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
$450 萬
$560 萬
$440 萬
$480 萬
$520 萬
$460 萬
$555 萬
$400 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,313 | $19,451 | $15,940 | $13,603 |
| 1.500 | $26,254 | $20,409 | $16,915 | $14,597 |
| 2.000 | $27,217 | $21,396 | $17,927 | $15,633 |
| 2.500 | $28,201 | $22,412 | $18,974 | $16,711 |
| 3.000 | $29,208 | $23,456 | $20,056 | $17,831 |
| 3.500 | $30,235 | $24,529 | $21,173 | $18,992 |
| 4.000 | $31,285 | $25,629 | $22,324 | $20,192 |
| 4.500 | $32,355 | $26,757 | $23,509 | $21,430 |
| 5.000 | $33,446 | $27,912 | $24,725 | $22,704 |
| 5.500 | $34,558 | $29,094 | $25,972 | $24,014 |
| 6.000 | $35,690 | $30,301 | $27,250 | $25,358 |
每月供款$18,993
30年
$4,229,424
$2,607,698
$6,837,122
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,336 | $6,656 | $18,992 | $4,222,768 |
| 2 | $12,316 | $6,676 | $18,992 | $4,216,092 |
| 3 | $12,297 | $6,695 | $18,992 | $4,209,397 |
| 4 | $12,277 | $6,715 | $18,992 | $4,202,683 |
| 5 | $12,258 | $6,734 | $18,992 | $4,195,948 |
| 6 | $12,238 | $6,754 | $18,992 | $4,189,195 |
| 7 | $12,218 | $6,774 | $18,992 | $4,182,421 |
| 8 | $12,199 | $6,793 | $18,992 | $4,175,628 |
| 9 | $12,179 | $6,813 | $18,992 | $4,168,815 |
| 10 | $12,159 | $6,833 | $18,992 | $4,161,982 |
| 11 | $12,139 | $6,853 | $18,992 | $4,155,129 |
| 12 | $12,119 | $6,873 | $18,992 | $4,148,256 |
$227,904
$146,736
$81,168
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,099 | $6,893 | $18,992 | $4,141,363 |
| 14 | $12,079 | $6,913 | $18,992 | $4,134,450 |
| 15 | $12,059 | $6,933 | $18,992 | $4,127,517 |
| 16 | $12,039 | $6,953 | $18,992 | $4,120,563 |
| 17 | $12,018 | $6,974 | $18,992 | $4,113,590 |
| 18 | $11,998 | $6,994 | $18,992 | $4,106,596 |
| 19 | $11,978 | $7,014 | $18,992 | $4,099,581 |
| 20 | $11,957 | $7,035 | $18,992 | $4,092,546 |
| 21 | $11,937 | $7,055 | $18,992 | $4,085,491 |
| 22 | $11,916 | $7,076 | $18,992 | $4,078,415 |
| 23 | $11,895 | $7,097 | $18,992 | $4,071,318 |
| 24 | $11,875 | $7,117 | $18,992 | $4,064,201 |
$227,904
$143,849
$84,055
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,854 | $7,138 | $18,992 | $4,057,063 |
| 26 | $11,833 | $7,159 | $18,992 | $4,049,904 |
| 27 | $11,812 | $7,180 | $18,992 | $4,042,724 |
| 28 | $11,791 | $7,201 | $18,992 | $4,035,523 |
| 29 | $11,770 | $7,222 | $18,992 | $4,028,302 |
| 30 | $11,749 | $7,243 | $18,992 | $4,021,059 |
| 31 | $11,728 | $7,264 | $18,992 | $4,013,795 |
| 32 | $11,707 | $7,285 | $18,992 | $4,006,510 |
| 33 | $11,686 | $7,306 | $18,992 | $3,999,204 |
| 34 | $11,664 | $7,328 | $18,992 | $3,991,876 |
| 35 | $11,643 | $7,349 | $18,992 | $3,984,527 |
| 36 | $11,622 | $7,370 | $18,992 | $3,977,156 |
$227,904
$140,860
$87,045
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,600 | $7,392 | $18,992 | $3,969,764 |
| 38 | $11,578 | $7,414 | $18,992 | $3,962,351 |
| 39 | $11,557 | $7,435 | $18,992 | $3,954,916 |
| 40 | $11,535 | $7,457 | $18,992 | $3,947,459 |
| 41 | $11,513 | $7,479 | $18,992 | $3,939,980 |
| 42 | $11,492 | $7,500 | $18,992 | $3,932,480 |
| 43 | $11,470 | $7,522 | $18,992 | $3,924,958 |
| 44 | $11,448 | $7,544 | $18,992 | $3,917,414 |
| 45 | $11,426 | $7,566 | $18,992 | $3,909,847 |
| 46 | $11,404 | $7,588 | $18,992 | $3,902,259 |
| 47 | $11,382 | $7,610 | $18,992 | $3,894,649 |
| 48 | $11,359 | $7,633 | $18,992 | $3,887,016 |
$227,904
$137,764
$90,140
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,337 | $7,655 | $18,992 | $3,879,361 |
| 50 | $11,315 | $7,677 | $18,992 | $3,871,684 |
| 51 | $11,292 | $7,700 | $18,992 | $3,863,984 |
| 52 | $11,270 | $7,722 | $18,992 | $3,856,262 |
| 53 | $11,247 | $7,745 | $18,992 | $3,848,518 |
| 54 | $11,225 | $7,767 | $18,992 | $3,840,751 |
| 55 | $11,202 | $7,790 | $18,992 | $3,832,961 |
| 56 | $11,179 | $7,813 | $18,992 | $3,825,148 |
| 57 | $11,157 | $7,835 | $18,992 | $3,817,313 |
| 58 | $11,134 | $7,858 | $18,992 | $3,809,455 |
| 59 | $11,111 | $7,881 | $18,992 | $3,801,574 |
| 60 | $11,088 | $7,904 | $18,992 | $3,793,670 |
$227,904
$134,558
$93,346
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,065 | $7,927 | $18,992 | $3,785,742 |
| 62 | $11,042 | $7,950 | $18,992 | $3,777,792 |
| 63 | $11,019 | $7,973 | $18,992 | $3,769,819 |
| 64 | $10,995 | $7,997 | $18,992 | $3,761,822 |
| 65 | $10,972 | $8,020 | $18,992 | $3,753,802 |
| 66 | $10,949 | $8,043 | $18,992 | $3,745,759 |
| 67 | $10,925 | $8,067 | $18,992 | $3,737,692 |
| 68 | $10,902 | $8,090 | $18,992 | $3,729,601 |
| 69 | $10,878 | $8,114 | $18,992 | $3,721,487 |
| 70 | $10,854 | $8,138 | $18,992 | $3,713,350 |
| 71 | $10,831 | $8,161 | $18,992 | $3,705,188 |
| 72 | $10,807 | $8,185 | $18,992 | $3,697,003 |
$227,904
$131,238
$96,667
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,783 | $8,209 | $18,992 | $3,688,794 |
| 74 | $10,759 | $8,233 | $18,992 | $3,680,561 |
| 75 | $10,735 | $8,257 | $18,992 | $3,672,304 |
| 76 | $10,711 | $8,281 | $18,992 | $3,664,023 |
| 77 | $10,687 | $8,305 | $18,992 | $3,655,717 |
| 78 | $10,663 | $8,329 | $18,992 | $3,647,388 |
| 79 | $10,638 | $8,354 | $18,992 | $3,639,034 |
| 80 | $10,614 | $8,378 | $18,992 | $3,630,656 |
| 81 | $10,589 | $8,403 | $18,992 | $3,622,253 |
| 82 | $10,565 | $8,427 | $18,992 | $3,613,826 |
| 83 | $10,540 | $8,452 | $18,992 | $3,605,375 |
| 84 | $10,516 | $8,476 | $18,992 | $3,596,898 |
$227,904
$127,799
$100,105
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,491 | $8,501 | $18,992 | $3,588,397 |
| 86 | $10,466 | $8,526 | $18,992 | $3,579,871 |
| 87 | $10,441 | $8,551 | $18,992 | $3,571,321 |
| 88 | $10,416 | $8,576 | $18,992 | $3,562,745 |
| 89 | $10,391 | $8,601 | $18,992 | $3,554,144 |
| 90 | $10,366 | $8,626 | $18,992 | $3,545,519 |
| 91 | $10,341 | $8,651 | $18,992 | $3,536,868 |
| 92 | $10,316 | $8,676 | $18,992 | $3,528,192 |
| 93 | $10,291 | $8,701 | $18,992 | $3,519,490 |
| 94 | $10,265 | $8,727 | $18,992 | $3,510,763 |
| 95 | $10,240 | $8,752 | $18,992 | $3,502,011 |
| 96 | $10,214 | $8,778 | $18,992 | $3,493,233 |
$227,904
$124,239
$103,665
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,189 | $8,803 | $18,992 | $3,484,430 |
| 98 | $10,163 | $8,829 | $18,992 | $3,475,601 |
| 99 | $10,137 | $8,855 | $18,992 | $3,466,746 |
| 100 | $10,111 | $8,881 | $18,992 | $3,457,865 |
| 101 | $10,085 | $8,907 | $18,992 | $3,448,959 |
| 102 | $10,059 | $8,933 | $18,992 | $3,440,026 |
| 103 | $10,033 | $8,959 | $18,992 | $3,431,068 |
| 104 | $10,007 | $8,985 | $18,992 | $3,422,083 |
| 105 | $9,981 | $9,011 | $18,992 | $3,413,072 |
| 106 | $9,955 | $9,037 | $18,992 | $3,404,035 |
| 107 | $9,928 | $9,064 | $18,992 | $3,394,971 |
| 108 | $9,902 | $9,090 | $18,992 | $3,385,881 |
$227,904
$120,552
$107,352
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,875 | $9,117 | $18,992 | $3,376,765 |
| 110 | $9,849 | $9,143 | $18,992 | $3,367,622 |
| 111 | $9,822 | $9,170 | $18,992 | $3,358,452 |
| 112 | $9,795 | $9,197 | $18,992 | $3,349,255 |
| 113 | $9,769 | $9,223 | $18,992 | $3,340,032 |
| 114 | $9,742 | $9,250 | $18,992 | $3,330,782 |
| 115 | $9,715 | $9,277 | $18,992 | $3,321,504 |
| 116 | $9,688 | $9,304 | $18,992 | $3,312,200 |
| 117 | $9,661 | $9,331 | $18,992 | $3,302,869 |
| 118 | $9,633 | $9,359 | $18,992 | $3,293,510 |
| 119 | $9,606 | $9,386 | $18,992 | $3,284,124 |
| 120 | $9,579 | $9,413 | $18,992 | $3,274,711 |
$227,904
$116,734
$111,170
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,551 | $9,441 | $18,992 | $3,265,270 |
| 122 | $9,524 | $9,468 | $18,992 | $3,255,802 |
| 123 | $9,496 | $9,496 | $18,992 | $3,246,306 |
| 124 | $9,468 | $9,524 | $18,992 | $3,236,782 |
| 125 | $9,441 | $9,551 | $18,992 | $3,227,231 |
| 126 | $9,413 | $9,579 | $18,992 | $3,217,652 |
| 127 | $9,385 | $9,607 | $18,992 | $3,208,044 |
| 128 | $9,357 | $9,635 | $18,992 | $3,198,409 |
| 129 | $9,329 | $9,663 | $18,992 | $3,188,746 |
| 130 | $9,301 | $9,691 | $18,992 | $3,179,054 |
| 131 | $9,272 | $9,720 | $18,992 | $3,169,335 |
| 132 | $9,244 | $9,748 | $18,992 | $3,159,587 |
$227,904
$112,780
$115,124
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,215 | $9,777 | $18,992 | $3,149,810 |
| 134 | $9,187 | $9,805 | $18,992 | $3,140,005 |
| 135 | $9,158 | $9,834 | $18,992 | $3,130,171 |
| 136 | $9,130 | $9,862 | $18,992 | $3,120,309 |
| 137 | $9,101 | $9,891 | $18,992 | $3,110,418 |
| 138 | $9,072 | $9,920 | $18,992 | $3,100,498 |
| 139 | $9,043 | $9,949 | $18,992 | $3,090,549 |
| 140 | $9,014 | $9,978 | $18,992 | $3,080,571 |
| 141 | $8,985 | $10,007 | $18,992 | $3,070,564 |
| 142 | $8,956 | $10,036 | $18,992 | $3,060,528 |
| 143 | $8,927 | $10,065 | $18,992 | $3,050,462 |
| 144 | $8,897 | $10,095 | $18,992 | $3,040,368 |
$227,904
$108,685
$119,219
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,868 | $10,124 | $18,992 | $3,030,243 |
| 146 | $8,838 | $10,154 | $18,992 | $3,020,090 |
| 147 | $8,809 | $10,183 | $18,992 | $3,009,906 |
| 148 | $8,779 | $10,213 | $18,992 | $2,999,693 |
| 149 | $8,749 | $10,243 | $18,992 | $2,989,450 |
| 150 | $8,719 | $10,273 | $18,992 | $2,979,177 |
| 151 | $8,689 | $10,303 | $18,992 | $2,968,875 |
| 152 | $8,659 | $10,333 | $18,992 | $2,958,542 |
| 153 | $8,629 | $10,363 | $18,992 | $2,948,179 |
| 154 | $8,599 | $10,393 | $18,992 | $2,937,786 |
| 155 | $8,569 | $10,423 | $18,992 | $2,927,362 |
| 156 | $8,538 | $10,454 | $18,992 | $2,916,908 |
$227,904
$104,445
$123,459
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,508 | $10,484 | $18,992 | $2,906,424 |
| 158 | $8,477 | $10,515 | $18,992 | $2,895,909 |
| 159 | $8,446 | $10,546 | $18,992 | $2,885,364 |
| 160 | $8,416 | $10,576 | $18,992 | $2,874,787 |
| 161 | $8,385 | $10,607 | $18,992 | $2,864,180 |
| 162 | $8,354 | $10,638 | $18,992 | $2,853,542 |
| 163 | $8,323 | $10,669 | $18,992 | $2,842,873 |
| 164 | $8,292 | $10,700 | $18,992 | $2,832,172 |
| 165 | $8,261 | $10,732 | $18,992 | $2,821,441 |
| 166 | $8,229 | $10,763 | $18,992 | $2,810,678 |
| 167 | $8,198 | $10,794 | $18,992 | $2,799,884 |
| 168 | $8,166 | $10,826 | $18,992 | $2,789,058 |
$227,904
$100,054
$127,850
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,135 | $10,857 | $18,992 | $2,778,201 |
| 170 | $8,103 | $10,889 | $18,992 | $2,767,312 |
| 171 | $8,071 | $10,921 | $18,992 | $2,756,391 |
| 172 | $8,039 | $10,953 | $18,992 | $2,745,439 |
| 173 | $8,008 | $10,984 | $18,992 | $2,734,454 |
| 174 | $7,975 | $11,017 | $18,992 | $2,723,438 |
| 175 | $7,943 | $11,049 | $18,992 | $2,712,389 |
| 176 | $7,911 | $11,081 | $18,992 | $2,701,308 |
| 177 | $7,879 | $11,113 | $18,992 | $2,690,195 |
| 178 | $7,846 | $11,146 | $18,992 | $2,679,050 |
| 179 | $7,814 | $11,178 | $18,992 | $2,667,871 |
| 180 | $7,781 | $11,211 | $18,992 | $2,656,661 |
$227,904
$95,507
$132,397
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,749 | $11,243 | $18,992 | $2,645,417 |
| 182 | $7,716 | $11,276 | $18,992 | $2,634,141 |
| 183 | $7,683 | $11,309 | $18,992 | $2,622,832 |
| 184 | $7,650 | $11,342 | $18,992 | $2,611,490 |
| 185 | $7,617 | $11,375 | $18,992 | $2,600,115 |
| 186 | $7,584 | $11,408 | $18,992 | $2,588,706 |
| 187 | $7,550 | $11,442 | $18,992 | $2,577,265 |
| 188 | $7,517 | $11,475 | $18,992 | $2,565,790 |
| 189 | $7,484 | $11,508 | $18,992 | $2,554,281 |
| 190 | $7,450 | $11,542 | $18,992 | $2,542,739 |
| 191 | $7,416 | $11,576 | $18,992 | $2,531,164 |
| 192 | $7,383 | $11,609 | $18,992 | $2,519,554 |
$227,904
$90,798
$137,106
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,349 | $11,643 | $18,992 | $2,507,911 |
| 194 | $7,315 | $11,677 | $18,992 | $2,496,234 |
| 195 | $7,281 | $11,711 | $18,992 | $2,484,522 |
| 196 | $7,247 | $11,745 | $18,992 | $2,472,777 |
| 197 | $7,212 | $11,780 | $18,992 | $2,460,997 |
| 198 | $7,178 | $11,814 | $18,992 | $2,449,183 |
| 199 | $7,143 | $11,849 | $18,992 | $2,437,335 |
| 200 | $7,109 | $11,883 | $18,992 | $2,425,451 |
| 201 | $7,074 | $11,918 | $18,992 | $2,413,534 |
| 202 | $7,039 | $11,953 | $18,992 | $2,401,581 |
| 203 | $7,005 | $11,987 | $18,992 | $2,389,594 |
| 204 | $6,970 | $12,022 | $18,992 | $2,377,571 |
$227,904
$85,921
$141,983
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,935 | $12,057 | $18,992 | $2,365,514 |
| 206 | $6,899 | $12,093 | $18,992 | $2,353,421 |
| 207 | $6,864 | $12,128 | $18,992 | $2,341,293 |
| 208 | $6,829 | $12,163 | $18,992 | $2,329,130 |
| 209 | $6,793 | $12,199 | $18,992 | $2,316,932 |
| 210 | $6,758 | $12,234 | $18,992 | $2,304,697 |
| 211 | $6,722 | $12,270 | $18,992 | $2,292,427 |
| 212 | $6,686 | $12,306 | $18,992 | $2,280,122 |
| 213 | $6,650 | $12,342 | $18,992 | $2,267,780 |
| 214 | $6,614 | $12,378 | $18,992 | $2,255,402 |
| 215 | $6,578 | $12,414 | $18,992 | $2,242,989 |
| 216 | $6,542 | $12,450 | $18,992 | $2,230,539 |
$227,904
$80,871
$147,033
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,506 | $12,486 | $18,992 | $2,218,052 |
| 218 | $6,469 | $12,523 | $18,992 | $2,205,530 |
| 219 | $6,433 | $12,559 | $18,992 | $2,192,970 |
| 220 | $6,396 | $12,596 | $18,992 | $2,180,375 |
| 221 | $6,359 | $12,633 | $18,992 | $2,167,742 |
| 222 | $6,323 | $12,669 | $18,992 | $2,155,073 |
| 223 | $6,286 | $12,706 | $18,992 | $2,142,366 |
| 224 | $6,249 | $12,743 | $18,992 | $2,129,623 |
| 225 | $6,211 | $12,781 | $18,992 | $2,116,842 |
| 226 | $6,174 | $12,818 | $18,992 | $2,104,024 |
| 227 | $6,137 | $12,855 | $18,992 | $2,091,169 |
| 228 | $6,099 | $12,893 | $18,992 | $2,078,276 |
$227,904
$75,642
$152,262
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,062 | $12,930 | $18,992 | $2,065,346 |
| 230 | $6,024 | $12,968 | $18,992 | $2,052,378 |
| 231 | $5,986 | $13,006 | $18,992 | $2,039,372 |
| 232 | $5,948 | $13,044 | $18,992 | $2,026,328 |
| 233 | $5,910 | $13,082 | $18,992 | $2,013,246 |
| 234 | $5,872 | $13,120 | $18,992 | $2,000,126 |
| 235 | $5,834 | $13,158 | $18,992 | $1,986,968 |
| 236 | $5,795 | $13,197 | $18,992 | $1,973,771 |
| 237 | $5,757 | $13,235 | $18,992 | $1,960,536 |
| 238 | $5,718 | $13,274 | $18,992 | $1,947,262 |
| 239 | $5,680 | $13,312 | $18,992 | $1,933,950 |
| 240 | $5,641 | $13,351 | $18,992 | $1,920,598 |
$227,904
$70,226
$157,678
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,602 | $13,390 | $18,992 | $1,907,208 |
| 242 | $5,563 | $13,429 | $18,992 | $1,893,779 |
| 243 | $5,524 | $13,468 | $18,992 | $1,880,310 |
| 244 | $5,484 | $13,508 | $18,992 | $1,866,803 |
| 245 | $5,445 | $13,547 | $18,992 | $1,853,255 |
| 246 | $5,405 | $13,587 | $18,992 | $1,839,669 |
| 247 | $5,366 | $13,626 | $18,992 | $1,826,042 |
| 248 | $5,326 | $13,666 | $18,992 | $1,812,376 |
| 249 | $5,286 | $13,706 | $18,992 | $1,798,670 |
| 250 | $5,246 | $13,746 | $18,992 | $1,784,925 |
| 251 | $5,206 | $13,786 | $18,992 | $1,771,139 |
| 252 | $5,166 | $13,826 | $18,992 | $1,757,312 |
$227,904
$64,618
$163,286
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,125 | $13,867 | $18,992 | $1,743,446 |
| 254 | $5,085 | $13,907 | $18,992 | $1,729,539 |
| 255 | $5,044 | $13,948 | $18,992 | $1,715,591 |
| 256 | $5,004 | $13,988 | $18,992 | $1,701,603 |
| 257 | $4,963 | $14,029 | $18,992 | $1,687,574 |
| 258 | $4,922 | $14,070 | $18,992 | $1,673,504 |
| 259 | $4,881 | $14,111 | $18,992 | $1,659,393 |
| 260 | $4,840 | $14,152 | $18,992 | $1,645,241 |
| 261 | $4,799 | $14,193 | $18,992 | $1,631,048 |
| 262 | $4,757 | $14,235 | $18,992 | $1,616,813 |
| 263 | $4,716 | $14,276 | $18,992 | $1,602,537 |
| 264 | $4,674 | $14,318 | $18,992 | $1,588,219 |
$227,904
$58,811
$169,094
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,632 | $14,360 | $18,992 | $1,573,859 |
| 266 | $4,590 | $14,402 | $18,992 | $1,559,458 |
| 267 | $4,548 | $14,444 | $18,992 | $1,545,014 |
| 268 | $4,506 | $14,486 | $18,992 | $1,530,528 |
| 269 | $4,464 | $14,528 | $18,992 | $1,516,000 |
| 270 | $4,422 | $14,570 | $18,992 | $1,501,430 |
| 271 | $4,379 | $14,613 | $18,992 | $1,486,817 |
| 272 | $4,337 | $14,655 | $18,992 | $1,472,162 |
| 273 | $4,294 | $14,698 | $18,992 | $1,457,464 |
| 274 | $4,251 | $14,741 | $18,992 | $1,442,722 |
| 275 | $4,208 | $14,784 | $18,992 | $1,427,938 |
| 276 | $4,165 | $14,827 | $18,992 | $1,413,111 |
$227,904
$52,796
$175,108
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,122 | $14,870 | $18,992 | $1,398,241 |
| 278 | $4,078 | $14,914 | $18,992 | $1,383,327 |
| 279 | $4,035 | $14,957 | $18,992 | $1,368,370 |
| 280 | $3,991 | $15,001 | $18,992 | $1,353,369 |
| 281 | $3,947 | $15,045 | $18,992 | $1,338,324 |
| 282 | $3,903 | $15,089 | $18,992 | $1,323,236 |
| 283 | $3,859 | $15,133 | $18,992 | $1,308,103 |
| 284 | $3,815 | $15,177 | $18,992 | $1,292,926 |
| 285 | $3,771 | $15,221 | $18,992 | $1,277,705 |
| 286 | $3,727 | $15,265 | $18,992 | $1,262,440 |
| 287 | $3,682 | $15,310 | $18,992 | $1,247,130 |
| 288 | $3,637 | $15,355 | $18,992 | $1,231,776 |
$227,904
$46,568
$181,336
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,593 | $15,399 | $18,992 | $1,216,376 |
| 290 | $3,548 | $15,444 | $18,992 | $1,200,932 |
| 291 | $3,503 | $15,489 | $18,992 | $1,185,443 |
| 292 | $3,458 | $15,534 | $18,992 | $1,169,908 |
| 293 | $3,412 | $15,580 | $18,992 | $1,154,328 |
| 294 | $3,367 | $15,625 | $18,992 | $1,138,703 |
| 295 | $3,321 | $15,671 | $18,992 | $1,123,032 |
| 296 | $3,276 | $15,716 | $18,992 | $1,107,316 |
| 297 | $3,230 | $15,762 | $18,992 | $1,091,554 |
| 298 | $3,184 | $15,808 | $18,992 | $1,075,745 |
| 299 | $3,138 | $15,854 | $18,992 | $1,059,891 |
| 300 | $3,091 | $15,901 | $18,992 | $1,043,990 |
$227,904
$40,119
$187,785
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,045 | $15,947 | $18,992 | $1,028,043 |
| 302 | $2,998 | $15,994 | $18,992 | $1,012,050 |
| 303 | $2,952 | $16,040 | $18,992 | $996,009 |
| 304 | $2,905 | $16,087 | $18,992 | $979,922 |
| 305 | $2,858 | $16,134 | $18,992 | $963,789 |
| 306 | $2,811 | $16,181 | $18,992 | $947,608 |
| 307 | $2,764 | $16,228 | $18,992 | $931,379 |
| 308 | $2,717 | $16,275 | $18,992 | $915,104 |
| 309 | $2,669 | $16,323 | $18,992 | $898,781 |
| 310 | $2,621 | $16,371 | $18,992 | $882,410 |
| 311 | $2,574 | $16,418 | $18,992 | $865,992 |
| 312 | $2,526 | $16,466 | $18,992 | $849,526 |
$227,904
$33,440
$194,464
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,478 | $16,514 | $18,992 | $833,012 |
| 314 | $2,430 | $16,562 | $18,992 | $816,449 |
| 315 | $2,381 | $16,611 | $18,992 | $799,839 |
| 316 | $2,333 | $16,659 | $18,992 | $783,180 |
| 317 | $2,284 | $16,708 | $18,992 | $766,472 |
| 318 | $2,236 | $16,756 | $18,992 | $749,715 |
| 319 | $2,187 | $16,805 | $18,992 | $732,910 |
| 320 | $2,138 | $16,854 | $18,992 | $716,056 |
| 321 | $2,088 | $16,904 | $18,992 | $699,152 |
| 322 | $2,039 | $16,953 | $18,992 | $682,199 |
| 323 | $1,990 | $17,002 | $18,992 | $665,197 |
| 324 | $1,940 | $17,052 | $18,992 | $648,145 |
$227,904
$26,523
$201,381
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,890 | $17,102 | $18,992 | $631,044 |
| 326 | $1,841 | $17,151 | $18,992 | $613,892 |
| 327 | $1,791 | $17,201 | $18,992 | $596,691 |
| 328 | $1,740 | $17,252 | $18,992 | $579,439 |
| 329 | $1,690 | $17,302 | $18,992 | $562,137 |
| 330 | $1,640 | $17,352 | $18,992 | $544,785 |
| 331 | $1,589 | $17,403 | $18,992 | $527,382 |
| 332 | $1,538 | $17,454 | $18,992 | $509,928 |
| 333 | $1,487 | $17,505 | $18,992 | $492,423 |
| 334 | $1,436 | $17,556 | $18,992 | $474,867 |
| 335 | $1,385 | $17,607 | $18,992 | $457,260 |
| 336 | $1,334 | $17,658 | $18,992 | $439,602 |
$227,904
$19,361
$208,543
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,282 | $17,710 | $18,992 | $421,892 |
| 338 | $1,231 | $17,761 | $18,992 | $404,131 |
| 339 | $1,179 | $17,813 | $18,992 | $386,317 |
| 340 | $1,127 | $17,865 | $18,992 | $368,452 |
| 341 | $1,075 | $17,917 | $18,992 | $350,535 |
| 342 | $1,022 | $17,970 | $18,992 | $332,565 |
| 343 | $970 | $18,022 | $18,992 | $314,543 |
| 344 | $917 | $18,075 | $18,992 | $296,469 |
| 345 | $865 | $18,127 | $18,992 | $278,341 |
| 346 | $812 | $18,180 | $18,992 | $260,161 |
| 347 | $759 | $18,233 | $18,992 | $241,928 |
| 348 | $706 | $18,286 | $18,992 | $223,642 |
$227,904
$11,944
$215,960
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $652 | $18,340 | $18,992 | $205,302 |
| 350 | $599 | $18,393 | $18,992 | $186,909 |
| 351 | $545 | $18,447 | $18,992 | $168,462 |
| 352 | $491 | $18,501 | $18,992 | $149,961 |
| 353 | $437 | $18,555 | $18,992 | $131,406 |
| 354 | $383 | $18,609 | $18,992 | $112,798 |
| 355 | $329 | $18,663 | $18,992 | $94,135 |
| 356 | $275 | $18,717 | $18,992 | $75,417 |
| 357 | $220 | $18,772 | $18,992 | $56,645 |
| 358 | $165 | $18,827 | $18,992 | $37,818 |
| 359 | $110 | $18,882 | $18,992 | $18,937 |
| 360 | $55 | $18,937 | $18,992 | $0 |
$227,904
$4,263
$223,642
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。
