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
$890 萬
$850 萬
842 呎
@9,501
1,190 呎
@6,723
$800 萬
$750 萬
590 呎
@13,051
813 呎
@9,471
$770 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $28,494 | $21,896 | $17,943 | $15,313 |
| 1.500 | $29,554 | $22,974 | $19,041 | $16,431 |
| 2.000 | $30,637 | $24,085 | $20,180 | $17,598 |
| 2.500 | $31,746 | $25,229 | $21,359 | $18,812 |
| 3.000 | $32,879 | $26,404 | $22,577 | $20,073 |
| 3.500 | $34,036 | $27,612 | $23,835 | $21,379 |
| 4.000 | $35,217 | $28,851 | $25,130 | $22,730 |
| 4.500 | $36,421 | $30,120 | $26,463 | $24,123 |
| 5.000 | $37,650 | $31,420 | $27,832 | $25,558 |
| 5.500 | $38,901 | $32,750 | $29,237 | $27,032 |
| 6.000 | $40,176 | $34,109 | $30,675 | $28,545 |
每月供款$21,380
30年
$4,761,000
$2,935,447
$7,696,447
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $13,886 | $7,493 | $21,379 | $4,753,507 |
| 2 | $13,864 | $7,515 | $21,379 | $4,745,993 |
| 3 | $13,842 | $7,537 | $21,379 | $4,738,456 |
| 4 | $13,820 | $7,559 | $21,379 | $4,730,898 |
| 5 | $13,798 | $7,581 | $21,379 | $4,723,317 |
| 6 | $13,776 | $7,603 | $21,379 | $4,715,714 |
| 7 | $13,754 | $7,625 | $21,379 | $4,708,089 |
| 8 | $13,732 | $7,647 | $21,379 | $4,700,442 |
| 9 | $13,710 | $7,669 | $21,379 | $4,692,773 |
| 10 | $13,687 | $7,692 | $21,379 | $4,685,081 |
| 11 | $13,665 | $7,714 | $21,379 | $4,677,367 |
| 12 | $13,642 | $7,737 | $21,379 | $4,669,630 |
$256,548
$165,179
$91,370
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $13,620 | $7,759 | $21,379 | $4,661,871 |
| 14 | $13,597 | $7,782 | $21,379 | $4,654,089 |
| 15 | $13,574 | $7,805 | $21,379 | $4,646,285 |
| 16 | $13,552 | $7,827 | $21,379 | $4,638,457 |
| 17 | $13,529 | $7,850 | $21,379 | $4,630,607 |
| 18 | $13,506 | $7,873 | $21,379 | $4,622,734 |
| 19 | $13,483 | $7,896 | $21,379 | $4,614,838 |
| 20 | $13,460 | $7,919 | $21,379 | $4,606,919 |
| 21 | $13,437 | $7,942 | $21,379 | $4,598,977 |
| 22 | $13,414 | $7,965 | $21,379 | $4,591,011 |
| 23 | $13,390 | $7,989 | $21,379 | $4,583,023 |
| 24 | $13,367 | $8,012 | $21,379 | $4,575,011 |
$256,548
$161,929
$94,619
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $13,344 | $8,035 | $21,379 | $4,566,976 |
| 26 | $13,320 | $8,059 | $21,379 | $4,558,917 |
| 27 | $13,297 | $8,082 | $21,379 | $4,550,835 |
| 28 | $13,273 | $8,106 | $21,379 | $4,542,729 |
| 29 | $13,250 | $8,129 | $21,379 | $4,534,600 |
| 30 | $13,226 | $8,153 | $21,379 | $4,526,447 |
| 31 | $13,202 | $8,177 | $21,379 | $4,518,270 |
| 32 | $13,178 | $8,201 | $21,379 | $4,510,069 |
| 33 | $13,154 | $8,225 | $21,379 | $4,501,844 |
| 34 | $13,130 | $8,249 | $21,379 | $4,493,596 |
| 35 | $13,106 | $8,273 | $21,379 | $4,485,323 |
| 36 | $13,082 | $8,297 | $21,379 | $4,477,026 |
$256,548
$158,563
$97,985
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $13,058 | $8,321 | $21,379 | $4,468,705 |
| 38 | $13,034 | $8,345 | $21,379 | $4,460,360 |
| 39 | $13,009 | $8,370 | $21,379 | $4,451,990 |
| 40 | $12,985 | $8,394 | $21,379 | $4,443,596 |
| 41 | $12,960 | $8,419 | $21,379 | $4,435,178 |
| 42 | $12,936 | $8,443 | $21,379 | $4,426,735 |
| 43 | $12,911 | $8,468 | $21,379 | $4,418,267 |
| 44 | $12,887 | $8,492 | $21,379 | $4,409,774 |
| 45 | $12,862 | $8,517 | $21,379 | $4,401,257 |
| 46 | $12,837 | $8,542 | $21,379 | $4,392,715 |
| 47 | $12,812 | $8,567 | $21,379 | $4,384,148 |
| 48 | $12,787 | $8,592 | $21,379 | $4,375,556 |
$256,548
$155,078
$101,470
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $12,762 | $8,617 | $21,379 | $4,366,939 |
| 50 | $12,737 | $8,642 | $21,379 | $4,358,297 |
| 51 | $12,712 | $8,667 | $21,379 | $4,349,630 |
| 52 | $12,686 | $8,693 | $21,379 | $4,340,937 |
| 53 | $12,661 | $8,718 | $21,379 | $4,332,219 |
| 54 | $12,636 | $8,743 | $21,379 | $4,323,476 |
| 55 | $12,610 | $8,769 | $21,379 | $4,314,707 |
| 56 | $12,585 | $8,794 | $21,379 | $4,305,913 |
| 57 | $12,559 | $8,820 | $21,379 | $4,297,093 |
| 58 | $12,533 | $8,846 | $21,379 | $4,288,247 |
| 59 | $12,507 | $8,872 | $21,379 | $4,279,375 |
| 60 | $12,482 | $8,898 | $21,379 | $4,270,478 |
$256,548
$151,469
$105,079
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $12,456 | $8,923 | $21,379 | $4,261,554 |
| 62 | $12,430 | $8,949 | $21,379 | $4,252,605 |
| 63 | $12,403 | $8,976 | $21,379 | $4,243,629 |
| 64 | $12,377 | $9,002 | $21,379 | $4,234,627 |
| 65 | $12,351 | $9,028 | $21,379 | $4,225,599 |
| 66 | $12,325 | $9,054 | $21,379 | $4,216,545 |
| 67 | $12,298 | $9,081 | $21,379 | $4,207,464 |
| 68 | $12,272 | $9,107 | $21,379 | $4,198,357 |
| 69 | $12,245 | $9,134 | $21,379 | $4,189,223 |
| 70 | $12,219 | $9,160 | $21,379 | $4,180,063 |
| 71 | $12,192 | $9,187 | $21,379 | $4,170,876 |
| 72 | $12,165 | $9,214 | $21,379 | $4,161,662 |
$256,548
$147,732
$108,816
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $12,138 | $9,241 | $21,379 | $4,152,421 |
| 74 | $12,111 | $9,268 | $21,379 | $4,143,153 |
| 75 | $12,084 | $9,295 | $21,379 | $4,133,858 |
| 76 | $12,057 | $9,322 | $21,379 | $4,124,536 |
| 77 | $12,030 | $9,349 | $21,379 | $4,115,187 |
| 78 | $12,003 | $9,376 | $21,379 | $4,105,811 |
| 79 | $11,975 | $9,404 | $21,379 | $4,096,407 |
| 80 | $11,948 | $9,431 | $21,379 | $4,086,976 |
| 81 | $11,920 | $9,459 | $21,379 | $4,077,517 |
| 82 | $11,893 | $9,486 | $21,379 | $4,068,031 |
| 83 | $11,865 | $9,514 | $21,379 | $4,058,517 |
| 84 | $11,837 | $9,542 | $21,379 | $4,048,975 |
$256,548
$143,862
$112,686
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $11,810 | $9,570 | $21,379 | $4,039,406 |
| 86 | $11,782 | $9,597 | $21,379 | $4,029,808 |
| 87 | $11,754 | $9,625 | $21,379 | $4,020,183 |
| 88 | $11,726 | $9,653 | $21,379 | $4,010,529 |
| 89 | $11,697 | $9,682 | $21,379 | $4,000,848 |
| 90 | $11,669 | $9,710 | $21,379 | $3,991,138 |
| 91 | $11,641 | $9,738 | $21,379 | $3,981,400 |
| 92 | $11,612 | $9,767 | $21,379 | $3,971,633 |
| 93 | $11,584 | $9,795 | $21,379 | $3,961,838 |
| 94 | $11,555 | $9,824 | $21,379 | $3,952,014 |
| 95 | $11,527 | $9,852 | $21,379 | $3,942,162 |
| 96 | $11,498 | $9,881 | $21,379 | $3,932,281 |
$256,548
$139,854
$116,694
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $11,469 | $9,910 | $21,379 | $3,922,371 |
| 98 | $11,440 | $9,939 | $21,379 | $3,912,432 |
| 99 | $11,411 | $9,968 | $21,379 | $3,902,465 |
| 100 | $11,382 | $9,997 | $21,379 | $3,892,468 |
| 101 | $11,353 | $10,026 | $21,379 | $3,882,442 |
| 102 | $11,324 | $10,055 | $21,379 | $3,872,387 |
| 103 | $11,294 | $10,085 | $21,379 | $3,862,302 |
| 104 | $11,265 | $10,114 | $21,379 | $3,852,188 |
| 105 | $11,236 | $10,143 | $21,379 | $3,842,045 |
| 106 | $11,206 | $10,173 | $21,379 | $3,831,872 |
| 107 | $11,176 | $10,203 | $21,379 | $3,821,669 |
| 108 | $11,147 | $10,232 | $21,379 | $3,811,436 |
$256,548
$135,704
$120,845
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $11,117 | $10,262 | $21,379 | $3,801,174 |
| 110 | $11,087 | $10,292 | $21,379 | $3,790,882 |
| 111 | $11,057 | $10,322 | $21,379 | $3,780,559 |
| 112 | $11,027 | $10,352 | $21,379 | $3,770,207 |
| 113 | $10,996 | $10,383 | $21,379 | $3,759,824 |
| 114 | $10,966 | $10,413 | $21,379 | $3,749,412 |
| 115 | $10,936 | $10,443 | $21,379 | $3,738,968 |
| 116 | $10,905 | $10,474 | $21,379 | $3,728,495 |
| 117 | $10,875 | $10,504 | $21,379 | $3,717,990 |
| 118 | $10,844 | $10,535 | $21,379 | $3,707,456 |
| 119 | $10,813 | $10,566 | $21,379 | $3,696,890 |
| 120 | $10,783 | $10,596 | $21,379 | $3,686,294 |
$256,548
$131,405
$125,143
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $10,752 | $10,627 | $21,379 | $3,675,666 |
| 122 | $10,721 | $10,658 | $21,379 | $3,665,008 |
| 123 | $10,690 | $10,689 | $21,379 | $3,654,318 |
| 124 | $10,658 | $10,721 | $21,379 | $3,643,598 |
| 125 | $10,627 | $10,752 | $21,379 | $3,632,846 |
| 126 | $10,596 | $10,783 | $21,379 | $3,622,063 |
| 127 | $10,564 | $10,815 | $21,379 | $3,611,248 |
| 128 | $10,533 | $10,846 | $21,379 | $3,600,402 |
| 129 | $10,501 | $10,878 | $21,379 | $3,589,524 |
| 130 | $10,469 | $10,910 | $21,379 | $3,578,615 |
| 131 | $10,438 | $10,941 | $21,379 | $3,567,673 |
| 132 | $10,406 | $10,973 | $21,379 | $3,556,700 |
$256,548
$126,954
$129,594
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $10,374 | $11,005 | $21,379 | $3,545,695 |
| 134 | $10,342 | $11,037 | $21,379 | $3,534,657 |
| 135 | $10,309 | $11,070 | $21,379 | $3,523,587 |
| 136 | $10,277 | $11,102 | $21,379 | $3,512,486 |
| 137 | $10,245 | $11,134 | $21,379 | $3,501,351 |
| 138 | $10,212 | $11,167 | $21,379 | $3,490,185 |
| 139 | $10,180 | $11,199 | $21,379 | $3,478,985 |
| 140 | $10,147 | $11,232 | $21,379 | $3,467,753 |
| 141 | $10,114 | $11,265 | $21,379 | $3,456,489 |
| 142 | $10,081 | $11,298 | $21,379 | $3,445,191 |
| 143 | $10,048 | $11,331 | $21,379 | $3,433,860 |
| 144 | $10,015 | $11,364 | $21,379 | $3,422,497 |
$256,548
$122,345
$134,203
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,982 | $11,397 | $21,379 | $3,411,100 |
| 146 | $9,949 | $11,430 | $21,379 | $3,399,670 |
| 147 | $9,916 | $11,463 | $21,379 | $3,388,207 |
| 148 | $9,882 | $11,497 | $21,379 | $3,376,710 |
| 149 | $9,849 | $11,530 | $21,379 | $3,365,180 |
| 150 | $9,815 | $11,564 | $21,379 | $3,353,616 |
| 151 | $9,781 | $11,598 | $21,379 | $3,342,018 |
| 152 | $9,748 | $11,631 | $21,379 | $3,330,387 |
| 153 | $9,714 | $11,665 | $21,379 | $3,318,721 |
| 154 | $9,680 | $11,699 | $21,379 | $3,307,022 |
| 155 | $9,645 | $11,734 | $21,379 | $3,295,288 |
| 156 | $9,611 | $11,768 | $21,379 | $3,283,521 |
$256,548
$117,572
$138,976
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,577 | $11,802 | $21,379 | $3,271,719 |
| 158 | $9,543 | $11,837 | $21,379 | $3,259,882 |
| 159 | $9,508 | $11,871 | $21,379 | $3,248,011 |
| 160 | $9,473 | $11,906 | $21,379 | $3,236,105 |
| 161 | $9,439 | $11,940 | $21,379 | $3,224,165 |
| 162 | $9,404 | $11,975 | $21,379 | $3,212,190 |
| 163 | $9,369 | $12,010 | $21,379 | $3,200,180 |
| 164 | $9,334 | $12,045 | $21,379 | $3,188,135 |
| 165 | $9,299 | $12,080 | $21,379 | $3,176,054 |
| 166 | $9,263 | $12,116 | $21,379 | $3,163,939 |
| 167 | $9,228 | $12,151 | $21,379 | $3,151,788 |
| 168 | $9,193 | $12,186 | $21,379 | $3,139,602 |
$256,548
$112,629
$143,919
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $9,157 | $12,222 | $21,379 | $3,127,380 |
| 170 | $9,122 | $12,257 | $21,379 | $3,115,122 |
| 171 | $9,086 | $12,293 | $21,379 | $3,102,829 |
| 172 | $9,050 | $12,329 | $21,379 | $3,090,500 |
| 173 | $9,014 | $12,365 | $21,379 | $3,078,135 |
| 174 | $8,978 | $12,401 | $21,379 | $3,065,734 |
| 175 | $8,942 | $12,437 | $21,379 | $3,053,296 |
| 176 | $8,905 | $12,474 | $21,379 | $3,040,823 |
| 177 | $8,869 | $12,510 | $21,379 | $3,028,313 |
| 178 | $8,833 | $12,546 | $21,379 | $3,015,766 |
| 179 | $8,796 | $12,583 | $21,379 | $3,003,183 |
| 180 | $8,759 | $12,620 | $21,379 | $2,990,564 |
$256,548
$107,510
$149,038
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $8,722 | $12,657 | $21,379 | $2,977,907 |
| 182 | $8,686 | $12,693 | $21,379 | $2,965,214 |
| 183 | $8,649 | $12,730 | $21,379 | $2,952,483 |
| 184 | $8,611 | $12,768 | $21,379 | $2,939,716 |
| 185 | $8,574 | $12,805 | $21,379 | $2,926,911 |
| 186 | $8,537 | $12,842 | $21,379 | $2,914,069 |
| 187 | $8,499 | $12,880 | $21,379 | $2,901,189 |
| 188 | $8,462 | $12,917 | $21,379 | $2,888,272 |
| 189 | $8,424 | $12,955 | $21,379 | $2,875,317 |
| 190 | $8,386 | $12,993 | $21,379 | $2,862,324 |
| 191 | $8,348 | $13,031 | $21,379 | $2,849,294 |
| 192 | $8,310 | $13,069 | $21,379 | $2,836,225 |
$256,548
$102,210
$154,339
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,272 | $13,107 | $21,379 | $2,823,118 |
| 194 | $8,234 | $13,145 | $21,379 | $2,809,973 |
| 195 | $8,196 | $13,183 | $21,379 | $2,796,790 |
| 196 | $8,157 | $13,222 | $21,379 | $2,783,568 |
| 197 | $8,119 | $13,260 | $21,379 | $2,770,308 |
| 198 | $8,080 | $13,299 | $21,379 | $2,757,009 |
| 199 | $8,041 | $13,338 | $21,379 | $2,743,671 |
| 200 | $8,002 | $13,377 | $21,379 | $2,730,295 |
| 201 | $7,963 | $13,416 | $21,379 | $2,716,879 |
| 202 | $7,924 | $13,455 | $21,379 | $2,703,424 |
| 203 | $7,885 | $13,494 | $21,379 | $2,689,930 |
| 204 | $7,846 | $13,533 | $21,379 | $2,676,397 |
$256,548
$96,720
$159,828
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,806 | $13,573 | $21,379 | $2,662,824 |
| 206 | $7,767 | $13,612 | $21,379 | $2,649,212 |
| 207 | $7,727 | $13,652 | $21,379 | $2,635,559 |
| 208 | $7,687 | $13,692 | $21,379 | $2,621,867 |
| 209 | $7,647 | $13,732 | $21,379 | $2,608,136 |
| 210 | $7,607 | $13,772 | $21,379 | $2,594,364 |
| 211 | $7,567 | $13,812 | $21,379 | $2,580,551 |
| 212 | $7,527 | $13,852 | $21,379 | $2,566,699 |
| 213 | $7,486 | $13,893 | $21,379 | $2,552,806 |
| 214 | $7,446 | $13,933 | $21,379 | $2,538,873 |
| 215 | $7,405 | $13,974 | $21,379 | $2,524,899 |
| 216 | $7,364 | $14,015 | $21,379 | $2,510,884 |
$256,548
$91,036
$165,513
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,323 | $14,056 | $21,379 | $2,496,829 |
| 218 | $7,282 | $14,097 | $21,379 | $2,482,732 |
| 219 | $7,241 | $14,138 | $21,379 | $2,468,594 |
| 220 | $7,200 | $14,179 | $21,379 | $2,454,415 |
| 221 | $7,159 | $14,220 | $21,379 | $2,440,195 |
| 222 | $7,117 | $14,262 | $21,379 | $2,425,933 |
| 223 | $7,076 | $14,303 | $21,379 | $2,411,630 |
| 224 | $7,034 | $14,345 | $21,379 | $2,397,285 |
| 225 | $6,992 | $14,387 | $21,379 | $2,382,898 |
| 226 | $6,950 | $14,429 | $21,379 | $2,368,469 |
| 227 | $6,908 | $14,471 | $21,379 | $2,353,998 |
| 228 | $6,866 | $14,513 | $21,379 | $2,339,485 |
$256,548
$85,149
$171,399
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,823 | $14,556 | $21,379 | $2,324,929 |
| 230 | $6,781 | $14,598 | $21,379 | $2,310,331 |
| 231 | $6,738 | $14,641 | $21,379 | $2,295,691 |
| 232 | $6,696 | $14,683 | $21,379 | $2,281,007 |
| 233 | $6,653 | $14,726 | $21,379 | $2,266,281 |
| 234 | $6,610 | $14,769 | $21,379 | $2,251,512 |
| 235 | $6,567 | $14,812 | $21,379 | $2,236,700 |
| 236 | $6,524 | $14,855 | $21,379 | $2,221,845 |
| 237 | $6,480 | $14,899 | $21,379 | $2,206,946 |
| 238 | $6,437 | $14,942 | $21,379 | $2,192,004 |
| 239 | $6,393 | $14,986 | $21,379 | $2,177,019 |
| 240 | $6,350 | $15,029 | $21,379 | $2,161,989 |
$256,548
$79,053
$177,496
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,306 | $15,073 | $21,379 | $2,146,916 |
| 242 | $6,262 | $15,117 | $21,379 | $2,131,799 |
| 243 | $6,218 | $15,161 | $21,379 | $2,116,638 |
| 244 | $6,174 | $15,205 | $21,379 | $2,101,432 |
| 245 | $6,129 | $15,250 | $21,379 | $2,086,182 |
| 246 | $6,085 | $15,294 | $21,379 | $2,070,888 |
| 247 | $6,040 | $15,339 | $21,379 | $2,055,549 |
| 248 | $5,995 | $15,384 | $21,379 | $2,040,165 |
| 249 | $5,950 | $15,429 | $21,379 | $2,024,737 |
| 250 | $5,905 | $15,474 | $21,379 | $2,009,263 |
| 251 | $5,860 | $15,519 | $21,379 | $1,993,745 |
| 252 | $5,815 | $15,564 | $21,379 | $1,978,181 |
$256,548
$72,740
$183,809
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,770 | $15,609 | $21,379 | $1,962,571 |
| 254 | $5,724 | $15,655 | $21,379 | $1,946,916 |
| 255 | $5,679 | $15,701 | $21,379 | $1,931,216 |
| 256 | $5,633 | $15,746 | $21,379 | $1,915,470 |
| 257 | $5,587 | $15,792 | $21,379 | $1,899,677 |
| 258 | $5,541 | $15,838 | $21,379 | $1,883,839 |
| 259 | $5,495 | $15,884 | $21,379 | $1,867,955 |
| 260 | $5,448 | $15,931 | $21,379 | $1,852,024 |
| 261 | $5,402 | $15,977 | $21,379 | $1,836,047 |
| 262 | $5,355 | $16,024 | $21,379 | $1,820,023 |
| 263 | $5,308 | $16,071 | $21,379 | $1,803,952 |
| 264 | $5,262 | $16,117 | $21,379 | $1,787,835 |
$256,548
$66,202
$190,346
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,215 | $16,165 | $21,379 | $1,771,670 |
| 266 | $5,167 | $16,212 | $21,379 | $1,755,458 |
| 267 | $5,120 | $16,259 | $21,379 | $1,739,199 |
| 268 | $5,073 | $16,306 | $21,379 | $1,722,893 |
| 269 | $5,025 | $16,354 | $21,379 | $1,706,539 |
| 270 | $4,977 | $16,402 | $21,379 | $1,690,138 |
| 271 | $4,930 | $16,449 | $21,379 | $1,673,688 |
| 272 | $4,882 | $16,497 | $21,379 | $1,657,191 |
| 273 | $4,833 | $16,546 | $21,379 | $1,640,645 |
| 274 | $4,785 | $16,594 | $21,379 | $1,624,051 |
| 275 | $4,737 | $16,642 | $21,379 | $1,607,409 |
| 276 | $4,688 | $16,691 | $21,379 | $1,590,718 |
$256,548
$59,432
$197,116
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,640 | $16,739 | $21,379 | $1,573,979 |
| 278 | $4,591 | $16,788 | $21,379 | $1,557,191 |
| 279 | $4,542 | $16,837 | $21,379 | $1,540,354 |
| 280 | $4,493 | $16,886 | $21,379 | $1,523,467 |
| 281 | $4,443 | $16,936 | $21,379 | $1,506,532 |
| 282 | $4,394 | $16,985 | $21,379 | $1,489,547 |
| 283 | $4,345 | $17,035 | $21,379 | $1,472,512 |
| 284 | $4,295 | $17,084 | $21,379 | $1,455,428 |
| 285 | $4,245 | $17,134 | $21,379 | $1,438,294 |
| 286 | $4,195 | $17,184 | $21,379 | $1,421,110 |
| 287 | $4,145 | $17,234 | $21,379 | $1,403,876 |
| 288 | $4,095 | $17,284 | $21,379 | $1,386,591 |
$256,548
$52,421
$204,127
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,044 | $17,335 | $21,379 | $1,369,257 |
| 290 | $3,994 | $17,385 | $21,379 | $1,351,871 |
| 291 | $3,943 | $17,436 | $21,379 | $1,334,435 |
| 292 | $3,892 | $17,487 | $21,379 | $1,316,948 |
| 293 | $3,841 | $17,538 | $21,379 | $1,299,410 |
| 294 | $3,790 | $17,589 | $21,379 | $1,281,821 |
| 295 | $3,739 | $17,640 | $21,379 | $1,264,181 |
| 296 | $3,687 | $17,692 | $21,379 | $1,246,489 |
| 297 | $3,636 | $17,743 | $21,379 | $1,228,746 |
| 298 | $3,584 | $17,795 | $21,379 | $1,210,951 |
| 299 | $3,532 | $17,847 | $21,379 | $1,193,103 |
| 300 | $3,480 | $17,899 | $21,379 | $1,175,204 |
$256,548
$45,161
$211,387
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,428 | $17,951 | $21,379 | $1,157,253 |
| 302 | $3,375 | $18,004 | $21,379 | $1,139,249 |
| 303 | $3,323 | $18,056 | $21,379 | $1,121,193 |
| 304 | $3,270 | $18,109 | $21,379 | $1,103,084 |
| 305 | $3,217 | $18,162 | $21,379 | $1,084,923 |
| 306 | $3,164 | $18,215 | $21,379 | $1,066,708 |
| 307 | $3,111 | $18,268 | $21,379 | $1,048,440 |
| 308 | $3,058 | $18,321 | $21,379 | $1,030,119 |
| 309 | $3,005 | $18,375 | $21,379 | $1,011,745 |
| 310 | $2,951 | $18,428 | $21,379 | $993,316 |
| 311 | $2,897 | $18,482 | $21,379 | $974,835 |
| 312 | $2,843 | $18,536 | $21,379 | $956,299 |
$256,548
$37,643
$218,906
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,789 | $18,590 | $21,379 | $937,709 |
| 314 | $2,735 | $18,644 | $21,379 | $919,065 |
| 315 | $2,681 | $18,698 | $21,379 | $900,367 |
| 316 | $2,626 | $18,753 | $21,379 | $881,614 |
| 317 | $2,571 | $18,808 | $21,379 | $862,806 |
| 318 | $2,517 | $18,863 | $21,379 | $843,943 |
| 319 | $2,462 | $18,918 | $21,379 | $825,026 |
| 320 | $2,406 | $18,973 | $21,379 | $806,053 |
| 321 | $2,351 | $19,028 | $21,379 | $787,025 |
| 322 | $2,295 | $19,084 | $21,379 | $767,942 |
| 323 | $2,240 | $19,139 | $21,379 | $748,803 |
| 324 | $2,184 | $19,195 | $21,379 | $729,608 |
$256,548
$29,857
$226,691
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,128 | $19,251 | $21,379 | $710,357 |
| 326 | $2,072 | $19,307 | $21,379 | $691,049 |
| 327 | $2,016 | $19,363 | $21,379 | $671,686 |
| 328 | $1,959 | $19,420 | $21,379 | $652,266 |
| 329 | $1,902 | $19,477 | $21,379 | $632,789 |
| 330 | $1,846 | $19,533 | $21,379 | $613,256 |
| 331 | $1,789 | $19,590 | $21,379 | $593,666 |
| 332 | $1,732 | $19,647 | $21,379 | $574,018 |
| 333 | $1,674 | $19,705 | $21,379 | $554,313 |
| 334 | $1,617 | $19,762 | $21,379 | $534,551 |
| 335 | $1,559 | $19,820 | $21,379 | $514,731 |
| 336 | $1,501 | $19,878 | $21,379 | $494,853 |
$256,548
$21,794
$234,754
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,443 | $19,936 | $21,379 | $474,918 |
| 338 | $1,385 | $19,994 | $21,379 | $454,924 |
| 339 | $1,327 | $20,052 | $21,379 | $434,872 |
| 340 | $1,268 | $20,111 | $21,379 | $414,761 |
| 341 | $1,210 | $20,169 | $21,379 | $394,592 |
| 342 | $1,151 | $20,228 | $21,379 | $374,364 |
| 343 | $1,092 | $20,287 | $21,379 | $354,077 |
| 344 | $1,033 | $20,346 | $21,379 | $333,730 |
| 345 | $973 | $20,406 | $21,379 | $313,325 |
| 346 | $914 | $20,465 | $21,379 | $292,860 |
| 347 | $854 | $20,525 | $21,379 | $272,335 |
| 348 | $794 | $20,585 | $21,379 | $251,750 |
$256,548
$13,445
$243,104
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $734 | $20,645 | $21,379 | $231,105 |
| 350 | $674 | $20,705 | $21,379 | $210,400 |
| 351 | $614 | $20,765 | $21,379 | $189,635 |
| 352 | $553 | $20,826 | $21,379 | $168,809 |
| 353 | $492 | $20,887 | $21,379 | $147,922 |
| 354 | $431 | $20,948 | $21,379 | $126,975 |
| 355 | $370 | $21,009 | $21,379 | $105,966 |
| 356 | $309 | $21,070 | $21,379 | $84,896 |
| 357 | $248 | $21,131 | $21,379 | $63,765 |
| 358 | $186 | $21,193 | $21,379 | $42,572 |
| 359 | $124 | $21,255 | $21,379 | $21,317 |
| 360 | $62 | $21,317 | $21,379 | $0 |
$256,548
$4,798
$251,750
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。
