贷款46.38万（商业贷款）房贷，还款20年3个月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：46.38万
还款月数：20年3个月
每月还款：2702.6元
利息总额：19.3万
本息合计：65.67万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 2702.60 | 1410.58 | 1292.03 | 462458.97 |
| 2 | 2025-06 | 2702.60 | 1406.65 | 1295.96 | 461163.02 |
| 3 | 2025-07 | 2702.60 | 1402.70 | 1299.90 | 459863.12 |
| 4 | 2025-08 | 2702.60 | 1398.75 | 1303.85 | 458559.27 |
| 5 | 2025-09 | 2702.60 | 1394.78 | 1307.82 | 457251.45 |
| 6 | 2025-10 | 2702.60 | 1390.81 | 1311.80 | 455939.65 |
| 7 | 2025-11 | 2702.60 | 1386.82 | 1315.79 | 454623.87 |
| 8 | 2025-12 | 2702.60 | 1382.81 | 1319.79 | 453304.08 |
| 9 | 2026-01 | 2702.60 | 1378.80 | 1323.80 | 451980.27 |
| 10 | 2026-02 | 2702.60 | 1374.77 | 1327.83 | 450652.44 |
| 11 | 2026-03 | 2702.60 | 1370.73 | 1331.87 | 449320.58 |
| 12 | 2026-04 | 2702.60 | 1366.68 | 1335.92 | 447984.66 |
| 13 | 2026-05 | 2702.60 | 1362.62 | 1339.98 | 446644.67 |
| 14 | 2026-06 | 2702.60 | 1358.54 | 1344.06 | 445300.62 |
| 15 | 2026-07 | 2702.60 | 1354.46 | 1348.15 | 443952.47 |
| 16 | 2026-08 | 2702.60 | 1350.36 | 1352.25 | 442600.22 |
| 17 | 2026-09 | 2702.60 | 1346.24 | 1356.36 | 441243.86 |
| 18 | 2026-10 | 2702.60 | 1342.12 | 1360.49 | 439883.38 |
| 19 | 2026-11 | 2702.60 | 1337.98 | 1364.62 | 438518.75 |
| 20 | 2026-12 | 2702.60 | 1333.83 | 1368.77 | 437149.98 |
| 21 | 2027-01 | 2702.60 | 1329.66 | 1372.94 | 435777.04 |
| 22 | 2027-02 | 2702.60 | 1325.49 | 1377.11 | 434399.93 |
| 23 | 2027-03 | 2702.60 | 1321.30 | 1381.30 | 433018.62 |
| 24 | 2027-04 | 2702.60 | 1317.10 | 1385.50 | 431633.12 |
| 25 | 2027-05 | 2702.60 | 1312.88 | 1389.72 | 430243.40 |
| 26 | 2027-06 | 2702.60 | 1308.66 | 1393.95 | 428849.45 |
| 27 | 2027-07 | 2702.60 | 1304.42 | 1398.19 | 427451.27 |
| 28 | 2027-08 | 2702.60 | 1300.16 | 1402.44 | 426048.83 |
| 29 | 2027-09 | 2702.60 | 1295.90 | 1406.70 | 424642.13 |
| 30 | 2027-10 | 2702.60 | 1291.62 | 1410.98 | 423231.14 |
| 31 | 2027-11 | 2702.60 | 1287.33 | 1415.27 | 421815.87 |
| 32 | 2027-12 | 2702.60 | 1283.02 | 1419.58 | 420396.29 |
| 33 | 2028-01 | 2702.60 | 1278.71 | 1423.90 | 418972.39 |
| 34 | 2028-02 | 2702.60 | 1274.37 | 1428.23 | 417544.16 |
| 35 | 2028-03 | 2702.60 | 1270.03 | 1432.57 | 416111.59 |
| 36 | 2028-04 | 2702.60 | 1265.67 | 1436.93 | 414674.66 |
| 37 | 2028-05 | 2702.60 | 1261.30 | 1441.30 | 413233.36 |
| 38 | 2028-06 | 2702.60 | 1256.92 | 1445.68 | 411787.68 |
| 39 | 2028-07 | 2702.60 | 1252.52 | 1450.08 | 410337.59 |
| 40 | 2028-08 | 2702.60 | 1248.11 | 1454.49 | 408883.10 |
| 41 | 2028-09 | 2702.60 | 1243.69 | 1458.92 | 407424.19 |
| 42 | 2028-10 | 2702.60 | 1239.25 | 1463.35 | 405960.83 |
| 43 | 2028-11 | 2702.60 | 1234.80 | 1467.81 | 404493.03 |
| 44 | 2028-12 | 2702.60 | 1230.33 | 1472.27 | 403020.76 |
| 45 | 2029-01 | 2702.60 | 1225.85 | 1476.75 | 401544.01 |
| 46 | 2029-02 | 2702.60 | 1221.36 | 1481.24 | 400062.77 |
| 47 | 2029-03 | 2702.60 | 1216.86 | 1485.75 | 398577.02 |
| 48 | 2029-04 | 2702.60 | 1212.34 | 1490.26 | 397086.76 |
| 49 | 2029-05 | 2702.60 | 1207.81 | 1494.80 | 395591.96 |
| 50 | 2029-06 | 2702.60 | 1203.26 | 1499.34 | 394092.62 |
| 51 | 2029-07 | 2702.60 | 1198.70 | 1503.90 | 392588.71 |
| 52 | 2029-08 | 2702.60 | 1194.12 | 1508.48 | 391080.24 |
| 53 | 2029-09 | 2702.60 | 1189.54 | 1513.07 | 389567.17 |
| 54 | 2029-10 | 2702.60 | 1184.93 | 1517.67 | 388049.50 |
| 55 | 2029-11 | 2702.60 | 1180.32 | 1522.29 | 386527.21 |
| 56 | 2029-12 | 2702.60 | 1175.69 | 1526.92 | 385000.30 |
| 57 | 2030-01 | 2702.60 | 1171.04 | 1531.56 | 383468.74 |
| 58 | 2030-02 | 2702.60 | 1166.38 | 1536.22 | 381932.52 |
| 59 | 2030-03 | 2702.60 | 1161.71 | 1540.89 | 380391.63 |
| 60 | 2030-04 | 2702.60 | 1157.02 | 1545.58 | 378846.05 |
| 61 | 2030-05 | 2702.60 | 1152.32 | 1550.28 | 377295.77 |
| 62 | 2030-06 | 2702.60 | 1147.61 | 1554.99 | 375740.78 |
| 63 | 2030-07 | 2702.60 | 1142.88 | 1559.72 | 374181.05 |
| 64 | 2030-08 | 2702.60 | 1138.13 | 1564.47 | 372616.58 |
| 65 | 2030-09 | 2702.60 | 1133.38 | 1569.23 | 371047.36 |
| 66 | 2030-10 | 2702.60 | 1128.60 | 1574.00 | 369473.36 |
| 67 | 2030-11 | 2702.60 | 1123.81 | 1578.79 | 367894.57 |
| 68 | 2030-12 | 2702.60 | 1119.01 | 1583.59 | 366310.98 |
| 69 | 2031-01 | 2702.60 | 1114.20 | 1588.41 | 364722.57 |
| 70 | 2031-02 | 2702.60 | 1109.36 | 1593.24 | 363129.33 |
| 71 | 2031-03 | 2702.60 | 1104.52 | 1598.08 | 361531.25 |
| 72 | 2031-04 | 2702.60 | 1099.66 | 1602.95 | 359928.30 |
| 73 | 2031-05 | 2702.60 | 1094.78 | 1607.82 | 358320.48 |
| 74 | 2031-06 | 2702.60 | 1089.89 | 1612.71 | 356707.77 |
| 75 | 2031-07 | 2702.60 | 1084.99 | 1617.62 | 355090.16 |
| 76 | 2031-08 | 2702.60 | 1080.07 | 1622.54 | 353467.62 |
| 77 | 2031-09 | 2702.60 | 1075.13 | 1627.47 | 351840.15 |
| 78 | 2031-10 | 2702.60 | 1070.18 | 1632.42 | 350207.72 |
| 79 | 2031-11 | 2702.60 | 1065.22 | 1637.39 | 348570.34 |
| 80 | 2031-12 | 2702.60 | 1060.23 | 1642.37 | 346927.97 |
| 81 | 2032-01 | 2702.60 | 1055.24 | 1647.36 | 345280.61 |
| 82 | 2032-02 | 2702.60 | 1050.23 | 1652.37 | 343628.23 |
| 83 | 2032-03 | 2702.60 | 1045.20 | 1657.40 | 341970.83 |
| 84 | 2032-04 | 2702.60 | 1040.16 | 1662.44 | 340308.39 |
| 85 | 2032-05 | 2702.60 | 1035.10 | 1667.50 | 338640.89 |
| 86 | 2032-06 | 2702.60 | 1030.03 | 1672.57 | 336968.32 |
| 87 | 2032-07 | 2702.60 | 1024.95 | 1677.66 | 335290.66 |
| 88 | 2032-08 | 2702.60 | 1019.84 | 1682.76 | 333607.90 |
| 89 | 2032-09 | 2702.60 | 1014.72 | 1687.88 | 331920.03 |
| 90 | 2032-10 | 2702.60 | 1009.59 | 1693.01 | 330227.01 |
| 91 | 2032-11 | 2702.60 | 1004.44 | 1698.16 | 328528.85 |
| 92 | 2032-12 | 2702.60 | 999.28 | 1703.33 | 326825.52 |
| 93 | 2033-01 | 2702.60 | 994.09 | 1708.51 | 325117.02 |
| 94 | 2033-02 | 2702.60 | 988.90 | 1713.71 | 323403.31 |
| 95 | 2033-03 | 2702.60 | 983.69 | 1718.92 | 321684.39 |
| 96 | 2033-04 | 2702.60 | 978.46 | 1724.15 | 319960.25 |
| 97 | 2033-05 | 2702.60 | 973.21 | 1729.39 | 318230.86 |
| 98 | 2033-06 | 2702.60 | 967.95 | 1734.65 | 316496.21 |
| 99 | 2033-07 | 2702.60 | 962.68 | 1739.93 | 314756.28 |
| 100 | 2033-08 | 2702.60 | 957.38 | 1745.22 | 313011.06 |
| 101 | 2033-09 | 2702.60 | 952.08 | 1750.53 | 311260.53 |
| 102 | 2033-10 | 2702.60 | 946.75 | 1755.85 | 309504.68 |
| 103 | 2033-11 | 2702.60 | 941.41 | 1761.19 | 307743.49 |
| 104 | 2033-12 | 2702.60 | 936.05 | 1766.55 | 305976.94 |
| 105 | 2034-01 | 2702.60 | 930.68 | 1771.92 | 304205.02 |
| 106 | 2034-02 | 2702.60 | 925.29 | 1777.31 | 302427.70 |
| 107 | 2034-03 | 2702.60 | 919.88 | 1782.72 | 300644.99 |
| 108 | 2034-04 | 2702.60 | 914.46 | 1788.14 | 298856.84 |
| 109 | 2034-05 | 2702.60 | 909.02 | 1793.58 | 297063.26 |
| 110 | 2034-06 | 2702.60 | 903.57 | 1799.04 | 295264.23 |
| 111 | 2034-07 | 2702.60 | 898.10 | 1804.51 | 293459.72 |
| 112 | 2034-08 | 2702.60 | 892.61 | 1810.00 | 291649.73 |
| 113 | 2034-09 | 2702.60 | 887.10 | 1815.50 | 289834.23 |
| 114 | 2034-10 | 2702.60 | 881.58 | 1821.02 | 288013.20 |
| 115 | 2034-11 | 2702.60 | 876.04 | 1826.56 | 286186.64 |
| 116 | 2034-12 | 2702.60 | 870.48 | 1832.12 | 284354.52 |
| 117 | 2035-01 | 2702.60 | 864.91 | 1837.69 | 282516.83 |
| 118 | 2035-02 | 2702.60 | 859.32 | 1843.28 | 280673.55 |
| 119 | 2035-03 | 2702.60 | 853.72 | 1848.89 | 278824.66 |
| 120 | 2035-04 | 2702.60 | 848.09 | 1854.51 | 276970.15 |
| 121 | 2035-05 | 2702.60 | 842.45 | 1860.15 | 275110.00 |
| 122 | 2035-06 | 2702.60 | 836.79 | 1865.81 | 273244.19 |
| 123 | 2035-07 | 2702.60 | 831.12 | 1871.48 | 271372.70 |
| 124 | 2035-08 | 2702.60 | 825.43 | 1877.18 | 269495.53 |
| 125 | 2035-09 | 2702.60 | 819.72 | 1882.89 | 267612.64 |
| 126 | 2035-10 | 2702.60 | 813.99 | 1888.61 | 265724.03 |
| 127 | 2035-11 | 2702.60 | 808.24 | 1894.36 | 263829.67 |
| 128 | 2035-12 | 2702.60 | 802.48 | 1900.12 | 261929.55 |
| 129 | 2036-01 | 2702.60 | 796.70 | 1905.90 | 260023.65 |
| 130 | 2036-02 | 2702.60 | 790.91 | 1911.70 | 258111.95 |
| 131 | 2036-03 | 2702.60 | 785.09 | 1917.51 | 256194.44 |
| 132 | 2036-04 | 2702.60 | 779.26 | 1923.34 | 254271.09 |
| 133 | 2036-05 | 2702.60 | 773.41 | 1929.19 | 252341.90 |
| 134 | 2036-06 | 2702.60 | 767.54 | 1935.06 | 250406.83 |
| 135 | 2036-07 | 2702.60 | 761.65 | 1940.95 | 248465.89 |
| 136 | 2036-08 | 2702.60 | 755.75 | 1946.85 | 246519.03 |
| 137 | 2036-09 | 2702.60 | 749.83 | 1952.77 | 244566.26 |
| 138 | 2036-10 | 2702.60 | 743.89 | 1958.71 | 242607.55 |
| 139 | 2036-11 | 2702.60 | 737.93 | 1964.67 | 240642.87 |
| 140 | 2036-12 | 2702.60 | 731.96 | 1970.65 | 238672.23 |
| 141 | 2037-01 | 2702.60 | 725.96 | 1976.64 | 236695.59 |
| 142 | 2037-02 | 2702.60 | 719.95 | 1982.65 | 234712.93 |
| 143 | 2037-03 | 2702.60 | 713.92 | 1988.68 | 232724.25 |
| 144 | 2037-04 | 2702.60 | 707.87 | 1994.73 | 230729.52 |
| 145 | 2037-05 | 2702.60 | 701.80 | 2000.80 | 228728.72 |
| 146 | 2037-06 | 2702.60 | 695.72 | 2006.89 | 226721.83 |
| 147 | 2037-07 | 2702.60 | 689.61 | 2012.99 | 224708.84 |
| 148 | 2037-08 | 2702.60 | 683.49 | 2019.11 | 222689.73 |
| 149 | 2037-09 | 2702.60 | 677.35 | 2025.25 | 220664.47 |
| 150 | 2037-10 | 2702.60 | 671.19 | 2031.41 | 218633.06 |
| 151 | 2037-11 | 2702.60 | 665.01 | 2037.59 | 216595.46 |
| 152 | 2037-12 | 2702.60 | 658.81 | 2043.79 | 214551.67 |
| 153 | 2038-01 | 2702.60 | 652.59 | 2050.01 | 212501.66 |
| 154 | 2038-02 | 2702.60 | 646.36 | 2056.24 | 210445.42 |
| 155 | 2038-03 | 2702.60 | 640.10 | 2062.50 | 208382.92 |
| 156 | 2038-04 | 2702.60 | 633.83 | 2068.77 | 206314.15 |
| 157 | 2038-05 | 2702.60 | 627.54 | 2075.06 | 204239.09 |
| 158 | 2038-06 | 2702.60 | 621.23 | 2081.38 | 202157.71 |
| 159 | 2038-07 | 2702.60 | 614.90 | 2087.71 | 200070.00 |
| 160 | 2038-08 | 2702.60 | 608.55 | 2094.06 | 197975.95 |
| 161 | 2038-09 | 2702.60 | 602.18 | 2100.43 | 195875.52 |
| 162 | 2038-10 | 2702.60 | 595.79 | 2106.81 | 193768.71 |
| 163 | 2038-11 | 2702.60 | 589.38 | 2113.22 | 191655.48 |
| 164 | 2038-12 | 2702.60 | 582.95 | 2119.65 | 189535.83 |
| 165 | 2039-01 | 2702.60 | 576.50 | 2126.10 | 187409.74 |
| 166 | 2039-02 | 2702.60 | 570.04 | 2132.56 | 185277.17 |
| 167 | 2039-03 | 2702.60 | 563.55 | 2139.05 | 183138.12 |
| 168 | 2039-04 | 2702.60 | 557.05 | 2145.56 | 180992.56 |
| 169 | 2039-05 | 2702.60 | 550.52 | 2152.08 | 178840.48 |
| 170 | 2039-06 | 2702.60 | 543.97 | 2158.63 | 176681.85 |
| 171 | 2039-07 | 2702.60 | 537.41 | 2165.20 | 174516.65 |
| 172 | 2039-08 | 2702.60 | 530.82 | 2171.78 | 172344.87 |
| 173 | 2039-09 | 2702.60 | 524.22 | 2178.39 | 170166.49 |
| 174 | 2039-10 | 2702.60 | 517.59 | 2185.01 | 167981.47 |
| 175 | 2039-11 | 2702.60 | 510.94 | 2191.66 | 165789.81 |
| 176 | 2039-12 | 2702.60 | 504.28 | 2198.33 | 163591.49 |
| 177 | 2040-01 | 2702.60 | 497.59 | 2205.01 | 161386.48 |
| 178 | 2040-02 | 2702.60 | 490.88 | 2211.72 | 159174.76 |
| 179 | 2040-03 | 2702.60 | 484.16 | 2218.45 | 156956.31 |
| 180 | 2040-04 | 2702.60 | 477.41 | 2225.19 | 154731.12 |
| 181 | 2040-05 | 2702.60 | 470.64 | 2231.96 | 152499.16 |
| 182 | 2040-06 | 2702.60 | 463.85 | 2238.75 | 150260.41 |
| 183 | 2040-07 | 2702.60 | 457.04 | 2245.56 | 148014.84 |
| 184 | 2040-08 | 2702.60 | 450.21 | 2252.39 | 145762.45 |
| 185 | 2040-09 | 2702.60 | 443.36 | 2259.24 | 143503.21 |
| 186 | 2040-10 | 2702.60 | 436.49 | 2266.11 | 141237.10 |
| 187 | 2040-11 | 2702.60 | 429.60 | 2273.01 | 138964.09 |
| 188 | 2040-12 | 2702.60 | 422.68 | 2279.92 | 136684.17 |
| 189 | 2041-01 | 2702.60 | 415.75 | 2286.85 | 134397.32 |
| 190 | 2041-02 | 2702.60 | 408.79 | 2293.81 | 132103.51 |
| 191 | 2041-03 | 2702.60 | 401.81 | 2300.79 | 129802.72 |
| 192 | 2041-04 | 2702.60 | 394.82 | 2307.79 | 127494.93 |
| 193 | 2041-05 | 2702.60 | 387.80 | 2314.81 | 125180.13 |
| 194 | 2041-06 | 2702.60 | 380.76 | 2321.85 | 122858.28 |
| 195 | 2041-07 | 2702.60 | 373.69 | 2328.91 | 120529.37 |
| 196 | 2041-08 | 2702.60 | 366.61 | 2335.99 | 118193.38 |
| 197 | 2041-09 | 2702.60 | 359.50 | 2343.10 | 115850.28 |
| 198 | 2041-10 | 2702.60 | 352.38 | 2350.22 | 113500.06 |
| 199 | 2041-11 | 2702.60 | 345.23 | 2357.37 | 111142.68 |
| 200 | 2041-12 | 2702.60 | 338.06 | 2364.54 | 108778.14 |
| 201 | 2042-01 | 2702.60 | 330.87 | 2371.74 | 106406.40 |
| 202 | 2042-02 | 2702.60 | 323.65 | 2378.95 | 104027.45 |
| 203 | 2042-03 | 2702.60 | 316.42 | 2386.19 | 101641.27 |
| 204 | 2042-04 | 2702.60 | 309.16 | 2393.44 | 99247.82 |
| 205 | 2042-05 | 2702.60 | 301.88 | 2400.72 | 96847.10 |
| 206 | 2042-06 | 2702.60 | 294.58 | 2408.03 | 94439.07 |
| 207 | 2042-07 | 2702.60 | 287.25 | 2415.35 | 92023.72 |
| 208 | 2042-08 | 2702.60 | 279.91 | 2422.70 | 89601.03 |
| 209 | 2042-09 | 2702.60 | 272.54 | 2430.07 | 87170.96 |
| 210 | 2042-10 | 2702.60 | 265.15 | 2437.46 | 84733.50 |
| 211 | 2042-11 | 2702.60 | 257.73 | 2444.87 | 82288.63 |
| 212 | 2042-12 | 2702.60 | 250.29 | 2452.31 | 79836.32 |
| 213 | 2043-01 | 2702.60 | 242.84 | 2459.77 | 77376.56 |
| 214 | 2043-02 | 2702.60 | 235.35 | 2467.25 | 74909.31 |
| 215 | 2043-03 | 2702.60 | 227.85 | 2474.75 | 72434.55 |
| 216 | 2043-04 | 2702.60 | 220.32 | 2482.28 | 69952.27 |
| 217 | 2043-05 | 2702.60 | 212.77 | 2489.83 | 67462.44 |
| 218 | 2043-06 | 2702.60 | 205.20 | 2497.40 | 64965.04 |
| 219 | 2043-07 | 2702.60 | 197.60 | 2505.00 | 62460.04 |
| 220 | 2043-08 | 2702.60 | 189.98 | 2512.62 | 59947.42 |
| 221 | 2043-09 | 2702.60 | 182.34 | 2520.26 | 57427.15 |
| 222 | 2043-10 | 2702.60 | 174.67 | 2527.93 | 54899.23 |
| 223 | 2043-11 | 2702.60 | 166.99 | 2535.62 | 52363.61 |
| 224 | 2043-12 | 2702.60 | 159.27 | 2543.33 | 49820.28 |
| 225 | 2044-01 | 2702.60 | 151.54 | 2551.07 | 47269.21 |
| 226 | 2044-02 | 2702.60 | 143.78 | 2558.83 | 44710.39 |
| 227 | 2044-03 | 2702.60 | 135.99 | 2566.61 | 42143.78 |
| 228 | 2044-04 | 2702.60 | 128.19 | 2574.42 | 39569.36 |
| 229 | 2044-05 | 2702.60 | 120.36 | 2582.25 | 36987.12 |
| 230 | 2044-06 | 2702.60 | 112.50 | 2590.10 | 34397.02 |
| 231 | 2044-07 | 2702.60 | 104.62 | 2597.98 | 31799.04 |
| 232 | 2044-08 | 2702.60 | 96.72 | 2605.88 | 29193.16 |
| 233 | 2044-09 | 2702.60 | 88.80 | 2613.81 | 26579.35 |
| 234 | 2044-10 | 2702.60 | 80.85 | 2621.76 | 23957.59 |
| 235 | 2044-11 | 2702.60 | 72.87 | 2629.73 | 21327.86 |
| 236 | 2044-12 | 2702.60 | 64.87 | 2637.73 | 18690.13 |
| 237 | 2045-01 | 2702.60 | 56.85 | 2645.75 | 16044.38 |
| 238 | 2045-02 | 2702.60 | 48.80 | 2653.80 | 13390.58 |
| 239 | 2045-03 | 2702.60 | 40.73 | 2661.87 | 10728.70 |
| 240 | 2045-04 | 2702.60 | 32.63 | 2669.97 | 8058.73 |
| 241 | 2045-05 | 2702.60 | 24.51 | 2678.09 | 5380.64 |
| 242 | 2045-06 | 2702.60 | 16.37 | 2686.24 | 2694.41 |
| 243 | 2045-07 | 2702.60 | 8.20 | 2694.41 | 0.00 |
等额本金还款方式：
贷款总额：46.38万
还款月数：20年3个月
首月还款：3319.02元
每月递减：5.8元
利息总额：17.21万
本息合计：63.58万
节省利息：20891.18元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-05 | 3319.02 | 1410.58 | 1908.44 | 461842.56 |
| 2 | 2025-06 | 3313.21 | 1404.77 | 1908.44 | 459934.12 |
| 3 | 2025-07 | 3307.41 | 1398.97 | 1908.44 | 458025.68 |
| 4 | 2025-08 | 3301.60 | 1393.16 | 1908.44 | 456117.24 |
| 5 | 2025-09 | 3295.80 | 1387.36 | 1908.44 | 454208.80 |
| 6 | 2025-10 | 3289.99 | 1381.55 | 1908.44 | 452300.36 |
| 7 | 2025-11 | 3284.19 | 1375.75 | 1908.44 | 450391.92 |
| 8 | 2025-12 | 3278.38 | 1369.94 | 1908.44 | 448483.48 |
| 9 | 2026-01 | 3272.58 | 1364.14 | 1908.44 | 446575.04 |
| 10 | 2026-02 | 3266.77 | 1358.33 | 1908.44 | 444666.60 |
| 11 | 2026-03 | 3260.97 | 1352.53 | 1908.44 | 442758.16 |
| 12 | 2026-04 | 3255.16 | 1346.72 | 1908.44 | 440849.72 |
| 13 | 2026-05 | 3249.36 | 1340.92 | 1908.44 | 438941.28 |
| 14 | 2026-06 | 3243.55 | 1335.11 | 1908.44 | 437032.84 |
| 15 | 2026-07 | 3237.75 | 1329.31 | 1908.44 | 435124.40 |
| 16 | 2026-08 | 3231.94 | 1323.50 | 1908.44 | 433215.95 |
| 17 | 2026-09 | 3226.14 | 1317.70 | 1908.44 | 431307.51 |
| 18 | 2026-10 | 3220.33 | 1311.89 | 1908.44 | 429399.07 |
| 19 | 2026-11 | 3214.53 | 1306.09 | 1908.44 | 427490.63 |
| 20 | 2026-12 | 3208.72 | 1300.28 | 1908.44 | 425582.19 |
| 21 | 2027-01 | 3202.92 | 1294.48 | 1908.44 | 423673.75 |
| 22 | 2027-02 | 3197.11 | 1288.67 | 1908.44 | 421765.31 |
| 23 | 2027-03 | 3191.31 | 1282.87 | 1908.44 | 419856.87 |
| 24 | 2027-04 | 3185.50 | 1277.06 | 1908.44 | 417948.43 |
| 25 | 2027-05 | 3179.70 | 1271.26 | 1908.44 | 416039.99 |
| 26 | 2027-06 | 3173.90 | 1265.45 | 1908.44 | 414131.55 |
| 27 | 2027-07 | 3168.09 | 1259.65 | 1908.44 | 412223.11 |
| 28 | 2027-08 | 3162.29 | 1253.85 | 1908.44 | 410314.67 |
| 29 | 2027-09 | 3156.48 | 1248.04 | 1908.44 | 408406.23 |
| 30 | 2027-10 | 3150.68 | 1242.24 | 1908.44 | 406497.79 |
| 31 | 2027-11 | 3144.87 | 1236.43 | 1908.44 | 404589.35 |
| 32 | 2027-12 | 3139.07 | 1230.63 | 1908.44 | 402680.91 |
| 33 | 2028-01 | 3133.26 | 1224.82 | 1908.44 | 400772.47 |
| 34 | 2028-02 | 3127.46 | 1219.02 | 1908.44 | 398864.03 |
| 35 | 2028-03 | 3121.65 | 1213.21 | 1908.44 | 396955.59 |
| 36 | 2028-04 | 3115.85 | 1207.41 | 1908.44 | 395047.15 |
| 37 | 2028-05 | 3110.04 | 1201.60 | 1908.44 | 393138.71 |
| 38 | 2028-06 | 3104.24 | 1195.80 | 1908.44 | 391230.27 |
| 39 | 2028-07 | 3098.43 | 1189.99 | 1908.44 | 389321.83 |
| 40 | 2028-08 | 3092.63 | 1184.19 | 1908.44 | 387413.39 |
| 41 | 2028-09 | 3086.82 | 1178.38 | 1908.44 | 385504.95 |
| 42 | 2028-10 | 3081.02 | 1172.58 | 1908.44 | 383596.51 |
| 43 | 2028-11 | 3075.21 | 1166.77 | 1908.44 | 381688.07 |
| 44 | 2028-12 | 3069.41 | 1160.97 | 1908.44 | 379779.63 |
| 45 | 2029-01 | 3063.60 | 1155.16 | 1908.44 | 377871.19 |
| 46 | 2029-02 | 3057.80 | 1149.36 | 1908.44 | 375962.74 |
| 47 | 2029-03 | 3051.99 | 1143.55 | 1908.44 | 374054.30 |
| 48 | 2029-04 | 3046.19 | 1137.75 | 1908.44 | 372145.86 |
| 49 | 2029-05 | 3040.38 | 1131.94 | 1908.44 | 370237.42 |
| 50 | 2029-06 | 3034.58 | 1126.14 | 1908.44 | 368328.98 |
| 51 | 2029-07 | 3028.77 | 1120.33 | 1908.44 | 366420.54 |
| 52 | 2029-08 | 3022.97 | 1114.53 | 1908.44 | 364512.10 |
| 53 | 2029-09 | 3017.16 | 1108.72 | 1908.44 | 362603.66 |
| 54 | 2029-10 | 3011.36 | 1102.92 | 1908.44 | 360695.22 |
| 55 | 2029-11 | 3005.55 | 1097.11 | 1908.44 | 358786.78 |
| 56 | 2029-12 | 2999.75 | 1091.31 | 1908.44 | 356878.34 |
| 57 | 2030-01 | 2993.95 | 1085.50 | 1908.44 | 354969.90 |
| 58 | 2030-02 | 2988.14 | 1079.70 | 1908.44 | 353061.46 |
| 59 | 2030-03 | 2982.34 | 1073.90 | 1908.44 | 351153.02 |
| 60 | 2030-04 | 2976.53 | 1068.09 | 1908.44 | 349244.58 |
| 61 | 2030-05 | 2970.73 | 1062.29 | 1908.44 | 347336.14 |
| 62 | 2030-06 | 2964.92 | 1056.48 | 1908.44 | 345427.70 |
| 63 | 2030-07 | 2959.12 | 1050.68 | 1908.44 | 343519.26 |
| 64 | 2030-08 | 2953.31 | 1044.87 | 1908.44 | 341610.82 |
| 65 | 2030-09 | 2947.51 | 1039.07 | 1908.44 | 339702.38 |
| 66 | 2030-10 | 2941.70 | 1033.26 | 1908.44 | 337793.94 |
| 67 | 2030-11 | 2935.90 | 1027.46 | 1908.44 | 335885.50 |
| 68 | 2030-12 | 2930.09 | 1021.65 | 1908.44 | 333977.06 |
| 69 | 2031-01 | 2924.29 | 1015.85 | 1908.44 | 332068.62 |
| 70 | 2031-02 | 2918.48 | 1010.04 | 1908.44 | 330160.18 |
| 71 | 2031-03 | 2912.68 | 1004.24 | 1908.44 | 328251.74 |
| 72 | 2031-04 | 2906.87 | 998.43 | 1908.44 | 326343.30 |
| 73 | 2031-05 | 2901.07 | 992.63 | 1908.44 | 324434.86 |
| 74 | 2031-06 | 2895.26 | 986.82 | 1908.44 | 322526.42 |
| 75 | 2031-07 | 2889.46 | 981.02 | 1908.44 | 320617.98 |
| 76 | 2031-08 | 2883.65 | 975.21 | 1908.44 | 318709.53 |
| 77 | 2031-09 | 2877.85 | 969.41 | 1908.44 | 316801.09 |
| 78 | 2031-10 | 2872.04 | 963.60 | 1908.44 | 314892.65 |
| 79 | 2031-11 | 2866.24 | 957.80 | 1908.44 | 312984.21 |
| 80 | 2031-12 | 2860.43 | 951.99 | 1908.44 | 311075.77 |
| 81 | 2032-01 | 2854.63 | 946.19 | 1908.44 | 309167.33 |
| 82 | 2032-02 | 2848.82 | 940.38 | 1908.44 | 307258.89 |
| 83 | 2032-03 | 2843.02 | 934.58 | 1908.44 | 305350.45 |
| 84 | 2032-04 | 2837.21 | 928.77 | 1908.44 | 303442.01 |
| 85 | 2032-05 | 2831.41 | 922.97 | 1908.44 | 301533.57 |
| 86 | 2032-06 | 2825.60 | 917.16 | 1908.44 | 299625.13 |
| 87 | 2032-07 | 2819.80 | 911.36 | 1908.44 | 297716.69 |
| 88 | 2032-08 | 2814.00 | 905.55 | 1908.44 | 295808.25 |
| 89 | 2032-09 | 2808.19 | 899.75 | 1908.44 | 293899.81 |
| 90 | 2032-10 | 2802.39 | 893.95 | 1908.44 | 291991.37 |
| 91 | 2032-11 | 2796.58 | 888.14 | 1908.44 | 290082.93 |
| 92 | 2032-12 | 2790.78 | 882.34 | 1908.44 | 288174.49 |
| 93 | 2033-01 | 2784.97 | 876.53 | 1908.44 | 286266.05 |
| 94 | 2033-02 | 2779.17 | 870.73 | 1908.44 | 284357.61 |
| 95 | 2033-03 | 2773.36 | 864.92 | 1908.44 | 282449.17 |
| 96 | 2033-04 | 2767.56 | 859.12 | 1908.44 | 280540.73 |
| 97 | 2033-05 | 2761.75 | 853.31 | 1908.44 | 278632.29 |
| 98 | 2033-06 | 2755.95 | 847.51 | 1908.44 | 276723.85 |
| 99 | 2033-07 | 2750.14 | 841.70 | 1908.44 | 274815.41 |
| 100 | 2033-08 | 2744.34 | 835.90 | 1908.44 | 272906.97 |
| 101 | 2033-09 | 2738.53 | 830.09 | 1908.44 | 270998.53 |
| 102 | 2033-10 | 2732.73 | 824.29 | 1908.44 | 269090.09 |
| 103 | 2033-11 | 2726.92 | 818.48 | 1908.44 | 267181.65 |
| 104 | 2033-12 | 2721.12 | 812.68 | 1908.44 | 265273.21 |
| 105 | 2034-01 | 2715.31 | 806.87 | 1908.44 | 263364.77 |
| 106 | 2034-02 | 2709.51 | 801.07 | 1908.44 | 261456.33 |
| 107 | 2034-03 | 2703.70 | 795.26 | 1908.44 | 259547.88 |
| 108 | 2034-04 | 2697.90 | 789.46 | 1908.44 | 257639.44 |
| 109 | 2034-05 | 2692.09 | 783.65 | 1908.44 | 255731.00 |
| 110 | 2034-06 | 2686.29 | 777.85 | 1908.44 | 253822.56 |
| 111 | 2034-07 | 2680.48 | 772.04 | 1908.44 | 251914.12 |
| 112 | 2034-08 | 2674.68 | 766.24 | 1908.44 | 250005.68 |
| 113 | 2034-09 | 2668.87 | 760.43 | 1908.44 | 248097.24 |
| 114 | 2034-10 | 2663.07 | 754.63 | 1908.44 | 246188.80 |
| 115 | 2034-11 | 2657.26 | 748.82 | 1908.44 | 244280.36 |
| 116 | 2034-12 | 2651.46 | 743.02 | 1908.44 | 242371.92 |
| 117 | 2035-01 | 2645.65 | 737.21 | 1908.44 | 240463.48 |
| 118 | 2035-02 | 2639.85 | 731.41 | 1908.44 | 238555.04 |
| 119 | 2035-03 | 2634.05 | 725.60 | 1908.44 | 236646.60 |
| 120 | 2035-04 | 2628.24 | 719.80 | 1908.44 | 234738.16 |
| 121 | 2035-05 | 2622.44 | 714.00 | 1908.44 | 232829.72 |
| 122 | 2035-06 | 2616.63 | 708.19 | 1908.44 | 230921.28 |
| 123 | 2035-07 | 2610.83 | 702.39 | 1908.44 | 229012.84 |
| 124 | 2035-08 | 2605.02 | 696.58 | 1908.44 | 227104.40 |
| 125 | 2035-09 | 2599.22 | 690.78 | 1908.44 | 225195.96 |
| 126 | 2035-10 | 2593.41 | 684.97 | 1908.44 | 223287.52 |
| 127 | 2035-11 | 2587.61 | 679.17 | 1908.44 | 221379.08 |
| 128 | 2035-12 | 2581.80 | 673.36 | 1908.44 | 219470.64 |
| 129 | 2036-01 | 2576.00 | 667.56 | 1908.44 | 217562.20 |
| 130 | 2036-02 | 2570.19 | 661.75 | 1908.44 | 215653.76 |
| 131 | 2036-03 | 2564.39 | 655.95 | 1908.44 | 213745.32 |
| 132 | 2036-04 | 2558.58 | 650.14 | 1908.44 | 211836.88 |
| 133 | 2036-05 | 2552.78 | 644.34 | 1908.44 | 209928.44 |
| 134 | 2036-06 | 2546.97 | 638.53 | 1908.44 | 208020.00 |
| 135 | 2036-07 | 2541.17 | 632.73 | 1908.44 | 206111.56 |
| 136 | 2036-08 | 2535.36 | 626.92 | 1908.44 | 204203.12 |
| 137 | 2036-09 | 2529.56 | 621.12 | 1908.44 | 202294.67 |
| 138 | 2036-10 | 2523.75 | 615.31 | 1908.44 | 200386.23 |
| 139 | 2036-11 | 2517.95 | 609.51 | 1908.44 | 198477.79 |
| 140 | 2036-12 | 2512.14 | 603.70 | 1908.44 | 196569.35 |
| 141 | 2037-01 | 2506.34 | 597.90 | 1908.44 | 194660.91 |
| 142 | 2037-02 | 2500.53 | 592.09 | 1908.44 | 192752.47 |
| 143 | 2037-03 | 2494.73 | 586.29 | 1908.44 | 190844.03 |
| 144 | 2037-04 | 2488.92 | 580.48 | 1908.44 | 188935.59 |
| 145 | 2037-05 | 2483.12 | 574.68 | 1908.44 | 187027.15 |
| 146 | 2037-06 | 2477.31 | 568.87 | 1908.44 | 185118.71 |
| 147 | 2037-07 | 2471.51 | 563.07 | 1908.44 | 183210.27 |
| 148 | 2037-08 | 2465.70 | 557.26 | 1908.44 | 181301.83 |
| 149 | 2037-09 | 2459.90 | 551.46 | 1908.44 | 179393.39 |
| 150 | 2037-10 | 2454.10 | 545.65 | 1908.44 | 177484.95 |
| 151 | 2037-11 | 2448.29 | 539.85 | 1908.44 | 175576.51 |
| 152 | 2037-12 | 2442.49 | 534.05 | 1908.44 | 173668.07 |
| 153 | 2038-01 | 2436.68 | 528.24 | 1908.44 | 171759.63 |
| 154 | 2038-02 | 2430.88 | 522.44 | 1908.44 | 169851.19 |
| 155 | 2038-03 | 2425.07 | 516.63 | 1908.44 | 167942.75 |
| 156 | 2038-04 | 2419.27 | 510.83 | 1908.44 | 166034.31 |
| 157 | 2038-05 | 2413.46 | 505.02 | 1908.44 | 164125.87 |
| 158 | 2038-06 | 2407.66 | 499.22 | 1908.44 | 162217.43 |
| 159 | 2038-07 | 2401.85 | 493.41 | 1908.44 | 160308.99 |
| 160 | 2038-08 | 2396.05 | 487.61 | 1908.44 | 158400.55 |
| 161 | 2038-09 | 2390.24 | 481.80 | 1908.44 | 156492.11 |
| 162 | 2038-10 | 2384.44 | 476.00 | 1908.44 | 154583.67 |
| 163 | 2038-11 | 2378.63 | 470.19 | 1908.44 | 152675.23 |
| 164 | 2038-12 | 2372.83 | 464.39 | 1908.44 | 150766.79 |
| 165 | 2039-01 | 2367.02 | 458.58 | 1908.44 | 148858.35 |
| 166 | 2039-02 | 2361.22 | 452.78 | 1908.44 | 146949.91 |
| 167 | 2039-03 | 2355.41 | 446.97 | 1908.44 | 145041.47 |
| 168 | 2039-04 | 2349.61 | 441.17 | 1908.44 | 143133.02 |
| 169 | 2039-05 | 2343.80 | 435.36 | 1908.44 | 141224.58 |
| 170 | 2039-06 | 2338.00 | 429.56 | 1908.44 | 139316.14 |
| 171 | 2039-07 | 2332.19 | 423.75 | 1908.44 | 137407.70 |
| 172 | 2039-08 | 2326.39 | 417.95 | 1908.44 | 135499.26 |
| 173 | 2039-09 | 2320.58 | 412.14 | 1908.44 | 133590.82 |
| 174 | 2039-10 | 2314.78 | 406.34 | 1908.44 | 131682.38 |
| 175 | 2039-11 | 2308.97 | 400.53 | 1908.44 | 129773.94 |
| 176 | 2039-12 | 2303.17 | 394.73 | 1908.44 | 127865.50 |
| 177 | 2040-01 | 2297.36 | 388.92 | 1908.44 | 125957.06 |
| 178 | 2040-02 | 2291.56 | 383.12 | 1908.44 | 124048.62 |
| 179 | 2040-03 | 2285.75 | 377.31 | 1908.44 | 122140.18 |
| 180 | 2040-04 | 2279.95 | 371.51 | 1908.44 | 120231.74 |
| 181 | 2040-05 | 2274.15 | 365.70 | 1908.44 | 118323.30 |
| 182 | 2040-06 | 2268.34 | 359.90 | 1908.44 | 116414.86 |
| 183 | 2040-07 | 2262.54 | 354.10 | 1908.44 | 114506.42 |
| 184 | 2040-08 | 2256.73 | 348.29 | 1908.44 | 112597.98 |
| 185 | 2040-09 | 2250.93 | 342.49 | 1908.44 | 110689.54 |
| 186 | 2040-10 | 2245.12 | 336.68 | 1908.44 | 108781.10 |
| 187 | 2040-11 | 2239.32 | 330.88 | 1908.44 | 106872.66 |
| 188 | 2040-12 | 2233.51 | 325.07 | 1908.44 | 104964.22 |
| 189 | 2041-01 | 2227.71 | 319.27 | 1908.44 | 103055.78 |
| 190 | 2041-02 | 2221.90 | 313.46 | 1908.44 | 101147.34 |
| 191 | 2041-03 | 2216.10 | 307.66 | 1908.44 | 99238.90 |
| 192 | 2041-04 | 2210.29 | 301.85 | 1908.44 | 97330.46 |
| 193 | 2041-05 | 2204.49 | 296.05 | 1908.44 | 95422.02 |
| 194 | 2041-06 | 2198.68 | 290.24 | 1908.44 | 93513.58 |
| 195 | 2041-07 | 2192.88 | 284.44 | 1908.44 | 91605.14 |
| 196 | 2041-08 | 2187.07 | 278.63 | 1908.44 | 89696.70 |
| 197 | 2041-09 | 2181.27 | 272.83 | 1908.44 | 87788.26 |
| 198 | 2041-10 | 2175.46 | 267.02 | 1908.44 | 85879.81 |
| 199 | 2041-11 | 2169.66 | 261.22 | 1908.44 | 83971.37 |
| 200 | 2041-12 | 2163.85 | 255.41 | 1908.44 | 82062.93 |
| 201 | 2042-01 | 2158.05 | 249.61 | 1908.44 | 80154.49 |
| 202 | 2042-02 | 2152.24 | 243.80 | 1908.44 | 78246.05 |
| 203 | 2042-03 | 2146.44 | 238.00 | 1908.44 | 76337.61 |
| 204 | 2042-04 | 2140.63 | 232.19 | 1908.44 | 74429.17 |
| 205 | 2042-05 | 2134.83 | 226.39 | 1908.44 | 72520.73 |
| 206 | 2042-06 | 2129.02 | 220.58 | 1908.44 | 70612.29 |
| 207 | 2042-07 | 2123.22 | 214.78 | 1908.44 | 68703.85 |
| 208 | 2042-08 | 2117.41 | 208.97 | 1908.44 | 66795.41 |
| 209 | 2042-09 | 2111.61 | 203.17 | 1908.44 | 64886.97 |
| 210 | 2042-10 | 2105.80 | 197.36 | 1908.44 | 62978.53 |
| 211 | 2042-11 | 2100.00 | 191.56 | 1908.44 | 61070.09 |
| 212 | 2042-12 | 2094.20 | 185.75 | 1908.44 | 59161.65 |
| 213 | 2043-01 | 2088.39 | 179.95 | 1908.44 | 57253.21 |
| 214 | 2043-02 | 2082.59 | 174.15 | 1908.44 | 55344.77 |
| 215 | 2043-03 | 2076.78 | 168.34 | 1908.44 | 53436.33 |
| 216 | 2043-04 | 2070.98 | 162.54 | 1908.44 | 51527.89 |
| 217 | 2043-05 | 2065.17 | 156.73 | 1908.44 | 49619.45 |
| 218 | 2043-06 | 2059.37 | 150.93 | 1908.44 | 47711.01 |
| 219 | 2043-07 | 2053.56 | 145.12 | 1908.44 | 45802.57 |
| 220 | 2043-08 | 2047.76 | 139.32 | 1908.44 | 43894.13 |
| 221 | 2043-09 | 2041.95 | 133.51 | 1908.44 | 41985.69 |
| 222 | 2043-10 | 2036.15 | 127.71 | 1908.44 | 40077.25 |
| 223 | 2043-11 | 2030.34 | 121.90 | 1908.44 | 38168.81 |
| 224 | 2043-12 | 2024.54 | 116.10 | 1908.44 | 36260.37 |
| 225 | 2044-01 | 2018.73 | 110.29 | 1908.44 | 34351.93 |
| 226 | 2044-02 | 2012.93 | 104.49 | 1908.44 | 32443.49 |
| 227 | 2044-03 | 2007.12 | 98.68 | 1908.44 | 30535.05 |
| 228 | 2044-04 | 2001.32 | 92.88 | 1908.44 | 28626.60 |
| 229 | 2044-05 | 1995.51 | 87.07 | 1908.44 | 26718.16 |
| 230 | 2044-06 | 1989.71 | 81.27 | 1908.44 | 24809.72 |
| 231 | 2044-07 | 1983.90 | 75.46 | 1908.44 | 22901.28 |
| 232 | 2044-08 | 1978.10 | 69.66 | 1908.44 | 20992.84 |
| 233 | 2044-09 | 1972.29 | 63.85 | 1908.44 | 19084.40 |
| 234 | 2044-10 | 1966.49 | 58.05 | 1908.44 | 17175.96 |
| 235 | 2044-11 | 1960.68 | 52.24 | 1908.44 | 15267.52 |
| 236 | 2044-12 | 1954.88 | 46.44 | 1908.44 | 13359.08 |
| 237 | 2045-01 | 1949.07 | 40.63 | 1908.44 | 11450.64 |
| 238 | 2045-02 | 1943.27 | 34.83 | 1908.44 | 9542.20 |
| 239 | 2045-03 | 1937.46 | 29.02 | 1908.44 | 7633.76 |
| 240 | 2045-04 | 1931.66 | 23.22 | 1908.44 | 5725.32 |
| 241 | 2045-05 | 1925.85 | 17.41 | 1908.44 | 3816.88 |
| 242 | 2045-06 | 1920.05 | 11.61 | 1908.44 | 1908.44 |
| 243 | 2045-07 | 1914.25 | 5.80 | 1908.44 | 0.00 |