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
$700 萬
$760 萬
653 呎
@12,251
827 呎
@9,674
$800 萬
$830 萬
$800 萬
794 呎
@10,076
1,078 呎
@7,421
$800 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $49,178 | $37,790 | $30,968 | $26,429 |
| 1.500 | $51,006 | $39,651 | $32,863 | $28,359 |
| 2.000 | $52,877 | $41,568 | $34,828 | $30,372 |
| 2.500 | $54,790 | $43,542 | $36,863 | $32,467 |
| 3.000 | $56,745 | $45,571 | $38,966 | $34,643 |
| 3.500 | $58,742 | $47,655 | $41,136 | $36,898 |
| 4.000 | $60,780 | $49,793 | $43,372 | $39,229 |
| 4.500 | $62,859 | $51,985 | $45,673 | $41,634 |
| 5.000 | $64,980 | $54,229 | $48,036 | $44,111 |
| 5.500 | $67,140 | $56,524 | $50,460 | $46,655 |
| 6.000 | $69,340 | $58,869 | $52,942 | $49,265 |
每月供款$36,899
30年
$8,217,000
$5,066,281
$13,283,281
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $23,966 | $12,932 | $36,898 | $8,204,068 |
| 2 | $23,929 | $12,969 | $36,898 | $8,191,099 |
| 3 | $23,891 | $13,007 | $36,898 | $8,178,091 |
| 4 | $23,853 | $13,045 | $36,898 | $8,165,046 |
| 5 | $23,815 | $13,083 | $36,898 | $8,151,963 |
| 6 | $23,777 | $13,121 | $36,898 | $8,138,842 |
| 7 | $23,738 | $13,160 | $36,898 | $8,125,682 |
| 8 | $23,700 | $13,198 | $36,898 | $8,112,484 |
| 9 | $23,661 | $13,237 | $36,898 | $8,099,247 |
| 10 | $23,623 | $13,275 | $36,898 | $8,085,972 |
| 11 | $23,584 | $13,314 | $36,898 | $8,072,658 |
| 12 | $23,545 | $13,353 | $36,898 | $8,059,305 |
$442,776
$285,081
$157,695
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $23,506 | $13,392 | $36,898 | $8,045,914 |
| 14 | $23,467 | $13,431 | $36,898 | $8,032,483 |
| 15 | $23,428 | $13,470 | $36,898 | $8,019,013 |
| 16 | $23,389 | $13,509 | $36,898 | $8,005,504 |
| 17 | $23,349 | $13,549 | $36,898 | $7,991,955 |
| 18 | $23,310 | $13,588 | $36,898 | $7,978,367 |
| 19 | $23,270 | $13,628 | $36,898 | $7,964,739 |
| 20 | $23,230 | $13,668 | $36,898 | $7,951,072 |
| 21 | $23,191 | $13,707 | $36,898 | $7,937,364 |
| 22 | $23,151 | $13,747 | $36,898 | $7,923,617 |
| 23 | $23,111 | $13,787 | $36,898 | $7,909,829 |
| 24 | $23,070 | $13,828 | $36,898 | $7,896,002 |
$442,776
$279,473
$163,303
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $23,030 | $13,868 | $36,898 | $7,882,134 |
| 26 | $22,990 | $13,908 | $36,898 | $7,868,225 |
| 27 | $22,949 | $13,949 | $36,898 | $7,854,276 |
| 28 | $22,908 | $13,990 | $36,898 | $7,840,287 |
| 29 | $22,868 | $14,030 | $36,898 | $7,826,256 |
| 30 | $22,827 | $14,071 | $36,898 | $7,812,185 |
| 31 | $22,786 | $14,112 | $36,898 | $7,798,072 |
| 32 | $22,744 | $14,154 | $36,898 | $7,783,919 |
| 33 | $22,703 | $14,195 | $36,898 | $7,769,724 |
| 34 | $22,662 | $14,236 | $36,898 | $7,755,487 |
| 35 | $22,620 | $14,278 | $36,898 | $7,741,210 |
| 36 | $22,579 | $14,319 | $36,898 | $7,726,890 |
$442,776
$273,664
$169,112
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $22,537 | $14,361 | $36,898 | $7,712,529 |
| 38 | $22,495 | $14,403 | $36,898 | $7,698,126 |
| 39 | $22,453 | $14,445 | $36,898 | $7,683,681 |
| 40 | $22,411 | $14,487 | $36,898 | $7,669,193 |
| 41 | $22,368 | $14,530 | $36,898 | $7,654,664 |
| 42 | $22,326 | $14,572 | $36,898 | $7,640,092 |
| 43 | $22,284 | $14,614 | $36,898 | $7,625,478 |
| 44 | $22,241 | $14,657 | $36,898 | $7,610,820 |
| 45 | $22,198 | $14,700 | $36,898 | $7,596,121 |
| 46 | $22,155 | $14,743 | $36,898 | $7,581,378 |
| 47 | $22,112 | $14,786 | $36,898 | $7,566,592 |
| 48 | $22,069 | $14,829 | $36,898 | $7,551,764 |
$442,776
$267,650
$175,126
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $22,026 | $14,872 | $36,898 | $7,536,892 |
| 50 | $21,983 | $14,915 | $36,898 | $7,521,976 |
| 51 | $21,939 | $14,959 | $36,898 | $7,507,017 |
| 52 | $21,895 | $15,003 | $36,898 | $7,492,015 |
| 53 | $21,852 | $15,046 | $36,898 | $7,476,968 |
| 54 | $21,808 | $15,090 | $36,898 | $7,461,878 |
| 55 | $21,764 | $15,134 | $36,898 | $7,446,744 |
| 56 | $21,720 | $15,178 | $36,898 | $7,431,566 |
| 57 | $21,675 | $15,223 | $36,898 | $7,416,343 |
| 58 | $21,631 | $15,267 | $36,898 | $7,401,076 |
| 59 | $21,586 | $15,312 | $36,898 | $7,385,765 |
| 60 | $21,542 | $15,356 | $36,898 | $7,370,408 |
$442,776
$261,421
$181,355
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $21,497 | $15,401 | $36,898 | $7,355,007 |
| 62 | $21,452 | $15,446 | $36,898 | $7,339,562 |
| 63 | $21,407 | $15,491 | $36,898 | $7,324,071 |
| 64 | $21,362 | $15,536 | $36,898 | $7,308,535 |
| 65 | $21,317 | $15,581 | $36,898 | $7,292,953 |
| 66 | $21,271 | $15,627 | $36,898 | $7,277,326 |
| 67 | $21,226 | $15,672 | $36,898 | $7,261,654 |
| 68 | $21,180 | $15,718 | $36,898 | $7,245,936 |
| 69 | $21,134 | $15,764 | $36,898 | $7,230,172 |
| 70 | $21,088 | $15,810 | $36,898 | $7,214,362 |
| 71 | $21,042 | $15,856 | $36,898 | $7,198,505 |
| 72 | $20,996 | $15,902 | $36,898 | $7,182,603 |
$442,776
$254,971
$187,805
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $20,949 | $15,949 | $36,898 | $7,166,654 |
| 74 | $20,903 | $15,995 | $36,898 | $7,150,659 |
| 75 | $20,856 | $16,042 | $36,898 | $7,134,617 |
| 76 | $20,809 | $16,089 | $36,898 | $7,118,528 |
| 77 | $20,762 | $16,136 | $36,898 | $7,102,393 |
| 78 | $20,715 | $16,183 | $36,898 | $7,086,210 |
| 79 | $20,668 | $16,230 | $36,898 | $7,069,980 |
| 80 | $20,621 | $16,277 | $36,898 | $7,053,703 |
| 81 | $20,573 | $16,325 | $36,898 | $7,037,378 |
| 82 | $20,526 | $16,372 | $36,898 | $7,021,006 |
| 83 | $20,478 | $16,420 | $36,898 | $7,004,586 |
| 84 | $20,430 | $16,468 | $36,898 | $6,988,118 |
$442,776
$248,291
$194,485
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $20,382 | $16,516 | $36,898 | $6,971,602 |
| 86 | $20,334 | $16,564 | $36,898 | $6,955,038 |
| 87 | $20,286 | $16,612 | $36,898 | $6,938,425 |
| 88 | $20,237 | $16,661 | $36,898 | $6,921,764 |
| 89 | $20,188 | $16,710 | $36,898 | $6,905,055 |
| 90 | $20,140 | $16,758 | $36,898 | $6,888,297 |
| 91 | $20,091 | $16,807 | $36,898 | $6,871,489 |
| 92 | $20,042 | $16,856 | $36,898 | $6,854,633 |
| 93 | $19,993 | $16,905 | $36,898 | $6,837,728 |
| 94 | $19,943 | $16,955 | $36,898 | $6,820,773 |
| 95 | $19,894 | $17,004 | $36,898 | $6,803,769 |
| 96 | $19,844 | $17,054 | $36,898 | $6,786,716 |
$442,776
$241,374
$201,402
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $19,795 | $17,103 | $36,898 | $6,769,612 |
| 98 | $19,745 | $17,153 | $36,898 | $6,752,459 |
| 99 | $19,695 | $17,203 | $36,898 | $6,735,256 |
| 100 | $19,644 | $17,254 | $36,898 | $6,718,002 |
| 101 | $19,594 | $17,304 | $36,898 | $6,700,698 |
| 102 | $19,544 | $17,354 | $36,898 | $6,683,344 |
| 103 | $19,493 | $17,405 | $36,898 | $6,665,939 |
| 104 | $19,442 | $17,456 | $36,898 | $6,648,483 |
| 105 | $19,391 | $17,507 | $36,898 | $6,630,977 |
| 106 | $19,340 | $17,558 | $36,898 | $6,613,419 |
| 107 | $19,289 | $17,609 | $36,898 | $6,595,810 |
| 108 | $19,238 | $17,660 | $36,898 | $6,578,150 |
$442,776
$234,210
$208,566
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $19,186 | $17,712 | $36,898 | $6,560,438 |
| 110 | $19,135 | $17,763 | $36,898 | $6,542,675 |
| 111 | $19,083 | $17,815 | $36,898 | $6,524,860 |
| 112 | $19,031 | $17,867 | $36,898 | $6,506,993 |
| 113 | $18,979 | $17,919 | $36,898 | $6,489,073 |
| 114 | $18,926 | $17,972 | $36,898 | $6,471,102 |
| 115 | $18,874 | $18,024 | $36,898 | $6,453,078 |
| 116 | $18,821 | $18,077 | $36,898 | $6,435,001 |
| 117 | $18,769 | $18,129 | $36,898 | $6,416,872 |
| 118 | $18,716 | $18,182 | $36,898 | $6,398,690 |
| 119 | $18,663 | $18,235 | $36,898 | $6,380,455 |
| 120 | $18,610 | $18,288 | $36,898 | $6,362,166 |
$442,776
$226,792
$215,984
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $18,556 | $18,342 | $36,898 | $6,343,825 |
| 122 | $18,503 | $18,395 | $36,898 | $6,325,429 |
| 123 | $18,449 | $18,449 | $36,898 | $6,306,981 |
| 124 | $18,395 | $18,503 | $36,898 | $6,288,478 |
| 125 | $18,341 | $18,557 | $36,898 | $6,269,921 |
| 126 | $18,287 | $18,611 | $36,898 | $6,251,311 |
| 127 | $18,233 | $18,665 | $36,898 | $6,232,646 |
| 128 | $18,179 | $18,719 | $36,898 | $6,213,926 |
| 129 | $18,124 | $18,774 | $36,898 | $6,195,152 |
| 130 | $18,069 | $18,829 | $36,898 | $6,176,323 |
| 131 | $18,014 | $18,884 | $36,898 | $6,157,440 |
| 132 | $17,959 | $18,939 | $36,898 | $6,138,501 |
$442,776
$219,110
$223,666
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,904 | $18,994 | $36,898 | $6,119,507 |
| 134 | $17,849 | $19,049 | $36,898 | $6,100,457 |
| 135 | $17,793 | $19,105 | $36,898 | $6,081,352 |
| 136 | $17,737 | $19,161 | $36,898 | $6,062,192 |
| 137 | $17,681 | $19,217 | $36,898 | $6,042,975 |
| 138 | $17,625 | $19,273 | $36,898 | $6,023,702 |
| 139 | $17,569 | $19,329 | $36,898 | $6,004,373 |
| 140 | $17,513 | $19,385 | $36,898 | $5,984,988 |
| 141 | $17,456 | $19,442 | $36,898 | $5,965,546 |
| 142 | $17,400 | $19,498 | $36,898 | $5,946,048 |
| 143 | $17,343 | $19,555 | $36,898 | $5,926,493 |
| 144 | $17,286 | $19,612 | $36,898 | $5,906,880 |
$442,776
$211,155
$231,621
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $17,228 | $19,670 | $36,898 | $5,887,211 |
| 146 | $17,171 | $19,727 | $36,898 | $5,867,484 |
| 147 | $17,113 | $19,785 | $36,898 | $5,847,699 |
| 148 | $17,056 | $19,842 | $36,898 | $5,827,857 |
| 149 | $16,998 | $19,900 | $36,898 | $5,807,957 |
| 150 | $16,940 | $19,958 | $36,898 | $5,787,999 |
| 151 | $16,882 | $20,016 | $36,898 | $5,767,982 |
| 152 | $16,823 | $20,075 | $36,898 | $5,747,908 |
| 153 | $16,765 | $20,133 | $36,898 | $5,727,774 |
| 154 | $16,706 | $20,192 | $36,898 | $5,707,582 |
| 155 | $16,647 | $20,251 | $36,898 | $5,687,331 |
| 156 | $16,588 | $20,310 | $36,898 | $5,667,022 |
$442,776
$202,917
$239,859
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $16,529 | $20,369 | $36,898 | $5,646,652 |
| 158 | $16,469 | $20,429 | $36,898 | $5,626,224 |
| 159 | $16,410 | $20,488 | $36,898 | $5,605,736 |
| 160 | $16,350 | $20,548 | $36,898 | $5,585,188 |
| 161 | $16,290 | $20,608 | $36,898 | $5,564,580 |
| 162 | $16,230 | $20,668 | $36,898 | $5,543,912 |
| 163 | $16,170 | $20,728 | $36,898 | $5,523,183 |
| 164 | $16,109 | $20,789 | $36,898 | $5,502,395 |
| 165 | $16,049 | $20,849 | $36,898 | $5,481,545 |
| 166 | $15,988 | $20,910 | $36,898 | $5,460,635 |
| 167 | $15,927 | $20,971 | $36,898 | $5,439,664 |
| 168 | $15,866 | $21,032 | $36,898 | $5,418,632 |
$442,776
$194,386
$248,390
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,804 | $21,094 | $36,898 | $5,397,538 |
| 170 | $15,743 | $21,155 | $36,898 | $5,376,383 |
| 171 | $15,681 | $21,217 | $36,898 | $5,355,166 |
| 172 | $15,619 | $21,279 | $36,898 | $5,333,887 |
| 173 | $15,557 | $21,341 | $36,898 | $5,312,546 |
| 174 | $15,495 | $21,403 | $36,898 | $5,291,143 |
| 175 | $15,433 | $21,466 | $36,898 | $5,269,678 |
| 176 | $15,370 | $21,528 | $36,898 | $5,248,150 |
| 177 | $15,307 | $21,591 | $36,898 | $5,226,559 |
| 178 | $15,244 | $21,654 | $36,898 | $5,204,905 |
| 179 | $15,181 | $21,717 | $36,898 | $5,183,188 |
| 180 | $15,118 | $21,780 | $36,898 | $5,161,408 |
$442,776
$185,552
$257,224
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $15,054 | $21,844 | $36,898 | $5,139,564 |
| 182 | $14,990 | $21,908 | $36,898 | $5,117,656 |
| 183 | $14,926 | $21,972 | $36,898 | $5,095,685 |
| 184 | $14,862 | $22,036 | $36,898 | $5,073,649 |
| 185 | $14,798 | $22,100 | $36,898 | $5,051,549 |
| 186 | $14,734 | $22,164 | $36,898 | $5,029,385 |
| 187 | $14,669 | $22,229 | $36,898 | $5,007,156 |
| 188 | $14,604 | $22,294 | $36,898 | $4,984,862 |
| 189 | $14,539 | $22,359 | $36,898 | $4,962,503 |
| 190 | $14,474 | $22,424 | $36,898 | $4,940,079 |
| 191 | $14,409 | $22,489 | $36,898 | $4,917,590 |
| 192 | $14,343 | $22,555 | $36,898 | $4,895,035 |
$442,776
$176,403
$266,373
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $14,277 | $22,621 | $36,898 | $4,872,414 |
| 194 | $14,211 | $22,687 | $36,898 | $4,849,727 |
| 195 | $14,145 | $22,753 | $36,898 | $4,826,974 |
| 196 | $14,079 | $22,819 | $36,898 | $4,804,155 |
| 197 | $14,012 | $22,886 | $36,898 | $4,781,269 |
| 198 | $13,945 | $22,953 | $36,898 | $4,758,316 |
| 199 | $13,878 | $23,020 | $36,898 | $4,735,297 |
| 200 | $13,811 | $23,087 | $36,898 | $4,712,210 |
| 201 | $13,744 | $23,154 | $36,898 | $4,689,056 |
| 202 | $13,676 | $23,222 | $36,898 | $4,665,834 |
| 203 | $13,609 | $23,289 | $36,898 | $4,642,545 |
| 204 | $13,541 | $23,357 | $36,898 | $4,619,188 |
$442,776
$166,929
$275,847
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $13,473 | $23,425 | $36,898 | $4,595,762 |
| 206 | $13,404 | $23,494 | $36,898 | $4,572,269 |
| 207 | $13,336 | $23,562 | $36,898 | $4,548,707 |
| 208 | $13,267 | $23,631 | $36,898 | $4,525,076 |
| 209 | $13,198 | $23,700 | $36,898 | $4,501,376 |
| 210 | $13,129 | $23,769 | $36,898 | $4,477,607 |
| 211 | $13,060 | $23,838 | $36,898 | $4,453,768 |
| 212 | $12,990 | $23,908 | $36,898 | $4,429,861 |
| 213 | $12,920 | $23,978 | $36,898 | $4,405,883 |
| 214 | $12,850 | $24,048 | $36,898 | $4,381,836 |
| 215 | $12,780 | $24,118 | $36,898 | $4,357,718 |
| 216 | $12,710 | $24,188 | $36,898 | $4,333,530 |
$442,776
$157,118
$285,658
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $12,639 | $24,259 | $36,898 | $4,309,271 |
| 218 | $12,569 | $24,329 | $36,898 | $4,284,942 |
| 219 | $12,498 | $24,400 | $36,898 | $4,260,542 |
| 220 | $12,427 | $24,471 | $36,898 | $4,236,070 |
| 221 | $12,355 | $24,543 | $36,898 | $4,211,528 |
| 222 | $12,284 | $24,614 | $36,898 | $4,186,913 |
| 223 | $12,212 | $24,686 | $36,898 | $4,162,227 |
| 224 | $12,140 | $24,758 | $36,898 | $4,137,469 |
| 225 | $12,068 | $24,830 | $36,898 | $4,112,638 |
| 226 | $11,995 | $24,903 | $36,898 | $4,087,736 |
| 227 | $11,923 | $24,975 | $36,898 | $4,062,760 |
| 228 | $11,850 | $25,048 | $36,898 | $4,037,712 |
$442,776
$146,958
$295,818
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,777 | $25,121 | $36,898 | $4,012,591 |
| 230 | $11,703 | $25,195 | $36,898 | $3,987,396 |
| 231 | $11,630 | $25,268 | $36,898 | $3,962,128 |
| 232 | $11,556 | $25,342 | $36,898 | $3,936,786 |
| 233 | $11,482 | $25,416 | $36,898 | $3,911,370 |
| 234 | $11,408 | $25,490 | $36,898 | $3,885,881 |
| 235 | $11,334 | $25,564 | $36,898 | $3,860,316 |
| 236 | $11,259 | $25,639 | $36,898 | $3,834,678 |
| 237 | $11,184 | $25,714 | $36,898 | $3,808,964 |
| 238 | $11,109 | $25,789 | $36,898 | $3,783,176 |
| 239 | $11,034 | $25,864 | $36,898 | $3,757,312 |
| 240 | $10,959 | $25,939 | $36,898 | $3,731,373 |
$442,776
$136,437
$306,339
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,883 | $26,015 | $36,898 | $3,705,358 |
| 242 | $10,807 | $26,091 | $36,898 | $3,679,267 |
| 243 | $10,731 | $26,167 | $36,898 | $3,653,100 |
| 244 | $10,655 | $26,243 | $36,898 | $3,626,857 |
| 245 | $10,578 | $26,320 | $36,898 | $3,600,537 |
| 246 | $10,502 | $26,396 | $36,898 | $3,574,141 |
| 247 | $10,425 | $26,473 | $36,898 | $3,547,668 |
| 248 | $10,347 | $26,551 | $36,898 | $3,521,117 |
| 249 | $10,270 | $26,628 | $36,898 | $3,494,489 |
| 250 | $10,192 | $26,706 | $36,898 | $3,467,783 |
| 251 | $10,114 | $26,784 | $36,898 | $3,441,000 |
| 252 | $10,036 | $26,862 | $36,898 | $3,414,138 |
$442,776
$125,541
$317,235
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,958 | $26,940 | $36,898 | $3,387,198 |
| 254 | $9,879 | $27,019 | $36,898 | $3,360,179 |
| 255 | $9,801 | $27,097 | $36,898 | $3,333,082 |
| 256 | $9,721 | $27,177 | $36,898 | $3,305,905 |
| 257 | $9,642 | $27,256 | $36,898 | $3,278,649 |
| 258 | $9,563 | $27,335 | $36,898 | $3,251,314 |
| 259 | $9,483 | $27,415 | $36,898 | $3,223,899 |
| 260 | $9,403 | $27,495 | $36,898 | $3,196,404 |
| 261 | $9,323 | $27,575 | $36,898 | $3,168,829 |
| 262 | $9,242 | $27,656 | $36,898 | $3,141,173 |
| 263 | $9,162 | $27,736 | $36,898 | $3,113,437 |
| 264 | $9,081 | $27,817 | $36,898 | $3,085,620 |
$442,776
$114,258
$328,518
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,000 | $27,898 | $36,898 | $3,057,722 |
| 266 | $8,918 | $27,980 | $36,898 | $3,029,742 |
| 267 | $8,837 | $28,061 | $36,898 | $3,001,681 |
| 268 | $8,755 | $28,143 | $36,898 | $2,973,538 |
| 269 | $8,673 | $28,225 | $36,898 | $2,945,312 |
| 270 | $8,590 | $28,308 | $36,898 | $2,917,005 |
| 271 | $8,508 | $28,390 | $36,898 | $2,888,615 |
| 272 | $8,425 | $28,473 | $36,898 | $2,860,142 |
| 273 | $8,342 | $28,556 | $36,898 | $2,831,586 |
| 274 | $8,259 | $28,639 | $36,898 | $2,802,947 |
| 275 | $8,175 | $28,723 | $36,898 | $2,774,224 |
| 276 | $8,091 | $28,807 | $36,898 | $2,745,418 |
$442,776
$102,574
$340,202
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,007 | $28,891 | $36,898 | $2,716,527 |
| 278 | $7,923 | $28,975 | $36,898 | $2,687,552 |
| 279 | $7,839 | $29,059 | $36,898 | $2,658,493 |
| 280 | $7,754 | $29,144 | $36,898 | $2,629,349 |
| 281 | $7,669 | $29,229 | $36,898 | $2,600,120 |
| 282 | $7,584 | $29,314 | $36,898 | $2,570,805 |
| 283 | $7,498 | $29,400 | $36,898 | $2,541,406 |
| 284 | $7,412 | $29,486 | $36,898 | $2,511,920 |
| 285 | $7,326 | $29,572 | $36,898 | $2,482,349 |
| 286 | $7,240 | $29,658 | $36,898 | $2,452,691 |
| 287 | $7,154 | $29,744 | $36,898 | $2,422,946 |
| 288 | $7,067 | $29,831 | $36,898 | $2,393,115 |
$442,776
$90,474
$352,302
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,980 | $29,918 | $36,898 | $2,363,197 |
| 290 | $6,893 | $30,005 | $36,898 | $2,333,192 |
| 291 | $6,805 | $30,093 | $36,898 | $2,303,099 |
| 292 | $6,717 | $30,181 | $36,898 | $2,272,918 |
| 293 | $6,629 | $30,269 | $36,898 | $2,242,650 |
| 294 | $6,541 | $30,357 | $36,898 | $2,212,293 |
| 295 | $6,453 | $30,445 | $36,898 | $2,181,847 |
| 296 | $6,364 | $30,534 | $36,898 | $2,151,313 |
| 297 | $6,275 | $30,623 | $36,898 | $2,120,690 |
| 298 | $6,185 | $30,713 | $36,898 | $2,089,977 |
| 299 | $6,096 | $30,802 | $36,898 | $2,059,175 |
| 300 | $6,006 | $30,892 | $36,898 | $2,028,283 |
$442,776
$77,943
$364,833
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,916 | $30,982 | $36,898 | $1,997,301 |
| 302 | $5,825 | $31,073 | $36,898 | $1,966,228 |
| 303 | $5,735 | $31,163 | $36,898 | $1,935,065 |
| 304 | $5,644 | $31,254 | $36,898 | $1,903,811 |
| 305 | $5,553 | $31,345 | $36,898 | $1,872,466 |
| 306 | $5,461 | $31,437 | $36,898 | $1,841,029 |
| 307 | $5,370 | $31,528 | $36,898 | $1,809,501 |
| 308 | $5,278 | $31,620 | $36,898 | $1,777,880 |
| 309 | $5,185 | $31,713 | $36,898 | $1,746,168 |
| 310 | $5,093 | $31,805 | $36,898 | $1,714,363 |
| 311 | $5,000 | $31,898 | $36,898 | $1,682,465 |
| 312 | $4,907 | $31,991 | $36,898 | $1,650,474 |
$442,776
$64,967
$377,809
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,814 | $32,084 | $36,898 | $1,618,390 |
| 314 | $4,720 | $32,178 | $36,898 | $1,586,212 |
| 315 | $4,626 | $32,272 | $36,898 | $1,553,941 |
| 316 | $4,532 | $32,366 | $36,898 | $1,521,575 |
| 317 | $4,438 | $32,460 | $36,898 | $1,489,115 |
| 318 | $4,343 | $32,555 | $36,898 | $1,456,560 |
| 319 | $4,248 | $32,650 | $36,898 | $1,423,911 |
| 320 | $4,153 | $32,745 | $36,898 | $1,391,166 |
| 321 | $4,058 | $32,840 | $36,898 | $1,358,325 |
| 322 | $3,962 | $32,936 | $36,898 | $1,325,389 |
| 323 | $3,866 | $33,032 | $36,898 | $1,292,357 |
| 324 | $3,769 | $33,129 | $36,898 | $1,259,228 |
$442,776
$51,530
$391,246
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,673 | $33,225 | $36,898 | $1,226,003 |
| 326 | $3,576 | $33,322 | $36,898 | $1,192,681 |
| 327 | $3,479 | $33,419 | $36,898 | $1,159,261 |
| 328 | $3,381 | $33,517 | $36,898 | $1,125,745 |
| 329 | $3,283 | $33,615 | $36,898 | $1,092,130 |
| 330 | $3,185 | $33,713 | $36,898 | $1,058,417 |
| 331 | $3,087 | $33,811 | $36,898 | $1,024,606 |
| 332 | $2,988 | $33,910 | $36,898 | $990,697 |
| 333 | $2,890 | $34,008 | $36,898 | $956,688 |
| 334 | $2,790 | $34,108 | $36,898 | $922,581 |
| 335 | $2,691 | $34,207 | $36,898 | $888,374 |
| 336 | $2,591 | $34,307 | $36,898 | $854,067 |
$442,776
$37,615
$405,161
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,491 | $34,407 | $36,898 | $819,660 |
| 338 | $2,391 | $34,507 | $36,898 | $785,152 |
| 339 | $2,290 | $34,608 | $36,898 | $750,544 |
| 340 | $2,189 | $34,709 | $36,898 | $715,835 |
| 341 | $2,088 | $34,810 | $36,898 | $681,025 |
| 342 | $1,986 | $34,912 | $36,898 | $646,114 |
| 343 | $1,884 | $35,014 | $36,898 | $611,100 |
| 344 | $1,782 | $35,116 | $36,898 | $575,984 |
| 345 | $1,680 | $35,218 | $36,898 | $540,766 |
| 346 | $1,577 | $35,321 | $36,898 | $505,446 |
| 347 | $1,474 | $35,424 | $36,898 | $470,022 |
| 348 | $1,371 | $35,527 | $36,898 | $434,495 |
$442,776
$23,204
$419,572
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,267 | $35,631 | $36,898 | $398,864 |
| 350 | $1,163 | $35,735 | $36,898 | $363,129 |
| 351 | $1,059 | $35,839 | $36,898 | $327,290 |
| 352 | $955 | $35,943 | $36,898 | $291,347 |
| 353 | $850 | $36,048 | $36,898 | $255,299 |
| 354 | $745 | $36,153 | $36,898 | $219,145 |
| 355 | $639 | $36,259 | $36,898 | $182,887 |
| 356 | $533 | $36,365 | $36,898 | $146,522 |
| 357 | $427 | $36,471 | $36,898 | $110,051 |
| 358 | $321 | $36,577 | $36,898 | $73,474 |
| 359 | $214 | $36,684 | $36,898 | $36,791 |
| 360 | $107 | $36,791 | $36,898 | $0 |
$442,776
$8,281
$434,495
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。
