贷款84万（公积金贷款）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：4595.8元
利息总额：26.3万
本息合计：110.3万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 4595.80 | 1995.00 | 2600.80 | 837399.20 |
| 2 | 2024-06 | 4595.80 | 1988.82 | 2606.97 | 834792.23 |
| 3 | 2024-07 | 4595.80 | 1982.63 | 2613.17 | 832179.06 |
| 4 | 2024-08 | 4595.80 | 1976.43 | 2619.37 | 829559.69 |
| 5 | 2024-09 | 4595.80 | 1970.20 | 2625.59 | 826934.10 |
| 6 | 2024-10 | 4595.80 | 1963.97 | 2631.83 | 824302.27 |
| 7 | 2024-11 | 4595.80 | 1957.72 | 2638.08 | 821664.19 |
| 8 | 2024-12 | 4595.80 | 1951.45 | 2644.34 | 819019.84 |
| 9 | 2025-01 | 4595.80 | 1945.17 | 2650.63 | 816369.22 |
| 10 | 2025-02 | 4595.80 | 1938.88 | 2656.92 | 813712.30 |
| 11 | 2025-03 | 4595.80 | 1932.57 | 2663.23 | 811049.07 |
| 12 | 2025-04 | 4595.80 | 1926.24 | 2669.56 | 808379.51 |
| 13 | 2025-05 | 4595.80 | 1919.90 | 2675.90 | 805703.62 |
| 14 | 2025-06 | 4595.80 | 1913.55 | 2682.25 | 803021.36 |
| 15 | 2025-07 | 4595.80 | 1907.18 | 2688.62 | 800332.74 |
| 16 | 2025-08 | 4595.80 | 1900.79 | 2695.01 | 797637.74 |
| 17 | 2025-09 | 4595.80 | 1894.39 | 2701.41 | 794936.33 |
| 18 | 2025-10 | 4595.80 | 1887.97 | 2707.82 | 792228.50 |
| 19 | 2025-11 | 4595.80 | 1881.54 | 2714.25 | 789514.25 |
| 20 | 2025-12 | 4595.80 | 1875.10 | 2720.70 | 786793.55 |
| 21 | 2026-01 | 4595.80 | 1868.63 | 2727.16 | 784066.39 |
| 22 | 2026-02 | 4595.80 | 1862.16 | 2733.64 | 781332.75 |
| 23 | 2026-03 | 4595.80 | 1855.67 | 2740.13 | 778592.61 |
| 24 | 2026-04 | 4595.80 | 1849.16 | 2746.64 | 775845.97 |
| 25 | 2026-05 | 4595.80 | 1842.63 | 2753.16 | 773092.81 |
| 26 | 2026-06 | 4595.80 | 1836.10 | 2759.70 | 770333.11 |
| 27 | 2026-07 | 4595.80 | 1829.54 | 2766.26 | 767566.85 |
| 28 | 2026-08 | 4595.80 | 1822.97 | 2772.83 | 764794.03 |
| 29 | 2026-09 | 4595.80 | 1816.39 | 2779.41 | 762014.62 |
| 30 | 2026-10 | 4595.80 | 1809.78 | 2786.01 | 759228.60 |
| 31 | 2026-11 | 4595.80 | 1803.17 | 2792.63 | 756435.97 |
| 32 | 2026-12 | 4595.80 | 1796.54 | 2799.26 | 753636.71 |
| 33 | 2027-01 | 4595.80 | 1789.89 | 2805.91 | 750830.80 |
| 34 | 2027-02 | 4595.80 | 1783.22 | 2812.57 | 748018.23 |
| 35 | 2027-03 | 4595.80 | 1776.54 | 2819.25 | 745198.97 |
| 36 | 2027-04 | 4595.80 | 1769.85 | 2825.95 | 742373.02 |
| 37 | 2027-05 | 4595.80 | 1763.14 | 2832.66 | 739540.36 |
| 38 | 2027-06 | 4595.80 | 1756.41 | 2839.39 | 736700.97 |
| 39 | 2027-07 | 4595.80 | 1749.66 | 2846.13 | 733854.84 |
| 40 | 2027-08 | 4595.80 | 1742.91 | 2852.89 | 731001.95 |
| 41 | 2027-09 | 4595.80 | 1736.13 | 2859.67 | 728142.28 |
| 42 | 2027-10 | 4595.80 | 1729.34 | 2866.46 | 725275.82 |
| 43 | 2027-11 | 4595.80 | 1722.53 | 2873.27 | 722402.55 |
| 44 | 2027-12 | 4595.80 | 1715.71 | 2880.09 | 719522.46 |
| 45 | 2028-01 | 4595.80 | 1708.87 | 2886.93 | 716635.53 |
| 46 | 2028-02 | 4595.80 | 1702.01 | 2893.79 | 713741.74 |
| 47 | 2028-03 | 4595.80 | 1695.14 | 2900.66 | 710841.08 |
| 48 | 2028-04 | 4595.80 | 1688.25 | 2907.55 | 707933.53 |
| 49 | 2028-05 | 4595.80 | 1681.34 | 2914.46 | 705019.08 |
| 50 | 2028-06 | 4595.80 | 1674.42 | 2921.38 | 702097.70 |
| 51 | 2028-07 | 4595.80 | 1667.48 | 2928.32 | 699169.39 |
| 52 | 2028-08 | 4595.80 | 1660.53 | 2935.27 | 696234.12 |
| 53 | 2028-09 | 4595.80 | 1653.56 | 2942.24 | 693291.87 |
| 54 | 2028-10 | 4595.80 | 1646.57 | 2949.23 | 690342.64 |
| 55 | 2028-11 | 4595.80 | 1639.56 | 2956.23 | 687386.41 |
| 56 | 2028-12 | 4595.80 | 1632.54 | 2963.25 | 684423.16 |
| 57 | 2029-01 | 4595.80 | 1625.50 | 2970.29 | 681452.86 |
| 58 | 2029-02 | 4595.80 | 1618.45 | 2977.35 | 678475.52 |
| 59 | 2029-03 | 4595.80 | 1611.38 | 2984.42 | 675491.10 |
| 60 | 2029-04 | 4595.80 | 1604.29 | 2991.51 | 672499.59 |
| 61 | 2029-05 | 4595.80 | 1597.19 | 2998.61 | 669500.98 |
| 62 | 2029-06 | 4595.80 | 1590.06 | 3005.73 | 666495.25 |
| 63 | 2029-07 | 4595.80 | 1582.93 | 3012.87 | 663482.38 |
| 64 | 2029-08 | 4595.80 | 1575.77 | 3020.03 | 660462.35 |
| 65 | 2029-09 | 4595.80 | 1568.60 | 3027.20 | 657435.15 |
| 66 | 2029-10 | 4595.80 | 1561.41 | 3034.39 | 654400.76 |
| 67 | 2029-11 | 4595.80 | 1554.20 | 3041.60 | 651359.17 |
| 68 | 2029-12 | 4595.80 | 1546.98 | 3048.82 | 648310.35 |
| 69 | 2030-01 | 4595.80 | 1539.74 | 3056.06 | 645254.29 |
| 70 | 2030-02 | 4595.80 | 1532.48 | 3063.32 | 642190.97 |
| 71 | 2030-03 | 4595.80 | 1525.20 | 3070.59 | 639120.38 |
| 72 | 2030-04 | 4595.80 | 1517.91 | 3077.89 | 636042.49 |
| 73 | 2030-05 | 4595.80 | 1510.60 | 3085.20 | 632957.29 |
| 74 | 2030-06 | 4595.80 | 1503.27 | 3092.52 | 629864.77 |
| 75 | 2030-07 | 4595.80 | 1495.93 | 3099.87 | 626764.90 |
| 76 | 2030-08 | 4595.80 | 1488.57 | 3107.23 | 623657.67 |
| 77 | 2030-09 | 4595.80 | 1481.19 | 3114.61 | 620543.06 |
| 78 | 2030-10 | 4595.80 | 1473.79 | 3122.01 | 617421.05 |
| 79 | 2030-11 | 4595.80 | 1466.38 | 3129.42 | 614291.63 |
| 80 | 2030-12 | 4595.80 | 1458.94 | 3136.85 | 611154.78 |
| 81 | 2031-01 | 4595.80 | 1451.49 | 3144.30 | 608010.47 |
| 82 | 2031-02 | 4595.80 | 1444.02 | 3151.77 | 604858.70 |
| 83 | 2031-03 | 4595.80 | 1436.54 | 3159.26 | 601699.44 |
| 84 | 2031-04 | 4595.80 | 1429.04 | 3166.76 | 598532.68 |
| 85 | 2031-05 | 4595.80 | 1421.52 | 3174.28 | 595358.40 |
| 86 | 2031-06 | 4595.80 | 1413.98 | 3181.82 | 592176.58 |
| 87 | 2031-07 | 4595.80 | 1406.42 | 3189.38 | 588987.20 |
| 88 | 2031-08 | 4595.80 | 1398.84 | 3196.95 | 585790.25 |
| 89 | 2031-09 | 4595.80 | 1391.25 | 3204.55 | 582585.70 |
| 90 | 2031-10 | 4595.80 | 1383.64 | 3212.16 | 579373.54 |
| 91 | 2031-11 | 4595.80 | 1376.01 | 3219.79 | 576153.76 |
| 92 | 2031-12 | 4595.80 | 1368.37 | 3227.43 | 572926.33 |
| 93 | 2032-01 | 4595.80 | 1360.70 | 3235.10 | 569691.23 |
| 94 | 2032-02 | 4595.80 | 1353.02 | 3242.78 | 566448.45 |
| 95 | 2032-03 | 4595.80 | 1345.32 | 3250.48 | 563197.97 |
| 96 | 2032-04 | 4595.80 | 1337.60 | 3258.20 | 559939.76 |
| 97 | 2032-05 | 4595.80 | 1329.86 | 3265.94 | 556673.82 |
| 98 | 2032-06 | 4595.80 | 1322.10 | 3273.70 | 553400.13 |
| 99 | 2032-07 | 4595.80 | 1314.33 | 3281.47 | 550118.65 |
| 100 | 2032-08 | 4595.80 | 1306.53 | 3289.27 | 546829.39 |
| 101 | 2032-09 | 4595.80 | 1298.72 | 3297.08 | 543532.31 |
| 102 | 2032-10 | 4595.80 | 1290.89 | 3304.91 | 540227.40 |
| 103 | 2032-11 | 4595.80 | 1283.04 | 3312.76 | 536914.65 |
| 104 | 2032-12 | 4595.80 | 1275.17 | 3320.63 | 533594.02 |
| 105 | 2033-01 | 4595.80 | 1267.29 | 3328.51 | 530265.51 |
| 106 | 2033-02 | 4595.80 | 1259.38 | 3336.42 | 526929.09 |
| 107 | 2033-03 | 4595.80 | 1251.46 | 3344.34 | 523584.75 |
| 108 | 2033-04 | 4595.80 | 1243.51 | 3352.28 | 520232.47 |
| 109 | 2033-05 | 4595.80 | 1235.55 | 3360.25 | 516872.22 |
| 110 | 2033-06 | 4595.80 | 1227.57 | 3368.23 | 513504.00 |
| 111 | 2033-07 | 4595.80 | 1219.57 | 3376.23 | 510127.77 |
| 112 | 2033-08 | 4595.80 | 1211.55 | 3384.24 | 506743.53 |
| 113 | 2033-09 | 4595.80 | 1203.52 | 3392.28 | 503351.25 |
| 114 | 2033-10 | 4595.80 | 1195.46 | 3400.34 | 499950.91 |
| 115 | 2033-11 | 4595.80 | 1187.38 | 3408.41 | 496542.49 |
| 116 | 2033-12 | 4595.80 | 1179.29 | 3416.51 | 493125.99 |
| 117 | 2034-01 | 4595.80 | 1171.17 | 3424.62 | 489701.36 |
| 118 | 2034-02 | 4595.80 | 1163.04 | 3432.76 | 486268.61 |
| 119 | 2034-03 | 4595.80 | 1154.89 | 3440.91 | 482827.70 |
| 120 | 2034-04 | 4595.80 | 1146.72 | 3449.08 | 479378.61 |
| 121 | 2034-05 | 4595.80 | 1138.52 | 3457.27 | 475921.34 |
| 122 | 2034-06 | 4595.80 | 1130.31 | 3465.48 | 472455.86 |
| 123 | 2034-07 | 4595.80 | 1122.08 | 3473.71 | 468982.14 |
| 124 | 2034-08 | 4595.80 | 1113.83 | 3481.96 | 465500.18 |
| 125 | 2034-09 | 4595.80 | 1105.56 | 3490.23 | 462009.94 |
| 126 | 2034-10 | 4595.80 | 1097.27 | 3498.52 | 458511.42 |
| 127 | 2034-11 | 4595.80 | 1088.96 | 3506.83 | 455004.59 |
| 128 | 2034-12 | 4595.80 | 1080.64 | 3515.16 | 451489.43 |
| 129 | 2035-01 | 4595.80 | 1072.29 | 3523.51 | 447965.92 |
| 130 | 2035-02 | 4595.80 | 1063.92 | 3531.88 | 444434.04 |
| 131 | 2035-03 | 4595.80 | 1055.53 | 3540.27 | 440893.77 |
| 132 | 2035-04 | 4595.80 | 1047.12 | 3548.67 | 437345.10 |
| 133 | 2035-05 | 4595.80 | 1038.69 | 3557.10 | 433787.99 |
| 134 | 2035-06 | 4595.80 | 1030.25 | 3565.55 | 430222.44 |
| 135 | 2035-07 | 4595.80 | 1021.78 | 3574.02 | 426648.42 |
| 136 | 2035-08 | 4595.80 | 1013.29 | 3582.51 | 423065.92 |
| 137 | 2035-09 | 4595.80 | 1004.78 | 3591.02 | 419474.90 |
| 138 | 2035-10 | 4595.80 | 996.25 | 3599.54 | 415875.36 |
| 139 | 2035-11 | 4595.80 | 987.70 | 3608.09 | 412267.26 |
| 140 | 2035-12 | 4595.80 | 979.13 | 3616.66 | 408650.60 |
| 141 | 2036-01 | 4595.80 | 970.55 | 3625.25 | 405025.35 |
| 142 | 2036-02 | 4595.80 | 961.94 | 3633.86 | 401391.49 |
| 143 | 2036-03 | 4595.80 | 953.30 | 3642.49 | 397748.99 |
| 144 | 2036-04 | 4595.80 | 944.65 | 3651.14 | 394097.85 |
| 145 | 2036-05 | 4595.80 | 935.98 | 3659.81 | 390438.03 |
| 146 | 2036-06 | 4595.80 | 927.29 | 3668.51 | 386769.53 |
| 147 | 2036-07 | 4595.80 | 918.58 | 3677.22 | 383092.31 |
| 148 | 2036-08 | 4595.80 | 909.84 | 3685.95 | 379406.35 |
| 149 | 2036-09 | 4595.80 | 901.09 | 3694.71 | 375711.65 |
| 150 | 2036-10 | 4595.80 | 892.32 | 3703.48 | 372008.16 |
| 151 | 2036-11 | 4595.80 | 883.52 | 3712.28 | 368295.89 |
| 152 | 2036-12 | 4595.80 | 874.70 | 3721.09 | 364574.79 |
| 153 | 2037-01 | 4595.80 | 865.87 | 3729.93 | 360844.86 |
| 154 | 2037-02 | 4595.80 | 857.01 | 3738.79 | 357106.07 |
| 155 | 2037-03 | 4595.80 | 848.13 | 3747.67 | 353358.40 |
| 156 | 2037-04 | 4595.80 | 839.23 | 3756.57 | 349601.83 |
| 157 | 2037-05 | 4595.80 | 830.30 | 3765.49 | 345836.33 |
| 158 | 2037-06 | 4595.80 | 821.36 | 3774.44 | 342061.90 |
| 159 | 2037-07 | 4595.80 | 812.40 | 3783.40 | 338278.50 |
| 160 | 2037-08 | 4595.80 | 803.41 | 3792.39 | 334486.11 |
| 161 | 2037-09 | 4595.80 | 794.40 | 3801.39 | 330684.72 |
| 162 | 2037-10 | 4595.80 | 785.38 | 3810.42 | 326874.30 |
| 163 | 2037-11 | 4595.80 | 776.33 | 3819.47 | 323054.83 |
| 164 | 2037-12 | 4595.80 | 767.26 | 3828.54 | 319226.29 |
| 165 | 2038-01 | 4595.80 | 758.16 | 3837.63 | 315388.65 |
| 166 | 2038-02 | 4595.80 | 749.05 | 3846.75 | 311541.90 |
| 167 | 2038-03 | 4595.80 | 739.91 | 3855.89 | 307686.02 |
| 168 | 2038-04 | 4595.80 | 730.75 | 3865.04 | 303820.97 |
| 169 | 2038-05 | 4595.80 | 721.57 | 3874.22 | 299946.75 |
| 170 | 2038-06 | 4595.80 | 712.37 | 3883.42 | 296063.33 |
| 171 | 2038-07 | 4595.80 | 703.15 | 3892.65 | 292170.68 |
| 172 | 2038-08 | 4595.80 | 693.91 | 3901.89 | 288268.79 |
| 173 | 2038-09 | 4595.80 | 684.64 | 3911.16 | 284357.63 |
| 174 | 2038-10 | 4595.80 | 675.35 | 3920.45 | 280437.18 |
| 175 | 2038-11 | 4595.80 | 666.04 | 3929.76 | 276507.42 |
| 176 | 2038-12 | 4595.80 | 656.71 | 3939.09 | 272568.33 |
| 177 | 2039-01 | 4595.80 | 647.35 | 3948.45 | 268619.88 |
| 178 | 2039-02 | 4595.80 | 637.97 | 3957.83 | 264662.06 |
| 179 | 2039-03 | 4595.80 | 628.57 | 3967.22 | 260694.83 |
| 180 | 2039-04 | 4595.80 | 619.15 | 3976.65 | 256718.18 |
| 181 | 2039-05 | 4595.80 | 609.71 | 3986.09 | 252732.09 |
| 182 | 2039-06 | 4595.80 | 600.24 | 3995.56 | 248736.53 |
| 183 | 2039-07 | 4595.80 | 590.75 | 4005.05 | 244731.49 |
| 184 | 2039-08 | 4595.80 | 581.24 | 4014.56 | 240716.93 |
| 185 | 2039-09 | 4595.80 | 571.70 | 4024.09 | 236692.83 |
| 186 | 2039-10 | 4595.80 | 562.15 | 4033.65 | 232659.18 |
| 187 | 2039-11 | 4595.80 | 552.57 | 4043.23 | 228615.95 |
| 188 | 2039-12 | 4595.80 | 542.96 | 4052.83 | 224563.11 |
| 189 | 2040-01 | 4595.80 | 533.34 | 4062.46 | 220500.65 |
| 190 | 2040-02 | 4595.80 | 523.69 | 4072.11 | 216428.54 |
| 191 | 2040-03 | 4595.80 | 514.02 | 4081.78 | 212346.77 |
| 192 | 2040-04 | 4595.80 | 504.32 | 4091.47 | 208255.29 |
| 193 | 2040-05 | 4595.80 | 494.61 | 4101.19 | 204154.10 |
| 194 | 2040-06 | 4595.80 | 484.87 | 4110.93 | 200043.17 |
| 195 | 2040-07 | 4595.80 | 475.10 | 4120.69 | 195922.47 |
| 196 | 2040-08 | 4595.80 | 465.32 | 4130.48 | 191791.99 |
| 197 | 2040-09 | 4595.80 | 455.51 | 4140.29 | 187651.70 |
| 198 | 2040-10 | 4595.80 | 445.67 | 4150.12 | 183501.58 |
| 199 | 2040-11 | 4595.80 | 435.82 | 4159.98 | 179341.60 |
| 200 | 2040-12 | 4595.80 | 425.94 | 4169.86 | 175171.73 |
| 201 | 2041-01 | 4595.80 | 416.03 | 4179.76 | 170991.97 |
| 202 | 2041-02 | 4595.80 | 406.11 | 4189.69 | 166802.28 |
| 203 | 2041-03 | 4595.80 | 396.16 | 4199.64 | 162602.64 |
| 204 | 2041-04 | 4595.80 | 386.18 | 4209.62 | 158393.02 |
| 205 | 2041-05 | 4595.80 | 376.18 | 4219.61 | 154173.41 |
| 206 | 2041-06 | 4595.80 | 366.16 | 4229.64 | 149943.77 |
| 207 | 2041-07 | 4595.80 | 356.12 | 4239.68 | 145704.09 |
| 208 | 2041-08 | 4595.80 | 346.05 | 4249.75 | 141454.34 |
| 209 | 2041-09 | 4595.80 | 335.95 | 4259.84 | 137194.50 |
| 210 | 2041-10 | 4595.80 | 325.84 | 4269.96 | 132924.54 |
| 211 | 2041-11 | 4595.80 | 315.70 | 4280.10 | 128644.44 |
| 212 | 2041-12 | 4595.80 | 305.53 | 4290.27 | 124354.17 |
| 213 | 2042-01 | 4595.80 | 295.34 | 4300.46 | 120053.71 |
| 214 | 2042-02 | 4595.80 | 285.13 | 4310.67 | 115743.04 |
| 215 | 2042-03 | 4595.80 | 274.89 | 4320.91 | 111422.13 |
| 216 | 2042-04 | 4595.80 | 264.63 | 4331.17 | 107090.96 |
| 217 | 2042-05 | 4595.80 | 254.34 | 4341.46 | 102749.51 |
| 218 | 2042-06 | 4595.80 | 244.03 | 4351.77 | 98397.74 |
| 219 | 2042-07 | 4595.80 | 233.69 | 4362.10 | 94035.64 |
| 220 | 2042-08 | 4595.80 | 223.33 | 4372.46 | 89663.18 |
| 221 | 2042-09 | 4595.80 | 212.95 | 4382.85 | 85280.33 |
| 222 | 2042-10 | 4595.80 | 202.54 | 4393.26 | 80887.07 |
| 223 | 2042-11 | 4595.80 | 192.11 | 4403.69 | 76483.38 |
| 224 | 2042-12 | 4595.80 | 181.65 | 4414.15 | 72069.23 |
| 225 | 2043-01 | 4595.80 | 171.16 | 4424.63 | 67644.60 |
| 226 | 2043-02 | 4595.80 | 160.66 | 4435.14 | 63209.46 |
| 227 | 2043-03 | 4595.80 | 150.12 | 4445.67 | 58763.78 |
| 228 | 2043-04 | 4595.80 | 139.56 | 4456.23 | 54307.55 |
| 229 | 2043-05 | 4595.80 | 128.98 | 4466.82 | 49840.73 |
| 230 | 2043-06 | 4595.80 | 118.37 | 4477.43 | 45363.31 |
| 231 | 2043-07 | 4595.80 | 107.74 | 4488.06 | 40875.25 |
| 232 | 2043-08 | 4595.80 | 97.08 | 4498.72 | 36376.53 |
| 233 | 2043-09 | 4595.80 | 86.39 | 4509.40 | 31867.13 |
| 234 | 2043-10 | 4595.80 | 75.68 | 4520.11 | 27347.01 |
| 235 | 2043-11 | 4595.80 | 64.95 | 4530.85 | 22816.16 |
| 236 | 2043-12 | 4595.80 | 54.19 | 4541.61 | 18274.56 |
| 237 | 2044-01 | 4595.80 | 43.40 | 4552.40 | 13722.16 |
| 238 | 2044-02 | 4595.80 | 32.59 | 4563.21 | 9158.95 |
| 239 | 2044-03 | 4595.80 | 21.75 | 4574.04 | 4584.91 |
| 240 | 2044-04 | 4595.80 | 10.89 | 4584.91 | 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：5495元
每月递减：8.31元
利息总额：24.04万
本息合计：108.04万
节省利息：22593.86元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 5495.00 | 1995.00 | 3500.00 | 836500.00 |
| 2 | 2024-06 | 5486.69 | 1986.69 | 3500.00 | 833000.00 |
| 3 | 2024-07 | 5478.38 | 1978.38 | 3500.00 | 829500.00 |
| 4 | 2024-08 | 5470.06 | 1970.06 | 3500.00 | 826000.00 |
| 5 | 2024-09 | 5461.75 | 1961.75 | 3500.00 | 822500.00 |
| 6 | 2024-10 | 5453.44 | 1953.44 | 3500.00 | 819000.00 |
| 7 | 2024-11 | 5445.13 | 1945.13 | 3500.00 | 815500.00 |
| 8 | 2024-12 | 5436.81 | 1936.81 | 3500.00 | 812000.00 |
| 9 | 2025-01 | 5428.50 | 1928.50 | 3500.00 | 808500.00 |
| 10 | 2025-02 | 5420.19 | 1920.19 | 3500.00 | 805000.00 |
| 11 | 2025-03 | 5411.88 | 1911.88 | 3500.00 | 801500.00 |
| 12 | 2025-04 | 5403.56 | 1903.56 | 3500.00 | 798000.00 |
| 13 | 2025-05 | 5395.25 | 1895.25 | 3500.00 | 794500.00 |
| 14 | 2025-06 | 5386.94 | 1886.94 | 3500.00 | 791000.00 |
| 15 | 2025-07 | 5378.63 | 1878.63 | 3500.00 | 787500.00 |
| 16 | 2025-08 | 5370.31 | 1870.31 | 3500.00 | 784000.00 |
| 17 | 2025-09 | 5362.00 | 1862.00 | 3500.00 | 780500.00 |
| 18 | 2025-10 | 5353.69 | 1853.69 | 3500.00 | 777000.00 |
| 19 | 2025-11 | 5345.38 | 1845.38 | 3500.00 | 773500.00 |
| 20 | 2025-12 | 5337.06 | 1837.06 | 3500.00 | 770000.00 |
| 21 | 2026-01 | 5328.75 | 1828.75 | 3500.00 | 766500.00 |
| 22 | 2026-02 | 5320.44 | 1820.44 | 3500.00 | 763000.00 |
| 23 | 2026-03 | 5312.13 | 1812.13 | 3500.00 | 759500.00 |
| 24 | 2026-04 | 5303.81 | 1803.81 | 3500.00 | 756000.00 |
| 25 | 2026-05 | 5295.50 | 1795.50 | 3500.00 | 752500.00 |
| 26 | 2026-06 | 5287.19 | 1787.19 | 3500.00 | 749000.00 |
| 27 | 2026-07 | 5278.88 | 1778.88 | 3500.00 | 745500.00 |
| 28 | 2026-08 | 5270.56 | 1770.56 | 3500.00 | 742000.00 |
| 29 | 2026-09 | 5262.25 | 1762.25 | 3500.00 | 738500.00 |
| 30 | 2026-10 | 5253.94 | 1753.94 | 3500.00 | 735000.00 |
| 31 | 2026-11 | 5245.63 | 1745.63 | 3500.00 | 731500.00 |
| 32 | 2026-12 | 5237.31 | 1737.31 | 3500.00 | 728000.00 |
| 33 | 2027-01 | 5229.00 | 1729.00 | 3500.00 | 724500.00 |
| 34 | 2027-02 | 5220.69 | 1720.69 | 3500.00 | 721000.00 |
| 35 | 2027-03 | 5212.38 | 1712.38 | 3500.00 | 717500.00 |
| 36 | 2027-04 | 5204.06 | 1704.06 | 3500.00 | 714000.00 |
| 37 | 2027-05 | 5195.75 | 1695.75 | 3500.00 | 710500.00 |
| 38 | 2027-06 | 5187.44 | 1687.44 | 3500.00 | 707000.00 |
| 39 | 2027-07 | 5179.13 | 1679.13 | 3500.00 | 703500.00 |
| 40 | 2027-08 | 5170.81 | 1670.81 | 3500.00 | 700000.00 |
| 41 | 2027-09 | 5162.50 | 1662.50 | 3500.00 | 696500.00 |
| 42 | 2027-10 | 5154.19 | 1654.19 | 3500.00 | 693000.00 |
| 43 | 2027-11 | 5145.88 | 1645.88 | 3500.00 | 689500.00 |
| 44 | 2027-12 | 5137.56 | 1637.56 | 3500.00 | 686000.00 |
| 45 | 2028-01 | 5129.25 | 1629.25 | 3500.00 | 682500.00 |
| 46 | 2028-02 | 5120.94 | 1620.94 | 3500.00 | 679000.00 |
| 47 | 2028-03 | 5112.63 | 1612.63 | 3500.00 | 675500.00 |
| 48 | 2028-04 | 5104.31 | 1604.31 | 3500.00 | 672000.00 |
| 49 | 2028-05 | 5096.00 | 1596.00 | 3500.00 | 668500.00 |
| 50 | 2028-06 | 5087.69 | 1587.69 | 3500.00 | 665000.00 |
| 51 | 2028-07 | 5079.38 | 1579.38 | 3500.00 | 661500.00 |
| 52 | 2028-08 | 5071.06 | 1571.06 | 3500.00 | 658000.00 |
| 53 | 2028-09 | 5062.75 | 1562.75 | 3500.00 | 654500.00 |
| 54 | 2028-10 | 5054.44 | 1554.44 | 3500.00 | 651000.00 |
| 55 | 2028-11 | 5046.13 | 1546.13 | 3500.00 | 647500.00 |
| 56 | 2028-12 | 5037.81 | 1537.81 | 3500.00 | 644000.00 |
| 57 | 2029-01 | 5029.50 | 1529.50 | 3500.00 | 640500.00 |
| 58 | 2029-02 | 5021.19 | 1521.19 | 3500.00 | 637000.00 |
| 59 | 2029-03 | 5012.88 | 1512.88 | 3500.00 | 633500.00 |
| 60 | 2029-04 | 5004.56 | 1504.56 | 3500.00 | 630000.00 |
| 61 | 2029-05 | 4996.25 | 1496.25 | 3500.00 | 626500.00 |
| 62 | 2029-06 | 4987.94 | 1487.94 | 3500.00 | 623000.00 |
| 63 | 2029-07 | 4979.63 | 1479.63 | 3500.00 | 619500.00 |
| 64 | 2029-08 | 4971.31 | 1471.31 | 3500.00 | 616000.00 |
| 65 | 2029-09 | 4963.00 | 1463.00 | 3500.00 | 612500.00 |
| 66 | 2029-10 | 4954.69 | 1454.69 | 3500.00 | 609000.00 |
| 67 | 2029-11 | 4946.38 | 1446.38 | 3500.00 | 605500.00 |
| 68 | 2029-12 | 4938.06 | 1438.06 | 3500.00 | 602000.00 |
| 69 | 2030-01 | 4929.75 | 1429.75 | 3500.00 | 598500.00 |
| 70 | 2030-02 | 4921.44 | 1421.44 | 3500.00 | 595000.00 |
| 71 | 2030-03 | 4913.13 | 1413.13 | 3500.00 | 591500.00 |
| 72 | 2030-04 | 4904.81 | 1404.81 | 3500.00 | 588000.00 |
| 73 | 2030-05 | 4896.50 | 1396.50 | 3500.00 | 584500.00 |
| 74 | 2030-06 | 4888.19 | 1388.19 | 3500.00 | 581000.00 |
| 75 | 2030-07 | 4879.88 | 1379.88 | 3500.00 | 577500.00 |
| 76 | 2030-08 | 4871.56 | 1371.56 | 3500.00 | 574000.00 |
| 77 | 2030-09 | 4863.25 | 1363.25 | 3500.00 | 570500.00 |
| 78 | 2030-10 | 4854.94 | 1354.94 | 3500.00 | 567000.00 |
| 79 | 2030-11 | 4846.63 | 1346.63 | 3500.00 | 563500.00 |
| 80 | 2030-12 | 4838.31 | 1338.31 | 3500.00 | 560000.00 |
| 81 | 2031-01 | 4830.00 | 1330.00 | 3500.00 | 556500.00 |
| 82 | 2031-02 | 4821.69 | 1321.69 | 3500.00 | 553000.00 |
| 83 | 2031-03 | 4813.38 | 1313.38 | 3500.00 | 549500.00 |
| 84 | 2031-04 | 4805.06 | 1305.06 | 3500.00 | 546000.00 |
| 85 | 2031-05 | 4796.75 | 1296.75 | 3500.00 | 542500.00 |
| 86 | 2031-06 | 4788.44 | 1288.44 | 3500.00 | 539000.00 |
| 87 | 2031-07 | 4780.13 | 1280.13 | 3500.00 | 535500.00 |
| 88 | 2031-08 | 4771.81 | 1271.81 | 3500.00 | 532000.00 |
| 89 | 2031-09 | 4763.50 | 1263.50 | 3500.00 | 528500.00 |
| 90 | 2031-10 | 4755.19 | 1255.19 | 3500.00 | 525000.00 |
| 91 | 2031-11 | 4746.88 | 1246.88 | 3500.00 | 521500.00 |
| 92 | 2031-12 | 4738.56 | 1238.56 | 3500.00 | 518000.00 |
| 93 | 2032-01 | 4730.25 | 1230.25 | 3500.00 | 514500.00 |
| 94 | 2032-02 | 4721.94 | 1221.94 | 3500.00 | 511000.00 |
| 95 | 2032-03 | 4713.63 | 1213.63 | 3500.00 | 507500.00 |
| 96 | 2032-04 | 4705.31 | 1205.31 | 3500.00 | 504000.00 |
| 97 | 2032-05 | 4697.00 | 1197.00 | 3500.00 | 500500.00 |
| 98 | 2032-06 | 4688.69 | 1188.69 | 3500.00 | 497000.00 |
| 99 | 2032-07 | 4680.38 | 1180.38 | 3500.00 | 493500.00 |
| 100 | 2032-08 | 4672.06 | 1172.06 | 3500.00 | 490000.00 |
| 101 | 2032-09 | 4663.75 | 1163.75 | 3500.00 | 486500.00 |
| 102 | 2032-10 | 4655.44 | 1155.44 | 3500.00 | 483000.00 |
| 103 | 2032-11 | 4647.13 | 1147.13 | 3500.00 | 479500.00 |
| 104 | 2032-12 | 4638.81 | 1138.81 | 3500.00 | 476000.00 |
| 105 | 2033-01 | 4630.50 | 1130.50 | 3500.00 | 472500.00 |
| 106 | 2033-02 | 4622.19 | 1122.19 | 3500.00 | 469000.00 |
| 107 | 2033-03 | 4613.88 | 1113.88 | 3500.00 | 465500.00 |
| 108 | 2033-04 | 4605.56 | 1105.56 | 3500.00 | 462000.00 |
| 109 | 2033-05 | 4597.25 | 1097.25 | 3500.00 | 458500.00 |
| 110 | 2033-06 | 4588.94 | 1088.94 | 3500.00 | 455000.00 |
| 111 | 2033-07 | 4580.63 | 1080.63 | 3500.00 | 451500.00 |
| 112 | 2033-08 | 4572.31 | 1072.31 | 3500.00 | 448000.00 |
| 113 | 2033-09 | 4564.00 | 1064.00 | 3500.00 | 444500.00 |
| 114 | 2033-10 | 4555.69 | 1055.69 | 3500.00 | 441000.00 |
| 115 | 2033-11 | 4547.38 | 1047.38 | 3500.00 | 437500.00 |
| 116 | 2033-12 | 4539.06 | 1039.06 | 3500.00 | 434000.00 |
| 117 | 2034-01 | 4530.75 | 1030.75 | 3500.00 | 430500.00 |
| 118 | 2034-02 | 4522.44 | 1022.44 | 3500.00 | 427000.00 |
| 119 | 2034-03 | 4514.13 | 1014.13 | 3500.00 | 423500.00 |
| 120 | 2034-04 | 4505.81 | 1005.81 | 3500.00 | 420000.00 |
| 121 | 2034-05 | 4497.50 | 997.50 | 3500.00 | 416500.00 |
| 122 | 2034-06 | 4489.19 | 989.19 | 3500.00 | 413000.00 |
| 123 | 2034-07 | 4480.88 | 980.88 | 3500.00 | 409500.00 |
| 124 | 2034-08 | 4472.56 | 972.56 | 3500.00 | 406000.00 |
| 125 | 2034-09 | 4464.25 | 964.25 | 3500.00 | 402500.00 |
| 126 | 2034-10 | 4455.94 | 955.94 | 3500.00 | 399000.00 |
| 127 | 2034-11 | 4447.63 | 947.63 | 3500.00 | 395500.00 |
| 128 | 2034-12 | 4439.31 | 939.31 | 3500.00 | 392000.00 |
| 129 | 2035-01 | 4431.00 | 931.00 | 3500.00 | 388500.00 |
| 130 | 2035-02 | 4422.69 | 922.69 | 3500.00 | 385000.00 |
| 131 | 2035-03 | 4414.38 | 914.38 | 3500.00 | 381500.00 |
| 132 | 2035-04 | 4406.06 | 906.06 | 3500.00 | 378000.00 |
| 133 | 2035-05 | 4397.75 | 897.75 | 3500.00 | 374500.00 |
| 134 | 2035-06 | 4389.44 | 889.44 | 3500.00 | 371000.00 |
| 135 | 2035-07 | 4381.13 | 881.13 | 3500.00 | 367500.00 |
| 136 | 2035-08 | 4372.81 | 872.81 | 3500.00 | 364000.00 |
| 137 | 2035-09 | 4364.50 | 864.50 | 3500.00 | 360500.00 |
| 138 | 2035-10 | 4356.19 | 856.19 | 3500.00 | 357000.00 |
| 139 | 2035-11 | 4347.88 | 847.88 | 3500.00 | 353500.00 |
| 140 | 2035-12 | 4339.56 | 839.56 | 3500.00 | 350000.00 |
| 141 | 2036-01 | 4331.25 | 831.25 | 3500.00 | 346500.00 |
| 142 | 2036-02 | 4322.94 | 822.94 | 3500.00 | 343000.00 |
| 143 | 2036-03 | 4314.63 | 814.63 | 3500.00 | 339500.00 |
| 144 | 2036-04 | 4306.31 | 806.31 | 3500.00 | 336000.00 |
| 145 | 2036-05 | 4298.00 | 798.00 | 3500.00 | 332500.00 |
| 146 | 2036-06 | 4289.69 | 789.69 | 3500.00 | 329000.00 |
| 147 | 2036-07 | 4281.38 | 781.38 | 3500.00 | 325500.00 |
| 148 | 2036-08 | 4273.06 | 773.06 | 3500.00 | 322000.00 |
| 149 | 2036-09 | 4264.75 | 764.75 | 3500.00 | 318500.00 |
| 150 | 2036-10 | 4256.44 | 756.44 | 3500.00 | 315000.00 |
| 151 | 2036-11 | 4248.13 | 748.13 | 3500.00 | 311500.00 |
| 152 | 2036-12 | 4239.81 | 739.81 | 3500.00 | 308000.00 |
| 153 | 2037-01 | 4231.50 | 731.50 | 3500.00 | 304500.00 |
| 154 | 2037-02 | 4223.19 | 723.19 | 3500.00 | 301000.00 |
| 155 | 2037-03 | 4214.88 | 714.88 | 3500.00 | 297500.00 |
| 156 | 2037-04 | 4206.56 | 706.56 | 3500.00 | 294000.00 |
| 157 | 2037-05 | 4198.25 | 698.25 | 3500.00 | 290500.00 |
| 158 | 2037-06 | 4189.94 | 689.94 | 3500.00 | 287000.00 |
| 159 | 2037-07 | 4181.63 | 681.63 | 3500.00 | 283500.00 |
| 160 | 2037-08 | 4173.31 | 673.31 | 3500.00 | 280000.00 |
| 161 | 2037-09 | 4165.00 | 665.00 | 3500.00 | 276500.00 |
| 162 | 2037-10 | 4156.69 | 656.69 | 3500.00 | 273000.00 |
| 163 | 2037-11 | 4148.38 | 648.38 | 3500.00 | 269500.00 |
| 164 | 2037-12 | 4140.06 | 640.06 | 3500.00 | 266000.00 |
| 165 | 2038-01 | 4131.75 | 631.75 | 3500.00 | 262500.00 |
| 166 | 2038-02 | 4123.44 | 623.44 | 3500.00 | 259000.00 |
| 167 | 2038-03 | 4115.13 | 615.13 | 3500.00 | 255500.00 |
| 168 | 2038-04 | 4106.81 | 606.81 | 3500.00 | 252000.00 |
| 169 | 2038-05 | 4098.50 | 598.50 | 3500.00 | 248500.00 |
| 170 | 2038-06 | 4090.19 | 590.19 | 3500.00 | 245000.00 |
| 171 | 2038-07 | 4081.88 | 581.88 | 3500.00 | 241500.00 |
| 172 | 2038-08 | 4073.56 | 573.56 | 3500.00 | 238000.00 |
| 173 | 2038-09 | 4065.25 | 565.25 | 3500.00 | 234500.00 |
| 174 | 2038-10 | 4056.94 | 556.94 | 3500.00 | 231000.00 |
| 175 | 2038-11 | 4048.63 | 548.63 | 3500.00 | 227500.00 |
| 176 | 2038-12 | 4040.31 | 540.31 | 3500.00 | 224000.00 |
| 177 | 2039-01 | 4032.00 | 532.00 | 3500.00 | 220500.00 |
| 178 | 2039-02 | 4023.69 | 523.69 | 3500.00 | 217000.00 |
| 179 | 2039-03 | 4015.38 | 515.38 | 3500.00 | 213500.00 |
| 180 | 2039-04 | 4007.06 | 507.06 | 3500.00 | 210000.00 |
| 181 | 2039-05 | 3998.75 | 498.75 | 3500.00 | 206500.00 |
| 182 | 2039-06 | 3990.44 | 490.44 | 3500.00 | 203000.00 |
| 183 | 2039-07 | 3982.13 | 482.13 | 3500.00 | 199500.00 |
| 184 | 2039-08 | 3973.81 | 473.81 | 3500.00 | 196000.00 |
| 185 | 2039-09 | 3965.50 | 465.50 | 3500.00 | 192500.00 |
| 186 | 2039-10 | 3957.19 | 457.19 | 3500.00 | 189000.00 |
| 187 | 2039-11 | 3948.88 | 448.88 | 3500.00 | 185500.00 |
| 188 | 2039-12 | 3940.56 | 440.56 | 3500.00 | 182000.00 |
| 189 | 2040-01 | 3932.25 | 432.25 | 3500.00 | 178500.00 |
| 190 | 2040-02 | 3923.94 | 423.94 | 3500.00 | 175000.00 |
| 191 | 2040-03 | 3915.63 | 415.63 | 3500.00 | 171500.00 |
| 192 | 2040-04 | 3907.31 | 407.31 | 3500.00 | 168000.00 |
| 193 | 2040-05 | 3899.00 | 399.00 | 3500.00 | 164500.00 |
| 194 | 2040-06 | 3890.69 | 390.69 | 3500.00 | 161000.00 |
| 195 | 2040-07 | 3882.38 | 382.38 | 3500.00 | 157500.00 |
| 196 | 2040-08 | 3874.06 | 374.06 | 3500.00 | 154000.00 |
| 197 | 2040-09 | 3865.75 | 365.75 | 3500.00 | 150500.00 |
| 198 | 2040-10 | 3857.44 | 357.44 | 3500.00 | 147000.00 |
| 199 | 2040-11 | 3849.13 | 349.13 | 3500.00 | 143500.00 |
| 200 | 2040-12 | 3840.81 | 340.81 | 3500.00 | 140000.00 |
| 201 | 2041-01 | 3832.50 | 332.50 | 3500.00 | 136500.00 |
| 202 | 2041-02 | 3824.19 | 324.19 | 3500.00 | 133000.00 |
| 203 | 2041-03 | 3815.88 | 315.88 | 3500.00 | 129500.00 |
| 204 | 2041-04 | 3807.56 | 307.56 | 3500.00 | 126000.00 |
| 205 | 2041-05 | 3799.25 | 299.25 | 3500.00 | 122500.00 |
| 206 | 2041-06 | 3790.94 | 290.94 | 3500.00 | 119000.00 |
| 207 | 2041-07 | 3782.63 | 282.63 | 3500.00 | 115500.00 |
| 208 | 2041-08 | 3774.31 | 274.31 | 3500.00 | 112000.00 |
| 209 | 2041-09 | 3766.00 | 266.00 | 3500.00 | 108500.00 |
| 210 | 2041-10 | 3757.69 | 257.69 | 3500.00 | 105000.00 |
| 211 | 2041-11 | 3749.38 | 249.38 | 3500.00 | 101500.00 |
| 212 | 2041-12 | 3741.06 | 241.06 | 3500.00 | 98000.00 |
| 213 | 2042-01 | 3732.75 | 232.75 | 3500.00 | 94500.00 |
| 214 | 2042-02 | 3724.44 | 224.44 | 3500.00 | 91000.00 |
| 215 | 2042-03 | 3716.13 | 216.13 | 3500.00 | 87500.00 |
| 216 | 2042-04 | 3707.81 | 207.81 | 3500.00 | 84000.00 |
| 217 | 2042-05 | 3699.50 | 199.50 | 3500.00 | 80500.00 |
| 218 | 2042-06 | 3691.19 | 191.19 | 3500.00 | 77000.00 |
| 219 | 2042-07 | 3682.88 | 182.88 | 3500.00 | 73500.00 |
| 220 | 2042-08 | 3674.56 | 174.56 | 3500.00 | 70000.00 |
| 221 | 2042-09 | 3666.25 | 166.25 | 3500.00 | 66500.00 |
| 222 | 2042-10 | 3657.94 | 157.94 | 3500.00 | 63000.00 |
| 223 | 2042-11 | 3649.63 | 149.63 | 3500.00 | 59500.00 |
| 224 | 2042-12 | 3641.31 | 141.31 | 3500.00 | 56000.00 |
| 225 | 2043-01 | 3633.00 | 133.00 | 3500.00 | 52500.00 |
| 226 | 2043-02 | 3624.69 | 124.69 | 3500.00 | 49000.00 |
| 227 | 2043-03 | 3616.38 | 116.38 | 3500.00 | 45500.00 |
| 228 | 2043-04 | 3608.06 | 108.06 | 3500.00 | 42000.00 |
| 229 | 2043-05 | 3599.75 | 99.75 | 3500.00 | 38500.00 |
| 230 | 2043-06 | 3591.44 | 91.44 | 3500.00 | 35000.00 |
| 231 | 2043-07 | 3583.13 | 83.13 | 3500.00 | 31500.00 |
| 232 | 2043-08 | 3574.81 | 74.81 | 3500.00 | 28000.00 |
| 233 | 2043-09 | 3566.50 | 66.50 | 3500.00 | 24500.00 |
| 234 | 2043-10 | 3558.19 | 58.19 | 3500.00 | 21000.00 |
| 235 | 2043-11 | 3549.88 | 49.88 | 3500.00 | 17500.00 |
| 236 | 2043-12 | 3541.56 | 41.56 | 3500.00 | 14000.00 |
| 237 | 2044-01 | 3533.25 | 33.25 | 3500.00 | 10500.00 |
| 238 | 2044-02 | 3524.94 | 24.94 | 3500.00 | 7000.00 |
| 239 | 2044-03 | 3516.63 | 16.63 | 3500.00 | 3500.00 |
| 240 | 2044-04 | 3508.31 | 8.31 | 3500.00 | 0.00 |