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
$850 萬
$800 萬
$890 萬
555 呎
@15,315
727 呎
@11,692
$850 萬
$850 萬
$750 萬
$760 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,642 | $25,083 | $20,555 | $17,542 |
| 1.500 | $33,855 | $26,318 | $21,813 | $18,823 |
| 2.000 | $35,097 | $27,591 | $23,117 | $20,159 |
| 2.500 | $36,367 | $28,901 | $24,468 | $21,550 |
| 3.000 | $37,664 | $30,248 | $25,863 | $22,994 |
| 3.500 | $38,990 | $31,631 | $27,304 | $24,491 |
| 4.000 | $40,343 | $33,050 | $28,788 | $26,038 |
| 4.500 | $41,723 | $34,505 | $30,315 | $27,635 |
| 5.000 | $43,130 | $35,994 | $31,884 | $29,278 |
| 5.500 | $44,564 | $37,517 | $33,492 | $30,967 |
| 6.000 | $46,024 | $39,074 | $35,140 | $32,699 |
每月供款$24,491
30年
$5,454,000
$3,362,724
$8,816,724
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,908 | $8,583 | $24,491 | $5,445,417 |
| 2 | $15,882 | $8,608 | $24,491 | $5,436,808 |
| 3 | $15,857 | $8,634 | $24,491 | $5,428,175 |
| 4 | $15,832 | $8,659 | $24,491 | $5,419,516 |
| 5 | $15,807 | $8,684 | $24,491 | $5,410,832 |
| 6 | $15,782 | $8,709 | $24,491 | $5,402,123 |
| 7 | $15,756 | $8,735 | $24,491 | $5,393,388 |
| 8 | $15,731 | $8,760 | $24,491 | $5,384,628 |
| 9 | $15,705 | $8,786 | $24,491 | $5,375,842 |
| 10 | $15,680 | $8,811 | $24,491 | $5,367,031 |
| 11 | $15,654 | $8,837 | $24,491 | $5,358,194 |
| 12 | $15,628 | $8,863 | $24,491 | $5,349,331 |
$293,891
$189,222
$104,669
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,602 | $8,889 | $24,491 | $5,340,442 |
| 14 | $15,576 | $8,915 | $24,491 | $5,331,527 |
| 15 | $15,550 | $8,941 | $24,491 | $5,322,587 |
| 16 | $15,524 | $8,967 | $24,491 | $5,313,620 |
| 17 | $15,498 | $8,993 | $24,491 | $5,304,627 |
| 18 | $15,472 | $9,019 | $24,491 | $5,295,608 |
| 19 | $15,446 | $9,045 | $24,491 | $5,286,563 |
| 20 | $15,419 | $9,072 | $24,491 | $5,277,491 |
| 21 | $15,393 | $9,098 | $24,491 | $5,268,393 |
| 22 | $15,366 | $9,125 | $24,491 | $5,259,268 |
| 23 | $15,340 | $9,151 | $24,491 | $5,250,117 |
| 24 | $15,313 | $9,178 | $24,491 | $5,240,939 |
$293,891
$185,499
$108,392
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,286 | $9,205 | $24,491 | $5,231,734 |
| 26 | $15,259 | $9,232 | $24,491 | $5,222,502 |
| 27 | $15,232 | $9,259 | $24,491 | $5,213,244 |
| 28 | $15,205 | $9,286 | $24,491 | $5,203,958 |
| 29 | $15,178 | $9,313 | $24,491 | $5,194,645 |
| 30 | $15,151 | $9,340 | $24,491 | $5,185,306 |
| 31 | $15,124 | $9,367 | $24,491 | $5,175,938 |
| 32 | $15,096 | $9,394 | $24,491 | $5,166,544 |
| 33 | $15,069 | $9,422 | $24,491 | $5,157,122 |
| 34 | $15,042 | $9,449 | $24,491 | $5,147,673 |
| 35 | $15,014 | $9,477 | $24,491 | $5,138,196 |
| 36 | $14,986 | $9,504 | $24,491 | $5,128,692 |
$293,891
$181,644
$112,247
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,959 | $9,532 | $24,491 | $5,119,159 |
| 38 | $14,931 | $9,560 | $24,491 | $5,109,599 |
| 39 | $14,903 | $9,588 | $24,491 | $5,100,011 |
| 40 | $14,875 | $9,616 | $24,491 | $5,090,396 |
| 41 | $14,847 | $9,644 | $24,491 | $5,080,752 |
| 42 | $14,819 | $9,672 | $24,491 | $5,071,080 |
| 43 | $14,791 | $9,700 | $24,491 | $5,061,379 |
| 44 | $14,762 | $9,729 | $24,491 | $5,051,651 |
| 45 | $14,734 | $9,757 | $24,491 | $5,041,894 |
| 46 | $14,706 | $9,785 | $24,491 | $5,032,109 |
| 47 | $14,677 | $9,814 | $24,491 | $5,022,295 |
| 48 | $14,648 | $9,843 | $24,491 | $5,012,452 |
$293,891
$177,651
$116,239
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,620 | $9,871 | $24,491 | $5,002,581 |
| 50 | $14,591 | $9,900 | $24,491 | $4,992,681 |
| 51 | $14,562 | $9,929 | $24,491 | $4,982,752 |
| 52 | $14,533 | $9,958 | $24,491 | $4,972,794 |
| 53 | $14,504 | $9,987 | $24,491 | $4,962,807 |
| 54 | $14,475 | $10,016 | $24,491 | $4,952,791 |
| 55 | $14,446 | $10,045 | $24,491 | $4,942,746 |
| 56 | $14,416 | $10,075 | $24,491 | $4,932,671 |
| 57 | $14,387 | $10,104 | $24,491 | $4,922,567 |
| 58 | $14,357 | $10,133 | $24,491 | $4,912,434 |
| 59 | $14,328 | $10,163 | $24,491 | $4,902,271 |
| 60 | $14,298 | $10,193 | $24,491 | $4,892,078 |
$293,891
$173,517
$120,374
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,269 | $10,222 | $24,491 | $4,881,856 |
| 62 | $14,239 | $10,252 | $24,491 | $4,871,604 |
| 63 | $14,209 | $10,282 | $24,491 | $4,861,322 |
| 64 | $14,179 | $10,312 | $24,491 | $4,851,010 |
| 65 | $14,149 | $10,342 | $24,491 | $4,840,668 |
| 66 | $14,119 | $10,372 | $24,491 | $4,830,295 |
| 67 | $14,088 | $10,403 | $24,491 | $4,819,893 |
| 68 | $14,058 | $10,433 | $24,491 | $4,809,460 |
| 69 | $14,028 | $10,463 | $24,491 | $4,798,997 |
| 70 | $13,997 | $10,494 | $24,491 | $4,788,503 |
| 71 | $13,966 | $10,524 | $24,491 | $4,777,978 |
| 72 | $13,936 | $10,555 | $24,491 | $4,767,423 |
$293,891
$169,236
$124,655
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,905 | $10,586 | $24,491 | $4,756,837 |
| 74 | $13,874 | $10,617 | $24,491 | $4,746,221 |
| 75 | $13,843 | $10,648 | $24,491 | $4,735,573 |
| 76 | $13,812 | $10,679 | $24,491 | $4,724,894 |
| 77 | $13,781 | $10,710 | $24,491 | $4,714,184 |
| 78 | $13,750 | $10,741 | $24,491 | $4,703,443 |
| 79 | $13,718 | $10,773 | $24,491 | $4,692,670 |
| 80 | $13,687 | $10,804 | $24,491 | $4,681,866 |
| 81 | $13,655 | $10,835 | $24,491 | $4,671,031 |
| 82 | $13,624 | $10,867 | $24,491 | $4,660,164 |
| 83 | $13,592 | $10,899 | $24,491 | $4,649,265 |
| 84 | $13,560 | $10,931 | $24,491 | $4,638,335 |
$293,891
$164,802
$129,089
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,528 | $10,962 | $24,491 | $4,627,372 |
| 86 | $13,497 | $10,994 | $24,491 | $4,616,378 |
| 87 | $13,464 | $11,026 | $24,491 | $4,605,351 |
| 88 | $13,432 | $11,059 | $24,491 | $4,594,293 |
| 89 | $13,400 | $11,091 | $24,491 | $4,583,202 |
| 90 | $13,368 | $11,123 | $24,491 | $4,572,079 |
| 91 | $13,335 | $11,156 | $24,491 | $4,560,923 |
| 92 | $13,303 | $11,188 | $24,491 | $4,549,735 |
| 93 | $13,270 | $11,221 | $24,491 | $4,538,514 |
| 94 | $13,237 | $11,254 | $24,491 | $4,527,260 |
| 95 | $13,205 | $11,286 | $24,491 | $4,515,974 |
| 96 | $13,172 | $11,319 | $24,491 | $4,504,655 |
$293,891
$160,211
$133,680
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,139 | $11,352 | $24,491 | $4,493,302 |
| 98 | $13,105 | $11,385 | $24,491 | $4,481,917 |
| 99 | $13,072 | $11,419 | $24,491 | $4,470,498 |
| 100 | $13,039 | $11,452 | $24,491 | $4,459,046 |
| 101 | $13,006 | $11,485 | $24,491 | $4,447,561 |
| 102 | $12,972 | $11,519 | $24,491 | $4,436,042 |
| 103 | $12,938 | $11,552 | $24,491 | $4,424,490 |
| 104 | $12,905 | $11,586 | $24,491 | $4,412,903 |
| 105 | $12,871 | $11,620 | $24,491 | $4,401,284 |
| 106 | $12,837 | $11,654 | $24,491 | $4,389,630 |
| 107 | $12,803 | $11,688 | $24,491 | $4,377,942 |
| 108 | $12,769 | $11,722 | $24,491 | $4,366,220 |
$293,891
$155,456
$138,435
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,735 | $11,756 | $24,491 | $4,354,464 |
| 110 | $12,701 | $11,790 | $24,491 | $4,342,674 |
| 111 | $12,666 | $11,825 | $24,491 | $4,330,849 |
| 112 | $12,632 | $11,859 | $24,491 | $4,318,990 |
| 113 | $12,597 | $11,894 | $24,491 | $4,307,096 |
| 114 | $12,562 | $11,929 | $24,491 | $4,295,167 |
| 115 | $12,528 | $11,963 | $24,491 | $4,283,204 |
| 116 | $12,493 | $11,998 | $24,491 | $4,271,206 |
| 117 | $12,458 | $12,033 | $24,491 | $4,259,172 |
| 118 | $12,423 | $12,068 | $24,491 | $4,247,104 |
| 119 | $12,387 | $12,104 | $24,491 | $4,235,001 |
| 120 | $12,352 | $12,139 | $24,491 | $4,222,862 |
$293,891
$150,533
$143,358
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,317 | $12,174 | $24,491 | $4,210,688 |
| 122 | $12,281 | $12,210 | $24,491 | $4,198,478 |
| 123 | $12,246 | $12,245 | $24,491 | $4,186,233 |
| 124 | $12,210 | $12,281 | $24,491 | $4,173,951 |
| 125 | $12,174 | $12,317 | $24,491 | $4,161,635 |
| 126 | $12,138 | $12,353 | $24,491 | $4,149,282 |
| 127 | $12,102 | $12,389 | $24,491 | $4,136,893 |
| 128 | $12,066 | $12,425 | $24,491 | $4,124,468 |
| 129 | $12,030 | $12,461 | $24,491 | $4,112,007 |
| 130 | $11,993 | $12,498 | $24,491 | $4,099,509 |
| 131 | $11,957 | $12,534 | $24,491 | $4,086,975 |
| 132 | $11,920 | $12,571 | $24,491 | $4,074,405 |
$293,891
$145,434
$148,457
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,884 | $12,607 | $24,491 | $4,061,797 |
| 134 | $11,847 | $12,644 | $24,491 | $4,049,153 |
| 135 | $11,810 | $12,681 | $24,491 | $4,036,473 |
| 136 | $11,773 | $12,718 | $24,491 | $4,023,755 |
| 137 | $11,736 | $12,755 | $24,491 | $4,011,000 |
| 138 | $11,699 | $12,792 | $24,491 | $3,998,208 |
| 139 | $11,661 | $12,829 | $24,491 | $3,985,378 |
| 140 | $11,624 | $12,867 | $24,491 | $3,972,511 |
| 141 | $11,586 | $12,904 | $24,491 | $3,959,607 |
| 142 | $11,549 | $12,942 | $24,491 | $3,946,665 |
| 143 | $11,511 | $12,980 | $24,491 | $3,933,685 |
| 144 | $11,473 | $13,018 | $24,491 | $3,920,667 |
$293,891
$140,154
$153,737
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,435 | $13,056 | $24,491 | $3,907,612 |
| 146 | $11,397 | $13,094 | $24,491 | $3,894,518 |
| 147 | $11,359 | $13,132 | $24,491 | $3,881,386 |
| 148 | $11,321 | $13,170 | $24,491 | $3,868,216 |
| 149 | $11,282 | $13,209 | $24,491 | $3,855,007 |
| 150 | $11,244 | $13,247 | $24,491 | $3,841,760 |
| 151 | $11,205 | $13,286 | $24,491 | $3,828,475 |
| 152 | $11,166 | $13,325 | $24,491 | $3,815,150 |
| 153 | $11,128 | $13,363 | $24,491 | $3,801,787 |
| 154 | $11,089 | $13,402 | $24,491 | $3,788,384 |
| 155 | $11,049 | $13,441 | $24,491 | $3,774,943 |
| 156 | $11,010 | $13,481 | $24,491 | $3,761,462 |
$293,891
$134,686
$159,205
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,971 | $13,520 | $24,491 | $3,747,942 |
| 158 | $10,931 | $13,559 | $24,491 | $3,734,383 |
| 159 | $10,892 | $13,599 | $24,491 | $3,720,784 |
| 160 | $10,852 | $13,639 | $24,491 | $3,707,145 |
| 161 | $10,813 | $13,678 | $24,491 | $3,693,467 |
| 162 | $10,773 | $13,718 | $24,491 | $3,679,749 |
| 163 | $10,733 | $13,758 | $24,491 | $3,665,990 |
| 164 | $10,692 | $13,798 | $24,491 | $3,652,192 |
| 165 | $10,652 | $13,839 | $24,491 | $3,638,353 |
| 166 | $10,612 | $13,879 | $24,491 | $3,624,474 |
| 167 | $10,571 | $13,920 | $24,491 | $3,610,555 |
| 168 | $10,531 | $13,960 | $24,491 | $3,596,595 |
$293,891
$129,023
$164,868
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,490 | $14,001 | $24,491 | $3,582,594 |
| 170 | $10,449 | $14,042 | $24,491 | $3,568,552 |
| 171 | $10,408 | $14,083 | $24,491 | $3,554,469 |
| 172 | $10,367 | $14,124 | $24,491 | $3,540,346 |
| 173 | $10,326 | $14,165 | $24,491 | $3,526,181 |
| 174 | $10,285 | $14,206 | $24,491 | $3,511,975 |
| 175 | $10,243 | $14,248 | $24,491 | $3,497,727 |
| 176 | $10,202 | $14,289 | $24,491 | $3,483,438 |
| 177 | $10,160 | $14,331 | $24,491 | $3,469,107 |
| 178 | $10,118 | $14,373 | $24,491 | $3,454,734 |
| 179 | $10,076 | $14,415 | $24,491 | $3,440,320 |
| 180 | $10,034 | $14,457 | $24,491 | $3,425,863 |
$293,891
$123,159
$170,731
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,992 | $14,499 | $24,491 | $3,411,364 |
| 182 | $9,950 | $14,541 | $24,491 | $3,396,823 |
| 183 | $9,907 | $14,583 | $24,491 | $3,382,240 |
| 184 | $9,865 | $14,626 | $24,491 | $3,367,614 |
| 185 | $9,822 | $14,669 | $24,491 | $3,352,945 |
| 186 | $9,779 | $14,711 | $24,491 | $3,338,234 |
| 187 | $9,737 | $14,754 | $24,491 | $3,323,479 |
| 188 | $9,693 | $14,797 | $24,491 | $3,308,682 |
| 189 | $9,650 | $14,841 | $24,491 | $3,293,841 |
| 190 | $9,607 | $14,884 | $24,491 | $3,278,957 |
| 191 | $9,564 | $14,927 | $24,491 | $3,264,030 |
| 192 | $9,520 | $14,971 | $24,491 | $3,249,059 |
$293,891
$117,087
$176,804
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,476 | $15,014 | $24,491 | $3,234,045 |
| 194 | $9,433 | $15,058 | $24,491 | $3,218,986 |
| 195 | $9,389 | $15,102 | $24,491 | $3,203,884 |
| 196 | $9,345 | $15,146 | $24,491 | $3,188,738 |
| 197 | $9,300 | $15,190 | $24,491 | $3,173,548 |
| 198 | $9,256 | $15,235 | $24,491 | $3,158,313 |
| 199 | $9,212 | $15,279 | $24,491 | $3,143,034 |
| 200 | $9,167 | $15,324 | $24,491 | $3,127,710 |
| 201 | $9,122 | $15,368 | $24,491 | $3,112,342 |
| 202 | $9,078 | $15,413 | $24,491 | $3,096,928 |
| 203 | $9,033 | $15,458 | $24,491 | $3,081,470 |
| 204 | $8,988 | $15,503 | $24,491 | $3,065,967 |
$293,891
$110,799
$183,092
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,942 | $15,548 | $24,491 | $3,050,418 |
| 206 | $8,897 | $15,594 | $24,491 | $3,034,825 |
| 207 | $8,852 | $15,639 | $24,491 | $3,019,185 |
| 208 | $8,806 | $15,685 | $24,491 | $3,003,500 |
| 209 | $8,760 | $15,731 | $24,491 | $2,987,770 |
| 210 | $8,714 | $15,777 | $24,491 | $2,971,993 |
| 211 | $8,668 | $15,823 | $24,491 | $2,956,171 |
| 212 | $8,622 | $15,869 | $24,491 | $2,940,302 |
| 213 | $8,576 | $15,915 | $24,491 | $2,924,387 |
| 214 | $8,529 | $15,961 | $24,491 | $2,908,425 |
| 215 | $8,483 | $16,008 | $24,491 | $2,892,417 |
| 216 | $8,436 | $16,055 | $24,491 | $2,876,363 |
$293,891
$104,286
$189,604
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,389 | $16,102 | $24,491 | $2,860,261 |
| 218 | $8,342 | $16,148 | $24,491 | $2,844,113 |
| 219 | $8,295 | $16,196 | $24,491 | $2,827,917 |
| 220 | $8,248 | $16,243 | $24,491 | $2,811,674 |
| 221 | $8,201 | $16,290 | $24,491 | $2,795,384 |
| 222 | $8,153 | $16,338 | $24,491 | $2,779,046 |
| 223 | $8,106 | $16,385 | $24,491 | $2,762,661 |
| 224 | $8,058 | $16,433 | $24,491 | $2,746,228 |
| 225 | $8,010 | $16,481 | $24,491 | $2,729,747 |
| 226 | $7,962 | $16,529 | $24,491 | $2,713,218 |
| 227 | $7,914 | $16,577 | $24,491 | $2,696,640 |
| 228 | $7,865 | $16,626 | $24,491 | $2,680,015 |
$293,891
$97,543
$196,348
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,817 | $16,674 | $24,491 | $2,663,341 |
| 230 | $7,768 | $16,723 | $24,491 | $2,646,618 |
| 231 | $7,719 | $16,772 | $24,491 | $2,629,846 |
| 232 | $7,670 | $16,821 | $24,491 | $2,613,026 |
| 233 | $7,621 | $16,870 | $24,491 | $2,596,156 |
| 234 | $7,572 | $16,919 | $24,491 | $2,579,237 |
| 235 | $7,523 | $16,968 | $24,491 | $2,562,269 |
| 236 | $7,473 | $17,018 | $24,491 | $2,545,252 |
| 237 | $7,424 | $17,067 | $24,491 | $2,528,184 |
| 238 | $7,374 | $17,117 | $24,491 | $2,511,067 |
| 239 | $7,324 | $17,167 | $24,491 | $2,493,900 |
| 240 | $7,274 | $17,217 | $24,491 | $2,476,683 |
$293,891
$90,559
$203,331
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,224 | $17,267 | $24,491 | $2,459,416 |
| 242 | $7,173 | $17,318 | $24,491 | $2,442,098 |
| 243 | $7,123 | $17,368 | $24,491 | $2,424,730 |
| 244 | $7,072 | $17,419 | $24,491 | $2,407,312 |
| 245 | $7,021 | $17,470 | $24,491 | $2,389,842 |
| 246 | $6,970 | $17,521 | $24,491 | $2,372,321 |
| 247 | $6,919 | $17,572 | $24,491 | $2,354,750 |
| 248 | $6,868 | $17,623 | $24,491 | $2,337,127 |
| 249 | $6,817 | $17,674 | $24,491 | $2,319,453 |
| 250 | $6,765 | $17,726 | $24,491 | $2,301,727 |
| 251 | $6,713 | $17,778 | $24,491 | $2,283,949 |
| 252 | $6,662 | $17,829 | $24,491 | $2,266,120 |
$293,891
$83,327
$210,563
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,610 | $17,881 | $24,491 | $2,248,239 |
| 254 | $6,557 | $17,934 | $24,491 | $2,230,305 |
| 255 | $6,505 | $17,986 | $24,491 | $2,212,319 |
| 256 | $6,453 | $18,038 | $24,491 | $2,194,281 |
| 257 | $6,400 | $18,091 | $24,491 | $2,176,190 |
| 258 | $6,347 | $18,144 | $24,491 | $2,158,046 |
| 259 | $6,294 | $18,197 | $24,491 | $2,139,850 |
| 260 | $6,241 | $18,250 | $24,491 | $2,121,600 |
| 261 | $6,188 | $18,303 | $24,491 | $2,103,297 |
| 262 | $6,135 | $18,356 | $24,491 | $2,084,941 |
| 263 | $6,081 | $18,410 | $24,491 | $2,066,531 |
| 264 | $6,027 | $18,464 | $24,491 | $2,048,068 |
$293,891
$75,838
$218,052
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,974 | $18,517 | $24,491 | $2,029,550 |
| 266 | $5,920 | $18,571 | $24,491 | $2,010,979 |
| 267 | $5,865 | $18,626 | $24,491 | $1,992,353 |
| 268 | $5,811 | $18,680 | $24,491 | $1,973,673 |
| 269 | $5,757 | $18,734 | $24,491 | $1,954,939 |
| 270 | $5,702 | $18,789 | $24,491 | $1,936,150 |
| 271 | $5,647 | $18,844 | $24,491 | $1,917,306 |
| 272 | $5,592 | $18,899 | $24,491 | $1,898,407 |
| 273 | $5,537 | $18,954 | $24,491 | $1,879,454 |
| 274 | $5,482 | $19,009 | $24,491 | $1,860,444 |
| 275 | $5,426 | $19,065 | $24,491 | $1,841,380 |
| 276 | $5,371 | $19,120 | $24,491 | $1,822,260 |
$293,891
$68,083
$225,808
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,315 | $19,176 | $24,491 | $1,803,084 |
| 278 | $5,259 | $19,232 | $24,491 | $1,783,852 |
| 279 | $5,203 | $19,288 | $24,491 | $1,764,564 |
| 280 | $5,147 | $19,344 | $24,491 | $1,745,220 |
| 281 | $5,090 | $19,401 | $24,491 | $1,725,819 |
| 282 | $5,034 | $19,457 | $24,491 | $1,706,362 |
| 283 | $4,977 | $19,514 | $24,491 | $1,686,848 |
| 284 | $4,920 | $19,571 | $24,491 | $1,667,277 |
| 285 | $4,863 | $19,628 | $24,491 | $1,647,649 |
| 286 | $4,806 | $19,685 | $24,491 | $1,627,963 |
| 287 | $4,748 | $19,743 | $24,491 | $1,608,221 |
| 288 | $4,691 | $19,800 | $24,491 | $1,588,420 |
$293,891
$60,052
$233,839
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,633 | $19,858 | $24,491 | $1,568,562 |
| 290 | $4,575 | $19,916 | $24,491 | $1,548,647 |
| 291 | $4,517 | $19,974 | $24,491 | $1,528,673 |
| 292 | $4,459 | $20,032 | $24,491 | $1,508,640 |
| 293 | $4,400 | $20,091 | $24,491 | $1,488,550 |
| 294 | $4,342 | $20,149 | $24,491 | $1,468,400 |
| 295 | $4,283 | $20,208 | $24,491 | $1,448,192 |
| 296 | $4,224 | $20,267 | $24,491 | $1,427,925 |
| 297 | $4,165 | $20,326 | $24,491 | $1,407,599 |
| 298 | $4,105 | $20,385 | $24,491 | $1,387,214 |
| 299 | $4,046 | $20,445 | $24,491 | $1,366,769 |
| 300 | $3,986 | $20,504 | $24,491 | $1,346,264 |
$293,891
$51,735
$242,156
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,927 | $20,564 | $24,491 | $1,325,700 |
| 302 | $3,867 | $20,624 | $24,491 | $1,305,076 |
| 303 | $3,806 | $20,684 | $24,491 | $1,284,391 |
| 304 | $3,746 | $20,745 | $24,491 | $1,263,647 |
| 305 | $3,686 | $20,805 | $24,491 | $1,242,841 |
| 306 | $3,625 | $20,866 | $24,491 | $1,221,975 |
| 307 | $3,564 | $20,927 | $24,491 | $1,201,049 |
| 308 | $3,503 | $20,988 | $24,491 | $1,180,061 |
| 309 | $3,442 | $21,049 | $24,491 | $1,159,012 |
| 310 | $3,380 | $21,110 | $24,491 | $1,137,901 |
| 311 | $3,319 | $21,172 | $24,491 | $1,116,729 |
| 312 | $3,257 | $21,234 | $24,491 | $1,095,495 |
$293,891
$43,122
$250,769
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,195 | $21,296 | $24,491 | $1,074,200 |
| 314 | $3,133 | $21,358 | $24,491 | $1,052,842 |
| 315 | $3,071 | $21,420 | $24,491 | $1,031,422 |
| 316 | $3,008 | $21,483 | $24,491 | $1,009,939 |
| 317 | $2,946 | $21,545 | $24,491 | $988,394 |
| 318 | $2,883 | $21,608 | $24,491 | $966,786 |
| 319 | $2,820 | $21,671 | $24,491 | $945,115 |
| 320 | $2,757 | $21,734 | $24,491 | $923,380 |
| 321 | $2,693 | $21,798 | $24,491 | $901,583 |
| 322 | $2,630 | $21,861 | $24,491 | $879,722 |
| 323 | $2,566 | $21,925 | $24,491 | $857,796 |
| 324 | $2,502 | $21,989 | $24,491 | $835,807 |
$293,891
$34,203
$259,688
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,438 | $22,053 | $24,491 | $813,754 |
| 326 | $2,373 | $22,117 | $24,491 | $791,637 |
| 327 | $2,309 | $22,182 | $24,491 | $769,455 |
| 328 | $2,244 | $22,247 | $24,491 | $747,208 |
| 329 | $2,179 | $22,312 | $24,491 | $724,897 |
| 330 | $2,114 | $22,377 | $24,491 | $702,520 |
| 331 | $2,049 | $22,442 | $24,491 | $680,078 |
| 332 | $1,984 | $22,507 | $24,491 | $657,571 |
| 333 | $1,918 | $22,573 | $24,491 | $634,998 |
| 334 | $1,852 | $22,639 | $24,491 | $612,359 |
| 335 | $1,786 | $22,705 | $24,491 | $589,654 |
| 336 | $1,720 | $22,771 | $24,491 | $566,883 |
$293,891
$24,966
$268,924
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,653 | $22,837 | $24,491 | $544,046 |
| 338 | $1,587 | $22,904 | $24,491 | $521,142 |
| 339 | $1,520 | $22,971 | $24,491 | $498,171 |
| 340 | $1,453 | $23,038 | $24,491 | $475,133 |
| 341 | $1,386 | $23,105 | $24,491 | $452,028 |
| 342 | $1,318 | $23,172 | $24,491 | $428,855 |
| 343 | $1,251 | $23,240 | $24,491 | $405,615 |
| 344 | $1,183 | $23,308 | $24,491 | $382,307 |
| 345 | $1,115 | $23,376 | $24,491 | $358,931 |
| 346 | $1,047 | $23,444 | $24,491 | $335,487 |
| 347 | $979 | $23,512 | $24,491 | $311,975 |
| 348 | $910 | $23,581 | $24,491 | $288,394 |
$293,891
$15,402
$278,489
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $841 | $23,650 | $24,491 | $264,744 |
| 350 | $772 | $23,719 | $24,491 | $241,026 |
| 351 | $703 | $23,788 | $24,491 | $217,238 |
| 352 | $634 | $23,857 | $24,491 | $193,380 |
| 353 | $564 | $23,927 | $24,491 | $169,454 |
| 354 | $494 | $23,997 | $24,491 | $145,457 |
| 355 | $424 | $24,067 | $24,491 | $121,390 |
| 356 | $354 | $24,137 | $24,491 | $97,253 |
| 357 | $284 | $24,207 | $24,491 | $73,046 |
| 358 | $213 | $24,278 | $24,491 | $48,768 |
| 359 | $142 | $24,349 | $24,491 | $24,420 |
| 360 | $71 | $24,420 | $24,491 | $0 |
$293,891
$5,497
$288,394
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。
