商贷与公积金还款比例

万　元　还 款 对　照　表 年限 公积金贷款 商贷（0.85折利率） 商业贷款 等额本息 等额本金 等额本息 等额本金 等额本息 等额本金 月供 总息 月供 总息 月供 总息 月供 总息 月供 总息 月供 总息 1 851.50 217.99 866.66 216.67 856.53 278.40 875.83 276.26 860.66 327.96 883.33 325.00 2 434.25 421.98 450.00 416.67 439.73 553.60 460.23 544.55 443.88 653.19 467.92 640.62 3 295.24 628.63 311.11 616.66 300.73 826.33 321.34 805.86 304.90 976.37 329.03 948.12 4 225.79 837.91 241.66 816.67 232.29 1150.00 253.66 1110.68 236.69 1361.04 261.66 1306.68 5 184.17 1049.86 200.00 1016.66 190.73 1444.15 212.00 1382.64 195.19 1711.63 220.00 1626.63 6 158.74 1429.29 176.39 1368.74 163.70 1785.97 185.29 1693.45 168.34 2120.21 193.47 1992.27 7 139.00 1676.21 156.55 1593.73 144.02 2097.80 165.45 1971.80 148.74 2493.77 173.63 2319.76 8 124.23 1926.34 141.67 1818.70 129.32 2414.53 150.57 2250.11 134.11 2874.36 158.75 2647.20 9 112.78 2179.63 130.09 2043.82 117.93 2736.52 138.99 2528.68 122.80 3261.70 147.17 2974.86 10 103.64 2436.52 120.83 2268.90 108.86 3063.38 129.73 2807.07 113.80 3656.41 137.91 3302.41 11 96.19 2696.56 113.26 2493.69 101.48 3395.19 122.16 3085.24 106.50 4057.28 130.34 3629.67 12 90.00 2960.19 106.94 2718.93 95.36 3732.16 115.84 3363.94 100.45 4465.93 124.02 3957.54 13 84.79 3226.51 101.60 2943.88 90.22 4073.78 110.50 3642.25 95.39 4879.83 118.68 4284.97 14 80.34 3496.62 97.02 3168.95 85.84 4420.27 105.92 3920.73 91.08 5301.61 114.10 4612.58 15 76.50 3769.83 93.06 3393.48 82.07 4771.87 101.96 4198.59 87.39 5728.85 110.14 4939.37 16 73.16 4046.07 89.58 3619.00 78.79 5128.91 98.48 4477.52 84.19 6163.34 106.66 5267.60 17 70.22 4326.41 86.52 3843.74 75.93 5489.34 95.42 4755.57 81.40 6603.73 103.60 5594.74 18 67.63 4608.85 83.80 4068.44 73.40 5856.11 92.70 5033.60 78.94 7052.23 100.88 5921.81 19 65.33 4894.18 81.36 4293.74 71.17 6225.20 90.26 5312.32 76.78 7504.16 98.44 6249.73 20 63.27 5182.94 79.17 4518.40 69.17 6601.14 88.07 5590.40 74.85 7964.90 96.25 6576.74 21 61.41 5475.87 77.18 4744.05 67.38 6981.48 86.08 5869.50 73.13 8431.13 94.26 6905.23 22 59.74 5770.61 75.38 4968.64 65.78 7363.87 84.28 6147.29 71.60 8899.90 92.46 7232.05 23 58.22 6069.66 73.73 5194.03 64.32 7754.66 82.63 6426.21 70.21 9379.34 90.81 7560.16 24 56.84 6371.25 72.22 5419.14 63.01 8146.08 81.12 6704.71 68.96 9862.92 89.30 7887.79 25 55.58 6675.88 70.83 5644.50 61.81 8544.67 79.73 6983.33 67.83 10351.39 87.91 8215.58 26 54.43 6982.61 69.55 5869.02 60.72 8946.30 78.45 7261.31 66.81 10843.07 86.63 8542.62 27 53.37 7293.32 68.36 6094.61 59.73 9349.53 77.26 7540.40 65.87 11346.27 85.44 8870.97 28 52.40 7605.00 67.26 6319.16 58.81 9762.78 76.16 7818.26 65.02 11850.93 84.34 9197.88 29 51.50 7921.48 66.24 6542.80 57.97 10177.70 75.14 8094.90 64.25 12356.04 83.32 9523.33 30 50.67 8240.31 65.28 6768.24 57.20 10595.24 74.18 8373.99 63.54 12869.75 82.36 9851.48