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
$820 萬
$700 萬
$700 萬
665 呎
@11,128
1,094 呎
@6,764
$740 萬
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,640 | $19,702 | $16,145 | $13,779 |
| 1.500 | $26,593 | $20,672 | $17,133 | $14,785 |
| 2.000 | $27,568 | $21,672 | $18,158 | $15,834 |
| 2.500 | $28,565 | $22,701 | $19,219 | $16,927 |
| 3.000 | $29,585 | $23,759 | $20,315 | $18,062 |
| 3.500 | $30,626 | $24,845 | $21,447 | $19,237 |
| 4.000 | $31,688 | $25,960 | $22,613 | $20,452 |
| 4.500 | $32,772 | $27,103 | $23,812 | $21,706 |
| 5.000 | $33,878 | $28,273 | $25,044 | $22,997 |
| 5.500 | $35,004 | $29,469 | $26,308 | $24,324 |
| 6.000 | $36,151 | $30,692 | $27,602 | $25,685 |
每月供款$19,238
30年
$4,284,000
$2,641,347
$6,925,347
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,495 | $6,742 | $19,237 | $4,277,258 |
| 2 | $12,475 | $6,762 | $19,237 | $4,270,496 |
| 3 | $12,456 | $6,781 | $19,237 | $4,263,715 |
| 4 | $12,436 | $6,801 | $19,237 | $4,256,913 |
| 5 | $12,416 | $6,821 | $19,237 | $4,250,092 |
| 6 | $12,396 | $6,841 | $19,237 | $4,243,251 |
| 7 | $12,376 | $6,861 | $19,237 | $4,236,391 |
| 8 | $12,356 | $6,881 | $19,237 | $4,229,510 |
| 9 | $12,336 | $6,901 | $19,237 | $4,222,609 |
| 10 | $12,316 | $6,921 | $19,237 | $4,215,687 |
| 11 | $12,296 | $6,941 | $19,237 | $4,208,746 |
| 12 | $12,276 | $6,962 | $19,237 | $4,201,785 |
$230,845
$148,629
$82,215
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,255 | $6,982 | $19,237 | $4,194,803 |
| 14 | $12,235 | $7,002 | $19,237 | $4,187,800 |
| 15 | $12,214 | $7,023 | $19,237 | $4,180,778 |
| 16 | $12,194 | $7,043 | $19,237 | $4,173,735 |
| 17 | $12,173 | $7,064 | $19,237 | $4,166,671 |
| 18 | $12,153 | $7,084 | $19,237 | $4,159,587 |
| 19 | $12,132 | $7,105 | $19,237 | $4,152,482 |
| 20 | $12,111 | $7,126 | $19,237 | $4,145,356 |
| 21 | $12,091 | $7,146 | $19,237 | $4,138,210 |
| 22 | $12,070 | $7,167 | $19,237 | $4,131,042 |
| 23 | $12,049 | $7,188 | $19,237 | $4,123,854 |
| 24 | $12,028 | $7,209 | $19,237 | $4,116,645 |
$230,845
$145,705
$85,140
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,007 | $7,230 | $19,237 | $4,109,415 |
| 26 | $11,986 | $7,251 | $19,237 | $4,102,163 |
| 27 | $11,965 | $7,272 | $19,237 | $4,094,891 |
| 28 | $11,943 | $7,294 | $19,237 | $4,087,597 |
| 29 | $11,922 | $7,315 | $19,237 | $4,080,282 |
| 30 | $11,901 | $7,336 | $19,237 | $4,072,946 |
| 31 | $11,879 | $7,358 | $19,237 | $4,065,589 |
| 32 | $11,858 | $7,379 | $19,237 | $4,058,209 |
| 33 | $11,836 | $7,401 | $19,237 | $4,050,809 |
| 34 | $11,815 | $7,422 | $19,237 | $4,043,387 |
| 35 | $11,793 | $7,444 | $19,237 | $4,035,943 |
| 36 | $11,771 | $7,466 | $19,237 | $4,028,477 |
$230,845
$142,677
$88,168
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,750 | $7,487 | $19,237 | $4,020,990 |
| 38 | $11,728 | $7,509 | $19,237 | $4,013,481 |
| 39 | $11,706 | $7,531 | $19,237 | $4,005,950 |
| 40 | $11,684 | $7,553 | $19,237 | $3,998,397 |
| 41 | $11,662 | $7,575 | $19,237 | $3,990,821 |
| 42 | $11,640 | $7,597 | $19,237 | $3,983,224 |
| 43 | $11,618 | $7,619 | $19,237 | $3,975,605 |
| 44 | $11,596 | $7,642 | $19,237 | $3,967,963 |
| 45 | $11,573 | $7,664 | $19,237 | $3,960,300 |
| 46 | $11,551 | $7,686 | $19,237 | $3,952,613 |
| 47 | $11,528 | $7,709 | $19,237 | $3,944,905 |
| 48 | $11,506 | $7,731 | $19,237 | $3,937,174 |
$230,845
$139,541
$91,304
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,483 | $7,754 | $19,237 | $3,929,420 |
| 50 | $11,461 | $7,776 | $19,237 | $3,921,644 |
| 51 | $11,438 | $7,799 | $19,237 | $3,913,845 |
| 52 | $11,415 | $7,822 | $19,237 | $3,906,023 |
| 53 | $11,393 | $7,845 | $19,237 | $3,898,179 |
| 54 | $11,370 | $7,867 | $19,237 | $3,890,311 |
| 55 | $11,347 | $7,890 | $19,237 | $3,882,421 |
| 56 | $11,324 | $7,913 | $19,237 | $3,874,507 |
| 57 | $11,301 | $7,936 | $19,237 | $3,866,571 |
| 58 | $11,277 | $7,960 | $19,237 | $3,858,611 |
| 59 | $11,254 | $7,983 | $19,237 | $3,850,629 |
| 60 | $11,231 | $8,006 | $19,237 | $3,842,623 |
$230,845
$136,294
$94,551
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,208 | $8,029 | $19,237 | $3,834,593 |
| 62 | $11,184 | $8,053 | $19,237 | $3,826,540 |
| 63 | $11,161 | $8,076 | $19,237 | $3,818,464 |
| 64 | $11,137 | $8,100 | $19,237 | $3,810,364 |
| 65 | $11,114 | $8,124 | $19,237 | $3,802,241 |
| 66 | $11,090 | $8,147 | $19,237 | $3,794,093 |
| 67 | $11,066 | $8,171 | $19,237 | $3,785,922 |
| 68 | $11,042 | $8,195 | $19,237 | $3,777,728 |
| 69 | $11,018 | $8,219 | $19,237 | $3,769,509 |
| 70 | $10,994 | $8,243 | $19,237 | $3,761,266 |
| 71 | $10,970 | $8,267 | $19,237 | $3,753,000 |
| 72 | $10,946 | $8,291 | $19,237 | $3,744,709 |
$230,845
$132,931
$97,914
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,922 | $8,315 | $19,237 | $3,736,394 |
| 74 | $10,898 | $8,339 | $19,237 | $3,728,054 |
| 75 | $10,873 | $8,364 | $19,237 | $3,719,691 |
| 76 | $10,849 | $8,388 | $19,237 | $3,711,303 |
| 77 | $10,825 | $8,412 | $19,237 | $3,702,890 |
| 78 | $10,800 | $8,437 | $19,237 | $3,694,453 |
| 79 | $10,775 | $8,462 | $19,237 | $3,685,992 |
| 80 | $10,751 | $8,486 | $19,237 | $3,677,506 |
| 81 | $10,726 | $8,511 | $19,237 | $3,668,995 |
| 82 | $10,701 | $8,536 | $19,237 | $3,660,459 |
| 83 | $10,676 | $8,561 | $19,237 | $3,651,898 |
| 84 | $10,651 | $8,586 | $19,237 | $3,643,312 |
$230,845
$129,449
$101,396
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,626 | $8,611 | $19,237 | $3,634,702 |
| 86 | $10,601 | $8,636 | $19,237 | $3,626,066 |
| 87 | $10,576 | $8,661 | $19,237 | $3,617,405 |
| 88 | $10,551 | $8,686 | $19,237 | $3,608,718 |
| 89 | $10,525 | $8,712 | $19,237 | $3,600,007 |
| 90 | $10,500 | $8,737 | $19,237 | $3,591,270 |
| 91 | $10,475 | $8,763 | $19,237 | $3,582,507 |
| 92 | $10,449 | $8,788 | $19,237 | $3,573,719 |
| 93 | $10,423 | $8,814 | $19,237 | $3,564,905 |
| 94 | $10,398 | $8,839 | $19,237 | $3,556,066 |
| 95 | $10,372 | $8,865 | $19,237 | $3,547,201 |
| 96 | $10,346 | $8,891 | $19,237 | $3,538,310 |
$230,845
$125,842
$105,003
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,320 | $8,917 | $19,237 | $3,529,393 |
| 98 | $10,294 | $8,943 | $19,237 | $3,520,450 |
| 99 | $10,268 | $8,969 | $19,237 | $3,511,480 |
| 100 | $10,242 | $8,995 | $19,237 | $3,502,485 |
| 101 | $10,216 | $9,021 | $19,237 | $3,493,464 |
| 102 | $10,189 | $9,048 | $19,237 | $3,484,416 |
| 103 | $10,163 | $9,074 | $19,237 | $3,475,342 |
| 104 | $10,136 | $9,101 | $19,237 | $3,466,241 |
| 105 | $10,110 | $9,127 | $19,237 | $3,457,114 |
| 106 | $10,083 | $9,154 | $19,237 | $3,447,960 |
| 107 | $10,057 | $9,181 | $19,237 | $3,438,779 |
| 108 | $10,030 | $9,207 | $19,237 | $3,429,572 |
$230,845
$122,108
$108,737
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,003 | $9,234 | $19,237 | $3,420,338 |
| 110 | $9,976 | $9,261 | $19,237 | $3,411,077 |
| 111 | $9,949 | $9,288 | $19,237 | $3,401,789 |
| 112 | $9,922 | $9,315 | $19,237 | $3,392,474 |
| 113 | $9,895 | $9,342 | $19,237 | $3,383,131 |
| 114 | $9,867 | $9,370 | $19,237 | $3,373,762 |
| 115 | $9,840 | $9,397 | $19,237 | $3,364,365 |
| 116 | $9,813 | $9,424 | $19,237 | $3,354,940 |
| 117 | $9,785 | $9,452 | $19,237 | $3,345,489 |
| 118 | $9,758 | $9,479 | $19,237 | $3,336,009 |
| 119 | $9,730 | $9,507 | $19,237 | $3,326,502 |
| 120 | $9,702 | $9,535 | $19,237 | $3,316,967 |
$230,845
$118,240
$112,605
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,674 | $9,563 | $19,237 | $3,307,405 |
| 122 | $9,647 | $9,590 | $19,237 | $3,297,814 |
| 123 | $9,619 | $9,618 | $19,237 | $3,288,196 |
| 124 | $9,591 | $9,647 | $19,237 | $3,278,549 |
| 125 | $9,562 | $9,675 | $19,237 | $3,268,875 |
| 126 | $9,534 | $9,703 | $19,237 | $3,259,172 |
| 127 | $9,506 | $9,731 | $19,237 | $3,249,441 |
| 128 | $9,478 | $9,760 | $19,237 | $3,239,681 |
| 129 | $9,449 | $9,788 | $19,237 | $3,229,893 |
| 130 | $9,421 | $9,817 | $19,237 | $3,220,077 |
| 131 | $9,392 | $9,845 | $19,237 | $3,210,231 |
| 132 | $9,363 | $9,874 | $19,237 | $3,200,357 |
$230,845
$114,235
$116,610
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,334 | $9,903 | $19,237 | $3,190,455 |
| 134 | $9,305 | $9,932 | $19,237 | $3,180,523 |
| 135 | $9,277 | $9,961 | $19,237 | $3,170,563 |
| 136 | $9,247 | $9,990 | $19,237 | $3,160,573 |
| 137 | $9,218 | $10,019 | $19,237 | $3,150,554 |
| 138 | $9,189 | $10,048 | $19,237 | $3,140,506 |
| 139 | $9,160 | $10,077 | $19,237 | $3,130,429 |
| 140 | $9,130 | $10,107 | $19,237 | $3,120,322 |
| 141 | $9,101 | $10,136 | $19,237 | $3,110,186 |
| 142 | $9,071 | $10,166 | $19,237 | $3,100,021 |
| 143 | $9,042 | $10,195 | $19,237 | $3,089,825 |
| 144 | $9,012 | $10,225 | $19,237 | $3,079,600 |
$230,845
$110,088
$120,757
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,982 | $10,255 | $19,237 | $3,069,345 |
| 146 | $8,952 | $10,285 | $19,237 | $3,059,060 |
| 147 | $8,922 | $10,315 | $19,237 | $3,048,746 |
| 148 | $8,892 | $10,345 | $19,237 | $3,038,401 |
| 149 | $8,862 | $10,375 | $19,237 | $3,028,026 |
| 150 | $8,832 | $10,405 | $19,237 | $3,017,620 |
| 151 | $8,801 | $10,436 | $19,237 | $3,007,185 |
| 152 | $8,771 | $10,466 | $19,237 | $2,996,719 |
| 153 | $8,740 | $10,497 | $19,237 | $2,986,222 |
| 154 | $8,710 | $10,527 | $19,237 | $2,975,695 |
| 155 | $8,679 | $10,558 | $19,237 | $2,965,137 |
| 156 | $8,648 | $10,589 | $19,237 | $2,954,548 |
$230,845
$105,793
$125,052
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,617 | $10,620 | $19,237 | $2,943,928 |
| 158 | $8,586 | $10,651 | $19,237 | $2,933,278 |
| 159 | $8,555 | $10,682 | $19,237 | $2,922,596 |
| 160 | $8,524 | $10,713 | $19,237 | $2,911,883 |
| 161 | $8,493 | $10,744 | $19,237 | $2,901,139 |
| 162 | $8,462 | $10,775 | $19,237 | $2,890,364 |
| 163 | $8,430 | $10,807 | $19,237 | $2,879,557 |
| 164 | $8,399 | $10,838 | $19,237 | $2,868,718 |
| 165 | $8,367 | $10,870 | $19,237 | $2,857,848 |
| 166 | $8,335 | $10,902 | $19,237 | $2,846,947 |
| 167 | $8,304 | $10,933 | $19,237 | $2,836,013 |
| 168 | $8,272 | $10,965 | $19,237 | $2,825,048 |
$230,845
$101,345
$129,500
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,240 | $10,997 | $19,237 | $2,814,051 |
| 170 | $8,208 | $11,029 | $19,237 | $2,803,021 |
| 171 | $8,175 | $11,062 | $19,237 | $2,791,960 |
| 172 | $8,143 | $11,094 | $19,237 | $2,780,866 |
| 173 | $8,111 | $11,126 | $19,237 | $2,769,739 |
| 174 | $8,078 | $11,159 | $19,237 | $2,758,581 |
| 175 | $8,046 | $11,191 | $19,237 | $2,747,390 |
| 176 | $8,013 | $11,224 | $19,237 | $2,736,166 |
| 177 | $7,980 | $11,257 | $19,237 | $2,724,909 |
| 178 | $7,948 | $11,289 | $19,237 | $2,713,620 |
| 179 | $7,915 | $11,322 | $19,237 | $2,702,297 |
| 180 | $7,882 | $11,355 | $19,237 | $2,690,942 |
$230,845
$96,739
$134,106
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,849 | $11,388 | $19,237 | $2,679,553 |
| 182 | $7,815 | $11,422 | $19,237 | $2,668,132 |
| 183 | $7,782 | $11,455 | $19,237 | $2,656,677 |
| 184 | $7,749 | $11,488 | $19,237 | $2,645,188 |
| 185 | $7,715 | $11,522 | $19,237 | $2,633,666 |
| 186 | $7,682 | $11,556 | $19,237 | $2,622,111 |
| 187 | $7,648 | $11,589 | $19,237 | $2,610,522 |
| 188 | $7,614 | $11,623 | $19,237 | $2,598,899 |
| 189 | $7,580 | $11,657 | $19,237 | $2,587,242 |
| 190 | $7,546 | $11,691 | $19,237 | $2,575,551 |
| 191 | $7,512 | $11,725 | $19,237 | $2,563,826 |
| 192 | $7,478 | $11,759 | $19,237 | $2,552,066 |
$230,845
$91,969
$138,876
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,444 | $11,794 | $19,237 | $2,540,273 |
| 194 | $7,409 | $11,828 | $19,237 | $2,528,445 |
| 195 | $7,375 | $11,862 | $19,237 | $2,516,582 |
| 196 | $7,340 | $11,897 | $19,237 | $2,504,685 |
| 197 | $7,305 | $11,932 | $19,237 | $2,492,754 |
| 198 | $7,271 | $11,967 | $19,237 | $2,480,787 |
| 199 | $7,236 | $12,001 | $19,237 | $2,468,786 |
| 200 | $7,201 | $12,036 | $19,237 | $2,456,749 |
| 201 | $7,166 | $12,072 | $19,237 | $2,444,678 |
| 202 | $7,130 | $12,107 | $19,237 | $2,432,571 |
| 203 | $7,095 | $12,142 | $19,237 | $2,420,429 |
| 204 | $7,060 | $12,177 | $19,237 | $2,408,251 |
$230,845
$87,030
$143,815
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,024 | $12,213 | $19,237 | $2,396,038 |
| 206 | $6,988 | $12,249 | $19,237 | $2,383,790 |
| 207 | $6,953 | $12,284 | $19,237 | $2,371,505 |
| 208 | $6,917 | $12,320 | $19,237 | $2,359,185 |
| 209 | $6,881 | $12,356 | $19,237 | $2,346,829 |
| 210 | $6,845 | $12,392 | $19,237 | $2,334,437 |
| 211 | $6,809 | $12,428 | $19,237 | $2,322,009 |
| 212 | $6,773 | $12,465 | $19,237 | $2,309,544 |
| 213 | $6,736 | $12,501 | $19,237 | $2,297,043 |
| 214 | $6,700 | $12,537 | $19,237 | $2,284,506 |
| 215 | $6,663 | $12,574 | $19,237 | $2,271,932 |
| 216 | $6,626 | $12,611 | $19,237 | $2,259,321 |
$230,845
$81,915
$148,930
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,590 | $12,647 | $19,237 | $2,246,674 |
| 218 | $6,553 | $12,684 | $19,237 | $2,233,989 |
| 219 | $6,516 | $12,721 | $19,237 | $2,221,268 |
| 220 | $6,479 | $12,758 | $19,237 | $2,208,510 |
| 221 | $6,441 | $12,796 | $19,237 | $2,195,714 |
| 222 | $6,404 | $12,833 | $19,237 | $2,182,881 |
| 223 | $6,367 | $12,870 | $19,237 | $2,170,011 |
| 224 | $6,329 | $12,908 | $19,237 | $2,157,103 |
| 225 | $6,292 | $12,946 | $19,237 | $2,144,158 |
| 226 | $6,254 | $12,983 | $19,237 | $2,131,174 |
| 227 | $6,216 | $13,021 | $19,237 | $2,118,153 |
| 228 | $6,178 | $13,059 | $19,237 | $2,105,094 |
$230,845
$76,618
$154,227
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,140 | $13,097 | $19,237 | $2,091,997 |
| 230 | $6,102 | $13,135 | $19,237 | $2,078,861 |
| 231 | $6,063 | $13,174 | $19,237 | $2,065,688 |
| 232 | $6,025 | $13,212 | $19,237 | $2,052,476 |
| 233 | $5,986 | $13,251 | $19,237 | $2,039,225 |
| 234 | $5,948 | $13,289 | $19,237 | $2,025,936 |
| 235 | $5,909 | $13,328 | $19,237 | $2,012,607 |
| 236 | $5,870 | $13,367 | $19,237 | $1,999,240 |
| 237 | $5,831 | $13,406 | $19,237 | $1,985,835 |
| 238 | $5,792 | $13,445 | $19,237 | $1,972,389 |
| 239 | $5,753 | $13,484 | $19,237 | $1,958,905 |
| 240 | $5,713 | $13,524 | $19,237 | $1,945,382 |
$230,845
$71,132
$159,712
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,674 | $13,563 | $19,237 | $1,931,819 |
| 242 | $5,634 | $13,603 | $19,237 | $1,918,216 |
| 243 | $5,595 | $13,642 | $19,237 | $1,904,574 |
| 244 | $5,555 | $13,682 | $19,237 | $1,890,892 |
| 245 | $5,515 | $13,722 | $19,237 | $1,877,170 |
| 246 | $5,475 | $13,762 | $19,237 | $1,863,408 |
| 247 | $5,435 | $13,802 | $19,237 | $1,849,605 |
| 248 | $5,395 | $13,842 | $19,237 | $1,835,763 |
| 249 | $5,354 | $13,883 | $19,237 | $1,821,880 |
| 250 | $5,314 | $13,923 | $19,237 | $1,807,957 |
| 251 | $5,273 | $13,964 | $19,237 | $1,793,993 |
| 252 | $5,232 | $14,005 | $19,237 | $1,779,989 |
$230,845
$65,452
$165,393
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,192 | $14,045 | $19,237 | $1,765,943 |
| 254 | $5,151 | $14,086 | $19,237 | $1,751,857 |
| 255 | $5,110 | $14,127 | $19,237 | $1,737,729 |
| 256 | $5,068 | $14,169 | $19,237 | $1,723,561 |
| 257 | $5,027 | $14,210 | $19,237 | $1,709,351 |
| 258 | $4,986 | $14,251 | $19,237 | $1,695,099 |
| 259 | $4,944 | $14,293 | $19,237 | $1,680,806 |
| 260 | $4,902 | $14,335 | $19,237 | $1,666,471 |
| 261 | $4,861 | $14,377 | $19,237 | $1,652,095 |
| 262 | $4,819 | $14,418 | $19,237 | $1,637,676 |
| 263 | $4,777 | $14,461 | $19,237 | $1,623,216 |
| 264 | $4,734 | $14,503 | $19,237 | $1,608,713 |
$230,845
$59,569
$171,275
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,692 | $14,545 | $19,237 | $1,594,168 |
| 266 | $4,650 | $14,587 | $19,237 | $1,579,581 |
| 267 | $4,607 | $14,630 | $19,237 | $1,564,951 |
| 268 | $4,564 | $14,673 | $19,237 | $1,550,278 |
| 269 | $4,522 | $14,715 | $19,237 | $1,535,563 |
| 270 | $4,479 | $14,758 | $19,237 | $1,520,804 |
| 271 | $4,436 | $14,801 | $19,237 | $1,506,003 |
| 272 | $4,393 | $14,845 | $19,237 | $1,491,158 |
| 273 | $4,349 | $14,888 | $19,237 | $1,476,270 |
| 274 | $4,306 | $14,931 | $19,237 | $1,461,339 |
| 275 | $4,262 | $14,975 | $19,237 | $1,446,364 |
| 276 | $4,219 | $15,019 | $19,237 | $1,431,346 |
$230,845
$53,478
$177,367
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,175 | $15,062 | $19,237 | $1,416,284 |
| 278 | $4,131 | $15,106 | $19,237 | $1,401,177 |
| 279 | $4,087 | $15,150 | $19,237 | $1,386,027 |
| 280 | $4,043 | $15,194 | $19,237 | $1,370,832 |
| 281 | $3,998 | $15,239 | $19,237 | $1,355,594 |
| 282 | $3,954 | $15,283 | $19,237 | $1,340,310 |
| 283 | $3,909 | $15,328 | $19,237 | $1,324,983 |
| 284 | $3,865 | $15,373 | $19,237 | $1,309,610 |
| 285 | $3,820 | $15,417 | $19,237 | $1,294,193 |
| 286 | $3,775 | $15,462 | $19,237 | $1,278,730 |
| 287 | $3,730 | $15,507 | $19,237 | $1,263,223 |
| 288 | $3,684 | $15,553 | $19,237 | $1,247,670 |
$230,845
$47,169
$183,676
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,639 | $15,598 | $19,237 | $1,232,072 |
| 290 | $3,594 | $15,644 | $19,237 | $1,216,429 |
| 291 | $3,548 | $15,689 | $19,237 | $1,200,739 |
| 292 | $3,502 | $15,735 | $19,237 | $1,185,005 |
| 293 | $3,456 | $15,781 | $19,237 | $1,169,224 |
| 294 | $3,410 | $15,827 | $19,237 | $1,153,397 |
| 295 | $3,364 | $15,873 | $19,237 | $1,137,524 |
| 296 | $3,318 | $15,919 | $19,237 | $1,121,605 |
| 297 | $3,271 | $15,966 | $19,237 | $1,105,639 |
| 298 | $3,225 | $16,012 | $19,237 | $1,089,627 |
| 299 | $3,178 | $16,059 | $19,237 | $1,073,568 |
| 300 | $3,131 | $16,106 | $19,237 | $1,057,462 |
$230,845
$40,636
$190,208
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,084 | $16,153 | $19,237 | $1,041,309 |
| 302 | $3,037 | $16,200 | $19,237 | $1,025,109 |
| 303 | $2,990 | $16,247 | $19,237 | $1,008,862 |
| 304 | $2,943 | $16,295 | $19,237 | $992,567 |
| 305 | $2,895 | $16,342 | $19,237 | $976,225 |
| 306 | $2,847 | $16,390 | $19,237 | $959,835 |
| 307 | $2,800 | $16,438 | $19,237 | $943,398 |
| 308 | $2,752 | $16,485 | $19,237 | $926,912 |
| 309 | $2,703 | $16,534 | $19,237 | $910,379 |
| 310 | $2,655 | $16,582 | $19,237 | $893,797 |
| 311 | $2,607 | $16,630 | $19,237 | $877,167 |
| 312 | $2,558 | $16,679 | $19,237 | $860,488 |
$230,845
$33,871
$196,974
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,510 | $16,727 | $19,237 | $843,761 |
| 314 | $2,461 | $16,776 | $19,237 | $826,985 |
| 315 | $2,412 | $16,825 | $19,237 | $810,160 |
| 316 | $2,363 | $16,874 | $19,237 | $793,286 |
| 317 | $2,314 | $16,923 | $19,237 | $776,362 |
| 318 | $2,264 | $16,973 | $19,237 | $759,390 |
| 319 | $2,215 | $17,022 | $19,237 | $742,367 |
| 320 | $2,165 | $17,072 | $19,237 | $725,296 |
| 321 | $2,115 | $17,122 | $19,237 | $708,174 |
| 322 | $2,066 | $17,172 | $19,237 | $691,002 |
| 323 | $2,015 | $17,222 | $19,237 | $673,781 |
| 324 | $1,965 | $17,272 | $19,237 | $656,509 |
$230,845
$26,866
$203,979
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,915 | $17,322 | $19,237 | $639,187 |
| 326 | $1,864 | $17,373 | $19,237 | $621,814 |
| 327 | $1,814 | $17,423 | $19,237 | $604,390 |
| 328 | $1,763 | $17,474 | $19,237 | $586,916 |
| 329 | $1,712 | $17,525 | $19,237 | $569,391 |
| 330 | $1,661 | $17,576 | $19,237 | $551,814 |
| 331 | $1,609 | $17,628 | $19,237 | $534,187 |
| 332 | $1,558 | $17,679 | $19,237 | $516,508 |
| 333 | $1,506 | $17,731 | $19,237 | $498,777 |
| 334 | $1,455 | $17,782 | $19,237 | $480,995 |
| 335 | $1,403 | $17,834 | $19,237 | $463,161 |
| 336 | $1,351 | $17,886 | $19,237 | $445,275 |
$230,845
$19,611
$211,234
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,299 | $17,938 | $19,237 | $427,336 |
| 338 | $1,246 | $17,991 | $19,237 | $409,346 |
| 339 | $1,194 | $18,043 | $19,237 | $391,302 |
| 340 | $1,141 | $18,096 | $19,237 | $373,207 |
| 341 | $1,089 | $18,149 | $19,237 | $355,058 |
| 342 | $1,036 | $18,201 | $19,237 | $336,857 |
| 343 | $982 | $18,255 | $19,237 | $318,602 |
| 344 | $929 | $18,308 | $19,237 | $300,294 |
| 345 | $876 | $18,361 | $19,237 | $281,933 |
| 346 | $822 | $18,415 | $19,237 | $263,518 |
| 347 | $769 | $18,468 | $19,237 | $245,050 |
| 348 | $715 | $18,522 | $19,237 | $226,527 |
$230,845
$12,098
$218,747
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $661 | $18,576 | $19,237 | $207,951 |
| 350 | $607 | $18,631 | $19,237 | $189,320 |
| 351 | $552 | $18,685 | $19,237 | $170,636 |
| 352 | $498 | $18,739 | $19,237 | $151,896 |
| 353 | $443 | $18,794 | $19,237 | $133,102 |
| 354 | $388 | $18,849 | $19,237 | $114,253 |
| 355 | $333 | $18,904 | $19,237 | $95,349 |
| 356 | $278 | $18,959 | $19,237 | $76,390 |
| 357 | $223 | $19,014 | $19,237 | $57,376 |
| 358 | $167 | $19,070 | $19,237 | $38,306 |
| 359 | $112 | $19,125 | $19,237 | $19,181 |
| 360 | $56 | $19,181 | $19,237 | $0 |
$230,845
$4,318
$226,527
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。
