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
415 呎
@14,410
536 呎
@11,157
$598 萬
$430 萬
$448 萬
$518 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $27,789 | $21,354 | $17,499 | $14,934 |
| 1.500 | $28,822 | $22,405 | $18,570 | $16,025 |
| 2.000 | $29,879 | $23,489 | $19,680 | $17,162 |
| 2.500 | $30,960 | $24,604 | $20,830 | $18,346 |
| 3.000 | $32,065 | $25,751 | $22,018 | $19,576 |
| 3.250 | $32,626 | $26,336 | $22,627 | $20,207 |
| 3.500 | $33,193 | $26,929 | $23,245 | $20,850 |
| 4.000 | $34,345 | $28,137 | $24,508 | $22,167 |
| 4.500 | $35,520 | $29,375 | $25,808 | $23,526 |
| 5.000 | $36,718 | $30,643 | $27,144 | $24,926 |
| 5.500 | $37,939 | $31,940 | $28,513 | $26,363 |
| 6.000 | $39,182 | $33,265 | $29,916 | $27,838 |
每月供款$20,208
30年
$4,643,172
$2,631,485
$7,274,657
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $12,575 | $7,632 | $20,207 | $4,635,540 |
| 2 | $12,555 | $7,653 | $20,207 | $4,627,887 |
| 3 | $12,534 | $7,674 | $20,207 | $4,620,214 |
| 4 | $12,513 | $7,694 | $20,207 | $4,612,519 |
| 5 | $12,492 | $7,715 | $20,207 | $4,604,804 |
| 6 | $12,471 | $7,736 | $20,207 | $4,597,068 |
| 7 | $12,450 | $7,757 | $20,207 | $4,589,311 |
| 8 | $12,429 | $7,778 | $20,207 | $4,581,533 |
| 9 | $12,408 | $7,799 | $20,207 | $4,573,734 |
| 10 | $12,387 | $7,820 | $20,207 | $4,565,914 |
| 11 | $12,366 | $7,841 | $20,207 | $4,558,073 |
| 12 | $12,345 | $7,863 | $20,207 | $4,550,210 |
$242,489
$149,526
$92,962
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $12,323 | $7,884 | $20,207 | $4,542,326 |
| 14 | $12,302 | $7,905 | $20,207 | $4,534,421 |
| 15 | $12,281 | $7,927 | $20,207 | $4,526,494 |
| 16 | $12,259 | $7,948 | $20,207 | $4,518,546 |
| 17 | $12,238 | $7,970 | $20,207 | $4,510,576 |
| 18 | $12,216 | $7,991 | $20,207 | $4,502,585 |
| 19 | $12,195 | $8,013 | $20,207 | $4,494,572 |
| 20 | $12,173 | $8,035 | $20,207 | $4,486,538 |
| 21 | $12,151 | $8,056 | $20,207 | $4,478,481 |
| 22 | $12,129 | $8,078 | $20,207 | $4,470,403 |
| 23 | $12,107 | $8,100 | $20,207 | $4,462,303 |
| 24 | $12,085 | $8,122 | $20,207 | $4,454,181 |
$242,489
$146,460
$96,029
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $12,063 | $8,144 | $20,207 | $4,446,037 |
| 26 | $12,041 | $8,166 | $20,207 | $4,437,871 |
| 27 | $12,019 | $8,188 | $20,207 | $4,429,683 |
| 28 | $11,997 | $8,210 | $20,207 | $4,421,473 |
| 29 | $11,975 | $8,233 | $20,207 | $4,413,240 |
| 30 | $11,953 | $8,255 | $20,207 | $4,404,985 |
| 31 | $11,930 | $8,277 | $20,207 | $4,396,708 |
| 32 | $11,908 | $8,300 | $20,207 | $4,388,408 |
| 33 | $11,885 | $8,322 | $20,207 | $4,380,086 |
| 34 | $11,863 | $8,345 | $20,207 | $4,371,742 |
| 35 | $11,840 | $8,367 | $20,207 | $4,363,374 |
| 36 | $11,817 | $8,390 | $20,207 | $4,354,985 |
$242,489
$143,292
$99,197
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,795 | $8,413 | $20,207 | $4,346,572 |
| 38 | $11,772 | $8,435 | $20,207 | $4,338,137 |
| 39 | $11,749 | $8,458 | $20,207 | $4,329,678 |
| 40 | $11,726 | $8,481 | $20,207 | $4,321,197 |
| 41 | $11,703 | $8,504 | $20,207 | $4,312,693 |
| 42 | $11,680 | $8,527 | $20,207 | $4,304,166 |
| 43 | $11,657 | $8,550 | $20,207 | $4,295,616 |
| 44 | $11,634 | $8,573 | $20,207 | $4,287,042 |
| 45 | $11,611 | $8,597 | $20,207 | $4,278,445 |
| 46 | $11,587 | $8,620 | $20,207 | $4,269,826 |
| 47 | $11,564 | $8,643 | $20,207 | $4,261,182 |
| 48 | $11,541 | $8,667 | $20,207 | $4,252,516 |
$242,489
$140,020
$102,469
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $11,517 | $8,690 | $20,207 | $4,243,825 |
| 50 | $11,494 | $8,714 | $20,207 | $4,235,112 |
| 51 | $11,470 | $8,737 | $20,207 | $4,226,374 |
| 52 | $11,446 | $8,761 | $20,207 | $4,217,614 |
| 53 | $11,423 | $8,785 | $20,207 | $4,208,829 |
| 54 | $11,399 | $8,808 | $20,207 | $4,200,020 |
| 55 | $11,375 | $8,832 | $20,207 | $4,191,188 |
| 56 | $11,351 | $8,856 | $20,207 | $4,182,332 |
| 57 | $11,327 | $8,880 | $20,207 | $4,173,452 |
| 58 | $11,303 | $8,904 | $20,207 | $4,164,547 |
| 59 | $11,279 | $8,928 | $20,207 | $4,155,619 |
| 60 | $11,255 | $8,953 | $20,207 | $4,146,666 |
$242,489
$136,639
$105,849
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $11,231 | $8,977 | $20,207 | $4,137,690 |
| 62 | $11,206 | $9,001 | $20,207 | $4,128,688 |
| 63 | $11,182 | $9,026 | $20,207 | $4,119,663 |
| 64 | $11,157 | $9,050 | $20,207 | $4,110,613 |
| 65 | $11,133 | $9,074 | $20,207 | $4,101,538 |
| 66 | $11,108 | $9,099 | $20,207 | $4,092,439 |
| 67 | $11,084 | $9,124 | $20,207 | $4,083,316 |
| 68 | $11,059 | $9,148 | $20,207 | $4,074,167 |
| 69 | $11,034 | $9,173 | $20,207 | $4,064,994 |
| 70 | $11,009 | $9,198 | $20,207 | $4,055,796 |
| 71 | $10,984 | $9,223 | $20,207 | $4,046,573 |
| 72 | $10,959 | $9,248 | $20,207 | $4,037,325 |
$242,489
$133,147
$109,341
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,934 | $9,273 | $20,207 | $4,028,052 |
| 74 | $10,909 | $9,298 | $20,207 | $4,018,754 |
| 75 | $10,884 | $9,323 | $20,207 | $4,009,431 |
| 76 | $10,859 | $9,349 | $20,207 | $4,000,083 |
| 77 | $10,834 | $9,374 | $20,207 | $3,990,709 |
| 78 | $10,808 | $9,399 | $20,207 | $3,981,309 |
| 79 | $10,783 | $9,425 | $20,207 | $3,971,885 |
| 80 | $10,757 | $9,450 | $20,207 | $3,962,435 |
| 81 | $10,732 | $9,476 | $20,207 | $3,952,959 |
| 82 | $10,706 | $9,501 | $20,207 | $3,943,457 |
| 83 | $10,680 | $9,527 | $20,207 | $3,933,930 |
| 84 | $10,654 | $9,553 | $20,207 | $3,924,377 |
$242,489
$129,540
$112,948
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $10,629 | $9,579 | $20,207 | $3,914,798 |
| 86 | $10,603 | $9,605 | $20,207 | $3,905,194 |
| 87 | $10,577 | $9,631 | $20,207 | $3,895,563 |
| 88 | $10,550 | $9,657 | $20,207 | $3,885,906 |
| 89 | $10,524 | $9,683 | $20,207 | $3,876,223 |
| 90 | $10,498 | $9,709 | $20,207 | $3,866,514 |
| 91 | $10,472 | $9,736 | $20,207 | $3,856,778 |
| 92 | $10,445 | $9,762 | $20,207 | $3,847,016 |
| 93 | $10,419 | $9,788 | $20,207 | $3,837,228 |
| 94 | $10,392 | $9,815 | $20,207 | $3,827,413 |
| 95 | $10,366 | $9,841 | $20,207 | $3,817,571 |
| 96 | $10,339 | $9,868 | $20,207 | $3,807,703 |
$242,489
$125,814
$116,674
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $10,313 | $9,895 | $20,207 | $3,797,808 |
| 98 | $10,286 | $9,922 | $20,207 | $3,787,887 |
| 99 | $10,259 | $9,949 | $20,207 | $3,777,938 |
| 100 | $10,232 | $9,975 | $20,207 | $3,767,963 |
| 101 | $10,205 | $10,002 | $20,207 | $3,757,960 |
| 102 | $10,178 | $10,030 | $20,207 | $3,747,931 |
| 103 | $10,151 | $10,057 | $20,207 | $3,737,874 |
| 104 | $10,123 | $10,084 | $20,207 | $3,727,790 |
| 105 | $10,096 | $10,111 | $20,207 | $3,717,679 |
| 106 | $10,069 | $10,139 | $20,207 | $3,707,540 |
| 107 | $10,041 | $10,166 | $20,207 | $3,697,374 |
| 108 | $10,014 | $10,194 | $20,207 | $3,687,180 |
$242,489
$121,966
$120,523
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,986 | $10,221 | $20,207 | $3,676,959 |
| 110 | $9,958 | $10,249 | $20,207 | $3,666,710 |
| 111 | $9,931 | $10,277 | $20,207 | $3,656,433 |
| 112 | $9,903 | $10,305 | $20,207 | $3,646,129 |
| 113 | $9,875 | $10,332 | $20,207 | $3,635,796 |
| 114 | $9,847 | $10,360 | $20,207 | $3,625,436 |
| 115 | $9,819 | $10,388 | $20,207 | $3,615,047 |
| 116 | $9,791 | $10,417 | $20,207 | $3,604,631 |
| 117 | $9,763 | $10,445 | $20,207 | $3,594,186 |
| 118 | $9,734 | $10,473 | $20,207 | $3,583,713 |
| 119 | $9,706 | $10,501 | $20,207 | $3,573,211 |
| 120 | $9,677 | $10,530 | $20,207 | $3,562,681 |
$242,489
$117,990
$124,499
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,649 | $10,558 | $20,207 | $3,552,123 |
| 122 | $9,620 | $10,587 | $20,207 | $3,541,536 |
| 123 | $9,592 | $10,616 | $20,207 | $3,530,920 |
| 124 | $9,563 | $10,644 | $20,207 | $3,520,276 |
| 125 | $9,534 | $10,673 | $20,207 | $3,509,602 |
| 126 | $9,505 | $10,702 | $20,207 | $3,498,900 |
| 127 | $9,476 | $10,731 | $20,207 | $3,488,169 |
| 128 | $9,447 | $10,760 | $20,207 | $3,477,409 |
| 129 | $9,418 | $10,789 | $20,207 | $3,466,619 |
| 130 | $9,389 | $10,819 | $20,207 | $3,455,801 |
| 131 | $9,359 | $10,848 | $20,207 | $3,444,953 |
| 132 | $9,330 | $10,877 | $20,207 | $3,434,076 |
$242,489
$113,883
$128,606
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $9,301 | $10,907 | $20,207 | $3,423,169 |
| 134 | $9,271 | $10,936 | $20,207 | $3,412,233 |
| 135 | $9,241 | $10,966 | $20,207 | $3,401,267 |
| 136 | $9,212 | $10,996 | $20,207 | $3,390,271 |
| 137 | $9,182 | $11,025 | $20,207 | $3,379,246 |
| 138 | $9,152 | $11,055 | $20,207 | $3,368,190 |
| 139 | $9,122 | $11,085 | $20,207 | $3,357,105 |
| 140 | $9,092 | $11,115 | $20,207 | $3,345,990 |
| 141 | $9,062 | $11,145 | $20,207 | $3,334,845 |
| 142 | $9,032 | $11,176 | $20,207 | $3,323,669 |
| 143 | $9,002 | $11,206 | $20,207 | $3,312,463 |
| 144 | $8,971 | $11,236 | $20,207 | $3,301,227 |
$242,489
$109,640
$132,848
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,941 | $11,267 | $20,207 | $3,289,961 |
| 146 | $8,910 | $11,297 | $20,207 | $3,278,664 |
| 147 | $8,880 | $11,328 | $20,207 | $3,267,336 |
| 148 | $8,849 | $11,358 | $20,207 | $3,255,978 |
| 149 | $8,818 | $11,389 | $20,207 | $3,244,588 |
| 150 | $8,787 | $11,420 | $20,207 | $3,233,168 |
| 151 | $8,756 | $11,451 | $20,207 | $3,221,718 |
| 152 | $8,725 | $11,482 | $20,207 | $3,210,236 |
| 153 | $8,694 | $11,513 | $20,207 | $3,198,723 |
| 154 | $8,663 | $11,544 | $20,207 | $3,187,179 |
| 155 | $8,632 | $11,575 | $20,207 | $3,175,603 |
| 156 | $8,601 | $11,607 | $20,207 | $3,163,996 |
$242,489
$105,258
$137,231
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,569 | $11,638 | $20,207 | $3,152,358 |
| 158 | $8,538 | $11,670 | $20,207 | $3,140,688 |
| 159 | $8,506 | $11,701 | $20,207 | $3,128,987 |
| 160 | $8,474 | $11,733 | $20,207 | $3,117,254 |
| 161 | $8,443 | $11,765 | $20,207 | $3,105,489 |
| 162 | $8,411 | $11,797 | $20,207 | $3,093,693 |
| 163 | $8,379 | $11,829 | $20,207 | $3,081,864 |
| 164 | $8,347 | $11,861 | $20,207 | $3,070,003 |
| 165 | $8,315 | $11,893 | $20,207 | $3,058,110 |
| 166 | $8,282 | $11,925 | $20,207 | $3,046,185 |
| 167 | $8,250 | $11,957 | $20,207 | $3,034,228 |
| 168 | $8,218 | $11,990 | $20,207 | $3,022,238 |
$242,489
$100,731
$141,758
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $8,185 | $12,022 | $20,207 | $3,010,216 |
| 170 | $8,153 | $12,055 | $20,207 | $2,998,162 |
| 171 | $8,120 | $12,087 | $20,207 | $2,986,074 |
| 172 | $8,087 | $12,120 | $20,207 | $2,973,954 |
| 173 | $8,054 | $12,153 | $20,207 | $2,961,801 |
| 174 | $8,022 | $12,186 | $20,207 | $2,949,615 |
| 175 | $7,989 | $12,219 | $20,207 | $2,937,397 |
| 176 | $7,955 | $12,252 | $20,207 | $2,925,145 |
| 177 | $7,922 | $12,285 | $20,207 | $2,912,860 |
| 178 | $7,889 | $12,318 | $20,207 | $2,900,541 |
| 179 | $7,856 | $12,352 | $20,207 | $2,888,189 |
| 180 | $7,822 | $12,385 | $20,207 | $2,875,804 |
$242,489
$96,054
$146,434
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,789 | $12,419 | $20,207 | $2,863,385 |
| 182 | $7,755 | $12,452 | $20,207 | $2,850,933 |
| 183 | $7,721 | $12,486 | $20,207 | $2,838,447 |
| 184 | $7,687 | $12,520 | $20,207 | $2,825,927 |
| 185 | $7,654 | $12,554 | $20,207 | $2,813,373 |
| 186 | $7,620 | $12,588 | $20,207 | $2,800,785 |
| 187 | $7,585 | $12,622 | $20,207 | $2,788,163 |
| 188 | $7,551 | $12,656 | $20,207 | $2,775,507 |
| 189 | $7,517 | $12,690 | $20,207 | $2,762,817 |
| 190 | $7,483 | $12,725 | $20,207 | $2,750,092 |
| 191 | $7,448 | $12,759 | $20,207 | $2,737,333 |
| 192 | $7,414 | $12,794 | $20,207 | $2,724,539 |
$242,489
$91,224
$151,265
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $7,379 | $12,828 | $20,207 | $2,711,711 |
| 194 | $7,344 | $12,863 | $20,207 | $2,698,848 |
| 195 | $7,309 | $12,898 | $20,207 | $2,685,950 |
| 196 | $7,274 | $12,933 | $20,207 | $2,673,017 |
| 197 | $7,239 | $12,968 | $20,207 | $2,660,049 |
| 198 | $7,204 | $13,003 | $20,207 | $2,647,046 |
| 199 | $7,169 | $13,038 | $20,207 | $2,634,007 |
| 200 | $7,134 | $13,074 | $20,207 | $2,620,934 |
| 201 | $7,098 | $13,109 | $20,207 | $2,607,825 |
| 202 | $7,063 | $13,145 | $20,207 | $2,594,680 |
| 203 | $7,027 | $13,180 | $20,207 | $2,581,500 |
| 204 | $6,992 | $13,216 | $20,207 | $2,568,284 |
$242,489
$86,234
$156,255
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,956 | $13,252 | $20,207 | $2,555,033 |
| 206 | $6,920 | $13,287 | $20,207 | $2,541,745 |
| 207 | $6,884 | $13,323 | $20,207 | $2,528,422 |
| 208 | $6,848 | $13,360 | $20,207 | $2,515,062 |
| 209 | $6,812 | $13,396 | $20,207 | $2,501,666 |
| 210 | $6,775 | $13,432 | $20,207 | $2,488,234 |
| 211 | $6,739 | $13,468 | $20,207 | $2,474,766 |
| 212 | $6,702 | $13,505 | $20,207 | $2,461,261 |
| 213 | $6,666 | $13,541 | $20,207 | $2,447,720 |
| 214 | $6,629 | $13,578 | $20,207 | $2,434,142 |
| 215 | $6,592 | $13,615 | $20,207 | $2,420,527 |
| 216 | $6,556 | $13,652 | $20,207 | $2,406,875 |
$242,489
$81,079
$161,410
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,519 | $13,689 | $20,207 | $2,393,186 |
| 218 | $6,482 | $13,726 | $20,207 | $2,379,460 |
| 219 | $6,444 | $13,763 | $20,207 | $2,365,697 |
| 220 | $6,407 | $13,800 | $20,207 | $2,351,897 |
| 221 | $6,370 | $13,838 | $20,207 | $2,338,059 |
| 222 | $6,332 | $13,875 | $20,207 | $2,324,184 |
| 223 | $6,295 | $13,913 | $20,207 | $2,310,271 |
| 224 | $6,257 | $13,950 | $20,207 | $2,296,321 |
| 225 | $6,219 | $13,988 | $20,207 | $2,282,333 |
| 226 | $6,181 | $14,026 | $20,207 | $2,268,307 |
| 227 | $6,143 | $14,064 | $20,207 | $2,254,243 |
| 228 | $6,105 | $14,102 | $20,207 | $2,240,141 |
$242,489
$75,754
$166,734
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $6,067 | $14,140 | $20,207 | $2,226,000 |
| 230 | $6,029 | $14,179 | $20,207 | $2,211,822 |
| 231 | $5,990 | $14,217 | $20,207 | $2,197,605 |
| 232 | $5,952 | $14,256 | $20,207 | $2,183,349 |
| 233 | $5,913 | $14,294 | $20,207 | $2,169,055 |
| 234 | $5,875 | $14,333 | $20,207 | $2,154,722 |
| 235 | $5,836 | $14,372 | $20,207 | $2,140,350 |
| 236 | $5,797 | $14,411 | $20,207 | $2,125,940 |
| 237 | $5,758 | $14,450 | $20,207 | $2,111,490 |
| 238 | $5,719 | $14,489 | $20,207 | $2,097,001 |
| 239 | $5,679 | $14,528 | $20,207 | $2,082,473 |
| 240 | $5,640 | $14,567 | $20,207 | $2,067,906 |
$242,489
$70,254
$172,235
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,601 | $14,607 | $20,207 | $2,053,299 |
| 242 | $5,561 | $14,646 | $20,207 | $2,038,653 |
| 243 | $5,521 | $14,686 | $20,207 | $2,023,967 |
| 244 | $5,482 | $14,726 | $20,207 | $2,009,241 |
| 245 | $5,442 | $14,766 | $20,207 | $1,994,475 |
| 246 | $5,402 | $14,806 | $20,207 | $1,979,670 |
| 247 | $5,362 | $14,846 | $20,207 | $1,964,824 |
| 248 | $5,321 | $14,886 | $20,207 | $1,949,938 |
| 249 | $5,281 | $14,926 | $20,207 | $1,935,012 |
| 250 | $5,241 | $14,967 | $20,207 | $1,920,045 |
| 251 | $5,200 | $15,007 | $20,207 | $1,905,038 |
| 252 | $5,159 | $15,048 | $20,207 | $1,889,990 |
$242,489
$64,572
$177,916
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $5,119 | $15,089 | $20,207 | $1,874,901 |
| 254 | $5,078 | $15,130 | $20,207 | $1,859,772 |
| 255 | $5,037 | $15,170 | $20,207 | $1,844,601 |
| 256 | $4,996 | $15,212 | $20,207 | $1,829,390 |
| 257 | $4,955 | $15,253 | $20,207 | $1,814,137 |
| 258 | $4,913 | $15,294 | $20,207 | $1,798,843 |
| 259 | $4,872 | $15,336 | $20,207 | $1,783,507 |
| 260 | $4,830 | $15,377 | $20,207 | $1,768,130 |
| 261 | $4,789 | $15,419 | $20,207 | $1,752,711 |
| 262 | $4,747 | $15,460 | $20,207 | $1,737,251 |
| 263 | $4,705 | $15,502 | $20,207 | $1,721,749 |
| 264 | $4,663 | $15,544 | $20,207 | $1,706,204 |
$242,489
$58,703
$183,785
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,621 | $15,586 | $20,207 | $1,690,618 |
| 266 | $4,579 | $15,629 | $20,207 | $1,674,989 |
| 267 | $4,536 | $15,671 | $20,207 | $1,659,318 |
| 268 | $4,494 | $15,713 | $20,207 | $1,643,605 |
| 269 | $4,451 | $15,756 | $20,207 | $1,627,849 |
| 270 | $4,409 | $15,799 | $20,207 | $1,612,050 |
| 271 | $4,366 | $15,841 | $20,207 | $1,596,209 |
| 272 | $4,323 | $15,884 | $20,207 | $1,580,325 |
| 273 | $4,280 | $15,927 | $20,207 | $1,564,397 |
| 274 | $4,237 | $15,970 | $20,207 | $1,548,427 |
| 275 | $4,194 | $16,014 | $20,207 | $1,532,413 |
| 276 | $4,150 | $16,057 | $20,207 | $1,516,356 |
$242,489
$52,640
$189,848
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $4,107 | $16,101 | $20,207 | $1,500,256 |
| 278 | $4,063 | $16,144 | $20,207 | $1,484,111 |
| 279 | $4,019 | $16,188 | $20,207 | $1,467,923 |
| 280 | $3,976 | $16,232 | $20,207 | $1,451,692 |
| 281 | $3,932 | $16,276 | $20,207 | $1,435,416 |
| 282 | $3,888 | $16,320 | $20,207 | $1,419,096 |
| 283 | $3,843 | $16,364 | $20,207 | $1,402,732 |
| 284 | $3,799 | $16,408 | $20,207 | $1,386,324 |
| 285 | $3,755 | $16,453 | $20,207 | $1,369,871 |
| 286 | $3,710 | $16,497 | $20,207 | $1,353,374 |
| 287 | $3,665 | $16,542 | $20,207 | $1,336,832 |
| 288 | $3,621 | $16,587 | $20,207 | $1,320,245 |
$242,489
$46,377
$196,111
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,576 | $16,632 | $20,207 | $1,303,613 |
| 290 | $3,531 | $16,677 | $20,207 | $1,286,937 |
| 291 | $3,485 | $16,722 | $20,207 | $1,270,215 |
| 292 | $3,440 | $16,767 | $20,207 | $1,253,447 |
| 293 | $3,395 | $16,813 | $20,207 | $1,236,635 |
| 294 | $3,349 | $16,858 | $20,207 | $1,219,777 |
| 295 | $3,304 | $16,904 | $20,207 | $1,202,873 |
| 296 | $3,258 | $16,950 | $20,207 | $1,185,923 |
| 297 | $3,212 | $16,996 | $20,207 | $1,168,928 |
| 298 | $3,166 | $17,042 | $20,207 | $1,151,886 |
| 299 | $3,120 | $17,088 | $20,207 | $1,134,799 |
| 300 | $3,073 | $17,134 | $20,207 | $1,117,665 |
$242,489
$39,908
$202,580
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $3,027 | $17,180 | $20,207 | $1,100,484 |
| 302 | $2,980 | $17,227 | $20,207 | $1,083,257 |
| 303 | $2,934 | $17,274 | $20,207 | $1,065,984 |
| 304 | $2,887 | $17,320 | $20,207 | $1,048,663 |
| 305 | $2,840 | $17,367 | $20,207 | $1,031,296 |
| 306 | $2,793 | $17,414 | $20,207 | $1,013,882 |
| 307 | $2,746 | $17,461 | $20,207 | $996,420 |
| 308 | $2,699 | $17,509 | $20,207 | $978,912 |
| 309 | $2,651 | $17,556 | $20,207 | $961,356 |
| 310 | $2,604 | $17,604 | $20,207 | $943,752 |
| 311 | $2,556 | $17,651 | $20,207 | $926,100 |
| 312 | $2,508 | $17,699 | $20,207 | $908,401 |
$242,489
$33,225
$209,263
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,460 | $17,747 | $20,207 | $890,654 |
| 314 | $2,412 | $17,795 | $20,207 | $872,859 |
| 315 | $2,364 | $17,843 | $20,207 | $855,016 |
| 316 | $2,316 | $17,892 | $20,207 | $837,124 |
| 317 | $2,267 | $17,940 | $20,207 | $819,184 |
| 318 | $2,219 | $17,989 | $20,207 | $801,195 |
| 319 | $2,170 | $18,037 | $20,207 | $783,157 |
| 320 | $2,121 | $18,086 | $20,207 | $765,071 |
| 321 | $2,072 | $18,135 | $20,207 | $746,936 |
| 322 | $2,023 | $18,184 | $20,207 | $728,751 |
| 323 | $1,974 | $18,234 | $20,207 | $710,518 |
| 324 | $1,924 | $18,283 | $20,207 | $692,235 |
$242,489
$26,322
$216,167
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,875 | $18,333 | $20,207 | $673,902 |
| 326 | $1,825 | $18,382 | $20,207 | $655,520 |
| 327 | $1,775 | $18,432 | $20,207 | $637,088 |
| 328 | $1,725 | $18,482 | $20,207 | $618,606 |
| 329 | $1,675 | $18,532 | $20,207 | $600,074 |
| 330 | $1,625 | $18,582 | $20,207 | $581,492 |
| 331 | $1,575 | $18,633 | $20,207 | $562,859 |
| 332 | $1,524 | $18,683 | $20,207 | $544,176 |
| 333 | $1,474 | $18,734 | $20,207 | $525,443 |
| 334 | $1,423 | $18,784 | $20,207 | $506,658 |
| 335 | $1,372 | $18,835 | $20,207 | $487,823 |
| 336 | $1,321 | $18,886 | $20,207 | $468,937 |
$242,489
$19,191
$223,298
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,270 | $18,937 | $20,207 | $450,000 |
| 338 | $1,219 | $18,989 | $20,207 | $431,011 |
| 339 | $1,167 | $19,040 | $20,207 | $411,971 |
| 340 | $1,116 | $19,092 | $20,207 | $392,879 |
| 341 | $1,064 | $19,143 | $20,207 | $373,736 |
| 342 | $1,012 | $19,195 | $20,207 | $354,541 |
| 343 | $960 | $19,247 | $20,207 | $335,294 |
| 344 | $908 | $19,299 | $20,207 | $315,994 |
| 345 | $856 | $19,352 | $20,207 | $296,643 |
| 346 | $803 | $19,404 | $20,207 | $277,239 |
| 347 | $751 | $19,457 | $20,207 | $257,782 |
| 348 | $698 | $19,509 | $20,207 | $238,273 |
$242,489
$11,825
$230,664
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $645 | $19,562 | $20,207 | $218,711 |
| 350 | $592 | $19,615 | $20,207 | $199,096 |
| 351 | $539 | $19,668 | $20,207 | $179,428 |
| 352 | $486 | $19,721 | $20,207 | $159,706 |
| 353 | $433 | $19,775 | $20,207 | $139,932 |
| 354 | $379 | $19,828 | $20,207 | $120,103 |
| 355 | $325 | $19,882 | $20,207 | $100,221 |
| 356 | $271 | $19,936 | $20,207 | $80,285 |
| 357 | $217 | $19,990 | $20,207 | $60,295 |
| 358 | $163 | $20,044 | $20,207 | $40,251 |
| 359 | $109 | $20,098 | $20,207 | $20,153 |
| 360 | $55 | $20,153 | $20,207 | $0 |
$242,489
$4,215
$238,273
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。
