1、 天鸿房地产营销策划有限公司月供速算表 V2.0（ 2012 年 7 月 5 日调整利率） 8.5 折 9 折 基准 上浮 10 上浮 15 公积金 年限 利率 本息 本金 利率 本息 本金 利率 本息 本金 利率 本息 本金 利率 本息 本金 利率 本息 本金 1 5.1 856.53 875.83 5.4 857.91 878.33 6 860.66 883.33 6.6 863.42 888.33 6.9 864.81 890.83 4 851.50 866.67 2 5.2275 439.73 460.23 5.535 441.11 462.79 6.15 443.88 467.92
2、6.765 446.66 473.04 7.0725 448.05 475.60 434.25 450.00 3 300.73 321.34 302.12 323.90 304.90 329.03 307.70 334.15 309.10 336.72 295.24 311.11 4 5.44 232.29 253.67 5.76 233.75 256.33 6.4 236.69 261.67 7.04 239.65 267.00 7.36 241.14 269.67 225.79 241.67 5 190.73 212.00 192.21 214.67 195.19 220.00 198.2
3、0 225.33 199.71 228.00 184.17 200.00 6 5.5675 163.69 185.28 5.895 165.23 188.01 6.55 168.34 193.47 7.205 171.48 198.93 7.5325 173.06 201.66 4.5 158.74 176.39 7 144.02 165.44 145.58 168.17 148.74 173.63 151.93 179.09 153.54 181.82 139.00 156.55 8 129.32 150.56 130.90 153.29 134.11 158.75 137.36 164.2
4、1 139.00 166.94 124.23 141.67 9 117.93 138.99 119.54 141.72 122.80 147.18 126.10 152.63 127.78 155.36 112.78 130.09 10 108.86 129.73 110.49 132.46 113.80 137.92 117.17 143.38 118.87 146.10 103.64 120.83 11 101.48 122.15 103.14 124.88 106.50 130.34 109.92 135.80 111.65 138.53 96.19 113.26 12 95.36 11
5、5.84 97.04 118.57 100.45 124.03 103.93 129.49 105.70 132.22 90.00 106.94 13 90.22 110.50 91.92 113.23 95.39 118.69 98.92 124.14 100.72 126.87 84.79 101.60 14 85.84 105.92 87.57 108.65 91.08 114.11 94.67 119.57 96.50 122.29 80.34 97.02 15 82.07 101.95 83.82 104.68 87.39 110.14 91.03 115.60 92.89 118.
6、33 76.50 93.06 16 78.79 98.48 80.57 101.21 84.19 106.67 87.89 112.13 89.77 114.85 73.16 89.58 17 75.93 95.42 77.73 98.14 81.40 103.60 85.15 109.06 87.06 111.79 70.22 86.52 18 73.40 92.69 75.23 95.42 78.94 100.88 82.75 106.34 84.69 109.07 67.63 83.80 19 71.17 90.26 73.01 92.98 76.78 98.44 80.64 103.9
7、0 82.60 106.63 65.33 81.36 20 69.17 88.06 71.04 90.79 74.85 96.25 78.77 101.71 80.76 104.44 63.26 79.17 21 67.38 86.08 69.27 88.81 73.13 94.27 77.10 99.72 79.12 102.45 61.41 77.18 22 65.78 84.27 67.69 87.00 71.60 92.46 75.61 97.92 77.66 100.65 59.74 75.38 23 64.32 82.63 66.26 85.36 70.21 90.82 74.27
8、 96.27 76.35 99.00 58.22 73.73 24 63.01 81.12 64.96 83.85 68.96 89.31 73.07 94.76 75.17 97.49 56.84 72.22 25 61.81 79.73 63.79 82.46 67.83 87.92 71.99 93.38 74.11 96.10 55.58 70.83 26 60.72 78.45 62.72 81.18 66.81 86.63 71.01 92.09 73.15 94.82 54.43 69.55 27 59.73 77.26 61.74 79.99 65.88 85.45 70.12 90.91 72.29 93.64 53.37 68.36 28 58.81 76.16 60.85 78.89 65.02 84.35 69.32 89.80 71.51 92.53 52.40 67.26 29 57.97 75.13 60.03 77.86 64.25 83.32 68.58 88.78 70.79 91.51 51.50 66.24 30 57.20 74.17 59.28 76.90 63.54 82.36 67.91 87.82 70.14 90.55 50.67 65.28
