免責聲明
本計數機只適用於首個自用住宅物業，主要收入來自香港﹑沒有其它按揭或擔保按揭﹑購買的物業是作為自住用途。上述計算結果只作參考用途，本公司並不會為該等資料的準確性﹑完整性和／或針對某特定用途的適用性作出任何保證或及陳述。計算詳情請參閱金管局﹑按證公司﹑稅務局及財務機構等之最新公布/批核為準以上資訊僅供模擬性參考。本網頁的隱含值數據均屬假設的及不適用於個別情況。閣下使用及依賴該等數據前請先諮詢有關財務顧問。本網頁的 數據結果只作模擬性參考，其準確性不被保證。
筍盤推介
774 呎
@9,948
988 呎
@7,794
$770 萬
$870 萬
$850 萬
$880 萬
$870 萬
$778 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $44,600 | $34,271 | $28,085 | $23,969 |
| 1.500 | $46,258 | $35,959 | $29,803 | $25,718 |
| 2.000 | $47,954 | $37,698 | $31,586 | $27,544 |
| 2.500 | $49,689 | $39,488 | $33,431 | $29,444 |
| 3.000 | $51,462 | $41,329 | $35,338 | $31,418 |
| 3.500 | $53,273 | $43,219 | $37,306 | $33,463 |
| 4.000 | $55,122 | $45,158 | $39,334 | $35,577 |
| 4.500 | $57,007 | $47,145 | $41,421 | $37,758 |
| 5.000 | $58,930 | $49,180 | $43,564 | $40,004 |
| 5.500 | $60,889 | $51,261 | $45,762 | $42,312 |
| 6.000 | $62,884 | $53,388 | $48,013 | $44,679 |
每月供款$33,463
30年
$7,452,000
$4,594,612
$12,046,612
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $21,735 | $11,728 | $33,463 | $7,440,272 |
| 2 | $21,701 | $11,762 | $33,463 | $7,428,510 |
| 3 | $21,666 | $11,796 | $33,463 | $7,416,714 |
| 4 | $21,632 | $11,831 | $33,463 | $7,404,883 |
| 5 | $21,598 | $11,865 | $33,463 | $7,393,018 |
| 6 | $21,563 | $11,900 | $33,463 | $7,381,118 |
| 7 | $21,528 | $11,935 | $33,463 | $7,369,183 |
| 8 | $21,493 | $11,969 | $33,463 | $7,357,214 |
| 9 | $21,459 | $12,004 | $33,463 | $7,345,210 |
| 10 | $21,424 | $12,039 | $33,463 | $7,333,171 |
| 11 | $21,388 | $12,074 | $33,463 | $7,321,096 |
| 12 | $21,353 | $12,110 | $33,463 | $7,308,987 |
$401,554
$258,540
$143,013
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $21,318 | $12,145 | $33,463 | $7,296,842 |
| 14 | $21,282 | $12,180 | $33,463 | $7,284,661 |
| 15 | $21,247 | $12,216 | $33,463 | $7,272,445 |
| 16 | $21,211 | $12,252 | $33,463 | $7,260,194 |
| 17 | $21,176 | $12,287 | $33,463 | $7,247,907 |
| 18 | $21,140 | $12,323 | $33,463 | $7,235,584 |
| 19 | $21,104 | $12,359 | $33,463 | $7,223,225 |
| 20 | $21,068 | $12,395 | $33,463 | $7,210,829 |
| 21 | $21,032 | $12,431 | $33,463 | $7,198,398 |
| 22 | $20,995 | $12,467 | $33,463 | $7,185,931 |
| 23 | $20,959 | $12,504 | $33,463 | $7,173,427 |
| 24 | $20,922 | $12,540 | $33,463 | $7,160,887 |
$401,554
$253,454
$148,100
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $20,886 | $12,577 | $33,463 | $7,148,310 |
| 26 | $20,849 | $12,614 | $33,463 | $7,135,696 |
| 27 | $20,812 | $12,650 | $33,463 | $7,123,046 |
| 28 | $20,776 | $12,687 | $33,463 | $7,110,359 |
| 29 | $20,739 | $12,724 | $33,463 | $7,097,634 |
| 30 | $20,701 | $12,761 | $33,463 | $7,084,873 |
| 31 | $20,664 | $12,799 | $33,463 | $7,072,074 |
| 32 | $20,627 | $12,836 | $33,463 | $7,059,238 |
| 33 | $20,589 | $12,873 | $33,463 | $7,046,365 |
| 34 | $20,552 | $12,911 | $33,463 | $7,033,454 |
| 35 | $20,514 | $12,949 | $33,463 | $7,020,506 |
| 36 | $20,476 | $12,986 | $33,463 | $7,007,519 |
$401,554
$248,186
$153,367
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $20,439 | $13,024 | $33,463 | $6,994,495 |
| 38 | $20,401 | $13,062 | $33,463 | $6,981,433 |
| 39 | $20,363 | $13,100 | $33,463 | $6,968,332 |
| 40 | $20,324 | $13,139 | $33,463 | $6,955,194 |
| 41 | $20,286 | $13,177 | $33,463 | $6,942,017 |
| 42 | $20,248 | $13,215 | $33,463 | $6,928,802 |
| 43 | $20,209 | $13,254 | $33,463 | $6,915,548 |
| 44 | $20,170 | $13,292 | $33,463 | $6,902,256 |
| 45 | $20,132 | $13,331 | $33,463 | $6,888,924 |
| 46 | $20,093 | $13,370 | $33,463 | $6,875,554 |
| 47 | $20,054 | $13,409 | $33,463 | $6,862,145 |
| 48 | $20,015 | $13,448 | $33,463 | $6,848,697 |
$401,554
$242,731
$158,822
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $19,975 | $13,487 | $33,463 | $6,835,209 |
| 50 | $19,936 | $13,527 | $33,463 | $6,821,683 |
| 51 | $19,897 | $13,566 | $33,463 | $6,808,116 |
| 52 | $19,857 | $13,606 | $33,463 | $6,794,511 |
| 53 | $19,817 | $13,645 | $33,463 | $6,780,865 |
| 54 | $19,778 | $13,685 | $33,463 | $6,767,180 |
| 55 | $19,738 | $13,725 | $33,463 | $6,753,455 |
| 56 | $19,698 | $13,765 | $33,463 | $6,739,689 |
| 57 | $19,657 | $13,805 | $33,463 | $6,725,884 |
| 58 | $19,617 | $13,846 | $33,463 | $6,712,038 |
| 59 | $19,577 | $13,886 | $33,463 | $6,698,152 |
| 60 | $19,536 | $13,927 | $33,463 | $6,684,226 |
$401,554
$237,083
$164,471
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $19,496 | $13,967 | $33,463 | $6,670,259 |
| 62 | $19,455 | $14,008 | $33,463 | $6,656,251 |
| 63 | $19,414 | $14,049 | $33,463 | $6,642,202 |
| 64 | $19,373 | $14,090 | $33,463 | $6,628,112 |
| 65 | $19,332 | $14,131 | $33,463 | $6,613,982 |
| 66 | $19,291 | $14,172 | $33,463 | $6,599,810 |
| 67 | $19,249 | $14,213 | $33,463 | $6,585,596 |
| 68 | $19,208 | $14,255 | $33,463 | $6,571,341 |
| 69 | $19,166 | $14,296 | $33,463 | $6,557,045 |
| 70 | $19,125 | $14,338 | $33,463 | $6,542,707 |
| 71 | $19,083 | $14,380 | $33,463 | $6,528,327 |
| 72 | $19,041 | $14,422 | $33,463 | $6,513,905 |
$401,554
$231,233
$170,321
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $18,999 | $14,464 | $33,463 | $6,499,441 |
| 74 | $18,957 | $14,506 | $33,463 | $6,484,935 |
| 75 | $18,914 | $14,548 | $33,463 | $6,470,387 |
| 76 | $18,872 | $14,591 | $33,463 | $6,455,796 |
| 77 | $18,829 | $14,633 | $33,463 | $6,441,162 |
| 78 | $18,787 | $14,676 | $33,463 | $6,426,486 |
| 79 | $18,744 | $14,719 | $33,463 | $6,411,767 |
| 80 | $18,701 | $14,762 | $33,463 | $6,397,006 |
| 81 | $18,658 | $14,805 | $33,463 | $6,382,201 |
| 82 | $18,615 | $14,848 | $33,463 | $6,367,353 |
| 83 | $18,571 | $14,891 | $33,463 | $6,352,461 |
| 84 | $18,528 | $14,935 | $33,463 | $6,337,526 |
$401,554
$225,175
$176,379
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $18,484 | $14,978 | $33,463 | $6,322,548 |
| 86 | $18,441 | $15,022 | $33,463 | $6,307,526 |
| 87 | $18,397 | $15,066 | $33,463 | $6,292,460 |
| 88 | $18,353 | $15,110 | $33,463 | $6,277,350 |
| 89 | $18,309 | $15,154 | $33,463 | $6,262,197 |
| 90 | $18,265 | $15,198 | $33,463 | $6,246,998 |
| 91 | $18,220 | $15,242 | $33,463 | $6,231,756 |
| 92 | $18,176 | $15,287 | $33,463 | $6,216,469 |
| 93 | $18,131 | $15,331 | $33,463 | $6,201,138 |
| 94 | $18,087 | $15,376 | $33,463 | $6,185,762 |
| 95 | $18,042 | $15,421 | $33,463 | $6,170,341 |
| 96 | $17,997 | $15,466 | $33,463 | $6,154,875 |
$401,554
$218,902
$182,652
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $17,952 | $15,511 | $33,463 | $6,139,364 |
| 98 | $17,906 | $15,556 | $33,463 | $6,123,807 |
| 99 | $17,861 | $15,602 | $33,463 | $6,108,205 |
| 100 | $17,816 | $15,647 | $33,463 | $6,092,558 |
| 101 | $17,770 | $15,693 | $33,463 | $6,076,865 |
| 102 | $17,724 | $15,739 | $33,463 | $6,061,127 |
| 103 | $17,678 | $15,785 | $33,463 | $6,045,342 |
| 104 | $17,632 | $15,831 | $33,463 | $6,029,512 |
| 105 | $17,586 | $15,877 | $33,463 | $6,013,635 |
| 106 | $17,540 | $15,923 | $33,463 | $5,997,712 |
| 107 | $17,493 | $15,969 | $33,463 | $5,981,742 |
| 108 | $17,447 | $16,016 | $33,463 | $5,965,726 |
$401,554
$212,406
$189,148
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $17,400 | $16,063 | $33,463 | $5,949,664 |
| 110 | $17,353 | $16,110 | $33,463 | $5,933,554 |
| 111 | $17,306 | $16,157 | $33,463 | $5,917,397 |
| 112 | $17,259 | $16,204 | $33,463 | $5,901,194 |
| 113 | $17,212 | $16,251 | $33,463 | $5,884,943 |
| 114 | $17,164 | $16,298 | $33,463 | $5,868,644 |
| 115 | $17,117 | $16,346 | $33,463 | $5,852,298 |
| 116 | $17,069 | $16,394 | $33,463 | $5,835,905 |
| 117 | $17,021 | $16,441 | $33,463 | $5,819,463 |
| 118 | $16,973 | $16,489 | $33,463 | $5,802,974 |
| 119 | $16,925 | $16,537 | $33,463 | $5,786,436 |
| 120 | $16,877 | $16,586 | $33,463 | $5,769,851 |
$401,554
$205,678
$195,876
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $16,829 | $16,634 | $33,463 | $5,753,217 |
| 122 | $16,780 | $16,683 | $33,463 | $5,736,534 |
| 123 | $16,732 | $16,731 | $33,463 | $5,719,803 |
| 124 | $16,683 | $16,780 | $33,463 | $5,703,023 |
| 125 | $16,634 | $16,829 | $33,463 | $5,686,194 |
| 126 | $16,585 | $16,878 | $33,463 | $5,669,316 |
| 127 | $16,536 | $16,927 | $33,463 | $5,652,388 |
| 128 | $16,486 | $16,977 | $33,463 | $5,635,412 |
| 129 | $16,437 | $17,026 | $33,463 | $5,618,386 |
| 130 | $16,387 | $17,076 | $33,463 | $5,601,310 |
| 131 | $16,337 | $17,126 | $33,463 | $5,584,184 |
| 132 | $16,287 | $17,176 | $33,463 | $5,567,008 |
$401,554
$198,711
$202,842
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $16,237 | $17,226 | $33,463 | $5,549,783 |
| 134 | $16,187 | $17,276 | $33,463 | $5,532,507 |
| 135 | $16,136 | $17,326 | $33,463 | $5,515,180 |
| 136 | $16,086 | $17,377 | $33,463 | $5,497,804 |
| 137 | $16,035 | $17,428 | $33,463 | $5,480,376 |
| 138 | $15,984 | $17,478 | $33,463 | $5,462,898 |
| 139 | $15,933 | $17,529 | $33,463 | $5,445,368 |
| 140 | $15,882 | $17,580 | $33,463 | $5,427,788 |
| 141 | $15,831 | $17,632 | $33,463 | $5,410,156 |
| 142 | $15,780 | $17,683 | $33,463 | $5,392,473 |
| 143 | $15,728 | $17,735 | $33,463 | $5,374,738 |
| 144 | $15,676 | $17,786 | $33,463 | $5,356,952 |
$401,554
$191,497
$210,057
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,624 | $17,838 | $33,463 | $5,339,113 |
| 146 | $15,572 | $17,890 | $33,463 | $5,321,223 |
| 147 | $15,520 | $17,943 | $33,463 | $5,303,280 |
| 148 | $15,468 | $17,995 | $33,463 | $5,285,285 |
| 149 | $15,415 | $18,047 | $33,463 | $5,267,238 |
| 150 | $15,363 | $18,100 | $33,463 | $5,249,138 |
| 151 | $15,310 | $18,153 | $33,463 | $5,230,985 |
| 152 | $15,257 | $18,206 | $33,463 | $5,212,779 |
| 153 | $15,204 | $18,259 | $33,463 | $5,194,520 |
| 154 | $15,151 | $18,312 | $33,463 | $5,176,208 |
| 155 | $15,097 | $18,366 | $33,463 | $5,157,843 |
| 156 | $15,044 | $18,419 | $33,463 | $5,139,424 |
$401,554
$184,026
$217,528
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $14,990 | $18,473 | $33,463 | $5,120,951 |
| 158 | $14,936 | $18,527 | $33,463 | $5,102,424 |
| 159 | $14,882 | $18,581 | $33,463 | $5,083,843 |
| 160 | $14,828 | $18,635 | $33,463 | $5,065,208 |
| 161 | $14,774 | $18,689 | $33,463 | $5,046,519 |
| 162 | $14,719 | $18,744 | $33,463 | $5,027,775 |
| 163 | $14,664 | $18,798 | $33,463 | $5,008,977 |
| 164 | $14,610 | $18,853 | $33,463 | $4,990,124 |
| 165 | $14,555 | $18,908 | $33,463 | $4,971,215 |
| 166 | $14,499 | $18,963 | $33,463 | $4,952,252 |
| 167 | $14,444 | $19,019 | $33,463 | $4,933,233 |
| 168 | $14,389 | $19,074 | $33,463 | $4,914,159 |
$401,554
$176,289
$225,265
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $14,333 | $19,130 | $33,463 | $4,895,029 |
| 170 | $14,277 | $19,186 | $33,463 | $4,875,843 |
| 171 | $14,221 | $19,242 | $33,463 | $4,856,602 |
| 172 | $14,165 | $19,298 | $33,463 | $4,837,304 |
| 173 | $14,109 | $19,354 | $33,463 | $4,817,950 |
| 174 | $14,052 | $19,410 | $33,463 | $4,798,540 |
| 175 | $13,996 | $19,467 | $33,463 | $4,779,073 |
| 176 | $13,939 | $19,524 | $33,463 | $4,759,549 |
| 177 | $13,882 | $19,581 | $33,463 | $4,739,968 |
| 178 | $13,825 | $19,638 | $33,463 | $4,720,330 |
| 179 | $13,768 | $19,695 | $33,463 | $4,700,635 |
| 180 | $13,710 | $19,753 | $33,463 | $4,680,882 |
$401,554
$168,277
$233,277
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,653 | $19,810 | $33,463 | $4,661,072 |
| 182 | $13,595 | $19,868 | $33,463 | $4,641,204 |
| 183 | $13,537 | $19,926 | $33,463 | $4,621,278 |
| 184 | $13,479 | $19,984 | $33,463 | $4,601,294 |
| 185 | $13,420 | $20,042 | $33,463 | $4,581,252 |
| 186 | $13,362 | $20,101 | $33,463 | $4,561,151 |
| 187 | $13,303 | $20,159 | $33,463 | $4,540,991 |
| 188 | $13,245 | $20,218 | $33,463 | $4,520,773 |
| 189 | $13,186 | $20,277 | $33,463 | $4,500,496 |
| 190 | $13,126 | $20,336 | $33,463 | $4,480,159 |
| 191 | $13,067 | $20,396 | $33,463 | $4,459,764 |
| 192 | $13,008 | $20,455 | $33,463 | $4,439,309 |
$401,554
$159,980
$241,574
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $12,948 | $20,515 | $33,463 | $4,418,794 |
| 194 | $12,888 | $20,575 | $33,463 | $4,398,219 |
| 195 | $12,828 | $20,635 | $33,463 | $4,377,584 |
| 196 | $12,768 | $20,695 | $33,463 | $4,356,890 |
| 197 | $12,708 | $20,755 | $33,463 | $4,336,134 |
| 198 | $12,647 | $20,816 | $33,463 | $4,315,319 |
| 199 | $12,586 | $20,876 | $33,463 | $4,294,442 |
| 200 | $12,525 | $20,937 | $33,463 | $4,273,505 |
| 201 | $12,464 | $20,998 | $33,463 | $4,252,506 |
| 202 | $12,403 | $21,060 | $33,463 | $4,231,447 |
| 203 | $12,342 | $21,121 | $33,463 | $4,210,326 |
| 204 | $12,280 | $21,183 | $33,463 | $4,189,143 |
$401,554
$151,388
$250,166
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,218 | $21,244 | $33,463 | $4,167,898 |
| 206 | $12,156 | $21,306 | $33,463 | $4,146,592 |
| 207 | $12,094 | $21,369 | $33,463 | $4,125,223 |
| 208 | $12,032 | $21,431 | $33,463 | $4,103,793 |
| 209 | $11,969 | $21,493 | $33,463 | $4,082,299 |
| 210 | $11,907 | $21,556 | $33,463 | $4,060,743 |
| 211 | $11,844 | $21,619 | $33,463 | $4,039,124 |
| 212 | $11,781 | $21,682 | $33,463 | $4,017,442 |
| 213 | $11,718 | $21,745 | $33,463 | $3,995,697 |
| 214 | $11,654 | $21,809 | $33,463 | $3,973,888 |
| 215 | $11,591 | $21,872 | $33,463 | $3,952,016 |
| 216 | $11,527 | $21,936 | $33,463 | $3,930,080 |
$401,554
$142,490
$259,063
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,463 | $22,000 | $33,463 | $3,908,080 |
| 218 | $11,399 | $22,064 | $33,463 | $3,886,015 |
| 219 | $11,334 | $22,129 | $33,463 | $3,863,887 |
| 220 | $11,270 | $22,193 | $33,463 | $3,841,694 |
| 221 | $11,205 | $22,258 | $33,463 | $3,819,436 |
| 222 | $11,140 | $22,323 | $33,463 | $3,797,113 |
| 223 | $11,075 | $22,388 | $33,463 | $3,774,725 |
| 224 | $11,010 | $22,453 | $33,463 | $3,752,272 |
| 225 | $10,944 | $22,519 | $33,463 | $3,729,753 |
| 226 | $10,878 | $22,584 | $33,463 | $3,707,169 |
| 227 | $10,813 | $22,650 | $33,463 | $3,684,519 |
| 228 | $10,747 | $22,716 | $33,463 | $3,661,802 |
$401,554
$133,276
$268,277
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,680 | $22,783 | $33,463 | $3,639,020 |
| 230 | $10,614 | $22,849 | $33,463 | $3,616,171 |
| 231 | $10,547 | $22,916 | $33,463 | $3,593,255 |
| 232 | $10,480 | $22,982 | $33,463 | $3,570,273 |
| 233 | $10,413 | $23,050 | $33,463 | $3,547,223 |
| 234 | $10,346 | $23,117 | $33,463 | $3,524,106 |
| 235 | $10,279 | $23,184 | $33,463 | $3,500,922 |
| 236 | $10,211 | $23,252 | $33,463 | $3,477,670 |
| 237 | $10,143 | $23,320 | $33,463 | $3,454,351 |
| 238 | $10,075 | $23,388 | $33,463 | $3,430,963 |
| 239 | $10,007 | $23,456 | $33,463 | $3,407,507 |
| 240 | $9,939 | $23,524 | $33,463 | $3,383,983 |
$401,554
$123,735
$277,819
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,870 | $23,593 | $33,463 | $3,360,390 |
| 242 | $9,801 | $23,662 | $33,463 | $3,336,729 |
| 243 | $9,732 | $23,731 | $33,463 | $3,312,998 |
| 244 | $9,663 | $23,800 | $33,463 | $3,289,198 |
| 245 | $9,593 | $23,869 | $33,463 | $3,265,329 |
| 246 | $9,524 | $23,939 | $33,463 | $3,241,390 |
| 247 | $9,454 | $24,009 | $33,463 | $3,217,381 |
| 248 | $9,384 | $24,079 | $33,463 | $3,193,302 |
| 249 | $9,314 | $24,149 | $33,463 | $3,169,153 |
| 250 | $9,243 | $24,219 | $33,463 | $3,144,934 |
| 251 | $9,173 | $24,290 | $33,463 | $3,120,644 |
| 252 | $9,102 | $24,361 | $33,463 | $3,096,283 |
$401,554
$113,853
$287,700
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,031 | $24,432 | $33,463 | $3,071,851 |
| 254 | $8,960 | $24,503 | $33,463 | $3,047,347 |
| 255 | $8,888 | $24,575 | $33,463 | $3,022,773 |
| 256 | $8,816 | $24,646 | $33,463 | $2,998,126 |
| 257 | $8,745 | $24,718 | $33,463 | $2,973,408 |
| 258 | $8,672 | $24,790 | $33,463 | $2,948,618 |
| 259 | $8,600 | $24,863 | $33,463 | $2,923,755 |
| 260 | $8,528 | $24,935 | $33,463 | $2,898,820 |
| 261 | $8,455 | $25,008 | $33,463 | $2,873,812 |
| 262 | $8,382 | $25,081 | $33,463 | $2,848,731 |
| 263 | $8,309 | $25,154 | $33,463 | $2,823,577 |
| 264 | $8,235 | $25,227 | $33,463 | $2,798,350 |
$401,554
$103,621
$297,933
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,162 | $25,301 | $33,463 | $2,773,049 |
| 266 | $8,088 | $25,375 | $33,463 | $2,747,674 |
| 267 | $8,014 | $25,449 | $33,463 | $2,722,225 |
| 268 | $7,940 | $25,523 | $33,463 | $2,696,702 |
| 269 | $7,865 | $25,597 | $33,463 | $2,671,105 |
| 270 | $7,791 | $25,672 | $33,463 | $2,645,433 |
| 271 | $7,716 | $25,747 | $33,463 | $2,619,686 |
| 272 | $7,641 | $25,822 | $33,463 | $2,593,864 |
| 273 | $7,565 | $25,897 | $33,463 | $2,567,966 |
| 274 | $7,490 | $25,973 | $33,463 | $2,541,993 |
| 275 | $7,414 | $26,049 | $33,463 | $2,515,945 |
| 276 | $7,338 | $26,125 | $33,463 | $2,489,820 |
$401,554
$93,024
$308,530
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,262 | $26,201 | $33,463 | $2,463,619 |
| 278 | $7,186 | $26,277 | $33,463 | $2,437,342 |
| 279 | $7,109 | $26,354 | $33,463 | $2,410,988 |
| 280 | $7,032 | $26,431 | $33,463 | $2,384,557 |
| 281 | $6,955 | $26,508 | $33,463 | $2,358,049 |
| 282 | $6,878 | $26,585 | $33,463 | $2,331,464 |
| 283 | $6,800 | $26,663 | $33,463 | $2,304,802 |
| 284 | $6,722 | $26,740 | $33,463 | $2,278,061 |
| 285 | $6,644 | $26,818 | $33,463 | $2,251,243 |
| 286 | $6,566 | $26,897 | $33,463 | $2,224,346 |
| 287 | $6,488 | $26,975 | $33,463 | $2,197,371 |
| 288 | $6,409 | $27,054 | $33,463 | $2,170,317 |
$401,554
$82,051
$319,503
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,330 | $27,133 | $33,463 | $2,143,184 |
| 290 | $6,251 | $27,212 | $33,463 | $2,115,972 |
| 291 | $6,172 | $27,291 | $33,463 | $2,088,681 |
| 292 | $6,092 | $27,371 | $33,463 | $2,061,310 |
| 293 | $6,012 | $27,451 | $33,463 | $2,033,860 |
| 294 | $5,932 | $27,531 | $33,463 | $2,006,329 |
| 295 | $5,852 | $27,611 | $33,463 | $1,978,718 |
| 296 | $5,771 | $27,692 | $33,463 | $1,951,026 |
| 297 | $5,690 | $27,772 | $33,463 | $1,923,254 |
| 298 | $5,609 | $27,853 | $33,463 | $1,895,401 |
| 299 | $5,528 | $27,935 | $33,463 | $1,867,466 |
| 300 | $5,447 | $28,016 | $33,463 | $1,839,450 |
$401,554
$70,687
$330,867
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,365 | $28,098 | $33,463 | $1,811,353 |
| 302 | $5,283 | $28,180 | $33,463 | $1,783,173 |
| 303 | $5,201 | $28,262 | $33,463 | $1,754,911 |
| 304 | $5,118 | $28,344 | $33,463 | $1,726,567 |
| 305 | $5,036 | $28,427 | $33,463 | $1,698,140 |
| 306 | $4,953 | $28,510 | $33,463 | $1,669,630 |
| 307 | $4,870 | $28,593 | $33,463 | $1,641,037 |
| 308 | $4,786 | $28,676 | $33,463 | $1,612,360 |
| 309 | $4,703 | $28,760 | $33,463 | $1,583,600 |
| 310 | $4,619 | $28,844 | $33,463 | $1,554,756 |
| 311 | $4,535 | $28,928 | $33,463 | $1,525,828 |
| 312 | $4,450 | $29,012 | $33,463 | $1,496,816 |
$401,554
$58,919
$342,635
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,366 | $29,097 | $33,463 | $1,467,718 |
| 314 | $4,281 | $29,182 | $33,463 | $1,438,536 |
| 315 | $4,196 | $29,267 | $33,463 | $1,409,269 |
| 316 | $4,110 | $29,352 | $33,463 | $1,379,917 |
| 317 | $4,025 | $29,438 | $33,463 | $1,350,479 |
| 318 | $3,939 | $29,524 | $33,463 | $1,320,955 |
| 319 | $3,853 | $29,610 | $33,463 | $1,291,345 |
| 320 | $3,766 | $29,696 | $33,463 | $1,261,649 |
| 321 | $3,680 | $29,783 | $33,463 | $1,231,866 |
| 322 | $3,593 | $29,870 | $33,463 | $1,201,996 |
| 323 | $3,506 | $29,957 | $33,463 | $1,172,039 |
| 324 | $3,418 | $30,044 | $33,463 | $1,141,994 |
$401,554
$46,733
$354,821
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,331 | $30,132 | $33,463 | $1,111,862 |
| 326 | $3,243 | $30,220 | $33,463 | $1,081,643 |
| 327 | $3,155 | $30,308 | $33,463 | $1,051,334 |
| 328 | $3,066 | $30,396 | $33,463 | $1,020,938 |
| 329 | $2,978 | $30,485 | $33,463 | $990,453 |
| 330 | $2,889 | $30,574 | $33,463 | $959,879 |
| 331 | $2,800 | $30,663 | $33,463 | $929,216 |
| 332 | $2,710 | $30,753 | $33,463 | $898,463 |
| 333 | $2,621 | $30,842 | $33,463 | $867,621 |
| 334 | $2,531 | $30,932 | $33,463 | $836,689 |
| 335 | $2,440 | $31,022 | $33,463 | $805,666 |
| 336 | $2,350 | $31,113 | $33,463 | $774,553 |
$401,554
$34,113
$367,441
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,259 | $31,204 | $33,463 | $743,350 |
| 338 | $2,168 | $31,295 | $33,463 | $712,055 |
| 339 | $2,077 | $31,386 | $33,463 | $680,669 |
| 340 | $1,985 | $31,478 | $33,463 | $649,191 |
| 341 | $1,893 | $31,569 | $33,463 | $617,622 |
| 342 | $1,801 | $31,661 | $33,463 | $585,961 |
| 343 | $1,709 | $31,754 | $33,463 | $554,207 |
| 344 | $1,616 | $31,846 | $33,463 | $522,360 |
| 345 | $1,524 | $31,939 | $33,463 | $490,421 |
| 346 | $1,430 | $32,032 | $33,463 | $458,389 |
| 347 | $1,337 | $32,126 | $33,463 | $426,263 |
| 348 | $1,243 | $32,220 | $33,463 | $394,043 |
$401,554
$21,044
$380,510
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,149 | $32,314 | $33,463 | $361,730 |
| 350 | $1,055 | $32,408 | $33,463 | $329,322 |
| 351 | $961 | $32,502 | $33,463 | $296,820 |
| 352 | $866 | $32,597 | $33,463 | $264,223 |
| 353 | $771 | $32,692 | $33,463 | $231,531 |
| 354 | $675 | $32,788 | $33,463 | $198,743 |
| 355 | $580 | $32,883 | $33,463 | $165,860 |
| 356 | $484 | $32,979 | $33,463 | $132,881 |
| 357 | $388 | $33,075 | $33,463 | $99,806 |
| 358 | $291 | $33,172 | $33,463 | $66,634 |
| 359 | $194 | $33,268 | $33,463 | $33,365 |
| 360 | $97 | $33,365 | $33,463 | $0 |
$401,554
$7,510
$394,043
支出一覽
最低每月入息要求
訂閱我們
訂閱我們獲取更多筍盤資訊或買樓知識。