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
$700 萬
$880 萬
755 呎
@10,967
932 呎
@8,884
$828 萬
$700 萬
$710 萬
$870 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $33,127 | $25,455 | $20,860 | $17,803 |
| 1.500 | $34,358 | $26,709 | $22,136 | $19,102 |
| 2.000 | $35,618 | $28,001 | $23,460 | $20,458 |
| 2.500 | $36,907 | $29,330 | $24,831 | $21,870 |
| 3.000 | $38,224 | $30,697 | $26,248 | $23,336 |
| 3.500 | $39,569 | $32,101 | $27,710 | $24,855 |
| 4.000 | $40,942 | $33,541 | $29,216 | $26,425 |
| 4.500 | $42,342 | $35,017 | $30,765 | $28,045 |
| 5.000 | $43,770 | $36,529 | $32,357 | $29,713 |
| 5.500 | $45,226 | $38,075 | $33,990 | $31,427 |
| 6.000 | $46,707 | $39,654 | $35,662 | $33,185 |
每月供款$24,855
30年
$5,535,000
$3,412,665
$8,947,665
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $16,144 | $8,711 | $24,855 | $5,526,289 |
| 2 | $16,118 | $8,736 | $24,855 | $5,517,553 |
| 3 | $16,093 | $8,762 | $24,855 | $5,508,791 |
| 4 | $16,067 | $8,787 | $24,855 | $5,500,004 |
| 5 | $16,042 | $8,813 | $24,855 | $5,491,191 |
| 6 | $16,016 | $8,839 | $24,855 | $5,482,352 |
| 7 | $15,990 | $8,864 | $24,855 | $5,473,488 |
| 8 | $15,964 | $8,890 | $24,855 | $5,464,597 |
| 9 | $15,938 | $8,916 | $24,855 | $5,455,681 |
| 10 | $15,912 | $8,942 | $24,855 | $5,446,739 |
| 11 | $15,886 | $8,968 | $24,855 | $5,437,771 |
| 12 | $15,860 | $8,994 | $24,855 | $5,428,776 |
$298,255
$192,032
$106,224
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,834 | $9,021 | $24,855 | $5,419,756 |
| 14 | $15,808 | $9,047 | $24,855 | $5,410,709 |
| 15 | $15,781 | $9,073 | $24,855 | $5,401,635 |
| 16 | $15,755 | $9,100 | $24,855 | $5,392,535 |
| 17 | $15,728 | $9,126 | $24,855 | $5,383,409 |
| 18 | $15,702 | $9,153 | $24,855 | $5,374,256 |
| 19 | $15,675 | $9,180 | $24,855 | $5,365,076 |
| 20 | $15,648 | $9,206 | $24,855 | $5,355,870 |
| 21 | $15,621 | $9,233 | $24,855 | $5,346,636 |
| 22 | $15,594 | $9,260 | $24,855 | $5,337,376 |
| 23 | $15,567 | $9,287 | $24,855 | $5,328,089 |
| 24 | $15,540 | $9,314 | $24,855 | $5,318,774 |
$298,255
$188,254
$110,002
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,513 | $9,342 | $24,855 | $5,309,433 |
| 26 | $15,486 | $9,369 | $24,855 | $5,300,064 |
| 27 | $15,459 | $9,396 | $24,855 | $5,290,668 |
| 28 | $15,431 | $9,424 | $24,855 | $5,281,245 |
| 29 | $15,404 | $9,451 | $24,855 | $5,271,794 |
| 30 | $15,376 | $9,479 | $24,855 | $5,262,315 |
| 31 | $15,348 | $9,506 | $24,855 | $5,252,809 |
| 32 | $15,321 | $9,534 | $24,855 | $5,243,275 |
| 33 | $15,293 | $9,562 | $24,855 | $5,233,713 |
| 34 | $15,265 | $9,590 | $24,855 | $5,224,124 |
| 35 | $15,237 | $9,618 | $24,855 | $5,214,506 |
| 36 | $15,209 | $9,646 | $24,855 | $5,204,860 |
$298,255
$184,341
$113,914
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $15,181 | $9,674 | $24,855 | $5,195,186 |
| 38 | $15,153 | $9,702 | $24,855 | $5,185,484 |
| 39 | $15,124 | $9,730 | $24,855 | $5,175,754 |
| 40 | $15,096 | $9,759 | $24,855 | $5,165,996 |
| 41 | $15,067 | $9,787 | $24,855 | $5,156,208 |
| 42 | $15,039 | $9,816 | $24,855 | $5,146,393 |
| 43 | $15,010 | $9,844 | $24,855 | $5,136,548 |
| 44 | $14,982 | $9,873 | $24,855 | $5,126,675 |
| 45 | $14,953 | $9,902 | $24,855 | $5,116,774 |
| 46 | $14,924 | $9,931 | $24,855 | $5,106,843 |
| 47 | $14,895 | $9,960 | $24,855 | $5,096,883 |
| 48 | $14,866 | $9,989 | $24,855 | $5,086,894 |
$298,255
$180,290
$117,966
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,837 | $10,018 | $24,855 | $5,076,877 |
| 50 | $14,808 | $10,047 | $24,855 | $5,066,830 |
| 51 | $14,778 | $10,076 | $24,855 | $5,056,753 |
| 52 | $14,749 | $10,106 | $24,855 | $5,046,647 |
| 53 | $14,719 | $10,135 | $24,855 | $5,036,512 |
| 54 | $14,690 | $10,165 | $24,855 | $5,026,347 |
| 55 | $14,660 | $10,194 | $24,855 | $5,016,153 |
| 56 | $14,630 | $10,224 | $24,855 | $5,005,929 |
| 57 | $14,601 | $10,254 | $24,855 | $4,995,675 |
| 58 | $14,571 | $10,284 | $24,855 | $4,985,391 |
| 59 | $14,541 | $10,314 | $24,855 | $4,975,077 |
| 60 | $14,511 | $10,344 | $24,855 | $4,964,733 |
$298,255
$176,094
$122,161
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,480 | $10,374 | $24,855 | $4,954,359 |
| 62 | $14,450 | $10,404 | $24,855 | $4,943,954 |
| 63 | $14,420 | $10,435 | $24,855 | $4,933,520 |
| 64 | $14,389 | $10,465 | $24,855 | $4,923,054 |
| 65 | $14,359 | $10,496 | $24,855 | $4,912,559 |
| 66 | $14,328 | $10,526 | $24,855 | $4,902,032 |
| 67 | $14,298 | $10,557 | $24,855 | $4,891,475 |
| 68 | $14,267 | $10,588 | $24,855 | $4,880,888 |
| 69 | $14,236 | $10,619 | $24,855 | $4,870,269 |
| 70 | $14,205 | $10,650 | $24,855 | $4,859,619 |
| 71 | $14,174 | $10,681 | $24,855 | $4,848,938 |
| 72 | $14,143 | $10,712 | $24,855 | $4,838,227 |
$298,255
$171,749
$126,506
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $14,111 | $10,743 | $24,855 | $4,827,483 |
| 74 | $14,080 | $10,774 | $24,855 | $4,816,709 |
| 75 | $14,049 | $10,806 | $24,855 | $4,805,903 |
| 76 | $14,017 | $10,837 | $24,855 | $4,795,066 |
| 77 | $13,986 | $10,869 | $24,855 | $4,784,197 |
| 78 | $13,954 | $10,901 | $24,855 | $4,773,296 |
| 79 | $13,922 | $10,933 | $24,855 | $4,762,363 |
| 80 | $13,890 | $10,964 | $24,855 | $4,751,399 |
| 81 | $13,858 | $10,996 | $24,855 | $4,740,403 |
| 82 | $13,826 | $11,028 | $24,855 | $4,729,374 |
| 83 | $13,794 | $11,061 | $24,855 | $4,718,314 |
| 84 | $13,762 | $11,093 | $24,855 | $4,707,221 |
$298,255
$167,250
$131,006
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,729 | $11,125 | $24,855 | $4,696,096 |
| 86 | $13,697 | $11,158 | $24,855 | $4,684,938 |
| 87 | $13,664 | $11,190 | $24,855 | $4,673,748 |
| 88 | $13,632 | $11,223 | $24,855 | $4,662,525 |
| 89 | $13,599 | $11,256 | $24,855 | $4,651,269 |
| 90 | $13,566 | $11,288 | $24,855 | $4,639,981 |
| 91 | $13,533 | $11,321 | $24,855 | $4,628,659 |
| 92 | $13,500 | $11,354 | $24,855 | $4,617,305 |
| 93 | $13,467 | $11,387 | $24,855 | $4,605,918 |
| 94 | $13,434 | $11,421 | $24,855 | $4,594,497 |
| 95 | $13,401 | $11,454 | $24,855 | $4,583,043 |
| 96 | $13,367 | $11,487 | $24,855 | $4,571,555 |
$298,255
$162,590
$135,665
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,334 | $11,521 | $24,855 | $4,560,034 |
| 98 | $13,300 | $11,555 | $24,855 | $4,548,480 |
| 99 | $13,266 | $11,588 | $24,855 | $4,536,892 |
| 100 | $13,233 | $11,622 | $24,855 | $4,525,270 |
| 101 | $13,199 | $11,656 | $24,855 | $4,513,614 |
| 102 | $13,165 | $11,690 | $24,855 | $4,501,924 |
| 103 | $13,131 | $11,724 | $24,855 | $4,490,200 |
| 104 | $13,096 | $11,758 | $24,855 | $4,478,442 |
| 105 | $13,062 | $11,793 | $24,855 | $4,466,649 |
| 106 | $13,028 | $11,827 | $24,855 | $4,454,822 |
| 107 | $12,993 | $11,861 | $24,855 | $4,442,961 |
| 108 | $12,959 | $11,896 | $24,855 | $4,431,065 |
$298,255
$157,765
$140,491
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,924 | $11,931 | $24,855 | $4,419,134 |
| 110 | $12,889 | $11,965 | $24,855 | $4,407,169 |
| 111 | $12,854 | $12,000 | $24,855 | $4,395,168 |
| 112 | $12,819 | $12,035 | $24,855 | $4,383,133 |
| 113 | $12,784 | $12,070 | $24,855 | $4,371,062 |
| 114 | $12,749 | $12,106 | $24,855 | $4,358,957 |
| 115 | $12,714 | $12,141 | $24,855 | $4,346,816 |
| 116 | $12,678 | $12,176 | $24,855 | $4,334,639 |
| 117 | $12,643 | $12,212 | $24,855 | $4,322,427 |
| 118 | $12,607 | $12,248 | $24,855 | $4,310,180 |
| 119 | $12,571 | $12,283 | $24,855 | $4,297,897 |
| 120 | $12,536 | $12,319 | $24,855 | $4,285,578 |
$298,255
$152,768
$145,487
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,500 | $12,355 | $24,855 | $4,273,223 |
| 122 | $12,464 | $12,391 | $24,855 | $4,260,831 |
| 123 | $12,427 | $12,427 | $24,855 | $4,248,404 |
| 124 | $12,391 | $12,463 | $24,855 | $4,235,941 |
| 125 | $12,355 | $12,500 | $24,855 | $4,223,441 |
| 126 | $12,318 | $12,536 | $24,855 | $4,210,905 |
| 127 | $12,282 | $12,573 | $24,855 | $4,198,332 |
| 128 | $12,245 | $12,609 | $24,855 | $4,185,722 |
| 129 | $12,208 | $12,646 | $24,855 | $4,173,076 |
| 130 | $12,171 | $12,683 | $24,855 | $4,160,393 |
| 131 | $12,134 | $12,720 | $24,855 | $4,147,673 |
| 132 | $12,097 | $12,757 | $24,855 | $4,134,916 |
$298,255
$147,594
$150,662
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $12,060 | $12,794 | $24,855 | $4,122,121 |
| 134 | $12,023 | $12,832 | $24,855 | $4,109,289 |
| 135 | $11,985 | $12,869 | $24,855 | $4,096,420 |
| 136 | $11,948 | $12,907 | $24,855 | $4,083,514 |
| 137 | $11,910 | $12,944 | $24,855 | $4,070,569 |
| 138 | $11,872 | $12,982 | $24,855 | $4,057,587 |
| 139 | $11,835 | $13,020 | $24,855 | $4,044,567 |
| 140 | $11,797 | $13,058 | $24,855 | $4,031,509 |
| 141 | $11,759 | $13,096 | $24,855 | $4,018,413 |
| 142 | $11,720 | $13,134 | $24,855 | $4,005,279 |
| 143 | $11,682 | $13,173 | $24,855 | $3,992,106 |
| 144 | $11,644 | $13,211 | $24,855 | $3,978,895 |
$298,255
$142,235
$156,020
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,605 | $13,250 | $24,855 | $3,965,646 |
| 146 | $11,566 | $13,288 | $24,855 | $3,952,358 |
| 147 | $11,528 | $13,327 | $24,855 | $3,939,031 |
| 148 | $11,489 | $13,366 | $24,855 | $3,925,665 |
| 149 | $11,450 | $13,405 | $24,855 | $3,912,260 |
| 150 | $11,411 | $13,444 | $24,855 | $3,898,816 |
| 151 | $11,372 | $13,483 | $24,855 | $3,885,333 |
| 152 | $11,332 | $13,522 | $24,855 | $3,871,811 |
| 153 | $11,293 | $13,562 | $24,855 | $3,858,249 |
| 154 | $11,253 | $13,601 | $24,855 | $3,844,647 |
| 155 | $11,214 | $13,641 | $24,855 | $3,831,006 |
| 156 | $11,174 | $13,681 | $24,855 | $3,817,326 |
$298,255
$136,686
$161,570
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $11,134 | $13,721 | $24,855 | $3,803,605 |
| 158 | $11,094 | $13,761 | $24,855 | $3,789,844 |
| 159 | $11,054 | $13,801 | $24,855 | $3,776,043 |
| 160 | $11,013 | $13,841 | $24,855 | $3,762,202 |
| 161 | $10,973 | $13,882 | $24,855 | $3,748,320 |
| 162 | $10,933 | $13,922 | $24,855 | $3,734,398 |
| 163 | $10,892 | $13,963 | $24,855 | $3,720,436 |
| 164 | $10,851 | $14,003 | $24,855 | $3,706,432 |
| 165 | $10,810 | $14,044 | $24,855 | $3,692,388 |
| 166 | $10,769 | $14,085 | $24,855 | $3,678,303 |
| 167 | $10,728 | $14,126 | $24,855 | $3,664,177 |
| 168 | $10,687 | $14,167 | $24,855 | $3,650,009 |
$298,255
$130,939
$167,316
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,646 | $14,209 | $24,855 | $3,635,801 |
| 170 | $10,604 | $14,250 | $24,855 | $3,621,550 |
| 171 | $10,563 | $14,292 | $24,855 | $3,607,259 |
| 172 | $10,521 | $14,333 | $24,855 | $3,592,925 |
| 173 | $10,479 | $14,375 | $24,855 | $3,578,550 |
| 174 | $10,437 | $14,417 | $24,855 | $3,564,133 |
| 175 | $10,395 | $14,459 | $24,855 | $3,549,674 |
| 176 | $10,353 | $14,501 | $24,855 | $3,535,172 |
| 177 | $10,311 | $14,544 | $24,855 | $3,520,628 |
| 178 | $10,268 | $14,586 | $24,855 | $3,506,042 |
| 179 | $10,226 | $14,629 | $24,855 | $3,491,414 |
| 180 | $10,183 | $14,671 | $24,855 | $3,476,742 |
$298,255
$124,988
$173,267
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $10,140 | $14,714 | $24,855 | $3,462,028 |
| 182 | $10,098 | $14,757 | $24,855 | $3,447,271 |
| 183 | $10,055 | $14,800 | $24,855 | $3,432,471 |
| 184 | $10,011 | $14,843 | $24,855 | $3,417,628 |
| 185 | $9,968 | $14,887 | $24,855 | $3,402,741 |
| 186 | $9,925 | $14,930 | $24,855 | $3,387,811 |
| 187 | $9,881 | $14,974 | $24,855 | $3,372,838 |
| 188 | $9,837 | $15,017 | $24,855 | $3,357,821 |
| 189 | $9,794 | $15,061 | $24,855 | $3,342,760 |
| 190 | $9,750 | $15,105 | $24,855 | $3,327,655 |
| 191 | $9,706 | $15,149 | $24,855 | $3,312,506 |
| 192 | $9,661 | $15,193 | $24,855 | $3,297,313 |
$298,255
$118,826
$179,430
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,617 | $15,237 | $24,855 | $3,282,075 |
| 194 | $9,573 | $15,282 | $24,855 | $3,266,793 |
| 195 | $9,528 | $15,326 | $24,855 | $3,251,467 |
| 196 | $9,483 | $15,371 | $24,855 | $3,236,096 |
| 197 | $9,439 | $15,416 | $24,855 | $3,220,680 |
| 198 | $9,394 | $15,461 | $24,855 | $3,205,219 |
| 199 | $9,349 | $15,506 | $24,855 | $3,189,712 |
| 200 | $9,303 | $15,551 | $24,855 | $3,174,161 |
| 201 | $9,258 | $15,597 | $24,855 | $3,158,565 |
| 202 | $9,212 | $15,642 | $24,855 | $3,142,922 |
| 203 | $9,167 | $15,688 | $24,855 | $3,127,235 |
| 204 | $9,121 | $15,734 | $24,855 | $3,111,501 |
$298,255
$112,444
$185,811
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $9,075 | $15,779 | $24,855 | $3,095,722 |
| 206 | $9,029 | $15,825 | $24,855 | $3,079,896 |
| 207 | $8,983 | $15,872 | $24,855 | $3,064,025 |
| 208 | $8,937 | $15,918 | $24,855 | $3,048,107 |
| 209 | $8,890 | $15,964 | $24,855 | $3,032,142 |
| 210 | $8,844 | $16,011 | $24,855 | $3,016,132 |
| 211 | $8,797 | $16,058 | $24,855 | $3,000,074 |
| 212 | $8,750 | $16,104 | $24,855 | $2,983,970 |
| 213 | $8,703 | $16,151 | $24,855 | $2,967,818 |
| 214 | $8,656 | $16,198 | $24,855 | $2,951,620 |
| 215 | $8,609 | $16,246 | $24,855 | $2,935,374 |
| 216 | $8,562 | $16,293 | $24,855 | $2,919,081 |
$298,255
$105,835
$192,420
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,514 | $16,341 | $24,855 | $2,902,740 |
| 218 | $8,466 | $16,388 | $24,855 | $2,886,352 |
| 219 | $8,419 | $16,436 | $24,855 | $2,869,916 |
| 220 | $8,371 | $16,484 | $24,855 | $2,853,432 |
| 221 | $8,323 | $16,532 | $24,855 | $2,836,900 |
| 222 | $8,274 | $16,580 | $24,855 | $2,820,319 |
| 223 | $8,226 | $16,629 | $24,855 | $2,803,691 |
| 224 | $8,177 | $16,677 | $24,855 | $2,787,014 |
| 225 | $8,129 | $16,726 | $24,855 | $2,770,288 |
| 226 | $8,080 | $16,775 | $24,855 | $2,753,513 |
| 227 | $8,031 | $16,824 | $24,855 | $2,736,690 |
| 228 | $7,982 | $16,873 | $24,855 | $2,719,817 |
$298,255
$98,991
$199,264
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,933 | $16,922 | $24,855 | $2,702,895 |
| 230 | $7,883 | $16,971 | $24,855 | $2,685,924 |
| 231 | $7,834 | $17,021 | $24,855 | $2,668,903 |
| 232 | $7,784 | $17,070 | $24,855 | $2,651,833 |
| 233 | $7,735 | $17,120 | $24,855 | $2,634,713 |
| 234 | $7,685 | $17,170 | $24,855 | $2,617,543 |
| 235 | $7,634 | $17,220 | $24,855 | $2,600,323 |
| 236 | $7,584 | $17,270 | $24,855 | $2,583,052 |
| 237 | $7,534 | $17,321 | $24,855 | $2,565,732 |
| 238 | $7,483 | $17,371 | $24,855 | $2,548,360 |
| 239 | $7,433 | $17,422 | $24,855 | $2,530,938 |
| 240 | $7,382 | $17,473 | $24,855 | $2,513,466 |
$298,255
$91,904
$206,351
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,331 | $17,524 | $24,855 | $2,495,942 |
| 242 | $7,280 | $17,575 | $24,855 | $2,478,367 |
| 243 | $7,229 | $17,626 | $24,855 | $2,460,741 |
| 244 | $7,177 | $17,677 | $24,855 | $2,443,064 |
| 245 | $7,126 | $17,729 | $24,855 | $2,425,335 |
| 246 | $7,074 | $17,781 | $24,855 | $2,407,554 |
| 247 | $7,022 | $17,833 | $24,855 | $2,389,721 |
| 248 | $6,970 | $17,885 | $24,855 | $2,371,837 |
| 249 | $6,918 | $17,937 | $24,855 | $2,353,900 |
| 250 | $6,866 | $17,989 | $24,855 | $2,335,911 |
| 251 | $6,813 | $18,042 | $24,855 | $2,317,869 |
| 252 | $6,760 | $18,094 | $24,855 | $2,299,775 |
$298,255
$84,565
$213,691
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,708 | $18,147 | $24,855 | $2,281,628 |
| 254 | $6,655 | $18,200 | $24,855 | $2,263,428 |
| 255 | $6,602 | $18,253 | $24,855 | $2,245,175 |
| 256 | $6,548 | $18,306 | $24,855 | $2,226,869 |
| 257 | $6,495 | $18,360 | $24,855 | $2,208,510 |
| 258 | $6,441 | $18,413 | $24,855 | $2,190,096 |
| 259 | $6,388 | $18,467 | $24,855 | $2,171,630 |
| 260 | $6,334 | $18,521 | $24,855 | $2,153,109 |
| 261 | $6,280 | $18,575 | $24,855 | $2,134,534 |
| 262 | $6,226 | $18,629 | $24,855 | $2,115,905 |
| 263 | $6,171 | $18,683 | $24,855 | $2,097,222 |
| 264 | $6,117 | $18,738 | $24,855 | $2,078,484 |
$298,255
$76,965
$221,291
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $6,062 | $18,792 | $24,855 | $2,059,692 |
| 266 | $6,007 | $18,847 | $24,855 | $2,040,845 |
| 267 | $5,952 | $18,902 | $24,855 | $2,021,943 |
| 268 | $5,897 | $18,957 | $24,855 | $2,002,985 |
| 269 | $5,842 | $19,013 | $24,855 | $1,983,973 |
| 270 | $5,787 | $19,068 | $24,855 | $1,964,905 |
| 271 | $5,731 | $19,124 | $24,855 | $1,945,781 |
| 272 | $5,675 | $19,179 | $24,855 | $1,926,602 |
| 273 | $5,619 | $19,235 | $24,855 | $1,907,366 |
| 274 | $5,563 | $19,291 | $24,855 | $1,888,075 |
| 275 | $5,507 | $19,348 | $24,855 | $1,868,727 |
| 276 | $5,450 | $19,404 | $24,855 | $1,849,323 |
$298,255
$69,094
$229,161
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,394 | $19,461 | $24,855 | $1,829,862 |
| 278 | $5,337 | $19,518 | $24,855 | $1,810,345 |
| 279 | $5,280 | $19,574 | $24,855 | $1,790,770 |
| 280 | $5,223 | $19,632 | $24,855 | $1,771,139 |
| 281 | $5,166 | $19,689 | $24,855 | $1,751,450 |
| 282 | $5,108 | $19,746 | $24,855 | $1,731,704 |
| 283 | $5,051 | $19,804 | $24,855 | $1,711,900 |
| 284 | $4,993 | $19,862 | $24,855 | $1,692,038 |
| 285 | $4,935 | $19,920 | $24,855 | $1,672,119 |
| 286 | $4,877 | $19,978 | $24,855 | $1,652,141 |
| 287 | $4,819 | $20,036 | $24,855 | $1,632,105 |
| 288 | $4,760 | $20,094 | $24,855 | $1,612,011 |
$298,255
$60,943
$237,312
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,702 | $20,153 | $24,855 | $1,591,858 |
| 290 | $4,643 | $20,212 | $24,855 | $1,571,646 |
| 291 | $4,584 | $20,271 | $24,855 | $1,551,376 |
| 292 | $4,525 | $20,330 | $24,855 | $1,531,046 |
| 293 | $4,466 | $20,389 | $24,855 | $1,510,657 |
| 294 | $4,406 | $20,449 | $24,855 | $1,490,208 |
| 295 | $4,346 | $20,508 | $24,855 | $1,469,700 |
| 296 | $4,287 | $20,568 | $24,855 | $1,449,132 |
| 297 | $4,227 | $20,628 | $24,855 | $1,428,504 |
| 298 | $4,166 | $20,688 | $24,855 | $1,407,816 |
| 299 | $4,106 | $20,748 | $24,855 | $1,387,067 |
| 300 | $4,046 | $20,809 | $24,855 | $1,366,258 |
$298,255
$52,503
$245,753
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,985 | $20,870 | $24,855 | $1,345,389 |
| 302 | $3,924 | $20,931 | $24,855 | $1,324,458 |
| 303 | $3,863 | $20,992 | $24,855 | $1,303,466 |
| 304 | $3,802 | $21,053 | $24,855 | $1,282,414 |
| 305 | $3,740 | $21,114 | $24,855 | $1,261,299 |
| 306 | $3,679 | $21,176 | $24,855 | $1,240,124 |
| 307 | $3,617 | $21,238 | $24,855 | $1,218,886 |
| 308 | $3,555 | $21,300 | $24,855 | $1,197,586 |
| 309 | $3,493 | $21,362 | $24,855 | $1,176,225 |
| 310 | $3,431 | $21,424 | $24,855 | $1,154,801 |
| 311 | $3,368 | $21,486 | $24,855 | $1,133,314 |
| 312 | $3,306 | $21,549 | $24,855 | $1,111,765 |
$298,255
$43,762
$254,493
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,243 | $21,612 | $24,855 | $1,090,153 |
| 314 | $3,180 | $21,675 | $24,855 | $1,068,478 |
| 315 | $3,116 | $21,738 | $24,855 | $1,046,740 |
| 316 | $3,053 | $21,802 | $24,855 | $1,024,938 |
| 317 | $2,989 | $21,865 | $24,855 | $1,003,073 |
| 318 | $2,926 | $21,929 | $24,855 | $981,144 |
| 319 | $2,862 | $21,993 | $24,855 | $959,151 |
| 320 | $2,798 | $22,057 | $24,855 | $937,094 |
| 321 | $2,733 | $22,121 | $24,855 | $914,973 |
| 322 | $2,669 | $22,186 | $24,855 | $892,787 |
| 323 | $2,604 | $22,251 | $24,855 | $870,536 |
| 324 | $2,539 | $22,316 | $24,855 | $848,220 |
$298,255
$34,711
$263,545
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,474 | $22,381 | $24,855 | $825,840 |
| 326 | $2,409 | $22,446 | $24,855 | $803,394 |
| 327 | $2,343 | $22,511 | $24,855 | $780,882 |
| 328 | $2,278 | $22,577 | $24,855 | $758,305 |
| 329 | $2,212 | $22,643 | $24,855 | $735,663 |
| 330 | $2,146 | $22,709 | $24,855 | $712,954 |
| 331 | $2,079 | $22,775 | $24,855 | $690,178 |
| 332 | $2,013 | $22,842 | $24,855 | $667,337 |
| 333 | $1,946 | $22,908 | $24,855 | $644,429 |
| 334 | $1,880 | $22,975 | $24,855 | $621,454 |
| 335 | $1,813 | $23,042 | $24,855 | $598,412 |
| 336 | $1,745 | $23,109 | $24,855 | $575,302 |
$298,255
$25,337
$272,918
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,678 | $23,177 | $24,855 | $552,126 |
| 338 | $1,610 | $23,244 | $24,855 | $528,881 |
| 339 | $1,543 | $23,312 | $24,855 | $505,569 |
| 340 | $1,475 | $23,380 | $24,855 | $482,189 |
| 341 | $1,406 | $23,448 | $24,855 | $458,741 |
| 342 | $1,338 | $23,517 | $24,855 | $435,224 |
| 343 | $1,269 | $23,585 | $24,855 | $411,639 |
| 344 | $1,201 | $23,654 | $24,855 | $387,985 |
| 345 | $1,132 | $23,723 | $24,855 | $364,262 |
| 346 | $1,062 | $23,792 | $24,855 | $340,470 |
| 347 | $993 | $23,862 | $24,855 | $316,608 |
| 348 | $923 | $23,931 | $24,855 | $292,677 |
$298,255
$15,630
$282,625
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $854 | $24,001 | $24,855 | $268,676 |
| 350 | $784 | $24,071 | $24,855 | $244,605 |
| 351 | $713 | $24,141 | $24,855 | $220,464 |
| 352 | $643 | $24,212 | $24,855 | $196,252 |
| 353 | $572 | $24,282 | $24,855 | $171,970 |
| 354 | $502 | $24,353 | $24,855 | $147,617 |
| 355 | $431 | $24,424 | $24,855 | $123,193 |
| 356 | $359 | $24,495 | $24,855 | $98,698 |
| 357 | $288 | $24,567 | $24,855 | $74,131 |
| 358 | $216 | $24,638 | $24,855 | $49,493 |
| 359 | $144 | $24,710 | $24,855 | $24,782 |
| 360 | $72 | $24,782 | $24,855 | $0 |
$298,255
$5,578
$292,677
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。
