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
$820 萬
$750 萬
$800 萬
817 呎
@11,016
978 呎
@9,202
$900 萬
$720 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 |
| 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$24,006
30年
$5,346,000
$3,296,135
$8,642,135
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,593 | $8,413 | $24,006 | $5,337,587 |
| 2 | $15,568 | $8,438 | $24,006 | $5,329,149 |
| 3 | $15,543 | $8,463 | $24,006 | $5,320,686 |
| 4 | $15,519 | $8,487 | $24,006 | $5,312,199 |
| 5 | $15,494 | $8,512 | $24,006 | $5,303,687 |
| 6 | $15,469 | $8,537 | $24,006 | $5,295,150 |
| 7 | $15,444 | $8,562 | $24,006 | $5,286,588 |
| 8 | $15,419 | $8,587 | $24,006 | $5,278,001 |
| 9 | $15,394 | $8,612 | $24,006 | $5,269,390 |
| 10 | $15,369 | $8,637 | $24,006 | $5,260,753 |
| 11 | $15,344 | $8,662 | $24,006 | $5,252,091 |
| 12 | $15,319 | $8,687 | $24,006 | $5,243,403 |
$288,071
$185,475
$102,597
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,293 | $8,713 | $24,006 | $5,234,691 |
| 14 | $15,268 | $8,738 | $24,006 | $5,225,953 |
| 15 | $15,242 | $8,764 | $24,006 | $5,217,189 |
| 16 | $15,217 | $8,789 | $24,006 | $5,208,400 |
| 17 | $15,191 | $8,815 | $24,006 | $5,199,585 |
| 18 | $15,165 | $8,840 | $24,006 | $5,190,745 |
| 19 | $15,140 | $8,866 | $24,006 | $5,181,878 |
| 20 | $15,114 | $8,892 | $24,006 | $5,172,986 |
| 21 | $15,088 | $8,918 | $24,006 | $5,164,068 |
| 22 | $15,062 | $8,944 | $24,006 | $5,155,124 |
| 23 | $15,036 | $8,970 | $24,006 | $5,146,154 |
| 24 | $15,010 | $8,996 | $24,006 | $5,137,158 |
$288,071
$181,826
$106,246
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $14,983 | $9,023 | $24,006 | $5,128,135 |
| 26 | $14,957 | $9,049 | $24,006 | $5,119,086 |
| 27 | $14,931 | $9,075 | $24,006 | $5,110,011 |
| 28 | $14,904 | $9,102 | $24,006 | $5,100,909 |
| 29 | $14,878 | $9,128 | $24,006 | $5,091,781 |
| 30 | $14,851 | $9,155 | $24,006 | $5,082,626 |
| 31 | $14,824 | $9,182 | $24,006 | $5,073,445 |
| 32 | $14,798 | $9,208 | $24,006 | $5,064,236 |
| 33 | $14,771 | $9,235 | $24,006 | $5,055,001 |
| 34 | $14,744 | $9,262 | $24,006 | $5,045,739 |
| 35 | $14,717 | $9,289 | $24,006 | $5,036,450 |
| 36 | $14,690 | $9,316 | $24,006 | $5,027,133 |
$288,071
$178,047
$110,024
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,662 | $9,343 | $24,006 | $5,017,790 |
| 38 | $14,635 | $9,371 | $24,006 | $5,008,419 |
| 39 | $14,608 | $9,398 | $24,006 | $4,999,021 |
| 40 | $14,580 | $9,425 | $24,006 | $4,989,596 |
| 41 | $14,553 | $9,453 | $24,006 | $4,980,143 |
| 42 | $14,525 | $9,481 | $24,006 | $4,970,662 |
| 43 | $14,498 | $9,508 | $24,006 | $4,961,154 |
| 44 | $14,470 | $9,536 | $24,006 | $4,951,618 |
| 45 | $14,442 | $9,564 | $24,006 | $4,942,054 |
| 46 | $14,414 | $9,592 | $24,006 | $4,932,463 |
| 47 | $14,386 | $9,620 | $24,006 | $4,922,843 |
| 48 | $14,358 | $9,648 | $24,006 | $4,913,196 |
$288,071
$174,133
$113,938
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,330 | $9,676 | $24,006 | $4,903,520 |
| 50 | $14,302 | $9,704 | $24,006 | $4,893,816 |
| 51 | $14,274 | $9,732 | $24,006 | $4,884,084 |
| 52 | $14,245 | $9,761 | $24,006 | $4,874,323 |
| 53 | $14,217 | $9,789 | $24,006 | $4,864,534 |
| 54 | $14,188 | $9,818 | $24,006 | $4,854,716 |
| 55 | $14,160 | $9,846 | $24,006 | $4,844,870 |
| 56 | $14,131 | $9,875 | $24,006 | $4,834,995 |
| 57 | $14,102 | $9,904 | $24,006 | $4,825,091 |
| 58 | $14,073 | $9,933 | $24,006 | $4,815,158 |
| 59 | $14,044 | $9,962 | $24,006 | $4,805,196 |
| 60 | $14,015 | $9,991 | $24,006 | $4,795,206 |
$288,071
$170,081
$117,990
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $13,986 | $10,020 | $24,006 | $4,785,186 |
| 62 | $13,957 | $10,049 | $24,006 | $4,775,136 |
| 63 | $13,927 | $10,078 | $24,006 | $4,765,058 |
| 64 | $13,898 | $10,108 | $24,006 | $4,754,950 |
| 65 | $13,869 | $10,137 | $24,006 | $4,744,813 |
| 66 | $13,839 | $10,167 | $24,006 | $4,734,646 |
| 67 | $13,809 | $10,197 | $24,006 | $4,724,449 |
| 68 | $13,780 | $10,226 | $24,006 | $4,714,223 |
| 69 | $13,750 | $10,256 | $24,006 | $4,703,967 |
| 70 | $13,720 | $10,286 | $24,006 | $4,693,681 |
| 71 | $13,690 | $10,316 | $24,006 | $4,683,365 |
| 72 | $13,660 | $10,346 | $24,006 | $4,673,019 |
$288,071
$165,884
$122,187
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,630 | $10,376 | $24,006 | $4,662,643 |
| 74 | $13,599 | $10,407 | $24,006 | $4,652,236 |
| 75 | $13,569 | $10,437 | $24,006 | $4,641,799 |
| 76 | $13,539 | $10,467 | $24,006 | $4,631,332 |
| 77 | $13,508 | $10,498 | $24,006 | $4,620,834 |
| 78 | $13,477 | $10,528 | $24,006 | $4,610,305 |
| 79 | $13,447 | $10,559 | $24,006 | $4,599,746 |
| 80 | $13,416 | $10,590 | $24,006 | $4,589,156 |
| 81 | $13,385 | $10,621 | $24,006 | $4,578,535 |
| 82 | $13,354 | $10,652 | $24,006 | $4,567,883 |
| 83 | $13,323 | $10,683 | $24,006 | $4,557,200 |
| 84 | $13,292 | $10,714 | $24,006 | $4,546,486 |
$288,071
$161,539
$126,532
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,261 | $10,745 | $24,006 | $4,535,741 |
| 86 | $13,229 | $10,777 | $24,006 | $4,524,964 |
| 87 | $13,198 | $10,808 | $24,006 | $4,514,156 |
| 88 | $13,166 | $10,840 | $24,006 | $4,503,317 |
| 89 | $13,135 | $10,871 | $24,006 | $4,492,445 |
| 90 | $13,103 | $10,903 | $24,006 | $4,481,542 |
| 91 | $13,071 | $10,935 | $24,006 | $4,470,608 |
| 92 | $13,039 | $10,967 | $24,006 | $4,459,641 |
| 93 | $13,007 | $10,999 | $24,006 | $4,448,642 |
| 94 | $12,975 | $11,031 | $24,006 | $4,437,612 |
| 95 | $12,943 | $11,063 | $24,006 | $4,426,549 |
| 96 | $12,911 | $11,095 | $24,006 | $4,415,454 |
$288,071
$157,038
$131,033
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,878 | $11,128 | $24,006 | $4,404,326 |
| 98 | $12,846 | $11,160 | $24,006 | $4,393,166 |
| 99 | $12,813 | $11,193 | $24,006 | $4,381,973 |
| 100 | $12,781 | $11,225 | $24,006 | $4,370,748 |
| 101 | $12,748 | $11,258 | $24,006 | $4,359,490 |
| 102 | $12,715 | $11,291 | $24,006 | $4,348,200 |
| 103 | $12,682 | $11,324 | $24,006 | $4,336,876 |
| 104 | $12,649 | $11,357 | $24,006 | $4,325,519 |
| 105 | $12,616 | $11,390 | $24,006 | $4,314,129 |
| 106 | $12,583 | $11,423 | $24,006 | $4,302,706 |
| 107 | $12,550 | $11,456 | $24,006 | $4,291,250 |
| 108 | $12,516 | $11,490 | $24,006 | $4,279,760 |
$288,071
$152,378
$135,693
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,483 | $11,523 | $24,006 | $4,268,237 |
| 110 | $12,449 | $11,557 | $24,006 | $4,256,680 |
| 111 | $12,415 | $11,591 | $24,006 | $4,245,089 |
| 112 | $12,382 | $11,624 | $24,006 | $4,233,465 |
| 113 | $12,348 | $11,658 | $24,006 | $4,221,807 |
| 114 | $12,314 | $11,692 | $24,006 | $4,210,114 |
| 115 | $12,280 | $11,726 | $24,006 | $4,198,388 |
| 116 | $12,245 | $11,761 | $24,006 | $4,186,627 |
| 117 | $12,211 | $11,795 | $24,006 | $4,174,832 |
| 118 | $12,177 | $11,829 | $24,006 | $4,163,003 |
| 119 | $12,142 | $11,864 | $24,006 | $4,151,139 |
| 120 | $12,107 | $11,898 | $24,006 | $4,139,241 |
$288,071
$147,552
$140,519
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,073 | $11,933 | $24,006 | $4,127,308 |
| 122 | $12,038 | $11,968 | $24,006 | $4,115,340 |
| 123 | $12,003 | $12,003 | $24,006 | $4,103,337 |
| 124 | $11,968 | $12,038 | $24,006 | $4,091,299 |
| 125 | $11,933 | $12,073 | $24,006 | $4,079,226 |
| 126 | $11,898 | $12,108 | $24,006 | $4,067,118 |
| 127 | $11,862 | $12,144 | $24,006 | $4,054,974 |
| 128 | $11,827 | $12,179 | $24,006 | $4,042,795 |
| 129 | $11,791 | $12,214 | $24,006 | $4,030,581 |
| 130 | $11,756 | $12,250 | $24,006 | $4,018,331 |
| 131 | $11,720 | $12,286 | $24,006 | $4,006,045 |
| 132 | $11,684 | $12,322 | $24,006 | $3,993,723 |
$288,071
$142,554
$145,517
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,648 | $12,358 | $24,006 | $3,981,366 |
| 134 | $11,612 | $12,394 | $24,006 | $3,968,972 |
| 135 | $11,576 | $12,430 | $24,006 | $3,956,542 |
| 136 | $11,540 | $12,466 | $24,006 | $3,944,076 |
| 137 | $11,504 | $12,502 | $24,006 | $3,931,574 |
| 138 | $11,467 | $12,539 | $24,006 | $3,919,035 |
| 139 | $11,431 | $12,575 | $24,006 | $3,906,460 |
| 140 | $11,394 | $12,612 | $24,006 | $3,893,848 |
| 141 | $11,357 | $12,649 | $24,006 | $3,881,199 |
| 142 | $11,320 | $12,686 | $24,006 | $3,868,513 |
| 143 | $11,283 | $12,723 | $24,006 | $3,855,790 |
| 144 | $11,246 | $12,760 | $24,006 | $3,843,030 |
$288,071
$137,378
$150,693
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,209 | $12,797 | $24,006 | $3,830,233 |
| 146 | $11,172 | $12,834 | $24,006 | $3,817,399 |
| 147 | $11,134 | $12,872 | $24,006 | $3,804,527 |
| 148 | $11,097 | $12,909 | $24,006 | $3,791,618 |
| 149 | $11,059 | $12,947 | $24,006 | $3,778,671 |
| 150 | $11,021 | $12,985 | $24,006 | $3,765,686 |
| 151 | $10,983 | $13,023 | $24,006 | $3,752,663 |
| 152 | $10,945 | $13,061 | $24,006 | $3,739,603 |
| 153 | $10,907 | $13,099 | $24,006 | $3,726,504 |
| 154 | $10,869 | $13,137 | $24,006 | $3,713,367 |
| 155 | $10,831 | $13,175 | $24,006 | $3,700,192 |
| 156 | $10,792 | $13,214 | $24,006 | $3,686,978 |
$288,071
$132,019
$156,053
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,754 | $13,252 | $24,006 | $3,673,726 |
| 158 | $10,715 | $13,291 | $24,006 | $3,660,435 |
| 159 | $10,676 | $13,330 | $24,006 | $3,647,105 |
| 160 | $10,637 | $13,369 | $24,006 | $3,633,737 |
| 161 | $10,598 | $13,408 | $24,006 | $3,620,329 |
| 162 | $10,559 | $13,447 | $24,006 | $3,606,882 |
| 163 | $10,520 | $13,486 | $24,006 | $3,593,396 |
| 164 | $10,481 | $13,525 | $24,006 | $3,579,871 |
| 165 | $10,441 | $13,565 | $24,006 | $3,566,307 |
| 166 | $10,402 | $13,604 | $24,006 | $3,552,702 |
| 167 | $10,362 | $13,644 | $24,006 | $3,539,059 |
| 168 | $10,322 | $13,684 | $24,006 | $3,525,375 |
$288,071
$126,468
$161,603
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,282 | $13,724 | $24,006 | $3,511,651 |
| 170 | $10,242 | $13,764 | $24,006 | $3,497,888 |
| 171 | $10,202 | $13,804 | $24,006 | $3,484,084 |
| 172 | $10,162 | $13,844 | $24,006 | $3,470,240 |
| 173 | $10,122 | $13,884 | $24,006 | $3,456,356 |
| 174 | $10,081 | $13,925 | $24,006 | $3,442,431 |
| 175 | $10,040 | $13,966 | $24,006 | $3,428,465 |
| 176 | $10,000 | $14,006 | $24,006 | $3,414,459 |
| 177 | $9,959 | $14,047 | $24,006 | $3,400,412 |
| 178 | $9,918 | $14,088 | $24,006 | $3,386,324 |
| 179 | $9,877 | $14,129 | $24,006 | $3,372,195 |
| 180 | $9,836 | $14,170 | $24,006 | $3,358,024 |
$288,071
$120,720
$167,351
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,794 | $14,212 | $24,006 | $3,343,813 |
| 182 | $9,753 | $14,253 | $24,006 | $3,329,559 |
| 183 | $9,711 | $14,295 | $24,006 | $3,315,265 |
| 184 | $9,670 | $14,336 | $24,006 | $3,300,928 |
| 185 | $9,628 | $14,378 | $24,006 | $3,286,550 |
| 186 | $9,586 | $14,420 | $24,006 | $3,272,130 |
| 187 | $9,544 | $14,462 | $24,006 | $3,257,668 |
| 188 | $9,502 | $14,504 | $24,006 | $3,243,163 |
| 189 | $9,459 | $14,547 | $24,006 | $3,228,617 |
| 190 | $9,417 | $14,589 | $24,006 | $3,214,027 |
| 191 | $9,374 | $14,632 | $24,006 | $3,199,396 |
| 192 | $9,332 | $14,674 | $24,006 | $3,184,721 |
$288,071
$114,768
$173,303
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,289 | $14,717 | $24,006 | $3,170,004 |
| 194 | $9,246 | $14,760 | $24,006 | $3,155,244 |
| 195 | $9,203 | $14,803 | $24,006 | $3,140,441 |
| 196 | $9,160 | $14,846 | $24,006 | $3,125,595 |
| 197 | $9,116 | $14,890 | $24,006 | $3,110,705 |
| 198 | $9,073 | $14,933 | $24,006 | $3,095,772 |
| 199 | $9,029 | $14,977 | $24,006 | $3,080,795 |
| 200 | $8,986 | $15,020 | $24,006 | $3,065,775 |
| 201 | $8,942 | $15,064 | $24,006 | $3,050,711 |
| 202 | $8,898 | $15,108 | $24,006 | $3,035,603 |
| 203 | $8,854 | $15,152 | $24,006 | $3,020,451 |
| 204 | $8,810 | $15,196 | $24,006 | $3,005,255 |
$288,071
$108,604
$179,467
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,765 | $15,241 | $24,006 | $2,990,014 |
| 206 | $8,721 | $15,285 | $24,006 | $2,974,729 |
| 207 | $8,676 | $15,330 | $24,006 | $2,959,399 |
| 208 | $8,632 | $15,374 | $24,006 | $2,944,025 |
| 209 | $8,587 | $15,419 | $24,006 | $2,928,606 |
| 210 | $8,542 | $15,464 | $24,006 | $2,913,142 |
| 211 | $8,497 | $15,509 | $24,006 | $2,897,632 |
| 212 | $8,451 | $15,555 | $24,006 | $2,882,078 |
| 213 | $8,406 | $15,600 | $24,006 | $2,866,478 |
| 214 | $8,361 | $15,645 | $24,006 | $2,850,833 |
| 215 | $8,315 | $15,691 | $24,006 | $2,835,142 |
| 216 | $8,269 | $15,737 | $24,006 | $2,819,405 |
$288,071
$102,221
$185,850
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,223 | $15,783 | $24,006 | $2,803,622 |
| 218 | $8,177 | $15,829 | $24,006 | $2,787,794 |
| 219 | $8,131 | $15,875 | $24,006 | $2,771,919 |
| 220 | $8,085 | $15,921 | $24,006 | $2,755,998 |
| 221 | $8,038 | $15,968 | $24,006 | $2,740,030 |
| 222 | $7,992 | $16,014 | $24,006 | $2,724,016 |
| 223 | $7,945 | $16,061 | $24,006 | $2,707,955 |
| 224 | $7,898 | $16,108 | $24,006 | $2,691,847 |
| 225 | $7,851 | $16,155 | $24,006 | $2,675,692 |
| 226 | $7,804 | $16,202 | $24,006 | $2,659,491 |
| 227 | $7,757 | $16,249 | $24,006 | $2,643,242 |
| 228 | $7,709 | $16,296 | $24,006 | $2,626,945 |
$288,071
$95,611
$192,460
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,662 | $16,344 | $24,006 | $2,610,601 |
| 230 | $7,614 | $16,392 | $24,006 | $2,594,209 |
| 231 | $7,566 | $16,439 | $24,006 | $2,577,770 |
| 232 | $7,518 | $16,487 | $24,006 | $2,561,283 |
| 233 | $7,470 | $16,536 | $24,006 | $2,544,747 |
| 234 | $7,422 | $16,584 | $24,006 | $2,528,163 |
| 235 | $7,374 | $16,632 | $24,006 | $2,511,531 |
| 236 | $7,325 | $16,681 | $24,006 | $2,494,850 |
| 237 | $7,277 | $16,729 | $24,006 | $2,478,121 |
| 238 | $7,228 | $16,778 | $24,006 | $2,461,343 |
| 239 | $7,179 | $16,827 | $24,006 | $2,444,516 |
| 240 | $7,130 | $16,876 | $24,006 | $2,427,640 |
$288,071
$88,766
$199,305
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,081 | $16,925 | $24,006 | $2,410,715 |
| 242 | $7,031 | $16,975 | $24,006 | $2,393,740 |
| 243 | $6,982 | $17,024 | $24,006 | $2,376,716 |
| 244 | $6,932 | $17,074 | $24,006 | $2,359,642 |
| 245 | $6,882 | $17,124 | $24,006 | $2,342,518 |
| 246 | $6,832 | $17,174 | $24,006 | $2,325,345 |
| 247 | $6,782 | $17,224 | $24,006 | $2,308,121 |
| 248 | $6,732 | $17,274 | $24,006 | $2,290,847 |
| 249 | $6,682 | $17,324 | $24,006 | $2,273,523 |
| 250 | $6,631 | $17,375 | $24,006 | $2,256,148 |
| 251 | $6,580 | $17,425 | $24,006 | $2,238,723 |
| 252 | $6,530 | $17,476 | $24,006 | $2,221,246 |
$288,071
$81,677
$206,394
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,479 | $17,527 | $24,006 | $2,203,719 |
| 254 | $6,428 | $17,578 | $24,006 | $2,186,141 |
| 255 | $6,376 | $17,630 | $24,006 | $2,168,511 |
| 256 | $6,325 | $17,681 | $24,006 | $2,150,830 |
| 257 | $6,273 | $17,733 | $24,006 | $2,133,097 |
| 258 | $6,222 | $17,784 | $24,006 | $2,115,313 |
| 259 | $6,170 | $17,836 | $24,006 | $2,097,476 |
| 260 | $6,118 | $17,888 | $24,006 | $2,079,588 |
| 261 | $6,065 | $17,940 | $24,006 | $2,061,648 |
| 262 | $6,013 | $17,993 | $24,006 | $2,043,655 |
| 263 | $5,961 | $18,045 | $24,006 | $2,025,610 |
| 264 | $5,908 | $18,098 | $24,006 | $2,007,512 |
$288,071
$74,337
$213,735
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,855 | $18,151 | $24,006 | $1,989,361 |
| 266 | $5,802 | $18,204 | $24,006 | $1,971,157 |
| 267 | $5,749 | $18,257 | $24,006 | $1,952,901 |
| 268 | $5,696 | $18,310 | $24,006 | $1,934,591 |
| 269 | $5,643 | $18,363 | $24,006 | $1,916,227 |
| 270 | $5,589 | $18,417 | $24,006 | $1,897,810 |
| 271 | $5,535 | $18,471 | $24,006 | $1,879,340 |
| 272 | $5,481 | $18,525 | $24,006 | $1,860,815 |
| 273 | $5,427 | $18,579 | $24,006 | $1,842,237 |
| 274 | $5,373 | $18,633 | $24,006 | $1,823,604 |
| 275 | $5,319 | $18,687 | $24,006 | $1,804,917 |
| 276 | $5,264 | $18,742 | $24,006 | $1,786,175 |
$288,071
$66,735
$221,336
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,210 | $18,796 | $24,006 | $1,767,379 |
| 278 | $5,155 | $18,851 | $24,006 | $1,748,528 |
| 279 | $5,100 | $18,906 | $24,006 | $1,729,622 |
| 280 | $5,045 | $18,961 | $24,006 | $1,710,661 |
| 281 | $4,989 | $19,017 | $24,006 | $1,691,644 |
| 282 | $4,934 | $19,072 | $24,006 | $1,672,572 |
| 283 | $4,878 | $19,128 | $24,006 | $1,653,445 |
| 284 | $4,823 | $19,183 | $24,006 | $1,634,261 |
| 285 | $4,767 | $19,239 | $24,006 | $1,615,022 |
| 286 | $4,710 | $19,295 | $24,006 | $1,595,726 |
| 287 | $4,654 | $19,352 | $24,006 | $1,576,375 |
| 288 | $4,598 | $19,408 | $24,006 | $1,556,967 |
$288,071
$58,862
$229,209
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,541 | $19,465 | $24,006 | $1,537,502 |
| 290 | $4,484 | $19,522 | $24,006 | $1,517,980 |
| 291 | $4,427 | $19,578 | $24,006 | $1,498,402 |
| 292 | $4,370 | $19,636 | $24,006 | $1,478,766 |
| 293 | $4,313 | $19,693 | $24,006 | $1,459,073 |
| 294 | $4,256 | $19,750 | $24,006 | $1,439,323 |
| 295 | $4,198 | $19,808 | $24,006 | $1,419,515 |
| 296 | $4,140 | $19,866 | $24,006 | $1,399,649 |
| 297 | $4,082 | $19,924 | $24,006 | $1,379,726 |
| 298 | $4,024 | $19,982 | $24,006 | $1,359,744 |
| 299 | $3,966 | $20,040 | $24,006 | $1,339,704 |
| 300 | $3,907 | $20,098 | $24,006 | $1,319,606 |
$288,071
$50,710
$237,361
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,849 | $20,157 | $24,006 | $1,299,449 |
| 302 | $3,790 | $20,216 | $24,006 | $1,279,233 |
| 303 | $3,731 | $20,275 | $24,006 | $1,258,958 |
| 304 | $3,672 | $20,334 | $24,006 | $1,238,624 |
| 305 | $3,613 | $20,393 | $24,006 | $1,218,231 |
| 306 | $3,553 | $20,453 | $24,006 | $1,197,778 |
| 307 | $3,494 | $20,512 | $24,006 | $1,177,265 |
| 308 | $3,434 | $20,572 | $24,006 | $1,156,693 |
| 309 | $3,374 | $20,632 | $24,006 | $1,136,061 |
| 310 | $3,314 | $20,692 | $24,006 | $1,115,369 |
| 311 | $3,253 | $20,753 | $24,006 | $1,094,616 |
| 312 | $3,193 | $20,813 | $24,006 | $1,073,802 |
$288,071
$42,268
$245,803
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,132 | $20,874 | $24,006 | $1,052,928 |
| 314 | $3,071 | $20,935 | $24,006 | $1,031,994 |
| 315 | $3,010 | $20,996 | $24,006 | $1,010,998 |
| 316 | $2,949 | $21,057 | $24,006 | $989,940 |
| 317 | $2,887 | $21,119 | $24,006 | $968,822 |
| 318 | $2,826 | $21,180 | $24,006 | $947,642 |
| 319 | $2,764 | $21,242 | $24,006 | $926,400 |
| 320 | $2,702 | $21,304 | $24,006 | $905,096 |
| 321 | $2,640 | $21,366 | $24,006 | $883,730 |
| 322 | $2,578 | $21,428 | $24,006 | $862,301 |
| 323 | $2,515 | $21,491 | $24,006 | $840,810 |
| 324 | $2,452 | $21,554 | $24,006 | $819,257 |
$288,071
$33,526
$254,546
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,389 | $21,616 | $24,006 | $797,640 |
| 326 | $2,326 | $21,679 | $24,006 | $775,961 |
| 327 | $2,263 | $21,743 | $24,006 | $754,218 |
| 328 | $2,200 | $21,806 | $24,006 | $732,412 |
| 329 | $2,136 | $21,870 | $24,006 | $710,542 |
| 330 | $2,072 | $21,934 | $24,006 | $688,609 |
| 331 | $2,008 | $21,997 | $24,006 | $666,611 |
| 332 | $1,944 | $22,062 | $24,006 | $644,550 |
| 333 | $1,880 | $22,126 | $24,006 | $622,424 |
| 334 | $1,815 | $22,191 | $24,006 | $600,233 |
| 335 | $1,751 | $22,255 | $24,006 | $577,978 |
| 336 | $1,686 | $22,320 | $24,006 | $555,658 |
$288,071
$24,472
$263,599
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,621 | $22,385 | $24,006 | $533,273 |
| 338 | $1,555 | $22,451 | $24,006 | $510,822 |
| 339 | $1,490 | $22,516 | $24,006 | $488,306 |
| 340 | $1,424 | $22,582 | $24,006 | $465,724 |
| 341 | $1,358 | $22,648 | $24,006 | $443,077 |
| 342 | $1,292 | $22,714 | $24,006 | $420,363 |
| 343 | $1,226 | $22,780 | $24,006 | $397,583 |
| 344 | $1,160 | $22,846 | $24,006 | $374,737 |
| 345 | $1,093 | $22,913 | $24,006 | $351,824 |
| 346 | $1,026 | $22,980 | $24,006 | $328,844 |
| 347 | $959 | $23,047 | $24,006 | $305,797 |
| 348 | $892 | $23,114 | $24,006 | $282,683 |
$288,071
$15,097
$272,974
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $824 | $23,181 | $24,006 | $259,502 |
| 350 | $757 | $23,249 | $24,006 | $236,253 |
| 351 | $689 | $23,317 | $24,006 | $212,936 |
| 352 | $621 | $23,385 | $24,006 | $189,551 |
| 353 | $553 | $23,453 | $24,006 | $166,098 |
| 354 | $484 | $23,521 | $24,006 | $142,577 |
| 355 | $416 | $23,590 | $24,006 | $118,986 |
| 356 | $347 | $23,659 | $24,006 | $95,328 |
| 357 | $278 | $23,728 | $24,006 | $71,600 |
| 358 | $209 | $23,797 | $24,006 | $47,803 |
| 359 | $139 | $23,867 | $24,006 | $23,936 |
| 360 | $70 | $23,936 | $24,006 | $0 |
$288,071
$5,388
$282,683
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。
