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
$860 萬
$720 萬
$900 萬
$700 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,803 | $25,207 | $20,656 | $17,629 |
| 1.500 | $34,023 | $26,448 | $21,921 | $18,916 |
| 2.000 | $35,271 | $27,727 | $23,231 | $20,259 |
| 2.500 | $36,547 | $29,044 | $24,589 | $21,657 |
| 3.000 | $37,851 | $30,397 | $25,992 | $23,108 |
| 3.500 | $39,183 | $31,788 | $27,439 | $24,612 |
| 4.000 | $40,542 | $33,214 | $28,931 | $26,167 |
| 4.500 | $41,929 | $34,676 | $30,465 | $27,771 |
| 5.000 | $43,343 | $36,172 | $32,041 | $29,423 |
| 5.500 | $44,784 | $37,703 | $33,658 | $31,121 |
| 6.000 | $46,252 | $39,268 | $35,314 | $32,861 |
每月供款$24,613
30年
$5,481,000
$3,379,371
$8,860,371
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,986 | $8,626 | $24,612 | $5,472,374 |
| 2 | $15,961 | $8,651 | $24,612 | $5,463,723 |
| 3 | $15,936 | $8,676 | $24,612 | $5,455,047 |
| 4 | $15,911 | $8,702 | $24,612 | $5,446,345 |
| 5 | $15,885 | $8,727 | $24,612 | $5,437,618 |
| 6 | $15,860 | $8,752 | $24,612 | $5,428,866 |
| 7 | $15,834 | $8,778 | $24,612 | $5,420,088 |
| 8 | $15,809 | $8,804 | $24,612 | $5,411,284 |
| 9 | $15,783 | $8,829 | $24,612 | $5,402,455 |
| 10 | $15,757 | $8,855 | $24,612 | $5,393,600 |
| 11 | $15,731 | $8,881 | $24,612 | $5,384,719 |
| 12 | $15,705 | $8,907 | $24,612 | $5,375,813 |
$295,346
$190,158
$105,187
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,679 | $8,933 | $24,612 | $5,366,880 |
| 14 | $15,653 | $8,959 | $24,612 | $5,357,921 |
| 15 | $15,627 | $8,985 | $24,612 | $5,348,936 |
| 16 | $15,601 | $9,011 | $24,612 | $5,339,925 |
| 17 | $15,575 | $9,037 | $24,612 | $5,330,888 |
| 18 | $15,548 | $9,064 | $24,612 | $5,321,824 |
| 19 | $15,522 | $9,090 | $24,612 | $5,312,734 |
| 20 | $15,495 | $9,117 | $24,612 | $5,303,617 |
| 21 | $15,469 | $9,143 | $24,612 | $5,294,474 |
| 22 | $15,442 | $9,170 | $24,612 | $5,285,304 |
| 23 | $15,415 | $9,197 | $24,612 | $5,276,107 |
| 24 | $15,389 | $9,223 | $24,612 | $5,266,884 |
$295,346
$186,417
$108,929
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,362 | $9,250 | $24,612 | $5,257,634 |
| 26 | $15,335 | $9,277 | $24,612 | $5,248,356 |
| 27 | $15,308 | $9,304 | $24,612 | $5,239,052 |
| 28 | $15,281 | $9,332 | $24,612 | $5,229,720 |
| 29 | $15,253 | $9,359 | $24,612 | $5,220,361 |
| 30 | $15,226 | $9,386 | $24,612 | $5,210,975 |
| 31 | $15,199 | $9,413 | $24,612 | $5,201,562 |
| 32 | $15,171 | $9,441 | $24,612 | $5,192,121 |
| 33 | $15,144 | $9,468 | $24,612 | $5,182,653 |
| 34 | $15,116 | $9,496 | $24,612 | $5,173,156 |
| 35 | $15,088 | $9,524 | $24,612 | $5,163,633 |
| 36 | $15,061 | $9,552 | $24,612 | $5,154,081 |
$295,346
$182,543
$112,803
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,033 | $9,579 | $24,612 | $5,144,502 |
| 38 | $15,005 | $9,607 | $24,612 | $5,134,894 |
| 39 | $14,977 | $9,635 | $24,612 | $5,125,259 |
| 40 | $14,949 | $9,663 | $24,612 | $5,115,596 |
| 41 | $14,920 | $9,692 | $24,612 | $5,105,904 |
| 42 | $14,892 | $9,720 | $24,612 | $5,096,184 |
| 43 | $14,864 | $9,748 | $24,612 | $5,086,436 |
| 44 | $14,835 | $9,777 | $24,612 | $5,076,659 |
| 45 | $14,807 | $9,805 | $24,612 | $5,066,854 |
| 46 | $14,778 | $9,834 | $24,612 | $5,057,020 |
| 47 | $14,750 | $9,862 | $24,612 | $5,047,157 |
| 48 | $14,721 | $9,891 | $24,612 | $5,037,266 |
$295,346
$178,531
$116,815
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,692 | $9,920 | $24,612 | $5,027,346 |
| 50 | $14,663 | $9,949 | $24,612 | $5,017,397 |
| 51 | $14,634 | $9,978 | $24,612 | $5,007,419 |
| 52 | $14,605 | $10,007 | $24,612 | $4,997,412 |
| 53 | $14,576 | $10,036 | $24,612 | $4,987,375 |
| 54 | $14,547 | $10,066 | $24,612 | $4,977,310 |
| 55 | $14,517 | $10,095 | $24,612 | $4,967,215 |
| 56 | $14,488 | $10,124 | $24,612 | $4,957,090 |
| 57 | $14,458 | $10,154 | $24,612 | $4,946,936 |
| 58 | $14,429 | $10,184 | $24,612 | $4,936,753 |
| 59 | $14,399 | $10,213 | $24,612 | $4,926,540 |
| 60 | $14,369 | $10,243 | $24,612 | $4,916,297 |
$295,346
$174,376
$120,970
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,339 | $10,273 | $24,612 | $4,906,024 |
| 62 | $14,309 | $10,303 | $24,612 | $4,895,721 |
| 63 | $14,279 | $10,333 | $24,612 | $4,885,388 |
| 64 | $14,249 | $10,363 | $24,612 | $4,875,025 |
| 65 | $14,219 | $10,393 | $24,612 | $4,864,631 |
| 66 | $14,189 | $10,424 | $24,612 | $4,854,208 |
| 67 | $14,158 | $10,454 | $24,612 | $4,843,754 |
| 68 | $14,128 | $10,485 | $24,612 | $4,833,269 |
| 69 | $14,097 | $10,515 | $24,612 | $4,822,754 |
| 70 | $14,066 | $10,546 | $24,612 | $4,812,208 |
| 71 | $14,036 | $10,577 | $24,612 | $4,801,632 |
| 72 | $14,005 | $10,607 | $24,612 | $4,791,024 |
$295,346
$170,073
$125,272
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,974 | $10,638 | $24,612 | $4,780,386 |
| 74 | $13,943 | $10,669 | $24,612 | $4,769,717 |
| 75 | $13,912 | $10,700 | $24,612 | $4,759,016 |
| 76 | $13,880 | $10,732 | $24,612 | $4,748,285 |
| 77 | $13,849 | $10,763 | $24,612 | $4,737,522 |
| 78 | $13,818 | $10,794 | $24,612 | $4,726,727 |
| 79 | $13,786 | $10,826 | $24,612 | $4,715,901 |
| 80 | $13,755 | $10,857 | $24,612 | $4,705,044 |
| 81 | $13,723 | $10,889 | $24,612 | $4,694,155 |
| 82 | $13,691 | $10,921 | $24,612 | $4,683,234 |
| 83 | $13,659 | $10,953 | $24,612 | $4,672,281 |
| 84 | $13,627 | $10,985 | $24,612 | $4,661,297 |
$295,346
$165,618
$129,728
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,595 | $11,017 | $24,612 | $4,650,280 |
| 86 | $13,563 | $11,049 | $24,612 | $4,639,231 |
| 87 | $13,531 | $11,081 | $24,612 | $4,628,150 |
| 88 | $13,499 | $11,113 | $24,612 | $4,617,037 |
| 89 | $13,466 | $11,146 | $24,612 | $4,605,891 |
| 90 | $13,434 | $11,178 | $24,612 | $4,594,713 |
| 91 | $13,401 | $11,211 | $24,612 | $4,583,502 |
| 92 | $13,369 | $11,244 | $24,612 | $4,572,258 |
| 93 | $13,336 | $11,276 | $24,612 | $4,560,982 |
| 94 | $13,303 | $11,309 | $24,612 | $4,549,672 |
| 95 | $13,270 | $11,342 | $24,612 | $4,538,330 |
| 96 | $13,237 | $11,375 | $24,612 | $4,526,955 |
$295,346
$161,004
$134,342
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,204 | $11,409 | $24,612 | $4,515,546 |
| 98 | $13,170 | $11,442 | $24,612 | $4,504,105 |
| 99 | $13,137 | $11,475 | $24,612 | $4,492,629 |
| 100 | $13,104 | $11,509 | $24,612 | $4,481,121 |
| 101 | $13,070 | $11,542 | $24,612 | $4,469,579 |
| 102 | $13,036 | $11,576 | $24,612 | $4,458,003 |
| 103 | $13,003 | $11,610 | $24,612 | $4,446,393 |
| 104 | $12,969 | $11,643 | $24,612 | $4,434,750 |
| 105 | $12,935 | $11,677 | $24,612 | $4,423,072 |
| 106 | $12,901 | $11,712 | $24,612 | $4,411,361 |
| 107 | $12,866 | $11,746 | $24,612 | $4,399,615 |
| 108 | $12,832 | $11,780 | $24,612 | $4,387,835 |
$295,346
$156,226
$139,120
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,798 | $11,814 | $24,612 | $4,376,021 |
| 110 | $12,763 | $11,849 | $24,612 | $4,364,172 |
| 111 | $12,729 | $11,883 | $24,612 | $4,352,289 |
| 112 | $12,694 | $11,918 | $24,612 | $4,340,371 |
| 113 | $12,659 | $11,953 | $24,612 | $4,328,418 |
| 114 | $12,625 | $11,988 | $24,612 | $4,316,430 |
| 115 | $12,590 | $12,023 | $24,612 | $4,304,408 |
| 116 | $12,555 | $12,058 | $24,612 | $4,292,350 |
| 117 | $12,519 | $12,093 | $24,612 | $4,280,257 |
| 118 | $12,484 | $12,128 | $24,612 | $4,268,129 |
| 119 | $12,449 | $12,163 | $24,612 | $4,255,966 |
| 120 | $12,413 | $12,199 | $24,612 | $4,243,767 |
$295,346
$151,278
$144,068
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,378 | $12,234 | $24,612 | $4,231,533 |
| 122 | $12,342 | $12,270 | $24,612 | $4,219,262 |
| 123 | $12,306 | $12,306 | $24,612 | $4,206,956 |
| 124 | $12,270 | $12,342 | $24,612 | $4,194,615 |
| 125 | $12,234 | $12,378 | $24,612 | $4,182,237 |
| 126 | $12,198 | $12,414 | $24,612 | $4,169,823 |
| 127 | $12,162 | $12,450 | $24,612 | $4,157,373 |
| 128 | $12,126 | $12,486 | $24,612 | $4,144,886 |
| 129 | $12,089 | $12,523 | $24,612 | $4,132,363 |
| 130 | $12,053 | $12,559 | $24,612 | $4,119,804 |
| 131 | $12,016 | $12,596 | $24,612 | $4,107,208 |
| 132 | $11,979 | $12,633 | $24,612 | $4,094,575 |
$295,346
$146,154
$149,192
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,943 | $12,670 | $24,612 | $4,081,905 |
| 134 | $11,906 | $12,707 | $24,612 | $4,069,199 |
| 135 | $11,868 | $12,744 | $24,612 | $4,056,455 |
| 136 | $11,831 | $12,781 | $24,612 | $4,043,674 |
| 137 | $11,794 | $12,818 | $24,612 | $4,030,856 |
| 138 | $11,757 | $12,855 | $24,612 | $4,018,001 |
| 139 | $11,719 | $12,893 | $24,612 | $4,005,108 |
| 140 | $11,682 | $12,931 | $24,612 | $3,992,177 |
| 141 | $11,644 | $12,968 | $24,612 | $3,979,209 |
| 142 | $11,606 | $13,006 | $24,612 | $3,966,203 |
| 143 | $11,568 | $13,044 | $24,612 | $3,953,159 |
| 144 | $11,530 | $13,082 | $24,612 | $3,940,077 |
$295,346
$140,847
$154,498
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,492 | $13,120 | $24,612 | $3,926,956 |
| 146 | $11,454 | $13,159 | $24,612 | $3,913,798 |
| 147 | $11,415 | $13,197 | $24,612 | $3,900,601 |
| 148 | $11,377 | $13,235 | $24,612 | $3,887,366 |
| 149 | $11,338 | $13,274 | $24,612 | $3,874,092 |
| 150 | $11,299 | $13,313 | $24,612 | $3,860,779 |
| 151 | $11,261 | $13,352 | $24,612 | $3,847,427 |
| 152 | $11,222 | $13,390 | $24,612 | $3,834,037 |
| 153 | $11,183 | $13,430 | $24,612 | $3,820,607 |
| 154 | $11,143 | $13,469 | $24,612 | $3,807,139 |
| 155 | $11,104 | $13,508 | $24,612 | $3,793,631 |
| 156 | $11,065 | $13,547 | $24,612 | $3,780,083 |
$295,346
$135,352
$159,993
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,025 | $13,587 | $24,612 | $3,766,496 |
| 158 | $10,986 | $13,627 | $24,612 | $3,752,870 |
| 159 | $10,946 | $13,666 | $24,612 | $3,739,204 |
| 160 | $10,906 | $13,706 | $24,612 | $3,725,498 |
| 161 | $10,866 | $13,746 | $24,612 | $3,711,751 |
| 162 | $10,826 | $13,786 | $24,612 | $3,697,965 |
| 163 | $10,786 | $13,826 | $24,612 | $3,684,139 |
| 164 | $10,745 | $13,867 | $24,612 | $3,670,272 |
| 165 | $10,705 | $13,907 | $24,612 | $3,656,365 |
| 166 | $10,664 | $13,948 | $24,612 | $3,642,417 |
| 167 | $10,624 | $13,988 | $24,612 | $3,628,429 |
| 168 | $10,583 | $14,029 | $24,612 | $3,614,400 |
$295,346
$129,662
$165,684
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,542 | $14,070 | $24,612 | $3,600,329 |
| 170 | $10,501 | $14,111 | $24,612 | $3,586,218 |
| 171 | $10,460 | $14,152 | $24,612 | $3,572,066 |
| 172 | $10,419 | $14,194 | $24,612 | $3,557,872 |
| 173 | $10,377 | $14,235 | $24,612 | $3,543,637 |
| 174 | $10,336 | $14,277 | $24,612 | $3,529,361 |
| 175 | $10,294 | $14,318 | $24,612 | $3,515,043 |
| 176 | $10,252 | $14,360 | $24,612 | $3,500,683 |
| 177 | $10,210 | $14,402 | $24,612 | $3,486,281 |
| 178 | $10,168 | $14,444 | $24,612 | $3,471,837 |
| 179 | $10,126 | $14,486 | $24,612 | $3,457,351 |
| 180 | $10,084 | $14,528 | $24,612 | $3,442,823 |
$295,346
$123,769
$171,577
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,042 | $14,571 | $24,612 | $3,428,252 |
| 182 | $9,999 | $14,613 | $24,612 | $3,413,639 |
| 183 | $9,956 | $14,656 | $24,612 | $3,398,983 |
| 184 | $9,914 | $14,698 | $24,612 | $3,384,285 |
| 185 | $9,871 | $14,741 | $24,612 | $3,369,544 |
| 186 | $9,828 | $14,784 | $24,612 | $3,354,759 |
| 187 | $9,785 | $14,827 | $24,612 | $3,339,932 |
| 188 | $9,741 | $14,871 | $24,612 | $3,325,061 |
| 189 | $9,698 | $14,914 | $24,612 | $3,310,147 |
| 190 | $9,655 | $14,958 | $24,612 | $3,295,190 |
| 191 | $9,611 | $15,001 | $24,612 | $3,280,189 |
| 192 | $9,567 | $15,045 | $24,612 | $3,265,144 |
$295,346
$117,667
$177,679
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,523 | $15,089 | $24,612 | $3,250,055 |
| 194 | $9,479 | $15,133 | $24,612 | $3,234,922 |
| 195 | $9,435 | $15,177 | $24,612 | $3,219,745 |
| 196 | $9,391 | $15,221 | $24,612 | $3,204,524 |
| 197 | $9,347 | $15,266 | $24,612 | $3,189,258 |
| 198 | $9,302 | $15,310 | $24,612 | $3,173,948 |
| 199 | $9,257 | $15,355 | $24,612 | $3,158,593 |
| 200 | $9,213 | $15,400 | $24,612 | $3,143,194 |
| 201 | $9,168 | $15,444 | $24,612 | $3,127,749 |
| 202 | $9,123 | $15,490 | $24,612 | $3,112,260 |
| 203 | $9,077 | $15,535 | $24,612 | $3,096,725 |
| 204 | $9,032 | $15,580 | $24,612 | $3,081,145 |
$295,346
$111,347
$183,999
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,987 | $15,625 | $24,612 | $3,065,520 |
| 206 | $8,941 | $15,671 | $24,612 | $3,049,849 |
| 207 | $8,895 | $15,717 | $24,612 | $3,034,132 |
| 208 | $8,850 | $15,763 | $24,612 | $3,018,369 |
| 209 | $8,804 | $15,809 | $24,612 | $3,002,561 |
| 210 | $8,757 | $15,855 | $24,612 | $2,986,706 |
| 211 | $8,711 | $15,901 | $24,612 | $2,970,805 |
| 212 | $8,665 | $15,947 | $24,612 | $2,954,858 |
| 213 | $8,618 | $15,994 | $24,612 | $2,938,864 |
| 214 | $8,572 | $16,040 | $24,612 | $2,922,823 |
| 215 | $8,525 | $16,087 | $24,612 | $2,906,736 |
| 216 | $8,478 | $16,134 | $24,612 | $2,890,602 |
$295,346
$104,803
$190,543
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,431 | $16,181 | $24,612 | $2,874,421 |
| 218 | $8,384 | $16,228 | $24,612 | $2,858,192 |
| 219 | $8,336 | $16,276 | $24,612 | $2,841,917 |
| 220 | $8,289 | $16,323 | $24,612 | $2,825,593 |
| 221 | $8,241 | $16,371 | $24,612 | $2,809,223 |
| 222 | $8,194 | $16,419 | $24,612 | $2,792,804 |
| 223 | $8,146 | $16,466 | $24,612 | $2,776,338 |
| 224 | $8,098 | $16,514 | $24,612 | $2,759,823 |
| 225 | $8,049 | $16,563 | $24,612 | $2,743,260 |
| 226 | $8,001 | $16,611 | $24,612 | $2,726,650 |
| 227 | $7,953 | $16,659 | $24,612 | $2,709,990 |
| 228 | $7,904 | $16,708 | $24,612 | $2,693,282 |
$295,346
$98,026
$197,320
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,855 | $16,757 | $24,612 | $2,676,525 |
| 230 | $7,807 | $16,806 | $24,612 | $2,659,720 |
| 231 | $7,758 | $16,855 | $24,612 | $2,642,865 |
| 232 | $7,708 | $16,904 | $24,612 | $2,625,961 |
| 233 | $7,659 | $16,953 | $24,612 | $2,609,008 |
| 234 | $7,610 | $17,003 | $24,612 | $2,592,006 |
| 235 | $7,560 | $17,052 | $24,612 | $2,574,954 |
| 236 | $7,510 | $17,102 | $24,612 | $2,557,852 |
| 237 | $7,460 | $17,152 | $24,612 | $2,540,700 |
| 238 | $7,410 | $17,202 | $24,612 | $2,523,498 |
| 239 | $7,360 | $17,252 | $24,612 | $2,506,246 |
| 240 | $7,310 | $17,302 | $24,612 | $2,488,944 |
$295,346
$91,008
$204,338
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,259 | $17,353 | $24,612 | $2,471,591 |
| 242 | $7,209 | $17,403 | $24,612 | $2,454,188 |
| 243 | $7,158 | $17,454 | $24,612 | $2,436,734 |
| 244 | $7,107 | $17,505 | $24,612 | $2,419,229 |
| 245 | $7,056 | $17,556 | $24,612 | $2,401,673 |
| 246 | $7,005 | $17,607 | $24,612 | $2,384,066 |
| 247 | $6,954 | $17,659 | $24,612 | $2,366,407 |
| 248 | $6,902 | $17,710 | $24,612 | $2,348,697 |
| 249 | $6,850 | $17,762 | $24,612 | $2,330,935 |
| 250 | $6,799 | $17,814 | $24,612 | $2,313,122 |
| 251 | $6,747 | $17,866 | $24,612 | $2,295,256 |
| 252 | $6,694 | $17,918 | $24,612 | $2,277,338 |
$295,346
$83,740
$211,606
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,642 | $17,970 | $24,612 | $2,259,368 |
| 254 | $6,590 | $18,022 | $24,612 | $2,241,346 |
| 255 | $6,537 | $18,075 | $24,612 | $2,223,271 |
| 256 | $6,485 | $18,128 | $24,612 | $2,205,144 |
| 257 | $6,432 | $18,180 | $24,612 | $2,186,963 |
| 258 | $6,379 | $18,233 | $24,612 | $2,168,730 |
| 259 | $6,325 | $18,287 | $24,612 | $2,150,443 |
| 260 | $6,272 | $18,340 | $24,612 | $2,132,103 |
| 261 | $6,219 | $18,394 | $24,612 | $2,113,709 |
| 262 | $6,165 | $18,447 | $24,612 | $2,095,262 |
| 263 | $6,111 | $18,501 | $24,612 | $2,076,761 |
| 264 | $6,057 | $18,555 | $24,612 | $2,058,206 |
$295,346
$76,214
$219,132
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,003 | $18,609 | $24,612 | $2,039,597 |
| 266 | $5,949 | $18,663 | $24,612 | $2,020,934 |
| 267 | $5,894 | $18,718 | $24,612 | $2,002,216 |
| 268 | $5,840 | $18,772 | $24,612 | $1,983,444 |
| 269 | $5,785 | $18,827 | $24,612 | $1,964,617 |
| 270 | $5,730 | $18,882 | $24,612 | $1,945,735 |
| 271 | $5,675 | $18,937 | $24,612 | $1,926,798 |
| 272 | $5,620 | $18,992 | $24,612 | $1,907,806 |
| 273 | $5,564 | $19,048 | $24,612 | $1,888,758 |
| 274 | $5,509 | $19,103 | $24,612 | $1,869,655 |
| 275 | $5,453 | $19,159 | $24,612 | $1,850,496 |
| 276 | $5,397 | $19,215 | $24,612 | $1,831,281 |
$295,346
$68,420
$226,926
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,341 | $19,271 | $24,612 | $1,812,010 |
| 278 | $5,285 | $19,327 | $24,612 | $1,792,683 |
| 279 | $5,229 | $19,383 | $24,612 | $1,773,299 |
| 280 | $5,172 | $19,440 | $24,612 | $1,753,859 |
| 281 | $5,115 | $19,497 | $24,612 | $1,734,362 |
| 282 | $5,059 | $19,554 | $24,612 | $1,714,809 |
| 283 | $5,002 | $19,611 | $24,612 | $1,695,198 |
| 284 | $4,944 | $19,668 | $24,612 | $1,675,530 |
| 285 | $4,887 | $19,725 | $24,612 | $1,655,805 |
| 286 | $4,829 | $19,783 | $24,612 | $1,636,023 |
| 287 | $4,772 | $19,840 | $24,612 | $1,616,182 |
| 288 | $4,714 | $19,898 | $24,612 | $1,596,284 |
$295,346
$60,349
$234,997
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,656 | $19,956 | $24,612 | $1,576,328 |
| 290 | $4,598 | $20,015 | $24,612 | $1,556,313 |
| 291 | $4,539 | $20,073 | $24,612 | $1,536,240 |
| 292 | $4,481 | $20,131 | $24,612 | $1,516,109 |
| 293 | $4,422 | $20,190 | $24,612 | $1,495,919 |
| 294 | $4,363 | $20,249 | $24,612 | $1,475,670 |
| 295 | $4,304 | $20,308 | $24,612 | $1,455,361 |
| 296 | $4,245 | $20,367 | $24,612 | $1,434,994 |
| 297 | $4,185 | $20,427 | $24,612 | $1,414,567 |
| 298 | $4,126 | $20,486 | $24,612 | $1,394,081 |
| 299 | $4,066 | $20,546 | $24,612 | $1,373,535 |
| 300 | $4,006 | $20,606 | $24,612 | $1,352,929 |
$295,346
$51,991
$243,355
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,946 | $20,666 | $24,612 | $1,332,263 |
| 302 | $3,886 | $20,726 | $24,612 | $1,311,537 |
| 303 | $3,825 | $20,787 | $24,612 | $1,290,750 |
| 304 | $3,765 | $20,847 | $24,612 | $1,269,902 |
| 305 | $3,704 | $20,908 | $24,612 | $1,248,994 |
| 306 | $3,643 | $20,969 | $24,612 | $1,228,025 |
| 307 | $3,582 | $21,030 | $24,612 | $1,206,994 |
| 308 | $3,520 | $21,092 | $24,612 | $1,185,903 |
| 309 | $3,459 | $21,153 | $24,612 | $1,164,749 |
| 310 | $3,397 | $21,215 | $24,612 | $1,143,534 |
| 311 | $3,335 | $21,277 | $24,612 | $1,122,258 |
| 312 | $3,273 | $21,339 | $24,612 | $1,100,919 |
$295,346
$43,335
$252,010
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,211 | $21,401 | $24,612 | $1,079,518 |
| 314 | $3,149 | $21,464 | $24,612 | $1,058,054 |
| 315 | $3,086 | $21,526 | $24,612 | $1,036,528 |
| 316 | $3,023 | $21,589 | $24,612 | $1,014,939 |
| 317 | $2,960 | $21,652 | $24,612 | $993,287 |
| 318 | $2,897 | $21,715 | $24,612 | $971,572 |
| 319 | $2,834 | $21,778 | $24,612 | $949,794 |
| 320 | $2,770 | $21,842 | $24,612 | $927,952 |
| 321 | $2,707 | $21,906 | $24,612 | $906,046 |
| 322 | $2,643 | $21,970 | $24,612 | $884,077 |
| 323 | $2,579 | $22,034 | $24,612 | $862,043 |
| 324 | $2,514 | $22,098 | $24,612 | $839,945 |
$295,346
$34,372
$260,974
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,450 | $22,162 | $24,612 | $817,783 |
| 326 | $2,385 | $22,227 | $24,612 | $795,556 |
| 327 | $2,320 | $22,292 | $24,612 | $773,264 |
| 328 | $2,255 | $22,357 | $24,612 | $750,907 |
| 329 | $2,190 | $22,422 | $24,612 | $728,485 |
| 330 | $2,125 | $22,487 | $24,612 | $705,998 |
| 331 | $2,059 | $22,553 | $24,612 | $683,445 |
| 332 | $1,993 | $22,619 | $24,612 | $660,826 |
| 333 | $1,927 | $22,685 | $24,612 | $638,141 |
| 334 | $1,861 | $22,751 | $24,612 | $615,391 |
| 335 | $1,795 | $22,817 | $24,612 | $592,573 |
| 336 | $1,728 | $22,884 | $24,612 | $569,690 |
$295,346
$25,090
$270,256
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,662 | $22,951 | $24,612 | $546,739 |
| 338 | $1,595 | $23,017 | $24,612 | $523,722 |
| 339 | $1,528 | $23,085 | $24,612 | $500,637 |
| 340 | $1,460 | $23,152 | $24,612 | $477,485 |
| 341 | $1,393 | $23,219 | $24,612 | $454,265 |
| 342 | $1,325 | $23,287 | $24,612 | $430,978 |
| 343 | $1,257 | $23,355 | $24,612 | $407,623 |
| 344 | $1,189 | $23,423 | $24,612 | $384,200 |
| 345 | $1,121 | $23,492 | $24,612 | $360,708 |
| 346 | $1,052 | $23,560 | $24,612 | $337,148 |
| 347 | $983 | $23,629 | $24,612 | $313,520 |
| 348 | $914 | $23,698 | $24,612 | $289,822 |
$295,346
$15,478
$279,868
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $845 | $23,767 | $24,612 | $266,055 |
| 350 | $776 | $23,836 | $24,612 | $242,219 |
| 351 | $706 | $23,906 | $24,612 | $218,313 |
| 352 | $637 | $23,975 | $24,612 | $194,338 |
| 353 | $567 | $24,045 | $24,612 | $170,292 |
| 354 | $497 | $24,115 | $24,612 | $146,177 |
| 355 | $426 | $24,186 | $24,612 | $121,991 |
| 356 | $356 | $24,256 | $24,612 | $97,735 |
| 357 | $285 | $24,327 | $24,612 | $73,408 |
| 358 | $214 | $24,398 | $24,612 | $49,010 |
| 359 | $143 | $24,469 | $24,612 | $24,541 |
| 360 | $72 | $24,541 | $24,612 | $0 |
$295,346
$5,524
$289,822
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。
