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
$800 萬
$710 萬
$748 萬
$820 萬
$712 萬
689 呎
@11,901
852 呎
@9,624
$820 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $45,138 | $34,685 | $28,424 | $24,258 |
| 1.500 | $46,816 | $36,394 | $30,163 | $26,029 |
| 2.000 | $48,533 | $38,154 | $31,967 | $27,877 |
| 2.500 | $50,289 | $39,965 | $33,835 | $29,800 |
| 3.000 | $52,084 | $41,828 | $35,765 | $31,797 |
| 3.500 | $53,916 | $43,741 | $37,757 | $33,867 |
| 3.625 | $54,381 | $44,227 | $38,265 | $34,395 |
| 4.000 | $55,787 | $45,703 | $39,809 | $36,007 |
| 4.500 | $57,696 | $47,714 | $41,921 | $38,214 |
| 5.000 | $59,642 | $49,774 | $44,090 | $40,487 |
| 5.500 | $61,624 | $51,880 | $46,314 | $42,823 |
| 6.000 | $63,644 | $54,033 | $48,593 | $45,218 |
每月供款$34,396
30年
$7,542,000
$4,840,341
$12,382,341
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $22,783 | $11,612 | $34,395 | $7,530,388 |
| 2 | $22,748 | $11,647 | $34,395 | $7,518,740 |
| 3 | $22,713 | $11,683 | $34,395 | $7,507,058 |
| 4 | $22,678 | $11,718 | $34,395 | $7,495,340 |
| 5 | $22,642 | $11,753 | $34,395 | $7,483,587 |
| 6 | $22,607 | $11,789 | $34,395 | $7,471,798 |
| 7 | $22,571 | $11,824 | $34,395 | $7,459,974 |
| 8 | $22,535 | $11,860 | $34,395 | $7,448,114 |
| 9 | $22,500 | $11,896 | $34,395 | $7,436,218 |
| 10 | $22,464 | $11,932 | $34,395 | $7,424,286 |
| 11 | $22,428 | $11,968 | $34,395 | $7,412,318 |
| 12 | $22,391 | $12,004 | $34,395 | $7,400,314 |
$412,745
$271,059
$141,686
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $22,355 | $12,040 | $34,395 | $7,388,274 |
| 14 | $22,319 | $12,077 | $34,395 | $7,376,197 |
| 15 | $22,282 | $12,113 | $34,395 | $7,364,084 |
| 16 | $22,246 | $12,150 | $34,395 | $7,351,934 |
| 17 | $22,209 | $12,186 | $34,395 | $7,339,748 |
| 18 | $22,172 | $12,223 | $34,395 | $7,327,525 |
| 19 | $22,135 | $12,260 | $34,395 | $7,315,265 |
| 20 | $22,098 | $12,297 | $34,395 | $7,302,967 |
| 21 | $22,061 | $12,334 | $34,395 | $7,290,633 |
| 22 | $22,024 | $12,372 | $34,395 | $7,278,261 |
| 23 | $21,986 | $12,409 | $34,395 | $7,265,852 |
| 24 | $21,949 | $12,446 | $34,395 | $7,253,406 |
$412,745
$265,837
$146,908
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $21,911 | $12,484 | $34,395 | $7,240,922 |
| 26 | $21,874 | $12,522 | $34,395 | $7,228,400 |
| 27 | $21,836 | $12,560 | $34,395 | $7,215,841 |
| 28 | $21,798 | $12,598 | $34,395 | $7,203,243 |
| 29 | $21,760 | $12,636 | $34,395 | $7,190,607 |
| 30 | $21,722 | $12,674 | $34,395 | $7,177,934 |
| 31 | $21,683 | $12,712 | $34,395 | $7,165,222 |
| 32 | $21,645 | $12,750 | $34,395 | $7,152,471 |
| 33 | $21,606 | $12,789 | $34,395 | $7,139,682 |
| 34 | $21,568 | $12,828 | $34,395 | $7,126,855 |
| 35 | $21,529 | $12,866 | $34,395 | $7,113,988 |
| 36 | $21,490 | $12,905 | $34,395 | $7,101,083 |
$412,745
$260,422
$152,323
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $21,451 | $12,944 | $34,395 | $7,088,139 |
| 38 | $21,412 | $12,983 | $34,395 | $7,075,156 |
| 39 | $21,373 | $13,023 | $34,395 | $7,062,133 |
| 40 | $21,334 | $13,062 | $34,395 | $7,049,071 |
| 41 | $21,294 | $13,101 | $34,395 | $7,035,970 |
| 42 | $21,254 | $13,141 | $34,395 | $7,022,829 |
| 43 | $21,215 | $13,181 | $34,395 | $7,009,648 |
| 44 | $21,175 | $13,220 | $34,395 | $6,996,428 |
| 45 | $21,135 | $13,260 | $34,395 | $6,983,168 |
| 46 | $21,095 | $13,300 | $34,395 | $6,969,867 |
| 47 | $21,055 | $13,341 | $34,395 | $6,956,527 |
| 48 | $21,015 | $13,381 | $34,395 | $6,943,146 |
$412,745
$254,807
$157,937
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $20,974 | $13,421 | $34,395 | $6,929,724 |
| 50 | $20,934 | $13,462 | $34,395 | $6,916,263 |
| 51 | $20,893 | $13,503 | $34,395 | $6,902,760 |
| 52 | $20,852 | $13,543 | $34,395 | $6,889,217 |
| 53 | $20,811 | $13,584 | $34,395 | $6,875,633 |
| 54 | $20,770 | $13,625 | $34,395 | $6,862,007 |
| 55 | $20,729 | $13,666 | $34,395 | $6,848,341 |
| 56 | $20,688 | $13,708 | $34,395 | $6,834,633 |
| 57 | $20,646 | $13,749 | $34,395 | $6,820,884 |
| 58 | $20,605 | $13,791 | $34,395 | $6,807,093 |
| 59 | $20,563 | $13,832 | $34,395 | $6,793,261 |
| 60 | $20,521 | $13,874 | $34,395 | $6,779,387 |
$412,745
$248,986
$163,759
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $20,479 | $13,916 | $34,395 | $6,765,471 |
| 62 | $20,437 | $13,958 | $34,395 | $6,751,513 |
| 63 | $20,395 | $14,000 | $34,395 | $6,737,513 |
| 64 | $20,353 | $14,042 | $34,395 | $6,723,470 |
| 65 | $20,310 | $14,085 | $34,395 | $6,709,386 |
| 66 | $20,268 | $14,127 | $34,395 | $6,695,258 |
| 67 | $20,225 | $14,170 | $34,395 | $6,681,088 |
| 68 | $20,182 | $14,213 | $34,395 | $6,666,875 |
| 69 | $20,140 | $14,256 | $34,395 | $6,652,619 |
| 70 | $20,096 | $14,299 | $34,395 | $6,638,320 |
| 71 | $20,053 | $14,342 | $34,395 | $6,623,978 |
| 72 | $20,010 | $14,385 | $34,395 | $6,609,593 |
$412,745
$242,950
$169,795
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $19,966 | $14,429 | $34,395 | $6,595,164 |
| 74 | $19,923 | $14,472 | $34,395 | $6,580,691 |
| 75 | $19,879 | $14,516 | $34,395 | $6,566,175 |
| 76 | $19,835 | $14,560 | $34,395 | $6,551,615 |
| 77 | $19,791 | $14,604 | $34,395 | $6,537,011 |
| 78 | $19,747 | $14,648 | $34,395 | $6,522,363 |
| 79 | $19,703 | $14,692 | $34,395 | $6,507,670 |
| 80 | $19,659 | $14,737 | $34,395 | $6,492,933 |
| 81 | $19,614 | $14,781 | $34,395 | $6,478,152 |
| 82 | $19,569 | $14,826 | $34,395 | $6,463,326 |
| 83 | $19,525 | $14,871 | $34,395 | $6,448,455 |
| 84 | $19,480 | $14,916 | $34,395 | $6,433,540 |
$412,745
$236,692
$176,053
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $19,435 | $14,961 | $34,395 | $6,418,579 |
| 86 | $19,389 | $15,006 | $34,395 | $6,403,573 |
| 87 | $19,344 | $15,051 | $34,395 | $6,388,522 |
| 88 | $19,299 | $15,097 | $34,395 | $6,373,425 |
| 89 | $19,253 | $15,142 | $34,395 | $6,358,283 |
| 90 | $19,207 | $15,188 | $34,395 | $6,343,095 |
| 91 | $19,161 | $15,234 | $34,395 | $6,327,861 |
| 92 | $19,115 | $15,280 | $34,395 | $6,312,581 |
| 93 | $19,069 | $15,326 | $34,395 | $6,297,255 |
| 94 | $19,023 | $15,372 | $34,395 | $6,281,882 |
| 95 | $18,977 | $15,419 | $34,395 | $6,266,463 |
| 96 | $18,930 | $15,465 | $34,395 | $6,250,998 |
$412,745
$230,203
$182,542
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $18,883 | $15,512 | $34,395 | $6,235,486 |
| 98 | $18,836 | $15,559 | $34,395 | $6,219,927 |
| 99 | $18,789 | $15,606 | $34,395 | $6,204,321 |
| 100 | $18,742 | $15,653 | $34,395 | $6,188,667 |
| 101 | $18,695 | $15,700 | $34,395 | $6,172,967 |
| 102 | $18,648 | $15,748 | $34,395 | $6,157,219 |
| 103 | $18,600 | $15,795 | $34,395 | $6,141,424 |
| 104 | $18,552 | $15,843 | $34,395 | $6,125,580 |
| 105 | $18,504 | $15,891 | $34,395 | $6,109,689 |
| 106 | $18,456 | $15,939 | $34,395 | $6,093,750 |
| 107 | $18,408 | $15,987 | $34,395 | $6,077,763 |
| 108 | $18,360 | $16,035 | $34,395 | $6,061,728 |
$412,745
$223,475
$189,270
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $18,311 | $16,084 | $34,395 | $6,045,644 |
| 110 | $18,263 | $16,133 | $34,395 | $6,029,511 |
| 111 | $18,214 | $16,181 | $34,395 | $6,013,330 |
| 112 | $18,165 | $16,230 | $34,395 | $5,997,100 |
| 113 | $18,116 | $16,279 | $34,395 | $5,980,821 |
| 114 | $18,067 | $16,328 | $34,395 | $5,964,492 |
| 115 | $18,018 | $16,378 | $34,395 | $5,948,115 |
| 116 | $17,968 | $16,427 | $34,395 | $5,931,688 |
| 117 | $17,919 | $16,477 | $34,395 | $5,915,211 |
| 118 | $17,869 | $16,527 | $34,395 | $5,898,684 |
| 119 | $17,819 | $16,576 | $34,395 | $5,882,108 |
| 120 | $17,769 | $16,627 | $34,395 | $5,865,481 |
$412,745
$216,498
$196,246
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $17,719 | $16,677 | $34,395 | $5,848,805 |
| 122 | $17,668 | $16,727 | $34,395 | $5,832,078 |
| 123 | $17,618 | $16,778 | $34,395 | $5,815,300 |
| 124 | $17,567 | $16,828 | $34,395 | $5,798,472 |
| 125 | $17,516 | $16,879 | $34,395 | $5,781,592 |
| 126 | $17,465 | $16,930 | $34,395 | $5,764,662 |
| 127 | $17,414 | $16,981 | $34,395 | $5,747,681 |
| 128 | $17,363 | $17,033 | $34,395 | $5,730,648 |
| 129 | $17,311 | $17,084 | $34,395 | $5,713,564 |
| 130 | $17,260 | $17,136 | $34,395 | $5,696,429 |
| 131 | $17,208 | $17,187 | $34,395 | $5,679,241 |
| 132 | $17,156 | $17,239 | $34,395 | $5,662,002 |
$412,745
$209,265
$203,480
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,104 | $17,291 | $34,395 | $5,644,710 |
| 134 | $17,052 | $17,344 | $34,395 | $5,627,367 |
| 135 | $16,999 | $17,396 | $34,395 | $5,609,971 |
| 136 | $16,947 | $17,449 | $34,395 | $5,592,522 |
| 137 | $16,894 | $17,501 | $34,395 | $5,575,021 |
| 138 | $16,841 | $17,554 | $34,395 | $5,557,467 |
| 139 | $16,788 | $17,607 | $34,395 | $5,539,859 |
| 140 | $16,735 | $17,660 | $34,395 | $5,522,199 |
| 141 | $16,682 | $17,714 | $34,395 | $5,504,485 |
| 142 | $16,628 | $17,767 | $34,395 | $5,486,718 |
| 143 | $16,574 | $17,821 | $34,395 | $5,468,897 |
| 144 | $16,521 | $17,875 | $34,395 | $5,451,022 |
$412,745
$201,765
$210,980
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $16,467 | $17,929 | $34,395 | $5,433,094 |
| 146 | $16,412 | $17,983 | $34,395 | $5,415,111 |
| 147 | $16,358 | $18,037 | $34,395 | $5,397,073 |
| 148 | $16,304 | $18,092 | $34,395 | $5,378,982 |
| 149 | $16,249 | $18,146 | $34,395 | $5,360,835 |
| 150 | $16,194 | $18,201 | $34,395 | $5,342,634 |
| 151 | $16,139 | $18,256 | $34,395 | $5,324,378 |
| 152 | $16,084 | $18,311 | $34,395 | $5,306,067 |
| 153 | $16,029 | $18,367 | $34,395 | $5,287,700 |
| 154 | $15,973 | $18,422 | $34,395 | $5,269,278 |
| 155 | $15,918 | $18,478 | $34,395 | $5,250,800 |
| 156 | $15,862 | $18,534 | $34,395 | $5,232,266 |
$412,745
$193,989
$218,756
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $15,806 | $18,590 | $34,395 | $5,213,677 |
| 158 | $15,750 | $18,646 | $34,395 | $5,195,031 |
| 159 | $15,693 | $18,702 | $34,395 | $5,176,329 |
| 160 | $15,637 | $18,759 | $34,395 | $5,157,570 |
| 161 | $15,580 | $18,815 | $34,395 | $5,138,755 |
| 162 | $15,523 | $18,872 | $34,395 | $5,119,883 |
| 163 | $15,466 | $18,929 | $34,395 | $5,100,954 |
| 164 | $15,409 | $18,986 | $34,395 | $5,081,968 |
| 165 | $15,352 | $19,044 | $34,395 | $5,062,924 |
| 166 | $15,294 | $19,101 | $34,395 | $5,043,823 |
| 167 | $15,237 | $19,159 | $34,395 | $5,024,664 |
| 168 | $15,179 | $19,217 | $34,395 | $5,005,448 |
$412,745
$185,926
$226,819
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,121 | $19,275 | $34,395 | $4,986,173 |
| 170 | $15,062 | $19,333 | $34,395 | $4,966,840 |
| 171 | $15,004 | $19,391 | $34,395 | $4,947,448 |
| 172 | $14,945 | $19,450 | $34,395 | $4,927,998 |
| 173 | $14,887 | $19,509 | $34,395 | $4,908,490 |
| 174 | $14,828 | $19,568 | $34,395 | $4,888,922 |
| 175 | $14,769 | $19,627 | $34,395 | $4,869,295 |
| 176 | $14,709 | $19,686 | $34,395 | $4,849,609 |
| 177 | $14,650 | $19,746 | $34,395 | $4,829,864 |
| 178 | $14,590 | $19,805 | $34,395 | $4,810,058 |
| 179 | $14,530 | $19,865 | $34,395 | $4,790,193 |
| 180 | $14,470 | $19,925 | $34,395 | $4,770,268 |
$412,745
$177,566
$235,179
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $14,410 | $19,985 | $34,395 | $4,750,283 |
| 182 | $14,350 | $20,046 | $34,395 | $4,730,238 |
| 183 | $14,289 | $20,106 | $34,395 | $4,710,132 |
| 184 | $14,229 | $20,167 | $34,395 | $4,689,965 |
| 185 | $14,168 | $20,228 | $34,395 | $4,669,737 |
| 186 | $14,106 | $20,289 | $34,395 | $4,649,448 |
| 187 | $14,045 | $20,350 | $34,395 | $4,629,098 |
| 188 | $13,984 | $20,412 | $34,395 | $4,608,686 |
| 189 | $13,922 | $20,473 | $34,395 | $4,588,213 |
| 190 | $13,860 | $20,535 | $34,395 | $4,567,678 |
| 191 | $13,798 | $20,597 | $34,395 | $4,547,081 |
| 192 | $13,736 | $20,659 | $34,395 | $4,526,421 |
$412,745
$168,897
$243,847
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,674 | $20,722 | $34,395 | $4,505,699 |
| 194 | $13,611 | $20,784 | $34,395 | $4,484,915 |
| 195 | $13,548 | $20,847 | $34,395 | $4,464,068 |
| 196 | $13,485 | $20,910 | $34,395 | $4,443,157 |
| 197 | $13,422 | $20,973 | $34,395 | $4,422,184 |
| 198 | $13,359 | $21,037 | $34,395 | $4,401,147 |
| 199 | $13,295 | $21,100 | $34,395 | $4,380,047 |
| 200 | $13,231 | $21,164 | $34,395 | $4,358,883 |
| 201 | $13,167 | $21,228 | $34,395 | $4,337,655 |
| 202 | $13,103 | $21,292 | $34,395 | $4,316,363 |
| 203 | $13,039 | $21,356 | $34,395 | $4,295,007 |
| 204 | $12,974 | $21,421 | $34,395 | $4,273,586 |
$412,745
$159,909
$252,835
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,910 | $21,486 | $34,395 | $4,252,100 |
| 206 | $12,845 | $21,551 | $34,395 | $4,230,550 |
| 207 | $12,780 | $21,616 | $34,395 | $4,208,934 |
| 208 | $12,714 | $21,681 | $34,395 | $4,187,253 |
| 209 | $12,649 | $21,746 | $34,395 | $4,165,507 |
| 210 | $12,583 | $21,812 | $34,395 | $4,143,695 |
| 211 | $12,517 | $21,878 | $34,395 | $4,121,817 |
| 212 | $12,451 | $21,944 | $34,395 | $4,099,873 |
| 213 | $12,385 | $22,010 | $34,395 | $4,077,862 |
| 214 | $12,319 | $22,077 | $34,395 | $4,055,786 |
| 215 | $12,252 | $22,144 | $34,395 | $4,033,642 |
| 216 | $12,185 | $22,210 | $34,395 | $4,011,432 |
$412,745
$150,590
$262,154
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $12,118 | $22,278 | $34,395 | $3,989,154 |
| 218 | $12,051 | $22,345 | $34,395 | $3,966,809 |
| 219 | $11,983 | $22,412 | $34,395 | $3,944,397 |
| 220 | $11,915 | $22,480 | $34,395 | $3,921,917 |
| 221 | $11,847 | $22,548 | $34,395 | $3,899,369 |
| 222 | $11,779 | $22,616 | $34,395 | $3,876,753 |
| 223 | $11,711 | $22,684 | $34,395 | $3,854,069 |
| 224 | $11,642 | $22,753 | $34,395 | $3,831,316 |
| 225 | $11,574 | $22,822 | $34,395 | $3,808,494 |
| 226 | $11,505 | $22,891 | $34,395 | $3,785,603 |
| 227 | $11,436 | $22,960 | $34,395 | $3,762,644 |
| 228 | $11,366 | $23,029 | $34,395 | $3,739,615 |
$412,745
$140,928
$271,817
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,297 | $23,099 | $34,395 | $3,716,516 |
| 230 | $11,227 | $23,168 | $34,395 | $3,693,348 |
| 231 | $11,157 | $23,238 | $34,395 | $3,670,109 |
| 232 | $11,087 | $23,309 | $34,395 | $3,646,801 |
| 233 | $11,016 | $23,379 | $34,395 | $3,623,422 |
| 234 | $10,946 | $23,450 | $34,395 | $3,599,972 |
| 235 | $10,875 | $23,520 | $34,395 | $3,576,452 |
| 236 | $10,804 | $23,592 | $34,395 | $3,552,860 |
| 237 | $10,733 | $23,663 | $34,395 | $3,529,197 |
| 238 | $10,661 | $23,734 | $34,395 | $3,505,463 |
| 239 | $10,589 | $23,806 | $34,395 | $3,481,657 |
| 240 | $10,518 | $23,878 | $34,395 | $3,457,779 |
$412,745
$130,909
$281,836
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,445 | $23,950 | $34,395 | $3,433,829 |
| 242 | $10,373 | $24,022 | $34,395 | $3,409,807 |
| 243 | $10,300 | $24,095 | $34,395 | $3,385,712 |
| 244 | $10,228 | $24,168 | $34,395 | $3,361,544 |
| 245 | $10,155 | $24,241 | $34,395 | $3,337,303 |
| 246 | $10,081 | $24,314 | $34,395 | $3,312,989 |
| 247 | $10,008 | $24,387 | $34,395 | $3,288,602 |
| 248 | $9,934 | $24,461 | $34,395 | $3,264,141 |
| 249 | $9,860 | $24,535 | $34,395 | $3,239,606 |
| 250 | $9,786 | $24,609 | $34,395 | $3,214,997 |
| 251 | $9,712 | $24,683 | $34,395 | $3,190,313 |
| 252 | $9,637 | $24,758 | $34,395 | $3,165,555 |
$412,745
$120,521
$292,224
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,563 | $24,833 | $34,395 | $3,140,723 |
| 254 | $9,488 | $24,908 | $34,395 | $3,115,815 |
| 255 | $9,412 | $24,983 | $34,395 | $3,090,832 |
| 256 | $9,337 | $25,059 | $34,395 | $3,065,773 |
| 257 | $9,261 | $25,134 | $34,395 | $3,040,639 |
| 258 | $9,185 | $25,210 | $34,395 | $3,015,429 |
| 259 | $9,109 | $25,286 | $34,395 | $2,990,143 |
| 260 | $9,033 | $25,363 | $34,395 | $2,964,780 |
| 261 | $8,956 | $25,439 | $34,395 | $2,939,341 |
| 262 | $8,879 | $25,516 | $34,395 | $2,913,825 |
| 263 | $8,802 | $25,593 | $34,395 | $2,888,231 |
| 264 | $8,725 | $25,671 | $34,395 | $2,862,561 |
$412,745
$109,750
$302,995
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,647 | $25,748 | $34,395 | $2,836,813 |
| 266 | $8,570 | $25,826 | $34,395 | $2,810,987 |
| 267 | $8,492 | $25,904 | $34,395 | $2,785,083 |
| 268 | $8,413 | $25,982 | $34,395 | $2,759,101 |
| 269 | $8,335 | $26,061 | $34,395 | $2,733,040 |
| 270 | $8,256 | $26,139 | $34,395 | $2,706,901 |
| 271 | $8,177 | $26,218 | $34,395 | $2,680,683 |
| 272 | $8,098 | $26,297 | $34,395 | $2,654,385 |
| 273 | $8,018 | $26,377 | $34,395 | $2,628,008 |
| 274 | $7,939 | $26,457 | $34,395 | $2,601,552 |
| 275 | $7,859 | $26,537 | $34,395 | $2,575,015 |
| 276 | $7,779 | $26,617 | $34,395 | $2,548,399 |
$412,745
$98,582
$314,162
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,698 | $26,697 | $34,395 | $2,521,701 |
| 278 | $7,618 | $26,778 | $34,395 | $2,494,924 |
| 279 | $7,537 | $26,859 | $34,395 | $2,468,065 |
| 280 | $7,456 | $26,940 | $34,395 | $2,441,125 |
| 281 | $7,374 | $27,021 | $34,395 | $2,414,104 |
| 282 | $7,293 | $27,103 | $34,395 | $2,387,001 |
| 283 | $7,211 | $27,185 | $34,395 | $2,359,817 |
| 284 | $7,129 | $27,267 | $34,395 | $2,332,550 |
| 285 | $7,046 | $27,349 | $34,395 | $2,305,201 |
| 286 | $6,964 | $27,432 | $34,395 | $2,277,769 |
| 287 | $6,881 | $27,515 | $34,395 | $2,250,254 |
| 288 | $6,798 | $27,598 | $34,395 | $2,222,657 |
$412,745
$87,003
$325,742
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,714 | $27,681 | $34,395 | $2,194,975 |
| 290 | $6,631 | $27,765 | $34,395 | $2,167,211 |
| 291 | $6,547 | $27,849 | $34,395 | $2,139,362 |
| 292 | $6,463 | $27,933 | $34,395 | $2,111,429 |
| 293 | $6,378 | $28,017 | $34,395 | $2,083,412 |
| 294 | $6,294 | $28,102 | $34,395 | $2,055,311 |
| 295 | $6,209 | $28,187 | $34,395 | $2,027,124 |
| 296 | $6,124 | $28,272 | $34,395 | $1,998,852 |
| 297 | $6,038 | $28,357 | $34,395 | $1,970,495 |
| 298 | $5,953 | $28,443 | $34,395 | $1,942,052 |
| 299 | $5,867 | $28,529 | $34,395 | $1,913,523 |
| 300 | $5,780 | $28,615 | $34,395 | $1,884,908 |
$412,745
$74,996
$337,748
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,694 | $28,701 | $34,395 | $1,856,207 |
| 302 | $5,607 | $28,788 | $34,395 | $1,827,419 |
| 303 | $5,520 | $28,875 | $34,395 | $1,798,544 |
| 304 | $5,433 | $28,962 | $34,395 | $1,769,582 |
| 305 | $5,346 | $29,050 | $34,395 | $1,740,532 |
| 306 | $5,258 | $29,138 | $34,395 | $1,711,394 |
| 307 | $5,170 | $29,226 | $34,395 | $1,682,169 |
| 308 | $5,082 | $29,314 | $34,395 | $1,652,855 |
| 309 | $4,993 | $29,402 | $34,395 | $1,623,452 |
| 310 | $4,904 | $29,491 | $34,395 | $1,593,961 |
| 311 | $4,815 | $29,580 | $34,395 | $1,564,381 |
| 312 | $4,726 | $29,670 | $34,395 | $1,534,711 |
$412,745
$62,548
$350,197
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,636 | $29,759 | $34,395 | $1,504,952 |
| 314 | $4,546 | $29,849 | $34,395 | $1,475,103 |
| 315 | $4,456 | $29,939 | $34,395 | $1,445,163 |
| 316 | $4,366 | $30,030 | $34,395 | $1,415,134 |
| 317 | $4,275 | $30,121 | $34,395 | $1,385,013 |
| 318 | $4,184 | $30,211 | $34,395 | $1,354,802 |
| 319 | $4,093 | $30,303 | $34,395 | $1,324,499 |
| 320 | $4,001 | $30,394 | $34,395 | $1,294,105 |
| 321 | $3,909 | $30,486 | $34,395 | $1,263,618 |
| 322 | $3,817 | $30,578 | $34,395 | $1,233,040 |
| 323 | $3,725 | $30,671 | $34,395 | $1,202,370 |
| 324 | $3,632 | $30,763 | $34,395 | $1,171,606 |
$412,745
$49,640
$363,105
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,539 | $30,856 | $34,395 | $1,140,750 |
| 326 | $3,446 | $30,949 | $34,395 | $1,109,801 |
| 327 | $3,353 | $31,043 | $34,395 | $1,078,758 |
| 328 | $3,259 | $31,137 | $34,395 | $1,047,621 |
| 329 | $3,165 | $31,231 | $34,395 | $1,016,391 |
| 330 | $3,070 | $31,325 | $34,395 | $985,066 |
| 331 | $2,976 | $31,420 | $34,395 | $953,646 |
| 332 | $2,881 | $31,515 | $34,395 | $922,131 |
| 333 | $2,786 | $31,610 | $34,395 | $890,522 |
| 334 | $2,690 | $31,705 | $34,395 | $858,816 |
| 335 | $2,594 | $31,801 | $34,395 | $827,015 |
| 336 | $2,498 | $31,897 | $34,395 | $795,118 |
$412,745
$36,256
$376,488
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,402 | $31,993 | $34,395 | $763,125 |
| 338 | $2,305 | $32,090 | $34,395 | $731,035 |
| 339 | $2,208 | $32,187 | $34,395 | $698,848 |
| 340 | $2,111 | $32,284 | $34,395 | $666,563 |
| 341 | $2,014 | $32,382 | $34,395 | $634,181 |
| 342 | $1,916 | $32,480 | $34,395 | $601,702 |
| 343 | $1,818 | $32,578 | $34,395 | $569,124 |
| 344 | $1,719 | $32,676 | $34,395 | $536,448 |
| 345 | $1,621 | $32,775 | $34,395 | $503,673 |
| 346 | $1,522 | $32,874 | $34,395 | $470,799 |
| 347 | $1,422 | $32,973 | $34,395 | $437,826 |
| 348 | $1,323 | $33,073 | $34,395 | $404,753 |
$412,745
$22,380
$390,365
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,223 | $33,173 | $34,395 | $371,581 |
| 350 | $1,122 | $33,273 | $34,395 | $338,308 |
| 351 | $1,022 | $33,373 | $34,395 | $304,934 |
| 352 | $921 | $33,474 | $34,395 | $271,460 |
| 353 | $820 | $33,575 | $34,395 | $237,885 |
| 354 | $719 | $33,677 | $34,395 | $204,208 |
| 355 | $617 | $33,779 | $34,395 | $170,429 |
| 356 | $515 | $33,881 | $34,395 | $136,549 |
| 357 | $412 | $33,983 | $34,395 | $102,566 |
| 358 | $310 | $34,086 | $34,395 | $68,480 |
| 359 | $207 | $34,189 | $34,395 | $34,292 |
| 360 | $104 | $34,292 | $34,395 | $0 |
$412,745
$7,991
$404,753
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。
