深圳贷款55.18万（公积金贷款）房贷，还款15年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：55.18万
还款月数：15年
每月还款：3705.27元
利息总额：11.52万
本息合计：66.69万
| 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 | 3705.27 | 1195.53 | 2509.74 | 549275.18 |
| 2 | 2025-09 | 3705.27 | 1190.10 | 2515.18 | 546760.00 |
| 3 | 2025-10 | 3705.27 | 1184.65 | 2520.63 | 544239.38 |
| 4 | 2025-11 | 3705.27 | 1179.19 | 2526.09 | 541713.29 |
| 5 | 2025-12 | 3705.27 | 1173.71 | 2531.56 | 539181.73 |
| 6 | 2026-01 | 3705.27 | 1168.23 | 2537.05 | 536644.68 |
| 7 | 2026-02 | 3705.27 | 1162.73 | 2542.54 | 534102.14 |
| 8 | 2026-03 | 3705.27 | 1157.22 | 2548.05 | 531554.08 |
| 9 | 2026-04 | 3705.27 | 1151.70 | 2553.57 | 529000.51 |
| 10 | 2026-05 | 3705.27 | 1146.17 | 2559.11 | 526441.41 |
| 11 | 2026-06 | 3705.27 | 1140.62 | 2564.65 | 523876.76 |
| 12 | 2026-07 | 3705.27 | 1135.07 | 2570.21 | 521306.55 |
| 13 | 2026-08 | 3705.27 | 1129.50 | 2575.78 | 518730.77 |
| 14 | 2026-09 | 3705.27 | 1123.92 | 2581.36 | 516149.42 |
| 15 | 2026-10 | 3705.27 | 1118.32 | 2586.95 | 513562.47 |
| 16 | 2026-11 | 3705.27 | 1112.72 | 2592.55 | 510969.91 |
| 17 | 2026-12 | 3705.27 | 1107.10 | 2598.17 | 508371.74 |
| 18 | 2027-01 | 3705.27 | 1101.47 | 2603.80 | 505767.94 |
| 19 | 2027-02 | 3705.27 | 1095.83 | 2609.44 | 503158.49 |
| 20 | 2027-03 | 3705.27 | 1090.18 | 2615.10 | 500543.40 |
| 21 | 2027-04 | 3705.27 | 1084.51 | 2620.76 | 497922.64 |
| 22 | 2027-05 | 3705.27 | 1078.83 | 2626.44 | 495296.19 |
| 23 | 2027-06 | 3705.27 | 1073.14 | 2632.13 | 492664.06 |
| 24 | 2027-07 | 3705.27 | 1067.44 | 2637.83 | 490026.23 |
| 25 | 2027-08 | 3705.27 | 1061.72 | 2643.55 | 487382.68 |
| 26 | 2027-09 | 3705.27 | 1056.00 | 2649.28 | 484733.40 |
| 27 | 2027-10 | 3705.27 | 1050.26 | 2655.02 | 482078.38 |
| 28 | 2027-11 | 3705.27 | 1044.50 | 2660.77 | 479417.61 |
| 29 | 2027-12 | 3705.27 | 1038.74 | 2666.54 | 476751.08 |
| 30 | 2028-01 | 3705.27 | 1032.96 | 2672.31 | 474078.76 |
| 31 | 2028-02 | 3705.27 | 1027.17 | 2678.10 | 471400.66 |
| 32 | 2028-03 | 3705.27 | 1021.37 | 2683.91 | 468716.76 |
| 33 | 2028-04 | 3705.27 | 1015.55 | 2689.72 | 466027.03 |
| 34 | 2028-05 | 3705.27 | 1009.73 | 2695.55 | 463331.49 |
| 35 | 2028-06 | 3705.27 | 1003.88 | 2701.39 | 460630.10 |
| 36 | 2028-07 | 3705.27 | 998.03 | 2707.24 | 457922.86 |
| 37 | 2028-08 | 3705.27 | 992.17 | 2713.11 | 455209.75 |
| 38 | 2028-09 | 3705.27 | 986.29 | 2718.99 | 452490.76 |
| 39 | 2028-10 | 3705.27 | 980.40 | 2724.88 | 449765.89 |
| 40 | 2028-11 | 3705.27 | 974.49 | 2730.78 | 447035.11 |
| 41 | 2028-12 | 3705.27 | 968.58 | 2736.70 | 444298.41 |
| 42 | 2029-01 | 3705.27 | 962.65 | 2742.63 | 441555.78 |
| 43 | 2029-02 | 3705.27 | 956.70 | 2748.57 | 438807.21 |
| 44 | 2029-03 | 3705.27 | 950.75 | 2754.52 | 436052.69 |
| 45 | 2029-04 | 3705.27 | 944.78 | 2760.49 | 433292.19 |
| 46 | 2029-05 | 3705.27 | 938.80 | 2766.47 | 430525.72 |
| 47 | 2029-06 | 3705.27 | 932.81 | 2772.47 | 427753.25 |
| 48 | 2029-07 | 3705.27 | 926.80 | 2778.47 | 424974.78 |
| 49 | 2029-08 | 3705.27 | 920.78 | 2784.49 | 422190.28 |
| 50 | 2029-09 | 3705.27 | 914.75 | 2790.53 | 419399.76 |
| 51 | 2029-10 | 3705.27 | 908.70 | 2796.57 | 416603.18 |
| 52 | 2029-11 | 3705.27 | 902.64 | 2802.63 | 413800.55 |
| 53 | 2029-12 | 3705.27 | 896.57 | 2808.71 | 410991.84 |
| 54 | 2030-01 | 3705.27 | 890.48 | 2814.79 | 408177.05 |
| 55 | 2030-02 | 3705.27 | 884.38 | 2820.89 | 405356.16 |
| 56 | 2030-03 | 3705.27 | 878.27 | 2827.00 | 402529.16 |
| 57 | 2030-04 | 3705.27 | 872.15 | 2833.13 | 399696.03 |
| 58 | 2030-05 | 3705.27 | 866.01 | 2839.27 | 396856.77 |
| 59 | 2030-06 | 3705.27 | 859.86 | 2845.42 | 394011.35 |
| 60 | 2030-07 | 3705.27 | 853.69 | 2851.58 | 391159.77 |
| 61 | 2030-08 | 3705.27 | 847.51 | 2857.76 | 388302.01 |
| 62 | 2030-09 | 3705.27 | 841.32 | 2863.95 | 385438.05 |
| 63 | 2030-10 | 3705.27 | 835.12 | 2870.16 | 382567.90 |
| 64 | 2030-11 | 3705.27 | 828.90 | 2876.38 | 379691.52 |
| 65 | 2030-12 | 3705.27 | 822.66 | 2882.61 | 376808.91 |
| 66 | 2031-01 | 3705.27 | 816.42 | 2888.85 | 373920.06 |
| 67 | 2031-02 | 3705.27 | 810.16 | 2895.11 | 371024.94 |
| 68 | 2031-03 | 3705.27 | 803.89 | 2901.39 | 368123.56 |
| 69 | 2031-04 | 3705.27 | 797.60 | 2907.67 | 365215.89 |
| 70 | 2031-05 | 3705.27 | 791.30 | 2913.97 | 362301.91 |
| 71 | 2031-06 | 3705.27 | 784.99 | 2920.29 | 359381.63 |
| 72 | 2031-07 | 3705.27 | 778.66 | 2926.61 | 356455.01 |
| 73 | 2031-08 | 3705.27 | 772.32 | 2932.95 | 353522.06 |
| 74 | 2031-09 | 3705.27 | 765.96 | 2939.31 | 350582.75 |
| 75 | 2031-10 | 3705.27 | 759.60 | 2945.68 | 347637.07 |
| 76 | 2031-11 | 3705.27 | 753.21 | 2952.06 | 344685.01 |
| 77 | 2031-12 | 3705.27 | 746.82 | 2958.46 | 341726.56 |
| 78 | 2032-01 | 3705.27 | 740.41 | 2964.87 | 338761.69 |
| 79 | 2032-02 | 3705.27 | 733.98 | 2971.29 | 335790.40 |
| 80 | 2032-03 | 3705.27 | 727.55 | 2977.73 | 332812.67 |
| 81 | 2032-04 | 3705.27 | 721.09 | 2984.18 | 329828.49 |
| 82 | 2032-05 | 3705.27 | 714.63 | 2990.65 | 326837.85 |
| 83 | 2032-06 | 3705.27 | 708.15 | 2997.12 | 323840.72 |
| 84 | 2032-07 | 3705.27 | 701.65 | 3003.62 | 320837.11 |
| 85 | 2032-08 | 3705.27 | 695.15 | 3010.13 | 317826.98 |
| 86 | 2032-09 | 3705.27 | 688.63 | 3016.65 | 314810.33 |
| 87 | 2032-10 | 3705.27 | 682.09 | 3023.18 | 311787.15 |
| 88 | 2032-11 | 3705.27 | 675.54 | 3029.73 | 308757.41 |
| 89 | 2032-12 | 3705.27 | 668.97 | 3036.30 | 305721.11 |
| 90 | 2033-01 | 3705.27 | 662.40 | 3042.88 | 302678.24 |
| 91 | 2033-02 | 3705.27 | 655.80 | 3049.47 | 299628.76 |
| 92 | 2033-03 | 3705.27 | 649.20 | 3056.08 | 296572.69 |
| 93 | 2033-04 | 3705.27 | 642.57 | 3062.70 | 293509.99 |
| 94 | 2033-05 | 3705.27 | 635.94 | 3069.34 | 290440.65 |
| 95 | 2033-06 | 3705.27 | 629.29 | 3075.99 | 287364.67 |
| 96 | 2033-07 | 3705.27 | 622.62 | 3082.65 | 284282.02 |
| 97 | 2033-08 | 3705.27 | 615.94 | 3089.33 | 281192.69 |
| 98 | 2033-09 | 3705.27 | 609.25 | 3096.02 | 278096.67 |
| 99 | 2033-10 | 3705.27 | 602.54 | 3102.73 | 274993.93 |
| 100 | 2033-11 | 3705.27 | 595.82 | 3109.45 | 271884.48 |
| 101 | 2033-12 | 3705.27 | 589.08 | 3116.19 | 268768.29 |
| 102 | 2034-01 | 3705.27 | 582.33 | 3122.94 | 265645.35 |
| 103 | 2034-02 | 3705.27 | 575.56 | 3129.71 | 262515.64 |
| 104 | 2034-03 | 3705.27 | 568.78 | 3136.49 | 259379.15 |
| 105 | 2034-04 | 3705.27 | 561.99 | 3143.29 | 256235.86 |
| 106 | 2034-05 | 3705.27 | 555.18 | 3150.10 | 253085.77 |
| 107 | 2034-06 | 3705.27 | 548.35 | 3156.92 | 249928.85 |
| 108 | 2034-07 | 3705.27 | 541.51 | 3163.76 | 246765.09 |
| 109 | 2034-08 | 3705.27 | 534.66 | 3170.62 | 243594.47 |
| 110 | 2034-09 | 3705.27 | 527.79 | 3177.49 | 240416.99 |
| 111 | 2034-10 | 3705.27 | 520.90 | 3184.37 | 237232.62 |
| 112 | 2034-11 | 3705.27 | 514.00 | 3191.27 | 234041.35 |
| 113 | 2034-12 | 3705.27 | 507.09 | 3198.18 | 230843.16 |
| 114 | 2035-01 | 3705.27 | 500.16 | 3205.11 | 227638.05 |
| 115 | 2035-02 | 3705.27 | 493.22 | 3212.06 | 224425.99 |
| 116 | 2035-03 | 3705.27 | 486.26 | 3219.02 | 221206.97 |
| 117 | 2035-04 | 3705.27 | 479.28 | 3225.99 | 217980.98 |
| 118 | 2035-05 | 3705.27 | 472.29 | 3232.98 | 214748.00 |
| 119 | 2035-06 | 3705.27 | 465.29 | 3239.99 | 211508.01 |
| 120 | 2035-07 | 3705.27 | 458.27 | 3247.01 | 208261.01 |
| 121 | 2035-08 | 3705.27 | 451.23 | 3254.04 | 205006.97 |
| 122 | 2035-09 | 3705.27 | 444.18 | 3261.09 | 201745.88 |
| 123 | 2035-10 | 3705.27 | 437.12 | 3268.16 | 198477.72 |
| 124 | 2035-11 | 3705.27 | 430.04 | 3275.24 | 195202.48 |
| 125 | 2035-12 | 3705.27 | 422.94 | 3282.33 | 191920.14 |
| 126 | 2036-01 | 3705.27 | 415.83 | 3289.45 | 188630.70 |
| 127 | 2036-02 | 3705.27 | 408.70 | 3296.57 | 185334.12 |
| 128 | 2036-03 | 3705.27 | 401.56 | 3303.72 | 182030.41 |
| 129 | 2036-04 | 3705.27 | 394.40 | 3310.87 | 178719.53 |
| 130 | 2036-05 | 3705.27 | 387.23 | 3318.05 | 175401.49 |
| 131 | 2036-06 | 3705.27 | 380.04 | 3325.24 | 172076.25 |
| 132 | 2036-07 | 3705.27 | 372.83 | 3332.44 | 168743.81 |
| 133 | 2036-08 | 3705.27 | 365.61 | 3339.66 | 165404.15 |
| 134 | 2036-09 | 3705.27 | 358.38 | 3346.90 | 162057.25 |
| 135 | 2036-10 | 3705.27 | 351.12 | 3354.15 | 158703.10 |
| 136 | 2036-11 | 3705.27 | 343.86 | 3361.42 | 155341.68 |
| 137 | 2036-12 | 3705.27 | 336.57 | 3368.70 | 151972.98 |
| 138 | 2037-01 | 3705.27 | 329.27 | 3376.00 | 148596.98 |
| 139 | 2037-02 | 3705.27 | 321.96 | 3383.31 | 145213.67 |
| 140 | 2037-03 | 3705.27 | 314.63 | 3390.64 | 141823.03 |
| 141 | 2037-04 | 3705.27 | 307.28 | 3397.99 | 138425.04 |
| 142 | 2037-05 | 3705.27 | 299.92 | 3405.35 | 135019.68 |
| 143 | 2037-06 | 3705.27 | 292.54 | 3412.73 | 131606.95 |
| 144 | 2037-07 | 3705.27 | 285.15 | 3420.13 | 128186.83 |
| 145 | 2037-08 | 3705.27 | 277.74 | 3427.54 | 124759.29 |
| 146 | 2037-09 | 3705.27 | 270.31 | 3434.96 | 121324.33 |
| 147 | 2037-10 | 3705.27 | 262.87 | 3442.40 | 117881.93 |
| 148 | 2037-11 | 3705.27 | 255.41 | 3449.86 | 114432.06 |
| 149 | 2037-12 | 3705.27 | 247.94 | 3457.34 | 110974.73 |
| 150 | 2038-01 | 3705.27 | 240.45 | 3464.83 | 107509.90 |
| 151 | 2038-02 | 3705.27 | 232.94 | 3472.34 | 104037.56 |
| 152 | 2038-03 | 3705.27 | 225.41 | 3479.86 | 100557.70 |
| 153 | 2038-04 | 3705.27 | 217.88 | 3487.40 | 97070.30 |
| 154 | 2038-05 | 3705.27 | 210.32 | 3494.95 | 93575.35 |
| 155 | 2038-06 | 3705.27 | 202.75 | 3502.53 | 90072.82 |
| 156 | 2038-07 | 3705.27 | 195.16 | 3510.12 | 86562.71 |
| 157 | 2038-08 | 3705.27 | 187.55 | 3517.72 | 83044.99 |
| 158 | 2038-09 | 3705.27 | 179.93 | 3525.34 | 79519.64 |
| 159 | 2038-10 | 3705.27 | 172.29 | 3532.98 | 75986.66 |
| 160 | 2038-11 | 3705.27 | 164.64 | 3540.64 | 72446.03 |
| 161 | 2038-12 | 3705.27 | 156.97 | 3548.31 | 68897.72 |
| 162 | 2039-01 | 3705.27 | 149.28 | 3556.00 | 65341.73 |
| 163 | 2039-02 | 3705.27 | 141.57 | 3563.70 | 61778.03 |
| 164 | 2039-03 | 3705.27 | 133.85 | 3571.42 | 58206.60 |
| 165 | 2039-04 | 3705.27 | 126.11 | 3579.16 | 54627.45 |
| 166 | 2039-05 | 3705.27 | 118.36 | 3586.91 | 51040.53 |
| 167 | 2039-06 | 3705.27 | 110.59 | 3594.69 | 47445.85 |
| 168 | 2039-07 | 3705.27 | 102.80 | 3602.47 | 43843.37 |
| 169 | 2039-08 | 3705.27 | 94.99 | 3610.28 | 40233.09 |
| 170 | 2039-09 | 3705.27 | 87.17 | 3618.10 | 36614.99 |
| 171 | 2039-10 | 3705.27 | 79.33 | 3625.94 | 32989.05 |
| 172 | 2039-11 | 3705.27 | 71.48 | 3633.80 | 29355.25 |
| 173 | 2039-12 | 3705.27 | 63.60 | 3641.67 | 25713.58 |
| 174 | 2040-01 | 3705.27 | 55.71 | 3649.56 | 22064.02 |
| 175 | 2040-02 | 3705.27 | 47.81 | 3657.47 | 18406.55 |
| 176 | 2040-03 | 3705.27 | 39.88 | 3665.39 | 14741.16 |
| 177 | 2040-04 | 3705.27 | 31.94 | 3673.33 | 11067.83 |
| 178 | 2040-05 | 3705.27 | 23.98 | 3681.29 | 7386.53 |
| 179 | 2040-06 | 3705.27 | 16.00 | 3689.27 | 3697.26 |
| 180 | 2040-07 | 3705.27 | 8.01 | 3697.26 | 0.00 |
等额本金还款方式：
贷款总额：55.18万
还款月数：15年
首月还款：4261.01元
每月递减：6.64元
利息总额：10.82万
本息合计：66万
节省利息：6968.48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 | 4261.01 | 1195.53 | 3065.47 | 548719.45 |
| 2 | 2025-09 | 4254.36 | 1188.89 | 3065.47 | 545653.98 |
| 3 | 2025-10 | 4247.72 | 1182.25 | 3065.47 | 542588.50 |
| 4 | 2025-11 | 4241.08 | 1175.61 | 3065.47 | 539523.03 |
| 5 | 2025-12 | 4234.44 | 1168.97 | 3065.47 | 536457.56 |
| 6 | 2026-01 | 4227.80 | 1162.32 | 3065.47 | 533392.09 |
| 7 | 2026-02 | 4221.15 | 1155.68 | 3065.47 | 530326.62 |
| 8 | 2026-03 | 4214.51 | 1149.04 | 3065.47 | 527261.15 |
| 9 | 2026-04 | 4207.87 | 1142.40 | 3065.47 | 524195.67 |
| 10 | 2026-05 | 4201.23 | 1135.76 | 3065.47 | 521130.20 |
| 11 | 2026-06 | 4194.59 | 1129.12 | 3065.47 | 518064.73 |
| 12 | 2026-07 | 4187.95 | 1122.47 | 3065.47 | 514999.26 |
| 13 | 2026-08 | 4181.30 | 1115.83 | 3065.47 | 511933.79 |
| 14 | 2026-09 | 4174.66 | 1109.19 | 3065.47 | 508868.32 |
| 15 | 2026-10 | 4168.02 | 1102.55 | 3065.47 | 505802.84 |
| 16 | 2026-11 | 4161.38 | 1095.91 | 3065.47 | 502737.37 |
| 17 | 2026-12 | 4154.74 | 1089.26 | 3065.47 | 499671.90 |
| 18 | 2027-01 | 4148.09 | 1082.62 | 3065.47 | 496606.43 |
| 19 | 2027-02 | 4141.45 | 1075.98 | 3065.47 | 493540.96 |
| 20 | 2027-03 | 4134.81 | 1069.34 | 3065.47 | 490475.48 |
| 21 | 2027-04 | 4128.17 | 1062.70 | 3065.47 | 487410.01 |
| 22 | 2027-05 | 4121.53 | 1056.06 | 3065.47 | 484344.54 |
| 23 | 2027-06 | 4114.88 | 1049.41 | 3065.47 | 481279.07 |
| 24 | 2027-07 | 4108.24 | 1042.77 | 3065.47 | 478213.60 |
| 25 | 2027-08 | 4101.60 | 1036.13 | 3065.47 | 475148.13 |
| 26 | 2027-09 | 4094.96 | 1029.49 | 3065.47 | 472082.65 |
| 27 | 2027-10 | 4088.32 | 1022.85 | 3065.47 | 469017.18 |
| 28 | 2027-11 | 4081.68 | 1016.20 | 3065.47 | 465951.71 |
| 29 | 2027-12 | 4075.03 | 1009.56 | 3065.47 | 462886.24 |
| 30 | 2028-01 | 4068.39 | 1002.92 | 3065.47 | 459820.77 |
| 31 | 2028-02 | 4061.75 | 996.28 | 3065.47 | 456755.29 |
| 32 | 2028-03 | 4055.11 | 989.64 | 3065.47 | 453689.82 |
| 33 | 2028-04 | 4048.47 | 982.99 | 3065.47 | 450624.35 |
| 34 | 2028-05 | 4041.82 | 976.35 | 3065.47 | 447558.88 |
| 35 | 2028-06 | 4035.18 | 969.71 | 3065.47 | 444493.41 |
| 36 | 2028-07 | 4028.54 | 963.07 | 3065.47 | 441427.94 |
| 37 | 2028-08 | 4021.90 | 956.43 | 3065.47 | 438362.46 |
| 38 | 2028-09 | 4015.26 | 949.79 | 3065.47 | 435296.99 |
| 39 | 2028-10 | 4008.62 | 943.14 | 3065.47 | 432231.52 |
| 40 | 2028-11 | 4001.97 | 936.50 | 3065.47 | 429166.05 |
| 41 | 2028-12 | 3995.33 | 929.86 | 3065.47 | 426100.58 |
| 42 | 2029-01 | 3988.69 | 923.22 | 3065.47 | 423035.11 |
| 43 | 2029-02 | 3982.05 | 916.58 | 3065.47 | 419969.63 |
| 44 | 2029-03 | 3975.41 | 909.93 | 3065.47 | 416904.16 |
| 45 | 2029-04 | 3968.76 | 903.29 | 3065.47 | 413838.69 |
| 46 | 2029-05 | 3962.12 | 896.65 | 3065.47 | 410773.22 |
| 47 | 2029-06 | 3955.48 | 890.01 | 3065.47 | 407707.75 |
| 48 | 2029-07 | 3948.84 | 883.37 | 3065.47 | 404642.27 |
| 49 | 2029-08 | 3942.20 | 876.72 | 3065.47 | 401576.80 |
| 50 | 2029-09 | 3935.55 | 870.08 | 3065.47 | 398511.33 |
| 51 | 2029-10 | 3928.91 | 863.44 | 3065.47 | 395445.86 |
| 52 | 2029-11 | 3922.27 | 856.80 | 3065.47 | 392380.39 |
| 53 | 2029-12 | 3915.63 | 850.16 | 3065.47 | 389314.92 |
| 54 | 2030-01 | 3908.99 | 843.52 | 3065.47 | 386249.44 |
| 55 | 2030-02 | 3902.35 | 836.87 | 3065.47 | 383183.97 |
| 56 | 2030-03 | 3895.70 | 830.23 | 3065.47 | 380118.50 |
| 57 | 2030-04 | 3889.06 | 823.59 | 3065.47 | 377053.03 |
| 58 | 2030-05 | 3882.42 | 816.95 | 3065.47 | 373987.56 |
| 59 | 2030-06 | 3875.78 | 810.31 | 3065.47 | 370922.09 |
| 60 | 2030-07 | 3869.14 | 803.66 | 3065.47 | 367856.61 |
| 61 | 2030-08 | 3862.49 | 797.02 | 3065.47 | 364791.14 |
| 62 | 2030-09 | 3855.85 | 790.38 | 3065.47 | 361725.67 |
| 63 | 2030-10 | 3849.21 | 783.74 | 3065.47 | 358660.20 |
| 64 | 2030-11 | 3842.57 | 777.10 | 3065.47 | 355594.73 |
| 65 | 2030-12 | 3835.93 | 770.46 | 3065.47 | 352529.25 |
| 66 | 2031-01 | 3829.29 | 763.81 | 3065.47 | 349463.78 |
| 67 | 2031-02 | 3822.64 | 757.17 | 3065.47 | 346398.31 |
| 68 | 2031-03 | 3816.00 | 750.53 | 3065.47 | 343332.84 |
| 69 | 2031-04 | 3809.36 | 743.89 | 3065.47 | 340267.37 |
| 70 | 2031-05 | 3802.72 | 737.25 | 3065.47 | 337201.90 |
| 71 | 2031-06 | 3796.08 | 730.60 | 3065.47 | 334136.42 |
| 72 | 2031-07 | 3789.43 | 723.96 | 3065.47 | 331070.95 |
| 73 | 2031-08 | 3782.79 | 717.32 | 3065.47 | 328005.48 |
| 74 | 2031-09 | 3776.15 | 710.68 | 3065.47 | 324940.01 |
| 75 | 2031-10 | 3769.51 | 704.04 | 3065.47 | 321874.54 |
| 76 | 2031-11 | 3762.87 | 697.39 | 3065.47 | 318809.06 |
| 77 | 2031-12 | 3756.22 | 690.75 | 3065.47 | 315743.59 |
| 78 | 2032-01 | 3749.58 | 684.11 | 3065.47 | 312678.12 |
| 79 | 2032-02 | 3742.94 | 677.47 | 3065.47 | 309612.65 |
| 80 | 2032-03 | 3736.30 | 670.83 | 3065.47 | 306547.18 |
| 81 | 2032-04 | 3729.66 | 664.19 | 3065.47 | 303481.71 |
| 82 | 2032-05 | 3723.02 | 657.54 | 3065.47 | 300416.23 |
| 83 | 2032-06 | 3716.37 | 650.90 | 3065.47 | 297350.76 |
| 84 | 2032-07 | 3709.73 | 644.26 | 3065.47 | 294285.29 |
| 85 | 2032-08 | 3703.09 | 637.62 | 3065.47 | 291219.82 |
| 86 | 2032-09 | 3696.45 | 630.98 | 3065.47 | 288154.35 |
| 87 | 2032-10 | 3689.81 | 624.33 | 3065.47 | 285088.88 |
| 88 | 2032-11 | 3683.16 | 617.69 | 3065.47 | 282023.40 |
| 89 | 2032-12 | 3676.52 | 611.05 | 3065.47 | 278957.93 |
| 90 | 2033-01 | 3669.88 | 604.41 | 3065.47 | 275892.46 |
| 91 | 2033-02 | 3663.24 | 597.77 | 3065.47 | 272826.99 |
| 92 | 2033-03 | 3656.60 | 591.13 | 3065.47 | 269761.52 |
| 93 | 2033-04 | 3649.96 | 584.48 | 3065.47 | 266696.04 |
| 94 | 2033-05 | 3643.31 | 577.84 | 3065.47 | 263630.57 |
| 95 | 2033-06 | 3636.67 | 571.20 | 3065.47 | 260565.10 |
| 96 | 2033-07 | 3630.03 | 564.56 | 3065.47 | 257499.63 |
| 97 | 2033-08 | 3623.39 | 557.92 | 3065.47 | 254434.16 |
| 98 | 2033-09 | 3616.75 | 551.27 | 3065.47 | 251368.69 |
| 99 | 2033-10 | 3610.10 | 544.63 | 3065.47 | 248303.21 |
| 100 | 2033-11 | 3603.46 | 537.99 | 3065.47 | 245237.74 |
| 101 | 2033-12 | 3596.82 | 531.35 | 3065.47 | 242172.27 |
| 102 | 2034-01 | 3590.18 | 524.71 | 3065.47 | 239106.80 |
| 103 | 2034-02 | 3583.54 | 518.06 | 3065.47 | 236041.33 |
| 104 | 2034-03 | 3576.89 | 511.42 | 3065.47 | 232975.86 |
| 105 | 2034-04 | 3570.25 | 504.78 | 3065.47 | 229910.38 |
| 106 | 2034-05 | 3563.61 | 498.14 | 3065.47 | 226844.91 |
| 107 | 2034-06 | 3556.97 | 491.50 | 3065.47 | 223779.44 |
| 108 | 2034-07 | 3550.33 | 484.86 | 3065.47 | 220713.97 |
| 109 | 2034-08 | 3543.69 | 478.21 | 3065.47 | 217648.50 |
| 110 | 2034-09 | 3537.04 | 471.57 | 3065.47 | 214583.02 |
| 111 | 2034-10 | 3530.40 | 464.93 | 3065.47 | 211517.55 |
| 112 | 2034-11 | 3523.76 | 458.29 | 3065.47 | 208452.08 |
| 113 | 2034-12 | 3517.12 | 451.65 | 3065.47 | 205386.61 |
| 114 | 2035-01 | 3510.48 | 445.00 | 3065.47 | 202321.14 |
| 115 | 2035-02 | 3503.83 | 438.36 | 3065.47 | 199255.67 |
| 116 | 2035-03 | 3497.19 | 431.72 | 3065.47 | 196190.19 |
| 117 | 2035-04 | 3490.55 | 425.08 | 3065.47 | 193124.72 |
| 118 | 2035-05 | 3483.91 | 418.44 | 3065.47 | 190059.25 |
| 119 | 2035-06 | 3477.27 | 411.80 | 3065.47 | 186993.78 |
| 120 | 2035-07 | 3470.62 | 405.15 | 3065.47 | 183928.31 |
| 121 | 2035-08 | 3463.98 | 398.51 | 3065.47 | 180862.83 |
| 122 | 2035-09 | 3457.34 | 391.87 | 3065.47 | 177797.36 |
| 123 | 2035-10 | 3450.70 | 385.23 | 3065.47 | 174731.89 |
| 124 | 2035-11 | 3444.06 | 378.59 | 3065.47 | 171666.42 |
| 125 | 2035-12 | 3437.42 | 371.94 | 3065.47 | 168600.95 |
| 126 | 2036-01 | 3430.77 | 365.30 | 3065.47 | 165535.48 |
| 127 | 2036-02 | 3424.13 | 358.66 | 3065.47 | 162470.00 |
| 128 | 2036-03 | 3417.49 | 352.02 | 3065.47 | 159404.53 |
| 129 | 2036-04 | 3410.85 | 345.38 | 3065.47 | 156339.06 |
| 130 | 2036-05 | 3404.21 | 338.73 | 3065.47 | 153273.59 |
| 131 | 2036-06 | 3397.56 | 332.09 | 3065.47 | 150208.12 |
| 132 | 2036-07 | 3390.92 | 325.45 | 3065.47 | 147142.65 |
| 133 | 2036-08 | 3384.28 | 318.81 | 3065.47 | 144077.17 |
| 134 | 2036-09 | 3377.64 | 312.17 | 3065.47 | 141011.70 |
| 135 | 2036-10 | 3371.00 | 305.53 | 3065.47 | 137946.23 |
| 136 | 2036-11 | 3364.36 | 298.88 | 3065.47 | 134880.76 |
| 137 | 2036-12 | 3357.71 | 292.24 | 3065.47 | 131815.29 |
| 138 | 2037-01 | 3351.07 | 285.60 | 3065.47 | 128749.81 |
| 139 | 2037-02 | 3344.43 | 278.96 | 3065.47 | 125684.34 |
| 140 | 2037-03 | 3337.79 | 272.32 | 3065.47 | 122618.87 |
| 141 | 2037-04 | 3331.15 | 265.67 | 3065.47 | 119553.40 |
| 142 | 2037-05 | 3324.50 | 259.03 | 3065.47 | 116487.93 |
| 143 | 2037-06 | 3317.86 | 252.39 | 3065.47 | 113422.46 |
| 144 | 2037-07 | 3311.22 | 245.75 | 3065.47 | 110356.98 |
| 145 | 2037-08 | 3304.58 | 239.11 | 3065.47 | 107291.51 |
| 146 | 2037-09 | 3297.94 | 232.46 | 3065.47 | 104226.04 |
| 147 | 2037-10 | 3291.29 | 225.82 | 3065.47 | 101160.57 |
| 148 | 2037-11 | 3284.65 | 219.18 | 3065.47 | 98095.10 |
| 149 | 2037-12 | 3278.01 | 212.54 | 3065.47 | 95029.63 |
| 150 | 2038-01 | 3271.37 | 205.90 | 3065.47 | 91964.15 |
| 151 | 2038-02 | 3264.73 | 199.26 | 3065.47 | 88898.68 |
| 152 | 2038-03 | 3258.09 | 192.61 | 3065.47 | 85833.21 |
| 153 | 2038-04 | 3251.44 | 185.97 | 3065.47 | 82767.74 |
| 154 | 2038-05 | 3244.80 | 179.33 | 3065.47 | 79702.27 |
| 155 | 2038-06 | 3238.16 | 172.69 | 3065.47 | 76636.79 |
| 156 | 2038-07 | 3231.52 | 166.05 | 3065.47 | 73571.32 |
| 157 | 2038-08 | 3224.88 | 159.40 | 3065.47 | 70505.85 |
| 158 | 2038-09 | 3218.23 | 152.76 | 3065.47 | 67440.38 |
| 159 | 2038-10 | 3211.59 | 146.12 | 3065.47 | 64374.91 |
| 160 | 2038-11 | 3204.95 | 139.48 | 3065.47 | 61309.44 |
| 161 | 2038-12 | 3198.31 | 132.84 | 3065.47 | 58243.96 |
| 162 | 2039-01 | 3191.67 | 126.20 | 3065.47 | 55178.49 |
| 163 | 2039-02 | 3185.03 | 119.55 | 3065.47 | 52113.02 |
| 164 | 2039-03 | 3178.38 | 112.91 | 3065.47 | 49047.55 |
| 165 | 2039-04 | 3171.74 | 106.27 | 3065.47 | 45982.08 |
| 166 | 2039-05 | 3165.10 | 99.63 | 3065.47 | 42916.60 |
| 167 | 2039-06 | 3158.46 | 92.99 | 3065.47 | 39851.13 |
| 168 | 2039-07 | 3151.82 | 86.34 | 3065.47 | 36785.66 |
| 169 | 2039-08 | 3145.17 | 79.70 | 3065.47 | 33720.19 |
| 170 | 2039-09 | 3138.53 | 73.06 | 3065.47 | 30654.72 |
| 171 | 2039-10 | 3131.89 | 66.42 | 3065.47 | 27589.25 |
| 172 | 2039-11 | 3125.25 | 59.78 | 3065.47 | 24523.77 |
| 173 | 2039-12 | 3118.61 | 53.13 | 3065.47 | 21458.30 |
| 174 | 2040-01 | 3111.96 | 46.49 | 3065.47 | 18392.83 |
| 175 | 2040-02 | 3105.32 | 39.85 | 3065.47 | 15327.36 |
| 176 | 2040-03 | 3098.68 | 33.21 | 3065.47 | 12261.89 |
| 177 | 2040-04 | 3092.04 | 26.57 | 3065.47 | 9196.42 |
| 178 | 2040-05 | 3085.40 | 19.93 | 3065.47 | 6130.94 |
| 179 | 2040-06 | 3078.76 | 13.28 | 3065.47 | 3065.47 |
| 180 | 2040-07 | 3072.11 | 6.64 | 3065.47 | 0.00 |