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
755 呎
@12,583
995 呎
@9,548
$950 萬
$850 萬
$800 萬
$950 萬
$830 萬
$950 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $48,310 | $37,122 | $30,421 | $25,962 |
| 1.500 | $50,106 | $38,950 | $32,282 | $27,858 |
| 2.000 | $51,943 | $40,834 | $34,213 | $29,835 |
| 2.500 | $53,822 | $42,773 | $36,212 | $31,894 |
| 3.000 | $55,743 | $44,766 | $38,278 | $34,031 |
| 3.500 | $57,704 | $46,814 | $40,410 | $36,246 |
| 4.000 | $59,707 | $48,914 | $42,606 | $38,536 |
| 4.500 | $61,749 | $51,067 | $44,866 | $40,899 |
| 5.000 | $63,832 | $53,271 | $47,187 | $43,332 |
| 5.500 | $65,954 | $55,525 | $49,568 | $45,831 |
| 6.000 | $68,115 | $57,829 | $52,007 | $48,395 |
每月供款$36,247
30年
$8,071,875
$4,976,803
$13,048,678
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $23,543 | $12,703 | $36,246 | $8,059,172 |
| 2 | $23,506 | $12,740 | $36,246 | $8,046,431 |
| 3 | $23,469 | $12,778 | $36,246 | $8,033,654 |
| 4 | $23,431 | $12,815 | $36,246 | $8,020,839 |
| 5 | $23,394 | $12,852 | $36,246 | $8,007,987 |
| 6 | $23,357 | $12,890 | $36,246 | $7,995,097 |
| 7 | $23,319 | $12,927 | $36,246 | $7,982,170 |
| 8 | $23,281 | $12,965 | $36,246 | $7,969,205 |
| 9 | $23,244 | $13,003 | $36,246 | $7,956,202 |
| 10 | $23,206 | $13,041 | $36,246 | $7,943,161 |
| 11 | $23,168 | $13,079 | $36,246 | $7,930,082 |
| 12 | $23,129 | $13,117 | $36,246 | $7,916,965 |
$434,956
$280,046
$154,910
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $23,091 | $13,155 | $36,246 | $7,903,810 |
| 14 | $23,053 | $13,194 | $36,246 | $7,890,617 |
| 15 | $23,014 | $13,232 | $36,246 | $7,877,385 |
| 16 | $22,976 | $13,271 | $36,246 | $7,864,114 |
| 17 | $22,937 | $13,309 | $36,246 | $7,850,805 |
| 18 | $22,898 | $13,348 | $36,246 | $7,837,457 |
| 19 | $22,859 | $13,387 | $36,246 | $7,824,069 |
| 20 | $22,820 | $13,426 | $36,246 | $7,810,643 |
| 21 | $22,781 | $13,465 | $36,246 | $7,797,178 |
| 22 | $22,742 | $13,505 | $36,246 | $7,783,674 |
| 23 | $22,702 | $13,544 | $36,246 | $7,770,130 |
| 24 | $22,663 | $13,583 | $36,246 | $7,756,546 |
$434,956
$274,537
$160,419
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $22,623 | $13,623 | $36,246 | $7,742,923 |
| 26 | $22,584 | $13,663 | $36,246 | $7,729,260 |
| 27 | $22,544 | $13,703 | $36,246 | $7,715,558 |
| 28 | $22,504 | $13,743 | $36,246 | $7,701,815 |
| 29 | $22,464 | $13,783 | $36,246 | $7,688,032 |
| 30 | $22,423 | $13,823 | $36,246 | $7,674,209 |
| 31 | $22,383 | $13,863 | $36,246 | $7,660,346 |
| 32 | $22,343 | $13,904 | $36,246 | $7,646,443 |
| 33 | $22,302 | $13,944 | $36,246 | $7,632,498 |
| 34 | $22,261 | $13,985 | $36,246 | $7,618,513 |
| 35 | $22,221 | $14,026 | $36,246 | $7,604,488 |
| 36 | $22,180 | $14,067 | $36,246 | $7,590,421 |
$434,956
$268,831
$166,125
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $22,139 | $14,108 | $36,246 | $7,576,314 |
| 38 | $22,098 | $14,149 | $36,246 | $7,562,165 |
| 39 | $22,056 | $14,190 | $36,246 | $7,547,975 |
| 40 | $22,015 | $14,231 | $36,246 | $7,533,743 |
| 41 | $21,973 | $14,273 | $36,246 | $7,519,471 |
| 42 | $21,932 | $14,315 | $36,246 | $7,505,156 |
| 43 | $21,890 | $14,356 | $36,246 | $7,490,800 |
| 44 | $21,848 | $14,398 | $36,246 | $7,476,402 |
| 45 | $21,806 | $14,440 | $36,246 | $7,461,961 |
| 46 | $21,764 | $14,482 | $36,246 | $7,447,479 |
| 47 | $21,722 | $14,525 | $36,246 | $7,432,955 |
| 48 | $21,679 | $14,567 | $36,246 | $7,418,388 |
$434,956
$262,922
$172,033
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $21,637 | $14,609 | $36,246 | $7,403,778 |
| 50 | $21,594 | $14,652 | $36,246 | $7,389,126 |
| 51 | $21,552 | $14,695 | $36,246 | $7,374,432 |
| 52 | $21,509 | $14,738 | $36,246 | $7,359,694 |
| 53 | $21,466 | $14,781 | $36,246 | $7,344,914 |
| 54 | $21,423 | $14,824 | $36,246 | $7,330,090 |
| 55 | $21,379 | $14,867 | $36,246 | $7,315,223 |
| 56 | $21,336 | $14,910 | $36,246 | $7,300,313 |
| 57 | $21,293 | $14,954 | $36,246 | $7,285,359 |
| 58 | $21,249 | $14,997 | $36,246 | $7,270,362 |
| 59 | $21,205 | $15,041 | $36,246 | $7,255,321 |
| 60 | $21,161 | $15,085 | $36,246 | $7,240,236 |
$434,956
$256,804
$178,152
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $21,117 | $15,129 | $36,246 | $7,225,107 |
| 62 | $21,073 | $15,173 | $36,246 | $7,209,934 |
| 63 | $21,029 | $15,217 | $36,246 | $7,194,716 |
| 64 | $20,985 | $15,262 | $36,246 | $7,179,454 |
| 65 | $20,940 | $15,306 | $36,246 | $7,164,148 |
| 66 | $20,895 | $15,351 | $36,246 | $7,148,797 |
| 67 | $20,851 | $15,396 | $36,246 | $7,133,402 |
| 68 | $20,806 | $15,441 | $36,246 | $7,117,961 |
| 69 | $20,761 | $15,486 | $36,246 | $7,102,475 |
| 70 | $20,716 | $15,531 | $36,246 | $7,086,945 |
| 71 | $20,670 | $15,576 | $36,246 | $7,071,369 |
| 72 | $20,625 | $15,622 | $36,246 | $7,055,747 |
$434,956
$250,467
$184,488
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $20,579 | $15,667 | $36,246 | $7,040,080 |
| 74 | $20,534 | $15,713 | $36,246 | $7,024,367 |
| 75 | $20,488 | $15,759 | $36,246 | $7,008,609 |
| 76 | $20,442 | $15,805 | $36,246 | $6,992,804 |
| 77 | $20,396 | $15,851 | $36,246 | $6,976,953 |
| 78 | $20,349 | $15,897 | $36,246 | $6,961,057 |
| 79 | $20,303 | $15,943 | $36,246 | $6,945,113 |
| 80 | $20,257 | $15,990 | $36,246 | $6,929,124 |
| 81 | $20,210 | $16,036 | $36,246 | $6,913,087 |
| 82 | $20,163 | $16,083 | $36,246 | $6,897,004 |
| 83 | $20,116 | $16,130 | $36,246 | $6,880,874 |
| 84 | $20,069 | $16,177 | $36,246 | $6,864,697 |
$434,956
$243,906
$191,050
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $20,022 | $16,224 | $36,246 | $6,848,473 |
| 86 | $19,975 | $16,272 | $36,246 | $6,832,201 |
| 87 | $19,927 | $16,319 | $36,246 | $6,815,882 |
| 88 | $19,880 | $16,367 | $36,246 | $6,799,515 |
| 89 | $19,832 | $16,414 | $36,246 | $6,783,101 |
| 90 | $19,784 | $16,462 | $36,246 | $6,766,639 |
| 91 | $19,736 | $16,510 | $36,246 | $6,750,128 |
| 92 | $19,688 | $16,558 | $36,246 | $6,733,570 |
| 93 | $19,640 | $16,607 | $36,246 | $6,716,963 |
| 94 | $19,591 | $16,655 | $36,246 | $6,700,308 |
| 95 | $19,543 | $16,704 | $36,246 | $6,683,604 |
| 96 | $19,494 | $16,752 | $36,246 | $6,666,852 |
$434,956
$237,111
$197,845
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $19,445 | $16,801 | $36,246 | $6,650,050 |
| 98 | $19,396 | $16,850 | $36,246 | $6,633,200 |
| 99 | $19,347 | $16,899 | $36,246 | $6,616,300 |
| 100 | $19,298 | $16,949 | $36,246 | $6,599,352 |
| 101 | $19,248 | $16,998 | $36,246 | $6,582,353 |
| 102 | $19,199 | $17,048 | $36,246 | $6,565,306 |
| 103 | $19,149 | $17,098 | $36,246 | $6,548,208 |
| 104 | $19,099 | $17,147 | $36,246 | $6,531,061 |
| 105 | $19,049 | $17,197 | $36,246 | $6,513,863 |
| 106 | $18,999 | $17,248 | $36,246 | $6,496,616 |
| 107 | $18,948 | $17,298 | $36,246 | $6,479,318 |
| 108 | $18,898 | $17,348 | $36,246 | $6,461,970 |
$434,956
$230,074
$204,882
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $18,847 | $17,399 | $36,246 | $6,444,571 |
| 110 | $18,797 | $17,450 | $36,246 | $6,427,121 |
| 111 | $18,746 | $17,501 | $36,246 | $6,409,621 |
| 112 | $18,695 | $17,552 | $36,246 | $6,392,069 |
| 113 | $18,644 | $17,603 | $36,246 | $6,374,466 |
| 114 | $18,592 | $17,654 | $36,246 | $6,356,812 |
| 115 | $18,541 | $17,706 | $36,246 | $6,339,106 |
| 116 | $18,489 | $17,757 | $36,246 | $6,321,349 |
| 117 | $18,437 | $17,809 | $36,246 | $6,303,540 |
| 118 | $18,385 | $17,861 | $36,246 | $6,285,679 |
| 119 | $18,333 | $17,913 | $36,246 | $6,267,766 |
| 120 | $18,281 | $17,965 | $36,246 | $6,249,801 |
$434,956
$222,787
$212,169
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $18,229 | $18,018 | $36,246 | $6,231,783 |
| 122 | $18,176 | $18,070 | $36,246 | $6,213,713 |
| 123 | $18,123 | $18,123 | $36,246 | $6,195,590 |
| 124 | $18,070 | $18,176 | $36,246 | $6,177,414 |
| 125 | $18,017 | $18,229 | $36,246 | $6,159,185 |
| 126 | $17,964 | $18,282 | $36,246 | $6,140,903 |
| 127 | $17,911 | $18,335 | $36,246 | $6,122,567 |
| 128 | $17,857 | $18,389 | $36,246 | $6,104,179 |
| 129 | $17,804 | $18,442 | $36,246 | $6,085,736 |
| 130 | $17,750 | $18,496 | $36,246 | $6,067,240 |
| 131 | $17,696 | $18,550 | $36,246 | $6,048,690 |
| 132 | $17,642 | $18,604 | $36,246 | $6,030,085 |
$434,956
$215,241
$219,715
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,588 | $18,659 | $36,246 | $6,011,427 |
| 134 | $17,533 | $18,713 | $36,246 | $5,992,714 |
| 135 | $17,479 | $18,768 | $36,246 | $5,973,946 |
| 136 | $17,424 | $18,822 | $36,246 | $5,955,124 |
| 137 | $17,369 | $18,877 | $36,246 | $5,936,247 |
| 138 | $17,314 | $18,932 | $36,246 | $5,917,314 |
| 139 | $17,259 | $18,987 | $36,246 | $5,898,327 |
| 140 | $17,203 | $19,043 | $36,246 | $5,879,284 |
| 141 | $17,148 | $19,098 | $36,246 | $5,860,186 |
| 142 | $17,092 | $19,154 | $36,246 | $5,841,031 |
| 143 | $17,036 | $19,210 | $36,246 | $5,821,822 |
| 144 | $16,980 | $19,266 | $36,246 | $5,802,555 |
$434,956
$207,426
$227,530
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $16,924 | $19,322 | $36,246 | $5,783,233 |
| 146 | $16,868 | $19,379 | $36,246 | $5,763,855 |
| 147 | $16,811 | $19,435 | $36,246 | $5,744,420 |
| 148 | $16,755 | $19,492 | $36,246 | $5,724,928 |
| 149 | $16,698 | $19,549 | $36,246 | $5,705,379 |
| 150 | $16,641 | $19,606 | $36,246 | $5,685,774 |
| 151 | $16,584 | $19,663 | $36,246 | $5,666,111 |
| 152 | $16,526 | $19,720 | $36,246 | $5,646,391 |
| 153 | $16,469 | $19,778 | $36,246 | $5,626,613 |
| 154 | $16,411 | $19,835 | $36,246 | $5,606,778 |
| 155 | $16,353 | $19,893 | $36,246 | $5,586,884 |
| 156 | $16,295 | $19,951 | $36,246 | $5,566,933 |
$434,956
$199,334
$235,622
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $16,237 | $20,009 | $36,246 | $5,546,924 |
| 158 | $16,179 | $20,068 | $36,246 | $5,526,856 |
| 159 | $16,120 | $20,126 | $36,246 | $5,506,730 |
| 160 | $16,061 | $20,185 | $36,246 | $5,486,545 |
| 161 | $16,002 | $20,244 | $36,246 | $5,466,301 |
| 162 | $15,943 | $20,303 | $36,246 | $5,445,998 |
| 163 | $15,884 | $20,362 | $36,246 | $5,425,635 |
| 164 | $15,825 | $20,422 | $36,246 | $5,405,214 |
| 165 | $15,765 | $20,481 | $36,246 | $5,384,733 |
| 166 | $15,705 | $20,541 | $36,246 | $5,364,192 |
| 167 | $15,646 | $20,601 | $36,246 | $5,343,591 |
| 168 | $15,585 | $20,661 | $36,246 | $5,322,930 |
$434,956
$190,953
$244,003
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,525 | $20,721 | $36,246 | $5,302,209 |
| 170 | $15,465 | $20,782 | $36,246 | $5,281,428 |
| 171 | $15,404 | $20,842 | $36,246 | $5,260,586 |
| 172 | $15,343 | $20,903 | $36,246 | $5,239,683 |
| 173 | $15,282 | $20,964 | $36,246 | $5,218,719 |
| 174 | $15,221 | $21,025 | $36,246 | $5,197,694 |
| 175 | $15,160 | $21,086 | $36,246 | $5,176,607 |
| 176 | $15,098 | $21,148 | $36,246 | $5,155,459 |
| 177 | $15,037 | $21,210 | $36,246 | $5,134,250 |
| 178 | $14,975 | $21,271 | $36,246 | $5,112,978 |
| 179 | $14,913 | $21,333 | $36,246 | $5,091,645 |
| 180 | $14,851 | $21,396 | $36,246 | $5,070,249 |
$434,956
$182,275
$252,681
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $14,788 | $21,458 | $36,246 | $5,048,791 |
| 182 | $14,726 | $21,521 | $36,246 | $5,027,270 |
| 183 | $14,663 | $21,583 | $36,246 | $5,005,687 |
| 184 | $14,600 | $21,646 | $36,246 | $4,984,040 |
| 185 | $14,537 | $21,710 | $36,246 | $4,962,331 |
| 186 | $14,473 | $21,773 | $36,246 | $4,940,558 |
| 187 | $14,410 | $21,836 | $36,246 | $4,918,722 |
| 188 | $14,346 | $21,900 | $36,246 | $4,896,822 |
| 189 | $14,282 | $21,964 | $36,246 | $4,874,858 |
| 190 | $14,218 | $22,028 | $36,246 | $4,852,830 |
| 191 | $14,154 | $22,092 | $36,246 | $4,830,738 |
| 192 | $14,090 | $22,157 | $36,246 | $4,808,581 |
$434,956
$173,288
$261,668
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $14,025 | $22,221 | $36,246 | $4,786,360 |
| 194 | $13,960 | $22,286 | $36,246 | $4,764,073 |
| 195 | $13,895 | $22,351 | $36,246 | $4,741,722 |
| 196 | $13,830 | $22,416 | $36,246 | $4,719,306 |
| 197 | $13,765 | $22,482 | $36,246 | $4,696,824 |
| 198 | $13,699 | $22,547 | $36,246 | $4,674,277 |
| 199 | $13,633 | $22,613 | $36,246 | $4,651,664 |
| 200 | $13,567 | $22,679 | $36,246 | $4,628,985 |
| 201 | $13,501 | $22,745 | $36,246 | $4,606,240 |
| 202 | $13,435 | $22,811 | $36,246 | $4,583,429 |
| 203 | $13,368 | $22,878 | $36,246 | $4,560,551 |
| 204 | $13,302 | $22,945 | $36,246 | $4,537,606 |
$434,956
$163,981
$270,975
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $13,235 | $23,012 | $36,246 | $4,514,594 |
| 206 | $13,168 | $23,079 | $36,246 | $4,491,515 |
| 207 | $13,100 | $23,146 | $36,246 | $4,468,369 |
| 208 | $13,033 | $23,214 | $36,246 | $4,445,156 |
| 209 | $12,965 | $23,281 | $36,246 | $4,421,874 |
| 210 | $12,897 | $23,349 | $36,246 | $4,398,525 |
| 211 | $12,829 | $23,417 | $36,246 | $4,375,108 |
| 212 | $12,761 | $23,486 | $36,246 | $4,351,622 |
| 213 | $12,692 | $23,554 | $36,246 | $4,328,068 |
| 214 | $12,624 | $23,623 | $36,246 | $4,304,445 |
| 215 | $12,555 | $23,692 | $36,246 | $4,280,754 |
| 216 | $12,486 | $23,761 | $36,246 | $4,256,993 |
$434,956
$154,343
$280,613
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $12,416 | $23,830 | $36,246 | $4,233,163 |
| 218 | $12,347 | $23,900 | $36,246 | $4,209,263 |
| 219 | $12,277 | $23,969 | $36,246 | $4,185,294 |
| 220 | $12,207 | $24,039 | $36,246 | $4,161,255 |
| 221 | $12,137 | $24,109 | $36,246 | $4,137,145 |
| 222 | $12,067 | $24,180 | $36,246 | $4,112,966 |
| 223 | $11,996 | $24,250 | $36,246 | $4,088,716 |
| 224 | $11,925 | $24,321 | $36,246 | $4,064,395 |
| 225 | $11,854 | $24,392 | $36,246 | $4,040,003 |
| 226 | $11,783 | $24,463 | $36,246 | $4,015,540 |
| 227 | $11,712 | $24,534 | $36,246 | $3,991,006 |
| 228 | $11,640 | $24,606 | $36,246 | $3,966,400 |
$434,956
$144,363
$290,593
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,569 | $24,678 | $36,246 | $3,941,722 |
| 230 | $11,497 | $24,750 | $36,246 | $3,916,972 |
| 231 | $11,425 | $24,822 | $36,246 | $3,892,151 |
| 232 | $11,352 | $24,894 | $36,246 | $3,867,256 |
| 233 | $11,279 | $24,967 | $36,246 | $3,842,289 |
| 234 | $11,207 | $25,040 | $36,246 | $3,817,250 |
| 235 | $11,134 | $25,113 | $36,246 | $3,792,137 |
| 236 | $11,060 | $25,186 | $36,246 | $3,766,951 |
| 237 | $10,987 | $25,259 | $36,246 | $3,741,692 |
| 238 | $10,913 | $25,333 | $36,246 | $3,716,359 |
| 239 | $10,839 | $25,407 | $36,246 | $3,690,952 |
| 240 | $10,765 | $25,481 | $36,246 | $3,665,471 |
$434,956
$134,027
$300,929
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,691 | $25,555 | $36,246 | $3,639,915 |
| 242 | $10,616 | $25,630 | $36,246 | $3,614,286 |
| 243 | $10,542 | $25,705 | $36,246 | $3,588,581 |
| 244 | $10,467 | $25,780 | $36,246 | $3,562,801 |
| 245 | $10,392 | $25,855 | $36,246 | $3,536,946 |
| 246 | $10,316 | $25,930 | $36,246 | $3,511,016 |
| 247 | $10,240 | $26,006 | $36,246 | $3,485,010 |
| 248 | $10,165 | $26,082 | $36,246 | $3,458,929 |
| 249 | $10,089 | $26,158 | $36,246 | $3,432,771 |
| 250 | $10,012 | $26,234 | $36,246 | $3,406,537 |
| 251 | $9,936 | $26,311 | $36,246 | $3,380,226 |
| 252 | $9,859 | $26,387 | $36,246 | $3,353,839 |
$434,956
$123,324
$311,632
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,782 | $26,464 | $36,246 | $3,327,375 |
| 254 | $9,705 | $26,541 | $36,246 | $3,300,833 |
| 255 | $9,627 | $26,619 | $36,246 | $3,274,214 |
| 256 | $9,550 | $26,697 | $36,246 | $3,247,518 |
| 257 | $9,472 | $26,774 | $36,246 | $3,220,743 |
| 258 | $9,394 | $26,852 | $36,246 | $3,193,891 |
| 259 | $9,316 | $26,931 | $36,246 | $3,166,960 |
| 260 | $9,237 | $27,009 | $36,246 | $3,139,951 |
| 261 | $9,158 | $27,088 | $36,246 | $3,112,862 |
| 262 | $9,079 | $27,167 | $36,246 | $3,085,695 |
| 263 | $9,000 | $27,246 | $36,246 | $3,058,449 |
| 264 | $8,920 | $27,326 | $36,246 | $3,031,123 |
$434,956
$112,240
$322,716
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,841 | $27,406 | $36,246 | $3,003,717 |
| 266 | $8,761 | $27,485 | $36,246 | $2,976,232 |
| 267 | $8,681 | $27,566 | $36,246 | $2,948,666 |
| 268 | $8,600 | $27,646 | $36,246 | $2,921,020 |
| 269 | $8,520 | $27,727 | $36,246 | $2,893,294 |
| 270 | $8,439 | $27,808 | $36,246 | $2,865,486 |
| 271 | $8,358 | $27,889 | $36,246 | $2,837,597 |
| 272 | $8,276 | $27,970 | $36,246 | $2,809,627 |
| 273 | $8,195 | $28,052 | $36,246 | $2,781,576 |
| 274 | $8,113 | $28,133 | $36,246 | $2,753,442 |
| 275 | $8,031 | $28,215 | $36,246 | $2,725,227 |
| 276 | $7,949 | $28,298 | $36,246 | $2,696,929 |
$434,956
$100,762
$334,194
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,866 | $28,380 | $36,246 | $2,668,549 |
| 278 | $7,783 | $28,463 | $36,246 | $2,640,086 |
| 279 | $7,700 | $28,546 | $36,246 | $2,611,540 |
| 280 | $7,617 | $28,629 | $36,246 | $2,582,910 |
| 281 | $7,533 | $28,713 | $36,246 | $2,554,198 |
| 282 | $7,450 | $28,797 | $36,246 | $2,525,401 |
| 283 | $7,366 | $28,881 | $36,246 | $2,496,520 |
| 284 | $7,282 | $28,965 | $36,246 | $2,467,556 |
| 285 | $7,197 | $29,049 | $36,246 | $2,438,506 |
| 286 | $7,112 | $29,134 | $36,246 | $2,409,372 |
| 287 | $7,027 | $29,219 | $36,246 | $2,380,153 |
| 288 | $6,942 | $29,304 | $36,246 | $2,350,849 |
$434,956
$88,876
$346,080
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,857 | $29,390 | $36,246 | $2,321,459 |
| 290 | $6,771 | $29,475 | $36,246 | $2,291,984 |
| 291 | $6,685 | $29,561 | $36,246 | $2,262,423 |
| 292 | $6,599 | $29,648 | $36,246 | $2,232,775 |
| 293 | $6,512 | $29,734 | $36,246 | $2,203,041 |
| 294 | $6,426 | $29,821 | $36,246 | $2,173,220 |
| 295 | $6,339 | $29,908 | $36,246 | $2,143,312 |
| 296 | $6,251 | $29,995 | $36,246 | $2,113,317 |
| 297 | $6,164 | $30,082 | $36,246 | $2,083,235 |
| 298 | $6,076 | $30,170 | $36,246 | $2,053,065 |
| 299 | $5,988 | $30,258 | $36,246 | $2,022,807 |
| 300 | $5,900 | $30,346 | $36,246 | $1,992,460 |
$434,956
$76,567
$358,389
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,811 | $30,435 | $36,246 | $1,962,025 |
| 302 | $5,723 | $30,524 | $36,246 | $1,931,501 |
| 303 | $5,634 | $30,613 | $36,246 | $1,900,889 |
| 304 | $5,544 | $30,702 | $36,246 | $1,870,187 |
| 305 | $5,455 | $30,792 | $36,246 | $1,839,395 |
| 306 | $5,365 | $30,881 | $36,246 | $1,808,513 |
| 307 | $5,275 | $30,971 | $36,246 | $1,777,542 |
| 308 | $5,184 | $31,062 | $36,246 | $1,746,480 |
| 309 | $5,094 | $31,152 | $36,246 | $1,715,328 |
| 310 | $5,003 | $31,243 | $36,246 | $1,684,084 |
| 311 | $4,912 | $31,334 | $36,246 | $1,652,750 |
| 312 | $4,821 | $31,426 | $36,246 | $1,621,324 |
$434,956
$63,820
$371,136
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,729 | $31,517 | $36,246 | $1,589,807 |
| 314 | $4,637 | $31,609 | $36,246 | $1,558,197 |
| 315 | $4,545 | $31,702 | $36,246 | $1,526,496 |
| 316 | $4,452 | $31,794 | $36,246 | $1,494,702 |
| 317 | $4,360 | $31,887 | $36,246 | $1,462,815 |
| 318 | $4,267 | $31,980 | $36,246 | $1,430,835 |
| 319 | $4,173 | $32,073 | $36,246 | $1,398,762 |
| 320 | $4,080 | $32,167 | $36,246 | $1,366,596 |
| 321 | $3,986 | $32,260 | $36,246 | $1,334,335 |
| 322 | $3,892 | $32,355 | $36,246 | $1,301,981 |
| 323 | $3,797 | $32,449 | $36,246 | $1,269,532 |
| 324 | $3,703 | $32,544 | $36,246 | $1,236,988 |
$434,956
$50,620
$384,336
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,608 | $32,638 | $36,246 | $1,204,350 |
| 326 | $3,513 | $32,734 | $36,246 | $1,171,616 |
| 327 | $3,417 | $32,829 | $36,246 | $1,138,787 |
| 328 | $3,321 | $32,925 | $36,246 | $1,105,862 |
| 329 | $3,225 | $33,021 | $36,246 | $1,072,841 |
| 330 | $3,129 | $33,117 | $36,246 | $1,039,724 |
| 331 | $3,033 | $33,214 | $36,246 | $1,006,510 |
| 332 | $2,936 | $33,311 | $36,246 | $973,200 |
| 333 | $2,838 | $33,408 | $36,246 | $939,792 |
| 334 | $2,741 | $33,505 | $36,246 | $906,286 |
| 335 | $2,643 | $33,603 | $36,246 | $872,683 |
| 336 | $2,545 | $33,701 | $36,246 | $838,982 |
$434,956
$36,950
$398,006
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,447 | $33,799 | $36,246 | $805,183 |
| 338 | $2,348 | $33,898 | $36,246 | $771,285 |
| 339 | $2,250 | $33,997 | $36,246 | $737,289 |
| 340 | $2,150 | $34,096 | $36,246 | $703,193 |
| 341 | $2,051 | $34,195 | $36,246 | $668,997 |
| 342 | $1,951 | $34,295 | $36,246 | $634,702 |
| 343 | $1,851 | $34,395 | $36,246 | $600,307 |
| 344 | $1,751 | $34,495 | $36,246 | $565,812 |
| 345 | $1,650 | $34,596 | $36,246 | $531,216 |
| 346 | $1,549 | $34,697 | $36,246 | $496,519 |
| 347 | $1,448 | $34,798 | $36,246 | $461,721 |
| 348 | $1,347 | $34,900 | $36,246 | $426,821 |
$434,956
$22,794
$412,162
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,245 | $35,001 | $36,246 | $391,819 |
| 350 | $1,143 | $35,104 | $36,246 | $356,716 |
| 351 | $1,040 | $35,206 | $36,246 | $321,510 |
| 352 | $938 | $35,309 | $36,246 | $286,201 |
| 353 | $835 | $35,412 | $36,246 | $250,790 |
| 354 | $731 | $35,515 | $36,246 | $215,275 |
| 355 | $628 | $35,618 | $36,246 | $179,657 |
| 356 | $524 | $35,722 | $36,246 | $143,934 |
| 357 | $420 | $35,827 | $36,246 | $108,108 |
| 358 | $315 | $35,931 | $36,246 | $72,177 |
| 359 | $211 | $36,036 | $36,246 | $36,141 |
| 360 | $105 | $36,141 | $36,246 | $0 |
$434,956
$8,135
$426,821
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。