| 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 |
4220.21 |
883.54 |
3336.67 |
883.54 |
3336.67 |
5457.88 |
2121.21 |
3336.67 |
2121.21 |
3336.67 |
| 2 |
4220.21 |
894.07 |
3326.14 |
1777.61 |
6662.80 |
5432.60 |
2121.21 |
3311.39 |
4242.42 |
6648.06 |
| 3 |
4220.21 |
904.72 |
3315.48 |
2682.34 |
9978.29 |
5407.32 |
2121.21 |
3286.11 |
6363.64 |
9934.17 |
| 4 |
4220.21 |
915.51 |
3304.70 |
3597.84 |
13282.99 |
5382.05 |
2121.21 |
3260.83 |
8484.85 |
13195.00 |
| 5 |
4220.21 |
926.42 |
3293.79 |
4524.26 |
16576.78 |
5356.77 |
2121.21 |
3235.56 |
10606.06 |
16430.56 |
| 6 |
4220.21 |
937.46 |
3282.75 |
5461.71 |
19859.54 |
5331.49 |
2121.21 |
3210.28 |
12727.27 |
19640.83 |
| 7 |
4220.21 |
948.63 |
3271.58 |
6410.34 |
23131.12 |
5306.21 |
2121.21 |
3185.00 |
14848.48 |
22825.83 |
| 8 |
4220.21 |
959.93 |
3260.28 |
7370.27 |
26391.39 |
5280.93 |
2121.21 |
3159.72 |
16969.70 |
25985.56 |
| 9 |
4220.21 |
971.37 |
3248.84 |
8341.64 |
29640.23 |
5255.66 |
2121.21 |
3134.44 |
19090.91 |
29120.00 |
| 10 |
4220.21 |
982.95 |
3237.26 |
9324.59 |
32877.49 |
5230.38 |
2121.21 |
3109.17 |
21212.12 |
32229.17 |
| 11 |
4220.21 |
994.66 |
3225.55 |
10319.25 |
36103.04 |
5205.10 |
2121.21 |
3083.89 |
23333.33 |
35313.06 |
| 12 |
4220.21 |
1006.51 |
3213.70 |
11325.76 |
39316.74 |
5179.82 |
2121.21 |
3058.61 |
25454.55 |
38371.67 |
| 第2年 |
13 |
4220.21 |
1018.51 |
3201.70 |
12344.27 |
42518.44 |
5154.55 |
2121.21 |
3033.33 |
27575.76 |
41405.00 |
| 14 |
4220.21 |
1030.64 |
3189.56 |
13374.91 |
45708.00 |
5129.27 |
2121.21 |
3008.06 |
29696.97 |
44413.06 |
| 15 |
4220.21 |
1042.93 |
3177.28 |
14417.84 |
48885.28 |
5103.99 |
2121.21 |
2982.78 |
31818.18 |
47395.83 |
| 16 |
4220.21 |
1055.35 |
3164.85 |
15473.19 |
52050.14 |
5078.71 |
2121.21 |
2957.50 |
33939.39 |
50353.33 |
| 17 |
4220.21 |
1067.93 |
3152.28 |
16541.12 |
55202.42 |
5053.43 |
2121.21 |
2932.22 |
36060.61 |
53285.56 |
| 18 |
4220.21 |
1080.66 |
3139.55 |
17621.78 |
58341.97 |
5028.16 |
2121.21 |
2906.94 |
38181.82 |
56192.50 |
| 19 |
4220.21 |
1093.53 |
3126.67 |
18715.32 |
61468.64 |
5002.88 |
2121.21 |
2881.67 |
40303.03 |
59074.17 |
| 20 |
4220.21 |
1106.57 |
3113.64 |
19821.88 |
64582.28 |
4977.60 |
2121.21 |
2856.39 |
42424.24 |
61930.56 |
| 21 |
4220.21 |
1119.75 |
3100.46 |
20941.63 |
67682.74 |
4952.32 |
2121.21 |
2831.11 |
44545.45 |
64761.67 |
| 22 |
4220.21 |
1133.10 |
3087.11 |
22074.73 |
70769.85 |
4927.05 |
2121.21 |
2805.83 |
46666.67 |
67567.50 |
| 23 |
4220.21 |
1146.60 |
3073.61 |
23221.33 |
73843.46 |
4901.77 |
2121.21 |
2780.56 |
48787.88 |
70348.06 |
| 24 |
4220.21 |
1160.26 |
3059.95 |
24381.59 |
76903.41 |
4876.49 |
2121.21 |
2755.28 |
50909.09 |
73103.33 |
| 第3年 |
25 |
4220.21 |
1174.09 |
3046.12 |
25555.68 |
79949.53 |
4851.21 |
2121.21 |
2730.00 |
53030.30 |
75833.33 |
| 26 |
4220.21 |
1188.08 |
3032.13 |
26743.76 |
82981.66 |
4825.93 |
2121.21 |
2704.72 |
55151.52 |
78538.06 |
| 27 |
4220.21 |
1202.24 |
3017.97 |
27946.00 |
85999.63 |
4800.66 |
2121.21 |
2679.44 |
57272.73 |
81217.50 |
| 28 |
4220.21 |
1216.56 |
3003.64 |
29162.56 |
89003.27 |
4775.38 |
2121.21 |
2654.17 |
59393.94 |
83871.67 |
| 29 |
4220.21 |
1231.06 |
2989.15 |
30393.63 |
91992.41 |
4750.10 |
2121.21 |
2628.89 |
61515.15 |
86500.56 |
| 30 |
4220.21 |
1245.73 |
2974.48 |
31639.36 |
94966.89 |
4724.82 |
2121.21 |
2603.61 |
63636.36 |
89104.17 |
| 31 |
4220.21 |
1260.58 |
2959.63 |
32899.94 |
97926.52 |
4699.55 |
2121.21 |
2578.33 |
65757.58 |
91682.50 |
| 32 |
4220.21 |
1275.60 |
2944.61 |
34175.53 |
100871.13 |
4674.27 |
2121.21 |
2553.06 |
67878.79 |
94235.56 |
| 33 |
4220.21 |
1290.80 |
2929.41 |
35466.34 |
103800.54 |
4648.99 |
2121.21 |
2527.78 |
70000.00 |
96763.33 |
| 34 |
4220.21 |
1306.18 |
2914.03 |
36772.52 |
106714.57 |
4623.71 |
2121.21 |
2502.50 |
72121.21 |
99265.83 |
| 35 |
4220.21 |
1321.75 |
2898.46 |
38094.26 |
109613.03 |
4598.43 |
2121.21 |
2477.22 |
74242.42 |
101743.06 |
| 36 |
4220.21 |
1337.50 |
2882.71 |
39431.76 |
112495.74 |
4573.16 |
2121.21 |
2451.94 |
76363.64 |
104195.00 |
| 第4年 |
37 |
4220.21 |
1353.44 |
2866.77 |
40785.20 |
115362.51 |
4547.88 |
2121.21 |
2426.67 |
78484.85 |
106621.67 |
| 38 |
4220.21 |
1369.57 |
2850.64 |
42154.77 |
118213.15 |
4522.60 |
2121.21 |
2401.39 |
80606.06 |
109023.06 |
| 39 |
4220.21 |
1385.89 |
2834.32 |
43540.65 |
121047.47 |
4497.32 |
2121.21 |
2376.11 |
82727.27 |
111399.17 |
| 40 |
4220.21 |
1402.40 |
2817.81 |
44943.05 |
123865.28 |
4472.05 |
2121.21 |
2350.83 |
84848.48 |
113750.00 |
| 41 |
4220.21 |
1419.11 |
2801.10 |
46362.17 |
126666.38 |
4446.77 |
2121.21 |
2325.56 |
86969.70 |
116075.56 |
| 42 |
4220.21 |
1436.02 |
2784.18 |
47798.19 |
129450.56 |
4421.49 |
2121.21 |
2300.28 |
89090.91 |
118375.83 |
| 43 |
4220.21 |
1453.14 |
2767.07 |
49251.33 |
132217.63 |
4396.21 |
2121.21 |
2275.00 |
91212.12 |
120650.83 |
| 44 |
4220.21 |
1470.45 |
2749.76 |
50721.78 |
134967.39 |
4370.93 |
2121.21 |
2249.72 |
93333.33 |
122900.56 |
| 45 |
4220.21 |
1487.98 |
2732.23 |
52209.76 |
137699.62 |
4345.66 |
2121.21 |
2224.44 |
95454.55 |
125125.00 |
| 46 |
4220.21 |
1505.71 |
2714.50 |
53715.46 |
140414.12 |
4320.38 |
2121.21 |
2199.17 |
97575.76 |
127324.17 |
| 47 |
4220.21 |
1523.65 |
2696.56 |
55239.11 |
143110.68 |
4295.10 |
2121.21 |
2173.89 |
99696.97 |
129498.06 |
| 48 |
4220.21 |
1541.81 |
2678.40 |
56780.92 |
145789.08 |
4269.82 |
2121.21 |
2148.61 |
101818.18 |
131646.67 |
| 第5年 |
49 |
4220.21 |
1560.18 |
2660.03 |
58341.10 |
148449.10 |
4244.55 |
2121.21 |
2123.33 |
103939.39 |
133770.00 |
| 50 |
4220.21 |
1578.77 |
2641.44 |
59919.88 |
151090.54 |
4219.27 |
2121.21 |
2098.06 |
106060.61 |
135868.06 |
| 51 |
4220.21 |
1597.59 |
2622.62 |
61517.46 |
153713.16 |
4193.99 |
2121.21 |
2072.78 |
108181.82 |
137940.83 |
| 52 |
4220.21 |
1616.62 |
2603.58 |
63134.09 |
156316.74 |
4168.71 |
2121.21 |
2047.50 |
110303.03 |
139988.33 |
| 53 |
4220.21 |
1635.89 |
2584.32 |
64769.98 |
158901.06 |
4143.43 |
2121.21 |
2022.22 |
112424.24 |
142010.56 |
| 54 |
4220.21 |
1655.38 |
2564.82 |
66425.36 |
161465.89 |
4118.16 |
2121.21 |
1996.94 |
114545.45 |
144007.50 |
| 55 |
4220.21 |
1675.11 |
2545.10 |
68100.47 |
164010.99 |
4092.88 |
2121.21 |
1971.67 |
116666.67 |
145979.17 |
| 56 |
4220.21 |
1695.07 |
2525.14 |
69795.54 |
166536.12 |
4067.60 |
2121.21 |
1946.39 |
118787.88 |
147925.56 |
| 57 |
4220.21 |
1715.27 |
2504.94 |
71510.82 |
169041.06 |
4042.32 |
2121.21 |
1921.11 |
120909.09 |
149846.67 |
| 58 |
4220.21 |
1735.71 |
2484.50 |
73246.53 |
171525.55 |
4017.05 |
2121.21 |
1895.83 |
123030.30 |
151742.50 |
| 59 |
4220.21 |
1756.40 |
2463.81 |
75002.92 |
173989.37 |
3991.77 |
2121.21 |
1870.56 |
125151.52 |
153613.06 |
| 60 |
4220.21 |
1777.33 |
2442.88 |
76780.25 |
176432.25 |
3966.49 |
2121.21 |
1845.28 |
127272.73 |
155458.33 |
| 第6年 |
61 |
4220.21 |
1798.51 |
2421.70 |
78578.76 |
178853.95 |
3941.21 |
2121.21 |
1820.00 |
129393.94 |
157278.33 |
| 62 |
4220.21 |
1819.94 |
2400.27 |
80398.70 |
181254.22 |
3915.93 |
2121.21 |
1794.72 |
131515.15 |
159073.06 |
| 63 |
4220.21 |
1841.63 |
2378.58 |
82240.32 |
183632.80 |
3890.66 |
2121.21 |
1769.44 |
133636.36 |
160842.50 |
| 64 |
4220.21 |
1863.57 |
2356.64 |
84103.89 |
185989.44 |
3865.38 |
2121.21 |
1744.17 |
135757.58 |
162586.67 |
| 65 |
4220.21 |
1885.78 |
2334.43 |
85989.67 |
188323.87 |
3840.10 |
2121.21 |
1718.89 |
137878.79 |
164305.56 |
| 66 |
4220.21 |
1908.25 |
2311.96 |
87897.93 |
190635.82 |
3814.82 |
2121.21 |
1693.61 |
140000.00 |
165999.17 |
| 67 |
4220.21 |
1930.99 |
2289.22 |
89828.92 |
192925.04 |
3789.55 |
2121.21 |
1668.33 |
142121.21 |
167667.50 |
| 68 |
4220.21 |
1954.00 |
2266.21 |
91782.92 |
195191.25 |
3764.27 |
2121.21 |
1643.06 |
144242.42 |
169310.56 |
| 69 |
4220.21 |
1977.29 |
2242.92 |
93760.21 |
197434.17 |
3738.99 |
2121.21 |
1617.78 |
146363.64 |
170928.33 |
| 70 |
4220.21 |
2000.85 |
2219.36 |
95761.06 |
199653.52 |
3713.71 |
2121.21 |
1592.50 |
148484.85 |
172520.83 |
| 71 |
4220.21 |
2024.69 |
2195.51 |
97785.75 |
201849.04 |
3688.43 |
2121.21 |
1567.22 |
150606.06 |
174088.06 |
| 72 |
4220.21 |
2048.82 |
2171.39 |
99834.58 |
204020.42 |
3663.16 |
2121.21 |
1541.94 |
152727.27 |
175630.00 |
| 第7年 |
73 |
4220.21 |
2073.24 |
2146.97 |
101907.81 |
206167.39 |
3637.88 |
2121.21 |
1516.67 |
154848.48 |
177146.67 |
| 74 |
4220.21 |
2097.94 |
2122.27 |
104005.76 |
208289.66 |
3612.60 |
2121.21 |
1491.39 |
156969.70 |
178638.06 |
| 75 |
4220.21 |
2122.94 |
2097.26 |
106128.70 |
210386.92 |
3587.32 |
2121.21 |
1466.11 |
159090.91 |
180104.17 |
| 76 |
4220.21 |
2148.24 |
2071.97 |
108276.94 |
212458.89 |
3562.05 |
2121.21 |
1440.83 |
161212.12 |
181545.00 |
| 77 |
4220.21 |
2173.84 |
2046.37 |
110450.78 |
214505.26 |
3536.77 |
2121.21 |
1415.56 |
163333.33 |
182960.56 |
| 78 |
4220.21 |
2199.75 |
2020.46 |
112650.53 |
216525.72 |
3511.49 |
2121.21 |
1390.28 |
165454.55 |
184350.83 |
| 79 |
4220.21 |
2225.96 |
1994.25 |
114876.49 |
218519.97 |
3486.21 |
2121.21 |
1365.00 |
167575.76 |
185715.83 |
| 80 |
4220.21 |
2252.49 |
1967.72 |
117128.98 |
220487.69 |
3460.93 |
2121.21 |
1339.72 |
169696.97 |
187055.56 |
| 81 |
4220.21 |
2279.33 |
1940.88 |
119408.30 |
222428.57 |
3435.66 |
2121.21 |
1314.44 |
171818.18 |
188370.00 |
| 82 |
4220.21 |
2306.49 |
1913.72 |
121714.80 |
224342.29 |
3410.38 |
2121.21 |
1289.17 |
173939.39 |
189659.17 |
| 83 |
4220.21 |
2333.98 |
1886.23 |
124048.77 |
226228.52 |
3385.10 |
2121.21 |
1263.89 |
176060.61 |
190923.06 |
| 84 |
4220.21 |
2361.79 |
1858.42 |
126410.56 |
228086.94 |
3359.82 |
2121.21 |
1238.61 |
178181.82 |
192161.67 |
| 第8年 |
85 |
4220.21 |
2389.93 |
1830.27 |
128800.50 |
229917.21 |
3334.55 |
2121.21 |
1213.33 |
180303.03 |
193375.00 |
| 86 |
4220.21 |
2418.41 |
1801.79 |
131218.91 |
231719.01 |
3309.27 |
2121.21 |
1188.06 |
182424.24 |
194563.06 |
| 87 |
4220.21 |
2447.23 |
1772.97 |
133666.14 |
233491.98 |
3283.99 |
2121.21 |
1162.78 |
184545.45 |
195725.83 |
| 88 |
4220.21 |
2476.40 |
1743.81 |
136142.54 |
235235.79 |
3258.71 |
2121.21 |
1137.50 |
186666.67 |
196863.33 |
| 89 |
4220.21 |
2505.91 |
1714.30 |
138648.45 |
236950.09 |
3233.43 |
2121.21 |
1112.22 |
188787.88 |
197975.56 |
| 90 |
4220.21 |
2535.77 |
1684.44 |
141184.22 |
238634.53 |
3208.16 |
2121.21 |
1086.94 |
190909.09 |
199062.50 |
| 91 |
4220.21 |
2565.99 |
1654.22 |
143750.20 |
240288.75 |
3182.88 |
2121.21 |
1061.67 |
193030.30 |
200124.17 |
| 92 |
4220.21 |
2596.56 |
1623.64 |
146346.77 |
241912.40 |
3157.60 |
2121.21 |
1036.39 |
195151.52 |
201160.56 |
| 93 |
4220.21 |
2627.51 |
1592.70 |
148974.27 |
243505.10 |
3132.32 |
2121.21 |
1011.11 |
197272.73 |
202171.67 |
| 94 |
4220.21 |
2658.82 |
1561.39 |
151633.09 |
245066.49 |
3107.05 |
2121.21 |
985.83 |
199393.94 |
203157.50 |
| 95 |
4220.21 |
2690.50 |
1529.71 |
154323.60 |
246596.19 |
3081.77 |
2121.21 |
960.56 |
201515.15 |
204118.06 |
| 96 |
4220.21 |
2722.56 |
1497.64 |
157046.16 |
248093.84 |
3056.49 |
2121.21 |
935.28 |
203636.36 |
205053.33 |
| 第9年 |
97 |
4220.21 |
2755.01 |
1465.20 |
159801.17 |
249559.04 |
3031.21 |
2121.21 |
910.00 |
205757.58 |
205963.33 |
| 98 |
4220.21 |
2787.84 |
1432.37 |
162589.01 |
250991.41 |
3005.93 |
2121.21 |
884.72 |
207878.79 |
206848.06 |
| 99 |
4220.21 |
2821.06 |
1399.15 |
165410.07 |
252390.55 |
2980.66 |
2121.21 |
859.44 |
210000.00 |
207707.50 |
| 100 |
4220.21 |
2854.68 |
1365.53 |
168264.75 |
253756.08 |
2955.38 |
2121.21 |
834.17 |
212121.21 |
208541.67 |
| 101 |
4220.21 |
2888.70 |
1331.51 |
171153.44 |
255087.60 |
2930.10 |
2121.21 |
808.89 |
214242.42 |
209350.56 |
| 102 |
4220.21 |
2923.12 |
1297.09 |
174076.56 |
256384.68 |
2904.82 |
2121.21 |
783.61 |
216363.64 |
210134.17 |
| 103 |
4220.21 |
2957.95 |
1262.25 |
177034.52 |
257646.94 |
2879.55 |
2121.21 |
758.33 |
218484.85 |
210892.50 |
| 104 |
4220.21 |
2993.20 |
1227.01 |
180027.72 |
258873.94 |
2854.27 |
2121.21 |
733.06 |
220606.06 |
211625.56 |
| 105 |
4220.21 |
3028.87 |
1191.34 |
183056.59 |
260065.28 |
2828.99 |
2121.21 |
707.78 |
222727.27 |
212333.33 |
| 106 |
4220.21 |
3064.97 |
1155.24 |
186121.56 |
261220.52 |
2803.71 |
2121.21 |
682.50 |
224848.48 |
213015.83 |
| 107 |
4220.21 |
3101.49 |
1118.72 |
189223.05 |
262339.24 |
2778.43 |
2121.21 |
657.22 |
226969.70 |
213673.06 |
| 108 |
4220.21 |
3138.45 |
1081.76 |
192361.50 |
263421.00 |
2753.16 |
2121.21 |
631.94 |
229090.91 |
214305.00 |
| 第10年 |
109 |
4220.21 |
3175.85 |
1044.36 |
195537.35 |
264465.36 |
2727.88 |
2121.21 |
606.67 |
231212.12 |
214911.67 |
| 110 |
4220.21 |
3213.70 |
1006.51 |
198751.04 |
265471.87 |
2702.60 |
2121.21 |
581.39 |
233333.33 |
215493.06 |
| 111 |
4220.21 |
3251.99 |
968.22 |
202003.03 |
266440.09 |
2677.32 |
2121.21 |
556.11 |
235454.55 |
216049.17 |
| 112 |
4220.21 |
3290.74 |
929.46 |
205293.78 |
267369.55 |
2652.05 |
2121.21 |
530.83 |
237575.76 |
216580.00 |
| 113 |
4220.21 |
3329.96 |
890.25 |
208623.74 |
268259.80 |
2626.77 |
2121.21 |
505.56 |
239696.97 |
217085.56 |
| 114 |
4220.21 |
3369.64 |
850.57 |
211993.38 |
269110.37 |
2601.49 |
2121.21 |
480.28 |
241818.18 |
217565.83 |
| 115 |
4220.21 |
3409.80 |
810.41 |
215403.18 |
269920.78 |
2576.21 |
2121.21 |
455.00 |
243939.39 |
218020.83 |
| 116 |
4220.21 |
3450.43 |
769.78 |
218853.60 |
270690.56 |
2550.93 |
2121.21 |
429.72 |
246060.61 |
218450.56 |
| 117 |
4220.21 |
3491.55 |
728.66 |
222345.15 |
271419.22 |
2525.66 |
2121.21 |
404.44 |
248181.82 |
218855.00 |
| 118 |
4220.21 |
3533.15 |
687.05 |
225878.31 |
272106.27 |
2500.38 |
2121.21 |
379.17 |
250303.03 |
219234.17 |
| 119 |
4220.21 |
3575.26 |
644.95 |
229453.56 |
272751.22 |
2475.10 |
2121.21 |
353.89 |
252424.24 |
219588.06 |
| 120 |
4220.21 |
3617.86 |
602.35 |
233071.43 |
273353.57 |
2449.82 |
2121.21 |
328.61 |
254545.45 |
219916.67 |
| 第11年 |
121 |
4220.21 |
3660.98 |
559.23 |
236732.40 |
273912.80 |
2424.55 |
2121.21 |
303.33 |
256666.67 |
220220.00 |
| 122 |
4220.21 |
3704.60 |
515.61 |
240437.01 |
274428.41 |
2399.27 |
2121.21 |
278.06 |
258787.88 |
220498.06 |
| 123 |
4220.21 |
3748.75 |
471.46 |
244185.76 |
274899.87 |
2373.99 |
2121.21 |
252.78 |
260909.09 |
220750.83 |
| 124 |
4220.21 |
3793.42 |
426.79 |
247979.18 |
275326.65 |
2348.71 |
2121.21 |
227.50 |
263030.30 |
220978.33 |
| 125 |
4220.21 |
3838.63 |
381.58 |
251817.80 |
275708.23 |
2323.43 |
2121.21 |
202.22 |
265151.52 |
221180.56 |
| 126 |
4220.21 |
3884.37 |
335.84 |
255702.18 |
276044.07 |
2298.16 |
2121.21 |
176.94 |
267272.73 |
221357.50 |
| 127 |
4220.21 |
3930.66 |
289.55 |
259632.83 |
276333.62 |
2272.88 |
2121.21 |
151.67 |
269393.94 |
221509.17 |
| 128 |
4220.21 |
3977.50 |
242.71 |
263610.33 |
276576.33 |
2247.60 |
2121.21 |
126.39 |
271515.15 |
221635.56 |
| 129 |
4220.21 |
4024.90 |
195.31 |
267635.23 |
276771.64 |
2222.32 |
2121.21 |
101.11 |
273636.36 |
221736.67 |
| 130 |
4220.21 |
4072.86 |
147.35 |
271708.09 |
276918.99 |
2197.05 |
2121.21 |
75.83 |
275757.58 |
221812.50 |
| 131 |
4220.21 |
4121.40 |
98.81 |
275829.49 |
277017.80 |
2171.77 |
2121.21 |
50.56 |
277878.79 |
221863.06 |
| 132 |
4220.21 |
4170.51 |
49.70 |
280000.00 |
277067.50 |
2146.49 |
2121.21 |
25.28 |
280000.00 |
221888.33 |
|
汇总：
|
等额本息
总利息：277067.50元 总还款：557067.50元
|
等额本金
总利息：221888.33元 总还款：501888.33元
|
|
年利率为：14.30%，折扣： 不打折，贷款：28.0万，
分132期(11年)， 等额本息比等额本金多：55179.16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。。