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
$700 萬
$800 萬
$765 萬
$750 萬
$790 萬
$700 萬
788 呎
@10,787
977 呎
@8,700
$850 萬
549 呎
@13,661
718 呎
@10,446
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $40,951 | $31,468 | $25,787 | $22,008 |
| 1.500 | $42,474 | $33,018 | $27,365 | $23,615 |
| 2.000 | $44,031 | $34,615 | $29,002 | $25,291 |
| 2.500 | $45,624 | $36,258 | $30,696 | $27,036 |
| 3.000 | $47,252 | $37,948 | $32,447 | $28,848 |
| 3.500 | $48,915 | $39,683 | $34,255 | $30,725 |
| 4.000 | $50,612 | $41,464 | $36,117 | $32,667 |
| 4.500 | $52,344 | $43,288 | $38,032 | $34,669 |
| 5.000 | $54,109 | $45,157 | $40,000 | $36,732 |
| 5.500 | $55,908 | $47,068 | $42,018 | $38,850 |
| 6.000 | $57,740 | $49,021 | $44,086 | $41,024 |
每月供款$30,726
30年
$6,842,404.8
$4,218,760
$11,061,164.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $19,957 | $10,768 | $30,725 | $6,831,636 |
| 2 | $19,926 | $10,800 | $30,725 | $6,820,837 |
| 3 | $19,894 | $10,831 | $30,725 | $6,810,005 |
| 4 | $19,863 | $10,863 | $30,725 | $6,799,142 |
| 5 | $19,831 | $10,895 | $30,725 | $6,788,248 |
| 6 | $19,799 | $10,926 | $30,725 | $6,777,321 |
| 7 | $19,767 | $10,958 | $30,725 | $6,766,363 |
| 8 | $19,735 | $10,990 | $30,725 | $6,755,373 |
| 9 | $19,703 | $11,022 | $30,725 | $6,744,350 |
| 10 | $19,671 | $11,054 | $30,725 | $6,733,296 |
| 11 | $19,639 | $11,087 | $30,725 | $6,722,209 |
| 12 | $19,606 | $11,119 | $30,725 | $6,711,090 |
$368,705
$237,391
$131,315
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $19,574 | $11,151 | $30,725 | $6,699,939 |
| 14 | $19,541 | $11,184 | $30,725 | $6,688,755 |
| 15 | $19,509 | $11,217 | $30,725 | $6,677,538 |
| 16 | $19,476 | $11,249 | $30,725 | $6,666,289 |
| 17 | $19,443 | $11,282 | $30,725 | $6,655,007 |
| 18 | $19,410 | $11,315 | $30,725 | $6,643,692 |
| 19 | $19,377 | $11,348 | $30,725 | $6,632,344 |
| 20 | $19,344 | $11,381 | $30,725 | $6,620,963 |
| 21 | $19,311 | $11,414 | $30,725 | $6,609,548 |
| 22 | $19,278 | $11,448 | $30,725 | $6,598,101 |
| 23 | $19,244 | $11,481 | $30,725 | $6,586,620 |
| 24 | $19,211 | $11,514 | $30,725 | $6,575,105 |
$368,705
$232,720
$135,985
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $19,177 | $11,548 | $30,725 | $6,563,557 |
| 26 | $19,144 | $11,582 | $30,725 | $6,551,976 |
| 27 | $19,110 | $11,616 | $30,725 | $6,540,360 |
| 28 | $19,076 | $11,649 | $30,725 | $6,528,711 |
| 29 | $19,042 | $11,683 | $30,725 | $6,517,027 |
| 30 | $19,008 | $11,717 | $30,725 | $6,505,310 |
| 31 | $18,974 | $11,752 | $30,725 | $6,493,558 |
| 32 | $18,940 | $11,786 | $30,725 | $6,481,772 |
| 33 | $18,905 | $11,820 | $30,725 | $6,469,952 |
| 34 | $18,871 | $11,855 | $30,725 | $6,458,097 |
| 35 | $18,836 | $11,889 | $30,725 | $6,446,208 |
| 36 | $18,801 | $11,924 | $30,725 | $6,434,284 |
$368,705
$227,884
$140,822
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,767 | $11,959 | $30,725 | $6,422,325 |
| 38 | $18,732 | $11,994 | $30,725 | $6,410,331 |
| 39 | $18,697 | $12,029 | $30,725 | $6,398,303 |
| 40 | $18,662 | $12,064 | $30,725 | $6,386,239 |
| 41 | $18,627 | $12,099 | $30,725 | $6,374,140 |
| 42 | $18,591 | $12,134 | $30,725 | $6,362,006 |
| 43 | $18,556 | $12,170 | $30,725 | $6,349,836 |
| 44 | $18,520 | $12,205 | $30,725 | $6,337,631 |
| 45 | $18,485 | $12,241 | $30,725 | $6,325,390 |
| 46 | $18,449 | $12,276 | $30,725 | $6,313,114 |
| 47 | $18,413 | $12,312 | $30,725 | $6,300,802 |
| 48 | $18,377 | $12,348 | $30,725 | $6,288,454 |
$368,705
$222,875
$145,830
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $18,341 | $12,384 | $30,725 | $6,276,070 |
| 50 | $18,305 | $12,420 | $30,725 | $6,263,649 |
| 51 | $18,269 | $12,456 | $30,725 | $6,251,193 |
| 52 | $18,233 | $12,493 | $30,725 | $6,238,700 |
| 53 | $18,196 | $12,529 | $30,725 | $6,226,171 |
| 54 | $18,160 | $12,566 | $30,725 | $6,213,605 |
| 55 | $18,123 | $12,602 | $30,725 | $6,201,003 |
| 56 | $18,086 | $12,639 | $30,725 | $6,188,363 |
| 57 | $18,049 | $12,676 | $30,725 | $6,175,687 |
| 58 | $18,012 | $12,713 | $30,725 | $6,162,974 |
| 59 | $17,975 | $12,750 | $30,725 | $6,150,224 |
| 60 | $17,938 | $12,787 | $30,725 | $6,137,437 |
$368,705
$217,689
$151,017
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,901 | $12,825 | $30,725 | $6,124,612 |
| 62 | $17,863 | $12,862 | $30,725 | $6,111,750 |
| 63 | $17,826 | $12,900 | $30,725 | $6,098,851 |
| 64 | $17,788 | $12,937 | $30,725 | $6,085,914 |
| 65 | $17,751 | $12,975 | $30,725 | $6,072,939 |
| 66 | $17,713 | $13,013 | $30,725 | $6,059,926 |
| 67 | $17,675 | $13,051 | $30,725 | $6,046,875 |
| 68 | $17,637 | $13,089 | $30,725 | $6,033,787 |
| 69 | $17,599 | $13,127 | $30,725 | $6,020,660 |
| 70 | $17,560 | $13,165 | $30,725 | $6,007,494 |
| 71 | $17,522 | $13,204 | $30,725 | $5,994,291 |
| 72 | $17,483 | $13,242 | $30,725 | $5,981,049 |
$368,705
$212,317
$156,388
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $17,445 | $13,281 | $30,725 | $5,967,768 |
| 74 | $17,406 | $13,319 | $30,725 | $5,954,449 |
| 75 | $17,367 | $13,358 | $30,725 | $5,941,090 |
| 76 | $17,328 | $13,397 | $30,725 | $5,927,693 |
| 77 | $17,289 | $13,436 | $30,725 | $5,914,257 |
| 78 | $17,250 | $13,476 | $30,725 | $5,900,781 |
| 79 | $17,211 | $13,515 | $30,725 | $5,887,266 |
| 80 | $17,171 | $13,554 | $30,725 | $5,873,712 |
| 81 | $17,132 | $13,594 | $30,725 | $5,860,118 |
| 82 | $17,092 | $13,633 | $30,725 | $5,846,485 |
| 83 | $17,052 | $13,673 | $30,725 | $5,832,812 |
| 84 | $17,012 | $13,713 | $30,725 | $5,819,098 |
$368,705
$206,755
$161,950
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,972 | $13,753 | $30,725 | $5,805,345 |
| 86 | $16,932 | $13,793 | $30,725 | $5,791,552 |
| 87 | $16,892 | $13,833 | $30,725 | $5,777,719 |
| 88 | $16,852 | $13,874 | $30,725 | $5,763,845 |
| 89 | $16,811 | $13,914 | $30,725 | $5,749,931 |
| 90 | $16,771 | $13,955 | $30,725 | $5,735,976 |
| 91 | $16,730 | $13,996 | $30,725 | $5,721,980 |
| 92 | $16,689 | $14,036 | $30,725 | $5,707,944 |
| 93 | $16,648 | $14,077 | $30,725 | $5,693,867 |
| 94 | $16,607 | $14,118 | $30,725 | $5,679,748 |
| 95 | $16,566 | $14,160 | $30,725 | $5,665,589 |
| 96 | $16,525 | $14,201 | $30,725 | $5,651,388 |
$368,705
$200,995
$167,710
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $16,483 | $14,242 | $30,725 | $5,637,146 |
| 98 | $16,442 | $14,284 | $30,725 | $5,622,862 |
| 99 | $16,400 | $14,325 | $30,725 | $5,608,537 |
| 100 | $16,358 | $14,367 | $30,725 | $5,594,169 |
| 101 | $16,316 | $14,409 | $30,725 | $5,579,760 |
| 102 | $16,274 | $14,451 | $30,725 | $5,565,309 |
| 103 | $16,232 | $14,493 | $30,725 | $5,550,816 |
| 104 | $16,190 | $14,536 | $30,725 | $5,536,280 |
| 105 | $16,147 | $14,578 | $30,725 | $5,521,702 |
| 106 | $16,105 | $14,620 | $30,725 | $5,507,082 |
| 107 | $16,062 | $14,663 | $30,725 | $5,492,419 |
| 108 | $16,020 | $14,706 | $30,725 | $5,477,713 |
$368,705
$195,030
$173,675
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,977 | $14,749 | $30,725 | $5,462,964 |
| 110 | $15,934 | $14,792 | $30,725 | $5,448,172 |
| 111 | $15,891 | $14,835 | $30,725 | $5,433,337 |
| 112 | $15,847 | $14,878 | $30,725 | $5,418,459 |
| 113 | $15,804 | $14,922 | $30,725 | $5,403,537 |
| 114 | $15,760 | $14,965 | $30,725 | $5,388,572 |
| 115 | $15,717 | $15,009 | $30,725 | $5,373,563 |
| 116 | $15,673 | $15,053 | $30,725 | $5,358,511 |
| 117 | $15,629 | $15,096 | $30,725 | $5,343,414 |
| 118 | $15,585 | $15,140 | $30,725 | $5,328,274 |
| 119 | $15,541 | $15,185 | $30,725 | $5,313,089 |
| 120 | $15,497 | $15,229 | $30,725 | $5,297,860 |
$368,705
$188,853
$179,852
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $15,452 | $15,273 | $30,725 | $5,282,587 |
| 122 | $15,408 | $15,318 | $30,725 | $5,267,269 |
| 123 | $15,363 | $15,363 | $30,725 | $5,251,906 |
| 124 | $15,318 | $15,407 | $30,725 | $5,236,499 |
| 125 | $15,273 | $15,452 | $30,725 | $5,221,047 |
| 126 | $15,228 | $15,497 | $30,725 | $5,205,549 |
| 127 | $15,183 | $15,543 | $30,725 | $5,190,007 |
| 128 | $15,138 | $15,588 | $30,725 | $5,174,419 |
| 129 | $15,092 | $15,633 | $30,725 | $5,158,785 |
| 130 | $15,046 | $15,679 | $30,725 | $5,143,106 |
| 131 | $15,001 | $15,725 | $30,725 | $5,127,382 |
| 132 | $14,955 | $15,771 | $30,725 | $5,111,611 |
$368,705
$182,456
$186,249
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,909 | $15,817 | $30,725 | $5,095,794 |
| 134 | $14,863 | $15,863 | $30,725 | $5,079,932 |
| 135 | $14,816 | $15,909 | $30,725 | $5,064,023 |
| 136 | $14,770 | $15,955 | $30,725 | $5,048,067 |
| 137 | $14,724 | $16,002 | $30,725 | $5,032,065 |
| 138 | $14,677 | $16,049 | $30,725 | $5,016,017 |
| 139 | $14,630 | $16,095 | $30,725 | $4,999,921 |
| 140 | $14,583 | $16,142 | $30,725 | $4,983,779 |
| 141 | $14,536 | $16,189 | $30,725 | $4,967,590 |
| 142 | $14,489 | $16,237 | $30,725 | $4,951,353 |
| 143 | $14,441 | $16,284 | $30,725 | $4,935,069 |
| 144 | $14,394 | $16,332 | $30,725 | $4,918,737 |
$368,705
$175,832
$192,874
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $14,346 | $16,379 | $30,725 | $4,902,358 |
| 146 | $14,299 | $16,427 | $30,725 | $4,885,931 |
| 147 | $14,251 | $16,475 | $30,725 | $4,869,457 |
| 148 | $14,203 | $16,523 | $30,725 | $4,852,934 |
| 149 | $14,154 | $16,571 | $30,725 | $4,836,363 |
| 150 | $14,106 | $16,619 | $30,725 | $4,819,743 |
| 151 | $14,058 | $16,668 | $30,725 | $4,803,075 |
| 152 | $14,009 | $16,716 | $30,725 | $4,786,359 |
| 153 | $13,960 | $16,765 | $30,725 | $4,769,594 |
| 154 | $13,911 | $16,814 | $30,725 | $4,752,779 |
| 155 | $13,862 | $16,863 | $30,725 | $4,735,916 |
| 156 | $13,813 | $16,912 | $30,725 | $4,719,004 |
$368,705
$168,972
$199,733
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,764 | $16,962 | $30,725 | $4,702,042 |
| 158 | $13,714 | $17,011 | $30,725 | $4,685,031 |
| 159 | $13,665 | $17,061 | $30,725 | $4,667,970 |
| 160 | $13,615 | $17,111 | $30,725 | $4,650,860 |
| 161 | $13,565 | $17,160 | $30,725 | $4,633,699 |
| 162 | $13,515 | $17,210 | $30,725 | $4,616,489 |
| 163 | $13,465 | $17,261 | $30,725 | $4,599,228 |
| 164 | $13,414 | $17,311 | $30,725 | $4,581,917 |
| 165 | $13,364 | $17,362 | $30,725 | $4,564,556 |
| 166 | $13,313 | $17,412 | $30,725 | $4,547,143 |
| 167 | $13,263 | $17,463 | $30,725 | $4,529,680 |
| 168 | $13,212 | $17,514 | $30,725 | $4,512,167 |
$368,705
$161,868
$206,837
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $13,160 | $17,565 | $30,725 | $4,494,602 |
| 170 | $13,109 | $17,616 | $30,725 | $4,476,985 |
| 171 | $13,058 | $17,668 | $30,725 | $4,459,318 |
| 172 | $13,006 | $17,719 | $30,725 | $4,441,599 |
| 173 | $12,955 | $17,771 | $30,725 | $4,423,828 |
| 174 | $12,903 | $17,823 | $30,725 | $4,406,005 |
| 175 | $12,851 | $17,875 | $30,725 | $4,388,131 |
| 176 | $12,799 | $17,927 | $30,725 | $4,370,204 |
| 177 | $12,746 | $17,979 | $30,725 | $4,352,225 |
| 178 | $12,694 | $18,031 | $30,725 | $4,334,193 |
| 179 | $12,641 | $18,084 | $30,725 | $4,316,109 |
| 180 | $12,589 | $18,137 | $30,725 | $4,297,973 |
$368,705
$154,511
$214,194
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,536 | $18,190 | $30,725 | $4,279,783 |
| 182 | $12,483 | $18,243 | $30,725 | $4,261,540 |
| 183 | $12,429 | $18,296 | $30,725 | $4,243,244 |
| 184 | $12,376 | $18,349 | $30,725 | $4,224,895 |
| 185 | $12,323 | $18,403 | $30,725 | $4,206,492 |
| 186 | $12,269 | $18,457 | $30,725 | $4,188,035 |
| 187 | $12,215 | $18,510 | $30,725 | $4,169,525 |
| 188 | $12,161 | $18,564 | $30,725 | $4,150,961 |
| 189 | $12,107 | $18,618 | $30,725 | $4,132,342 |
| 190 | $12,053 | $18,673 | $30,725 | $4,113,669 |
| 191 | $11,998 | $18,727 | $30,725 | $4,094,942 |
| 192 | $11,944 | $18,782 | $30,725 | $4,076,160 |
$368,705
$146,893
$221,812
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,889 | $18,837 | $30,725 | $4,057,324 |
| 194 | $11,834 | $18,892 | $30,725 | $4,038,432 |
| 195 | $11,779 | $18,947 | $30,725 | $4,019,485 |
| 196 | $11,723 | $19,002 | $30,725 | $4,000,483 |
| 197 | $11,668 | $19,057 | $30,725 | $3,981,426 |
| 198 | $11,612 | $19,113 | $30,725 | $3,962,313 |
| 199 | $11,557 | $19,169 | $30,725 | $3,943,144 |
| 200 | $11,501 | $19,225 | $30,725 | $3,923,920 |
| 201 | $11,445 | $19,281 | $30,725 | $3,904,639 |
| 202 | $11,389 | $19,337 | $30,725 | $3,885,302 |
| 203 | $11,332 | $19,393 | $30,725 | $3,865,909 |
| 204 | $11,276 | $19,450 | $30,725 | $3,846,459 |
$368,705
$139,004
$229,701
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $11,219 | $19,507 | $30,725 | $3,826,952 |
| 206 | $11,162 | $19,564 | $30,725 | $3,807,389 |
| 207 | $11,105 | $19,621 | $30,725 | $3,787,768 |
| 208 | $11,048 | $19,678 | $30,725 | $3,768,090 |
| 209 | $10,990 | $19,735 | $30,725 | $3,748,355 |
| 210 | $10,933 | $19,793 | $30,725 | $3,728,562 |
| 211 | $10,875 | $19,850 | $30,725 | $3,708,712 |
| 212 | $10,817 | $19,908 | $30,725 | $3,688,804 |
| 213 | $10,759 | $19,966 | $30,725 | $3,668,837 |
| 214 | $10,701 | $20,025 | $30,725 | $3,648,813 |
| 215 | $10,642 | $20,083 | $30,725 | $3,628,729 |
| 216 | $10,584 | $20,142 | $30,725 | $3,608,588 |
$368,705
$130,834
$237,871
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,525 | $20,200 | $30,725 | $3,588,387 |
| 218 | $10,466 | $20,259 | $30,725 | $3,568,128 |
| 219 | $10,407 | $20,318 | $30,725 | $3,547,810 |
| 220 | $10,348 | $20,378 | $30,725 | $3,527,432 |
| 221 | $10,288 | $20,437 | $30,725 | $3,506,995 |
| 222 | $10,229 | $20,497 | $30,725 | $3,486,498 |
| 223 | $10,169 | $20,557 | $30,725 | $3,465,942 |
| 224 | $10,109 | $20,616 | $30,725 | $3,445,325 |
| 225 | $10,049 | $20,677 | $30,725 | $3,424,649 |
| 226 | $9,989 | $20,737 | $30,725 | $3,403,912 |
| 227 | $9,928 | $20,797 | $30,725 | $3,383,114 |
| 228 | $9,867 | $20,858 | $30,725 | $3,362,256 |
$368,705
$122,374
$246,332
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,807 | $20,919 | $30,725 | $3,341,337 |
| 230 | $9,746 | $20,980 | $30,725 | $3,320,357 |
| 231 | $9,684 | $21,041 | $30,725 | $3,299,316 |
| 232 | $9,623 | $21,102 | $30,725 | $3,278,214 |
| 233 | $9,561 | $21,164 | $30,725 | $3,257,050 |
| 234 | $9,500 | $21,226 | $30,725 | $3,235,824 |
| 235 | $9,438 | $21,288 | $30,725 | $3,214,537 |
| 236 | $9,376 | $21,350 | $30,725 | $3,193,187 |
| 237 | $9,313 | $21,412 | $30,725 | $3,171,775 |
| 238 | $9,251 | $21,474 | $30,725 | $3,150,300 |
| 239 | $9,188 | $21,537 | $30,725 | $3,128,763 |
| 240 | $9,126 | $21,600 | $30,725 | $3,107,163 |
$368,705
$113,613
$255,093
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $9,063 | $21,663 | $30,725 | $3,085,501 |
| 242 | $8,999 | $21,726 | $30,725 | $3,063,774 |
| 243 | $8,936 | $21,789 | $30,725 | $3,041,985 |
| 244 | $8,872 | $21,853 | $30,725 | $3,020,132 |
| 245 | $8,809 | $21,917 | $30,725 | $2,998,215 |
| 246 | $8,745 | $21,981 | $30,725 | $2,976,235 |
| 247 | $8,681 | $22,045 | $30,725 | $2,954,190 |
| 248 | $8,616 | $22,109 | $30,725 | $2,932,081 |
| 249 | $8,552 | $22,174 | $30,725 | $2,909,907 |
| 250 | $8,487 | $22,238 | $30,725 | $2,887,669 |
| 251 | $8,422 | $22,303 | $30,725 | $2,865,366 |
| 252 | $8,357 | $22,368 | $30,725 | $2,842,998 |
$368,705
$104,540
$264,166
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,292 | $22,433 | $30,725 | $2,820,564 |
| 254 | $8,227 | $22,499 | $30,725 | $2,798,066 |
| 255 | $8,161 | $22,564 | $30,725 | $2,775,501 |
| 256 | $8,095 | $22,630 | $30,725 | $2,752,871 |
| 257 | $8,029 | $22,696 | $30,725 | $2,730,175 |
| 258 | $7,963 | $22,762 | $30,725 | $2,707,412 |
| 259 | $7,897 | $22,829 | $30,725 | $2,684,583 |
| 260 | $7,830 | $22,895 | $30,725 | $2,661,688 |
| 261 | $7,763 | $22,962 | $30,725 | $2,638,726 |
| 262 | $7,696 | $23,029 | $30,725 | $2,615,697 |
| 263 | $7,629 | $23,096 | $30,725 | $2,592,600 |
| 264 | $7,562 | $23,164 | $30,725 | $2,569,437 |
$368,705
$95,144
$273,561
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,494 | $23,231 | $30,725 | $2,546,205 |
| 266 | $7,426 | $23,299 | $30,725 | $2,522,906 |
| 267 | $7,358 | $23,367 | $30,725 | $2,499,539 |
| 268 | $7,290 | $23,435 | $30,725 | $2,476,104 |
| 269 | $7,222 | $23,503 | $30,725 | $2,452,601 |
| 270 | $7,153 | $23,572 | $30,725 | $2,429,029 |
| 271 | $7,085 | $23,641 | $30,725 | $2,405,388 |
| 272 | $7,016 | $23,710 | $30,725 | $2,381,678 |
| 273 | $6,947 | $23,779 | $30,725 | $2,357,899 |
| 274 | $6,877 | $23,848 | $30,725 | $2,334,051 |
| 275 | $6,808 | $23,918 | $30,725 | $2,310,133 |
| 276 | $6,738 | $23,988 | $30,725 | $2,286,146 |
$368,705
$85,414
$283,291
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,668 | $24,058 | $30,725 | $2,262,088 |
| 278 | $6,598 | $24,128 | $30,725 | $2,237,960 |
| 279 | $6,527 | $24,198 | $30,725 | $2,213,762 |
| 280 | $6,457 | $24,269 | $30,725 | $2,189,494 |
| 281 | $6,386 | $24,339 | $30,725 | $2,165,154 |
| 282 | $6,315 | $24,410 | $30,725 | $2,140,744 |
| 283 | $6,244 | $24,482 | $30,725 | $2,116,262 |
| 284 | $6,172 | $24,553 | $30,725 | $2,091,709 |
| 285 | $6,101 | $24,625 | $30,725 | $2,067,085 |
| 286 | $6,029 | $24,696 | $30,725 | $2,042,388 |
| 287 | $5,957 | $24,768 | $30,725 | $2,017,620 |
| 288 | $5,885 | $24,841 | $30,725 | $1,992,779 |
$368,705
$75,339
$293,367
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,812 | $24,913 | $30,725 | $1,967,866 |
| 290 | $5,740 | $24,986 | $30,725 | $1,942,880 |
| 291 | $5,667 | $25,059 | $30,725 | $1,917,821 |
| 292 | $5,594 | $25,132 | $30,725 | $1,892,689 |
| 293 | $5,520 | $25,205 | $30,725 | $1,867,484 |
| 294 | $5,447 | $25,279 | $30,725 | $1,842,206 |
| 295 | $5,373 | $25,352 | $30,725 | $1,816,853 |
| 296 | $5,299 | $25,426 | $30,725 | $1,791,427 |
| 297 | $5,225 | $25,500 | $30,725 | $1,765,926 |
| 298 | $5,151 | $25,575 | $30,725 | $1,740,352 |
| 299 | $5,076 | $25,649 | $30,725 | $1,714,702 |
| 300 | $5,001 | $25,724 | $30,725 | $1,688,978 |
$368,705
$64,905
$303,801
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,926 | $25,799 | $30,725 | $1,663,179 |
| 302 | $4,851 | $25,875 | $30,725 | $1,637,304 |
| 303 | $4,775 | $25,950 | $30,725 | $1,611,354 |
| 304 | $4,700 | $26,026 | $30,725 | $1,585,328 |
| 305 | $4,624 | $26,102 | $30,725 | $1,559,227 |
| 306 | $4,548 | $26,178 | $30,725 | $1,533,049 |
| 307 | $4,471 | $26,254 | $30,725 | $1,506,795 |
| 308 | $4,395 | $26,331 | $30,725 | $1,480,464 |
| 309 | $4,318 | $26,407 | $30,725 | $1,454,057 |
| 310 | $4,241 | $26,484 | $30,725 | $1,427,573 |
| 311 | $4,164 | $26,562 | $30,725 | $1,401,011 |
| 312 | $4,086 | $26,639 | $30,725 | $1,374,372 |
$368,705
$54,099
$314,606
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $4,009 | $26,717 | $30,725 | $1,347,655 |
| 314 | $3,931 | $26,795 | $30,725 | $1,320,860 |
| 315 | $3,853 | $26,873 | $30,725 | $1,293,987 |
| 316 | $3,774 | $26,951 | $30,725 | $1,267,036 |
| 317 | $3,696 | $27,030 | $30,725 | $1,240,006 |
| 318 | $3,617 | $27,109 | $30,725 | $1,212,897 |
| 319 | $3,538 | $27,188 | $30,725 | $1,185,709 |
| 320 | $3,458 | $27,267 | $30,725 | $1,158,442 |
| 321 | $3,379 | $27,347 | $30,725 | $1,131,095 |
| 322 | $3,299 | $27,426 | $30,725 | $1,103,669 |
| 323 | $3,219 | $27,506 | $30,725 | $1,076,163 |
| 324 | $3,139 | $27,587 | $30,725 | $1,048,576 |
$368,705
$42,910
$325,796
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $3,058 | $27,667 | $30,725 | $1,020,909 |
| 326 | $2,978 | $27,748 | $30,725 | $993,161 |
| 327 | $2,897 | $27,829 | $30,725 | $965,332 |
| 328 | $2,816 | $27,910 | $30,725 | $937,422 |
| 329 | $2,734 | $27,991 | $30,725 | $909,431 |
| 330 | $2,653 | $28,073 | $30,725 | $881,358 |
| 331 | $2,571 | $28,155 | $30,725 | $853,203 |
| 332 | $2,489 | $28,237 | $30,725 | $824,966 |
| 333 | $2,406 | $28,319 | $30,725 | $796,647 |
| 334 | $2,324 | $28,402 | $30,725 | $768,245 |
| 335 | $2,241 | $28,485 | $30,725 | $739,760 |
| 336 | $2,158 | $28,568 | $30,725 | $711,193 |
$368,705
$31,322
$337,383
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,074 | $28,651 | $30,725 | $682,541 |
| 338 | $1,991 | $28,735 | $30,725 | $653,807 |
| 339 | $1,907 | $28,819 | $30,725 | $624,988 |
| 340 | $1,823 | $28,903 | $30,725 | $596,086 |
| 341 | $1,739 | $28,987 | $30,725 | $567,099 |
| 342 | $1,654 | $29,071 | $30,725 | $538,027 |
| 343 | $1,569 | $29,156 | $30,725 | $508,871 |
| 344 | $1,484 | $29,241 | $30,725 | $479,630 |
| 345 | $1,399 | $29,327 | $30,725 | $450,303 |
| 346 | $1,313 | $29,412 | $30,725 | $420,891 |
| 347 | $1,228 | $29,498 | $30,725 | $391,393 |
| 348 | $1,142 | $29,584 | $30,725 | $361,810 |
$368,705
$19,322
$349,383
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,055 | $29,670 | $30,725 | $332,139 |
| 350 | $969 | $29,757 | $30,725 | $302,383 |
| 351 | $882 | $29,844 | $30,725 | $272,539 |
| 352 | $795 | $29,931 | $30,725 | $242,609 |
| 353 | $708 | $30,018 | $30,725 | $212,591 |
| 354 | $620 | $30,105 | $30,725 | $182,485 |
| 355 | $532 | $30,193 | $30,725 | $152,292 |
| 356 | $444 | $30,281 | $30,725 | $122,011 |
| 357 | $356 | $30,370 | $30,725 | $91,641 |
| 358 | $267 | $30,458 | $30,725 | $61,183 |
| 359 | $178 | $30,547 | $30,725 | $30,636 |
| 360 | $89 | $30,636 | $30,725 | $0 |
$368,705
$6,896
$361,810
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。
