| 期数 |
等额本息 |
等额本金 |
| 金额 |
本金 |
利息 |
累计本金 |
累计利息 |
金额 |
本金 |
利息 |
累计本金 |
累计支利息 |
| 第1年 |
1 |
7890.33 |
4684.08 |
3206.25 |
4684.08 |
3206.25 |
9342.61 |
6136.36 |
3206.25 |
6136.36 |
3206.25 |
| 2 |
7890.33 |
4702.62 |
3187.71 |
9386.70 |
6393.96 |
9318.32 |
6136.36 |
3181.96 |
12272.73 |
6388.21 |
| 3 |
7890.33 |
4721.23 |
3169.09 |
14107.93 |
9563.05 |
9294.03 |
6136.36 |
3157.67 |
18409.09 |
9545.88 |
| 4 |
7890.33 |
4739.92 |
3150.41 |
18847.85 |
12713.46 |
9269.74 |
6136.36 |
3133.38 |
24545.45 |
12679.26 |
| 5 |
7890.33 |
4758.68 |
3131.64 |
23606.54 |
15845.10 |
9245.45 |
6136.36 |
3109.09 |
30681.82 |
15788.35 |
| 6 |
7890.33 |
4777.52 |
3112.81 |
28384.06 |
18957.91 |
9221.16 |
6136.36 |
3084.80 |
36818.18 |
18873.15 |
| 7 |
7890.33 |
4796.43 |
3093.90 |
33180.49 |
22051.81 |
9196.87 |
6136.36 |
3060.51 |
42954.55 |
21933.66 |
| 8 |
7890.33 |
4815.42 |
3074.91 |
37995.91 |
25126.72 |
9172.59 |
6136.36 |
3036.22 |
49090.91 |
24969.89 |
| 9 |
7890.33 |
4834.48 |
3055.85 |
42830.38 |
28182.57 |
9148.30 |
6136.36 |
3011.93 |
55227.27 |
27981.82 |
| 10 |
7890.33 |
4853.61 |
3036.71 |
47684.00 |
31219.28 |
9124.01 |
6136.36 |
2987.64 |
61363.64 |
30969.46 |
| 11 |
7890.33 |
4872.83 |
3017.50 |
52556.83 |
34236.78 |
9099.72 |
6136.36 |
2963.35 |
67500.00 |
33932.81 |
| 12 |
7890.33 |
4892.12 |
2998.21 |
57448.94 |
37234.99 |
9075.43 |
6136.36 |
2939.06 |
73636.36 |
36871.87 |
| 第2年 |
13 |
7890.33 |
4911.48 |
2978.85 |
62360.42 |
40213.84 |
9051.14 |
6136.36 |
2914.77 |
79772.73 |
39786.65 |
| 14 |
7890.33 |
4930.92 |
2959.41 |
67291.34 |
43173.25 |
9026.85 |
6136.36 |
2890.48 |
85909.09 |
42677.13 |
| 15 |
7890.33 |
4950.44 |
2939.89 |
72241.78 |
46113.14 |
9002.56 |
6136.36 |
2866.19 |
92045.45 |
45543.32 |
| 16 |
7890.33 |
4970.04 |
2920.29 |
77211.82 |
49033.43 |
8978.27 |
6136.36 |
2841.90 |
98181.82 |
48385.23 |
| 17 |
7890.33 |
4989.71 |
2900.62 |
82201.53 |
51934.05 |
8953.98 |
6136.36 |
2817.61 |
104318.18 |
51202.84 |
| 18 |
7890.33 |
5009.46 |
2880.87 |
87210.99 |
54814.92 |
8929.69 |
6136.36 |
2793.32 |
110454.55 |
53996.16 |
| 19 |
7890.33 |
5029.29 |
2861.04 |
92240.27 |
57675.96 |
8905.40 |
6136.36 |
2769.03 |
116590.91 |
56765.20 |
| 20 |
7890.33 |
5049.20 |
2841.13 |
97289.47 |
60517.09 |
8881.11 |
6136.36 |
2744.74 |
122727.27 |
59509.94 |
| 21 |
7890.33 |
5069.18 |
2821.15 |
102358.65 |
63338.24 |
8856.82 |
6136.36 |
2720.45 |
128863.64 |
62230.40 |
| 22 |
7890.33 |
5089.25 |
2801.08 |
107447.90 |
66139.32 |
8832.53 |
6136.36 |
2696.16 |
135000.00 |
64926.56 |
| 23 |
7890.33 |
5109.39 |
2780.94 |
112557.29 |
68920.25 |
8808.24 |
6136.36 |
2671.87 |
141136.36 |
67598.44 |
| 24 |
7890.33 |
5129.62 |
2760.71 |
117686.91 |
71680.96 |
8783.95 |
6136.36 |
2647.59 |
147272.73 |
70246.02 |
| 第3年 |
25 |
7890.33 |
5149.92 |
2740.41 |
122836.83 |
74421.37 |
8759.66 |
6136.36 |
2623.30 |
153409.09 |
72869.32 |
| 26 |
7890.33 |
5170.31 |
2720.02 |
128007.14 |
77141.39 |
8735.37 |
6136.36 |
2599.01 |
159545.45 |
75468.32 |
| 27 |
7890.33 |
5190.77 |
2699.56 |
133197.91 |
79840.94 |
8711.08 |
6136.36 |
2574.72 |
165681.82 |
78043.04 |
| 28 |
7890.33 |
5211.32 |
2679.01 |
138409.23 |
82519.95 |
8686.79 |
6136.36 |
2550.43 |
171818.18 |
80593.47 |
| 29 |
7890.33 |
5231.95 |
2658.38 |
143641.18 |
85178.33 |
8662.50 |
6136.36 |
2526.14 |
177954.55 |
83119.60 |
| 30 |
7890.33 |
5252.66 |
2637.67 |
148893.84 |
87816.00 |
8638.21 |
6136.36 |
2501.85 |
184090.91 |
85621.45 |
| 31 |
7890.33 |
5273.45 |
2616.88 |
154167.29 |
90432.88 |
8613.92 |
6136.36 |
2477.56 |
190227.27 |
88099.01 |
| 32 |
7890.33 |
5294.32 |
2596.00 |
159461.61 |
93028.89 |
8589.63 |
6136.36 |
2453.27 |
196363.64 |
90552.27 |
| 33 |
7890.33 |
5315.28 |
2575.05 |
164776.89 |
95603.93 |
8565.34 |
6136.36 |
2428.98 |
202500.00 |
92981.25 |
| 34 |
7890.33 |
5336.32 |
2554.01 |
170113.21 |
98157.94 |
8541.05 |
6136.36 |
2404.69 |
208636.36 |
95385.94 |
| 35 |
7890.33 |
5357.44 |
2532.89 |
175470.65 |
100690.83 |
8516.76 |
6136.36 |
2380.40 |
214772.73 |
97766.34 |
| 36 |
7890.33 |
5378.65 |
2511.68 |
180849.30 |
103202.51 |
8492.47 |
6136.36 |
2356.11 |
220909.09 |
100122.44 |
| 第4年 |
37 |
7890.33 |
5399.94 |
2490.39 |
186249.24 |
105692.89 |
8468.18 |
6136.36 |
2331.82 |
227045.45 |
102454.26 |
| 38 |
7890.33 |
5421.31 |
2469.01 |
191670.56 |
108161.91 |
8443.89 |
6136.36 |
2307.53 |
233181.82 |
104761.79 |
| 39 |
7890.33 |
5442.77 |
2447.55 |
197113.33 |
110609.46 |
8419.60 |
6136.36 |
2283.24 |
239318.18 |
107045.03 |
| 40 |
7890.33 |
5464.32 |
2426.01 |
202577.65 |
113035.47 |
8395.31 |
6136.36 |
2258.95 |
245454.55 |
109303.98 |
| 41 |
7890.33 |
5485.95 |
2404.38 |
208063.60 |
115439.85 |
8371.02 |
6136.36 |
2234.66 |
251590.91 |
111538.64 |
| 42 |
7890.33 |
5507.66 |
2382.66 |
213571.26 |
117822.52 |
8346.73 |
6136.36 |
2210.37 |
257727.27 |
113749.01 |
| 43 |
7890.33 |
5529.46 |
2360.86 |
219100.72 |
120183.38 |
8322.44 |
6136.36 |
2186.08 |
263863.64 |
115935.09 |
| 44 |
7890.33 |
5551.35 |
2338.98 |
224652.08 |
122522.36 |
8298.15 |
6136.36 |
2161.79 |
270000.00 |
118096.87 |
| 45 |
7890.33 |
5573.33 |
2317.00 |
230225.40 |
124839.36 |
8273.86 |
6136.36 |
2137.50 |
276136.36 |
120234.37 |
| 46 |
7890.33 |
5595.39 |
2294.94 |
235820.79 |
127134.30 |
8249.57 |
6136.36 |
2113.21 |
282272.73 |
122347.59 |
| 47 |
7890.33 |
5617.54 |
2272.79 |
241438.32 |
129407.09 |
8225.28 |
6136.36 |
2088.92 |
288409.09 |
124436.51 |
| 48 |
7890.33 |
5639.77 |
2250.56 |
247078.10 |
131657.65 |
8200.99 |
6136.36 |
2064.63 |
294545.45 |
126501.14 |
| 第5年 |
49 |
7890.33 |
5662.10 |
2228.23 |
252740.19 |
133885.88 |
8176.70 |
6136.36 |
2040.34 |
300681.82 |
128541.48 |
| 50 |
7890.33 |
5684.51 |
2205.82 |
258424.70 |
136091.70 |
8152.41 |
6136.36 |
2016.05 |
306818.18 |
130557.53 |
| 51 |
7890.33 |
5707.01 |
2183.32 |
264131.71 |
138275.02 |
8128.12 |
6136.36 |
1991.76 |
312954.55 |
132549.29 |
| 52 |
7890.33 |
5729.60 |
2160.73 |
269861.31 |
140435.75 |
8103.84 |
6136.36 |
1967.47 |
319090.91 |
134516.76 |
| 53 |
7890.33 |
5752.28 |
2138.05 |
275613.59 |
142573.80 |
8079.55 |
6136.36 |
1943.18 |
325227.27 |
136459.94 |
| 54 |
7890.33 |
5775.05 |
2115.28 |
281388.63 |
144689.08 |
8055.26 |
6136.36 |
1918.89 |
331363.64 |
138378.84 |
| 55 |
7890.33 |
5797.91 |
2092.42 |
287186.54 |
146781.50 |
8030.97 |
6136.36 |
1894.60 |
337500.00 |
140273.44 |
| 56 |
7890.33 |
5820.86 |
2069.47 |
293007.40 |
148850.97 |
8006.68 |
6136.36 |
1870.31 |
343636.36 |
142143.75 |
| 57 |
7890.33 |
5843.90 |
2046.43 |
298851.30 |
150897.40 |
7982.39 |
6136.36 |
1846.02 |
349772.73 |
143989.77 |
| 58 |
7890.33 |
5867.03 |
2023.30 |
304718.33 |
152920.69 |
7958.10 |
6136.36 |
1821.73 |
355909.09 |
145811.51 |
| 59 |
7890.33 |
5890.25 |
2000.07 |
310608.59 |
154920.77 |
7933.81 |
6136.36 |
1797.44 |
362045.45 |
147608.95 |
| 60 |
7890.33 |
5913.57 |
1976.76 |
316522.16 |
156897.53 |
7909.52 |
6136.36 |
1773.15 |
368181.82 |
149382.10 |
| 第6年 |
61 |
7890.33 |
5936.98 |
1953.35 |
322459.13 |
158850.87 |
7885.23 |
6136.36 |
1748.86 |
374318.18 |
151130.97 |
| 62 |
7890.33 |
5960.48 |
1929.85 |
328419.61 |
160780.72 |
7860.94 |
6136.36 |
1724.57 |
380454.55 |
152855.54 |
| 63 |
7890.33 |
5984.07 |
1906.26 |
334403.69 |
162686.98 |
7836.65 |
6136.36 |
1700.28 |
386590.91 |
154555.82 |
| 64 |
7890.33 |
6007.76 |
1882.57 |
340411.44 |
164569.55 |
7812.36 |
6136.36 |
1675.99 |
392727.27 |
156231.82 |
| 65 |
7890.33 |
6031.54 |
1858.79 |
346442.98 |
166428.34 |
7788.07 |
6136.36 |
1651.70 |
398863.64 |
157883.52 |
| 66 |
7890.33 |
6055.41 |
1834.91 |
352498.40 |
168263.25 |
7763.78 |
6136.36 |
1627.41 |
405000.00 |
159510.94 |
| 67 |
7890.33 |
6079.38 |
1810.94 |
358577.78 |
170074.19 |
7739.49 |
6136.36 |
1603.12 |
411136.36 |
161114.06 |
| 68 |
7890.33 |
6103.45 |
1786.88 |
364681.23 |
171861.07 |
7715.20 |
6136.36 |
1578.84 |
417272.73 |
162692.90 |
| 69 |
7890.33 |
6127.61 |
1762.72 |
370808.84 |
173623.79 |
7690.91 |
6136.36 |
1554.55 |
423409.09 |
164247.44 |
| 70 |
7890.33 |
6151.86 |
1738.47 |
376960.70 |
175362.26 |
7666.62 |
6136.36 |
1530.26 |
429545.45 |
165777.70 |
| 71 |
7890.33 |
6176.21 |
1714.11 |
383136.92 |
177076.37 |
7642.33 |
6136.36 |
1505.97 |
435681.82 |
167283.66 |
| 72 |
7890.33 |
6200.66 |
1689.67 |
389337.58 |
178766.04 |
7618.04 |
6136.36 |
1481.68 |
441818.18 |
168765.34 |
| 第7年 |
73 |
7890.33 |
6225.21 |
1665.12 |
395562.78 |
180431.16 |
7593.75 |
6136.36 |
1457.39 |
447954.55 |
170222.73 |
| 74 |
7890.33 |
6249.85 |
1640.48 |
401812.63 |
182071.64 |
7569.46 |
6136.36 |
1433.10 |
454090.91 |
171655.82 |
| 75 |
7890.33 |
6274.59 |
1615.74 |
408087.22 |
183687.38 |
7545.17 |
6136.36 |
1408.81 |
460227.27 |
173064.63 |
| 76 |
7890.33 |
6299.42 |
1590.90 |
414386.64 |
185278.29 |
7520.88 |
6136.36 |
1384.52 |
466363.64 |
174449.15 |
| 77 |
7890.33 |
6324.36 |
1565.97 |
420711.00 |
186844.26 |
7496.59 |
6136.36 |
1360.23 |
472500.00 |
175809.37 |
| 78 |
7890.33 |
6349.39 |
1540.94 |
427060.39 |
188385.19 |
7472.30 |
6136.36 |
1335.94 |
478636.36 |
177145.31 |
| 79 |
7890.33 |
6374.53 |
1515.80 |
433434.92 |
189901.00 |
7448.01 |
6136.36 |
1311.65 |
484772.73 |
178456.96 |
| 80 |
7890.33 |
6399.76 |
1490.57 |
439834.68 |
191391.57 |
7423.72 |
6136.36 |
1287.36 |
490909.09 |
179744.32 |
| 81 |
7890.33 |
6425.09 |
1465.24 |
446259.77 |
192856.80 |
7399.43 |
6136.36 |
1263.07 |
497045.45 |
181007.39 |
| 82 |
7890.33 |
6450.52 |
1439.81 |
452710.29 |
194296.61 |
7375.14 |
6136.36 |
1238.78 |
503181.82 |
182246.16 |
| 83 |
7890.33 |
6476.06 |
1414.27 |
459186.34 |
195710.88 |
7350.85 |
6136.36 |
1214.49 |
509318.18 |
183460.65 |
| 84 |
7890.33 |
6501.69 |
1388.64 |
465688.04 |
197099.52 |
7326.56 |
6136.36 |
1190.20 |
515454.55 |
184650.85 |
| 第8年 |
85 |
7890.33 |
6527.43 |
1362.90 |
472215.46 |
198462.42 |
7302.27 |
6136.36 |
1165.91 |
521590.91 |
185816.76 |
| 86 |
7890.33 |
6553.26 |
1337.06 |
478768.73 |
199799.48 |
7277.98 |
6136.36 |
1141.62 |
527727.27 |
186958.38 |
| 87 |
7890.33 |
6579.20 |
1311.12 |
485347.93 |
201110.61 |
7253.69 |
6136.36 |
1117.33 |
533863.64 |
188075.71 |
| 88 |
7890.33 |
6605.25 |
1285.08 |
491953.18 |
202395.69 |
7229.40 |
6136.36 |
1093.04 |
540000.00 |
189168.75 |
| 89 |
7890.33 |
6631.39 |
1258.94 |
498584.57 |
203654.62 |
7205.11 |
6136.36 |
1068.75 |
546136.36 |
190237.50 |
| 90 |
7890.33 |
6657.64 |
1232.69 |
505242.21 |
204887.31 |
7180.82 |
6136.36 |
1044.46 |
552272.73 |
191281.96 |
| 91 |
7890.33 |
6684.00 |
1206.33 |
511926.21 |
206093.64 |
7156.53 |
6136.36 |
1020.17 |
558409.09 |
192302.13 |
| 92 |
7890.33 |
6710.45 |
1179.88 |
518636.66 |
207273.52 |
7132.24 |
6136.36 |
995.88 |
564545.45 |
193298.01 |
| 93 |
7890.33 |
6737.01 |
1153.31 |
525373.67 |
208426.83 |
7107.95 |
6136.36 |
971.59 |
570681.82 |
194269.60 |
| 94 |
7890.33 |
6763.68 |
1126.65 |
532137.36 |
209553.48 |
7083.66 |
6136.36 |
947.30 |
576818.18 |
195216.90 |
| 95 |
7890.33 |
6790.46 |
1099.87 |
538927.81 |
210653.35 |
7059.37 |
6136.36 |
923.01 |
582954.55 |
196139.91 |
| 96 |
7890.33 |
6817.33 |
1072.99 |
545745.15 |
211726.34 |
7035.09 |
6136.36 |
898.72 |
589090.91 |
197038.64 |
| 第9年 |
97 |
7890.33 |
6844.32 |
1046.01 |
552589.46 |
212772.35 |
7010.80 |
6136.36 |
874.43 |
595227.27 |
197913.07 |
| 98 |
7890.33 |
6871.41 |
1018.92 |
559460.88 |
213791.27 |
6986.51 |
6136.36 |
850.14 |
601363.64 |
198763.21 |
| 99 |
7890.33 |
6898.61 |
991.72 |
566359.49 |
214782.99 |
6962.22 |
6136.36 |
825.85 |
607500.00 |
199589.06 |
| 100 |
7890.33 |
6925.92 |
964.41 |
573285.40 |
215747.40 |
6937.93 |
6136.36 |
801.56 |
613636.36 |
200390.62 |
| 101 |
7890.33 |
6953.33 |
937.00 |
580238.74 |
216684.39 |
6913.64 |
6136.36 |
777.27 |
619772.73 |
201167.90 |
| 102 |
7890.33 |
6980.86 |
909.47 |
587219.59 |
217593.86 |
6889.35 |
6136.36 |
752.98 |
625909.09 |
201920.88 |
| 103 |
7890.33 |
7008.49 |
881.84 |
594228.08 |
218475.70 |
6865.06 |
6136.36 |
728.69 |
632045.45 |
202649.57 |
| 104 |
7890.33 |
7036.23 |
854.10 |
601264.31 |
219329.80 |
6840.77 |
6136.36 |
704.40 |
638181.82 |
203353.98 |
| 105 |
7890.33 |
7064.08 |
826.25 |
608328.40 |
220156.05 |
6816.48 |
6136.36 |
680.11 |
644318.18 |
204034.09 |
| 106 |
7890.33 |
7092.04 |
798.28 |
615420.44 |
220954.33 |
6792.19 |
6136.36 |
655.82 |
650454.55 |
204689.91 |
| 107 |
7890.33 |
7120.12 |
770.21 |
622540.56 |
221724.54 |
6767.90 |
6136.36 |
631.53 |
656590.91 |
205321.45 |
| 108 |
7890.33 |
7148.30 |
742.03 |
629688.86 |
222466.57 |
6743.61 |
6136.36 |
607.24 |
662727.27 |
205928.69 |
| 第10年 |
109 |
7890.33 |
7176.60 |
713.73 |
636865.46 |
223180.30 |
6719.32 |
6136.36 |
582.95 |
668863.64 |
206511.65 |
| 110 |
7890.33 |
7205.00 |
685.32 |
644070.46 |
223865.62 |
6695.03 |
6136.36 |
558.66 |
675000.00 |
207070.31 |
| 111 |
7890.33 |
7233.52 |
656.80 |
651303.98 |
224522.43 |
6670.74 |
6136.36 |
534.37 |
681136.36 |
207604.69 |
| 112 |
7890.33 |
7262.16 |
628.17 |
658566.14 |
225150.60 |
6646.45 |
6136.36 |
510.09 |
687272.73 |
208114.77 |
| 113 |
7890.33 |
7290.90 |
599.43 |
665857.04 |
225750.02 |
6622.16 |
6136.36 |
485.80 |
693409.09 |
208600.57 |
| 114 |
7890.33 |
7319.76 |
570.57 |
673176.80 |
226320.59 |
6597.87 |
6136.36 |
461.51 |
699545.45 |
209062.07 |
| 115 |
7890.33 |
7348.74 |
541.59 |
680525.54 |
226862.18 |
6573.58 |
6136.36 |
437.22 |
705681.82 |
209499.29 |
| 116 |
7890.33 |
7377.82 |
512.50 |
687903.36 |
227374.69 |
6549.29 |
6136.36 |
412.93 |
711818.18 |
209912.22 |
| 117 |
7890.33 |
7407.03 |
483.30 |
695310.39 |
227857.98 |
6525.00 |
6136.36 |
388.64 |
717954.55 |
210300.85 |
| 118 |
7890.33 |
7436.35 |
453.98 |
702746.74 |
228311.96 |
6500.71 |
6136.36 |
364.35 |
724090.91 |
210665.20 |
| 119 |
7890.33 |
7465.78 |
424.54 |
710212.53 |
228736.51 |
6476.42 |
6136.36 |
340.06 |
730227.27 |
211005.26 |
| 120 |
7890.33 |
7495.34 |
394.99 |
717707.86 |
229131.50 |
6452.13 |
6136.36 |
315.77 |
736363.64 |
211321.02 |
| 第11年 |
121 |
7890.33 |
7525.00 |
365.32 |
725232.87 |
229496.82 |
6427.84 |
6136.36 |
291.48 |
742500.00 |
211612.50 |
| 122 |
7890.33 |
7554.79 |
335.54 |
732787.66 |
229832.36 |
6403.55 |
6136.36 |
267.19 |
748636.36 |
211879.69 |
| 123 |
7890.33 |
7584.70 |
305.63 |
740372.35 |
230137.99 |
6379.26 |
6136.36 |
242.90 |
754772.73 |
212122.59 |
| 124 |
7890.33 |
7614.72 |
275.61 |
747987.07 |
230413.60 |
6354.97 |
6136.36 |
218.61 |
760909.09 |
212341.19 |
| 125 |
7890.33 |
7644.86 |
245.47 |
755631.93 |
230659.07 |
6330.68 |
6136.36 |
194.32 |
767045.45 |
212535.51 |
| 126 |
7890.33 |
7675.12 |
215.21 |
763307.05 |
230874.28 |
6306.39 |
6136.36 |
170.03 |
773181.82 |
212705.54 |
| 127 |
7890.33 |
7705.50 |
184.83 |
771012.56 |
231059.10 |
6282.10 |
6136.36 |
145.74 |
779318.18 |
212851.28 |
| 128 |
7890.33 |
7736.00 |
154.33 |
778748.56 |
231213.43 |
6257.81 |
6136.36 |
121.45 |
785454.55 |
212972.73 |
| 129 |
7890.33 |
7766.62 |
123.70 |
786515.18 |
231337.13 |
6233.52 |
6136.36 |
97.16 |
791590.91 |
213069.89 |
| 130 |
7890.33 |
7797.37 |
92.96 |
794312.55 |
231430.09 |
6209.23 |
6136.36 |
72.87 |
797727.27 |
213142.76 |
| 131 |
7890.33 |
7828.23 |
62.10 |
802140.78 |
231492.19 |
6184.94 |
6136.36 |
48.58 |
803863.64 |
213191.34 |
| 132 |
7890.33 |
7859.22 |
31.11 |
810000.00 |
231523.30 |
6160.65 |
6136.36 |
24.29 |
810000.00 |
213215.62 |
|
汇总：
|
等额本息
总利息：231523.30元 总还款：1041523.30元
|
等额本金
总利息：213215.62元 总还款：1023215.62元
|
|
年利率为：4.75%，折扣： 不打折，贷款：81.0万，
分132期(11年)， 等额本息比等额本金多：18307.67元。
|
注意! 因为实际贷款率每年会变化调整，所以以上数据仅供参考。。