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
774 呎
@10,207
988 呎
@7,996
$790 萬
$880 萬
$820 萬
$850 萬
$850 萬
580 呎
@13,103
726 呎
@10,468
$760 萬
$818 萬
$860 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $40,951 | $31,468 | $25,787 | $22,008 |
| 1.500 | $42,474 | $33,018 | $27,365 | $23,615 |
| 2.000 | $44,031 | $34,615 | $29,002 | $25,291 |
| 2.500 | $45,624 | $36,258 | $30,696 | $27,036 |
| 3.000 | $47,252 | $37,948 | $32,447 | $28,848 |
| 3.375 | $48,496 | $39,245 | $33,798 | $30,250 |
| 3.500 | $48,915 | $39,683 | $34,255 | $30,725 |
| 4.000 | $50,612 | $41,464 | $36,117 | $32,667 |
| 4.500 | $52,344 | $43,288 | $38,032 | $34,669 |
| 5.000 | $54,109 | $45,157 | $40,000 | $36,732 |
| 5.500 | $55,908 | $47,068 | $42,018 | $38,850 |
| 6.000 | $57,740 | $49,021 | $44,086 | $41,024 |
每月供款$30,251
30年
$6,842,404.8
$4,047,600
$10,890,004.8
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $19,244 | $11,006 | $30,250 | $6,831,399 |
| 2 | $19,213 | $11,037 | $30,250 | $6,820,362 |
| 3 | $19,182 | $11,068 | $30,250 | $6,809,295 |
| 4 | $19,151 | $11,099 | $30,250 | $6,798,196 |
| 5 | $19,120 | $11,130 | $30,250 | $6,787,066 |
| 6 | $19,089 | $11,161 | $30,250 | $6,775,904 |
| 7 | $19,057 | $11,193 | $30,250 | $6,764,711 |
| 8 | $19,026 | $11,224 | $30,250 | $6,753,487 |
| 9 | $18,994 | $11,256 | $30,250 | $6,742,231 |
| 10 | $18,963 | $11,287 | $30,250 | $6,730,944 |
| 11 | $18,931 | $11,319 | $30,250 | $6,719,625 |
| 12 | $18,899 | $11,351 | $30,250 | $6,708,274 |
$363,000
$228,869
$134,131
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $18,867 | $11,383 | $30,250 | $6,696,891 |
| 14 | $18,835 | $11,415 | $30,250 | $6,685,476 |
| 15 | $18,803 | $11,447 | $30,250 | $6,674,028 |
| 16 | $18,771 | $11,479 | $30,250 | $6,662,549 |
| 17 | $18,738 | $11,512 | $30,250 | $6,651,038 |
| 18 | $18,706 | $11,544 | $30,250 | $6,639,494 |
| 19 | $18,674 | $11,576 | $30,250 | $6,627,917 |
| 20 | $18,641 | $11,609 | $30,250 | $6,616,308 |
| 21 | $18,608 | $11,642 | $30,250 | $6,604,667 |
| 22 | $18,576 | $11,674 | $30,250 | $6,592,992 |
| 23 | $18,543 | $11,707 | $30,250 | $6,581,285 |
| 24 | $18,510 | $11,740 | $30,250 | $6,569,545 |
$363,000
$224,271
$138,729
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $18,477 | $11,773 | $30,250 | $6,557,772 |
| 26 | $18,444 | $11,806 | $30,250 | $6,545,965 |
| 27 | $18,411 | $11,839 | $30,250 | $6,534,126 |
| 28 | $18,377 | $11,873 | $30,250 | $6,522,253 |
| 29 | $18,344 | $11,906 | $30,250 | $6,510,347 |
| 30 | $18,310 | $11,940 | $30,250 | $6,498,407 |
| 31 | $18,277 | $11,973 | $30,250 | $6,486,434 |
| 32 | $18,243 | $12,007 | $30,250 | $6,474,427 |
| 33 | $18,209 | $12,041 | $30,250 | $6,462,386 |
| 34 | $18,175 | $12,075 | $30,250 | $6,450,312 |
| 35 | $18,142 | $12,109 | $30,250 | $6,438,203 |
| 36 | $18,107 | $12,143 | $30,250 | $6,426,061 |
$363,000
$219,516
$143,484
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,073 | $12,177 | $30,250 | $6,413,884 |
| 38 | $18,039 | $12,211 | $30,250 | $6,401,673 |
| 39 | $18,005 | $12,245 | $30,250 | $6,389,428 |
| 40 | $17,970 | $12,280 | $30,250 | $6,377,148 |
| 41 | $17,936 | $12,314 | $30,250 | $6,364,834 |
| 42 | $17,901 | $12,349 | $30,250 | $6,352,485 |
| 43 | $17,866 | $12,384 | $30,250 | $6,340,101 |
| 44 | $17,832 | $12,418 | $30,250 | $6,327,683 |
| 45 | $17,797 | $12,453 | $30,250 | $6,315,229 |
| 46 | $17,762 | $12,488 | $30,250 | $6,302,741 |
| 47 | $17,726 | $12,524 | $30,250 | $6,290,217 |
| 48 | $17,691 | $12,559 | $30,250 | $6,277,659 |
$363,000
$214,598
$148,402
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $17,656 | $12,594 | $30,250 | $6,265,064 |
| 50 | $17,620 | $12,630 | $30,250 | $6,252,435 |
| 51 | $17,585 | $12,665 | $30,250 | $6,239,770 |
| 52 | $17,549 | $12,701 | $30,250 | $6,227,069 |
| 53 | $17,514 | $12,736 | $30,250 | $6,214,333 |
| 54 | $17,478 | $12,772 | $30,250 | $6,201,561 |
| 55 | $17,442 | $12,808 | $30,250 | $6,188,753 |
| 56 | $17,406 | $12,844 | $30,250 | $6,175,908 |
| 57 | $17,370 | $12,880 | $30,250 | $6,163,028 |
| 58 | $17,334 | $12,916 | $30,250 | $6,150,112 |
| 59 | $17,297 | $12,953 | $30,250 | $6,137,159 |
| 60 | $17,261 | $12,989 | $30,250 | $6,124,170 |
$363,000
$209,511
$153,489
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,224 | $13,026 | $30,250 | $6,111,144 |
| 62 | $17,188 | $13,062 | $30,250 | $6,098,081 |
| 63 | $17,151 | $13,099 | $30,250 | $6,084,982 |
| 64 | $17,114 | $13,136 | $30,250 | $6,071,846 |
| 65 | $17,077 | $13,173 | $30,250 | $6,058,673 |
| 66 | $17,040 | $13,210 | $30,250 | $6,045,463 |
| 67 | $17,003 | $13,247 | $30,250 | $6,032,216 |
| 68 | $16,966 | $13,284 | $30,250 | $6,018,932 |
| 69 | $16,928 | $13,322 | $30,250 | $6,005,610 |
| 70 | $16,891 | $13,359 | $30,250 | $5,992,251 |
| 71 | $16,853 | $13,397 | $30,250 | $5,978,854 |
| 72 | $16,816 | $13,434 | $30,250 | $5,965,419 |
$363,000
$204,250
$158,750
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $16,778 | $13,472 | $30,250 | $5,951,947 |
| 74 | $16,740 | $13,510 | $30,250 | $5,938,437 |
| 75 | $16,702 | $13,548 | $30,250 | $5,924,889 |
| 76 | $16,664 | $13,586 | $30,250 | $5,911,303 |
| 77 | $16,626 | $13,624 | $30,250 | $5,897,678 |
| 78 | $16,587 | $13,663 | $30,250 | $5,884,015 |
| 79 | $16,549 | $13,701 | $30,250 | $5,870,314 |
| 80 | $16,510 | $13,740 | $30,250 | $5,856,574 |
| 81 | $16,472 | $13,778 | $30,250 | $5,842,796 |
| 82 | $16,433 | $13,817 | $30,250 | $5,828,979 |
| 83 | $16,394 | $13,856 | $30,250 | $5,815,123 |
| 84 | $16,355 | $13,895 | $30,250 | $5,801,228 |
$363,000
$198,809
$164,192
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,316 | $13,934 | $30,250 | $5,787,294 |
| 86 | $16,277 | $13,973 | $30,250 | $5,773,320 |
| 87 | $16,237 | $14,013 | $30,250 | $5,759,308 |
| 88 | $16,198 | $14,052 | $30,250 | $5,745,256 |
| 89 | $16,159 | $14,091 | $30,250 | $5,731,164 |
| 90 | $16,119 | $14,131 | $30,250 | $5,717,033 |
| 91 | $16,079 | $14,171 | $30,250 | $5,702,862 |
| 92 | $16,039 | $14,211 | $30,250 | $5,688,652 |
| 93 | $15,999 | $14,251 | $30,250 | $5,674,401 |
| 94 | $15,959 | $14,291 | $30,250 | $5,660,110 |
| 95 | $15,919 | $14,331 | $30,250 | $5,645,779 |
| 96 | $15,879 | $14,371 | $30,250 | $5,631,408 |
$363,000
$193,181
$169,820
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $15,838 | $14,412 | $30,250 | $5,616,996 |
| 98 | $15,798 | $14,452 | $30,250 | $5,602,544 |
| 99 | $15,757 | $14,493 | $30,250 | $5,588,051 |
| 100 | $15,716 | $14,534 | $30,250 | $5,573,518 |
| 101 | $15,676 | $14,574 | $30,250 | $5,558,943 |
| 102 | $15,635 | $14,615 | $30,250 | $5,544,328 |
| 103 | $15,593 | $14,657 | $30,250 | $5,529,671 |
| 104 | $15,552 | $14,698 | $30,250 | $5,514,973 |
| 105 | $15,511 | $14,739 | $30,250 | $5,500,234 |
| 106 | $15,469 | $14,781 | $30,250 | $5,485,454 |
| 107 | $15,428 | $14,822 | $30,250 | $5,470,631 |
| 108 | $15,386 | $14,864 | $30,250 | $5,455,768 |
$363,000
$187,360
$175,641
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,344 | $14,906 | $30,250 | $5,440,862 |
| 110 | $15,302 | $14,948 | $30,250 | $5,425,914 |
| 111 | $15,260 | $14,990 | $30,250 | $5,410,925 |
| 112 | $15,218 | $15,032 | $30,250 | $5,395,893 |
| 113 | $15,176 | $15,074 | $30,250 | $5,380,819 |
| 114 | $15,134 | $15,116 | $30,250 | $5,365,702 |
| 115 | $15,091 | $15,159 | $30,250 | $5,350,543 |
| 116 | $15,048 | $15,202 | $30,250 | $5,335,342 |
| 117 | $15,006 | $15,244 | $30,250 | $5,320,097 |
| 118 | $14,963 | $15,287 | $30,250 | $5,304,810 |
| 119 | $14,920 | $15,330 | $30,250 | $5,289,480 |
| 120 | $14,877 | $15,373 | $30,250 | $5,274,107 |
$363,000
$181,339
$181,661
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $14,833 | $15,417 | $30,250 | $5,258,690 |
| 122 | $14,790 | $15,460 | $30,250 | $5,243,230 |
| 123 | $14,747 | $15,503 | $30,250 | $5,227,727 |
| 124 | $14,703 | $15,547 | $30,250 | $5,212,180 |
| 125 | $14,659 | $15,591 | $30,250 | $5,196,589 |
| 126 | $14,615 | $15,635 | $30,250 | $5,180,954 |
| 127 | $14,571 | $15,679 | $30,250 | $5,165,276 |
| 128 | $14,527 | $15,723 | $30,250 | $5,149,553 |
| 129 | $14,483 | $15,767 | $30,250 | $5,133,786 |
| 130 | $14,439 | $15,811 | $30,250 | $5,117,975 |
| 131 | $14,394 | $15,856 | $30,250 | $5,102,119 |
| 132 | $14,350 | $15,900 | $30,250 | $5,086,219 |
$363,000
$175,112
$187,888
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,305 | $15,945 | $30,250 | $5,070,274 |
| 134 | $14,260 | $15,990 | $30,250 | $5,054,284 |
| 135 | $14,215 | $16,035 | $30,250 | $5,038,249 |
| 136 | $14,170 | $16,080 | $30,250 | $5,022,169 |
| 137 | $14,125 | $16,125 | $30,250 | $5,006,044 |
| 138 | $14,079 | $16,171 | $30,250 | $4,989,874 |
| 139 | $14,034 | $16,216 | $30,250 | $4,973,658 |
| 140 | $13,988 | $16,262 | $30,250 | $4,957,396 |
| 141 | $13,943 | $16,307 | $30,250 | $4,941,089 |
| 142 | $13,897 | $16,353 | $30,250 | $4,924,735 |
| 143 | $13,851 | $16,399 | $30,250 | $4,908,336 |
| 144 | $13,805 | $16,445 | $30,250 | $4,891,891 |
$363,000
$168,672
$194,328
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $13,758 | $16,492 | $30,250 | $4,875,399 |
| 146 | $13,712 | $16,538 | $30,250 | $4,858,861 |
| 147 | $13,666 | $16,584 | $30,250 | $4,842,277 |
| 148 | $13,619 | $16,631 | $30,250 | $4,825,646 |
| 149 | $13,572 | $16,678 | $30,250 | $4,808,968 |
| 150 | $13,525 | $16,725 | $30,250 | $4,792,243 |
| 151 | $13,478 | $16,772 | $30,250 | $4,775,471 |
| 152 | $13,431 | $16,819 | $30,250 | $4,758,652 |
| 153 | $13,384 | $16,866 | $30,250 | $4,741,786 |
| 154 | $13,336 | $16,914 | $30,250 | $4,724,872 |
| 155 | $13,289 | $16,961 | $30,250 | $4,707,911 |
| 156 | $13,241 | $17,009 | $30,250 | $4,690,902 |
$363,000
$162,011
$200,989
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,193 | $17,057 | $30,250 | $4,673,845 |
| 158 | $13,145 | $17,105 | $30,250 | $4,656,740 |
| 159 | $13,097 | $17,153 | $30,250 | $4,639,587 |
| 160 | $13,049 | $17,201 | $30,250 | $4,622,386 |
| 161 | $13,000 | $17,250 | $30,250 | $4,605,137 |
| 162 | $12,952 | $17,298 | $30,250 | $4,587,839 |
| 163 | $12,903 | $17,347 | $30,250 | $4,570,492 |
| 164 | $12,855 | $17,396 | $30,250 | $4,553,096 |
| 165 | $12,806 | $17,444 | $30,250 | $4,535,652 |
| 166 | $12,757 | $17,493 | $30,250 | $4,518,158 |
| 167 | $12,707 | $17,543 | $30,250 | $4,500,616 |
| 168 | $12,658 | $17,592 | $30,250 | $4,483,024 |
$363,000
$155,122
$207,878
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,609 | $17,642 | $30,250 | $4,465,382 |
| 170 | $12,559 | $17,691 | $30,250 | $4,447,691 |
| 171 | $12,509 | $17,741 | $30,250 | $4,429,950 |
| 172 | $12,459 | $17,791 | $30,250 | $4,412,159 |
| 173 | $12,409 | $17,841 | $30,250 | $4,394,319 |
| 174 | $12,359 | $17,891 | $30,250 | $4,376,428 |
| 175 | $12,309 | $17,941 | $30,250 | $4,358,486 |
| 176 | $12,258 | $17,992 | $30,250 | $4,340,495 |
| 177 | $12,208 | $18,042 | $30,250 | $4,322,452 |
| 178 | $12,157 | $18,093 | $30,250 | $4,304,359 |
| 179 | $12,106 | $18,144 | $30,250 | $4,286,215 |
| 180 | $12,055 | $18,195 | $30,250 | $4,268,020 |
$363,000
$147,996
$215,004
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,004 | $18,246 | $30,250 | $4,249,774 |
| 182 | $11,952 | $18,298 | $30,250 | $4,231,476 |
| 183 | $11,901 | $18,349 | $30,250 | $4,213,127 |
| 184 | $11,849 | $18,401 | $30,250 | $4,194,727 |
| 185 | $11,798 | $18,452 | $30,250 | $4,176,274 |
| 186 | $11,746 | $18,504 | $30,250 | $4,157,770 |
| 187 | $11,694 | $18,556 | $30,250 | $4,139,214 |
| 188 | $11,642 | $18,608 | $30,250 | $4,120,605 |
| 189 | $11,589 | $18,661 | $30,250 | $4,101,945 |
| 190 | $11,537 | $18,713 | $30,250 | $4,083,231 |
| 191 | $11,484 | $18,766 | $30,250 | $4,064,465 |
| 192 | $11,431 | $18,819 | $30,250 | $4,045,647 |
$363,000
$140,627
$222,373
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,378 | $18,872 | $30,250 | $4,026,775 |
| 194 | $11,325 | $18,925 | $30,250 | $4,007,850 |
| 195 | $11,272 | $18,978 | $30,250 | $3,988,872 |
| 196 | $11,219 | $19,031 | $30,250 | $3,969,841 |
| 197 | $11,165 | $19,085 | $30,250 | $3,950,756 |
| 198 | $11,112 | $19,139 | $30,250 | $3,931,618 |
| 199 | $11,058 | $19,192 | $30,250 | $3,912,425 |
| 200 | $11,004 | $19,246 | $30,250 | $3,893,179 |
| 201 | $10,950 | $19,300 | $30,250 | $3,873,879 |
| 202 | $10,895 | $19,355 | $30,250 | $3,854,524 |
| 203 | $10,841 | $19,409 | $30,250 | $3,835,115 |
| 204 | $10,786 | $19,464 | $30,250 | $3,815,651 |
$363,000
$133,004
$229,996
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,732 | $19,518 | $30,250 | $3,796,132 |
| 206 | $10,677 | $19,573 | $30,250 | $3,776,559 |
| 207 | $10,622 | $19,628 | $30,250 | $3,756,931 |
| 208 | $10,566 | $19,684 | $30,250 | $3,737,247 |
| 209 | $10,511 | $19,739 | $30,250 | $3,717,508 |
| 210 | $10,455 | $19,795 | $30,250 | $3,697,713 |
| 211 | $10,400 | $19,850 | $30,250 | $3,677,863 |
| 212 | $10,344 | $19,906 | $30,250 | $3,657,957 |
| 213 | $10,288 | $19,962 | $30,250 | $3,637,995 |
| 214 | $10,232 | $20,018 | $30,250 | $3,617,977 |
| 215 | $10,176 | $20,074 | $30,250 | $3,597,903 |
| 216 | $10,119 | $20,131 | $30,250 | $3,577,772 |
$363,000
$125,121
$237,879
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,062 | $20,188 | $30,250 | $3,557,584 |
| 218 | $10,006 | $20,244 | $30,250 | $3,537,340 |
| 219 | $9,949 | $20,301 | $30,250 | $3,517,039 |
| 220 | $9,892 | $20,358 | $30,250 | $3,496,680 |
| 221 | $9,834 | $20,416 | $30,250 | $3,476,265 |
| 222 | $9,777 | $20,473 | $30,250 | $3,455,792 |
| 223 | $9,719 | $20,531 | $30,250 | $3,435,261 |
| 224 | $9,662 | $20,588 | $30,250 | $3,414,673 |
| 225 | $9,604 | $20,646 | $30,250 | $3,394,026 |
| 226 | $9,546 | $20,704 | $30,250 | $3,373,322 |
| 227 | $9,487 | $20,763 | $30,250 | $3,352,560 |
| 228 | $9,429 | $20,821 | $30,250 | $3,331,739 |
$363,000
$116,967
$246,033
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,371 | $20,879 | $30,250 | $3,310,859 |
| 230 | $9,312 | $20,938 | $30,250 | $3,289,921 |
| 231 | $9,253 | $20,997 | $30,250 | $3,268,924 |
| 232 | $9,194 | $21,056 | $30,250 | $3,247,868 |
| 233 | $9,135 | $21,115 | $30,250 | $3,226,752 |
| 234 | $9,075 | $21,175 | $30,250 | $3,205,578 |
| 235 | $9,016 | $21,234 | $30,250 | $3,184,343 |
| 236 | $8,956 | $21,294 | $30,250 | $3,163,049 |
| 237 | $8,896 | $21,354 | $30,250 | $3,141,695 |
| 238 | $8,836 | $21,414 | $30,250 | $3,120,281 |
| 239 | $8,776 | $21,474 | $30,250 | $3,098,807 |
| 240 | $8,715 | $21,535 | $30,250 | $3,077,272 |
$363,000
$108,534
$254,466
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,655 | $21,595 | $30,250 | $3,055,677 |
| 242 | $8,594 | $21,656 | $30,250 | $3,034,021 |
| 243 | $8,533 | $21,717 | $30,250 | $3,012,304 |
| 244 | $8,472 | $21,778 | $30,250 | $2,990,527 |
| 245 | $8,411 | $21,839 | $30,250 | $2,968,687 |
| 246 | $8,349 | $21,901 | $30,250 | $2,946,787 |
| 247 | $8,288 | $21,962 | $30,250 | $2,924,825 |
| 248 | $8,226 | $22,024 | $30,250 | $2,902,801 |
| 249 | $8,164 | $22,086 | $30,250 | $2,880,715 |
| 250 | $8,102 | $22,148 | $30,250 | $2,858,567 |
| 251 | $8,040 | $22,210 | $30,250 | $2,836,357 |
| 252 | $7,977 | $22,273 | $30,250 | $2,814,084 |
$363,000
$99,812
$263,189
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $7,915 | $22,335 | $30,250 | $2,791,748 |
| 254 | $7,852 | $22,398 | $30,250 | $2,769,350 |
| 255 | $7,789 | $22,461 | $30,250 | $2,746,889 |
| 256 | $7,726 | $22,524 | $30,250 | $2,724,365 |
| 257 | $7,662 | $22,588 | $30,250 | $2,701,777 |
| 258 | $7,599 | $22,651 | $30,250 | $2,679,126 |
| 259 | $7,535 | $22,715 | $30,250 | $2,656,411 |
| 260 | $7,471 | $22,779 | $30,250 | $2,633,632 |
| 261 | $7,407 | $22,843 | $30,250 | $2,610,789 |
| 262 | $7,343 | $22,907 | $30,250 | $2,587,882 |
| 263 | $7,278 | $22,972 | $30,250 | $2,564,910 |
| 264 | $7,214 | $23,036 | $30,250 | $2,541,874 |
$363,000
$90,790
$272,210
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,149 | $23,101 | $30,250 | $2,518,773 |
| 266 | $7,084 | $23,166 | $30,250 | $2,495,607 |
| 267 | $7,019 | $23,231 | $30,250 | $2,472,376 |
| 268 | $6,954 | $23,296 | $30,250 | $2,449,079 |
| 269 | $6,888 | $23,362 | $30,250 | $2,425,717 |
| 270 | $6,822 | $23,428 | $30,250 | $2,402,290 |
| 271 | $6,756 | $23,494 | $30,250 | $2,378,796 |
| 272 | $6,690 | $23,560 | $30,250 | $2,355,236 |
| 273 | $6,624 | $23,626 | $30,250 | $2,331,611 |
| 274 | $6,558 | $23,692 | $30,250 | $2,307,918 |
| 275 | $6,491 | $23,759 | $30,250 | $2,284,159 |
| 276 | $6,424 | $23,826 | $30,250 | $2,260,333 |
$363,000
$81,460
$281,540
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,357 | $23,893 | $30,250 | $2,236,441 |
| 278 | $6,290 | $23,960 | $30,250 | $2,212,480 |
| 279 | $6,223 | $24,027 | $30,250 | $2,188,453 |
| 280 | $6,155 | $24,095 | $30,250 | $2,164,358 |
| 281 | $6,087 | $24,163 | $30,250 | $2,140,195 |
| 282 | $6,019 | $24,231 | $30,250 | $2,115,965 |
| 283 | $5,951 | $24,299 | $30,250 | $2,091,666 |
| 284 | $5,883 | $24,367 | $30,250 | $2,067,299 |
| 285 | $5,814 | $24,436 | $30,250 | $2,042,863 |
| 286 | $5,746 | $24,504 | $30,250 | $2,018,358 |
| 287 | $5,677 | $24,573 | $30,250 | $1,993,785 |
| 288 | $5,608 | $24,642 | $30,250 | $1,969,142 |
$363,000
$71,809
$291,191
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,538 | $24,712 | $30,250 | $1,944,431 |
| 290 | $5,469 | $24,781 | $30,250 | $1,919,649 |
| 291 | $5,399 | $24,851 | $30,250 | $1,894,798 |
| 292 | $5,329 | $24,921 | $30,250 | $1,869,877 |
| 293 | $5,259 | $24,991 | $30,250 | $1,844,887 |
| 294 | $5,189 | $25,061 | $30,250 | $1,819,825 |
| 295 | $5,118 | $25,132 | $30,250 | $1,794,693 |
| 296 | $5,048 | $25,202 | $30,250 | $1,769,491 |
| 297 | $4,977 | $25,273 | $30,250 | $1,744,218 |
| 298 | $4,906 | $25,344 | $30,250 | $1,718,873 |
| 299 | $4,834 | $25,416 | $30,250 | $1,693,458 |
| 300 | $4,763 | $25,487 | $30,250 | $1,667,970 |
$363,000
$61,828
$301,172
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,691 | $25,559 | $30,250 | $1,642,412 |
| 302 | $4,619 | $25,631 | $30,250 | $1,616,781 |
| 303 | $4,547 | $25,703 | $30,250 | $1,591,078 |
| 304 | $4,475 | $25,775 | $30,250 | $1,565,303 |
| 305 | $4,402 | $25,848 | $30,250 | $1,539,455 |
| 306 | $4,330 | $25,920 | $30,250 | $1,513,535 |
| 307 | $4,257 | $25,993 | $30,250 | $1,487,542 |
| 308 | $4,184 | $26,066 | $30,250 | $1,461,476 |
| 309 | $4,110 | $26,140 | $30,250 | $1,435,336 |
| 310 | $4,037 | $26,213 | $30,250 | $1,409,123 |
| 311 | $3,963 | $26,287 | $30,250 | $1,382,836 |
| 312 | $3,889 | $26,361 | $30,250 | $1,356,475 |
$363,000
$51,505
$311,495
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,815 | $26,435 | $30,250 | $1,330,040 |
| 314 | $3,741 | $26,509 | $30,250 | $1,303,531 |
| 315 | $3,666 | $26,584 | $30,250 | $1,276,947 |
| 316 | $3,591 | $26,659 | $30,250 | $1,250,289 |
| 317 | $3,516 | $26,734 | $30,250 | $1,223,555 |
| 318 | $3,441 | $26,809 | $30,250 | $1,196,746 |
| 319 | $3,366 | $26,884 | $30,250 | $1,169,862 |
| 320 | $3,290 | $26,960 | $30,250 | $1,142,902 |
| 321 | $3,214 | $27,036 | $30,250 | $1,115,867 |
| 322 | $3,138 | $27,112 | $30,250 | $1,088,755 |
| 323 | $3,062 | $27,188 | $30,250 | $1,061,567 |
| 324 | $2,986 | $27,264 | $30,250 | $1,034,303 |
$363,000
$40,828
$322,172
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,909 | $27,341 | $30,250 | $1,006,962 |
| 326 | $2,832 | $27,418 | $30,250 | $979,544 |
| 327 | $2,755 | $27,495 | $30,250 | $952,049 |
| 328 | $2,678 | $27,572 | $30,250 | $924,476 |
| 329 | $2,600 | $27,650 | $30,250 | $896,827 |
| 330 | $2,522 | $27,728 | $30,250 | $869,099 |
| 331 | $2,444 | $27,806 | $30,250 | $841,293 |
| 332 | $2,366 | $27,884 | $30,250 | $813,409 |
| 333 | $2,288 | $27,962 | $30,250 | $785,447 |
| 334 | $2,209 | $28,041 | $30,250 | $757,406 |
| 335 | $2,130 | $28,120 | $30,250 | $729,286 |
| 336 | $2,051 | $28,199 | $30,250 | $701,087 |
$363,000
$29,785
$333,215
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,972 | $28,278 | $30,250 | $672,809 |
| 338 | $1,892 | $28,358 | $30,250 | $644,451 |
| 339 | $1,813 | $28,437 | $30,250 | $616,014 |
| 340 | $1,733 | $28,517 | $30,250 | $587,496 |
| 341 | $1,652 | $28,598 | $30,250 | $558,899 |
| 342 | $1,572 | $28,678 | $30,250 | $530,221 |
| 343 | $1,491 | $28,759 | $30,250 | $501,462 |
| 344 | $1,410 | $28,840 | $30,250 | $472,622 |
| 345 | $1,329 | $28,921 | $30,250 | $443,701 |
| 346 | $1,248 | $29,002 | $30,250 | $414,699 |
| 347 | $1,166 | $29,084 | $30,250 | $385,616 |
| 348 | $1,085 | $29,165 | $30,250 | $356,450 |
$363,000
$18,363
$344,637
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,003 | $29,247 | $30,250 | $327,203 |
| 350 | $920 | $29,330 | $30,250 | $297,873 |
| 351 | $838 | $29,412 | $30,250 | $268,461 |
| 352 | $755 | $29,495 | $30,250 | $238,966 |
| 353 | $672 | $29,578 | $30,250 | $209,388 |
| 354 | $589 | $29,661 | $30,250 | $179,727 |
| 355 | $505 | $29,745 | $30,250 | $149,982 |
| 356 | $422 | $29,828 | $30,250 | $120,154 |
| 357 | $338 | $29,912 | $30,250 | $90,242 |
| 358 | $254 | $29,996 | $30,250 | $60,246 |
| 359 | $169 | $30,081 | $30,250 | $30,165 |
| 360 | $85 | $30,165 | $30,250 | $0 |
$363,000
$6,550
$356,450
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。
