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
$748 萬
$720 萬
$886 萬
$838 萬
$850 萬
561 呎
@14,260
756 呎
@10,582
$800 萬
$860 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $31,026 | $23,841 | $19,537 | $16,674 |
| 1.500 | $32,179 | $25,015 | $20,733 | $17,891 |
| 2.000 | $33,359 | $26,225 | $21,973 | $19,161 |
| 2.500 | $34,566 | $27,470 | $23,256 | $20,483 |
| 3.000 | $35,800 | $28,750 | $24,583 | $21,856 |
| 3.375 | $36,742 | $29,733 | $25,606 | $22,918 |
| 3.500 | $37,060 | $30,065 | $25,952 | $23,278 |
| 4.000 | $38,345 | $31,414 | $27,363 | $24,749 |
| 4.500 | $39,657 | $32,797 | $28,814 | $26,267 |
| 5.000 | $40,995 | $34,212 | $30,305 | $27,829 |
| 5.500 | $42,358 | $35,660 | $31,834 | $29,434 |
| 6.000 | $43,746 | $37,140 | $33,401 | $31,081 |
每月供款$22,919
30年
$5,184,000
$3,066,577
$8,250,577
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $14,580 | $8,338 | $22,918 | $5,175,662 |
| 2 | $14,557 | $8,362 | $22,918 | $5,167,300 |
| 3 | $14,533 | $8,385 | $22,918 | $5,158,915 |
| 4 | $14,509 | $8,409 | $22,918 | $5,150,506 |
| 5 | $14,486 | $8,432 | $22,918 | $5,142,073 |
| 6 | $14,462 | $8,456 | $22,918 | $5,133,617 |
| 7 | $14,438 | $8,480 | $22,918 | $5,125,137 |
| 8 | $14,414 | $8,504 | $22,918 | $5,116,634 |
| 9 | $14,391 | $8,528 | $22,918 | $5,108,106 |
| 10 | $14,367 | $8,552 | $22,918 | $5,099,554 |
| 11 | $14,342 | $8,576 | $22,918 | $5,090,978 |
| 12 | $14,318 | $8,600 | $22,918 | $5,082,378 |
$275,019
$173,398
$101,622
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $14,294 | $8,624 | $22,918 | $5,073,754 |
| 14 | $14,270 | $8,648 | $22,918 | $5,065,106 |
| 15 | $14,246 | $8,673 | $22,918 | $5,056,433 |
| 16 | $14,221 | $8,697 | $22,918 | $5,047,736 |
| 17 | $14,197 | $8,722 | $22,918 | $5,039,015 |
| 18 | $14,172 | $8,746 | $22,918 | $5,030,269 |
| 19 | $14,148 | $8,771 | $22,918 | $5,021,498 |
| 20 | $14,123 | $8,795 | $22,918 | $5,012,703 |
| 21 | $14,098 | $8,820 | $22,918 | $5,003,883 |
| 22 | $14,073 | $8,845 | $22,918 | $4,995,038 |
| 23 | $14,049 | $8,870 | $22,918 | $4,986,168 |
| 24 | $14,024 | $8,895 | $22,918 | $4,977,274 |
$275,019
$169,914
$105,105
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $13,999 | $8,920 | $22,918 | $4,968,354 |
| 26 | $13,973 | $8,945 | $22,918 | $4,959,409 |
| 27 | $13,948 | $8,970 | $22,918 | $4,950,439 |
| 28 | $13,923 | $8,995 | $22,918 | $4,941,444 |
| 29 | $13,898 | $9,020 | $22,918 | $4,932,424 |
| 30 | $13,872 | $9,046 | $22,918 | $4,923,378 |
| 31 | $13,847 | $9,071 | $22,918 | $4,914,306 |
| 32 | $13,821 | $9,097 | $22,918 | $4,905,210 |
| 33 | $13,796 | $9,122 | $22,918 | $4,896,087 |
| 34 | $13,770 | $9,148 | $22,918 | $4,886,939 |
| 35 | $13,745 | $9,174 | $22,918 | $4,877,765 |
| 36 | $13,719 | $9,200 | $22,918 | $4,868,566 |
$275,019
$166,312
$108,708
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $13,693 | $9,225 | $22,918 | $4,859,341 |
| 38 | $13,667 | $9,251 | $22,918 | $4,850,089 |
| 39 | $13,641 | $9,277 | $22,918 | $4,840,812 |
| 40 | $13,615 | $9,303 | $22,918 | $4,831,508 |
| 41 | $13,589 | $9,330 | $22,918 | $4,822,179 |
| 42 | $13,562 | $9,356 | $22,918 | $4,812,823 |
| 43 | $13,536 | $9,382 | $22,918 | $4,803,441 |
| 44 | $13,510 | $9,409 | $22,918 | $4,794,032 |
| 45 | $13,483 | $9,435 | $22,918 | $4,784,597 |
| 46 | $13,457 | $9,462 | $22,918 | $4,775,135 |
| 47 | $13,430 | $9,488 | $22,918 | $4,765,647 |
| 48 | $13,403 | $9,515 | $22,918 | $4,756,132 |
$275,019
$162,585
$112,434
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $13,377 | $9,542 | $22,918 | $4,746,591 |
| 50 | $13,350 | $9,568 | $22,918 | $4,737,022 |
| 51 | $13,323 | $9,595 | $22,918 | $4,727,427 |
| 52 | $13,296 | $9,622 | $22,918 | $4,717,804 |
| 53 | $13,269 | $9,649 | $22,918 | $4,708,155 |
| 54 | $13,242 | $9,677 | $22,918 | $4,698,478 |
| 55 | $13,214 | $9,704 | $22,918 | $4,688,774 |
| 56 | $13,187 | $9,731 | $22,918 | $4,679,043 |
| 57 | $13,160 | $9,758 | $22,918 | $4,669,285 |
| 58 | $13,132 | $9,786 | $22,918 | $4,659,499 |
| 59 | $13,105 | $9,813 | $22,918 | $4,649,686 |
| 60 | $13,077 | $9,841 | $22,918 | $4,639,845 |
$275,019
$158,732
$116,288
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $13,050 | $9,869 | $22,918 | $4,629,976 |
| 62 | $13,022 | $9,896 | $22,918 | $4,620,079 |
| 63 | $12,994 | $9,924 | $22,918 | $4,610,155 |
| 64 | $12,966 | $9,952 | $22,918 | $4,600,203 |
| 65 | $12,938 | $9,980 | $22,918 | $4,590,223 |
| 66 | $12,910 | $10,008 | $22,918 | $4,580,214 |
| 67 | $12,882 | $10,036 | $22,918 | $4,570,178 |
| 68 | $12,854 | $10,065 | $22,918 | $4,560,113 |
| 69 | $12,825 | $10,093 | $22,918 | $4,550,020 |
| 70 | $12,797 | $10,121 | $22,918 | $4,539,899 |
| 71 | $12,768 | $10,150 | $22,918 | $4,529,749 |
| 72 | $12,740 | $10,178 | $22,918 | $4,519,571 |
$275,019
$154,746
$120,274
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $12,711 | $10,207 | $22,918 | $4,509,364 |
| 74 | $12,683 | $10,236 | $22,918 | $4,499,128 |
| 75 | $12,654 | $10,264 | $22,918 | $4,488,864 |
| 76 | $12,625 | $10,293 | $22,918 | $4,478,570 |
| 77 | $12,596 | $10,322 | $22,918 | $4,468,248 |
| 78 | $12,567 | $10,351 | $22,918 | $4,457,897 |
| 79 | $12,538 | $10,380 | $22,918 | $4,447,516 |
| 80 | $12,509 | $10,410 | $22,918 | $4,437,107 |
| 81 | $12,479 | $10,439 | $22,918 | $4,426,668 |
| 82 | $12,450 | $10,468 | $22,918 | $4,416,200 |
| 83 | $12,421 | $10,498 | $22,918 | $4,405,702 |
| 84 | $12,391 | $10,527 | $22,918 | $4,395,175 |
$275,019
$150,623
$124,396
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $12,361 | $10,557 | $22,918 | $4,384,618 |
| 86 | $12,332 | $10,587 | $22,918 | $4,374,031 |
| 87 | $12,302 | $10,616 | $22,918 | $4,363,415 |
| 88 | $12,272 | $10,646 | $22,918 | $4,352,769 |
| 89 | $12,242 | $10,676 | $22,918 | $4,342,093 |
| 90 | $12,212 | $10,706 | $22,918 | $4,331,387 |
| 91 | $12,182 | $10,736 | $22,918 | $4,320,650 |
| 92 | $12,152 | $10,766 | $22,918 | $4,309,884 |
| 93 | $12,122 | $10,797 | $22,918 | $4,299,087 |
| 94 | $12,091 | $10,827 | $22,918 | $4,288,260 |
| 95 | $12,061 | $10,858 | $22,918 | $4,277,403 |
| 96 | $12,030 | $10,888 | $22,918 | $4,266,515 |
$275,019
$146,359
$128,660
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $12,000 | $10,919 | $22,918 | $4,255,596 |
| 98 | $11,969 | $10,949 | $22,918 | $4,244,646 |
| 99 | $11,938 | $10,980 | $22,918 | $4,233,666 |
| 100 | $11,907 | $11,011 | $22,918 | $4,222,655 |
| 101 | $11,876 | $11,042 | $22,918 | $4,211,613 |
| 102 | $11,845 | $11,073 | $22,918 | $4,200,540 |
| 103 | $11,814 | $11,104 | $22,918 | $4,189,436 |
| 104 | $11,783 | $11,135 | $22,918 | $4,178,300 |
| 105 | $11,751 | $11,167 | $22,918 | $4,167,133 |
| 106 | $11,720 | $11,198 | $22,918 | $4,155,935 |
| 107 | $11,689 | $11,230 | $22,918 | $4,144,706 |
| 108 | $11,657 | $11,261 | $22,918 | $4,133,444 |
$275,019
$141,949
$133,070
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $11,625 | $11,293 | $22,918 | $4,122,151 |
| 110 | $11,594 | $11,325 | $22,918 | $4,110,827 |
| 111 | $11,562 | $11,357 | $22,918 | $4,099,470 |
| 112 | $11,530 | $11,389 | $22,918 | $4,088,082 |
| 113 | $11,498 | $11,421 | $22,918 | $4,076,661 |
| 114 | $11,466 | $11,453 | $22,918 | $4,065,208 |
| 115 | $11,433 | $11,485 | $22,918 | $4,053,723 |
| 116 | $11,401 | $11,517 | $22,918 | $4,042,206 |
| 117 | $11,369 | $11,550 | $22,918 | $4,030,657 |
| 118 | $11,336 | $11,582 | $22,918 | $4,019,075 |
| 119 | $11,304 | $11,615 | $22,918 | $4,007,460 |
| 120 | $11,271 | $11,647 | $22,918 | $3,995,813 |
$275,019
$137,388
$137,631
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $11,238 | $11,680 | $22,918 | $3,984,133 |
| 122 | $11,205 | $11,713 | $22,918 | $3,972,420 |
| 123 | $11,172 | $11,746 | $22,918 | $3,960,674 |
| 124 | $11,139 | $11,779 | $22,918 | $3,948,895 |
| 125 | $11,106 | $11,812 | $22,918 | $3,937,083 |
| 126 | $11,073 | $11,845 | $22,918 | $3,925,238 |
| 127 | $11,040 | $11,879 | $22,918 | $3,913,359 |
| 128 | $11,006 | $11,912 | $22,918 | $3,901,447 |
| 129 | $10,973 | $11,945 | $22,918 | $3,889,502 |
| 130 | $10,939 | $11,979 | $22,918 | $3,877,523 |
| 131 | $10,906 | $12,013 | $22,918 | $3,865,510 |
| 132 | $10,872 | $12,047 | $22,918 | $3,853,464 |
$275,019
$132,670
$142,349
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $10,838 | $12,080 | $22,918 | $3,841,383 |
| 134 | $10,804 | $12,114 | $22,918 | $3,829,269 |
| 135 | $10,770 | $12,148 | $22,918 | $3,817,120 |
| 136 | $10,736 | $12,183 | $22,918 | $3,804,938 |
| 137 | $10,701 | $12,217 | $22,918 | $3,792,721 |
| 138 | $10,667 | $12,251 | $22,918 | $3,780,470 |
| 139 | $10,633 | $12,286 | $22,918 | $3,768,184 |
| 140 | $10,598 | $12,320 | $22,918 | $3,755,864 |
| 141 | $10,563 | $12,355 | $22,918 | $3,743,509 |
| 142 | $10,529 | $12,390 | $22,918 | $3,731,119 |
| 143 | $10,494 | $12,424 | $22,918 | $3,718,695 |
| 144 | $10,459 | $12,459 | $22,918 | $3,706,235 |
$275,019
$127,791
$147,228
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $10,424 | $12,494 | $22,918 | $3,693,741 |
| 146 | $10,389 | $12,530 | $22,918 | $3,681,211 |
| 147 | $10,353 | $12,565 | $22,918 | $3,668,646 |
| 148 | $10,318 | $12,600 | $22,918 | $3,656,046 |
| 149 | $10,283 | $12,636 | $22,918 | $3,643,411 |
| 150 | $10,247 | $12,671 | $22,918 | $3,630,739 |
| 151 | $10,211 | $12,707 | $22,918 | $3,618,033 |
| 152 | $10,176 | $12,743 | $22,918 | $3,605,290 |
| 153 | $10,140 | $12,778 | $22,918 | $3,592,512 |
| 154 | $10,104 | $12,814 | $22,918 | $3,579,697 |
| 155 | $10,068 | $12,850 | $22,918 | $3,566,847 |
| 156 | $10,032 | $12,887 | $22,918 | $3,553,960 |
$275,019
$122,744
$152,275
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $9,996 | $12,923 | $22,918 | $3,541,038 |
| 158 | $9,959 | $12,959 | $22,918 | $3,528,079 |
| 159 | $9,923 | $12,996 | $22,918 | $3,515,083 |
| 160 | $9,886 | $13,032 | $22,918 | $3,502,051 |
| 161 | $9,850 | $13,069 | $22,918 | $3,488,982 |
| 162 | $9,813 | $13,106 | $22,918 | $3,475,877 |
| 163 | $9,776 | $13,142 | $22,918 | $3,462,734 |
| 164 | $9,739 | $13,179 | $22,918 | $3,449,555 |
| 165 | $9,702 | $13,216 | $22,918 | $3,436,339 |
| 166 | $9,665 | $13,254 | $22,918 | $3,423,085 |
| 167 | $9,627 | $13,291 | $22,918 | $3,409,794 |
| 168 | $9,590 | $13,328 | $22,918 | $3,396,466 |
$275,019
$117,525
$157,494
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $9,553 | $13,366 | $22,918 | $3,383,100 |
| 170 | $9,515 | $13,403 | $22,918 | $3,369,697 |
| 171 | $9,477 | $13,441 | $22,918 | $3,356,256 |
| 172 | $9,439 | $13,479 | $22,918 | $3,342,777 |
| 173 | $9,402 | $13,517 | $22,918 | $3,329,260 |
| 174 | $9,364 | $13,555 | $22,918 | $3,315,706 |
| 175 | $9,325 | $13,593 | $22,918 | $3,302,113 |
| 176 | $9,287 | $13,631 | $22,918 | $3,288,482 |
| 177 | $9,249 | $13,669 | $22,918 | $3,274,812 |
| 178 | $9,210 | $13,708 | $22,918 | $3,261,105 |
| 179 | $9,172 | $13,746 | $22,918 | $3,247,358 |
| 180 | $9,133 | $13,785 | $22,918 | $3,233,573 |
$275,019
$112,126
$162,893
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $9,094 | $13,824 | $22,918 | $3,219,749 |
| 182 | $9,056 | $13,863 | $22,918 | $3,205,886 |
| 183 | $9,017 | $13,902 | $22,918 | $3,191,985 |
| 184 | $8,977 | $13,941 | $22,918 | $3,178,044 |
| 185 | $8,938 | $13,980 | $22,918 | $3,164,064 |
| 186 | $8,899 | $14,019 | $22,918 | $3,150,045 |
| 187 | $8,860 | $14,059 | $22,918 | $3,135,986 |
| 188 | $8,820 | $14,098 | $22,918 | $3,121,888 |
| 189 | $8,780 | $14,138 | $22,918 | $3,107,750 |
| 190 | $8,741 | $14,178 | $22,918 | $3,093,572 |
| 191 | $8,701 | $14,218 | $22,918 | $3,079,354 |
| 192 | $8,661 | $14,258 | $22,918 | $3,065,097 |
$275,019
$106,543
$168,476
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $8,621 | $14,298 | $22,918 | $3,050,799 |
| 194 | $8,580 | $14,338 | $22,918 | $3,036,461 |
| 195 | $8,540 | $14,378 | $22,918 | $3,022,083 |
| 196 | $8,500 | $14,419 | $22,918 | $3,007,664 |
| 197 | $8,459 | $14,459 | $22,918 | $2,993,205 |
| 198 | $8,418 | $14,500 | $22,918 | $2,978,705 |
| 199 | $8,378 | $14,541 | $22,918 | $2,964,164 |
| 200 | $8,337 | $14,582 | $22,918 | $2,949,583 |
| 201 | $8,296 | $14,623 | $22,918 | $2,934,960 |
| 202 | $8,255 | $14,664 | $22,918 | $2,920,297 |
| 203 | $8,213 | $14,705 | $22,918 | $2,905,592 |
| 204 | $8,172 | $14,746 | $22,918 | $2,890,845 |
$275,019
$100,768
$174,251
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $8,131 | $14,788 | $22,918 | $2,876,058 |
| 206 | $8,089 | $14,829 | $22,918 | $2,861,228 |
| 207 | $8,047 | $14,871 | $22,918 | $2,846,357 |
| 208 | $8,005 | $14,913 | $22,918 | $2,831,444 |
| 209 | $7,963 | $14,955 | $22,918 | $2,816,489 |
| 210 | $7,921 | $14,997 | $22,918 | $2,801,493 |
| 211 | $7,879 | $15,039 | $22,918 | $2,786,454 |
| 212 | $7,837 | $15,081 | $22,918 | $2,771,372 |
| 213 | $7,794 | $15,124 | $22,918 | $2,756,248 |
| 214 | $7,752 | $15,166 | $22,918 | $2,741,082 |
| 215 | $7,709 | $15,209 | $22,918 | $2,725,873 |
| 216 | $7,667 | $15,252 | $22,918 | $2,710,621 |
$275,019
$94,795
$180,224
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $7,624 | $15,295 | $22,918 | $2,695,327 |
| 218 | $7,581 | $15,338 | $22,918 | $2,679,989 |
| 219 | $7,537 | $15,381 | $22,918 | $2,664,608 |
| 220 | $7,494 | $15,424 | $22,918 | $2,649,184 |
| 221 | $7,451 | $15,467 | $22,918 | $2,633,717 |
| 222 | $7,407 | $15,511 | $22,918 | $2,618,206 |
| 223 | $7,364 | $15,555 | $22,918 | $2,602,651 |
| 224 | $7,320 | $15,598 | $22,918 | $2,587,053 |
| 225 | $7,276 | $15,642 | $22,918 | $2,571,411 |
| 226 | $7,232 | $15,686 | $22,918 | $2,555,725 |
| 227 | $7,188 | $15,730 | $22,918 | $2,539,994 |
| 228 | $7,144 | $15,775 | $22,918 | $2,524,220 |
$275,019
$88,618
$186,402
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $7,099 | $15,819 | $22,918 | $2,508,401 |
| 230 | $7,055 | $15,863 | $22,918 | $2,492,537 |
| 231 | $7,010 | $15,908 | $22,918 | $2,476,629 |
| 232 | $6,966 | $15,953 | $22,918 | $2,460,677 |
| 233 | $6,921 | $15,998 | $22,918 | $2,444,679 |
| 234 | $6,876 | $16,043 | $22,918 | $2,428,636 |
| 235 | $6,831 | $16,088 | $22,918 | $2,412,549 |
| 236 | $6,785 | $16,133 | $22,918 | $2,396,416 |
| 237 | $6,740 | $16,178 | $22,918 | $2,380,237 |
| 238 | $6,694 | $16,224 | $22,918 | $2,364,014 |
| 239 | $6,649 | $16,269 | $22,918 | $2,347,744 |
| 240 | $6,603 | $16,315 | $22,918 | $2,331,429 |
$275,019
$82,228
$192,791
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $6,557 | $16,361 | $22,918 | $2,315,068 |
| 242 | $6,511 | $16,407 | $22,918 | $2,298,661 |
| 243 | $6,465 | $16,453 | $22,918 | $2,282,207 |
| 244 | $6,419 | $16,500 | $22,918 | $2,265,708 |
| 245 | $6,372 | $16,546 | $22,918 | $2,249,162 |
| 246 | $6,326 | $16,592 | $22,918 | $2,232,569 |
| 247 | $6,279 | $16,639 | $22,918 | $2,215,930 |
| 248 | $6,232 | $16,686 | $22,918 | $2,199,244 |
| 249 | $6,185 | $16,733 | $22,918 | $2,182,511 |
| 250 | $6,138 | $16,780 | $22,918 | $2,165,731 |
| 251 | $6,091 | $16,827 | $22,918 | $2,148,904 |
| 252 | $6,044 | $16,874 | $22,918 | $2,132,030 |
$275,019
$75,620
$199,399
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,996 | $16,922 | $22,918 | $2,115,108 |
| 254 | $5,949 | $16,970 | $22,918 | $2,098,138 |
| 255 | $5,901 | $17,017 | $22,918 | $2,081,121 |
| 256 | $5,853 | $17,065 | $22,918 | $2,064,056 |
| 257 | $5,805 | $17,113 | $22,918 | $2,046,943 |
| 258 | $5,757 | $17,161 | $22,918 | $2,029,782 |
| 259 | $5,709 | $17,210 | $22,918 | $2,012,572 |
| 260 | $5,660 | $17,258 | $22,918 | $1,995,314 |
| 261 | $5,612 | $17,306 | $22,918 | $1,978,008 |
| 262 | $5,563 | $17,355 | $22,918 | $1,960,653 |
| 263 | $5,514 | $17,404 | $22,918 | $1,943,249 |
| 264 | $5,465 | $17,453 | $22,918 | $1,925,796 |
$275,019
$68,785
$206,234
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $5,416 | $17,502 | $22,918 | $1,908,294 |
| 266 | $5,367 | $17,551 | $22,918 | $1,890,743 |
| 267 | $5,318 | $17,601 | $22,918 | $1,873,142 |
| 268 | $5,268 | $17,650 | $22,918 | $1,855,492 |
| 269 | $5,219 | $17,700 | $22,918 | $1,837,792 |
| 270 | $5,169 | $17,749 | $22,918 | $1,820,043 |
| 271 | $5,119 | $17,799 | $22,918 | $1,802,243 |
| 272 | $5,069 | $17,849 | $22,918 | $1,784,394 |
| 273 | $5,019 | $17,900 | $22,918 | $1,766,494 |
| 274 | $4,968 | $17,950 | $22,918 | $1,748,544 |
| 275 | $4,918 | $18,000 | $22,918 | $1,730,544 |
| 276 | $4,867 | $18,051 | $22,918 | $1,712,493 |
$275,019
$61,716
$213,303
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,816 | $18,102 | $22,918 | $1,694,391 |
| 278 | $4,765 | $18,153 | $22,918 | $1,676,238 |
| 279 | $4,714 | $18,204 | $22,918 | $1,658,034 |
| 280 | $4,663 | $18,255 | $22,918 | $1,639,779 |
| 281 | $4,612 | $18,306 | $22,918 | $1,621,473 |
| 282 | $4,560 | $18,358 | $22,918 | $1,603,115 |
| 283 | $4,509 | $18,410 | $22,918 | $1,584,705 |
| 284 | $4,457 | $18,461 | $22,918 | $1,566,244 |
| 285 | $4,405 | $18,513 | $22,918 | $1,547,731 |
| 286 | $4,353 | $18,565 | $22,918 | $1,529,166 |
| 287 | $4,301 | $18,617 | $22,918 | $1,510,548 |
| 288 | $4,248 | $18,670 | $22,918 | $1,491,878 |
$275,019
$54,405
$220,614
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $4,196 | $18,722 | $22,918 | $1,473,156 |
| 290 | $4,143 | $18,775 | $22,918 | $1,454,381 |
| 291 | $4,090 | $18,828 | $22,918 | $1,435,553 |
| 292 | $4,037 | $18,881 | $22,918 | $1,416,672 |
| 293 | $3,984 | $18,934 | $22,918 | $1,397,738 |
| 294 | $3,931 | $18,987 | $22,918 | $1,378,751 |
| 295 | $3,878 | $19,041 | $22,918 | $1,359,711 |
| 296 | $3,824 | $19,094 | $22,918 | $1,340,617 |
| 297 | $3,770 | $19,148 | $22,918 | $1,321,469 |
| 298 | $3,717 | $19,202 | $22,918 | $1,302,267 |
| 299 | $3,663 | $19,256 | $22,918 | $1,283,012 |
| 300 | $3,608 | $19,310 | $22,918 | $1,263,702 |
$275,019
$46,843
$228,176
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,554 | $19,364 | $22,918 | $1,244,338 |
| 302 | $3,500 | $19,419 | $22,918 | $1,224,919 |
| 303 | $3,445 | $19,473 | $22,918 | $1,205,446 |
| 304 | $3,390 | $19,528 | $22,918 | $1,185,918 |
| 305 | $3,335 | $19,583 | $22,918 | $1,166,335 |
| 306 | $3,280 | $19,638 | $22,918 | $1,146,697 |
| 307 | $3,225 | $19,693 | $22,918 | $1,127,004 |
| 308 | $3,170 | $19,749 | $22,918 | $1,107,255 |
| 309 | $3,114 | $19,804 | $22,918 | $1,087,451 |
| 310 | $3,058 | $19,860 | $22,918 | $1,067,591 |
| 311 | $3,003 | $19,916 | $22,918 | $1,047,676 |
| 312 | $2,947 | $19,972 | $22,918 | $1,027,704 |
$275,019
$39,022
$235,998
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,890 | $20,028 | $22,918 | $1,007,676 |
| 314 | $2,834 | $20,084 | $22,918 | $987,592 |
| 315 | $2,778 | $20,141 | $22,918 | $967,451 |
| 316 | $2,721 | $20,197 | $22,918 | $947,254 |
| 317 | $2,664 | $20,254 | $22,918 | $927,000 |
| 318 | $2,607 | $20,311 | $22,918 | $906,689 |
| 319 | $2,550 | $20,368 | $22,918 | $886,321 |
| 320 | $2,493 | $20,425 | $22,918 | $865,895 |
| 321 | $2,435 | $20,483 | $22,918 | $845,412 |
| 322 | $2,378 | $20,541 | $22,918 | $824,872 |
| 323 | $2,320 | $20,598 | $22,918 | $804,273 |
| 324 | $2,262 | $20,656 | $22,918 | $783,617 |
$275,019
$30,932
$244,087
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $2,204 | $20,714 | $22,918 | $762,903 |
| 326 | $2,146 | $20,773 | $22,918 | $742,130 |
| 327 | $2,087 | $20,831 | $22,918 | $721,299 |
| 328 | $2,029 | $20,890 | $22,918 | $700,410 |
| 329 | $1,970 | $20,948 | $22,918 | $679,461 |
| 330 | $1,911 | $21,007 | $22,918 | $658,454 |
| 331 | $1,852 | $21,066 | $22,918 | $637,388 |
| 332 | $1,793 | $21,126 | $22,918 | $616,262 |
| 333 | $1,733 | $21,185 | $22,918 | $595,077 |
| 334 | $1,674 | $21,245 | $22,918 | $573,832 |
| 335 | $1,614 | $21,304 | $22,918 | $552,528 |
| 336 | $1,554 | $21,364 | $22,918 | $531,164 |
$275,019
$22,566
$252,454
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,494 | $21,424 | $22,918 | $509,739 |
| 338 | $1,434 | $21,485 | $22,918 | $488,255 |
| 339 | $1,373 | $21,545 | $22,918 | $466,710 |
| 340 | $1,313 | $21,606 | $22,918 | $445,104 |
| 341 | $1,252 | $21,666 | $22,918 | $423,438 |
| 342 | $1,191 | $21,727 | $22,918 | $401,710 |
| 343 | $1,130 | $21,788 | $22,918 | $379,922 |
| 344 | $1,069 | $21,850 | $22,918 | $358,072 |
| 345 | $1,007 | $21,911 | $22,918 | $336,161 |
| 346 | $945 | $21,973 | $22,918 | $314,188 |
| 347 | $884 | $22,035 | $22,918 | $292,153 |
| 348 | $822 | $22,097 | $22,918 | $270,057 |
$275,019
$13,912
$261,107
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $760 | $22,159 | $22,918 | $247,898 |
| 350 | $697 | $22,221 | $22,918 | $225,677 |
| 351 | $635 | $22,284 | $22,918 | $203,393 |
| 352 | $572 | $22,346 | $22,918 | $181,047 |
| 353 | $509 | $22,409 | $22,918 | $158,638 |
| 354 | $446 | $22,472 | $22,918 | $136,166 |
| 355 | $383 | $22,535 | $22,918 | $113,631 |
| 356 | $320 | $22,599 | $22,918 | $91,032 |
| 357 | $256 | $22,662 | $22,918 | $68,370 |
| 358 | $192 | $22,726 | $22,918 | $45,644 |
| 359 | $128 | $22,790 | $22,918 | $22,854 |
| 360 | $64 | $22,854 | $22,918 | $0 |
$275,019
$4,962
$270,057
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。