深圳贷款68.63万（公积金贷款）房贷，还款19年10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：19年10个月
每月还款：3694.02元
利息总额：19.28万
本息合计：87.92万
| 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 | 3694.02 | 1487.08 | 2206.94 | 684137.98 |
| 2 | 2025-09 | 3694.02 | 1482.30 | 2211.72 | 681926.26 |
| 3 | 2025-10 | 3694.02 | 1477.51 | 2216.51 | 679709.75 |
| 4 | 2025-11 | 3694.02 | 1472.70 | 2221.31 | 677488.43 |
| 5 | 2025-12 | 3694.02 | 1467.89 | 2226.13 | 675262.31 |
| 6 | 2026-01 | 3694.02 | 1463.07 | 2230.95 | 673031.36 |
| 7 | 2026-02 | 3694.02 | 1458.23 | 2235.78 | 670795.57 |
| 8 | 2026-03 | 3694.02 | 1453.39 | 2240.63 | 668554.94 |
| 9 | 2026-04 | 3694.02 | 1448.54 | 2245.48 | 666309.46 |
| 10 | 2026-05 | 3694.02 | 1443.67 | 2250.35 | 664059.11 |
| 11 | 2026-06 | 3694.02 | 1438.79 | 2255.22 | 661803.89 |
| 12 | 2026-07 | 3694.02 | 1433.91 | 2260.11 | 659543.78 |
| 13 | 2026-08 | 3694.02 | 1429.01 | 2265.01 | 657278.77 |
| 14 | 2026-09 | 3694.02 | 1424.10 | 2269.92 | 655008.85 |
| 15 | 2026-10 | 3694.02 | 1419.19 | 2274.83 | 652734.02 |
| 16 | 2026-11 | 3694.02 | 1414.26 | 2279.76 | 650454.26 |
| 17 | 2026-12 | 3694.02 | 1409.32 | 2284.70 | 648169.56 |
| 18 | 2027-01 | 3694.02 | 1404.37 | 2289.65 | 645879.91 |
| 19 | 2027-02 | 3694.02 | 1399.41 | 2294.61 | 643585.29 |
| 20 | 2027-03 | 3694.02 | 1394.43 | 2299.58 | 641285.71 |
| 21 | 2027-04 | 3694.02 | 1389.45 | 2304.57 | 638981.14 |
| 22 | 2027-05 | 3694.02 | 1384.46 | 2309.56 | 636671.58 |
| 23 | 2027-06 | 3694.02 | 1379.46 | 2314.56 | 634357.02 |
| 24 | 2027-07 | 3694.02 | 1374.44 | 2319.58 | 632037.44 |
| 25 | 2027-08 | 3694.02 | 1369.41 | 2324.60 | 629712.84 |
| 26 | 2027-09 | 3694.02 | 1364.38 | 2329.64 | 627383.19 |
| 27 | 2027-10 | 3694.02 | 1359.33 | 2334.69 | 625048.51 |
| 28 | 2027-11 | 3694.02 | 1354.27 | 2339.75 | 622708.76 |
| 29 | 2027-12 | 3694.02 | 1349.20 | 2344.82 | 620363.94 |
| 30 | 2028-01 | 3694.02 | 1344.12 | 2349.90 | 618014.04 |
| 31 | 2028-02 | 3694.02 | 1339.03 | 2354.99 | 615659.06 |
| 32 | 2028-03 | 3694.02 | 1333.93 | 2360.09 | 613298.97 |
| 33 | 2028-04 | 3694.02 | 1328.81 | 2365.20 | 610933.76 |
| 34 | 2028-05 | 3694.02 | 1323.69 | 2370.33 | 608563.43 |
| 35 | 2028-06 | 3694.02 | 1318.55 | 2375.46 | 606187.97 |
| 36 | 2028-07 | 3694.02 | 1313.41 | 2380.61 | 603807.35 |
| 37 | 2028-08 | 3694.02 | 1308.25 | 2385.77 | 601421.58 |
| 38 | 2028-09 | 3694.02 | 1303.08 | 2390.94 | 599030.65 |
| 39 | 2028-10 | 3694.02 | 1297.90 | 2396.12 | 596634.53 |
| 40 | 2028-11 | 3694.02 | 1292.71 | 2401.31 | 594233.22 |
| 41 | 2028-12 | 3694.02 | 1287.51 | 2406.51 | 591826.70 |
| 42 | 2029-01 | 3694.02 | 1282.29 | 2411.73 | 589414.97 |
| 43 | 2029-02 | 3694.02 | 1277.07 | 2416.95 | 586998.02 |
| 44 | 2029-03 | 3694.02 | 1271.83 | 2422.19 | 584575.83 |
| 45 | 2029-04 | 3694.02 | 1266.58 | 2427.44 | 582148.39 |
| 46 | 2029-05 | 3694.02 | 1261.32 | 2432.70 | 579715.70 |
| 47 | 2029-06 | 3694.02 | 1256.05 | 2437.97 | 577277.73 |
| 48 | 2029-07 | 3694.02 | 1250.77 | 2443.25 | 574834.48 |
| 49 | 2029-08 | 3694.02 | 1245.47 | 2448.54 | 572385.93 |
| 50 | 2029-09 | 3694.02 | 1240.17 | 2453.85 | 569932.08 |
| 51 | 2029-10 | 3694.02 | 1234.85 | 2459.17 | 567472.92 |
| 52 | 2029-11 | 3694.02 | 1229.52 | 2464.49 | 565008.42 |
| 53 | 2029-12 | 3694.02 | 1224.18 | 2469.83 | 562538.59 |
| 54 | 2030-01 | 3694.02 | 1218.83 | 2475.19 | 560063.40 |
| 55 | 2030-02 | 3694.02 | 1213.47 | 2480.55 | 557582.85 |
| 56 | 2030-03 | 3694.02 | 1208.10 | 2485.92 | 555096.93 |
| 57 | 2030-04 | 3694.02 | 1202.71 | 2491.31 | 552605.62 |
| 58 | 2030-05 | 3694.02 | 1197.31 | 2496.71 | 550108.92 |
| 59 | 2030-06 | 3694.02 | 1191.90 | 2502.12 | 547606.80 |
| 60 | 2030-07 | 3694.02 | 1186.48 | 2507.54 | 545099.26 |
| 61 | 2030-08 | 3694.02 | 1181.05 | 2512.97 | 542586.29 |
| 62 | 2030-09 | 3694.02 | 1175.60 | 2518.42 | 540067.88 |
| 63 | 2030-10 | 3694.02 | 1170.15 | 2523.87 | 537544.00 |
| 64 | 2030-11 | 3694.02 | 1164.68 | 2529.34 | 535014.66 |
| 65 | 2030-12 | 3694.02 | 1159.20 | 2534.82 | 532479.84 |
| 66 | 2031-01 | 3694.02 | 1153.71 | 2540.31 | 529939.53 |
| 67 | 2031-02 | 3694.02 | 1148.20 | 2545.82 | 527393.71 |
| 68 | 2031-03 | 3694.02 | 1142.69 | 2551.33 | 524842.38 |
| 69 | 2031-04 | 3694.02 | 1137.16 | 2556.86 | 522285.52 |
| 70 | 2031-05 | 3694.02 | 1131.62 | 2562.40 | 519723.12 |
| 71 | 2031-06 | 3694.02 | 1126.07 | 2567.95 | 517155.17 |
| 72 | 2031-07 | 3694.02 | 1120.50 | 2573.52 | 514581.65 |
| 73 | 2031-08 | 3694.02 | 1114.93 | 2579.09 | 512002.56 |
| 74 | 2031-09 | 3694.02 | 1109.34 | 2584.68 | 509417.88 |
| 75 | 2031-10 | 3694.02 | 1103.74 | 2590.28 | 506827.60 |
| 76 | 2031-11 | 3694.02 | 1098.13 | 2595.89 | 504231.71 |
| 77 | 2031-12 | 3694.02 | 1092.50 | 2601.52 | 501630.19 |
| 78 | 2032-01 | 3694.02 | 1086.87 | 2607.15 | 499023.04 |
| 79 | 2032-02 | 3694.02 | 1081.22 | 2612.80 | 496410.23 |
| 80 | 2032-03 | 3694.02 | 1075.56 | 2618.46 | 493791.77 |
| 81 | 2032-04 | 3694.02 | 1069.88 | 2624.14 | 491167.63 |
| 82 | 2032-05 | 3694.02 | 1064.20 | 2629.82 | 488537.81 |
| 83 | 2032-06 | 3694.02 | 1058.50 | 2635.52 | 485902.29 |
| 84 | 2032-07 | 3694.02 | 1052.79 | 2641.23 | 483261.06 |
| 85 | 2032-08 | 3694.02 | 1047.07 | 2646.95 | 480614.11 |
| 86 | 2032-09 | 3694.02 | 1041.33 | 2652.69 | 477961.42 |
| 87 | 2032-10 | 3694.02 | 1035.58 | 2658.44 | 475302.98 |
| 88 | 2032-11 | 3694.02 | 1029.82 | 2664.20 | 472638.79 |
| 89 | 2032-12 | 3694.02 | 1024.05 | 2669.97 | 469968.82 |
| 90 | 2033-01 | 3694.02 | 1018.27 | 2675.75 | 467293.06 |
| 91 | 2033-02 | 3694.02 | 1012.47 | 2681.55 | 464611.51 |
| 92 | 2033-03 | 3694.02 | 1006.66 | 2687.36 | 461924.15 |
| 93 | 2033-04 | 3694.02 | 1000.84 | 2693.18 | 459230.97 |
| 94 | 2033-05 | 3694.02 | 995.00 | 2699.02 | 456531.95 |
| 95 | 2033-06 | 3694.02 | 989.15 | 2704.87 | 453827.08 |
| 96 | 2033-07 | 3694.02 | 983.29 | 2710.73 | 451116.36 |
| 97 | 2033-08 | 3694.02 | 977.42 | 2716.60 | 448399.76 |
| 98 | 2033-09 | 3694.02 | 971.53 | 2722.49 | 445677.27 |
| 99 | 2033-10 | 3694.02 | 965.63 | 2728.38 | 442948.89 |
| 100 | 2033-11 | 3694.02 | 959.72 | 2734.30 | 440214.59 |
| 101 | 2033-12 | 3694.02 | 953.80 | 2740.22 | 437474.37 |
| 102 | 2034-01 | 3694.02 | 947.86 | 2746.16 | 434728.21 |
| 103 | 2034-02 | 3694.02 | 941.91 | 2752.11 | 431976.10 |
| 104 | 2034-03 | 3694.02 | 935.95 | 2758.07 | 429218.03 |
| 105 | 2034-04 | 3694.02 | 929.97 | 2764.05 | 426453.99 |
| 106 | 2034-05 | 3694.02 | 923.98 | 2770.04 | 423683.95 |
| 107 | 2034-06 | 3694.02 | 917.98 | 2776.04 | 420907.91 |
| 108 | 2034-07 | 3694.02 | 911.97 | 2782.05 | 418125.86 |
| 109 | 2034-08 | 3694.02 | 905.94 | 2788.08 | 415337.78 |
| 110 | 2034-09 | 3694.02 | 899.90 | 2794.12 | 412543.66 |
| 111 | 2034-10 | 3694.02 | 893.84 | 2800.17 | 409743.49 |
| 112 | 2034-11 | 3694.02 | 887.78 | 2806.24 | 406937.24 |
| 113 | 2034-12 | 3694.02 | 881.70 | 2812.32 | 404124.92 |
| 114 | 2035-01 | 3694.02 | 875.60 | 2818.42 | 401306.51 |
| 115 | 2035-02 | 3694.02 | 869.50 | 2824.52 | 398481.99 |
| 116 | 2035-03 | 3694.02 | 863.38 | 2830.64 | 395651.35 |
| 117 | 2035-04 | 3694.02 | 857.24 | 2836.77 | 392814.57 |
| 118 | 2035-05 | 3694.02 | 851.10 | 2842.92 | 389971.65 |
| 119 | 2035-06 | 3694.02 | 844.94 | 2849.08 | 387122.57 |
| 120 | 2035-07 | 3694.02 | 838.77 | 2855.25 | 384267.32 |
| 121 | 2035-08 | 3694.02 | 832.58 | 2861.44 | 381405.88 |
| 122 | 2035-09 | 3694.02 | 826.38 | 2867.64 | 378538.24 |
| 123 | 2035-10 | 3694.02 | 820.17 | 2873.85 | 375664.38 |
| 124 | 2035-11 | 3694.02 | 813.94 | 2880.08 | 372784.30 |
| 125 | 2035-12 | 3694.02 | 807.70 | 2886.32 | 369897.98 |
| 126 | 2036-01 | 3694.02 | 801.45 | 2892.57 | 367005.41 |
| 127 | 2036-02 | 3694.02 | 795.18 | 2898.84 | 364106.57 |
| 128 | 2036-03 | 3694.02 | 788.90 | 2905.12 | 361201.45 |
| 129 | 2036-04 | 3694.02 | 782.60 | 2911.42 | 358290.03 |
| 130 | 2036-05 | 3694.02 | 776.30 | 2917.72 | 355372.31 |
| 131 | 2036-06 | 3694.02 | 769.97 | 2924.05 | 352448.26 |
| 132 | 2036-07 | 3694.02 | 763.64 | 2930.38 | 349517.88 |
| 133 | 2036-08 | 3694.02 | 757.29 | 2936.73 | 346581.15 |
| 134 | 2036-09 | 3694.02 | 750.93 | 2943.09 | 343638.06 |
| 135 | 2036-10 | 3694.02 | 744.55 | 2949.47 | 340688.59 |
| 136 | 2036-11 | 3694.02 | 738.16 | 2955.86 | 337732.73 |
| 137 | 2036-12 | 3694.02 | 731.75 | 2962.26 | 334770.46 |
| 138 | 2037-01 | 3694.02 | 725.34 | 2968.68 | 331801.78 |
| 139 | 2037-02 | 3694.02 | 718.90 | 2975.12 | 328826.67 |
| 140 | 2037-03 | 3694.02 | 712.46 | 2981.56 | 325845.10 |
| 141 | 2037-04 | 3694.02 | 706.00 | 2988.02 | 322857.08 |
| 142 | 2037-05 | 3694.02 | 699.52 | 2994.50 | 319862.59 |
| 143 | 2037-06 | 3694.02 | 693.04 | 3000.98 | 316861.60 |
| 144 | 2037-07 | 3694.02 | 686.53 | 3007.49 | 313854.12 |
| 145 | 2037-08 | 3694.02 | 680.02 | 3014.00 | 310840.12 |
| 146 | 2037-09 | 3694.02 | 673.49 | 3020.53 | 307819.59 |
| 147 | 2037-10 | 3694.02 | 666.94 | 3027.08 | 304792.51 |
| 148 | 2037-11 | 3694.02 | 660.38 | 3033.64 | 301758.87 |
| 149 | 2037-12 | 3694.02 | 653.81 | 3040.21 | 298718.67 |
| 150 | 2038-01 | 3694.02 | 647.22 | 3046.80 | 295671.87 |
| 151 | 2038-02 | 3694.02 | 640.62 | 3053.40 | 292618.47 |
| 152 | 2038-03 | 3694.02 | 634.01 | 3060.01 | 289558.46 |
| 153 | 2038-04 | 3694.02 | 627.38 | 3066.64 | 286491.82 |
| 154 | 2038-05 | 3694.02 | 620.73 | 3073.29 | 283418.53 |
| 155 | 2038-06 | 3694.02 | 614.07 | 3079.95 | 280338.59 |
| 156 | 2038-07 | 3694.02 | 607.40 | 3086.62 | 277251.97 |
| 157 | 2038-08 | 3694.02 | 600.71 | 3093.31 | 274158.66 |
| 158 | 2038-09 | 3694.02 | 594.01 | 3100.01 | 271058.65 |
| 159 | 2038-10 | 3694.02 | 587.29 | 3106.73 | 267951.93 |
| 160 | 2038-11 | 3694.02 | 580.56 | 3113.46 | 264838.47 |
| 161 | 2038-12 | 3694.02 | 573.82 | 3120.20 | 261718.27 |
| 162 | 2039-01 | 3694.02 | 567.06 | 3126.96 | 258591.31 |
| 163 | 2039-02 | 3694.02 | 560.28 | 3133.74 | 255457.57 |
| 164 | 2039-03 | 3694.02 | 553.49 | 3140.53 | 252317.04 |
| 165 | 2039-04 | 3694.02 | 546.69 | 3147.33 | 249169.71 |
| 166 | 2039-05 | 3694.02 | 539.87 | 3154.15 | 246015.56 |
| 167 | 2039-06 | 3694.02 | 533.03 | 3160.99 | 242854.57 |
| 168 | 2039-07 | 3694.02 | 526.18 | 3167.83 | 239686.74 |
| 169 | 2039-08 | 3694.02 | 519.32 | 3174.70 | 236512.04 |
| 170 | 2039-09 | 3694.02 | 512.44 | 3181.58 | 233330.46 |
| 171 | 2039-10 | 3694.02 | 505.55 | 3188.47 | 230141.99 |
| 172 | 2039-11 | 3694.02 | 498.64 | 3195.38 | 226946.62 |
| 173 | 2039-12 | 3694.02 | 491.72 | 3202.30 | 223744.31 |
| 174 | 2040-01 | 3694.02 | 484.78 | 3209.24 | 220535.07 |
| 175 | 2040-02 | 3694.02 | 477.83 | 3216.19 | 217318.88 |
| 176 | 2040-03 | 3694.02 | 470.86 | 3223.16 | 214095.72 |
| 177 | 2040-04 | 3694.02 | 463.87 | 3230.14 | 210865.58 |
| 178 | 2040-05 | 3694.02 | 456.88 | 3237.14 | 207628.43 |
| 179 | 2040-06 | 3694.02 | 449.86 | 3244.16 | 204384.27 |
| 180 | 2040-07 | 3694.02 | 442.83 | 3251.19 | 201133.09 |
| 181 | 2040-08 | 3694.02 | 435.79 | 3258.23 | 197874.86 |
| 182 | 2040-09 | 3694.02 | 428.73 | 3265.29 | 194609.57 |
| 183 | 2040-10 | 3694.02 | 421.65 | 3272.36 | 191337.20 |
| 184 | 2040-11 | 3694.02 | 414.56 | 3279.46 | 188057.75 |
| 185 | 2040-12 | 3694.02 | 407.46 | 3286.56 | 184771.19 |
| 186 | 2041-01 | 3694.02 | 400.34 | 3293.68 | 181477.51 |
| 187 | 2041-02 | 3694.02 | 393.20 | 3300.82 | 178176.69 |
| 188 | 2041-03 | 3694.02 | 386.05 | 3307.97 | 174868.72 |
| 189 | 2041-04 | 3694.02 | 378.88 | 3315.14 | 171553.58 |
| 190 | 2041-05 | 3694.02 | 371.70 | 3322.32 | 168231.26 |
| 191 | 2041-06 | 3694.02 | 364.50 | 3329.52 | 164901.74 |
| 192 | 2041-07 | 3694.02 | 357.29 | 3336.73 | 161565.01 |
| 193 | 2041-08 | 3694.02 | 350.06 | 3343.96 | 158221.05 |
| 194 | 2041-09 | 3694.02 | 342.81 | 3351.21 | 154869.84 |
| 195 | 2041-10 | 3694.02 | 335.55 | 3358.47 | 151511.38 |
| 196 | 2041-11 | 3694.02 | 328.27 | 3365.74 | 148145.63 |
| 197 | 2041-12 | 3694.02 | 320.98 | 3373.04 | 144772.59 |
| 198 | 2042-01 | 3694.02 | 313.67 | 3380.35 | 141392.25 |
| 199 | 2042-02 | 3694.02 | 306.35 | 3387.67 | 138004.58 |
| 200 | 2042-03 | 3694.02 | 299.01 | 3395.01 | 134609.57 |
| 201 | 2042-04 | 3694.02 | 291.65 | 3402.36 | 131207.21 |
| 202 | 2042-05 | 3694.02 | 284.28 | 3409.74 | 127797.47 |
| 203 | 2042-06 | 3694.02 | 276.89 | 3417.12 | 124380.34 |
| 204 | 2042-07 | 3694.02 | 269.49 | 3424.53 | 120955.82 |
| 205 | 2042-08 | 3694.02 | 262.07 | 3431.95 | 117523.87 |
| 206 | 2042-09 | 3694.02 | 254.64 | 3439.38 | 114084.48 |
| 207 | 2042-10 | 3694.02 | 247.18 | 3446.84 | 110637.65 |
| 208 | 2042-11 | 3694.02 | 239.71 | 3454.30 | 107183.34 |
| 209 | 2042-12 | 3694.02 | 232.23 | 3461.79 | 103721.56 |
| 210 | 2043-01 | 3694.02 | 224.73 | 3469.29 | 100252.27 |
| 211 | 2043-02 | 3694.02 | 217.21 | 3476.81 | 96775.46 |
| 212 | 2043-03 | 3694.02 | 209.68 | 3484.34 | 93291.12 |
| 213 | 2043-04 | 3694.02 | 202.13 | 3491.89 | 89799.23 |
| 214 | 2043-05 | 3694.02 | 194.57 | 3499.45 | 86299.78 |
| 215 | 2043-06 | 3694.02 | 186.98 | 3507.04 | 82792.74 |
| 216 | 2043-07 | 3694.02 | 179.38 | 3514.63 | 79278.11 |
| 217 | 2043-08 | 3694.02 | 171.77 | 3522.25 | 75755.86 |
| 218 | 2043-09 | 3694.02 | 164.14 | 3529.88 | 72225.98 |
| 219 | 2043-10 | 3694.02 | 156.49 | 3537.53 | 68688.45 |
| 220 | 2043-11 | 3694.02 | 148.82 | 3545.19 | 65143.25 |
| 221 | 2043-12 | 3694.02 | 141.14 | 3552.88 | 61590.38 |
| 222 | 2044-01 | 3694.02 | 133.45 | 3560.57 | 58029.81 |
| 223 | 2044-02 | 3694.02 | 125.73 | 3568.29 | 54461.52 |
| 224 | 2044-03 | 3694.02 | 118.00 | 3576.02 | 50885.50 |
| 225 | 2044-04 | 3694.02 | 110.25 | 3583.77 | 47301.73 |
| 226 | 2044-05 | 3694.02 | 102.49 | 3591.53 | 43710.20 |
| 227 | 2044-06 | 3694.02 | 94.71 | 3599.31 | 40110.89 |
| 228 | 2044-07 | 3694.02 | 86.91 | 3607.11 | 36503.77 |
| 229 | 2044-08 | 3694.02 | 79.09 | 3614.93 | 32888.85 |
| 230 | 2044-09 | 3694.02 | 71.26 | 3622.76 | 29266.09 |
| 231 | 2044-10 | 3694.02 | 63.41 | 3630.61 | 25635.48 |
| 232 | 2044-11 | 3694.02 | 55.54 | 3638.48 | 21997.00 |
| 233 | 2044-12 | 3694.02 | 47.66 | 3646.36 | 18350.64 |
| 234 | 2045-01 | 3694.02 | 39.76 | 3654.26 | 14696.38 |
| 235 | 2045-02 | 3694.02 | 31.84 | 3662.18 | 11034.21 |
| 236 | 2045-03 | 3694.02 | 23.91 | 3670.11 | 7364.10 |
| 237 | 2045-04 | 3694.02 | 15.96 | 3678.06 | 3686.03 |
| 238 | 2045-05 | 3694.02 | 7.99 | 3686.03 | 0.00 |
等额本金还款方式：
贷款总额：68.63万
还款月数：19年10个月
首月还款：4370.88元
每月递减：6.25元
利息总额：17.77万
本息合计：86.41万
节省利息：15125.47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 | 4370.88 | 1487.08 | 2883.80 | 683461.12 |
| 2 | 2025-09 | 4364.63 | 1480.83 | 2883.80 | 680577.32 |
| 3 | 2025-10 | 4358.39 | 1474.58 | 2883.80 | 677693.51 |
| 4 | 2025-11 | 4352.14 | 1468.34 | 2883.80 | 674809.71 |
| 5 | 2025-12 | 4345.89 | 1462.09 | 2883.80 | 671925.91 |
| 6 | 2026-01 | 4339.64 | 1455.84 | 2883.80 | 669042.11 |
| 7 | 2026-02 | 4333.39 | 1449.59 | 2883.80 | 666158.30 |
| 8 | 2026-03 | 4327.15 | 1443.34 | 2883.80 | 663274.50 |
| 9 | 2026-04 | 4320.90 | 1437.09 | 2883.80 | 660390.70 |
| 10 | 2026-05 | 4314.65 | 1430.85 | 2883.80 | 657506.90 |
| 11 | 2026-06 | 4308.40 | 1424.60 | 2883.80 | 654623.10 |
| 12 | 2026-07 | 4302.15 | 1418.35 | 2883.80 | 651739.29 |
| 13 | 2026-08 | 4295.90 | 1412.10 | 2883.80 | 648855.49 |
| 14 | 2026-09 | 4289.66 | 1405.85 | 2883.80 | 645971.69 |
| 15 | 2026-10 | 4283.41 | 1399.61 | 2883.80 | 643087.89 |
| 16 | 2026-11 | 4277.16 | 1393.36 | 2883.80 | 640204.09 |
| 17 | 2026-12 | 4270.91 | 1387.11 | 2883.80 | 637320.28 |
| 18 | 2027-01 | 4264.66 | 1380.86 | 2883.80 | 634436.48 |
| 19 | 2027-02 | 4258.41 | 1374.61 | 2883.80 | 631552.68 |
| 20 | 2027-03 | 4252.17 | 1368.36 | 2883.80 | 628668.88 |
| 21 | 2027-04 | 4245.92 | 1362.12 | 2883.80 | 625785.07 |
| 22 | 2027-05 | 4239.67 | 1355.87 | 2883.80 | 622901.27 |
| 23 | 2027-06 | 4233.42 | 1349.62 | 2883.80 | 620017.47 |
| 24 | 2027-07 | 4227.17 | 1343.37 | 2883.80 | 617133.67 |
| 25 | 2027-08 | 4220.93 | 1337.12 | 2883.80 | 614249.87 |
| 26 | 2027-09 | 4214.68 | 1330.87 | 2883.80 | 611366.06 |
| 27 | 2027-10 | 4208.43 | 1324.63 | 2883.80 | 608482.26 |
| 28 | 2027-11 | 4202.18 | 1318.38 | 2883.80 | 605598.46 |
| 29 | 2027-12 | 4195.93 | 1312.13 | 2883.80 | 602714.66 |
| 30 | 2028-01 | 4189.68 | 1305.88 | 2883.80 | 599830.85 |
| 31 | 2028-02 | 4183.44 | 1299.63 | 2883.80 | 596947.05 |
| 32 | 2028-03 | 4177.19 | 1293.39 | 2883.80 | 594063.25 |
| 33 | 2028-04 | 4170.94 | 1287.14 | 2883.80 | 591179.45 |
| 34 | 2028-05 | 4164.69 | 1280.89 | 2883.80 | 588295.65 |
| 35 | 2028-06 | 4158.44 | 1274.64 | 2883.80 | 585411.84 |
| 36 | 2028-07 | 4152.19 | 1268.39 | 2883.80 | 582528.04 |
| 37 | 2028-08 | 4145.95 | 1262.14 | 2883.80 | 579644.24 |
| 38 | 2028-09 | 4139.70 | 1255.90 | 2883.80 | 576760.44 |
| 39 | 2028-10 | 4133.45 | 1249.65 | 2883.80 | 573876.63 |
| 40 | 2028-11 | 4127.20 | 1243.40 | 2883.80 | 570992.83 |
| 41 | 2028-12 | 4120.95 | 1237.15 | 2883.80 | 568109.03 |
| 42 | 2029-01 | 4114.71 | 1230.90 | 2883.80 | 565225.23 |
| 43 | 2029-02 | 4108.46 | 1224.65 | 2883.80 | 562341.43 |
| 44 | 2029-03 | 4102.21 | 1218.41 | 2883.80 | 559457.62 |
| 45 | 2029-04 | 4095.96 | 1212.16 | 2883.80 | 556573.82 |
| 46 | 2029-05 | 4089.71 | 1205.91 | 2883.80 | 553690.02 |
| 47 | 2029-06 | 4083.46 | 1199.66 | 2883.80 | 550806.22 |
| 48 | 2029-07 | 4077.22 | 1193.41 | 2883.80 | 547922.42 |
| 49 | 2029-08 | 4070.97 | 1187.17 | 2883.80 | 545038.61 |
| 50 | 2029-09 | 4064.72 | 1180.92 | 2883.80 | 542154.81 |
| 51 | 2029-10 | 4058.47 | 1174.67 | 2883.80 | 539271.01 |
| 52 | 2029-11 | 4052.22 | 1168.42 | 2883.80 | 536387.21 |
| 53 | 2029-12 | 4045.97 | 1162.17 | 2883.80 | 533503.40 |
| 54 | 2030-01 | 4039.73 | 1155.92 | 2883.80 | 530619.60 |
| 55 | 2030-02 | 4033.48 | 1149.68 | 2883.80 | 527735.80 |
| 56 | 2030-03 | 4027.23 | 1143.43 | 2883.80 | 524852.00 |
| 57 | 2030-04 | 4020.98 | 1137.18 | 2883.80 | 521968.20 |
| 58 | 2030-05 | 4014.73 | 1130.93 | 2883.80 | 519084.39 |
| 59 | 2030-06 | 4008.49 | 1124.68 | 2883.80 | 516200.59 |
| 60 | 2030-07 | 4002.24 | 1118.43 | 2883.80 | 513316.79 |
| 61 | 2030-08 | 3995.99 | 1112.19 | 2883.80 | 510432.99 |
| 62 | 2030-09 | 3989.74 | 1105.94 | 2883.80 | 507549.18 |
| 63 | 2030-10 | 3983.49 | 1099.69 | 2883.80 | 504665.38 |
| 64 | 2030-11 | 3977.24 | 1093.44 | 2883.80 | 501781.58 |
| 65 | 2030-12 | 3971.00 | 1087.19 | 2883.80 | 498897.78 |
| 66 | 2031-01 | 3964.75 | 1080.95 | 2883.80 | 496013.98 |
| 67 | 2031-02 | 3958.50 | 1074.70 | 2883.80 | 493130.17 |
| 68 | 2031-03 | 3952.25 | 1068.45 | 2883.80 | 490246.37 |
| 69 | 2031-04 | 3946.00 | 1062.20 | 2883.80 | 487362.57 |
| 70 | 2031-05 | 3939.75 | 1055.95 | 2883.80 | 484478.77 |
| 71 | 2031-06 | 3933.51 | 1049.70 | 2883.80 | 481594.96 |
| 72 | 2031-07 | 3927.26 | 1043.46 | 2883.80 | 478711.16 |
| 73 | 2031-08 | 3921.01 | 1037.21 | 2883.80 | 475827.36 |
| 74 | 2031-09 | 3914.76 | 1030.96 | 2883.80 | 472943.56 |
| 75 | 2031-10 | 3908.51 | 1024.71 | 2883.80 | 470059.76 |
| 76 | 2031-11 | 3902.26 | 1018.46 | 2883.80 | 467175.95 |
| 77 | 2031-12 | 3896.02 | 1012.21 | 2883.80 | 464292.15 |
| 78 | 2032-01 | 3889.77 | 1005.97 | 2883.80 | 461408.35 |
| 79 | 2032-02 | 3883.52 | 999.72 | 2883.80 | 458524.55 |
| 80 | 2032-03 | 3877.27 | 993.47 | 2883.80 | 455640.75 |
| 81 | 2032-04 | 3871.02 | 987.22 | 2883.80 | 452756.94 |
| 82 | 2032-05 | 3864.78 | 980.97 | 2883.80 | 449873.14 |
| 83 | 2032-06 | 3858.53 | 974.73 | 2883.80 | 446989.34 |
| 84 | 2032-07 | 3852.28 | 968.48 | 2883.80 | 444105.54 |
| 85 | 2032-08 | 3846.03 | 962.23 | 2883.80 | 441221.73 |
| 86 | 2032-09 | 3839.78 | 955.98 | 2883.80 | 438337.93 |
| 87 | 2032-10 | 3833.53 | 949.73 | 2883.80 | 435454.13 |
| 88 | 2032-11 | 3827.29 | 943.48 | 2883.80 | 432570.33 |
| 89 | 2032-12 | 3821.04 | 937.24 | 2883.80 | 429686.53 |
| 90 | 2033-01 | 3814.79 | 930.99 | 2883.80 | 426802.72 |
| 91 | 2033-02 | 3808.54 | 924.74 | 2883.80 | 423918.92 |
| 92 | 2033-03 | 3802.29 | 918.49 | 2883.80 | 421035.12 |
| 93 | 2033-04 | 3796.04 | 912.24 | 2883.80 | 418151.32 |
| 94 | 2033-05 | 3789.80 | 905.99 | 2883.80 | 415267.51 |
| 95 | 2033-06 | 3783.55 | 899.75 | 2883.80 | 412383.71 |
| 96 | 2033-07 | 3777.30 | 893.50 | 2883.80 | 409499.91 |
| 97 | 2033-08 | 3771.05 | 887.25 | 2883.80 | 406616.11 |
| 98 | 2033-09 | 3764.80 | 881.00 | 2883.80 | 403732.31 |
| 99 | 2033-10 | 3758.56 | 874.75 | 2883.80 | 400848.50 |
| 100 | 2033-11 | 3752.31 | 868.51 | 2883.80 | 397964.70 |
| 101 | 2033-12 | 3746.06 | 862.26 | 2883.80 | 395080.90 |
| 102 | 2034-01 | 3739.81 | 856.01 | 2883.80 | 392197.10 |
| 103 | 2034-02 | 3733.56 | 849.76 | 2883.80 | 389313.29 |
| 104 | 2034-03 | 3727.31 | 843.51 | 2883.80 | 386429.49 |
| 105 | 2034-04 | 3721.07 | 837.26 | 2883.80 | 383545.69 |
| 106 | 2034-05 | 3714.82 | 831.02 | 2883.80 | 380661.89 |
| 107 | 2034-06 | 3708.57 | 824.77 | 2883.80 | 377778.09 |
| 108 | 2034-07 | 3702.32 | 818.52 | 2883.80 | 374894.28 |
| 109 | 2034-08 | 3696.07 | 812.27 | 2883.80 | 372010.48 |
| 110 | 2034-09 | 3689.82 | 806.02 | 2883.80 | 369126.68 |
| 111 | 2034-10 | 3683.58 | 799.77 | 2883.80 | 366242.88 |
| 112 | 2034-11 | 3677.33 | 793.53 | 2883.80 | 363359.08 |
| 113 | 2034-12 | 3671.08 | 787.28 | 2883.80 | 360475.27 |
| 114 | 2035-01 | 3664.83 | 781.03 | 2883.80 | 357591.47 |
| 115 | 2035-02 | 3658.58 | 774.78 | 2883.80 | 354707.67 |
| 116 | 2035-03 | 3652.34 | 768.53 | 2883.80 | 351823.87 |
| 117 | 2035-04 | 3646.09 | 762.29 | 2883.80 | 348940.06 |
| 118 | 2035-05 | 3639.84 | 756.04 | 2883.80 | 346056.26 |
| 119 | 2035-06 | 3633.59 | 749.79 | 2883.80 | 343172.46 |
| 120 | 2035-07 | 3627.34 | 743.54 | 2883.80 | 340288.66 |
| 121 | 2035-08 | 3621.09 | 737.29 | 2883.80 | 337404.86 |
| 122 | 2035-09 | 3614.85 | 731.04 | 2883.80 | 334521.05 |
| 123 | 2035-10 | 3608.60 | 724.80 | 2883.80 | 331637.25 |
| 124 | 2035-11 | 3602.35 | 718.55 | 2883.80 | 328753.45 |
| 125 | 2035-12 | 3596.10 | 712.30 | 2883.80 | 325869.65 |
| 126 | 2036-01 | 3589.85 | 706.05 | 2883.80 | 322985.84 |
| 127 | 2036-02 | 3583.60 | 699.80 | 2883.80 | 320102.04 |
| 128 | 2036-03 | 3577.36 | 693.55 | 2883.80 | 317218.24 |
| 129 | 2036-04 | 3571.11 | 687.31 | 2883.80 | 314334.44 |
| 130 | 2036-05 | 3564.86 | 681.06 | 2883.80 | 311450.64 |
| 131 | 2036-06 | 3558.61 | 674.81 | 2883.80 | 308566.83 |
| 132 | 2036-07 | 3552.36 | 668.56 | 2883.80 | 305683.03 |
| 133 | 2036-08 | 3546.12 | 662.31 | 2883.80 | 302799.23 |
| 134 | 2036-09 | 3539.87 | 656.06 | 2883.80 | 299915.43 |
| 135 | 2036-10 | 3533.62 | 649.82 | 2883.80 | 297031.63 |
| 136 | 2036-11 | 3527.37 | 643.57 | 2883.80 | 294147.82 |
| 137 | 2036-12 | 3521.12 | 637.32 | 2883.80 | 291264.02 |
| 138 | 2037-01 | 3514.87 | 631.07 | 2883.80 | 288380.22 |
| 139 | 2037-02 | 3508.63 | 624.82 | 2883.80 | 285496.42 |
| 140 | 2037-03 | 3502.38 | 618.58 | 2883.80 | 282612.61 |
| 141 | 2037-04 | 3496.13 | 612.33 | 2883.80 | 279728.81 |
| 142 | 2037-05 | 3489.88 | 606.08 | 2883.80 | 276845.01 |
| 143 | 2037-06 | 3483.63 | 599.83 | 2883.80 | 273961.21 |
| 144 | 2037-07 | 3477.38 | 593.58 | 2883.80 | 271077.41 |
| 145 | 2037-08 | 3471.14 | 587.33 | 2883.80 | 268193.60 |
| 146 | 2037-09 | 3464.89 | 581.09 | 2883.80 | 265309.80 |
| 147 | 2037-10 | 3458.64 | 574.84 | 2883.80 | 262426.00 |
| 148 | 2037-11 | 3452.39 | 568.59 | 2883.80 | 259542.20 |
| 149 | 2037-12 | 3446.14 | 562.34 | 2883.80 | 256658.39 |
| 150 | 2038-01 | 3439.90 | 556.09 | 2883.80 | 253774.59 |
| 151 | 2038-02 | 3433.65 | 549.84 | 2883.80 | 250890.79 |
| 152 | 2038-03 | 3427.40 | 543.60 | 2883.80 | 248006.99 |
| 153 | 2038-04 | 3421.15 | 537.35 | 2883.80 | 245123.19 |
| 154 | 2038-05 | 3414.90 | 531.10 | 2883.80 | 242239.38 |
| 155 | 2038-06 | 3408.65 | 524.85 | 2883.80 | 239355.58 |
| 156 | 2038-07 | 3402.41 | 518.60 | 2883.80 | 236471.78 |
| 157 | 2038-08 | 3396.16 | 512.36 | 2883.80 | 233587.98 |
| 158 | 2038-09 | 3389.91 | 506.11 | 2883.80 | 230704.17 |
| 159 | 2038-10 | 3383.66 | 499.86 | 2883.80 | 227820.37 |
| 160 | 2038-11 | 3377.41 | 493.61 | 2883.80 | 224936.57 |
| 161 | 2038-12 | 3371.16 | 487.36 | 2883.80 | 222052.77 |
| 162 | 2039-01 | 3364.92 | 481.11 | 2883.80 | 219168.97 |
| 163 | 2039-02 | 3358.67 | 474.87 | 2883.80 | 216285.16 |
| 164 | 2039-03 | 3352.42 | 468.62 | 2883.80 | 213401.36 |
| 165 | 2039-04 | 3346.17 | 462.37 | 2883.80 | 210517.56 |
| 166 | 2039-05 | 3339.92 | 456.12 | 2883.80 | 207633.76 |
| 167 | 2039-06 | 3333.68 | 449.87 | 2883.80 | 204749.96 |
| 168 | 2039-07 | 3327.43 | 443.62 | 2883.80 | 201866.15 |
| 169 | 2039-08 | 3321.18 | 437.38 | 2883.80 | 198982.35 |
| 170 | 2039-09 | 3314.93 | 431.13 | 2883.80 | 196098.55 |
| 171 | 2039-10 | 3308.68 | 424.88 | 2883.80 | 193214.75 |
| 172 | 2039-11 | 3302.43 | 418.63 | 2883.80 | 190330.94 |
| 173 | 2039-12 | 3296.19 | 412.38 | 2883.80 | 187447.14 |
| 174 | 2040-01 | 3289.94 | 406.14 | 2883.80 | 184563.34 |
| 175 | 2040-02 | 3283.69 | 399.89 | 2883.80 | 181679.54 |
| 176 | 2040-03 | 3277.44 | 393.64 | 2883.80 | 178795.74 |
| 177 | 2040-04 | 3271.19 | 387.39 | 2883.80 | 175911.93 |
| 178 | 2040-05 | 3264.94 | 381.14 | 2883.80 | 173028.13 |
| 179 | 2040-06 | 3258.70 | 374.89 | 2883.80 | 170144.33 |
| 180 | 2040-07 | 3252.45 | 368.65 | 2883.80 | 167260.53 |
| 181 | 2040-08 | 3246.20 | 362.40 | 2883.80 | 164376.72 |
| 182 | 2040-09 | 3239.95 | 356.15 | 2883.80 | 161492.92 |
| 183 | 2040-10 | 3233.70 | 349.90 | 2883.80 | 158609.12 |
| 184 | 2040-11 | 3227.46 | 343.65 | 2883.80 | 155725.32 |
| 185 | 2040-12 | 3221.21 | 337.40 | 2883.80 | 152841.52 |
| 186 | 2041-01 | 3214.96 | 331.16 | 2883.80 | 149957.71 |
| 187 | 2041-02 | 3208.71 | 324.91 | 2883.80 | 147073.91 |
| 188 | 2041-03 | 3202.46 | 318.66 | 2883.80 | 144190.11 |
| 189 | 2041-04 | 3196.21 | 312.41 | 2883.80 | 141306.31 |
| 190 | 2041-05 | 3189.97 | 306.16 | 2883.80 | 138422.50 |
| 191 | 2041-06 | 3183.72 | 299.92 | 2883.80 | 135538.70 |
| 192 | 2041-07 | 3177.47 | 293.67 | 2883.80 | 132654.90 |
| 193 | 2041-08 | 3171.22 | 287.42 | 2883.80 | 129771.10 |
| 194 | 2041-09 | 3164.97 | 281.17 | 2883.80 | 126887.30 |
| 195 | 2041-10 | 3158.72 | 274.92 | 2883.80 | 124003.49 |
| 196 | 2041-11 | 3152.48 | 268.67 | 2883.80 | 121119.69 |
| 197 | 2041-12 | 3146.23 | 262.43 | 2883.80 | 118235.89 |
| 198 | 2042-01 | 3139.98 | 256.18 | 2883.80 | 115352.09 |
| 199 | 2042-02 | 3133.73 | 249.93 | 2883.80 | 112468.29 |
| 200 | 2042-03 | 3127.48 | 243.68 | 2883.80 | 109584.48 |
| 201 | 2042-04 | 3121.24 | 237.43 | 2883.80 | 106700.68 |
| 202 | 2042-05 | 3114.99 | 231.18 | 2883.80 | 103816.88 |
| 203 | 2042-06 | 3108.74 | 224.94 | 2883.80 | 100933.08 |
| 204 | 2042-07 | 3102.49 | 218.69 | 2883.80 | 98049.27 |
| 205 | 2042-08 | 3096.24 | 212.44 | 2883.80 | 95165.47 |
| 206 | 2042-09 | 3089.99 | 206.19 | 2883.80 | 92281.67 |
| 207 | 2042-10 | 3083.75 | 199.94 | 2883.80 | 89397.87 |
| 208 | 2042-11 | 3077.50 | 193.70 | 2883.80 | 86514.07 |
| 209 | 2042-12 | 3071.25 | 187.45 | 2883.80 | 83630.26 |
| 210 | 2043-01 | 3065.00 | 181.20 | 2883.80 | 80746.46 |
| 211 | 2043-02 | 3058.75 | 174.95 | 2883.80 | 77862.66 |
| 212 | 2043-03 | 3052.50 | 168.70 | 2883.80 | 74978.86 |
| 213 | 2043-04 | 3046.26 | 162.45 | 2883.80 | 72095.05 |
| 214 | 2043-05 | 3040.01 | 156.21 | 2883.80 | 69211.25 |
| 215 | 2043-06 | 3033.76 | 149.96 | 2883.80 | 66327.45 |
| 216 | 2043-07 | 3027.51 | 143.71 | 2883.80 | 63443.65 |
| 217 | 2043-08 | 3021.26 | 137.46 | 2883.80 | 60559.85 |
| 218 | 2043-09 | 3015.02 | 131.21 | 2883.80 | 57676.04 |
| 219 | 2043-10 | 3008.77 | 124.96 | 2883.80 | 54792.24 |
| 220 | 2043-11 | 3002.52 | 118.72 | 2883.80 | 51908.44 |
| 221 | 2043-12 | 2996.27 | 112.47 | 2883.80 | 49024.64 |
| 222 | 2044-01 | 2990.02 | 106.22 | 2883.80 | 46140.83 |
| 223 | 2044-02 | 2983.77 | 99.97 | 2883.80 | 43257.03 |
| 224 | 2044-03 | 2977.53 | 93.72 | 2883.80 | 40373.23 |
| 225 | 2044-04 | 2971.28 | 87.48 | 2883.80 | 37489.43 |
| 226 | 2044-05 | 2965.03 | 81.23 | 2883.80 | 34605.63 |
| 227 | 2044-06 | 2958.78 | 74.98 | 2883.80 | 31721.82 |
| 228 | 2044-07 | 2952.53 | 68.73 | 2883.80 | 28838.02 |
| 229 | 2044-08 | 2946.28 | 62.48 | 2883.80 | 25954.22 |
| 230 | 2044-09 | 2940.04 | 56.23 | 2883.80 | 23070.42 |
| 231 | 2044-10 | 2933.79 | 49.99 | 2883.80 | 20186.62 |
| 232 | 2044-11 | 2927.54 | 43.74 | 2883.80 | 17302.81 |
| 233 | 2044-12 | 2921.29 | 37.49 | 2883.80 | 14419.01 |
| 234 | 2045-01 | 2915.04 | 31.24 | 2883.80 | 11535.21 |
| 235 | 2045-02 | 2908.80 | 24.99 | 2883.80 | 8651.41 |
| 236 | 2045-03 | 2902.55 | 18.74 | 2883.80 | 5767.60 |
| 237 | 2045-04 | 2896.30 | 12.50 | 2883.80 | 2883.80 |
| 238 | 2045-05 | 2890.05 | 6.25 | 2883.80 | 0.00 |