点击看李开复的成功经验分享
-----------------公积金贷款利率表---------------
个人住房公积金贷款调整对照表
自2007年12月21日起执行 单位:年利率%
按央行有关政策,调息前已办理的房贷,次年 1 月 1 日起开始执行新利率,调息后新办理的房贷,直接按新利率执行 |
公积金贷款等额本息还款对照表
(公积金贷款现行利率为中国人民银行2007年12月21日公布)
-calculated by Neosun using Excel,only for reference.
贷款 年限 |
年利率% |
月利率‰ |
贷1万元 月还款额 |
1 |
4.77 |
3.975 |
|
2 |
4.77 |
3.975 |
437.68 |
3 |
4.77 |
3.975 |
298.68 |
4 |
4.77 |
3.975 |
229.25 |
5 |
4.77 |
3.975 |
187.66 |
6 |
5.22 |
4.35 |
162.07 |
7 |
5.22 |
4.35 |
142.38 |
8 |
5.22 |
4.35 |
127.65 |
9 |
5.22 |
4.35 |
116.24 |
10 |
5.22 |
4.35 |
107.14 |
11 |
5.22 |
4.35 |
99.74 |
12 |
5.22 |
4.35 |
93.60 |
13 |
5.22 |
4.35 |
88.43 |
14 |
5.22 |
4.35 |
84.02 |
15 |
5.22 |
4.35 |
80.23 |
16 |
5.22 |
4.35 |
76.93 |
17 |
5.22 |
4.35 |
74.04 |
18 |
5.22 |
4.35 |
71.50 |
19 |
5.22 |
4.35 |
69.24 |
20 |
5.22 |
4.35 |
67.22 |
21 |
5.22 |
4.35 |
65.41 |
22 |
5.22 |
4.35 |
63.78 |
23 |
5.22 |
4.35 |
62.30 |
24 |
5.22 |
4.35 |
60.97 |
25 |
5.22 |
4.35 |
59.75 |
26 |
5.22 |
4.35 |
58.64 |
27 |
5.22 |
4.35 |
57.62 |
28 |
5.22 |
4.35 |
56.68 |
29 |
5.22 |
4.35 |
55.83 |
30 |
5.22 |
4.35 |
55.03 |
年限 |
年利率(%) |
月利率(‰) |
月还款额(元) |
总还款额(元) |
6月 |
4.770 |
到期一次还本付息 |
10238.500 |
|
1 |
4.770 |
10477.000 |
||
2 |
4.770 |
3.975 |
437.685 |
10504.430 |
3 |
4.770 |
3.975 |
298.677 |
10752.387 |
4 |
4.770 |
3.975 |
229.253 |
11004.121 |
5 |
4.770 |
3.975 |
187.660 |
11259.625 |
6 |
5.220 |
4.350 |
162.072 |
11669.170 |
7 |
5.220 |
4.350 |
142.375 |
11959.512 |
8 |
5.220 |
4.350 |
127.649 |
12254.326 |
9 |
5.220 |
4.350 |
116.237 |
12553.593 |
10 |
5.220 |
4.350 |
107.144 |
12857.294 |
11 |
5.220 |
4.350 |
99.738 |
13165.405 |
12 |
5.220 |
4.350 |
93.597 |
13477.901 |
13 |
5.220 |
4.350 |
88.428 |
13794.756 |
14 |
5.220 |
4.350 |
84.023 |
14115.940 |
15 |
5.220 |
4.350 |
80.230 |
14441.421 |
16 |
5.220 |
4.350 |
76.933 |
14771.168 |
17 |
5.220 |
4.350 |
74.045 |
15105.143 |
18 |
5.220 |
4.350 |
71.497 |
15443.311 |
19 |
5.220 |
4.350 |
69.235 |
15785.631 |
20 |
5.220 |
4.350 |
67.217 |
16132.064 |
21 |
5.220 |
4.350 |
65.407 |
16482.567 |
22 |
5.220 |
4.350 |
63.777 |
16837.096 |
23 |
5.220 |
4.350 |
62.303 |
17195.605 |
24 |
5.220 |
4.350 |
60.965 |
17558.047 |
25 |
5.220 |
4.350 |
59.748 |
17924.374 |
26 |
5.220 |
4.350 |
58.636 |
18294.535 |
27 |
5.220 |
4.350 |
57.619 |
18668.481 |
28 |
5.220 |
4.350 |
56.685 |
19046.158 |
29 |
5.220 |
4.350 |
55.826 |
19427.513 |
30 |
5.220 |
4.350 |
55.035 |
19812.493 |
------------------------------ --商业贷款利率表-- --------------------------------
人民币贷款利率表 |
日期:2007-12-21
|
种类 项目 |
||
年利率% | ||
一、短期贷款
|
||
六个月(含) | 6.57 | |
六个月至一年(含) | 7.47 | |
二、中长期贷款 | ||
一至三年(含) | 7.56 | |
三至五年(含) | 7.74 | |
五年以上 | 7.83 | |
三、贴 现 | 在再贴现利率基础上,按不超过同期贷款利率(含浮动)加点 |
日期:2007-12-21
|
项目 |
||
年利率% |
||
一、城乡居民及单位存款 | ||
(一)活期
|
0.72 | |
(二)定期 | ||
1.整存整取
|
||
三个月 | 3.33 | |
半年 | 3.78 | |
一年 | 4.14 | |
二年 | 4.68 | |
三年 | 5.40 | |
五年 | 5.85 | |
2.零存整取、整存零取、存本取息
|
||
一年 | 3.33 | |
三年 | 3.78 | |
五年 | 4.14 | |
3.定活两便
|
按一年以内定期整存整取同档次利率打6折 | |
二、协定存款 | 1.53 | |
三、通知存款
|
. | |
一天
|
1.17 | |
七天
|
1.71 |
注:人民银行历次存款利息调整对照表
|
-------------------------------------------商业贷款等额本息还款对照表(1版)-------------------------------------------
(商业贷款现行利率为中国人民银行2007年12月21日公布)
-calculated by Neosun using Excel,only for reference.
贷款期限 | 利率 | 期间因子 | 求和因子 | P月供 | 总计 | S利息 |
1 | 7.56% | 12 | 867.8512033 | 10414.21444 | 414.2144393 | |
2 | 7.56% | 24 | 450.2688034 | 10806.45128 | 806.4512814 | |
3 | 7.56% | 36 | 311.3378169 | 11208.16141 | 1208.161408 | |
4 | 7.74% | 48 | 242.9106177 | 11659.70965 | 1659.709647 | |
5 | 7.74% | 60 | 201.5219117 | 12091.3147 | 2091.314703 | |
6 | 7.83% | 72 | 174.5035048 | 12564.25234 | 2564.252343 | |
7 | 7.83% | 84 | 155.0165307 | 13021.38858 | 3021.388578 | |
8 | 7.83% | 96 | 140.5042728 | 13488.41019 | 3488.410185 | |
9 | 7.83% | 108 | 129.3076654 | 13965.22786 | 3965.227859 | |
10 | 7.83% | 120 | 120.4311796 | 14451.74155 | 4451.741547 | |
11 | 7.83% | 132 | 113.2412186 | 14947.84086 | 4947.840859 | |
12 | 7.83% | 144 | 107.3153161 | 15453.40552 | 5453.405519 | |
13 | 7.83% | 156 | 102.3609349 | 15968.30585 | 5968.305848 | |
14 | 7.83% | 168 | 98.16906714 | 16492.40328 | 6492.40328 | |
15 | 7.83% | 180 | 94.58639387 | 17025.5509 | 7025.550896 | |
16 | 7.83% | 192 | 91.49788536 | 17567.59399 | 7567.59399 | |
17 | 7.83% | 204 | 88.81554238 | 18118.37065 | 8118.370645 | |
18 | 7.83% | 216 | 86.47089041 | 18677.71233 | 8677.712328 | |
19 | 7.83% | 228 | 84.40984425 | 19245.44449 | 9245.444489 | |
20 | 7.83% | 240 | 82.58911322 | 19821.38717 | 9821.387173 | |
21 | 7.83% | 252 | 80.97363344 | 20405.35563 | 10405.35563 | |
22 | 7.83% | 264 | 79.53470043 | 20997.16091 | 10997.16091 | |
23 | 7.83% | 276 | 78.24858879 | 21596.61051 | 11596.61051 | |
24 | 7.83% | 288 | 77.095517 | 22203.5089 | 12203.5089 | |
25 | 7.83% | 300 | 76.05886056 | 22817.65817 | 12817.65817 | |
26 | 7.83% | 312 | 75.12454669 | 23438.85857 | 13438.85857 | |
27 | 7.83% | 324 | 74.28058353 | 24066.90906 | 14066.90906 | |
28 | 7.83% | 336 | 73.5166901 | 24701.60787 | 14701.60787 | |
29 | 7.83% | 348 | 72.82400281 | 25342.75298 | 15342.75298 | |
30 | 7.83% | 360 | 72.19484058 | 25990.14261 | 15990.14261 |
--提供excel 计算模板,需要者请留言。