成都贷款96万（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：96万
还款月数：20年
每月还款：5493.9元
利息总额：35.85万
本息合计：131.85万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 5493.90 | 2680.00 | 2813.90 | 957186.10 |
| 2 | 2024-11 | 5493.90 | 2672.14 | 2821.76 | 954364.34 |
| 3 | 2024-12 | 5493.90 | 2664.27 | 2829.64 | 951534.70 |
| 4 | 2025-01 | 5493.90 | 2656.37 | 2837.53 | 948697.17 |
| 5 | 2025-02 | 5493.90 | 2648.45 | 2845.46 | 945851.71 |
| 6 | 2025-03 | 5493.90 | 2640.50 | 2853.40 | 942998.31 |
| 7 | 2025-04 | 5493.90 | 2632.54 | 2861.37 | 940136.95 |
| 8 | 2025-05 | 5493.90 | 2624.55 | 2869.35 | 937267.59 |
| 9 | 2025-06 | 5493.90 | 2616.54 | 2877.36 | 934390.23 |
| 10 | 2025-07 | 5493.90 | 2608.51 | 2885.40 | 931504.83 |
| 11 | 2025-08 | 5493.90 | 2600.45 | 2893.45 | 928611.38 |
| 12 | 2025-09 | 5493.90 | 2592.37 | 2901.53 | 925709.85 |
| 13 | 2025-10 | 5493.90 | 2584.27 | 2909.63 | 922800.22 |
| 14 | 2025-11 | 5493.90 | 2576.15 | 2917.75 | 919882.47 |
| 15 | 2025-12 | 5493.90 | 2568.01 | 2925.90 | 916956.57 |
| 16 | 2026-01 | 5493.90 | 2559.84 | 2934.07 | 914022.51 |
| 17 | 2026-02 | 5493.90 | 2551.65 | 2942.26 | 911080.25 |
| 18 | 2026-03 | 5493.90 | 2543.43 | 2950.47 | 908129.78 |
| 19 | 2026-04 | 5493.90 | 2535.20 | 2958.71 | 905171.08 |
| 20 | 2026-05 | 5493.90 | 2526.94 | 2966.97 | 902204.11 |
| 21 | 2026-06 | 5493.90 | 2518.65 | 2975.25 | 899228.86 |
| 22 | 2026-07 | 5493.90 | 2510.35 | 2983.56 | 896245.30 |
| 23 | 2026-08 | 5493.90 | 2502.02 | 2991.88 | 893253.42 |
| 24 | 2026-09 | 5493.90 | 2493.67 | 3000.24 | 890253.18 |
| 25 | 2026-10 | 5493.90 | 2485.29 | 3008.61 | 887244.57 |
| 26 | 2026-11 | 5493.90 | 2476.89 | 3017.01 | 884227.56 |
| 27 | 2026-12 | 5493.90 | 2468.47 | 3025.43 | 881202.13 |
| 28 | 2027-01 | 5493.90 | 2460.02 | 3033.88 | 878168.25 |
| 29 | 2027-02 | 5493.90 | 2451.55 | 3042.35 | 875125.90 |
| 30 | 2027-03 | 5493.90 | 2443.06 | 3050.84 | 872075.05 |
| 31 | 2027-04 | 5493.90 | 2434.54 | 3059.36 | 869015.69 |
| 32 | 2027-05 | 5493.90 | 2426.00 | 3067.90 | 865947.79 |
| 33 | 2027-06 | 5493.90 | 2417.44 | 3076.46 | 862871.33 |
| 34 | 2027-07 | 5493.90 | 2408.85 | 3085.05 | 859786.28 |
| 35 | 2027-08 | 5493.90 | 2400.24 | 3093.67 | 856692.61 |
| 36 | 2027-09 | 5493.90 | 2391.60 | 3102.30 | 853590.31 |
| 37 | 2027-10 | 5493.90 | 2382.94 | 3110.96 | 850479.34 |
| 38 | 2027-11 | 5493.90 | 2374.25 | 3119.65 | 847359.70 |
| 39 | 2027-12 | 5493.90 | 2365.55 | 3128.36 | 844231.34 |
| 40 | 2028-01 | 5493.90 | 2356.81 | 3137.09 | 841094.25 |
| 41 | 2028-02 | 5493.90 | 2348.05 | 3145.85 | 837948.40 |
| 42 | 2028-03 | 5493.90 | 2339.27 | 3154.63 | 834793.77 |
| 43 | 2028-04 | 5493.90 | 2330.47 | 3163.44 | 831630.34 |
| 44 | 2028-05 | 5493.90 | 2321.63 | 3172.27 | 828458.07 |
| 45 | 2028-06 | 5493.90 | 2312.78 | 3181.12 | 825276.94 |
| 46 | 2028-07 | 5493.90 | 2303.90 | 3190.00 | 822086.94 |
| 47 | 2028-08 | 5493.90 | 2294.99 | 3198.91 | 818888.03 |
| 48 | 2028-09 | 5493.90 | 2286.06 | 3207.84 | 815680.19 |
| 49 | 2028-10 | 5493.90 | 2277.11 | 3216.80 | 812463.39 |
| 50 | 2028-11 | 5493.90 | 2268.13 | 3225.78 | 809237.62 |
| 51 | 2028-12 | 5493.90 | 2259.12 | 3234.78 | 806002.84 |
| 52 | 2029-01 | 5493.90 | 2250.09 | 3243.81 | 802759.03 |
| 53 | 2029-02 | 5493.90 | 2241.04 | 3252.87 | 799506.16 |
| 54 | 2029-03 | 5493.90 | 2231.95 | 3261.95 | 796244.21 |
| 55 | 2029-04 | 5493.90 | 2222.85 | 3271.05 | 792973.16 |
| 56 | 2029-05 | 5493.90 | 2213.72 | 3280.19 | 789692.97 |
| 57 | 2029-06 | 5493.90 | 2204.56 | 3289.34 | 786403.63 |
| 58 | 2029-07 | 5493.90 | 2195.38 | 3298.53 | 783105.10 |
| 59 | 2029-08 | 5493.90 | 2186.17 | 3307.73 | 779797.37 |
| 60 | 2029-09 | 5493.90 | 2176.93 | 3316.97 | 776480.40 |
| 61 | 2029-10 | 5493.90 | 2167.67 | 3326.23 | 773154.17 |
| 62 | 2029-11 | 5493.90 | 2158.39 | 3335.51 | 769818.66 |
| 63 | 2029-12 | 5493.90 | 2149.08 | 3344.83 | 766473.83 |
| 64 | 2030-01 | 5493.90 | 2139.74 | 3354.16 | 763119.67 |
| 65 | 2030-02 | 5493.90 | 2130.38 | 3363.53 | 759756.14 |
| 66 | 2030-03 | 5493.90 | 2120.99 | 3372.92 | 756383.23 |
| 67 | 2030-04 | 5493.90 | 2111.57 | 3382.33 | 753000.90 |
| 68 | 2030-05 | 5493.90 | 2102.13 | 3391.78 | 749609.12 |
| 69 | 2030-06 | 5493.90 | 2092.66 | 3401.24 | 746207.88 |
| 70 | 2030-07 | 5493.90 | 2083.16 | 3410.74 | 742797.14 |
| 71 | 2030-08 | 5493.90 | 2073.64 | 3420.26 | 739376.88 |
| 72 | 2030-09 | 5493.90 | 2064.09 | 3429.81 | 735947.07 |
| 73 | 2030-10 | 5493.90 | 2054.52 | 3439.38 | 732507.68 |
| 74 | 2030-11 | 5493.90 | 2044.92 | 3448.99 | 729058.70 |
| 75 | 2030-12 | 5493.90 | 2035.29 | 3458.61 | 725600.09 |
| 76 | 2031-01 | 5493.90 | 2025.63 | 3468.27 | 722131.82 |
| 77 | 2031-02 | 5493.90 | 2015.95 | 3477.95 | 718653.87 |
| 78 | 2031-03 | 5493.90 | 2006.24 | 3487.66 | 715166.21 |
| 79 | 2031-04 | 5493.90 | 1996.51 | 3497.40 | 711668.81 |
| 80 | 2031-05 | 5493.90 | 1986.74 | 3507.16 | 708161.65 |
| 81 | 2031-06 | 5493.90 | 1976.95 | 3516.95 | 704644.70 |
| 82 | 2031-07 | 5493.90 | 1967.13 | 3526.77 | 701117.93 |
| 83 | 2031-08 | 5493.90 | 1957.29 | 3536.61 | 697581.31 |
| 84 | 2031-09 | 5493.90 | 1947.41 | 3546.49 | 694034.82 |
| 85 | 2031-10 | 5493.90 | 1937.51 | 3556.39 | 690478.44 |
| 86 | 2031-11 | 5493.90 | 1927.59 | 3566.32 | 686912.12 |
| 87 | 2031-12 | 5493.90 | 1917.63 | 3576.27 | 683335.85 |
| 88 | 2032-01 | 5493.90 | 1907.65 | 3586.26 | 679749.59 |
| 89 | 2032-02 | 5493.90 | 1897.63 | 3596.27 | 676153.32 |
| 90 | 2032-03 | 5493.90 | 1887.59 | 3606.31 | 672547.01 |
| 91 | 2032-04 | 5493.90 | 1877.53 | 3616.38 | 668930.64 |
| 92 | 2032-05 | 5493.90 | 1867.43 | 3626.47 | 665304.17 |
| 93 | 2032-06 | 5493.90 | 1857.31 | 3636.60 | 661667.57 |
| 94 | 2032-07 | 5493.90 | 1847.16 | 3646.75 | 658020.82 |
| 95 | 2032-08 | 5493.90 | 1836.97 | 3656.93 | 654363.90 |
| 96 | 2032-09 | 5493.90 | 1826.77 | 3667.14 | 650696.76 |
| 97 | 2032-10 | 5493.90 | 1816.53 | 3677.37 | 647019.39 |
| 98 | 2032-11 | 5493.90 | 1806.26 | 3687.64 | 643331.75 |
| 99 | 2032-12 | 5493.90 | 1795.97 | 3697.93 | 639633.81 |
| 100 | 2033-01 | 5493.90 | 1785.64 | 3708.26 | 635925.55 |
| 101 | 2033-02 | 5493.90 | 1775.29 | 3718.61 | 632206.94 |
| 102 | 2033-03 | 5493.90 | 1764.91 | 3728.99 | 628477.95 |
| 103 | 2033-04 | 5493.90 | 1754.50 | 3739.40 | 624738.55 |
| 104 | 2033-05 | 5493.90 | 1744.06 | 3749.84 | 620988.71 |
| 105 | 2033-06 | 5493.90 | 1733.59 | 3760.31 | 617228.40 |
| 106 | 2033-07 | 5493.90 | 1723.10 | 3770.81 | 613457.59 |
| 107 | 2033-08 | 5493.90 | 1712.57 | 3781.33 | 609676.26 |
| 108 | 2033-09 | 5493.90 | 1702.01 | 3791.89 | 605884.37 |
| 109 | 2033-10 | 5493.90 | 1691.43 | 3802.48 | 602081.90 |
| 110 | 2033-11 | 5493.90 | 1680.81 | 3813.09 | 598268.80 |
| 111 | 2033-12 | 5493.90 | 1670.17 | 3823.74 | 594445.07 |
| 112 | 2034-01 | 5493.90 | 1659.49 | 3834.41 | 590610.66 |
| 113 | 2034-02 | 5493.90 | 1648.79 | 3845.11 | 586765.54 |
| 114 | 2034-03 | 5493.90 | 1638.05 | 3855.85 | 582909.70 |
| 115 | 2034-04 | 5493.90 | 1627.29 | 3866.61 | 579043.08 |
| 116 | 2034-05 | 5493.90 | 1616.50 | 3877.41 | 575165.68 |
| 117 | 2034-06 | 5493.90 | 1605.67 | 3888.23 | 571277.44 |
| 118 | 2034-07 | 5493.90 | 1594.82 | 3899.09 | 567378.36 |
| 119 | 2034-08 | 5493.90 | 1583.93 | 3909.97 | 563468.39 |
| 120 | 2034-09 | 5493.90 | 1573.02 | 3920.89 | 559547.50 |
| 121 | 2034-10 | 5493.90 | 1562.07 | 3931.83 | 555615.67 |
| 122 | 2034-11 | 5493.90 | 1551.09 | 3942.81 | 551672.86 |
| 123 | 2034-12 | 5493.90 | 1540.09 | 3953.82 | 547719.04 |
| 124 | 2035-01 | 5493.90 | 1529.05 | 3964.85 | 543754.19 |
| 125 | 2035-02 | 5493.90 | 1517.98 | 3975.92 | 539778.27 |
| 126 | 2035-03 | 5493.90 | 1506.88 | 3987.02 | 535791.25 |
| 127 | 2035-04 | 5493.90 | 1495.75 | 3998.15 | 531793.09 |
| 128 | 2035-05 | 5493.90 | 1484.59 | 4009.31 | 527783.78 |
| 129 | 2035-06 | 5493.90 | 1473.40 | 4020.51 | 523763.27 |
| 130 | 2035-07 | 5493.90 | 1462.17 | 4031.73 | 519731.54 |
| 131 | 2035-08 | 5493.90 | 1450.92 | 4042.99 | 515688.56 |
| 132 | 2035-09 | 5493.90 | 1439.63 | 4054.27 | 511634.29 |
| 133 | 2035-10 | 5493.90 | 1428.31 | 4065.59 | 507568.70 |
| 134 | 2035-11 | 5493.90 | 1416.96 | 4076.94 | 503491.76 |
| 135 | 2035-12 | 5493.90 | 1405.58 | 4088.32 | 499403.44 |
| 136 | 2036-01 | 5493.90 | 1394.17 | 4099.73 | 495303.70 |
| 137 | 2036-02 | 5493.90 | 1382.72 | 4111.18 | 491192.52 |
| 138 | 2036-03 | 5493.90 | 1371.25 | 4122.66 | 487069.86 |
| 139 | 2036-04 | 5493.90 | 1359.74 | 4134.17 | 482935.70 |
| 140 | 2036-05 | 5493.90 | 1348.20 | 4145.71 | 478789.99 |
| 141 | 2036-06 | 5493.90 | 1336.62 | 4157.28 | 474632.71 |
| 142 | 2036-07 | 5493.90 | 1325.02 | 4168.89 | 470463.83 |
| 143 | 2036-08 | 5493.90 | 1313.38 | 4180.52 | 466283.30 |
| 144 | 2036-09 | 5493.90 | 1301.71 | 4192.19 | 462091.11 |
| 145 | 2036-10 | 5493.90 | 1290.00 | 4203.90 | 457887.21 |
| 146 | 2036-11 | 5493.90 | 1278.27 | 4215.63 | 453671.57 |
| 147 | 2036-12 | 5493.90 | 1266.50 | 4227.40 | 449444.17 |
| 148 | 2037-01 | 5493.90 | 1254.70 | 4239.20 | 445204.97 |
| 149 | 2037-02 | 5493.90 | 1242.86 | 4251.04 | 440953.93 |
| 150 | 2037-03 | 5493.90 | 1231.00 | 4262.91 | 436691.02 |
| 151 | 2037-04 | 5493.90 | 1219.10 | 4274.81 | 432416.22 |
| 152 | 2037-05 | 5493.90 | 1207.16 | 4286.74 | 428129.47 |
| 153 | 2037-06 | 5493.90 | 1195.19 | 4298.71 | 423830.77 |
| 154 | 2037-07 | 5493.90 | 1183.19 | 4310.71 | 419520.06 |
| 155 | 2037-08 | 5493.90 | 1171.16 | 4322.74 | 415197.32 |
| 156 | 2037-09 | 5493.90 | 1159.09 | 4334.81 | 410862.51 |
| 157 | 2037-10 | 5493.90 | 1146.99 | 4346.91 | 406515.60 |
| 158 | 2037-11 | 5493.90 | 1134.86 | 4359.05 | 402156.55 |
| 159 | 2037-12 | 5493.90 | 1122.69 | 4371.22 | 397785.33 |
| 160 | 2038-01 | 5493.90 | 1110.48 | 4383.42 | 393401.91 |
| 161 | 2038-02 | 5493.90 | 1098.25 | 4395.66 | 389006.26 |
| 162 | 2038-03 | 5493.90 | 1085.98 | 4407.93 | 384598.33 |
| 163 | 2038-04 | 5493.90 | 1073.67 | 4420.23 | 380178.10 |
| 164 | 2038-05 | 5493.90 | 1061.33 | 4432.57 | 375745.53 |
| 165 | 2038-06 | 5493.90 | 1048.96 | 4444.95 | 371300.58 |
| 166 | 2038-07 | 5493.90 | 1036.55 | 4457.36 | 366843.23 |
| 167 | 2038-08 | 5493.90 | 1024.10 | 4469.80 | 362373.43 |
| 168 | 2038-09 | 5493.90 | 1011.63 | 4482.28 | 357891.15 |
| 169 | 2038-10 | 5493.90 | 999.11 | 4494.79 | 353396.36 |
| 170 | 2038-11 | 5493.90 | 986.56 | 4507.34 | 348889.02 |
| 171 | 2038-12 | 5493.90 | 973.98 | 4519.92 | 344369.10 |
| 172 | 2039-01 | 5493.90 | 961.36 | 4532.54 | 339836.57 |
| 173 | 2039-02 | 5493.90 | 948.71 | 4545.19 | 335291.37 |
| 174 | 2039-03 | 5493.90 | 936.02 | 4557.88 | 330733.49 |
| 175 | 2039-04 | 5493.90 | 923.30 | 4570.60 | 326162.89 |
| 176 | 2039-05 | 5493.90 | 910.54 | 4583.36 | 321579.52 |
| 177 | 2039-06 | 5493.90 | 897.74 | 4596.16 | 316983.36 |
| 178 | 2039-07 | 5493.90 | 884.91 | 4608.99 | 312374.37 |
| 179 | 2039-08 | 5493.90 | 872.05 | 4621.86 | 307752.52 |
| 180 | 2039-09 | 5493.90 | 859.14 | 4634.76 | 303117.76 |
| 181 | 2039-10 | 5493.90 | 846.20 | 4647.70 | 298470.06 |
| 182 | 2039-11 | 5493.90 | 833.23 | 4660.67 | 293809.38 |
| 183 | 2039-12 | 5493.90 | 820.22 | 4673.68 | 289135.70 |
| 184 | 2040-01 | 5493.90 | 807.17 | 4686.73 | 284448.97 |
| 185 | 2040-02 | 5493.90 | 794.09 | 4699.82 | 279749.15 |
| 186 | 2040-03 | 5493.90 | 780.97 | 4712.94 | 275036.21 |
| 187 | 2040-04 | 5493.90 | 767.81 | 4726.09 | 270310.12 |
| 188 | 2040-05 | 5493.90 | 754.62 | 4739.29 | 265570.83 |
| 189 | 2040-06 | 5493.90 | 741.39 | 4752.52 | 260818.32 |
| 190 | 2040-07 | 5493.90 | 728.12 | 4765.78 | 256052.53 |
| 191 | 2040-08 | 5493.90 | 714.81 | 4779.09 | 251273.44 |
| 192 | 2040-09 | 5493.90 | 701.47 | 4792.43 | 246481.01 |
| 193 | 2040-10 | 5493.90 | 688.09 | 4805.81 | 241675.20 |
| 194 | 2040-11 | 5493.90 | 674.68 | 4819.23 | 236855.98 |
| 195 | 2040-12 | 5493.90 | 661.22 | 4832.68 | 232023.30 |
| 196 | 2041-01 | 5493.90 | 647.73 | 4846.17 | 227177.13 |
| 197 | 2041-02 | 5493.90 | 634.20 | 4859.70 | 222317.43 |
| 198 | 2041-03 | 5493.90 | 620.64 | 4873.27 | 217444.16 |
| 199 | 2041-04 | 5493.90 | 607.03 | 4886.87 | 212557.29 |
| 200 | 2041-05 | 5493.90 | 593.39 | 4900.51 | 207656.78 |
| 201 | 2041-06 | 5493.90 | 579.71 | 4914.19 | 202742.58 |
| 202 | 2041-07 | 5493.90 | 565.99 | 4927.91 | 197814.67 |
| 203 | 2041-08 | 5493.90 | 552.23 | 4941.67 | 192873.00 |
| 204 | 2041-09 | 5493.90 | 538.44 | 4955.47 | 187917.53 |
| 205 | 2041-10 | 5493.90 | 524.60 | 4969.30 | 182948.23 |
| 206 | 2041-11 | 5493.90 | 510.73 | 4983.17 | 177965.06 |
| 207 | 2041-12 | 5493.90 | 496.82 | 4997.08 | 172967.98 |
| 208 | 2042-01 | 5493.90 | 482.87 | 5011.03 | 167956.95 |
| 209 | 2042-02 | 5493.90 | 468.88 | 5025.02 | 162931.92 |
| 210 | 2042-03 | 5493.90 | 454.85 | 5039.05 | 157892.87 |
| 211 | 2042-04 | 5493.90 | 440.78 | 5053.12 | 152839.75 |
| 212 | 2042-05 | 5493.90 | 426.68 | 5067.22 | 147772.53 |
| 213 | 2042-06 | 5493.90 | 412.53 | 5081.37 | 142691.16 |
| 214 | 2042-07 | 5493.90 | 398.35 | 5095.56 | 137595.60 |
| 215 | 2042-08 | 5493.90 | 384.12 | 5109.78 | 132485.82 |
| 216 | 2042-09 | 5493.90 | 369.86 | 5124.05 | 127361.77 |
| 217 | 2042-10 | 5493.90 | 355.55 | 5138.35 | 122223.42 |
| 218 | 2042-11 | 5493.90 | 341.21 | 5152.70 | 117070.73 |
| 219 | 2042-12 | 5493.90 | 326.82 | 5167.08 | 111903.65 |
| 220 | 2043-01 | 5493.90 | 312.40 | 5181.50 | 106722.14 |
| 221 | 2043-02 | 5493.90 | 297.93 | 5195.97 | 101526.17 |
| 222 | 2043-03 | 5493.90 | 283.43 | 5210.48 | 96315.70 |
| 223 | 2043-04 | 5493.90 | 268.88 | 5225.02 | 91090.68 |
| 224 | 2043-05 | 5493.90 | 254.29 | 5239.61 | 85851.07 |
| 225 | 2043-06 | 5493.90 | 239.67 | 5254.23 | 80596.83 |
| 226 | 2043-07 | 5493.90 | 225.00 | 5268.90 | 75327.93 |
| 227 | 2043-08 | 5493.90 | 210.29 | 5283.61 | 70044.32 |
| 228 | 2043-09 | 5493.90 | 195.54 | 5298.36 | 64745.96 |
| 229 | 2043-10 | 5493.90 | 180.75 | 5313.15 | 59432.80 |
| 230 | 2043-11 | 5493.90 | 165.92 | 5327.99 | 54104.82 |
| 231 | 2043-12 | 5493.90 | 151.04 | 5342.86 | 48761.96 |
| 232 | 2044-01 | 5493.90 | 136.13 | 5357.78 | 43404.18 |
| 233 | 2044-02 | 5493.90 | 121.17 | 5372.73 | 38031.45 |
| 234 | 2044-03 | 5493.90 | 106.17 | 5387.73 | 32643.72 |
| 235 | 2044-04 | 5493.90 | 91.13 | 5402.77 | 27240.95 |
| 236 | 2044-05 | 5493.90 | 76.05 | 5417.85 | 21823.09 |
| 237 | 2044-06 | 5493.90 | 60.92 | 5432.98 | 16390.11 |
| 238 | 2044-07 | 5493.90 | 45.76 | 5448.15 | 10941.96 |
| 239 | 2044-08 | 5493.90 | 30.55 | 5463.36 | 5478.61 |
| 240 | 2044-09 | 5493.90 | 15.29 | 5478.61 | 0.00 |
等额本金还款方式：
贷款总额：96万
还款月数：20年
首月还款：6680元
每月递减：11.17元
利息总额：32.29万
本息合计：128.29万
节省利息：35596.6元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-10 | 6680.00 | 2680.00 | 4000.00 | 956000.00 |
| 2 | 2024-11 | 6668.83 | 2668.83 | 4000.00 | 952000.00 |
| 3 | 2024-12 | 6657.67 | 2657.67 | 4000.00 | 948000.00 |
| 4 | 2025-01 | 6646.50 | 2646.50 | 4000.00 | 944000.00 |
| 5 | 2025-02 | 6635.33 | 2635.33 | 4000.00 | 940000.00 |
| 6 | 2025-03 | 6624.17 | 2624.17 | 4000.00 | 936000.00 |
| 7 | 2025-04 | 6613.00 | 2613.00 | 4000.00 | 932000.00 |
| 8 | 2025-05 | 6601.83 | 2601.83 | 4000.00 | 928000.00 |
| 9 | 2025-06 | 6590.67 | 2590.67 | 4000.00 | 924000.00 |
| 10 | 2025-07 | 6579.50 | 2579.50 | 4000.00 | 920000.00 |
| 11 | 2025-08 | 6568.33 | 2568.33 | 4000.00 | 916000.00 |
| 12 | 2025-09 | 6557.17 | 2557.17 | 4000.00 | 912000.00 |
| 13 | 2025-10 | 6546.00 | 2546.00 | 4000.00 | 908000.00 |
| 14 | 2025-11 | 6534.83 | 2534.83 | 4000.00 | 904000.00 |
| 15 | 2025-12 | 6523.67 | 2523.67 | 4000.00 | 900000.00 |
| 16 | 2026-01 | 6512.50 | 2512.50 | 4000.00 | 896000.00 |
| 17 | 2026-02 | 6501.33 | 2501.33 | 4000.00 | 892000.00 |
| 18 | 2026-03 | 6490.17 | 2490.17 | 4000.00 | 888000.00 |
| 19 | 2026-04 | 6479.00 | 2479.00 | 4000.00 | 884000.00 |
| 20 | 2026-05 | 6467.83 | 2467.83 | 4000.00 | 880000.00 |
| 21 | 2026-06 | 6456.67 | 2456.67 | 4000.00 | 876000.00 |
| 22 | 2026-07 | 6445.50 | 2445.50 | 4000.00 | 872000.00 |
| 23 | 2026-08 | 6434.33 | 2434.33 | 4000.00 | 868000.00 |
| 24 | 2026-09 | 6423.17 | 2423.17 | 4000.00 | 864000.00 |
| 25 | 2026-10 | 6412.00 | 2412.00 | 4000.00 | 860000.00 |
| 26 | 2026-11 | 6400.83 | 2400.83 | 4000.00 | 856000.00 |
| 27 | 2026-12 | 6389.67 | 2389.67 | 4000.00 | 852000.00 |
| 28 | 2027-01 | 6378.50 | 2378.50 | 4000.00 | 848000.00 |
| 29 | 2027-02 | 6367.33 | 2367.33 | 4000.00 | 844000.00 |
| 30 | 2027-03 | 6356.17 | 2356.17 | 4000.00 | 840000.00 |
| 31 | 2027-04 | 6345.00 | 2345.00 | 4000.00 | 836000.00 |
| 32 | 2027-05 | 6333.83 | 2333.83 | 4000.00 | 832000.00 |
| 33 | 2027-06 | 6322.67 | 2322.67 | 4000.00 | 828000.00 |
| 34 | 2027-07 | 6311.50 | 2311.50 | 4000.00 | 824000.00 |
| 35 | 2027-08 | 6300.33 | 2300.33 | 4000.00 | 820000.00 |
| 36 | 2027-09 | 6289.17 | 2289.17 | 4000.00 | 816000.00 |
| 37 | 2027-10 | 6278.00 | 2278.00 | 4000.00 | 812000.00 |
| 38 | 2027-11 | 6266.83 | 2266.83 | 4000.00 | 808000.00 |
| 39 | 2027-12 | 6255.67 | 2255.67 | 4000.00 | 804000.00 |
| 40 | 2028-01 | 6244.50 | 2244.50 | 4000.00 | 800000.00 |
| 41 | 2028-02 | 6233.33 | 2233.33 | 4000.00 | 796000.00 |
| 42 | 2028-03 | 6222.17 | 2222.17 | 4000.00 | 792000.00 |
| 43 | 2028-04 | 6211.00 | 2211.00 | 4000.00 | 788000.00 |
| 44 | 2028-05 | 6199.83 | 2199.83 | 4000.00 | 784000.00 |
| 45 | 2028-06 | 6188.67 | 2188.67 | 4000.00 | 780000.00 |
| 46 | 2028-07 | 6177.50 | 2177.50 | 4000.00 | 776000.00 |
| 47 | 2028-08 | 6166.33 | 2166.33 | 4000.00 | 772000.00 |
| 48 | 2028-09 | 6155.17 | 2155.17 | 4000.00 | 768000.00 |
| 49 | 2028-10 | 6144.00 | 2144.00 | 4000.00 | 764000.00 |
| 50 | 2028-11 | 6132.83 | 2132.83 | 4000.00 | 760000.00 |
| 51 | 2028-12 | 6121.67 | 2121.67 | 4000.00 | 756000.00 |
| 52 | 2029-01 | 6110.50 | 2110.50 | 4000.00 | 752000.00 |
| 53 | 2029-02 | 6099.33 | 2099.33 | 4000.00 | 748000.00 |
| 54 | 2029-03 | 6088.17 | 2088.17 | 4000.00 | 744000.00 |
| 55 | 2029-04 | 6077.00 | 2077.00 | 4000.00 | 740000.00 |
| 56 | 2029-05 | 6065.83 | 2065.83 | 4000.00 | 736000.00 |
| 57 | 2029-06 | 6054.67 | 2054.67 | 4000.00 | 732000.00 |
| 58 | 2029-07 | 6043.50 | 2043.50 | 4000.00 | 728000.00 |
| 59 | 2029-08 | 6032.33 | 2032.33 | 4000.00 | 724000.00 |
| 60 | 2029-09 | 6021.17 | 2021.17 | 4000.00 | 720000.00 |
| 61 | 2029-10 | 6010.00 | 2010.00 | 4000.00 | 716000.00 |
| 62 | 2029-11 | 5998.83 | 1998.83 | 4000.00 | 712000.00 |
| 63 | 2029-12 | 5987.67 | 1987.67 | 4000.00 | 708000.00 |
| 64 | 2030-01 | 5976.50 | 1976.50 | 4000.00 | 704000.00 |
| 65 | 2030-02 | 5965.33 | 1965.33 | 4000.00 | 700000.00 |
| 66 | 2030-03 | 5954.17 | 1954.17 | 4000.00 | 696000.00 |
| 67 | 2030-04 | 5943.00 | 1943.00 | 4000.00 | 692000.00 |
| 68 | 2030-05 | 5931.83 | 1931.83 | 4000.00 | 688000.00 |
| 69 | 2030-06 | 5920.67 | 1920.67 | 4000.00 | 684000.00 |
| 70 | 2030-07 | 5909.50 | 1909.50 | 4000.00 | 680000.00 |
| 71 | 2030-08 | 5898.33 | 1898.33 | 4000.00 | 676000.00 |
| 72 | 2030-09 | 5887.17 | 1887.17 | 4000.00 | 672000.00 |
| 73 | 2030-10 | 5876.00 | 1876.00 | 4000.00 | 668000.00 |
| 74 | 2030-11 | 5864.83 | 1864.83 | 4000.00 | 664000.00 |
| 75 | 2030-12 | 5853.67 | 1853.67 | 4000.00 | 660000.00 |
| 76 | 2031-01 | 5842.50 | 1842.50 | 4000.00 | 656000.00 |
| 77 | 2031-02 | 5831.33 | 1831.33 | 4000.00 | 652000.00 |
| 78 | 2031-03 | 5820.17 | 1820.17 | 4000.00 | 648000.00 |
| 79 | 2031-04 | 5809.00 | 1809.00 | 4000.00 | 644000.00 |
| 80 | 2031-05 | 5797.83 | 1797.83 | 4000.00 | 640000.00 |
| 81 | 2031-06 | 5786.67 | 1786.67 | 4000.00 | 636000.00 |
| 82 | 2031-07 | 5775.50 | 1775.50 | 4000.00 | 632000.00 |
| 83 | 2031-08 | 5764.33 | 1764.33 | 4000.00 | 628000.00 |
| 84 | 2031-09 | 5753.17 | 1753.17 | 4000.00 | 624000.00 |
| 85 | 2031-10 | 5742.00 | 1742.00 | 4000.00 | 620000.00 |
| 86 | 2031-11 | 5730.83 | 1730.83 | 4000.00 | 616000.00 |
| 87 | 2031-12 | 5719.67 | 1719.67 | 4000.00 | 612000.00 |
| 88 | 2032-01 | 5708.50 | 1708.50 | 4000.00 | 608000.00 |
| 89 | 2032-02 | 5697.33 | 1697.33 | 4000.00 | 604000.00 |
| 90 | 2032-03 | 5686.17 | 1686.17 | 4000.00 | 600000.00 |
| 91 | 2032-04 | 5675.00 | 1675.00 | 4000.00 | 596000.00 |
| 92 | 2032-05 | 5663.83 | 1663.83 | 4000.00 | 592000.00 |
| 93 | 2032-06 | 5652.67 | 1652.67 | 4000.00 | 588000.00 |
| 94 | 2032-07 | 5641.50 | 1641.50 | 4000.00 | 584000.00 |
| 95 | 2032-08 | 5630.33 | 1630.33 | 4000.00 | 580000.00 |
| 96 | 2032-09 | 5619.17 | 1619.17 | 4000.00 | 576000.00 |
| 97 | 2032-10 | 5608.00 | 1608.00 | 4000.00 | 572000.00 |
| 98 | 2032-11 | 5596.83 | 1596.83 | 4000.00 | 568000.00 |
| 99 | 2032-12 | 5585.67 | 1585.67 | 4000.00 | 564000.00 |
| 100 | 2033-01 | 5574.50 | 1574.50 | 4000.00 | 560000.00 |
| 101 | 2033-02 | 5563.33 | 1563.33 | 4000.00 | 556000.00 |
| 102 | 2033-03 | 5552.17 | 1552.17 | 4000.00 | 552000.00 |
| 103 | 2033-04 | 5541.00 | 1541.00 | 4000.00 | 548000.00 |
| 104 | 2033-05 | 5529.83 | 1529.83 | 4000.00 | 544000.00 |
| 105 | 2033-06 | 5518.67 | 1518.67 | 4000.00 | 540000.00 |
| 106 | 2033-07 | 5507.50 | 1507.50 | 4000.00 | 536000.00 |
| 107 | 2033-08 | 5496.33 | 1496.33 | 4000.00 | 532000.00 |
| 108 | 2033-09 | 5485.17 | 1485.17 | 4000.00 | 528000.00 |
| 109 | 2033-10 | 5474.00 | 1474.00 | 4000.00 | 524000.00 |
| 110 | 2033-11 | 5462.83 | 1462.83 | 4000.00 | 520000.00 |
| 111 | 2033-12 | 5451.67 | 1451.67 | 4000.00 | 516000.00 |
| 112 | 2034-01 | 5440.50 | 1440.50 | 4000.00 | 512000.00 |
| 113 | 2034-02 | 5429.33 | 1429.33 | 4000.00 | 508000.00 |
| 114 | 2034-03 | 5418.17 | 1418.17 | 4000.00 | 504000.00 |
| 115 | 2034-04 | 5407.00 | 1407.00 | 4000.00 | 500000.00 |
| 116 | 2034-05 | 5395.83 | 1395.83 | 4000.00 | 496000.00 |
| 117 | 2034-06 | 5384.67 | 1384.67 | 4000.00 | 492000.00 |
| 118 | 2034-07 | 5373.50 | 1373.50 | 4000.00 | 488000.00 |
| 119 | 2034-08 | 5362.33 | 1362.33 | 4000.00 | 484000.00 |
| 120 | 2034-09 | 5351.17 | 1351.17 | 4000.00 | 480000.00 |
| 121 | 2034-10 | 5340.00 | 1340.00 | 4000.00 | 476000.00 |
| 122 | 2034-11 | 5328.83 | 1328.83 | 4000.00 | 472000.00 |
| 123 | 2034-12 | 5317.67 | 1317.67 | 4000.00 | 468000.00 |
| 124 | 2035-01 | 5306.50 | 1306.50 | 4000.00 | 464000.00 |
| 125 | 2035-02 | 5295.33 | 1295.33 | 4000.00 | 460000.00 |
| 126 | 2035-03 | 5284.17 | 1284.17 | 4000.00 | 456000.00 |
| 127 | 2035-04 | 5273.00 | 1273.00 | 4000.00 | 452000.00 |
| 128 | 2035-05 | 5261.83 | 1261.83 | 4000.00 | 448000.00 |
| 129 | 2035-06 | 5250.67 | 1250.67 | 4000.00 | 444000.00 |
| 130 | 2035-07 | 5239.50 | 1239.50 | 4000.00 | 440000.00 |
| 131 | 2035-08 | 5228.33 | 1228.33 | 4000.00 | 436000.00 |
| 132 | 2035-09 | 5217.17 | 1217.17 | 4000.00 | 432000.00 |
| 133 | 2035-10 | 5206.00 | 1206.00 | 4000.00 | 428000.00 |
| 134 | 2035-11 | 5194.83 | 1194.83 | 4000.00 | 424000.00 |
| 135 | 2035-12 | 5183.67 | 1183.67 | 4000.00 | 420000.00 |
| 136 | 2036-01 | 5172.50 | 1172.50 | 4000.00 | 416000.00 |
| 137 | 2036-02 | 5161.33 | 1161.33 | 4000.00 | 412000.00 |
| 138 | 2036-03 | 5150.17 | 1150.17 | 4000.00 | 408000.00 |
| 139 | 2036-04 | 5139.00 | 1139.00 | 4000.00 | 404000.00 |
| 140 | 2036-05 | 5127.83 | 1127.83 | 4000.00 | 400000.00 |
| 141 | 2036-06 | 5116.67 | 1116.67 | 4000.00 | 396000.00 |
| 142 | 2036-07 | 5105.50 | 1105.50 | 4000.00 | 392000.00 |
| 143 | 2036-08 | 5094.33 | 1094.33 | 4000.00 | 388000.00 |
| 144 | 2036-09 | 5083.17 | 1083.17 | 4000.00 | 384000.00 |
| 145 | 2036-10 | 5072.00 | 1072.00 | 4000.00 | 380000.00 |
| 146 | 2036-11 | 5060.83 | 1060.83 | 4000.00 | 376000.00 |
| 147 | 2036-12 | 5049.67 | 1049.67 | 4000.00 | 372000.00 |
| 148 | 2037-01 | 5038.50 | 1038.50 | 4000.00 | 368000.00 |
| 149 | 2037-02 | 5027.33 | 1027.33 | 4000.00 | 364000.00 |
| 150 | 2037-03 | 5016.17 | 1016.17 | 4000.00 | 360000.00 |
| 151 | 2037-04 | 5005.00 | 1005.00 | 4000.00 | 356000.00 |
| 152 | 2037-05 | 4993.83 | 993.83 | 4000.00 | 352000.00 |
| 153 | 2037-06 | 4982.67 | 982.67 | 4000.00 | 348000.00 |
| 154 | 2037-07 | 4971.50 | 971.50 | 4000.00 | 344000.00 |
| 155 | 2037-08 | 4960.33 | 960.33 | 4000.00 | 340000.00 |
| 156 | 2037-09 | 4949.17 | 949.17 | 4000.00 | 336000.00 |
| 157 | 2037-10 | 4938.00 | 938.00 | 4000.00 | 332000.00 |
| 158 | 2037-11 | 4926.83 | 926.83 | 4000.00 | 328000.00 |
| 159 | 2037-12 | 4915.67 | 915.67 | 4000.00 | 324000.00 |
| 160 | 2038-01 | 4904.50 | 904.50 | 4000.00 | 320000.00 |
| 161 | 2038-02 | 4893.33 | 893.33 | 4000.00 | 316000.00 |
| 162 | 2038-03 | 4882.17 | 882.17 | 4000.00 | 312000.00 |
| 163 | 2038-04 | 4871.00 | 871.00 | 4000.00 | 308000.00 |
| 164 | 2038-05 | 4859.83 | 859.83 | 4000.00 | 304000.00 |
| 165 | 2038-06 | 4848.67 | 848.67 | 4000.00 | 300000.00 |
| 166 | 2038-07 | 4837.50 | 837.50 | 4000.00 | 296000.00 |
| 167 | 2038-08 | 4826.33 | 826.33 | 4000.00 | 292000.00 |
| 168 | 2038-09 | 4815.17 | 815.17 | 4000.00 | 288000.00 |
| 169 | 2038-10 | 4804.00 | 804.00 | 4000.00 | 284000.00 |
| 170 | 2038-11 | 4792.83 | 792.83 | 4000.00 | 280000.00 |
| 171 | 2038-12 | 4781.67 | 781.67 | 4000.00 | 276000.00 |
| 172 | 2039-01 | 4770.50 | 770.50 | 4000.00 | 272000.00 |
| 173 | 2039-02 | 4759.33 | 759.33 | 4000.00 | 268000.00 |
| 174 | 2039-03 | 4748.17 | 748.17 | 4000.00 | 264000.00 |
| 175 | 2039-04 | 4737.00 | 737.00 | 4000.00 | 260000.00 |
| 176 | 2039-05 | 4725.83 | 725.83 | 4000.00 | 256000.00 |
| 177 | 2039-06 | 4714.67 | 714.67 | 4000.00 | 252000.00 |
| 178 | 2039-07 | 4703.50 | 703.50 | 4000.00 | 248000.00 |
| 179 | 2039-08 | 4692.33 | 692.33 | 4000.00 | 244000.00 |
| 180 | 2039-09 | 4681.17 | 681.17 | 4000.00 | 240000.00 |
| 181 | 2039-10 | 4670.00 | 670.00 | 4000.00 | 236000.00 |
| 182 | 2039-11 | 4658.83 | 658.83 | 4000.00 | 232000.00 |
| 183 | 2039-12 | 4647.67 | 647.67 | 4000.00 | 228000.00 |
| 184 | 2040-01 | 4636.50 | 636.50 | 4000.00 | 224000.00 |
| 185 | 2040-02 | 4625.33 | 625.33 | 4000.00 | 220000.00 |
| 186 | 2040-03 | 4614.17 | 614.17 | 4000.00 | 216000.00 |
| 187 | 2040-04 | 4603.00 | 603.00 | 4000.00 | 212000.00 |
| 188 | 2040-05 | 4591.83 | 591.83 | 4000.00 | 208000.00 |
| 189 | 2040-06 | 4580.67 | 580.67 | 4000.00 | 204000.00 |
| 190 | 2040-07 | 4569.50 | 569.50 | 4000.00 | 200000.00 |
| 191 | 2040-08 | 4558.33 | 558.33 | 4000.00 | 196000.00 |
| 192 | 2040-09 | 4547.17 | 547.17 | 4000.00 | 192000.00 |
| 193 | 2040-10 | 4536.00 | 536.00 | 4000.00 | 188000.00 |
| 194 | 2040-11 | 4524.83 | 524.83 | 4000.00 | 184000.00 |
| 195 | 2040-12 | 4513.67 | 513.67 | 4000.00 | 180000.00 |
| 196 | 2041-01 | 4502.50 | 502.50 | 4000.00 | 176000.00 |
| 197 | 2041-02 | 4491.33 | 491.33 | 4000.00 | 172000.00 |
| 198 | 2041-03 | 4480.17 | 480.17 | 4000.00 | 168000.00 |
| 199 | 2041-04 | 4469.00 | 469.00 | 4000.00 | 164000.00 |
| 200 | 2041-05 | 4457.83 | 457.83 | 4000.00 | 160000.00 |
| 201 | 2041-06 | 4446.67 | 446.67 | 4000.00 | 156000.00 |
| 202 | 2041-07 | 4435.50 | 435.50 | 4000.00 | 152000.00 |
| 203 | 2041-08 | 4424.33 | 424.33 | 4000.00 | 148000.00 |
| 204 | 2041-09 | 4413.17 | 413.17 | 4000.00 | 144000.00 |
| 205 | 2041-10 | 4402.00 | 402.00 | 4000.00 | 140000.00 |
| 206 | 2041-11 | 4390.83 | 390.83 | 4000.00 | 136000.00 |
| 207 | 2041-12 | 4379.67 | 379.67 | 4000.00 | 132000.00 |
| 208 | 2042-01 | 4368.50 | 368.50 | 4000.00 | 128000.00 |
| 209 | 2042-02 | 4357.33 | 357.33 | 4000.00 | 124000.00 |
| 210 | 2042-03 | 4346.17 | 346.17 | 4000.00 | 120000.00 |
| 211 | 2042-04 | 4335.00 | 335.00 | 4000.00 | 116000.00 |
| 212 | 2042-05 | 4323.83 | 323.83 | 4000.00 | 112000.00 |
| 213 | 2042-06 | 4312.67 | 312.67 | 4000.00 | 108000.00 |
| 214 | 2042-07 | 4301.50 | 301.50 | 4000.00 | 104000.00 |
| 215 | 2042-08 | 4290.33 | 290.33 | 4000.00 | 100000.00 |
| 216 | 2042-09 | 4279.17 | 279.17 | 4000.00 | 96000.00 |
| 217 | 2042-10 | 4268.00 | 268.00 | 4000.00 | 92000.00 |
| 218 | 2042-11 | 4256.83 | 256.83 | 4000.00 | 88000.00 |
| 219 | 2042-12 | 4245.67 | 245.67 | 4000.00 | 84000.00 |
| 220 | 2043-01 | 4234.50 | 234.50 | 4000.00 | 80000.00 |
| 221 | 2043-02 | 4223.33 | 223.33 | 4000.00 | 76000.00 |
| 222 | 2043-03 | 4212.17 | 212.17 | 4000.00 | 72000.00 |
| 223 | 2043-04 | 4201.00 | 201.00 | 4000.00 | 68000.00 |
| 224 | 2043-05 | 4189.83 | 189.83 | 4000.00 | 64000.00 |
| 225 | 2043-06 | 4178.67 | 178.67 | 4000.00 | 60000.00 |
| 226 | 2043-07 | 4167.50 | 167.50 | 4000.00 | 56000.00 |
| 227 | 2043-08 | 4156.33 | 156.33 | 4000.00 | 52000.00 |
| 228 | 2043-09 | 4145.17 | 145.17 | 4000.00 | 48000.00 |
| 229 | 2043-10 | 4134.00 | 134.00 | 4000.00 | 44000.00 |
| 230 | 2043-11 | 4122.83 | 122.83 | 4000.00 | 40000.00 |
| 231 | 2043-12 | 4111.67 | 111.67 | 4000.00 | 36000.00 |
| 232 | 2044-01 | 4100.50 | 100.50 | 4000.00 | 32000.00 |
| 233 | 2044-02 | 4089.33 | 89.33 | 4000.00 | 28000.00 |
| 234 | 2044-03 | 4078.17 | 78.17 | 4000.00 | 24000.00 |
| 235 | 2044-04 | 4067.00 | 67.00 | 4000.00 | 20000.00 |
| 236 | 2044-05 | 4055.83 | 55.83 | 4000.00 | 16000.00 |
| 237 | 2044-06 | 4044.67 | 44.67 | 4000.00 | 12000.00 |
| 238 | 2044-07 | 4033.50 | 33.50 | 4000.00 | 8000.00 |
| 239 | 2044-08 | 4022.33 | 22.33 | 4000.00 | 4000.00 |
| 240 | 2044-09 | 4011.17 | 11.17 | 4000.00 | 0.00 |