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
$900 萬
$750 萬
$895 萬
552 呎
@15,036
759 呎
@10,935
$830 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $39,309 | $30,206 | $24,753 | $21,125 |
| 1.500 | $40,770 | $31,693 | $26,268 | $22,667 |
| 2.000 | $42,266 | $33,226 | $27,839 | $24,277 |
| 2.500 | $43,795 | $34,804 | $29,465 | $25,951 |
| 3.000 | $45,357 | $36,426 | $31,146 | $27,691 |
| 3.250 | $46,151 | $37,253 | $32,007 | $28,584 |
| 3.500 | $46,953 | $38,092 | $32,881 | $29,493 |
| 4.000 | $48,583 | $39,801 | $34,668 | $31,357 |
| 4.500 | $50,245 | $41,552 | $36,507 | $33,279 |
| 5.000 | $51,939 | $43,346 | $38,396 | $35,258 |
| 5.500 | $53,666 | $45,180 | $40,333 | $37,292 |
| 6.000 | $55,424 | $47,055 | $42,318 | $39,378 |
每月供款$28,585
30年
$6,567,976.8
$3,722,354
$10,290,330.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,788 | $10,796 | $28,584 | $6,557,181 |
| 2 | $17,759 | $10,825 | $28,584 | $6,546,356 |
| 3 | $17,730 | $10,855 | $28,584 | $6,535,501 |
| 4 | $17,700 | $10,884 | $28,584 | $6,524,617 |
| 5 | $17,671 | $10,913 | $28,584 | $6,513,704 |
| 6 | $17,641 | $10,943 | $28,584 | $6,502,761 |
| 7 | $17,612 | $10,973 | $28,584 | $6,491,788 |
| 8 | $17,582 | $11,002 | $28,584 | $6,480,786 |
| 9 | $17,552 | $11,032 | $28,584 | $6,469,754 |
| 10 | $17,522 | $11,062 | $28,584 | $6,458,692 |
| 11 | $17,492 | $11,092 | $28,584 | $6,447,600 |
| 12 | $17,462 | $11,122 | $28,584 | $6,436,478 |
$343,011
$211,512
$131,499
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,432 | $11,152 | $28,584 | $6,425,326 |
| 14 | $17,402 | $11,182 | $28,584 | $6,414,143 |
| 15 | $17,372 | $11,213 | $28,584 | $6,402,931 |
| 16 | $17,341 | $11,243 | $28,584 | $6,391,688 |
| 17 | $17,311 | $11,273 | $28,584 | $6,380,414 |
| 18 | $17,280 | $11,304 | $28,584 | $6,369,110 |
| 19 | $17,250 | $11,335 | $28,584 | $6,357,776 |
| 20 | $17,219 | $11,365 | $28,584 | $6,346,410 |
| 21 | $17,188 | $11,396 | $28,584 | $6,335,014 |
| 22 | $17,157 | $11,427 | $28,584 | $6,323,587 |
| 23 | $17,126 | $11,458 | $28,584 | $6,312,130 |
| 24 | $17,095 | $11,489 | $28,584 | $6,300,641 |
$343,011
$207,174
$135,837
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,064 | $11,520 | $28,584 | $6,289,121 |
| 26 | $17,033 | $11,551 | $28,584 | $6,277,569 |
| 27 | $17,002 | $11,582 | $28,584 | $6,265,987 |
| 28 | $16,970 | $11,614 | $28,584 | $6,254,373 |
| 29 | $16,939 | $11,645 | $28,584 | $6,242,728 |
| 30 | $16,907 | $11,677 | $28,584 | $6,231,051 |
| 31 | $16,876 | $11,708 | $28,584 | $6,219,342 |
| 32 | $16,844 | $11,740 | $28,584 | $6,207,602 |
| 33 | $16,812 | $11,772 | $28,584 | $6,195,830 |
| 34 | $16,780 | $11,804 | $28,584 | $6,184,026 |
| 35 | $16,748 | $11,836 | $28,584 | $6,172,191 |
| 36 | $16,716 | $11,868 | $28,584 | $6,160,323 |
$343,011
$202,693
$140,318
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,684 | $11,900 | $28,584 | $6,148,423 |
| 38 | $16,652 | $11,932 | $28,584 | $6,136,490 |
| 39 | $16,620 | $11,965 | $28,584 | $6,124,526 |
| 40 | $16,587 | $11,997 | $28,584 | $6,112,529 |
| 41 | $16,555 | $12,029 | $28,584 | $6,100,499 |
| 42 | $16,522 | $12,062 | $28,584 | $6,088,437 |
| 43 | $16,490 | $12,095 | $28,584 | $6,076,342 |
| 44 | $16,457 | $12,127 | $28,584 | $6,064,215 |
| 45 | $16,424 | $12,160 | $28,584 | $6,052,055 |
| 46 | $16,391 | $12,193 | $28,584 | $6,039,861 |
| 47 | $16,358 | $12,226 | $28,584 | $6,027,635 |
| 48 | $16,325 | $12,259 | $28,584 | $6,015,376 |
$343,011
$198,064
$144,947
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,292 | $12,293 | $28,584 | $6,003,083 |
| 50 | $16,258 | $12,326 | $28,584 | $5,990,757 |
| 51 | $16,225 | $12,359 | $28,584 | $5,978,398 |
| 52 | $16,191 | $12,393 | $28,584 | $5,966,005 |
| 53 | $16,158 | $12,426 | $28,584 | $5,953,579 |
| 54 | $16,124 | $12,460 | $28,584 | $5,941,119 |
| 55 | $16,091 | $12,494 | $28,584 | $5,928,625 |
| 56 | $16,057 | $12,528 | $28,584 | $5,916,098 |
| 57 | $16,023 | $12,561 | $28,584 | $5,903,536 |
| 58 | $15,989 | $12,596 | $28,584 | $5,890,941 |
| 59 | $15,955 | $12,630 | $28,584 | $5,878,311 |
| 60 | $15,920 | $12,664 | $28,584 | $5,865,647 |
$343,011
$193,282
$149,729
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,886 | $12,698 | $28,584 | $5,852,949 |
| 62 | $15,852 | $12,733 | $28,584 | $5,840,216 |
| 63 | $15,817 | $12,767 | $28,584 | $5,827,449 |
| 64 | $15,783 | $12,802 | $28,584 | $5,814,648 |
| 65 | $15,748 | $12,836 | $28,584 | $5,801,812 |
| 66 | $15,713 | $12,871 | $28,584 | $5,788,941 |
| 67 | $15,678 | $12,906 | $28,584 | $5,776,035 |
| 68 | $15,643 | $12,941 | $28,584 | $5,763,094 |
| 69 | $15,608 | $12,976 | $28,584 | $5,750,118 |
| 70 | $15,573 | $13,011 | $28,584 | $5,737,107 |
| 71 | $15,538 | $13,046 | $28,584 | $5,724,061 |
| 72 | $15,503 | $13,082 | $28,584 | $5,710,979 |
$343,011
$188,343
$154,668
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,467 | $13,117 | $28,584 | $5,697,862 |
| 74 | $15,432 | $13,153 | $28,584 | $5,684,710 |
| 75 | $15,396 | $13,188 | $28,584 | $5,671,522 |
| 76 | $15,360 | $13,224 | $28,584 | $5,658,298 |
| 77 | $15,325 | $13,260 | $28,584 | $5,645,038 |
| 78 | $15,289 | $13,296 | $28,584 | $5,631,742 |
| 79 | $15,253 | $13,332 | $28,584 | $5,618,411 |
| 80 | $15,217 | $13,368 | $28,584 | $5,605,043 |
| 81 | $15,180 | $13,404 | $28,584 | $5,591,639 |
| 82 | $15,144 | $13,440 | $28,584 | $5,578,199 |
| 83 | $15,108 | $13,477 | $28,584 | $5,564,722 |
| 84 | $15,071 | $13,513 | $28,584 | $5,551,209 |
$343,011
$183,241
$159,770
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,035 | $13,550 | $28,584 | $5,537,659 |
| 86 | $14,998 | $13,586 | $28,584 | $5,524,073 |
| 87 | $14,961 | $13,623 | $28,584 | $5,510,450 |
| 88 | $14,924 | $13,660 | $28,584 | $5,496,790 |
| 89 | $14,887 | $13,697 | $28,584 | $5,483,092 |
| 90 | $14,850 | $13,734 | $28,584 | $5,469,358 |
| 91 | $14,813 | $13,771 | $28,584 | $5,455,587 |
| 92 | $14,776 | $13,809 | $28,584 | $5,441,778 |
| 93 | $14,738 | $13,846 | $28,584 | $5,427,932 |
| 94 | $14,701 | $13,884 | $28,584 | $5,414,048 |
| 95 | $14,663 | $13,921 | $28,584 | $5,400,127 |
| 96 | $14,625 | $13,959 | $28,584 | $5,386,168 |
$343,011
$177,970
$165,041
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,588 | $13,997 | $28,584 | $5,372,172 |
| 98 | $14,550 | $14,035 | $28,584 | $5,358,137 |
| 99 | $14,512 | $14,073 | $28,584 | $5,344,064 |
| 100 | $14,474 | $14,111 | $28,584 | $5,329,954 |
| 101 | $14,435 | $14,149 | $28,584 | $5,315,805 |
| 102 | $14,397 | $14,187 | $28,584 | $5,301,617 |
| 103 | $14,359 | $14,226 | $28,584 | $5,287,392 |
| 104 | $14,320 | $14,264 | $28,584 | $5,273,128 |
| 105 | $14,281 | $14,303 | $28,584 | $5,258,825 |
| 106 | $14,243 | $14,342 | $28,584 | $5,244,483 |
| 107 | $14,204 | $14,380 | $28,584 | $5,230,103 |
| 108 | $14,165 | $14,419 | $28,584 | $5,215,683 |
$343,011
$172,526
$170,485
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,126 | $14,458 | $28,584 | $5,201,225 |
| 110 | $14,087 | $14,498 | $28,584 | $5,186,727 |
| 111 | $14,047 | $14,537 | $28,584 | $5,172,190 |
| 112 | $14,008 | $14,576 | $28,584 | $5,157,614 |
| 113 | $13,969 | $14,616 | $28,584 | $5,142,998 |
| 114 | $13,929 | $14,655 | $28,584 | $5,128,343 |
| 115 | $13,889 | $14,695 | $28,584 | $5,113,648 |
| 116 | $13,849 | $14,735 | $28,584 | $5,098,913 |
| 117 | $13,810 | $14,775 | $28,584 | $5,084,139 |
| 118 | $13,770 | $14,815 | $28,584 | $5,069,324 |
| 119 | $13,729 | $14,855 | $28,584 | $5,054,469 |
| 120 | $13,689 | $14,895 | $28,584 | $5,039,574 |
$343,011
$166,902
$176,109
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,649 | $14,935 | $28,584 | $5,024,639 |
| 122 | $13,608 | $14,976 | $28,584 | $5,009,663 |
| 123 | $13,568 | $15,016 | $28,584 | $4,994,646 |
| 124 | $13,527 | $15,057 | $28,584 | $4,979,589 |
| 125 | $13,486 | $15,098 | $28,584 | $4,964,491 |
| 126 | $13,445 | $15,139 | $28,584 | $4,949,353 |
| 127 | $13,404 | $15,180 | $28,584 | $4,934,173 |
| 128 | $13,363 | $15,221 | $28,584 | $4,918,952 |
| 129 | $13,322 | $15,262 | $28,584 | $4,903,690 |
| 130 | $13,281 | $15,303 | $28,584 | $4,888,386 |
| 131 | $13,239 | $15,345 | $28,584 | $4,873,042 |
| 132 | $13,198 | $15,386 | $28,584 | $4,857,655 |
$343,011
$161,092
$181,919
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,156 | $15,428 | $28,584 | $4,842,227 |
| 134 | $13,114 | $15,470 | $28,584 | $4,826,757 |
| 135 | $13,072 | $15,512 | $28,584 | $4,811,245 |
| 136 | $13,030 | $15,554 | $28,584 | $4,795,692 |
| 137 | $12,988 | $15,596 | $28,584 | $4,780,096 |
| 138 | $12,946 | $15,638 | $28,584 | $4,764,458 |
| 139 | $12,904 | $15,681 | $28,584 | $4,748,777 |
| 140 | $12,861 | $15,723 | $28,584 | $4,733,054 |
| 141 | $12,819 | $15,766 | $28,584 | $4,717,289 |
| 142 | $12,776 | $15,808 | $28,584 | $4,701,480 |
| 143 | $12,733 | $15,851 | $28,584 | $4,685,629 |
| 144 | $12,690 | $15,894 | $28,584 | $4,669,735 |
$343,011
$155,091
$187,920
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,647 | $15,937 | $28,584 | $4,653,798 |
| 146 | $12,604 | $15,980 | $28,584 | $4,637,818 |
| 147 | $12,561 | $16,023 | $28,584 | $4,621,794 |
| 148 | $12,517 | $16,067 | $28,584 | $4,605,728 |
| 149 | $12,474 | $16,110 | $28,584 | $4,589,617 |
| 150 | $12,430 | $16,154 | $28,584 | $4,573,463 |
| 151 | $12,386 | $16,198 | $28,584 | $4,557,265 |
| 152 | $12,343 | $16,242 | $28,584 | $4,541,024 |
| 153 | $12,299 | $16,286 | $28,584 | $4,524,738 |
| 154 | $12,254 | $16,330 | $28,584 | $4,508,408 |
| 155 | $12,210 | $16,374 | $28,584 | $4,492,034 |
| 156 | $12,166 | $16,418 | $28,584 | $4,475,616 |
$343,011
$148,892
$194,119
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,121 | $16,463 | $28,584 | $4,459,153 |
| 158 | $12,077 | $16,507 | $28,584 | $4,442,646 |
| 159 | $12,032 | $16,552 | $28,584 | $4,426,094 |
| 160 | $11,987 | $16,597 | $28,584 | $4,409,497 |
| 161 | $11,942 | $16,642 | $28,584 | $4,392,855 |
| 162 | $11,897 | $16,687 | $28,584 | $4,376,168 |
| 163 | $11,852 | $16,732 | $28,584 | $4,359,436 |
| 164 | $11,807 | $16,777 | $28,584 | $4,342,658 |
| 165 | $11,761 | $16,823 | $28,584 | $4,325,836 |
| 166 | $11,716 | $16,868 | $28,584 | $4,308,967 |
| 167 | $11,670 | $16,914 | $28,584 | $4,292,053 |
| 168 | $11,624 | $16,960 | $28,584 | $4,275,093 |
$343,011
$142,488
$200,523
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,578 | $17,006 | $28,584 | $4,258,087 |
| 170 | $11,532 | $17,052 | $28,584 | $4,241,035 |
| 171 | $11,486 | $17,098 | $28,584 | $4,223,937 |
| 172 | $11,440 | $17,144 | $28,584 | $4,206,793 |
| 173 | $11,393 | $17,191 | $28,584 | $4,189,602 |
| 174 | $11,347 | $17,237 | $28,584 | $4,172,364 |
| 175 | $11,300 | $17,284 | $28,584 | $4,155,080 |
| 176 | $11,253 | $17,331 | $28,584 | $4,137,749 |
| 177 | $11,206 | $17,378 | $28,584 | $4,120,372 |
| 178 | $11,159 | $17,425 | $28,584 | $4,102,947 |
| 179 | $11,112 | $17,472 | $28,584 | $4,085,475 |
| 180 | $11,065 | $17,519 | $28,584 | $4,067,955 |
$343,011
$135,873
$207,138
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,017 | $17,567 | $28,584 | $4,050,388 |
| 182 | $10,970 | $17,614 | $28,584 | $4,032,774 |
| 183 | $10,922 | $17,662 | $28,584 | $4,015,112 |
| 184 | $10,874 | $17,710 | $28,584 | $3,997,402 |
| 185 | $10,826 | $17,758 | $28,584 | $3,979,644 |
| 186 | $10,778 | $17,806 | $28,584 | $3,961,838 |
| 187 | $10,730 | $17,854 | $28,584 | $3,943,983 |
| 188 | $10,682 | $17,903 | $28,584 | $3,926,081 |
| 189 | $10,633 | $17,951 | $28,584 | $3,908,130 |
| 190 | $10,585 | $18,000 | $28,584 | $3,890,130 |
| 191 | $10,536 | $18,048 | $28,584 | $3,872,081 |
| 192 | $10,487 | $18,097 | $28,584 | $3,853,984 |
$343,011
$129,040
$213,971
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,438 | $18,146 | $28,584 | $3,835,838 |
| 194 | $10,389 | $18,196 | $28,584 | $3,817,642 |
| 195 | $10,339 | $18,245 | $28,584 | $3,799,397 |
| 196 | $10,290 | $18,294 | $28,584 | $3,781,103 |
| 197 | $10,240 | $18,344 | $28,584 | $3,762,759 |
| 198 | $10,191 | $18,393 | $28,584 | $3,744,366 |
| 199 | $10,141 | $18,443 | $28,584 | $3,725,923 |
| 200 | $10,091 | $18,493 | $28,584 | $3,707,429 |
| 201 | $10,041 | $18,543 | $28,584 | $3,688,886 |
| 202 | $9,991 | $18,594 | $28,584 | $3,670,293 |
| 203 | $9,940 | $18,644 | $28,584 | $3,651,649 |
| 204 | $9,890 | $18,694 | $28,584 | $3,632,954 |
$343,011
$121,981
$221,030
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,839 | $18,745 | $28,584 | $3,614,209 |
| 206 | $9,788 | $18,796 | $28,584 | $3,595,414 |
| 207 | $9,738 | $18,847 | $28,584 | $3,576,567 |
| 208 | $9,687 | $18,898 | $28,584 | $3,557,669 |
| 209 | $9,635 | $18,949 | $28,584 | $3,538,720 |
| 210 | $9,584 | $19,000 | $28,584 | $3,519,720 |
| 211 | $9,533 | $19,052 | $28,584 | $3,500,668 |
| 212 | $9,481 | $19,103 | $28,584 | $3,481,565 |
| 213 | $9,429 | $19,155 | $28,584 | $3,462,410 |
| 214 | $9,377 | $19,207 | $28,584 | $3,443,203 |
| 215 | $9,325 | $19,259 | $28,584 | $3,423,944 |
| 216 | $9,273 | $19,311 | $28,584 | $3,404,633 |
$343,011
$114,690
$228,321
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,221 | $19,363 | $28,584 | $3,385,270 |
| 218 | $9,168 | $19,416 | $28,584 | $3,365,854 |
| 219 | $9,116 | $19,468 | $28,584 | $3,346,386 |
| 220 | $9,063 | $19,521 | $28,584 | $3,326,865 |
| 221 | $9,010 | $19,574 | $28,584 | $3,307,291 |
| 222 | $8,957 | $19,627 | $28,584 | $3,287,664 |
| 223 | $8,904 | $19,680 | $28,584 | $3,267,983 |
| 224 | $8,851 | $19,733 | $28,584 | $3,248,250 |
| 225 | $8,797 | $19,787 | $28,584 | $3,228,463 |
| 226 | $8,744 | $19,840 | $28,584 | $3,208,623 |
| 227 | $8,690 | $19,894 | $28,584 | $3,188,728 |
| 228 | $8,636 | $19,948 | $28,584 | $3,168,780 |
$343,011
$107,158
$235,853
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,582 | $20,002 | $28,584 | $3,148,778 |
| 230 | $8,528 | $20,056 | $28,584 | $3,128,722 |
| 231 | $8,474 | $20,111 | $28,584 | $3,108,611 |
| 232 | $8,419 | $20,165 | $28,584 | $3,088,446 |
| 233 | $8,365 | $20,220 | $28,584 | $3,068,226 |
| 234 | $8,310 | $20,274 | $28,584 | $3,047,952 |
| 235 | $8,255 | $20,329 | $28,584 | $3,027,623 |
| 236 | $8,200 | $20,384 | $28,584 | $3,007,238 |
| 237 | $8,145 | $20,440 | $28,584 | $2,986,798 |
| 238 | $8,089 | $20,495 | $28,584 | $2,966,303 |
| 239 | $8,034 | $20,551 | $28,584 | $2,945,753 |
| 240 | $7,978 | $20,606 | $28,584 | $2,925,147 |
$343,011
$99,378
$243,633
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,922 | $20,662 | $28,584 | $2,904,485 |
| 242 | $7,866 | $20,718 | $28,584 | $2,883,767 |
| 243 | $7,810 | $20,774 | $28,584 | $2,862,993 |
| 244 | $7,754 | $20,830 | $28,584 | $2,842,162 |
| 245 | $7,698 | $20,887 | $28,584 | $2,821,276 |
| 246 | $7,641 | $20,943 | $28,584 | $2,800,332 |
| 247 | $7,584 | $21,000 | $28,584 | $2,779,332 |
| 248 | $7,527 | $21,057 | $28,584 | $2,758,276 |
| 249 | $7,470 | $21,114 | $28,584 | $2,737,162 |
| 250 | $7,413 | $21,171 | $28,584 | $2,715,991 |
| 251 | $7,356 | $21,228 | $28,584 | $2,694,762 |
| 252 | $7,298 | $21,286 | $28,584 | $2,673,476 |
$343,011
$91,340
$251,671
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,241 | $21,344 | $28,584 | $2,652,133 |
| 254 | $7,183 | $21,401 | $28,584 | $2,630,731 |
| 255 | $7,125 | $21,459 | $28,584 | $2,609,272 |
| 256 | $7,067 | $21,517 | $28,584 | $2,587,754 |
| 257 | $7,009 | $21,576 | $28,584 | $2,566,179 |
| 258 | $6,950 | $21,634 | $28,584 | $2,544,544 |
| 259 | $6,891 | $21,693 | $28,584 | $2,522,852 |
| 260 | $6,833 | $21,752 | $28,584 | $2,501,100 |
| 261 | $6,774 | $21,810 | $28,584 | $2,479,290 |
| 262 | $6,715 | $21,870 | $28,584 | $2,457,420 |
| 263 | $6,656 | $21,929 | $28,584 | $2,435,491 |
| 264 | $6,596 | $21,988 | $28,584 | $2,413,503 |
$343,011
$83,038
$259,973
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,537 | $22,048 | $28,584 | $2,391,456 |
| 266 | $6,477 | $22,107 | $28,584 | $2,369,348 |
| 267 | $6,417 | $22,167 | $28,584 | $2,347,181 |
| 268 | $6,357 | $22,227 | $28,584 | $2,324,954 |
| 269 | $6,297 | $22,288 | $28,584 | $2,302,666 |
| 270 | $6,236 | $22,348 | $28,584 | $2,280,318 |
| 271 | $6,176 | $22,408 | $28,584 | $2,257,910 |
| 272 | $6,115 | $22,469 | $28,584 | $2,235,441 |
| 273 | $6,054 | $22,530 | $28,584 | $2,212,911 |
| 274 | $5,993 | $22,591 | $28,584 | $2,190,320 |
| 275 | $5,932 | $22,652 | $28,584 | $2,167,668 |
| 276 | $5,871 | $22,713 | $28,584 | $2,144,954 |
$343,011
$74,462
$268,549
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,809 | $22,775 | $28,584 | $2,122,179 |
| 278 | $5,748 | $22,837 | $28,584 | $2,099,343 |
| 279 | $5,686 | $22,899 | $28,584 | $2,076,444 |
| 280 | $5,624 | $22,961 | $28,584 | $2,053,484 |
| 281 | $5,562 | $23,023 | $28,584 | $2,030,461 |
| 282 | $5,499 | $23,085 | $28,584 | $2,007,376 |
| 283 | $5,437 | $23,148 | $28,584 | $1,984,228 |
| 284 | $5,374 | $23,210 | $28,584 | $1,961,018 |
| 285 | $5,311 | $23,273 | $28,584 | $1,937,745 |
| 286 | $5,248 | $23,336 | $28,584 | $1,914,409 |
| 287 | $5,185 | $23,399 | $28,584 | $1,891,009 |
| 288 | $5,121 | $23,463 | $28,584 | $1,867,546 |
$343,011
$65,603
$277,408
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,058 | $23,526 | $28,584 | $1,844,020 |
| 290 | $4,994 | $23,590 | $28,584 | $1,820,430 |
| 291 | $4,930 | $23,654 | $28,584 | $1,796,776 |
| 292 | $4,866 | $23,718 | $28,584 | $1,773,058 |
| 293 | $4,802 | $23,782 | $28,584 | $1,749,276 |
| 294 | $4,738 | $23,847 | $28,584 | $1,725,429 |
| 295 | $4,673 | $23,911 | $28,584 | $1,701,518 |
| 296 | $4,608 | $23,976 | $28,584 | $1,677,542 |
| 297 | $4,543 | $24,041 | $28,584 | $1,653,501 |
| 298 | $4,478 | $24,106 | $28,584 | $1,629,395 |
| 299 | $4,413 | $24,171 | $28,584 | $1,605,224 |
| 300 | $4,347 | $24,237 | $28,584 | $1,580,987 |
$343,011
$56,452
$286,559
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,282 | $24,302 | $28,584 | $1,556,685 |
| 302 | $4,216 | $24,368 | $28,584 | $1,532,316 |
| 303 | $4,150 | $24,434 | $28,584 | $1,507,882 |
| 304 | $4,084 | $24,500 | $28,584 | $1,483,382 |
| 305 | $4,017 | $24,567 | $28,584 | $1,458,815 |
| 306 | $3,951 | $24,633 | $28,584 | $1,434,182 |
| 307 | $3,884 | $24,700 | $28,584 | $1,409,482 |
| 308 | $3,817 | $24,767 | $28,584 | $1,384,715 |
| 309 | $3,750 | $24,834 | $28,584 | $1,359,881 |
| 310 | $3,683 | $24,901 | $28,584 | $1,334,980 |
| 311 | $3,616 | $24,969 | $28,584 | $1,310,011 |
| 312 | $3,548 | $25,036 | $28,584 | $1,284,975 |
$343,011
$46,999
$296,012
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,480 | $25,104 | $28,584 | $1,259,871 |
| 314 | $3,412 | $25,172 | $28,584 | $1,234,698 |
| 315 | $3,344 | $25,240 | $28,584 | $1,209,458 |
| 316 | $3,276 | $25,309 | $28,584 | $1,184,150 |
| 317 | $3,207 | $25,377 | $28,584 | $1,158,772 |
| 318 | $3,138 | $25,446 | $28,584 | $1,133,326 |
| 319 | $3,069 | $25,515 | $28,584 | $1,107,812 |
| 320 | $3,000 | $25,584 | $28,584 | $1,082,228 |
| 321 | $2,931 | $25,653 | $28,584 | $1,056,574 |
| 322 | $2,862 | $25,723 | $28,584 | $1,030,852 |
| 323 | $2,792 | $25,792 | $28,584 | $1,005,059 |
| 324 | $2,722 | $25,862 | $28,584 | $979,197 |
$343,011
$37,234
$305,777
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,652 | $25,932 | $28,584 | $953,265 |
| 326 | $2,582 | $26,002 | $28,584 | $927,262 |
| 327 | $2,511 | $26,073 | $28,584 | $901,190 |
| 328 | $2,441 | $26,144 | $28,584 | $875,046 |
| 329 | $2,370 | $26,214 | $28,584 | $848,832 |
| 330 | $2,299 | $26,285 | $28,584 | $822,546 |
| 331 | $2,228 | $26,357 | $28,584 | $796,190 |
| 332 | $2,156 | $26,428 | $28,584 | $769,762 |
| 333 | $2,085 | $26,499 | $28,584 | $743,262 |
| 334 | $2,013 | $26,571 | $28,584 | $716,691 |
| 335 | $1,941 | $26,643 | $28,584 | $690,048 |
| 336 | $1,869 | $26,715 | $28,584 | $663,333 |
$343,011
$27,146
$315,865
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,797 | $26,788 | $28,584 | $636,545 |
| 338 | $1,724 | $26,860 | $28,584 | $609,685 |
| 339 | $1,651 | $26,933 | $28,584 | $582,752 |
| 340 | $1,578 | $27,006 | $28,584 | $555,746 |
| 341 | $1,505 | $27,079 | $28,584 | $528,667 |
| 342 | $1,432 | $27,152 | $28,584 | $501,514 |
| 343 | $1,358 | $27,226 | $28,584 | $474,288 |
| 344 | $1,285 | $27,300 | $28,584 | $446,988 |
| 345 | $1,211 | $27,374 | $28,584 | $419,615 |
| 346 | $1,136 | $27,448 | $28,584 | $392,167 |
| 347 | $1,062 | $27,522 | $28,584 | $364,645 |
| 348 | $988 | $27,597 | $28,584 | $337,048 |
$343,011
$16,727
$326,284
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $913 | $27,671 | $28,584 | $309,377 |
| 350 | $838 | $27,746 | $28,584 | $281,630 |
| 351 | $763 | $27,822 | $28,584 | $253,809 |
| 352 | $687 | $27,897 | $28,584 | $225,912 |
| 353 | $612 | $27,972 | $28,584 | $197,940 |
| 354 | $536 | $28,048 | $28,584 | $169,891 |
| 355 | $460 | $28,124 | $28,584 | $141,767 |
| 356 | $384 | $28,200 | $28,584 | $113,567 |
| 357 | $308 | $28,277 | $28,584 | $85,290 |
| 358 | $231 | $28,353 | $28,584 | $56,937 |
| 359 | $154 | $28,430 | $28,584 | $28,507 |
| 360 | $77 | $28,507 | $28,584 | $0 |
$343,011
$5,963
$337,048
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。
