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
$750 萬
$780 萬
$850 萬
$710 萬
$900 萬
$720 萬
689 呎
@11,901
852 呎
@9,624
$820 萬
$700 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $38,007 | $29,205 | $23,933 | $20,426 |
| 1.500 | $39,420 | $30,644 | $25,398 | $21,917 |
| 2.000 | $40,866 | $32,126 | $26,917 | $23,473 |
| 2.500 | $42,344 | $33,651 | $28,489 | $25,092 |
| 3.000 | $43,855 | $35,220 | $30,115 | $26,774 |
| 3.500 | $45,398 | $36,830 | $31,792 | $28,516 |
| 3.625 | $45,789 | $37,239 | $32,219 | $28,961 |
| 4.000 | $46,974 | $38,483 | $33,520 | $30,318 |
| 4.500 | $48,581 | $40,176 | $35,298 | $32,177 |
| 5.000 | $50,219 | $41,910 | $37,124 | $34,091 |
| 5.500 | $51,889 | $43,684 | $38,997 | $36,057 |
| 6.000 | $53,589 | $45,497 | $40,916 | $38,074 |
每月供款$28,962
30年
$6,350,473.8
$4,075,637
$10,426,110.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $19,184 | $9,778 | $28,961 | $6,340,696 |
| 2 | $19,154 | $9,807 | $28,961 | $6,330,889 |
| 3 | $19,125 | $9,837 | $28,961 | $6,321,052 |
| 4 | $19,095 | $9,867 | $28,961 | $6,311,185 |
| 5 | $19,065 | $9,896 | $28,961 | $6,301,289 |
| 6 | $19,035 | $9,926 | $28,961 | $6,291,363 |
| 7 | $19,005 | $9,956 | $28,961 | $6,281,407 |
| 8 | $18,975 | $9,986 | $28,961 | $6,271,420 |
| 9 | $18,945 | $10,017 | $28,961 | $6,261,404 |
| 10 | $18,915 | $10,047 | $28,961 | $6,251,357 |
| 11 | $18,884 | $10,077 | $28,961 | $6,241,280 |
| 12 | $18,854 | $10,108 | $28,961 | $6,231,172 |
$347,537
$228,235
$119,302
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $18,823 | $10,138 | $28,961 | $6,221,034 |
| 14 | $18,793 | $10,169 | $28,961 | $6,210,865 |
| 15 | $18,762 | $10,199 | $28,961 | $6,200,666 |
| 16 | $18,731 | $10,230 | $28,961 | $6,190,436 |
| 17 | $18,700 | $10,261 | $28,961 | $6,180,175 |
| 18 | $18,669 | $10,292 | $28,961 | $6,169,883 |
| 19 | $18,638 | $10,323 | $28,961 | $6,159,559 |
| 20 | $18,607 | $10,354 | $28,961 | $6,149,205 |
| 21 | $18,576 | $10,386 | $28,961 | $6,138,819 |
| 22 | $18,544 | $10,417 | $28,961 | $6,128,402 |
| 23 | $18,513 | $10,449 | $28,961 | $6,117,954 |
| 24 | $18,481 | $10,480 | $28,961 | $6,107,473 |
$347,537
$223,838
$123,699
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $18,450 | $10,512 | $28,961 | $6,096,962 |
| 26 | $18,418 | $10,544 | $28,961 | $6,086,418 |
| 27 | $18,386 | $10,575 | $28,961 | $6,075,843 |
| 28 | $18,354 | $10,607 | $28,961 | $6,065,236 |
| 29 | $18,322 | $10,639 | $28,961 | $6,054,596 |
| 30 | $18,290 | $10,671 | $28,961 | $6,043,925 |
| 31 | $18,258 | $10,704 | $28,961 | $6,033,221 |
| 32 | $18,225 | $10,736 | $28,961 | $6,022,485 |
| 33 | $18,193 | $10,768 | $28,961 | $6,011,716 |
| 34 | $18,160 | $10,801 | $28,961 | $6,000,915 |
| 35 | $18,128 | $10,834 | $28,961 | $5,990,082 |
| 36 | $18,095 | $10,866 | $28,961 | $5,979,215 |
$347,537
$219,279
$128,258
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,062 | $10,899 | $28,961 | $5,968,316 |
| 38 | $18,029 | $10,932 | $28,961 | $5,957,384 |
| 39 | $17,996 | $10,965 | $28,961 | $5,946,419 |
| 40 | $17,963 | $10,998 | $28,961 | $5,935,421 |
| 41 | $17,930 | $11,032 | $28,961 | $5,924,389 |
| 42 | $17,897 | $11,065 | $28,961 | $5,913,324 |
| 43 | $17,863 | $11,098 | $28,961 | $5,902,226 |
| 44 | $17,830 | $11,132 | $28,961 | $5,891,094 |
| 45 | $17,796 | $11,165 | $28,961 | $5,879,929 |
| 46 | $17,762 | $11,199 | $28,961 | $5,868,730 |
| 47 | $17,728 | $11,233 | $28,961 | $5,857,497 |
| 48 | $17,695 | $11,267 | $28,961 | $5,846,230 |
$347,537
$214,551
$132,986
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $17,660 | $11,301 | $28,961 | $5,834,929 |
| 50 | $17,626 | $11,335 | $28,961 | $5,823,594 |
| 51 | $17,592 | $11,369 | $28,961 | $5,812,224 |
| 52 | $17,558 | $11,404 | $28,961 | $5,800,821 |
| 53 | $17,523 | $11,438 | $28,961 | $5,789,383 |
| 54 | $17,489 | $11,473 | $28,961 | $5,777,910 |
| 55 | $17,454 | $11,507 | $28,961 | $5,766,403 |
| 56 | $17,419 | $11,542 | $28,961 | $5,754,861 |
| 57 | $17,384 | $11,577 | $28,961 | $5,743,284 |
| 58 | $17,350 | $11,612 | $28,961 | $5,731,672 |
| 59 | $17,314 | $11,647 | $28,961 | $5,720,025 |
| 60 | $17,279 | $11,682 | $28,961 | $5,708,343 |
$347,537
$209,650
$137,887
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,244 | $11,717 | $28,961 | $5,696,625 |
| 62 | $17,209 | $11,753 | $28,961 | $5,684,872 |
| 63 | $17,173 | $11,788 | $28,961 | $5,673,084 |
| 64 | $17,137 | $11,824 | $28,961 | $5,661,260 |
| 65 | $17,102 | $11,860 | $28,961 | $5,649,400 |
| 66 | $17,066 | $11,896 | $28,961 | $5,637,505 |
| 67 | $17,030 | $11,931 | $28,961 | $5,625,573 |
| 68 | $16,994 | $11,967 | $28,961 | $5,613,606 |
| 69 | $16,958 | $12,004 | $28,961 | $5,601,602 |
| 70 | $16,922 | $12,040 | $28,961 | $5,589,562 |
| 71 | $16,885 | $12,076 | $28,961 | $5,577,486 |
| 72 | $16,849 | $12,113 | $28,961 | $5,565,373 |
$347,537
$204,568
$142,969
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $16,812 | $12,149 | $28,961 | $5,553,224 |
| 74 | $16,775 | $12,186 | $28,961 | $5,541,038 |
| 75 | $16,739 | $12,223 | $28,961 | $5,528,815 |
| 76 | $16,702 | $12,260 | $28,961 | $5,516,555 |
| 77 | $16,665 | $12,297 | $28,961 | $5,504,258 |
| 78 | $16,627 | $12,334 | $28,961 | $5,491,924 |
| 79 | $16,590 | $12,371 | $28,961 | $5,479,553 |
| 80 | $16,553 | $12,409 | $28,961 | $5,467,144 |
| 81 | $16,515 | $12,446 | $28,961 | $5,454,698 |
| 82 | $16,478 | $12,484 | $28,961 | $5,442,215 |
| 83 | $16,440 | $12,521 | $28,961 | $5,429,693 |
| 84 | $16,402 | $12,559 | $28,961 | $5,417,134 |
$347,537
$199,298
$148,239
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,364 | $12,597 | $28,961 | $5,404,537 |
| 86 | $16,326 | $12,635 | $28,961 | $5,391,902 |
| 87 | $16,288 | $12,673 | $28,961 | $5,379,228 |
| 88 | $16,250 | $12,712 | $28,961 | $5,366,517 |
| 89 | $16,211 | $12,750 | $28,961 | $5,353,767 |
| 90 | $16,173 | $12,789 | $28,961 | $5,340,978 |
| 91 | $16,134 | $12,827 | $28,961 | $5,328,151 |
| 92 | $16,095 | $12,866 | $28,961 | $5,315,285 |
| 93 | $16,057 | $12,905 | $28,961 | $5,302,380 |
| 94 | $16,018 | $12,944 | $28,961 | $5,289,436 |
| 95 | $15,979 | $12,983 | $28,961 | $5,276,453 |
| 96 | $15,939 | $13,022 | $28,961 | $5,263,431 |
$347,537
$193,834
$153,703
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,900 | $13,061 | $28,961 | $5,250,370 |
| 98 | $15,860 | $13,101 | $28,961 | $5,237,269 |
| 99 | $15,821 | $13,141 | $28,961 | $5,224,128 |
| 100 | $15,781 | $13,180 | $28,961 | $5,210,948 |
| 101 | $15,741 | $13,220 | $28,961 | $5,197,728 |
| 102 | $15,701 | $13,260 | $28,961 | $5,184,468 |
| 103 | $15,661 | $13,300 | $28,961 | $5,171,168 |
| 104 | $15,621 | $13,340 | $28,961 | $5,157,828 |
| 105 | $15,581 | $13,380 | $28,961 | $5,144,447 |
| 106 | $15,541 | $13,421 | $28,961 | $5,131,027 |
| 107 | $15,500 | $13,461 | $28,961 | $5,117,565 |
| 108 | $15,459 | $13,502 | $28,961 | $5,104,063 |
$347,537
$188,169
$159,368
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,419 | $13,543 | $28,961 | $5,090,520 |
| 110 | $15,378 | $13,584 | $28,961 | $5,076,936 |
| 111 | $15,337 | $13,625 | $28,961 | $5,063,311 |
| 112 | $15,295 | $13,666 | $28,961 | $5,049,645 |
| 113 | $15,254 | $13,707 | $28,961 | $5,035,938 |
| 114 | $15,213 | $13,749 | $28,961 | $5,022,189 |
| 115 | $15,171 | $13,790 | $28,961 | $5,008,399 |
| 116 | $15,130 | $13,832 | $28,961 | $4,994,567 |
| 117 | $15,088 | $13,874 | $28,961 | $4,980,694 |
| 118 | $15,046 | $13,916 | $28,961 | $4,966,778 |
| 119 | $15,004 | $13,958 | $28,961 | $4,952,821 |
| 120 | $14,962 | $14,000 | $28,961 | $4,938,821 |
$347,537
$182,295
$165,242
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,919 | $14,042 | $28,961 | $4,924,779 |
| 122 | $14,877 | $14,084 | $28,961 | $4,910,694 |
| 123 | $14,834 | $14,127 | $28,961 | $4,896,567 |
| 124 | $14,792 | $14,170 | $28,961 | $4,882,397 |
| 125 | $14,749 | $14,213 | $28,961 | $4,868,185 |
| 126 | $14,706 | $14,255 | $28,961 | $4,853,930 |
| 127 | $14,663 | $14,299 | $28,961 | $4,839,631 |
| 128 | $14,620 | $14,342 | $28,961 | $4,825,289 |
| 129 | $14,576 | $14,385 | $28,961 | $4,810,904 |
| 130 | $14,533 | $14,428 | $28,961 | $4,796,476 |
| 131 | $14,489 | $14,472 | $28,961 | $4,782,004 |
| 132 | $14,446 | $14,516 | $28,961 | $4,767,488 |
$347,537
$176,204
$171,333
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,402 | $14,560 | $28,961 | $4,752,928 |
| 134 | $14,358 | $14,604 | $28,961 | $4,738,325 |
| 135 | $14,314 | $14,648 | $28,961 | $4,723,677 |
| 136 | $14,269 | $14,692 | $28,961 | $4,708,985 |
| 137 | $14,225 | $14,736 | $28,961 | $4,694,249 |
| 138 | $14,181 | $14,781 | $28,961 | $4,679,468 |
| 139 | $14,136 | $14,826 | $28,961 | $4,664,642 |
| 140 | $14,091 | $14,870 | $28,961 | $4,649,772 |
| 141 | $14,046 | $14,915 | $28,961 | $4,634,857 |
| 142 | $14,001 | $14,960 | $28,961 | $4,619,896 |
| 143 | $13,956 | $15,005 | $28,961 | $4,604,891 |
| 144 | $13,911 | $15,051 | $28,961 | $4,589,840 |
$347,537
$169,889
$177,648
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,865 | $15,096 | $28,961 | $4,574,744 |
| 146 | $13,820 | $15,142 | $28,961 | $4,559,602 |
| 147 | $13,774 | $15,188 | $28,961 | $4,544,414 |
| 148 | $13,728 | $15,234 | $28,961 | $4,529,181 |
| 149 | $13,682 | $15,280 | $28,961 | $4,513,901 |
| 150 | $13,636 | $15,326 | $28,961 | $4,498,576 |
| 151 | $13,589 | $15,372 | $28,961 | $4,483,204 |
| 152 | $13,543 | $15,418 | $28,961 | $4,467,785 |
| 153 | $13,496 | $15,465 | $28,961 | $4,452,320 |
| 154 | $13,450 | $15,512 | $28,961 | $4,436,809 |
| 155 | $13,403 | $15,559 | $28,961 | $4,421,250 |
| 156 | $13,356 | $15,606 | $28,961 | $4,405,645 |
$347,537
$163,341
$184,196
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,309 | $15,653 | $28,961 | $4,389,992 |
| 158 | $13,261 | $15,700 | $28,961 | $4,374,292 |
| 159 | $13,214 | $15,747 | $28,961 | $4,358,544 |
| 160 | $13,166 | $15,795 | $28,961 | $4,342,749 |
| 161 | $13,119 | $15,843 | $28,961 | $4,326,907 |
| 162 | $13,071 | $15,891 | $28,961 | $4,311,016 |
| 163 | $13,023 | $15,939 | $28,961 | $4,295,078 |
| 164 | $12,975 | $15,987 | $28,961 | $4,279,091 |
| 165 | $12,926 | $16,035 | $28,961 | $4,263,056 |
| 166 | $12,878 | $16,083 | $28,961 | $4,246,972 |
| 167 | $12,829 | $16,132 | $28,961 | $4,230,840 |
| 168 | $12,781 | $16,181 | $28,961 | $4,214,660 |
$347,537
$156,552
$190,985
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,732 | $16,230 | $28,961 | $4,198,430 |
| 170 | $12,683 | $16,279 | $28,961 | $4,182,151 |
| 171 | $12,634 | $16,328 | $28,961 | $4,165,824 |
| 172 | $12,584 | $16,377 | $28,961 | $4,149,446 |
| 173 | $12,535 | $16,427 | $28,961 | $4,133,020 |
| 174 | $12,485 | $16,476 | $28,961 | $4,116,544 |
| 175 | $12,435 | $16,526 | $28,961 | $4,100,017 |
| 176 | $12,385 | $16,576 | $28,961 | $4,083,442 |
| 177 | $12,335 | $16,626 | $28,961 | $4,066,816 |
| 178 | $12,285 | $16,676 | $28,961 | $4,050,139 |
| 179 | $12,235 | $16,727 | $28,961 | $4,033,413 |
| 180 | $12,184 | $16,777 | $28,961 | $4,016,636 |
$347,537
$149,513
$198,024
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,134 | $16,828 | $28,961 | $3,999,808 |
| 182 | $12,083 | $16,879 | $28,961 | $3,982,929 |
| 183 | $12,032 | $16,930 | $28,961 | $3,965,999 |
| 184 | $11,981 | $16,981 | $28,961 | $3,949,019 |
| 185 | $11,929 | $17,032 | $28,961 | $3,931,986 |
| 186 | $11,878 | $17,084 | $28,961 | $3,914,903 |
| 187 | $11,826 | $17,135 | $28,961 | $3,897,768 |
| 188 | $11,775 | $17,187 | $28,961 | $3,880,581 |
| 189 | $11,723 | $17,239 | $28,961 | $3,863,342 |
| 190 | $11,671 | $17,291 | $28,961 | $3,846,051 |
| 191 | $11,618 | $17,343 | $28,961 | $3,828,708 |
| 192 | $11,566 | $17,396 | $28,961 | $3,811,312 |
$347,537
$142,214
$205,323
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,513 | $17,448 | $28,961 | $3,793,864 |
| 194 | $11,461 | $17,501 | $28,961 | $3,776,364 |
| 195 | $11,408 | $17,554 | $28,961 | $3,758,810 |
| 196 | $11,355 | $17,607 | $28,961 | $3,741,203 |
| 197 | $11,302 | $17,660 | $28,961 | $3,723,543 |
| 198 | $11,248 | $17,713 | $28,961 | $3,705,830 |
| 199 | $11,195 | $17,767 | $28,961 | $3,688,063 |
| 200 | $11,141 | $17,820 | $28,961 | $3,670,243 |
| 201 | $11,087 | $17,874 | $28,961 | $3,652,369 |
| 202 | $11,033 | $17,928 | $28,961 | $3,634,441 |
| 203 | $10,979 | $17,982 | $28,961 | $3,616,458 |
| 204 | $10,925 | $18,037 | $28,961 | $3,598,422 |
$347,537
$134,646
$212,891
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,870 | $18,091 | $28,961 | $3,580,330 |
| 206 | $10,816 | $18,146 | $28,961 | $3,562,185 |
| 207 | $10,761 | $18,201 | $28,961 | $3,543,984 |
| 208 | $10,706 | $18,256 | $28,961 | $3,525,728 |
| 209 | $10,651 | $18,311 | $28,961 | $3,507,417 |
| 210 | $10,595 | $18,366 | $28,961 | $3,489,051 |
| 211 | $10,540 | $18,422 | $28,961 | $3,470,630 |
| 212 | $10,484 | $18,477 | $28,961 | $3,452,153 |
| 213 | $10,428 | $18,533 | $28,961 | $3,433,620 |
| 214 | $10,372 | $18,589 | $28,961 | $3,415,030 |
| 215 | $10,316 | $18,645 | $28,961 | $3,396,385 |
| 216 | $10,260 | $18,702 | $28,961 | $3,377,684 |
$347,537
$126,799
$220,738
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,203 | $18,758 | $28,961 | $3,358,926 |
| 218 | $10,147 | $18,815 | $28,961 | $3,340,111 |
| 219 | $10,090 | $18,871 | $28,961 | $3,321,240 |
| 220 | $10,033 | $18,929 | $28,961 | $3,302,311 |
| 221 | $9,976 | $18,986 | $28,961 | $3,283,325 |
| 222 | $9,918 | $19,043 | $28,961 | $3,264,282 |
| 223 | $9,861 | $19,101 | $28,961 | $3,245,182 |
| 224 | $9,803 | $19,158 | $28,961 | $3,226,024 |
| 225 | $9,745 | $19,216 | $28,961 | $3,206,807 |
| 226 | $9,687 | $19,274 | $28,961 | $3,187,533 |
| 227 | $9,629 | $19,332 | $28,961 | $3,168,201 |
| 228 | $9,571 | $19,391 | $28,961 | $3,148,810 |
$347,537
$118,663
$228,874
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,512 | $19,449 | $28,961 | $3,129,361 |
| 230 | $9,453 | $19,508 | $28,961 | $3,109,852 |
| 231 | $9,394 | $19,567 | $28,961 | $3,090,285 |
| 232 | $9,335 | $19,626 | $28,961 | $3,070,659 |
| 233 | $9,276 | $19,685 | $28,961 | $3,050,974 |
| 234 | $9,216 | $19,745 | $28,961 | $3,031,229 |
| 235 | $9,157 | $19,805 | $28,961 | $3,011,424 |
| 236 | $9,097 | $19,864 | $28,961 | $2,991,560 |
| 237 | $9,037 | $19,924 | $28,961 | $2,971,635 |
| 238 | $8,977 | $19,985 | $28,961 | $2,951,651 |
| 239 | $8,916 | $20,045 | $28,961 | $2,931,606 |
| 240 | $8,856 | $20,106 | $28,961 | $2,911,500 |
$347,537
$110,227
$237,310
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,795 | $20,166 | $28,961 | $2,891,334 |
| 242 | $8,734 | $20,227 | $28,961 | $2,871,107 |
| 243 | $8,673 | $20,288 | $28,961 | $2,850,819 |
| 244 | $8,612 | $20,350 | $28,961 | $2,830,469 |
| 245 | $8,550 | $20,411 | $28,961 | $2,810,058 |
| 246 | $8,489 | $20,473 | $28,961 | $2,789,585 |
| 247 | $8,427 | $20,535 | $28,961 | $2,769,051 |
| 248 | $8,365 | $20,597 | $28,961 | $2,748,454 |
| 249 | $8,303 | $20,659 | $28,961 | $2,727,795 |
| 250 | $8,240 | $20,721 | $28,961 | $2,707,074 |
| 251 | $8,178 | $20,784 | $28,961 | $2,686,290 |
| 252 | $8,115 | $20,847 | $28,961 | $2,665,444 |
$347,537
$101,480
$246,057
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,052 | $20,910 | $28,961 | $2,644,534 |
| 254 | $7,989 | $20,973 | $28,961 | $2,623,561 |
| 255 | $7,925 | $21,036 | $28,961 | $2,602,525 |
| 256 | $7,862 | $21,100 | $28,961 | $2,581,426 |
| 257 | $7,798 | $21,163 | $28,961 | $2,560,262 |
| 258 | $7,734 | $21,227 | $28,961 | $2,539,035 |
| 259 | $7,670 | $21,291 | $28,961 | $2,517,744 |
| 260 | $7,606 | $21,356 | $28,961 | $2,496,388 |
| 261 | $7,541 | $21,420 | $28,961 | $2,474,968 |
| 262 | $7,476 | $21,485 | $28,961 | $2,453,483 |
| 263 | $7,412 | $21,550 | $28,961 | $2,431,933 |
| 264 | $7,346 | $21,615 | $28,961 | $2,410,318 |
$347,537
$92,411
$255,126
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,281 | $21,680 | $28,961 | $2,388,638 |
| 266 | $7,216 | $21,746 | $28,961 | $2,366,892 |
| 267 | $7,150 | $21,811 | $28,961 | $2,345,081 |
| 268 | $7,084 | $21,877 | $28,961 | $2,323,203 |
| 269 | $7,018 | $21,943 | $28,961 | $2,301,260 |
| 270 | $6,952 | $22,010 | $28,961 | $2,279,250 |
| 271 | $6,885 | $22,076 | $28,961 | $2,257,174 |
| 272 | $6,819 | $22,143 | $28,961 | $2,235,031 |
| 273 | $6,752 | $22,210 | $28,961 | $2,212,821 |
| 274 | $6,685 | $22,277 | $28,961 | $2,190,544 |
| 275 | $6,617 | $22,344 | $28,961 | $2,168,200 |
| 276 | $6,550 | $22,412 | $28,961 | $2,145,789 |
$347,537
$83,008
$264,529
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,482 | $22,479 | $28,961 | $2,123,309 |
| 278 | $6,414 | $22,547 | $28,961 | $2,100,762 |
| 279 | $6,346 | $22,615 | $28,961 | $2,078,147 |
| 280 | $6,278 | $22,684 | $28,961 | $2,055,463 |
| 281 | $6,209 | $22,752 | $28,961 | $2,032,711 |
| 282 | $6,140 | $22,821 | $28,961 | $2,009,890 |
| 283 | $6,072 | $22,890 | $28,961 | $1,987,000 |
| 284 | $6,002 | $22,959 | $28,961 | $1,964,041 |
| 285 | $5,933 | $23,028 | $28,961 | $1,941,013 |
| 286 | $5,863 | $23,098 | $28,961 | $1,917,915 |
| 287 | $5,794 | $23,168 | $28,961 | $1,894,747 |
| 288 | $5,724 | $23,238 | $28,961 | $1,871,509 |
$347,537
$73,258
$274,279
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,654 | $23,308 | $28,961 | $1,848,201 |
| 290 | $5,583 | $23,378 | $28,961 | $1,824,823 |
| 291 | $5,512 | $23,449 | $28,961 | $1,801,374 |
| 292 | $5,442 | $23,520 | $28,961 | $1,777,854 |
| 293 | $5,371 | $23,591 | $28,961 | $1,754,263 |
| 294 | $5,299 | $23,662 | $28,961 | $1,730,601 |
| 295 | $5,228 | $23,734 | $28,961 | $1,706,868 |
| 296 | $5,156 | $23,805 | $28,961 | $1,683,063 |
| 297 | $5,084 | $23,877 | $28,961 | $1,659,185 |
| 298 | $5,012 | $23,949 | $28,961 | $1,635,236 |
| 299 | $4,940 | $24,022 | $28,961 | $1,611,214 |
| 300 | $4,867 | $24,094 | $28,961 | $1,587,120 |
$347,537
$63,148
$284,389
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,794 | $24,167 | $28,961 | $1,562,953 |
| 302 | $4,721 | $24,240 | $28,961 | $1,538,713 |
| 303 | $4,648 | $24,313 | $28,961 | $1,514,400 |
| 304 | $4,575 | $24,387 | $28,961 | $1,490,013 |
| 305 | $4,501 | $24,460 | $28,961 | $1,465,553 |
| 306 | $4,427 | $24,534 | $28,961 | $1,441,019 |
| 307 | $4,353 | $24,608 | $28,961 | $1,416,411 |
| 308 | $4,279 | $24,683 | $28,961 | $1,391,728 |
| 309 | $4,204 | $24,757 | $28,961 | $1,366,971 |
| 310 | $4,129 | $24,832 | $28,961 | $1,342,139 |
| 311 | $4,054 | $24,907 | $28,961 | $1,317,232 |
| 312 | $3,979 | $24,982 | $28,961 | $1,292,249 |
$347,537
$52,666
$294,871
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,904 | $25,058 | $28,961 | $1,267,191 |
| 314 | $3,828 | $25,133 | $28,961 | $1,242,058 |
| 315 | $3,752 | $25,209 | $28,961 | $1,216,849 |
| 316 | $3,676 | $25,286 | $28,961 | $1,191,563 |
| 317 | $3,600 | $25,362 | $28,961 | $1,166,201 |
| 318 | $3,523 | $25,439 | $28,961 | $1,140,763 |
| 319 | $3,446 | $25,515 | $28,961 | $1,115,247 |
| 320 | $3,369 | $25,592 | $28,961 | $1,089,655 |
| 321 | $3,292 | $25,670 | $28,961 | $1,063,985 |
| 322 | $3,214 | $25,747 | $28,961 | $1,038,238 |
| 323 | $3,136 | $25,825 | $28,961 | $1,012,413 |
| 324 | $3,058 | $25,903 | $28,961 | $986,510 |
$347,537
$41,797
$305,740
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,980 | $25,981 | $28,961 | $960,528 |
| 326 | $2,902 | $26,060 | $28,961 | $934,469 |
| 327 | $2,823 | $26,139 | $28,961 | $908,330 |
| 328 | $2,744 | $26,218 | $28,961 | $882,113 |
| 329 | $2,665 | $26,297 | $28,961 | $855,816 |
| 330 | $2,585 | $26,376 | $28,961 | $829,440 |
| 331 | $2,506 | $26,456 | $28,961 | $802,984 |
| 332 | $2,426 | $26,536 | $28,961 | $776,448 |
| 333 | $2,346 | $26,616 | $28,961 | $749,832 |
| 334 | $2,265 | $26,696 | $28,961 | $723,136 |
| 335 | $2,184 | $26,777 | $28,961 | $696,359 |
| 336 | $2,104 | $26,858 | $28,961 | $669,501 |
$347,537
$30,528
$317,009
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,022 | $26,939 | $28,961 | $642,562 |
| 338 | $1,941 | $27,020 | $28,961 | $615,542 |
| 339 | $1,859 | $27,102 | $28,961 | $588,440 |
| 340 | $1,778 | $27,184 | $28,961 | $561,256 |
| 341 | $1,695 | $27,266 | $28,961 | $533,990 |
| 342 | $1,613 | $27,348 | $28,961 | $506,642 |
| 343 | $1,530 | $27,431 | $28,961 | $479,211 |
| 344 | $1,448 | $27,514 | $28,961 | $451,697 |
| 345 | $1,365 | $27,597 | $28,961 | $424,100 |
| 346 | $1,281 | $27,680 | $28,961 | $396,420 |
| 347 | $1,198 | $27,764 | $28,961 | $368,656 |
| 348 | $1,114 | $27,848 | $28,961 | $340,808 |
$347,537
$18,844
$328,693
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,030 | $27,932 | $28,961 | $312,876 |
| 350 | $945 | $28,016 | $28,961 | $284,860 |
| 351 | $861 | $28,101 | $28,961 | $256,759 |
| 352 | $776 | $28,186 | $28,961 | $228,573 |
| 353 | $690 | $28,271 | $28,961 | $200,302 |
| 354 | $605 | $28,356 | $28,961 | $171,946 |
| 355 | $519 | $28,442 | $28,961 | $143,504 |
| 356 | $434 | $28,528 | $28,961 | $114,976 |
| 357 | $347 | $28,614 | $28,961 | $86,362 |
| 358 | $261 | $28,701 | $28,961 | $57,661 |
| 359 | $174 | $28,787 | $28,961 | $28,874 |
| 360 | $87 | $28,874 | $28,961 | $0 |
$347,537
$6,729
$340,808
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。
