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
$708 萬
$730 萬
$900 萬
684 呎
@11,404
901 呎
@8,657
$780 萬
$760 萬
$808 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,211 | $24,752 | $20,283 | $17,311 |
| 1.500 | $33,408 | $25,971 | $21,525 | $18,574 |
| 2.000 | $34,634 | $27,227 | $22,812 | $19,893 |
| 2.500 | $35,887 | $28,519 | $24,145 | $21,265 |
| 3.000 | $37,167 | $29,848 | $25,522 | $22,691 |
| 3.500 | $38,475 | $31,213 | $26,944 | $24,168 |
| 4.000 | $39,810 | $32,614 | $28,408 | $25,694 |
| 4.500 | $41,172 | $34,049 | $29,915 | $27,270 |
| 5.000 | $42,561 | $35,519 | $31,463 | $28,892 |
| 5.500 | $43,975 | $37,022 | $33,050 | $30,558 |
| 6.000 | $45,416 | $38,558 | $34,676 | $32,268 |
每月供款$24,168
30年
$5,382,000
$3,318,331
$8,700,331
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,698 | $8,470 | $24,168 | $5,373,530 |
| 2 | $15,673 | $8,495 | $24,168 | $5,365,035 |
| 3 | $15,648 | $8,520 | $24,168 | $5,356,516 |
| 4 | $15,623 | $8,544 | $24,168 | $5,347,971 |
| 5 | $15,598 | $8,569 | $24,168 | $5,339,402 |
| 6 | $15,573 | $8,594 | $24,168 | $5,330,807 |
| 7 | $15,548 | $8,619 | $24,168 | $5,322,188 |
| 8 | $15,523 | $8,645 | $24,168 | $5,313,544 |
| 9 | $15,498 | $8,670 | $24,168 | $5,304,874 |
| 10 | $15,473 | $8,695 | $24,168 | $5,296,179 |
| 11 | $15,447 | $8,720 | $24,168 | $5,287,458 |
| 12 | $15,422 | $8,746 | $24,168 | $5,278,713 |
$290,011
$186,724
$103,287
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,396 | $8,771 | $24,168 | $5,269,941 |
| 14 | $15,371 | $8,797 | $24,168 | $5,261,144 |
| 15 | $15,345 | $8,823 | $24,168 | $5,252,322 |
| 16 | $15,319 | $8,848 | $24,168 | $5,243,473 |
| 17 | $15,293 | $8,874 | $24,168 | $5,234,599 |
| 18 | $15,268 | $8,900 | $24,168 | $5,225,699 |
| 19 | $15,242 | $8,926 | $24,168 | $5,216,773 |
| 20 | $15,216 | $8,952 | $24,168 | $5,207,821 |
| 21 | $15,189 | $8,978 | $24,168 | $5,198,843 |
| 22 | $15,163 | $9,004 | $24,168 | $5,189,839 |
| 23 | $15,137 | $9,031 | $24,168 | $5,180,808 |
| 24 | $15,111 | $9,057 | $24,168 | $5,171,751 |
$290,011
$183,050
$106,961
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,084 | $9,083 | $24,168 | $5,162,668 |
| 26 | $15,058 | $9,110 | $24,168 | $5,153,558 |
| 27 | $15,031 | $9,136 | $24,168 | $5,144,422 |
| 28 | $15,005 | $9,163 | $24,168 | $5,135,259 |
| 29 | $14,978 | $9,190 | $24,168 | $5,126,069 |
| 30 | $14,951 | $9,217 | $24,168 | $5,116,853 |
| 31 | $14,924 | $9,243 | $24,168 | $5,107,609 |
| 32 | $14,897 | $9,270 | $24,168 | $5,098,339 |
| 33 | $14,870 | $9,297 | $24,168 | $5,089,041 |
| 34 | $14,843 | $9,325 | $24,168 | $5,079,717 |
| 35 | $14,816 | $9,352 | $24,168 | $5,070,365 |
| 36 | $14,789 | $9,379 | $24,168 | $5,060,986 |
$290,011
$179,246
$110,765
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,761 | $9,406 | $24,168 | $5,051,580 |
| 38 | $14,734 | $9,434 | $24,168 | $5,042,146 |
| 39 | $14,706 | $9,461 | $24,168 | $5,032,685 |
| 40 | $14,679 | $9,489 | $24,168 | $5,023,196 |
| 41 | $14,651 | $9,517 | $24,168 | $5,013,679 |
| 42 | $14,623 | $9,544 | $24,168 | $5,004,135 |
| 43 | $14,595 | $9,572 | $24,168 | $4,994,562 |
| 44 | $14,567 | $9,600 | $24,168 | $4,984,962 |
| 45 | $14,539 | $9,628 | $24,168 | $4,975,334 |
| 46 | $14,511 | $9,656 | $24,168 | $4,965,678 |
| 47 | $14,483 | $9,684 | $24,168 | $4,955,994 |
| 48 | $14,455 | $9,713 | $24,168 | $4,946,281 |
$290,011
$175,306
$114,705
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,427 | $9,741 | $24,168 | $4,936,540 |
| 50 | $14,398 | $9,769 | $24,168 | $4,926,771 |
| 51 | $14,370 | $9,798 | $24,168 | $4,916,973 |
| 52 | $14,341 | $9,826 | $24,168 | $4,907,147 |
| 53 | $14,313 | $9,855 | $24,168 | $4,897,292 |
| 54 | $14,284 | $9,884 | $24,168 | $4,887,408 |
| 55 | $14,255 | $9,913 | $24,168 | $4,877,495 |
| 56 | $14,226 | $9,942 | $24,168 | $4,867,553 |
| 57 | $14,197 | $9,971 | $24,168 | $4,857,583 |
| 58 | $14,168 | $10,000 | $24,168 | $4,847,583 |
| 59 | $14,139 | $10,029 | $24,168 | $4,837,555 |
| 60 | $14,110 | $10,058 | $24,168 | $4,827,496 |
$290,011
$171,226
$118,785
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,080 | $10,087 | $24,168 | $4,817,409 |
| 62 | $14,051 | $10,117 | $24,168 | $4,807,292 |
| 63 | $14,021 | $10,146 | $24,168 | $4,797,146 |
| 64 | $13,992 | $10,176 | $24,168 | $4,786,970 |
| 65 | $13,962 | $10,206 | $24,168 | $4,776,764 |
| 66 | $13,932 | $10,235 | $24,168 | $4,766,529 |
| 67 | $13,902 | $10,265 | $24,168 | $4,756,264 |
| 68 | $13,872 | $10,295 | $24,168 | $4,745,969 |
| 69 | $13,842 | $10,325 | $24,168 | $4,735,644 |
| 70 | $13,812 | $10,355 | $24,168 | $4,725,288 |
| 71 | $13,782 | $10,385 | $24,168 | $4,714,903 |
| 72 | $13,752 | $10,416 | $24,168 | $4,704,487 |
$290,011
$167,002
$123,009
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,721 | $10,446 | $24,168 | $4,694,041 |
| 74 | $13,691 | $10,477 | $24,168 | $4,683,564 |
| 75 | $13,660 | $10,507 | $24,168 | $4,673,057 |
| 76 | $13,630 | $10,538 | $24,168 | $4,662,519 |
| 77 | $13,599 | $10,569 | $24,168 | $4,651,951 |
| 78 | $13,568 | $10,599 | $24,168 | $4,641,351 |
| 79 | $13,537 | $10,630 | $24,168 | $4,630,721 |
| 80 | $13,506 | $10,661 | $24,168 | $4,620,060 |
| 81 | $13,475 | $10,692 | $24,168 | $4,609,367 |
| 82 | $13,444 | $10,724 | $24,168 | $4,598,644 |
| 83 | $13,413 | $10,755 | $24,168 | $4,587,889 |
| 84 | $13,381 | $10,786 | $24,168 | $4,577,102 |
$290,011
$162,626
$127,385
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,350 | $10,818 | $24,168 | $4,566,285 |
| 86 | $13,318 | $10,849 | $24,168 | $4,555,435 |
| 87 | $13,287 | $10,881 | $24,168 | $4,544,555 |
| 88 | $13,255 | $10,913 | $24,168 | $4,533,642 |
| 89 | $13,223 | $10,944 | $24,168 | $4,522,697 |
| 90 | $13,191 | $10,976 | $24,168 | $4,511,721 |
| 91 | $13,159 | $11,008 | $24,168 | $4,500,713 |
| 92 | $13,127 | $11,041 | $24,168 | $4,489,672 |
| 93 | $13,095 | $11,073 | $24,168 | $4,478,599 |
| 94 | $13,063 | $11,105 | $24,168 | $4,467,494 |
| 95 | $13,030 | $11,137 | $24,168 | $4,456,357 |
| 96 | $12,998 | $11,170 | $24,168 | $4,445,187 |
$290,011
$158,096
$131,915
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,965 | $11,202 | $24,168 | $4,433,985 |
| 98 | $12,932 | $11,235 | $24,168 | $4,422,750 |
| 99 | $12,900 | $11,268 | $24,168 | $4,411,482 |
| 100 | $12,867 | $11,301 | $24,168 | $4,400,181 |
| 101 | $12,834 | $11,334 | $24,168 | $4,388,847 |
| 102 | $12,801 | $11,367 | $24,168 | $4,377,480 |
| 103 | $12,768 | $11,400 | $24,168 | $4,366,081 |
| 104 | $12,734 | $11,433 | $24,168 | $4,354,647 |
| 105 | $12,701 | $11,467 | $24,168 | $4,343,181 |
| 106 | $12,668 | $11,500 | $24,168 | $4,331,681 |
| 107 | $12,634 | $11,534 | $24,168 | $4,320,147 |
| 108 | $12,600 | $11,567 | $24,168 | $4,308,580 |
$290,011
$153,404
$136,607
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,567 | $11,601 | $24,168 | $4,296,979 |
| 110 | $12,533 | $11,635 | $24,168 | $4,285,345 |
| 111 | $12,499 | $11,669 | $24,168 | $4,273,676 |
| 112 | $12,465 | $11,703 | $24,168 | $4,261,973 |
| 113 | $12,431 | $11,737 | $24,168 | $4,250,236 |
| 114 | $12,397 | $11,771 | $24,168 | $4,238,465 |
| 115 | $12,362 | $11,805 | $24,168 | $4,226,660 |
| 116 | $12,328 | $11,840 | $24,168 | $4,214,820 |
| 117 | $12,293 | $11,874 | $24,168 | $4,202,946 |
| 118 | $12,259 | $11,909 | $24,168 | $4,191,037 |
| 119 | $12,224 | $11,944 | $24,168 | $4,179,093 |
| 120 | $12,189 | $11,979 | $24,168 | $4,167,114 |
$290,011
$148,545
$141,466
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,154 | $12,014 | $24,168 | $4,155,101 |
| 122 | $12,119 | $12,049 | $24,168 | $4,143,052 |
| 123 | $12,084 | $12,084 | $24,168 | $4,130,969 |
| 124 | $12,049 | $12,119 | $24,168 | $4,118,850 |
| 125 | $12,013 | $12,154 | $24,168 | $4,106,696 |
| 126 | $11,978 | $12,190 | $24,168 | $4,094,506 |
| 127 | $11,942 | $12,225 | $24,168 | $4,082,281 |
| 128 | $11,907 | $12,261 | $24,168 | $4,070,020 |
| 129 | $11,871 | $12,297 | $24,168 | $4,057,723 |
| 130 | $11,835 | $12,333 | $24,168 | $4,045,390 |
| 131 | $11,799 | $12,369 | $24,168 | $4,033,022 |
| 132 | $11,763 | $12,405 | $24,168 | $4,020,617 |
$290,011
$143,514
$146,497
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,727 | $12,441 | $24,168 | $4,008,176 |
| 134 | $11,691 | $12,477 | $24,168 | $3,995,699 |
| 135 | $11,654 | $12,513 | $24,168 | $3,983,186 |
| 136 | $11,618 | $12,550 | $24,168 | $3,970,636 |
| 137 | $11,581 | $12,587 | $24,168 | $3,958,049 |
| 138 | $11,544 | $12,623 | $24,168 | $3,945,426 |
| 139 | $11,507 | $12,660 | $24,168 | $3,932,766 |
| 140 | $11,471 | $12,697 | $24,168 | $3,920,069 |
| 141 | $11,434 | $12,734 | $24,168 | $3,907,335 |
| 142 | $11,396 | $12,771 | $24,168 | $3,894,564 |
| 143 | $11,359 | $12,808 | $24,168 | $3,881,755 |
| 144 | $11,322 | $12,846 | $24,168 | $3,868,909 |
$290,011
$138,303
$151,708
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,284 | $12,883 | $24,168 | $3,856,026 |
| 146 | $11,247 | $12,921 | $24,168 | $3,843,105 |
| 147 | $11,209 | $12,959 | $24,168 | $3,830,147 |
| 148 | $11,171 | $12,996 | $24,168 | $3,817,151 |
| 149 | $11,133 | $13,034 | $24,168 | $3,804,116 |
| 150 | $11,095 | $13,072 | $24,168 | $3,791,044 |
| 151 | $11,057 | $13,110 | $24,168 | $3,777,934 |
| 152 | $11,019 | $13,149 | $24,168 | $3,764,785 |
| 153 | $10,981 | $13,187 | $24,168 | $3,751,598 |
| 154 | $10,942 | $13,225 | $24,168 | $3,738,373 |
| 155 | $10,904 | $13,264 | $24,168 | $3,725,109 |
| 156 | $10,865 | $13,303 | $24,168 | $3,711,806 |
$290,011
$132,908
$157,103
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,826 | $13,341 | $24,168 | $3,698,465 |
| 158 | $10,787 | $13,380 | $24,168 | $3,685,084 |
| 159 | $10,748 | $13,419 | $24,168 | $3,671,665 |
| 160 | $10,709 | $13,459 | $24,168 | $3,658,206 |
| 161 | $10,670 | $13,498 | $24,168 | $3,644,708 |
| 162 | $10,630 | $13,537 | $24,168 | $3,631,171 |
| 163 | $10,591 | $13,577 | $24,168 | $3,617,594 |
| 164 | $10,551 | $13,616 | $24,168 | $3,603,978 |
| 165 | $10,512 | $13,656 | $24,168 | $3,590,322 |
| 166 | $10,472 | $13,696 | $24,168 | $3,576,626 |
| 167 | $10,432 | $13,736 | $24,168 | $3,562,891 |
| 168 | $10,392 | $13,776 | $24,168 | $3,549,115 |
$290,011
$127,320
$162,691
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,352 | $13,816 | $24,168 | $3,535,299 |
| 170 | $10,311 | $13,856 | $24,168 | $3,521,443 |
| 171 | $10,271 | $13,897 | $24,168 | $3,507,546 |
| 172 | $10,230 | $13,937 | $24,168 | $3,493,609 |
| 173 | $10,190 | $13,978 | $24,168 | $3,479,631 |
| 174 | $10,149 | $14,019 | $24,168 | $3,465,612 |
| 175 | $10,108 | $14,060 | $24,168 | $3,451,552 |
| 176 | $10,067 | $14,101 | $24,168 | $3,437,452 |
| 177 | $10,026 | $14,142 | $24,168 | $3,423,310 |
| 178 | $9,985 | $14,183 | $24,168 | $3,409,127 |
| 179 | $9,943 | $14,224 | $24,168 | $3,394,903 |
| 180 | $9,902 | $14,266 | $24,168 | $3,380,637 |
$290,011
$121,533
$168,478
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,860 | $14,307 | $24,168 | $3,366,330 |
| 182 | $9,818 | $14,349 | $24,168 | $3,351,981 |
| 183 | $9,777 | $14,391 | $24,168 | $3,337,590 |
| 184 | $9,735 | $14,433 | $24,168 | $3,323,157 |
| 185 | $9,693 | $14,475 | $24,168 | $3,308,682 |
| 186 | $9,650 | $14,517 | $24,168 | $3,294,164 |
| 187 | $9,608 | $14,560 | $24,168 | $3,279,605 |
| 188 | $9,566 | $14,602 | $24,168 | $3,265,003 |
| 189 | $9,523 | $14,645 | $24,168 | $3,250,358 |
| 190 | $9,480 | $14,687 | $24,168 | $3,235,671 |
| 191 | $9,437 | $14,730 | $24,168 | $3,220,941 |
| 192 | $9,394 | $14,773 | $24,168 | $3,206,167 |
$290,011
$115,541
$174,470
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,351 | $14,816 | $24,168 | $3,191,351 |
| 194 | $9,308 | $14,859 | $24,168 | $3,176,492 |
| 195 | $9,265 | $14,903 | $24,168 | $3,161,589 |
| 196 | $9,221 | $14,946 | $24,168 | $3,146,643 |
| 197 | $9,178 | $14,990 | $24,168 | $3,131,653 |
| 198 | $9,134 | $15,034 | $24,168 | $3,116,619 |
| 199 | $9,090 | $15,077 | $24,168 | $3,101,542 |
| 200 | $9,046 | $15,121 | $24,168 | $3,086,420 |
| 201 | $9,002 | $15,166 | $24,168 | $3,071,255 |
| 202 | $8,958 | $15,210 | $24,168 | $3,056,045 |
| 203 | $8,913 | $15,254 | $24,168 | $3,040,791 |
| 204 | $8,869 | $15,299 | $24,168 | $3,025,492 |
$290,011
$109,336
$180,675
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,824 | $15,343 | $24,168 | $3,010,149 |
| 206 | $8,780 | $15,388 | $24,168 | $2,994,761 |
| 207 | $8,735 | $15,433 | $24,168 | $2,979,328 |
| 208 | $8,690 | $15,478 | $24,168 | $2,963,850 |
| 209 | $8,645 | $15,523 | $24,168 | $2,948,327 |
| 210 | $8,599 | $15,568 | $24,168 | $2,932,759 |
| 211 | $8,554 | $15,614 | $24,168 | $2,917,145 |
| 212 | $8,508 | $15,659 | $24,168 | $2,901,486 |
| 213 | $8,463 | $15,705 | $24,168 | $2,885,781 |
| 214 | $8,417 | $15,751 | $24,168 | $2,870,030 |
| 215 | $8,371 | $15,797 | $24,168 | $2,854,234 |
| 216 | $8,325 | $15,843 | $24,168 | $2,838,391 |
$290,011
$102,910
$187,101
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,279 | $15,889 | $24,168 | $2,822,502 |
| 218 | $8,232 | $15,935 | $24,168 | $2,806,567 |
| 219 | $8,186 | $15,982 | $24,168 | $2,790,585 |
| 220 | $8,139 | $16,028 | $24,168 | $2,774,556 |
| 221 | $8,092 | $16,075 | $24,168 | $2,758,481 |
| 222 | $8,046 | $16,122 | $24,168 | $2,742,359 |
| 223 | $7,999 | $16,169 | $24,168 | $2,726,190 |
| 224 | $7,951 | $16,216 | $24,168 | $2,709,974 |
| 225 | $7,904 | $16,263 | $24,168 | $2,693,711 |
| 226 | $7,857 | $16,311 | $24,168 | $2,677,400 |
| 227 | $7,809 | $16,359 | $24,168 | $2,661,041 |
| 228 | $7,761 | $16,406 | $24,168 | $2,644,635 |
$290,011
$96,255
$193,756
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,714 | $16,454 | $24,168 | $2,628,181 |
| 230 | $7,666 | $16,502 | $24,168 | $2,611,679 |
| 231 | $7,617 | $16,550 | $24,168 | $2,595,129 |
| 232 | $7,569 | $16,598 | $24,168 | $2,578,530 |
| 233 | $7,521 | $16,647 | $24,168 | $2,561,883 |
| 234 | $7,472 | $16,695 | $24,168 | $2,545,188 |
| 235 | $7,423 | $16,744 | $24,168 | $2,528,444 |
| 236 | $7,375 | $16,793 | $24,168 | $2,511,651 |
| 237 | $7,326 | $16,842 | $24,168 | $2,494,809 |
| 238 | $7,277 | $16,891 | $24,168 | $2,477,918 |
| 239 | $7,227 | $16,940 | $24,168 | $2,460,978 |
| 240 | $7,178 | $16,990 | $24,168 | $2,443,988 |
$290,011
$89,364
$200,647
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,128 | $17,039 | $24,168 | $2,426,948 |
| 242 | $7,079 | $17,089 | $24,168 | $2,409,860 |
| 243 | $7,029 | $17,139 | $24,168 | $2,392,721 |
| 244 | $6,979 | $17,189 | $24,168 | $2,375,532 |
| 245 | $6,929 | $17,239 | $24,168 | $2,358,293 |
| 246 | $6,878 | $17,289 | $24,168 | $2,341,004 |
| 247 | $6,828 | $17,340 | $24,168 | $2,323,664 |
| 248 | $6,777 | $17,390 | $24,168 | $2,306,274 |
| 249 | $6,727 | $17,441 | $24,168 | $2,288,833 |
| 250 | $6,676 | $17,492 | $24,168 | $2,271,341 |
| 251 | $6,625 | $17,543 | $24,168 | $2,253,798 |
| 252 | $6,574 | $17,594 | $24,168 | $2,236,204 |
$290,011
$82,227
$207,784
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,522 | $17,645 | $24,168 | $2,218,559 |
| 254 | $6,471 | $17,697 | $24,168 | $2,200,862 |
| 255 | $6,419 | $17,748 | $24,168 | $2,183,114 |
| 256 | $6,367 | $17,800 | $24,168 | $2,165,313 |
| 257 | $6,315 | $17,852 | $24,168 | $2,147,461 |
| 258 | $6,263 | $17,904 | $24,168 | $2,129,557 |
| 259 | $6,211 | $17,956 | $24,168 | $2,111,601 |
| 260 | $6,159 | $18,009 | $24,168 | $2,093,592 |
| 261 | $6,106 | $18,061 | $24,168 | $2,075,531 |
| 262 | $6,054 | $18,114 | $24,168 | $2,057,417 |
| 263 | $6,001 | $18,167 | $24,168 | $2,039,250 |
| 264 | $5,948 | $18,220 | $24,168 | $2,021,030 |
$290,011
$74,837
$215,174
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,895 | $18,273 | $24,168 | $2,002,757 |
| 266 | $5,841 | $18,326 | $24,168 | $1,984,431 |
| 267 | $5,788 | $18,380 | $24,168 | $1,966,052 |
| 268 | $5,734 | $18,433 | $24,168 | $1,947,618 |
| 269 | $5,681 | $18,487 | $24,168 | $1,929,131 |
| 270 | $5,627 | $18,541 | $24,168 | $1,910,590 |
| 271 | $5,573 | $18,595 | $24,168 | $1,891,995 |
| 272 | $5,518 | $18,649 | $24,168 | $1,873,346 |
| 273 | $5,464 | $18,704 | $24,168 | $1,854,642 |
| 274 | $5,409 | $18,758 | $24,168 | $1,835,884 |
| 275 | $5,355 | $18,813 | $24,168 | $1,817,071 |
| 276 | $5,300 | $18,868 | $24,168 | $1,798,203 |
$290,011
$67,184
$222,827
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,245 | $18,923 | $24,168 | $1,779,281 |
| 278 | $5,190 | $18,978 | $24,168 | $1,760,303 |
| 279 | $5,134 | $19,033 | $24,168 | $1,741,269 |
| 280 | $5,079 | $19,089 | $24,168 | $1,722,180 |
| 281 | $5,023 | $19,145 | $24,168 | $1,703,036 |
| 282 | $4,967 | $19,200 | $24,168 | $1,683,835 |
| 283 | $4,911 | $19,256 | $24,168 | $1,664,579 |
| 284 | $4,855 | $19,313 | $24,168 | $1,645,266 |
| 285 | $4,799 | $19,369 | $24,168 | $1,625,897 |
| 286 | $4,742 | $19,425 | $24,168 | $1,606,472 |
| 287 | $4,686 | $19,482 | $24,168 | $1,586,990 |
| 288 | $4,629 | $19,539 | $24,168 | $1,567,451 |
$290,011
$59,259
$230,752
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,572 | $19,596 | $24,168 | $1,547,855 |
| 290 | $4,515 | $19,653 | $24,168 | $1,528,202 |
| 291 | $4,457 | $19,710 | $24,168 | $1,508,492 |
| 292 | $4,400 | $19,768 | $24,168 | $1,488,724 |
| 293 | $4,342 | $19,825 | $24,168 | $1,468,899 |
| 294 | $4,284 | $19,883 | $24,168 | $1,449,015 |
| 295 | $4,226 | $19,941 | $24,168 | $1,429,074 |
| 296 | $4,168 | $19,999 | $24,168 | $1,409,075 |
| 297 | $4,110 | $20,058 | $24,168 | $1,389,017 |
| 298 | $4,051 | $20,116 | $24,168 | $1,368,901 |
| 299 | $3,993 | $20,175 | $24,168 | $1,348,726 |
| 300 | $3,934 | $20,234 | $24,168 | $1,328,492 |
$290,011
$51,052
$238,959
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,875 | $20,293 | $24,168 | $1,308,199 |
| 302 | $3,816 | $20,352 | $24,168 | $1,287,847 |
| 303 | $3,756 | $20,411 | $24,168 | $1,267,436 |
| 304 | $3,697 | $20,471 | $24,168 | $1,246,965 |
| 305 | $3,637 | $20,531 | $24,168 | $1,226,434 |
| 306 | $3,577 | $20,590 | $24,168 | $1,205,844 |
| 307 | $3,517 | $20,651 | $24,168 | $1,185,193 |
| 308 | $3,457 | $20,711 | $24,168 | $1,164,482 |
| 309 | $3,396 | $20,771 | $24,168 | $1,143,711 |
| 310 | $3,336 | $20,832 | $24,168 | $1,122,879 |
| 311 | $3,275 | $20,893 | $24,168 | $1,101,987 |
| 312 | $3,214 | $20,953 | $24,168 | $1,081,033 |
$290,011
$42,553
$247,458
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,153 | $21,015 | $24,168 | $1,060,019 |
| 314 | $3,092 | $21,076 | $24,168 | $1,038,943 |
| 315 | $3,030 | $21,137 | $24,168 | $1,017,806 |
| 316 | $2,969 | $21,199 | $24,168 | $996,607 |
| 317 | $2,907 | $21,261 | $24,168 | $975,346 |
| 318 | $2,845 | $21,323 | $24,168 | $954,023 |
| 319 | $2,783 | $21,385 | $24,168 | $932,638 |
| 320 | $2,720 | $21,447 | $24,168 | $911,191 |
| 321 | $2,658 | $21,510 | $24,168 | $889,681 |
| 322 | $2,595 | $21,573 | $24,168 | $868,108 |
| 323 | $2,532 | $21,636 | $24,168 | $846,472 |
| 324 | $2,469 | $21,699 | $24,168 | $824,774 |
$290,011
$33,751
$256,260
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,406 | $21,762 | $24,168 | $803,012 |
| 326 | $2,342 | $21,825 | $24,168 | $781,186 |
| 327 | $2,278 | $21,889 | $24,168 | $759,297 |
| 328 | $2,215 | $21,953 | $24,168 | $737,344 |
| 329 | $2,151 | $22,017 | $24,168 | $715,327 |
| 330 | $2,086 | $22,081 | $24,168 | $693,246 |
| 331 | $2,022 | $22,146 | $24,168 | $671,100 |
| 332 | $1,957 | $22,210 | $24,168 | $648,890 |
| 333 | $1,893 | $22,275 | $24,168 | $626,615 |
| 334 | $1,828 | $22,340 | $24,168 | $604,275 |
| 335 | $1,762 | $22,405 | $24,168 | $581,870 |
| 336 | $1,697 | $22,470 | $24,168 | $559,400 |
$290,011
$24,637
$265,374
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,632 | $22,536 | $24,168 | $536,864 |
| 338 | $1,566 | $22,602 | $24,168 | $514,262 |
| 339 | $1,500 | $22,668 | $24,168 | $491,594 |
| 340 | $1,434 | $22,734 | $24,168 | $468,860 |
| 341 | $1,368 | $22,800 | $24,168 | $446,060 |
| 342 | $1,301 | $22,867 | $24,168 | $423,194 |
| 343 | $1,234 | $22,933 | $24,168 | $400,261 |
| 344 | $1,167 | $23,000 | $24,168 | $377,260 |
| 345 | $1,100 | $23,067 | $24,168 | $354,193 |
| 346 | $1,033 | $23,135 | $24,168 | $331,059 |
| 347 | $966 | $23,202 | $24,168 | $307,857 |
| 348 | $898 | $23,270 | $24,168 | $284,587 |
$290,011
$15,198
$274,813
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $830 | $23,338 | $24,168 | $261,249 |
| 350 | $762 | $23,406 | $24,168 | $237,844 |
| 351 | $694 | $23,474 | $24,168 | $214,370 |
| 352 | $625 | $23,542 | $24,168 | $190,828 |
| 353 | $557 | $23,611 | $24,168 | $167,217 |
| 354 | $488 | $23,680 | $24,168 | $143,537 |
| 355 | $419 | $23,749 | $24,168 | $119,788 |
| 356 | $349 | $23,818 | $24,168 | $95,970 |
| 357 | $280 | $23,888 | $24,168 | $72,082 |
| 358 | $210 | $23,957 | $24,168 | $48,125 |
| 359 | $140 | $24,027 | $24,168 | $24,097 |
| 360 | $70 | $24,097 | $24,168 | $0 |
$290,011
$5,424
$284,587
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。
