成都贷款20万（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：20万
还款月数：5年
每月还款：3558.3元
利息总额：1.35万
本息合计：21.35万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-08 | 3558.30 | 433.33 | 3124.96 | 196875.04 |
| 2 | 2024-09 | 3558.30 | 426.56 | 3131.74 | 193743.30 |
| 3 | 2024-10 | 3558.30 | 419.78 | 3138.52 | 190604.78 |
| 4 | 2024-11 | 3558.30 | 412.98 | 3145.32 | 187459.46 |
| 5 | 2024-12 | 3558.30 | 406.16 | 3152.14 | 184307.32 |
| 6 | 2025-01 | 3558.30 | 399.33 | 3158.97 | 181148.36 |
| 7 | 2025-02 | 3558.30 | 392.49 | 3165.81 | 177982.55 |
| 8 | 2025-03 | 3558.30 | 385.63 | 3172.67 | 174809.88 |
| 9 | 2025-04 | 3558.30 | 378.75 | 3179.54 | 171630.34 |
| 10 | 2025-05 | 3558.30 | 371.87 | 3186.43 | 168443.90 |
| 11 | 2025-06 | 3558.30 | 364.96 | 3193.34 | 165250.57 |
| 12 | 2025-07 | 3558.30 | 358.04 | 3200.25 | 162050.31 |
| 13 | 2025-08 | 3558.30 | 351.11 | 3207.19 | 158843.12 |
| 14 | 2025-09 | 3558.30 | 344.16 | 3214.14 | 155628.99 |
| 15 | 2025-10 | 3558.30 | 337.20 | 3221.10 | 152407.88 |
| 16 | 2025-11 | 3558.30 | 330.22 | 3228.08 | 149179.80 |
| 17 | 2025-12 | 3558.30 | 323.22 | 3235.07 | 145944.73 |
| 18 | 2026-01 | 3558.30 | 316.21 | 3242.08 | 142702.64 |
| 19 | 2026-02 | 3558.30 | 309.19 | 3249.11 | 139453.54 |
| 20 | 2026-03 | 3558.30 | 302.15 | 3256.15 | 136197.39 |
| 21 | 2026-04 | 3558.30 | 295.09 | 3263.20 | 132934.18 |
| 22 | 2026-05 | 3558.30 | 288.02 | 3270.27 | 129663.91 |
| 23 | 2026-06 | 3558.30 | 280.94 | 3277.36 | 126386.55 |
| 24 | 2026-07 | 3558.30 | 273.84 | 3284.46 | 123102.09 |
| 25 | 2026-08 | 3558.30 | 266.72 | 3291.58 | 119810.51 |
| 26 | 2026-09 | 3558.30 | 259.59 | 3298.71 | 116511.80 |
| 27 | 2026-10 | 3558.30 | 252.44 | 3305.86 | 113205.95 |
| 28 | 2026-11 | 3558.30 | 245.28 | 3313.02 | 109892.93 |
| 29 | 2026-12 | 3558.30 | 238.10 | 3320.20 | 106572.73 |
| 30 | 2027-01 | 3558.30 | 230.91 | 3327.39 | 103245.34 |
| 31 | 2027-02 | 3558.30 | 223.70 | 3334.60 | 99910.74 |
| 32 | 2027-03 | 3558.30 | 216.47 | 3341.82 | 96568.92 |
| 33 | 2027-04 | 3558.30 | 209.23 | 3349.07 | 93219.85 |
| 34 | 2027-05 | 3558.30 | 201.98 | 3356.32 | 89863.53 |
| 35 | 2027-06 | 3558.30 | 194.70 | 3363.59 | 86499.94 |
| 36 | 2027-07 | 3558.30 | 187.42 | 3370.88 | 83129.06 |
| 37 | 2027-08 | 3558.30 | 180.11 | 3378.18 | 79750.87 |
| 38 | 2027-09 | 3558.30 | 172.79 | 3385.50 | 76365.37 |
| 39 | 2027-10 | 3558.30 | 165.46 | 3392.84 | 72972.53 |
| 40 | 2027-11 | 3558.30 | 158.11 | 3400.19 | 69572.34 |
| 41 | 2027-12 | 3558.30 | 150.74 | 3407.56 | 66164.78 |
| 42 | 2028-01 | 3558.30 | 143.36 | 3414.94 | 62749.84 |
| 43 | 2028-02 | 3558.30 | 135.96 | 3422.34 | 59327.50 |
| 44 | 2028-03 | 3558.30 | 128.54 | 3429.75 | 55897.75 |
| 45 | 2028-04 | 3558.30 | 121.11 | 3437.19 | 52460.56 |
| 46 | 2028-05 | 3558.30 | 113.66 | 3444.63 | 49015.93 |
| 47 | 2028-06 | 3558.30 | 106.20 | 3452.10 | 45563.83 |
| 48 | 2028-07 | 3558.30 | 98.72 | 3459.58 | 42104.25 |
| 49 | 2028-08 | 3558.30 | 91.23 | 3467.07 | 38637.18 |
| 50 | 2028-09 | 3558.30 | 83.71 | 3474.58 | 35162.60 |
| 51 | 2028-10 | 3558.30 | 76.19 | 3482.11 | 31680.49 |
| 52 | 2028-11 | 3558.30 | 68.64 | 3489.66 | 28190.83 |
| 53 | 2028-12 | 3558.30 | 61.08 | 3497.22 | 24693.61 |
| 54 | 2029-01 | 3558.30 | 53.50 | 3504.80 | 21188.82 |
| 55 | 2029-02 | 3558.30 | 45.91 | 3512.39 | 17676.43 |
| 56 | 2029-03 | 3558.30 | 38.30 | 3520.00 | 14156.43 |
| 57 | 2029-04 | 3558.30 | 30.67 | 3527.63 | 10628.80 |
| 58 | 2029-05 | 3558.30 | 23.03 | 3535.27 | 7093.53 |
| 59 | 2029-06 | 3558.30 | 15.37 | 3542.93 | 3550.60 |
| 60 | 2029-07 | 3558.30 | 7.69 | 3550.60 | 0.00 |
等额本金还款方式：
贷款总额：20万
还款月数：5年
首月还款：3766.67元
每月递减：7.22元
利息总额：1.32万
本息合计：21.32万
节省利息：281.2元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2024-08 | 3766.67 | 433.33 | 3333.33 | 196666.67 |
| 2 | 2024-09 | 3759.44 | 426.11 | 3333.33 | 193333.33 |
| 3 | 2024-10 | 3752.22 | 418.89 | 3333.33 | 190000.00 |
| 4 | 2024-11 | 3745.00 | 411.67 | 3333.33 | 186666.67 |
| 5 | 2024-12 | 3737.78 | 404.44 | 3333.33 | 183333.33 |
| 6 | 2025-01 | 3730.56 | 397.22 | 3333.33 | 180000.00 |
| 7 | 2025-02 | 3723.33 | 390.00 | 3333.33 | 176666.67 |
| 8 | 2025-03 | 3716.11 | 382.78 | 3333.33 | 173333.33 |
| 9 | 2025-04 | 3708.89 | 375.56 | 3333.33 | 170000.00 |
| 10 | 2025-05 | 3701.67 | 368.33 | 3333.33 | 166666.67 |
| 11 | 2025-06 | 3694.44 | 361.11 | 3333.33 | 163333.33 |
| 12 | 2025-07 | 3687.22 | 353.89 | 3333.33 | 160000.00 |
| 13 | 2025-08 | 3680.00 | 346.67 | 3333.33 | 156666.67 |
| 14 | 2025-09 | 3672.78 | 339.44 | 3333.33 | 153333.33 |
| 15 | 2025-10 | 3665.56 | 332.22 | 3333.33 | 150000.00 |
| 16 | 2025-11 | 3658.33 | 325.00 | 3333.33 | 146666.67 |
| 17 | 2025-12 | 3651.11 | 317.78 | 3333.33 | 143333.33 |
| 18 | 2026-01 | 3643.89 | 310.56 | 3333.33 | 140000.00 |
| 19 | 2026-02 | 3636.67 | 303.33 | 3333.33 | 136666.67 |
| 20 | 2026-03 | 3629.44 | 296.11 | 3333.33 | 133333.33 |
| 21 | 2026-04 | 3622.22 | 288.89 | 3333.33 | 130000.00 |
| 22 | 2026-05 | 3615.00 | 281.67 | 3333.33 | 126666.67 |
| 23 | 2026-06 | 3607.78 | 274.44 | 3333.33 | 123333.33 |
| 24 | 2026-07 | 3600.56 | 267.22 | 3333.33 | 120000.00 |
| 25 | 2026-08 | 3593.33 | 260.00 | 3333.33 | 116666.67 |
| 26 | 2026-09 | 3586.11 | 252.78 | 3333.33 | 113333.33 |
| 27 | 2026-10 | 3578.89 | 245.56 | 3333.33 | 110000.00 |
| 28 | 2026-11 | 3571.67 | 238.33 | 3333.33 | 106666.67 |
| 29 | 2026-12 | 3564.44 | 231.11 | 3333.33 | 103333.33 |
| 30 | 2027-01 | 3557.22 | 223.89 | 3333.33 | 100000.00 |
| 31 | 2027-02 | 3550.00 | 216.67 | 3333.33 | 96666.67 |
| 32 | 2027-03 | 3542.78 | 209.44 | 3333.33 | 93333.33 |
| 33 | 2027-04 | 3535.56 | 202.22 | 3333.33 | 90000.00 |
| 34 | 2027-05 | 3528.33 | 195.00 | 3333.33 | 86666.67 |
| 35 | 2027-06 | 3521.11 | 187.78 | 3333.33 | 83333.33 |
| 36 | 2027-07 | 3513.89 | 180.56 | 3333.33 | 80000.00 |
| 37 | 2027-08 | 3506.67 | 173.33 | 3333.33 | 76666.67 |
| 38 | 2027-09 | 3499.44 | 166.11 | 3333.33 | 73333.33 |
| 39 | 2027-10 | 3492.22 | 158.89 | 3333.33 | 70000.00 |
| 40 | 2027-11 | 3485.00 | 151.67 | 3333.33 | 66666.67 |
| 41 | 2027-12 | 3477.78 | 144.44 | 3333.33 | 63333.33 |
| 42 | 2028-01 | 3470.56 | 137.22 | 3333.33 | 60000.00 |
| 43 | 2028-02 | 3463.33 | 130.00 | 3333.33 | 56666.67 |
| 44 | 2028-03 | 3456.11 | 122.78 | 3333.33 | 53333.33 |
| 45 | 2028-04 | 3448.89 | 115.56 | 3333.33 | 50000.00 |
| 46 | 2028-05 | 3441.67 | 108.33 | 3333.33 | 46666.67 |
| 47 | 2028-06 | 3434.44 | 101.11 | 3333.33 | 43333.33 |
| 48 | 2028-07 | 3427.22 | 93.89 | 3333.33 | 40000.00 |
| 49 | 2028-08 | 3420.00 | 86.67 | 3333.33 | 36666.67 |
| 50 | 2028-09 | 3412.78 | 79.44 | 3333.33 | 33333.33 |
| 51 | 2028-10 | 3405.56 | 72.22 | 3333.33 | 30000.00 |
| 52 | 2028-11 | 3398.33 | 65.00 | 3333.33 | 26666.67 |
| 53 | 2028-12 | 3391.11 | 57.78 | 3333.33 | 23333.33 |
| 54 | 2029-01 | 3383.89 | 50.56 | 3333.33 | 20000.00 |
| 55 | 2029-02 | 3376.67 | 43.33 | 3333.33 | 16666.67 |
| 56 | 2029-03 | 3369.44 | 36.11 | 3333.33 | 13333.33 |
| 57 | 2029-04 | 3362.22 | 28.89 | 3333.33 | 10000.00 |
| 58 | 2029-05 | 3355.00 | 21.67 | 3333.33 | 6666.67 |
| 59 | 2029-06 | 3347.78 | 14.44 | 3333.33 | 3333.33 |
| 60 | 2029-07 | 3340.56 | 7.22 | 3333.33 | 0.00 |