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
$760 萬
583 呎
@14,237
688 呎
@12,064
$830 萬
$880 萬
$850 萬
$740 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $32,588 | $25,041 | $20,521 | $17,513 |
| 1.500 | $33,799 | $26,275 | $21,777 | $18,792 |
| 2.000 | $35,039 | $27,545 | $23,079 | $20,126 |
| 2.500 | $36,307 | $28,853 | $24,427 | $21,514 |
| 3.000 | $37,602 | $30,198 | $25,821 | $22,956 |
| 3.500 | $38,925 | $31,579 | $27,259 | $24,450 |
| 4.000 | $40,276 | $32,996 | $28,741 | $25,995 |
| 4.500 | $41,654 | $34,448 | $30,265 | $27,589 |
| 5.000 | $43,059 | $35,935 | $31,831 | $29,230 |
| 5.500 | $44,490 | $37,455 | $33,437 | $30,916 |
| 6.000 | $45,948 | $39,010 | $35,082 | $32,646 |
每月供款$24,451
30年
$5,445,000
$3,357,174
$8,802,174
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $15,881 | $8,569 | $24,450 | $5,436,431 |
| 2 | $15,856 | $8,594 | $24,450 | $5,427,837 |
| 3 | $15,831 | $8,619 | $24,450 | $5,419,217 |
| 4 | $15,806 | $8,644 | $24,450 | $5,410,573 |
| 5 | $15,781 | $8,670 | $24,450 | $5,401,903 |
| 6 | $15,756 | $8,695 | $24,450 | $5,393,208 |
| 7 | $15,730 | $8,720 | $24,450 | $5,384,488 |
| 8 | $15,705 | $8,746 | $24,450 | $5,375,742 |
| 9 | $15,679 | $8,771 | $24,450 | $5,366,971 |
| 10 | $15,654 | $8,797 | $24,450 | $5,358,174 |
| 11 | $15,628 | $8,822 | $24,450 | $5,349,352 |
| 12 | $15,602 | $8,848 | $24,450 | $5,340,503 |
$293,406
$188,909
$104,497
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $15,576 | $8,874 | $24,450 | $5,331,629 |
| 14 | $15,551 | $8,900 | $24,450 | $5,322,730 |
| 15 | $15,525 | $8,926 | $24,450 | $5,313,804 |
| 16 | $15,499 | $8,952 | $24,450 | $5,304,852 |
| 17 | $15,472 | $8,978 | $24,450 | $5,295,874 |
| 18 | $15,446 | $9,004 | $24,450 | $5,286,870 |
| 19 | $15,420 | $9,030 | $24,450 | $5,277,839 |
| 20 | $15,394 | $9,057 | $24,450 | $5,268,782 |
| 21 | $15,367 | $9,083 | $24,450 | $5,259,699 |
| 22 | $15,341 | $9,110 | $24,450 | $5,250,590 |
| 23 | $15,314 | $9,136 | $24,450 | $5,241,453 |
| 24 | $15,288 | $9,163 | $24,450 | $5,232,290 |
$293,406
$185,193
$108,213
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $15,261 | $9,190 | $24,450 | $5,223,101 |
| 26 | $15,234 | $9,216 | $24,450 | $5,213,884 |
| 27 | $15,207 | $9,243 | $24,450 | $5,204,641 |
| 28 | $15,180 | $9,270 | $24,450 | $5,195,371 |
| 29 | $15,153 | $9,297 | $24,450 | $5,186,073 |
| 30 | $15,126 | $9,324 | $24,450 | $5,176,749 |
| 31 | $15,099 | $9,352 | $24,450 | $5,167,397 |
| 32 | $15,072 | $9,379 | $24,450 | $5,158,018 |
| 33 | $15,044 | $9,406 | $24,450 | $5,148,612 |
| 34 | $15,017 | $9,434 | $24,450 | $5,139,178 |
| 35 | $14,989 | $9,461 | $24,450 | $5,129,717 |
| 36 | $14,962 | $9,489 | $24,450 | $5,120,228 |
$293,406
$181,344
$112,062
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $14,934 | $9,516 | $24,450 | $5,110,712 |
| 38 | $14,906 | $9,544 | $24,450 | $5,101,168 |
| 39 | $14,878 | $9,572 | $24,450 | $5,091,596 |
| 40 | $14,850 | $9,600 | $24,450 | $5,081,996 |
| 41 | $14,822 | $9,628 | $24,450 | $5,072,368 |
| 42 | $14,794 | $9,656 | $24,450 | $5,062,712 |
| 43 | $14,766 | $9,684 | $24,450 | $5,053,027 |
| 44 | $14,738 | $9,712 | $24,450 | $5,043,315 |
| 45 | $14,710 | $9,741 | $24,450 | $5,033,574 |
| 46 | $14,681 | $9,769 | $24,450 | $5,023,805 |
| 47 | $14,653 | $9,798 | $24,450 | $5,014,007 |
| 48 | $14,624 | $9,826 | $24,450 | $5,004,181 |
$293,406
$177,358
$116,048
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $14,596 | $9,855 | $24,450 | $4,994,326 |
| 50 | $14,567 | $9,884 | $24,450 | $4,984,442 |
| 51 | $14,538 | $9,913 | $24,450 | $4,974,530 |
| 52 | $14,509 | $9,941 | $24,450 | $4,964,588 |
| 53 | $14,480 | $9,970 | $24,450 | $4,954,618 |
| 54 | $14,451 | $10,000 | $24,450 | $4,944,618 |
| 55 | $14,422 | $10,029 | $24,450 | $4,934,589 |
| 56 | $14,393 | $10,058 | $24,450 | $4,924,532 |
| 57 | $14,363 | $10,087 | $24,450 | $4,914,444 |
| 58 | $14,334 | $10,117 | $24,450 | $4,904,328 |
| 59 | $14,304 | $10,146 | $24,450 | $4,894,181 |
| 60 | $14,275 | $10,176 | $24,450 | $4,884,006 |
$293,406
$173,231
$120,175
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $14,245 | $10,205 | $24,450 | $4,873,800 |
| 62 | $14,215 | $10,235 | $24,450 | $4,863,565 |
| 63 | $14,185 | $10,265 | $24,450 | $4,853,300 |
| 64 | $14,155 | $10,295 | $24,450 | $4,843,005 |
| 65 | $14,125 | $10,325 | $24,450 | $4,832,680 |
| 66 | $14,095 | $10,355 | $24,450 | $4,822,325 |
| 67 | $14,065 | $10,385 | $24,450 | $4,811,939 |
| 68 | $14,035 | $10,416 | $24,450 | $4,801,524 |
| 69 | $14,004 | $10,446 | $24,450 | $4,791,078 |
| 70 | $13,974 | $10,477 | $24,450 | $4,780,601 |
| 71 | $13,943 | $10,507 | $24,450 | $4,770,094 |
| 72 | $13,913 | $10,538 | $24,450 | $4,759,556 |
$293,406
$168,956
$124,449
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $13,882 | $10,568 | $24,450 | $4,748,988 |
| 74 | $13,851 | $10,599 | $24,450 | $4,738,389 |
| 75 | $13,820 | $10,630 | $24,450 | $4,727,758 |
| 76 | $13,789 | $10,661 | $24,450 | $4,717,097 |
| 77 | $13,758 | $10,692 | $24,450 | $4,706,405 |
| 78 | $13,727 | $10,723 | $24,450 | $4,695,681 |
| 79 | $13,696 | $10,755 | $24,450 | $4,684,927 |
| 80 | $13,664 | $10,786 | $24,450 | $4,674,141 |
| 81 | $13,633 | $10,818 | $24,450 | $4,663,323 |
| 82 | $13,601 | $10,849 | $24,450 | $4,652,474 |
| 83 | $13,570 | $10,881 | $24,450 | $4,641,593 |
| 84 | $13,538 | $10,913 | $24,450 | $4,630,681 |
$293,406
$164,530
$128,876
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $13,506 | $10,944 | $24,450 | $4,619,736 |
| 86 | $13,474 | $10,976 | $24,450 | $4,608,760 |
| 87 | $13,442 | $11,008 | $24,450 | $4,597,752 |
| 88 | $13,410 | $11,040 | $24,450 | $4,586,711 |
| 89 | $13,378 | $11,073 | $24,450 | $4,575,639 |
| 90 | $13,346 | $11,105 | $24,450 | $4,564,534 |
| 91 | $13,313 | $11,137 | $24,450 | $4,553,397 |
| 92 | $13,281 | $11,170 | $24,450 | $4,542,227 |
| 93 | $13,248 | $11,202 | $24,450 | $4,531,025 |
| 94 | $13,215 | $11,235 | $24,450 | $4,519,790 |
| 95 | $13,183 | $11,268 | $24,450 | $4,508,522 |
| 96 | $13,150 | $11,301 | $24,450 | $4,497,221 |
$293,406
$159,946
$133,459
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $13,117 | $11,334 | $24,450 | $4,485,888 |
| 98 | $13,084 | $11,367 | $24,450 | $4,474,521 |
| 99 | $13,051 | $11,400 | $24,450 | $4,463,121 |
| 100 | $13,017 | $11,433 | $24,450 | $4,451,688 |
| 101 | $12,984 | $11,466 | $24,450 | $4,440,222 |
| 102 | $12,951 | $11,500 | $24,450 | $4,428,722 |
| 103 | $12,917 | $11,533 | $24,450 | $4,417,188 |
| 104 | $12,883 | $11,567 | $24,450 | $4,405,621 |
| 105 | $12,850 | $11,601 | $24,450 | $4,394,021 |
| 106 | $12,816 | $11,635 | $24,450 | $4,382,386 |
| 107 | $12,782 | $11,669 | $24,450 | $4,370,718 |
| 108 | $12,748 | $11,703 | $24,450 | $4,359,015 |
$293,406
$155,200
$138,206
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $12,714 | $11,737 | $24,450 | $4,347,278 |
| 110 | $12,680 | $11,771 | $24,450 | $4,335,507 |
| 111 | $12,645 | $11,805 | $24,450 | $4,323,702 |
| 112 | $12,611 | $11,840 | $24,450 | $4,311,863 |
| 113 | $12,576 | $11,874 | $24,450 | $4,299,988 |
| 114 | $12,542 | $11,909 | $24,450 | $4,288,079 |
| 115 | $12,507 | $11,944 | $24,450 | $4,276,136 |
| 116 | $12,472 | $11,978 | $24,450 | $4,264,157 |
| 117 | $12,437 | $12,013 | $24,450 | $4,252,144 |
| 118 | $12,402 | $12,048 | $24,450 | $4,240,096 |
| 119 | $12,367 | $12,084 | $24,450 | $4,228,012 |
| 120 | $12,332 | $12,119 | $24,450 | $4,215,893 |
$293,406
$150,284
$143,122
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $12,296 | $12,154 | $24,450 | $4,203,739 |
| 122 | $12,261 | $12,190 | $24,450 | $4,191,550 |
| 123 | $12,225 | $12,225 | $24,450 | $4,179,325 |
| 124 | $12,190 | $12,261 | $24,450 | $4,167,064 |
| 125 | $12,154 | $12,297 | $24,450 | $4,154,767 |
| 126 | $12,118 | $12,332 | $24,450 | $4,142,435 |
| 127 | $12,082 | $12,368 | $24,450 | $4,130,066 |
| 128 | $12,046 | $12,404 | $24,450 | $4,117,662 |
| 129 | $12,010 | $12,441 | $24,450 | $4,105,221 |
| 130 | $11,974 | $12,477 | $24,450 | $4,092,744 |
| 131 | $11,937 | $12,513 | $24,450 | $4,080,231 |
| 132 | $11,901 | $12,550 | $24,450 | $4,067,681 |
$293,406
$145,194
$148,212
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $11,864 | $12,586 | $24,450 | $4,055,095 |
| 134 | $11,827 | $12,623 | $24,450 | $4,042,472 |
| 135 | $11,791 | $12,660 | $24,450 | $4,029,812 |
| 136 | $11,754 | $12,697 | $24,450 | $4,017,115 |
| 137 | $11,717 | $12,734 | $24,450 | $4,004,381 |
| 138 | $11,679 | $12,771 | $24,450 | $3,991,610 |
| 139 | $11,642 | $12,808 | $24,450 | $3,978,802 |
| 140 | $11,605 | $12,846 | $24,450 | $3,965,956 |
| 141 | $11,567 | $12,883 | $24,450 | $3,953,073 |
| 142 | $11,530 | $12,921 | $24,450 | $3,940,152 |
| 143 | $11,492 | $12,958 | $24,450 | $3,927,194 |
| 144 | $11,454 | $12,996 | $24,450 | $3,914,198 |
$293,406
$139,922
$153,484
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $11,416 | $13,034 | $24,450 | $3,901,164 |
| 146 | $11,378 | $13,072 | $24,450 | $3,888,092 |
| 147 | $11,340 | $13,110 | $24,450 | $3,874,981 |
| 148 | $11,302 | $13,148 | $24,450 | $3,861,833 |
| 149 | $11,264 | $13,187 | $24,450 | $3,848,646 |
| 150 | $11,225 | $13,225 | $24,450 | $3,835,421 |
| 151 | $11,187 | $13,264 | $24,450 | $3,822,157 |
| 152 | $11,148 | $13,303 | $24,450 | $3,808,854 |
| 153 | $11,109 | $13,341 | $24,450 | $3,795,513 |
| 154 | $11,070 | $13,380 | $24,450 | $3,782,133 |
| 155 | $11,031 | $13,419 | $24,450 | $3,768,714 |
| 156 | $10,992 | $13,458 | $24,450 | $3,755,255 |
$293,406
$134,463
$158,942
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $10,953 | $13,498 | $24,450 | $3,741,758 |
| 158 | $10,913 | $13,537 | $24,450 | $3,728,221 |
| 159 | $10,874 | $13,577 | $24,450 | $3,714,644 |
| 160 | $10,834 | $13,616 | $24,450 | $3,701,028 |
| 161 | $10,795 | $13,656 | $24,450 | $3,687,372 |
| 162 | $10,755 | $13,696 | $24,450 | $3,673,676 |
| 163 | $10,715 | $13,736 | $24,450 | $3,659,941 |
| 164 | $10,675 | $13,776 | $24,450 | $3,646,165 |
| 165 | $10,635 | $13,816 | $24,450 | $3,632,349 |
| 166 | $10,594 | $13,856 | $24,450 | $3,618,493 |
| 167 | $10,554 | $13,897 | $24,450 | $3,604,597 |
| 168 | $10,513 | $13,937 | $24,450 | $3,590,660 |
$293,406
$128,810
$164,596
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $10,473 | $13,978 | $24,450 | $3,576,682 |
| 170 | $10,432 | $14,018 | $24,450 | $3,562,663 |
| 171 | $10,391 | $14,059 | $24,450 | $3,548,604 |
| 172 | $10,350 | $14,100 | $24,450 | $3,534,504 |
| 173 | $10,309 | $14,142 | $24,450 | $3,520,362 |
| 174 | $10,268 | $14,183 | $24,450 | $3,506,179 |
| 175 | $10,226 | $14,224 | $24,450 | $3,491,955 |
| 176 | $10,185 | $14,266 | $24,450 | $3,477,690 |
| 177 | $10,143 | $14,307 | $24,450 | $3,463,382 |
| 178 | $10,102 | $14,349 | $24,450 | $3,449,033 |
| 179 | $10,060 | $14,391 | $24,450 | $3,434,643 |
| 180 | $10,018 | $14,433 | $24,450 | $3,420,210 |
$293,406
$122,956
$170,450
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,976 | $14,475 | $24,450 | $3,405,735 |
| 182 | $9,933 | $14,517 | $24,450 | $3,391,218 |
| 183 | $9,891 | $14,559 | $24,450 | $3,376,658 |
| 184 | $9,849 | $14,602 | $24,450 | $3,362,057 |
| 185 | $9,806 | $14,644 | $24,450 | $3,347,412 |
| 186 | $9,763 | $14,687 | $24,450 | $3,332,725 |
| 187 | $9,720 | $14,730 | $24,450 | $3,317,995 |
| 188 | $9,677 | $14,773 | $24,450 | $3,303,222 |
| 189 | $9,634 | $14,816 | $24,450 | $3,288,406 |
| 190 | $9,591 | $14,859 | $24,450 | $3,273,546 |
| 191 | $9,548 | $14,903 | $24,450 | $3,258,644 |
| 192 | $9,504 | $14,946 | $24,450 | $3,243,698 |
$293,406
$116,894
$176,512
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $9,461 | $14,990 | $24,450 | $3,228,708 |
| 194 | $9,417 | $15,033 | $24,450 | $3,213,675 |
| 195 | $9,373 | $15,077 | $24,450 | $3,198,597 |
| 196 | $9,329 | $15,121 | $24,450 | $3,183,476 |
| 197 | $9,285 | $15,165 | $24,450 | $3,168,311 |
| 198 | $9,241 | $15,210 | $24,450 | $3,153,101 |
| 199 | $9,197 | $15,254 | $24,450 | $3,137,847 |
| 200 | $9,152 | $15,298 | $24,450 | $3,122,549 |
| 201 | $9,107 | $15,343 | $24,450 | $3,107,206 |
| 202 | $9,063 | $15,388 | $24,450 | $3,091,818 |
| 203 | $9,018 | $15,433 | $24,450 | $3,076,385 |
| 204 | $8,973 | $15,478 | $24,450 | $3,060,908 |
$293,406
$110,616
$182,790
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,928 | $15,523 | $24,450 | $3,045,385 |
| 206 | $8,882 | $15,568 | $24,450 | $3,029,817 |
| 207 | $8,837 | $15,614 | $24,450 | $3,014,203 |
| 208 | $8,791 | $15,659 | $24,450 | $2,998,544 |
| 209 | $8,746 | $15,705 | $24,450 | $2,982,839 |
| 210 | $8,700 | $15,751 | $24,450 | $2,967,089 |
| 211 | $8,654 | $15,796 | $24,450 | $2,951,292 |
| 212 | $8,608 | $15,843 | $24,450 | $2,935,450 |
| 213 | $8,562 | $15,889 | $24,450 | $2,919,561 |
| 214 | $8,515 | $15,935 | $24,450 | $2,903,626 |
| 215 | $8,469 | $15,982 | $24,450 | $2,887,644 |
| 216 | $8,422 | $16,028 | $24,450 | $2,871,616 |
$293,406
$104,114
$189,291
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $8,376 | $16,075 | $24,450 | $2,855,541 |
| 218 | $8,329 | $16,122 | $24,450 | $2,839,419 |
| 219 | $8,282 | $16,169 | $24,450 | $2,823,251 |
| 220 | $8,234 | $16,216 | $24,450 | $2,807,035 |
| 221 | $8,187 | $16,263 | $24,450 | $2,790,771 |
| 222 | $8,140 | $16,311 | $24,450 | $2,774,461 |
| 223 | $8,092 | $16,358 | $24,450 | $2,758,102 |
| 224 | $8,044 | $16,406 | $24,450 | $2,741,696 |
| 225 | $7,997 | $16,454 | $24,450 | $2,725,242 |
| 226 | $7,949 | $16,502 | $24,450 | $2,708,740 |
| 227 | $7,900 | $16,550 | $24,450 | $2,692,191 |
| 228 | $7,852 | $16,598 | $24,450 | $2,675,592 |
$293,406
$97,382
$196,024
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,804 | $16,647 | $24,450 | $2,658,946 |
| 230 | $7,755 | $16,695 | $24,450 | $2,642,250 |
| 231 | $7,707 | $16,744 | $24,450 | $2,625,506 |
| 232 | $7,658 | $16,793 | $24,450 | $2,608,714 |
| 233 | $7,609 | $16,842 | $24,450 | $2,591,872 |
| 234 | $7,560 | $16,891 | $24,450 | $2,574,981 |
| 235 | $7,510 | $16,940 | $24,450 | $2,558,041 |
| 236 | $7,461 | $16,990 | $24,450 | $2,541,051 |
| 237 | $7,411 | $17,039 | $24,450 | $2,524,012 |
| 238 | $7,362 | $17,089 | $24,450 | $2,506,924 |
| 239 | $7,312 | $17,139 | $24,450 | $2,489,785 |
| 240 | $7,262 | $17,189 | $24,450 | $2,472,596 |
$293,406
$90,410
$202,996
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $7,212 | $17,239 | $24,450 | $2,455,358 |
| 242 | $7,161 | $17,289 | $24,450 | $2,438,069 |
| 243 | $7,111 | $17,339 | $24,450 | $2,420,729 |
| 244 | $7,060 | $17,390 | $24,450 | $2,403,339 |
| 245 | $7,010 | $17,441 | $24,450 | $2,385,898 |
| 246 | $6,959 | $17,492 | $24,450 | $2,368,407 |
| 247 | $6,908 | $17,543 | $24,450 | $2,350,864 |
| 248 | $6,857 | $17,594 | $24,450 | $2,333,270 |
| 249 | $6,805 | $17,645 | $24,450 | $2,315,625 |
| 250 | $6,754 | $17,697 | $24,450 | $2,297,929 |
| 251 | $6,702 | $17,748 | $24,450 | $2,280,180 |
| 252 | $6,651 | $17,800 | $24,450 | $2,262,380 |
$293,406
$83,190
$210,216
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $6,599 | $17,852 | $24,450 | $2,244,529 |
| 254 | $6,547 | $17,904 | $24,450 | $2,226,625 |
| 255 | $6,494 | $17,956 | $24,450 | $2,208,668 |
| 256 | $6,442 | $18,009 | $24,450 | $2,190,660 |
| 257 | $6,389 | $18,061 | $24,450 | $2,172,599 |
| 258 | $6,337 | $18,114 | $24,450 | $2,154,485 |
| 259 | $6,284 | $18,167 | $24,450 | $2,136,319 |
| 260 | $6,231 | $18,220 | $24,450 | $2,118,099 |
| 261 | $6,178 | $18,273 | $24,450 | $2,099,826 |
| 262 | $6,124 | $18,326 | $24,450 | $2,081,500 |
| 263 | $6,071 | $18,379 | $24,450 | $2,063,121 |
| 264 | $6,017 | $18,433 | $24,450 | $2,044,688 |
$293,406
$75,713
$217,693
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,964 | $18,487 | $24,450 | $2,026,201 |
| 266 | $5,910 | $18,541 | $24,450 | $2,007,660 |
| 267 | $5,856 | $18,595 | $24,450 | $1,989,066 |
| 268 | $5,801 | $18,649 | $24,450 | $1,970,416 |
| 269 | $5,747 | $18,703 | $24,450 | $1,951,713 |
| 270 | $5,692 | $18,758 | $24,450 | $1,932,955 |
| 271 | $5,638 | $18,813 | $24,450 | $1,914,142 |
| 272 | $5,583 | $18,868 | $24,450 | $1,895,275 |
| 273 | $5,528 | $18,923 | $24,450 | $1,876,352 |
| 274 | $5,473 | $18,978 | $24,450 | $1,857,374 |
| 275 | $5,417 | $19,033 | $24,450 | $1,838,341 |
| 276 | $5,362 | $19,089 | $24,450 | $1,819,253 |
$293,406
$67,971
$225,435
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $5,306 | $19,144 | $24,450 | $1,800,108 |
| 278 | $5,250 | $19,200 | $24,450 | $1,780,908 |
| 279 | $5,194 | $19,256 | $24,450 | $1,761,652 |
| 280 | $5,138 | $19,312 | $24,450 | $1,742,340 |
| 281 | $5,082 | $19,369 | $24,450 | $1,722,971 |
| 282 | $5,025 | $19,425 | $24,450 | $1,703,546 |
| 283 | $4,969 | $19,482 | $24,450 | $1,684,064 |
| 284 | $4,912 | $19,539 | $24,450 | $1,664,525 |
| 285 | $4,855 | $19,596 | $24,450 | $1,644,930 |
| 286 | $4,798 | $19,653 | $24,450 | $1,625,277 |
| 287 | $4,740 | $19,710 | $24,450 | $1,605,567 |
| 288 | $4,683 | $19,768 | $24,450 | $1,585,799 |
$293,406
$59,952
$233,453
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,625 | $19,825 | $24,450 | $1,565,974 |
| 290 | $4,567 | $19,883 | $24,450 | $1,546,091 |
| 291 | $4,509 | $19,941 | $24,450 | $1,526,150 |
| 292 | $4,451 | $19,999 | $24,450 | $1,506,151 |
| 293 | $4,393 | $20,058 | $24,450 | $1,486,093 |
| 294 | $4,334 | $20,116 | $24,450 | $1,465,977 |
| 295 | $4,276 | $20,175 | $24,450 | $1,445,802 |
| 296 | $4,217 | $20,234 | $24,450 | $1,425,569 |
| 297 | $4,158 | $20,293 | $24,450 | $1,405,276 |
| 298 | $4,099 | $20,352 | $24,450 | $1,384,925 |
| 299 | $4,039 | $20,411 | $24,450 | $1,364,513 |
| 300 | $3,980 | $20,471 | $24,450 | $1,344,043 |
$293,406
$51,649
$241,757
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,920 | $20,530 | $24,450 | $1,323,512 |
| 302 | $3,860 | $20,590 | $24,450 | $1,302,922 |
| 303 | $3,800 | $20,650 | $24,450 | $1,282,272 |
| 304 | $3,740 | $20,711 | $24,450 | $1,261,561 |
| 305 | $3,680 | $20,771 | $24,450 | $1,240,790 |
| 306 | $3,619 | $20,832 | $24,450 | $1,219,959 |
| 307 | $3,558 | $20,892 | $24,450 | $1,199,067 |
| 308 | $3,497 | $20,953 | $24,450 | $1,178,113 |
| 309 | $3,436 | $21,014 | $24,450 | $1,157,099 |
| 310 | $3,375 | $21,076 | $24,450 | $1,136,024 |
| 311 | $3,313 | $21,137 | $24,450 | $1,114,886 |
| 312 | $3,252 | $21,199 | $24,450 | $1,093,688 |
$293,406
$43,051
$250,355
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $3,190 | $21,261 | $24,450 | $1,072,427 |
| 314 | $3,128 | $21,323 | $24,450 | $1,051,105 |
| 315 | $3,066 | $21,385 | $24,450 | $1,029,720 |
| 316 | $3,003 | $21,447 | $24,450 | $1,008,273 |
| 317 | $2,941 | $21,510 | $24,450 | $986,763 |
| 318 | $2,878 | $21,572 | $24,450 | $965,191 |
| 319 | $2,815 | $21,635 | $24,450 | $943,555 |
| 320 | $2,752 | $21,698 | $24,450 | $921,857 |
| 321 | $2,689 | $21,762 | $24,450 | $900,095 |
| 322 | $2,625 | $21,825 | $24,450 | $878,270 |
| 323 | $2,562 | $21,889 | $24,450 | $856,381 |
| 324 | $2,498 | $21,953 | $24,450 | $834,428 |
$293,406
$34,146
$259,259
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,434 | $22,017 | $24,450 | $812,412 |
| 326 | $2,370 | $22,081 | $24,450 | $790,331 |
| 327 | $2,305 | $22,145 | $24,450 | $768,185 |
| 328 | $2,241 | $22,210 | $24,450 | $745,975 |
| 329 | $2,176 | $22,275 | $24,450 | $723,701 |
| 330 | $2,111 | $22,340 | $24,450 | $701,361 |
| 331 | $2,046 | $22,405 | $24,450 | $678,956 |
| 332 | $1,980 | $22,470 | $24,450 | $656,486 |
| 333 | $1,915 | $22,536 | $24,450 | $633,950 |
| 334 | $1,849 | $22,601 | $24,450 | $611,349 |
| 335 | $1,783 | $22,667 | $24,450 | $588,681 |
| 336 | $1,717 | $22,733 | $24,450 | $565,948 |
$293,406
$24,925
$268,481
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,651 | $22,800 | $24,450 | $543,148 |
| 338 | $1,584 | $22,866 | $24,450 | $520,282 |
| 339 | $1,517 | $22,933 | $24,450 | $497,349 |
| 340 | $1,451 | $23,000 | $24,450 | $474,349 |
| 341 | $1,384 | $23,067 | $24,450 | $451,282 |
| 342 | $1,316 | $23,134 | $24,450 | $428,148 |
| 343 | $1,249 | $23,202 | $24,450 | $404,946 |
| 344 | $1,181 | $23,269 | $24,450 | $381,676 |
| 345 | $1,113 | $23,337 | $24,450 | $358,339 |
| 346 | $1,045 | $23,405 | $24,450 | $334,934 |
| 347 | $977 | $23,474 | $24,450 | $311,460 |
| 348 | $908 | $23,542 | $24,450 | $287,918 |
$293,406
$15,376
$278,030
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $840 | $23,611 | $24,450 | $264,307 |
| 350 | $771 | $23,680 | $24,450 | $240,628 |
| 351 | $702 | $23,749 | $24,450 | $216,879 |
| 352 | $633 | $23,818 | $24,450 | $193,061 |
| 353 | $563 | $23,887 | $24,450 | $169,174 |
| 354 | $493 | $23,957 | $24,450 | $145,217 |
| 355 | $424 | $24,027 | $24,450 | $121,190 |
| 356 | $353 | $24,097 | $24,450 | $97,093 |
| 357 | $283 | $24,167 | $24,450 | $72,926 |
| 358 | $213 | $24,238 | $24,450 | $48,688 |
| 359 | $142 | $24,308 | $24,450 | $24,379 |
| 360 | $71 | $24,379 | $24,450 | $0 |
$293,406
$5,488
$287,918
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。