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
$880 萬
$720 萬
$900 萬
788 呎
@10,533
977 呎
@8,495
$830 萬
$850 萬
$880 萬
$755 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $39,145 | $30,080 | $24,649 | $21,037 |
| 1.500 | $40,600 | $31,561 | $26,158 | $22,573 |
| 2.000 | $42,089 | $33,087 | $27,722 | $24,175 |
| 2.500 | $43,612 | $34,658 | $29,342 | $25,843 |
| 3.000 | $45,168 | $36,274 | $31,016 | $27,575 |
| 3.375 | $46,357 | $37,514 | $32,307 | $28,915 |
| 3.500 | $46,757 | $37,932 | $32,743 | $29,370 |
| 4.000 | $48,380 | $39,634 | $34,523 | $31,226 |
| 4.500 | $50,035 | $41,379 | $36,354 | $33,140 |
| 5.000 | $51,722 | $43,165 | $38,235 | $35,111 |
| 5.500 | $53,442 | $44,992 | $40,165 | $37,136 |
| 6.000 | $55,193 | $46,858 | $42,141 | $39,214 |
每月供款$28,916
30年
$6,540,534
$3,869,030
$10,409,564
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $18,395 | $10,520 | $28,915 | $6,530,014 |
| 2 | $18,366 | $10,550 | $28,915 | $6,519,464 |
| 3 | $18,336 | $10,579 | $28,915 | $6,508,885 |
| 4 | $18,306 | $10,609 | $28,915 | $6,498,275 |
| 5 | $18,276 | $10,639 | $28,915 | $6,487,636 |
| 6 | $18,246 | $10,669 | $28,915 | $6,476,967 |
| 7 | $18,216 | $10,699 | $28,915 | $6,466,268 |
| 8 | $18,186 | $10,729 | $28,915 | $6,455,539 |
| 9 | $18,156 | $10,759 | $28,915 | $6,444,780 |
| 10 | $18,126 | $10,790 | $28,915 | $6,433,990 |
| 11 | $18,096 | $10,820 | $28,915 | $6,423,171 |
| 12 | $18,065 | $10,850 | $28,915 | $6,412,320 |
$346,985
$218,772
$128,214
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $18,035 | $10,881 | $28,915 | $6,401,440 |
| 14 | $18,004 | $10,911 | $28,915 | $6,390,528 |
| 15 | $17,973 | $10,942 | $28,915 | $6,379,586 |
| 16 | $17,943 | $10,973 | $28,915 | $6,368,613 |
| 17 | $17,912 | $11,004 | $28,915 | $6,357,609 |
| 18 | $17,881 | $11,035 | $28,915 | $6,346,575 |
| 19 | $17,850 | $11,066 | $28,915 | $6,335,509 |
| 20 | $17,819 | $11,097 | $28,915 | $6,324,412 |
| 21 | $17,787 | $11,128 | $28,915 | $6,313,284 |
| 22 | $17,756 | $11,159 | $28,915 | $6,302,125 |
| 23 | $17,725 | $11,191 | $28,915 | $6,290,934 |
| 24 | $17,693 | $11,222 | $28,915 | $6,279,712 |
$346,985
$214,377
$132,608
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,662 | $11,254 | $28,915 | $6,268,458 |
| 26 | $17,630 | $11,285 | $28,915 | $6,257,173 |
| 27 | $17,598 | $11,317 | $28,915 | $6,245,856 |
| 28 | $17,566 | $11,349 | $28,915 | $6,234,507 |
| 29 | $17,535 | $11,381 | $28,915 | $6,223,126 |
| 30 | $17,503 | $11,413 | $28,915 | $6,211,713 |
| 31 | $17,470 | $11,445 | $28,915 | $6,200,268 |
| 32 | $17,438 | $11,477 | $28,915 | $6,188,791 |
| 33 | $17,406 | $11,509 | $28,915 | $6,177,281 |
| 34 | $17,374 | $11,542 | $28,915 | $6,165,739 |
| 35 | $17,341 | $11,574 | $28,915 | $6,154,165 |
| 36 | $17,309 | $11,607 | $28,915 | $6,142,558 |
$346,985
$209,832
$137,154
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $17,276 | $11,640 | $28,915 | $6,130,919 |
| 38 | $17,243 | $11,672 | $28,915 | $6,119,246 |
| 39 | $17,210 | $11,705 | $28,915 | $6,107,541 |
| 40 | $17,177 | $11,738 | $28,915 | $6,095,803 |
| 41 | $17,144 | $11,771 | $28,915 | $6,084,032 |
| 42 | $17,111 | $11,804 | $28,915 | $6,072,228 |
| 43 | $17,078 | $11,837 | $28,915 | $6,060,391 |
| 44 | $17,045 | $11,871 | $28,915 | $6,048,520 |
| 45 | $17,011 | $11,904 | $28,915 | $6,036,616 |
| 46 | $16,978 | $11,937 | $28,915 | $6,024,679 |
| 47 | $16,944 | $11,971 | $28,915 | $6,012,708 |
| 48 | $16,911 | $12,005 | $28,915 | $6,000,703 |
$346,985
$205,130
$141,855
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,877 | $12,038 | $28,915 | $5,988,665 |
| 50 | $16,843 | $12,072 | $28,915 | $5,976,592 |
| 51 | $16,809 | $12,106 | $28,915 | $5,964,486 |
| 52 | $16,775 | $12,140 | $28,915 | $5,952,346 |
| 53 | $16,741 | $12,174 | $28,915 | $5,940,171 |
| 54 | $16,707 | $12,209 | $28,915 | $5,927,962 |
| 55 | $16,672 | $12,243 | $28,915 | $5,915,719 |
| 56 | $16,638 | $12,277 | $28,915 | $5,903,442 |
| 57 | $16,603 | $12,312 | $28,915 | $5,891,130 |
| 58 | $16,569 | $12,347 | $28,915 | $5,878,783 |
| 59 | $16,534 | $12,381 | $28,915 | $5,866,402 |
| 60 | $16,499 | $12,416 | $28,915 | $5,853,986 |
$346,985
$200,268
$146,717
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $16,464 | $12,451 | $28,915 | $5,841,534 |
| 62 | $16,429 | $12,486 | $28,915 | $5,829,048 |
| 63 | $16,394 | $12,521 | $28,915 | $5,816,527 |
| 64 | $16,359 | $12,556 | $28,915 | $5,803,971 |
| 65 | $16,324 | $12,592 | $28,915 | $5,791,379 |
| 66 | $16,288 | $12,627 | $28,915 | $5,778,752 |
| 67 | $16,253 | $12,663 | $28,915 | $5,766,089 |
| 68 | $16,217 | $12,698 | $28,915 | $5,753,391 |
| 69 | $16,181 | $12,734 | $28,915 | $5,740,657 |
| 70 | $16,146 | $12,770 | $28,915 | $5,727,887 |
| 71 | $16,110 | $12,806 | $28,915 | $5,715,081 |
| 72 | $16,074 | $12,842 | $28,915 | $5,702,239 |
$346,985
$195,239
$151,746
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $16,038 | $12,878 | $28,915 | $5,689,361 |
| 74 | $16,001 | $12,914 | $28,915 | $5,676,447 |
| 75 | $15,965 | $12,950 | $28,915 | $5,663,497 |
| 76 | $15,929 | $12,987 | $28,915 | $5,650,510 |
| 77 | $15,892 | $13,023 | $28,915 | $5,637,486 |
| 78 | $15,855 | $13,060 | $28,915 | $5,624,426 |
| 79 | $15,819 | $13,097 | $28,915 | $5,611,330 |
| 80 | $15,782 | $13,134 | $28,915 | $5,598,196 |
| 81 | $15,745 | $13,171 | $28,915 | $5,585,025 |
| 82 | $15,708 | $13,208 | $28,915 | $5,571,818 |
| 83 | $15,671 | $13,245 | $28,915 | $5,558,573 |
| 84 | $15,633 | $13,282 | $28,915 | $5,545,291 |
$346,985
$190,038
$156,948
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,596 | $13,319 | $28,915 | $5,531,972 |
| 86 | $15,559 | $13,357 | $28,915 | $5,518,615 |
| 87 | $15,521 | $13,394 | $28,915 | $5,505,221 |
| 88 | $15,483 | $13,432 | $28,915 | $5,491,789 |
| 89 | $15,446 | $13,470 | $28,915 | $5,478,319 |
| 90 | $15,408 | $13,508 | $28,915 | $5,464,811 |
| 91 | $15,370 | $13,546 | $28,915 | $5,451,266 |
| 92 | $15,332 | $13,584 | $28,915 | $5,437,682 |
| 93 | $15,293 | $13,622 | $28,915 | $5,424,060 |
| 94 | $15,255 | $13,660 | $28,915 | $5,410,400 |
| 95 | $15,217 | $13,699 | $28,915 | $5,396,701 |
| 96 | $15,178 | $13,737 | $28,915 | $5,382,964 |
$346,985
$184,658
$162,328
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,140 | $13,776 | $28,915 | $5,369,188 |
| 98 | $15,101 | $13,815 | $28,915 | $5,355,373 |
| 99 | $15,062 | $13,853 | $28,915 | $5,341,520 |
| 100 | $15,023 | $13,892 | $28,915 | $5,327,627 |
| 101 | $14,984 | $13,932 | $28,915 | $5,313,696 |
| 102 | $14,945 | $13,971 | $28,915 | $5,299,725 |
| 103 | $14,905 | $14,010 | $28,915 | $5,285,715 |
| 104 | $14,866 | $14,049 | $28,915 | $5,271,666 |
| 105 | $14,827 | $14,089 | $28,915 | $5,257,577 |
| 106 | $14,787 | $14,129 | $28,915 | $5,243,448 |
| 107 | $14,747 | $14,168 | $28,915 | $5,229,280 |
| 108 | $14,707 | $14,208 | $28,915 | $5,215,072 |
$346,985
$179,094
$167,892
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,667 | $14,248 | $28,915 | $5,200,824 |
| 110 | $14,627 | $14,288 | $28,915 | $5,186,536 |
| 111 | $14,587 | $14,328 | $28,915 | $5,172,207 |
| 112 | $14,547 | $14,369 | $28,915 | $5,157,839 |
| 113 | $14,506 | $14,409 | $28,915 | $5,143,430 |
| 114 | $14,466 | $14,450 | $28,915 | $5,128,980 |
| 115 | $14,425 | $14,490 | $28,915 | $5,114,490 |
| 116 | $14,385 | $14,531 | $28,915 | $5,099,959 |
| 117 | $14,344 | $14,572 | $28,915 | $5,085,387 |
| 118 | $14,303 | $14,613 | $28,915 | $5,070,774 |
| 119 | $14,262 | $14,654 | $28,915 | $5,056,121 |
| 120 | $14,220 | $14,695 | $28,915 | $5,041,425 |
$346,985
$173,339
$173,647
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,179 | $14,736 | $28,915 | $5,026,689 |
| 122 | $14,138 | $14,778 | $28,915 | $5,011,911 |
| 123 | $14,096 | $14,819 | $28,915 | $4,997,092 |
| 124 | $14,054 | $14,861 | $28,915 | $4,982,231 |
| 125 | $14,013 | $14,903 | $28,915 | $4,967,328 |
| 126 | $13,971 | $14,945 | $28,915 | $4,952,383 |
| 127 | $13,929 | $14,987 | $28,915 | $4,937,396 |
| 128 | $13,886 | $15,029 | $28,915 | $4,922,367 |
| 129 | $13,844 | $15,071 | $28,915 | $4,907,296 |
| 130 | $13,802 | $15,114 | $28,915 | $4,892,182 |
| 131 | $13,759 | $15,156 | $28,915 | $4,877,026 |
| 132 | $13,717 | $15,199 | $28,915 | $4,861,827 |
$346,985
$167,387
$179,599
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,674 | $15,242 | $28,915 | $4,846,585 |
| 134 | $13,631 | $15,284 | $28,915 | $4,831,301 |
| 135 | $13,588 | $15,327 | $28,915 | $4,815,973 |
| 136 | $13,545 | $15,371 | $28,915 | $4,800,603 |
| 137 | $13,502 | $15,414 | $28,915 | $4,785,189 |
| 138 | $13,458 | $15,457 | $28,915 | $4,769,732 |
| 139 | $13,415 | $15,501 | $28,915 | $4,754,231 |
| 140 | $13,371 | $15,544 | $28,915 | $4,738,687 |
| 141 | $13,328 | $15,588 | $28,915 | $4,723,099 |
| 142 | $13,284 | $15,632 | $28,915 | $4,707,468 |
| 143 | $13,240 | $15,676 | $28,915 | $4,691,792 |
| 144 | $13,196 | $15,720 | $28,915 | $4,676,072 |
$346,985
$161,231
$185,755
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,151 | $15,764 | $28,915 | $4,660,308 |
| 146 | $13,107 | $15,808 | $28,915 | $4,644,500 |
| 147 | $13,063 | $15,853 | $28,915 | $4,628,647 |
| 148 | $13,018 | $15,897 | $28,915 | $4,612,750 |
| 149 | $12,973 | $15,942 | $28,915 | $4,596,808 |
| 150 | $12,929 | $15,987 | $28,915 | $4,580,821 |
| 151 | $12,884 | $16,032 | $28,915 | $4,564,789 |
| 152 | $12,838 | $16,077 | $28,915 | $4,548,712 |
| 153 | $12,793 | $16,122 | $28,915 | $4,532,590 |
| 154 | $12,748 | $16,168 | $28,915 | $4,516,422 |
| 155 | $12,702 | $16,213 | $28,915 | $4,500,209 |
| 156 | $12,657 | $16,259 | $28,915 | $4,483,950 |
$346,985
$154,864
$192,122
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,611 | $16,304 | $28,915 | $4,467,646 |
| 158 | $12,565 | $16,350 | $28,915 | $4,451,296 |
| 159 | $12,519 | $16,396 | $28,915 | $4,434,900 |
| 160 | $12,473 | $16,442 | $28,915 | $4,418,457 |
| 161 | $12,427 | $16,489 | $28,915 | $4,401,969 |
| 162 | $12,381 | $16,535 | $28,915 | $4,385,434 |
| 163 | $12,334 | $16,581 | $28,915 | $4,368,852 |
| 164 | $12,287 | $16,628 | $28,915 | $4,352,224 |
| 165 | $12,241 | $16,675 | $28,915 | $4,335,550 |
| 166 | $12,194 | $16,722 | $28,915 | $4,318,828 |
| 167 | $12,147 | $16,769 | $28,915 | $4,302,059 |
| 168 | $12,100 | $16,816 | $28,915 | $4,285,243 |
$346,985
$148,278
$198,707
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,052 | $16,863 | $28,915 | $4,268,380 |
| 170 | $12,005 | $16,911 | $28,915 | $4,251,469 |
| 171 | $11,957 | $16,958 | $28,915 | $4,234,511 |
| 172 | $11,910 | $17,006 | $28,915 | $4,217,505 |
| 173 | $11,862 | $17,054 | $28,915 | $4,200,452 |
| 174 | $11,814 | $17,102 | $28,915 | $4,183,350 |
| 175 | $11,766 | $17,150 | $28,915 | $4,166,200 |
| 176 | $11,717 | $17,198 | $28,915 | $4,149,002 |
| 177 | $11,669 | $17,246 | $28,915 | $4,131,756 |
| 178 | $11,621 | $17,295 | $28,915 | $4,114,461 |
| 179 | $11,572 | $17,344 | $28,915 | $4,097,117 |
| 180 | $11,523 | $17,392 | $28,915 | $4,079,725 |
$346,985
$141,467
$205,518
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,474 | $17,441 | $28,915 | $4,062,284 |
| 182 | $11,425 | $17,490 | $28,915 | $4,044,793 |
| 183 | $11,376 | $17,539 | $28,915 | $4,027,254 |
| 184 | $11,327 | $17,589 | $28,915 | $4,009,665 |
| 185 | $11,277 | $17,638 | $28,915 | $3,992,027 |
| 186 | $11,228 | $17,688 | $28,915 | $3,974,339 |
| 187 | $11,178 | $17,738 | $28,915 | $3,956,601 |
| 188 | $11,128 | $17,788 | $28,915 | $3,938,814 |
| 189 | $11,078 | $17,838 | $28,915 | $3,920,976 |
| 190 | $11,028 | $17,888 | $28,915 | $3,903,089 |
| 191 | $10,977 | $17,938 | $28,915 | $3,885,151 |
| 192 | $10,927 | $17,988 | $28,915 | $3,867,162 |
$346,985
$134,423
$212,563
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,876 | $18,039 | $28,915 | $3,849,123 |
| 194 | $10,826 | $18,090 | $28,915 | $3,831,033 |
| 195 | $10,775 | $18,141 | $28,915 | $3,812,893 |
| 196 | $10,724 | $18,192 | $28,915 | $3,794,701 |
| 197 | $10,673 | $18,243 | $28,915 | $3,776,458 |
| 198 | $10,621 | $18,294 | $28,915 | $3,758,164 |
| 199 | $10,570 | $18,346 | $28,915 | $3,739,818 |
| 200 | $10,518 | $18,397 | $28,915 | $3,721,421 |
| 201 | $10,466 | $18,449 | $28,915 | $3,702,972 |
| 202 | $10,415 | $18,501 | $28,915 | $3,684,471 |
| 203 | $10,363 | $18,553 | $28,915 | $3,665,918 |
| 204 | $10,310 | $18,605 | $28,915 | $3,647,313 |
$346,985
$127,137
$219,849
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,258 | $18,657 | $28,915 | $3,628,656 |
| 206 | $10,206 | $18,710 | $28,915 | $3,609,946 |
| 207 | $10,153 | $18,762 | $28,915 | $3,591,184 |
| 208 | $10,100 | $18,815 | $28,915 | $3,572,368 |
| 209 | $10,047 | $18,868 | $28,915 | $3,553,500 |
| 210 | $9,994 | $18,921 | $28,915 | $3,534,579 |
| 211 | $9,941 | $18,974 | $28,915 | $3,515,605 |
| 212 | $9,888 | $19,028 | $28,915 | $3,496,577 |
| 213 | $9,834 | $19,081 | $28,915 | $3,477,495 |
| 214 | $9,780 | $19,135 | $28,915 | $3,458,360 |
| 215 | $9,727 | $19,189 | $28,915 | $3,439,172 |
| 216 | $9,673 | $19,243 | $28,915 | $3,419,929 |
$346,985
$119,601
$227,385
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,619 | $19,297 | $28,915 | $3,400,632 |
| 218 | $9,564 | $19,351 | $28,915 | $3,381,281 |
| 219 | $9,510 | $19,406 | $28,915 | $3,361,875 |
| 220 | $9,455 | $19,460 | $28,915 | $3,342,415 |
| 221 | $9,401 | $19,515 | $28,915 | $3,322,900 |
| 222 | $9,346 | $19,570 | $28,915 | $3,303,330 |
| 223 | $9,291 | $19,625 | $28,915 | $3,283,705 |
| 224 | $9,235 | $19,680 | $28,915 | $3,264,025 |
| 225 | $9,180 | $19,735 | $28,915 | $3,244,290 |
| 226 | $9,125 | $19,791 | $28,915 | $3,224,499 |
| 227 | $9,069 | $19,847 | $28,915 | $3,204,653 |
| 228 | $9,013 | $19,902 | $28,915 | $3,184,750 |
$346,985
$111,807
$235,179
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,957 | $19,958 | $28,915 | $3,164,792 |
| 230 | $8,901 | $20,014 | $28,915 | $3,144,777 |
| 231 | $8,845 | $20,071 | $28,915 | $3,124,707 |
| 232 | $8,788 | $20,127 | $28,915 | $3,104,579 |
| 233 | $8,732 | $20,184 | $28,915 | $3,084,396 |
| 234 | $8,675 | $20,241 | $28,915 | $3,064,155 |
| 235 | $8,618 | $20,298 | $28,915 | $3,043,857 |
| 236 | $8,561 | $20,355 | $28,915 | $3,023,503 |
| 237 | $8,504 | $20,412 | $28,915 | $3,003,091 |
| 238 | $8,446 | $20,469 | $28,915 | $2,982,622 |
| 239 | $8,389 | $20,527 | $28,915 | $2,962,095 |
| 240 | $8,331 | $20,585 | $28,915 | $2,941,510 |
$346,985
$103,746
$243,240
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,273 | $20,642 | $28,915 | $2,920,868 |
| 242 | $8,215 | $20,701 | $28,915 | $2,900,167 |
| 243 | $8,157 | $20,759 | $28,915 | $2,879,409 |
| 244 | $8,098 | $20,817 | $28,915 | $2,858,592 |
| 245 | $8,040 | $20,876 | $28,915 | $2,837,716 |
| 246 | $7,981 | $20,934 | $28,915 | $2,816,782 |
| 247 | $7,922 | $20,993 | $28,915 | $2,795,788 |
| 248 | $7,863 | $21,052 | $28,915 | $2,774,736 |
| 249 | $7,804 | $21,112 | $28,915 | $2,753,624 |
| 250 | $7,745 | $21,171 | $28,915 | $2,732,454 |
| 251 | $7,685 | $21,230 | $28,915 | $2,711,223 |
| 252 | $7,625 | $21,290 | $28,915 | $2,689,933 |
$346,985
$95,408
$251,577
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,565 | $21,350 | $28,915 | $2,668,583 |
| 254 | $7,505 | $21,410 | $28,915 | $2,647,173 |
| 255 | $7,445 | $21,470 | $28,915 | $2,625,703 |
| 256 | $7,385 | $21,531 | $28,915 | $2,604,172 |
| 257 | $7,324 | $21,591 | $28,915 | $2,582,581 |
| 258 | $7,264 | $21,652 | $28,915 | $2,560,929 |
| 259 | $7,203 | $21,713 | $28,915 | $2,539,216 |
| 260 | $7,142 | $21,774 | $28,915 | $2,517,442 |
| 261 | $7,080 | $21,835 | $28,915 | $2,495,607 |
| 262 | $7,019 | $21,897 | $28,915 | $2,473,710 |
| 263 | $6,957 | $21,958 | $28,915 | $2,451,752 |
| 264 | $6,896 | $22,020 | $28,915 | $2,429,732 |
$346,985
$86,785
$260,201
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,834 | $22,082 | $28,915 | $2,407,650 |
| 266 | $6,772 | $22,144 | $28,915 | $2,385,507 |
| 267 | $6,709 | $22,206 | $28,915 | $2,363,300 |
| 268 | $6,647 | $22,269 | $28,915 | $2,341,032 |
| 269 | $6,584 | $22,331 | $28,915 | $2,318,700 |
| 270 | $6,521 | $22,394 | $28,915 | $2,296,306 |
| 271 | $6,458 | $22,457 | $28,915 | $2,273,849 |
| 272 | $6,395 | $22,520 | $28,915 | $2,251,329 |
| 273 | $6,332 | $22,584 | $28,915 | $2,228,745 |
| 274 | $6,268 | $22,647 | $28,915 | $2,206,098 |
| 275 | $6,205 | $22,711 | $28,915 | $2,183,387 |
| 276 | $6,141 | $22,775 | $28,915 | $2,160,613 |
$346,985
$77,866
$269,120
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,077 | $22,839 | $28,915 | $2,137,774 |
| 278 | $6,012 | $22,903 | $28,915 | $2,114,871 |
| 279 | $5,948 | $22,967 | $28,915 | $2,091,904 |
| 280 | $5,883 | $23,032 | $28,915 | $2,068,872 |
| 281 | $5,819 | $23,097 | $28,915 | $2,045,775 |
| 282 | $5,754 | $23,162 | $28,915 | $2,022,613 |
| 283 | $5,689 | $23,227 | $28,915 | $1,999,386 |
| 284 | $5,623 | $23,292 | $28,915 | $1,976,094 |
| 285 | $5,558 | $23,358 | $28,915 | $1,952,737 |
| 286 | $5,492 | $23,423 | $28,915 | $1,929,313 |
| 287 | $5,426 | $23,489 | $28,915 | $1,905,824 |
| 288 | $5,360 | $23,555 | $28,915 | $1,882,269 |
$346,985
$68,641
$278,344
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,294 | $23,622 | $28,915 | $1,858,647 |
| 290 | $5,227 | $23,688 | $28,915 | $1,834,959 |
| 291 | $5,161 | $23,755 | $28,915 | $1,811,204 |
| 292 | $5,094 | $23,821 | $28,915 | $1,787,383 |
| 293 | $5,027 | $23,888 | $28,915 | $1,763,494 |
| 294 | $4,960 | $23,956 | $28,915 | $1,739,539 |
| 295 | $4,892 | $24,023 | $28,915 | $1,715,516 |
| 296 | $4,825 | $24,091 | $28,915 | $1,691,425 |
| 297 | $4,757 | $24,158 | $28,915 | $1,667,267 |
| 298 | $4,689 | $24,226 | $28,915 | $1,643,041 |
| 299 | $4,621 | $24,294 | $28,915 | $1,618,746 |
| 300 | $4,553 | $24,363 | $28,915 | $1,594,384 |
$346,985
$59,100
$287,885
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,484 | $24,431 | $28,915 | $1,569,952 |
| 302 | $4,415 | $24,500 | $28,915 | $1,545,452 |
| 303 | $4,347 | $24,569 | $28,915 | $1,520,883 |
| 304 | $4,277 | $24,638 | $28,915 | $1,496,246 |
| 305 | $4,208 | $24,707 | $28,915 | $1,471,538 |
| 306 | $4,139 | $24,777 | $28,915 | $1,446,762 |
| 307 | $4,069 | $24,846 | $28,915 | $1,421,915 |
| 308 | $3,999 | $24,916 | $28,915 | $1,396,999 |
| 309 | $3,929 | $24,986 | $28,915 | $1,372,012 |
| 310 | $3,859 | $25,057 | $28,915 | $1,346,956 |
| 311 | $3,788 | $25,127 | $28,915 | $1,321,829 |
| 312 | $3,718 | $25,198 | $28,915 | $1,296,631 |
$346,985
$49,233
$297,753
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,647 | $25,269 | $28,915 | $1,271,362 |
| 314 | $3,576 | $25,340 | $28,915 | $1,246,022 |
| 315 | $3,504 | $25,411 | $28,915 | $1,220,611 |
| 316 | $3,433 | $25,482 | $28,915 | $1,195,129 |
| 317 | $3,361 | $25,554 | $28,915 | $1,169,575 |
| 318 | $3,289 | $25,626 | $28,915 | $1,143,949 |
| 319 | $3,217 | $25,698 | $28,915 | $1,118,251 |
| 320 | $3,145 | $25,770 | $28,915 | $1,092,480 |
| 321 | $3,073 | $25,843 | $28,915 | $1,066,637 |
| 322 | $3,000 | $25,916 | $28,915 | $1,040,722 |
| 323 | $2,927 | $25,988 | $28,915 | $1,014,733 |
| 324 | $2,854 | $26,062 | $28,915 | $988,672 |
$346,985
$39,027
$307,959
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,781 | $26,135 | $28,915 | $962,537 |
| 326 | $2,707 | $26,208 | $28,915 | $936,329 |
| 327 | $2,633 | $26,282 | $28,915 | $910,047 |
| 328 | $2,560 | $26,356 | $28,915 | $883,691 |
| 329 | $2,485 | $26,430 | $28,915 | $857,261 |
| 330 | $2,411 | $26,504 | $28,915 | $830,756 |
| 331 | $2,337 | $26,579 | $28,915 | $804,177 |
| 332 | $2,262 | $26,654 | $28,915 | $777,524 |
| 333 | $2,187 | $26,729 | $28,915 | $750,795 |
| 334 | $2,112 | $26,804 | $28,915 | $723,991 |
| 335 | $2,036 | $26,879 | $28,915 | $697,112 |
| 336 | $1,961 | $26,955 | $28,915 | $670,157 |
$346,985
$28,471
$318,515
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,885 | $27,031 | $28,915 | $643,126 |
| 338 | $1,809 | $27,107 | $28,915 | $616,020 |
| 339 | $1,733 | $27,183 | $28,915 | $588,837 |
| 340 | $1,656 | $27,259 | $28,915 | $561,577 |
| 341 | $1,579 | $27,336 | $28,915 | $534,241 |
| 342 | $1,503 | $27,413 | $28,915 | $506,829 |
| 343 | $1,425 | $27,490 | $28,915 | $479,339 |
| 344 | $1,348 | $27,567 | $28,915 | $451,771 |
| 345 | $1,271 | $27,645 | $28,915 | $424,126 |
| 346 | $1,193 | $27,723 | $28,915 | $396,404 |
| 347 | $1,115 | $27,801 | $28,915 | $368,603 |
| 348 | $1,037 | $27,879 | $28,915 | $340,724 |
$346,985
$17,553
$329,433
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $958 | $27,957 | $28,915 | $312,767 |
| 350 | $880 | $28,036 | $28,915 | $284,732 |
| 351 | $801 | $28,115 | $28,915 | $256,617 |
| 352 | $722 | $28,194 | $28,915 | $228,423 |
| 353 | $642 | $28,273 | $28,915 | $200,150 |
| 354 | $563 | $28,353 | $28,915 | $171,798 |
| 355 | $483 | $28,432 | $28,915 | $143,365 |
| 356 | $403 | $28,512 | $28,915 | $114,853 |
| 357 | $323 | $28,592 | $28,915 | $86,261 |
| 358 | $243 | $28,673 | $28,915 | $57,588 |
| 359 | $162 | $28,753 | $28,915 | $28,834 |
| 360 | $81 | $28,834 | $28,915 | $0 |
$346,985
$6,261
$340,724
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。
