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
653 呎
@11,026
827 呎
@8,706
$720 萬
583 呎
@14,237
688 呎
@12,064
$830 萬
$805 萬
$850 萬
$780 萬
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $49,124 | $37,748 | $30,934 | $26,400 |
| 1.500 | $50,951 | $39,607 | $32,827 | $28,327 |
| 2.000 | $52,819 | $41,523 | $34,790 | $30,338 |
| 2.500 | $54,730 | $43,494 | $36,822 | $32,432 |
| 3.000 | $56,683 | $45,521 | $38,923 | $34,605 |
| 3.375 | $58,175 | $47,078 | $40,543 | $36,287 |
| 3.500 | $58,678 | $47,603 | $41,091 | $36,858 |
| 4.000 | $60,714 | $49,739 | $43,325 | $39,186 |
| 4.500 | $62,791 | $51,928 | $45,623 | $41,589 |
| 5.000 | $64,908 | $54,169 | $47,983 | $44,062 |
| 5.500 | $67,066 | $56,462 | $50,404 | $46,604 |
| 6.000 | $69,264 | $58,805 | $52,884 | $49,211 |
每月供款$36,288
30年
$8,208,000
$4,855,413
$13,063,413
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $23,085 | $13,202 | $36,287 | $8,194,798 |
| 2 | $23,048 | $13,239 | $36,287 | $8,181,558 |
| 3 | $23,011 | $13,277 | $36,287 | $8,168,282 |
| 4 | $22,973 | $13,314 | $36,287 | $8,154,968 |
| 5 | $22,936 | $13,351 | $36,287 | $8,141,616 |
| 6 | $22,898 | $13,389 | $36,287 | $8,128,227 |
| 7 | $22,861 | $13,427 | $36,287 | $8,114,801 |
| 8 | $22,823 | $13,464 | $36,287 | $8,101,336 |
| 9 | $22,785 | $13,502 | $36,287 | $8,087,834 |
| 10 | $22,747 | $13,540 | $36,287 | $8,074,294 |
| 11 | $22,709 | $13,578 | $36,287 | $8,060,716 |
| 12 | $22,671 | $13,616 | $36,287 | $8,047,099 |
$435,447
$274,546
$160,901
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $22,632 | $13,655 | $36,287 | $8,033,444 |
| 14 | $22,594 | $13,693 | $36,287 | $8,019,751 |
| 15 | $22,556 | $13,732 | $36,287 | $8,006,019 |
| 16 | $22,517 | $13,770 | $36,287 | $7,992,249 |
| 17 | $22,478 | $13,809 | $36,287 | $7,978,440 |
| 18 | $22,439 | $13,848 | $36,287 | $7,964,592 |
| 19 | $22,400 | $13,887 | $36,287 | $7,950,705 |
| 20 | $22,361 | $13,926 | $36,287 | $7,936,779 |
| 21 | $22,322 | $13,965 | $36,287 | $7,922,814 |
| 22 | $22,283 | $14,004 | $36,287 | $7,908,810 |
| 23 | $22,244 | $14,044 | $36,287 | $7,894,766 |
| 24 | $22,204 | $14,083 | $36,287 | $7,880,683 |
$435,447
$269,031
$166,416
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $22,164 | $14,123 | $36,287 | $7,866,560 |
| 26 | $22,125 | $14,163 | $36,287 | $7,852,398 |
| 27 | $22,085 | $14,202 | $36,287 | $7,838,195 |
| 28 | $22,045 | $14,242 | $36,287 | $7,823,953 |
| 29 | $22,005 | $14,282 | $36,287 | $7,809,671 |
| 30 | $21,965 | $14,323 | $36,287 | $7,795,348 |
| 31 | $21,924 | $14,363 | $36,287 | $7,780,985 |
| 32 | $21,884 | $14,403 | $36,287 | $7,766,582 |
| 33 | $21,844 | $14,444 | $36,287 | $7,752,138 |
| 34 | $21,803 | $14,484 | $36,287 | $7,737,654 |
| 35 | $21,762 | $14,525 | $36,287 | $7,723,129 |
| 36 | $21,721 | $14,566 | $36,287 | $7,708,563 |
$435,447
$263,327
$172,120
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $21,680 | $14,607 | $36,287 | $7,693,956 |
| 38 | $21,639 | $14,648 | $36,287 | $7,679,308 |
| 39 | $21,598 | $14,689 | $36,287 | $7,664,619 |
| 40 | $21,557 | $14,731 | $36,287 | $7,649,888 |
| 41 | $21,515 | $14,772 | $36,287 | $7,635,116 |
| 42 | $21,474 | $14,813 | $36,287 | $7,620,303 |
| 43 | $21,432 | $14,855 | $36,287 | $7,605,447 |
| 44 | $21,390 | $14,897 | $36,287 | $7,590,551 |
| 45 | $21,348 | $14,939 | $36,287 | $7,575,612 |
| 46 | $21,306 | $14,981 | $36,287 | $7,560,631 |
| 47 | $21,264 | $15,023 | $36,287 | $7,545,608 |
| 48 | $21,222 | $15,065 | $36,287 | $7,530,543 |
$435,447
$257,427
$178,020
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $21,180 | $15,108 | $36,287 | $7,515,435 |
| 50 | $21,137 | $15,150 | $36,287 | $7,500,285 |
| 51 | $21,095 | $15,193 | $36,287 | $7,485,092 |
| 52 | $21,052 | $15,235 | $36,287 | $7,469,857 |
| 53 | $21,009 | $15,278 | $36,287 | $7,454,579 |
| 54 | $20,966 | $15,321 | $36,287 | $7,439,257 |
| 55 | $20,923 | $15,364 | $36,287 | $7,423,893 |
| 56 | $20,880 | $15,408 | $36,287 | $7,408,485 |
| 57 | $20,836 | $15,451 | $36,287 | $7,393,034 |
| 58 | $20,793 | $15,494 | $36,287 | $7,377,540 |
| 59 | $20,749 | $15,538 | $36,287 | $7,362,002 |
| 60 | $20,706 | $15,582 | $36,287 | $7,346,421 |
$435,447
$251,325
$184,122
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $20,662 | $15,625 | $36,287 | $7,330,795 |
| 62 | $20,618 | $15,669 | $36,287 | $7,315,126 |
| 63 | $20,574 | $15,713 | $36,287 | $7,299,412 |
| 64 | $20,530 | $15,758 | $36,287 | $7,283,655 |
| 65 | $20,485 | $15,802 | $36,287 | $7,267,853 |
| 66 | $20,441 | $15,846 | $36,287 | $7,252,006 |
| 67 | $20,396 | $15,891 | $36,287 | $7,236,115 |
| 68 | $20,352 | $15,936 | $36,287 | $7,220,180 |
| 69 | $20,307 | $15,981 | $36,287 | $7,204,199 |
| 70 | $20,262 | $16,025 | $36,287 | $7,188,174 |
| 71 | $20,217 | $16,071 | $36,287 | $7,172,103 |
| 72 | $20,172 | $16,116 | $36,287 | $7,155,987 |
$435,447
$245,014
$190,433
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $20,126 | $16,161 | $36,287 | $7,139,826 |
| 74 | $20,081 | $16,206 | $36,287 | $7,123,620 |
| 75 | $20,035 | $16,252 | $36,287 | $7,107,368 |
| 76 | $19,989 | $16,298 | $36,287 | $7,091,070 |
| 77 | $19,944 | $16,344 | $36,287 | $7,074,726 |
| 78 | $19,898 | $16,390 | $36,287 | $7,058,337 |
| 79 | $19,852 | $16,436 | $36,287 | $7,041,901 |
| 80 | $19,805 | $16,482 | $36,287 | $7,025,419 |
| 81 | $19,759 | $16,528 | $36,287 | $7,008,891 |
| 82 | $19,713 | $16,575 | $36,287 | $6,992,316 |
| 83 | $19,666 | $16,621 | $36,287 | $6,975,695 |
| 84 | $19,619 | $16,668 | $36,287 | $6,959,027 |
$435,447
$238,486
$196,961
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $19,572 | $16,715 | $36,287 | $6,942,312 |
| 86 | $19,525 | $16,762 | $36,287 | $6,925,550 |
| 87 | $19,478 | $16,809 | $36,287 | $6,908,740 |
| 88 | $19,431 | $16,856 | $36,287 | $6,891,884 |
| 89 | $19,383 | $16,904 | $36,287 | $6,874,980 |
| 90 | $19,336 | $16,951 | $36,287 | $6,858,029 |
| 91 | $19,288 | $16,999 | $36,287 | $6,841,030 |
| 92 | $19,240 | $17,047 | $36,287 | $6,823,983 |
| 93 | $19,192 | $17,095 | $36,287 | $6,806,888 |
| 94 | $19,144 | $17,143 | $36,287 | $6,789,745 |
| 95 | $19,096 | $17,191 | $36,287 | $6,772,554 |
| 96 | $19,048 | $17,239 | $36,287 | $6,755,315 |
$435,447
$231,735
$203,712
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $18,999 | $17,288 | $36,287 | $6,738,027 |
| 98 | $18,951 | $17,337 | $36,287 | $6,720,690 |
| 99 | $18,902 | $17,385 | $36,287 | $6,703,305 |
| 100 | $18,853 | $17,434 | $36,287 | $6,685,871 |
| 101 | $18,804 | $17,483 | $36,287 | $6,668,387 |
| 102 | $18,755 | $17,532 | $36,287 | $6,650,855 |
| 103 | $18,706 | $17,582 | $36,287 | $6,633,273 |
| 104 | $18,656 | $17,631 | $36,287 | $6,615,642 |
| 105 | $18,606 | $17,681 | $36,287 | $6,597,961 |
| 106 | $18,557 | $17,730 | $36,287 | $6,580,231 |
| 107 | $18,507 | $17,780 | $36,287 | $6,562,451 |
| 108 | $18,457 | $17,830 | $36,287 | $6,544,620 |
$435,447
$224,753
$210,695
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $18,407 | $17,881 | $36,287 | $6,526,740 |
| 110 | $18,356 | $17,931 | $36,287 | $6,508,809 |
| 111 | $18,306 | $17,981 | $36,287 | $6,490,828 |
| 112 | $18,255 | $18,032 | $36,287 | $6,472,796 |
| 113 | $18,205 | $18,083 | $36,287 | $6,454,713 |
| 114 | $18,154 | $18,133 | $36,287 | $6,436,580 |
| 115 | $18,103 | $18,184 | $36,287 | $6,418,396 |
| 116 | $18,052 | $18,236 | $36,287 | $6,400,160 |
| 117 | $18,000 | $18,287 | $36,287 | $6,381,873 |
| 118 | $17,949 | $18,338 | $36,287 | $6,363,535 |
| 119 | $17,897 | $18,390 | $36,287 | $6,345,145 |
| 120 | $17,846 | $18,442 | $36,287 | $6,326,704 |
$435,447
$217,531
$217,917
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $17,794 | $18,493 | $36,287 | $6,308,210 |
| 122 | $17,742 | $18,545 | $36,287 | $6,289,665 |
| 123 | $17,690 | $18,598 | $36,287 | $6,271,067 |
| 124 | $17,637 | $18,650 | $36,287 | $6,252,417 |
| 125 | $17,585 | $18,702 | $36,287 | $6,233,715 |
| 126 | $17,532 | $18,755 | $36,287 | $6,214,960 |
| 127 | $17,480 | $18,808 | $36,287 | $6,196,152 |
| 128 | $17,427 | $18,861 | $36,287 | $6,177,292 |
| 129 | $17,374 | $18,914 | $36,287 | $6,158,378 |
| 130 | $17,320 | $18,967 | $36,287 | $6,139,411 |
| 131 | $17,267 | $19,020 | $36,287 | $6,120,391 |
| 132 | $17,214 | $19,074 | $36,287 | $6,101,318 |
$435,447
$210,061
$225,386
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,160 | $19,127 | $36,287 | $6,082,190 |
| 134 | $17,106 | $19,181 | $36,287 | $6,063,009 |
| 135 | $17,052 | $19,235 | $36,287 | $6,043,774 |
| 136 | $16,998 | $19,289 | $36,287 | $6,024,485 |
| 137 | $16,944 | $19,343 | $36,287 | $6,005,142 |
| 138 | $16,889 | $19,398 | $36,287 | $5,985,744 |
| 139 | $16,835 | $19,452 | $36,287 | $5,966,291 |
| 140 | $16,780 | $19,507 | $36,287 | $5,946,784 |
| 141 | $16,725 | $19,562 | $36,287 | $5,927,222 |
| 142 | $16,670 | $19,617 | $36,287 | $5,907,606 |
| 143 | $16,615 | $19,672 | $36,287 | $5,887,933 |
| 144 | $16,560 | $19,727 | $36,287 | $5,868,206 |
$435,447
$202,335
$233,112
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $16,504 | $19,783 | $36,287 | $5,848,423 |
| 146 | $16,449 | $19,839 | $36,287 | $5,828,584 |
| 147 | $16,393 | $19,894 | $36,287 | $5,808,690 |
| 148 | $16,337 | $19,950 | $36,287 | $5,788,740 |
| 149 | $16,281 | $20,006 | $36,287 | $5,768,733 |
| 150 | $16,225 | $20,063 | $36,287 | $5,748,671 |
| 151 | $16,168 | $20,119 | $36,287 | $5,728,552 |
| 152 | $16,112 | $20,176 | $36,287 | $5,708,376 |
| 153 | $16,055 | $20,232 | $36,287 | $5,688,143 |
| 154 | $15,998 | $20,289 | $36,287 | $5,667,854 |
| 155 | $15,941 | $20,346 | $36,287 | $5,647,508 |
| 156 | $15,884 | $20,404 | $36,287 | $5,627,104 |
$435,447
$194,345
$241,102
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $15,826 | $20,461 | $36,287 | $5,606,643 |
| 158 | $15,769 | $20,519 | $36,287 | $5,586,124 |
| 159 | $15,711 | $20,576 | $36,287 | $5,565,548 |
| 160 | $15,653 | $20,634 | $36,287 | $5,544,914 |
| 161 | $15,595 | $20,692 | $36,287 | $5,524,222 |
| 162 | $15,537 | $20,750 | $36,287 | $5,503,471 |
| 163 | $15,479 | $20,809 | $36,287 | $5,482,663 |
| 164 | $15,420 | $20,867 | $36,287 | $5,461,795 |
| 165 | $15,361 | $20,926 | $36,287 | $5,440,869 |
| 166 | $15,302 | $20,985 | $36,287 | $5,419,885 |
| 167 | $15,243 | $21,044 | $36,287 | $5,398,841 |
| 168 | $15,184 | $21,103 | $36,287 | $5,377,738 |
$435,447
$186,081
$249,366
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,125 | $21,162 | $36,287 | $5,356,575 |
| 170 | $15,065 | $21,222 | $36,287 | $5,335,353 |
| 171 | $15,006 | $21,282 | $36,287 | $5,314,072 |
| 172 | $14,946 | $21,341 | $36,287 | $5,292,730 |
| 173 | $14,886 | $21,401 | $36,287 | $5,271,329 |
| 174 | $14,826 | $21,462 | $36,287 | $5,249,867 |
| 175 | $14,765 | $21,522 | $36,287 | $5,228,345 |
| 176 | $14,705 | $21,583 | $36,287 | $5,206,763 |
| 177 | $14,644 | $21,643 | $36,287 | $5,185,120 |
| 178 | $14,583 | $21,704 | $36,287 | $5,163,415 |
| 179 | $14,522 | $21,765 | $36,287 | $5,141,650 |
| 180 | $14,461 | $21,826 | $36,287 | $5,119,824 |
$435,447
$177,533
$257,914
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $14,400 | $21,888 | $36,287 | $5,097,936 |
| 182 | $14,338 | $21,949 | $36,287 | $5,075,987 |
| 183 | $14,276 | $22,011 | $36,287 | $5,053,976 |
| 184 | $14,214 | $22,073 | $36,287 | $5,031,903 |
| 185 | $14,152 | $22,135 | $36,287 | $5,009,768 |
| 186 | $14,090 | $22,197 | $36,287 | $4,987,571 |
| 187 | $14,028 | $22,260 | $36,287 | $4,965,311 |
| 188 | $13,965 | $22,322 | $36,287 | $4,942,989 |
| 189 | $13,902 | $22,385 | $36,287 | $4,920,603 |
| 190 | $13,839 | $22,448 | $36,287 | $4,898,155 |
| 191 | $13,776 | $22,511 | $36,287 | $4,875,644 |
| 192 | $13,713 | $22,575 | $36,287 | $4,853,070 |
$435,447
$168,693
$266,754
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,649 | $22,638 | $36,287 | $4,830,432 |
| 194 | $13,586 | $22,702 | $36,287 | $4,807,730 |
| 195 | $13,522 | $22,766 | $36,287 | $4,784,965 |
| 196 | $13,458 | $22,830 | $36,287 | $4,762,135 |
| 197 | $13,394 | $22,894 | $36,287 | $4,739,241 |
| 198 | $13,329 | $22,958 | $36,287 | $4,716,283 |
| 199 | $13,265 | $23,023 | $36,287 | $4,693,260 |
| 200 | $13,200 | $23,087 | $36,287 | $4,670,173 |
| 201 | $13,135 | $23,152 | $36,287 | $4,647,021 |
| 202 | $13,070 | $23,218 | $36,287 | $4,623,803 |
| 203 | $13,004 | $23,283 | $36,287 | $4,600,520 |
| 204 | $12,939 | $23,348 | $36,287 | $4,577,172 |
$435,447
$159,549
$275,898
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $12,873 | $23,414 | $36,287 | $4,553,758 |
| 206 | $12,807 | $23,480 | $36,287 | $4,530,278 |
| 207 | $12,741 | $23,546 | $36,287 | $4,506,732 |
| 208 | $12,675 | $23,612 | $36,287 | $4,483,120 |
| 209 | $12,609 | $23,678 | $36,287 | $4,459,442 |
| 210 | $12,542 | $23,745 | $36,287 | $4,435,697 |
| 211 | $12,475 | $23,812 | $36,287 | $4,411,885 |
| 212 | $12,408 | $23,879 | $36,287 | $4,388,006 |
| 213 | $12,341 | $23,946 | $36,287 | $4,364,060 |
| 214 | $12,274 | $24,013 | $36,287 | $4,340,047 |
| 215 | $12,206 | $24,081 | $36,287 | $4,315,966 |
| 216 | $12,139 | $24,149 | $36,287 | $4,291,817 |
$435,447
$150,092
$285,355
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $12,071 | $24,217 | $36,287 | $4,267,601 |
| 218 | $12,003 | $24,285 | $36,287 | $4,243,316 |
| 219 | $11,934 | $24,353 | $36,287 | $4,218,963 |
| 220 | $11,866 | $24,421 | $36,287 | $4,194,542 |
| 221 | $11,797 | $24,490 | $36,287 | $4,170,052 |
| 222 | $11,728 | $24,559 | $36,287 | $4,145,493 |
| 223 | $11,659 | $24,628 | $36,287 | $4,120,864 |
| 224 | $11,590 | $24,697 | $36,287 | $4,096,167 |
| 225 | $11,520 | $24,767 | $36,287 | $4,071,400 |
| 226 | $11,451 | $24,836 | $36,287 | $4,046,564 |
| 227 | $11,381 | $24,906 | $36,287 | $4,021,658 |
| 228 | $11,311 | $24,976 | $36,287 | $3,996,681 |
$435,447
$140,311
$295,136
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,241 | $25,047 | $36,287 | $3,971,635 |
| 230 | $11,170 | $25,117 | $36,287 | $3,946,518 |
| 231 | $11,100 | $25,188 | $36,287 | $3,921,330 |
| 232 | $11,029 | $25,259 | $36,287 | $3,896,071 |
| 233 | $10,958 | $25,330 | $36,287 | $3,870,742 |
| 234 | $10,886 | $25,401 | $36,287 | $3,845,341 |
| 235 | $10,815 | $25,472 | $36,287 | $3,819,869 |
| 236 | $10,743 | $25,544 | $36,287 | $3,794,325 |
| 237 | $10,672 | $25,616 | $36,287 | $3,768,709 |
| 238 | $10,599 | $25,688 | $36,287 | $3,743,022 |
| 239 | $10,527 | $25,760 | $36,287 | $3,717,262 |
| 240 | $10,455 | $25,832 | $36,287 | $3,691,429 |
$435,447
$130,195
$305,252
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,382 | $25,905 | $36,287 | $3,665,524 |
| 242 | $10,309 | $25,978 | $36,287 | $3,639,546 |
| 243 | $10,236 | $26,051 | $36,287 | $3,613,495 |
| 244 | $10,163 | $26,124 | $36,287 | $3,587,371 |
| 245 | $10,089 | $26,198 | $36,287 | $3,561,173 |
| 246 | $10,016 | $26,271 | $36,287 | $3,534,901 |
| 247 | $9,942 | $26,345 | $36,287 | $3,508,556 |
| 248 | $9,868 | $26,419 | $36,287 | $3,482,137 |
| 249 | $9,794 | $26,494 | $36,287 | $3,455,643 |
| 250 | $9,719 | $26,568 | $36,287 | $3,429,075 |
| 251 | $9,644 | $26,643 | $36,287 | $3,402,432 |
| 252 | $9,569 | $26,718 | $36,287 | $3,375,714 |
$435,447
$119,732
$315,715
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,494 | $26,793 | $36,287 | $3,348,921 |
| 254 | $9,419 | $26,868 | $36,287 | $3,322,052 |
| 255 | $9,343 | $26,944 | $36,287 | $3,295,108 |
| 256 | $9,267 | $27,020 | $36,287 | $3,268,088 |
| 257 | $9,191 | $27,096 | $36,287 | $3,240,993 |
| 258 | $9,115 | $27,172 | $36,287 | $3,213,821 |
| 259 | $9,039 | $27,248 | $36,287 | $3,186,572 |
| 260 | $8,962 | $27,325 | $36,287 | $3,159,247 |
| 261 | $8,885 | $27,402 | $36,287 | $3,131,845 |
| 262 | $8,808 | $27,479 | $36,287 | $3,104,367 |
| 263 | $8,731 | $27,556 | $36,287 | $3,076,810 |
| 264 | $8,654 | $27,634 | $36,287 | $3,049,177 |
$435,447
$108,910
$326,537
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,576 | $27,711 | $36,287 | $3,021,465 |
| 266 | $8,498 | $27,789 | $36,287 | $2,993,676 |
| 267 | $8,420 | $27,868 | $36,287 | $2,965,808 |
| 268 | $8,341 | $27,946 | $36,287 | $2,937,862 |
| 269 | $8,263 | $28,025 | $36,287 | $2,909,838 |
| 270 | $8,184 | $28,103 | $36,287 | $2,881,734 |
| 271 | $8,105 | $28,182 | $36,287 | $2,853,552 |
| 272 | $8,026 | $28,262 | $36,287 | $2,825,290 |
| 273 | $7,946 | $28,341 | $36,287 | $2,796,949 |
| 274 | $7,866 | $28,421 | $36,287 | $2,768,528 |
| 275 | $7,786 | $28,501 | $36,287 | $2,740,028 |
| 276 | $7,706 | $28,581 | $36,287 | $2,711,447 |
$435,447
$97,717
$337,730
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,626 | $28,661 | $36,287 | $2,682,785 |
| 278 | $7,545 | $28,742 | $36,287 | $2,654,043 |
| 279 | $7,464 | $28,823 | $36,287 | $2,625,221 |
| 280 | $7,383 | $28,904 | $36,287 | $2,596,317 |
| 281 | $7,302 | $28,985 | $36,287 | $2,567,332 |
| 282 | $7,221 | $29,067 | $36,287 | $2,538,265 |
| 283 | $7,139 | $29,148 | $36,287 | $2,509,117 |
| 284 | $7,057 | $29,230 | $36,287 | $2,479,886 |
| 285 | $6,975 | $29,313 | $36,287 | $2,450,574 |
| 286 | $6,892 | $29,395 | $36,287 | $2,421,179 |
| 287 | $6,810 | $29,478 | $36,287 | $2,391,701 |
| 288 | $6,727 | $29,561 | $36,287 | $2,362,141 |
$435,447
$86,141
$349,306
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,644 | $29,644 | $36,287 | $2,332,497 |
| 290 | $6,560 | $29,727 | $36,287 | $2,302,770 |
| 291 | $6,477 | $29,811 | $36,287 | $2,272,959 |
| 292 | $6,393 | $29,895 | $36,287 | $2,243,064 |
| 293 | $6,309 | $29,979 | $36,287 | $2,213,086 |
| 294 | $6,224 | $30,063 | $36,287 | $2,183,023 |
| 295 | $6,140 | $30,148 | $36,287 | $2,152,875 |
| 296 | $6,055 | $30,232 | $36,287 | $2,122,643 |
| 297 | $5,970 | $30,317 | $36,287 | $2,092,326 |
| 298 | $5,885 | $30,403 | $36,287 | $2,061,923 |
| 299 | $5,799 | $30,488 | $36,287 | $2,031,435 |
| 300 | $5,713 | $30,574 | $36,287 | $2,000,861 |
$435,447
$74,168
$361,279
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,627 | $30,660 | $36,287 | $1,970,201 |
| 302 | $5,541 | $30,746 | $36,287 | $1,939,455 |
| 303 | $5,455 | $30,833 | $36,287 | $1,908,623 |
| 304 | $5,368 | $30,919 | $36,287 | $1,877,703 |
| 305 | $5,281 | $31,006 | $36,287 | $1,846,697 |
| 306 | $5,194 | $31,093 | $36,287 | $1,815,604 |
| 307 | $5,106 | $31,181 | $36,287 | $1,784,423 |
| 308 | $5,019 | $31,269 | $36,287 | $1,753,154 |
| 309 | $4,931 | $31,357 | $36,287 | $1,721,798 |
| 310 | $4,843 | $31,445 | $36,287 | $1,690,353 |
| 311 | $4,754 | $31,533 | $36,287 | $1,658,820 |
| 312 | $4,665 | $31,622 | $36,287 | $1,627,198 |
$435,447
$61,784
$373,663
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,576 | $31,711 | $36,287 | $1,595,487 |
| 314 | $4,487 | $31,800 | $36,287 | $1,563,687 |
| 315 | $4,398 | $31,889 | $36,287 | $1,531,798 |
| 316 | $4,308 | $31,979 | $36,287 | $1,499,819 |
| 317 | $4,218 | $32,069 | $36,287 | $1,467,750 |
| 318 | $4,128 | $32,159 | $36,287 | $1,435,591 |
| 319 | $4,038 | $32,250 | $36,287 | $1,403,341 |
| 320 | $3,947 | $32,340 | $36,287 | $1,371,001 |
| 321 | $3,856 | $32,431 | $36,287 | $1,338,569 |
| 322 | $3,765 | $32,523 | $36,287 | $1,306,047 |
| 323 | $3,673 | $32,614 | $36,287 | $1,273,433 |
| 324 | $3,582 | $32,706 | $36,287 | $1,240,727 |
$435,447
$48,976
$386,471
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,490 | $32,798 | $36,287 | $1,207,929 |
| 326 | $3,397 | $32,890 | $36,287 | $1,175,040 |
| 327 | $3,305 | $32,982 | $36,287 | $1,142,057 |
| 328 | $3,212 | $33,075 | $36,287 | $1,108,982 |
| 329 | $3,119 | $33,168 | $36,287 | $1,075,814 |
| 330 | $3,026 | $33,262 | $36,287 | $1,042,552 |
| 331 | $2,932 | $33,355 | $36,287 | $1,009,197 |
| 332 | $2,838 | $33,449 | $36,287 | $975,748 |
| 333 | $2,744 | $33,543 | $36,287 | $942,205 |
| 334 | $2,650 | $33,637 | $36,287 | $908,568 |
| 335 | $2,555 | $33,732 | $36,287 | $874,836 |
| 336 | $2,460 | $33,827 | $36,287 | $841,009 |
$435,447
$35,729
$399,718
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,365 | $33,922 | $36,287 | $807,087 |
| 338 | $2,270 | $34,017 | $36,287 | $773,070 |
| 339 | $2,174 | $34,113 | $36,287 | $738,957 |
| 340 | $2,078 | $34,209 | $36,287 | $704,748 |
| 341 | $1,982 | $34,305 | $36,287 | $670,443 |
| 342 | $1,886 | $34,402 | $36,287 | $636,041 |
| 343 | $1,789 | $34,498 | $36,287 | $601,543 |
| 344 | $1,692 | $34,595 | $36,287 | $566,947 |
| 345 | $1,595 | $34,693 | $36,287 | $532,255 |
| 346 | $1,497 | $34,790 | $36,287 | $497,464 |
| 347 | $1,399 | $34,888 | $36,287 | $462,576 |
| 348 | $1,301 | $34,986 | $36,287 | $427,590 |
$435,447
$22,028
$413,419
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,203 | $35,085 | $36,287 | $392,505 |
| 350 | $1,104 | $35,183 | $36,287 | $357,322 |
| 351 | $1,005 | $35,282 | $36,287 | $322,040 |
| 352 | $906 | $35,382 | $36,287 | $286,658 |
| 353 | $806 | $35,481 | $36,287 | $251,177 |
| 354 | $706 | $35,581 | $36,287 | $215,596 |
| 355 | $606 | $35,681 | $36,287 | $179,915 |
| 356 | $506 | $35,781 | $36,287 | $144,134 |
| 357 | $405 | $35,882 | $36,287 | $108,252 |
| 358 | $304 | $35,983 | $36,287 | $72,269 |
| 359 | $203 | $36,084 | $36,287 | $36,185 |
| 360 | $102 | $36,185 | $36,287 | $0 |
$435,447
$7,857
$427,590
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。