| 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 |
8648.65 |
5543.65 |
3105.00 |
5543.65 |
3105.00 |
10074.70 |
6969.70 |
3105.00 |
6969.70 |
3105.00 |
| 2 |
8648.65 |
5562.36 |
3086.29 |
11106.02 |
6191.29 |
10051.17 |
6969.70 |
3081.48 |
13939.39 |
6186.48 |
| 3 |
8648.65 |
5581.14 |
3067.52 |
16687.15 |
9258.81 |
10027.65 |
6969.70 |
3057.95 |
20909.09 |
9244.43 |
| 4 |
8648.65 |
5599.97 |
3048.68 |
22287.12 |
12307.49 |
10004.13 |
6969.70 |
3034.43 |
27878.79 |
12278.86 |
| 5 |
8648.65 |
5618.87 |
3029.78 |
27906.00 |
15337.27 |
9980.61 |
6969.70 |
3010.91 |
34848.48 |
15289.77 |
| 6 |
8648.65 |
5637.84 |
3010.82 |
33543.83 |
18348.09 |
9957.08 |
6969.70 |
2987.39 |
41818.18 |
18277.16 |
| 7 |
8648.65 |
5656.86 |
2991.79 |
39200.70 |
21339.88 |
9933.56 |
6969.70 |
2963.86 |
48787.88 |
21241.02 |
| 8 |
8648.65 |
5675.96 |
2972.70 |
44876.65 |
24312.57 |
9910.04 |
6969.70 |
2940.34 |
55757.58 |
24181.36 |
| 9 |
8648.65 |
5695.11 |
2953.54 |
50571.76 |
27266.11 |
9886.52 |
6969.70 |
2916.82 |
62727.27 |
27098.18 |
| 10 |
8648.65 |
5714.33 |
2934.32 |
56286.10 |
30200.44 |
9862.99 |
6969.70 |
2893.30 |
69696.97 |
29991.48 |
| 11 |
8648.65 |
5733.62 |
2915.03 |
62019.72 |
33115.47 |
9839.47 |
6969.70 |
2869.77 |
76666.67 |
32861.25 |
| 12 |
8648.65 |
5752.97 |
2895.68 |
67772.68 |
36011.15 |
9815.95 |
6969.70 |
2846.25 |
83636.36 |
35707.50 |
| 第2年 |
13 |
8648.65 |
5772.39 |
2876.27 |
73545.07 |
38887.42 |
9792.42 |
6969.70 |
2822.73 |
90606.06 |
38530.23 |
| 14 |
8648.65 |
5791.87 |
2856.79 |
79336.94 |
41744.21 |
9768.90 |
6969.70 |
2799.20 |
97575.76 |
41329.43 |
| 15 |
8648.65 |
5811.42 |
2837.24 |
85148.35 |
44581.44 |
9745.38 |
6969.70 |
2775.68 |
104545.45 |
44105.11 |
| 16 |
8648.65 |
5831.03 |
2817.62 |
90979.38 |
47399.07 |
9721.86 |
6969.70 |
2752.16 |
111515.15 |
46857.27 |
| 17 |
8648.65 |
5850.71 |
2797.94 |
96830.09 |
50197.01 |
9698.33 |
6969.70 |
2728.64 |
118484.85 |
49585.91 |
| 18 |
8648.65 |
5870.45 |
2778.20 |
102700.55 |
52975.21 |
9674.81 |
6969.70 |
2705.11 |
125454.55 |
52291.02 |
| 19 |
8648.65 |
5890.27 |
2758.39 |
108590.81 |
55733.60 |
9651.29 |
6969.70 |
2681.59 |
132424.24 |
54972.61 |
| 20 |
8648.65 |
5910.15 |
2738.51 |
114500.96 |
58472.10 |
9627.77 |
6969.70 |
2658.07 |
139393.94 |
57630.68 |
| 21 |
8648.65 |
5930.09 |
2718.56 |
120431.05 |
61190.66 |
9604.24 |
6969.70 |
2634.55 |
146363.64 |
60265.23 |
| 22 |
8648.65 |
5950.11 |
2698.55 |
126381.16 |
63889.21 |
9580.72 |
6969.70 |
2611.02 |
153333.33 |
62876.25 |
| 23 |
8648.65 |
5970.19 |
2678.46 |
132351.35 |
66567.67 |
9557.20 |
6969.70 |
2587.50 |
160303.03 |
65463.75 |
| 24 |
8648.65 |
5990.34 |
2658.31 |
138341.69 |
69225.98 |
9533.67 |
6969.70 |
2563.98 |
167272.73 |
68027.73 |
| 第3年 |
25 |
8648.65 |
6010.56 |
2638.10 |
144352.25 |
71864.08 |
9510.15 |
6969.70 |
2540.45 |
174242.42 |
70568.18 |
| 26 |
8648.65 |
6030.84 |
2617.81 |
150383.09 |
74481.89 |
9486.63 |
6969.70 |
2516.93 |
181212.12 |
73085.11 |
| 27 |
8648.65 |
6051.20 |
2597.46 |
156434.29 |
77079.35 |
9463.11 |
6969.70 |
2493.41 |
188181.82 |
75578.52 |
| 28 |
8648.65 |
6071.62 |
2577.03 |
162505.90 |
79656.38 |
9439.58 |
6969.70 |
2469.89 |
195151.52 |
78048.41 |
| 29 |
8648.65 |
6092.11 |
2556.54 |
168598.02 |
82212.93 |
9416.06 |
6969.70 |
2446.36 |
202121.21 |
80494.77 |
| 30 |
8648.65 |
6112.67 |
2535.98 |
174710.69 |
84748.91 |
9392.54 |
6969.70 |
2422.84 |
209090.91 |
82917.61 |
| 31 |
8648.65 |
6133.30 |
2515.35 |
180843.99 |
87264.26 |
9369.02 |
6969.70 |
2399.32 |
216060.61 |
85316.93 |
| 32 |
8648.65 |
6154.00 |
2494.65 |
186997.99 |
89758.91 |
9345.49 |
6969.70 |
2375.80 |
223030.30 |
87692.73 |
| 33 |
8648.65 |
6174.77 |
2473.88 |
193172.76 |
92232.79 |
9321.97 |
6969.70 |
2352.27 |
230000.00 |
90045.00 |
| 34 |
8648.65 |
6195.61 |
2453.04 |
199368.37 |
94685.84 |
9298.45 |
6969.70 |
2328.75 |
236969.70 |
92373.75 |
| 35 |
8648.65 |
6216.52 |
2432.13 |
205584.89 |
97117.97 |
9274.92 |
6969.70 |
2305.23 |
243939.39 |
94678.98 |
| 36 |
8648.65 |
6237.50 |
2411.15 |
211822.40 |
99529.12 |
9251.40 |
6969.70 |
2281.70 |
250909.09 |
96960.68 |
| 第4年 |
37 |
8648.65 |
6258.55 |
2390.10 |
218080.95 |
101919.22 |
9227.88 |
6969.70 |
2258.18 |
257878.79 |
99218.86 |
| 38 |
8648.65 |
6279.68 |
2368.98 |
224360.63 |
104288.19 |
9204.36 |
6969.70 |
2234.66 |
264848.48 |
101453.52 |
| 39 |
8648.65 |
6300.87 |
2347.78 |
230661.50 |
106635.98 |
9180.83 |
6969.70 |
2211.14 |
271818.18 |
103664.66 |
| 40 |
8648.65 |
6322.14 |
2326.52 |
236983.63 |
108962.49 |
9157.31 |
6969.70 |
2187.61 |
278787.88 |
105852.27 |
| 41 |
8648.65 |
6343.47 |
2305.18 |
243327.11 |
111267.67 |
9133.79 |
6969.70 |
2164.09 |
285757.58 |
108016.36 |
| 42 |
8648.65 |
6364.88 |
2283.77 |
249691.99 |
113551.45 |
9110.27 |
6969.70 |
2140.57 |
292727.27 |
110156.93 |
| 43 |
8648.65 |
6386.36 |
2262.29 |
256078.35 |
115813.74 |
9086.74 |
6969.70 |
2117.05 |
299696.97 |
112273.98 |
| 44 |
8648.65 |
6407.92 |
2240.74 |
262486.27 |
118054.47 |
9063.22 |
6969.70 |
2093.52 |
306666.67 |
114367.50 |
| 45 |
8648.65 |
6429.54 |
2219.11 |
268915.81 |
120273.58 |
9039.70 |
6969.70 |
2070.00 |
313636.36 |
116437.50 |
| 46 |
8648.65 |
6451.24 |
2197.41 |
275367.06 |
122470.99 |
9016.17 |
6969.70 |
2046.48 |
320606.06 |
118483.98 |
| 47 |
8648.65 |
6473.02 |
2175.64 |
281840.07 |
124646.62 |
8992.65 |
6969.70 |
2022.95 |
327575.76 |
120506.93 |
| 48 |
8648.65 |
6494.86 |
2153.79 |
288334.94 |
126800.41 |
8969.13 |
6969.70 |
1999.43 |
334545.45 |
122506.36 |
| 第5年 |
49 |
8648.65 |
6516.78 |
2131.87 |
294851.72 |
128932.28 |
8945.61 |
6969.70 |
1975.91 |
341515.15 |
124482.27 |
| 50 |
8648.65 |
6538.78 |
2109.88 |
301390.50 |
131042.16 |
8922.08 |
6969.70 |
1952.39 |
348484.85 |
126434.66 |
| 51 |
8648.65 |
6560.85 |
2087.81 |
307951.34 |
133129.97 |
8898.56 |
6969.70 |
1928.86 |
355454.55 |
128363.52 |
| 52 |
8648.65 |
6582.99 |
2065.66 |
314534.33 |
135195.63 |
8875.04 |
6969.70 |
1905.34 |
362424.24 |
130268.86 |
| 53 |
8648.65 |
6605.21 |
2043.45 |
321139.54 |
137239.08 |
8851.52 |
6969.70 |
1881.82 |
369393.94 |
132150.68 |
| 54 |
8648.65 |
6627.50 |
2021.15 |
327767.04 |
139260.23 |
8827.99 |
6969.70 |
1858.30 |
376363.64 |
134008.98 |
| 55 |
8648.65 |
6649.87 |
1998.79 |
334416.91 |
141259.02 |
8804.47 |
6969.70 |
1834.77 |
383333.33 |
135843.75 |
| 56 |
8648.65 |
6672.31 |
1976.34 |
341089.22 |
143235.36 |
8780.95 |
6969.70 |
1811.25 |
390303.03 |
137655.00 |
| 57 |
8648.65 |
6694.83 |
1953.82 |
347784.05 |
145189.18 |
8757.42 |
6969.70 |
1787.73 |
397272.73 |
139442.73 |
| 58 |
8648.65 |
6717.42 |
1931.23 |
354501.47 |
147120.41 |
8733.90 |
6969.70 |
1764.20 |
404242.42 |
141206.93 |
| 59 |
8648.65 |
6740.10 |
1908.56 |
361241.57 |
149028.97 |
8710.38 |
6969.70 |
1740.68 |
411212.12 |
142947.61 |
| 60 |
8648.65 |
6762.84 |
1885.81 |
368004.41 |
150914.78 |
8686.86 |
6969.70 |
1717.16 |
418181.82 |
144664.77 |
| 第6年 |
61 |
8648.65 |
6785.67 |
1862.99 |
374790.08 |
152777.77 |
8663.33 |
6969.70 |
1693.64 |
425151.52 |
146358.41 |
| 62 |
8648.65 |
6808.57 |
1840.08 |
381598.65 |
154617.85 |
8639.81 |
6969.70 |
1670.11 |
432121.21 |
148028.52 |
| 63 |
8648.65 |
6831.55 |
1817.10 |
388430.20 |
156434.95 |
8616.29 |
6969.70 |
1646.59 |
439090.91 |
149675.11 |
| 64 |
8648.65 |
6854.61 |
1794.05 |
395284.80 |
158229.00 |
8592.77 |
6969.70 |
1623.07 |
446060.61 |
151298.18 |
| 65 |
8648.65 |
6877.74 |
1770.91 |
402162.54 |
159999.92 |
8569.24 |
6969.70 |
1599.55 |
453030.30 |
152897.73 |
| 66 |
8648.65 |
6900.95 |
1747.70 |
409063.49 |
161747.62 |
8545.72 |
6969.70 |
1576.02 |
460000.00 |
154473.75 |
| 67 |
8648.65 |
6924.24 |
1724.41 |
415987.73 |
163472.03 |
8522.20 |
6969.70 |
1552.50 |
466969.70 |
156026.25 |
| 68 |
8648.65 |
6947.61 |
1701.04 |
422935.35 |
165173.07 |
8498.67 |
6969.70 |
1528.98 |
473939.39 |
157555.23 |
| 69 |
8648.65 |
6971.06 |
1677.59 |
429906.41 |
166850.66 |
8475.15 |
6969.70 |
1505.45 |
480909.09 |
159060.68 |
| 70 |
8648.65 |
6994.59 |
1654.07 |
436900.99 |
168504.73 |
8451.63 |
6969.70 |
1481.93 |
487878.79 |
160542.61 |
| 71 |
8648.65 |
7018.19 |
1630.46 |
443919.19 |
170135.19 |
8428.11 |
6969.70 |
1458.41 |
494848.48 |
162001.02 |
| 72 |
8648.65 |
7041.88 |
1606.77 |
450961.07 |
171741.96 |
8404.58 |
6969.70 |
1434.89 |
501818.18 |
163435.91 |
| 第7年 |
73 |
8648.65 |
7065.65 |
1583.01 |
458026.71 |
173324.97 |
8381.06 |
6969.70 |
1411.36 |
508787.88 |
164847.27 |
| 74 |
8648.65 |
7089.49 |
1559.16 |
465116.21 |
174884.13 |
8357.54 |
6969.70 |
1387.84 |
515757.58 |
166235.11 |
| 75 |
8648.65 |
7113.42 |
1535.23 |
472229.63 |
176419.36 |
8334.02 |
6969.70 |
1364.32 |
522727.27 |
167599.43 |
| 76 |
8648.65 |
7137.43 |
1511.23 |
479367.06 |
177930.58 |
8310.49 |
6969.70 |
1340.80 |
529696.97 |
168940.23 |
| 77 |
8648.65 |
7161.52 |
1487.14 |
486528.57 |
179417.72 |
8286.97 |
6969.70 |
1317.27 |
536666.67 |
170257.50 |
| 78 |
8648.65 |
7185.69 |
1462.97 |
493714.26 |
180880.69 |
8263.45 |
6969.70 |
1293.75 |
543636.36 |
171551.25 |
| 79 |
8648.65 |
7209.94 |
1438.71 |
500924.20 |
182319.40 |
8239.92 |
6969.70 |
1270.23 |
550606.06 |
172821.48 |
| 80 |
8648.65 |
7234.27 |
1414.38 |
508158.47 |
183733.78 |
8216.40 |
6969.70 |
1246.70 |
557575.76 |
174068.18 |
| 81 |
8648.65 |
7258.69 |
1389.97 |
515417.16 |
185123.75 |
8192.88 |
6969.70 |
1223.18 |
564545.45 |
175291.36 |
| 82 |
8648.65 |
7283.19 |
1365.47 |
522700.35 |
186489.21 |
8169.36 |
6969.70 |
1199.66 |
571515.15 |
176491.02 |
| 83 |
8648.65 |
7307.77 |
1340.89 |
530008.11 |
187830.10 |
8145.83 |
6969.70 |
1176.14 |
578484.85 |
177667.16 |
| 84 |
8648.65 |
7332.43 |
1316.22 |
537340.54 |
189146.32 |
8122.31 |
6969.70 |
1152.61 |
585454.55 |
178819.77 |
| 第8年 |
85 |
8648.65 |
7357.18 |
1291.48 |
544697.72 |
190437.80 |
8098.79 |
6969.70 |
1129.09 |
592424.24 |
179948.86 |
| 86 |
8648.65 |
7382.01 |
1266.65 |
552079.73 |
191704.44 |
8075.27 |
6969.70 |
1105.57 |
599393.94 |
181054.43 |
| 87 |
8648.65 |
7406.92 |
1241.73 |
559486.65 |
192946.17 |
8051.74 |
6969.70 |
1082.05 |
606363.64 |
182136.48 |
| 88 |
8648.65 |
7431.92 |
1216.73 |
566918.57 |
194162.91 |
8028.22 |
6969.70 |
1058.52 |
613333.33 |
183195.00 |
| 89 |
8648.65 |
7457.00 |
1191.65 |
574375.57 |
195354.56 |
8004.70 |
6969.70 |
1035.00 |
620303.03 |
184230.00 |
| 90 |
8648.65 |
7482.17 |
1166.48 |
581857.75 |
196521.04 |
7981.17 |
6969.70 |
1011.48 |
627272.73 |
185241.48 |
| 91 |
8648.65 |
7507.42 |
1141.23 |
589365.17 |
197662.27 |
7957.65 |
6969.70 |
987.95 |
634242.42 |
186229.43 |
| 92 |
8648.65 |
7532.76 |
1115.89 |
596897.93 |
198778.16 |
7934.13 |
6969.70 |
964.43 |
641212.12 |
187193.86 |
| 93 |
8648.65 |
7558.18 |
1090.47 |
604456.11 |
199868.63 |
7910.61 |
6969.70 |
940.91 |
648181.82 |
188134.77 |
| 94 |
8648.65 |
7583.69 |
1064.96 |
612039.80 |
200933.59 |
7887.08 |
6969.70 |
917.39 |
655151.52 |
189052.16 |
| 95 |
8648.65 |
7609.29 |
1039.37 |
619649.09 |
201972.96 |
7863.56 |
6969.70 |
893.86 |
662121.21 |
189946.02 |
| 96 |
8648.65 |
7634.97 |
1013.68 |
627284.06 |
202986.64 |
7840.04 |
6969.70 |
870.34 |
669090.91 |
190816.36 |
| 第9年 |
97 |
8648.65 |
7660.74 |
987.92 |
634944.80 |
203974.56 |
7816.52 |
6969.70 |
846.82 |
676060.61 |
191663.18 |
| 98 |
8648.65 |
7686.59 |
962.06 |
642631.39 |
204936.62 |
7792.99 |
6969.70 |
823.30 |
683030.30 |
192486.48 |
| 99 |
8648.65 |
7712.53 |
936.12 |
650343.92 |
205872.74 |
7769.47 |
6969.70 |
799.77 |
690000.00 |
193286.25 |
| 100 |
8648.65 |
7738.56 |
910.09 |
658082.49 |
206782.83 |
7745.95 |
6969.70 |
776.25 |
696969.70 |
194062.50 |
| 101 |
8648.65 |
7764.68 |
883.97 |
665847.17 |
207666.80 |
7722.42 |
6969.70 |
752.73 |
703939.39 |
194815.23 |
| 102 |
8648.65 |
7790.89 |
857.77 |
673638.06 |
208524.57 |
7698.90 |
6969.70 |
729.20 |
710909.09 |
195544.43 |
| 103 |
8648.65 |
7817.18 |
831.47 |
681455.24 |
209356.04 |
7675.38 |
6969.70 |
705.68 |
717878.79 |
196250.11 |
| 104 |
8648.65 |
7843.56 |
805.09 |
689298.80 |
210161.13 |
7651.86 |
6969.70 |
682.16 |
724848.48 |
196932.27 |
| 105 |
8648.65 |
7870.04 |
778.62 |
697168.84 |
210939.74 |
7628.33 |
6969.70 |
658.64 |
731818.18 |
197590.91 |
| 106 |
8648.65 |
7896.60 |
752.06 |
705065.44 |
211691.80 |
7604.81 |
6969.70 |
635.11 |
738787.88 |
198226.02 |
| 107 |
8648.65 |
7923.25 |
725.40 |
712988.69 |
212417.20 |
7581.29 |
6969.70 |
611.59 |
745757.58 |
198837.61 |
| 108 |
8648.65 |
7949.99 |
698.66 |
720938.68 |
213115.86 |
7557.77 |
6969.70 |
588.07 |
752727.27 |
199425.68 |
| 第10年 |
109 |
8648.65 |
7976.82 |
671.83 |
728915.50 |
213787.70 |
7534.24 |
6969.70 |
564.55 |
759696.97 |
199990.23 |
| 110 |
8648.65 |
8003.74 |
644.91 |
736919.24 |
214432.61 |
7510.72 |
6969.70 |
541.02 |
766666.67 |
200531.25 |
| 111 |
8648.65 |
8030.76 |
617.90 |
744950.00 |
215050.50 |
7487.20 |
6969.70 |
517.50 |
773636.36 |
201048.75 |
| 112 |
8648.65 |
8057.86 |
590.79 |
753007.86 |
215641.30 |
7463.67 |
6969.70 |
493.98 |
780606.06 |
201542.73 |
| 113 |
8648.65 |
8085.05 |
563.60 |
761092.91 |
216204.90 |
7440.15 |
6969.70 |
470.45 |
787575.76 |
202013.18 |
| 114 |
8648.65 |
8112.34 |
536.31 |
769205.25 |
216741.21 |
7416.63 |
6969.70 |
446.93 |
794545.45 |
202460.11 |
| 115 |
8648.65 |
8139.72 |
508.93 |
777344.97 |
217250.14 |
7393.11 |
6969.70 |
423.41 |
801515.15 |
202883.52 |
| 116 |
8648.65 |
8167.19 |
481.46 |
785512.17 |
217731.60 |
7369.58 |
6969.70 |
399.89 |
808484.85 |
203283.41 |
| 117 |
8648.65 |
8194.76 |
453.90 |
793706.92 |
218185.50 |
7346.06 |
6969.70 |
376.36 |
815454.55 |
203659.77 |
| 118 |
8648.65 |
8222.41 |
426.24 |
801929.34 |
218611.74 |
7322.54 |
6969.70 |
352.84 |
822424.24 |
204012.61 |
| 119 |
8648.65 |
8250.16 |
398.49 |
810179.50 |
219010.23 |
7299.02 |
6969.70 |
329.32 |
829393.94 |
204341.93 |
| 120 |
8648.65 |
8278.01 |
370.64 |
818457.51 |
219380.87 |
7275.49 |
6969.70 |
305.80 |
836363.64 |
204647.73 |
| 第11年 |
121 |
8648.65 |
8305.95 |
342.71 |
826763.46 |
219723.58 |
7251.97 |
6969.70 |
282.27 |
843333.33 |
204930.00 |
| 122 |
8648.65 |
8333.98 |
314.67 |
835097.44 |
220038.25 |
7228.45 |
6969.70 |
258.75 |
850303.03 |
205188.75 |
| 123 |
8648.65 |
8362.11 |
286.55 |
843459.54 |
220324.79 |
7204.92 |
6969.70 |
235.23 |
857272.73 |
205423.98 |
| 124 |
8648.65 |
8390.33 |
258.32 |
851849.87 |
220583.12 |
7181.40 |
6969.70 |
211.70 |
864242.42 |
205635.68 |
| 125 |
8648.65 |
8418.65 |
230.01 |
860268.52 |
220813.13 |
7157.88 |
6969.70 |
188.18 |
871212.12 |
205823.86 |
| 126 |
8648.65 |
8447.06 |
201.59 |
868715.58 |
221014.72 |
7134.36 |
6969.70 |
164.66 |
878181.82 |
205988.52 |
| 127 |
8648.65 |
8475.57 |
173.08 |
877191.15 |
221187.80 |
7110.83 |
6969.70 |
141.14 |
885151.52 |
206129.66 |
| 128 |
8648.65 |
8504.17 |
144.48 |
885695.32 |
221332.28 |
7087.31 |
6969.70 |
117.61 |
892121.21 |
206247.27 |
| 129 |
8648.65 |
8532.87 |
115.78 |
894228.20 |
221448.06 |
7063.79 |
6969.70 |
94.09 |
899090.91 |
206341.36 |
| 130 |
8648.65 |
8561.67 |
86.98 |
902789.87 |
221535.04 |
7040.27 |
6969.70 |
70.57 |
906060.61 |
206411.93 |
| 131 |
8648.65 |
8590.57 |
58.08 |
911380.44 |
221593.13 |
7016.74 |
6969.70 |
47.05 |
913030.30 |
206458.98 |
| 132 |
8648.65 |
8619.56 |
29.09 |
920000.00 |
221622.22 |
6993.22 |
6969.70 |
23.52 |
920000.00 |
206482.50 |
|
汇总：
|
等额本息
总利息：221622.22元 总还款：1141622.22元
|
等额本金
总利息：206482.50元 总还款：1126482.50元
|
|
年利率为：4.05%，折扣： 不打折，贷款：92.0万，
分132期(11年)， 等额本息比等额本金多：15139.72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。。