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
549 呎
@13,661
718 呎
@10,446
$750 萬
$900 萬
$780 萬
$750 萬
604 呎
@14,901
792 呎
@11,364
$900 萬
$790 萬
$780 萬
$720 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $33,288 | $25,579 | $20,962 | $17,890 |
| 1.500 | $34,526 | $26,839 | $22,244 | $19,196 |
| 2.000 | $35,792 | $28,137 | $23,575 | $20,558 |
| 2.500 | $37,087 | $29,473 | $24,952 | $21,977 |
| 3.000 | $38,410 | $30,847 | $26,376 | $23,450 |
| 3.500 | $39,762 | $32,257 | $27,845 | $24,976 |
| 4.000 | $41,141 | $33,705 | $29,358 | $26,554 |
| 4.500 | $42,549 | $35,188 | $30,915 | $28,182 |
| 5.000 | $43,984 | $36,707 | $32,515 | $29,858 |
| 5.500 | $45,446 | $38,260 | $34,156 | $31,580 |
| 6.000 | $46,935 | $39,848 | $35,836 | $33,347 |
每月供款$24,976
30年
$5,562,000
$3,429,312
$8,991,312
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,223 | $8,753 | $24,976 | $5,553,247 |
| 2 | $16,197 | $8,779 | $24,976 | $5,544,468 |
| 3 | $16,171 | $8,805 | $24,976 | $5,535,663 |
| 4 | $16,146 | $8,830 | $24,976 | $5,526,833 |
| 5 | $16,120 | $8,856 | $24,976 | $5,517,977 |
| 6 | $16,094 | $8,882 | $24,976 | $5,509,095 |
| 7 | $16,068 | $8,908 | $24,976 | $5,500,188 |
| 8 | $16,042 | $8,934 | $24,976 | $5,491,254 |
| 9 | $16,016 | $8,960 | $24,976 | $5,482,294 |
| 10 | $15,990 | $8,986 | $24,976 | $5,473,308 |
| 11 | $15,964 | $9,012 | $24,976 | $5,464,296 |
| 12 | $15,938 | $9,038 | $24,976 | $5,455,258 |
$299,710
$192,968
$106,742
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,911 | $9,065 | $24,976 | $5,446,193 |
| 14 | $15,885 | $9,091 | $24,976 | $5,437,102 |
| 15 | $15,858 | $9,118 | $24,976 | $5,427,985 |
| 16 | $15,832 | $9,144 | $24,976 | $5,418,840 |
| 17 | $15,805 | $9,171 | $24,976 | $5,409,669 |
| 18 | $15,778 | $9,198 | $24,976 | $5,400,472 |
| 19 | $15,751 | $9,224 | $24,976 | $5,391,247 |
| 20 | $15,724 | $9,251 | $24,976 | $5,381,996 |
| 21 | $15,697 | $9,278 | $24,976 | $5,372,718 |
| 22 | $15,670 | $9,305 | $24,976 | $5,363,412 |
| 23 | $15,643 | $9,333 | $24,976 | $5,354,080 |
| 24 | $15,616 | $9,360 | $24,976 | $5,344,720 |
$299,710
$189,172
$110,538
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,589 | $9,387 | $24,976 | $5,335,333 |
| 26 | $15,561 | $9,414 | $24,976 | $5,325,918 |
| 27 | $15,534 | $9,442 | $24,976 | $5,316,476 |
| 28 | $15,506 | $9,469 | $24,976 | $5,307,007 |
| 29 | $15,479 | $9,497 | $24,976 | $5,297,510 |
| 30 | $15,451 | $9,525 | $24,976 | $5,287,985 |
| 31 | $15,423 | $9,553 | $24,976 | $5,278,432 |
| 32 | $15,395 | $9,580 | $24,976 | $5,268,852 |
| 33 | $15,367 | $9,608 | $24,976 | $5,259,243 |
| 34 | $15,339 | $9,636 | $24,976 | $5,249,607 |
| 35 | $15,311 | $9,665 | $24,976 | $5,239,943 |
| 36 | $15,283 | $9,693 | $24,976 | $5,230,250 |
$299,710
$185,240
$114,470
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,255 | $9,721 | $24,976 | $5,220,529 |
| 38 | $15,227 | $9,749 | $24,976 | $5,210,780 |
| 39 | $15,198 | $9,778 | $24,976 | $5,201,002 |
| 40 | $15,170 | $9,806 | $24,976 | $5,191,195 |
| 41 | $15,141 | $9,835 | $24,976 | $5,181,361 |
| 42 | $15,112 | $9,864 | $24,976 | $5,171,497 |
| 43 | $15,084 | $9,892 | $24,976 | $5,161,605 |
| 44 | $15,055 | $9,921 | $24,976 | $5,151,684 |
| 45 | $15,026 | $9,950 | $24,976 | $5,141,733 |
| 46 | $14,997 | $9,979 | $24,976 | $5,131,754 |
| 47 | $14,968 | $10,008 | $24,976 | $5,121,746 |
| 48 | $14,938 | $10,037 | $24,976 | $5,111,709 |
$299,710
$181,169
$118,541
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,909 | $10,067 | $24,976 | $5,101,642 |
| 50 | $14,880 | $10,096 | $24,976 | $5,091,546 |
| 51 | $14,850 | $10,126 | $24,976 | $5,081,420 |
| 52 | $14,821 | $10,155 | $24,976 | $5,071,265 |
| 53 | $14,791 | $10,185 | $24,976 | $5,061,081 |
| 54 | $14,761 | $10,214 | $24,976 | $5,050,866 |
| 55 | $14,732 | $10,244 | $24,976 | $5,040,622 |
| 56 | $14,702 | $10,274 | $24,976 | $5,030,348 |
| 57 | $14,672 | $10,304 | $24,976 | $5,020,044 |
| 58 | $14,642 | $10,334 | $24,976 | $5,009,710 |
| 59 | $14,612 | $10,364 | $24,976 | $4,999,346 |
| 60 | $14,581 | $10,394 | $24,976 | $4,988,951 |
$299,710
$176,953
$122,757
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,551 | $10,425 | $24,976 | $4,978,526 |
| 62 | $14,521 | $10,455 | $24,976 | $4,968,071 |
| 63 | $14,490 | $10,486 | $24,976 | $4,957,586 |
| 64 | $14,460 | $10,516 | $24,976 | $4,947,069 |
| 65 | $14,429 | $10,547 | $24,976 | $4,936,522 |
| 66 | $14,398 | $10,578 | $24,976 | $4,925,945 |
| 67 | $14,367 | $10,609 | $24,976 | $4,915,336 |
| 68 | $14,336 | $10,639 | $24,976 | $4,904,697 |
| 69 | $14,305 | $10,670 | $24,976 | $4,894,026 |
| 70 | $14,274 | $10,702 | $24,976 | $4,883,325 |
| 71 | $14,243 | $10,733 | $24,976 | $4,872,592 |
| 72 | $14,212 | $10,764 | $24,976 | $4,861,828 |
$299,710
$172,587
$127,123
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,180 | $10,796 | $24,976 | $4,851,032 |
| 74 | $14,149 | $10,827 | $24,976 | $4,840,205 |
| 75 | $14,117 | $10,859 | $24,976 | $4,829,347 |
| 76 | $14,086 | $10,890 | $24,976 | $4,818,456 |
| 77 | $14,054 | $10,922 | $24,976 | $4,807,534 |
| 78 | $14,022 | $10,954 | $24,976 | $4,796,580 |
| 79 | $13,990 | $10,986 | $24,976 | $4,785,594 |
| 80 | $13,958 | $11,018 | $24,976 | $4,774,577 |
| 81 | $13,926 | $11,050 | $24,976 | $4,763,527 |
| 82 | $13,894 | $11,082 | $24,976 | $4,752,444 |
| 83 | $13,861 | $11,115 | $24,976 | $4,741,330 |
| 84 | $13,829 | $11,147 | $24,976 | $4,730,183 |
$299,710
$168,065
$131,645
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,796 | $11,179 | $24,976 | $4,719,003 |
| 86 | $13,764 | $11,212 | $24,976 | $4,707,791 |
| 87 | $13,731 | $11,245 | $24,976 | $4,696,546 |
| 88 | $13,698 | $11,278 | $24,976 | $4,685,269 |
| 89 | $13,665 | $11,310 | $24,976 | $4,673,958 |
| 90 | $13,632 | $11,343 | $24,976 | $4,662,615 |
| 91 | $13,599 | $11,377 | $24,976 | $4,651,238 |
| 92 | $13,566 | $11,410 | $24,976 | $4,639,828 |
| 93 | $13,533 | $11,443 | $24,976 | $4,628,385 |
| 94 | $13,499 | $11,476 | $24,976 | $4,616,909 |
| 95 | $13,466 | $11,510 | $24,976 | $4,605,399 |
| 96 | $13,432 | $11,543 | $24,976 | $4,593,856 |
$299,710
$163,383
$136,327
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,399 | $11,577 | $24,976 | $4,582,279 |
| 98 | $13,365 | $11,611 | $24,976 | $4,570,668 |
| 99 | $13,331 | $11,645 | $24,976 | $4,559,023 |
| 100 | $13,297 | $11,679 | $24,976 | $4,547,344 |
| 101 | $13,263 | $11,713 | $24,976 | $4,535,631 |
| 102 | $13,229 | $11,747 | $24,976 | $4,523,884 |
| 103 | $13,195 | $11,781 | $24,976 | $4,512,103 |
| 104 | $13,160 | $11,816 | $24,976 | $4,500,288 |
| 105 | $13,126 | $11,850 | $24,976 | $4,488,438 |
| 106 | $13,091 | $11,885 | $24,976 | $4,476,553 |
| 107 | $13,057 | $11,919 | $24,976 | $4,464,634 |
| 108 | $13,022 | $11,954 | $24,976 | $4,452,680 |
$299,710
$158,535
$141,176
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,987 | $11,989 | $24,976 | $4,440,691 |
| 110 | $12,952 | $12,024 | $24,976 | $4,428,667 |
| 111 | $12,917 | $12,059 | $24,976 | $4,416,608 |
| 112 | $12,882 | $12,094 | $24,976 | $4,404,514 |
| 113 | $12,846 | $12,129 | $24,976 | $4,392,385 |
| 114 | $12,811 | $12,165 | $24,976 | $4,380,220 |
| 115 | $12,776 | $12,200 | $24,976 | $4,368,020 |
| 116 | $12,740 | $12,236 | $24,976 | $4,355,784 |
| 117 | $12,704 | $12,271 | $24,976 | $4,343,512 |
| 118 | $12,669 | $12,307 | $24,976 | $4,331,205 |
| 119 | $12,633 | $12,343 | $24,976 | $4,318,862 |
| 120 | $12,597 | $12,379 | $24,976 | $4,306,483 |
$299,710
$153,513
$146,197
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,561 | $12,415 | $24,976 | $4,294,068 |
| 122 | $12,524 | $12,452 | $24,976 | $4,281,616 |
| 123 | $12,488 | $12,488 | $24,976 | $4,269,128 |
| 124 | $12,452 | $12,524 | $24,976 | $4,256,604 |
| 125 | $12,415 | $12,561 | $24,976 | $4,244,043 |
| 126 | $12,378 | $12,597 | $24,976 | $4,231,446 |
| 127 | $12,342 | $12,634 | $24,976 | $4,218,812 |
| 128 | $12,305 | $12,671 | $24,976 | $4,206,141 |
| 129 | $12,268 | $12,708 | $24,976 | $4,193,433 |
| 130 | $12,231 | $12,745 | $24,976 | $4,180,688 |
| 131 | $12,194 | $12,782 | $24,976 | $4,167,905 |
| 132 | $12,156 | $12,819 | $24,976 | $4,155,086 |
$299,710
$148,314
$151,397
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,119 | $12,857 | $24,976 | $4,142,229 |
| 134 | $12,082 | $12,894 | $24,976 | $4,129,335 |
| 135 | $12,044 | $12,932 | $24,976 | $4,116,403 |
| 136 | $12,006 | $12,970 | $24,976 | $4,103,433 |
| 137 | $11,968 | $13,008 | $24,976 | $4,090,426 |
| 138 | $11,930 | $13,045 | $24,976 | $4,077,380 |
| 139 | $11,892 | $13,084 | $24,976 | $4,064,297 |
| 140 | $11,854 | $13,122 | $24,976 | $4,051,175 |
| 141 | $11,816 | $13,160 | $24,976 | $4,038,015 |
| 142 | $11,778 | $13,198 | $24,976 | $4,024,817 |
| 143 | $11,739 | $13,237 | $24,976 | $4,011,580 |
| 144 | $11,700 | $13,275 | $24,976 | $3,998,304 |
$299,710
$142,929
$156,782
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,662 | $13,314 | $24,976 | $3,984,990 |
| 146 | $11,623 | $13,353 | $24,976 | $3,971,637 |
| 147 | $11,584 | $13,392 | $24,976 | $3,958,245 |
| 148 | $11,545 | $13,431 | $24,976 | $3,944,814 |
| 149 | $11,506 | $13,470 | $24,976 | $3,931,344 |
| 150 | $11,466 | $13,509 | $24,976 | $3,917,835 |
| 151 | $11,427 | $13,549 | $24,976 | $3,904,286 |
| 152 | $11,388 | $13,588 | $24,976 | $3,890,698 |
| 153 | $11,348 | $13,628 | $24,976 | $3,877,070 |
| 154 | $11,308 | $13,668 | $24,976 | $3,863,402 |
| 155 | $11,268 | $13,708 | $24,976 | $3,849,694 |
| 156 | $11,228 | $13,748 | $24,976 | $3,835,947 |
$299,710
$137,353
$162,358
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,188 | $13,788 | $24,976 | $3,822,159 |
| 158 | $11,148 | $13,828 | $24,976 | $3,808,331 |
| 159 | $11,108 | $13,868 | $24,976 | $3,794,463 |
| 160 | $11,067 | $13,909 | $24,976 | $3,780,554 |
| 161 | $11,027 | $13,949 | $24,976 | $3,766,605 |
| 162 | $10,986 | $13,990 | $24,976 | $3,752,615 |
| 163 | $10,945 | $14,031 | $24,976 | $3,738,584 |
| 164 | $10,904 | $14,072 | $24,976 | $3,724,513 |
| 165 | $10,863 | $14,113 | $24,976 | $3,710,400 |
| 166 | $10,822 | $14,154 | $24,976 | $3,696,246 |
| 167 | $10,781 | $14,195 | $24,976 | $3,682,051 |
| 168 | $10,739 | $14,237 | $24,976 | $3,667,814 |
$299,710
$131,578
$168,132
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,698 | $14,278 | $24,976 | $3,653,536 |
| 170 | $10,656 | $14,320 | $24,976 | $3,639,217 |
| 171 | $10,614 | $14,361 | $24,976 | $3,624,855 |
| 172 | $10,572 | $14,403 | $24,976 | $3,610,452 |
| 173 | $10,530 | $14,445 | $24,976 | $3,596,006 |
| 174 | $10,488 | $14,488 | $24,976 | $3,581,519 |
| 175 | $10,446 | $14,530 | $24,976 | $3,566,989 |
| 176 | $10,404 | $14,572 | $24,976 | $3,552,417 |
| 177 | $10,361 | $14,615 | $24,976 | $3,537,802 |
| 178 | $10,319 | $14,657 | $24,976 | $3,523,145 |
| 179 | $10,276 | $14,700 | $24,976 | $3,508,445 |
| 180 | $10,233 | $14,743 | $24,976 | $3,493,702 |
$299,710
$125,598
$174,112
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,190 | $14,786 | $24,976 | $3,478,916 |
| 182 | $10,147 | $14,829 | $24,976 | $3,464,087 |
| 183 | $10,104 | $14,872 | $24,976 | $3,449,215 |
| 184 | $10,060 | $14,916 | $24,976 | $3,434,299 |
| 185 | $10,017 | $14,959 | $24,976 | $3,419,340 |
| 186 | $9,973 | $15,003 | $24,976 | $3,404,337 |
| 187 | $9,929 | $15,047 | $24,976 | $3,389,291 |
| 188 | $9,885 | $15,090 | $24,976 | $3,374,200 |
| 189 | $9,841 | $15,134 | $24,976 | $3,359,066 |
| 190 | $9,797 | $15,179 | $24,976 | $3,343,887 |
| 191 | $9,753 | $15,223 | $24,976 | $3,328,664 |
| 192 | $9,709 | $15,267 | $24,976 | $3,313,397 |
$299,710
$119,405
$180,305
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,664 | $15,312 | $24,976 | $3,298,085 |
| 194 | $9,619 | $15,356 | $24,976 | $3,282,729 |
| 195 | $9,575 | $15,401 | $24,976 | $3,267,328 |
| 196 | $9,530 | $15,446 | $24,976 | $3,251,881 |
| 197 | $9,485 | $15,491 | $24,976 | $3,236,390 |
| 198 | $9,439 | $15,536 | $24,976 | $3,220,854 |
| 199 | $9,394 | $15,582 | $24,976 | $3,205,272 |
| 200 | $9,349 | $15,627 | $24,976 | $3,189,645 |
| 201 | $9,303 | $15,673 | $24,976 | $3,173,972 |
| 202 | $9,257 | $15,718 | $24,976 | $3,158,254 |
| 203 | $9,212 | $15,764 | $24,976 | $3,142,489 |
| 204 | $9,166 | $15,810 | $24,976 | $3,126,679 |
$299,710
$112,993
$186,718
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,119 | $15,856 | $24,976 | $3,110,823 |
| 206 | $9,073 | $15,903 | $24,976 | $3,094,920 |
| 207 | $9,027 | $15,949 | $24,976 | $3,078,971 |
| 208 | $8,980 | $15,996 | $24,976 | $3,062,976 |
| 209 | $8,934 | $16,042 | $24,976 | $3,046,933 |
| 210 | $8,887 | $16,089 | $24,976 | $3,030,844 |
| 211 | $8,840 | $16,136 | $24,976 | $3,014,709 |
| 212 | $8,793 | $16,183 | $24,976 | $2,998,526 |
| 213 | $8,746 | $16,230 | $24,976 | $2,982,295 |
| 214 | $8,698 | $16,278 | $24,976 | $2,966,018 |
| 215 | $8,651 | $16,325 | $24,976 | $2,949,693 |
| 216 | $8,603 | $16,373 | $24,976 | $2,933,320 |
$299,710
$106,352
$193,359
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,556 | $16,420 | $24,976 | $2,916,900 |
| 218 | $8,508 | $16,468 | $24,976 | $2,900,432 |
| 219 | $8,460 | $16,516 | $24,976 | $2,883,915 |
| 220 | $8,411 | $16,564 | $24,976 | $2,867,351 |
| 221 | $8,363 | $16,613 | $24,976 | $2,850,738 |
| 222 | $8,315 | $16,661 | $24,976 | $2,834,077 |
| 223 | $8,266 | $16,710 | $24,976 | $2,817,367 |
| 224 | $8,217 | $16,759 | $24,976 | $2,800,609 |
| 225 | $8,168 | $16,807 | $24,976 | $2,783,801 |
| 226 | $8,119 | $16,856 | $24,976 | $2,766,945 |
| 227 | $8,070 | $16,906 | $24,976 | $2,750,039 |
| 228 | $8,021 | $16,955 | $24,976 | $2,733,084 |
$299,710
$99,474
$200,236
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,971 | $17,004 | $24,976 | $2,716,080 |
| 230 | $7,922 | $17,054 | $24,976 | $2,699,026 |
| 231 | $7,872 | $17,104 | $24,976 | $2,681,922 |
| 232 | $7,822 | $17,154 | $24,976 | $2,664,769 |
| 233 | $7,772 | $17,204 | $24,976 | $2,647,565 |
| 234 | $7,722 | $17,254 | $24,976 | $2,630,311 |
| 235 | $7,672 | $17,304 | $24,976 | $2,613,007 |
| 236 | $7,621 | $17,355 | $24,976 | $2,595,653 |
| 237 | $7,571 | $17,405 | $24,976 | $2,578,247 |
| 238 | $7,520 | $17,456 | $24,976 | $2,560,791 |
| 239 | $7,469 | $17,507 | $24,976 | $2,543,284 |
| 240 | $7,418 | $17,558 | $24,976 | $2,525,726 |
$299,710
$92,353
$207,358
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,367 | $17,609 | $24,976 | $2,508,117 |
| 242 | $7,315 | $17,661 | $24,976 | $2,490,457 |
| 243 | $7,264 | $17,712 | $24,976 | $2,472,745 |
| 244 | $7,212 | $17,764 | $24,976 | $2,454,981 |
| 245 | $7,160 | $17,816 | $24,976 | $2,437,166 |
| 246 | $7,108 | $17,867 | $24,976 | $2,419,298 |
| 247 | $7,056 | $17,920 | $24,976 | $2,401,379 |
| 248 | $7,004 | $17,972 | $24,976 | $2,383,407 |
| 249 | $6,952 | $18,024 | $24,976 | $2,365,382 |
| 250 | $6,899 | $18,077 | $24,976 | $2,347,306 |
| 251 | $6,846 | $18,130 | $24,976 | $2,329,176 |
| 252 | $6,793 | $18,182 | $24,976 | $2,310,994 |
$299,710
$84,977
$214,733
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,740 | $18,235 | $24,976 | $2,292,758 |
| 254 | $6,687 | $18,289 | $24,976 | $2,274,469 |
| 255 | $6,634 | $18,342 | $24,976 | $2,256,127 |
| 256 | $6,580 | $18,395 | $24,976 | $2,237,732 |
| 257 | $6,527 | $18,449 | $24,976 | $2,219,283 |
| 258 | $6,473 | $18,503 | $24,976 | $2,200,780 |
| 259 | $6,419 | $18,557 | $24,976 | $2,182,223 |
| 260 | $6,365 | $18,611 | $24,976 | $2,163,612 |
| 261 | $6,311 | $18,665 | $24,976 | $2,144,947 |
| 262 | $6,256 | $18,720 | $24,976 | $2,126,227 |
| 263 | $6,201 | $18,774 | $24,976 | $2,107,452 |
| 264 | $6,147 | $18,829 | $24,976 | $2,088,623 |
$299,710
$77,340
$222,370
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,092 | $18,884 | $24,976 | $2,069,739 |
| 266 | $6,037 | $18,939 | $24,976 | $2,050,800 |
| 267 | $5,982 | $18,994 | $24,976 | $2,031,806 |
| 268 | $5,926 | $19,050 | $24,976 | $2,012,756 |
| 269 | $5,871 | $19,105 | $24,976 | $1,993,651 |
| 270 | $5,815 | $19,161 | $24,976 | $1,974,490 |
| 271 | $5,759 | $19,217 | $24,976 | $1,955,273 |
| 272 | $5,703 | $19,273 | $24,976 | $1,936,000 |
| 273 | $5,647 | $19,329 | $24,976 | $1,916,671 |
| 274 | $5,590 | $19,386 | $24,976 | $1,897,285 |
| 275 | $5,534 | $19,442 | $24,976 | $1,877,843 |
| 276 | $5,477 | $19,499 | $24,976 | $1,858,344 |
$299,710
$69,431
$230,279
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,420 | $19,556 | $24,976 | $1,838,788 |
| 278 | $5,363 | $19,613 | $24,976 | $1,819,176 |
| 279 | $5,306 | $19,670 | $24,976 | $1,799,506 |
| 280 | $5,249 | $19,727 | $24,976 | $1,779,778 |
| 281 | $5,191 | $19,785 | $24,976 | $1,759,993 |
| 282 | $5,133 | $19,843 | $24,976 | $1,740,151 |
| 283 | $5,075 | $19,900 | $24,976 | $1,720,250 |
| 284 | $5,017 | $19,958 | $24,976 | $1,700,292 |
| 285 | $4,959 | $20,017 | $24,976 | $1,680,275 |
| 286 | $4,901 | $20,075 | $24,976 | $1,660,200 |
| 287 | $4,842 | $20,134 | $24,976 | $1,640,067 |
| 288 | $4,784 | $20,192 | $24,976 | $1,619,874 |
$299,710
$61,241
$238,470
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,725 | $20,251 | $24,976 | $1,599,623 |
| 290 | $4,666 | $20,310 | $24,976 | $1,579,313 |
| 291 | $4,606 | $20,370 | $24,976 | $1,558,943 |
| 292 | $4,547 | $20,429 | $24,976 | $1,538,514 |
| 293 | $4,487 | $20,489 | $24,976 | $1,518,026 |
| 294 | $4,428 | $20,548 | $24,976 | $1,497,477 |
| 295 | $4,368 | $20,608 | $24,976 | $1,476,869 |
| 296 | $4,308 | $20,668 | $24,976 | $1,456,201 |
| 297 | $4,247 | $20,729 | $24,976 | $1,435,472 |
| 298 | $4,187 | $20,789 | $24,976 | $1,414,683 |
| 299 | $4,126 | $20,850 | $24,976 | $1,393,834 |
| 300 | $4,065 | $20,911 | $24,976 | $1,372,923 |
$299,710
$52,759
$246,951
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,004 | $20,972 | $24,976 | $1,351,952 |
| 302 | $3,943 | $21,033 | $24,976 | $1,330,919 |
| 303 | $3,882 | $21,094 | $24,976 | $1,309,825 |
| 304 | $3,820 | $21,156 | $24,976 | $1,288,669 |
| 305 | $3,759 | $21,217 | $24,976 | $1,267,452 |
| 306 | $3,697 | $21,279 | $24,976 | $1,246,173 |
| 307 | $3,635 | $21,341 | $24,976 | $1,224,832 |
| 308 | $3,572 | $21,403 | $24,976 | $1,203,428 |
| 309 | $3,510 | $21,466 | $24,976 | $1,181,962 |
| 310 | $3,447 | $21,528 | $24,976 | $1,160,434 |
| 311 | $3,385 | $21,591 | $24,976 | $1,138,843 |
| 312 | $3,322 | $21,654 | $24,976 | $1,117,188 |
$299,710
$43,976
$255,735
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,258 | $21,717 | $24,976 | $1,095,471 |
| 314 | $3,195 | $21,781 | $24,976 | $1,073,690 |
| 315 | $3,132 | $21,844 | $24,976 | $1,051,846 |
| 316 | $3,068 | $21,908 | $24,976 | $1,029,938 |
| 317 | $3,004 | $21,972 | $24,976 | $1,007,966 |
| 318 | $2,940 | $22,036 | $24,976 | $985,930 |
| 319 | $2,876 | $22,100 | $24,976 | $963,830 |
| 320 | $2,811 | $22,165 | $24,976 | $941,665 |
| 321 | $2,747 | $22,229 | $24,976 | $919,436 |
| 322 | $2,682 | $22,294 | $24,976 | $897,142 |
| 323 | $2,617 | $22,359 | $24,976 | $874,783 |
| 324 | $2,551 | $22,424 | $24,976 | $852,358 |
$299,710
$34,880
$264,830
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,486 | $22,490 | $24,976 | $829,868 |
| 326 | $2,420 | $22,555 | $24,976 | $807,313 |
| 327 | $2,355 | $22,621 | $24,976 | $784,692 |
| 328 | $2,289 | $22,687 | $24,976 | $762,004 |
| 329 | $2,223 | $22,753 | $24,976 | $739,251 |
| 330 | $2,156 | $22,820 | $24,976 | $716,431 |
| 331 | $2,090 | $22,886 | $24,976 | $693,545 |
| 332 | $2,023 | $22,953 | $24,976 | $670,592 |
| 333 | $1,956 | $23,020 | $24,976 | $647,572 |
| 334 | $1,889 | $23,087 | $24,976 | $624,485 |
| 335 | $1,821 | $23,154 | $24,976 | $601,331 |
| 336 | $1,754 | $23,222 | $24,976 | $578,109 |
$299,710
$25,461
$274,250
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,686 | $23,290 | $24,976 | $554,819 |
| 338 | $1,618 | $23,358 | $24,976 | $531,461 |
| 339 | $1,550 | $23,426 | $24,976 | $508,035 |
| 340 | $1,482 | $23,494 | $24,976 | $484,541 |
| 341 | $1,413 | $23,563 | $24,976 | $460,979 |
| 342 | $1,345 | $23,631 | $24,976 | $437,347 |
| 343 | $1,276 | $23,700 | $24,976 | $413,647 |
| 344 | $1,206 | $23,769 | $24,976 | $389,878 |
| 345 | $1,137 | $23,839 | $24,976 | $366,039 |
| 346 | $1,068 | $23,908 | $24,976 | $342,131 |
| 347 | $998 | $23,978 | $24,976 | $318,153 |
| 348 | $928 | $24,048 | $24,976 | $294,105 |
$299,710
$15,707
$284,004
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $858 | $24,118 | $24,976 | $269,987 |
| 350 | $787 | $24,188 | $24,976 | $245,798 |
| 351 | $717 | $24,259 | $24,976 | $221,539 |
| 352 | $646 | $24,330 | $24,976 | $197,210 |
| 353 | $575 | $24,401 | $24,976 | $172,809 |
| 354 | $504 | $24,472 | $24,976 | $148,337 |
| 355 | $433 | $24,543 | $24,976 | $123,794 |
| 356 | $361 | $24,615 | $24,976 | $99,179 |
| 357 | $289 | $24,687 | $24,976 | $74,493 |
| 358 | $217 | $24,759 | $24,976 | $49,734 |
| 359 | $145 | $24,831 | $24,976 | $24,903 |
| 360 | $73 | $24,903 | $24,976 | $0 |
$299,710
$5,606
$294,105
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。
