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
665 呎
@11,128
1,094 呎
@6,764
$740 萬
$700 萬
$760 萬
$860 萬
$780 萬
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $26,124 | $20,074 | $16,450 | $14,040 |
| 1.500 | $27,095 | $21,063 | $17,457 | $15,064 |
| 2.000 | $28,089 | $22,082 | $18,501 | $16,134 |
| 2.500 | $29,105 | $23,130 | $19,582 | $17,247 |
| 3.000 | $30,144 | $24,208 | $20,699 | $18,403 |
| 3.500 | $31,205 | $25,315 | $21,852 | $19,601 |
| 4.000 | $32,287 | $26,451 | $23,040 | $20,839 |
| 4.500 | $33,392 | $27,615 | $24,262 | $22,117 |
| 5.000 | $34,518 | $28,807 | $25,517 | $23,432 |
| 5.500 | $35,666 | $30,026 | $26,805 | $24,784 |
| 6.000 | $36,834 | $31,272 | $28,124 | $26,170 |
每月供款$19,601
30年
$4,365,000
$2,691,289
$7,056,289
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,731 | $6,870 | $19,601 | $4,358,130 |
| 2 | $12,711 | $6,890 | $19,601 | $4,351,241 |
| 3 | $12,691 | $6,910 | $19,601 | $4,344,331 |
| 4 | $12,671 | $6,930 | $19,601 | $4,337,401 |
| 5 | $12,651 | $6,950 | $19,601 | $4,330,451 |
| 6 | $12,630 | $6,970 | $19,601 | $4,323,481 |
| 7 | $12,610 | $6,991 | $19,601 | $4,316,490 |
| 8 | $12,590 | $7,011 | $19,601 | $4,309,479 |
| 9 | $12,569 | $7,031 | $19,601 | $4,302,448 |
| 10 | $12,549 | $7,052 | $19,601 | $4,295,396 |
| 11 | $12,528 | $7,073 | $19,601 | $4,288,323 |
| 12 | $12,508 | $7,093 | $19,601 | $4,281,230 |
$235,210
$151,440
$83,770
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,487 | $7,114 | $19,601 | $4,274,116 |
| 14 | $12,466 | $7,135 | $19,601 | $4,266,982 |
| 15 | $12,445 | $7,155 | $19,601 | $4,259,826 |
| 16 | $12,424 | $7,176 | $19,601 | $4,252,650 |
| 17 | $12,404 | $7,197 | $19,601 | $4,245,453 |
| 18 | $12,383 | $7,218 | $19,601 | $4,238,234 |
| 19 | $12,362 | $7,239 | $19,601 | $4,230,995 |
| 20 | $12,340 | $7,260 | $19,601 | $4,223,735 |
| 21 | $12,319 | $7,282 | $19,601 | $4,216,453 |
| 22 | $12,298 | $7,303 | $19,601 | $4,209,150 |
| 23 | $12,277 | $7,324 | $19,601 | $4,201,826 |
| 24 | $12,255 | $7,345 | $19,601 | $4,194,481 |
$235,210
$148,460
$86,749
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,234 | $7,367 | $19,601 | $4,187,114 |
| 26 | $12,212 | $7,388 | $19,601 | $4,179,725 |
| 27 | $12,191 | $7,410 | $19,601 | $4,172,315 |
| 28 | $12,169 | $7,432 | $19,601 | $4,164,884 |
| 29 | $12,148 | $7,453 | $19,601 | $4,157,431 |
| 30 | $12,126 | $7,475 | $19,601 | $4,149,956 |
| 31 | $12,104 | $7,497 | $19,601 | $4,142,459 |
| 32 | $12,082 | $7,519 | $19,601 | $4,134,940 |
| 33 | $12,060 | $7,541 | $19,601 | $4,127,400 |
| 34 | $12,038 | $7,563 | $19,601 | $4,119,837 |
| 35 | $12,016 | $7,585 | $19,601 | $4,112,253 |
| 36 | $11,994 | $7,607 | $19,601 | $4,104,646 |
$235,210
$145,375
$89,835
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,972 | $7,629 | $19,601 | $4,097,017 |
| 38 | $11,950 | $7,651 | $19,601 | $4,089,366 |
| 39 | $11,927 | $7,673 | $19,601 | $4,081,692 |
| 40 | $11,905 | $7,696 | $19,601 | $4,073,996 |
| 41 | $11,882 | $7,718 | $19,601 | $4,066,278 |
| 42 | $11,860 | $7,741 | $19,601 | $4,058,537 |
| 43 | $11,837 | $7,763 | $19,601 | $4,050,774 |
| 44 | $11,815 | $7,786 | $19,601 | $4,042,988 |
| 45 | $11,792 | $7,809 | $19,601 | $4,035,179 |
| 46 | $11,769 | $7,832 | $19,601 | $4,027,348 |
| 47 | $11,746 | $7,854 | $19,601 | $4,019,493 |
| 48 | $11,724 | $7,877 | $19,601 | $4,011,616 |
$235,210
$142,180
$93,030
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,701 | $7,900 | $19,601 | $4,003,716 |
| 50 | $11,678 | $7,923 | $19,601 | $3,995,792 |
| 51 | $11,654 | $7,946 | $19,601 | $3,987,846 |
| 52 | $11,631 | $7,970 | $19,601 | $3,979,876 |
| 53 | $11,608 | $7,993 | $19,601 | $3,971,884 |
| 54 | $11,585 | $8,016 | $19,601 | $3,963,867 |
| 55 | $11,561 | $8,040 | $19,601 | $3,955,828 |
| 56 | $11,538 | $8,063 | $19,601 | $3,947,765 |
| 57 | $11,514 | $8,086 | $19,601 | $3,939,678 |
| 58 | $11,491 | $8,110 | $19,601 | $3,931,568 |
| 59 | $11,467 | $8,134 | $19,601 | $3,923,435 |
| 60 | $11,443 | $8,157 | $19,601 | $3,915,277 |
$235,210
$138,871
$96,339
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,420 | $8,181 | $19,601 | $3,907,096 |
| 62 | $11,396 | $8,205 | $19,601 | $3,898,891 |
| 63 | $11,372 | $8,229 | $19,601 | $3,890,662 |
| 64 | $11,348 | $8,253 | $19,601 | $3,882,409 |
| 65 | $11,324 | $8,277 | $19,601 | $3,874,132 |
| 66 | $11,300 | $8,301 | $19,601 | $3,865,830 |
| 67 | $11,275 | $8,325 | $19,601 | $3,857,505 |
| 68 | $11,251 | $8,350 | $19,601 | $3,849,155 |
| 69 | $11,227 | $8,374 | $19,601 | $3,840,781 |
| 70 | $11,202 | $8,399 | $19,601 | $3,832,383 |
| 71 | $11,178 | $8,423 | $19,601 | $3,823,960 |
| 72 | $11,153 | $8,448 | $19,601 | $3,815,512 |
$235,210
$135,444
$99,765
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $11,129 | $8,472 | $19,601 | $3,807,040 |
| 74 | $11,104 | $8,497 | $19,601 | $3,798,543 |
| 75 | $11,079 | $8,522 | $19,601 | $3,790,021 |
| 76 | $11,054 | $8,547 | $19,601 | $3,781,475 |
| 77 | $11,029 | $8,571 | $19,601 | $3,772,903 |
| 78 | $11,004 | $8,597 | $19,601 | $3,764,307 |
| 79 | $10,979 | $8,622 | $19,601 | $3,755,685 |
| 80 | $10,954 | $8,647 | $19,601 | $3,747,038 |
| 81 | $10,929 | $8,672 | $19,601 | $3,738,366 |
| 82 | $10,904 | $8,697 | $19,601 | $3,729,669 |
| 83 | $10,878 | $8,723 | $19,601 | $3,720,947 |
| 84 | $10,853 | $8,748 | $19,601 | $3,712,198 |
$235,210
$131,896
$103,314
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,827 | $8,774 | $19,601 | $3,703,425 |
| 86 | $10,802 | $8,799 | $19,601 | $3,694,626 |
| 87 | $10,776 | $8,825 | $19,601 | $3,685,801 |
| 88 | $10,750 | $8,851 | $19,601 | $3,676,950 |
| 89 | $10,724 | $8,876 | $19,601 | $3,668,074 |
| 90 | $10,699 | $8,902 | $19,601 | $3,659,172 |
| 91 | $10,673 | $8,928 | $19,601 | $3,650,244 |
| 92 | $10,647 | $8,954 | $19,601 | $3,641,289 |
| 93 | $10,620 | $8,980 | $19,601 | $3,632,309 |
| 94 | $10,594 | $9,007 | $19,601 | $3,623,302 |
| 95 | $10,568 | $9,033 | $19,601 | $3,614,270 |
| 96 | $10,542 | $9,059 | $19,601 | $3,605,210 |
$235,210
$128,222
$106,988
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,515 | $9,086 | $19,601 | $3,596,125 |
| 98 | $10,489 | $9,112 | $19,601 | $3,587,013 |
| 99 | $10,462 | $9,139 | $19,601 | $3,577,874 |
| 100 | $10,435 | $9,165 | $19,601 | $3,568,709 |
| 101 | $10,409 | $9,192 | $19,601 | $3,559,517 |
| 102 | $10,382 | $9,219 | $19,601 | $3,550,298 |
| 103 | $10,355 | $9,246 | $19,601 | $3,541,052 |
| 104 | $10,328 | $9,273 | $19,601 | $3,531,779 |
| 105 | $10,301 | $9,300 | $19,601 | $3,522,479 |
| 106 | $10,274 | $9,327 | $19,601 | $3,513,153 |
| 107 | $10,247 | $9,354 | $19,601 | $3,503,798 |
| 108 | $10,219 | $9,381 | $19,601 | $3,494,417 |
$235,210
$124,416
$110,793
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,192 | $9,409 | $19,601 | $3,485,008 |
| 110 | $10,165 | $9,436 | $19,601 | $3,475,572 |
| 111 | $10,137 | $9,464 | $19,601 | $3,466,108 |
| 112 | $10,109 | $9,491 | $19,601 | $3,456,617 |
| 113 | $10,082 | $9,519 | $19,601 | $3,447,098 |
| 114 | $10,054 | $9,547 | $19,601 | $3,437,551 |
| 115 | $10,026 | $9,575 | $19,601 | $3,427,977 |
| 116 | $9,998 | $9,603 | $19,601 | $3,418,374 |
| 117 | $9,970 | $9,631 | $19,601 | $3,408,744 |
| 118 | $9,942 | $9,659 | $19,601 | $3,399,085 |
| 119 | $9,914 | $9,687 | $19,601 | $3,389,398 |
| 120 | $9,886 | $9,715 | $19,601 | $3,379,683 |
$235,210
$120,476
$114,734
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,857 | $9,743 | $19,601 | $3,369,940 |
| 122 | $9,829 | $9,772 | $19,601 | $3,360,168 |
| 123 | $9,800 | $9,800 | $19,601 | $3,350,368 |
| 124 | $9,772 | $9,829 | $19,601 | $3,340,539 |
| 125 | $9,743 | $9,858 | $19,601 | $3,330,681 |
| 126 | $9,714 | $9,886 | $19,601 | $3,320,795 |
| 127 | $9,686 | $9,915 | $19,601 | $3,310,880 |
| 128 | $9,657 | $9,944 | $19,601 | $3,300,936 |
| 129 | $9,628 | $9,973 | $19,601 | $3,290,963 |
| 130 | $9,599 | $10,002 | $19,601 | $3,280,960 |
| 131 | $9,569 | $10,031 | $19,601 | $3,270,929 |
| 132 | $9,540 | $10,061 | $19,601 | $3,260,868 |
$235,210
$116,395
$118,815
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,511 | $10,090 | $19,601 | $3,250,779 |
| 134 | $9,481 | $10,119 | $19,601 | $3,240,659 |
| 135 | $9,452 | $10,149 | $19,601 | $3,230,510 |
| 136 | $9,422 | $10,178 | $19,601 | $3,220,332 |
| 137 | $9,393 | $10,208 | $19,601 | $3,210,124 |
| 138 | $9,363 | $10,238 | $19,601 | $3,199,886 |
| 139 | $9,333 | $10,268 | $19,601 | $3,189,618 |
| 140 | $9,303 | $10,298 | $19,601 | $3,179,320 |
| 141 | $9,273 | $10,328 | $19,601 | $3,168,992 |
| 142 | $9,243 | $10,358 | $19,601 | $3,158,634 |
| 143 | $9,213 | $10,388 | $19,601 | $3,148,246 |
| 144 | $9,182 | $10,418 | $19,601 | $3,137,828 |
$235,210
$112,169
$123,041
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,152 | $10,449 | $19,601 | $3,127,379 |
| 146 | $9,122 | $10,479 | $19,601 | $3,116,900 |
| 147 | $9,091 | $10,510 | $19,601 | $3,106,390 |
| 148 | $9,060 | $10,540 | $19,601 | $3,095,849 |
| 149 | $9,030 | $10,571 | $19,601 | $3,085,278 |
| 150 | $8,999 | $10,602 | $19,601 | $3,074,676 |
| 151 | $8,968 | $10,633 | $19,601 | $3,064,043 |
| 152 | $8,937 | $10,664 | $19,601 | $3,053,379 |
| 153 | $8,906 | $10,695 | $19,601 | $3,042,684 |
| 154 | $8,874 | $10,726 | $19,601 | $3,031,958 |
| 155 | $8,843 | $10,758 | $19,601 | $3,021,200 |
| 156 | $8,812 | $10,789 | $19,601 | $3,010,411 |
$235,210
$107,793
$127,417
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,780 | $10,820 | $19,601 | $2,999,591 |
| 158 | $8,749 | $10,852 | $19,601 | $2,988,739 |
| 159 | $8,717 | $10,884 | $19,601 | $2,977,855 |
| 160 | $8,685 | $10,915 | $19,601 | $2,966,940 |
| 161 | $8,654 | $10,947 | $19,601 | $2,955,993 |
| 162 | $8,622 | $10,979 | $19,601 | $2,945,013 |
| 163 | $8,590 | $11,011 | $19,601 | $2,934,002 |
| 164 | $8,558 | $11,043 | $19,601 | $2,922,959 |
| 165 | $8,525 | $11,076 | $19,601 | $2,911,883 |
| 166 | $8,493 | $11,108 | $19,601 | $2,900,776 |
| 167 | $8,461 | $11,140 | $19,601 | $2,889,635 |
| 168 | $8,428 | $11,173 | $19,601 | $2,878,463 |
$235,210
$103,261
$131,949
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,396 | $11,205 | $19,601 | $2,867,257 |
| 170 | $8,363 | $11,238 | $19,601 | $2,856,019 |
| 171 | $8,330 | $11,271 | $19,601 | $2,844,749 |
| 172 | $8,297 | $11,304 | $19,601 | $2,833,445 |
| 173 | $8,264 | $11,337 | $19,601 | $2,822,108 |
| 174 | $8,231 | $11,370 | $19,601 | $2,810,739 |
| 175 | $8,198 | $11,403 | $19,601 | $2,799,336 |
| 176 | $8,165 | $11,436 | $19,601 | $2,787,900 |
| 177 | $8,131 | $11,469 | $19,601 | $2,776,431 |
| 178 | $8,098 | $11,503 | $19,601 | $2,764,928 |
| 179 | $8,064 | $11,536 | $19,601 | $2,753,391 |
| 180 | $8,031 | $11,570 | $19,601 | $2,741,821 |
$235,210
$98,568
$136,642
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,997 | $11,604 | $19,601 | $2,730,217 |
| 182 | $7,963 | $11,638 | $19,601 | $2,718,580 |
| 183 | $7,929 | $11,672 | $19,601 | $2,706,908 |
| 184 | $7,895 | $11,706 | $19,601 | $2,695,202 |
| 185 | $7,861 | $11,740 | $19,601 | $2,683,463 |
| 186 | $7,827 | $11,774 | $19,601 | $2,671,689 |
| 187 | $7,792 | $11,808 | $19,601 | $2,659,880 |
| 188 | $7,758 | $11,843 | $19,601 | $2,648,037 |
| 189 | $7,723 | $11,877 | $19,601 | $2,636,160 |
| 190 | $7,689 | $11,912 | $19,601 | $2,624,248 |
| 191 | $7,654 | $11,947 | $19,601 | $2,612,301 |
| 192 | $7,619 | $11,982 | $19,601 | $2,600,320 |
$235,210
$93,708
$141,501
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,584 | $12,017 | $19,601 | $2,588,303 |
| 194 | $7,549 | $12,052 | $19,601 | $2,576,252 |
| 195 | $7,514 | $12,087 | $19,601 | $2,564,165 |
| 196 | $7,479 | $12,122 | $19,601 | $2,552,043 |
| 197 | $7,443 | $12,157 | $19,601 | $2,539,885 |
| 198 | $7,408 | $12,193 | $19,601 | $2,527,693 |
| 199 | $7,372 | $12,228 | $19,601 | $2,515,464 |
| 200 | $7,337 | $12,264 | $19,601 | $2,503,200 |
| 201 | $7,301 | $12,300 | $19,601 | $2,490,900 |
| 202 | $7,265 | $12,336 | $19,601 | $2,478,565 |
| 203 | $7,229 | $12,372 | $19,601 | $2,466,193 |
| 204 | $7,193 | $12,408 | $19,601 | $2,453,785 |
$235,210
$88,675
$146,534
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,157 | $12,444 | $19,601 | $2,441,342 |
| 206 | $7,121 | $12,480 | $19,601 | $2,428,861 |
| 207 | $7,084 | $12,517 | $19,601 | $2,416,345 |
| 208 | $7,048 | $12,553 | $19,601 | $2,403,792 |
| 209 | $7,011 | $12,590 | $19,601 | $2,391,202 |
| 210 | $6,974 | $12,626 | $19,601 | $2,378,575 |
| 211 | $6,938 | $12,663 | $19,601 | $2,365,912 |
| 212 | $6,901 | $12,700 | $19,601 | $2,353,212 |
| 213 | $6,864 | $12,737 | $19,601 | $2,340,475 |
| 214 | $6,826 | $12,774 | $19,601 | $2,327,700 |
| 215 | $6,789 | $12,812 | $19,601 | $2,314,888 |
| 216 | $6,752 | $12,849 | $19,601 | $2,302,039 |
$235,210
$83,464
$151,746
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,714 | $12,887 | $19,601 | $2,289,153 |
| 218 | $6,677 | $12,924 | $19,601 | $2,276,229 |
| 219 | $6,639 | $12,962 | $19,601 | $2,263,267 |
| 220 | $6,601 | $13,000 | $19,601 | $2,250,267 |
| 221 | $6,563 | $13,038 | $19,601 | $2,237,230 |
| 222 | $6,525 | $13,076 | $19,601 | $2,224,154 |
| 223 | $6,487 | $13,114 | $19,601 | $2,211,041 |
| 224 | $6,449 | $13,152 | $19,601 | $2,197,889 |
| 225 | $6,411 | $13,190 | $19,601 | $2,184,698 |
| 226 | $6,372 | $13,229 | $19,601 | $2,171,470 |
| 227 | $6,333 | $13,267 | $19,601 | $2,158,202 |
| 228 | $6,295 | $13,306 | $19,601 | $2,144,896 |
$235,210
$78,066
$157,143
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,256 | $13,345 | $19,601 | $2,131,551 |
| 230 | $6,217 | $13,384 | $19,601 | $2,118,168 |
| 231 | $6,178 | $13,423 | $19,601 | $2,104,745 |
| 232 | $6,139 | $13,462 | $19,601 | $2,091,283 |
| 233 | $6,100 | $13,501 | $19,601 | $2,077,782 |
| 234 | $6,060 | $13,541 | $19,601 | $2,064,241 |
| 235 | $6,021 | $13,580 | $19,601 | $2,050,661 |
| 236 | $5,981 | $13,620 | $19,601 | $2,037,041 |
| 237 | $5,941 | $13,659 | $19,601 | $2,023,382 |
| 238 | $5,902 | $13,699 | $19,601 | $2,009,683 |
| 239 | $5,862 | $13,739 | $19,601 | $1,995,943 |
| 240 | $5,822 | $13,779 | $19,601 | $1,982,164 |
$235,210
$72,477
$162,732
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,781 | $13,819 | $19,601 | $1,968,345 |
| 242 | $5,741 | $13,860 | $19,601 | $1,954,485 |
| 243 | $5,701 | $13,900 | $19,601 | $1,940,584 |
| 244 | $5,660 | $13,941 | $19,601 | $1,926,644 |
| 245 | $5,619 | $13,981 | $19,601 | $1,912,662 |
| 246 | $5,579 | $14,022 | $19,601 | $1,898,640 |
| 247 | $5,538 | $14,063 | $19,601 | $1,884,577 |
| 248 | $5,497 | $14,104 | $19,601 | $1,870,473 |
| 249 | $5,456 | $14,145 | $19,601 | $1,856,328 |
| 250 | $5,414 | $14,187 | $19,601 | $1,842,141 |
| 251 | $5,373 | $14,228 | $19,601 | $1,827,913 |
| 252 | $5,331 | $14,269 | $19,601 | $1,813,644 |
$235,210
$66,689
$168,520
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,290 | $14,311 | $19,601 | $1,799,333 |
| 254 | $5,248 | $14,353 | $19,601 | $1,784,980 |
| 255 | $5,206 | $14,395 | $19,601 | $1,770,585 |
| 256 | $5,164 | $14,437 | $19,601 | $1,756,149 |
| 257 | $5,122 | $14,479 | $19,601 | $1,741,670 |
| 258 | $5,080 | $14,521 | $19,601 | $1,727,149 |
| 259 | $5,038 | $14,563 | $19,601 | $1,712,586 |
| 260 | $4,995 | $14,606 | $19,601 | $1,697,980 |
| 261 | $4,952 | $14,648 | $19,601 | $1,683,332 |
| 262 | $4,910 | $14,691 | $19,601 | $1,668,641 |
| 263 | $4,867 | $14,734 | $19,601 | $1,653,907 |
| 264 | $4,824 | $14,777 | $19,601 | $1,639,130 |
$235,210
$60,696
$174,514
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,781 | $14,820 | $19,601 | $1,624,310 |
| 266 | $4,738 | $14,863 | $19,601 | $1,609,447 |
| 267 | $4,694 | $14,907 | $19,601 | $1,594,540 |
| 268 | $4,651 | $14,950 | $19,601 | $1,579,590 |
| 269 | $4,607 | $14,994 | $19,601 | $1,564,596 |
| 270 | $4,563 | $15,037 | $19,601 | $1,549,559 |
| 271 | $4,520 | $15,081 | $19,601 | $1,534,478 |
| 272 | $4,476 | $15,125 | $19,601 | $1,519,353 |
| 273 | $4,431 | $15,169 | $19,601 | $1,504,183 |
| 274 | $4,387 | $15,214 | $19,601 | $1,488,970 |
| 275 | $4,343 | $15,258 | $19,601 | $1,473,712 |
| 276 | $4,298 | $15,302 | $19,601 | $1,458,409 |
$235,210
$54,489
$180,721
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,254 | $15,347 | $19,601 | $1,443,062 |
| 278 | $4,209 | $15,392 | $19,601 | $1,427,670 |
| 279 | $4,164 | $15,437 | $19,601 | $1,412,233 |
| 280 | $4,119 | $15,482 | $19,601 | $1,396,752 |
| 281 | $4,074 | $15,527 | $19,601 | $1,381,225 |
| 282 | $4,029 | $15,572 | $19,601 | $1,365,652 |
| 283 | $3,983 | $15,618 | $19,601 | $1,350,035 |
| 284 | $3,938 | $15,663 | $19,601 | $1,334,372 |
| 285 | $3,892 | $15,709 | $19,601 | $1,318,663 |
| 286 | $3,846 | $15,755 | $19,601 | $1,302,908 |
| 287 | $3,800 | $15,801 | $19,601 | $1,287,107 |
| 288 | $3,754 | $15,847 | $19,601 | $1,271,261 |
$235,210
$48,061
$187,149
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,708 | $15,893 | $19,601 | $1,255,368 |
| 290 | $3,661 | $15,939 | $19,601 | $1,239,428 |
| 291 | $3,615 | $15,986 | $19,601 | $1,223,443 |
| 292 | $3,568 | $16,032 | $19,601 | $1,207,410 |
| 293 | $3,522 | $16,079 | $19,601 | $1,191,331 |
| 294 | $3,475 | $16,126 | $19,601 | $1,175,205 |
| 295 | $3,428 | $16,173 | $19,601 | $1,159,032 |
| 296 | $3,381 | $16,220 | $19,601 | $1,142,811 |
| 297 | $3,333 | $16,268 | $19,601 | $1,126,544 |
| 298 | $3,286 | $16,315 | $19,601 | $1,110,229 |
| 299 | $3,238 | $16,363 | $19,601 | $1,093,866 |
| 300 | $3,190 | $16,410 | $19,601 | $1,077,456 |
$235,210
$41,405
$193,805
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,143 | $16,458 | $19,601 | $1,060,998 |
| 302 | $3,095 | $16,506 | $19,601 | $1,044,491 |
| 303 | $3,046 | $16,554 | $19,601 | $1,027,937 |
| 304 | $2,998 | $16,603 | $19,601 | $1,011,334 |
| 305 | $2,950 | $16,651 | $19,601 | $994,683 |
| 306 | $2,901 | $16,700 | $19,601 | $977,984 |
| 307 | $2,852 | $16,748 | $19,601 | $961,235 |
| 308 | $2,804 | $16,797 | $19,601 | $944,438 |
| 309 | $2,755 | $16,846 | $19,601 | $927,592 |
| 310 | $2,705 | $16,895 | $19,601 | $910,697 |
| 311 | $2,656 | $16,945 | $19,601 | $893,752 |
| 312 | $2,607 | $16,994 | $19,601 | $876,758 |
$235,210
$34,512
$200,698
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,557 | $17,044 | $19,601 | $859,714 |
| 314 | $2,508 | $17,093 | $19,601 | $842,621 |
| 315 | $2,458 | $17,143 | $19,601 | $825,478 |
| 316 | $2,408 | $17,193 | $19,601 | $808,285 |
| 317 | $2,357 | $17,243 | $19,601 | $791,041 |
| 318 | $2,307 | $17,294 | $19,601 | $773,748 |
| 319 | $2,257 | $17,344 | $19,601 | $756,404 |
| 320 | $2,206 | $17,395 | $19,601 | $739,009 |
| 321 | $2,155 | $17,445 | $19,601 | $721,564 |
| 322 | $2,105 | $17,496 | $19,601 | $704,068 |
| 323 | $2,054 | $17,547 | $19,601 | $686,520 |
| 324 | $2,002 | $17,598 | $19,601 | $668,922 |
$235,210
$27,374
$207,836
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,951 | $17,650 | $19,601 | $651,272 |
| 326 | $1,900 | $17,701 | $19,601 | $633,571 |
| 327 | $1,848 | $17,753 | $19,601 | $615,818 |
| 328 | $1,796 | $17,805 | $19,601 | $598,013 |
| 329 | $1,744 | $17,857 | $19,601 | $580,157 |
| 330 | $1,692 | $17,909 | $19,601 | $562,248 |
| 331 | $1,640 | $17,961 | $19,601 | $544,287 |
| 332 | $1,588 | $18,013 | $19,601 | $526,274 |
| 333 | $1,535 | $18,066 | $19,601 | $508,208 |
| 334 | $1,482 | $18,119 | $19,601 | $490,089 |
| 335 | $1,429 | $18,171 | $19,601 | $471,918 |
| 336 | $1,376 | $18,224 | $19,601 | $453,694 |
$235,210
$19,981
$215,228
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,323 | $18,278 | $19,601 | $435,416 |
| 338 | $1,270 | $18,331 | $19,601 | $417,085 |
| 339 | $1,216 | $18,384 | $19,601 | $398,701 |
| 340 | $1,163 | $18,438 | $19,601 | $380,263 |
| 341 | $1,109 | $18,492 | $19,601 | $361,771 |
| 342 | $1,055 | $18,546 | $19,601 | $343,226 |
| 343 | $1,001 | $18,600 | $19,601 | $324,626 |
| 344 | $947 | $18,654 | $19,601 | $305,972 |
| 345 | $892 | $18,708 | $19,601 | $287,264 |
| 346 | $838 | $18,763 | $19,601 | $268,501 |
| 347 | $783 | $18,818 | $19,601 | $249,683 |
| 348 | $728 | $18,873 | $19,601 | $230,810 |
$235,210
$12,326
$222,883
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $673 | $18,928 | $19,601 | $211,883 |
| 350 | $618 | $18,983 | $19,601 | $192,900 |
| 351 | $563 | $19,038 | $19,601 | $173,862 |
| 352 | $507 | $19,094 | $19,601 | $154,768 |
| 353 | $451 | $19,149 | $19,601 | $135,619 |
| 354 | $396 | $19,205 | $19,601 | $116,414 |
| 355 | $340 | $19,261 | $19,601 | $97,152 |
| 356 | $283 | $19,317 | $19,601 | $77,835 |
| 357 | $227 | $19,374 | $19,601 | $58,461 |
| 358 | $171 | $19,430 | $19,601 | $39,031 |
| 359 | $114 | $19,487 | $19,601 | $19,544 |
| 360 | $57 | $19,544 | $19,601 | $0 |
$235,210
$4,399
$230,810
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。
