贷款18万（公积金贷款）的房贷，还款8年的等额本息和等额本金，有两种还款方式明细说明解析。
还款方式一：等额本息
贷款总额：18万
还款月数：8年
每月还款：2140.06元
利息总额：2.54万
本息合计：20.54万
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2140.06 | 502.50 | 1637.56 | 178362.44 |
| 2 | 2025-03 | 2140.06 | 497.93 | 1642.13 | 176720.31 |
| 3 | 2025-04 | 2140.06 | 493.34 | 1646.72 | 175073.59 |
| 4 | 2025-05 | 2140.06 | 488.75 | 1651.31 | 173422.28 |
| 5 | 2025-06 | 2140.06 | 484.14 | 1655.92 | 171766.36 |
| 6 | 2025-07 | 2140.06 | 479.51 | 1660.55 | 170105.81 |
| 7 | 2025-08 | 2140.06 | 474.88 | 1665.18 | 168440.63 |
| 8 | 2025-09 | 2140.06 | 470.23 | 1669.83 | 166770.80 |
| 9 | 2025-10 | 2140.06 | 465.57 | 1674.49 | 165096.31 |
| 10 | 2025-11 | 2140.06 | 460.89 | 1679.17 | 163417.15 |
| 11 | 2025-12 | 2140.06 | 456.21 | 1683.85 | 161733.29 |
| 12 | 2026-01 | 2140.06 | 451.51 | 1688.55 | 160044.74 |
| 13 | 2026-02 | 2140.06 | 446.79 | 1693.27 | 158351.47 |
| 14 | 2026-03 | 2140.06 | 442.06 | 1697.99 | 156653.48 |
| 15 | 2026-04 | 2140.06 | 437.32 | 1702.74 | 154950.74 |
| 16 | 2026-05 | 2140.06 | 432.57 | 1707.49 | 153243.25 |
| 17 | 2026-06 | 2140.06 | 427.80 | 1712.26 | 151531.00 |
| 18 | 2026-07 | 2140.06 | 423.02 | 1717.04 | 149813.96 |
| 19 | 2026-08 | 2140.06 | 418.23 | 1721.83 | 148092.13 |
| 20 | 2026-09 | 2140.06 | 413.42 | 1726.64 | 146365.50 |
| 21 | 2026-10 | 2140.06 | 408.60 | 1731.46 | 144634.04 |
| 22 | 2026-11 | 2140.06 | 403.77 | 1736.29 | 142897.75 |
| 23 | 2026-12 | 2140.06 | 398.92 | 1741.14 | 141156.62 |
| 24 | 2027-01 | 2140.06 | 394.06 | 1746.00 | 139410.62 |
| 25 | 2027-02 | 2140.06 | 389.19 | 1750.87 | 137659.75 |
| 26 | 2027-03 | 2140.06 | 384.30 | 1755.76 | 135903.99 |
| 27 | 2027-04 | 2140.06 | 379.40 | 1760.66 | 134143.33 |
| 28 | 2027-05 | 2140.06 | 374.48 | 1765.58 | 132377.75 |
| 29 | 2027-06 | 2140.06 | 369.55 | 1770.50 | 130607.25 |
| 30 | 2027-07 | 2140.06 | 364.61 | 1775.45 | 128831.80 |
| 31 | 2027-08 | 2140.06 | 359.66 | 1780.40 | 127051.40 |
| 32 | 2027-09 | 2140.06 | 354.69 | 1785.37 | 125266.02 |
| 33 | 2027-10 | 2140.06 | 349.70 | 1790.36 | 123475.66 |
| 34 | 2027-11 | 2140.06 | 344.70 | 1795.36 | 121680.31 |
| 35 | 2027-12 | 2140.06 | 339.69 | 1800.37 | 119879.94 |
| 36 | 2028-01 | 2140.06 | 334.66 | 1805.39 | 118074.54 |
| 37 | 2028-02 | 2140.06 | 329.62 | 1810.43 | 116264.11 |
| 38 | 2028-03 | 2140.06 | 324.57 | 1815.49 | 114448.62 |
| 39 | 2028-04 | 2140.06 | 319.50 | 1820.56 | 112628.06 |
| 40 | 2028-05 | 2140.06 | 314.42 | 1825.64 | 110802.42 |
| 41 | 2028-06 | 2140.06 | 309.32 | 1830.74 | 108971.69 |
| 42 | 2028-07 | 2140.06 | 304.21 | 1835.85 | 107135.84 |
| 43 | 2028-08 | 2140.06 | 299.09 | 1840.97 | 105294.87 |
| 44 | 2028-09 | 2140.06 | 293.95 | 1846.11 | 103448.76 |
| 45 | 2028-10 | 2140.06 | 288.79 | 1851.27 | 101597.49 |
| 46 | 2028-11 | 2140.06 | 283.63 | 1856.43 | 99741.06 |
| 47 | 2028-12 | 2140.06 | 278.44 | 1861.62 | 97879.44 |
| 48 | 2029-01 | 2140.06 | 273.25 | 1866.81 | 96012.63 |
| 49 | 2029-02 | 2140.06 | 268.04 | 1872.02 | 94140.61 |
| 50 | 2029-03 | 2140.06 | 262.81 | 1877.25 | 92263.36 |
| 51 | 2029-04 | 2140.06 | 257.57 | 1882.49 | 90380.86 |
| 52 | 2029-05 | 2140.06 | 252.31 | 1887.75 | 88493.12 |
| 53 | 2029-06 | 2140.06 | 247.04 | 1893.02 | 86600.10 |
| 54 | 2029-07 | 2140.06 | 241.76 | 1898.30 | 84701.80 |
| 55 | 2029-08 | 2140.06 | 236.46 | 1903.60 | 82798.20 |
| 56 | 2029-09 | 2140.06 | 231.14 | 1908.91 | 80889.29 |
| 57 | 2029-10 | 2140.06 | 225.82 | 1914.24 | 78975.04 |
| 58 | 2029-11 | 2140.06 | 220.47 | 1919.59 | 77055.46 |
| 59 | 2029-12 | 2140.06 | 215.11 | 1924.95 | 75130.51 |
| 60 | 2030-01 | 2140.06 | 209.74 | 1930.32 | 73200.19 |
| 61 | 2030-02 | 2140.06 | 204.35 | 1935.71 | 71264.48 |
| 62 | 2030-03 | 2140.06 | 198.95 | 1941.11 | 69323.37 |
| 63 | 2030-04 | 2140.06 | 193.53 | 1946.53 | 67376.84 |
| 64 | 2030-05 | 2140.06 | 188.09 | 1951.97 | 65424.87 |
| 65 | 2030-06 | 2140.06 | 182.64 | 1957.42 | 63467.45 |
| 66 | 2030-07 | 2140.06 | 177.18 | 1962.88 | 61504.57 |
| 67 | 2030-08 | 2140.06 | 171.70 | 1968.36 | 59536.22 |
| 68 | 2030-09 | 2140.06 | 166.21 | 1973.85 | 57562.36 |
| 69 | 2030-10 | 2140.06 | 160.69 | 1979.36 | 55583.00 |
| 70 | 2030-11 | 2140.06 | 155.17 | 1984.89 | 53598.11 |
| 71 | 2030-12 | 2140.06 | 149.63 | 1990.43 | 51607.67 |
| 72 | 2031-01 | 2140.06 | 144.07 | 1995.99 | 49611.69 |
| 73 | 2031-02 | 2140.06 | 138.50 | 2001.56 | 47610.13 |
| 74 | 2031-03 | 2140.06 | 132.91 | 2007.15 | 45602.98 |
| 75 | 2031-04 | 2140.06 | 127.31 | 2012.75 | 43590.23 |
| 76 | 2031-05 | 2140.06 | 121.69 | 2018.37 | 41571.86 |
| 77 | 2031-06 | 2140.06 | 116.05 | 2024.00 | 39547.85 |
| 78 | 2031-07 | 2140.06 | 110.40 | 2029.66 | 37518.20 |
| 79 | 2031-08 | 2140.06 | 104.74 | 2035.32 | 35482.88 |
| 80 | 2031-09 | 2140.06 | 99.06 | 2041.00 | 33441.87 |
| 81 | 2031-10 | 2140.06 | 93.36 | 2046.70 | 31395.17 |
| 82 | 2031-11 | 2140.06 | 87.64 | 2052.41 | 29342.76 |
| 83 | 2031-12 | 2140.06 | 81.92 | 2058.14 | 27284.61 |
| 84 | 2032-01 | 2140.06 | 76.17 | 2063.89 | 25220.72 |
| 85 | 2032-02 | 2140.06 | 70.41 | 2069.65 | 23151.07 |
| 86 | 2032-03 | 2140.06 | 64.63 | 2075.43 | 21075.64 |
| 87 | 2032-04 | 2140.06 | 58.84 | 2081.22 | 18994.42 |
| 88 | 2032-05 | 2140.06 | 53.03 | 2087.03 | 16907.39 |
| 89 | 2032-06 | 2140.06 | 47.20 | 2092.86 | 14814.53 |
| 90 | 2032-07 | 2140.06 | 41.36 | 2098.70 | 12715.82 |
| 91 | 2032-08 | 2140.06 | 35.50 | 2104.56 | 10611.26 |
| 92 | 2032-09 | 2140.06 | 29.62 | 2110.44 | 8500.83 |
| 93 | 2032-10 | 2140.06 | 23.73 | 2116.33 | 6384.50 |
| 94 | 2032-11 | 2140.06 | 17.82 | 2122.24 | 4262.26 |
| 95 | 2032-12 | 2140.06 | 11.90 | 2128.16 | 2134.10 |
| 96 | 2033-01 | 2140.06 | 5.96 | 2134.10 | 0.00 |
还款方式二：等额本金
贷款总额：18万
还款月数：8年
首月还款：2377.5元
每月递减：5.23元
利息总额：2.44万
本息合计：20.44万
节省利息：1074.46元
| 期次 | 还款日期 | 每月还款 | 偿还利息 | 偿还本金 | 剩余本金 |
|---|---|---|---|---|---|
| 1 | 2025-02 | 2377.50 | 502.50 | 1875.00 | 178125.00 |
| 2 | 2025-03 | 2372.27 | 497.27 | 1875.00 | 176250.00 |
| 3 | 2025-04 | 2367.03 | 492.03 | 1875.00 | 174375.00 |
| 4 | 2025-05 | 2361.80 | 486.80 | 1875.00 | 172500.00 |
| 5 | 2025-06 | 2356.56 | 481.56 | 1875.00 | 170625.00 |
| 6 | 2025-07 | 2351.33 | 476.33 | 1875.00 | 168750.00 |
| 7 | 2025-08 | 2346.09 | 471.09 | 1875.00 | 166875.00 |
| 8 | 2025-09 | 2340.86 | 465.86 | 1875.00 | 165000.00 |
| 9 | 2025-10 | 2335.63 | 460.63 | 1875.00 | 163125.00 |
| 10 | 2025-11 | 2330.39 | 455.39 | 1875.00 | 161250.00 |
| 11 | 2025-12 | 2325.16 | 450.16 | 1875.00 | 159375.00 |
| 12 | 2026-01 | 2319.92 | 444.92 | 1875.00 | 157500.00 |
| 13 | 2026-02 | 2314.69 | 439.69 | 1875.00 | 155625.00 |
| 14 | 2026-03 | 2309.45 | 434.45 | 1875.00 | 153750.00 |
| 15 | 2026-04 | 2304.22 | 429.22 | 1875.00 | 151875.00 |
| 16 | 2026-05 | 2298.98 | 423.98 | 1875.00 | 150000.00 |
| 17 | 2026-06 | 2293.75 | 418.75 | 1875.00 | 148125.00 |
| 18 | 2026-07 | 2288.52 | 413.52 | 1875.00 | 146250.00 |
| 19 | 2026-08 | 2283.28 | 408.28 | 1875.00 | 144375.00 |
| 20 | 2026-09 | 2278.05 | 403.05 | 1875.00 | 142500.00 |
| 21 | 2026-10 | 2272.81 | 397.81 | 1875.00 | 140625.00 |
| 22 | 2026-11 | 2267.58 | 392.58 | 1875.00 | 138750.00 |
| 23 | 2026-12 | 2262.34 | 387.34 | 1875.00 | 136875.00 |
| 24 | 2027-01 | 2257.11 | 382.11 | 1875.00 | 135000.00 |
| 25 | 2027-02 | 2251.88 | 376.88 | 1875.00 | 133125.00 |
| 26 | 2027-03 | 2246.64 | 371.64 | 1875.00 | 131250.00 |
| 27 | 2027-04 | 2241.41 | 366.41 | 1875.00 | 129375.00 |
| 28 | 2027-05 | 2236.17 | 361.17 | 1875.00 | 127500.00 |
| 29 | 2027-06 | 2230.94 | 355.94 | 1875.00 | 125625.00 |
| 30 | 2027-07 | 2225.70 | 350.70 | 1875.00 | 123750.00 |
| 31 | 2027-08 | 2220.47 | 345.47 | 1875.00 | 121875.00 |
| 32 | 2027-09 | 2215.23 | 340.23 | 1875.00 | 120000.00 |
| 33 | 2027-10 | 2210.00 | 335.00 | 1875.00 | 118125.00 |
| 34 | 2027-11 | 2204.77 | 329.77 | 1875.00 | 116250.00 |
| 35 | 2027-12 | 2199.53 | 324.53 | 1875.00 | 114375.00 |
| 36 | 2028-01 | 2194.30 | 319.30 | 1875.00 | 112500.00 |
| 37 | 2028-02 | 2189.06 | 314.06 | 1875.00 | 110625.00 |
| 38 | 2028-03 | 2183.83 | 308.83 | 1875.00 | 108750.00 |
| 39 | 2028-04 | 2178.59 | 303.59 | 1875.00 | 106875.00 |
| 40 | 2028-05 | 2173.36 | 298.36 | 1875.00 | 105000.00 |
| 41 | 2028-06 | 2168.13 | 293.13 | 1875.00 | 103125.00 |
| 42 | 2028-07 | 2162.89 | 287.89 | 1875.00 | 101250.00 |
| 43 | 2028-08 | 2157.66 | 282.66 | 1875.00 | 99375.00 |
| 44 | 2028-09 | 2152.42 | 277.42 | 1875.00 | 97500.00 |
| 45 | 2028-10 | 2147.19 | 272.19 | 1875.00 | 95625.00 |
| 46 | 2028-11 | 2141.95 | 266.95 | 1875.00 | 93750.00 |
| 47 | 2028-12 | 2136.72 | 261.72 | 1875.00 | 91875.00 |
| 48 | 2029-01 | 2131.48 | 256.48 | 1875.00 | 90000.00 |
| 49 | 2029-02 | 2126.25 | 251.25 | 1875.00 | 88125.00 |
| 50 | 2029-03 | 2121.02 | 246.02 | 1875.00 | 86250.00 |
| 51 | 2029-04 | 2115.78 | 240.78 | 1875.00 | 84375.00 |
| 52 | 2029-05 | 2110.55 | 235.55 | 1875.00 | 82500.00 |
| 53 | 2029-06 | 2105.31 | 230.31 | 1875.00 | 80625.00 |
| 54 | 2029-07 | 2100.08 | 225.08 | 1875.00 | 78750.00 |
| 55 | 2029-08 | 2094.84 | 219.84 | 1875.00 | 76875.00 |
| 56 | 2029-09 | 2089.61 | 214.61 | 1875.00 | 75000.00 |
| 57 | 2029-10 | 2084.38 | 209.38 | 1875.00 | 73125.00 |
| 58 | 2029-11 | 2079.14 | 204.14 | 1875.00 | 71250.00 |
| 59 | 2029-12 | 2073.91 | 198.91 | 1875.00 | 69375.00 |
| 60 | 2030-01 | 2068.67 | 193.67 | 1875.00 | 67500.00 |
| 61 | 2030-02 | 2063.44 | 188.44 | 1875.00 | 65625.00 |
| 62 | 2030-03 | 2058.20 | 183.20 | 1875.00 | 63750.00 |
| 63 | 2030-04 | 2052.97 | 177.97 | 1875.00 | 61875.00 |
| 64 | 2030-05 | 2047.73 | 172.73 | 1875.00 | 60000.00 |
| 65 | 2030-06 | 2042.50 | 167.50 | 1875.00 | 58125.00 |
| 66 | 2030-07 | 2037.27 | 162.27 | 1875.00 | 56250.00 |
| 67 | 2030-08 | 2032.03 | 157.03 | 1875.00 | 54375.00 |
| 68 | 2030-09 | 2026.80 | 151.80 | 1875.00 | 52500.00 |
| 69 | 2030-10 | 2021.56 | 146.56 | 1875.00 | 50625.00 |
| 70 | 2030-11 | 2016.33 | 141.33 | 1875.00 | 48750.00 |
| 71 | 2030-12 | 2011.09 | 136.09 | 1875.00 | 46875.00 |
| 72 | 2031-01 | 2005.86 | 130.86 | 1875.00 | 45000.00 |
| 73 | 2031-02 | 2000.63 | 125.63 | 1875.00 | 43125.00 |
| 74 | 2031-03 | 1995.39 | 120.39 | 1875.00 | 41250.00 |
| 75 | 2031-04 | 1990.16 | 115.16 | 1875.00 | 39375.00 |
| 76 | 2031-05 | 1984.92 | 109.92 | 1875.00 | 37500.00 |
| 77 | 2031-06 | 1979.69 | 104.69 | 1875.00 | 35625.00 |
| 78 | 2031-07 | 1974.45 | 99.45 | 1875.00 | 33750.00 |
| 79 | 2031-08 | 1969.22 | 94.22 | 1875.00 | 31875.00 |
| 80 | 2031-09 | 1963.98 | 88.98 | 1875.00 | 30000.00 |
| 81 | 2031-10 | 1958.75 | 83.75 | 1875.00 | 28125.00 |
| 82 | 2031-11 | 1953.52 | 78.52 | 1875.00 | 26250.00 |
| 83 | 2031-12 | 1948.28 | 73.28 | 1875.00 | 24375.00 |
| 84 | 2032-01 | 1943.05 | 68.05 | 1875.00 | 22500.00 |
| 85 | 2032-02 | 1937.81 | 62.81 | 1875.00 | 20625.00 |
| 86 | 2032-03 | 1932.58 | 57.58 | 1875.00 | 18750.00 |
| 87 | 2032-04 | 1927.34 | 52.34 | 1875.00 | 16875.00 |
| 88 | 2032-05 | 1922.11 | 47.11 | 1875.00 | 15000.00 |
| 89 | 2032-06 | 1916.88 | 41.88 | 1875.00 | 13125.00 |
| 90 | 2032-07 | 1911.64 | 36.64 | 1875.00 | 11250.00 |
| 91 | 2032-08 | 1906.41 | 31.41 | 1875.00 | 9375.00 |
| 92 | 2032-09 | 1901.17 | 26.17 | 1875.00 | 7500.00 |
| 93 | 2032-10 | 1895.94 | 20.94 | 1875.00 | 5625.00 |
| 94 | 2032-11 | 1890.70 | 15.70 | 1875.00 | 3750.00 |
| 95 | 2032-12 | 1885.47 | 10.47 | 1875.00 | 1875.00 |
| 96 | 2033-01 | 1880.23 | 5.23 | 1875.00 | 0.00 |
友情链接:
广告合作商务QQ: 81849964
采用2025年11月24日贷款市场报价利率(LPR)中国人民银行授权全国银行间同业拆借中心公布，采用2025年11月24日贷款市场报价利率(LPR)为：1年期LPR为3.35%，5年期以上LPR为3.85%。以上LPR在下一次发布LPR之前有效。
2025年11月24日最新贷款计算器计算最新房贷基准利率，房贷利率表，提供贷款、商业贷款、公积金买房、个人按揭月供购房等银行房贷利率计算公式在线使用，2025年11月24日年最好用的房贷计算器,房贷利息计算专家。