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
$800 萬
$750 萬
$790 萬
$720 萬
684 呎
@11,842
901 呎
@8,990
$810 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,750 | $25,165 | $20,622 | $17,600 |
| 1.500 | $33,967 | $26,405 | $21,885 | $18,885 |
| 2.000 | $35,213 | $27,682 | $23,193 | $20,226 |
| 2.500 | $36,487 | $28,996 | $24,548 | $21,621 |
| 3.000 | $37,789 | $30,348 | $25,949 | $23,070 |
| 3.500 | $39,118 | $31,735 | $27,394 | $24,572 |
| 4.000 | $40,476 | $33,159 | $28,883 | $26,124 |
| 4.500 | $41,860 | $34,619 | $30,415 | $27,726 |
| 5.000 | $43,272 | $36,113 | $31,989 | $29,375 |
| 5.500 | $44,711 | $37,641 | $33,603 | $31,069 |
| 6.000 | $46,176 | $39,203 | $35,256 | $32,807 |
每月供款$24,572
30年
$5,472,000
$3,373,822
$8,845,822
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,960 | $8,612 | $24,572 | $5,463,388 |
| 2 | $15,935 | $8,637 | $24,572 | $5,454,751 |
| 3 | $15,910 | $8,662 | $24,572 | $5,446,089 |
| 4 | $15,884 | $8,687 | $24,572 | $5,437,402 |
| 5 | $15,859 | $8,713 | $24,572 | $5,428,689 |
| 6 | $15,834 | $8,738 | $24,572 | $5,419,951 |
| 7 | $15,808 | $8,764 | $24,572 | $5,411,188 |
| 8 | $15,783 | $8,789 | $24,572 | $5,402,399 |
| 9 | $15,757 | $8,815 | $24,572 | $5,393,584 |
| 10 | $15,731 | $8,840 | $24,572 | $5,384,744 |
| 11 | $15,706 | $8,866 | $24,572 | $5,375,877 |
| 12 | $15,680 | $8,892 | $24,572 | $5,366,985 |
$294,861
$189,846
$105,015
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,654 | $8,918 | $24,572 | $5,358,067 |
| 14 | $15,628 | $8,944 | $24,572 | $5,349,123 |
| 15 | $15,602 | $8,970 | $24,572 | $5,340,153 |
| 16 | $15,575 | $8,996 | $24,572 | $5,331,157 |
| 17 | $15,549 | $9,023 | $24,572 | $5,322,134 |
| 18 | $15,523 | $9,049 | $24,572 | $5,313,086 |
| 19 | $15,496 | $9,075 | $24,572 | $5,304,010 |
| 20 | $15,470 | $9,102 | $24,572 | $5,294,909 |
| 21 | $15,443 | $9,128 | $24,572 | $5,285,780 |
| 22 | $15,417 | $9,155 | $24,572 | $5,276,625 |
| 23 | $15,390 | $9,182 | $24,572 | $5,267,444 |
| 24 | $15,363 | $9,208 | $24,572 | $5,258,236 |
$294,861
$186,111
$108,750
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,337 | $9,235 | $24,572 | $5,249,000 |
| 26 | $15,310 | $9,262 | $24,572 | $5,239,738 |
| 27 | $15,283 | $9,289 | $24,572 | $5,230,449 |
| 28 | $15,255 | $9,316 | $24,572 | $5,221,133 |
| 29 | $15,228 | $9,343 | $24,572 | $5,211,789 |
| 30 | $15,201 | $9,371 | $24,572 | $5,202,419 |
| 31 | $15,174 | $9,398 | $24,572 | $5,193,021 |
| 32 | $15,146 | $9,425 | $24,572 | $5,183,595 |
| 33 | $15,119 | $9,453 | $24,572 | $5,174,142 |
| 34 | $15,091 | $9,480 | $24,572 | $5,164,662 |
| 35 | $15,064 | $9,508 | $24,572 | $5,155,154 |
| 36 | $15,036 | $9,536 | $24,572 | $5,145,618 |
$294,861
$182,243
$112,618
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,008 | $9,564 | $24,572 | $5,136,054 |
| 38 | $14,980 | $9,592 | $24,572 | $5,126,463 |
| 39 | $14,952 | $9,620 | $24,572 | $5,116,843 |
| 40 | $14,924 | $9,648 | $24,572 | $5,107,196 |
| 41 | $14,896 | $9,676 | $24,572 | $5,097,520 |
| 42 | $14,868 | $9,704 | $24,572 | $5,087,816 |
| 43 | $14,839 | $9,732 | $24,572 | $5,078,084 |
| 44 | $14,811 | $9,761 | $24,572 | $5,068,323 |
| 45 | $14,783 | $9,789 | $24,572 | $5,058,534 |
| 46 | $14,754 | $9,818 | $24,572 | $5,048,716 |
| 47 | $14,725 | $9,846 | $24,572 | $5,038,870 |
| 48 | $14,697 | $9,875 | $24,572 | $5,028,995 |
$294,861
$178,238
$116,623
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,668 | $9,904 | $24,572 | $5,019,091 |
| 50 | $14,639 | $9,933 | $24,572 | $5,009,158 |
| 51 | $14,610 | $9,962 | $24,572 | $4,999,197 |
| 52 | $14,581 | $9,991 | $24,572 | $4,989,206 |
| 53 | $14,552 | $10,020 | $24,572 | $4,979,186 |
| 54 | $14,523 | $10,049 | $24,572 | $4,969,137 |
| 55 | $14,493 | $10,078 | $24,572 | $4,959,059 |
| 56 | $14,464 | $10,108 | $24,572 | $4,948,951 |
| 57 | $14,434 | $10,137 | $24,572 | $4,938,813 |
| 58 | $14,405 | $10,167 | $24,572 | $4,928,647 |
| 59 | $14,375 | $10,197 | $24,572 | $4,918,450 |
| 60 | $14,345 | $10,226 | $24,572 | $4,908,224 |
$294,861
$174,090
$120,771
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,316 | $10,256 | $24,572 | $4,897,968 |
| 62 | $14,286 | $10,286 | $24,572 | $4,887,682 |
| 63 | $14,256 | $10,316 | $24,572 | $4,877,366 |
| 64 | $14,226 | $10,346 | $24,572 | $4,867,020 |
| 65 | $14,195 | $10,376 | $24,572 | $4,856,643 |
| 66 | $14,165 | $10,407 | $24,572 | $4,846,237 |
| 67 | $14,135 | $10,437 | $24,572 | $4,835,800 |
| 68 | $14,104 | $10,467 | $24,572 | $4,825,333 |
| 69 | $14,074 | $10,498 | $24,572 | $4,814,835 |
| 70 | $14,043 | $10,528 | $24,572 | $4,804,306 |
| 71 | $14,013 | $10,559 | $24,572 | $4,793,747 |
| 72 | $13,982 | $10,590 | $24,572 | $4,783,157 |
$294,861
$169,794
$125,066
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,951 | $10,621 | $24,572 | $4,772,536 |
| 74 | $13,920 | $10,652 | $24,572 | $4,761,885 |
| 75 | $13,889 | $10,683 | $24,572 | $4,751,202 |
| 76 | $13,858 | $10,714 | $24,572 | $4,740,488 |
| 77 | $13,826 | $10,745 | $24,572 | $4,729,742 |
| 78 | $13,795 | $10,777 | $24,572 | $4,718,966 |
| 79 | $13,764 | $10,808 | $24,572 | $4,708,158 |
| 80 | $13,732 | $10,840 | $24,572 | $4,697,318 |
| 81 | $13,701 | $10,871 | $24,572 | $4,686,447 |
| 82 | $13,669 | $10,903 | $24,572 | $4,675,544 |
| 83 | $13,637 | $10,935 | $24,572 | $4,664,609 |
| 84 | $13,605 | $10,967 | $24,572 | $4,653,643 |
$294,861
$165,346
$129,515
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,573 | $10,999 | $24,572 | $4,642,644 |
| 86 | $13,541 | $11,031 | $24,572 | $4,631,613 |
| 87 | $13,509 | $11,063 | $24,572 | $4,620,550 |
| 88 | $13,477 | $11,095 | $24,572 | $4,609,455 |
| 89 | $13,444 | $11,127 | $24,572 | $4,598,328 |
| 90 | $13,412 | $11,160 | $24,572 | $4,587,168 |
| 91 | $13,379 | $11,192 | $24,572 | $4,575,975 |
| 92 | $13,347 | $11,225 | $24,572 | $4,564,750 |
| 93 | $13,314 | $11,258 | $24,572 | $4,553,492 |
| 94 | $13,281 | $11,291 | $24,572 | $4,542,202 |
| 95 | $13,248 | $11,324 | $24,572 | $4,530,878 |
| 96 | $13,215 | $11,357 | $24,572 | $4,519,521 |
$294,861
$160,740
$134,121
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,182 | $11,390 | $24,572 | $4,508,132 |
| 98 | $13,149 | $11,423 | $24,572 | $4,496,709 |
| 99 | $13,115 | $11,456 | $24,572 | $4,485,252 |
| 100 | $13,082 | $11,490 | $24,572 | $4,473,763 |
| 101 | $13,048 | $11,523 | $24,572 | $4,462,239 |
| 102 | $13,015 | $11,557 | $24,572 | $4,450,682 |
| 103 | $12,981 | $11,591 | $24,572 | $4,439,092 |
| 104 | $12,947 | $11,624 | $24,572 | $4,427,468 |
| 105 | $12,913 | $11,658 | $24,572 | $4,415,809 |
| 106 | $12,879 | $11,692 | $24,572 | $4,404,117 |
| 107 | $12,845 | $11,726 | $24,572 | $4,392,391 |
| 108 | $12,811 | $11,761 | $24,572 | $4,380,630 |
$294,861
$155,969
$138,891
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,777 | $11,795 | $24,572 | $4,368,835 |
| 110 | $12,742 | $11,829 | $24,572 | $4,357,006 |
| 111 | $12,708 | $11,864 | $24,572 | $4,345,142 |
| 112 | $12,673 | $11,898 | $24,572 | $4,333,244 |
| 113 | $12,639 | $11,933 | $24,572 | $4,321,311 |
| 114 | $12,604 | $11,968 | $24,572 | $4,309,343 |
| 115 | $12,569 | $12,003 | $24,572 | $4,297,340 |
| 116 | $12,534 | $12,038 | $24,572 | $4,285,302 |
| 117 | $12,499 | $12,073 | $24,572 | $4,273,229 |
| 118 | $12,464 | $12,108 | $24,572 | $4,261,121 |
| 119 | $12,428 | $12,143 | $24,572 | $4,248,977 |
| 120 | $12,393 | $12,179 | $24,572 | $4,236,799 |
$294,861
$151,029
$143,831
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,357 | $12,214 | $24,572 | $4,224,584 |
| 122 | $12,322 | $12,250 | $24,572 | $4,212,334 |
| 123 | $12,286 | $12,286 | $24,572 | $4,200,048 |
| 124 | $12,250 | $12,322 | $24,572 | $4,187,727 |
| 125 | $12,214 | $12,358 | $24,572 | $4,175,369 |
| 126 | $12,178 | $12,394 | $24,572 | $4,162,976 |
| 127 | $12,142 | $12,430 | $24,572 | $4,150,546 |
| 128 | $12,106 | $12,466 | $24,572 | $4,138,080 |
| 129 | $12,069 | $12,502 | $24,572 | $4,125,578 |
| 130 | $12,033 | $12,539 | $24,572 | $4,113,039 |
| 131 | $11,996 | $12,575 | $24,572 | $4,100,464 |
| 132 | $11,960 | $12,612 | $24,572 | $4,087,852 |
$294,861
$145,914
$148,947
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,923 | $12,649 | $24,572 | $4,075,203 |
| 134 | $11,886 | $12,686 | $24,572 | $4,062,517 |
| 135 | $11,849 | $12,723 | $24,572 | $4,049,794 |
| 136 | $11,812 | $12,760 | $24,572 | $4,037,034 |
| 137 | $11,775 | $12,797 | $24,572 | $4,024,237 |
| 138 | $11,737 | $12,834 | $24,572 | $4,011,403 |
| 139 | $11,700 | $12,872 | $24,572 | $3,998,531 |
| 140 | $11,662 | $12,909 | $24,572 | $3,985,622 |
| 141 | $11,625 | $12,947 | $24,572 | $3,972,675 |
| 142 | $11,587 | $12,985 | $24,572 | $3,959,690 |
| 143 | $11,549 | $13,023 | $24,572 | $3,946,668 |
| 144 | $11,511 | $13,061 | $24,572 | $3,933,607 |
$294,861
$140,616
$154,245
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,473 | $13,099 | $24,572 | $3,920,508 |
| 146 | $11,435 | $13,137 | $24,572 | $3,907,371 |
| 147 | $11,396 | $13,175 | $24,572 | $3,894,196 |
| 148 | $11,358 | $13,214 | $24,572 | $3,880,982 |
| 149 | $11,320 | $13,252 | $24,572 | $3,867,730 |
| 150 | $11,281 | $13,291 | $24,572 | $3,854,439 |
| 151 | $11,242 | $13,330 | $24,572 | $3,841,110 |
| 152 | $11,203 | $13,368 | $24,572 | $3,827,741 |
| 153 | $11,164 | $13,407 | $24,572 | $3,814,334 |
| 154 | $11,125 | $13,447 | $24,572 | $3,800,887 |
| 155 | $11,086 | $13,486 | $24,572 | $3,787,401 |
| 156 | $11,047 | $13,525 | $24,572 | $3,773,876 |
$294,861
$135,130
$159,731
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,007 | $13,565 | $24,572 | $3,760,312 |
| 158 | $10,968 | $13,604 | $24,572 | $3,746,708 |
| 159 | $10,928 | $13,644 | $24,572 | $3,733,064 |
| 160 | $10,888 | $13,684 | $24,572 | $3,719,380 |
| 161 | $10,848 | $13,724 | $24,572 | $3,705,657 |
| 162 | $10,808 | $13,764 | $24,572 | $3,691,893 |
| 163 | $10,768 | $13,804 | $24,572 | $3,678,089 |
| 164 | $10,728 | $13,844 | $24,572 | $3,664,245 |
| 165 | $10,687 | $13,884 | $24,572 | $3,650,361 |
| 166 | $10,647 | $13,925 | $24,572 | $3,636,436 |
| 167 | $10,606 | $13,965 | $24,572 | $3,622,471 |
| 168 | $10,566 | $14,006 | $24,572 | $3,608,465 |
$294,861
$129,449
$165,412
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,525 | $14,047 | $24,572 | $3,594,418 |
| 170 | $10,484 | $14,088 | $24,572 | $3,580,330 |
| 171 | $10,443 | $14,129 | $24,572 | $3,566,200 |
| 172 | $10,401 | $14,170 | $24,572 | $3,552,030 |
| 173 | $10,360 | $14,212 | $24,572 | $3,537,818 |
| 174 | $10,319 | $14,253 | $24,572 | $3,523,565 |
| 175 | $10,277 | $14,295 | $24,572 | $3,509,271 |
| 176 | $10,235 | $14,336 | $24,572 | $3,494,934 |
| 177 | $10,194 | $14,378 | $24,572 | $3,480,556 |
| 178 | $10,152 | $14,420 | $24,572 | $3,466,136 |
| 179 | $10,110 | $14,462 | $24,572 | $3,451,674 |
| 180 | $10,067 | $14,504 | $24,572 | $3,437,170 |
$294,861
$123,566
$171,295
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,025 | $14,547 | $24,572 | $3,422,623 |
| 182 | $9,983 | $14,589 | $24,572 | $3,408,034 |
| 183 | $9,940 | $14,632 | $24,572 | $3,393,402 |
| 184 | $9,897 | $14,674 | $24,572 | $3,378,728 |
| 185 | $9,855 | $14,717 | $24,572 | $3,364,011 |
| 186 | $9,812 | $14,760 | $24,572 | $3,349,251 |
| 187 | $9,769 | $14,803 | $24,572 | $3,334,448 |
| 188 | $9,725 | $14,846 | $24,572 | $3,319,601 |
| 189 | $9,682 | $14,890 | $24,572 | $3,304,712 |
| 190 | $9,639 | $14,933 | $24,572 | $3,289,779 |
| 191 | $9,595 | $14,977 | $24,572 | $3,274,802 |
| 192 | $9,552 | $15,020 | $24,572 | $3,259,782 |
$294,861
$117,473
$177,387
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,508 | $15,064 | $24,572 | $3,244,718 |
| 194 | $9,464 | $15,108 | $24,572 | $3,229,610 |
| 195 | $9,420 | $15,152 | $24,572 | $3,214,458 |
| 196 | $9,376 | $15,196 | $24,572 | $3,199,262 |
| 197 | $9,331 | $15,241 | $24,572 | $3,184,021 |
| 198 | $9,287 | $15,285 | $24,572 | $3,168,736 |
| 199 | $9,242 | $15,330 | $24,572 | $3,153,407 |
| 200 | $9,197 | $15,374 | $24,572 | $3,138,033 |
| 201 | $9,153 | $15,419 | $24,572 | $3,122,613 |
| 202 | $9,108 | $15,464 | $24,572 | $3,107,149 |
| 203 | $9,063 | $15,509 | $24,572 | $3,091,640 |
| 204 | $9,017 | $15,554 | $24,572 | $3,076,086 |
$294,861
$111,164
$183,697
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,972 | $15,600 | $24,572 | $3,060,486 |
| 206 | $8,926 | $15,645 | $24,572 | $3,044,841 |
| 207 | $8,881 | $15,691 | $24,572 | $3,029,150 |
| 208 | $8,835 | $15,737 | $24,572 | $3,013,413 |
| 209 | $8,789 | $15,783 | $24,572 | $2,997,630 |
| 210 | $8,743 | $15,829 | $24,572 | $2,981,802 |
| 211 | $8,697 | $15,875 | $24,572 | $2,965,927 |
| 212 | $8,651 | $15,921 | $24,572 | $2,950,006 |
| 213 | $8,604 | $15,968 | $24,572 | $2,934,038 |
| 214 | $8,558 | $16,014 | $24,572 | $2,918,024 |
| 215 | $8,511 | $16,061 | $24,572 | $2,901,963 |
| 216 | $8,464 | $16,108 | $24,572 | $2,885,856 |
$294,861
$104,631
$190,230
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,417 | $16,155 | $24,572 | $2,869,701 |
| 218 | $8,370 | $16,202 | $24,572 | $2,853,499 |
| 219 | $8,323 | $16,249 | $24,572 | $2,837,250 |
| 220 | $8,275 | $16,296 | $24,572 | $2,820,954 |
| 221 | $8,228 | $16,344 | $24,572 | $2,804,610 |
| 222 | $8,180 | $16,392 | $24,572 | $2,788,218 |
| 223 | $8,132 | $16,439 | $24,572 | $2,771,779 |
| 224 | $8,084 | $16,487 | $24,572 | $2,755,291 |
| 225 | $8,036 | $16,535 | $24,572 | $2,738,756 |
| 226 | $7,988 | $16,584 | $24,572 | $2,722,172 |
| 227 | $7,940 | $16,632 | $24,572 | $2,705,540 |
| 228 | $7,891 | $16,681 | $24,572 | $2,688,860 |
$294,861
$97,865
$196,996
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,843 | $16,729 | $24,572 | $2,672,130 |
| 230 | $7,794 | $16,778 | $24,572 | $2,655,352 |
| 231 | $7,745 | $16,827 | $24,572 | $2,638,525 |
| 232 | $7,696 | $16,876 | $24,572 | $2,621,649 |
| 233 | $7,646 | $16,925 | $24,572 | $2,604,724 |
| 234 | $7,597 | $16,975 | $24,572 | $2,587,750 |
| 235 | $7,548 | $17,024 | $24,572 | $2,570,725 |
| 236 | $7,498 | $17,074 | $24,572 | $2,553,652 |
| 237 | $7,448 | $17,124 | $24,572 | $2,536,528 |
| 238 | $7,398 | $17,174 | $24,572 | $2,519,355 |
| 239 | $7,348 | $17,224 | $24,572 | $2,502,131 |
| 240 | $7,298 | $17,274 | $24,572 | $2,484,857 |
$294,861
$90,858
$204,003
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,247 | $17,324 | $24,572 | $2,467,533 |
| 242 | $7,197 | $17,375 | $24,572 | $2,450,158 |
| 243 | $7,146 | $17,425 | $24,572 | $2,432,733 |
| 244 | $7,095 | $17,476 | $24,572 | $2,415,256 |
| 245 | $7,044 | $17,527 | $24,572 | $2,397,729 |
| 246 | $6,993 | $17,578 | $24,572 | $2,380,151 |
| 247 | $6,942 | $17,630 | $24,572 | $2,362,521 |
| 248 | $6,891 | $17,681 | $24,572 | $2,344,840 |
| 249 | $6,839 | $17,733 | $24,572 | $2,327,108 |
| 250 | $6,787 | $17,784 | $24,572 | $2,309,323 |
| 251 | $6,736 | $17,836 | $24,572 | $2,291,487 |
| 252 | $6,684 | $17,888 | $24,572 | $2,273,599 |
$294,861
$83,602
$211,258
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,631 | $17,940 | $24,572 | $2,255,658 |
| 254 | $6,579 | $17,993 | $24,572 | $2,237,666 |
| 255 | $6,527 | $18,045 | $24,572 | $2,219,621 |
| 256 | $6,474 | $18,098 | $24,572 | $2,201,523 |
| 257 | $6,421 | $18,151 | $24,572 | $2,183,372 |
| 258 | $6,368 | $18,204 | $24,572 | $2,165,169 |
| 259 | $6,315 | $18,257 | $24,572 | $2,146,912 |
| 260 | $6,262 | $18,310 | $24,572 | $2,128,602 |
| 261 | $6,208 | $18,363 | $24,572 | $2,110,239 |
| 262 | $6,155 | $18,417 | $24,572 | $2,091,822 |
| 263 | $6,101 | $18,471 | $24,572 | $2,073,351 |
| 264 | $6,047 | $18,524 | $24,572 | $2,054,827 |
$294,861
$76,089
$218,772
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,993 | $18,578 | $24,572 | $2,036,248 |
| 266 | $5,939 | $18,633 | $24,572 | $2,017,616 |
| 267 | $5,885 | $18,687 | $24,572 | $1,998,929 |
| 268 | $5,830 | $18,742 | $24,572 | $1,980,187 |
| 269 | $5,776 | $18,796 | $24,572 | $1,961,391 |
| 270 | $5,721 | $18,851 | $24,572 | $1,942,540 |
| 271 | $5,666 | $18,906 | $24,572 | $1,923,634 |
| 272 | $5,611 | $18,961 | $24,572 | $1,904,673 |
| 273 | $5,555 | $19,016 | $24,572 | $1,885,656 |
| 274 | $5,500 | $19,072 | $24,572 | $1,866,585 |
| 275 | $5,444 | $19,128 | $24,572 | $1,847,457 |
| 276 | $5,388 | $19,183 | $24,572 | $1,828,274 |
$294,861
$68,308
$226,553
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,332 | $19,239 | $24,572 | $1,809,034 |
| 278 | $5,276 | $19,295 | $24,572 | $1,789,739 |
| 279 | $5,220 | $19,352 | $24,572 | $1,770,387 |
| 280 | $5,164 | $19,408 | $24,572 | $1,750,979 |
| 281 | $5,107 | $19,465 | $24,572 | $1,731,515 |
| 282 | $5,050 | $19,521 | $24,572 | $1,711,993 |
| 283 | $4,993 | $19,578 | $24,572 | $1,692,415 |
| 284 | $4,936 | $19,636 | $24,572 | $1,672,779 |
| 285 | $4,879 | $19,693 | $24,572 | $1,653,086 |
| 286 | $4,822 | $19,750 | $24,572 | $1,633,336 |
| 287 | $4,764 | $19,808 | $24,572 | $1,613,528 |
| 288 | $4,706 | $19,866 | $24,572 | $1,593,663 |
$294,861
$60,250
$234,611
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,648 | $19,924 | $24,572 | $1,573,739 |
| 290 | $4,590 | $19,982 | $24,572 | $1,553,758 |
| 291 | $4,532 | $20,040 | $24,572 | $1,533,718 |
| 292 | $4,473 | $20,098 | $24,572 | $1,513,619 |
| 293 | $4,415 | $20,157 | $24,572 | $1,493,462 |
| 294 | $4,356 | $20,216 | $24,572 | $1,473,246 |
| 295 | $4,297 | $20,275 | $24,572 | $1,452,972 |
| 296 | $4,238 | $20,334 | $24,572 | $1,432,638 |
| 297 | $4,179 | $20,393 | $24,572 | $1,412,245 |
| 298 | $4,119 | $20,453 | $24,572 | $1,391,792 |
| 299 | $4,059 | $20,512 | $24,572 | $1,371,280 |
| 300 | $4,000 | $20,572 | $24,572 | $1,350,707 |
$294,861
$51,905
$242,955
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,940 | $20,632 | $24,572 | $1,330,075 |
| 302 | $3,879 | $20,692 | $24,572 | $1,309,383 |
| 303 | $3,819 | $20,753 | $24,572 | $1,288,630 |
| 304 | $3,759 | $20,813 | $24,572 | $1,267,817 |
| 305 | $3,698 | $20,874 | $24,572 | $1,246,943 |
| 306 | $3,637 | $20,935 | $24,572 | $1,226,008 |
| 307 | $3,576 | $20,996 | $24,572 | $1,205,012 |
| 308 | $3,515 | $21,057 | $24,572 | $1,183,955 |
| 309 | $3,453 | $21,119 | $24,572 | $1,162,837 |
| 310 | $3,392 | $21,180 | $24,572 | $1,141,657 |
| 311 | $3,330 | $21,242 | $24,572 | $1,120,415 |
| 312 | $3,268 | $21,304 | $24,572 | $1,099,111 |
$294,861
$43,264
$251,597
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,206 | $21,366 | $24,572 | $1,077,745 |
| 314 | $3,143 | $21,428 | $24,572 | $1,056,317 |
| 315 | $3,081 | $21,491 | $24,572 | $1,034,826 |
| 316 | $3,018 | $21,553 | $24,572 | $1,013,272 |
| 317 | $2,955 | $21,616 | $24,572 | $991,656 |
| 318 | $2,892 | $21,679 | $24,572 | $969,977 |
| 319 | $2,829 | $21,743 | $24,572 | $948,234 |
| 320 | $2,766 | $21,806 | $24,572 | $926,428 |
| 321 | $2,702 | $21,870 | $24,572 | $904,558 |
| 322 | $2,638 | $21,933 | $24,572 | $882,625 |
| 323 | $2,574 | $21,997 | $24,572 | $860,627 |
| 324 | $2,510 | $22,062 | $24,572 | $838,566 |
$294,861
$34,316
$260,545
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,446 | $22,126 | $24,572 | $816,440 |
| 326 | $2,381 | $22,190 | $24,572 | $794,250 |
| 327 | $2,317 | $22,255 | $24,572 | $771,994 |
| 328 | $2,252 | $22,320 | $24,572 | $749,674 |
| 329 | $2,187 | $22,385 | $24,572 | $727,289 |
| 330 | $2,121 | $22,450 | $24,572 | $704,839 |
| 331 | $2,056 | $22,516 | $24,572 | $682,323 |
| 332 | $1,990 | $22,582 | $24,572 | $659,741 |
| 333 | $1,924 | $22,647 | $24,572 | $637,094 |
| 334 | $1,858 | $22,714 | $24,572 | $614,380 |
| 335 | $1,792 | $22,780 | $24,572 | $591,600 |
| 336 | $1,726 | $22,846 | $24,572 | $568,754 |
$294,861
$25,049
$269,812
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,659 | $22,913 | $24,572 | $545,841 |
| 338 | $1,592 | $22,980 | $24,572 | $522,862 |
| 339 | $1,525 | $23,047 | $24,572 | $499,815 |
| 340 | $1,458 | $23,114 | $24,572 | $476,701 |
| 341 | $1,390 | $23,181 | $24,572 | $453,520 |
| 342 | $1,323 | $23,249 | $24,572 | $430,271 |
| 343 | $1,255 | $23,317 | $24,572 | $406,954 |
| 344 | $1,187 | $23,385 | $24,572 | $383,569 |
| 345 | $1,119 | $23,453 | $24,572 | $360,116 |
| 346 | $1,050 | $23,521 | $24,572 | $336,595 |
| 347 | $982 | $23,590 | $24,572 | $313,005 |
| 348 | $913 | $23,659 | $24,572 | $289,346 |
$294,861
$15,453
$279,408
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $844 | $23,728 | $24,572 | $265,618 |
| 350 | $775 | $23,797 | $24,572 | $241,821 |
| 351 | $705 | $23,866 | $24,572 | $217,955 |
| 352 | $636 | $23,936 | $24,572 | $194,019 |
| 353 | $566 | $24,006 | $24,572 | $170,013 |
| 354 | $496 | $24,076 | $24,572 | $145,937 |
| 355 | $426 | $24,146 | $24,572 | $121,791 |
| 356 | $355 | $24,217 | $24,572 | $97,574 |
| 357 | $285 | $24,287 | $24,572 | $73,287 |
| 358 | $214 | $24,358 | $24,572 | $48,929 |
| 359 | $143 | $24,429 | $24,572 | $24,500 |
| 360 | $71 | $24,500 | $24,572 | $0 |
$294,861
$5,515
$289,346
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。
