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
653 呎
@11,026
827 呎
@8,706
$720 萬
$880 萬
$760 萬
$730 萬
$870 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $38,661 | $29,708 | $24,345 | $20,777 |
| 1.500 | $40,098 | $31,171 | $25,834 | $22,294 |
| 2.000 | $41,568 | $32,678 | $27,380 | $23,876 |
| 2.500 | $43,072 | $34,230 | $28,979 | $25,523 |
| 3.000 | $44,609 | $35,825 | $30,632 | $27,234 |
| 3.250 | $45,390 | $36,639 | $31,479 | $28,113 |
| 3.500 | $46,179 | $37,463 | $32,339 | $29,007 |
| 4.000 | $47,781 | $39,144 | $34,096 | $30,839 |
| 4.500 | $49,416 | $40,867 | $35,905 | $32,730 |
| 5.000 | $51,083 | $42,631 | $37,762 | $34,677 |
| 5.500 | $52,781 | $44,435 | $39,668 | $36,677 |
| 6.000 | $54,510 | $46,279 | $41,620 | $38,729 |
每月供款$28,113
30年
$6,459,651
$3,660,961
$10,120,612
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,495 | $10,618 | $28,113 | $6,449,033 |
| 2 | $17,466 | $10,647 | $28,113 | $6,438,386 |
| 3 | $17,437 | $10,676 | $28,113 | $6,427,711 |
| 4 | $17,408 | $10,704 | $28,113 | $6,417,006 |
| 5 | $17,379 | $10,733 | $28,113 | $6,406,273 |
| 6 | $17,350 | $10,762 | $28,113 | $6,395,511 |
| 7 | $17,321 | $10,792 | $28,113 | $6,384,719 |
| 8 | $17,292 | $10,821 | $28,113 | $6,373,898 |
| 9 | $17,263 | $10,850 | $28,113 | $6,363,048 |
| 10 | $17,233 | $10,880 | $28,113 | $6,352,168 |
| 11 | $17,204 | $10,909 | $28,113 | $6,341,259 |
| 12 | $17,174 | $10,939 | $28,113 | $6,330,321 |
$337,354
$208,023
$129,330
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,145 | $10,968 | $28,113 | $6,319,353 |
| 14 | $17,115 | $10,998 | $28,113 | $6,308,355 |
| 15 | $17,085 | $11,028 | $28,113 | $6,297,327 |
| 16 | $17,055 | $11,058 | $28,113 | $6,286,269 |
| 17 | $17,025 | $11,087 | $28,113 | $6,275,182 |
| 18 | $16,995 | $11,118 | $28,113 | $6,264,064 |
| 19 | $16,965 | $11,148 | $28,113 | $6,252,917 |
| 20 | $16,935 | $11,178 | $28,113 | $6,241,739 |
| 21 | $16,905 | $11,208 | $28,113 | $6,230,531 |
| 22 | $16,874 | $11,238 | $28,113 | $6,219,292 |
| 23 | $16,844 | $11,269 | $28,113 | $6,208,024 |
| 24 | $16,813 | $11,299 | $28,113 | $6,196,724 |
$337,354
$203,757
$133,597
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,783 | $11,330 | $28,113 | $6,185,394 |
| 26 | $16,752 | $11,361 | $28,113 | $6,174,033 |
| 27 | $16,721 | $11,391 | $28,113 | $6,162,642 |
| 28 | $16,690 | $11,422 | $28,113 | $6,151,220 |
| 29 | $16,660 | $11,453 | $28,113 | $6,139,766 |
| 30 | $16,629 | $11,484 | $28,113 | $6,128,282 |
| 31 | $16,597 | $11,515 | $28,113 | $6,116,767 |
| 32 | $16,566 | $11,547 | $28,113 | $6,105,220 |
| 33 | $16,535 | $11,578 | $28,113 | $6,093,642 |
| 34 | $16,504 | $11,609 | $28,113 | $6,082,033 |
| 35 | $16,472 | $11,641 | $28,113 | $6,070,392 |
| 36 | $16,441 | $11,672 | $28,113 | $6,058,720 |
$337,354
$199,350
$138,004
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,409 | $11,704 | $28,113 | $6,047,017 |
| 38 | $16,377 | $11,735 | $28,113 | $6,035,281 |
| 39 | $16,346 | $11,767 | $28,113 | $6,023,514 |
| 40 | $16,314 | $11,799 | $28,113 | $6,011,715 |
| 41 | $16,282 | $11,831 | $28,113 | $5,999,884 |
| 42 | $16,250 | $11,863 | $28,113 | $5,988,020 |
| 43 | $16,218 | $11,895 | $28,113 | $5,976,125 |
| 44 | $16,185 | $11,927 | $28,113 | $5,964,198 |
| 45 | $16,153 | $11,960 | $28,113 | $5,952,238 |
| 46 | $16,121 | $11,992 | $28,113 | $5,940,246 |
| 47 | $16,088 | $12,025 | $28,113 | $5,928,221 |
| 48 | $16,056 | $12,057 | $28,113 | $5,916,164 |
$337,354
$194,797
$142,556
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,023 | $12,090 | $28,113 | $5,904,074 |
| 50 | $15,990 | $12,123 | $28,113 | $5,891,951 |
| 51 | $15,957 | $12,155 | $28,113 | $5,879,796 |
| 52 | $15,924 | $12,188 | $28,113 | $5,867,608 |
| 53 | $15,891 | $12,221 | $28,113 | $5,855,386 |
| 54 | $15,858 | $12,254 | $28,113 | $5,843,132 |
| 55 | $15,825 | $12,288 | $28,113 | $5,830,844 |
| 56 | $15,792 | $12,321 | $28,113 | $5,818,523 |
| 57 | $15,759 | $12,354 | $28,113 | $5,806,169 |
| 58 | $15,725 | $12,388 | $28,113 | $5,793,781 |
| 59 | $15,691 | $12,421 | $28,113 | $5,781,360 |
| 60 | $15,658 | $12,455 | $28,113 | $5,768,905 |
$337,354
$190,095
$147,259
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,624 | $12,489 | $28,113 | $5,756,416 |
| 62 | $15,590 | $12,523 | $28,113 | $5,743,894 |
| 63 | $15,556 | $12,556 | $28,113 | $5,731,337 |
| 64 | $15,522 | $12,590 | $28,113 | $5,718,747 |
| 65 | $15,488 | $12,625 | $28,113 | $5,706,122 |
| 66 | $15,454 | $12,659 | $28,113 | $5,693,464 |
| 67 | $15,420 | $12,693 | $28,113 | $5,680,770 |
| 68 | $15,385 | $12,727 | $28,113 | $5,668,043 |
| 69 | $15,351 | $12,762 | $28,113 | $5,655,281 |
| 70 | $15,316 | $12,796 | $28,113 | $5,642,485 |
| 71 | $15,282 | $12,831 | $28,113 | $5,629,654 |
| 72 | $15,247 | $12,866 | $28,113 | $5,616,788 |
$337,354
$185,237
$152,117
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,212 | $12,901 | $28,113 | $5,603,887 |
| 74 | $15,177 | $12,936 | $28,113 | $5,590,952 |
| 75 | $15,142 | $12,971 | $28,113 | $5,577,981 |
| 76 | $15,107 | $13,006 | $28,113 | $5,564,975 |
| 77 | $15,072 | $13,041 | $28,113 | $5,551,934 |
| 78 | $15,036 | $13,076 | $28,113 | $5,538,858 |
| 79 | $15,001 | $13,112 | $28,113 | $5,525,746 |
| 80 | $14,966 | $13,147 | $28,113 | $5,512,599 |
| 81 | $14,930 | $13,183 | $28,113 | $5,499,416 |
| 82 | $14,894 | $13,219 | $28,113 | $5,486,197 |
| 83 | $14,858 | $13,254 | $28,113 | $5,472,943 |
| 84 | $14,823 | $13,290 | $28,113 | $5,459,653 |
$337,354
$180,219
$157,135
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,787 | $13,326 | $28,113 | $5,446,327 |
| 86 | $14,750 | $13,362 | $28,113 | $5,432,964 |
| 87 | $14,714 | $13,399 | $28,113 | $5,419,566 |
| 88 | $14,678 | $13,435 | $28,113 | $5,406,131 |
| 89 | $14,642 | $13,471 | $28,113 | $5,392,660 |
| 90 | $14,605 | $13,508 | $28,113 | $5,379,152 |
| 91 | $14,569 | $13,544 | $28,113 | $5,365,608 |
| 92 | $14,532 | $13,581 | $28,113 | $5,352,027 |
| 93 | $14,495 | $13,618 | $28,113 | $5,338,409 |
| 94 | $14,458 | $13,655 | $28,113 | $5,324,754 |
| 95 | $14,421 | $13,692 | $28,113 | $5,311,063 |
| 96 | $14,384 | $13,729 | $28,113 | $5,297,334 |
$337,354
$175,035
$162,319
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,347 | $13,766 | $28,113 | $5,283,568 |
| 98 | $14,310 | $13,803 | $28,113 | $5,269,765 |
| 99 | $14,272 | $13,841 | $28,113 | $5,255,925 |
| 100 | $14,235 | $13,878 | $28,113 | $5,242,047 |
| 101 | $14,197 | $13,916 | $28,113 | $5,228,131 |
| 102 | $14,160 | $13,953 | $28,113 | $5,214,178 |
| 103 | $14,122 | $13,991 | $28,113 | $5,200,187 |
| 104 | $14,084 | $14,029 | $28,113 | $5,186,158 |
| 105 | $14,046 | $14,067 | $28,113 | $5,172,091 |
| 106 | $14,008 | $14,105 | $28,113 | $5,157,986 |
| 107 | $13,970 | $14,143 | $28,113 | $5,143,842 |
| 108 | $13,931 | $14,182 | $28,113 | $5,129,661 |
$337,354
$169,680
$167,673
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,893 | $14,220 | $28,113 | $5,115,441 |
| 110 | $13,854 | $14,258 | $28,113 | $5,101,182 |
| 111 | $13,816 | $14,297 | $28,113 | $5,086,885 |
| 112 | $13,777 | $14,336 | $28,113 | $5,072,549 |
| 113 | $13,738 | $14,375 | $28,113 | $5,058,175 |
| 114 | $13,699 | $14,414 | $28,113 | $5,043,761 |
| 115 | $13,660 | $14,453 | $28,113 | $5,029,309 |
| 116 | $13,621 | $14,492 | $28,113 | $5,014,817 |
| 117 | $13,582 | $14,531 | $28,113 | $5,000,286 |
| 118 | $13,542 | $14,570 | $28,113 | $4,985,715 |
| 119 | $13,503 | $14,610 | $28,113 | $4,971,106 |
| 120 | $13,463 | $14,649 | $28,113 | $4,956,456 |
$337,354
$164,149
$173,205
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,424 | $14,689 | $28,113 | $4,941,767 |
| 122 | $13,384 | $14,729 | $28,113 | $4,927,038 |
| 123 | $13,344 | $14,769 | $28,113 | $4,912,269 |
| 124 | $13,304 | $14,809 | $28,113 | $4,897,461 |
| 125 | $13,264 | $14,849 | $28,113 | $4,882,612 |
| 126 | $13,224 | $14,889 | $28,113 | $4,867,723 |
| 127 | $13,183 | $14,929 | $28,113 | $4,852,793 |
| 128 | $13,143 | $14,970 | $28,113 | $4,837,824 |
| 129 | $13,102 | $15,010 | $28,113 | $4,822,813 |
| 130 | $13,062 | $15,051 | $28,113 | $4,807,762 |
| 131 | $13,021 | $15,092 | $28,113 | $4,792,670 |
| 132 | $12,980 | $15,133 | $28,113 | $4,777,538 |
$337,354
$158,435
$178,918
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,939 | $15,174 | $28,113 | $4,762,364 |
| 134 | $12,898 | $15,215 | $28,113 | $4,747,149 |
| 135 | $12,857 | $15,256 | $28,113 | $4,731,893 |
| 136 | $12,816 | $15,297 | $28,113 | $4,716,596 |
| 137 | $12,774 | $15,339 | $28,113 | $4,701,257 |
| 138 | $12,733 | $15,380 | $28,113 | $4,685,877 |
| 139 | $12,691 | $15,422 | $28,113 | $4,670,455 |
| 140 | $12,649 | $15,464 | $28,113 | $4,654,992 |
| 141 | $12,607 | $15,506 | $28,113 | $4,639,486 |
| 142 | $12,565 | $15,548 | $28,113 | $4,623,939 |
| 143 | $12,523 | $15,590 | $28,113 | $4,608,349 |
| 144 | $12,481 | $15,632 | $28,113 | $4,592,717 |
$337,354
$152,533
$184,821
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,439 | $15,674 | $28,113 | $4,577,043 |
| 146 | $12,396 | $15,717 | $28,113 | $4,561,326 |
| 147 | $12,354 | $15,759 | $28,113 | $4,545,567 |
| 148 | $12,311 | $15,802 | $28,113 | $4,529,765 |
| 149 | $12,268 | $15,845 | $28,113 | $4,513,920 |
| 150 | $12,225 | $15,888 | $28,113 | $4,498,033 |
| 151 | $12,182 | $15,931 | $28,113 | $4,482,102 |
| 152 | $12,139 | $15,974 | $28,113 | $4,466,128 |
| 153 | $12,096 | $16,017 | $28,113 | $4,450,111 |
| 154 | $12,052 | $16,060 | $28,113 | $4,434,051 |
| 155 | $12,009 | $16,104 | $28,113 | $4,417,947 |
| 156 | $11,965 | $16,148 | $28,113 | $4,401,799 |
$337,354
$146,436
$190,918
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,922 | $16,191 | $28,113 | $4,385,608 |
| 158 | $11,878 | $16,235 | $28,113 | $4,369,373 |
| 159 | $11,834 | $16,279 | $28,113 | $4,353,094 |
| 160 | $11,790 | $16,323 | $28,113 | $4,336,771 |
| 161 | $11,745 | $16,367 | $28,113 | $4,320,403 |
| 162 | $11,701 | $16,412 | $28,113 | $4,303,992 |
| 163 | $11,657 | $16,456 | $28,113 | $4,287,536 |
| 164 | $11,612 | $16,501 | $28,113 | $4,271,035 |
| 165 | $11,567 | $16,545 | $28,113 | $4,254,489 |
| 166 | $11,523 | $16,590 | $28,113 | $4,237,899 |
| 167 | $11,478 | $16,635 | $28,113 | $4,221,264 |
| 168 | $11,433 | $16,680 | $28,113 | $4,204,584 |
$337,354
$140,138
$197,216
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,387 | $16,725 | $28,113 | $4,187,858 |
| 170 | $11,342 | $16,771 | $28,113 | $4,171,088 |
| 171 | $11,297 | $16,816 | $28,113 | $4,154,272 |
| 172 | $11,251 | $16,862 | $28,113 | $4,137,410 |
| 173 | $11,205 | $16,907 | $28,113 | $4,120,503 |
| 174 | $11,160 | $16,953 | $28,113 | $4,103,549 |
| 175 | $11,114 | $16,999 | $28,113 | $4,086,550 |
| 176 | $11,068 | $17,045 | $28,113 | $4,069,505 |
| 177 | $11,022 | $17,091 | $28,113 | $4,052,414 |
| 178 | $10,975 | $17,138 | $28,113 | $4,035,277 |
| 179 | $10,929 | $17,184 | $28,113 | $4,018,093 |
| 180 | $10,882 | $17,230 | $28,113 | $4,000,862 |
$337,354
$133,632
$203,722
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,836 | $17,277 | $28,113 | $3,983,585 |
| 182 | $10,789 | $17,324 | $28,113 | $3,966,261 |
| 183 | $10,742 | $17,371 | $28,113 | $3,948,890 |
| 184 | $10,695 | $17,418 | $28,113 | $3,931,472 |
| 185 | $10,648 | $17,465 | $28,113 | $3,914,007 |
| 186 | $10,600 | $17,512 | $28,113 | $3,896,495 |
| 187 | $10,553 | $17,560 | $28,113 | $3,878,935 |
| 188 | $10,505 | $17,607 | $28,113 | $3,861,328 |
| 189 | $10,458 | $17,655 | $28,113 | $3,843,673 |
| 190 | $10,410 | $17,703 | $28,113 | $3,825,970 |
| 191 | $10,362 | $17,751 | $28,113 | $3,808,219 |
| 192 | $10,314 | $17,799 | $28,113 | $3,790,420 |
$337,354
$126,912
$210,442
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,266 | $17,847 | $28,113 | $3,772,573 |
| 194 | $10,217 | $17,895 | $28,113 | $3,754,678 |
| 195 | $10,169 | $17,944 | $28,113 | $3,736,734 |
| 196 | $10,120 | $17,992 | $28,113 | $3,718,741 |
| 197 | $10,072 | $18,041 | $28,113 | $3,700,700 |
| 198 | $10,023 | $18,090 | $28,113 | $3,682,610 |
| 199 | $9,974 | $18,139 | $28,113 | $3,664,471 |
| 200 | $9,925 | $18,188 | $28,113 | $3,646,283 |
| 201 | $9,875 | $18,237 | $28,113 | $3,628,045 |
| 202 | $9,826 | $18,287 | $28,113 | $3,609,758 |
| 203 | $9,776 | $18,336 | $28,113 | $3,591,422 |
| 204 | $9,727 | $18,386 | $28,113 | $3,573,036 |
$337,354
$119,970
$217,384
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,677 | $18,436 | $28,113 | $3,554,600 |
| 206 | $9,627 | $18,486 | $28,113 | $3,536,114 |
| 207 | $9,577 | $18,536 | $28,113 | $3,517,579 |
| 208 | $9,527 | $18,586 | $28,113 | $3,498,993 |
| 209 | $9,476 | $18,636 | $28,113 | $3,480,356 |
| 210 | $9,426 | $18,687 | $28,113 | $3,461,669 |
| 211 | $9,375 | $18,737 | $28,113 | $3,442,932 |
| 212 | $9,325 | $18,788 | $28,113 | $3,424,144 |
| 213 | $9,274 | $18,839 | $28,113 | $3,405,305 |
| 214 | $9,223 | $18,890 | $28,113 | $3,386,414 |
| 215 | $9,172 | $18,941 | $28,113 | $3,367,473 |
| 216 | $9,120 | $18,993 | $28,113 | $3,348,481 |
$337,354
$112,798
$224,555
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,069 | $19,044 | $28,113 | $3,329,437 |
| 218 | $9,017 | $19,096 | $28,113 | $3,310,341 |
| 219 | $8,966 | $19,147 | $28,113 | $3,291,194 |
| 220 | $8,914 | $19,199 | $28,113 | $3,271,995 |
| 221 | $8,862 | $19,251 | $28,113 | $3,252,743 |
| 222 | $8,810 | $19,303 | $28,113 | $3,233,440 |
| 223 | $8,757 | $19,356 | $28,113 | $3,214,085 |
| 224 | $8,705 | $19,408 | $28,113 | $3,194,677 |
| 225 | $8,652 | $19,461 | $28,113 | $3,175,216 |
| 226 | $8,600 | $19,513 | $28,113 | $3,155,703 |
| 227 | $8,547 | $19,566 | $28,113 | $3,136,137 |
| 228 | $8,494 | $19,619 | $28,113 | $3,116,517 |
$337,354
$105,391
$231,963
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,441 | $19,672 | $28,113 | $3,096,845 |
| 230 | $8,387 | $19,726 | $28,113 | $3,077,120 |
| 231 | $8,334 | $19,779 | $28,113 | $3,057,341 |
| 232 | $8,280 | $19,833 | $28,113 | $3,037,508 |
| 233 | $8,227 | $19,886 | $28,113 | $3,017,622 |
| 234 | $8,173 | $19,940 | $28,113 | $2,997,682 |
| 235 | $8,119 | $19,994 | $28,113 | $2,977,688 |
| 236 | $8,065 | $20,048 | $28,113 | $2,957,640 |
| 237 | $8,010 | $20,103 | $28,113 | $2,937,537 |
| 238 | $7,956 | $20,157 | $28,113 | $2,917,380 |
| 239 | $7,901 | $20,212 | $28,113 | $2,897,169 |
| 240 | $7,846 | $20,266 | $28,113 | $2,876,902 |
$337,354
$97,738
$239,615
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,792 | $20,321 | $28,113 | $2,856,581 |
| 242 | $7,737 | $20,376 | $28,113 | $2,836,205 |
| 243 | $7,681 | $20,431 | $28,113 | $2,815,773 |
| 244 | $7,626 | $20,487 | $28,113 | $2,795,287 |
| 245 | $7,571 | $20,542 | $28,113 | $2,774,744 |
| 246 | $7,515 | $20,598 | $28,113 | $2,754,147 |
| 247 | $7,459 | $20,654 | $28,113 | $2,733,493 |
| 248 | $7,403 | $20,710 | $28,113 | $2,712,783 |
| 249 | $7,347 | $20,766 | $28,113 | $2,692,018 |
| 250 | $7,291 | $20,822 | $28,113 | $2,671,196 |
| 251 | $7,234 | $20,878 | $28,113 | $2,650,317 |
| 252 | $7,178 | $20,935 | $28,113 | $2,629,382 |
$337,354
$89,834
$247,520
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,121 | $20,992 | $28,113 | $2,608,391 |
| 254 | $7,064 | $21,048 | $28,113 | $2,587,342 |
| 255 | $7,007 | $21,105 | $28,113 | $2,566,237 |
| 256 | $6,950 | $21,163 | $28,113 | $2,545,074 |
| 257 | $6,893 | $21,220 | $28,113 | $2,523,855 |
| 258 | $6,835 | $21,277 | $28,113 | $2,502,577 |
| 259 | $6,778 | $21,335 | $28,113 | $2,481,242 |
| 260 | $6,720 | $21,393 | $28,113 | $2,459,849 |
| 261 | $6,662 | $21,451 | $28,113 | $2,438,399 |
| 262 | $6,604 | $21,509 | $28,113 | $2,416,890 |
| 263 | $6,546 | $21,567 | $28,113 | $2,395,323 |
| 264 | $6,487 | $21,625 | $28,113 | $2,373,697 |
$337,354
$81,669
$255,685
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,429 | $21,684 | $28,113 | $2,352,013 |
| 266 | $6,370 | $21,743 | $28,113 | $2,330,271 |
| 267 | $6,311 | $21,802 | $28,113 | $2,308,469 |
| 268 | $6,252 | $21,861 | $28,113 | $2,286,608 |
| 269 | $6,193 | $21,920 | $28,113 | $2,264,688 |
| 270 | $6,134 | $21,979 | $28,113 | $2,242,709 |
| 271 | $6,074 | $22,039 | $28,113 | $2,220,670 |
| 272 | $6,014 | $22,098 | $28,113 | $2,198,572 |
| 273 | $5,954 | $22,158 | $28,113 | $2,176,413 |
| 274 | $5,894 | $22,218 | $28,113 | $2,154,195 |
| 275 | $5,834 | $22,279 | $28,113 | $2,131,916 |
| 276 | $5,774 | $22,339 | $28,113 | $2,109,578 |
$337,354
$73,234
$264,120
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,713 | $22,399 | $28,113 | $2,087,178 |
| 278 | $5,653 | $22,460 | $28,113 | $2,064,718 |
| 279 | $5,592 | $22,521 | $28,113 | $2,042,197 |
| 280 | $5,531 | $22,582 | $28,113 | $2,019,615 |
| 281 | $5,470 | $22,643 | $28,113 | $1,996,972 |
| 282 | $5,408 | $22,704 | $28,113 | $1,974,268 |
| 283 | $5,347 | $22,766 | $28,113 | $1,951,502 |
| 284 | $5,285 | $22,827 | $28,113 | $1,928,675 |
| 285 | $5,223 | $22,889 | $28,113 | $1,905,785 |
| 286 | $5,162 | $22,951 | $28,113 | $1,882,834 |
| 287 | $5,099 | $23,013 | $28,113 | $1,859,821 |
| 288 | $5,037 | $23,076 | $28,113 | $1,836,745 |
$337,354
$64,521
$272,833
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,975 | $23,138 | $28,113 | $1,813,607 |
| 290 | $4,912 | $23,201 | $28,113 | $1,790,406 |
| 291 | $4,849 | $23,264 | $28,113 | $1,767,142 |
| 292 | $4,786 | $23,327 | $28,113 | $1,743,815 |
| 293 | $4,723 | $23,390 | $28,113 | $1,720,425 |
| 294 | $4,659 | $23,453 | $28,113 | $1,696,972 |
| 295 | $4,596 | $23,517 | $28,113 | $1,673,455 |
| 296 | $4,532 | $23,581 | $28,113 | $1,649,874 |
| 297 | $4,468 | $23,644 | $28,113 | $1,626,230 |
| 298 | $4,404 | $23,708 | $28,113 | $1,602,522 |
| 299 | $4,340 | $23,773 | $28,113 | $1,578,749 |
| 300 | $4,276 | $23,837 | $28,113 | $1,554,912 |
$337,354
$55,521
$281,833
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,211 | $23,902 | $28,113 | $1,531,010 |
| 302 | $4,146 | $23,966 | $28,113 | $1,507,044 |
| 303 | $4,082 | $24,031 | $28,113 | $1,483,013 |
| 304 | $4,016 | $24,096 | $28,113 | $1,458,916 |
| 305 | $3,951 | $24,162 | $28,113 | $1,434,755 |
| 306 | $3,886 | $24,227 | $28,113 | $1,410,528 |
| 307 | $3,820 | $24,293 | $28,113 | $1,386,235 |
| 308 | $3,754 | $24,358 | $28,113 | $1,361,877 |
| 309 | $3,688 | $24,424 | $28,113 | $1,337,452 |
| 310 | $3,622 | $24,491 | $28,113 | $1,312,962 |
| 311 | $3,556 | $24,557 | $28,113 | $1,288,405 |
| 312 | $3,489 | $24,623 | $28,113 | $1,263,782 |
$337,354
$46,223
$291,130
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,423 | $24,690 | $28,113 | $1,239,091 |
| 314 | $3,356 | $24,757 | $28,113 | $1,214,335 |
| 315 | $3,289 | $24,824 | $28,113 | $1,189,511 |
| 316 | $3,222 | $24,891 | $28,113 | $1,164,619 |
| 317 | $3,154 | $24,959 | $28,113 | $1,139,661 |
| 318 | $3,087 | $25,026 | $28,113 | $1,114,634 |
| 319 | $3,019 | $25,094 | $28,113 | $1,089,540 |
| 320 | $2,951 | $25,162 | $28,113 | $1,064,378 |
| 321 | $2,883 | $25,230 | $28,113 | $1,039,148 |
| 322 | $2,814 | $25,298 | $28,113 | $1,013,850 |
| 323 | $2,746 | $25,367 | $28,113 | $988,483 |
| 324 | $2,677 | $25,436 | $28,113 | $963,047 |
$337,354
$36,619
$300,734
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,608 | $25,505 | $28,113 | $937,543 |
| 326 | $2,539 | $25,574 | $28,113 | $911,969 |
| 327 | $2,470 | $25,643 | $28,113 | $886,326 |
| 328 | $2,400 | $25,712 | $28,113 | $860,614 |
| 329 | $2,331 | $25,782 | $28,113 | $834,832 |
| 330 | $2,261 | $25,852 | $28,113 | $808,980 |
| 331 | $2,191 | $25,922 | $28,113 | $783,058 |
| 332 | $2,121 | $25,992 | $28,113 | $757,066 |
| 333 | $2,050 | $26,062 | $28,113 | $731,004 |
| 334 | $1,980 | $26,133 | $28,113 | $704,871 |
| 335 | $1,909 | $26,204 | $28,113 | $678,667 |
| 336 | $1,838 | $26,275 | $28,113 | $652,392 |
$337,354
$26,699
$310,655
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,767 | $26,346 | $28,113 | $626,046 |
| 338 | $1,696 | $26,417 | $28,113 | $599,629 |
| 339 | $1,624 | $26,489 | $28,113 | $573,140 |
| 340 | $1,552 | $26,561 | $28,113 | $546,580 |
| 341 | $1,480 | $26,632 | $28,113 | $519,947 |
| 342 | $1,408 | $26,705 | $28,113 | $493,243 |
| 343 | $1,336 | $26,777 | $28,113 | $466,466 |
| 344 | $1,263 | $26,849 | $28,113 | $439,616 |
| 345 | $1,191 | $26,922 | $28,113 | $412,694 |
| 346 | $1,118 | $26,995 | $28,113 | $385,699 |
| 347 | $1,045 | $27,068 | $28,113 | $358,631 |
| 348 | $971 | $27,142 | $28,113 | $331,489 |
$337,354
$16,451
$320,903
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $898 | $27,215 | $28,113 | $304,274 |
| 350 | $824 | $27,289 | $28,113 | $276,985 |
| 351 | $750 | $27,363 | $28,113 | $249,623 |
| 352 | $676 | $27,437 | $28,113 | $222,186 |
| 353 | $602 | $27,511 | $28,113 | $194,675 |
| 354 | $527 | $27,586 | $28,113 | $167,089 |
| 355 | $453 | $27,660 | $28,113 | $139,429 |
| 356 | $378 | $27,735 | $28,113 | $111,694 |
| 357 | $303 | $27,810 | $28,113 | $83,884 |
| 358 | $227 | $27,886 | $28,113 | $55,998 |
| 359 | $152 | $27,961 | $28,113 | $28,037 |
| 360 | $76 | $28,037 | $28,113 | $0 |
$337,354
$5,865
$331,489
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。
