宁夏贷款31.88万（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：31.88万
还款月数：20年
每月还款：1873.57元
利息总额：13.09万
本息合计：44.97万
| 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 | 1873.57 | 969.68 | 903.89 | 317895.11 |
| 2 | 2024-11 | 1873.57 | 966.93 | 906.64 | 316988.47 |
| 3 | 2024-12 | 1873.57 | 964.17 | 909.40 | 316079.07 |
| 4 | 2025-01 | 1873.57 | 961.41 | 912.17 | 315166.90 |
| 5 | 2025-02 | 1873.57 | 958.63 | 914.94 | 314251.96 |
| 6 | 2025-03 | 1873.57 | 955.85 | 917.72 | 313334.24 |
| 7 | 2025-04 | 1873.57 | 953.06 | 920.51 | 312413.72 |
| 8 | 2025-05 | 1873.57 | 950.26 | 923.31 | 311490.41 |
| 9 | 2025-06 | 1873.57 | 947.45 | 926.12 | 310564.29 |
| 10 | 2025-07 | 1873.57 | 944.63 | 928.94 | 309635.35 |
| 11 | 2025-08 | 1873.57 | 941.81 | 931.77 | 308703.58 |
| 12 | 2025-09 | 1873.57 | 938.97 | 934.60 | 307768.98 |
| 13 | 2025-10 | 1873.57 | 936.13 | 937.44 | 306831.54 |
| 14 | 2025-11 | 1873.57 | 933.28 | 940.29 | 305891.25 |
| 15 | 2025-12 | 1873.57 | 930.42 | 943.15 | 304948.09 |
| 16 | 2026-01 | 1873.57 | 927.55 | 946.02 | 304002.07 |
| 17 | 2026-02 | 1873.57 | 924.67 | 948.90 | 303053.17 |
| 18 | 2026-03 | 1873.57 | 921.79 | 951.79 | 302101.38 |
| 19 | 2026-04 | 1873.57 | 918.89 | 954.68 | 301146.70 |
| 20 | 2026-05 | 1873.57 | 915.99 | 957.58 | 300189.12 |
| 21 | 2026-06 | 1873.57 | 913.08 | 960.50 | 299228.62 |
| 22 | 2026-07 | 1873.57 | 910.15 | 963.42 | 298265.20 |
| 23 | 2026-08 | 1873.57 | 907.22 | 966.35 | 297298.85 |
| 24 | 2026-09 | 1873.57 | 904.28 | 969.29 | 296329.56 |
| 25 | 2026-10 | 1873.57 | 901.34 | 972.24 | 295357.33 |
| 26 | 2026-11 | 1873.57 | 898.38 | 975.19 | 294382.13 |
| 27 | 2026-12 | 1873.57 | 895.41 | 978.16 | 293403.97 |
| 28 | 2027-01 | 1873.57 | 892.44 | 981.14 | 292422.84 |
| 29 | 2027-02 | 1873.57 | 889.45 | 984.12 | 291438.72 |
| 30 | 2027-03 | 1873.57 | 886.46 | 987.11 | 290451.60 |
| 31 | 2027-04 | 1873.57 | 883.46 | 990.12 | 289461.49 |
| 32 | 2027-05 | 1873.57 | 880.45 | 993.13 | 288468.36 |
| 33 | 2027-06 | 1873.57 | 877.42 | 996.15 | 287472.21 |
| 34 | 2027-07 | 1873.57 | 874.39 | 999.18 | 286473.03 |
| 35 | 2027-08 | 1873.57 | 871.36 | 1002.22 | 285470.82 |
| 36 | 2027-09 | 1873.57 | 868.31 | 1005.27 | 284465.55 |
| 37 | 2027-10 | 1873.57 | 865.25 | 1008.32 | 283457.23 |
| 38 | 2027-11 | 1873.57 | 862.18 | 1011.39 | 282445.84 |
| 39 | 2027-12 | 1873.57 | 859.11 | 1014.47 | 281431.37 |
| 40 | 2028-01 | 1873.57 | 856.02 | 1017.55 | 280413.82 |
| 41 | 2028-02 | 1873.57 | 852.93 | 1020.65 | 279393.17 |
| 42 | 2028-03 | 1873.57 | 849.82 | 1023.75 | 278369.42 |
| 43 | 2028-04 | 1873.57 | 846.71 | 1026.87 | 277342.55 |
| 44 | 2028-05 | 1873.57 | 843.58 | 1029.99 | 276312.56 |
| 45 | 2028-06 | 1873.57 | 840.45 | 1033.12 | 275279.44 |
| 46 | 2028-07 | 1873.57 | 837.31 | 1036.26 | 274243.18 |
| 47 | 2028-08 | 1873.57 | 834.16 | 1039.42 | 273203.76 |
| 48 | 2028-09 | 1873.57 | 830.99 | 1042.58 | 272161.18 |
| 49 | 2028-10 | 1873.57 | 827.82 | 1045.75 | 271115.43 |
| 50 | 2028-11 | 1873.57 | 824.64 | 1048.93 | 270066.50 |
| 51 | 2028-12 | 1873.57 | 821.45 | 1052.12 | 269014.38 |
| 52 | 2029-01 | 1873.57 | 818.25 | 1055.32 | 267959.06 |
| 53 | 2029-02 | 1873.57 | 815.04 | 1058.53 | 266900.53 |
| 54 | 2029-03 | 1873.57 | 811.82 | 1061.75 | 265838.78 |
| 55 | 2029-04 | 1873.57 | 808.59 | 1064.98 | 264773.80 |
| 56 | 2029-05 | 1873.57 | 805.35 | 1068.22 | 263705.58 |
| 57 | 2029-06 | 1873.57 | 802.10 | 1071.47 | 262634.11 |
| 58 | 2029-07 | 1873.57 | 798.85 | 1074.73 | 261559.39 |
| 59 | 2029-08 | 1873.57 | 795.58 | 1078.00 | 260481.39 |
| 60 | 2029-09 | 1873.57 | 792.30 | 1081.28 | 259400.11 |
| 61 | 2029-10 | 1873.57 | 789.01 | 1084.56 | 258315.55 |
| 62 | 2029-11 | 1873.57 | 785.71 | 1087.86 | 257227.69 |
| 63 | 2029-12 | 1873.57 | 782.40 | 1091.17 | 256136.51 |
| 64 | 2030-01 | 1873.57 | 779.08 | 1094.49 | 255042.02 |
| 65 | 2030-02 | 1873.57 | 775.75 | 1097.82 | 253944.20 |
| 66 | 2030-03 | 1873.57 | 772.41 | 1101.16 | 252843.04 |
| 67 | 2030-04 | 1873.57 | 769.06 | 1104.51 | 251738.54 |
| 68 | 2030-05 | 1873.57 | 765.70 | 1107.87 | 250630.67 |
| 69 | 2030-06 | 1873.57 | 762.33 | 1111.24 | 249519.43 |
| 70 | 2030-07 | 1873.57 | 758.95 | 1114.62 | 248404.81 |
| 71 | 2030-08 | 1873.57 | 755.56 | 1118.01 | 247286.80 |
| 72 | 2030-09 | 1873.57 | 752.16 | 1121.41 | 246165.40 |
| 73 | 2030-10 | 1873.57 | 748.75 | 1124.82 | 245040.58 |
| 74 | 2030-11 | 1873.57 | 745.33 | 1128.24 | 243912.33 |
| 75 | 2030-12 | 1873.57 | 741.90 | 1131.67 | 242780.66 |
| 76 | 2031-01 | 1873.57 | 738.46 | 1135.11 | 241645.55 |
| 77 | 2031-02 | 1873.57 | 735.01 | 1138.57 | 240506.98 |
| 78 | 2031-03 | 1873.57 | 731.54 | 1142.03 | 239364.95 |
| 79 | 2031-04 | 1873.57 | 728.07 | 1145.50 | 238219.44 |
| 80 | 2031-05 | 1873.57 | 724.58 | 1148.99 | 237070.46 |
| 81 | 2031-06 | 1873.57 | 721.09 | 1152.48 | 235917.97 |
| 82 | 2031-07 | 1873.57 | 717.58 | 1155.99 | 234761.98 |
| 83 | 2031-08 | 1873.57 | 714.07 | 1159.51 | 233602.48 |
| 84 | 2031-09 | 1873.57 | 710.54 | 1163.03 | 232439.45 |
| 85 | 2031-10 | 1873.57 | 707.00 | 1166.57 | 231272.88 |
| 86 | 2031-11 | 1873.57 | 703.46 | 1170.12 | 230102.76 |
| 87 | 2031-12 | 1873.57 | 699.90 | 1173.68 | 228929.08 |
| 88 | 2032-01 | 1873.57 | 696.33 | 1177.25 | 227751.84 |
| 89 | 2032-02 | 1873.57 | 692.75 | 1180.83 | 226571.01 |
| 90 | 2032-03 | 1873.57 | 689.15 | 1184.42 | 225386.59 |
| 91 | 2032-04 | 1873.57 | 685.55 | 1188.02 | 224198.57 |
| 92 | 2032-05 | 1873.57 | 681.94 | 1191.64 | 223006.93 |
| 93 | 2032-06 | 1873.57 | 678.31 | 1195.26 | 221811.67 |
| 94 | 2032-07 | 1873.57 | 674.68 | 1198.90 | 220612.78 |
| 95 | 2032-08 | 1873.57 | 671.03 | 1202.54 | 219410.23 |
| 96 | 2032-09 | 1873.57 | 667.37 | 1206.20 | 218204.03 |
| 97 | 2032-10 | 1873.57 | 663.70 | 1209.87 | 216994.16 |
| 98 | 2032-11 | 1873.57 | 660.02 | 1213.55 | 215780.62 |
| 99 | 2032-12 | 1873.57 | 656.33 | 1217.24 | 214563.38 |
| 100 | 2033-01 | 1873.57 | 652.63 | 1220.94 | 213342.43 |
| 101 | 2033-02 | 1873.57 | 648.92 | 1224.66 | 212117.78 |
| 102 | 2033-03 | 1873.57 | 645.19 | 1228.38 | 210889.40 |
| 103 | 2033-04 | 1873.57 | 641.46 | 1232.12 | 209657.28 |
| 104 | 2033-05 | 1873.57 | 637.71 | 1235.87 | 208421.41 |
| 105 | 2033-06 | 1873.57 | 633.95 | 1239.62 | 207181.79 |
| 106 | 2033-07 | 1873.57 | 630.18 | 1243.39 | 205938.39 |
| 107 | 2033-08 | 1873.57 | 626.40 | 1247.18 | 204691.22 |
| 108 | 2033-09 | 1873.57 | 622.60 | 1250.97 | 203440.25 |
| 109 | 2033-10 | 1873.57 | 618.80 | 1254.78 | 202185.47 |
| 110 | 2033-11 | 1873.57 | 614.98 | 1258.59 | 200926.88 |
| 111 | 2033-12 | 1873.57 | 611.15 | 1262.42 | 199664.46 |
| 112 | 2034-01 | 1873.57 | 607.31 | 1266.26 | 198398.20 |
| 113 | 2034-02 | 1873.57 | 603.46 | 1270.11 | 197128.09 |
| 114 | 2034-03 | 1873.57 | 599.60 | 1273.97 | 195854.11 |
| 115 | 2034-04 | 1873.57 | 595.72 | 1277.85 | 194576.26 |
| 116 | 2034-05 | 1873.57 | 591.84 | 1281.74 | 193294.53 |
| 117 | 2034-06 | 1873.57 | 587.94 | 1285.64 | 192008.89 |
| 118 | 2034-07 | 1873.57 | 584.03 | 1289.55 | 190719.34 |
| 119 | 2034-08 | 1873.57 | 580.10 | 1293.47 | 189425.88 |
| 120 | 2034-09 | 1873.57 | 576.17 | 1297.40 | 188128.47 |
| 121 | 2034-10 | 1873.57 | 572.22 | 1301.35 | 186827.13 |
| 122 | 2034-11 | 1873.57 | 568.27 | 1305.31 | 185521.82 |
| 123 | 2034-12 | 1873.57 | 564.30 | 1309.28 | 184212.54 |
| 124 | 2035-01 | 1873.57 | 560.31 | 1313.26 | 182899.28 |
| 125 | 2035-02 | 1873.57 | 556.32 | 1317.25 | 181582.03 |
| 126 | 2035-03 | 1873.57 | 552.31 | 1321.26 | 180260.77 |
| 127 | 2035-04 | 1873.57 | 548.29 | 1325.28 | 178935.49 |
| 128 | 2035-05 | 1873.57 | 544.26 | 1329.31 | 177606.18 |
| 129 | 2035-06 | 1873.57 | 540.22 | 1333.35 | 176272.82 |
| 130 | 2035-07 | 1873.57 | 536.16 | 1337.41 | 174935.41 |
| 131 | 2035-08 | 1873.57 | 532.10 | 1341.48 | 173593.94 |
| 132 | 2035-09 | 1873.57 | 528.01 | 1345.56 | 172248.38 |
| 133 | 2035-10 | 1873.57 | 523.92 | 1349.65 | 170898.73 |
| 134 | 2035-11 | 1873.57 | 519.82 | 1353.76 | 169544.97 |
| 135 | 2035-12 | 1873.57 | 515.70 | 1357.87 | 168187.10 |
| 136 | 2036-01 | 1873.57 | 511.57 | 1362.00 | 166825.09 |
| 137 | 2036-02 | 1873.57 | 507.43 | 1366.15 | 165458.95 |
| 138 | 2036-03 | 1873.57 | 503.27 | 1370.30 | 164088.65 |
| 139 | 2036-04 | 1873.57 | 499.10 | 1374.47 | 162714.18 |
| 140 | 2036-05 | 1873.57 | 494.92 | 1378.65 | 161335.53 |
| 141 | 2036-06 | 1873.57 | 490.73 | 1382.84 | 159952.68 |
| 142 | 2036-07 | 1873.57 | 486.52 | 1387.05 | 158565.63 |
| 143 | 2036-08 | 1873.57 | 482.30 | 1391.27 | 157174.36 |
| 144 | 2036-09 | 1873.57 | 478.07 | 1395.50 | 155778.86 |
| 145 | 2036-10 | 1873.57 | 473.83 | 1399.75 | 154379.12 |
| 146 | 2036-11 | 1873.57 | 469.57 | 1404.00 | 152975.11 |
| 147 | 2036-12 | 1873.57 | 465.30 | 1408.27 | 151566.84 |
| 148 | 2037-01 | 1873.57 | 461.02 | 1412.56 | 150154.28 |
| 149 | 2037-02 | 1873.57 | 456.72 | 1416.85 | 148737.43 |
| 150 | 2037-03 | 1873.57 | 452.41 | 1421.16 | 147316.27 |
| 151 | 2037-04 | 1873.57 | 448.09 | 1425.49 | 145890.78 |
| 152 | 2037-05 | 1873.57 | 443.75 | 1429.82 | 144460.96 |
| 153 | 2037-06 | 1873.57 | 439.40 | 1434.17 | 143026.79 |
| 154 | 2037-07 | 1873.57 | 435.04 | 1438.53 | 141588.25 |
| 155 | 2037-08 | 1873.57 | 430.66 | 1442.91 | 140145.35 |
| 156 | 2037-09 | 1873.57 | 426.28 | 1447.30 | 138698.05 |
| 157 | 2037-10 | 1873.57 | 421.87 | 1451.70 | 137246.35 |
| 158 | 2037-11 | 1873.57 | 417.46 | 1456.12 | 135790.23 |
| 159 | 2037-12 | 1873.57 | 413.03 | 1460.54 | 134329.69 |
| 160 | 2038-01 | 1873.57 | 408.59 | 1464.99 | 132864.70 |
| 161 | 2038-02 | 1873.57 | 404.13 | 1469.44 | 131395.26 |
| 162 | 2038-03 | 1873.57 | 399.66 | 1473.91 | 129921.35 |
| 163 | 2038-04 | 1873.57 | 395.18 | 1478.40 | 128442.95 |
| 164 | 2038-05 | 1873.57 | 390.68 | 1482.89 | 126960.06 |
| 165 | 2038-06 | 1873.57 | 386.17 | 1487.40 | 125472.66 |
| 166 | 2038-07 | 1873.57 | 381.65 | 1491.93 | 123980.73 |
| 167 | 2038-08 | 1873.57 | 377.11 | 1496.46 | 122484.27 |
| 168 | 2038-09 | 1873.57 | 372.56 | 1501.02 | 120983.25 |
| 169 | 2038-10 | 1873.57 | 367.99 | 1505.58 | 119477.67 |
| 170 | 2038-11 | 1873.57 | 363.41 | 1510.16 | 117967.51 |
| 171 | 2038-12 | 1873.57 | 358.82 | 1514.75 | 116452.75 |
| 172 | 2039-01 | 1873.57 | 354.21 | 1519.36 | 114933.39 |
| 173 | 2039-02 | 1873.57 | 349.59 | 1523.98 | 113409.41 |
| 174 | 2039-03 | 1873.57 | 344.95 | 1528.62 | 111880.79 |
| 175 | 2039-04 | 1873.57 | 340.30 | 1533.27 | 110347.52 |
| 176 | 2039-05 | 1873.57 | 335.64 | 1537.93 | 108809.59 |
| 177 | 2039-06 | 1873.57 | 330.96 | 1542.61 | 107266.98 |
| 178 | 2039-07 | 1873.57 | 326.27 | 1547.30 | 105719.67 |
| 179 | 2039-08 | 1873.57 | 321.56 | 1552.01 | 104167.66 |
| 180 | 2039-09 | 1873.57 | 316.84 | 1556.73 | 102610.93 |
| 181 | 2039-10 | 1873.57 | 312.11 | 1561.46 | 101049.47 |
| 182 | 2039-11 | 1873.57 | 307.36 | 1566.21 | 99483.26 |
| 183 | 2039-12 | 1873.57 | 302.59 | 1570.98 | 97912.28 |
| 184 | 2040-01 | 1873.57 | 297.82 | 1575.76 | 96336.52 |
| 185 | 2040-02 | 1873.57 | 293.02 | 1580.55 | 94755.97 |
| 186 | 2040-03 | 1873.57 | 288.22 | 1585.36 | 93170.62 |
| 187 | 2040-04 | 1873.57 | 283.39 | 1590.18 | 91580.44 |
| 188 | 2040-05 | 1873.57 | 278.56 | 1595.02 | 89985.42 |
| 189 | 2040-06 | 1873.57 | 273.71 | 1599.87 | 88385.55 |
| 190 | 2040-07 | 1873.57 | 268.84 | 1604.73 | 86780.82 |
| 191 | 2040-08 | 1873.57 | 263.96 | 1609.61 | 85171.21 |
| 192 | 2040-09 | 1873.57 | 259.06 | 1614.51 | 83556.70 |
| 193 | 2040-10 | 1873.57 | 254.15 | 1619.42 | 81937.28 |
| 194 | 2040-11 | 1873.57 | 249.23 | 1624.35 | 80312.93 |
| 195 | 2040-12 | 1873.57 | 244.29 | 1629.29 | 78683.64 |
| 196 | 2041-01 | 1873.57 | 239.33 | 1634.24 | 77049.40 |
| 197 | 2041-02 | 1873.57 | 234.36 | 1639.21 | 75410.18 |
| 198 | 2041-03 | 1873.57 | 229.37 | 1644.20 | 73765.98 |
| 199 | 2041-04 | 1873.57 | 224.37 | 1649.20 | 72116.78 |
| 200 | 2041-05 | 1873.57 | 219.36 | 1654.22 | 70462.56 |
| 201 | 2041-06 | 1873.57 | 214.32 | 1659.25 | 68803.32 |
| 202 | 2041-07 | 1873.57 | 209.28 | 1664.30 | 67139.02 |
| 203 | 2041-08 | 1873.57 | 204.21 | 1669.36 | 65469.66 |
| 204 | 2041-09 | 1873.57 | 199.14 | 1674.44 | 63795.22 |
| 205 | 2041-10 | 1873.57 | 194.04 | 1679.53 | 62115.70 |
| 206 | 2041-11 | 1873.57 | 188.94 | 1684.64 | 60431.06 |
| 207 | 2041-12 | 1873.57 | 183.81 | 1689.76 | 58741.30 |
| 208 | 2042-01 | 1873.57 | 178.67 | 1694.90 | 57046.40 |
| 209 | 2042-02 | 1873.57 | 173.52 | 1700.06 | 55346.34 |
| 210 | 2042-03 | 1873.57 | 168.35 | 1705.23 | 53641.11 |
| 211 | 2042-04 | 1873.57 | 163.16 | 1710.41 | 51930.70 |
| 212 | 2042-05 | 1873.57 | 157.96 | 1715.62 | 50215.08 |
| 213 | 2042-06 | 1873.57 | 152.74 | 1720.84 | 48494.24 |
| 214 | 2042-07 | 1873.57 | 147.50 | 1726.07 | 46768.18 |
| 215 | 2042-08 | 1873.57 | 142.25 | 1731.32 | 45036.86 |
| 216 | 2042-09 | 1873.57 | 136.99 | 1736.59 | 43300.27 |
| 217 | 2042-10 | 1873.57 | 131.70 | 1741.87 | 41558.40 |
| 218 | 2042-11 | 1873.57 | 126.41 | 1747.17 | 39811.24 |
| 219 | 2042-12 | 1873.57 | 121.09 | 1752.48 | 38058.76 |
| 220 | 2043-01 | 1873.57 | 115.76 | 1757.81 | 36300.94 |
| 221 | 2043-02 | 1873.57 | 110.42 | 1763.16 | 34537.79 |
| 222 | 2043-03 | 1873.57 | 105.05 | 1768.52 | 32769.27 |
| 223 | 2043-04 | 1873.57 | 99.67 | 1773.90 | 30995.37 |
| 224 | 2043-05 | 1873.57 | 94.28 | 1779.30 | 29216.07 |
| 225 | 2043-06 | 1873.57 | 88.87 | 1784.71 | 27431.37 |
| 226 | 2043-07 | 1873.57 | 83.44 | 1790.14 | 25641.23 |
| 227 | 2043-08 | 1873.57 | 77.99 | 1795.58 | 23845.65 |
| 228 | 2043-09 | 1873.57 | 72.53 | 1801.04 | 22044.61 |
| 229 | 2043-10 | 1873.57 | 67.05 | 1806.52 | 20238.09 |
| 230 | 2043-11 | 1873.57 | 61.56 | 1812.02 | 18426.07 |
| 231 | 2043-12 | 1873.57 | 56.05 | 1817.53 | 16608.54 |
| 232 | 2044-01 | 1873.57 | 50.52 | 1823.06 | 14785.49 |
| 233 | 2044-02 | 1873.57 | 44.97 | 1828.60 | 12956.89 |
| 234 | 2044-03 | 1873.57 | 39.41 | 1834.16 | 11122.73 |
| 235 | 2044-04 | 1873.57 | 33.83 | 1839.74 | 9282.99 |
| 236 | 2044-05 | 1873.57 | 28.24 | 1845.34 | 7437.65 |
| 237 | 2044-06 | 1873.57 | 22.62 | 1850.95 | 5586.70 |
| 238 | 2044-07 | 1873.57 | 16.99 | 1856.58 | 3730.12 |
| 239 | 2044-08 | 1873.57 | 11.35 | 1862.23 | 1867.89 |
| 240 | 2044-09 | 1873.57 | 5.68 | 1867.89 | 0.00 |
等额本金还款方式：
贷款总额：31.88万
还款月数：20年
首月还款：2298.01元
每月递减：4.04元
利息总额：11.68万
本息合计：43.56万
节省利息：14011.99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 | 2298.01 | 969.68 | 1328.33 | 317470.67 |
| 2 | 2024-11 | 2293.97 | 965.64 | 1328.33 | 316142.34 |
| 3 | 2024-12 | 2289.93 | 961.60 | 1328.33 | 314814.01 |
| 4 | 2025-01 | 2285.89 | 957.56 | 1328.33 | 313485.68 |
| 5 | 2025-02 | 2281.85 | 953.52 | 1328.33 | 312157.35 |
| 6 | 2025-03 | 2277.81 | 949.48 | 1328.33 | 310829.03 |
| 7 | 2025-04 | 2273.77 | 945.44 | 1328.33 | 309500.70 |
| 8 | 2025-05 | 2269.73 | 941.40 | 1328.33 | 308172.37 |
| 9 | 2025-06 | 2265.69 | 937.36 | 1328.33 | 306844.04 |
| 10 | 2025-07 | 2261.65 | 933.32 | 1328.33 | 305515.71 |
| 11 | 2025-08 | 2257.61 | 929.28 | 1328.33 | 304187.38 |
| 12 | 2025-09 | 2253.57 | 925.24 | 1328.33 | 302859.05 |
| 13 | 2025-10 | 2249.53 | 921.20 | 1328.33 | 301530.72 |
| 14 | 2025-11 | 2245.49 | 917.16 | 1328.33 | 300202.39 |
| 15 | 2025-12 | 2241.44 | 913.12 | 1328.33 | 298874.06 |
| 16 | 2026-01 | 2237.40 | 909.08 | 1328.33 | 297545.73 |
| 17 | 2026-02 | 2233.36 | 905.03 | 1328.33 | 296217.40 |
| 18 | 2026-03 | 2229.32 | 900.99 | 1328.33 | 294889.08 |
| 19 | 2026-04 | 2225.28 | 896.95 | 1328.33 | 293560.75 |
| 20 | 2026-05 | 2221.24 | 892.91 | 1328.33 | 292232.42 |
| 21 | 2026-06 | 2217.20 | 888.87 | 1328.33 | 290904.09 |
| 22 | 2026-07 | 2213.16 | 884.83 | 1328.33 | 289575.76 |
| 23 | 2026-08 | 2209.12 | 880.79 | 1328.33 | 288247.43 |
| 24 | 2026-09 | 2205.08 | 876.75 | 1328.33 | 286919.10 |
| 25 | 2026-10 | 2201.04 | 872.71 | 1328.33 | 285590.77 |
| 26 | 2026-11 | 2197.00 | 868.67 | 1328.33 | 284262.44 |
| 27 | 2026-12 | 2192.96 | 864.63 | 1328.33 | 282934.11 |
| 28 | 2027-01 | 2188.92 | 860.59 | 1328.33 | 281605.78 |
| 29 | 2027-02 | 2184.88 | 856.55 | 1328.33 | 280277.45 |
| 30 | 2027-03 | 2180.84 | 852.51 | 1328.33 | 278949.13 |
| 31 | 2027-04 | 2176.80 | 848.47 | 1328.33 | 277620.80 |
| 32 | 2027-05 | 2172.76 | 844.43 | 1328.33 | 276292.47 |
| 33 | 2027-06 | 2168.72 | 840.39 | 1328.33 | 274964.14 |
| 34 | 2027-07 | 2164.68 | 836.35 | 1328.33 | 273635.81 |
| 35 | 2027-08 | 2160.64 | 832.31 | 1328.33 | 272307.48 |
| 36 | 2027-09 | 2156.60 | 828.27 | 1328.33 | 270979.15 |
| 37 | 2027-10 | 2152.56 | 824.23 | 1328.33 | 269650.82 |
| 38 | 2027-11 | 2148.52 | 820.19 | 1328.33 | 268322.49 |
| 39 | 2027-12 | 2144.48 | 816.15 | 1328.33 | 266994.16 |
| 40 | 2028-01 | 2140.44 | 812.11 | 1328.33 | 265665.83 |
| 41 | 2028-02 | 2136.40 | 808.07 | 1328.33 | 264337.50 |
| 42 | 2028-03 | 2132.36 | 804.03 | 1328.33 | 263009.17 |
| 43 | 2028-04 | 2128.32 | 799.99 | 1328.33 | 261680.85 |
| 44 | 2028-05 | 2124.28 | 795.95 | 1328.33 | 260352.52 |
| 45 | 2028-06 | 2120.23 | 791.91 | 1328.33 | 259024.19 |
| 46 | 2028-07 | 2116.19 | 787.87 | 1328.33 | 257695.86 |
| 47 | 2028-08 | 2112.15 | 783.82 | 1328.33 | 256367.53 |
| 48 | 2028-09 | 2108.11 | 779.78 | 1328.33 | 255039.20 |
| 49 | 2028-10 | 2104.07 | 775.74 | 1328.33 | 253710.87 |
| 50 | 2028-11 | 2100.03 | 771.70 | 1328.33 | 252382.54 |
| 51 | 2028-12 | 2095.99 | 767.66 | 1328.33 | 251054.21 |
| 52 | 2029-01 | 2091.95 | 763.62 | 1328.33 | 249725.88 |
| 53 | 2029-02 | 2087.91 | 759.58 | 1328.33 | 248397.55 |
| 54 | 2029-03 | 2083.87 | 755.54 | 1328.33 | 247069.23 |
| 55 | 2029-04 | 2079.83 | 751.50 | 1328.33 | 245740.90 |
| 56 | 2029-05 | 2075.79 | 747.46 | 1328.33 | 244412.57 |
| 57 | 2029-06 | 2071.75 | 743.42 | 1328.33 | 243084.24 |
| 58 | 2029-07 | 2067.71 | 739.38 | 1328.33 | 241755.91 |
| 59 | 2029-08 | 2063.67 | 735.34 | 1328.33 | 240427.58 |
| 60 | 2029-09 | 2059.63 | 731.30 | 1328.33 | 239099.25 |
| 61 | 2029-10 | 2055.59 | 727.26 | 1328.33 | 237770.92 |
| 62 | 2029-11 | 2051.55 | 723.22 | 1328.33 | 236442.59 |
| 63 | 2029-12 | 2047.51 | 719.18 | 1328.33 | 235114.26 |
| 64 | 2030-01 | 2043.47 | 715.14 | 1328.33 | 233785.93 |
| 65 | 2030-02 | 2039.43 | 711.10 | 1328.33 | 232457.60 |
| 66 | 2030-03 | 2035.39 | 707.06 | 1328.33 | 231129.27 |
| 67 | 2030-04 | 2031.35 | 703.02 | 1328.33 | 229800.95 |
| 68 | 2030-05 | 2027.31 | 698.98 | 1328.33 | 228472.62 |
| 69 | 2030-06 | 2023.27 | 694.94 | 1328.33 | 227144.29 |
| 70 | 2030-07 | 2019.23 | 690.90 | 1328.33 | 225815.96 |
| 71 | 2030-08 | 2015.19 | 686.86 | 1328.33 | 224487.63 |
| 72 | 2030-09 | 2011.15 | 682.82 | 1328.33 | 223159.30 |
| 73 | 2030-10 | 2007.11 | 678.78 | 1328.33 | 221830.97 |
| 74 | 2030-11 | 2003.07 | 674.74 | 1328.33 | 220502.64 |
| 75 | 2030-12 | 1999.02 | 670.70 | 1328.33 | 219174.31 |
| 76 | 2031-01 | 1994.98 | 666.66 | 1328.33 | 217845.98 |
| 77 | 2031-02 | 1990.94 | 662.61 | 1328.33 | 216517.65 |
| 78 | 2031-03 | 1986.90 | 658.57 | 1328.33 | 215189.33 |
| 79 | 2031-04 | 1982.86 | 654.53 | 1328.33 | 213861.00 |
| 80 | 2031-05 | 1978.82 | 650.49 | 1328.33 | 212532.67 |
| 81 | 2031-06 | 1974.78 | 646.45 | 1328.33 | 211204.34 |
| 82 | 2031-07 | 1970.74 | 642.41 | 1328.33 | 209876.01 |
| 83 | 2031-08 | 1966.70 | 638.37 | 1328.33 | 208547.68 |
| 84 | 2031-09 | 1962.66 | 634.33 | 1328.33 | 207219.35 |
| 85 | 2031-10 | 1958.62 | 630.29 | 1328.33 | 205891.02 |
| 86 | 2031-11 | 1954.58 | 626.25 | 1328.33 | 204562.69 |
| 87 | 2031-12 | 1950.54 | 622.21 | 1328.33 | 203234.36 |
| 88 | 2032-01 | 1946.50 | 618.17 | 1328.33 | 201906.03 |
| 89 | 2032-02 | 1942.46 | 614.13 | 1328.33 | 200577.70 |
| 90 | 2032-03 | 1938.42 | 610.09 | 1328.33 | 199249.38 |
| 91 | 2032-04 | 1934.38 | 606.05 | 1328.33 | 197921.05 |
| 92 | 2032-05 | 1930.34 | 602.01 | 1328.33 | 196592.72 |
| 93 | 2032-06 | 1926.30 | 597.97 | 1328.33 | 195264.39 |
| 94 | 2032-07 | 1922.26 | 593.93 | 1328.33 | 193936.06 |
| 95 | 2032-08 | 1918.22 | 589.89 | 1328.33 | 192607.73 |
| 96 | 2032-09 | 1914.18 | 585.85 | 1328.33 | 191279.40 |
| 97 | 2032-10 | 1910.14 | 581.81 | 1328.33 | 189951.07 |
| 98 | 2032-11 | 1906.10 | 577.77 | 1328.33 | 188622.74 |
| 99 | 2032-12 | 1902.06 | 573.73 | 1328.33 | 187294.41 |
| 100 | 2033-01 | 1898.02 | 569.69 | 1328.33 | 185966.08 |
| 101 | 2033-02 | 1893.98 | 565.65 | 1328.33 | 184637.75 |
| 102 | 2033-03 | 1889.94 | 561.61 | 1328.33 | 183309.42 |
| 103 | 2033-04 | 1885.90 | 557.57 | 1328.33 | 181981.10 |
| 104 | 2033-05 | 1881.85 | 553.53 | 1328.33 | 180652.77 |
| 105 | 2033-06 | 1877.81 | 549.49 | 1328.33 | 179324.44 |
| 106 | 2033-07 | 1873.77 | 545.45 | 1328.33 | 177996.11 |
| 107 | 2033-08 | 1869.73 | 541.40 | 1328.33 | 176667.78 |
| 108 | 2033-09 | 1865.69 | 537.36 | 1328.33 | 175339.45 |
| 109 | 2033-10 | 1861.65 | 533.32 | 1328.33 | 174011.12 |
| 110 | 2033-11 | 1857.61 | 529.28 | 1328.33 | 172682.79 |
| 111 | 2033-12 | 1853.57 | 525.24 | 1328.33 | 171354.46 |
| 112 | 2034-01 | 1849.53 | 521.20 | 1328.33 | 170026.13 |
| 113 | 2034-02 | 1845.49 | 517.16 | 1328.33 | 168697.80 |
| 114 | 2034-03 | 1841.45 | 513.12 | 1328.33 | 167369.48 |
| 115 | 2034-04 | 1837.41 | 509.08 | 1328.33 | 166041.15 |
| 116 | 2034-05 | 1833.37 | 505.04 | 1328.33 | 164712.82 |
| 117 | 2034-06 | 1829.33 | 501.00 | 1328.33 | 163384.49 |
| 118 | 2034-07 | 1825.29 | 496.96 | 1328.33 | 162056.16 |
| 119 | 2034-08 | 1821.25 | 492.92 | 1328.33 | 160727.83 |
| 120 | 2034-09 | 1817.21 | 488.88 | 1328.33 | 159399.50 |
| 121 | 2034-10 | 1813.17 | 484.84 | 1328.33 | 158071.17 |
| 122 | 2034-11 | 1809.13 | 480.80 | 1328.33 | 156742.84 |
| 123 | 2034-12 | 1805.09 | 476.76 | 1328.33 | 155414.51 |
| 124 | 2035-01 | 1801.05 | 472.72 | 1328.33 | 154086.18 |
| 125 | 2035-02 | 1797.01 | 468.68 | 1328.33 | 152757.85 |
| 126 | 2035-03 | 1792.97 | 464.64 | 1328.33 | 151429.52 |
| 127 | 2035-04 | 1788.93 | 460.60 | 1328.33 | 150101.20 |
| 128 | 2035-05 | 1784.89 | 456.56 | 1328.33 | 148772.87 |
| 129 | 2035-06 | 1780.85 | 452.52 | 1328.33 | 147444.54 |
| 130 | 2035-07 | 1776.81 | 448.48 | 1328.33 | 146116.21 |
| 131 | 2035-08 | 1772.77 | 444.44 | 1328.33 | 144787.88 |
| 132 | 2035-09 | 1768.73 | 440.40 | 1328.33 | 143459.55 |
| 133 | 2035-10 | 1764.69 | 436.36 | 1328.33 | 142131.22 |
| 134 | 2035-11 | 1760.64 | 432.32 | 1328.33 | 140802.89 |
| 135 | 2035-12 | 1756.60 | 428.28 | 1328.33 | 139474.56 |
| 136 | 2036-01 | 1752.56 | 424.24 | 1328.33 | 138146.23 |
| 137 | 2036-02 | 1748.52 | 420.19 | 1328.33 | 136817.90 |
| 138 | 2036-03 | 1744.48 | 416.15 | 1328.33 | 135489.58 |
| 139 | 2036-04 | 1740.44 | 412.11 | 1328.33 | 134161.25 |
| 140 | 2036-05 | 1736.40 | 408.07 | 1328.33 | 132832.92 |
| 141 | 2036-06 | 1732.36 | 404.03 | 1328.33 | 131504.59 |
| 142 | 2036-07 | 1728.32 | 399.99 | 1328.33 | 130176.26 |
| 143 | 2036-08 | 1724.28 | 395.95 | 1328.33 | 128847.93 |
| 144 | 2036-09 | 1720.24 | 391.91 | 1328.33 | 127519.60 |
| 145 | 2036-10 | 1716.20 | 387.87 | 1328.33 | 126191.27 |
| 146 | 2036-11 | 1712.16 | 383.83 | 1328.33 | 124862.94 |
| 147 | 2036-12 | 1708.12 | 379.79 | 1328.33 | 123534.61 |
| 148 | 2037-01 | 1704.08 | 375.75 | 1328.33 | 122206.28 |
| 149 | 2037-02 | 1700.04 | 371.71 | 1328.33 | 120877.95 |
| 150 | 2037-03 | 1696.00 | 367.67 | 1328.33 | 119549.63 |
| 151 | 2037-04 | 1691.96 | 363.63 | 1328.33 | 118221.30 |
| 152 | 2037-05 | 1687.92 | 359.59 | 1328.33 | 116892.97 |
| 153 | 2037-06 | 1683.88 | 355.55 | 1328.33 | 115564.64 |
| 154 | 2037-07 | 1679.84 | 351.51 | 1328.33 | 114236.31 |
| 155 | 2037-08 | 1675.80 | 347.47 | 1328.33 | 112907.98 |
| 156 | 2037-09 | 1671.76 | 343.43 | 1328.33 | 111579.65 |
| 157 | 2037-10 | 1667.72 | 339.39 | 1328.33 | 110251.32 |
| 158 | 2037-11 | 1663.68 | 335.35 | 1328.33 | 108922.99 |
| 159 | 2037-12 | 1659.64 | 331.31 | 1328.33 | 107594.66 |
| 160 | 2038-01 | 1655.60 | 327.27 | 1328.33 | 106266.33 |
| 161 | 2038-02 | 1651.56 | 323.23 | 1328.33 | 104938.00 |
| 162 | 2038-03 | 1647.52 | 319.19 | 1328.33 | 103609.67 |
| 163 | 2038-04 | 1643.48 | 315.15 | 1328.33 | 102281.35 |
| 164 | 2038-05 | 1639.43 | 311.11 | 1328.33 | 100953.02 |
| 165 | 2038-06 | 1635.39 | 307.07 | 1328.33 | 99624.69 |
| 166 | 2038-07 | 1631.35 | 303.03 | 1328.33 | 98296.36 |
| 167 | 2038-08 | 1627.31 | 298.98 | 1328.33 | 96968.03 |
| 168 | 2038-09 | 1623.27 | 294.94 | 1328.33 | 95639.70 |
| 169 | 2038-10 | 1619.23 | 290.90 | 1328.33 | 94311.37 |
| 170 | 2038-11 | 1615.19 | 286.86 | 1328.33 | 92983.04 |
| 171 | 2038-12 | 1611.15 | 282.82 | 1328.33 | 91654.71 |
| 172 | 2039-01 | 1607.11 | 278.78 | 1328.33 | 90326.38 |
| 173 | 2039-02 | 1603.07 | 274.74 | 1328.33 | 88998.05 |
| 174 | 2039-03 | 1599.03 | 270.70 | 1328.33 | 87669.73 |
| 175 | 2039-04 | 1594.99 | 266.66 | 1328.33 | 86341.40 |
| 176 | 2039-05 | 1590.95 | 262.62 | 1328.33 | 85013.07 |
| 177 | 2039-06 | 1586.91 | 258.58 | 1328.33 | 83684.74 |
| 178 | 2039-07 | 1582.87 | 254.54 | 1328.33 | 82356.41 |
| 179 | 2039-08 | 1578.83 | 250.50 | 1328.33 | 81028.08 |
| 180 | 2039-09 | 1574.79 | 246.46 | 1328.33 | 79699.75 |
| 181 | 2039-10 | 1570.75 | 242.42 | 1328.33 | 78371.42 |
| 182 | 2039-11 | 1566.71 | 238.38 | 1328.33 | 77043.09 |
| 183 | 2039-12 | 1562.67 | 234.34 | 1328.33 | 75714.76 |
| 184 | 2040-01 | 1558.63 | 230.30 | 1328.33 | 74386.43 |
| 185 | 2040-02 | 1554.59 | 226.26 | 1328.33 | 73058.10 |
| 186 | 2040-03 | 1550.55 | 222.22 | 1328.33 | 71729.77 |
| 187 | 2040-04 | 1546.51 | 218.18 | 1328.33 | 70401.45 |
| 188 | 2040-05 | 1542.47 | 214.14 | 1328.33 | 69073.12 |
| 189 | 2040-06 | 1538.43 | 210.10 | 1328.33 | 67744.79 |
| 190 | 2040-07 | 1534.39 | 206.06 | 1328.33 | 66416.46 |
| 191 | 2040-08 | 1530.35 | 202.02 | 1328.33 | 65088.13 |
| 192 | 2040-09 | 1526.31 | 197.98 | 1328.33 | 63759.80 |
| 193 | 2040-10 | 1522.27 | 193.94 | 1328.33 | 62431.47 |
| 194 | 2040-11 | 1518.22 | 189.90 | 1328.33 | 61103.14 |
| 195 | 2040-12 | 1514.18 | 185.86 | 1328.33 | 59774.81 |
| 196 | 2041-01 | 1510.14 | 181.82 | 1328.33 | 58446.48 |
| 197 | 2041-02 | 1506.10 | 177.77 | 1328.33 | 57118.15 |
| 198 | 2041-03 | 1502.06 | 173.73 | 1328.33 | 55789.83 |
| 199 | 2041-04 | 1498.02 | 169.69 | 1328.33 | 54461.50 |
| 200 | 2041-05 | 1493.98 | 165.65 | 1328.33 | 53133.17 |
| 201 | 2041-06 | 1489.94 | 161.61 | 1328.33 | 51804.84 |
| 202 | 2041-07 | 1485.90 | 157.57 | 1328.33 | 50476.51 |
| 203 | 2041-08 | 1481.86 | 153.53 | 1328.33 | 49148.18 |
| 204 | 2041-09 | 1477.82 | 149.49 | 1328.33 | 47819.85 |
| 205 | 2041-10 | 1473.78 | 145.45 | 1328.33 | 46491.52 |
| 206 | 2041-11 | 1469.74 | 141.41 | 1328.33 | 45163.19 |
| 207 | 2041-12 | 1465.70 | 137.37 | 1328.33 | 43834.86 |
| 208 | 2042-01 | 1461.66 | 133.33 | 1328.33 | 42506.53 |
| 209 | 2042-02 | 1457.62 | 129.29 | 1328.33 | 41178.20 |
| 210 | 2042-03 | 1453.58 | 125.25 | 1328.33 | 39849.88 |
| 211 | 2042-04 | 1449.54 | 121.21 | 1328.33 | 38521.55 |
| 212 | 2042-05 | 1445.50 | 117.17 | 1328.33 | 37193.22 |
| 213 | 2042-06 | 1441.46 | 113.13 | 1328.33 | 35864.89 |
| 214 | 2042-07 | 1437.42 | 109.09 | 1328.33 | 34536.56 |
| 215 | 2042-08 | 1433.38 | 105.05 | 1328.33 | 33208.23 |
| 216 | 2042-09 | 1429.34 | 101.01 | 1328.33 | 31879.90 |
| 217 | 2042-10 | 1425.30 | 96.97 | 1328.33 | 30551.57 |
| 218 | 2042-11 | 1421.26 | 92.93 | 1328.33 | 29223.24 |
| 219 | 2042-12 | 1417.22 | 88.89 | 1328.33 | 27894.91 |
| 220 | 2043-01 | 1413.18 | 84.85 | 1328.33 | 26566.58 |
| 221 | 2043-02 | 1409.14 | 80.81 | 1328.33 | 25238.25 |
| 222 | 2043-03 | 1405.10 | 76.77 | 1328.33 | 23909.92 |
| 223 | 2043-04 | 1401.06 | 72.73 | 1328.33 | 22581.60 |
| 224 | 2043-05 | 1397.01 | 68.69 | 1328.33 | 21253.27 |
| 225 | 2043-06 | 1392.97 | 64.65 | 1328.33 | 19924.94 |
| 226 | 2043-07 | 1388.93 | 60.61 | 1328.33 | 18596.61 |
| 227 | 2043-08 | 1384.89 | 56.56 | 1328.33 | 17268.28 |
| 228 | 2043-09 | 1380.85 | 52.52 | 1328.33 | 15939.95 |
| 229 | 2043-10 | 1376.81 | 48.48 | 1328.33 | 14611.62 |
| 230 | 2043-11 | 1372.77 | 44.44 | 1328.33 | 13283.29 |
| 231 | 2043-12 | 1368.73 | 40.40 | 1328.33 | 11954.96 |
| 232 | 2044-01 | 1364.69 | 36.36 | 1328.33 | 10626.63 |
| 233 | 2044-02 | 1360.65 | 32.32 | 1328.33 | 9298.30 |
| 234 | 2044-03 | 1356.61 | 28.28 | 1328.33 | 7969.97 |
| 235 | 2044-04 | 1352.57 | 24.24 | 1328.33 | 6641.65 |
| 236 | 2044-05 | 1348.53 | 20.20 | 1328.33 | 5313.32 |
| 237 | 2044-06 | 1344.49 | 16.16 | 1328.33 | 3984.99 |
| 238 | 2044-07 | 1340.45 | 12.12 | 1328.33 | 2656.66 |
| 239 | 2044-08 | 1336.41 | 8.08 | 1328.33 | 1328.33 |
| 240 | 2044-09 | 1332.37 | 4.04 | 1328.33 | 0.00 |