个人住房公积金贷款月还本付息计算表 (等额本息)
1 - 5 年年息 4.00% 6 - 30 年年息4.50 % 单位:元
贷款额 |
1年 |
2年 |
3年 |
4年 |
5年 |
6年 |
7年 |
8年 |
9年 |
10年 |
10000 |
10400.00 |
434.25 |
295.24 |
225.79 |
184.17 |
158.74 |
139.00 |
124.23 |
112.78 |
103.64 |
20000 |
20800.00 |
868.50 |
590.48 |
451.58 |
368.33 |
317.48 |
278.00 |
248.46 |
225.55 |
207.28 |
30000 |
31200.00 |
1302.75 |
885.72 |
677.37 |
552.50 |
476.22 |
417.00 |
372.70 |
338.33 |
310.92 |
40000 |
41600.00 |
1737.00 |
1180.96 |
903.16 |
736.66 |
634.96 |
556.01 |
496.93 |
451.10 |
414.55 |
50000 |
52000.00 |
2171.25 |
1476.20 |
1128.95 |
920.83 |
793.70 |
695.01 |
621.16 |
563.88 |
518.19 |
60000 |
62400.00 |
2605.50 |
1771.44 |
1354.74 |
1104.99 |
952.44 |
834.01 |
745.39 |
676.66 |
621.83 |
70000 |
72800.00 |
3039.74 |
2066.68 |
1580.53 |
1289.16 |
1111.18 |
973.01 |
869.63 |
789.43 |
725.47 |
80000 |
83200.00 |
3473.99 |
2361.92 |
1806.32 |
1473.32 |
1269.92 |
1112.01 |
993.86 |
902.21 |
829.11 |
90000 |
93600.00 |
3908.24 |
2657.16 |
2032.11 |
1657.49 |
1428.66 |
1251.01 |
1118.09 |
1014.98 |
932.75 |
100000 |
104000.00 |
4342.49 |
2952.40 |
2257.91 |
1841.65 |
1587.40 |
1390.02 |
1242.32 |
1127.76 |
1036.38 |
110000 |
114400.00 |
4776.74 |
3247.64 |
2483.70 |
2025.82 |
1746.14 |
1529.02 |
1366.56 |
1240.54 |
1140.02 |
120000 |
124800.00 |
5210.99 |
3542.88 |
2709.49 |
2209.98 |
1904.88 |
1668.02 |
1490.79 |
1353.31 |
1243.66 |
130000 |
135200.00 |
5645.24 |
3838.12 |
2935.28 |
2394.15 |
2063.62 |
1807.02 |
1615.02 |
1466.09 |
1347.30 |
140000 |
145600.00 |
6079.49 |
4133.36 |
3161.07 |
2578.31 |
2222.36 |
1946.02 |
1739.25 |
1578.86 |
1450.94 |
150000 |
156000.00 |
6513.74 |
4428.60 |
3386.86 |
2762.48 |
2381.10 |
2085.02 |
1863.49 |
1691.64 |
1554.58 |
160000 |
166400.00 |
6947.99 |
4723.84 |
3612.65 |
2946.64 |
2539.84 |
2224.03 |
1987.72 |
1804.41 |
1658.21 |
170000 |
176800.00 |
7382.24 |
5019.08 |
3838.44 |
3130.81 |
2698.59 |
2363.03 |
2111.95 |
1917.19 |
1761.85 |
180000 |
187200.00 |
7816.49 |
5314.32 |
4064.23 |
3314.97 |
2857.33 |
2502.03 |
2236.18 |
2029.97 |
1865.49 |
190000 |
197600.00 |
8250.74 |
5609.56 |
4290.02 |
3499.14 |
3016.07 |
2641.03 |
2360.41 |
2142.74 |
1969.13 |
200000 |
208000.00 |
8684.98 |
5904.80 |
4515.81 |
3683.30 |
3174.81 |
2780.03 |
2484.65 |
2255.52 |
2072.77 |
210000 |
218400.00 |
9119.23 |
6200.04 |
4741.60 |
3867.47 |
3333.55 |
2919.03 |
2608.88 |
2368.29 |
2176.41 |
220000 |
228800.00 |
9553.48 |
6495.28 |
4967.39 |
4051.63 |
3492.29 |
3058.04 |
2733.11 |
2481.07 |
2280.04 |
230000 |
239200.00 |
9987.73 |
6790.52 |
5193.18 |
4235.80 |
3651.03 |
3197.04 |
2857.34 |
2593.85 |
2383.68 |
240000 |
249600.00 |
10421.98 |
7085.76 |
5418.97 |
4419.97 |
3809.77 |
3336.04 |
2981.58 |
2706.62 |
2487.32 |
250000 |
260000.00 |
10856.23 |
7381.00 |
5644.76 |
4604.13 |
3968.51 |
3475.04 |
3105.81 |
2819.40 |
2590.96 |
260000 |
270400.00 |
11290.48 |
7676.24 |
5870.55 |
4788.30 |
4127.25 |
3614.04 |
3230.04 |
2932.17 |
2694.60 |
270000 |
280800.00 |
11724.73 |
7971.48 |
6096.34 |
4972.46 |
4285.99 |
3753.04 |
3354.27 |
3044.95 |
2798.24 |
280000 |
291200.00 |
12158.98 |
8266.72 |
6322.14 |
5156.63 |
4444.73 |
3892.05 |
3478.51 |
3157.73 |
2901.88 |
290000 |
301600.00 |
12593.23 |
8561.96 |
6547.93 |
5340.79 |
4603.47 |
4031.05 |
3602.74 |
3270.50 |
3005.51 |
300000 |
312000.00 |
13027.48 |
8857.20 |
6773.72 |
5524.96 |
4762.21 |
4170.05 |
3726.97 |
3383.28 |
3109.15 |
贷款额 |
11年 |
12年 |
13年 |
14年 |
15年 |
16年 |
17年 |
18年 |
19年 |
20年 |
10000 |
96.19 |
90.00 |
84.79 |
80.34 |
76.50 |
73.16 |
70.22 |
67.63 |
65.33 |
63.26 |
20000 |
192.37 |
180.00 |
169.57 |
160.68 |
153.00 |
146.32 |
140.45 |
135.26 |
130.65 |
126.53 |
30000 |
288.56 |
270.00 |
254.36 |
241.01 |
229.50 |
219.47 |
210.67 |
202.90 |
195.98 |
189.79 |
40000 |
384.75 |
360.00 |
339.15 |
321.35 |
306.00 |
292.63 |
280.90 |
270.53 |
261.31 |
253.06 |
50000 |
480.94 |
450.00 |
423.94 |
401.69 |
382.50 |
365.79 |
351.12 |
338.16 |
326.63 |
316.32 |
60000 |
577.12 |
540.00 |
508.72 |
482.03 |
459.00 |
438.95 |
421.35 |
405.79 |
391.96 |
379.59 |
70000 |
673.31 |
630.01 |
593.51 |
562.36 |
535.50 |
512.10 |
491.57 |
473.43 |
457.29 |
442.85 |
80000 |
769.50 |
720.01 |
678.30 |
642.70 |
611.99 |
585.26 |
561.80 |
541.06 |
522.62 |
506.12 |
90000 |
865.69 |
810.01 |
763.08 |
723.04 |
688.49 |
658.42 |
632.02 |
608.69 |
587.94 |
569.38 |
100000 |
961.87 |
900.01 |
847.87 |
803.38 |
764.99 |
731.58 |
702.25 |
676.32 |
653.27 |
632.65 |
110000 |
1058.06 |
990.01 |
932.66 |
883.71 |
841.49 |
804.73 |
772.47 |
743.96 |
718.60 |
695.91 |
120000 |
1154.25 |
1080.01 |
1017.45 |
964.05 |
917.99 |
877.89 |
842.70 |
811.59 |
783.92 |
759.18 |
130000 |
1250.43 |
1170.01 |
1102.23 |
1044.39 |
994.49 |
951.05 |
912.92 |
879.22 |
849.25 |
822.44 |
140000 |
1346.62 |
1260.01 |
1187.02 |
1124.73 |
1070.99 |
1024.21 |
983.15 |
946.85 |
914.58 |
885.71 |
150000 |
1442.81 |
1350.01 |
1271.81 |
1205.06 |
1147.49 |
1097.36 |
1053.37 |
1014.49 |
979.90 |
948.97 |
160000 |
1539.00 |
1440.01 |
1356.59 |
1285.40 |
1223.99 |
1170.52 |
1123.60 |
1082.12 |
1045.23 |
1012.24 |
170000 |
1635.18 |
1530.01 |
1441.38 |
1365.74 |
1300.49 |
1243.68 |
1193.82 |
1149.75 |
1110.56 |
1075.50 |
180000 |
1731.37 |
1620.01 |
1526.17 |
1446.08 |
1376.99 |
1316.84 |
1264.05 |
1217.38 |
1175.88 |
1138.77 |
190000 |
1827.56 |
1710.02 |
1610.95 |
1526.41 |
1453.49 |
1389.99 |
1334.27 |
1285.02 |
1241.21 |
1202.03 |
200000 |
1923.75 |
1800.02 |
1695.74 |
1606.75 |
1529.99 |
1463.15 |
1404.49 |
1352.65 |
1306.54 |
1265.30 |
210000 |
2019.93 |
1890.02 |
1780.53 |
1687.09 |
1606.49 |
1536.31 |
1474.72 |
1420.28 |
1371.86 |
1328.56 |
220000 |
2116.12 |
1980.02 |
1865.32 |
1767.43 |
1682.99 |
1609.47 |
1544.94 |
1487.91 |
1437.19 |
1391.83 |
230000 |
2212.31 |
2070.02 |
1950.10 |
1847.76 |
1759.48 |
1682.63 |
1615.17 |
1555.55 |
1502.52 |
1455.09 |
240000 |
2308.49 |
2160.02 |
2034.89 |
1928.10 |
1835.98 |
1755.78 |
1685.39 |
1623.18 |
1567.85 |
1518.36 |
250000 |
2404.68 |
2250.02 |
2119.68 |
2008.44 |
1912.48 |
1828.94 |
1755.62 |
1690.81 |
1633.17 |
1581.62 |
260000 |
2500.87 |
2340.02 |
2204.46 |
2088.78 |
1988.98 |
1902.10 |
1825.84 |
1758.44 |
1698.50 |
1644.89 |
270000 |
2597.06 |
2430.02 |
2289.25 |
2169.11 |
2065.48 |
1975.26 |
1896.07 |
1826.08 |
1763.83 |
1708.15 |
280000 |
2693.24 |
2520.02 |
2374.04 |
2249.45 |
2141.98 |
2048.41 |
1966.29 |
1893.71 |
1829.15 |
1771.42 |
290000 |
2789.43 |
2610.02 |
2458.83 |
2329.79 |
2218.48 |
2121.57 |
2036.52 |
1961.34 |
1894.48 |
1834.68 |
300000 |
2885.62 |
2700.02 |
2543.61 |
2410.13 |
2294.98 |
2194.73 |
2106.74 |
2028.97 |
1959.81 |
1897.95 |
贷款额 |
21年 |
22年 |
23年 |
24年 |
25年 |
26年 |
27年 |
28年 |
29年 |
30年 |
10000 |
61.41 |
59.74 |
58.22 |
56.84 |
55.58 |
54.43 |
53.37 |
52.40 |
51.50 |
50.67 |
20000 |
122.82 |
119.48 |
116.44 |
113.68 |
111.17 |
108.86 |
106.74 |
104.80 |
103.00 |
101.34 |
30000 |
184.24 |
179.22 |
174.67 |
170.53 |
166.75 |
163.29 |
160.12 |
157.19 |
154.50 |
152.01 |
40000 |
245.65 |
238.95 |
232.89 |
227.37 |
222.33 |
217.72 |
213.49 |
209.59 |
206.00 |
202.67 |
50000 |
307.06 |
298.69 |
291.11 |
284.21 |
277.92 |
272.15 |
266.86 |
261.99 |
257.50 |
253.34 |
60000 |
368.47 |
358.43 |
349.33 |
341.05 |
333.50 |
326.58 |
320.23 |
314.39 |
309.00 |
304.01 |
70000 |
429.88 |
418.17 |
407.55 |
397.90 |
389.08 |
381.01 |
373.60 |
366.79 |
360.50 |
354.68 |
80000 |
491.29 |
477.91 |
465.78 |
454.74 |
444.67 |
435.44 |
426.98 |
419.18 |
411.99 |
405.35 |
90000 |
552.71 |
537.65 |
524.00 |
511.58 |
500.25 |
489.87 |
480.35 |
471.58 |
463.49 |
456.02 |
100000 |
614.12 |
597.39 |
582.22 |
568.42 |
555.83 |
544.30 |
533.72 |
523.98 |
514.99 |
506.69 |
110000 |
675.53 |
657.12 |
640.44 |
625.27 |
611.42 |
598.73 |
587.09 |
576.38 |
566.49 |
557.35 |
120000 |
736.94 |
716.86 |
698.67 |
682.11 |
667.00 |
653.16 |
640.46 |
628.78 |
617.99 |
608.02 |
130000 |
798.35 |
776.60 |
756.89 |
738.95 |
722.58 |
707.60 |
693.84 |
681.17 |
669.49 |
658.69 |
140000 |
859.76 |
836.34 |
815.11 |
795.79 |
778.17 |
762.03 |
747.21 |
733.57 |
720.99 |
709.36 |
150000 |
921.18 |
896.08 |
873.33 |
852.64 |
833.75 |
816.46 |
800.58 |
785.97 |
772.49 |
760.03 |
160000 |
982.59 |
955.82 |
931.55 |
909.48 |
889.33 |
870.89 |
853.95 |
838.37 |
823.99 |
810.70 |
170000 |
1044.00 |
1015.56 |
989.78 |
966.32 |
944.92 |
925.32 |
907.32 |
890.77 |
875.49 |
861.37 |
180000 |
1105.41 |
1075.30 |
1048.00 |
1023.16 |
1000.50 |
979.75 |
960.70 |
943.16 |
926.99 |
912.03 |
190000 |
1166.82 |
1135.03 |
1106.22 |
1080.01 |
1056.08 |
1034.18 |
1014.07 |
995.56 |
978.49 |
962.70 |
200000 |
1228.23 |
1194.77 |
1164.44 |
1136.85 |
1111.66 |
1088.61 |
1067.44 |
1047.96 |
1029.99 |
1013.37 |
210000 |
1289.65 |
1254.51 |
1222.66 |
1193.69 |
1167.25 |
1143.04 |
1120.81 |
1100.36 |
1081.49 |
1064.04 |
220000 |
1351.06 |
1314.25 |
1280.89 |
1250.53 |
1222.83 |
1197.47 |
1174.19 |
1152.76 |
1132.99 |
1114.71 |
230000 |
1412.47 |
1373.99 |
1339.11 |
1307.38 |
1278.41 |
1251.90 |
1227.56 |
1205.15 |
1184.48 |
1165.38 |
240000 |
1473.88 |
1433.73 |
1397.33 |
1364.22 |
1334.00 |
1306.33 |
1280.93 |
1257.55 |
1235.98 |
1216.04 |
250000 |
1535.29 |
1493.47 |
1455.55 |
1421.06 |
1389.58 |
1360.76 |
1334.30 |
1309.95 |
1287.48 |
1266.71 |
260000 |
1596.70 |
1553.20 |
1513.77 |
1477.90 |
1445.16 |
1415.19 |
1387.67 |
1362.35 |
1338.98 |
1317.38 |
270000 |
1658.12 |
1612.94 |
1572.00 |
1534.75 |
1500.75 |
1469.62 |
1441.05 |
1414.74 |
1390.48 |
1368.05 |
280000 |
1719.53 |
1672.68 |
1630.22 |
1591.59 |
1556.33 |
1524.05 |
1494.42 |
1467.14 |
1441.98 |
1418.72 |
290000 |
1780.94 |
1732.42 |
1688.44 |
1648.43 |
1611.91 |
1578.48 |
1547.79 |
1519.54 |
1493.48 |
1469.39 |
300000 |
1842.35 |
1792.16 |
1746.66 |
1705.27 |
1667.50 |
1632.91 |
1601.16 |
1571.94 |
1544.98 |
1520.06 |