|
个人住房公积金贷款还款速算表
(本金1万元等额本息还款法此表从2007年5月19日起执行)
|
贷款年限(年)
|
月份合计(月)
|
月利率‰
|
年利率%
|
月还款额(元)
|
本息总计(元)
|
|
1
|
12
|
3.675
|
4.41
|
一次性还本付息
|
10,441.00
|
|
2
|
24
|
436.076
|
10,465.83
|
|
3
|
36
|
297.067
|
10,694.42
|
|
4
|
48
|
227.63
|
10,926.24
|
|
5
|
60
|
186.021
|
11,161.28
|
|
6
|
72
|
4.05
|
4.86
|
160.379
|
11,548.85
|
|
7
|
84
|
140.682
|
11,817.31
|
|
8
|
96
|
125.934
|
12,089.64
|
|
9
|
108
|
114.499
|
12,365.83
|
|
10
|
120
|
105.383
|
12,645.88
|
|
11
|
132
|
97.953
|
12,929.81
|
|
12
|
144
|
91.788
|
13,217.54
|
|
13
|
156
|
86.596
|
13,509.04
|
|
14
|
168
|
82.169
|
13,804.29
|
|
15
|
180
|
78.352
|
14,103.36
|
|
16
|
192
|
75.032
|
14,406.13
|
|
17
|
204
|
72.121
|
14,712.55
|
|
18
|
216
|
69.55
|
15,022.70
|
|
19
|
228
|
67.265
|
15,336.59
|
|
20
|
240
|
65.225
|
15,653.85
|
|
|
