单增李斯特菌:住房公积金个人购房贷款利率表和10万元等额本息还本付息表

自2006年1月1日起，5年（含）以内贷款年利率由原先的3.78％调整至3.96％；5年以上贷款年利率由原先的4.23％调整至4.41％。

贷款：100000.0元 期限：10.0年
年利率：4.41% 还款方式：等额本息
期数 应还本金 应还利息 月还款额 贷款余额
1 664.55 367.50 1,032.05 99,335.45
2 666.99 365.06 1,032.05 98,668.46
3 669.44 362.61 1,032.05 97,999.01
4 671.90 360.15 1,032.05 97,327.11
5 674.37 357.68 1,032.05 96,652.73
6 676.85 355.20 1,032.05 95,975.88
7 679.34 352.71 1,032.05 95,296.54
8 681.84 350.21 1,032.05 94,614.70
9 684.34 347.71 1,032.05 93,930.36
10 686.86 345.19 1,032.05 93,243.50
11 689.38 342.67 1,032.05 92,554.12
12 691.91 340.14 1,032.05 91,862.21
13 694.46 337.59 1,032.05 91,167.75
14 697.01 335.04 1,032.05 90,470.74
15 699.57 332.48 1,032.05 89,771.17
16 702.14 329.91 1,032.05 89,069.03
17 704.72 327.33 1,032.05 88,364.31
18 707.31 324.74 1,032.05 87,656.99
19 709.91 322.14 1,032.05 86,947.08
20 712.52 319.53 1,032.05 86,234.56
21 715.14 316.91 1,032.05 85,519.42
22 717.77 314.28 1,032.05 84,801.65
23 720.41 311.65 1,032.05 84,081.25
24 723.05 309.00 1,032.05 83,358.20
25 725.71 306.34 1,032.05 82,632.49
26 728.38 303.67 1,032.05 81,904.11
27 731.05 301.00 1,032.05 81,173.06
28 733.74 298.31 1,032.05 80,439.32
29 736.44 295.61 1,032.05 79,702.88
30 739.14 292.91 1,032.05 78,963.74
31 741.86 290.19 1,032.05 78,221.88
32 744.59 287.47 1,032.05 77,477.29
33 747.32 284.73 1,032.05 76,729.97
34 750.07 281.98 1,032.05 75,979.90
35 752.83 279.23 1,032.05 75,227.08
36 755.59 276.46 1,032.05 74,471.48
37 758.37 273.68 1,032.05 73,713.12
38 761.16 270.90 1,032.05 72,951.96
39 763.95 268.10 1,032.05 72,188.01
40 766.76 265.29 1,032.05 71,421.25
41 769.58 262.47 1,032.05 70,651.67
42 772.41 259.64 1,032.05 69,879.26
43 775.24 256.81 1,032.05 69,104.02
44 778.09 253.96 1,032.05 68,325.92
45 780.95 251.10 1,032.05 67,544.97
46 783.82 248.23 1,032.05 66,761.15
47 786.70 245.35 1,032.05 65,974.44
48 789.60 242.46 1,032.05 65,184.85
49 792.50 239.55 1,032.05 64,392.35
50 795.41 236.64 1,032.05 63,596.94
51 798.33 233.72 1,032.05 62,798.61
52 801.27 230.78 1,032.05 61,997.34
53 804.21 227.84 1,032.05 61,193.13
54 807.17 224.88 1,032.05 60,385.97
55 810.13 221.92 1,032.05 59,575.83
56 813.11 218.94 1,032.05 58,762.72
57 816.10 215.95 1,032.05 57,946.63
58 819.10 212.95 1,032.05 57,127.53
59 822.11 209.94 1,032.05 56,305.42
60 825.13 206.92 1,032.05 55,480.29
61 828.16 203.89 1,032.05 54,652.13
62 831.20 200.85 1,032.05 53,820.93
63 834.26 197.79 1,032.05 52,986.67
64 837.33 194.73 1,032.05 52,149.34
65 840.40 191.65 1,032.05 51,308.94
66 843.49 188.56 1,032.05 50,465.45
67 846.59 185.46 1,032.05 49,618.86
68 849.70 182.35 1,032.05 48,769.16
69 852.82 179.23 1,032.05 47,916.33
70 855.96 176.09 1,032.05 47,060.37
71 859.10 172.95 1,032.05 46,201.27
72 862.26 169.79 1,032.05 45,339.01
73 865.43 166.62 1,032.05 44,473.58
74 868.61 163.44 1,032.05 43,604.97
75 871.80 160.25 1,032.05 42,733.16
76 875.01 157.04 1,032.05 41,858.16
77 878.22 153.83 1,032.05 40,979.93
78 881.45 150.60 1,032.05 40,098.48
79 884.69 147.36 1,032.05 39,213.79
80 887.94 144.11 1,032.05 38,325.85
81 891.20 140.85 1,032.05 37,434.65
82 894.48 137.57 1,032.05 36,540.17
83 897.77 134.29 1,032.05 35,642.41
84 901.07 130.99 1,032.05 34,741.34
85 904.38 127.67 1,032.05 33,836.96
86 907.70 124.35 1,032.05 32,929.26
87 911.04 121.02 1,032.05 32,018.23
88 914.38 117.67 1,032.05 31,103.84
89 917.74 114.31 1,032.05 30,186.10
90 921.12 110.93 1,032.05 29,264.98
91 924.50 107.55 1,032.05 28,340.48
92 927.90 104.15 1,032.05 27,412.58
93 931.31 100.74 1,032.05 26,481.27
94 934.73 97.32 1,032.05 25,546.54
95 938.17 93.88 1,032.05 24,608.37
96 941.62 90.44 1,032.05 23,666.75
97 945.08 86.98 1,032.05 22,721.68
98 948.55 83.50 1,032.05 21,773.13
99 952.03 80.02 1,032.05 20,821.09
100 955.53 76.52 1,032.05 19,865.56
101 959.05 73.01 1,032.05 18,906.52
102 962.57 69.48 1,032.05 17,943.95
103 966.11 65.94 1,032.05 16,977.84
104 969.66 62.39 1,032.05 16,008.18
105 973.22 58.83 1,032.05 15,034.96
106 976.80 55.25 1,032.05 14,058.16
107 980.39 51.66 1,032.05 13,077.77
108 983.99 48.06 1,032.05 12,093.78
109 987.61 44.44 1,032.05 11,106.18
110 991.24 40.82 1,032.05 10,114.94
111 994.88 37.17 1,032.05 9,120.06
112 998.53 33.52 1,032.05 8,121.53
113 1,002.20 29.85 1,032.05 7,119.32
114 1,005.89 26.16 1,032.05 6,113.44
115 1,009.58 22.47 1,032.05 5,103.85
116 1,013.29 18.76 1,032.05 4,090.56
117 1,017.02 15.03 1,032.05 3,073.54
118 1,020.76 11.30 1,032.05 2,052.78
119 1,024.51 7.54 1,032.05 1,028.28
120 1,028.27 3.78 1,032.05 0.00