贷款126万（公积金贷款）房贷，还款10年的等额本息和等额本金的还款方式明细。
等额本息还款方式：
贷款总额：126万
还款月数：10年
每月还款：12312.6元
利息总额：21.75万
本息合计：147.75万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 12312.60 | 3412.50 | 8900.10 | 1251099.90 |
| 2 | 2025-07 | 12312.60 | 3388.40 | 8924.20 | 1242175.70 |
| 3 | 2025-08 | 12312.60 | 3364.23 | 8948.37 | 1233227.33 |
| 4 | 2025-09 | 12312.60 | 3339.99 | 8972.61 | 1224254.72 |
| 5 | 2025-10 | 12312.60 | 3315.69 | 8996.91 | 1215257.81 |
| 6 | 2025-11 | 12312.60 | 3291.32 | 9021.27 | 1206236.54 |
| 7 | 2025-12 | 12312.60 | 3266.89 | 9045.71 | 1197190.83 |
| 8 | 2026-01 | 12312.60 | 3242.39 | 9070.21 | 1188120.63 |
| 9 | 2026-02 | 12312.60 | 3217.83 | 9094.77 | 1179025.86 |
| 10 | 2026-03 | 12312.60 | 3193.20 | 9119.40 | 1169906.45 |
| 11 | 2026-04 | 12312.60 | 3168.50 | 9144.10 | 1160762.35 |
| 12 | 2026-05 | 12312.60 | 3143.73 | 9168.87 | 1151593.49 |
| 13 | 2026-06 | 12312.60 | 3118.90 | 9193.70 | 1142399.79 |
| 14 | 2026-07 | 12312.60 | 3094.00 | 9218.60 | 1133181.19 |
| 15 | 2026-08 | 12312.60 | 3069.03 | 9243.57 | 1123937.62 |
| 16 | 2026-09 | 12312.60 | 3044.00 | 9268.60 | 1114669.02 |
| 17 | 2026-10 | 12312.60 | 3018.90 | 9293.70 | 1105375.32 |
| 18 | 2026-11 | 12312.60 | 2993.72 | 9318.87 | 1096056.45 |
| 19 | 2026-12 | 12312.60 | 2968.49 | 9344.11 | 1086712.34 |
| 20 | 2027-01 | 12312.60 | 2943.18 | 9369.42 | 1077342.92 |
| 21 | 2027-02 | 12312.60 | 2917.80 | 9394.79 | 1067948.12 |
| 22 | 2027-03 | 12312.60 | 2892.36 | 9420.24 | 1058527.89 |
| 23 | 2027-04 | 12312.60 | 2866.85 | 9445.75 | 1049082.14 |
| 24 | 2027-05 | 12312.60 | 2841.26 | 9471.33 | 1039610.80 |
| 25 | 2027-06 | 12312.60 | 2815.61 | 9496.99 | 1030113.82 |
| 26 | 2027-07 | 12312.60 | 2789.89 | 9522.71 | 1020591.11 |
| 27 | 2027-08 | 12312.60 | 2764.10 | 9548.50 | 1011042.61 |
| 28 | 2027-09 | 12312.60 | 2738.24 | 9574.36 | 1001468.26 |
| 29 | 2027-10 | 12312.60 | 2712.31 | 9600.29 | 991867.97 |
| 30 | 2027-11 | 12312.60 | 2686.31 | 9626.29 | 982241.68 |
| 31 | 2027-12 | 12312.60 | 2660.24 | 9652.36 | 972589.32 |
| 32 | 2028-01 | 12312.60 | 2634.10 | 9678.50 | 962910.82 |
| 33 | 2028-02 | 12312.60 | 2607.88 | 9704.71 | 953206.10 |
| 34 | 2028-03 | 12312.60 | 2581.60 | 9731.00 | 943475.11 |
| 35 | 2028-04 | 12312.60 | 2555.25 | 9757.35 | 933717.75 |
| 36 | 2028-05 | 12312.60 | 2528.82 | 9783.78 | 923933.98 |
| 37 | 2028-06 | 12312.60 | 2502.32 | 9810.28 | 914123.70 |
| 38 | 2028-07 | 12312.60 | 2475.75 | 9836.85 | 904286.85 |
| 39 | 2028-08 | 12312.60 | 2449.11 | 9863.49 | 894423.37 |
| 40 | 2028-09 | 12312.60 | 2422.40 | 9890.20 | 884533.16 |
| 41 | 2028-10 | 12312.60 | 2395.61 | 9916.99 | 874616.18 |
| 42 | 2028-11 | 12312.60 | 2368.75 | 9943.85 | 864672.33 |
| 43 | 2028-12 | 12312.60 | 2341.82 | 9970.78 | 854701.56 |
| 44 | 2029-01 | 12312.60 | 2314.82 | 9997.78 | 844703.77 |
| 45 | 2029-02 | 12312.60 | 2287.74 | 10024.86 | 834678.92 |
| 46 | 2029-03 | 12312.60 | 2260.59 | 10052.01 | 824626.91 |
| 47 | 2029-04 | 12312.60 | 2233.36 | 10079.23 | 814547.67 |
| 48 | 2029-05 | 12312.60 | 2206.07 | 10106.53 | 804441.14 |
| 49 | 2029-06 | 12312.60 | 2178.69 | 10133.90 | 794307.24 |
| 50 | 2029-07 | 12312.60 | 2151.25 | 10161.35 | 784145.89 |
| 51 | 2029-08 | 12312.60 | 2123.73 | 10188.87 | 773957.02 |
| 52 | 2029-09 | 12312.60 | 2096.13 | 10216.46 | 763740.56 |
| 53 | 2029-10 | 12312.60 | 2068.46 | 10244.13 | 753496.42 |
| 54 | 2029-11 | 12312.60 | 2040.72 | 10271.88 | 743224.55 |
| 55 | 2029-12 | 12312.60 | 2012.90 | 10299.70 | 732924.85 |
| 56 | 2030-01 | 12312.60 | 1985.00 | 10327.59 | 722597.26 |
| 57 | 2030-02 | 12312.60 | 1957.03 | 10355.56 | 712241.69 |
| 58 | 2030-03 | 12312.60 | 1928.99 | 10383.61 | 701858.08 |
| 59 | 2030-04 | 12312.60 | 1900.87 | 10411.73 | 691446.35 |
| 60 | 2030-05 | 12312.60 | 1872.67 | 10439.93 | 681006.42 |
| 61 | 2030-06 | 12312.60 | 1844.39 | 10468.21 | 670538.21 |
| 62 | 2030-07 | 12312.60 | 1816.04 | 10496.56 | 660041.66 |
| 63 | 2030-08 | 12312.60 | 1787.61 | 10524.98 | 649516.67 |
| 64 | 2030-09 | 12312.60 | 1759.11 | 10553.49 | 638963.18 |
| 65 | 2030-10 | 12312.60 | 1730.53 | 10582.07 | 628381.11 |
| 66 | 2030-11 | 12312.60 | 1701.87 | 10610.73 | 617770.38 |
| 67 | 2030-12 | 12312.60 | 1673.13 | 10639.47 | 607130.91 |
| 68 | 2031-01 | 12312.60 | 1644.31 | 10668.28 | 596462.62 |
| 69 | 2031-02 | 12312.60 | 1615.42 | 10697.18 | 585765.45 |
| 70 | 2031-03 | 12312.60 | 1586.45 | 10726.15 | 575039.30 |
| 71 | 2031-04 | 12312.60 | 1557.40 | 10755.20 | 564284.10 |
| 72 | 2031-05 | 12312.60 | 1528.27 | 10784.33 | 553499.77 |
| 73 | 2031-06 | 12312.60 | 1499.06 | 10813.54 | 542686.23 |
| 74 | 2031-07 | 12312.60 | 1469.78 | 10842.82 | 531843.41 |
| 75 | 2031-08 | 12312.60 | 1440.41 | 10872.19 | 520971.22 |
| 76 | 2031-09 | 12312.60 | 1410.96 | 10901.63 | 510069.59 |
| 77 | 2031-10 | 12312.60 | 1381.44 | 10931.16 | 499138.43 |
| 78 | 2031-11 | 12312.60 | 1351.83 | 10960.76 | 488177.67 |
| 79 | 2031-12 | 12312.60 | 1322.15 | 10990.45 | 477187.22 |
| 80 | 2032-01 | 12312.60 | 1292.38 | 11020.22 | 466167.00 |
| 81 | 2032-02 | 12312.60 | 1262.54 | 11050.06 | 455116.94 |
| 82 | 2032-03 | 12312.60 | 1232.61 | 11079.99 | 444036.95 |
| 83 | 2032-04 | 12312.60 | 1202.60 | 11110.00 | 432926.95 |
| 84 | 2032-05 | 12312.60 | 1172.51 | 11140.09 | 421786.86 |
| 85 | 2032-06 | 12312.60 | 1142.34 | 11170.26 | 410616.61 |
| 86 | 2032-07 | 12312.60 | 1112.09 | 11200.51 | 399416.09 |
| 87 | 2032-08 | 12312.60 | 1081.75 | 11230.85 | 388185.25 |
| 88 | 2032-09 | 12312.60 | 1051.34 | 11261.26 | 376923.99 |
| 89 | 2032-10 | 12312.60 | 1020.84 | 11291.76 | 365632.22 |
| 90 | 2032-11 | 12312.60 | 990.25 | 11322.34 | 354309.88 |
| 91 | 2032-12 | 12312.60 | 959.59 | 11353.01 | 342956.87 |
| 92 | 2033-01 | 12312.60 | 928.84 | 11383.76 | 331573.12 |
| 93 | 2033-02 | 12312.60 | 898.01 | 11414.59 | 320158.53 |
| 94 | 2033-03 | 12312.60 | 867.10 | 11445.50 | 308713.03 |
| 95 | 2033-04 | 12312.60 | 836.10 | 11476.50 | 297236.53 |
| 96 | 2033-05 | 12312.60 | 805.02 | 11507.58 | 285728.95 |
| 97 | 2033-06 | 12312.60 | 773.85 | 11538.75 | 274190.20 |
| 98 | 2033-07 | 12312.60 | 742.60 | 11570.00 | 262620.20 |
| 99 | 2033-08 | 12312.60 | 711.26 | 11601.33 | 251018.86 |
| 100 | 2033-09 | 12312.60 | 679.84 | 11632.75 | 239386.11 |
| 101 | 2033-10 | 12312.60 | 648.34 | 11664.26 | 227721.85 |
| 102 | 2033-11 | 12312.60 | 616.75 | 11695.85 | 216026.00 |
| 103 | 2033-12 | 12312.60 | 585.07 | 11727.53 | 204298.47 |
| 104 | 2034-01 | 12312.60 | 553.31 | 11759.29 | 192539.18 |
| 105 | 2034-02 | 12312.60 | 521.46 | 11791.14 | 180748.04 |
| 106 | 2034-03 | 12312.60 | 489.53 | 11823.07 | 168924.97 |
| 107 | 2034-04 | 12312.60 | 457.51 | 11855.09 | 157069.88 |
| 108 | 2034-05 | 12312.60 | 425.40 | 11887.20 | 145182.68 |
| 109 | 2034-06 | 12312.60 | 393.20 | 11919.39 | 133263.28 |
| 110 | 2034-07 | 12312.60 | 360.92 | 11951.68 | 121311.61 |
| 111 | 2034-08 | 12312.60 | 328.55 | 11984.05 | 109327.56 |
| 112 | 2034-09 | 12312.60 | 296.10 | 12016.50 | 97311.06 |
| 113 | 2034-10 | 12312.60 | 263.55 | 12049.05 | 85262.01 |
| 114 | 2034-11 | 12312.60 | 230.92 | 12081.68 | 73180.33 |
| 115 | 2034-12 | 12312.60 | 198.20 | 12114.40 | 61065.93 |
| 116 | 2035-01 | 12312.60 | 165.39 | 12147.21 | 48918.72 |
| 117 | 2035-02 | 12312.60 | 132.49 | 12180.11 | 36738.61 |
| 118 | 2035-03 | 12312.60 | 99.50 | 12213.10 | 24525.52 |
| 119 | 2035-04 | 12312.60 | 66.42 | 12246.17 | 12279.34 |
| 120 | 2035-05 | 12312.60 | 33.26 | 12279.34 | 0.00 |
等额本金还款方式：
贷款总额：126万
还款月数：10年
首月还款：13912.5元
每月递减：28.44元
利息总额：20.65万
本息合计：146.65万
节省利息：11055.47元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-06 | 13912.50 | 3412.50 | 10500.00 | 1249500.00 |
| 2 | 2025-07 | 13884.06 | 3384.06 | 10500.00 | 1239000.00 |
| 3 | 2025-08 | 13855.63 | 3355.63 | 10500.00 | 1228500.00 |
| 4 | 2025-09 | 13827.19 | 3327.19 | 10500.00 | 1218000.00 |
| 5 | 2025-10 | 13798.75 | 3298.75 | 10500.00 | 1207500.00 |
| 6 | 2025-11 | 13770.31 | 3270.31 | 10500.00 | 1197000.00 |
| 7 | 2025-12 | 13741.88 | 3241.88 | 10500.00 | 1186500.00 |
| 8 | 2026-01 | 13713.44 | 3213.44 | 10500.00 | 1176000.00 |
| 9 | 2026-02 | 13685.00 | 3185.00 | 10500.00 | 1165500.00 |
| 10 | 2026-03 | 13656.56 | 3156.56 | 10500.00 | 1155000.00 |
| 11 | 2026-04 | 13628.13 | 3128.13 | 10500.00 | 1144500.00 |
| 12 | 2026-05 | 13599.69 | 3099.69 | 10500.00 | 1134000.00 |
| 13 | 2026-06 | 13571.25 | 3071.25 | 10500.00 | 1123500.00 |
| 14 | 2026-07 | 13542.81 | 3042.81 | 10500.00 | 1113000.00 |
| 15 | 2026-08 | 13514.38 | 3014.38 | 10500.00 | 1102500.00 |
| 16 | 2026-09 | 13485.94 | 2985.94 | 10500.00 | 1092000.00 |
| 17 | 2026-10 | 13457.50 | 2957.50 | 10500.00 | 1081500.00 |
| 18 | 2026-11 | 13429.06 | 2929.06 | 10500.00 | 1071000.00 |
| 19 | 2026-12 | 13400.63 | 2900.63 | 10500.00 | 1060500.00 |
| 20 | 2027-01 | 13372.19 | 2872.19 | 10500.00 | 1050000.00 |
| 21 | 2027-02 | 13343.75 | 2843.75 | 10500.00 | 1039500.00 |
| 22 | 2027-03 | 13315.31 | 2815.31 | 10500.00 | 1029000.00 |
| 23 | 2027-04 | 13286.88 | 2786.88 | 10500.00 | 1018500.00 |
| 24 | 2027-05 | 13258.44 | 2758.44 | 10500.00 | 1008000.00 |
| 25 | 2027-06 | 13230.00 | 2730.00 | 10500.00 | 997500.00 |
| 26 | 2027-07 | 13201.56 | 2701.56 | 10500.00 | 987000.00 |
| 27 | 2027-08 | 13173.13 | 2673.13 | 10500.00 | 976500.00 |
| 28 | 2027-09 | 13144.69 | 2644.69 | 10500.00 | 966000.00 |
| 29 | 2027-10 | 13116.25 | 2616.25 | 10500.00 | 955500.00 |
| 30 | 2027-11 | 13087.81 | 2587.81 | 10500.00 | 945000.00 |
| 31 | 2027-12 | 13059.38 | 2559.38 | 10500.00 | 934500.00 |
| 32 | 2028-01 | 13030.94 | 2530.94 | 10500.00 | 924000.00 |
| 33 | 2028-02 | 13002.50 | 2502.50 | 10500.00 | 913500.00 |
| 34 | 2028-03 | 12974.06 | 2474.06 | 10500.00 | 903000.00 |
| 35 | 2028-04 | 12945.63 | 2445.63 | 10500.00 | 892500.00 |
| 36 | 2028-05 | 12917.19 | 2417.19 | 10500.00 | 882000.00 |
| 37 | 2028-06 | 12888.75 | 2388.75 | 10500.00 | 871500.00 |
| 38 | 2028-07 | 12860.31 | 2360.31 | 10500.00 | 861000.00 |
| 39 | 2028-08 | 12831.88 | 2331.88 | 10500.00 | 850500.00 |
| 40 | 2028-09 | 12803.44 | 2303.44 | 10500.00 | 840000.00 |
| 41 | 2028-10 | 12775.00 | 2275.00 | 10500.00 | 829500.00 |
| 42 | 2028-11 | 12746.56 | 2246.56 | 10500.00 | 819000.00 |
| 43 | 2028-12 | 12718.13 | 2218.13 | 10500.00 | 808500.00 |
| 44 | 2029-01 | 12689.69 | 2189.69 | 10500.00 | 798000.00 |
| 45 | 2029-02 | 12661.25 | 2161.25 | 10500.00 | 787500.00 |
| 46 | 2029-03 | 12632.81 | 2132.81 | 10500.00 | 777000.00 |
| 47 | 2029-04 | 12604.38 | 2104.38 | 10500.00 | 766500.00 |
| 48 | 2029-05 | 12575.94 | 2075.94 | 10500.00 | 756000.00 |
| 49 | 2029-06 | 12547.50 | 2047.50 | 10500.00 | 745500.00 |
| 50 | 2029-07 | 12519.06 | 2019.06 | 10500.00 | 735000.00 |
| 51 | 2029-08 | 12490.63 | 1990.63 | 10500.00 | 724500.00 |
| 52 | 2029-09 | 12462.19 | 1962.19 | 10500.00 | 714000.00 |
| 53 | 2029-10 | 12433.75 | 1933.75 | 10500.00 | 703500.00 |
| 54 | 2029-11 | 12405.31 | 1905.31 | 10500.00 | 693000.00 |
| 55 | 2029-12 | 12376.88 | 1876.88 | 10500.00 | 682500.00 |
| 56 | 2030-01 | 12348.44 | 1848.44 | 10500.00 | 672000.00 |
| 57 | 2030-02 | 12320.00 | 1820.00 | 10500.00 | 661500.00 |
| 58 | 2030-03 | 12291.56 | 1791.56 | 10500.00 | 651000.00 |
| 59 | 2030-04 | 12263.13 | 1763.13 | 10500.00 | 640500.00 |
| 60 | 2030-05 | 12234.69 | 1734.69 | 10500.00 | 630000.00 |
| 61 | 2030-06 | 12206.25 | 1706.25 | 10500.00 | 619500.00 |
| 62 | 2030-07 | 12177.81 | 1677.81 | 10500.00 | 609000.00 |
| 63 | 2030-08 | 12149.38 | 1649.38 | 10500.00 | 598500.00 |
| 64 | 2030-09 | 12120.94 | 1620.94 | 10500.00 | 588000.00 |
| 65 | 2030-10 | 12092.50 | 1592.50 | 10500.00 | 577500.00 |
| 66 | 2030-11 | 12064.06 | 1564.06 | 10500.00 | 567000.00 |
| 67 | 2030-12 | 12035.63 | 1535.63 | 10500.00 | 556500.00 |
| 68 | 2031-01 | 12007.19 | 1507.19 | 10500.00 | 546000.00 |
| 69 | 2031-02 | 11978.75 | 1478.75 | 10500.00 | 535500.00 |
| 70 | 2031-03 | 11950.31 | 1450.31 | 10500.00 | 525000.00 |
| 71 | 2031-04 | 11921.88 | 1421.88 | 10500.00 | 514500.00 |
| 72 | 2031-05 | 11893.44 | 1393.44 | 10500.00 | 504000.00 |
| 73 | 2031-06 | 11865.00 | 1365.00 | 10500.00 | 493500.00 |
| 74 | 2031-07 | 11836.56 | 1336.56 | 10500.00 | 483000.00 |
| 75 | 2031-08 | 11808.13 | 1308.13 | 10500.00 | 472500.00 |
| 76 | 2031-09 | 11779.69 | 1279.69 | 10500.00 | 462000.00 |
| 77 | 2031-10 | 11751.25 | 1251.25 | 10500.00 | 451500.00 |
| 78 | 2031-11 | 11722.81 | 1222.81 | 10500.00 | 441000.00 |
| 79 | 2031-12 | 11694.38 | 1194.38 | 10500.00 | 430500.00 |
| 80 | 2032-01 | 11665.94 | 1165.94 | 10500.00 | 420000.00 |
| 81 | 2032-02 | 11637.50 | 1137.50 | 10500.00 | 409500.00 |
| 82 | 2032-03 | 11609.06 | 1109.06 | 10500.00 | 399000.00 |
| 83 | 2032-04 | 11580.63 | 1080.63 | 10500.00 | 388500.00 |
| 84 | 2032-05 | 11552.19 | 1052.19 | 10500.00 | 378000.00 |
| 85 | 2032-06 | 11523.75 | 1023.75 | 10500.00 | 367500.00 |
| 86 | 2032-07 | 11495.31 | 995.31 | 10500.00 | 357000.00 |
| 87 | 2032-08 | 11466.88 | 966.88 | 10500.00 | 346500.00 |
| 88 | 2032-09 | 11438.44 | 938.44 | 10500.00 | 336000.00 |
| 89 | 2032-10 | 11410.00 | 910.00 | 10500.00 | 325500.00 |
| 90 | 2032-11 | 11381.56 | 881.56 | 10500.00 | 315000.00 |
| 91 | 2032-12 | 11353.13 | 853.13 | 10500.00 | 304500.00 |
| 92 | 2033-01 | 11324.69 | 824.69 | 10500.00 | 294000.00 |
| 93 | 2033-02 | 11296.25 | 796.25 | 10500.00 | 283500.00 |
| 94 | 2033-03 | 11267.81 | 767.81 | 10500.00 | 273000.00 |
| 95 | 2033-04 | 11239.38 | 739.38 | 10500.00 | 262500.00 |
| 96 | 2033-05 | 11210.94 | 710.94 | 10500.00 | 252000.00 |
| 97 | 2033-06 | 11182.50 | 682.50 | 10500.00 | 241500.00 |
| 98 | 2033-07 | 11154.06 | 654.06 | 10500.00 | 231000.00 |
| 99 | 2033-08 | 11125.63 | 625.63 | 10500.00 | 220500.00 |
| 100 | 2033-09 | 11097.19 | 597.19 | 10500.00 | 210000.00 |
| 101 | 2033-10 | 11068.75 | 568.75 | 10500.00 | 199500.00 |
| 102 | 2033-11 | 11040.31 | 540.31 | 10500.00 | 189000.00 |
| 103 | 2033-12 | 11011.88 | 511.88 | 10500.00 | 178500.00 |
| 104 | 2034-01 | 10983.44 | 483.44 | 10500.00 | 168000.00 |
| 105 | 2034-02 | 10955.00 | 455.00 | 10500.00 | 157500.00 |
| 106 | 2034-03 | 10926.56 | 426.56 | 10500.00 | 147000.00 |
| 107 | 2034-04 | 10898.13 | 398.13 | 10500.00 | 136500.00 |
| 108 | 2034-05 | 10869.69 | 369.69 | 10500.00 | 126000.00 |
| 109 | 2034-06 | 10841.25 | 341.25 | 10500.00 | 115500.00 |
| 110 | 2034-07 | 10812.81 | 312.81 | 10500.00 | 105000.00 |
| 111 | 2034-08 | 10784.38 | 284.38 | 10500.00 | 94500.00 |
| 112 | 2034-09 | 10755.94 | 255.94 | 10500.00 | 84000.00 |
| 113 | 2034-10 | 10727.50 | 227.50 | 10500.00 | 73500.00 |
| 114 | 2034-11 | 10699.06 | 199.06 | 10500.00 | 63000.00 |
| 115 | 2034-12 | 10670.63 | 170.63 | 10500.00 | 52500.00 |
| 116 | 2035-01 | 10642.19 | 142.19 | 10500.00 | 42000.00 |
| 117 | 2035-02 | 10613.75 | 113.75 | 10500.00 | 31500.00 |
| 118 | 2035-03 | 10585.31 | 85.31 | 10500.00 | 21000.00 |
| 119 | 2035-04 | 10556.88 | 56.88 | 10500.00 | 10500.00 |
| 120 | 2035-05 | 10528.44 | 28.44 | 10500.00 | 0.00 |