长沙贷款44万（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：44万
还款月数：20年
每月还款：2495.66元
利息总额：15.9万
本息合计：59.9万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2018-01 | 2495.66 | 1191.67 | 1303.99 | 438696.01 |
| 2 | 2018-02 | 2495.66 | 1188.14 | 1307.53 | 437388.48 |
| 3 | 2018-03 | 2495.66 | 1184.59 | 1311.07 | 436077.41 |
| 4 | 2018-04 | 2495.66 | 1181.04 | 1314.62 | 434762.79 |
| 5 | 2018-05 | 2495.66 | 1177.48 | 1318.18 | 433444.61 |
| 6 | 2018-06 | 2495.66 | 1173.91 | 1321.75 | 432122.87 |
| 7 | 2018-07 | 2495.66 | 1170.33 | 1325.33 | 430797.54 |
| 8 | 2018-08 | 2495.66 | 1166.74 | 1328.92 | 429468.62 |
| 9 | 2018-09 | 2495.66 | 1163.14 | 1332.52 | 428136.10 |
| 10 | 2018-10 | 2495.66 | 1159.54 | 1336.13 | 426799.98 |
| 11 | 2018-11 | 2495.66 | 1155.92 | 1339.74 | 425460.23 |
| 12 | 2018-12 | 2495.66 | 1152.29 | 1343.37 | 424116.86 |
| 13 | 2019-01 | 2495.66 | 1148.65 | 1347.01 | 422769.85 |
| 14 | 2019-02 | 2495.66 | 1145.00 | 1350.66 | 421419.19 |
| 15 | 2019-03 | 2495.66 | 1141.34 | 1354.32 | 420064.87 |
| 16 | 2019-04 | 2495.66 | 1137.68 | 1357.99 | 418706.88 |
| 17 | 2019-05 | 2495.66 | 1134.00 | 1361.66 | 417345.22 |
| 18 | 2019-06 | 2495.66 | 1130.31 | 1365.35 | 415979.87 |
| 19 | 2019-07 | 2495.66 | 1126.61 | 1369.05 | 414610.82 |
| 20 | 2019-08 | 2495.66 | 1122.90 | 1372.76 | 413238.06 |
| 21 | 2019-09 | 2495.66 | 1119.19 | 1376.47 | 411861.59 |
| 22 | 2019-10 | 2495.66 | 1115.46 | 1380.20 | 410481.38 |
| 23 | 2019-11 | 2495.66 | 1111.72 | 1383.94 | 409097.44 |
| 24 | 2019-12 | 2495.66 | 1107.97 | 1387.69 | 407709.75 |
| 25 | 2020-01 | 2495.66 | 1104.21 | 1391.45 | 406318.31 |
| 26 | 2020-02 | 2495.66 | 1100.45 | 1395.22 | 404923.09 |
| 27 | 2020-03 | 2495.66 | 1096.67 | 1398.99 | 403524.10 |
| 28 | 2020-04 | 2495.66 | 1092.88 | 1402.78 | 402121.31 |
| 29 | 2020-05 | 2495.66 | 1089.08 | 1406.58 | 400714.73 |
| 30 | 2020-06 | 2495.66 | 1085.27 | 1410.39 | 399304.34 |
| 31 | 2020-07 | 2495.66 | 1081.45 | 1414.21 | 397890.13 |
| 32 | 2020-08 | 2495.66 | 1077.62 | 1418.04 | 396472.08 |
| 33 | 2020-09 | 2495.66 | 1073.78 | 1421.88 | 395050.20 |
| 34 | 2020-10 | 2495.66 | 1069.93 | 1425.73 | 393624.47 |
| 35 | 2020-11 | 2495.66 | 1066.07 | 1429.60 | 392194.87 |
| 36 | 2020-12 | 2495.66 | 1062.19 | 1433.47 | 390761.40 |
| 37 | 2021-01 | 2495.66 | 1058.31 | 1437.35 | 389324.06 |
| 38 | 2021-02 | 2495.66 | 1054.42 | 1441.24 | 387882.81 |
| 39 | 2021-03 | 2495.66 | 1050.52 | 1445.15 | 386437.67 |
| 40 | 2021-04 | 2495.66 | 1046.60 | 1449.06 | 384988.61 |
| 41 | 2021-05 | 2495.66 | 1042.68 | 1452.98 | 383535.62 |
| 42 | 2021-06 | 2495.66 | 1038.74 | 1456.92 | 382078.71 |
| 43 | 2021-07 | 2495.66 | 1034.80 | 1460.86 | 380617.84 |
| 44 | 2021-08 | 2495.66 | 1030.84 | 1464.82 | 379153.02 |
| 45 | 2021-09 | 2495.66 | 1026.87 | 1468.79 | 377684.23 |
| 46 | 2021-10 | 2495.66 | 1022.89 | 1472.77 | 376211.46 |
| 47 | 2021-11 | 2495.66 | 1018.91 | 1476.76 | 374734.71 |
| 48 | 2021-12 | 2495.66 | 1014.91 | 1480.75 | 373253.95 |
| 49 | 2022-01 | 2495.66 | 1010.90 | 1484.77 | 371769.19 |
| 50 | 2022-02 | 2495.66 | 1006.87 | 1488.79 | 370280.40 |
| 51 | 2022-03 | 2495.66 | 1002.84 | 1492.82 | 368787.58 |
| 52 | 2022-04 | 2495.66 | 998.80 | 1496.86 | 367290.72 |
| 53 | 2022-05 | 2495.66 | 994.75 | 1500.92 | 365789.81 |
| 54 | 2022-06 | 2495.66 | 990.68 | 1504.98 | 364284.83 |
| 55 | 2022-07 | 2495.66 | 986.60 | 1509.06 | 362775.77 |
| 56 | 2022-08 | 2495.66 | 982.52 | 1513.14 | 361262.63 |
| 57 | 2022-09 | 2495.66 | 978.42 | 1517.24 | 359745.38 |
| 58 | 2022-10 | 2495.66 | 974.31 | 1521.35 | 358224.03 |
| 59 | 2022-11 | 2495.66 | 970.19 | 1525.47 | 356698.56 |
| 60 | 2022-12 | 2495.66 | 966.06 | 1529.60 | 355168.96 |
| 61 | 2023-01 | 2495.66 | 961.92 | 1533.75 | 353635.21 |
| 62 | 2023-02 | 2495.66 | 957.76 | 1537.90 | 352097.31 |
| 63 | 2023-03 | 2495.66 | 953.60 | 1542.06 | 350555.25 |
| 64 | 2023-04 | 2495.66 | 949.42 | 1546.24 | 349009.01 |
| 65 | 2023-05 | 2495.66 | 945.23 | 1550.43 | 347458.58 |
| 66 | 2023-06 | 2495.66 | 941.03 | 1554.63 | 345903.95 |
| 67 | 2023-07 | 2495.66 | 936.82 | 1558.84 | 344345.11 |
| 68 | 2023-08 | 2495.66 | 932.60 | 1563.06 | 342782.05 |
| 69 | 2023-09 | 2495.66 | 928.37 | 1567.29 | 341214.76 |
| 70 | 2023-10 | 2495.66 | 924.12 | 1571.54 | 339643.22 |
| 71 | 2023-11 | 2495.66 | 919.87 | 1575.79 | 338067.43 |
| 72 | 2023-12 | 2495.66 | 915.60 | 1580.06 | 336487.37 |
| 73 | 2024-01 | 2495.66 | 911.32 | 1584.34 | 334903.03 |
| 74 | 2024-02 | 2495.66 | 907.03 | 1588.63 | 333314.39 |
| 75 | 2024-03 | 2495.66 | 902.73 | 1592.93 | 331721.46 |
| 76 | 2024-04 | 2495.66 | 898.41 | 1597.25 | 330124.21 |
| 77 | 2024-05 | 2495.66 | 894.09 | 1601.57 | 328522.63 |
| 78 | 2024-06 | 2495.66 | 889.75 | 1605.91 | 326916.72 |
| 79 | 2024-07 | 2495.66 | 885.40 | 1610.26 | 325306.46 |
| 80 | 2024-08 | 2495.66 | 881.04 | 1614.62 | 323691.84 |
| 81 | 2024-09 | 2495.66 | 876.67 | 1619.00 | 322072.84 |
| 82 | 2024-10 | 2495.66 | 872.28 | 1623.38 | 320449.46 |
| 83 | 2024-11 | 2495.66 | 867.88 | 1627.78 | 318821.68 |
| 84 | 2024-12 | 2495.66 | 863.48 | 1632.19 | 317189.50 |
| 85 | 2025-01 | 2495.66 | 859.05 | 1636.61 | 315552.89 |
| 86 | 2025-02 | 2495.66 | 854.62 | 1641.04 | 313911.85 |
| 87 | 2025-03 | 2495.66 | 850.18 | 1645.48 | 312266.37 |
| 88 | 2025-04 | 2495.66 | 845.72 | 1649.94 | 310616.43 |
| 89 | 2025-05 | 2495.66 | 841.25 | 1654.41 | 308962.02 |
| 90 | 2025-06 | 2495.66 | 836.77 | 1658.89 | 307303.13 |
| 91 | 2025-07 | 2495.66 | 832.28 | 1663.38 | 305639.75 |
| 92 | 2025-08 | 2495.66 | 827.77 | 1667.89 | 303971.86 |
| 93 | 2025-09 | 2495.66 | 823.26 | 1672.40 | 302299.46 |
| 94 | 2025-10 | 2495.66 | 818.73 | 1676.93 | 300622.52 |
| 95 | 2025-11 | 2495.66 | 814.19 | 1681.48 | 298941.05 |
| 96 | 2025-12 | 2495.66 | 809.63 | 1686.03 | 297255.02 |
| 97 | 2026-01 | 2495.66 | 805.07 | 1690.60 | 295564.42 |
| 98 | 2026-02 | 2495.66 | 800.49 | 1695.17 | 293869.25 |
| 99 | 2026-03 | 2495.66 | 795.90 | 1699.77 | 292169.48 |
| 100 | 2026-04 | 2495.66 | 791.29 | 1704.37 | 290465.11 |
| 101 | 2026-05 | 2495.66 | 786.68 | 1708.99 | 288756.13 |
| 102 | 2026-06 | 2495.66 | 782.05 | 1713.61 | 287042.52 |
| 103 | 2026-07 | 2495.66 | 777.41 | 1718.25 | 285324.26 |
| 104 | 2026-08 | 2495.66 | 772.75 | 1722.91 | 283601.35 |
| 105 | 2026-09 | 2495.66 | 768.09 | 1727.57 | 281873.78 |
| 106 | 2026-10 | 2495.66 | 763.41 | 1732.25 | 280141.53 |
| 107 | 2026-11 | 2495.66 | 758.72 | 1736.94 | 278404.58 |
| 108 | 2026-12 | 2495.66 | 754.01 | 1741.65 | 276662.93 |
| 109 | 2027-01 | 2495.66 | 749.30 | 1746.37 | 274916.57 |
| 110 | 2027-02 | 2495.66 | 744.57 | 1751.10 | 273165.47 |
| 111 | 2027-03 | 2495.66 | 739.82 | 1755.84 | 271409.63 |
| 112 | 2027-04 | 2495.66 | 735.07 | 1760.59 | 269649.04 |
| 113 | 2027-05 | 2495.66 | 730.30 | 1765.36 | 267883.68 |
| 114 | 2027-06 | 2495.66 | 725.52 | 1770.14 | 266113.53 |
| 115 | 2027-07 | 2495.66 | 720.72 | 1774.94 | 264338.60 |
| 116 | 2027-08 | 2495.66 | 715.92 | 1779.74 | 262558.85 |
| 117 | 2027-09 | 2495.66 | 711.10 | 1784.56 | 260774.29 |
| 118 | 2027-10 | 2495.66 | 706.26 | 1789.40 | 258984.89 |
| 119 | 2027-11 | 2495.66 | 701.42 | 1794.24 | 257190.65 |
| 120 | 2027-12 | 2495.66 | 696.56 | 1799.10 | 255391.54 |
| 121 | 2028-01 | 2495.66 | 691.69 | 1803.98 | 253587.57 |
| 122 | 2028-02 | 2495.66 | 686.80 | 1808.86 | 251778.70 |
| 123 | 2028-03 | 2495.66 | 681.90 | 1813.76 | 249964.94 |
| 124 | 2028-04 | 2495.66 | 676.99 | 1818.67 | 248146.27 |
| 125 | 2028-05 | 2495.66 | 672.06 | 1823.60 | 246322.67 |
| 126 | 2028-06 | 2495.66 | 667.12 | 1828.54 | 244494.13 |
| 127 | 2028-07 | 2495.66 | 662.17 | 1833.49 | 242660.65 |
| 128 | 2028-08 | 2495.66 | 657.21 | 1838.46 | 240822.19 |
| 129 | 2028-09 | 2495.66 | 652.23 | 1843.43 | 238978.76 |
| 130 | 2028-10 | 2495.66 | 647.23 | 1848.43 | 237130.33 |
| 131 | 2028-11 | 2495.66 | 642.23 | 1853.43 | 235276.89 |
| 132 | 2028-12 | 2495.66 | 637.21 | 1858.45 | 233418.44 |
| 133 | 2029-01 | 2495.66 | 632.17 | 1863.49 | 231554.96 |
| 134 | 2029-02 | 2495.66 | 627.13 | 1868.53 | 229686.42 |
| 135 | 2029-03 | 2495.66 | 622.07 | 1873.59 | 227812.83 |
| 136 | 2029-04 | 2495.66 | 616.99 | 1878.67 | 225934.16 |
| 137 | 2029-05 | 2495.66 | 611.91 | 1883.76 | 224050.40 |
| 138 | 2029-06 | 2495.66 | 606.80 | 1888.86 | 222161.54 |
| 139 | 2029-07 | 2495.66 | 601.69 | 1893.97 | 220267.57 |
| 140 | 2029-08 | 2495.66 | 596.56 | 1899.10 | 218368.47 |
| 141 | 2029-09 | 2495.66 | 591.41 | 1904.25 | 216464.22 |
| 142 | 2029-10 | 2495.66 | 586.26 | 1909.40 | 214554.82 |
| 143 | 2029-11 | 2495.66 | 581.09 | 1914.58 | 212640.24 |
| 144 | 2029-12 | 2495.66 | 575.90 | 1919.76 | 210720.48 |
| 145 | 2030-01 | 2495.66 | 570.70 | 1924.96 | 208795.52 |
| 146 | 2030-02 | 2495.66 | 565.49 | 1930.17 | 206865.35 |
| 147 | 2030-03 | 2495.66 | 560.26 | 1935.40 | 204929.95 |
| 148 | 2030-04 | 2495.66 | 555.02 | 1940.64 | 202989.30 |
| 149 | 2030-05 | 2495.66 | 549.76 | 1945.90 | 201043.40 |
| 150 | 2030-06 | 2495.66 | 544.49 | 1951.17 | 199092.24 |
| 151 | 2030-07 | 2495.66 | 539.21 | 1956.45 | 197135.78 |
| 152 | 2030-08 | 2495.66 | 533.91 | 1961.75 | 195174.03 |
| 153 | 2030-09 | 2495.66 | 528.60 | 1967.07 | 193206.97 |
| 154 | 2030-10 | 2495.66 | 523.27 | 1972.39 | 191234.57 |
| 155 | 2030-11 | 2495.66 | 517.93 | 1977.73 | 189256.84 |
| 156 | 2030-12 | 2495.66 | 512.57 | 1983.09 | 187273.75 |
| 157 | 2031-01 | 2495.66 | 507.20 | 1988.46 | 185285.29 |
| 158 | 2031-02 | 2495.66 | 501.81 | 1993.85 | 183291.44 |
| 159 | 2031-03 | 2495.66 | 496.41 | 1999.25 | 181292.19 |
| 160 | 2031-04 | 2495.66 | 491.00 | 2004.66 | 179287.53 |
| 161 | 2031-05 | 2495.66 | 485.57 | 2010.09 | 177277.44 |
| 162 | 2031-06 | 2495.66 | 480.13 | 2015.53 | 175261.91 |
| 163 | 2031-07 | 2495.66 | 474.67 | 2020.99 | 173240.91 |
| 164 | 2031-08 | 2495.66 | 469.19 | 2026.47 | 171214.44 |
| 165 | 2031-09 | 2495.66 | 463.71 | 2031.96 | 169182.49 |
| 166 | 2031-10 | 2495.66 | 458.20 | 2037.46 | 167145.03 |
| 167 | 2031-11 | 2495.66 | 452.68 | 2042.98 | 165102.05 |
| 168 | 2031-12 | 2495.66 | 447.15 | 2048.51 | 163053.54 |
| 169 | 2032-01 | 2495.66 | 441.60 | 2054.06 | 160999.48 |
| 170 | 2032-02 | 2495.66 | 436.04 | 2059.62 | 158939.86 |
| 171 | 2032-03 | 2495.66 | 430.46 | 2065.20 | 156874.66 |
| 172 | 2032-04 | 2495.66 | 424.87 | 2070.79 | 154803.87 |
| 173 | 2032-05 | 2495.66 | 419.26 | 2076.40 | 152727.47 |
| 174 | 2032-06 | 2495.66 | 413.64 | 2082.02 | 150645.45 |
| 175 | 2032-07 | 2495.66 | 408.00 | 2087.66 | 148557.78 |
| 176 | 2032-08 | 2495.66 | 402.34 | 2093.32 | 146464.47 |
| 177 | 2032-09 | 2495.66 | 396.67 | 2098.99 | 144365.48 |
| 178 | 2032-10 | 2495.66 | 390.99 | 2104.67 | 142260.81 |
| 179 | 2032-11 | 2495.66 | 385.29 | 2110.37 | 140150.44 |
| 180 | 2032-12 | 2495.66 | 379.57 | 2116.09 | 138034.35 |
| 181 | 2033-01 | 2495.66 | 373.84 | 2121.82 | 135912.53 |
| 182 | 2033-02 | 2495.66 | 368.10 | 2127.56 | 133784.97 |
| 183 | 2033-03 | 2495.66 | 362.33 | 2133.33 | 131651.64 |
| 184 | 2033-04 | 2495.66 | 356.56 | 2139.10 | 129512.53 |
| 185 | 2033-05 | 2495.66 | 350.76 | 2144.90 | 127367.64 |
| 186 | 2033-06 | 2495.66 | 344.95 | 2150.71 | 125216.93 |
| 187 | 2033-07 | 2495.66 | 339.13 | 2156.53 | 123060.40 |
| 188 | 2033-08 | 2495.66 | 333.29 | 2162.37 | 120898.02 |
| 189 | 2033-09 | 2495.66 | 327.43 | 2168.23 | 118729.79 |
| 190 | 2033-10 | 2495.66 | 321.56 | 2174.10 | 116555.69 |
| 191 | 2033-11 | 2495.66 | 315.67 | 2179.99 | 114375.70 |
| 192 | 2033-12 | 2495.66 | 309.77 | 2185.89 | 112189.81 |
| 193 | 2034-01 | 2495.66 | 303.85 | 2191.81 | 109998.00 |
| 194 | 2034-02 | 2495.66 | 297.91 | 2197.75 | 107800.25 |
| 195 | 2034-03 | 2495.66 | 291.96 | 2203.70 | 105596.54 |
| 196 | 2034-04 | 2495.66 | 285.99 | 2209.67 | 103386.87 |
| 197 | 2034-05 | 2495.66 | 280.01 | 2215.66 | 101171.22 |
| 198 | 2034-06 | 2495.66 | 274.01 | 2221.66 | 98949.56 |
| 199 | 2034-07 | 2495.66 | 267.99 | 2227.67 | 96721.89 |
| 200 | 2034-08 | 2495.66 | 261.96 | 2233.71 | 94488.18 |
| 201 | 2034-09 | 2495.66 | 255.91 | 2239.76 | 92248.43 |
| 202 | 2034-10 | 2495.66 | 249.84 | 2245.82 | 90002.60 |
| 203 | 2034-11 | 2495.66 | 243.76 | 2251.90 | 87750.70 |
| 204 | 2034-12 | 2495.66 | 237.66 | 2258.00 | 85492.70 |
| 205 | 2035-01 | 2495.66 | 231.54 | 2264.12 | 83228.58 |
| 206 | 2035-02 | 2495.66 | 225.41 | 2270.25 | 80958.33 |
| 207 | 2035-03 | 2495.66 | 219.26 | 2276.40 | 78681.93 |
| 208 | 2035-04 | 2495.66 | 213.10 | 2282.56 | 76399.36 |
| 209 | 2035-05 | 2495.66 | 206.91 | 2288.75 | 74110.62 |
| 210 | 2035-06 | 2495.66 | 200.72 | 2294.95 | 71815.67 |
| 211 | 2035-07 | 2495.66 | 194.50 | 2301.16 | 69514.51 |
| 212 | 2035-08 | 2495.66 | 188.27 | 2307.39 | 67207.12 |
| 213 | 2035-09 | 2495.66 | 182.02 | 2313.64 | 64893.48 |
| 214 | 2035-10 | 2495.66 | 175.75 | 2319.91 | 62573.57 |
| 215 | 2035-11 | 2495.66 | 169.47 | 2326.19 | 60247.38 |
| 216 | 2035-12 | 2495.66 | 163.17 | 2332.49 | 57914.89 |
| 217 | 2036-01 | 2495.66 | 156.85 | 2338.81 | 55576.08 |
| 218 | 2036-02 | 2495.66 | 150.52 | 2345.14 | 53230.93 |
| 219 | 2036-03 | 2495.66 | 144.17 | 2351.49 | 50879.44 |
| 220 | 2036-04 | 2495.66 | 137.80 | 2357.86 | 48521.58 |
| 221 | 2036-05 | 2495.66 | 131.41 | 2364.25 | 46157.33 |
| 222 | 2036-06 | 2495.66 | 125.01 | 2370.65 | 43786.68 |
| 223 | 2036-07 | 2495.66 | 118.59 | 2377.07 | 41409.60 |
| 224 | 2036-08 | 2495.66 | 112.15 | 2383.51 | 39026.09 |
| 225 | 2036-09 | 2495.66 | 105.70 | 2389.97 | 36636.13 |
| 226 | 2036-10 | 2495.66 | 99.22 | 2396.44 | 34239.69 |
| 227 | 2036-11 | 2495.66 | 92.73 | 2402.93 | 31836.76 |
| 228 | 2036-12 | 2495.66 | 86.22 | 2409.44 | 29427.32 |
| 229 | 2037-01 | 2495.66 | 79.70 | 2415.96 | 27011.36 |
| 230 | 2037-02 | 2495.66 | 73.16 | 2422.51 | 24588.86 |
| 231 | 2037-03 | 2495.66 | 66.59 | 2429.07 | 22159.79 |
| 232 | 2037-04 | 2495.66 | 60.02 | 2435.65 | 19724.14 |
| 233 | 2037-05 | 2495.66 | 53.42 | 2442.24 | 17281.90 |
| 234 | 2037-06 | 2495.66 | 46.81 | 2448.86 | 14833.05 |
| 235 | 2037-07 | 2495.66 | 40.17 | 2455.49 | 12377.56 |
| 236 | 2037-08 | 2495.66 | 33.52 | 2462.14 | 9915.42 |
| 237 | 2037-09 | 2495.66 | 26.85 | 2468.81 | 7446.61 |
| 238 | 2037-10 | 2495.66 | 20.17 | 2475.49 | 4971.12 |
| 239 | 2037-11 | 2495.66 | 13.46 | 2482.20 | 2488.92 |
| 240 | 2037-12 | 2495.66 | 6.74 | 2488.92 | 0.00 |
等额本金还款方式：
贷款总额：44万
还款月数：20年
首月还款：3025元
每月递减：4.97元
利息总额：14.36万
本息合计：58.36万
节省利息：15362.89元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2018-01 | 3025.00 | 1191.67 | 1833.33 | 438166.67 |
| 2 | 2018-02 | 3020.03 | 1186.70 | 1833.33 | 436333.33 |
| 3 | 2018-03 | 3015.07 | 1181.74 | 1833.33 | 434500.00 |
| 4 | 2018-04 | 3010.10 | 1176.77 | 1833.33 | 432666.67 |
| 5 | 2018-05 | 3005.14 | 1171.81 | 1833.33 | 430833.33 |
| 6 | 2018-06 | 3000.17 | 1166.84 | 1833.33 | 429000.00 |
| 7 | 2018-07 | 2995.21 | 1161.88 | 1833.33 | 427166.67 |
| 8 | 2018-08 | 2990.24 | 1156.91 | 1833.33 | 425333.33 |
| 9 | 2018-09 | 2985.28 | 1151.94 | 1833.33 | 423500.00 |
| 10 | 2018-10 | 2980.31 | 1146.98 | 1833.33 | 421666.67 |
| 11 | 2018-11 | 2975.35 | 1142.01 | 1833.33 | 419833.33 |
| 12 | 2018-12 | 2970.38 | 1137.05 | 1833.33 | 418000.00 |
| 13 | 2019-01 | 2965.42 | 1132.08 | 1833.33 | 416166.67 |
| 14 | 2019-02 | 2960.45 | 1127.12 | 1833.33 | 414333.33 |
| 15 | 2019-03 | 2955.49 | 1122.15 | 1833.33 | 412500.00 |
| 16 | 2019-04 | 2950.52 | 1117.19 | 1833.33 | 410666.67 |
| 17 | 2019-05 | 2945.56 | 1112.22 | 1833.33 | 408833.33 |
| 18 | 2019-06 | 2940.59 | 1107.26 | 1833.33 | 407000.00 |
| 19 | 2019-07 | 2935.63 | 1102.29 | 1833.33 | 405166.67 |
| 20 | 2019-08 | 2930.66 | 1097.33 | 1833.33 | 403333.33 |
| 21 | 2019-09 | 2925.69 | 1092.36 | 1833.33 | 401500.00 |
| 22 | 2019-10 | 2920.73 | 1087.40 | 1833.33 | 399666.67 |
| 23 | 2019-11 | 2915.76 | 1082.43 | 1833.33 | 397833.33 |
| 24 | 2019-12 | 2910.80 | 1077.47 | 1833.33 | 396000.00 |
| 25 | 2020-01 | 2905.83 | 1072.50 | 1833.33 | 394166.67 |
| 26 | 2020-02 | 2900.87 | 1067.53 | 1833.33 | 392333.33 |
| 27 | 2020-03 | 2895.90 | 1062.57 | 1833.33 | 390500.00 |
| 28 | 2020-04 | 2890.94 | 1057.60 | 1833.33 | 388666.67 |
| 29 | 2020-05 | 2885.97 | 1052.64 | 1833.33 | 386833.33 |
| 30 | 2020-06 | 2881.01 | 1047.67 | 1833.33 | 385000.00 |
| 31 | 2020-07 | 2876.04 | 1042.71 | 1833.33 | 383166.67 |
| 32 | 2020-08 | 2871.08 | 1037.74 | 1833.33 | 381333.33 |
| 33 | 2020-09 | 2866.11 | 1032.78 | 1833.33 | 379500.00 |
| 34 | 2020-10 | 2861.15 | 1027.81 | 1833.33 | 377666.67 |
| 35 | 2020-11 | 2856.18 | 1022.85 | 1833.33 | 375833.33 |
| 36 | 2020-12 | 2851.22 | 1017.88 | 1833.33 | 374000.00 |
| 37 | 2021-01 | 2846.25 | 1012.92 | 1833.33 | 372166.67 |
| 38 | 2021-02 | 2841.28 | 1007.95 | 1833.33 | 370333.33 |
| 39 | 2021-03 | 2836.32 | 1002.99 | 1833.33 | 368500.00 |
| 40 | 2021-04 | 2831.35 | 998.02 | 1833.33 | 366666.67 |
| 41 | 2021-05 | 2826.39 | 993.06 | 1833.33 | 364833.33 |
| 42 | 2021-06 | 2821.42 | 988.09 | 1833.33 | 363000.00 |
| 43 | 2021-07 | 2816.46 | 983.13 | 1833.33 | 361166.67 |
| 44 | 2021-08 | 2811.49 | 978.16 | 1833.33 | 359333.33 |
| 45 | 2021-09 | 2806.53 | 973.19 | 1833.33 | 357500.00 |
| 46 | 2021-10 | 2801.56 | 968.23 | 1833.33 | 355666.67 |
| 47 | 2021-11 | 2796.60 | 963.26 | 1833.33 | 353833.33 |
| 48 | 2021-12 | 2791.63 | 958.30 | 1833.33 | 352000.00 |
| 49 | 2022-01 | 2786.67 | 953.33 | 1833.33 | 350166.67 |
| 50 | 2022-02 | 2781.70 | 948.37 | 1833.33 | 348333.33 |
| 51 | 2022-03 | 2776.74 | 943.40 | 1833.33 | 346500.00 |
| 52 | 2022-04 | 2771.77 | 938.44 | 1833.33 | 344666.67 |
| 53 | 2022-05 | 2766.81 | 933.47 | 1833.33 | 342833.33 |
| 54 | 2022-06 | 2761.84 | 928.51 | 1833.33 | 341000.00 |
| 55 | 2022-07 | 2756.88 | 923.54 | 1833.33 | 339166.67 |
| 56 | 2022-08 | 2751.91 | 918.58 | 1833.33 | 337333.33 |
| 57 | 2022-09 | 2746.94 | 913.61 | 1833.33 | 335500.00 |
| 58 | 2022-10 | 2741.98 | 908.65 | 1833.33 | 333666.67 |
| 59 | 2022-11 | 2737.01 | 903.68 | 1833.33 | 331833.33 |
| 60 | 2022-12 | 2732.05 | 898.72 | 1833.33 | 330000.00 |
| 61 | 2023-01 | 2727.08 | 893.75 | 1833.33 | 328166.67 |
| 62 | 2023-02 | 2722.12 | 888.78 | 1833.33 | 326333.33 |
| 63 | 2023-03 | 2717.15 | 883.82 | 1833.33 | 324500.00 |
| 64 | 2023-04 | 2712.19 | 878.85 | 1833.33 | 322666.67 |
| 65 | 2023-05 | 2707.22 | 873.89 | 1833.33 | 320833.33 |
| 66 | 2023-06 | 2702.26 | 868.92 | 1833.33 | 319000.00 |
| 67 | 2023-07 | 2697.29 | 863.96 | 1833.33 | 317166.67 |
| 68 | 2023-08 | 2692.33 | 858.99 | 1833.33 | 315333.33 |
| 69 | 2023-09 | 2687.36 | 854.03 | 1833.33 | 313500.00 |
| 70 | 2023-10 | 2682.40 | 849.06 | 1833.33 | 311666.67 |
| 71 | 2023-11 | 2677.43 | 844.10 | 1833.33 | 309833.33 |
| 72 | 2023-12 | 2672.47 | 839.13 | 1833.33 | 308000.00 |
| 73 | 2024-01 | 2667.50 | 834.17 | 1833.33 | 306166.67 |
| 74 | 2024-02 | 2662.53 | 829.20 | 1833.33 | 304333.33 |
| 75 | 2024-03 | 2657.57 | 824.24 | 1833.33 | 302500.00 |
| 76 | 2024-04 | 2652.60 | 819.27 | 1833.33 | 300666.67 |
| 77 | 2024-05 | 2647.64 | 814.31 | 1833.33 | 298833.33 |
| 78 | 2024-06 | 2642.67 | 809.34 | 1833.33 | 297000.00 |
| 79 | 2024-07 | 2637.71 | 804.38 | 1833.33 | 295166.67 |
| 80 | 2024-08 | 2632.74 | 799.41 | 1833.33 | 293333.33 |
| 81 | 2024-09 | 2627.78 | 794.44 | 1833.33 | 291500.00 |
| 82 | 2024-10 | 2622.81 | 789.48 | 1833.33 | 289666.67 |
| 83 | 2024-11 | 2617.85 | 784.51 | 1833.33 | 287833.33 |
| 84 | 2024-12 | 2612.88 | 779.55 | 1833.33 | 286000.00 |
| 85 | 2025-01 | 2607.92 | 774.58 | 1833.33 | 284166.67 |
| 86 | 2025-02 | 2602.95 | 769.62 | 1833.33 | 282333.33 |
| 87 | 2025-03 | 2597.99 | 764.65 | 1833.33 | 280500.00 |
| 88 | 2025-04 | 2593.02 | 759.69 | 1833.33 | 278666.67 |
| 89 | 2025-05 | 2588.06 | 754.72 | 1833.33 | 276833.33 |
| 90 | 2025-06 | 2583.09 | 749.76 | 1833.33 | 275000.00 |
| 91 | 2025-07 | 2578.13 | 744.79 | 1833.33 | 273166.67 |
| 92 | 2025-08 | 2573.16 | 739.83 | 1833.33 | 271333.33 |
| 93 | 2025-09 | 2568.19 | 734.86 | 1833.33 | 269500.00 |
| 94 | 2025-10 | 2563.23 | 729.90 | 1833.33 | 267666.67 |
| 95 | 2025-11 | 2558.26 | 724.93 | 1833.33 | 265833.33 |
| 96 | 2025-12 | 2553.30 | 719.97 | 1833.33 | 264000.00 |
| 97 | 2026-01 | 2548.33 | 715.00 | 1833.33 | 262166.67 |
| 98 | 2026-02 | 2543.37 | 710.03 | 1833.33 | 260333.33 |
| 99 | 2026-03 | 2538.40 | 705.07 | 1833.33 | 258500.00 |
| 100 | 2026-04 | 2533.44 | 700.10 | 1833.33 | 256666.67 |
| 101 | 2026-05 | 2528.47 | 695.14 | 1833.33 | 254833.33 |
| 102 | 2026-06 | 2523.51 | 690.17 | 1833.33 | 253000.00 |
| 103 | 2026-07 | 2518.54 | 685.21 | 1833.33 | 251166.67 |
| 104 | 2026-08 | 2513.58 | 680.24 | 1833.33 | 249333.33 |
| 105 | 2026-09 | 2508.61 | 675.28 | 1833.33 | 247500.00 |
| 106 | 2026-10 | 2503.65 | 670.31 | 1833.33 | 245666.67 |
| 107 | 2026-11 | 2498.68 | 665.35 | 1833.33 | 243833.33 |
| 108 | 2026-12 | 2493.72 | 660.38 | 1833.33 | 242000.00 |
| 109 | 2027-01 | 2488.75 | 655.42 | 1833.33 | 240166.67 |
| 110 | 2027-02 | 2483.78 | 650.45 | 1833.33 | 238333.33 |
| 111 | 2027-03 | 2478.82 | 645.49 | 1833.33 | 236500.00 |
| 112 | 2027-04 | 2473.85 | 640.52 | 1833.33 | 234666.67 |
| 113 | 2027-05 | 2468.89 | 635.56 | 1833.33 | 232833.33 |
| 114 | 2027-06 | 2463.92 | 630.59 | 1833.33 | 231000.00 |
| 115 | 2027-07 | 2458.96 | 625.63 | 1833.33 | 229166.67 |
| 116 | 2027-08 | 2453.99 | 620.66 | 1833.33 | 227333.33 |
| 117 | 2027-09 | 2449.03 | 615.69 | 1833.33 | 225500.00 |
| 118 | 2027-10 | 2444.06 | 610.73 | 1833.33 | 223666.67 |
| 119 | 2027-11 | 2439.10 | 605.76 | 1833.33 | 221833.33 |
| 120 | 2027-12 | 2434.13 | 600.80 | 1833.33 | 220000.00 |
| 121 | 2028-01 | 2429.17 | 595.83 | 1833.33 | 218166.67 |
| 122 | 2028-02 | 2424.20 | 590.87 | 1833.33 | 216333.33 |
| 123 | 2028-03 | 2419.24 | 585.90 | 1833.33 | 214500.00 |
| 124 | 2028-04 | 2414.27 | 580.94 | 1833.33 | 212666.67 |
| 125 | 2028-05 | 2409.31 | 575.97 | 1833.33 | 210833.33 |
| 126 | 2028-06 | 2404.34 | 571.01 | 1833.33 | 209000.00 |
| 127 | 2028-07 | 2399.38 | 566.04 | 1833.33 | 207166.67 |
| 128 | 2028-08 | 2394.41 | 561.08 | 1833.33 | 205333.33 |
| 129 | 2028-09 | 2389.44 | 556.11 | 1833.33 | 203500.00 |
| 130 | 2028-10 | 2384.48 | 551.15 | 1833.33 | 201666.67 |
| 131 | 2028-11 | 2379.51 | 546.18 | 1833.33 | 199833.33 |
| 132 | 2028-12 | 2374.55 | 541.22 | 1833.33 | 198000.00 |
| 133 | 2029-01 | 2369.58 | 536.25 | 1833.33 | 196166.67 |
| 134 | 2029-02 | 2364.62 | 531.28 | 1833.33 | 194333.33 |
| 135 | 2029-03 | 2359.65 | 526.32 | 1833.33 | 192500.00 |
| 136 | 2029-04 | 2354.69 | 521.35 | 1833.33 | 190666.67 |
| 137 | 2029-05 | 2349.72 | 516.39 | 1833.33 | 188833.33 |
| 138 | 2029-06 | 2344.76 | 511.42 | 1833.33 | 187000.00 |
| 139 | 2029-07 | 2339.79 | 506.46 | 1833.33 | 185166.67 |
| 140 | 2029-08 | 2334.83 | 501.49 | 1833.33 | 183333.33 |
| 141 | 2029-09 | 2329.86 | 496.53 | 1833.33 | 181500.00 |
| 142 | 2029-10 | 2324.90 | 491.56 | 1833.33 | 179666.67 |
| 143 | 2029-11 | 2319.93 | 486.60 | 1833.33 | 177833.33 |
| 144 | 2029-12 | 2314.97 | 481.63 | 1833.33 | 176000.00 |
| 145 | 2030-01 | 2310.00 | 476.67 | 1833.33 | 174166.67 |
| 146 | 2030-02 | 2305.03 | 471.70 | 1833.33 | 172333.33 |
| 147 | 2030-03 | 2300.07 | 466.74 | 1833.33 | 170500.00 |
| 148 | 2030-04 | 2295.10 | 461.77 | 1833.33 | 168666.67 |
| 149 | 2030-05 | 2290.14 | 456.81 | 1833.33 | 166833.33 |
| 150 | 2030-06 | 2285.17 | 451.84 | 1833.33 | 165000.00 |
| 151 | 2030-07 | 2280.21 | 446.88 | 1833.33 | 163166.67 |
| 152 | 2030-08 | 2275.24 | 441.91 | 1833.33 | 161333.33 |
| 153 | 2030-09 | 2270.28 | 436.94 | 1833.33 | 159500.00 |
| 154 | 2030-10 | 2265.31 | 431.98 | 1833.33 | 157666.67 |
| 155 | 2030-11 | 2260.35 | 427.01 | 1833.33 | 155833.33 |
| 156 | 2030-12 | 2255.38 | 422.05 | 1833.33 | 154000.00 |
| 157 | 2031-01 | 2250.42 | 417.08 | 1833.33 | 152166.67 |
| 158 | 2031-02 | 2245.45 | 412.12 | 1833.33 | 150333.33 |
| 159 | 2031-03 | 2240.49 | 407.15 | 1833.33 | 148500.00 |
| 160 | 2031-04 | 2235.52 | 402.19 | 1833.33 | 146666.67 |
| 161 | 2031-05 | 2230.56 | 397.22 | 1833.33 | 144833.33 |
| 162 | 2031-06 | 2225.59 | 392.26 | 1833.33 | 143000.00 |
| 163 | 2031-07 | 2220.63 | 387.29 | 1833.33 | 141166.67 |
| 164 | 2031-08 | 2215.66 | 382.33 | 1833.33 | 139333.33 |
| 165 | 2031-09 | 2210.69 | 377.36 | 1833.33 | 137500.00 |
| 166 | 2031-10 | 2205.73 | 372.40 | 1833.33 | 135666.67 |
| 167 | 2031-11 | 2200.76 | 367.43 | 1833.33 | 133833.33 |
| 168 | 2031-12 | 2195.80 | 362.47 | 1833.33 | 132000.00 |
| 169 | 2032-01 | 2190.83 | 357.50 | 1833.33 | 130166.67 |
| 170 | 2032-02 | 2185.87 | 352.53 | 1833.33 | 128333.33 |
| 171 | 2032-03 | 2180.90 | 347.57 | 1833.33 | 126500.00 |
| 172 | 2032-04 | 2175.94 | 342.60 | 1833.33 | 124666.67 |
| 173 | 2032-05 | 2170.97 | 337.64 | 1833.33 | 122833.33 |
| 174 | 2032-06 | 2166.01 | 332.67 | 1833.33 | 121000.00 |
| 175 | 2032-07 | 2161.04 | 327.71 | 1833.33 | 119166.67 |
| 176 | 2032-08 | 2156.08 | 322.74 | 1833.33 | 117333.33 |
| 177 | 2032-09 | 2151.11 | 317.78 | 1833.33 | 115500.00 |
| 178 | 2032-10 | 2146.15 | 312.81 | 1833.33 | 113666.67 |
| 179 | 2032-11 | 2141.18 | 307.85 | 1833.33 | 111833.33 |
| 180 | 2032-12 | 2136.22 | 302.88 | 1833.33 | 110000.00 |
| 181 | 2033-01 | 2131.25 | 297.92 | 1833.33 | 108166.67 |
| 182 | 2033-02 | 2126.28 | 292.95 | 1833.33 | 106333.33 |
| 183 | 2033-03 | 2121.32 | 287.99 | 1833.33 | 104500.00 |
| 184 | 2033-04 | 2116.35 | 283.02 | 1833.33 | 102666.67 |
| 185 | 2033-05 | 2111.39 | 278.06 | 1833.33 | 100833.33 |
| 186 | 2033-06 | 2106.42 | 273.09 | 1833.33 | 99000.00 |
| 187 | 2033-07 | 2101.46 | 268.13 | 1833.33 | 97166.67 |
| 188 | 2033-08 | 2096.49 | 263.16 | 1833.33 | 95333.33 |
| 189 | 2033-09 | 2091.53 | 258.19 | 1833.33 | 93500.00 |
| 190 | 2033-10 | 2086.56 | 253.23 | 1833.33 | 91666.67 |
| 191 | 2033-11 | 2081.60 | 248.26 | 1833.33 | 89833.33 |
| 192 | 2033-12 | 2076.63 | 243.30 | 1833.33 | 88000.00 |
| 193 | 2034-01 | 2071.67 | 238.33 | 1833.33 | 86166.67 |
| 194 | 2034-02 | 2066.70 | 233.37 | 1833.33 | 84333.33 |
| 195 | 2034-03 | 2061.74 | 228.40 | 1833.33 | 82500.00 |
| 196 | 2034-04 | 2056.77 | 223.44 | 1833.33 | 80666.67 |
| 197 | 2034-05 | 2051.81 | 218.47 | 1833.33 | 78833.33 |
| 198 | 2034-06 | 2046.84 | 213.51 | 1833.33 | 77000.00 |
| 199 | 2034-07 | 2041.88 | 208.54 | 1833.33 | 75166.67 |
| 200 | 2034-08 | 2036.91 | 203.58 | 1833.33 | 73333.33 |
| 201 | 2034-09 | 2031.94 | 198.61 | 1833.33 | 71500.00 |
| 202 | 2034-10 | 2026.98 | 193.65 | 1833.33 | 69666.67 |
| 203 | 2034-11 | 2022.01 | 188.68 | 1833.33 | 67833.33 |
| 204 | 2034-12 | 2017.05 | 183.72 | 1833.33 | 66000.00 |
| 205 | 2035-01 | 2012.08 | 178.75 | 1833.33 | 64166.67 |
| 206 | 2035-02 | 2007.12 | 173.78 | 1833.33 | 62333.33 |
| 207 | 2035-03 | 2002.15 | 168.82 | 1833.33 | 60500.00 |
| 208 | 2035-04 | 1997.19 | 163.85 | 1833.33 | 58666.67 |
| 209 | 2035-05 | 1992.22 | 158.89 | 1833.33 | 56833.33 |
| 210 | 2035-06 | 1987.26 | 153.92 | 1833.33 | 55000.00 |
| 211 | 2035-07 | 1982.29 | 148.96 | 1833.33 | 53166.67 |
| 212 | 2035-08 | 1977.33 | 143.99 | 1833.33 | 51333.33 |
| 213 | 2035-09 | 1972.36 | 139.03 | 1833.33 | 49500.00 |
| 214 | 2035-10 | 1967.40 | 134.06 | 1833.33 | 47666.67 |
| 215 | 2035-11 | 1962.43 | 129.10 | 1833.33 | 45833.33 |
| 216 | 2035-12 | 1957.47 | 124.13 | 1833.33 | 44000.00 |
| 217 | 2036-01 | 1952.50 | 119.17 | 1833.33 | 42166.67 |
| 218 | 2036-02 | 1947.53 | 114.20 | 1833.33 | 40333.33 |
| 219 | 2036-03 | 1942.57 | 109.24 | 1833.33 | 38500.00 |
| 220 | 2036-04 | 1937.60 | 104.27 | 1833.33 | 36666.67 |
| 221 | 2036-05 | 1932.64 | 99.31 | 1833.33 | 34833.33 |
| 222 | 2036-06 | 1927.67 | 94.34 | 1833.33 | 33000.00 |
| 223 | 2036-07 | 1922.71 | 89.38 | 1833.33 | 31166.67 |
| 224 | 2036-08 | 1917.74 | 84.41 | 1833.33 | 29333.33 |
| 225 | 2036-09 | 1912.78 | 79.44 | 1833.33 | 27500.00 |
| 226 | 2036-10 | 1907.81 | 74.48 | 1833.33 | 25666.67 |
| 227 | 2036-11 | 1902.85 | 69.51 | 1833.33 | 23833.33 |
| 228 | 2036-12 | 1897.88 | 64.55 | 1833.33 | 22000.00 |
| 229 | 2037-01 | 1892.92 | 59.58 | 1833.33 | 20166.67 |
| 230 | 2037-02 | 1887.95 | 54.62 | 1833.33 | 18333.33 |
| 231 | 2037-03 | 1882.99 | 49.65 | 1833.33 | 16500.00 |
| 232 | 2037-04 | 1878.02 | 44.69 | 1833.33 | 14666.67 |
| 233 | 2037-05 | 1873.06 | 39.72 | 1833.33 | 12833.33 |
| 234 | 2037-06 | 1868.09 | 34.76 | 1833.33 | 11000.00 |
| 235 | 2037-07 | 1863.13 | 29.79 | 1833.33 | 9166.67 |
| 236 | 2037-08 | 1858.16 | 24.83 | 1833.33 | 7333.33 |
| 237 | 2037-09 | 1853.19 | 19.86 | 1833.33 | 5500.00 |
| 238 | 2037-10 | 1848.23 | 14.90 | 1833.33 | 3666.67 |
| 239 | 2037-11 | 1843.26 | 9.93 | 1833.33 | 1833.33 |
| 240 | 2037-12 | 1838.30 | 4.97 | 1833.33 | 0.00 |