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
$770 萬
$870 萬
$750 萬
$798 萬
$820 萬
$800 萬
$820 萬
$720 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,747 | $19,785 | $16,213 | $13,837 |
| 1.500 | $26,704 | $20,759 | $17,205 | $14,847 |
| 2.000 | $27,684 | $21,763 | $18,234 | $15,901 |
| 2.500 | $28,685 | $22,796 | $19,299 | $16,998 |
| 3.000 | $29,709 | $23,859 | $20,401 | $18,137 |
| 3.500 | $30,754 | $24,950 | $21,537 | $19,318 |
| 4.000 | $31,821 | $26,069 | $22,708 | $20,538 |
| 4.500 | $32,910 | $27,217 | $23,912 | $21,798 |
| 5.000 | $34,020 | $28,391 | $25,149 | $23,094 |
| 5.500 | $35,151 | $29,593 | $26,418 | $24,426 |
| 6.000 | $36,303 | $30,821 | $27,718 | $25,793 |
每月供款$19,318
30年
$4,302,000
$2,652,445
$6,954,445
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,548 | $6,770 | $19,318 | $4,295,230 |
| 2 | $12,528 | $6,790 | $19,318 | $4,288,439 |
| 3 | $12,508 | $6,810 | $19,318 | $4,281,629 |
| 4 | $12,488 | $6,830 | $19,318 | $4,274,800 |
| 5 | $12,468 | $6,850 | $19,318 | $4,267,950 |
| 6 | $12,448 | $6,870 | $19,318 | $4,261,080 |
| 7 | $12,428 | $6,890 | $19,318 | $4,254,190 |
| 8 | $12,408 | $6,910 | $19,318 | $4,247,281 |
| 9 | $12,388 | $6,930 | $19,318 | $4,240,351 |
| 10 | $12,368 | $6,950 | $19,318 | $4,233,400 |
| 11 | $12,347 | $6,970 | $19,318 | $4,226,430 |
| 12 | $12,327 | $6,991 | $19,318 | $4,219,439 |
$231,815
$149,254
$82,561
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,307 | $7,011 | $19,318 | $4,212,428 |
| 14 | $12,286 | $7,032 | $19,318 | $4,205,396 |
| 15 | $12,266 | $7,052 | $19,318 | $4,198,344 |
| 16 | $12,245 | $7,073 | $19,318 | $4,191,271 |
| 17 | $12,225 | $7,093 | $19,318 | $4,184,178 |
| 18 | $12,204 | $7,114 | $19,318 | $4,177,064 |
| 19 | $12,183 | $7,135 | $19,318 | $4,169,929 |
| 20 | $12,162 | $7,156 | $19,318 | $4,162,774 |
| 21 | $12,141 | $7,176 | $19,318 | $4,155,597 |
| 22 | $12,120 | $7,197 | $19,318 | $4,148,400 |
| 23 | $12,099 | $7,218 | $19,318 | $4,141,181 |
| 24 | $12,078 | $7,239 | $19,318 | $4,133,942 |
$231,815
$146,318
$85,497
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,057 | $7,261 | $19,318 | $4,126,681 |
| 26 | $12,036 | $7,282 | $19,318 | $4,119,399 |
| 27 | $12,015 | $7,303 | $19,318 | $4,112,096 |
| 28 | $11,994 | $7,324 | $19,318 | $4,104,772 |
| 29 | $11,972 | $7,346 | $19,318 | $4,097,427 |
| 30 | $11,951 | $7,367 | $19,318 | $4,090,059 |
| 31 | $11,929 | $7,389 | $19,318 | $4,082,671 |
| 32 | $11,908 | $7,410 | $19,318 | $4,075,261 |
| 33 | $11,886 | $7,432 | $19,318 | $4,067,829 |
| 34 | $11,865 | $7,453 | $19,318 | $4,060,376 |
| 35 | $11,843 | $7,475 | $19,318 | $4,052,901 |
| 36 | $11,821 | $7,497 | $19,318 | $4,045,404 |
$231,815
$143,277
$88,538
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,799 | $7,519 | $19,318 | $4,037,885 |
| 38 | $11,777 | $7,541 | $19,318 | $4,030,344 |
| 39 | $11,755 | $7,563 | $19,318 | $4,022,781 |
| 40 | $11,733 | $7,585 | $19,318 | $4,015,197 |
| 41 | $11,711 | $7,607 | $19,318 | $4,007,590 |
| 42 | $11,689 | $7,629 | $19,318 | $3,999,961 |
| 43 | $11,667 | $7,651 | $19,318 | $3,992,309 |
| 44 | $11,644 | $7,674 | $19,318 | $3,984,635 |
| 45 | $11,622 | $7,696 | $19,318 | $3,976,939 |
| 46 | $11,599 | $7,718 | $19,318 | $3,969,221 |
| 47 | $11,577 | $7,741 | $19,318 | $3,961,480 |
| 48 | $11,554 | $7,764 | $19,318 | $3,953,716 |
$231,815
$140,128
$91,687
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,532 | $7,786 | $19,318 | $3,945,930 |
| 50 | $11,509 | $7,809 | $19,318 | $3,938,121 |
| 51 | $11,486 | $7,832 | $19,318 | $3,930,289 |
| 52 | $11,463 | $7,855 | $19,318 | $3,922,435 |
| 53 | $11,440 | $7,877 | $19,318 | $3,914,557 |
| 54 | $11,417 | $7,900 | $19,318 | $3,906,657 |
| 55 | $11,394 | $7,923 | $19,318 | $3,898,734 |
| 56 | $11,371 | $7,947 | $19,318 | $3,890,787 |
| 57 | $11,348 | $7,970 | $19,318 | $3,882,817 |
| 58 | $11,325 | $7,993 | $19,318 | $3,874,824 |
| 59 | $11,302 | $8,016 | $19,318 | $3,866,808 |
| 60 | $11,278 | $8,040 | $19,318 | $3,858,768 |
$231,815
$136,867
$94,948
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,255 | $8,063 | $19,318 | $3,850,705 |
| 62 | $11,231 | $8,087 | $19,318 | $3,842,618 |
| 63 | $11,208 | $8,110 | $19,318 | $3,834,508 |
| 64 | $11,184 | $8,134 | $19,318 | $3,826,374 |
| 65 | $11,160 | $8,158 | $19,318 | $3,818,216 |
| 66 | $11,136 | $8,181 | $19,318 | $3,810,035 |
| 67 | $11,113 | $8,205 | $19,318 | $3,801,830 |
| 68 | $11,089 | $8,229 | $19,318 | $3,793,600 |
| 69 | $11,065 | $8,253 | $19,318 | $3,785,347 |
| 70 | $11,041 | $8,277 | $19,318 | $3,777,070 |
| 71 | $11,016 | $8,301 | $19,318 | $3,768,768 |
| 72 | $10,992 | $8,326 | $19,318 | $3,760,443 |
$231,815
$133,490
$98,325
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,968 | $8,350 | $19,318 | $3,752,093 |
| 74 | $10,944 | $8,374 | $19,318 | $3,743,719 |
| 75 | $10,919 | $8,399 | $19,318 | $3,735,320 |
| 76 | $10,895 | $8,423 | $19,318 | $3,726,897 |
| 77 | $10,870 | $8,448 | $19,318 | $3,718,449 |
| 78 | $10,845 | $8,472 | $19,318 | $3,709,976 |
| 79 | $10,821 | $8,497 | $19,318 | $3,701,479 |
| 80 | $10,796 | $8,522 | $19,318 | $3,692,957 |
| 81 | $10,771 | $8,547 | $19,318 | $3,684,411 |
| 82 | $10,746 | $8,572 | $19,318 | $3,675,839 |
| 83 | $10,721 | $8,597 | $19,318 | $3,667,242 |
| 84 | $10,696 | $8,622 | $19,318 | $3,658,620 |
$231,815
$129,992
$101,822
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,671 | $8,647 | $19,318 | $3,649,973 |
| 86 | $10,646 | $8,672 | $19,318 | $3,641,301 |
| 87 | $10,620 | $8,697 | $19,318 | $3,632,604 |
| 88 | $10,595 | $8,723 | $19,318 | $3,623,881 |
| 89 | $10,570 | $8,748 | $19,318 | $3,615,133 |
| 90 | $10,544 | $8,774 | $19,318 | $3,606,359 |
| 91 | $10,519 | $8,799 | $19,318 | $3,597,560 |
| 92 | $10,493 | $8,825 | $19,318 | $3,588,735 |
| 93 | $10,467 | $8,851 | $19,318 | $3,579,884 |
| 94 | $10,441 | $8,877 | $19,318 | $3,571,007 |
| 95 | $10,415 | $8,902 | $19,318 | $3,562,105 |
| 96 | $10,389 | $8,928 | $19,318 | $3,553,176 |
$231,815
$126,371
$105,444
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,363 | $8,954 | $19,318 | $3,544,222 |
| 98 | $10,337 | $8,981 | $19,318 | $3,535,241 |
| 99 | $10,311 | $9,007 | $19,318 | $3,526,235 |
| 100 | $10,285 | $9,033 | $19,318 | $3,517,202 |
| 101 | $10,259 | $9,059 | $19,318 | $3,508,142 |
| 102 | $10,232 | $9,086 | $19,318 | $3,499,056 |
| 103 | $10,206 | $9,112 | $19,318 | $3,489,944 |
| 104 | $10,179 | $9,139 | $19,318 | $3,480,805 |
| 105 | $10,152 | $9,166 | $19,318 | $3,471,640 |
| 106 | $10,126 | $9,192 | $19,318 | $3,462,447 |
| 107 | $10,099 | $9,219 | $19,318 | $3,453,228 |
| 108 | $10,072 | $9,246 | $19,318 | $3,443,982 |
$231,815
$122,621
$109,194
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,045 | $9,273 | $19,318 | $3,434,709 |
| 110 | $10,018 | $9,300 | $19,318 | $3,425,409 |
| 111 | $9,991 | $9,327 | $19,318 | $3,416,082 |
| 112 | $9,964 | $9,354 | $19,318 | $3,406,728 |
| 113 | $9,936 | $9,382 | $19,318 | $3,397,346 |
| 114 | $9,909 | $9,409 | $19,318 | $3,387,937 |
| 115 | $9,881 | $9,436 | $19,318 | $3,378,501 |
| 116 | $9,854 | $9,464 | $19,318 | $3,369,037 |
| 117 | $9,826 | $9,492 | $19,318 | $3,359,545 |
| 118 | $9,799 | $9,519 | $19,318 | $3,350,026 |
| 119 | $9,771 | $9,547 | $19,318 | $3,340,479 |
| 120 | $9,743 | $9,575 | $19,318 | $3,330,904 |
$231,815
$118,737
$113,078
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,715 | $9,603 | $19,318 | $3,321,301 |
| 122 | $9,687 | $9,631 | $19,318 | $3,311,671 |
| 123 | $9,659 | $9,659 | $19,318 | $3,302,012 |
| 124 | $9,631 | $9,687 | $19,318 | $3,292,325 |
| 125 | $9,603 | $9,715 | $19,318 | $3,282,609 |
| 126 | $9,574 | $9,744 | $19,318 | $3,272,866 |
| 127 | $9,546 | $9,772 | $19,318 | $3,263,094 |
| 128 | $9,517 | $9,801 | $19,318 | $3,253,293 |
| 129 | $9,489 | $9,829 | $19,318 | $3,243,464 |
| 130 | $9,460 | $9,858 | $19,318 | $3,233,606 |
| 131 | $9,431 | $9,887 | $19,318 | $3,223,720 |
| 132 | $9,403 | $9,915 | $19,318 | $3,213,804 |
$231,815
$114,715
$117,100
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,374 | $9,944 | $19,318 | $3,203,860 |
| 134 | $9,345 | $9,973 | $19,318 | $3,193,887 |
| 135 | $9,316 | $10,002 | $19,318 | $3,183,884 |
| 136 | $9,286 | $10,032 | $19,318 | $3,173,853 |
| 137 | $9,257 | $10,061 | $19,318 | $3,163,792 |
| 138 | $9,228 | $10,090 | $19,318 | $3,153,702 |
| 139 | $9,198 | $10,120 | $19,318 | $3,143,582 |
| 140 | $9,169 | $10,149 | $19,318 | $3,133,433 |
| 141 | $9,139 | $10,179 | $19,318 | $3,123,254 |
| 142 | $9,109 | $10,208 | $19,318 | $3,113,046 |
| 143 | $9,080 | $10,238 | $19,318 | $3,102,808 |
| 144 | $9,050 | $10,268 | $19,318 | $3,092,540 |
$231,815
$110,550
$121,265
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,020 | $10,298 | $19,318 | $3,082,242 |
| 146 | $8,990 | $10,328 | $19,318 | $3,071,914 |
| 147 | $8,960 | $10,358 | $19,318 | $3,061,556 |
| 148 | $8,930 | $10,388 | $19,318 | $3,051,167 |
| 149 | $8,899 | $10,419 | $19,318 | $3,040,748 |
| 150 | $8,869 | $10,449 | $19,318 | $3,030,299 |
| 151 | $8,838 | $10,480 | $19,318 | $3,019,820 |
| 152 | $8,808 | $10,510 | $19,318 | $3,009,310 |
| 153 | $8,777 | $10,541 | $19,318 | $2,998,769 |
| 154 | $8,746 | $10,571 | $19,318 | $2,988,198 |
| 155 | $8,716 | $10,602 | $19,318 | $2,977,595 |
| 156 | $8,685 | $10,633 | $19,318 | $2,966,962 |
$231,815
$106,237
$125,578
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,654 | $10,664 | $19,318 | $2,956,298 |
| 158 | $8,623 | $10,695 | $19,318 | $2,945,602 |
| 159 | $8,591 | $10,727 | $19,318 | $2,934,876 |
| 160 | $8,560 | $10,758 | $19,318 | $2,924,118 |
| 161 | $8,529 | $10,789 | $19,318 | $2,913,329 |
| 162 | $8,497 | $10,821 | $19,318 | $2,902,508 |
| 163 | $8,466 | $10,852 | $19,318 | $2,891,656 |
| 164 | $8,434 | $10,884 | $19,318 | $2,880,772 |
| 165 | $8,402 | $10,916 | $19,318 | $2,869,856 |
| 166 | $8,370 | $10,947 | $19,318 | $2,858,909 |
| 167 | $8,338 | $10,979 | $19,318 | $2,847,929 |
| 168 | $8,306 | $11,011 | $19,318 | $2,836,918 |
$231,815
$101,771
$130,044
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,274 | $11,044 | $19,318 | $2,825,874 |
| 170 | $8,242 | $11,076 | $19,318 | $2,814,799 |
| 171 | $8,210 | $11,108 | $19,318 | $2,803,690 |
| 172 | $8,177 | $11,140 | $19,318 | $2,792,550 |
| 173 | $8,145 | $11,173 | $19,318 | $2,781,377 |
| 174 | $8,112 | $11,206 | $19,318 | $2,770,171 |
| 175 | $8,080 | $11,238 | $19,318 | $2,758,933 |
| 176 | $8,047 | $11,271 | $19,318 | $2,747,662 |
| 177 | $8,014 | $11,304 | $19,318 | $2,736,358 |
| 178 | $7,981 | $11,337 | $19,318 | $2,725,021 |
| 179 | $7,948 | $11,370 | $19,318 | $2,713,652 |
| 180 | $7,915 | $11,403 | $19,318 | $2,702,248 |
$231,815
$97,145
$134,669
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,882 | $11,436 | $19,318 | $2,690,812 |
| 182 | $7,848 | $11,470 | $19,318 | $2,679,342 |
| 183 | $7,815 | $11,503 | $19,318 | $2,667,839 |
| 184 | $7,781 | $11,537 | $19,318 | $2,656,303 |
| 185 | $7,748 | $11,570 | $19,318 | $2,644,732 |
| 186 | $7,714 | $11,604 | $19,318 | $2,633,128 |
| 187 | $7,680 | $11,638 | $19,318 | $2,621,490 |
| 188 | $7,646 | $11,672 | $19,318 | $2,609,818 |
| 189 | $7,612 | $11,706 | $19,318 | $2,598,112 |
| 190 | $7,578 | $11,740 | $19,318 | $2,586,372 |
| 191 | $7,544 | $11,774 | $19,318 | $2,574,598 |
| 192 | $7,509 | $11,809 | $19,318 | $2,562,789 |
$231,815
$92,356
$139,459
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,475 | $11,843 | $19,318 | $2,550,946 |
| 194 | $7,440 | $11,878 | $19,318 | $2,539,069 |
| 195 | $7,406 | $11,912 | $19,318 | $2,527,156 |
| 196 | $7,371 | $11,947 | $19,318 | $2,515,209 |
| 197 | $7,336 | $11,982 | $19,318 | $2,503,227 |
| 198 | $7,301 | $12,017 | $19,318 | $2,491,211 |
| 199 | $7,266 | $12,052 | $19,318 | $2,479,159 |
| 200 | $7,231 | $12,087 | $19,318 | $2,467,072 |
| 201 | $7,196 | $12,122 | $19,318 | $2,454,949 |
| 202 | $7,160 | $12,158 | $19,318 | $2,442,792 |
| 203 | $7,125 | $12,193 | $19,318 | $2,430,599 |
| 204 | $7,089 | $12,229 | $19,318 | $2,418,370 |
$231,815
$87,396
$144,419
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,054 | $12,264 | $19,318 | $2,406,106 |
| 206 | $7,018 | $12,300 | $19,318 | $2,393,806 |
| 207 | $6,982 | $12,336 | $19,318 | $2,381,470 |
| 208 | $6,946 | $12,372 | $19,318 | $2,369,098 |
| 209 | $6,910 | $12,408 | $19,318 | $2,356,690 |
| 210 | $6,874 | $12,444 | $19,318 | $2,344,245 |
| 211 | $6,837 | $12,481 | $19,318 | $2,331,765 |
| 212 | $6,801 | $12,517 | $19,318 | $2,319,248 |
| 213 | $6,764 | $12,553 | $19,318 | $2,306,695 |
| 214 | $6,728 | $12,590 | $19,318 | $2,294,104 |
| 215 | $6,691 | $12,627 | $19,318 | $2,281,478 |
| 216 | $6,654 | $12,664 | $19,318 | $2,268,814 |
$231,815
$82,259
$149,556
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,617 | $12,701 | $19,318 | $2,256,114 |
| 218 | $6,580 | $12,738 | $19,318 | $2,243,376 |
| 219 | $6,543 | $12,775 | $19,318 | $2,230,601 |
| 220 | $6,506 | $12,812 | $19,318 | $2,217,789 |
| 221 | $6,469 | $12,849 | $19,318 | $2,204,940 |
| 222 | $6,431 | $12,887 | $19,318 | $2,192,053 |
| 223 | $6,393 | $12,924 | $19,318 | $2,179,129 |
| 224 | $6,356 | $12,962 | $19,318 | $2,166,167 |
| 225 | $6,318 | $13,000 | $19,318 | $2,153,167 |
| 226 | $6,280 | $13,038 | $19,318 | $2,140,129 |
| 227 | $6,242 | $13,076 | $19,318 | $2,127,053 |
| 228 | $6,204 | $13,114 | $19,318 | $2,113,939 |
$231,815
$76,940
$154,875
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,166 | $13,152 | $19,318 | $2,100,787 |
| 230 | $6,127 | $13,191 | $19,318 | $2,087,596 |
| 231 | $6,089 | $13,229 | $19,318 | $2,074,367 |
| 232 | $6,050 | $13,268 | $19,318 | $2,061,099 |
| 233 | $6,012 | $13,306 | $19,318 | $2,047,793 |
| 234 | $5,973 | $13,345 | $19,318 | $2,034,448 |
| 235 | $5,934 | $13,384 | $19,318 | $2,021,064 |
| 236 | $5,895 | $13,423 | $19,318 | $2,007,641 |
| 237 | $5,856 | $13,462 | $19,318 | $1,994,178 |
| 238 | $5,816 | $13,502 | $19,318 | $1,980,677 |
| 239 | $5,777 | $13,541 | $19,318 | $1,967,136 |
| 240 | $5,737 | $13,580 | $19,318 | $1,953,555 |
$231,815
$71,431
$160,384
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,698 | $13,620 | $19,318 | $1,939,935 |
| 242 | $5,658 | $13,660 | $19,318 | $1,926,276 |
| 243 | $5,618 | $13,700 | $19,318 | $1,912,576 |
| 244 | $5,578 | $13,740 | $19,318 | $1,898,836 |
| 245 | $5,538 | $13,780 | $19,318 | $1,885,057 |
| 246 | $5,498 | $13,820 | $19,318 | $1,871,237 |
| 247 | $5,458 | $13,860 | $19,318 | $1,857,377 |
| 248 | $5,417 | $13,901 | $19,318 | $1,843,476 |
| 249 | $5,377 | $13,941 | $19,318 | $1,829,535 |
| 250 | $5,336 | $13,982 | $19,318 | $1,815,554 |
| 251 | $5,295 | $14,023 | $19,318 | $1,801,531 |
| 252 | $5,254 | $14,063 | $19,318 | $1,787,468 |
$231,815
$65,727
$166,088
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,213 | $14,104 | $19,318 | $1,773,363 |
| 254 | $5,172 | $14,146 | $19,318 | $1,759,217 |
| 255 | $5,131 | $14,187 | $19,318 | $1,745,031 |
| 256 | $5,090 | $14,228 | $19,318 | $1,730,802 |
| 257 | $5,048 | $14,270 | $19,318 | $1,716,533 |
| 258 | $5,007 | $14,311 | $19,318 | $1,702,221 |
| 259 | $4,965 | $14,353 | $19,318 | $1,687,868 |
| 260 | $4,923 | $14,395 | $19,318 | $1,673,473 |
| 261 | $4,881 | $14,437 | $19,318 | $1,659,036 |
| 262 | $4,839 | $14,479 | $19,318 | $1,644,557 |
| 263 | $4,797 | $14,521 | $19,318 | $1,630,036 |
| 264 | $4,754 | $14,564 | $19,318 | $1,615,472 |
$231,815
$59,820
$171,995
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,712 | $14,606 | $19,318 | $1,600,866 |
| 266 | $4,669 | $14,649 | $19,318 | $1,586,218 |
| 267 | $4,626 | $14,691 | $19,318 | $1,571,526 |
| 268 | $4,584 | $14,734 | $19,318 | $1,556,792 |
| 269 | $4,541 | $14,777 | $19,318 | $1,542,015 |
| 270 | $4,498 | $14,820 | $19,318 | $1,527,194 |
| 271 | $4,454 | $14,864 | $19,318 | $1,512,331 |
| 272 | $4,411 | $14,907 | $19,318 | $1,497,424 |
| 273 | $4,367 | $14,950 | $19,318 | $1,482,473 |
| 274 | $4,324 | $14,994 | $19,318 | $1,467,479 |
| 275 | $4,280 | $15,038 | $19,318 | $1,452,442 |
| 276 | $4,236 | $15,082 | $19,318 | $1,437,360 |
$231,815
$53,702
$178,112
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,192 | $15,126 | $19,318 | $1,422,234 |
| 278 | $4,148 | $15,170 | $19,318 | $1,407,065 |
| 279 | $4,104 | $15,214 | $19,318 | $1,391,851 |
| 280 | $4,060 | $15,258 | $19,318 | $1,376,592 |
| 281 | $4,015 | $15,303 | $19,318 | $1,361,289 |
| 282 | $3,970 | $15,347 | $19,318 | $1,345,942 |
| 283 | $3,926 | $15,392 | $19,318 | $1,330,550 |
| 284 | $3,881 | $15,437 | $19,318 | $1,315,113 |
| 285 | $3,836 | $15,482 | $19,318 | $1,299,630 |
| 286 | $3,791 | $15,527 | $19,318 | $1,284,103 |
| 287 | $3,745 | $15,573 | $19,318 | $1,268,531 |
| 288 | $3,700 | $15,618 | $19,318 | $1,252,913 |
$231,815
$47,367
$184,447
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,654 | $15,664 | $19,318 | $1,237,249 |
| 290 | $3,609 | $15,709 | $19,318 | $1,221,540 |
| 291 | $3,563 | $15,755 | $19,318 | $1,205,785 |
| 292 | $3,517 | $15,801 | $19,318 | $1,189,984 |
| 293 | $3,471 | $15,847 | $19,318 | $1,174,136 |
| 294 | $3,425 | $15,893 | $19,318 | $1,158,243 |
| 295 | $3,378 | $15,940 | $19,318 | $1,142,303 |
| 296 | $3,332 | $15,986 | $19,318 | $1,126,317 |
| 297 | $3,285 | $16,033 | $19,318 | $1,110,284 |
| 298 | $3,238 | $16,080 | $19,318 | $1,094,205 |
| 299 | $3,191 | $16,126 | $19,318 | $1,078,078 |
| 300 | $3,144 | $16,174 | $19,318 | $1,061,905 |
$231,815
$40,807
$191,008
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,097 | $16,221 | $19,318 | $1,045,684 |
| 302 | $3,050 | $16,268 | $19,318 | $1,029,416 |
| 303 | $3,002 | $16,315 | $19,318 | $1,013,101 |
| 304 | $2,955 | $16,363 | $19,318 | $996,738 |
| 305 | $2,907 | $16,411 | $19,318 | $980,327 |
| 306 | $2,859 | $16,459 | $19,318 | $963,868 |
| 307 | $2,811 | $16,507 | $19,318 | $947,362 |
| 308 | $2,763 | $16,555 | $19,318 | $930,807 |
| 309 | $2,715 | $16,603 | $19,318 | $914,204 |
| 310 | $2,666 | $16,651 | $19,318 | $897,552 |
| 311 | $2,618 | $16,700 | $19,318 | $880,852 |
| 312 | $2,569 | $16,749 | $19,318 | $864,104 |
$231,815
$34,014
$197,801
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,520 | $16,798 | $19,318 | $847,306 |
| 314 | $2,471 | $16,847 | $19,318 | $830,459 |
| 315 | $2,422 | $16,896 | $19,318 | $813,564 |
| 316 | $2,373 | $16,945 | $19,318 | $796,619 |
| 317 | $2,323 | $16,994 | $19,318 | $779,624 |
| 318 | $2,274 | $17,044 | $19,318 | $762,580 |
| 319 | $2,224 | $17,094 | $19,318 | $745,487 |
| 320 | $2,174 | $17,144 | $19,318 | $728,343 |
| 321 | $2,124 | $17,194 | $19,318 | $711,149 |
| 322 | $2,074 | $17,244 | $19,318 | $693,906 |
| 323 | $2,024 | $17,294 | $19,318 | $676,612 |
| 324 | $1,973 | $17,344 | $19,318 | $659,267 |
$231,815
$26,978
$204,836
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,923 | $17,395 | $19,318 | $641,872 |
| 326 | $1,872 | $17,446 | $19,318 | $624,426 |
| 327 | $1,821 | $17,497 | $19,318 | $606,930 |
| 328 | $1,770 | $17,548 | $19,318 | $589,382 |
| 329 | $1,719 | $17,599 | $19,318 | $571,783 |
| 330 | $1,668 | $17,650 | $19,318 | $554,133 |
| 331 | $1,616 | $17,702 | $19,318 | $536,431 |
| 332 | $1,565 | $17,753 | $19,318 | $518,678 |
| 333 | $1,513 | $17,805 | $19,318 | $500,873 |
| 334 | $1,461 | $17,857 | $19,318 | $483,016 |
| 335 | $1,409 | $17,909 | $19,318 | $465,107 |
| 336 | $1,357 | $17,961 | $19,318 | $447,145 |
$231,815
$19,693
$212,122
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,304 | $18,014 | $19,318 | $429,132 |
| 338 | $1,252 | $18,066 | $19,318 | $411,065 |
| 339 | $1,199 | $18,119 | $19,318 | $392,947 |
| 340 | $1,146 | $18,172 | $19,318 | $374,775 |
| 341 | $1,093 | $18,225 | $19,318 | $356,550 |
| 342 | $1,040 | $18,278 | $19,318 | $338,272 |
| 343 | $987 | $18,331 | $19,318 | $319,941 |
| 344 | $933 | $18,385 | $19,318 | $301,556 |
| 345 | $880 | $18,438 | $19,318 | $283,118 |
| 346 | $826 | $18,492 | $19,318 | $264,625 |
| 347 | $772 | $18,546 | $19,318 | $246,079 |
| 348 | $718 | $18,600 | $19,318 | $227,479 |
$231,815
$12,149
$219,666
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $663 | $18,654 | $19,318 | $208,825 |
| 350 | $609 | $18,709 | $19,318 | $190,116 |
| 351 | $555 | $18,763 | $19,318 | $171,353 |
| 352 | $500 | $18,818 | $19,318 | $152,534 |
| 353 | $445 | $18,873 | $19,318 | $133,661 |
| 354 | $390 | $18,928 | $19,318 | $114,733 |
| 355 | $335 | $18,983 | $19,318 | $95,750 |
| 356 | $279 | $19,039 | $19,318 | $76,711 |
| 357 | $224 | $19,094 | $19,318 | $57,617 |
| 358 | $168 | $19,150 | $19,318 | $38,467 |
| 359 | $112 | $19,206 | $19,318 | $19,262 |
| 360 | $56 | $19,262 | $19,318 | $0 |
$231,815
$4,336
$227,479
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。
