公积金与商业组合贷款
公积金和商业贷款分别使用自己的金额、利率与期限，汇总每期月供和总利息。
预填内容仅为演示参数，不是您的实际资料或当前地区费率；计算前请替换。
计算方法与来源
两笔贷款独立逐月计算，然后按月份相加；较短贷款结束后，其月供按 0 计。
方法核对日期：2026-09-08
填写内容仅在当前浏览器处理，不上传、不记录表单值、不自动保存。只有您主动点击时才导出结果。
{"fields":[{"key":"fund","label":["公积金贷款本金","Housing fund principal"],"type":"number","value":500000,"min":0,"max":1000000000,"step":"any"},{"key":"fundRate","label":["公积金贷款年利率 %","Housing fund annual rate %"],"type":"number","value":2.6,"min":0,"max":30,"step":"any"},{"key":"fundMonths","label":["公积金期数（月）","Housing fund months"],"type":"number","value":240,"min":1,"max":600,"step":1},{"key":"commercial","label":["商业贷款本金","Commercial principal"],"type":"number","value":800000,"min":0,"max":1000000000,"step":"any"},{"key":"commercialRate","label":["商业贷款年利率 %","Commercial annual rate %"],"type":"number","value":3.2,"min":0,"max":30,"step":"any"},{"key":"commercialMonths","label":["商业贷款期数（月）","Commercial months"],"type":"number","value":240,"min":1,"max":600,"step":1},{"key":"method","label":["还款方式","Repayment method"],"type":"select","options":[["annuity",["等额本息","Annuity"]],["principal",["等额本金","Equal principal"]]],"value":"annuity"}],"title":["公积金与商业组合贷款","Combined Housing Loan"],"engine":"combined-mortgage","scope":["利率为演示输入，不是当前银行报价；不判断公积金贷款资格、额度、地区利率或补贴。","Displayed rates are examples, not lender quotes. No eligibility, loan-limit or regional policy determination."]}