贷款方式：等额本金更新：2025-01-15 14:28:12
公积金贷款120万分5年还清，使用等额本金的还款方式；每月月供还款金额为22750元；贷款总支付利息为83875元；最终还款本金加利息合计为1283875元。
| 期次 | 每月月供（元） | 偿还利息（元） | 偿还本金（元） | 剩余本金（元） |
|---|---|---|---|---|
| 1 | 22750 | 2750 | 20000 | 1180000 |
| 2 | 22704.17 | 2704.17 | 20000 | 1160000 |
| 3 | 22658.33 | 2658.33 | 20000 | 1140000 |
| 4 | 22612.5 | 2612.5 | 20000 | 1120000 |
| 5 | 22566.67 | 2566.67 | 20000 | 1100000 |
| 6 | 22520.83 | 2520.83 | 20000 | 1080000 |
| 7 | 22475 | 2475 | 20000 | 1060000 |
| 8 | 22429.17 | 2429.17 | 20000 | 1040000 |
| 9 | 22383.33 | 2383.33 | 20000 | 1020000 |
| 10 | 22337.5 | 2337.5 | 20000 | 1000000 |
| 11 | 22291.67 | 2291.67 | 20000 | 980000 |
| 12 | 22245.83 | 2245.83 | 20000 | 960000 |
| 13 | 22200 | 2200 | 20000 | 940000 |
| 14 | 22154.17 | 2154.17 | 20000 | 920000 |
| 15 | 22108.33 | 2108.33 | 20000 | 900000 |
| 16 | 22062.5 | 2062.5 | 20000 | 880000 |
| 17 | 22016.67 | 2016.67 | 20000 | 860000 |
| 18 | 21970.83 | 1970.83 | 20000 | 840000 |
| 19 | 21925 | 1925 | 20000 | 820000 |
| 20 | 21879.17 | 1879.17 | 20000 | 800000 |
| 21 | 21833.33 | 1833.33 | 20000 | 780000 |
| 22 | 21787.5 | 1787.5 | 20000 | 760000 |
| 23 | 21741.67 | 1741.67 | 20000 | 740000 |
| 24 | 21695.83 | 1695.83 | 20000 | 720000 |
| 25 | 21650 | 1650 | 20000 | 700000 |
| 26 | 21604.17 | 1604.17 | 20000 | 680000 |
| 27 | 21558.33 | 1558.33 | 20000 | 660000 |
| 28 | 21512.5 | 1512.5 | 20000 | 640000 |
| 29 | 21466.67 | 1466.67 | 20000 | 620000 |
| 30 | 21420.83 | 1420.83 | 20000 | 600000 |
| 31 | 21375 | 1375 | 20000 | 580000 |
| 32 | 21329.17 | 1329.17 | 20000 | 560000 |
| 33 | 21283.33 | 1283.33 | 20000 | 540000 |
| 34 | 21237.5 | 1237.5 | 20000 | 520000 |
| 35 | 21191.67 | 1191.67 | 20000 | 500000 |
| 36 | 21145.83 | 1145.83 | 20000 | 480000 |
| 37 | 21100 | 1100 | 20000 | 460000 |
| 38 | 21054.17 | 1054.17 | 20000 | 440000 |
| 39 | 21008.33 | 1008.33 | 20000 | 420000 |
| 40 | 20962.5 | 962.5 | 20000 | 400000 |
| 41 | 20916.67 | 916.67 | 20000 | 380000 |
| 42 | 20870.83 | 870.83 | 20000 | 360000 |
| 43 | 20825 | 825 | 20000 | 340000 |
| 44 | 20779.17 | 779.17 | 20000 | 320000 |
| 45 | 20733.33 | 733.33 | 20000 | 300000 |
| 46 | 20687.5 | 687.5 | 20000 | 280000 |
| 47 | 20641.67 | 641.67 | 20000 | 260000 |
| 48 | 20595.83 | 595.83 | 20000 | 240000 |
| 49 | 20550 | 550 | 20000 | 220000 |
| 50 | 20504.17 | 504.17 | 20000 | 200000 |
| 51 | 20458.33 | 458.33 | 20000 | 180000 |
| 52 | 20412.5 | 412.5 | 20000 | 160000 |
| 53 | 20366.67 | 366.67 | 20000 | 140000 |
| 54 | 20320.83 | 320.83 | 20000 | 120000 |
| 55 | 20275 | 275 | 20000 | 100000 |
| 56 | 20229.17 | 229.17 | 20000 | 80000 |
| 57 | 20183.33 | 183.33 | 20000 | 60000 |
| 58 | 20137.5 | 137.5 | 20000 | 40000 |
| 59 | 20091.67 | 91.67 | 20000 | 20000 |
| 60 | 20045.83 | 45.83 | 20000 | 0 |