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
634 呎
@12,303
868 呎
@8,986
$780 萬
526 呎
@15,171
688 呎
@11,599
$798 萬
馬鞍山 曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成
thumb_up
曉峰灣畔###極高層特色露台戶,全海景靚裝3房,歡迎查詢###還價即成
684 呎
@11,667
901 呎
@8,857
馬鞍山 迎海 第02期 星灣 第21座
thumb_up
全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)
511 呎
@15,656
$800 萬
$900 萬
$850 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,316 | $19,454 | $15,942 | $13,605 |
| 1.500 | $26,257 | $20,412 | $16,917 | $14,599 |
| 2.000 | $27,220 | $21,399 | $17,929 | $15,635 |
| 2.500 | $28,205 | $22,415 | $18,976 | $16,714 |
| 3.000 | $29,212 | $23,459 | $20,059 | $17,834 |
| 3.500 | $30,240 | $24,532 | $21,176 | $18,995 |
| 4.000 | $31,289 | $25,633 | $22,327 | $20,195 |
| 4.500 | $32,359 | $26,761 | $23,512 | $21,433 |
| 5.000 | $33,451 | $27,916 | $24,728 | $22,708 |
| 5.500 | $34,563 | $29,098 | $25,976 | $24,017 |
| 6.000 | $35,695 | $30,305 | $27,254 | $25,361 |
每月供款$18,995
30年
$4,230,000
$2,608,053
$6,838,053
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,338 | $6,657 | $18,995 | $4,223,343 |
| 2 | $12,318 | $6,677 | $18,995 | $4,216,666 |
| 3 | $12,299 | $6,696 | $18,995 | $4,209,970 |
| 4 | $12,279 | $6,716 | $18,995 | $4,203,255 |
| 5 | $12,259 | $6,735 | $18,995 | $4,196,520 |
| 6 | $12,240 | $6,755 | $18,995 | $4,189,765 |
| 7 | $12,220 | $6,774 | $18,995 | $4,182,991 |
| 8 | $12,200 | $6,794 | $18,995 | $4,176,196 |
| 9 | $12,181 | $6,814 | $18,995 | $4,169,382 |
| 10 | $12,161 | $6,834 | $18,995 | $4,162,549 |
| 11 | $12,141 | $6,854 | $18,995 | $4,155,695 |
| 12 | $12,121 | $6,874 | $18,995 | $4,148,821 |
$227,935
$146,756
$81,179
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,101 | $6,894 | $18,995 | $4,141,927 |
| 14 | $12,081 | $6,914 | $18,995 | $4,135,013 |
| 15 | $12,060 | $6,934 | $18,995 | $4,128,079 |
| 16 | $12,040 | $6,954 | $18,995 | $4,121,125 |
| 17 | $12,020 | $6,975 | $18,995 | $4,114,150 |
| 18 | $12,000 | $6,995 | $18,995 | $4,107,155 |
| 19 | $11,979 | $7,015 | $18,995 | $4,100,140 |
| 20 | $11,959 | $7,036 | $18,995 | $4,093,104 |
| 21 | $11,938 | $7,056 | $18,995 | $4,086,047 |
| 22 | $11,918 | $7,077 | $18,995 | $4,078,970 |
| 23 | $11,897 | $7,098 | $18,995 | $4,071,873 |
| 24 | $11,876 | $7,118 | $18,995 | $4,064,754 |
$227,935
$143,869
$84,066
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,856 | $7,139 | $18,995 | $4,057,615 |
| 26 | $11,835 | $7,160 | $18,995 | $4,050,456 |
| 27 | $11,814 | $7,181 | $18,995 | $4,043,275 |
| 28 | $11,793 | $7,202 | $18,995 | $4,036,073 |
| 29 | $11,772 | $7,223 | $18,995 | $4,028,850 |
| 30 | $11,751 | $7,244 | $18,995 | $4,021,607 |
| 31 | $11,730 | $7,265 | $18,995 | $4,014,342 |
| 32 | $11,708 | $7,286 | $18,995 | $4,007,056 |
| 33 | $11,687 | $7,307 | $18,995 | $3,999,748 |
| 34 | $11,666 | $7,329 | $18,995 | $3,992,420 |
| 35 | $11,645 | $7,350 | $18,995 | $3,985,070 |
| 36 | $11,623 | $7,371 | $18,995 | $3,977,698 |
$227,935
$140,879
$87,056
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,602 | $7,393 | $18,995 | $3,970,305 |
| 38 | $11,580 | $7,415 | $18,995 | $3,962,891 |
| 39 | $11,558 | $7,436 | $18,995 | $3,955,454 |
| 40 | $11,537 | $7,458 | $18,995 | $3,947,997 |
| 41 | $11,515 | $7,480 | $18,995 | $3,940,517 |
| 42 | $11,493 | $7,501 | $18,995 | $3,933,016 |
| 43 | $11,471 | $7,523 | $18,995 | $3,925,492 |
| 44 | $11,449 | $7,545 | $18,995 | $3,917,947 |
| 45 | $11,427 | $7,567 | $18,995 | $3,910,380 |
| 46 | $11,405 | $7,589 | $18,995 | $3,902,790 |
| 47 | $11,383 | $7,611 | $18,995 | $3,895,179 |
| 48 | $11,361 | $7,634 | $18,995 | $3,887,545 |
$227,935
$137,782
$90,153
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,339 | $7,656 | $18,995 | $3,879,889 |
| 50 | $11,316 | $7,678 | $18,995 | $3,872,211 |
| 51 | $11,294 | $7,701 | $18,995 | $3,864,511 |
| 52 | $11,271 | $7,723 | $18,995 | $3,856,787 |
| 53 | $11,249 | $7,746 | $18,995 | $3,849,042 |
| 54 | $11,226 | $7,768 | $18,995 | $3,841,274 |
| 55 | $11,204 | $7,791 | $18,995 | $3,833,483 |
| 56 | $11,181 | $7,814 | $18,995 | $3,825,669 |
| 57 | $11,158 | $7,836 | $18,995 | $3,817,833 |
| 58 | $11,135 | $7,859 | $18,995 | $3,809,974 |
| 59 | $11,112 | $7,882 | $18,995 | $3,802,091 |
| 60 | $11,089 | $7,905 | $18,995 | $3,794,186 |
$227,935
$134,576
$93,359
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,066 | $7,928 | $18,995 | $3,786,258 |
| 62 | $11,043 | $7,951 | $18,995 | $3,778,307 |
| 63 | $11,020 | $7,975 | $18,995 | $3,770,332 |
| 64 | $10,997 | $7,998 | $18,995 | $3,762,334 |
| 65 | $10,973 | $8,021 | $18,995 | $3,754,313 |
| 66 | $10,950 | $8,045 | $18,995 | $3,746,269 |
| 67 | $10,927 | $8,068 | $18,995 | $3,738,201 |
| 68 | $10,903 | $8,092 | $18,995 | $3,730,109 |
| 69 | $10,879 | $8,115 | $18,995 | $3,721,994 |
| 70 | $10,856 | $8,139 | $18,995 | $3,713,855 |
| 71 | $10,832 | $8,163 | $18,995 | $3,705,693 |
| 72 | $10,808 | $8,186 | $18,995 | $3,697,506 |
$227,935
$131,255
$96,680
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,784 | $8,210 | $18,995 | $3,689,296 |
| 74 | $10,760 | $8,234 | $18,995 | $3,681,062 |
| 75 | $10,736 | $8,258 | $18,995 | $3,672,804 |
| 76 | $10,712 | $8,282 | $18,995 | $3,664,522 |
| 77 | $10,688 | $8,306 | $18,995 | $3,656,215 |
| 78 | $10,664 | $8,331 | $18,995 | $3,647,885 |
| 79 | $10,640 | $8,355 | $18,995 | $3,639,530 |
| 80 | $10,615 | $8,379 | $18,995 | $3,631,150 |
| 81 | $10,591 | $8,404 | $18,995 | $3,622,747 |
| 82 | $10,566 | $8,428 | $18,995 | $3,614,319 |
| 83 | $10,542 | $8,453 | $18,995 | $3,605,866 |
| 84 | $10,517 | $8,477 | $18,995 | $3,597,388 |
$227,935
$127,817
$100,118
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,492 | $8,502 | $18,995 | $3,588,886 |
| 86 | $10,468 | $8,527 | $18,995 | $3,580,359 |
| 87 | $10,443 | $8,552 | $18,995 | $3,571,807 |
| 88 | $10,418 | $8,577 | $18,995 | $3,563,230 |
| 89 | $10,393 | $8,602 | $18,995 | $3,554,628 |
| 90 | $10,368 | $8,627 | $18,995 | $3,546,002 |
| 91 | $10,343 | $8,652 | $18,995 | $3,537,349 |
| 92 | $10,317 | $8,677 | $18,995 | $3,528,672 |
| 93 | $10,292 | $8,703 | $18,995 | $3,519,969 |
| 94 | $10,267 | $8,728 | $18,995 | $3,511,241 |
| 95 | $10,241 | $8,753 | $18,995 | $3,502,488 |
| 96 | $10,216 | $8,779 | $18,995 | $3,493,709 |
$227,935
$124,256
$103,679
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,190 | $8,805 | $18,995 | $3,484,904 |
| 98 | $10,164 | $8,830 | $18,995 | $3,476,074 |
| 99 | $10,139 | $8,856 | $18,995 | $3,467,218 |
| 100 | $10,113 | $8,882 | $18,995 | $3,458,336 |
| 101 | $10,087 | $8,908 | $18,995 | $3,449,428 |
| 102 | $10,061 | $8,934 | $18,995 | $3,440,495 |
| 103 | $10,035 | $8,960 | $18,995 | $3,431,535 |
| 104 | $10,009 | $8,986 | $18,995 | $3,422,549 |
| 105 | $9,982 | $9,012 | $18,995 | $3,413,537 |
| 106 | $9,956 | $9,038 | $18,995 | $3,404,498 |
| 107 | $9,930 | $9,065 | $18,995 | $3,395,434 |
| 108 | $9,903 | $9,091 | $18,995 | $3,386,342 |
$227,935
$120,568
$107,367
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,877 | $9,118 | $18,995 | $3,377,225 |
| 110 | $9,850 | $9,144 | $18,995 | $3,368,080 |
| 111 | $9,824 | $9,171 | $18,995 | $3,358,909 |
| 112 | $9,797 | $9,198 | $18,995 | $3,349,711 |
| 113 | $9,770 | $9,225 | $18,995 | $3,340,487 |
| 114 | $9,743 | $9,252 | $18,995 | $3,331,235 |
| 115 | $9,716 | $9,278 | $18,995 | $3,321,957 |
| 116 | $9,689 | $9,306 | $18,995 | $3,312,651 |
| 117 | $9,662 | $9,333 | $18,995 | $3,303,319 |
| 118 | $9,635 | $9,360 | $18,995 | $3,293,959 |
| 119 | $9,607 | $9,387 | $18,995 | $3,284,571 |
| 120 | $9,580 | $9,415 | $18,995 | $3,275,157 |
$227,935
$116,750
$111,185
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,553 | $9,442 | $18,995 | $3,265,715 |
| 122 | $9,525 | $9,470 | $18,995 | $3,256,245 |
| 123 | $9,497 | $9,497 | $18,995 | $3,246,748 |
| 124 | $9,470 | $9,525 | $18,995 | $3,237,223 |
| 125 | $9,442 | $9,553 | $18,995 | $3,227,670 |
| 126 | $9,414 | $9,581 | $18,995 | $3,218,090 |
| 127 | $9,386 | $9,608 | $18,995 | $3,208,481 |
| 128 | $9,358 | $9,637 | $18,995 | $3,198,845 |
| 129 | $9,330 | $9,665 | $18,995 | $3,189,180 |
| 130 | $9,302 | $9,693 | $18,995 | $3,179,487 |
| 131 | $9,274 | $9,721 | $18,995 | $3,169,766 |
| 132 | $9,245 | $9,749 | $18,995 | $3,160,017 |
$227,935
$112,795
$115,140
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,217 | $9,778 | $18,995 | $3,150,239 |
| 134 | $9,188 | $9,806 | $18,995 | $3,140,433 |
| 135 | $9,160 | $9,835 | $18,995 | $3,130,598 |
| 136 | $9,131 | $9,864 | $18,995 | $3,120,734 |
| 137 | $9,102 | $9,892 | $18,995 | $3,110,841 |
| 138 | $9,073 | $9,921 | $18,995 | $3,100,920 |
| 139 | $9,044 | $9,950 | $18,995 | $3,090,970 |
| 140 | $9,015 | $9,979 | $18,995 | $3,080,991 |
| 141 | $8,986 | $10,008 | $18,995 | $3,070,982 |
| 142 | $8,957 | $10,038 | $18,995 | $3,060,945 |
| 143 | $8,928 | $10,067 | $18,995 | $3,050,878 |
| 144 | $8,898 | $10,096 | $18,995 | $3,040,782 |
$227,935
$108,700
$119,235
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,869 | $10,126 | $18,995 | $3,030,656 |
| 146 | $8,839 | $10,155 | $18,995 | $3,020,501 |
| 147 | $8,810 | $10,185 | $18,995 | $3,010,316 |
| 148 | $8,780 | $10,215 | $18,995 | $3,000,102 |
| 149 | $8,750 | $10,244 | $18,995 | $2,989,857 |
| 150 | $8,720 | $10,274 | $18,995 | $2,979,583 |
| 151 | $8,690 | $10,304 | $18,995 | $2,969,279 |
| 152 | $8,660 | $10,334 | $18,995 | $2,958,945 |
| 153 | $8,630 | $10,364 | $18,995 | $2,948,580 |
| 154 | $8,600 | $10,395 | $18,995 | $2,938,186 |
| 155 | $8,570 | $10,425 | $18,995 | $2,927,761 |
| 156 | $8,539 | $10,455 | $18,995 | $2,917,306 |
$227,935
$104,459
$123,476
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,509 | $10,486 | $18,995 | $2,906,820 |
| 158 | $8,478 | $10,516 | $18,995 | $2,896,304 |
| 159 | $8,448 | $10,547 | $18,995 | $2,885,757 |
| 160 | $8,417 | $10,578 | $18,995 | $2,875,179 |
| 161 | $8,386 | $10,609 | $18,995 | $2,864,570 |
| 162 | $8,355 | $10,640 | $18,995 | $2,853,930 |
| 163 | $8,324 | $10,671 | $18,995 | $2,843,260 |
| 164 | $8,293 | $10,702 | $18,995 | $2,832,558 |
| 165 | $8,262 | $10,733 | $18,995 | $2,821,825 |
| 166 | $8,230 | $10,764 | $18,995 | $2,811,061 |
| 167 | $8,199 | $10,796 | $18,995 | $2,800,265 |
| 168 | $8,167 | $10,827 | $18,995 | $2,789,438 |
$227,935
$100,067
$127,868
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,136 | $10,859 | $18,995 | $2,778,579 |
| 170 | $8,104 | $10,890 | $18,995 | $2,767,689 |
| 171 | $8,072 | $10,922 | $18,995 | $2,756,767 |
| 172 | $8,041 | $10,954 | $18,995 | $2,745,813 |
| 173 | $8,009 | $10,986 | $18,995 | $2,734,827 |
| 174 | $7,977 | $11,018 | $18,995 | $2,723,809 |
| 175 | $7,944 | $11,050 | $18,995 | $2,712,759 |
| 176 | $7,912 | $11,082 | $18,995 | $2,701,676 |
| 177 | $7,880 | $11,115 | $18,995 | $2,690,562 |
| 178 | $7,847 | $11,147 | $18,995 | $2,679,414 |
| 179 | $7,815 | $11,180 | $18,995 | $2,668,235 |
| 180 | $7,782 | $11,212 | $18,995 | $2,657,023 |
$227,935
$95,520
$132,416
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,750 | $11,245 | $18,995 | $2,645,778 |
| 182 | $7,717 | $11,278 | $18,995 | $2,634,500 |
| 183 | $7,684 | $11,311 | $18,995 | $2,623,189 |
| 184 | $7,651 | $11,344 | $18,995 | $2,611,846 |
| 185 | $7,618 | $11,377 | $18,995 | $2,600,469 |
| 186 | $7,585 | $11,410 | $18,995 | $2,589,059 |
| 187 | $7,551 | $11,443 | $18,995 | $2,577,616 |
| 188 | $7,518 | $11,477 | $18,995 | $2,566,139 |
| 189 | $7,485 | $11,510 | $18,995 | $2,554,629 |
| 190 | $7,451 | $11,544 | $18,995 | $2,543,086 |
| 191 | $7,417 | $11,577 | $18,995 | $2,531,508 |
| 192 | $7,384 | $11,611 | $18,995 | $2,519,897 |
$227,935
$90,810
$137,125
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,350 | $11,645 | $18,995 | $2,508,253 |
| 194 | $7,316 | $11,679 | $18,995 | $2,496,574 |
| 195 | $7,282 | $11,713 | $18,995 | $2,484,861 |
| 196 | $7,248 | $11,747 | $18,995 | $2,473,114 |
| 197 | $7,213 | $11,781 | $18,995 | $2,461,332 |
| 198 | $7,179 | $11,816 | $18,995 | $2,449,517 |
| 199 | $7,144 | $11,850 | $18,995 | $2,437,666 |
| 200 | $7,110 | $11,885 | $18,995 | $2,425,782 |
| 201 | $7,075 | $11,919 | $18,995 | $2,413,862 |
| 202 | $7,040 | $11,954 | $18,995 | $2,401,908 |
| 203 | $7,006 | $11,989 | $18,995 | $2,389,919 |
| 204 | $6,971 | $12,024 | $18,995 | $2,377,895 |
$227,935
$85,933
$142,002
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,936 | $12,059 | $18,995 | $2,365,836 |
| 206 | $6,900 | $12,094 | $18,995 | $2,353,742 |
| 207 | $6,865 | $12,130 | $18,995 | $2,341,612 |
| 208 | $6,830 | $12,165 | $18,995 | $2,329,447 |
| 209 | $6,794 | $12,200 | $18,995 | $2,317,247 |
| 210 | $6,759 | $12,236 | $18,995 | $2,305,011 |
| 211 | $6,723 | $12,272 | $18,995 | $2,292,740 |
| 212 | $6,687 | $12,307 | $18,995 | $2,280,432 |
| 213 | $6,651 | $12,343 | $18,995 | $2,268,089 |
| 214 | $6,615 | $12,379 | $18,995 | $2,255,709 |
| 215 | $6,579 | $12,415 | $18,995 | $2,243,294 |
| 216 | $6,543 | $12,452 | $18,995 | $2,230,842 |
$227,935
$80,882
$147,053
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,507 | $12,488 | $18,995 | $2,218,354 |
| 218 | $6,470 | $12,524 | $18,995 | $2,205,830 |
| 219 | $6,434 | $12,561 | $18,995 | $2,193,269 |
| 220 | $6,397 | $12,598 | $18,995 | $2,180,671 |
| 221 | $6,360 | $12,634 | $18,995 | $2,168,037 |
| 222 | $6,323 | $12,671 | $18,995 | $2,155,366 |
| 223 | $6,286 | $12,708 | $18,995 | $2,142,658 |
| 224 | $6,249 | $12,745 | $18,995 | $2,129,913 |
| 225 | $6,212 | $12,782 | $18,995 | $2,117,130 |
| 226 | $6,175 | $12,820 | $18,995 | $2,104,311 |
| 227 | $6,138 | $12,857 | $18,995 | $2,091,454 |
| 228 | $6,100 | $12,895 | $18,995 | $2,078,559 |
$227,935
$75,652
$152,283
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,062 | $12,932 | $18,995 | $2,065,627 |
| 230 | $6,025 | $12,970 | $18,995 | $2,052,657 |
| 231 | $5,987 | $13,008 | $18,995 | $2,039,650 |
| 232 | $5,949 | $13,046 | $18,995 | $2,026,604 |
| 233 | $5,911 | $13,084 | $18,995 | $2,013,520 |
| 234 | $5,873 | $13,122 | $18,995 | $2,000,399 |
| 235 | $5,834 | $13,160 | $18,995 | $1,987,238 |
| 236 | $5,796 | $13,198 | $18,995 | $1,974,040 |
| 237 | $5,758 | $13,237 | $18,995 | $1,960,803 |
| 238 | $5,719 | $13,276 | $18,995 | $1,947,527 |
| 239 | $5,680 | $13,314 | $18,995 | $1,934,213 |
| 240 | $5,641 | $13,353 | $18,995 | $1,920,860 |
$227,935
$70,236
$157,699
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,603 | $13,392 | $18,995 | $1,907,468 |
| 242 | $5,563 | $13,431 | $18,995 | $1,894,037 |
| 243 | $5,524 | $13,470 | $18,995 | $1,880,566 |
| 244 | $5,485 | $13,510 | $18,995 | $1,867,057 |
| 245 | $5,446 | $13,549 | $18,995 | $1,853,508 |
| 246 | $5,406 | $13,589 | $18,995 | $1,839,919 |
| 247 | $5,366 | $13,628 | $18,995 | $1,826,291 |
| 248 | $5,327 | $13,668 | $18,995 | $1,812,623 |
| 249 | $5,287 | $13,708 | $18,995 | $1,798,915 |
| 250 | $5,247 | $13,748 | $18,995 | $1,785,168 |
| 251 | $5,207 | $13,788 | $18,995 | $1,771,380 |
| 252 | $5,167 | $13,828 | $18,995 | $1,757,552 |
$227,935
$64,627
$163,308
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,126 | $13,868 | $18,995 | $1,743,683 |
| 254 | $5,086 | $13,909 | $18,995 | $1,729,775 |
| 255 | $5,045 | $13,949 | $18,995 | $1,715,825 |
| 256 | $5,004 | $13,990 | $18,995 | $1,701,835 |
| 257 | $4,964 | $14,031 | $18,995 | $1,687,804 |
| 258 | $4,923 | $14,072 | $18,995 | $1,673,732 |
| 259 | $4,882 | $14,113 | $18,995 | $1,659,619 |
| 260 | $4,841 | $14,154 | $18,995 | $1,645,465 |
| 261 | $4,799 | $14,195 | $18,995 | $1,631,270 |
| 262 | $4,758 | $14,237 | $18,995 | $1,617,033 |
| 263 | $4,716 | $14,278 | $18,995 | $1,602,755 |
| 264 | $4,675 | $14,320 | $18,995 | $1,588,435 |
$227,935
$58,819
$169,117
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,633 | $14,362 | $18,995 | $1,574,074 |
| 266 | $4,591 | $14,404 | $18,995 | $1,559,670 |
| 267 | $4,549 | $14,446 | $18,995 | $1,545,224 |
| 268 | $4,507 | $14,488 | $18,995 | $1,530,737 |
| 269 | $4,465 | $14,530 | $18,995 | $1,516,207 |
| 270 | $4,422 | $14,572 | $18,995 | $1,501,635 |
| 271 | $4,380 | $14,615 | $18,995 | $1,487,020 |
| 272 | $4,337 | $14,657 | $18,995 | $1,472,362 |
| 273 | $4,294 | $14,700 | $18,995 | $1,457,662 |
| 274 | $4,252 | $14,743 | $18,995 | $1,442,919 |
| 275 | $4,209 | $14,786 | $18,995 | $1,428,133 |
| 276 | $4,165 | $14,829 | $18,995 | $1,413,304 |
$227,935
$52,804
$175,132
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,122 | $14,872 | $18,995 | $1,398,431 |
| 278 | $4,079 | $14,916 | $18,995 | $1,383,515 |
| 279 | $4,035 | $14,959 | $18,995 | $1,368,556 |
| 280 | $3,992 | $15,003 | $18,995 | $1,353,553 |
| 281 | $3,948 | $15,047 | $18,995 | $1,338,506 |
| 282 | $3,904 | $15,091 | $18,995 | $1,323,416 |
| 283 | $3,860 | $15,135 | $18,995 | $1,308,281 |
| 284 | $3,816 | $15,179 | $18,995 | $1,293,102 |
| 285 | $3,772 | $15,223 | $18,995 | $1,277,879 |
| 286 | $3,727 | $15,267 | $18,995 | $1,262,612 |
| 287 | $3,683 | $15,312 | $18,995 | $1,247,300 |
| 288 | $3,638 | $15,357 | $18,995 | $1,231,943 |
$227,935
$46,575
$181,360
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,593 | $15,401 | $18,995 | $1,216,542 |
| 290 | $3,548 | $15,446 | $18,995 | $1,201,095 |
| 291 | $3,503 | $15,491 | $18,995 | $1,185,604 |
| 292 | $3,458 | $15,537 | $18,995 | $1,170,068 |
| 293 | $3,413 | $15,582 | $18,995 | $1,154,486 |
| 294 | $3,367 | $15,627 | $18,995 | $1,138,858 |
| 295 | $3,322 | $15,673 | $18,995 | $1,123,185 |
| 296 | $3,276 | $15,719 | $18,995 | $1,107,467 |
| 297 | $3,230 | $15,764 | $18,995 | $1,091,702 |
| 298 | $3,184 | $15,810 | $18,995 | $1,075,892 |
| 299 | $3,138 | $15,857 | $18,995 | $1,060,035 |
| 300 | $3,092 | $15,903 | $18,995 | $1,044,132 |
$227,935
$40,124
$187,811
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,045 | $15,949 | $18,995 | $1,028,183 |
| 302 | $2,999 | $15,996 | $18,995 | $1,012,187 |
| 303 | $2,952 | $16,042 | $18,995 | $996,145 |
| 304 | $2,905 | $16,089 | $18,995 | $980,056 |
| 305 | $2,858 | $16,136 | $18,995 | $963,920 |
| 306 | $2,811 | $16,183 | $18,995 | $947,737 |
| 307 | $2,764 | $16,230 | $18,995 | $931,506 |
| 308 | $2,717 | $16,278 | $18,995 | $915,229 |
| 309 | $2,669 | $16,325 | $18,995 | $898,903 |
| 310 | $2,622 | $16,373 | $18,995 | $882,531 |
| 311 | $2,574 | $16,421 | $18,995 | $866,110 |
| 312 | $2,526 | $16,468 | $18,995 | $849,642 |
$227,935
$33,444
$194,491
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,478 | $16,516 | $18,995 | $833,125 |
| 314 | $2,430 | $16,565 | $18,995 | $816,561 |
| 315 | $2,382 | $16,613 | $18,995 | $799,948 |
| 316 | $2,333 | $16,661 | $18,995 | $783,286 |
| 317 | $2,285 | $16,710 | $18,995 | $766,576 |
| 318 | $2,236 | $16,759 | $18,995 | $749,817 |
| 319 | $2,187 | $16,808 | $18,995 | $733,010 |
| 320 | $2,138 | $16,857 | $18,995 | $716,153 |
| 321 | $2,089 | $16,906 | $18,995 | $699,247 |
| 322 | $2,039 | $16,955 | $18,995 | $682,292 |
| 323 | $1,990 | $17,005 | $18,995 | $665,288 |
| 324 | $1,940 | $17,054 | $18,995 | $648,234 |
$227,935
$26,527
$201,408
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,891 | $17,104 | $18,995 | $631,130 |
| 326 | $1,841 | $17,154 | $18,995 | $613,976 |
| 327 | $1,791 | $17,204 | $18,995 | $596,772 |
| 328 | $1,741 | $17,254 | $18,995 | $579,518 |
| 329 | $1,690 | $17,304 | $18,995 | $562,214 |
| 330 | $1,640 | $17,355 | $18,995 | $544,859 |
| 331 | $1,589 | $17,405 | $18,995 | $527,453 |
| 332 | $1,538 | $17,456 | $18,995 | $509,997 |
| 333 | $1,487 | $17,507 | $18,995 | $492,490 |
| 334 | $1,436 | $17,558 | $18,995 | $474,932 |
| 335 | $1,385 | $17,609 | $18,995 | $457,323 |
| 336 | $1,334 | $17,661 | $18,995 | $439,662 |
$227,935
$19,363
$208,572
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,282 | $17,712 | $18,995 | $421,950 |
| 338 | $1,231 | $17,764 | $18,995 | $404,186 |
| 339 | $1,179 | $17,816 | $18,995 | $386,370 |
| 340 | $1,127 | $17,868 | $18,995 | $368,502 |
| 341 | $1,075 | $17,920 | $18,995 | $350,583 |
| 342 | $1,023 | $17,972 | $18,995 | $332,610 |
| 343 | $970 | $18,024 | $18,995 | $314,586 |
| 344 | $918 | $18,077 | $18,995 | $296,509 |
| 345 | $865 | $18,130 | $18,995 | $278,379 |
| 346 | $812 | $18,183 | $18,995 | $260,197 |
| 347 | $759 | $18,236 | $18,995 | $241,961 |
| 348 | $706 | $18,289 | $18,995 | $223,672 |
$227,935
$11,945
$215,990
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $652 | $18,342 | $18,995 | $205,330 |
| 350 | $599 | $18,396 | $18,995 | $186,934 |
| 351 | $545 | $18,449 | $18,995 | $168,485 |
| 352 | $491 | $18,503 | $18,995 | $149,982 |
| 353 | $437 | $18,557 | $18,995 | $131,424 |
| 354 | $383 | $18,611 | $18,995 | $112,813 |
| 355 | $329 | $18,666 | $18,995 | $94,148 |
| 356 | $275 | $18,720 | $18,995 | $75,428 |
| 357 | $220 | $18,775 | $18,995 | $56,653 |
| 358 | $165 | $18,829 | $18,995 | $37,824 |
| 359 | $110 | $18,884 | $18,995 | $18,939 |
| 360 | $55 | $18,939 | $18,995 | $0 |
$227,935
$4,263
$223,672
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。
