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
$700 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$750 萬
$800 萬
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $36,374 | $27,950 | $22,905 | $19,548 |
| 1.500 | $37,726 | $29,327 | $24,306 | $20,975 |
| 2.000 | $39,109 | $30,745 | $25,760 | $22,464 |
| 2.500 | $40,524 | $32,205 | $27,265 | $24,014 |
| 3.000 | $41,970 | $33,706 | $28,820 | $25,623 |
| 3.500 | $43,447 | $35,247 | $30,426 | $27,291 |
| 4.000 | $44,955 | $36,829 | $32,079 | $29,015 |
| 4.500 | $46,493 | $38,449 | $33,781 | $30,794 |
| 5.000 | $48,061 | $40,109 | $35,529 | $32,625 |
| 5.500 | $49,658 | $41,807 | $37,321 | $34,508 |
| 6.000 | $51,286 | $43,541 | $39,158 | $36,438 |
每月供款$27,291
30年
$6,077,530.8
$3,747,168
$9,824,698.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $17,726 | $9,565 | $27,291 | $6,067,966 |
| 2 | $17,698 | $9,593 | $27,291 | $6,058,374 |
| 3 | $17,670 | $9,621 | $27,291 | $6,048,753 |
| 4 | $17,642 | $9,649 | $27,291 | $6,039,104 |
| 5 | $17,614 | $9,677 | $27,291 | $6,029,428 |
| 6 | $17,586 | $9,705 | $27,291 | $6,019,723 |
| 7 | $17,558 | $9,733 | $27,291 | $6,009,989 |
| 8 | $17,529 | $9,762 | $27,291 | $6,000,228 |
| 9 | $17,501 | $9,790 | $27,291 | $5,990,437 |
| 10 | $17,472 | $9,819 | $27,291 | $5,980,619 |
| 11 | $17,443 | $9,847 | $27,291 | $5,970,771 |
| 12 | $17,415 | $9,876 | $27,291 | $5,960,895 |
$327,490
$210,854
$116,636
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,386 | $9,905 | $27,291 | $5,950,990 |
| 14 | $17,357 | $9,934 | $27,291 | $5,941,057 |
| 15 | $17,328 | $9,963 | $27,291 | $5,931,094 |
| 16 | $17,299 | $9,992 | $27,291 | $5,921,102 |
| 17 | $17,270 | $10,021 | $27,291 | $5,911,081 |
| 18 | $17,241 | $10,050 | $27,291 | $5,901,031 |
| 19 | $17,211 | $10,079 | $27,291 | $5,890,951 |
| 20 | $17,182 | $10,109 | $27,291 | $5,880,842 |
| 21 | $17,152 | $10,138 | $27,291 | $5,870,704 |
| 22 | $17,123 | $10,168 | $27,291 | $5,860,536 |
| 23 | $17,093 | $10,198 | $27,291 | $5,850,339 |
| 24 | $17,063 | $10,227 | $27,291 | $5,840,111 |
$327,490
$206,706
$120,784
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,034 | $10,257 | $27,291 | $5,829,854 |
| 26 | $17,004 | $10,287 | $27,291 | $5,819,567 |
| 27 | $16,974 | $10,317 | $27,291 | $5,809,250 |
| 28 | $16,944 | $10,347 | $27,291 | $5,798,903 |
| 29 | $16,913 | $10,377 | $27,291 | $5,788,525 |
| 30 | $16,883 | $10,408 | $27,291 | $5,778,118 |
| 31 | $16,853 | $10,438 | $27,291 | $5,767,680 |
| 32 | $16,822 | $10,468 | $27,291 | $5,757,211 |
| 33 | $16,792 | $10,499 | $27,291 | $5,746,712 |
| 34 | $16,761 | $10,530 | $27,291 | $5,736,183 |
| 35 | $16,731 | $10,560 | $27,291 | $5,725,622 |
| 36 | $16,700 | $10,591 | $27,291 | $5,715,031 |
$327,490
$202,410
$125,080
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $16,669 | $10,622 | $27,291 | $5,704,409 |
| 38 | $16,638 | $10,653 | $27,291 | $5,693,756 |
| 39 | $16,607 | $10,684 | $27,291 | $5,683,072 |
| 40 | $16,576 | $10,715 | $27,291 | $5,672,357 |
| 41 | $16,544 | $10,746 | $27,291 | $5,661,611 |
| 42 | $16,513 | $10,778 | $27,291 | $5,650,833 |
| 43 | $16,482 | $10,809 | $27,291 | $5,640,024 |
| 44 | $16,450 | $10,841 | $27,291 | $5,629,183 |
| 45 | $16,418 | $10,872 | $27,291 | $5,618,311 |
| 46 | $16,387 | $10,904 | $27,291 | $5,607,406 |
| 47 | $16,355 | $10,936 | $27,291 | $5,596,471 |
| 48 | $16,323 | $10,968 | $27,291 | $5,585,503 |
$327,490
$197,961
$129,529
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,291 | $11,000 | $27,291 | $5,574,503 |
| 50 | $16,259 | $11,032 | $27,291 | $5,563,471 |
| 51 | $16,227 | $11,064 | $27,291 | $5,552,407 |
| 52 | $16,195 | $11,096 | $27,291 | $5,541,311 |
| 53 | $16,162 | $11,129 | $27,291 | $5,530,182 |
| 54 | $16,130 | $11,161 | $27,291 | $5,519,021 |
| 55 | $16,097 | $11,194 | $27,291 | $5,507,827 |
| 56 | $16,064 | $11,226 | $27,291 | $5,496,601 |
| 57 | $16,032 | $11,259 | $27,291 | $5,485,342 |
| 58 | $15,999 | $11,292 | $27,291 | $5,474,050 |
| 59 | $15,966 | $11,325 | $27,291 | $5,462,725 |
| 60 | $15,933 | $11,358 | $27,291 | $5,451,367 |
$327,490
$193,354
$134,136
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $15,900 | $11,391 | $27,291 | $5,439,976 |
| 62 | $15,867 | $11,424 | $27,291 | $5,428,552 |
| 63 | $15,833 | $11,458 | $27,291 | $5,417,094 |
| 64 | $15,800 | $11,491 | $27,291 | $5,405,603 |
| 65 | $15,766 | $11,524 | $27,291 | $5,394,079 |
| 66 | $15,733 | $11,558 | $27,291 | $5,382,521 |
| 67 | $15,699 | $11,592 | $27,291 | $5,370,929 |
| 68 | $15,665 | $11,626 | $27,291 | $5,359,303 |
| 69 | $15,631 | $11,660 | $27,291 | $5,347,644 |
| 70 | $15,597 | $11,694 | $27,291 | $5,335,950 |
| 71 | $15,563 | $11,728 | $27,291 | $5,324,223 |
| 72 | $15,529 | $11,762 | $27,291 | $5,312,461 |
$327,490
$188,584
$138,906
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,495 | $11,796 | $27,291 | $5,300,665 |
| 74 | $15,460 | $11,831 | $27,291 | $5,288,834 |
| 75 | $15,426 | $11,865 | $27,291 | $5,276,969 |
| 76 | $15,391 | $11,900 | $27,291 | $5,265,069 |
| 77 | $15,356 | $11,934 | $27,291 | $5,253,135 |
| 78 | $15,322 | $11,969 | $27,291 | $5,241,166 |
| 79 | $15,287 | $12,004 | $27,291 | $5,229,162 |
| 80 | $15,252 | $12,039 | $27,291 | $5,217,123 |
| 81 | $15,217 | $12,074 | $27,291 | $5,205,048 |
| 82 | $15,181 | $12,109 | $27,291 | $5,192,939 |
| 83 | $15,146 | $12,145 | $27,291 | $5,180,794 |
| 84 | $15,111 | $12,180 | $27,291 | $5,168,614 |
$327,490
$183,643
$143,847
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,075 | $12,216 | $27,291 | $5,156,398 |
| 86 | $15,039 | $12,251 | $27,291 | $5,144,147 |
| 87 | $15,004 | $12,287 | $27,291 | $5,131,860 |
| 88 | $14,968 | $12,323 | $27,291 | $5,119,537 |
| 89 | $14,932 | $12,359 | $27,291 | $5,107,178 |
| 90 | $14,896 | $12,395 | $27,291 | $5,094,783 |
| 91 | $14,860 | $12,431 | $27,291 | $5,082,352 |
| 92 | $14,824 | $12,467 | $27,291 | $5,069,885 |
| 93 | $14,787 | $12,504 | $27,291 | $5,057,381 |
| 94 | $14,751 | $12,540 | $27,291 | $5,044,841 |
| 95 | $14,714 | $12,577 | $27,291 | $5,032,264 |
| 96 | $14,677 | $12,613 | $27,291 | $5,019,651 |
$327,490
$178,527
$148,963
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $14,641 | $12,650 | $27,291 | $5,007,001 |
| 98 | $14,604 | $12,687 | $27,291 | $4,994,314 |
| 99 | $14,567 | $12,724 | $27,291 | $4,981,590 |
| 100 | $14,530 | $12,761 | $27,291 | $4,968,829 |
| 101 | $14,492 | $12,798 | $27,291 | $4,956,030 |
| 102 | $14,455 | $12,836 | $27,291 | $4,943,194 |
| 103 | $14,418 | $12,873 | $27,291 | $4,930,321 |
| 104 | $14,380 | $12,911 | $27,291 | $4,917,411 |
| 105 | $14,342 | $12,948 | $27,291 | $4,904,462 |
| 106 | $14,305 | $12,986 | $27,291 | $4,891,476 |
| 107 | $14,267 | $13,024 | $27,291 | $4,878,452 |
| 108 | $14,229 | $13,062 | $27,291 | $4,865,390 |
$327,490
$173,229
$154,261
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,191 | $13,100 | $27,291 | $4,852,290 |
| 110 | $14,153 | $13,138 | $27,291 | $4,839,152 |
| 111 | $14,114 | $13,177 | $27,291 | $4,825,975 |
| 112 | $14,076 | $13,215 | $27,291 | $4,812,760 |
| 113 | $14,037 | $13,254 | $27,291 | $4,799,506 |
| 114 | $13,999 | $13,292 | $27,291 | $4,786,214 |
| 115 | $13,960 | $13,331 | $27,291 | $4,772,883 |
| 116 | $13,921 | $13,370 | $27,291 | $4,759,513 |
| 117 | $13,882 | $13,409 | $27,291 | $4,746,104 |
| 118 | $13,843 | $13,448 | $27,291 | $4,732,656 |
| 119 | $13,804 | $13,487 | $27,291 | $4,719,169 |
| 120 | $13,764 | $13,527 | $27,291 | $4,705,642 |
$327,490
$167,742
$159,748
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $13,725 | $13,566 | $27,291 | $4,692,076 |
| 122 | $13,685 | $13,606 | $27,291 | $4,678,471 |
| 123 | $13,646 | $13,645 | $27,291 | $4,664,825 |
| 124 | $13,606 | $13,685 | $27,291 | $4,651,140 |
| 125 | $13,566 | $13,725 | $27,291 | $4,637,415 |
| 126 | $13,526 | $13,765 | $27,291 | $4,623,650 |
| 127 | $13,486 | $13,805 | $27,291 | $4,609,845 |
| 128 | $13,445 | $13,845 | $27,291 | $4,596,000 |
| 129 | $13,405 | $13,886 | $27,291 | $4,582,114 |
| 130 | $13,364 | $13,926 | $27,291 | $4,568,187 |
| 131 | $13,324 | $13,967 | $27,291 | $4,554,220 |
| 132 | $13,283 | $14,008 | $27,291 | $4,540,213 |
$327,490
$162,060
$165,429
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,242 | $14,049 | $27,291 | $4,526,164 |
| 134 | $13,201 | $14,090 | $27,291 | $4,512,075 |
| 135 | $13,160 | $14,131 | $27,291 | $4,497,944 |
| 136 | $13,119 | $14,172 | $27,291 | $4,483,772 |
| 137 | $13,078 | $14,213 | $27,291 | $4,469,559 |
| 138 | $13,036 | $14,255 | $27,291 | $4,455,304 |
| 139 | $12,995 | $14,296 | $27,291 | $4,441,008 |
| 140 | $12,953 | $14,338 | $27,291 | $4,426,670 |
| 141 | $12,911 | $14,380 | $27,291 | $4,412,291 |
| 142 | $12,869 | $14,422 | $27,291 | $4,397,869 |
| 143 | $12,827 | $14,464 | $27,291 | $4,383,405 |
| 144 | $12,785 | $14,506 | $27,291 | $4,368,899 |
$327,490
$156,177
$171,313
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,743 | $14,548 | $27,291 | $4,354,351 |
| 146 | $12,700 | $14,591 | $27,291 | $4,339,761 |
| 147 | $12,658 | $14,633 | $27,291 | $4,325,127 |
| 148 | $12,615 | $14,676 | $27,291 | $4,310,451 |
| 149 | $12,572 | $14,719 | $27,291 | $4,295,733 |
| 150 | $12,529 | $14,762 | $27,291 | $4,280,971 |
| 151 | $12,486 | $14,805 | $27,291 | $4,266,167 |
| 152 | $12,443 | $14,848 | $27,291 | $4,251,319 |
| 153 | $12,400 | $14,891 | $27,291 | $4,236,428 |
| 154 | $12,356 | $14,935 | $27,291 | $4,221,493 |
| 155 | $12,313 | $14,978 | $27,291 | $4,206,515 |
| 156 | $12,269 | $15,022 | $27,291 | $4,191,493 |
$327,490
$150,084
$177,406
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,225 | $15,066 | $27,291 | $4,176,427 |
| 158 | $12,181 | $15,110 | $27,291 | $4,161,318 |
| 159 | $12,137 | $15,154 | $27,291 | $4,146,164 |
| 160 | $12,093 | $15,198 | $27,291 | $4,130,966 |
| 161 | $12,049 | $15,242 | $27,291 | $4,115,724 |
| 162 | $12,004 | $15,287 | $27,291 | $4,100,437 |
| 163 | $11,960 | $15,331 | $27,291 | $4,085,106 |
| 164 | $11,915 | $15,376 | $27,291 | $4,069,730 |
| 165 | $11,870 | $15,421 | $27,291 | $4,054,310 |
| 166 | $11,825 | $15,466 | $27,291 | $4,038,844 |
| 167 | $11,780 | $15,511 | $27,291 | $4,023,333 |
| 168 | $11,735 | $15,556 | $27,291 | $4,007,777 |
$327,490
$143,774
$183,716
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,689 | $15,601 | $27,291 | $3,992,175 |
| 170 | $11,644 | $15,647 | $27,291 | $3,976,528 |
| 171 | $11,598 | $15,693 | $27,291 | $3,960,836 |
| 172 | $11,552 | $15,738 | $27,291 | $3,945,097 |
| 173 | $11,507 | $15,784 | $27,291 | $3,929,313 |
| 174 | $11,460 | $15,830 | $27,291 | $3,913,483 |
| 175 | $11,414 | $15,877 | $27,291 | $3,897,606 |
| 176 | $11,368 | $15,923 | $27,291 | $3,881,683 |
| 177 | $11,322 | $15,969 | $27,291 | $3,865,714 |
| 178 | $11,275 | $16,016 | $27,291 | $3,849,698 |
| 179 | $11,228 | $16,063 | $27,291 | $3,833,636 |
| 180 | $11,181 | $16,109 | $27,291 | $3,817,526 |
$327,490
$137,240
$190,250
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,134 | $16,156 | $27,291 | $3,801,370 |
| 182 | $11,087 | $16,204 | $27,291 | $3,785,166 |
| 183 | $11,040 | $16,251 | $27,291 | $3,768,916 |
| 184 | $10,993 | $16,298 | $27,291 | $3,752,618 |
| 185 | $10,945 | $16,346 | $27,291 | $3,736,272 |
| 186 | $10,897 | $16,393 | $27,291 | $3,719,878 |
| 187 | $10,850 | $16,441 | $27,291 | $3,703,437 |
| 188 | $10,802 | $16,489 | $27,291 | $3,686,948 |
| 189 | $10,754 | $16,537 | $27,291 | $3,670,411 |
| 190 | $10,705 | $16,585 | $27,291 | $3,653,825 |
| 191 | $10,657 | $16,634 | $27,291 | $3,637,192 |
| 192 | $10,608 | $16,682 | $27,291 | $3,620,509 |
$327,490
$130,473
$197,017
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,560 | $16,731 | $27,291 | $3,603,778 |
| 194 | $10,511 | $16,780 | $27,291 | $3,586,998 |
| 195 | $10,462 | $16,829 | $27,291 | $3,570,170 |
| 196 | $10,413 | $16,878 | $27,291 | $3,553,292 |
| 197 | $10,364 | $16,927 | $27,291 | $3,536,365 |
| 198 | $10,314 | $16,976 | $27,291 | $3,519,388 |
| 199 | $10,265 | $17,026 | $27,291 | $3,502,362 |
| 200 | $10,215 | $17,076 | $27,291 | $3,485,287 |
| 201 | $10,165 | $17,125 | $27,291 | $3,468,161 |
| 202 | $10,115 | $17,175 | $27,291 | $3,450,986 |
| 203 | $10,065 | $17,225 | $27,291 | $3,433,761 |
| 204 | $10,015 | $17,276 | $27,291 | $3,416,485 |
$327,490
$123,466
$204,024
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,965 | $17,326 | $27,291 | $3,399,159 |
| 206 | $9,914 | $17,377 | $27,291 | $3,381,782 |
| 207 | $9,864 | $17,427 | $27,291 | $3,364,355 |
| 208 | $9,813 | $17,478 | $27,291 | $3,346,877 |
| 209 | $9,762 | $17,529 | $27,291 | $3,329,348 |
| 210 | $9,711 | $17,580 | $27,291 | $3,311,767 |
| 211 | $9,659 | $17,632 | $27,291 | $3,294,136 |
| 212 | $9,608 | $17,683 | $27,291 | $3,276,453 |
| 213 | $9,556 | $17,735 | $27,291 | $3,258,718 |
| 214 | $9,505 | $17,786 | $27,291 | $3,240,932 |
| 215 | $9,453 | $17,838 | $27,291 | $3,223,094 |
| 216 | $9,401 | $17,890 | $27,291 | $3,205,204 |
$327,490
$116,209
$211,281
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,349 | $17,942 | $27,291 | $3,187,262 |
| 218 | $9,296 | $17,995 | $27,291 | $3,169,267 |
| 219 | $9,244 | $18,047 | $27,291 | $3,151,220 |
| 220 | $9,191 | $18,100 | $27,291 | $3,133,120 |
| 221 | $9,138 | $18,153 | $27,291 | $3,114,968 |
| 222 | $9,085 | $18,206 | $27,291 | $3,096,762 |
| 223 | $9,032 | $18,259 | $27,291 | $3,078,503 |
| 224 | $8,979 | $18,312 | $27,291 | $3,060,192 |
| 225 | $8,926 | $18,365 | $27,291 | $3,041,826 |
| 226 | $8,872 | $18,419 | $27,291 | $3,023,407 |
| 227 | $8,818 | $18,473 | $27,291 | $3,004,935 |
| 228 | $8,764 | $18,526 | $27,291 | $2,986,408 |
$327,490
$108,694
$218,796
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,710 | $18,580 | $27,291 | $2,967,828 |
| 230 | $8,656 | $18,635 | $27,291 | $2,949,193 |
| 231 | $8,602 | $18,689 | $27,291 | $2,930,504 |
| 232 | $8,547 | $18,744 | $27,291 | $2,911,761 |
| 233 | $8,493 | $18,798 | $27,291 | $2,892,963 |
| 234 | $8,438 | $18,853 | $27,291 | $2,874,110 |
| 235 | $8,383 | $18,908 | $27,291 | $2,855,202 |
| 236 | $8,328 | $18,963 | $27,291 | $2,836,238 |
| 237 | $8,272 | $19,018 | $27,291 | $2,817,220 |
| 238 | $8,217 | $19,074 | $27,291 | $2,798,146 |
| 239 | $8,161 | $19,130 | $27,291 | $2,779,016 |
| 240 | $8,105 | $19,185 | $27,291 | $2,759,831 |
$327,490
$100,913
$226,577
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,050 | $19,241 | $27,291 | $2,740,590 |
| 242 | $7,993 | $19,297 | $27,291 | $2,721,292 |
| 243 | $7,937 | $19,354 | $27,291 | $2,701,939 |
| 244 | $7,881 | $19,410 | $27,291 | $2,682,528 |
| 245 | $7,824 | $19,467 | $27,291 | $2,663,062 |
| 246 | $7,767 | $19,524 | $27,291 | $2,643,538 |
| 247 | $7,710 | $19,581 | $27,291 | $2,623,958 |
| 248 | $7,653 | $19,638 | $27,291 | $2,604,320 |
| 249 | $7,596 | $19,695 | $27,291 | $2,584,625 |
| 250 | $7,538 | $19,752 | $27,291 | $2,564,873 |
| 251 | $7,481 | $19,810 | $27,291 | $2,545,063 |
| 252 | $7,423 | $19,868 | $27,291 | $2,525,195 |
$327,490
$92,854
$234,636
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,365 | $19,926 | $27,291 | $2,505,269 |
| 254 | $7,307 | $19,984 | $27,291 | $2,485,286 |
| 255 | $7,249 | $20,042 | $27,291 | $2,465,243 |
| 256 | $7,190 | $20,101 | $27,291 | $2,445,143 |
| 257 | $7,132 | $20,159 | $27,291 | $2,424,984 |
| 258 | $7,073 | $20,218 | $27,291 | $2,404,766 |
| 259 | $7,014 | $20,277 | $27,291 | $2,384,489 |
| 260 | $6,955 | $20,336 | $27,291 | $2,364,153 |
| 261 | $6,895 | $20,395 | $27,291 | $2,343,757 |
| 262 | $6,836 | $20,455 | $27,291 | $2,323,303 |
| 263 | $6,776 | $20,515 | $27,291 | $2,302,788 |
| 264 | $6,716 | $20,574 | $27,291 | $2,282,214 |
$327,490
$84,509
$242,981
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,656 | $20,634 | $27,291 | $2,261,579 |
| 266 | $6,596 | $20,695 | $27,291 | $2,240,885 |
| 267 | $6,536 | $20,755 | $27,291 | $2,220,130 |
| 268 | $6,475 | $20,815 | $27,291 | $2,199,314 |
| 269 | $6,415 | $20,876 | $27,291 | $2,178,438 |
| 270 | $6,354 | $20,937 | $27,291 | $2,157,501 |
| 271 | $6,293 | $20,998 | $27,291 | $2,136,503 |
| 272 | $6,231 | $21,059 | $27,291 | $2,115,444 |
| 273 | $6,170 | $21,121 | $27,291 | $2,094,323 |
| 274 | $6,108 | $21,182 | $27,291 | $2,073,141 |
| 275 | $6,047 | $21,244 | $27,291 | $2,051,896 |
| 276 | $5,985 | $21,306 | $27,291 | $2,030,590 |
$327,490
$75,866
$251,623
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,923 | $21,368 | $27,291 | $2,009,222 |
| 278 | $5,860 | $21,431 | $27,291 | $1,987,791 |
| 279 | $5,798 | $21,493 | $27,291 | $1,966,298 |
| 280 | $5,735 | $21,556 | $27,291 | $1,944,742 |
| 281 | $5,672 | $21,619 | $27,291 | $1,923,124 |
| 282 | $5,609 | $21,682 | $27,291 | $1,901,442 |
| 283 | $5,546 | $21,745 | $27,291 | $1,879,697 |
| 284 | $5,482 | $21,808 | $27,291 | $1,857,889 |
| 285 | $5,419 | $21,872 | $27,291 | $1,836,017 |
| 286 | $5,355 | $21,936 | $27,291 | $1,814,081 |
| 287 | $5,291 | $22,000 | $27,291 | $1,792,081 |
| 288 | $5,227 | $22,064 | $27,291 | $1,770,017 |
$327,490
$66,917
$260,573
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,163 | $22,128 | $27,291 | $1,747,889 |
| 290 | $5,098 | $22,193 | $27,291 | $1,725,696 |
| 291 | $5,033 | $22,258 | $27,291 | $1,703,439 |
| 292 | $4,968 | $22,322 | $27,291 | $1,681,116 |
| 293 | $4,903 | $22,388 | $27,291 | $1,658,729 |
| 294 | $4,838 | $22,453 | $27,291 | $1,636,276 |
| 295 | $4,772 | $22,518 | $27,291 | $1,613,757 |
| 296 | $4,707 | $22,584 | $27,291 | $1,591,173 |
| 297 | $4,641 | $22,650 | $27,291 | $1,568,523 |
| 298 | $4,575 | $22,716 | $27,291 | $1,545,807 |
| 299 | $4,509 | $22,782 | $27,291 | $1,523,025 |
| 300 | $4,442 | $22,849 | $27,291 | $1,500,177 |
$327,490
$57,649
$269,841
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,376 | $22,915 | $27,291 | $1,477,261 |
| 302 | $4,309 | $22,982 | $27,291 | $1,454,279 |
| 303 | $4,242 | $23,049 | $27,291 | $1,431,230 |
| 304 | $4,174 | $23,116 | $27,291 | $1,408,113 |
| 305 | $4,107 | $23,184 | $27,291 | $1,384,930 |
| 306 | $4,039 | $23,251 | $27,291 | $1,361,678 |
| 307 | $3,972 | $23,319 | $27,291 | $1,338,359 |
| 308 | $3,904 | $23,387 | $27,291 | $1,314,972 |
| 309 | $3,835 | $23,455 | $27,291 | $1,291,516 |
| 310 | $3,767 | $23,524 | $27,291 | $1,267,992 |
| 311 | $3,698 | $23,593 | $27,291 | $1,244,400 |
| 312 | $3,629 | $23,661 | $27,291 | $1,220,738 |
$327,490
$48,052
$279,438
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,560 | $23,730 | $27,291 | $1,197,008 |
| 314 | $3,491 | $23,800 | $27,291 | $1,173,209 |
| 315 | $3,422 | $23,869 | $27,291 | $1,149,340 |
| 316 | $3,352 | $23,939 | $27,291 | $1,125,401 |
| 317 | $3,282 | $24,008 | $27,291 | $1,101,393 |
| 318 | $3,212 | $24,078 | $27,291 | $1,077,314 |
| 319 | $3,142 | $24,149 | $27,291 | $1,053,165 |
| 320 | $3,072 | $24,219 | $27,291 | $1,028,946 |
| 321 | $3,001 | $24,290 | $27,291 | $1,004,657 |
| 322 | $2,930 | $24,361 | $27,291 | $980,296 |
| 323 | $2,859 | $24,432 | $27,291 | $955,864 |
| 324 | $2,788 | $24,503 | $27,291 | $931,362 |
$327,490
$38,113
$289,377
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,716 | $24,574 | $27,291 | $906,787 |
| 326 | $2,645 | $24,646 | $27,291 | $882,141 |
| 327 | $2,573 | $24,718 | $27,291 | $857,423 |
| 328 | $2,501 | $24,790 | $27,291 | $832,633 |
| 329 | $2,429 | $24,862 | $27,291 | $807,771 |
| 330 | $2,356 | $24,935 | $27,291 | $782,836 |
| 331 | $2,283 | $25,008 | $27,291 | $757,828 |
| 332 | $2,210 | $25,080 | $27,291 | $732,748 |
| 333 | $2,137 | $25,154 | $27,291 | $707,594 |
| 334 | $2,064 | $25,227 | $27,291 | $682,367 |
| 335 | $1,990 | $25,301 | $27,291 | $657,067 |
| 336 | $1,916 | $25,374 | $27,291 | $631,692 |
$327,490
$27,821
$299,669
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,842 | $25,448 | $27,291 | $606,244 |
| 338 | $1,768 | $25,523 | $27,291 | $580,721 |
| 339 | $1,694 | $25,597 | $27,291 | $555,124 |
| 340 | $1,619 | $25,672 | $27,291 | $529,453 |
| 341 | $1,544 | $25,747 | $27,291 | $503,706 |
| 342 | $1,469 | $25,822 | $27,291 | $477,884 |
| 343 | $1,394 | $25,897 | $27,291 | $451,987 |
| 344 | $1,318 | $25,973 | $27,291 | $426,015 |
| 345 | $1,243 | $26,048 | $27,291 | $399,966 |
| 346 | $1,167 | $26,124 | $27,291 | $373,842 |
| 347 | $1,090 | $26,200 | $27,291 | $347,642 |
| 348 | $1,014 | $26,277 | $27,291 | $321,365 |
$327,490
$17,162
$310,327
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $937 | $26,354 | $27,291 | $295,011 |
| 350 | $860 | $26,430 | $27,291 | $268,581 |
| 351 | $783 | $26,507 | $27,291 | $242,074 |
| 352 | $706 | $26,585 | $27,291 | $215,489 |
| 353 | $629 | $26,662 | $27,291 | $188,826 |
| 354 | $551 | $26,740 | $27,291 | $162,086 |
| 355 | $473 | $26,818 | $27,291 | $135,268 |
| 356 | $395 | $26,896 | $27,291 | $108,372 |
| 357 | $316 | $26,975 | $27,291 | $81,397 |
| 358 | $237 | $27,053 | $27,291 | $54,344 |
| 359 | $159 | $27,132 | $27,291 | $27,211 |
| 360 | $79 | $27,211 | $27,291 | $0 |
$327,490
$6,125
$321,365
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。
