住房贷款每万元还款表 年限 基准利率 月供款额 上浮5% 月供款额 下浮25% 月供款额 上浮10% 月供款额 公积金利率 月供款额1 6.56 863.24 6.888 864.75 3.983 851.42 7.216 866.26 4.45 853.56 2 6.65 446.14 6.9825 447.65 4.050 434.47 7.315 449.16 4.45 436.25 3 6.65 307.17 6.9825 308.69 4.050 295.46 7.315 310.21 4.45 297.25 4 6.9 239.00 7.245 240.60 4.320 227.23 7.59 242.21 4.45 227.81 5 6.9 197.54 7.245 199.17 4.320 185.61 7.59 200.81 4.45 186.20 6 7.05 170.73 7.4025 172.43 4.455 158.53 7.755 174.14 4.9 160.59 7 7.05 151.17 7.4025 152.90 4.455 138.79 7.755 154.64 4.9 140.87 8 7.05 136.59 7.4025 138.35 4.455 124.02 7.755 140.12 4.9 126.12 9 7.05 125.32 7.4025 127.11 4.455 112.56 7.755 128.92 4.9 114.69 10 7.05 116.37 7.4025 118.19 4.455 103.42 7.755 120.04 4.9 105.58 11 7.05 109.10 7.4025 110.96 4.455 95.97 7.755 112.84 4.9 98.15 12 7.05 103.10 7.4025 105.00 4.455 89.78 7.755 106.91 4.9 91.99 13 7.05 98.08 7.4025 100.00 4.455 84.56 7.755 101.94 4.9 86.80 14 7.05 93.82 7.4025 95.77 4.455 80.11 7.755 97.75 4.9 82.37 15 7.05 90.16 7.4025 92.15 4.455 76.27 7.755 94.16 4.9 78.56 16 7.05 87.00 7.4025 89.02 4.455 72.93 7.755 91.06 4.9 75.24 17 7.05 84.25 7.4025 86.30 4.455 69.99 7.755 88.37 4.9 72.33 18 7.05 81.84 7.4025 83.92 4.455 67.39 7.755 86.02 4.9 69.76 19 7.05 79.72 7.4025 81.82 4.455 65.09 7.755 83.95 4.9 67.48 20 7.05 77.83 7.4025 79.96 4.455 63.02 7.755 82.13 4.9 65.44 21 7.05 76.15 7.4025 78.31 4.455 61.17 7.755 80.50 4.9 63.61 22 7.05 74.65 7.4025 76.84 4.455 59.49 7.755 79.06 4.9 61.96 23 7.05 73.30 7.4025 75.52 4.455 57.97 7.755 77.77 4.9 60.47 24 7.05 72.09 7.4025 74.33 4.455 56.59 7.755 76.61 4.9 59.11 25 7.05 71.00 7.4025 73.27 4.455 55.33 7.755 75.57 4.9 57.88 26 7.05 70.01 7.4025 72.30 4.455 54.17 7.755 74.63 4.9 56.75 27 7.05 69.11 7.4025 71.43 4.455 53.11 7.755 73.78 4.9 55.71 28 7.05 68.29 7.4025 70.63 4.455 52.14 7.755 73.01 4.9 54.76 29 7.05 67.55 7.4025 69.91 4.455 51.23 7.755 72.31 4.9 53.88 30 7.05 66.87 7.4025 69.26 4.455 50.40 7.755 71.68 4.9 53.07