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
$900 萬
$880 萬
$750 萬
$715 萬
$900 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,965 | $25,331 | $20,758 | $17,716 |
| 1.500 | $34,191 | $26,579 | $22,028 | $19,009 |
| 2.000 | $35,444 | $27,864 | $23,346 | $20,359 |
| 2.500 | $36,727 | $29,187 | $24,710 | $21,763 |
| 3.000 | $38,037 | $30,547 | $26,120 | $23,222 |
| 3.500 | $39,376 | $31,944 | $27,574 | $24,733 |
| 3.625 | $39,715 | $32,299 | $27,945 | $25,119 |
| 4.000 | $40,742 | $33,377 | $29,073 | $26,296 |
| 4.500 | $42,136 | $34,846 | $30,615 | $27,908 |
| 5.000 | $43,557 | $36,350 | $32,199 | $29,568 |
| 5.500 | $45,005 | $37,889 | $33,824 | $31,274 |
| 6.000 | $46,480 | $39,461 | $35,488 | $33,023 |
每月供款$25,120
30年
$5,508,000
$3,534,951
$9,042,951
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,639 | $8,481 | $25,119 | $5,499,519 |
| 2 | $16,613 | $8,506 | $25,119 | $5,491,013 |
| 3 | $16,587 | $8,532 | $25,119 | $5,482,481 |
| 4 | $16,562 | $8,558 | $25,119 | $5,473,924 |
| 5 | $16,536 | $8,583 | $25,119 | $5,465,340 |
| 6 | $16,510 | $8,609 | $25,119 | $5,456,731 |
| 7 | $16,484 | $8,635 | $25,119 | $5,448,095 |
| 8 | $16,458 | $8,662 | $25,119 | $5,439,434 |
| 9 | $16,432 | $8,688 | $25,119 | $5,430,746 |
| 10 | $16,405 | $8,714 | $25,119 | $5,422,032 |
| 11 | $16,379 | $8,740 | $25,119 | $5,413,292 |
| 12 | $16,353 | $8,767 | $25,119 | $5,404,525 |
$301,432
$197,957
$103,475
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $16,326 | $8,793 | $25,119 | $5,395,732 |
| 14 | $16,300 | $8,820 | $25,119 | $5,386,913 |
| 15 | $16,273 | $8,846 | $25,119 | $5,378,066 |
| 16 | $16,246 | $8,873 | $25,119 | $5,369,193 |
| 17 | $16,219 | $8,900 | $25,119 | $5,360,293 |
| 18 | $16,193 | $8,927 | $25,119 | $5,351,367 |
| 19 | $16,166 | $8,954 | $25,119 | $5,342,413 |
| 20 | $16,139 | $8,981 | $25,119 | $5,333,432 |
| 21 | $16,111 | $9,008 | $25,119 | $5,324,424 |
| 22 | $16,084 | $9,035 | $25,119 | $5,315,389 |
| 23 | $16,057 | $9,062 | $25,119 | $5,306,327 |
| 24 | $16,030 | $9,090 | $25,119 | $5,297,237 |
$301,432
$194,143
$107,289
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $16,002 | $9,117 | $25,119 | $5,288,120 |
| 26 | $15,975 | $9,145 | $25,119 | $5,278,975 |
| 27 | $15,947 | $9,172 | $25,119 | $5,269,802 |
| 28 | $15,919 | $9,200 | $25,119 | $5,260,602 |
| 29 | $15,891 | $9,228 | $25,119 | $5,251,374 |
| 30 | $15,864 | $9,256 | $25,119 | $5,242,119 |
| 31 | $15,836 | $9,284 | $25,119 | $5,232,835 |
| 32 | $15,808 | $9,312 | $25,119 | $5,223,523 |
| 33 | $15,779 | $9,340 | $25,119 | $5,214,183 |
| 34 | $15,751 | $9,368 | $25,119 | $5,204,815 |
| 35 | $15,723 | $9,396 | $25,119 | $5,195,419 |
| 36 | $15,694 | $9,425 | $25,119 | $5,185,994 |
$301,432
$190,189
$111,243
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,666 | $9,453 | $25,119 | $5,176,541 |
| 38 | $15,637 | $9,482 | $25,119 | $5,167,059 |
| 39 | $15,609 | $9,510 | $25,119 | $5,157,548 |
| 40 | $15,580 | $9,539 | $25,119 | $5,148,009 |
| 41 | $15,551 | $9,568 | $25,119 | $5,138,441 |
| 42 | $15,522 | $9,597 | $25,119 | $5,128,844 |
| 43 | $15,493 | $9,626 | $25,119 | $5,119,218 |
| 44 | $15,464 | $9,655 | $25,119 | $5,109,563 |
| 45 | $15,435 | $9,684 | $25,119 | $5,099,879 |
| 46 | $15,406 | $9,713 | $25,119 | $5,090,166 |
| 47 | $15,377 | $9,743 | $25,119 | $5,080,423 |
| 48 | $15,347 | $9,772 | $25,119 | $5,070,651 |
$301,432
$186,088
$115,343
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $15,318 | $9,802 | $25,119 | $5,060,849 |
| 50 | $15,288 | $9,831 | $25,119 | $5,051,018 |
| 51 | $15,258 | $9,861 | $25,119 | $5,041,157 |
| 52 | $15,228 | $9,891 | $25,119 | $5,031,266 |
| 53 | $15,199 | $9,921 | $25,119 | $5,021,345 |
| 54 | $15,169 | $9,951 | $25,119 | $5,011,394 |
| 55 | $15,139 | $9,981 | $25,119 | $5,001,414 |
| 56 | $15,108 | $10,011 | $25,119 | $4,991,403 |
| 57 | $15,078 | $10,041 | $25,119 | $4,981,362 |
| 58 | $15,048 | $10,071 | $25,119 | $4,971,290 |
| 59 | $15,017 | $10,102 | $25,119 | $4,961,188 |
| 60 | $14,987 | $10,132 | $25,119 | $4,951,056 |
$301,432
$181,837
$119,595
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,956 | $10,163 | $25,119 | $4,940,893 |
| 62 | $14,926 | $10,194 | $25,119 | $4,930,699 |
| 63 | $14,895 | $10,224 | $25,119 | $4,920,475 |
| 64 | $14,864 | $10,255 | $25,119 | $4,910,219 |
| 65 | $14,833 | $10,286 | $25,119 | $4,899,933 |
| 66 | $14,802 | $10,317 | $25,119 | $4,889,616 |
| 67 | $14,771 | $10,349 | $25,119 | $4,879,267 |
| 68 | $14,739 | $10,380 | $25,119 | $4,868,887 |
| 69 | $14,708 | $10,411 | $25,119 | $4,858,476 |
| 70 | $14,677 | $10,443 | $25,119 | $4,848,033 |
| 71 | $14,645 | $10,474 | $25,119 | $4,837,559 |
| 72 | $14,613 | $10,506 | $25,119 | $4,827,053 |
$301,432
$177,429
$124,003
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,582 | $10,538 | $25,119 | $4,816,516 |
| 74 | $14,550 | $10,569 | $25,119 | $4,805,946 |
| 75 | $14,518 | $10,601 | $25,119 | $4,795,345 |
| 76 | $14,486 | $10,633 | $25,119 | $4,784,712 |
| 77 | $14,454 | $10,665 | $25,119 | $4,774,046 |
| 78 | $14,422 | $10,698 | $25,119 | $4,763,348 |
| 79 | $14,389 | $10,730 | $25,119 | $4,752,618 |
| 80 | $14,357 | $10,762 | $25,119 | $4,741,856 |
| 81 | $14,324 | $10,795 | $25,119 | $4,731,061 |
| 82 | $14,292 | $10,828 | $25,119 | $4,720,233 |
| 83 | $14,259 | $10,860 | $25,119 | $4,709,373 |
| 84 | $14,226 | $10,893 | $25,119 | $4,698,480 |
$301,432
$172,858
$128,573
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $14,193 | $10,926 | $25,119 | $4,687,554 |
| 86 | $14,160 | $10,959 | $25,119 | $4,676,595 |
| 87 | $14,127 | $10,992 | $25,119 | $4,665,603 |
| 88 | $14,094 | $11,025 | $25,119 | $4,654,578 |
| 89 | $14,061 | $11,059 | $25,119 | $4,643,519 |
| 90 | $14,027 | $11,092 | $25,119 | $4,632,427 |
| 91 | $13,994 | $11,126 | $25,119 | $4,621,302 |
| 92 | $13,960 | $11,159 | $25,119 | $4,610,142 |
| 93 | $13,926 | $11,193 | $25,119 | $4,598,950 |
| 94 | $13,893 | $11,227 | $25,119 | $4,587,723 |
| 95 | $13,859 | $11,261 | $25,119 | $4,576,462 |
| 96 | $13,825 | $11,295 | $25,119 | $4,565,168 |
$301,432
$168,119
$133,312
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,791 | $11,329 | $25,119 | $4,553,839 |
| 98 | $13,756 | $11,363 | $25,119 | $4,542,476 |
| 99 | $13,722 | $11,397 | $25,119 | $4,531,079 |
| 100 | $13,688 | $11,432 | $25,119 | $4,519,647 |
| 101 | $13,653 | $11,466 | $25,119 | $4,508,181 |
| 102 | $13,618 | $11,501 | $25,119 | $4,496,680 |
| 103 | $13,584 | $11,536 | $25,119 | $4,485,145 |
| 104 | $13,549 | $11,570 | $25,119 | $4,473,574 |
| 105 | $13,514 | $11,605 | $25,119 | $4,461,969 |
| 106 | $13,479 | $11,640 | $25,119 | $4,450,328 |
| 107 | $13,444 | $11,676 | $25,119 | $4,438,653 |
| 108 | $13,408 | $11,711 | $25,119 | $4,426,942 |
$301,432
$163,206
$138,226
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $13,373 | $11,746 | $25,119 | $4,415,196 |
| 110 | $13,338 | $11,782 | $25,119 | $4,403,414 |
| 111 | $13,302 | $11,817 | $25,119 | $4,391,597 |
| 112 | $13,266 | $11,853 | $25,119 | $4,379,744 |
| 113 | $13,230 | $11,889 | $25,119 | $4,367,855 |
| 114 | $13,195 | $11,925 | $25,119 | $4,355,930 |
| 115 | $13,159 | $11,961 | $25,119 | $4,343,969 |
| 116 | $13,122 | $11,997 | $25,119 | $4,331,972 |
| 117 | $13,086 | $12,033 | $25,119 | $4,319,939 |
| 118 | $13,050 | $12,069 | $25,119 | $4,307,870 |
| 119 | $13,013 | $12,106 | $25,119 | $4,295,764 |
| 120 | $12,977 | $12,143 | $25,119 | $4,283,621 |
$301,432
$158,111
$143,321
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,940 | $12,179 | $25,119 | $4,271,442 |
| 122 | $12,903 | $12,216 | $25,119 | $4,259,226 |
| 123 | $12,866 | $12,253 | $25,119 | $4,246,973 |
| 124 | $12,829 | $12,290 | $25,119 | $4,234,683 |
| 125 | $12,792 | $12,327 | $25,119 | $4,222,356 |
| 126 | $12,755 | $12,364 | $25,119 | $4,209,992 |
| 127 | $12,718 | $12,402 | $25,119 | $4,197,590 |
| 128 | $12,680 | $12,439 | $25,119 | $4,185,151 |
| 129 | $12,643 | $12,477 | $25,119 | $4,172,675 |
| 130 | $12,605 | $12,514 | $25,119 | $4,160,160 |
| 131 | $12,567 | $12,552 | $25,119 | $4,147,608 |
| 132 | $12,529 | $12,590 | $25,119 | $4,135,018 |
$301,432
$152,828
$148,603
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,491 | $12,628 | $25,119 | $4,122,390 |
| 134 | $12,453 | $12,666 | $25,119 | $4,109,724 |
| 135 | $12,415 | $12,705 | $25,119 | $4,097,019 |
| 136 | $12,376 | $12,743 | $25,119 | $4,084,276 |
| 137 | $12,338 | $12,781 | $25,119 | $4,071,495 |
| 138 | $12,299 | $12,820 | $25,119 | $4,058,675 |
| 139 | $12,261 | $12,859 | $25,119 | $4,045,816 |
| 140 | $12,222 | $12,898 | $25,119 | $4,032,919 |
| 141 | $12,183 | $12,937 | $25,119 | $4,019,982 |
| 142 | $12,144 | $12,976 | $25,119 | $4,007,006 |
| 143 | $12,104 | $13,015 | $25,119 | $3,993,992 |
| 144 | $12,065 | $13,054 | $25,119 | $3,980,938 |
$301,432
$147,351
$154,081
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $12,026 | $13,094 | $25,119 | $3,967,844 |
| 146 | $11,986 | $13,133 | $25,119 | $3,954,711 |
| 147 | $11,947 | $13,173 | $25,119 | $3,941,538 |
| 148 | $11,907 | $13,213 | $25,119 | $3,928,326 |
| 149 | $11,867 | $13,252 | $25,119 | $3,915,073 |
| 150 | $11,827 | $13,293 | $25,119 | $3,901,781 |
| 151 | $11,787 | $13,333 | $25,119 | $3,888,448 |
| 152 | $11,746 | $13,373 | $25,119 | $3,875,075 |
| 153 | $11,706 | $13,413 | $25,119 | $3,861,662 |
| 154 | $11,665 | $13,454 | $25,119 | $3,848,208 |
| 155 | $11,625 | $13,495 | $25,119 | $3,834,713 |
| 156 | $11,584 | $13,535 | $25,119 | $3,821,178 |
$301,432
$141,672
$159,760
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,543 | $13,576 | $25,119 | $3,807,602 |
| 158 | $11,502 | $13,617 | $25,119 | $3,793,985 |
| 159 | $11,461 | $13,658 | $25,119 | $3,780,326 |
| 160 | $11,420 | $13,700 | $25,119 | $3,766,627 |
| 161 | $11,378 | $13,741 | $25,119 | $3,752,886 |
| 162 | $11,337 | $13,782 | $25,119 | $3,739,103 |
| 163 | $11,295 | $13,824 | $25,119 | $3,725,279 |
| 164 | $11,253 | $13,866 | $25,119 | $3,711,413 |
| 165 | $11,212 | $13,908 | $25,119 | $3,697,506 |
| 166 | $11,170 | $13,950 | $25,119 | $3,683,556 |
| 167 | $11,127 | $13,992 | $25,119 | $3,669,564 |
| 168 | $11,085 | $14,034 | $25,119 | $3,655,530 |
$301,432
$135,784
$165,648
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $11,043 | $14,077 | $25,119 | $3,641,453 |
| 170 | $11,000 | $14,119 | $25,119 | $3,627,334 |
| 171 | $10,958 | $14,162 | $25,119 | $3,613,172 |
| 172 | $10,915 | $14,205 | $25,119 | $3,598,968 |
| 173 | $10,872 | $14,247 | $25,119 | $3,584,720 |
| 174 | $10,829 | $14,290 | $25,119 | $3,570,430 |
| 175 | $10,786 | $14,334 | $25,119 | $3,556,096 |
| 176 | $10,742 | $14,377 | $25,119 | $3,541,719 |
| 177 | $10,699 | $14,420 | $25,119 | $3,527,299 |
| 178 | $10,655 | $14,464 | $25,119 | $3,512,835 |
| 179 | $10,612 | $14,508 | $25,119 | $3,498,327 |
| 180 | $10,568 | $14,551 | $25,119 | $3,483,776 |
$301,432
$129,678
$171,754
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,524 | $14,595 | $25,119 | $3,469,181 |
| 182 | $10,480 | $14,639 | $25,119 | $3,454,541 |
| 183 | $10,436 | $14,684 | $25,119 | $3,439,857 |
| 184 | $10,391 | $14,728 | $25,119 | $3,425,129 |
| 185 | $10,347 | $14,773 | $25,119 | $3,410,357 |
| 186 | $10,302 | $14,817 | $25,119 | $3,395,540 |
| 187 | $10,257 | $14,862 | $25,119 | $3,380,678 |
| 188 | $10,212 | $14,907 | $25,119 | $3,365,771 |
| 189 | $10,167 | $14,952 | $25,119 | $3,350,819 |
| 190 | $10,122 | $14,997 | $25,119 | $3,335,822 |
| 191 | $10,077 | $15,042 | $25,119 | $3,320,780 |
| 192 | $10,032 | $15,088 | $25,119 | $3,305,692 |
$301,432
$123,347
$178,084
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,986 | $15,133 | $25,119 | $3,290,558 |
| 194 | $9,940 | $15,179 | $25,119 | $3,275,379 |
| 195 | $9,894 | $15,225 | $25,119 | $3,260,154 |
| 196 | $9,848 | $15,271 | $25,119 | $3,244,883 |
| 197 | $9,802 | $15,317 | $25,119 | $3,229,566 |
| 198 | $9,756 | $15,363 | $25,119 | $3,214,203 |
| 199 | $9,710 | $15,410 | $25,119 | $3,198,793 |
| 200 | $9,663 | $15,456 | $25,119 | $3,183,337 |
| 201 | $9,616 | $15,503 | $25,119 | $3,167,834 |
| 202 | $9,569 | $15,550 | $25,119 | $3,152,284 |
| 203 | $9,523 | $15,597 | $25,119 | $3,136,688 |
| 204 | $9,475 | $15,644 | $25,119 | $3,121,044 |
$301,432
$116,784
$184,648
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,428 | $15,691 | $25,119 | $3,105,352 |
| 206 | $9,381 | $15,739 | $25,119 | $3,089,614 |
| 207 | $9,333 | $15,786 | $25,119 | $3,073,828 |
| 208 | $9,286 | $15,834 | $25,119 | $3,057,994 |
| 209 | $9,238 | $15,882 | $25,119 | $3,042,112 |
| 210 | $9,190 | $15,930 | $25,119 | $3,026,183 |
| 211 | $9,142 | $15,978 | $25,119 | $3,010,205 |
| 212 | $9,093 | $16,026 | $25,119 | $2,994,179 |
| 213 | $9,045 | $16,074 | $25,119 | $2,978,105 |
| 214 | $8,996 | $16,123 | $25,119 | $2,961,982 |
| 215 | $8,948 | $16,172 | $25,119 | $2,945,810 |
| 216 | $8,899 | $16,221 | $25,119 | $2,929,590 |
$301,432
$109,978
$191,454
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,850 | $16,270 | $25,119 | $2,913,320 |
| 218 | $8,801 | $16,319 | $25,119 | $2,897,001 |
| 219 | $8,751 | $16,368 | $25,119 | $2,880,634 |
| 220 | $8,702 | $16,417 | $25,119 | $2,864,216 |
| 221 | $8,652 | $16,467 | $25,119 | $2,847,749 |
| 222 | $8,603 | $16,517 | $25,119 | $2,831,232 |
| 223 | $8,553 | $16,567 | $25,119 | $2,814,666 |
| 224 | $8,503 | $16,617 | $25,119 | $2,798,049 |
| 225 | $8,452 | $16,667 | $25,119 | $2,781,382 |
| 226 | $8,402 | $16,717 | $25,119 | $2,764,665 |
| 227 | $8,352 | $16,768 | $25,119 | $2,747,897 |
| 228 | $8,301 | $16,818 | $25,119 | $2,731,079 |
$301,432
$102,921
$198,511
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $8,250 | $16,869 | $25,119 | $2,714,210 |
| 230 | $8,199 | $16,920 | $25,119 | $2,697,290 |
| 231 | $8,148 | $16,971 | $25,119 | $2,680,318 |
| 232 | $8,097 | $17,023 | $25,119 | $2,663,296 |
| 233 | $8,045 | $17,074 | $25,119 | $2,646,222 |
| 234 | $7,994 | $17,126 | $25,119 | $2,629,096 |
| 235 | $7,942 | $17,177 | $25,119 | $2,611,919 |
| 236 | $7,890 | $17,229 | $25,119 | $2,594,690 |
| 237 | $7,838 | $17,281 | $25,119 | $2,577,409 |
| 238 | $7,786 | $17,333 | $25,119 | $2,560,076 |
| 239 | $7,734 | $17,386 | $25,119 | $2,542,690 |
| 240 | $7,681 | $17,438 | $25,119 | $2,525,252 |
$301,432
$95,604
$205,827
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,628 | $17,491 | $25,119 | $2,507,761 |
| 242 | $7,576 | $17,544 | $25,119 | $2,490,217 |
| 243 | $7,523 | $17,597 | $25,119 | $2,472,620 |
| 244 | $7,469 | $17,650 | $25,119 | $2,454,970 |
| 245 | $7,416 | $17,703 | $25,119 | $2,437,267 |
| 246 | $7,363 | $17,757 | $25,119 | $2,419,510 |
| 247 | $7,309 | $17,810 | $25,119 | $2,401,700 |
| 248 | $7,255 | $17,864 | $25,119 | $2,383,836 |
| 249 | $7,201 | $17,918 | $25,119 | $2,365,917 |
| 250 | $7,147 | $17,972 | $25,119 | $2,347,945 |
| 251 | $7,093 | $18,027 | $25,119 | $2,329,919 |
| 252 | $7,038 | $18,081 | $25,119 | $2,311,838 |
$301,432
$88,018
$213,414
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,984 | $18,136 | $25,119 | $2,293,702 |
| 254 | $6,929 | $18,190 | $25,119 | $2,275,512 |
| 255 | $6,874 | $18,245 | $25,119 | $2,257,266 |
| 256 | $6,819 | $18,300 | $25,119 | $2,238,966 |
| 257 | $6,764 | $18,356 | $25,119 | $2,220,610 |
| 258 | $6,708 | $18,411 | $25,119 | $2,202,199 |
| 259 | $6,652 | $18,467 | $25,119 | $2,183,732 |
| 260 | $6,597 | $18,523 | $25,119 | $2,165,209 |
| 261 | $6,541 | $18,579 | $25,119 | $2,146,631 |
| 262 | $6,485 | $18,635 | $25,119 | $2,127,996 |
| 263 | $6,428 | $18,691 | $25,119 | $2,109,305 |
| 264 | $6,372 | $18,747 | $25,119 | $2,090,558 |
$301,432
$80,152
$221,280
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,315 | $18,804 | $25,119 | $2,071,754 |
| 266 | $6,258 | $18,861 | $25,119 | $2,052,893 |
| 267 | $6,201 | $18,918 | $25,119 | $2,033,975 |
| 268 | $6,144 | $18,975 | $25,119 | $2,015,000 |
| 269 | $6,087 | $19,032 | $25,119 | $1,995,967 |
| 270 | $6,029 | $19,090 | $25,119 | $1,976,878 |
| 271 | $5,972 | $19,147 | $25,119 | $1,957,730 |
| 272 | $5,914 | $19,205 | $25,119 | $1,938,525 |
| 273 | $5,856 | $19,263 | $25,119 | $1,919,261 |
| 274 | $5,798 | $19,322 | $25,119 | $1,899,940 |
| 275 | $5,739 | $19,380 | $25,119 | $1,880,560 |
| 276 | $5,681 | $19,438 | $25,119 | $1,861,122 |
$301,432
$71,996
$229,436
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,622 | $19,497 | $25,119 | $1,841,624 |
| 278 | $5,563 | $19,556 | $25,119 | $1,822,068 |
| 279 | $5,504 | $19,615 | $25,119 | $1,802,453 |
| 280 | $5,445 | $19,674 | $25,119 | $1,782,779 |
| 281 | $5,385 | $19,734 | $25,119 | $1,763,045 |
| 282 | $5,326 | $19,793 | $25,119 | $1,743,252 |
| 283 | $5,266 | $19,853 | $25,119 | $1,723,398 |
| 284 | $5,206 | $19,913 | $25,119 | $1,703,485 |
| 285 | $5,146 | $19,973 | $25,119 | $1,683,512 |
| 286 | $5,086 | $20,034 | $25,119 | $1,663,478 |
| 287 | $5,025 | $20,094 | $25,119 | $1,643,384 |
| 288 | $4,964 | $20,155 | $25,119 | $1,623,229 |
$301,432
$63,539
$237,893
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,904 | $20,216 | $25,119 | $1,603,013 |
| 290 | $4,842 | $20,277 | $25,119 | $1,582,736 |
| 291 | $4,781 | $20,338 | $25,119 | $1,562,398 |
| 292 | $4,720 | $20,400 | $25,119 | $1,541,999 |
| 293 | $4,658 | $20,461 | $25,119 | $1,521,537 |
| 294 | $4,596 | $20,523 | $25,119 | $1,501,014 |
| 295 | $4,534 | $20,585 | $25,119 | $1,480,429 |
| 296 | $4,472 | $20,647 | $25,119 | $1,459,782 |
| 297 | $4,410 | $20,710 | $25,119 | $1,439,073 |
| 298 | $4,347 | $20,772 | $25,119 | $1,418,301 |
| 299 | $4,284 | $20,835 | $25,119 | $1,397,466 |
| 300 | $4,222 | $20,898 | $25,119 | $1,376,568 |
$301,432
$54,771
$246,661
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,158 | $20,961 | $25,119 | $1,355,607 |
| 302 | $4,095 | $21,024 | $25,119 | $1,334,583 |
| 303 | $4,032 | $21,088 | $25,119 | $1,313,495 |
| 304 | $3,968 | $21,151 | $25,119 | $1,292,344 |
| 305 | $3,904 | $21,215 | $25,119 | $1,271,128 |
| 306 | $3,840 | $21,279 | $25,119 | $1,249,849 |
| 307 | $3,776 | $21,344 | $25,119 | $1,228,505 |
| 308 | $3,711 | $21,408 | $25,119 | $1,207,097 |
| 309 | $3,646 | $21,473 | $25,119 | $1,185,624 |
| 310 | $3,582 | $21,538 | $25,119 | $1,164,086 |
| 311 | $3,517 | $21,603 | $25,119 | $1,142,483 |
| 312 | $3,451 | $21,668 | $25,119 | $1,120,815 |
$301,432
$45,679
$255,753
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,386 | $21,734 | $25,119 | $1,099,082 |
| 314 | $3,320 | $21,799 | $25,119 | $1,077,283 |
| 315 | $3,254 | $21,865 | $25,119 | $1,055,418 |
| 316 | $3,188 | $21,931 | $25,119 | $1,033,487 |
| 317 | $3,122 | $21,997 | $25,119 | $1,011,489 |
| 318 | $3,056 | $22,064 | $25,119 | $989,426 |
| 319 | $2,989 | $22,130 | $25,119 | $967,295 |
| 320 | $2,922 | $22,197 | $25,119 | $945,098 |
| 321 | $2,855 | $22,264 | $25,119 | $922,834 |
| 322 | $2,788 | $22,332 | $25,119 | $900,502 |
| 323 | $2,720 | $22,399 | $25,119 | $878,103 |
| 324 | $2,653 | $22,467 | $25,119 | $855,636 |
$301,432
$36,253
$265,179
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,585 | $22,535 | $25,119 | $833,102 |
| 326 | $2,517 | $22,603 | $25,119 | $810,499 |
| 327 | $2,448 | $22,671 | $25,119 | $787,828 |
| 328 | $2,380 | $22,739 | $25,119 | $765,089 |
| 329 | $2,311 | $22,808 | $25,119 | $742,281 |
| 330 | $2,242 | $22,877 | $25,119 | $719,404 |
| 331 | $2,173 | $22,946 | $25,119 | $696,457 |
| 332 | $2,104 | $23,015 | $25,119 | $673,442 |
| 333 | $2,034 | $23,085 | $25,119 | $650,357 |
| 334 | $1,965 | $23,155 | $25,119 | $627,202 |
| 335 | $1,895 | $23,225 | $25,119 | $603,978 |
| 336 | $1,825 | $23,295 | $25,119 | $580,683 |
$301,432
$26,478
$274,953
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,754 | $23,365 | $25,119 | $557,318 |
| 338 | $1,684 | $23,436 | $25,119 | $533,882 |
| 339 | $1,613 | $23,507 | $25,119 | $510,376 |
| 340 | $1,542 | $23,578 | $25,119 | $486,798 |
| 341 | $1,471 | $23,649 | $25,119 | $463,149 |
| 342 | $1,399 | $23,720 | $25,119 | $439,429 |
| 343 | $1,327 | $23,792 | $25,119 | $415,637 |
| 344 | $1,256 | $23,864 | $25,119 | $391,773 |
| 345 | $1,183 | $23,936 | $25,119 | $367,838 |
| 346 | $1,111 | $24,008 | $25,119 | $343,829 |
| 347 | $1,039 | $24,081 | $25,119 | $319,749 |
| 348 | $966 | $24,153 | $25,119 | $295,595 |
$301,432
$16,344
$285,088
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $893 | $24,226 | $25,119 | $271,369 |
| 350 | $820 | $24,300 | $25,119 | $247,070 |
| 351 | $746 | $24,373 | $25,119 | $222,697 |
| 352 | $673 | $24,447 | $25,119 | $198,250 |
| 353 | $599 | $24,520 | $25,119 | $173,730 |
| 354 | $525 | $24,594 | $25,119 | $149,135 |
| 355 | $451 | $24,669 | $25,119 | $124,466 |
| 356 | $376 | $24,743 | $25,119 | $99,723 |
| 357 | $301 | $24,818 | $25,119 | $74,905 |
| 358 | $226 | $24,893 | $25,119 | $50,012 |
| 359 | $151 | $24,968 | $25,119 | $25,044 |
| 360 | $76 | $25,044 | $25,119 | $0 |
$301,432
$5,836
$295,595
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。
