个人住房公积金贷款3.87%每万元(等额本息)还款金额表 年限 年利率(%) 月利率(%) 月还款额(元)本息总额(元)6个月 3.33% 到期一次还本付息 10166.501 3.33% 10333.002 3.33% 2.78 431.27 10350.563 3.33% 2.78 292.27 10521.674 3.33% 2.78 222.80 10694.635 3.33% 2.78 181.16 10869.436 3.87% 3.23 155.86 11221.937 3.87% 3.23 136.09 11431.608 3.87% 3.23 121.29 11643.749 3.87% 3.23 109.80 11858.3410 3.87% 3.23 100.63 12075.4111 3.87% 3.23 93.14 12294.9412 3.87% 3.23 86.92 12516.9113 3.87% 3.23 81.68 12741.3214 3.87% 3.23 77.19 12968.1615 3.87% 3.23 73.32 13197.4216 3.87% 3.23 69.94 13429.1017 3.87% 3.23 66.98 13663.1718 3.87% 3.23 64.35 13899.6219 3.87% 3.23 62.01 14138.4620 3.87% 3.23 59.92 14379.6521 3.87% 3.23 58.03 14623.2022 3.87% 3.23 56.32 14869.0723 3.87% 3.23 54.77 15117.2724 3.87% 3.23 53.36 15367.7725 3.87% 3.23 52.07 15620.5626 3.87% 3.23 50.88 15875.6227 3.87% 3.23 49.79 16132.9428 3.87% 3.23 48.79 16392.4929 3.87% 3.23 47.86 16654.2730 3.87% 3.23 47.00 16918.24