成都贷款84万（商业贷款）房贷，还款20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：84万
还款月数：20年
每月还款：5224元
利息总额：41.38万
本息合计：125.38万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 5224.00 | 3010.00 | 2214.00 | 837786.00 |
| 2 | 2024-10 | 5224.00 | 3002.07 | 2221.93 | 835564.07 |
| 3 | 2024-11 | 5224.00 | 2994.10 | 2229.89 | 833334.17 |
| 4 | 2024-12 | 5224.00 | 2986.11 | 2237.88 | 831096.29 |
| 5 | 2025-01 | 5224.00 | 2978.10 | 2245.90 | 828850.39 |
| 6 | 2025-02 | 5224.00 | 2970.05 | 2253.95 | 826596.43 |
| 7 | 2025-03 | 5224.00 | 2961.97 | 2262.03 | 824334.41 |
| 8 | 2025-04 | 5224.00 | 2953.86 | 2270.13 | 822064.27 |
| 9 | 2025-05 | 5224.00 | 2945.73 | 2278.27 | 819786.00 |
| 10 | 2025-06 | 5224.00 | 2937.57 | 2286.43 | 817499.57 |
| 11 | 2025-07 | 5224.00 | 2929.37 | 2294.63 | 815204.95 |
| 12 | 2025-08 | 5224.00 | 2921.15 | 2302.85 | 812902.10 |
| 13 | 2025-09 | 5224.00 | 2912.90 | 2311.10 | 810591.00 |
| 14 | 2025-10 | 5224.00 | 2904.62 | 2319.38 | 808271.62 |
| 15 | 2025-11 | 5224.00 | 2896.31 | 2327.69 | 805943.92 |
| 16 | 2025-12 | 5224.00 | 2887.97 | 2336.03 | 803607.89 |
| 17 | 2026-01 | 5224.00 | 2879.59 | 2344.40 | 801263.49 |
| 18 | 2026-02 | 5224.00 | 2871.19 | 2352.80 | 798910.68 |
| 19 | 2026-03 | 5224.00 | 2862.76 | 2361.24 | 796549.45 |
| 20 | 2026-04 | 5224.00 | 2854.30 | 2369.70 | 794179.75 |
| 21 | 2026-05 | 5224.00 | 2845.81 | 2378.19 | 791801.56 |
| 22 | 2026-06 | 5224.00 | 2837.29 | 2386.71 | 789414.85 |
| 23 | 2026-07 | 5224.00 | 2828.74 | 2395.26 | 787019.59 |
| 24 | 2026-08 | 5224.00 | 2820.15 | 2403.85 | 784615.74 |
| 25 | 2026-09 | 5224.00 | 2811.54 | 2412.46 | 782203.28 |
| 26 | 2026-10 | 5224.00 | 2802.90 | 2421.10 | 779782.18 |
| 27 | 2026-11 | 5224.00 | 2794.22 | 2429.78 | 777352.40 |
| 28 | 2026-12 | 5224.00 | 2785.51 | 2438.49 | 774913.92 |
| 29 | 2027-01 | 5224.00 | 2776.77 | 2447.22 | 772466.69 |
| 30 | 2027-02 | 5224.00 | 2768.01 | 2455.99 | 770010.70 |
| 31 | 2027-03 | 5224.00 | 2759.21 | 2464.79 | 767545.90 |
| 32 | 2027-04 | 5224.00 | 2750.37 | 2473.63 | 765072.28 |
| 33 | 2027-05 | 5224.00 | 2741.51 | 2482.49 | 762589.79 |
| 34 | 2027-06 | 5224.00 | 2732.61 | 2491.39 | 760098.40 |
| 35 | 2027-07 | 5224.00 | 2723.69 | 2500.31 | 757598.09 |
| 36 | 2027-08 | 5224.00 | 2714.73 | 2509.27 | 755088.82 |
| 37 | 2027-09 | 5224.00 | 2705.73 | 2518.26 | 752570.55 |
| 38 | 2027-10 | 5224.00 | 2696.71 | 2527.29 | 750043.27 |
| 39 | 2027-11 | 5224.00 | 2687.66 | 2536.34 | 747506.92 |
| 40 | 2027-12 | 5224.00 | 2678.57 | 2545.43 | 744961.49 |
| 41 | 2028-01 | 5224.00 | 2669.45 | 2554.55 | 742406.94 |
| 42 | 2028-02 | 5224.00 | 2660.29 | 2563.71 | 739843.23 |
| 43 | 2028-03 | 5224.00 | 2651.10 | 2572.89 | 737270.33 |
| 44 | 2028-04 | 5224.00 | 2641.89 | 2582.11 | 734688.22 |
| 45 | 2028-05 | 5224.00 | 2632.63 | 2591.37 | 732096.85 |
| 46 | 2028-06 | 5224.00 | 2623.35 | 2600.65 | 729496.20 |
| 47 | 2028-07 | 5224.00 | 2614.03 | 2609.97 | 726886.23 |
| 48 | 2028-08 | 5224.00 | 2604.68 | 2619.32 | 724266.91 |
| 49 | 2028-09 | 5224.00 | 2595.29 | 2628.71 | 721638.20 |
| 50 | 2028-10 | 5224.00 | 2585.87 | 2638.13 | 719000.07 |
| 51 | 2028-11 | 5224.00 | 2576.42 | 2647.58 | 716352.49 |
| 52 | 2028-12 | 5224.00 | 2566.93 | 2657.07 | 713695.42 |
| 53 | 2029-01 | 5224.00 | 2557.41 | 2666.59 | 711028.83 |
| 54 | 2029-02 | 5224.00 | 2547.85 | 2676.15 | 708352.68 |
| 55 | 2029-03 | 5224.00 | 2538.26 | 2685.74 | 705666.95 |
| 56 | 2029-04 | 5224.00 | 2528.64 | 2695.36 | 702971.59 |
| 57 | 2029-05 | 5224.00 | 2518.98 | 2705.02 | 700266.57 |
| 58 | 2029-06 | 5224.00 | 2509.29 | 2714.71 | 697551.86 |
| 59 | 2029-07 | 5224.00 | 2499.56 | 2724.44 | 694827.42 |
| 60 | 2029-08 | 5224.00 | 2489.80 | 2734.20 | 692093.22 |
| 61 | 2029-09 | 5224.00 | 2480.00 | 2744.00 | 689349.22 |
| 62 | 2029-10 | 5224.00 | 2470.17 | 2753.83 | 686595.39 |
| 63 | 2029-11 | 5224.00 | 2460.30 | 2763.70 | 683831.69 |
| 64 | 2029-12 | 5224.00 | 2450.40 | 2773.60 | 681058.09 |
| 65 | 2030-01 | 5224.00 | 2440.46 | 2783.54 | 678274.55 |
| 66 | 2030-02 | 5224.00 | 2430.48 | 2793.52 | 675481.04 |
| 67 | 2030-03 | 5224.00 | 2420.47 | 2803.53 | 672677.51 |
| 68 | 2030-04 | 5224.00 | 2410.43 | 2813.57 | 669863.94 |
| 69 | 2030-05 | 5224.00 | 2400.35 | 2823.65 | 667040.29 |
| 70 | 2030-06 | 5224.00 | 2390.23 | 2833.77 | 664206.52 |
| 71 | 2030-07 | 5224.00 | 2380.07 | 2843.93 | 661362.59 |
| 72 | 2030-08 | 5224.00 | 2369.88 | 2854.12 | 658508.47 |
| 73 | 2030-09 | 5224.00 | 2359.66 | 2864.34 | 655644.13 |
| 74 | 2030-10 | 5224.00 | 2349.39 | 2874.61 | 652769.52 |
| 75 | 2030-11 | 5224.00 | 2339.09 | 2884.91 | 649884.61 |
| 76 | 2030-12 | 5224.00 | 2328.75 | 2895.25 | 646989.37 |
| 77 | 2031-01 | 5224.00 | 2318.38 | 2905.62 | 644083.75 |
| 78 | 2031-02 | 5224.00 | 2307.97 | 2916.03 | 641167.72 |
| 79 | 2031-03 | 5224.00 | 2297.52 | 2926.48 | 638241.24 |
| 80 | 2031-04 | 5224.00 | 2287.03 | 2936.97 | 635304.27 |
| 81 | 2031-05 | 5224.00 | 2276.51 | 2947.49 | 632356.78 |
| 82 | 2031-06 | 5224.00 | 2265.95 | 2958.05 | 629398.72 |
| 83 | 2031-07 | 5224.00 | 2255.35 | 2968.65 | 626430.07 |
| 84 | 2031-08 | 5224.00 | 2244.71 | 2979.29 | 623450.78 |
| 85 | 2031-09 | 5224.00 | 2234.03 | 2989.97 | 620460.81 |
| 86 | 2031-10 | 5224.00 | 2223.32 | 3000.68 | 617460.13 |
| 87 | 2031-11 | 5224.00 | 2212.57 | 3011.43 | 614448.70 |
| 88 | 2031-12 | 5224.00 | 2201.77 | 3022.22 | 611426.47 |
| 89 | 2032-01 | 5224.00 | 2190.94 | 3033.05 | 608393.42 |
| 90 | 2032-02 | 5224.00 | 2180.08 | 3043.92 | 605349.49 |
| 91 | 2032-03 | 5224.00 | 2169.17 | 3054.83 | 602294.66 |
| 92 | 2032-04 | 5224.00 | 2158.22 | 3065.78 | 599228.89 |
| 93 | 2032-05 | 5224.00 | 2147.24 | 3076.76 | 596152.13 |
| 94 | 2032-06 | 5224.00 | 2136.21 | 3087.79 | 593064.34 |
| 95 | 2032-07 | 5224.00 | 2125.15 | 3098.85 | 589965.49 |
| 96 | 2032-08 | 5224.00 | 2114.04 | 3109.96 | 586855.53 |
| 97 | 2032-09 | 5224.00 | 2102.90 | 3121.10 | 583734.43 |
| 98 | 2032-10 | 5224.00 | 2091.72 | 3132.28 | 580602.15 |
| 99 | 2032-11 | 5224.00 | 2080.49 | 3143.51 | 577458.64 |
| 100 | 2032-12 | 5224.00 | 2069.23 | 3154.77 | 574303.87 |
| 101 | 2033-01 | 5224.00 | 2057.92 | 3166.08 | 571137.79 |
| 102 | 2033-02 | 5224.00 | 2046.58 | 3177.42 | 567960.37 |
| 103 | 2033-03 | 5224.00 | 2035.19 | 3188.81 | 564771.56 |
| 104 | 2033-04 | 5224.00 | 2023.76 | 3200.23 | 561571.33 |
| 105 | 2033-05 | 5224.00 | 2012.30 | 3211.70 | 558359.63 |
| 106 | 2033-06 | 5224.00 | 2000.79 | 3223.21 | 555136.42 |
| 107 | 2033-07 | 5224.00 | 1989.24 | 3234.76 | 551901.66 |
| 108 | 2033-08 | 5224.00 | 1977.65 | 3246.35 | 548655.30 |
| 109 | 2033-09 | 5224.00 | 1966.01 | 3257.98 | 545397.32 |
| 110 | 2033-10 | 5224.00 | 1954.34 | 3269.66 | 542127.66 |
| 111 | 2033-11 | 5224.00 | 1942.62 | 3281.37 | 538846.29 |
| 112 | 2033-12 | 5224.00 | 1930.87 | 3293.13 | 535553.15 |
| 113 | 2034-01 | 5224.00 | 1919.07 | 3304.93 | 532248.22 |
| 114 | 2034-02 | 5224.00 | 1907.22 | 3316.78 | 528931.44 |
| 115 | 2034-03 | 5224.00 | 1895.34 | 3328.66 | 525602.78 |
| 116 | 2034-04 | 5224.00 | 1883.41 | 3340.59 | 522262.19 |
| 117 | 2034-05 | 5224.00 | 1871.44 | 3352.56 | 518909.63 |
| 118 | 2034-06 | 5224.00 | 1859.43 | 3364.57 | 515545.06 |
| 119 | 2034-07 | 5224.00 | 1847.37 | 3376.63 | 512168.43 |
| 120 | 2034-08 | 5224.00 | 1835.27 | 3388.73 | 508779.70 |
| 121 | 2034-09 | 5224.00 | 1823.13 | 3400.87 | 505378.83 |
| 122 | 2034-10 | 5224.00 | 1810.94 | 3413.06 | 501965.77 |
| 123 | 2034-11 | 5224.00 | 1798.71 | 3425.29 | 498540.49 |
| 124 | 2034-12 | 5224.00 | 1786.44 | 3437.56 | 495102.92 |
| 125 | 2035-01 | 5224.00 | 1774.12 | 3449.88 | 491653.04 |
| 126 | 2035-02 | 5224.00 | 1761.76 | 3462.24 | 488190.80 |
| 127 | 2035-03 | 5224.00 | 1749.35 | 3474.65 | 484716.15 |
| 128 | 2035-04 | 5224.00 | 1736.90 | 3487.10 | 481229.05 |
| 129 | 2035-05 | 5224.00 | 1724.40 | 3499.59 | 477729.46 |
| 130 | 2035-06 | 5224.00 | 1711.86 | 3512.14 | 474217.32 |
| 131 | 2035-07 | 5224.00 | 1699.28 | 3524.72 | 470692.60 |
| 132 | 2035-08 | 5224.00 | 1686.65 | 3537.35 | 467155.25 |
| 133 | 2035-09 | 5224.00 | 1673.97 | 3550.03 | 463605.23 |
| 134 | 2035-10 | 5224.00 | 1661.25 | 3562.75 | 460042.48 |
| 135 | 2035-11 | 5224.00 | 1648.49 | 3575.51 | 456466.97 |
| 136 | 2035-12 | 5224.00 | 1635.67 | 3588.33 | 452878.64 |
| 137 | 2036-01 | 5224.00 | 1622.82 | 3601.18 | 449277.46 |
| 138 | 2036-02 | 5224.00 | 1609.91 | 3614.09 | 445663.37 |
| 139 | 2036-03 | 5224.00 | 1596.96 | 3627.04 | 442036.33 |
| 140 | 2036-04 | 5224.00 | 1583.96 | 3640.04 | 438396.30 |
| 141 | 2036-05 | 5224.00 | 1570.92 | 3653.08 | 434743.22 |
| 142 | 2036-06 | 5224.00 | 1557.83 | 3666.17 | 431077.05 |
| 143 | 2036-07 | 5224.00 | 1544.69 | 3679.31 | 427397.74 |
| 144 | 2036-08 | 5224.00 | 1531.51 | 3692.49 | 423705.25 |
| 145 | 2036-09 | 5224.00 | 1518.28 | 3705.72 | 419999.53 |
| 146 | 2036-10 | 5224.00 | 1505.00 | 3719.00 | 416280.53 |
| 147 | 2036-11 | 5224.00 | 1491.67 | 3732.33 | 412548.20 |
| 148 | 2036-12 | 5224.00 | 1478.30 | 3745.70 | 408802.50 |
| 149 | 2037-01 | 5224.00 | 1464.88 | 3759.12 | 405043.38 |
| 150 | 2037-02 | 5224.00 | 1451.41 | 3772.59 | 401270.78 |
| 151 | 2037-03 | 5224.00 | 1437.89 | 3786.11 | 397484.67 |
| 152 | 2037-04 | 5224.00 | 1424.32 | 3799.68 | 393684.99 |
| 153 | 2037-05 | 5224.00 | 1410.70 | 3813.29 | 389871.70 |
| 154 | 2037-06 | 5224.00 | 1397.04 | 3826.96 | 386044.74 |
| 155 | 2037-07 | 5224.00 | 1383.33 | 3840.67 | 382204.07 |
| 156 | 2037-08 | 5224.00 | 1369.56 | 3854.43 | 378349.63 |
| 157 | 2037-09 | 5224.00 | 1355.75 | 3868.25 | 374481.39 |
| 158 | 2037-10 | 5224.00 | 1341.89 | 3882.11 | 370599.28 |
| 159 | 2037-11 | 5224.00 | 1327.98 | 3896.02 | 366703.26 |
| 160 | 2037-12 | 5224.00 | 1314.02 | 3909.98 | 362793.28 |
| 161 | 2038-01 | 5224.00 | 1300.01 | 3923.99 | 358869.29 |
| 162 | 2038-02 | 5224.00 | 1285.95 | 3938.05 | 354931.24 |
| 163 | 2038-03 | 5224.00 | 1271.84 | 3952.16 | 350979.08 |
| 164 | 2038-04 | 5224.00 | 1257.68 | 3966.32 | 347012.76 |
| 165 | 2038-05 | 5224.00 | 1243.46 | 3980.54 | 343032.22 |
| 166 | 2038-06 | 5224.00 | 1229.20 | 3994.80 | 339037.42 |
| 167 | 2038-07 | 5224.00 | 1214.88 | 4009.11 | 335028.31 |
| 168 | 2038-08 | 5224.00 | 1200.52 | 4023.48 | 331004.82 |
| 169 | 2038-09 | 5224.00 | 1186.10 | 4037.90 | 326966.93 |
| 170 | 2038-10 | 5224.00 | 1171.63 | 4052.37 | 322914.56 |
| 171 | 2038-11 | 5224.00 | 1157.11 | 4066.89 | 318847.67 |
| 172 | 2038-12 | 5224.00 | 1142.54 | 4081.46 | 314766.21 |
| 173 | 2039-01 | 5224.00 | 1127.91 | 4096.09 | 310670.12 |
| 174 | 2039-02 | 5224.00 | 1113.23 | 4110.76 | 306559.36 |
| 175 | 2039-03 | 5224.00 | 1098.50 | 4125.49 | 302433.86 |
| 176 | 2039-04 | 5224.00 | 1083.72 | 4140.28 | 298293.59 |
| 177 | 2039-05 | 5224.00 | 1068.89 | 4155.11 | 294138.47 |
| 178 | 2039-06 | 5224.00 | 1054.00 | 4170.00 | 289968.47 |
| 179 | 2039-07 | 5224.00 | 1039.05 | 4184.95 | 285783.52 |
| 180 | 2039-08 | 5224.00 | 1024.06 | 4199.94 | 281583.58 |
| 181 | 2039-09 | 5224.00 | 1009.01 | 4214.99 | 277368.59 |
| 182 | 2039-10 | 5224.00 | 993.90 | 4230.09 | 273138.50 |
| 183 | 2039-11 | 5224.00 | 978.75 | 4245.25 | 268893.24 |
| 184 | 2039-12 | 5224.00 | 963.53 | 4260.46 | 264632.78 |
| 185 | 2040-01 | 5224.00 | 948.27 | 4275.73 | 260357.05 |
| 186 | 2040-02 | 5224.00 | 932.95 | 4291.05 | 256066.00 |
| 187 | 2040-03 | 5224.00 | 917.57 | 4306.43 | 251759.57 |
| 188 | 2040-04 | 5224.00 | 902.14 | 4321.86 | 247437.71 |
| 189 | 2040-05 | 5224.00 | 886.65 | 4337.35 | 243100.36 |
| 190 | 2040-06 | 5224.00 | 871.11 | 4352.89 | 238747.47 |
| 191 | 2040-07 | 5224.00 | 855.51 | 4368.49 | 234378.98 |
| 192 | 2040-08 | 5224.00 | 839.86 | 4384.14 | 229994.84 |
| 193 | 2040-09 | 5224.00 | 824.15 | 4399.85 | 225594.99 |
| 194 | 2040-10 | 5224.00 | 808.38 | 4415.62 | 221179.37 |
| 195 | 2040-11 | 5224.00 | 792.56 | 4431.44 | 216747.93 |
| 196 | 2040-12 | 5224.00 | 776.68 | 4447.32 | 212300.62 |
| 197 | 2041-01 | 5224.00 | 760.74 | 4463.26 | 207837.36 |
| 198 | 2041-02 | 5224.00 | 744.75 | 4479.25 | 203358.11 |
| 199 | 2041-03 | 5224.00 | 728.70 | 4495.30 | 198862.81 |
| 200 | 2041-04 | 5224.00 | 712.59 | 4511.41 | 194351.41 |
| 201 | 2041-05 | 5224.00 | 696.43 | 4527.57 | 189823.83 |
| 202 | 2041-06 | 5224.00 | 680.20 | 4543.80 | 185280.04 |
| 203 | 2041-07 | 5224.00 | 663.92 | 4560.08 | 180719.96 |
| 204 | 2041-08 | 5224.00 | 647.58 | 4576.42 | 176143.54 |
| 205 | 2041-09 | 5224.00 | 631.18 | 4592.82 | 171550.72 |
| 206 | 2041-10 | 5224.00 | 614.72 | 4609.28 | 166941.44 |
| 207 | 2041-11 | 5224.00 | 598.21 | 4625.79 | 162315.65 |
| 208 | 2041-12 | 5224.00 | 581.63 | 4642.37 | 157673.28 |
| 209 | 2042-01 | 5224.00 | 565.00 | 4659.00 | 153014.28 |
| 210 | 2042-02 | 5224.00 | 548.30 | 4675.70 | 148338.58 |
| 211 | 2042-03 | 5224.00 | 531.55 | 4692.45 | 143646.13 |
| 212 | 2042-04 | 5224.00 | 514.73 | 4709.27 | 138936.86 |
| 213 | 2042-05 | 5224.00 | 497.86 | 4726.14 | 134210.72 |
| 214 | 2042-06 | 5224.00 | 480.92 | 4743.08 | 129467.65 |
| 215 | 2042-07 | 5224.00 | 463.93 | 4760.07 | 124707.57 |
| 216 | 2042-08 | 5224.00 | 446.87 | 4777.13 | 119930.44 |
| 217 | 2042-09 | 5224.00 | 429.75 | 4794.25 | 115136.19 |
| 218 | 2042-10 | 5224.00 | 412.57 | 4811.43 | 110324.77 |
| 219 | 2042-11 | 5224.00 | 395.33 | 4828.67 | 105496.10 |
| 220 | 2042-12 | 5224.00 | 378.03 | 4845.97 | 100650.13 |
| 221 | 2043-01 | 5224.00 | 360.66 | 4863.34 | 95786.79 |
| 222 | 2043-02 | 5224.00 | 343.24 | 4880.76 | 90906.03 |
| 223 | 2043-03 | 5224.00 | 325.75 | 4898.25 | 86007.78 |
| 224 | 2043-04 | 5224.00 | 308.19 | 4915.80 | 81091.97 |
| 225 | 2043-05 | 5224.00 | 290.58 | 4933.42 | 76158.55 |
| 226 | 2043-06 | 5224.00 | 272.90 | 4951.10 | 71207.45 |
| 227 | 2043-07 | 5224.00 | 255.16 | 4968.84 | 66238.62 |
| 228 | 2043-08 | 5224.00 | 237.36 | 4986.64 | 61251.97 |
| 229 | 2043-09 | 5224.00 | 219.49 | 5004.51 | 56247.46 |
| 230 | 2043-10 | 5224.00 | 201.55 | 5022.45 | 51225.01 |
| 231 | 2043-11 | 5224.00 | 183.56 | 5040.44 | 46184.57 |
| 232 | 2043-12 | 5224.00 | 165.49 | 5058.50 | 41126.07 |
| 233 | 2044-01 | 5224.00 | 147.37 | 5076.63 | 36049.44 |
| 234 | 2044-02 | 5224.00 | 129.18 | 5094.82 | 30954.61 |
| 235 | 2044-03 | 5224.00 | 110.92 | 5113.08 | 25841.54 |
| 236 | 2044-04 | 5224.00 | 92.60 | 5131.40 | 20710.14 |
| 237 | 2044-05 | 5224.00 | 74.21 | 5149.79 | 15560.35 |
| 238 | 2044-06 | 5224.00 | 55.76 | 5168.24 | 10392.11 |
| 239 | 2044-07 | 5224.00 | 37.24 | 5186.76 | 5205.35 |
| 240 | 2044-08 | 5224.00 | 18.65 | 5205.35 | 0.00 |
等额本金还款方式：
贷款总额：84万
还款月数：20年
首月还款：6510元
每月递减：12.54元
利息总额：36.27万
本息合计：120.27万
节省利息：51054.74元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-09 | 6510.00 | 3010.00 | 3500.00 | 836500.00 |
| 2 | 2024-10 | 6497.46 | 2997.46 | 3500.00 | 833000.00 |
| 3 | 2024-11 | 6484.92 | 2984.92 | 3500.00 | 829500.00 |
| 4 | 2024-12 | 6472.38 | 2972.37 | 3500.00 | 826000.00 |
| 5 | 2025-01 | 6459.83 | 2959.83 | 3500.00 | 822500.00 |
| 6 | 2025-02 | 6447.29 | 2947.29 | 3500.00 | 819000.00 |
| 7 | 2025-03 | 6434.75 | 2934.75 | 3500.00 | 815500.00 |
| 8 | 2025-04 | 6422.21 | 2922.21 | 3500.00 | 812000.00 |
| 9 | 2025-05 | 6409.67 | 2909.67 | 3500.00 | 808500.00 |
| 10 | 2025-06 | 6397.13 | 2897.12 | 3500.00 | 805000.00 |
| 11 | 2025-07 | 6384.58 | 2884.58 | 3500.00 | 801500.00 |
| 12 | 2025-08 | 6372.04 | 2872.04 | 3500.00 | 798000.00 |
| 13 | 2025-09 | 6359.50 | 2859.50 | 3500.00 | 794500.00 |
| 14 | 2025-10 | 6346.96 | 2846.96 | 3500.00 | 791000.00 |
| 15 | 2025-11 | 6334.42 | 2834.42 | 3500.00 | 787500.00 |
| 16 | 2025-12 | 6321.88 | 2821.87 | 3500.00 | 784000.00 |
| 17 | 2026-01 | 6309.33 | 2809.33 | 3500.00 | 780500.00 |
| 18 | 2026-02 | 6296.79 | 2796.79 | 3500.00 | 777000.00 |
| 19 | 2026-03 | 6284.25 | 2784.25 | 3500.00 | 773500.00 |
| 20 | 2026-04 | 6271.71 | 2771.71 | 3500.00 | 770000.00 |
| 21 | 2026-05 | 6259.17 | 2759.17 | 3500.00 | 766500.00 |
| 22 | 2026-06 | 6246.63 | 2746.62 | 3500.00 | 763000.00 |
| 23 | 2026-07 | 6234.08 | 2734.08 | 3500.00 | 759500.00 |
| 24 | 2026-08 | 6221.54 | 2721.54 | 3500.00 | 756000.00 |
| 25 | 2026-09 | 6209.00 | 2709.00 | 3500.00 | 752500.00 |
| 26 | 2026-10 | 6196.46 | 2696.46 | 3500.00 | 749000.00 |
| 27 | 2026-11 | 6183.92 | 2683.92 | 3500.00 | 745500.00 |
| 28 | 2026-12 | 6171.38 | 2671.37 | 3500.00 | 742000.00 |
| 29 | 2027-01 | 6158.83 | 2658.83 | 3500.00 | 738500.00 |
| 30 | 2027-02 | 6146.29 | 2646.29 | 3500.00 | 735000.00 |
| 31 | 2027-03 | 6133.75 | 2633.75 | 3500.00 | 731500.00 |
| 32 | 2027-04 | 6121.21 | 2621.21 | 3500.00 | 728000.00 |
| 33 | 2027-05 | 6108.67 | 2608.67 | 3500.00 | 724500.00 |
| 34 | 2027-06 | 6096.13 | 2596.12 | 3500.00 | 721000.00 |
| 35 | 2027-07 | 6083.58 | 2583.58 | 3500.00 | 717500.00 |
| 36 | 2027-08 | 6071.04 | 2571.04 | 3500.00 | 714000.00 |
| 37 | 2027-09 | 6058.50 | 2558.50 | 3500.00 | 710500.00 |
| 38 | 2027-10 | 6045.96 | 2545.96 | 3500.00 | 707000.00 |
| 39 | 2027-11 | 6033.42 | 2533.42 | 3500.00 | 703500.00 |
| 40 | 2027-12 | 6020.88 | 2520.87 | 3500.00 | 700000.00 |
| 41 | 2028-01 | 6008.33 | 2508.33 | 3500.00 | 696500.00 |
| 42 | 2028-02 | 5995.79 | 2495.79 | 3500.00 | 693000.00 |
| 43 | 2028-03 | 5983.25 | 2483.25 | 3500.00 | 689500.00 |
| 44 | 2028-04 | 5970.71 | 2470.71 | 3500.00 | 686000.00 |
| 45 | 2028-05 | 5958.17 | 2458.17 | 3500.00 | 682500.00 |
| 46 | 2028-06 | 5945.63 | 2445.62 | 3500.00 | 679000.00 |
| 47 | 2028-07 | 5933.08 | 2433.08 | 3500.00 | 675500.00 |
| 48 | 2028-08 | 5920.54 | 2420.54 | 3500.00 | 672000.00 |
| 49 | 2028-09 | 5908.00 | 2408.00 | 3500.00 | 668500.00 |
| 50 | 2028-10 | 5895.46 | 2395.46 | 3500.00 | 665000.00 |
| 51 | 2028-11 | 5882.92 | 2382.92 | 3500.00 | 661500.00 |
| 52 | 2028-12 | 5870.38 | 2370.37 | 3500.00 | 658000.00 |
| 53 | 2029-01 | 5857.83 | 2357.83 | 3500.00 | 654500.00 |
| 54 | 2029-02 | 5845.29 | 2345.29 | 3500.00 | 651000.00 |
| 55 | 2029-03 | 5832.75 | 2332.75 | 3500.00 | 647500.00 |
| 56 | 2029-04 | 5820.21 | 2320.21 | 3500.00 | 644000.00 |
| 57 | 2029-05 | 5807.67 | 2307.67 | 3500.00 | 640500.00 |
| 58 | 2029-06 | 5795.13 | 2295.12 | 3500.00 | 637000.00 |
| 59 | 2029-07 | 5782.58 | 2282.58 | 3500.00 | 633500.00 |
| 60 | 2029-08 | 5770.04 | 2270.04 | 3500.00 | 630000.00 |
| 61 | 2029-09 | 5757.50 | 2257.50 | 3500.00 | 626500.00 |
| 62 | 2029-10 | 5744.96 | 2244.96 | 3500.00 | 623000.00 |
| 63 | 2029-11 | 5732.42 | 2232.42 | 3500.00 | 619500.00 |
| 64 | 2029-12 | 5719.88 | 2219.87 | 3500.00 | 616000.00 |
| 65 | 2030-01 | 5707.33 | 2207.33 | 3500.00 | 612500.00 |
| 66 | 2030-02 | 5694.79 | 2194.79 | 3500.00 | 609000.00 |
| 67 | 2030-03 | 5682.25 | 2182.25 | 3500.00 | 605500.00 |
| 68 | 2030-04 | 5669.71 | 2169.71 | 3500.00 | 602000.00 |
| 69 | 2030-05 | 5657.17 | 2157.17 | 3500.00 | 598500.00 |
| 70 | 2030-06 | 5644.63 | 2144.62 | 3500.00 | 595000.00 |
| 71 | 2030-07 | 5632.08 | 2132.08 | 3500.00 | 591500.00 |
| 72 | 2030-08 | 5619.54 | 2119.54 | 3500.00 | 588000.00 |
| 73 | 2030-09 | 5607.00 | 2107.00 | 3500.00 | 584500.00 |
| 74 | 2030-10 | 5594.46 | 2094.46 | 3500.00 | 581000.00 |
| 75 | 2030-11 | 5581.92 | 2081.92 | 3500.00 | 577500.00 |
| 76 | 2030-12 | 5569.38 | 2069.37 | 3500.00 | 574000.00 |
| 77 | 2031-01 | 5556.83 | 2056.83 | 3500.00 | 570500.00 |
| 78 | 2031-02 | 5544.29 | 2044.29 | 3500.00 | 567000.00 |
| 79 | 2031-03 | 5531.75 | 2031.75 | 3500.00 | 563500.00 |
| 80 | 2031-04 | 5519.21 | 2019.21 | 3500.00 | 560000.00 |
| 81 | 2031-05 | 5506.67 | 2006.67 | 3500.00 | 556500.00 |
| 82 | 2031-06 | 5494.13 | 1994.12 | 3500.00 | 553000.00 |
| 83 | 2031-07 | 5481.58 | 1981.58 | 3500.00 | 549500.00 |
| 84 | 2031-08 | 5469.04 | 1969.04 | 3500.00 | 546000.00 |
| 85 | 2031-09 | 5456.50 | 1956.50 | 3500.00 | 542500.00 |
| 86 | 2031-10 | 5443.96 | 1943.96 | 3500.00 | 539000.00 |
| 87 | 2031-11 | 5431.42 | 1931.42 | 3500.00 | 535500.00 |
| 88 | 2031-12 | 5418.88 | 1918.87 | 3500.00 | 532000.00 |
| 89 | 2032-01 | 5406.33 | 1906.33 | 3500.00 | 528500.00 |
| 90 | 2032-02 | 5393.79 | 1893.79 | 3500.00 | 525000.00 |
| 91 | 2032-03 | 5381.25 | 1881.25 | 3500.00 | 521500.00 |
| 92 | 2032-04 | 5368.71 | 1868.71 | 3500.00 | 518000.00 |
| 93 | 2032-05 | 5356.17 | 1856.17 | 3500.00 | 514500.00 |
| 94 | 2032-06 | 5343.63 | 1843.62 | 3500.00 | 511000.00 |
| 95 | 2032-07 | 5331.08 | 1831.08 | 3500.00 | 507500.00 |
| 96 | 2032-08 | 5318.54 | 1818.54 | 3500.00 | 504000.00 |
| 97 | 2032-09 | 5306.00 | 1806.00 | 3500.00 | 500500.00 |
| 98 | 2032-10 | 5293.46 | 1793.46 | 3500.00 | 497000.00 |
| 99 | 2032-11 | 5280.92 | 1780.92 | 3500.00 | 493500.00 |
| 100 | 2032-12 | 5268.38 | 1768.37 | 3500.00 | 490000.00 |
| 101 | 2033-01 | 5255.83 | 1755.83 | 3500.00 | 486500.00 |
| 102 | 2033-02 | 5243.29 | 1743.29 | 3500.00 | 483000.00 |
| 103 | 2033-03 | 5230.75 | 1730.75 | 3500.00 | 479500.00 |
| 104 | 2033-04 | 5218.21 | 1718.21 | 3500.00 | 476000.00 |
| 105 | 2033-05 | 5205.67 | 1705.67 | 3500.00 | 472500.00 |
| 106 | 2033-06 | 5193.13 | 1693.12 | 3500.00 | 469000.00 |
| 107 | 2033-07 | 5180.58 | 1680.58 | 3500.00 | 465500.00 |
| 108 | 2033-08 | 5168.04 | 1668.04 | 3500.00 | 462000.00 |
| 109 | 2033-09 | 5155.50 | 1655.50 | 3500.00 | 458500.00 |
| 110 | 2033-10 | 5142.96 | 1642.96 | 3500.00 | 455000.00 |
| 111 | 2033-11 | 5130.42 | 1630.42 | 3500.00 | 451500.00 |
| 112 | 2033-12 | 5117.88 | 1617.87 | 3500.00 | 448000.00 |
| 113 | 2034-01 | 5105.33 | 1605.33 | 3500.00 | 444500.00 |
| 114 | 2034-02 | 5092.79 | 1592.79 | 3500.00 | 441000.00 |
| 115 | 2034-03 | 5080.25 | 1580.25 | 3500.00 | 437500.00 |
| 116 | 2034-04 | 5067.71 | 1567.71 | 3500.00 | 434000.00 |
| 117 | 2034-05 | 5055.17 | 1555.17 | 3500.00 | 430500.00 |
| 118 | 2034-06 | 5042.63 | 1542.62 | 3500.00 | 427000.00 |
| 119 | 2034-07 | 5030.08 | 1530.08 | 3500.00 | 423500.00 |
| 120 | 2034-08 | 5017.54 | 1517.54 | 3500.00 | 420000.00 |
| 121 | 2034-09 | 5005.00 | 1505.00 | 3500.00 | 416500.00 |
| 122 | 2034-10 | 4992.46 | 1492.46 | 3500.00 | 413000.00 |
| 123 | 2034-11 | 4979.92 | 1479.92 | 3500.00 | 409500.00 |
| 124 | 2034-12 | 4967.38 | 1467.37 | 3500.00 | 406000.00 |
| 125 | 2035-01 | 4954.83 | 1454.83 | 3500.00 | 402500.00 |
| 126 | 2035-02 | 4942.29 | 1442.29 | 3500.00 | 399000.00 |
| 127 | 2035-03 | 4929.75 | 1429.75 | 3500.00 | 395500.00 |
| 128 | 2035-04 | 4917.21 | 1417.21 | 3500.00 | 392000.00 |
| 129 | 2035-05 | 4904.67 | 1404.67 | 3500.00 | 388500.00 |
| 130 | 2035-06 | 4892.13 | 1392.12 | 3500.00 | 385000.00 |
| 131 | 2035-07 | 4879.58 | 1379.58 | 3500.00 | 381500.00 |
| 132 | 2035-08 | 4867.04 | 1367.04 | 3500.00 | 378000.00 |
| 133 | 2035-09 | 4854.50 | 1354.50 | 3500.00 | 374500.00 |
| 134 | 2035-10 | 4841.96 | 1341.96 | 3500.00 | 371000.00 |
| 135 | 2035-11 | 4829.42 | 1329.42 | 3500.00 | 367500.00 |
| 136 | 2035-12 | 4816.88 | 1316.87 | 3500.00 | 364000.00 |
| 137 | 2036-01 | 4804.33 | 1304.33 | 3500.00 | 360500.00 |
| 138 | 2036-02 | 4791.79 | 1291.79 | 3500.00 | 357000.00 |
| 139 | 2036-03 | 4779.25 | 1279.25 | 3500.00 | 353500.00 |
| 140 | 2036-04 | 4766.71 | 1266.71 | 3500.00 | 350000.00 |
| 141 | 2036-05 | 4754.17 | 1254.17 | 3500.00 | 346500.00 |
| 142 | 2036-06 | 4741.63 | 1241.62 | 3500.00 | 343000.00 |
| 143 | 2036-07 | 4729.08 | 1229.08 | 3500.00 | 339500.00 |
| 144 | 2036-08 | 4716.54 | 1216.54 | 3500.00 | 336000.00 |
| 145 | 2036-09 | 4704.00 | 1204.00 | 3500.00 | 332500.00 |
| 146 | 2036-10 | 4691.46 | 1191.46 | 3500.00 | 329000.00 |
| 147 | 2036-11 | 4678.92 | 1178.92 | 3500.00 | 325500.00 |
| 148 | 2036-12 | 4666.38 | 1166.37 | 3500.00 | 322000.00 |
| 149 | 2037-01 | 4653.83 | 1153.83 | 3500.00 | 318500.00 |
| 150 | 2037-02 | 4641.29 | 1141.29 | 3500.00 | 315000.00 |
| 151 | 2037-03 | 4628.75 | 1128.75 | 3500.00 | 311500.00 |
| 152 | 2037-04 | 4616.21 | 1116.21 | 3500.00 | 308000.00 |
| 153 | 2037-05 | 4603.67 | 1103.67 | 3500.00 | 304500.00 |
| 154 | 2037-06 | 4591.13 | 1091.12 | 3500.00 | 301000.00 |
| 155 | 2037-07 | 4578.58 | 1078.58 | 3500.00 | 297500.00 |
| 156 | 2037-08 | 4566.04 | 1066.04 | 3500.00 | 294000.00 |
| 157 | 2037-09 | 4553.50 | 1053.50 | 3500.00 | 290500.00 |
| 158 | 2037-10 | 4540.96 | 1040.96 | 3500.00 | 287000.00 |
| 159 | 2037-11 | 4528.42 | 1028.42 | 3500.00 | 283500.00 |
| 160 | 2037-12 | 4515.88 | 1015.87 | 3500.00 | 280000.00 |
| 161 | 2038-01 | 4503.33 | 1003.33 | 3500.00 | 276500.00 |
| 162 | 2038-02 | 4490.79 | 990.79 | 3500.00 | 273000.00 |
| 163 | 2038-03 | 4478.25 | 978.25 | 3500.00 | 269500.00 |
| 164 | 2038-04 | 4465.71 | 965.71 | 3500.00 | 266000.00 |
| 165 | 2038-05 | 4453.17 | 953.17 | 3500.00 | 262500.00 |
| 166 | 2038-06 | 4440.63 | 940.62 | 3500.00 | 259000.00 |
| 167 | 2038-07 | 4428.08 | 928.08 | 3500.00 | 255500.00 |
| 168 | 2038-08 | 4415.54 | 915.54 | 3500.00 | 252000.00 |
| 169 | 2038-09 | 4403.00 | 903.00 | 3500.00 | 248500.00 |
| 170 | 2038-10 | 4390.46 | 890.46 | 3500.00 | 245000.00 |
| 171 | 2038-11 | 4377.92 | 877.92 | 3500.00 | 241500.00 |
| 172 | 2038-12 | 4365.38 | 865.37 | 3500.00 | 238000.00 |
| 173 | 2039-01 | 4352.83 | 852.83 | 3500.00 | 234500.00 |
| 174 | 2039-02 | 4340.29 | 840.29 | 3500.00 | 231000.00 |
| 175 | 2039-03 | 4327.75 | 827.75 | 3500.00 | 227500.00 |
| 176 | 2039-04 | 4315.21 | 815.21 | 3500.00 | 224000.00 |
| 177 | 2039-05 | 4302.67 | 802.67 | 3500.00 | 220500.00 |
| 178 | 2039-06 | 4290.13 | 790.12 | 3500.00 | 217000.00 |
| 179 | 2039-07 | 4277.58 | 777.58 | 3500.00 | 213500.00 |
| 180 | 2039-08 | 4265.04 | 765.04 | 3500.00 | 210000.00 |
| 181 | 2039-09 | 4252.50 | 752.50 | 3500.00 | 206500.00 |
| 182 | 2039-10 | 4239.96 | 739.96 | 3500.00 | 203000.00 |
| 183 | 2039-11 | 4227.42 | 727.42 | 3500.00 | 199500.00 |
| 184 | 2039-12 | 4214.88 | 714.87 | 3500.00 | 196000.00 |
| 185 | 2040-01 | 4202.33 | 702.33 | 3500.00 | 192500.00 |
| 186 | 2040-02 | 4189.79 | 689.79 | 3500.00 | 189000.00 |
| 187 | 2040-03 | 4177.25 | 677.25 | 3500.00 | 185500.00 |
| 188 | 2040-04 | 4164.71 | 664.71 | 3500.00 | 182000.00 |
| 189 | 2040-05 | 4152.17 | 652.17 | 3500.00 | 178500.00 |
| 190 | 2040-06 | 4139.63 | 639.62 | 3500.00 | 175000.00 |
| 191 | 2040-07 | 4127.08 | 627.08 | 3500.00 | 171500.00 |
| 192 | 2040-08 | 4114.54 | 614.54 | 3500.00 | 168000.00 |
| 193 | 2040-09 | 4102.00 | 602.00 | 3500.00 | 164500.00 |
| 194 | 2040-10 | 4089.46 | 589.46 | 3500.00 | 161000.00 |
| 195 | 2040-11 | 4076.92 | 576.92 | 3500.00 | 157500.00 |
| 196 | 2040-12 | 4064.38 | 564.37 | 3500.00 | 154000.00 |
| 197 | 2041-01 | 4051.83 | 551.83 | 3500.00 | 150500.00 |
| 198 | 2041-02 | 4039.29 | 539.29 | 3500.00 | 147000.00 |
| 199 | 2041-03 | 4026.75 | 526.75 | 3500.00 | 143500.00 |
| 200 | 2041-04 | 4014.21 | 514.21 | 3500.00 | 140000.00 |
| 201 | 2041-05 | 4001.67 | 501.67 | 3500.00 | 136500.00 |
| 202 | 2041-06 | 3989.13 | 489.12 | 3500.00 | 133000.00 |
| 203 | 2041-07 | 3976.58 | 476.58 | 3500.00 | 129500.00 |
| 204 | 2041-08 | 3964.04 | 464.04 | 3500.00 | 126000.00 |
| 205 | 2041-09 | 3951.50 | 451.50 | 3500.00 | 122500.00 |
| 206 | 2041-10 | 3938.96 | 438.96 | 3500.00 | 119000.00 |
| 207 | 2041-11 | 3926.42 | 426.42 | 3500.00 | 115500.00 |
| 208 | 2041-12 | 3913.88 | 413.87 | 3500.00 | 112000.00 |
| 209 | 2042-01 | 3901.33 | 401.33 | 3500.00 | 108500.00 |
| 210 | 2042-02 | 3888.79 | 388.79 | 3500.00 | 105000.00 |
| 211 | 2042-03 | 3876.25 | 376.25 | 3500.00 | 101500.00 |
| 212 | 2042-04 | 3863.71 | 363.71 | 3500.00 | 98000.00 |
| 213 | 2042-05 | 3851.17 | 351.17 | 3500.00 | 94500.00 |
| 214 | 2042-06 | 3838.63 | 338.62 | 3500.00 | 91000.00 |
| 215 | 2042-07 | 3826.08 | 326.08 | 3500.00 | 87500.00 |
| 216 | 2042-08 | 3813.54 | 313.54 | 3500.00 | 84000.00 |
| 217 | 2042-09 | 3801.00 | 301.00 | 3500.00 | 80500.00 |
| 218 | 2042-10 | 3788.46 | 288.46 | 3500.00 | 77000.00 |
| 219 | 2042-11 | 3775.92 | 275.92 | 3500.00 | 73500.00 |
| 220 | 2042-12 | 3763.38 | 263.37 | 3500.00 | 70000.00 |
| 221 | 2043-01 | 3750.83 | 250.83 | 3500.00 | 66500.00 |
| 222 | 2043-02 | 3738.29 | 238.29 | 3500.00 | 63000.00 |
| 223 | 2043-03 | 3725.75 | 225.75 | 3500.00 | 59500.00 |
| 224 | 2043-04 | 3713.21 | 213.21 | 3500.00 | 56000.00 |
| 225 | 2043-05 | 3700.67 | 200.67 | 3500.00 | 52500.00 |
| 226 | 2043-06 | 3688.13 | 188.12 | 3500.00 | 49000.00 |
| 227 | 2043-07 | 3675.58 | 175.58 | 3500.00 | 45500.00 |
| 228 | 2043-08 | 3663.04 | 163.04 | 3500.00 | 42000.00 |
| 229 | 2043-09 | 3650.50 | 150.50 | 3500.00 | 38500.00 |
| 230 | 2043-10 | 3637.96 | 137.96 | 3500.00 | 35000.00 |
| 231 | 2043-11 | 3625.42 | 125.42 | 3500.00 | 31500.00 |
| 232 | 2043-12 | 3612.88 | 112.87 | 3500.00 | 28000.00 |
| 233 | 2044-01 | 3600.33 | 100.33 | 3500.00 | 24500.00 |
| 234 | 2044-02 | 3587.79 | 87.79 | 3500.00 | 21000.00 |
| 235 | 2044-03 | 3575.25 | 75.25 | 3500.00 | 17500.00 |
| 236 | 2044-04 | 3562.71 | 62.71 | 3500.00 | 14000.00 |
| 237 | 2044-05 | 3550.17 | 50.17 | 3500.00 | 10500.00 |
| 238 | 2044-06 | 3537.63 | 37.62 | 3500.00 | 7000.00 |
| 239 | 2044-07 | 3525.08 | 25.08 | 3500.00 | 3500.00 |
| 240 | 2044-08 | 3512.54 | 12.54 | 3500.00 | 0.00 |