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
788 呎
@10,914
977 呎
@8,802
$860 萬
$850 萬
$780 萬
$740 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 |
| 3.375 | $38,656 | $31,282 | $26,940 | $24,112 |
| 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$24,112
30年
$5,454,000
$3,226,294
$8,680,294
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,339 | $8,773 | $24,112 | $5,445,227 |
| 2 | $15,315 | $8,797 | $24,112 | $5,436,430 |
| 3 | $15,290 | $8,822 | $24,112 | $5,427,608 |
| 4 | $15,265 | $8,847 | $24,112 | $5,418,761 |
| 5 | $15,240 | $8,872 | $24,112 | $5,409,890 |
| 6 | $15,215 | $8,897 | $24,112 | $5,400,993 |
| 7 | $15,190 | $8,922 | $24,112 | $5,392,072 |
| 8 | $15,165 | $8,947 | $24,112 | $5,383,125 |
| 9 | $15,140 | $8,972 | $24,112 | $5,374,153 |
| 10 | $15,115 | $8,997 | $24,112 | $5,365,156 |
| 11 | $15,090 | $9,022 | $24,112 | $5,356,133 |
| 12 | $15,064 | $9,048 | $24,112 | $5,347,086 |
$289,343
$182,429
$106,914
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,039 | $9,073 | $24,112 | $5,338,012 |
| 14 | $15,013 | $9,099 | $24,112 | $5,328,914 |
| 15 | $14,988 | $9,124 | $24,112 | $5,319,789 |
| 16 | $14,962 | $9,150 | $24,112 | $5,310,639 |
| 17 | $14,936 | $9,176 | $24,112 | $5,301,463 |
| 18 | $14,910 | $9,202 | $24,112 | $5,292,262 |
| 19 | $14,884 | $9,227 | $24,112 | $5,283,034 |
| 20 | $14,859 | $9,253 | $24,112 | $5,273,781 |
| 21 | $14,833 | $9,279 | $24,112 | $5,264,502 |
| 22 | $14,806 | $9,306 | $24,112 | $5,255,196 |
| 23 | $14,780 | $9,332 | $24,112 | $5,245,864 |
| 24 | $14,754 | $9,358 | $24,112 | $5,236,507 |
$289,343
$178,764
$110,579
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $14,728 | $9,384 | $24,112 | $5,227,122 |
| 26 | $14,701 | $9,411 | $24,112 | $5,217,712 |
| 27 | $14,675 | $9,437 | $24,112 | $5,208,274 |
| 28 | $14,648 | $9,464 | $24,112 | $5,198,811 |
| 29 | $14,622 | $9,490 | $24,112 | $5,189,321 |
| 30 | $14,595 | $9,517 | $24,112 | $5,179,804 |
| 31 | $14,568 | $9,544 | $24,112 | $5,170,260 |
| 32 | $14,541 | $9,571 | $24,112 | $5,160,689 |
| 33 | $14,514 | $9,597 | $24,112 | $5,151,092 |
| 34 | $14,487 | $9,624 | $24,112 | $5,141,467 |
| 35 | $14,460 | $9,652 | $24,112 | $5,131,816 |
| 36 | $14,433 | $9,679 | $24,112 | $5,122,137 |
$289,343
$174,974
$114,369
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,406 | $9,706 | $24,112 | $5,112,431 |
| 38 | $14,379 | $9,733 | $24,112 | $5,102,698 |
| 39 | $14,351 | $9,761 | $24,112 | $5,092,937 |
| 40 | $14,324 | $9,788 | $24,112 | $5,083,149 |
| 41 | $14,296 | $9,816 | $24,112 | $5,073,334 |
| 42 | $14,269 | $9,843 | $24,112 | $5,063,491 |
| 43 | $14,241 | $9,871 | $24,112 | $5,053,620 |
| 44 | $14,213 | $9,899 | $24,112 | $5,043,721 |
| 45 | $14,185 | $9,926 | $24,112 | $5,033,795 |
| 46 | $14,158 | $9,954 | $24,112 | $5,023,840 |
| 47 | $14,130 | $9,982 | $24,112 | $5,013,858 |
| 48 | $14,101 | $10,010 | $24,112 | $5,003,847 |
$289,343
$171,053
$118,290
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,073 | $10,039 | $24,112 | $4,993,809 |
| 50 | $14,045 | $10,067 | $24,112 | $4,983,742 |
| 51 | $14,017 | $10,095 | $24,112 | $4,973,647 |
| 52 | $13,988 | $10,124 | $24,112 | $4,963,523 |
| 53 | $13,960 | $10,152 | $24,112 | $4,953,371 |
| 54 | $13,931 | $10,181 | $24,112 | $4,943,191 |
| 55 | $13,903 | $10,209 | $24,112 | $4,932,981 |
| 56 | $13,874 | $10,238 | $24,112 | $4,922,744 |
| 57 | $13,845 | $10,267 | $24,112 | $4,912,477 |
| 58 | $13,816 | $10,296 | $24,112 | $4,902,181 |
| 59 | $13,787 | $10,325 | $24,112 | $4,891,857 |
| 60 | $13,758 | $10,354 | $24,112 | $4,881,503 |
$289,343
$166,999
$122,344
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $13,729 | $10,383 | $24,112 | $4,871,120 |
| 62 | $13,700 | $10,412 | $24,112 | $4,860,709 |
| 63 | $13,671 | $10,441 | $24,112 | $4,850,267 |
| 64 | $13,641 | $10,471 | $24,112 | $4,839,797 |
| 65 | $13,612 | $10,500 | $24,112 | $4,829,297 |
| 66 | $13,582 | $10,530 | $24,112 | $4,818,767 |
| 67 | $13,553 | $10,559 | $24,112 | $4,808,208 |
| 68 | $13,523 | $10,589 | $24,112 | $4,797,619 |
| 69 | $13,493 | $10,619 | $24,112 | $4,787,001 |
| 70 | $13,463 | $10,648 | $24,112 | $4,776,352 |
| 71 | $13,433 | $10,678 | $24,112 | $4,765,674 |
| 72 | $13,403 | $10,708 | $24,112 | $4,754,965 |
$289,343
$162,805
$126,538
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,373 | $10,739 | $24,112 | $4,744,227 |
| 74 | $13,343 | $10,769 | $24,112 | $4,733,458 |
| 75 | $13,313 | $10,799 | $24,112 | $4,722,659 |
| 76 | $13,282 | $10,829 | $24,112 | $4,711,829 |
| 77 | $13,252 | $10,860 | $24,112 | $4,700,969 |
| 78 | $13,221 | $10,890 | $24,112 | $4,690,079 |
| 79 | $13,191 | $10,921 | $24,112 | $4,679,158 |
| 80 | $13,160 | $10,952 | $24,112 | $4,668,206 |
| 81 | $13,129 | $10,983 | $24,112 | $4,657,224 |
| 82 | $13,098 | $11,013 | $24,112 | $4,646,210 |
| 83 | $13,067 | $11,044 | $24,112 | $4,635,166 |
| 84 | $13,036 | $11,076 | $24,112 | $4,624,090 |
$289,343
$158,468
$130,875
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,005 | $11,107 | $24,112 | $4,612,983 |
| 86 | $12,974 | $11,138 | $24,112 | $4,601,845 |
| 87 | $12,943 | $11,169 | $24,112 | $4,590,676 |
| 88 | $12,911 | $11,201 | $24,112 | $4,579,476 |
| 89 | $12,880 | $11,232 | $24,112 | $4,568,243 |
| 90 | $12,848 | $11,264 | $24,112 | $4,556,980 |
| 91 | $12,817 | $11,295 | $24,112 | $4,545,684 |
| 92 | $12,785 | $11,327 | $24,112 | $4,534,357 |
| 93 | $12,753 | $11,359 | $24,112 | $4,522,998 |
| 94 | $12,721 | $11,391 | $24,112 | $4,511,607 |
| 95 | $12,689 | $11,423 | $24,112 | $4,500,184 |
| 96 | $12,657 | $11,455 | $24,112 | $4,488,729 |
$289,343
$153,982
$135,361
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,625 | $11,487 | $24,112 | $4,477,241 |
| 98 | $12,592 | $11,520 | $24,112 | $4,465,722 |
| 99 | $12,560 | $11,552 | $24,112 | $4,454,170 |
| 100 | $12,527 | $11,585 | $24,112 | $4,442,585 |
| 101 | $12,495 | $11,617 | $24,112 | $4,430,968 |
| 102 | $12,462 | $11,650 | $24,112 | $4,419,318 |
| 103 | $12,429 | $11,683 | $24,112 | $4,407,636 |
| 104 | $12,396 | $11,715 | $24,112 | $4,395,920 |
| 105 | $12,364 | $11,748 | $24,112 | $4,384,172 |
| 106 | $12,330 | $11,781 | $24,112 | $4,372,390 |
| 107 | $12,297 | $11,815 | $24,112 | $4,360,576 |
| 108 | $12,264 | $11,848 | $24,112 | $4,348,728 |
$289,343
$149,342
$140,001
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,231 | $11,881 | $24,112 | $4,336,847 |
| 110 | $12,197 | $11,915 | $24,112 | $4,324,932 |
| 111 | $12,164 | $11,948 | $24,112 | $4,312,984 |
| 112 | $12,130 | $11,982 | $24,112 | $4,301,002 |
| 113 | $12,097 | $12,015 | $24,112 | $4,288,987 |
| 114 | $12,063 | $12,049 | $24,112 | $4,276,938 |
| 115 | $12,029 | $12,083 | $24,112 | $4,264,855 |
| 116 | $11,995 | $12,117 | $24,112 | $4,252,738 |
| 117 | $11,961 | $12,151 | $24,112 | $4,240,587 |
| 118 | $11,927 | $12,185 | $24,112 | $4,228,402 |
| 119 | $11,892 | $12,220 | $24,112 | $4,216,182 |
| 120 | $11,858 | $12,254 | $24,112 | $4,203,928 |
$289,343
$144,543
$144,800
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $11,824 | $12,288 | $24,112 | $4,191,640 |
| 122 | $11,789 | $12,323 | $24,112 | $4,179,317 |
| 123 | $11,754 | $12,358 | $24,112 | $4,166,959 |
| 124 | $11,720 | $12,392 | $24,112 | $4,154,567 |
| 125 | $11,685 | $12,427 | $24,112 | $4,142,140 |
| 126 | $11,650 | $12,462 | $24,112 | $4,129,677 |
| 127 | $11,615 | $12,497 | $24,112 | $4,117,180 |
| 128 | $11,580 | $12,532 | $24,112 | $4,104,648 |
| 129 | $11,544 | $12,568 | $24,112 | $4,092,080 |
| 130 | $11,509 | $12,603 | $24,112 | $4,079,477 |
| 131 | $11,474 | $12,638 | $24,112 | $4,066,839 |
| 132 | $11,438 | $12,674 | $24,112 | $4,054,165 |
$289,343
$139,580
$149,763
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,402 | $12,710 | $24,112 | $4,041,455 |
| 134 | $11,367 | $12,745 | $24,112 | $4,028,710 |
| 135 | $11,331 | $12,781 | $24,112 | $4,015,929 |
| 136 | $11,295 | $12,817 | $24,112 | $4,003,112 |
| 137 | $11,259 | $12,853 | $24,112 | $3,990,259 |
| 138 | $11,223 | $12,889 | $24,112 | $3,977,369 |
| 139 | $11,186 | $12,926 | $24,112 | $3,964,444 |
| 140 | $11,150 | $12,962 | $24,112 | $3,951,482 |
| 141 | $11,114 | $12,998 | $24,112 | $3,938,483 |
| 142 | $11,077 | $13,035 | $24,112 | $3,925,448 |
| 143 | $11,040 | $13,072 | $24,112 | $3,912,377 |
| 144 | $11,004 | $13,108 | $24,112 | $3,899,268 |
$289,343
$134,447
$154,897
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $10,967 | $13,145 | $24,112 | $3,886,123 |
| 146 | $10,930 | $13,182 | $24,112 | $3,872,941 |
| 147 | $10,893 | $13,219 | $24,112 | $3,859,722 |
| 148 | $10,855 | $13,256 | $24,112 | $3,846,465 |
| 149 | $10,818 | $13,294 | $24,112 | $3,833,171 |
| 150 | $10,781 | $13,331 | $24,112 | $3,819,840 |
| 151 | $10,743 | $13,369 | $24,112 | $3,806,472 |
| 152 | $10,706 | $13,406 | $24,112 | $3,793,066 |
| 153 | $10,668 | $13,444 | $24,112 | $3,779,622 |
| 154 | $10,630 | $13,482 | $24,112 | $3,766,140 |
| 155 | $10,592 | $13,520 | $24,112 | $3,752,620 |
| 156 | $10,554 | $13,558 | $24,112 | $3,739,062 |
$289,343
$129,137
$160,206
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,516 | $13,596 | $24,112 | $3,725,467 |
| 158 | $10,478 | $13,634 | $24,112 | $3,711,833 |
| 159 | $10,440 | $13,672 | $24,112 | $3,698,160 |
| 160 | $10,401 | $13,711 | $24,112 | $3,684,449 |
| 161 | $10,363 | $13,749 | $24,112 | $3,670,700 |
| 162 | $10,324 | $13,788 | $24,112 | $3,656,912 |
| 163 | $10,285 | $13,827 | $24,112 | $3,643,085 |
| 164 | $10,246 | $13,866 | $24,112 | $3,629,219 |
| 165 | $10,207 | $13,905 | $24,112 | $3,615,315 |
| 166 | $10,168 | $13,944 | $24,112 | $3,601,371 |
| 167 | $10,129 | $13,983 | $24,112 | $3,587,388 |
| 168 | $10,090 | $14,022 | $24,112 | $3,573,365 |
$289,343
$123,646
$165,697
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,050 | $14,062 | $24,112 | $3,559,303 |
| 170 | $10,011 | $14,101 | $24,112 | $3,545,202 |
| 171 | $9,971 | $14,141 | $24,112 | $3,531,061 |
| 172 | $9,931 | $14,181 | $24,112 | $3,516,880 |
| 173 | $9,891 | $14,221 | $24,112 | $3,502,659 |
| 174 | $9,851 | $14,261 | $24,112 | $3,488,399 |
| 175 | $9,811 | $14,301 | $24,112 | $3,474,098 |
| 176 | $9,771 | $14,341 | $24,112 | $3,459,757 |
| 177 | $9,731 | $14,381 | $24,112 | $3,445,376 |
| 178 | $9,690 | $14,422 | $24,112 | $3,430,954 |
| 179 | $9,650 | $14,462 | $24,112 | $3,416,491 |
| 180 | $9,609 | $14,503 | $24,112 | $3,401,988 |
$289,343
$117,966
$171,377
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,568 | $14,544 | $24,112 | $3,387,444 |
| 182 | $9,527 | $14,585 | $24,112 | $3,372,860 |
| 183 | $9,486 | $14,626 | $24,112 | $3,358,234 |
| 184 | $9,445 | $14,667 | $24,112 | $3,343,567 |
| 185 | $9,404 | $14,708 | $24,112 | $3,328,859 |
| 186 | $9,362 | $14,750 | $24,112 | $3,314,109 |
| 187 | $9,321 | $14,791 | $24,112 | $3,299,318 |
| 188 | $9,279 | $14,833 | $24,112 | $3,284,486 |
| 189 | $9,238 | $14,874 | $24,112 | $3,269,612 |
| 190 | $9,196 | $14,916 | $24,112 | $3,254,695 |
| 191 | $9,154 | $14,958 | $24,112 | $3,239,737 |
| 192 | $9,112 | $15,000 | $24,112 | $3,224,737 |
$289,343
$112,092
$177,251
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,070 | $15,042 | $24,112 | $3,209,695 |
| 194 | $9,027 | $15,085 | $24,112 | $3,194,610 |
| 195 | $8,985 | $15,127 | $24,112 | $3,179,483 |
| 196 | $8,942 | $15,170 | $24,112 | $3,164,313 |
| 197 | $8,900 | $15,212 | $24,112 | $3,149,101 |
| 198 | $8,857 | $15,255 | $24,112 | $3,133,846 |
| 199 | $8,814 | $15,298 | $24,112 | $3,118,548 |
| 200 | $8,771 | $15,341 | $24,112 | $3,103,207 |
| 201 | $8,728 | $15,384 | $24,112 | $3,087,823 |
| 202 | $8,685 | $15,427 | $24,112 | $3,072,395 |
| 203 | $8,641 | $15,471 | $24,112 | $3,056,925 |
| 204 | $8,598 | $15,514 | $24,112 | $3,041,410 |
$289,343
$106,016
$183,327
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,554 | $15,558 | $24,112 | $3,025,852 |
| 206 | $8,510 | $15,602 | $24,112 | $3,010,251 |
| 207 | $8,466 | $15,646 | $24,112 | $2,994,605 |
| 208 | $8,422 | $15,690 | $24,112 | $2,978,915 |
| 209 | $8,378 | $15,734 | $24,112 | $2,963,182 |
| 210 | $8,334 | $15,778 | $24,112 | $2,947,404 |
| 211 | $8,290 | $15,822 | $24,112 | $2,931,581 |
| 212 | $8,245 | $15,867 | $24,112 | $2,915,714 |
| 213 | $8,200 | $15,911 | $24,112 | $2,899,803 |
| 214 | $8,156 | $15,956 | $24,112 | $2,883,847 |
| 215 | $8,111 | $16,001 | $24,112 | $2,867,846 |
| 216 | $8,066 | $16,046 | $24,112 | $2,851,800 |
$289,343
$99,732
$189,611
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,021 | $16,091 | $24,112 | $2,835,708 |
| 218 | $7,975 | $16,136 | $24,112 | $2,819,572 |
| 219 | $7,930 | $16,182 | $24,112 | $2,803,390 |
| 220 | $7,885 | $16,227 | $24,112 | $2,787,163 |
| 221 | $7,839 | $16,273 | $24,112 | $2,770,889 |
| 222 | $7,793 | $16,319 | $24,112 | $2,754,571 |
| 223 | $7,747 | $16,365 | $24,112 | $2,738,206 |
| 224 | $7,701 | $16,411 | $24,112 | $2,721,795 |
| 225 | $7,655 | $16,457 | $24,112 | $2,705,338 |
| 226 | $7,609 | $16,503 | $24,112 | $2,688,835 |
| 227 | $7,562 | $16,550 | $24,112 | $2,672,286 |
| 228 | $7,516 | $16,596 | $24,112 | $2,655,690 |
$289,343
$93,233
$196,110
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,469 | $16,643 | $24,112 | $2,639,047 |
| 230 | $7,422 | $16,690 | $24,112 | $2,622,357 |
| 231 | $7,375 | $16,737 | $24,112 | $2,605,621 |
| 232 | $7,328 | $16,784 | $24,112 | $2,588,837 |
| 233 | $7,281 | $16,831 | $24,112 | $2,572,006 |
| 234 | $7,234 | $16,878 | $24,112 | $2,555,128 |
| 235 | $7,186 | $16,926 | $24,112 | $2,538,202 |
| 236 | $7,139 | $16,973 | $24,112 | $2,521,229 |
| 237 | $7,091 | $17,021 | $24,112 | $2,504,208 |
| 238 | $7,043 | $17,069 | $24,112 | $2,487,139 |
| 239 | $6,995 | $17,117 | $24,112 | $2,470,022 |
| 240 | $6,947 | $17,165 | $24,112 | $2,452,857 |
$289,343
$86,511
$202,832
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,899 | $17,213 | $24,112 | $2,435,644 |
| 242 | $6,850 | $17,262 | $24,112 | $2,418,383 |
| 243 | $6,802 | $17,310 | $24,112 | $2,401,072 |
| 244 | $6,753 | $17,359 | $24,112 | $2,383,713 |
| 245 | $6,704 | $17,408 | $24,112 | $2,366,306 |
| 246 | $6,655 | $17,457 | $24,112 | $2,348,849 |
| 247 | $6,606 | $17,506 | $24,112 | $2,331,343 |
| 248 | $6,557 | $17,555 | $24,112 | $2,313,788 |
| 249 | $6,508 | $17,604 | $24,112 | $2,296,184 |
| 250 | $6,458 | $17,654 | $24,112 | $2,278,530 |
| 251 | $6,408 | $17,704 | $24,112 | $2,260,826 |
| 252 | $6,359 | $17,753 | $24,112 | $2,243,073 |
$289,343
$79,559
$209,785
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,309 | $17,803 | $24,112 | $2,225,270 |
| 254 | $6,259 | $17,853 | $24,112 | $2,207,416 |
| 255 | $6,208 | $17,904 | $24,112 | $2,189,513 |
| 256 | $6,158 | $17,954 | $24,112 | $2,171,559 |
| 257 | $6,108 | $18,004 | $24,112 | $2,153,554 |
| 258 | $6,057 | $18,055 | $24,112 | $2,135,499 |
| 259 | $6,006 | $18,106 | $24,112 | $2,117,393 |
| 260 | $5,955 | $18,157 | $24,112 | $2,099,237 |
| 261 | $5,904 | $18,208 | $24,112 | $2,081,029 |
| 262 | $5,853 | $18,259 | $24,112 | $2,062,770 |
| 263 | $5,802 | $18,310 | $24,112 | $2,044,459 |
| 264 | $5,750 | $18,362 | $24,112 | $2,026,098 |
$289,343
$72,368
$216,975
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,698 | $18,414 | $24,112 | $2,007,684 |
| 266 | $5,647 | $18,465 | $24,112 | $1,989,219 |
| 267 | $5,595 | $18,517 | $24,112 | $1,970,701 |
| 268 | $5,543 | $18,569 | $24,112 | $1,952,132 |
| 269 | $5,490 | $18,622 | $24,112 | $1,933,511 |
| 270 | $5,438 | $18,674 | $24,112 | $1,914,837 |
| 271 | $5,385 | $18,726 | $24,112 | $1,896,110 |
| 272 | $5,333 | $18,779 | $24,112 | $1,877,331 |
| 273 | $5,280 | $18,832 | $24,112 | $1,858,499 |
| 274 | $5,227 | $18,885 | $24,112 | $1,839,614 |
| 275 | $5,174 | $18,938 | $24,112 | $1,820,676 |
| 276 | $5,121 | $18,991 | $24,112 | $1,801,685 |
$289,343
$64,931
$224,413
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,067 | $19,045 | $24,112 | $1,782,640 |
| 278 | $5,014 | $19,098 | $24,112 | $1,763,542 |
| 279 | $4,960 | $19,152 | $24,112 | $1,744,390 |
| 280 | $4,906 | $19,206 | $24,112 | $1,725,184 |
| 281 | $4,852 | $19,260 | $24,112 | $1,705,924 |
| 282 | $4,798 | $19,314 | $24,112 | $1,686,610 |
| 283 | $4,744 | $19,368 | $24,112 | $1,667,242 |
| 284 | $4,689 | $19,423 | $24,112 | $1,647,819 |
| 285 | $4,634 | $19,477 | $24,112 | $1,628,342 |
| 286 | $4,580 | $19,532 | $24,112 | $1,608,810 |
| 287 | $4,525 | $19,587 | $24,112 | $1,589,222 |
| 288 | $4,470 | $19,642 | $24,112 | $1,569,580 |
$289,343
$57,238
$232,105
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,414 | $19,697 | $24,112 | $1,549,883 |
| 290 | $4,359 | $19,753 | $24,112 | $1,530,130 |
| 291 | $4,303 | $19,808 | $24,112 | $1,510,321 |
| 292 | $4,248 | $19,864 | $24,112 | $1,490,457 |
| 293 | $4,192 | $19,920 | $24,112 | $1,470,537 |
| 294 | $4,136 | $19,976 | $24,112 | $1,450,561 |
| 295 | $4,080 | $20,032 | $24,112 | $1,430,529 |
| 296 | $4,023 | $20,089 | $24,112 | $1,410,440 |
| 297 | $3,967 | $20,145 | $24,112 | $1,390,295 |
| 298 | $3,910 | $20,202 | $24,112 | $1,370,094 |
| 299 | $3,853 | $20,259 | $24,112 | $1,349,835 |
| 300 | $3,796 | $20,316 | $24,112 | $1,329,520 |
$289,343
$49,282
$240,061
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,739 | $20,373 | $24,112 | $1,309,147 |
| 302 | $3,682 | $20,430 | $24,112 | $1,288,717 |
| 303 | $3,625 | $20,487 | $24,112 | $1,268,230 |
| 304 | $3,567 | $20,545 | $24,112 | $1,247,685 |
| 305 | $3,509 | $20,603 | $24,112 | $1,227,082 |
| 306 | $3,451 | $20,661 | $24,112 | $1,206,421 |
| 307 | $3,393 | $20,719 | $24,112 | $1,185,702 |
| 308 | $3,335 | $20,777 | $24,112 | $1,164,925 |
| 309 | $3,276 | $20,836 | $24,112 | $1,144,089 |
| 310 | $3,218 | $20,894 | $24,112 | $1,123,195 |
| 311 | $3,159 | $20,953 | $24,112 | $1,102,242 |
| 312 | $3,100 | $21,012 | $24,112 | $1,081,230 |
$289,343
$41,054
$248,289
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,041 | $21,071 | $24,112 | $1,060,159 |
| 314 | $2,982 | $21,130 | $24,112 | $1,039,029 |
| 315 | $2,922 | $21,190 | $24,112 | $1,017,840 |
| 316 | $2,863 | $21,249 | $24,112 | $996,590 |
| 317 | $2,803 | $21,309 | $24,112 | $975,281 |
| 318 | $2,743 | $21,369 | $24,112 | $953,912 |
| 319 | $2,683 | $21,429 | $24,112 | $932,483 |
| 320 | $2,623 | $21,489 | $24,112 | $910,994 |
| 321 | $2,562 | $21,550 | $24,112 | $889,444 |
| 322 | $2,502 | $21,610 | $24,112 | $867,834 |
| 323 | $2,441 | $21,671 | $24,112 | $846,163 |
| 324 | $2,380 | $21,732 | $24,112 | $824,431 |
$289,343
$32,543
$256,800
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,319 | $21,793 | $24,112 | $802,637 |
| 326 | $2,257 | $21,855 | $24,112 | $780,783 |
| 327 | $2,196 | $21,916 | $24,112 | $758,867 |
| 328 | $2,134 | $21,978 | $24,112 | $736,889 |
| 329 | $2,073 | $22,039 | $24,112 | $714,850 |
| 330 | $2,011 | $22,101 | $24,112 | $692,748 |
| 331 | $1,948 | $22,164 | $24,112 | $670,585 |
| 332 | $1,886 | $22,226 | $24,112 | $648,359 |
| 333 | $1,824 | $22,288 | $24,112 | $626,071 |
| 334 | $1,761 | $22,351 | $24,112 | $603,719 |
| 335 | $1,698 | $22,414 | $24,112 | $581,305 |
| 336 | $1,635 | $22,477 | $24,112 | $558,828 |
$289,343
$23,741
$265,602
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,572 | $22,540 | $24,112 | $536,288 |
| 338 | $1,508 | $22,604 | $24,112 | $513,685 |
| 339 | $1,445 | $22,667 | $24,112 | $491,017 |
| 340 | $1,381 | $22,731 | $24,112 | $468,286 |
| 341 | $1,317 | $22,795 | $24,112 | $445,492 |
| 342 | $1,253 | $22,859 | $24,112 | $422,633 |
| 343 | $1,189 | $22,923 | $24,112 | $399,709 |
| 344 | $1,124 | $22,988 | $24,112 | $376,722 |
| 345 | $1,060 | $23,052 | $24,112 | $353,669 |
| 346 | $995 | $23,117 | $24,112 | $330,552 |
| 347 | $930 | $23,182 | $24,112 | $307,370 |
| 348 | $864 | $23,247 | $24,112 | $284,122 |
$289,343
$14,637
$274,706
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $799 | $23,313 | $24,112 | $260,809 |
| 350 | $734 | $23,378 | $24,112 | $237,431 |
| 351 | $668 | $23,444 | $24,112 | $213,987 |
| 352 | $602 | $23,510 | $24,112 | $190,477 |
| 353 | $536 | $23,576 | $24,112 | $166,901 |
| 354 | $469 | $23,643 | $24,112 | $143,258 |
| 355 | $403 | $23,709 | $24,112 | $119,549 |
| 356 | $336 | $23,776 | $24,112 | $95,773 |
| 357 | $269 | $23,843 | $24,112 | $71,931 |
| 358 | $202 | $23,910 | $24,112 | $48,021 |
| 359 | $135 | $23,977 | $24,112 | $24,044 |
| 360 | $68 | $24,044 | $24,112 | $0 |
$289,343
$5,221
$284,122
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。
