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
$850 萬
$880 萬
491 呎
@15,479
638 呎
@11,912
$760 萬
$900 萬
$710 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $37,517 | $28,829 | $23,625 | $20,162 |
| 1.500 | $38,912 | $30,249 | $25,070 | $21,634 |
| 2.000 | $40,339 | $31,712 | $26,570 | $23,170 |
| 2.500 | $41,798 | $33,217 | $28,122 | $24,769 |
| 3.000 | $43,290 | $34,765 | $29,726 | $26,429 |
| 3.500 | $44,813 | $36,355 | $31,382 | $28,149 |
| 4.000 | $46,368 | $37,986 | $33,088 | $29,927 |
| 4.500 | $47,954 | $39,658 | $34,843 | $31,762 |
| 5.000 | $49,572 | $41,370 | $36,646 | $33,651 |
| 5.500 | $51,220 | $43,121 | $38,495 | $35,592 |
| 6.000 | $52,898 | $44,910 | $40,389 | $37,583 |
每月供款$28,149
30年
$6,268,590.9
$3,864,968
$10,133,558.9
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $18,283 | $9,865 | $28,149 | $6,258,726 |
| 2 | $18,255 | $9,894 | $28,149 | $6,248,831 |
| 3 | $18,226 | $9,923 | $28,149 | $6,238,908 |
| 4 | $18,197 | $9,952 | $28,149 | $6,228,956 |
| 5 | $18,168 | $9,981 | $28,149 | $6,218,975 |
| 6 | $18,139 | $10,010 | $28,149 | $6,208,965 |
| 7 | $18,109 | $10,039 | $28,149 | $6,198,926 |
| 8 | $18,080 | $10,069 | $28,149 | $6,188,857 |
| 9 | $18,051 | $10,098 | $28,149 | $6,178,759 |
| 10 | $18,021 | $10,127 | $28,149 | $6,168,632 |
| 11 | $17,992 | $10,157 | $28,149 | $6,158,475 |
| 12 | $17,962 | $10,187 | $28,149 | $6,148,289 |
$337,785
$217,483
$120,302
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $17,933 | $10,216 | $28,149 | $6,138,072 |
| 14 | $17,903 | $10,246 | $28,149 | $6,127,826 |
| 15 | $17,873 | $10,276 | $28,149 | $6,117,550 |
| 16 | $17,843 | $10,306 | $28,149 | $6,107,244 |
| 17 | $17,813 | $10,336 | $28,149 | $6,096,908 |
| 18 | $17,783 | $10,366 | $28,149 | $6,086,542 |
| 19 | $17,752 | $10,396 | $28,149 | $6,076,146 |
| 20 | $17,722 | $10,427 | $28,149 | $6,065,719 |
| 21 | $17,692 | $10,457 | $28,149 | $6,055,262 |
| 22 | $17,661 | $10,488 | $28,149 | $6,044,775 |
| 23 | $17,631 | $10,518 | $28,149 | $6,034,256 |
| 24 | $17,600 | $10,549 | $28,149 | $6,023,708 |
$337,785
$213,204
$124,581
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,569 | $10,580 | $28,149 | $6,013,128 |
| 26 | $17,538 | $10,610 | $28,149 | $6,002,517 |
| 27 | $17,507 | $10,641 | $28,149 | $5,991,876 |
| 28 | $17,476 | $10,672 | $28,149 | $5,981,204 |
| 29 | $17,445 | $10,704 | $28,149 | $5,970,500 |
| 30 | $17,414 | $10,735 | $28,149 | $5,959,765 |
| 31 | $17,383 | $10,766 | $28,149 | $5,948,999 |
| 32 | $17,351 | $10,798 | $28,149 | $5,938,201 |
| 33 | $17,320 | $10,829 | $28,149 | $5,927,372 |
| 34 | $17,288 | $10,861 | $28,149 | $5,916,512 |
| 35 | $17,256 | $10,892 | $28,149 | $5,905,620 |
| 36 | $17,225 | $10,924 | $28,149 | $5,894,696 |
$337,785
$208,773
$129,012
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $17,193 | $10,956 | $28,149 | $5,883,740 |
| 38 | $17,161 | $10,988 | $28,149 | $5,872,752 |
| 39 | $17,129 | $11,020 | $28,149 | $5,861,732 |
| 40 | $17,097 | $11,052 | $28,149 | $5,850,680 |
| 41 | $17,064 | $11,084 | $28,149 | $5,839,595 |
| 42 | $17,032 | $11,117 | $28,149 | $5,828,479 |
| 43 | $17,000 | $11,149 | $28,149 | $5,817,330 |
| 44 | $16,967 | $11,182 | $28,149 | $5,806,148 |
| 45 | $16,935 | $11,214 | $28,149 | $5,794,934 |
| 46 | $16,902 | $11,247 | $28,149 | $5,783,687 |
| 47 | $16,869 | $11,280 | $28,149 | $5,772,407 |
| 48 | $16,836 | $11,313 | $28,149 | $5,761,095 |
$337,785
$204,185
$133,601
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,803 | $11,346 | $28,149 | $5,749,749 |
| 50 | $16,770 | $11,379 | $28,149 | $5,738,371 |
| 51 | $16,737 | $11,412 | $28,149 | $5,726,959 |
| 52 | $16,704 | $11,445 | $28,149 | $5,715,514 |
| 53 | $16,670 | $11,479 | $28,149 | $5,704,035 |
| 54 | $16,637 | $11,512 | $28,149 | $5,692,523 |
| 55 | $16,603 | $11,546 | $28,149 | $5,680,978 |
| 56 | $16,570 | $11,579 | $28,149 | $5,669,398 |
| 57 | $16,536 | $11,613 | $28,149 | $5,657,785 |
| 58 | $16,502 | $11,647 | $28,149 | $5,646,138 |
| 59 | $16,468 | $11,681 | $28,149 | $5,634,457 |
| 60 | $16,434 | $11,715 | $28,149 | $5,622,743 |
$337,785
$199,433
$138,352
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $16,400 | $11,749 | $28,149 | $5,610,993 |
| 62 | $16,365 | $11,783 | $28,149 | $5,599,210 |
| 63 | $16,331 | $11,818 | $28,149 | $5,587,392 |
| 64 | $16,297 | $11,852 | $28,149 | $5,575,540 |
| 65 | $16,262 | $11,887 | $28,149 | $5,563,653 |
| 66 | $16,227 | $11,921 | $28,149 | $5,551,732 |
| 67 | $16,193 | $11,956 | $28,149 | $5,539,776 |
| 68 | $16,158 | $11,991 | $28,149 | $5,527,785 |
| 69 | $16,123 | $12,026 | $28,149 | $5,515,758 |
| 70 | $16,088 | $12,061 | $28,149 | $5,503,697 |
| 71 | $16,052 | $12,096 | $28,149 | $5,491,601 |
| 72 | $16,017 | $12,132 | $28,149 | $5,479,469 |
$337,785
$194,512
$143,273
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $15,982 | $12,167 | $28,149 | $5,467,302 |
| 74 | $15,946 | $12,202 | $28,149 | $5,455,100 |
| 75 | $15,911 | $12,238 | $28,149 | $5,442,862 |
| 76 | $15,875 | $12,274 | $28,149 | $5,430,588 |
| 77 | $15,839 | $12,310 | $28,149 | $5,418,279 |
| 78 | $15,803 | $12,345 | $28,149 | $5,405,933 |
| 79 | $15,767 | $12,381 | $28,149 | $5,393,552 |
| 80 | $15,731 | $12,418 | $28,149 | $5,381,134 |
| 81 | $15,695 | $12,454 | $28,149 | $5,368,680 |
| 82 | $15,659 | $12,490 | $28,149 | $5,356,190 |
| 83 | $15,622 | $12,527 | $28,149 | $5,343,664 |
| 84 | $15,586 | $12,563 | $28,149 | $5,331,100 |
$337,785
$189,416
$148,369
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,549 | $12,600 | $28,149 | $5,318,501 |
| 86 | $15,512 | $12,636 | $28,149 | $5,305,864 |
| 87 | $15,475 | $12,673 | $28,149 | $5,293,191 |
| 88 | $15,438 | $12,710 | $28,149 | $5,280,481 |
| 89 | $15,401 | $12,747 | $28,149 | $5,267,733 |
| 90 | $15,364 | $12,785 | $28,149 | $5,254,949 |
| 91 | $15,327 | $12,822 | $28,149 | $5,242,127 |
| 92 | $15,290 | $12,859 | $28,149 | $5,229,268 |
| 93 | $15,252 | $12,897 | $28,149 | $5,216,371 |
| 94 | $15,214 | $12,934 | $28,149 | $5,203,437 |
| 95 | $15,177 | $12,972 | $28,149 | $5,190,464 |
| 96 | $15,139 | $13,010 | $28,149 | $5,177,455 |
$337,785
$184,139
$153,646
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,101 | $13,048 | $28,149 | $5,164,407 |
| 98 | $15,063 | $13,086 | $28,149 | $5,151,321 |
| 99 | $15,025 | $13,124 | $28,149 | $5,138,197 |
| 100 | $14,986 | $13,162 | $28,149 | $5,125,034 |
| 101 | $14,948 | $13,201 | $28,149 | $5,111,834 |
| 102 | $14,910 | $13,239 | $28,149 | $5,098,594 |
| 103 | $14,871 | $13,278 | $28,149 | $5,085,316 |
| 104 | $14,832 | $13,317 | $28,149 | $5,072,000 |
| 105 | $14,793 | $13,355 | $28,149 | $5,058,644 |
| 106 | $14,754 | $13,394 | $28,149 | $5,045,250 |
| 107 | $14,715 | $13,433 | $28,149 | $5,031,816 |
| 108 | $14,676 | $13,473 | $28,149 | $5,018,344 |
$337,785
$178,675
$159,111
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,637 | $13,512 | $28,149 | $5,004,832 |
| 110 | $14,597 | $13,551 | $28,149 | $4,991,281 |
| 111 | $14,558 | $13,591 | $28,149 | $4,977,690 |
| 112 | $14,518 | $13,631 | $28,149 | $4,964,059 |
| 113 | $14,479 | $13,670 | $28,149 | $4,950,389 |
| 114 | $14,439 | $13,710 | $28,149 | $4,936,679 |
| 115 | $14,399 | $13,750 | $28,149 | $4,922,929 |
| 116 | $14,359 | $13,790 | $28,149 | $4,909,138 |
| 117 | $14,318 | $13,830 | $28,149 | $4,895,308 |
| 118 | $14,278 | $13,871 | $28,149 | $4,881,437 |
| 119 | $14,238 | $13,911 | $28,149 | $4,867,526 |
| 120 | $14,197 | $13,952 | $28,149 | $4,853,574 |
$337,785
$173,016
$164,770
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,156 | $13,993 | $28,149 | $4,839,582 |
| 122 | $14,115 | $14,033 | $28,149 | $4,825,548 |
| 123 | $14,075 | $14,074 | $28,149 | $4,811,474 |
| 124 | $14,033 | $14,115 | $28,149 | $4,797,359 |
| 125 | $13,992 | $14,156 | $28,149 | $4,783,202 |
| 126 | $13,951 | $14,198 | $28,149 | $4,769,004 |
| 127 | $13,910 | $14,239 | $28,149 | $4,754,765 |
| 128 | $13,868 | $14,281 | $28,149 | $4,740,485 |
| 129 | $13,826 | $14,322 | $28,149 | $4,726,162 |
| 130 | $13,785 | $14,364 | $28,149 | $4,711,798 |
| 131 | $13,743 | $14,406 | $28,149 | $4,697,392 |
| 132 | $13,701 | $14,448 | $28,149 | $4,682,944 |
$337,785
$167,155
$170,630
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,659 | $14,490 | $28,149 | $4,668,454 |
| 134 | $13,616 | $14,532 | $28,149 | $4,653,921 |
| 135 | $13,574 | $14,575 | $28,149 | $4,639,346 |
| 136 | $13,531 | $14,617 | $28,149 | $4,624,729 |
| 137 | $13,489 | $14,660 | $28,149 | $4,610,069 |
| 138 | $13,446 | $14,703 | $28,149 | $4,595,366 |
| 139 | $13,403 | $14,746 | $28,149 | $4,580,621 |
| 140 | $13,360 | $14,789 | $28,149 | $4,565,832 |
| 141 | $13,317 | $14,832 | $28,149 | $4,551,000 |
| 142 | $13,274 | $14,875 | $28,149 | $4,536,125 |
| 143 | $13,230 | $14,918 | $28,149 | $4,521,207 |
| 144 | $13,187 | $14,962 | $28,149 | $4,506,245 |
$337,785
$161,086
$176,699
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,143 | $15,006 | $28,149 | $4,491,239 |
| 146 | $13,099 | $15,049 | $28,149 | $4,476,190 |
| 147 | $13,056 | $15,093 | $28,149 | $4,461,097 |
| 148 | $13,012 | $15,137 | $28,149 | $4,445,960 |
| 149 | $12,967 | $15,181 | $28,149 | $4,430,778 |
| 150 | $12,923 | $15,226 | $28,149 | $4,415,553 |
| 151 | $12,879 | $15,270 | $28,149 | $4,400,283 |
| 152 | $12,834 | $15,315 | $28,149 | $4,384,968 |
| 153 | $12,789 | $15,359 | $28,149 | $4,369,609 |
| 154 | $12,745 | $15,404 | $28,149 | $4,354,205 |
| 155 | $12,700 | $15,449 | $28,149 | $4,338,756 |
| 156 | $12,655 | $15,494 | $28,149 | $4,323,261 |
$337,785
$154,802
$182,984
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,610 | $15,539 | $28,149 | $4,307,722 |
| 158 | $12,564 | $15,585 | $28,149 | $4,292,138 |
| 159 | $12,519 | $15,630 | $28,149 | $4,276,508 |
| 160 | $12,473 | $15,676 | $28,149 | $4,260,832 |
| 161 | $12,427 | $15,721 | $28,149 | $4,245,111 |
| 162 | $12,382 | $15,767 | $28,149 | $4,229,343 |
| 163 | $12,336 | $15,813 | $28,149 | $4,213,530 |
| 164 | $12,289 | $15,859 | $28,149 | $4,197,671 |
| 165 | $12,243 | $15,906 | $28,149 | $4,181,765 |
| 166 | $12,197 | $15,952 | $28,149 | $4,165,813 |
| 167 | $12,150 | $15,998 | $28,149 | $4,149,815 |
| 168 | $12,104 | $16,045 | $28,149 | $4,133,770 |
$337,785
$148,294
$189,492
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,057 | $16,092 | $28,149 | $4,117,678 |
| 170 | $12,010 | $16,139 | $28,149 | $4,101,539 |
| 171 | $11,963 | $16,186 | $28,149 | $4,085,353 |
| 172 | $11,916 | $16,233 | $28,149 | $4,069,120 |
| 173 | $11,868 | $16,281 | $28,149 | $4,052,839 |
| 174 | $11,821 | $16,328 | $28,149 | $4,036,511 |
| 175 | $11,773 | $16,376 | $28,149 | $4,020,136 |
| 176 | $11,725 | $16,423 | $28,149 | $4,003,712 |
| 177 | $11,677 | $16,471 | $28,149 | $3,987,241 |
| 178 | $11,629 | $16,519 | $28,149 | $3,970,722 |
| 179 | $11,581 | $16,568 | $28,149 | $3,954,154 |
| 180 | $11,533 | $16,616 | $28,149 | $3,937,538 |
$337,785
$141,554
$196,231
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,484 | $16,664 | $28,149 | $3,920,874 |
| 182 | $11,436 | $16,713 | $28,149 | $3,904,161 |
| 183 | $11,387 | $16,762 | $28,149 | $3,887,400 |
| 184 | $11,338 | $16,811 | $28,149 | $3,870,589 |
| 185 | $11,289 | $16,860 | $28,149 | $3,853,729 |
| 186 | $11,240 | $16,909 | $28,149 | $3,836,821 |
| 187 | $11,191 | $16,958 | $28,149 | $3,819,863 |
| 188 | $11,141 | $17,008 | $28,149 | $3,802,855 |
| 189 | $11,092 | $17,057 | $28,149 | $3,785,798 |
| 190 | $11,042 | $17,107 | $28,149 | $3,768,691 |
| 191 | $10,992 | $17,157 | $28,149 | $3,751,534 |
| 192 | $10,942 | $17,207 | $28,149 | $3,734,328 |
$337,785
$134,575
$203,211
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $10,892 | $17,257 | $28,149 | $3,717,071 |
| 194 | $10,841 | $17,307 | $28,149 | $3,699,763 |
| 195 | $10,791 | $17,358 | $28,149 | $3,682,406 |
| 196 | $10,740 | $17,408 | $28,149 | $3,664,997 |
| 197 | $10,690 | $17,459 | $28,149 | $3,647,538 |
| 198 | $10,639 | $17,510 | $28,149 | $3,630,028 |
| 199 | $10,588 | $17,561 | $28,149 | $3,612,467 |
| 200 | $10,536 | $17,612 | $28,149 | $3,594,854 |
| 201 | $10,485 | $17,664 | $28,149 | $3,577,190 |
| 202 | $10,433 | $17,715 | $28,149 | $3,559,475 |
| 203 | $10,382 | $17,767 | $28,149 | $3,541,708 |
| 204 | $10,330 | $17,819 | $28,149 | $3,523,889 |
$337,785
$127,347
$210,438
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,278 | $17,871 | $28,149 | $3,506,019 |
| 206 | $10,226 | $17,923 | $28,149 | $3,488,096 |
| 207 | $10,174 | $17,975 | $28,149 | $3,470,121 |
| 208 | $10,121 | $18,028 | $28,149 | $3,452,093 |
| 209 | $10,069 | $18,080 | $28,149 | $3,434,013 |
| 210 | $10,016 | $18,133 | $28,149 | $3,415,880 |
| 211 | $9,963 | $18,186 | $28,149 | $3,397,694 |
| 212 | $9,910 | $18,239 | $28,149 | $3,379,455 |
| 213 | $9,857 | $18,292 | $28,149 | $3,361,163 |
| 214 | $9,803 | $18,345 | $28,149 | $3,342,818 |
| 215 | $9,750 | $18,399 | $28,149 | $3,324,419 |
| 216 | $9,696 | $18,453 | $28,149 | $3,305,966 |
$337,785
$119,862
$217,923
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,642 | $18,506 | $28,149 | $3,287,460 |
| 218 | $9,588 | $18,560 | $28,149 | $3,268,900 |
| 219 | $9,534 | $18,614 | $28,149 | $3,250,285 |
| 220 | $9,480 | $18,669 | $28,149 | $3,231,616 |
| 221 | $9,426 | $18,723 | $28,149 | $3,212,893 |
| 222 | $9,371 | $18,778 | $28,149 | $3,194,115 |
| 223 | $9,316 | $18,833 | $28,149 | $3,175,283 |
| 224 | $9,261 | $18,888 | $28,149 | $3,156,395 |
| 225 | $9,206 | $18,943 | $28,149 | $3,137,453 |
| 226 | $9,151 | $18,998 | $28,149 | $3,118,455 |
| 227 | $9,095 | $19,053 | $28,149 | $3,099,401 |
| 228 | $9,040 | $19,109 | $28,149 | $3,080,293 |
$337,785
$112,111
$225,674
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,984 | $19,165 | $28,149 | $3,061,128 |
| 230 | $8,928 | $19,220 | $28,149 | $3,041,908 |
| 231 | $8,872 | $19,277 | $28,149 | $3,022,631 |
| 232 | $8,816 | $19,333 | $28,149 | $3,003,298 |
| 233 | $8,760 | $19,389 | $28,149 | $2,983,909 |
| 234 | $8,703 | $19,446 | $28,149 | $2,964,463 |
| 235 | $8,646 | $19,502 | $28,149 | $2,944,961 |
| 236 | $8,589 | $19,559 | $28,149 | $2,925,402 |
| 237 | $8,532 | $19,616 | $28,149 | $2,905,785 |
| 238 | $8,475 | $19,674 | $28,149 | $2,886,112 |
| 239 | $8,418 | $19,731 | $28,149 | $2,866,381 |
| 240 | $8,360 | $19,788 | $28,149 | $2,846,592 |
$337,785
$104,085
$233,700
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,303 | $19,846 | $28,149 | $2,826,746 |
| 242 | $8,245 | $19,904 | $28,149 | $2,806,842 |
| 243 | $8,187 | $19,962 | $28,149 | $2,786,880 |
| 244 | $8,128 | $20,020 | $28,149 | $2,766,859 |
| 245 | $8,070 | $20,079 | $28,149 | $2,746,781 |
| 246 | $8,011 | $20,137 | $28,149 | $2,726,643 |
| 247 | $7,953 | $20,196 | $28,149 | $2,706,447 |
| 248 | $7,894 | $20,255 | $28,149 | $2,686,192 |
| 249 | $7,835 | $20,314 | $28,149 | $2,665,878 |
| 250 | $7,775 | $20,373 | $28,149 | $2,645,505 |
| 251 | $7,716 | $20,433 | $28,149 | $2,625,072 |
| 252 | $7,656 | $20,492 | $28,149 | $2,604,580 |
$337,785
$95,773
$242,012
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,597 | $20,552 | $28,149 | $2,584,028 |
| 254 | $7,537 | $20,612 | $28,149 | $2,563,416 |
| 255 | $7,477 | $20,672 | $28,149 | $2,542,744 |
| 256 | $7,416 | $20,732 | $28,149 | $2,522,011 |
| 257 | $7,356 | $20,793 | $28,149 | $2,501,218 |
| 258 | $7,295 | $20,854 | $28,149 | $2,480,365 |
| 259 | $7,234 | $20,914 | $28,149 | $2,459,450 |
| 260 | $7,173 | $20,975 | $28,149 | $2,438,475 |
| 261 | $7,112 | $21,037 | $28,149 | $2,417,438 |
| 262 | $7,051 | $21,098 | $28,149 | $2,396,341 |
| 263 | $6,989 | $21,159 | $28,149 | $2,375,181 |
| 264 | $6,928 | $21,221 | $28,149 | $2,353,960 |
$337,785
$87,165
$250,620
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,866 | $21,283 | $28,149 | $2,332,677 |
| 266 | $6,804 | $21,345 | $28,149 | $2,311,332 |
| 267 | $6,741 | $21,407 | $28,149 | $2,289,924 |
| 268 | $6,679 | $21,470 | $28,149 | $2,268,455 |
| 269 | $6,616 | $21,532 | $28,149 | $2,246,922 |
| 270 | $6,554 | $21,595 | $28,149 | $2,225,327 |
| 271 | $6,491 | $21,658 | $28,149 | $2,203,669 |
| 272 | $6,427 | $21,721 | $28,149 | $2,181,947 |
| 273 | $6,364 | $21,785 | $28,149 | $2,160,162 |
| 274 | $6,300 | $21,848 | $28,149 | $2,138,314 |
| 275 | $6,237 | $21,912 | $28,149 | $2,116,402 |
| 276 | $6,173 | $21,976 | $28,149 | $2,094,426 |
$337,785
$78,252
$259,534
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,109 | $22,040 | $28,149 | $2,072,386 |
| 278 | $6,044 | $22,104 | $28,149 | $2,050,282 |
| 279 | $5,980 | $22,169 | $28,149 | $2,028,113 |
| 280 | $5,915 | $22,233 | $28,149 | $2,005,880 |
| 281 | $5,850 | $22,298 | $28,149 | $1,983,581 |
| 282 | $5,785 | $22,363 | $28,149 | $1,961,218 |
| 283 | $5,720 | $22,429 | $28,149 | $1,938,789 |
| 284 | $5,655 | $22,494 | $28,149 | $1,916,295 |
| 285 | $5,589 | $22,560 | $28,149 | $1,893,736 |
| 286 | $5,523 | $22,625 | $28,149 | $1,871,110 |
| 287 | $5,457 | $22,691 | $28,149 | $1,848,419 |
| 288 | $5,391 | $22,758 | $28,149 | $1,825,662 |
$337,785
$69,021
$268,765
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,325 | $22,824 | $28,149 | $1,802,838 |
| 290 | $5,258 | $22,890 | $28,149 | $1,779,947 |
| 291 | $5,192 | $22,957 | $28,149 | $1,756,990 |
| 292 | $5,125 | $23,024 | $28,149 | $1,733,966 |
| 293 | $5,057 | $23,091 | $28,149 | $1,710,874 |
| 294 | $4,990 | $23,159 | $28,149 | $1,687,716 |
| 295 | $4,923 | $23,226 | $28,149 | $1,664,489 |
| 296 | $4,855 | $23,294 | $28,149 | $1,641,195 |
| 297 | $4,787 | $23,362 | $28,149 | $1,617,833 |
| 298 | $4,719 | $23,430 | $28,149 | $1,594,403 |
| 299 | $4,650 | $23,498 | $28,149 | $1,570,905 |
| 300 | $4,582 | $23,567 | $28,149 | $1,547,338 |
$337,785
$59,462
$278,324
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,513 | $23,636 | $28,149 | $1,523,702 |
| 302 | $4,444 | $23,705 | $28,149 | $1,499,997 |
| 303 | $4,375 | $23,774 | $28,149 | $1,476,224 |
| 304 | $4,306 | $23,843 | $28,149 | $1,452,381 |
| 305 | $4,236 | $23,913 | $28,149 | $1,428,468 |
| 306 | $4,166 | $23,982 | $28,149 | $1,404,485 |
| 307 | $4,096 | $24,052 | $28,149 | $1,380,433 |
| 308 | $4,026 | $24,123 | $28,149 | $1,356,311 |
| 309 | $3,956 | $24,193 | $28,149 | $1,332,118 |
| 310 | $3,885 | $24,263 | $28,149 | $1,307,854 |
| 311 | $3,815 | $24,334 | $28,149 | $1,283,520 |
| 312 | $3,744 | $24,405 | $28,149 | $1,259,115 |
$337,785
$49,562
$288,223
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,672 | $24,476 | $28,149 | $1,234,639 |
| 314 | $3,601 | $24,548 | $28,149 | $1,210,091 |
| 315 | $3,529 | $24,619 | $28,149 | $1,185,471 |
| 316 | $3,458 | $24,691 | $28,149 | $1,160,780 |
| 317 | $3,386 | $24,763 | $28,149 | $1,136,017 |
| 318 | $3,313 | $24,835 | $28,149 | $1,111,182 |
| 319 | $3,241 | $24,908 | $28,149 | $1,086,274 |
| 320 | $3,168 | $24,980 | $28,149 | $1,061,293 |
| 321 | $3,095 | $25,053 | $28,149 | $1,036,240 |
| 322 | $3,022 | $25,126 | $28,149 | $1,011,114 |
| 323 | $2,949 | $25,200 | $28,149 | $985,914 |
| 324 | $2,876 | $25,273 | $28,149 | $960,641 |
$337,785
$39,311
$298,474
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,802 | $25,347 | $28,149 | $935,294 |
| 326 | $2,728 | $25,421 | $28,149 | $909,873 |
| 327 | $2,654 | $25,495 | $28,149 | $884,378 |
| 328 | $2,579 | $25,569 | $28,149 | $858,809 |
| 329 | $2,505 | $25,644 | $28,149 | $833,165 |
| 330 | $2,430 | $25,719 | $28,149 | $807,446 |
| 331 | $2,355 | $25,794 | $28,149 | $781,652 |
| 332 | $2,280 | $25,869 | $28,149 | $755,783 |
| 333 | $2,204 | $25,944 | $28,149 | $729,839 |
| 334 | $2,129 | $26,020 | $28,149 | $703,819 |
| 335 | $2,053 | $26,096 | $28,149 | $677,723 |
| 336 | $1,977 | $26,172 | $28,149 | $651,551 |
$337,785
$28,695
$309,090
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,900 | $26,248 | $28,149 | $625,303 |
| 338 | $1,824 | $26,325 | $28,149 | $598,978 |
| 339 | $1,747 | $26,402 | $28,149 | $572,576 |
| 340 | $1,670 | $26,479 | $28,149 | $546,097 |
| 341 | $1,593 | $26,556 | $28,149 | $519,541 |
| 342 | $1,515 | $26,633 | $28,149 | $492,908 |
| 343 | $1,438 | $26,711 | $28,149 | $466,196 |
| 344 | $1,360 | $26,789 | $28,149 | $439,407 |
| 345 | $1,282 | $26,867 | $28,149 | $412,540 |
| 346 | $1,203 | $26,946 | $28,149 | $385,595 |
| 347 | $1,125 | $27,024 | $28,149 | $358,571 |
| 348 | $1,046 | $27,103 | $28,149 | $331,468 |
$337,785
$17,702
$320,083
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $967 | $27,182 | $28,149 | $304,286 |
| 350 | $887 | $27,261 | $28,149 | $277,024 |
| 351 | $808 | $27,341 | $28,149 | $249,684 |
| 352 | $728 | $27,421 | $28,149 | $222,263 |
| 353 | $648 | $27,501 | $28,149 | $194,763 |
| 354 | $568 | $27,581 | $28,149 | $167,182 |
| 355 | $488 | $27,661 | $28,149 | $139,521 |
| 356 | $407 | $27,742 | $28,149 | $111,779 |
| 357 | $326 | $27,823 | $28,149 | $83,956 |
| 358 | $245 | $27,904 | $28,149 | $56,052 |
| 359 | $163 | $27,985 | $28,149 | $28,067 |
| 360 | $82 | $28,067 | $28,149 | $0 |
$337,785
$6,318
$331,468
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。
