| 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 |
4564.96 |
773.29 |
3791.67 |
773.29 |
3791.67 |
5912.88 |
2121.21 |
3791.67 |
2121.21 |
3791.67 |
| 2 |
4564.96 |
783.77 |
3781.19 |
1557.06 |
7572.86 |
5884.15 |
2121.21 |
3762.94 |
4242.42 |
7554.61 |
| 3 |
4564.96 |
794.38 |
3770.58 |
2351.44 |
11343.44 |
5855.43 |
2121.21 |
3734.22 |
6363.64 |
11288.83 |
| 4 |
4564.96 |
805.14 |
3759.82 |
3156.58 |
15103.27 |
5826.70 |
2121.21 |
3705.49 |
8484.85 |
14994.32 |
| 5 |
4564.96 |
816.04 |
3748.92 |
3972.62 |
18852.19 |
5797.98 |
2121.21 |
3676.77 |
10606.06 |
18671.09 |
| 6 |
4564.96 |
827.09 |
3737.87 |
4799.71 |
22590.06 |
5769.26 |
2121.21 |
3648.04 |
12727.27 |
22319.13 |
| 7 |
4564.96 |
838.29 |
3726.67 |
5638.00 |
26316.73 |
5740.53 |
2121.21 |
3619.32 |
14848.48 |
25938.45 |
| 8 |
4564.96 |
849.64 |
3715.32 |
6487.64 |
30032.05 |
5711.81 |
2121.21 |
3590.59 |
16969.70 |
29529.04 |
| 9 |
4564.96 |
861.15 |
3703.81 |
7348.79 |
33735.86 |
5683.08 |
2121.21 |
3561.87 |
19090.91 |
33090.91 |
| 10 |
4564.96 |
872.81 |
3692.15 |
8221.60 |
37428.01 |
5654.36 |
2121.21 |
3533.14 |
21212.12 |
36624.05 |
| 11 |
4564.96 |
884.63 |
3680.33 |
9106.23 |
41108.35 |
5625.63 |
2121.21 |
3504.42 |
23333.33 |
40128.47 |
| 12 |
4564.96 |
896.61 |
3668.35 |
10002.83 |
44776.70 |
5596.91 |
2121.21 |
3475.69 |
25454.55 |
43604.17 |
| 第2年 |
13 |
4564.96 |
908.75 |
3656.21 |
10911.58 |
48432.91 |
5568.18 |
2121.21 |
3446.97 |
27575.76 |
47051.14 |
| 14 |
4564.96 |
921.06 |
3643.91 |
11832.64 |
52076.82 |
5539.46 |
2121.21 |
3418.24 |
29696.97 |
50469.38 |
| 15 |
4564.96 |
933.53 |
3631.43 |
12766.17 |
55708.25 |
5510.73 |
2121.21 |
3389.52 |
31818.18 |
53858.90 |
| 16 |
4564.96 |
946.17 |
3618.79 |
13712.34 |
59327.04 |
5482.01 |
2121.21 |
3360.80 |
33939.39 |
57219.70 |
| 17 |
4564.96 |
958.98 |
3605.98 |
14671.32 |
62933.02 |
5453.28 |
2121.21 |
3332.07 |
36060.61 |
60551.77 |
| 18 |
4564.96 |
971.97 |
3592.99 |
15643.29 |
66526.01 |
5424.56 |
2121.21 |
3303.35 |
38181.82 |
63855.11 |
| 19 |
4564.96 |
985.13 |
3579.83 |
16628.42 |
70105.84 |
5395.83 |
2121.21 |
3274.62 |
40303.03 |
67129.73 |
| 20 |
4564.96 |
998.47 |
3566.49 |
17626.89 |
73672.33 |
5367.11 |
2121.21 |
3245.90 |
42424.24 |
70375.63 |
| 21 |
4564.96 |
1011.99 |
3552.97 |
18638.88 |
77225.30 |
5338.38 |
2121.21 |
3217.17 |
44545.45 |
73592.80 |
| 22 |
4564.96 |
1025.70 |
3539.27 |
19664.58 |
80764.57 |
5309.66 |
2121.21 |
3188.45 |
46666.67 |
76781.25 |
| 23 |
4564.96 |
1039.59 |
3525.38 |
20704.16 |
84289.94 |
5280.93 |
2121.21 |
3159.72 |
48787.88 |
79940.97 |
| 24 |
4564.96 |
1053.66 |
3511.30 |
21757.83 |
87801.24 |
5252.21 |
2121.21 |
3131.00 |
50909.09 |
83071.97 |
| 第3年 |
25 |
4564.96 |
1067.93 |
3497.03 |
22825.76 |
91298.27 |
5223.48 |
2121.21 |
3102.27 |
53030.30 |
86174.24 |
| 26 |
4564.96 |
1082.39 |
3482.57 |
23908.15 |
94780.84 |
5194.76 |
2121.21 |
3073.55 |
55151.52 |
89247.79 |
| 27 |
4564.96 |
1097.05 |
3467.91 |
25005.20 |
98248.75 |
5166.04 |
2121.21 |
3044.82 |
57272.73 |
92292.61 |
| 28 |
4564.96 |
1111.91 |
3453.05 |
26117.11 |
101701.80 |
5137.31 |
2121.21 |
3016.10 |
59393.94 |
95308.71 |
| 29 |
4564.96 |
1126.96 |
3438.00 |
27244.07 |
105139.80 |
5108.59 |
2121.21 |
2987.37 |
61515.15 |
98296.09 |
| 30 |
4564.96 |
1142.22 |
3422.74 |
28386.30 |
108562.54 |
5079.86 |
2121.21 |
2958.65 |
63636.36 |
101254.73 |
| 31 |
4564.96 |
1157.69 |
3407.27 |
29543.99 |
111969.81 |
5051.14 |
2121.21 |
2929.92 |
65757.58 |
104184.66 |
| 32 |
4564.96 |
1173.37 |
3391.59 |
30717.36 |
115361.40 |
5022.41 |
2121.21 |
2901.20 |
67878.79 |
107085.86 |
| 33 |
4564.96 |
1189.26 |
3375.70 |
31906.62 |
118737.10 |
4993.69 |
2121.21 |
2872.47 |
70000.00 |
109958.33 |
| 34 |
4564.96 |
1205.36 |
3359.60 |
33111.98 |
122096.70 |
4964.96 |
2121.21 |
2843.75 |
72121.21 |
112802.08 |
| 35 |
4564.96 |
1221.69 |
3343.28 |
34333.67 |
125439.97 |
4936.24 |
2121.21 |
2815.03 |
74242.42 |
115617.11 |
| 36 |
4564.96 |
1238.23 |
3326.73 |
35571.90 |
128766.70 |
4907.51 |
2121.21 |
2786.30 |
76363.64 |
118403.41 |
| 第4年 |
37 |
4564.96 |
1255.00 |
3309.96 |
36826.90 |
132076.67 |
4878.79 |
2121.21 |
2757.58 |
78484.85 |
121160.98 |
| 38 |
4564.96 |
1271.99 |
3292.97 |
38098.89 |
135369.64 |
4850.06 |
2121.21 |
2728.85 |
80606.06 |
123889.84 |
| 39 |
4564.96 |
1289.22 |
3275.74 |
39388.10 |
138645.38 |
4821.34 |
2121.21 |
2700.13 |
82727.27 |
126589.96 |
| 40 |
4564.96 |
1306.68 |
3258.29 |
40694.78 |
141903.67 |
4792.61 |
2121.21 |
2671.40 |
84848.48 |
129261.36 |
| 41 |
4564.96 |
1324.37 |
3240.59 |
42019.15 |
145144.26 |
4763.89 |
2121.21 |
2642.68 |
86969.70 |
131904.04 |
| 42 |
4564.96 |
1342.30 |
3222.66 |
43361.45 |
148366.92 |
4735.16 |
2121.21 |
2613.95 |
89090.91 |
134517.99 |
| 43 |
4564.96 |
1360.48 |
3204.48 |
44721.93 |
151571.40 |
4706.44 |
2121.21 |
2585.23 |
91212.12 |
137103.22 |
| 44 |
4564.96 |
1378.90 |
3186.06 |
46100.84 |
154757.45 |
4677.71 |
2121.21 |
2556.50 |
93333.33 |
139659.72 |
| 45 |
4564.96 |
1397.58 |
3167.38 |
47498.41 |
157924.84 |
4648.99 |
2121.21 |
2527.78 |
95454.55 |
142187.50 |
| 46 |
4564.96 |
1416.50 |
3148.46 |
48914.92 |
161073.30 |
4620.27 |
2121.21 |
2499.05 |
97575.76 |
144686.55 |
| 47 |
4564.96 |
1435.68 |
3129.28 |
50350.60 |
164202.58 |
4591.54 |
2121.21 |
2470.33 |
99696.97 |
147156.88 |
| 48 |
4564.96 |
1455.13 |
3109.84 |
51805.73 |
167312.41 |
4562.82 |
2121.21 |
2441.60 |
101818.18 |
149598.48 |
| 第5年 |
49 |
4564.96 |
1474.83 |
3090.13 |
53280.56 |
170402.54 |
4534.09 |
2121.21 |
2412.88 |
103939.39 |
152011.36 |
| 50 |
4564.96 |
1494.80 |
3070.16 |
54775.36 |
173472.70 |
4505.37 |
2121.21 |
2384.15 |
106060.61 |
154395.52 |
| 51 |
4564.96 |
1515.04 |
3049.92 |
56290.40 |
176522.62 |
4476.64 |
2121.21 |
2355.43 |
108181.82 |
156750.95 |
| 52 |
4564.96 |
1535.56 |
3029.40 |
57825.96 |
179552.02 |
4447.92 |
2121.21 |
2326.70 |
110303.03 |
159077.65 |
| 53 |
4564.96 |
1556.35 |
3008.61 |
59382.32 |
182560.63 |
4419.19 |
2121.21 |
2297.98 |
112424.24 |
161375.63 |
| 54 |
4564.96 |
1577.43 |
2987.53 |
60959.75 |
185548.16 |
4390.47 |
2121.21 |
2269.26 |
114545.45 |
163644.89 |
| 55 |
4564.96 |
1598.79 |
2966.17 |
62558.54 |
188514.33 |
4361.74 |
2121.21 |
2240.53 |
116666.67 |
165885.42 |
| 56 |
4564.96 |
1620.44 |
2944.52 |
64178.98 |
191458.85 |
4333.02 |
2121.21 |
2211.81 |
118787.88 |
168097.22 |
| 57 |
4564.96 |
1642.38 |
2922.58 |
65821.37 |
194381.42 |
4304.29 |
2121.21 |
2183.08 |
120909.09 |
170280.30 |
| 58 |
4564.96 |
1664.63 |
2900.34 |
67485.99 |
197281.76 |
4275.57 |
2121.21 |
2154.36 |
123030.30 |
172434.66 |
| 59 |
4564.96 |
1687.17 |
2877.79 |
69173.16 |
200159.55 |
4246.84 |
2121.21 |
2125.63 |
125151.52 |
174560.29 |
| 60 |
4564.96 |
1710.01 |
2854.95 |
70883.17 |
203014.50 |
4218.12 |
2121.21 |
2096.91 |
127272.73 |
176657.20 |
| 第6年 |
61 |
4564.96 |
1733.17 |
2831.79 |
72616.34 |
205846.29 |
4189.39 |
2121.21 |
2068.18 |
129393.94 |
178725.38 |
| 62 |
4564.96 |
1756.64 |
2808.32 |
74372.98 |
208654.61 |
4160.67 |
2121.21 |
2039.46 |
131515.15 |
180764.84 |
| 63 |
4564.96 |
1780.43 |
2784.53 |
76153.41 |
211439.14 |
4131.94 |
2121.21 |
2010.73 |
133636.36 |
182775.57 |
| 64 |
4564.96 |
1804.54 |
2760.42 |
77957.95 |
214199.56 |
4103.22 |
2121.21 |
1982.01 |
135757.58 |
184757.58 |
| 65 |
4564.96 |
1828.98 |
2735.99 |
79786.93 |
216935.55 |
4074.49 |
2121.21 |
1953.28 |
137878.79 |
186710.86 |
| 66 |
4564.96 |
1853.74 |
2711.22 |
81640.67 |
219646.77 |
4045.77 |
2121.21 |
1924.56 |
140000.00 |
188635.42 |
| 67 |
4564.96 |
1878.85 |
2686.12 |
83519.51 |
222332.89 |
4017.05 |
2121.21 |
1895.83 |
142121.21 |
190531.25 |
| 68 |
4564.96 |
1904.29 |
2660.67 |
85423.80 |
224993.56 |
3988.32 |
2121.21 |
1867.11 |
144242.42 |
192398.36 |
| 69 |
4564.96 |
1930.08 |
2634.89 |
87353.88 |
227628.44 |
3959.60 |
2121.21 |
1838.38 |
146363.64 |
194236.74 |
| 70 |
4564.96 |
1956.21 |
2608.75 |
89310.09 |
230237.19 |
3930.87 |
2121.21 |
1809.66 |
148484.85 |
196046.40 |
| 71 |
4564.96 |
1982.70 |
2582.26 |
91292.79 |
232819.45 |
3902.15 |
2121.21 |
1780.93 |
150606.06 |
197827.34 |
| 72 |
4564.96 |
2009.55 |
2555.41 |
93302.34 |
235374.86 |
3873.42 |
2121.21 |
1752.21 |
152727.27 |
199579.55 |
| 第7年 |
73 |
4564.96 |
2036.76 |
2528.20 |
95339.11 |
237903.06 |
3844.70 |
2121.21 |
1723.48 |
154848.48 |
201303.03 |
| 74 |
4564.96 |
2064.34 |
2500.62 |
97403.45 |
240403.68 |
3815.97 |
2121.21 |
1694.76 |
156969.70 |
202997.79 |
| 75 |
4564.96 |
2092.30 |
2472.66 |
99495.75 |
242876.34 |
3787.25 |
2121.21 |
1666.04 |
159090.91 |
204663.83 |
| 76 |
4564.96 |
2120.63 |
2444.33 |
101616.38 |
245320.67 |
3758.52 |
2121.21 |
1637.31 |
161212.12 |
206301.14 |
| 77 |
4564.96 |
2149.35 |
2415.61 |
103765.73 |
247736.28 |
3729.80 |
2121.21 |
1608.59 |
163333.33 |
207909.72 |
| 78 |
4564.96 |
2178.46 |
2386.51 |
105944.19 |
250122.78 |
3701.07 |
2121.21 |
1579.86 |
165454.55 |
209489.58 |
| 79 |
4564.96 |
2207.96 |
2357.01 |
108152.14 |
252479.79 |
3672.35 |
2121.21 |
1551.14 |
167575.76 |
211040.72 |
| 80 |
4564.96 |
2237.85 |
2327.11 |
110390.00 |
254806.90 |
3643.62 |
2121.21 |
1522.41 |
169696.97 |
212563.13 |
| 81 |
4564.96 |
2268.16 |
2296.80 |
112658.16 |
257103.70 |
3614.90 |
2121.21 |
1493.69 |
171818.18 |
214056.82 |
| 82 |
4564.96 |
2298.87 |
2266.09 |
114957.03 |
259369.79 |
3586.17 |
2121.21 |
1464.96 |
173939.39 |
215521.78 |
| 83 |
4564.96 |
2330.00 |
2234.96 |
117287.04 |
261604.74 |
3557.45 |
2121.21 |
1436.24 |
176060.61 |
216958.02 |
| 84 |
4564.96 |
2361.56 |
2203.40 |
119648.59 |
263808.15 |
3528.72 |
2121.21 |
1407.51 |
178181.82 |
218365.53 |
| 第8年 |
85 |
4564.96 |
2393.54 |
2171.43 |
122042.13 |
265979.57 |
3500.00 |
2121.21 |
1378.79 |
180303.03 |
219744.32 |
| 86 |
4564.96 |
2425.95 |
2139.01 |
124468.08 |
268118.59 |
3471.28 |
2121.21 |
1350.06 |
182424.24 |
221094.38 |
| 87 |
4564.96 |
2458.80 |
2106.16 |
126926.88 |
270224.75 |
3442.55 |
2121.21 |
1321.34 |
184545.45 |
222415.72 |
| 88 |
4564.96 |
2492.10 |
2072.87 |
129418.97 |
272297.61 |
3413.83 |
2121.21 |
1292.61 |
186666.67 |
223708.33 |
| 89 |
4564.96 |
2525.84 |
2039.12 |
131944.82 |
274336.73 |
3385.10 |
2121.21 |
1263.89 |
188787.88 |
224972.22 |
| 90 |
4564.96 |
2560.05 |
2004.91 |
134504.86 |
276341.64 |
3356.38 |
2121.21 |
1235.16 |
190909.09 |
226207.39 |
| 91 |
4564.96 |
2594.71 |
1970.25 |
137099.58 |
278311.89 |
3327.65 |
2121.21 |
1206.44 |
193030.30 |
227413.83 |
| 92 |
4564.96 |
2629.85 |
1935.11 |
139729.43 |
280247.00 |
3298.93 |
2121.21 |
1177.71 |
195151.52 |
228591.54 |
| 93 |
4564.96 |
2665.46 |
1899.50 |
142394.89 |
282146.50 |
3270.20 |
2121.21 |
1148.99 |
197272.73 |
229740.53 |
| 94 |
4564.96 |
2701.56 |
1863.40 |
145096.45 |
284009.90 |
3241.48 |
2121.21 |
1120.27 |
199393.94 |
230860.80 |
| 95 |
4564.96 |
2738.14 |
1826.82 |
147834.59 |
285836.72 |
3212.75 |
2121.21 |
1091.54 |
201515.15 |
231952.34 |
| 96 |
4564.96 |
2775.22 |
1789.74 |
150609.81 |
287626.46 |
3184.03 |
2121.21 |
1062.82 |
203636.36 |
233015.15 |
| 第9年 |
97 |
4564.96 |
2812.80 |
1752.16 |
153422.62 |
289378.62 |
3155.30 |
2121.21 |
1034.09 |
205757.58 |
234049.24 |
| 98 |
4564.96 |
2850.89 |
1714.07 |
156273.51 |
291092.69 |
3126.58 |
2121.21 |
1005.37 |
207878.79 |
235054.61 |
| 99 |
4564.96 |
2889.50 |
1675.46 |
159163.01 |
292768.15 |
3097.85 |
2121.21 |
976.64 |
210000.00 |
236031.25 |
| 100 |
4564.96 |
2928.63 |
1636.33 |
162091.64 |
294404.48 |
3069.13 |
2121.21 |
947.92 |
212121.21 |
236979.17 |
| 101 |
4564.96 |
2968.29 |
1596.68 |
165059.92 |
296001.16 |
3040.40 |
2121.21 |
919.19 |
214242.42 |
237898.36 |
| 102 |
4564.96 |
3008.48 |
1556.48 |
168068.40 |
297557.64 |
3011.68 |
2121.21 |
890.47 |
216363.64 |
238788.83 |
| 103 |
4564.96 |
3049.22 |
1515.74 |
171117.62 |
299073.38 |
2982.95 |
2121.21 |
861.74 |
218484.85 |
239650.57 |
| 104 |
4564.96 |
3090.51 |
1474.45 |
174208.13 |
300547.83 |
2954.23 |
2121.21 |
833.02 |
220606.06 |
240483.59 |
| 105 |
4564.96 |
3132.36 |
1432.60 |
177340.50 |
301980.43 |
2925.51 |
2121.21 |
804.29 |
222727.27 |
241287.88 |
| 106 |
4564.96 |
3174.78 |
1390.18 |
180515.28 |
303370.61 |
2896.78 |
2121.21 |
775.57 |
224848.48 |
242063.45 |
| 107 |
4564.96 |
3217.77 |
1347.19 |
183733.05 |
304717.80 |
2868.06 |
2121.21 |
746.84 |
226969.70 |
242810.29 |
| 108 |
4564.96 |
3261.35 |
1303.61 |
186994.40 |
306021.41 |
2839.33 |
2121.21 |
718.12 |
229090.91 |
243528.41 |
| 第10年 |
109 |
4564.96 |
3305.51 |
1259.45 |
190299.91 |
307280.86 |
2810.61 |
2121.21 |
689.39 |
231212.12 |
244217.80 |
| 110 |
4564.96 |
3350.27 |
1214.69 |
193650.18 |
308495.55 |
2781.88 |
2121.21 |
660.67 |
233333.33 |
244878.47 |
| 111 |
4564.96 |
3395.64 |
1169.32 |
197045.82 |
309664.87 |
2753.16 |
2121.21 |
631.94 |
235454.55 |
245510.42 |
| 112 |
4564.96 |
3441.62 |
1123.34 |
200487.44 |
310788.21 |
2724.43 |
2121.21 |
603.22 |
237575.76 |
246113.64 |
| 113 |
4564.96 |
3488.23 |
1076.73 |
203975.67 |
311864.94 |
2695.71 |
2121.21 |
574.49 |
239696.97 |
246688.13 |
| 114 |
4564.96 |
3535.47 |
1029.50 |
207511.14 |
312894.44 |
2666.98 |
2121.21 |
545.77 |
241818.18 |
247233.90 |
| 115 |
4564.96 |
3583.34 |
981.62 |
211094.48 |
313876.06 |
2638.26 |
2121.21 |
517.05 |
243939.39 |
247750.95 |
| 116 |
4564.96 |
3631.87 |
933.10 |
214726.34 |
314809.15 |
2609.53 |
2121.21 |
488.32 |
246060.61 |
248239.27 |
| 117 |
4564.96 |
3681.05 |
883.91 |
218407.39 |
315693.07 |
2580.81 |
2121.21 |
459.60 |
248181.82 |
248698.86 |
| 118 |
4564.96 |
3730.89 |
834.07 |
222138.29 |
316527.14 |
2552.08 |
2121.21 |
430.87 |
250303.03 |
249129.73 |
| 119 |
4564.96 |
3781.42 |
783.54 |
225919.70 |
317310.68 |
2523.36 |
2121.21 |
402.15 |
252424.24 |
249531.88 |
| 120 |
4564.96 |
3832.62 |
732.34 |
229752.33 |
318043.02 |
2494.63 |
2121.21 |
373.42 |
254545.45 |
249905.30 |
| 第11年 |
121 |
4564.96 |
3884.52 |
680.44 |
233636.85 |
318723.45 |
2465.91 |
2121.21 |
344.70 |
256666.67 |
250250.00 |
| 122 |
4564.96 |
3937.13 |
627.83 |
237573.98 |
319351.29 |
2437.18 |
2121.21 |
315.97 |
258787.88 |
250565.97 |
| 123 |
4564.96 |
3990.44 |
574.52 |
241564.42 |
319925.81 |
2408.46 |
2121.21 |
287.25 |
260909.09 |
250853.22 |
| 124 |
4564.96 |
4044.48 |
520.48 |
245608.90 |
320446.29 |
2379.73 |
2121.21 |
258.52 |
263030.30 |
251111.74 |
| 125 |
4564.96 |
4099.25 |
465.71 |
249708.15 |
320912.00 |
2351.01 |
2121.21 |
229.80 |
265151.52 |
251341.54 |
| 126 |
4564.96 |
4154.76 |
410.20 |
253862.91 |
321322.20 |
2322.29 |
2121.21 |
201.07 |
267272.73 |
251542.61 |
| 127 |
4564.96 |
4211.02 |
353.94 |
258073.93 |
321676.14 |
2293.56 |
2121.21 |
172.35 |
269393.94 |
251714.96 |
| 128 |
4564.96 |
4268.05 |
296.92 |
262341.97 |
321973.06 |
2264.84 |
2121.21 |
143.62 |
271515.15 |
251858.59 |
| 129 |
4564.96 |
4325.84 |
239.12 |
266667.82 |
322212.18 |
2236.11 |
2121.21 |
114.90 |
273636.36 |
251973.48 |
| 130 |
4564.96 |
4384.42 |
180.54 |
271052.24 |
322392.72 |
2207.39 |
2121.21 |
86.17 |
275757.58 |
252059.66 |
| 131 |
4564.96 |
4443.79 |
121.17 |
275496.03 |
322513.89 |
2178.66 |
2121.21 |
57.45 |
277878.79 |
252117.11 |
| 132 |
4564.96 |
4503.97 |
60.99 |
280000.00 |
322574.88 |
2149.94 |
2121.21 |
28.72 |
280000.00 |
252145.83 |
|
汇总：
|
等额本息
总利息：322574.88元 总还款：602574.88元
|
等额本金
总利息：252145.83元 总还款：532145.83元
|
|
年利率为：16.25%，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：70429.04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。。