个人住房贷款万元月供款表(本息)

个人住房贷款万元月供款表(本息) 个人住房贷款万元月供款表 (本息) 2010年10月20日起执行 个人住房公积金个人住房商业性贷款 年期贷款 限数 上浮10% 下浮15% 下浮25% 基准利率 月利率‰ 月供款额 月利率‰ 月供款额 月利率‰ 月供款额 月利率‰ 月供款额 月利率‰ 月供款额 1 12 5.0966 861.20 3.9383 854.82 3.475 852.28 4.6333 858.64 2.9167 849.22 2 24 5.1334 443.93 3.9667 437.64 3.5 435.14 4.6667 441.41 2.9167 432.03 3 36 5.1334 304.95 3.9667 298.63 3.5 296.13 4.6667 302.41 2.9167 293.03 4 48 5.4634 237.41 4.2217 230.59 3.725 227.90 4.9667 234.67 2.9167 223.56 5 60 5.4634 195.92 4.2217 189.02 3.725 186.29 4.9667 193.17 2.9167 181.92 6 72 5.6284 169.31 4.3492 162.07 3.8375 159.22 5.1167 166.39 3.375 156.68 7 84 5.6284 149.73 4.3492 142.37 3.8375 139.49 5.1167 146.76 3.375 136.92 8 96 5.6284 135.12 4.3492 127.64 3.8375 124.73 5.1167 132.10 3.375 122.13 9 108 5.6284 123.82 4.3492 116.23 3.8375 113.28 5.1167 120.75 3.375 110.64 10 120 5.6284 114.85 4.3492 107.14 3.8375 104.15 5.1167 111.73 3.375 101.48 11 132 5.6284 107.56 4.3492 99.73 3.8375 96.70 5.1167 104.39 3.375 94.01 12 144 5.6284 101.53 4.3492 93.59 3.8375 90.52 5.1167 98.31 3.375 87.08 13 156 5.6284 96.48 4.3492 88.42 3.8375 85.31 5.1167 93.21 3.375 82.56 14 168 5.6284 92.19 4.3492 84.02 3.8375 80.87 5.1167 88.87 3.375 78.08 15 180 5.6284 88.51 4.3492 80.23 3.8375 77.04 5.1167 85.14 3.375 74.22 16 192 5.6284 85.33 4.3492 76.93 3.8375 73.70 5.1167 81.91 3.375 70.85 17 204 5.6284 82.56 4.3492 74.04 3.8375 70.77 5.1167 79.09 3.375 67.90 18 216 5.6284 80.12 4.3492 71.49 3.8375 68.19 5.1167 76.61 3.375 65.28 19 228 5.6284 77.97 4.3492 69.23 3.8375 65.89 5.1167 74.41 3.375 62.95 20 240 5.6284 76.06 4.3492 67.21 3.8375 63.83 5.1167 72.45 3.375 60.86 21 252 5.6284 74.36 4.3492 65.40 3.8375 61.99 5.1167 70.71 3.375 58.98 22 264 5.6284 72.84 4.3492 63.77 3.8375 60.32 5.1167 69.14 3.375 57.29 23 276 5.6284 71.47 4.3492 62.30 3.8375 58.81 5.1167 67.72 3.375 55.75 24 288 5.6284 70.23 4.3492 60.96 3.8375 57.43 5.1167 66.45 3.375 54.34 25 300 5.6284 69.12 4.3492 59.74 3.8375 56.18 5.1167 65.29 3.375 53.06