 | 645.72 | 3072.43 | 294953.04 |
| 113 | 2034-12 | 3711.49 | 639.06 | 3072.43 | 291880.61 |
| 114 | 2035-01 | 3704.84 | 632.41 | 3072.43 | 288808.18 |
| 115 | 2035-02 | 3698.18 | 625.75 | 3072.43 | 285735.76 |
| 116 | 2035-03 | 3691.52 | 619.09 | 3072.43 | 282663.33 |
| 117 | 2035-04 | 3684.86 | 612.44 | 3072.43 | 279590.90 |
| 118 | 2035-05 | 3678.21 | 605.78 | 3072.43 | 276518.48 |
| 119 | 2035-06 | 3671.55 | 599.12 | 3072.43 | 273446.05 |
| 120 | 2035-07 | 3664.89 | 592.47 | 3072.43 | 270373.62 |
| 121 | 2035-08 | 3658.24 | 585.81 | 3072.43 | 267301.19 |
| 122 | 2035-09 | 3651.58 | 579.15 | 3072.43 | 264228.77 |
| 123 | 2035-10 | 3644.92 | 572.50 | 3072.43 | 261156.34 |
| 124 | 2035-11 | 3638.27 | 565.84 | 3072.43 | 258083.91 |
| 125 | 2035-12 | 3631.61 | 559.18 | 3072.43 | 255011.48 |
| 126 | 2036-01 | 3624.95 | 552.52 | 3072.43 | 251939.05 |
| 127 | 2036-02 | 3618.30 | 545.87 | 3072.43 | 248866.63 |
| 128 | 2036-03 | 3611.64 | 539.21 | 3072.43 | 245794.20 |
| 129 | 2036-04 | 3604.98 | 532.55 | 3072.43 | 242721.77 |
| 130 | 2036-05 | 3598.32 | 525.90 | 3072.43 | 239649.35 |
| 131 | 2036-06 | 3591.67 | 519.24 | 3072.43 | 236576.92 |
| 132 | 2036-07 | 3585.01 | 512.58 | 3072.43 | 233504.49 |
| 133 | 2036-08 | 3578.35 | 505.93 | 3072.43 | 230432.06 |
| 134 | 2036-09 | 3571.70 | 499.27 | 3072.43 | 227359.64 |
| 135 | 2036-10 | 3565.04 | 492.61 | 3072.43 | 224287.21 |
| 136 | 2036-11 | 3558.38 | 485.96 | 3072.43 | 221214.78 |
| 137 | 2036-12 | 3551.73 | 479.30 | 3072.43 | 218142.35 |
| 138 | 2037-01 | 3545.07 | 472.64 | 3072.43 | 215069.92 |
| 139 | 2037-02 | 3538.41 | 465.98 | 3072.43 | 211997.50 |
| 140 | 2037-03 | 3531.76 | 459.33 | 3072.43 | 208925.07 |
| 141 | 2037-04 | 3525.10 | 452.67 | 3072.43 | 205852.64 |
| 142 | 2037-05 | 3518.44 | 446.01 | 3072.43 | 202780.22 |
| 143 | 2037-06 | 3511.78 | 439.36 | 3072.43 | 199707.79 |
| 144 | 2037-07 | 3505.13 | 432.70 | 3072.43 | 196635.36 |
| 145 | 2037-08 | 3498.47 | 426.04 | 3072.43 | 193562.93 |
| 146 | 2037-09 | 3491.81 | 419.39 | 3072.43 | 190490.51 |
| 147 | 2037-10 | 3485.16 | 412.73 | 3072.43 | 187418.08 |
| 148 | 2037-11 | 3478.50 | 406.07 | 3072.43 | 184345.65 |
| 149 | 2037-12 | 3471.84 | 399.42 | 3072.43 | 181273.22 |
| 150 | 2038-01 | 3465.19 | 392.76 | 3072.43 | 178200.79 |
| 151 | 2038-02 | 3458.53 | 386.10 | 3072.43 | 175128.37 |
| 152 | 2038-03 | 3451.87 | 379.44 | 3072.43 | 172055.94 |
| 153 | 2038-04 | 3445.22 | 372.79 | 3072.43 | 168983.51 |
| 154 | 2038-05 | 3438.56 | 366.13 | 3072.43 | 165911.09 |
| 155 | 2038-06 | 3431.90 | 359.47 | 3072.43 | 162838.66 |
| 156 | 2038-07 | 3425.24 | 352.82 | 3072.43 | 159766.23 |
| 157 | 2038-08 | 3418.59 | 346.16 | 3072.43 | 156693.80 |
| 158 | 2038-09 | 3411.93 | 339.50 | 3072.43 | 153621.38 |
| 159 | 2038-10 | 3405.27 | 332.85 | 3072.43 | 150548.95 |
| 160 | 2038-11 | 3398.62 | 326.19 | 3072.43 | 147476.52 |
| 161 | 2038-12 | 3391.96 | 319.53 | 3072.43 | 144404.09 |
| 162 | 2039-01 | 3385.30 | 312.88 | 3072.43 | 141331.66 |
| 163 | 2039-02 | 3378.65 | 306.22 | 3072.43 | 138259.24 |
| 164 | 2039-03 | 3371.99 | 299.56 | 3072.43 | 135186.81 |
| 165 | 2039-04 | 3365.33 | 292.90 | 3072.43 | 132114.38 |
| 166 | 2039-05 | 3358.68 | 286.25 | 3072.43 | 129041.96 |
| 167 | 2039-06 | 3352.02 | 279.59 | 3072.43 | 125969.53 |
| 168 | 2039-07 | 3345.36 | 272.93 | 3072.43 | 122897.10 |
| 169 | 2039-08 | 3338.70 | 266.28 | 3072.43 | 119824.67 |
| 170 | 2039-09 | 3332.05 | 259.62 | 3072.43 | 116752.24 |
| 171 | 2039-10 | 3325.39 | 252.96 | 3072.43 | 113679.82 |
| 172 | 2039-11 | 3318.73 | 246.31 | 3072.43 | 110607.39 |
| 173 | 2039-12 | 3312.08 | 239.65 | 3072.43 | 107534.96 |
| 174 | 2040-01 | 3305.42 | 232.99 | 3072.43 | 104462.54 |
| 175 | 2040-02 | 3298.76 | 226.34 | 3072.43 | 101390.11 |
| 176 | 2040-03 | 3292.11 | 219.68 | 3072.43 | 98317.68 |
| 177 | 2040-04 | 3285.45 | 213.02 | 3072.43 | 95245.25 |
| 178 | 2040-05 | 3278.79 | 206.36 | 3072.43 | 92172.82 |
| 179 | 2040-06 | 3272.14 | 199.71 | 3072.43 | 89100.40 |
| 180 | 2040-07 | 3265.48 | 193.05 | 3072.43 | 86027.97 |
| 181 | 2040-08 | 3258.82 | 186.39 | 3072.43 | 82955.54 |
| 182 | 2040-09 | 3252.16 | 179.74 | 3072.43 | 79883.11 |
| 183 | 2040-10 | 3245.51 | 173.08 | 3072.43 | 76810.69 |
| 184 | 2040-11 | 3238.85 | 166.42 | 3072.43 | 73738.26 |
| 185 | 2040-12 | 3232.19 | 159.77 | 3072.43 | 70665.83 |
| 186 | 2041-01 | 3225.54 | 153.11 | 3072.43 | 67593.41 |
| 187 | 2041-02 | 3218.88 | 146.45 | 3072.43 | 64520.98 |
| 188 | 2041-03 | 3212.22 | 139.80 | 3072.43 | 61448.55 |
| 189 | 2041-04 | 3205.57 | 133.14 | 3072.43 | 58376.12 |
| 190 | 2041-05 | 3198.91 | 126.48 | 3072.43 | 55303.69 |
| 191 | 2041-06 | 3192.25 | 119.82 | 3072.43 | 52231.27 |
| 192 | 2041-07 | 3185.60 | 113.17 | 3072.43 | 49158.84 |
| 193 | 2041-08 | 3178.94 | 106.51 | 3072.43 | 46086.41 |
| 194 | 2041-09 | 3172.28 | 99.85 | 3072.43 | 43013.98 |
| 195 | 2041-10 | 3165.62 | 93.20 | 3072.43 | 39941.56 |
| 196 | 2041-11 | 3158.97 | 86.54 | 3072.43 | 36869.13 |
| 197 | 2041-12 | 3152.31 | 79.88 | 3072.43 | 33796.70 |
| 198 | 2042-01 | 3145.65 | 73.23 | 3072.43 | 30724.28 |
| 199 | 2042-02 | 3139.00 | 66.57 | 3072.43 | 27651.85 |
| 200 | 2042-03 | 3132.34 | 59.91 | 3072.43 | 24579.42 |
| 201 | 2042-04 | 3125.68 | 53.26 | 3072.43 | 21506.99 |
| 202 | 2042-05 | 3119.03 | 46.60 | 3072.43 | 18434.56 |
| 203 | 2042-06 | 3112.37 | 39.94 | 3072.43 | 15362.14 |
| 204 | 2042-07 | 3105.71 | 33.28 | 3072.43 | 12289.71 |
| 205 | 2042-08 | 3099.06 | 26.63 | 3072.43 | 9217.28 |
| 206 | 2042-09 | 3092.40 | 19.97 | 3072.43 | 6144.85 |
| 207 | 2042-10 | 3085.74 | 13.31 | 3072.43 | 3072.43 |
| 208 | 2042-11 | 3079.08 | 6.66 | 3072.43 | 0.00 |