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
$830 萬
$900 萬
$850 萬
$900 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $39,966 | $30,711 | $25,167 | $21,478 |
| 1.500 | $41,452 | $32,223 | $26,707 | $23,046 |
| 2.000 | $42,972 | $33,782 | $28,304 | $24,682 |
| 2.500 | $44,527 | $35,386 | $29,957 | $26,385 |
| 3.000 | $46,115 | $37,035 | $31,667 | $28,154 |
| 3.500 | $47,738 | $38,728 | $33,430 | $29,986 |
| 4.000 | $49,394 | $40,466 | $35,248 | $31,881 |
| 4.500 | $51,084 | $42,247 | $37,117 | $33,835 |
| 5.000 | $52,807 | $44,070 | $39,037 | $35,848 |
| 5.500 | $54,563 | $45,935 | $41,007 | $37,916 |
| 6.000 | $56,351 | $47,841 | $43,025 | $40,036 |
每月供款$29,987
30年
$6,677,748
$4,117,239
$10,794,987
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $19,477 | $10,509 | $29,986 | $6,667,239 |
| 2 | $19,446 | $10,540 | $29,986 | $6,656,699 |
| 3 | $19,415 | $10,571 | $29,986 | $6,646,128 |
| 4 | $19,385 | $10,602 | $29,986 | $6,635,526 |
| 5 | $19,354 | $10,632 | $29,986 | $6,624,894 |
| 6 | $19,323 | $10,663 | $29,986 | $6,614,231 |
| 7 | $19,292 | $10,695 | $29,986 | $6,603,536 |
| 8 | $19,260 | $10,726 | $29,986 | $6,592,810 |
| 9 | $19,229 | $10,757 | $29,986 | $6,582,053 |
| 10 | $19,198 | $10,788 | $29,986 | $6,571,265 |
| 11 | $19,166 | $10,820 | $29,986 | $6,560,445 |
| 12 | $19,135 | $10,851 | $29,986 | $6,549,593 |
$359,833
$231,678
$128,155
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $19,103 | $10,883 | $29,986 | $6,538,710 |
| 14 | $19,071 | $10,915 | $29,986 | $6,527,796 |
| 15 | $19,039 | $10,947 | $29,986 | $6,516,849 |
| 16 | $19,007 | $10,979 | $29,986 | $6,505,870 |
| 17 | $18,975 | $11,011 | $29,986 | $6,494,860 |
| 18 | $18,943 | $11,043 | $29,986 | $6,483,817 |
| 19 | $18,911 | $11,075 | $29,986 | $6,472,742 |
| 20 | $18,879 | $11,107 | $29,986 | $6,461,635 |
| 21 | $18,846 | $11,140 | $29,986 | $6,450,495 |
| 22 | $18,814 | $11,172 | $29,986 | $6,439,323 |
| 23 | $18,781 | $11,205 | $29,986 | $6,428,118 |
| 24 | $18,749 | $11,237 | $29,986 | $6,416,881 |
$359,833
$227,120
$132,713
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $18,716 | $11,270 | $29,986 | $6,405,611 |
| 26 | $18,683 | $11,303 | $29,986 | $6,394,308 |
| 27 | $18,650 | $11,336 | $29,986 | $6,382,972 |
| 28 | $18,617 | $11,369 | $29,986 | $6,371,603 |
| 29 | $18,584 | $11,402 | $29,986 | $6,360,200 |
| 30 | $18,551 | $11,435 | $29,986 | $6,348,765 |
| 31 | $18,517 | $11,469 | $29,986 | $6,337,296 |
| 32 | $18,484 | $11,502 | $29,986 | $6,325,794 |
| 33 | $18,450 | $11,536 | $29,986 | $6,314,258 |
| 34 | $18,417 | $11,569 | $29,986 | $6,302,688 |
| 35 | $18,383 | $11,603 | $29,986 | $6,291,085 |
| 36 | $18,349 | $11,637 | $29,986 | $6,279,448 |
$359,833
$222,400
$137,433
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,315 | $11,671 | $29,986 | $6,267,777 |
| 38 | $18,281 | $11,705 | $29,986 | $6,256,072 |
| 39 | $18,247 | $11,739 | $29,986 | $6,244,333 |
| 40 | $18,213 | $11,773 | $29,986 | $6,232,559 |
| 41 | $18,178 | $11,808 | $29,986 | $6,220,752 |
| 42 | $18,144 | $11,842 | $29,986 | $6,208,909 |
| 43 | $18,109 | $11,877 | $29,986 | $6,197,033 |
| 44 | $18,075 | $11,911 | $29,986 | $6,185,121 |
| 45 | $18,040 | $11,946 | $29,986 | $6,173,175 |
| 46 | $18,005 | $11,981 | $29,986 | $6,161,194 |
| 47 | $17,970 | $12,016 | $29,986 | $6,149,178 |
| 48 | $17,935 | $12,051 | $29,986 | $6,137,127 |
$359,833
$217,512
$142,321
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $17,900 | $12,086 | $29,986 | $6,125,041 |
| 50 | $17,865 | $12,121 | $29,986 | $6,112,920 |
| 51 | $17,829 | $12,157 | $29,986 | $6,100,763 |
| 52 | $17,794 | $12,192 | $29,986 | $6,088,571 |
| 53 | $17,758 | $12,228 | $29,986 | $6,076,343 |
| 54 | $17,723 | $12,263 | $29,986 | $6,064,080 |
| 55 | $17,687 | $12,299 | $29,986 | $6,051,781 |
| 56 | $17,651 | $12,335 | $29,986 | $6,039,445 |
| 57 | $17,615 | $12,371 | $29,986 | $6,027,074 |
| 58 | $17,579 | $12,407 | $29,986 | $6,014,667 |
| 59 | $17,543 | $12,443 | $29,986 | $6,002,224 |
| 60 | $17,506 | $12,480 | $29,986 | $5,989,744 |
$359,833
$212,450
$147,383
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,470 | $12,516 | $29,986 | $5,977,228 |
| 62 | $17,434 | $12,552 | $29,986 | $5,964,676 |
| 63 | $17,397 | $12,589 | $29,986 | $5,952,087 |
| 64 | $17,360 | $12,626 | $29,986 | $5,939,461 |
| 65 | $17,323 | $12,663 | $29,986 | $5,926,798 |
| 66 | $17,286 | $12,700 | $29,986 | $5,914,099 |
| 67 | $17,249 | $12,737 | $29,986 | $5,901,362 |
| 68 | $17,212 | $12,774 | $29,986 | $5,888,588 |
| 69 | $17,175 | $12,811 | $29,986 | $5,875,777 |
| 70 | $17,138 | $12,848 | $29,986 | $5,862,929 |
| 71 | $17,100 | $12,886 | $29,986 | $5,850,043 |
| 72 | $17,063 | $12,923 | $29,986 | $5,837,120 |
$359,833
$207,208
$152,625
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $17,025 | $12,961 | $29,986 | $5,824,159 |
| 74 | $16,987 | $12,999 | $29,986 | $5,811,160 |
| 75 | $16,949 | $13,037 | $29,986 | $5,798,123 |
| 76 | $16,911 | $13,075 | $29,986 | $5,785,048 |
| 77 | $16,873 | $13,113 | $29,986 | $5,771,935 |
| 78 | $16,835 | $13,151 | $29,986 | $5,758,784 |
| 79 | $16,796 | $13,190 | $29,986 | $5,745,594 |
| 80 | $16,758 | $13,228 | $29,986 | $5,732,366 |
| 81 | $16,719 | $13,267 | $29,986 | $5,719,099 |
| 82 | $16,681 | $13,305 | $29,986 | $5,705,794 |
| 83 | $16,642 | $13,344 | $29,986 | $5,692,450 |
| 84 | $16,603 | $13,383 | $29,986 | $5,679,067 |
$359,833
$201,780
$158,053
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,564 | $13,422 | $29,986 | $5,665,645 |
| 86 | $16,525 | $13,461 | $29,986 | $5,652,183 |
| 87 | $16,486 | $13,501 | $29,986 | $5,638,683 |
| 88 | $16,446 | $13,540 | $29,986 | $5,625,143 |
| 89 | $16,407 | $13,579 | $29,986 | $5,611,563 |
| 90 | $16,367 | $13,619 | $29,986 | $5,597,944 |
| 91 | $16,327 | $13,659 | $29,986 | $5,584,286 |
| 92 | $16,287 | $13,699 | $29,986 | $5,570,587 |
| 93 | $16,248 | $13,739 | $29,986 | $5,556,849 |
| 94 | $16,207 | $13,779 | $29,986 | $5,543,070 |
| 95 | $16,167 | $13,819 | $29,986 | $5,529,251 |
| 96 | $16,127 | $13,859 | $29,986 | $5,515,392 |
$359,833
$196,158
$163,675
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $16,087 | $13,900 | $29,986 | $5,501,493 |
| 98 | $16,046 | $13,940 | $29,986 | $5,487,552 |
| 99 | $16,005 | $13,981 | $29,986 | $5,473,572 |
| 100 | $15,965 | $14,021 | $29,986 | $5,459,550 |
| 101 | $15,924 | $14,062 | $29,986 | $5,445,488 |
| 102 | $15,883 | $14,103 | $29,986 | $5,431,385 |
| 103 | $15,842 | $14,145 | $29,986 | $5,417,240 |
| 104 | $15,800 | $14,186 | $29,986 | $5,403,054 |
| 105 | $15,759 | $14,227 | $29,986 | $5,388,827 |
| 106 | $15,717 | $14,269 | $29,986 | $5,374,558 |
| 107 | $15,676 | $14,310 | $29,986 | $5,360,248 |
| 108 | $15,634 | $14,352 | $29,986 | $5,345,896 |
$359,833
$190,337
$169,496
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,592 | $14,394 | $29,986 | $5,331,502 |
| 110 | $15,550 | $14,436 | $29,986 | $5,317,066 |
| 111 | $15,508 | $14,478 | $29,986 | $5,302,588 |
| 112 | $15,466 | $14,520 | $29,986 | $5,288,068 |
| 113 | $15,424 | $14,563 | $29,986 | $5,273,506 |
| 114 | $15,381 | $14,605 | $29,986 | $5,258,901 |
| 115 | $15,338 | $14,648 | $29,986 | $5,244,253 |
| 116 | $15,296 | $14,690 | $29,986 | $5,229,563 |
| 117 | $15,253 | $14,733 | $29,986 | $5,214,829 |
| 118 | $15,210 | $14,776 | $29,986 | $5,200,053 |
| 119 | $15,167 | $14,819 | $29,986 | $5,185,234 |
| 120 | $15,124 | $14,862 | $29,986 | $5,170,372 |
$359,833
$184,308
$175,524
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $15,080 | $14,906 | $29,986 | $5,155,466 |
| 122 | $15,037 | $14,949 | $29,986 | $5,140,516 |
| 123 | $14,993 | $14,993 | $29,986 | $5,125,524 |
| 124 | $14,949 | $15,037 | $29,986 | $5,110,487 |
| 125 | $14,906 | $15,080 | $29,986 | $5,095,406 |
| 126 | $14,862 | $15,124 | $29,986 | $5,080,282 |
| 127 | $14,817 | $15,169 | $29,986 | $5,065,113 |
| 128 | $14,773 | $15,213 | $29,986 | $5,049,901 |
| 129 | $14,729 | $15,257 | $29,986 | $5,034,643 |
| 130 | $14,684 | $15,302 | $29,986 | $5,019,342 |
| 131 | $14,640 | $15,346 | $29,986 | $5,003,995 |
| 132 | $14,595 | $15,391 | $29,986 | $4,988,604 |
$359,833
$178,066
$181,767
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,550 | $15,436 | $29,986 | $4,973,168 |
| 134 | $14,505 | $15,481 | $29,986 | $4,957,687 |
| 135 | $14,460 | $15,526 | $29,986 | $4,942,161 |
| 136 | $14,415 | $15,571 | $29,986 | $4,926,590 |
| 137 | $14,369 | $15,617 | $29,986 | $4,910,973 |
| 138 | $14,324 | $15,662 | $29,986 | $4,895,310 |
| 139 | $14,278 | $15,708 | $29,986 | $4,879,602 |
| 140 | $14,232 | $15,754 | $29,986 | $4,863,849 |
| 141 | $14,186 | $15,800 | $29,986 | $4,848,049 |
| 142 | $14,140 | $15,846 | $29,986 | $4,832,203 |
| 143 | $14,094 | $15,892 | $29,986 | $4,816,311 |
| 144 | $14,048 | $15,939 | $29,986 | $4,800,372 |
$359,833
$171,601
$188,232
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $14,001 | $15,985 | $29,986 | $4,784,387 |
| 146 | $13,954 | $16,032 | $29,986 | $4,768,355 |
| 147 | $13,908 | $16,078 | $29,986 | $4,752,277 |
| 148 | $13,861 | $16,125 | $29,986 | $4,736,152 |
| 149 | $13,814 | $16,172 | $29,986 | $4,719,980 |
| 150 | $13,767 | $16,219 | $29,986 | $4,703,760 |
| 151 | $13,719 | $16,267 | $29,986 | $4,687,493 |
| 152 | $13,672 | $16,314 | $29,986 | $4,671,179 |
| 153 | $13,624 | $16,362 | $29,986 | $4,654,817 |
| 154 | $13,577 | $16,410 | $29,986 | $4,638,408 |
| 155 | $13,529 | $16,457 | $29,986 | $4,621,950 |
| 156 | $13,481 | $16,505 | $29,986 | $4,605,445 |
$359,833
$164,906
$194,927
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,433 | $16,554 | $29,986 | $4,588,891 |
| 158 | $13,384 | $16,602 | $29,986 | $4,572,290 |
| 159 | $13,336 | $16,650 | $29,986 | $4,555,639 |
| 160 | $13,287 | $16,699 | $29,986 | $4,538,941 |
| 161 | $13,239 | $16,747 | $29,986 | $4,522,193 |
| 162 | $13,190 | $16,796 | $29,986 | $4,505,397 |
| 163 | $13,141 | $16,845 | $29,986 | $4,488,551 |
| 164 | $13,092 | $16,894 | $29,986 | $4,471,657 |
| 165 | $13,042 | $16,944 | $29,986 | $4,454,713 |
| 166 | $12,993 | $16,993 | $29,986 | $4,437,720 |
| 167 | $12,943 | $17,043 | $29,986 | $4,420,677 |
| 168 | $12,894 | $17,092 | $29,986 | $4,403,585 |
$359,833
$157,973
$201,860
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,844 | $17,142 | $29,986 | $4,386,443 |
| 170 | $12,794 | $17,192 | $29,986 | $4,369,250 |
| 171 | $12,744 | $17,242 | $29,986 | $4,352,008 |
| 172 | $12,693 | $17,293 | $29,986 | $4,334,715 |
| 173 | $12,643 | $17,343 | $29,986 | $4,317,372 |
| 174 | $12,592 | $17,394 | $29,986 | $4,299,978 |
| 175 | $12,542 | $17,444 | $29,986 | $4,282,534 |
| 176 | $12,491 | $17,495 | $29,986 | $4,265,039 |
| 177 | $12,440 | $17,546 | $29,986 | $4,247,492 |
| 178 | $12,389 | $17,598 | $29,986 | $4,229,895 |
| 179 | $12,337 | $17,649 | $29,986 | $4,212,246 |
| 180 | $12,286 | $17,700 | $29,986 | $4,194,545 |
$359,833
$150,793
$209,040
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,234 | $17,752 | $29,986 | $4,176,793 |
| 182 | $12,182 | $17,804 | $29,986 | $4,158,990 |
| 183 | $12,130 | $17,856 | $29,986 | $4,141,134 |
| 184 | $12,078 | $17,908 | $29,986 | $4,123,226 |
| 185 | $12,026 | $17,960 | $29,986 | $4,105,266 |
| 186 | $11,974 | $18,012 | $29,986 | $4,087,254 |
| 187 | $11,921 | $18,065 | $29,986 | $4,069,189 |
| 188 | $11,868 | $18,118 | $29,986 | $4,051,071 |
| 189 | $11,816 | $18,170 | $29,986 | $4,032,901 |
| 190 | $11,763 | $18,223 | $29,986 | $4,014,677 |
| 191 | $11,709 | $18,277 | $29,986 | $3,996,401 |
| 192 | $11,656 | $18,330 | $29,986 | $3,978,071 |
$359,833
$143,358
$216,474
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,603 | $18,383 | $29,986 | $3,959,688 |
| 194 | $11,549 | $18,437 | $29,986 | $3,941,251 |
| 195 | $11,495 | $18,491 | $29,986 | $3,922,760 |
| 196 | $11,441 | $18,545 | $29,986 | $3,904,215 |
| 197 | $11,387 | $18,599 | $29,986 | $3,885,616 |
| 198 | $11,333 | $18,653 | $29,986 | $3,866,963 |
| 199 | $11,279 | $18,707 | $29,986 | $3,848,256 |
| 200 | $11,224 | $18,762 | $29,986 | $3,829,494 |
| 201 | $11,169 | $18,817 | $29,986 | $3,810,677 |
| 202 | $11,114 | $18,872 | $29,986 | $3,791,806 |
| 203 | $11,059 | $18,927 | $29,986 | $3,772,879 |
| 204 | $11,004 | $18,982 | $29,986 | $3,753,897 |
$359,833
$135,659
$224,174
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,949 | $19,037 | $29,986 | $3,734,860 |
| 206 | $10,893 | $19,093 | $29,986 | $3,715,767 |
| 207 | $10,838 | $19,148 | $29,986 | $3,696,619 |
| 208 | $10,782 | $19,204 | $29,986 | $3,677,414 |
| 209 | $10,726 | $19,260 | $29,986 | $3,658,154 |
| 210 | $10,670 | $19,316 | $29,986 | $3,638,838 |
| 211 | $10,613 | $19,373 | $29,986 | $3,619,465 |
| 212 | $10,557 | $19,429 | $29,986 | $3,600,036 |
| 213 | $10,500 | $19,486 | $29,986 | $3,580,550 |
| 214 | $10,443 | $19,543 | $29,986 | $3,561,007 |
| 215 | $10,386 | $19,600 | $29,986 | $3,541,407 |
| 216 | $10,329 | $19,657 | $29,986 | $3,521,750 |
$359,833
$127,686
$232,147
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,272 | $19,714 | $29,986 | $3,502,036 |
| 218 | $10,214 | $19,772 | $29,986 | $3,482,264 |
| 219 | $10,157 | $19,829 | $29,986 | $3,462,435 |
| 220 | $10,099 | $19,887 | $29,986 | $3,442,547 |
| 221 | $10,041 | $19,945 | $29,986 | $3,422,602 |
| 222 | $9,983 | $20,003 | $29,986 | $3,402,598 |
| 223 | $9,924 | $20,062 | $29,986 | $3,382,537 |
| 224 | $9,866 | $20,120 | $29,986 | $3,362,416 |
| 225 | $9,807 | $20,179 | $29,986 | $3,342,237 |
| 226 | $9,748 | $20,238 | $29,986 | $3,321,999 |
| 227 | $9,689 | $20,297 | $29,986 | $3,301,702 |
| 228 | $9,630 | $20,356 | $29,986 | $3,281,346 |
$359,833
$119,429
$240,404
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,571 | $20,415 | $29,986 | $3,260,931 |
| 230 | $9,511 | $20,475 | $29,986 | $3,240,456 |
| 231 | $9,451 | $20,535 | $29,986 | $3,219,921 |
| 232 | $9,391 | $20,595 | $29,986 | $3,199,326 |
| 233 | $9,331 | $20,655 | $29,986 | $3,178,672 |
| 234 | $9,271 | $20,715 | $29,986 | $3,157,957 |
| 235 | $9,211 | $20,775 | $29,986 | $3,137,181 |
| 236 | $9,150 | $20,836 | $29,986 | $3,116,345 |
| 237 | $9,089 | $20,897 | $29,986 | $3,095,449 |
| 238 | $9,028 | $20,958 | $29,986 | $3,074,491 |
| 239 | $8,967 | $21,019 | $29,986 | $3,053,472 |
| 240 | $8,906 | $21,080 | $29,986 | $3,032,392 |
$359,833
$110,879
$248,954
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,844 | $21,142 | $29,986 | $3,011,251 |
| 242 | $8,783 | $21,203 | $29,986 | $2,990,047 |
| 243 | $8,721 | $21,265 | $29,986 | $2,968,782 |
| 244 | $8,659 | $21,327 | $29,986 | $2,947,455 |
| 245 | $8,597 | $21,389 | $29,986 | $2,926,066 |
| 246 | $8,534 | $21,452 | $29,986 | $2,904,614 |
| 247 | $8,472 | $21,514 | $29,986 | $2,883,100 |
| 248 | $8,409 | $21,577 | $29,986 | $2,861,523 |
| 249 | $8,346 | $21,640 | $29,986 | $2,839,883 |
| 250 | $8,283 | $21,703 | $29,986 | $2,818,180 |
| 251 | $8,220 | $21,766 | $29,986 | $2,796,413 |
| 252 | $8,156 | $21,830 | $29,986 | $2,774,583 |
$359,833
$102,024
$257,809
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,093 | $21,894 | $29,986 | $2,752,690 |
| 254 | $8,029 | $21,957 | $29,986 | $2,730,732 |
| 255 | $7,965 | $22,021 | $29,986 | $2,708,711 |
| 256 | $7,900 | $22,086 | $29,986 | $2,686,625 |
| 257 | $7,836 | $22,150 | $29,986 | $2,664,475 |
| 258 | $7,771 | $22,215 | $29,986 | $2,642,261 |
| 259 | $7,707 | $22,279 | $29,986 | $2,619,981 |
| 260 | $7,642 | $22,344 | $29,986 | $2,597,637 |
| 261 | $7,576 | $22,410 | $29,986 | $2,575,227 |
| 262 | $7,511 | $22,475 | $29,986 | $2,552,752 |
| 263 | $7,446 | $22,541 | $29,986 | $2,530,211 |
| 264 | $7,380 | $22,606 | $29,986 | $2,507,605 |
$359,833
$92,855
$266,978
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,314 | $22,672 | $29,986 | $2,484,933 |
| 266 | $7,248 | $22,738 | $29,986 | $2,462,195 |
| 267 | $7,181 | $22,805 | $29,986 | $2,439,390 |
| 268 | $7,115 | $22,871 | $29,986 | $2,416,519 |
| 269 | $7,048 | $22,938 | $29,986 | $2,393,581 |
| 270 | $6,981 | $23,005 | $29,986 | $2,370,576 |
| 271 | $6,914 | $23,072 | $29,986 | $2,347,504 |
| 272 | $6,847 | $23,139 | $29,986 | $2,324,365 |
| 273 | $6,779 | $23,207 | $29,986 | $2,301,158 |
| 274 | $6,712 | $23,274 | $29,986 | $2,277,884 |
| 275 | $6,644 | $23,342 | $29,986 | $2,254,542 |
| 276 | $6,576 | $23,410 | $29,986 | $2,231,131 |
$359,833
$83,359
$276,474
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,507 | $23,479 | $29,986 | $2,207,653 |
| 278 | $6,439 | $23,547 | $29,986 | $2,184,106 |
| 279 | $6,370 | $23,616 | $29,986 | $2,160,490 |
| 280 | $6,301 | $23,685 | $29,986 | $2,136,805 |
| 281 | $6,232 | $23,754 | $29,986 | $2,113,052 |
| 282 | $6,163 | $23,823 | $29,986 | $2,089,229 |
| 283 | $6,094 | $23,892 | $29,986 | $2,065,336 |
| 284 | $6,024 | $23,962 | $29,986 | $2,041,374 |
| 285 | $5,954 | $24,032 | $29,986 | $2,017,342 |
| 286 | $5,884 | $24,102 | $29,986 | $1,993,240 |
| 287 | $5,814 | $24,172 | $29,986 | $1,969,067 |
| 288 | $5,743 | $24,243 | $29,986 | $1,944,824 |
$359,833
$73,526
$286,307
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,672 | $24,314 | $29,986 | $1,920,511 |
| 290 | $5,601 | $24,385 | $29,986 | $1,896,126 |
| 291 | $5,530 | $24,456 | $29,986 | $1,871,670 |
| 292 | $5,459 | $24,527 | $29,986 | $1,847,143 |
| 293 | $5,388 | $24,599 | $29,986 | $1,822,545 |
| 294 | $5,316 | $24,670 | $29,986 | $1,797,874 |
| 295 | $5,244 | $24,742 | $29,986 | $1,773,132 |
| 296 | $5,172 | $24,814 | $29,986 | $1,748,318 |
| 297 | $5,099 | $24,887 | $29,986 | $1,723,431 |
| 298 | $5,027 | $24,959 | $29,986 | $1,698,471 |
| 299 | $4,954 | $25,032 | $29,986 | $1,673,439 |
| 300 | $4,881 | $25,105 | $29,986 | $1,648,334 |
$359,833
$63,343
$296,490
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,808 | $25,178 | $29,986 | $1,623,156 |
| 302 | $4,734 | $25,252 | $29,986 | $1,597,904 |
| 303 | $4,661 | $25,326 | $29,986 | $1,572,578 |
| 304 | $4,587 | $25,399 | $29,986 | $1,547,179 |
| 305 | $4,513 | $25,473 | $29,986 | $1,521,705 |
| 306 | $4,438 | $25,548 | $29,986 | $1,496,158 |
| 307 | $4,364 | $25,622 | $29,986 | $1,470,535 |
| 308 | $4,289 | $25,697 | $29,986 | $1,444,838 |
| 309 | $4,214 | $25,772 | $29,986 | $1,419,066 |
| 310 | $4,139 | $25,847 | $29,986 | $1,393,219 |
| 311 | $4,064 | $25,923 | $29,986 | $1,367,297 |
| 312 | $3,988 | $25,998 | $29,986 | $1,341,299 |
$359,833
$52,797
$307,035
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,912 | $26,074 | $29,986 | $1,315,225 |
| 314 | $3,836 | $26,150 | $29,986 | $1,289,075 |
| 315 | $3,760 | $26,226 | $29,986 | $1,262,848 |
| 316 | $3,683 | $26,303 | $29,986 | $1,236,546 |
| 317 | $3,607 | $26,379 | $29,986 | $1,210,166 |
| 318 | $3,530 | $26,456 | $29,986 | $1,183,710 |
| 319 | $3,452 | $26,534 | $29,986 | $1,157,176 |
| 320 | $3,375 | $26,611 | $29,986 | $1,130,565 |
| 321 | $3,297 | $26,689 | $29,986 | $1,103,877 |
| 322 | $3,220 | $26,766 | $29,986 | $1,077,110 |
| 323 | $3,142 | $26,845 | $29,986 | $1,050,266 |
| 324 | $3,063 | $26,923 | $29,986 | $1,023,343 |
$359,833
$41,877
$317,956
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,985 | $27,001 | $29,986 | $996,341 |
| 326 | $2,906 | $27,080 | $29,986 | $969,261 |
| 327 | $2,827 | $27,159 | $29,986 | $942,102 |
| 328 | $2,748 | $27,238 | $29,986 | $914,864 |
| 329 | $2,668 | $27,318 | $29,986 | $887,546 |
| 330 | $2,589 | $27,397 | $29,986 | $860,149 |
| 331 | $2,509 | $27,477 | $29,986 | $832,672 |
| 332 | $2,429 | $27,557 | $29,986 | $805,114 |
| 333 | $2,348 | $27,638 | $29,986 | $777,476 |
| 334 | $2,268 | $27,718 | $29,986 | $749,758 |
| 335 | $2,187 | $27,799 | $29,986 | $721,959 |
| 336 | $2,106 | $27,880 | $29,986 | $694,078 |
$359,833
$30,568
$329,264
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,024 | $27,962 | $29,986 | $666,117 |
| 338 | $1,943 | $28,043 | $29,986 | $638,073 |
| 339 | $1,861 | $28,125 | $29,986 | $609,948 |
| 340 | $1,779 | $28,207 | $29,986 | $581,741 |
| 341 | $1,697 | $28,289 | $29,986 | $553,452 |
| 342 | $1,614 | $28,372 | $29,986 | $525,080 |
| 343 | $1,531 | $28,455 | $29,986 | $496,626 |
| 344 | $1,448 | $28,538 | $29,986 | $468,088 |
| 345 | $1,365 | $28,621 | $29,986 | $439,467 |
| 346 | $1,282 | $28,704 | $29,986 | $410,763 |
| 347 | $1,198 | $28,788 | $29,986 | $381,975 |
| 348 | $1,114 | $28,872 | $29,986 | $353,103 |
$359,833
$18,857
$340,975
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,030 | $28,956 | $29,986 | $324,147 |
| 350 | $945 | $29,041 | $29,986 | $295,106 |
| 351 | $861 | $29,125 | $29,986 | $265,981 |
| 352 | $776 | $29,210 | $29,986 | $236,770 |
| 353 | $691 | $29,295 | $29,986 | $207,475 |
| 354 | $605 | $29,381 | $29,986 | $178,094 |
| 355 | $519 | $29,467 | $29,986 | $148,627 |
| 356 | $433 | $29,553 | $29,986 | $119,075 |
| 357 | $347 | $29,639 | $29,986 | $89,436 |
| 358 | $261 | $29,725 | $29,986 | $59,711 |
| 359 | $174 | $29,812 | $29,986 | $29,899 |
| 360 | $87 | $29,899 | $29,986 | $0 |
$359,833
$6,730
$353,103
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。
