下表数据仅供参考，实际金额以银行计算为准。
个人住房公积金贷款月均还款金额一览表
自 2011年07月07日起执行
期限(年)	月利率（‰）	年利率（%）	10000	20000	30000	40000	50000	60000	70000	80000	90000	100000	110000	120000	130000	140000	150000	160000	170000	180000	190000	200000	210000	220000	230000	240000	250000	260000	270000	280000	290000	300000
1	3.71	4.45	一次性结清
2	3.71	4.45	436.25	872.51	1308.76	1745.02	2181.27	2617.53	3053.78	3490.04	3926.29	4362.55	4798.80	5235.06	5671.31	6107.57	6543.82	6980.08	7416.33	7852.59	8288.84	8725.10	9161.35	9597.61	########	10470.12	10906.37	11342.63	11778.88	12215.14	12651.39	13087.65
3	3.71	4.45	297.25	594.49	891.74	1188.98	1486.23	1783.48	2080.72	2377.97	2675.21	2972.46	3269.70	3566.95	3864.20	4161.44	4458.69	4755.93	5053.18	5350.43	5647.67	5944.92	6242.16	6539.41	6836.65	7133.90	7431.15	7728.39	8025.64	8322.88	8620.13	8917.38
4	3.71	4.45	227.81	455.62	683.43	911.24	1139.05	1366.86	1594.67	1822.48	2050.29	2278.10	2505.91	2733.72	2961.53	3189.34	3417.15	3644.96	3872.77	4100.58	4328.39	4556.20	4784.01	5011.82	5239.63	5467.44	5695.25	5923.06	6150.86	6378.67	6606.48	6834.29
5	3.71	4.45	186.20	372.41	558.61	744.81	931.01	1117.22	1303.42	1489.62	1675.83	1862.03	2048.23	2234.44	2420.64	2606.84	2793.04	2979.25	3165.45	3351.65	3537.86	3724.06	3910.26	4096.46	4282.67	4468.87	4655.07	4841.28	5027.48	5213.68	5399.88	5586.09
6	4.08333	4.9	160.59	321.17	481.76	642.34	802.93	963.52	1124.10	1284.69	1445.27	1605.86	1766.44	1927.03	2087.62	2248.20	2408.79	2569.37	2729.96	2890.55	3051.13	3211.72	3372.30	3532.89	3693.47	3854.06	4014.65	4175.23	4335.82	4496.40	4656.99	4817.58
7	4.08333	4.9	140.87	281.74	422.61	563.48	704.35	845.22	986.09	1126.96	1267.83	1408.70	1549.57	1690.44	1831.31	1972.18	2113.04	2253.91	2394.78	2535.65	2676.52	2817.39	2958.26	3099.13	3240.00	3380.87	3521.74	3662.61	3803.48	3944.35	4085.22	4226.09
8	4.08333	4.9	126.12	252.25	378.37	504.49	630.62	756.74	882.87	1008.99	1135.11	1261.24	1387.36	1513.48	1639.61	1765.73	1891.85	2017.98	2144.10	2270.23	2396.35	2522.47	2648.60	2774.72	2900.84	3026.97	3153.09	3279.21	3405.34	3531.46	3657.59	3783.71
9	4.08333	4.9	114.69	229.38	344.07	458.76	573.45	688.15	802.84	917.53	1032.22	1146.91	1261.60	1376.29	1490.98	1605.67	1720.36	1835.05	1949.75	2064.44	2179.13	2293.82	2408.51	2523.20	2637.89	2752.58	2867.27	2981.96	3096.65	3211.35	3326.04	3440.73
10	4.08333	4.9	105.58	211.15	316.73	422.31	527.89	633.46	739.04	844.62	950.20	1055.77	1161.35	1266.93	1372.51	1478.08	1583.66	1689.24	1794.82	1900.39	2005.97	2111.55	2217.12	2322.70	2428.28	2533.86	2639.43	2745.01	2850.59	2956.17	3061.74	3167.32
11	4.08333	4.9	98.15	196.30	294.45	392.60	490.75	588.90	687.05	785.20	883.35	981.50	1079.65	1177.80	1275.96	1374.11	1472.26	1570.41	1668.56	1766.71	1864.86	1963.01	2061.16	2159.31	2257.46	2355.61	2453.76	2551.91	2650.06	2748.21	2846.36	2944.51
12	4.08333	4.9	91.99	183.98	275.96	367.95	459.94	551.93	643.92	735.91	827.89	919.88	1011.87	1103.86	1195.85	1287.83	1379.82	1471.81	1563.80	1655.79	1747.78	1839.76	1931.75	2023.74	2115.73	2207.72	2299.70	2391.69	2483.68	2575.67	2667.66	2759.65
13	4.08333	4.9	86.80	173.60	260.40	347.19	433.99	520.79	607.59	694.39	781.19	867.99	954.79	1041.58	1128.38	1215.18	1301.98	1388.78	1475.58	1562.38	1649.18	1735.97	1822.77	1909.57	1996.37	2083.17	2169.97	2256.77	2343.57	2430.36	2517.16	2603.96
14	4.08333	4.9	82.37	164.75	247.12	329.49	411.87	494.24	576.61	658.99	741.36	823.73	906.11	988.48	1070.85	1153.23	1235.60	1317.98	1400.35	1482.72	1565.10	1647.47	1729.84	1812.22	1894.59	1976.96	2059.34	2141.71	2224.08	2306.46	2388.83	2471.20
15	4.08333	4.9	78.56	157.12	235.68	314.24	392.80	471.36	549.92	628.48	707.03	785.59	864.15	942.71	1021.27	1099.83	1178.39	1256.95	1335.51	1414.07	1492.63	1571.19	1649.75	1728.31	1806.87	1885.43	1963.99	2042.54	2121.10	2199.66	2278.22	2356.78
16	4.08333	4.9	75.24	150.48	225.73	300.97	376.21	451.45	526.69	601.93	677.18	752.42	827.66	902.90	978.14	1053.39	1128.63	1203.87	1279.11	1354.35	1429.59	1504.84	1580.08	1655.32	1730.56	1805.80	1881.05	1956.29	2031.53	2106.77	2182.01	2257.25
17	4.08333	4.9	72.33	144.67	217.00	289.33	361.66	434.00	506.33	578.66	651.00	723.33	795.66	868.00	940.33	1012.66	1084.99	1157.33	1229.66	1301.99	1374.33	1446.66	1518.99	1591.33	1663.66	1735.99	1808.32	1880.66	1952.99	2025.32	2097.66	2169.99
18	4.08333	4.9	69.76	139.53	209.29	279.06	348.82	418.59	488.35	558.12	627.88	697.65	767.41	837.17	906.94	976.70	1046.47	1116.23	1186.00	1255.76	1325.53	1395.29	1465.06	1534.82	1604.58	1674.35	1744.11	1813.88	1883.64	1953.41	2023.17	2092.94
19	4.08333	4.9	67.48	134.97	202.45	269.93	337.41	404.90	472.38	539.86	607.34	674.83	742.31	809.79	877.28	944.76	1012.24	1079.72	1147.21	1214.69	1282.17	1349.65	1417.14	1484.62	1552.10	1619.59	1687.07	1754.55	1822.03	1889.52	1957.00	2024.48
20	4.08333	4.9	65.44	130.89	196.33	261.78	327.22	392.67	458.11	523.56	589.00	654.44	719.89	785.33	850.78	916.22	981.67	1047.11	1112.55	1178.00	1243.44	1308.89	1374.33	1439.78	1505.22	1570.67	1636.11	1701.55	1767.00	1832.44	1897.89	1963.33
21	4.08333	4.9	63.61	127.23	190.84	254.46	318.07	381.69	445.30	508.92	572.53	636.15	699.76	763.37	826.99	890.60	954.22	1017.83	1081.45	1145.06	1208.68	1272.29	1335.91	1399.52	1463.13	1526.75	1590.36	1653.98	1717.59	1781.21	1844.82	1908.44
22	4.08333	4.9	61.96	123.93	185.89	247.86	309.82	371.79	433.75	495.72	557.68	619.65	681.61	743.58	805.54	867.51	929.47	991.44	1053.40	1115.36	1177.33	1239.29	1301.26	1363.22	1425.19	1487.15	1549.12	1611.08	1673.05	1735.01	1796.98	1858.94
23	4.08333	4.9	60.47	120.94	181.41	241.88	302.36	362.83	423.30	483.77	544.24	604.71	665.18	725.65	786.13	846.60	907.07	967.54	1028.01	1088.48	1148.95	1209.42	1269.90	1330.37	1390.84	1451.31	1511.78	1572.25	1632.72	1693.19	1753.67	1814.14
24	4.08333	4.9	59.11	118.23	177.34	236.46	295.57	354.69	413.80	472.92	532.03	591.14	650.26	709.37	768.49	827.60	886.72	945.83	1004.95	1064.06	1123.17	1182.29	1241.40	1300.52	1359.63	1418.75	1477.86	1536.98	1596.09	1655.20	1714.32	1773.43
25	4.08333	4.9	57.88	115.76	173.63	231.51	289.39	347.27	405.14	463.02	520.90	578.78	636.66	694.53	752.41	810.29	868.17	926.05	983.92	1041.80	1099.68	1157.56	1215.43	1273.31	1331.19	1389.07	1446.95	1504.82	1562.70	1620.58	1678.46	1736.34
26	4.08333	4.9	56.75	113.49	170.24	226.99	283.74	340.48	397.23	453.98	510.73	567.47	624.22	680.97	737.72	794.46	851.21	907.96	964.71	1021.45	1078.20	1134.95	1191.70	1248.44	1305.19	1361.94	1418.68	1475.43	1532.18	1588.93	1645.67	1702.42
27	4.08333	4.9	55.71	111.42	167.13	222.84	278.56	334.27	389.98	445.69	501.40	557.11	612.82	668.53	724.25	779.96	835.67	891.38	947.09	1002.80	1058.51	1114.22	1169.93	1225.65	1281.36	1337.07	1392.78	1448.49	1504.20	1559.91	1615.62	1671.34
28	4.08333	4.9	54.76	109.52	164.28	219.04	273.80	328.55	383.31	438.07	492.83	547.59	602.35	657.11	711.87	766.63	821.39	876.14	930.90	985.66	1040.42	1095.18	1149.94	1204.70	1259.46	1314.22	1368.98	1423.73	1478.49	1533.25	1588.01	1642.77
29	4.08333	4.9	53.88	107.76	161.65	215.53	269.41	323.29	377.17	431.06	484.94	538.82	592.70	646.58	700.47	754.35	808.23	862.11	915.99	969.88	1023.76	1077.64	1131.52	1185.40	1239.29	1293.17	1347.05	1400.93	1454.82	1508.70	1562.58	1616.46
30	4.08333	4.9	53.07	106.15	159.22	212.29	265.36	318.44	371.51	424.58	477.65	530.73	583.80	636.87	689.94	743.02	796.09	849.16	902.24	955.31	1008.38	1061.45	1114.53	1167.60	1220.67	1273.74	1326.82	1379.89	1432.96	1486.03	1539.11	1592.18