购房计算器——个人住房商业性贷款利率及万元还本息金额表

各地分站：

个人住房商业性贷款利率及万元还本息金额表 (单位:元)

年份	月数	月利率(‰)	年利率(%)	月还款额	本息总额	总利息
1	12	4.650	5.580	到期一次还本付息	10558.00000	558.00000
2	24	4.800	5.760	442.12547	10611.01116	611.01116
3	36	4.800	5.760	303.13312	10912.79223	912.79223
4	48	4.875	5.850	234.16319	11239.83309	1239.83309
5	60	4.875	5.850	192.63130	11557.87817	1557.87817
6	72	5.100	6.120	166.29592	11973.30623	1973.30623
7	84	5.100	6.120	146.66150	12319.56627	2319.56627
8	96	5.100	6.120	131.99938	12671.94001	2671.94001
9	108	5.100	6.120	120.65179	13030.39352	3030.39352
10	120	5.100	6.120	111.62407	13394.88861	3394.88861
11	132	5.100	6.120	104.28320	13765.38292	3765.38292
12	144	5.100	6.120	98.20715	14141.83007	4141.83007
13	156	5.100	6.120	93.10372	14524.17973	4524.17973
14	168	5.100	6.120	88.76415	14912.37778	4912.37778
15	180	5.100	6.120	85.03537	15306.36640	5306.36640
16	192	5.100	6.120	81.80252	15706.08429	5706.08429
17	204	5.100	6.120	78.97778	16111.46674	6111.46674
18	216	5.100	6.120	76.49280	16522.44583	6522.44583
19	228	5.100	6.120	74.29364	16938.95057	6938.95057
20	240	5.100	6.120	72.33711	17360.90708	7360.90708
21	252	5.100	6.120	70.58825	17788.23875	7788.23875
22	264	5.100	6.120	69.01843	18220.86641.	8220.86641
23	276	5.100	6.120	67.60402	18658.70853	8658.70853
24	288	5.100	6.120	66.32528	19101.68135	9101.68135
25	300	5.100	6.120	65.16566	19549.69910	9549.69910
26	312	5.100	6.120	64.11114	20002.67417	10002.67417
27	324	5.100	6.120	63.14974	20460.51727	10460.51727
28	336	5.100	6.120	62.27124	20923.13763	10923.13763
29	348	5.100	6.120	61.46679	21390.44315	11390.44315
30	360	5.100	6.120	60.72872	21862.34062	11862.34062

2005.03.17.起执行