| 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 |
10013.98 |
7820.23 |
2193.75 |
7820.23 |
2193.75 |
11057.39 |
8863.64 |
2193.75 |
8863.64 |
2193.75 |
| 2 |
10013.98 |
7834.89 |
2179.09 |
15655.12 |
4372.84 |
11040.77 |
8863.64 |
2177.13 |
17727.27 |
4370.88 |
| 3 |
10013.98 |
7849.58 |
2164.40 |
23504.69 |
6537.23 |
11024.15 |
8863.64 |
2160.51 |
26590.91 |
6531.39 |
| 4 |
10013.98 |
7864.30 |
2149.68 |
31368.99 |
8686.91 |
11007.53 |
8863.64 |
2143.89 |
35454.55 |
8675.28 |
| 5 |
10013.98 |
7879.04 |
2134.93 |
39248.04 |
10821.85 |
10990.91 |
8863.64 |
2127.27 |
44318.18 |
10802.56 |
| 6 |
10013.98 |
7893.82 |
2120.16 |
47141.85 |
12942.01 |
10974.29 |
8863.64 |
2110.65 |
53181.82 |
12913.21 |
| 7 |
10013.98 |
7908.62 |
2105.36 |
55050.47 |
15047.36 |
10957.67 |
8863.64 |
2094.03 |
62045.45 |
15007.24 |
| 8 |
10013.98 |
7923.45 |
2090.53 |
62973.91 |
17137.89 |
10941.05 |
8863.64 |
2077.41 |
70909.09 |
17084.66 |
| 9 |
10013.98 |
7938.30 |
2075.67 |
70912.22 |
19213.57 |
10924.43 |
8863.64 |
2060.80 |
79772.73 |
19145.45 |
| 10 |
10013.98 |
7953.19 |
2060.79 |
78865.40 |
21274.36 |
10907.81 |
8863.64 |
2044.18 |
88636.36 |
21189.63 |
| 11 |
10013.98 |
7968.10 |
2045.88 |
86833.50 |
23320.24 |
10891.19 |
8863.64 |
2027.56 |
97500.00 |
23217.19 |
| 12 |
10013.98 |
7983.04 |
2030.94 |
94816.54 |
25351.17 |
10874.57 |
8863.64 |
2010.94 |
106363.64 |
25228.12 |
| 第2年 |
13 |
10013.98 |
7998.01 |
2015.97 |
102814.55 |
27367.14 |
10857.95 |
8863.64 |
1994.32 |
115227.27 |
27222.44 |
| 14 |
10013.98 |
8013.00 |
2000.97 |
110827.55 |
29368.11 |
10841.34 |
8863.64 |
1977.70 |
124090.91 |
29200.14 |
| 15 |
10013.98 |
8028.03 |
1985.95 |
118855.58 |
31354.06 |
10824.72 |
8863.64 |
1961.08 |
132954.55 |
31161.22 |
| 16 |
10013.98 |
8043.08 |
1970.90 |
126898.66 |
33324.96 |
10808.10 |
8863.64 |
1944.46 |
141818.18 |
33105.68 |
| 17 |
10013.98 |
8058.16 |
1955.82 |
134956.82 |
35280.77 |
10791.48 |
8863.64 |
1927.84 |
150681.82 |
35033.52 |
| 18 |
10013.98 |
8073.27 |
1940.71 |
143030.09 |
37221.48 |
10774.86 |
8863.64 |
1911.22 |
159545.45 |
36944.74 |
| 19 |
10013.98 |
8088.41 |
1925.57 |
151118.50 |
39147.05 |
10758.24 |
8863.64 |
1894.60 |
168409.09 |
38839.35 |
| 20 |
10013.98 |
8103.57 |
1910.40 |
159222.07 |
41057.45 |
10741.62 |
8863.64 |
1877.98 |
177272.73 |
40717.33 |
| 21 |
10013.98 |
8118.77 |
1895.21 |
167340.84 |
42952.66 |
10725.00 |
8863.64 |
1861.36 |
186136.36 |
42578.69 |
| 22 |
10013.98 |
8133.99 |
1879.99 |
175474.83 |
44832.65 |
10708.38 |
8863.64 |
1844.74 |
195000.00 |
44423.44 |
| 23 |
10013.98 |
8149.24 |
1864.73 |
183624.07 |
46697.38 |
10691.76 |
8863.64 |
1828.12 |
203863.64 |
46251.56 |
| 24 |
10013.98 |
8164.52 |
1849.45 |
191788.59 |
48546.84 |
10675.14 |
8863.64 |
1811.51 |
212727.27 |
48063.07 |
| 第3年 |
25 |
10013.98 |
8179.83 |
1834.15 |
199968.42 |
50380.98 |
10658.52 |
8863.64 |
1794.89 |
221590.91 |
49857.95 |
| 26 |
10013.98 |
8195.17 |
1818.81 |
208163.59 |
52199.79 |
10641.90 |
8863.64 |
1778.27 |
230454.55 |
51636.22 |
| 27 |
10013.98 |
8210.53 |
1803.44 |
216374.12 |
54003.23 |
10625.28 |
8863.64 |
1761.65 |
239318.18 |
53397.87 |
| 28 |
10013.98 |
8225.93 |
1788.05 |
224600.05 |
55791.28 |
10608.66 |
8863.64 |
1745.03 |
248181.82 |
55142.90 |
| 29 |
10013.98 |
8241.35 |
1772.62 |
232841.40 |
57563.91 |
10592.05 |
8863.64 |
1728.41 |
257045.45 |
56871.31 |
| 30 |
10013.98 |
8256.80 |
1757.17 |
241098.20 |
59321.08 |
10575.43 |
8863.64 |
1711.79 |
265909.09 |
58583.10 |
| 31 |
10013.98 |
8272.29 |
1741.69 |
249370.49 |
61062.77 |
10558.81 |
8863.64 |
1695.17 |
274772.73 |
60278.27 |
| 32 |
10013.98 |
8287.80 |
1726.18 |
257658.29 |
62788.95 |
10542.19 |
8863.64 |
1678.55 |
283636.36 |
61956.82 |
| 33 |
10013.98 |
8303.34 |
1710.64 |
265961.62 |
64499.59 |
10525.57 |
8863.64 |
1661.93 |
292500.00 |
63618.75 |
| 34 |
10013.98 |
8318.90 |
1695.07 |
274280.53 |
66194.66 |
10508.95 |
8863.64 |
1645.31 |
301363.64 |
65264.06 |
| 35 |
10013.98 |
8334.50 |
1679.47 |
282615.03 |
67874.14 |
10492.33 |
8863.64 |
1628.69 |
310227.27 |
66892.76 |
| 36 |
10013.98 |
8350.13 |
1663.85 |
290965.16 |
69537.98 |
10475.71 |
8863.64 |
1612.07 |
319090.91 |
68504.83 |
| 第4年 |
37 |
10013.98 |
8365.79 |
1648.19 |
299330.94 |
71186.17 |
10459.09 |
8863.64 |
1595.45 |
327954.55 |
70100.28 |
| 38 |
10013.98 |
8381.47 |
1632.50 |
307712.41 |
72818.68 |
10442.47 |
8863.64 |
1578.84 |
336818.18 |
71679.12 |
| 39 |
10013.98 |
8397.19 |
1616.79 |
316109.60 |
74435.47 |
10425.85 |
8863.64 |
1562.22 |
345681.82 |
73241.34 |
| 40 |
10013.98 |
8412.93 |
1601.04 |
324522.53 |
76036.51 |
10409.23 |
8863.64 |
1545.60 |
354545.45 |
74786.93 |
| 41 |
10013.98 |
8428.71 |
1585.27 |
332951.24 |
77621.78 |
10392.61 |
8863.64 |
1528.98 |
363409.09 |
76315.91 |
| 42 |
10013.98 |
8444.51 |
1569.47 |
341395.75 |
79191.25 |
10375.99 |
8863.64 |
1512.36 |
372272.73 |
77828.27 |
| 43 |
10013.98 |
8460.34 |
1553.63 |
349856.09 |
80744.88 |
10359.37 |
8863.64 |
1495.74 |
381136.36 |
79324.01 |
| 44 |
10013.98 |
8476.21 |
1537.77 |
358332.30 |
82282.65 |
10342.76 |
8863.64 |
1479.12 |
390000.00 |
80803.12 |
| 45 |
10013.98 |
8492.10 |
1521.88 |
366824.40 |
83804.53 |
10326.14 |
8863.64 |
1462.50 |
398863.64 |
82265.62 |
| 46 |
10013.98 |
8508.02 |
1505.95 |
375332.42 |
85310.48 |
10309.52 |
8863.64 |
1445.88 |
407727.27 |
83711.51 |
| 47 |
10013.98 |
8523.97 |
1490.00 |
383856.39 |
86800.49 |
10292.90 |
8863.64 |
1429.26 |
416590.91 |
85140.77 |
| 48 |
10013.98 |
8539.96 |
1474.02 |
392396.35 |
88274.50 |
10276.28 |
8863.64 |
1412.64 |
425454.55 |
86553.41 |
| 第5年 |
49 |
10013.98 |
8555.97 |
1458.01 |
400952.32 |
89732.51 |
10259.66 |
8863.64 |
1396.02 |
434318.18 |
87949.43 |
| 50 |
10013.98 |
8572.01 |
1441.96 |
409524.33 |
91174.48 |
10243.04 |
8863.64 |
1379.40 |
443181.82 |
89328.84 |
| 51 |
10013.98 |
8588.08 |
1425.89 |
418112.42 |
92600.37 |
10226.42 |
8863.64 |
1362.78 |
452045.45 |
90691.62 |
| 52 |
10013.98 |
8604.19 |
1409.79 |
426716.60 |
94010.16 |
10209.80 |
8863.64 |
1346.16 |
460909.09 |
92037.78 |
| 53 |
10013.98 |
8620.32 |
1393.66 |
435336.92 |
95403.81 |
10193.18 |
8863.64 |
1329.55 |
469772.73 |
93367.33 |
| 54 |
10013.98 |
8636.48 |
1377.49 |
443973.41 |
96781.31 |
10176.56 |
8863.64 |
1312.93 |
478636.36 |
94680.26 |
| 55 |
10013.98 |
8652.68 |
1361.30 |
452626.08 |
98142.61 |
10159.94 |
8863.64 |
1296.31 |
487500.00 |
95976.56 |
| 56 |
10013.98 |
8668.90 |
1345.08 |
461294.98 |
99487.68 |
10143.32 |
8863.64 |
1279.69 |
496363.64 |
97256.25 |
| 57 |
10013.98 |
8685.15 |
1328.82 |
469980.14 |
100816.50 |
10126.70 |
8863.64 |
1263.07 |
505227.27 |
98519.32 |
| 58 |
10013.98 |
8701.44 |
1312.54 |
478681.58 |
102129.04 |
10110.09 |
8863.64 |
1246.45 |
514090.91 |
99765.77 |
| 59 |
10013.98 |
8717.75 |
1296.22 |
487399.33 |
103425.26 |
10093.47 |
8863.64 |
1229.83 |
522954.55 |
100995.60 |
| 60 |
10013.98 |
8734.10 |
1279.88 |
496133.43 |
104705.14 |
10076.85 |
8863.64 |
1213.21 |
531818.18 |
102208.81 |
| 第6年 |
61 |
10013.98 |
8750.48 |
1263.50 |
504883.91 |
105968.64 |
10060.23 |
8863.64 |
1196.59 |
540681.82 |
103405.40 |
| 62 |
10013.98 |
8766.88 |
1247.09 |
513650.79 |
107215.73 |
10043.61 |
8863.64 |
1179.97 |
549545.45 |
104585.37 |
| 63 |
10013.98 |
8783.32 |
1230.65 |
522434.11 |
108446.39 |
10026.99 |
8863.64 |
1163.35 |
558409.09 |
105748.72 |
| 64 |
10013.98 |
8799.79 |
1214.19 |
531233.90 |
109660.57 |
10010.37 |
8863.64 |
1146.73 |
567272.73 |
106895.45 |
| 65 |
10013.98 |
8816.29 |
1197.69 |
540050.19 |
110858.26 |
9993.75 |
8863.64 |
1130.11 |
576136.36 |
108025.57 |
| 66 |
10013.98 |
8832.82 |
1181.16 |
548883.01 |
112039.42 |
9977.13 |
8863.64 |
1113.49 |
585000.00 |
109139.06 |
| 67 |
10013.98 |
8849.38 |
1164.59 |
557732.39 |
113204.01 |
9960.51 |
8863.64 |
1096.87 |
593863.64 |
110235.94 |
| 68 |
10013.98 |
8865.97 |
1148.00 |
566598.37 |
114352.01 |
9943.89 |
8863.64 |
1080.26 |
602727.27 |
111316.19 |
| 69 |
10013.98 |
8882.60 |
1131.38 |
575480.97 |
115483.39 |
9927.27 |
8863.64 |
1063.64 |
611590.91 |
112379.83 |
| 70 |
10013.98 |
8899.25 |
1114.72 |
584380.22 |
116598.11 |
9910.65 |
8863.64 |
1047.02 |
620454.55 |
113426.85 |
| 71 |
10013.98 |
8915.94 |
1098.04 |
593296.16 |
117696.15 |
9894.03 |
8863.64 |
1030.40 |
629318.18 |
114457.24 |
| 72 |
10013.98 |
8932.66 |
1081.32 |
602228.81 |
118777.47 |
9877.41 |
8863.64 |
1013.78 |
638181.82 |
115471.02 |
| 第7年 |
73 |
10013.98 |
8949.41 |
1064.57 |
611178.22 |
119842.04 |
9860.80 |
8863.64 |
997.16 |
647045.45 |
116468.18 |
| 74 |
10013.98 |
8966.19 |
1047.79 |
620144.40 |
120889.83 |
9844.18 |
8863.64 |
980.54 |
655909.09 |
117448.72 |
| 75 |
10013.98 |
8983.00 |
1030.98 |
629127.40 |
121920.81 |
9827.56 |
8863.64 |
963.92 |
664772.73 |
118412.64 |
| 76 |
10013.98 |
8999.84 |
1014.14 |
638127.24 |
122934.95 |
9810.94 |
8863.64 |
947.30 |
673636.36 |
119359.94 |
| 77 |
10013.98 |
9016.71 |
997.26 |
647143.96 |
123932.21 |
9794.32 |
8863.64 |
930.68 |
682500.00 |
120290.62 |
| 78 |
10013.98 |
9033.62 |
980.36 |
656177.58 |
124912.56 |
9777.70 |
8863.64 |
914.06 |
691363.64 |
121204.69 |
| 79 |
10013.98 |
9050.56 |
963.42 |
665228.14 |
125875.98 |
9761.08 |
8863.64 |
897.44 |
700227.27 |
122102.13 |
| 80 |
10013.98 |
9067.53 |
946.45 |
674295.66 |
126822.43 |
9744.46 |
8863.64 |
880.82 |
709090.91 |
122982.95 |
| 81 |
10013.98 |
9084.53 |
929.45 |
683380.20 |
127751.87 |
9727.84 |
8863.64 |
864.20 |
717954.55 |
123847.16 |
| 82 |
10013.98 |
9101.56 |
912.41 |
692481.76 |
128664.29 |
9711.22 |
8863.64 |
847.59 |
726818.18 |
124694.74 |
| 83 |
10013.98 |
9118.63 |
895.35 |
701600.39 |
129559.63 |
9694.60 |
8863.64 |
830.97 |
735681.82 |
125525.71 |
| 84 |
10013.98 |
9135.73 |
878.25 |
710736.12 |
130437.88 |
9677.98 |
8863.64 |
814.35 |
744545.45 |
126340.06 |
| 第8年 |
85 |
10013.98 |
9152.86 |
861.12 |
719888.97 |
131299.00 |
9661.36 |
8863.64 |
797.73 |
753409.09 |
127137.78 |
| 86 |
10013.98 |
9170.02 |
843.96 |
729058.99 |
132142.96 |
9644.74 |
8863.64 |
781.11 |
762272.73 |
127918.89 |
| 87 |
10013.98 |
9187.21 |
826.76 |
738246.20 |
132969.72 |
9628.12 |
8863.64 |
764.49 |
771136.36 |
128683.38 |
| 88 |
10013.98 |
9204.44 |
809.54 |
747450.64 |
133779.26 |
9611.51 |
8863.64 |
747.87 |
780000.00 |
129431.25 |
| 89 |
10013.98 |
9221.70 |
792.28 |
756672.34 |
134571.54 |
9594.89 |
8863.64 |
731.25 |
788863.64 |
130162.50 |
| 90 |
10013.98 |
9238.99 |
774.99 |
765911.32 |
135346.53 |
9578.27 |
8863.64 |
714.63 |
797727.27 |
130877.13 |
| 91 |
10013.98 |
9256.31 |
757.67 |
775167.63 |
136104.20 |
9561.65 |
8863.64 |
698.01 |
806590.91 |
131575.14 |
| 92 |
10013.98 |
9273.67 |
740.31 |
784441.30 |
136844.51 |
9545.03 |
8863.64 |
681.39 |
815454.55 |
132256.53 |
| 93 |
10013.98 |
9291.05 |
722.92 |
793732.35 |
137567.43 |
9528.41 |
8863.64 |
664.77 |
824318.18 |
132921.31 |
| 94 |
10013.98 |
9308.47 |
705.50 |
803040.83 |
138272.93 |
9511.79 |
8863.64 |
648.15 |
833181.82 |
133569.46 |
| 95 |
10013.98 |
9325.93 |
688.05 |
812366.75 |
138960.98 |
9495.17 |
8863.64 |
631.53 |
842045.45 |
134200.99 |
| 96 |
10013.98 |
9343.41 |
670.56 |
821710.17 |
139631.54 |
9478.55 |
8863.64 |
614.91 |
850909.09 |
134815.91 |
| 第9年 |
97 |
10013.98 |
9360.93 |
653.04 |
831071.10 |
140284.59 |
9461.93 |
8863.64 |
598.30 |
859772.73 |
135414.20 |
| 98 |
10013.98 |
9378.48 |
635.49 |
840449.58 |
140920.08 |
9445.31 |
8863.64 |
581.68 |
868636.36 |
135995.88 |
| 99 |
10013.98 |
9396.07 |
617.91 |
849845.65 |
141537.99 |
9428.69 |
8863.64 |
565.06 |
877500.00 |
136560.94 |
| 100 |
10013.98 |
9413.69 |
600.29 |
859259.34 |
142138.28 |
9412.07 |
8863.64 |
548.44 |
886363.64 |
137109.37 |
| 101 |
10013.98 |
9431.34 |
582.64 |
868690.68 |
142720.91 |
9395.45 |
8863.64 |
531.82 |
895227.27 |
137641.19 |
| 102 |
10013.98 |
9449.02 |
564.95 |
878139.70 |
143285.87 |
9378.84 |
8863.64 |
515.20 |
904090.91 |
138156.39 |
| 103 |
10013.98 |
9466.74 |
547.24 |
887606.44 |
143833.11 |
9362.22 |
8863.64 |
498.58 |
912954.55 |
138654.97 |
| 104 |
10013.98 |
9484.49 |
529.49 |
897090.93 |
144362.60 |
9345.60 |
8863.64 |
481.96 |
921818.18 |
139136.93 |
| 105 |
10013.98 |
9502.27 |
511.70 |
906593.20 |
144874.30 |
9328.98 |
8863.64 |
465.34 |
930681.82 |
139602.27 |
| 106 |
10013.98 |
9520.09 |
493.89 |
916113.29 |
145368.19 |
9312.36 |
8863.64 |
448.72 |
939545.45 |
140050.99 |
| 107 |
10013.98 |
9537.94 |
476.04 |
925651.22 |
145844.23 |
9295.74 |
8863.64 |
432.10 |
948409.09 |
140483.10 |
| 108 |
10013.98 |
9555.82 |
458.15 |
935207.05 |
146302.38 |
9279.12 |
8863.64 |
415.48 |
957272.73 |
140898.58 |
| 第10年 |
109 |
10013.98 |
9573.74 |
440.24 |
944780.79 |
146742.62 |
9262.50 |
8863.64 |
398.86 |
966136.36 |
141297.44 |
| 110 |
10013.98 |
9591.69 |
422.29 |
954372.48 |
147164.90 |
9245.88 |
8863.64 |
382.24 |
975000.00 |
141679.69 |
| 111 |
10013.98 |
9609.67 |
404.30 |
963982.15 |
147569.20 |
9229.26 |
8863.64 |
365.62 |
983863.64 |
142045.31 |
| 112 |
10013.98 |
9627.69 |
386.28 |
973609.84 |
147955.49 |
9212.64 |
8863.64 |
349.01 |
992727.27 |
142394.32 |
| 113 |
10013.98 |
9645.74 |
368.23 |
983255.59 |
148323.72 |
9196.02 |
8863.64 |
332.39 |
1001590.91 |
142726.70 |
| 114 |
10013.98 |
9663.83 |
350.15 |
992919.42 |
148673.86 |
9179.40 |
8863.64 |
315.77 |
1010454.55 |
143042.47 |
| 115 |
10013.98 |
9681.95 |
332.03 |
1002601.37 |
149005.89 |
9162.78 |
8863.64 |
299.15 |
1019318.18 |
143341.62 |
| 116 |
10013.98 |
9700.10 |
313.87 |
1012301.47 |
149319.76 |
9146.16 |
8863.64 |
282.53 |
1028181.82 |
143624.15 |
| 117 |
10013.98 |
9718.29 |
295.68 |
1022019.76 |
149615.45 |
9129.55 |
8863.64 |
265.91 |
1037045.45 |
143890.06 |
| 118 |
10013.98 |
9736.51 |
277.46 |
1031756.28 |
149892.91 |
9112.93 |
8863.64 |
249.29 |
1045909.09 |
144139.35 |
| 119 |
10013.98 |
9754.77 |
259.21 |
1041511.05 |
150152.12 |
9096.31 |
8863.64 |
232.67 |
1054772.73 |
144372.02 |
| 120 |
10013.98 |
9773.06 |
240.92 |
1051284.10 |
150393.03 |
9079.69 |
8863.64 |
216.05 |
1063636.36 |
144588.07 |
| 第11年 |
121 |
10013.98 |
9791.38 |
222.59 |
1061075.49 |
150615.63 |
9063.07 |
8863.64 |
199.43 |
1072500.00 |
144787.50 |
| 122 |
10013.98 |
9809.74 |
204.23 |
1070885.23 |
150819.86 |
9046.45 |
8863.64 |
182.81 |
1081363.64 |
144970.31 |
| 123 |
10013.98 |
9828.14 |
185.84 |
1080713.37 |
151005.70 |
9029.83 |
8863.64 |
166.19 |
1090227.27 |
145136.51 |
| 124 |
10013.98 |
9846.56 |
167.41 |
1090559.93 |
151173.11 |
9013.21 |
8863.64 |
149.57 |
1099090.91 |
145286.08 |
| 125 |
10013.98 |
9865.03 |
148.95 |
1100424.96 |
151322.06 |
8996.59 |
8863.64 |
132.95 |
1107954.55 |
145419.03 |
| 126 |
10013.98 |
9883.52 |
130.45 |
1110308.48 |
151452.52 |
8979.97 |
8863.64 |
116.34 |
1116818.18 |
145535.37 |
| 127 |
10013.98 |
9902.05 |
111.92 |
1120210.53 |
151564.44 |
8963.35 |
8863.64 |
99.72 |
1125681.82 |
145635.09 |
| 128 |
10013.98 |
9920.62 |
93.36 |
1130131.16 |
151657.79 |
8946.73 |
8863.64 |
83.10 |
1134545.45 |
145718.18 |
| 129 |
10013.98 |
9939.22 |
74.75 |
1140070.38 |
151732.55 |
8930.11 |
8863.64 |
66.48 |
1143409.09 |
145784.66 |
| 130 |
10013.98 |
9957.86 |
56.12 |
1150028.24 |
151788.67 |
8913.49 |
8863.64 |
49.86 |
1152272.73 |
145834.52 |
| 131 |
10013.98 |
9976.53 |
37.45 |
1160004.76 |
151826.11 |
8896.87 |
8863.64 |
33.24 |
1161136.36 |
145867.76 |
| 132 |
10013.98 |
9995.24 |
18.74 |
1170000.00 |
151844.85 |
8880.26 |
8863.64 |
16.62 |
1170000.00 |
145884.37 |
|
汇总：
|
等额本息
总利息：151844.85元 总还款：1321844.85元
|
等额本金
总利息：145884.37元 总还款：1315884.37元
|
|
年利率为：2.25%，折扣： 不打折，贷款：117.0万，
分132期(11年)， 等额本息比等额本金多：5960.48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。。