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
$750 萬
564 呎
@14,539
739 呎
@11,096
$820 萬
580 呎
@13,103
726 呎
@10,468
$760 萬
$700 萬
$820 萬
788 呎
@10,914
977 呎
@8,802
$860 萬
$708 萬
626 呎
@13,259
794 呎
@10,453
$830 萬
$798 萬
$800 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $48,747 | $37,458 | $30,696 | $26,198 |
| 1.500 | $50,560 | $39,303 | $32,575 | $28,110 |
| 2.000 | $52,414 | $41,204 | $34,523 | $30,106 |
| 2.500 | $54,310 | $43,161 | $36,540 | $32,183 |
| 3.000 | $56,248 | $45,172 | $38,625 | $34,340 |
| 3.375 | $57,728 | $46,716 | $40,232 | $36,009 |
| 3.500 | $58,227 | $47,238 | $40,776 | $36,575 |
| 4.000 | $60,248 | $49,357 | $42,992 | $38,885 |
| 4.500 | $62,309 | $51,529 | $45,273 | $41,270 |
| 5.000 | $64,410 | $53,753 | $47,615 | $43,724 |
| 5.500 | $66,551 | $56,028 | $50,017 | $46,246 |
| 6.000 | $68,732 | $58,353 | $52,478 | $48,833 |
每月供款$36,009
30年
$8,145,000
$4,818,146
$12,963,146
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $22,908 | $13,101 | $36,009 | $8,131,899 |
| 2 | $22,871 | $13,138 | $36,009 | $8,118,761 |
| 3 | $22,834 | $13,175 | $36,009 | $8,105,587 |
| 4 | $22,797 | $13,212 | $36,009 | $8,092,375 |
| 5 | $22,760 | $13,249 | $36,009 | $8,079,126 |
| 6 | $22,723 | $13,286 | $36,009 | $8,065,840 |
| 7 | $22,685 | $13,324 | $36,009 | $8,052,516 |
| 8 | $22,648 | $13,361 | $36,009 | $8,039,155 |
| 9 | $22,610 | $13,399 | $36,009 | $8,025,756 |
| 10 | $22,572 | $13,436 | $36,009 | $8,012,320 |
| 11 | $22,535 | $13,474 | $36,009 | $7,998,846 |
| 12 | $22,497 | $13,512 | $36,009 | $7,985,334 |
$432,105
$272,439
$159,666
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $22,459 | $13,550 | $36,009 | $7,971,784 |
| 14 | $22,421 | $13,588 | $36,009 | $7,958,196 |
| 15 | $22,382 | $13,626 | $36,009 | $7,944,570 |
| 16 | $22,344 | $13,665 | $36,009 | $7,930,905 |
| 17 | $22,306 | $13,703 | $36,009 | $7,917,202 |
| 18 | $22,267 | $13,742 | $36,009 | $7,903,460 |
| 19 | $22,228 | $13,780 | $36,009 | $7,889,680 |
| 20 | $22,190 | $13,819 | $36,009 | $7,875,861 |
| 21 | $22,151 | $13,858 | $36,009 | $7,862,003 |
| 22 | $22,112 | $13,897 | $36,009 | $7,848,106 |
| 23 | $22,073 | $13,936 | $36,009 | $7,834,170 |
| 24 | $22,034 | $13,975 | $36,009 | $7,820,195 |
$432,105
$266,966
$165,139
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $21,994 | $14,014 | $36,009 | $7,806,181 |
| 26 | $21,955 | $14,054 | $36,009 | $7,792,127 |
| 27 | $21,915 | $14,093 | $36,009 | $7,778,034 |
| 28 | $21,876 | $14,133 | $36,009 | $7,763,901 |
| 29 | $21,836 | $14,173 | $36,009 | $7,749,728 |
| 30 | $21,796 | $14,213 | $36,009 | $7,735,515 |
| 31 | $21,756 | $14,253 | $36,009 | $7,721,263 |
| 32 | $21,716 | $14,293 | $36,009 | $7,706,970 |
| 33 | $21,676 | $14,333 | $36,009 | $7,692,637 |
| 34 | $21,636 | $14,373 | $36,009 | $7,678,264 |
| 35 | $21,595 | $14,414 | $36,009 | $7,663,850 |
| 36 | $21,555 | $14,454 | $36,009 | $7,649,396 |
$432,105
$261,306
$170,799
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $21,514 | $14,495 | $36,009 | $7,634,901 |
| 38 | $21,473 | $14,536 | $36,009 | $7,620,366 |
| 39 | $21,432 | $14,576 | $36,009 | $7,605,789 |
| 40 | $21,391 | $14,617 | $36,009 | $7,591,172 |
| 41 | $21,350 | $14,659 | $36,009 | $7,576,513 |
| 42 | $21,309 | $14,700 | $36,009 | $7,561,813 |
| 43 | $21,268 | $14,741 | $36,009 | $7,547,072 |
| 44 | $21,226 | $14,783 | $36,009 | $7,532,290 |
| 45 | $21,185 | $14,824 | $36,009 | $7,517,466 |
| 46 | $21,143 | $14,866 | $36,009 | $7,502,600 |
| 47 | $21,101 | $14,908 | $36,009 | $7,487,692 |
| 48 | $21,059 | $14,950 | $36,009 | $7,472,742 |
$432,105
$255,451
$176,654
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $21,017 | $14,992 | $36,009 | $7,457,751 |
| 50 | $20,975 | $15,034 | $36,009 | $7,442,717 |
| 51 | $20,933 | $15,076 | $36,009 | $7,427,641 |
| 52 | $20,890 | $15,118 | $36,009 | $7,412,522 |
| 53 | $20,848 | $15,161 | $36,009 | $7,397,361 |
| 54 | $20,805 | $15,204 | $36,009 | $7,382,158 |
| 55 | $20,762 | $15,246 | $36,009 | $7,366,911 |
| 56 | $20,719 | $15,289 | $36,009 | $7,351,622 |
| 57 | $20,676 | $15,332 | $36,009 | $7,336,290 |
| 58 | $20,633 | $15,375 | $36,009 | $7,320,914 |
| 59 | $20,590 | $15,419 | $36,009 | $7,305,496 |
| 60 | $20,547 | $15,462 | $36,009 | $7,290,034 |
$432,105
$249,396
$182,709
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $20,503 | $15,506 | $36,009 | $7,274,528 |
| 62 | $20,460 | $15,549 | $36,009 | $7,258,979 |
| 63 | $20,416 | $15,593 | $36,009 | $7,243,386 |
| 64 | $20,372 | $15,637 | $36,009 | $7,227,749 |
| 65 | $20,328 | $15,681 | $36,009 | $7,212,069 |
| 66 | $20,284 | $15,725 | $36,009 | $7,196,344 |
| 67 | $20,240 | $15,769 | $36,009 | $7,180,575 |
| 68 | $20,195 | $15,813 | $36,009 | $7,164,761 |
| 69 | $20,151 | $15,858 | $36,009 | $7,148,904 |
| 70 | $20,106 | $15,902 | $36,009 | $7,133,001 |
| 71 | $20,062 | $15,947 | $36,009 | $7,117,054 |
| 72 | $20,017 | $15,992 | $36,009 | $7,101,062 |
$432,105
$243,133
$188,972
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $19,972 | $16,037 | $36,009 | $7,085,025 |
| 74 | $19,927 | $16,082 | $36,009 | $7,068,943 |
| 75 | $19,881 | $16,127 | $36,009 | $7,052,816 |
| 76 | $19,836 | $16,173 | $36,009 | $7,036,643 |
| 77 | $19,791 | $16,218 | $36,009 | $7,020,425 |
| 78 | $19,745 | $16,264 | $36,009 | $7,004,161 |
| 79 | $19,699 | $16,310 | $36,009 | $6,987,851 |
| 80 | $19,653 | $16,355 | $36,009 | $6,971,496 |
| 81 | $19,607 | $16,401 | $36,009 | $6,955,095 |
| 82 | $19,561 | $16,448 | $36,009 | $6,938,647 |
| 83 | $19,515 | $16,494 | $36,009 | $6,922,153 |
| 84 | $19,469 | $16,540 | $36,009 | $6,905,613 |
$432,105
$236,656
$195,449
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $19,422 | $16,587 | $36,009 | $6,889,026 |
| 86 | $19,375 | $16,633 | $36,009 | $6,872,393 |
| 87 | $19,329 | $16,680 | $36,009 | $6,855,713 |
| 88 | $19,282 | $16,727 | $36,009 | $6,838,986 |
| 89 | $19,235 | $16,774 | $36,009 | $6,822,212 |
| 90 | $19,187 | $16,821 | $36,009 | $6,805,390 |
| 91 | $19,140 | $16,869 | $36,009 | $6,788,522 |
| 92 | $19,093 | $16,916 | $36,009 | $6,771,606 |
| 93 | $19,045 | $16,964 | $36,009 | $6,754,642 |
| 94 | $18,997 | $17,011 | $36,009 | $6,737,631 |
| 95 | $18,950 | $17,059 | $36,009 | $6,720,572 |
| 96 | $18,902 | $17,107 | $36,009 | $6,703,465 |
$432,105
$229,956
$202,148
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $18,853 | $17,155 | $36,009 | $6,686,309 |
| 98 | $18,805 | $17,203 | $36,009 | $6,669,106 |
| 99 | $18,757 | $17,252 | $36,009 | $6,651,854 |
| 100 | $18,708 | $17,300 | $36,009 | $6,634,554 |
| 101 | $18,660 | $17,349 | $36,009 | $6,617,205 |
| 102 | $18,611 | $17,398 | $36,009 | $6,599,807 |
| 103 | $18,562 | $17,447 | $36,009 | $6,582,360 |
| 104 | $18,513 | $17,496 | $36,009 | $6,564,864 |
| 105 | $18,464 | $17,545 | $36,009 | $6,547,319 |
| 106 | $18,414 | $17,594 | $36,009 | $6,529,725 |
| 107 | $18,365 | $17,644 | $36,009 | $6,512,081 |
| 108 | $18,315 | $17,694 | $36,009 | $6,494,387 |
$432,105
$223,027
$209,077
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $18,265 | $17,743 | $36,009 | $6,476,644 |
| 110 | $18,216 | $17,793 | $36,009 | $6,458,851 |
| 111 | $18,166 | $17,843 | $36,009 | $6,441,008 |
| 112 | $18,115 | $17,893 | $36,009 | $6,423,114 |
| 113 | $18,065 | $17,944 | $36,009 | $6,405,171 |
| 114 | $18,015 | $17,994 | $36,009 | $6,387,176 |
| 115 | $17,964 | $18,045 | $36,009 | $6,369,132 |
| 116 | $17,913 | $18,096 | $36,009 | $6,351,036 |
| 117 | $17,862 | $18,146 | $36,009 | $6,332,890 |
| 118 | $17,811 | $18,197 | $36,009 | $6,314,692 |
| 119 | $17,760 | $18,249 | $36,009 | $6,296,443 |
| 120 | $17,709 | $18,300 | $36,009 | $6,278,143 |
$432,105
$215,861
$216,244
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $17,657 | $18,351 | $36,009 | $6,259,792 |
| 122 | $17,606 | $18,403 | $36,009 | $6,241,389 |
| 123 | $17,554 | $18,455 | $36,009 | $6,222,934 |
| 124 | $17,502 | $18,507 | $36,009 | $6,204,427 |
| 125 | $17,450 | $18,559 | $36,009 | $6,185,869 |
| 126 | $17,398 | $18,611 | $36,009 | $6,167,258 |
| 127 | $17,345 | $18,663 | $36,009 | $6,148,594 |
| 128 | $17,293 | $18,716 | $36,009 | $6,129,878 |
| 129 | $17,240 | $18,768 | $36,009 | $6,111,110 |
| 130 | $17,187 | $18,821 | $36,009 | $6,092,289 |
| 131 | $17,135 | $18,874 | $36,009 | $6,073,415 |
| 132 | $17,081 | $18,927 | $36,009 | $6,054,487 |
$432,105
$208,449
$223,656
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,028 | $18,980 | $36,009 | $6,035,507 |
| 134 | $16,975 | $19,034 | $36,009 | $6,016,473 |
| 135 | $16,921 | $19,087 | $36,009 | $5,997,386 |
| 136 | $16,868 | $19,141 | $36,009 | $5,978,244 |
| 137 | $16,814 | $19,195 | $36,009 | $5,959,049 |
| 138 | $16,760 | $19,249 | $36,009 | $5,939,801 |
| 139 | $16,706 | $19,303 | $36,009 | $5,920,498 |
| 140 | $16,651 | $19,357 | $36,009 | $5,901,140 |
| 141 | $16,597 | $19,412 | $36,009 | $5,881,728 |
| 142 | $16,542 | $19,466 | $36,009 | $5,862,262 |
| 143 | $16,488 | $19,521 | $36,009 | $5,842,741 |
| 144 | $16,433 | $19,576 | $36,009 | $5,823,165 |
$432,105
$200,782
$231,322
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $16,378 | $19,631 | $36,009 | $5,803,534 |
| 146 | $16,322 | $19,686 | $36,009 | $5,783,848 |
| 147 | $16,267 | $19,742 | $36,009 | $5,764,106 |
| 148 | $16,212 | $19,797 | $36,009 | $5,744,309 |
| 149 | $16,156 | $19,853 | $36,009 | $5,724,456 |
| 150 | $16,100 | $19,909 | $36,009 | $5,704,547 |
| 151 | $16,044 | $19,965 | $36,009 | $5,684,582 |
| 152 | $15,988 | $20,021 | $36,009 | $5,664,562 |
| 153 | $15,932 | $20,077 | $36,009 | $5,644,484 |
| 154 | $15,875 | $20,134 | $36,009 | $5,624,351 |
| 155 | $15,818 | $20,190 | $36,009 | $5,604,161 |
| 156 | $15,762 | $20,247 | $36,009 | $5,583,913 |
$432,105
$192,853
$239,251
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $15,705 | $20,304 | $36,009 | $5,563,609 |
| 158 | $15,648 | $20,361 | $36,009 | $5,543,248 |
| 159 | $15,590 | $20,418 | $36,009 | $5,522,830 |
| 160 | $15,533 | $20,476 | $36,009 | $5,502,354 |
| 161 | $15,475 | $20,533 | $36,009 | $5,481,821 |
| 162 | $15,418 | $20,591 | $36,009 | $5,461,230 |
| 163 | $15,360 | $20,649 | $36,009 | $5,440,581 |
| 164 | $15,302 | $20,707 | $36,009 | $5,419,874 |
| 165 | $15,243 | $20,765 | $36,009 | $5,399,108 |
| 166 | $15,185 | $20,824 | $36,009 | $5,378,285 |
| 167 | $15,126 | $20,882 | $36,009 | $5,357,402 |
| 168 | $15,068 | $20,941 | $36,009 | $5,336,461 |
$432,105
$184,653
$247,452
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,009 | $21,000 | $36,009 | $5,315,461 |
| 170 | $14,950 | $21,059 | $36,009 | $5,294,402 |
| 171 | $14,891 | $21,118 | $36,009 | $5,273,284 |
| 172 | $14,831 | $21,178 | $36,009 | $5,252,106 |
| 173 | $14,772 | $21,237 | $36,009 | $5,230,869 |
| 174 | $14,712 | $21,297 | $36,009 | $5,209,572 |
| 175 | $14,652 | $21,357 | $36,009 | $5,188,216 |
| 176 | $14,592 | $21,417 | $36,009 | $5,166,799 |
| 177 | $14,532 | $21,477 | $36,009 | $5,145,322 |
| 178 | $14,471 | $21,538 | $36,009 | $5,123,784 |
| 179 | $14,411 | $21,598 | $36,009 | $5,102,186 |
| 180 | $14,350 | $21,659 | $36,009 | $5,080,527 |
$432,105
$176,171
$255,934
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $14,289 | $21,720 | $36,009 | $5,058,807 |
| 182 | $14,228 | $21,781 | $36,009 | $5,037,026 |
| 183 | $14,167 | $21,842 | $36,009 | $5,015,184 |
| 184 | $14,105 | $21,904 | $36,009 | $4,993,281 |
| 185 | $14,044 | $21,965 | $36,009 | $4,971,316 |
| 186 | $13,982 | $22,027 | $36,009 | $4,949,289 |
| 187 | $13,920 | $22,089 | $36,009 | $4,927,200 |
| 188 | $13,858 | $22,151 | $36,009 | $4,905,049 |
| 189 | $13,795 | $22,213 | $36,009 | $4,882,836 |
| 190 | $13,733 | $22,276 | $36,009 | $4,860,560 |
| 191 | $13,670 | $22,338 | $36,009 | $4,838,221 |
| 192 | $13,607 | $22,401 | $36,009 | $4,815,820 |
$432,105
$167,398
$264,707
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,544 | $22,464 | $36,009 | $4,793,356 |
| 194 | $13,481 | $22,527 | $36,009 | $4,770,829 |
| 195 | $13,418 | $22,591 | $36,009 | $4,748,238 |
| 196 | $13,354 | $22,654 | $36,009 | $4,725,583 |
| 197 | $13,291 | $22,718 | $36,009 | $4,702,865 |
| 198 | $13,227 | $22,782 | $36,009 | $4,680,084 |
| 199 | $13,163 | $22,846 | $36,009 | $4,657,238 |
| 200 | $13,098 | $22,910 | $36,009 | $4,634,327 |
| 201 | $13,034 | $22,975 | $36,009 | $4,611,353 |
| 202 | $12,969 | $23,039 | $36,009 | $4,588,313 |
| 203 | $12,905 | $23,104 | $36,009 | $4,565,209 |
| 204 | $12,840 | $23,169 | $36,009 | $4,542,040 |
$432,105
$158,325
$273,780
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,774 | $23,234 | $36,009 | $4,518,806 |
| 206 | $12,709 | $23,300 | $36,009 | $4,495,506 |
| 207 | $12,644 | $23,365 | $36,009 | $4,472,141 |
| 208 | $12,578 | $23,431 | $36,009 | $4,448,710 |
| 209 | $12,512 | $23,497 | $36,009 | $4,425,214 |
| 210 | $12,446 | $23,563 | $36,009 | $4,401,651 |
| 211 | $12,380 | $23,629 | $36,009 | $4,378,022 |
| 212 | $12,313 | $23,696 | $36,009 | $4,354,326 |
| 213 | $12,247 | $23,762 | $36,009 | $4,330,564 |
| 214 | $12,180 | $23,829 | $36,009 | $4,306,735 |
| 215 | $12,113 | $23,896 | $36,009 | $4,282,839 |
| 216 | $12,045 | $23,963 | $36,009 | $4,258,876 |
$432,105
$148,940
$283,165
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $11,978 | $24,031 | $36,009 | $4,234,845 |
| 218 | $11,911 | $24,098 | $36,009 | $4,210,747 |
| 219 | $11,843 | $24,166 | $36,009 | $4,186,581 |
| 220 | $11,775 | $24,234 | $36,009 | $4,162,347 |
| 221 | $11,707 | $24,302 | $36,009 | $4,138,045 |
| 222 | $11,638 | $24,370 | $36,009 | $4,113,674 |
| 223 | $11,570 | $24,439 | $36,009 | $4,089,235 |
| 224 | $11,501 | $24,508 | $36,009 | $4,064,727 |
| 225 | $11,432 | $24,577 | $36,009 | $4,040,151 |
| 226 | $11,363 | $24,646 | $36,009 | $4,015,505 |
| 227 | $11,294 | $24,715 | $36,009 | $3,990,790 |
| 228 | $11,224 | $24,785 | $36,009 | $3,966,005 |
$432,105
$139,234
$292,871
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,154 | $24,854 | $36,009 | $3,941,151 |
| 230 | $11,084 | $24,924 | $36,009 | $3,916,226 |
| 231 | $11,014 | $24,994 | $36,009 | $3,891,232 |
| 232 | $10,944 | $25,065 | $36,009 | $3,866,167 |
| 233 | $10,874 | $25,135 | $36,009 | $3,841,032 |
| 234 | $10,803 | $25,206 | $36,009 | $3,815,826 |
| 235 | $10,732 | $25,277 | $36,009 | $3,790,550 |
| 236 | $10,661 | $25,348 | $36,009 | $3,765,202 |
| 237 | $10,590 | $25,419 | $36,009 | $3,739,783 |
| 238 | $10,518 | $25,491 | $36,009 | $3,714,292 |
| 239 | $10,446 | $25,562 | $36,009 | $3,688,730 |
| 240 | $10,375 | $25,634 | $36,009 | $3,663,096 |
$432,105
$129,196
$302,909
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,302 | $25,706 | $36,009 | $3,637,389 |
| 242 | $10,230 | $25,779 | $36,009 | $3,611,611 |
| 243 | $10,158 | $25,851 | $36,009 | $3,585,760 |
| 244 | $10,085 | $25,924 | $36,009 | $3,559,836 |
| 245 | $10,012 | $25,997 | $36,009 | $3,533,839 |
| 246 | $9,939 | $26,070 | $36,009 | $3,507,769 |
| 247 | $9,866 | $26,143 | $36,009 | $3,481,626 |
| 248 | $9,792 | $26,217 | $36,009 | $3,455,410 |
| 249 | $9,718 | $26,290 | $36,009 | $3,429,119 |
| 250 | $9,644 | $26,364 | $36,009 | $3,402,755 |
| 251 | $9,570 | $26,438 | $36,009 | $3,376,316 |
| 252 | $9,496 | $26,513 | $36,009 | $3,349,804 |
$432,105
$118,813
$313,292
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,421 | $26,587 | $36,009 | $3,323,216 |
| 254 | $9,347 | $26,662 | $36,009 | $3,296,554 |
| 255 | $9,272 | $26,737 | $36,009 | $3,269,817 |
| 256 | $9,196 | $26,812 | $36,009 | $3,243,004 |
| 257 | $9,121 | $26,888 | $36,009 | $3,216,117 |
| 258 | $9,045 | $26,963 | $36,009 | $3,189,153 |
| 259 | $8,969 | $27,039 | $36,009 | $3,162,114 |
| 260 | $8,893 | $27,115 | $36,009 | $3,134,999 |
| 261 | $8,817 | $27,192 | $36,009 | $3,107,807 |
| 262 | $8,741 | $27,268 | $36,009 | $3,080,539 |
| 263 | $8,664 | $27,345 | $36,009 | $3,053,194 |
| 264 | $8,587 | $27,422 | $36,009 | $3,025,773 |
$432,105
$108,074
$324,031
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,510 | $27,499 | $36,009 | $2,998,274 |
| 266 | $8,433 | $27,576 | $36,009 | $2,970,698 |
| 267 | $8,355 | $27,654 | $36,009 | $2,943,044 |
| 268 | $8,277 | $27,731 | $36,009 | $2,915,313 |
| 269 | $8,199 | $27,809 | $36,009 | $2,887,503 |
| 270 | $8,121 | $27,888 | $36,009 | $2,859,616 |
| 271 | $8,043 | $27,966 | $36,009 | $2,831,650 |
| 272 | $7,964 | $28,045 | $36,009 | $2,803,605 |
| 273 | $7,885 | $28,124 | $36,009 | $2,775,481 |
| 274 | $7,806 | $28,203 | $36,009 | $2,747,279 |
| 275 | $7,727 | $28,282 | $36,009 | $2,718,997 |
| 276 | $7,647 | $28,362 | $36,009 | $2,690,635 |
$432,105
$96,967
$335,138
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,567 | $28,441 | $36,009 | $2,662,194 |
| 278 | $7,487 | $28,521 | $36,009 | $2,633,673 |
| 279 | $7,407 | $28,602 | $36,009 | $2,605,071 |
| 280 | $7,327 | $28,682 | $36,009 | $2,576,389 |
| 281 | $7,246 | $28,763 | $36,009 | $2,547,626 |
| 282 | $7,165 | $28,844 | $36,009 | $2,518,783 |
| 283 | $7,084 | $28,925 | $36,009 | $2,489,858 |
| 284 | $7,003 | $29,006 | $36,009 | $2,460,852 |
| 285 | $6,921 | $29,088 | $36,009 | $2,431,765 |
| 286 | $6,839 | $29,169 | $36,009 | $2,402,595 |
| 287 | $6,757 | $29,251 | $36,009 | $2,373,344 |
| 288 | $6,675 | $29,334 | $36,009 | $2,344,010 |
$432,105
$85,480
$346,625
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,593 | $29,416 | $36,009 | $2,314,594 |
| 290 | $6,510 | $29,499 | $36,009 | $2,285,095 |
| 291 | $6,427 | $29,582 | $36,009 | $2,255,513 |
| 292 | $6,344 | $29,665 | $36,009 | $2,225,848 |
| 293 | $6,260 | $29,749 | $36,009 | $2,196,099 |
| 294 | $6,177 | $29,832 | $36,009 | $2,166,267 |
| 295 | $6,093 | $29,916 | $36,009 | $2,136,351 |
| 296 | $6,008 | $30,000 | $36,009 | $2,106,351 |
| 297 | $5,924 | $30,085 | $36,009 | $2,076,266 |
| 298 | $5,839 | $30,169 | $36,009 | $2,046,097 |
| 299 | $5,755 | $30,254 | $36,009 | $2,015,843 |
| 300 | $5,670 | $30,339 | $36,009 | $1,985,504 |
$432,105
$73,598
$358,506
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,584 | $30,425 | $36,009 | $1,955,079 |
| 302 | $5,499 | $30,510 | $36,009 | $1,924,569 |
| 303 | $5,413 | $30,596 | $36,009 | $1,893,973 |
| 304 | $5,327 | $30,682 | $36,009 | $1,863,291 |
| 305 | $5,241 | $30,768 | $36,009 | $1,832,523 |
| 306 | $5,154 | $30,855 | $36,009 | $1,801,668 |
| 307 | $5,067 | $30,942 | $36,009 | $1,770,727 |
| 308 | $4,980 | $31,029 | $36,009 | $1,739,698 |
| 309 | $4,893 | $31,116 | $36,009 | $1,708,582 |
| 310 | $4,805 | $31,203 | $36,009 | $1,677,379 |
| 311 | $4,718 | $31,291 | $36,009 | $1,646,088 |
| 312 | $4,630 | $31,379 | $36,009 | $1,614,709 |
$432,105
$61,310
$370,795
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,541 | $31,467 | $36,009 | $1,583,241 |
| 314 | $4,453 | $31,556 | $36,009 | $1,551,685 |
| 315 | $4,364 | $31,645 | $36,009 | $1,520,041 |
| 316 | $4,275 | $31,734 | $36,009 | $1,488,307 |
| 317 | $4,186 | $31,823 | $36,009 | $1,456,484 |
| 318 | $4,096 | $31,912 | $36,009 | $1,424,572 |
| 319 | $4,007 | $32,002 | $36,009 | $1,392,570 |
| 320 | $3,917 | $32,092 | $36,009 | $1,360,478 |
| 321 | $3,826 | $32,182 | $36,009 | $1,328,295 |
| 322 | $3,736 | $32,273 | $36,009 | $1,296,022 |
| 323 | $3,645 | $32,364 | $36,009 | $1,263,659 |
| 324 | $3,554 | $32,455 | $36,009 | $1,231,204 |
$432,105
$48,600
$383,505
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,463 | $32,546 | $36,009 | $1,198,658 |
| 326 | $3,371 | $32,638 | $36,009 | $1,166,021 |
| 327 | $3,279 | $32,729 | $36,009 | $1,133,291 |
| 328 | $3,187 | $32,821 | $36,009 | $1,100,470 |
| 329 | $3,095 | $32,914 | $36,009 | $1,067,556 |
| 330 | $3,003 | $33,006 | $36,009 | $1,034,550 |
| 331 | $2,910 | $33,099 | $36,009 | $1,001,451 |
| 332 | $2,817 | $33,192 | $36,009 | $968,259 |
| 333 | $2,723 | $33,286 | $36,009 | $934,973 |
| 334 | $2,630 | $33,379 | $36,009 | $901,594 |
| 335 | $2,536 | $33,473 | $36,009 | $868,121 |
| 336 | $2,442 | $33,567 | $36,009 | $834,554 |
$432,105
$35,455
$396,650
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,347 | $33,662 | $36,009 | $800,892 |
| 338 | $2,253 | $33,756 | $36,009 | $767,136 |
| 339 | $2,158 | $33,851 | $36,009 | $733,285 |
| 340 | $2,062 | $33,946 | $36,009 | $699,339 |
| 341 | $1,967 | $34,042 | $36,009 | $665,297 |
| 342 | $1,871 | $34,138 | $36,009 | $631,159 |
| 343 | $1,775 | $34,234 | $36,009 | $596,926 |
| 344 | $1,679 | $34,330 | $36,009 | $562,596 |
| 345 | $1,582 | $34,426 | $36,009 | $528,169 |
| 346 | $1,485 | $34,523 | $36,009 | $493,646 |
| 347 | $1,388 | $34,620 | $36,009 | $459,026 |
| 348 | $1,291 | $34,718 | $36,009 | $424,308 |
$432,105
$21,859
$410,246
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,193 | $34,815 | $36,009 | $389,493 |
| 350 | $1,095 | $34,913 | $36,009 | $354,579 |
| 351 | $997 | $35,011 | $36,009 | $319,568 |
| 352 | $899 | $35,110 | $36,009 | $284,458 |
| 353 | $800 | $35,209 | $36,009 | $249,249 |
| 354 | $701 | $35,308 | $36,009 | $213,942 |
| 355 | $602 | $35,407 | $36,009 | $178,534 |
| 356 | $502 | $35,507 | $36,009 | $143,028 |
| 357 | $402 | $35,606 | $36,009 | $107,421 |
| 358 | $302 | $35,707 | $36,009 | $71,715 |
| 359 | $202 | $35,807 | $36,009 | $35,908 |
| 360 | $101 | $35,908 | $36,009 | $0 |
$432,105
$7,797
$424,308
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。