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
559 呎
@14,311
730 呎
@10,959
$800 萬
$850 萬
653 呎
@12,251
827 呎
@9,674
$800 萬
817 呎
@11,016
978 呎
@9,202
$900 萬
$850 萬
$900 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,103 | $24,669 | $20,215 | $17,253 |
| 1.500 | $33,297 | $25,884 | $21,453 | $18,512 |
| 2.000 | $34,518 | $27,136 | $22,736 | $19,826 |
| 2.500 | $35,767 | $28,424 | $24,064 | $21,194 |
| 3.000 | $37,043 | $29,749 | $25,437 | $22,615 |
| 3.500 | $38,346 | $31,109 | $26,853 | $24,087 |
| 4.000 | $39,677 | $32,505 | $28,313 | $25,609 |
| 4.500 | $41,034 | $33,935 | $29,815 | $27,179 |
| 5.000 | $42,418 | $35,400 | $31,357 | $28,795 |
| 5.500 | $43,828 | $36,898 | $32,940 | $30,456 |
| 6.000 | $45,264 | $38,429 | $34,560 | $32,160 |
每月供款$24,087
30年
$5,364,000
$3,307,233
$8,671,233
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,645 | $8,442 | $24,087 | $5,355,558 |
| 2 | $15,620 | $8,466 | $24,087 | $5,347,092 |
| 3 | $15,596 | $8,491 | $24,087 | $5,338,601 |
| 4 | $15,571 | $8,516 | $24,087 | $5,330,085 |
| 5 | $15,546 | $8,541 | $24,087 | $5,321,544 |
| 6 | $15,521 | $8,566 | $24,087 | $5,312,979 |
| 7 | $15,496 | $8,591 | $24,087 | $5,304,388 |
| 8 | $15,471 | $8,616 | $24,087 | $5,295,772 |
| 9 | $15,446 | $8,641 | $24,087 | $5,287,132 |
| 10 | $15,421 | $8,666 | $24,087 | $5,278,466 |
| 11 | $15,396 | $8,691 | $24,087 | $5,269,775 |
| 12 | $15,370 | $8,717 | $24,087 | $5,261,058 |
$289,041
$186,099
$102,942
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,345 | $8,742 | $24,087 | $5,252,316 |
| 14 | $15,319 | $8,768 | $24,087 | $5,243,548 |
| 15 | $15,294 | $8,793 | $24,087 | $5,234,755 |
| 16 | $15,268 | $8,819 | $24,087 | $5,225,937 |
| 17 | $15,242 | $8,844 | $24,087 | $5,217,092 |
| 18 | $15,217 | $8,870 | $24,087 | $5,208,222 |
| 19 | $15,191 | $8,896 | $24,087 | $5,199,326 |
| 20 | $15,165 | $8,922 | $24,087 | $5,190,404 |
| 21 | $15,139 | $8,948 | $24,087 | $5,181,456 |
| 22 | $15,113 | $8,974 | $24,087 | $5,172,482 |
| 23 | $15,086 | $9,000 | $24,087 | $5,163,481 |
| 24 | $15,060 | $9,027 | $24,087 | $5,154,455 |
$289,041
$182,438
$106,603
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,034 | $9,053 | $24,087 | $5,145,402 |
| 26 | $15,007 | $9,079 | $24,087 | $5,136,322 |
| 27 | $14,981 | $9,106 | $24,087 | $5,127,217 |
| 28 | $14,954 | $9,132 | $24,087 | $5,118,084 |
| 29 | $14,928 | $9,159 | $24,087 | $5,108,925 |
| 30 | $14,901 | $9,186 | $24,087 | $5,099,739 |
| 31 | $14,874 | $9,213 | $24,087 | $5,090,527 |
| 32 | $14,847 | $9,239 | $24,087 | $5,081,288 |
| 33 | $14,820 | $9,266 | $24,087 | $5,072,021 |
| 34 | $14,793 | $9,293 | $24,087 | $5,062,728 |
| 35 | $14,766 | $9,320 | $24,087 | $5,053,407 |
| 36 | $14,739 | $9,348 | $24,087 | $5,044,060 |
$289,041
$178,646
$110,395
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,712 | $9,375 | $24,087 | $5,034,685 |
| 38 | $14,684 | $9,402 | $24,087 | $5,025,283 |
| 39 | $14,657 | $9,430 | $24,087 | $5,015,853 |
| 40 | $14,630 | $9,457 | $24,087 | $5,006,396 |
| 41 | $14,602 | $9,485 | $24,087 | $4,996,911 |
| 42 | $14,574 | $9,512 | $24,087 | $4,987,398 |
| 43 | $14,547 | $9,540 | $24,087 | $4,977,858 |
| 44 | $14,519 | $9,568 | $24,087 | $4,968,290 |
| 45 | $14,491 | $9,596 | $24,087 | $4,958,694 |
| 46 | $14,463 | $9,624 | $24,087 | $4,949,070 |
| 47 | $14,435 | $9,652 | $24,087 | $4,939,418 |
| 48 | $14,407 | $9,680 | $24,087 | $4,929,738 |
$289,041
$174,720
$114,321
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,378 | $9,708 | $24,087 | $4,920,030 |
| 50 | $14,350 | $9,737 | $24,087 | $4,910,293 |
| 51 | $14,322 | $9,765 | $24,087 | $4,900,528 |
| 52 | $14,293 | $9,794 | $24,087 | $4,890,735 |
| 53 | $14,265 | $9,822 | $24,087 | $4,880,913 |
| 54 | $14,236 | $9,851 | $24,087 | $4,871,062 |
| 55 | $14,207 | $9,879 | $24,087 | $4,861,182 |
| 56 | $14,178 | $9,908 | $24,087 | $4,851,274 |
| 57 | $14,150 | $9,937 | $24,087 | $4,841,337 |
| 58 | $14,121 | $9,966 | $24,087 | $4,831,371 |
| 59 | $14,091 | $9,995 | $24,087 | $4,821,375 |
| 60 | $14,062 | $10,024 | $24,087 | $4,811,351 |
$289,041
$170,654
$118,387
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,033 | $10,054 | $24,087 | $4,801,297 |
| 62 | $14,004 | $10,083 | $24,087 | $4,791,214 |
| 63 | $13,974 | $10,112 | $24,087 | $4,781,102 |
| 64 | $13,945 | $10,142 | $24,087 | $4,770,960 |
| 65 | $13,915 | $10,171 | $24,087 | $4,760,789 |
| 66 | $13,886 | $10,201 | $24,087 | $4,750,588 |
| 67 | $13,856 | $10,231 | $24,087 | $4,740,357 |
| 68 | $13,826 | $10,261 | $24,087 | $4,730,096 |
| 69 | $13,796 | $10,291 | $24,087 | $4,719,805 |
| 70 | $13,766 | $10,321 | $24,087 | $4,709,485 |
| 71 | $13,736 | $10,351 | $24,087 | $4,699,134 |
| 72 | $13,706 | $10,381 | $24,087 | $4,688,753 |
$289,041
$166,443
$122,598
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,676 | $10,411 | $24,087 | $4,678,342 |
| 74 | $13,645 | $10,442 | $24,087 | $4,667,900 |
| 75 | $13,615 | $10,472 | $24,087 | $4,657,428 |
| 76 | $13,584 | $10,503 | $24,087 | $4,646,925 |
| 77 | $13,554 | $10,533 | $24,087 | $4,636,392 |
| 78 | $13,523 | $10,564 | $24,087 | $4,625,828 |
| 79 | $13,492 | $10,595 | $24,087 | $4,615,234 |
| 80 | $13,461 | $10,626 | $24,087 | $4,604,608 |
| 81 | $13,430 | $10,657 | $24,087 | $4,593,951 |
| 82 | $13,399 | $10,688 | $24,087 | $4,583,263 |
| 83 | $13,368 | $10,719 | $24,087 | $4,572,545 |
| 84 | $13,337 | $10,750 | $24,087 | $4,561,794 |
$289,041
$162,083
$126,959
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,305 | $10,782 | $24,087 | $4,551,013 |
| 86 | $13,274 | $10,813 | $24,087 | $4,540,200 |
| 87 | $13,242 | $10,845 | $24,087 | $4,529,355 |
| 88 | $13,211 | $10,876 | $24,087 | $4,518,479 |
| 89 | $13,179 | $10,908 | $24,087 | $4,507,571 |
| 90 | $13,147 | $10,940 | $24,087 | $4,496,632 |
| 91 | $13,115 | $10,972 | $24,087 | $4,485,660 |
| 92 | $13,083 | $11,004 | $24,087 | $4,474,657 |
| 93 | $13,051 | $11,036 | $24,087 | $4,463,621 |
| 94 | $13,019 | $11,068 | $24,087 | $4,452,553 |
| 95 | $12,987 | $11,100 | $24,087 | $4,441,453 |
| 96 | $12,954 | $11,133 | $24,087 | $4,430,320 |
$289,041
$157,567
$131,474
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,922 | $11,165 | $24,087 | $4,419,155 |
| 98 | $12,889 | $11,198 | $24,087 | $4,407,958 |
| 99 | $12,857 | $11,230 | $24,087 | $4,396,728 |
| 100 | $12,824 | $11,263 | $24,087 | $4,385,465 |
| 101 | $12,791 | $11,296 | $24,087 | $4,374,169 |
| 102 | $12,758 | $11,329 | $24,087 | $4,362,840 |
| 103 | $12,725 | $11,362 | $24,087 | $4,351,478 |
| 104 | $12,692 | $11,395 | $24,087 | $4,340,083 |
| 105 | $12,659 | $11,428 | $24,087 | $4,328,655 |
| 106 | $12,625 | $11,462 | $24,087 | $4,317,194 |
| 107 | $12,592 | $11,495 | $24,087 | $4,305,699 |
| 108 | $12,558 | $11,528 | $24,087 | $4,294,170 |
$289,041
$152,891
$136,150
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,525 | $11,562 | $24,087 | $4,282,608 |
| 110 | $12,491 | $11,596 | $24,087 | $4,271,012 |
| 111 | $12,457 | $11,630 | $24,087 | $4,259,383 |
| 112 | $12,423 | $11,664 | $24,087 | $4,247,719 |
| 113 | $12,389 | $11,698 | $24,087 | $4,236,022 |
| 114 | $12,355 | $11,732 | $24,087 | $4,224,290 |
| 115 | $12,321 | $11,766 | $24,087 | $4,212,524 |
| 116 | $12,287 | $11,800 | $24,087 | $4,200,724 |
| 117 | $12,252 | $11,835 | $24,087 | $4,188,889 |
| 118 | $12,218 | $11,869 | $24,087 | $4,177,020 |
| 119 | $12,183 | $11,904 | $24,087 | $4,165,116 |
| 120 | $12,148 | $11,939 | $24,087 | $4,153,178 |
$289,041
$148,048
$140,993
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,113 | $11,973 | $24,087 | $4,141,204 |
| 122 | $12,079 | $12,008 | $24,087 | $4,129,196 |
| 123 | $12,043 | $12,043 | $24,087 | $4,117,153 |
| 124 | $12,008 | $12,078 | $24,087 | $4,105,074 |
| 125 | $11,973 | $12,114 | $24,087 | $4,092,961 |
| 126 | $11,938 | $12,149 | $24,087 | $4,080,812 |
| 127 | $11,902 | $12,184 | $24,087 | $4,068,627 |
| 128 | $11,867 | $12,220 | $24,087 | $4,056,407 |
| 129 | $11,831 | $12,256 | $24,087 | $4,044,152 |
| 130 | $11,795 | $12,291 | $24,087 | $4,031,861 |
| 131 | $11,760 | $12,327 | $24,087 | $4,019,533 |
| 132 | $11,724 | $12,363 | $24,087 | $4,007,170 |
$289,041
$143,034
$146,007
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,688 | $12,399 | $24,087 | $3,994,771 |
| 134 | $11,651 | $12,435 | $24,087 | $3,982,336 |
| 135 | $11,615 | $12,472 | $24,087 | $3,969,864 |
| 136 | $11,579 | $12,508 | $24,087 | $3,957,356 |
| 137 | $11,542 | $12,544 | $24,087 | $3,944,812 |
| 138 | $11,506 | $12,581 | $24,087 | $3,932,231 |
| 139 | $11,469 | $12,618 | $24,087 | $3,919,613 |
| 140 | $11,432 | $12,655 | $24,087 | $3,906,958 |
| 141 | $11,395 | $12,691 | $24,087 | $3,894,267 |
| 142 | $11,358 | $12,728 | $24,087 | $3,881,538 |
| 143 | $11,321 | $12,766 | $24,087 | $3,868,773 |
| 144 | $11,284 | $12,803 | $24,087 | $3,855,970 |
$289,041
$137,841
$151,200
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,247 | $12,840 | $24,087 | $3,843,130 |
| 146 | $11,209 | $12,878 | $24,087 | $3,830,252 |
| 147 | $11,172 | $12,915 | $24,087 | $3,817,337 |
| 148 | $11,134 | $12,953 | $24,087 | $3,804,384 |
| 149 | $11,096 | $12,991 | $24,087 | $3,791,393 |
| 150 | $11,058 | $13,029 | $24,087 | $3,778,365 |
| 151 | $11,020 | $13,067 | $24,087 | $3,765,298 |
| 152 | $10,982 | $13,105 | $24,087 | $3,752,194 |
| 153 | $10,944 | $13,143 | $24,087 | $3,739,051 |
| 154 | $10,906 | $13,181 | $24,087 | $3,725,870 |
| 155 | $10,867 | $13,220 | $24,087 | $3,712,650 |
| 156 | $10,829 | $13,258 | $24,087 | $3,699,392 |
$289,041
$132,463
$156,578
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,790 | $13,297 | $24,087 | $3,686,095 |
| 158 | $10,751 | $13,336 | $24,087 | $3,672,759 |
| 159 | $10,712 | $13,375 | $24,087 | $3,659,385 |
| 160 | $10,673 | $13,414 | $24,087 | $3,645,971 |
| 161 | $10,634 | $13,453 | $24,087 | $3,632,519 |
| 162 | $10,595 | $13,492 | $24,087 | $3,619,027 |
| 163 | $10,555 | $13,531 | $24,087 | $3,605,495 |
| 164 | $10,516 | $13,571 | $24,087 | $3,591,925 |
| 165 | $10,476 | $13,610 | $24,087 | $3,578,314 |
| 166 | $10,437 | $13,650 | $24,087 | $3,564,664 |
| 167 | $10,397 | $13,690 | $24,087 | $3,550,975 |
| 168 | $10,357 | $13,730 | $24,087 | $3,537,245 |
$289,041
$126,894
$162,147
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,317 | $13,770 | $24,087 | $3,523,475 |
| 170 | $10,277 | $13,810 | $24,087 | $3,509,665 |
| 171 | $10,237 | $13,850 | $24,087 | $3,495,815 |
| 172 | $10,196 | $13,891 | $24,087 | $3,481,924 |
| 173 | $10,156 | $13,931 | $24,087 | $3,467,993 |
| 174 | $10,115 | $13,972 | $24,087 | $3,454,021 |
| 175 | $10,074 | $14,013 | $24,087 | $3,440,009 |
| 176 | $10,033 | $14,053 | $24,087 | $3,425,955 |
| 177 | $9,992 | $14,094 | $24,087 | $3,411,861 |
| 178 | $9,951 | $14,135 | $24,087 | $3,397,726 |
| 179 | $9,910 | $14,177 | $24,087 | $3,383,549 |
| 180 | $9,869 | $14,218 | $24,087 | $3,369,331 |
$289,041
$121,127
$167,914
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,827 | $14,260 | $24,087 | $3,355,071 |
| 182 | $9,786 | $14,301 | $24,087 | $3,340,770 |
| 183 | $9,744 | $14,343 | $24,087 | $3,326,427 |
| 184 | $9,702 | $14,385 | $24,087 | $3,312,043 |
| 185 | $9,660 | $14,427 | $24,087 | $3,297,616 |
| 186 | $9,618 | $14,469 | $24,087 | $3,283,147 |
| 187 | $9,576 | $14,511 | $24,087 | $3,268,636 |
| 188 | $9,534 | $14,553 | $24,087 | $3,254,083 |
| 189 | $9,491 | $14,596 | $24,087 | $3,239,487 |
| 190 | $9,449 | $14,638 | $24,087 | $3,224,849 |
| 191 | $9,406 | $14,681 | $24,087 | $3,210,168 |
| 192 | $9,363 | $14,724 | $24,087 | $3,195,444 |
$289,041
$115,155
$173,886
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,320 | $14,767 | $24,087 | $3,180,678 |
| 194 | $9,277 | $14,810 | $24,087 | $3,165,868 |
| 195 | $9,234 | $14,853 | $24,087 | $3,151,015 |
| 196 | $9,190 | $14,896 | $24,087 | $3,136,119 |
| 197 | $9,147 | $14,940 | $24,087 | $3,121,179 |
| 198 | $9,103 | $14,983 | $24,087 | $3,106,196 |
| 199 | $9,060 | $15,027 | $24,087 | $3,091,169 |
| 200 | $9,016 | $15,071 | $24,087 | $3,076,098 |
| 201 | $8,972 | $15,115 | $24,087 | $3,060,983 |
| 202 | $8,928 | $15,159 | $24,087 | $3,045,824 |
| 203 | $8,884 | $15,203 | $24,087 | $3,030,621 |
| 204 | $8,839 | $15,247 | $24,087 | $3,015,373 |
$289,041
$108,970
$180,071
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,795 | $15,292 | $24,087 | $3,000,082 |
| 206 | $8,750 | $15,337 | $24,087 | $2,984,745 |
| 207 | $8,706 | $15,381 | $24,087 | $2,969,364 |
| 208 | $8,661 | $15,426 | $24,087 | $2,953,938 |
| 209 | $8,616 | $15,471 | $24,087 | $2,938,467 |
| 210 | $8,571 | $15,516 | $24,087 | $2,922,950 |
| 211 | $8,525 | $15,561 | $24,087 | $2,907,389 |
| 212 | $8,480 | $15,607 | $24,087 | $2,891,782 |
| 213 | $8,434 | $15,652 | $24,087 | $2,876,130 |
| 214 | $8,389 | $15,698 | $24,087 | $2,860,432 |
| 215 | $8,343 | $15,744 | $24,087 | $2,844,688 |
| 216 | $8,297 | $15,790 | $24,087 | $2,828,898 |
$289,041
$102,566
$186,476
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,251 | $15,836 | $24,087 | $2,813,062 |
| 218 | $8,205 | $15,882 | $24,087 | $2,797,180 |
| 219 | $8,158 | $15,928 | $24,087 | $2,781,252 |
| 220 | $8,112 | $15,975 | $24,087 | $2,765,277 |
| 221 | $8,065 | $16,021 | $24,087 | $2,749,256 |
| 222 | $8,019 | $16,068 | $24,087 | $2,733,188 |
| 223 | $7,972 | $16,115 | $24,087 | $2,717,073 |
| 224 | $7,925 | $16,162 | $24,087 | $2,700,911 |
| 225 | $7,878 | $16,209 | $24,087 | $2,684,702 |
| 226 | $7,830 | $16,256 | $24,087 | $2,668,445 |
| 227 | $7,783 | $16,304 | $24,087 | $2,652,141 |
| 228 | $7,735 | $16,351 | $24,087 | $2,635,790 |
$289,041
$95,933
$193,108
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,688 | $16,399 | $24,087 | $2,619,391 |
| 230 | $7,640 | $16,447 | $24,087 | $2,602,944 |
| 231 | $7,592 | $16,495 | $24,087 | $2,586,449 |
| 232 | $7,544 | $16,543 | $24,087 | $2,569,906 |
| 233 | $7,496 | $16,591 | $24,087 | $2,553,315 |
| 234 | $7,447 | $16,640 | $24,087 | $2,536,676 |
| 235 | $7,399 | $16,688 | $24,087 | $2,519,987 |
| 236 | $7,350 | $16,737 | $24,087 | $2,503,251 |
| 237 | $7,301 | $16,786 | $24,087 | $2,486,465 |
| 238 | $7,252 | $16,835 | $24,087 | $2,469,630 |
| 239 | $7,203 | $16,884 | $24,087 | $2,452,747 |
| 240 | $7,154 | $16,933 | $24,087 | $2,435,814 |
$289,041
$89,065
$199,976
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,104 | $16,982 | $24,087 | $2,418,832 |
| 242 | $7,055 | $17,032 | $24,087 | $2,401,800 |
| 243 | $7,005 | $17,082 | $24,087 | $2,384,718 |
| 244 | $6,955 | $17,131 | $24,087 | $2,367,587 |
| 245 | $6,905 | $17,181 | $24,087 | $2,350,406 |
| 246 | $6,855 | $17,231 | $24,087 | $2,333,174 |
| 247 | $6,805 | $17,282 | $24,087 | $2,315,893 |
| 248 | $6,755 | $17,332 | $24,087 | $2,298,560 |
| 249 | $6,704 | $17,383 | $24,087 | $2,281,178 |
| 250 | $6,653 | $17,433 | $24,087 | $2,263,745 |
| 251 | $6,603 | $17,484 | $24,087 | $2,246,260 |
| 252 | $6,552 | $17,535 | $24,087 | $2,228,725 |
$289,041
$81,952
$207,089
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,500 | $17,586 | $24,087 | $2,211,139 |
| 254 | $6,449 | $17,638 | $24,087 | $2,193,501 |
| 255 | $6,398 | $17,689 | $24,087 | $2,175,812 |
| 256 | $6,346 | $17,741 | $24,087 | $2,158,072 |
| 257 | $6,294 | $17,792 | $24,087 | $2,140,279 |
| 258 | $6,242 | $17,844 | $24,087 | $2,122,435 |
| 259 | $6,190 | $17,896 | $24,087 | $2,104,539 |
| 260 | $6,138 | $17,949 | $24,087 | $2,086,590 |
| 261 | $6,086 | $18,001 | $24,087 | $2,068,589 |
| 262 | $6,033 | $18,053 | $24,087 | $2,050,536 |
| 263 | $5,981 | $18,106 | $24,087 | $2,032,430 |
| 264 | $5,928 | $18,159 | $24,087 | $2,014,271 |
$289,041
$74,587
$214,454
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,875 | $18,212 | $24,087 | $1,996,059 |
| 266 | $5,822 | $18,265 | $24,087 | $1,977,794 |
| 267 | $5,769 | $18,318 | $24,087 | $1,959,476 |
| 268 | $5,715 | $18,372 | $24,087 | $1,941,104 |
| 269 | $5,662 | $18,425 | $24,087 | $1,922,679 |
| 270 | $5,608 | $18,479 | $24,087 | $1,904,200 |
| 271 | $5,554 | $18,533 | $24,087 | $1,885,668 |
| 272 | $5,500 | $18,587 | $24,087 | $1,867,081 |
| 273 | $5,446 | $18,641 | $24,087 | $1,848,440 |
| 274 | $5,391 | $18,695 | $24,087 | $1,829,744 |
| 275 | $5,337 | $18,750 | $24,087 | $1,810,994 |
| 276 | $5,282 | $18,805 | $24,087 | $1,792,189 |
$289,041
$66,959
$222,082
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,227 | $18,860 | $24,087 | $1,773,330 |
| 278 | $5,172 | $18,915 | $24,087 | $1,754,415 |
| 279 | $5,117 | $18,970 | $24,087 | $1,735,446 |
| 280 | $5,062 | $19,025 | $24,087 | $1,716,421 |
| 281 | $5,006 | $19,081 | $24,087 | $1,697,340 |
| 282 | $4,951 | $19,136 | $24,087 | $1,678,204 |
| 283 | $4,895 | $19,192 | $24,087 | $1,659,012 |
| 284 | $4,839 | $19,248 | $24,087 | $1,639,764 |
| 285 | $4,783 | $19,304 | $24,087 | $1,620,460 |
| 286 | $4,726 | $19,360 | $24,087 | $1,601,099 |
| 287 | $4,670 | $19,417 | $24,087 | $1,581,682 |
| 288 | $4,613 | $19,474 | $24,087 | $1,562,209 |
$289,041
$59,061
$229,980
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,556 | $19,530 | $24,087 | $1,542,679 |
| 290 | $4,499 | $19,587 | $24,087 | $1,523,091 |
| 291 | $4,442 | $19,644 | $24,087 | $1,503,447 |
| 292 | $4,385 | $19,702 | $24,087 | $1,483,745 |
| 293 | $4,328 | $19,759 | $24,087 | $1,463,986 |
| 294 | $4,270 | $19,817 | $24,087 | $1,444,169 |
| 295 | $4,212 | $19,875 | $24,087 | $1,424,295 |
| 296 | $4,154 | $19,933 | $24,087 | $1,404,362 |
| 297 | $4,096 | $19,991 | $24,087 | $1,384,371 |
| 298 | $4,038 | $20,049 | $24,087 | $1,364,322 |
| 299 | $3,979 | $20,107 | $24,087 | $1,344,215 |
| 300 | $3,921 | $20,166 | $24,087 | $1,324,049 |
$289,041
$50,881
$238,160
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,862 | $20,225 | $24,087 | $1,303,824 |
| 302 | $3,803 | $20,284 | $24,087 | $1,283,540 |
| 303 | $3,744 | $20,343 | $24,087 | $1,263,197 |
| 304 | $3,684 | $20,402 | $24,087 | $1,242,794 |
| 305 | $3,625 | $20,462 | $24,087 | $1,222,332 |
| 306 | $3,565 | $20,522 | $24,087 | $1,201,811 |
| 307 | $3,505 | $20,581 | $24,087 | $1,181,229 |
| 308 | $3,445 | $20,642 | $24,087 | $1,160,588 |
| 309 | $3,385 | $20,702 | $24,087 | $1,139,886 |
| 310 | $3,325 | $20,762 | $24,087 | $1,119,124 |
| 311 | $3,264 | $20,823 | $24,087 | $1,098,301 |
| 312 | $3,203 | $20,883 | $24,087 | $1,077,418 |
$289,041
$42,410
$246,631
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,142 | $20,944 | $24,087 | $1,056,474 |
| 314 | $3,081 | $21,005 | $24,087 | $1,035,468 |
| 315 | $3,020 | $21,067 | $24,087 | $1,014,402 |
| 316 | $2,959 | $21,128 | $24,087 | $993,274 |
| 317 | $2,897 | $21,190 | $24,087 | $972,084 |
| 318 | $2,835 | $21,252 | $24,087 | $950,832 |
| 319 | $2,773 | $21,313 | $24,087 | $929,519 |
| 320 | $2,711 | $21,376 | $24,087 | $908,143 |
| 321 | $2,649 | $21,438 | $24,087 | $886,705 |
| 322 | $2,586 | $21,501 | $24,087 | $865,205 |
| 323 | $2,524 | $21,563 | $24,087 | $843,641 |
| 324 | $2,461 | $21,626 | $24,087 | $822,015 |
$289,041
$33,638
$255,403
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,398 | $21,689 | $24,087 | $800,326 |
| 326 | $2,334 | $21,752 | $24,087 | $778,574 |
| 327 | $2,271 | $21,816 | $24,087 | $756,758 |
| 328 | $2,207 | $21,880 | $24,087 | $734,878 |
| 329 | $2,143 | $21,943 | $24,087 | $712,935 |
| 330 | $2,079 | $22,007 | $24,087 | $690,927 |
| 331 | $2,015 | $22,072 | $24,087 | $668,856 |
| 332 | $1,951 | $22,136 | $24,087 | $646,720 |
| 333 | $1,886 | $22,200 | $24,087 | $624,519 |
| 334 | $1,822 | $22,265 | $24,087 | $602,254 |
| 335 | $1,757 | $22,330 | $24,087 | $579,924 |
| 336 | $1,691 | $22,395 | $24,087 | $557,529 |
$289,041
$24,555
$264,487
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,626 | $22,461 | $24,087 | $535,068 |
| 338 | $1,561 | $22,526 | $24,087 | $512,542 |
| 339 | $1,495 | $22,592 | $24,087 | $489,950 |
| 340 | $1,429 | $22,658 | $24,087 | $467,292 |
| 341 | $1,363 | $22,724 | $24,087 | $444,569 |
| 342 | $1,297 | $22,790 | $24,087 | $421,778 |
| 343 | $1,230 | $22,857 | $24,087 | $398,922 |
| 344 | $1,164 | $22,923 | $24,087 | $375,999 |
| 345 | $1,097 | $22,990 | $24,087 | $353,009 |
| 346 | $1,030 | $23,057 | $24,087 | $329,951 |
| 347 | $962 | $23,124 | $24,087 | $306,827 |
| 348 | $895 | $23,192 | $24,087 | $283,635 |
$289,041
$15,148
$273,894
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $827 | $23,259 | $24,087 | $260,376 |
| 350 | $759 | $23,327 | $24,087 | $237,048 |
| 351 | $691 | $23,395 | $24,087 | $213,653 |
| 352 | $623 | $23,464 | $24,087 | $190,189 |
| 353 | $555 | $23,532 | $24,087 | $166,657 |
| 354 | $486 | $23,601 | $24,087 | $143,057 |
| 355 | $417 | $23,670 | $24,087 | $119,387 |
| 356 | $348 | $23,739 | $24,087 | $95,649 |
| 357 | $279 | $23,808 | $24,087 | $71,841 |
| 358 | $210 | $23,877 | $24,087 | $47,964 |
| 359 | $140 | $23,947 | $24,087 | $24,017 |
| 360 | $70 | $24,017 | $24,087 | $0 |
$289,041
$5,406
$283,635
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。
