北京贷款50万（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：50万
还款月数：5年
每月还款：9040元
利息总额：4.24万
本息合计：54.24万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 9040.00 | 1354.17 | 7685.83 | 492314.17 |
| 2 | 2024-06 | 9040.00 | 1333.35 | 7706.65 | 484607.52 |
| 3 | 2024-07 | 9040.00 | 1312.48 | 7727.52 | 476879.99 |
| 4 | 2024-08 | 9040.00 | 1291.55 | 7748.45 | 469131.54 |
| 5 | 2024-09 | 9040.00 | 1270.56 | 7769.44 | 461362.11 |
| 6 | 2024-10 | 9040.00 | 1249.52 | 7790.48 | 453571.63 |
| 7 | 2024-11 | 9040.00 | 1228.42 | 7811.58 | 445760.05 |
| 8 | 2024-12 | 9040.00 | 1207.27 | 7832.73 | 437927.31 |
| 9 | 2025-01 | 9040.00 | 1186.05 | 7853.95 | 430073.37 |
| 10 | 2025-02 | 9040.00 | 1164.78 | 7875.22 | 422198.15 |
| 11 | 2025-03 | 9040.00 | 1143.45 | 7896.55 | 414301.60 |
| 12 | 2025-04 | 9040.00 | 1122.07 | 7917.93 | 406383.66 |
| 13 | 2025-05 | 9040.00 | 1100.62 | 7939.38 | 398444.29 |
| 14 | 2025-06 | 9040.00 | 1079.12 | 7960.88 | 390483.40 |
| 15 | 2025-07 | 9040.00 | 1057.56 | 7982.44 | 382500.96 |
| 16 | 2025-08 | 9040.00 | 1035.94 | 8004.06 | 374496.90 |
| 17 | 2025-09 | 9040.00 | 1014.26 | 8025.74 | 366471.16 |
| 18 | 2025-10 | 9040.00 | 992.53 | 8047.48 | 358423.69 |
| 19 | 2025-11 | 9040.00 | 970.73 | 8069.27 | 350354.42 |
| 20 | 2025-12 | 9040.00 | 948.88 | 8091.12 | 342263.29 |
| 21 | 2026-01 | 9040.00 | 926.96 | 8113.04 | 334150.25 |
| 22 | 2026-02 | 9040.00 | 904.99 | 8135.01 | 326015.24 |
| 23 | 2026-03 | 9040.00 | 882.96 | 8157.04 | 317858.20 |
| 24 | 2026-04 | 9040.00 | 860.87 | 8179.14 | 309679.07 |
| 25 | 2026-05 | 9040.00 | 838.71 | 8201.29 | 301477.78 |
| 26 | 2026-06 | 9040.00 | 816.50 | 8223.50 | 293254.28 |
| 27 | 2026-07 | 9040.00 | 794.23 | 8245.77 | 285008.51 |
| 28 | 2026-08 | 9040.00 | 771.90 | 8268.10 | 276740.41 |
| 29 | 2026-09 | 9040.00 | 749.51 | 8290.50 | 268449.91 |
| 30 | 2026-10 | 9040.00 | 727.05 | 8312.95 | 260136.96 |
| 31 | 2026-11 | 9040.00 | 704.54 | 8335.46 | 251801.50 |
| 32 | 2026-12 | 9040.00 | 681.96 | 8358.04 | 243443.46 |
| 33 | 2027-01 | 9040.00 | 659.33 | 8380.68 | 235062.78 |
| 34 | 2027-02 | 9040.00 | 636.63 | 8403.37 | 226659.41 |
| 35 | 2027-03 | 9040.00 | 613.87 | 8426.13 | 218233.28 |
| 36 | 2027-04 | 9040.00 | 591.05 | 8448.95 | 209784.33 |
| 37 | 2027-05 | 9040.00 | 568.17 | 8471.84 | 201312.49 |
| 38 | 2027-06 | 9040.00 | 545.22 | 8494.78 | 192817.71 |
| 39 | 2027-07 | 9040.00 | 522.21 | 8517.79 | 184299.92 |
| 40 | 2027-08 | 9040.00 | 499.15 | 8540.86 | 175759.07 |
| 41 | 2027-09 | 9040.00 | 476.01 | 8563.99 | 167195.08 |
| 42 | 2027-10 | 9040.00 | 452.82 | 8587.18 | 158607.90 |
| 43 | 2027-11 | 9040.00 | 429.56 | 8610.44 | 149997.46 |
| 44 | 2027-12 | 9040.00 | 406.24 | 8633.76 | 141363.70 |
| 45 | 2028-01 | 9040.00 | 382.86 | 8657.14 | 132706.56 |
| 46 | 2028-02 | 9040.00 | 359.41 | 8680.59 | 124025.98 |
| 47 | 2028-03 | 9040.00 | 335.90 | 8704.10 | 115321.88 |
| 48 | 2028-04 | 9040.00 | 312.33 | 8727.67 | 106594.21 |
| 49 | 2028-05 | 9040.00 | 288.69 | 8751.31 | 97842.90 |
| 50 | 2028-06 | 9040.00 | 264.99 | 8775.01 | 89067.89 |
| 51 | 2028-07 | 9040.00 | 241.23 | 8798.78 | 80269.11 |
| 52 | 2028-08 | 9040.00 | 217.40 | 8822.61 | 71446.51 |
| 53 | 2028-09 | 9040.00 | 193.50 | 8846.50 | 62600.01 |
| 54 | 2028-10 | 9040.00 | 169.54 | 8870.46 | 53729.55 |
| 55 | 2028-11 | 9040.00 | 145.52 | 8894.48 | 44835.06 |
| 56 | 2028-12 | 9040.00 | 121.43 | 8918.57 | 35916.49 |
| 57 | 2029-01 | 9040.00 | 97.27 | 8942.73 | 26973.76 |
| 58 | 2029-02 | 9040.00 | 73.05 | 8966.95 | 18006.82 |
| 59 | 2029-03 | 9040.00 | 48.77 | 8991.23 | 9015.58 |
| 60 | 2029-04 | 9040.00 | 24.42 | 9015.58 | 0.00 |
等额本金还款方式：
贷款总额：50万
还款月数：5年
首月还款：9687.5元
每月递减：22.57元
利息总额：4.13万
本息合计：54.13万
节省利息：1097.99元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-05 | 9687.50 | 1354.17 | 8333.33 | 491666.67 |
| 2 | 2024-06 | 9664.93 | 1331.60 | 8333.33 | 483333.33 |
| 3 | 2024-07 | 9642.36 | 1309.03 | 8333.33 | 475000.00 |
| 4 | 2024-08 | 9619.79 | 1286.46 | 8333.33 | 466666.67 |
| 5 | 2024-09 | 9597.22 | 1263.89 | 8333.33 | 458333.33 |
| 6 | 2024-10 | 9574.65 | 1241.32 | 8333.33 | 450000.00 |
| 7 | 2024-11 | 9552.08 | 1218.75 | 8333.33 | 441666.67 |
| 8 | 2024-12 | 9529.51 | 1196.18 | 8333.33 | 433333.33 |
| 9 | 2025-01 | 9506.94 | 1173.61 | 8333.33 | 425000.00 |
| 10 | 2025-02 | 9484.38 | 1151.04 | 8333.33 | 416666.67 |
| 11 | 2025-03 | 9461.81 | 1128.47 | 8333.33 | 408333.33 |
| 12 | 2025-04 | 9439.24 | 1105.90 | 8333.33 | 400000.00 |
| 13 | 2025-05 | 9416.67 | 1083.33 | 8333.33 | 391666.67 |
| 14 | 2025-06 | 9394.10 | 1060.76 | 8333.33 | 383333.33 |
| 15 | 2025-07 | 9371.53 | 1038.19 | 8333.33 | 375000.00 |
| 16 | 2025-08 | 9348.96 | 1015.63 | 8333.33 | 366666.67 |
| 17 | 2025-09 | 9326.39 | 993.06 | 8333.33 | 358333.33 |
| 18 | 2025-10 | 9303.82 | 970.49 | 8333.33 | 350000.00 |
| 19 | 2025-11 | 9281.25 | 947.92 | 8333.33 | 341666.67 |
| 20 | 2025-12 | 9258.68 | 925.35 | 8333.33 | 333333.33 |
| 21 | 2026-01 | 9236.11 | 902.78 | 8333.33 | 325000.00 |
| 22 | 2026-02 | 9213.54 | 880.21 | 8333.33 | 316666.67 |
| 23 | 2026-03 | 9190.97 | 857.64 | 8333.33 | 308333.33 |
| 24 | 2026-04 | 9168.40 | 835.07 | 8333.33 | 300000.00 |
| 25 | 2026-05 | 9145.83 | 812.50 | 8333.33 | 291666.67 |
| 26 | 2026-06 | 9123.26 | 789.93 | 8333.33 | 283333.33 |
| 27 | 2026-07 | 9100.69 | 767.36 | 8333.33 | 275000.00 |
| 28 | 2026-08 | 9078.13 | 744.79 | 8333.33 | 266666.67 |
| 29 | 2026-09 | 9055.56 | 722.22 | 8333.33 | 258333.33 |
| 30 | 2026-10 | 9032.99 | 699.65 | 8333.33 | 250000.00 |
| 31 | 2026-11 | 9010.42 | 677.08 | 8333.33 | 241666.67 |
| 32 | 2026-12 | 8987.85 | 654.51 | 8333.33 | 233333.33 |
| 33 | 2027-01 | 8965.28 | 631.94 | 8333.33 | 225000.00 |
| 34 | 2027-02 | 8942.71 | 609.38 | 8333.33 | 216666.67 |
| 35 | 2027-03 | 8920.14 | 586.81 | 8333.33 | 208333.33 |
| 36 | 2027-04 | 8897.57 | 564.24 | 8333.33 | 200000.00 |
| 37 | 2027-05 | 8875.00 | 541.67 | 8333.33 | 191666.67 |
| 38 | 2027-06 | 8852.43 | 519.10 | 8333.33 | 183333.33 |
| 39 | 2027-07 | 8829.86 | 496.53 | 8333.33 | 175000.00 |
| 40 | 2027-08 | 8807.29 | 473.96 | 8333.33 | 166666.67 |
| 41 | 2027-09 | 8784.72 | 451.39 | 8333.33 | 158333.33 |
| 42 | 2027-10 | 8762.15 | 428.82 | 8333.33 | 150000.00 |
| 43 | 2027-11 | 8739.58 | 406.25 | 8333.33 | 141666.67 |
| 44 | 2027-12 | 8717.01 | 383.68 | 8333.33 | 133333.33 |
| 45 | 2028-01 | 8694.44 | 361.11 | 8333.33 | 125000.00 |
| 46 | 2028-02 | 8671.88 | 338.54 | 8333.33 | 116666.67 |
| 47 | 2028-03 | 8649.31 | 315.97 | 8333.33 | 108333.33 |
| 48 | 2028-04 | 8626.74 | 293.40 | 8333.33 | 100000.00 |
| 49 | 2028-05 | 8604.17 | 270.83 | 8333.33 | 91666.67 |
| 50 | 2028-06 | 8581.60 | 248.26 | 8333.33 | 83333.33 |
| 51 | 2028-07 | 8559.03 | 225.69 | 8333.33 | 75000.00 |
| 52 | 2028-08 | 8536.46 | 203.12 | 8333.33 | 66666.67 |
| 53 | 2028-09 | 8513.89 | 180.56 | 8333.33 | 58333.33 |
| 54 | 2028-10 | 8491.32 | 157.99 | 8333.33 | 50000.00 |
| 55 | 2028-11 | 8468.75 | 135.42 | 8333.33 | 41666.67 |
| 56 | 2028-12 | 8446.18 | 112.85 | 8333.33 | 33333.33 |
| 57 | 2029-01 | 8423.61 | 90.28 | 8333.33 | 25000.00 |
| 58 | 2029-02 | 8401.04 | 67.71 | 8333.33 | 16666.67 |
| 59 | 2029-03 | 8378.47 | 45.14 | 8333.33 | 8333.33 |
| 60 | 2029-04 | 8355.90 | 22.57 | 8333.33 | 0.00 |