| 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 |
4475.41 |
800.41 |
3675.00 |
800.41 |
3675.00 |
5796.21 |
2121.21 |
3675.00 |
2121.21 |
3675.00 |
| 2 |
4475.41 |
810.92 |
3664.49 |
1611.33 |
7339.49 |
5768.37 |
2121.21 |
3647.16 |
4242.42 |
7322.16 |
| 3 |
4475.41 |
821.56 |
3653.85 |
2432.88 |
10993.35 |
5740.53 |
2121.21 |
3619.32 |
6363.64 |
10941.48 |
| 4 |
4475.41 |
832.34 |
3643.07 |
3265.23 |
14636.41 |
5712.69 |
2121.21 |
3591.48 |
8484.85 |
14532.95 |
| 5 |
4475.41 |
843.27 |
3632.14 |
4108.49 |
18268.56 |
5684.85 |
2121.21 |
3563.64 |
10606.06 |
18096.59 |
| 6 |
4475.41 |
854.33 |
3621.08 |
4962.83 |
21889.63 |
5657.01 |
2121.21 |
3535.80 |
12727.27 |
21632.39 |
| 7 |
4475.41 |
865.55 |
3609.86 |
5828.37 |
25499.50 |
5629.17 |
2121.21 |
3507.95 |
14848.48 |
25140.34 |
| 8 |
4475.41 |
876.91 |
3598.50 |
6705.28 |
29098.00 |
5601.33 |
2121.21 |
3480.11 |
16969.70 |
28620.45 |
| 9 |
4475.41 |
888.42 |
3586.99 |
7593.70 |
32684.99 |
5573.48 |
2121.21 |
3452.27 |
19090.91 |
32072.73 |
| 10 |
4475.41 |
900.08 |
3575.33 |
8493.78 |
36260.33 |
5545.64 |
2121.21 |
3424.43 |
21212.12 |
35497.16 |
| 11 |
4475.41 |
911.89 |
3563.52 |
9405.67 |
39823.84 |
5517.80 |
2121.21 |
3396.59 |
23333.33 |
38893.75 |
| 12 |
4475.41 |
923.86 |
3551.55 |
10329.53 |
43375.40 |
5489.96 |
2121.21 |
3368.75 |
25454.55 |
42262.50 |
| 第2年 |
13 |
4475.41 |
935.99 |
3539.42 |
11265.51 |
46914.82 |
5462.12 |
2121.21 |
3340.91 |
27575.76 |
45603.41 |
| 14 |
4475.41 |
948.27 |
3527.14 |
12213.78 |
50441.96 |
5434.28 |
2121.21 |
3313.07 |
29696.97 |
48916.48 |
| 15 |
4475.41 |
960.72 |
3514.69 |
13174.50 |
53956.65 |
5406.44 |
2121.21 |
3285.23 |
31818.18 |
52201.70 |
| 16 |
4475.41 |
973.33 |
3502.08 |
14147.82 |
57458.74 |
5378.60 |
2121.21 |
3257.39 |
33939.39 |
55459.09 |
| 17 |
4475.41 |
986.10 |
3489.31 |
15133.92 |
60948.05 |
5350.76 |
2121.21 |
3229.55 |
36060.61 |
58688.64 |
| 18 |
4475.41 |
999.04 |
3476.37 |
16132.97 |
64424.42 |
5322.92 |
2121.21 |
3201.70 |
38181.82 |
61890.34 |
| 19 |
4475.41 |
1012.16 |
3463.25 |
17145.12 |
67887.67 |
5295.08 |
2121.21 |
3173.86 |
40303.03 |
65064.20 |
| 20 |
4475.41 |
1025.44 |
3449.97 |
18170.56 |
71337.64 |
5267.23 |
2121.21 |
3146.02 |
42424.24 |
68210.23 |
| 21 |
4475.41 |
1038.90 |
3436.51 |
19209.46 |
74774.15 |
5239.39 |
2121.21 |
3118.18 |
44545.45 |
71328.41 |
| 22 |
4475.41 |
1052.53 |
3422.88 |
20261.99 |
78197.03 |
5211.55 |
2121.21 |
3090.34 |
46666.67 |
74418.75 |
| 23 |
4475.41 |
1066.35 |
3409.06 |
21328.34 |
81606.09 |
5183.71 |
2121.21 |
3062.50 |
48787.88 |
77481.25 |
| 24 |
4475.41 |
1080.34 |
3395.07 |
22408.69 |
85001.16 |
5155.87 |
2121.21 |
3034.66 |
50909.09 |
80515.91 |
| 第3年 |
25 |
4475.41 |
1094.52 |
3380.89 |
23503.21 |
88382.04 |
5128.03 |
2121.21 |
3006.82 |
53030.30 |
83522.73 |
| 26 |
4475.41 |
1108.89 |
3366.52 |
24612.10 |
91748.56 |
5100.19 |
2121.21 |
2978.98 |
55151.52 |
86501.70 |
| 27 |
4475.41 |
1123.44 |
3351.97 |
25735.55 |
95100.53 |
5072.35 |
2121.21 |
2951.14 |
57272.73 |
89452.84 |
| 28 |
4475.41 |
1138.19 |
3337.22 |
26873.74 |
98437.75 |
5044.51 |
2121.21 |
2923.30 |
59393.94 |
92376.14 |
| 29 |
4475.41 |
1153.13 |
3322.28 |
28026.86 |
101760.03 |
5016.67 |
2121.21 |
2895.45 |
61515.15 |
95271.59 |
| 30 |
4475.41 |
1168.26 |
3307.15 |
29195.13 |
105067.18 |
4988.83 |
2121.21 |
2867.61 |
63636.36 |
98139.20 |
| 31 |
4475.41 |
1183.60 |
3291.81 |
30378.72 |
108358.99 |
4960.98 |
2121.21 |
2839.77 |
65757.58 |
100978.98 |
| 32 |
4475.41 |
1199.13 |
3276.28 |
31577.85 |
111635.27 |
4933.14 |
2121.21 |
2811.93 |
67878.79 |
103790.91 |
| 33 |
4475.41 |
1214.87 |
3260.54 |
32792.72 |
114895.81 |
4905.30 |
2121.21 |
2784.09 |
70000.00 |
106575.00 |
| 34 |
4475.41 |
1230.81 |
3244.60 |
34023.54 |
118140.41 |
4877.46 |
2121.21 |
2756.25 |
72121.21 |
109331.25 |
| 35 |
4475.41 |
1246.97 |
3228.44 |
35270.51 |
121368.85 |
4849.62 |
2121.21 |
2728.41 |
74242.42 |
112059.66 |
| 36 |
4475.41 |
1263.34 |
3212.07 |
36533.84 |
124580.92 |
4821.78 |
2121.21 |
2700.57 |
76363.64 |
114760.23 |
| 第4年 |
37 |
4475.41 |
1279.92 |
3195.49 |
37813.76 |
127776.42 |
4793.94 |
2121.21 |
2672.73 |
78484.85 |
117432.95 |
| 38 |
4475.41 |
1296.72 |
3178.69 |
39110.47 |
130955.11 |
4766.10 |
2121.21 |
2644.89 |
80606.06 |
120077.84 |
| 39 |
4475.41 |
1313.74 |
3161.68 |
40424.21 |
134116.79 |
4738.26 |
2121.21 |
2617.05 |
82727.27 |
122694.89 |
| 40 |
4475.41 |
1330.98 |
3144.43 |
41755.19 |
137261.22 |
4710.42 |
2121.21 |
2589.20 |
84848.48 |
125284.09 |
| 41 |
4475.41 |
1348.45 |
3126.96 |
43103.63 |
140388.18 |
4682.58 |
2121.21 |
2561.36 |
86969.70 |
127845.45 |
| 42 |
4475.41 |
1366.15 |
3109.26 |
44469.78 |
143497.45 |
4654.73 |
2121.21 |
2533.52 |
89090.91 |
130378.98 |
| 43 |
4475.41 |
1384.08 |
3091.33 |
45853.86 |
146588.78 |
4626.89 |
2121.21 |
2505.68 |
91212.12 |
132884.66 |
| 44 |
4475.41 |
1402.24 |
3073.17 |
47256.10 |
149661.95 |
4599.05 |
2121.21 |
2477.84 |
93333.33 |
135362.50 |
| 45 |
4475.41 |
1420.65 |
3054.76 |
48676.74 |
152716.71 |
4571.21 |
2121.21 |
2450.00 |
95454.55 |
137812.50 |
| 46 |
4475.41 |
1439.29 |
3036.12 |
50116.04 |
155752.83 |
4543.37 |
2121.21 |
2422.16 |
97575.76 |
140234.66 |
| 47 |
4475.41 |
1458.18 |
3017.23 |
51574.22 |
158770.06 |
4515.53 |
2121.21 |
2394.32 |
99696.97 |
142628.98 |
| 48 |
4475.41 |
1477.32 |
2998.09 |
53051.54 |
161768.15 |
4487.69 |
2121.21 |
2366.48 |
101818.18 |
144995.45 |
| 第5年 |
49 |
4475.41 |
1496.71 |
2978.70 |
54548.25 |
164746.84 |
4459.85 |
2121.21 |
2338.64 |
103939.39 |
147334.09 |
| 50 |
4475.41 |
1516.36 |
2959.05 |
56064.61 |
167705.90 |
4432.01 |
2121.21 |
2310.80 |
106060.61 |
149644.89 |
| 51 |
4475.41 |
1536.26 |
2939.15 |
57600.87 |
170645.05 |
4404.17 |
2121.21 |
2282.95 |
108181.82 |
151927.84 |
| 52 |
4475.41 |
1556.42 |
2918.99 |
59157.29 |
173564.04 |
4376.33 |
2121.21 |
2255.11 |
110303.03 |
154182.95 |
| 53 |
4475.41 |
1576.85 |
2898.56 |
60734.14 |
176462.60 |
4348.48 |
2121.21 |
2227.27 |
112424.24 |
156410.23 |
| 54 |
4475.41 |
1597.55 |
2877.86 |
62331.68 |
179340.46 |
4320.64 |
2121.21 |
2199.43 |
114545.45 |
158609.66 |
| 55 |
4475.41 |
1618.51 |
2856.90 |
63950.20 |
182197.36 |
4292.80 |
2121.21 |
2171.59 |
116666.67 |
160781.25 |
| 56 |
4475.41 |
1639.76 |
2835.65 |
65589.95 |
185033.01 |
4264.96 |
2121.21 |
2143.75 |
118787.88 |
162925.00 |
| 57 |
4475.41 |
1661.28 |
2814.13 |
67251.23 |
187847.15 |
4237.12 |
2121.21 |
2115.91 |
120909.09 |
165040.91 |
| 58 |
4475.41 |
1683.08 |
2792.33 |
68934.32 |
190639.47 |
4209.28 |
2121.21 |
2088.07 |
123030.30 |
167128.98 |
| 59 |
4475.41 |
1705.17 |
2770.24 |
70639.49 |
193409.71 |
4181.44 |
2121.21 |
2060.23 |
125151.52 |
169189.20 |
| 60 |
4475.41 |
1727.55 |
2747.86 |
72367.04 |
196157.57 |
4153.60 |
2121.21 |
2032.39 |
127272.73 |
171221.59 |
| 第6年 |
61 |
4475.41 |
1750.23 |
2725.18 |
74117.27 |
198882.75 |
4125.76 |
2121.21 |
2004.55 |
129393.94 |
173226.14 |
| 62 |
4475.41 |
1773.20 |
2702.21 |
75890.47 |
201584.96 |
4097.92 |
2121.21 |
1976.70 |
131515.15 |
175202.84 |
| 63 |
4475.41 |
1796.47 |
2678.94 |
77686.94 |
204263.90 |
4070.08 |
2121.21 |
1948.86 |
133636.36 |
177151.70 |
| 64 |
4475.41 |
1820.05 |
2655.36 |
79506.99 |
206919.26 |
4042.23 |
2121.21 |
1921.02 |
135757.58 |
179072.73 |
| 65 |
4475.41 |
1843.94 |
2631.47 |
81350.93 |
209550.73 |
4014.39 |
2121.21 |
1893.18 |
137878.79 |
180965.91 |
| 66 |
4475.41 |
1868.14 |
2607.27 |
83219.07 |
212158.00 |
3986.55 |
2121.21 |
1865.34 |
140000.00 |
182831.25 |
| 67 |
4475.41 |
1892.66 |
2582.75 |
85111.73 |
214740.75 |
3958.71 |
2121.21 |
1837.50 |
142121.21 |
184668.75 |
| 68 |
4475.41 |
1917.50 |
2557.91 |
87029.24 |
217298.66 |
3930.87 |
2121.21 |
1809.66 |
144242.42 |
186478.41 |
| 69 |
4475.41 |
1942.67 |
2532.74 |
88971.90 |
219831.40 |
3903.03 |
2121.21 |
1781.82 |
146363.64 |
188260.23 |
| 70 |
4475.41 |
1968.17 |
2507.24 |
90940.07 |
222338.64 |
3875.19 |
2121.21 |
1753.98 |
148484.85 |
190014.20 |
| 71 |
4475.41 |
1994.00 |
2481.41 |
92934.07 |
224820.05 |
3847.35 |
2121.21 |
1726.14 |
150606.06 |
191740.34 |
| 72 |
4475.41 |
2020.17 |
2455.24 |
94954.24 |
227275.29 |
3819.51 |
2121.21 |
1698.30 |
152727.27 |
193438.64 |
| 第7年 |
73 |
4475.41 |
2046.68 |
2428.73 |
97000.92 |
229704.02 |
3791.67 |
2121.21 |
1670.45 |
154848.48 |
195109.09 |
| 74 |
4475.41 |
2073.55 |
2401.86 |
99074.47 |
232105.88 |
3763.83 |
2121.21 |
1642.61 |
156969.70 |
196751.70 |
| 75 |
4475.41 |
2100.76 |
2374.65 |
101175.23 |
234480.53 |
3735.98 |
2121.21 |
1614.77 |
159090.91 |
198366.48 |
| 76 |
4475.41 |
2128.34 |
2347.08 |
103303.57 |
236827.60 |
3708.14 |
2121.21 |
1586.93 |
161212.12 |
199953.41 |
| 77 |
4475.41 |
2156.27 |
2319.14 |
105459.84 |
239146.74 |
3680.30 |
2121.21 |
1559.09 |
163333.33 |
201512.50 |
| 78 |
4475.41 |
2184.57 |
2290.84 |
107644.41 |
241437.58 |
3652.46 |
2121.21 |
1531.25 |
165454.55 |
203043.75 |
| 79 |
4475.41 |
2213.24 |
2262.17 |
109857.65 |
243699.75 |
3624.62 |
2121.21 |
1503.41 |
167575.76 |
204547.16 |
| 80 |
4475.41 |
2242.29 |
2233.12 |
112099.94 |
245932.87 |
3596.78 |
2121.21 |
1475.57 |
169696.97 |
206022.73 |
| 81 |
4475.41 |
2271.72 |
2203.69 |
114371.67 |
248136.56 |
3568.94 |
2121.21 |
1447.73 |
171818.18 |
207470.45 |
| 82 |
4475.41 |
2301.54 |
2173.87 |
116673.20 |
250310.43 |
3541.10 |
2121.21 |
1419.89 |
173939.39 |
208890.34 |
| 83 |
4475.41 |
2331.75 |
2143.66 |
119004.95 |
252454.09 |
3513.26 |
2121.21 |
1392.05 |
176060.61 |
210282.39 |
| 84 |
4475.41 |
2362.35 |
2113.06 |
121367.30 |
254567.15 |
3485.42 |
2121.21 |
1364.20 |
178181.82 |
211646.59 |
| 第8年 |
85 |
4475.41 |
2393.36 |
2082.05 |
123760.66 |
256649.21 |
3457.58 |
2121.21 |
1336.36 |
180303.03 |
212982.95 |
| 86 |
4475.41 |
2424.77 |
2050.64 |
126185.42 |
258699.85 |
3429.73 |
2121.21 |
1308.52 |
182424.24 |
214291.48 |
| 87 |
4475.41 |
2456.59 |
2018.82 |
128642.02 |
260718.67 |
3401.89 |
2121.21 |
1280.68 |
184545.45 |
215572.16 |
| 88 |
4475.41 |
2488.84 |
1986.57 |
131130.86 |
262705.24 |
3374.05 |
2121.21 |
1252.84 |
186666.67 |
216825.00 |
| 89 |
4475.41 |
2521.50 |
1953.91 |
133652.36 |
264659.15 |
3346.21 |
2121.21 |
1225.00 |
188787.88 |
218050.00 |
| 90 |
4475.41 |
2554.60 |
1920.81 |
136206.96 |
266579.96 |
3318.37 |
2121.21 |
1197.16 |
190909.09 |
219247.16 |
| 91 |
4475.41 |
2588.13 |
1887.28 |
138795.08 |
268467.24 |
3290.53 |
2121.21 |
1169.32 |
193030.30 |
220416.48 |
| 92 |
4475.41 |
2622.10 |
1853.31 |
141417.18 |
270320.56 |
3262.69 |
2121.21 |
1141.48 |
195151.52 |
221557.95 |
| 93 |
4475.41 |
2656.51 |
1818.90 |
144073.69 |
272139.46 |
3234.85 |
2121.21 |
1113.64 |
197272.73 |
222671.59 |
| 94 |
4475.41 |
2691.38 |
1784.03 |
146765.07 |
273923.49 |
3207.01 |
2121.21 |
1085.80 |
199393.94 |
223757.39 |
| 95 |
4475.41 |
2726.70 |
1748.71 |
149491.77 |
275672.20 |
3179.17 |
2121.21 |
1057.95 |
201515.15 |
224815.34 |
| 96 |
4475.41 |
2762.49 |
1712.92 |
152254.26 |
277385.12 |
3151.33 |
2121.21 |
1030.11 |
203636.36 |
225845.45 |
| 第9年 |
97 |
4475.41 |
2798.75 |
1676.66 |
155053.00 |
279061.78 |
3123.48 |
2121.21 |
1002.27 |
205757.58 |
226847.73 |
| 98 |
4475.41 |
2835.48 |
1639.93 |
157888.48 |
280701.71 |
3095.64 |
2121.21 |
974.43 |
207878.79 |
227822.16 |
| 99 |
4475.41 |
2872.70 |
1602.71 |
160761.18 |
282304.42 |
3067.80 |
2121.21 |
946.59 |
210000.00 |
228768.75 |
| 100 |
4475.41 |
2910.40 |
1565.01 |
163671.58 |
283869.43 |
3039.96 |
2121.21 |
918.75 |
212121.21 |
229687.50 |
| 101 |
4475.41 |
2948.60 |
1526.81 |
166620.18 |
285396.24 |
3012.12 |
2121.21 |
890.91 |
214242.42 |
230578.41 |
| 102 |
4475.41 |
2987.30 |
1488.11 |
169607.48 |
286884.35 |
2984.28 |
2121.21 |
863.07 |
216363.64 |
231441.48 |
| 103 |
4475.41 |
3026.51 |
1448.90 |
172633.99 |
288333.26 |
2956.44 |
2121.21 |
835.23 |
218484.85 |
232276.70 |
| 104 |
4475.41 |
3066.23 |
1409.18 |
175700.22 |
289742.44 |
2928.60 |
2121.21 |
807.39 |
220606.06 |
233084.09 |
| 105 |
4475.41 |
3106.48 |
1368.93 |
178806.70 |
291111.37 |
2900.76 |
2121.21 |
779.55 |
222727.27 |
233863.64 |
| 106 |
4475.41 |
3147.25 |
1328.16 |
181953.94 |
292439.53 |
2872.92 |
2121.21 |
751.70 |
224848.48 |
234615.34 |
| 107 |
4475.41 |
3188.56 |
1286.85 |
185142.50 |
293726.39 |
2845.08 |
2121.21 |
723.86 |
226969.70 |
235339.20 |
| 108 |
4475.41 |
3230.41 |
1245.00 |
188372.91 |
294971.39 |
2817.23 |
2121.21 |
696.02 |
229090.91 |
236035.23 |
| 第10年 |
109 |
4475.41 |
3272.80 |
1202.61 |
191645.71 |
296174.00 |
2789.39 |
2121.21 |
668.18 |
231212.12 |
236703.41 |
| 110 |
4475.41 |
3315.76 |
1159.65 |
194961.47 |
297333.65 |
2761.55 |
2121.21 |
640.34 |
233333.33 |
237343.75 |
| 111 |
4475.41 |
3359.28 |
1116.13 |
198320.75 |
298449.78 |
2733.71 |
2121.21 |
612.50 |
235454.55 |
237956.25 |
| 112 |
4475.41 |
3403.37 |
1072.04 |
201724.12 |
299521.82 |
2705.87 |
2121.21 |
584.66 |
237575.76 |
238540.91 |
| 113 |
4475.41 |
3448.04 |
1027.37 |
205172.16 |
300549.19 |
2678.03 |
2121.21 |
556.82 |
239696.97 |
239097.73 |
| 114 |
4475.41 |
3493.29 |
982.12 |
208665.45 |
301531.30 |
2650.19 |
2121.21 |
528.98 |
241818.18 |
239626.70 |
| 115 |
4475.41 |
3539.14 |
936.27 |
212204.60 |
302467.57 |
2622.35 |
2121.21 |
501.14 |
243939.39 |
240127.84 |
| 116 |
4475.41 |
3585.60 |
889.81 |
215790.19 |
303357.38 |
2594.51 |
2121.21 |
473.30 |
246060.61 |
240601.14 |
| 117 |
4475.41 |
3632.66 |
842.75 |
219422.85 |
304200.14 |
2566.67 |
2121.21 |
445.45 |
248181.82 |
241046.59 |
| 118 |
4475.41 |
3680.34 |
795.08 |
223103.19 |
304995.21 |
2538.83 |
2121.21 |
417.61 |
250303.03 |
241464.20 |
| 119 |
4475.41 |
3728.64 |
746.77 |
226831.83 |
305741.98 |
2510.98 |
2121.21 |
389.77 |
252424.24 |
241853.98 |
| 120 |
4475.41 |
3777.58 |
697.83 |
230609.40 |
306439.82 |
2483.14 |
2121.21 |
361.93 |
254545.45 |
242215.91 |
| 第11年 |
121 |
4475.41 |
3827.16 |
648.25 |
234436.56 |
307088.07 |
2455.30 |
2121.21 |
334.09 |
256666.67 |
242550.00 |
| 122 |
4475.41 |
3877.39 |
598.02 |
238313.95 |
307686.09 |
2427.46 |
2121.21 |
306.25 |
258787.88 |
242856.25 |
| 123 |
4475.41 |
3928.28 |
547.13 |
242242.23 |
308233.22 |
2399.62 |
2121.21 |
278.41 |
260909.09 |
243134.66 |
| 124 |
4475.41 |
3979.84 |
495.57 |
246222.07 |
308728.79 |
2371.78 |
2121.21 |
250.57 |
263030.30 |
243385.23 |
| 125 |
4475.41 |
4032.07 |
443.34 |
250254.15 |
309172.12 |
2343.94 |
2121.21 |
222.73 |
265151.52 |
243607.95 |
| 126 |
4475.41 |
4085.00 |
390.41 |
254339.14 |
309562.54 |
2316.10 |
2121.21 |
194.89 |
267272.73 |
243802.84 |
| 127 |
4475.41 |
4138.61 |
336.80 |
258477.75 |
309899.34 |
2288.26 |
2121.21 |
167.05 |
269393.94 |
243969.89 |
| 128 |
4475.41 |
4192.93 |
282.48 |
262670.68 |
310181.82 |
2260.42 |
2121.21 |
139.20 |
271515.15 |
244109.09 |
| 129 |
4475.41 |
4247.96 |
227.45 |
266918.65 |
310409.26 |
2232.58 |
2121.21 |
111.36 |
273636.36 |
244220.45 |
| 130 |
4475.41 |
4303.72 |
171.69 |
271222.36 |
310580.96 |
2204.73 |
2121.21 |
83.52 |
275757.58 |
244303.98 |
| 131 |
4475.41 |
4360.20 |
115.21 |
275582.57 |
310696.16 |
2176.89 |
2121.21 |
55.68 |
277878.79 |
244359.66 |
| 132 |
4475.41 |
4417.43 |
57.98 |
280000.00 |
310754.14 |
2149.05 |
2121.21 |
27.84 |
280000.00 |
244387.50 |
|
汇总：
|
等额本息
总利息：310754.14元 总还款：590754.14元
|
等额本金
总利息：244387.50元 总还款：524387.50元
|
|
年利率为：15.75%，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：66366.64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。。