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
$710 萬
$880 萬
$750 萬
$708 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $26,825 | $20,612 | $16,891 | $14,416 |
| 1.500 | $27,822 | $21,628 | $17,925 | $15,468 |
| 2.000 | $28,842 | $22,674 | $18,997 | $16,566 |
| 2.500 | $29,885 | $23,750 | $20,107 | $17,709 |
| 3.000 | $30,952 | $24,857 | $21,254 | $18,896 |
| 3.500 | $32,041 | $25,994 | $22,438 | $20,126 |
| 3.625 | $32,317 | $26,283 | $22,740 | $20,440 |
| 4.000 | $33,153 | $27,160 | $23,658 | $21,398 |
| 4.500 | $34,287 | $28,355 | $24,912 | $22,710 |
| 5.000 | $35,443 | $29,579 | $26,201 | $24,060 |
| 5.500 | $36,622 | $30,831 | $27,523 | $25,448 |
| 6.000 | $37,822 | $32,110 | $28,878 | $26,872 |
每月供款$20,441
30年
$4,482,000
$2,876,479
$7,358,479
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $13,539 | $6,901 | $20,440 | $4,475,099 |
| 2 | $13,519 | $6,922 | $20,440 | $4,468,177 |
| 3 | $13,498 | $6,943 | $20,440 | $4,461,235 |
| 4 | $13,477 | $6,964 | $20,440 | $4,454,271 |
| 5 | $13,456 | $6,985 | $20,440 | $4,447,287 |
| 6 | $13,435 | $7,006 | $20,440 | $4,440,281 |
| 7 | $13,413 | $7,027 | $20,440 | $4,433,254 |
| 8 | $13,392 | $7,048 | $20,440 | $4,426,206 |
| 9 | $13,371 | $7,069 | $20,440 | $4,419,137 |
| 10 | $13,349 | $7,091 | $20,440 | $4,412,046 |
| 11 | $13,328 | $7,112 | $20,440 | $4,404,934 |
| 12 | $13,307 | $7,134 | $20,440 | $4,397,800 |
$245,283
$161,083
$84,200
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $13,285 | $7,155 | $20,440 | $4,390,645 |
| 14 | $13,263 | $7,177 | $20,440 | $4,383,468 |
| 15 | $13,242 | $7,198 | $20,440 | $4,376,270 |
| 16 | $13,220 | $7,220 | $20,440 | $4,369,049 |
| 17 | $13,198 | $7,242 | $20,440 | $4,361,807 |
| 18 | $13,176 | $7,264 | $20,440 | $4,354,543 |
| 19 | $13,154 | $7,286 | $20,440 | $4,347,257 |
| 20 | $13,132 | $7,308 | $20,440 | $4,339,950 |
| 21 | $13,110 | $7,330 | $20,440 | $4,332,620 |
| 22 | $13,088 | $7,352 | $20,440 | $4,325,268 |
| 23 | $13,066 | $7,374 | $20,440 | $4,317,893 |
| 24 | $13,044 | $7,397 | $20,440 | $4,310,497 |
$245,283
$157,979
$87,303
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $13,021 | $7,419 | $20,440 | $4,303,078 |
| 26 | $12,999 | $7,441 | $20,440 | $4,295,636 |
| 27 | $12,976 | $7,464 | $20,440 | $4,288,173 |
| 28 | $12,954 | $7,486 | $20,440 | $4,280,686 |
| 29 | $12,931 | $7,509 | $20,440 | $4,273,177 |
| 30 | $12,909 | $7,532 | $20,440 | $4,265,646 |
| 31 | $12,886 | $7,554 | $20,440 | $4,258,091 |
| 32 | $12,863 | $7,577 | $20,440 | $4,250,514 |
| 33 | $12,840 | $7,600 | $20,440 | $4,242,914 |
| 34 | $12,817 | $7,623 | $20,440 | $4,235,291 |
| 35 | $12,794 | $7,646 | $20,440 | $4,227,645 |
| 36 | $12,771 | $7,669 | $20,440 | $4,219,975 |
$245,283
$154,761
$90,521
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $12,748 | $7,692 | $20,440 | $4,212,283 |
| 38 | $12,725 | $7,716 | $20,440 | $4,204,567 |
| 39 | $12,701 | $7,739 | $20,440 | $4,196,828 |
| 40 | $12,678 | $7,762 | $20,440 | $4,189,066 |
| 41 | $12,654 | $7,786 | $20,440 | $4,181,280 |
| 42 | $12,631 | $7,809 | $20,440 | $4,173,471 |
| 43 | $12,607 | $7,833 | $20,440 | $4,165,638 |
| 44 | $12,584 | $7,857 | $20,440 | $4,157,782 |
| 45 | $12,560 | $7,880 | $20,440 | $4,149,902 |
| 46 | $12,536 | $7,904 | $20,440 | $4,141,997 |
| 47 | $12,512 | $7,928 | $20,440 | $4,134,070 |
| 48 | $12,488 | $7,952 | $20,440 | $4,126,118 |
$245,283
$151,425
$93,858
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $12,464 | $7,976 | $20,440 | $4,118,142 |
| 50 | $12,440 | $8,000 | $20,440 | $4,110,142 |
| 51 | $12,416 | $8,024 | $20,440 | $4,102,118 |
| 52 | $12,392 | $8,048 | $20,440 | $4,094,069 |
| 53 | $12,368 | $8,073 | $20,440 | $4,085,996 |
| 54 | $12,343 | $8,097 | $20,440 | $4,077,899 |
| 55 | $12,319 | $8,122 | $20,440 | $4,069,778 |
| 56 | $12,294 | $8,146 | $20,440 | $4,061,632 |
| 57 | $12,270 | $8,171 | $20,440 | $4,053,461 |
| 58 | $12,245 | $8,195 | $20,440 | $4,045,266 |
| 59 | $12,220 | $8,220 | $20,440 | $4,037,045 |
| 60 | $12,195 | $8,245 | $20,440 | $4,028,800 |
$245,283
$147,965
$97,317
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $12,170 | $8,270 | $20,440 | $4,020,531 |
| 62 | $12,145 | $8,295 | $20,440 | $4,012,236 |
| 63 | $12,120 | $8,320 | $20,440 | $4,003,916 |
| 64 | $12,095 | $8,345 | $20,440 | $3,995,571 |
| 65 | $12,070 | $8,370 | $20,440 | $3,987,200 |
| 66 | $12,045 | $8,396 | $20,440 | $3,978,805 |
| 67 | $12,019 | $8,421 | $20,440 | $3,970,384 |
| 68 | $11,994 | $8,446 | $20,440 | $3,961,938 |
| 69 | $11,968 | $8,472 | $20,440 | $3,953,466 |
| 70 | $11,943 | $8,497 | $20,440 | $3,944,968 |
| 71 | $11,917 | $8,523 | $20,440 | $3,936,445 |
| 72 | $11,891 | $8,549 | $20,440 | $3,927,896 |
$245,283
$144,378
$100,904
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $11,866 | $8,575 | $20,440 | $3,919,322 |
| 74 | $11,840 | $8,601 | $20,440 | $3,910,721 |
| 75 | $11,814 | $8,627 | $20,440 | $3,902,094 |
| 76 | $11,788 | $8,653 | $20,440 | $3,893,442 |
| 77 | $11,761 | $8,679 | $20,440 | $3,884,763 |
| 78 | $11,735 | $8,705 | $20,440 | $3,876,058 |
| 79 | $11,709 | $8,731 | $20,440 | $3,867,327 |
| 80 | $11,683 | $8,758 | $20,440 | $3,858,569 |
| 81 | $11,656 | $8,784 | $20,440 | $3,849,785 |
| 82 | $11,630 | $8,811 | $20,440 | $3,840,974 |
| 83 | $11,603 | $8,837 | $20,440 | $3,832,137 |
| 84 | $11,576 | $8,864 | $20,440 | $3,823,273 |
$245,283
$140,659
$104,623
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $11,549 | $8,891 | $20,440 | $3,814,382 |
| 86 | $11,523 | $8,918 | $20,440 | $3,805,465 |
| 87 | $11,496 | $8,945 | $20,440 | $3,796,520 |
| 88 | $11,469 | $8,972 | $20,440 | $3,787,549 |
| 89 | $11,442 | $8,999 | $20,440 | $3,778,550 |
| 90 | $11,414 | $9,026 | $20,440 | $3,769,524 |
| 91 | $11,387 | $9,053 | $20,440 | $3,760,471 |
| 92 | $11,360 | $9,080 | $20,440 | $3,751,390 |
| 93 | $11,332 | $9,108 | $20,440 | $3,742,283 |
| 94 | $11,305 | $9,135 | $20,440 | $3,733,147 |
| 95 | $11,277 | $9,163 | $20,440 | $3,723,984 |
| 96 | $11,250 | $9,191 | $20,440 | $3,714,793 |
$245,283
$136,803
$108,480
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $11,222 | $9,218 | $20,440 | $3,705,575 |
| 98 | $11,194 | $9,246 | $20,440 | $3,696,329 |
| 99 | $11,166 | $9,274 | $20,440 | $3,687,054 |
| 100 | $11,138 | $9,302 | $20,440 | $3,677,752 |
| 101 | $11,110 | $9,330 | $20,440 | $3,668,422 |
| 102 | $11,082 | $9,359 | $20,440 | $3,659,063 |
| 103 | $11,053 | $9,387 | $20,440 | $3,649,677 |
| 104 | $11,025 | $9,415 | $20,440 | $3,640,261 |
| 105 | $10,997 | $9,444 | $20,440 | $3,630,818 |
| 106 | $10,968 | $9,472 | $20,440 | $3,621,346 |
| 107 | $10,939 | $9,501 | $20,440 | $3,611,845 |
| 108 | $10,911 | $9,529 | $20,440 | $3,602,316 |
$245,283
$132,805
$112,478
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,882 | $9,558 | $20,440 | $3,592,757 |
| 110 | $10,853 | $9,587 | $20,440 | $3,583,170 |
| 111 | $10,824 | $9,616 | $20,440 | $3,573,554 |
| 112 | $10,795 | $9,645 | $20,440 | $3,563,909 |
| 113 | $10,766 | $9,674 | $20,440 | $3,554,235 |
| 114 | $10,737 | $9,703 | $20,440 | $3,544,531 |
| 115 | $10,707 | $9,733 | $20,440 | $3,534,799 |
| 116 | $10,678 | $9,762 | $20,440 | $3,525,036 |
| 117 | $10,649 | $9,792 | $20,440 | $3,515,245 |
| 118 | $10,619 | $9,821 | $20,440 | $3,505,423 |
| 119 | $10,589 | $9,851 | $20,440 | $3,495,573 |
| 120 | $10,560 | $9,881 | $20,440 | $3,485,692 |
$245,283
$128,659
$116,624
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $10,530 | $9,911 | $20,440 | $3,475,781 |
| 122 | $10,500 | $9,940 | $20,440 | $3,465,841 |
| 123 | $10,470 | $9,970 | $20,440 | $3,455,870 |
| 124 | $10,440 | $10,001 | $20,440 | $3,445,870 |
| 125 | $10,409 | $10,031 | $20,440 | $3,435,839 |
| 126 | $10,379 | $10,061 | $20,440 | $3,425,778 |
| 127 | $10,349 | $10,092 | $20,440 | $3,415,686 |
| 128 | $10,318 | $10,122 | $20,440 | $3,405,564 |
| 129 | $10,288 | $10,153 | $20,440 | $3,395,412 |
| 130 | $10,257 | $10,183 | $20,440 | $3,385,228 |
| 131 | $10,226 | $10,214 | $20,440 | $3,375,014 |
| 132 | $10,195 | $10,245 | $20,440 | $3,364,770 |
$245,283
$124,360
$120,922
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $10,164 | $10,276 | $20,440 | $3,354,494 |
| 134 | $10,133 | $10,307 | $20,440 | $3,344,187 |
| 135 | $10,102 | $10,338 | $20,440 | $3,333,849 |
| 136 | $10,071 | $10,369 | $20,440 | $3,323,480 |
| 137 | $10,040 | $10,401 | $20,440 | $3,313,079 |
| 138 | $10,008 | $10,432 | $20,440 | $3,302,647 |
| 139 | $9,977 | $10,463 | $20,440 | $3,292,184 |
| 140 | $9,945 | $10,495 | $20,440 | $3,281,689 |
| 141 | $9,913 | $10,527 | $20,440 | $3,271,162 |
| 142 | $9,882 | $10,559 | $20,440 | $3,260,603 |
| 143 | $9,850 | $10,590 | $20,440 | $3,250,013 |
| 144 | $9,818 | $10,622 | $20,440 | $3,239,390 |
$245,283
$119,903
$125,379
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,786 | $10,655 | $20,440 | $3,228,736 |
| 146 | $9,753 | $10,687 | $20,440 | $3,218,049 |
| 147 | $9,721 | $10,719 | $20,440 | $3,207,330 |
| 148 | $9,689 | $10,751 | $20,440 | $3,196,579 |
| 149 | $9,656 | $10,784 | $20,440 | $3,185,795 |
| 150 | $9,624 | $10,816 | $20,440 | $3,174,978 |
| 151 | $9,591 | $10,849 | $20,440 | $3,164,129 |
| 152 | $9,558 | $10,882 | $20,440 | $3,153,247 |
| 153 | $9,525 | $10,915 | $20,440 | $3,142,332 |
| 154 | $9,492 | $10,948 | $20,440 | $3,131,385 |
| 155 | $9,459 | $10,981 | $20,440 | $3,120,404 |
| 156 | $9,426 | $11,014 | $20,440 | $3,109,390 |
$245,283
$115,282
$130,001
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,393 | $11,047 | $20,440 | $3,098,343 |
| 158 | $9,360 | $11,081 | $20,440 | $3,087,262 |
| 159 | $9,326 | $11,114 | $20,440 | $3,076,148 |
| 160 | $9,293 | $11,148 | $20,440 | $3,065,000 |
| 161 | $9,259 | $11,181 | $20,440 | $3,053,819 |
| 162 | $9,225 | $11,215 | $20,440 | $3,042,604 |
| 163 | $9,191 | $11,249 | $20,440 | $3,031,355 |
| 164 | $9,157 | $11,283 | $20,440 | $3,020,072 |
| 165 | $9,123 | $11,317 | $20,440 | $3,008,754 |
| 166 | $9,089 | $11,351 | $20,440 | $2,997,403 |
| 167 | $9,055 | $11,386 | $20,440 | $2,986,018 |
| 168 | $9,020 | $11,420 | $20,440 | $2,974,598 |
$245,283
$110,491
$134,792
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,986 | $11,454 | $20,440 | $2,963,143 |
| 170 | $8,951 | $11,489 | $20,440 | $2,951,654 |
| 171 | $8,916 | $11,524 | $20,440 | $2,940,130 |
| 172 | $8,882 | $11,559 | $20,440 | $2,928,572 |
| 173 | $8,847 | $11,593 | $20,440 | $2,916,978 |
| 174 | $8,812 | $11,629 | $20,440 | $2,905,350 |
| 175 | $8,777 | $11,664 | $20,440 | $2,893,686 |
| 176 | $8,741 | $11,699 | $20,440 | $2,881,987 |
| 177 | $8,706 | $11,734 | $20,440 | $2,870,253 |
| 178 | $8,671 | $11,770 | $20,440 | $2,858,483 |
| 179 | $8,635 | $11,805 | $20,440 | $2,846,678 |
| 180 | $8,599 | $11,841 | $20,440 | $2,834,837 |
$245,283
$105,522
$139,760
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $8,564 | $11,877 | $20,440 | $2,822,961 |
| 182 | $8,528 | $11,913 | $20,440 | $2,811,048 |
| 183 | $8,492 | $11,949 | $20,440 | $2,799,100 |
| 184 | $8,456 | $11,985 | $20,440 | $2,787,115 |
| 185 | $8,419 | $12,021 | $20,440 | $2,775,094 |
| 186 | $8,383 | $12,057 | $20,440 | $2,763,037 |
| 187 | $8,347 | $12,094 | $20,440 | $2,750,944 |
| 188 | $8,310 | $12,130 | $20,440 | $2,738,814 |
| 189 | $8,273 | $12,167 | $20,440 | $2,726,647 |
| 190 | $8,237 | $12,203 | $20,440 | $2,714,443 |
| 191 | $8,200 | $12,240 | $20,440 | $2,702,203 |
| 192 | $8,163 | $12,277 | $20,440 | $2,689,926 |
$245,283
$100,371
$144,912
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,126 | $12,314 | $20,440 | $2,677,611 |
| 194 | $8,089 | $12,352 | $20,440 | $2,665,260 |
| 195 | $8,051 | $12,389 | $20,440 | $2,652,871 |
| 196 | $8,014 | $12,426 | $20,440 | $2,640,444 |
| 197 | $7,976 | $12,464 | $20,440 | $2,627,981 |
| 198 | $7,939 | $12,502 | $20,440 | $2,615,479 |
| 199 | $7,901 | $12,539 | $20,440 | $2,602,940 |
| 200 | $7,863 | $12,577 | $20,440 | $2,590,363 |
| 201 | $7,825 | $12,615 | $20,440 | $2,577,747 |
| 202 | $7,787 | $12,653 | $20,440 | $2,565,094 |
| 203 | $7,749 | $12,691 | $20,440 | $2,552,403 |
| 204 | $7,710 | $12,730 | $20,440 | $2,539,673 |
$245,283
$95,030
$150,253
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,672 | $12,768 | $20,440 | $2,526,904 |
| 206 | $7,633 | $12,807 | $20,440 | $2,514,098 |
| 207 | $7,595 | $12,846 | $20,440 | $2,501,252 |
| 208 | $7,556 | $12,884 | $20,440 | $2,488,368 |
| 209 | $7,517 | $12,923 | $20,440 | $2,475,444 |
| 210 | $7,478 | $12,962 | $20,440 | $2,462,482 |
| 211 | $7,439 | $13,001 | $20,440 | $2,449,481 |
| 212 | $7,399 | $13,041 | $20,440 | $2,436,440 |
| 213 | $7,360 | $13,080 | $20,440 | $2,423,360 |
| 214 | $7,321 | $13,120 | $20,440 | $2,410,240 |
| 215 | $7,281 | $13,159 | $20,440 | $2,397,081 |
| 216 | $7,241 | $13,199 | $20,440 | $2,383,882 |
$245,283
$89,492
$155,791
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,201 | $13,239 | $20,440 | $2,370,643 |
| 218 | $7,161 | $13,279 | $20,440 | $2,357,364 |
| 219 | $7,121 | $13,319 | $20,440 | $2,344,045 |
| 220 | $7,081 | $13,359 | $20,440 | $2,330,686 |
| 221 | $7,041 | $13,400 | $20,440 | $2,317,286 |
| 222 | $7,000 | $13,440 | $20,440 | $2,303,846 |
| 223 | $6,960 | $13,481 | $20,440 | $2,290,365 |
| 224 | $6,919 | $13,521 | $20,440 | $2,276,844 |
| 225 | $6,878 | $13,562 | $20,440 | $2,263,282 |
| 226 | $6,837 | $13,603 | $20,440 | $2,249,678 |
| 227 | $6,796 | $13,644 | $20,440 | $2,236,034 |
| 228 | $6,755 | $13,686 | $20,440 | $2,222,349 |
$245,283
$83,749
$161,533
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,713 | $13,727 | $20,440 | $2,208,622 |
| 230 | $6,672 | $13,768 | $20,440 | $2,194,853 |
| 231 | $6,630 | $13,810 | $20,440 | $2,181,043 |
| 232 | $6,589 | $13,852 | $20,440 | $2,167,192 |
| 233 | $6,547 | $13,893 | $20,440 | $2,153,298 |
| 234 | $6,505 | $13,935 | $20,440 | $2,139,363 |
| 235 | $6,463 | $13,978 | $20,440 | $2,125,385 |
| 236 | $6,420 | $14,020 | $20,440 | $2,111,365 |
| 237 | $6,378 | $14,062 | $20,440 | $2,097,303 |
| 238 | $6,336 | $14,105 | $20,440 | $2,083,199 |
| 239 | $6,293 | $14,147 | $20,440 | $2,069,052 |
| 240 | $6,250 | $14,190 | $20,440 | $2,054,862 |
$245,283
$77,796
$167,487
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,207 | $14,233 | $20,440 | $2,040,629 |
| 242 | $6,164 | $14,276 | $20,440 | $2,026,353 |
| 243 | $6,121 | $14,319 | $20,440 | $2,012,034 |
| 244 | $6,078 | $14,362 | $20,440 | $1,997,672 |
| 245 | $6,035 | $14,406 | $20,440 | $1,983,266 |
| 246 | $5,991 | $14,449 | $20,440 | $1,968,817 |
| 247 | $5,947 | $14,493 | $20,440 | $1,954,324 |
| 248 | $5,904 | $14,537 | $20,440 | $1,939,788 |
| 249 | $5,860 | $14,580 | $20,440 | $1,925,207 |
| 250 | $5,816 | $14,624 | $20,440 | $1,910,583 |
| 251 | $5,772 | $14,669 | $20,440 | $1,895,914 |
| 252 | $5,727 | $14,713 | $20,440 | $1,881,201 |
$245,283
$71,622
$173,660
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,683 | $14,757 | $20,440 | $1,866,444 |
| 254 | $5,638 | $14,802 | $20,440 | $1,851,642 |
| 255 | $5,594 | $14,847 | $20,440 | $1,836,795 |
| 256 | $5,549 | $14,892 | $20,440 | $1,821,903 |
| 257 | $5,504 | $14,937 | $20,440 | $1,806,967 |
| 258 | $5,459 | $14,982 | $20,440 | $1,791,985 |
| 259 | $5,413 | $15,027 | $20,440 | $1,776,958 |
| 260 | $5,368 | $15,072 | $20,440 | $1,761,886 |
| 261 | $5,322 | $15,118 | $20,440 | $1,746,768 |
| 262 | $5,277 | $15,164 | $20,440 | $1,731,605 |
| 263 | $5,231 | $15,209 | $20,440 | $1,716,395 |
| 264 | $5,185 | $15,255 | $20,440 | $1,701,140 |
$245,283
$65,221
$180,061
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,139 | $15,301 | $20,440 | $1,685,839 |
| 266 | $5,093 | $15,348 | $20,440 | $1,670,491 |
| 267 | $5,046 | $15,394 | $20,440 | $1,655,097 |
| 268 | $5,000 | $15,440 | $20,440 | $1,639,657 |
| 269 | $4,953 | $15,487 | $20,440 | $1,624,170 |
| 270 | $4,906 | $15,534 | $20,440 | $1,608,636 |
| 271 | $4,859 | $15,581 | $20,440 | $1,593,055 |
| 272 | $4,812 | $15,628 | $20,440 | $1,577,427 |
| 273 | $4,765 | $15,675 | $20,440 | $1,561,752 |
| 274 | $4,718 | $15,722 | $20,440 | $1,546,030 |
| 275 | $4,670 | $15,770 | $20,440 | $1,530,260 |
| 276 | $4,623 | $15,818 | $20,440 | $1,514,442 |
$245,283
$58,585
$186,698
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,575 | $15,865 | $20,440 | $1,498,577 |
| 278 | $4,527 | $15,913 | $20,440 | $1,482,663 |
| 279 | $4,479 | $15,961 | $20,440 | $1,466,702 |
| 280 | $4,431 | $16,010 | $20,440 | $1,450,693 |
| 281 | $4,382 | $16,058 | $20,440 | $1,434,635 |
| 282 | $4,334 | $16,106 | $20,440 | $1,418,528 |
| 283 | $4,285 | $16,155 | $20,440 | $1,402,373 |
| 284 | $4,236 | $16,204 | $20,440 | $1,386,169 |
| 285 | $4,187 | $16,253 | $20,440 | $1,369,916 |
| 286 | $4,138 | $16,302 | $20,440 | $1,353,615 |
| 287 | $4,089 | $16,351 | $20,440 | $1,337,263 |
| 288 | $4,040 | $16,401 | $20,440 | $1,320,863 |
$245,283
$51,703
$193,579
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,990 | $16,450 | $20,440 | $1,304,413 |
| 290 | $3,940 | $16,500 | $20,440 | $1,287,913 |
| 291 | $3,891 | $16,550 | $20,440 | $1,271,363 |
| 292 | $3,841 | $16,600 | $20,440 | $1,254,764 |
| 293 | $3,790 | $16,650 | $20,440 | $1,238,114 |
| 294 | $3,740 | $16,700 | $20,440 | $1,221,414 |
| 295 | $3,690 | $16,751 | $20,440 | $1,204,663 |
| 296 | $3,639 | $16,801 | $20,440 | $1,187,862 |
| 297 | $3,588 | $16,852 | $20,440 | $1,171,010 |
| 298 | $3,537 | $16,903 | $20,440 | $1,154,107 |
| 299 | $3,486 | $16,954 | $20,440 | $1,137,153 |
| 300 | $3,435 | $17,005 | $20,440 | $1,120,148 |
$245,283
$44,568
$200,714
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,384 | $17,056 | $20,440 | $1,103,092 |
| 302 | $3,332 | $17,108 | $20,440 | $1,085,984 |
| 303 | $3,281 | $17,160 | $20,440 | $1,068,824 |
| 304 | $3,229 | $17,211 | $20,440 | $1,051,613 |
| 305 | $3,177 | $17,263 | $20,440 | $1,034,349 |
| 306 | $3,125 | $17,316 | $20,440 | $1,017,034 |
| 307 | $3,072 | $17,368 | $20,440 | $999,666 |
| 308 | $3,020 | $17,420 | $20,440 | $982,245 |
| 309 | $2,967 | $17,473 | $20,440 | $964,772 |
| 310 | $2,914 | $17,526 | $20,440 | $947,247 |
| 311 | $2,861 | $17,579 | $20,440 | $929,668 |
| 312 | $2,808 | $17,632 | $20,440 | $912,036 |
$245,283
$37,170
$208,112
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,755 | $17,685 | $20,440 | $894,351 |
| 314 | $2,702 | $17,739 | $20,440 | $876,612 |
| 315 | $2,648 | $17,792 | $20,440 | $858,820 |
| 316 | $2,594 | $17,846 | $20,440 | $840,974 |
| 317 | $2,540 | $17,900 | $20,440 | $823,075 |
| 318 | $2,486 | $17,954 | $20,440 | $805,121 |
| 319 | $2,432 | $18,008 | $20,440 | $787,113 |
| 320 | $2,378 | $18,062 | $20,440 | $769,050 |
| 321 | $2,323 | $18,117 | $20,440 | $750,933 |
| 322 | $2,268 | $18,172 | $20,440 | $732,761 |
| 323 | $2,214 | $18,227 | $20,440 | $714,535 |
| 324 | $2,158 | $18,282 | $20,440 | $696,253 |
$245,283
$29,500
$215,783
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,103 | $18,337 | $20,440 | $677,916 |
| 326 | $2,048 | $18,392 | $20,440 | $659,524 |
| 327 | $1,992 | $18,448 | $20,440 | $641,076 |
| 328 | $1,937 | $18,504 | $20,440 | $622,572 |
| 329 | $1,881 | $18,560 | $20,440 | $604,013 |
| 330 | $1,825 | $18,616 | $20,440 | $585,397 |
| 331 | $1,768 | $18,672 | $20,440 | $566,725 |
| 332 | $1,712 | $18,728 | $20,440 | $547,997 |
| 333 | $1,655 | $18,785 | $20,440 | $529,212 |
| 334 | $1,599 | $18,842 | $20,440 | $510,371 |
| 335 | $1,542 | $18,898 | $20,440 | $491,472 |
| 336 | $1,485 | $18,956 | $20,440 | $472,517 |
$245,283
$21,546
$223,736
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,427 | $19,013 | $20,440 | $453,504 |
| 338 | $1,370 | $19,070 | $20,440 | $434,433 |
| 339 | $1,312 | $19,128 | $20,440 | $415,306 |
| 340 | $1,255 | $19,186 | $20,440 | $396,120 |
| 341 | $1,197 | $19,244 | $20,440 | $376,876 |
| 342 | $1,138 | $19,302 | $20,440 | $357,575 |
| 343 | $1,080 | $19,360 | $20,440 | $338,215 |
| 344 | $1,022 | $19,419 | $20,440 | $318,796 |
| 345 | $963 | $19,477 | $20,440 | $299,319 |
| 346 | $904 | $19,536 | $20,440 | $279,783 |
| 347 | $845 | $19,595 | $20,440 | $260,188 |
| 348 | $786 | $19,654 | $20,440 | $240,534 |
$245,283
$13,300
$231,983
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $727 | $19,714 | $20,440 | $220,820 |
| 350 | $667 | $19,773 | $20,440 | $201,047 |
| 351 | $607 | $19,833 | $20,440 | $181,214 |
| 352 | $547 | $19,893 | $20,440 | $161,321 |
| 353 | $487 | $19,953 | $20,440 | $141,368 |
| 354 | $427 | $20,013 | $20,440 | $121,355 |
| 355 | $367 | $20,074 | $20,440 | $101,281 |
| 356 | $306 | $20,134 | $20,440 | $81,147 |
| 357 | $245 | $20,195 | $20,440 | $60,952 |
| 358 | $184 | $20,256 | $20,440 | $40,696 |
| 359 | $123 | $20,317 | $20,440 | $20,379 |
| 360 | $62 | $20,379 | $20,440 | $0 |
$245,283
$4,749
$240,534
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。
