| 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 |
7109.74 |
3973.90 |
3135.83 |
3973.90 |
3135.83 |
8514.62 |
5378.79 |
3135.83 |
5378.79 |
3135.83 |
| 2 |
7109.74 |
3991.46 |
3118.28 |
7965.36 |
6254.12 |
8490.86 |
5378.79 |
3112.08 |
10757.58 |
6247.91 |
| 3 |
7109.74 |
4009.08 |
3100.65 |
11974.44 |
9354.77 |
8467.11 |
5378.79 |
3088.32 |
16136.36 |
9336.23 |
| 4 |
7109.74 |
4026.79 |
3082.95 |
16001.23 |
12437.71 |
8443.35 |
5378.79 |
3064.56 |
21515.15 |
12400.80 |
| 5 |
7109.74 |
4044.58 |
3065.16 |
20045.81 |
15502.88 |
8419.60 |
5378.79 |
3040.81 |
26893.94 |
15441.60 |
| 6 |
7109.74 |
4062.44 |
3047.30 |
24108.25 |
18550.17 |
8395.84 |
5378.79 |
3017.05 |
32272.73 |
18458.66 |
| 7 |
7109.74 |
4080.38 |
3029.36 |
28188.63 |
21579.53 |
8372.08 |
5378.79 |
2993.30 |
37651.52 |
21451.95 |
| 8 |
7109.74 |
4098.40 |
3011.33 |
32287.04 |
24590.86 |
8348.33 |
5378.79 |
2969.54 |
43030.30 |
24421.49 |
| 9 |
7109.74 |
4116.51 |
2993.23 |
36403.54 |
27584.09 |
8324.57 |
5378.79 |
2945.78 |
48409.09 |
27367.27 |
| 10 |
7109.74 |
4134.69 |
2975.05 |
40538.23 |
30559.15 |
8300.81 |
5378.79 |
2922.03 |
53787.88 |
30289.30 |
| 11 |
7109.74 |
4152.95 |
2956.79 |
44691.18 |
33515.93 |
8277.06 |
5378.79 |
2898.27 |
59166.67 |
33187.57 |
| 12 |
7109.74 |
4171.29 |
2938.45 |
48862.47 |
36454.38 |
8253.30 |
5378.79 |
2874.51 |
64545.45 |
36062.08 |
| 第2年 |
13 |
7109.74 |
4189.71 |
2920.02 |
53052.18 |
39374.41 |
8229.55 |
5378.79 |
2850.76 |
69924.24 |
38912.84 |
| 14 |
7109.74 |
4208.22 |
2901.52 |
57260.40 |
42275.93 |
8205.79 |
5378.79 |
2827.00 |
75303.03 |
41739.84 |
| 15 |
7109.74 |
4226.80 |
2882.93 |
61487.20 |
45158.86 |
8182.03 |
5378.79 |
2803.24 |
80681.82 |
44543.09 |
| 16 |
7109.74 |
4245.47 |
2864.26 |
65732.67 |
48023.12 |
8158.28 |
5378.79 |
2779.49 |
86060.61 |
47322.58 |
| 17 |
7109.74 |
4264.22 |
2845.51 |
69996.90 |
50868.64 |
8134.52 |
5378.79 |
2755.73 |
91439.39 |
50078.31 |
| 18 |
7109.74 |
4283.06 |
2826.68 |
74279.95 |
53695.32 |
8110.76 |
5378.79 |
2731.98 |
96818.18 |
52810.28 |
| 19 |
7109.74 |
4301.97 |
2807.76 |
78581.93 |
56503.08 |
8087.01 |
5378.79 |
2708.22 |
102196.97 |
55518.50 |
| 20 |
7109.74 |
4320.97 |
2788.76 |
82902.90 |
59291.85 |
8063.25 |
5378.79 |
2684.46 |
107575.76 |
58202.97 |
| 21 |
7109.74 |
4340.06 |
2769.68 |
87242.96 |
62061.52 |
8039.49 |
5378.79 |
2660.71 |
112954.55 |
60863.67 |
| 22 |
7109.74 |
4359.23 |
2750.51 |
91602.19 |
64812.03 |
8015.74 |
5378.79 |
2636.95 |
118333.33 |
63500.63 |
| 23 |
7109.74 |
4378.48 |
2731.26 |
95980.67 |
67543.29 |
7991.98 |
5378.79 |
2613.19 |
123712.12 |
66113.82 |
| 24 |
7109.74 |
4397.82 |
2711.92 |
100378.48 |
70255.21 |
7968.23 |
5378.79 |
2589.44 |
129090.91 |
68703.26 |
| 第3年 |
25 |
7109.74 |
4417.24 |
2692.50 |
104795.73 |
72947.70 |
7944.47 |
5378.79 |
2565.68 |
134469.70 |
71268.94 |
| 26 |
7109.74 |
4436.75 |
2672.99 |
109232.48 |
75620.69 |
7920.71 |
5378.79 |
2541.93 |
139848.48 |
73810.86 |
| 27 |
7109.74 |
4456.35 |
2653.39 |
113688.83 |
78274.08 |
7896.96 |
5378.79 |
2518.17 |
145227.27 |
76329.03 |
| 28 |
7109.74 |
4476.03 |
2633.71 |
118164.86 |
80907.79 |
7873.20 |
5378.79 |
2494.41 |
150606.06 |
78823.45 |
| 29 |
7109.74 |
4495.80 |
2613.94 |
122660.65 |
83521.73 |
7849.44 |
5378.79 |
2470.66 |
155984.85 |
81294.10 |
| 30 |
7109.74 |
4515.66 |
2594.08 |
127176.31 |
86115.81 |
7825.69 |
5378.79 |
2446.90 |
161363.64 |
83741.00 |
| 31 |
7109.74 |
4535.60 |
2574.14 |
131711.91 |
88689.95 |
7801.93 |
5378.79 |
2423.14 |
166742.42 |
86164.15 |
| 32 |
7109.74 |
4555.63 |
2554.11 |
136267.54 |
91244.05 |
7778.18 |
5378.79 |
2399.39 |
172121.21 |
88563.54 |
| 33 |
7109.74 |
4575.75 |
2533.99 |
140843.29 |
93778.04 |
7754.42 |
5378.79 |
2375.63 |
177500.00 |
90939.17 |
| 34 |
7109.74 |
4595.96 |
2513.78 |
145439.25 |
96291.81 |
7730.66 |
5378.79 |
2351.88 |
182878.79 |
93291.04 |
| 35 |
7109.74 |
4616.26 |
2493.48 |
150055.51 |
98785.29 |
7706.91 |
5378.79 |
2328.12 |
188257.58 |
95619.16 |
| 36 |
7109.74 |
4636.65 |
2473.09 |
154692.16 |
101258.38 |
7683.15 |
5378.79 |
2304.36 |
193636.36 |
97923.52 |
| 第4年 |
37 |
7109.74 |
4657.13 |
2452.61 |
159349.29 |
103710.99 |
7659.39 |
5378.79 |
2280.61 |
199015.15 |
100204.13 |
| 38 |
7109.74 |
4677.70 |
2432.04 |
164026.99 |
106143.03 |
7635.64 |
5378.79 |
2256.85 |
204393.94 |
102460.98 |
| 39 |
7109.74 |
4698.36 |
2411.38 |
168725.34 |
108554.41 |
7611.88 |
5378.79 |
2233.09 |
209772.73 |
104694.07 |
| 40 |
7109.74 |
4719.11 |
2390.63 |
173444.45 |
110945.04 |
7588.13 |
5378.79 |
2209.34 |
215151.52 |
106903.41 |
| 41 |
7109.74 |
4739.95 |
2369.79 |
178184.40 |
113314.83 |
7564.37 |
5378.79 |
2185.58 |
220530.30 |
109088.99 |
| 42 |
7109.74 |
4760.89 |
2348.85 |
182945.29 |
115663.68 |
7540.61 |
5378.79 |
2161.82 |
225909.09 |
111250.81 |
| 43 |
7109.74 |
4781.91 |
2327.82 |
187727.20 |
117991.50 |
7516.86 |
5378.79 |
2138.07 |
231287.88 |
113388.88 |
| 44 |
7109.74 |
4803.03 |
2306.70 |
192530.23 |
120298.21 |
7493.10 |
5378.79 |
2114.31 |
236666.67 |
115503.19 |
| 45 |
7109.74 |
4824.25 |
2285.49 |
197354.48 |
122583.70 |
7469.34 |
5378.79 |
2090.56 |
242045.45 |
117593.75 |
| 46 |
7109.74 |
4845.55 |
2264.18 |
202200.03 |
124847.88 |
7445.59 |
5378.79 |
2066.80 |
247424.24 |
119660.55 |
| 47 |
7109.74 |
4866.95 |
2242.78 |
207066.99 |
127090.67 |
7421.83 |
5378.79 |
2043.04 |
252803.03 |
121703.59 |
| 48 |
7109.74 |
4888.45 |
2221.29 |
211955.43 |
129311.95 |
7398.07 |
5378.79 |
2019.29 |
258181.82 |
123722.88 |
| 第5年 |
49 |
7109.74 |
4910.04 |
2199.70 |
216865.48 |
131511.65 |
7374.32 |
5378.79 |
1995.53 |
263560.61 |
125718.41 |
| 50 |
7109.74 |
4931.73 |
2178.01 |
221797.20 |
133689.66 |
7350.56 |
5378.79 |
1971.77 |
268939.39 |
127690.18 |
| 51 |
7109.74 |
4953.51 |
2156.23 |
226750.71 |
135845.89 |
7326.81 |
5378.79 |
1948.02 |
274318.18 |
129638.20 |
| 52 |
7109.74 |
4975.39 |
2134.35 |
231726.10 |
137980.24 |
7303.05 |
5378.79 |
1924.26 |
279696.97 |
131562.46 |
| 53 |
7109.74 |
4997.36 |
2112.38 |
236723.46 |
140092.62 |
7279.29 |
5378.79 |
1900.51 |
285075.76 |
133462.97 |
| 54 |
7109.74 |
5019.43 |
2090.30 |
241742.89 |
142182.92 |
7255.54 |
5378.79 |
1876.75 |
290454.55 |
135339.72 |
| 55 |
7109.74 |
5041.60 |
2068.14 |
246784.49 |
144251.06 |
7231.78 |
5378.79 |
1852.99 |
295833.33 |
137192.71 |
| 56 |
7109.74 |
5063.87 |
2045.87 |
251848.36 |
146296.93 |
7208.02 |
5378.79 |
1829.24 |
301212.12 |
139021.94 |
| 57 |
7109.74 |
5086.23 |
2023.50 |
256934.59 |
148320.43 |
7184.27 |
5378.79 |
1805.48 |
306590.91 |
140827.42 |
| 58 |
7109.74 |
5108.70 |
2001.04 |
262043.29 |
150321.47 |
7160.51 |
5378.79 |
1781.72 |
311969.70 |
142609.15 |
| 59 |
7109.74 |
5131.26 |
1978.48 |
267174.55 |
152299.94 |
7136.76 |
5378.79 |
1757.97 |
317348.48 |
144367.11 |
| 60 |
7109.74 |
5153.92 |
1955.81 |
272328.48 |
154255.76 |
7113.00 |
5378.79 |
1734.21 |
322727.27 |
146101.33 |
| 第6年 |
61 |
7109.74 |
5176.69 |
1933.05 |
277505.17 |
156188.81 |
7089.24 |
5378.79 |
1710.45 |
328106.06 |
147811.78 |
| 62 |
7109.74 |
5199.55 |
1910.19 |
282704.72 |
158098.99 |
7065.49 |
5378.79 |
1686.70 |
333484.85 |
149498.48 |
| 63 |
7109.74 |
5222.52 |
1887.22 |
287927.24 |
159986.21 |
7041.73 |
5378.79 |
1662.94 |
338863.64 |
151161.42 |
| 64 |
7109.74 |
5245.58 |
1864.15 |
293172.82 |
161850.37 |
7017.97 |
5378.79 |
1639.19 |
344242.42 |
152800.61 |
| 65 |
7109.74 |
5268.75 |
1840.99 |
298441.57 |
163691.35 |
6994.22 |
5378.79 |
1615.43 |
349621.21 |
154416.04 |
| 66 |
7109.74 |
5292.02 |
1817.72 |
303733.59 |
165509.07 |
6970.46 |
5378.79 |
1591.67 |
355000.00 |
156007.71 |
| 67 |
7109.74 |
5315.39 |
1794.34 |
309048.98 |
167303.41 |
6946.70 |
5378.79 |
1567.92 |
360378.79 |
157575.63 |
| 68 |
7109.74 |
5338.87 |
1770.87 |
314387.85 |
169074.28 |
6922.95 |
5378.79 |
1544.16 |
365757.58 |
159119.79 |
| 69 |
7109.74 |
5362.45 |
1747.29 |
319750.30 |
170821.57 |
6899.19 |
5378.79 |
1520.40 |
371136.36 |
160640.19 |
| 70 |
7109.74 |
5386.13 |
1723.60 |
325136.44 |
172545.17 |
6875.44 |
5378.79 |
1496.65 |
376515.15 |
162136.84 |
| 71 |
7109.74 |
5409.92 |
1699.81 |
330546.36 |
174244.98 |
6851.68 |
5378.79 |
1472.89 |
381893.94 |
163609.73 |
| 72 |
7109.74 |
5433.82 |
1675.92 |
335980.18 |
175920.90 |
6827.92 |
5378.79 |
1449.14 |
387272.73 |
165058.86 |
| 第7年 |
73 |
7109.74 |
5457.82 |
1651.92 |
341438.00 |
177572.83 |
6804.17 |
5378.79 |
1425.38 |
392651.52 |
166484.24 |
| 74 |
7109.74 |
5481.92 |
1627.82 |
346919.92 |
179200.64 |
6780.41 |
5378.79 |
1401.62 |
398030.30 |
167885.86 |
| 75 |
7109.74 |
5506.13 |
1603.60 |
352426.05 |
180804.24 |
6756.65 |
5378.79 |
1377.87 |
403409.09 |
169263.73 |
| 76 |
7109.74 |
5530.45 |
1579.28 |
357956.50 |
182383.53 |
6732.90 |
5378.79 |
1354.11 |
408787.88 |
170617.84 |
| 77 |
7109.74 |
5554.88 |
1554.86 |
363511.38 |
183938.39 |
6709.14 |
5378.79 |
1330.35 |
414166.67 |
171948.19 |
| 78 |
7109.74 |
5579.41 |
1530.32 |
369090.79 |
185468.71 |
6685.39 |
5378.79 |
1306.60 |
419545.45 |
173254.79 |
| 79 |
7109.74 |
5604.05 |
1505.68 |
374694.85 |
186974.40 |
6661.63 |
5378.79 |
1282.84 |
424924.24 |
174537.63 |
| 80 |
7109.74 |
5628.81 |
1480.93 |
380323.66 |
188455.33 |
6637.87 |
5378.79 |
1259.08 |
430303.03 |
175796.72 |
| 81 |
7109.74 |
5653.67 |
1456.07 |
385977.32 |
189911.40 |
6614.12 |
5378.79 |
1235.33 |
435681.82 |
177032.05 |
| 82 |
7109.74 |
5678.64 |
1431.10 |
391655.96 |
191342.50 |
6590.36 |
5378.79 |
1211.57 |
441060.61 |
178243.62 |
| 83 |
7109.74 |
5703.72 |
1406.02 |
397359.68 |
192748.52 |
6566.60 |
5378.79 |
1187.82 |
446439.39 |
179431.43 |
| 84 |
7109.74 |
5728.91 |
1380.83 |
403088.59 |
194129.34 |
6542.85 |
5378.79 |
1164.06 |
451818.18 |
180595.49 |
| 第8年 |
85 |
7109.74 |
5754.21 |
1355.53 |
408842.80 |
195484.87 |
6519.09 |
5378.79 |
1140.30 |
457196.97 |
181735.80 |
| 86 |
7109.74 |
5779.63 |
1330.11 |
414622.42 |
196814.98 |
6495.33 |
5378.79 |
1116.55 |
462575.76 |
182852.34 |
| 87 |
7109.74 |
5805.15 |
1304.58 |
420427.58 |
198119.57 |
6471.58 |
5378.79 |
1092.79 |
467954.55 |
183945.13 |
| 88 |
7109.74 |
5830.79 |
1278.94 |
426258.37 |
199398.51 |
6447.82 |
5378.79 |
1069.03 |
473333.33 |
185014.17 |
| 89 |
7109.74 |
5856.55 |
1253.19 |
432114.91 |
200651.70 |
6424.07 |
5378.79 |
1045.28 |
478712.12 |
186059.44 |
| 90 |
7109.74 |
5882.41 |
1227.33 |
437997.33 |
201879.03 |
6400.31 |
5378.79 |
1021.52 |
484090.91 |
187080.97 |
| 91 |
7109.74 |
5908.39 |
1201.35 |
443905.72 |
203080.37 |
6376.55 |
5378.79 |
997.77 |
489469.70 |
188078.73 |
| 92 |
7109.74 |
5934.49 |
1175.25 |
449840.21 |
204255.62 |
6352.80 |
5378.79 |
974.01 |
494848.48 |
189052.74 |
| 93 |
7109.74 |
5960.70 |
1149.04 |
455800.90 |
205404.66 |
6329.04 |
5378.79 |
950.25 |
500227.27 |
190002.99 |
| 94 |
7109.74 |
5987.02 |
1122.71 |
461787.93 |
206527.38 |
6305.28 |
5378.79 |
926.50 |
505606.06 |
190929.49 |
| 95 |
7109.74 |
6013.47 |
1096.27 |
467801.40 |
207623.65 |
6281.53 |
5378.79 |
902.74 |
510984.85 |
191832.23 |
| 96 |
7109.74 |
6040.03 |
1069.71 |
473841.42 |
208693.36 |
6257.77 |
5378.79 |
878.98 |
516363.64 |
192711.21 |
| 第9年 |
97 |
7109.74 |
6066.70 |
1043.03 |
479908.13 |
209736.39 |
6234.02 |
5378.79 |
855.23 |
521742.42 |
193566.44 |
| 98 |
7109.74 |
6093.50 |
1016.24 |
486001.62 |
210752.63 |
6210.26 |
5378.79 |
831.47 |
527121.21 |
194397.91 |
| 99 |
7109.74 |
6120.41 |
989.33 |
492122.04 |
211741.95 |
6186.50 |
5378.79 |
807.71 |
532500.00 |
195205.63 |
| 100 |
7109.74 |
6147.44 |
962.29 |
498269.48 |
212704.25 |
6162.75 |
5378.79 |
783.96 |
537878.79 |
195989.58 |
| 101 |
7109.74 |
6174.59 |
935.14 |
504444.07 |
213639.39 |
6138.99 |
5378.79 |
760.20 |
543257.58 |
196749.79 |
| 102 |
7109.74 |
6201.87 |
907.87 |
510645.94 |
214547.26 |
6115.23 |
5378.79 |
736.45 |
548636.36 |
197486.23 |
| 103 |
7109.74 |
6229.26 |
880.48 |
516875.19 |
215427.74 |
6091.48 |
5378.79 |
712.69 |
554015.15 |
198198.92 |
| 104 |
7109.74 |
6256.77 |
852.97 |
523131.96 |
216280.71 |
6067.72 |
5378.79 |
688.93 |
559393.94 |
198887.85 |
| 105 |
7109.74 |
6284.40 |
825.33 |
529416.37 |
217106.05 |
6043.96 |
5378.79 |
665.18 |
564772.73 |
199553.03 |
| 106 |
7109.74 |
6312.16 |
797.58 |
535728.53 |
217903.62 |
6020.21 |
5378.79 |
641.42 |
570151.52 |
200194.45 |
| 107 |
7109.74 |
6340.04 |
769.70 |
542068.57 |
218673.32 |
5996.45 |
5378.79 |
617.66 |
575530.30 |
200812.11 |
| 108 |
7109.74 |
6368.04 |
741.70 |
548436.61 |
219415.02 |
5972.70 |
5378.79 |
593.91 |
580909.09 |
201406.02 |
| 第10年 |
109 |
7109.74 |
6396.17 |
713.57 |
554832.77 |
220128.59 |
5948.94 |
5378.79 |
570.15 |
586287.88 |
201976.17 |
| 110 |
7109.74 |
6424.42 |
685.32 |
561257.19 |
220813.91 |
5925.18 |
5378.79 |
546.40 |
591666.67 |
202522.57 |
| 111 |
7109.74 |
6452.79 |
656.95 |
567709.98 |
221470.86 |
5901.43 |
5378.79 |
522.64 |
597045.45 |
203045.21 |
| 112 |
7109.74 |
6481.29 |
628.45 |
574191.27 |
222099.31 |
5877.67 |
5378.79 |
498.88 |
602424.24 |
203544.09 |
| 113 |
7109.74 |
6509.92 |
599.82 |
580701.18 |
222699.13 |
5853.91 |
5378.79 |
475.13 |
607803.03 |
204019.22 |
| 114 |
7109.74 |
6538.67 |
571.07 |
587239.85 |
223270.20 |
5830.16 |
5378.79 |
451.37 |
613181.82 |
204470.59 |
| 115 |
7109.74 |
6567.55 |
542.19 |
593807.40 |
223812.39 |
5806.40 |
5378.79 |
427.61 |
618560.61 |
204898.20 |
| 116 |
7109.74 |
6596.55 |
513.18 |
600403.95 |
224325.58 |
5782.65 |
5378.79 |
403.86 |
623939.39 |
205302.06 |
| 117 |
7109.74 |
6625.69 |
484.05 |
607029.64 |
224809.62 |
5758.89 |
5378.79 |
380.10 |
629318.18 |
205682.16 |
| 118 |
7109.74 |
6654.95 |
454.79 |
613684.59 |
225264.41 |
5735.13 |
5378.79 |
356.34 |
634696.97 |
206038.50 |
| 119 |
7109.74 |
6684.34 |
425.39 |
620368.93 |
225689.80 |
5711.38 |
5378.79 |
332.59 |
640075.76 |
206371.09 |
| 120 |
7109.74 |
6713.87 |
395.87 |
627082.80 |
226085.67 |
5687.62 |
5378.79 |
308.83 |
645454.55 |
206679.92 |
| 第11年 |
121 |
7109.74 |
6743.52 |
366.22 |
633826.32 |
226451.89 |
5663.86 |
5378.79 |
285.08 |
650833.33 |
206965.00 |
| 122 |
7109.74 |
6773.30 |
336.43 |
640599.62 |
226788.33 |
5640.11 |
5378.79 |
261.32 |
656212.12 |
207226.32 |
| 123 |
7109.74 |
6803.22 |
306.52 |
647402.84 |
227094.84 |
5616.35 |
5378.79 |
237.56 |
661590.91 |
207463.88 |
| 124 |
7109.74 |
6833.27 |
276.47 |
654236.11 |
227371.31 |
5592.59 |
5378.79 |
213.81 |
666969.70 |
207677.69 |
| 125 |
7109.74 |
6863.45 |
246.29 |
661099.55 |
227617.60 |
5568.84 |
5378.79 |
190.05 |
672348.48 |
207867.74 |
| 126 |
7109.74 |
6893.76 |
215.98 |
667993.31 |
227833.58 |
5545.08 |
5378.79 |
166.29 |
677727.27 |
208034.03 |
| 127 |
7109.74 |
6924.21 |
185.53 |
674917.52 |
228019.11 |
5521.33 |
5378.79 |
142.54 |
683106.06 |
208176.57 |
| 128 |
7109.74 |
6954.79 |
154.95 |
681872.31 |
228174.06 |
5497.57 |
5378.79 |
118.78 |
688484.85 |
208295.35 |
| 129 |
7109.74 |
6985.51 |
124.23 |
688857.82 |
228298.29 |
5473.81 |
5378.79 |
95.03 |
693863.64 |
208390.38 |
| 130 |
7109.74 |
7016.36 |
93.38 |
695874.18 |
228391.67 |
5450.06 |
5378.79 |
71.27 |
699242.42 |
208461.65 |
| 131 |
7109.74 |
7047.35 |
62.39 |
702921.53 |
228454.06 |
5426.30 |
5378.79 |
47.51 |
704621.21 |
208509.16 |
| 132 |
7109.74 |
7078.47 |
31.26 |
710000.00 |
228485.32 |
5402.54 |
5378.79 |
23.76 |
710000.00 |
208532.92 |
|
汇总：
|
等额本息
总利息：228485.32元 总还款：938485.32元
|
等额本金
总利息：208532.92元 总还款：918532.92元
|
|
年利率为：5.30%，折扣： 不打折，贷款：71.0万，
分132期(11年)， 等额本息比等额本金多：19952.40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。。