| 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 |
4476.74 |
1624.66 |
2852.08 |
1624.66 |
2852.08 |
5655.11 |
2803.03 |
2852.08 |
2803.03 |
2852.08 |
| 2 |
4476.74 |
1637.18 |
2839.56 |
3261.84 |
5691.64 |
5633.51 |
2803.03 |
2830.48 |
5606.06 |
5682.56 |
| 3 |
4476.74 |
1649.80 |
2826.94 |
4911.64 |
8518.58 |
5611.90 |
2803.03 |
2808.87 |
8409.09 |
8491.43 |
| 4 |
4476.74 |
1662.52 |
2814.22 |
6574.16 |
11332.81 |
5590.29 |
2803.03 |
2787.26 |
11212.12 |
11278.69 |
| 5 |
4476.74 |
1675.33 |
2801.41 |
8249.49 |
14134.21 |
5568.69 |
2803.03 |
2765.66 |
14015.15 |
14044.35 |
| 6 |
4476.74 |
1688.25 |
2788.49 |
9937.74 |
16922.71 |
5547.08 |
2803.03 |
2744.05 |
16818.18 |
16788.40 |
| 7 |
4476.74 |
1701.26 |
2775.48 |
11639.00 |
19698.19 |
5525.47 |
2803.03 |
2722.44 |
19621.21 |
19510.84 |
| 8 |
4476.74 |
1714.37 |
2762.37 |
13353.37 |
22460.55 |
5503.87 |
2803.03 |
2700.84 |
22424.24 |
22211.68 |
| 9 |
4476.74 |
1727.59 |
2749.15 |
15080.96 |
25209.70 |
5482.26 |
2803.03 |
2679.23 |
25227.27 |
24890.91 |
| 10 |
4476.74 |
1740.91 |
2735.83 |
16821.87 |
27945.54 |
5460.65 |
2803.03 |
2657.62 |
28030.30 |
27548.53 |
| 11 |
4476.74 |
1754.33 |
2722.41 |
18576.19 |
30667.95 |
5439.05 |
2803.03 |
2636.02 |
30833.33 |
30184.55 |
| 12 |
4476.74 |
1767.85 |
2708.89 |
20344.04 |
33376.85 |
5417.44 |
2803.03 |
2614.41 |
33636.36 |
32798.96 |
| 第2年 |
13 |
4476.74 |
1781.48 |
2695.26 |
22125.52 |
36072.11 |
5395.83 |
2803.03 |
2592.80 |
36439.39 |
35391.76 |
| 14 |
4476.74 |
1795.21 |
2681.53 |
23920.72 |
38753.64 |
5374.23 |
2803.03 |
2571.20 |
39242.42 |
37962.96 |
| 15 |
4476.74 |
1809.05 |
2667.69 |
25729.77 |
41421.34 |
5352.62 |
2803.03 |
2549.59 |
42045.45 |
40512.55 |
| 16 |
4476.74 |
1822.99 |
2653.75 |
27552.76 |
44075.09 |
5331.01 |
2803.03 |
2527.98 |
44848.48 |
43040.53 |
| 17 |
4476.74 |
1837.04 |
2639.70 |
29389.80 |
46714.78 |
5309.41 |
2803.03 |
2506.38 |
47651.52 |
45546.91 |
| 18 |
4476.74 |
1851.20 |
2625.54 |
31241.01 |
49340.32 |
5287.80 |
2803.03 |
2484.77 |
50454.55 |
48031.68 |
| 19 |
4476.74 |
1865.47 |
2611.27 |
33106.48 |
51951.59 |
5266.19 |
2803.03 |
2463.16 |
53257.58 |
50494.84 |
| 20 |
4476.74 |
1879.85 |
2596.89 |
34986.33 |
54548.48 |
5244.59 |
2803.03 |
2441.56 |
56060.61 |
52936.40 |
| 21 |
4476.74 |
1894.34 |
2582.40 |
36880.68 |
57130.87 |
5222.98 |
2803.03 |
2419.95 |
58863.64 |
55356.34 |
| 22 |
4476.74 |
1908.95 |
2567.79 |
38789.62 |
59698.67 |
5201.37 |
2803.03 |
2398.34 |
61666.67 |
57754.69 |
| 23 |
4476.74 |
1923.66 |
2553.08 |
40713.28 |
62251.75 |
5179.77 |
2803.03 |
2376.74 |
64469.70 |
60131.42 |
| 24 |
4476.74 |
1938.49 |
2538.25 |
42651.77 |
64790.00 |
5158.16 |
2803.03 |
2355.13 |
67272.73 |
62486.55 |
| 第3年 |
25 |
4476.74 |
1953.43 |
2523.31 |
44605.20 |
67313.31 |
5136.55 |
2803.03 |
2333.52 |
70075.76 |
64820.08 |
| 26 |
4476.74 |
1968.49 |
2508.25 |
46573.69 |
69821.56 |
5114.95 |
2803.03 |
2311.92 |
72878.79 |
67131.99 |
| 27 |
4476.74 |
1983.66 |
2493.08 |
48557.35 |
72314.64 |
5093.34 |
2803.03 |
2290.31 |
75681.82 |
69422.30 |
| 28 |
4476.74 |
1998.95 |
2477.79 |
50556.31 |
74792.42 |
5071.73 |
2803.03 |
2268.70 |
78484.85 |
71691.00 |
| 29 |
4476.74 |
2014.36 |
2462.38 |
52570.67 |
77254.80 |
5050.13 |
2803.03 |
2247.10 |
81287.88 |
73938.10 |
| 30 |
4476.74 |
2029.89 |
2446.85 |
54600.56 |
79701.65 |
5028.52 |
2803.03 |
2225.49 |
84090.91 |
76163.59 |
| 31 |
4476.74 |
2045.54 |
2431.20 |
56646.09 |
82132.86 |
5006.91 |
2803.03 |
2203.88 |
86893.94 |
78367.47 |
| 32 |
4476.74 |
2061.30 |
2415.44 |
58707.40 |
84548.29 |
4985.31 |
2803.03 |
2182.28 |
89696.97 |
80549.75 |
| 33 |
4476.74 |
2077.19 |
2399.55 |
60784.59 |
86947.84 |
4963.70 |
2803.03 |
2160.67 |
92500.00 |
82710.42 |
| 34 |
4476.74 |
2093.20 |
2383.54 |
62877.80 |
89331.38 |
4942.09 |
2803.03 |
2139.06 |
95303.03 |
84849.48 |
| 35 |
4476.74 |
2109.34 |
2367.40 |
64987.14 |
91698.78 |
4920.49 |
2803.03 |
2117.46 |
98106.06 |
86966.93 |
| 36 |
4476.74 |
2125.60 |
2351.14 |
67112.74 |
94049.92 |
4898.88 |
2803.03 |
2095.85 |
100909.09 |
89062.78 |
| 第4年 |
37 |
4476.74 |
2141.98 |
2334.76 |
69254.72 |
96384.67 |
4877.27 |
2803.03 |
2074.24 |
103712.12 |
91137.03 |
| 38 |
4476.74 |
2158.50 |
2318.24 |
71413.22 |
98702.92 |
4855.67 |
2803.03 |
2052.64 |
106515.15 |
93189.66 |
| 39 |
4476.74 |
2175.13 |
2301.61 |
73588.35 |
101004.53 |
4834.06 |
2803.03 |
2031.03 |
109318.18 |
95220.69 |
| 40 |
4476.74 |
2191.90 |
2284.84 |
75780.25 |
103289.37 |
4812.45 |
2803.03 |
2009.42 |
112121.21 |
97230.11 |
| 41 |
4476.74 |
2208.80 |
2267.94 |
77989.05 |
105557.31 |
4790.85 |
2803.03 |
1987.82 |
114924.24 |
99217.93 |
| 42 |
4476.74 |
2225.82 |
2250.92 |
80214.87 |
107808.23 |
4769.24 |
2803.03 |
1966.21 |
117727.27 |
101184.14 |
| 43 |
4476.74 |
2242.98 |
2233.76 |
82457.85 |
110041.99 |
4747.63 |
2803.03 |
1944.60 |
120530.30 |
103128.74 |
| 44 |
4476.74 |
2260.27 |
2216.47 |
84718.12 |
112258.46 |
4726.03 |
2803.03 |
1923.00 |
123333.33 |
105051.74 |
| 45 |
4476.74 |
2277.69 |
2199.05 |
86995.81 |
114457.51 |
4704.42 |
2803.03 |
1901.39 |
126136.36 |
106953.12 |
| 46 |
4476.74 |
2295.25 |
2181.49 |
89291.06 |
116639.00 |
4682.81 |
2803.03 |
1879.78 |
128939.39 |
108832.91 |
| 47 |
4476.74 |
2312.94 |
2163.80 |
91604.01 |
118802.79 |
4661.21 |
2803.03 |
1858.18 |
131742.42 |
110691.08 |
| 48 |
4476.74 |
2330.77 |
2145.97 |
93934.78 |
120948.76 |
4639.60 |
2803.03 |
1836.57 |
134545.45 |
112527.65 |
| 第5年 |
49 |
4476.74 |
2348.74 |
2128.00 |
96283.51 |
123076.77 |
4617.99 |
2803.03 |
1814.96 |
137348.48 |
114342.61 |
| 50 |
4476.74 |
2366.84 |
2109.90 |
98650.36 |
125186.66 |
4596.39 |
2803.03 |
1793.36 |
140151.52 |
116135.97 |
| 51 |
4476.74 |
2385.09 |
2091.65 |
101035.44 |
127278.32 |
4574.78 |
2803.03 |
1771.75 |
142954.55 |
117907.72 |
| 52 |
4476.74 |
2403.47 |
2073.27 |
103438.92 |
129351.59 |
4553.17 |
2803.03 |
1750.14 |
145757.58 |
119657.86 |
| 53 |
4476.74 |
2422.00 |
2054.74 |
105860.91 |
131406.33 |
4531.57 |
2803.03 |
1728.54 |
148560.61 |
121386.40 |
| 54 |
4476.74 |
2440.67 |
2036.07 |
108301.58 |
133442.40 |
4509.96 |
2803.03 |
1706.93 |
151363.64 |
123093.32 |
| 55 |
4476.74 |
2459.48 |
2017.26 |
110761.06 |
135459.66 |
4488.35 |
2803.03 |
1685.32 |
154166.67 |
124778.65 |
| 56 |
4476.74 |
2478.44 |
1998.30 |
113239.50 |
137457.96 |
4466.75 |
2803.03 |
1663.72 |
156969.70 |
126442.36 |
| 57 |
4476.74 |
2497.54 |
1979.20 |
115737.05 |
139437.15 |
4445.14 |
2803.03 |
1642.11 |
159772.73 |
128084.47 |
| 58 |
4476.74 |
2516.80 |
1959.94 |
118253.85 |
141397.10 |
4423.53 |
2803.03 |
1620.50 |
162575.76 |
129704.97 |
| 59 |
4476.74 |
2536.20 |
1940.54 |
120790.04 |
143337.64 |
4401.93 |
2803.03 |
1598.90 |
165378.79 |
131303.87 |
| 60 |
4476.74 |
2555.75 |
1920.99 |
123345.79 |
145258.63 |
4380.32 |
2803.03 |
1577.29 |
168181.82 |
132881.16 |
| 第6年 |
61 |
4476.74 |
2575.45 |
1901.29 |
125921.24 |
147159.93 |
4358.71 |
2803.03 |
1555.68 |
170984.85 |
134436.84 |
| 62 |
4476.74 |
2595.30 |
1881.44 |
128516.54 |
149041.37 |
4337.11 |
2803.03 |
1534.08 |
173787.88 |
135970.91 |
| 63 |
4476.74 |
2615.31 |
1861.44 |
131131.84 |
150902.80 |
4315.50 |
2803.03 |
1512.47 |
176590.91 |
137483.38 |
| 64 |
4476.74 |
2635.47 |
1841.28 |
133767.31 |
152744.08 |
4293.89 |
2803.03 |
1490.86 |
179393.94 |
138974.24 |
| 65 |
4476.74 |
2655.78 |
1820.96 |
136423.09 |
154565.04 |
4272.29 |
2803.03 |
1469.26 |
182196.97 |
140443.50 |
| 66 |
4476.74 |
2676.25 |
1800.49 |
139099.34 |
156365.53 |
4250.68 |
2803.03 |
1447.65 |
185000.00 |
141891.15 |
| 67 |
4476.74 |
2696.88 |
1779.86 |
141796.22 |
158145.39 |
4229.07 |
2803.03 |
1426.04 |
187803.03 |
143317.19 |
| 68 |
4476.74 |
2717.67 |
1759.07 |
144513.89 |
159904.46 |
4207.47 |
2803.03 |
1404.43 |
190606.06 |
144721.62 |
| 69 |
4476.74 |
2738.62 |
1738.12 |
147252.51 |
161642.58 |
4185.86 |
2803.03 |
1382.83 |
193409.09 |
146104.45 |
| 70 |
4476.74 |
2759.73 |
1717.01 |
150012.24 |
163359.59 |
4164.25 |
2803.03 |
1361.22 |
196212.12 |
147465.67 |
| 71 |
4476.74 |
2781.00 |
1695.74 |
152793.24 |
165055.33 |
4142.65 |
2803.03 |
1339.61 |
199015.15 |
148805.29 |
| 72 |
4476.74 |
2802.44 |
1674.30 |
155595.68 |
166729.63 |
4121.04 |
2803.03 |
1318.01 |
201818.18 |
150123.30 |
| 第7年 |
73 |
4476.74 |
2824.04 |
1652.70 |
158419.72 |
168382.33 |
4099.43 |
2803.03 |
1296.40 |
204621.21 |
151419.70 |
| 74 |
4476.74 |
2845.81 |
1630.93 |
161265.53 |
170013.26 |
4077.83 |
2803.03 |
1274.79 |
207424.24 |
152694.49 |
| 75 |
4476.74 |
2867.75 |
1608.99 |
164133.27 |
171622.26 |
4056.22 |
2803.03 |
1253.19 |
210227.27 |
153947.68 |
| 76 |
4476.74 |
2889.85 |
1586.89 |
167023.12 |
173209.15 |
4034.61 |
2803.03 |
1231.58 |
213030.30 |
155179.26 |
| 77 |
4476.74 |
2912.13 |
1564.61 |
169935.25 |
174773.76 |
4013.01 |
2803.03 |
1209.97 |
215833.33 |
156389.24 |
| 78 |
4476.74 |
2934.57 |
1542.17 |
172869.83 |
176315.93 |
3991.40 |
2803.03 |
1188.37 |
218636.36 |
157577.60 |
| 79 |
4476.74 |
2957.20 |
1519.55 |
175827.02 |
177835.47 |
3969.79 |
2803.03 |
1166.76 |
221439.39 |
158744.37 |
| 80 |
4476.74 |
2979.99 |
1496.75 |
178807.01 |
179332.22 |
3948.18 |
2803.03 |
1145.15 |
224242.42 |
159889.52 |
| 81 |
4476.74 |
3002.96 |
1473.78 |
181809.97 |
180806.00 |
3926.58 |
2803.03 |
1123.55 |
227045.45 |
161013.07 |
| 82 |
4476.74 |
3026.11 |
1450.63 |
184836.08 |
182256.63 |
3904.97 |
2803.03 |
1101.94 |
229848.48 |
162115.01 |
| 83 |
4476.74 |
3049.44 |
1427.31 |
187885.52 |
183683.94 |
3883.36 |
2803.03 |
1080.33 |
232651.52 |
163195.34 |
| 84 |
4476.74 |
3072.94 |
1403.80 |
190958.46 |
185087.74 |
3861.76 |
2803.03 |
1058.73 |
235454.55 |
164254.07 |
| 第8年 |
85 |
4476.74 |
3096.63 |
1380.11 |
194055.09 |
186467.85 |
3840.15 |
2803.03 |
1037.12 |
238257.58 |
165291.19 |
| 86 |
4476.74 |
3120.50 |
1356.24 |
197175.59 |
187824.09 |
3818.54 |
2803.03 |
1015.51 |
241060.61 |
166306.71 |
| 87 |
4476.74 |
3144.55 |
1332.19 |
200320.14 |
189156.28 |
3796.94 |
2803.03 |
993.91 |
243863.64 |
167300.62 |
| 88 |
4476.74 |
3168.79 |
1307.95 |
203488.93 |
190464.23 |
3775.33 |
2803.03 |
972.30 |
246666.67 |
168272.92 |
| 89 |
4476.74 |
3193.22 |
1283.52 |
206682.15 |
191747.75 |
3753.72 |
2803.03 |
950.69 |
249469.70 |
169223.61 |
| 90 |
4476.74 |
3217.83 |
1258.91 |
209899.98 |
193006.66 |
3732.12 |
2803.03 |
929.09 |
252272.73 |
170152.70 |
| 91 |
4476.74 |
3242.64 |
1234.10 |
213142.61 |
194240.76 |
3710.51 |
2803.03 |
907.48 |
255075.76 |
171060.18 |
| 92 |
4476.74 |
3267.63 |
1209.11 |
216410.25 |
195449.87 |
3688.90 |
2803.03 |
885.87 |
257878.79 |
171946.05 |
| 93 |
4476.74 |
3292.82 |
1183.92 |
219703.07 |
196633.79 |
3667.30 |
2803.03 |
864.27 |
260681.82 |
172810.32 |
| 94 |
4476.74 |
3318.20 |
1158.54 |
223021.27 |
197792.33 |
3645.69 |
2803.03 |
842.66 |
263484.85 |
173652.98 |
| 95 |
4476.74 |
3343.78 |
1132.96 |
226365.05 |
198925.29 |
3624.08 |
2803.03 |
821.05 |
266287.88 |
174474.04 |
| 96 |
4476.74 |
3369.55 |
1107.19 |
229734.60 |
200032.48 |
3602.48 |
2803.03 |
799.45 |
269090.91 |
175273.48 |
| 第9年 |
97 |
4476.74 |
3395.53 |
1081.21 |
233130.13 |
201113.69 |
3580.87 |
2803.03 |
777.84 |
271893.94 |
176051.33 |
| 98 |
4476.74 |
3421.70 |
1055.04 |
236551.83 |
202168.73 |
3559.26 |
2803.03 |
756.23 |
274696.97 |
176807.56 |
| 99 |
4476.74 |
3448.08 |
1028.66 |
239999.91 |
203197.39 |
3537.66 |
2803.03 |
734.63 |
277500.00 |
177542.19 |
| 100 |
4476.74 |
3474.66 |
1002.08 |
243474.56 |
204199.48 |
3516.05 |
2803.03 |
713.02 |
280303.03 |
178255.21 |
| 101 |
4476.74 |
3501.44 |
975.30 |
246976.00 |
205174.78 |
3494.44 |
2803.03 |
691.41 |
283106.06 |
178946.62 |
| 102 |
4476.74 |
3528.43 |
948.31 |
250504.44 |
206123.09 |
3472.84 |
2803.03 |
669.81 |
285909.09 |
179616.43 |
| 103 |
4476.74 |
3555.63 |
921.11 |
254060.06 |
207044.20 |
3451.23 |
2803.03 |
648.20 |
288712.12 |
180264.63 |
| 104 |
4476.74 |
3583.04 |
893.70 |
257643.10 |
207937.90 |
3429.62 |
2803.03 |
626.59 |
291515.15 |
180891.22 |
| 105 |
4476.74 |
3610.66 |
866.08 |
261253.76 |
208803.99 |
3408.02 |
2803.03 |
604.99 |
294318.18 |
181496.21 |
| 106 |
4476.74 |
3638.49 |
838.25 |
264892.24 |
209642.24 |
3386.41 |
2803.03 |
583.38 |
297121.21 |
182079.59 |
| 107 |
4476.74 |
3666.53 |
810.21 |
268558.78 |
210452.45 |
3364.80 |
2803.03 |
561.77 |
299924.24 |
182641.37 |
| 108 |
4476.74 |
3694.80 |
781.94 |
272253.58 |
211234.39 |
3343.20 |
2803.03 |
540.17 |
302727.27 |
183181.53 |
| 第10年 |
109 |
4476.74 |
3723.28 |
753.46 |
275976.86 |
211987.85 |
3321.59 |
2803.03 |
518.56 |
305530.30 |
183700.09 |
| 110 |
4476.74 |
3751.98 |
724.76 |
279728.83 |
212712.61 |
3299.98 |
2803.03 |
496.95 |
308333.33 |
184197.05 |
| 111 |
4476.74 |
3780.90 |
695.84 |
283509.73 |
213408.45 |
3278.38 |
2803.03 |
475.35 |
311136.36 |
184672.40 |
| 112 |
4476.74 |
3810.04 |
666.70 |
287319.78 |
214075.15 |
3256.77 |
2803.03 |
453.74 |
313939.39 |
185126.14 |
| 113 |
4476.74 |
3839.41 |
637.33 |
291159.19 |
214712.48 |
3235.16 |
2803.03 |
432.13 |
316742.42 |
185558.27 |
| 114 |
4476.74 |
3869.01 |
607.73 |
295028.20 |
215320.21 |
3213.56 |
2803.03 |
410.53 |
319545.45 |
185968.80 |
| 115 |
4476.74 |
3898.83 |
577.91 |
298927.04 |
215898.11 |
3191.95 |
2803.03 |
388.92 |
322348.48 |
186357.72 |
| 116 |
4476.74 |
3928.89 |
547.85 |
302855.92 |
216445.97 |
3170.34 |
2803.03 |
367.31 |
325151.52 |
186725.03 |
| 117 |
4476.74 |
3959.17 |
517.57 |
306815.09 |
216963.54 |
3148.74 |
2803.03 |
345.71 |
327954.55 |
187070.74 |
| 118 |
4476.74 |
3989.69 |
487.05 |
310804.78 |
217450.59 |
3127.13 |
2803.03 |
324.10 |
330757.58 |
187394.84 |
| 119 |
4476.74 |
4020.44 |
456.30 |
314825.23 |
217906.88 |
3105.52 |
2803.03 |
302.49 |
333560.61 |
187697.33 |
| 120 |
4476.74 |
4051.43 |
425.31 |
318876.66 |
218332.19 |
3083.92 |
2803.03 |
280.89 |
336363.64 |
187978.22 |
| 第11年 |
121 |
4476.74 |
4082.66 |
394.08 |
322959.33 |
218726.27 |
3062.31 |
2803.03 |
259.28 |
339166.67 |
188237.50 |
| 122 |
4476.74 |
4114.14 |
362.61 |
327073.46 |
219088.87 |
3040.70 |
2803.03 |
237.67 |
341969.70 |
188475.17 |
| 123 |
4476.74 |
4145.85 |
330.89 |
331219.31 |
219419.76 |
3019.10 |
2803.03 |
216.07 |
344772.73 |
188691.24 |
| 124 |
4476.74 |
4177.81 |
298.93 |
335397.12 |
219718.70 |
2997.49 |
2803.03 |
194.46 |
347575.76 |
188885.70 |
| 125 |
4476.74 |
4210.01 |
266.73 |
339607.13 |
219985.43 |
2975.88 |
2803.03 |
172.85 |
350378.79 |
189058.55 |
| 126 |
4476.74 |
4242.46 |
234.28 |
343849.59 |
220219.71 |
2954.28 |
2803.03 |
151.25 |
353181.82 |
189209.80 |
| 127 |
4476.74 |
4275.16 |
201.58 |
348124.75 |
220421.28 |
2932.67 |
2803.03 |
129.64 |
355984.85 |
189339.44 |
| 128 |
4476.74 |
4308.12 |
168.62 |
352432.87 |
220589.90 |
2911.06 |
2803.03 |
108.03 |
358787.88 |
189447.47 |
| 129 |
4476.74 |
4341.33 |
135.41 |
356774.20 |
220725.32 |
2889.46 |
2803.03 |
86.43 |
361590.91 |
189533.90 |
| 130 |
4476.74 |
4374.79 |
101.95 |
361148.99 |
220827.27 |
2867.85 |
2803.03 |
64.82 |
364393.94 |
189598.72 |
| 131 |
4476.74 |
4408.51 |
68.23 |
365557.50 |
220895.49 |
2846.24 |
2803.03 |
43.21 |
367196.97 |
189641.93 |
| 132 |
4476.74 |
4442.50 |
34.24 |
370000.00 |
220929.74 |
2824.64 |
2803.03 |
21.61 |
370000.00 |
189663.54 |
|
汇总：
|
等额本息
总利息：220929.74元 总还款：590929.74元
|
等额本金
总利息：189663.54元 总还款：559663.54元
|
|
年利率为：9.25%，折扣： 不打折，贷款：37.0万，
分132期(11年)， 等额本息比等额本金多：31266.20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。。