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
$838 萬
$820 萬
578 呎
@14,706
683 呎
@12,445
$850 萬
$880 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
$878 萬
$900 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $37,299 | $28,662 | $23,487 | $20,045 |
| 1.500 | $38,686 | $30,073 | $24,925 | $21,509 |
| 2.000 | $40,105 | $31,528 | $26,415 | $23,035 |
| 2.500 | $41,556 | $33,025 | $27,959 | $24,625 |
| 3.000 | $43,038 | $34,564 | $29,554 | $26,275 |
| 3.500 | $44,553 | $36,144 | $31,200 | $27,985 |
| 4.000 | $46,099 | $37,766 | $32,896 | $29,753 |
| 4.500 | $47,676 | $39,428 | $34,641 | $31,578 |
| 5.000 | $49,284 | $41,130 | $36,433 | $33,456 |
| 5.500 | $50,922 | $42,871 | $38,271 | $35,386 |
| 6.000 | $52,591 | $44,649 | $40,154 | $37,365 |
每月供款$27,986
30年
$6,232,198.5
$3,842,530
$10,074,728.5
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $18,177 | $9,808 | $27,985 | $6,222,390 |
| 2 | $18,149 | $9,837 | $27,985 | $6,212,554 |
| 3 | $18,120 | $9,865 | $27,985 | $6,202,688 |
| 4 | $18,091 | $9,894 | $27,985 | $6,192,794 |
| 5 | $18,062 | $9,923 | $27,985 | $6,182,871 |
| 6 | $18,033 | $9,952 | $27,985 | $6,172,919 |
| 7 | $18,004 | $9,981 | $27,985 | $6,162,938 |
| 8 | $17,975 | $10,010 | $27,985 | $6,152,928 |
| 9 | $17,946 | $10,039 | $27,985 | $6,142,889 |
| 10 | $17,917 | $10,069 | $27,985 | $6,132,820 |
| 11 | $17,887 | $10,098 | $27,985 | $6,122,722 |
| 12 | $17,858 | $10,127 | $27,985 | $6,112,595 |
$335,824
$216,220
$119,604
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,828 | $10,157 | $27,985 | $6,102,438 |
| 14 | $17,799 | $10,187 | $27,985 | $6,092,251 |
| 15 | $17,769 | $10,216 | $27,985 | $6,082,035 |
| 16 | $17,739 | $10,246 | $27,985 | $6,071,789 |
| 17 | $17,709 | $10,276 | $27,985 | $6,061,513 |
| 18 | $17,679 | $10,306 | $27,985 | $6,051,207 |
| 19 | $17,649 | $10,336 | $27,985 | $6,040,871 |
| 20 | $17,619 | $10,366 | $27,985 | $6,030,505 |
| 21 | $17,589 | $10,396 | $27,985 | $6,020,108 |
| 22 | $17,559 | $10,427 | $27,985 | $6,009,682 |
| 23 | $17,528 | $10,457 | $27,985 | $5,999,224 |
| 24 | $17,498 | $10,488 | $27,985 | $5,988,737 |
$335,824
$211,966
$123,858
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,467 | $10,518 | $27,985 | $5,978,219 |
| 26 | $17,436 | $10,549 | $27,985 | $5,967,670 |
| 27 | $17,406 | $10,580 | $27,985 | $5,957,090 |
| 28 | $17,375 | $10,611 | $27,985 | $5,946,480 |
| 29 | $17,344 | $10,641 | $27,985 | $5,935,838 |
| 30 | $17,313 | $10,672 | $27,985 | $5,925,166 |
| 31 | $17,282 | $10,704 | $27,985 | $5,914,462 |
| 32 | $17,251 | $10,735 | $27,985 | $5,903,727 |
| 33 | $17,219 | $10,766 | $27,985 | $5,892,961 |
| 34 | $17,188 | $10,798 | $27,985 | $5,882,163 |
| 35 | $17,156 | $10,829 | $27,985 | $5,871,334 |
| 36 | $17,125 | $10,861 | $27,985 | $5,860,474 |
$335,824
$207,561
$128,263
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $17,093 | $10,892 | $27,985 | $5,849,581 |
| 38 | $17,061 | $10,924 | $27,985 | $5,838,657 |
| 39 | $17,029 | $10,956 | $27,985 | $5,827,701 |
| 40 | $16,997 | $10,988 | $27,985 | $5,816,714 |
| 41 | $16,965 | $11,020 | $27,985 | $5,805,694 |
| 42 | $16,933 | $11,052 | $27,985 | $5,794,642 |
| 43 | $16,901 | $11,084 | $27,985 | $5,783,557 |
| 44 | $16,869 | $11,117 | $27,985 | $5,772,441 |
| 45 | $16,836 | $11,149 | $27,985 | $5,761,291 |
| 46 | $16,804 | $11,182 | $27,985 | $5,750,110 |
| 47 | $16,771 | $11,214 | $27,985 | $5,738,896 |
| 48 | $16,738 | $11,247 | $27,985 | $5,727,649 |
$335,824
$202,999
$132,825
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,706 | $11,280 | $27,985 | $5,716,369 |
| 50 | $16,673 | $11,313 | $27,985 | $5,705,056 |
| 51 | $16,640 | $11,346 | $27,985 | $5,693,711 |
| 52 | $16,607 | $11,379 | $27,985 | $5,682,332 |
| 53 | $16,573 | $11,412 | $27,985 | $5,670,920 |
| 54 | $16,540 | $11,445 | $27,985 | $5,659,475 |
| 55 | $16,507 | $11,479 | $27,985 | $5,647,997 |
| 56 | $16,473 | $11,512 | $27,985 | $5,636,485 |
| 57 | $16,440 | $11,546 | $27,985 | $5,624,939 |
| 58 | $16,406 | $11,579 | $27,985 | $5,613,360 |
| 59 | $16,372 | $11,613 | $27,985 | $5,601,747 |
| 60 | $16,338 | $11,647 | $27,985 | $5,590,100 |
$335,824
$198,275
$137,549
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $16,304 | $11,681 | $27,985 | $5,578,419 |
| 62 | $16,270 | $11,715 | $27,985 | $5,566,704 |
| 63 | $16,236 | $11,749 | $27,985 | $5,554,955 |
| 64 | $16,202 | $11,783 | $27,985 | $5,543,171 |
| 65 | $16,168 | $11,818 | $27,985 | $5,531,353 |
| 66 | $16,133 | $11,852 | $27,985 | $5,519,501 |
| 67 | $16,099 | $11,887 | $27,985 | $5,507,614 |
| 68 | $16,064 | $11,921 | $27,985 | $5,495,693 |
| 69 | $16,029 | $11,956 | $27,985 | $5,483,737 |
| 70 | $15,994 | $11,991 | $27,985 | $5,471,746 |
| 71 | $15,959 | $12,026 | $27,985 | $5,459,719 |
| 72 | $15,924 | $12,061 | $27,985 | $5,447,658 |
$335,824
$193,383
$142,441
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,889 | $12,096 | $27,985 | $5,435,562 |
| 74 | $15,854 | $12,132 | $27,985 | $5,423,430 |
| 75 | $15,818 | $12,167 | $27,985 | $5,411,263 |
| 76 | $15,783 | $12,203 | $27,985 | $5,399,061 |
| 77 | $15,747 | $12,238 | $27,985 | $5,386,823 |
| 78 | $15,712 | $12,274 | $27,985 | $5,374,549 |
| 79 | $15,676 | $12,310 | $27,985 | $5,362,239 |
| 80 | $15,640 | $12,345 | $27,985 | $5,349,894 |
| 81 | $15,604 | $12,381 | $27,985 | $5,337,512 |
| 82 | $15,568 | $12,418 | $27,985 | $5,325,095 |
| 83 | $15,532 | $12,454 | $27,985 | $5,312,641 |
| 84 | $15,495 | $12,490 | $27,985 | $5,300,151 |
$335,824
$188,317
$147,508
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,459 | $12,527 | $27,985 | $5,287,624 |
| 86 | $15,422 | $12,563 | $27,985 | $5,275,061 |
| 87 | $15,386 | $12,600 | $27,985 | $5,262,461 |
| 88 | $15,349 | $12,637 | $27,985 | $5,249,825 |
| 89 | $15,312 | $12,673 | $27,985 | $5,237,151 |
| 90 | $15,275 | $12,710 | $27,985 | $5,224,441 |
| 91 | $15,238 | $12,747 | $27,985 | $5,211,694 |
| 92 | $15,201 | $12,785 | $27,985 | $5,198,909 |
| 93 | $15,163 | $12,822 | $27,985 | $5,186,087 |
| 94 | $15,126 | $12,859 | $27,985 | $5,173,228 |
| 95 | $15,089 | $12,897 | $27,985 | $5,160,331 |
| 96 | $15,051 | $12,934 | $27,985 | $5,147,397 |
$335,824
$183,070
$152,754
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,013 | $12,972 | $27,985 | $5,134,425 |
| 98 | $14,975 | $13,010 | $27,985 | $5,121,415 |
| 99 | $14,937 | $13,048 | $27,985 | $5,108,367 |
| 100 | $14,899 | $13,086 | $27,985 | $5,095,281 |
| 101 | $14,861 | $13,124 | $27,985 | $5,082,157 |
| 102 | $14,823 | $13,162 | $27,985 | $5,068,994 |
| 103 | $14,785 | $13,201 | $27,985 | $5,055,793 |
| 104 | $14,746 | $13,239 | $27,985 | $5,042,554 |
| 105 | $14,707 | $13,278 | $27,985 | $5,029,276 |
| 106 | $14,669 | $13,317 | $27,985 | $5,015,960 |
| 107 | $14,630 | $13,355 | $27,985 | $5,002,604 |
| 108 | $14,591 | $13,394 | $27,985 | $4,989,210 |
$335,824
$177,637
$158,187
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,552 | $13,433 | $27,985 | $4,975,776 |
| 110 | $14,513 | $13,473 | $27,985 | $4,962,304 |
| 111 | $14,473 | $13,512 | $27,985 | $4,948,792 |
| 112 | $14,434 | $13,551 | $27,985 | $4,935,240 |
| 113 | $14,394 | $13,591 | $27,985 | $4,921,649 |
| 114 | $14,355 | $13,631 | $27,985 | $4,908,019 |
| 115 | $14,315 | $13,670 | $27,985 | $4,894,348 |
| 116 | $14,275 | $13,710 | $27,985 | $4,880,638 |
| 117 | $14,235 | $13,750 | $27,985 | $4,866,888 |
| 118 | $14,195 | $13,790 | $27,985 | $4,853,098 |
| 119 | $14,155 | $13,830 | $27,985 | $4,839,267 |
| 120 | $14,115 | $13,871 | $27,985 | $4,825,397 |
$335,824
$172,011
$163,813
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,074 | $13,911 | $27,985 | $4,811,485 |
| 122 | $14,033 | $13,952 | $27,985 | $4,797,533 |
| 123 | $13,993 | $13,993 | $27,985 | $4,783,541 |
| 124 | $13,952 | $14,033 | $27,985 | $4,769,508 |
| 125 | $13,911 | $14,074 | $27,985 | $4,755,433 |
| 126 | $13,870 | $14,115 | $27,985 | $4,741,318 |
| 127 | $13,829 | $14,157 | $27,985 | $4,727,161 |
| 128 | $13,788 | $14,198 | $27,985 | $4,712,964 |
| 129 | $13,746 | $14,239 | $27,985 | $4,698,724 |
| 130 | $13,705 | $14,281 | $27,985 | $4,684,444 |
| 131 | $13,663 | $14,322 | $27,985 | $4,670,121 |
| 132 | $13,621 | $14,364 | $27,985 | $4,655,757 |
$335,824
$166,185
$169,640
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,579 | $14,406 | $27,985 | $4,641,351 |
| 134 | $13,537 | $14,448 | $27,985 | $4,626,903 |
| 135 | $13,495 | $14,490 | $27,985 | $4,612,413 |
| 136 | $13,453 | $14,532 | $27,985 | $4,597,880 |
| 137 | $13,410 | $14,575 | $27,985 | $4,583,305 |
| 138 | $13,368 | $14,617 | $27,985 | $4,568,688 |
| 139 | $13,325 | $14,660 | $27,985 | $4,554,028 |
| 140 | $13,283 | $14,703 | $27,985 | $4,539,325 |
| 141 | $13,240 | $14,746 | $27,985 | $4,524,579 |
| 142 | $13,197 | $14,789 | $27,985 | $4,509,791 |
| 143 | $13,154 | $14,832 | $27,985 | $4,494,959 |
| 144 | $13,110 | $14,875 | $27,985 | $4,480,084 |
$335,824
$160,151
$175,673
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,067 | $14,918 | $27,985 | $4,465,166 |
| 146 | $13,023 | $14,962 | $27,985 | $4,450,204 |
| 147 | $12,980 | $15,006 | $27,985 | $4,435,198 |
| 148 | $12,936 | $15,049 | $27,985 | $4,420,149 |
| 149 | $12,892 | $15,093 | $27,985 | $4,405,055 |
| 150 | $12,848 | $15,137 | $27,985 | $4,389,918 |
| 151 | $12,804 | $15,181 | $27,985 | $4,374,737 |
| 152 | $12,760 | $15,226 | $27,985 | $4,359,511 |
| 153 | $12,715 | $15,270 | $27,985 | $4,344,241 |
| 154 | $12,671 | $15,315 | $27,985 | $4,328,926 |
| 155 | $12,626 | $15,359 | $27,985 | $4,313,567 |
| 156 | $12,581 | $15,404 | $27,985 | $4,298,163 |
$335,824
$153,903
$181,921
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,536 | $15,449 | $27,985 | $4,282,714 |
| 158 | $12,491 | $15,494 | $27,985 | $4,267,220 |
| 159 | $12,446 | $15,539 | $27,985 | $4,251,680 |
| 160 | $12,401 | $15,585 | $27,985 | $4,236,096 |
| 161 | $12,355 | $15,630 | $27,985 | $4,220,466 |
| 162 | $12,310 | $15,676 | $27,985 | $4,204,790 |
| 163 | $12,264 | $15,721 | $27,985 | $4,189,069 |
| 164 | $12,218 | $15,767 | $27,985 | $4,173,301 |
| 165 | $12,172 | $15,813 | $27,985 | $4,157,488 |
| 166 | $12,126 | $15,859 | $27,985 | $4,141,629 |
| 167 | $12,080 | $15,906 | $27,985 | $4,125,723 |
| 168 | $12,033 | $15,952 | $27,985 | $4,109,771 |
$335,824
$147,433
$188,392
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,987 | $15,999 | $27,985 | $4,093,773 |
| 170 | $11,940 | $16,045 | $27,985 | $4,077,727 |
| 171 | $11,893 | $16,092 | $27,985 | $4,061,635 |
| 172 | $11,846 | $16,139 | $27,985 | $4,045,496 |
| 173 | $11,799 | $16,186 | $27,985 | $4,029,310 |
| 174 | $11,752 | $16,233 | $27,985 | $4,013,077 |
| 175 | $11,705 | $16,281 | $27,985 | $3,996,797 |
| 176 | $11,657 | $16,328 | $27,985 | $3,980,469 |
| 177 | $11,610 | $16,376 | $27,985 | $3,964,093 |
| 178 | $11,562 | $16,423 | $27,985 | $3,947,670 |
| 179 | $11,514 | $16,471 | $27,985 | $3,931,198 |
| 180 | $11,466 | $16,519 | $27,985 | $3,914,679 |
$335,824
$140,732
$195,092
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,418 | $16,568 | $27,985 | $3,898,111 |
| 182 | $11,369 | $16,616 | $27,985 | $3,881,496 |
| 183 | $11,321 | $16,664 | $27,985 | $3,864,831 |
| 184 | $11,272 | $16,713 | $27,985 | $3,848,118 |
| 185 | $11,224 | $16,762 | $27,985 | $3,831,357 |
| 186 | $11,175 | $16,811 | $27,985 | $3,814,546 |
| 187 | $11,126 | $16,860 | $27,985 | $3,797,686 |
| 188 | $11,077 | $16,909 | $27,985 | $3,780,778 |
| 189 | $11,027 | $16,958 | $27,985 | $3,763,820 |
| 190 | $10,978 | $17,008 | $27,985 | $3,746,812 |
| 191 | $10,928 | $17,057 | $27,985 | $3,729,755 |
| 192 | $10,878 | $17,107 | $27,985 | $3,712,648 |
$335,824
$133,793
$202,031
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,829 | $17,157 | $27,985 | $3,695,491 |
| 194 | $10,779 | $17,207 | $27,985 | $3,678,284 |
| 195 | $10,728 | $17,257 | $27,985 | $3,661,027 |
| 196 | $10,678 | $17,307 | $27,985 | $3,643,720 |
| 197 | $10,628 | $17,358 | $27,985 | $3,626,362 |
| 198 | $10,577 | $17,408 | $27,985 | $3,608,954 |
| 199 | $10,526 | $17,459 | $27,985 | $3,591,494 |
| 200 | $10,475 | $17,510 | $27,985 | $3,573,984 |
| 201 | $10,424 | $17,561 | $27,985 | $3,556,423 |
| 202 | $10,373 | $17,612 | $27,985 | $3,538,811 |
| 203 | $10,322 | $17,664 | $27,985 | $3,521,147 |
| 204 | $10,270 | $17,715 | $27,985 | $3,503,431 |
$335,824
$126,608
$209,217
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,218 | $17,767 | $27,985 | $3,485,664 |
| 206 | $10,167 | $17,819 | $27,985 | $3,467,846 |
| 207 | $10,115 | $17,871 | $27,985 | $3,449,975 |
| 208 | $10,062 | $17,923 | $27,985 | $3,432,052 |
| 209 | $10,010 | $17,975 | $27,985 | $3,414,077 |
| 210 | $9,958 | $18,028 | $27,985 | $3,396,049 |
| 211 | $9,905 | $18,080 | $27,985 | $3,377,969 |
| 212 | $9,852 | $18,133 | $27,985 | $3,359,836 |
| 213 | $9,800 | $18,186 | $27,985 | $3,341,650 |
| 214 | $9,746 | $18,239 | $27,985 | $3,323,411 |
| 215 | $9,693 | $18,292 | $27,985 | $3,305,119 |
| 216 | $9,640 | $18,345 | $27,985 | $3,286,774 |
$335,824
$119,166
$216,658
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,586 | $18,399 | $27,985 | $3,268,375 |
| 218 | $9,533 | $18,453 | $27,985 | $3,249,922 |
| 219 | $9,479 | $18,506 | $27,985 | $3,231,416 |
| 220 | $9,425 | $18,560 | $27,985 | $3,212,855 |
| 221 | $9,371 | $18,615 | $27,985 | $3,194,241 |
| 222 | $9,317 | $18,669 | $27,985 | $3,175,572 |
| 223 | $9,262 | $18,723 | $27,985 | $3,156,849 |
| 224 | $9,207 | $18,778 | $27,985 | $3,138,071 |
| 225 | $9,153 | $18,833 | $27,985 | $3,119,238 |
| 226 | $9,098 | $18,888 | $27,985 | $3,100,350 |
| 227 | $9,043 | $18,943 | $27,985 | $3,081,408 |
| 228 | $8,987 | $18,998 | $27,985 | $3,062,410 |
$335,824
$111,461
$224,364
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,932 | $19,053 | $27,985 | $3,043,357 |
| 230 | $8,876 | $19,109 | $27,985 | $3,024,248 |
| 231 | $8,821 | $19,165 | $27,985 | $3,005,083 |
| 232 | $8,765 | $19,221 | $27,985 | $2,985,863 |
| 233 | $8,709 | $19,277 | $27,985 | $2,966,586 |
| 234 | $8,653 | $19,333 | $27,985 | $2,947,253 |
| 235 | $8,596 | $19,389 | $27,985 | $2,927,864 |
| 236 | $8,540 | $19,446 | $27,985 | $2,908,418 |
| 237 | $8,483 | $19,502 | $27,985 | $2,888,916 |
| 238 | $8,426 | $19,559 | $27,985 | $2,869,356 |
| 239 | $8,369 | $19,616 | $27,985 | $2,849,740 |
| 240 | $8,312 | $19,674 | $27,985 | $2,830,066 |
$335,824
$103,481
$232,344
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,254 | $19,731 | $27,985 | $2,810,335 |
| 242 | $8,197 | $19,789 | $27,985 | $2,790,547 |
| 243 | $8,139 | $19,846 | $27,985 | $2,770,701 |
| 244 | $8,081 | $19,904 | $27,985 | $2,750,796 |
| 245 | $8,023 | $19,962 | $27,985 | $2,730,834 |
| 246 | $7,965 | $20,020 | $27,985 | $2,710,814 |
| 247 | $7,907 | $20,079 | $27,985 | $2,690,735 |
| 248 | $7,848 | $20,137 | $27,985 | $2,670,598 |
| 249 | $7,789 | $20,196 | $27,985 | $2,650,401 |
| 250 | $7,730 | $20,255 | $27,985 | $2,630,146 |
| 251 | $7,671 | $20,314 | $27,985 | $2,609,832 |
| 252 | $7,612 | $20,373 | $27,985 | $2,589,459 |
$335,824
$95,217
$240,607
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,553 | $20,433 | $27,985 | $2,569,026 |
| 254 | $7,493 | $20,492 | $27,985 | $2,548,534 |
| 255 | $7,433 | $20,552 | $27,985 | $2,527,982 |
| 256 | $7,373 | $20,612 | $27,985 | $2,507,370 |
| 257 | $7,313 | $20,672 | $27,985 | $2,486,697 |
| 258 | $7,253 | $20,732 | $27,985 | $2,465,965 |
| 259 | $7,192 | $20,793 | $27,985 | $2,445,172 |
| 260 | $7,132 | $20,854 | $27,985 | $2,424,318 |
| 261 | $7,071 | $20,914 | $27,985 | $2,403,404 |
| 262 | $7,010 | $20,975 | $27,985 | $2,382,429 |
| 263 | $6,949 | $21,037 | $27,985 | $2,361,392 |
| 264 | $6,887 | $21,098 | $27,985 | $2,340,294 |
$335,824
$86,659
$249,165
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,826 | $21,159 | $27,985 | $2,319,134 |
| 266 | $6,764 | $21,221 | $27,985 | $2,297,913 |
| 267 | $6,702 | $21,283 | $27,985 | $2,276,630 |
| 268 | $6,640 | $21,345 | $27,985 | $2,255,285 |
| 269 | $6,578 | $21,407 | $27,985 | $2,233,878 |
| 270 | $6,515 | $21,470 | $27,985 | $2,212,408 |
| 271 | $6,453 | $21,533 | $27,985 | $2,190,875 |
| 272 | $6,390 | $21,595 | $27,985 | $2,169,280 |
| 273 | $6,327 | $21,658 | $27,985 | $2,147,622 |
| 274 | $6,264 | $21,721 | $27,985 | $2,125,900 |
| 275 | $6,201 | $21,785 | $27,985 | $2,104,115 |
| 276 | $6,137 | $21,848 | $27,985 | $2,082,267 |
$335,824
$77,797
$258,027
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,073 | $21,912 | $27,985 | $2,060,355 |
| 278 | $6,009 | $21,976 | $27,985 | $2,038,379 |
| 279 | $5,945 | $22,040 | $27,985 | $2,016,339 |
| 280 | $5,881 | $22,104 | $27,985 | $1,994,234 |
| 281 | $5,817 | $22,169 | $27,985 | $1,972,066 |
| 282 | $5,752 | $22,233 | $27,985 | $1,949,832 |
| 283 | $5,687 | $22,298 | $27,985 | $1,927,534 |
| 284 | $5,622 | $22,363 | $27,985 | $1,905,170 |
| 285 | $5,557 | $22,429 | $27,985 | $1,882,742 |
| 286 | $5,491 | $22,494 | $27,985 | $1,860,248 |
| 287 | $5,426 | $22,560 | $27,985 | $1,837,688 |
| 288 | $5,360 | $22,625 | $27,985 | $1,815,063 |
$335,824
$68,620
$267,204
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,294 | $22,691 | $27,985 | $1,792,371 |
| 290 | $5,228 | $22,758 | $27,985 | $1,769,614 |
| 291 | $5,161 | $22,824 | $27,985 | $1,746,790 |
| 292 | $5,095 | $22,891 | $27,985 | $1,723,899 |
| 293 | $5,028 | $22,957 | $27,985 | $1,700,942 |
| 294 | $4,961 | $23,024 | $27,985 | $1,677,917 |
| 295 | $4,894 | $23,091 | $27,985 | $1,654,826 |
| 296 | $4,827 | $23,159 | $27,985 | $1,631,667 |
| 297 | $4,759 | $23,226 | $27,985 | $1,608,441 |
| 298 | $4,691 | $23,294 | $27,985 | $1,585,147 |
| 299 | $4,623 | $23,362 | $27,985 | $1,561,785 |
| 300 | $4,555 | $23,430 | $27,985 | $1,538,355 |
$335,824
$59,116
$276,708
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,487 | $23,498 | $27,985 | $1,514,856 |
| 302 | $4,418 | $23,567 | $27,985 | $1,491,289 |
| 303 | $4,350 | $23,636 | $27,985 | $1,467,653 |
| 304 | $4,281 | $23,705 | $27,985 | $1,443,949 |
| 305 | $4,212 | $23,774 | $27,985 | $1,420,175 |
| 306 | $4,142 | $23,843 | $27,985 | $1,396,332 |
| 307 | $4,073 | $23,913 | $27,985 | $1,372,419 |
| 308 | $4,003 | $23,982 | $27,985 | $1,348,437 |
| 309 | $3,933 | $24,052 | $27,985 | $1,324,384 |
| 310 | $3,863 | $24,123 | $27,985 | $1,300,262 |
| 311 | $3,792 | $24,193 | $27,985 | $1,276,069 |
| 312 | $3,722 | $24,263 | $27,985 | $1,251,805 |
$335,824
$49,275
$286,550
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,651 | $24,334 | $27,985 | $1,227,471 |
| 314 | $3,580 | $24,405 | $27,985 | $1,203,066 |
| 315 | $3,509 | $24,476 | $27,985 | $1,178,589 |
| 316 | $3,438 | $24,548 | $27,985 | $1,154,041 |
| 317 | $3,366 | $24,619 | $27,985 | $1,129,422 |
| 318 | $3,294 | $24,691 | $27,985 | $1,104,731 |
| 319 | $3,222 | $24,763 | $27,985 | $1,079,968 |
| 320 | $3,150 | $24,835 | $27,985 | $1,055,132 |
| 321 | $3,077 | $24,908 | $27,985 | $1,030,224 |
| 322 | $3,005 | $24,981 | $27,985 | $1,005,244 |
| 323 | $2,932 | $25,053 | $27,985 | $980,190 |
| 324 | $2,859 | $25,126 | $27,985 | $955,064 |
$335,824
$39,083
$296,741
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,786 | $25,200 | $27,985 | $929,864 |
| 326 | $2,712 | $25,273 | $27,985 | $904,591 |
| 327 | $2,638 | $25,347 | $27,985 | $879,244 |
| 328 | $2,564 | $25,421 | $27,985 | $853,823 |
| 329 | $2,490 | $25,495 | $27,985 | $828,328 |
| 330 | $2,416 | $25,569 | $27,985 | $802,759 |
| 331 | $2,341 | $25,644 | $27,985 | $777,115 |
| 332 | $2,267 | $25,719 | $27,985 | $751,396 |
| 333 | $2,192 | $25,794 | $27,985 | $725,602 |
| 334 | $2,116 | $25,869 | $27,985 | $699,733 |
| 335 | $2,041 | $25,944 | $27,985 | $673,788 |
| 336 | $1,965 | $26,020 | $27,985 | $647,768 |
$335,824
$28,529
$307,295
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,889 | $26,096 | $27,985 | $621,672 |
| 338 | $1,813 | $26,172 | $27,985 | $595,500 |
| 339 | $1,737 | $26,248 | $27,985 | $569,252 |
| 340 | $1,660 | $26,325 | $27,985 | $542,927 |
| 341 | $1,584 | $26,402 | $27,985 | $516,525 |
| 342 | $1,507 | $26,479 | $27,985 | $490,046 |
| 343 | $1,429 | $26,556 | $27,985 | $463,490 |
| 344 | $1,352 | $26,634 | $27,985 | $436,856 |
| 345 | $1,274 | $26,711 | $27,985 | $410,145 |
| 346 | $1,196 | $26,789 | $27,985 | $383,356 |
| 347 | $1,118 | $26,867 | $27,985 | $356,489 |
| 348 | $1,040 | $26,946 | $27,985 | $329,543 |
$335,824
$17,599
$318,225
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $961 | $27,024 | $27,985 | $302,519 |
| 350 | $882 | $27,103 | $27,985 | $275,416 |
| 351 | $803 | $27,182 | $27,985 | $248,234 |
| 352 | $724 | $27,261 | $27,985 | $220,973 |
| 353 | $645 | $27,341 | $27,985 | $193,632 |
| 354 | $565 | $27,421 | $27,985 | $166,211 |
| 355 | $485 | $27,501 | $27,985 | $138,711 |
| 356 | $405 | $27,581 | $27,985 | $111,130 |
| 357 | $324 | $27,661 | $27,985 | $83,469 |
| 358 | $243 | $27,742 | $27,985 | $55,727 |
| 359 | $163 | $27,823 | $27,985 | $27,904 |
| 360 | $81 | $27,904 | $27,985 | $0 |
$335,824
$6,281
$329,543
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。
