还款现金流分摊

未偿还本息

年度

优先A档

优先B档

次级档

优先A档

优先B档

次级档

1

78,175,530

0

0

342,195,030

96,367,968

2

82,410,633

0

0

280,316,099

104,077,405

0

3

87,832,784

0

0

209,302,281

112,403,598

0

4

93,121,866

0

0

128,738,552

121,395,886

0

5

98,491,191

0

0

37,971,674

131,107,557

0

6

40,249,974

64,075,858

0

0

77,520,303

0

7

0

83,721,928

28,524,317

0

0

0