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
$460 萬
284 呎
@14,789
395 呎
@10,633
$420 萬
$540 萬
513 呎
@9,844
658 呎
@7,675
$505 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $24,763 | $19,028 | $15,593 | $13,308 |
| 1.500 | $25,683 | $19,965 | $16,547 | $14,279 |
| 2.000 | $26,625 | $20,931 | $17,537 | $15,293 |
| 2.500 | $27,588 | $21,925 | $18,561 | $16,348 |
| 3.000 | $28,573 | $22,946 | $19,620 | $17,444 |
| 3.500 | $29,578 | $23,996 | $20,713 | $18,579 |
| 4.000 | $30,604 | $25,072 | $21,839 | $19,753 |
| 4.500 | $31,651 | $26,176 | $22,997 | $20,964 |
| 5.000 | $32,719 | $27,306 | $24,187 | $22,211 |
| 5.500 | $33,807 | $28,461 | $25,408 | $23,492 |
| 6.000 | $34,914 | $29,642 | $26,658 | $24,806 |
每月供款$18,580
30年
$4,137,480
$2,551,009
$6,688,489
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,068 | $6,511 | $18,579 | $4,130,969 |
| 2 | $12,049 | $6,530 | $18,579 | $4,124,438 |
| 3 | $12,030 | $6,550 | $18,579 | $4,117,889 |
| 4 | $12,011 | $6,569 | $18,579 | $4,111,320 |
| 5 | $11,991 | $6,588 | $18,579 | $4,104,732 |
| 6 | $11,972 | $6,607 | $18,579 | $4,098,125 |
| 7 | $11,953 | $6,626 | $18,579 | $4,091,499 |
| 8 | $11,934 | $6,646 | $18,579 | $4,084,853 |
| 9 | $11,914 | $6,665 | $18,579 | $4,078,188 |
| 10 | $11,895 | $6,684 | $18,579 | $4,071,504 |
| 11 | $11,875 | $6,704 | $18,579 | $4,064,800 |
| 12 | $11,856 | $6,723 | $18,579 | $4,058,076 |
$222,950
$143,546
$79,404
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,836 | $6,743 | $18,579 | $4,051,333 |
| 14 | $11,816 | $6,763 | $18,579 | $4,044,571 |
| 15 | $11,797 | $6,782 | $18,579 | $4,037,788 |
| 16 | $11,777 | $6,802 | $18,579 | $4,030,986 |
| 17 | $11,757 | $6,822 | $18,579 | $4,024,164 |
| 18 | $11,737 | $6,842 | $18,579 | $4,017,322 |
| 19 | $11,717 | $6,862 | $18,579 | $4,010,460 |
| 20 | $11,697 | $6,882 | $18,579 | $4,003,578 |
| 21 | $11,677 | $6,902 | $18,579 | $3,996,676 |
| 22 | $11,657 | $6,922 | $18,579 | $3,989,754 |
| 23 | $11,637 | $6,942 | $18,579 | $3,982,811 |
| 24 | $11,617 | $6,963 | $18,579 | $3,975,849 |
$222,950
$140,722
$82,228
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,596 | $6,983 | $18,579 | $3,968,866 |
| 26 | $11,576 | $7,003 | $18,579 | $3,961,863 |
| 27 | $11,555 | $7,024 | $18,579 | $3,954,839 |
| 28 | $11,535 | $7,044 | $18,579 | $3,947,795 |
| 29 | $11,514 | $7,065 | $18,579 | $3,940,730 |
| 30 | $11,494 | $7,085 | $18,579 | $3,933,645 |
| 31 | $11,473 | $7,106 | $18,579 | $3,926,539 |
| 32 | $11,452 | $7,127 | $18,579 | $3,919,412 |
| 33 | $11,432 | $7,148 | $18,579 | $3,912,264 |
| 34 | $11,411 | $7,168 | $18,579 | $3,905,096 |
| 35 | $11,390 | $7,189 | $18,579 | $3,897,907 |
| 36 | $11,369 | $7,210 | $18,579 | $3,890,697 |
$222,950
$137,797
$85,152
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,348 | $7,231 | $18,579 | $3,883,465 |
| 38 | $11,327 | $7,252 | $18,579 | $3,876,213 |
| 39 | $11,306 | $7,274 | $18,579 | $3,868,939 |
| 40 | $11,284 | $7,295 | $18,579 | $3,861,645 |
| 41 | $11,263 | $7,316 | $18,579 | $3,854,329 |
| 42 | $11,242 | $7,337 | $18,579 | $3,846,991 |
| 43 | $11,220 | $7,359 | $18,579 | $3,839,633 |
| 44 | $11,199 | $7,380 | $18,579 | $3,832,252 |
| 45 | $11,177 | $7,402 | $18,579 | $3,824,851 |
| 46 | $11,156 | $7,423 | $18,579 | $3,817,427 |
| 47 | $11,134 | $7,445 | $18,579 | $3,809,982 |
| 48 | $11,112 | $7,467 | $18,579 | $3,802,516 |
$222,950
$134,769
$88,181
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,091 | $7,488 | $18,579 | $3,795,027 |
| 50 | $11,069 | $7,510 | $18,579 | $3,787,517 |
| 51 | $11,047 | $7,532 | $18,579 | $3,779,985 |
| 52 | $11,025 | $7,554 | $18,579 | $3,772,430 |
| 53 | $11,003 | $7,576 | $18,579 | $3,764,854 |
| 54 | $10,981 | $7,598 | $18,579 | $3,757,256 |
| 55 | $10,959 | $7,620 | $18,579 | $3,749,635 |
| 56 | $10,936 | $7,643 | $18,579 | $3,741,993 |
| 57 | $10,914 | $7,665 | $18,579 | $3,734,328 |
| 58 | $10,892 | $7,687 | $18,579 | $3,726,640 |
| 59 | $10,869 | $7,710 | $18,579 | $3,718,931 |
| 60 | $10,847 | $7,732 | $18,579 | $3,711,198 |
$222,950
$131,632
$91,317
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,824 | $7,755 | $18,579 | $3,703,444 |
| 62 | $10,802 | $7,777 | $18,579 | $3,695,666 |
| 63 | $10,779 | $7,800 | $18,579 | $3,687,866 |
| 64 | $10,756 | $7,823 | $18,579 | $3,680,043 |
| 65 | $10,733 | $7,846 | $18,579 | $3,672,198 |
| 66 | $10,711 | $7,869 | $18,579 | $3,664,329 |
| 67 | $10,688 | $7,892 | $18,579 | $3,656,438 |
| 68 | $10,665 | $7,915 | $18,579 | $3,648,523 |
| 69 | $10,642 | $7,938 | $18,579 | $3,640,585 |
| 70 | $10,618 | $7,961 | $18,579 | $3,632,625 |
| 71 | $10,595 | $7,984 | $18,579 | $3,624,641 |
| 72 | $10,572 | $8,007 | $18,579 | $3,616,633 |
$222,950
$128,385
$94,565
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,549 | $8,031 | $18,579 | $3,608,603 |
| 74 | $10,525 | $8,054 | $18,579 | $3,600,549 |
| 75 | $10,502 | $8,078 | $18,579 | $3,592,471 |
| 76 | $10,478 | $8,101 | $18,579 | $3,584,370 |
| 77 | $10,454 | $8,125 | $18,579 | $3,576,245 |
| 78 | $10,431 | $8,148 | $18,579 | $3,568,097 |
| 79 | $10,407 | $8,172 | $18,579 | $3,559,925 |
| 80 | $10,383 | $8,196 | $18,579 | $3,551,729 |
| 81 | $10,359 | $8,220 | $18,579 | $3,543,509 |
| 82 | $10,335 | $8,244 | $18,579 | $3,535,265 |
| 83 | $10,311 | $8,268 | $18,579 | $3,526,997 |
| 84 | $10,287 | $8,292 | $18,579 | $3,518,705 |
$222,950
$125,021
$97,928
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,263 | $8,316 | $18,579 | $3,510,389 |
| 86 | $10,239 | $8,341 | $18,579 | $3,502,048 |
| 87 | $10,214 | $8,365 | $18,579 | $3,493,683 |
| 88 | $10,190 | $8,389 | $18,579 | $3,485,294 |
| 89 | $10,165 | $8,414 | $18,579 | $3,476,880 |
| 90 | $10,141 | $8,438 | $18,579 | $3,468,442 |
| 91 | $10,116 | $8,463 | $18,579 | $3,459,979 |
| 92 | $10,092 | $8,488 | $18,579 | $3,451,492 |
| 93 | $10,067 | $8,512 | $18,579 | $3,442,980 |
| 94 | $10,042 | $8,537 | $18,579 | $3,434,442 |
| 95 | $10,017 | $8,562 | $18,579 | $3,425,880 |
| 96 | $9,992 | $8,587 | $18,579 | $3,417,293 |
$222,950
$121,538
$101,411
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,967 | $8,612 | $18,579 | $3,408,681 |
| 98 | $9,942 | $8,637 | $18,579 | $3,400,044 |
| 99 | $9,917 | $8,662 | $18,579 | $3,391,382 |
| 100 | $9,892 | $8,688 | $18,579 | $3,382,694 |
| 101 | $9,866 | $8,713 | $18,579 | $3,373,981 |
| 102 | $9,841 | $8,738 | $18,579 | $3,365,243 |
| 103 | $9,815 | $8,764 | $18,579 | $3,356,479 |
| 104 | $9,790 | $8,789 | $18,579 | $3,347,690 |
| 105 | $9,764 | $8,815 | $18,579 | $3,338,875 |
| 106 | $9,738 | $8,841 | $18,579 | $3,330,034 |
| 107 | $9,713 | $8,867 | $18,579 | $3,321,167 |
| 108 | $9,687 | $8,892 | $18,579 | $3,312,275 |
$222,950
$117,931
$105,018
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,661 | $8,918 | $18,579 | $3,303,357 |
| 110 | $9,635 | $8,944 | $18,579 | $3,294,412 |
| 111 | $9,609 | $8,970 | $18,579 | $3,285,442 |
| 112 | $9,583 | $8,997 | $18,579 | $3,276,445 |
| 113 | $9,556 | $9,023 | $18,579 | $3,267,423 |
| 114 | $9,530 | $9,049 | $18,579 | $3,258,373 |
| 115 | $9,504 | $9,076 | $18,579 | $3,249,298 |
| 116 | $9,477 | $9,102 | $18,579 | $3,240,196 |
| 117 | $9,451 | $9,129 | $18,579 | $3,231,067 |
| 118 | $9,424 | $9,155 | $18,579 | $3,221,912 |
| 119 | $9,397 | $9,182 | $18,579 | $3,212,730 |
| 120 | $9,370 | $9,209 | $18,579 | $3,203,521 |
$222,950
$114,196
$108,754
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,344 | $9,236 | $18,579 | $3,194,286 |
| 122 | $9,317 | $9,262 | $18,579 | $3,185,023 |
| 123 | $9,290 | $9,289 | $18,579 | $3,175,734 |
| 124 | $9,263 | $9,317 | $18,579 | $3,166,417 |
| 125 | $9,235 | $9,344 | $18,579 | $3,157,074 |
| 126 | $9,208 | $9,371 | $18,579 | $3,147,703 |
| 127 | $9,181 | $9,398 | $18,579 | $3,138,304 |
| 128 | $9,153 | $9,426 | $18,579 | $3,128,879 |
| 129 | $9,126 | $9,453 | $18,579 | $3,119,425 |
| 130 | $9,098 | $9,481 | $18,579 | $3,109,945 |
| 131 | $9,071 | $9,508 | $18,579 | $3,100,436 |
| 132 | $9,043 | $9,536 | $18,579 | $3,090,900 |
$222,950
$110,328
$112,622
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,015 | $9,564 | $18,579 | $3,081,336 |
| 134 | $8,987 | $9,592 | $18,579 | $3,071,744 |
| 135 | $8,959 | $9,620 | $18,579 | $3,062,124 |
| 136 | $8,931 | $9,648 | $18,579 | $3,052,476 |
| 137 | $8,903 | $9,676 | $18,579 | $3,042,800 |
| 138 | $8,875 | $9,704 | $18,579 | $3,033,096 |
| 139 | $8,847 | $9,733 | $18,579 | $3,023,363 |
| 140 | $8,818 | $9,761 | $18,579 | $3,013,602 |
| 141 | $8,790 | $9,789 | $18,579 | $3,003,813 |
| 142 | $8,761 | $9,818 | $18,579 | $2,993,995 |
| 143 | $8,732 | $9,847 | $18,579 | $2,984,148 |
| 144 | $8,704 | $9,875 | $18,579 | $2,974,273 |
$222,950
$106,322
$116,627
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,675 | $9,904 | $18,579 | $2,964,369 |
| 146 | $8,646 | $9,933 | $18,579 | $2,954,435 |
| 147 | $8,617 | $9,962 | $18,579 | $2,944,473 |
| 148 | $8,588 | $9,991 | $18,579 | $2,934,482 |
| 149 | $8,559 | $10,020 | $18,579 | $2,924,462 |
| 150 | $8,530 | $10,049 | $18,579 | $2,914,413 |
| 151 | $8,500 | $10,079 | $18,579 | $2,904,334 |
| 152 | $8,471 | $10,108 | $18,579 | $2,894,226 |
| 153 | $8,441 | $10,138 | $18,579 | $2,884,088 |
| 154 | $8,412 | $10,167 | $18,579 | $2,873,921 |
| 155 | $8,382 | $10,197 | $18,579 | $2,863,724 |
| 156 | $8,353 | $10,227 | $18,579 | $2,853,497 |
$222,950
$102,174
$120,775
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,323 | $10,256 | $18,579 | $2,843,241 |
| 158 | $8,293 | $10,286 | $18,579 | $2,832,955 |
| 159 | $8,263 | $10,316 | $18,579 | $2,822,638 |
| 160 | $8,233 | $10,346 | $18,579 | $2,812,292 |
| 161 | $8,203 | $10,377 | $18,579 | $2,801,915 |
| 162 | $8,172 | $10,407 | $18,579 | $2,791,508 |
| 163 | $8,142 | $10,437 | $18,579 | $2,781,071 |
| 164 | $8,111 | $10,468 | $18,579 | $2,770,603 |
| 165 | $8,081 | $10,498 | $18,579 | $2,760,105 |
| 166 | $8,050 | $10,529 | $18,579 | $2,749,576 |
| 167 | $8,020 | $10,560 | $18,579 | $2,739,017 |
| 168 | $7,989 | $10,590 | $18,579 | $2,728,427 |
$222,950
$97,879
$125,071
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,958 | $10,621 | $18,579 | $2,717,805 |
| 170 | $7,927 | $10,652 | $18,579 | $2,707,153 |
| 171 | $7,896 | $10,683 | $18,579 | $2,696,470 |
| 172 | $7,865 | $10,714 | $18,579 | $2,685,755 |
| 173 | $7,833 | $10,746 | $18,579 | $2,675,010 |
| 174 | $7,802 | $10,777 | $18,579 | $2,664,233 |
| 175 | $7,771 | $10,808 | $18,579 | $2,653,424 |
| 176 | $7,739 | $10,840 | $18,579 | $2,642,584 |
| 177 | $7,708 | $10,872 | $18,579 | $2,631,713 |
| 178 | $7,676 | $10,903 | $18,579 | $2,620,809 |
| 179 | $7,644 | $10,935 | $18,579 | $2,609,874 |
| 180 | $7,612 | $10,967 | $18,579 | $2,598,907 |
$222,950
$93,430
$129,519
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,580 | $10,999 | $18,579 | $2,587,908 |
| 182 | $7,548 | $11,031 | $18,579 | $2,576,877 |
| 183 | $7,516 | $11,063 | $18,579 | $2,565,814 |
| 184 | $7,484 | $11,096 | $18,579 | $2,554,718 |
| 185 | $7,451 | $11,128 | $18,579 | $2,543,591 |
| 186 | $7,419 | $11,160 | $18,579 | $2,532,430 |
| 187 | $7,386 | $11,193 | $18,579 | $2,521,237 |
| 188 | $7,354 | $11,226 | $18,579 | $2,510,012 |
| 189 | $7,321 | $11,258 | $18,579 | $2,498,754 |
| 190 | $7,288 | $11,291 | $18,579 | $2,487,462 |
| 191 | $7,255 | $11,324 | $18,579 | $2,476,138 |
| 192 | $7,222 | $11,357 | $18,579 | $2,464,781 |
$222,950
$88,824
$134,126
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,189 | $11,390 | $18,579 | $2,453,391 |
| 194 | $7,156 | $11,423 | $18,579 | $2,441,968 |
| 195 | $7,122 | $11,457 | $18,579 | $2,430,511 |
| 196 | $7,089 | $11,490 | $18,579 | $2,419,021 |
| 197 | $7,055 | $11,524 | $18,579 | $2,407,497 |
| 198 | $7,022 | $11,557 | $18,579 | $2,395,940 |
| 199 | $6,988 | $11,591 | $18,579 | $2,384,349 |
| 200 | $6,954 | $11,625 | $18,579 | $2,372,724 |
| 201 | $6,920 | $11,659 | $18,579 | $2,361,066 |
| 202 | $6,886 | $11,693 | $18,579 | $2,349,373 |
| 203 | $6,852 | $11,727 | $18,579 | $2,337,646 |
| 204 | $6,818 | $11,761 | $18,579 | $2,325,885 |
$222,950
$84,053
$138,896
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,784 | $11,795 | $18,579 | $2,314,090 |
| 206 | $6,749 | $11,830 | $18,579 | $2,302,260 |
| 207 | $6,715 | $11,864 | $18,579 | $2,290,396 |
| 208 | $6,680 | $11,899 | $18,579 | $2,278,497 |
| 209 | $6,646 | $11,934 | $18,579 | $2,266,563 |
| 210 | $6,611 | $11,968 | $18,579 | $2,254,595 |
| 211 | $6,576 | $12,003 | $18,579 | $2,242,592 |
| 212 | $6,541 | $12,038 | $18,579 | $2,230,554 |
| 213 | $6,506 | $12,073 | $18,579 | $2,218,480 |
| 214 | $6,471 | $12,109 | $18,579 | $2,206,372 |
| 215 | $6,435 | $12,144 | $18,579 | $2,194,228 |
| 216 | $6,400 | $12,179 | $18,579 | $2,182,049 |
$222,950
$79,113
$143,836
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,364 | $12,215 | $18,579 | $2,169,834 |
| 218 | $6,329 | $12,250 | $18,579 | $2,157,583 |
| 219 | $6,293 | $12,286 | $18,579 | $2,145,297 |
| 220 | $6,257 | $12,322 | $18,579 | $2,132,975 |
| 221 | $6,221 | $12,358 | $18,579 | $2,120,617 |
| 222 | $6,185 | $12,394 | $18,579 | $2,108,223 |
| 223 | $6,149 | $12,430 | $18,579 | $2,095,793 |
| 224 | $6,113 | $12,466 | $18,579 | $2,083,327 |
| 225 | $6,076 | $12,503 | $18,579 | $2,070,824 |
| 226 | $6,040 | $12,539 | $18,579 | $2,058,285 |
| 227 | $6,003 | $12,576 | $18,579 | $2,045,709 |
| 228 | $5,967 | $12,612 | $18,579 | $2,033,096 |
$222,950
$73,997
$148,952
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,930 | $12,649 | $18,579 | $2,020,447 |
| 230 | $5,893 | $12,686 | $18,579 | $2,007,761 |
| 231 | $5,856 | $12,723 | $18,579 | $1,995,038 |
| 232 | $5,819 | $12,760 | $18,579 | $1,982,277 |
| 233 | $5,782 | $12,797 | $18,579 | $1,969,480 |
| 234 | $5,744 | $12,835 | $18,579 | $1,956,645 |
| 235 | $5,707 | $12,872 | $18,579 | $1,943,773 |
| 236 | $5,669 | $12,910 | $18,579 | $1,930,863 |
| 237 | $5,632 | $12,947 | $18,579 | $1,917,916 |
| 238 | $5,594 | $12,985 | $18,579 | $1,904,930 |
| 239 | $5,556 | $13,023 | $18,579 | $1,891,907 |
| 240 | $5,518 | $13,061 | $18,579 | $1,878,846 |
$222,950
$68,700
$154,250
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,480 | $13,099 | $18,579 | $1,865,747 |
| 242 | $5,442 | $13,137 | $18,579 | $1,852,610 |
| 243 | $5,403 | $13,176 | $18,579 | $1,839,434 |
| 244 | $5,365 | $13,214 | $18,579 | $1,826,220 |
| 245 | $5,326 | $13,253 | $18,579 | $1,812,967 |
| 246 | $5,288 | $13,291 | $18,579 | $1,799,676 |
| 247 | $5,249 | $13,330 | $18,579 | $1,786,346 |
| 248 | $5,210 | $13,369 | $18,579 | $1,772,977 |
| 249 | $5,171 | $13,408 | $18,579 | $1,759,569 |
| 250 | $5,132 | $13,447 | $18,579 | $1,746,122 |
| 251 | $5,093 | $13,486 | $18,579 | $1,732,636 |
| 252 | $5,054 | $13,526 | $18,579 | $1,719,110 |
$222,950
$63,213
$159,736
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,014 | $13,565 | $18,579 | $1,705,545 |
| 254 | $4,975 | $13,605 | $18,579 | $1,691,940 |
| 255 | $4,935 | $13,644 | $18,579 | $1,678,296 |
| 256 | $4,895 | $13,684 | $18,579 | $1,664,612 |
| 257 | $4,855 | $13,724 | $18,579 | $1,650,888 |
| 258 | $4,815 | $13,764 | $18,579 | $1,637,124 |
| 259 | $4,775 | $13,804 | $18,579 | $1,623,320 |
| 260 | $4,735 | $13,844 | $18,579 | $1,609,475 |
| 261 | $4,694 | $13,885 | $18,579 | $1,595,590 |
| 262 | $4,654 | $13,925 | $18,579 | $1,581,665 |
| 263 | $4,613 | $13,966 | $18,579 | $1,567,699 |
| 264 | $4,572 | $14,007 | $18,579 | $1,553,692 |
$222,950
$57,532
$165,418
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,532 | $14,048 | $18,579 | $1,539,645 |
| 266 | $4,491 | $14,089 | $18,579 | $1,525,556 |
| 267 | $4,450 | $14,130 | $18,579 | $1,511,427 |
| 268 | $4,408 | $14,171 | $18,579 | $1,497,256 |
| 269 | $4,367 | $14,212 | $18,579 | $1,483,044 |
| 270 | $4,326 | $14,254 | $18,579 | $1,468,790 |
| 271 | $4,284 | $14,295 | $18,579 | $1,454,495 |
| 272 | $4,242 | $14,337 | $18,579 | $1,440,158 |
| 273 | $4,200 | $14,379 | $18,579 | $1,425,780 |
| 274 | $4,159 | $14,421 | $18,579 | $1,411,359 |
| 275 | $4,116 | $14,463 | $18,579 | $1,396,896 |
| 276 | $4,074 | $14,505 | $18,579 | $1,382,391 |
$222,950
$51,649
$171,301
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,032 | $14,547 | $18,579 | $1,367,844 |
| 278 | $3,990 | $14,590 | $18,579 | $1,353,255 |
| 279 | $3,947 | $14,632 | $18,579 | $1,338,623 |
| 280 | $3,904 | $14,675 | $18,579 | $1,323,948 |
| 281 | $3,862 | $14,718 | $18,579 | $1,309,230 |
| 282 | $3,819 | $14,761 | $18,579 | $1,294,470 |
| 283 | $3,776 | $14,804 | $18,579 | $1,279,666 |
| 284 | $3,732 | $14,847 | $18,579 | $1,264,819 |
| 285 | $3,689 | $14,890 | $18,579 | $1,249,929 |
| 286 | $3,646 | $14,934 | $18,579 | $1,234,996 |
| 287 | $3,602 | $14,977 | $18,579 | $1,220,019 |
| 288 | $3,558 | $15,021 | $18,579 | $1,204,998 |
$222,950
$45,556
$177,394
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,515 | $15,065 | $18,579 | $1,189,933 |
| 290 | $3,471 | $15,108 | $18,579 | $1,174,825 |
| 291 | $3,427 | $15,153 | $18,579 | $1,159,672 |
| 292 | $3,382 | $15,197 | $18,579 | $1,144,475 |
| 293 | $3,338 | $15,241 | $18,579 | $1,129,234 |
| 294 | $3,294 | $15,286 | $18,579 | $1,113,949 |
| 295 | $3,249 | $15,330 | $18,579 | $1,098,619 |
| 296 | $3,204 | $15,375 | $18,579 | $1,083,244 |
| 297 | $3,159 | $15,420 | $18,579 | $1,067,824 |
| 298 | $3,114 | $15,465 | $18,579 | $1,052,360 |
| 299 | $3,069 | $15,510 | $18,579 | $1,036,850 |
| 300 | $3,024 | $15,555 | $18,579 | $1,021,295 |
$222,950
$39,247
$183,703
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,979 | $15,600 | $18,579 | $1,005,694 |
| 302 | $2,933 | $15,646 | $18,579 | $990,049 |
| 303 | $2,888 | $15,691 | $18,579 | $974,357 |
| 304 | $2,842 | $15,737 | $18,579 | $958,620 |
| 305 | $2,796 | $15,783 | $18,579 | $942,837 |
| 306 | $2,750 | $15,829 | $18,579 | $927,007 |
| 307 | $2,704 | $15,875 | $18,579 | $911,132 |
| 308 | $2,657 | $15,922 | $18,579 | $895,210 |
| 309 | $2,611 | $15,968 | $18,579 | $879,242 |
| 310 | $2,564 | $16,015 | $18,579 | $863,228 |
| 311 | $2,518 | $16,061 | $18,579 | $847,166 |
| 312 | $2,471 | $16,108 | $18,579 | $831,058 |
$222,950
$32,713
$190,237
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,424 | $16,155 | $18,579 | $814,903 |
| 314 | $2,377 | $16,202 | $18,579 | $798,700 |
| 315 | $2,330 | $16,250 | $18,579 | $782,451 |
| 316 | $2,282 | $16,297 | $18,579 | $766,154 |
| 317 | $2,235 | $16,345 | $18,579 | $749,809 |
| 318 | $2,187 | $16,392 | $18,579 | $733,417 |
| 319 | $2,139 | $16,440 | $18,579 | $716,977 |
| 320 | $2,091 | $16,488 | $18,579 | $700,489 |
| 321 | $2,043 | $16,536 | $18,579 | $683,953 |
| 322 | $1,995 | $16,584 | $18,579 | $667,369 |
| 323 | $1,946 | $16,633 | $18,579 | $650,736 |
| 324 | $1,898 | $16,681 | $18,579 | $634,055 |
$222,950
$25,947
$197,003
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,849 | $16,730 | $18,579 | $617,325 |
| 326 | $1,801 | $16,779 | $18,579 | $600,547 |
| 327 | $1,752 | $16,828 | $18,579 | $583,719 |
| 328 | $1,703 | $16,877 | $18,579 | $566,843 |
| 329 | $1,653 | $16,926 | $18,579 | $549,917 |
| 330 | $1,604 | $16,975 | $18,579 | $532,942 |
| 331 | $1,554 | $17,025 | $18,579 | $515,917 |
| 332 | $1,505 | $17,074 | $18,579 | $498,842 |
| 333 | $1,455 | $17,124 | $18,579 | $481,718 |
| 334 | $1,405 | $17,174 | $18,579 | $464,544 |
| 335 | $1,355 | $17,224 | $18,579 | $447,320 |
| 336 | $1,305 | $17,274 | $18,579 | $430,045 |
$222,950
$18,940
$204,010
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,254 | $17,325 | $18,579 | $412,721 |
| 338 | $1,204 | $17,375 | $18,579 | $395,345 |
| 339 | $1,153 | $17,426 | $18,579 | $377,919 |
| 340 | $1,102 | $17,477 | $18,579 | $360,442 |
| 341 | $1,051 | $17,528 | $18,579 | $342,914 |
| 342 | $1,000 | $17,579 | $18,579 | $325,336 |
| 343 | $949 | $17,630 | $18,579 | $307,705 |
| 344 | $897 | $17,682 | $18,579 | $290,024 |
| 345 | $846 | $17,733 | $18,579 | $272,290 |
| 346 | $794 | $17,785 | $18,579 | $254,505 |
| 347 | $742 | $17,837 | $18,579 | $236,669 |
| 348 | $690 | $17,889 | $18,579 | $218,780 |
$222,950
$11,684
$211,266
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $638 | $17,941 | $18,579 | $200,839 |
| 350 | $586 | $17,993 | $18,579 | $182,845 |
| 351 | $533 | $18,046 | $18,579 | $164,800 |
| 352 | $481 | $18,098 | $18,579 | $146,701 |
| 353 | $428 | $18,151 | $18,579 | $128,550 |
| 354 | $375 | $18,204 | $18,579 | $110,346 |
| 355 | $322 | $18,257 | $18,579 | $92,088 |
| 356 | $269 | $18,311 | $18,579 | $73,778 |
| 357 | $215 | $18,364 | $18,579 | $55,414 |
| 358 | $162 | $18,418 | $18,579 | $36,996 |
| 359 | $108 | $18,471 | $18,579 | $18,525 |
| 360 | $54 | $18,525 | $18,579 | $0 |
$222,950
$4,170
$218,780
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。
