深圳贷款68.63万（公积金贷款）房贷，还款20年6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：68.63万
还款月数：20年6个月
每月还款：3602.25元
利息总额：19.98万
本息合计：88.62万
| 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 | 3602.25 | 1487.08 | 2115.17 | 684229.75 |
| 2 | 2025-09 | 3602.25 | 1482.50 | 2119.75 | 682109.99 |
| 3 | 2025-10 | 3602.25 | 1477.90 | 2124.35 | 679985.65 |
| 4 | 2025-11 | 3602.25 | 1473.30 | 2128.95 | 677856.70 |
| 5 | 2025-12 | 3602.25 | 1468.69 | 2133.56 | 675723.14 |
| 6 | 2026-01 | 3602.25 | 1464.07 | 2138.19 | 673584.95 |
| 7 | 2026-02 | 3602.25 | 1459.43 | 2142.82 | 671442.13 |
| 8 | 2026-03 | 3602.25 | 1454.79 | 2147.46 | 669294.67 |
| 9 | 2026-04 | 3602.25 | 1450.14 | 2152.11 | 667142.56 |
| 10 | 2026-05 | 3602.25 | 1445.48 | 2156.78 | 664985.78 |
| 11 | 2026-06 | 3602.25 | 1440.80 | 2161.45 | 662824.33 |
| 12 | 2026-07 | 3602.25 | 1436.12 | 2166.13 | 660658.20 |
| 13 | 2026-08 | 3602.25 | 1431.43 | 2170.83 | 658487.38 |
| 14 | 2026-09 | 3602.25 | 1426.72 | 2175.53 | 656311.85 |
| 15 | 2026-10 | 3602.25 | 1422.01 | 2180.24 | 654131.60 |
| 16 | 2026-11 | 3602.25 | 1417.29 | 2184.97 | 651946.64 |
| 17 | 2026-12 | 3602.25 | 1412.55 | 2189.70 | 649756.94 |
| 18 | 2027-01 | 3602.25 | 1407.81 | 2194.45 | 647562.49 |
| 19 | 2027-02 | 3602.25 | 1403.05 | 2199.20 | 645363.29 |
| 20 | 2027-03 | 3602.25 | 1398.29 | 2203.96 | 643159.33 |
| 21 | 2027-04 | 3602.25 | 1393.51 | 2208.74 | 640950.59 |
| 22 | 2027-05 | 3602.25 | 1388.73 | 2213.53 | 638737.06 |
| 23 | 2027-06 | 3602.25 | 1383.93 | 2218.32 | 636518.74 |
| 24 | 2027-07 | 3602.25 | 1379.12 | 2223.13 | 634295.61 |
| 25 | 2027-08 | 3602.25 | 1374.31 | 2227.94 | 632067.67 |
| 26 | 2027-09 | 3602.25 | 1369.48 | 2232.77 | 629834.89 |
| 27 | 2027-10 | 3602.25 | 1364.64 | 2237.61 | 627597.29 |
| 28 | 2027-11 | 3602.25 | 1359.79 | 2242.46 | 625354.83 |
| 29 | 2027-12 | 3602.25 | 1354.94 | 2247.32 | 623107.51 |
| 30 | 2028-01 | 3602.25 | 1350.07 | 2252.19 | 620855.33 |
| 31 | 2028-02 | 3602.25 | 1345.19 | 2257.07 | 618598.26 |
| 32 | 2028-03 | 3602.25 | 1340.30 | 2261.96 | 616336.30 |
| 33 | 2028-04 | 3602.25 | 1335.40 | 2266.86 | 614069.45 |
| 34 | 2028-05 | 3602.25 | 1330.48 | 2271.77 | 611797.68 |
| 35 | 2028-06 | 3602.25 | 1325.56 | 2276.69 | 609520.99 |
| 36 | 2028-07 | 3602.25 | 1320.63 | 2281.62 | 607239.37 |
| 37 | 2028-08 | 3602.25 | 1315.69 | 2286.57 | 604952.80 |
| 38 | 2028-09 | 3602.25 | 1310.73 | 2291.52 | 602661.28 |
| 39 | 2028-10 | 3602.25 | 1305.77 | 2296.49 | 600364.79 |
| 40 | 2028-11 | 3602.25 | 1300.79 | 2301.46 | 598063.33 |
| 41 | 2028-12 | 3602.25 | 1295.80 | 2306.45 | 595756.88 |
| 42 | 2029-01 | 3602.25 | 1290.81 | 2311.45 | 593445.44 |
| 43 | 2029-02 | 3602.25 | 1285.80 | 2316.45 | 591128.99 |
| 44 | 2029-03 | 3602.25 | 1280.78 | 2321.47 | 588807.51 |
| 45 | 2029-04 | 3602.25 | 1275.75 | 2326.50 | 586481.01 |
| 46 | 2029-05 | 3602.25 | 1270.71 | 2331.54 | 584149.47 |
| 47 | 2029-06 | 3602.25 | 1265.66 | 2336.59 | 581812.87 |
| 48 | 2029-07 | 3602.25 | 1260.59 | 2341.66 | 579471.22 |
| 49 | 2029-08 | 3602.25 | 1255.52 | 2346.73 | 577124.49 |
| 50 | 2029-09 | 3602.25 | 1250.44 | 2351.82 | 574772.67 |
| 51 | 2029-10 | 3602.25 | 1245.34 | 2356.91 | 572415.76 |
| 52 | 2029-11 | 3602.25 | 1240.23 | 2362.02 | 570053.74 |
| 53 | 2029-12 | 3602.25 | 1235.12 | 2367.14 | 567686.61 |
| 54 | 2030-01 | 3602.25 | 1229.99 | 2372.26 | 565314.34 |
| 55 | 2030-02 | 3602.25 | 1224.85 | 2377.40 | 562936.94 |
| 56 | 2030-03 | 3602.25 | 1219.70 | 2382.56 | 560554.38 |
| 57 | 2030-04 | 3602.25 | 1214.53 | 2387.72 | 558166.67 |
| 58 | 2030-05 | 3602.25 | 1209.36 | 2392.89 | 555773.77 |
| 59 | 2030-06 | 3602.25 | 1204.18 | 2398.08 | 553375.70 |
| 60 | 2030-07 | 3602.25 | 1198.98 | 2403.27 | 550972.43 |
| 61 | 2030-08 | 3602.25 | 1193.77 | 2408.48 | 548563.95 |
| 62 | 2030-09 | 3602.25 | 1188.56 | 2413.70 | 546150.25 |
| 63 | 2030-10 | 3602.25 | 1183.33 | 2418.93 | 543731.33 |
| 64 | 2030-11 | 3602.25 | 1178.08 | 2424.17 | 541307.16 |
| 65 | 2030-12 | 3602.25 | 1172.83 | 2429.42 | 538877.74 |
| 66 | 2031-01 | 3602.25 | 1167.57 | 2434.68 | 536443.06 |
| 67 | 2031-02 | 3602.25 | 1162.29 | 2439.96 | 534003.10 |
| 68 | 2031-03 | 3602.25 | 1157.01 | 2445.25 | 531557.85 |
| 69 | 2031-04 | 3602.25 | 1151.71 | 2450.54 | 529107.31 |
| 70 | 2031-05 | 3602.25 | 1146.40 | 2455.85 | 526651.46 |
| 71 | 2031-06 | 3602.25 | 1141.08 | 2461.17 | 524190.28 |
| 72 | 2031-07 | 3602.25 | 1135.75 | 2466.51 | 521723.78 |
| 73 | 2031-08 | 3602.25 | 1130.40 | 2471.85 | 519251.93 |
| 74 | 2031-09 | 3602.25 | 1125.05 | 2477.21 | 516774.72 |
| 75 | 2031-10 | 3602.25 | 1119.68 | 2482.57 | 514292.15 |
| 76 | 2031-11 | 3602.25 | 1114.30 | 2487.95 | 511804.20 |
| 77 | 2031-12 | 3602.25 | 1108.91 | 2493.34 | 509310.85 |
| 78 | 2032-01 | 3602.25 | 1103.51 | 2498.74 | 506812.11 |
| 79 | 2032-02 | 3602.25 | 1098.09 | 2504.16 | 504307.95 |
| 80 | 2032-03 | 3602.25 | 1092.67 | 2509.58 | 501798.36 |
| 81 | 2032-04 | 3602.25 | 1087.23 | 2515.02 | 499283.34 |
| 82 | 2032-05 | 3602.25 | 1081.78 | 2520.47 | 496762.87 |
| 83 | 2032-06 | 3602.25 | 1076.32 | 2525.93 | 494236.94 |
| 84 | 2032-07 | 3602.25 | 1070.85 | 2531.41 | 491705.53 |
| 85 | 2032-08 | 3602.25 | 1065.36 | 2536.89 | 489168.64 |
| 86 | 2032-09 | 3602.25 | 1059.87 | 2542.39 | 486626.26 |
| 87 | 2032-10 | 3602.25 | 1054.36 | 2547.89 | 484078.36 |
| 88 | 2032-11 | 3602.25 | 1048.84 | 2553.42 | 481524.95 |
| 89 | 2032-12 | 3602.25 | 1043.30 | 2558.95 | 478966.00 |
| 90 | 2033-01 | 3602.25 | 1037.76 | 2564.49 | 476401.51 |
| 91 | 2033-02 | 3602.25 | 1032.20 | 2570.05 | 473831.46 |
| 92 | 2033-03 | 3602.25 | 1026.63 | 2575.62 | 471255.84 |
| 93 | 2033-04 | 3602.25 | 1021.05 | 2581.20 | 468674.64 |
| 94 | 2033-05 | 3602.25 | 1015.46 | 2586.79 | 466087.85 |
| 95 | 2033-06 | 3602.25 | 1009.86 | 2592.39 | 463495.46 |
| 96 | 2033-07 | 3602.25 | 1004.24 | 2598.01 | 460897.45 |
| 97 | 2033-08 | 3602.25 | 998.61 | 2603.64 | 458293.81 |
| 98 | 2033-09 | 3602.25 | 992.97 | 2609.28 | 455684.52 |
| 99 | 2033-10 | 3602.25 | 987.32 | 2614.94 | 453069.59 |
| 100 | 2033-11 | 3602.25 | 981.65 | 2620.60 | 450448.99 |
| 101 | 2033-12 | 3602.25 | 975.97 | 2626.28 | 447822.71 |
| 102 | 2034-01 | 3602.25 | 970.28 | 2631.97 | 445190.74 |
| 103 | 2034-02 | 3602.25 | 964.58 | 2637.67 | 442553.07 |
| 104 | 2034-03 | 3602.25 | 958.86 | 2643.39 | 439909.68 |
| 105 | 2034-04 | 3602.25 | 953.14 | 2649.11 | 437260.57 |
| 106 | 2034-05 | 3602.25 | 947.40 | 2654.85 | 434605.71 |
| 107 | 2034-06 | 3602.25 | 941.65 | 2660.61 | 431945.11 |
| 108 | 2034-07 | 3602.25 | 935.88 | 2666.37 | 429278.74 |
| 109 | 2034-08 | 3602.25 | 930.10 | 2672.15 | 426606.59 |
| 110 | 2034-09 | 3602.25 | 924.31 | 2677.94 | 423928.65 |
| 111 | 2034-10 | 3602.25 | 918.51 | 2683.74 | 421244.91 |
| 112 | 2034-11 | 3602.25 | 912.70 | 2689.55 | 418555.36 |
| 113 | 2034-12 | 3602.25 | 906.87 | 2695.38 | 415859.97 |
| 114 | 2035-01 | 3602.25 | 901.03 | 2701.22 | 413158.75 |
| 115 | 2035-02 | 3602.25 | 895.18 | 2707.07 | 410451.68 |
| 116 | 2035-03 | 3602.25 | 889.31 | 2712.94 | 407738.74 |
| 117 | 2035-04 | 3602.25 | 883.43 | 2718.82 | 405019.92 |
| 118 | 2035-05 | 3602.25 | 877.54 | 2724.71 | 402295.21 |
| 119 | 2035-06 | 3602.25 | 871.64 | 2730.61 | 399564.60 |
| 120 | 2035-07 | 3602.25 | 865.72 | 2736.53 | 396828.07 |
| 121 | 2035-08 | 3602.25 | 859.79 | 2742.46 | 394085.61 |
| 122 | 2035-09 | 3602.25 | 853.85 | 2748.40 | 391337.21 |
| 123 | 2035-10 | 3602.25 | 847.90 | 2754.35 | 388582.86 |
| 124 | 2035-11 | 3602.25 | 841.93 | 2760.32 | 385822.54 |
| 125 | 2035-12 | 3602.25 | 835.95 | 2766.30 | 383056.23 |
| 126 | 2036-01 | 3602.25 | 829.96 | 2772.30 | 380283.94 |
| 127 | 2036-02 | 3602.25 | 823.95 | 2778.30 | 377505.63 |
| 128 | 2036-03 | 3602.25 | 817.93 | 2784.32 | 374721.31 |
| 129 | 2036-04 | 3602.25 | 811.90 | 2790.36 | 371930.95 |
| 130 | 2036-05 | 3602.25 | 805.85 | 2796.40 | 369134.55 |
| 131 | 2036-06 | 3602.25 | 799.79 | 2802.46 | 366332.09 |
| 132 | 2036-07 | 3602.25 | 793.72 | 2808.53 | 363523.56 |
| 133 | 2036-08 | 3602.25 | 787.63 | 2814.62 | 360708.94 |
| 134 | 2036-09 | 3602.25 | 781.54 | 2820.72 | 357888.23 |
| 135 | 2036-10 | 3602.25 | 775.42 | 2826.83 | 355061.40 |
| 136 | 2036-11 | 3602.25 | 769.30 | 2832.95 | 352228.45 |
| 137 | 2036-12 | 3602.25 | 763.16 | 2839.09 | 349389.36 |
| 138 | 2037-01 | 3602.25 | 757.01 | 2845.24 | 346544.12 |
| 139 | 2037-02 | 3602.25 | 750.85 | 2851.41 | 343692.71 |
| 140 | 2037-03 | 3602.25 | 744.67 | 2857.58 | 340835.13 |
| 141 | 2037-04 | 3602.25 | 738.48 | 2863.78 | 337971.35 |
| 142 | 2037-05 | 3602.25 | 732.27 | 2869.98 | 335101.37 |
| 143 | 2037-06 | 3602.25 | 726.05 | 2876.20 | 332225.17 |
| 144 | 2037-07 | 3602.25 | 719.82 | 2882.43 | 329342.74 |
| 145 | 2037-08 | 3602.25 | 713.58 | 2888.68 | 326454.06 |
| 146 | 2037-09 | 3602.25 | 707.32 | 2894.93 | 323559.13 |
| 147 | 2037-10 | 3602.25 | 701.04 | 2901.21 | 320657.92 |
| 148 | 2037-11 | 3602.25 | 694.76 | 2907.49 | 317750.43 |
| 149 | 2037-12 | 3602.25 | 688.46 | 2913.79 | 314836.64 |
| 150 | 2038-01 | 3602.25 | 682.15 | 2920.11 | 311916.53 |
| 151 | 2038-02 | 3602.25 | 675.82 | 2926.43 | 308990.10 |
| 152 | 2038-03 | 3602.25 | 669.48 | 2932.77 | 306057.32 |
| 153 | 2038-04 | 3602.25 | 663.12 | 2939.13 | 303118.20 |
| 154 | 2038-05 | 3602.25 | 656.76 | 2945.50 | 300172.70 |
| 155 | 2038-06 | 3602.25 | 650.37 | 2951.88 | 297220.82 |
| 156 | 2038-07 | 3602.25 | 643.98 | 2958.27 | 294262.55 |
| 157 | 2038-08 | 3602.25 | 637.57 | 2964.68 | 291297.87 |
| 158 | 2038-09 | 3602.25 | 631.15 | 2971.11 | 288326.76 |
| 159 | 2038-10 | 3602.25 | 624.71 | 2977.54 | 285349.22 |
| 160 | 2038-11 | 3602.25 | 618.26 | 2984.00 | 282365.22 |
| 161 | 2038-12 | 3602.25 | 611.79 | 2990.46 | 279374.76 |
| 162 | 2039-01 | 3602.25 | 605.31 | 2996.94 | 276377.82 |
| 163 | 2039-02 | 3602.25 | 598.82 | 3003.43 | 273374.39 |
| 164 | 2039-03 | 3602.25 | 592.31 | 3009.94 | 270364.45 |
| 165 | 2039-04 | 3602.25 | 585.79 | 3016.46 | 267347.99 |
| 166 | 2039-05 | 3602.25 | 579.25 | 3023.00 | 264324.99 |
| 167 | 2039-06 | 3602.25 | 572.70 | 3029.55 | 261295.44 |
| 168 | 2039-07 | 3602.25 | 566.14 | 3036.11 | 258259.33 |
| 169 | 2039-08 | 3602.25 | 559.56 | 3042.69 | 255216.64 |
| 170 | 2039-09 | 3602.25 | 552.97 | 3049.28 | 252167.36 |
| 171 | 2039-10 | 3602.25 | 546.36 | 3055.89 | 249111.47 |
| 172 | 2039-11 | 3602.25 | 539.74 | 3062.51 | 246048.96 |
| 173 | 2039-12 | 3602.25 | 533.11 | 3069.15 | 242979.81 |
| 174 | 2040-01 | 3602.25 | 526.46 | 3075.80 | 239904.01 |
| 175 | 2040-02 | 3602.25 | 519.79 | 3082.46 | 236821.55 |
| 176 | 2040-03 | 3602.25 | 513.11 | 3089.14 | 233732.42 |
| 177 | 2040-04 | 3602.25 | 506.42 | 3095.83 | 230636.58 |
| 178 | 2040-05 | 3602.25 | 499.71 | 3102.54 | 227534.05 |
| 179 | 2040-06 | 3602.25 | 492.99 | 3109.26 | 224424.78 |
| 180 | 2040-07 | 3602.25 | 486.25 | 3116.00 | 221308.79 |
| 181 | 2040-08 | 3602.25 | 479.50 | 3122.75 | 218186.04 |
| 182 | 2040-09 | 3602.25 | 472.74 | 3129.52 | 215056.52 |
| 183 | 2040-10 | 3602.25 | 465.96 | 3136.30 | 211920.22 |
| 184 | 2040-11 | 3602.25 | 459.16 | 3143.09 | 208777.13 |
| 185 | 2040-12 | 3602.25 | 452.35 | 3149.90 | 205627.23 |
| 186 | 2041-01 | 3602.25 | 445.53 | 3156.73 | 202470.51 |
| 187 | 2041-02 | 3602.25 | 438.69 | 3163.57 | 199306.94 |
| 188 | 2041-03 | 3602.25 | 431.83 | 3170.42 | 196136.52 |
| 189 | 2041-04 | 3602.25 | 424.96 | 3177.29 | 192959.23 |
| 190 | 2041-05 | 3602.25 | 418.08 | 3184.17 | 189775.06 |
| 191 | 2041-06 | 3602.25 | 411.18 | 3191.07 | 186583.98 |
| 192 | 2041-07 | 3602.25 | 404.27 | 3197.99 | 183386.00 |
| 193 | 2041-08 | 3602.25 | 397.34 | 3204.92 | 180181.08 |
| 194 | 2041-09 | 3602.25 | 390.39 | 3211.86 | 176969.22 |
| 195 | 2041-10 | 3602.25 | 383.43 | 3218.82 | 173750.40 |
| 196 | 2041-11 | 3602.25 | 376.46 | 3225.79 | 170524.61 |
| 197 | 2041-12 | 3602.25 | 369.47 | 3232.78 | 167291.83 |
| 198 | 2042-01 | 3602.25 | 362.47 | 3239.79 | 164052.04 |
| 199 | 2042-02 | 3602.25 | 355.45 | 3246.81 | 160805.24 |
| 200 | 2042-03 | 3602.25 | 348.41 | 3253.84 | 157551.40 |
| 201 | 2042-04 | 3602.25 | 341.36 | 3260.89 | 154290.51 |
| 202 | 2042-05 | 3602.25 | 334.30 | 3267.96 | 151022.55 |
| 203 | 2042-06 | 3602.25 | 327.22 | 3275.04 | 147747.52 |
| 204 | 2042-07 | 3602.25 | 320.12 | 3282.13 | 144465.38 |
| 205 | 2042-08 | 3602.25 | 313.01 | 3289.24 | 141176.14 |
| 206 | 2042-09 | 3602.25 | 305.88 | 3296.37 | 137879.77 |
| 207 | 2042-10 | 3602.25 | 298.74 | 3303.51 | 134576.26 |
| 208 | 2042-11 | 3602.25 | 291.58 | 3310.67 | 131265.59 |
| 209 | 2042-12 | 3602.25 | 284.41 | 3317.84 | 127947.74 |
| 210 | 2043-01 | 3602.25 | 277.22 | 3325.03 | 124622.71 |
| 211 | 2043-02 | 3602.25 | 270.02 | 3332.24 | 121290.48 |
| 212 | 2043-03 | 3602.25 | 262.80 | 3339.46 | 117951.02 |
| 213 | 2043-04 | 3602.25 | 255.56 | 3346.69 | 114604.33 |
| 214 | 2043-05 | 3602.25 | 248.31 | 3353.94 | 111250.39 |
| 215 | 2043-06 | 3602.25 | 241.04 | 3361.21 | 107889.18 |
| 216 | 2043-07 | 3602.25 | 233.76 | 3368.49 | 104520.69 |
| 217 | 2043-08 | 3602.25 | 226.46 | 3375.79 | 101144.90 |
| 218 | 2043-09 | 3602.25 | 219.15 | 3383.10 | 97761.79 |
| 219 | 2043-10 | 3602.25 | 211.82 | 3390.43 | 94371.36 |
| 220 | 2043-11 | 3602.25 | 204.47 | 3397.78 | 90973.58 |
| 221 | 2043-12 | 3602.25 | 197.11 | 3405.14 | 87568.43 |
| 222 | 2044-01 | 3602.25 | 189.73 | 3412.52 | 84155.91 |
| 223 | 2044-02 | 3602.25 | 182.34 | 3419.91 | 80736.00 |
| 224 | 2044-03 | 3602.25 | 174.93 | 3427.32 | 77308.67 |
| 225 | 2044-04 | 3602.25 | 167.50 | 3434.75 | 73873.93 |
| 226 | 2044-05 | 3602.25 | 160.06 | 3442.19 | 70431.73 |
| 227 | 2044-06 | 3602.25 | 152.60 | 3449.65 | 66982.08 |
| 228 | 2044-07 | 3602.25 | 145.13 | 3457.12 | 63524.96 |
| 229 | 2044-08 | 3602.25 | 137.64 | 3464.61 | 60060.35 |
| 230 | 2044-09 | 3602.25 | 130.13 | 3472.12 | 56588.22 |
| 231 | 2044-10 | 3602.25 | 122.61 | 3479.64 | 53108.58 |
| 232 | 2044-11 | 3602.25 | 115.07 | 3487.18 | 49621.40 |
| 233 | 2044-12 | 3602.25 | 107.51 | 3494.74 | 46126.66 |
| 234 | 2045-01 | 3602.25 | 99.94 | 3502.31 | 42624.35 |
| 235 | 2045-02 | 3602.25 | 92.35 | 3509.90 | 39114.45 |
| 236 | 2045-03 | 3602.25 | 84.75 | 3517.50 | 35596.94 |
| 237 | 2045-04 | 3602.25 | 77.13 | 3525.13 | 32071.82 |
| 238 | 2045-05 | 3602.25 | 69.49 | 3532.76 | 28539.06 |
| 239 | 2045-06 | 3602.25 | 61.83 | 3540.42 | 24998.64 |
| 240 | 2045-07 | 3602.25 | 54.16 | 3548.09 | 21450.55 |
| 241 | 2045-08 | 3602.25 | 46.48 | 3555.78 | 17894.78 |
| 242 | 2045-09 | 3602.25 | 38.77 | 3563.48 | 14331.30 |
| 243 | 2045-10 | 3602.25 | 31.05 | 3571.20 | 10760.09 |
| 244 | 2045-11 | 3602.25 | 23.31 | 3578.94 | 7181.16 |
| 245 | 2045-12 | 3602.25 | 15.56 | 3586.69 | 3594.46 |
| 246 | 2046-01 | 3602.25 | 7.79 | 3594.46 | 0.00 |
等额本金还款方式：
贷款总额：68.63万
还款月数：20年6个月
首月还款：4277.1元
每月递减：6.05元
利息总额：18.37万
本息合计：87万
节省利息：16154.57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 | 4277.10 | 1487.08 | 2790.02 | 683554.90 |
| 2 | 2025-09 | 4271.06 | 1481.04 | 2790.02 | 680764.88 |
| 3 | 2025-10 | 4265.01 | 1474.99 | 2790.02 | 677974.86 |
| 4 | 2025-11 | 4258.97 | 1468.95 | 2790.02 | 675184.84 |
| 5 | 2025-12 | 4252.92 | 1462.90 | 2790.02 | 672394.82 |
| 6 | 2026-01 | 4246.88 | 1456.86 | 2790.02 | 669604.80 |
| 7 | 2026-02 | 4240.83 | 1450.81 | 2790.02 | 666814.78 |
| 8 | 2026-03 | 4234.79 | 1444.77 | 2790.02 | 664024.76 |
| 9 | 2026-04 | 4228.74 | 1438.72 | 2790.02 | 661234.74 |
| 10 | 2026-05 | 4222.70 | 1432.68 | 2790.02 | 658444.72 |
| 11 | 2026-06 | 4216.65 | 1426.63 | 2790.02 | 655654.70 |
| 12 | 2026-07 | 4210.61 | 1420.59 | 2790.02 | 652864.68 |
| 13 | 2026-08 | 4204.56 | 1414.54 | 2790.02 | 650074.66 |
| 14 | 2026-09 | 4198.52 | 1408.50 | 2790.02 | 647284.64 |
| 15 | 2026-10 | 4192.47 | 1402.45 | 2790.02 | 644494.62 |
| 16 | 2026-11 | 4186.43 | 1396.41 | 2790.02 | 641704.60 |
| 17 | 2026-12 | 4180.38 | 1390.36 | 2790.02 | 638914.58 |
| 18 | 2027-01 | 4174.33 | 1384.31 | 2790.02 | 636124.56 |
| 19 | 2027-02 | 4168.29 | 1378.27 | 2790.02 | 633334.54 |
| 20 | 2027-03 | 4162.24 | 1372.22 | 2790.02 | 630544.52 |
| 21 | 2027-04 | 4156.20 | 1366.18 | 2790.02 | 627754.50 |
| 22 | 2027-05 | 4150.15 | 1360.13 | 2790.02 | 624964.48 |
| 23 | 2027-06 | 4144.11 | 1354.09 | 2790.02 | 622174.46 |
| 24 | 2027-07 | 4138.06 | 1348.04 | 2790.02 | 619384.44 |
| 25 | 2027-08 | 4132.02 | 1342.00 | 2790.02 | 616594.42 |
| 26 | 2027-09 | 4125.97 | 1335.95 | 2790.02 | 613804.40 |
| 27 | 2027-10 | 4119.93 | 1329.91 | 2790.02 | 611014.38 |
| 28 | 2027-11 | 4113.88 | 1323.86 | 2790.02 | 608224.36 |
| 29 | 2027-12 | 4107.84 | 1317.82 | 2790.02 | 605434.34 |
| 30 | 2028-01 | 4101.79 | 1311.77 | 2790.02 | 602644.32 |
| 31 | 2028-02 | 4095.75 | 1305.73 | 2790.02 | 599854.30 |
| 32 | 2028-03 | 4089.70 | 1299.68 | 2790.02 | 597064.28 |
| 33 | 2028-04 | 4083.66 | 1293.64 | 2790.02 | 594274.26 |
| 34 | 2028-05 | 4077.61 | 1287.59 | 2790.02 | 591484.24 |
| 35 | 2028-06 | 4071.57 | 1281.55 | 2790.02 | 588694.22 |
| 36 | 2028-07 | 4065.52 | 1275.50 | 2790.02 | 585904.20 |
| 37 | 2028-08 | 4059.48 | 1269.46 | 2790.02 | 583114.18 |
| 38 | 2028-09 | 4053.43 | 1263.41 | 2790.02 | 580324.16 |
| 39 | 2028-10 | 4047.39 | 1257.37 | 2790.02 | 577534.14 |
| 40 | 2028-11 | 4041.34 | 1251.32 | 2790.02 | 574744.12 |
| 41 | 2028-12 | 4035.30 | 1245.28 | 2790.02 | 571954.10 |
| 42 | 2029-01 | 4029.25 | 1239.23 | 2790.02 | 569164.08 |
| 43 | 2029-02 | 4023.21 | 1233.19 | 2790.02 | 566374.06 |
| 44 | 2029-03 | 4017.16 | 1227.14 | 2790.02 | 563584.04 |
| 45 | 2029-04 | 4011.12 | 1221.10 | 2790.02 | 560794.02 |
| 46 | 2029-05 | 4005.07 | 1215.05 | 2790.02 | 558004.00 |
| 47 | 2029-06 | 3999.03 | 1209.01 | 2790.02 | 555213.98 |
| 48 | 2029-07 | 3992.98 | 1202.96 | 2790.02 | 552423.96 |
| 49 | 2029-08 | 3986.94 | 1196.92 | 2790.02 | 549633.94 |
| 50 | 2029-09 | 3980.89 | 1190.87 | 2790.02 | 546843.92 |
| 51 | 2029-10 | 3974.85 | 1184.83 | 2790.02 | 544053.90 |
| 52 | 2029-11 | 3968.80 | 1178.78 | 2790.02 | 541263.88 |
| 53 | 2029-12 | 3962.76 | 1172.74 | 2790.02 | 538473.86 |
| 54 | 2030-01 | 3956.71 | 1166.69 | 2790.02 | 535683.84 |
| 55 | 2030-02 | 3950.67 | 1160.65 | 2790.02 | 532893.82 |
| 56 | 2030-03 | 3944.62 | 1154.60 | 2790.02 | 530103.80 |
| 57 | 2030-04 | 3938.58 | 1148.56 | 2790.02 | 527313.78 |
| 58 | 2030-05 | 3932.53 | 1142.51 | 2790.02 | 524523.76 |
| 59 | 2030-06 | 3926.49 | 1136.47 | 2790.02 | 521733.74 |
| 60 | 2030-07 | 3920.44 | 1130.42 | 2790.02 | 518943.72 |
| 61 | 2030-08 | 3914.40 | 1124.38 | 2790.02 | 516153.70 |
| 62 | 2030-09 | 3908.35 | 1118.33 | 2790.02 | 513363.68 |
| 63 | 2030-10 | 3902.31 | 1112.29 | 2790.02 | 510573.66 |
| 64 | 2030-11 | 3896.26 | 1106.24 | 2790.02 | 507783.64 |
| 65 | 2030-12 | 3890.22 | 1100.20 | 2790.02 | 504993.62 |
| 66 | 2031-01 | 3884.17 | 1094.15 | 2790.02 | 502203.60 |
| 67 | 2031-02 | 3878.13 | 1088.11 | 2790.02 | 499413.58 |
| 68 | 2031-03 | 3872.08 | 1082.06 | 2790.02 | 496623.56 |
| 69 | 2031-04 | 3866.04 | 1076.02 | 2790.02 | 493833.54 |
| 70 | 2031-05 | 3859.99 | 1069.97 | 2790.02 | 491043.52 |
| 71 | 2031-06 | 3853.95 | 1063.93 | 2790.02 | 488253.50 |
| 72 | 2031-07 | 3847.90 | 1057.88 | 2790.02 | 485463.48 |
| 73 | 2031-08 | 3841.86 | 1051.84 | 2790.02 | 482673.46 |
| 74 | 2031-09 | 3835.81 | 1045.79 | 2790.02 | 479883.44 |
| 75 | 2031-10 | 3829.77 | 1039.75 | 2790.02 | 477093.42 |
| 76 | 2031-11 | 3823.72 | 1033.70 | 2790.02 | 474303.40 |
| 77 | 2031-12 | 3817.68 | 1027.66 | 2790.02 | 471513.38 |
| 78 | 2032-01 | 3811.63 | 1021.61 | 2790.02 | 468723.36 |
| 79 | 2032-02 | 3805.59 | 1015.57 | 2790.02 | 465933.34 |
| 80 | 2032-03 | 3799.54 | 1009.52 | 2790.02 | 463143.32 |
| 81 | 2032-04 | 3793.50 | 1003.48 | 2790.02 | 460353.30 |
| 82 | 2032-05 | 3787.45 | 997.43 | 2790.02 | 457563.28 |
| 83 | 2032-06 | 3781.41 | 991.39 | 2790.02 | 454773.26 |
| 84 | 2032-07 | 3775.36 | 985.34 | 2790.02 | 451983.24 |
| 85 | 2032-08 | 3769.32 | 979.30 | 2790.02 | 449193.22 |
| 86 | 2032-09 | 3763.27 | 973.25 | 2790.02 | 446403.20 |
| 87 | 2032-10 | 3757.23 | 967.21 | 2790.02 | 443613.18 |
| 88 | 2032-11 | 3751.18 | 961.16 | 2790.02 | 440823.16 |
| 89 | 2032-12 | 3745.14 | 955.12 | 2790.02 | 438033.14 |
| 90 | 2033-01 | 3739.09 | 949.07 | 2790.02 | 435243.12 |
| 91 | 2033-02 | 3733.05 | 943.03 | 2790.02 | 432453.10 |
| 92 | 2033-03 | 3727.00 | 936.98 | 2790.02 | 429663.08 |
| 93 | 2033-04 | 3720.96 | 930.94 | 2790.02 | 426873.06 |
| 94 | 2033-05 | 3714.91 | 924.89 | 2790.02 | 424083.04 |
| 95 | 2033-06 | 3708.87 | 918.85 | 2790.02 | 421293.02 |
| 96 | 2033-07 | 3702.82 | 912.80 | 2790.02 | 418503.00 |
| 97 | 2033-08 | 3696.78 | 906.76 | 2790.02 | 415712.98 |
| 98 | 2033-09 | 3690.73 | 900.71 | 2790.02 | 412922.96 |
| 99 | 2033-10 | 3684.69 | 894.67 | 2790.02 | 410132.94 |
| 100 | 2033-11 | 3678.64 | 888.62 | 2790.02 | 407342.92 |
| 101 | 2033-12 | 3672.60 | 882.58 | 2790.02 | 404552.90 |
| 102 | 2034-01 | 3666.55 | 876.53 | 2790.02 | 401762.88 |
| 103 | 2034-02 | 3660.51 | 870.49 | 2790.02 | 398972.86 |
| 104 | 2034-03 | 3654.46 | 864.44 | 2790.02 | 396182.84 |
| 105 | 2034-04 | 3648.42 | 858.40 | 2790.02 | 393392.82 |
| 106 | 2034-05 | 3642.37 | 852.35 | 2790.02 | 390602.80 |
| 107 | 2034-06 | 3636.33 | 846.31 | 2790.02 | 387812.78 |
| 108 | 2034-07 | 3630.28 | 840.26 | 2790.02 | 385022.76 |
| 109 | 2034-08 | 3624.24 | 834.22 | 2790.02 | 382232.74 |
| 110 | 2034-09 | 3618.19 | 828.17 | 2790.02 | 379442.72 |
| 111 | 2034-10 | 3612.15 | 822.13 | 2790.02 | 376652.70 |
| 112 | 2034-11 | 3606.10 | 816.08 | 2790.02 | 373862.68 |
| 113 | 2034-12 | 3600.06 | 810.04 | 2790.02 | 371072.66 |
| 114 | 2035-01 | 3594.01 | 803.99 | 2790.02 | 368282.64 |
| 115 | 2035-02 | 3587.97 | 797.95 | 2790.02 | 365492.62 |
| 116 | 2035-03 | 3581.92 | 791.90 | 2790.02 | 362702.60 |
| 117 | 2035-04 | 3575.88 | 785.86 | 2790.02 | 359912.58 |
| 118 | 2035-05 | 3569.83 | 779.81 | 2790.02 | 357122.56 |
| 119 | 2035-06 | 3563.79 | 773.77 | 2790.02 | 354332.54 |
| 120 | 2035-07 | 3557.74 | 767.72 | 2790.02 | 351542.52 |
| 121 | 2035-08 | 3551.70 | 761.68 | 2790.02 | 348752.50 |
| 122 | 2035-09 | 3545.65 | 755.63 | 2790.02 | 345962.48 |
| 123 | 2035-10 | 3539.61 | 749.59 | 2790.02 | 343172.46 |
| 124 | 2035-11 | 3533.56 | 743.54 | 2790.02 | 340382.44 |
| 125 | 2035-12 | 3527.52 | 737.50 | 2790.02 | 337592.42 |
| 126 | 2036-01 | 3521.47 | 731.45 | 2790.02 | 334802.40 |
| 127 | 2036-02 | 3515.43 | 725.41 | 2790.02 | 332012.38 |
| 128 | 2036-03 | 3509.38 | 719.36 | 2790.02 | 329222.36 |
| 129 | 2036-04 | 3503.34 | 713.32 | 2790.02 | 326432.34 |
| 130 | 2036-05 | 3497.29 | 707.27 | 2790.02 | 323642.32 |
| 131 | 2036-06 | 3491.25 | 701.23 | 2790.02 | 320852.30 |
| 132 | 2036-07 | 3485.20 | 695.18 | 2790.02 | 318062.28 |
| 133 | 2036-08 | 3479.15 | 689.13 | 2790.02 | 315272.26 |
| 134 | 2036-09 | 3473.11 | 683.09 | 2790.02 | 312482.24 |
| 135 | 2036-10 | 3467.06 | 677.04 | 2790.02 | 309692.22 |
| 136 | 2036-11 | 3461.02 | 671.00 | 2790.02 | 306902.20 |
| 137 | 2036-12 | 3454.97 | 664.95 | 2790.02 | 304112.18 |
| 138 | 2037-01 | 3448.93 | 658.91 | 2790.02 | 301322.16 |
| 139 | 2037-02 | 3442.88 | 652.86 | 2790.02 | 298532.14 |
| 140 | 2037-03 | 3436.84 | 646.82 | 2790.02 | 295742.12 |
| 141 | 2037-04 | 3430.79 | 640.77 | 2790.02 | 292952.10 |
| 142 | 2037-05 | 3424.75 | 634.73 | 2790.02 | 290162.08 |
| 143 | 2037-06 | 3418.70 | 628.68 | 2790.02 | 287372.06 |
| 144 | 2037-07 | 3412.66 | 622.64 | 2790.02 | 284582.04 |
| 145 | 2037-08 | 3406.61 | 616.59 | 2790.02 | 281792.02 |
| 146 | 2037-09 | 3400.57 | 610.55 | 2790.02 | 279002.00 |
| 147 | 2037-10 | 3394.52 | 604.50 | 2790.02 | 276211.98 |
| 148 | 2037-11 | 3388.48 | 598.46 | 2790.02 | 273421.96 |
| 149 | 2037-12 | 3382.43 | 592.41 | 2790.02 | 270631.94 |
| 150 | 2038-01 | 3376.39 | 586.37 | 2790.02 | 267841.92 |
| 151 | 2038-02 | 3370.34 | 580.32 | 2790.02 | 265051.90 |
| 152 | 2038-03 | 3364.30 | 574.28 | 2790.02 | 262261.88 |
| 153 | 2038-04 | 3358.25 | 568.23 | 2790.02 | 259471.86 |
| 154 | 2038-05 | 3352.21 | 562.19 | 2790.02 | 256681.84 |
| 155 | 2038-06 | 3346.16 | 556.14 | 2790.02 | 253891.82 |
| 156 | 2038-07 | 3340.12 | 550.10 | 2790.02 | 251101.80 |
| 157 | 2038-08 | 3334.07 | 544.05 | 2790.02 | 248311.78 |
| 158 | 2038-09 | 3328.03 | 538.01 | 2790.02 | 245521.76 |
| 159 | 2038-10 | 3321.98 | 531.96 | 2790.02 | 242731.74 |
| 160 | 2038-11 | 3315.94 | 525.92 | 2790.02 | 239941.72 |
| 161 | 2038-12 | 3309.89 | 519.87 | 2790.02 | 237151.70 |
| 162 | 2039-01 | 3303.85 | 513.83 | 2790.02 | 234361.68 |
| 163 | 2039-02 | 3297.80 | 507.78 | 2790.02 | 231571.66 |
| 164 | 2039-03 | 3291.76 | 501.74 | 2790.02 | 228781.64 |
| 165 | 2039-04 | 3285.71 | 495.69 | 2790.02 | 225991.62 |
| 166 | 2039-05 | 3279.67 | 489.65 | 2790.02 | 223201.60 |
| 167 | 2039-06 | 3273.62 | 483.60 | 2790.02 | 220411.58 |
| 168 | 2039-07 | 3267.58 | 477.56 | 2790.02 | 217621.56 |
| 169 | 2039-08 | 3261.53 | 471.51 | 2790.02 | 214831.54 |
| 170 | 2039-09 | 3255.49 | 465.47 | 2790.02 | 212041.52 |
| 171 | 2039-10 | 3249.44 | 459.42 | 2790.02 | 209251.50 |
| 172 | 2039-11 | 3243.40 | 453.38 | 2790.02 | 206461.48 |
| 173 | 2039-12 | 3237.35 | 447.33 | 2790.02 | 203671.46 |
| 174 | 2040-01 | 3231.31 | 441.29 | 2790.02 | 200881.44 |
| 175 | 2040-02 | 3225.26 | 435.24 | 2790.02 | 198091.42 |
| 176 | 2040-03 | 3219.22 | 429.20 | 2790.02 | 195301.40 |
| 177 | 2040-04 | 3213.17 | 423.15 | 2790.02 | 192511.38 |
| 178 | 2040-05 | 3207.13 | 417.11 | 2790.02 | 189721.36 |
| 179 | 2040-06 | 3201.08 | 411.06 | 2790.02 | 186931.34 |
| 180 | 2040-07 | 3195.04 | 405.02 | 2790.02 | 184141.32 |
| 181 | 2040-08 | 3188.99 | 398.97 | 2790.02 | 181351.30 |
| 182 | 2040-09 | 3182.95 | 392.93 | 2790.02 | 178561.28 |
| 183 | 2040-10 | 3176.90 | 386.88 | 2790.02 | 175771.26 |
| 184 | 2040-11 | 3170.86 | 380.84 | 2790.02 | 172981.24 |
| 185 | 2040-12 | 3164.81 | 374.79 | 2790.02 | 170191.22 |
| 186 | 2041-01 | 3158.77 | 368.75 | 2790.02 | 167401.20 |
| 187 | 2041-02 | 3152.72 | 362.70 | 2790.02 | 164611.18 |
| 188 | 2041-03 | 3146.68 | 356.66 | 2790.02 | 161821.16 |
| 189 | 2041-04 | 3140.63 | 350.61 | 2790.02 | 159031.14 |
| 190 | 2041-05 | 3134.59 | 344.57 | 2790.02 | 156241.12 |
| 191 | 2041-06 | 3128.54 | 338.52 | 2790.02 | 153451.10 |
| 192 | 2041-07 | 3122.50 | 332.48 | 2790.02 | 150661.08 |
| 193 | 2041-08 | 3116.45 | 326.43 | 2790.02 | 147871.06 |
| 194 | 2041-09 | 3110.41 | 320.39 | 2790.02 | 145081.04 |
| 195 | 2041-10 | 3104.36 | 314.34 | 2790.02 | 142291.02 |
| 196 | 2041-11 | 3098.32 | 308.30 | 2790.02 | 139501.00 |
| 197 | 2041-12 | 3092.27 | 302.25 | 2790.02 | 136710.98 |
| 198 | 2042-01 | 3086.23 | 296.21 | 2790.02 | 133920.96 |
| 199 | 2042-02 | 3080.18 | 290.16 | 2790.02 | 131130.94 |
| 200 | 2042-03 | 3074.14 | 284.12 | 2790.02 | 128340.92 |
| 201 | 2042-04 | 3068.09 | 278.07 | 2790.02 | 125550.90 |
| 202 | 2042-05 | 3062.05 | 272.03 | 2790.02 | 122760.88 |
| 203 | 2042-06 | 3056.00 | 265.98 | 2790.02 | 119970.86 |
| 204 | 2042-07 | 3049.96 | 259.94 | 2790.02 | 117180.84 |
| 205 | 2042-08 | 3043.91 | 253.89 | 2790.02 | 114390.82 |
| 206 | 2042-09 | 3037.87 | 247.85 | 2790.02 | 111600.80 |
| 207 | 2042-10 | 3031.82 | 241.80 | 2790.02 | 108810.78 |
| 208 | 2042-11 | 3025.78 | 235.76 | 2790.02 | 106020.76 |
| 209 | 2042-12 | 3019.73 | 229.71 | 2790.02 | 103230.74 |
| 210 | 2043-01 | 3013.69 | 223.67 | 2790.02 | 100440.72 |
| 211 | 2043-02 | 3007.64 | 217.62 | 2790.02 | 97650.70 |
| 212 | 2043-03 | 3001.60 | 211.58 | 2790.02 | 94860.68 |
| 213 | 2043-04 | 2995.55 | 205.53 | 2790.02 | 92070.66 |
| 214 | 2043-05 | 2989.51 | 199.49 | 2790.02 | 89280.64 |
| 215 | 2043-06 | 2983.46 | 193.44 | 2790.02 | 86490.62 |
| 216 | 2043-07 | 2977.42 | 187.40 | 2790.02 | 83700.60 |
| 217 | 2043-08 | 2971.37 | 181.35 | 2790.02 | 80910.58 |
| 218 | 2043-09 | 2965.33 | 175.31 | 2790.02 | 78120.56 |
| 219 | 2043-10 | 2959.28 | 169.26 | 2790.02 | 75330.54 |
| 220 | 2043-11 | 2953.24 | 163.22 | 2790.02 | 72540.52 |
| 221 | 2043-12 | 2947.19 | 157.17 | 2790.02 | 69750.50 |
| 222 | 2044-01 | 2941.15 | 151.13 | 2790.02 | 66960.48 |
| 223 | 2044-02 | 2935.10 | 145.08 | 2790.02 | 64170.46 |
| 224 | 2044-03 | 2929.06 | 139.04 | 2790.02 | 61380.44 |
| 225 | 2044-04 | 2923.01 | 132.99 | 2790.02 | 58590.42 |
| 226 | 2044-05 | 2916.97 | 126.95 | 2790.02 | 55800.40 |
| 227 | 2044-06 | 2910.92 | 120.90 | 2790.02 | 53010.38 |
| 228 | 2044-07 | 2904.88 | 114.86 | 2790.02 | 50220.36 |
| 229 | 2044-08 | 2898.83 | 108.81 | 2790.02 | 47430.34 |
| 230 | 2044-09 | 2892.79 | 102.77 | 2790.02 | 44640.32 |
| 231 | 2044-10 | 2886.74 | 96.72 | 2790.02 | 41850.30 |
| 232 | 2044-11 | 2880.70 | 90.68 | 2790.02 | 39060.28 |
| 233 | 2044-12 | 2874.65 | 84.63 | 2790.02 | 36270.26 |
| 234 | 2045-01 | 2868.61 | 78.59 | 2790.02 | 33480.24 |
| 235 | 2045-02 | 2862.56 | 72.54 | 2790.02 | 30690.22 |
| 236 | 2045-03 | 2856.52 | 66.50 | 2790.02 | 27900.20 |
| 237 | 2045-04 | 2850.47 | 60.45 | 2790.02 | 25110.18 |
| 238 | 2045-05 | 2844.43 | 54.41 | 2790.02 | 22320.16 |
| 239 | 2045-06 | 2838.38 | 48.36 | 2790.02 | 19530.14 |
| 240 | 2045-07 | 2832.34 | 42.32 | 2790.02 | 16740.12 |
| 241 | 2045-08 | 2826.29 | 36.27 | 2790.02 | 13950.10 |
| 242 | 2045-09 | 2820.25 | 30.23 | 2790.02 | 11160.08 |
| 243 | 2045-10 | 2814.20 | 24.18 | 2790.02 | 8370.06 |
| 244 | 2045-11 | 2808.16 | 18.14 | 2790.02 | 5580.04 |
| 245 | 2045-12 | 2802.11 | 12.09 | 2790.02 | 2790.02 |
| 246 | 2046-01 | 2796.07 | 6.05 | 2790.02 | 0.00 |