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
$850 萬
$730 萬
$880 萬
$700 萬
552 呎
@15,036
759 呎
@10,935
$830 萬
$750 萬
634 呎
@11,987
868 呎
@8,756
$760 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $46,216 | $35,513 | $29,102 | $24,837 |
| 1.500 | $47,934 | $37,262 | $30,883 | $26,650 |
| 2.000 | $49,692 | $39,064 | $32,730 | $28,542 |
| 2.500 | $51,489 | $40,919 | $34,642 | $30,511 |
| 3.000 | $53,327 | $42,826 | $36,619 | $32,556 |
| 3.375 | $54,730 | $44,290 | $38,142 | $34,139 |
| 3.500 | $55,203 | $44,784 | $38,658 | $34,675 |
| 4.000 | $57,119 | $46,794 | $40,760 | $36,866 |
| 4.500 | $59,073 | $48,853 | $42,921 | $39,126 |
| 5.000 | $61,065 | $50,962 | $45,142 | $41,453 |
| 5.500 | $63,095 | $53,119 | $47,420 | $43,845 |
| 6.000 | $65,163 | $55,323 | $49,753 | $46,297 |
每月供款$34,139
30年
$7,722,000
$4,567,921
$12,289,921
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $21,718 | $12,421 | $34,139 | $7,709,579 |
| 2 | $21,683 | $12,455 | $34,139 | $7,697,124 |
| 3 | $21,648 | $12,491 | $34,139 | $7,684,633 |
| 4 | $21,613 | $12,526 | $34,139 | $7,672,108 |
| 5 | $21,578 | $12,561 | $34,139 | $7,659,547 |
| 6 | $21,542 | $12,596 | $34,139 | $7,646,951 |
| 7 | $21,507 | $12,632 | $34,139 | $7,634,319 |
| 8 | $21,472 | $12,667 | $34,139 | $7,621,652 |
| 9 | $21,436 | $12,703 | $34,139 | $7,608,949 |
| 10 | $21,400 | $12,738 | $34,139 | $7,596,211 |
| 11 | $21,364 | $12,774 | $34,139 | $7,583,436 |
| 12 | $21,328 | $12,810 | $34,139 | $7,570,626 |
$409,664
$258,290
$151,374
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $21,292 | $12,846 | $34,139 | $7,557,780 |
| 14 | $21,256 | $12,882 | $34,139 | $7,544,897 |
| 15 | $21,220 | $12,919 | $34,139 | $7,531,979 |
| 16 | $21,184 | $12,955 | $34,139 | $7,519,024 |
| 17 | $21,147 | $12,991 | $34,139 | $7,506,032 |
| 18 | $21,111 | $13,028 | $34,139 | $7,493,004 |
| 19 | $21,074 | $13,065 | $34,139 | $7,479,940 |
| 20 | $21,037 | $13,101 | $34,139 | $7,466,839 |
| 21 | $21,000 | $13,138 | $34,139 | $7,453,700 |
| 22 | $20,964 | $13,175 | $34,139 | $7,440,525 |
| 23 | $20,926 | $13,212 | $34,139 | $7,427,313 |
| 24 | $20,889 | $13,249 | $34,139 | $7,414,064 |
$409,664
$253,102
$156,562
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $20,852 | $13,287 | $34,139 | $7,400,777 |
| 26 | $20,815 | $13,324 | $34,139 | $7,387,453 |
| 27 | $20,777 | $13,361 | $34,139 | $7,374,092 |
| 28 | $20,740 | $13,399 | $34,139 | $7,360,693 |
| 29 | $20,702 | $13,437 | $34,139 | $7,347,256 |
| 30 | $20,664 | $13,475 | $34,139 | $7,333,781 |
| 31 | $20,626 | $13,512 | $34,139 | $7,320,269 |
| 32 | $20,588 | $13,550 | $34,139 | $7,306,719 |
| 33 | $20,550 | $13,589 | $34,139 | $7,293,130 |
| 34 | $20,512 | $13,627 | $34,139 | $7,279,503 |
| 35 | $20,474 | $13,665 | $34,139 | $7,265,838 |
| 36 | $20,435 | $13,703 | $34,139 | $7,252,135 |
$409,664
$247,735
$161,929
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $20,397 | $13,742 | $34,139 | $7,238,393 |
| 38 | $20,358 | $13,781 | $34,139 | $7,224,612 |
| 39 | $20,319 | $13,819 | $34,139 | $7,210,793 |
| 40 | $20,280 | $13,858 | $34,139 | $7,196,934 |
| 41 | $20,241 | $13,897 | $34,139 | $7,183,037 |
| 42 | $20,202 | $13,936 | $34,139 | $7,169,101 |
| 43 | $20,163 | $13,976 | $34,139 | $7,155,125 |
| 44 | $20,124 | $14,015 | $34,139 | $7,141,110 |
| 45 | $20,084 | $14,054 | $34,139 | $7,127,056 |
| 46 | $20,045 | $14,094 | $34,139 | $7,112,962 |
| 47 | $20,005 | $14,133 | $34,139 | $7,098,828 |
| 48 | $19,965 | $14,173 | $34,139 | $7,084,655 |
$409,664
$242,185
$167,479
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $19,926 | $14,213 | $34,139 | $7,070,442 |
| 50 | $19,886 | $14,253 | $34,139 | $7,056,189 |
| 51 | $19,846 | $14,293 | $34,139 | $7,041,896 |
| 52 | $19,805 | $14,333 | $34,139 | $7,027,563 |
| 53 | $19,765 | $14,374 | $34,139 | $7,013,189 |
| 54 | $19,725 | $14,414 | $34,139 | $6,998,775 |
| 55 | $19,684 | $14,455 | $34,139 | $6,984,320 |
| 56 | $19,643 | $14,495 | $34,139 | $6,969,825 |
| 57 | $19,603 | $14,536 | $34,139 | $6,955,289 |
| 58 | $19,562 | $14,577 | $34,139 | $6,940,712 |
| 59 | $19,521 | $14,618 | $34,139 | $6,926,094 |
| 60 | $19,480 | $14,659 | $34,139 | $6,911,435 |
$409,664
$236,444
$173,220
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $19,438 | $14,700 | $34,139 | $6,896,735 |
| 62 | $19,397 | $14,742 | $34,139 | $6,881,993 |
| 63 | $19,356 | $14,783 | $34,139 | $6,867,210 |
| 64 | $19,314 | $14,825 | $34,139 | $6,852,386 |
| 65 | $19,272 | $14,866 | $34,139 | $6,837,519 |
| 66 | $19,231 | $14,908 | $34,139 | $6,822,611 |
| 67 | $19,189 | $14,950 | $34,139 | $6,807,661 |
| 68 | $19,147 | $14,992 | $34,139 | $6,792,669 |
| 69 | $19,104 | $15,034 | $34,139 | $6,777,635 |
| 70 | $19,062 | $15,077 | $34,139 | $6,762,558 |
| 71 | $19,020 | $15,119 | $34,139 | $6,747,439 |
| 72 | $18,977 | $15,161 | $34,139 | $6,732,278 |
$409,664
$230,506
$179,158
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $18,935 | $15,204 | $34,139 | $6,717,073 |
| 74 | $18,892 | $15,247 | $34,139 | $6,701,827 |
| 75 | $18,849 | $15,290 | $34,139 | $6,686,537 |
| 76 | $18,806 | $15,333 | $34,139 | $6,671,204 |
| 77 | $18,763 | $15,376 | $34,139 | $6,655,828 |
| 78 | $18,720 | $15,419 | $34,139 | $6,640,409 |
| 79 | $18,676 | $15,463 | $34,139 | $6,624,946 |
| 80 | $18,633 | $15,506 | $34,139 | $6,609,440 |
| 81 | $18,589 | $15,550 | $34,139 | $6,593,891 |
| 82 | $18,545 | $15,593 | $34,139 | $6,578,297 |
| 83 | $18,501 | $15,637 | $34,139 | $6,562,660 |
| 84 | $18,457 | $15,681 | $34,139 | $6,546,979 |
$409,664
$224,365
$185,299
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $18,413 | $15,725 | $34,139 | $6,531,254 |
| 86 | $18,369 | $15,770 | $34,139 | $6,515,484 |
| 87 | $18,325 | $15,814 | $34,139 | $6,499,670 |
| 88 | $18,280 | $15,858 | $34,139 | $6,483,812 |
| 89 | $18,236 | $15,903 | $34,139 | $6,467,909 |
| 90 | $18,191 | $15,948 | $34,139 | $6,451,961 |
| 91 | $18,146 | $15,993 | $34,139 | $6,435,969 |
| 92 | $18,101 | $16,038 | $34,139 | $6,419,931 |
| 93 | $18,056 | $16,083 | $34,139 | $6,403,849 |
| 94 | $18,011 | $16,128 | $34,139 | $6,387,721 |
| 95 | $17,965 | $16,173 | $34,139 | $6,371,548 |
| 96 | $17,920 | $16,219 | $34,139 | $6,355,329 |
$409,664
$218,014
$191,650
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $17,874 | $16,264 | $34,139 | $6,339,065 |
| 98 | $17,829 | $16,310 | $34,139 | $6,322,755 |
| 99 | $17,783 | $16,356 | $34,139 | $6,306,399 |
| 100 | $17,737 | $16,402 | $34,139 | $6,289,997 |
| 101 | $17,691 | $16,448 | $34,139 | $6,273,549 |
| 102 | $17,644 | $16,494 | $34,139 | $6,257,054 |
| 103 | $17,598 | $16,541 | $34,139 | $6,240,514 |
| 104 | $17,551 | $16,587 | $34,139 | $6,223,926 |
| 105 | $17,505 | $16,634 | $34,139 | $6,207,293 |
| 106 | $17,458 | $16,681 | $34,139 | $6,190,612 |
| 107 | $17,411 | $16,728 | $34,139 | $6,173,884 |
| 108 | $17,364 | $16,775 | $34,139 | $6,157,110 |
$409,664
$211,445
$198,219
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $17,317 | $16,822 | $34,139 | $6,140,288 |
| 110 | $17,270 | $16,869 | $34,139 | $6,123,419 |
| 111 | $17,222 | $16,917 | $34,139 | $6,106,502 |
| 112 | $17,175 | $16,964 | $34,139 | $6,089,538 |
| 113 | $17,127 | $17,012 | $34,139 | $6,072,526 |
| 114 | $17,079 | $17,060 | $34,139 | $6,055,467 |
| 115 | $17,031 | $17,108 | $34,139 | $6,038,359 |
| 116 | $16,983 | $17,156 | $34,139 | $6,021,203 |
| 117 | $16,935 | $17,204 | $34,139 | $6,003,999 |
| 118 | $16,886 | $17,252 | $34,139 | $5,986,747 |
| 119 | $16,838 | $17,301 | $34,139 | $5,969,446 |
| 120 | $16,789 | $17,350 | $34,139 | $5,952,096 |
$409,664
$204,650
$205,014
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $16,740 | $17,398 | $34,139 | $5,934,698 |
| 122 | $16,691 | $17,447 | $34,139 | $5,917,250 |
| 123 | $16,642 | $17,496 | $34,139 | $5,899,754 |
| 124 | $16,593 | $17,546 | $34,139 | $5,882,208 |
| 125 | $16,544 | $17,595 | $34,139 | $5,864,613 |
| 126 | $16,494 | $17,644 | $34,139 | $5,846,969 |
| 127 | $16,445 | $17,694 | $34,139 | $5,829,275 |
| 128 | $16,395 | $17,744 | $34,139 | $5,811,531 |
| 129 | $16,345 | $17,794 | $34,139 | $5,793,737 |
| 130 | $16,295 | $17,844 | $34,139 | $5,775,894 |
| 131 | $16,245 | $17,894 | $34,139 | $5,758,000 |
| 132 | $16,194 | $17,944 | $34,139 | $5,740,055 |
$409,664
$197,623
$212,041
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $16,144 | $17,995 | $34,139 | $5,722,061 |
| 134 | $16,093 | $18,045 | $34,139 | $5,704,015 |
| 135 | $16,043 | $18,096 | $34,139 | $5,685,919 |
| 136 | $15,992 | $18,147 | $34,139 | $5,667,772 |
| 137 | $15,941 | $18,198 | $34,139 | $5,649,574 |
| 138 | $15,889 | $18,249 | $34,139 | $5,631,325 |
| 139 | $15,838 | $18,301 | $34,139 | $5,613,024 |
| 140 | $15,787 | $18,352 | $34,139 | $5,594,672 |
| 141 | $15,735 | $18,404 | $34,139 | $5,576,268 |
| 142 | $15,683 | $18,455 | $34,139 | $5,557,813 |
| 143 | $15,631 | $18,507 | $34,139 | $5,539,306 |
| 144 | $15,579 | $18,559 | $34,139 | $5,520,746 |
$409,664
$190,355
$219,309
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,527 | $18,612 | $34,139 | $5,502,135 |
| 146 | $15,475 | $18,664 | $34,139 | $5,483,471 |
| 147 | $15,422 | $18,716 | $34,139 | $5,464,754 |
| 148 | $15,370 | $18,769 | $34,139 | $5,445,985 |
| 149 | $15,317 | $18,822 | $34,139 | $5,427,164 |
| 150 | $15,264 | $18,875 | $34,139 | $5,408,289 |
| 151 | $15,211 | $18,928 | $34,139 | $5,389,361 |
| 152 | $15,158 | $18,981 | $34,139 | $5,370,380 |
| 153 | $15,104 | $19,034 | $34,139 | $5,351,345 |
| 154 | $15,051 | $19,088 | $34,139 | $5,332,257 |
| 155 | $14,997 | $19,142 | $34,139 | $5,313,116 |
| 156 | $14,943 | $19,196 | $34,139 | $5,293,920 |
$409,664
$182,838
$226,826
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $14,889 | $19,250 | $34,139 | $5,274,671 |
| 158 | $14,835 | $19,304 | $34,139 | $5,255,367 |
| 159 | $14,781 | $19,358 | $34,139 | $5,236,009 |
| 160 | $14,726 | $19,412 | $34,139 | $5,216,597 |
| 161 | $14,672 | $19,467 | $34,139 | $5,197,130 |
| 162 | $14,617 | $19,522 | $34,139 | $5,177,608 |
| 163 | $14,562 | $19,577 | $34,139 | $5,158,031 |
| 164 | $14,507 | $19,632 | $34,139 | $5,138,400 |
| 165 | $14,452 | $19,687 | $34,139 | $5,118,713 |
| 166 | $14,396 | $19,742 | $34,139 | $5,098,970 |
| 167 | $14,341 | $19,798 | $34,139 | $5,079,173 |
| 168 | $14,285 | $19,853 | $34,139 | $5,059,319 |
$409,664
$175,063
$234,601
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $14,229 | $19,909 | $34,139 | $5,039,410 |
| 170 | $14,173 | $19,965 | $34,139 | $5,019,444 |
| 171 | $14,117 | $20,021 | $34,139 | $4,999,423 |
| 172 | $14,061 | $20,078 | $34,139 | $4,979,345 |
| 173 | $14,004 | $20,134 | $34,139 | $4,959,211 |
| 174 | $13,948 | $20,191 | $34,139 | $4,939,020 |
| 175 | $13,891 | $20,248 | $34,139 | $4,918,772 |
| 176 | $13,834 | $20,305 | $34,139 | $4,898,468 |
| 177 | $13,777 | $20,362 | $34,139 | $4,878,106 |
| 178 | $13,720 | $20,419 | $34,139 | $4,857,687 |
| 179 | $13,662 | $20,476 | $34,139 | $4,837,211 |
| 180 | $13,605 | $20,534 | $34,139 | $4,816,676 |
$409,664
$167,021
$242,643
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,547 | $20,592 | $34,139 | $4,796,085 |
| 182 | $13,489 | $20,650 | $34,139 | $4,775,435 |
| 183 | $13,431 | $20,708 | $34,139 | $4,754,727 |
| 184 | $13,373 | $20,766 | $34,139 | $4,733,961 |
| 185 | $13,314 | $20,824 | $34,139 | $4,713,137 |
| 186 | $13,256 | $20,883 | $34,139 | $4,692,254 |
| 187 | $13,197 | $20,942 | $34,139 | $4,671,312 |
| 188 | $13,138 | $21,001 | $34,139 | $4,650,312 |
| 189 | $13,079 | $21,060 | $34,139 | $4,629,252 |
| 190 | $13,020 | $21,119 | $34,139 | $4,608,133 |
| 191 | $12,960 | $21,178 | $34,139 | $4,586,955 |
| 192 | $12,901 | $21,238 | $34,139 | $4,565,717 |
$409,664
$158,704
$250,960
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $12,841 | $21,298 | $34,139 | $4,544,419 |
| 194 | $12,781 | $21,357 | $34,139 | $4,523,062 |
| 195 | $12,721 | $21,418 | $34,139 | $4,501,644 |
| 196 | $12,661 | $21,478 | $34,139 | $4,480,166 |
| 197 | $12,600 | $21,538 | $34,139 | $4,458,628 |
| 198 | $12,540 | $21,599 | $34,139 | $4,437,029 |
| 199 | $12,479 | $21,660 | $34,139 | $4,415,370 |
| 200 | $12,418 | $21,720 | $34,139 | $4,393,650 |
| 201 | $12,357 | $21,782 | $34,139 | $4,371,868 |
| 202 | $12,296 | $21,843 | $34,139 | $4,350,025 |
| 203 | $12,234 | $21,904 | $34,139 | $4,328,121 |
| 204 | $12,173 | $21,966 | $34,139 | $4,306,155 |
$409,664
$150,102
$259,562
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,111 | $22,028 | $34,139 | $4,284,128 |
| 206 | $12,049 | $22,090 | $34,139 | $4,262,038 |
| 207 | $11,987 | $22,152 | $34,139 | $4,239,886 |
| 208 | $11,925 | $22,214 | $34,139 | $4,217,672 |
| 209 | $11,862 | $22,276 | $34,139 | $4,195,396 |
| 210 | $11,800 | $22,339 | $34,139 | $4,173,057 |
| 211 | $11,737 | $22,402 | $34,139 | $4,150,655 |
| 212 | $11,674 | $22,465 | $34,139 | $4,128,190 |
| 213 | $11,611 | $22,528 | $34,139 | $4,105,662 |
| 214 | $11,547 | $22,591 | $34,139 | $4,083,070 |
| 215 | $11,484 | $22,655 | $34,139 | $4,060,415 |
| 216 | $11,420 | $22,719 | $34,139 | $4,037,696 |
$409,664
$141,205
$268,459
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,356 | $22,783 | $34,139 | $4,014,914 |
| 218 | $11,292 | $22,847 | $34,139 | $3,992,067 |
| 219 | $11,228 | $22,911 | $34,139 | $3,969,156 |
| 220 | $11,163 | $22,975 | $34,139 | $3,946,181 |
| 221 | $11,099 | $23,040 | $34,139 | $3,923,141 |
| 222 | $11,034 | $23,105 | $34,139 | $3,900,036 |
| 223 | $10,969 | $23,170 | $34,139 | $3,876,866 |
| 224 | $10,904 | $23,235 | $34,139 | $3,853,631 |
| 225 | $10,838 | $23,300 | $34,139 | $3,830,331 |
| 226 | $10,773 | $23,366 | $34,139 | $3,806,965 |
| 227 | $10,707 | $23,432 | $34,139 | $3,783,533 |
| 228 | $10,641 | $23,497 | $34,139 | $3,760,036 |
$409,664
$132,003
$277,661
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,575 | $23,564 | $34,139 | $3,736,472 |
| 230 | $10,509 | $23,630 | $34,139 | $3,712,842 |
| 231 | $10,442 | $23,696 | $34,139 | $3,689,146 |
| 232 | $10,376 | $23,763 | $34,139 | $3,665,383 |
| 233 | $10,309 | $23,830 | $34,139 | $3,641,553 |
| 234 | $10,242 | $23,897 | $34,139 | $3,617,656 |
| 235 | $10,175 | $23,964 | $34,139 | $3,593,692 |
| 236 | $10,107 | $24,031 | $34,139 | $3,569,661 |
| 237 | $10,040 | $24,099 | $34,139 | $3,545,562 |
| 238 | $9,972 | $24,167 | $34,139 | $3,521,395 |
| 239 | $9,904 | $24,235 | $34,139 | $3,497,160 |
| 240 | $9,836 | $24,303 | $34,139 | $3,472,858 |
$409,664
$122,486
$287,178
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,767 | $24,371 | $34,139 | $3,448,486 |
| 242 | $9,699 | $24,440 | $34,139 | $3,424,047 |
| 243 | $9,630 | $24,509 | $34,139 | $3,399,538 |
| 244 | $9,561 | $24,577 | $34,139 | $3,374,961 |
| 245 | $9,492 | $24,647 | $34,139 | $3,350,314 |
| 246 | $9,423 | $24,716 | $34,139 | $3,325,598 |
| 247 | $9,353 | $24,785 | $34,139 | $3,300,813 |
| 248 | $9,284 | $24,855 | $34,139 | $3,275,957 |
| 249 | $9,214 | $24,925 | $34,139 | $3,251,032 |
| 250 | $9,144 | $24,995 | $34,139 | $3,226,037 |
| 251 | $9,073 | $25,065 | $34,139 | $3,200,972 |
| 252 | $9,003 | $25,136 | $34,139 | $3,175,836 |
$409,664
$112,642
$297,022
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,932 | $25,207 | $34,139 | $3,150,629 |
| 254 | $8,861 | $25,278 | $34,139 | $3,125,352 |
| 255 | $8,790 | $25,349 | $34,139 | $3,100,003 |
| 256 | $8,719 | $25,420 | $34,139 | $3,074,583 |
| 257 | $8,647 | $25,491 | $34,139 | $3,049,092 |
| 258 | $8,576 | $25,563 | $34,139 | $3,023,529 |
| 259 | $8,504 | $25,635 | $34,139 | $2,997,894 |
| 260 | $8,432 | $25,707 | $34,139 | $2,972,187 |
| 261 | $8,359 | $25,779 | $34,139 | $2,946,407 |
| 262 | $8,287 | $25,852 | $34,139 | $2,920,555 |
| 263 | $8,214 | $25,925 | $34,139 | $2,894,631 |
| 264 | $8,141 | $25,998 | $34,139 | $2,868,633 |
$409,664
$102,461
$307,203
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,068 | $26,071 | $34,139 | $2,842,563 |
| 266 | $7,995 | $26,144 | $34,139 | $2,816,419 |
| 267 | $7,921 | $26,217 | $34,139 | $2,790,201 |
| 268 | $7,847 | $26,291 | $34,139 | $2,763,910 |
| 269 | $7,773 | $26,365 | $34,139 | $2,737,545 |
| 270 | $7,699 | $26,439 | $34,139 | $2,711,105 |
| 271 | $7,625 | $26,514 | $34,139 | $2,684,592 |
| 272 | $7,550 | $26,588 | $34,139 | $2,658,003 |
| 273 | $7,476 | $26,663 | $34,139 | $2,631,340 |
| 274 | $7,401 | $26,738 | $34,139 | $2,604,602 |
| 275 | $7,325 | $26,813 | $34,139 | $2,577,789 |
| 276 | $7,250 | $26,889 | $34,139 | $2,550,901 |
$409,664
$91,931
$317,733
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,174 | $26,964 | $34,139 | $2,523,936 |
| 278 | $7,099 | $27,040 | $34,139 | $2,496,896 |
| 279 | $7,023 | $27,116 | $34,139 | $2,469,780 |
| 280 | $6,946 | $27,192 | $34,139 | $2,442,588 |
| 281 | $6,870 | $27,269 | $34,139 | $2,415,319 |
| 282 | $6,793 | $27,346 | $34,139 | $2,387,973 |
| 283 | $6,716 | $27,422 | $34,139 | $2,360,551 |
| 284 | $6,639 | $27,500 | $34,139 | $2,333,051 |
| 285 | $6,562 | $27,577 | $34,139 | $2,305,474 |
| 286 | $6,484 | $27,655 | $34,139 | $2,277,820 |
| 287 | $6,406 | $27,732 | $34,139 | $2,250,087 |
| 288 | $6,328 | $27,810 | $34,139 | $2,222,277 |
$409,664
$81,040
$328,624
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,250 | $27,889 | $34,139 | $2,194,388 |
| 290 | $6,172 | $27,967 | $34,139 | $2,166,421 |
| 291 | $6,093 | $28,046 | $34,139 | $2,138,376 |
| 292 | $6,014 | $28,124 | $34,139 | $2,110,251 |
| 293 | $5,935 | $28,204 | $34,139 | $2,082,048 |
| 294 | $5,856 | $28,283 | $34,139 | $2,053,765 |
| 295 | $5,776 | $28,362 | $34,139 | $2,025,402 |
| 296 | $5,696 | $28,442 | $34,139 | $1,996,960 |
| 297 | $5,616 | $28,522 | $34,139 | $1,968,438 |
| 298 | $5,536 | $28,602 | $34,139 | $1,939,836 |
| 299 | $5,456 | $28,683 | $34,139 | $1,911,153 |
| 300 | $5,375 | $28,764 | $34,139 | $1,882,389 |
$409,664
$69,776
$339,888
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,294 | $28,844 | $34,139 | $1,853,545 |
| 302 | $5,213 | $28,926 | $34,139 | $1,824,619 |
| 303 | $5,132 | $29,007 | $34,139 | $1,795,612 |
| 304 | $5,050 | $29,089 | $34,139 | $1,766,524 |
| 305 | $4,968 | $29,170 | $34,139 | $1,737,353 |
| 306 | $4,886 | $29,252 | $34,139 | $1,708,101 |
| 307 | $4,804 | $29,335 | $34,139 | $1,678,766 |
| 308 | $4,722 | $29,417 | $34,139 | $1,649,349 |
| 309 | $4,639 | $29,500 | $34,139 | $1,619,849 |
| 310 | $4,556 | $29,583 | $34,139 | $1,590,266 |
| 311 | $4,473 | $29,666 | $34,139 | $1,560,600 |
| 312 | $4,389 | $29,749 | $34,139 | $1,530,851 |
$409,664
$58,126
$351,538
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,306 | $29,833 | $34,139 | $1,501,018 |
| 314 | $4,222 | $29,917 | $34,139 | $1,471,101 |
| 315 | $4,137 | $30,001 | $34,139 | $1,441,100 |
| 316 | $4,053 | $30,086 | $34,139 | $1,411,014 |
| 317 | $3,968 | $30,170 | $34,139 | $1,380,844 |
| 318 | $3,884 | $30,255 | $34,139 | $1,350,589 |
| 319 | $3,799 | $30,340 | $34,139 | $1,320,249 |
| 320 | $3,713 | $30,425 | $34,139 | $1,289,823 |
| 321 | $3,628 | $30,511 | $34,139 | $1,259,312 |
| 322 | $3,542 | $30,597 | $34,139 | $1,228,715 |
| 323 | $3,456 | $30,683 | $34,139 | $1,198,032 |
| 324 | $3,369 | $30,769 | $34,139 | $1,167,263 |
$409,664
$46,076
$363,588
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,283 | $30,856 | $34,139 | $1,136,407 |
| 326 | $3,196 | $30,943 | $34,139 | $1,105,465 |
| 327 | $3,109 | $31,030 | $34,139 | $1,074,435 |
| 328 | $3,022 | $31,117 | $34,139 | $1,043,318 |
| 329 | $2,934 | $31,204 | $34,139 | $1,012,114 |
| 330 | $2,847 | $31,292 | $34,139 | $980,822 |
| 331 | $2,759 | $31,380 | $34,139 | $949,442 |
| 332 | $2,670 | $31,468 | $34,139 | $917,974 |
| 333 | $2,582 | $31,557 | $34,139 | $886,417 |
| 334 | $2,493 | $31,646 | $34,139 | $854,771 |
| 335 | $2,404 | $31,735 | $34,139 | $823,036 |
| 336 | $2,315 | $31,824 | $34,139 | $791,213 |
$409,664
$33,613
$376,051
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,225 | $31,913 | $34,139 | $759,299 |
| 338 | $2,136 | $32,003 | $34,139 | $727,296 |
| 339 | $2,046 | $32,093 | $34,139 | $695,203 |
| 340 | $1,955 | $32,183 | $34,139 | $663,019 |
| 341 | $1,865 | $32,274 | $34,139 | $630,746 |
| 342 | $1,774 | $32,365 | $34,139 | $598,381 |
| 343 | $1,683 | $32,456 | $34,139 | $565,925 |
| 344 | $1,592 | $32,547 | $34,139 | $533,378 |
| 345 | $1,500 | $32,639 | $34,139 | $500,740 |
| 346 | $1,408 | $32,730 | $34,139 | $468,009 |
| 347 | $1,316 | $32,822 | $34,139 | $435,187 |
| 348 | $1,224 | $32,915 | $34,139 | $402,272 |
$409,664
$20,724
$388,940
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,131 | $33,007 | $34,139 | $369,265 |
| 350 | $1,039 | $33,100 | $34,139 | $336,165 |
| 351 | $945 | $33,193 | $34,139 | $302,972 |
| 352 | $852 | $33,287 | $34,139 | $269,685 |
| 353 | $758 | $33,380 | $34,139 | $236,305 |
| 354 | $665 | $33,474 | $34,139 | $202,831 |
| 355 | $570 | $33,568 | $34,139 | $169,263 |
| 356 | $476 | $33,663 | $34,139 | $135,600 |
| 357 | $381 | $33,757 | $34,139 | $101,843 |
| 358 | $286 | $33,852 | $34,139 | $67,990 |
| 359 | $191 | $33,947 | $34,139 | $34,043 |
| 360 | $96 | $34,043 | $34,139 | $0 |
$409,664
$7,392
$402,272
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。
