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
$900 萬
694 呎
@12,968
914 呎
@9,847
$900 萬
$895 萬
$830 萬
$900 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $46,862 | $36,010 | $29,509 | $25,184 |
| 1.500 | $48,604 | $37,783 | $31,315 | $27,023 |
| 2.000 | $50,387 | $39,611 | $33,188 | $28,941 |
| 2.500 | $52,210 | $41,491 | $35,127 | $30,938 |
| 3.000 | $54,073 | $43,425 | $37,131 | $33,012 |
| 3.375 | $55,496 | $44,910 | $38,676 | $34,616 |
| 3.500 | $55,975 | $45,411 | $39,199 | $35,160 |
| 4.000 | $57,918 | $47,448 | $41,330 | $37,382 |
| 4.500 | $59,899 | $49,536 | $43,522 | $39,673 |
| 5.000 | $61,919 | $51,675 | $45,773 | $42,033 |
| 5.500 | $63,978 | $53,862 | $48,083 | $44,458 |
| 6.000 | $66,074 | $56,097 | $50,449 | $46,945 |
每月供款$34,617
30年
$7,830,000
$4,631,808
$12,461,808
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $22,022 | $12,594 | $34,616 | $7,817,406 |
| 2 | $21,986 | $12,630 | $34,616 | $7,804,776 |
| 3 | $21,951 | $12,665 | $34,616 | $7,792,111 |
| 4 | $21,915 | $12,701 | $34,616 | $7,779,410 |
| 5 | $21,880 | $12,737 | $34,616 | $7,766,673 |
| 6 | $21,844 | $12,772 | $34,616 | $7,753,901 |
| 7 | $21,808 | $12,808 | $34,616 | $7,741,093 |
| 8 | $21,772 | $12,844 | $34,616 | $7,728,249 |
| 9 | $21,736 | $12,880 | $34,616 | $7,715,368 |
| 10 | $21,699 | $12,917 | $34,616 | $7,702,451 |
| 11 | $21,663 | $12,953 | $34,616 | $7,689,498 |
| 12 | $21,627 | $12,989 | $34,616 | $7,676,509 |
$415,394
$261,903
$153,491
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $21,590 | $13,026 | $34,616 | $7,663,483 |
| 14 | $21,554 | $13,063 | $34,616 | $7,650,420 |
| 15 | $21,517 | $13,099 | $34,616 | $7,637,321 |
| 16 | $21,480 | $13,136 | $34,616 | $7,624,185 |
| 17 | $21,443 | $13,173 | $34,616 | $7,611,012 |
| 18 | $21,406 | $13,210 | $34,616 | $7,597,802 |
| 19 | $21,369 | $13,247 | $34,616 | $7,584,554 |
| 20 | $21,332 | $13,285 | $34,616 | $7,571,270 |
| 21 | $21,294 | $13,322 | $34,616 | $7,557,948 |
| 22 | $21,257 | $13,359 | $34,616 | $7,544,588 |
| 23 | $21,219 | $13,397 | $34,616 | $7,531,192 |
| 24 | $21,181 | $13,435 | $34,616 | $7,517,757 |
$415,394
$256,641
$158,752
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $21,144 | $13,472 | $34,616 | $7,504,284 |
| 26 | $21,106 | $13,510 | $34,616 | $7,490,774 |
| 27 | $21,068 | $13,548 | $34,616 | $7,477,226 |
| 28 | $21,030 | $13,586 | $34,616 | $7,463,639 |
| 29 | $20,991 | $13,625 | $34,616 | $7,450,015 |
| 30 | $20,953 | $13,663 | $34,616 | $7,436,352 |
| 31 | $20,915 | $13,701 | $34,616 | $7,422,650 |
| 32 | $20,876 | $13,740 | $34,616 | $7,408,910 |
| 33 | $20,838 | $13,779 | $34,616 | $7,395,132 |
| 34 | $20,799 | $13,817 | $34,616 | $7,381,314 |
| 35 | $20,760 | $13,856 | $34,616 | $7,367,458 |
| 36 | $20,721 | $13,895 | $34,616 | $7,353,563 |
$415,394
$251,200
$164,194
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $20,682 | $13,934 | $34,616 | $7,339,629 |
| 38 | $20,643 | $13,973 | $34,616 | $7,325,655 |
| 39 | $20,603 | $14,013 | $34,616 | $7,311,643 |
| 40 | $20,564 | $14,052 | $34,616 | $7,297,591 |
| 41 | $20,524 | $14,092 | $34,616 | $7,283,499 |
| 42 | $20,485 | $14,131 | $34,616 | $7,269,368 |
| 43 | $20,445 | $14,171 | $34,616 | $7,255,197 |
| 44 | $20,405 | $14,211 | $34,616 | $7,240,986 |
| 45 | $20,365 | $14,251 | $34,616 | $7,226,735 |
| 46 | $20,325 | $14,291 | $34,616 | $7,212,444 |
| 47 | $20,285 | $14,331 | $34,616 | $7,198,113 |
| 48 | $20,245 | $14,371 | $34,616 | $7,183,741 |
$415,394
$245,572
$169,822
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $20,204 | $14,412 | $34,616 | $7,169,329 |
| 50 | $20,164 | $14,452 | $34,616 | $7,154,877 |
| 51 | $20,123 | $14,493 | $34,616 | $7,140,384 |
| 52 | $20,082 | $14,534 | $34,616 | $7,125,850 |
| 53 | $20,041 | $14,575 | $34,616 | $7,111,276 |
| 54 | $20,000 | $14,616 | $34,616 | $7,096,660 |
| 55 | $19,959 | $14,657 | $34,616 | $7,082,003 |
| 56 | $19,918 | $14,698 | $34,616 | $7,067,305 |
| 57 | $19,877 | $14,739 | $34,616 | $7,052,566 |
| 58 | $19,835 | $14,781 | $34,616 | $7,037,785 |
| 59 | $19,794 | $14,822 | $34,616 | $7,022,963 |
| 60 | $19,752 | $14,864 | $34,616 | $7,008,099 |
$415,394
$239,751
$175,643
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $19,710 | $14,906 | $34,616 | $6,993,193 |
| 62 | $19,668 | $14,948 | $34,616 | $6,978,245 |
| 63 | $19,626 | $14,990 | $34,616 | $6,963,255 |
| 64 | $19,584 | $15,032 | $34,616 | $6,948,223 |
| 65 | $19,542 | $15,074 | $34,616 | $6,933,149 |
| 66 | $19,499 | $15,117 | $34,616 | $6,918,032 |
| 67 | $19,457 | $15,159 | $34,616 | $6,902,873 |
| 68 | $19,414 | $15,202 | $34,616 | $6,887,671 |
| 69 | $19,372 | $15,245 | $34,616 | $6,872,427 |
| 70 | $19,329 | $15,287 | $34,616 | $6,857,139 |
| 71 | $19,286 | $15,330 | $34,616 | $6,841,809 |
| 72 | $19,243 | $15,374 | $34,616 | $6,826,435 |
$415,394
$233,730
$181,663
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $19,199 | $15,417 | $34,616 | $6,811,019 |
| 74 | $19,156 | $15,460 | $34,616 | $6,795,558 |
| 75 | $19,113 | $15,504 | $34,616 | $6,780,055 |
| 76 | $19,069 | $15,547 | $34,616 | $6,764,508 |
| 77 | $19,025 | $15,591 | $34,616 | $6,748,917 |
| 78 | $18,981 | $15,635 | $34,616 | $6,733,282 |
| 79 | $18,937 | $15,679 | $34,616 | $6,717,603 |
| 80 | $18,893 | $15,723 | $34,616 | $6,701,880 |
| 81 | $18,849 | $15,767 | $34,616 | $6,686,113 |
| 82 | $18,805 | $15,811 | $34,616 | $6,670,302 |
| 83 | $18,760 | $15,856 | $34,616 | $6,654,446 |
| 84 | $18,716 | $15,901 | $34,616 | $6,638,545 |
$415,394
$227,503
$187,890
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $18,671 | $15,945 | $34,616 | $6,622,600 |
| 86 | $18,626 | $15,990 | $34,616 | $6,606,610 |
| 87 | $18,581 | $16,035 | $34,616 | $6,590,575 |
| 88 | $18,536 | $16,080 | $34,616 | $6,574,495 |
| 89 | $18,491 | $16,125 | $34,616 | $6,558,369 |
| 90 | $18,445 | $16,171 | $34,616 | $6,542,199 |
| 91 | $18,400 | $16,216 | $34,616 | $6,525,982 |
| 92 | $18,354 | $16,262 | $34,616 | $6,509,721 |
| 93 | $18,309 | $16,308 | $34,616 | $6,493,413 |
| 94 | $18,263 | $16,353 | $34,616 | $6,477,060 |
| 95 | $18,217 | $16,399 | $34,616 | $6,460,660 |
| 96 | $18,171 | $16,446 | $34,616 | $6,444,215 |
$415,394
$221,063
$194,330
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $18,124 | $16,492 | $34,616 | $6,427,723 |
| 98 | $18,078 | $16,538 | $34,616 | $6,411,185 |
| 99 | $18,031 | $16,585 | $34,616 | $6,394,600 |
| 100 | $17,985 | $16,631 | $34,616 | $6,377,969 |
| 101 | $17,938 | $16,678 | $34,616 | $6,361,291 |
| 102 | $17,891 | $16,725 | $34,616 | $6,344,566 |
| 103 | $17,844 | $16,772 | $34,616 | $6,327,794 |
| 104 | $17,797 | $16,819 | $34,616 | $6,310,974 |
| 105 | $17,750 | $16,867 | $34,616 | $6,294,108 |
| 106 | $17,702 | $16,914 | $34,616 | $6,277,194 |
| 107 | $17,655 | $16,962 | $34,616 | $6,260,232 |
| 108 | $17,607 | $17,009 | $34,616 | $6,243,223 |
$415,394
$214,402
$200,992
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $17,559 | $17,057 | $34,616 | $6,226,166 |
| 110 | $17,511 | $17,105 | $34,616 | $6,209,061 |
| 111 | $17,463 | $17,153 | $34,616 | $6,191,908 |
| 112 | $17,415 | $17,201 | $34,616 | $6,174,707 |
| 113 | $17,366 | $17,250 | $34,616 | $6,157,457 |
| 114 | $17,318 | $17,298 | $34,616 | $6,140,158 |
| 115 | $17,269 | $17,347 | $34,616 | $6,122,812 |
| 116 | $17,220 | $17,396 | $34,616 | $6,105,416 |
| 117 | $17,171 | $17,445 | $34,616 | $6,087,971 |
| 118 | $17,122 | $17,494 | $34,616 | $6,070,477 |
| 119 | $17,073 | $17,543 | $34,616 | $6,052,935 |
| 120 | $17,024 | $17,592 | $34,616 | $6,035,342 |
$415,394
$207,513
$207,881
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $16,974 | $17,642 | $34,616 | $6,017,701 |
| 122 | $16,925 | $17,691 | $34,616 | $6,000,009 |
| 123 | $16,875 | $17,741 | $34,616 | $5,982,268 |
| 124 | $16,825 | $17,791 | $34,616 | $5,964,477 |
| 125 | $16,775 | $17,841 | $34,616 | $5,946,636 |
| 126 | $16,725 | $17,891 | $34,616 | $5,928,745 |
| 127 | $16,675 | $17,942 | $34,616 | $5,910,803 |
| 128 | $16,624 | $17,992 | $34,616 | $5,892,811 |
| 129 | $16,574 | $18,043 | $34,616 | $5,874,769 |
| 130 | $16,523 | $18,093 | $34,616 | $5,856,675 |
| 131 | $16,472 | $18,144 | $34,616 | $5,838,531 |
| 132 | $16,421 | $18,195 | $34,616 | $5,820,336 |
$415,394
$200,387
$215,006
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $16,370 | $18,246 | $34,616 | $5,802,089 |
| 134 | $16,318 | $18,298 | $34,616 | $5,783,792 |
| 135 | $16,267 | $18,349 | $34,616 | $5,765,442 |
| 136 | $16,215 | $18,401 | $34,616 | $5,747,042 |
| 137 | $16,164 | $18,453 | $34,616 | $5,728,589 |
| 138 | $16,112 | $18,504 | $34,616 | $5,710,085 |
| 139 | $16,060 | $18,557 | $34,616 | $5,691,528 |
| 140 | $16,007 | $18,609 | $34,616 | $5,672,919 |
| 141 | $15,955 | $18,661 | $34,616 | $5,654,258 |
| 142 | $15,903 | $18,714 | $34,616 | $5,635,545 |
| 143 | $15,850 | $18,766 | $34,616 | $5,616,779 |
| 144 | $15,797 | $18,819 | $34,616 | $5,597,960 |
$415,394
$193,017
$222,376
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,744 | $18,872 | $34,616 | $5,579,088 |
| 146 | $15,691 | $18,925 | $34,616 | $5,560,163 |
| 147 | $15,638 | $18,978 | $34,616 | $5,541,185 |
| 148 | $15,585 | $19,032 | $34,616 | $5,522,153 |
| 149 | $15,531 | $19,085 | $34,616 | $5,503,068 |
| 150 | $15,477 | $19,139 | $34,616 | $5,483,929 |
| 151 | $15,424 | $19,193 | $34,616 | $5,464,737 |
| 152 | $15,370 | $19,247 | $34,616 | $5,445,490 |
| 153 | $15,315 | $19,301 | $34,616 | $5,426,189 |
| 154 | $15,261 | $19,355 | $34,616 | $5,406,834 |
| 155 | $15,207 | $19,409 | $34,616 | $5,387,425 |
| 156 | $15,152 | $19,464 | $34,616 | $5,367,961 |
$415,394
$185,395
$229,999
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $15,097 | $19,519 | $34,616 | $5,348,442 |
| 158 | $15,042 | $19,574 | $34,616 | $5,328,869 |
| 159 | $14,987 | $19,629 | $34,616 | $5,309,240 |
| 160 | $14,932 | $19,684 | $34,616 | $5,289,556 |
| 161 | $14,877 | $19,739 | $34,616 | $5,269,817 |
| 162 | $14,821 | $19,795 | $34,616 | $5,250,022 |
| 163 | $14,766 | $19,850 | $34,616 | $5,230,172 |
| 164 | $14,710 | $19,906 | $34,616 | $5,210,265 |
| 165 | $14,654 | $19,962 | $34,616 | $5,190,303 |
| 166 | $14,598 | $20,018 | $34,616 | $5,170,285 |
| 167 | $14,541 | $20,075 | $34,616 | $5,150,210 |
| 168 | $14,485 | $20,131 | $34,616 | $5,130,079 |
$415,394
$177,511
$237,882
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $14,428 | $20,188 | $34,616 | $5,109,891 |
| 170 | $14,372 | $20,245 | $34,616 | $5,089,646 |
| 171 | $14,315 | $20,302 | $34,616 | $5,069,345 |
| 172 | $14,258 | $20,359 | $34,616 | $5,048,986 |
| 173 | $14,200 | $20,416 | $34,616 | $5,028,570 |
| 174 | $14,143 | $20,473 | $34,616 | $5,008,097 |
| 175 | $14,085 | $20,531 | $34,616 | $4,987,566 |
| 176 | $14,028 | $20,589 | $34,616 | $4,966,978 |
| 177 | $13,970 | $20,647 | $34,616 | $4,946,331 |
| 178 | $13,912 | $20,705 | $34,616 | $4,925,627 |
| 179 | $13,853 | $20,763 | $34,616 | $4,904,864 |
| 180 | $13,795 | $20,821 | $34,616 | $4,884,043 |
$415,394
$169,357
$246,036
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,736 | $20,880 | $34,616 | $4,863,163 |
| 182 | $13,678 | $20,938 | $34,616 | $4,842,224 |
| 183 | $13,619 | $20,997 | $34,616 | $4,821,227 |
| 184 | $13,560 | $21,056 | $34,616 | $4,800,171 |
| 185 | $13,500 | $21,116 | $34,616 | $4,779,055 |
| 186 | $13,441 | $21,175 | $34,616 | $4,757,880 |
| 187 | $13,382 | $21,235 | $34,616 | $4,736,645 |
| 188 | $13,322 | $21,294 | $34,616 | $4,715,351 |
| 189 | $13,262 | $21,354 | $34,616 | $4,693,997 |
| 190 | $13,202 | $21,414 | $34,616 | $4,672,582 |
| 191 | $13,142 | $21,474 | $34,616 | $4,651,108 |
| 192 | $13,081 | $21,535 | $34,616 | $4,629,573 |
$415,394
$160,924
$254,470
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,021 | $21,595 | $34,616 | $4,607,978 |
| 194 | $12,960 | $21,656 | $34,616 | $4,586,321 |
| 195 | $12,899 | $21,717 | $34,616 | $4,564,604 |
| 196 | $12,838 | $21,778 | $34,616 | $4,542,826 |
| 197 | $12,777 | $21,839 | $34,616 | $4,520,987 |
| 198 | $12,715 | $21,901 | $34,616 | $4,499,086 |
| 199 | $12,654 | $21,962 | $34,616 | $4,477,123 |
| 200 | $12,592 | $22,024 | $34,616 | $4,455,099 |
| 201 | $12,530 | $22,086 | $34,616 | $4,433,013 |
| 202 | $12,468 | $22,148 | $34,616 | $4,410,865 |
| 203 | $12,406 | $22,211 | $34,616 | $4,388,654 |
| 204 | $12,343 | $22,273 | $34,616 | $4,366,381 |
$415,394
$152,202
$263,192
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,280 | $22,336 | $34,616 | $4,344,045 |
| 206 | $12,218 | $22,399 | $34,616 | $4,321,647 |
| 207 | $12,155 | $22,462 | $34,616 | $4,299,185 |
| 208 | $12,091 | $22,525 | $34,616 | $4,276,661 |
| 209 | $12,028 | $22,588 | $34,616 | $4,254,073 |
| 210 | $11,965 | $22,652 | $34,616 | $4,231,421 |
| 211 | $11,901 | $22,715 | $34,616 | $4,208,706 |
| 212 | $11,837 | $22,779 | $34,616 | $4,185,927 |
| 213 | $11,773 | $22,843 | $34,616 | $4,163,084 |
| 214 | $11,709 | $22,907 | $34,616 | $4,140,176 |
| 215 | $11,644 | $22,972 | $34,616 | $4,117,204 |
| 216 | $11,580 | $23,036 | $34,616 | $4,094,168 |
$415,394
$143,180
$272,213
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,515 | $23,101 | $34,616 | $4,071,066 |
| 218 | $11,450 | $23,166 | $34,616 | $4,047,900 |
| 219 | $11,385 | $23,231 | $34,616 | $4,024,669 |
| 220 | $11,319 | $23,297 | $34,616 | $4,001,372 |
| 221 | $11,254 | $23,362 | $34,616 | $3,978,010 |
| 222 | $11,188 | $23,428 | $34,616 | $3,954,582 |
| 223 | $11,122 | $23,494 | $34,616 | $3,931,088 |
| 224 | $11,056 | $23,560 | $34,616 | $3,907,528 |
| 225 | $10,990 | $23,626 | $34,616 | $3,883,902 |
| 226 | $10,923 | $23,693 | $34,616 | $3,860,209 |
| 227 | $10,857 | $23,759 | $34,616 | $3,836,450 |
| 228 | $10,790 | $23,826 | $34,616 | $3,812,624 |
$415,394
$133,850
$281,544
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,723 | $23,893 | $34,616 | $3,788,730 |
| 230 | $10,656 | $23,960 | $34,616 | $3,764,770 |
| 231 | $10,588 | $24,028 | $34,616 | $3,740,742 |
| 232 | $10,521 | $24,095 | $34,616 | $3,716,647 |
| 233 | $10,453 | $24,163 | $34,616 | $3,692,484 |
| 234 | $10,385 | $24,231 | $34,616 | $3,668,253 |
| 235 | $10,317 | $24,299 | $34,616 | $3,643,954 |
| 236 | $10,249 | $24,368 | $34,616 | $3,619,586 |
| 237 | $10,180 | $24,436 | $34,616 | $3,595,150 |
| 238 | $10,111 | $24,505 | $34,616 | $3,570,646 |
| 239 | $10,042 | $24,574 | $34,616 | $3,546,072 |
| 240 | $9,973 | $24,643 | $34,616 | $3,521,429 |
$415,394
$124,199
$291,195
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,904 | $24,712 | $34,616 | $3,496,717 |
| 242 | $9,835 | $24,782 | $34,616 | $3,471,935 |
| 243 | $9,765 | $24,851 | $34,616 | $3,447,084 |
| 244 | $9,695 | $24,921 | $34,616 | $3,422,163 |
| 245 | $9,625 | $24,991 | $34,616 | $3,397,171 |
| 246 | $9,555 | $25,062 | $34,616 | $3,372,110 |
| 247 | $9,484 | $25,132 | $34,616 | $3,346,978 |
| 248 | $9,413 | $25,203 | $34,616 | $3,321,775 |
| 249 | $9,342 | $25,274 | $34,616 | $3,296,501 |
| 250 | $9,271 | $25,345 | $34,616 | $3,271,157 |
| 251 | $9,200 | $25,416 | $34,616 | $3,245,741 |
| 252 | $9,129 | $25,487 | $34,616 | $3,220,253 |
$415,394
$114,218
$301,176
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,057 | $25,559 | $34,616 | $3,194,694 |
| 254 | $8,985 | $25,631 | $34,616 | $3,169,063 |
| 255 | $8,913 | $25,703 | $34,616 | $3,143,360 |
| 256 | $8,841 | $25,775 | $34,616 | $3,117,584 |
| 257 | $8,768 | $25,848 | $34,616 | $3,091,736 |
| 258 | $8,696 | $25,921 | $34,616 | $3,065,816 |
| 259 | $8,623 | $25,994 | $34,616 | $3,039,822 |
| 260 | $8,550 | $26,067 | $34,616 | $3,013,756 |
| 261 | $8,476 | $26,140 | $34,616 | $2,987,616 |
| 262 | $8,403 | $26,213 | $34,616 | $2,961,402 |
| 263 | $8,329 | $26,287 | $34,616 | $2,935,115 |
| 264 | $8,255 | $26,361 | $34,616 | $2,908,754 |
$415,394
$103,894
$311,499
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,181 | $26,435 | $34,616 | $2,882,319 |
| 266 | $8,107 | $26,510 | $34,616 | $2,855,809 |
| 267 | $8,032 | $26,584 | $34,616 | $2,829,225 |
| 268 | $7,957 | $26,659 | $34,616 | $2,802,566 |
| 269 | $7,882 | $26,734 | $34,616 | $2,775,832 |
| 270 | $7,807 | $26,809 | $34,616 | $2,749,023 |
| 271 | $7,732 | $26,885 | $34,616 | $2,722,138 |
| 272 | $7,656 | $26,960 | $34,616 | $2,695,178 |
| 273 | $7,580 | $27,036 | $34,616 | $2,668,142 |
| 274 | $7,504 | $27,112 | $34,616 | $2,641,030 |
| 275 | $7,428 | $27,188 | $34,616 | $2,613,842 |
| 276 | $7,351 | $27,265 | $34,616 | $2,586,577 |
$415,394
$93,217
$322,176
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,275 | $27,341 | $34,616 | $2,559,236 |
| 278 | $7,198 | $27,418 | $34,616 | $2,531,818 |
| 279 | $7,121 | $27,495 | $34,616 | $2,504,322 |
| 280 | $7,043 | $27,573 | $34,616 | $2,476,750 |
| 281 | $6,966 | $27,650 | $34,616 | $2,449,099 |
| 282 | $6,888 | $27,728 | $34,616 | $2,421,371 |
| 283 | $6,810 | $27,806 | $34,616 | $2,393,565 |
| 284 | $6,732 | $27,884 | $34,616 | $2,365,681 |
| 285 | $6,653 | $27,963 | $34,616 | $2,337,718 |
| 286 | $6,575 | $28,041 | $34,616 | $2,309,677 |
| 287 | $6,496 | $28,120 | $34,616 | $2,281,557 |
| 288 | $6,417 | $28,199 | $34,616 | $2,253,358 |
$415,394
$82,174
$333,220
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,338 | $28,279 | $34,616 | $2,225,079 |
| 290 | $6,258 | $28,358 | $34,616 | $2,196,721 |
| 291 | $6,178 | $28,438 | $34,616 | $2,168,283 |
| 292 | $6,098 | $28,518 | $34,616 | $2,139,765 |
| 293 | $6,018 | $28,598 | $34,616 | $2,111,167 |
| 294 | $5,938 | $28,678 | $34,616 | $2,082,489 |
| 295 | $5,857 | $28,759 | $34,616 | $2,053,730 |
| 296 | $5,776 | $28,840 | $34,616 | $2,024,890 |
| 297 | $5,695 | $28,921 | $34,616 | $1,995,969 |
| 298 | $5,614 | $29,002 | $34,616 | $1,966,966 |
| 299 | $5,532 | $29,084 | $34,616 | $1,937,882 |
| 300 | $5,450 | $29,166 | $34,616 | $1,908,716 |
$415,394
$70,752
$344,642
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,368 | $29,248 | $34,616 | $1,879,468 |
| 302 | $5,286 | $29,330 | $34,616 | $1,850,138 |
| 303 | $5,204 | $29,413 | $34,616 | $1,820,726 |
| 304 | $5,121 | $29,495 | $34,616 | $1,791,230 |
| 305 | $5,038 | $29,578 | $34,616 | $1,761,652 |
| 306 | $4,955 | $29,661 | $34,616 | $1,731,990 |
| 307 | $4,871 | $29,745 | $34,616 | $1,702,246 |
| 308 | $4,788 | $29,829 | $34,616 | $1,672,417 |
| 309 | $4,704 | $29,912 | $34,616 | $1,642,505 |
| 310 | $4,620 | $29,997 | $34,616 | $1,612,508 |
| 311 | $4,535 | $30,081 | $34,616 | $1,582,427 |
| 312 | $4,451 | $30,166 | $34,616 | $1,552,261 |
$415,394
$58,939
$356,455
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,366 | $30,250 | $34,616 | $1,522,011 |
| 314 | $4,281 | $30,335 | $34,616 | $1,491,676 |
| 315 | $4,195 | $30,421 | $34,616 | $1,461,255 |
| 316 | $4,110 | $30,506 | $34,616 | $1,430,748 |
| 317 | $4,024 | $30,592 | $34,616 | $1,400,156 |
| 318 | $3,938 | $30,678 | $34,616 | $1,369,478 |
| 319 | $3,852 | $30,764 | $34,616 | $1,338,714 |
| 320 | $3,765 | $30,851 | $34,616 | $1,307,863 |
| 321 | $3,678 | $30,938 | $34,616 | $1,276,925 |
| 322 | $3,591 | $31,025 | $34,616 | $1,245,900 |
| 323 | $3,504 | $31,112 | $34,616 | $1,214,788 |
| 324 | $3,417 | $31,200 | $34,616 | $1,183,588 |
$415,394
$46,721
$368,673
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,329 | $31,287 | $34,616 | $1,152,301 |
| 326 | $3,241 | $31,375 | $34,616 | $1,120,926 |
| 327 | $3,153 | $31,464 | $34,616 | $1,089,462 |
| 328 | $3,064 | $31,552 | $34,616 | $1,057,910 |
| 329 | $2,975 | $31,641 | $34,616 | $1,026,270 |
| 330 | $2,886 | $31,730 | $34,616 | $994,540 |
| 331 | $2,797 | $31,819 | $34,616 | $962,721 |
| 332 | $2,708 | $31,908 | $34,616 | $930,812 |
| 333 | $2,618 | $31,998 | $34,616 | $898,814 |
| 334 | $2,528 | $32,088 | $34,616 | $866,726 |
| 335 | $2,438 | $32,178 | $34,616 | $834,547 |
| 336 | $2,347 | $32,269 | $34,616 | $802,278 |
$415,394
$34,084
$381,310
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,256 | $32,360 | $34,616 | $769,919 |
| 338 | $2,165 | $32,451 | $34,616 | $737,468 |
| 339 | $2,074 | $32,542 | $34,616 | $704,926 |
| 340 | $1,983 | $32,634 | $34,616 | $672,292 |
| 341 | $1,891 | $32,725 | $34,616 | $639,567 |
| 342 | $1,799 | $32,817 | $34,616 | $606,750 |
| 343 | $1,706 | $32,910 | $34,616 | $573,840 |
| 344 | $1,614 | $33,002 | $34,616 | $540,838 |
| 345 | $1,521 | $33,095 | $34,616 | $507,743 |
| 346 | $1,428 | $33,188 | $34,616 | $474,555 |
| 347 | $1,335 | $33,281 | $34,616 | $441,273 |
| 348 | $1,241 | $33,375 | $34,616 | $407,898 |
$415,394
$21,013
$394,380
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,147 | $33,469 | $34,616 | $374,429 |
| 350 | $1,053 | $33,563 | $34,616 | $340,866 |
| 351 | $959 | $33,657 | $34,616 | $307,209 |
| 352 | $864 | $33,752 | $34,616 | $273,457 |
| 353 | $769 | $33,847 | $34,616 | $239,610 |
| 354 | $674 | $33,942 | $34,616 | $205,668 |
| 355 | $578 | $34,038 | $34,616 | $171,630 |
| 356 | $483 | $34,133 | $34,616 | $137,496 |
| 357 | $387 | $34,229 | $34,616 | $103,267 |
| 358 | $290 | $34,326 | $34,616 | $68,941 |
| 359 | $194 | $34,422 | $34,616 | $34,519 |
| 360 | $97 | $34,519 | $34,616 | $0 |
$415,394
$7,495
$407,898
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。
