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
$820 萬
$900 萬
$880 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $46,485 | $35,720 | $29,272 | $24,982 |
| 1.500 | $48,213 | $37,479 | $31,063 | $26,805 |
| 2.000 | $49,981 | $39,292 | $32,921 | $28,708 |
| 2.500 | $51,790 | $41,158 | $34,844 | $30,689 |
| 3.000 | $53,637 | $43,076 | $36,832 | $32,746 |
| 3.500 | $55,525 | $45,045 | $38,883 | $34,877 |
| 4.000 | $57,452 | $47,066 | $40,997 | $37,081 |
| 4.500 | $59,417 | $49,138 | $43,172 | $39,354 |
| 5.000 | $61,421 | $51,259 | $45,405 | $41,695 |
| 5.500 | $63,463 | $53,428 | $47,696 | $44,100 |
| 6.000 | $65,542 | $55,645 | $50,043 | $46,567 |
每月供款$34,878
30年
$7,767,000
$4,788,829
$12,555,829
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $22,654 | $12,224 | $34,877 | $7,754,776 |
| 2 | $22,618 | $12,259 | $34,877 | $7,742,517 |
| 3 | $22,582 | $12,295 | $34,877 | $7,730,222 |
| 4 | $22,546 | $12,331 | $34,877 | $7,717,891 |
| 5 | $22,511 | $12,367 | $34,877 | $7,705,525 |
| 6 | $22,474 | $12,403 | $34,877 | $7,693,122 |
| 7 | $22,438 | $12,439 | $34,877 | $7,680,683 |
| 8 | $22,402 | $12,475 | $34,877 | $7,668,207 |
| 9 | $22,366 | $12,512 | $34,877 | $7,655,696 |
| 10 | $22,329 | $12,548 | $34,877 | $7,643,148 |
| 11 | $22,293 | $12,585 | $34,877 | $7,630,563 |
| 12 | $22,256 | $12,621 | $34,877 | $7,617,941 |
$418,528
$269,469
$149,059
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $22,219 | $12,658 | $34,877 | $7,605,283 |
| 14 | $22,182 | $12,695 | $34,877 | $7,592,588 |
| 15 | $22,145 | $12,732 | $34,877 | $7,579,856 |
| 16 | $22,108 | $12,769 | $34,877 | $7,567,086 |
| 17 | $22,071 | $12,807 | $34,877 | $7,554,280 |
| 18 | $22,033 | $12,844 | $34,877 | $7,541,436 |
| 19 | $21,996 | $12,881 | $34,877 | $7,528,554 |
| 20 | $21,958 | $12,919 | $34,877 | $7,515,635 |
| 21 | $21,921 | $12,957 | $34,877 | $7,502,678 |
| 22 | $21,883 | $12,994 | $34,877 | $7,489,684 |
| 23 | $21,845 | $13,032 | $34,877 | $7,476,651 |
| 24 | $21,807 | $13,070 | $34,877 | $7,463,581 |
$418,528
$264,167
$154,360
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $21,769 | $13,109 | $34,877 | $7,450,473 |
| 26 | $21,731 | $13,147 | $34,877 | $7,437,326 |
| 27 | $21,692 | $13,185 | $34,877 | $7,424,141 |
| 28 | $21,654 | $13,224 | $34,877 | $7,410,917 |
| 29 | $21,615 | $13,262 | $34,877 | $7,397,655 |
| 30 | $21,576 | $13,301 | $34,877 | $7,384,354 |
| 31 | $21,538 | $13,340 | $34,877 | $7,371,015 |
| 32 | $21,499 | $13,379 | $34,877 | $7,357,636 |
| 33 | $21,460 | $13,418 | $34,877 | $7,344,219 |
| 34 | $21,421 | $13,457 | $34,877 | $7,330,762 |
| 35 | $21,381 | $13,496 | $34,877 | $7,317,266 |
| 36 | $21,342 | $13,535 | $34,877 | $7,303,731 |
$418,528
$258,677
$159,850
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $21,303 | $13,575 | $34,877 | $7,290,156 |
| 38 | $21,263 | $13,614 | $34,877 | $7,276,542 |
| 39 | $21,223 | $13,654 | $34,877 | $7,262,888 |
| 40 | $21,183 | $13,694 | $34,877 | $7,249,194 |
| 41 | $21,143 | $13,734 | $34,877 | $7,235,460 |
| 42 | $21,103 | $13,774 | $34,877 | $7,221,686 |
| 43 | $21,063 | $13,814 | $34,877 | $7,207,872 |
| 44 | $21,023 | $13,854 | $34,877 | $7,194,018 |
| 45 | $20,983 | $13,895 | $34,877 | $7,180,123 |
| 46 | $20,942 | $13,935 | $34,877 | $7,166,188 |
| 47 | $20,901 | $13,976 | $34,877 | $7,152,212 |
| 48 | $20,861 | $14,017 | $34,877 | $7,138,195 |
$418,528
$252,992
$165,536
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $20,820 | $14,058 | $34,877 | $7,124,137 |
| 50 | $20,779 | $14,099 | $34,877 | $7,110,039 |
| 51 | $20,738 | $14,140 | $34,877 | $7,095,899 |
| 52 | $20,696 | $14,181 | $34,877 | $7,081,718 |
| 53 | $20,655 | $14,222 | $34,877 | $7,067,496 |
| 54 | $20,614 | $14,264 | $34,877 | $7,053,232 |
| 55 | $20,572 | $14,305 | $34,877 | $7,038,927 |
| 56 | $20,530 | $14,347 | $34,877 | $7,024,580 |
| 57 | $20,488 | $14,389 | $34,877 | $7,010,191 |
| 58 | $20,446 | $14,431 | $34,877 | $6,995,760 |
| 59 | $20,404 | $14,473 | $34,877 | $6,981,287 |
| 60 | $20,362 | $14,515 | $34,877 | $6,966,772 |
$418,528
$247,104
$171,423
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $20,320 | $14,558 | $34,877 | $6,952,214 |
| 62 | $20,277 | $14,600 | $34,877 | $6,937,614 |
| 63 | $20,235 | $14,643 | $34,877 | $6,922,971 |
| 64 | $20,192 | $14,685 | $34,877 | $6,908,286 |
| 65 | $20,149 | $14,728 | $34,877 | $6,893,558 |
| 66 | $20,106 | $14,771 | $34,877 | $6,878,787 |
| 67 | $20,063 | $14,814 | $34,877 | $6,863,973 |
| 68 | $20,020 | $14,857 | $34,877 | $6,849,115 |
| 69 | $19,977 | $14,901 | $34,877 | $6,834,215 |
| 70 | $19,933 | $14,944 | $34,877 | $6,819,271 |
| 71 | $19,890 | $14,988 | $34,877 | $6,804,283 |
| 72 | $19,846 | $15,031 | $34,877 | $6,789,251 |
$418,528
$241,007
$177,520
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $19,802 | $15,075 | $34,877 | $6,774,176 |
| 74 | $19,758 | $15,119 | $34,877 | $6,759,057 |
| 75 | $19,714 | $15,163 | $34,877 | $6,743,893 |
| 76 | $19,670 | $15,208 | $34,877 | $6,728,686 |
| 77 | $19,625 | $15,252 | $34,877 | $6,713,434 |
| 78 | $19,581 | $15,296 | $34,877 | $6,698,137 |
| 79 | $19,536 | $15,341 | $34,877 | $6,682,796 |
| 80 | $19,491 | $15,386 | $34,877 | $6,667,410 |
| 81 | $19,447 | $15,431 | $34,877 | $6,651,980 |
| 82 | $19,402 | $15,476 | $34,877 | $6,636,504 |
| 83 | $19,356 | $15,521 | $34,877 | $6,620,983 |
| 84 | $19,311 | $15,566 | $34,877 | $6,605,417 |
$418,528
$234,693
$183,834
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $19,266 | $15,612 | $34,877 | $6,589,806 |
| 86 | $19,220 | $15,657 | $34,877 | $6,574,149 |
| 87 | $19,175 | $15,703 | $34,877 | $6,558,446 |
| 88 | $19,129 | $15,749 | $34,877 | $6,542,697 |
| 89 | $19,083 | $15,794 | $34,877 | $6,526,903 |
| 90 | $19,037 | $15,841 | $34,877 | $6,511,062 |
| 91 | $18,991 | $15,887 | $34,877 | $6,495,176 |
| 92 | $18,944 | $15,933 | $34,877 | $6,479,243 |
| 93 | $18,898 | $15,980 | $34,877 | $6,463,263 |
| 94 | $18,851 | $16,026 | $34,877 | $6,447,237 |
| 95 | $18,804 | $16,073 | $34,877 | $6,431,164 |
| 96 | $18,758 | $16,120 | $34,877 | $6,415,044 |
$418,528
$228,155
$190,373
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $18,711 | $16,167 | $34,877 | $6,398,878 |
| 98 | $18,663 | $16,214 | $34,877 | $6,382,664 |
| 99 | $18,616 | $16,261 | $34,877 | $6,366,403 |
| 100 | $18,569 | $16,309 | $34,877 | $6,350,094 |
| 101 | $18,521 | $16,356 | $34,877 | $6,333,738 |
| 102 | $18,473 | $16,404 | $34,877 | $6,317,334 |
| 103 | $18,426 | $16,452 | $34,877 | $6,300,882 |
| 104 | $18,378 | $16,500 | $34,877 | $6,284,382 |
| 105 | $18,329 | $16,548 | $34,877 | $6,267,835 |
| 106 | $18,281 | $16,596 | $34,877 | $6,251,238 |
| 107 | $18,233 | $16,645 | $34,877 | $6,234,594 |
| 108 | $18,184 | $16,693 | $34,877 | $6,217,901 |
$418,528
$221,384
$197,144
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $18,136 | $16,742 | $34,877 | $6,201,159 |
| 110 | $18,087 | $16,791 | $34,877 | $6,184,368 |
| 111 | $18,038 | $16,840 | $34,877 | $6,167,529 |
| 112 | $17,989 | $16,889 | $34,877 | $6,150,640 |
| 113 | $17,939 | $16,938 | $34,877 | $6,133,702 |
| 114 | $17,890 | $16,987 | $34,877 | $6,116,715 |
| 115 | $17,840 | $17,037 | $34,877 | $6,099,678 |
| 116 | $17,791 | $17,087 | $34,877 | $6,082,592 |
| 117 | $17,741 | $17,136 | $34,877 | $6,065,455 |
| 118 | $17,691 | $17,186 | $34,877 | $6,048,269 |
| 119 | $17,641 | $17,237 | $34,877 | $6,031,032 |
| 120 | $17,591 | $17,287 | $34,877 | $6,013,745 |
$418,528
$214,372
$204,155
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $17,540 | $17,337 | $34,877 | $5,996,408 |
| 122 | $17,490 | $17,388 | $34,877 | $5,979,020 |
| 123 | $17,439 | $17,438 | $34,877 | $5,961,582 |
| 124 | $17,388 | $17,489 | $34,877 | $5,944,093 |
| 125 | $17,337 | $17,540 | $34,877 | $5,926,552 |
| 126 | $17,286 | $17,592 | $34,877 | $5,908,961 |
| 127 | $17,234 | $17,643 | $34,877 | $5,891,318 |
| 128 | $17,183 | $17,694 | $34,877 | $5,873,624 |
| 129 | $17,131 | $17,746 | $34,877 | $5,855,878 |
| 130 | $17,080 | $17,798 | $34,877 | $5,838,080 |
| 131 | $17,028 | $17,850 | $34,877 | $5,820,230 |
| 132 | $16,976 | $17,902 | $34,877 | $5,802,329 |
$418,528
$207,111
$211,417
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $16,923 | $17,954 | $34,877 | $5,784,375 |
| 134 | $16,871 | $18,006 | $34,877 | $5,766,369 |
| 135 | $16,819 | $18,059 | $34,877 | $5,748,310 |
| 136 | $16,766 | $18,111 | $34,877 | $5,730,199 |
| 137 | $16,713 | $18,164 | $34,877 | $5,712,034 |
| 138 | $16,660 | $18,217 | $34,877 | $5,693,817 |
| 139 | $16,607 | $18,270 | $34,877 | $5,675,547 |
| 140 | $16,554 | $18,324 | $34,877 | $5,657,223 |
| 141 | $16,500 | $18,377 | $34,877 | $5,638,846 |
| 142 | $16,447 | $18,431 | $34,877 | $5,620,416 |
| 143 | $16,393 | $18,484 | $34,877 | $5,601,931 |
| 144 | $16,339 | $18,538 | $34,877 | $5,583,393 |
$418,528
$199,592
$218,936
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $16,285 | $18,592 | $34,877 | $5,564,800 |
| 146 | $16,231 | $18,647 | $34,877 | $5,546,154 |
| 147 | $16,176 | $18,701 | $34,877 | $5,527,453 |
| 148 | $16,122 | $18,756 | $34,877 | $5,508,697 |
| 149 | $16,067 | $18,810 | $34,877 | $5,489,887 |
| 150 | $16,012 | $18,865 | $34,877 | $5,471,022 |
| 151 | $15,957 | $18,920 | $34,877 | $5,452,102 |
| 152 | $15,902 | $18,975 | $34,877 | $5,433,126 |
| 153 | $15,847 | $19,031 | $34,877 | $5,414,096 |
| 154 | $15,791 | $19,086 | $34,877 | $5,395,009 |
| 155 | $15,735 | $19,142 | $34,877 | $5,375,868 |
| 156 | $15,680 | $19,198 | $34,877 | $5,356,670 |
$418,528
$191,805
$226,723
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $15,624 | $19,254 | $34,877 | $5,337,416 |
| 158 | $15,567 | $19,310 | $34,877 | $5,318,106 |
| 159 | $15,511 | $19,366 | $34,877 | $5,298,740 |
| 160 | $15,455 | $19,423 | $34,877 | $5,279,318 |
| 161 | $15,398 | $19,479 | $34,877 | $5,259,838 |
| 162 | $15,341 | $19,536 | $34,877 | $5,240,302 |
| 163 | $15,284 | $19,593 | $34,877 | $5,220,709 |
| 164 | $15,227 | $19,650 | $34,877 | $5,201,059 |
| 165 | $15,170 | $19,708 | $34,877 | $5,181,351 |
| 166 | $15,112 | $19,765 | $34,877 | $5,161,586 |
| 167 | $15,055 | $19,823 | $34,877 | $5,141,764 |
| 168 | $14,997 | $19,880 | $34,877 | $5,121,883 |
$418,528
$183,741
$234,787
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $14,939 | $19,938 | $34,877 | $5,101,945 |
| 170 | $14,881 | $19,997 | $34,877 | $5,081,948 |
| 171 | $14,822 | $20,055 | $34,877 | $5,061,893 |
| 172 | $14,764 | $20,113 | $34,877 | $5,041,780 |
| 173 | $14,705 | $20,172 | $34,877 | $5,021,607 |
| 174 | $14,646 | $20,231 | $34,877 | $5,001,377 |
| 175 | $14,587 | $20,290 | $34,877 | $4,981,087 |
| 176 | $14,528 | $20,349 | $34,877 | $4,960,737 |
| 177 | $14,469 | $20,408 | $34,877 | $4,940,329 |
| 178 | $14,409 | $20,468 | $34,877 | $4,919,861 |
| 179 | $14,350 | $20,528 | $34,877 | $4,899,333 |
| 180 | $14,290 | $20,588 | $34,877 | $4,878,746 |
$418,528
$175,390
$243,137
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $14,230 | $20,648 | $34,877 | $4,858,098 |
| 182 | $14,169 | $20,708 | $34,877 | $4,837,390 |
| 183 | $14,109 | $20,768 | $34,877 | $4,816,622 |
| 184 | $14,048 | $20,829 | $34,877 | $4,795,793 |
| 185 | $13,988 | $20,890 | $34,877 | $4,774,904 |
| 186 | $13,927 | $20,950 | $34,877 | $4,753,953 |
| 187 | $13,866 | $21,012 | $34,877 | $4,732,941 |
| 188 | $13,804 | $21,073 | $34,877 | $4,711,869 |
| 189 | $13,743 | $21,134 | $34,877 | $4,690,734 |
| 190 | $13,681 | $21,196 | $34,877 | $4,669,538 |
| 191 | $13,619 | $21,258 | $34,877 | $4,648,280 |
| 192 | $13,557 | $21,320 | $34,877 | $4,626,961 |
$418,528
$166,743
$251,785
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,495 | $21,382 | $34,877 | $4,605,579 |
| 194 | $13,433 | $21,444 | $34,877 | $4,584,134 |
| 195 | $13,370 | $21,507 | $34,877 | $4,562,627 |
| 196 | $13,308 | $21,570 | $34,877 | $4,541,058 |
| 197 | $13,245 | $21,633 | $34,877 | $4,519,425 |
| 198 | $13,182 | $21,696 | $34,877 | $4,497,729 |
| 199 | $13,118 | $21,759 | $34,877 | $4,475,971 |
| 200 | $13,055 | $21,822 | $34,877 | $4,454,148 |
| 201 | $12,991 | $21,886 | $34,877 | $4,432,262 |
| 202 | $12,927 | $21,950 | $34,877 | $4,410,312 |
| 203 | $12,863 | $22,014 | $34,877 | $4,388,298 |
| 204 | $12,799 | $22,078 | $34,877 | $4,366,220 |
$418,528
$157,787
$260,740
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,735 | $22,142 | $34,877 | $4,344,078 |
| 206 | $12,670 | $22,207 | $34,877 | $4,321,871 |
| 207 | $12,605 | $22,272 | $34,877 | $4,299,599 |
| 208 | $12,540 | $22,337 | $34,877 | $4,277,262 |
| 209 | $12,475 | $22,402 | $34,877 | $4,254,860 |
| 210 | $12,410 | $22,467 | $34,877 | $4,232,393 |
| 211 | $12,344 | $22,533 | $34,877 | $4,209,860 |
| 212 | $12,279 | $22,599 | $34,877 | $4,187,261 |
| 213 | $12,213 | $22,664 | $34,877 | $4,164,597 |
| 214 | $12,147 | $22,731 | $34,877 | $4,141,866 |
| 215 | $12,080 | $22,797 | $34,877 | $4,119,070 |
| 216 | $12,014 | $22,863 | $34,877 | $4,096,206 |
$418,528
$148,514
$270,014
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,947 | $22,930 | $34,877 | $4,073,276 |
| 218 | $11,880 | $22,997 | $34,877 | $4,050,279 |
| 219 | $11,813 | $23,064 | $34,877 | $4,027,215 |
| 220 | $11,746 | $23,131 | $34,877 | $4,004,084 |
| 221 | $11,679 | $23,199 | $34,877 | $3,980,885 |
| 222 | $11,611 | $23,266 | $34,877 | $3,957,619 |
| 223 | $11,543 | $23,334 | $34,877 | $3,934,285 |
| 224 | $11,475 | $23,402 | $34,877 | $3,910,882 |
| 225 | $11,407 | $23,471 | $34,877 | $3,887,412 |
| 226 | $11,338 | $23,539 | $34,877 | $3,863,873 |
| 227 | $11,270 | $23,608 | $34,877 | $3,840,265 |
| 228 | $11,201 | $23,677 | $34,877 | $3,816,589 |
$418,528
$138,910
$279,618
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,132 | $23,746 | $34,877 | $3,792,843 |
| 230 | $11,062 | $23,815 | $34,877 | $3,769,028 |
| 231 | $10,993 | $23,884 | $34,877 | $3,745,144 |
| 232 | $10,923 | $23,954 | $34,877 | $3,721,190 |
| 233 | $10,853 | $24,024 | $34,877 | $3,697,166 |
| 234 | $10,783 | $24,094 | $34,877 | $3,673,072 |
| 235 | $10,713 | $24,164 | $34,877 | $3,648,908 |
| 236 | $10,643 | $24,235 | $34,877 | $3,624,673 |
| 237 | $10,572 | $24,305 | $34,877 | $3,600,368 |
| 238 | $10,501 | $24,376 | $34,877 | $3,575,992 |
| 239 | $10,430 | $24,447 | $34,877 | $3,551,544 |
| 240 | $10,359 | $24,519 | $34,877 | $3,527,026 |
$418,528
$128,965
$289,563
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,287 | $24,590 | $34,877 | $3,502,436 |
| 242 | $10,215 | $24,662 | $34,877 | $3,477,774 |
| 243 | $10,144 | $24,734 | $34,877 | $3,453,040 |
| 244 | $10,071 | $24,806 | $34,877 | $3,428,234 |
| 245 | $9,999 | $24,878 | $34,877 | $3,403,356 |
| 246 | $9,926 | $24,951 | $34,877 | $3,378,405 |
| 247 | $9,854 | $25,024 | $34,877 | $3,353,381 |
| 248 | $9,781 | $25,097 | $34,877 | $3,328,285 |
| 249 | $9,707 | $25,170 | $34,877 | $3,303,115 |
| 250 | $9,634 | $25,243 | $34,877 | $3,277,872 |
| 251 | $9,560 | $25,317 | $34,877 | $3,252,555 |
| 252 | $9,487 | $25,391 | $34,877 | $3,227,164 |
$418,528
$118,666
$299,862
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,413 | $25,465 | $34,877 | $3,201,699 |
| 254 | $9,338 | $25,539 | $34,877 | $3,176,160 |
| 255 | $9,264 | $25,613 | $34,877 | $3,150,547 |
| 256 | $9,189 | $25,688 | $34,877 | $3,124,859 |
| 257 | $9,114 | $25,763 | $34,877 | $3,099,096 |
| 258 | $9,039 | $25,838 | $34,877 | $3,073,257 |
| 259 | $8,964 | $25,914 | $34,877 | $3,047,344 |
| 260 | $8,888 | $25,989 | $34,877 | $3,021,354 |
| 261 | $8,812 | $26,065 | $34,877 | $2,995,289 |
| 262 | $8,736 | $26,141 | $34,877 | $2,969,148 |
| 263 | $8,660 | $26,217 | $34,877 | $2,942,931 |
| 264 | $8,584 | $26,294 | $34,877 | $2,916,637 |
$418,528
$108,001
$310,527
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,507 | $26,370 | $34,877 | $2,890,267 |
| 266 | $8,430 | $26,447 | $34,877 | $2,863,820 |
| 267 | $8,353 | $26,524 | $34,877 | $2,837,295 |
| 268 | $8,275 | $26,602 | $34,877 | $2,810,693 |
| 269 | $8,198 | $26,679 | $34,877 | $2,784,014 |
| 270 | $8,120 | $26,757 | $34,877 | $2,757,257 |
| 271 | $8,042 | $26,835 | $34,877 | $2,730,421 |
| 272 | $7,964 | $26,914 | $34,877 | $2,703,508 |
| 273 | $7,885 | $26,992 | $34,877 | $2,676,516 |
| 274 | $7,807 | $27,071 | $34,877 | $2,649,445 |
| 275 | $7,728 | $27,150 | $34,877 | $2,622,295 |
| 276 | $7,648 | $27,229 | $34,877 | $2,595,066 |
$418,528
$96,956
$321,571
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,569 | $27,308 | $34,877 | $2,567,758 |
| 278 | $7,489 | $27,388 | $34,877 | $2,540,370 |
| 279 | $7,409 | $27,468 | $34,877 | $2,512,902 |
| 280 | $7,329 | $27,548 | $34,877 | $2,485,354 |
| 281 | $7,249 | $27,628 | $34,877 | $2,457,725 |
| 282 | $7,168 | $27,709 | $34,877 | $2,430,017 |
| 283 | $7,088 | $27,790 | $34,877 | $2,402,227 |
| 284 | $7,006 | $27,871 | $34,877 | $2,374,356 |
| 285 | $6,925 | $27,952 | $34,877 | $2,346,404 |
| 286 | $6,844 | $28,034 | $34,877 | $2,318,370 |
| 287 | $6,762 | $28,115 | $34,877 | $2,290,255 |
| 288 | $6,680 | $28,197 | $34,877 | $2,262,058 |
$418,528
$85,519
$333,009
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,598 | $28,280 | $34,877 | $2,233,778 |
| 290 | $6,515 | $28,362 | $34,877 | $2,205,416 |
| 291 | $6,432 | $28,445 | $34,877 | $2,176,971 |
| 292 | $6,349 | $28,528 | $34,877 | $2,148,443 |
| 293 | $6,266 | $28,611 | $34,877 | $2,119,832 |
| 294 | $6,183 | $28,694 | $34,877 | $2,091,138 |
| 295 | $6,099 | $28,778 | $34,877 | $2,062,360 |
| 296 | $6,015 | $28,862 | $34,877 | $2,033,497 |
| 297 | $5,931 | $28,946 | $34,877 | $2,004,551 |
| 298 | $5,847 | $29,031 | $34,877 | $1,975,520 |
| 299 | $5,762 | $29,115 | $34,877 | $1,946,405 |
| 300 | $5,677 | $29,200 | $34,877 | $1,917,205 |
$418,528
$73,675
$344,853
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,592 | $29,285 | $34,877 | $1,887,919 |
| 302 | $5,506 | $29,371 | $34,877 | $1,858,548 |
| 303 | $5,421 | $29,457 | $34,877 | $1,829,092 |
| 304 | $5,335 | $29,542 | $34,877 | $1,799,549 |
| 305 | $5,249 | $29,629 | $34,877 | $1,769,921 |
| 306 | $5,162 | $29,715 | $34,877 | $1,740,206 |
| 307 | $5,076 | $29,802 | $34,877 | $1,710,404 |
| 308 | $4,989 | $29,889 | $34,877 | $1,680,516 |
| 309 | $4,902 | $29,976 | $34,877 | $1,650,540 |
| 310 | $4,814 | $30,063 | $34,877 | $1,620,477 |
| 311 | $4,726 | $30,151 | $34,877 | $1,590,326 |
| 312 | $4,638 | $30,239 | $34,877 | $1,560,087 |
$418,528
$61,410
$357,118
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,550 | $30,327 | $34,877 | $1,529,760 |
| 314 | $4,462 | $30,416 | $34,877 | $1,499,344 |
| 315 | $4,373 | $30,504 | $34,877 | $1,468,840 |
| 316 | $4,284 | $30,593 | $34,877 | $1,438,247 |
| 317 | $4,195 | $30,682 | $34,877 | $1,407,564 |
| 318 | $4,105 | $30,772 | $34,877 | $1,376,792 |
| 319 | $4,016 | $30,862 | $34,877 | $1,345,931 |
| 320 | $3,926 | $30,952 | $34,877 | $1,314,979 |
| 321 | $3,835 | $31,042 | $34,877 | $1,283,937 |
| 322 | $3,745 | $31,132 | $34,877 | $1,252,805 |
| 323 | $3,654 | $31,223 | $34,877 | $1,221,581 |
| 324 | $3,563 | $31,314 | $34,877 | $1,190,267 |
$418,528
$48,708
$369,820
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,472 | $31,406 | $34,877 | $1,158,861 |
| 326 | $3,380 | $31,497 | $34,877 | $1,127,364 |
| 327 | $3,288 | $31,589 | $34,877 | $1,095,775 |
| 328 | $3,196 | $31,681 | $34,877 | $1,064,094 |
| 329 | $3,104 | $31,774 | $34,877 | $1,032,320 |
| 330 | $3,011 | $31,866 | $34,877 | $1,000,454 |
| 331 | $2,918 | $31,959 | $34,877 | $968,494 |
| 332 | $2,825 | $32,053 | $34,877 | $936,442 |
| 333 | $2,731 | $32,146 | $34,877 | $904,296 |
| 334 | $2,638 | $32,240 | $34,877 | $872,056 |
| 335 | $2,543 | $32,334 | $34,877 | $839,722 |
| 336 | $2,449 | $32,428 | $34,877 | $807,294 |
$418,528
$35,555
$382,973
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,355 | $32,523 | $34,877 | $774,771 |
| 338 | $2,260 | $32,618 | $34,877 | $742,154 |
| 339 | $2,165 | $32,713 | $34,877 | $709,441 |
| 340 | $2,069 | $32,808 | $34,877 | $676,633 |
| 341 | $1,974 | $32,904 | $34,877 | $643,729 |
| 342 | $1,878 | $33,000 | $34,877 | $610,729 |
| 343 | $1,781 | $33,096 | $34,877 | $577,633 |
| 344 | $1,685 | $33,193 | $34,877 | $544,441 |
| 345 | $1,588 | $33,289 | $34,877 | $511,152 |
| 346 | $1,491 | $33,386 | $34,877 | $477,765 |
| 347 | $1,393 | $33,484 | $34,877 | $444,281 |
| 348 | $1,296 | $33,581 | $34,877 | $410,700 |
$418,528
$21,933
$396,594
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,198 | $33,679 | $34,877 | $377,020 |
| 350 | $1,100 | $33,778 | $34,877 | $343,243 |
| 351 | $1,001 | $33,876 | $34,877 | $309,367 |
| 352 | $902 | $33,975 | $34,877 | $275,392 |
| 353 | $803 | $34,074 | $34,877 | $241,318 |
| 354 | $704 | $34,173 | $34,877 | $207,144 |
| 355 | $604 | $34,273 | $34,877 | $172,871 |
| 356 | $504 | $34,373 | $34,877 | $138,498 |
| 357 | $404 | $34,473 | $34,877 | $104,025 |
| 358 | $303 | $34,574 | $34,877 | $69,451 |
| 359 | $203 | $34,675 | $34,877 | $34,776 |
| 360 | $101 | $34,776 | $34,877 | $0 |
$418,528
$7,828
$410,700
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。