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
519 呎
@13,487
622 呎
@11,254
$700 萬
$730 萬
$720 萬
$768 萬
$720 萬
$850 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 |
| 3.375 | $30,491 | $24,674 | $21,250 | $19,019 |
| 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$19,019
30年
$4,302,000
$2,544,833
$6,846,833
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,099 | $6,920 | $19,019 | $4,295,080 |
| 2 | $12,080 | $6,939 | $19,019 | $4,288,141 |
| 3 | $12,060 | $6,959 | $19,019 | $4,281,183 |
| 4 | $12,041 | $6,978 | $19,019 | $4,274,205 |
| 5 | $12,021 | $6,998 | $19,019 | $4,267,207 |
| 6 | $12,002 | $7,017 | $19,019 | $4,260,189 |
| 7 | $11,982 | $7,037 | $19,019 | $4,253,152 |
| 8 | $11,962 | $7,057 | $19,019 | $4,246,095 |
| 9 | $11,942 | $7,077 | $19,019 | $4,239,018 |
| 10 | $11,922 | $7,097 | $19,019 | $4,231,922 |
| 11 | $11,902 | $7,117 | $19,019 | $4,224,805 |
| 12 | $11,882 | $7,137 | $19,019 | $4,217,668 |
$228,228
$143,896
$84,332
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,862 | $7,157 | $19,019 | $4,210,511 |
| 14 | $11,842 | $7,177 | $19,019 | $4,203,334 |
| 15 | $11,822 | $7,197 | $19,019 | $4,196,137 |
| 16 | $11,802 | $7,217 | $19,019 | $4,188,920 |
| 17 | $11,781 | $7,238 | $19,019 | $4,181,682 |
| 18 | $11,761 | $7,258 | $19,019 | $4,174,424 |
| 19 | $11,741 | $7,278 | $19,019 | $4,167,146 |
| 20 | $11,720 | $7,299 | $19,019 | $4,159,847 |
| 21 | $11,700 | $7,319 | $19,019 | $4,152,528 |
| 22 | $11,679 | $7,340 | $19,019 | $4,145,188 |
| 23 | $11,658 | $7,361 | $19,019 | $4,137,827 |
| 24 | $11,638 | $7,381 | $19,019 | $4,130,446 |
$228,228
$141,005
$87,222
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,617 | $7,402 | $19,019 | $4,123,044 |
| 26 | $11,596 | $7,423 | $19,019 | $4,115,621 |
| 27 | $11,575 | $7,444 | $19,019 | $4,108,177 |
| 28 | $11,554 | $7,465 | $19,019 | $4,100,712 |
| 29 | $11,533 | $7,486 | $19,019 | $4,093,226 |
| 30 | $11,512 | $7,507 | $19,019 | $4,085,720 |
| 31 | $11,491 | $7,528 | $19,019 | $4,078,192 |
| 32 | $11,470 | $7,549 | $19,019 | $4,070,643 |
| 33 | $11,449 | $7,570 | $19,019 | $4,063,072 |
| 34 | $11,427 | $7,592 | $19,019 | $4,055,481 |
| 35 | $11,406 | $7,613 | $19,019 | $4,047,868 |
| 36 | $11,385 | $7,634 | $19,019 | $4,040,234 |
$228,228
$138,016
$90,212
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,363 | $7,656 | $19,019 | $4,032,578 |
| 38 | $11,342 | $7,677 | $19,019 | $4,024,900 |
| 39 | $11,320 | $7,699 | $19,019 | $4,017,201 |
| 40 | $11,298 | $7,721 | $19,019 | $4,009,481 |
| 41 | $11,277 | $7,742 | $19,019 | $4,001,739 |
| 42 | $11,255 | $7,764 | $19,019 | $3,993,974 |
| 43 | $11,233 | $7,786 | $19,019 | $3,986,188 |
| 44 | $11,211 | $7,808 | $19,019 | $3,978,381 |
| 45 | $11,189 | $7,830 | $19,019 | $3,970,551 |
| 46 | $11,167 | $7,852 | $19,019 | $3,962,699 |
| 47 | $11,145 | $7,874 | $19,019 | $3,954,825 |
| 48 | $11,123 | $7,896 | $19,019 | $3,946,929 |
$228,228
$134,923
$93,304
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,101 | $7,918 | $19,019 | $3,939,011 |
| 50 | $11,078 | $7,941 | $19,019 | $3,931,070 |
| 51 | $11,056 | $7,963 | $19,019 | $3,923,108 |
| 52 | $11,034 | $7,985 | $19,019 | $3,915,122 |
| 53 | $11,011 | $8,008 | $19,019 | $3,907,115 |
| 54 | $10,989 | $8,030 | $19,019 | $3,899,084 |
| 55 | $10,966 | $8,053 | $19,019 | $3,891,032 |
| 56 | $10,944 | $8,075 | $19,019 | $3,882,956 |
| 57 | $10,921 | $8,098 | $19,019 | $3,874,858 |
| 58 | $10,898 | $8,121 | $19,019 | $3,866,737 |
| 59 | $10,875 | $8,144 | $19,019 | $3,858,593 |
| 60 | $10,852 | $8,167 | $19,019 | $3,850,427 |
$228,228
$131,725
$96,503
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,829 | $8,190 | $19,019 | $3,842,237 |
| 62 | $10,806 | $8,213 | $19,019 | $3,834,024 |
| 63 | $10,783 | $8,236 | $19,019 | $3,825,788 |
| 64 | $10,760 | $8,259 | $19,019 | $3,817,530 |
| 65 | $10,737 | $8,282 | $19,019 | $3,809,247 |
| 66 | $10,714 | $8,305 | $19,019 | $3,800,942 |
| 67 | $10,690 | $8,329 | $19,019 | $3,792,613 |
| 68 | $10,667 | $8,352 | $19,019 | $3,784,261 |
| 69 | $10,643 | $8,376 | $19,019 | $3,775,885 |
| 70 | $10,620 | $8,399 | $19,019 | $3,767,486 |
| 71 | $10,596 | $8,423 | $19,019 | $3,759,063 |
| 72 | $10,572 | $8,447 | $19,019 | $3,750,616 |
$228,228
$128,417
$99,810
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,549 | $8,470 | $19,019 | $3,742,146 |
| 74 | $10,525 | $8,494 | $19,019 | $3,733,652 |
| 75 | $10,501 | $8,518 | $19,019 | $3,725,134 |
| 76 | $10,477 | $8,542 | $19,019 | $3,716,591 |
| 77 | $10,453 | $8,566 | $19,019 | $3,708,025 |
| 78 | $10,429 | $8,590 | $19,019 | $3,699,435 |
| 79 | $10,405 | $8,614 | $19,019 | $3,690,821 |
| 80 | $10,380 | $8,639 | $19,019 | $3,682,182 |
| 81 | $10,356 | $8,663 | $19,019 | $3,673,520 |
| 82 | $10,332 | $8,687 | $19,019 | $3,664,832 |
| 83 | $10,307 | $8,712 | $19,019 | $3,656,121 |
| 84 | $10,283 | $8,736 | $19,019 | $3,647,385 |
$228,228
$124,996
$103,232
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,258 | $8,761 | $19,019 | $3,638,624 |
| 86 | $10,234 | $8,785 | $19,019 | $3,629,839 |
| 87 | $10,209 | $8,810 | $19,019 | $3,621,028 |
| 88 | $10,184 | $8,835 | $19,019 | $3,612,194 |
| 89 | $10,159 | $8,860 | $19,019 | $3,603,334 |
| 90 | $10,134 | $8,885 | $19,019 | $3,594,449 |
| 91 | $10,109 | $8,910 | $19,019 | $3,585,540 |
| 92 | $10,084 | $8,935 | $19,019 | $3,576,605 |
| 93 | $10,059 | $8,960 | $19,019 | $3,567,645 |
| 94 | $10,034 | $8,985 | $19,019 | $3,558,660 |
| 95 | $10,009 | $9,010 | $19,019 | $3,549,650 |
| 96 | $9,983 | $9,036 | $19,019 | $3,540,615 |
$228,228
$121,458
$106,770
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,958 | $9,061 | $19,019 | $3,531,554 |
| 98 | $9,932 | $9,086 | $19,019 | $3,522,467 |
| 99 | $9,907 | $9,112 | $19,019 | $3,513,355 |
| 100 | $9,881 | $9,138 | $19,019 | $3,504,217 |
| 101 | $9,856 | $9,163 | $19,019 | $3,495,054 |
| 102 | $9,830 | $9,189 | $19,019 | $3,485,865 |
| 103 | $9,804 | $9,215 | $19,019 | $3,476,650 |
| 104 | $9,778 | $9,241 | $19,019 | $3,467,409 |
| 105 | $9,752 | $9,267 | $19,019 | $3,458,142 |
| 106 | $9,726 | $9,293 | $19,019 | $3,448,849 |
| 107 | $9,700 | $9,319 | $19,019 | $3,439,530 |
| 108 | $9,674 | $9,345 | $19,019 | $3,430,185 |
$228,228
$117,798
$110,430
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,647 | $9,372 | $19,019 | $3,420,813 |
| 110 | $9,621 | $9,398 | $19,019 | $3,411,415 |
| 111 | $9,595 | $9,424 | $19,019 | $3,401,991 |
| 112 | $9,568 | $9,451 | $19,019 | $3,392,540 |
| 113 | $9,542 | $9,477 | $19,019 | $3,383,062 |
| 114 | $9,515 | $9,504 | $19,019 | $3,373,558 |
| 115 | $9,488 | $9,531 | $19,019 | $3,364,027 |
| 116 | $9,461 | $9,558 | $19,019 | $3,354,470 |
| 117 | $9,434 | $9,585 | $19,019 | $3,344,885 |
| 118 | $9,407 | $9,611 | $19,019 | $3,335,274 |
| 119 | $9,380 | $9,639 | $19,019 | $3,325,635 |
| 120 | $9,353 | $9,666 | $19,019 | $3,315,970 |
$228,228
$114,013
$114,215
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,326 | $9,693 | $19,019 | $3,306,277 |
| 122 | $9,299 | $9,720 | $19,019 | $3,296,557 |
| 123 | $9,272 | $9,747 | $19,019 | $3,286,809 |
| 124 | $9,244 | $9,775 | $19,019 | $3,277,035 |
| 125 | $9,217 | $9,802 | $19,019 | $3,267,232 |
| 126 | $9,189 | $9,830 | $19,019 | $3,257,402 |
| 127 | $9,161 | $9,858 | $19,019 | $3,247,545 |
| 128 | $9,134 | $9,885 | $19,019 | $3,237,660 |
| 129 | $9,106 | $9,913 | $19,019 | $3,227,746 |
| 130 | $9,078 | $9,941 | $19,019 | $3,217,806 |
| 131 | $9,050 | $9,969 | $19,019 | $3,207,837 |
| 132 | $9,022 | $9,997 | $19,019 | $3,197,840 |
$228,228
$110,098
$118,130
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,994 | $10,025 | $19,019 | $3,187,815 |
| 134 | $8,966 | $10,053 | $19,019 | $3,177,761 |
| 135 | $8,937 | $10,082 | $19,019 | $3,167,680 |
| 136 | $8,909 | $10,110 | $19,019 | $3,157,570 |
| 137 | $8,881 | $10,138 | $19,019 | $3,147,432 |
| 138 | $8,852 | $10,167 | $19,019 | $3,137,265 |
| 139 | $8,824 | $10,195 | $19,019 | $3,127,069 |
| 140 | $8,795 | $10,224 | $19,019 | $3,116,845 |
| 141 | $8,766 | $10,253 | $19,019 | $3,106,592 |
| 142 | $8,737 | $10,282 | $19,019 | $3,096,311 |
| 143 | $8,708 | $10,311 | $19,019 | $3,086,000 |
| 144 | $8,679 | $10,340 | $19,019 | $3,075,661 |
$228,228
$106,049
$122,179
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,650 | $10,369 | $19,019 | $3,065,292 |
| 146 | $8,621 | $10,398 | $19,019 | $3,054,894 |
| 147 | $8,592 | $10,427 | $19,019 | $3,044,467 |
| 148 | $8,563 | $10,456 | $19,019 | $3,034,011 |
| 149 | $8,533 | $10,486 | $19,019 | $3,023,525 |
| 150 | $8,504 | $10,515 | $19,019 | $3,013,009 |
| 151 | $8,474 | $10,545 | $19,019 | $3,002,465 |
| 152 | $8,444 | $10,575 | $19,019 | $2,991,890 |
| 153 | $8,415 | $10,604 | $19,019 | $2,981,286 |
| 154 | $8,385 | $10,634 | $19,019 | $2,970,652 |
| 155 | $8,355 | $10,664 | $19,019 | $2,959,988 |
| 156 | $8,325 | $10,694 | $19,019 | $2,949,294 |
$228,228
$101,861
$126,367
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,295 | $10,724 | $19,019 | $2,938,569 |
| 158 | $8,265 | $10,754 | $19,019 | $2,927,815 |
| 159 | $8,234 | $10,784 | $19,019 | $2,917,031 |
| 160 | $8,204 | $10,815 | $19,019 | $2,906,216 |
| 161 | $8,174 | $10,845 | $19,019 | $2,895,371 |
| 162 | $8,143 | $10,876 | $19,019 | $2,884,495 |
| 163 | $8,113 | $10,906 | $19,019 | $2,873,589 |
| 164 | $8,082 | $10,937 | $19,019 | $2,862,652 |
| 165 | $8,051 | $10,968 | $19,019 | $2,851,684 |
| 166 | $8,020 | $10,999 | $19,019 | $2,840,685 |
| 167 | $7,989 | $11,030 | $19,019 | $2,829,656 |
| 168 | $7,958 | $11,061 | $19,019 | $2,818,595 |
$228,228
$97,529
$130,699
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,927 | $11,092 | $19,019 | $2,807,503 |
| 170 | $7,896 | $11,123 | $19,019 | $2,796,380 |
| 171 | $7,865 | $11,154 | $19,019 | $2,785,226 |
| 172 | $7,833 | $11,186 | $19,019 | $2,774,041 |
| 173 | $7,802 | $11,217 | $19,019 | $2,762,824 |
| 174 | $7,770 | $11,249 | $19,019 | $2,751,575 |
| 175 | $7,739 | $11,280 | $19,019 | $2,740,295 |
| 176 | $7,707 | $11,312 | $19,019 | $2,728,983 |
| 177 | $7,675 | $11,344 | $19,019 | $2,717,639 |
| 178 | $7,643 | $11,376 | $19,019 | $2,706,264 |
| 179 | $7,611 | $11,408 | $19,019 | $2,694,856 |
| 180 | $7,579 | $11,440 | $19,019 | $2,683,417 |
$228,228
$93,049
$135,178
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,547 | $11,472 | $19,019 | $2,671,945 |
| 182 | $7,515 | $11,504 | $19,019 | $2,660,441 |
| 183 | $7,482 | $11,536 | $19,019 | $2,648,904 |
| 184 | $7,450 | $11,569 | $19,019 | $2,637,335 |
| 185 | $7,418 | $11,601 | $19,019 | $2,625,734 |
| 186 | $7,385 | $11,634 | $19,019 | $2,614,099 |
| 187 | $7,352 | $11,667 | $19,019 | $2,602,433 |
| 188 | $7,319 | $11,700 | $19,019 | $2,590,733 |
| 189 | $7,286 | $11,733 | $19,019 | $2,579,000 |
| 190 | $7,253 | $11,766 | $19,019 | $2,567,235 |
| 191 | $7,220 | $11,799 | $19,019 | $2,555,436 |
| 192 | $7,187 | $11,832 | $19,019 | $2,543,605 |
$228,228
$88,416
$139,812
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,154 | $11,865 | $19,019 | $2,531,739 |
| 194 | $7,121 | $11,898 | $19,019 | $2,519,841 |
| 195 | $7,087 | $11,932 | $19,019 | $2,507,909 |
| 196 | $7,053 | $11,965 | $19,019 | $2,495,944 |
| 197 | $7,020 | $11,999 | $19,019 | $2,483,944 |
| 198 | $6,986 | $12,033 | $19,019 | $2,471,912 |
| 199 | $6,952 | $12,067 | $19,019 | $2,459,845 |
| 200 | $6,918 | $12,101 | $19,019 | $2,447,744 |
| 201 | $6,884 | $12,135 | $19,019 | $2,435,609 |
| 202 | $6,850 | $12,169 | $19,019 | $2,423,441 |
| 203 | $6,816 | $12,203 | $19,019 | $2,411,238 |
| 204 | $6,782 | $12,237 | $19,019 | $2,399,000 |
$228,228
$83,623
$144,604
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,747 | $12,272 | $19,019 | $2,386,728 |
| 206 | $6,713 | $12,306 | $19,019 | $2,374,422 |
| 207 | $6,678 | $12,341 | $19,019 | $2,362,081 |
| 208 | $6,643 | $12,376 | $19,019 | $2,349,706 |
| 209 | $6,609 | $12,410 | $19,019 | $2,337,295 |
| 210 | $6,574 | $12,445 | $19,019 | $2,324,850 |
| 211 | $6,539 | $12,480 | $19,019 | $2,312,369 |
| 212 | $6,504 | $12,515 | $19,019 | $2,299,854 |
| 213 | $6,468 | $12,551 | $19,019 | $2,287,303 |
| 214 | $6,433 | $12,586 | $19,019 | $2,274,717 |
| 215 | $6,398 | $12,621 | $19,019 | $2,262,096 |
| 216 | $6,362 | $12,657 | $19,019 | $2,249,439 |
$228,228
$78,667
$149,561
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,327 | $12,692 | $19,019 | $2,236,747 |
| 218 | $6,291 | $12,728 | $19,019 | $2,224,019 |
| 219 | $6,255 | $12,764 | $19,019 | $2,211,255 |
| 220 | $6,219 | $12,800 | $19,019 | $2,198,455 |
| 221 | $6,183 | $12,836 | $19,019 | $2,185,619 |
| 222 | $6,147 | $12,872 | $19,019 | $2,172,747 |
| 223 | $6,111 | $12,908 | $19,019 | $2,159,839 |
| 224 | $6,075 | $12,944 | $19,019 | $2,146,895 |
| 225 | $6,038 | $12,981 | $19,019 | $2,133,914 |
| 226 | $6,002 | $13,017 | $19,019 | $2,120,896 |
| 227 | $5,965 | $13,054 | $19,019 | $2,107,842 |
| 228 | $5,928 | $13,091 | $19,019 | $2,094,752 |
$228,228
$73,540
$154,687
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,891 | $13,127 | $19,019 | $2,081,624 |
| 230 | $5,855 | $13,164 | $19,019 | $2,068,460 |
| 231 | $5,818 | $13,201 | $19,019 | $2,055,258 |
| 232 | $5,780 | $13,239 | $19,019 | $2,042,020 |
| 233 | $5,743 | $13,276 | $19,019 | $2,028,744 |
| 234 | $5,706 | $13,313 | $19,019 | $2,015,431 |
| 235 | $5,668 | $13,351 | $19,019 | $2,002,080 |
| 236 | $5,631 | $13,388 | $19,019 | $1,988,692 |
| 237 | $5,593 | $13,426 | $19,019 | $1,975,266 |
| 238 | $5,555 | $13,464 | $19,019 | $1,961,803 |
| 239 | $5,518 | $13,501 | $19,019 | $1,948,302 |
| 240 | $5,480 | $13,539 | $19,019 | $1,934,762 |
$228,228
$68,238
$159,990
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,442 | $13,577 | $19,019 | $1,921,185 |
| 242 | $5,403 | $13,616 | $19,019 | $1,907,569 |
| 243 | $5,365 | $13,654 | $19,019 | $1,893,915 |
| 244 | $5,327 | $13,692 | $19,019 | $1,880,223 |
| 245 | $5,288 | $13,731 | $19,019 | $1,866,492 |
| 246 | $5,250 | $13,769 | $19,019 | $1,852,722 |
| 247 | $5,211 | $13,808 | $19,019 | $1,838,914 |
| 248 | $5,172 | $13,847 | $19,019 | $1,825,067 |
| 249 | $5,133 | $13,886 | $19,019 | $1,811,181 |
| 250 | $5,094 | $13,925 | $19,019 | $1,797,256 |
| 251 | $5,055 | $13,964 | $19,019 | $1,783,292 |
| 252 | $5,016 | $14,003 | $19,019 | $1,769,289 |
$228,228
$62,754
$165,474
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,976 | $14,043 | $19,019 | $1,755,246 |
| 254 | $4,937 | $14,082 | $19,019 | $1,741,163 |
| 255 | $4,897 | $14,122 | $19,019 | $1,727,041 |
| 256 | $4,857 | $14,162 | $19,019 | $1,712,880 |
| 257 | $4,817 | $14,202 | $19,019 | $1,698,678 |
| 258 | $4,778 | $14,241 | $19,019 | $1,684,437 |
| 259 | $4,737 | $14,282 | $19,019 | $1,670,155 |
| 260 | $4,697 | $14,322 | $19,019 | $1,655,834 |
| 261 | $4,657 | $14,362 | $19,019 | $1,641,472 |
| 262 | $4,617 | $14,402 | $19,019 | $1,627,069 |
| 263 | $4,576 | $14,443 | $19,019 | $1,612,626 |
| 264 | $4,536 | $14,483 | $19,019 | $1,598,143 |
$228,228
$57,082
$171,146
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,495 | $14,524 | $19,019 | $1,583,619 |
| 266 | $4,454 | $14,565 | $19,019 | $1,569,054 |
| 267 | $4,413 | $14,606 | $19,019 | $1,554,448 |
| 268 | $4,372 | $14,647 | $19,019 | $1,539,801 |
| 269 | $4,331 | $14,688 | $19,019 | $1,525,112 |
| 270 | $4,289 | $14,730 | $19,019 | $1,510,383 |
| 271 | $4,248 | $14,771 | $19,019 | $1,495,612 |
| 272 | $4,206 | $14,813 | $19,019 | $1,480,799 |
| 273 | $4,165 | $14,854 | $19,019 | $1,465,945 |
| 274 | $4,123 | $14,896 | $19,019 | $1,451,049 |
| 275 | $4,081 | $14,938 | $19,019 | $1,436,111 |
| 276 | $4,039 | $14,980 | $19,019 | $1,421,131 |
$228,228
$51,216
$177,012
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,997 | $15,022 | $19,019 | $1,406,109 |
| 278 | $3,955 | $15,064 | $19,019 | $1,391,045 |
| 279 | $3,912 | $15,107 | $19,019 | $1,375,938 |
| 280 | $3,870 | $15,149 | $19,019 | $1,360,789 |
| 281 | $3,827 | $15,192 | $19,019 | $1,345,597 |
| 282 | $3,784 | $15,234 | $19,019 | $1,330,363 |
| 283 | $3,742 | $15,277 | $19,019 | $1,315,085 |
| 284 | $3,699 | $15,320 | $19,019 | $1,299,765 |
| 285 | $3,656 | $15,363 | $19,019 | $1,284,402 |
| 286 | $3,612 | $15,407 | $19,019 | $1,268,995 |
| 287 | $3,569 | $15,450 | $19,019 | $1,253,545 |
| 288 | $3,526 | $15,493 | $19,019 | $1,238,052 |
$228,228
$45,148
$183,079
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,482 | $15,537 | $19,019 | $1,222,515 |
| 290 | $3,438 | $15,581 | $19,019 | $1,206,934 |
| 291 | $3,395 | $15,624 | $19,019 | $1,191,310 |
| 292 | $3,351 | $15,668 | $19,019 | $1,175,641 |
| 293 | $3,306 | $15,712 | $19,019 | $1,159,929 |
| 294 | $3,262 | $15,757 | $19,019 | $1,144,172 |
| 295 | $3,218 | $15,801 | $19,019 | $1,128,371 |
| 296 | $3,174 | $15,845 | $19,019 | $1,112,526 |
| 297 | $3,129 | $15,890 | $19,019 | $1,096,636 |
| 298 | $3,084 | $15,935 | $19,019 | $1,080,701 |
| 299 | $3,039 | $15,980 | $19,019 | $1,064,721 |
| 300 | $2,995 | $16,024 | $19,019 | $1,048,697 |
$228,228
$38,873
$189,355
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,949 | $16,070 | $19,019 | $1,032,627 |
| 302 | $2,904 | $16,115 | $19,019 | $1,016,513 |
| 303 | $2,859 | $16,160 | $19,019 | $1,000,353 |
| 304 | $2,813 | $16,205 | $19,019 | $984,147 |
| 305 | $2,768 | $16,251 | $19,019 | $967,896 |
| 306 | $2,722 | $16,297 | $19,019 | $951,599 |
| 307 | $2,676 | $16,343 | $19,019 | $935,257 |
| 308 | $2,630 | $16,389 | $19,019 | $918,868 |
| 309 | $2,584 | $16,435 | $19,019 | $902,434 |
| 310 | $2,538 | $16,481 | $19,019 | $885,953 |
| 311 | $2,492 | $16,527 | $19,019 | $869,425 |
| 312 | $2,445 | $16,574 | $19,019 | $852,852 |
$228,228
$32,382
$195,845
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,399 | $16,620 | $19,019 | $836,231 |
| 314 | $2,352 | $16,667 | $19,019 | $819,564 |
| 315 | $2,305 | $16,714 | $19,019 | $802,850 |
| 316 | $2,258 | $16,761 | $19,019 | $786,089 |
| 317 | $2,211 | $16,808 | $19,019 | $769,281 |
| 318 | $2,164 | $16,855 | $19,019 | $752,426 |
| 319 | $2,116 | $16,903 | $19,019 | $735,523 |
| 320 | $2,069 | $16,950 | $19,019 | $718,573 |
| 321 | $2,021 | $16,998 | $19,019 | $701,575 |
| 322 | $1,973 | $17,046 | $19,019 | $684,529 |
| 323 | $1,925 | $17,094 | $19,019 | $667,435 |
| 324 | $1,877 | $17,142 | $19,019 | $650,293 |
$228,228
$25,669
$202,558
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,829 | $17,190 | $19,019 | $633,103 |
| 326 | $1,781 | $17,238 | $19,019 | $615,865 |
| 327 | $1,732 | $17,287 | $19,019 | $598,578 |
| 328 | $1,684 | $17,335 | $19,019 | $581,243 |
| 329 | $1,635 | $17,384 | $19,019 | $563,858 |
| 330 | $1,586 | $17,433 | $19,019 | $546,425 |
| 331 | $1,537 | $17,482 | $19,019 | $528,943 |
| 332 | $1,488 | $17,531 | $19,019 | $511,412 |
| 333 | $1,438 | $17,581 | $19,019 | $493,831 |
| 334 | $1,389 | $17,630 | $19,019 | $476,201 |
| 335 | $1,339 | $17,680 | $19,019 | $458,521 |
| 336 | $1,290 | $17,729 | $19,019 | $440,792 |
$228,228
$18,726
$209,501
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,240 | $17,779 | $19,019 | $423,013 |
| 338 | $1,190 | $17,829 | $19,019 | $405,184 |
| 339 | $1,140 | $17,879 | $19,019 | $387,304 |
| 340 | $1,089 | $17,930 | $19,019 | $369,374 |
| 341 | $1,039 | $17,980 | $19,019 | $351,394 |
| 342 | $988 | $18,031 | $19,019 | $333,364 |
| 343 | $938 | $18,081 | $19,019 | $315,282 |
| 344 | $887 | $18,132 | $19,019 | $297,150 |
| 345 | $836 | $18,183 | $19,019 | $278,967 |
| 346 | $785 | $18,234 | $19,019 | $260,732 |
| 347 | $733 | $18,286 | $19,019 | $242,447 |
| 348 | $682 | $18,337 | $19,019 | $224,110 |
$228,228
$11,545
$216,682
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $630 | $18,389 | $19,019 | $205,721 |
| 350 | $579 | $18,440 | $19,019 | $187,281 |
| 351 | $527 | $18,492 | $19,019 | $168,788 |
| 352 | $475 | $18,544 | $19,019 | $150,244 |
| 353 | $423 | $18,596 | $19,019 | $131,648 |
| 354 | $370 | $18,649 | $19,019 | $112,999 |
| 355 | $318 | $18,701 | $19,019 | $94,298 |
| 356 | $265 | $18,754 | $19,019 | $75,544 |
| 357 | $212 | $18,807 | $19,019 | $56,737 |
| 358 | $160 | $18,859 | $19,019 | $37,878 |
| 359 | $107 | $18,912 | $19,019 | $18,966 |
| 360 | $53 | $18,966 | $19,019 | $0 |
$228,228
$4,118
$224,110
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。
