贷款44.2万（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：44.2万
还款月数：20年
每月还款：2507.01元
利息总额：15.97万
本息合计：60.17万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-02 | 2507.01 | 1197.08 | 1309.92 | 440690.08 |
| 2 | 2016-03 | 2507.01 | 1193.54 | 1313.47 | 439376.61 |
| 3 | 2016-04 | 2507.01 | 1189.98 | 1317.03 | 438059.58 |
| 4 | 2016-05 | 2507.01 | 1186.41 | 1320.59 | 436738.99 |
| 5 | 2016-06 | 2507.01 | 1182.83 | 1324.17 | 435414.82 |
| 6 | 2016-07 | 2507.01 | 1179.25 | 1327.76 | 434087.06 |
| 7 | 2016-08 | 2507.01 | 1175.65 | 1331.35 | 432755.71 |
| 8 | 2016-09 | 2507.01 | 1172.05 | 1334.96 | 431420.75 |
| 9 | 2016-10 | 2507.01 | 1168.43 | 1338.57 | 430082.17 |
| 10 | 2016-11 | 2507.01 | 1164.81 | 1342.20 | 428739.98 |
| 11 | 2016-12 | 2507.01 | 1161.17 | 1345.83 | 427394.14 |
| 12 | 2017-01 | 2507.01 | 1157.53 | 1349.48 | 426044.66 |
| 13 | 2017-02 | 2507.01 | 1153.87 | 1353.13 | 424691.53 |
| 14 | 2017-03 | 2507.01 | 1150.21 | 1356.80 | 423334.73 |
| 15 | 2017-04 | 2507.01 | 1146.53 | 1360.47 | 421974.25 |
| 16 | 2017-05 | 2507.01 | 1142.85 | 1364.16 | 420610.10 |
| 17 | 2017-06 | 2507.01 | 1139.15 | 1367.85 | 419242.24 |
| 18 | 2017-07 | 2507.01 | 1135.45 | 1371.56 | 417870.69 |
| 19 | 2017-08 | 2507.01 | 1131.73 | 1375.27 | 416495.41 |
| 20 | 2017-09 | 2507.01 | 1128.01 | 1379.00 | 415116.42 |
| 21 | 2017-10 | 2507.01 | 1124.27 | 1382.73 | 413733.68 |
| 22 | 2017-11 | 2507.01 | 1120.53 | 1386.48 | 412347.21 |
| 23 | 2017-12 | 2507.01 | 1116.77 | 1390.23 | 410956.98 |
| 24 | 2018-01 | 2507.01 | 1113.01 | 1394.00 | 409562.98 |
| 25 | 2018-02 | 2507.01 | 1109.23 | 1397.77 | 408165.21 |
| 26 | 2018-03 | 2507.01 | 1105.45 | 1401.56 | 406763.65 |
| 27 | 2018-04 | 2507.01 | 1101.65 | 1405.35 | 405358.30 |
| 28 | 2018-05 | 2507.01 | 1097.85 | 1409.16 | 403949.14 |
| 29 | 2018-06 | 2507.01 | 1094.03 | 1412.98 | 402536.16 |
| 30 | 2018-07 | 2507.01 | 1090.20 | 1416.80 | 401119.36 |
| 31 | 2018-08 | 2507.01 | 1086.36 | 1420.64 | 399698.72 |
| 32 | 2018-09 | 2507.01 | 1082.52 | 1424.49 | 398274.23 |
| 33 | 2018-10 | 2507.01 | 1078.66 | 1428.35 | 396845.88 |
| 34 | 2018-11 | 2507.01 | 1074.79 | 1432.21 | 395413.67 |
| 35 | 2018-12 | 2507.01 | 1070.91 | 1436.09 | 393977.58 |
| 36 | 2019-01 | 2507.01 | 1067.02 | 1439.98 | 392537.59 |
| 37 | 2019-02 | 2507.01 | 1063.12 | 1443.88 | 391093.71 |
| 38 | 2019-03 | 2507.01 | 1059.21 | 1447.79 | 389645.92 |
| 39 | 2019-04 | 2507.01 | 1055.29 | 1451.71 | 388194.20 |
| 40 | 2019-05 | 2507.01 | 1051.36 | 1455.65 | 386738.56 |
| 41 | 2019-06 | 2507.01 | 1047.42 | 1459.59 | 385278.97 |
| 42 | 2019-07 | 2507.01 | 1043.46 | 1463.54 | 383815.43 |
| 43 | 2019-08 | 2507.01 | 1039.50 | 1467.51 | 382347.92 |
| 44 | 2019-09 | 2507.01 | 1035.53 | 1471.48 | 380876.44 |
| 45 | 2019-10 | 2507.01 | 1031.54 | 1475.46 | 379400.98 |
| 46 | 2019-11 | 2507.01 | 1027.54 | 1479.46 | 377921.52 |
| 47 | 2019-12 | 2507.01 | 1023.54 | 1483.47 | 376438.05 |
| 48 | 2020-01 | 2507.01 | 1019.52 | 1487.49 | 374950.56 |
| 49 | 2020-02 | 2507.01 | 1015.49 | 1491.51 | 373459.05 |
| 50 | 2020-03 | 2507.01 | 1011.45 | 1495.55 | 371963.50 |
| 51 | 2020-04 | 2507.01 | 1007.40 | 1499.60 | 370463.89 |
| 52 | 2020-05 | 2507.01 | 1003.34 | 1503.67 | 368960.23 |
| 53 | 2020-06 | 2507.01 | 999.27 | 1507.74 | 367452.49 |
| 54 | 2020-07 | 2507.01 | 995.18 | 1511.82 | 365940.67 |
| 55 | 2020-08 | 2507.01 | 991.09 | 1515.92 | 364424.75 |
| 56 | 2020-09 | 2507.01 | 986.98 | 1520.02 | 362904.73 |
| 57 | 2020-10 | 2507.01 | 982.87 | 1524.14 | 361380.59 |
| 58 | 2020-11 | 2507.01 | 978.74 | 1528.27 | 359852.32 |
| 59 | 2020-12 | 2507.01 | 974.60 | 1532.41 | 358319.92 |
| 60 | 2021-01 | 2507.01 | 970.45 | 1536.56 | 356783.36 |
| 61 | 2021-02 | 2507.01 | 966.29 | 1540.72 | 355242.65 |
| 62 | 2021-03 | 2507.01 | 962.12 | 1544.89 | 353697.76 |
| 63 | 2021-04 | 2507.01 | 957.93 | 1549.07 | 352148.68 |
| 64 | 2021-05 | 2507.01 | 953.74 | 1553.27 | 350595.41 |
| 65 | 2021-06 | 2507.01 | 949.53 | 1557.48 | 349037.94 |
| 66 | 2021-07 | 2507.01 | 945.31 | 1561.69 | 347476.24 |
| 67 | 2021-08 | 2507.01 | 941.08 | 1565.92 | 345910.32 |
| 68 | 2021-09 | 2507.01 | 936.84 | 1570.16 | 344340.15 |
| 69 | 2021-10 | 2507.01 | 932.59 | 1574.42 | 342765.74 |
| 70 | 2021-11 | 2507.01 | 928.32 | 1578.68 | 341187.06 |
| 71 | 2021-12 | 2507.01 | 924.05 | 1582.96 | 339604.10 |
| 72 | 2022-01 | 2507.01 | 919.76 | 1587.24 | 338016.85 |
| 73 | 2022-02 | 2507.01 | 915.46 | 1591.54 | 336425.31 |
| 74 | 2022-03 | 2507.01 | 911.15 | 1595.85 | 334829.46 |
| 75 | 2022-04 | 2507.01 | 906.83 | 1600.18 | 333229.28 |
| 76 | 2022-05 | 2507.01 | 902.50 | 1604.51 | 331624.77 |
| 77 | 2022-06 | 2507.01 | 898.15 | 1608.85 | 330015.92 |
| 78 | 2022-07 | 2507.01 | 893.79 | 1613.21 | 328402.71 |
| 79 | 2022-08 | 2507.01 | 889.42 | 1617.58 | 326785.13 |
| 80 | 2022-09 | 2507.01 | 885.04 | 1621.96 | 325163.16 |
| 81 | 2022-10 | 2507.01 | 880.65 | 1626.36 | 323536.81 |
| 82 | 2022-11 | 2507.01 | 876.25 | 1630.76 | 321906.05 |
| 83 | 2022-12 | 2507.01 | 871.83 | 1635.18 | 320270.87 |
| 84 | 2023-01 | 2507.01 | 867.40 | 1639.60 | 318631.27 |
| 85 | 2023-02 | 2507.01 | 862.96 | 1644.05 | 316987.22 |
| 86 | 2023-03 | 2507.01 | 858.51 | 1648.50 | 315338.72 |
| 87 | 2023-04 | 2507.01 | 854.04 | 1652.96 | 313685.76 |
| 88 | 2023-05 | 2507.01 | 849.57 | 1657.44 | 312028.32 |
| 89 | 2023-06 | 2507.01 | 845.08 | 1661.93 | 310366.39 |
| 90 | 2023-07 | 2507.01 | 840.58 | 1666.43 | 308699.96 |
| 91 | 2023-08 | 2507.01 | 836.06 | 1670.94 | 307029.02 |
| 92 | 2023-09 | 2507.01 | 831.54 | 1675.47 | 305353.55 |
| 93 | 2023-10 | 2507.01 | 827.00 | 1680.01 | 303673.55 |
| 94 | 2023-11 | 2507.01 | 822.45 | 1684.56 | 301988.99 |
| 95 | 2023-12 | 2507.01 | 817.89 | 1689.12 | 300299.87 |
| 96 | 2024-01 | 2507.01 | 813.31 | 1693.69 | 298606.18 |
| 97 | 2024-02 | 2507.01 | 808.73 | 1698.28 | 296907.90 |
| 98 | 2024-03 | 2507.01 | 804.13 | 1702.88 | 295205.02 |
| 99 | 2024-04 | 2507.01 | 799.51 | 1707.49 | 293497.53 |
| 100 | 2024-05 | 2507.01 | 794.89 | 1712.12 | 291785.41 |
| 101 | 2024-06 | 2507.01 | 790.25 | 1716.75 | 290068.66 |
| 102 | 2024-07 | 2507.01 | 785.60 | 1721.40 | 288347.25 |
| 103 | 2024-08 | 2507.01 | 780.94 | 1726.06 | 286621.19 |
| 104 | 2024-09 | 2507.01 | 776.27 | 1730.74 | 284890.45 |
| 105 | 2024-10 | 2507.01 | 771.58 | 1735.43 | 283155.02 |
| 106 | 2024-11 | 2507.01 | 766.88 | 1740.13 | 281414.90 |
| 107 | 2024-12 | 2507.01 | 762.17 | 1744.84 | 279670.06 |
| 108 | 2025-01 | 2507.01 | 757.44 | 1749.57 | 277920.49 |
| 109 | 2025-02 | 2507.01 | 752.70 | 1754.30 | 276166.19 |
| 110 | 2025-03 | 2507.01 | 747.95 | 1759.06 | 274407.13 |
| 111 | 2025-04 | 2507.01 | 743.19 | 1763.82 | 272643.31 |
| 112 | 2025-05 | 2507.01 | 738.41 | 1768.60 | 270874.72 |
| 113 | 2025-06 | 2507.01 | 733.62 | 1773.39 | 269101.33 |
| 114 | 2025-07 | 2507.01 | 728.82 | 1778.19 | 267323.14 |
| 115 | 2025-08 | 2507.01 | 724.00 | 1783.01 | 265540.13 |
| 116 | 2025-09 | 2507.01 | 719.17 | 1787.83 | 263752.30 |
| 117 | 2025-10 | 2507.01 | 714.33 | 1792.68 | 261959.62 |
| 118 | 2025-11 | 2507.01 | 709.47 | 1797.53 | 260162.09 |
| 119 | 2025-12 | 2507.01 | 704.61 | 1802.40 | 258359.69 |
| 120 | 2026-01 | 2507.01 | 699.72 | 1807.28 | 256552.41 |
| 121 | 2026-02 | 2507.01 | 694.83 | 1812.18 | 254740.24 |
| 122 | 2026-03 | 2507.01 | 689.92 | 1817.08 | 252923.15 |
| 123 | 2026-04 | 2507.01 | 685.00 | 1822.01 | 251101.15 |
| 124 | 2026-05 | 2507.01 | 680.07 | 1826.94 | 249274.21 |
| 125 | 2026-06 | 2507.01 | 675.12 | 1831.89 | 247442.32 |
| 126 | 2026-07 | 2507.01 | 670.16 | 1836.85 | 245605.47 |
| 127 | 2026-08 | 2507.01 | 665.18 | 1841.82 | 243763.65 |
| 128 | 2026-09 | 2507.01 | 660.19 | 1846.81 | 241916.84 |
| 129 | 2026-10 | 2507.01 | 655.19 | 1851.81 | 240065.02 |
| 130 | 2026-11 | 2507.01 | 650.18 | 1856.83 | 238208.19 |
| 131 | 2026-12 | 2507.01 | 645.15 | 1861.86 | 236346.33 |
| 132 | 2027-01 | 2507.01 | 640.10 | 1866.90 | 234479.43 |
| 133 | 2027-02 | 2507.01 | 635.05 | 1871.96 | 232607.48 |
| 134 | 2027-03 | 2507.01 | 629.98 | 1877.03 | 230730.45 |
| 135 | 2027-04 | 2507.01 | 624.89 | 1882.11 | 228848.34 |
| 136 | 2027-05 | 2507.01 | 619.80 | 1887.21 | 226961.13 |
| 137 | 2027-06 | 2507.01 | 614.69 | 1892.32 | 225068.81 |
| 138 | 2027-07 | 2507.01 | 609.56 | 1897.44 | 223171.37 |
| 139 | 2027-08 | 2507.01 | 604.42 | 1902.58 | 221268.79 |
| 140 | 2027-09 | 2507.01 | 599.27 | 1907.74 | 219361.05 |
| 141 | 2027-10 | 2507.01 | 594.10 | 1912.90 | 217448.15 |
| 142 | 2027-11 | 2507.01 | 588.92 | 1918.08 | 215530.07 |
| 143 | 2027-12 | 2507.01 | 583.73 | 1923.28 | 213606.79 |
| 144 | 2028-01 | 2507.01 | 578.52 | 1928.49 | 211678.30 |
| 145 | 2028-02 | 2507.01 | 573.30 | 1933.71 | 209744.59 |
| 146 | 2028-03 | 2507.01 | 568.06 | 1938.95 | 207805.64 |
| 147 | 2028-04 | 2507.01 | 562.81 | 1944.20 | 205861.45 |
| 148 | 2028-05 | 2507.01 | 557.54 | 1949.46 | 203911.98 |
| 149 | 2028-06 | 2507.01 | 552.26 | 1954.74 | 201957.24 |
| 150 | 2028-07 | 2507.01 | 546.97 | 1960.04 | 199997.20 |
| 151 | 2028-08 | 2507.01 | 541.66 | 1965.35 | 198031.85 |
| 152 | 2028-09 | 2507.01 | 536.34 | 1970.67 | 196061.19 |
| 153 | 2028-10 | 2507.01 | 531.00 | 1976.01 | 194085.18 |
| 154 | 2028-11 | 2507.01 | 525.65 | 1981.36 | 192103.82 |
| 155 | 2028-12 | 2507.01 | 520.28 | 1986.72 | 190117.10 |
| 156 | 2029-01 | 2507.01 | 514.90 | 1992.10 | 188124.99 |
| 157 | 2029-02 | 2507.01 | 509.51 | 1997.50 | 186127.49 |
| 158 | 2029-03 | 2507.01 | 504.10 | 2002.91 | 184124.58 |
| 159 | 2029-04 | 2507.01 | 498.67 | 2008.33 | 182116.25 |
| 160 | 2029-05 | 2507.01 | 493.23 | 2013.77 | 180102.47 |
| 161 | 2029-06 | 2507.01 | 487.78 | 2019.23 | 178083.25 |
| 162 | 2029-07 | 2507.01 | 482.31 | 2024.70 | 176058.55 |
| 163 | 2029-08 | 2507.01 | 476.83 | 2030.18 | 174028.37 |
| 164 | 2029-09 | 2507.01 | 471.33 | 2035.68 | 171992.69 |
| 165 | 2029-10 | 2507.01 | 465.81 | 2041.19 | 169951.50 |
| 166 | 2029-11 | 2507.01 | 460.29 | 2046.72 | 167904.78 |
| 167 | 2029-12 | 2507.01 | 454.74 | 2052.26 | 165852.52 |
| 168 | 2030-01 | 2507.01 | 449.18 | 2057.82 | 163794.70 |
| 169 | 2030-02 | 2507.01 | 443.61 | 2063.39 | 161731.30 |
| 170 | 2030-03 | 2507.01 | 438.02 | 2068.98 | 159662.32 |
| 171 | 2030-04 | 2507.01 | 432.42 | 2074.59 | 157587.73 |
| 172 | 2030-05 | 2507.01 | 426.80 | 2080.21 | 155507.53 |
| 173 | 2030-06 | 2507.01 | 421.17 | 2085.84 | 153421.69 |
| 174 | 2030-07 | 2507.01 | 415.52 | 2091.49 | 151330.20 |
| 175 | 2030-08 | 2507.01 | 409.85 | 2097.15 | 149233.05 |
| 176 | 2030-09 | 2507.01 | 404.17 | 2102.83 | 147130.21 |
| 177 | 2030-10 | 2507.01 | 398.48 | 2108.53 | 145021.69 |
| 178 | 2030-11 | 2507.01 | 392.77 | 2114.24 | 142907.45 |
| 179 | 2030-12 | 2507.01 | 387.04 | 2119.96 | 140787.48 |
| 180 | 2031-01 | 2507.01 | 381.30 | 2125.71 | 138661.78 |
| 181 | 2031-02 | 2507.01 | 375.54 | 2131.46 | 136530.32 |
| 182 | 2031-03 | 2507.01 | 369.77 | 2137.24 | 134393.08 |
| 183 | 2031-04 | 2507.01 | 363.98 | 2143.02 | 132250.06 |
| 184 | 2031-05 | 2507.01 | 358.18 | 2148.83 | 130101.23 |
| 185 | 2031-06 | 2507.01 | 352.36 | 2154.65 | 127946.58 |
| 186 | 2031-07 | 2507.01 | 346.52 | 2160.48 | 125786.10 |
| 187 | 2031-08 | 2507.01 | 340.67 | 2166.33 | 123619.76 |
| 188 | 2031-09 | 2507.01 | 334.80 | 2172.20 | 121447.56 |
| 189 | 2031-10 | 2507.01 | 328.92 | 2178.08 | 119269.48 |
| 190 | 2031-11 | 2507.01 | 323.02 | 2183.98 | 117085.49 |
| 191 | 2031-12 | 2507.01 | 317.11 | 2189.90 | 114895.59 |
| 192 | 2032-01 | 2507.01 | 311.18 | 2195.83 | 112699.76 |
| 193 | 2032-02 | 2507.01 | 305.23 | 2201.78 | 110497.99 |
| 194 | 2032-03 | 2507.01 | 299.27 | 2207.74 | 108290.25 |
| 195 | 2032-04 | 2507.01 | 293.29 | 2213.72 | 106076.53 |
| 196 | 2032-05 | 2507.01 | 287.29 | 2219.71 | 103856.81 |
| 197 | 2032-06 | 2507.01 | 281.28 | 2225.73 | 101631.09 |
| 198 | 2032-07 | 2507.01 | 275.25 | 2231.75 | 99399.33 |
| 199 | 2032-08 | 2507.01 | 269.21 | 2237.80 | 97161.53 |
| 200 | 2032-09 | 2507.01 | 263.15 | 2243.86 | 94917.67 |
| 201 | 2032-10 | 2507.01 | 257.07 | 2249.94 | 92667.74 |
| 202 | 2032-11 | 2507.01 | 250.98 | 2256.03 | 90411.71 |
| 203 | 2032-12 | 2507.01 | 244.87 | 2262.14 | 88149.57 |
| 204 | 2033-01 | 2507.01 | 238.74 | 2268.27 | 85881.30 |
| 205 | 2033-02 | 2507.01 | 232.60 | 2274.41 | 83606.89 |
| 206 | 2033-03 | 2507.01 | 226.44 | 2280.57 | 81326.32 |
| 207 | 2033-04 | 2507.01 | 220.26 | 2286.75 | 79039.57 |
| 208 | 2033-05 | 2507.01 | 214.07 | 2292.94 | 76746.63 |
| 209 | 2033-06 | 2507.01 | 207.86 | 2299.15 | 74447.48 |
| 210 | 2033-07 | 2507.01 | 201.63 | 2305.38 | 72142.11 |
| 211 | 2033-08 | 2507.01 | 195.38 | 2311.62 | 69830.49 |
| 212 | 2033-09 | 2507.01 | 189.12 | 2317.88 | 67512.61 |
| 213 | 2033-10 | 2507.01 | 182.85 | 2324.16 | 65188.45 |
| 214 | 2033-11 | 2507.01 | 176.55 | 2330.45 | 62857.99 |
| 215 | 2033-12 | 2507.01 | 170.24 | 2336.76 | 60521.23 |
| 216 | 2034-01 | 2507.01 | 163.91 | 2343.09 | 58178.14 |
| 217 | 2034-02 | 2507.01 | 157.57 | 2349.44 | 55828.70 |
| 218 | 2034-03 | 2507.01 | 151.20 | 2355.80 | 53472.89 |
| 219 | 2034-04 | 2507.01 | 144.82 | 2362.18 | 51110.71 |
| 220 | 2034-05 | 2507.01 | 138.42 | 2368.58 | 48742.13 |
| 221 | 2034-06 | 2507.01 | 132.01 | 2375.00 | 46367.13 |
| 222 | 2034-07 | 2507.01 | 125.58 | 2381.43 | 43985.71 |
| 223 | 2034-08 | 2507.01 | 119.13 | 2387.88 | 41597.83 |
| 224 | 2034-09 | 2507.01 | 112.66 | 2394.34 | 39203.49 |
| 225 | 2034-10 | 2507.01 | 106.18 | 2400.83 | 36802.66 |
| 226 | 2034-11 | 2507.01 | 99.67 | 2407.33 | 34395.32 |
| 227 | 2034-12 | 2507.01 | 93.15 | 2413.85 | 31981.47 |
| 228 | 2035-01 | 2507.01 | 86.62 | 2420.39 | 29561.08 |
| 229 | 2035-02 | 2507.01 | 80.06 | 2426.94 | 27134.14 |
| 230 | 2035-03 | 2507.01 | 73.49 | 2433.52 | 24700.62 |
| 231 | 2035-04 | 2507.01 | 66.90 | 2440.11 | 22260.52 |
| 232 | 2035-05 | 2507.01 | 60.29 | 2446.72 | 19813.80 |
| 233 | 2035-06 | 2507.01 | 53.66 | 2453.34 | 17360.46 |
| 234 | 2035-07 | 2507.01 | 47.02 | 2459.99 | 14900.47 |
| 235 | 2035-08 | 2507.01 | 40.36 | 2466.65 | 12433.82 |
| 236 | 2035-09 | 2507.01 | 33.67 | 2473.33 | 9960.49 |
| 237 | 2035-10 | 2507.01 | 26.98 | 2480.03 | 7480.46 |
| 238 | 2035-11 | 2507.01 | 20.26 | 2486.75 | 4993.71 |
| 239 | 2035-12 | 2507.01 | 13.52 | 2493.48 | 2500.23 |
| 240 | 2036-01 | 2507.01 | 6.77 | 2500.23 | 0.00 |
等额本金还款方式：
贷款总额：44.2万
还款月数：20年
首月还款：3038.75元
每月递减：4.99元
利息总额：14.42万
本息合计：58.62万
节省利息：15432.72元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2016-02 | 3038.75 | 1197.08 | 1841.67 | 440158.33 |
| 2 | 2016-03 | 3033.76 | 1192.10 | 1841.67 | 438316.67 |
| 3 | 2016-04 | 3028.77 | 1187.11 | 1841.67 | 436475.00 |
| 4 | 2016-05 | 3023.79 | 1182.12 | 1841.67 | 434633.33 |
| 5 | 2016-06 | 3018.80 | 1177.13 | 1841.67 | 432791.67 |
| 6 | 2016-07 | 3013.81 | 1172.14 | 1841.67 | 430950.00 |
| 7 | 2016-08 | 3008.82 | 1167.16 | 1841.67 | 429108.33 |
| 8 | 2016-09 | 3003.84 | 1162.17 | 1841.67 | 427266.67 |
| 9 | 2016-10 | 2998.85 | 1157.18 | 1841.67 | 425425.00 |
| 10 | 2016-11 | 2993.86 | 1152.19 | 1841.67 | 423583.33 |
| 11 | 2016-12 | 2988.87 | 1147.20 | 1841.67 | 421741.67 |
| 12 | 2017-01 | 2983.88 | 1142.22 | 1841.67 | 419900.00 |
| 13 | 2017-02 | 2978.90 | 1137.23 | 1841.67 | 418058.33 |
| 14 | 2017-03 | 2973.91 | 1132.24 | 1841.67 | 416216.67 |
| 15 | 2017-04 | 2968.92 | 1127.25 | 1841.67 | 414375.00 |
| 16 | 2017-05 | 2963.93 | 1122.27 | 1841.67 | 412533.33 |
| 17 | 2017-06 | 2958.94 | 1117.28 | 1841.67 | 410691.67 |
| 18 | 2017-07 | 2953.96 | 1112.29 | 1841.67 | 408850.00 |
| 19 | 2017-08 | 2948.97 | 1107.30 | 1841.67 | 407008.33 |
| 20 | 2017-09 | 2943.98 | 1102.31 | 1841.67 | 405166.67 |
| 21 | 2017-10 | 2938.99 | 1097.33 | 1841.67 | 403325.00 |
| 22 | 2017-11 | 2934.01 | 1092.34 | 1841.67 | 401483.33 |
| 23 | 2017-12 | 2929.02 | 1087.35 | 1841.67 | 399641.67 |
| 24 | 2018-01 | 2924.03 | 1082.36 | 1841.67 | 397800.00 |
| 25 | 2018-02 | 2919.04 | 1077.38 | 1841.67 | 395958.33 |
| 26 | 2018-03 | 2914.05 | 1072.39 | 1841.67 | 394116.67 |
| 27 | 2018-04 | 2909.07 | 1067.40 | 1841.67 | 392275.00 |
| 28 | 2018-05 | 2904.08 | 1062.41 | 1841.67 | 390433.33 |
| 29 | 2018-06 | 2899.09 | 1057.42 | 1841.67 | 388591.67 |
| 30 | 2018-07 | 2894.10 | 1052.44 | 1841.67 | 386750.00 |
| 31 | 2018-08 | 2889.11 | 1047.45 | 1841.67 | 384908.33 |
| 32 | 2018-09 | 2884.13 | 1042.46 | 1841.67 | 383066.67 |
| 33 | 2018-10 | 2879.14 | 1037.47 | 1841.67 | 381225.00 |
| 34 | 2018-11 | 2874.15 | 1032.48 | 1841.67 | 379383.33 |
| 35 | 2018-12 | 2869.16 | 1027.50 | 1841.67 | 377541.67 |
| 36 | 2019-01 | 2864.18 | 1022.51 | 1841.67 | 375700.00 |
| 37 | 2019-02 | 2859.19 | 1017.52 | 1841.67 | 373858.33 |
| 38 | 2019-03 | 2854.20 | 1012.53 | 1841.67 | 372016.67 |
| 39 | 2019-04 | 2849.21 | 1007.55 | 1841.67 | 370175.00 |
| 40 | 2019-05 | 2844.22 | 1002.56 | 1841.67 | 368333.33 |
| 41 | 2019-06 | 2839.24 | 997.57 | 1841.67 | 366491.67 |
| 42 | 2019-07 | 2834.25 | 992.58 | 1841.67 | 364650.00 |
| 43 | 2019-08 | 2829.26 | 987.59 | 1841.67 | 362808.33 |
| 44 | 2019-09 | 2824.27 | 982.61 | 1841.67 | 360966.67 |
| 45 | 2019-10 | 2819.28 | 977.62 | 1841.67 | 359125.00 |
| 46 | 2019-11 | 2814.30 | 972.63 | 1841.67 | 357283.33 |
| 47 | 2019-12 | 2809.31 | 967.64 | 1841.67 | 355441.67 |
| 48 | 2020-01 | 2804.32 | 962.65 | 1841.67 | 353600.00 |
| 49 | 2020-02 | 2799.33 | 957.67 | 1841.67 | 351758.33 |
| 50 | 2020-03 | 2794.35 | 952.68 | 1841.67 | 349916.67 |
| 51 | 2020-04 | 2789.36 | 947.69 | 1841.67 | 348075.00 |
| 52 | 2020-05 | 2784.37 | 942.70 | 1841.67 | 346233.33 |
| 53 | 2020-06 | 2779.38 | 937.72 | 1841.67 | 344391.67 |
| 54 | 2020-07 | 2774.39 | 932.73 | 1841.67 | 342550.00 |
| 55 | 2020-08 | 2769.41 | 927.74 | 1841.67 | 340708.33 |
| 56 | 2020-09 | 2764.42 | 922.75 | 1841.67 | 338866.67 |
| 57 | 2020-10 | 2759.43 | 917.76 | 1841.67 | 337025.00 |
| 58 | 2020-11 | 2754.44 | 912.78 | 1841.67 | 335183.33 |
| 59 | 2020-12 | 2749.45 | 907.79 | 1841.67 | 333341.67 |
| 60 | 2021-01 | 2744.47 | 902.80 | 1841.67 | 331500.00 |
| 61 | 2021-02 | 2739.48 | 897.81 | 1841.67 | 329658.33 |
| 62 | 2021-03 | 2734.49 | 892.82 | 1841.67 | 327816.67 |
| 63 | 2021-04 | 2729.50 | 887.84 | 1841.67 | 325975.00 |
| 64 | 2021-05 | 2724.52 | 882.85 | 1841.67 | 324133.33 |
| 65 | 2021-06 | 2719.53 | 877.86 | 1841.67 | 322291.67 |
| 66 | 2021-07 | 2714.54 | 872.87 | 1841.67 | 320450.00 |
| 67 | 2021-08 | 2709.55 | 867.89 | 1841.67 | 318608.33 |
| 68 | 2021-09 | 2704.56 | 862.90 | 1841.67 | 316766.67 |
| 69 | 2021-10 | 2699.58 | 857.91 | 1841.67 | 314925.00 |
| 70 | 2021-11 | 2694.59 | 852.92 | 1841.67 | 313083.33 |
| 71 | 2021-12 | 2689.60 | 847.93 | 1841.67 | 311241.67 |
| 72 | 2022-01 | 2684.61 | 842.95 | 1841.67 | 309400.00 |
| 73 | 2022-02 | 2679.63 | 837.96 | 1841.67 | 307558.33 |
| 74 | 2022-03 | 2674.64 | 832.97 | 1841.67 | 305716.67 |
| 75 | 2022-04 | 2669.65 | 827.98 | 1841.67 | 303875.00 |
| 76 | 2022-05 | 2664.66 | 822.99 | 1841.67 | 302033.33 |
| 77 | 2022-06 | 2659.67 | 818.01 | 1841.67 | 300191.67 |
| 78 | 2022-07 | 2654.69 | 813.02 | 1841.67 | 298350.00 |
| 79 | 2022-08 | 2649.70 | 808.03 | 1841.67 | 296508.33 |
| 80 | 2022-09 | 2644.71 | 803.04 | 1841.67 | 294666.67 |
| 81 | 2022-10 | 2639.72 | 798.06 | 1841.67 | 292825.00 |
| 82 | 2022-11 | 2634.73 | 793.07 | 1841.67 | 290983.33 |
| 83 | 2022-12 | 2629.75 | 788.08 | 1841.67 | 289141.67 |
| 84 | 2023-01 | 2624.76 | 783.09 | 1841.67 | 287300.00 |
| 85 | 2023-02 | 2619.77 | 778.10 | 1841.67 | 285458.33 |
| 86 | 2023-03 | 2614.78 | 773.12 | 1841.67 | 283616.67 |
| 87 | 2023-04 | 2609.80 | 768.13 | 1841.67 | 281775.00 |
| 88 | 2023-05 | 2604.81 | 763.14 | 1841.67 | 279933.33 |
| 89 | 2023-06 | 2599.82 | 758.15 | 1841.67 | 278091.67 |
| 90 | 2023-07 | 2594.83 | 753.16 | 1841.67 | 276250.00 |
| 91 | 2023-08 | 2589.84 | 748.18 | 1841.67 | 274408.33 |
| 92 | 2023-09 | 2584.86 | 743.19 | 1841.67 | 272566.67 |
| 93 | 2023-10 | 2579.87 | 738.20 | 1841.67 | 270725.00 |
| 94 | 2023-11 | 2574.88 | 733.21 | 1841.67 | 268883.33 |
| 95 | 2023-12 | 2569.89 | 728.23 | 1841.67 | 267041.67 |
| 96 | 2024-01 | 2564.90 | 723.24 | 1841.67 | 265200.00 |
| 97 | 2024-02 | 2559.92 | 718.25 | 1841.67 | 263358.33 |
| 98 | 2024-03 | 2554.93 | 713.26 | 1841.67 | 261516.67 |
| 99 | 2024-04 | 2549.94 | 708.27 | 1841.67 | 259675.00 |
| 100 | 2024-05 | 2544.95 | 703.29 | 1841.67 | 257833.33 |
| 101 | 2024-06 | 2539.97 | 698.30 | 1841.67 | 255991.67 |
| 102 | 2024-07 | 2534.98 | 693.31 | 1841.67 | 254150.00 |
| 103 | 2024-08 | 2529.99 | 688.32 | 1841.67 | 252308.33 |
| 104 | 2024-09 | 2525.00 | 683.34 | 1841.67 | 250466.67 |
| 105 | 2024-10 | 2520.01 | 678.35 | 1841.67 | 248625.00 |
| 106 | 2024-11 | 2515.03 | 673.36 | 1841.67 | 246783.33 |
| 107 | 2024-12 | 2510.04 | 668.37 | 1841.67 | 244941.67 |
| 108 | 2025-01 | 2505.05 | 663.38 | 1841.67 | 243100.00 |
| 109 | 2025-02 | 2500.06 | 658.40 | 1841.67 | 241258.33 |
| 110 | 2025-03 | 2495.07 | 653.41 | 1841.67 | 239416.67 |
| 111 | 2025-04 | 2490.09 | 648.42 | 1841.67 | 237575.00 |
| 112 | 2025-05 | 2485.10 | 643.43 | 1841.67 | 235733.33 |
| 113 | 2025-06 | 2480.11 | 638.44 | 1841.67 | 233891.67 |
| 114 | 2025-07 | 2475.12 | 633.46 | 1841.67 | 232050.00 |
| 115 | 2025-08 | 2470.14 | 628.47 | 1841.67 | 230208.33 |
| 116 | 2025-09 | 2465.15 | 623.48 | 1841.67 | 228366.67 |
| 117 | 2025-10 | 2460.16 | 618.49 | 1841.67 | 226525.00 |
| 118 | 2025-11 | 2455.17 | 613.51 | 1841.67 | 224683.33 |
| 119 | 2025-12 | 2450.18 | 608.52 | 1841.67 | 222841.67 |
| 120 | 2026-01 | 2445.20 | 603.53 | 1841.67 | 221000.00 |
| 121 | 2026-02 | 2440.21 | 598.54 | 1841.67 | 219158.33 |
| 122 | 2026-03 | 2435.22 | 593.55 | 1841.67 | 217316.67 |
| 123 | 2026-04 | 2430.23 | 588.57 | 1841.67 | 215475.00 |
| 124 | 2026-05 | 2425.24 | 583.58 | 1841.67 | 213633.33 |
| 125 | 2026-06 | 2420.26 | 578.59 | 1841.67 | 211791.67 |
| 126 | 2026-07 | 2415.27 | 573.60 | 1841.67 | 209950.00 |
| 127 | 2026-08 | 2410.28 | 568.61 | 1841.67 | 208108.33 |
| 128 | 2026-09 | 2405.29 | 563.63 | 1841.67 | 206266.67 |
| 129 | 2026-10 | 2400.31 | 558.64 | 1841.67 | 204425.00 |
| 130 | 2026-11 | 2395.32 | 553.65 | 1841.67 | 202583.33 |
| 131 | 2026-12 | 2390.33 | 548.66 | 1841.67 | 200741.67 |
| 132 | 2027-01 | 2385.34 | 543.68 | 1841.67 | 198900.00 |
| 133 | 2027-02 | 2380.35 | 538.69 | 1841.67 | 197058.33 |
| 134 | 2027-03 | 2375.37 | 533.70 | 1841.67 | 195216.67 |
| 135 | 2027-04 | 2370.38 | 528.71 | 1841.67 | 193375.00 |
| 136 | 2027-05 | 2365.39 | 523.72 | 1841.67 | 191533.33 |
| 137 | 2027-06 | 2360.40 | 518.74 | 1841.67 | 189691.67 |
| 138 | 2027-07 | 2355.41 | 513.75 | 1841.67 | 187850.00 |
| 139 | 2027-08 | 2350.43 | 508.76 | 1841.67 | 186008.33 |
| 140 | 2027-09 | 2345.44 | 503.77 | 1841.67 | 184166.67 |
| 141 | 2027-10 | 2340.45 | 498.78 | 1841.67 | 182325.00 |
| 142 | 2027-11 | 2335.46 | 493.80 | 1841.67 | 180483.33 |
| 143 | 2027-12 | 2330.48 | 488.81 | 1841.67 | 178641.67 |
| 144 | 2028-01 | 2325.49 | 483.82 | 1841.67 | 176800.00 |
| 145 | 2028-02 | 2320.50 | 478.83 | 1841.67 | 174958.33 |
| 146 | 2028-03 | 2315.51 | 473.85 | 1841.67 | 173116.67 |
| 147 | 2028-04 | 2310.52 | 468.86 | 1841.67 | 171275.00 |
| 148 | 2028-05 | 2305.54 | 463.87 | 1841.67 | 169433.33 |
| 149 | 2028-06 | 2300.55 | 458.88 | 1841.67 | 167591.67 |
| 150 | 2028-07 | 2295.56 | 453.89 | 1841.67 | 165750.00 |
| 151 | 2028-08 | 2290.57 | 448.91 | 1841.67 | 163908.33 |
| 152 | 2028-09 | 2285.59 | 443.92 | 1841.67 | 162066.67 |
| 153 | 2028-10 | 2280.60 | 438.93 | 1841.67 | 160225.00 |
| 154 | 2028-11 | 2275.61 | 433.94 | 1841.67 | 158383.33 |
| 155 | 2028-12 | 2270.62 | 428.95 | 1841.67 | 156541.67 |
| 156 | 2029-01 | 2265.63 | 423.97 | 1841.67 | 154700.00 |
| 157 | 2029-02 | 2260.65 | 418.98 | 1841.67 | 152858.33 |
| 158 | 2029-03 | 2255.66 | 413.99 | 1841.67 | 151016.67 |
| 159 | 2029-04 | 2250.67 | 409.00 | 1841.67 | 149175.00 |
| 160 | 2029-05 | 2245.68 | 404.02 | 1841.67 | 147333.33 |
| 161 | 2029-06 | 2240.69 | 399.03 | 1841.67 | 145491.67 |
| 162 | 2029-07 | 2235.71 | 394.04 | 1841.67 | 143650.00 |
| 163 | 2029-08 | 2230.72 | 389.05 | 1841.67 | 141808.33 |
| 164 | 2029-09 | 2225.73 | 384.06 | 1841.67 | 139966.67 |
| 165 | 2029-10 | 2220.74 | 379.08 | 1841.67 | 138125.00 |
| 166 | 2029-11 | 2215.76 | 374.09 | 1841.67 | 136283.33 |
| 167 | 2029-12 | 2210.77 | 369.10 | 1841.67 | 134441.67 |
| 168 | 2030-01 | 2205.78 | 364.11 | 1841.67 | 132600.00 |
| 169 | 2030-02 | 2200.79 | 359.13 | 1841.67 | 130758.33 |
| 170 | 2030-03 | 2195.80 | 354.14 | 1841.67 | 128916.67 |
| 171 | 2030-04 | 2190.82 | 349.15 | 1841.67 | 127075.00 |
| 172 | 2030-05 | 2185.83 | 344.16 | 1841.67 | 125233.33 |
| 173 | 2030-06 | 2180.84 | 339.17 | 1841.67 | 123391.67 |
| 174 | 2030-07 | 2175.85 | 334.19 | 1841.67 | 121550.00 |
| 175 | 2030-08 | 2170.86 | 329.20 | 1841.67 | 119708.33 |
| 176 | 2030-09 | 2165.88 | 324.21 | 1841.67 | 117866.67 |
| 177 | 2030-10 | 2160.89 | 319.22 | 1841.67 | 116025.00 |
| 178 | 2030-11 | 2155.90 | 314.23 | 1841.67 | 114183.33 |
| 179 | 2030-12 | 2150.91 | 309.25 | 1841.67 | 112341.67 |
| 180 | 2031-01 | 2145.93 | 304.26 | 1841.67 | 110500.00 |
| 181 | 2031-02 | 2140.94 | 299.27 | 1841.67 | 108658.33 |
| 182 | 2031-03 | 2135.95 | 294.28 | 1841.67 | 106816.67 |
| 183 | 2031-04 | 2130.96 | 289.30 | 1841.67 | 104975.00 |
| 184 | 2031-05 | 2125.97 | 284.31 | 1841.67 | 103133.33 |
| 185 | 2031-06 | 2120.99 | 279.32 | 1841.67 | 101291.67 |
| 186 | 2031-07 | 2116.00 | 274.33 | 1841.67 | 99450.00 |
| 187 | 2031-08 | 2111.01 | 269.34 | 1841.67 | 97608.33 |
| 188 | 2031-09 | 2106.02 | 264.36 | 1841.67 | 95766.67 |
| 189 | 2031-10 | 2101.03 | 259.37 | 1841.67 | 93925.00 |
| 190 | 2031-11 | 2096.05 | 254.38 | 1841.67 | 92083.33 |
| 191 | 2031-12 | 2091.06 | 249.39 | 1841.67 | 90241.67 |
| 192 | 2032-01 | 2086.07 | 244.40 | 1841.67 | 88400.00 |
| 193 | 2032-02 | 2081.08 | 239.42 | 1841.67 | 86558.33 |
| 194 | 2032-03 | 2076.10 | 234.43 | 1841.67 | 84716.67 |
| 195 | 2032-04 | 2071.11 | 229.44 | 1841.67 | 82875.00 |
| 196 | 2032-05 | 2066.12 | 224.45 | 1841.67 | 81033.33 |
| 197 | 2032-06 | 2061.13 | 219.47 | 1841.67 | 79191.67 |
| 198 | 2032-07 | 2056.14 | 214.48 | 1841.67 | 77350.00 |
| 199 | 2032-08 | 2051.16 | 209.49 | 1841.67 | 75508.33 |
| 200 | 2032-09 | 2046.17 | 204.50 | 1841.67 | 73666.67 |
| 201 | 2032-10 | 2041.18 | 199.51 | 1841.67 | 71825.00 |
| 202 | 2032-11 | 2036.19 | 194.53 | 1841.67 | 69983.33 |
| 203 | 2032-12 | 2031.20 | 189.54 | 1841.67 | 68141.67 |
| 204 | 2033-01 | 2026.22 | 184.55 | 1841.67 | 66300.00 |
| 205 | 2033-02 | 2021.23 | 179.56 | 1841.67 | 64458.33 |
| 206 | 2033-03 | 2016.24 | 174.57 | 1841.67 | 62616.67 |
| 207 | 2033-04 | 2011.25 | 169.59 | 1841.67 | 60775.00 |
| 208 | 2033-05 | 2006.27 | 164.60 | 1841.67 | 58933.33 |
| 209 | 2033-06 | 2001.28 | 159.61 | 1841.67 | 57091.67 |
| 210 | 2033-07 | 1996.29 | 154.62 | 1841.67 | 55250.00 |
| 211 | 2033-08 | 1991.30 | 149.64 | 1841.67 | 53408.33 |
| 212 | 2033-09 | 1986.31 | 144.65 | 1841.67 | 51566.67 |
| 213 | 2033-10 | 1981.33 | 139.66 | 1841.67 | 49725.00 |
| 214 | 2033-11 | 1976.34 | 134.67 | 1841.67 | 47883.33 |
| 215 | 2033-12 | 1971.35 | 129.68 | 1841.67 | 46041.67 |
| 216 | 2034-01 | 1966.36 | 124.70 | 1841.67 | 44200.00 |
| 217 | 2034-02 | 1961.38 | 119.71 | 1841.67 | 42358.33 |
| 218 | 2034-03 | 1956.39 | 114.72 | 1841.67 | 40516.67 |
| 219 | 2034-04 | 1951.40 | 109.73 | 1841.67 | 38675.00 |
| 220 | 2034-05 | 1946.41 | 104.74 | 1841.67 | 36833.33 |
| 221 | 2034-06 | 1941.42 | 99.76 | 1841.67 | 34991.67 |
| 222 | 2034-07 | 1936.44 | 94.77 | 1841.67 | 33150.00 |
| 223 | 2034-08 | 1931.45 | 89.78 | 1841.67 | 31308.33 |
| 224 | 2034-09 | 1926.46 | 84.79 | 1841.67 | 29466.67 |
| 225 | 2034-10 | 1921.47 | 79.81 | 1841.67 | 27625.00 |
| 226 | 2034-11 | 1916.48 | 74.82 | 1841.67 | 25783.33 |
| 227 | 2034-12 | 1911.50 | 69.83 | 1841.67 | 23941.67 |
| 228 | 2035-01 | 1906.51 | 64.84 | 1841.67 | 22100.00 |
| 229 | 2035-02 | 1901.52 | 59.85 | 1841.67 | 20258.33 |
| 230 | 2035-03 | 1896.53 | 54.87 | 1841.67 | 18416.67 |
| 231 | 2035-04 | 1891.55 | 49.88 | 1841.67 | 16575.00 |
| 232 | 2035-05 | 1886.56 | 44.89 | 1841.67 | 14733.33 |
| 233 | 2035-06 | 1881.57 | 39.90 | 1841.67 | 12891.67 |
| 234 | 2035-07 | 1876.58 | 34.91 | 1841.67 | 11050.00 |
| 235 | 2035-08 | 1871.59 | 29.93 | 1841.67 | 9208.33 |
| 236 | 2035-09 | 1866.61 | 24.94 | 1841.67 | 7366.67 |
| 237 | 2035-10 | 1861.62 | 19.95 | 1841.67 | 5525.00 |
| 238 | 2035-11 | 1856.63 | 14.96 | 1841.67 | 3683.33 |
| 239 | 2035-12 | 1851.64 | 9.98 | 1841.67 | 1841.67 |
| 240 | 2036-01 | 1846.65 | 4.99 | 1841.67 | 0.00 |