个人住房公积金贷款月还本付息计算表 （等额本息）
1 － 5 年年息 4.00％ 6 － 30 年年息4.50 ％ 单位：元
| 贷款额 | 1年 | 2年 | 3年 | 4年 | 5年 | 6年 | 7年 | 8年 | 9年 | 10年 |
| 10000 | 10400.00 | 434.25 | 295.24 | 225.79 | 184.17 | 158.74 | 139.00 | 124.23 | 112.78 | 103.64 |
| 20000 | 20800.00 | 868.50 | 590.48 | 451.58 | 368.33 | 317.48 | 278.00 | 248.46 | 225.55 | 207.28 |
| 30000 | 31200.00 | 1302.75 | 885.72 | 677.37 | 552.50 | 476.22 | 417.00 | 372.70 | 338.33 | 310.92 |
| 40000 | 41600.00 | 1737.00 | 1180.96 | 903.16 | 736.66 | 634.96 | 556.01 | 496.93 | 451.10 | 414.55 |
| 50000 | 52000.00 | 2171.25 | 1476.20 | 1128.95 | 920.83 | 793.70 | 695.01 | 621.16 | 563.88 | 518.19 |
| 60000 | 62400.00 | 2605.50 | 1771.44 | 1354.74 | 1104.99 | 952.44 | 834.01 | 745.39 | 676.66 | 621.83 |
| 70000 | 72800.00 | 3039.74 | 2066.68 | 1580.53 | 1289.16 | 1111.18 | 973.01 | 869.63 | 789.43 | 725.47 |
| 80000 | 83200.00 | 3473.99 | 2361.92 | 1806.32 | 1473.32 | 1269.92 | 1112.01 | 993.86 | 902.21 | 829.11 |
| 90000 | 93600.00 | 3908.24 | 2657.16 | 2032.11 | 1657.49 | 1428.66 | 1251.01 | 1118.09 | 1014.98 | 932.75 |
| 100000 | 104000.00 | 4342.49 | 2952.40 | 2257.91 | 1841.65 | 1587.40 | 1390.02 | 1242.32 | 1127.76 | 1036.38 |
| 110000 | 114400.00 | 4776.74 | 3247.64 | 2483.70 | 2025.82 | 1746.14 | 1529.02 | 1366.56 | 1240.54 | 1140.02 |
| 120000 | 124800.00 | 5210.99 | 3542.88 | 2709.49 | 2209.98 | 1904.88 | 1668.02 | 1490.79 | 1353.31 | 1243.66 |
| 130000 | 135200.00 | 5645.24 | 3838.12 | 2935.28 | 2394.15 | 2063.62 | 1807.02 | 1615.02 | 1466.09 | 1347.30 |
| 140000 | 145600.00 | 6079.49 | 4133.36 | 3161.07 | 2578.31 | 2222.36 | 1946.02 | 1739.25 | 1578.86 | 1450.94 |
| 150000 | 156000.00 | 6513.74 | 4428.60 | 3386.86 | 2762.48 | 2381.10 | 2085.02 | 1863.49 | 1691.64 | 1554.58 |
| 160000 | 166400.00 | 6947.99 | 4723.84 | 3612.65 | 2946.64 | 2539.84 | 2224.03 | 1987.72 | 1804.41 | 1658.21 |
| 170000 | 176800.00 | 7382.24 | 5019.08 | 3838.44 | 3130.81 | 2698.59 | 2363.03 | 2111.95 | 1917.19 | 1761.85 |
| 180000 | 187200.00 | 7816.49 | 5314.32 | 4064.23 | 3314.97 | 2857.33 | 2502.03 | 2236.18 | 2029.97 | 1865.49 |
| 190000 | 197600.00 | 8250.74 | 5609.56 | 4290.02 | 3499.14 | 3016.07 | 2641.03 | 2360.41 | 2142.74 | 1969.13 |
| 200000 | 208000.00 | 8684.98 | 5904.80 | 4515.81 | 3683.30 | 3174.81 | 2780.03 | 2484.65 | 2255.52 | 2072.77 |
| 210000 | 218400.00 | 9119.23 | 6200.04 | 4741.60 | 3867.47 | 3333.55 | 2919.03 | 2608.88 | 2368.29 | 2176.41 |
| 220000 | 228800.00 | 9553.48 | 6495.28 | 4967.39 | 4051.63 | 3492.29 | 3058.04 | 2733.11 | 2481.07 | 2280.04 |
| 230000 | 239200.00 | 9987.73 | 6790.52 | 5193.18 | 4235.80 | 3651.03 | 3197.04 | 2857.34 | 2593.85 | 2383.68 |
| 240000 | 249600.00 | 10421.98 | 7085.76 | 5418.97 | 4419.97 | 3809.77 | 3336.04 | 2981.58 | 2706.62 | 2487.32 |
| 250000 | 260000.00 | 10856.23 | 7381.00 | 5644.76 | 4604.13 | 3968.51 | 3475.04 | 3105.81 | 2819.40 | 2590.96 |
| 260000 | 270400.00 | 11290.48 | 7676.24 | 5870.55 | 4788.30 | 4127.25 | 3614.04 | 3230.04 | 2932.17 | 2694.60 |
| 270000 | 280800.00 | 11724.73 | 7971.48 | 6096.34 | 4972.46 | 4285.99 | 3753.04 | 3354.27 | 3044.95 | 2798.24 |
| 280000 | 291200.00 | 12158.98 | 8266.72 | 6322.14 | 5156.63 | 4444.73 | 3892.05 | 3478.51 | 3157.73 | 2901.88 |
| 290000 | 301600.00 | 12593.23 | 8561.96 | 6547.93 | 5340.79 | 4603.47 | 4031.05 | 3602.74 | 3270.50 | 3005.51 |
| 300000 | 312000.00 | 13027.48 | 8857.20 | 6773.72 | 5524.96 | 4762.21 | 4170.05 | 3726.97 | 3383.28 | 3109.15 |
| 贷款额 | 11年 | 12年 | 13年 | 14年 | 15年 | 16年 | 17年 | 18年 | 19年 | 20年 |
| 10000 | 96.19 | 90.00 | 84.79 | 80.34 | 76.50 | 73.16 | 70.22 | 67.63 | 65.33 | 63.26 |
| 20000 | 192.37 | 180.00 | 169.57 | 160.68 | 153.00 | 146.32 | 140.45 | 135.26 | 130.65 | 126.53 |
| 30000 | 288.56 | 270.00 | 254.36 | 241.01 | 229.50 | 219.47 | 210.67 | 202.90 | 195.98 | 189.79 |
| 40000 | 384.75 | 360.00 | 339.15 | 321.35 | 306.00 | 292.63 | 280.90 | 270.53 | 261.31 | 253.06 |
| 50000 | 480.94 | 450.00 | 423.94 | 401.69 | 382.50 | 365.79 | 351.12 | 338.16 | 326.63 | 316.32 |
| 60000 | 577.12 | 540.00 | 508.72 | 482.03 | 459.00 | 438.95 | 421.35 | 405.79 | 391.96 | 379.59 |
| 70000 | 673.31 | 630.01 | 593.51 | 562.36 | 535.50 | 512.10 | 491.57 | 473.43 | 457.29 | 442.85 |
| 80000 | 769.50 | 720.01 | 678.30 | 642.70 | 611.99 | 585.26 | 561.80 | 541.06 | 522.62 | 506.12 |
| 90000 | 865.69 | 810.01 | 763.08 | 723.04 | 688.49 | 658.42 | 632.02 | 608.69 | 587.94 | 569.38 |
| 100000 | 961.87 | 900.01 | 847.87 | 803.38 | 764.99 | 731.58 | 702.25 | 676.32 | 653.27 | 632.65 |
| 110000 | 1058.06 | 990.01 | 932.66 | 883.71 | 841.49 | 804.73 | 772.47 | 743.96 | 718.60 | 695.91 |
| 120000 | 1154.25 | 1080.01 | 1017.45 | 964.05 | 917.99 | 877.89 | 842.70 | 811.59 | 783.92 | 759.18 |
| 130000 | 1250.43 | 1170.01 | 1102.23 | 1044.39 | 994.49 | 951.05 | 912.92 | 879.22 | 849.25 | 822.44 |
| 140000 | 1346.62 | 1260.01 | 1187.02 | 1124.73 | 1070.99 | 1024.21 | 983.15 | 946.85 | 914.58 | 885.71 |
| 150000 | 1442.81 | 1350.01 | 1271.81 | 1205.06 | 1147.49 | 1097.36 | 1053.37 | 1014.49 | 979.90 | 948.97 |
| 160000 | 1539.00 | 1440.01 | 1356.59 | 1285.40 | 1223.99 | 1170.52 | 1123.60 | 1082.12 | 1045.23 | 1012.24 |
| 170000 | 1635.18 | 1530.01 | 1441.38 | 1365.74 | 1300.49 | 1243.68 | 1193.82 | 1149.75 | 1110.56 | 1075.50 |
| 180000 | 1731.37 | 1620.01 | 1526.17 | 1446.08 | 1376.99 | 1316.84 | 1264.05 | 1217.38 | 1175.88 | 1138.77 |
| 190000 | 1827.56 | 1710.02 | 1610.95 | 1526.41 | 1453.49 | 1389.99 | 1334.27 | 1285.02 | 1241.21 | 1202.03 |
| 200000 | 1923.75 | 1800.02 | 1695.74 | 1606.75 | 1529.99 | 1463.15 | 1404.49 | 1352.65 | 1306.54 | 1265.30 |
| 210000 | 2019.93 | 1890.02 | 1780.53 | 1687.09 | 1606.49 | 1536.31 | 1474.72 | 1420.28 | 1371.86 | 1328.56 |
| 220000 | 2116.12 | 1980.02 | 1865.32 | 1767.43 | 1682.99 | 1609.47 | 1544.94 | 1487.91 | 1437.19 | 1391.83 |
| 230000 | 2212.31 | 2070.02 | 1950.10 | 1847.76 | 1759.48 | 1682.63 | 1615.17 | 1555.55 | 1502.52 | 1455.09 |
| 240000 | 2308.49 | 2160.02 | 2034.89 | 1928.10 | 1835.98 | 1755.78 | 1685.39 | 1623.18 | 1567.85 | 1518.36 |
| 250000 | 2404.68 | 2250.02 | 2119.68 | 2008.44 | 1912.48 | 1828.94 | 1755.62 | 1690.81 | 1633.17 | 1581.62 |
| 260000 | 2500.87 | 2340.02 | 2204.46 | 2088.78 | 1988.98 | 1902.10 | 1825.84 | 1758.44 | 1698.50 | 1644.89 |
| 270000 | 2597.06 | 2430.02 | 2289.25 | 2169.11 | 2065.48 | 1975.26 | 1896.07 | 1826.08 | 1763.83 | 1708.15 |
| 280000 | 2693.24 | 2520.02 | 2374.04 | 2249.45 | 2141.98 | 2048.41 | 1966.29 | 1893.71 | 1829.15 | 1771.42 |
| 290000 | 2789.43 | 2610.02 | 2458.83 | 2329.79 | 2218.48 | 2121.57 | 2036.52 | 1961.34 | 1894.48 | 1834.68 |
| 300000 | 2885.62 | 2700.02 | 2543.61 | 2410.13 | 2294.98 | 2194.73 | 2106.74 | 2028.97 | 1959.81 | 1897.95 |
| 贷款额 | 21年 | 22年 | 23年 | 24年 | 25年 | 26年 | 27年 | 28年 | 29年 | 30年 |
| 10000 | 61.41 | 59.74 | 58.22 | 56.84 | 55.58 | 54.43 | 53.37 | 52.40 | 51.50 | 50.67 |
| 20000 | 122.82 | 119.48 | 116.44 | 113.68 | 111.17 | 108.86 | 106.74 | 104.80 | 103.00 | 101.34 |
| 30000 | 184.24 | 179.22 | 174.67 | 170.53 | 166.75 | 163.29 | 160.12 | 157.19 | 154.50 | 152.01 |
| 40000 | 245.65 | 238.95 | 232.89 | 227.37 | 222.33 | 217.72 | 213.49 | 209.59 | 206.00 | 202.67 |
| 50000 | 307.06 | 298.69 | 291.11 | 284.21 | 277.92 | 272.15 | 266.86 | 261.99 | 257.50 | 253.34 |
| 60000 | 368.47 | 358.43 | 349.33 | 341.05 | 333.50 | 326.58 | 320.23 | 314.39 | 309.00 | 304.01 |
| 70000 | 429.88 | 418.17 | 407.55 | 397.90 | 389.08 | 381.01 | 373.60 | 366.79 | 360.50 | 354.68 |
| 80000 | 491.29 | 477.91 | 465.78 | 454.74 | 444.67 | 435.44 | 426.98 | 419.18 | 411.99 | 405.35 |
| 90000 | 552.71 | 537.65 | 524.00 | 511.58 | 500.25 | 489.87 | 480.35 | 471.58 | 463.49 | 456.02 |
| 100000 | 614.12 | 597.39 | 582.22 | 568.42 | 555.83 | 544.30 | 533.72 | 523.98 | 514.99 | 506.69 |
| 110000 | 675.53 | 657.12 | 640.44 | 625.27 | 611.42 | 598.73 | 587.09 | 576.38 | 566.49 | 557.35 |
| 120000 | 736.94 | 716.86 | 698.67 | 682.11 | 667.00 | 653.16 | 640.46 | 628.78 | 617.99 | 608.02 |
| 130000 | 798.35 | 776.60 | 756.89 | 738.95 | 722.58 | 707.60 | 693.84 | 681.17 | 669.49 | 658.69 |
| 140000 | 859.76 | 836.34 | 815.11 | 795.79 | 778.17 | 762.03 | 747.21 | 733.57 | 720.99 | 709.36 |
| 150000 | 921.18 | 896.08 | 873.33 | 852.64 | 833.75 | 816.46 | 800.58 | 785.97 | 772.49 | 760.03 |
| 160000 | 982.59 | 955.82 | 931.55 | 909.48 | 889.33 | 870.89 | 853.95 | 838.37 | 823.99 | 810.70 |
| 170000 | 1044.00 | 1015.56 | 989.78 | 966.32 | 944.92 | 925.32 | 907.32 | 890.77 | 875.49 | 861.37 |
| 180000 | 1105.41 | 1075.30 | 1048.00 | 1023.16 | 1000.50 | 979.75 | 960.70 | 943.16 | 926.99 | 912.03 |
| 190000 | 1166.82 | 1135.03 | 1106.22 | 1080.01 | 1056.08 | 1034.18 | 1014.07 | 995.56 | 978.49 | 962.70 |
| 200000 | 1228.23 | 1194.77 | 1164.44 | 1136.85 | 1111.66 | 1088.61 | 1067.44 | 1047.96 | 1029.99 | 1013.37 |
| 210000 | 1289.65 | 1254.51 | 1222.66 | 1193.69 | 1167.25 | 1143.04 | 1120.81 | 1100.36 | 1081.49 | 1064.04 |
| 220000 | 1351.06 | 1314.25 | 1280.89 | 1250.53 | 1222.83 | 1197.47 | 1174.19 | 1152.76 | 1132.99 | 1114.71 |
| 230000 | 1412.47 | 1373.99 | 1339.11 | 1307.38 | 1278.41 | 1251.90 | 1227.56 | 1205.15 | 1184.48 | 1165.38 |
| 240000 | 1473.88 | 1433.73 | 1397.33 | 1364.22 | 1334.00 | 1306.33 | 1280.93 | 1257.55 | 1235.98 | 1216.04 |
| 250000 | 1535.29 | 1493.47 | 1455.55 | 1421.06 | 1389.58 | 1360.76 | 1334.30 | 1309.95 | 1287.48 | 1266.71 |
| 260000 | 1596.70 | 1553.20 | 1513.77 | 1477.90 | 1445.16 | 1415.19 | 1387.67 | 1362.35 | 1338.98 | 1317.38 |
| 270000 | 1658.12 | 1612.94 | 1572.00 | 1534.75 | 1500.75 | 1469.62 | 1441.05 | 1414.74 | 1390.48 | 1368.05 |
| 280000 | 1719.53 | 1672.68 | 1630.22 | 1591.59 | 1556.33 | 1524.05 | 1494.42 | 1467.14 | 1441.98 | 1418.72 |
| 290000 | 1780.94 | 1732.42 | 1688.44 | 1648.43 | 1611.91 | 1578.48 | 1547.79 | 1519.54 | 1493.48 | 1469.39 |
| 300000 | 1842.35 | 1792.16 | 1746.66 | 1705.27 | 1667.50 | 1632.91 | 1601.16 | 1571.94 | 1544.98 | 1520.06 |
