| 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 |