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
$880 萬
$820 萬
666 呎
@12,462
878 呎
@9,453
$830 萬
$790 萬
583 呎
@14,237
688 呎
@12,064
$830 萬
$768 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $31,996 | $24,586 | $20,148 | $17,195 |
| 1.500 | $33,185 | $25,797 | $21,381 | $18,450 |
| 2.000 | $34,402 | $27,045 | $22,659 | $19,760 |
| 2.500 | $35,647 | $28,329 | $23,983 | $21,123 |
| 3.000 | $36,918 | $29,649 | $25,351 | $22,539 |
| 3.500 | $38,218 | $31,005 | $26,763 | $24,006 |
| 3.625 | $38,547 | $31,349 | $27,123 | $24,381 |
| 4.000 | $39,544 | $32,396 | $28,218 | $25,523 |
| 4.500 | $40,897 | $33,821 | $29,715 | $27,087 |
| 5.000 | $42,276 | $35,281 | $31,252 | $28,698 |
| 5.500 | $43,681 | $36,774 | $32,829 | $30,354 |
| 6.000 | $45,113 | $38,300 | $34,444 | $32,052 |
每月供款$24,381
30年
$5,346,000
$3,430,981
$8,776,981
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,149 | $8,231 | $24,381 | $5,337,769 |
| 2 | $16,125 | $8,256 | $24,381 | $5,329,513 |
| 3 | $16,100 | $8,281 | $24,381 | $5,321,232 |
| 4 | $16,075 | $8,306 | $24,381 | $5,312,926 |
| 5 | $16,049 | $8,331 | $24,381 | $5,304,595 |
| 6 | $16,024 | $8,356 | $24,381 | $5,296,239 |
| 7 | $15,999 | $8,381 | $24,381 | $5,287,857 |
| 8 | $15,974 | $8,407 | $24,381 | $5,279,451 |
| 9 | $15,948 | $8,432 | $24,381 | $5,271,018 |
| 10 | $15,923 | $8,458 | $24,381 | $5,262,561 |
| 11 | $15,897 | $8,483 | $24,381 | $5,254,078 |
| 12 | $15,872 | $8,509 | $24,381 | $5,245,569 |
$292,566
$192,135
$100,431
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,846 | $8,535 | $24,381 | $5,237,034 |
| 14 | $15,820 | $8,560 | $24,381 | $5,228,474 |
| 15 | $15,794 | $8,586 | $24,381 | $5,219,888 |
| 16 | $15,768 | $8,612 | $24,381 | $5,211,276 |
| 17 | $15,742 | $8,638 | $24,381 | $5,202,638 |
| 18 | $15,716 | $8,664 | $24,381 | $5,193,973 |
| 19 | $15,690 | $8,690 | $24,381 | $5,185,283 |
| 20 | $15,664 | $8,717 | $24,381 | $5,176,566 |
| 21 | $15,638 | $8,743 | $24,381 | $5,167,823 |
| 22 | $15,611 | $8,769 | $24,381 | $5,159,054 |
| 23 | $15,585 | $8,796 | $24,381 | $5,150,258 |
| 24 | $15,558 | $8,822 | $24,381 | $5,141,436 |
$292,566
$188,433
$104,133
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,531 | $8,849 | $24,381 | $5,132,587 |
| 26 | $15,505 | $8,876 | $24,381 | $5,123,711 |
| 27 | $15,478 | $8,903 | $24,381 | $5,114,808 |
| 28 | $15,451 | $8,930 | $24,381 | $5,105,879 |
| 29 | $15,424 | $8,956 | $24,381 | $5,096,922 |
| 30 | $15,397 | $8,984 | $24,381 | $5,087,939 |
| 31 | $15,370 | $9,011 | $24,381 | $5,078,928 |
| 32 | $15,343 | $9,038 | $24,381 | $5,069,890 |
| 33 | $15,315 | $9,065 | $24,381 | $5,060,825 |
| 34 | $15,288 | $9,093 | $24,381 | $5,051,732 |
| 35 | $15,260 | $9,120 | $24,381 | $5,042,612 |
| 36 | $15,233 | $9,148 | $24,381 | $5,033,465 |
$292,566
$184,595
$107,971
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,205 | $9,175 | $24,381 | $5,024,289 |
| 38 | $15,178 | $9,203 | $24,381 | $5,015,086 |
| 39 | $15,150 | $9,231 | $24,381 | $5,005,856 |
| 40 | $15,122 | $9,259 | $24,381 | $4,996,597 |
| 41 | $15,094 | $9,287 | $24,381 | $4,987,310 |
| 42 | $15,066 | $9,315 | $24,381 | $4,977,996 |
| 43 | $15,038 | $9,343 | $24,381 | $4,968,653 |
| 44 | $15,009 | $9,371 | $24,381 | $4,959,282 |
| 45 | $14,981 | $9,399 | $24,381 | $4,949,883 |
| 46 | $14,953 | $9,428 | $24,381 | $4,940,455 |
| 47 | $14,924 | $9,456 | $24,381 | $4,930,999 |
| 48 | $14,896 | $9,485 | $24,381 | $4,921,514 |
$292,566
$180,615
$111,951
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,867 | $9,513 | $24,381 | $4,912,000 |
| 50 | $14,838 | $9,542 | $24,381 | $4,902,458 |
| 51 | $14,810 | $9,571 | $24,381 | $4,892,887 |
| 52 | $14,781 | $9,600 | $24,381 | $4,883,287 |
| 53 | $14,752 | $9,629 | $24,381 | $4,873,658 |
| 54 | $14,723 | $9,658 | $24,381 | $4,864,000 |
| 55 | $14,693 | $9,687 | $24,381 | $4,854,313 |
| 56 | $14,664 | $9,716 | $24,381 | $4,844,597 |
| 57 | $14,635 | $9,746 | $24,381 | $4,834,851 |
| 58 | $14,605 | $9,775 | $24,381 | $4,825,076 |
| 59 | $14,576 | $9,805 | $24,381 | $4,815,271 |
| 60 | $14,546 | $9,834 | $24,381 | $4,805,437 |
$292,566
$176,489
$116,077
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,516 | $9,864 | $24,381 | $4,795,573 |
| 62 | $14,487 | $9,894 | $24,381 | $4,785,679 |
| 63 | $14,457 | $9,924 | $24,381 | $4,775,755 |
| 64 | $14,427 | $9,954 | $24,381 | $4,765,801 |
| 65 | $14,397 | $9,984 | $24,381 | $4,755,817 |
| 66 | $14,367 | $10,014 | $24,381 | $4,745,803 |
| 67 | $14,336 | $10,044 | $24,381 | $4,735,759 |
| 68 | $14,306 | $10,075 | $24,381 | $4,725,685 |
| 69 | $14,276 | $10,105 | $24,381 | $4,715,580 |
| 70 | $14,245 | $10,136 | $24,381 | $4,705,444 |
| 71 | $14,214 | $10,166 | $24,381 | $4,695,278 |
| 72 | $14,184 | $10,197 | $24,381 | $4,685,081 |
$292,566
$172,210
$120,356
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,153 | $10,228 | $24,381 | $4,674,853 |
| 74 | $14,122 | $10,259 | $24,381 | $4,664,595 |
| 75 | $14,091 | $10,290 | $24,381 | $4,654,305 |
| 76 | $14,060 | $10,321 | $24,381 | $4,643,985 |
| 77 | $14,029 | $10,352 | $24,381 | $4,633,633 |
| 78 | $13,997 | $10,383 | $24,381 | $4,623,250 |
| 79 | $13,966 | $10,414 | $24,381 | $4,612,835 |
| 80 | $13,935 | $10,446 | $24,381 | $4,602,390 |
| 81 | $13,903 | $10,477 | $24,381 | $4,591,912 |
| 82 | $13,871 | $10,509 | $24,381 | $4,581,403 |
| 83 | $13,840 | $10,541 | $24,381 | $4,570,862 |
| 84 | $13,808 | $10,573 | $24,381 | $4,560,289 |
$292,566
$167,774
$124,792
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,776 | $10,605 | $24,381 | $4,549,685 |
| 86 | $13,744 | $10,637 | $24,381 | $4,539,048 |
| 87 | $13,712 | $10,669 | $24,381 | $4,528,379 |
| 88 | $13,679 | $10,701 | $24,381 | $4,517,678 |
| 89 | $13,647 | $10,733 | $24,381 | $4,506,945 |
| 90 | $13,615 | $10,766 | $24,381 | $4,496,179 |
| 91 | $13,582 | $10,798 | $24,381 | $4,485,381 |
| 92 | $13,550 | $10,831 | $24,381 | $4,474,550 |
| 93 | $13,517 | $10,864 | $24,381 | $4,463,686 |
| 94 | $13,484 | $10,896 | $24,381 | $4,452,790 |
| 95 | $13,451 | $10,929 | $24,381 | $4,441,861 |
| 96 | $13,418 | $10,962 | $24,381 | $4,430,898 |
$292,566
$163,175
$129,391
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,385 | $10,995 | $24,381 | $4,419,903 |
| 98 | $13,352 | $11,029 | $24,381 | $4,408,874 |
| 99 | $13,318 | $11,062 | $24,381 | $4,397,812 |
| 100 | $13,285 | $11,095 | $24,381 | $4,386,717 |
| 101 | $13,252 | $11,129 | $24,381 | $4,375,588 |
| 102 | $13,218 | $11,163 | $24,381 | $4,364,425 |
| 103 | $13,184 | $11,196 | $24,381 | $4,353,229 |
| 104 | $13,150 | $11,230 | $24,381 | $4,341,999 |
| 105 | $13,116 | $11,264 | $24,381 | $4,330,735 |
| 106 | $13,082 | $11,298 | $24,381 | $4,319,436 |
| 107 | $13,048 | $11,332 | $24,381 | $4,308,104 |
| 108 | $13,014 | $11,366 | $24,381 | $4,296,738 |
$292,566
$158,406
$134,160
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,980 | $11,401 | $24,381 | $4,285,337 |
| 110 | $12,945 | $11,435 | $24,381 | $4,273,902 |
| 111 | $12,911 | $11,470 | $24,381 | $4,262,432 |
| 112 | $12,876 | $11,504 | $24,381 | $4,250,928 |
| 113 | $12,841 | $11,539 | $24,381 | $4,239,388 |
| 114 | $12,806 | $11,574 | $24,381 | $4,227,814 |
| 115 | $12,772 | $11,609 | $24,381 | $4,216,205 |
| 116 | $12,736 | $11,644 | $24,381 | $4,204,561 |
| 117 | $12,701 | $11,679 | $24,381 | $4,192,882 |
| 118 | $12,666 | $11,715 | $24,381 | $4,181,168 |
| 119 | $12,631 | $11,750 | $24,381 | $4,169,418 |
| 120 | $12,595 | $11,785 | $24,381 | $4,157,632 |
$292,566
$153,461
$139,105
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,560 | $11,821 | $24,381 | $4,145,811 |
| 122 | $12,524 | $11,857 | $24,381 | $4,133,955 |
| 123 | $12,488 | $11,893 | $24,381 | $4,122,062 |
| 124 | $12,452 | $11,928 | $24,381 | $4,110,134 |
| 125 | $12,416 | $11,964 | $24,381 | $4,098,169 |
| 126 | $12,380 | $12,001 | $24,381 | $4,086,169 |
| 127 | $12,344 | $12,037 | $24,381 | $4,074,132 |
| 128 | $12,307 | $12,073 | $24,381 | $4,062,059 |
| 129 | $12,271 | $12,110 | $24,381 | $4,049,949 |
| 130 | $12,234 | $12,146 | $24,381 | $4,037,803 |
| 131 | $12,198 | $12,183 | $24,381 | $4,025,620 |
| 132 | $12,161 | $12,220 | $24,381 | $4,013,400 |
$292,566
$148,333
$144,233
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,124 | $12,257 | $24,381 | $4,001,143 |
| 134 | $12,087 | $12,294 | $24,381 | $3,988,849 |
| 135 | $12,050 | $12,331 | $24,381 | $3,976,519 |
| 136 | $12,012 | $12,368 | $24,381 | $3,964,151 |
| 137 | $11,975 | $12,405 | $24,381 | $3,951,745 |
| 138 | $11,938 | $12,443 | $24,381 | $3,939,302 |
| 139 | $11,900 | $12,481 | $24,381 | $3,926,822 |
| 140 | $11,862 | $12,518 | $24,381 | $3,914,303 |
| 141 | $11,824 | $12,556 | $24,381 | $3,901,747 |
| 142 | $11,787 | $12,594 | $24,381 | $3,889,153 |
| 143 | $11,748 | $12,632 | $24,381 | $3,876,521 |
| 144 | $11,710 | $12,670 | $24,381 | $3,863,851 |
$292,566
$143,017
$149,549
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,672 | $12,708 | $24,381 | $3,851,143 |
| 146 | $11,634 | $12,747 | $24,381 | $3,838,396 |
| 147 | $11,595 | $12,785 | $24,381 | $3,825,610 |
| 148 | $11,557 | $12,824 | $24,381 | $3,812,787 |
| 149 | $11,518 | $12,863 | $24,381 | $3,799,924 |
| 150 | $11,479 | $12,902 | $24,381 | $3,787,022 |
| 151 | $11,440 | $12,941 | $24,381 | $3,774,082 |
| 152 | $11,401 | $12,980 | $24,381 | $3,761,102 |
| 153 | $11,362 | $13,019 | $24,381 | $3,748,083 |
| 154 | $11,322 | $13,058 | $24,381 | $3,735,025 |
| 155 | $11,283 | $13,098 | $24,381 | $3,721,927 |
| 156 | $11,243 | $13,137 | $24,381 | $3,708,790 |
$292,566
$137,505
$155,061
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,204 | $13,177 | $24,381 | $3,695,613 |
| 158 | $11,164 | $13,217 | $24,381 | $3,682,397 |
| 159 | $11,124 | $13,257 | $24,381 | $3,669,140 |
| 160 | $11,084 | $13,297 | $24,381 | $3,655,844 |
| 161 | $11,044 | $13,337 | $24,381 | $3,642,507 |
| 162 | $11,003 | $13,377 | $24,381 | $3,629,130 |
| 163 | $10,963 | $13,418 | $24,381 | $3,615,712 |
| 164 | $10,922 | $13,458 | $24,381 | $3,602,254 |
| 165 | $10,882 | $13,499 | $24,381 | $3,588,755 |
| 166 | $10,841 | $13,539 | $24,381 | $3,575,216 |
| 167 | $10,800 | $13,580 | $24,381 | $3,561,636 |
| 168 | $10,759 | $13,621 | $24,381 | $3,548,014 |
$292,566
$131,790
$160,776
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,718 | $13,663 | $24,381 | $3,534,352 |
| 170 | $10,677 | $13,704 | $24,381 | $3,520,648 |
| 171 | $10,635 | $13,745 | $24,381 | $3,506,903 |
| 172 | $10,594 | $13,787 | $24,381 | $3,493,116 |
| 173 | $10,552 | $13,828 | $24,381 | $3,479,287 |
| 174 | $10,510 | $13,870 | $24,381 | $3,465,417 |
| 175 | $10,468 | $13,912 | $24,381 | $3,451,505 |
| 176 | $10,426 | $13,954 | $24,381 | $3,437,551 |
| 177 | $10,384 | $13,996 | $24,381 | $3,423,555 |
| 178 | $10,342 | $14,039 | $24,381 | $3,409,516 |
| 179 | $10,300 | $14,081 | $24,381 | $3,395,435 |
| 180 | $10,257 | $14,123 | $24,381 | $3,381,312 |
$292,566
$125,864
$166,702
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,214 | $14,166 | $24,381 | $3,367,146 |
| 182 | $10,172 | $14,209 | $24,381 | $3,352,937 |
| 183 | $10,129 | $14,252 | $24,381 | $3,338,685 |
| 184 | $10,086 | $14,295 | $24,381 | $3,324,390 |
| 185 | $10,042 | $14,338 | $24,381 | $3,310,052 |
| 186 | $9,999 | $14,381 | $24,381 | $3,295,671 |
| 187 | $9,956 | $14,425 | $24,381 | $3,281,246 |
| 188 | $9,912 | $14,468 | $24,381 | $3,266,778 |
| 189 | $9,868 | $14,512 | $24,381 | $3,252,265 |
| 190 | $9,825 | $14,556 | $24,381 | $3,237,709 |
| 191 | $9,781 | $14,600 | $24,381 | $3,223,110 |
| 192 | $9,736 | $14,644 | $24,381 | $3,208,466 |
$292,566
$119,720
$172,846
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,692 | $14,688 | $24,381 | $3,193,777 |
| 194 | $9,648 | $14,733 | $24,381 | $3,179,045 |
| 195 | $9,603 | $14,777 | $24,381 | $3,164,268 |
| 196 | $9,559 | $14,822 | $24,381 | $3,149,446 |
| 197 | $9,514 | $14,867 | $24,381 | $3,134,579 |
| 198 | $9,469 | $14,911 | $24,381 | $3,119,668 |
| 199 | $9,424 | $14,957 | $24,381 | $3,104,711 |
| 200 | $9,379 | $15,002 | $24,381 | $3,089,710 |
| 201 | $9,333 | $15,047 | $24,381 | $3,074,663 |
| 202 | $9,288 | $15,092 | $24,381 | $3,059,570 |
| 203 | $9,242 | $15,138 | $24,381 | $3,044,432 |
| 204 | $9,197 | $15,184 | $24,381 | $3,029,248 |
$292,566
$113,349
$179,217
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,151 | $15,230 | $24,381 | $3,014,019 |
| 206 | $9,105 | $15,276 | $24,381 | $2,998,743 |
| 207 | $9,059 | $15,322 | $24,381 | $2,983,421 |
| 208 | $9,012 | $15,368 | $24,381 | $2,968,053 |
| 209 | $8,966 | $15,415 | $24,381 | $2,952,639 |
| 210 | $8,919 | $15,461 | $24,381 | $2,937,177 |
| 211 | $8,873 | $15,508 | $24,381 | $2,921,670 |
| 212 | $8,826 | $15,555 | $24,381 | $2,906,115 |
| 213 | $8,779 | $15,602 | $24,381 | $2,890,513 |
| 214 | $8,732 | $15,649 | $24,381 | $2,874,865 |
| 215 | $8,684 | $15,696 | $24,381 | $2,859,169 |
| 216 | $8,637 | $15,743 | $24,381 | $2,843,425 |
$292,566
$106,743
$185,823
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,590 | $15,791 | $24,381 | $2,827,634 |
| 218 | $8,542 | $15,839 | $24,381 | $2,811,796 |
| 219 | $8,494 | $15,887 | $24,381 | $2,795,909 |
| 220 | $8,446 | $15,935 | $24,381 | $2,779,975 |
| 221 | $8,398 | $15,983 | $24,381 | $2,763,992 |
| 222 | $8,350 | $16,031 | $24,381 | $2,747,961 |
| 223 | $8,301 | $16,079 | $24,381 | $2,731,882 |
| 224 | $8,253 | $16,128 | $24,381 | $2,715,754 |
| 225 | $8,204 | $16,177 | $24,381 | $2,699,577 |
| 226 | $8,155 | $16,226 | $24,381 | $2,683,351 |
| 227 | $8,106 | $16,275 | $24,381 | $2,667,077 |
| 228 | $8,057 | $16,324 | $24,381 | $2,650,753 |
$292,566
$99,894
$192,672
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,007 | $16,373 | $24,381 | $2,634,380 |
| 230 | $7,958 | $16,422 | $24,381 | $2,617,958 |
| 231 | $7,908 | $16,472 | $24,381 | $2,601,486 |
| 232 | $7,859 | $16,522 | $24,381 | $2,584,964 |
| 233 | $7,809 | $16,572 | $24,381 | $2,568,392 |
| 234 | $7,759 | $16,622 | $24,381 | $2,551,770 |
| 235 | $7,708 | $16,672 | $24,381 | $2,535,098 |
| 236 | $7,658 | $16,722 | $24,381 | $2,518,376 |
| 237 | $7,608 | $16,773 | $24,381 | $2,501,603 |
| 238 | $7,557 | $16,824 | $24,381 | $2,484,779 |
| 239 | $7,506 | $16,874 | $24,381 | $2,467,905 |
| 240 | $7,455 | $16,925 | $24,381 | $2,450,979 |
$292,566
$92,792
$199,774
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,404 | $16,977 | $24,381 | $2,434,003 |
| 242 | $7,353 | $17,028 | $24,381 | $2,416,975 |
| 243 | $7,301 | $17,079 | $24,381 | $2,399,896 |
| 244 | $7,250 | $17,131 | $24,381 | $2,382,765 |
| 245 | $7,198 | $17,183 | $24,381 | $2,365,583 |
| 246 | $7,146 | $17,234 | $24,381 | $2,348,348 |
| 247 | $7,094 | $17,287 | $24,381 | $2,331,062 |
| 248 | $7,042 | $17,339 | $24,381 | $2,313,723 |
| 249 | $6,989 | $17,391 | $24,381 | $2,296,332 |
| 250 | $6,937 | $17,444 | $24,381 | $2,278,888 |
| 251 | $6,884 | $17,496 | $24,381 | $2,261,392 |
| 252 | $6,831 | $17,549 | $24,381 | $2,243,842 |
$292,566
$85,429
$207,137
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,778 | $17,602 | $24,381 | $2,226,240 |
| 254 | $6,725 | $17,655 | $24,381 | $2,208,585 |
| 255 | $6,672 | $17,709 | $24,381 | $2,190,876 |
| 256 | $6,618 | $17,762 | $24,381 | $2,173,114 |
| 257 | $6,565 | $17,816 | $24,381 | $2,155,298 |
| 258 | $6,511 | $17,870 | $24,381 | $2,137,428 |
| 259 | $6,457 | $17,924 | $24,381 | $2,119,505 |
| 260 | $6,403 | $17,978 | $24,381 | $2,101,527 |
| 261 | $6,348 | $18,032 | $24,381 | $2,083,495 |
| 262 | $6,294 | $18,087 | $24,381 | $2,065,408 |
| 263 | $6,239 | $18,141 | $24,381 | $2,047,267 |
| 264 | $6,184 | $18,196 | $24,381 | $2,029,071 |
$292,566
$77,794
$214,772
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,129 | $18,251 | $24,381 | $2,010,820 |
| 266 | $6,074 | $18,306 | $24,381 | $1,992,513 |
| 267 | $6,019 | $18,361 | $24,381 | $1,974,152 |
| 268 | $5,964 | $18,417 | $24,381 | $1,955,735 |
| 269 | $5,908 | $18,473 | $24,381 | $1,937,263 |
| 270 | $5,852 | $18,528 | $24,381 | $1,918,734 |
| 271 | $5,796 | $18,584 | $24,381 | $1,900,150 |
| 272 | $5,740 | $18,640 | $24,381 | $1,881,509 |
| 273 | $5,684 | $18,697 | $24,381 | $1,862,813 |
| 274 | $5,627 | $18,753 | $24,381 | $1,844,059 |
| 275 | $5,571 | $18,810 | $24,381 | $1,825,249 |
| 276 | $5,514 | $18,867 | $24,381 | $1,806,383 |
$292,566
$69,878
$222,688
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,457 | $18,924 | $24,381 | $1,787,459 |
| 278 | $5,400 | $18,981 | $24,381 | $1,768,478 |
| 279 | $5,342 | $19,038 | $24,381 | $1,749,440 |
| 280 | $5,285 | $19,096 | $24,381 | $1,730,344 |
| 281 | $5,227 | $19,153 | $24,381 | $1,711,191 |
| 282 | $5,169 | $19,211 | $24,381 | $1,691,979 |
| 283 | $5,111 | $19,269 | $24,381 | $1,672,710 |
| 284 | $5,053 | $19,328 | $24,381 | $1,653,383 |
| 285 | $4,995 | $19,386 | $24,381 | $1,633,997 |
| 286 | $4,936 | $19,444 | $24,381 | $1,614,552 |
| 287 | $4,877 | $19,503 | $24,381 | $1,595,049 |
| 288 | $4,818 | $19,562 | $24,381 | $1,575,487 |
$292,566
$61,670
$230,896
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,759 | $19,621 | $24,381 | $1,555,866 |
| 290 | $4,700 | $19,680 | $24,381 | $1,536,185 |
| 291 | $4,641 | $19,740 | $24,381 | $1,516,445 |
| 292 | $4,581 | $19,800 | $24,381 | $1,496,646 |
| 293 | $4,521 | $19,859 | $24,381 | $1,476,786 |
| 294 | $4,461 | $19,919 | $24,381 | $1,456,867 |
| 295 | $4,401 | $19,980 | $24,381 | $1,436,887 |
| 296 | $4,341 | $20,040 | $24,381 | $1,416,847 |
| 297 | $4,280 | $20,100 | $24,381 | $1,396,747 |
| 298 | $4,219 | $20,161 | $24,381 | $1,376,586 |
| 299 | $4,158 | $20,222 | $24,381 | $1,356,364 |
| 300 | $4,097 | $20,283 | $24,381 | $1,336,081 |
$292,566
$53,160
$239,406
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,036 | $20,344 | $24,381 | $1,315,736 |
| 302 | $3,975 | $20,406 | $24,381 | $1,295,330 |
| 303 | $3,913 | $20,468 | $24,381 | $1,274,863 |
| 304 | $3,851 | $20,529 | $24,381 | $1,254,333 |
| 305 | $3,789 | $20,591 | $24,381 | $1,233,742 |
| 306 | $3,727 | $20,654 | $24,381 | $1,213,089 |
| 307 | $3,665 | $20,716 | $24,381 | $1,192,373 |
| 308 | $3,602 | $20,779 | $24,381 | $1,171,594 |
| 309 | $3,539 | $20,841 | $24,381 | $1,150,753 |
| 310 | $3,476 | $20,904 | $24,381 | $1,129,848 |
| 311 | $3,413 | $20,967 | $24,381 | $1,108,881 |
| 312 | $3,350 | $21,031 | $24,381 | $1,087,850 |
$292,566
$44,336
$248,230
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,286 | $21,094 | $24,381 | $1,066,756 |
| 314 | $3,222 | $21,158 | $24,381 | $1,045,598 |
| 315 | $3,159 | $21,222 | $24,381 | $1,024,376 |
| 316 | $3,094 | $21,286 | $24,381 | $1,003,090 |
| 317 | $3,030 | $21,350 | $24,381 | $981,740 |
| 318 | $2,966 | $21,415 | $24,381 | $960,325 |
| 319 | $2,901 | $21,480 | $24,381 | $938,845 |
| 320 | $2,836 | $21,544 | $24,381 | $917,301 |
| 321 | $2,771 | $21,609 | $24,381 | $895,691 |
| 322 | $2,706 | $21,675 | $24,381 | $874,017 |
| 323 | $2,640 | $21,740 | $24,381 | $852,276 |
| 324 | $2,575 | $21,806 | $24,381 | $830,470 |
$292,566
$35,186
$257,380
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,509 | $21,872 | $24,381 | $808,599 |
| 326 | $2,443 | $21,938 | $24,381 | $786,661 |
| 327 | $2,376 | $22,004 | $24,381 | $764,657 |
| 328 | $2,310 | $22,071 | $24,381 | $742,586 |
| 329 | $2,243 | $22,137 | $24,381 | $720,449 |
| 330 | $2,176 | $22,204 | $24,381 | $698,245 |
| 331 | $2,109 | $22,271 | $24,381 | $675,973 |
| 332 | $2,042 | $22,338 | $24,381 | $653,635 |
| 333 | $1,975 | $22,406 | $24,381 | $631,229 |
| 334 | $1,907 | $22,474 | $24,381 | $608,755 |
| 335 | $1,839 | $22,542 | $24,381 | $586,214 |
| 336 | $1,771 | $22,610 | $24,381 | $563,604 |
$292,566
$25,700
$266,866
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,703 | $22,678 | $24,381 | $540,926 |
| 338 | $1,634 | $22,746 | $24,381 | $518,180 |
| 339 | $1,565 | $22,815 | $24,381 | $495,365 |
| 340 | $1,496 | $22,884 | $24,381 | $472,480 |
| 341 | $1,427 | $22,953 | $24,381 | $449,527 |
| 342 | $1,358 | $23,023 | $24,381 | $426,505 |
| 343 | $1,288 | $23,092 | $24,381 | $403,413 |
| 344 | $1,219 | $23,162 | $24,381 | $380,251 |
| 345 | $1,149 | $23,232 | $24,381 | $357,019 |
| 346 | $1,078 | $23,302 | $24,381 | $333,717 |
| 347 | $1,008 | $23,372 | $24,381 | $310,344 |
| 348 | $937 | $23,443 | $24,381 | $286,901 |
$292,566
$15,863
$276,703
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $867 | $23,514 | $24,381 | $263,388 |
| 350 | $796 | $23,585 | $24,381 | $239,803 |
| 351 | $724 | $23,656 | $24,381 | $216,147 |
| 352 | $653 | $23,728 | $24,381 | $192,419 |
| 353 | $581 | $23,799 | $24,381 | $168,620 |
| 354 | $509 | $23,871 | $24,381 | $144,749 |
| 355 | $437 | $23,943 | $24,381 | $120,806 |
| 356 | $365 | $24,016 | $24,381 | $96,790 |
| 357 | $292 | $24,088 | $24,381 | $72,702 |
| 358 | $220 | $24,161 | $24,381 | $48,541 |
| 359 | $147 | $24,234 | $24,381 | $24,307 |
| 360 | $73 | $24,307 | $24,381 | $0 |
$292,566
$5,665
$286,901
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。
