年限

商业月利下浮10%/‰

月还款额

公积金月利率(‰)

分期还款额

1

5.6025

863.99

3.975

855.02

2

5.67

446.84

3.975

437.68

3

5.67

307.88

3.975

298.68

4

5.805

239.3

3.975

229.25

5

5.805

197.85

3.975

187.66

6

5.8725

170.72

4.35

162.07

7

5.8725

151.16

4.35

142.38

8

5.8725

136.57

4.35

127.65

9

5.8725

125.3

4.35

116.24

10

5.8725

116.3

4.35

107.14

11

5.8725

109.09

4.35

99.74

12

5.8725

103.09

4.35

93.6

13

5.8725

98.06

4.35

88.43

14

5.8725

93.8

4.35

84.02

15

5.8725

90.15

4.35

80.23

16

5.8725

86.99

4.35

76.93

17

5.8725

84.24

4.35

74.04

18

5.8725

81.83

4.35

71.5

19

5.8725

79.7

4.35

69.24

20

5.8725

77.81

4.35

67.22

21

5.8725

76.13

4.35

65.41

22

5.8725

74.63

4.35

63.78

23

5.8725

73.29

4.35

62.3

24

5.8725

72.07

4.35

60.97

25

5.8725

70.98

4.35

59.75

26

5.8725

69.99

4.35

58.64

27

5.8725

69.09

4.35

57.62

28

5.8725

68.27

4.35

56.68

29

5.8725

67.53

4.35

55.83

30

5.8725

66.85

4.35

55.03