一首套房贷二手房贷款利率及还款明细表

1、.一首套房贷二手房贷款利率及还款明细表 （基准利率下浮30%）贷款利率具体下浮比例以各家银行实际执行标准为准借款金额借款年数借款年利率%借款月利率等额本息方式月还款金额等额本金方式首月月还款￥10,00013.7173.0975一次性还本付息一次性还本付息￥10,00023.783.15￥433.27￥448.17￥10,00033.783.15￥294.26￥309.28￥10,00044.0323.36￥225.93￥241.93￥10,00054.0323.36￥184.31￥200.27￥10,00064.1583.465￥157.17￥173.54￥10,00074.1583.465

2、￥137.42￥153.70￥10,00084.1583.465￥122.63￥138.82￥10,00094.1583.465￥111.15￥127.24￥10,000104.1583.465￥102.00￥117.98￥10,000114.1583.465￥94.53￥110.41￥10,000124.1583.465￥88.32￥104.09￥10,000134.1583.465￥83.09￥98.75￥10,000144.1583.465￥78.62￥94.17￥10,000154.1583.465￥74.76￥90.21￥10,000164.1583.465￥71.40￥86.73￥

3、10,000174.1583.465￥68.45￥83.67￥10,000184.1583.465￥65.84￥80.95￥10,000194.1583.465￥63.51￥78.51￥10,000204.1583.465￥61.43￥76.32￥10,000214.1583.465￥59.56￥74.33￥10,000224.1583.465￥57.87￥72.53￥10,000234.1583.465￥56.34￥70.88￥10,000244.1583.465￥54.94￥69.37￥10,000254.1583.465￥53.66￥67.98￥10,000264.1583.465￥52

4、.49￥66.70￥10,000274.1583.465￥51.41￥65.51￥10,000284.1583.465￥50.42￥64.41￥10,000294.1583.465￥49.51￥63.39￥10,000304.1583.465￥48.66￥62.43 二二套房贷二手房贷款利率及还款明细表 （基准利率上浮10%）借款金额借款年数借款年利率%借款月利率等额本息方式月还款金额等额本金方式首月月还款￥10,00015.8414.8675一次性还本付息一次性还本付息￥10,00025.944.95￥442.94￥466.17￥10,00035.944.95￥303.95￥327.28￥1

5、0,00046.3365.28￥236.39￥261.13￥10,00056.3365.28￥194.89￥219.47￥10,00066.5345.445￥168.26￥193.34￥10,00076.5345.445￥148.66￥173.50￥10,00086.5345.445￥134.03￥158.62￥10,00096.5345.445￥122.72￥147.04￥10,000106.5345.445￥113.72￥137.78￥10,000116.5345.445￥106.41￥130.21￥10,000126.5345.445￥100.37￥123.89￥10,000136.53

6、45.445￥95.30￥118.55￥10,000146.5345.445￥90.99￥113.97￥10,000156.5345.445￥87.30￥110.01￥10,000166.5345.445￥84.10￥106.53￥10,000176.5345.445￥81.30￥103.47￥10,000186.5345.445￥78.85￥100.75￥10,000196.5345.445￥76.68￥98.31￥10,000206.5345.445￥74.76￥96.12￥10,000216.5345.445￥73.04￥94.13￥10,000226.5345.445￥71.50￥92

7、.33￥10,000236.5345.445￥70.11￥90.68￥10,000246.5345.445￥68.86￥89.17￥10,000256.5345.445￥67.73￥87.78￥10,000266.5345.445￥66.71￥86.50￥10,000276.5345.445￥65.77￥85.31￥10,000286.5345.445￥64.92￥84.21￥10,000296.5345.445￥64.14￥83.19￥10,000306.5345.445￥63.43￥82.23 三、商业用房按揭贷款及房屋抵押贷款月还款计算表借款金额借款年数借款年利率%借款月利率等额本息方式

8、月还款金额等额本金方式首月月还款￥10,00015.314.425一次性还本付息一次性还本付息￥10,00025.44.5￥440.51￥461.67￥10,00035.44.5￥301.51￥322.78￥10,00045.764.8￥233.75￥256.33￥10,00055.764.8￥192.21￥214.67￥10,00065.944.95￥165.45￥188.39￥10,00075.944.95￥145.80￥168.55￥10,00085.944.95￥131.12￥153.67￥10,00095.944.95￥119.76￥142.09￥10,000105.944.95￥1

9、10.72￥132.83￥10,000115.944.95￥103.36￥125.26￥10,000125.944.95￥97.27￥118.94￥10,000135.944.95￥92.16￥113.60￥10,000145.944.95￥87.80￥109.02￥10,000155.944.95￥84.06￥105.06￥10,000165.944.95￥80.82￥101.58￥10,000175.944.95￥77.98￥98.52￥10,000185.944.95￥75.48￥95.80￥10,000195.944.95￥73.27￥93.36￥10,000205.944.95￥71

10、.30￥91.17￥10,000215.944.95￥69.54￥89.18￥10,000225.944.95￥67.95￥87.38￥10,000235.944.95￥66.53￥85.73￥10,000245.944.95￥65.24￥84.22￥10,000255.944.95￥64.06￥82.83￥10,000265.944.95￥63.00￥81.55￥10,000275.944.95￥62.02￥80.36￥10,000285.944.95￥61.13￥79.26￥10,000295.944.95￥60.32￥78.24￥10,000305.944.95￥59.57￥77.28

11、四住房公积金贷款还款明细表借款金额借款年数借款年利率%借款月利率等额本息方式月还款金额等额本金方式首月月还款￥10,00013.332.775一次性还本付息一次性还本付息￥10,00023.332.775￥431.27￥444.42￥10,00033.332.775￥292.27￥305.53￥10,00043.332.775￥222.80￥236.08￥10,00053.332.775￥181.16￥194.42￥10,00063.873.225￥155.86￥171.14￥10,00073.873.225￥136.09￥151.30￥10,00083.873.225￥121.29￥136.

12、42￥10,00093.873.225￥109.80￥124.84￥10,000103.873.225￥100.63￥115.58￥10,000113.873.225￥93.14￥108.01￥10,000123.873.225￥86.92￥101.69￥10,000133.873.225￥81.68￥96.35￥10,000143.873.225￥77.19￥91.77￥10,000153.873.225￥73.32￥87.81￥10,000163.873.225￥69.94￥84.33￥10,000173.873.225￥66.98￥81.27￥10,000183.873.225￥64.35￥78.55￥10,000193.873.225￥62.01￥76.11￥10,000203.873.225￥59.92￥73.92￥10,000213.873.225￥58.03￥71.93￥10,000223.873.225￥56.32￥70.13￥10,000233.873.225￥54.77￥68.48￥10,000243.87