| 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 |
8746.49 |
5730.66 |
3015.83 |
5730.66 |
3015.83 |
10137.05 |
7121.21 |
3015.83 |
7121.21 |
3015.83 |
| 2 |
8746.49 |
5749.05 |
2997.45 |
11479.71 |
6013.28 |
10114.20 |
7121.21 |
2992.99 |
14242.42 |
6008.82 |
| 3 |
8746.49 |
5767.49 |
2979.00 |
17247.20 |
8992.28 |
10091.35 |
7121.21 |
2970.14 |
21363.64 |
8978.96 |
| 4 |
8746.49 |
5786.00 |
2960.50 |
23033.20 |
11952.78 |
10068.50 |
7121.21 |
2947.29 |
28484.85 |
11926.25 |
| 5 |
8746.49 |
5804.56 |
2941.94 |
28837.76 |
14894.72 |
10045.66 |
7121.21 |
2924.44 |
35606.06 |
14850.69 |
| 6 |
8746.49 |
5823.18 |
2923.31 |
34660.94 |
17818.03 |
10022.81 |
7121.21 |
2901.60 |
42727.27 |
17752.29 |
| 7 |
8746.49 |
5841.86 |
2904.63 |
40502.80 |
20722.66 |
9999.96 |
7121.21 |
2878.75 |
49848.48 |
20631.04 |
| 8 |
8746.49 |
5860.61 |
2885.89 |
46363.41 |
23608.55 |
9977.11 |
7121.21 |
2855.90 |
56969.70 |
23486.94 |
| 9 |
8746.49 |
5879.41 |
2867.08 |
52242.82 |
26475.63 |
9954.27 |
7121.21 |
2833.06 |
64090.91 |
26320.00 |
| 10 |
8746.49 |
5898.27 |
2848.22 |
58141.09 |
29323.85 |
9931.42 |
7121.21 |
2810.21 |
71212.12 |
29130.21 |
| 11 |
8746.49 |
5917.20 |
2829.30 |
64058.29 |
32153.15 |
9908.57 |
7121.21 |
2787.36 |
78333.33 |
31917.57 |
| 12 |
8746.49 |
5936.18 |
2810.31 |
69994.47 |
34963.46 |
9885.73 |
7121.21 |
2764.51 |
85454.55 |
34682.08 |
| 第2年 |
13 |
8746.49 |
5955.23 |
2791.27 |
75949.70 |
37754.73 |
9862.88 |
7121.21 |
2741.67 |
92575.76 |
37423.75 |
| 14 |
8746.49 |
5974.33 |
2772.16 |
81924.03 |
40526.89 |
9840.03 |
7121.21 |
2718.82 |
99696.97 |
40142.57 |
| 15 |
8746.49 |
5993.50 |
2752.99 |
87917.53 |
43279.88 |
9817.18 |
7121.21 |
2695.97 |
106818.18 |
42838.54 |
| 16 |
8746.49 |
6012.73 |
2733.76 |
93930.26 |
46013.65 |
9794.34 |
7121.21 |
2673.12 |
113939.39 |
45511.67 |
| 17 |
8746.49 |
6032.02 |
2714.47 |
99962.28 |
48728.12 |
9771.49 |
7121.21 |
2650.28 |
121060.61 |
48161.94 |
| 18 |
8746.49 |
6051.37 |
2695.12 |
106013.66 |
51423.24 |
9748.64 |
7121.21 |
2627.43 |
128181.82 |
50789.37 |
| 19 |
8746.49 |
6070.79 |
2675.71 |
112084.44 |
54098.95 |
9725.80 |
7121.21 |
2604.58 |
135303.03 |
53393.96 |
| 20 |
8746.49 |
6090.27 |
2656.23 |
118174.71 |
56755.18 |
9702.95 |
7121.21 |
2581.74 |
142424.24 |
55975.69 |
| 21 |
8746.49 |
6109.80 |
2636.69 |
124284.52 |
59391.87 |
9680.10 |
7121.21 |
2558.89 |
149545.45 |
58534.58 |
| 22 |
8746.49 |
6129.41 |
2617.09 |
130413.92 |
62008.96 |
9657.25 |
7121.21 |
2536.04 |
156666.67 |
61070.62 |
| 23 |
8746.49 |
6149.07 |
2597.42 |
136562.99 |
64606.38 |
9634.41 |
7121.21 |
2513.19 |
163787.88 |
63583.82 |
| 24 |
8746.49 |
6168.80 |
2577.69 |
142731.80 |
67184.07 |
9611.56 |
7121.21 |
2490.35 |
170909.09 |
66074.17 |
| 第3年 |
25 |
8746.49 |
6188.59 |
2557.90 |
148920.39 |
69741.97 |
9588.71 |
7121.21 |
2467.50 |
178030.30 |
68541.67 |
| 26 |
8746.49 |
6208.45 |
2538.05 |
155128.84 |
72280.02 |
9565.86 |
7121.21 |
2444.65 |
185151.52 |
70986.32 |
| 27 |
8746.49 |
6228.37 |
2518.13 |
161357.20 |
74798.15 |
9543.02 |
7121.21 |
2421.81 |
192272.73 |
73408.12 |
| 28 |
8746.49 |
6248.35 |
2498.15 |
167605.55 |
77296.29 |
9520.17 |
7121.21 |
2398.96 |
199393.94 |
75807.08 |
| 29 |
8746.49 |
6268.40 |
2478.10 |
173873.95 |
79774.39 |
9497.32 |
7121.21 |
2376.11 |
206515.15 |
78183.19 |
| 30 |
8746.49 |
6288.51 |
2457.99 |
180162.45 |
82232.38 |
9474.48 |
7121.21 |
2353.26 |
213636.36 |
80536.46 |
| 31 |
8746.49 |
6308.68 |
2437.81 |
186471.13 |
84670.19 |
9451.63 |
7121.21 |
2330.42 |
220757.58 |
82866.87 |
| 32 |
8746.49 |
6328.92 |
2417.57 |
192800.06 |
87087.76 |
9428.78 |
7121.21 |
2307.57 |
227878.79 |
85174.44 |
| 33 |
8746.49 |
6349.23 |
2397.27 |
199149.29 |
89485.03 |
9405.93 |
7121.21 |
2284.72 |
235000.00 |
87459.17 |
| 34 |
8746.49 |
6369.60 |
2376.90 |
205518.88 |
91861.93 |
9383.09 |
7121.21 |
2261.87 |
242121.21 |
89721.04 |
| 35 |
8746.49 |
6390.03 |
2356.46 |
211908.92 |
94218.39 |
9360.24 |
7121.21 |
2239.03 |
249242.42 |
91960.07 |
| 36 |
8746.49 |
6410.54 |
2335.96 |
218319.45 |
96554.35 |
9337.39 |
7121.21 |
2216.18 |
256363.64 |
94176.25 |
| 第4年 |
37 |
8746.49 |
6431.10 |
2315.39 |
224750.56 |
98869.74 |
9314.55 |
7121.21 |
2193.33 |
263484.85 |
96369.58 |
| 38 |
8746.49 |
6451.74 |
2294.76 |
231202.29 |
101164.50 |
9291.70 |
7121.21 |
2170.49 |
270606.06 |
98540.07 |
| 39 |
8746.49 |
6472.44 |
2274.06 |
237674.73 |
103438.56 |
9268.85 |
7121.21 |
2147.64 |
277727.27 |
100687.71 |
| 40 |
8746.49 |
6493.20 |
2253.29 |
244167.93 |
105691.85 |
9246.00 |
7121.21 |
2124.79 |
284848.48 |
102812.50 |
| 41 |
8746.49 |
6514.03 |
2232.46 |
250681.96 |
107924.31 |
9223.16 |
7121.21 |
2101.94 |
291969.70 |
104914.44 |
| 42 |
8746.49 |
6534.93 |
2211.56 |
257216.89 |
110135.87 |
9200.31 |
7121.21 |
2079.10 |
299090.91 |
106993.54 |
| 43 |
8746.49 |
6555.90 |
2190.60 |
263772.79 |
112326.47 |
9177.46 |
7121.21 |
2056.25 |
306212.12 |
109049.79 |
| 44 |
8746.49 |
6576.93 |
2169.56 |
270349.72 |
114496.03 |
9154.61 |
7121.21 |
2033.40 |
313333.33 |
111083.19 |
| 45 |
8746.49 |
6598.03 |
2148.46 |
276947.76 |
116644.49 |
9131.77 |
7121.21 |
2010.56 |
320454.55 |
113093.75 |
| 46 |
8746.49 |
6619.20 |
2127.29 |
283566.96 |
118771.78 |
9108.92 |
7121.21 |
1987.71 |
327575.76 |
115081.46 |
| 47 |
8746.49 |
6640.44 |
2106.06 |
290207.40 |
120877.84 |
9086.07 |
7121.21 |
1964.86 |
334696.97 |
117046.32 |
| 48 |
8746.49 |
6661.74 |
2084.75 |
296869.14 |
122962.59 |
9063.23 |
7121.21 |
1942.01 |
341818.18 |
118988.33 |
| 第5年 |
49 |
8746.49 |
6683.12 |
2063.38 |
303552.26 |
125025.97 |
9040.38 |
7121.21 |
1919.17 |
348939.39 |
120907.50 |
| 50 |
8746.49 |
6704.56 |
2041.94 |
310256.81 |
127067.91 |
9017.53 |
7121.21 |
1896.32 |
356060.61 |
122803.82 |
| 51 |
8746.49 |
6726.07 |
2020.43 |
316982.88 |
129088.33 |
8994.68 |
7121.21 |
1873.47 |
363181.82 |
124677.29 |
| 52 |
8746.49 |
6747.65 |
1998.85 |
323730.53 |
131087.18 |
8971.84 |
7121.21 |
1850.62 |
370303.03 |
126527.92 |
| 53 |
8746.49 |
6769.30 |
1977.20 |
330499.83 |
133064.38 |
8948.99 |
7121.21 |
1827.78 |
377424.24 |
128355.69 |
| 54 |
8746.49 |
6791.01 |
1955.48 |
337290.84 |
135019.86 |
8926.14 |
7121.21 |
1804.93 |
384545.45 |
130160.62 |
| 55 |
8746.49 |
6812.80 |
1933.69 |
344103.64 |
136953.55 |
8903.30 |
7121.21 |
1782.08 |
391666.67 |
131942.71 |
| 56 |
8746.49 |
6834.66 |
1911.83 |
350938.30 |
138865.38 |
8880.45 |
7121.21 |
1759.24 |
398787.88 |
133701.94 |
| 57 |
8746.49 |
6856.59 |
1889.91 |
357794.89 |
140755.29 |
8857.60 |
7121.21 |
1736.39 |
405909.09 |
135438.33 |
| 58 |
8746.49 |
6878.59 |
1867.91 |
364673.48 |
142623.20 |
8834.75 |
7121.21 |
1713.54 |
413030.30 |
137151.87 |
| 59 |
8746.49 |
6900.66 |
1845.84 |
371574.13 |
144469.04 |
8811.91 |
7121.21 |
1690.69 |
420151.52 |
138842.57 |
| 60 |
8746.49 |
6922.79 |
1823.70 |
378496.93 |
146292.74 |
8789.06 |
7121.21 |
1667.85 |
427272.73 |
140510.42 |
| 第6年 |
61 |
8746.49 |
6945.01 |
1801.49 |
385441.93 |
148094.23 |
8766.21 |
7121.21 |
1645.00 |
434393.94 |
142155.42 |
| 62 |
8746.49 |
6967.29 |
1779.21 |
392409.22 |
149873.43 |
8743.36 |
7121.21 |
1622.15 |
441515.15 |
143777.57 |
| 63 |
8746.49 |
6989.64 |
1756.85 |
399398.86 |
151630.29 |
8720.52 |
7121.21 |
1599.31 |
448636.36 |
145376.87 |
| 64 |
8746.49 |
7012.07 |
1734.43 |
406410.93 |
153364.71 |
8697.67 |
7121.21 |
1576.46 |
455757.58 |
146953.33 |
| 65 |
8746.49 |
7034.56 |
1711.93 |
413445.49 |
155076.65 |
8674.82 |
7121.21 |
1553.61 |
462878.79 |
148506.94 |
| 66 |
8746.49 |
7057.13 |
1689.36 |
420502.62 |
156766.01 |
8651.98 |
7121.21 |
1530.76 |
470000.00 |
150037.71 |
| 67 |
8746.49 |
7079.77 |
1666.72 |
427582.40 |
158432.73 |
8629.13 |
7121.21 |
1507.92 |
477121.21 |
151545.62 |
| 68 |
8746.49 |
7102.49 |
1644.01 |
434684.89 |
160076.74 |
8606.28 |
7121.21 |
1485.07 |
484242.42 |
153030.69 |
| 69 |
8746.49 |
7125.28 |
1621.22 |
441810.16 |
161697.96 |
8583.43 |
7121.21 |
1462.22 |
491363.64 |
154492.92 |
| 70 |
8746.49 |
7148.14 |
1598.36 |
448958.30 |
163296.31 |
8560.59 |
7121.21 |
1439.37 |
498484.85 |
155932.29 |
| 71 |
8746.49 |
7171.07 |
1575.43 |
456129.36 |
164871.74 |
8537.74 |
7121.21 |
1416.53 |
505606.06 |
157348.82 |
| 72 |
8746.49 |
7194.08 |
1552.42 |
463323.44 |
166424.16 |
8514.89 |
7121.21 |
1393.68 |
512727.27 |
158742.50 |
| 第7年 |
73 |
8746.49 |
7217.16 |
1529.34 |
470540.60 |
167953.50 |
8492.05 |
7121.21 |
1370.83 |
519848.48 |
160113.33 |
| 74 |
8746.49 |
7240.31 |
1506.18 |
477780.91 |
169459.68 |
8469.20 |
7121.21 |
1347.99 |
526969.70 |
161461.32 |
| 75 |
8746.49 |
7263.54 |
1482.95 |
485044.45 |
170942.63 |
8446.35 |
7121.21 |
1325.14 |
534090.91 |
162786.46 |
| 76 |
8746.49 |
7286.85 |
1459.65 |
492331.30 |
172402.28 |
8423.50 |
7121.21 |
1302.29 |
541212.12 |
164088.75 |
| 77 |
8746.49 |
7310.22 |
1436.27 |
499641.52 |
173838.55 |
8400.66 |
7121.21 |
1279.44 |
548333.33 |
165368.19 |
| 78 |
8746.49 |
7333.68 |
1412.82 |
506975.20 |
175251.37 |
8377.81 |
7121.21 |
1256.60 |
555454.55 |
166624.79 |
| 79 |
8746.49 |
7357.21 |
1389.29 |
514332.40 |
176640.65 |
8354.96 |
7121.21 |
1233.75 |
562575.76 |
167858.54 |
| 80 |
8746.49 |
7380.81 |
1365.68 |
521713.22 |
178006.34 |
8332.11 |
7121.21 |
1210.90 |
569696.97 |
169069.44 |
| 81 |
8746.49 |
7404.49 |
1342.00 |
529117.71 |
179348.34 |
8309.27 |
7121.21 |
1188.06 |
576818.18 |
170257.50 |
| 82 |
8746.49 |
7428.25 |
1318.25 |
536545.95 |
180666.59 |
8286.42 |
7121.21 |
1165.21 |
583939.39 |
171422.71 |
| 83 |
8746.49 |
7452.08 |
1294.42 |
543998.03 |
181961.00 |
8263.57 |
7121.21 |
1142.36 |
591060.61 |
172565.07 |
| 84 |
8746.49 |
7475.99 |
1270.51 |
551474.02 |
183231.51 |
8240.73 |
7121.21 |
1119.51 |
598181.82 |
173684.58 |
| 第8年 |
85 |
8746.49 |
7499.97 |
1246.52 |
558973.99 |
184478.03 |
8217.88 |
7121.21 |
1096.67 |
605303.03 |
174781.25 |
| 86 |
8746.49 |
7524.04 |
1222.46 |
566498.03 |
185700.49 |
8195.03 |
7121.21 |
1073.82 |
612424.24 |
175855.07 |
| 87 |
8746.49 |
7548.18 |
1198.32 |
574046.21 |
186898.81 |
8172.18 |
7121.21 |
1050.97 |
619545.45 |
176906.04 |
| 88 |
8746.49 |
7572.39 |
1174.10 |
581618.60 |
188072.91 |
8149.34 |
7121.21 |
1028.12 |
626666.67 |
177934.17 |
| 89 |
8746.49 |
7596.69 |
1149.81 |
589215.29 |
189222.72 |
8126.49 |
7121.21 |
1005.28 |
633787.88 |
178939.44 |
| 90 |
8746.49 |
7621.06 |
1125.43 |
596836.35 |
190348.15 |
8103.64 |
7121.21 |
982.43 |
640909.09 |
179921.87 |
| 91 |
8746.49 |
7645.51 |
1100.98 |
604481.86 |
191449.13 |
8080.80 |
7121.21 |
959.58 |
648030.30 |
180881.46 |
| 92 |
8746.49 |
7670.04 |
1076.45 |
612151.90 |
192525.59 |
8057.95 |
7121.21 |
936.74 |
655151.52 |
181818.19 |
| 93 |
8746.49 |
7694.65 |
1051.85 |
619846.55 |
193577.44 |
8035.10 |
7121.21 |
913.89 |
662272.73 |
182732.08 |
| 94 |
8746.49 |
7719.34 |
1027.16 |
627565.88 |
194604.59 |
8012.25 |
7121.21 |
891.04 |
669393.94 |
183623.12 |
| 95 |
8746.49 |
7744.10 |
1002.39 |
635309.98 |
195606.99 |
7989.41 |
7121.21 |
868.19 |
676515.15 |
184491.32 |
| 96 |
8746.49 |
7768.95 |
977.55 |
643078.93 |
196584.53 |
7966.56 |
7121.21 |
845.35 |
683636.36 |
185336.67 |
| 第9年 |
97 |
8746.49 |
7793.87 |
952.62 |
650872.80 |
197537.16 |
7943.71 |
7121.21 |
822.50 |
690757.58 |
186159.17 |
| 98 |
8746.49 |
7818.88 |
927.62 |
658691.68 |
198464.77 |
7920.86 |
7121.21 |
799.65 |
697878.79 |
186958.82 |
| 99 |
8746.49 |
7843.96 |
902.53 |
666535.65 |
199367.30 |
7898.02 |
7121.21 |
776.81 |
705000.00 |
187735.62 |
| 100 |
8746.49 |
7869.13 |
877.36 |
674404.77 |
200244.67 |
7875.17 |
7121.21 |
753.96 |
712121.21 |
188489.58 |
| 101 |
8746.49 |
7894.38 |
852.12 |
682299.15 |
201096.79 |
7852.32 |
7121.21 |
731.11 |
719242.42 |
189220.69 |
| 102 |
8746.49 |
7919.70 |
826.79 |
690218.86 |
201923.58 |
7829.48 |
7121.21 |
708.26 |
726363.64 |
189928.96 |
| 103 |
8746.49 |
7945.11 |
801.38 |
698163.97 |
202724.96 |
7806.63 |
7121.21 |
685.42 |
733484.85 |
190614.37 |
| 104 |
8746.49 |
7970.60 |
775.89 |
706134.57 |
203500.85 |
7783.78 |
7121.21 |
662.57 |
740606.06 |
191276.94 |
| 105 |
8746.49 |
7996.18 |
750.32 |
714130.75 |
204251.17 |
7760.93 |
7121.21 |
639.72 |
747727.27 |
191916.67 |
| 106 |
8746.49 |
8021.83 |
724.66 |
722152.58 |
204975.83 |
7738.09 |
7121.21 |
616.87 |
754848.48 |
192533.54 |
| 107 |
8746.49 |
8047.57 |
698.93 |
730200.15 |
205674.76 |
7715.24 |
7121.21 |
594.03 |
761969.70 |
193127.57 |
| 108 |
8746.49 |
8073.39 |
673.11 |
738273.53 |
206347.86 |
7692.39 |
7121.21 |
571.18 |
769090.91 |
193698.75 |
| 第10年 |
109 |
8746.49 |
8099.29 |
647.21 |
746372.82 |
206995.07 |
7669.55 |
7121.21 |
548.33 |
776212.12 |
194247.08 |
| 110 |
8746.49 |
8125.27 |
621.22 |
754498.10 |
207616.29 |
7646.70 |
7121.21 |
525.49 |
783333.33 |
194772.57 |
| 111 |
8746.49 |
8151.34 |
595.15 |
762649.44 |
208211.44 |
7623.85 |
7121.21 |
502.64 |
790454.55 |
195275.21 |
| 112 |
8746.49 |
8177.49 |
569.00 |
770826.93 |
208780.44 |
7601.00 |
7121.21 |
479.79 |
797575.76 |
195755.00 |
| 113 |
8746.49 |
8203.73 |
542.76 |
779030.66 |
209323.21 |
7578.16 |
7121.21 |
456.94 |
804696.97 |
196211.94 |
| 114 |
8746.49 |
8230.05 |
516.44 |
787260.71 |
209839.65 |
7555.31 |
7121.21 |
434.10 |
811818.18 |
196646.04 |
| 115 |
8746.49 |
8256.46 |
490.04 |
795517.17 |
210329.69 |
7532.46 |
7121.21 |
411.25 |
818939.39 |
197057.29 |
| 116 |
8746.49 |
8282.95 |
463.55 |
803800.12 |
210793.24 |
7509.61 |
7121.21 |
388.40 |
826060.61 |
197445.69 |
| 117 |
8746.49 |
8309.52 |
436.97 |
812109.64 |
211230.21 |
7486.77 |
7121.21 |
365.56 |
833181.82 |
197811.25 |
| 118 |
8746.49 |
8336.18 |
410.31 |
820445.82 |
211640.53 |
7463.92 |
7121.21 |
342.71 |
840303.03 |
198153.96 |
| 119 |
8746.49 |
8362.92 |
383.57 |
828808.74 |
212024.10 |
7441.07 |
7121.21 |
319.86 |
847424.24 |
198473.82 |
| 120 |
8746.49 |
8389.76 |
356.74 |
837198.50 |
212380.84 |
7418.23 |
7121.21 |
297.01 |
854545.45 |
198770.83 |
| 第11年 |
121 |
8746.49 |
8416.67 |
329.82 |
845615.17 |
212710.66 |
7395.38 |
7121.21 |
274.17 |
861666.67 |
199045.00 |
| 122 |
8746.49 |
8443.68 |
302.82 |
854058.85 |
213013.47 |
7372.53 |
7121.21 |
251.32 |
868787.88 |
199296.32 |
| 123 |
8746.49 |
8470.77 |
275.73 |
862529.61 |
213289.20 |
7349.68 |
7121.21 |
228.47 |
875909.09 |
199524.79 |
| 124 |
8746.49 |
8497.94 |
248.55 |
871027.56 |
213537.75 |
7326.84 |
7121.21 |
205.62 |
883030.30 |
199730.42 |
| 125 |
8746.49 |
8525.21 |
221.29 |
879552.76 |
213759.04 |
7303.99 |
7121.21 |
182.78 |
890151.52 |
199913.19 |
| 126 |
8746.49 |
8552.56 |
193.93 |
888105.32 |
213952.97 |
7281.14 |
7121.21 |
159.93 |
897272.73 |
200073.12 |
| 127 |
8746.49 |
8580.00 |
166.50 |
896685.32 |
214119.47 |
7258.30 |
7121.21 |
137.08 |
904393.94 |
200210.21 |
| 128 |
8746.49 |
8607.53 |
138.97 |
905292.85 |
214258.44 |
7235.45 |
7121.21 |
114.24 |
911515.15 |
200324.44 |
| 129 |
8746.49 |
8635.14 |
111.35 |
913927.99 |
214369.79 |
7212.60 |
7121.21 |
91.39 |
918636.36 |
200415.83 |
| 130 |
8746.49 |
8662.85 |
83.65 |
922590.84 |
214453.44 |
7189.75 |
7121.21 |
68.54 |
925757.58 |
200484.37 |
| 131 |
8746.49 |
8690.64 |
55.85 |
931281.48 |
214509.29 |
7166.91 |
7121.21 |
45.69 |
932878.79 |
200530.07 |
| 132 |
8746.49 |
8718.52 |
27.97 |
940000.00 |
214537.26 |
7144.06 |
7121.21 |
22.85 |
940000.00 |
200552.92 |
|
汇总：
|
等额本息
总利息：214537.26元 总还款：1154537.26元
|
等额本金
总利息：200552.92元 总还款：1140552.92元
|
|
年利率为：3.85%，折扣： 不打折，贷款：94.0万，
分132期(11年)， 等额本息比等额本金多：13984.35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。。