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
788 呎
@10,787
977 呎
@8,700
$850 萬
$720 萬
$820 萬
$830 萬
$700 萬
$750 萬
$710 萬
$730 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $31,511 | $24,213 | $19,842 | $16,934 |
| 1.500 | $32,682 | $25,406 | $21,057 | $18,171 |
| 2.000 | $33,881 | $26,635 | $22,316 | $19,460 |
| 2.500 | $35,106 | $27,899 | $23,620 | $20,803 |
| 3.000 | $36,359 | $29,200 | $24,967 | $22,197 |
| 3.500 | $37,639 | $30,535 | $26,358 | $23,642 |
| 3.625 | $37,963 | $30,874 | $26,712 | $24,011 |
| 4.000 | $38,945 | $31,905 | $27,791 | $25,136 |
| 4.500 | $40,277 | $33,309 | $29,265 | $26,677 |
| 5.000 | $41,635 | $34,747 | $30,779 | $28,264 |
| 5.500 | $43,019 | $36,217 | $32,332 | $29,894 |
| 6.000 | $44,429 | $37,720 | $33,922 | $31,566 |
每月供款$24,012
30年
$5,265,000
$3,378,997
$8,643,997
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,905 | $8,106 | $24,011 | $5,256,894 |
| 2 | $15,880 | $8,131 | $24,011 | $5,248,763 |
| 3 | $15,856 | $8,155 | $24,011 | $5,240,607 |
| 4 | $15,831 | $8,180 | $24,011 | $5,232,427 |
| 5 | $15,806 | $8,205 | $24,011 | $5,224,222 |
| 6 | $15,782 | $8,230 | $24,011 | $5,215,993 |
| 7 | $15,757 | $8,254 | $24,011 | $5,207,738 |
| 8 | $15,732 | $8,279 | $24,011 | $5,199,459 |
| 9 | $15,707 | $8,304 | $24,011 | $5,191,154 |
| 10 | $15,682 | $8,329 | $24,011 | $5,182,825 |
| 11 | $15,656 | $8,355 | $24,011 | $5,174,470 |
| 12 | $15,631 | $8,380 | $24,011 | $5,166,090 |
$288,133
$189,224
$98,910
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,606 | $8,405 | $24,011 | $5,157,685 |
| 14 | $15,581 | $8,431 | $24,011 | $5,149,255 |
| 15 | $15,555 | $8,456 | $24,011 | $5,140,799 |
| 16 | $15,529 | $8,482 | $24,011 | $5,132,317 |
| 17 | $15,504 | $8,507 | $24,011 | $5,123,810 |
| 18 | $15,478 | $8,533 | $24,011 | $5,115,277 |
| 19 | $15,452 | $8,559 | $24,011 | $5,106,718 |
| 20 | $15,427 | $8,585 | $24,011 | $5,098,134 |
| 21 | $15,401 | $8,610 | $24,011 | $5,089,523 |
| 22 | $15,375 | $8,637 | $24,011 | $5,080,887 |
| 23 | $15,349 | $8,663 | $24,011 | $5,072,224 |
| 24 | $15,322 | $8,689 | $24,011 | $5,063,535 |
$288,133
$185,578
$102,555
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,296 | $8,715 | $24,011 | $5,054,820 |
| 26 | $15,270 | $8,741 | $24,011 | $5,046,079 |
| 27 | $15,243 | $8,768 | $24,011 | $5,037,311 |
| 28 | $15,217 | $8,794 | $24,011 | $5,028,517 |
| 29 | $15,190 | $8,821 | $24,011 | $5,019,696 |
| 30 | $15,164 | $8,847 | $24,011 | $5,010,849 |
| 31 | $15,137 | $8,874 | $24,011 | $5,001,975 |
| 32 | $15,110 | $8,901 | $24,011 | $4,993,074 |
| 33 | $15,083 | $8,928 | $24,011 | $4,984,146 |
| 34 | $15,056 | $8,955 | $24,011 | $4,975,191 |
| 35 | $15,029 | $8,982 | $24,011 | $4,966,209 |
| 36 | $15,002 | $9,009 | $24,011 | $4,957,200 |
$288,133
$181,798
$106,335
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,975 | $9,036 | $24,011 | $4,948,164 |
| 38 | $14,948 | $9,064 | $24,011 | $4,939,100 |
| 39 | $14,920 | $9,091 | $24,011 | $4,930,009 |
| 40 | $14,893 | $9,118 | $24,011 | $4,920,891 |
| 41 | $14,865 | $9,146 | $24,011 | $4,911,745 |
| 42 | $14,838 | $9,174 | $24,011 | $4,902,572 |
| 43 | $14,810 | $9,201 | $24,011 | $4,893,370 |
| 44 | $14,782 | $9,229 | $24,011 | $4,884,141 |
| 45 | $14,754 | $9,257 | $24,011 | $4,874,884 |
| 46 | $14,726 | $9,285 | $24,011 | $4,865,599 |
| 47 | $14,698 | $9,313 | $24,011 | $4,856,286 |
| 48 | $14,670 | $9,341 | $24,011 | $4,846,945 |
$288,133
$177,879
$110,255
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,642 | $9,369 | $24,011 | $4,837,576 |
| 50 | $14,614 | $9,398 | $24,011 | $4,828,179 |
| 51 | $14,585 | $9,426 | $24,011 | $4,818,753 |
| 52 | $14,557 | $9,454 | $24,011 | $4,809,298 |
| 53 | $14,528 | $9,483 | $24,011 | $4,799,815 |
| 54 | $14,499 | $9,512 | $24,011 | $4,790,303 |
| 55 | $14,471 | $9,540 | $24,011 | $4,780,763 |
| 56 | $14,442 | $9,569 | $24,011 | $4,771,194 |
| 57 | $14,413 | $9,598 | $24,011 | $4,761,596 |
| 58 | $14,384 | $9,627 | $24,011 | $4,751,969 |
| 59 | $14,355 | $9,656 | $24,011 | $4,742,312 |
| 60 | $14,326 | $9,685 | $24,011 | $4,732,627 |
$288,133
$173,815
$114,318
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,296 | $9,715 | $24,011 | $4,722,912 |
| 62 | $14,267 | $9,744 | $24,011 | $4,713,168 |
| 63 | $14,238 | $9,773 | $24,011 | $4,703,395 |
| 64 | $14,208 | $9,803 | $24,011 | $4,693,592 |
| 65 | $14,179 | $9,833 | $24,011 | $4,683,760 |
| 66 | $14,149 | $9,862 | $24,011 | $4,673,897 |
| 67 | $14,119 | $9,892 | $24,011 | $4,664,005 |
| 68 | $14,089 | $9,922 | $24,011 | $4,654,083 |
| 69 | $14,059 | $9,952 | $24,011 | $4,644,131 |
| 70 | $14,029 | $9,982 | $24,011 | $4,634,150 |
| 71 | $13,999 | $10,012 | $24,011 | $4,624,137 |
| 72 | $13,969 | $10,042 | $24,011 | $4,614,095 |
$288,133
$169,601
$118,532
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,938 | $10,073 | $24,011 | $4,604,022 |
| 74 | $13,908 | $10,103 | $24,011 | $4,593,919 |
| 75 | $13,877 | $10,134 | $24,011 | $4,583,786 |
| 76 | $13,847 | $10,164 | $24,011 | $4,573,621 |
| 77 | $13,816 | $10,195 | $24,011 | $4,563,426 |
| 78 | $13,785 | $10,226 | $24,011 | $4,553,201 |
| 79 | $13,754 | $10,257 | $24,011 | $4,542,944 |
| 80 | $13,723 | $10,288 | $24,011 | $4,532,656 |
| 81 | $13,692 | $10,319 | $24,011 | $4,522,338 |
| 82 | $13,661 | $10,350 | $24,011 | $4,511,988 |
| 83 | $13,630 | $10,381 | $24,011 | $4,501,607 |
| 84 | $13,599 | $10,412 | $24,011 | $4,491,194 |
$288,133
$165,232
$122,901
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,567 | $10,444 | $24,011 | $4,480,750 |
| 86 | $13,536 | $10,476 | $24,011 | $4,470,275 |
| 87 | $13,504 | $10,507 | $24,011 | $4,459,768 |
| 88 | $13,472 | $10,539 | $24,011 | $4,449,229 |
| 89 | $13,440 | $10,571 | $24,011 | $4,438,658 |
| 90 | $13,408 | $10,603 | $24,011 | $4,428,055 |
| 91 | $13,376 | $10,635 | $24,011 | $4,417,421 |
| 92 | $13,344 | $10,667 | $24,011 | $4,406,754 |
| 93 | $13,312 | $10,699 | $24,011 | $4,396,055 |
| 94 | $13,280 | $10,731 | $24,011 | $4,385,323 |
| 95 | $13,247 | $10,764 | $24,011 | $4,374,560 |
| 96 | $13,215 | $10,796 | $24,011 | $4,363,763 |
$288,133
$160,702
$127,431
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,182 | $10,829 | $24,011 | $4,352,935 |
| 98 | $13,149 | $10,862 | $24,011 | $4,342,073 |
| 99 | $13,117 | $10,894 | $24,011 | $4,331,178 |
| 100 | $13,084 | $10,927 | $24,011 | $4,320,251 |
| 101 | $13,051 | $10,960 | $24,011 | $4,309,291 |
| 102 | $13,018 | $10,993 | $24,011 | $4,298,297 |
| 103 | $12,984 | $11,027 | $24,011 | $4,287,271 |
| 104 | $12,951 | $11,060 | $24,011 | $4,276,211 |
| 105 | $12,918 | $11,093 | $24,011 | $4,265,117 |
| 106 | $12,884 | $11,127 | $24,011 | $4,253,990 |
| 107 | $12,851 | $11,161 | $24,011 | $4,242,830 |
| 108 | $12,817 | $11,194 | $24,011 | $4,231,636 |
$288,133
$156,006
$132,128
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,783 | $11,228 | $24,011 | $4,220,408 |
| 110 | $12,749 | $11,262 | $24,011 | $4,209,146 |
| 111 | $12,715 | $11,296 | $24,011 | $4,197,850 |
| 112 | $12,681 | $11,330 | $24,011 | $4,186,520 |
| 113 | $12,647 | $11,364 | $24,011 | $4,175,155 |
| 114 | $12,612 | $11,399 | $24,011 | $4,163,757 |
| 115 | $12,578 | $11,433 | $24,011 | $4,152,324 |
| 116 | $12,543 | $11,468 | $24,011 | $4,140,856 |
| 117 | $12,509 | $11,502 | $24,011 | $4,129,354 |
| 118 | $12,474 | $11,537 | $24,011 | $4,117,817 |
| 119 | $12,439 | $11,572 | $24,011 | $4,106,245 |
| 120 | $12,404 | $11,607 | $24,011 | $4,094,638 |
$288,133
$151,136
$136,998
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,369 | $11,642 | $24,011 | $4,082,996 |
| 122 | $12,334 | $11,677 | $24,011 | $4,071,319 |
| 123 | $12,299 | $11,712 | $24,011 | $4,059,607 |
| 124 | $12,263 | $11,748 | $24,011 | $4,047,859 |
| 125 | $12,228 | $11,783 | $24,011 | $4,036,076 |
| 126 | $12,192 | $11,819 | $24,011 | $4,024,257 |
| 127 | $12,157 | $11,854 | $24,011 | $4,012,403 |
| 128 | $12,121 | $11,890 | $24,011 | $4,000,512 |
| 129 | $12,085 | $11,926 | $24,011 | $3,988,586 |
| 130 | $12,049 | $11,962 | $24,011 | $3,976,624 |
| 131 | $12,013 | $11,998 | $24,011 | $3,964,625 |
| 132 | $11,976 | $12,035 | $24,011 | $3,952,591 |
$288,133
$146,086
$142,047
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,940 | $12,071 | $24,011 | $3,940,520 |
| 134 | $11,904 | $12,107 | $24,011 | $3,928,412 |
| 135 | $11,867 | $12,144 | $24,011 | $3,916,268 |
| 136 | $11,830 | $12,181 | $24,011 | $3,904,088 |
| 137 | $11,794 | $12,218 | $24,011 | $3,891,870 |
| 138 | $11,757 | $12,254 | $24,011 | $3,879,616 |
| 139 | $11,720 | $12,291 | $24,011 | $3,867,324 |
| 140 | $11,683 | $12,329 | $24,011 | $3,854,996 |
| 141 | $11,645 | $12,366 | $24,011 | $3,842,630 |
| 142 | $11,608 | $12,403 | $24,011 | $3,830,227 |
| 143 | $11,570 | $12,441 | $24,011 | $3,817,786 |
| 144 | $11,533 | $12,478 | $24,011 | $3,805,308 |
$288,133
$140,850
$147,283
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,495 | $12,516 | $24,011 | $3,792,792 |
| 146 | $11,457 | $12,554 | $24,011 | $3,780,238 |
| 147 | $11,419 | $12,592 | $24,011 | $3,767,647 |
| 148 | $11,381 | $12,630 | $24,011 | $3,755,017 |
| 149 | $11,343 | $12,668 | $24,011 | $3,742,349 |
| 150 | $11,305 | $12,706 | $24,011 | $3,729,643 |
| 151 | $11,267 | $12,744 | $24,011 | $3,716,899 |
| 152 | $11,228 | $12,783 | $24,011 | $3,704,116 |
| 153 | $11,190 | $12,822 | $24,011 | $3,691,294 |
| 154 | $11,151 | $12,860 | $24,011 | $3,678,434 |
| 155 | $11,112 | $12,899 | $24,011 | $3,665,535 |
| 156 | $11,073 | $12,938 | $24,011 | $3,652,596 |
$288,133
$135,422
$152,711
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,034 | $12,977 | $24,011 | $3,639,619 |
| 158 | $10,995 | $13,016 | $24,011 | $3,626,603 |
| 159 | $10,955 | $13,056 | $24,011 | $3,613,547 |
| 160 | $10,916 | $13,095 | $24,011 | $3,600,452 |
| 161 | $10,876 | $13,135 | $24,011 | $3,587,317 |
| 162 | $10,837 | $13,174 | $24,011 | $3,574,143 |
| 163 | $10,797 | $13,214 | $24,011 | $3,560,929 |
| 164 | $10,757 | $13,254 | $24,011 | $3,547,674 |
| 165 | $10,717 | $13,294 | $24,011 | $3,534,380 |
| 166 | $10,677 | $13,334 | $24,011 | $3,521,046 |
| 167 | $10,636 | $13,375 | $24,011 | $3,507,671 |
| 168 | $10,596 | $13,415 | $24,011 | $3,494,256 |
$288,133
$129,793
$158,340
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,556 | $13,456 | $24,011 | $3,480,801 |
| 170 | $10,515 | $13,496 | $24,011 | $3,467,305 |
| 171 | $10,474 | $13,537 | $24,011 | $3,453,768 |
| 172 | $10,433 | $13,578 | $24,011 | $3,440,190 |
| 173 | $10,392 | $13,619 | $24,011 | $3,426,571 |
| 174 | $10,351 | $13,660 | $24,011 | $3,412,911 |
| 175 | $10,310 | $13,701 | $24,011 | $3,399,210 |
| 176 | $10,268 | $13,743 | $24,011 | $3,385,467 |
| 177 | $10,227 | $13,784 | $24,011 | $3,371,683 |
| 178 | $10,185 | $13,826 | $24,011 | $3,357,857 |
| 179 | $10,144 | $13,868 | $24,011 | $3,343,989 |
| 180 | $10,102 | $13,909 | $24,011 | $3,330,080 |
$288,133
$123,957
$164,176
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,060 | $13,951 | $24,011 | $3,316,129 |
| 182 | $10,017 | $13,994 | $24,011 | $3,302,135 |
| 183 | $9,975 | $14,036 | $24,011 | $3,288,099 |
| 184 | $9,933 | $14,078 | $24,011 | $3,274,021 |
| 185 | $9,890 | $14,121 | $24,011 | $3,259,900 |
| 186 | $9,848 | $14,163 | $24,011 | $3,245,736 |
| 187 | $9,805 | $14,206 | $24,011 | $3,231,530 |
| 188 | $9,762 | $14,249 | $24,011 | $3,217,281 |
| 189 | $9,719 | $14,292 | $24,011 | $3,202,989 |
| 190 | $9,676 | $14,335 | $24,011 | $3,188,653 |
| 191 | $9,632 | $14,379 | $24,011 | $3,174,275 |
| 192 | $9,589 | $14,422 | $24,011 | $3,159,852 |
$288,133
$117,906
$170,228
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,545 | $14,466 | $24,011 | $3,145,387 |
| 194 | $9,502 | $14,509 | $24,011 | $3,130,877 |
| 195 | $9,458 | $14,553 | $24,011 | $3,116,324 |
| 196 | $9,414 | $14,597 | $24,011 | $3,101,727 |
| 197 | $9,370 | $14,641 | $24,011 | $3,087,086 |
| 198 | $9,326 | $14,686 | $24,011 | $3,072,400 |
| 199 | $9,281 | $14,730 | $24,011 | $3,057,670 |
| 200 | $9,237 | $14,774 | $24,011 | $3,042,896 |
| 201 | $9,192 | $14,819 | $24,011 | $3,028,077 |
| 202 | $9,147 | $14,864 | $24,011 | $3,013,213 |
| 203 | $9,102 | $14,909 | $24,011 | $2,998,304 |
| 204 | $9,057 | $14,954 | $24,011 | $2,983,351 |
$288,133
$111,631
$176,502
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,012 | $14,999 | $24,011 | $2,968,352 |
| 206 | $8,967 | $15,044 | $24,011 | $2,953,307 |
| 207 | $8,921 | $15,090 | $24,011 | $2,938,218 |
| 208 | $8,876 | $15,135 | $24,011 | $2,923,083 |
| 209 | $8,830 | $15,181 | $24,011 | $2,907,902 |
| 210 | $8,784 | $15,227 | $24,011 | $2,892,675 |
| 211 | $8,738 | $15,273 | $24,011 | $2,877,402 |
| 212 | $8,692 | $15,319 | $24,011 | $2,862,083 |
| 213 | $8,646 | $15,365 | $24,011 | $2,846,718 |
| 214 | $8,599 | $15,412 | $24,011 | $2,831,306 |
| 215 | $8,553 | $15,458 | $24,011 | $2,815,848 |
| 216 | $8,506 | $15,505 | $24,011 | $2,800,343 |
$288,133
$105,126
$183,007
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,459 | $15,552 | $24,011 | $2,784,791 |
| 218 | $8,412 | $15,599 | $24,011 | $2,769,193 |
| 219 | $8,365 | $15,646 | $24,011 | $2,753,547 |
| 220 | $8,318 | $15,693 | $24,011 | $2,737,854 |
| 221 | $8,271 | $15,741 | $24,011 | $2,722,113 |
| 222 | $8,223 | $15,788 | $24,011 | $2,706,325 |
| 223 | $8,175 | $15,836 | $24,011 | $2,690,489 |
| 224 | $8,128 | $15,884 | $24,011 | $2,674,606 |
| 225 | $8,080 | $15,932 | $24,011 | $2,658,674 |
| 226 | $8,031 | $15,980 | $24,011 | $2,642,695 |
| 227 | $7,983 | $16,028 | $24,011 | $2,626,667 |
| 228 | $7,935 | $16,076 | $24,011 | $2,610,590 |
$288,133
$98,380
$189,753
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,886 | $16,125 | $24,011 | $2,594,465 |
| 230 | $7,837 | $16,174 | $24,011 | $2,578,292 |
| 231 | $7,789 | $16,223 | $24,011 | $2,562,069 |
| 232 | $7,740 | $16,272 | $24,011 | $2,545,798 |
| 233 | $7,690 | $16,321 | $24,011 | $2,529,477 |
| 234 | $7,641 | $16,370 | $24,011 | $2,513,107 |
| 235 | $7,592 | $16,419 | $24,011 | $2,496,688 |
| 236 | $7,542 | $16,469 | $24,011 | $2,480,218 |
| 237 | $7,492 | $16,519 | $24,011 | $2,463,700 |
| 238 | $7,442 | $16,569 | $24,011 | $2,447,131 |
| 239 | $7,392 | $16,619 | $24,011 | $2,430,512 |
| 240 | $7,342 | $16,669 | $24,011 | $2,413,843 |
$288,133
$91,386
$196,747
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,292 | $16,719 | $24,011 | $2,397,124 |
| 242 | $7,241 | $16,770 | $24,011 | $2,380,354 |
| 243 | $7,191 | $16,820 | $24,011 | $2,363,534 |
| 244 | $7,140 | $16,871 | $24,011 | $2,346,663 |
| 245 | $7,089 | $16,922 | $24,011 | $2,329,740 |
| 246 | $7,038 | $16,973 | $24,011 | $2,312,767 |
| 247 | $6,986 | $17,025 | $24,011 | $2,295,742 |
| 248 | $6,935 | $17,076 | $24,011 | $2,278,666 |
| 249 | $6,883 | $17,128 | $24,011 | $2,261,539 |
| 250 | $6,832 | $17,179 | $24,011 | $2,244,359 |
| 251 | $6,780 | $17,231 | $24,011 | $2,227,128 |
| 252 | $6,728 | $17,283 | $24,011 | $2,209,845 |
$288,133
$84,135
$203,999
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,676 | $17,336 | $24,011 | $2,192,509 |
| 254 | $6,623 | $17,388 | $24,011 | $2,175,121 |
| 255 | $6,571 | $17,440 | $24,011 | $2,157,681 |
| 256 | $6,518 | $17,493 | $24,011 | $2,140,188 |
| 257 | $6,465 | $17,546 | $24,011 | $2,122,642 |
| 258 | $6,412 | $17,599 | $24,011 | $2,105,043 |
| 259 | $6,359 | $17,652 | $24,011 | $2,087,391 |
| 260 | $6,306 | $17,705 | $24,011 | $2,069,685 |
| 261 | $6,252 | $17,759 | $24,011 | $2,051,926 |
| 262 | $6,199 | $17,813 | $24,011 | $2,034,114 |
| 263 | $6,145 | $17,866 | $24,011 | $2,016,247 |
| 264 | $6,091 | $17,920 | $24,011 | $1,998,327 |
$288,133
$76,616
$211,518
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,037 | $17,974 | $24,011 | $1,980,353 |
| 266 | $5,982 | $18,029 | $24,011 | $1,962,324 |
| 267 | $5,928 | $18,083 | $24,011 | $1,944,241 |
| 268 | $5,873 | $18,138 | $24,011 | $1,926,103 |
| 269 | $5,818 | $18,193 | $24,011 | $1,907,910 |
| 270 | $5,763 | $18,248 | $24,011 | $1,889,662 |
| 271 | $5,708 | $18,303 | $24,011 | $1,871,360 |
| 272 | $5,653 | $18,358 | $24,011 | $1,853,002 |
| 273 | $5,598 | $18,413 | $24,011 | $1,834,588 |
| 274 | $5,542 | $18,469 | $24,011 | $1,816,119 |
| 275 | $5,486 | $18,525 | $24,011 | $1,797,594 |
| 276 | $5,430 | $18,581 | $24,011 | $1,779,013 |
$288,133
$68,819
$219,314
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,374 | $18,637 | $24,011 | $1,760,376 |
| 278 | $5,318 | $18,693 | $24,011 | $1,741,683 |
| 279 | $5,261 | $18,750 | $24,011 | $1,722,933 |
| 280 | $5,205 | $18,806 | $24,011 | $1,704,127 |
| 281 | $5,148 | $18,863 | $24,011 | $1,685,264 |
| 282 | $5,091 | $18,920 | $24,011 | $1,666,343 |
| 283 | $5,034 | $18,977 | $24,011 | $1,647,366 |
| 284 | $4,976 | $19,035 | $24,011 | $1,628,331 |
| 285 | $4,919 | $19,092 | $24,011 | $1,609,239 |
| 286 | $4,861 | $19,150 | $24,011 | $1,590,089 |
| 287 | $4,803 | $19,208 | $24,011 | $1,570,882 |
| 288 | $4,745 | $19,266 | $24,011 | $1,551,616 |
$288,133
$60,736
$227,397
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,687 | $19,324 | $24,011 | $1,532,292 |
| 290 | $4,629 | $19,382 | $24,011 | $1,512,910 |
| 291 | $4,570 | $19,441 | $24,011 | $1,493,469 |
| 292 | $4,512 | $19,500 | $24,011 | $1,473,969 |
| 293 | $4,453 | $19,558 | $24,011 | $1,454,411 |
| 294 | $4,394 | $19,618 | $24,011 | $1,434,793 |
| 295 | $4,334 | $19,677 | $24,011 | $1,415,116 |
| 296 | $4,275 | $19,736 | $24,011 | $1,395,380 |
| 297 | $4,215 | $19,796 | $24,011 | $1,375,584 |
| 298 | $4,155 | $19,856 | $24,011 | $1,355,728 |
| 299 | $4,095 | $19,916 | $24,011 | $1,335,813 |
| 300 | $4,035 | $19,976 | $24,011 | $1,315,837 |
$288,133
$52,354
$235,779
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,975 | $20,036 | $24,011 | $1,295,801 |
| 302 | $3,914 | $20,097 | $24,011 | $1,275,704 |
| 303 | $3,854 | $20,157 | $24,011 | $1,255,547 |
| 304 | $3,793 | $20,218 | $24,011 | $1,235,328 |
| 305 | $3,732 | $20,279 | $24,011 | $1,215,049 |
| 306 | $3,670 | $20,341 | $24,011 | $1,194,708 |
| 307 | $3,609 | $20,402 | $24,011 | $1,174,306 |
| 308 | $3,547 | $20,464 | $24,011 | $1,153,843 |
| 309 | $3,486 | $20,526 | $24,011 | $1,133,317 |
| 310 | $3,424 | $20,588 | $24,011 | $1,112,729 |
| 311 | $3,361 | $20,650 | $24,011 | $1,092,080 |
| 312 | $3,299 | $20,712 | $24,011 | $1,071,368 |
$288,133
$43,664
$244,469
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,236 | $20,775 | $24,011 | $1,050,593 |
| 314 | $3,174 | $20,837 | $24,011 | $1,029,756 |
| 315 | $3,111 | $20,900 | $24,011 | $1,008,855 |
| 316 | $3,048 | $20,964 | $24,011 | $987,892 |
| 317 | $2,984 | $21,027 | $24,011 | $966,865 |
| 318 | $2,921 | $21,090 | $24,011 | $945,774 |
| 319 | $2,857 | $21,154 | $24,011 | $924,620 |
| 320 | $2,793 | $21,218 | $24,011 | $903,402 |
| 321 | $2,729 | $21,282 | $24,011 | $882,120 |
| 322 | $2,665 | $21,346 | $24,011 | $860,774 |
| 323 | $2,600 | $21,411 | $24,011 | $839,363 |
| 324 | $2,536 | $21,476 | $24,011 | $817,888 |
$288,133
$34,653
$253,480
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,471 | $21,540 | $24,011 | $796,347 |
| 326 | $2,406 | $21,605 | $24,011 | $774,742 |
| 327 | $2,340 | $21,671 | $24,011 | $753,071 |
| 328 | $2,275 | $21,736 | $24,011 | $731,335 |
| 329 | $2,209 | $21,802 | $24,011 | $709,533 |
| 330 | $2,143 | $21,868 | $24,011 | $687,665 |
| 331 | $2,077 | $21,934 | $24,011 | $665,731 |
| 332 | $2,011 | $22,000 | $24,011 | $643,731 |
| 333 | $1,945 | $22,066 | $24,011 | $621,665 |
| 334 | $1,878 | $22,133 | $24,011 | $599,532 |
| 335 | $1,811 | $22,200 | $24,011 | $577,332 |
| 336 | $1,744 | $22,267 | $24,011 | $555,065 |
$288,133
$25,310
$262,823
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,677 | $22,334 | $24,011 | $532,730 |
| 338 | $1,609 | $22,402 | $24,011 | $510,328 |
| 339 | $1,542 | $22,469 | $24,011 | $487,859 |
| 340 | $1,474 | $22,537 | $24,011 | $465,322 |
| 341 | $1,406 | $22,605 | $24,011 | $442,716 |
| 342 | $1,337 | $22,674 | $24,011 | $420,042 |
| 343 | $1,269 | $22,742 | $24,011 | $397,300 |
| 344 | $1,200 | $22,811 | $24,011 | $374,489 |
| 345 | $1,131 | $22,880 | $24,011 | $351,609 |
| 346 | $1,062 | $22,949 | $24,011 | $328,661 |
| 347 | $993 | $23,018 | $24,011 | $305,642 |
| 348 | $923 | $23,088 | $24,011 | $282,554 |
$288,133
$15,623
$272,510
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $854 | $23,158 | $24,011 | $259,397 |
| 350 | $784 | $23,228 | $24,011 | $236,169 |
| 351 | $713 | $23,298 | $24,011 | $212,872 |
| 352 | $643 | $23,368 | $24,011 | $189,504 |
| 353 | $572 | $23,439 | $24,011 | $166,065 |
| 354 | $502 | $23,509 | $24,011 | $142,556 |
| 355 | $431 | $23,580 | $24,011 | $118,975 |
| 356 | $359 | $23,652 | $24,011 | $95,323 |
| 357 | $288 | $23,723 | $24,011 | $71,600 |
| 358 | $216 | $23,795 | $24,011 | $47,805 |
| 359 | $144 | $23,867 | $24,011 | $23,939 |
| 360 | $72 | $23,939 | $24,011 | $0 |
$288,133
$5,579
$282,554
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。
