| 表為2011年7月7日最新公積金貸款利率(1-5年：4.45%，6-30年：4.90%)數據，結果僅供參考。 | ||||||
| 年份 | 月數 | 月利率(‰) | 年利率(%) | 月還款額 | 本息總額 | 總利息 |
| 1 | 12 | 3.71 | 4.45 | 到期一次還本付息 | 10445.00 | 445.00 |
| 2 | 24 | 3.71 | 4.45 | 436.25 | 10470.12 | 470.12 |
| 3 | 36 | 3.71 | 4.45 | 297.25 | 10700.85 | 700.85 |
| 4 | 48 | 3.71 | 4.45 | 227.81 | 10934.87 | 934.87 |
| 5 | 60 | 3.71 | 4.45 | 186.20 | 11172.18 | 1172.18 |
| 6 | 72 | 4.08 | 4.90 | 160.59 | 11562.18 | 1562.18 |
| 7 | 84 | 4.08 | 4.90 | 140.87 | 11833.05 | 1833.05 |
| 8 | 96 | 4.08 | 4.90 | 126.12 | 12107.87 | 2107.87 |
| 9 | 108 | 4.08 | 4.90 | 114.69 | 12386.62 | 2386.62 |
| 10 | 120 | 4.08 | 4.90 | 105.58 | 12669.29 | 2669.29 |
| 11 | 132 | 4.08 | 4.90 | 98.15 | 12955.85 | 2955.85 |
| 12 | 144 | 4.08 | 4.90 | 91.99 | 13246.30 | 3246.30 |
| 13 | 156 | 4.08 | 4.90 | 86.80 | 13540.60 | 3540.60 |
| 14 | 168 | 4.08 | 4.90 | 82.37 | 13838.74 | 3838.74 |
| 15 | 180 | 4.08 | 4.90 | 78.56 | 14140.70 | 4140.70 |
| 16 | 192 | 4.08 | 4.90 | 75.24 | 14446.43 | 4446.43 |
| 17 | 204 | 4.08 | 4.90 | 72.33 | 14755.93 | 4755.93 |
| 18 | 216 | 4.08 | 4.90 | 69.76 | 15069.15 | 5069.15 |
| 19 | 228 | 4.08 | 4.90 | 67.48 | 15386.07 | 5386.07 |
| 20 | 240 | 4.08 | 4.90 | 65.44 | 15706.66 | 5706.66 |
| 21 | 252 | 4.08 | 4.90 | 63.61 | 16030.88 | 6030.88 |
| 22 | 264 | 4.08 | 4.90 | 61.96 | 16358.69 | 6358.69 |
| 23 | 276 | 4.08 | 4.90 | 60.47 | 16690.07 | 6690.07 |
| 24 | 288 | 4.08 | 4.90 | 59.11 | 17024.97 | 7024.97 |
| 25 | 300 | 4.08 | 4.90 | 57.88 | 17363.36 | 7363.36 |
| 26 | 312 | 4.08 | 4.90 | 56.75 | 17705.19 | 7705.19 |
| 27 | 324 | 4.08 | 4.90 | 55.71 | 18050.43 | 8050.43 |
| 28 | 336 | 4.08 | 4.90 | 54.76 | 18399.03 | 8399.03 |
| 29 | 348 | 4.08 | 4.90 | 53.88 | 18750.96 | 8750.96 |
| 30 | 360 | 4.08 | 4.90 | 53.07 | 19106.16 | 9106.16 |
