| 住房公积金贷款万元还款表 | ||||||
| 年份 | 月数 | 月利率 | 年利率 | 月还款额 | 本息总额 | 总利息 |
| 1 | 12 | 3.975‰ | 4.77% | 一次还清 | 10477.00 | 477.00 |
| 2 | 24 | 3.975‰ | 4.77% | 437.6846 | 10504.43 | 504.43 |
| 3 | 36 | 3.975‰ | 4.77% | 298.6774 | 10752.3869 | 752.3869 |
| 4 | 48 | 3.975‰ | 4.77% | 229.2525 | 11004.1206 | 1004.1206 |
| 5 | 60 | 3.975‰ | 4.77% | 187.6604 | 11259.6252 | 1259.6252 |
| 6 | 72 | 4.35‰ | 5.22% | 162.0718 | 11669.1697 | 1669.1697 |
| 7 | 84 | 4.35‰ | 5.22% | 142.3751 | 11959.5121 | 1959.5121 |
| 8 | 96 | 4.35‰ | 5.22% | 127.6492 | 12254.326 | 2254.326 |
| 9 | 108 | 4.35‰ | 5.22% | 116.237 | 12553.5934 | 2553.5934 |
| 10 | 120 | 4.35‰ | 5.22% | 107.1441 | 12857.2939 | 2857.2939 |
| 11 | 132 | 4.35‰ | 5.22% | 99.7379 | 13165.4047 | 3165.4047 |
| 12 | 144 | 4.35‰ | 5.22% | 93.5965 | 13477.9011 | 3477.9011 |
| 13 | 156 | 4.35‰ | 5.22% | 88.4279 | 13794.7558 | 3794.7558 |
| 14 | 168 | 4.35‰ | 5.22% | 84.0235 | 14115.9396 | 4115.9396 |
| 15 | 180 | 4.35‰ | 5.22% | 80.2301 | 14441.4214 | 4441.4214 |
| 16 | 192 | 4.35‰ | 5.22% | 76.9332 | 14771.1676 | 4771.1676 |
| 17 | 204 | 4.35‰ | 5.22% | 74.0448 | 15105.1432 | |