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
$768 萬
$720 萬
$845 萬
$900 萬
$700 萬
689 呎
@11,901
852 呎
@9,624
$820 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $38,552 | $29,624 | $24,276 | $20,718 |
| 1.500 | $39,985 | $31,083 | $25,762 | $22,231 |
| 2.000 | $41,451 | $32,586 | $27,302 | $23,809 |
| 2.500 | $42,951 | $34,133 | $28,897 | $25,452 |
| 3.000 | $44,484 | $35,724 | $30,546 | $27,157 |
| 3.500 | $46,049 | $37,358 | $32,247 | $28,925 |
| 3.625 | $46,445 | $37,773 | $32,681 | $29,376 |
| 4.000 | $47,647 | $39,034 | $34,000 | $30,752 |
| 4.500 | $49,277 | $40,752 | $35,804 | $32,638 |
| 5.000 | $50,939 | $42,511 | $37,656 | $34,579 |
| 5.500 | $52,632 | $44,310 | $39,556 | $36,574 |
| 6.000 | $54,357 | $46,149 | $41,502 | $38,620 |
每月供款$29,377
30年
$6,441,454.8
$4,134,028
$10,575,482.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $19,459 | $9,918 | $29,376 | $6,431,537 |
| 2 | $19,429 | $9,948 | $29,376 | $6,421,589 |
| 3 | $19,399 | $9,978 | $29,376 | $6,411,611 |
| 4 | $19,368 | $10,008 | $29,376 | $6,401,604 |
| 5 | $19,338 | $10,038 | $29,376 | $6,391,565 |
| 6 | $19,308 | $10,068 | $29,376 | $6,381,497 |
| 7 | $19,277 | $10,099 | $29,376 | $6,371,398 |
| 8 | $19,247 | $10,129 | $29,376 | $6,361,269 |
| 9 | $19,216 | $10,160 | $29,376 | $6,351,109 |
| 10 | $19,186 | $10,191 | $29,376 | $6,340,918 |
| 11 | $19,155 | $10,221 | $29,376 | $6,330,696 |
| 12 | $19,124 | $10,252 | $29,376 | $6,320,444 |
$352,516
$231,505
$121,011
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $19,093 | $10,283 | $29,376 | $6,310,161 |
| 14 | $19,062 | $10,314 | $29,376 | $6,299,846 |
| 15 | $19,031 | $10,346 | $29,376 | $6,289,501 |
| 16 | $19,000 | $10,377 | $29,376 | $6,279,124 |
| 17 | $18,968 | $10,408 | $29,376 | $6,268,716 |
| 18 | $18,937 | $10,440 | $29,376 | $6,258,276 |
| 19 | $18,905 | $10,471 | $29,376 | $6,247,805 |
| 20 | $18,874 | $10,503 | $29,376 | $6,237,302 |
| 21 | $18,842 | $10,534 | $29,376 | $6,226,768 |
| 22 | $18,810 | $10,566 | $29,376 | $6,216,202 |
| 23 | $18,778 | $10,598 | $29,376 | $6,205,603 |
| 24 | $18,746 | $10,630 | $29,376 | $6,194,973 |
$352,516
$227,045
$125,471
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $18,714 | $10,662 | $29,376 | $6,184,311 |
| 26 | $18,682 | $10,695 | $29,376 | $6,173,616 |
| 27 | $18,649 | $10,727 | $29,376 | $6,162,889 |
| 28 | $18,617 | $10,759 | $29,376 | $6,152,130 |
| 29 | $18,585 | $10,792 | $29,376 | $6,141,338 |
| 30 | $18,552 | $10,824 | $29,376 | $6,130,514 |
| 31 | $18,519 | $10,857 | $29,376 | $6,119,657 |
| 32 | $18,486 | $10,890 | $29,376 | $6,108,767 |
| 33 | $18,454 | $10,923 | $29,376 | $6,097,844 |
| 34 | $18,421 | $10,956 | $29,376 | $6,086,888 |
| 35 | $18,387 | $10,989 | $29,376 | $6,075,899 |
| 36 | $18,354 | $11,022 | $29,376 | $6,064,877 |
$352,516
$222,420
$130,096
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,321 | $11,055 | $29,376 | $6,053,822 |
| 38 | $18,288 | $11,089 | $29,376 | $6,042,733 |
| 39 | $18,254 | $11,122 | $29,376 | $6,031,611 |
| 40 | $18,220 | $11,156 | $29,376 | $6,020,455 |
| 41 | $18,187 | $11,190 | $29,376 | $6,009,266 |
| 42 | $18,153 | $11,223 | $29,376 | $5,998,042 |
| 43 | $18,119 | $11,257 | $29,376 | $5,986,785 |
| 44 | $18,085 | $11,291 | $29,376 | $5,975,494 |
| 45 | $18,051 | $11,325 | $29,376 | $5,964,168 |
| 46 | $18,017 | $11,360 | $29,376 | $5,952,809 |
| 47 | $17,982 | $11,394 | $29,376 | $5,941,415 |
| 48 | $17,948 | $11,428 | $29,376 | $5,929,987 |
$352,516
$217,625
$134,891
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $17,914 | $11,463 | $29,376 | $5,918,524 |
| 50 | $17,879 | $11,497 | $29,376 | $5,907,026 |
| 51 | $17,844 | $11,532 | $29,376 | $5,895,494 |
| 52 | $17,809 | $11,567 | $29,376 | $5,883,927 |
| 53 | $17,774 | $11,602 | $29,376 | $5,872,325 |
| 54 | $17,739 | $11,637 | $29,376 | $5,860,688 |
| 55 | $17,704 | $11,672 | $29,376 | $5,849,016 |
| 56 | $17,669 | $11,707 | $29,376 | $5,837,309 |
| 57 | $17,634 | $11,743 | $29,376 | $5,825,566 |
| 58 | $17,598 | $11,778 | $29,376 | $5,813,787 |
| 59 | $17,562 | $11,814 | $29,376 | $5,801,974 |
| 60 | $17,527 | $11,850 | $29,376 | $5,790,124 |
$352,516
$212,653
$139,863
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,491 | $11,885 | $29,376 | $5,778,239 |
| 62 | $17,455 | $11,921 | $29,376 | $5,766,317 |
| 63 | $17,419 | $11,957 | $29,376 | $5,754,360 |
| 64 | $17,383 | $11,993 | $29,376 | $5,742,367 |
| 65 | $17,347 | $12,030 | $29,376 | $5,730,337 |
| 66 | $17,310 | $12,066 | $29,376 | $5,718,271 |
| 67 | $17,274 | $12,102 | $29,376 | $5,706,169 |
| 68 | $17,237 | $12,139 | $29,376 | $5,694,030 |
| 69 | $17,201 | $12,176 | $29,376 | $5,681,854 |
| 70 | $17,164 | $12,212 | $29,376 | $5,669,642 |
| 71 | $17,127 | $12,249 | $29,376 | $5,657,393 |
| 72 | $17,090 | $12,286 | $29,376 | $5,645,106 |
$352,516
$207,498
$145,018
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $17,053 | $12,323 | $29,376 | $5,632,783 |
| 74 | $17,016 | $12,361 | $29,376 | $5,620,422 |
| 75 | $16,978 | $12,398 | $29,376 | $5,608,024 |
| 76 | $16,941 | $12,435 | $29,376 | $5,595,589 |
| 77 | $16,903 | $12,473 | $29,376 | $5,583,116 |
| 78 | $16,866 | $12,511 | $29,376 | $5,570,605 |
| 79 | $16,828 | $12,548 | $29,376 | $5,558,057 |
| 80 | $16,790 | $12,586 | $29,376 | $5,545,470 |
| 81 | $16,752 | $12,624 | $29,376 | $5,532,846 |
| 82 | $16,714 | $12,663 | $29,376 | $5,520,183 |
| 83 | $16,676 | $12,701 | $29,376 | $5,507,483 |
| 84 | $16,637 | $12,739 | $29,376 | $5,494,743 |
$352,516
$202,153
$150,363
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,599 | $12,778 | $29,376 | $5,481,966 |
| 86 | $16,560 | $12,816 | $29,376 | $5,469,150 |
| 87 | $16,521 | $12,855 | $29,376 | $5,456,295 |
| 88 | $16,483 | $12,894 | $29,376 | $5,443,401 |
| 89 | $16,444 | $12,933 | $29,376 | $5,430,468 |
| 90 | $16,405 | $12,972 | $29,376 | $5,417,496 |
| 91 | $16,365 | $13,011 | $29,376 | $5,404,485 |
| 92 | $16,326 | $13,050 | $29,376 | $5,391,435 |
| 93 | $16,287 | $13,090 | $29,376 | $5,378,345 |
| 94 | $16,247 | $13,129 | $29,376 | $5,365,216 |
| 95 | $16,207 | $13,169 | $29,376 | $5,352,047 |
| 96 | $16,168 | $13,209 | $29,376 | $5,338,839 |
$352,516
$196,611
$155,905
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $16,128 | $13,249 | $29,376 | $5,325,590 |
| 98 | $16,088 | $13,289 | $29,376 | $5,312,301 |
| 99 | $16,048 | $13,329 | $29,376 | $5,298,973 |
| 100 | $16,007 | $13,369 | $29,376 | $5,285,603 |
| 101 | $15,967 | $13,409 | $29,376 | $5,272,194 |
| 102 | $15,926 | $13,450 | $29,376 | $5,258,744 |
| 103 | $15,886 | $13,491 | $29,376 | $5,245,254 |
| 104 | $15,845 | $13,531 | $29,376 | $5,231,722 |
| 105 | $15,804 | $13,572 | $29,376 | $5,218,150 |
| 106 | $15,763 | $13,613 | $29,376 | $5,204,537 |
| 107 | $15,722 | $13,654 | $29,376 | $5,190,883 |
| 108 | $15,681 | $13,696 | $29,376 | $5,177,187 |
$352,516
$190,865
$161,651
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,639 | $13,737 | $29,376 | $5,163,450 |
| 110 | $15,598 | $13,778 | $29,376 | $5,149,672 |
| 111 | $15,556 | $13,820 | $29,376 | $5,135,852 |
| 112 | $15,515 | $13,862 | $29,376 | $5,121,990 |
| 113 | $15,473 | $13,904 | $29,376 | $5,108,086 |
| 114 | $15,431 | $13,946 | $29,376 | $5,094,141 |
| 115 | $15,389 | $13,988 | $29,376 | $5,080,153 |
| 116 | $15,346 | $14,030 | $29,376 | $5,066,123 |
| 117 | $15,304 | $14,072 | $29,376 | $5,052,050 |
| 118 | $15,261 | $14,115 | $29,376 | $5,037,935 |
| 119 | $15,219 | $14,158 | $29,376 | $5,023,778 |
| 120 | $15,176 | $14,200 | $29,376 | $5,009,578 |
$352,516
$184,906
$167,610
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $15,133 | $14,243 | $29,376 | $4,995,334 |
| 122 | $15,090 | $14,286 | $29,376 | $4,981,048 |
| 123 | $15,047 | $14,329 | $29,376 | $4,966,719 |
| 124 | $15,004 | $14,373 | $29,376 | $4,952,346 |
| 125 | $14,960 | $14,416 | $29,376 | $4,937,930 |
| 126 | $14,917 | $14,460 | $29,376 | $4,923,470 |
| 127 | $14,873 | $14,503 | $29,376 | $4,908,967 |
| 128 | $14,829 | $14,547 | $29,376 | $4,894,420 |
| 129 | $14,785 | $14,591 | $29,376 | $4,879,828 |
| 130 | $14,741 | $14,635 | $29,376 | $4,865,193 |
| 131 | $14,697 | $14,679 | $29,376 | $4,850,514 |
| 132 | $14,653 | $14,724 | $29,376 | $4,835,790 |
$352,516
$178,729
$173,787
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,608 | $14,768 | $29,376 | $4,821,022 |
| 134 | $14,564 | $14,813 | $29,376 | $4,806,209 |
| 135 | $14,519 | $14,858 | $29,376 | $4,791,351 |
| 136 | $14,474 | $14,902 | $29,376 | $4,776,449 |
| 137 | $14,429 | $14,947 | $29,376 | $4,761,502 |
| 138 | $14,384 | $14,993 | $29,376 | $4,746,509 |
| 139 | $14,338 | $15,038 | $29,376 | $4,731,471 |
| 140 | $14,293 | $15,083 | $29,376 | $4,716,388 |
| 141 | $14,247 | $15,129 | $29,376 | $4,701,259 |
| 142 | $14,202 | $15,175 | $29,376 | $4,686,084 |
| 143 | $14,156 | $15,220 | $29,376 | $4,670,864 |
| 144 | $14,110 | $15,266 | $29,376 | $4,655,597 |
$352,516
$172,323
$180,193
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $14,064 | $15,313 | $29,376 | $4,640,285 |
| 146 | $14,018 | $15,359 | $29,376 | $4,624,926 |
| 147 | $13,971 | $15,405 | $29,376 | $4,609,521 |
| 148 | $13,925 | $15,452 | $29,376 | $4,594,069 |
| 149 | $13,878 | $15,498 | $29,376 | $4,578,570 |
| 150 | $13,831 | $15,545 | $29,376 | $4,563,025 |
| 151 | $13,784 | $15,592 | $29,376 | $4,547,433 |
| 152 | $13,737 | $15,639 | $29,376 | $4,531,794 |
| 153 | $13,690 | $15,687 | $29,376 | $4,516,107 |
| 154 | $13,642 | $15,734 | $29,376 | $4,500,373 |
| 155 | $13,595 | $15,781 | $29,376 | $4,484,592 |
| 156 | $13,547 | $15,829 | $29,376 | $4,468,763 |
$352,516
$165,682
$186,835
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,499 | $15,877 | $29,376 | $4,452,886 |
| 158 | $13,451 | $15,925 | $29,376 | $4,436,961 |
| 159 | $13,403 | $15,973 | $29,376 | $4,420,988 |
| 160 | $13,355 | $16,021 | $29,376 | $4,404,966 |
| 161 | $13,307 | $16,070 | $29,376 | $4,388,897 |
| 162 | $13,258 | $16,118 | $29,376 | $4,372,779 |
| 163 | $13,209 | $16,167 | $29,376 | $4,356,612 |
| 164 | $13,161 | $16,216 | $29,376 | $4,340,396 |
| 165 | $13,112 | $16,265 | $29,376 | $4,324,131 |
| 166 | $13,062 | $16,314 | $29,376 | $4,307,817 |
| 167 | $13,013 | $16,363 | $29,376 | $4,291,454 |
| 168 | $12,964 | $16,413 | $29,376 | $4,275,042 |
$352,516
$158,795
$193,721
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,914 | $16,462 | $29,376 | $4,258,579 |
| 170 | $12,864 | $16,512 | $29,376 | $4,242,068 |
| 171 | $12,815 | $16,562 | $29,376 | $4,225,506 |
| 172 | $12,765 | $16,612 | $29,376 | $4,208,894 |
| 173 | $12,714 | $16,662 | $29,376 | $4,192,232 |
| 174 | $12,664 | $16,712 | $29,376 | $4,175,520 |
| 175 | $12,614 | $16,763 | $29,376 | $4,158,757 |
| 176 | $12,563 | $16,813 | $29,376 | $4,141,944 |
| 177 | $12,512 | $16,864 | $29,376 | $4,125,079 |
| 178 | $12,461 | $16,915 | $29,376 | $4,108,164 |
| 179 | $12,410 | $16,966 | $29,376 | $4,091,198 |
| 180 | $12,359 | $17,018 | $29,376 | $4,074,180 |
$352,516
$151,655
$200,861
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,307 | $17,069 | $29,376 | $4,057,112 |
| 182 | $12,256 | $17,120 | $29,376 | $4,039,991 |
| 183 | $12,204 | $17,172 | $29,376 | $4,022,819 |
| 184 | $12,152 | $17,224 | $29,376 | $4,005,595 |
| 185 | $12,100 | $17,276 | $29,376 | $3,988,319 |
| 186 | $12,048 | $17,328 | $29,376 | $3,970,990 |
| 187 | $11,996 | $17,381 | $29,376 | $3,953,610 |
| 188 | $11,943 | $17,433 | $29,376 | $3,936,177 |
| 189 | $11,891 | $17,486 | $29,376 | $3,918,691 |
| 190 | $11,838 | $17,539 | $29,376 | $3,901,152 |
| 191 | $11,785 | $17,592 | $29,376 | $3,883,561 |
| 192 | $11,732 | $17,645 | $29,376 | $3,865,916 |
$352,516
$144,251
$208,265
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,678 | $17,698 | $29,376 | $3,848,218 |
| 194 | $11,625 | $17,752 | $29,376 | $3,830,466 |
| 195 | $11,571 | $17,805 | $29,376 | $3,812,661 |
| 196 | $11,517 | $17,859 | $29,376 | $3,794,802 |
| 197 | $11,463 | $17,913 | $29,376 | $3,776,889 |
| 198 | $11,409 | $17,967 | $29,376 | $3,758,922 |
| 199 | $11,355 | $18,021 | $29,376 | $3,740,901 |
| 200 | $11,301 | $18,076 | $29,376 | $3,722,825 |
| 201 | $11,246 | $18,130 | $29,376 | $3,704,695 |
| 202 | $11,191 | $18,185 | $29,376 | $3,686,510 |
| 203 | $11,136 | $18,240 | $29,376 | $3,668,270 |
| 204 | $11,081 | $18,295 | $29,376 | $3,649,975 |
$352,516
$136,575
$215,941
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $11,026 | $18,350 | $29,376 | $3,631,624 |
| 206 | $10,971 | $18,406 | $29,376 | $3,613,219 |
| 207 | $10,915 | $18,461 | $29,376 | $3,594,757 |
| 208 | $10,859 | $18,517 | $29,376 | $3,576,240 |
| 209 | $10,803 | $18,573 | $29,376 | $3,557,667 |
| 210 | $10,747 | $18,629 | $29,376 | $3,539,038 |
| 211 | $10,691 | $18,685 | $29,376 | $3,520,352 |
| 212 | $10,634 | $18,742 | $29,376 | $3,501,610 |
| 213 | $10,578 | $18,799 | $29,376 | $3,482,812 |
| 214 | $10,521 | $18,855 | $29,376 | $3,463,956 |
| 215 | $10,464 | $18,912 | $29,376 | $3,445,044 |
| 216 | $10,407 | $18,969 | $29,376 | $3,426,075 |
$352,516
$128,616
$223,900
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,350 | $19,027 | $29,376 | $3,407,048 |
| 218 | $10,292 | $19,084 | $29,376 | $3,387,964 |
| 219 | $10,234 | $19,142 | $29,376 | $3,368,822 |
| 220 | $10,177 | $19,200 | $29,376 | $3,349,622 |
| 221 | $10,119 | $19,258 | $29,376 | $3,330,364 |
| 222 | $10,060 | $19,316 | $29,376 | $3,311,049 |
| 223 | $10,002 | $19,374 | $29,376 | $3,291,674 |
| 224 | $9,944 | $19,433 | $29,376 | $3,272,242 |
| 225 | $9,885 | $19,491 | $29,376 | $3,252,750 |
| 226 | $9,826 | $19,550 | $29,376 | $3,233,200 |
| 227 | $9,767 | $19,609 | $29,376 | $3,213,591 |
| 228 | $9,708 | $19,669 | $29,376 | $3,193,922 |
$352,516
$120,363
$232,153
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,648 | $19,728 | $29,376 | $3,174,194 |
| 230 | $9,589 | $19,788 | $29,376 | $3,154,406 |
| 231 | $9,529 | $19,847 | $29,376 | $3,134,559 |
| 232 | $9,469 | $19,907 | $29,376 | $3,114,651 |
| 233 | $9,409 | $19,967 | $29,376 | $3,094,684 |
| 234 | $9,349 | $20,028 | $29,376 | $3,074,656 |
| 235 | $9,288 | $20,088 | $29,376 | $3,054,568 |
| 236 | $9,227 | $20,149 | $29,376 | $3,034,419 |
| 237 | $9,166 | $20,210 | $29,376 | $3,014,209 |
| 238 | $9,105 | $20,271 | $29,376 | $2,993,938 |
| 239 | $9,044 | $20,332 | $29,376 | $2,973,606 |
| 240 | $8,983 | $20,394 | $29,376 | $2,953,212 |
$352,516
$111,807
$240,710
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,921 | $20,455 | $29,376 | $2,932,757 |
| 242 | $8,859 | $20,517 | $29,376 | $2,912,240 |
| 243 | $8,797 | $20,579 | $29,376 | $2,891,661 |
| 244 | $8,735 | $20,641 | $29,376 | $2,871,020 |
| 245 | $8,673 | $20,703 | $29,376 | $2,850,317 |
| 246 | $8,610 | $20,766 | $29,376 | $2,829,551 |
| 247 | $8,548 | $20,829 | $29,376 | $2,808,722 |
| 248 | $8,485 | $20,892 | $29,376 | $2,787,830 |
| 249 | $8,422 | $20,955 | $29,376 | $2,766,876 |
| 250 | $8,358 | $21,018 | $29,376 | $2,745,857 |
| 251 | $8,295 | $21,082 | $29,376 | $2,724,776 |
| 252 | $8,231 | $21,145 | $29,376 | $2,703,631 |
$352,516
$102,934
$249,582
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,167 | $21,209 | $29,376 | $2,682,422 |
| 254 | $8,103 | $21,273 | $29,376 | $2,661,148 |
| 255 | $8,039 | $21,337 | $29,376 | $2,639,811 |
| 256 | $7,974 | $21,402 | $29,376 | $2,618,409 |
| 257 | $7,910 | $21,467 | $29,376 | $2,596,942 |
| 258 | $7,845 | $21,531 | $29,376 | $2,575,411 |
| 259 | $7,780 | $21,596 | $29,376 | $2,553,815 |
| 260 | $7,715 | $21,662 | $29,376 | $2,532,153 |
| 261 | $7,649 | $21,727 | $29,376 | $2,510,426 |
| 262 | $7,584 | $21,793 | $29,376 | $2,488,633 |
| 263 | $7,518 | $21,859 | $29,376 | $2,466,774 |
| 264 | $7,452 | $21,925 | $29,376 | $2,444,850 |
$352,516
$93,735
$258,781
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,385 | $21,991 | $29,376 | $2,422,859 |
| 266 | $7,319 | $22,057 | $29,376 | $2,400,802 |
| 267 | $7,252 | $22,124 | $29,376 | $2,378,678 |
| 268 | $7,186 | $22,191 | $29,376 | $2,356,487 |
| 269 | $7,119 | $22,258 | $29,376 | $2,334,229 |
| 270 | $7,051 | $22,325 | $29,376 | $2,311,904 |
| 271 | $6,984 | $22,392 | $29,376 | $2,289,512 |
| 272 | $6,916 | $22,460 | $29,376 | $2,267,052 |
| 273 | $6,848 | $22,528 | $29,376 | $2,244,524 |
| 274 | $6,780 | $22,596 | $29,376 | $2,221,928 |
| 275 | $6,712 | $22,664 | $29,376 | $2,199,263 |
| 276 | $6,644 | $22,733 | $29,376 | $2,176,531 |
$352,516
$84,197
$268,319
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,575 | $22,801 | $29,376 | $2,153,729 |
| 278 | $6,506 | $22,870 | $29,376 | $2,130,859 |
| 279 | $6,437 | $22,939 | $29,376 | $2,107,920 |
| 280 | $6,368 | $23,009 | $29,376 | $2,084,911 |
| 281 | $6,298 | $23,078 | $29,376 | $2,061,833 |
| 282 | $6,228 | $23,148 | $29,376 | $2,038,685 |
| 283 | $6,159 | $23,218 | $29,376 | $2,015,467 |
| 284 | $6,088 | $23,288 | $29,376 | $1,992,179 |
| 285 | $6,018 | $23,358 | $29,376 | $1,968,821 |
| 286 | $5,947 | $23,429 | $29,376 | $1,945,392 |
| 287 | $5,877 | $23,500 | $29,376 | $1,921,892 |
| 288 | $5,806 | $23,571 | $29,376 | $1,898,322 |
$352,516
$74,307
$278,209
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,735 | $23,642 | $29,376 | $1,874,680 |
| 290 | $5,663 | $23,713 | $29,376 | $1,850,967 |
| 291 | $5,591 | $23,785 | $29,376 | $1,827,182 |
| 292 | $5,520 | $23,857 | $29,376 | $1,803,325 |
| 293 | $5,448 | $23,929 | $29,376 | $1,779,396 |
| 294 | $5,375 | $24,001 | $29,376 | $1,755,395 |
| 295 | $5,303 | $24,074 | $29,376 | $1,731,322 |
| 296 | $5,230 | $24,146 | $29,376 | $1,707,175 |
| 297 | $5,157 | $24,219 | $29,376 | $1,682,956 |
| 298 | $5,084 | $24,292 | $29,376 | $1,658,664 |
| 299 | $5,011 | $24,366 | $29,376 | $1,634,298 |
| 300 | $4,937 | $24,439 | $29,376 | $1,609,858 |
$352,516
$64,053
$288,463
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,863 | $24,513 | $29,376 | $1,585,345 |
| 302 | $4,789 | $24,587 | $29,376 | $1,560,758 |
| 303 | $4,715 | $24,662 | $29,376 | $1,536,096 |
| 304 | $4,640 | $24,736 | $29,376 | $1,511,360 |
| 305 | $4,566 | $24,811 | $29,376 | $1,486,550 |
| 306 | $4,491 | $24,886 | $29,376 | $1,461,664 |
| 307 | $4,415 | $24,961 | $29,376 | $1,436,703 |
| 308 | $4,340 | $25,036 | $29,376 | $1,411,667 |
| 309 | $4,264 | $25,112 | $29,376 | $1,386,555 |
| 310 | $4,189 | $25,188 | $29,376 | $1,361,367 |
| 311 | $4,112 | $25,264 | $29,376 | $1,336,103 |
| 312 | $4,036 | $25,340 | $29,376 | $1,310,763 |
$352,516
$53,420
$299,096
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,960 | $25,417 | $29,376 | $1,285,346 |
| 314 | $3,883 | $25,494 | $29,376 | $1,259,853 |
| 315 | $3,806 | $25,571 | $29,376 | $1,234,282 |
| 316 | $3,729 | $25,648 | $29,376 | $1,208,634 |
| 317 | $3,651 | $25,725 | $29,376 | $1,182,909 |
| 318 | $3,573 | $25,803 | $29,376 | $1,157,106 |
| 319 | $3,495 | $25,881 | $29,376 | $1,131,225 |
| 320 | $3,417 | $25,959 | $29,376 | $1,105,266 |
| 321 | $3,339 | $26,038 | $29,376 | $1,079,229 |
| 322 | $3,260 | $26,116 | $29,376 | $1,053,112 |
| 323 | $3,181 | $26,195 | $29,376 | $1,026,917 |
| 324 | $3,102 | $26,274 | $29,376 | $1,000,643 |
$352,516
$42,396
$310,120
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,023 | $26,354 | $29,376 | $974,290 |
| 326 | $2,943 | $26,433 | $29,376 | $947,856 |
| 327 | $2,863 | $26,513 | $29,376 | $921,343 |
| 328 | $2,783 | $26,593 | $29,376 | $894,750 |
| 329 | $2,703 | $26,673 | $29,376 | $868,077 |
| 330 | $2,622 | $26,754 | $29,376 | $841,323 |
| 331 | $2,541 | $26,835 | $29,376 | $814,488 |
| 332 | $2,460 | $26,916 | $29,376 | $787,572 |
| 333 | $2,379 | $26,997 | $29,376 | $760,575 |
| 334 | $2,298 | $27,079 | $29,376 | $733,496 |
| 335 | $2,216 | $27,161 | $29,376 | $706,335 |
| 336 | $2,134 | $27,243 | $29,376 | $679,093 |
$352,516
$30,966
$321,550
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,051 | $27,325 | $29,376 | $651,768 |
| 338 | $1,969 | $27,407 | $29,376 | $624,360 |
| 339 | $1,886 | $27,490 | $29,376 | $596,870 |
| 340 | $1,803 | $27,573 | $29,376 | $569,297 |
| 341 | $1,720 | $27,657 | $29,376 | $541,640 |
| 342 | $1,636 | $27,740 | $29,376 | $513,900 |
| 343 | $1,552 | $27,824 | $29,376 | $486,076 |
| 344 | $1,468 | $27,908 | $29,376 | $458,168 |
| 345 | $1,384 | $27,992 | $29,376 | $430,176 |
| 346 | $1,299 | $28,077 | $29,376 | $402,099 |
| 347 | $1,215 | $28,162 | $29,376 | $373,937 |
| 348 | $1,130 | $28,247 | $29,376 | $345,691 |
$352,516
$19,114
$333,402
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,044 | $28,332 | $29,376 | $317,359 |
| 350 | $959 | $28,418 | $29,376 | $288,941 |
| 351 | $873 | $28,503 | $29,376 | $260,438 |
| 352 | $787 | $28,590 | $29,376 | $231,848 |
| 353 | $700 | $28,676 | $29,376 | $203,172 |
| 354 | $614 | $28,763 | $29,376 | $174,409 |
| 355 | $527 | $28,849 | $29,376 | $145,560 |
| 356 | $440 | $28,937 | $29,376 | $116,623 |
| 357 | $352 | $29,024 | $29,376 | $87,599 |
| 358 | $265 | $29,112 | $29,376 | $58,488 |
| 359 | $177 | $29,200 | $29,376 | $29,288 |
| 360 | $88 | $29,288 | $29,376 | $0 |
$352,516
$6,825
$345,691
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。
