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
$727 萬
$820 萬
$850 萬
$720 萬
$808 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $46,054 | $35,389 | $29,000 | $24,750 |
| 1.500 | $47,766 | $37,132 | $30,775 | $26,557 |
| 2.000 | $49,518 | $38,928 | $32,616 | $28,442 |
| 2.500 | $51,309 | $40,776 | $34,521 | $30,405 |
| 3.000 | $53,140 | $42,676 | $36,491 | $32,442 |
| 3.500 | $55,010 | $44,628 | $38,523 | $34,554 |
| 3.625 | $55,484 | $45,124 | $39,041 | $35,093 |
| 4.000 | $56,919 | $46,630 | $40,617 | $36,737 |
| 4.500 | $58,866 | $48,682 | $42,771 | $38,989 |
| 5.000 | $60,852 | $50,784 | $44,984 | $41,308 |
| 5.500 | $62,875 | $52,933 | $47,254 | $43,691 |
| 6.000 | $64,935 | $55,129 | $49,579 | $46,135 |
每月供款$35,094
30年
$7,695,000
$4,938,534
$12,633,534
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $23,245 | $11,848 | $35,093 | $7,683,152 |
| 2 | $23,210 | $11,884 | $35,093 | $7,671,269 |
| 3 | $23,174 | $11,920 | $35,093 | $7,659,349 |
| 4 | $23,138 | $11,956 | $35,093 | $7,647,393 |
| 5 | $23,102 | $11,992 | $35,093 | $7,635,402 |
| 6 | $23,065 | $12,028 | $35,093 | $7,623,374 |
| 7 | $23,029 | $12,064 | $35,093 | $7,611,310 |
| 8 | $22,992 | $12,101 | $35,093 | $7,599,209 |
| 9 | $22,956 | $12,137 | $35,093 | $7,587,072 |
| 10 | $22,919 | $12,174 | $35,093 | $7,574,898 |
| 11 | $22,883 | $12,211 | $35,093 | $7,562,687 |
| 12 | $22,846 | $12,248 | $35,093 | $7,550,440 |
$421,118
$276,558
$144,560
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $22,809 | $12,285 | $35,093 | $7,538,155 |
| 14 | $22,772 | $12,322 | $35,093 | $7,525,834 |
| 15 | $22,734 | $12,359 | $35,093 | $7,513,475 |
| 16 | $22,697 | $12,396 | $35,093 | $7,501,079 |
| 17 | $22,660 | $12,434 | $35,093 | $7,488,645 |
| 18 | $22,622 | $12,471 | $35,093 | $7,476,174 |
| 19 | $22,584 | $12,509 | $35,093 | $7,463,665 |
| 20 | $22,546 | $12,547 | $35,093 | $7,451,118 |
| 21 | $22,509 | $12,585 | $35,093 | $7,438,534 |
| 22 | $22,471 | $12,623 | $35,093 | $7,425,911 |
| 23 | $22,432 | $12,661 | $35,093 | $7,413,250 |
| 24 | $22,394 | $12,699 | $35,093 | $7,400,551 |
$421,118
$271,229
$149,888
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $22,356 | $12,737 | $35,093 | $7,387,814 |
| 26 | $22,317 | $12,776 | $35,093 | $7,375,038 |
| 27 | $22,279 | $12,814 | $35,093 | $7,362,224 |
| 28 | $22,240 | $12,853 | $35,093 | $7,349,371 |
| 29 | $22,201 | $12,892 | $35,093 | $7,336,479 |
| 30 | $22,162 | $12,931 | $35,093 | $7,323,548 |
| 31 | $22,123 | $12,970 | $35,093 | $7,310,578 |
| 32 | $22,084 | $13,009 | $35,093 | $7,297,569 |
| 33 | $22,045 | $13,048 | $35,093 | $7,284,521 |
| 34 | $22,005 | $13,088 | $35,093 | $7,271,433 |
| 35 | $21,966 | $13,127 | $35,093 | $7,258,305 |
| 36 | $21,926 | $13,167 | $35,093 | $7,245,138 |
$421,118
$265,705
$155,413
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $21,886 | $13,207 | $35,093 | $7,231,932 |
| 38 | $21,846 | $13,247 | $35,093 | $7,218,685 |
| 39 | $21,806 | $13,287 | $35,093 | $7,205,398 |
| 40 | $21,766 | $13,327 | $35,093 | $7,192,071 |
| 41 | $21,726 | $13,367 | $35,093 | $7,178,704 |
| 42 | $21,686 | $13,407 | $35,093 | $7,165,297 |
| 43 | $21,645 | $13,448 | $35,093 | $7,151,849 |
| 44 | $21,605 | $13,489 | $35,093 | $7,138,360 |
| 45 | $21,564 | $13,529 | $35,093 | $7,124,831 |
| 46 | $21,523 | $13,570 | $35,093 | $7,111,261 |
| 47 | $21,482 | $13,611 | $35,093 | $7,097,649 |
| 48 | $21,441 | $13,652 | $35,093 | $7,083,997 |
$421,118
$259,976
$161,141
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $21,400 | $13,694 | $35,093 | $7,070,304 |
| 50 | $21,358 | $13,735 | $35,093 | $7,056,569 |
| 51 | $21,317 | $13,776 | $35,093 | $7,042,792 |
| 52 | $21,275 | $13,818 | $35,093 | $7,028,974 |
| 53 | $21,233 | $13,860 | $35,093 | $7,015,114 |
| 54 | $21,191 | $13,902 | $35,093 | $7,001,213 |
| 55 | $21,149 | $13,944 | $35,093 | $6,987,269 |
| 56 | $21,107 | $13,986 | $35,093 | $6,973,283 |
| 57 | $21,065 | $14,028 | $35,093 | $6,959,255 |
| 58 | $21,023 | $14,070 | $35,093 | $6,945,185 |
| 59 | $20,980 | $14,113 | $35,093 | $6,931,072 |
| 60 | $20,938 | $14,156 | $35,093 | $6,916,916 |
$421,118
$254,037
$167,081
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $20,895 | $14,198 | $35,093 | $6,902,718 |
| 62 | $20,852 | $14,241 | $35,093 | $6,888,477 |
| 63 | $20,809 | $14,284 | $35,093 | $6,874,193 |
| 64 | $20,766 | $14,327 | $35,093 | $6,859,865 |
| 65 | $20,723 | $14,371 | $35,093 | $6,845,495 |
| 66 | $20,679 | $14,414 | $35,093 | $6,831,081 |
| 67 | $20,636 | $14,458 | $35,093 | $6,816,623 |
| 68 | $20,592 | $14,501 | $35,093 | $6,802,122 |
| 69 | $20,548 | $14,545 | $35,093 | $6,787,577 |
| 70 | $20,504 | $14,589 | $35,093 | $6,772,988 |
| 71 | $20,460 | $14,633 | $35,093 | $6,758,355 |
| 72 | $20,416 | $14,677 | $35,093 | $6,743,677 |
$421,118
$247,879
$173,239
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $20,372 | $14,722 | $35,093 | $6,728,956 |
| 74 | $20,327 | $14,766 | $35,093 | $6,714,190 |
| 75 | $20,282 | $14,811 | $35,093 | $6,699,379 |
| 76 | $20,238 | $14,855 | $35,093 | $6,684,524 |
| 77 | $20,193 | $14,900 | $35,093 | $6,669,623 |
| 78 | $20,148 | $14,945 | $35,093 | $6,654,678 |
| 79 | $20,103 | $14,990 | $35,093 | $6,639,687 |
| 80 | $20,057 | $15,036 | $35,093 | $6,624,652 |
| 81 | $20,012 | $15,081 | $35,093 | $6,609,570 |
| 82 | $19,966 | $15,127 | $35,093 | $6,594,444 |
| 83 | $19,921 | $15,172 | $35,093 | $6,579,271 |
| 84 | $19,875 | $15,218 | $35,093 | $6,564,053 |
$421,118
$241,493
$179,624
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $19,829 | $15,264 | $35,093 | $6,548,789 |
| 86 | $19,783 | $15,310 | $35,093 | $6,533,478 |
| 87 | $19,737 | $15,357 | $35,093 | $6,518,122 |
| 88 | $19,690 | $15,403 | $35,093 | $6,502,719 |
| 89 | $19,644 | $15,450 | $35,093 | $6,487,269 |
| 90 | $19,597 | $15,496 | $35,093 | $6,471,773 |
| 91 | $19,550 | $15,543 | $35,093 | $6,456,230 |
| 92 | $19,503 | $15,590 | $35,093 | $6,440,640 |
| 93 | $19,456 | $15,637 | $35,093 | $6,425,003 |
| 94 | $19,409 | $15,684 | $35,093 | $6,409,319 |
| 95 | $19,361 | $15,732 | $35,093 | $6,393,587 |
| 96 | $19,314 | $15,779 | $35,093 | $6,377,808 |
$421,118
$234,873
$186,245
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $19,266 | $15,827 | $35,093 | $6,361,981 |
| 98 | $19,218 | $15,875 | $35,093 | $6,346,107 |
| 99 | $19,171 | $15,923 | $35,093 | $6,330,184 |
| 100 | $19,122 | $15,971 | $35,093 | $6,314,213 |
| 101 | $19,074 | $16,019 | $35,093 | $6,298,194 |
| 102 | $19,026 | $16,067 | $35,093 | $6,282,127 |
| 103 | $18,977 | $16,116 | $35,093 | $6,266,011 |
| 104 | $18,929 | $16,165 | $35,093 | $6,249,846 |
| 105 | $18,880 | $16,213 | $35,093 | $6,233,633 |
| 106 | $18,831 | $16,262 | $35,093 | $6,217,371 |
| 107 | $18,782 | $16,312 | $35,093 | $6,201,059 |
| 108 | $18,732 | $16,361 | $35,093 | $6,184,698 |
$421,118
$228,008
$193,110
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $18,683 | $16,410 | $35,093 | $6,168,288 |
| 110 | $18,633 | $16,460 | $35,093 | $6,151,828 |
| 111 | $18,584 | $16,509 | $35,093 | $6,135,319 |
| 112 | $18,534 | $16,559 | $35,093 | $6,118,759 |
| 113 | $18,484 | $16,609 | $35,093 | $6,102,150 |
| 114 | $18,434 | $16,660 | $35,093 | $6,085,491 |
| 115 | $18,383 | $16,710 | $35,093 | $6,068,781 |
| 116 | $18,333 | $16,760 | $35,093 | $6,052,020 |
| 117 | $18,282 | $16,811 | $35,093 | $6,035,209 |
| 118 | $18,231 | $16,862 | $35,093 | $6,018,347 |
| 119 | $18,180 | $16,913 | $35,093 | $6,001,435 |
| 120 | $18,129 | $16,964 | $35,093 | $5,984,471 |
$421,118
$220,890
$200,227
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $18,078 | $17,015 | $35,093 | $5,967,456 |
| 122 | $18,027 | $17,066 | $35,093 | $5,950,389 |
| 123 | $17,975 | $17,118 | $35,093 | $5,933,271 |
| 124 | $17,923 | $17,170 | $35,093 | $5,916,102 |
| 125 | $17,872 | $17,222 | $35,093 | $5,898,880 |
| 126 | $17,820 | $17,274 | $35,093 | $5,881,606 |
| 127 | $17,767 | $17,326 | $35,093 | $5,864,281 |
| 128 | $17,715 | $17,378 | $35,093 | $5,846,903 |
| 129 | $17,663 | $17,431 | $35,093 | $5,829,472 |
| 130 | $17,610 | $17,483 | $35,093 | $5,811,989 |
| 131 | $17,557 | $17,536 | $35,093 | $5,794,453 |
| 132 | $17,504 | $17,589 | $35,093 | $5,776,863 |
$421,118
$213,510
$207,607
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $17,451 | $17,642 | $35,093 | $5,759,221 |
| 134 | $17,398 | $17,696 | $35,093 | $5,741,526 |
| 135 | $17,344 | $17,749 | $35,093 | $5,723,777 |
| 136 | $17,291 | $17,803 | $35,093 | $5,705,974 |
| 137 | $17,237 | $17,856 | $35,093 | $5,688,118 |
| 138 | $17,183 | $17,910 | $35,093 | $5,670,208 |
| 139 | $17,129 | $17,964 | $35,093 | $5,652,243 |
| 140 | $17,074 | $18,019 | $35,093 | $5,634,225 |
| 141 | $17,020 | $18,073 | $35,093 | $5,616,151 |
| 142 | $16,965 | $18,128 | $35,093 | $5,598,024 |
| 143 | $16,911 | $18,182 | $35,093 | $5,579,841 |
| 144 | $16,856 | $18,237 | $35,093 | $5,561,604 |
$421,118
$205,858
$215,260
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $16,801 | $18,292 | $35,093 | $5,543,311 |
| 146 | $16,745 | $18,348 | $35,093 | $5,524,964 |
| 147 | $16,690 | $18,403 | $35,093 | $5,506,561 |
| 148 | $16,634 | $18,459 | $35,093 | $5,488,102 |
| 149 | $16,579 | $18,515 | $35,093 | $5,469,587 |
| 150 | $16,523 | $18,570 | $35,093 | $5,451,017 |
| 151 | $16,467 | $18,627 | $35,093 | $5,432,390 |
| 152 | $16,410 | $18,683 | $35,093 | $5,413,708 |
| 153 | $16,354 | $18,739 | $35,093 | $5,394,968 |
| 154 | $16,297 | $18,796 | $35,093 | $5,376,172 |
| 155 | $16,241 | $18,853 | $35,093 | $5,357,320 |
| 156 | $16,184 | $18,910 | $35,093 | $5,338,410 |
$421,118
$197,924
$223,194
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $16,126 | $18,967 | $35,093 | $5,319,444 |
| 158 | $16,069 | $19,024 | $35,093 | $5,300,420 |
| 159 | $16,012 | $19,081 | $35,093 | $5,281,338 |
| 160 | $15,954 | $19,139 | $35,093 | $5,262,199 |
| 161 | $15,896 | $19,197 | $35,093 | $5,243,002 |
| 162 | $15,838 | $19,255 | $35,093 | $5,223,747 |
| 163 | $15,780 | $19,313 | $35,093 | $5,204,434 |
| 164 | $15,722 | $19,371 | $35,093 | $5,185,063 |
| 165 | $15,663 | $19,430 | $35,093 | $5,165,633 |
| 166 | $15,605 | $19,489 | $35,093 | $5,146,144 |
| 167 | $15,546 | $19,548 | $35,093 | $5,126,597 |
| 168 | $15,487 | $19,607 | $35,093 | $5,106,990 |
$421,118
$189,698
$231,420
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $15,427 | $19,666 | $35,093 | $5,087,324 |
| 170 | $15,368 | $19,725 | $35,093 | $5,067,599 |
| 171 | $15,308 | $19,785 | $35,093 | $5,047,814 |
| 172 | $15,249 | $19,845 | $35,093 | $5,027,970 |
| 173 | $15,189 | $19,904 | $35,093 | $5,008,065 |
| 174 | $15,129 | $19,965 | $35,093 | $4,988,101 |
| 175 | $15,068 | $20,025 | $35,093 | $4,968,076 |
| 176 | $15,008 | $20,085 | $35,093 | $4,947,990 |
| 177 | $14,947 | $20,146 | $35,093 | $4,927,844 |
| 178 | $14,886 | $20,207 | $35,093 | $4,907,637 |
| 179 | $14,825 | $20,268 | $35,093 | $4,887,369 |
| 180 | $14,764 | $20,329 | $35,093 | $4,867,040 |
$421,118
$181,168
$239,950
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $14,703 | $20,391 | $35,093 | $4,846,649 |
| 182 | $14,641 | $20,452 | $35,093 | $4,826,197 |
| 183 | $14,579 | $20,514 | $35,093 | $4,805,683 |
| 184 | $14,517 | $20,576 | $35,093 | $4,785,107 |
| 185 | $14,455 | $20,638 | $35,093 | $4,764,469 |
| 186 | $14,393 | $20,700 | $35,093 | $4,743,769 |
| 187 | $14,330 | $20,763 | $35,093 | $4,723,006 |
| 188 | $14,267 | $20,826 | $35,093 | $4,702,180 |
| 189 | $14,205 | $20,889 | $35,093 | $4,681,291 |
| 190 | $14,141 | $20,952 | $35,093 | $4,660,339 |
| 191 | $14,078 | $21,015 | $35,093 | $4,639,324 |
| 192 | $14,015 | $21,079 | $35,093 | $4,618,246 |
$421,118
$172,324
$248,794
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $13,951 | $21,142 | $35,093 | $4,597,104 |
| 194 | $13,887 | $21,206 | $35,093 | $4,575,898 |
| 195 | $13,823 | $21,270 | $35,093 | $4,554,627 |
| 196 | $13,759 | $21,334 | $35,093 | $4,533,293 |
| 197 | $13,694 | $21,399 | $35,093 | $4,511,894 |
| 198 | $13,630 | $21,463 | $35,093 | $4,490,431 |
| 199 | $13,565 | $21,528 | $35,093 | $4,468,903 |
| 200 | $13,500 | $21,593 | $35,093 | $4,447,309 |
| 201 | $13,435 | $21,659 | $35,093 | $4,425,651 |
| 202 | $13,369 | $21,724 | $35,093 | $4,403,927 |
| 203 | $13,304 | $21,790 | $35,093 | $4,382,137 |
| 204 | $13,238 | $21,855 | $35,093 | $4,360,282 |
$421,118
$163,153
$257,964
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $13,172 | $21,921 | $35,093 | $4,338,360 |
| 206 | $13,105 | $21,988 | $35,093 | $4,316,372 |
| 207 | $13,039 | $22,054 | $35,093 | $4,294,318 |
| 208 | $12,972 | $22,121 | $35,093 | $4,272,198 |
| 209 | $12,906 | $22,188 | $35,093 | $4,250,010 |
| 210 | $12,839 | $22,255 | $35,093 | $4,227,755 |
| 211 | $12,771 | $22,322 | $35,093 | $4,205,434 |
| 212 | $12,704 | $22,389 | $35,093 | $4,183,044 |
| 213 | $12,636 | $22,457 | $35,093 | $4,160,588 |
| 214 | $12,568 | $22,525 | $35,093 | $4,138,063 |
| 215 | $12,500 | $22,593 | $35,093 | $4,115,470 |
| 216 | $12,432 | $22,661 | $35,093 | $4,092,809 |
$421,118
$153,645
$267,472
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $12,364 | $22,729 | $35,093 | $4,070,080 |
| 218 | $12,295 | $22,798 | $35,093 | $4,047,282 |
| 219 | $12,226 | $22,867 | $35,093 | $4,024,415 |
| 220 | $12,157 | $22,936 | $35,093 | $4,001,478 |
| 221 | $12,088 | $23,005 | $35,093 | $3,978,473 |
| 222 | $12,018 | $23,075 | $35,093 | $3,955,398 |
| 223 | $11,949 | $23,145 | $35,093 | $3,932,254 |
| 224 | $11,879 | $23,214 | $35,093 | $3,909,039 |
| 225 | $11,809 | $23,285 | $35,093 | $3,885,755 |
| 226 | $11,738 | $23,355 | $35,093 | $3,862,400 |
| 227 | $11,668 | $23,425 | $35,093 | $3,838,974 |
| 228 | $11,597 | $23,496 | $35,093 | $3,815,478 |
$421,118
$143,787
$277,331
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $11,526 | $23,567 | $35,093 | $3,791,911 |
| 230 | $11,455 | $23,638 | $35,093 | $3,768,272 |
| 231 | $11,383 | $23,710 | $35,093 | $3,744,563 |
| 232 | $11,312 | $23,781 | $35,093 | $3,720,781 |
| 233 | $11,240 | $23,853 | $35,093 | $3,696,928 |
| 234 | $11,168 | $23,925 | $35,093 | $3,673,002 |
| 235 | $11,096 | $23,998 | $35,093 | $3,649,005 |
| 236 | $11,023 | $24,070 | $35,093 | $3,624,935 |
| 237 | $10,950 | $24,143 | $35,093 | $3,600,792 |
| 238 | $10,877 | $24,216 | $35,093 | $3,576,576 |
| 239 | $10,804 | $24,289 | $35,093 | $3,552,287 |
| 240 | $10,731 | $24,362 | $35,093 | $3,527,925 |
$421,118
$133,565
$287,553
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $10,657 | $24,436 | $35,093 | $3,503,489 |
| 242 | $10,583 | $24,510 | $35,093 | $3,478,979 |
| 243 | $10,509 | $24,584 | $35,093 | $3,454,396 |
| 244 | $10,435 | $24,658 | $35,093 | $3,429,738 |
| 245 | $10,361 | $24,732 | $35,093 | $3,405,005 |
| 246 | $10,286 | $24,807 | $35,093 | $3,380,198 |
| 247 | $10,211 | $24,882 | $35,093 | $3,355,316 |
| 248 | $10,136 | $24,957 | $35,093 | $3,330,359 |
| 249 | $10,060 | $25,033 | $35,093 | $3,305,326 |
| 250 | $9,985 | $25,108 | $35,093 | $3,280,218 |
| 251 | $9,909 | $25,184 | $35,093 | $3,255,033 |
| 252 | $9,833 | $25,260 | $35,093 | $3,229,773 |
$421,118
$122,966
$298,152
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $9,757 | $25,337 | $35,093 | $3,204,437 |
| 254 | $9,680 | $25,413 | $35,093 | $3,179,024 |
| 255 | $9,603 | $25,490 | $35,093 | $3,153,534 |
| 256 | $9,526 | $25,567 | $35,093 | $3,127,967 |
| 257 | $9,449 | $25,644 | $35,093 | $3,102,323 |
| 258 | $9,372 | $25,722 | $35,093 | $3,076,601 |
| 259 | $9,294 | $25,799 | $35,093 | $3,050,802 |
| 260 | $9,216 | $25,877 | $35,093 | $3,024,925 |
| 261 | $9,138 | $25,955 | $35,093 | $2,998,969 |
| 262 | $9,059 | $26,034 | $35,093 | $2,972,936 |
| 263 | $8,981 | $26,112 | $35,093 | $2,946,823 |
| 264 | $8,902 | $26,191 | $35,093 | $2,920,632 |
$421,118
$111,977
$309,141
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $8,823 | $26,270 | $35,093 | $2,894,362 |
| 266 | $8,743 | $26,350 | $35,093 | $2,868,012 |
| 267 | $8,664 | $26,429 | $35,093 | $2,841,582 |
| 268 | $8,584 | $26,509 | $35,093 | $2,815,073 |
| 269 | $8,504 | $26,589 | $35,093 | $2,788,484 |
| 270 | $8,424 | $26,670 | $35,093 | $2,761,814 |
| 271 | $8,343 | $26,750 | $35,093 | $2,735,064 |
| 272 | $8,262 | $26,831 | $35,093 | $2,708,233 |
| 273 | $8,181 | $26,912 | $35,093 | $2,681,321 |
| 274 | $8,100 | $26,993 | $35,093 | $2,654,328 |
| 275 | $8,018 | $27,075 | $35,093 | $2,627,253 |
| 276 | $7,936 | $27,157 | $35,093 | $2,600,096 |
$421,118
$100,582
$320,536
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $7,854 | $27,239 | $35,093 | $2,572,858 |
| 278 | $7,772 | $27,321 | $35,093 | $2,545,537 |
| 279 | $7,690 | $27,404 | $35,093 | $2,518,133 |
| 280 | $7,607 | $27,486 | $35,093 | $2,490,647 |
| 281 | $7,524 | $27,569 | $35,093 | $2,463,078 |
| 282 | $7,441 | $27,653 | $35,093 | $2,435,425 |
| 283 | $7,357 | $27,736 | $35,093 | $2,407,689 |
| 284 | $7,273 | $27,820 | $35,093 | $2,379,869 |
| 285 | $7,189 | $27,904 | $35,093 | $2,351,965 |
| 286 | $7,105 | $27,988 | $35,093 | $2,323,977 |
| 287 | $7,020 | $28,073 | $35,093 | $2,295,904 |
| 288 | $6,936 | $28,158 | $35,093 | $2,267,746 |
$421,118
$88,768
$332,350
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $6,850 | $28,243 | $35,093 | $2,239,504 |
| 290 | $6,765 | $28,328 | $35,093 | $2,211,176 |
| 291 | $6,680 | $28,414 | $35,093 | $2,182,762 |
| 292 | $6,594 | $28,499 | $35,093 | $2,154,263 |
| 293 | $6,508 | $28,585 | $35,093 | $2,125,677 |
| 294 | $6,421 | $28,672 | $35,093 | $2,097,005 |
| 295 | $6,335 | $28,758 | $35,093 | $2,068,247 |
| 296 | $6,248 | $28,845 | $35,093 | $2,039,402 |
| 297 | $6,161 | $28,932 | $35,093 | $2,010,469 |
| 298 | $6,073 | $29,020 | $35,093 | $1,981,449 |
| 299 | $5,986 | $29,108 | $35,093 | $1,952,342 |
| 300 | $5,898 | $29,195 | $35,093 | $1,923,146 |
$421,118
$76,518
$344,600
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,810 | $29,284 | $35,093 | $1,893,863 |
| 302 | $5,721 | $29,372 | $35,093 | $1,864,491 |
| 303 | $5,632 | $29,461 | $35,093 | $1,835,030 |
| 304 | $5,543 | $29,550 | $35,093 | $1,805,480 |
| 305 | $5,454 | $29,639 | $35,093 | $1,775,841 |
| 306 | $5,365 | $29,729 | $35,093 | $1,746,112 |
| 307 | $5,275 | $29,818 | $35,093 | $1,716,294 |
| 308 | $5,185 | $29,909 | $35,093 | $1,686,385 |
| 309 | $5,094 | $29,999 | $35,093 | $1,656,386 |
| 310 | $5,004 | $30,089 | $35,093 | $1,626,297 |
| 311 | $4,913 | $30,180 | $35,093 | $1,596,117 |
| 312 | $4,822 | $30,272 | $35,093 | $1,565,845 |
$421,118
$63,816
$357,301
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,730 | $30,363 | $35,093 | $1,535,482 |
| 314 | $4,638 | $30,455 | $35,093 | $1,505,027 |
| 315 | $4,546 | $30,547 | $35,093 | $1,474,481 |
| 316 | $4,454 | $30,639 | $35,093 | $1,443,842 |
| 317 | $4,362 | $30,732 | $35,093 | $1,413,110 |
| 318 | $4,269 | $30,824 | $35,093 | $1,382,286 |
| 319 | $4,176 | $30,917 | $35,093 | $1,351,368 |
| 320 | $4,082 | $31,011 | $35,093 | $1,320,357 |
| 321 | $3,989 | $31,105 | $35,093 | $1,289,253 |
| 322 | $3,895 | $31,199 | $35,093 | $1,258,054 |
| 323 | $3,800 | $31,293 | $35,093 | $1,226,761 |
| 324 | $3,706 | $31,387 | $35,093 | $1,195,374 |
$421,118
$50,647
$370,471
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,611 | $31,482 | $35,093 | $1,163,892 |
| 326 | $3,516 | $31,577 | $35,093 | $1,132,315 |
| 327 | $3,421 | $31,673 | $35,093 | $1,100,642 |
| 328 | $3,325 | $31,768 | $35,093 | $1,068,874 |
| 329 | $3,229 | $31,864 | $35,093 | $1,037,010 |
| 330 | $3,133 | $31,961 | $35,093 | $1,005,049 |
| 331 | $3,036 | $32,057 | $35,093 | $972,992 |
| 332 | $2,939 | $32,154 | $35,093 | $940,838 |
| 333 | $2,842 | $32,251 | $35,093 | $908,587 |
| 334 | $2,745 | $32,348 | $35,093 | $876,239 |
| 335 | $2,647 | $32,446 | $35,093 | $843,793 |
| 336 | $2,549 | $32,544 | $35,093 | $811,248 |
$421,118
$36,992
$384,126
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,451 | $32,643 | $35,093 | $778,606 |
| 338 | $2,352 | $32,741 | $35,093 | $745,865 |
| 339 | $2,253 | $32,840 | $35,093 | $713,025 |
| 340 | $2,154 | $32,939 | $35,093 | $680,085 |
| 341 | $2,054 | $33,039 | $35,093 | $647,047 |
| 342 | $1,955 | $33,139 | $35,093 | $613,908 |
| 343 | $1,855 | $33,239 | $35,093 | $580,670 |
| 344 | $1,754 | $33,339 | $35,093 | $547,331 |
| 345 | $1,653 | $33,440 | $35,093 | $513,891 |
| 346 | $1,552 | $33,541 | $35,093 | $480,350 |
| 347 | $1,451 | $33,642 | $35,093 | $446,708 |
| 348 | $1,349 | $33,744 | $35,093 | $412,964 |
$421,118
$22,834
$398,284
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,247 | $33,846 | $35,093 | $379,119 |
| 350 | $1,145 | $33,948 | $35,093 | $345,171 |
| 351 | $1,043 | $34,050 | $35,093 | $311,120 |
| 352 | $940 | $34,153 | $35,093 | $276,967 |
| 353 | $837 | $34,256 | $35,093 | $242,710 |
| 354 | $733 | $34,360 | $35,093 | $208,350 |
| 355 | $629 | $34,464 | $35,093 | $173,887 |
| 356 | $525 | $34,568 | $35,093 | $139,319 |
| 357 | $421 | $34,672 | $35,093 | $104,647 |
| 358 | $316 | $34,777 | $35,093 | $69,870 |
| 359 | $211 | $34,882 | $35,093 | $34,987 |
| 360 | $106 | $34,987 | $35,093 | $0 |
$421,118
$8,154
$412,964
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。
