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
$780 萬
342 呎
@26,316
$900 萬
817 呎
@11,016
978 呎
@9,202
$900 萬
$750 萬
$850 萬
$870 萬
665 呎
@11,128
1,094 呎
@6,764
$740 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $30,703 | $23,593 | $19,334 | $16,500 |
| 1.500 | $31,844 | $24,755 | $20,517 | $17,705 |
| 2.000 | $33,012 | $25,952 | $21,744 | $18,961 |
| 2.500 | $34,206 | $27,184 | $23,014 | $20,270 |
| 3.000 | $35,427 | $28,451 | $24,327 | $21,628 |
| 3.500 | $36,673 | $29,752 | $25,682 | $23,036 |
| 4.000 | $37,946 | $31,087 | $27,078 | $24,491 |
| 4.500 | $39,244 | $32,455 | $28,514 | $25,993 |
| 5.000 | $40,568 | $33,856 | $29,989 | $27,539 |
| 5.500 | $41,916 | $35,289 | $31,503 | $29,128 |
| 6.000 | $43,290 | $36,753 | $33,053 | $30,757 |
每月供款$23,036
30年
$5,130,000
$3,162,958
$8,292,958
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $14,963 | $8,073 | $23,036 | $5,121,927 |
| 2 | $14,939 | $8,097 | $23,036 | $5,113,829 |
| 3 | $14,915 | $8,121 | $23,036 | $5,105,709 |
| 4 | $14,892 | $8,144 | $23,036 | $5,097,564 |
| 5 | $14,868 | $8,168 | $23,036 | $5,089,396 |
| 6 | $14,844 | $8,192 | $23,036 | $5,081,204 |
| 7 | $14,820 | $8,216 | $23,036 | $5,072,989 |
| 8 | $14,796 | $8,240 | $23,036 | $5,064,749 |
| 9 | $14,772 | $8,264 | $23,036 | $5,056,485 |
| 10 | $14,748 | $8,288 | $23,036 | $5,048,197 |
| 11 | $14,724 | $8,312 | $23,036 | $5,039,885 |
| 12 | $14,700 | $8,336 | $23,036 | $5,031,549 |
$276,432
$177,981
$98,451
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $14,675 | $8,361 | $23,036 | $5,023,188 |
| 14 | $14,651 | $8,385 | $23,036 | $5,014,803 |
| 15 | $14,627 | $8,409 | $23,036 | $5,006,394 |
| 16 | $14,602 | $8,434 | $23,036 | $4,997,960 |
| 17 | $14,577 | $8,459 | $23,036 | $4,989,501 |
| 18 | $14,553 | $8,483 | $23,036 | $4,981,018 |
| 19 | $14,528 | $8,508 | $23,036 | $4,972,510 |
| 20 | $14,503 | $8,533 | $23,036 | $4,963,977 |
| 21 | $14,478 | $8,558 | $23,036 | $4,955,419 |
| 22 | $14,453 | $8,583 | $23,036 | $4,946,836 |
| 23 | $14,428 | $8,608 | $23,036 | $4,938,229 |
| 24 | $14,403 | $8,633 | $23,036 | $4,929,596 |
$276,432
$174,479
$101,953
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $14,378 | $8,658 | $23,036 | $4,920,938 |
| 26 | $14,353 | $8,683 | $23,036 | $4,912,255 |
| 27 | $14,327 | $8,709 | $23,036 | $4,903,546 |
| 28 | $14,302 | $8,734 | $23,036 | $4,894,812 |
| 29 | $14,277 | $8,759 | $23,036 | $4,886,053 |
| 30 | $14,251 | $8,785 | $23,036 | $4,877,268 |
| 31 | $14,225 | $8,811 | $23,036 | $4,868,457 |
| 32 | $14,200 | $8,836 | $23,036 | $4,859,621 |
| 33 | $14,174 | $8,862 | $23,036 | $4,850,759 |
| 34 | $14,148 | $8,888 | $23,036 | $4,841,871 |
| 35 | $14,122 | $8,914 | $23,036 | $4,832,957 |
| 36 | $14,096 | $8,940 | $23,036 | $4,824,017 |
$276,432
$170,853
$105,579
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,070 | $8,966 | $23,036 | $4,815,051 |
| 38 | $14,044 | $8,992 | $23,036 | $4,806,059 |
| 39 | $14,018 | $9,018 | $23,036 | $4,797,040 |
| 40 | $13,991 | $9,045 | $23,036 | $4,787,996 |
| 41 | $13,965 | $9,071 | $23,036 | $4,778,925 |
| 42 | $13,939 | $9,097 | $23,036 | $4,769,827 |
| 43 | $13,912 | $9,124 | $23,036 | $4,760,703 |
| 44 | $13,885 | $9,151 | $23,036 | $4,751,553 |
| 45 | $13,859 | $9,177 | $23,036 | $4,742,375 |
| 46 | $13,832 | $9,204 | $23,036 | $4,733,171 |
| 47 | $13,805 | $9,231 | $23,036 | $4,723,941 |
| 48 | $13,778 | $9,258 | $23,036 | $4,714,683 |
$276,432
$167,098
$109,334
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $13,751 | $9,285 | $23,036 | $4,705,398 |
| 50 | $13,724 | $9,312 | $23,036 | $4,696,086 |
| 51 | $13,697 | $9,339 | $23,036 | $4,686,747 |
| 52 | $13,670 | $9,366 | $23,036 | $4,677,381 |
| 53 | $13,642 | $9,394 | $23,036 | $4,667,987 |
| 54 | $13,615 | $9,421 | $23,036 | $4,658,566 |
| 55 | $13,587 | $9,449 | $23,036 | $4,649,117 |
| 56 | $13,560 | $9,476 | $23,036 | $4,639,641 |
| 57 | $13,532 | $9,504 | $23,036 | $4,630,138 |
| 58 | $13,505 | $9,531 | $23,036 | $4,620,606 |
| 59 | $13,477 | $9,559 | $23,036 | $4,611,047 |
| 60 | $13,449 | $9,587 | $23,036 | $4,601,460 |
$276,432
$163,209
$113,223
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $13,421 | $9,615 | $23,036 | $4,591,845 |
| 62 | $13,393 | $9,643 | $23,036 | $4,582,202 |
| 63 | $13,365 | $9,671 | $23,036 | $4,572,530 |
| 64 | $13,337 | $9,699 | $23,036 | $4,562,831 |
| 65 | $13,308 | $9,728 | $23,036 | $4,553,103 |
| 66 | $13,280 | $9,756 | $23,036 | $4,543,347 |
| 67 | $13,251 | $9,785 | $23,036 | $4,533,563 |
| 68 | $13,223 | $9,813 | $23,036 | $4,523,749 |
| 69 | $13,194 | $9,842 | $23,036 | $4,513,908 |
| 70 | $13,166 | $9,870 | $23,036 | $4,504,037 |
| 71 | $13,137 | $9,899 | $23,036 | $4,494,138 |
| 72 | $13,108 | $9,928 | $23,036 | $4,484,210 |
$276,432
$159,182
$117,250
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,079 | $9,957 | $23,036 | $4,474,253 |
| 74 | $13,050 | $9,986 | $23,036 | $4,464,267 |
| 75 | $13,021 | $10,015 | $23,036 | $4,454,252 |
| 76 | $12,992 | $10,044 | $23,036 | $4,444,207 |
| 77 | $12,962 | $10,074 | $23,036 | $4,434,134 |
| 78 | $12,933 | $10,103 | $23,036 | $4,424,030 |
| 79 | $12,903 | $10,133 | $23,036 | $4,413,898 |
| 80 | $12,874 | $10,162 | $23,036 | $4,403,736 |
| 81 | $12,844 | $10,192 | $23,036 | $4,393,544 |
| 82 | $12,815 | $10,221 | $23,036 | $4,383,322 |
| 83 | $12,785 | $10,251 | $23,036 | $4,373,071 |
| 84 | $12,755 | $10,281 | $23,036 | $4,362,790 |
$276,432
$155,012
$121,420
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $12,725 | $10,311 | $23,036 | $4,352,479 |
| 86 | $12,695 | $10,341 | $23,036 | $4,342,137 |
| 87 | $12,665 | $10,371 | $23,036 | $4,331,766 |
| 88 | $12,634 | $10,402 | $23,036 | $4,321,364 |
| 89 | $12,604 | $10,432 | $23,036 | $4,310,932 |
| 90 | $12,574 | $10,462 | $23,036 | $4,300,470 |
| 91 | $12,543 | $10,493 | $23,036 | $4,289,977 |
| 92 | $12,512 | $10,524 | $23,036 | $4,279,453 |
| 93 | $12,482 | $10,554 | $23,036 | $4,268,899 |
| 94 | $12,451 | $10,585 | $23,036 | $4,258,314 |
| 95 | $12,420 | $10,616 | $23,036 | $4,247,698 |
| 96 | $12,389 | $10,647 | $23,036 | $4,237,051 |
$276,432
$150,693
$125,739
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,358 | $10,678 | $23,036 | $4,226,373 |
| 98 | $12,327 | $10,709 | $23,036 | $4,215,664 |
| 99 | $12,296 | $10,740 | $23,036 | $4,204,924 |
| 100 | $12,264 | $10,772 | $23,036 | $4,194,152 |
| 101 | $12,233 | $10,803 | $23,036 | $4,183,349 |
| 102 | $12,201 | $10,835 | $23,036 | $4,172,515 |
| 103 | $12,170 | $10,866 | $23,036 | $4,161,649 |
| 104 | $12,138 | $10,898 | $23,036 | $4,150,751 |
| 105 | $12,106 | $10,930 | $23,036 | $4,139,821 |
| 106 | $12,074 | $10,962 | $23,036 | $4,128,860 |
| 107 | $12,043 | $10,993 | $23,036 | $4,117,866 |
| 108 | $12,010 | $11,026 | $23,036 | $4,106,841 |
$276,432
$146,221
$130,211
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $11,978 | $11,058 | $23,036 | $4,095,783 |
| 110 | $11,946 | $11,090 | $23,036 | $4,084,693 |
| 111 | $11,914 | $11,122 | $23,036 | $4,073,571 |
| 112 | $11,881 | $11,155 | $23,036 | $4,062,416 |
| 113 | $11,849 | $11,187 | $23,036 | $4,051,229 |
| 114 | $11,816 | $11,220 | $23,036 | $4,040,009 |
| 115 | $11,783 | $11,253 | $23,036 | $4,028,756 |
| 116 | $11,751 | $11,285 | $23,036 | $4,017,471 |
| 117 | $11,718 | $11,318 | $23,036 | $4,006,152 |
| 118 | $11,685 | $11,351 | $23,036 | $3,994,801 |
| 119 | $11,652 | $11,384 | $23,036 | $3,983,416 |
| 120 | $11,618 | $11,418 | $23,036 | $3,971,999 |
$276,432
$141,590
$134,842
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $11,585 | $11,451 | $23,036 | $3,960,548 |
| 122 | $11,552 | $11,484 | $23,036 | $3,949,063 |
| 123 | $11,518 | $11,518 | $23,036 | $3,937,545 |
| 124 | $11,485 | $11,551 | $23,036 | $3,925,994 |
| 125 | $11,451 | $11,585 | $23,036 | $3,914,409 |
| 126 | $11,417 | $11,619 | $23,036 | $3,902,790 |
| 127 | $11,383 | $11,653 | $23,036 | $3,891,137 |
| 128 | $11,349 | $11,687 | $23,036 | $3,879,450 |
| 129 | $11,315 | $11,721 | $23,036 | $3,867,729 |
| 130 | $11,281 | $11,755 | $23,036 | $3,855,974 |
| 131 | $11,247 | $11,789 | $23,036 | $3,844,185 |
| 132 | $11,212 | $11,824 | $23,036 | $3,832,361 |
$276,432
$136,794
$139,638
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,178 | $11,858 | $23,036 | $3,820,503 |
| 134 | $11,143 | $11,893 | $23,036 | $3,808,610 |
| 135 | $11,108 | $11,928 | $23,036 | $3,796,682 |
| 136 | $11,074 | $11,962 | $23,036 | $3,784,720 |
| 137 | $11,039 | $11,997 | $23,036 | $3,772,723 |
| 138 | $11,004 | $12,032 | $23,036 | $3,760,690 |
| 139 | $10,969 | $12,067 | $23,036 | $3,748,623 |
| 140 | $10,933 | $12,103 | $23,036 | $3,736,521 |
| 141 | $10,898 | $12,138 | $23,036 | $3,724,383 |
| 142 | $10,863 | $12,173 | $23,036 | $3,712,210 |
| 143 | $10,827 | $12,209 | $23,036 | $3,700,001 |
| 144 | $10,792 | $12,244 | $23,036 | $3,687,757 |
$276,432
$131,828
$144,604
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $10,756 | $12,280 | $23,036 | $3,675,476 |
| 146 | $10,720 | $12,316 | $23,036 | $3,663,161 |
| 147 | $10,684 | $12,352 | $23,036 | $3,650,809 |
| 148 | $10,648 | $12,388 | $23,036 | $3,638,421 |
| 149 | $10,612 | $12,424 | $23,036 | $3,625,997 |
| 150 | $10,576 | $12,460 | $23,036 | $3,613,537 |
| 151 | $10,539 | $12,497 | $23,036 | $3,601,040 |
| 152 | $10,503 | $12,533 | $23,036 | $3,588,507 |
| 153 | $10,466 | $12,570 | $23,036 | $3,575,938 |
| 154 | $10,430 | $12,606 | $23,036 | $3,563,332 |
| 155 | $10,393 | $12,643 | $23,036 | $3,550,689 |
| 156 | $10,356 | $12,680 | $23,036 | $3,538,009 |
$276,432
$126,684
$149,747
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,319 | $12,717 | $23,036 | $3,525,292 |
| 158 | $10,282 | $12,754 | $23,036 | $3,512,538 |
| 159 | $10,245 | $12,791 | $23,036 | $3,499,747 |
| 160 | $10,208 | $12,828 | $23,036 | $3,486,919 |
| 161 | $10,170 | $12,866 | $23,036 | $3,474,053 |
| 162 | $10,133 | $12,903 | $23,036 | $3,461,150 |
| 163 | $10,095 | $12,941 | $23,036 | $3,448,209 |
| 164 | $10,057 | $12,979 | $23,036 | $3,435,230 |
| 165 | $10,019 | $13,017 | $23,036 | $3,422,213 |
| 166 | $9,981 | $13,055 | $23,036 | $3,409,159 |
| 167 | $9,943 | $13,093 | $23,036 | $3,396,066 |
| 168 | $9,905 | $13,131 | $23,036 | $3,382,936 |
$276,432
$121,358
$155,074
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $9,867 | $13,169 | $23,036 | $3,369,766 |
| 170 | $9,828 | $13,208 | $23,036 | $3,356,559 |
| 171 | $9,790 | $13,246 | $23,036 | $3,343,313 |
| 172 | $9,751 | $13,285 | $23,036 | $3,330,028 |
| 173 | $9,713 | $13,323 | $23,036 | $3,316,705 |
| 174 | $9,674 | $13,362 | $23,036 | $3,303,343 |
| 175 | $9,635 | $13,401 | $23,036 | $3,289,941 |
| 176 | $9,596 | $13,440 | $23,036 | $3,276,501 |
| 177 | $9,556 | $13,480 | $23,036 | $3,263,021 |
| 178 | $9,517 | $13,519 | $23,036 | $3,249,503 |
| 179 | $9,478 | $13,558 | $23,036 | $3,235,944 |
| 180 | $9,438 | $13,598 | $23,036 | $3,222,346 |
$276,432
$115,843
$160,589
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,399 | $13,637 | $23,036 | $3,208,709 |
| 182 | $9,359 | $13,677 | $23,036 | $3,195,032 |
| 183 | $9,319 | $13,717 | $23,036 | $3,181,315 |
| 184 | $9,279 | $13,757 | $23,036 | $3,167,557 |
| 185 | $9,239 | $13,797 | $23,036 | $3,153,760 |
| 186 | $9,198 | $13,838 | $23,036 | $3,139,923 |
| 187 | $9,158 | $13,878 | $23,036 | $3,126,045 |
| 188 | $9,118 | $13,918 | $23,036 | $3,112,126 |
| 189 | $9,077 | $13,959 | $23,036 | $3,098,167 |
| 190 | $9,036 | $14,000 | $23,036 | $3,084,168 |
| 191 | $8,995 | $14,041 | $23,036 | $3,070,127 |
| 192 | $8,955 | $14,081 | $23,036 | $3,056,046 |
$276,432
$110,131
$166,301
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,913 | $14,123 | $23,036 | $3,041,923 |
| 194 | $8,872 | $14,164 | $23,036 | $3,027,760 |
| 195 | $8,831 | $14,205 | $23,036 | $3,013,555 |
| 196 | $8,790 | $14,246 | $23,036 | $2,999,308 |
| 197 | $8,748 | $14,288 | $23,036 | $2,985,020 |
| 198 | $8,706 | $14,330 | $23,036 | $2,970,690 |
| 199 | $8,665 | $14,371 | $23,036 | $2,956,319 |
| 200 | $8,623 | $14,413 | $23,036 | $2,941,906 |
| 201 | $8,581 | $14,455 | $23,036 | $2,927,450 |
| 202 | $8,538 | $14,498 | $23,036 | $2,912,952 |
| 203 | $8,496 | $14,540 | $23,036 | $2,898,413 |
| 204 | $8,454 | $14,582 | $23,036 | $2,883,830 |
$276,432
$104,216
$172,215
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,411 | $14,625 | $23,036 | $2,869,205 |
| 206 | $8,369 | $14,667 | $23,036 | $2,854,538 |
| 207 | $8,326 | $14,710 | $23,036 | $2,839,828 |
| 208 | $8,283 | $14,753 | $23,036 | $2,825,075 |
| 209 | $8,240 | $14,796 | $23,036 | $2,810,278 |
| 210 | $8,197 | $14,839 | $23,036 | $2,795,439 |
| 211 | $8,153 | $14,883 | $23,036 | $2,780,556 |
| 212 | $8,110 | $14,926 | $23,036 | $2,765,630 |
| 213 | $8,066 | $14,970 | $23,036 | $2,750,661 |
| 214 | $8,023 | $15,013 | $23,036 | $2,735,648 |
| 215 | $7,979 | $15,057 | $23,036 | $2,720,591 |
| 216 | $7,935 | $15,101 | $23,036 | $2,705,490 |
$276,432
$98,091
$178,341
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,891 | $15,145 | $23,036 | $2,690,345 |
| 218 | $7,847 | $15,189 | $23,036 | $2,675,155 |
| 219 | $7,803 | $15,233 | $23,036 | $2,659,922 |
| 220 | $7,758 | $15,278 | $23,036 | $2,644,644 |
| 221 | $7,714 | $15,322 | $23,036 | $2,629,322 |
| 222 | $7,669 | $15,367 | $23,036 | $2,613,955 |
| 223 | $7,624 | $15,412 | $23,036 | $2,598,543 |
| 224 | $7,579 | $15,457 | $23,036 | $2,583,086 |
| 225 | $7,534 | $15,502 | $23,036 | $2,567,584 |
| 226 | $7,489 | $15,547 | $23,036 | $2,552,036 |
| 227 | $7,443 | $15,593 | $23,036 | $2,536,444 |
| 228 | $7,398 | $15,638 | $23,036 | $2,520,806 |
$276,432
$91,748
$184,684
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,352 | $15,684 | $23,036 | $2,505,122 |
| 230 | $7,307 | $15,729 | $23,036 | $2,489,393 |
| 231 | $7,261 | $15,775 | $23,036 | $2,473,618 |
| 232 | $7,215 | $15,821 | $23,036 | $2,457,796 |
| 233 | $7,169 | $15,867 | $23,036 | $2,441,929 |
| 234 | $7,122 | $15,914 | $23,036 | $2,426,015 |
| 235 | $7,076 | $15,960 | $23,036 | $2,410,055 |
| 236 | $7,029 | $16,007 | $23,036 | $2,394,048 |
| 237 | $6,983 | $16,053 | $23,036 | $2,377,995 |
| 238 | $6,936 | $16,100 | $23,036 | $2,361,895 |
| 239 | $6,889 | $16,147 | $23,036 | $2,345,748 |
| 240 | $6,842 | $16,194 | $23,036 | $2,329,554 |
$276,432
$85,180
$191,252
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,795 | $16,241 | $23,036 | $2,313,312 |
| 242 | $6,747 | $16,289 | $23,036 | $2,297,023 |
| 243 | $6,700 | $16,336 | $23,036 | $2,280,687 |
| 244 | $6,652 | $16,384 | $23,036 | $2,264,303 |
| 245 | $6,604 | $16,432 | $23,036 | $2,247,871 |
| 246 | $6,556 | $16,480 | $23,036 | $2,231,391 |
| 247 | $6,508 | $16,528 | $23,036 | $2,214,864 |
| 248 | $6,460 | $16,576 | $23,036 | $2,198,288 |
| 249 | $6,412 | $16,624 | $23,036 | $2,181,663 |
| 250 | $6,363 | $16,673 | $23,036 | $2,164,991 |
| 251 | $6,315 | $16,721 | $23,036 | $2,148,269 |
| 252 | $6,266 | $16,770 | $23,036 | $2,131,499 |
$276,432
$78,377
$198,055
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,217 | $16,819 | $23,036 | $2,114,680 |
| 254 | $6,168 | $16,868 | $23,036 | $2,097,812 |
| 255 | $6,119 | $16,917 | $23,036 | $2,080,894 |
| 256 | $6,069 | $16,967 | $23,036 | $2,063,928 |
| 257 | $6,020 | $17,016 | $23,036 | $2,046,911 |
| 258 | $5,970 | $17,066 | $23,036 | $2,029,846 |
| 259 | $5,920 | $17,116 | $23,036 | $2,012,730 |
| 260 | $5,870 | $17,166 | $23,036 | $1,995,564 |
| 261 | $5,820 | $17,216 | $23,036 | $1,978,349 |
| 262 | $5,770 | $17,266 | $23,036 | $1,961,083 |
| 263 | $5,720 | $17,316 | $23,036 | $1,943,767 |
| 264 | $5,669 | $17,367 | $23,036 | $1,926,400 |
$276,432
$71,333
$205,099
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,619 | $17,417 | $23,036 | $1,908,983 |
| 266 | $5,568 | $17,468 | $23,036 | $1,891,515 |
| 267 | $5,517 | $17,519 | $23,036 | $1,873,996 |
| 268 | $5,466 | $17,570 | $23,036 | $1,856,425 |
| 269 | $5,415 | $17,621 | $23,036 | $1,838,804 |
| 270 | $5,363 | $17,673 | $23,036 | $1,821,131 |
| 271 | $5,312 | $17,724 | $23,036 | $1,803,407 |
| 272 | $5,260 | $17,776 | $23,036 | $1,785,631 |
| 273 | $5,208 | $17,828 | $23,036 | $1,767,803 |
| 274 | $5,156 | $17,880 | $23,036 | $1,749,923 |
| 275 | $5,104 | $17,932 | $23,036 | $1,731,991 |
| 276 | $5,052 | $17,984 | $23,036 | $1,714,007 |
$276,432
$64,038
$212,394
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,999 | $18,037 | $23,036 | $1,695,970 |
| 278 | $4,947 | $18,089 | $23,036 | $1,677,880 |
| 279 | $4,894 | $18,142 | $23,036 | $1,659,738 |
| 280 | $4,841 | $18,195 | $23,036 | $1,641,543 |
| 281 | $4,788 | $18,248 | $23,036 | $1,623,295 |
| 282 | $4,735 | $18,301 | $23,036 | $1,604,994 |
| 283 | $4,681 | $18,355 | $23,036 | $1,586,639 |
| 284 | $4,628 | $18,408 | $23,036 | $1,568,231 |
| 285 | $4,574 | $18,462 | $23,036 | $1,549,769 |
| 286 | $4,520 | $18,516 | $23,036 | $1,531,253 |
| 287 | $4,466 | $18,570 | $23,036 | $1,512,683 |
| 288 | $4,412 | $18,624 | $23,036 | $1,494,059 |
$276,432
$56,484
$219,948
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,358 | $18,678 | $23,036 | $1,475,381 |
| 290 | $4,303 | $18,733 | $23,036 | $1,456,648 |
| 291 | $4,249 | $18,787 | $23,036 | $1,437,860 |
| 292 | $4,194 | $18,842 | $23,036 | $1,419,018 |
| 293 | $4,139 | $18,897 | $23,036 | $1,400,121 |
| 294 | $4,084 | $18,952 | $23,036 | $1,381,169 |
| 295 | $4,028 | $19,008 | $23,036 | $1,362,161 |
| 296 | $3,973 | $19,063 | $23,036 | $1,343,098 |
| 297 | $3,917 | $19,119 | $23,036 | $1,323,979 |
| 298 | $3,862 | $19,174 | $23,036 | $1,304,805 |
| 299 | $3,806 | $19,230 | $23,036 | $1,285,575 |
| 300 | $3,750 | $19,286 | $23,036 | $1,266,288 |
$276,432
$48,661
$227,771
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,693 | $19,343 | $23,036 | $1,246,946 |
| 302 | $3,637 | $19,399 | $23,036 | $1,227,547 |
| 303 | $3,580 | $19,456 | $23,036 | $1,208,091 |
| 304 | $3,524 | $19,512 | $23,036 | $1,188,578 |
| 305 | $3,467 | $19,569 | $23,036 | $1,169,009 |
| 306 | $3,410 | $19,626 | $23,036 | $1,149,383 |
| 307 | $3,352 | $19,684 | $23,036 | $1,129,699 |
| 308 | $3,295 | $19,741 | $23,036 | $1,109,958 |
| 309 | $3,237 | $19,799 | $23,036 | $1,090,159 |
| 310 | $3,180 | $19,856 | $23,036 | $1,070,303 |
| 311 | $3,122 | $19,914 | $23,036 | $1,050,389 |
| 312 | $3,064 | $19,972 | $23,036 | $1,030,417 |
$276,432
$40,560
$235,872
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,005 | $20,031 | $23,036 | $1,010,386 |
| 314 | $2,947 | $20,089 | $23,036 | $990,297 |
| 315 | $2,888 | $20,148 | $23,036 | $970,149 |
| 316 | $2,830 | $20,206 | $23,036 | $949,943 |
| 317 | $2,771 | $20,265 | $23,036 | $929,678 |
| 318 | $2,712 | $20,324 | $23,036 | $909,353 |
| 319 | $2,652 | $20,384 | $23,036 | $888,969 |
| 320 | $2,593 | $20,443 | $23,036 | $868,526 |
| 321 | $2,533 | $20,503 | $23,036 | $848,023 |
| 322 | $2,473 | $20,563 | $23,036 | $827,461 |
| 323 | $2,413 | $20,623 | $23,036 | $806,838 |
| 324 | $2,353 | $20,683 | $23,036 | $786,156 |
$276,432
$32,171
$244,261
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,293 | $20,743 | $23,036 | $765,413 |
| 326 | $2,232 | $20,804 | $23,036 | $744,609 |
| 327 | $2,172 | $20,864 | $23,036 | $723,745 |
| 328 | $2,111 | $20,925 | $23,036 | $702,820 |
| 329 | $2,050 | $20,986 | $23,036 | $681,834 |
| 330 | $1,989 | $21,047 | $23,036 | $660,786 |
| 331 | $1,927 | $21,109 | $23,036 | $639,678 |
| 332 | $1,866 | $21,170 | $23,036 | $618,507 |
| 333 | $1,804 | $21,232 | $23,036 | $597,275 |
| 334 | $1,742 | $21,294 | $23,036 | $575,981 |
| 335 | $1,680 | $21,356 | $23,036 | $554,625 |
| 336 | $1,618 | $21,418 | $23,036 | $533,207 |
$276,432
$23,483
$252,949
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,555 | $21,481 | $23,036 | $511,726 |
| 338 | $1,493 | $21,543 | $23,036 | $490,183 |
| 339 | $1,430 | $21,606 | $23,036 | $468,576 |
| 340 | $1,367 | $21,669 | $23,036 | $446,907 |
| 341 | $1,303 | $21,733 | $23,036 | $425,175 |
| 342 | $1,240 | $21,796 | $23,036 | $403,379 |
| 343 | $1,177 | $21,859 | $23,036 | $381,519 |
| 344 | $1,113 | $21,923 | $23,036 | $359,596 |
| 345 | $1,049 | $21,987 | $23,036 | $337,609 |
| 346 | $985 | $22,051 | $23,036 | $315,558 |
| 347 | $920 | $22,116 | $23,036 | $293,442 |
| 348 | $856 | $22,180 | $23,036 | $271,262 |
$276,432
$14,487
$261,945
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $791 | $22,245 | $23,036 | $249,017 |
| 350 | $726 | $22,310 | $23,036 | $226,707 |
| 351 | $661 | $22,375 | $23,036 | $204,333 |
| 352 | $596 | $22,440 | $23,036 | $181,892 |
| 353 | $531 | $22,505 | $23,036 | $159,387 |
| 354 | $465 | $22,571 | $23,036 | $136,816 |
| 355 | $399 | $22,637 | $23,036 | $114,179 |
| 356 | $333 | $22,703 | $23,036 | $91,476 |
| 357 | $267 | $22,769 | $23,036 | $68,707 |
| 358 | $200 | $22,836 | $23,036 | $45,871 |
| 359 | $134 | $22,902 | $23,036 | $22,969 |
| 360 | $67 | $22,969 | $23,036 | $0 |
$276,432
$5,170
$271,262
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。
