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
$700 萬
$850 萬
496 呎
@14,516
639 呎
@11,268
$720 萬
$780 萬
$900 萬
$900 萬
$750 萬
$730 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,265 | $24,793 | $20,317 | $17,340 |
| 1.500 | $33,464 | $26,014 | $21,561 | $18,605 |
| 2.000 | $34,692 | $27,272 | $22,850 | $19,926 |
| 2.500 | $35,947 | $28,567 | $24,185 | $21,301 |
| 3.000 | $37,229 | $29,898 | $25,565 | $22,729 |
| 3.500 | $38,539 | $31,266 | $26,989 | $24,208 |
| 4.000 | $39,877 | $32,668 | $28,456 | $25,737 |
| 4.500 | $41,241 | $34,106 | $29,965 | $27,315 |
| 5.000 | $42,632 | $35,578 | $31,515 | $28,940 |
| 5.500 | $44,049 | $37,084 | $33,105 | $30,610 |
| 6.000 | $45,492 | $38,623 | $34,734 | $32,322 |
每月供款$24,208
30年
$5,391,000
$3,323,880
$8,714,880
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,724 | $8,484 | $24,208 | $5,382,516 |
| 2 | $15,699 | $8,509 | $24,208 | $5,374,007 |
| 3 | $15,674 | $8,534 | $24,208 | $5,365,473 |
| 4 | $15,649 | $8,559 | $24,208 | $5,356,914 |
| 5 | $15,624 | $8,584 | $24,208 | $5,348,331 |
| 6 | $15,599 | $8,609 | $24,208 | $5,339,722 |
| 7 | $15,574 | $8,634 | $24,208 | $5,331,088 |
| 8 | $15,549 | $8,659 | $24,208 | $5,322,429 |
| 9 | $15,524 | $8,684 | $24,208 | $5,313,745 |
| 10 | $15,498 | $8,710 | $24,208 | $5,305,035 |
| 11 | $15,473 | $8,735 | $24,208 | $5,296,300 |
| 12 | $15,448 | $8,760 | $24,208 | $5,287,540 |
$290,496
$187,036
$103,460
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,422 | $8,786 | $24,208 | $5,278,754 |
| 14 | $15,396 | $8,812 | $24,208 | $5,269,942 |
| 15 | $15,371 | $8,837 | $24,208 | $5,261,105 |
| 16 | $15,345 | $8,863 | $24,208 | $5,252,242 |
| 17 | $15,319 | $8,889 | $24,208 | $5,243,353 |
| 18 | $15,293 | $8,915 | $24,208 | $5,234,438 |
| 19 | $15,267 | $8,941 | $24,208 | $5,225,497 |
| 20 | $15,241 | $8,967 | $24,208 | $5,216,530 |
| 21 | $15,215 | $8,993 | $24,208 | $5,207,537 |
| 22 | $15,189 | $9,019 | $24,208 | $5,198,518 |
| 23 | $15,162 | $9,046 | $24,208 | $5,189,472 |
| 24 | $15,136 | $9,072 | $24,208 | $5,180,400 |
$290,496
$183,356
$107,140
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,109 | $9,098 | $24,208 | $5,171,301 |
| 26 | $15,083 | $9,125 | $24,208 | $5,162,176 |
| 27 | $15,056 | $9,152 | $24,208 | $5,153,025 |
| 28 | $15,030 | $9,178 | $24,208 | $5,143,846 |
| 29 | $15,003 | $9,205 | $24,208 | $5,134,641 |
| 30 | $14,976 | $9,232 | $24,208 | $5,125,409 |
| 31 | $14,949 | $9,259 | $24,208 | $5,116,150 |
| 32 | $14,922 | $9,286 | $24,208 | $5,106,864 |
| 33 | $14,895 | $9,313 | $24,208 | $5,097,551 |
| 34 | $14,868 | $9,340 | $24,208 | $5,088,211 |
| 35 | $14,841 | $9,367 | $24,208 | $5,078,844 |
| 36 | $14,813 | $9,395 | $24,208 | $5,069,449 |
$290,496
$179,545
$110,951
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,786 | $9,422 | $24,208 | $5,060,027 |
| 38 | $14,758 | $9,450 | $24,208 | $5,050,578 |
| 39 | $14,731 | $9,477 | $24,208 | $5,041,100 |
| 40 | $14,703 | $9,505 | $24,208 | $5,031,596 |
| 41 | $14,675 | $9,533 | $24,208 | $5,022,063 |
| 42 | $14,648 | $9,560 | $24,208 | $5,012,503 |
| 43 | $14,620 | $9,588 | $24,208 | $5,002,915 |
| 44 | $14,592 | $9,616 | $24,208 | $4,993,298 |
| 45 | $14,564 | $9,644 | $24,208 | $4,983,654 |
| 46 | $14,536 | $9,672 | $24,208 | $4,973,982 |
| 47 | $14,507 | $9,701 | $24,208 | $4,964,281 |
| 48 | $14,479 | $9,729 | $24,208 | $4,954,552 |
$290,496
$175,599
$114,897
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,451 | $9,757 | $24,208 | $4,944,795 |
| 50 | $14,422 | $9,786 | $24,208 | $4,935,010 |
| 51 | $14,394 | $9,814 | $24,208 | $4,925,195 |
| 52 | $14,365 | $9,843 | $24,208 | $4,915,353 |
| 53 | $14,336 | $9,872 | $24,208 | $4,905,481 |
| 54 | $14,308 | $9,900 | $24,208 | $4,895,581 |
| 55 | $14,279 | $9,929 | $24,208 | $4,885,651 |
| 56 | $14,250 | $9,958 | $24,208 | $4,875,693 |
| 57 | $14,221 | $9,987 | $24,208 | $4,865,706 |
| 58 | $14,192 | $10,016 | $24,208 | $4,855,690 |
| 59 | $14,162 | $10,046 | $24,208 | $4,845,644 |
| 60 | $14,133 | $10,075 | $24,208 | $4,835,569 |
$290,496
$171,513
$118,983
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,104 | $10,104 | $24,208 | $4,825,465 |
| 62 | $14,074 | $10,134 | $24,208 | $4,815,331 |
| 63 | $14,045 | $10,163 | $24,208 | $4,805,168 |
| 64 | $14,015 | $10,193 | $24,208 | $4,794,975 |
| 65 | $13,985 | $10,223 | $24,208 | $4,784,752 |
| 66 | $13,956 | $10,252 | $24,208 | $4,774,500 |
| 67 | $13,926 | $10,282 | $24,208 | $4,764,217 |
| 68 | $13,896 | $10,312 | $24,208 | $4,753,905 |
| 69 | $13,866 | $10,342 | $24,208 | $4,743,563 |
| 70 | $13,835 | $10,373 | $24,208 | $4,733,190 |
| 71 | $13,805 | $10,403 | $24,208 | $4,722,787 |
| 72 | $13,775 | $10,433 | $24,208 | $4,712,354 |
$290,496
$167,281
$123,215
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,744 | $10,464 | $24,208 | $4,701,890 |
| 74 | $13,714 | $10,494 | $24,208 | $4,691,396 |
| 75 | $13,683 | $10,525 | $24,208 | $4,680,871 |
| 76 | $13,653 | $10,555 | $24,208 | $4,670,316 |
| 77 | $13,622 | $10,586 | $24,208 | $4,659,730 |
| 78 | $13,591 | $10,617 | $24,208 | $4,649,113 |
| 79 | $13,560 | $10,648 | $24,208 | $4,638,465 |
| 80 | $13,529 | $10,679 | $24,208 | $4,627,785 |
| 81 | $13,498 | $10,710 | $24,208 | $4,617,075 |
| 82 | $13,466 | $10,742 | $24,208 | $4,606,334 |
| 83 | $13,435 | $10,773 | $24,208 | $4,595,561 |
| 84 | $13,404 | $10,804 | $24,208 | $4,584,756 |
$290,496
$162,898
$127,598
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,372 | $10,836 | $24,208 | $4,573,921 |
| 86 | $13,341 | $10,867 | $24,208 | $4,563,053 |
| 87 | $13,309 | $10,899 | $24,208 | $4,552,154 |
| 88 | $13,277 | $10,931 | $24,208 | $4,541,223 |
| 89 | $13,245 | $10,963 | $24,208 | $4,530,261 |
| 90 | $13,213 | $10,995 | $24,208 | $4,519,266 |
| 91 | $13,181 | $11,027 | $24,208 | $4,508,239 |
| 92 | $13,149 | $11,059 | $24,208 | $4,497,180 |
| 93 | $13,117 | $11,091 | $24,208 | $4,486,089 |
| 94 | $13,084 | $11,124 | $24,208 | $4,474,965 |
| 95 | $13,052 | $11,156 | $24,208 | $4,463,809 |
| 96 | $13,019 | $11,189 | $24,208 | $4,452,621 |
$290,496
$158,360
$132,136
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,987 | $11,221 | $24,208 | $4,441,399 |
| 98 | $12,954 | $11,254 | $24,208 | $4,430,146 |
| 99 | $12,921 | $11,287 | $24,208 | $4,418,859 |
| 100 | $12,888 | $11,320 | $24,208 | $4,407,539 |
| 101 | $12,855 | $11,353 | $24,208 | $4,396,186 |
| 102 | $12,822 | $11,386 | $24,208 | $4,384,801 |
| 103 | $12,789 | $11,419 | $24,208 | $4,373,382 |
| 104 | $12,756 | $11,452 | $24,208 | $4,361,929 |
| 105 | $12,722 | $11,486 | $24,208 | $4,350,444 |
| 106 | $12,689 | $11,519 | $24,208 | $4,338,924 |
| 107 | $12,655 | $11,553 | $24,208 | $4,327,372 |
| 108 | $12,622 | $11,586 | $24,208 | $4,315,785 |
$290,496
$153,661
$136,835
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,588 | $11,620 | $24,208 | $4,304,165 |
| 110 | $12,554 | $11,654 | $24,208 | $4,292,511 |
| 111 | $12,520 | $11,688 | $24,208 | $4,280,823 |
| 112 | $12,486 | $11,722 | $24,208 | $4,269,100 |
| 113 | $12,452 | $11,756 | $24,208 | $4,257,344 |
| 114 | $12,417 | $11,791 | $24,208 | $4,245,553 |
| 115 | $12,383 | $11,825 | $24,208 | $4,233,728 |
| 116 | $12,348 | $11,860 | $24,208 | $4,221,868 |
| 117 | $12,314 | $11,894 | $24,208 | $4,209,974 |
| 118 | $12,279 | $11,929 | $24,208 | $4,198,045 |
| 119 | $12,244 | $11,964 | $24,208 | $4,186,081 |
| 120 | $12,209 | $11,999 | $24,208 | $4,174,083 |
$290,496
$148,794
$141,702
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,174 | $12,034 | $24,208 | $4,162,049 |
| 122 | $12,139 | $12,069 | $24,208 | $4,149,981 |
| 123 | $12,104 | $12,104 | $24,208 | $4,137,877 |
| 124 | $12,069 | $12,139 | $24,208 | $4,125,737 |
| 125 | $12,033 | $12,175 | $24,208 | $4,113,563 |
| 126 | $11,998 | $12,210 | $24,208 | $4,101,353 |
| 127 | $11,962 | $12,246 | $24,208 | $4,089,107 |
| 128 | $11,927 | $12,281 | $24,208 | $4,076,826 |
| 129 | $11,891 | $12,317 | $24,208 | $4,064,508 |
| 130 | $11,855 | $12,353 | $24,208 | $4,052,155 |
| 131 | $11,819 | $12,389 | $24,208 | $4,039,766 |
| 132 | $11,783 | $12,425 | $24,208 | $4,027,341 |
$290,496
$143,754
$146,742
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,746 | $12,462 | $24,208 | $4,014,879 |
| 134 | $11,710 | $12,498 | $24,208 | $4,002,381 |
| 135 | $11,674 | $12,534 | $24,208 | $3,989,847 |
| 136 | $11,637 | $12,571 | $24,208 | $3,977,276 |
| 137 | $11,600 | $12,608 | $24,208 | $3,964,668 |
| 138 | $11,564 | $12,644 | $24,208 | $3,952,024 |
| 139 | $11,527 | $12,681 | $24,208 | $3,939,343 |
| 140 | $11,490 | $12,718 | $24,208 | $3,926,624 |
| 141 | $11,453 | $12,755 | $24,208 | $3,913,869 |
| 142 | $11,415 | $12,793 | $24,208 | $3,901,076 |
| 143 | $11,378 | $12,830 | $24,208 | $3,888,247 |
| 144 | $11,341 | $12,867 | $24,208 | $3,875,379 |
$290,496
$138,535
$151,961
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,303 | $12,905 | $24,208 | $3,862,474 |
| 146 | $11,266 | $12,942 | $24,208 | $3,849,532 |
| 147 | $11,228 | $12,980 | $24,208 | $3,836,552 |
| 148 | $11,190 | $13,018 | $24,208 | $3,823,534 |
| 149 | $11,152 | $13,056 | $24,208 | $3,810,478 |
| 150 | $11,114 | $13,094 | $24,208 | $3,797,384 |
| 151 | $11,076 | $13,132 | $24,208 | $3,784,251 |
| 152 | $11,037 | $13,171 | $24,208 | $3,771,081 |
| 153 | $10,999 | $13,209 | $24,208 | $3,757,872 |
| 154 | $10,960 | $13,248 | $24,208 | $3,744,624 |
| 155 | $10,922 | $13,286 | $24,208 | $3,731,338 |
| 156 | $10,883 | $13,325 | $24,208 | $3,718,013 |
$290,496
$133,130
$157,366
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,844 | $13,364 | $24,208 | $3,704,649 |
| 158 | $10,805 | $13,403 | $24,208 | $3,691,246 |
| 159 | $10,766 | $13,442 | $24,208 | $3,677,805 |
| 160 | $10,727 | $13,481 | $24,208 | $3,664,324 |
| 161 | $10,688 | $13,520 | $24,208 | $3,650,803 |
| 162 | $10,648 | $13,560 | $24,208 | $3,637,243 |
| 163 | $10,609 | $13,599 | $24,208 | $3,623,644 |
| 164 | $10,569 | $13,639 | $24,208 | $3,610,005 |
| 165 | $10,529 | $13,679 | $24,208 | $3,596,326 |
| 166 | $10,489 | $13,719 | $24,208 | $3,582,607 |
| 167 | $10,449 | $13,759 | $24,208 | $3,568,849 |
| 168 | $10,409 | $13,799 | $24,208 | $3,555,050 |
$290,496
$127,533
$162,963
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,369 | $13,839 | $24,208 | $3,541,211 |
| 170 | $10,329 | $13,879 | $24,208 | $3,527,331 |
| 171 | $10,288 | $13,920 | $24,208 | $3,513,411 |
| 172 | $10,247 | $13,961 | $24,208 | $3,499,451 |
| 173 | $10,207 | $14,001 | $24,208 | $3,485,449 |
| 174 | $10,166 | $14,042 | $24,208 | $3,471,407 |
| 175 | $10,125 | $14,083 | $24,208 | $3,457,324 |
| 176 | $10,084 | $14,124 | $24,208 | $3,443,200 |
| 177 | $10,043 | $14,165 | $24,208 | $3,429,035 |
| 178 | $10,001 | $14,207 | $24,208 | $3,414,828 |
| 179 | $9,960 | $14,248 | $24,208 | $3,400,580 |
| 180 | $9,918 | $14,290 | $24,208 | $3,386,290 |
$290,496
$121,737
$168,759
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,877 | $14,331 | $24,208 | $3,371,959 |
| 182 | $9,835 | $14,373 | $24,208 | $3,357,586 |
| 183 | $9,793 | $14,415 | $24,208 | $3,343,171 |
| 184 | $9,751 | $14,457 | $24,208 | $3,328,714 |
| 185 | $9,709 | $14,499 | $24,208 | $3,314,215 |
| 186 | $9,666 | $14,542 | $24,208 | $3,299,673 |
| 187 | $9,624 | $14,584 | $24,208 | $3,285,089 |
| 188 | $9,582 | $14,626 | $24,208 | $3,270,463 |
| 189 | $9,539 | $14,669 | $24,208 | $3,255,793 |
| 190 | $9,496 | $14,712 | $24,208 | $3,241,082 |
| 191 | $9,453 | $14,755 | $24,208 | $3,226,327 |
| 192 | $9,410 | $14,798 | $24,208 | $3,211,529 |
$290,496
$115,734
$174,762
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,367 | $14,841 | $24,208 | $3,196,688 |
| 194 | $9,324 | $14,884 | $24,208 | $3,181,803 |
| 195 | $9,280 | $14,928 | $24,208 | $3,166,876 |
| 196 | $9,237 | $14,971 | $24,208 | $3,151,904 |
| 197 | $9,193 | $15,015 | $24,208 | $3,136,890 |
| 198 | $9,149 | $15,059 | $24,208 | $3,121,831 |
| 199 | $9,105 | $15,103 | $24,208 | $3,106,728 |
| 200 | $9,061 | $15,147 | $24,208 | $3,091,581 |
| 201 | $9,017 | $15,191 | $24,208 | $3,076,391 |
| 202 | $8,973 | $15,235 | $24,208 | $3,061,155 |
| 203 | $8,928 | $15,280 | $24,208 | $3,045,876 |
| 204 | $8,884 | $15,324 | $24,208 | $3,030,551 |
$290,496
$109,519
$180,977
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,839 | $15,369 | $24,208 | $3,015,183 |
| 206 | $8,794 | $15,414 | $24,208 | $2,999,769 |
| 207 | $8,749 | $15,459 | $24,208 | $2,984,310 |
| 208 | $8,704 | $15,504 | $24,208 | $2,968,806 |
| 209 | $8,659 | $15,549 | $24,208 | $2,953,257 |
| 210 | $8,614 | $15,594 | $24,208 | $2,937,663 |
| 211 | $8,568 | $15,640 | $24,208 | $2,922,023 |
| 212 | $8,523 | $15,685 | $24,208 | $2,906,338 |
| 213 | $8,477 | $15,731 | $24,208 | $2,890,607 |
| 214 | $8,431 | $15,777 | $24,208 | $2,874,830 |
| 215 | $8,385 | $15,823 | $24,208 | $2,859,007 |
| 216 | $8,339 | $15,869 | $24,208 | $2,843,137 |
$290,496
$103,082
$187,414
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,292 | $15,916 | $24,208 | $2,827,222 |
| 218 | $8,246 | $15,962 | $24,208 | $2,811,260 |
| 219 | $8,200 | $16,008 | $24,208 | $2,795,251 |
| 220 | $8,153 | $16,055 | $24,208 | $2,779,196 |
| 221 | $8,106 | $16,102 | $24,208 | $2,763,094 |
| 222 | $8,059 | $16,149 | $24,208 | $2,746,945 |
| 223 | $8,012 | $16,196 | $24,208 | $2,730,749 |
| 224 | $7,965 | $16,243 | $24,208 | $2,714,506 |
| 225 | $7,917 | $16,291 | $24,208 | $2,698,215 |
| 226 | $7,870 | $16,338 | $24,208 | $2,681,877 |
| 227 | $7,822 | $16,386 | $24,208 | $2,665,491 |
| 228 | $7,774 | $16,434 | $24,208 | $2,649,057 |
$290,496
$96,416
$194,080
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,726 | $16,482 | $24,208 | $2,632,576 |
| 230 | $7,678 | $16,530 | $24,208 | $2,616,046 |
| 231 | $7,630 | $16,578 | $24,208 | $2,599,468 |
| 232 | $7,582 | $16,626 | $24,208 | $2,582,842 |
| 233 | $7,533 | $16,675 | $24,208 | $2,566,167 |
| 234 | $7,485 | $16,723 | $24,208 | $2,549,444 |
| 235 | $7,436 | $16,772 | $24,208 | $2,532,672 |
| 236 | $7,387 | $16,821 | $24,208 | $2,515,851 |
| 237 | $7,338 | $16,870 | $24,208 | $2,498,981 |
| 238 | $7,289 | $16,919 | $24,208 | $2,482,062 |
| 239 | $7,239 | $16,969 | $24,208 | $2,465,093 |
| 240 | $7,190 | $17,018 | $24,208 | $2,448,075 |
$290,496
$89,513
$200,983
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,140 | $17,068 | $24,208 | $2,431,007 |
| 242 | $7,090 | $17,118 | $24,208 | $2,413,889 |
| 243 | $7,041 | $17,167 | $24,208 | $2,396,722 |
| 244 | $6,990 | $17,218 | $24,208 | $2,379,504 |
| 245 | $6,940 | $17,268 | $24,208 | $2,362,237 |
| 246 | $6,890 | $17,318 | $24,208 | $2,344,918 |
| 247 | $6,839 | $17,369 | $24,208 | $2,327,550 |
| 248 | $6,789 | $17,419 | $24,208 | $2,310,130 |
| 249 | $6,738 | $17,470 | $24,208 | $2,292,660 |
| 250 | $6,687 | $17,521 | $24,208 | $2,275,139 |
| 251 | $6,636 | $17,572 | $24,208 | $2,257,567 |
| 252 | $6,585 | $17,623 | $24,208 | $2,239,944 |
$290,496
$82,365
$208,131
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,533 | $17,675 | $24,208 | $2,222,269 |
| 254 | $6,482 | $17,726 | $24,208 | $2,204,542 |
| 255 | $6,430 | $17,778 | $24,208 | $2,186,764 |
| 256 | $6,378 | $17,830 | $24,208 | $2,168,934 |
| 257 | $6,326 | $17,882 | $24,208 | $2,151,052 |
| 258 | $6,274 | $17,934 | $24,208 | $2,133,118 |
| 259 | $6,222 | $17,986 | $24,208 | $2,115,132 |
| 260 | $6,169 | $18,039 | $24,208 | $2,097,093 |
| 261 | $6,117 | $18,091 | $24,208 | $2,079,002 |
| 262 | $6,064 | $18,144 | $24,208 | $2,060,857 |
| 263 | $6,011 | $18,197 | $24,208 | $2,042,660 |
| 264 | $5,958 | $18,250 | $24,208 | $2,024,410 |
$290,496
$74,962
$215,534
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,905 | $18,303 | $24,208 | $2,006,106 |
| 266 | $5,851 | $18,357 | $24,208 | $1,987,750 |
| 267 | $5,798 | $18,410 | $24,208 | $1,969,339 |
| 268 | $5,744 | $18,464 | $24,208 | $1,950,875 |
| 269 | $5,690 | $18,518 | $24,208 | $1,932,357 |
| 270 | $5,636 | $18,572 | $24,208 | $1,913,785 |
| 271 | $5,582 | $18,626 | $24,208 | $1,895,159 |
| 272 | $5,528 | $18,680 | $24,208 | $1,876,479 |
| 273 | $5,473 | $18,735 | $24,208 | $1,857,744 |
| 274 | $5,418 | $18,790 | $24,208 | $1,838,954 |
| 275 | $5,364 | $18,844 | $24,208 | $1,820,110 |
| 276 | $5,309 | $18,899 | $24,208 | $1,801,210 |
$290,496
$67,296
$223,200
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,254 | $18,954 | $24,208 | $1,782,256 |
| 278 | $5,198 | $19,010 | $24,208 | $1,763,246 |
| 279 | $5,143 | $19,065 | $24,208 | $1,744,181 |
| 280 | $5,087 | $19,121 | $24,208 | $1,725,060 |
| 281 | $5,031 | $19,177 | $24,208 | $1,705,884 |
| 282 | $4,975 | $19,233 | $24,208 | $1,686,651 |
| 283 | $4,919 | $19,289 | $24,208 | $1,667,363 |
| 284 | $4,863 | $19,345 | $24,208 | $1,648,018 |
| 285 | $4,807 | $19,401 | $24,208 | $1,628,616 |
| 286 | $4,750 | $19,458 | $24,208 | $1,609,159 |
| 287 | $4,693 | $19,515 | $24,208 | $1,589,644 |
| 288 | $4,636 | $19,572 | $24,208 | $1,570,072 |
$290,496
$59,358
$231,138
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,579 | $19,629 | $24,208 | $1,550,444 |
| 290 | $4,522 | $19,686 | $24,208 | $1,530,758 |
| 291 | $4,465 | $19,743 | $24,208 | $1,511,015 |
| 292 | $4,407 | $19,801 | $24,208 | $1,491,214 |
| 293 | $4,349 | $19,859 | $24,208 | $1,471,355 |
| 294 | $4,291 | $19,917 | $24,208 | $1,451,439 |
| 295 | $4,233 | $19,975 | $24,208 | $1,431,464 |
| 296 | $4,175 | $20,033 | $24,208 | $1,411,431 |
| 297 | $4,117 | $20,091 | $24,208 | $1,391,340 |
| 298 | $4,058 | $20,150 | $24,208 | $1,371,190 |
| 299 | $3,999 | $20,209 | $24,208 | $1,350,981 |
| 300 | $3,940 | $20,268 | $24,208 | $1,330,713 |
$290,496
$51,137
$239,359
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,881 | $20,327 | $24,208 | $1,310,387 |
| 302 | $3,822 | $20,386 | $24,208 | $1,290,001 |
| 303 | $3,763 | $20,445 | $24,208 | $1,269,555 |
| 304 | $3,703 | $20,505 | $24,208 | $1,249,050 |
| 305 | $3,643 | $20,565 | $24,208 | $1,228,485 |
| 306 | $3,583 | $20,625 | $24,208 | $1,207,860 |
| 307 | $3,523 | $20,685 | $24,208 | $1,187,175 |
| 308 | $3,463 | $20,745 | $24,208 | $1,166,430 |
| 309 | $3,402 | $20,806 | $24,208 | $1,145,624 |
| 310 | $3,341 | $20,867 | $24,208 | $1,124,757 |
| 311 | $3,281 | $20,927 | $24,208 | $1,103,830 |
| 312 | $3,220 | $20,988 | $24,208 | $1,082,841 |
$290,496
$42,624
$247,872
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,158 | $21,050 | $24,208 | $1,061,791 |
| 314 | $3,097 | $21,111 | $24,208 | $1,040,680 |
| 315 | $3,035 | $21,173 | $24,208 | $1,019,508 |
| 316 | $2,974 | $21,234 | $24,208 | $998,273 |
| 317 | $2,912 | $21,296 | $24,208 | $976,977 |
| 318 | $2,850 | $21,358 | $24,208 | $955,618 |
| 319 | $2,787 | $21,421 | $24,208 | $934,198 |
| 320 | $2,725 | $21,483 | $24,208 | $912,714 |
| 321 | $2,662 | $21,546 | $24,208 | $891,168 |
| 322 | $2,599 | $21,609 | $24,208 | $869,560 |
| 323 | $2,536 | $21,672 | $24,208 | $847,888 |
| 324 | $2,473 | $21,735 | $24,208 | $826,153 |
$290,496
$33,808
$256,688
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,410 | $21,798 | $24,208 | $804,355 |
| 326 | $2,346 | $21,862 | $24,208 | $782,493 |
| 327 | $2,282 | $21,926 | $24,208 | $760,567 |
| 328 | $2,218 | $21,990 | $24,208 | $738,577 |
| 329 | $2,154 | $22,054 | $24,208 | $716,523 |
| 330 | $2,090 | $22,118 | $24,208 | $694,405 |
| 331 | $2,025 | $22,183 | $24,208 | $672,223 |
| 332 | $1,961 | $22,247 | $24,208 | $649,975 |
| 333 | $1,896 | $22,312 | $24,208 | $627,663 |
| 334 | $1,831 | $22,377 | $24,208 | $605,286 |
| 335 | $1,765 | $22,443 | $24,208 | $582,843 |
| 336 | $1,700 | $22,508 | $24,208 | $560,335 |
$290,496
$24,678
$265,818
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,634 | $22,574 | $24,208 | $537,761 |
| 338 | $1,568 | $22,640 | $24,208 | $515,122 |
| 339 | $1,502 | $22,706 | $24,208 | $492,416 |
| 340 | $1,436 | $22,772 | $24,208 | $469,644 |
| 341 | $1,370 | $22,838 | $24,208 | $446,806 |
| 342 | $1,303 | $22,905 | $24,208 | $423,901 |
| 343 | $1,236 | $22,972 | $24,208 | $400,930 |
| 344 | $1,169 | $23,039 | $24,208 | $377,891 |
| 345 | $1,102 | $23,106 | $24,208 | $354,785 |
| 346 | $1,035 | $23,173 | $24,208 | $331,612 |
| 347 | $967 | $23,241 | $24,208 | $308,371 |
| 348 | $899 | $23,309 | $24,208 | $285,063 |
$290,496
$15,224
$275,272
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $831 | $23,377 | $24,208 | $261,686 |
| 350 | $763 | $23,445 | $24,208 | $238,242 |
| 351 | $695 | $23,513 | $24,208 | $214,728 |
| 352 | $626 | $23,582 | $24,208 | $191,147 |
| 353 | $558 | $23,650 | $24,208 | $167,496 |
| 354 | $489 | $23,719 | $24,208 | $143,777 |
| 355 | $419 | $23,789 | $24,208 | $119,988 |
| 356 | $350 | $23,858 | $24,208 | $96,130 |
| 357 | $280 | $23,928 | $24,208 | $72,202 |
| 358 | $211 | $23,997 | $24,208 | $48,205 |
| 359 | $141 | $24,067 | $24,208 | $24,138 |
| 360 | $70 | $24,138 | $24,208 | $0 |
$290,496
$5,433
$285,063
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。
