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
$880 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$800 萬
$730 萬
$830 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $48,683 | $37,409 | $30,656 | $26,163 |
| 1.500 | $50,492 | $39,251 | $32,532 | $28,073 |
| 2.000 | $52,344 | $41,150 | $34,477 | $30,066 |
| 2.500 | $54,238 | $43,103 | $36,491 | $32,140 |
| 3.000 | $56,173 | $45,112 | $38,573 | $34,294 |
| 3.500 | $58,150 | $47,175 | $40,722 | $36,526 |
| 4.000 | $60,168 | $49,292 | $42,935 | $38,834 |
| 4.500 | $62,226 | $51,461 | $45,213 | $41,215 |
| 5.000 | $64,325 | $53,682 | $47,552 | $43,666 |
| 5.500 | $66,463 | $55,954 | $49,951 | $46,185 |
| 6.000 | $68,641 | $58,276 | $52,409 | $48,769 |
每月供款$36,527
30年
$8,134,200
$5,015,230
$13,149,430
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $23,725 | $12,801 | $36,526 | $8,121,399 |
| 2 | $23,687 | $12,839 | $36,526 | $8,108,560 |
| 3 | $23,650 | $12,876 | $36,526 | $8,095,684 |
| 4 | $23,612 | $12,914 | $36,526 | $8,082,770 |
| 5 | $23,575 | $12,951 | $36,526 | $8,069,818 |
| 6 | $23,537 | $12,989 | $36,526 | $8,056,829 |
| 7 | $23,499 | $13,027 | $36,526 | $8,043,802 |
| 8 | $23,461 | $13,065 | $36,526 | $8,030,737 |
| 9 | $23,423 | $13,103 | $36,526 | $8,017,634 |
| 10 | $23,385 | $13,141 | $36,526 | $8,004,492 |
| 11 | $23,346 | $13,180 | $36,526 | $7,991,312 |
| 12 | $23,308 | $13,218 | $36,526 | $7,978,094 |
$438,314
$282,209
$156,106
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $23,269 | $13,257 | $36,526 | $7,964,838 |
| 14 | $23,231 | $13,295 | $36,526 | $7,951,542 |
| 15 | $23,192 | $13,334 | $36,526 | $7,938,208 |
| 16 | $23,153 | $13,373 | $36,526 | $7,924,835 |
| 17 | $23,114 | $13,412 | $36,526 | $7,911,423 |
| 18 | $23,075 | $13,451 | $36,526 | $7,897,972 |
| 19 | $23,036 | $13,490 | $36,526 | $7,884,481 |
| 20 | $22,996 | $13,530 | $36,526 | $7,870,951 |
| 21 | $22,957 | $13,569 | $36,526 | $7,857,382 |
| 22 | $22,917 | $13,609 | $36,526 | $7,843,773 |
| 23 | $22,878 | $13,649 | $36,526 | $7,830,125 |
| 24 | $22,838 | $13,688 | $36,526 | $7,816,436 |
$438,314
$276,656
$161,658
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $22,798 | $13,728 | $36,526 | $7,802,708 |
| 26 | $22,758 | $13,768 | $36,526 | $7,788,940 |
| 27 | $22,718 | $13,808 | $36,526 | $7,775,131 |
| 28 | $22,677 | $13,849 | $36,526 | $7,761,283 |
| 29 | $22,637 | $13,889 | $36,526 | $7,747,394 |
| 30 | $22,597 | $13,930 | $36,526 | $7,733,464 |
| 31 | $22,556 | $13,970 | $36,526 | $7,719,494 |
| 32 | $22,515 | $14,011 | $36,526 | $7,705,483 |
| 33 | $22,474 | $14,052 | $36,526 | $7,691,431 |
| 34 | $22,433 | $14,093 | $36,526 | $7,677,338 |
| 35 | $22,392 | $14,134 | $36,526 | $7,663,204 |
| 36 | $22,351 | $14,175 | $36,526 | $7,649,029 |
$438,314
$270,907
$167,408
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $22,310 | $14,217 | $36,526 | $7,634,812 |
| 38 | $22,268 | $14,258 | $36,526 | $7,620,554 |
| 39 | $22,227 | $14,300 | $36,526 | $7,606,255 |
| 40 | $22,185 | $14,341 | $36,526 | $7,591,913 |
| 41 | $22,143 | $14,383 | $36,526 | $7,577,530 |
| 42 | $22,101 | $14,425 | $36,526 | $7,563,105 |
| 43 | $22,059 | $14,467 | $36,526 | $7,548,638 |
| 44 | $22,017 | $14,509 | $36,526 | $7,534,129 |
| 45 | $21,975 | $14,552 | $36,526 | $7,519,577 |
| 46 | $21,932 | $14,594 | $36,526 | $7,504,983 |
| 47 | $21,890 | $14,637 | $36,526 | $7,490,346 |
| 48 | $21,847 | $14,679 | $36,526 | $7,475,667 |
$438,314
$264,953
$173,362
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $21,804 | $14,722 | $36,526 | $7,460,945 |
| 50 | $21,761 | $14,765 | $36,526 | $7,446,180 |
| 51 | $21,718 | $14,808 | $36,526 | $7,431,372 |
| 52 | $21,675 | $14,851 | $36,526 | $7,416,520 |
| 53 | $21,632 | $14,895 | $36,526 | $7,401,626 |
| 54 | $21,588 | $14,938 | $36,526 | $7,386,687 |
| 55 | $21,545 | $14,982 | $36,526 | $7,371,706 |
| 56 | $21,501 | $15,025 | $36,526 | $7,356,680 |
| 57 | $21,457 | $15,069 | $36,526 | $7,341,611 |
| 58 | $21,413 | $15,113 | $36,526 | $7,326,498 |
| 59 | $21,369 | $15,157 | $36,526 | $7,311,341 |
| 60 | $21,325 | $15,201 | $36,526 | $7,296,139 |
$438,314
$258,787
$179,528
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $21,280 | $15,246 | $36,526 | $7,280,894 |
| 62 | $21,236 | $15,290 | $36,526 | $7,265,603 |
| 63 | $21,191 | $15,335 | $36,526 | $7,250,268 |
| 64 | $21,147 | $15,380 | $36,526 | $7,234,889 |
| 65 | $21,102 | $15,424 | $36,526 | $7,219,464 |
| 66 | $21,057 | $15,469 | $36,526 | $7,203,995 |
| 67 | $21,012 | $15,515 | $36,526 | $7,188,480 |
| 68 | $20,966 | $15,560 | $36,526 | $7,172,921 |
| 69 | $20,921 | $15,605 | $36,526 | $7,157,315 |
| 70 | $20,876 | $15,651 | $36,526 | $7,141,665 |
| 71 | $20,830 | $15,696 | $36,526 | $7,125,968 |
| 72 | $20,784 | $15,742 | $36,526 | $7,110,226 |
$438,314
$252,401
$185,913
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $20,738 | $15,788 | $36,526 | $7,094,438 |
| 74 | $20,692 | $15,834 | $36,526 | $7,078,604 |
| 75 | $20,646 | $15,880 | $36,526 | $7,062,724 |
| 76 | $20,600 | $15,927 | $36,526 | $7,046,797 |
| 77 | $20,553 | $15,973 | $36,526 | $7,030,824 |
| 78 | $20,507 | $16,020 | $36,526 | $7,014,805 |
| 79 | $20,460 | $16,066 | $36,526 | $6,998,738 |
| 80 | $20,413 | $16,113 | $36,526 | $6,982,625 |
| 81 | $20,366 | $16,160 | $36,526 | $6,966,465 |
| 82 | $20,319 | $16,207 | $36,526 | $6,950,258 |
| 83 | $20,272 | $16,255 | $36,526 | $6,934,003 |
| 84 | $20,224 | $16,302 | $36,526 | $6,917,701 |
$438,314
$245,789
$192,525
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $20,177 | $16,350 | $36,526 | $6,901,351 |
| 86 | $20,129 | $16,397 | $36,526 | $6,884,954 |
| 87 | $20,081 | $16,445 | $36,526 | $6,868,509 |
| 88 | $20,033 | $16,493 | $36,526 | $6,852,016 |
| 89 | $19,985 | $16,541 | $36,526 | $6,835,475 |
| 90 | $19,937 | $16,589 | $36,526 | $6,818,886 |
| 91 | $19,888 | $16,638 | $36,526 | $6,802,248 |
| 92 | $19,840 | $16,686 | $36,526 | $6,785,561 |
| 93 | $19,791 | $16,735 | $36,526 | $6,768,826 |
| 94 | $19,742 | $16,784 | $36,526 | $6,752,043 |
| 95 | $19,693 | $16,833 | $36,526 | $6,735,210 |
| 96 | $19,644 | $16,882 | $36,526 | $6,718,328 |
$438,314
$238,941
$199,373
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $19,595 | $16,931 | $36,526 | $6,701,397 |
| 98 | $19,546 | $16,980 | $36,526 | $6,684,417 |
| 99 | $19,496 | $17,030 | $36,526 | $6,667,387 |
| 100 | $19,447 | $17,080 | $36,526 | $6,650,307 |
| 101 | $19,397 | $17,129 | $36,526 | $6,633,177 |
| 102 | $19,347 | $17,179 | $36,526 | $6,615,998 |
| 103 | $19,297 | $17,230 | $36,526 | $6,598,769 |
| 104 | $19,246 | $17,280 | $36,526 | $6,581,489 |
| 105 | $19,196 | $17,330 | $36,526 | $6,564,159 |
| 106 | $19,145 | $17,381 | $36,526 | $6,546,778 |
| 107 | $19,095 | $17,431 | $36,526 | $6,529,346 |
| 108 | $19,044 | $17,482 | $36,526 | $6,511,864 |
$438,314
$231,850
$206,464
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $18,993 | $17,533 | $36,526 | $6,494,331 |
| 110 | $18,942 | $17,584 | $36,526 | $6,476,746 |
| 111 | $18,891 | $17,636 | $36,526 | $6,459,111 |
| 112 | $18,839 | $17,687 | $36,526 | $6,441,424 |
| 113 | $18,787 | $17,739 | $36,526 | $6,423,685 |
| 114 | $18,736 | $17,790 | $36,526 | $6,405,895 |
| 115 | $18,684 | $17,842 | $36,526 | $6,388,052 |
| 116 | $18,632 | $17,894 | $36,526 | $6,370,158 |
| 117 | $18,580 | $17,947 | $36,526 | $6,352,211 |
| 118 | $18,527 | $17,999 | $36,526 | $6,334,212 |
| 119 | $18,475 | $18,051 | $36,526 | $6,316,161 |
| 120 | $18,422 | $18,104 | $36,526 | $6,298,057 |
$438,314
$224,507
$213,807
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $18,369 | $18,157 | $36,526 | $6,279,900 |
| 122 | $18,316 | $18,210 | $36,526 | $6,261,690 |
| 123 | $18,263 | $18,263 | $36,526 | $6,243,427 |
| 124 | $18,210 | $18,316 | $36,526 | $6,225,111 |
| 125 | $18,157 | $18,370 | $36,526 | $6,206,741 |
| 126 | $18,103 | $18,423 | $36,526 | $6,188,318 |
| 127 | $18,049 | $18,477 | $36,526 | $6,169,841 |
| 128 | $17,995 | $18,531 | $36,526 | $6,151,311 |
| 129 | $17,941 | $18,585 | $36,526 | $6,132,726 |
| 130 | $17,887 | $18,639 | $36,526 | $6,114,087 |
| 131 | $17,833 | $18,693 | $36,526 | $6,095,393 |
| 132 | $17,778 | $18,748 | $36,526 | $6,076,645 |
$438,314
$216,903
$221,412
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,724 | $18,803 | $36,526 | $6,057,843 |
| 134 | $17,669 | $18,857 | $36,526 | $6,038,985 |
| 135 | $17,614 | $18,912 | $36,526 | $6,020,073 |
| 136 | $17,559 | $18,968 | $36,526 | $6,001,105 |
| 137 | $17,503 | $19,023 | $36,526 | $5,982,082 |
| 138 | $17,448 | $19,078 | $36,526 | $5,963,003 |
| 139 | $17,392 | $19,134 | $36,526 | $5,943,869 |
| 140 | $17,336 | $19,190 | $36,526 | $5,924,679 |
| 141 | $17,280 | $19,246 | $36,526 | $5,905,434 |
| 142 | $17,224 | $19,302 | $36,526 | $5,886,132 |
| 143 | $17,168 | $19,358 | $36,526 | $5,866,773 |
| 144 | $17,111 | $19,415 | $36,526 | $5,847,359 |
$438,314
$209,028
$229,287
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $17,055 | $19,471 | $36,526 | $5,827,887 |
| 146 | $16,998 | $19,528 | $36,526 | $5,808,359 |
| 147 | $16,941 | $19,585 | $36,526 | $5,788,774 |
| 148 | $16,884 | $19,642 | $36,526 | $5,769,131 |
| 149 | $16,827 | $19,700 | $36,526 | $5,749,432 |
| 150 | $16,769 | $19,757 | $36,526 | $5,729,675 |
| 151 | $16,712 | $19,815 | $36,526 | $5,709,860 |
| 152 | $16,654 | $19,872 | $36,526 | $5,689,988 |
| 153 | $16,596 | $19,930 | $36,526 | $5,670,057 |
| 154 | $16,538 | $19,989 | $36,526 | $5,650,069 |
| 155 | $16,479 | $20,047 | $36,526 | $5,630,022 |
| 156 | $16,421 | $20,105 | $36,526 | $5,609,917 |
$438,314
$200,873
$237,442
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $16,362 | $20,164 | $36,526 | $5,589,753 |
| 158 | $16,303 | $20,223 | $36,526 | $5,569,530 |
| 159 | $16,244 | $20,282 | $36,526 | $5,549,248 |
| 160 | $16,185 | $20,341 | $36,526 | $5,528,908 |
| 161 | $16,126 | $20,400 | $36,526 | $5,508,507 |
| 162 | $16,066 | $20,460 | $36,526 | $5,488,048 |
| 163 | $16,007 | $20,519 | $36,526 | $5,467,528 |
| 164 | $15,947 | $20,579 | $36,526 | $5,446,949 |
| 165 | $15,887 | $20,639 | $36,526 | $5,426,310 |
| 166 | $15,827 | $20,699 | $36,526 | $5,405,610 |
| 167 | $15,766 | $20,760 | $36,526 | $5,384,850 |
| 168 | $15,706 | $20,820 | $36,526 | $5,364,030 |
$438,314
$192,428
$245,887
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,645 | $20,881 | $36,526 | $5,343,149 |
| 170 | $15,584 | $20,942 | $36,526 | $5,322,207 |
| 171 | $15,523 | $21,003 | $36,526 | $5,301,204 |
| 172 | $15,462 | $21,064 | $36,526 | $5,280,139 |
| 173 | $15,400 | $21,126 | $36,526 | $5,259,014 |
| 174 | $15,339 | $21,187 | $36,526 | $5,237,826 |
| 175 | $15,277 | $21,249 | $36,526 | $5,216,577 |
| 176 | $15,215 | $21,311 | $36,526 | $5,195,266 |
| 177 | $15,153 | $21,373 | $36,526 | $5,173,893 |
| 178 | $15,091 | $21,436 | $36,526 | $5,152,457 |
| 179 | $15,028 | $21,498 | $36,526 | $5,130,959 |
| 180 | $14,965 | $21,561 | $36,526 | $5,109,398 |
$438,314
$183,682
$254,632
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $14,902 | $21,624 | $36,526 | $5,087,774 |
| 182 | $14,839 | $21,687 | $36,526 | $5,066,087 |
| 183 | $14,776 | $21,750 | $36,526 | $5,044,337 |
| 184 | $14,713 | $21,814 | $36,526 | $5,022,524 |
| 185 | $14,649 | $21,877 | $36,526 | $5,000,646 |
| 186 | $14,585 | $21,941 | $36,526 | $4,978,705 |
| 187 | $14,521 | $22,005 | $36,526 | $4,956,700 |
| 188 | $14,457 | $22,069 | $36,526 | $4,934,631 |
| 189 | $14,393 | $22,134 | $36,526 | $4,912,498 |
| 190 | $14,328 | $22,198 | $36,526 | $4,890,300 |
| 191 | $14,263 | $22,263 | $36,526 | $4,868,037 |
| 192 | $14,198 | $22,328 | $36,526 | $4,845,709 |
$438,314
$174,626
$263,689
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $14,133 | $22,393 | $36,526 | $4,823,316 |
| 194 | $14,068 | $22,458 | $36,526 | $4,800,858 |
| 195 | $14,003 | $22,524 | $36,526 | $4,778,334 |
| 196 | $13,937 | $22,589 | $36,526 | $4,755,745 |
| 197 | $13,871 | $22,655 | $36,526 | $4,733,090 |
| 198 | $13,805 | $22,721 | $36,526 | $4,710,368 |
| 199 | $13,739 | $22,788 | $36,526 | $4,687,581 |
| 200 | $13,672 | $22,854 | $36,526 | $4,664,727 |
| 201 | $13,605 | $22,921 | $36,526 | $4,641,806 |
| 202 | $13,539 | $22,988 | $36,526 | $4,618,818 |
| 203 | $13,472 | $23,055 | $36,526 | $4,595,764 |
| 204 | $13,404 | $23,122 | $36,526 | $4,572,642 |
$438,314
$165,247
$273,067
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $13,337 | $23,189 | $36,526 | $4,549,452 |
| 206 | $13,269 | $23,257 | $36,526 | $4,526,196 |
| 207 | $13,201 | $23,325 | $36,526 | $4,502,871 |
| 208 | $13,133 | $23,393 | $36,526 | $4,479,478 |
| 209 | $13,065 | $23,461 | $36,526 | $4,456,017 |
| 210 | $12,997 | $23,529 | $36,526 | $4,432,487 |
| 211 | $12,928 | $23,598 | $36,526 | $4,408,889 |
| 212 | $12,859 | $23,667 | $36,526 | $4,385,222 |
| 213 | $12,790 | $23,736 | $36,526 | $4,361,486 |
| 214 | $12,721 | $23,805 | $36,526 | $4,337,681 |
| 215 | $12,652 | $23,875 | $36,526 | $4,313,807 |
| 216 | $12,582 | $23,944 | $36,526 | $4,289,862 |
$438,314
$155,535
$282,779
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $12,512 | $24,014 | $36,526 | $4,265,848 |
| 218 | $12,442 | $24,084 | $36,526 | $4,241,764 |
| 219 | $12,372 | $24,154 | $36,526 | $4,217,610 |
| 220 | $12,301 | $24,225 | $36,526 | $4,193,385 |
| 221 | $12,231 | $24,295 | $36,526 | $4,169,089 |
| 222 | $12,160 | $24,366 | $36,526 | $4,144,723 |
| 223 | $12,089 | $24,437 | $36,526 | $4,120,286 |
| 224 | $12,017 | $24,509 | $36,526 | $4,095,777 |
| 225 | $11,946 | $24,580 | $36,526 | $4,071,197 |
| 226 | $11,874 | $24,652 | $36,526 | $4,046,545 |
| 227 | $11,802 | $24,724 | $36,526 | $4,021,821 |
| 228 | $11,730 | $24,796 | $36,526 | $3,997,025 |
$438,314
$145,477
$292,837
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,658 | $24,868 | $36,526 | $3,972,157 |
| 230 | $11,585 | $24,941 | $36,526 | $3,947,216 |
| 231 | $11,513 | $25,013 | $36,526 | $3,922,203 |
| 232 | $11,440 | $25,086 | $36,526 | $3,897,116 |
| 233 | $11,367 | $25,160 | $36,526 | $3,871,957 |
| 234 | $11,293 | $25,233 | $36,526 | $3,846,724 |
| 235 | $11,220 | $25,307 | $36,526 | $3,821,417 |
| 236 | $11,146 | $25,380 | $36,526 | $3,796,037 |
| 237 | $11,072 | $25,454 | $36,526 | $3,770,582 |
| 238 | $10,998 | $25,529 | $36,526 | $3,745,054 |
| 239 | $10,923 | $25,603 | $36,526 | $3,719,451 |
| 240 | $10,848 | $25,678 | $36,526 | $3,693,773 |
$438,314
$135,062
$303,252
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,774 | $25,753 | $36,526 | $3,668,020 |
| 242 | $10,698 | $25,828 | $36,526 | $3,642,192 |
| 243 | $10,623 | $25,903 | $36,526 | $3,616,289 |
| 244 | $10,548 | $25,979 | $36,526 | $3,590,311 |
| 245 | $10,472 | $26,054 | $36,526 | $3,564,256 |
| 246 | $10,396 | $26,130 | $36,526 | $3,538,126 |
| 247 | $10,320 | $26,207 | $36,526 | $3,511,919 |
| 248 | $10,243 | $26,283 | $36,526 | $3,485,636 |
| 249 | $10,166 | $26,360 | $36,526 | $3,459,276 |
| 250 | $10,090 | $26,437 | $36,526 | $3,432,839 |
| 251 | $10,012 | $26,514 | $36,526 | $3,406,326 |
| 252 | $9,935 | $26,591 | $36,526 | $3,379,735 |
$438,314
$124,276
$314,038
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,858 | $26,669 | $36,526 | $3,353,066 |
| 254 | $9,780 | $26,746 | $36,526 | $3,326,320 |
| 255 | $9,702 | $26,824 | $36,526 | $3,299,495 |
| 256 | $9,624 | $26,903 | $36,526 | $3,272,593 |
| 257 | $9,545 | $26,981 | $36,526 | $3,245,611 |
| 258 | $9,466 | $27,060 | $36,526 | $3,218,552 |
| 259 | $9,387 | $27,139 | $36,526 | $3,191,413 |
| 260 | $9,308 | $27,218 | $36,526 | $3,164,195 |
| 261 | $9,229 | $27,297 | $36,526 | $3,136,898 |
| 262 | $9,149 | $27,377 | $36,526 | $3,109,521 |
| 263 | $9,069 | $27,457 | $36,526 | $3,082,064 |
| 264 | $8,989 | $27,537 | $36,526 | $3,054,527 |
$438,314
$113,107
$325,208
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,909 | $27,617 | $36,526 | $3,026,910 |
| 266 | $8,828 | $27,698 | $36,526 | $2,999,212 |
| 267 | $8,748 | $27,778 | $36,526 | $2,971,434 |
| 268 | $8,667 | $27,860 | $36,526 | $2,943,574 |
| 269 | $8,585 | $27,941 | $36,526 | $2,915,633 |
| 270 | $8,504 | $28,022 | $36,526 | $2,887,611 |
| 271 | $8,422 | $28,104 | $36,526 | $2,859,507 |
| 272 | $8,340 | $28,186 | $36,526 | $2,831,321 |
| 273 | $8,258 | $28,268 | $36,526 | $2,803,053 |
| 274 | $8,176 | $28,351 | $36,526 | $2,774,702 |
| 275 | $8,093 | $28,433 | $36,526 | $2,746,269 |
| 276 | $8,010 | $28,516 | $36,526 | $2,717,753 |
$438,314
$101,540
$336,774
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,927 | $28,599 | $36,526 | $2,689,153 |
| 278 | $7,843 | $28,683 | $36,526 | $2,660,471 |
| 279 | $7,760 | $28,766 | $36,526 | $2,631,704 |
| 280 | $7,676 | $28,850 | $36,526 | $2,602,854 |
| 281 | $7,592 | $28,935 | $36,526 | $2,573,919 |
| 282 | $7,507 | $29,019 | $36,526 | $2,544,900 |
| 283 | $7,423 | $29,104 | $36,526 | $2,515,797 |
| 284 | $7,338 | $29,188 | $36,526 | $2,486,608 |
| 285 | $7,253 | $29,274 | $36,526 | $2,457,335 |
| 286 | $7,167 | $29,359 | $36,526 | $2,427,976 |
| 287 | $7,082 | $29,445 | $36,526 | $2,398,531 |
| 288 | $6,996 | $29,530 | $36,526 | $2,369,001 |
$438,314
$89,562
$348,752
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,910 | $29,617 | $36,526 | $2,339,384 |
| 290 | $6,823 | $29,703 | $36,526 | $2,309,681 |
| 291 | $6,737 | $29,790 | $36,526 | $2,279,891 |
| 292 | $6,650 | $29,877 | $36,526 | $2,250,015 |
| 293 | $6,563 | $29,964 | $36,526 | $2,220,051 |
| 294 | $6,475 | $30,051 | $36,526 | $2,190,000 |
| 295 | $6,388 | $30,139 | $36,526 | $2,159,862 |
| 296 | $6,300 | $30,227 | $36,526 | $2,129,635 |
| 297 | $6,211 | $30,315 | $36,526 | $2,099,320 |
| 298 | $6,123 | $30,403 | $36,526 | $2,068,917 |
| 299 | $6,034 | $30,492 | $36,526 | $2,038,425 |
| 300 | $5,945 | $30,581 | $36,526 | $2,007,844 |
$438,314
$77,158
$361,156
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,856 | $30,670 | $36,526 | $1,977,174 |
| 302 | $5,767 | $30,759 | $36,526 | $1,946,415 |
| 303 | $5,677 | $30,849 | $36,526 | $1,915,566 |
| 304 | $5,587 | $30,939 | $36,526 | $1,884,627 |
| 305 | $5,497 | $31,029 | $36,526 | $1,853,597 |
| 306 | $5,406 | $31,120 | $36,526 | $1,822,477 |
| 307 | $5,316 | $31,211 | $36,526 | $1,791,267 |
| 308 | $5,225 | $31,302 | $36,526 | $1,759,965 |
| 309 | $5,133 | $31,393 | $36,526 | $1,728,572 |
| 310 | $5,042 | $31,485 | $36,526 | $1,697,088 |
| 311 | $4,950 | $31,576 | $36,526 | $1,665,511 |
| 312 | $4,858 | $31,668 | $36,526 | $1,633,843 |
$438,314
$64,313
$374,002
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,765 | $31,761 | $36,526 | $1,602,082 |
| 314 | $4,673 | $31,853 | $36,526 | $1,570,229 |
| 315 | $4,580 | $31,946 | $36,526 | $1,538,282 |
| 316 | $4,487 | $32,040 | $36,526 | $1,506,243 |
| 317 | $4,393 | $32,133 | $36,526 | $1,474,110 |
| 318 | $4,299 | $32,227 | $36,526 | $1,441,883 |
| 319 | $4,205 | $32,321 | $36,526 | $1,409,562 |
| 320 | $4,111 | $32,415 | $36,526 | $1,377,147 |
| 321 | $4,017 | $32,510 | $36,526 | $1,344,638 |
| 322 | $3,922 | $32,604 | $36,526 | $1,312,033 |
| 323 | $3,827 | $32,699 | $36,526 | $1,279,334 |
| 324 | $3,731 | $32,795 | $36,526 | $1,246,539 |
$438,314
$51,011
$387,304
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,636 | $32,890 | $36,526 | $1,213,649 |
| 326 | $3,540 | $32,986 | $36,526 | $1,180,662 |
| 327 | $3,444 | $33,083 | $36,526 | $1,147,580 |
| 328 | $3,347 | $33,179 | $36,526 | $1,114,401 |
| 329 | $3,250 | $33,276 | $36,526 | $1,081,125 |
| 330 | $3,153 | $33,373 | $36,526 | $1,047,752 |
| 331 | $3,056 | $33,470 | $36,526 | $1,014,282 |
| 332 | $2,958 | $33,568 | $36,526 | $980,714 |
| 333 | $2,860 | $33,666 | $36,526 | $947,048 |
| 334 | $2,762 | $33,764 | $36,526 | $913,284 |
| 335 | $2,664 | $33,862 | $36,526 | $879,422 |
| 336 | $2,565 | $33,961 | $36,526 | $845,460 |
$438,314
$37,236
$401,079
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,466 | $34,060 | $36,526 | $811,400 |
| 338 | $2,367 | $34,160 | $36,526 | $777,241 |
| 339 | $2,267 | $34,259 | $36,526 | $742,981 |
| 340 | $2,167 | $34,359 | $36,526 | $708,622 |
| 341 | $2,067 | $34,459 | $36,526 | $674,163 |
| 342 | $1,966 | $34,560 | $36,526 | $639,603 |
| 343 | $1,866 | $34,661 | $36,526 | $604,942 |
| 344 | $1,764 | $34,762 | $36,526 | $570,180 |
| 345 | $1,663 | $34,863 | $36,526 | $535,317 |
| 346 | $1,561 | $34,965 | $36,526 | $500,352 |
| 347 | $1,459 | $35,067 | $36,526 | $465,286 |
| 348 | $1,357 | $35,169 | $36,526 | $430,116 |
$438,314
$22,970
$415,344
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,255 | $35,272 | $36,526 | $394,845 |
| 350 | $1,152 | $35,375 | $36,526 | $359,470 |
| 351 | $1,048 | $35,478 | $36,526 | $323,992 |
| 352 | $945 | $35,581 | $36,526 | $288,411 |
| 353 | $841 | $35,685 | $36,526 | $252,726 |
| 354 | $737 | $35,789 | $36,526 | $216,937 |
| 355 | $633 | $35,893 | $36,526 | $181,044 |
| 356 | $528 | $35,998 | $36,526 | $145,046 |
| 357 | $423 | $36,103 | $36,526 | $108,942 |
| 358 | $318 | $36,208 | $36,526 | $72,734 |
| 359 | $212 | $36,314 | $36,526 | $36,420 |
| 360 | $106 | $36,420 | $36,526 | $0 |
$438,314
$8,198
$430,116
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。