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
$900 萬
$850 萬
$738 萬
$850 萬
$900 萬
$700 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $24,778 | $19,040 | $15,603 | $13,316 |
| 1.500 | $25,699 | $19,977 | $16,557 | $14,288 |
| 2.000 | $26,641 | $20,944 | $17,548 | $15,302 |
| 2.500 | $27,605 | $21,938 | $18,573 | $16,358 |
| 3.000 | $28,590 | $22,960 | $19,632 | $17,454 |
| 3.500 | $29,596 | $24,010 | $20,726 | $18,590 |
| 4.000 | $30,623 | $25,088 | $21,852 | $19,765 |
| 4.500 | $31,671 | $26,192 | $23,011 | $20,977 |
| 5.000 | $32,739 | $27,322 | $24,202 | $22,224 |
| 5.500 | $33,827 | $28,479 | $25,423 | $23,506 |
| 6.000 | $34,936 | $29,660 | $26,674 | $24,821 |
每月供款$18,591
30年
$4,140,000
$2,552,563
$6,692,563
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,075 | $6,515 | $18,590 | $4,133,485 |
| 2 | $12,056 | $6,534 | $18,590 | $4,126,950 |
| 3 | $12,037 | $6,554 | $18,590 | $4,120,397 |
| 4 | $12,018 | $6,573 | $18,590 | $4,113,824 |
| 5 | $11,999 | $6,592 | $18,590 | $4,107,232 |
| 6 | $11,979 | $6,611 | $18,590 | $4,100,621 |
| 7 | $11,960 | $6,630 | $18,590 | $4,093,991 |
| 8 | $11,941 | $6,650 | $18,590 | $4,087,341 |
| 9 | $11,921 | $6,669 | $18,590 | $4,080,672 |
| 10 | $11,902 | $6,688 | $18,590 | $4,073,984 |
| 11 | $11,882 | $6,708 | $18,590 | $4,067,276 |
| 12 | $11,863 | $6,728 | $18,590 | $4,060,548 |
$223,085
$143,634
$79,452
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,843 | $6,747 | $18,590 | $4,053,801 |
| 14 | $11,824 | $6,767 | $18,590 | $4,047,034 |
| 15 | $11,804 | $6,787 | $18,590 | $4,040,247 |
| 16 | $11,784 | $6,806 | $18,590 | $4,033,441 |
| 17 | $11,764 | $6,826 | $18,590 | $4,026,615 |
| 18 | $11,744 | $6,846 | $18,590 | $4,019,769 |
| 19 | $11,724 | $6,866 | $18,590 | $4,012,903 |
| 20 | $11,704 | $6,886 | $18,590 | $4,006,016 |
| 21 | $11,684 | $6,906 | $18,590 | $3,999,110 |
| 22 | $11,664 | $6,926 | $18,590 | $3,992,184 |
| 23 | $11,644 | $6,947 | $18,590 | $3,985,237 |
| 24 | $11,624 | $6,967 | $18,590 | $3,978,270 |
$223,085
$140,808
$82,278
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,603 | $6,987 | $18,590 | $3,971,283 |
| 26 | $11,583 | $7,008 | $18,590 | $3,964,276 |
| 27 | $11,562 | $7,028 | $18,590 | $3,957,248 |
| 28 | $11,542 | $7,048 | $18,590 | $3,950,199 |
| 29 | $11,521 | $7,069 | $18,590 | $3,943,130 |
| 30 | $11,501 | $7,090 | $18,590 | $3,936,040 |
| 31 | $11,480 | $7,110 | $18,590 | $3,928,930 |
| 32 | $11,459 | $7,131 | $18,590 | $3,921,799 |
| 33 | $11,439 | $7,152 | $18,590 | $3,914,647 |
| 34 | $11,418 | $7,173 | $18,590 | $3,907,474 |
| 35 | $11,397 | $7,194 | $18,590 | $3,900,281 |
| 36 | $11,376 | $7,215 | $18,590 | $3,893,066 |
$223,085
$137,881
$85,204
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,355 | $7,236 | $18,590 | $3,885,831 |
| 38 | $11,334 | $7,257 | $18,590 | $3,878,574 |
| 39 | $11,313 | $7,278 | $18,590 | $3,871,296 |
| 40 | $11,291 | $7,299 | $18,590 | $3,863,997 |
| 41 | $11,270 | $7,320 | $18,590 | $3,856,676 |
| 42 | $11,249 | $7,342 | $18,590 | $3,849,334 |
| 43 | $11,227 | $7,363 | $18,590 | $3,841,971 |
| 44 | $11,206 | $7,385 | $18,590 | $3,834,586 |
| 45 | $11,184 | $7,406 | $18,590 | $3,827,180 |
| 46 | $11,163 | $7,428 | $18,590 | $3,819,752 |
| 47 | $11,141 | $7,450 | $18,590 | $3,812,303 |
| 48 | $11,119 | $7,471 | $18,590 | $3,804,832 |
$223,085
$134,851
$88,235
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,097 | $7,493 | $18,590 | $3,797,339 |
| 50 | $11,076 | $7,515 | $18,590 | $3,789,824 |
| 51 | $11,054 | $7,537 | $18,590 | $3,782,287 |
| 52 | $11,032 | $7,559 | $18,590 | $3,774,728 |
| 53 | $11,010 | $7,581 | $18,590 | $3,767,147 |
| 54 | $10,988 | $7,603 | $18,590 | $3,759,544 |
| 55 | $10,965 | $7,625 | $18,590 | $3,751,919 |
| 56 | $10,943 | $7,647 | $18,590 | $3,744,272 |
| 57 | $10,921 | $7,670 | $18,590 | $3,736,602 |
| 58 | $10,898 | $7,692 | $18,590 | $3,728,910 |
| 59 | $10,876 | $7,714 | $18,590 | $3,721,196 |
| 60 | $10,853 | $7,737 | $18,590 | $3,713,459 |
$223,085
$131,713
$91,373
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,831 | $7,760 | $18,590 | $3,705,699 |
| 62 | $10,808 | $7,782 | $18,590 | $3,697,917 |
| 63 | $10,786 | $7,805 | $18,590 | $3,690,112 |
| 64 | $10,763 | $7,828 | $18,590 | $3,682,285 |
| 65 | $10,740 | $7,850 | $18,590 | $3,674,434 |
| 66 | $10,717 | $7,873 | $18,590 | $3,666,561 |
| 67 | $10,694 | $7,896 | $18,590 | $3,658,665 |
| 68 | $10,671 | $7,919 | $18,590 | $3,650,745 |
| 69 | $10,648 | $7,942 | $18,590 | $3,642,803 |
| 70 | $10,625 | $7,966 | $18,590 | $3,634,837 |
| 71 | $10,602 | $7,989 | $18,590 | $3,626,848 |
| 72 | $10,578 | $8,012 | $18,590 | $3,618,836 |
$223,085
$128,463
$94,623
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,555 | $8,036 | $18,590 | $3,610,801 |
| 74 | $10,532 | $8,059 | $18,590 | $3,602,742 |
| 75 | $10,508 | $8,082 | $18,590 | $3,594,659 |
| 76 | $10,484 | $8,106 | $18,590 | $3,586,553 |
| 77 | $10,461 | $8,130 | $18,590 | $3,578,424 |
| 78 | $10,437 | $8,153 | $18,590 | $3,570,270 |
| 79 | $10,413 | $8,177 | $18,590 | $3,562,093 |
| 80 | $10,389 | $8,201 | $18,590 | $3,553,892 |
| 81 | $10,366 | $8,225 | $18,590 | $3,545,667 |
| 82 | $10,342 | $8,249 | $18,590 | $3,537,418 |
| 83 | $10,317 | $8,273 | $18,590 | $3,529,145 |
| 84 | $10,293 | $8,297 | $18,590 | $3,520,848 |
$223,085
$125,097
$97,988
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,269 | $8,321 | $18,590 | $3,512,527 |
| 86 | $10,245 | $8,346 | $18,590 | $3,504,181 |
| 87 | $10,221 | $8,370 | $18,590 | $3,495,811 |
| 88 | $10,196 | $8,394 | $18,590 | $3,487,417 |
| 89 | $10,172 | $8,419 | $18,590 | $3,478,998 |
| 90 | $10,147 | $8,443 | $18,590 | $3,470,555 |
| 91 | $10,122 | $8,468 | $18,590 | $3,462,087 |
| 92 | $10,098 | $8,493 | $18,590 | $3,453,594 |
| 93 | $10,073 | $8,517 | $18,590 | $3,445,077 |
| 94 | $10,048 | $8,542 | $18,590 | $3,436,534 |
| 95 | $10,023 | $8,567 | $18,590 | $3,427,967 |
| 96 | $9,998 | $8,592 | $18,590 | $3,419,375 |
$223,085
$121,612
$101,473
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,973 | $8,617 | $18,590 | $3,410,758 |
| 98 | $9,948 | $8,642 | $18,590 | $3,402,115 |
| 99 | $9,923 | $8,668 | $18,590 | $3,393,447 |
| 100 | $9,898 | $8,693 | $18,590 | $3,384,755 |
| 101 | $9,872 | $8,718 | $18,590 | $3,376,036 |
| 102 | $9,847 | $8,744 | $18,590 | $3,367,293 |
| 103 | $9,821 | $8,769 | $18,590 | $3,358,523 |
| 104 | $9,796 | $8,795 | $18,590 | $3,349,729 |
| 105 | $9,770 | $8,820 | $18,590 | $3,340,908 |
| 106 | $9,744 | $8,846 | $18,590 | $3,332,062 |
| 107 | $9,719 | $8,872 | $18,590 | $3,323,190 |
| 108 | $9,693 | $8,898 | $18,590 | $3,314,292 |
$223,085
$118,003
$105,082
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,667 | $8,924 | $18,590 | $3,305,369 |
| 110 | $9,641 | $8,950 | $18,590 | $3,296,419 |
| 111 | $9,615 | $8,976 | $18,590 | $3,287,443 |
| 112 | $9,588 | $9,002 | $18,590 | $3,278,441 |
| 113 | $9,562 | $9,028 | $18,590 | $3,269,413 |
| 114 | $9,536 | $9,055 | $18,590 | $3,260,358 |
| 115 | $9,509 | $9,081 | $18,590 | $3,251,277 |
| 116 | $9,483 | $9,108 | $18,590 | $3,242,169 |
| 117 | $9,456 | $9,134 | $18,590 | $3,233,035 |
| 118 | $9,430 | $9,161 | $18,590 | $3,223,874 |
| 119 | $9,403 | $9,187 | $18,590 | $3,214,687 |
| 120 | $9,376 | $9,214 | $18,590 | $3,205,473 |
$223,085
$114,266
$108,820
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,349 | $9,241 | $18,590 | $3,196,231 |
| 122 | $9,322 | $9,268 | $18,590 | $3,186,963 |
| 123 | $9,295 | $9,295 | $18,590 | $3,177,668 |
| 124 | $9,268 | $9,322 | $18,590 | $3,168,346 |
| 125 | $9,241 | $9,349 | $18,590 | $3,158,997 |
| 126 | $9,214 | $9,377 | $18,590 | $3,149,620 |
| 127 | $9,186 | $9,404 | $18,590 | $3,140,216 |
| 128 | $9,159 | $9,431 | $18,590 | $3,130,784 |
| 129 | $9,131 | $9,459 | $18,590 | $3,121,325 |
| 130 | $9,104 | $9,487 | $18,590 | $3,111,839 |
| 131 | $9,076 | $9,514 | $18,590 | $3,102,324 |
| 132 | $9,048 | $9,542 | $18,590 | $3,092,782 |
$223,085
$110,395
$112,690
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,021 | $9,570 | $18,590 | $3,083,213 |
| 134 | $8,993 | $9,598 | $18,590 | $3,073,615 |
| 135 | $8,965 | $9,626 | $18,590 | $3,063,989 |
| 136 | $8,937 | $9,654 | $18,590 | $3,054,335 |
| 137 | $8,908 | $9,682 | $18,590 | $3,044,653 |
| 138 | $8,880 | $9,710 | $18,590 | $3,034,943 |
| 139 | $8,852 | $9,739 | $18,590 | $3,025,205 |
| 140 | $8,824 | $9,767 | $18,590 | $3,015,438 |
| 141 | $8,795 | $9,795 | $18,590 | $3,005,642 |
| 142 | $8,766 | $9,824 | $18,590 | $2,995,818 |
| 143 | $8,738 | $9,853 | $18,590 | $2,985,966 |
| 144 | $8,709 | $9,881 | $18,590 | $2,976,084 |
$223,085
$106,387
$116,698
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,680 | $9,910 | $18,590 | $2,966,174 |
| 146 | $8,651 | $9,939 | $18,590 | $2,956,235 |
| 147 | $8,622 | $9,968 | $18,590 | $2,946,267 |
| 148 | $8,593 | $9,997 | $18,590 | $2,936,270 |
| 149 | $8,564 | $10,026 | $18,590 | $2,926,243 |
| 150 | $8,535 | $10,056 | $18,590 | $2,916,188 |
| 151 | $8,506 | $10,085 | $18,590 | $2,906,103 |
| 152 | $8,476 | $10,114 | $18,590 | $2,895,989 |
| 153 | $8,447 | $10,144 | $18,590 | $2,885,845 |
| 154 | $8,417 | $10,173 | $18,590 | $2,875,671 |
| 155 | $8,387 | $10,203 | $18,590 | $2,865,468 |
| 156 | $8,358 | $10,233 | $18,590 | $2,855,235 |
$223,085
$102,237
$120,849
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,328 | $10,263 | $18,590 | $2,844,973 |
| 158 | $8,298 | $10,293 | $18,590 | $2,834,680 |
| 159 | $8,268 | $10,323 | $18,590 | $2,824,357 |
| 160 | $8,238 | $10,353 | $18,590 | $2,814,005 |
| 161 | $8,208 | $10,383 | $18,590 | $2,803,622 |
| 162 | $8,177 | $10,413 | $18,590 | $2,793,209 |
| 163 | $8,147 | $10,444 | $18,590 | $2,782,765 |
| 164 | $8,116 | $10,474 | $18,590 | $2,772,291 |
| 165 | $8,086 | $10,505 | $18,590 | $2,761,786 |
| 166 | $8,055 | $10,535 | $18,590 | $2,751,251 |
| 167 | $8,024 | $10,566 | $18,590 | $2,740,685 |
| 168 | $7,994 | $10,597 | $18,590 | $2,730,088 |
$223,085
$97,938
$125,147
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,963 | $10,628 | $18,590 | $2,719,461 |
| 170 | $7,932 | $10,659 | $18,590 | $2,708,802 |
| 171 | $7,901 | $10,690 | $18,590 | $2,698,112 |
| 172 | $7,869 | $10,721 | $18,590 | $2,687,391 |
| 173 | $7,838 | $10,752 | $18,590 | $2,676,639 |
| 174 | $7,807 | $10,784 | $18,590 | $2,665,855 |
| 175 | $7,775 | $10,815 | $18,590 | $2,655,040 |
| 176 | $7,744 | $10,847 | $18,590 | $2,644,194 |
| 177 | $7,712 | $10,878 | $18,590 | $2,633,316 |
| 178 | $7,681 | $10,910 | $18,590 | $2,622,406 |
| 179 | $7,649 | $10,942 | $18,590 | $2,611,464 |
| 180 | $7,617 | $10,974 | $18,590 | $2,600,490 |
$223,085
$93,487
$129,598
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,585 | $11,006 | $18,590 | $2,589,484 |
| 182 | $7,553 | $11,038 | $18,590 | $2,578,447 |
| 183 | $7,520 | $11,070 | $18,590 | $2,567,377 |
| 184 | $7,488 | $11,102 | $18,590 | $2,556,274 |
| 185 | $7,456 | $11,135 | $18,590 | $2,545,140 |
| 186 | $7,423 | $11,167 | $18,590 | $2,533,973 |
| 187 | $7,391 | $11,200 | $18,590 | $2,522,773 |
| 188 | $7,358 | $11,232 | $18,590 | $2,511,541 |
| 189 | $7,325 | $11,265 | $18,590 | $2,500,275 |
| 190 | $7,292 | $11,298 | $18,590 | $2,488,977 |
| 191 | $7,260 | $11,331 | $18,590 | $2,477,647 |
| 192 | $7,226 | $11,364 | $18,590 | $2,466,283 |
$223,085
$88,878
$134,208
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,193 | $11,397 | $18,590 | $2,454,885 |
| 194 | $7,160 | $11,430 | $18,590 | $2,443,455 |
| 195 | $7,127 | $11,464 | $18,590 | $2,431,991 |
| 196 | $7,093 | $11,497 | $18,590 | $2,420,494 |
| 197 | $7,060 | $11,531 | $18,590 | $2,408,964 |
| 198 | $7,026 | $11,564 | $18,590 | $2,397,399 |
| 199 | $6,992 | $11,598 | $18,590 | $2,385,801 |
| 200 | $6,959 | $11,632 | $18,590 | $2,374,169 |
| 201 | $6,925 | $11,666 | $18,590 | $2,362,504 |
| 202 | $6,891 | $11,700 | $18,590 | $2,350,804 |
| 203 | $6,857 | $11,734 | $18,590 | $2,339,070 |
| 204 | $6,822 | $11,768 | $18,590 | $2,327,302 |
$223,085
$84,104
$138,981
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,788 | $11,802 | $18,590 | $2,315,499 |
| 206 | $6,754 | $11,837 | $18,590 | $2,303,662 |
| 207 | $6,719 | $11,871 | $18,590 | $2,291,791 |
| 208 | $6,684 | $11,906 | $18,590 | $2,279,885 |
| 209 | $6,650 | $11,941 | $18,590 | $2,267,944 |
| 210 | $6,615 | $11,976 | $18,590 | $2,255,968 |
| 211 | $6,580 | $12,011 | $18,590 | $2,243,958 |
| 212 | $6,545 | $12,046 | $18,590 | $2,231,912 |
| 213 | $6,510 | $12,081 | $18,590 | $2,219,832 |
| 214 | $6,475 | $12,116 | $18,590 | $2,207,716 |
| 215 | $6,439 | $12,151 | $18,590 | $2,195,564 |
| 216 | $6,404 | $12,187 | $18,590 | $2,183,378 |
$223,085
$79,161
$143,924
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,368 | $12,222 | $18,590 | $2,171,155 |
| 218 | $6,333 | $12,258 | $18,590 | $2,158,897 |
| 219 | $6,297 | $12,294 | $18,590 | $2,146,604 |
| 220 | $6,261 | $12,330 | $18,590 | $2,134,274 |
| 221 | $6,225 | $12,365 | $18,590 | $2,121,909 |
| 222 | $6,189 | $12,402 | $18,590 | $2,109,507 |
| 223 | $6,153 | $12,438 | $18,590 | $2,097,069 |
| 224 | $6,116 | $12,474 | $18,590 | $2,084,595 |
| 225 | $6,080 | $12,510 | $18,590 | $2,072,085 |
| 226 | $6,044 | $12,547 | $18,590 | $2,059,538 |
| 227 | $6,007 | $12,583 | $18,590 | $2,046,955 |
| 228 | $5,970 | $12,620 | $18,590 | $2,034,335 |
$223,085
$74,042
$149,043
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,933 | $12,657 | $18,590 | $2,021,678 |
| 230 | $5,897 | $12,694 | $18,590 | $2,008,984 |
| 231 | $5,860 | $12,731 | $18,590 | $1,996,253 |
| 232 | $5,822 | $12,768 | $18,590 | $1,983,485 |
| 233 | $5,785 | $12,805 | $18,590 | $1,970,679 |
| 234 | $5,748 | $12,843 | $18,590 | $1,957,837 |
| 235 | $5,710 | $12,880 | $18,590 | $1,944,957 |
| 236 | $5,673 | $12,918 | $18,590 | $1,932,039 |
| 237 | $5,635 | $12,955 | $18,590 | $1,919,084 |
| 238 | $5,597 | $12,993 | $18,590 | $1,906,091 |
| 239 | $5,559 | $13,031 | $18,590 | $1,893,060 |
| 240 | $5,521 | $13,069 | $18,590 | $1,879,991 |
$223,085
$68,741
$154,344
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,483 | $13,107 | $18,590 | $1,866,883 |
| 242 | $5,445 | $13,145 | $18,590 | $1,853,738 |
| 243 | $5,407 | $13,184 | $18,590 | $1,840,554 |
| 244 | $5,368 | $13,222 | $18,590 | $1,827,332 |
| 245 | $5,330 | $13,261 | $18,590 | $1,814,071 |
| 246 | $5,291 | $13,299 | $18,590 | $1,800,772 |
| 247 | $5,252 | $13,338 | $18,590 | $1,787,434 |
| 248 | $5,213 | $13,377 | $18,590 | $1,774,057 |
| 249 | $5,174 | $13,416 | $18,590 | $1,760,641 |
| 250 | $5,135 | $13,455 | $18,590 | $1,747,185 |
| 251 | $5,096 | $13,494 | $18,590 | $1,733,691 |
| 252 | $5,057 | $13,534 | $18,590 | $1,720,157 |
$223,085
$63,252
$159,834
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,017 | $13,573 | $18,590 | $1,706,584 |
| 254 | $4,978 | $13,613 | $18,590 | $1,692,971 |
| 255 | $4,938 | $13,653 | $18,590 | $1,679,318 |
| 256 | $4,898 | $13,692 | $18,590 | $1,665,626 |
| 257 | $4,858 | $13,732 | $18,590 | $1,651,893 |
| 258 | $4,818 | $13,772 | $18,590 | $1,638,121 |
| 259 | $4,778 | $13,813 | $18,590 | $1,624,308 |
| 260 | $4,738 | $13,853 | $18,590 | $1,610,455 |
| 261 | $4,697 | $13,893 | $18,590 | $1,596,562 |
| 262 | $4,657 | $13,934 | $18,590 | $1,582,628 |
| 263 | $4,616 | $13,974 | $18,590 | $1,568,654 |
| 264 | $4,575 | $14,015 | $18,590 | $1,554,639 |
$223,085
$57,567
$165,518
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,534 | $14,056 | $18,590 | $1,540,583 |
| 266 | $4,493 | $14,097 | $18,590 | $1,526,486 |
| 267 | $4,452 | $14,138 | $18,590 | $1,512,347 |
| 268 | $4,411 | $14,179 | $18,590 | $1,498,168 |
| 269 | $4,370 | $14,221 | $18,590 | $1,483,947 |
| 270 | $4,328 | $14,262 | $18,590 | $1,469,685 |
| 271 | $4,287 | $14,304 | $18,590 | $1,455,381 |
| 272 | $4,245 | $14,346 | $18,590 | $1,441,035 |
| 273 | $4,203 | $14,387 | $18,590 | $1,426,648 |
| 274 | $4,161 | $14,429 | $18,590 | $1,412,219 |
| 275 | $4,119 | $14,471 | $18,590 | $1,397,747 |
| 276 | $4,077 | $14,514 | $18,590 | $1,383,233 |
$223,085
$51,680
$171,405
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,034 | $14,556 | $18,590 | $1,368,677 |
| 278 | $3,992 | $14,598 | $18,590 | $1,354,079 |
| 279 | $3,949 | $14,641 | $18,590 | $1,339,438 |
| 280 | $3,907 | $14,684 | $18,590 | $1,324,754 |
| 281 | $3,864 | $14,727 | $18,590 | $1,310,027 |
| 282 | $3,821 | $14,770 | $18,590 | $1,295,258 |
| 283 | $3,778 | $14,813 | $18,590 | $1,280,445 |
| 284 | $3,735 | $14,856 | $18,590 | $1,265,590 |
| 285 | $3,691 | $14,899 | $18,590 | $1,250,690 |
| 286 | $3,648 | $14,943 | $18,590 | $1,235,748 |
| 287 | $3,604 | $14,986 | $18,590 | $1,220,762 |
| 288 | $3,561 | $15,030 | $18,590 | $1,205,732 |
$223,085
$45,584
$177,502
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,517 | $15,074 | $18,590 | $1,190,658 |
| 290 | $3,473 | $15,118 | $18,590 | $1,175,540 |
| 291 | $3,429 | $15,162 | $18,590 | $1,160,378 |
| 292 | $3,384 | $15,206 | $18,590 | $1,145,172 |
| 293 | $3,340 | $15,250 | $18,590 | $1,129,922 |
| 294 | $3,296 | $15,295 | $18,590 | $1,114,627 |
| 295 | $3,251 | $15,339 | $18,590 | $1,099,288 |
| 296 | $3,206 | $15,384 | $18,590 | $1,083,904 |
| 297 | $3,161 | $15,429 | $18,590 | $1,068,475 |
| 298 | $3,116 | $15,474 | $18,590 | $1,053,000 |
| 299 | $3,071 | $15,519 | $18,590 | $1,037,481 |
| 300 | $3,026 | $15,564 | $18,590 | $1,021,917 |
$223,085
$39,271
$183,815
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,981 | $15,610 | $18,590 | $1,006,307 |
| 302 | $2,935 | $15,655 | $18,590 | $990,652 |
| 303 | $2,889 | $15,701 | $18,590 | $974,951 |
| 304 | $2,844 | $15,747 | $18,590 | $959,204 |
| 305 | $2,798 | $15,793 | $18,590 | $943,411 |
| 306 | $2,752 | $15,839 | $18,590 | $927,572 |
| 307 | $2,705 | $15,885 | $18,590 | $911,687 |
| 308 | $2,659 | $15,931 | $18,590 | $895,756 |
| 309 | $2,613 | $15,978 | $18,590 | $879,778 |
| 310 | $2,566 | $16,024 | $18,590 | $863,753 |
| 311 | $2,519 | $16,071 | $18,590 | $847,682 |
| 312 | $2,472 | $16,118 | $18,590 | $831,564 |
$223,085
$32,733
$190,353
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,425 | $16,165 | $18,590 | $815,399 |
| 314 | $2,378 | $16,212 | $18,590 | $799,187 |
| 315 | $2,331 | $16,259 | $18,590 | $782,927 |
| 316 | $2,284 | $16,307 | $18,590 | $766,621 |
| 317 | $2,236 | $16,354 | $18,590 | $750,266 |
| 318 | $2,188 | $16,402 | $18,590 | $733,864 |
| 319 | $2,140 | $16,450 | $18,590 | $717,414 |
| 320 | $2,092 | $16,498 | $18,590 | $700,916 |
| 321 | $2,044 | $16,546 | $18,590 | $684,370 |
| 322 | $1,996 | $16,594 | $18,590 | $667,775 |
| 323 | $1,948 | $16,643 | $18,590 | $651,133 |
| 324 | $1,899 | $16,691 | $18,590 | $634,441 |
$223,085
$25,963
$197,123
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,850 | $16,740 | $18,590 | $617,701 |
| 326 | $1,802 | $16,789 | $18,590 | $600,913 |
| 327 | $1,753 | $16,838 | $18,590 | $584,075 |
| 328 | $1,704 | $16,887 | $18,590 | $567,188 |
| 329 | $1,654 | $16,936 | $18,590 | $550,252 |
| 330 | $1,605 | $16,986 | $18,590 | $533,266 |
| 331 | $1,555 | $17,035 | $18,590 | $516,231 |
| 332 | $1,506 | $17,085 | $18,590 | $499,146 |
| 333 | $1,456 | $17,135 | $18,590 | $482,012 |
| 334 | $1,406 | $17,185 | $18,590 | $464,827 |
| 335 | $1,356 | $17,235 | $18,590 | $447,592 |
| 336 | $1,305 | $17,285 | $18,590 | $430,307 |
$223,085
$18,951
$204,134
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,255 | $17,335 | $18,590 | $412,972 |
| 338 | $1,205 | $17,386 | $18,590 | $395,586 |
| 339 | $1,154 | $17,437 | $18,590 | $378,149 |
| 340 | $1,103 | $17,488 | $18,590 | $360,662 |
| 341 | $1,052 | $17,539 | $18,590 | $343,123 |
| 342 | $1,001 | $17,590 | $18,590 | $325,534 |
| 343 | $949 | $17,641 | $18,590 | $307,893 |
| 344 | $898 | $17,692 | $18,590 | $290,200 |
| 345 | $846 | $17,744 | $18,590 | $272,456 |
| 346 | $795 | $17,796 | $18,590 | $254,660 |
| 347 | $743 | $17,848 | $18,590 | $236,813 |
| 348 | $691 | $17,900 | $18,590 | $218,913 |
$223,085
$11,691
$211,394
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $638 | $17,952 | $18,590 | $200,961 |
| 350 | $586 | $18,004 | $18,590 | $182,957 |
| 351 | $534 | $18,057 | $18,590 | $164,900 |
| 352 | $481 | $18,109 | $18,590 | $146,790 |
| 353 | $428 | $18,162 | $18,590 | $128,628 |
| 354 | $375 | $18,215 | $18,590 | $110,413 |
| 355 | $322 | $18,268 | $18,590 | $92,144 |
| 356 | $269 | $18,322 | $18,590 | $73,823 |
| 357 | $215 | $18,375 | $18,590 | $55,448 |
| 358 | $162 | $18,429 | $18,590 | $37,019 |
| 359 | $108 | $18,482 | $18,590 | $18,536 |
| 360 | $54 | $18,536 | $18,590 | $0 |
$223,085
$4,172
$218,913
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。
