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
$860 萬
$825 萬
$820 萬
$800 萬
$900 萬
$880 萬
$700 萬
$790 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $37,953 | $29,164 | $23,899 | $20,396 |
| 1.500 | $39,364 | $30,600 | $25,361 | $21,885 |
| 2.000 | $40,807 | $32,080 | $26,878 | $23,439 |
| 2.500 | $42,284 | $33,603 | $28,448 | $25,056 |
| 3.000 | $43,792 | $35,169 | $30,072 | $26,735 |
| 3.500 | $45,333 | $36,777 | $31,746 | $28,476 |
| 4.000 | $46,906 | $38,427 | $33,472 | $30,275 |
| 4.500 | $48,511 | $40,119 | $35,247 | $32,131 |
| 5.000 | $50,147 | $41,850 | $37,071 | $34,042 |
| 5.500 | $51,814 | $43,622 | $38,942 | $36,006 |
| 6.000 | $53,512 | $45,432 | $40,858 | $38,020 |
每月供款$28,476
30年
$6,341,375.7
$3,909,845
$10,251,220.7
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $18,496 | $9,980 | $28,476 | $6,331,396 |
| 2 | $18,467 | $10,009 | $28,476 | $6,321,387 |
| 3 | $18,437 | $10,038 | $28,476 | $6,311,348 |
| 4 | $18,408 | $10,068 | $28,476 | $6,301,281 |
| 5 | $18,379 | $10,097 | $28,476 | $6,291,184 |
| 6 | $18,349 | $10,126 | $28,476 | $6,281,058 |
| 7 | $18,320 | $10,156 | $28,476 | $6,270,902 |
| 8 | $18,290 | $10,185 | $28,476 | $6,260,716 |
| 9 | $18,260 | $10,215 | $28,476 | $6,250,501 |
| 10 | $18,231 | $10,245 | $28,476 | $6,240,256 |
| 11 | $18,201 | $10,275 | $28,476 | $6,229,981 |
| 12 | $18,171 | $10,305 | $28,476 | $6,219,677 |
$341,707
$220,008
$121,699
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $18,141 | $10,335 | $28,476 | $6,209,342 |
| 14 | $18,111 | $10,365 | $28,476 | $6,198,977 |
| 15 | $18,080 | $10,395 | $28,476 | $6,188,581 |
| 16 | $18,050 | $10,426 | $28,476 | $6,178,156 |
| 17 | $18,020 | $10,456 | $28,476 | $6,167,700 |
| 18 | $17,989 | $10,486 | $28,476 | $6,157,213 |
| 19 | $17,959 | $10,517 | $28,476 | $6,146,696 |
| 20 | $17,928 | $10,548 | $28,476 | $6,136,149 |
| 21 | $17,897 | $10,579 | $28,476 | $6,125,570 |
| 22 | $17,866 | $10,609 | $28,476 | $6,114,961 |
| 23 | $17,835 | $10,640 | $28,476 | $6,104,320 |
| 24 | $17,804 | $10,671 | $28,476 | $6,093,649 |
$341,707
$215,680
$126,028
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $17,773 | $10,702 | $28,476 | $6,082,947 |
| 26 | $17,742 | $10,734 | $28,476 | $6,072,213 |
| 27 | $17,711 | $10,765 | $28,476 | $6,061,448 |
| 28 | $17,679 | $10,796 | $28,476 | $6,050,651 |
| 29 | $17,648 | $10,828 | $28,476 | $6,039,824 |
| 30 | $17,616 | $10,859 | $28,476 | $6,028,964 |
| 31 | $17,584 | $10,891 | $28,476 | $6,018,073 |
| 32 | $17,553 | $10,923 | $28,476 | $6,007,150 |
| 33 | $17,521 | $10,955 | $28,476 | $5,996,195 |
| 34 | $17,489 | $10,987 | $28,476 | $5,985,209 |
| 35 | $17,457 | $11,019 | $28,476 | $5,974,190 |
| 36 | $17,425 | $11,051 | $28,476 | $5,963,139 |
$341,707
$211,197
$130,510
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $17,392 | $11,083 | $28,476 | $5,952,056 |
| 38 | $17,360 | $11,115 | $28,476 | $5,940,940 |
| 39 | $17,328 | $11,148 | $28,476 | $5,929,793 |
| 40 | $17,295 | $11,180 | $28,476 | $5,918,612 |
| 41 | $17,263 | $11,213 | $28,476 | $5,907,399 |
| 42 | $17,230 | $11,246 | $28,476 | $5,896,153 |
| 43 | $17,197 | $11,278 | $28,476 | $5,884,875 |
| 44 | $17,164 | $11,311 | $28,476 | $5,873,564 |
| 45 | $17,131 | $11,344 | $28,476 | $5,862,219 |
| 46 | $17,098 | $11,377 | $28,476 | $5,850,842 |
| 47 | $17,065 | $11,411 | $28,476 | $5,839,431 |
| 48 | $17,032 | $11,444 | $28,476 | $5,827,987 |
$341,707
$206,555
$135,152
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $16,998 | $11,477 | $28,476 | $5,816,510 |
| 50 | $16,965 | $11,511 | $28,476 | $5,804,999 |
| 51 | $16,931 | $11,544 | $28,476 | $5,793,455 |
| 52 | $16,898 | $11,578 | $28,476 | $5,781,877 |
| 53 | $16,864 | $11,612 | $28,476 | $5,770,265 |
| 54 | $16,830 | $11,646 | $28,476 | $5,758,619 |
| 55 | $16,796 | $11,680 | $28,476 | $5,746,940 |
| 56 | $16,762 | $11,714 | $28,476 | $5,735,226 |
| 57 | $16,728 | $11,748 | $28,476 | $5,723,478 |
| 58 | $16,693 | $11,782 | $28,476 | $5,711,696 |
| 59 | $16,659 | $11,816 | $28,476 | $5,699,879 |
| 60 | $16,625 | $11,851 | $28,476 | $5,688,028 |
$341,707
$201,749
$139,959
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $16,590 | $11,886 | $28,476 | $5,676,143 |
| 62 | $16,555 | $11,920 | $28,476 | $5,664,223 |
| 63 | $16,521 | $11,955 | $28,476 | $5,652,268 |
| 64 | $16,486 | $11,990 | $28,476 | $5,640,278 |
| 65 | $16,451 | $12,025 | $28,476 | $5,628,253 |
| 66 | $16,416 | $12,060 | $28,476 | $5,616,193 |
| 67 | $16,381 | $12,095 | $28,476 | $5,604,098 |
| 68 | $16,345 | $12,130 | $28,476 | $5,591,968 |
| 69 | $16,310 | $12,166 | $28,476 | $5,579,802 |
| 70 | $16,274 | $12,201 | $28,476 | $5,567,601 |
| 71 | $16,239 | $12,237 | $28,476 | $5,555,364 |
| 72 | $16,203 | $12,272 | $28,476 | $5,543,092 |
$341,707
$196,771
$144,937
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $16,167 | $12,308 | $28,476 | $5,530,783 |
| 74 | $16,131 | $12,344 | $28,476 | $5,518,439 |
| 75 | $16,095 | $12,380 | $28,476 | $5,506,059 |
| 76 | $16,059 | $12,416 | $28,476 | $5,493,643 |
| 77 | $16,023 | $12,452 | $28,476 | $5,481,190 |
| 78 | $15,987 | $12,489 | $28,476 | $5,468,702 |
| 79 | $15,950 | $12,525 | $28,476 | $5,456,176 |
| 80 | $15,914 | $12,562 | $28,476 | $5,443,615 |
| 81 | $15,877 | $12,598 | $28,476 | $5,431,016 |
| 82 | $15,840 | $12,635 | $28,476 | $5,418,381 |
| 83 | $15,804 | $12,672 | $28,476 | $5,405,709 |
| 84 | $15,767 | $12,709 | $28,476 | $5,393,000 |
$341,707
$191,616
$150,092
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $15,730 | $12,746 | $28,476 | $5,380,254 |
| 86 | $15,692 | $12,783 | $28,476 | $5,367,471 |
| 87 | $15,655 | $12,820 | $28,476 | $5,354,650 |
| 88 | $15,618 | $12,858 | $28,476 | $5,341,792 |
| 89 | $15,580 | $12,895 | $28,476 | $5,328,897 |
| 90 | $15,543 | $12,933 | $28,476 | $5,315,964 |
| 91 | $15,505 | $12,971 | $28,476 | $5,302,993 |
| 92 | $15,467 | $13,009 | $28,476 | $5,289,985 |
| 93 | $15,429 | $13,046 | $28,476 | $5,276,938 |
| 94 | $15,391 | $13,085 | $28,476 | $5,263,854 |
| 95 | $15,353 | $13,123 | $28,476 | $5,250,731 |
| 96 | $15,315 | $13,161 | $28,476 | $5,237,570 |
$341,707
$186,277
$155,430
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,276 | $13,199 | $28,476 | $5,224,371 |
| 98 | $15,238 | $13,238 | $28,476 | $5,211,133 |
| 99 | $15,199 | $13,276 | $28,476 | $5,197,856 |
| 100 | $15,160 | $13,315 | $28,476 | $5,184,541 |
| 101 | $15,122 | $13,354 | $28,476 | $5,171,187 |
| 102 | $15,083 | $13,393 | $28,476 | $5,157,794 |
| 103 | $15,044 | $13,432 | $28,476 | $5,144,362 |
| 104 | $15,004 | $13,471 | $28,476 | $5,130,891 |
| 105 | $14,965 | $13,511 | $28,476 | $5,117,380 |
| 106 | $14,926 | $13,550 | $28,476 | $5,103,830 |
| 107 | $14,886 | $13,589 | $28,476 | $5,090,241 |
| 108 | $14,847 | $13,629 | $28,476 | $5,076,612 |
$341,707
$180,749
$160,958
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $14,807 | $13,669 | $28,476 | $5,062,943 |
| 110 | $14,767 | $13,709 | $28,476 | $5,049,234 |
| 111 | $14,727 | $13,749 | $28,476 | $5,035,486 |
| 112 | $14,687 | $13,789 | $28,476 | $5,021,697 |
| 113 | $14,647 | $13,829 | $28,476 | $5,007,868 |
| 114 | $14,606 | $13,869 | $28,476 | $4,993,999 |
| 115 | $14,566 | $13,910 | $28,476 | $4,980,089 |
| 116 | $14,525 | $13,950 | $28,476 | $4,966,139 |
| 117 | $14,485 | $13,991 | $28,476 | $4,952,147 |
| 118 | $14,444 | $14,032 | $28,476 | $4,938,116 |
| 119 | $14,403 | $14,073 | $28,476 | $4,924,043 |
| 120 | $14,362 | $14,114 | $28,476 | $4,909,929 |
$341,707
$175,024
$166,683
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,321 | $14,155 | $28,476 | $4,895,774 |
| 122 | $14,279 | $14,196 | $28,476 | $4,881,578 |
| 123 | $14,238 | $14,238 | $28,476 | $4,867,340 |
| 124 | $14,196 | $14,279 | $28,476 | $4,853,061 |
| 125 | $14,155 | $14,321 | $28,476 | $4,838,740 |
| 126 | $14,113 | $14,363 | $28,476 | $4,824,377 |
| 127 | $14,071 | $14,405 | $28,476 | $4,809,973 |
| 128 | $14,029 | $14,447 | $28,476 | $4,795,526 |
| 129 | $13,987 | $14,489 | $28,476 | $4,781,038 |
| 130 | $13,945 | $14,531 | $28,476 | $4,766,507 |
| 131 | $13,902 | $14,573 | $28,476 | $4,751,934 |
| 132 | $13,860 | $14,616 | $28,476 | $4,737,318 |
$341,707
$169,096
$172,611
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $13,817 | $14,658 | $28,476 | $4,722,659 |
| 134 | $13,774 | $14,701 | $28,476 | $4,707,958 |
| 135 | $13,732 | $14,744 | $28,476 | $4,693,214 |
| 136 | $13,689 | $14,787 | $28,476 | $4,678,427 |
| 137 | $13,645 | $14,830 | $28,476 | $4,663,597 |
| 138 | $13,602 | $14,873 | $28,476 | $4,648,723 |
| 139 | $13,559 | $14,917 | $28,476 | $4,633,807 |
| 140 | $13,515 | $14,960 | $28,476 | $4,618,846 |
| 141 | $13,472 | $15,004 | $28,476 | $4,603,842 |
| 142 | $13,428 | $15,048 | $28,476 | $4,588,794 |
| 143 | $13,384 | $15,092 | $28,476 | $4,573,703 |
| 144 | $13,340 | $15,136 | $28,476 | $4,558,567 |
$341,707
$162,957
$178,751
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,296 | $15,180 | $28,476 | $4,543,387 |
| 146 | $13,252 | $15,224 | $28,476 | $4,528,163 |
| 147 | $13,207 | $15,268 | $28,476 | $4,512,895 |
| 148 | $13,163 | $15,313 | $28,476 | $4,497,582 |
| 149 | $13,118 | $15,358 | $28,476 | $4,482,224 |
| 150 | $13,073 | $15,402 | $28,476 | $4,466,822 |
| 151 | $13,028 | $15,447 | $28,476 | $4,451,374 |
| 152 | $12,983 | $15,492 | $28,476 | $4,435,882 |
| 153 | $12,938 | $15,538 | $28,476 | $4,420,344 |
| 154 | $12,893 | $15,583 | $28,476 | $4,404,761 |
| 155 | $12,847 | $15,628 | $28,476 | $4,389,133 |
| 156 | $12,802 | $15,674 | $28,476 | $4,373,459 |
$341,707
$156,599
$185,108
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $12,756 | $15,720 | $28,476 | $4,357,739 |
| 158 | $12,710 | $15,766 | $28,476 | $4,341,974 |
| 159 | $12,664 | $15,812 | $28,476 | $4,326,162 |
| 160 | $12,618 | $15,858 | $28,476 | $4,310,305 |
| 161 | $12,572 | $15,904 | $28,476 | $4,294,401 |
| 162 | $12,525 | $15,950 | $28,476 | $4,278,450 |
| 163 | $12,479 | $15,997 | $28,476 | $4,262,454 |
| 164 | $12,432 | $16,043 | $28,476 | $4,246,410 |
| 165 | $12,385 | $16,090 | $28,476 | $4,230,320 |
| 166 | $12,338 | $16,137 | $28,476 | $4,214,183 |
| 167 | $12,291 | $16,184 | $28,476 | $4,197,999 |
| 168 | $12,244 | $16,231 | $28,476 | $4,181,767 |
$341,707
$150,015
$191,692
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,197 | $16,279 | $28,476 | $4,165,488 |
| 170 | $12,149 | $16,326 | $28,476 | $4,149,162 |
| 171 | $12,102 | $16,374 | $28,476 | $4,132,788 |
| 172 | $12,054 | $16,422 | $28,476 | $4,116,366 |
| 173 | $12,006 | $16,470 | $28,476 | $4,099,897 |
| 174 | $11,958 | $16,518 | $28,476 | $4,083,379 |
| 175 | $11,910 | $16,566 | $28,476 | $4,066,814 |
| 176 | $11,862 | $16,614 | $28,476 | $4,050,200 |
| 177 | $11,813 | $16,663 | $28,476 | $4,033,537 |
| 178 | $11,764 | $16,711 | $28,476 | $4,016,826 |
| 179 | $11,716 | $16,760 | $28,476 | $4,000,066 |
| 180 | $11,667 | $16,809 | $28,476 | $3,983,257 |
$341,707
$143,198
$198,510
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $11,618 | $16,858 | $28,476 | $3,966,399 |
| 182 | $11,569 | $16,907 | $28,476 | $3,949,493 |
| 183 | $11,519 | $16,956 | $28,476 | $3,932,536 |
| 184 | $11,470 | $17,006 | $28,476 | $3,915,531 |
| 185 | $11,420 | $17,055 | $28,476 | $3,898,475 |
| 186 | $11,371 | $17,105 | $28,476 | $3,881,370 |
| 187 | $11,321 | $17,155 | $28,476 | $3,864,215 |
| 188 | $11,271 | $17,205 | $28,476 | $3,847,010 |
| 189 | $11,220 | $17,255 | $28,476 | $3,829,755 |
| 190 | $11,170 | $17,305 | $28,476 | $3,812,450 |
| 191 | $11,120 | $17,356 | $28,476 | $3,795,094 |
| 192 | $11,069 | $17,407 | $28,476 | $3,777,687 |
$341,707
$136,137
$205,570
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,018 | $17,457 | $28,476 | $3,760,230 |
| 194 | $10,967 | $17,508 | $28,476 | $3,742,721 |
| 195 | $10,916 | $17,559 | $28,476 | $3,725,162 |
| 196 | $10,865 | $17,611 | $28,476 | $3,707,552 |
| 197 | $10,814 | $17,662 | $28,476 | $3,689,890 |
| 198 | $10,762 | $17,713 | $28,476 | $3,672,176 |
| 199 | $10,711 | $17,765 | $28,476 | $3,654,411 |
| 200 | $10,659 | $17,817 | $28,476 | $3,636,594 |
| 201 | $10,607 | $17,869 | $28,476 | $3,618,725 |
| 202 | $10,555 | $17,921 | $28,476 | $3,600,804 |
| 203 | $10,502 | $17,973 | $28,476 | $3,582,831 |
| 204 | $10,450 | $18,026 | $28,476 | $3,564,805 |
$341,707
$128,826
$212,882
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,397 | $18,078 | $28,476 | $3,546,727 |
| 206 | $10,345 | $18,131 | $28,476 | $3,528,596 |
| 207 | $10,292 | $18,184 | $28,476 | $3,510,412 |
| 208 | $10,239 | $18,237 | $28,476 | $3,492,175 |
| 209 | $10,186 | $18,290 | $28,476 | $3,473,885 |
| 210 | $10,132 | $18,343 | $28,476 | $3,455,542 |
| 211 | $10,079 | $18,397 | $28,476 | $3,437,145 |
| 212 | $10,025 | $18,451 | $28,476 | $3,418,694 |
| 213 | $9,971 | $18,504 | $28,476 | $3,400,190 |
| 214 | $9,917 | $18,558 | $28,476 | $3,381,631 |
| 215 | $9,863 | $18,613 | $28,476 | $3,363,019 |
| 216 | $9,809 | $18,667 | $28,476 | $3,344,352 |
$341,707
$121,254
$220,453
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $9,754 | $18,721 | $28,476 | $3,325,631 |
| 218 | $9,700 | $18,776 | $28,476 | $3,306,855 |
| 219 | $9,645 | $18,831 | $28,476 | $3,288,024 |
| 220 | $9,590 | $18,886 | $28,476 | $3,269,139 |
| 221 | $9,535 | $18,941 | $28,476 | $3,250,198 |
| 222 | $9,480 | $18,996 | $28,476 | $3,231,202 |
| 223 | $9,424 | $19,051 | $28,476 | $3,212,151 |
| 224 | $9,369 | $19,107 | $28,476 | $3,193,044 |
| 225 | $9,313 | $19,163 | $28,476 | $3,173,882 |
| 226 | $9,257 | $19,218 | $28,476 | $3,154,663 |
| 227 | $9,201 | $19,275 | $28,476 | $3,135,389 |
| 228 | $9,145 | $19,331 | $28,476 | $3,116,058 |
$341,707
$113,413
$228,294
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,089 | $19,387 | $28,476 | $3,096,671 |
| 230 | $9,032 | $19,444 | $28,476 | $3,077,227 |
| 231 | $8,975 | $19,500 | $28,476 | $3,057,727 |
| 232 | $8,918 | $19,557 | $28,476 | $3,038,170 |
| 233 | $8,861 | $19,614 | $28,476 | $3,018,555 |
| 234 | $8,804 | $19,671 | $28,476 | $2,998,884 |
| 235 | $8,747 | $19,729 | $28,476 | $2,979,155 |
| 236 | $8,689 | $19,786 | $28,476 | $2,959,369 |
| 237 | $8,631 | $19,844 | $28,476 | $2,939,524 |
| 238 | $8,574 | $19,902 | $28,476 | $2,919,622 |
| 239 | $8,516 | $19,960 | $28,476 | $2,899,662 |
| 240 | $8,457 | $20,018 | $28,476 | $2,879,644 |
$341,707
$105,293
$236,414
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,399 | $20,077 | $28,476 | $2,859,567 |
| 242 | $8,340 | $20,135 | $28,476 | $2,839,432 |
| 243 | $8,282 | $20,194 | $28,476 | $2,819,238 |
| 244 | $8,223 | $20,253 | $28,476 | $2,798,986 |
| 245 | $8,164 | $20,312 | $28,476 | $2,778,674 |
| 246 | $8,104 | $20,371 | $28,476 | $2,758,302 |
| 247 | $8,045 | $20,431 | $28,476 | $2,737,872 |
| 248 | $7,985 | $20,490 | $28,476 | $2,717,382 |
| 249 | $7,926 | $20,550 | $28,476 | $2,696,832 |
| 250 | $7,866 | $20,610 | $28,476 | $2,676,222 |
| 251 | $7,806 | $20,670 | $28,476 | $2,655,552 |
| 252 | $7,745 | $20,730 | $28,476 | $2,634,822 |
$341,707
$96,885
$244,822
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,685 | $20,791 | $28,476 | $2,614,031 |
| 254 | $7,624 | $20,851 | $28,476 | $2,593,180 |
| 255 | $7,563 | $20,912 | $28,476 | $2,572,268 |
| 256 | $7,502 | $20,973 | $28,476 | $2,551,294 |
| 257 | $7,441 | $21,034 | $28,476 | $2,530,260 |
| 258 | $7,380 | $21,096 | $28,476 | $2,509,164 |
| 259 | $7,318 | $21,157 | $28,476 | $2,488,007 |
| 260 | $7,257 | $21,219 | $28,476 | $2,466,788 |
| 261 | $7,195 | $21,281 | $28,476 | $2,445,507 |
| 262 | $7,133 | $21,343 | $28,476 | $2,424,165 |
| 263 | $7,070 | $21,405 | $28,476 | $2,402,759 |
| 264 | $7,008 | $21,468 | $28,476 | $2,381,292 |
$341,707
$88,177
$253,530
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,945 | $21,530 | $28,476 | $2,359,762 |
| 266 | $6,883 | $21,593 | $28,476 | $2,338,169 |
| 267 | $6,820 | $21,656 | $28,476 | $2,316,513 |
| 268 | $6,756 | $21,719 | $28,476 | $2,294,794 |
| 269 | $6,693 | $21,782 | $28,476 | $2,273,011 |
| 270 | $6,630 | $21,846 | $28,476 | $2,251,165 |
| 271 | $6,566 | $21,910 | $28,476 | $2,229,255 |
| 272 | $6,502 | $21,974 | $28,476 | $2,207,282 |
| 273 | $6,438 | $22,038 | $28,476 | $2,185,244 |
| 274 | $6,374 | $22,102 | $28,476 | $2,163,142 |
| 275 | $6,309 | $22,166 | $28,476 | $2,140,976 |
| 276 | $6,245 | $22,231 | $28,476 | $2,118,745 |
$341,707
$79,160
$262,547
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,180 | $22,296 | $28,476 | $2,096,449 |
| 278 | $6,115 | $22,361 | $28,476 | $2,074,088 |
| 279 | $6,049 | $22,426 | $28,476 | $2,051,661 |
| 280 | $5,984 | $22,492 | $28,476 | $2,029,170 |
| 281 | $5,918 | $22,557 | $28,476 | $2,006,613 |
| 282 | $5,853 | $22,623 | $28,476 | $1,983,990 |
| 283 | $5,787 | $22,689 | $28,476 | $1,961,301 |
| 284 | $5,720 | $22,755 | $28,476 | $1,938,546 |
| 285 | $5,654 | $22,822 | $28,476 | $1,915,724 |
| 286 | $5,588 | $22,888 | $28,476 | $1,892,836 |
| 287 | $5,521 | $22,955 | $28,476 | $1,869,881 |
| 288 | $5,454 | $23,022 | $28,476 | $1,846,859 |
$341,707
$69,822
$271,885
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,387 | $23,089 | $28,476 | $1,823,770 |
| 290 | $5,319 | $23,156 | $28,476 | $1,800,614 |
| 291 | $5,252 | $23,224 | $28,476 | $1,777,390 |
| 292 | $5,184 | $23,292 | $28,476 | $1,754,099 |
| 293 | $5,116 | $23,359 | $28,476 | $1,730,739 |
| 294 | $5,048 | $23,428 | $28,476 | $1,707,312 |
| 295 | $4,980 | $23,496 | $28,476 | $1,683,816 |
| 296 | $4,911 | $23,564 | $28,476 | $1,660,251 |
| 297 | $4,842 | $23,633 | $28,476 | $1,636,618 |
| 298 | $4,773 | $23,702 | $28,476 | $1,612,916 |
| 299 | $4,704 | $23,771 | $28,476 | $1,589,145 |
| 300 | $4,635 | $23,841 | $28,476 | $1,565,304 |
$341,707
$60,152
$281,555
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,565 | $23,910 | $28,476 | $1,541,394 |
| 302 | $4,496 | $23,980 | $28,476 | $1,517,414 |
| 303 | $4,426 | $24,050 | $28,476 | $1,493,364 |
| 304 | $4,356 | $24,120 | $28,476 | $1,469,244 |
| 305 | $4,285 | $24,190 | $28,476 | $1,445,054 |
| 306 | $4,215 | $24,261 | $28,476 | $1,420,793 |
| 307 | $4,144 | $24,332 | $28,476 | $1,396,461 |
| 308 | $4,073 | $24,403 | $28,476 | $1,372,059 |
| 309 | $4,002 | $24,474 | $28,476 | $1,347,585 |
| 310 | $3,930 | $24,545 | $28,476 | $1,323,040 |
| 311 | $3,859 | $24,617 | $28,476 | $1,298,423 |
| 312 | $3,787 | $24,689 | $28,476 | $1,273,735 |
$341,707
$50,138
$291,569
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,715 | $24,761 | $28,476 | $1,248,974 |
| 314 | $3,643 | $24,833 | $28,476 | $1,224,141 |
| 315 | $3,570 | $24,905 | $28,476 | $1,199,236 |
| 316 | $3,498 | $24,978 | $28,476 | $1,174,258 |
| 317 | $3,425 | $25,051 | $28,476 | $1,149,207 |
| 318 | $3,352 | $25,124 | $28,476 | $1,124,084 |
| 319 | $3,279 | $25,197 | $28,476 | $1,098,887 |
| 320 | $3,205 | $25,271 | $28,476 | $1,073,616 |
| 321 | $3,131 | $25,344 | $28,476 | $1,048,272 |
| 322 | $3,057 | $25,418 | $28,476 | $1,022,854 |
| 323 | $2,983 | $25,492 | $28,476 | $997,362 |
| 324 | $2,909 | $25,567 | $28,476 | $971,795 |
$341,707
$39,768
$301,940
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,834 | $25,641 | $28,476 | $946,154 |
| 326 | $2,760 | $25,716 | $28,476 | $920,438 |
| 327 | $2,685 | $25,791 | $28,476 | $894,647 |
| 328 | $2,609 | $25,866 | $28,476 | $868,780 |
| 329 | $2,534 | $25,942 | $28,476 | $842,839 |
| 330 | $2,458 | $26,017 | $28,476 | $816,821 |
| 331 | $2,382 | $26,093 | $28,476 | $790,728 |
| 332 | $2,306 | $26,169 | $28,476 | $764,559 |
| 333 | $2,230 | $26,246 | $28,476 | $738,313 |
| 334 | $2,153 | $26,322 | $28,476 | $711,991 |
| 335 | $2,077 | $26,399 | $28,476 | $685,592 |
| 336 | $2,000 | $26,476 | $28,476 | $659,116 |
$341,707
$29,029
$312,679
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,922 | $26,553 | $28,476 | $632,563 |
| 338 | $1,845 | $26,631 | $28,476 | $605,932 |
| 339 | $1,767 | $26,708 | $28,476 | $579,224 |
| 340 | $1,689 | $26,786 | $28,476 | $552,438 |
| 341 | $1,611 | $26,864 | $28,476 | $525,573 |
| 342 | $1,533 | $26,943 | $28,476 | $498,631 |
| 343 | $1,454 | $27,021 | $28,476 | $471,609 |
| 344 | $1,376 | $27,100 | $28,476 | $444,509 |
| 345 | $1,296 | $27,179 | $28,476 | $417,330 |
| 346 | $1,217 | $27,258 | $28,476 | $390,072 |
| 347 | $1,138 | $27,338 | $28,476 | $362,734 |
| 348 | $1,058 | $27,418 | $28,476 | $335,316 |
$341,707
$17,908
$323,800
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $978 | $27,498 | $28,476 | $307,819 |
| 350 | $898 | $27,578 | $28,476 | $280,241 |
| 351 | $817 | $27,658 | $28,476 | $252,583 |
| 352 | $737 | $27,739 | $28,476 | $224,844 |
| 353 | $656 | $27,820 | $28,476 | $197,024 |
| 354 | $575 | $27,901 | $28,476 | $169,123 |
| 355 | $493 | $27,982 | $28,476 | $141,141 |
| 356 | $412 | $28,064 | $28,476 | $113,077 |
| 357 | $330 | $28,146 | $28,476 | $84,931 |
| 358 | $248 | $28,228 | $28,476 | $56,703 |
| 359 | $165 | $28,310 | $28,476 | $28,393 |
| 360 | $83 | $28,393 | $28,476 | $0 |
$341,707
$6,391
$335,316
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。
