| 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 |
4168.27 |
901.60 |
3266.67 |
901.60 |
3266.67 |
5387.88 |
2121.21 |
3266.67 |
2121.21 |
3266.67 |
| 2 |
4168.27 |
912.12 |
3256.15 |
1813.72 |
6522.81 |
5363.13 |
2121.21 |
3241.92 |
4242.42 |
6508.59 |
| 3 |
4168.27 |
922.76 |
3245.51 |
2736.47 |
9768.32 |
5338.38 |
2121.21 |
3217.17 |
6363.64 |
9725.76 |
| 4 |
4168.27 |
933.52 |
3234.74 |
3670.00 |
13003.06 |
5313.64 |
2121.21 |
3192.42 |
8484.85 |
12918.18 |
| 5 |
4168.27 |
944.42 |
3223.85 |
4614.41 |
16226.91 |
5288.89 |
2121.21 |
3167.68 |
10606.06 |
16085.86 |
| 6 |
4168.27 |
955.43 |
3212.83 |
5569.85 |
19439.74 |
5264.14 |
2121.21 |
3142.93 |
12727.27 |
19228.79 |
| 7 |
4168.27 |
966.58 |
3201.69 |
6536.43 |
22641.43 |
5239.39 |
2121.21 |
3118.18 |
14848.48 |
22346.97 |
| 8 |
4168.27 |
977.86 |
3190.41 |
7514.28 |
25831.84 |
5214.65 |
2121.21 |
3093.43 |
16969.70 |
25440.40 |
| 9 |
4168.27 |
989.27 |
3179.00 |
8503.55 |
29010.84 |
5189.90 |
2121.21 |
3068.69 |
19090.91 |
28509.09 |
| 10 |
4168.27 |
1000.81 |
3167.46 |
9504.35 |
32178.30 |
5165.15 |
2121.21 |
3043.94 |
21212.12 |
31553.03 |
| 11 |
4168.27 |
1012.48 |
3155.78 |
10516.84 |
35334.08 |
5140.40 |
2121.21 |
3019.19 |
23333.33 |
34572.22 |
| 12 |
4168.27 |
1024.29 |
3143.97 |
11541.13 |
38478.05 |
5115.66 |
2121.21 |
2994.44 |
25454.55 |
37566.67 |
| 第2年 |
13 |
4168.27 |
1036.25 |
3132.02 |
12577.38 |
41610.07 |
5090.91 |
2121.21 |
2969.70 |
27575.76 |
40536.36 |
| 14 |
4168.27 |
1048.33 |
3119.93 |
13625.71 |
44730.00 |
5066.16 |
2121.21 |
2944.95 |
29696.97 |
43481.31 |
| 15 |
4168.27 |
1060.57 |
3107.70 |
14686.28 |
47837.70 |
5041.41 |
2121.21 |
2920.20 |
31818.18 |
46401.52 |
| 16 |
4168.27 |
1072.94 |
3095.33 |
15759.22 |
50933.03 |
5016.67 |
2121.21 |
2895.45 |
33939.39 |
49296.97 |
| 17 |
4168.27 |
1085.46 |
3082.81 |
16844.67 |
54015.84 |
4991.92 |
2121.21 |
2870.71 |
36060.61 |
52167.68 |
| 18 |
4168.27 |
1098.12 |
3070.15 |
17942.79 |
57085.98 |
4967.17 |
2121.21 |
2845.96 |
38181.82 |
55013.64 |
| 19 |
4168.27 |
1110.93 |
3057.33 |
19053.72 |
60143.32 |
4942.42 |
2121.21 |
2821.21 |
40303.03 |
57834.85 |
| 20 |
4168.27 |
1123.89 |
3044.37 |
20177.61 |
63187.69 |
4917.68 |
2121.21 |
2796.46 |
42424.24 |
60631.31 |
| 21 |
4168.27 |
1137.00 |
3031.26 |
21314.62 |
66218.95 |
4892.93 |
2121.21 |
2771.72 |
44545.45 |
63403.03 |
| 22 |
4168.27 |
1150.27 |
3018.00 |
22464.89 |
69236.95 |
4868.18 |
2121.21 |
2746.97 |
46666.67 |
66150.00 |
| 23 |
4168.27 |
1163.69 |
3004.58 |
23628.58 |
72241.52 |
4843.43 |
2121.21 |
2722.22 |
48787.88 |
68872.22 |
| 24 |
4168.27 |
1177.27 |
2991.00 |
24805.84 |
75232.52 |
4818.69 |
2121.21 |
2697.47 |
50909.09 |
71569.70 |
| 第3年 |
25 |
4168.27 |
1191.00 |
2977.27 |
25996.84 |
78209.79 |
4793.94 |
2121.21 |
2672.73 |
53030.30 |
74242.42 |
| 26 |
4168.27 |
1204.89 |
2963.37 |
27201.74 |
81173.16 |
4769.19 |
2121.21 |
2647.98 |
55151.52 |
76890.40 |
| 27 |
4168.27 |
1218.95 |
2949.31 |
28420.69 |
84122.47 |
4744.44 |
2121.21 |
2623.23 |
57272.73 |
79513.64 |
| 28 |
4168.27 |
1233.17 |
2935.09 |
29653.86 |
87057.56 |
4719.70 |
2121.21 |
2598.48 |
59393.94 |
82112.12 |
| 29 |
4168.27 |
1247.56 |
2920.70 |
30901.42 |
89978.27 |
4694.95 |
2121.21 |
2573.74 |
61515.15 |
84685.86 |
| 30 |
4168.27 |
1262.12 |
2906.15 |
32163.54 |
92884.42 |
4670.20 |
2121.21 |
2548.99 |
63636.36 |
87234.85 |
| 31 |
4168.27 |
1276.84 |
2891.43 |
33440.38 |
95775.84 |
4645.45 |
2121.21 |
2524.24 |
65757.58 |
89759.09 |
| 32 |
4168.27 |
1291.74 |
2876.53 |
34732.11 |
98652.37 |
4620.71 |
2121.21 |
2499.49 |
67878.79 |
92258.59 |
| 33 |
4168.27 |
1306.81 |
2861.46 |
36038.92 |
101513.83 |
4595.96 |
2121.21 |
2474.75 |
70000.00 |
94733.33 |
| 34 |
4168.27 |
1322.05 |
2846.21 |
37360.97 |
104360.04 |
4571.21 |
2121.21 |
2450.00 |
72121.21 |
97183.33 |
| 35 |
4168.27 |
1337.48 |
2830.79 |
38698.45 |
107190.83 |
4546.46 |
2121.21 |
2425.25 |
74242.42 |
99608.59 |
| 36 |
4168.27 |
1353.08 |
2815.18 |
40051.53 |
110006.02 |
4521.72 |
2121.21 |
2400.51 |
76363.64 |
102009.09 |
| 第4年 |
37 |
4168.27 |
1368.87 |
2799.40 |
41420.39 |
112805.42 |
4496.97 |
2121.21 |
2375.76 |
78484.85 |
104384.85 |
| 38 |
4168.27 |
1384.84 |
2783.43 |
42805.23 |
115588.84 |
4472.22 |
2121.21 |
2351.01 |
80606.06 |
106735.86 |
| 39 |
4168.27 |
1400.99 |
2767.27 |
44206.22 |
118356.12 |
4447.47 |
2121.21 |
2326.26 |
82727.27 |
109062.12 |
| 40 |
4168.27 |
1417.34 |
2750.93 |
45623.56 |
121107.04 |
4422.73 |
2121.21 |
2301.52 |
84848.48 |
111363.64 |
| 41 |
4168.27 |
1433.87 |
2734.39 |
47057.43 |
123841.44 |
4397.98 |
2121.21 |
2276.77 |
86969.70 |
113640.40 |
| 42 |
4168.27 |
1450.60 |
2717.66 |
48508.04 |
126559.10 |
4373.23 |
2121.21 |
2252.02 |
89090.91 |
115892.42 |
| 43 |
4168.27 |
1467.53 |
2700.74 |
49975.56 |
129259.84 |
4348.48 |
2121.21 |
2227.27 |
91212.12 |
118119.70 |
| 44 |
4168.27 |
1484.65 |
2683.62 |
51460.21 |
131943.46 |
4323.74 |
2121.21 |
2202.53 |
93333.33 |
120322.22 |
| 45 |
4168.27 |
1501.97 |
2666.30 |
52962.18 |
134609.75 |
4298.99 |
2121.21 |
2177.78 |
95454.55 |
122500.00 |
| 46 |
4168.27 |
1519.49 |
2648.77 |
54481.67 |
137258.53 |
4274.24 |
2121.21 |
2153.03 |
97575.76 |
124653.03 |
| 47 |
4168.27 |
1537.22 |
2631.05 |
56018.88 |
139889.58 |
4249.49 |
2121.21 |
2128.28 |
99696.97 |
126781.31 |
| 48 |
4168.27 |
1555.15 |
2613.11 |
57574.04 |
142502.69 |
4224.75 |
2121.21 |
2103.54 |
101818.18 |
128884.85 |
| 第5年 |
49 |
4168.27 |
1573.30 |
2594.97 |
59147.33 |
145097.66 |
4200.00 |
2121.21 |
2078.79 |
103939.39 |
130963.64 |
| 50 |
4168.27 |
1591.65 |
2576.61 |
60738.98 |
147674.27 |
4175.25 |
2121.21 |
2054.04 |
106060.61 |
133017.68 |
| 51 |
4168.27 |
1610.22 |
2558.05 |
62349.20 |
150232.32 |
4150.51 |
2121.21 |
2029.29 |
108181.82 |
135046.97 |
| 52 |
4168.27 |
1629.01 |
2539.26 |
63978.21 |
152771.58 |
4125.76 |
2121.21 |
2004.55 |
110303.03 |
137051.52 |
| 53 |
4168.27 |
1648.01 |
2520.25 |
65626.22 |
155291.83 |
4101.01 |
2121.21 |
1979.80 |
112424.24 |
139031.31 |
| 54 |
4168.27 |
1667.24 |
2501.03 |
67293.46 |
157792.86 |
4076.26 |
2121.21 |
1955.05 |
114545.45 |
140986.36 |
| 55 |
4168.27 |
1686.69 |
2481.58 |
68980.15 |
160274.44 |
4051.52 |
2121.21 |
1930.30 |
116666.67 |
142916.67 |
| 56 |
4168.27 |
1706.37 |
2461.90 |
70686.51 |
162736.33 |
4026.77 |
2121.21 |
1905.56 |
118787.88 |
144822.22 |
| 57 |
4168.27 |
1726.27 |
2441.99 |
72412.79 |
165178.33 |
4002.02 |
2121.21 |
1880.81 |
120909.09 |
146703.03 |
| 58 |
4168.27 |
1746.41 |
2421.85 |
74159.20 |
167600.18 |
3977.27 |
2121.21 |
1856.06 |
123030.30 |
148559.09 |
| 59 |
4168.27 |
1766.79 |
2401.48 |
75925.99 |
170001.65 |
3952.53 |
2121.21 |
1831.31 |
125151.52 |
150390.40 |
| 60 |
4168.27 |
1787.40 |
2380.86 |
77713.39 |
172382.52 |
3927.78 |
2121.21 |
1806.57 |
127272.73 |
152196.97 |
| 第6年 |
61 |
4168.27 |
1808.25 |
2360.01 |
79521.65 |
174742.53 |
3903.03 |
2121.21 |
1781.82 |
129393.94 |
153978.79 |
| 62 |
4168.27 |
1829.35 |
2338.91 |
81351.00 |
177081.44 |
3878.28 |
2121.21 |
1757.07 |
131515.15 |
155735.86 |
| 63 |
4168.27 |
1850.69 |
2317.57 |
83201.69 |
179399.01 |
3853.54 |
2121.21 |
1732.32 |
133636.36 |
157468.18 |
| 64 |
4168.27 |
1872.28 |
2295.98 |
85073.98 |
181694.99 |
3828.79 |
2121.21 |
1707.58 |
135757.58 |
159175.76 |
| 65 |
4168.27 |
1894.13 |
2274.14 |
86968.10 |
183969.13 |
3804.04 |
2121.21 |
1682.83 |
137878.79 |
160858.59 |
| 66 |
4168.27 |
1916.23 |
2252.04 |
88884.33 |
186221.17 |
3779.29 |
2121.21 |
1658.08 |
140000.00 |
162516.67 |
| 67 |
4168.27 |
1938.58 |
2229.68 |
90822.91 |
188450.85 |
3754.55 |
2121.21 |
1633.33 |
142121.21 |
164150.00 |
| 68 |
4168.27 |
1961.20 |
2207.07 |
92784.11 |
190657.92 |
3729.80 |
2121.21 |
1608.59 |
144242.42 |
165758.59 |
| 69 |
4168.27 |
1984.08 |
2184.19 |
94768.19 |
192842.10 |
3705.05 |
2121.21 |
1583.84 |
146363.64 |
167342.42 |
| 70 |
4168.27 |
2007.23 |
2161.04 |
96775.42 |
195003.14 |
3680.30 |
2121.21 |
1559.09 |
148484.85 |
168901.52 |
| 71 |
4168.27 |
2030.65 |
2137.62 |
98806.06 |
197140.76 |
3655.56 |
2121.21 |
1534.34 |
150606.06 |
170435.86 |
| 72 |
4168.27 |
2054.34 |
2113.93 |
100860.40 |
199254.69 |
3630.81 |
2121.21 |
1509.60 |
152727.27 |
171945.45 |
| 第7年 |
73 |
4168.27 |
2078.30 |
2089.96 |
102938.70 |
201344.65 |
3606.06 |
2121.21 |
1484.85 |
154848.48 |
173430.30 |
| 74 |
4168.27 |
2102.55 |
2065.72 |
105041.25 |
203410.37 |
3581.31 |
2121.21 |
1460.10 |
156969.70 |
174890.40 |
| 75 |
4168.27 |
2127.08 |
2041.19 |
107168.33 |
205451.55 |
3556.57 |
2121.21 |
1435.35 |
159090.91 |
176325.76 |
| 76 |
4168.27 |
2151.90 |
2016.37 |
109320.23 |
207467.92 |
3531.82 |
2121.21 |
1410.61 |
161212.12 |
177736.36 |
| 77 |
4168.27 |
2177.00 |
1991.26 |
111497.23 |
209459.18 |
3507.07 |
2121.21 |
1385.86 |
163333.33 |
179122.22 |
| 78 |
4168.27 |
2202.40 |
1965.87 |
113699.63 |
211425.05 |
3482.32 |
2121.21 |
1361.11 |
165454.55 |
180483.33 |
| 79 |
4168.27 |
2228.09 |
1940.17 |
115927.72 |
213365.22 |
3457.58 |
2121.21 |
1336.36 |
167575.76 |
181819.70 |
| 80 |
4168.27 |
2254.09 |
1914.18 |
118181.81 |
215279.40 |
3432.83 |
2121.21 |
1311.62 |
169696.97 |
183131.31 |
| 81 |
4168.27 |
2280.39 |
1887.88 |
120462.20 |
217167.28 |
3408.08 |
2121.21 |
1286.87 |
171818.18 |
184418.18 |
| 82 |
4168.27 |
2306.99 |
1861.27 |
122769.19 |
219028.55 |
3383.33 |
2121.21 |
1262.12 |
173939.39 |
185680.30 |
| 83 |
4168.27 |
2333.91 |
1834.36 |
125103.10 |
220862.91 |
3358.59 |
2121.21 |
1237.37 |
176060.61 |
186917.68 |
| 84 |
4168.27 |
2361.13 |
1807.13 |
127464.23 |
222670.04 |
3333.84 |
2121.21 |
1212.63 |
178181.82 |
188130.30 |
| 第8年 |
85 |
4168.27 |
2388.68 |
1779.58 |
129852.91 |
224449.63 |
3309.09 |
2121.21 |
1187.88 |
180303.03 |
189318.18 |
| 86 |
4168.27 |
2416.55 |
1751.72 |
132269.46 |
226201.34 |
3284.34 |
2121.21 |
1163.13 |
182424.24 |
190481.31 |
| 87 |
4168.27 |
2444.74 |
1723.52 |
134714.20 |
227924.86 |
3259.60 |
2121.21 |
1138.38 |
184545.45 |
191619.70 |
| 88 |
4168.27 |
2473.26 |
1695.00 |
137187.47 |
229619.87 |
3234.85 |
2121.21 |
1113.64 |
186666.67 |
192733.33 |
| 89 |
4168.27 |
2502.12 |
1666.15 |
139689.59 |
231286.01 |
3210.10 |
2121.21 |
1088.89 |
188787.88 |
193822.22 |
| 90 |
4168.27 |
2531.31 |
1636.95 |
142220.90 |
232922.97 |
3185.35 |
2121.21 |
1064.14 |
190909.09 |
194886.36 |
| 91 |
4168.27 |
2560.84 |
1607.42 |
144781.74 |
234530.39 |
3160.61 |
2121.21 |
1039.39 |
193030.30 |
195925.76 |
| 92 |
4168.27 |
2590.72 |
1577.55 |
147372.46 |
236107.94 |
3135.86 |
2121.21 |
1014.65 |
195151.52 |
196940.40 |
| 93 |
4168.27 |
2620.94 |
1547.32 |
149993.40 |
237655.26 |
3111.11 |
2121.21 |
989.90 |
197272.73 |
197930.30 |
| 94 |
4168.27 |
2651.52 |
1516.74 |
152644.92 |
239172.00 |
3086.36 |
2121.21 |
965.15 |
199393.94 |
198895.45 |
| 95 |
4168.27 |
2682.46 |
1485.81 |
155327.38 |
240657.81 |
3061.62 |
2121.21 |
940.40 |
201515.15 |
199835.86 |
| 96 |
4168.27 |
2713.75 |
1454.51 |
158041.13 |
242112.32 |
3036.87 |
2121.21 |
915.66 |
203636.36 |
200751.52 |
| 第9年 |
97 |
4168.27 |
2745.41 |
1422.85 |
160786.54 |
243535.18 |
3012.12 |
2121.21 |
890.91 |
205757.58 |
201642.42 |
| 98 |
4168.27 |
2777.44 |
1390.82 |
163563.98 |
244926.00 |
2987.37 |
2121.21 |
866.16 |
207878.79 |
202508.59 |
| 99 |
4168.27 |
2809.84 |
1358.42 |
166373.83 |
246284.42 |
2962.63 |
2121.21 |
841.41 |
210000.00 |
203350.00 |
| 100 |
4168.27 |
2842.63 |
1325.64 |
169216.45 |
247610.06 |
2937.88 |
2121.21 |
816.67 |
212121.21 |
204166.67 |
| 101 |
4168.27 |
2875.79 |
1292.47 |
172092.24 |
248902.53 |
2913.13 |
2121.21 |
791.92 |
214242.42 |
204958.59 |
| 102 |
4168.27 |
2909.34 |
1258.92 |
175001.59 |
250161.46 |
2888.38 |
2121.21 |
767.17 |
216363.64 |
205725.76 |
| 103 |
4168.27 |
2943.28 |
1224.98 |
177944.87 |
251386.44 |
2863.64 |
2121.21 |
742.42 |
218484.85 |
206468.18 |
| 104 |
4168.27 |
2977.62 |
1190.64 |
180922.49 |
252577.08 |
2838.89 |
2121.21 |
717.68 |
220606.06 |
207185.86 |
| 105 |
4168.27 |
3012.36 |
1155.90 |
183934.85 |
253732.99 |
2814.14 |
2121.21 |
692.93 |
222727.27 |
207878.79 |
| 106 |
4168.27 |
3047.51 |
1120.76 |
186982.36 |
254853.75 |
2789.39 |
2121.21 |
668.18 |
224848.48 |
208546.97 |
| 107 |
4168.27 |
3083.06 |
1085.21 |
190065.42 |
255938.95 |
2764.65 |
2121.21 |
643.43 |
226969.70 |
209190.40 |
| 108 |
4168.27 |
3119.03 |
1049.24 |
193184.44 |
256988.19 |
2739.90 |
2121.21 |
618.69 |
229090.91 |
209809.09 |
| 第10年 |
109 |
4168.27 |
3155.42 |
1012.85 |
196339.86 |
258001.04 |
2715.15 |
2121.21 |
593.94 |
231212.12 |
210403.03 |
| 110 |
4168.27 |
3192.23 |
976.03 |
199532.09 |
258977.07 |
2690.40 |
2121.21 |
569.19 |
233333.33 |
210972.22 |
| 111 |
4168.27 |
3229.47 |
938.79 |
202761.56 |
259915.87 |
2665.66 |
2121.21 |
544.44 |
235454.55 |
211516.67 |
| 112 |
4168.27 |
3267.15 |
901.12 |
206028.71 |
260816.98 |
2640.91 |
2121.21 |
519.70 |
237575.76 |
212036.36 |
| 113 |
4168.27 |
3305.27 |
863.00 |
209333.98 |
261679.98 |
2616.16 |
2121.21 |
494.95 |
239696.97 |
212531.31 |
| 114 |
4168.27 |
3343.83 |
824.44 |
212677.81 |
262504.42 |
2591.41 |
2121.21 |
470.20 |
241818.18 |
213001.52 |
| 115 |
4168.27 |
3382.84 |
785.43 |
216060.65 |
263289.84 |
2566.67 |
2121.21 |
445.45 |
243939.39 |
213446.97 |
| 116 |
4168.27 |
3422.31 |
745.96 |
219482.96 |
264035.80 |
2541.92 |
2121.21 |
420.71 |
246060.61 |
213867.68 |
| 117 |
4168.27 |
3462.23 |
706.03 |
222945.19 |
264741.83 |
2517.17 |
2121.21 |
395.96 |
248181.82 |
214263.64 |
| 118 |
4168.27 |
3502.63 |
665.64 |
226447.81 |
265407.47 |
2492.42 |
2121.21 |
371.21 |
250303.03 |
214634.85 |
| 119 |
4168.27 |
3543.49 |
624.78 |
229991.30 |
266032.25 |
2467.68 |
2121.21 |
346.46 |
252424.24 |
214981.31 |
| 120 |
4168.27 |
3584.83 |
583.43 |
233576.13 |
266615.68 |
2442.93 |
2121.21 |
321.72 |
254545.45 |
215303.03 |
| 第11年 |
121 |
4168.27 |
3626.65 |
541.61 |
237202.79 |
267157.29 |
2418.18 |
2121.21 |
296.97 |
256666.67 |
215600.00 |
| 122 |
4168.27 |
3668.96 |
499.30 |
240871.75 |
267656.59 |
2393.43 |
2121.21 |
272.22 |
258787.88 |
215872.22 |
| 123 |
4168.27 |
3711.77 |
456.50 |
244583.52 |
268113.09 |
2368.69 |
2121.21 |
247.47 |
260909.09 |
216119.70 |
| 124 |
4168.27 |
3755.07 |
413.19 |
248338.59 |
268526.28 |
2343.94 |
2121.21 |
222.73 |
263030.30 |
216342.42 |
| 125 |
4168.27 |
3798.88 |
369.38 |
252137.48 |
268895.67 |
2319.19 |
2121.21 |
197.98 |
265151.52 |
216540.40 |
| 126 |
4168.27 |
3843.20 |
325.06 |
255980.68 |
269220.73 |
2294.44 |
2121.21 |
173.23 |
267272.73 |
216713.64 |
| 127 |
4168.27 |
3888.04 |
280.23 |
259868.72 |
269500.95 |
2269.70 |
2121.21 |
148.48 |
269393.94 |
216862.12 |
| 128 |
4168.27 |
3933.40 |
234.86 |
263802.12 |
269735.82 |
2244.95 |
2121.21 |
123.74 |
271515.15 |
216985.86 |
| 129 |
4168.27 |
3979.29 |
188.98 |
267781.41 |
269924.79 |
2220.20 |
2121.21 |
98.99 |
273636.36 |
217084.85 |
| 130 |
4168.27 |
4025.71 |
142.55 |
271807.12 |
270067.35 |
2195.45 |
2121.21 |
74.24 |
275757.58 |
217159.09 |
| 131 |
4168.27 |
4072.68 |
95.58 |
275879.80 |
270162.93 |
2170.71 |
2121.21 |
49.49 |
277878.79 |
217208.59 |
| 132 |
4168.27 |
4120.20 |
48.07 |
280000.00 |
270211.00 |
2145.96 |
2121.21 |
24.75 |
280000.00 |
217233.33 |
|
汇总：
|
等额本息
总利息：270211.00元 总还款：550211.00元
|
等额本金
总利息：217233.33元 总还款：497233.33元
|
|
年利率为：14.00%，折扣： 不打折，贷款：28.0万，
分132期(11年)， 等额本息比等额本金多：52977.66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。。