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
$830 萬
653 呎
@11,485
832 呎
@9,014
$750 萬
$700 萬
590 呎
@12,712
813 呎
@9,225
$750 萬
$880 萬
$900 萬
$770 萬
$890 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,790 | $19,818 | $16,240 | $13,860 |
| 1.500 | $26,749 | $20,794 | $17,234 | $14,872 |
| 2.000 | $27,730 | $21,800 | $18,265 | $15,928 |
| 2.500 | $28,733 | $22,835 | $19,332 | $17,027 |
| 3.000 | $29,759 | $23,899 | $20,435 | $18,168 |
| 3.500 | $30,806 | $24,992 | $21,573 | $19,350 |
| 4.000 | $31,875 | $26,113 | $22,746 | $20,573 |
| 4.500 | $32,965 | $27,262 | $23,952 | $21,834 |
| 5.000 | $34,077 | $28,439 | $25,191 | $23,133 |
| 5.500 | $35,210 | $29,642 | $26,462 | $24,467 |
| 6.000 | $36,363 | $30,872 | $27,764 | $25,836 |
每月供款$19,351
30年
$4,309,200
$2,656,885
$6,966,085
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,569 | $6,782 | $19,350 | $4,302,418 |
| 2 | $12,549 | $6,802 | $19,350 | $4,295,617 |
| 3 | $12,529 | $6,821 | $19,350 | $4,288,795 |
| 4 | $12,509 | $6,841 | $19,350 | $4,281,954 |
| 5 | $12,489 | $6,861 | $19,350 | $4,275,093 |
| 6 | $12,469 | $6,881 | $19,350 | $4,268,212 |
| 7 | $12,449 | $6,901 | $19,350 | $4,261,310 |
| 8 | $12,429 | $6,921 | $19,350 | $4,254,389 |
| 9 | $12,409 | $6,942 | $19,350 | $4,247,447 |
| 10 | $12,388 | $6,962 | $19,350 | $4,240,486 |
| 11 | $12,368 | $6,982 | $19,350 | $4,233,503 |
| 12 | $12,348 | $7,003 | $19,350 | $4,226,501 |
$232,203
$149,504
$82,699
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,327 | $7,023 | $19,350 | $4,219,478 |
| 14 | $12,307 | $7,043 | $19,350 | $4,212,435 |
| 15 | $12,286 | $7,064 | $19,350 | $4,205,371 |
| 16 | $12,266 | $7,085 | $19,350 | $4,198,286 |
| 17 | $12,245 | $7,105 | $19,350 | $4,191,181 |
| 18 | $12,224 | $7,126 | $19,350 | $4,184,055 |
| 19 | $12,203 | $7,147 | $19,350 | $4,176,908 |
| 20 | $12,183 | $7,168 | $19,350 | $4,169,741 |
| 21 | $12,162 | $7,188 | $19,350 | $4,162,552 |
| 22 | $12,141 | $7,209 | $19,350 | $4,155,343 |
| 23 | $12,120 | $7,230 | $19,350 | $4,148,112 |
| 24 | $12,099 | $7,252 | $19,350 | $4,140,861 |
$232,203
$146,562
$85,640
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,078 | $7,273 | $19,350 | $4,133,588 |
| 26 | $12,056 | $7,294 | $19,350 | $4,126,294 |
| 27 | $12,035 | $7,315 | $19,350 | $4,118,979 |
| 28 | $12,014 | $7,337 | $19,350 | $4,111,642 |
| 29 | $11,992 | $7,358 | $19,350 | $4,104,284 |
| 30 | $11,971 | $7,379 | $19,350 | $4,096,905 |
| 31 | $11,949 | $7,401 | $19,350 | $4,089,504 |
| 32 | $11,928 | $7,423 | $19,350 | $4,082,081 |
| 33 | $11,906 | $7,444 | $19,350 | $4,074,637 |
| 34 | $11,884 | $7,466 | $19,350 | $4,067,171 |
| 35 | $11,863 | $7,488 | $19,350 | $4,059,684 |
| 36 | $11,841 | $7,509 | $19,350 | $4,052,174 |
$232,203
$143,516
$88,686
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,819 | $7,531 | $19,350 | $4,044,643 |
| 38 | $11,797 | $7,553 | $19,350 | $4,037,089 |
| 39 | $11,775 | $7,575 | $19,350 | $4,029,514 |
| 40 | $11,753 | $7,597 | $19,350 | $4,021,917 |
| 41 | $11,731 | $7,620 | $19,350 | $4,014,297 |
| 42 | $11,708 | $7,642 | $19,350 | $4,006,655 |
| 43 | $11,686 | $7,664 | $19,350 | $3,998,991 |
| 44 | $11,664 | $7,687 | $19,350 | $3,991,304 |
| 45 | $11,641 | $7,709 | $19,350 | $3,983,595 |
| 46 | $11,619 | $7,731 | $19,350 | $3,975,864 |
| 47 | $11,596 | $7,754 | $19,350 | $3,968,110 |
| 48 | $11,574 | $7,777 | $19,350 | $3,960,333 |
$232,203
$140,362
$91,841
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,551 | $7,799 | $19,350 | $3,952,534 |
| 50 | $11,528 | $7,822 | $19,350 | $3,944,712 |
| 51 | $11,505 | $7,845 | $19,350 | $3,936,867 |
| 52 | $11,483 | $7,868 | $19,350 | $3,929,000 |
| 53 | $11,460 | $7,891 | $19,350 | $3,921,109 |
| 54 | $11,437 | $7,914 | $19,350 | $3,913,195 |
| 55 | $11,413 | $7,937 | $19,350 | $3,905,259 |
| 56 | $11,390 | $7,960 | $19,350 | $3,897,299 |
| 57 | $11,367 | $7,983 | $19,350 | $3,889,316 |
| 58 | $11,344 | $8,006 | $19,350 | $3,881,309 |
| 59 | $11,320 | $8,030 | $19,350 | $3,873,279 |
| 60 | $11,297 | $8,053 | $19,350 | $3,865,226 |
$232,203
$137,096
$95,107
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,274 | $8,077 | $19,350 | $3,857,150 |
| 62 | $11,250 | $8,100 | $19,350 | $3,849,049 |
| 63 | $11,226 | $8,124 | $19,350 | $3,840,926 |
| 64 | $11,203 | $8,148 | $19,350 | $3,832,778 |
| 65 | $11,179 | $8,171 | $19,350 | $3,824,607 |
| 66 | $11,155 | $8,195 | $19,350 | $3,816,412 |
| 67 | $11,131 | $8,219 | $19,350 | $3,808,193 |
| 68 | $11,107 | $8,243 | $19,350 | $3,799,950 |
| 69 | $11,083 | $8,267 | $19,350 | $3,791,682 |
| 70 | $11,059 | $8,291 | $19,350 | $3,783,391 |
| 71 | $11,035 | $8,315 | $19,350 | $3,775,076 |
| 72 | $11,011 | $8,340 | $19,350 | $3,766,736 |
$232,203
$133,713
$98,490
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,986 | $8,364 | $19,350 | $3,758,372 |
| 74 | $10,962 | $8,388 | $19,350 | $3,749,984 |
| 75 | $10,937 | $8,413 | $19,350 | $3,741,571 |
| 76 | $10,913 | $8,437 | $19,350 | $3,733,134 |
| 77 | $10,888 | $8,462 | $19,350 | $3,724,672 |
| 78 | $10,864 | $8,487 | $19,350 | $3,716,186 |
| 79 | $10,839 | $8,511 | $19,350 | $3,707,674 |
| 80 | $10,814 | $8,536 | $19,350 | $3,699,138 |
| 81 | $10,789 | $8,561 | $19,350 | $3,690,577 |
| 82 | $10,764 | $8,586 | $19,350 | $3,681,991 |
| 83 | $10,739 | $8,611 | $19,350 | $3,673,380 |
| 84 | $10,714 | $8,636 | $19,350 | $3,664,744 |
$232,203
$130,210
$101,993
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,689 | $8,661 | $19,350 | $3,656,082 |
| 86 | $10,664 | $8,687 | $19,350 | $3,647,395 |
| 87 | $10,638 | $8,712 | $19,350 | $3,638,684 |
| 88 | $10,613 | $8,737 | $19,350 | $3,629,946 |
| 89 | $10,587 | $8,763 | $19,350 | $3,621,183 |
| 90 | $10,562 | $8,788 | $19,350 | $3,612,395 |
| 91 | $10,536 | $8,814 | $19,350 | $3,603,581 |
| 92 | $10,510 | $8,840 | $19,350 | $3,594,741 |
| 93 | $10,485 | $8,866 | $19,350 | $3,585,875 |
| 94 | $10,459 | $8,891 | $19,350 | $3,576,984 |
| 95 | $10,433 | $8,917 | $19,350 | $3,568,067 |
| 96 | $10,407 | $8,943 | $19,350 | $3,559,123 |
$232,203
$126,582
$105,620
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,381 | $8,969 | $19,350 | $3,550,154 |
| 98 | $10,355 | $8,996 | $19,350 | $3,541,158 |
| 99 | $10,328 | $9,022 | $19,350 | $3,532,136 |
| 100 | $10,302 | $9,048 | $19,350 | $3,523,088 |
| 101 | $10,276 | $9,075 | $19,350 | $3,514,013 |
| 102 | $10,249 | $9,101 | $19,350 | $3,504,912 |
| 103 | $10,223 | $9,128 | $19,350 | $3,495,785 |
| 104 | $10,196 | $9,154 | $19,350 | $3,486,631 |
| 105 | $10,169 | $9,181 | $19,350 | $3,477,450 |
| 106 | $10,143 | $9,208 | $19,350 | $3,468,242 |
| 107 | $10,116 | $9,235 | $19,350 | $3,459,008 |
| 108 | $10,089 | $9,261 | $19,350 | $3,449,746 |
$232,203
$122,826
$109,377
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $10,062 | $9,288 | $19,350 | $3,440,458 |
| 110 | $10,035 | $9,316 | $19,350 | $3,431,142 |
| 111 | $10,007 | $9,343 | $19,350 | $3,421,799 |
| 112 | $9,980 | $9,370 | $19,350 | $3,412,429 |
| 113 | $9,953 | $9,397 | $19,350 | $3,403,032 |
| 114 | $9,926 | $9,425 | $19,350 | $3,393,607 |
| 115 | $9,898 | $9,452 | $19,350 | $3,384,155 |
| 116 | $9,870 | $9,480 | $19,350 | $3,374,675 |
| 117 | $9,843 | $9,507 | $19,350 | $3,365,168 |
| 118 | $9,815 | $9,535 | $19,350 | $3,355,633 |
| 119 | $9,787 | $9,563 | $19,350 | $3,346,070 |
| 120 | $9,759 | $9,591 | $19,350 | $3,336,479 |
$232,203
$118,936
$113,267
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,731 | $9,619 | $19,350 | $3,326,860 |
| 122 | $9,703 | $9,647 | $19,350 | $3,317,213 |
| 123 | $9,675 | $9,675 | $19,350 | $3,307,538 |
| 124 | $9,647 | $9,703 | $19,350 | $3,297,835 |
| 125 | $9,619 | $9,732 | $19,350 | $3,288,103 |
| 126 | $9,590 | $9,760 | $19,350 | $3,278,343 |
| 127 | $9,562 | $9,788 | $19,350 | $3,268,555 |
| 128 | $9,533 | $9,817 | $19,350 | $3,258,738 |
| 129 | $9,505 | $9,846 | $19,350 | $3,248,892 |
| 130 | $9,476 | $9,874 | $19,350 | $3,239,018 |
| 131 | $9,447 | $9,903 | $19,350 | $3,229,115 |
| 132 | $9,418 | $9,932 | $19,350 | $3,219,183 |
$232,203
$114,907
$117,296
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,389 | $9,961 | $19,350 | $3,209,222 |
| 134 | $9,360 | $9,990 | $19,350 | $3,199,232 |
| 135 | $9,331 | $10,019 | $19,350 | $3,189,213 |
| 136 | $9,302 | $10,048 | $19,350 | $3,179,165 |
| 137 | $9,273 | $10,078 | $19,350 | $3,169,087 |
| 138 | $9,243 | $10,107 | $19,350 | $3,158,980 |
| 139 | $9,214 | $10,137 | $19,350 | $3,148,843 |
| 140 | $9,184 | $10,166 | $19,350 | $3,138,677 |
| 141 | $9,154 | $10,196 | $19,350 | $3,128,482 |
| 142 | $9,125 | $10,225 | $19,350 | $3,118,256 |
| 143 | $9,095 | $10,255 | $19,350 | $3,108,001 |
| 144 | $9,065 | $10,285 | $19,350 | $3,097,715 |
$232,203
$110,735
$121,468
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $9,035 | $10,315 | $19,350 | $3,087,400 |
| 146 | $9,005 | $10,345 | $19,350 | $3,077,055 |
| 147 | $8,975 | $10,375 | $19,350 | $3,066,679 |
| 148 | $8,944 | $10,406 | $19,350 | $3,056,274 |
| 149 | $8,914 | $10,436 | $19,350 | $3,045,838 |
| 150 | $8,884 | $10,467 | $19,350 | $3,035,371 |
| 151 | $8,853 | $10,497 | $19,350 | $3,024,874 |
| 152 | $8,823 | $10,528 | $19,350 | $3,014,346 |
| 153 | $8,792 | $10,558 | $19,350 | $3,003,788 |
| 154 | $8,761 | $10,589 | $19,350 | $2,993,199 |
| 155 | $8,730 | $10,620 | $19,350 | $2,982,579 |
| 156 | $8,699 | $10,651 | $19,350 | $2,971,928 |
$232,203
$106,415
$125,788
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,668 | $10,682 | $19,350 | $2,961,245 |
| 158 | $8,637 | $10,713 | $19,350 | $2,950,532 |
| 159 | $8,606 | $10,745 | $19,350 | $2,939,788 |
| 160 | $8,574 | $10,776 | $19,350 | $2,929,012 |
| 161 | $8,543 | $10,807 | $19,350 | $2,918,205 |
| 162 | $8,511 | $10,839 | $19,350 | $2,907,366 |
| 163 | $8,480 | $10,870 | $19,350 | $2,896,495 |
| 164 | $8,448 | $10,902 | $19,350 | $2,885,593 |
| 165 | $8,416 | $10,934 | $19,350 | $2,874,659 |
| 166 | $8,384 | $10,966 | $19,350 | $2,863,694 |
| 167 | $8,352 | $10,998 | $19,350 | $2,852,696 |
| 168 | $8,320 | $11,030 | $19,350 | $2,841,666 |
$232,203
$101,941
$130,262
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,288 | $11,062 | $19,350 | $2,830,604 |
| 170 | $8,256 | $11,094 | $19,350 | $2,819,509 |
| 171 | $8,224 | $11,127 | $19,350 | $2,808,383 |
| 172 | $8,191 | $11,159 | $19,350 | $2,797,224 |
| 173 | $8,159 | $11,192 | $19,350 | $2,786,032 |
| 174 | $8,126 | $11,224 | $19,350 | $2,774,808 |
| 175 | $8,093 | $11,257 | $19,350 | $2,763,551 |
| 176 | $8,060 | $11,290 | $19,350 | $2,752,261 |
| 177 | $8,027 | $11,323 | $19,350 | $2,740,938 |
| 178 | $7,994 | $11,356 | $19,350 | $2,729,582 |
| 179 | $7,961 | $11,389 | $19,350 | $2,718,193 |
| 180 | $7,928 | $11,422 | $19,350 | $2,706,771 |
$232,203
$97,308
$134,895
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,895 | $11,455 | $19,350 | $2,695,316 |
| 182 | $7,861 | $11,489 | $19,350 | $2,683,827 |
| 183 | $7,828 | $11,522 | $19,350 | $2,672,304 |
| 184 | $7,794 | $11,556 | $19,350 | $2,660,748 |
| 185 | $7,761 | $11,590 | $19,350 | $2,649,159 |
| 186 | $7,727 | $11,624 | $19,350 | $2,637,535 |
| 187 | $7,693 | $11,657 | $19,350 | $2,625,878 |
| 188 | $7,659 | $11,691 | $19,350 | $2,614,186 |
| 189 | $7,625 | $11,726 | $19,350 | $2,602,461 |
| 190 | $7,591 | $11,760 | $19,350 | $2,590,701 |
| 191 | $7,556 | $11,794 | $19,350 | $2,578,907 |
| 192 | $7,522 | $11,828 | $19,350 | $2,567,078 |
$232,203
$92,510
$139,693
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,487 | $11,863 | $19,350 | $2,555,216 |
| 194 | $7,453 | $11,898 | $19,350 | $2,543,318 |
| 195 | $7,418 | $11,932 | $19,350 | $2,531,386 |
| 196 | $7,383 | $11,967 | $19,350 | $2,519,419 |
| 197 | $7,348 | $12,002 | $19,350 | $2,507,417 |
| 198 | $7,313 | $12,037 | $19,350 | $2,495,380 |
| 199 | $7,278 | $12,072 | $19,350 | $2,483,308 |
| 200 | $7,243 | $12,107 | $19,350 | $2,471,201 |
| 201 | $7,208 | $12,143 | $19,350 | $2,459,058 |
| 202 | $7,172 | $12,178 | $19,350 | $2,446,880 |
| 203 | $7,137 | $12,214 | $19,350 | $2,434,667 |
| 204 | $7,101 | $12,249 | $19,350 | $2,422,417 |
$232,203
$87,542
$144,661
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $7,065 | $12,285 | $19,350 | $2,410,133 |
| 206 | $7,030 | $12,321 | $19,350 | $2,397,812 |
| 207 | $6,994 | $12,357 | $19,350 | $2,385,455 |
| 208 | $6,958 | $12,393 | $19,350 | $2,373,063 |
| 209 | $6,921 | $12,429 | $19,350 | $2,360,634 |
| 210 | $6,885 | $12,465 | $19,350 | $2,348,169 |
| 211 | $6,849 | $12,501 | $19,350 | $2,335,667 |
| 212 | $6,812 | $12,538 | $19,350 | $2,323,130 |
| 213 | $6,776 | $12,574 | $19,350 | $2,310,555 |
| 214 | $6,739 | $12,611 | $19,350 | $2,297,944 |
| 215 | $6,702 | $12,648 | $19,350 | $2,285,296 |
| 216 | $6,665 | $12,685 | $19,350 | $2,272,611 |
$232,203
$82,397
$149,806
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,628 | $12,722 | $19,350 | $2,259,890 |
| 218 | $6,591 | $12,759 | $19,350 | $2,247,131 |
| 219 | $6,554 | $12,796 | $19,350 | $2,234,335 |
| 220 | $6,517 | $12,833 | $19,350 | $2,221,501 |
| 221 | $6,479 | $12,871 | $19,350 | $2,208,630 |
| 222 | $6,442 | $12,908 | $19,350 | $2,195,722 |
| 223 | $6,404 | $12,946 | $19,350 | $2,182,776 |
| 224 | $6,366 | $12,984 | $19,350 | $2,169,792 |
| 225 | $6,329 | $13,022 | $19,350 | $2,156,770 |
| 226 | $6,291 | $13,060 | $19,350 | $2,143,711 |
| 227 | $6,252 | $13,098 | $19,350 | $2,130,613 |
| 228 | $6,214 | $13,136 | $19,350 | $2,117,477 |
$232,203
$77,068
$155,134
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,176 | $13,174 | $19,350 | $2,104,303 |
| 230 | $6,138 | $13,213 | $19,350 | $2,091,090 |
| 231 | $6,099 | $13,251 | $19,350 | $2,077,839 |
| 232 | $6,060 | $13,290 | $19,350 | $2,064,549 |
| 233 | $6,022 | $13,329 | $19,350 | $2,051,220 |
| 234 | $5,983 | $13,368 | $19,350 | $2,037,853 |
| 235 | $5,944 | $13,406 | $19,350 | $2,024,446 |
| 236 | $5,905 | $13,446 | $19,350 | $2,011,001 |
| 237 | $5,865 | $13,485 | $19,350 | $1,997,516 |
| 238 | $5,826 | $13,524 | $19,350 | $1,983,992 |
| 239 | $5,787 | $13,564 | $19,350 | $1,970,428 |
| 240 | $5,747 | $13,603 | $19,350 | $1,956,825 |
$232,203
$71,551
$160,652
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,707 | $13,643 | $19,350 | $1,943,182 |
| 242 | $5,668 | $13,683 | $19,350 | $1,929,500 |
| 243 | $5,628 | $13,723 | $19,350 | $1,915,777 |
| 244 | $5,588 | $13,763 | $19,350 | $1,902,014 |
| 245 | $5,548 | $13,803 | $19,350 | $1,888,212 |
| 246 | $5,507 | $13,843 | $19,350 | $1,874,369 |
| 247 | $5,467 | $13,883 | $19,350 | $1,860,486 |
| 248 | $5,426 | $13,924 | $19,350 | $1,846,562 |
| 249 | $5,386 | $13,964 | $19,350 | $1,832,597 |
| 250 | $5,345 | $14,005 | $19,350 | $1,818,592 |
| 251 | $5,304 | $14,046 | $19,350 | $1,804,546 |
| 252 | $5,263 | $14,087 | $19,350 | $1,790,459 |
$232,203
$65,837
$166,366
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,222 | $14,128 | $19,350 | $1,776,331 |
| 254 | $5,181 | $14,169 | $19,350 | $1,762,162 |
| 255 | $5,140 | $14,211 | $19,350 | $1,747,951 |
| 256 | $5,098 | $14,252 | $19,350 | $1,733,699 |
| 257 | $5,057 | $14,294 | $19,350 | $1,719,406 |
| 258 | $5,015 | $14,335 | $19,350 | $1,705,070 |
| 259 | $4,973 | $14,377 | $19,350 | $1,690,693 |
| 260 | $4,931 | $14,419 | $19,350 | $1,676,274 |
| 261 | $4,889 | $14,461 | $19,350 | $1,661,813 |
| 262 | $4,847 | $14,503 | $19,350 | $1,647,310 |
| 263 | $4,805 | $14,546 | $19,350 | $1,632,764 |
| 264 | $4,762 | $14,588 | $19,350 | $1,618,176 |
$232,203
$59,920
$172,283
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,720 | $14,631 | $19,350 | $1,603,546 |
| 266 | $4,677 | $14,673 | $19,350 | $1,588,872 |
| 267 | $4,634 | $14,716 | $19,350 | $1,574,156 |
| 268 | $4,591 | $14,759 | $19,350 | $1,559,397 |
| 269 | $4,548 | $14,802 | $19,350 | $1,544,595 |
| 270 | $4,505 | $14,845 | $19,350 | $1,529,750 |
| 271 | $4,462 | $14,888 | $19,350 | $1,514,862 |
| 272 | $4,418 | $14,932 | $19,350 | $1,499,930 |
| 273 | $4,375 | $14,975 | $19,350 | $1,484,954 |
| 274 | $4,331 | $15,019 | $19,350 | $1,469,935 |
| 275 | $4,287 | $15,063 | $19,350 | $1,454,872 |
| 276 | $4,243 | $15,107 | $19,350 | $1,439,766 |
$232,203
$53,792
$178,411
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,199 | $15,151 | $19,350 | $1,424,615 |
| 278 | $4,155 | $15,195 | $19,350 | $1,409,420 |
| 279 | $4,111 | $15,239 | $19,350 | $1,394,180 |
| 280 | $4,066 | $15,284 | $19,350 | $1,378,896 |
| 281 | $4,022 | $15,328 | $19,350 | $1,363,568 |
| 282 | $3,977 | $15,373 | $19,350 | $1,348,195 |
| 283 | $3,932 | $15,418 | $19,350 | $1,332,777 |
| 284 | $3,887 | $15,463 | $19,350 | $1,317,314 |
| 285 | $3,842 | $15,508 | $19,350 | $1,301,806 |
| 286 | $3,797 | $15,553 | $19,350 | $1,286,252 |
| 287 | $3,752 | $15,599 | $19,350 | $1,270,654 |
| 288 | $3,706 | $15,644 | $19,350 | $1,255,009 |
$232,203
$47,447
$184,756
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,660 | $15,690 | $19,350 | $1,239,320 |
| 290 | $3,615 | $15,736 | $19,350 | $1,223,584 |
| 291 | $3,569 | $15,781 | $19,350 | $1,207,803 |
| 292 | $3,523 | $15,827 | $19,350 | $1,191,975 |
| 293 | $3,477 | $15,874 | $19,350 | $1,176,102 |
| 294 | $3,430 | $15,920 | $19,350 | $1,160,182 |
| 295 | $3,384 | $15,966 | $19,350 | $1,144,215 |
| 296 | $3,337 | $16,013 | $19,350 | $1,128,202 |
| 297 | $3,291 | $16,060 | $19,350 | $1,112,143 |
| 298 | $3,244 | $16,106 | $19,350 | $1,096,036 |
| 299 | $3,197 | $16,153 | $19,350 | $1,079,883 |
| 300 | $3,150 | $16,201 | $19,350 | $1,063,682 |
$232,203
$40,875
$191,327
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,102 | $16,248 | $19,350 | $1,047,434 |
| 302 | $3,055 | $16,295 | $19,350 | $1,031,139 |
| 303 | $3,007 | $16,343 | $19,350 | $1,014,796 |
| 304 | $2,960 | $16,390 | $19,350 | $998,406 |
| 305 | $2,912 | $16,438 | $19,350 | $981,968 |
| 306 | $2,864 | $16,486 | $19,350 | $965,482 |
| 307 | $2,816 | $16,534 | $19,350 | $948,947 |
| 308 | $2,768 | $16,582 | $19,350 | $932,365 |
| 309 | $2,719 | $16,631 | $19,350 | $915,734 |
| 310 | $2,671 | $16,679 | $19,350 | $899,055 |
| 311 | $2,622 | $16,728 | $19,350 | $882,327 |
| 312 | $2,573 | $16,777 | $19,350 | $865,550 |
$232,203
$34,071
$198,132
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,525 | $16,826 | $19,350 | $848,724 |
| 314 | $2,475 | $16,875 | $19,350 | $831,849 |
| 315 | $2,426 | $16,924 | $19,350 | $814,925 |
| 316 | $2,377 | $16,973 | $19,350 | $797,952 |
| 317 | $2,327 | $17,023 | $19,350 | $780,929 |
| 318 | $2,278 | $17,073 | $19,350 | $763,857 |
| 319 | $2,228 | $17,122 | $19,350 | $746,734 |
| 320 | $2,178 | $17,172 | $19,350 | $729,562 |
| 321 | $2,128 | $17,222 | $19,350 | $712,340 |
| 322 | $2,078 | $17,273 | $19,350 | $695,067 |
| 323 | $2,027 | $17,323 | $19,350 | $677,744 |
| 324 | $1,977 | $17,373 | $19,350 | $660,371 |
$232,203
$27,024
$205,179
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,926 | $17,424 | $19,350 | $642,947 |
| 326 | $1,875 | $17,475 | $19,350 | $625,472 |
| 327 | $1,824 | $17,526 | $19,350 | $607,946 |
| 328 | $1,773 | $17,577 | $19,350 | $590,369 |
| 329 | $1,722 | $17,628 | $19,350 | $572,740 |
| 330 | $1,670 | $17,680 | $19,350 | $555,060 |
| 331 | $1,619 | $17,731 | $19,350 | $537,329 |
| 332 | $1,567 | $17,783 | $19,350 | $519,546 |
| 333 | $1,515 | $17,835 | $19,350 | $501,711 |
| 334 | $1,463 | $17,887 | $19,350 | $483,824 |
| 335 | $1,411 | $17,939 | $19,350 | $465,885 |
| 336 | $1,359 | $17,991 | $19,350 | $447,894 |
$232,203
$19,726
$212,477
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,306 | $18,044 | $19,350 | $429,850 |
| 338 | $1,254 | $18,097 | $19,350 | $411,753 |
| 339 | $1,201 | $18,149 | $19,350 | $393,604 |
| 340 | $1,148 | $18,202 | $19,350 | $375,402 |
| 341 | $1,095 | $18,255 | $19,350 | $357,147 |
| 342 | $1,042 | $18,309 | $19,350 | $338,838 |
| 343 | $988 | $18,362 | $19,350 | $320,476 |
| 344 | $935 | $18,416 | $19,350 | $302,061 |
| 345 | $881 | $18,469 | $19,350 | $283,591 |
| 346 | $827 | $18,523 | $19,350 | $265,068 |
| 347 | $773 | $18,577 | $19,350 | $246,491 |
| 348 | $719 | $18,631 | $19,350 | $227,860 |
$232,203
$12,169
$220,034
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $665 | $18,686 | $19,350 | $209,174 |
| 350 | $610 | $18,740 | $19,350 | $190,434 |
| 351 | $555 | $18,795 | $19,350 | $171,639 |
| 352 | $501 | $18,850 | $19,350 | $152,790 |
| 353 | $446 | $18,905 | $19,350 | $133,885 |
| 354 | $390 | $18,960 | $19,350 | $114,925 |
| 355 | $335 | $19,015 | $19,350 | $95,910 |
| 356 | $280 | $19,070 | $19,350 | $76,840 |
| 357 | $224 | $19,126 | $19,350 | $57,714 |
| 358 | $168 | $19,182 | $19,350 | $38,532 |
| 359 | $112 | $19,238 | $19,350 | $19,294 |
| 360 | $56 | $19,294 | $19,350 | $0 |
$232,203
$4,343
$227,860
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。
