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
$880 萬
$750 萬
491 呎
@14,664
638 呎
@11,285
$720 萬
$890 萬
675 呎
@11,852
879 呎
@9,101
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,047 | $19,247 | $15,772 | $13,461 |
| 1.500 | $25,978 | $20,195 | $16,737 | $14,443 |
| 2.000 | $26,931 | $21,171 | $17,738 | $15,469 |
| 2.500 | $27,905 | $22,176 | $18,775 | $16,536 |
| 3.000 | $28,901 | $23,210 | $19,846 | $17,644 |
| 3.500 | $29,918 | $24,271 | $20,951 | $18,793 |
| 4.000 | $30,956 | $25,360 | $22,090 | $19,980 |
| 4.500 | $32,015 | $26,476 | $23,262 | $21,205 |
| 5.000 | $33,095 | $27,619 | $24,465 | $22,466 |
| 5.500 | $34,195 | $28,788 | $25,700 | $23,762 |
| 6.000 | $35,315 | $29,983 | $26,964 | $25,091 |
每月供款$18,793
30年
$4,185,000
$2,580,308
$6,765,308
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,206 | $6,586 | $18,793 | $4,178,414 |
| 2 | $12,187 | $6,605 | $18,793 | $4,171,808 |
| 3 | $12,168 | $6,625 | $18,793 | $4,165,184 |
| 4 | $12,148 | $6,644 | $18,793 | $4,158,539 |
| 5 | $12,129 | $6,663 | $18,793 | $4,151,876 |
| 6 | $12,110 | $6,683 | $18,793 | $4,145,193 |
| 7 | $12,090 | $6,702 | $18,793 | $4,138,491 |
| 8 | $12,071 | $6,722 | $18,793 | $4,131,769 |
| 9 | $12,051 | $6,742 | $18,793 | $4,125,027 |
| 10 | $12,031 | $6,761 | $18,793 | $4,118,266 |
| 11 | $12,012 | $6,781 | $18,793 | $4,111,485 |
| 12 | $11,992 | $6,801 | $18,793 | $4,104,684 |
$225,510
$145,195
$80,316
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,972 | $6,821 | $18,793 | $4,097,864 |
| 14 | $11,952 | $6,840 | $18,793 | $4,091,024 |
| 15 | $11,932 | $6,860 | $18,793 | $4,084,163 |
| 16 | $11,912 | $6,880 | $18,793 | $4,077,283 |
| 17 | $11,892 | $6,900 | $18,793 | $4,070,382 |
| 18 | $11,872 | $6,921 | $18,793 | $4,063,462 |
| 19 | $11,852 | $6,941 | $18,793 | $4,056,521 |
| 20 | $11,832 | $6,961 | $18,793 | $4,049,560 |
| 21 | $11,811 | $6,981 | $18,793 | $4,042,579 |
| 22 | $11,791 | $7,002 | $18,793 | $4,035,577 |
| 23 | $11,770 | $7,022 | $18,793 | $4,028,555 |
| 24 | $11,750 | $7,043 | $18,793 | $4,021,512 |
$225,510
$142,338
$83,172
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,729 | $7,063 | $18,793 | $4,014,449 |
| 26 | $11,709 | $7,084 | $18,793 | $4,007,366 |
| 27 | $11,688 | $7,104 | $18,793 | $4,000,261 |
| 28 | $11,667 | $7,125 | $18,793 | $3,993,136 |
| 29 | $11,647 | $7,146 | $18,793 | $3,985,990 |
| 30 | $11,626 | $7,167 | $18,793 | $3,978,824 |
| 31 | $11,605 | $7,188 | $18,793 | $3,971,636 |
| 32 | $11,584 | $7,209 | $18,793 | $3,964,427 |
| 33 | $11,563 | $7,230 | $18,793 | $3,957,198 |
| 34 | $11,542 | $7,251 | $18,793 | $3,949,947 |
| 35 | $11,521 | $7,272 | $18,793 | $3,942,675 |
| 36 | $11,499 | $7,293 | $18,793 | $3,935,382 |
$225,510
$139,380
$86,130
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,478 | $7,314 | $18,793 | $3,928,068 |
| 38 | $11,457 | $7,336 | $18,793 | $3,920,732 |
| 39 | $11,435 | $7,357 | $18,793 | $3,913,375 |
| 40 | $11,414 | $7,379 | $18,793 | $3,905,997 |
| 41 | $11,392 | $7,400 | $18,793 | $3,898,597 |
| 42 | $11,371 | $7,422 | $18,793 | $3,891,175 |
| 43 | $11,349 | $7,443 | $18,793 | $3,883,732 |
| 44 | $11,328 | $7,465 | $18,793 | $3,876,267 |
| 45 | $11,306 | $7,487 | $18,793 | $3,868,780 |
| 46 | $11,284 | $7,509 | $18,793 | $3,861,271 |
| 47 | $11,262 | $7,530 | $18,793 | $3,853,741 |
| 48 | $11,240 | $7,552 | $18,793 | $3,846,188 |
$225,510
$136,317
$89,194
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,218 | $7,574 | $18,793 | $3,838,614 |
| 50 | $11,196 | $7,597 | $18,793 | $3,831,017 |
| 51 | $11,174 | $7,619 | $18,793 | $3,823,399 |
| 52 | $11,152 | $7,641 | $18,793 | $3,815,758 |
| 53 | $11,129 | $7,663 | $18,793 | $3,808,095 |
| 54 | $11,107 | $7,686 | $18,793 | $3,800,409 |
| 55 | $11,085 | $7,708 | $18,793 | $3,792,701 |
| 56 | $11,062 | $7,730 | $18,793 | $3,784,971 |
| 57 | $11,039 | $7,753 | $18,793 | $3,777,218 |
| 58 | $11,017 | $7,776 | $18,793 | $3,769,442 |
| 59 | $10,994 | $7,798 | $18,793 | $3,761,644 |
| 60 | $10,971 | $7,821 | $18,793 | $3,753,822 |
$225,510
$133,144
$92,366
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,949 | $7,844 | $18,793 | $3,745,979 |
| 62 | $10,926 | $7,867 | $18,793 | $3,738,112 |
| 63 | $10,903 | $7,890 | $18,793 | $3,730,222 |
| 64 | $10,880 | $7,913 | $18,793 | $3,722,309 |
| 65 | $10,857 | $7,936 | $18,793 | $3,714,374 |
| 66 | $10,834 | $7,959 | $18,793 | $3,706,415 |
| 67 | $10,810 | $7,982 | $18,793 | $3,698,433 |
| 68 | $10,787 | $8,005 | $18,793 | $3,690,427 |
| 69 | $10,764 | $8,029 | $18,793 | $3,682,398 |
| 70 | $10,740 | $8,052 | $18,793 | $3,674,346 |
| 71 | $10,717 | $8,076 | $18,793 | $3,666,271 |
| 72 | $10,693 | $8,099 | $18,793 | $3,658,171 |
$225,510
$129,859
$95,651
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,670 | $8,123 | $18,793 | $3,650,048 |
| 74 | $10,646 | $8,147 | $18,793 | $3,641,902 |
| 75 | $10,622 | $8,170 | $18,793 | $3,633,732 |
| 76 | $10,598 | $8,194 | $18,793 | $3,625,537 |
| 77 | $10,574 | $8,218 | $18,793 | $3,617,319 |
| 78 | $10,551 | $8,242 | $18,793 | $3,609,077 |
| 79 | $10,526 | $8,266 | $18,793 | $3,600,811 |
| 80 | $10,502 | $8,290 | $18,793 | $3,592,521 |
| 81 | $10,478 | $8,314 | $18,793 | $3,584,207 |
| 82 | $10,454 | $8,339 | $18,793 | $3,575,868 |
| 83 | $10,430 | $8,363 | $18,793 | $3,567,505 |
| 84 | $10,405 | $8,387 | $18,793 | $3,559,118 |
$225,510
$126,457
$99,053
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,381 | $8,412 | $18,793 | $3,550,706 |
| 86 | $10,356 | $8,436 | $18,793 | $3,542,270 |
| 87 | $10,332 | $8,461 | $18,793 | $3,533,809 |
| 88 | $10,307 | $8,486 | $18,793 | $3,525,324 |
| 89 | $10,282 | $8,510 | $18,793 | $3,516,813 |
| 90 | $10,257 | $8,535 | $18,793 | $3,508,278 |
| 91 | $10,232 | $8,560 | $18,793 | $3,499,718 |
| 92 | $10,208 | $8,585 | $18,793 | $3,491,133 |
| 93 | $10,182 | $8,610 | $18,793 | $3,482,523 |
| 94 | $10,157 | $8,635 | $18,793 | $3,473,888 |
| 95 | $10,132 | $8,660 | $18,793 | $3,465,228 |
| 96 | $10,107 | $8,686 | $18,793 | $3,456,542 |
$225,510
$122,934
$102,576
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,082 | $8,711 | $18,793 | $3,447,831 |
| 98 | $10,056 | $8,736 | $18,793 | $3,439,095 |
| 99 | $10,031 | $8,762 | $18,793 | $3,430,333 |
| 100 | $10,005 | $8,787 | $18,793 | $3,421,545 |
| 101 | $9,980 | $8,813 | $18,793 | $3,412,732 |
| 102 | $9,954 | $8,839 | $18,793 | $3,403,894 |
| 103 | $9,928 | $8,864 | $18,793 | $3,395,029 |
| 104 | $9,902 | $8,890 | $18,793 | $3,386,139 |
| 105 | $9,876 | $8,916 | $18,793 | $3,377,223 |
| 106 | $9,850 | $8,942 | $18,793 | $3,368,280 |
| 107 | $9,824 | $8,968 | $18,793 | $3,359,312 |
| 108 | $9,798 | $8,995 | $18,793 | $3,350,317 |
$225,510
$119,286
$106,225
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,772 | $9,021 | $18,793 | $3,341,297 |
| 110 | $9,745 | $9,047 | $18,793 | $3,332,250 |
| 111 | $9,719 | $9,073 | $18,793 | $3,323,176 |
| 112 | $9,693 | $9,100 | $18,793 | $3,314,076 |
| 113 | $9,666 | $9,126 | $18,793 | $3,304,950 |
| 114 | $9,639 | $9,153 | $18,793 | $3,295,797 |
| 115 | $9,613 | $9,180 | $18,793 | $3,286,617 |
| 116 | $9,586 | $9,207 | $18,793 | $3,277,410 |
| 117 | $9,559 | $9,233 | $18,793 | $3,268,177 |
| 118 | $9,532 | $9,260 | $18,793 | $3,258,917 |
| 119 | $9,505 | $9,287 | $18,793 | $3,249,629 |
| 120 | $9,478 | $9,314 | $18,793 | $3,240,315 |
$225,510
$115,508
$110,003
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,451 | $9,342 | $18,793 | $3,230,973 |
| 122 | $9,424 | $9,369 | $18,793 | $3,221,604 |
| 123 | $9,396 | $9,396 | $18,793 | $3,212,208 |
| 124 | $9,369 | $9,424 | $18,793 | $3,202,785 |
| 125 | $9,341 | $9,451 | $18,793 | $3,193,333 |
| 126 | $9,314 | $9,479 | $18,793 | $3,183,855 |
| 127 | $9,286 | $9,506 | $18,793 | $3,174,349 |
| 128 | $9,259 | $9,534 | $18,793 | $3,164,815 |
| 129 | $9,231 | $9,562 | $18,793 | $3,155,253 |
| 130 | $9,203 | $9,590 | $18,793 | $3,145,663 |
| 131 | $9,175 | $9,618 | $18,793 | $3,136,045 |
| 132 | $9,147 | $9,646 | $18,793 | $3,126,400 |
$225,510
$111,595
$113,915
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,119 | $9,674 | $18,793 | $3,116,726 |
| 134 | $9,090 | $9,702 | $18,793 | $3,107,024 |
| 135 | $9,062 | $9,730 | $18,793 | $3,097,293 |
| 136 | $9,034 | $9,759 | $18,793 | $3,087,535 |
| 137 | $9,005 | $9,787 | $18,793 | $3,077,747 |
| 138 | $8,977 | $9,816 | $18,793 | $3,067,932 |
| 139 | $8,948 | $9,844 | $18,793 | $3,058,087 |
| 140 | $8,919 | $9,873 | $18,793 | $3,048,214 |
| 141 | $8,891 | $9,902 | $18,793 | $3,038,312 |
| 142 | $8,862 | $9,931 | $18,793 | $3,028,381 |
| 143 | $8,833 | $9,960 | $18,793 | $3,018,422 |
| 144 | $8,804 | $9,989 | $18,793 | $3,008,433 |
$225,510
$107,544
$117,967
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,775 | $10,018 | $18,793 | $2,998,415 |
| 146 | $8,745 | $10,047 | $18,793 | $2,988,368 |
| 147 | $8,716 | $10,076 | $18,793 | $2,978,291 |
| 148 | $8,687 | $10,106 | $18,793 | $2,968,186 |
| 149 | $8,657 | $10,135 | $18,793 | $2,958,050 |
| 150 | $8,628 | $10,165 | $18,793 | $2,947,885 |
| 151 | $8,598 | $10,195 | $18,793 | $2,937,691 |
| 152 | $8,568 | $10,224 | $18,793 | $2,927,467 |
| 153 | $8,538 | $10,254 | $18,793 | $2,917,213 |
| 154 | $8,509 | $10,284 | $18,793 | $2,906,929 |
| 155 | $8,479 | $10,314 | $18,793 | $2,896,615 |
| 156 | $8,448 | $10,344 | $18,793 | $2,886,271 |
$225,510
$103,348
$122,162
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,418 | $10,374 | $18,793 | $2,875,896 |
| 158 | $8,388 | $10,404 | $18,793 | $2,865,492 |
| 159 | $8,358 | $10,435 | $18,793 | $2,855,057 |
| 160 | $8,327 | $10,465 | $18,793 | $2,844,592 |
| 161 | $8,297 | $10,496 | $18,793 | $2,834,096 |
| 162 | $8,266 | $10,526 | $18,793 | $2,823,570 |
| 163 | $8,235 | $10,557 | $18,793 | $2,813,012 |
| 164 | $8,205 | $10,588 | $18,793 | $2,802,425 |
| 165 | $8,174 | $10,619 | $18,793 | $2,791,806 |
| 166 | $8,143 | $10,650 | $18,793 | $2,781,156 |
| 167 | $8,112 | $10,681 | $18,793 | $2,770,475 |
| 168 | $8,081 | $10,712 | $18,793 | $2,759,763 |
$225,510
$99,003
$126,507
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,049 | $10,743 | $18,793 | $2,749,020 |
| 170 | $8,018 | $10,775 | $18,793 | $2,738,245 |
| 171 | $7,987 | $10,806 | $18,793 | $2,727,439 |
| 172 | $7,955 | $10,837 | $18,793 | $2,716,602 |
| 173 | $7,923 | $10,869 | $18,793 | $2,705,733 |
| 174 | $7,892 | $10,901 | $18,793 | $2,694,832 |
| 175 | $7,860 | $10,933 | $18,793 | $2,683,899 |
| 176 | $7,828 | $10,964 | $18,793 | $2,672,935 |
| 177 | $7,796 | $10,996 | $18,793 | $2,661,939 |
| 178 | $7,764 | $11,029 | $18,793 | $2,650,910 |
| 179 | $7,732 | $11,061 | $18,793 | $2,639,849 |
| 180 | $7,700 | $11,093 | $18,793 | $2,628,756 |
$225,510
$94,503
$131,007
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,667 | $11,125 | $18,793 | $2,617,631 |
| 182 | $7,635 | $11,158 | $18,793 | $2,606,473 |
| 183 | $7,602 | $11,190 | $18,793 | $2,595,283 |
| 184 | $7,570 | $11,223 | $18,793 | $2,584,060 |
| 185 | $7,537 | $11,256 | $18,793 | $2,572,804 |
| 186 | $7,504 | $11,289 | $18,793 | $2,561,516 |
| 187 | $7,471 | $11,321 | $18,793 | $2,550,194 |
| 188 | $7,438 | $11,354 | $18,793 | $2,538,840 |
| 189 | $7,405 | $11,388 | $18,793 | $2,527,452 |
| 190 | $7,372 | $11,421 | $18,793 | $2,516,032 |
| 191 | $7,338 | $11,454 | $18,793 | $2,504,577 |
| 192 | $7,305 | $11,488 | $18,793 | $2,493,090 |
$225,510
$89,844
$135,666
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,272 | $11,521 | $18,793 | $2,481,569 |
| 194 | $7,238 | $11,555 | $18,793 | $2,470,014 |
| 195 | $7,204 | $11,588 | $18,793 | $2,458,426 |
| 196 | $7,170 | $11,622 | $18,793 | $2,446,804 |
| 197 | $7,137 | $11,656 | $18,793 | $2,435,148 |
| 198 | $7,103 | $11,690 | $18,793 | $2,423,458 |
| 199 | $7,068 | $11,724 | $18,793 | $2,411,734 |
| 200 | $7,034 | $11,758 | $18,793 | $2,399,976 |
| 201 | $7,000 | $11,793 | $18,793 | $2,388,183 |
| 202 | $6,966 | $11,827 | $18,793 | $2,376,356 |
| 203 | $6,931 | $11,861 | $18,793 | $2,364,494 |
| 204 | $6,896 | $11,896 | $18,793 | $2,352,598 |
$225,510
$85,019
$140,492
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,862 | $11,931 | $18,793 | $2,340,668 |
| 206 | $6,827 | $11,966 | $18,793 | $2,328,702 |
| 207 | $6,792 | $12,000 | $18,793 | $2,316,702 |
| 208 | $6,757 | $12,035 | $18,793 | $2,304,666 |
| 209 | $6,722 | $12,071 | $18,793 | $2,292,596 |
| 210 | $6,687 | $12,106 | $18,793 | $2,280,490 |
| 211 | $6,651 | $12,141 | $18,793 | $2,268,349 |
| 212 | $6,616 | $12,177 | $18,793 | $2,256,172 |
| 213 | $6,581 | $12,212 | $18,793 | $2,243,960 |
| 214 | $6,545 | $12,248 | $18,793 | $2,231,713 |
| 215 | $6,509 | $12,283 | $18,793 | $2,219,429 |
| 216 | $6,473 | $12,319 | $18,793 | $2,207,110 |
$225,510
$80,022
$145,488
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,437 | $12,355 | $18,793 | $2,194,755 |
| 218 | $6,401 | $12,391 | $18,793 | $2,182,364 |
| 219 | $6,365 | $12,427 | $18,793 | $2,169,936 |
| 220 | $6,329 | $12,464 | $18,793 | $2,157,473 |
| 221 | $6,293 | $12,500 | $18,793 | $2,144,973 |
| 222 | $6,256 | $12,536 | $18,793 | $2,132,437 |
| 223 | $6,220 | $12,573 | $18,793 | $2,119,864 |
| 224 | $6,183 | $12,610 | $18,793 | $2,107,254 |
| 225 | $6,146 | $12,646 | $18,793 | $2,094,608 |
| 226 | $6,109 | $12,683 | $18,793 | $2,081,925 |
| 227 | $6,072 | $12,720 | $18,793 | $2,069,204 |
| 228 | $6,035 | $12,757 | $18,793 | $2,056,447 |
$225,510
$74,847
$150,663
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,998 | $12,795 | $18,793 | $2,043,652 |
| 230 | $5,961 | $12,832 | $18,793 | $2,030,821 |
| 231 | $5,923 | $12,869 | $18,793 | $2,017,951 |
| 232 | $5,886 | $12,907 | $18,793 | $2,005,044 |
| 233 | $5,848 | $12,944 | $18,793 | $1,992,100 |
| 234 | $5,810 | $12,982 | $18,793 | $1,979,118 |
| 235 | $5,772 | $13,020 | $18,793 | $1,966,098 |
| 236 | $5,734 | $13,058 | $18,793 | $1,953,040 |
| 237 | $5,696 | $13,096 | $18,793 | $1,939,943 |
| 238 | $5,658 | $13,134 | $18,793 | $1,926,809 |
| 239 | $5,620 | $13,173 | $18,793 | $1,913,636 |
| 240 | $5,581 | $13,211 | $18,793 | $1,900,425 |
$225,510
$69,489
$156,022
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,543 | $13,250 | $18,793 | $1,887,176 |
| 242 | $5,504 | $13,288 | $18,793 | $1,873,887 |
| 243 | $5,466 | $13,327 | $18,793 | $1,860,560 |
| 244 | $5,427 | $13,366 | $18,793 | $1,847,195 |
| 245 | $5,388 | $13,405 | $18,793 | $1,833,790 |
| 246 | $5,349 | $13,444 | $18,793 | $1,820,346 |
| 247 | $5,309 | $13,483 | $18,793 | $1,806,862 |
| 248 | $5,270 | $13,523 | $18,793 | $1,793,340 |
| 249 | $5,231 | $13,562 | $18,793 | $1,779,778 |
| 250 | $5,191 | $13,602 | $18,793 | $1,766,177 |
| 251 | $5,151 | $13,641 | $18,793 | $1,752,535 |
| 252 | $5,112 | $13,681 | $18,793 | $1,738,854 |
$225,510
$63,939
$161,571
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,072 | $13,721 | $18,793 | $1,725,134 |
| 254 | $5,032 | $13,761 | $18,793 | $1,711,373 |
| 255 | $4,992 | $13,801 | $18,793 | $1,697,572 |
| 256 | $4,951 | $13,841 | $18,793 | $1,683,730 |
| 257 | $4,911 | $13,882 | $18,793 | $1,669,849 |
| 258 | $4,870 | $13,922 | $18,793 | $1,655,927 |
| 259 | $4,830 | $13,963 | $18,793 | $1,641,964 |
| 260 | $4,789 | $14,003 | $18,793 | $1,627,960 |
| 261 | $4,748 | $14,044 | $18,793 | $1,613,916 |
| 262 | $4,707 | $14,085 | $18,793 | $1,599,831 |
| 263 | $4,666 | $14,126 | $18,793 | $1,585,705 |
| 264 | $4,625 | $14,168 | $18,793 | $1,571,537 |
$225,510
$58,193
$167,317
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,584 | $14,209 | $18,793 | $1,557,328 |
| 266 | $4,542 | $14,250 | $18,793 | $1,543,078 |
| 267 | $4,501 | $14,292 | $18,793 | $1,528,786 |
| 268 | $4,459 | $14,334 | $18,793 | $1,514,452 |
| 269 | $4,417 | $14,375 | $18,793 | $1,500,077 |
| 270 | $4,375 | $14,417 | $18,793 | $1,485,660 |
| 271 | $4,333 | $14,459 | $18,793 | $1,471,200 |
| 272 | $4,291 | $14,502 | $18,793 | $1,456,699 |
| 273 | $4,249 | $14,544 | $18,793 | $1,442,155 |
| 274 | $4,206 | $14,586 | $18,793 | $1,427,569 |
| 275 | $4,164 | $14,629 | $18,793 | $1,412,940 |
| 276 | $4,121 | $14,671 | $18,793 | $1,398,269 |
$225,510
$52,242
$173,268
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,078 | $14,714 | $18,793 | $1,383,554 |
| 278 | $4,035 | $14,757 | $18,793 | $1,368,797 |
| 279 | $3,992 | $14,800 | $18,793 | $1,353,997 |
| 280 | $3,949 | $14,843 | $18,793 | $1,339,154 |
| 281 | $3,906 | $14,887 | $18,793 | $1,324,267 |
| 282 | $3,862 | $14,930 | $18,793 | $1,309,337 |
| 283 | $3,819 | $14,974 | $18,793 | $1,294,363 |
| 284 | $3,775 | $15,017 | $18,793 | $1,279,346 |
| 285 | $3,731 | $15,061 | $18,793 | $1,264,285 |
| 286 | $3,687 | $15,105 | $18,793 | $1,249,180 |
| 287 | $3,643 | $15,149 | $18,793 | $1,234,031 |
| 288 | $3,599 | $15,193 | $18,793 | $1,218,837 |
$225,510
$46,079
$179,431
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,555 | $15,238 | $18,793 | $1,203,600 |
| 290 | $3,510 | $15,282 | $18,793 | $1,188,318 |
| 291 | $3,466 | $15,327 | $18,793 | $1,172,991 |
| 292 | $3,421 | $15,371 | $18,793 | $1,157,620 |
| 293 | $3,376 | $15,416 | $18,793 | $1,142,204 |
| 294 | $3,331 | $15,461 | $18,793 | $1,126,743 |
| 295 | $3,286 | $15,506 | $18,793 | $1,111,237 |
| 296 | $3,241 | $15,551 | $18,793 | $1,095,685 |
| 297 | $3,196 | $15,597 | $18,793 | $1,080,088 |
| 298 | $3,150 | $15,642 | $18,793 | $1,064,446 |
| 299 | $3,105 | $15,688 | $18,793 | $1,048,758 |
| 300 | $3,059 | $15,734 | $18,793 | $1,033,025 |
$225,510
$39,697
$185,813
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,013 | $15,780 | $18,793 | $1,017,245 |
| 302 | $2,967 | $15,826 | $18,793 | $1,001,420 |
| 303 | $2,921 | $15,872 | $18,793 | $985,548 |
| 304 | $2,875 | $15,918 | $18,793 | $969,630 |
| 305 | $2,828 | $15,964 | $18,793 | $953,665 |
| 306 | $2,782 | $16,011 | $18,793 | $937,654 |
| 307 | $2,735 | $16,058 | $18,793 | $921,597 |
| 308 | $2,688 | $16,105 | $18,793 | $905,492 |
| 309 | $2,641 | $16,152 | $18,793 | $889,341 |
| 310 | $2,594 | $16,199 | $18,793 | $873,142 |
| 311 | $2,547 | $16,246 | $18,793 | $856,896 |
| 312 | $2,499 | $16,293 | $18,793 | $840,603 |
$225,510
$33,089
$192,422
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,452 | $16,341 | $18,793 | $824,262 |
| 314 | $2,404 | $16,388 | $18,793 | $807,874 |
| 315 | $2,356 | $16,436 | $18,793 | $791,438 |
| 316 | $2,308 | $16,484 | $18,793 | $774,953 |
| 317 | $2,260 | $16,532 | $18,793 | $758,421 |
| 318 | $2,212 | $16,580 | $18,793 | $741,841 |
| 319 | $2,164 | $16,629 | $18,793 | $725,212 |
| 320 | $2,115 | $16,677 | $18,793 | $708,535 |
| 321 | $2,067 | $16,726 | $18,793 | $691,809 |
| 322 | $2,018 | $16,775 | $18,793 | $675,034 |
| 323 | $1,969 | $16,824 | $18,793 | $658,210 |
| 324 | $1,920 | $16,873 | $18,793 | $641,337 |
$225,510
$26,245
$199,266
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,871 | $16,922 | $18,793 | $624,415 |
| 326 | $1,821 | $16,971 | $18,793 | $607,444 |
| 327 | $1,772 | $17,021 | $18,793 | $590,423 |
| 328 | $1,722 | $17,070 | $18,793 | $573,353 |
| 329 | $1,672 | $17,120 | $18,793 | $556,233 |
| 330 | $1,622 | $17,170 | $18,793 | $539,062 |
| 331 | $1,572 | $17,220 | $18,793 | $521,842 |
| 332 | $1,522 | $17,270 | $18,793 | $504,572 |
| 333 | $1,472 | $17,321 | $18,793 | $487,251 |
| 334 | $1,421 | $17,371 | $18,793 | $469,880 |
| 335 | $1,370 | $17,422 | $18,793 | $452,457 |
| 336 | $1,320 | $17,473 | $18,793 | $434,985 |
$225,510
$19,157
$206,353
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,269 | $17,524 | $18,793 | $417,461 |
| 338 | $1,218 | $17,575 | $18,793 | $399,886 |
| 339 | $1,166 | $17,626 | $18,793 | $382,260 |
| 340 | $1,115 | $17,678 | $18,793 | $364,582 |
| 341 | $1,063 | $17,729 | $18,793 | $346,853 |
| 342 | $1,012 | $17,781 | $18,793 | $329,072 |
| 343 | $960 | $17,833 | $18,793 | $311,239 |
| 344 | $908 | $17,885 | $18,793 | $293,355 |
| 345 | $856 | $17,937 | $18,793 | $275,418 |
| 346 | $803 | $17,989 | $18,793 | $257,429 |
| 347 | $751 | $18,042 | $18,793 | $239,387 |
| 348 | $698 | $18,094 | $18,793 | $221,293 |
$225,510
$11,818
$213,692
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $645 | $18,147 | $18,793 | $203,145 |
| 350 | $593 | $18,200 | $18,793 | $184,945 |
| 351 | $539 | $18,253 | $18,793 | $166,692 |
| 352 | $486 | $18,306 | $18,793 | $148,386 |
| 353 | $433 | $18,360 | $18,793 | $130,026 |
| 354 | $379 | $18,413 | $18,793 | $111,613 |
| 355 | $326 | $18,467 | $18,793 | $93,146 |
| 356 | $272 | $18,521 | $18,793 | $74,625 |
| 357 | $218 | $18,575 | $18,793 | $56,050 |
| 358 | $163 | $18,629 | $18,793 | $37,421 |
| 359 | $109 | $18,683 | $18,793 | $18,738 |
| 360 | $55 | $18,738 | $18,793 | $0 |
$225,510
$4,218
$221,293
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。
