本計數機只適用於首個自用住宅物業。計算只作參考用途，計算詳情請參閱 「 最新按揭措施 」 。一切資料以金管局、按證公司及稅務局等機構之最新公布為準。
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。
免責聲明
筍盤推介
$710 萬
309 呎
@22,977
$710 萬
$700 萬
327 呎
@21,407
395 呎
@17,722
$700 萬
$810 萬
572 呎
@14,161
710 呎
@11,408
$810 萬
$768 萬
414 呎
@18,551
549 呎
@13,989
$768 萬
$838 萬
522 呎
@16,054
701 呎
@11,954
$838 萬
$858 萬
519 呎
@16,532
697 呎
@12,310
$858 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $42,984 | $33,030 | $27,067 | $23,100 |
| 1.500 | $44,582 | $34,656 | $28,723 | $24,787 |
| 2.000 | $46,217 | $36,333 | $30,441 | $26,546 |
| 2.500 | $47,889 | $38,058 | $32,220 | $28,378 |
| 3.000 | $49,598 | $39,831 | $34,058 | $30,280 |
| 3.500 | $51,343 | $41,653 | $35,955 | $32,250 |
| 4.000 | $53,124 | $43,522 | $37,909 | $34,288 |
| 4.500 | $54,942 | $45,437 | $39,920 | $36,390 |
| 5.000 | $56,795 | $47,398 | $41,985 | $38,555 |
| 5.500 | $58,683 | $49,404 | $44,104 | $40,779 |
| 6.000 | $60,606 | $51,454 | $46,274 | $43,060 |
每月供款$28,378
30年
$7,182,000
$3,033,930
$10,215,930
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $14,963 | $13,415 | $28,378 | $7,168,585 |
| 2 | $14,935 | $13,443 | $28,378 | $7,155,142 |
| 3 | $14,907 | $13,471 | $28,378 | $7,141,671 |
| 4 | $14,878 | $13,499 | $28,378 | $7,128,172 |
| 5 | $14,850 | $13,527 | $28,378 | $7,114,645 |
| 6 | $14,822 | $13,555 | $28,378 | $7,101,089 |
| 7 | $14,794 | $13,584 | $28,378 | $7,087,505 |
| 8 | $14,766 | $13,612 | $28,378 | $7,073,894 |
| 9 | $14,737 | $13,640 | $28,378 | $7,060,253 |
| 10 | $14,709 | $13,669 | $28,378 | $7,046,584 |
| 11 | $14,680 | $13,697 | $28,378 | $7,032,887 |
| 12 | $14,652 | $13,726 | $28,378 | $7,019,162 |
$340,531
$177,693
$162,838
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $14,623 | $13,754 | $28,378 | $7,005,407 |
| 14 | $14,595 | $13,783 | $28,378 | $6,991,624 |
| 15 | $14,566 | $13,812 | $28,378 | $6,977,813 |
| 16 | $14,537 | $13,840 | $28,378 | $6,963,972 |
| 17 | $14,508 | $13,869 | $28,378 | $6,950,103 |
| 18 | $14,479 | $13,898 | $28,378 | $6,936,205 |
| 19 | $14,450 | $13,927 | $28,378 | $6,922,277 |
| 20 | $14,421 | $13,956 | $28,378 | $6,908,321 |
| 21 | $14,392 | $13,985 | $28,378 | $6,894,336 |
| 22 | $14,363 | $14,014 | $28,378 | $6,880,322 |
| 23 | $14,334 | $14,044 | $28,378 | $6,866,278 |
| 24 | $14,305 | $14,073 | $28,378 | $6,852,205 |
$340,531
$173,575
$166,956
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $14,275 | $14,102 | $28,378 | $6,838,103 |
| 26 | $14,246 | $14,132 | $28,378 | $6,823,971 |
| 27 | $14,217 | $14,161 | $28,378 | $6,809,811 |
| 28 | $14,187 | $14,190 | $28,378 | $6,795,620 |
| 29 | $14,158 | $14,220 | $28,378 | $6,781,400 |
| 30 | $14,128 | $14,250 | $28,378 | $6,767,150 |
| 31 | $14,098 | $14,279 | $28,378 | $6,752,871 |
| 32 | $14,068 | $14,309 | $28,378 | $6,738,562 |
| 33 | $14,039 | $14,339 | $28,378 | $6,724,223 |
| 34 | $14,009 | $14,369 | $28,378 | $6,709,854 |
| 35 | $13,979 | $14,399 | $28,378 | $6,695,455 |
| 36 | $13,949 | $14,429 | $28,378 | $6,681,027 |
$340,531
$169,353
$171,178
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $13,919 | $14,459 | $28,378 | $6,666,568 |
| 38 | $13,889 | $14,489 | $28,378 | $6,652,079 |
| 39 | $13,858 | $14,519 | $28,378 | $6,637,560 |
| 40 | $13,828 | $14,549 | $28,378 | $6,623,011 |
| 41 | $13,798 | $14,580 | $28,378 | $6,608,431 |
| 42 | $13,768 | $14,610 | $28,378 | $6,593,821 |
| 43 | $13,737 | $14,640 | $28,378 | $6,579,181 |
| 44 | $13,707 | $14,671 | $28,378 | $6,564,510 |
| 45 | $13,676 | $14,702 | $28,378 | $6,549,808 |
| 46 | $13,645 | $14,732 | $28,378 | $6,535,076 |
| 47 | $13,615 | $14,763 | $28,378 | $6,520,313 |
| 48 | $13,584 | $14,794 | $28,378 | $6,505,519 |
$340,531
$165,024
$175,507
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $13,553 | $14,824 | $28,378 | $6,490,695 |
| 50 | $13,522 | $14,855 | $28,378 | $6,475,840 |
| 51 | $13,491 | $14,886 | $28,378 | $6,460,953 |
| 52 | $13,460 | $14,917 | $28,378 | $6,446,036 |
| 53 | $13,429 | $14,948 | $28,378 | $6,431,088 |
| 54 | $13,398 | $14,979 | $28,378 | $6,416,108 |
| 55 | $13,367 | $15,011 | $28,378 | $6,401,098 |
| 56 | $13,336 | $15,042 | $28,378 | $6,386,056 |
| 57 | $13,304 | $15,073 | $28,378 | $6,370,982 |
| 58 | $13,273 | $15,105 | $28,378 | $6,355,878 |
| 59 | $13,241 | $15,136 | $28,378 | $6,340,742 |
| 60 | $13,210 | $15,168 | $28,378 | $6,325,574 |
$340,531
$160,585
$179,946
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $13,178 | $15,199 | $28,378 | $6,310,375 |
| 62 | $13,147 | $15,231 | $28,378 | $6,295,144 |
| 63 | $13,115 | $15,263 | $28,378 | $6,279,881 |
| 64 | $13,083 | $15,294 | $28,378 | $6,264,586 |
| 65 | $13,051 | $15,326 | $28,378 | $6,249,260 |
| 66 | $13,019 | $15,358 | $28,378 | $6,233,902 |
| 67 | $12,987 | $15,390 | $28,378 | $6,218,511 |
| 68 | $12,955 | $15,422 | $28,378 | $6,203,089 |
| 69 | $12,923 | $15,454 | $28,378 | $6,187,635 |
| 70 | $12,891 | $15,487 | $28,378 | $6,172,148 |
| 71 | $12,859 | $15,519 | $28,378 | $6,156,629 |
| 72 | $12,826 | $15,551 | $28,378 | $6,141,078 |
$340,531
$156,035
$184,496
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $12,794 | $15,584 | $28,378 | $6,125,494 |
| 74 | $12,761 | $15,616 | $28,378 | $6,109,878 |
| 75 | $12,729 | $15,649 | $28,378 | $6,094,229 |
| 76 | $12,696 | $15,681 | $28,378 | $6,078,548 |
| 77 | $12,664 | $15,714 | $28,378 | $6,062,834 |
| 78 | $12,631 | $15,747 | $28,378 | $6,047,087 |
| 79 | $12,598 | $15,779 | $28,378 | $6,031,308 |
| 80 | $12,565 | $15,812 | $28,378 | $6,015,496 |
| 81 | $12,532 | $15,845 | $28,378 | $5,999,650 |
| 82 | $12,499 | $15,878 | $28,378 | $5,983,772 |
| 83 | $12,466 | $15,911 | $28,378 | $5,967,861 |
| 84 | $12,433 | $15,945 | $28,378 | $5,951,916 |
$340,531
$151,369
$189,162
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $12,400 | $15,978 | $28,378 | $5,935,938 |
| 86 | $12,367 | $16,011 | $28,378 | $5,919,927 |
| 87 | $12,333 | $16,044 | $28,378 | $5,903,883 |
| 88 | $12,300 | $16,078 | $28,378 | $5,887,805 |
| 89 | $12,266 | $16,111 | $28,378 | $5,871,694 |
| 90 | $12,233 | $16,145 | $28,378 | $5,855,549 |
| 91 | $12,199 | $16,179 | $28,378 | $5,839,370 |
| 92 | $12,165 | $16,212 | $28,378 | $5,823,158 |
| 93 | $12,132 | $16,246 | $28,378 | $5,806,912 |
| 94 | $12,098 | $16,280 | $28,378 | $5,790,632 |
| 95 | $12,064 | $16,314 | $28,378 | $5,774,318 |
| 96 | $12,030 | $16,348 | $28,378 | $5,757,971 |
$340,531
$146,586
$193,945
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $11,996 | $16,382 | $28,378 | $5,741,589 |
| 98 | $11,962 | $16,416 | $28,378 | $5,725,173 |
| 99 | $11,927 | $16,450 | $28,378 | $5,708,723 |
| 100 | $11,893 | $16,484 | $28,378 | $5,692,238 |
| 101 | $11,859 | $16,519 | $28,378 | $5,675,720 |
| 102 | $11,824 | $16,553 | $28,378 | $5,659,166 |
| 103 | $11,790 | $16,588 | $28,378 | $5,642,579 |
| 104 | $11,755 | $16,622 | $28,378 | $5,625,957 |
| 105 | $11,721 | $16,657 | $28,378 | $5,609,300 |
| 106 | $11,686 | $16,692 | $28,378 | $5,592,608 |
| 107 | $11,651 | $16,726 | $28,378 | $5,575,882 |
| 108 | $11,616 | $16,761 | $28,378 | $5,559,121 |
$340,531
$141,681
$198,850
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $11,582 | $16,796 | $28,378 | $5,542,325 |
| 110 | $11,547 | $16,831 | $28,378 | $5,525,494 |
| 111 | $11,511 | $16,866 | $28,378 | $5,508,627 |
| 112 | $11,476 | $16,901 | $28,378 | $5,491,726 |
| 113 | $11,441 | $16,936 | $28,378 | $5,474,790 |
| 114 | $11,406 | $16,972 | $28,378 | $5,457,818 |
| 115 | $11,370 | $17,007 | $28,378 | $5,440,811 |
| 116 | $11,335 | $17,043 | $28,378 | $5,423,768 |
| 117 | $11,300 | $17,078 | $28,378 | $5,406,690 |
| 118 | $11,264 | $17,114 | $28,378 | $5,389,576 |
| 119 | $11,228 | $17,149 | $28,378 | $5,372,427 |
| 120 | $11,193 | $17,185 | $28,378 | $5,355,242 |
$340,531
$136,652
$203,879
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $11,157 | $17,221 | $28,378 | $5,338,021 |
| 122 | $11,121 | $17,257 | $28,378 | $5,320,765 |
| 123 | $11,085 | $17,293 | $28,378 | $5,303,472 |
| 124 | $11,049 | $17,329 | $28,378 | $5,286,143 |
| 125 | $11,013 | $17,365 | $28,378 | $5,268,778 |
| 126 | $10,977 | $17,401 | $28,378 | $5,251,378 |
| 127 | $10,940 | $17,437 | $28,378 | $5,233,940 |
| 128 | $10,904 | $17,474 | $28,378 | $5,216,467 |
| 129 | $10,868 | $17,510 | $28,378 | $5,198,957 |
| 130 | $10,831 | $17,546 | $28,378 | $5,181,410 |
| 131 | $10,795 | $17,583 | $28,378 | $5,163,827 |
| 132 | $10,758 | $17,620 | $28,378 | $5,146,208 |
$340,531
$131,497
$209,034
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $10,721 | $17,656 | $28,378 | $5,128,551 |
| 134 | $10,684 | $17,693 | $28,378 | $5,110,858 |
| 135 | $10,648 | $17,730 | $28,378 | $5,093,128 |
| 136 | $10,611 | $17,767 | $28,378 | $5,075,362 |
| 137 | $10,574 | $17,804 | $28,378 | $5,057,558 |
| 138 | $10,537 | $17,841 | $28,378 | $5,039,717 |
| 139 | $10,499 | $17,878 | $28,378 | $5,021,838 |
| 140 | $10,462 | $17,915 | $28,378 | $5,003,923 |
| 141 | $10,425 | $17,953 | $28,378 | $4,985,970 |
| 142 | $10,387 | $17,990 | $28,378 | $4,967,980 |
| 143 | $10,350 | $18,028 | $28,378 | $4,949,952 |
| 144 | $10,312 | $18,065 | $28,378 | $4,931,887 |
$340,531
$126,211
$214,320
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $10,275 | $18,103 | $28,378 | $4,913,784 |
| 146 | $10,237 | $18,141 | $28,378 | $4,895,644 |
| 147 | $10,199 | $18,178 | $28,378 | $4,877,466 |
| 148 | $10,161 | $18,216 | $28,378 | $4,859,249 |
| 149 | $10,123 | $18,254 | $28,378 | $4,840,995 |
| 150 | $10,085 | $18,292 | $28,378 | $4,822,703 |
| 151 | $10,047 | $18,330 | $28,378 | $4,804,373 |
| 152 | $10,009 | $18,368 | $28,378 | $4,786,004 |
| 153 | $9,971 | $18,407 | $28,378 | $4,767,598 |
| 154 | $9,932 | $18,445 | $28,378 | $4,749,153 |
| 155 | $9,894 | $18,484 | $28,378 | $4,730,669 |
| 156 | $9,856 | $18,522 | $28,378 | $4,712,147 |
$340,531
$120,791
$219,740
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,817 | $18,561 | $28,378 | $4,693,586 |
| 158 | $9,778 | $18,599 | $28,378 | $4,674,987 |
| 159 | $9,740 | $18,638 | $28,378 | $4,656,349 |
| 160 | $9,701 | $18,677 | $28,378 | $4,637,672 |
| 161 | $9,662 | $18,716 | $28,378 | $4,618,956 |
| 162 | $9,623 | $18,755 | $28,378 | $4,600,202 |
| 163 | $9,584 | $18,794 | $28,378 | $4,581,408 |
| 164 | $9,545 | $18,833 | $28,378 | $4,562,575 |
| 165 | $9,505 | $18,872 | $28,378 | $4,543,703 |
| 166 | $9,466 | $18,912 | $28,378 | $4,524,791 |
| 167 | $9,427 | $18,951 | $28,378 | $4,505,840 |
| 168 | $9,387 | $18,990 | $28,378 | $4,486,850 |
$340,531
$115,234
$225,297
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $9,348 | $19,030 | $28,378 | $4,467,820 |
| 170 | $9,308 | $19,070 | $28,378 | $4,448,750 |
| 171 | $9,268 | $19,109 | $28,378 | $4,429,641 |
| 172 | $9,228 | $19,149 | $28,378 | $4,410,492 |
| 173 | $9,189 | $19,189 | $28,378 | $4,391,303 |
| 174 | $9,149 | $19,229 | $28,378 | $4,372,074 |
| 175 | $9,108 | $19,269 | $28,378 | $4,352,804 |
| 176 | $9,068 | $19,309 | $28,378 | $4,333,495 |
| 177 | $9,028 | $19,349 | $28,378 | $4,314,146 |
| 178 | $8,988 | $19,390 | $28,378 | $4,294,756 |
| 179 | $8,947 | $19,430 | $28,378 | $4,275,326 |
| 180 | $8,907 | $19,471 | $28,378 | $4,255,855 |
$340,531
$109,536
$230,995
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $8,866 | $19,511 | $28,378 | $4,236,344 |
| 182 | $8,826 | $19,552 | $28,378 | $4,216,792 |
| 183 | $8,785 | $19,593 | $28,378 | $4,197,199 |
| 184 | $8,744 | $19,633 | $28,378 | $4,177,566 |
| 185 | $8,703 | $19,674 | $28,378 | $4,157,892 |
| 186 | $8,662 | $19,715 | $28,378 | $4,138,176 |
| 187 | $8,621 | $19,756 | $28,378 | $4,118,420 |
| 188 | $8,580 | $19,798 | $28,378 | $4,098,623 |
| 189 | $8,539 | $19,839 | $28,378 | $4,078,784 |
| 190 | $8,497 | $19,880 | $28,378 | $4,058,904 |
| 191 | $8,456 | $19,922 | $28,378 | $4,038,982 |
| 192 | $8,415 | $19,963 | $28,378 | $4,019,019 |
$340,531
$103,695
$236,836
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,373 | $20,005 | $28,378 | $3,999,014 |
| 194 | $8,331 | $20,046 | $28,378 | $3,978,968 |
| 195 | $8,290 | $20,088 | $28,378 | $3,958,880 |
| 196 | $8,248 | $20,130 | $28,378 | $3,938,750 |
| 197 | $8,206 | $20,172 | $28,378 | $3,918,578 |
| 198 | $8,164 | $20,214 | $28,378 | $3,898,364 |
| 199 | $8,122 | $20,256 | $28,378 | $3,878,108 |
| 200 | $8,079 | $20,298 | $28,378 | $3,857,810 |
| 201 | $8,037 | $20,340 | $28,378 | $3,837,470 |
| 202 | $7,995 | $20,383 | $28,378 | $3,817,087 |
| 203 | $7,952 | $20,425 | $28,378 | $3,796,662 |
| 204 | $7,910 | $20,468 | $28,378 | $3,776,194 |
$340,531
$97,706
$242,825
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,867 | $20,511 | $28,378 | $3,755,683 |
| 206 | $7,824 | $20,553 | $28,378 | $3,735,130 |
| 207 | $7,782 | $20,596 | $28,378 | $3,714,534 |
| 208 | $7,739 | $20,639 | $28,378 | $3,693,895 |
| 209 | $7,696 | $20,682 | $28,378 | $3,673,213 |
| 210 | $7,653 | $20,725 | $28,378 | $3,652,488 |
| 211 | $7,609 | $20,768 | $28,378 | $3,631,720 |
| 212 | $7,566 | $20,812 | $28,378 | $3,610,908 |
| 213 | $7,523 | $20,855 | $28,378 | $3,590,053 |
| 214 | $7,479 | $20,898 | $28,378 | $3,569,155 |
| 215 | $7,436 | $20,942 | $28,378 | $3,548,213 |
| 216 | $7,392 | $20,985 | $28,378 | $3,527,228 |
$340,531
$91,565
$248,966
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,348 | $21,029 | $28,378 | $3,506,198 |
| 218 | $7,305 | $21,073 | $28,378 | $3,485,125 |
| 219 | $7,261 | $21,117 | $28,378 | $3,464,009 |
| 220 | $7,217 | $21,161 | $28,378 | $3,442,848 |
| 221 | $7,173 | $21,205 | $28,378 | $3,421,643 |
| 222 | $7,128 | $21,249 | $28,378 | $3,400,394 |
| 223 | $7,084 | $21,293 | $28,378 | $3,379,100 |
| 224 | $7,040 | $21,338 | $28,378 | $3,357,762 |
| 225 | $6,995 | $21,382 | $28,378 | $3,336,380 |
| 226 | $6,951 | $21,427 | $28,378 | $3,314,953 |
| 227 | $6,906 | $21,471 | $28,378 | $3,293,482 |
| 228 | $6,861 | $21,516 | $28,378 | $3,271,966 |
$340,531
$85,269
$255,262
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,817 | $21,561 | $28,378 | $3,250,405 |
| 230 | $6,772 | $21,606 | $28,378 | $3,228,799 |
| 231 | $6,727 | $21,651 | $28,378 | $3,207,148 |
| 232 | $6,682 | $21,696 | $28,378 | $3,185,452 |
| 233 | $6,636 | $21,741 | $28,378 | $3,163,711 |
| 234 | $6,591 | $21,787 | $28,378 | $3,141,924 |
| 235 | $6,546 | $21,832 | $28,378 | $3,120,092 |
| 236 | $6,500 | $21,877 | $28,378 | $3,098,215 |
| 237 | $6,455 | $21,923 | $28,378 | $3,076,292 |
| 238 | $6,409 | $21,969 | $28,378 | $3,054,323 |
| 239 | $6,363 | $22,014 | $28,378 | $3,032,309 |
| 240 | $6,317 | $22,060 | $28,378 | $3,010,248 |
$340,531
$78,814
$261,717
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,271 | $22,106 | $28,378 | $2,988,142 |
| 242 | $6,225 | $22,152 | $28,378 | $2,965,990 |
| 243 | $6,179 | $22,198 | $28,378 | $2,943,792 |
| 244 | $6,133 | $22,245 | $28,378 | $2,921,547 |
| 245 | $6,087 | $22,291 | $28,378 | $2,899,256 |
| 246 | $6,040 | $22,337 | $28,378 | $2,876,918 |
| 247 | $5,994 | $22,384 | $28,378 | $2,854,534 |
| 248 | $5,947 | $22,431 | $28,378 | $2,832,104 |
| 249 | $5,900 | $22,477 | $28,378 | $2,809,626 |
| 250 | $5,853 | $22,524 | $28,378 | $2,787,102 |
| 251 | $5,806 | $22,571 | $28,378 | $2,764,531 |
| 252 | $5,759 | $22,618 | $28,378 | $2,741,913 |
$340,531
$72,195
$268,336
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,712 | $22,665 | $28,378 | $2,719,248 |
| 254 | $5,665 | $22,712 | $28,378 | $2,696,535 |
| 255 | $5,618 | $22,760 | $28,378 | $2,673,775 |
| 256 | $5,570 | $22,807 | $28,378 | $2,650,968 |
| 257 | $5,523 | $22,855 | $28,378 | $2,628,113 |
| 258 | $5,475 | $22,902 | $28,378 | $2,605,211 |
| 259 | $5,428 | $22,950 | $28,378 | $2,582,261 |
| 260 | $5,380 | $22,998 | $28,378 | $2,559,263 |
| 261 | $5,332 | $23,046 | $28,378 | $2,536,217 |
| 262 | $5,284 | $23,094 | $28,378 | $2,513,124 |
| 263 | $5,236 | $23,142 | $28,378 | $2,489,982 |
| 264 | $5,187 | $23,190 | $28,378 | $2,466,792 |
$340,531
$65,410
$275,121
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,139 | $23,238 | $28,378 | $2,443,553 |
| 266 | $5,091 | $23,287 | $28,378 | $2,420,266 |
| 267 | $5,042 | $23,335 | $28,378 | $2,396,931 |
| 268 | $4,994 | $23,384 | $28,378 | $2,373,547 |
| 269 | $4,945 | $23,433 | $28,378 | $2,350,114 |
| 270 | $4,896 | $23,482 | $28,378 | $2,326,633 |
| 271 | $4,847 | $23,530 | $28,378 | $2,303,102 |
| 272 | $4,798 | $23,579 | $28,378 | $2,279,523 |
| 273 | $4,749 | $23,629 | $28,378 | $2,255,894 |
| 274 | $4,700 | $23,678 | $28,378 | $2,232,216 |
| 275 | $4,650 | $23,727 | $28,378 | $2,208,489 |
| 276 | $4,601 | $23,777 | $28,378 | $2,184,713 |
$340,531
$58,452
$282,079
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,551 | $23,826 | $28,378 | $2,160,887 |
| 278 | $4,502 | $23,876 | $28,378 | $2,137,011 |
| 279 | $4,452 | $23,925 | $28,378 | $2,113,085 |
| 280 | $4,402 | $23,975 | $28,378 | $2,089,110 |
| 281 | $4,352 | $24,025 | $28,378 | $2,065,085 |
| 282 | $4,302 | $24,075 | $28,378 | $2,041,009 |
| 283 | $4,252 | $24,125 | $28,378 | $2,016,884 |
| 284 | $4,202 | $24,176 | $28,378 | $1,992,708 |
| 285 | $4,151 | $24,226 | $28,378 | $1,968,482 |
| 286 | $4,101 | $24,277 | $28,378 | $1,944,206 |
| 287 | $4,050 | $24,327 | $28,378 | $1,919,878 |
| 288 | $4,000 | $24,378 | $28,378 | $1,895,501 |
$340,531
$51,319
$289,212
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,949 | $24,429 | $28,378 | $1,871,072 |
| 290 | $3,898 | $24,480 | $28,378 | $1,846,592 |
| 291 | $3,847 | $24,531 | $28,378 | $1,822,062 |
| 292 | $3,796 | $24,582 | $28,378 | $1,797,480 |
| 293 | $3,745 | $24,633 | $28,378 | $1,772,847 |
| 294 | $3,693 | $24,684 | $28,378 | $1,748,163 |
| 295 | $3,642 | $24,736 | $28,378 | $1,723,428 |
| 296 | $3,590 | $24,787 | $28,378 | $1,698,641 |
| 297 | $3,539 | $24,839 | $28,378 | $1,673,802 |
| 298 | $3,487 | $24,890 | $28,378 | $1,648,911 |
| 299 | $3,435 | $24,942 | $28,378 | $1,623,969 |
| 300 | $3,383 | $24,994 | $28,378 | $1,598,975 |
$340,531
$44,005
$296,526
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,331 | $25,046 | $28,378 | $1,573,928 |
| 302 | $3,279 | $25,099 | $28,378 | $1,548,830 |
| 303 | $3,227 | $25,151 | $28,378 | $1,523,679 |
| 304 | $3,174 | $25,203 | $28,378 | $1,498,476 |
| 305 | $3,122 | $25,256 | $28,378 | $1,473,220 |
| 306 | $3,069 | $25,308 | $28,378 | $1,447,912 |
| 307 | $3,016 | $25,361 | $28,378 | $1,422,550 |
| 308 | $2,964 | $25,414 | $28,378 | $1,397,137 |
| 309 | $2,911 | $25,467 | $28,378 | $1,371,670 |
| 310 | $2,858 | $25,520 | $28,378 | $1,346,150 |
| 311 | $2,804 | $25,573 | $28,378 | $1,320,577 |
| 312 | $2,751 | $25,626 | $28,378 | $1,294,950 |
$340,531
$36,506
$304,025
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,698 | $25,680 | $28,378 | $1,269,270 |
| 314 | $2,644 | $25,733 | $28,378 | $1,243,537 |
| 315 | $2,591 | $25,787 | $28,378 | $1,217,750 |
| 316 | $2,537 | $25,841 | $28,378 | $1,191,910 |
| 317 | $2,483 | $25,894 | $28,378 | $1,166,015 |
| 318 | $2,429 | $25,948 | $28,378 | $1,140,067 |
| 319 | $2,375 | $26,002 | $28,378 | $1,114,064 |
| 320 | $2,321 | $26,057 | $28,378 | $1,088,008 |
| 321 | $2,267 | $26,111 | $28,378 | $1,061,897 |
| 322 | $2,212 | $26,165 | $28,378 | $1,035,732 |
| 323 | $2,158 | $26,220 | $28,378 | $1,009,512 |
| 324 | $2,103 | $26,274 | $28,378 | $983,237 |
$340,531
$28,818
$311,713
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,048 | $26,329 | $28,378 | $956,908 |
| 326 | $1,994 | $26,384 | $28,378 | $930,524 |
| 327 | $1,939 | $26,439 | $28,378 | $904,085 |
| 328 | $1,884 | $26,494 | $28,378 | $877,591 |
| 329 | $1,828 | $26,549 | $28,378 | $851,042 |
| 330 | $1,773 | $26,605 | $28,378 | $824,437 |
| 331 | $1,718 | $26,660 | $28,378 | $797,777 |
| 332 | $1,662 | $26,716 | $28,378 | $771,062 |
| 333 | $1,606 | $26,771 | $28,378 | $744,291 |
| 334 | $1,551 | $26,827 | $28,378 | $717,464 |
| 335 | $1,495 | $26,883 | $28,378 | $690,581 |
| 336 | $1,439 | $26,939 | $28,378 | $663,642 |
$340,531
$20,935
$319,596
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,383 | $26,995 | $28,378 | $636,647 |
| 338 | $1,326 | $27,051 | $28,378 | $609,596 |
| 339 | $1,270 | $27,108 | $28,378 | $582,488 |
| 340 | $1,214 | $27,164 | $28,378 | $555,324 |
| 341 | $1,157 | $27,221 | $28,378 | $528,103 |
| 342 | $1,100 | $27,277 | $28,378 | $500,826 |
| 343 | $1,043 | $27,334 | $28,378 | $473,492 |
| 344 | $986 | $27,391 | $28,378 | $446,101 |
| 345 | $929 | $27,448 | $28,378 | $418,652 |
| 346 | $872 | $27,505 | $28,378 | $391,147 |
| 347 | $815 | $27,563 | $28,378 | $363,584 |
| 348 | $757 | $27,620 | $28,378 | $335,964 |
$340,531
$12,853
$327,678
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $700 | $27,678 | $28,378 | $308,286 |
| 350 | $642 | $27,735 | $28,378 | $280,551 |
| 351 | $584 | $27,793 | $28,378 | $252,758 |
| 352 | $527 | $27,851 | $28,378 | $224,907 |
| 353 | $469 | $27,909 | $28,378 | $196,998 |
| 354 | $410 | $27,967 | $28,378 | $169,031 |
| 355 | $352 | $28,025 | $28,378 | $141,005 |
| 356 | $294 | $28,084 | $28,378 | $112,922 |
| 357 | $235 | $28,142 | $28,378 | $84,779 |
| 358 | $177 | $28,201 | $28,378 | $56,578 |
| 359 | $118 | $28,260 | $28,378 | $28,319 |
| 360 | $59 | $28,319 | $28,378 | $0 |
$340,531
$4,567
$335,964
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。