宁波贷款72.3万（公积金贷款）房贷，还款19年2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：72.3万
还款月数：19年2个月
每月还款：4065.64元
利息总额：21.21万
本息合计：93.51万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 4065.64 | 1687.00 | 2378.64 | 720621.36 |
| 2 | 2025-12 | 4065.64 | 1681.45 | 2384.19 | 718237.16 |
| 3 | 2026-01 | 4065.64 | 1675.89 | 2389.76 | 715847.40 |
| 4 | 2026-02 | 4065.64 | 1670.31 | 2395.33 | 713452.07 |
| 5 | 2026-03 | 4065.64 | 1664.72 | 2400.92 | 711051.15 |
| 6 | 2026-04 | 4065.64 | 1659.12 | 2406.52 | 708644.62 |
| 7 | 2026-05 | 4065.64 | 1653.50 | 2412.14 | 706232.48 |
| 8 | 2026-06 | 4065.64 | 1647.88 | 2417.77 | 703814.71 |
| 9 | 2026-07 | 4065.64 | 1642.23 | 2423.41 | 701391.30 |
| 10 | 2026-08 | 4065.64 | 1636.58 | 2429.06 | 698962.24 |
| 11 | 2026-09 | 4065.64 | 1630.91 | 2434.73 | 696527.51 |
| 12 | 2026-10 | 4065.64 | 1625.23 | 2440.41 | 694087.09 |
| 13 | 2026-11 | 4065.64 | 1619.54 | 2446.11 | 691640.99 |
| 14 | 2026-12 | 4065.64 | 1613.83 | 2451.82 | 689189.17 |
| 15 | 2027-01 | 4065.64 | 1608.11 | 2457.54 | 686731.63 |
| 16 | 2027-02 | 4065.64 | 1602.37 | 2463.27 | 684268.36 |
| 17 | 2027-03 | 4065.64 | 1596.63 | 2469.02 | 681799.35 |
| 18 | 2027-04 | 4065.64 | 1590.87 | 2474.78 | 679324.57 |
| 19 | 2027-05 | 4065.64 | 1585.09 | 2480.55 | 676844.01 |
| 20 | 2027-06 | 4065.64 | 1579.30 | 2486.34 | 674357.67 |
| 21 | 2027-07 | 4065.64 | 1573.50 | 2492.14 | 671865.53 |
| 22 | 2027-08 | 4065.64 | 1567.69 | 2497.96 | 669367.57 |
| 23 | 2027-09 | 4065.64 | 1561.86 | 2503.79 | 666863.78 |
| 24 | 2027-10 | 4065.64 | 1556.02 | 2509.63 | 664354.15 |
| 25 | 2027-11 | 4065.64 | 1550.16 | 2515.48 | 661838.67 |
| 26 | 2027-12 | 4065.64 | 1544.29 | 2521.35 | 659317.32 |
| 27 | 2028-01 | 4065.64 | 1538.41 | 2527.24 | 656790.08 |
| 28 | 2028-02 | 4065.64 | 1532.51 | 2533.13 | 654256.94 |
| 29 | 2028-03 | 4065.64 | 1526.60 | 2539.04 | 651717.90 |
| 30 | 2028-04 | 4065.64 | 1520.68 | 2544.97 | 649172.93 |
| 31 | 2028-05 | 4065.64 | 1514.74 | 2550.91 | 646622.02 |
| 32 | 2028-06 | 4065.64 | 1508.78 | 2556.86 | 644065.16 |
| 33 | 2028-07 | 4065.64 | 1502.82 | 2562.83 | 641502.34 |
| 34 | 2028-08 | 4065.64 | 1496.84 | 2568.81 | 638933.53 |
| 35 | 2028-09 | 4065.64 | 1490.84 | 2574.80 | 636358.73 |
| 36 | 2028-10 | 4065.64 | 1484.84 | 2580.81 | 633777.93 |
| 37 | 2028-11 | 4065.64 | 1478.82 | 2586.83 | 631191.10 |
| 38 | 2028-12 | 4065.64 | 1472.78 | 2592.87 | 628598.23 |
| 39 | 2029-01 | 4065.64 | 1466.73 | 2598.92 | 625999.32 |
| 40 | 2029-02 | 4065.64 | 1460.67 | 2604.98 | 623394.34 |
| 41 | 2029-03 | 4065.64 | 1454.59 | 2611.06 | 620783.28 |
| 42 | 2029-04 | 4065.64 | 1448.49 | 2617.15 | 618166.13 |
| 43 | 2029-05 | 4065.64 | 1442.39 | 2623.26 | 615542.87 |
| 44 | 2029-06 | 4065.64 | 1436.27 | 2629.38 | 612913.50 |
| 45 | 2029-07 | 4065.64 | 1430.13 | 2635.51 | 610277.98 |
| 46 | 2029-08 | 4065.64 | 1423.98 | 2641.66 | 607636.32 |
| 47 | 2029-09 | 4065.64 | 1417.82 | 2647.83 | 604988.49 |
| 48 | 2029-10 | 4065.64 | 1411.64 | 2654.00 | 602334.49 |
| 49 | 2029-11 | 4065.64 | 1405.45 | 2660.20 | 599674.29 |
| 50 | 2029-12 | 4065.64 | 1399.24 | 2666.40 | 597007.89 |
| 51 | 2030-01 | 4065.64 | 1393.02 | 2672.63 | 594335.26 |
| 52 | 2030-02 | 4065.64 | 1386.78 | 2678.86 | 591656.40 |
| 53 | 2030-03 | 4065.64 | 1380.53 | 2685.11 | 588971.29 |
| 54 | 2030-04 | 4065.64 | 1374.27 | 2691.38 | 586279.91 |
| 55 | 2030-05 | 4065.64 | 1367.99 | 2697.66 | 583582.25 |
| 56 | 2030-06 | 4065.64 | 1361.69 | 2703.95 | 580878.30 |
| 57 | 2030-07 | 4065.64 | 1355.38 | 2710.26 | 578168.04 |
| 58 | 2030-08 | 4065.64 | 1349.06 | 2716.59 | 575451.45 |
| 59 | 2030-09 | 4065.64 | 1342.72 | 2722.92 | 572728.53 |
| 60 | 2030-10 | 4065.64 | 1336.37 | 2729.28 | 569999.25 |
| 61 | 2030-11 | 4065.64 | 1330.00 | 2735.65 | 567263.60 |
| 62 | 2030-12 | 4065.64 | 1323.62 | 2742.03 | 564521.58 |
| 63 | 2031-01 | 4065.64 | 1317.22 | 2748.43 | 561773.15 |
| 64 | 2031-02 | 4065.64 | 1310.80 | 2754.84 | 559018.31 |
| 65 | 2031-03 | 4065.64 | 1304.38 | 2761.27 | 556257.04 |
| 66 | 2031-04 | 4065.64 | 1297.93 | 2767.71 | 553489.33 |
| 67 | 2031-05 | 4065.64 | 1291.48 | 2774.17 | 550715.16 |
| 68 | 2031-06 | 4065.64 | 1285.00 | 2780.64 | 547934.52 |
| 69 | 2031-07 | 4065.64 | 1278.51 | 2787.13 | 545147.39 |
| 70 | 2031-08 | 4065.64 | 1272.01 | 2793.63 | 542353.75 |
| 71 | 2031-09 | 4065.64 | 1265.49 | 2800.15 | 539553.60 |
| 72 | 2031-10 | 4065.64 | 1258.96 | 2806.69 | 536746.91 |
| 73 | 2031-11 | 4065.64 | 1252.41 | 2813.23 | 533933.68 |
| 74 | 2031-12 | 4065.64 | 1245.85 | 2819.80 | 531113.88 |
| 75 | 2032-01 | 4065.64 | 1239.27 | 2826.38 | 528287.50 |
| 76 | 2032-02 | 4065.64 | 1232.67 | 2832.97 | 525454.53 |
| 77 | 2032-03 | 4065.64 | 1226.06 | 2839.58 | 522614.94 |
| 78 | 2032-04 | 4065.64 | 1219.43 | 2846.21 | 519768.74 |
| 79 | 2032-05 | 4065.64 | 1212.79 | 2852.85 | 516915.88 |
| 80 | 2032-06 | 4065.64 | 1206.14 | 2859.51 | 514056.38 |
| 81 | 2032-07 | 4065.64 | 1199.46 | 2866.18 | 511190.20 |
| 82 | 2032-08 | 4065.64 | 1192.78 | 2872.87 | 508317.33 |
| 83 | 2032-09 | 4065.64 | 1186.07 | 2879.57 | 505437.76 |
| 84 | 2032-10 | 4065.64 | 1179.35 | 2886.29 | 502551.47 |
| 85 | 2032-11 | 4065.64 | 1172.62 | 2893.02 | 499658.45 |
| 86 | 2032-12 | 4065.64 | 1165.87 | 2899.77 | 496758.67 |
| 87 | 2033-01 | 4065.64 | 1159.10 | 2906.54 | 493852.13 |
| 88 | 2033-02 | 4065.64 | 1152.32 | 2913.32 | 490938.81 |
| 89 | 2033-03 | 4065.64 | 1145.52 | 2920.12 | 488018.69 |
| 90 | 2033-04 | 4065.64 | 1138.71 | 2926.93 | 485091.75 |
| 91 | 2033-05 | 4065.64 | 1131.88 | 2933.76 | 482157.99 |
| 92 | 2033-06 | 4065.64 | 1125.04 | 2940.61 | 479217.38 |
| 93 | 2033-07 | 4065.64 | 1118.17 | 2947.47 | 476269.91 |
| 94 | 2033-08 | 4065.64 | 1111.30 | 2954.35 | 473315.56 |
| 95 | 2033-09 | 4065.64 | 1104.40 | 2961.24 | 470354.32 |
| 96 | 2033-10 | 4065.64 | 1097.49 | 2968.15 | 467386.17 |
| 97 | 2033-11 | 4065.64 | 1090.57 | 2975.08 | 464411.09 |
| 98 | 2033-12 | 4065.64 | 1083.63 | 2982.02 | 461429.08 |
| 99 | 2034-01 | 4065.64 | 1076.67 | 2988.98 | 458440.10 |
| 100 | 2034-02 | 4065.64 | 1069.69 | 2995.95 | 455444.15 |
| 101 | 2034-03 | 4065.64 | 1062.70 | 3002.94 | 452441.21 |
| 102 | 2034-04 | 4065.64 | 1055.70 | 3009.95 | 449431.26 |
| 103 | 2034-05 | 4065.64 | 1048.67 | 3016.97 | 446414.29 |
| 104 | 2034-06 | 4065.64 | 1041.63 | 3024.01 | 443390.28 |
| 105 | 2034-07 | 4065.64 | 1034.58 | 3031.07 | 440359.21 |
| 106 | 2034-08 | 4065.64 | 1027.50 | 3038.14 | 437321.07 |
| 107 | 2034-09 | 4065.64 | 1020.42 | 3045.23 | 434275.84 |
| 108 | 2034-10 | 4065.64 | 1013.31 | 3052.33 | 431223.51 |
| 109 | 2034-11 | 4065.64 | 1006.19 | 3059.46 | 428164.05 |
| 110 | 2034-12 | 4065.64 | 999.05 | 3066.59 | 425097.46 |
| 111 | 2035-01 | 4065.64 | 991.89 | 3073.75 | 422023.71 |
| 112 | 2035-02 | 4065.64 | 984.72 | 3080.92 | 418942.79 |
| 113 | 2035-03 | 4065.64 | 977.53 | 3088.11 | 415854.67 |
| 114 | 2035-04 | 4065.64 | 970.33 | 3095.32 | 412759.36 |
| 115 | 2035-05 | 4065.64 | 963.11 | 3102.54 | 409656.82 |
| 116 | 2035-06 | 4065.64 | 955.87 | 3109.78 | 406547.04 |
| 117 | 2035-07 | 4065.64 | 948.61 | 3117.03 | 403430.01 |
| 118 | 2035-08 | 4065.64 | 941.34 | 3124.31 | 400305.70 |
| 119 | 2035-09 | 4065.64 | 934.05 | 3131.60 | 397174.10 |
| 120 | 2035-10 | 4065.64 | 926.74 | 3138.90 | 394035.20 |
| 121 | 2035-11 | 4065.64 | 919.42 | 3146.23 | 390888.97 |
| 122 | 2035-12 | 4065.64 | 912.07 | 3153.57 | 387735.40 |
| 123 | 2036-01 | 4065.64 | 904.72 | 3160.93 | 384574.47 |
| 124 | 2036-02 | 4065.64 | 897.34 | 3168.30 | 381406.16 |
| 125 | 2036-03 | 4065.64 | 889.95 | 3175.70 | 378230.47 |
| 126 | 2036-04 | 4065.64 | 882.54 | 3183.11 | 375047.36 |
| 127 | 2036-05 | 4065.64 | 875.11 | 3190.53 | 371856.83 |
| 128 | 2036-06 | 4065.64 | 867.67 | 3197.98 | 368658.85 |
| 129 | 2036-07 | 4065.64 | 860.20 | 3205.44 | 365453.41 |
| 130 | 2036-08 | 4065.64 | 852.72 | 3212.92 | 362240.49 |
| 131 | 2036-09 | 4065.64 | 845.23 | 3220.42 | 359020.07 |
| 132 | 2036-10 | 4065.64 | 837.71 | 3227.93 | 355792.14 |
| 133 | 2036-11 | 4065.64 | 830.18 | 3235.46 | 352556.68 |
| 134 | 2036-12 | 4065.64 | 822.63 | 3243.01 | 349313.67 |
| 135 | 2037-01 | 4065.64 | 815.07 | 3250.58 | 346063.09 |
| 136 | 2037-02 | 4065.64 | 807.48 | 3258.16 | 342804.92 |
| 137 | 2037-03 | 4065.64 | 799.88 | 3265.77 | 339539.16 |
| 138 | 2037-04 | 4065.64 | 792.26 | 3273.39 | 336265.77 |
| 139 | 2037-05 | 4065.64 | 784.62 | 3281.02 | 332984.75 |
| 140 | 2037-06 | 4065.64 | 776.96 | 3288.68 | 329696.07 |
| 141 | 2037-07 | 4065.64 | 769.29 | 3296.35 | 326399.71 |
| 142 | 2037-08 | 4065.64 | 761.60 | 3304.04 | 323095.67 |
| 143 | 2037-09 | 4065.64 | 753.89 | 3311.75 | 319783.92 |
| 144 | 2037-10 | 4065.64 | 746.16 | 3319.48 | 316464.43 |
| 145 | 2037-11 | 4065.64 | 738.42 | 3327.23 | 313137.21 |
| 146 | 2037-12 | 4065.64 | 730.65 | 3334.99 | 309802.22 |
| 147 | 2038-01 | 4065.64 | 722.87 | 3342.77 | 306459.44 |
| 148 | 2038-02 | 4065.64 | 715.07 | 3350.57 | 303108.87 |
| 149 | 2038-03 | 4065.64 | 707.25 | 3358.39 | 299750.48 |
| 150 | 2038-04 | 4065.64 | 699.42 | 3366.23 | 296384.25 |
| 151 | 2038-05 | 4065.64 | 691.56 | 3374.08 | 293010.17 |
| 152 | 2038-06 | 4065.64 | 683.69 | 3381.95 | 289628.22 |
| 153 | 2038-07 | 4065.64 | 675.80 | 3389.85 | 286238.37 |
| 154 | 2038-08 | 4065.64 | 667.89 | 3397.75 | 282840.62 |
| 155 | 2038-09 | 4065.64 | 659.96 | 3405.68 | 279434.94 |
| 156 | 2038-10 | 4065.64 | 652.01 | 3413.63 | 276021.31 |
| 157 | 2038-11 | 4065.64 | 644.05 | 3421.59 | 272599.71 |
| 158 | 2038-12 | 4065.64 | 636.07 | 3429.58 | 269170.13 |
| 159 | 2039-01 | 4065.64 | 628.06 | 3437.58 | 265732.55 |
| 160 | 2039-02 | 4065.64 | 620.04 | 3445.60 | 262286.95 |
| 161 | 2039-03 | 4065.64 | 612.00 | 3453.64 | 258833.31 |
| 162 | 2039-04 | 4065.64 | 603.94 | 3461.70 | 255371.61 |
| 163 | 2039-05 | 4065.64 | 595.87 | 3469.78 | 251901.83 |
| 164 | 2039-06 | 4065.64 | 587.77 | 3477.87 | 248423.96 |
| 165 | 2039-07 | 4065.64 | 579.66 | 3485.99 | 244937.97 |
| 166 | 2039-08 | 4065.64 | 571.52 | 3494.12 | 241443.85 |
| 167 | 2039-09 | 4065.64 | 563.37 | 3502.28 | 237941.57 |
| 168 | 2039-10 | 4065.64 | 555.20 | 3510.45 | 234431.13 |
| 169 | 2039-11 | 4065.64 | 547.01 | 3518.64 | 230912.49 |
| 170 | 2039-12 | 4065.64 | 538.80 | 3526.85 | 227385.64 |
| 171 | 2040-01 | 4065.64 | 530.57 | 3535.08 | 223850.56 |
| 172 | 2040-02 | 4065.64 | 522.32 | 3543.33 | 220307.24 |
| 173 | 2040-03 | 4065.64 | 514.05 | 3551.59 | 216755.64 |
| 174 | 2040-04 | 4065.64 | 505.76 | 3559.88 | 213195.76 |
| 175 | 2040-05 | 4065.64 | 497.46 | 3568.19 | 209627.57 |
| 176 | 2040-06 | 4065.64 | 489.13 | 3576.51 | 206051.06 |
| 177 | 2040-07 | 4065.64 | 480.79 | 3584.86 | 202466.20 |
| 178 | 2040-08 | 4065.64 | 472.42 | 3593.22 | 198872.98 |
| 179 | 2040-09 | 4065.64 | 464.04 | 3601.61 | 195271.37 |
| 180 | 2040-10 | 4065.64 | 455.63 | 3610.01 | 191661.36 |
| 181 | 2040-11 | 4065.64 | 447.21 | 3618.43 | 188042.92 |
| 182 | 2040-12 | 4065.64 | 438.77 | 3626.88 | 184416.05 |
| 183 | 2041-01 | 4065.64 | 430.30 | 3635.34 | 180780.71 |
| 184 | 2041-02 | 4065.64 | 421.82 | 3643.82 | 177136.88 |
| 185 | 2041-03 | 4065.64 | 413.32 | 3652.32 | 173484.56 |
| 186 | 2041-04 | 4065.64 | 404.80 | 3660.85 | 169823.71 |
| 187 | 2041-05 | 4065.64 | 396.26 | 3669.39 | 166154.32 |
| 188 | 2041-06 | 4065.64 | 387.69 | 3677.95 | 162476.37 |
| 189 | 2041-07 | 4065.64 | 379.11 | 3686.53 | 158789.84 |
| 190 | 2041-08 | 4065.64 | 370.51 | 3695.13 | 155094.71 |
| 191 | 2041-09 | 4065.64 | 361.89 | 3703.76 | 151390.95 |
| 192 | 2041-10 | 4065.64 | 353.25 | 3712.40 | 147678.55 |
| 193 | 2041-11 | 4065.64 | 344.58 | 3721.06 | 143957.49 |
| 194 | 2041-12 | 4065.64 | 335.90 | 3729.74 | 140227.75 |
| 195 | 2042-01 | 4065.64 | 327.20 | 3738.45 | 136489.30 |
| 196 | 2042-02 | 4065.64 | 318.48 | 3747.17 | 132742.13 |
| 197 | 2042-03 | 4065.64 | 309.73 | 3755.91 | 128986.22 |
| 198 | 2042-04 | 4065.64 | 300.97 | 3764.68 | 125221.54 |
| 199 | 2042-05 | 4065.64 | 292.18 | 3773.46 | 121448.08 |
| 200 | 2042-06 | 4065.64 | 283.38 | 3782.27 | 117665.81 |
| 201 | 2042-07 | 4065.64 | 274.55 | 3791.09 | 113874.72 |
| 202 | 2042-08 | 4065.64 | 265.71 | 3799.94 | 110074.79 |
| 203 | 2042-09 | 4065.64 | 256.84 | 3808.80 | 106265.98 |
| 204 | 2042-10 | 4065.64 | 247.95 | 3817.69 | 102448.29 |
| 205 | 2042-11 | 4065.64 | 239.05 | 3826.60 | 98621.70 |
| 206 | 2042-12 | 4065.64 | 230.12 | 3835.53 | 94786.17 |
| 207 | 2043-01 | 4065.64 | 221.17 | 3844.48 | 90941.69 |
| 208 | 2043-02 | 4065.64 | 212.20 | 3853.45 | 87088.25 |
| 209 | 2043-03 | 4065.64 | 203.21 | 3862.44 | 83225.81 |
| 210 | 2043-04 | 4065.64 | 194.19 | 3871.45 | 79354.36 |
| 211 | 2043-05 | 4065.64 | 185.16 | 3880.48 | 75473.87 |
| 212 | 2043-06 | 4065.64 | 176.11 | 3889.54 | 71584.33 |
| 213 | 2043-07 | 4065.64 | 167.03 | 3898.61 | 67685.72 |
| 214 | 2043-08 | 4065.64 | 157.93 | 3907.71 | 63778.01 |
| 215 | 2043-09 | 4065.64 | 148.82 | 3916.83 | 59861.18 |
| 216 | 2043-10 | 4065.64 | 139.68 | 3925.97 | 55935.21 |
| 217 | 2043-11 | 4065.64 | 130.52 | 3935.13 | 52000.08 |
| 218 | 2043-12 | 4065.64 | 121.33 | 3944.31 | 48055.77 |
| 219 | 2044-01 | 4065.64 | 112.13 | 3953.51 | 44102.26 |
| 220 | 2044-02 | 4065.64 | 102.91 | 3962.74 | 40139.52 |
| 221 | 2044-03 | 4065.64 | 93.66 | 3971.99 | 36167.53 |
| 222 | 2044-04 | 4065.64 | 84.39 | 3981.25 | 32186.28 |
| 223 | 2044-05 | 4065.64 | 75.10 | 3990.54 | 28195.74 |
| 224 | 2044-06 | 4065.64 | 65.79 | 3999.85 | 24195.88 |
| 225 | 2044-07 | 4065.64 | 56.46 | 4009.19 | 20186.70 |
| 226 | 2044-08 | 4065.64 | 47.10 | 4018.54 | 16168.15 |
| 227 | 2044-09 | 4065.64 | 37.73 | 4027.92 | 12140.23 |
| 228 | 2044-10 | 4065.64 | 28.33 | 4037.32 | 8102.92 |
| 229 | 2044-11 | 4065.64 | 18.91 | 4046.74 | 4056.18 |
| 230 | 2044-12 | 4065.64 | 9.46 | 4056.18 | 0.00 |
等额本金还款方式：
贷款总额：72.3万
还款月数：19年2个月
首月还款：4830.48元
每月递减：7.33元
利息总额：19.48万
本息合计：91.78万
节省利息：17249.69元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-11 | 4830.48 | 1687.00 | 3143.48 | 719856.52 |
| 2 | 2025-12 | 4823.14 | 1679.67 | 3143.48 | 716713.04 |
| 3 | 2026-01 | 4815.81 | 1672.33 | 3143.48 | 713569.57 |
| 4 | 2026-02 | 4808.47 | 1665.00 | 3143.48 | 710426.09 |
| 5 | 2026-03 | 4801.14 | 1657.66 | 3143.48 | 707282.61 |
| 6 | 2026-04 | 4793.80 | 1650.33 | 3143.48 | 704139.13 |
| 7 | 2026-05 | 4786.47 | 1642.99 | 3143.48 | 700995.65 |
| 8 | 2026-06 | 4779.13 | 1635.66 | 3143.48 | 697852.17 |
| 9 | 2026-07 | 4771.80 | 1628.32 | 3143.48 | 694708.70 |
| 10 | 2026-08 | 4764.47 | 1620.99 | 3143.48 | 691565.22 |
| 11 | 2026-09 | 4757.13 | 1613.65 | 3143.48 | 688421.74 |
| 12 | 2026-10 | 4749.80 | 1606.32 | 3143.48 | 685278.26 |
| 13 | 2026-11 | 4742.46 | 1598.98 | 3143.48 | 682134.78 |
| 14 | 2026-12 | 4735.13 | 1591.65 | 3143.48 | 678991.30 |
| 15 | 2027-01 | 4727.79 | 1584.31 | 3143.48 | 675847.83 |
| 16 | 2027-02 | 4720.46 | 1576.98 | 3143.48 | 672704.35 |
| 17 | 2027-03 | 4713.12 | 1569.64 | 3143.48 | 669560.87 |
| 18 | 2027-04 | 4705.79 | 1562.31 | 3143.48 | 666417.39 |
| 19 | 2027-05 | 4698.45 | 1554.97 | 3143.48 | 663273.91 |
| 20 | 2027-06 | 4691.12 | 1547.64 | 3143.48 | 660130.43 |
| 21 | 2027-07 | 4683.78 | 1540.30 | 3143.48 | 656986.96 |
| 22 | 2027-08 | 4676.45 | 1532.97 | 3143.48 | 653843.48 |
| 23 | 2027-09 | 4669.11 | 1525.63 | 3143.48 | 650700.00 |
| 24 | 2027-10 | 4661.78 | 1518.30 | 3143.48 | 647556.52 |
| 25 | 2027-11 | 4654.44 | 1510.97 | 3143.48 | 644413.04 |
| 26 | 2027-12 | 4647.11 | 1503.63 | 3143.48 | 641269.57 |
| 27 | 2028-01 | 4639.77 | 1496.30 | 3143.48 | 638126.09 |
| 28 | 2028-02 | 4632.44 | 1488.96 | 3143.48 | 634982.61 |
| 29 | 2028-03 | 4625.10 | 1481.63 | 3143.48 | 631839.13 |
| 30 | 2028-04 | 4617.77 | 1474.29 | 3143.48 | 628695.65 |
| 31 | 2028-05 | 4610.43 | 1466.96 | 3143.48 | 625552.17 |
| 32 | 2028-06 | 4603.10 | 1459.62 | 3143.48 | 622408.70 |
| 33 | 2028-07 | 4595.77 | 1452.29 | 3143.48 | 619265.22 |
| 34 | 2028-08 | 4588.43 | 1444.95 | 3143.48 | 616121.74 |
| 35 | 2028-09 | 4581.10 | 1437.62 | 3143.48 | 612978.26 |
| 36 | 2028-10 | 4573.76 | 1430.28 | 3143.48 | 609834.78 |
| 37 | 2028-11 | 4566.43 | 1422.95 | 3143.48 | 606691.30 |
| 38 | 2028-12 | 4559.09 | 1415.61 | 3143.48 | 603547.83 |
| 39 | 2029-01 | 4551.76 | 1408.28 | 3143.48 | 600404.35 |
| 40 | 2029-02 | 4544.42 | 1400.94 | 3143.48 | 597260.87 |
| 41 | 2029-03 | 4537.09 | 1393.61 | 3143.48 | 594117.39 |
| 42 | 2029-04 | 4529.75 | 1386.27 | 3143.48 | 590973.91 |
| 43 | 2029-05 | 4522.42 | 1378.94 | 3143.48 | 587830.43 |
| 44 | 2029-06 | 4515.08 | 1371.60 | 3143.48 | 584686.96 |
| 45 | 2029-07 | 4507.75 | 1364.27 | 3143.48 | 581543.48 |
| 46 | 2029-08 | 4500.41 | 1356.93 | 3143.48 | 578400.00 |
| 47 | 2029-09 | 4493.08 | 1349.60 | 3143.48 | 575256.52 |
| 48 | 2029-10 | 4485.74 | 1342.27 | 3143.48 | 572113.04 |
| 49 | 2029-11 | 4478.41 | 1334.93 | 3143.48 | 568969.57 |
| 50 | 2029-12 | 4471.07 | 1327.60 | 3143.48 | 565826.09 |
| 51 | 2030-01 | 4463.74 | 1320.26 | 3143.48 | 562682.61 |
| 52 | 2030-02 | 4456.40 | 1312.93 | 3143.48 | 559539.13 |
| 53 | 2030-03 | 4449.07 | 1305.59 | 3143.48 | 556395.65 |
| 54 | 2030-04 | 4441.73 | 1298.26 | 3143.48 | 553252.17 |
| 55 | 2030-05 | 4434.40 | 1290.92 | 3143.48 | 550108.70 |
| 56 | 2030-06 | 4427.07 | 1283.59 | 3143.48 | 546965.22 |
| 57 | 2030-07 | 4419.73 | 1276.25 | 3143.48 | 543821.74 |
| 58 | 2030-08 | 4412.40 | 1268.92 | 3143.48 | 540678.26 |
| 59 | 2030-09 | 4405.06 | 1261.58 | 3143.48 | 537534.78 |
| 60 | 2030-10 | 4397.73 | 1254.25 | 3143.48 | 534391.30 |
| 61 | 2030-11 | 4390.39 | 1246.91 | 3143.48 | 531247.83 |
| 62 | 2030-12 | 4383.06 | 1239.58 | 3143.48 | 528104.35 |
| 63 | 2031-01 | 4375.72 | 1232.24 | 3143.48 | 524960.87 |
| 64 | 2031-02 | 4368.39 | 1224.91 | 3143.48 | 521817.39 |
| 65 | 2031-03 | 4361.05 | 1217.57 | 3143.48 | 518673.91 |
| 66 | 2031-04 | 4353.72 | 1210.24 | 3143.48 | 515530.43 |
| 67 | 2031-05 | 4346.38 | 1202.90 | 3143.48 | 512386.96 |
| 68 | 2031-06 | 4339.05 | 1195.57 | 3143.48 | 509243.48 |
| 69 | 2031-07 | 4331.71 | 1188.23 | 3143.48 | 506100.00 |
| 70 | 2031-08 | 4324.38 | 1180.90 | 3143.48 | 502956.52 |
| 71 | 2031-09 | 4317.04 | 1173.57 | 3143.48 | 499813.04 |
| 72 | 2031-10 | 4309.71 | 1166.23 | 3143.48 | 496669.57 |
| 73 | 2031-11 | 4302.37 | 1158.90 | 3143.48 | 493526.09 |
| 74 | 2031-12 | 4295.04 | 1151.56 | 3143.48 | 490382.61 |
| 75 | 2032-01 | 4287.70 | 1144.23 | 3143.48 | 487239.13 |
| 76 | 2032-02 | 4280.37 | 1136.89 | 3143.48 | 484095.65 |
| 77 | 2032-03 | 4273.03 | 1129.56 | 3143.48 | 480952.17 |
| 78 | 2032-04 | 4265.70 | 1122.22 | 3143.48 | 477808.70 |
| 79 | 2032-05 | 4258.37 | 1114.89 | 3143.48 | 474665.22 |
| 80 | 2032-06 | 4251.03 | 1107.55 | 3143.48 | 471521.74 |
| 81 | 2032-07 | 4243.70 | 1100.22 | 3143.48 | 468378.26 |
| 82 | 2032-08 | 4236.36 | 1092.88 | 3143.48 | 465234.78 |
| 83 | 2032-09 | 4229.03 | 1085.55 | 3143.48 | 462091.30 |
| 84 | 2032-10 | 4221.69 | 1078.21 | 3143.48 | 458947.83 |
| 85 | 2032-11 | 4214.36 | 1070.88 | 3143.48 | 455804.35 |
| 86 | 2032-12 | 4207.02 | 1063.54 | 3143.48 | 452660.87 |
| 87 | 2033-01 | 4199.69 | 1056.21 | 3143.48 | 449517.39 |
| 88 | 2033-02 | 4192.35 | 1048.87 | 3143.48 | 446373.91 |
| 89 | 2033-03 | 4185.02 | 1041.54 | 3143.48 | 443230.43 |
| 90 | 2033-04 | 4177.68 | 1034.20 | 3143.48 | 440086.96 |
| 91 | 2033-05 | 4170.35 | 1026.87 | 3143.48 | 436943.48 |
| 92 | 2033-06 | 4163.01 | 1019.53 | 3143.48 | 433800.00 |
| 93 | 2033-07 | 4155.68 | 1012.20 | 3143.48 | 430656.52 |
| 94 | 2033-08 | 4148.34 | 1004.87 | 3143.48 | 427513.04 |
| 95 | 2033-09 | 4141.01 | 997.53 | 3143.48 | 424369.57 |
| 96 | 2033-10 | 4133.67 | 990.20 | 3143.48 | 421226.09 |
| 97 | 2033-11 | 4126.34 | 982.86 | 3143.48 | 418082.61 |
| 98 | 2033-12 | 4119.00 | 975.53 | 3143.48 | 414939.13 |
| 99 | 2034-01 | 4111.67 | 968.19 | 3143.48 | 411795.65 |
| 100 | 2034-02 | 4104.33 | 960.86 | 3143.48 | 408652.17 |
| 101 | 2034-03 | 4097.00 | 953.52 | 3143.48 | 405508.70 |
| 102 | 2034-04 | 4089.67 | 946.19 | 3143.48 | 402365.22 |
| 103 | 2034-05 | 4082.33 | 938.85 | 3143.48 | 399221.74 |
| 104 | 2034-06 | 4075.00 | 931.52 | 3143.48 | 396078.26 |
| 105 | 2034-07 | 4067.66 | 924.18 | 3143.48 | 392934.78 |
| 106 | 2034-08 | 4060.33 | 916.85 | 3143.48 | 389791.30 |
| 107 | 2034-09 | 4052.99 | 909.51 | 3143.48 | 386647.83 |
| 108 | 2034-10 | 4045.66 | 902.18 | 3143.48 | 383504.35 |
| 109 | 2034-11 | 4038.32 | 894.84 | 3143.48 | 380360.87 |
| 110 | 2034-12 | 4030.99 | 887.51 | 3143.48 | 377217.39 |
| 111 | 2035-01 | 4023.65 | 880.17 | 3143.48 | 374073.91 |
| 112 | 2035-02 | 4016.32 | 872.84 | 3143.48 | 370930.43 |
| 113 | 2035-03 | 4008.98 | 865.50 | 3143.48 | 367786.96 |
| 114 | 2035-04 | 4001.65 | 858.17 | 3143.48 | 364643.48 |
| 115 | 2035-05 | 3994.31 | 850.83 | 3143.48 | 361500.00 |
| 116 | 2035-06 | 3986.98 | 843.50 | 3143.48 | 358356.52 |
| 117 | 2035-07 | 3979.64 | 836.17 | 3143.48 | 355213.04 |
| 118 | 2035-08 | 3972.31 | 828.83 | 3143.48 | 352069.57 |
| 119 | 2035-09 | 3964.97 | 821.50 | 3143.48 | 348926.09 |
| 120 | 2035-10 | 3957.64 | 814.16 | 3143.48 | 345782.61 |
| 121 | 2035-11 | 3950.30 | 806.83 | 3143.48 | 342639.13 |
| 122 | 2035-12 | 3942.97 | 799.49 | 3143.48 | 339495.65 |
| 123 | 2036-01 | 3935.63 | 792.16 | 3143.48 | 336352.17 |
| 124 | 2036-02 | 3928.30 | 784.82 | 3143.48 | 333208.70 |
| 125 | 2036-03 | 3920.97 | 777.49 | 3143.48 | 330065.22 |
| 126 | 2036-04 | 3913.63 | 770.15 | 3143.48 | 326921.74 |
| 127 | 2036-05 | 3906.30 | 762.82 | 3143.48 | 323778.26 |
| 128 | 2036-06 | 3898.96 | 755.48 | 3143.48 | 320634.78 |
| 129 | 2036-07 | 3891.63 | 748.15 | 3143.48 | 317491.30 |
| 130 | 2036-08 | 3884.29 | 740.81 | 3143.48 | 314347.83 |
| 131 | 2036-09 | 3876.96 | 733.48 | 3143.48 | 311204.35 |
| 132 | 2036-10 | 3869.62 | 726.14 | 3143.48 | 308060.87 |
| 133 | 2036-11 | 3862.29 | 718.81 | 3143.48 | 304917.39 |
| 134 | 2036-12 | 3854.95 | 711.47 | 3143.48 | 301773.91 |
| 135 | 2037-01 | 3847.62 | 704.14 | 3143.48 | 298630.43 |
| 136 | 2037-02 | 3840.28 | 696.80 | 3143.48 | 295486.96 |
| 137 | 2037-03 | 3832.95 | 689.47 | 3143.48 | 292343.48 |
| 138 | 2037-04 | 3825.61 | 682.13 | 3143.48 | 289200.00 |
| 139 | 2037-05 | 3818.28 | 674.80 | 3143.48 | 286056.52 |
| 140 | 2037-06 | 3810.94 | 667.47 | 3143.48 | 282913.04 |
| 141 | 2037-07 | 3803.61 | 660.13 | 3143.48 | 279769.57 |
| 142 | 2037-08 | 3796.27 | 652.80 | 3143.48 | 276626.09 |
| 143 | 2037-09 | 3788.94 | 645.46 | 3143.48 | 273482.61 |
| 144 | 2037-10 | 3781.60 | 638.13 | 3143.48 | 270339.13 |
| 145 | 2037-11 | 3774.27 | 630.79 | 3143.48 | 267195.65 |
| 146 | 2037-12 | 3766.93 | 623.46 | 3143.48 | 264052.17 |
| 147 | 2038-01 | 3759.60 | 616.12 | 3143.48 | 260908.70 |
| 148 | 2038-02 | 3752.27 | 608.79 | 3143.48 | 257765.22 |
| 149 | 2038-03 | 3744.93 | 601.45 | 3143.48 | 254621.74 |
| 150 | 2038-04 | 3737.60 | 594.12 | 3143.48 | 251478.26 |
| 151 | 2038-05 | 3730.26 | 586.78 | 3143.48 | 248334.78 |
| 152 | 2038-06 | 3722.93 | 579.45 | 3143.48 | 245191.30 |
| 153 | 2038-07 | 3715.59 | 572.11 | 3143.48 | 242047.83 |
| 154 | 2038-08 | 3708.26 | 564.78 | 3143.48 | 238904.35 |
| 155 | 2038-09 | 3700.92 | 557.44 | 3143.48 | 235760.87 |
| 156 | 2038-10 | 3693.59 | 550.11 | 3143.48 | 232617.39 |
| 157 | 2038-11 | 3686.25 | 542.77 | 3143.48 | 229473.91 |
| 158 | 2038-12 | 3678.92 | 535.44 | 3143.48 | 226330.43 |
| 159 | 2039-01 | 3671.58 | 528.10 | 3143.48 | 223186.96 |
| 160 | 2039-02 | 3664.25 | 520.77 | 3143.48 | 220043.48 |
| 161 | 2039-03 | 3656.91 | 513.43 | 3143.48 | 216900.00 |
| 162 | 2039-04 | 3649.58 | 506.10 | 3143.48 | 213756.52 |
| 163 | 2039-05 | 3642.24 | 498.77 | 3143.48 | 210613.04 |
| 164 | 2039-06 | 3634.91 | 491.43 | 3143.48 | 207469.57 |
| 165 | 2039-07 | 3627.57 | 484.10 | 3143.48 | 204326.09 |
| 166 | 2039-08 | 3620.24 | 476.76 | 3143.48 | 201182.61 |
| 167 | 2039-09 | 3612.90 | 469.43 | 3143.48 | 198039.13 |
| 168 | 2039-10 | 3605.57 | 462.09 | 3143.48 | 194895.65 |
| 169 | 2039-11 | 3598.23 | 454.76 | 3143.48 | 191752.17 |
| 170 | 2039-12 | 3590.90 | 447.42 | 3143.48 | 188608.70 |
| 171 | 2040-01 | 3583.57 | 440.09 | 3143.48 | 185465.22 |
| 172 | 2040-02 | 3576.23 | 432.75 | 3143.48 | 182321.74 |
| 173 | 2040-03 | 3568.90 | 425.42 | 3143.48 | 179178.26 |
| 174 | 2040-04 | 3561.56 | 418.08 | 3143.48 | 176034.78 |
| 175 | 2040-05 | 3554.23 | 410.75 | 3143.48 | 172891.30 |
| 176 | 2040-06 | 3546.89 | 403.41 | 3143.48 | 169747.83 |
| 177 | 2040-07 | 3539.56 | 396.08 | 3143.48 | 166604.35 |
| 178 | 2040-08 | 3532.22 | 388.74 | 3143.48 | 163460.87 |
| 179 | 2040-09 | 3524.89 | 381.41 | 3143.48 | 160317.39 |
| 180 | 2040-10 | 3517.55 | 374.07 | 3143.48 | 157173.91 |
| 181 | 2040-11 | 3510.22 | 366.74 | 3143.48 | 154030.43 |
| 182 | 2040-12 | 3502.88 | 359.40 | 3143.48 | 150886.96 |
| 183 | 2041-01 | 3495.55 | 352.07 | 3143.48 | 147743.48 |
| 184 | 2041-02 | 3488.21 | 344.73 | 3143.48 | 144600.00 |
| 185 | 2041-03 | 3480.88 | 337.40 | 3143.48 | 141456.52 |
| 186 | 2041-04 | 3473.54 | 330.07 | 3143.48 | 138313.04 |
| 187 | 2041-05 | 3466.21 | 322.73 | 3143.48 | 135169.57 |
| 188 | 2041-06 | 3458.87 | 315.40 | 3143.48 | 132026.09 |
| 189 | 2041-07 | 3451.54 | 308.06 | 3143.48 | 128882.61 |
| 190 | 2041-08 | 3444.20 | 300.73 | 3143.48 | 125739.13 |
| 191 | 2041-09 | 3436.87 | 293.39 | 3143.48 | 122595.65 |
| 192 | 2041-10 | 3429.53 | 286.06 | 3143.48 | 119452.17 |
| 193 | 2041-11 | 3422.20 | 278.72 | 3143.48 | 116308.70 |
| 194 | 2041-12 | 3414.87 | 271.39 | 3143.48 | 113165.22 |
| 195 | 2042-01 | 3407.53 | 264.05 | 3143.48 | 110021.74 |
| 196 | 2042-02 | 3400.20 | 256.72 | 3143.48 | 106878.26 |
| 197 | 2042-03 | 3392.86 | 249.38 | 3143.48 | 103734.78 |
| 198 | 2042-04 | 3385.53 | 242.05 | 3143.48 | 100591.30 |
| 199 | 2042-05 | 3378.19 | 234.71 | 3143.48 | 97447.83 |
| 200 | 2042-06 | 3370.86 | 227.38 | 3143.48 | 94304.35 |
| 201 | 2042-07 | 3363.52 | 220.04 | 3143.48 | 91160.87 |
| 202 | 2042-08 | 3356.19 | 212.71 | 3143.48 | 88017.39 |
| 203 | 2042-09 | 3348.85 | 205.37 | 3143.48 | 84873.91 |
| 204 | 2042-10 | 3341.52 | 198.04 | 3143.48 | 81730.43 |
| 205 | 2042-11 | 3334.18 | 190.70 | 3143.48 | 78586.96 |
| 206 | 2042-12 | 3326.85 | 183.37 | 3143.48 | 75443.48 |
| 207 | 2043-01 | 3319.51 | 176.03 | 3143.48 | 72300.00 |
| 208 | 2043-02 | 3312.18 | 168.70 | 3143.48 | 69156.52 |
| 209 | 2043-03 | 3304.84 | 161.37 | 3143.48 | 66013.04 |
| 210 | 2043-04 | 3297.51 | 154.03 | 3143.48 | 62869.57 |
| 211 | 2043-05 | 3290.17 | 146.70 | 3143.48 | 59726.09 |
| 212 | 2043-06 | 3282.84 | 139.36 | 3143.48 | 56582.61 |
| 213 | 2043-07 | 3275.50 | 132.03 | 3143.48 | 53439.13 |
| 214 | 2043-08 | 3268.17 | 124.69 | 3143.48 | 50295.65 |
| 215 | 2043-09 | 3260.83 | 117.36 | 3143.48 | 47152.17 |
| 216 | 2043-10 | 3253.50 | 110.02 | 3143.48 | 44008.70 |
| 217 | 2043-11 | 3246.17 | 102.69 | 3143.48 | 40865.22 |
| 218 | 2043-12 | 3238.83 | 95.35 | 3143.48 | 37721.74 |
| 219 | 2044-01 | 3231.50 | 88.02 | 3143.48 | 34578.26 |
| 220 | 2044-02 | 3224.16 | 80.68 | 3143.48 | 31434.78 |
| 221 | 2044-03 | 3216.83 | 73.35 | 3143.48 | 28291.30 |
| 222 | 2044-04 | 3209.49 | 66.01 | 3143.48 | 25147.83 |
| 223 | 2044-05 | 3202.16 | 58.68 | 3143.48 | 22004.35 |
| 224 | 2044-06 | 3194.82 | 51.34 | 3143.48 | 18860.87 |
| 225 | 2044-07 | 3187.49 | 44.01 | 3143.48 | 15717.39 |
| 226 | 2044-08 | 3180.15 | 36.67 | 3143.48 | 12573.91 |
| 227 | 2044-09 | 3172.82 | 29.34 | 3143.48 | 9430.43 |
| 228 | 2044-10 | 3165.48 | 22.00 | 3143.48 | 6286.96 |
| 229 | 2044-11 | 3158.15 | 14.67 | 3143.48 | 3143.48 |
| 230 | 2044-12 | 3150.81 | 7.33 | 3143.48 | 0.00 |