贷款方式：等额本金更新：2025-01-15 13:53:18
公积金贷款960万分5年还清，使用等额本金的还款方式；每月月供还款金额为182000元；贷款总支付利息为671000元；最终还款本金加利息合计为10271000元。
| 期次 | 每月月供（元） | 偿还利息（元） | 偿还本金（元） | 剩余本金（元） |
|---|---|---|---|---|
| 1 | 182000 | 22000 | 160000 | 9440000 |
| 2 | 181633.33 | 21633.33 | 160000 | 9280000 |
| 3 | 181266.67 | 21266.67 | 160000 | 9120000 |
| 4 | 180900 | 20900 | 160000 | 8960000 |
| 5 | 180533.33 | 20533.33 | 160000 | 8800000 |
| 6 | 180166.67 | 20166.67 | 160000 | 8640000 |
| 7 | 179800 | 19800 | 160000 | 8480000 |
| 8 | 179433.33 | 19433.33 | 160000 | 8320000 |
| 9 | 179066.67 | 19066.67 | 160000 | 8160000 |
| 10 | 178700 | 18700 | 160000 | 8000000 |
| 11 | 178333.33 | 18333.33 | 160000 | 7840000 |
| 12 | 177966.67 | 17966.67 | 160000 | 7680000 |
| 13 | 177600 | 17600 | 160000 | 7520000 |
| 14 | 177233.33 | 17233.33 | 160000 | 7360000 |
| 15 | 176866.67 | 16866.67 | 160000 | 7200000 |
| 16 | 176500 | 16500 | 160000 | 7040000 |
| 17 | 176133.33 | 16133.33 | 160000 | 6880000 |
| 18 | 175766.67 | 15766.67 | 160000 | 6720000 |
| 19 | 175400 | 15400 | 160000 | 6560000 |
| 20 | 175033.33 | 15033.33 | 160000 | 6400000 |
| 21 | 174666.67 | 14666.67 | 160000 | 6240000 |
| 22 | 174300 | 14300 | 160000 | 6080000 |
| 23 | 173933.33 | 13933.33 | 160000 | 5920000 |
| 24 | 173566.67 | 13566.67 | 160000 | 5760000 |
| 25 | 173200 | 13200 | 160000 | 5600000 |
| 26 | 172833.33 | 12833.33 | 160000 | 5440000 |
| 27 | 172466.67 | 12466.67 | 160000 | 5280000 |
| 28 | 172100 | 12100 | 160000 | 5120000 |
| 29 | 171733.33 | 11733.33 | 160000 | 4960000 |
| 30 | 171366.67 | 11366.67 | 160000 | 4800000 |
| 31 | 171000 | 11000 | 160000 | 4640000 |
| 32 | 170633.33 | 10633.33 | 160000 | 4480000 |
| 33 | 170266.67 | 10266.67 | 160000 | 4320000 |
| 34 | 169900 | 9900 | 160000 | 4160000 |
| 35 | 169533.33 | 9533.33 | 160000 | 4000000 |
| 36 | 169166.67 | 9166.67 | 160000 | 3840000 |
| 37 | 168800 | 8800 | 160000 | 3680000 |
| 38 | 168433.33 | 8433.33 | 160000 | 3520000 |
| 39 | 168066.67 | 8066.67 | 160000 | 3360000 |
| 40 | 167700 | 7700 | 160000 | 3200000 |
| 41 | 167333.33 | 7333.33 | 160000 | 3040000 |
| 42 | 166966.67 | 6966.67 | 160000 | 2880000 |
| 43 | 166600 | 6600 | 160000 | 2720000 |
| 44 | 166233.33 | 6233.33 | 160000 | 2560000 |
| 45 | 165866.67 | 5866.67 | 160000 | 2400000 |
| 46 | 165500 | 5500 | 160000 | 2240000 |
| 47 | 165133.33 | 5133.33 | 160000 | 2080000 |
| 48 | 164766.67 | 4766.67 | 160000 | 1920000 |
| 49 | 164400 | 4400 | 160000 | 1760000 |
| 50 | 164033.33 | 4033.33 | 160000 | 1600000 |
| 51 | 163666.67 | 3666.67 | 160000 | 1440000 |
| 52 | 163300 | 3300 | 160000 | 1280000 |
| 53 | 162933.33 | 2933.33 | 160000 | 1120000 |
| 54 | 162566.67 | 2566.67 | 160000 | 960000 |
| 55 | 162200 | 2200 | 160000 | 800000 |
| 56 | 161833.33 | 1833.33 | 160000 | 640000 |
| 57 | 161466.67 | 1466.67 | 160000 | 480000 |
| 58 | 161100 | 1100 | 160000 | 320000 |
| 59 | 160733.33 | 733.33 | 160000 | 160000 |
| 60 | 160366.67 | 366.67 | 160000 | 0 |