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
653 呎
@11,026
827 呎
@8,706
$720 萬
760 呎
@11,316
1,001 呎
@8,591
$860 萬
$830 萬
$760 萬
634 呎
@11,987
868 呎
@8,756
$760 萬
$700 萬
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $47,293 | $36,341 | $29,780 | $25,416 |
| 1.500 | $49,051 | $38,131 | $31,603 | $27,271 |
| 2.000 | $50,850 | $39,975 | $33,493 | $29,207 |
| 2.500 | $52,690 | $41,873 | $35,450 | $31,222 |
| 3.000 | $54,570 | $43,824 | $37,472 | $33,315 |
| 3.375 | $56,006 | $45,322 | $39,032 | $34,934 |
| 3.500 | $56,490 | $45,828 | $39,559 | $35,484 |
| 4.000 | $58,450 | $47,885 | $41,710 | $37,725 |
| 4.500 | $60,450 | $49,992 | $43,922 | $40,038 |
| 5.000 | $62,489 | $52,150 | $46,194 | $42,420 |
| 5.500 | $64,566 | $54,357 | $48,525 | $44,867 |
| 6.000 | $66,682 | $56,612 | $50,913 | $47,376 |
每月供款$34,935
30年
$7,902,000
$4,674,400
$12,576,400
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $22,224 | $12,710 | $34,934 | $7,889,290 |
| 2 | $22,189 | $12,746 | $34,934 | $7,876,544 |
| 3 | $22,153 | $12,782 | $34,934 | $7,863,762 |
| 4 | $22,117 | $12,818 | $34,934 | $7,850,945 |
| 5 | $22,081 | $12,854 | $34,934 | $7,838,091 |
| 6 | $22,045 | $12,890 | $34,934 | $7,825,201 |
| 7 | $22,008 | $12,926 | $34,934 | $7,812,275 |
| 8 | $21,972 | $12,962 | $34,934 | $7,799,313 |
| 9 | $21,936 | $12,999 | $34,934 | $7,786,314 |
| 10 | $21,899 | $13,035 | $34,934 | $7,773,279 |
| 11 | $21,862 | $13,072 | $34,934 | $7,760,206 |
| 12 | $21,826 | $13,109 | $34,934 | $7,747,098 |
$419,213
$264,311
$154,902
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $21,789 | $13,146 | $34,934 | $7,733,952 |
| 14 | $21,752 | $13,183 | $34,934 | $7,720,769 |
| 15 | $21,715 | $13,220 | $34,934 | $7,707,549 |
| 16 | $21,677 | $13,257 | $34,934 | $7,694,292 |
| 17 | $21,640 | $13,294 | $34,934 | $7,680,998 |
| 18 | $21,603 | $13,332 | $34,934 | $7,667,667 |
| 19 | $21,565 | $13,369 | $34,934 | $7,654,297 |
| 20 | $21,528 | $13,407 | $34,934 | $7,640,891 |
| 21 | $21,490 | $13,444 | $34,934 | $7,627,446 |
| 22 | $21,452 | $13,482 | $34,934 | $7,613,964 |
| 23 | $21,414 | $13,520 | $34,934 | $7,600,444 |
| 24 | $21,376 | $13,558 | $34,934 | $7,586,886 |
$419,213
$259,001
$160,212
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $21,338 | $13,596 | $34,934 | $7,573,289 |
| 26 | $21,300 | $13,635 | $34,934 | $7,559,655 |
| 27 | $21,262 | $13,673 | $34,934 | $7,545,982 |
| 28 | $21,223 | $13,711 | $34,934 | $7,532,270 |
| 29 | $21,185 | $13,750 | $34,934 | $7,518,521 |
| 30 | $21,146 | $13,789 | $34,934 | $7,504,732 |
| 31 | $21,107 | $13,827 | $34,934 | $7,490,905 |
| 32 | $21,068 | $13,866 | $34,934 | $7,477,038 |
| 33 | $21,029 | $13,905 | $34,934 | $7,463,133 |
| 34 | $20,990 | $13,944 | $34,934 | $7,449,189 |
| 35 | $20,951 | $13,984 | $34,934 | $7,435,205 |
| 36 | $20,912 | $14,023 | $34,934 | $7,421,182 |
$419,213
$253,510
$165,704
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $20,872 | $14,062 | $34,934 | $7,407,120 |
| 38 | $20,833 | $14,102 | $34,934 | $7,393,018 |
| 39 | $20,793 | $14,142 | $34,934 | $7,378,876 |
| 40 | $20,753 | $14,181 | $34,934 | $7,364,695 |
| 41 | $20,713 | $14,221 | $34,934 | $7,350,474 |
| 42 | $20,673 | $14,261 | $34,934 | $7,336,212 |
| 43 | $20,633 | $14,301 | $34,934 | $7,321,911 |
| 44 | $20,593 | $14,342 | $34,934 | $7,307,570 |
| 45 | $20,553 | $14,382 | $34,934 | $7,293,188 |
| 46 | $20,512 | $14,422 | $34,934 | $7,278,765 |
| 47 | $20,472 | $14,463 | $34,934 | $7,264,302 |
| 48 | $20,431 | $14,504 | $34,934 | $7,249,799 |
$419,213
$247,830
$171,383
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $20,390 | $14,544 | $34,934 | $7,235,254 |
| 50 | $20,349 | $14,585 | $34,934 | $7,220,669 |
| 51 | $20,308 | $14,626 | $34,934 | $7,206,043 |
| 52 | $20,267 | $14,667 | $34,934 | $7,191,375 |
| 53 | $20,226 | $14,709 | $34,934 | $7,176,667 |
| 54 | $20,184 | $14,750 | $34,934 | $7,161,917 |
| 55 | $20,143 | $14,792 | $34,934 | $7,147,125 |
| 56 | $20,101 | $14,833 | $34,934 | $7,132,292 |
| 57 | $20,060 | $14,875 | $34,934 | $7,117,417 |
| 58 | $20,018 | $14,917 | $34,934 | $7,102,500 |
| 59 | $19,976 | $14,959 | $34,934 | $7,087,542 |
| 60 | $19,934 | $15,001 | $34,934 | $7,072,541 |
$419,213
$241,955
$177,258
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $19,892 | $15,043 | $34,934 | $7,057,498 |
| 62 | $19,849 | $15,085 | $34,934 | $7,042,413 |
| 63 | $19,807 | $15,128 | $34,934 | $7,027,285 |
| 64 | $19,764 | $15,170 | $34,934 | $7,012,115 |
| 65 | $19,722 | $15,213 | $34,934 | $6,996,902 |
| 66 | $19,679 | $15,256 | $34,934 | $6,981,646 |
| 67 | $19,636 | $15,299 | $34,934 | $6,966,348 |
| 68 | $19,593 | $15,342 | $34,934 | $6,951,006 |
| 69 | $19,550 | $15,385 | $34,934 | $6,935,621 |
| 70 | $19,506 | $15,428 | $34,934 | $6,920,193 |
| 71 | $19,463 | $15,471 | $34,934 | $6,904,722 |
| 72 | $19,420 | $15,515 | $34,934 | $6,889,207 |
$419,213
$235,880
$183,334
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $19,376 | $15,559 | $34,934 | $6,873,649 |
| 74 | $19,332 | $15,602 | $34,934 | $6,858,046 |
| 75 | $19,288 | $15,646 | $34,934 | $6,842,400 |
| 76 | $19,244 | $15,690 | $34,934 | $6,826,710 |
| 77 | $19,200 | $15,734 | $34,934 | $6,810,976 |
| 78 | $19,156 | $15,779 | $34,934 | $6,795,197 |
| 79 | $19,111 | $15,823 | $34,934 | $6,779,374 |
| 80 | $19,067 | $15,867 | $34,934 | $6,763,507 |
| 81 | $19,022 | $15,912 | $34,934 | $6,747,595 |
| 82 | $18,978 | $15,957 | $34,934 | $6,731,638 |
| 83 | $18,933 | $16,002 | $34,934 | $6,715,636 |
| 84 | $18,888 | $16,047 | $34,934 | $6,699,589 |
$419,213
$229,595
$189,618
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $18,843 | $16,092 | $34,934 | $6,683,497 |
| 86 | $18,797 | $16,137 | $34,934 | $6,667,360 |
| 87 | $18,752 | $16,182 | $34,934 | $6,651,178 |
| 88 | $18,706 | $16,228 | $34,934 | $6,634,950 |
| 89 | $18,661 | $16,274 | $34,934 | $6,618,676 |
| 90 | $18,615 | $16,319 | $34,934 | $6,602,357 |
| 91 | $18,569 | $16,365 | $34,934 | $6,585,991 |
| 92 | $18,523 | $16,411 | $34,934 | $6,569,580 |
| 93 | $18,477 | $16,457 | $34,934 | $6,553,123 |
| 94 | $18,431 | $16,504 | $34,934 | $6,536,619 |
| 95 | $18,384 | $16,550 | $34,934 | $6,520,069 |
| 96 | $18,338 | $16,597 | $34,934 | $6,503,472 |
$419,213
$223,096
$196,117
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $18,291 | $16,643 | $34,934 | $6,486,828 |
| 98 | $18,244 | $16,690 | $34,934 | $6,470,138 |
| 99 | $18,197 | $16,737 | $34,934 | $6,453,401 |
| 100 | $18,150 | $16,784 | $34,934 | $6,436,617 |
| 101 | $18,103 | $16,831 | $34,934 | $6,419,785 |
| 102 | $18,056 | $16,879 | $34,934 | $6,402,906 |
| 103 | $18,008 | $16,926 | $34,934 | $6,385,980 |
| 104 | $17,961 | $16,974 | $34,934 | $6,369,006 |
| 105 | $17,913 | $17,022 | $34,934 | $6,351,985 |
| 106 | $17,865 | $17,069 | $34,934 | $6,334,915 |
| 107 | $17,817 | $17,117 | $34,934 | $6,317,798 |
| 108 | $17,769 | $17,166 | $34,934 | $6,300,632 |
$419,213
$216,374
$202,840
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $17,721 | $17,214 | $34,934 | $6,283,418 |
| 110 | $17,672 | $17,262 | $34,934 | $6,266,156 |
| 111 | $17,624 | $17,311 | $34,934 | $6,248,845 |
| 112 | $17,575 | $17,360 | $34,934 | $6,231,485 |
| 113 | $17,526 | $17,408 | $34,934 | $6,214,077 |
| 114 | $17,477 | $17,457 | $34,934 | $6,196,620 |
| 115 | $17,428 | $17,506 | $34,934 | $6,179,113 |
| 116 | $17,379 | $17,556 | $34,934 | $6,161,558 |
| 117 | $17,329 | $17,605 | $34,934 | $6,143,953 |
| 118 | $17,280 | $17,655 | $34,934 | $6,126,298 |
| 119 | $17,230 | $17,704 | $34,934 | $6,108,594 |
| 120 | $17,180 | $17,754 | $34,934 | $6,090,840 |
$419,213
$209,421
$209,792
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $17,130 | $17,804 | $34,934 | $6,073,036 |
| 122 | $17,080 | $17,854 | $34,934 | $6,055,182 |
| 123 | $17,030 | $17,904 | $34,934 | $6,037,277 |
| 124 | $16,980 | $17,955 | $34,934 | $6,019,323 |
| 125 | $16,929 | $18,005 | $34,934 | $6,001,318 |
| 126 | $16,879 | $18,056 | $34,934 | $5,983,262 |
| 127 | $16,828 | $18,107 | $34,934 | $5,965,155 |
| 128 | $16,777 | $18,157 | $34,934 | $5,946,998 |
| 129 | $16,726 | $18,209 | $34,934 | $5,928,790 |
| 130 | $16,675 | $18,260 | $34,934 | $5,910,530 |
| 131 | $16,623 | $18,311 | $34,934 | $5,892,219 |
| 132 | $16,572 | $18,363 | $34,934 | $5,873,856 |
$419,213
$202,230
$216,984
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $16,520 | $18,414 | $34,934 | $5,855,442 |
| 134 | $16,468 | $18,466 | $34,934 | $5,836,976 |
| 135 | $16,416 | $18,518 | $34,934 | $5,818,458 |
| 136 | $16,364 | $18,570 | $34,934 | $5,799,888 |
| 137 | $16,312 | $18,622 | $34,934 | $5,781,266 |
| 138 | $16,260 | $18,675 | $34,934 | $5,762,591 |
| 139 | $16,207 | $18,727 | $34,934 | $5,743,864 |
| 140 | $16,155 | $18,780 | $34,934 | $5,725,084 |
| 141 | $16,102 | $18,833 | $34,934 | $5,706,251 |
| 142 | $16,049 | $18,886 | $34,934 | $5,687,366 |
| 143 | $15,996 | $18,939 | $34,934 | $5,668,427 |
| 144 | $15,942 | $18,992 | $34,934 | $5,649,435 |
$419,213
$194,792
$224,421
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $15,889 | $19,045 | $34,934 | $5,630,390 |
| 146 | $15,835 | $19,099 | $34,934 | $5,611,291 |
| 147 | $15,782 | $19,153 | $34,934 | $5,592,138 |
| 148 | $15,728 | $19,207 | $34,934 | $5,572,931 |
| 149 | $15,674 | $19,261 | $34,934 | $5,553,671 |
| 150 | $15,620 | $19,315 | $34,934 | $5,534,356 |
| 151 | $15,565 | $19,369 | $34,934 | $5,514,987 |
| 152 | $15,511 | $19,424 | $34,934 | $5,495,564 |
| 153 | $15,456 | $19,478 | $34,934 | $5,476,085 |
| 154 | $15,401 | $19,533 | $34,934 | $5,456,552 |
| 155 | $15,347 | $19,588 | $34,934 | $5,436,965 |
| 156 | $15,291 | $19,643 | $34,934 | $5,417,322 |
$419,213
$187,100
$232,114
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $15,236 | $19,698 | $34,934 | $5,397,623 |
| 158 | $15,181 | $19,754 | $34,934 | $5,377,870 |
| 159 | $15,125 | $19,809 | $34,934 | $5,358,061 |
| 160 | $15,070 | $19,865 | $34,934 | $5,338,196 |
| 161 | $15,014 | $19,921 | $34,934 | $5,318,275 |
| 162 | $14,958 | $19,977 | $34,934 | $5,298,298 |
| 163 | $14,901 | $20,033 | $34,934 | $5,278,265 |
| 164 | $14,845 | $20,089 | $34,934 | $5,258,176 |
| 165 | $14,789 | $20,146 | $34,934 | $5,238,030 |
| 166 | $14,732 | $20,202 | $34,934 | $5,217,827 |
| 167 | $14,675 | $20,259 | $34,934 | $5,197,568 |
| 168 | $14,618 | $20,316 | $34,934 | $5,177,252 |
$419,213
$179,144
$240,070
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $14,561 | $20,373 | $34,934 | $5,156,878 |
| 170 | $14,504 | $20,431 | $34,934 | $5,136,448 |
| 171 | $14,446 | $20,488 | $34,934 | $5,115,960 |
| 172 | $14,389 | $20,546 | $34,934 | $5,095,414 |
| 173 | $14,331 | $20,604 | $34,934 | $5,074,810 |
| 174 | $14,273 | $20,662 | $34,934 | $5,054,149 |
| 175 | $14,215 | $20,720 | $34,934 | $5,033,429 |
| 176 | $14,157 | $20,778 | $34,934 | $5,012,651 |
| 177 | $14,098 | $20,836 | $34,934 | $4,991,815 |
| 178 | $14,039 | $20,895 | $34,934 | $4,970,920 |
| 179 | $13,981 | $20,954 | $34,934 | $4,949,966 |
| 180 | $13,922 | $21,013 | $34,934 | $4,928,953 |
$419,213
$170,915
$248,299
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $13,863 | $21,072 | $34,934 | $4,907,882 |
| 182 | $13,803 | $21,131 | $34,934 | $4,886,751 |
| 183 | $13,744 | $21,190 | $34,934 | $4,865,560 |
| 184 | $13,684 | $21,250 | $34,934 | $4,844,310 |
| 185 | $13,625 | $21,310 | $34,934 | $4,823,000 |
| 186 | $13,565 | $21,370 | $34,934 | $4,801,630 |
| 187 | $13,505 | $21,430 | $34,934 | $4,780,201 |
| 188 | $13,444 | $21,490 | $34,934 | $4,758,710 |
| 189 | $13,384 | $21,551 | $34,934 | $4,737,160 |
| 190 | $13,323 | $21,611 | $34,934 | $4,715,549 |
| 191 | $13,262 | $21,672 | $34,934 | $4,693,877 |
| 192 | $13,202 | $21,733 | $34,934 | $4,672,144 |
$419,213
$162,404
$256,809
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,140 | $21,794 | $34,934 | $4,650,350 |
| 194 | $13,079 | $21,855 | $34,934 | $4,628,494 |
| 195 | $13,018 | $21,917 | $34,934 | $4,606,578 |
| 196 | $12,956 | $21,978 | $34,934 | $4,584,599 |
| 197 | $12,894 | $22,040 | $34,934 | $4,562,559 |
| 198 | $12,832 | $22,102 | $34,934 | $4,540,457 |
| 199 | $12,770 | $22,164 | $34,934 | $4,518,292 |
| 200 | $12,708 | $22,227 | $34,934 | $4,496,066 |
| 201 | $12,645 | $22,289 | $34,934 | $4,473,776 |
| 202 | $12,582 | $22,352 | $34,934 | $4,451,424 |
| 203 | $12,520 | $22,415 | $34,934 | $4,429,010 |
| 204 | $12,457 | $22,478 | $34,934 | $4,406,532 |
$419,213
$153,601
$265,612
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,393 | $22,541 | $34,934 | $4,383,991 |
| 206 | $12,330 | $22,604 | $34,934 | $4,361,386 |
| 207 | $12,266 | $22,668 | $34,934 | $4,338,718 |
| 208 | $12,203 | $22,732 | $34,934 | $4,315,986 |
| 209 | $12,139 | $22,796 | $34,934 | $4,293,191 |
| 210 | $12,075 | $22,860 | $34,934 | $4,270,331 |
| 211 | $12,010 | $22,924 | $34,934 | $4,247,407 |
| 212 | $11,946 | $22,989 | $34,934 | $4,224,418 |
| 213 | $11,881 | $23,053 | $34,934 | $4,201,365 |
| 214 | $11,816 | $23,118 | $34,934 | $4,178,247 |
| 215 | $11,751 | $23,183 | $34,934 | $4,155,064 |
| 216 | $11,686 | $23,248 | $34,934 | $4,131,815 |
$419,213
$144,497
$274,717
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,621 | $23,314 | $34,934 | $4,108,501 |
| 218 | $11,555 | $23,379 | $34,934 | $4,085,122 |
| 219 | $11,489 | $23,445 | $34,934 | $4,061,677 |
| 220 | $11,423 | $23,511 | $34,934 | $4,038,166 |
| 221 | $11,357 | $23,577 | $34,934 | $4,014,589 |
| 222 | $11,291 | $23,643 | $34,934 | $3,990,946 |
| 223 | $11,225 | $23,710 | $34,934 | $3,967,236 |
| 224 | $11,158 | $23,777 | $34,934 | $3,943,459 |
| 225 | $11,091 | $23,843 | $34,934 | $3,919,616 |
| 226 | $11,024 | $23,911 | $34,934 | $3,895,705 |
| 227 | $10,957 | $23,978 | $34,934 | $3,871,727 |
| 228 | $10,889 | $24,045 | $34,934 | $3,847,682 |
$419,213
$135,080
$284,133
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $10,822 | $24,113 | $34,934 | $3,823,569 |
| 230 | $10,754 | $24,181 | $34,934 | $3,799,389 |
| 231 | $10,686 | $24,249 | $34,934 | $3,775,140 |
| 232 | $10,618 | $24,317 | $34,934 | $3,750,823 |
| 233 | $10,549 | $24,385 | $34,934 | $3,726,438 |
| 234 | $10,481 | $24,454 | $34,934 | $3,701,984 |
| 235 | $10,412 | $24,523 | $34,934 | $3,677,461 |
| 236 | $10,343 | $24,592 | $34,934 | $3,652,870 |
| 237 | $10,274 | $24,661 | $34,934 | $3,628,209 |
| 238 | $10,204 | $24,730 | $34,934 | $3,603,479 |
| 239 | $10,135 | $24,800 | $34,934 | $3,578,679 |
| 240 | $10,065 | $24,869 | $34,934 | $3,553,810 |
$419,213
$125,341
$293,872
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,995 | $24,939 | $34,934 | $3,528,871 |
| 242 | $9,925 | $25,009 | $34,934 | $3,503,861 |
| 243 | $9,855 | $25,080 | $34,934 | $3,478,781 |
| 244 | $9,784 | $25,150 | $34,934 | $3,453,631 |
| 245 | $9,713 | $25,221 | $34,934 | $3,428,410 |
| 246 | $9,642 | $25,292 | $34,934 | $3,403,118 |
| 247 | $9,571 | $25,363 | $34,934 | $3,377,755 |
| 248 | $9,500 | $25,435 | $34,934 | $3,352,320 |
| 249 | $9,428 | $25,506 | $34,934 | $3,326,814 |
| 250 | $9,357 | $25,578 | $34,934 | $3,301,236 |
| 251 | $9,285 | $25,650 | $34,934 | $3,275,587 |
| 252 | $9,213 | $25,722 | $34,934 | $3,249,865 |
$419,213
$115,268
$303,945
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,140 | $25,794 | $34,934 | $3,224,071 |
| 254 | $9,068 | $25,867 | $34,934 | $3,198,204 |
| 255 | $8,995 | $25,939 | $34,934 | $3,172,264 |
| 256 | $8,922 | $26,012 | $34,934 | $3,146,252 |
| 257 | $8,849 | $26,086 | $34,934 | $3,120,166 |
| 258 | $8,775 | $26,159 | $34,934 | $3,094,007 |
| 259 | $8,702 | $26,233 | $34,934 | $3,067,775 |
| 260 | $8,628 | $26,306 | $34,934 | $3,041,468 |
| 261 | $8,554 | $26,380 | $34,934 | $3,015,088 |
| 262 | $8,480 | $26,455 | $34,934 | $2,988,634 |
| 263 | $8,406 | $26,529 | $34,934 | $2,962,105 |
| 264 | $8,331 | $26,604 | $34,934 | $2,935,501 |
$419,213
$104,850
$314,364
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,256 | $26,678 | $34,934 | $2,908,823 |
| 266 | $8,181 | $26,753 | $34,934 | $2,882,069 |
| 267 | $8,106 | $26,829 | $34,934 | $2,855,241 |
| 268 | $8,030 | $26,904 | $34,934 | $2,828,337 |
| 269 | $7,955 | $26,980 | $34,934 | $2,801,357 |
| 270 | $7,879 | $27,056 | $34,934 | $2,774,301 |
| 271 | $7,803 | $27,132 | $34,934 | $2,747,170 |
| 272 | $7,726 | $27,208 | $34,934 | $2,719,962 |
| 273 | $7,650 | $27,285 | $34,934 | $2,692,677 |
| 274 | $7,573 | $27,361 | $34,934 | $2,665,316 |
| 275 | $7,496 | $27,438 | $34,934 | $2,637,877 |
| 276 | $7,419 | $27,515 | $34,934 | $2,610,362 |
$419,213
$94,074
$325,139
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,342 | $27,593 | $34,934 | $2,582,769 |
| 278 | $7,264 | $27,670 | $34,934 | $2,555,099 |
| 279 | $7,186 | $27,748 | $34,934 | $2,527,351 |
| 280 | $7,108 | $27,826 | $34,934 | $2,499,524 |
| 281 | $7,030 | $27,905 | $34,934 | $2,471,620 |
| 282 | $6,951 | $27,983 | $34,934 | $2,443,637 |
| 283 | $6,873 | $28,062 | $34,934 | $2,415,575 |
| 284 | $6,794 | $28,141 | $34,934 | $2,387,434 |
| 285 | $6,715 | $28,220 | $34,934 | $2,359,215 |
| 286 | $6,635 | $28,299 | $34,934 | $2,330,916 |
| 287 | $6,556 | $28,379 | $34,934 | $2,302,537 |
| 288 | $6,476 | $28,459 | $34,934 | $2,274,078 |
$419,213
$82,929
$336,284
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,396 | $28,539 | $34,934 | $2,245,540 |
| 290 | $6,316 | $28,619 | $34,934 | $2,216,921 |
| 291 | $6,235 | $28,699 | $34,934 | $2,188,221 |
| 292 | $6,154 | $28,780 | $34,934 | $2,159,441 |
| 293 | $6,073 | $28,861 | $34,934 | $2,130,580 |
| 294 | $5,992 | $28,942 | $34,934 | $2,101,638 |
| 295 | $5,911 | $29,024 | $34,934 | $2,072,615 |
| 296 | $5,829 | $29,105 | $34,934 | $2,043,509 |
| 297 | $5,747 | $29,187 | $34,934 | $2,014,322 |
| 298 | $5,665 | $29,269 | $34,934 | $1,985,053 |
| 299 | $5,583 | $29,351 | $34,934 | $1,955,702 |
| 300 | $5,500 | $29,434 | $34,934 | $1,926,268 |
$419,213
$71,403
$347,811
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,418 | $29,517 | $34,934 | $1,896,751 |
| 302 | $5,335 | $29,600 | $34,934 | $1,867,151 |
| 303 | $5,251 | $29,683 | $34,934 | $1,837,468 |
| 304 | $5,168 | $29,767 | $34,934 | $1,807,701 |
| 305 | $5,084 | $29,850 | $34,934 | $1,777,851 |
| 306 | $5,000 | $29,934 | $34,934 | $1,747,917 |
| 307 | $4,916 | $30,018 | $34,934 | $1,717,898 |
| 308 | $4,832 | $30,103 | $34,934 | $1,687,796 |
| 309 | $4,747 | $30,188 | $34,934 | $1,657,608 |
| 310 | $4,662 | $30,272 | $34,934 | $1,627,336 |
| 311 | $4,577 | $30,358 | $34,934 | $1,596,978 |
| 312 | $4,492 | $30,443 | $34,934 | $1,566,535 |
$419,213
$59,481
$359,733
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,406 | $30,529 | $34,934 | $1,536,007 |
| 314 | $4,320 | $30,614 | $34,934 | $1,505,392 |
| 315 | $4,234 | $30,701 | $34,934 | $1,474,692 |
| 316 | $4,148 | $30,787 | $34,934 | $1,443,905 |
| 317 | $4,061 | $30,873 | $34,934 | $1,413,031 |
| 318 | $3,974 | $30,960 | $34,934 | $1,382,071 |
| 319 | $3,887 | $31,047 | $34,934 | $1,351,024 |
| 320 | $3,800 | $31,135 | $34,934 | $1,319,889 |
| 321 | $3,712 | $31,222 | $34,934 | $1,288,667 |
| 322 | $3,624 | $31,310 | $34,934 | $1,257,357 |
| 323 | $3,536 | $31,398 | $34,934 | $1,225,958 |
| 324 | $3,448 | $31,486 | $34,934 | $1,194,472 |
$419,213
$47,150
$372,063
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,359 | $31,575 | $34,934 | $1,162,897 |
| 326 | $3,271 | $31,664 | $34,934 | $1,131,233 |
| 327 | $3,182 | $31,753 | $34,934 | $1,099,480 |
| 328 | $3,092 | $31,842 | $34,934 | $1,067,638 |
| 329 | $3,003 | $31,932 | $34,934 | $1,035,707 |
| 330 | $2,913 | $32,022 | $34,934 | $1,003,685 |
| 331 | $2,823 | $32,112 | $34,934 | $971,573 |
| 332 | $2,733 | $32,202 | $34,934 | $939,372 |
| 333 | $2,642 | $32,292 | $34,934 | $907,079 |
| 334 | $2,551 | $32,383 | $34,934 | $874,696 |
| 335 | $2,460 | $32,474 | $34,934 | $842,221 |
| 336 | $2,369 | $32,566 | $34,934 | $809,656 |
$419,213
$34,397
$384,816
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,277 | $32,657 | $34,934 | $776,998 |
| 338 | $2,185 | $32,749 | $34,934 | $744,249 |
| 339 | $2,093 | $32,841 | $34,934 | $711,408 |
| 340 | $2,001 | $32,934 | $34,934 | $678,474 |
| 341 | $1,908 | $33,026 | $34,934 | $645,448 |
| 342 | $1,815 | $33,119 | $34,934 | $612,329 |
| 343 | $1,722 | $33,212 | $34,934 | $579,117 |
| 344 | $1,629 | $33,306 | $34,934 | $545,811 |
| 345 | $1,535 | $33,399 | $34,934 | $512,412 |
| 346 | $1,441 | $33,493 | $34,934 | $478,919 |
| 347 | $1,347 | $33,587 | $34,934 | $445,331 |
| 348 | $1,252 | $33,682 | $34,934 | $411,649 |
$419,213
$21,207
$398,007
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,158 | $33,777 | $34,934 | $377,872 |
| 350 | $1,063 | $33,872 | $34,934 | $344,001 |
| 351 | $968 | $33,967 | $34,934 | $310,034 |
| 352 | $872 | $34,062 | $34,934 | $275,971 |
| 353 | $776 | $34,158 | $34,934 | $241,813 |
| 354 | $680 | $34,254 | $34,934 | $207,559 |
| 355 | $584 | $34,351 | $34,934 | $173,208 |
| 356 | $487 | $34,447 | $34,934 | $138,761 |
| 357 | $390 | $34,544 | $34,934 | $104,217 |
| 358 | $293 | $34,641 | $34,934 | $69,575 |
| 359 | $196 | $34,739 | $34,934 | $34,836 |
| 360 | $98 | $34,836 | $34,934 | $0 |
$419,213
$7,564
$411,649
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。