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
$500 萬
$410 萬
$488 萬
338 呎
@15,089
460 呎
@11,087
$510 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,159 | $19,332 | $15,843 | $13,521 |
| 1.500 | $26,094 | $20,285 | $16,812 | $14,508 |
| 2.000 | $27,051 | $21,266 | $17,817 | $15,538 |
| 2.500 | $28,030 | $22,275 | $18,858 | $16,610 |
| 3.000 | $29,030 | $23,314 | $19,934 | $17,723 |
| 3.500 | $30,051 | $24,380 | $21,045 | $18,876 |
| 4.000 | $31,094 | $25,473 | $22,189 | $20,069 |
| 4.500 | $32,158 | $26,595 | $23,365 | $21,299 |
| 5.000 | $33,242 | $27,742 | $24,574 | $22,566 |
| 5.500 | $34,348 | $28,917 | $25,814 | $23,868 |
| 6.000 | $35,473 | $30,116 | $27,084 | $25,203 |
每月供款$18,877
30年
$4,203,679.68
$2,591,825
$6,795,504.68
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,261 | $6,616 | $18,876 | $4,197,064 |
| 2 | $12,241 | $6,635 | $18,876 | $4,190,429 |
| 3 | $12,222 | $6,654 | $18,876 | $4,183,775 |
| 4 | $12,203 | $6,674 | $18,876 | $4,177,101 |
| 5 | $12,183 | $6,693 | $18,876 | $4,170,408 |
| 6 | $12,164 | $6,713 | $18,876 | $4,163,695 |
| 7 | $12,144 | $6,732 | $18,876 | $4,156,963 |
| 8 | $12,124 | $6,752 | $18,876 | $4,150,211 |
| 9 | $12,105 | $6,772 | $18,876 | $4,143,439 |
| 10 | $12,085 | $6,791 | $18,876 | $4,136,648 |
| 11 | $12,065 | $6,811 | $18,876 | $4,129,837 |
| 12 | $12,045 | $6,831 | $18,876 | $4,123,006 |
$226,517
$145,843
$80,674
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,025 | $6,851 | $18,876 | $4,116,155 |
| 14 | $12,005 | $6,871 | $18,876 | $4,109,284 |
| 15 | $11,985 | $6,891 | $18,876 | $4,102,393 |
| 16 | $11,965 | $6,911 | $18,876 | $4,095,482 |
| 17 | $11,945 | $6,931 | $18,876 | $4,088,550 |
| 18 | $11,925 | $6,951 | $18,876 | $4,081,599 |
| 19 | $11,905 | $6,972 | $18,876 | $4,074,627 |
| 20 | $11,884 | $6,992 | $18,876 | $4,067,635 |
| 21 | $11,864 | $7,012 | $18,876 | $4,060,623 |
| 22 | $11,843 | $7,033 | $18,876 | $4,053,590 |
| 23 | $11,823 | $7,053 | $18,876 | $4,046,536 |
| 24 | $11,802 | $7,074 | $18,876 | $4,039,462 |
$226,517
$142,973
$83,543
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,782 | $7,095 | $18,876 | $4,032,368 |
| 26 | $11,761 | $7,115 | $18,876 | $4,025,252 |
| 27 | $11,740 | $7,136 | $18,876 | $4,018,116 |
| 28 | $11,720 | $7,157 | $18,876 | $4,010,959 |
| 29 | $11,699 | $7,178 | $18,876 | $4,003,782 |
| 30 | $11,678 | $7,199 | $18,876 | $3,996,583 |
| 31 | $11,657 | $7,220 | $18,876 | $3,989,363 |
| 32 | $11,636 | $7,241 | $18,876 | $3,982,122 |
| 33 | $11,615 | $7,262 | $18,876 | $3,974,861 |
| 34 | $11,593 | $7,283 | $18,876 | $3,967,578 |
| 35 | $11,572 | $7,304 | $18,876 | $3,960,273 |
| 36 | $11,551 | $7,326 | $18,876 | $3,952,948 |
$226,517
$140,002
$86,515
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,529 | $7,347 | $18,876 | $3,945,601 |
| 38 | $11,508 | $7,368 | $18,876 | $3,938,232 |
| 39 | $11,487 | $7,390 | $18,876 | $3,930,842 |
| 40 | $11,465 | $7,411 | $18,876 | $3,923,431 |
| 41 | $11,443 | $7,433 | $18,876 | $3,915,998 |
| 42 | $11,422 | $7,455 | $18,876 | $3,908,543 |
| 43 | $11,400 | $7,476 | $18,876 | $3,901,067 |
| 44 | $11,378 | $7,498 | $18,876 | $3,893,568 |
| 45 | $11,356 | $7,520 | $18,876 | $3,886,048 |
| 46 | $11,334 | $7,542 | $18,876 | $3,878,506 |
| 47 | $11,312 | $7,564 | $18,876 | $3,870,942 |
| 48 | $11,290 | $7,586 | $18,876 | $3,863,356 |
$226,517
$136,925
$89,592
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,268 | $7,608 | $18,876 | $3,855,748 |
| 50 | $11,246 | $7,630 | $18,876 | $3,848,117 |
| 51 | $11,224 | $7,653 | $18,876 | $3,840,464 |
| 52 | $11,201 | $7,675 | $18,876 | $3,832,789 |
| 53 | $11,179 | $7,697 | $18,876 | $3,825,092 |
| 54 | $11,157 | $7,720 | $18,876 | $3,817,372 |
| 55 | $11,134 | $7,742 | $18,876 | $3,809,630 |
| 56 | $11,111 | $7,765 | $18,876 | $3,801,865 |
| 57 | $11,089 | $7,788 | $18,876 | $3,794,077 |
| 58 | $11,066 | $7,810 | $18,876 | $3,786,267 |
| 59 | $11,043 | $7,833 | $18,876 | $3,778,434 |
| 60 | $11,020 | $7,856 | $18,876 | $3,770,578 |
$226,517
$133,739
$92,778
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,998 | $7,879 | $18,876 | $3,762,699 |
| 62 | $10,975 | $7,902 | $18,876 | $3,754,797 |
| 63 | $10,951 | $7,925 | $18,876 | $3,746,872 |
| 64 | $10,928 | $7,948 | $18,876 | $3,738,924 |
| 65 | $10,905 | $7,971 | $18,876 | $3,730,953 |
| 66 | $10,882 | $7,994 | $18,876 | $3,722,958 |
| 67 | $10,859 | $8,018 | $18,876 | $3,714,941 |
| 68 | $10,835 | $8,041 | $18,876 | $3,706,899 |
| 69 | $10,812 | $8,065 | $18,876 | $3,698,835 |
| 70 | $10,788 | $8,088 | $18,876 | $3,690,747 |
| 71 | $10,765 | $8,112 | $18,876 | $3,682,635 |
| 72 | $10,741 | $8,135 | $18,876 | $3,674,500 |
$226,517
$130,439
$96,078
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,717 | $8,159 | $18,876 | $3,666,340 |
| 74 | $10,693 | $8,183 | $18,876 | $3,658,157 |
| 75 | $10,670 | $8,207 | $18,876 | $3,649,951 |
| 76 | $10,646 | $8,231 | $18,876 | $3,641,720 |
| 77 | $10,622 | $8,255 | $18,876 | $3,633,465 |
| 78 | $10,598 | $8,279 | $18,876 | $3,625,186 |
| 79 | $10,573 | $8,303 | $18,876 | $3,616,884 |
| 80 | $10,549 | $8,327 | $18,876 | $3,608,556 |
| 81 | $10,525 | $8,351 | $18,876 | $3,600,205 |
| 82 | $10,501 | $8,376 | $18,876 | $3,591,829 |
| 83 | $10,476 | $8,400 | $18,876 | $3,583,429 |
| 84 | $10,452 | $8,425 | $18,876 | $3,575,004 |
$226,517
$127,021
$99,495
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,427 | $8,449 | $18,876 | $3,566,555 |
| 86 | $10,402 | $8,474 | $18,876 | $3,558,081 |
| 87 | $10,378 | $8,499 | $18,876 | $3,549,582 |
| 88 | $10,353 | $8,523 | $18,876 | $3,541,059 |
| 89 | $10,328 | $8,548 | $18,876 | $3,532,511 |
| 90 | $10,303 | $8,573 | $18,876 | $3,523,937 |
| 91 | $10,278 | $8,598 | $18,876 | $3,515,339 |
| 92 | $10,253 | $8,623 | $18,876 | $3,506,716 |
| 93 | $10,228 | $8,648 | $18,876 | $3,498,067 |
| 94 | $10,203 | $8,674 | $18,876 | $3,489,393 |
| 95 | $10,177 | $8,699 | $18,876 | $3,480,694 |
| 96 | $10,152 | $8,724 | $18,876 | $3,471,970 |
$226,517
$123,483
$103,034
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,127 | $8,750 | $18,876 | $3,463,220 |
| 98 | $10,101 | $8,775 | $18,876 | $3,454,445 |
| 99 | $10,075 | $8,801 | $18,876 | $3,445,644 |
| 100 | $10,050 | $8,827 | $18,876 | $3,436,817 |
| 101 | $10,024 | $8,852 | $18,876 | $3,427,965 |
| 102 | $9,998 | $8,878 | $18,876 | $3,419,087 |
| 103 | $9,972 | $8,904 | $18,876 | $3,410,183 |
| 104 | $9,946 | $8,930 | $18,876 | $3,401,253 |
| 105 | $9,920 | $8,956 | $18,876 | $3,392,297 |
| 106 | $9,894 | $8,982 | $18,876 | $3,383,315 |
| 107 | $9,868 | $9,008 | $18,876 | $3,374,306 |
| 108 | $9,842 | $9,035 | $18,876 | $3,365,271 |
$226,517
$119,818
$106,699
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,815 | $9,061 | $18,876 | $3,356,210 |
| 110 | $9,789 | $9,087 | $18,876 | $3,347,123 |
| 111 | $9,762 | $9,114 | $18,876 | $3,338,009 |
| 112 | $9,736 | $9,141 | $18,876 | $3,328,868 |
| 113 | $9,709 | $9,167 | $18,876 | $3,319,701 |
| 114 | $9,682 | $9,194 | $18,876 | $3,310,507 |
| 115 | $9,656 | $9,221 | $18,876 | $3,301,287 |
| 116 | $9,629 | $9,248 | $18,876 | $3,292,039 |
| 117 | $9,602 | $9,275 | $18,876 | $3,282,764 |
| 118 | $9,575 | $9,302 | $18,876 | $3,273,463 |
| 119 | $9,548 | $9,329 | $18,876 | $3,264,134 |
| 120 | $9,520 | $9,356 | $18,876 | $3,254,778 |
$226,517
$116,023
$110,494
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,493 | $9,383 | $18,876 | $3,245,395 |
| 122 | $9,466 | $9,411 | $18,876 | $3,235,984 |
| 123 | $9,438 | $9,438 | $18,876 | $3,226,546 |
| 124 | $9,411 | $9,466 | $18,876 | $3,217,080 |
| 125 | $9,383 | $9,493 | $18,876 | $3,207,587 |
| 126 | $9,355 | $9,521 | $18,876 | $3,198,066 |
| 127 | $9,328 | $9,549 | $18,876 | $3,188,517 |
| 128 | $9,300 | $9,577 | $18,876 | $3,178,941 |
| 129 | $9,272 | $9,604 | $18,876 | $3,169,336 |
| 130 | $9,244 | $9,633 | $18,876 | $3,159,704 |
| 131 | $9,216 | $9,661 | $18,876 | $3,150,043 |
| 132 | $9,188 | $9,689 | $18,876 | $3,140,354 |
$226,517
$112,093
$114,424
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,159 | $9,717 | $18,876 | $3,130,637 |
| 134 | $9,131 | $9,745 | $18,876 | $3,120,892 |
| 135 | $9,103 | $9,774 | $18,876 | $3,111,118 |
| 136 | $9,074 | $9,802 | $18,876 | $3,101,316 |
| 137 | $9,046 | $9,831 | $18,876 | $3,091,485 |
| 138 | $9,017 | $9,860 | $18,876 | $3,081,625 |
| 139 | $8,988 | $9,888 | $18,876 | $3,071,737 |
| 140 | $8,959 | $9,917 | $18,876 | $3,061,820 |
| 141 | $8,930 | $9,946 | $18,876 | $3,051,874 |
| 142 | $8,901 | $9,975 | $18,876 | $3,041,899 |
| 143 | $8,872 | $10,004 | $18,876 | $3,031,894 |
| 144 | $8,843 | $10,033 | $18,876 | $3,021,861 |
$226,517
$108,024
$118,493
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,814 | $10,063 | $18,876 | $3,011,798 |
| 146 | $8,784 | $10,092 | $18,876 | $3,001,706 |
| 147 | $8,755 | $10,121 | $18,876 | $2,991,585 |
| 148 | $8,725 | $10,151 | $18,876 | $2,981,434 |
| 149 | $8,696 | $10,181 | $18,876 | $2,971,253 |
| 150 | $8,666 | $10,210 | $18,876 | $2,961,043 |
| 151 | $8,636 | $10,240 | $18,876 | $2,950,803 |
| 152 | $8,607 | $10,270 | $18,876 | $2,940,533 |
| 153 | $8,577 | $10,300 | $18,876 | $2,930,233 |
| 154 | $8,547 | $10,330 | $18,876 | $2,919,904 |
| 155 | $8,516 | $10,360 | $18,876 | $2,909,544 |
| 156 | $8,486 | $10,390 | $18,876 | $2,899,153 |
$226,517
$103,809
$122,708
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,456 | $10,421 | $18,876 | $2,888,733 |
| 158 | $8,425 | $10,451 | $18,876 | $2,878,282 |
| 159 | $8,395 | $10,481 | $18,876 | $2,867,800 |
| 160 | $8,364 | $10,512 | $18,876 | $2,857,289 |
| 161 | $8,334 | $10,543 | $18,876 | $2,846,746 |
| 162 | $8,303 | $10,573 | $18,876 | $2,836,172 |
| 163 | $8,272 | $10,604 | $18,876 | $2,825,568 |
| 164 | $8,241 | $10,635 | $18,876 | $2,814,933 |
| 165 | $8,210 | $10,666 | $18,876 | $2,804,267 |
| 166 | $8,179 | $10,697 | $18,876 | $2,793,570 |
| 167 | $8,148 | $10,728 | $18,876 | $2,782,841 |
| 168 | $8,117 | $10,760 | $18,876 | $2,772,081 |
$226,517
$99,445
$127,072
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,085 | $10,791 | $18,876 | $2,761,290 |
| 170 | $8,054 | $10,823 | $18,876 | $2,750,468 |
| 171 | $8,022 | $10,854 | $18,876 | $2,739,613 |
| 172 | $7,991 | $10,886 | $18,876 | $2,728,727 |
| 173 | $7,959 | $10,918 | $18,876 | $2,717,810 |
| 174 | $7,927 | $10,949 | $18,876 | $2,706,860 |
| 175 | $7,895 | $10,981 | $18,876 | $2,695,879 |
| 176 | $7,863 | $11,013 | $18,876 | $2,684,866 |
| 177 | $7,831 | $11,046 | $18,876 | $2,673,820 |
| 178 | $7,799 | $11,078 | $18,876 | $2,662,742 |
| 179 | $7,766 | $11,110 | $18,876 | $2,651,632 |
| 180 | $7,734 | $11,142 | $18,876 | $2,640,490 |
$226,517
$94,925
$131,592
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,701 | $11,175 | $18,876 | $2,629,315 |
| 182 | $7,669 | $11,208 | $18,876 | $2,618,107 |
| 183 | $7,636 | $11,240 | $18,876 | $2,606,867 |
| 184 | $7,603 | $11,273 | $18,876 | $2,595,594 |
| 185 | $7,570 | $11,306 | $18,876 | $2,584,288 |
| 186 | $7,538 | $11,339 | $18,876 | $2,572,949 |
| 187 | $7,504 | $11,372 | $18,876 | $2,561,577 |
| 188 | $7,471 | $11,405 | $18,876 | $2,550,172 |
| 189 | $7,438 | $11,438 | $18,876 | $2,538,734 |
| 190 | $7,405 | $11,472 | $18,876 | $2,527,262 |
| 191 | $7,371 | $11,505 | $18,876 | $2,515,757 |
| 192 | $7,338 | $11,539 | $18,876 | $2,504,218 |
$226,517
$90,245
$136,272
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,304 | $11,572 | $18,876 | $2,492,645 |
| 194 | $7,270 | $11,606 | $18,876 | $2,481,039 |
| 195 | $7,236 | $11,640 | $18,876 | $2,469,399 |
| 196 | $7,202 | $11,674 | $18,876 | $2,457,725 |
| 197 | $7,168 | $11,708 | $18,876 | $2,446,017 |
| 198 | $7,134 | $11,742 | $18,876 | $2,434,275 |
| 199 | $7,100 | $11,776 | $18,876 | $2,422,499 |
| 200 | $7,066 | $11,811 | $18,876 | $2,410,688 |
| 201 | $7,031 | $11,845 | $18,876 | $2,398,843 |
| 202 | $6,997 | $11,880 | $18,876 | $2,386,963 |
| 203 | $6,962 | $11,914 | $18,876 | $2,375,048 |
| 204 | $6,927 | $11,949 | $18,876 | $2,363,099 |
$226,517
$85,398
$141,119
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,892 | $11,984 | $18,876 | $2,351,115 |
| 206 | $6,857 | $12,019 | $18,876 | $2,339,096 |
| 207 | $6,822 | $12,054 | $18,876 | $2,327,042 |
| 208 | $6,787 | $12,089 | $18,876 | $2,314,953 |
| 209 | $6,752 | $12,124 | $18,876 | $2,302,828 |
| 210 | $6,717 | $12,160 | $18,876 | $2,290,669 |
| 211 | $6,681 | $12,195 | $18,876 | $2,278,473 |
| 212 | $6,646 | $12,231 | $18,876 | $2,266,243 |
| 213 | $6,610 | $12,267 | $18,876 | $2,253,976 |
| 214 | $6,574 | $12,302 | $18,876 | $2,241,674 |
| 215 | $6,538 | $12,338 | $18,876 | $2,229,336 |
| 216 | $6,502 | $12,374 | $18,876 | $2,216,961 |
$226,517
$80,379
$146,138
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,466 | $12,410 | $18,876 | $2,204,551 |
| 218 | $6,430 | $12,446 | $18,876 | $2,192,105 |
| 219 | $6,394 | $12,483 | $18,876 | $2,179,622 |
| 220 | $6,357 | $12,519 | $18,876 | $2,167,103 |
| 221 | $6,321 | $12,556 | $18,876 | $2,154,547 |
| 222 | $6,284 | $12,592 | $18,876 | $2,141,955 |
| 223 | $6,247 | $12,629 | $18,876 | $2,129,326 |
| 224 | $6,211 | $12,666 | $18,876 | $2,116,660 |
| 225 | $6,174 | $12,703 | $18,876 | $2,103,957 |
| 226 | $6,137 | $12,740 | $18,876 | $2,091,217 |
| 227 | $6,099 | $12,777 | $18,876 | $2,078,440 |
| 228 | $6,062 | $12,814 | $18,876 | $2,065,626 |
$226,517
$75,181
$151,336
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,025 | $12,852 | $18,876 | $2,052,774 |
| 230 | $5,987 | $12,889 | $18,876 | $2,039,885 |
| 231 | $5,950 | $12,927 | $18,876 | $2,026,958 |
| 232 | $5,912 | $12,964 | $18,876 | $2,013,994 |
| 233 | $5,874 | $13,002 | $18,876 | $2,000,992 |
| 234 | $5,836 | $13,040 | $18,876 | $1,987,951 |
| 235 | $5,798 | $13,078 | $18,876 | $1,974,873 |
| 236 | $5,760 | $13,116 | $18,876 | $1,961,757 |
| 237 | $5,722 | $13,155 | $18,876 | $1,948,602 |
| 238 | $5,683 | $13,193 | $18,876 | $1,935,409 |
| 239 | $5,645 | $13,231 | $18,876 | $1,922,178 |
| 240 | $5,606 | $13,270 | $18,876 | $1,908,908 |
$226,517
$69,799
$156,718
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,568 | $13,309 | $18,876 | $1,895,599 |
| 242 | $5,529 | $13,348 | $18,876 | $1,882,251 |
| 243 | $5,490 | $13,387 | $18,876 | $1,868,865 |
| 244 | $5,451 | $13,426 | $18,876 | $1,855,439 |
| 245 | $5,412 | $13,465 | $18,876 | $1,841,975 |
| 246 | $5,372 | $13,504 | $18,876 | $1,828,471 |
| 247 | $5,333 | $13,543 | $18,876 | $1,814,927 |
| 248 | $5,294 | $13,583 | $18,876 | $1,801,345 |
| 249 | $5,254 | $13,622 | $18,876 | $1,787,722 |
| 250 | $5,214 | $13,662 | $18,876 | $1,774,060 |
| 251 | $5,174 | $13,702 | $18,876 | $1,760,358 |
| 252 | $5,134 | $13,742 | $18,876 | $1,746,616 |
$226,517
$64,225
$162,292
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,094 | $13,782 | $18,876 | $1,732,834 |
| 254 | $5,054 | $13,822 | $18,876 | $1,719,011 |
| 255 | $5,014 | $13,863 | $18,876 | $1,705,149 |
| 256 | $4,973 | $13,903 | $18,876 | $1,691,246 |
| 257 | $4,933 | $13,944 | $18,876 | $1,677,302 |
| 258 | $4,892 | $13,984 | $18,876 | $1,663,318 |
| 259 | $4,851 | $14,025 | $18,876 | $1,649,293 |
| 260 | $4,810 | $14,066 | $18,876 | $1,635,227 |
| 261 | $4,769 | $14,107 | $18,876 | $1,621,120 |
| 262 | $4,728 | $14,148 | $18,876 | $1,606,972 |
| 263 | $4,687 | $14,189 | $18,876 | $1,592,782 |
| 264 | $4,646 | $14,231 | $18,876 | $1,578,551 |
$226,517
$58,453
$168,064
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,604 | $14,272 | $18,876 | $1,564,279 |
| 266 | $4,562 | $14,314 | $18,876 | $1,549,965 |
| 267 | $4,521 | $14,356 | $18,876 | $1,535,610 |
| 268 | $4,479 | $14,398 | $18,876 | $1,521,212 |
| 269 | $4,437 | $14,440 | $18,876 | $1,506,773 |
| 270 | $4,395 | $14,482 | $18,876 | $1,492,291 |
| 271 | $4,353 | $14,524 | $18,876 | $1,477,767 |
| 272 | $4,310 | $14,566 | $18,876 | $1,463,201 |
| 273 | $4,268 | $14,609 | $18,876 | $1,448,592 |
| 274 | $4,225 | $14,651 | $18,876 | $1,433,941 |
| 275 | $4,182 | $14,694 | $18,876 | $1,419,247 |
| 276 | $4,139 | $14,737 | $18,876 | $1,404,510 |
$226,517
$52,475
$174,042
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,096 | $14,780 | $18,876 | $1,389,730 |
| 278 | $4,053 | $14,823 | $18,876 | $1,374,907 |
| 279 | $4,010 | $14,866 | $18,876 | $1,360,040 |
| 280 | $3,967 | $14,910 | $18,876 | $1,345,131 |
| 281 | $3,923 | $14,953 | $18,876 | $1,330,178 |
| 282 | $3,880 | $14,997 | $18,876 | $1,315,181 |
| 283 | $3,836 | $15,040 | $18,876 | $1,300,141 |
| 284 | $3,792 | $15,084 | $18,876 | $1,285,056 |
| 285 | $3,748 | $15,128 | $18,876 | $1,269,928 |
| 286 | $3,704 | $15,172 | $18,876 | $1,254,756 |
| 287 | $3,660 | $15,217 | $18,876 | $1,239,539 |
| 288 | $3,615 | $15,261 | $18,876 | $1,224,278 |
$226,517
$46,285
$180,232
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,571 | $15,306 | $18,876 | $1,208,972 |
| 290 | $3,526 | $15,350 | $18,876 | $1,193,622 |
| 291 | $3,481 | $15,395 | $18,876 | $1,178,227 |
| 292 | $3,436 | $15,440 | $18,876 | $1,162,787 |
| 293 | $3,391 | $15,485 | $18,876 | $1,147,302 |
| 294 | $3,346 | $15,530 | $18,876 | $1,131,772 |
| 295 | $3,301 | $15,575 | $18,876 | $1,116,197 |
| 296 | $3,256 | $15,621 | $18,876 | $1,100,576 |
| 297 | $3,210 | $15,666 | $18,876 | $1,084,909 |
| 298 | $3,164 | $15,712 | $18,876 | $1,069,197 |
| 299 | $3,118 | $15,758 | $18,876 | $1,053,439 |
| 300 | $3,073 | $15,804 | $18,876 | $1,037,635 |
$226,517
$39,875
$186,642
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,026 | $15,850 | $18,876 | $1,021,786 |
| 302 | $2,980 | $15,896 | $18,876 | $1,005,889 |
| 303 | $2,934 | $15,943 | $18,876 | $989,947 |
| 304 | $2,887 | $15,989 | $18,876 | $973,958 |
| 305 | $2,841 | $16,036 | $18,876 | $957,922 |
| 306 | $2,794 | $16,082 | $18,876 | $941,840 |
| 307 | $2,747 | $16,129 | $18,876 | $925,710 |
| 308 | $2,700 | $16,176 | $18,876 | $909,534 |
| 309 | $2,653 | $16,224 | $18,876 | $893,310 |
| 310 | $2,605 | $16,271 | $18,876 | $877,039 |
| 311 | $2,558 | $16,318 | $18,876 | $860,721 |
| 312 | $2,510 | $16,366 | $18,876 | $844,355 |
$226,517
$33,236
$193,281
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,463 | $16,414 | $18,876 | $827,941 |
| 314 | $2,415 | $16,462 | $18,876 | $811,480 |
| 315 | $2,367 | $16,510 | $18,876 | $794,970 |
| 316 | $2,319 | $16,558 | $18,876 | $778,412 |
| 317 | $2,270 | $16,606 | $18,876 | $761,806 |
| 318 | $2,222 | $16,654 | $18,876 | $745,152 |
| 319 | $2,173 | $16,703 | $18,876 | $728,449 |
| 320 | $2,125 | $16,752 | $18,876 | $711,697 |
| 321 | $2,076 | $16,801 | $18,876 | $694,896 |
| 322 | $2,027 | $16,850 | $18,876 | $678,047 |
| 323 | $1,978 | $16,899 | $18,876 | $661,148 |
| 324 | $1,928 | $16,948 | $18,876 | $644,200 |
$226,517
$26,362
$200,155
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,879 | $16,997 | $18,876 | $627,203 |
| 326 | $1,829 | $17,047 | $18,876 | $610,155 |
| 327 | $1,780 | $17,097 | $18,876 | $593,059 |
| 328 | $1,730 | $17,147 | $18,876 | $575,912 |
| 329 | $1,680 | $17,197 | $18,876 | $558,715 |
| 330 | $1,630 | $17,247 | $18,876 | $541,469 |
| 331 | $1,579 | $17,297 | $18,876 | $524,171 |
| 332 | $1,529 | $17,348 | $18,876 | $506,824 |
| 333 | $1,478 | $17,398 | $18,876 | $489,426 |
| 334 | $1,427 | $17,449 | $18,876 | $471,977 |
| 335 | $1,377 | $17,500 | $18,876 | $454,477 |
| 336 | $1,326 | $17,551 | $18,876 | $436,926 |
$226,517
$19,243
$207,274
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,274 | $17,602 | $18,876 | $419,324 |
| 338 | $1,223 | $17,653 | $18,876 | $401,671 |
| 339 | $1,172 | $17,705 | $18,876 | $383,966 |
| 340 | $1,120 | $17,756 | $18,876 | $366,209 |
| 341 | $1,068 | $17,808 | $18,876 | $348,401 |
| 342 | $1,016 | $17,860 | $18,876 | $330,541 |
| 343 | $964 | $17,912 | $18,876 | $312,629 |
| 344 | $912 | $17,965 | $18,876 | $294,664 |
| 345 | $859 | $18,017 | $18,876 | $276,647 |
| 346 | $807 | $18,070 | $18,876 | $258,578 |
| 347 | $754 | $18,122 | $18,876 | $240,455 |
| 348 | $701 | $18,175 | $18,876 | $222,280 |
$226,517
$11,871
$214,646
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $648 | $18,228 | $18,876 | $204,052 |
| 350 | $595 | $18,281 | $18,876 | $185,771 |
| 351 | $542 | $18,335 | $18,876 | $167,436 |
| 352 | $488 | $18,388 | $18,876 | $149,048 |
| 353 | $435 | $18,442 | $18,876 | $130,607 |
| 354 | $381 | $18,495 | $18,876 | $112,111 |
| 355 | $327 | $18,549 | $18,876 | $93,562 |
| 356 | $273 | $18,604 | $18,876 | $74,958 |
| 357 | $219 | $18,658 | $18,876 | $56,300 |
| 358 | $164 | $18,712 | $18,876 | $37,588 |
| 359 | $110 | $18,767 | $18,876 | $18,822 |
| 360 | $55 | $18,822 | $18,876 | $0 |
$226,517
$4,237
$222,280
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。
