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
$838 萬
$768 萬
564 呎
@14,326
739 呎
@10,934
$808 萬
$780 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $41,960 | $32,243 | $26,423 | $22,550 |
| 1.500 | $43,520 | $33,831 | $28,040 | $24,196 |
| 2.000 | $45,116 | $35,467 | $29,716 | $25,914 |
| 2.500 | $46,749 | $37,151 | $31,453 | $27,702 |
| 3.000 | $48,417 | $38,883 | $33,247 | $29,559 |
| 3.375 | $49,691 | $40,212 | $34,630 | $30,995 |
| 3.500 | $50,120 | $40,661 | $35,099 | $31,483 |
| 4.000 | $51,860 | $42,485 | $37,007 | $33,472 |
| 4.500 | $53,634 | $44,355 | $38,969 | $35,524 |
| 5.000 | $55,443 | $46,269 | $40,986 | $37,637 |
| 5.500 | $57,286 | $48,228 | $43,054 | $39,808 |
| 6.000 | $59,163 | $50,229 | $45,172 | $42,034 |
每月供款$30,996
30年
$7,011,000
$4,147,332
$11,158,332
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $19,718 | $11,277 | $30,995 | $6,999,723 |
| 2 | $19,687 | $11,309 | $30,995 | $6,988,414 |
| 3 | $19,655 | $11,340 | $30,995 | $6,977,074 |
| 4 | $19,623 | $11,372 | $30,995 | $6,965,702 |
| 5 | $19,591 | $11,404 | $30,995 | $6,954,297 |
| 6 | $19,559 | $11,436 | $30,995 | $6,942,861 |
| 7 | $19,527 | $11,469 | $30,995 | $6,931,392 |
| 8 | $19,495 | $11,501 | $30,995 | $6,919,892 |
| 9 | $19,462 | $11,533 | $30,995 | $6,908,358 |
| 10 | $19,430 | $11,566 | $30,995 | $6,896,793 |
| 11 | $19,397 | $11,598 | $30,995 | $6,885,195 |
| 12 | $19,365 | $11,631 | $30,995 | $6,873,564 |
$371,944
$234,508
$137,436
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $19,332 | $11,663 | $30,995 | $6,861,900 |
| 14 | $19,299 | $11,696 | $30,995 | $6,850,204 |
| 15 | $19,266 | $11,729 | $30,995 | $6,838,475 |
| 16 | $19,233 | $11,762 | $30,995 | $6,826,713 |
| 17 | $19,200 | $11,795 | $30,995 | $6,814,918 |
| 18 | $19,167 | $11,828 | $30,995 | $6,803,089 |
| 19 | $19,134 | $11,862 | $30,995 | $6,791,227 |
| 20 | $19,100 | $11,895 | $30,995 | $6,779,332 |
| 21 | $19,067 | $11,928 | $30,995 | $6,767,404 |
| 22 | $19,033 | $11,962 | $30,995 | $6,755,442 |
| 23 | $19,000 | $11,996 | $30,995 | $6,743,446 |
| 24 | $18,966 | $12,029 | $30,995 | $6,731,417 |
$371,944
$229,797
$142,147
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $18,932 | $12,063 | $30,995 | $6,719,354 |
| 26 | $18,898 | $12,097 | $30,995 | $6,707,256 |
| 27 | $18,864 | $12,131 | $30,995 | $6,695,125 |
| 28 | $18,830 | $12,165 | $30,995 | $6,682,960 |
| 29 | $18,796 | $12,200 | $30,995 | $6,670,760 |
| 30 | $18,762 | $12,234 | $30,995 | $6,658,526 |
| 31 | $18,727 | $12,268 | $30,995 | $6,646,258 |
| 32 | $18,693 | $12,303 | $30,995 | $6,633,955 |
| 33 | $18,658 | $12,337 | $30,995 | $6,621,618 |
| 34 | $18,623 | $12,372 | $30,995 | $6,609,246 |
| 35 | $18,589 | $12,407 | $30,995 | $6,596,839 |
| 36 | $18,554 | $12,442 | $30,995 | $6,584,397 |
$371,944
$224,925
$147,019
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $18,519 | $12,477 | $30,995 | $6,571,921 |
| 38 | $18,484 | $12,512 | $30,995 | $6,559,409 |
| 39 | $18,448 | $12,547 | $30,995 | $6,546,862 |
| 40 | $18,413 | $12,582 | $30,995 | $6,534,279 |
| 41 | $18,378 | $12,618 | $30,995 | $6,521,662 |
| 42 | $18,342 | $12,653 | $30,995 | $6,509,009 |
| 43 | $18,307 | $12,689 | $30,995 | $6,496,320 |
| 44 | $18,271 | $12,724 | $30,995 | $6,483,595 |
| 45 | $18,235 | $12,760 | $30,995 | $6,470,835 |
| 46 | $18,199 | $12,796 | $30,995 | $6,458,039 |
| 47 | $18,163 | $12,832 | $30,995 | $6,445,207 |
| 48 | $18,127 | $12,868 | $30,995 | $6,432,339 |
$371,944
$219,886
$152,059
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $18,091 | $12,904 | $30,995 | $6,419,434 |
| 50 | $18,055 | $12,941 | $30,995 | $6,406,493 |
| 51 | $18,018 | $12,977 | $30,995 | $6,393,516 |
| 52 | $17,982 | $13,014 | $30,995 | $6,380,503 |
| 53 | $17,945 | $13,050 | $30,995 | $6,367,452 |
| 54 | $17,908 | $13,087 | $30,995 | $6,354,366 |
| 55 | $17,872 | $13,124 | $30,995 | $6,341,242 |
| 56 | $17,835 | $13,161 | $30,995 | $6,328,081 |
| 57 | $17,798 | $13,198 | $30,995 | $6,314,884 |
| 58 | $17,761 | $13,235 | $30,995 | $6,301,649 |
| 59 | $17,723 | $13,272 | $30,995 | $6,288,377 |
| 60 | $17,686 | $13,309 | $30,995 | $6,275,068 |
$371,944
$214,673
$157,271
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $17,649 | $13,347 | $30,995 | $6,261,721 |
| 62 | $17,611 | $13,384 | $30,995 | $6,248,337 |
| 63 | $17,573 | $13,422 | $30,995 | $6,234,915 |
| 64 | $17,536 | $13,460 | $30,995 | $6,221,455 |
| 65 | $17,498 | $13,498 | $30,995 | $6,207,957 |
| 66 | $17,460 | $13,535 | $30,995 | $6,194,422 |
| 67 | $17,422 | $13,574 | $30,995 | $6,180,848 |
| 68 | $17,384 | $13,612 | $30,995 | $6,167,237 |
| 69 | $17,345 | $13,650 | $30,995 | $6,153,587 |
| 70 | $17,307 | $13,688 | $30,995 | $6,139,898 |
| 71 | $17,268 | $13,727 | $30,995 | $6,126,171 |
| 72 | $17,230 | $13,766 | $30,995 | $6,112,406 |
$371,944
$209,283
$162,662
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $17,191 | $13,804 | $30,995 | $6,098,602 |
| 74 | $17,152 | $13,843 | $30,995 | $6,084,759 |
| 75 | $17,113 | $13,882 | $30,995 | $6,070,877 |
| 76 | $17,074 | $13,921 | $30,995 | $6,056,956 |
| 77 | $17,035 | $13,960 | $30,995 | $6,042,995 |
| 78 | $16,996 | $13,999 | $30,995 | $6,028,996 |
| 79 | $16,957 | $14,039 | $30,995 | $6,014,957 |
| 80 | $16,917 | $14,078 | $30,995 | $6,000,879 |
| 81 | $16,877 | $14,118 | $30,995 | $5,986,761 |
| 82 | $16,838 | $14,158 | $30,995 | $5,972,603 |
| 83 | $16,798 | $14,197 | $30,995 | $5,958,406 |
| 84 | $16,758 | $14,237 | $30,995 | $5,944,169 |
$371,944
$203,707
$168,237
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $16,718 | $14,277 | $30,995 | $5,929,891 |
| 86 | $16,678 | $14,318 | $30,995 | $5,915,574 |
| 87 | $16,638 | $14,358 | $30,995 | $5,901,216 |
| 88 | $16,597 | $14,398 | $30,995 | $5,886,818 |
| 89 | $16,557 | $14,439 | $30,995 | $5,872,379 |
| 90 | $16,516 | $14,479 | $30,995 | $5,857,900 |
| 91 | $16,475 | $14,520 | $30,995 | $5,843,380 |
| 92 | $16,435 | $14,561 | $30,995 | $5,828,819 |
| 93 | $16,394 | $14,602 | $30,995 | $5,814,217 |
| 94 | $16,352 | $14,643 | $30,995 | $5,799,574 |
| 95 | $16,311 | $14,684 | $30,995 | $5,784,890 |
| 96 | $16,270 | $14,725 | $30,995 | $5,770,165 |
$371,944
$197,940
$174,004
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $16,229 | $14,767 | $30,995 | $5,755,398 |
| 98 | $16,187 | $14,808 | $30,995 | $5,740,590 |
| 99 | $16,145 | $14,850 | $30,995 | $5,725,740 |
| 100 | $16,104 | $14,892 | $30,995 | $5,710,848 |
| 101 | $16,062 | $14,934 | $30,995 | $5,695,914 |
| 102 | $16,020 | $14,976 | $30,995 | $5,680,939 |
| 103 | $15,978 | $15,018 | $30,995 | $5,665,921 |
| 104 | $15,935 | $15,060 | $30,995 | $5,650,861 |
| 105 | $15,893 | $15,102 | $30,995 | $5,635,759 |
| 106 | $15,851 | $15,145 | $30,995 | $5,620,614 |
| 107 | $15,808 | $15,187 | $30,995 | $5,605,426 |
| 108 | $15,765 | $15,230 | $30,995 | $5,590,196 |
$371,944
$191,976
$179,968
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $15,722 | $15,273 | $30,995 | $5,574,923 |
| 110 | $15,679 | $15,316 | $30,995 | $5,559,608 |
| 111 | $15,636 | $15,359 | $30,995 | $5,544,249 |
| 112 | $15,593 | $15,402 | $30,995 | $5,528,846 |
| 113 | $15,550 | $15,445 | $30,995 | $5,513,401 |
| 114 | $15,506 | $15,489 | $30,995 | $5,497,912 |
| 115 | $15,463 | $15,532 | $30,995 | $5,482,380 |
| 116 | $15,419 | $15,576 | $30,995 | $5,466,803 |
| 117 | $15,375 | $15,620 | $30,995 | $5,451,183 |
| 118 | $15,331 | $15,664 | $30,995 | $5,435,519 |
| 119 | $15,287 | $15,708 | $30,995 | $5,419,811 |
| 120 | $15,243 | $15,752 | $30,995 | $5,404,059 |
$371,944
$185,807
$186,137
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $15,199 | $15,796 | $30,995 | $5,388,263 |
| 122 | $15,154 | $15,841 | $30,995 | $5,372,422 |
| 123 | $15,110 | $15,885 | $30,995 | $5,356,537 |
| 124 | $15,065 | $15,930 | $30,995 | $5,340,606 |
| 125 | $15,020 | $15,975 | $30,995 | $5,324,632 |
| 126 | $14,976 | $16,020 | $30,995 | $5,308,612 |
| 127 | $14,930 | $16,065 | $30,995 | $5,292,547 |
| 128 | $14,885 | $16,110 | $30,995 | $5,276,437 |
| 129 | $14,840 | $16,155 | $30,995 | $5,260,281 |
| 130 | $14,795 | $16,201 | $30,995 | $5,244,081 |
| 131 | $14,749 | $16,246 | $30,995 | $5,227,834 |
| 132 | $14,703 | $16,292 | $30,995 | $5,211,542 |
$371,944
$179,427
$192,517
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $14,657 | $16,338 | $30,995 | $5,195,204 |
| 134 | $14,612 | $16,384 | $30,995 | $5,178,820 |
| 135 | $14,565 | $16,430 | $30,995 | $5,162,390 |
| 136 | $14,519 | $16,476 | $30,995 | $5,145,914 |
| 137 | $14,473 | $16,522 | $30,995 | $5,129,392 |
| 138 | $14,426 | $16,569 | $30,995 | $5,112,823 |
| 139 | $14,380 | $16,616 | $30,995 | $5,096,207 |
| 140 | $14,333 | $16,662 | $30,995 | $5,079,545 |
| 141 | $14,286 | $16,709 | $30,995 | $5,062,836 |
| 142 | $14,239 | $16,756 | $30,995 | $5,046,080 |
| 143 | $14,192 | $16,803 | $30,995 | $5,029,276 |
| 144 | $14,145 | $16,851 | $30,995 | $5,012,426 |
$371,944
$172,828
$199,116
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $14,097 | $16,898 | $30,995 | $4,995,528 |
| 146 | $14,050 | $16,945 | $30,995 | $4,978,583 |
| 147 | $14,002 | $16,993 | $30,995 | $4,961,589 |
| 148 | $13,954 | $17,041 | $30,995 | $4,944,549 |
| 149 | $13,907 | $17,089 | $30,995 | $4,927,460 |
| 150 | $13,858 | $17,137 | $30,995 | $4,910,323 |
| 151 | $13,810 | $17,185 | $30,995 | $4,893,138 |
| 152 | $13,762 | $17,233 | $30,995 | $4,875,904 |
| 153 | $13,713 | $17,282 | $30,995 | $4,858,622 |
| 154 | $13,665 | $17,330 | $30,995 | $4,841,292 |
| 155 | $13,616 | $17,379 | $30,995 | $4,823,913 |
| 156 | $13,567 | $17,428 | $30,995 | $4,806,485 |
$371,944
$166,003
$205,941
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $13,518 | $17,477 | $30,995 | $4,789,008 |
| 158 | $13,469 | $17,526 | $30,995 | $4,771,481 |
| 159 | $13,420 | $17,576 | $30,995 | $4,753,906 |
| 160 | $13,370 | $17,625 | $30,995 | $4,736,281 |
| 161 | $13,321 | $17,675 | $30,995 | $4,718,606 |
| 162 | $13,271 | $17,724 | $30,995 | $4,700,882 |
| 163 | $13,221 | $17,774 | $30,995 | $4,683,108 |
| 164 | $13,171 | $17,824 | $30,995 | $4,665,284 |
| 165 | $13,121 | $17,874 | $30,995 | $4,647,409 |
| 166 | $13,071 | $17,925 | $30,995 | $4,629,485 |
| 167 | $13,020 | $17,975 | $30,995 | $4,611,510 |
| 168 | $12,970 | $18,025 | $30,995 | $4,593,484 |
$371,944
$158,944
$213,000
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $12,919 | $18,076 | $30,995 | $4,575,408 |
| 170 | $12,868 | $18,127 | $30,995 | $4,557,281 |
| 171 | $12,817 | $18,178 | $30,995 | $4,539,103 |
| 172 | $12,766 | $18,229 | $30,995 | $4,520,874 |
| 173 | $12,715 | $18,280 | $30,995 | $4,502,594 |
| 174 | $12,664 | $18,332 | $30,995 | $4,484,262 |
| 175 | $12,612 | $18,383 | $30,995 | $4,465,878 |
| 176 | $12,560 | $18,435 | $30,995 | $4,447,443 |
| 177 | $12,508 | $18,487 | $30,995 | $4,428,956 |
| 178 | $12,456 | $18,539 | $30,995 | $4,410,417 |
| 179 | $12,404 | $18,591 | $30,995 | $4,391,826 |
| 180 | $12,352 | $18,643 | $30,995 | $4,373,183 |
$371,944
$151,643
$220,301
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $12,300 | $18,696 | $30,995 | $4,354,487 |
| 182 | $12,247 | $18,748 | $30,995 | $4,335,739 |
| 183 | $12,194 | $18,801 | $30,995 | $4,316,938 |
| 184 | $12,141 | $18,854 | $30,995 | $4,298,084 |
| 185 | $12,088 | $18,907 | $30,995 | $4,279,177 |
| 186 | $12,035 | $18,960 | $30,995 | $4,260,217 |
| 187 | $11,982 | $19,014 | $30,995 | $4,241,203 |
| 188 | $11,928 | $19,067 | $30,995 | $4,222,136 |
| 189 | $11,875 | $19,121 | $30,995 | $4,203,015 |
| 190 | $11,821 | $19,174 | $30,995 | $4,183,841 |
| 191 | $11,767 | $19,228 | $30,995 | $4,164,613 |
| 192 | $11,713 | $19,282 | $30,995 | $4,145,330 |
$371,944
$144,092
$227,853
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $11,659 | $19,337 | $30,995 | $4,125,994 |
| 194 | $11,604 | $19,391 | $30,995 | $4,106,603 |
| 195 | $11,550 | $19,446 | $30,995 | $4,087,157 |
| 196 | $11,495 | $19,500 | $30,995 | $4,067,657 |
| 197 | $11,440 | $19,555 | $30,995 | $4,048,102 |
| 198 | $11,385 | $19,610 | $30,995 | $4,028,492 |
| 199 | $11,330 | $19,665 | $30,995 | $4,008,827 |
| 200 | $11,275 | $19,721 | $30,995 | $3,989,106 |
| 201 | $11,219 | $19,776 | $30,995 | $3,969,330 |
| 202 | $11,164 | $19,832 | $30,995 | $3,949,498 |
| 203 | $11,108 | $19,887 | $30,995 | $3,929,611 |
| 204 | $11,052 | $19,943 | $30,995 | $3,909,668 |
$371,944
$136,282
$235,663
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $10,996 | $19,999 | $30,995 | $3,889,668 |
| 206 | $10,940 | $20,056 | $30,995 | $3,869,613 |
| 207 | $10,883 | $20,112 | $30,995 | $3,849,500 |
| 208 | $10,827 | $20,169 | $30,995 | $3,829,332 |
| 209 | $10,770 | $20,225 | $30,995 | $3,809,106 |
| 210 | $10,713 | $20,282 | $30,995 | $3,788,824 |
| 211 | $10,656 | $20,339 | $30,995 | $3,768,485 |
| 212 | $10,599 | $20,397 | $30,995 | $3,748,088 |
| 213 | $10,541 | $20,454 | $30,995 | $3,727,635 |
| 214 | $10,484 | $20,511 | $30,995 | $3,707,123 |
| 215 | $10,426 | $20,569 | $30,995 | $3,686,554 |
| 216 | $10,368 | $20,627 | $30,995 | $3,665,927 |
$371,944
$128,204
$243,741
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $10,310 | $20,685 | $30,995 | $3,645,242 |
| 218 | $10,252 | $20,743 | $30,995 | $3,624,499 |
| 219 | $10,194 | $20,801 | $30,995 | $3,603,698 |
| 220 | $10,135 | $20,860 | $30,995 | $3,582,838 |
| 221 | $10,077 | $20,919 | $30,995 | $3,561,919 |
| 222 | $10,018 | $20,977 | $30,995 | $3,540,942 |
| 223 | $9,959 | $21,036 | $30,995 | $3,519,905 |
| 224 | $9,900 | $21,096 | $30,995 | $3,498,809 |
| 225 | $9,840 | $21,155 | $30,995 | $3,477,654 |
| 226 | $9,781 | $21,214 | $30,995 | $3,456,440 |
| 227 | $9,721 | $21,274 | $30,995 | $3,435,166 |
| 228 | $9,661 | $21,334 | $30,995 | $3,413,832 |
$371,944
$119,849
$252,095
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $9,601 | $21,394 | $30,995 | $3,392,438 |
| 230 | $9,541 | $21,454 | $30,995 | $3,370,984 |
| 231 | $9,481 | $21,514 | $30,995 | $3,349,469 |
| 232 | $9,420 | $21,575 | $30,995 | $3,327,894 |
| 233 | $9,360 | $21,636 | $30,995 | $3,306,259 |
| 234 | $9,299 | $21,697 | $30,995 | $3,284,562 |
| 235 | $9,238 | $21,758 | $30,995 | $3,262,805 |
| 236 | $9,177 | $21,819 | $30,995 | $3,240,986 |
| 237 | $9,115 | $21,880 | $30,995 | $3,219,106 |
| 238 | $9,054 | $21,942 | $30,995 | $3,197,164 |
| 239 | $8,992 | $22,003 | $30,995 | $3,175,161 |
| 240 | $8,930 | $22,065 | $30,995 | $3,153,096 |
$371,944
$111,208
$260,736
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $8,868 | $22,127 | $30,995 | $3,130,968 |
| 242 | $8,806 | $22,190 | $30,995 | $3,108,779 |
| 243 | $8,743 | $22,252 | $30,995 | $3,086,527 |
| 244 | $8,681 | $22,315 | $30,995 | $3,064,212 |
| 245 | $8,618 | $22,377 | $30,995 | $3,041,835 |
| 246 | $8,555 | $22,440 | $30,995 | $3,019,395 |
| 247 | $8,492 | $22,503 | $30,995 | $2,996,892 |
| 248 | $8,429 | $22,567 | $30,995 | $2,974,325 |
| 249 | $8,365 | $22,630 | $30,995 | $2,951,695 |
| 250 | $8,302 | $22,694 | $30,995 | $2,929,001 |
| 251 | $8,238 | $22,758 | $30,995 | $2,906,244 |
| 252 | $8,174 | $22,822 | $30,995 | $2,883,422 |
$371,944
$102,271
$269,674
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $8,110 | $22,886 | $30,995 | $2,860,536 |
| 254 | $8,045 | $22,950 | $30,995 | $2,837,586 |
| 255 | $7,981 | $23,015 | $30,995 | $2,814,572 |
| 256 | $7,916 | $23,079 | $30,995 | $2,791,492 |
| 257 | $7,851 | $23,144 | $30,995 | $2,768,348 |
| 258 | $7,786 | $23,209 | $30,995 | $2,745,139 |
| 259 | $7,721 | $23,275 | $30,995 | $2,721,864 |
| 260 | $7,655 | $23,340 | $30,995 | $2,698,524 |
| 261 | $7,590 | $23,406 | $30,995 | $2,675,118 |
| 262 | $7,524 | $23,472 | $30,995 | $2,651,646 |
| 263 | $7,458 | $23,538 | $30,995 | $2,628,109 |
| 264 | $7,392 | $23,604 | $30,995 | $2,604,505 |
$371,944
$93,027
$278,917
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $7,325 | $23,670 | $30,995 | $2,580,835 |
| 266 | $7,259 | $23,737 | $30,995 | $2,557,098 |
| 267 | $7,192 | $23,804 | $30,995 | $2,533,294 |
| 268 | $7,125 | $23,870 | $30,995 | $2,509,424 |
| 269 | $7,058 | $23,938 | $30,995 | $2,485,486 |
| 270 | $6,990 | $24,005 | $30,995 | $2,461,481 |
| 271 | $6,923 | $24,072 | $30,995 | $2,437,409 |
| 272 | $6,855 | $24,140 | $30,995 | $2,413,269 |
| 273 | $6,787 | $24,208 | $30,995 | $2,389,061 |
| 274 | $6,719 | $24,276 | $30,995 | $2,364,785 |
| 275 | $6,651 | $24,344 | $30,995 | $2,340,440 |
| 276 | $6,582 | $24,413 | $30,995 | $2,316,027 |
$371,944
$83,467
$288,478
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $6,514 | $24,482 | $30,995 | $2,291,546 |
| 278 | $6,445 | $24,550 | $30,995 | $2,266,995 |
| 279 | $6,376 | $24,619 | $30,995 | $2,242,376 |
| 280 | $6,307 | $24,689 | $30,995 | $2,217,687 |
| 281 | $6,237 | $24,758 | $30,995 | $2,192,929 |
| 282 | $6,168 | $24,828 | $30,995 | $2,168,101 |
| 283 | $6,098 | $24,898 | $30,995 | $2,143,204 |
| 284 | $6,028 | $24,968 | $30,995 | $2,118,236 |
| 285 | $5,958 | $25,038 | $30,995 | $2,093,198 |
| 286 | $5,887 | $25,108 | $30,995 | $2,068,090 |
| 287 | $5,817 | $25,179 | $30,995 | $2,042,911 |
| 288 | $5,746 | $25,250 | $30,995 | $2,017,662 |
$371,944
$73,579
$298,366
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $5,675 | $25,321 | $30,995 | $1,992,341 |
| 290 | $5,603 | $25,392 | $30,995 | $1,966,949 |
| 291 | $5,532 | $25,463 | $30,995 | $1,941,486 |
| 292 | $5,460 | $25,535 | $30,995 | $1,915,951 |
| 293 | $5,389 | $25,607 | $30,995 | $1,890,344 |
| 294 | $5,317 | $25,679 | $30,995 | $1,864,665 |
| 295 | $5,244 | $25,751 | $30,995 | $1,838,914 |
| 296 | $5,172 | $25,823 | $30,995 | $1,813,091 |
| 297 | $5,099 | $25,896 | $30,995 | $1,787,195 |
| 298 | $5,026 | $25,969 | $30,995 | $1,761,226 |
| 299 | $4,953 | $26,042 | $30,995 | $1,735,184 |
| 300 | $4,880 | $26,115 | $30,995 | $1,709,069 |
$371,944
$63,352
$308,593
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $4,807 | $26,189 | $30,995 | $1,682,880 |
| 302 | $4,733 | $26,262 | $30,995 | $1,656,618 |
| 303 | $4,659 | $26,336 | $30,995 | $1,630,282 |
| 304 | $4,585 | $26,410 | $30,995 | $1,603,872 |
| 305 | $4,511 | $26,484 | $30,995 | $1,577,387 |
| 306 | $4,436 | $26,559 | $30,995 | $1,550,828 |
| 307 | $4,362 | $26,634 | $30,995 | $1,524,195 |
| 308 | $4,287 | $26,709 | $30,995 | $1,497,486 |
| 309 | $4,212 | $26,784 | $30,995 | $1,470,702 |
| 310 | $4,136 | $26,859 | $30,995 | $1,443,843 |
| 311 | $4,061 | $26,935 | $30,995 | $1,416,909 |
| 312 | $3,985 | $27,010 | $30,995 | $1,389,898 |
$371,944
$52,774
$319,170
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,909 | $27,086 | $30,995 | $1,362,812 |
| 314 | $3,833 | $27,162 | $30,995 | $1,335,650 |
| 315 | $3,757 | $27,239 | $30,995 | $1,308,411 |
| 316 | $3,680 | $27,315 | $30,995 | $1,281,095 |
| 317 | $3,603 | $27,392 | $30,995 | $1,253,703 |
| 318 | $3,526 | $27,469 | $30,995 | $1,226,234 |
| 319 | $3,449 | $27,547 | $30,995 | $1,198,687 |
| 320 | $3,371 | $27,624 | $30,995 | $1,171,063 |
| 321 | $3,294 | $27,702 | $30,995 | $1,143,361 |
| 322 | $3,216 | $27,780 | $30,995 | $1,115,582 |
| 323 | $3,138 | $27,858 | $30,995 | $1,087,724 |
| 324 | $3,059 | $27,936 | $30,995 | $1,059,788 |
$371,944
$41,834
$330,111
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,981 | $28,015 | $30,995 | $1,031,773 |
| 326 | $2,902 | $28,094 | $30,995 | $1,003,680 |
| 327 | $2,823 | $28,173 | $30,995 | $975,507 |
| 328 | $2,744 | $28,252 | $30,995 | $947,255 |
| 329 | $2,664 | $28,331 | $30,995 | $918,924 |
| 330 | $2,584 | $28,411 | $30,995 | $890,513 |
| 331 | $2,505 | $28,491 | $30,995 | $862,022 |
| 332 | $2,424 | $28,571 | $30,995 | $833,452 |
| 333 | $2,344 | $28,651 | $30,995 | $804,800 |
| 334 | $2,264 | $28,732 | $30,995 | $776,068 |
| 335 | $2,183 | $28,813 | $30,995 | $747,256 |
| 336 | $2,102 | $28,894 | $30,995 | $718,362 |
$371,944
$30,519
$341,426
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $2,020 | $28,975 | $30,995 | $689,387 |
| 338 | $1,939 | $29,056 | $30,995 | $660,331 |
| 339 | $1,857 | $29,138 | $30,995 | $631,192 |
| 340 | $1,775 | $29,220 | $30,995 | $601,972 |
| 341 | $1,693 | $29,302 | $30,995 | $572,670 |
| 342 | $1,611 | $29,385 | $30,995 | $543,285 |
| 343 | $1,528 | $29,467 | $30,995 | $513,818 |
| 344 | $1,445 | $29,550 | $30,995 | $484,268 |
| 345 | $1,362 | $29,633 | $30,995 | $454,634 |
| 346 | $1,279 | $29,717 | $30,995 | $424,917 |
| 347 | $1,195 | $29,800 | $30,995 | $395,117 |
| 348 | $1,111 | $29,884 | $30,995 | $365,233 |
$371,944
$18,815
$353,129
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $1,027 | $29,968 | $30,995 | $335,265 |
| 350 | $943 | $30,052 | $30,995 | $305,213 |
| 351 | $858 | $30,137 | $30,995 | $275,076 |
| 352 | $774 | $30,222 | $30,995 | $244,854 |
| 353 | $689 | $30,307 | $30,995 | $214,547 |
| 354 | $603 | $30,392 | $30,995 | $184,155 |
| 355 | $518 | $30,477 | $30,995 | $153,678 |
| 356 | $432 | $30,563 | $30,995 | $123,115 |
| 357 | $346 | $30,649 | $30,995 | $92,465 |
| 358 | $260 | $30,735 | $30,995 | $61,730 |
| 359 | $174 | $30,822 | $30,995 | $30,908 |
| 360 | $87 | $30,908 | $30,995 | $0 |
$371,944
$6,711
$365,233
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。
