项目数值期次剩余本金当期利息还本金还利息计价面积（方）120.001 840000.003897.253500.003897.25公摊面积（方）20.002 836500.003881.013500.003881.01赠送面积（方）3 833000.003864.773500.003864.77房价（元/方）10000.004 829500.003848.533500.003848.53首付（%）30.00%5 826000.003832.303500.003832.30按揭年限20.006 822500.003816.063500.003816.06基准利率6.55%7 819000.003799.823500.003799.82利率下浮15.00%8 815500.003783.583500.003783.58契税优惠50.00%9 812000.003767.343500.003767.34基金优惠50.00%10808500.003751.103500.003751.10实际使用面积（方）100.0011805000.003734.863500.003734.86房子总价1200000.0012801500.003718.633500.003718.63首付房款360000.0013798000.003702.393500.003702.39契税24000.0014794500.003686.153500.003686.15实际契税12000.0015791000.003669.913500.003669.91物业维修基金24000.0016787500.003653.673500.003653.67实际物业维修基金12000.0017784000.003637.433500.003637.43首付金额合计384000.0018780500.003621.193500.003621.19按揭房款840000.0019777000.003604.963500.003604.96年实际利率5.568%20773500.003588.723500.003588.72月实际利率0.464%21770000.003572.483500.003572.48利息总额469618.62522766500.003556.243500.003556.24月等额本息还款5810.3223763000.003540.003500.003540.0024759500.003523.763500.003523.7625756000.003507.533500.003507.5326752500.003491.293500.003491.2927749000.003475.053500.003475.0528745500.003458.813500.003458.8129742000.003442.573500.003442.5730738500.003426.333500.003426.3331735000.003410.093500.003410.0932731500.003393.863500.003393.8633728000.003377.623500.003377.6234724500.003361.383500.003361.3835721000.003345.143500.003345.1436717500.003328.903500.003328.9037714000.003312.663500.003312.6638710500.003296.423500.003296.4239707000.003280.193500.003280.1940703500.003263.953500.003263.9541700000.003247.713500.003247.7142696500.003231.473500.003231.4743693000.003215.233500.003215.2344689500.003198.993500.003198.9945686000.003182.753500.003182.7546682500.003166.523500.003166.5247679000.003150.283500.003150.2848675500.003134.043500.003134.0449672000.003117...
