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
$750 萬
$900 萬
$755 萬
819 呎
@10,989
980 呎
@9,184
$900 萬
$720 萬
$768 萬
$880 萬
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $38,552 | $29,624 | $24,276 | $20,718 |
| 1.500 | $39,985 | $31,083 | $25,762 | $22,231 |
| 2.000 | $41,451 | $32,586 | $27,302 | $23,809 |
| 2.500 | $42,951 | $34,133 | $28,897 | $25,452 |
| 3.000 | $44,484 | $35,724 | $30,546 | $27,157 |
| 3.250 | $45,262 | $36,536 | $31,390 | $28,034 |
| 3.500 | $46,049 | $37,358 | $32,247 | $28,925 |
| 4.000 | $47,647 | $39,034 | $34,000 | $30,752 |
| 4.500 | $49,277 | $40,752 | $35,804 | $32,638 |
| 5.000 | $50,939 | $42,511 | $37,656 | $34,579 |
| 5.500 | $52,632 | $44,310 | $39,556 | $36,574 |
| 6.000 | $54,357 | $46,149 | $41,502 | $38,620 |
每月供款$28,034
30年
$6,441,454.8
$3,650,648
$10,092,102.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,446 | $10,588 | $28,034 | $6,430,867 |
| 2 | $17,417 | $10,617 | $28,034 | $6,420,250 |
| 3 | $17,388 | $10,645 | $28,034 | $6,409,605 |
| 4 | $17,359 | $10,674 | $28,034 | $6,398,930 |
| 5 | $17,330 | $10,703 | $28,034 | $6,388,227 |
| 6 | $17,301 | $10,732 | $28,034 | $6,377,495 |
| 7 | $17,272 | $10,761 | $28,034 | $6,366,734 |
| 8 | $17,243 | $10,790 | $28,034 | $6,355,943 |
| 9 | $17,214 | $10,820 | $28,034 | $6,345,124 |
| 10 | $17,185 | $10,849 | $28,034 | $6,334,275 |
| 11 | $17,155 | $10,878 | $28,034 | $6,323,397 |
| 12 | $17,126 | $10,908 | $28,034 | $6,312,489 |
$336,403
$207,437
$128,966
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,096 | $10,937 | $28,034 | $6,301,552 |
| 14 | $17,067 | $10,967 | $28,034 | $6,290,585 |
| 15 | $17,037 | $10,997 | $28,034 | $6,279,588 |
| 16 | $17,007 | $11,026 | $28,034 | $6,268,562 |
| 17 | $16,977 | $11,056 | $28,034 | $6,257,505 |
| 18 | $16,947 | $11,086 | $28,034 | $6,246,419 |
| 19 | $16,917 | $11,116 | $28,034 | $6,235,303 |
| 20 | $16,887 | $11,146 | $28,034 | $6,224,157 |
| 21 | $16,857 | $11,177 | $28,034 | $6,212,980 |
| 22 | $16,827 | $11,207 | $28,034 | $6,201,773 |
| 23 | $16,796 | $11,237 | $28,034 | $6,190,536 |
| 24 | $16,766 | $11,268 | $28,034 | $6,179,269 |
$336,403
$203,183
$133,220
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,736 | $11,298 | $28,034 | $6,167,970 |
| 26 | $16,705 | $11,329 | $28,034 | $6,156,642 |
| 27 | $16,674 | $11,359 | $28,034 | $6,145,282 |
| 28 | $16,643 | $11,390 | $28,034 | $6,133,892 |
| 29 | $16,613 | $11,421 | $28,034 | $6,122,471 |
| 30 | $16,582 | $11,452 | $28,034 | $6,111,019 |
| 31 | $16,551 | $11,483 | $28,034 | $6,099,536 |
| 32 | $16,520 | $11,514 | $28,034 | $6,088,022 |
| 33 | $16,488 | $11,545 | $28,034 | $6,076,477 |
| 34 | $16,457 | $11,576 | $28,034 | $6,064,901 |
| 35 | $16,426 | $11,608 | $28,034 | $6,053,293 |
| 36 | $16,394 | $11,639 | $28,034 | $6,041,653 |
$336,403
$198,788
$137,615
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,363 | $11,671 | $28,034 | $6,029,983 |
| 38 | $16,331 | $11,702 | $28,034 | $6,018,280 |
| 39 | $16,300 | $11,734 | $28,034 | $6,006,546 |
| 40 | $16,268 | $11,766 | $28,034 | $5,994,780 |
| 41 | $16,236 | $11,798 | $28,034 | $5,982,982 |
| 42 | $16,204 | $11,830 | $28,034 | $5,971,153 |
| 43 | $16,172 | $11,862 | $28,034 | $5,959,291 |
| 44 | $16,140 | $11,894 | $28,034 | $5,947,397 |
| 45 | $16,108 | $11,926 | $28,034 | $5,935,471 |
| 46 | $16,075 | $11,958 | $28,034 | $5,923,513 |
| 47 | $16,043 | $11,991 | $28,034 | $5,911,522 |
| 48 | $16,010 | $12,023 | $28,034 | $5,899,499 |
$336,403
$194,249
$142,155
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,978 | $12,056 | $28,034 | $5,887,443 |
| 50 | $15,945 | $12,088 | $28,034 | $5,875,354 |
| 51 | $15,912 | $12,121 | $28,034 | $5,863,233 |
| 52 | $15,880 | $12,154 | $28,034 | $5,851,079 |
| 53 | $15,847 | $12,187 | $28,034 | $5,838,892 |
| 54 | $15,814 | $12,220 | $28,034 | $5,826,672 |
| 55 | $15,781 | $12,253 | $28,034 | $5,814,419 |
| 56 | $15,747 | $12,286 | $28,034 | $5,802,133 |
| 57 | $15,714 | $12,320 | $28,034 | $5,789,813 |
| 58 | $15,681 | $12,353 | $28,034 | $5,777,461 |
| 59 | $15,647 | $12,386 | $28,034 | $5,765,074 |
| 60 | $15,614 | $12,420 | $28,034 | $5,752,654 |
$336,403
$189,559
$146,844
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,580 | $12,454 | $28,034 | $5,740,201 |
| 62 | $15,546 | $12,487 | $28,034 | $5,727,714 |
| 63 | $15,513 | $12,521 | $28,034 | $5,715,193 |
| 64 | $15,479 | $12,555 | $28,034 | $5,702,638 |
| 65 | $15,445 | $12,589 | $28,034 | $5,690,049 |
| 66 | $15,411 | $12,623 | $28,034 | $5,677,426 |
| 67 | $15,376 | $12,657 | $28,034 | $5,664,768 |
| 68 | $15,342 | $12,692 | $28,034 | $5,652,077 |
| 69 | $15,308 | $12,726 | $28,034 | $5,639,351 |
| 70 | $15,273 | $12,760 | $28,034 | $5,626,590 |
| 71 | $15,239 | $12,795 | $28,034 | $5,613,796 |
| 72 | $15,204 | $12,830 | $28,034 | $5,600,966 |
$336,403
$184,715
$151,688
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,169 | $12,864 | $28,034 | $5,588,102 |
| 74 | $15,134 | $12,899 | $28,034 | $5,575,202 |
| 75 | $15,100 | $12,934 | $28,034 | $5,562,268 |
| 76 | $15,064 | $12,969 | $28,034 | $5,549,299 |
| 77 | $15,029 | $13,004 | $28,034 | $5,536,295 |
| 78 | $14,994 | $13,039 | $28,034 | $5,523,255 |
| 79 | $14,959 | $13,075 | $28,034 | $5,510,181 |
| 80 | $14,923 | $13,110 | $28,034 | $5,497,070 |
| 81 | $14,888 | $13,146 | $28,034 | $5,483,925 |
| 82 | $14,852 | $13,181 | $28,034 | $5,470,743 |
| 83 | $14,817 | $13,217 | $28,034 | $5,457,526 |
| 84 | $14,781 | $13,253 | $28,034 | $5,444,274 |
$336,403
$179,711
$156,692
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,745 | $13,289 | $28,034 | $5,430,985 |
| 86 | $14,709 | $13,325 | $28,034 | $5,417,660 |
| 87 | $14,673 | $13,361 | $28,034 | $5,404,299 |
| 88 | $14,637 | $13,397 | $28,034 | $5,390,902 |
| 89 | $14,600 | $13,433 | $28,034 | $5,377,469 |
| 90 | $14,564 | $13,470 | $28,034 | $5,363,999 |
| 91 | $14,527 | $13,506 | $28,034 | $5,350,493 |
| 92 | $14,491 | $13,543 | $28,034 | $5,336,951 |
| 93 | $14,454 | $13,579 | $28,034 | $5,323,371 |
| 94 | $14,417 | $13,616 | $28,034 | $5,309,755 |
| 95 | $14,381 | $13,653 | $28,034 | $5,296,102 |
| 96 | $14,344 | $13,690 | $28,034 | $5,282,412 |
$336,403
$174,542
$161,861
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,307 | $13,727 | $28,034 | $5,268,685 |
| 98 | $14,269 | $13,764 | $28,034 | $5,254,921 |
| 99 | $14,232 | $13,802 | $28,034 | $5,241,119 |
| 100 | $14,195 | $13,839 | $28,034 | $5,227,280 |
| 101 | $14,157 | $13,876 | $28,034 | $5,213,404 |
| 102 | $14,120 | $13,914 | $28,034 | $5,199,490 |
| 103 | $14,082 | $13,952 | $28,034 | $5,185,538 |
| 104 | $14,044 | $13,989 | $28,034 | $5,171,549 |
| 105 | $14,006 | $14,027 | $28,034 | $5,157,521 |
| 106 | $13,968 | $14,065 | $28,034 | $5,143,456 |
| 107 | $13,930 | $14,103 | $28,034 | $5,129,353 |
| 108 | $13,892 | $14,142 | $28,034 | $5,115,211 |
$336,403
$169,202
$167,201
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,854 | $14,180 | $28,034 | $5,101,031 |
| 110 | $13,815 | $14,218 | $28,034 | $5,086,813 |
| 111 | $13,777 | $14,257 | $28,034 | $5,072,556 |
| 112 | $13,738 | $14,295 | $28,034 | $5,058,261 |
| 113 | $13,699 | $14,334 | $28,034 | $5,043,926 |
| 114 | $13,661 | $14,373 | $28,034 | $5,029,553 |
| 115 | $13,622 | $14,412 | $28,034 | $5,015,141 |
| 116 | $13,583 | $14,451 | $28,034 | $5,000,691 |
| 117 | $13,544 | $14,490 | $28,034 | $4,986,200 |
| 118 | $13,504 | $14,529 | $28,034 | $4,971,671 |
| 119 | $13,465 | $14,569 | $28,034 | $4,957,102 |
| 120 | $13,425 | $14,608 | $28,034 | $4,942,494 |
$336,403
$163,687
$172,717
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,386 | $14,648 | $28,034 | $4,927,847 |
| 122 | $13,346 | $14,687 | $28,034 | $4,913,159 |
| 123 | $13,306 | $14,727 | $28,034 | $4,898,432 |
| 124 | $13,267 | $14,767 | $28,034 | $4,883,665 |
| 125 | $13,227 | $14,807 | $28,034 | $4,868,858 |
| 126 | $13,186 | $14,847 | $28,034 | $4,854,011 |
| 127 | $13,146 | $14,887 | $28,034 | $4,839,124 |
| 128 | $13,106 | $14,928 | $28,034 | $4,824,196 |
| 129 | $13,066 | $14,968 | $28,034 | $4,809,228 |
| 130 | $13,025 | $15,009 | $28,034 | $4,794,219 |
| 131 | $12,984 | $15,049 | $28,034 | $4,779,170 |
| 132 | $12,944 | $15,090 | $28,034 | $4,764,080 |
$336,403
$157,989
$178,414
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,903 | $15,131 | $28,034 | $4,748,949 |
| 134 | $12,862 | $15,172 | $28,034 | $4,733,777 |
| 135 | $12,821 | $15,213 | $28,034 | $4,718,564 |
| 136 | $12,779 | $15,254 | $28,034 | $4,703,310 |
| 137 | $12,738 | $15,295 | $28,034 | $4,688,014 |
| 138 | $12,697 | $15,337 | $28,034 | $4,672,678 |
| 139 | $12,655 | $15,378 | $28,034 | $4,657,299 |
| 140 | $12,614 | $15,420 | $28,034 | $4,641,879 |
| 141 | $12,572 | $15,462 | $28,034 | $4,626,417 |
| 142 | $12,530 | $15,504 | $28,034 | $4,610,913 |
| 143 | $12,488 | $15,546 | $28,034 | $4,595,368 |
| 144 | $12,446 | $15,588 | $28,034 | $4,579,780 |
$336,403
$152,103
$184,300
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,404 | $15,630 | $28,034 | $4,564,150 |
| 146 | $12,361 | $15,672 | $28,034 | $4,548,477 |
| 147 | $12,319 | $15,715 | $28,034 | $4,532,763 |
| 148 | $12,276 | $15,757 | $28,034 | $4,517,005 |
| 149 | $12,234 | $15,800 | $28,034 | $4,501,205 |
| 150 | $12,191 | $15,843 | $28,034 | $4,485,362 |
| 151 | $12,148 | $15,886 | $28,034 | $4,469,477 |
| 152 | $12,105 | $15,929 | $28,034 | $4,453,548 |
| 153 | $12,062 | $15,972 | $28,034 | $4,437,576 |
| 154 | $12,018 | $16,015 | $28,034 | $4,421,561 |
| 155 | $11,975 | $16,059 | $28,034 | $4,405,502 |
| 156 | $11,932 | $16,102 | $28,034 | $4,389,400 |
$336,403
$146,024
$190,380
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,888 | $16,146 | $28,034 | $4,373,254 |
| 158 | $11,844 | $16,189 | $28,034 | $4,357,065 |
| 159 | $11,800 | $16,233 | $28,034 | $4,340,832 |
| 160 | $11,756 | $16,277 | $28,034 | $4,324,555 |
| 161 | $11,712 | $16,321 | $28,034 | $4,308,233 |
| 162 | $11,668 | $16,365 | $28,034 | $4,291,868 |
| 163 | $11,624 | $16,410 | $28,034 | $4,275,458 |
| 164 | $11,579 | $16,454 | $28,034 | $4,259,004 |
| 165 | $11,535 | $16,499 | $28,034 | $4,242,505 |
| 166 | $11,490 | $16,544 | $28,034 | $4,225,961 |
| 167 | $11,445 | $16,588 | $28,034 | $4,209,373 |
| 168 | $11,400 | $16,633 | $28,034 | $4,192,740 |
$336,403
$139,743
$196,660
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,355 | $16,678 | $28,034 | $4,176,062 |
| 170 | $11,310 | $16,723 | $28,034 | $4,159,338 |
| 171 | $11,265 | $16,769 | $28,034 | $4,142,569 |
| 172 | $11,219 | $16,814 | $28,034 | $4,125,755 |
| 173 | $11,174 | $16,860 | $28,034 | $4,108,896 |
| 174 | $11,128 | $16,905 | $28,034 | $4,091,990 |
| 175 | $11,082 | $16,951 | $28,034 | $4,075,039 |
| 176 | $11,037 | $16,997 | $28,034 | $4,058,042 |
| 177 | $10,991 | $17,043 | $28,034 | $4,040,999 |
| 178 | $10,944 | $17,089 | $28,034 | $4,023,910 |
| 179 | $10,898 | $17,136 | $28,034 | $4,006,774 |
| 180 | $10,852 | $17,182 | $28,034 | $3,989,592 |
$336,403
$133,256
$203,148
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,805 | $17,228 | $28,034 | $3,972,364 |
| 182 | $10,758 | $17,275 | $28,034 | $3,955,089 |
| 183 | $10,712 | $17,322 | $28,034 | $3,937,767 |
| 184 | $10,665 | $17,369 | $28,034 | $3,920,398 |
| 185 | $10,618 | $17,416 | $28,034 | $3,902,982 |
| 186 | $10,571 | $17,463 | $28,034 | $3,885,519 |
| 187 | $10,523 | $17,510 | $28,034 | $3,868,009 |
| 188 | $10,476 | $17,558 | $28,034 | $3,850,451 |
| 189 | $10,428 | $17,605 | $28,034 | $3,832,846 |
| 190 | $10,381 | $17,653 | $28,034 | $3,815,193 |
| 191 | $10,333 | $17,701 | $28,034 | $3,797,492 |
| 192 | $10,285 | $17,749 | $28,034 | $3,779,743 |
$336,403
$126,554
$209,849
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,237 | $17,797 | $28,034 | $3,761,946 |
| 194 | $10,189 | $17,845 | $28,034 | $3,744,101 |
| 195 | $10,140 | $17,893 | $28,034 | $3,726,208 |
| 196 | $10,092 | $17,942 | $28,034 | $3,708,266 |
| 197 | $10,043 | $17,990 | $28,034 | $3,690,276 |
| 198 | $9,994 | $18,039 | $28,034 | $3,672,236 |
| 199 | $9,946 | $18,088 | $28,034 | $3,654,148 |
| 200 | $9,897 | $18,137 | $28,034 | $3,636,012 |
| 201 | $9,848 | $18,186 | $28,034 | $3,617,825 |
| 202 | $9,798 | $18,235 | $28,034 | $3,599,590 |
| 203 | $9,749 | $18,285 | $28,034 | $3,581,305 |
| 204 | $9,699 | $18,334 | $28,034 | $3,562,971 |
$336,403
$119,632
$216,772
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,650 | $18,384 | $28,034 | $3,544,587 |
| 206 | $9,600 | $18,434 | $28,034 | $3,526,154 |
| 207 | $9,550 | $18,484 | $28,034 | $3,507,670 |
| 208 | $9,500 | $18,534 | $28,034 | $3,489,136 |
| 209 | $9,450 | $18,584 | $28,034 | $3,470,552 |
| 210 | $9,399 | $18,634 | $28,034 | $3,451,918 |
| 211 | $9,349 | $18,685 | $28,034 | $3,433,233 |
| 212 | $9,298 | $18,735 | $28,034 | $3,414,498 |
| 213 | $9,248 | $18,786 | $28,034 | $3,395,712 |
| 214 | $9,197 | $18,837 | $28,034 | $3,376,875 |
| 215 | $9,146 | $18,888 | $28,034 | $3,357,987 |
| 216 | $9,095 | $18,939 | $28,034 | $3,339,048 |
$336,403
$112,481
$223,923
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,043 | $18,990 | $28,034 | $3,320,058 |
| 218 | $8,992 | $19,042 | $28,034 | $3,301,016 |
| 219 | $8,940 | $19,093 | $28,034 | $3,281,923 |
| 220 | $8,889 | $19,145 | $28,034 | $3,262,778 |
| 221 | $8,837 | $19,197 | $28,034 | $3,243,581 |
| 222 | $8,785 | $19,249 | $28,034 | $3,224,332 |
| 223 | $8,733 | $19,301 | $28,034 | $3,205,031 |
| 224 | $8,680 | $19,353 | $28,034 | $3,185,677 |
| 225 | $8,628 | $19,406 | $28,034 | $3,166,272 |
| 226 | $8,575 | $19,458 | $28,034 | $3,146,813 |
| 227 | $8,523 | $19,511 | $28,034 | $3,127,302 |
| 228 | $8,470 | $19,564 | $28,034 | $3,107,739 |
$336,403
$105,094
$231,310
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,417 | $19,617 | $28,034 | $3,088,122 |
| 230 | $8,364 | $19,670 | $28,034 | $3,068,452 |
| 231 | $8,310 | $19,723 | $28,034 | $3,048,729 |
| 232 | $8,257 | $19,777 | $28,034 | $3,028,952 |
| 233 | $8,203 | $19,830 | $28,034 | $3,009,122 |
| 234 | $8,150 | $19,884 | $28,034 | $2,989,238 |
| 235 | $8,096 | $19,938 | $28,034 | $2,969,300 |
| 236 | $8,042 | $19,992 | $28,034 | $2,949,308 |
| 237 | $7,988 | $20,046 | $28,034 | $2,929,262 |
| 238 | $7,933 | $20,100 | $28,034 | $2,909,162 |
| 239 | $7,879 | $20,155 | $28,034 | $2,889,008 |
| 240 | $7,824 | $20,209 | $28,034 | $2,868,798 |
$336,403
$97,463
$238,940
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,770 | $20,264 | $28,034 | $2,848,534 |
| 242 | $7,715 | $20,319 | $28,034 | $2,828,215 |
| 243 | $7,660 | $20,374 | $28,034 | $2,807,842 |
| 244 | $7,605 | $20,429 | $28,034 | $2,787,413 |
| 245 | $7,549 | $20,484 | $28,034 | $2,766,928 |
| 246 | $7,494 | $20,540 | $28,034 | $2,746,388 |
| 247 | $7,438 | $20,595 | $28,034 | $2,725,793 |
| 248 | $7,382 | $20,651 | $28,034 | $2,705,142 |
| 249 | $7,326 | $20,707 | $28,034 | $2,684,434 |
| 250 | $7,270 | $20,763 | $28,034 | $2,663,671 |
| 251 | $7,214 | $20,820 | $28,034 | $2,642,852 |
| 252 | $7,158 | $20,876 | $28,034 | $2,621,976 |
$336,403
$89,581
$246,823
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,101 | $20,932 | $28,034 | $2,601,043 |
| 254 | $7,044 | $20,989 | $28,034 | $2,580,054 |
| 255 | $6,988 | $21,046 | $28,034 | $2,559,008 |
| 256 | $6,931 | $21,103 | $28,034 | $2,537,905 |
| 257 | $6,873 | $21,160 | $28,034 | $2,516,745 |
| 258 | $6,816 | $21,217 | $28,034 | $2,495,528 |
| 259 | $6,759 | $21,275 | $28,034 | $2,474,253 |
| 260 | $6,701 | $21,333 | $28,034 | $2,452,920 |
| 261 | $6,643 | $21,390 | $28,034 | $2,431,530 |
| 262 | $6,585 | $21,448 | $28,034 | $2,410,082 |
| 263 | $6,527 | $21,506 | $28,034 | $2,388,575 |
| 264 | $6,469 | $21,565 | $28,034 | $2,367,011 |
$336,403
$81,439
$254,965
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,411 | $21,623 | $28,034 | $2,345,388 |
| 266 | $6,352 | $21,682 | $28,034 | $2,323,706 |
| 267 | $6,293 | $21,740 | $28,034 | $2,301,966 |
| 268 | $6,234 | $21,799 | $28,034 | $2,280,167 |
| 269 | $6,175 | $21,858 | $28,034 | $2,258,309 |
| 270 | $6,116 | $21,917 | $28,034 | $2,236,391 |
| 271 | $6,057 | $21,977 | $28,034 | $2,214,415 |
| 272 | $5,997 | $22,036 | $28,034 | $2,192,379 |
| 273 | $5,938 | $22,096 | $28,034 | $2,170,283 |
| 274 | $5,878 | $22,156 | $28,034 | $2,148,127 |
| 275 | $5,818 | $22,216 | $28,034 | $2,125,911 |
| 276 | $5,758 | $22,276 | $28,034 | $2,103,635 |
$336,403
$73,028
$263,376
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,697 | $22,336 | $28,034 | $2,081,299 |
| 278 | $5,637 | $22,397 | $28,034 | $2,058,902 |
| 279 | $5,576 | $22,457 | $28,034 | $2,036,445 |
| 280 | $5,515 | $22,518 | $28,034 | $2,013,926 |
| 281 | $5,454 | $22,579 | $28,034 | $1,991,347 |
| 282 | $5,393 | $22,640 | $28,034 | $1,968,707 |
| 283 | $5,332 | $22,702 | $28,034 | $1,946,005 |
| 284 | $5,270 | $22,763 | $28,034 | $1,923,242 |
| 285 | $5,209 | $22,825 | $28,034 | $1,900,417 |
| 286 | $5,147 | $22,887 | $28,034 | $1,877,530 |
| 287 | $5,085 | $22,949 | $28,034 | $1,854,582 |
| 288 | $5,023 | $23,011 | $28,034 | $1,831,571 |
$336,403
$64,339
$272,064
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,961 | $23,073 | $28,034 | $1,808,498 |
| 290 | $4,898 | $23,136 | $28,034 | $1,785,362 |
| 291 | $4,835 | $23,198 | $28,034 | $1,762,164 |
| 292 | $4,773 | $23,261 | $28,034 | $1,738,903 |
| 293 | $4,710 | $23,324 | $28,034 | $1,715,579 |
| 294 | $4,646 | $23,387 | $28,034 | $1,692,192 |
| 295 | $4,583 | $23,451 | $28,034 | $1,668,741 |
| 296 | $4,520 | $23,514 | $28,034 | $1,645,227 |
| 297 | $4,456 | $23,578 | $28,034 | $1,621,649 |
| 298 | $4,392 | $23,642 | $28,034 | $1,598,007 |
| 299 | $4,328 | $23,706 | $28,034 | $1,574,302 |
| 300 | $4,264 | $23,770 | $28,034 | $1,550,532 |
$336,403
$55,364
$281,039
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,199 | $23,834 | $28,034 | $1,526,698 |
| 302 | $4,135 | $23,899 | $28,034 | $1,502,799 |
| 303 | $4,070 | $23,964 | $28,034 | $1,478,835 |
| 304 | $4,005 | $24,028 | $28,034 | $1,454,807 |
| 305 | $3,940 | $24,094 | $28,034 | $1,430,713 |
| 306 | $3,875 | $24,159 | $28,034 | $1,406,554 |
| 307 | $3,809 | $24,224 | $28,034 | $1,382,330 |
| 308 | $3,744 | $24,290 | $28,034 | $1,358,040 |
| 309 | $3,678 | $24,356 | $28,034 | $1,333,685 |
| 310 | $3,612 | $24,422 | $28,034 | $1,309,263 |
| 311 | $3,546 | $24,488 | $28,034 | $1,284,776 |
| 312 | $3,480 | $24,554 | $28,034 | $1,260,222 |
$336,403
$46,093
$290,310
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,413 | $24,621 | $28,034 | $1,235,601 |
| 314 | $3,346 | $24,687 | $28,034 | $1,210,914 |
| 315 | $3,280 | $24,754 | $28,034 | $1,186,160 |
| 316 | $3,213 | $24,821 | $28,034 | $1,161,339 |
| 317 | $3,145 | $24,888 | $28,034 | $1,136,450 |
| 318 | $3,078 | $24,956 | $28,034 | $1,111,495 |
| 319 | $3,010 | $25,023 | $28,034 | $1,086,471 |
| 320 | $2,943 | $25,091 | $28,034 | $1,061,380 |
| 321 | $2,875 | $25,159 | $28,034 | $1,036,221 |
| 322 | $2,806 | $25,227 | $28,034 | $1,010,994 |
| 323 | $2,738 | $25,296 | $28,034 | $985,698 |
| 324 | $2,670 | $25,364 | $28,034 | $960,334 |
$336,403
$36,516
$299,887
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,601 | $25,433 | $28,034 | $934,902 |
| 326 | $2,532 | $25,502 | $28,034 | $909,400 |
| 327 | $2,463 | $25,571 | $28,034 | $883,830 |
| 328 | $2,394 | $25,640 | $28,034 | $858,190 |
| 329 | $2,324 | $25,709 | $28,034 | $832,480 |
| 330 | $2,255 | $25,779 | $28,034 | $806,701 |
| 331 | $2,185 | $25,849 | $28,034 | $780,852 |
| 332 | $2,115 | $25,919 | $28,034 | $754,934 |
| 333 | $2,045 | $25,989 | $28,034 | $728,945 |
| 334 | $1,974 | $26,059 | $28,034 | $702,885 |
| 335 | $1,904 | $26,130 | $28,034 | $676,755 |
| 336 | $1,833 | $26,201 | $28,034 | $650,555 |
$336,403
$26,623
$309,780
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,762 | $26,272 | $28,034 | $624,283 |
| 338 | $1,691 | $26,343 | $28,034 | $597,940 |
| 339 | $1,619 | $26,414 | $28,034 | $571,526 |
| 340 | $1,548 | $26,486 | $28,034 | $545,040 |
| 341 | $1,476 | $26,557 | $28,034 | $518,483 |
| 342 | $1,404 | $26,629 | $28,034 | $491,853 |
| 343 | $1,332 | $26,702 | $28,034 | $465,152 |
| 344 | $1,260 | $26,774 | $28,034 | $438,378 |
| 345 | $1,187 | $26,846 | $28,034 | $411,531 |
| 346 | $1,115 | $26,919 | $28,034 | $384,612 |
| 347 | $1,042 | $26,992 | $28,034 | $357,620 |
| 348 | $969 | $27,065 | $28,034 | $330,555 |
$336,403
$16,404
$319,999
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $895 | $27,138 | $28,034 | $303,417 |
| 350 | $822 | $27,212 | $28,034 | $276,205 |
| 351 | $748 | $27,286 | $28,034 | $248,920 |
| 352 | $674 | $27,359 | $28,034 | $221,560 |
| 353 | $600 | $27,434 | $28,034 | $194,127 |
| 354 | $526 | $27,508 | $28,034 | $166,619 |
| 355 | $451 | $27,582 | $28,034 | $139,036 |
| 356 | $377 | $27,657 | $28,034 | $111,379 |
| 357 | $302 | $27,732 | $28,034 | $83,647 |
| 358 | $227 | $27,807 | $28,034 | $55,840 |
| 359 | $151 | $27,882 | $28,034 | $27,958 |
| 360 | $76 | $27,958 | $28,034 | $0 |
$336,403
$5,848
$330,555
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。