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
$850 萬
$760 萬
$820 萬
$880 萬
665 呎
@11,128
1,094 呎
@6,764
$740 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $37,027 | $28,452 | $23,316 | $19,899 |
| 1.500 | $38,404 | $29,854 | $24,743 | $21,352 |
| 2.000 | $39,812 | $31,298 | $26,223 | $22,867 |
| 2.500 | $41,252 | $32,784 | $27,755 | $24,445 |
| 3.000 | $42,724 | $34,311 | $29,338 | $26,083 |
| 3.375 | $43,849 | $35,484 | $30,559 | $27,351 |
| 3.500 | $44,228 | $35,880 | $30,972 | $27,781 |
| 4.000 | $45,762 | $37,490 | $32,656 | $29,536 |
| 4.500 | $47,328 | $39,140 | $34,388 | $31,347 |
| 5.000 | $48,924 | $40,830 | $36,167 | $33,212 |
| 5.500 | $50,551 | $42,558 | $37,992 | $35,127 |
| 6.000 | $52,207 | $44,323 | $39,861 | $37,092 |
每月供款$27,352
30年
$6,186,708
$3,659,725
$9,846,433
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,400 | $9,951 | $27,351 | $6,176,757 |
| 2 | $17,372 | $9,979 | $27,351 | $6,166,778 |
| 3 | $17,344 | $10,007 | $27,351 | $6,156,771 |
| 4 | $17,316 | $10,035 | $27,351 | $6,146,735 |
| 5 | $17,288 | $10,064 | $27,351 | $6,136,672 |
| 6 | $17,259 | $10,092 | $27,351 | $6,126,580 |
| 7 | $17,231 | $10,120 | $27,351 | $6,116,460 |
| 8 | $17,203 | $10,149 | $27,351 | $6,106,311 |
| 9 | $17,174 | $10,177 | $27,351 | $6,096,134 |
| 10 | $17,145 | $10,206 | $27,351 | $6,085,928 |
| 11 | $17,117 | $10,235 | $27,351 | $6,075,694 |
| 12 | $17,088 | $10,263 | $27,351 | $6,065,430 |
$328,214
$206,937
$121,278
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,059 | $10,292 | $27,351 | $6,055,138 |
| 14 | $17,030 | $10,321 | $27,351 | $6,044,817 |
| 15 | $17,001 | $10,350 | $27,351 | $6,034,467 |
| 16 | $16,972 | $10,379 | $27,351 | $6,024,088 |
| 17 | $16,943 | $10,408 | $27,351 | $6,013,679 |
| 18 | $16,913 | $10,438 | $27,351 | $6,003,241 |
| 19 | $16,884 | $10,467 | $27,351 | $5,992,774 |
| 20 | $16,855 | $10,497 | $27,351 | $5,982,278 |
| 21 | $16,825 | $10,526 | $27,351 | $5,971,752 |
| 22 | $16,796 | $10,556 | $27,351 | $5,961,196 |
| 23 | $16,766 | $10,585 | $27,351 | $5,950,611 |
| 24 | $16,736 | $10,615 | $27,351 | $5,939,996 |
$328,214
$202,780
$125,435
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,706 | $10,645 | $27,351 | $5,929,351 |
| 26 | $16,676 | $10,675 | $27,351 | $5,918,676 |
| 27 | $16,646 | $10,705 | $27,351 | $5,907,971 |
| 28 | $16,616 | $10,735 | $27,351 | $5,897,236 |
| 29 | $16,586 | $10,765 | $27,351 | $5,886,471 |
| 30 | $16,556 | $10,796 | $27,351 | $5,875,675 |
| 31 | $16,525 | $10,826 | $27,351 | $5,864,849 |
| 32 | $16,495 | $10,856 | $27,351 | $5,853,993 |
| 33 | $16,464 | $10,887 | $27,351 | $5,843,106 |
| 34 | $16,434 | $10,917 | $27,351 | $5,832,189 |
| 35 | $16,403 | $10,948 | $27,351 | $5,821,241 |
| 36 | $16,372 | $10,979 | $27,351 | $5,810,262 |
$328,214
$198,480
$129,734
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,341 | $11,010 | $27,351 | $5,799,252 |
| 38 | $16,310 | $11,041 | $27,351 | $5,788,211 |
| 39 | $16,279 | $11,072 | $27,351 | $5,777,139 |
| 40 | $16,248 | $11,103 | $27,351 | $5,766,036 |
| 41 | $16,217 | $11,134 | $27,351 | $5,754,902 |
| 42 | $16,186 | $11,166 | $27,351 | $5,743,736 |
| 43 | $16,154 | $11,197 | $27,351 | $5,732,539 |
| 44 | $16,123 | $11,228 | $27,351 | $5,721,311 |
| 45 | $16,091 | $11,260 | $27,351 | $5,710,051 |
| 46 | $16,060 | $11,292 | $27,351 | $5,698,759 |
| 47 | $16,028 | $11,323 | $27,351 | $5,687,436 |
| 48 | $15,996 | $11,355 | $27,351 | $5,676,080 |
$328,214
$194,033
$134,181
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,964 | $11,387 | $27,351 | $5,664,693 |
| 50 | $15,932 | $11,419 | $27,351 | $5,653,274 |
| 51 | $15,900 | $11,451 | $27,351 | $5,641,823 |
| 52 | $15,868 | $11,484 | $27,351 | $5,630,339 |
| 53 | $15,835 | $11,516 | $27,351 | $5,618,823 |
| 54 | $15,803 | $11,548 | $27,351 | $5,607,275 |
| 55 | $15,770 | $11,581 | $27,351 | $5,595,694 |
| 56 | $15,738 | $11,613 | $27,351 | $5,584,081 |
| 57 | $15,705 | $11,646 | $27,351 | $5,572,435 |
| 58 | $15,672 | $11,679 | $27,351 | $5,560,756 |
| 59 | $15,640 | $11,712 | $27,351 | $5,549,045 |
| 60 | $15,607 | $11,745 | $27,351 | $5,537,300 |
$328,214
$189,434
$138,780
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,574 | $11,778 | $27,351 | $5,525,523 |
| 62 | $15,541 | $11,811 | $27,351 | $5,513,712 |
| 63 | $15,507 | $11,844 | $27,351 | $5,501,868 |
| 64 | $15,474 | $11,877 | $27,351 | $5,489,991 |
| 65 | $15,441 | $11,911 | $27,351 | $5,478,080 |
| 66 | $15,407 | $11,944 | $27,351 | $5,466,136 |
| 67 | $15,374 | $11,978 | $27,351 | $5,454,158 |
| 68 | $15,340 | $12,011 | $27,351 | $5,442,147 |
| 69 | $15,306 | $12,045 | $27,351 | $5,430,102 |
| 70 | $15,272 | $12,079 | $27,351 | $5,418,023 |
| 71 | $15,238 | $12,113 | $27,351 | $5,405,910 |
| 72 | $15,204 | $12,147 | $27,351 | $5,393,763 |
$328,214
$184,677
$143,537
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,170 | $12,181 | $27,351 | $5,381,581 |
| 74 | $15,136 | $12,216 | $27,351 | $5,369,366 |
| 75 | $15,101 | $12,250 | $27,351 | $5,357,116 |
| 76 | $15,067 | $12,284 | $27,351 | $5,344,832 |
| 77 | $15,032 | $12,319 | $27,351 | $5,332,513 |
| 78 | $14,998 | $12,354 | $27,351 | $5,320,159 |
| 79 | $14,963 | $12,388 | $27,351 | $5,307,771 |
| 80 | $14,928 | $12,423 | $27,351 | $5,295,348 |
| 81 | $14,893 | $12,458 | $27,351 | $5,282,890 |
| 82 | $14,858 | $12,493 | $27,351 | $5,270,397 |
| 83 | $14,823 | $12,528 | $27,351 | $5,257,869 |
| 84 | $14,788 | $12,563 | $27,351 | $5,245,305 |
$328,214
$179,757
$148,457
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,752 | $12,599 | $27,351 | $5,232,707 |
| 86 | $14,717 | $12,634 | $27,351 | $5,220,072 |
| 87 | $14,681 | $12,670 | $27,351 | $5,207,403 |
| 88 | $14,646 | $12,705 | $27,351 | $5,194,697 |
| 89 | $14,610 | $12,741 | $27,351 | $5,181,956 |
| 90 | $14,574 | $12,777 | $27,351 | $5,169,179 |
| 91 | $14,538 | $12,813 | $27,351 | $5,156,366 |
| 92 | $14,502 | $12,849 | $27,351 | $5,143,517 |
| 93 | $14,466 | $12,885 | $27,351 | $5,130,632 |
| 94 | $14,430 | $12,921 | $27,351 | $5,117,711 |
| 95 | $14,394 | $12,958 | $27,351 | $5,104,753 |
| 96 | $14,357 | $12,994 | $27,351 | $5,091,759 |
$328,214
$174,668
$153,546
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,321 | $13,031 | $27,351 | $5,078,729 |
| 98 | $14,284 | $13,067 | $27,351 | $5,065,661 |
| 99 | $14,247 | $13,104 | $27,351 | $5,052,557 |
| 100 | $14,210 | $13,141 | $27,351 | $5,039,416 |
| 101 | $14,173 | $13,178 | $27,351 | $5,026,239 |
| 102 | $14,136 | $13,215 | $27,351 | $5,013,024 |
| 103 | $14,099 | $13,252 | $27,351 | $4,999,772 |
| 104 | $14,062 | $13,289 | $27,351 | $4,986,482 |
| 105 | $14,024 | $13,327 | $27,351 | $4,973,156 |
| 106 | $13,987 | $13,364 | $27,351 | $4,959,791 |
| 107 | $13,949 | $13,402 | $27,351 | $4,946,390 |
| 108 | $13,912 | $13,439 | $27,351 | $4,932,950 |
$328,214
$169,405
$158,809
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,874 | $13,477 | $27,351 | $4,919,473 |
| 110 | $13,836 | $13,515 | $27,351 | $4,905,958 |
| 111 | $13,798 | $13,553 | $27,351 | $4,892,404 |
| 112 | $13,760 | $13,591 | $27,351 | $4,878,813 |
| 113 | $13,722 | $13,630 | $27,351 | $4,865,184 |
| 114 | $13,683 | $13,668 | $27,351 | $4,851,516 |
| 115 | $13,645 | $13,706 | $27,351 | $4,837,809 |
| 116 | $13,606 | $13,745 | $27,351 | $4,824,064 |
| 117 | $13,568 | $13,784 | $27,351 | $4,810,281 |
| 118 | $13,529 | $13,822 | $27,351 | $4,796,459 |
| 119 | $13,490 | $13,861 | $27,351 | $4,782,598 |
| 120 | $13,451 | $13,900 | $27,351 | $4,768,697 |
$328,214
$163,962
$164,253
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,412 | $13,939 | $27,351 | $4,754,758 |
| 122 | $13,373 | $13,978 | $27,351 | $4,740,780 |
| 123 | $13,333 | $14,018 | $27,351 | $4,726,762 |
| 124 | $13,294 | $14,057 | $27,351 | $4,712,705 |
| 125 | $13,254 | $14,097 | $27,351 | $4,698,608 |
| 126 | $13,215 | $14,136 | $27,351 | $4,684,472 |
| 127 | $13,175 | $14,176 | $27,351 | $4,670,296 |
| 128 | $13,135 | $14,216 | $27,351 | $4,656,080 |
| 129 | $13,095 | $14,256 | $27,351 | $4,641,824 |
| 130 | $13,055 | $14,296 | $27,351 | $4,627,527 |
| 131 | $13,015 | $14,336 | $27,351 | $4,613,191 |
| 132 | $12,975 | $14,377 | $27,351 | $4,598,815 |
$328,214
$158,332
$169,883
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,934 | $14,417 | $27,351 | $4,584,398 |
| 134 | $12,894 | $14,458 | $27,351 | $4,569,940 |
| 135 | $12,853 | $14,498 | $27,351 | $4,555,442 |
| 136 | $12,812 | $14,539 | $27,351 | $4,540,903 |
| 137 | $12,771 | $14,580 | $27,351 | $4,526,323 |
| 138 | $12,730 | $14,621 | $27,351 | $4,511,702 |
| 139 | $12,689 | $14,662 | $27,351 | $4,497,040 |
| 140 | $12,648 | $14,703 | $27,351 | $4,482,337 |
| 141 | $12,607 | $14,745 | $27,351 | $4,467,592 |
| 142 | $12,565 | $14,786 | $27,351 | $4,452,806 |
| 143 | $12,524 | $14,828 | $27,351 | $4,437,978 |
| 144 | $12,482 | $14,869 | $27,351 | $4,423,109 |
$328,214
$152,509
$175,706
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,440 | $14,911 | $27,351 | $4,408,198 |
| 146 | $12,398 | $14,953 | $27,351 | $4,393,244 |
| 147 | $12,356 | $14,995 | $27,351 | $4,378,249 |
| 148 | $12,314 | $15,037 | $27,351 | $4,363,212 |
| 149 | $12,272 | $15,080 | $27,351 | $4,348,132 |
| 150 | $12,229 | $15,122 | $27,351 | $4,333,010 |
| 151 | $12,187 | $15,165 | $27,351 | $4,317,845 |
| 152 | $12,144 | $15,207 | $27,351 | $4,302,638 |
| 153 | $12,101 | $15,250 | $27,351 | $4,287,388 |
| 154 | $12,058 | $15,293 | $27,351 | $4,272,095 |
| 155 | $12,015 | $15,336 | $27,351 | $4,256,759 |
| 156 | $11,972 | $15,379 | $27,351 | $4,241,380 |
$328,214
$146,486
$181,729
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,929 | $15,422 | $27,351 | $4,225,958 |
| 158 | $11,886 | $15,466 | $27,351 | $4,210,492 |
| 159 | $11,842 | $15,509 | $27,351 | $4,194,983 |
| 160 | $11,798 | $15,553 | $27,351 | $4,179,430 |
| 161 | $11,755 | $15,597 | $27,351 | $4,163,834 |
| 162 | $11,711 | $15,640 | $27,351 | $4,148,193 |
| 163 | $11,667 | $15,684 | $27,351 | $4,132,509 |
| 164 | $11,623 | $15,729 | $27,351 | $4,116,780 |
| 165 | $11,578 | $15,773 | $27,351 | $4,101,008 |
| 166 | $11,534 | $15,817 | $27,351 | $4,085,190 |
| 167 | $11,490 | $15,862 | $27,351 | $4,069,329 |
| 168 | $11,445 | $15,906 | $27,351 | $4,053,423 |
$328,214
$140,257
$187,958
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,400 | $15,951 | $27,351 | $4,037,472 |
| 170 | $11,355 | $15,996 | $27,351 | $4,021,476 |
| 171 | $11,310 | $16,041 | $27,351 | $4,005,435 |
| 172 | $11,265 | $16,086 | $27,351 | $3,989,349 |
| 173 | $11,220 | $16,131 | $27,351 | $3,973,218 |
| 174 | $11,175 | $16,177 | $27,351 | $3,957,041 |
| 175 | $11,129 | $16,222 | $27,351 | $3,940,819 |
| 176 | $11,084 | $16,268 | $27,351 | $3,924,552 |
| 177 | $11,038 | $16,313 | $27,351 | $3,908,238 |
| 178 | $10,992 | $16,359 | $27,351 | $3,891,879 |
| 179 | $10,946 | $16,405 | $27,351 | $3,875,474 |
| 180 | $10,900 | $16,451 | $27,351 | $3,859,022 |
$328,214
$133,814
$194,400
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,854 | $16,498 | $27,351 | $3,842,525 |
| 182 | $10,807 | $16,544 | $27,351 | $3,825,981 |
| 183 | $10,761 | $16,591 | $27,351 | $3,809,390 |
| 184 | $10,714 | $16,637 | $27,351 | $3,792,753 |
| 185 | $10,667 | $16,684 | $27,351 | $3,776,069 |
| 186 | $10,620 | $16,731 | $27,351 | $3,759,338 |
| 187 | $10,573 | $16,778 | $27,351 | $3,742,560 |
| 188 | $10,526 | $16,825 | $27,351 | $3,725,734 |
| 189 | $10,479 | $16,873 | $27,351 | $3,708,862 |
| 190 | $10,431 | $16,920 | $27,351 | $3,691,942 |
| 191 | $10,384 | $16,968 | $27,351 | $3,674,974 |
| 192 | $10,336 | $17,015 | $27,351 | $3,657,959 |
$328,214
$127,151
$201,064
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,288 | $17,063 | $27,351 | $3,640,896 |
| 194 | $10,240 | $17,111 | $27,351 | $3,623,784 |
| 195 | $10,192 | $17,159 | $27,351 | $3,606,625 |
| 196 | $10,144 | $17,208 | $27,351 | $3,589,417 |
| 197 | $10,095 | $17,256 | $27,351 | $3,572,161 |
| 198 | $10,047 | $17,304 | $27,351 | $3,554,857 |
| 199 | $9,998 | $17,353 | $27,351 | $3,537,504 |
| 200 | $9,949 | $17,402 | $27,351 | $3,520,102 |
| 201 | $9,900 | $17,451 | $27,351 | $3,502,651 |
| 202 | $9,851 | $17,500 | $27,351 | $3,485,151 |
| 203 | $9,802 | $17,549 | $27,351 | $3,467,602 |
| 204 | $9,753 | $17,599 | $27,351 | $3,450,003 |
$328,214
$120,259
$207,956
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,703 | $17,648 | $27,351 | $3,432,355 |
| 206 | $9,653 | $17,698 | $27,351 | $3,414,657 |
| 207 | $9,604 | $17,747 | $27,351 | $3,396,910 |
| 208 | $9,554 | $17,797 | $27,351 | $3,379,113 |
| 209 | $9,504 | $17,847 | $27,351 | $3,361,265 |
| 210 | $9,454 | $17,898 | $27,351 | $3,343,367 |
| 211 | $9,403 | $17,948 | $27,351 | $3,325,419 |
| 212 | $9,353 | $17,998 | $27,351 | $3,307,421 |
| 213 | $9,302 | $18,049 | $27,351 | $3,289,372 |
| 214 | $9,251 | $18,100 | $27,351 | $3,271,272 |
| 215 | $9,200 | $18,151 | $27,351 | $3,253,121 |
| 216 | $9,149 | $18,202 | $27,351 | $3,234,920 |
$328,214
$113,131
$215,084
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,098 | $18,253 | $27,351 | $3,216,667 |
| 218 | $9,047 | $18,304 | $27,351 | $3,198,362 |
| 219 | $8,995 | $18,356 | $27,351 | $3,180,006 |
| 220 | $8,944 | $18,407 | $27,351 | $3,161,599 |
| 221 | $8,892 | $18,459 | $27,351 | $3,143,140 |
| 222 | $8,840 | $18,511 | $27,351 | $3,124,629 |
| 223 | $8,788 | $18,563 | $27,351 | $3,106,065 |
| 224 | $8,736 | $18,615 | $27,351 | $3,087,450 |
| 225 | $8,683 | $18,668 | $27,351 | $3,068,782 |
| 226 | $8,631 | $18,720 | $27,351 | $3,050,062 |
| 227 | $8,578 | $18,773 | $27,351 | $3,031,289 |
| 228 | $8,526 | $18,826 | $27,351 | $3,012,463 |
$328,214
$105,758
$222,456
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,473 | $18,879 | $27,351 | $2,993,585 |
| 230 | $8,419 | $18,932 | $27,351 | $2,974,653 |
| 231 | $8,366 | $18,985 | $27,351 | $2,955,668 |
| 232 | $8,313 | $19,038 | $27,351 | $2,936,630 |
| 233 | $8,259 | $19,092 | $27,351 | $2,917,538 |
| 234 | $8,206 | $19,146 | $27,351 | $2,898,392 |
| 235 | $8,152 | $19,199 | $27,351 | $2,879,193 |
| 236 | $8,098 | $19,253 | $27,351 | $2,859,939 |
| 237 | $8,044 | $19,308 | $27,351 | $2,840,632 |
| 238 | $7,989 | $19,362 | $27,351 | $2,821,270 |
| 239 | $7,935 | $19,416 | $27,351 | $2,801,853 |
| 240 | $7,880 | $19,471 | $27,351 | $2,782,382 |
$328,214
$98,133
$230,081
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,825 | $19,526 | $27,351 | $2,762,857 |
| 242 | $7,771 | $19,581 | $27,351 | $2,743,276 |
| 243 | $7,715 | $19,636 | $27,351 | $2,723,640 |
| 244 | $7,660 | $19,691 | $27,351 | $2,703,949 |
| 245 | $7,605 | $19,746 | $27,351 | $2,684,203 |
| 246 | $7,549 | $19,802 | $27,351 | $2,664,401 |
| 247 | $7,494 | $19,858 | $27,351 | $2,644,543 |
| 248 | $7,438 | $19,913 | $27,351 | $2,624,630 |
| 249 | $7,382 | $19,969 | $27,351 | $2,604,660 |
| 250 | $7,326 | $20,026 | $27,351 | $2,584,635 |
| 251 | $7,269 | $20,082 | $27,351 | $2,564,553 |
| 252 | $7,213 | $20,138 | $27,351 | $2,544,415 |
$328,214
$90,247
$237,968
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,156 | $20,195 | $27,351 | $2,524,220 |
| 254 | $7,099 | $20,252 | $27,351 | $2,503,968 |
| 255 | $7,042 | $20,309 | $27,351 | $2,483,659 |
| 256 | $6,985 | $20,366 | $27,351 | $2,463,293 |
| 257 | $6,928 | $20,423 | $27,351 | $2,442,870 |
| 258 | $6,871 | $20,481 | $27,351 | $2,422,389 |
| 259 | $6,813 | $20,538 | $27,351 | $2,401,851 |
| 260 | $6,755 | $20,596 | $27,351 | $2,381,255 |
| 261 | $6,697 | $20,654 | $27,351 | $2,360,601 |
| 262 | $6,639 | $20,712 | $27,351 | $2,339,889 |
| 263 | $6,581 | $20,770 | $27,351 | $2,319,119 |
| 264 | $6,523 | $20,829 | $27,351 | $2,298,290 |
$328,214
$82,090
$246,124
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,464 | $20,887 | $27,351 | $2,277,403 |
| 266 | $6,405 | $20,946 | $27,351 | $2,256,457 |
| 267 | $6,346 | $21,005 | $27,351 | $2,235,452 |
| 268 | $6,287 | $21,064 | $27,351 | $2,214,388 |
| 269 | $6,228 | $21,123 | $27,351 | $2,193,265 |
| 270 | $6,169 | $21,183 | $27,351 | $2,172,082 |
| 271 | $6,109 | $21,242 | $27,351 | $2,150,840 |
| 272 | $6,049 | $21,302 | $27,351 | $2,129,538 |
| 273 | $5,989 | $21,362 | $27,351 | $2,108,176 |
| 274 | $5,929 | $21,422 | $27,351 | $2,086,754 |
| 275 | $5,869 | $21,482 | $27,351 | $2,065,272 |
| 276 | $5,809 | $21,543 | $27,351 | $2,043,729 |
$328,214
$73,654
$254,561
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,748 | $21,603 | $27,351 | $2,022,126 |
| 278 | $5,687 | $21,664 | $27,351 | $2,000,462 |
| 279 | $5,626 | $21,725 | $27,351 | $1,978,737 |
| 280 | $5,565 | $21,786 | $27,351 | $1,956,951 |
| 281 | $5,504 | $21,847 | $27,351 | $1,935,104 |
| 282 | $5,442 | $21,909 | $27,351 | $1,913,195 |
| 283 | $5,381 | $21,970 | $27,351 | $1,891,225 |
| 284 | $5,319 | $22,032 | $27,351 | $1,869,193 |
| 285 | $5,257 | $22,094 | $27,351 | $1,847,099 |
| 286 | $5,195 | $22,156 | $27,351 | $1,824,942 |
| 287 | $5,133 | $22,219 | $27,351 | $1,802,724 |
| 288 | $5,070 | $22,281 | $27,351 | $1,780,443 |
$328,214
$64,928
$263,286
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,007 | $22,344 | $27,351 | $1,758,099 |
| 290 | $4,945 | $22,407 | $27,351 | $1,735,692 |
| 291 | $4,882 | $22,470 | $27,351 | $1,713,223 |
| 292 | $4,818 | $22,533 | $27,351 | $1,690,690 |
| 293 | $4,755 | $22,596 | $27,351 | $1,668,094 |
| 294 | $4,692 | $22,660 | $27,351 | $1,645,434 |
| 295 | $4,628 | $22,723 | $27,351 | $1,622,711 |
| 296 | $4,564 | $22,787 | $27,351 | $1,599,924 |
| 297 | $4,500 | $22,851 | $27,351 | $1,577,072 |
| 298 | $4,436 | $22,916 | $27,351 | $1,554,156 |
| 299 | $4,371 | $22,980 | $27,351 | $1,531,176 |
| 300 | $4,306 | $23,045 | $27,351 | $1,508,132 |
$328,214
$55,903
$272,311
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,242 | $23,110 | $27,351 | $1,485,022 |
| 302 | $4,177 | $23,175 | $27,351 | $1,461,847 |
| 303 | $4,111 | $23,240 | $27,351 | $1,438,608 |
| 304 | $4,046 | $23,305 | $27,351 | $1,415,302 |
| 305 | $3,981 | $23,371 | $27,351 | $1,391,932 |
| 306 | $3,915 | $23,436 | $27,351 | $1,368,495 |
| 307 | $3,849 | $23,502 | $27,351 | $1,344,993 |
| 308 | $3,783 | $23,568 | $27,351 | $1,321,425 |
| 309 | $3,717 | $23,635 | $27,351 | $1,297,790 |
| 310 | $3,650 | $23,701 | $27,351 | $1,274,089 |
| 311 | $3,583 | $23,768 | $27,351 | $1,250,321 |
| 312 | $3,517 | $23,835 | $27,351 | $1,226,486 |
$328,214
$46,569
$281,645
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,449 | $23,902 | $27,351 | $1,202,585 |
| 314 | $3,382 | $23,969 | $27,351 | $1,178,616 |
| 315 | $3,315 | $24,036 | $27,351 | $1,154,579 |
| 316 | $3,247 | $24,104 | $27,351 | $1,130,475 |
| 317 | $3,179 | $24,172 | $27,351 | $1,106,304 |
| 318 | $3,111 | $24,240 | $27,351 | $1,082,064 |
| 319 | $3,043 | $24,308 | $27,351 | $1,057,756 |
| 320 | $2,975 | $24,376 | $27,351 | $1,033,380 |
| 321 | $2,906 | $24,445 | $27,351 | $1,008,935 |
| 322 | $2,838 | $24,514 | $27,351 | $984,421 |
| 323 | $2,769 | $24,583 | $27,351 | $959,839 |
| 324 | $2,700 | $24,652 | $27,351 | $935,187 |
$328,214
$36,915
$291,299
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,630 | $24,721 | $27,351 | $910,466 |
| 326 | $2,561 | $24,791 | $27,351 | $885,676 |
| 327 | $2,491 | $24,860 | $27,351 | $860,816 |
| 328 | $2,421 | $24,930 | $27,351 | $835,885 |
| 329 | $2,351 | $25,000 | $27,351 | $810,885 |
| 330 | $2,281 | $25,071 | $27,351 | $785,814 |
| 331 | $2,210 | $25,141 | $27,351 | $760,673 |
| 332 | $2,139 | $25,212 | $27,351 | $735,462 |
| 333 | $2,068 | $25,283 | $27,351 | $710,179 |
| 334 | $1,997 | $25,354 | $27,351 | $684,825 |
| 335 | $1,926 | $25,425 | $27,351 | $659,400 |
| 336 | $1,855 | $25,497 | $27,351 | $633,903 |
$328,214
$26,930
$301,284
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,783 | $25,568 | $27,351 | $608,335 |
| 338 | $1,711 | $25,640 | $27,351 | $582,695 |
| 339 | $1,639 | $25,712 | $27,351 | $556,982 |
| 340 | $1,567 | $25,785 | $27,351 | $531,198 |
| 341 | $1,494 | $25,857 | $27,351 | $505,340 |
| 342 | $1,421 | $25,930 | $27,351 | $479,410 |
| 343 | $1,348 | $26,003 | $27,351 | $453,408 |
| 344 | $1,275 | $26,076 | $27,351 | $427,332 |
| 345 | $1,202 | $26,149 | $27,351 | $401,182 |
| 346 | $1,128 | $26,223 | $27,351 | $374,959 |
| 347 | $1,055 | $26,297 | $27,351 | $348,663 |
| 348 | $981 | $26,371 | $27,351 | $322,292 |
$328,214
$16,603
$311,611
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $906 | $26,445 | $27,351 | $295,847 |
| 350 | $832 | $26,519 | $27,351 | $269,328 |
| 351 | $757 | $26,594 | $27,351 | $242,735 |
| 352 | $683 | $26,669 | $27,351 | $216,066 |
| 353 | $608 | $26,744 | $27,351 | $189,323 |
| 354 | $532 | $26,819 | $27,351 | $162,504 |
| 355 | $457 | $26,894 | $27,351 | $135,610 |
| 356 | $381 | $26,970 | $27,351 | $108,640 |
| 357 | $306 | $27,046 | $27,351 | $81,594 |
| 358 | $229 | $27,122 | $27,351 | $54,472 |
| 359 | $153 | $27,198 | $27,351 | $27,274 |
| 360 | $77 | $27,274 | $27,351 | $0 |
$328,214
$5,922
$322,292
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。
