北京贷款140万（公积金贷款）房贷，还款5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：140万
还款月数：5年
每月还款：25312元
利息总额：11.87万
本息合计：151.87万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 25312.00 | 3791.67 | 21520.34 | 1378479.66 |
| 2 | 2025-09 | 25312.00 | 3733.38 | 21578.62 | 1356901.04 |
| 3 | 2025-10 | 25312.00 | 3674.94 | 21637.06 | 1335263.98 |
| 4 | 2025-11 | 25312.00 | 3616.34 | 21695.66 | 1313568.32 |
| 5 | 2025-12 | 25312.00 | 3557.58 | 21754.42 | 1291813.89 |
| 6 | 2026-01 | 25312.00 | 3498.66 | 21813.34 | 1270000.55 |
| 7 | 2026-02 | 25312.00 | 3439.58 | 21872.42 | 1248128.14 |
| 8 | 2026-03 | 25312.00 | 3380.35 | 21931.66 | 1226196.48 |
| 9 | 2026-04 | 25312.00 | 3320.95 | 21991.05 | 1204205.42 |
| 10 | 2026-05 | 25312.00 | 3261.39 | 22050.61 | 1182154.81 |
| 11 | 2026-06 | 25312.00 | 3201.67 | 22110.33 | 1160044.48 |
| 12 | 2026-07 | 25312.00 | 3141.79 | 22170.22 | 1137874.26 |
| 13 | 2026-08 | 25312.00 | 3081.74 | 22230.26 | 1115644.00 |
| 14 | 2026-09 | 25312.00 | 3021.54 | 22290.47 | 1093353.53 |
| 15 | 2026-10 | 25312.00 | 2961.17 | 22350.84 | 1071002.70 |
| 16 | 2026-11 | 25312.00 | 2900.63 | 22411.37 | 1048591.32 |
| 17 | 2026-12 | 25312.00 | 2839.93 | 22472.07 | 1026119.26 |
| 18 | 2027-01 | 25312.00 | 2779.07 | 22532.93 | 1003586.33 |
| 19 | 2027-02 | 25312.00 | 2718.05 | 22593.96 | 980992.37 |
| 20 | 2027-03 | 25312.00 | 2656.85 | 22655.15 | 958337.22 |
| 21 | 2027-04 | 25312.00 | 2595.50 | 22716.51 | 935620.71 |
| 22 | 2027-05 | 25312.00 | 2533.97 | 22778.03 | 912842.68 |
| 23 | 2027-06 | 25312.00 | 2472.28 | 22839.72 | 890002.96 |
| 24 | 2027-07 | 25312.00 | 2410.42 | 22901.58 | 867101.38 |
| 25 | 2027-08 | 25312.00 | 2348.40 | 22963.60 | 844137.78 |
| 26 | 2027-09 | 25312.00 | 2286.21 | 23025.80 | 821111.98 |
| 27 | 2027-10 | 25312.00 | 2223.84 | 23088.16 | 798023.82 |
| 28 | 2027-11 | 25312.00 | 2161.31 | 23150.69 | 774873.14 |
| 29 | 2027-12 | 25312.00 | 2098.61 | 23213.39 | 751659.75 |
| 30 | 2028-01 | 25312.00 | 2035.75 | 23276.26 | 728383.49 |
| 31 | 2028-02 | 25312.00 | 1972.71 | 23339.30 | 705044.19 |
| 32 | 2028-03 | 25312.00 | 1909.49 | 23402.51 | 681641.68 |
| 33 | 2028-04 | 25312.00 | 1846.11 | 23465.89 | 658175.79 |
| 34 | 2028-05 | 25312.00 | 1782.56 | 23529.44 | 634646.35 |
| 35 | 2028-06 | 25312.00 | 1718.83 | 23593.17 | 611053.18 |
| 36 | 2028-07 | 25312.00 | 1654.94 | 23657.07 | 587396.11 |
| 37 | 2028-08 | 25312.00 | 1590.86 | 23721.14 | 563674.97 |
| 38 | 2028-09 | 25312.00 | 1526.62 | 23785.38 | 539889.59 |
| 39 | 2028-10 | 25312.00 | 1462.20 | 23849.80 | 516039.79 |
| 40 | 2028-11 | 25312.00 | 1397.61 | 23914.40 | 492125.39 |
| 41 | 2028-12 | 25312.00 | 1332.84 | 23979.16 | 468146.23 |
| 42 | 2029-01 | 25312.00 | 1267.90 | 24044.11 | 444102.12 |
| 43 | 2029-02 | 25312.00 | 1202.78 | 24109.23 | 419992.89 |
| 44 | 2029-03 | 25312.00 | 1137.48 | 24174.52 | 395818.37 |
| 45 | 2029-04 | 25312.00 | 1072.01 | 24240.00 | 371578.38 |
| 46 | 2029-05 | 25312.00 | 1006.36 | 24305.65 | 347272.73 |
| 47 | 2029-06 | 25312.00 | 940.53 | 24371.47 | 322901.26 |
| 48 | 2029-07 | 25312.00 | 874.52 | 24437.48 | 298463.78 |
| 49 | 2029-08 | 25312.00 | 808.34 | 24503.66 | 273960.12 |
| 50 | 2029-09 | 25312.00 | 741.98 | 24570.03 | 249390.09 |
| 51 | 2029-10 | 25312.00 | 675.43 | 24636.57 | 224753.52 |
| 52 | 2029-11 | 25312.00 | 608.71 | 24703.30 | 200050.22 |
| 53 | 2029-12 | 25312.00 | 541.80 | 24770.20 | 175280.02 |
| 54 | 2030-01 | 25312.00 | 474.72 | 24837.29 | 150442.73 |
| 55 | 2030-02 | 25312.00 | 407.45 | 24904.55 | 125538.18 |
| 56 | 2030-03 | 25312.00 | 340.00 | 24972.00 | 100566.18 |
| 57 | 2030-04 | 25312.00 | 272.37 | 25039.64 | 75526.54 |
| 58 | 2030-05 | 25312.00 | 204.55 | 25107.45 | 50419.09 |
| 59 | 2030-06 | 25312.00 | 136.55 | 25175.45 | 25243.64 |
| 60 | 2030-07 | 25312.00 | 68.37 | 25243.64 | 0.00 |
等额本金还款方式：
贷款总额：140万
还款月数：5年
首月还款：27125元
每月递减：63.19元
利息总额：11.56万
本息合计：151.56万
节省利息：3074.36元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-08 | 27125.00 | 3791.67 | 23333.33 | 1376666.67 |
| 2 | 2025-09 | 27061.81 | 3728.47 | 23333.33 | 1353333.33 |
| 3 | 2025-10 | 26998.61 | 3665.28 | 23333.33 | 1330000.00 |
| 4 | 2025-11 | 26935.42 | 3602.08 | 23333.33 | 1306666.67 |
| 5 | 2025-12 | 26872.22 | 3538.89 | 23333.33 | 1283333.33 |
| 6 | 2026-01 | 26809.03 | 3475.69 | 23333.33 | 1260000.00 |
| 7 | 2026-02 | 26745.83 | 3412.50 | 23333.33 | 1236666.67 |
| 8 | 2026-03 | 26682.64 | 3349.31 | 23333.33 | 1213333.33 |
| 9 | 2026-04 | 26619.44 | 3286.11 | 23333.33 | 1190000.00 |
| 10 | 2026-05 | 26556.25 | 3222.92 | 23333.33 | 1166666.67 |
| 11 | 2026-06 | 26493.06 | 3159.72 | 23333.33 | 1143333.33 |
| 12 | 2026-07 | 26429.86 | 3096.53 | 23333.33 | 1120000.00 |
| 13 | 2026-08 | 26366.67 | 3033.33 | 23333.33 | 1096666.67 |
| 14 | 2026-09 | 26303.47 | 2970.14 | 23333.33 | 1073333.33 |
| 15 | 2026-10 | 26240.28 | 2906.94 | 23333.33 | 1050000.00 |
| 16 | 2026-11 | 26177.08 | 2843.75 | 23333.33 | 1026666.67 |
| 17 | 2026-12 | 26113.89 | 2780.56 | 23333.33 | 1003333.33 |
| 18 | 2027-01 | 26050.69 | 2717.36 | 23333.33 | 980000.00 |
| 19 | 2027-02 | 25987.50 | 2654.17 | 23333.33 | 956666.67 |
| 20 | 2027-03 | 25924.31 | 2590.97 | 23333.33 | 933333.33 |
| 21 | 2027-04 | 25861.11 | 2527.78 | 23333.33 | 910000.00 |
| 22 | 2027-05 | 25797.92 | 2464.58 | 23333.33 | 886666.67 |
| 23 | 2027-06 | 25734.72 | 2401.39 | 23333.33 | 863333.33 |
| 24 | 2027-07 | 25671.53 | 2338.19 | 23333.33 | 840000.00 |
| 25 | 2027-08 | 25608.33 | 2275.00 | 23333.33 | 816666.67 |
| 26 | 2027-09 | 25545.14 | 2211.81 | 23333.33 | 793333.33 |
| 27 | 2027-10 | 25481.94 | 2148.61 | 23333.33 | 770000.00 |
| 28 | 2027-11 | 25418.75 | 2085.42 | 23333.33 | 746666.67 |
| 29 | 2027-12 | 25355.56 | 2022.22 | 23333.33 | 723333.33 |
| 30 | 2028-01 | 25292.36 | 1959.03 | 23333.33 | 700000.00 |
| 31 | 2028-02 | 25229.17 | 1895.83 | 23333.33 | 676666.67 |
| 32 | 2028-03 | 25165.97 | 1832.64 | 23333.33 | 653333.33 |
| 33 | 2028-04 | 25102.78 | 1769.44 | 23333.33 | 630000.00 |
| 34 | 2028-05 | 25039.58 | 1706.25 | 23333.33 | 606666.67 |
| 35 | 2028-06 | 24976.39 | 1643.06 | 23333.33 | 583333.33 |
| 36 | 2028-07 | 24913.19 | 1579.86 | 23333.33 | 560000.00 |
| 37 | 2028-08 | 24850.00 | 1516.67 | 23333.33 | 536666.67 |
| 38 | 2028-09 | 24786.81 | 1453.47 | 23333.33 | 513333.33 |
| 39 | 2028-10 | 24723.61 | 1390.28 | 23333.33 | 490000.00 |
| 40 | 2028-11 | 24660.42 | 1327.08 | 23333.33 | 466666.67 |
| 41 | 2028-12 | 24597.22 | 1263.89 | 23333.33 | 443333.33 |
| 42 | 2029-01 | 24534.03 | 1200.69 | 23333.33 | 420000.00 |
| 43 | 2029-02 | 24470.83 | 1137.50 | 23333.33 | 396666.67 |
| 44 | 2029-03 | 24407.64 | 1074.31 | 23333.33 | 373333.33 |
| 45 | 2029-04 | 24344.44 | 1011.11 | 23333.33 | 350000.00 |
| 46 | 2029-05 | 24281.25 | 947.92 | 23333.33 | 326666.67 |
| 47 | 2029-06 | 24218.06 | 884.72 | 23333.33 | 303333.33 |
| 48 | 2029-07 | 24154.86 | 821.53 | 23333.33 | 280000.00 |
| 49 | 2029-08 | 24091.67 | 758.33 | 23333.33 | 256666.67 |
| 50 | 2029-09 | 24028.47 | 695.14 | 23333.33 | 233333.33 |
| 51 | 2029-10 | 23965.28 | 631.94 | 23333.33 | 210000.00 |
| 52 | 2029-11 | 23902.08 | 568.75 | 23333.33 | 186666.67 |
| 53 | 2029-12 | 23838.89 | 505.56 | 23333.33 | 163333.33 |
| 54 | 2030-01 | 23775.69 | 442.36 | 23333.33 | 140000.00 |
| 55 | 2030-02 | 23712.50 | 379.17 | 23333.33 | 116666.67 |
| 56 | 2030-03 | 23649.31 | 315.97 | 23333.33 | 93333.33 |
| 57 | 2030-04 | 23586.11 | 252.78 | 23333.33 | 70000.00 |
| 58 | 2030-05 | 23522.92 | 189.58 | 23333.33 | 46666.67 |
| 59 | 2030-06 | 23459.72 | 126.39 | 23333.33 | 23333.33 |
| 60 | 2030-07 | 23396.53 | 63.19 | 23333.33 | 0.00 |