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
$850 萬
$745 萬
$780 萬
$760 萬
578 呎
@14,706
683 呎
@12,445
$850 萬
$790 萬
$838 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $49,286 | $37,872 | $31,035 | $26,487 |
| 1.500 | $51,118 | $39,738 | $32,935 | $28,421 |
| 2.000 | $52,993 | $41,659 | $34,904 | $30,438 |
| 2.500 | $54,910 | $43,638 | $36,944 | $32,538 |
| 3.000 | $56,869 | $45,671 | $39,051 | $34,719 |
| 3.500 | $58,871 | $47,760 | $41,226 | $36,979 |
| 4.000 | $60,913 | $49,902 | $43,467 | $39,315 |
| 4.500 | $62,997 | $52,099 | $45,773 | $41,726 |
| 5.000 | $65,122 | $54,347 | $48,141 | $44,207 |
| 5.500 | $67,287 | $56,648 | $50,570 | $46,757 |
| 6.000 | $69,492 | $58,998 | $53,058 | $49,373 |
每月供款$36,979
30年
$8,235,000
$5,077,379
$13,312,379
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $24,019 | $12,960 | $36,979 | $8,222,040 |
| 2 | $23,981 | $12,998 | $36,979 | $8,209,042 |
| 3 | $23,943 | $13,036 | $36,979 | $8,196,006 |
| 4 | $23,905 | $13,074 | $36,979 | $8,182,932 |
| 5 | $23,867 | $13,112 | $36,979 | $8,169,820 |
| 6 | $23,829 | $13,150 | $36,979 | $8,156,670 |
| 7 | $23,790 | $13,189 | $36,979 | $8,143,482 |
| 8 | $23,752 | $13,227 | $36,979 | $8,130,255 |
| 9 | $23,713 | $13,266 | $36,979 | $8,116,989 |
| 10 | $23,675 | $13,304 | $36,979 | $8,103,685 |
| 11 | $23,636 | $13,343 | $36,979 | $8,090,342 |
| 12 | $23,597 | $13,382 | $36,979 | $8,076,960 |
$443,746
$285,706
$158,040
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $23,558 | $13,421 | $36,979 | $8,063,539 |
| 14 | $23,519 | $13,460 | $36,979 | $8,050,079 |
| 15 | $23,479 | $13,499 | $36,979 | $8,036,579 |
| 16 | $23,440 | $13,539 | $36,979 | $8,023,040 |
| 17 | $23,401 | $13,578 | $36,979 | $8,009,462 |
| 18 | $23,361 | $13,618 | $36,979 | $7,995,844 |
| 19 | $23,321 | $13,658 | $36,979 | $7,982,187 |
| 20 | $23,281 | $13,697 | $36,979 | $7,968,489 |
| 21 | $23,241 | $13,737 | $36,979 | $7,954,752 |
| 22 | $23,201 | $13,777 | $36,979 | $7,940,974 |
| 23 | $23,161 | $13,818 | $36,979 | $7,927,157 |
| 24 | $23,121 | $13,858 | $36,979 | $7,913,299 |
$443,746
$280,085
$163,661
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $23,080 | $13,898 | $36,979 | $7,899,400 |
| 26 | $23,040 | $13,939 | $36,979 | $7,885,461 |
| 27 | $22,999 | $13,980 | $36,979 | $7,871,482 |
| 28 | $22,958 | $14,020 | $36,979 | $7,857,461 |
| 29 | $22,918 | $14,061 | $36,979 | $7,843,400 |
| 30 | $22,877 | $14,102 | $36,979 | $7,829,298 |
| 31 | $22,835 | $14,143 | $36,979 | $7,815,155 |
| 32 | $22,794 | $14,185 | $36,979 | $7,800,970 |
| 33 | $22,753 | $14,226 | $36,979 | $7,786,744 |
| 34 | $22,711 | $14,267 | $36,979 | $7,772,476 |
| 35 | $22,670 | $14,309 | $36,979 | $7,758,167 |
| 36 | $22,628 | $14,351 | $36,979 | $7,743,816 |
$443,746
$274,264
$169,482
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $22,586 | $14,393 | $36,979 | $7,729,424 |
| 38 | $22,544 | $14,435 | $36,979 | $7,714,989 |
| 39 | $22,502 | $14,477 | $36,979 | $7,700,512 |
| 40 | $22,460 | $14,519 | $36,979 | $7,685,993 |
| 41 | $22,417 | $14,561 | $36,979 | $7,671,432 |
| 42 | $22,375 | $14,604 | $36,979 | $7,656,828 |
| 43 | $22,332 | $14,646 | $36,979 | $7,642,182 |
| 44 | $22,290 | $14,689 | $36,979 | $7,627,493 |
| 45 | $22,247 | $14,732 | $36,979 | $7,612,761 |
| 46 | $22,204 | $14,775 | $36,979 | $7,597,986 |
| 47 | $22,161 | $14,818 | $36,979 | $7,583,168 |
| 48 | $22,118 | $14,861 | $36,979 | $7,568,306 |
$443,746
$268,236
$175,510
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $22,074 | $14,905 | $36,979 | $7,553,402 |
| 50 | $22,031 | $14,948 | $36,979 | $7,538,454 |
| 51 | $21,987 | $14,992 | $36,979 | $7,523,462 |
| 52 | $21,943 | $15,035 | $36,979 | $7,508,427 |
| 53 | $21,900 | $15,079 | $36,979 | $7,493,347 |
| 54 | $21,856 | $15,123 | $36,979 | $7,478,224 |
| 55 | $21,811 | $15,167 | $36,979 | $7,463,057 |
| 56 | $21,767 | $15,212 | $36,979 | $7,447,845 |
| 57 | $21,723 | $15,256 | $36,979 | $7,432,589 |
| 58 | $21,678 | $15,300 | $36,979 | $7,417,289 |
| 59 | $21,634 | $15,345 | $36,979 | $7,401,944 |
| 60 | $21,589 | $15,390 | $36,979 | $7,386,554 |
$443,746
$261,994
$181,752
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $21,544 | $15,435 | $36,979 | $7,371,119 |
| 62 | $21,499 | $15,480 | $36,979 | $7,355,639 |
| 63 | $21,454 | $15,525 | $36,979 | $7,340,115 |
| 64 | $21,409 | $15,570 | $36,979 | $7,324,544 |
| 65 | $21,363 | $15,616 | $36,979 | $7,308,929 |
| 66 | $21,318 | $15,661 | $36,979 | $7,293,268 |
| 67 | $21,272 | $15,707 | $36,979 | $7,277,561 |
| 68 | $21,226 | $15,753 | $36,979 | $7,261,808 |
| 69 | $21,180 | $15,799 | $36,979 | $7,246,010 |
| 70 | $21,134 | $15,845 | $36,979 | $7,230,165 |
| 71 | $21,088 | $15,891 | $36,979 | $7,214,274 |
| 72 | $21,042 | $15,937 | $36,979 | $7,198,337 |
$443,746
$255,529
$188,217
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $20,995 | $15,984 | $36,979 | $7,182,353 |
| 74 | $20,949 | $16,030 | $36,979 | $7,166,323 |
| 75 | $20,902 | $16,077 | $36,979 | $7,150,246 |
| 76 | $20,855 | $16,124 | $36,979 | $7,134,122 |
| 77 | $20,808 | $16,171 | $36,979 | $7,117,951 |
| 78 | $20,761 | $16,218 | $36,979 | $7,101,733 |
| 79 | $20,713 | $16,265 | $36,979 | $7,085,468 |
| 80 | $20,666 | $16,313 | $36,979 | $7,069,155 |
| 81 | $20,618 | $16,360 | $36,979 | $7,052,794 |
| 82 | $20,571 | $16,408 | $36,979 | $7,036,386 |
| 83 | $20,523 | $16,456 | $36,979 | $7,019,930 |
| 84 | $20,475 | $16,504 | $36,979 | $7,003,426 |
$443,746
$248,835
$194,911
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $20,427 | $16,552 | $36,979 | $6,986,874 |
| 86 | $20,378 | $16,600 | $36,979 | $6,970,273 |
| 87 | $20,330 | $16,649 | $36,979 | $6,953,624 |
| 88 | $20,281 | $16,697 | $36,979 | $6,936,927 |
| 89 | $20,233 | $16,746 | $36,979 | $6,920,181 |
| 90 | $20,184 | $16,795 | $36,979 | $6,903,386 |
| 91 | $20,135 | $16,844 | $36,979 | $6,886,542 |
| 92 | $20,086 | $16,893 | $36,979 | $6,869,649 |
| 93 | $20,036 | $16,942 | $36,979 | $6,852,707 |
| 94 | $19,987 | $16,992 | $36,979 | $6,835,715 |
| 95 | $19,938 | $17,041 | $36,979 | $6,818,673 |
| 96 | $19,888 | $17,091 | $36,979 | $6,801,582 |
$443,746
$241,902
$201,844
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $19,838 | $17,141 | $36,979 | $6,784,442 |
| 98 | $19,788 | $17,191 | $36,979 | $6,767,251 |
| 99 | $19,738 | $17,241 | $36,979 | $6,750,010 |
| 100 | $19,688 | $17,291 | $36,979 | $6,732,718 |
| 101 | $19,637 | $17,342 | $36,979 | $6,715,377 |
| 102 | $19,587 | $17,392 | $36,979 | $6,697,984 |
| 103 | $19,536 | $17,443 | $36,979 | $6,680,541 |
| 104 | $19,485 | $17,494 | $36,979 | $6,663,047 |
| 105 | $19,434 | $17,545 | $36,979 | $6,645,502 |
| 106 | $19,383 | $17,596 | $36,979 | $6,627,906 |
| 107 | $19,331 | $17,647 | $36,979 | $6,610,259 |
| 108 | $19,280 | $17,699 | $36,979 | $6,592,560 |
$443,746
$234,723
$209,022
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $19,228 | $17,751 | $36,979 | $6,574,809 |
| 110 | $19,177 | $17,802 | $36,979 | $6,557,007 |
| 111 | $19,125 | $17,854 | $36,979 | $6,539,153 |
| 112 | $19,073 | $17,906 | $36,979 | $6,521,247 |
| 113 | $19,020 | $17,959 | $36,979 | $6,503,288 |
| 114 | $18,968 | $18,011 | $36,979 | $6,485,277 |
| 115 | $18,915 | $18,063 | $36,979 | $6,467,214 |
| 116 | $18,863 | $18,116 | $36,979 | $6,449,098 |
| 117 | $18,810 | $18,169 | $36,979 | $6,430,929 |
| 118 | $18,757 | $18,222 | $36,979 | $6,412,707 |
| 119 | $18,704 | $18,275 | $36,979 | $6,394,432 |
| 120 | $18,650 | $18,328 | $36,979 | $6,376,103 |
$443,746
$227,289
$216,457
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $18,597 | $18,382 | $36,979 | $6,357,721 |
| 122 | $18,543 | $18,435 | $36,979 | $6,339,286 |
| 123 | $18,490 | $18,489 | $36,979 | $6,320,797 |
| 124 | $18,436 | $18,543 | $36,979 | $6,302,253 |
| 125 | $18,382 | $18,597 | $36,979 | $6,283,656 |
| 126 | $18,327 | $18,651 | $36,979 | $6,265,005 |
| 127 | $18,273 | $18,706 | $36,979 | $6,246,299 |
| 128 | $18,218 | $18,760 | $36,979 | $6,227,538 |
| 129 | $18,164 | $18,815 | $36,979 | $6,208,723 |
| 130 | $18,109 | $18,870 | $36,979 | $6,189,853 |
| 131 | $18,054 | $18,925 | $36,979 | $6,170,928 |
| 132 | $17,999 | $18,980 | $36,979 | $6,151,948 |
$443,746
$219,590
$224,155
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,943 | $19,036 | $36,979 | $6,132,912 |
| 134 | $17,888 | $19,091 | $36,979 | $6,113,821 |
| 135 | $17,832 | $19,147 | $36,979 | $6,094,674 |
| 136 | $17,776 | $19,203 | $36,979 | $6,075,471 |
| 137 | $17,720 | $19,259 | $36,979 | $6,056,213 |
| 138 | $17,664 | $19,315 | $36,979 | $6,036,898 |
| 139 | $17,608 | $19,371 | $36,979 | $6,017,527 |
| 140 | $17,551 | $19,428 | $36,979 | $5,998,099 |
| 141 | $17,494 | $19,484 | $36,979 | $5,978,614 |
| 142 | $17,438 | $19,541 | $36,979 | $5,959,073 |
| 143 | $17,381 | $19,598 | $36,979 | $5,939,475 |
| 144 | $17,323 | $19,655 | $36,979 | $5,919,820 |
$443,746
$211,618
$232,128
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $17,266 | $19,713 | $36,979 | $5,900,107 |
| 146 | $17,209 | $19,770 | $36,979 | $5,880,337 |
| 147 | $17,151 | $19,828 | $36,979 | $5,860,509 |
| 148 | $17,093 | $19,886 | $36,979 | $5,840,623 |
| 149 | $17,035 | $19,944 | $36,979 | $5,820,680 |
| 150 | $16,977 | $20,002 | $36,979 | $5,800,678 |
| 151 | $16,919 | $20,060 | $36,979 | $5,780,618 |
| 152 | $16,860 | $20,119 | $36,979 | $5,760,499 |
| 153 | $16,801 | $20,177 | $36,979 | $5,740,321 |
| 154 | $16,743 | $20,236 | $36,979 | $5,720,085 |
| 155 | $16,684 | $20,295 | $36,979 | $5,699,790 |
| 156 | $16,624 | $20,354 | $36,979 | $5,679,436 |
$443,746
$203,362
$240,384
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $16,565 | $20,414 | $36,979 | $5,659,022 |
| 158 | $16,505 | $20,473 | $36,979 | $5,638,548 |
| 159 | $16,446 | $20,533 | $36,979 | $5,618,015 |
| 160 | $16,386 | $20,593 | $36,979 | $5,597,422 |
| 161 | $16,326 | $20,653 | $36,979 | $5,576,769 |
| 162 | $16,266 | $20,713 | $36,979 | $5,556,056 |
| 163 | $16,205 | $20,774 | $36,979 | $5,535,282 |
| 164 | $16,145 | $20,834 | $36,979 | $5,514,448 |
| 165 | $16,084 | $20,895 | $36,979 | $5,493,553 |
| 166 | $16,023 | $20,956 | $36,979 | $5,472,597 |
| 167 | $15,962 | $21,017 | $36,979 | $5,451,580 |
| 168 | $15,900 | $21,078 | $36,979 | $5,430,502 |
$443,746
$194,812
$248,934
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,839 | $21,140 | $36,979 | $5,409,362 |
| 170 | $15,777 | $21,202 | $36,979 | $5,388,160 |
| 171 | $15,715 | $21,263 | $36,979 | $5,366,897 |
| 172 | $15,653 | $21,325 | $36,979 | $5,345,572 |
| 173 | $15,591 | $21,388 | $36,979 | $5,324,184 |
| 174 | $15,529 | $21,450 | $36,979 | $5,302,734 |
| 175 | $15,466 | $21,513 | $36,979 | $5,281,222 |
| 176 | $15,404 | $21,575 | $36,979 | $5,259,646 |
| 177 | $15,341 | $21,638 | $36,979 | $5,238,008 |
| 178 | $15,278 | $21,701 | $36,979 | $5,216,307 |
| 179 | $15,214 | $21,765 | $36,979 | $5,194,542 |
| 180 | $15,151 | $21,828 | $36,979 | $5,172,714 |
$443,746
$185,958
$257,788
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $15,087 | $21,892 | $36,979 | $5,150,822 |
| 182 | $15,023 | $21,956 | $36,979 | $5,128,867 |
| 183 | $14,959 | $22,020 | $36,979 | $5,106,847 |
| 184 | $14,895 | $22,084 | $36,979 | $5,084,763 |
| 185 | $14,831 | $22,148 | $36,979 | $5,062,615 |
| 186 | $14,766 | $22,213 | $36,979 | $5,040,402 |
| 187 | $14,701 | $22,278 | $36,979 | $5,018,124 |
| 188 | $14,636 | $22,343 | $36,979 | $4,995,782 |
| 189 | $14,571 | $22,408 | $36,979 | $4,973,374 |
| 190 | $14,506 | $22,473 | $36,979 | $4,950,901 |
| 191 | $14,440 | $22,539 | $36,979 | $4,928,362 |
| 192 | $14,374 | $22,604 | $36,979 | $4,905,758 |
$443,746
$176,790
$266,956
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $14,308 | $22,670 | $36,979 | $4,883,087 |
| 194 | $14,242 | $22,736 | $36,979 | $4,860,351 |
| 195 | $14,176 | $22,803 | $36,979 | $4,837,548 |
| 196 | $14,110 | $22,869 | $36,979 | $4,814,679 |
| 197 | $14,043 | $22,936 | $36,979 | $4,791,743 |
| 198 | $13,976 | $23,003 | $36,979 | $4,768,740 |
| 199 | $13,909 | $23,070 | $36,979 | $4,745,670 |
| 200 | $13,842 | $23,137 | $36,979 | $4,722,533 |
| 201 | $13,774 | $23,205 | $36,979 | $4,699,328 |
| 202 | $13,706 | $23,272 | $36,979 | $4,676,055 |
| 203 | $13,638 | $23,340 | $36,979 | $4,652,715 |
| 204 | $13,570 | $23,408 | $36,979 | $4,629,307 |
$443,746
$167,295
$276,451
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $13,502 | $23,477 | $36,979 | $4,605,830 |
| 206 | $13,434 | $23,545 | $36,979 | $4,582,285 |
| 207 | $13,365 | $23,614 | $36,979 | $4,558,671 |
| 208 | $13,296 | $23,683 | $36,979 | $4,534,988 |
| 209 | $13,227 | $23,752 | $36,979 | $4,511,236 |
| 210 | $13,158 | $23,821 | $36,979 | $4,487,415 |
| 211 | $13,088 | $23,891 | $36,979 | $4,463,525 |
| 212 | $13,019 | $23,960 | $36,979 | $4,439,565 |
| 213 | $12,949 | $24,030 | $36,979 | $4,415,534 |
| 214 | $12,879 | $24,100 | $36,979 | $4,391,434 |
| 215 | $12,808 | $24,170 | $36,979 | $4,367,264 |
| 216 | $12,738 | $24,241 | $36,979 | $4,343,023 |
$443,746
$157,462
$286,284
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $12,667 | $24,312 | $36,979 | $4,318,711 |
| 218 | $12,596 | $24,383 | $36,979 | $4,294,329 |
| 219 | $12,525 | $24,454 | $36,979 | $4,269,875 |
| 220 | $12,454 | $24,525 | $36,979 | $4,245,350 |
| 221 | $12,382 | $24,597 | $36,979 | $4,220,753 |
| 222 | $12,311 | $24,668 | $36,979 | $4,196,085 |
| 223 | $12,239 | $24,740 | $36,979 | $4,171,345 |
| 224 | $12,166 | $24,812 | $36,979 | $4,146,532 |
| 225 | $12,094 | $24,885 | $36,979 | $4,121,648 |
| 226 | $12,021 | $24,957 | $36,979 | $4,096,690 |
| 227 | $11,949 | $25,030 | $36,979 | $4,071,660 |
| 228 | $11,876 | $25,103 | $36,979 | $4,046,557 |
$443,746
$147,280
$296,466
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,802 | $25,176 | $36,979 | $4,021,380 |
| 230 | $11,729 | $25,250 | $36,979 | $3,996,131 |
| 231 | $11,655 | $25,323 | $36,979 | $3,970,807 |
| 232 | $11,582 | $25,397 | $36,979 | $3,945,410 |
| 233 | $11,507 | $25,471 | $36,979 | $3,919,939 |
| 234 | $11,433 | $25,546 | $36,979 | $3,894,393 |
| 235 | $11,359 | $25,620 | $36,979 | $3,868,773 |
| 236 | $11,284 | $25,695 | $36,979 | $3,843,078 |
| 237 | $11,209 | $25,770 | $36,979 | $3,817,308 |
| 238 | $11,134 | $25,845 | $36,979 | $3,791,463 |
| 239 | $11,058 | $25,920 | $36,979 | $3,765,543 |
| 240 | $10,983 | $25,996 | $36,979 | $3,739,547 |
$443,746
$136,736
$307,010
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,907 | $26,072 | $36,979 | $3,713,475 |
| 242 | $10,831 | $26,148 | $36,979 | $3,687,327 |
| 243 | $10,755 | $26,224 | $36,979 | $3,661,103 |
| 244 | $10,678 | $26,301 | $36,979 | $3,634,802 |
| 245 | $10,602 | $26,377 | $36,979 | $3,608,425 |
| 246 | $10,525 | $26,454 | $36,979 | $3,581,971 |
| 247 | $10,447 | $26,531 | $36,979 | $3,555,439 |
| 248 | $10,370 | $26,609 | $36,979 | $3,528,830 |
| 249 | $10,292 | $26,686 | $36,979 | $3,502,144 |
| 250 | $10,215 | $26,764 | $36,979 | $3,475,380 |
| 251 | $10,137 | $26,842 | $36,979 | $3,448,537 |
| 252 | $10,058 | $26,921 | $36,979 | $3,421,617 |
$443,746
$125,816
$317,930
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,980 | $26,999 | $36,979 | $3,394,618 |
| 254 | $9,901 | $27,078 | $36,979 | $3,367,540 |
| 255 | $9,822 | $27,157 | $36,979 | $3,340,383 |
| 256 | $9,743 | $27,236 | $36,979 | $3,313,147 |
| 257 | $9,663 | $27,315 | $36,979 | $3,285,831 |
| 258 | $9,584 | $27,395 | $36,979 | $3,258,436 |
| 259 | $9,504 | $27,475 | $36,979 | $3,230,961 |
| 260 | $9,424 | $27,555 | $36,979 | $3,203,406 |
| 261 | $9,343 | $27,636 | $36,979 | $3,175,770 |
| 262 | $9,263 | $27,716 | $36,979 | $3,148,054 |
| 263 | $9,182 | $27,797 | $36,979 | $3,120,257 |
| 264 | $9,101 | $27,878 | $36,979 | $3,092,379 |
$443,746
$114,508
$329,238
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $9,019 | $27,959 | $36,979 | $3,064,420 |
| 266 | $8,938 | $28,041 | $36,979 | $3,036,379 |
| 267 | $8,856 | $28,123 | $36,979 | $3,008,256 |
| 268 | $8,774 | $28,205 | $36,979 | $2,980,051 |
| 269 | $8,692 | $28,287 | $36,979 | $2,951,764 |
| 270 | $8,609 | $28,370 | $36,979 | $2,923,395 |
| 271 | $8,527 | $28,452 | $36,979 | $2,894,943 |
| 272 | $8,444 | $28,535 | $36,979 | $2,866,407 |
| 273 | $8,360 | $28,618 | $36,979 | $2,837,789 |
| 274 | $8,277 | $28,702 | $36,979 | $2,809,087 |
| 275 | $8,193 | $28,786 | $36,979 | $2,780,301 |
| 276 | $8,109 | $28,870 | $36,979 | $2,751,432 |
$443,746
$102,798
$340,948
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $8,025 | $28,954 | $36,979 | $2,722,478 |
| 278 | $7,941 | $29,038 | $36,979 | $2,693,440 |
| 279 | $7,856 | $29,123 | $36,979 | $2,664,317 |
| 280 | $7,771 | $29,208 | $36,979 | $2,635,109 |
| 281 | $7,686 | $29,293 | $36,979 | $2,605,816 |
| 282 | $7,600 | $29,379 | $36,979 | $2,576,437 |
| 283 | $7,515 | $29,464 | $36,979 | $2,546,973 |
| 284 | $7,429 | $29,550 | $36,979 | $2,517,423 |
| 285 | $7,342 | $29,636 | $36,979 | $2,487,786 |
| 286 | $7,256 | $29,723 | $36,979 | $2,458,064 |
| 287 | $7,169 | $29,809 | $36,979 | $2,428,254 |
| 288 | $7,082 | $29,896 | $36,979 | $2,398,358 |
$443,746
$90,672
$353,074
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,995 | $29,984 | $36,979 | $2,368,374 |
| 290 | $6,908 | $30,071 | $36,979 | $2,338,303 |
| 291 | $6,820 | $30,159 | $36,979 | $2,308,144 |
| 292 | $6,732 | $30,247 | $36,979 | $2,277,897 |
| 293 | $6,644 | $30,335 | $36,979 | $2,247,562 |
| 294 | $6,555 | $30,423 | $36,979 | $2,217,139 |
| 295 | $6,467 | $30,512 | $36,979 | $2,186,627 |
| 296 | $6,378 | $30,601 | $36,979 | $2,156,026 |
| 297 | $6,288 | $30,690 | $36,979 | $2,125,335 |
| 298 | $6,199 | $30,780 | $36,979 | $2,094,555 |
| 299 | $6,109 | $30,870 | $36,979 | $2,063,686 |
| 300 | $6,019 | $30,960 | $36,979 | $2,032,726 |
$443,746
$78,114
$365,632
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,929 | $31,050 | $36,979 | $2,001,676 |
| 302 | $5,838 | $31,141 | $36,979 | $1,970,535 |
| 303 | $5,747 | $31,231 | $36,979 | $1,939,304 |
| 304 | $5,656 | $31,323 | $36,979 | $1,907,981 |
| 305 | $5,565 | $31,414 | $36,979 | $1,876,567 |
| 306 | $5,473 | $31,506 | $36,979 | $1,845,062 |
| 307 | $5,381 | $31,597 | $36,979 | $1,813,464 |
| 308 | $5,289 | $31,690 | $36,979 | $1,781,775 |
| 309 | $5,197 | $31,782 | $36,979 | $1,749,993 |
| 310 | $5,104 | $31,875 | $36,979 | $1,718,118 |
| 311 | $5,011 | $31,968 | $36,979 | $1,686,151 |
| 312 | $4,918 | $32,061 | $36,979 | $1,654,090 |
$443,746
$65,110
$378,636
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,824 | $32,154 | $36,979 | $1,621,935 |
| 314 | $4,731 | $32,248 | $36,979 | $1,589,687 |
| 315 | $4,637 | $32,342 | $36,979 | $1,557,345 |
| 316 | $4,542 | $32,437 | $36,979 | $1,524,908 |
| 317 | $4,448 | $32,531 | $36,979 | $1,492,377 |
| 318 | $4,353 | $32,626 | $36,979 | $1,459,751 |
| 319 | $4,258 | $32,721 | $36,979 | $1,427,030 |
| 320 | $4,162 | $32,817 | $36,979 | $1,394,213 |
| 321 | $4,066 | $32,912 | $36,979 | $1,361,301 |
| 322 | $3,970 | $33,008 | $36,979 | $1,328,292 |
| 323 | $3,874 | $33,105 | $36,979 | $1,295,188 |
| 324 | $3,778 | $33,201 | $36,979 | $1,261,987 |
$443,746
$51,643
$392,103
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,681 | $33,298 | $36,979 | $1,228,688 |
| 326 | $3,584 | $33,395 | $36,979 | $1,195,293 |
| 327 | $3,486 | $33,493 | $36,979 | $1,161,801 |
| 328 | $3,389 | $33,590 | $36,979 | $1,128,211 |
| 329 | $3,291 | $33,688 | $36,979 | $1,094,522 |
| 330 | $3,192 | $33,786 | $36,979 | $1,060,736 |
| 331 | $3,094 | $33,885 | $36,979 | $1,026,851 |
| 332 | $2,995 | $33,984 | $36,979 | $992,867 |
| 333 | $2,896 | $34,083 | $36,979 | $958,784 |
| 334 | $2,796 | $34,182 | $36,979 | $924,602 |
| 335 | $2,697 | $34,282 | $36,979 | $890,320 |
| 336 | $2,597 | $34,382 | $36,979 | $855,938 |
$443,746
$37,697
$406,049
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,496 | $34,482 | $36,979 | $821,455 |
| 338 | $2,396 | $34,583 | $36,979 | $786,872 |
| 339 | $2,295 | $34,684 | $36,979 | $752,188 |
| 340 | $2,194 | $34,785 | $36,979 | $717,404 |
| 341 | $2,092 | $34,886 | $36,979 | $682,517 |
| 342 | $1,991 | $34,988 | $36,979 | $647,529 |
| 343 | $1,889 | $35,090 | $36,979 | $612,439 |
| 344 | $1,786 | $35,193 | $36,979 | $577,246 |
| 345 | $1,684 | $35,295 | $36,979 | $541,951 |
| 346 | $1,581 | $35,398 | $36,979 | $506,553 |
| 347 | $1,477 | $35,501 | $36,979 | $471,051 |
| 348 | $1,374 | $35,605 | $36,979 | $435,447 |
$443,746
$23,255
$420,491
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,270 | $35,709 | $36,979 | $399,738 |
| 350 | $1,166 | $35,813 | $36,979 | $363,925 |
| 351 | $1,061 | $35,917 | $36,979 | $328,007 |
| 352 | $957 | $36,022 | $36,979 | $291,985 |
| 353 | $852 | $36,127 | $36,979 | $255,858 |
| 354 | $746 | $36,233 | $36,979 | $219,626 |
| 355 | $641 | $36,338 | $36,979 | $183,287 |
| 356 | $535 | $36,444 | $36,979 | $146,843 |
| 357 | $428 | $36,551 | $36,979 | $110,292 |
| 358 | $322 | $36,657 | $36,979 | $73,635 |
| 359 | $215 | $36,764 | $36,979 | $36,871 |
| 360 | $108 | $36,871 | $36,979 | $0 |
$443,746
$8,299
$435,447
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。
