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
$790 萬
$850 萬
$770 萬
760 呎
@10,987
1,001 呎
@8,342
$835 萬
$900 萬
$820 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $39,692 | $30,500 | $24,994 | $21,331 |
| 1.500 | $41,168 | $32,002 | $26,524 | $22,888 |
| 2.000 | $42,678 | $33,550 | $28,110 | $24,513 |
| 2.500 | $44,222 | $35,143 | $29,752 | $26,204 |
| 3.000 | $45,799 | $36,781 | $31,450 | $27,961 |
| 3.500 | $47,411 | $38,463 | $33,201 | $29,781 |
| 3.625 | $47,819 | $38,890 | $33,648 | $30,245 |
| 4.000 | $49,056 | $40,189 | $35,006 | $31,662 |
| 4.500 | $50,734 | $41,957 | $36,863 | $33,603 |
| 5.000 | $52,446 | $43,768 | $38,770 | $35,602 |
| 5.500 | $54,189 | $45,621 | $40,726 | $37,656 |
| 6.000 | $55,965 | $47,514 | $42,730 | $39,762 |
每月供款$30,246
30年
$6,632,010
$4,256,323
$10,888,333
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $20,034 | $10,211 | $30,245 | $6,621,799 |
| 2 | $20,003 | $10,242 | $30,245 | $6,611,557 |
| 3 | $19,972 | $10,273 | $30,245 | $6,601,284 |
| 4 | $19,941 | $10,304 | $30,245 | $6,590,980 |
| 5 | $19,910 | $10,335 | $30,245 | $6,580,645 |
| 6 | $19,879 | $10,366 | $30,245 | $6,570,278 |
| 7 | $19,848 | $10,398 | $30,245 | $6,559,881 |
| 8 | $19,816 | $10,429 | $30,245 | $6,549,452 |
| 9 | $19,785 | $10,461 | $30,245 | $6,538,991 |
| 10 | $19,753 | $10,492 | $30,245 | $6,528,499 |
| 11 | $19,722 | $10,524 | $30,245 | $6,517,975 |
| 12 | $19,690 | $10,556 | $30,245 | $6,507,419 |
$362,944
$238,354
$124,591
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $19,658 | $10,588 | $30,245 | $6,496,832 |
| 14 | $19,626 | $10,620 | $30,245 | $6,486,212 |
| 15 | $19,594 | $10,652 | $30,245 | $6,475,561 |
| 16 | $19,562 | $10,684 | $30,245 | $6,464,877 |
| 17 | $19,529 | $10,716 | $30,245 | $6,454,161 |
| 18 | $19,497 | $10,748 | $30,245 | $6,443,413 |
| 19 | $19,464 | $10,781 | $30,245 | $6,432,632 |
| 20 | $19,432 | $10,813 | $30,245 | $6,421,818 |
| 21 | $19,399 | $10,846 | $30,245 | $6,410,972 |
| 22 | $19,366 | $10,879 | $30,245 | $6,400,093 |
| 23 | $19,334 | $10,912 | $30,245 | $6,389,181 |
| 24 | $19,301 | $10,945 | $30,245 | $6,378,237 |
$362,944
$233,762
$129,183
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $19,268 | $10,978 | $30,245 | $6,367,259 |
| 26 | $19,234 | $11,011 | $30,245 | $6,356,248 |
| 27 | $19,201 | $11,044 | $30,245 | $6,345,204 |
| 28 | $19,168 | $11,078 | $30,245 | $6,334,126 |
| 29 | $19,134 | $11,111 | $30,245 | $6,323,015 |
| 30 | $19,101 | $11,145 | $30,245 | $6,311,871 |
| 31 | $19,067 | $11,178 | $30,245 | $6,300,692 |
| 32 | $19,033 | $11,212 | $30,245 | $6,289,480 |
| 33 | $18,999 | $11,246 | $30,245 | $6,278,234 |
| 34 | $18,965 | $11,280 | $30,245 | $6,266,955 |
| 35 | $18,931 | $11,314 | $30,245 | $6,255,641 |
| 36 | $18,897 | $11,348 | $30,245 | $6,244,292 |
$362,944
$229,000
$133,944
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,863 | $11,382 | $30,245 | $6,232,910 |
| 38 | $18,829 | $11,417 | $30,245 | $6,221,493 |
| 39 | $18,794 | $11,451 | $30,245 | $6,210,042 |
| 40 | $18,760 | $11,486 | $30,245 | $6,198,556 |
| 41 | $18,725 | $11,521 | $30,245 | $6,187,036 |
| 42 | $18,690 | $11,555 | $30,245 | $6,175,480 |
| 43 | $18,655 | $11,590 | $30,245 | $6,163,890 |
| 44 | $18,620 | $11,625 | $30,245 | $6,152,265 |
| 45 | $18,585 | $11,660 | $30,245 | $6,140,604 |
| 46 | $18,550 | $11,696 | $30,245 | $6,128,909 |
| 47 | $18,514 | $11,731 | $30,245 | $6,117,178 |
| 48 | $18,479 | $11,766 | $30,245 | $6,105,411 |
$362,944
$224,063
$138,881
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $18,443 | $11,802 | $30,245 | $6,093,609 |
| 50 | $18,408 | $11,838 | $30,245 | $6,081,772 |
| 51 | $18,372 | $11,873 | $30,245 | $6,069,898 |
| 52 | $18,336 | $11,909 | $30,245 | $6,057,989 |
| 53 | $18,300 | $11,945 | $30,245 | $6,046,044 |
| 54 | $18,264 | $11,981 | $30,245 | $6,034,063 |
| 55 | $18,228 | $12,017 | $30,245 | $6,022,045 |
| 56 | $18,192 | $12,054 | $30,245 | $6,009,991 |
| 57 | $18,155 | $12,090 | $30,245 | $5,997,901 |
| 58 | $18,119 | $12,127 | $30,245 | $5,985,775 |
| 59 | $18,082 | $12,163 | $30,245 | $5,973,611 |
| 60 | $18,045 | $12,200 | $30,245 | $5,961,411 |
$362,944
$218,944
$144,000
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $18,008 | $12,237 | $30,245 | $5,949,174 |
| 62 | $17,971 | $12,274 | $30,245 | $5,936,900 |
| 63 | $17,934 | $12,311 | $30,245 | $5,924,589 |
| 64 | $17,897 | $12,348 | $30,245 | $5,912,241 |
| 65 | $17,860 | $12,385 | $30,245 | $5,899,856 |
| 66 | $17,822 | $12,423 | $30,245 | $5,887,433 |
| 67 | $17,785 | $12,460 | $30,245 | $5,874,972 |
| 68 | $17,747 | $12,498 | $30,245 | $5,862,474 |
| 69 | $17,710 | $12,536 | $30,245 | $5,849,939 |
| 70 | $17,672 | $12,574 | $30,245 | $5,837,365 |
| 71 | $17,634 | $12,612 | $30,245 | $5,824,753 |
| 72 | $17,596 | $12,650 | $30,245 | $5,812,103 |
$362,944
$213,637
$149,308
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $17,557 | $12,688 | $30,245 | $5,799,415 |
| 74 | $17,519 | $12,726 | $30,245 | $5,786,689 |
| 75 | $17,481 | $12,765 | $30,245 | $5,773,924 |
| 76 | $17,442 | $12,803 | $30,245 | $5,761,121 |
| 77 | $17,403 | $12,842 | $30,245 | $5,748,279 |
| 78 | $17,365 | $12,881 | $30,245 | $5,735,398 |
| 79 | $17,326 | $12,920 | $30,245 | $5,722,479 |
| 80 | $17,287 | $12,959 | $30,245 | $5,709,520 |
| 81 | $17,248 | $12,998 | $30,245 | $5,696,522 |
| 82 | $17,208 | $13,037 | $30,245 | $5,683,485 |
| 83 | $17,169 | $13,077 | $30,245 | $5,670,408 |
| 84 | $17,129 | $13,116 | $30,245 | $5,657,292 |
$362,944
$208,133
$154,811
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $17,090 | $13,156 | $30,245 | $5,644,137 |
| 86 | $17,050 | $13,195 | $30,245 | $5,630,941 |
| 87 | $17,010 | $13,235 | $30,245 | $5,617,706 |
| 88 | $16,970 | $13,275 | $30,245 | $5,604,431 |
| 89 | $16,930 | $13,315 | $30,245 | $5,591,116 |
| 90 | $16,890 | $13,356 | $30,245 | $5,577,760 |
| 91 | $16,849 | $13,396 | $30,245 | $5,564,364 |
| 92 | $16,809 | $13,436 | $30,245 | $5,550,928 |
| 93 | $16,768 | $13,477 | $30,245 | $5,537,451 |
| 94 | $16,728 | $13,518 | $30,245 | $5,523,933 |
| 95 | $16,687 | $13,558 | $30,245 | $5,510,375 |
| 96 | $16,646 | $13,599 | $30,245 | $5,496,775 |
$362,944
$202,427
$160,517
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $16,605 | $13,641 | $30,245 | $5,483,135 |
| 98 | $16,564 | $13,682 | $30,245 | $5,469,453 |
| 99 | $16,522 | $13,723 | $30,245 | $5,455,730 |
| 100 | $16,481 | $13,765 | $30,245 | $5,441,966 |
| 101 | $16,439 | $13,806 | $30,245 | $5,428,159 |
| 102 | $16,398 | $13,848 | $30,245 | $5,414,312 |
| 103 | $16,356 | $13,890 | $30,245 | $5,400,422 |
| 104 | $16,314 | $13,932 | $30,245 | $5,386,490 |
| 105 | $16,272 | $13,974 | $30,245 | $5,372,517 |
| 106 | $16,229 | $14,016 | $30,245 | $5,358,501 |
| 107 | $16,187 | $14,058 | $30,245 | $5,344,443 |
| 108 | $16,145 | $14,101 | $30,245 | $5,330,342 |
$362,944
$196,511
$166,433
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $16,102 | $14,143 | $30,245 | $5,316,199 |
| 110 | $16,059 | $14,186 | $30,245 | $5,302,013 |
| 111 | $16,016 | $14,229 | $30,245 | $5,287,784 |
| 112 | $15,974 | $14,272 | $30,245 | $5,273,512 |
| 113 | $15,930 | $14,315 | $30,245 | $5,259,197 |
| 114 | $15,887 | $14,358 | $30,245 | $5,244,839 |
| 115 | $15,844 | $14,402 | $30,245 | $5,230,437 |
| 116 | $15,800 | $14,445 | $30,245 | $5,215,992 |
| 117 | $15,757 | $14,489 | $30,245 | $5,201,503 |
| 118 | $15,713 | $14,532 | $30,245 | $5,186,971 |
| 119 | $15,669 | $14,576 | $30,245 | $5,172,394 |
| 120 | $15,625 | $14,620 | $30,245 | $5,157,774 |
$362,944
$190,376
$172,568
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $15,581 | $14,665 | $30,245 | $5,143,109 |
| 122 | $15,536 | $14,709 | $30,245 | $5,128,401 |
| 123 | $15,492 | $14,753 | $30,245 | $5,113,647 |
| 124 | $15,447 | $14,798 | $30,245 | $5,098,849 |
| 125 | $15,403 | $14,843 | $30,245 | $5,084,007 |
| 126 | $15,358 | $14,887 | $30,245 | $5,069,119 |
| 127 | $15,313 | $14,932 | $30,245 | $5,054,187 |
| 128 | $15,268 | $14,978 | $30,245 | $5,039,209 |
| 129 | $15,223 | $15,023 | $30,245 | $5,024,187 |
| 130 | $15,177 | $15,068 | $30,245 | $5,009,118 |
| 131 | $15,132 | $15,114 | $30,245 | $4,994,005 |
| 132 | $15,086 | $15,159 | $30,245 | $4,978,846 |
$362,944
$184,016
$178,929
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $15,040 | $15,205 | $30,245 | $4,963,640 |
| 134 | $14,994 | $15,251 | $30,245 | $4,948,389 |
| 135 | $14,948 | $15,297 | $30,245 | $4,933,092 |
| 136 | $14,902 | $15,343 | $30,245 | $4,917,749 |
| 137 | $14,856 | $15,390 | $30,245 | $4,902,359 |
| 138 | $14,809 | $15,436 | $30,245 | $4,886,923 |
| 139 | $14,763 | $15,483 | $30,245 | $4,871,440 |
| 140 | $14,716 | $15,530 | $30,245 | $4,855,911 |
| 141 | $14,669 | $15,576 | $30,245 | $4,840,334 |
| 142 | $14,622 | $15,624 | $30,245 | $4,824,711 |
| 143 | $14,575 | $15,671 | $30,245 | $4,809,040 |
| 144 | $14,527 | $15,718 | $30,245 | $4,793,322 |
$362,944
$177,421
$185,524
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $14,480 | $15,766 | $30,245 | $4,777,556 |
| 146 | $14,432 | $15,813 | $30,245 | $4,761,743 |
| 147 | $14,384 | $15,861 | $30,245 | $4,745,882 |
| 148 | $14,337 | $15,909 | $30,245 | $4,729,974 |
| 149 | $14,288 | $15,957 | $30,245 | $4,714,017 |
| 150 | $14,240 | $16,005 | $30,245 | $4,698,011 |
| 151 | $14,192 | $16,053 | $30,245 | $4,681,958 |
| 152 | $14,143 | $16,102 | $30,245 | $4,665,856 |
| 153 | $14,095 | $16,151 | $30,245 | $4,649,705 |
| 154 | $14,046 | $16,199 | $30,245 | $4,633,506 |
| 155 | $13,997 | $16,248 | $30,245 | $4,617,258 |
| 156 | $13,948 | $16,297 | $30,245 | $4,600,960 |
$362,944
$170,583
$192,362
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,899 | $16,347 | $30,245 | $4,584,614 |
| 158 | $13,849 | $16,396 | $30,245 | $4,568,218 |
| 159 | $13,800 | $16,446 | $30,245 | $4,551,772 |
| 160 | $13,750 | $16,495 | $30,245 | $4,535,277 |
| 161 | $13,700 | $16,545 | $30,245 | $4,518,732 |
| 162 | $13,650 | $16,595 | $30,245 | $4,502,137 |
| 163 | $13,600 | $16,645 | $30,245 | $4,485,492 |
| 164 | $13,550 | $16,695 | $30,245 | $4,468,796 |
| 165 | $13,499 | $16,746 | $30,245 | $4,452,050 |
| 166 | $13,449 | $16,796 | $30,245 | $4,435,254 |
| 167 | $13,398 | $16,847 | $30,245 | $4,418,407 |
| 168 | $13,347 | $16,898 | $30,245 | $4,401,509 |
$362,944
$163,493
$199,452
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $13,296 | $16,949 | $30,245 | $4,384,559 |
| 170 | $13,245 | $17,000 | $30,245 | $4,367,559 |
| 171 | $13,194 | $17,052 | $30,245 | $4,350,507 |
| 172 | $13,142 | $17,103 | $30,245 | $4,333,404 |
| 173 | $13,090 | $17,155 | $30,245 | $4,316,249 |
| 174 | $13,039 | $17,207 | $30,245 | $4,299,043 |
| 175 | $12,987 | $17,259 | $30,245 | $4,281,784 |
| 176 | $12,935 | $17,311 | $30,245 | $4,264,473 |
| 177 | $12,882 | $17,363 | $30,245 | $4,247,110 |
| 178 | $12,830 | $17,416 | $30,245 | $4,229,695 |
| 179 | $12,777 | $17,468 | $30,245 | $4,212,226 |
| 180 | $12,724 | $17,521 | $30,245 | $4,194,705 |
$362,944
$156,141
$206,803
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,672 | $17,574 | $30,245 | $4,177,132 |
| 182 | $12,618 | $17,627 | $30,245 | $4,159,505 |
| 183 | $12,565 | $17,680 | $30,245 | $4,141,824 |
| 184 | $12,512 | $17,734 | $30,245 | $4,124,091 |
| 185 | $12,458 | $17,787 | $30,245 | $4,106,304 |
| 186 | $12,404 | $17,841 | $30,245 | $4,088,463 |
| 187 | $12,351 | $17,895 | $30,245 | $4,070,568 |
| 188 | $12,297 | $17,949 | $30,245 | $4,052,619 |
| 189 | $12,242 | $18,003 | $30,245 | $4,034,616 |
| 190 | $12,188 | $18,057 | $30,245 | $4,016,558 |
| 191 | $12,133 | $18,112 | $30,245 | $3,998,446 |
| 192 | $12,079 | $18,167 | $30,245 | $3,980,280 |
$362,944
$148,519
$214,426
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $12,024 | $18,222 | $30,245 | $3,962,058 |
| 194 | $11,969 | $18,277 | $30,245 | $3,943,781 |
| 195 | $11,914 | $18,332 | $30,245 | $3,925,450 |
| 196 | $11,858 | $18,387 | $30,245 | $3,907,062 |
| 197 | $11,803 | $18,443 | $30,245 | $3,888,620 |
| 198 | $11,747 | $18,498 | $30,245 | $3,870,121 |
| 199 | $11,691 | $18,554 | $30,245 | $3,851,567 |
| 200 | $11,635 | $18,610 | $30,245 | $3,832,956 |
| 201 | $11,579 | $18,667 | $30,245 | $3,814,290 |
| 202 | $11,522 | $18,723 | $30,245 | $3,795,567 |
| 203 | $11,466 | $18,780 | $30,245 | $3,776,787 |
| 204 | $11,409 | $18,836 | $30,245 | $3,757,951 |
$362,944
$140,615
$222,329
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $11,352 | $18,893 | $30,245 | $3,739,057 |
| 206 | $11,295 | $18,950 | $30,245 | $3,720,107 |
| 207 | $11,238 | $19,008 | $30,245 | $3,701,100 |
| 208 | $11,180 | $19,065 | $30,245 | $3,682,035 |
| 209 | $11,123 | $19,123 | $30,245 | $3,662,912 |
| 210 | $11,065 | $19,180 | $30,245 | $3,643,732 |
| 211 | $11,007 | $19,238 | $30,245 | $3,624,494 |
| 212 | $10,949 | $19,296 | $30,245 | $3,605,197 |
| 213 | $10,891 | $19,355 | $30,245 | $3,585,843 |
| 214 | $10,832 | $19,413 | $30,245 | $3,566,429 |
| 215 | $10,774 | $19,472 | $30,245 | $3,546,958 |
| 216 | $10,715 | $19,531 | $30,245 | $3,527,427 |
$362,944
$132,421
$230,524
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,656 | $19,590 | $30,245 | $3,507,837 |
| 218 | $10,597 | $19,649 | $30,245 | $3,488,189 |
| 219 | $10,537 | $19,708 | $30,245 | $3,468,480 |
| 220 | $10,478 | $19,768 | $30,245 | $3,448,713 |
| 221 | $10,418 | $19,827 | $30,245 | $3,428,885 |
| 222 | $10,358 | $19,887 | $30,245 | $3,408,998 |
| 223 | $10,298 | $19,947 | $30,245 | $3,389,051 |
| 224 | $10,238 | $20,008 | $30,245 | $3,369,043 |
| 225 | $10,177 | $20,068 | $30,245 | $3,348,975 |
| 226 | $10,117 | $20,129 | $30,245 | $3,328,846 |
| 227 | $10,056 | $20,189 | $30,245 | $3,308,657 |
| 228 | $9,995 | $20,250 | $30,245 | $3,288,407 |
$362,944
$123,924
$239,020
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,934 | $20,312 | $30,245 | $3,268,095 |
| 230 | $9,872 | $20,373 | $30,245 | $3,247,722 |
| 231 | $9,811 | $20,435 | $30,245 | $3,227,287 |
| 232 | $9,749 | $20,496 | $30,245 | $3,206,791 |
| 233 | $9,687 | $20,558 | $30,245 | $3,186,233 |
| 234 | $9,625 | $20,620 | $30,245 | $3,165,613 |
| 235 | $9,563 | $20,683 | $30,245 | $3,144,930 |
| 236 | $9,500 | $20,745 | $30,245 | $3,124,185 |
| 237 | $9,438 | $20,808 | $30,245 | $3,103,377 |
| 238 | $9,375 | $20,871 | $30,245 | $3,082,507 |
| 239 | $9,312 | $20,934 | $30,245 | $3,061,573 |
| 240 | $9,249 | $20,997 | $30,245 | $3,040,576 |
$362,944
$115,114
$247,830
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,185 | $21,060 | $30,245 | $3,019,516 |
| 242 | $9,121 | $21,124 | $30,245 | $2,998,392 |
| 243 | $9,058 | $21,188 | $30,245 | $2,977,204 |
| 244 | $8,994 | $21,252 | $30,245 | $2,955,952 |
| 245 | $8,929 | $21,316 | $30,245 | $2,934,637 |
| 246 | $8,865 | $21,380 | $30,245 | $2,913,256 |
| 247 | $8,800 | $21,445 | $30,245 | $2,891,811 |
| 248 | $8,736 | $21,510 | $30,245 | $2,870,302 |
| 249 | $8,671 | $21,575 | $30,245 | $2,848,727 |
| 250 | $8,606 | $21,640 | $30,245 | $2,827,087 |
| 251 | $8,540 | $21,705 | $30,245 | $2,805,382 |
| 252 | $8,475 | $21,771 | $30,245 | $2,783,611 |
$362,944
$105,979
$256,965
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,409 | $21,837 | $30,245 | $2,761,775 |
| 254 | $8,343 | $21,903 | $30,245 | $2,739,872 |
| 255 | $8,277 | $21,969 | $30,245 | $2,717,903 |
| 256 | $8,210 | $22,035 | $30,245 | $2,695,868 |
| 257 | $8,144 | $22,102 | $30,245 | $2,673,767 |
| 258 | $8,077 | $22,168 | $30,245 | $2,651,598 |
| 259 | $8,010 | $22,235 | $30,245 | $2,629,363 |
| 260 | $7,943 | $22,303 | $30,245 | $2,607,061 |
| 261 | $7,875 | $22,370 | $30,245 | $2,584,691 |
| 262 | $7,808 | $22,437 | $30,245 | $2,562,253 |
| 263 | $7,740 | $22,505 | $30,245 | $2,539,748 |
| 264 | $7,672 | $22,573 | $30,245 | $2,517,175 |
$362,944
$96,508
$266,436
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,604 | $22,641 | $30,245 | $2,494,533 |
| 266 | $7,536 | $22,710 | $30,245 | $2,471,824 |
| 267 | $7,467 | $22,778 | $30,245 | $2,449,045 |
| 268 | $7,398 | $22,847 | $30,245 | $2,426,198 |
| 269 | $7,329 | $22,916 | $30,245 | $2,403,282 |
| 270 | $7,260 | $22,985 | $30,245 | $2,380,296 |
| 271 | $7,190 | $23,055 | $30,245 | $2,357,241 |
| 272 | $7,121 | $23,125 | $30,245 | $2,334,117 |
| 273 | $7,051 | $23,194 | $30,245 | $2,310,923 |
| 274 | $6,981 | $23,264 | $30,245 | $2,287,658 |
| 275 | $6,911 | $23,335 | $30,245 | $2,264,323 |
| 276 | $6,840 | $23,405 | $30,245 | $2,240,918 |
$362,944
$86,688
$276,257
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,769 | $23,476 | $30,245 | $2,217,442 |
| 278 | $6,699 | $23,547 | $30,245 | $2,193,895 |
| 279 | $6,627 | $23,618 | $30,245 | $2,170,277 |
| 280 | $6,556 | $23,689 | $30,245 | $2,146,588 |
| 281 | $6,484 | $23,761 | $30,245 | $2,122,827 |
| 282 | $6,413 | $23,833 | $30,245 | $2,098,995 |
| 283 | $6,341 | $23,905 | $30,245 | $2,075,090 |
| 284 | $6,269 | $23,977 | $30,245 | $2,051,113 |
| 285 | $6,196 | $24,049 | $30,245 | $2,027,064 |
| 286 | $6,123 | $24,122 | $30,245 | $2,002,942 |
| 287 | $6,051 | $24,195 | $30,245 | $1,978,747 |
| 288 | $5,977 | $24,268 | $30,245 | $1,954,479 |
$362,944
$76,505
$286,439
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,904 | $24,341 | $30,245 | $1,930,138 |
| 290 | $5,831 | $24,415 | $30,245 | $1,905,723 |
| 291 | $5,757 | $24,488 | $30,245 | $1,881,235 |
| 292 | $5,683 | $24,562 | $30,245 | $1,856,672 |
| 293 | $5,609 | $24,637 | $30,245 | $1,832,035 |
| 294 | $5,534 | $24,711 | $30,245 | $1,807,324 |
| 295 | $5,460 | $24,786 | $30,245 | $1,782,539 |
| 296 | $5,385 | $24,861 | $30,245 | $1,757,678 |
| 297 | $5,310 | $24,936 | $30,245 | $1,732,742 |
| 298 | $5,234 | $25,011 | $30,245 | $1,707,731 |
| 299 | $5,159 | $25,087 | $30,245 | $1,682,645 |
| 300 | $5,083 | $25,162 | $30,245 | $1,657,482 |
$362,944
$65,948
$296,997
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $5,007 | $25,238 | $30,245 | $1,632,244 |
| 302 | $4,931 | $25,315 | $30,245 | $1,606,929 |
| 303 | $4,854 | $25,391 | $30,245 | $1,581,538 |
| 304 | $4,778 | $25,468 | $30,245 | $1,556,070 |
| 305 | $4,701 | $25,545 | $30,245 | $1,530,526 |
| 306 | $4,623 | $25,622 | $30,245 | $1,504,904 |
| 307 | $4,546 | $25,699 | $30,245 | $1,479,204 |
| 308 | $4,468 | $25,777 | $30,245 | $1,453,427 |
| 309 | $4,391 | $25,855 | $30,245 | $1,427,573 |
| 310 | $4,312 | $25,933 | $30,245 | $1,401,640 |
| 311 | $4,234 | $26,011 | $30,245 | $1,375,628 |
| 312 | $4,156 | $26,090 | $30,245 | $1,349,539 |
$362,944
$55,001
$307,944
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,077 | $26,169 | $30,245 | $1,323,370 |
| 314 | $3,998 | $26,248 | $30,245 | $1,297,122 |
| 315 | $3,918 | $26,327 | $30,245 | $1,270,795 |
| 316 | $3,839 | $26,407 | $30,245 | $1,244,389 |
| 317 | $3,759 | $26,486 | $30,245 | $1,217,903 |
| 318 | $3,679 | $26,566 | $30,245 | $1,191,336 |
| 319 | $3,599 | $26,647 | $30,245 | $1,164,690 |
| 320 | $3,518 | $26,727 | $30,245 | $1,137,963 |
| 321 | $3,438 | $26,808 | $30,245 | $1,111,155 |
| 322 | $3,357 | $26,889 | $30,245 | $1,084,266 |
| 323 | $3,275 | $26,970 | $30,245 | $1,057,296 |
| 324 | $3,194 | $27,051 | $30,245 | $1,030,245 |
$362,944
$43,651
$319,294
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,112 | $27,133 | $30,245 | $1,003,112 |
| 326 | $3,030 | $27,215 | $30,245 | $975,896 |
| 327 | $2,948 | $27,297 | $30,245 | $948,599 |
| 328 | $2,866 | $27,380 | $30,245 | $921,219 |
| 329 | $2,783 | $27,463 | $30,245 | $893,757 |
| 330 | $2,700 | $27,545 | $30,245 | $866,211 |
| 331 | $2,617 | $27,629 | $30,245 | $838,583 |
| 332 | $2,533 | $27,712 | $30,245 | $810,870 |
| 333 | $2,450 | $27,796 | $30,245 | $783,075 |
| 334 | $2,366 | $27,880 | $30,245 | $755,195 |
| 335 | $2,281 | $27,964 | $30,245 | $727,231 |
| 336 | $2,197 | $28,049 | $30,245 | $699,182 |
$362,944
$31,882
$331,063
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,112 | $28,133 | $30,245 | $671,049 |
| 338 | $2,027 | $28,218 | $30,245 | $642,831 |
| 339 | $1,942 | $28,303 | $30,245 | $614,527 |
| 340 | $1,856 | $28,389 | $30,245 | $586,138 |
| 341 | $1,771 | $28,475 | $30,245 | $557,663 |
| 342 | $1,685 | $28,561 | $30,245 | $529,103 |
| 343 | $1,598 | $28,647 | $30,245 | $500,456 |
| 344 | $1,512 | $28,734 | $30,245 | $471,722 |
| 345 | $1,425 | $28,820 | $30,245 | $442,902 |
| 346 | $1,338 | $28,907 | $30,245 | $413,994 |
| 347 | $1,251 | $28,995 | $30,245 | $385,000 |
| 348 | $1,163 | $29,082 | $30,245 | $355,917 |
$362,944
$19,679
$343,265
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,075 | $29,170 | $30,245 | $326,747 |
| 350 | $987 | $29,258 | $30,245 | $297,489 |
| 351 | $899 | $29,347 | $30,245 | $268,142 |
| 352 | $810 | $29,435 | $30,245 | $238,707 |
| 353 | $721 | $29,524 | $30,245 | $209,182 |
| 354 | $632 | $29,613 | $30,245 | $179,569 |
| 355 | $542 | $29,703 | $30,245 | $149,866 |
| 356 | $453 | $29,793 | $30,245 | $120,073 |
| 357 | $363 | $29,883 | $30,245 | $90,191 |
| 358 | $272 | $29,973 | $30,245 | $60,218 |
| 359 | $182 | $30,063 | $30,245 | $30,154 |
| 360 | $91 | $30,154 | $30,245 | $0 |
$362,944
$7,027
$355,917
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。
