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
$750 萬
$780 萬
$700 萬
$820 萬
634 呎
@12,303
868 呎
@8,986
$780 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $26,932 | $20,695 | $16,959 | $14,474 |
| 1.500 | $27,933 | $21,715 | $17,997 | $15,530 |
| 2.000 | $28,958 | $22,765 | $19,073 | $16,633 |
| 2.500 | $30,006 | $23,846 | $20,188 | $17,780 |
| 3.000 | $31,076 | $24,957 | $21,340 | $18,972 |
| 3.500 | $32,170 | $26,098 | $22,528 | $20,207 |
| 4.000 | $33,286 | $27,269 | $23,753 | $21,484 |
| 4.500 | $34,425 | $28,469 | $25,012 | $22,801 |
| 5.000 | $35,586 | $29,698 | $26,307 | $24,157 |
| 5.500 | $36,769 | $30,955 | $27,634 | $25,551 |
| 6.000 | $37,974 | $32,239 | $28,994 | $26,980 |
每月供款$20,208
30年
$4,500,000
$2,774,524
$7,274,524
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $13,125 | $7,082 | $20,207 | $4,492,918 |
| 2 | $13,104 | $7,103 | $20,207 | $4,485,815 |
| 3 | $13,084 | $7,123 | $20,207 | $4,478,692 |
| 4 | $13,063 | $7,144 | $20,207 | $4,471,548 |
| 5 | $13,042 | $7,165 | $20,207 | $4,464,383 |
| 6 | $13,021 | $7,186 | $20,207 | $4,457,197 |
| 7 | $13,000 | $7,207 | $20,207 | $4,449,990 |
| 8 | $12,979 | $7,228 | $20,207 | $4,442,762 |
| 9 | $12,958 | $7,249 | $20,207 | $4,435,513 |
| 10 | $12,937 | $7,270 | $20,207 | $4,428,243 |
| 11 | $12,916 | $7,291 | $20,207 | $4,420,952 |
| 12 | $12,894 | $7,313 | $20,207 | $4,413,639 |
$242,484
$156,123
$86,361
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,873 | $7,334 | $20,207 | $4,406,305 |
| 14 | $12,852 | $7,355 | $20,207 | $4,398,950 |
| 15 | $12,830 | $7,377 | $20,207 | $4,391,573 |
| 16 | $12,809 | $7,398 | $20,207 | $4,384,175 |
| 17 | $12,787 | $7,420 | $20,207 | $4,376,755 |
| 18 | $12,766 | $7,441 | $20,207 | $4,369,314 |
| 19 | $12,744 | $7,463 | $20,207 | $4,361,851 |
| 20 | $12,722 | $7,485 | $20,207 | $4,354,366 |
| 21 | $12,700 | $7,507 | $20,207 | $4,346,859 |
| 22 | $12,678 | $7,529 | $20,207 | $4,339,330 |
| 23 | $12,656 | $7,551 | $20,207 | $4,331,780 |
| 24 | $12,634 | $7,573 | $20,207 | $4,324,207 |
$242,484
$153,052
$89,432
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,612 | $7,595 | $20,207 | $4,316,612 |
| 26 | $12,590 | $7,617 | $20,207 | $4,308,995 |
| 27 | $12,568 | $7,639 | $20,207 | $4,301,356 |
| 28 | $12,546 | $7,661 | $20,207 | $4,293,695 |
| 29 | $12,523 | $7,684 | $20,207 | $4,286,011 |
| 30 | $12,501 | $7,706 | $20,207 | $4,278,305 |
| 31 | $12,478 | $7,729 | $20,207 | $4,270,576 |
| 32 | $12,456 | $7,751 | $20,207 | $4,262,825 |
| 33 | $12,433 | $7,774 | $20,207 | $4,255,051 |
| 34 | $12,411 | $7,796 | $20,207 | $4,247,255 |
| 35 | $12,388 | $7,819 | $20,207 | $4,239,436 |
| 36 | $12,365 | $7,842 | $20,207 | $4,231,594 |
$242,484
$149,871
$92,613
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $12,342 | $7,865 | $20,207 | $4,223,729 |
| 38 | $12,319 | $7,888 | $20,207 | $4,215,841 |
| 39 | $12,296 | $7,911 | $20,207 | $4,207,930 |
| 40 | $12,273 | $7,934 | $20,207 | $4,199,996 |
| 41 | $12,250 | $7,957 | $20,207 | $4,192,039 |
| 42 | $12,227 | $7,980 | $20,207 | $4,184,059 |
| 43 | $12,204 | $8,004 | $20,207 | $4,176,056 |
| 44 | $12,180 | $8,027 | $20,207 | $4,168,029 |
| 45 | $12,157 | $8,050 | $20,207 | $4,159,978 |
| 46 | $12,133 | $8,074 | $20,207 | $4,151,905 |
| 47 | $12,110 | $8,097 | $20,207 | $4,143,807 |
| 48 | $12,086 | $8,121 | $20,207 | $4,135,687 |
$242,484
$146,577
$95,907
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $12,062 | $8,145 | $20,207 | $4,127,542 |
| 50 | $12,039 | $8,168 | $20,207 | $4,119,374 |
| 51 | $12,015 | $8,192 | $20,207 | $4,111,181 |
| 52 | $11,991 | $8,216 | $20,207 | $4,102,965 |
| 53 | $11,967 | $8,240 | $20,207 | $4,094,725 |
| 54 | $11,943 | $8,264 | $20,207 | $4,086,461 |
| 55 | $11,919 | $8,288 | $20,207 | $4,078,173 |
| 56 | $11,895 | $8,312 | $20,207 | $4,069,861 |
| 57 | $11,870 | $8,337 | $20,207 | $4,061,524 |
| 58 | $11,846 | $8,361 | $20,207 | $4,053,163 |
| 59 | $11,822 | $8,385 | $20,207 | $4,044,778 |
| 60 | $11,797 | $8,410 | $20,207 | $4,036,368 |
$242,484
$143,166
$99,318
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,773 | $8,434 | $20,207 | $4,027,934 |
| 62 | $11,748 | $8,459 | $20,207 | $4,019,475 |
| 63 | $11,723 | $8,484 | $20,207 | $4,010,992 |
| 64 | $11,699 | $8,508 | $20,207 | $4,002,483 |
| 65 | $11,674 | $8,533 | $20,207 | $3,993,950 |
| 66 | $11,649 | $8,558 | $20,207 | $3,985,392 |
| 67 | $11,624 | $8,583 | $20,207 | $3,976,809 |
| 68 | $11,599 | $8,608 | $20,207 | $3,968,201 |
| 69 | $11,574 | $8,633 | $20,207 | $3,959,568 |
| 70 | $11,549 | $8,658 | $20,207 | $3,950,910 |
| 71 | $11,523 | $8,684 | $20,207 | $3,942,226 |
| 72 | $11,498 | $8,709 | $20,207 | $3,933,518 |
$242,484
$139,633
$102,851
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $11,473 | $8,734 | $20,207 | $3,924,783 |
| 74 | $11,447 | $8,760 | $20,207 | $3,916,024 |
| 75 | $11,422 | $8,785 | $20,207 | $3,907,238 |
| 76 | $11,396 | $8,811 | $20,207 | $3,898,427 |
| 77 | $11,370 | $8,837 | $20,207 | $3,889,591 |
| 78 | $11,345 | $8,862 | $20,207 | $3,880,728 |
| 79 | $11,319 | $8,888 | $20,207 | $3,871,840 |
| 80 | $11,293 | $8,914 | $20,207 | $3,862,926 |
| 81 | $11,267 | $8,940 | $20,207 | $3,853,986 |
| 82 | $11,241 | $8,966 | $20,207 | $3,845,020 |
| 83 | $11,215 | $8,992 | $20,207 | $3,836,027 |
| 84 | $11,188 | $9,019 | $20,207 | $3,827,009 |
$242,484
$135,975
$106,509
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $11,162 | $9,045 | $20,207 | $3,817,964 |
| 86 | $11,136 | $9,071 | $20,207 | $3,808,893 |
| 87 | $11,109 | $9,098 | $20,207 | $3,799,795 |
| 88 | $11,083 | $9,124 | $20,207 | $3,790,671 |
| 89 | $11,056 | $9,151 | $20,207 | $3,781,520 |
| 90 | $11,029 | $9,178 | $20,207 | $3,772,342 |
| 91 | $11,003 | $9,204 | $20,207 | $3,763,138 |
| 92 | $10,976 | $9,231 | $20,207 | $3,753,907 |
| 93 | $10,949 | $9,258 | $20,207 | $3,744,648 |
| 94 | $10,922 | $9,285 | $20,207 | $3,735,363 |
| 95 | $10,895 | $9,312 | $20,207 | $3,726,051 |
| 96 | $10,868 | $9,339 | $20,207 | $3,716,712 |
$242,484
$132,187
$110,297
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,840 | $9,367 | $20,207 | $3,707,345 |
| 98 | $10,813 | $9,394 | $20,207 | $3,697,951 |
| 99 | $10,786 | $9,421 | $20,207 | $3,688,530 |
| 100 | $10,758 | $9,449 | $20,207 | $3,679,081 |
| 101 | $10,731 | $9,476 | $20,207 | $3,669,605 |
| 102 | $10,703 | $9,504 | $20,207 | $3,660,101 |
| 103 | $10,675 | $9,532 | $20,207 | $3,650,569 |
| 104 | $10,647 | $9,560 | $20,207 | $3,641,009 |
| 105 | $10,620 | $9,587 | $20,207 | $3,631,422 |
| 106 | $10,592 | $9,615 | $20,207 | $3,621,807 |
| 107 | $10,564 | $9,643 | $20,207 | $3,612,163 |
| 108 | $10,535 | $9,672 | $20,207 | $3,602,492 |
$242,484
$128,264
$114,220
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,507 | $9,700 | $20,207 | $3,592,792 |
| 110 | $10,479 | $9,728 | $20,207 | $3,583,064 |
| 111 | $10,451 | $9,756 | $20,207 | $3,573,308 |
| 112 | $10,422 | $9,785 | $20,207 | $3,563,523 |
| 113 | $10,394 | $9,813 | $20,207 | $3,553,709 |
| 114 | $10,365 | $9,842 | $20,207 | $3,543,867 |
| 115 | $10,336 | $9,871 | $20,207 | $3,533,997 |
| 116 | $10,307 | $9,900 | $20,207 | $3,524,097 |
| 117 | $10,279 | $9,928 | $20,207 | $3,514,169 |
| 118 | $10,250 | $9,957 | $20,207 | $3,504,211 |
| 119 | $10,221 | $9,986 | $20,207 | $3,494,225 |
| 120 | $10,191 | $10,016 | $20,207 | $3,484,209 |
$242,484
$124,202
$118,282
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $10,162 | $10,045 | $20,207 | $3,474,165 |
| 122 | $10,133 | $10,074 | $20,207 | $3,464,091 |
| 123 | $10,104 | $10,103 | $20,207 | $3,453,987 |
| 124 | $10,074 | $10,133 | $20,207 | $3,443,854 |
| 125 | $10,045 | $10,162 | $20,207 | $3,433,692 |
| 126 | $10,015 | $10,192 | $20,207 | $3,423,500 |
| 127 | $9,985 | $10,222 | $20,207 | $3,413,278 |
| 128 | $9,955 | $10,252 | $20,207 | $3,403,026 |
| 129 | $9,925 | $10,282 | $20,207 | $3,392,745 |
| 130 | $9,896 | $10,312 | $20,207 | $3,382,433 |
| 131 | $9,865 | $10,342 | $20,207 | $3,372,092 |
| 132 | $9,835 | $10,372 | $20,207 | $3,361,720 |
$242,484
$119,995
$122,489
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,805 | $10,402 | $20,207 | $3,351,318 |
| 134 | $9,775 | $10,432 | $20,207 | $3,340,886 |
| 135 | $9,744 | $10,463 | $20,207 | $3,330,423 |
| 136 | $9,714 | $10,493 | $20,207 | $3,319,930 |
| 137 | $9,683 | $10,524 | $20,207 | $3,309,406 |
| 138 | $9,652 | $10,555 | $20,207 | $3,298,851 |
| 139 | $9,622 | $10,585 | $20,207 | $3,288,266 |
| 140 | $9,591 | $10,616 | $20,207 | $3,277,650 |
| 141 | $9,560 | $10,647 | $20,207 | $3,267,002 |
| 142 | $9,529 | $10,678 | $20,207 | $3,256,324 |
| 143 | $9,498 | $10,709 | $20,207 | $3,245,615 |
| 144 | $9,466 | $10,741 | $20,207 | $3,234,874 |
$242,484
$115,638
$126,846
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,435 | $10,772 | $20,207 | $3,224,102 |
| 146 | $9,404 | $10,803 | $20,207 | $3,213,299 |
| 147 | $9,372 | $10,835 | $20,207 | $3,202,464 |
| 148 | $9,341 | $10,866 | $20,207 | $3,191,597 |
| 149 | $9,309 | $10,898 | $20,207 | $3,180,699 |
| 150 | $9,277 | $10,930 | $20,207 | $3,169,769 |
| 151 | $9,245 | $10,962 | $20,207 | $3,158,807 |
| 152 | $9,213 | $10,994 | $20,207 | $3,147,814 |
| 153 | $9,181 | $11,026 | $20,207 | $3,136,788 |
| 154 | $9,149 | $11,058 | $20,207 | $3,125,730 |
| 155 | $9,117 | $11,090 | $20,207 | $3,114,639 |
| 156 | $9,084 | $11,123 | $20,207 | $3,103,517 |
$242,484
$111,127
$131,357
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,052 | $11,155 | $20,207 | $3,092,362 |
| 158 | $9,019 | $11,188 | $20,207 | $3,081,174 |
| 159 | $8,987 | $11,220 | $20,207 | $3,069,954 |
| 160 | $8,954 | $11,253 | $20,207 | $3,058,701 |
| 161 | $8,921 | $11,286 | $20,207 | $3,047,415 |
| 162 | $8,888 | $11,319 | $20,207 | $3,036,096 |
| 163 | $8,855 | $11,352 | $20,207 | $3,024,745 |
| 164 | $8,822 | $11,385 | $20,207 | $3,013,360 |
| 165 | $8,789 | $11,418 | $20,207 | $3,001,942 |
| 166 | $8,756 | $11,451 | $20,207 | $2,990,490 |
| 167 | $8,722 | $11,485 | $20,207 | $2,979,006 |
| 168 | $8,689 | $11,518 | $20,207 | $2,967,487 |
$242,484
$106,455
$136,029
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,655 | $11,552 | $20,207 | $2,955,935 |
| 170 | $8,621 | $11,586 | $20,207 | $2,944,350 |
| 171 | $8,588 | $11,619 | $20,207 | $2,932,731 |
| 172 | $8,554 | $11,653 | $20,207 | $2,921,077 |
| 173 | $8,520 | $11,687 | $20,207 | $2,909,390 |
| 174 | $8,486 | $11,721 | $20,207 | $2,897,669 |
| 175 | $8,452 | $11,755 | $20,207 | $2,885,913 |
| 176 | $8,417 | $11,790 | $20,207 | $2,874,124 |
| 177 | $8,383 | $11,824 | $20,207 | $2,862,300 |
| 178 | $8,348 | $11,859 | $20,207 | $2,850,441 |
| 179 | $8,314 | $11,893 | $20,207 | $2,838,548 |
| 180 | $8,279 | $11,928 | $20,207 | $2,826,620 |
$242,484
$101,617
$140,868
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $8,244 | $11,963 | $20,207 | $2,814,657 |
| 182 | $8,209 | $11,998 | $20,207 | $2,802,659 |
| 183 | $8,174 | $12,033 | $20,207 | $2,790,627 |
| 184 | $8,139 | $12,068 | $20,207 | $2,778,559 |
| 185 | $8,104 | $12,103 | $20,207 | $2,766,456 |
| 186 | $8,069 | $12,138 | $20,207 | $2,754,318 |
| 187 | $8,033 | $12,174 | $20,207 | $2,742,145 |
| 188 | $7,998 | $12,209 | $20,207 | $2,729,935 |
| 189 | $7,962 | $12,245 | $20,207 | $2,717,691 |
| 190 | $7,927 | $12,280 | $20,207 | $2,705,410 |
| 191 | $7,891 | $12,316 | $20,207 | $2,693,094 |
| 192 | $7,855 | $12,352 | $20,207 | $2,680,742 |
$242,484
$96,606
$145,878
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,819 | $12,388 | $20,207 | $2,668,354 |
| 194 | $7,783 | $12,424 | $20,207 | $2,655,929 |
| 195 | $7,746 | $12,461 | $20,207 | $2,643,469 |
| 196 | $7,710 | $12,497 | $20,207 | $2,630,972 |
| 197 | $7,674 | $12,533 | $20,207 | $2,618,439 |
| 198 | $7,637 | $12,570 | $20,207 | $2,605,869 |
| 199 | $7,600 | $12,607 | $20,207 | $2,593,262 |
| 200 | $7,564 | $12,643 | $20,207 | $2,580,619 |
| 201 | $7,527 | $12,680 | $20,207 | $2,567,939 |
| 202 | $7,490 | $12,717 | $20,207 | $2,555,221 |
| 203 | $7,453 | $12,754 | $20,207 | $2,542,467 |
| 204 | $7,416 | $12,791 | $20,207 | $2,529,676 |
$242,484
$91,418
$151,066
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,378 | $12,829 | $20,207 | $2,516,847 |
| 206 | $7,341 | $12,866 | $20,207 | $2,503,981 |
| 207 | $7,303 | $12,904 | $20,207 | $2,491,077 |
| 208 | $7,266 | $12,941 | $20,207 | $2,478,136 |
| 209 | $7,228 | $12,979 | $20,207 | $2,465,156 |
| 210 | $7,190 | $13,017 | $20,207 | $2,452,140 |
| 211 | $7,152 | $13,055 | $20,207 | $2,439,085 |
| 212 | $7,114 | $13,093 | $20,207 | $2,425,992 |
| 213 | $7,076 | $13,131 | $20,207 | $2,412,860 |
| 214 | $7,038 | $13,170 | $20,207 | $2,399,691 |
| 215 | $6,999 | $13,208 | $20,207 | $2,386,483 |
| 216 | $6,961 | $13,246 | $20,207 | $2,373,237 |
$242,484
$86,045
$156,439
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,922 | $13,285 | $20,207 | $2,359,951 |
| 218 | $6,883 | $13,324 | $20,207 | $2,346,628 |
| 219 | $6,844 | $13,363 | $20,207 | $2,333,265 |
| 220 | $6,805 | $13,402 | $20,207 | $2,319,863 |
| 221 | $6,766 | $13,441 | $20,207 | $2,306,423 |
| 222 | $6,727 | $13,480 | $20,207 | $2,292,943 |
| 223 | $6,688 | $13,519 | $20,207 | $2,279,423 |
| 224 | $6,648 | $13,559 | $20,207 | $2,265,865 |
| 225 | $6,609 | $13,598 | $20,207 | $2,252,266 |
| 226 | $6,569 | $13,638 | $20,207 | $2,238,629 |
| 227 | $6,529 | $13,678 | $20,207 | $2,224,951 |
| 228 | $6,489 | $13,718 | $20,207 | $2,211,233 |
$242,484
$80,481
$162,003
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,449 | $13,758 | $20,207 | $2,197,476 |
| 230 | $6,409 | $13,798 | $20,207 | $2,183,678 |
| 231 | $6,369 | $13,838 | $20,207 | $2,169,840 |
| 232 | $6,329 | $13,878 | $20,207 | $2,155,962 |
| 233 | $6,288 | $13,919 | $20,207 | $2,142,043 |
| 234 | $6,248 | $13,959 | $20,207 | $2,128,084 |
| 235 | $6,207 | $14,000 | $20,207 | $2,114,083 |
| 236 | $6,166 | $14,041 | $20,207 | $2,100,042 |
| 237 | $6,125 | $14,082 | $20,207 | $2,085,961 |
| 238 | $6,084 | $14,123 | $20,207 | $2,071,838 |
| 239 | $6,043 | $14,164 | $20,207 | $2,057,674 |
| 240 | $6,002 | $14,205 | $20,207 | $2,043,468 |
$242,484
$74,719
$167,765
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,960 | $14,247 | $20,207 | $2,029,221 |
| 242 | $5,919 | $14,288 | $20,207 | $2,014,933 |
| 243 | $5,877 | $14,330 | $20,207 | $2,000,603 |
| 244 | $5,835 | $14,372 | $20,207 | $1,986,231 |
| 245 | $5,793 | $14,414 | $20,207 | $1,971,817 |
| 246 | $5,751 | $14,456 | $20,207 | $1,957,361 |
| 247 | $5,709 | $14,498 | $20,207 | $1,942,863 |
| 248 | $5,667 | $14,540 | $20,207 | $1,928,323 |
| 249 | $5,624 | $14,583 | $20,207 | $1,913,740 |
| 250 | $5,582 | $14,625 | $20,207 | $1,899,115 |
| 251 | $5,539 | $14,668 | $20,207 | $1,884,447 |
| 252 | $5,496 | $14,711 | $20,207 | $1,869,736 |
$242,484
$68,752
$173,732
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,453 | $14,754 | $20,207 | $1,854,982 |
| 254 | $5,410 | $14,797 | $20,207 | $1,840,186 |
| 255 | $5,367 | $14,840 | $20,207 | $1,825,346 |
| 256 | $5,324 | $14,883 | $20,207 | $1,810,463 |
| 257 | $5,281 | $14,926 | $20,207 | $1,795,536 |
| 258 | $5,237 | $14,970 | $20,207 | $1,780,566 |
| 259 | $5,193 | $15,014 | $20,207 | $1,765,553 |
| 260 | $5,150 | $15,057 | $20,207 | $1,750,495 |
| 261 | $5,106 | $15,101 | $20,207 | $1,735,394 |
| 262 | $5,062 | $15,145 | $20,207 | $1,720,248 |
| 263 | $5,017 | $15,190 | $20,207 | $1,705,059 |
| 264 | $4,973 | $15,234 | $20,207 | $1,689,825 |
$242,484
$62,573
$179,911
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,929 | $15,278 | $20,207 | $1,674,546 |
| 266 | $4,884 | $15,323 | $20,207 | $1,659,223 |
| 267 | $4,839 | $15,368 | $20,207 | $1,643,856 |
| 268 | $4,795 | $15,412 | $20,207 | $1,628,443 |
| 269 | $4,750 | $15,457 | $20,207 | $1,612,986 |
| 270 | $4,705 | $15,502 | $20,207 | $1,597,484 |
| 271 | $4,659 | $15,548 | $20,207 | $1,581,936 |
| 272 | $4,614 | $15,593 | $20,207 | $1,566,343 |
| 273 | $4,568 | $15,639 | $20,207 | $1,550,704 |
| 274 | $4,523 | $15,684 | $20,207 | $1,535,020 |
| 275 | $4,477 | $15,730 | $20,207 | $1,519,290 |
| 276 | $4,431 | $15,776 | $20,207 | $1,503,515 |
$242,484
$56,174
$186,310
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,385 | $15,822 | $20,207 | $1,487,693 |
| 278 | $4,339 | $15,868 | $20,207 | $1,471,825 |
| 279 | $4,293 | $15,914 | $20,207 | $1,455,911 |
| 280 | $4,246 | $15,961 | $20,207 | $1,439,950 |
| 281 | $4,200 | $16,007 | $20,207 | $1,423,943 |
| 282 | $4,153 | $16,054 | $20,207 | $1,407,889 |
| 283 | $4,106 | $16,101 | $20,207 | $1,391,788 |
| 284 | $4,059 | $16,148 | $20,207 | $1,375,641 |
| 285 | $4,012 | $16,195 | $20,207 | $1,359,446 |
| 286 | $3,965 | $16,242 | $20,207 | $1,343,204 |
| 287 | $3,918 | $16,289 | $20,207 | $1,326,915 |
| 288 | $3,870 | $16,337 | $20,207 | $1,310,578 |
$242,484
$49,548
$192,937
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,823 | $16,384 | $20,207 | $1,294,193 |
| 290 | $3,775 | $16,432 | $20,207 | $1,277,761 |
| 291 | $3,727 | $16,480 | $20,207 | $1,261,281 |
| 292 | $3,679 | $16,528 | $20,207 | $1,244,753 |
| 293 | $3,631 | $16,576 | $20,207 | $1,228,176 |
| 294 | $3,582 | $16,625 | $20,207 | $1,211,551 |
| 295 | $3,534 | $16,673 | $20,207 | $1,194,878 |
| 296 | $3,485 | $16,722 | $20,207 | $1,178,156 |
| 297 | $3,436 | $16,771 | $20,207 | $1,161,385 |
| 298 | $3,387 | $16,820 | $20,207 | $1,144,566 |
| 299 | $3,338 | $16,869 | $20,207 | $1,127,697 |
| 300 | $3,289 | $16,918 | $20,207 | $1,110,779 |
$242,484
$42,685
$199,799
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,240 | $16,967 | $20,207 | $1,093,812 |
| 302 | $3,190 | $17,017 | $20,207 | $1,076,795 |
| 303 | $3,141 | $17,066 | $20,207 | $1,059,729 |
| 304 | $3,091 | $17,116 | $20,207 | $1,042,613 |
| 305 | $3,041 | $17,166 | $20,207 | $1,025,447 |
| 306 | $2,991 | $17,216 | $20,207 | $1,008,231 |
| 307 | $2,941 | $17,266 | $20,207 | $990,964 |
| 308 | $2,890 | $17,317 | $20,207 | $973,647 |
| 309 | $2,840 | $17,367 | $20,207 | $956,280 |
| 310 | $2,789 | $17,418 | $20,207 | $938,862 |
| 311 | $2,738 | $17,469 | $20,207 | $921,394 |
| 312 | $2,687 | $17,520 | $20,207 | $903,874 |
$242,484
$35,579
$206,905
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,636 | $17,571 | $20,207 | $886,303 |
| 314 | $2,585 | $17,622 | $20,207 | $868,681 |
| 315 | $2,534 | $17,673 | $20,207 | $851,008 |
| 316 | $2,482 | $17,725 | $20,207 | $833,283 |
| 317 | $2,430 | $17,777 | $20,207 | $815,507 |
| 318 | $2,379 | $17,828 | $20,207 | $797,678 |
| 319 | $2,327 | $17,880 | $20,207 | $779,798 |
| 320 | $2,274 | $17,933 | $20,207 | $761,865 |
| 321 | $2,222 | $17,985 | $20,207 | $743,880 |
| 322 | $2,170 | $18,037 | $20,207 | $725,843 |
| 323 | $2,117 | $18,090 | $20,207 | $707,753 |
| 324 | $2,064 | $18,143 | $20,207 | $689,610 |
$242,484
$28,220
$214,264
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,011 | $18,196 | $20,207 | $671,414 |
| 326 | $1,958 | $18,249 | $20,207 | $653,166 |
| 327 | $1,905 | $18,302 | $20,207 | $634,864 |
| 328 | $1,852 | $18,355 | $20,207 | $616,508 |
| 329 | $1,798 | $18,409 | $20,207 | $598,100 |
| 330 | $1,744 | $18,463 | $20,207 | $579,637 |
| 331 | $1,691 | $18,516 | $20,207 | $561,121 |
| 332 | $1,637 | $18,570 | $20,207 | $542,550 |
| 333 | $1,582 | $18,625 | $20,207 | $523,926 |
| 334 | $1,528 | $18,679 | $20,207 | $505,247 |
| 335 | $1,474 | $18,733 | $20,207 | $486,513 |
| 336 | $1,419 | $18,788 | $20,207 | $467,725 |
$242,484
$20,599
$221,885
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,364 | $18,843 | $20,207 | $448,883 |
| 338 | $1,309 | $18,898 | $20,207 | $429,985 |
| 339 | $1,254 | $18,953 | $20,207 | $411,032 |
| 340 | $1,199 | $19,008 | $20,207 | $392,024 |
| 341 | $1,143 | $19,064 | $20,207 | $372,960 |
| 342 | $1,088 | $19,119 | $20,207 | $353,841 |
| 343 | $1,032 | $19,175 | $20,207 | $334,666 |
| 344 | $976 | $19,231 | $20,207 | $315,435 |
| 345 | $920 | $19,287 | $20,207 | $296,148 |
| 346 | $864 | $19,343 | $20,207 | $276,805 |
| 347 | $807 | $19,400 | $20,207 | $257,405 |
| 348 | $751 | $19,456 | $20,207 | $237,949 |
$242,484
$12,708
$229,776
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $694 | $19,513 | $20,207 | $218,436 |
| 350 | $637 | $19,570 | $20,207 | $198,866 |
| 351 | $580 | $19,627 | $20,207 | $179,239 |
| 352 | $523 | $19,684 | $20,207 | $159,555 |
| 353 | $465 | $19,742 | $20,207 | $139,813 |
| 354 | $408 | $19,799 | $20,207 | $120,014 |
| 355 | $350 | $19,857 | $20,207 | $100,157 |
| 356 | $292 | $19,915 | $20,207 | $80,242 |
| 357 | $234 | $19,973 | $20,207 | $60,269 |
| 358 | $176 | $20,031 | $20,207 | $40,238 |
| 359 | $117 | $20,090 | $20,207 | $20,148 |
| 360 | $59 | $20,148 | $20,207 | $0 |
$242,484
$4,535
$237,949
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。
