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
$740 萬
$700 萬
716 呎
@9,777
826 呎
@8,475
$700 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $33,288 | $25,579 | $20,962 | $17,890 |
| 1.500 | $34,526 | $26,839 | $22,244 | $19,196 |
| 2.000 | $35,792 | $28,137 | $23,575 | $20,558 |
| 2.500 | $37,087 | $29,473 | $24,952 | $21,977 |
| 3.000 | $38,410 | $30,847 | $26,376 | $23,450 |
| 3.250 | $39,082 | $31,547 | $27,105 | $24,206 |
| 3.500 | $39,762 | $32,257 | $27,845 | $24,976 |
| 4.000 | $41,141 | $33,705 | $29,358 | $26,554 |
| 4.500 | $42,549 | $35,188 | $30,915 | $28,182 |
| 5.000 | $43,984 | $36,707 | $32,515 | $29,858 |
| 5.500 | $45,446 | $38,260 | $34,156 | $31,580 |
| 6.000 | $46,935 | $39,848 | $35,836 | $33,347 |
每月供款$24,207
30年
$5,562,000
$3,152,224
$8,714,224
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,064 | $9,142 | $24,206 | $5,552,858 |
| 2 | $15,039 | $9,167 | $24,206 | $5,543,690 |
| 3 | $15,014 | $9,192 | $24,206 | $5,534,498 |
| 4 | $14,989 | $9,217 | $24,206 | $5,525,281 |
| 5 | $14,964 | $9,242 | $24,206 | $5,516,040 |
| 6 | $14,939 | $9,267 | $24,206 | $5,506,773 |
| 7 | $14,914 | $9,292 | $24,206 | $5,497,481 |
| 8 | $14,889 | $9,317 | $24,206 | $5,488,164 |
| 9 | $14,864 | $9,342 | $24,206 | $5,478,821 |
| 10 | $14,838 | $9,368 | $24,206 | $5,469,453 |
| 11 | $14,813 | $9,393 | $24,206 | $5,460,060 |
| 12 | $14,788 | $9,419 | $24,206 | $5,450,642 |
$290,474
$179,116
$111,358
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $14,762 | $9,444 | $24,206 | $5,441,198 |
| 14 | $14,737 | $9,470 | $24,206 | $5,431,728 |
| 15 | $14,711 | $9,495 | $24,206 | $5,422,233 |
| 16 | $14,685 | $9,521 | $24,206 | $5,412,712 |
| 17 | $14,659 | $9,547 | $24,206 | $5,403,165 |
| 18 | $14,634 | $9,573 | $24,206 | $5,393,593 |
| 19 | $14,608 | $9,599 | $24,206 | $5,383,994 |
| 20 | $14,582 | $9,625 | $24,206 | $5,374,370 |
| 21 | $14,556 | $9,651 | $24,206 | $5,364,719 |
| 22 | $14,529 | $9,677 | $24,206 | $5,355,042 |
| 23 | $14,503 | $9,703 | $24,206 | $5,345,339 |
| 24 | $14,477 | $9,729 | $24,206 | $5,335,610 |
$290,474
$175,442
$115,032
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $14,451 | $9,756 | $24,206 | $5,325,855 |
| 26 | $14,424 | $9,782 | $24,206 | $5,316,073 |
| 27 | $14,398 | $9,808 | $24,206 | $5,306,264 |
| 28 | $14,371 | $9,835 | $24,206 | $5,296,429 |
| 29 | $14,344 | $9,862 | $24,206 | $5,286,567 |
| 30 | $14,318 | $9,888 | $24,206 | $5,276,679 |
| 31 | $14,291 | $9,915 | $24,206 | $5,266,764 |
| 32 | $14,264 | $9,942 | $24,206 | $5,256,822 |
| 33 | $14,237 | $9,969 | $24,206 | $5,246,853 |
| 34 | $14,210 | $9,996 | $24,206 | $5,236,857 |
| 35 | $14,183 | $10,023 | $24,206 | $5,226,834 |
| 36 | $14,156 | $10,050 | $24,206 | $5,216,784 |
$290,474
$171,648
$118,826
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,129 | $10,077 | $24,206 | $5,206,706 |
| 38 | $14,101 | $10,105 | $24,206 | $5,196,602 |
| 39 | $14,074 | $10,132 | $24,206 | $5,186,470 |
| 40 | $14,047 | $10,159 | $24,206 | $5,176,310 |
| 41 | $14,019 | $10,187 | $24,206 | $5,166,123 |
| 42 | $13,992 | $10,215 | $24,206 | $5,155,909 |
| 43 | $13,964 | $10,242 | $24,206 | $5,145,666 |
| 44 | $13,936 | $10,270 | $24,206 | $5,135,396 |
| 45 | $13,908 | $10,298 | $24,206 | $5,125,098 |
| 46 | $13,880 | $10,326 | $24,206 | $5,114,773 |
| 47 | $13,853 | $10,354 | $24,206 | $5,104,419 |
| 48 | $13,824 | $10,382 | $24,206 | $5,094,037 |
$290,474
$167,728
$122,746
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $13,796 | $10,410 | $24,206 | $5,083,628 |
| 50 | $13,768 | $10,438 | $24,206 | $5,073,190 |
| 51 | $13,740 | $10,466 | $24,206 | $5,062,723 |
| 52 | $13,712 | $10,495 | $24,206 | $5,052,229 |
| 53 | $13,683 | $10,523 | $24,206 | $5,041,706 |
| 54 | $13,655 | $10,552 | $24,206 | $5,031,154 |
| 55 | $13,626 | $10,580 | $24,206 | $5,020,574 |
| 56 | $13,597 | $10,609 | $24,206 | $5,009,965 |
| 57 | $13,569 | $10,638 | $24,206 | $4,999,328 |
| 58 | $13,540 | $10,666 | $24,206 | $4,988,661 |
| 59 | $13,511 | $10,695 | $24,206 | $4,977,966 |
| 60 | $13,482 | $10,724 | $24,206 | $4,967,242 |
$290,474
$163,679
$126,796
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $13,453 | $10,753 | $24,206 | $4,956,489 |
| 62 | $13,424 | $10,782 | $24,206 | $4,945,706 |
| 63 | $13,395 | $10,812 | $24,206 | $4,934,895 |
| 64 | $13,365 | $10,841 | $24,206 | $4,924,054 |
| 65 | $13,336 | $10,870 | $24,206 | $4,913,184 |
| 66 | $13,307 | $10,900 | $24,206 | $4,902,284 |
| 67 | $13,277 | $10,929 | $24,206 | $4,891,355 |
| 68 | $13,247 | $10,959 | $24,206 | $4,880,396 |
| 69 | $13,218 | $10,988 | $24,206 | $4,869,408 |
| 70 | $13,188 | $11,018 | $24,206 | $4,858,389 |
| 71 | $13,158 | $11,048 | $24,206 | $4,847,341 |
| 72 | $13,128 | $11,078 | $24,206 | $4,836,264 |
$290,474
$159,496
$130,978
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,098 | $11,108 | $24,206 | $4,825,156 |
| 74 | $13,068 | $11,138 | $24,206 | $4,814,017 |
| 75 | $13,038 | $11,168 | $24,206 | $4,802,849 |
| 76 | $13,008 | $11,198 | $24,206 | $4,791,651 |
| 77 | $12,977 | $11,229 | $24,206 | $4,780,422 |
| 78 | $12,947 | $11,259 | $24,206 | $4,769,163 |
| 79 | $12,916 | $11,290 | $24,206 | $4,757,873 |
| 80 | $12,886 | $11,320 | $24,206 | $4,746,553 |
| 81 | $12,855 | $11,351 | $24,206 | $4,735,202 |
| 82 | $12,825 | $11,382 | $24,206 | $4,723,820 |
| 83 | $12,794 | $11,412 | $24,206 | $4,712,408 |
| 84 | $12,763 | $11,443 | $24,206 | $4,700,964 |
$290,474
$155,175
$135,299
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $12,732 | $11,474 | $24,206 | $4,689,490 |
| 86 | $12,701 | $11,505 | $24,206 | $4,677,985 |
| 87 | $12,670 | $11,537 | $24,206 | $4,666,448 |
| 88 | $12,638 | $11,568 | $24,206 | $4,654,880 |
| 89 | $12,607 | $11,599 | $24,206 | $4,643,281 |
| 90 | $12,576 | $11,631 | $24,206 | $4,631,650 |
| 91 | $12,544 | $11,662 | $24,206 | $4,619,988 |
| 92 | $12,512 | $11,694 | $24,206 | $4,608,294 |
| 93 | $12,481 | $11,725 | $24,206 | $4,596,569 |
| 94 | $12,449 | $11,757 | $24,206 | $4,584,812 |
| 95 | $12,417 | $11,789 | $24,206 | $4,573,023 |
| 96 | $12,385 | $11,821 | $24,206 | $4,561,202 |
$290,474
$150,712
$139,762
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,353 | $11,853 | $24,206 | $4,549,349 |
| 98 | $12,321 | $11,885 | $24,206 | $4,537,464 |
| 99 | $12,289 | $11,917 | $24,206 | $4,525,547 |
| 100 | $12,257 | $11,949 | $24,206 | $4,513,597 |
| 101 | $12,224 | $11,982 | $24,206 | $4,501,615 |
| 102 | $12,192 | $12,014 | $24,206 | $4,489,601 |
| 103 | $12,159 | $12,047 | $24,206 | $4,477,554 |
| 104 | $12,127 | $12,079 | $24,206 | $4,465,475 |
| 105 | $12,094 | $12,112 | $24,206 | $4,453,363 |
| 106 | $12,061 | $12,145 | $24,206 | $4,441,218 |
| 107 | $12,028 | $12,178 | $24,206 | $4,429,040 |
| 108 | $11,995 | $12,211 | $24,206 | $4,416,829 |
$290,474
$146,101
$144,373
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $11,962 | $12,244 | $24,206 | $4,404,585 |
| 110 | $11,929 | $12,277 | $24,206 | $4,392,308 |
| 111 | $11,896 | $12,310 | $24,206 | $4,379,998 |
| 112 | $11,862 | $12,344 | $24,206 | $4,367,654 |
| 113 | $11,829 | $12,377 | $24,206 | $4,355,277 |
| 114 | $11,796 | $12,411 | $24,206 | $4,342,866 |
| 115 | $11,762 | $12,444 | $24,206 | $4,330,422 |
| 116 | $11,728 | $12,478 | $24,206 | $4,317,944 |
| 117 | $11,694 | $12,512 | $24,206 | $4,305,432 |
| 118 | $11,661 | $12,546 | $24,206 | $4,292,887 |
| 119 | $11,627 | $12,580 | $24,206 | $4,280,307 |
| 120 | $11,592 | $12,614 | $24,206 | $4,267,693 |
$290,474
$141,338
$149,136
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $11,558 | $12,648 | $24,206 | $4,255,045 |
| 122 | $11,524 | $12,682 | $24,206 | $4,242,363 |
| 123 | $11,490 | $12,716 | $24,206 | $4,229,647 |
| 124 | $11,455 | $12,751 | $24,206 | $4,216,896 |
| 125 | $11,421 | $12,785 | $24,206 | $4,204,111 |
| 126 | $11,386 | $12,820 | $24,206 | $4,191,291 |
| 127 | $11,351 | $12,855 | $24,206 | $4,178,436 |
| 128 | $11,317 | $12,890 | $24,206 | $4,165,546 |
| 129 | $11,282 | $12,924 | $24,206 | $4,152,622 |
| 130 | $11,247 | $12,959 | $24,206 | $4,139,662 |
| 131 | $11,212 | $12,995 | $24,206 | $4,126,668 |
| 132 | $11,176 | $13,030 | $24,206 | $4,113,638 |
$290,474
$136,419
$154,055
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,141 | $13,065 | $24,206 | $4,100,573 |
| 134 | $11,106 | $13,100 | $24,206 | $4,087,472 |
| 135 | $11,070 | $13,136 | $24,206 | $4,074,336 |
| 136 | $11,035 | $13,172 | $24,206 | $4,061,165 |
| 137 | $10,999 | $13,207 | $24,206 | $4,047,958 |
| 138 | $10,963 | $13,243 | $24,206 | $4,034,715 |
| 139 | $10,927 | $13,279 | $24,206 | $4,021,436 |
| 140 | $10,891 | $13,315 | $24,206 | $4,008,121 |
| 141 | $10,855 | $13,351 | $24,206 | $3,994,770 |
| 142 | $10,819 | $13,387 | $24,206 | $3,981,383 |
| 143 | $10,783 | $13,423 | $24,206 | $3,967,960 |
| 144 | $10,747 | $13,460 | $24,206 | $3,954,500 |
$290,474
$131,337
$159,137
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $10,710 | $13,496 | $24,206 | $3,941,004 |
| 146 | $10,674 | $13,533 | $24,206 | $3,927,472 |
| 147 | $10,637 | $13,569 | $24,206 | $3,913,902 |
| 148 | $10,600 | $13,606 | $24,206 | $3,900,296 |
| 149 | $10,563 | $13,643 | $24,206 | $3,886,654 |
| 150 | $10,526 | $13,680 | $24,206 | $3,872,974 |
| 151 | $10,489 | $13,717 | $24,206 | $3,859,257 |
| 152 | $10,452 | $13,754 | $24,206 | $3,845,503 |
| 153 | $10,415 | $13,791 | $24,206 | $3,831,712 |
| 154 | $10,378 | $13,829 | $24,206 | $3,817,883 |
| 155 | $10,340 | $13,866 | $24,206 | $3,804,017 |
| 156 | $10,303 | $13,904 | $24,206 | $3,790,113 |
$290,474
$126,087
$164,387
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,265 | $13,941 | $24,206 | $3,776,172 |
| 158 | $10,227 | $13,979 | $24,206 | $3,762,193 |
| 159 | $10,189 | $14,017 | $24,206 | $3,748,176 |
| 160 | $10,151 | $14,055 | $24,206 | $3,734,121 |
| 161 | $10,113 | $14,093 | $24,206 | $3,720,028 |
| 162 | $10,075 | $14,131 | $24,206 | $3,705,897 |
| 163 | $10,037 | $14,169 | $24,206 | $3,691,728 |
| 164 | $9,998 | $14,208 | $24,206 | $3,677,520 |
| 165 | $9,960 | $14,246 | $24,206 | $3,663,274 |
| 166 | $9,921 | $14,285 | $24,206 | $3,648,989 |
| 167 | $9,883 | $14,323 | $24,206 | $3,634,665 |
| 168 | $9,844 | $14,362 | $24,206 | $3,620,303 |
$290,474
$120,664
$169,810
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $9,805 | $14,401 | $24,206 | $3,605,902 |
| 170 | $9,766 | $14,440 | $24,206 | $3,591,462 |
| 171 | $9,727 | $14,479 | $24,206 | $3,576,982 |
| 172 | $9,688 | $14,519 | $24,206 | $3,562,464 |
| 173 | $9,648 | $14,558 | $24,206 | $3,547,906 |
| 174 | $9,609 | $14,597 | $24,206 | $3,533,309 |
| 175 | $9,569 | $14,637 | $24,206 | $3,518,672 |
| 176 | $9,530 | $14,676 | $24,206 | $3,503,996 |
| 177 | $9,490 | $14,716 | $24,206 | $3,489,279 |
| 178 | $9,450 | $14,756 | $24,206 | $3,474,523 |
| 179 | $9,410 | $14,796 | $24,206 | $3,459,727 |
| 180 | $9,370 | $14,836 | $24,206 | $3,444,891 |
$290,474
$115,062
$175,412
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,330 | $14,876 | $24,206 | $3,430,015 |
| 182 | $9,290 | $14,917 | $24,206 | $3,415,099 |
| 183 | $9,249 | $14,957 | $24,206 | $3,400,142 |
| 184 | $9,209 | $14,997 | $24,206 | $3,385,144 |
| 185 | $9,168 | $15,038 | $24,206 | $3,370,106 |
| 186 | $9,127 | $15,079 | $24,206 | $3,355,027 |
| 187 | $9,087 | $15,120 | $24,206 | $3,339,908 |
| 188 | $9,046 | $15,161 | $24,206 | $3,324,747 |
| 189 | $9,005 | $15,202 | $24,206 | $3,309,545 |
| 190 | $8,963 | $15,243 | $24,206 | $3,294,303 |
| 191 | $8,922 | $15,284 | $24,206 | $3,279,018 |
| 192 | $8,881 | $15,326 | $24,206 | $3,263,693 |
$290,474
$109,276
$181,198
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,839 | $15,367 | $24,206 | $3,248,326 |
| 194 | $8,798 | $15,409 | $24,206 | $3,232,917 |
| 195 | $8,756 | $15,450 | $24,206 | $3,217,467 |
| 196 | $8,714 | $15,492 | $24,206 | $3,201,975 |
| 197 | $8,672 | $15,534 | $24,206 | $3,186,441 |
| 198 | $8,630 | $15,576 | $24,206 | $3,170,864 |
| 199 | $8,588 | $15,618 | $24,206 | $3,155,246 |
| 200 | $8,545 | $15,661 | $24,206 | $3,139,585 |
| 201 | $8,503 | $15,703 | $24,206 | $3,123,882 |
| 202 | $8,461 | $15,746 | $24,206 | $3,108,136 |
| 203 | $8,418 | $15,788 | $24,206 | $3,092,348 |
| 204 | $8,375 | $15,831 | $24,206 | $3,076,517 |
$290,474
$103,298
$187,176
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,332 | $15,874 | $24,206 | $3,060,643 |
| 206 | $8,289 | $15,917 | $24,206 | $3,044,726 |
| 207 | $8,246 | $15,960 | $24,206 | $3,028,766 |
| 208 | $8,203 | $16,003 | $24,206 | $3,012,763 |
| 209 | $8,160 | $16,047 | $24,206 | $2,996,716 |
| 210 | $8,116 | $16,090 | $24,206 | $2,980,626 |
| 211 | $8,073 | $16,134 | $24,206 | $2,964,493 |
| 212 | $8,029 | $16,177 | $24,206 | $2,948,315 |
| 213 | $7,985 | $16,221 | $24,206 | $2,932,094 |
| 214 | $7,941 | $16,265 | $24,206 | $2,915,829 |
| 215 | $7,897 | $16,309 | $24,206 | $2,899,520 |
| 216 | $7,853 | $16,353 | $24,206 | $2,883,166 |
$290,474
$97,124
$193,351
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,809 | $16,398 | $24,206 | $2,866,769 |
| 218 | $7,764 | $16,442 | $24,206 | $2,850,327 |
| 219 | $7,720 | $16,487 | $24,206 | $2,833,840 |
| 220 | $7,675 | $16,531 | $24,206 | $2,817,309 |
| 221 | $7,630 | $16,576 | $24,206 | $2,800,733 |
| 222 | $7,585 | $16,621 | $24,206 | $2,784,112 |
| 223 | $7,540 | $16,666 | $24,206 | $2,767,446 |
| 224 | $7,495 | $16,711 | $24,206 | $2,750,735 |
| 225 | $7,450 | $16,756 | $24,206 | $2,733,979 |
| 226 | $7,405 | $16,802 | $24,206 | $2,717,178 |
| 227 | $7,359 | $16,847 | $24,206 | $2,700,330 |
| 228 | $7,313 | $16,893 | $24,206 | $2,683,438 |
$290,474
$90,745
$199,729
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,268 | $16,939 | $24,206 | $2,666,499 |
| 230 | $7,222 | $16,984 | $24,206 | $2,649,515 |
| 231 | $7,176 | $17,030 | $24,206 | $2,632,484 |
| 232 | $7,130 | $17,077 | $24,206 | $2,615,408 |
| 233 | $7,083 | $17,123 | $24,206 | $2,598,285 |
| 234 | $7,037 | $17,169 | $24,206 | $2,581,116 |
| 235 | $6,991 | $17,216 | $24,206 | $2,563,900 |
| 236 | $6,944 | $17,262 | $24,206 | $2,546,638 |
| 237 | $6,897 | $17,309 | $24,206 | $2,529,329 |
| 238 | $6,850 | $17,356 | $24,206 | $2,511,973 |
| 239 | $6,803 | $17,403 | $24,206 | $2,494,570 |
| 240 | $6,756 | $17,450 | $24,206 | $2,477,120 |
$290,474
$84,156
$206,318
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,709 | $17,497 | $24,206 | $2,459,623 |
| 242 | $6,661 | $17,545 | $24,206 | $2,442,078 |
| 243 | $6,614 | $17,592 | $24,206 | $2,424,486 |
| 244 | $6,566 | $17,640 | $24,206 | $2,406,846 |
| 245 | $6,519 | $17,688 | $24,206 | $2,389,158 |
| 246 | $6,471 | $17,736 | $24,206 | $2,371,423 |
| 247 | $6,423 | $17,784 | $24,206 | $2,353,639 |
| 248 | $6,374 | $17,832 | $24,206 | $2,335,807 |
| 249 | $6,326 | $17,880 | $24,206 | $2,317,927 |
| 250 | $6,278 | $17,928 | $24,206 | $2,299,999 |
| 251 | $6,229 | $17,977 | $24,206 | $2,282,022 |
| 252 | $6,180 | $18,026 | $24,206 | $2,263,996 |
$290,474
$77,350
$213,124
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,132 | $18,075 | $24,206 | $2,245,922 |
| 254 | $6,083 | $18,123 | $24,206 | $2,227,798 |
| 255 | $6,034 | $18,173 | $24,206 | $2,209,626 |
| 256 | $5,984 | $18,222 | $24,206 | $2,191,404 |
| 257 | $5,935 | $18,271 | $24,206 | $2,173,133 |
| 258 | $5,886 | $18,321 | $24,206 | $2,154,812 |
| 259 | $5,836 | $18,370 | $24,206 | $2,136,442 |
| 260 | $5,786 | $18,420 | $24,206 | $2,118,022 |
| 261 | $5,736 | $18,470 | $24,206 | $2,099,552 |
| 262 | $5,686 | $18,520 | $24,206 | $2,081,032 |
| 263 | $5,636 | $18,570 | $24,206 | $2,062,462 |
| 264 | $5,586 | $18,620 | $24,206 | $2,043,842 |
$290,474
$70,320
$220,154
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,535 | $18,671 | $24,206 | $2,025,171 |
| 266 | $5,485 | $18,721 | $24,206 | $2,006,450 |
| 267 | $5,434 | $18,772 | $24,206 | $1,987,678 |
| 268 | $5,383 | $18,823 | $24,206 | $1,968,855 |
| 269 | $5,332 | $18,874 | $24,206 | $1,949,981 |
| 270 | $5,281 | $18,925 | $24,206 | $1,931,056 |
| 271 | $5,230 | $18,976 | $24,206 | $1,912,080 |
| 272 | $5,179 | $19,028 | $24,206 | $1,893,052 |
| 273 | $5,127 | $19,079 | $24,206 | $1,873,973 |
| 274 | $5,075 | $19,131 | $24,206 | $1,854,842 |
| 275 | $5,024 | $19,183 | $24,206 | $1,835,659 |
| 276 | $4,972 | $19,235 | $24,206 | $1,816,425 |
$290,474
$63,057
$227,417
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,919 | $19,287 | $24,206 | $1,797,138 |
| 278 | $4,867 | $19,339 | $24,206 | $1,777,799 |
| 279 | $4,815 | $19,391 | $24,206 | $1,758,408 |
| 280 | $4,762 | $19,444 | $24,206 | $1,738,964 |
| 281 | $4,710 | $19,496 | $24,206 | $1,719,468 |
| 282 | $4,657 | $19,549 | $24,206 | $1,699,918 |
| 283 | $4,604 | $19,602 | $24,206 | $1,680,316 |
| 284 | $4,551 | $19,655 | $24,206 | $1,660,661 |
| 285 | $4,498 | $19,709 | $24,206 | $1,640,952 |
| 286 | $4,444 | $19,762 | $24,206 | $1,621,190 |
| 287 | $4,391 | $19,815 | $24,206 | $1,601,375 |
| 288 | $4,337 | $19,869 | $24,206 | $1,581,506 |
$290,474
$55,555
$234,919
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,283 | $19,923 | $24,206 | $1,561,583 |
| 290 | $4,229 | $19,977 | $24,206 | $1,541,606 |
| 291 | $4,175 | $20,031 | $24,206 | $1,521,575 |
| 292 | $4,121 | $20,085 | $24,206 | $1,501,490 |
| 293 | $4,067 | $20,140 | $24,206 | $1,481,350 |
| 294 | $4,012 | $20,194 | $24,206 | $1,461,156 |
| 295 | $3,957 | $20,249 | $24,206 | $1,440,907 |
| 296 | $3,902 | $20,304 | $24,206 | $1,420,603 |
| 297 | $3,847 | $20,359 | $24,206 | $1,400,245 |
| 298 | $3,792 | $20,414 | $24,206 | $1,379,831 |
| 299 | $3,737 | $20,469 | $24,206 | $1,359,362 |
| 300 | $3,682 | $20,525 | $24,206 | $1,338,837 |
$290,474
$47,805
$242,669
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,626 | $20,580 | $24,206 | $1,318,257 |
| 302 | $3,570 | $20,636 | $24,206 | $1,297,621 |
| 303 | $3,514 | $20,692 | $24,206 | $1,276,929 |
| 304 | $3,458 | $20,748 | $24,206 | $1,256,181 |
| 305 | $3,402 | $20,804 | $24,206 | $1,235,377 |
| 306 | $3,346 | $20,860 | $24,206 | $1,214,517 |
| 307 | $3,289 | $20,917 | $24,206 | $1,193,600 |
| 308 | $3,233 | $20,974 | $24,206 | $1,172,627 |
| 309 | $3,176 | $21,030 | $24,206 | $1,151,596 |
| 310 | $3,119 | $21,087 | $24,206 | $1,130,509 |
| 311 | $3,062 | $21,144 | $24,206 | $1,109,365 |
| 312 | $3,005 | $21,202 | $24,206 | $1,088,163 |
$290,474
$39,800
$250,674
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,947 | $21,259 | $24,206 | $1,066,904 |
| 314 | $2,890 | $21,317 | $24,206 | $1,045,587 |
| 315 | $2,832 | $21,374 | $24,206 | $1,024,213 |
| 316 | $2,774 | $21,432 | $24,206 | $1,002,781 |
| 317 | $2,716 | $21,490 | $24,206 | $981,290 |
| 318 | $2,658 | $21,549 | $24,206 | $959,742 |
| 319 | $2,599 | $21,607 | $24,206 | $938,135 |
| 320 | $2,541 | $21,665 | $24,206 | $916,469 |
| 321 | $2,482 | $21,724 | $24,206 | $894,745 |
| 322 | $2,423 | $21,783 | $24,206 | $872,963 |
| 323 | $2,364 | $21,842 | $24,206 | $851,121 |
| 324 | $2,305 | $21,901 | $24,206 | $829,220 |
$290,474
$31,531
$258,943
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,246 | $21,960 | $24,206 | $807,259 |
| 326 | $2,186 | $22,020 | $24,206 | $785,239 |
| 327 | $2,127 | $22,079 | $24,206 | $763,160 |
| 328 | $2,067 | $22,139 | $24,206 | $741,021 |
| 329 | $2,007 | $22,199 | $24,206 | $718,821 |
| 330 | $1,947 | $22,259 | $24,206 | $696,562 |
| 331 | $1,887 | $22,320 | $24,206 | $674,242 |
| 332 | $1,826 | $22,380 | $24,206 | $651,862 |
| 333 | $1,765 | $22,441 | $24,206 | $629,421 |
| 334 | $1,705 | $22,501 | $24,206 | $606,920 |
| 335 | $1,644 | $22,562 | $24,206 | $584,358 |
| 336 | $1,583 | $22,624 | $24,206 | $561,734 |
$290,474
$22,989
$267,486
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,521 | $22,685 | $24,206 | $539,049 |
| 338 | $1,460 | $22,746 | $24,206 | $516,303 |
| 339 | $1,398 | $22,808 | $24,206 | $493,495 |
| 340 | $1,337 | $22,870 | $24,206 | $470,625 |
| 341 | $1,275 | $22,932 | $24,206 | $447,694 |
| 342 | $1,213 | $22,994 | $24,206 | $424,700 |
| 343 | $1,150 | $23,056 | $24,206 | $401,644 |
| 344 | $1,088 | $23,118 | $24,206 | $378,526 |
| 345 | $1,025 | $23,181 | $24,206 | $355,345 |
| 346 | $962 | $23,244 | $24,206 | $332,101 |
| 347 | $899 | $23,307 | $24,206 | $308,794 |
| 348 | $836 | $23,370 | $24,206 | $285,425 |
$290,474
$14,165
$276,309
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $773 | $23,433 | $24,206 | $261,991 |
| 350 | $710 | $23,497 | $24,206 | $238,495 |
| 351 | $646 | $23,560 | $24,206 | $214,935 |
| 352 | $582 | $23,624 | $24,206 | $191,310 |
| 353 | $518 | $23,688 | $24,206 | $167,622 |
| 354 | $454 | $23,752 | $24,206 | $143,870 |
| 355 | $390 | $23,817 | $24,206 | $120,054 |
| 356 | $325 | $23,881 | $24,206 | $96,173 |
| 357 | $260 | $23,946 | $24,206 | $72,227 |
| 358 | $196 | $24,011 | $24,206 | $48,216 |
| 359 | $131 | $24,076 | $24,206 | $24,141 |
| 360 | $65 | $24,141 | $24,206 | $0 |
$290,474
$5,050
$285,425
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。