住房公积金贷款、商业银行住房贷款万元贷款还款本息对照表(2015.06.28)
来源：市公积金中心作者：2015-06-30 09:11:38
|
|
||||||
|
贷款年限 |
公积金贷款 |
商业银行贷款 |
||||
|
年利率% |
月利率 |
月还款额 |
年利率% |
月利率 |
月还款额 |
|
|
1 |
3 |
2.5000 |
846.94 |
4.85 |
4.041666667 |
855.39 |
|
2 |
3 |
2.5000 |
429.81 |
5.25 |
4.375 |
439.83 |
|
3 |
3 |
2.5000 |
290.81 |
5.25 |
4.375 |
300.83 |
|
4 |
3 |
2.5000 |
221.34 |
5.25 |
4.375 |
231.43 |
|
5 |
3 |
2.5000 |
179.69 |
5.25 |
4.375 |
189.86 |
|
6 |
3.5 |
2.9167 |
154.18 |
5.4 |
4.5 |
162.91 |
|
7 |
3.5 |
2.9167 |
134.4 |
5.4 |
4.5 |
143.23 |
|
8 |
3.5 |
2.9167 |
119.58 |
5.4 |
4.5 |
128.51 |
|
9 |
3.5 |
2.9167 |
108.07 |
5.4 |
4.5 |
117.11 |
|
10 |
3.5 |
2.9167 |
98.89 |
5.4 |
4.5 |
108.03 |
|
11 |
3.5 |
2.9167 |
91.38 |
5.4 |
4.5 |
100.64 |
|
12 |
3.5 |
2.9167 |
85.15 |
5.4 |
4.5 |
94.51 |
|
13 |
3.5 |
2.9167 |
79.88 |
5.4 |
4.5 |
89.35 |
|
14 |
3.5 |
2.9167 |
75.38 |
5.4 |
4.5 |
84.96 |
|
15 |
3.5 |
2.9167 |
71.49 |
5.4 |
4.5 |
81.18 |
|
16 |
3.5 |
2.9167 |
68.09 |
5.4 |
4.5 |
77.89 |
|
17 |
3.5 |
2.9167 |
65.11 |
5.4 |
4.5 |
75.02 |
|
18 |
3.5 |
2.9167 |
62.47 |
5.4 |
4.5 |
72.48 |
|
19 |
3.5 |
2.9167 |
60.11 |
5.4 |
4.5 |
70.23 |
|
20 |
3.5 |
2.9167 |
58 |
5.4 |
4.5 |
68.23 |
|
21 |
3.5 |
2.9167 |
56.09 |
5.4 |
4.5 |
66.43 |
|
22 |
3.5 |
2.9167 |
54.37 |
5.4 |
4.5 |
64.81 |
|
23 |
3.5 |
2.9167 |
52.8 |
5.4 |
4.5 |
63.35 |
|
24 |
3.5 |
2.9167 |
51.37 |
5.4 |
4.5 |
62.02 |
|
25 |
3.5 |
2.9167 |
50.06 |
5.4 |
4.5 |
60.81 |
|
26 |
3.5 |
2.9167 |
48.86 |
5.4 |
4.5 |
59.71 |
|
27 |
3.5 |
2.9167 |
47.75 |
5.4 |
4.5 |
58.71 |
|
28 |
3.5 |
2.9167 |
46.73 |
5.4 |
4.5 |
57.78 |
|
29 |
3.5 |
2.9167 |
45.78 |
5.4 |
4.5 |
56.93 |
|
30 |
3.5 |
2.9167 |
44.9 |
5.4 |
4.5 |
56.15 |
|
31 |
3.5 |
2.9167 |
44.09 |
5.4 |
4.5 |
55.43 |
|
32 |
3.5 |
2.9167 |
43.33 |
5.4 |
4.5 |
54.77 |
|
33 |
3.5 |
2.9167 |
42.62 |
5.4 |
4.5 |
54.15 |
|
34 |
3.5 |
2.9167 |
41.95 |
5.4 |
4.5 |
53.58 |
|
35 |
3.5 |
2.9167 |
41.33 |
5.4 |
4.5 |
53.05 |
|
36 |
3.5 |
2.9167 |
40.75 |
5.4 |
4.5 |
52.56 |
|
37 |
3.5 |
2.9167 |
40.2 |
5.4 |
4.5 |
52.1 |
|
38 |
3.5 |
2.9167 |
39.68 |
5.4 |
4.5 |
51.67 |
|
39 |
3.5 |
2.9167 |
39.2 |
5.4 |
4.5 |
51.27 |
|
40 |
3.5 |
2.9167 |
38.74 |
5.4 |
4.5 |
50.9 |
|
41 |
3.5 |
2.9167 |
38.31 |
5.4 |
4.5 |
50.55 |
|
42 |
3.5 |
2.9167 |
37.9 |
5.4 |
4.5 |
50.23 |
|
43 |
3.5 |
2.9167 |
37.51 |
5.4 |
4.5 |
49.92 |
|
44 |
3.5 |
2.9167 |
37.15 |
5.4 |
4.5 |
49.64 |
|
45 |
3.5 |
2.9167 |
36.8 |
5.4 |
4.5 |
49.37 |
|
46 |
3.5 |
2.9167 |
36.47 |
5.4 |
4.5 |
49.12 |
|
47 |
3.5 |
2.9167 |
36.16 |
5.4 |
4.5 |
48.89 |
|
48 |
3.5 |
2.9167 |
35.87 |
5.4 |
4.5 |
48.66 |
|
49 |
3.5 |
2.9167 |
35.59 |
5.4 |
4.5 |
48.46 |
|
50 |
3.5 |
2.9167 |
35.32 |
5.4 |
4.5 |
48.26 |