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
$848 萬
558 呎
@13,082
733 呎
@9,959
$730 萬
$750 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $26,017 | $19,992 | $16,383 | $13,982 |
| 1.500 | $26,984 | $20,976 | $17,385 | $15,002 |
| 2.000 | $27,973 | $21,991 | $18,425 | $16,067 |
| 2.500 | $28,985 | $23,035 | $19,501 | $17,176 |
| 3.000 | $30,020 | $24,108 | $20,614 | $18,327 |
| 3.250 | $30,545 | $24,656 | $21,184 | $18,918 |
| 3.500 | $31,076 | $25,211 | $21,762 | $19,520 |
| 4.000 | $32,154 | $26,342 | $22,945 | $20,753 |
| 4.500 | $33,254 | $27,501 | $24,162 | $22,026 |
| 5.000 | $34,376 | $28,688 | $25,412 | $23,336 |
| 5.500 | $35,519 | $29,902 | $26,694 | $24,682 |
| 6.000 | $36,682 | $31,143 | $28,008 | $26,062 |
每月供款$18,919
30年
$4,347,000
$2,463,631
$6,810,631
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,773 | $7,145 | $18,918 | $4,339,855 |
| 2 | $11,754 | $7,165 | $18,918 | $4,332,690 |
| 3 | $11,734 | $7,184 | $18,918 | $4,325,506 |
| 4 | $11,715 | $7,204 | $18,918 | $4,318,303 |
| 5 | $11,695 | $7,223 | $18,918 | $4,311,079 |
| 6 | $11,676 | $7,243 | $18,918 | $4,303,837 |
| 7 | $11,656 | $7,262 | $18,918 | $4,296,575 |
| 8 | $11,637 | $7,282 | $18,918 | $4,289,293 |
| 9 | $11,617 | $7,302 | $18,918 | $4,281,991 |
| 10 | $11,597 | $7,321 | $18,918 | $4,274,670 |
| 11 | $11,577 | $7,341 | $18,918 | $4,267,329 |
| 12 | $11,557 | $7,361 | $18,918 | $4,259,968 |
$227,021
$139,989
$87,032
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,537 | $7,381 | $18,918 | $4,252,587 |
| 14 | $11,517 | $7,401 | $18,918 | $4,245,186 |
| 15 | $11,497 | $7,421 | $18,918 | $4,237,765 |
| 16 | $11,477 | $7,441 | $18,918 | $4,230,323 |
| 17 | $11,457 | $7,461 | $18,918 | $4,222,862 |
| 18 | $11,437 | $7,482 | $18,918 | $4,215,381 |
| 19 | $11,417 | $7,502 | $18,918 | $4,207,879 |
| 20 | $11,396 | $7,522 | $18,918 | $4,200,357 |
| 21 | $11,376 | $7,542 | $18,918 | $4,192,814 |
| 22 | $11,356 | $7,563 | $18,918 | $4,185,252 |
| 23 | $11,335 | $7,583 | $18,918 | $4,177,668 |
| 24 | $11,315 | $7,604 | $18,918 | $4,170,064 |
$227,021
$137,118
$89,903
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,294 | $7,624 | $18,918 | $4,162,440 |
| 26 | $11,273 | $7,645 | $18,918 | $4,154,795 |
| 27 | $11,253 | $7,666 | $18,918 | $4,147,129 |
| 28 | $11,232 | $7,687 | $18,918 | $4,139,442 |
| 29 | $11,211 | $7,707 | $18,918 | $4,131,735 |
| 30 | $11,190 | $7,728 | $18,918 | $4,124,006 |
| 31 | $11,169 | $7,749 | $18,918 | $4,116,257 |
| 32 | $11,148 | $7,770 | $18,918 | $4,108,487 |
| 33 | $11,127 | $7,791 | $18,918 | $4,100,696 |
| 34 | $11,106 | $7,812 | $18,918 | $4,092,883 |
| 35 | $11,085 | $7,834 | $18,918 | $4,085,050 |
| 36 | $11,064 | $7,855 | $18,918 | $4,077,195 |
$227,021
$134,152
$92,869
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,042 | $7,876 | $18,918 | $4,069,319 |
| 38 | $11,021 | $7,897 | $18,918 | $4,061,422 |
| 39 | $11,000 | $7,919 | $18,918 | $4,053,503 |
| 40 | $10,978 | $7,940 | $18,918 | $4,045,563 |
| 41 | $10,957 | $7,962 | $18,918 | $4,037,601 |
| 42 | $10,935 | $7,983 | $18,918 | $4,029,618 |
| 43 | $10,914 | $8,005 | $18,918 | $4,021,613 |
| 44 | $10,892 | $8,027 | $18,918 | $4,013,586 |
| 45 | $10,870 | $8,048 | $18,918 | $4,005,538 |
| 46 | $10,848 | $8,070 | $18,918 | $3,997,468 |
| 47 | $10,826 | $8,092 | $18,918 | $3,989,376 |
| 48 | $10,805 | $8,114 | $18,918 | $3,981,262 |
$227,021
$131,088
$95,933
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,783 | $8,136 | $18,918 | $3,973,126 |
| 50 | $10,761 | $8,158 | $18,918 | $3,964,969 |
| 51 | $10,738 | $8,180 | $18,918 | $3,956,789 |
| 52 | $10,716 | $8,202 | $18,918 | $3,948,586 |
| 53 | $10,694 | $8,224 | $18,918 | $3,940,362 |
| 54 | $10,672 | $8,247 | $18,918 | $3,932,116 |
| 55 | $10,649 | $8,269 | $18,918 | $3,923,847 |
| 56 | $10,627 | $8,291 | $18,918 | $3,915,555 |
| 57 | $10,605 | $8,314 | $18,918 | $3,907,241 |
| 58 | $10,582 | $8,336 | $18,918 | $3,898,905 |
| 59 | $10,560 | $8,359 | $18,918 | $3,890,546 |
| 60 | $10,537 | $8,382 | $18,918 | $3,882,165 |
$227,021
$127,924
$99,097
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,514 | $8,404 | $18,918 | $3,873,761 |
| 62 | $10,491 | $8,427 | $18,918 | $3,865,334 |
| 63 | $10,469 | $8,450 | $18,918 | $3,856,884 |
| 64 | $10,446 | $8,473 | $18,918 | $3,848,411 |
| 65 | $10,423 | $8,496 | $18,918 | $3,839,915 |
| 66 | $10,400 | $8,519 | $18,918 | $3,831,397 |
| 67 | $10,377 | $8,542 | $18,918 | $3,822,855 |
| 68 | $10,354 | $8,565 | $18,918 | $3,814,290 |
| 69 | $10,330 | $8,588 | $18,918 | $3,805,702 |
| 70 | $10,307 | $8,611 | $18,918 | $3,797,091 |
| 71 | $10,284 | $8,635 | $18,918 | $3,788,456 |
| 72 | $10,260 | $8,658 | $18,918 | $3,779,798 |
$227,021
$124,654
$102,367
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,237 | $8,681 | $18,918 | $3,771,117 |
| 74 | $10,213 | $8,705 | $18,918 | $3,762,412 |
| 75 | $10,190 | $8,729 | $18,918 | $3,753,683 |
| 76 | $10,166 | $8,752 | $18,918 | $3,744,931 |
| 77 | $10,143 | $8,776 | $18,918 | $3,736,155 |
| 78 | $10,119 | $8,800 | $18,918 | $3,727,355 |
| 79 | $10,095 | $8,823 | $18,918 | $3,718,532 |
| 80 | $10,071 | $8,847 | $18,918 | $3,709,685 |
| 81 | $10,047 | $8,871 | $18,918 | $3,700,813 |
| 82 | $10,023 | $8,895 | $18,918 | $3,691,918 |
| 83 | $9,999 | $8,919 | $18,918 | $3,682,998 |
| 84 | $9,975 | $8,944 | $18,918 | $3,674,055 |
$227,021
$121,278
$105,743
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,951 | $8,968 | $18,918 | $3,665,087 |
| 86 | $9,926 | $8,992 | $18,918 | $3,656,095 |
| 87 | $9,902 | $9,016 | $18,918 | $3,647,078 |
| 88 | $9,878 | $9,041 | $18,918 | $3,638,037 |
| 89 | $9,853 | $9,065 | $18,918 | $3,628,972 |
| 90 | $9,828 | $9,090 | $18,918 | $3,619,882 |
| 91 | $9,804 | $9,115 | $18,918 | $3,610,767 |
| 92 | $9,779 | $9,139 | $18,918 | $3,601,628 |
| 93 | $9,754 | $9,164 | $18,918 | $3,592,464 |
| 94 | $9,730 | $9,189 | $18,918 | $3,583,275 |
| 95 | $9,705 | $9,214 | $18,918 | $3,574,062 |
| 96 | $9,680 | $9,239 | $18,918 | $3,564,823 |
$227,021
$117,789
$109,232
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,655 | $9,264 | $18,918 | $3,555,559 |
| 98 | $9,630 | $9,289 | $18,918 | $3,546,270 |
| 99 | $9,604 | $9,314 | $18,918 | $3,536,956 |
| 100 | $9,579 | $9,339 | $18,918 | $3,527,617 |
| 101 | $9,554 | $9,364 | $18,918 | $3,518,253 |
| 102 | $9,529 | $9,390 | $18,918 | $3,508,863 |
| 103 | $9,503 | $9,415 | $18,918 | $3,499,448 |
| 104 | $9,478 | $9,441 | $18,918 | $3,490,007 |
| 105 | $9,452 | $9,466 | $18,918 | $3,480,541 |
| 106 | $9,426 | $9,492 | $18,918 | $3,471,049 |
| 107 | $9,401 | $9,518 | $18,918 | $3,461,531 |
| 108 | $9,375 | $9,543 | $18,918 | $3,451,988 |
$227,021
$114,186
$112,835
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,349 | $9,569 | $18,918 | $3,442,418 |
| 110 | $9,323 | $9,595 | $18,918 | $3,432,823 |
| 111 | $9,297 | $9,621 | $18,918 | $3,423,202 |
| 112 | $9,271 | $9,647 | $18,918 | $3,413,555 |
| 113 | $9,245 | $9,673 | $18,918 | $3,403,881 |
| 114 | $9,219 | $9,700 | $18,918 | $3,394,182 |
| 115 | $9,193 | $9,726 | $18,918 | $3,384,456 |
| 116 | $9,166 | $9,752 | $18,918 | $3,374,704 |
| 117 | $9,140 | $9,779 | $18,918 | $3,364,925 |
| 118 | $9,113 | $9,805 | $18,918 | $3,355,120 |
| 119 | $9,087 | $9,832 | $18,918 | $3,345,288 |
| 120 | $9,060 | $9,858 | $18,918 | $3,335,430 |
$227,021
$110,464
$116,557
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,033 | $9,885 | $18,918 | $3,325,545 |
| 122 | $9,007 | $9,912 | $18,918 | $3,315,633 |
| 123 | $8,980 | $9,939 | $18,918 | $3,305,695 |
| 124 | $8,953 | $9,965 | $18,918 | $3,295,729 |
| 125 | $8,926 | $9,992 | $18,918 | $3,285,737 |
| 126 | $8,899 | $10,020 | $18,918 | $3,275,717 |
| 127 | $8,872 | $10,047 | $18,918 | $3,265,671 |
| 128 | $8,845 | $10,074 | $18,918 | $3,255,597 |
| 129 | $8,817 | $10,101 | $18,918 | $3,245,496 |
| 130 | $8,790 | $10,129 | $18,918 | $3,235,367 |
| 131 | $8,762 | $10,156 | $18,918 | $3,225,211 |
| 132 | $8,735 | $10,183 | $18,918 | $3,215,028 |
$227,021
$106,618
$120,403
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,707 | $10,211 | $18,918 | $3,204,817 |
| 134 | $8,680 | $10,239 | $18,918 | $3,194,578 |
| 135 | $8,652 | $10,266 | $18,918 | $3,184,311 |
| 136 | $8,624 | $10,294 | $18,918 | $3,174,017 |
| 137 | $8,596 | $10,322 | $18,918 | $3,163,695 |
| 138 | $8,568 | $10,350 | $18,918 | $3,153,345 |
| 139 | $8,540 | $10,378 | $18,918 | $3,142,967 |
| 140 | $8,512 | $10,406 | $18,918 | $3,132,561 |
| 141 | $8,484 | $10,434 | $18,918 | $3,122,126 |
| 142 | $8,456 | $10,463 | $18,918 | $3,111,664 |
| 143 | $8,427 | $10,491 | $18,918 | $3,101,173 |
| 144 | $8,399 | $10,519 | $18,918 | $3,090,653 |
$227,021
$102,647
$124,374
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,371 | $10,548 | $18,918 | $3,080,105 |
| 146 | $8,342 | $10,576 | $18,918 | $3,069,529 |
| 147 | $8,313 | $10,605 | $18,918 | $3,058,924 |
| 148 | $8,285 | $10,634 | $18,918 | $3,048,290 |
| 149 | $8,256 | $10,663 | $18,918 | $3,037,627 |
| 150 | $8,227 | $10,692 | $18,918 | $3,026,936 |
| 151 | $8,198 | $10,720 | $18,918 | $3,016,215 |
| 152 | $8,169 | $10,750 | $18,918 | $3,005,466 |
| 153 | $8,140 | $10,779 | $18,918 | $2,994,687 |
| 154 | $8,111 | $10,808 | $18,918 | $2,983,879 |
| 155 | $8,081 | $10,837 | $18,918 | $2,973,042 |
| 156 | $8,052 | $10,866 | $18,918 | $2,962,176 |
$227,021
$98,544
$128,477
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,023 | $10,896 | $18,918 | $2,951,280 |
| 158 | $7,993 | $10,925 | $18,918 | $2,940,355 |
| 159 | $7,963 | $10,955 | $18,918 | $2,929,400 |
| 160 | $7,934 | $10,985 | $18,918 | $2,918,415 |
| 161 | $7,904 | $11,014 | $18,918 | $2,907,401 |
| 162 | $7,874 | $11,044 | $18,918 | $2,896,356 |
| 163 | $7,844 | $11,074 | $18,918 | $2,885,282 |
| 164 | $7,814 | $11,104 | $18,918 | $2,874,178 |
| 165 | $7,784 | $11,134 | $18,918 | $2,863,044 |
| 166 | $7,754 | $11,164 | $18,918 | $2,851,880 |
| 167 | $7,724 | $11,195 | $18,918 | $2,840,685 |
| 168 | $7,694 | $11,225 | $18,918 | $2,829,460 |
$227,021
$94,305
$132,716
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,663 | $11,255 | $18,918 | $2,818,205 |
| 170 | $7,633 | $11,286 | $18,918 | $2,806,919 |
| 171 | $7,602 | $11,316 | $18,918 | $2,795,603 |
| 172 | $7,571 | $11,347 | $18,918 | $2,784,256 |
| 173 | $7,541 | $11,378 | $18,918 | $2,772,878 |
| 174 | $7,510 | $11,409 | $18,918 | $2,761,470 |
| 175 | $7,479 | $11,439 | $18,918 | $2,750,030 |
| 176 | $7,448 | $11,470 | $18,918 | $2,738,560 |
| 177 | $7,417 | $11,501 | $18,918 | $2,727,058 |
| 178 | $7,386 | $11,533 | $18,918 | $2,715,526 |
| 179 | $7,355 | $11,564 | $18,918 | $2,703,962 |
| 180 | $7,323 | $11,595 | $18,918 | $2,692,367 |
$227,021
$89,927
$137,094
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,292 | $11,627 | $18,918 | $2,680,740 |
| 182 | $7,260 | $11,658 | $18,918 | $2,669,082 |
| 183 | $7,229 | $11,690 | $18,918 | $2,657,392 |
| 184 | $7,197 | $11,721 | $18,918 | $2,645,671 |
| 185 | $7,165 | $11,753 | $18,918 | $2,633,918 |
| 186 | $7,134 | $11,785 | $18,918 | $2,622,133 |
| 187 | $7,102 | $11,817 | $18,918 | $2,610,316 |
| 188 | $7,070 | $11,849 | $18,918 | $2,598,467 |
| 189 | $7,038 | $11,881 | $18,918 | $2,586,586 |
| 190 | $7,005 | $11,913 | $18,918 | $2,574,673 |
| 191 | $6,973 | $11,945 | $18,918 | $2,562,728 |
| 192 | $6,941 | $11,978 | $18,918 | $2,550,750 |
$227,021
$85,405
$141,616
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,908 | $12,010 | $18,918 | $2,538,740 |
| 194 | $6,876 | $12,043 | $18,918 | $2,526,697 |
| 195 | $6,843 | $12,075 | $18,918 | $2,514,622 |
| 196 | $6,810 | $12,108 | $18,918 | $2,502,514 |
| 197 | $6,778 | $12,141 | $18,918 | $2,490,373 |
| 198 | $6,745 | $12,174 | $18,918 | $2,478,200 |
| 199 | $6,712 | $12,207 | $18,918 | $2,465,993 |
| 200 | $6,679 | $12,240 | $18,918 | $2,453,753 |
| 201 | $6,646 | $12,273 | $18,918 | $2,441,481 |
| 202 | $6,612 | $12,306 | $18,918 | $2,429,175 |
| 203 | $6,579 | $12,339 | $18,918 | $2,416,835 |
| 204 | $6,546 | $12,373 | $18,918 | $2,404,462 |
$227,021
$80,733
$146,288
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,512 | $12,406 | $18,918 | $2,392,056 |
| 206 | $6,478 | $12,440 | $18,918 | $2,379,616 |
| 207 | $6,445 | $12,474 | $18,918 | $2,367,142 |
| 208 | $6,411 | $12,507 | $18,918 | $2,354,635 |
| 209 | $6,377 | $12,541 | $18,918 | $2,342,094 |
| 210 | $6,343 | $12,575 | $18,918 | $2,329,518 |
| 211 | $6,309 | $12,609 | $18,918 | $2,316,909 |
| 212 | $6,275 | $12,643 | $18,918 | $2,304,266 |
| 213 | $6,241 | $12,678 | $18,918 | $2,291,588 |
| 214 | $6,206 | $12,712 | $18,918 | $2,278,876 |
| 215 | $6,172 | $12,746 | $18,918 | $2,266,130 |
| 216 | $6,137 | $12,781 | $18,918 | $2,253,349 |
$227,021
$75,907
$151,114
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,103 | $12,816 | $18,918 | $2,240,533 |
| 218 | $6,068 | $12,850 | $18,918 | $2,227,683 |
| 219 | $6,033 | $12,885 | $18,918 | $2,214,798 |
| 220 | $5,998 | $12,920 | $18,918 | $2,201,878 |
| 221 | $5,963 | $12,955 | $18,918 | $2,188,923 |
| 222 | $5,928 | $12,990 | $18,918 | $2,175,932 |
| 223 | $5,893 | $13,025 | $18,918 | $2,162,907 |
| 224 | $5,858 | $13,061 | $18,918 | $2,149,847 |
| 225 | $5,823 | $13,096 | $18,918 | $2,136,751 |
| 226 | $5,787 | $13,131 | $18,918 | $2,123,619 |
| 227 | $5,751 | $13,167 | $18,918 | $2,110,452 |
| 228 | $5,716 | $13,203 | $18,918 | $2,097,250 |
$227,021
$70,922
$156,099
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,680 | $13,238 | $18,918 | $2,084,011 |
| 230 | $5,644 | $13,274 | $18,918 | $2,070,737 |
| 231 | $5,608 | $13,310 | $18,918 | $2,057,427 |
| 232 | $5,572 | $13,346 | $18,918 | $2,044,081 |
| 233 | $5,536 | $13,382 | $18,918 | $2,030,698 |
| 234 | $5,500 | $13,419 | $18,918 | $2,017,280 |
| 235 | $5,463 | $13,455 | $18,918 | $2,003,825 |
| 236 | $5,427 | $13,491 | $18,918 | $1,990,333 |
| 237 | $5,390 | $13,528 | $18,918 | $1,976,806 |
| 238 | $5,354 | $13,565 | $18,918 | $1,963,241 |
| 239 | $5,317 | $13,601 | $18,918 | $1,949,640 |
| 240 | $5,280 | $13,638 | $18,918 | $1,936,002 |
$227,021
$65,773
$161,248
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,243 | $13,675 | $18,918 | $1,922,326 |
| 242 | $5,206 | $13,712 | $18,918 | $1,908,614 |
| 243 | $5,169 | $13,749 | $18,918 | $1,894,865 |
| 244 | $5,132 | $13,786 | $18,918 | $1,881,079 |
| 245 | $5,095 | $13,824 | $18,918 | $1,867,255 |
| 246 | $5,057 | $13,861 | $18,918 | $1,853,393 |
| 247 | $5,020 | $13,899 | $18,918 | $1,839,495 |
| 248 | $4,982 | $13,936 | $18,918 | $1,825,558 |
| 249 | $4,944 | $13,974 | $18,918 | $1,811,584 |
| 250 | $4,906 | $14,012 | $18,918 | $1,797,572 |
| 251 | $4,868 | $14,050 | $18,918 | $1,783,522 |
| 252 | $4,830 | $14,088 | $18,918 | $1,769,434 |
$227,021
$60,453
$166,568
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,792 | $14,126 | $18,918 | $1,755,308 |
| 254 | $4,754 | $14,164 | $18,918 | $1,741,143 |
| 255 | $4,716 | $14,203 | $18,918 | $1,726,940 |
| 256 | $4,677 | $14,241 | $18,918 | $1,712,699 |
| 257 | $4,639 | $14,280 | $18,918 | $1,698,419 |
| 258 | $4,600 | $14,319 | $18,918 | $1,684,101 |
| 259 | $4,561 | $14,357 | $18,918 | $1,669,743 |
| 260 | $4,522 | $14,396 | $18,918 | $1,655,347 |
| 261 | $4,483 | $14,435 | $18,918 | $1,640,912 |
| 262 | $4,444 | $14,474 | $18,918 | $1,626,438 |
| 263 | $4,405 | $14,513 | $18,918 | $1,611,924 |
| 264 | $4,366 | $14,553 | $18,918 | $1,597,371 |
$227,021
$54,959
$172,062
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,326 | $14,592 | $18,918 | $1,582,779 |
| 266 | $4,287 | $14,632 | $18,918 | $1,568,148 |
| 267 | $4,247 | $14,671 | $18,918 | $1,553,476 |
| 268 | $4,207 | $14,711 | $18,918 | $1,538,765 |
| 269 | $4,167 | $14,751 | $18,918 | $1,524,014 |
| 270 | $4,128 | $14,791 | $18,918 | $1,509,223 |
| 271 | $4,087 | $14,831 | $18,918 | $1,494,392 |
| 272 | $4,047 | $14,871 | $18,918 | $1,479,521 |
| 273 | $4,007 | $14,911 | $18,918 | $1,464,610 |
| 274 | $3,967 | $14,952 | $18,918 | $1,449,658 |
| 275 | $3,926 | $14,992 | $18,918 | $1,434,666 |
| 276 | $3,886 | $15,033 | $18,918 | $1,419,633 |
$227,021
$49,283
$177,738
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,845 | $15,074 | $18,918 | $1,404,559 |
| 278 | $3,804 | $15,114 | $18,918 | $1,389,445 |
| 279 | $3,763 | $15,155 | $18,918 | $1,374,290 |
| 280 | $3,722 | $15,196 | $18,918 | $1,359,093 |
| 281 | $3,681 | $15,238 | $18,918 | $1,343,856 |
| 282 | $3,640 | $15,279 | $18,918 | $1,328,577 |
| 283 | $3,598 | $15,320 | $18,918 | $1,313,257 |
| 284 | $3,557 | $15,362 | $18,918 | $1,297,895 |
| 285 | $3,515 | $15,403 | $18,918 | $1,282,492 |
| 286 | $3,473 | $15,445 | $18,918 | $1,267,047 |
| 287 | $3,432 | $15,487 | $18,918 | $1,251,560 |
| 288 | $3,390 | $15,529 | $18,918 | $1,236,031 |
$227,021
$43,419
$183,602
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,348 | $15,571 | $18,918 | $1,220,460 |
| 290 | $3,305 | $15,613 | $18,918 | $1,204,847 |
| 291 | $3,263 | $15,655 | $18,918 | $1,189,192 |
| 292 | $3,221 | $15,698 | $18,918 | $1,173,494 |
| 293 | $3,178 | $15,740 | $18,918 | $1,157,754 |
| 294 | $3,136 | $15,783 | $18,918 | $1,141,971 |
| 295 | $3,093 | $15,826 | $18,918 | $1,126,146 |
| 296 | $3,050 | $15,868 | $18,918 | $1,110,277 |
| 297 | $3,007 | $15,911 | $18,918 | $1,094,366 |
| 298 | $2,964 | $15,955 | $18,918 | $1,078,411 |
| 299 | $2,921 | $15,998 | $18,918 | $1,062,414 |
| 300 | $2,877 | $16,041 | $18,918 | $1,046,373 |
$227,021
$37,362
$189,659
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,834 | $16,084 | $18,918 | $1,030,288 |
| 302 | $2,790 | $16,128 | $18,918 | $1,014,160 |
| 303 | $2,747 | $16,172 | $18,918 | $997,988 |
| 304 | $2,703 | $16,216 | $18,918 | $981,773 |
| 305 | $2,659 | $16,259 | $18,918 | $965,513 |
| 306 | $2,615 | $16,303 | $18,918 | $949,210 |
| 307 | $2,571 | $16,348 | $18,918 | $932,862 |
| 308 | $2,527 | $16,392 | $18,918 | $916,470 |
| 309 | $2,482 | $16,436 | $18,918 | $900,034 |
| 310 | $2,438 | $16,481 | $18,918 | $883,553 |
| 311 | $2,393 | $16,525 | $18,918 | $867,028 |
| 312 | $2,348 | $16,570 | $18,918 | $850,457 |
$227,021
$31,106
$195,915
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,303 | $16,615 | $18,918 | $833,842 |
| 314 | $2,258 | $16,660 | $18,918 | $817,182 |
| 315 | $2,213 | $16,705 | $18,918 | $800,477 |
| 316 | $2,168 | $16,750 | $18,918 | $783,727 |
| 317 | $2,123 | $16,796 | $18,918 | $766,931 |
| 318 | $2,077 | $16,841 | $18,918 | $750,089 |
| 319 | $2,031 | $16,887 | $18,918 | $733,203 |
| 320 | $1,986 | $16,933 | $18,918 | $716,270 |
| 321 | $1,940 | $16,979 | $18,918 | $699,291 |
| 322 | $1,894 | $17,025 | $18,918 | $682,267 |
| 323 | $1,848 | $17,071 | $18,918 | $665,196 |
| 324 | $1,802 | $17,117 | $18,918 | $648,079 |
$227,021
$24,643
$202,378
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,755 | $17,163 | $18,918 | $630,916 |
| 326 | $1,709 | $17,210 | $18,918 | $613,706 |
| 327 | $1,662 | $17,256 | $18,918 | $596,450 |
| 328 | $1,615 | $17,303 | $18,918 | $579,147 |
| 329 | $1,569 | $17,350 | $18,918 | $561,797 |
| 330 | $1,522 | $17,397 | $18,918 | $544,400 |
| 331 | $1,474 | $17,444 | $18,918 | $526,956 |
| 332 | $1,427 | $17,491 | $18,918 | $509,465 |
| 333 | $1,380 | $17,539 | $18,918 | $491,927 |
| 334 | $1,332 | $17,586 | $18,918 | $474,340 |
| 335 | $1,285 | $17,634 | $18,918 | $456,707 |
| 336 | $1,237 | $17,682 | $18,918 | $439,025 |
$227,021
$17,967
$209,054
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,189 | $17,729 | $18,918 | $421,296 |
| 338 | $1,141 | $17,777 | $18,918 | $403,518 |
| 339 | $1,093 | $17,826 | $18,918 | $385,693 |
| 340 | $1,045 | $17,874 | $18,918 | $367,819 |
| 341 | $996 | $17,922 | $18,918 | $349,897 |
| 342 | $948 | $17,971 | $18,918 | $331,926 |
| 343 | $899 | $18,019 | $18,918 | $313,906 |
| 344 | $850 | $18,068 | $18,918 | $295,838 |
| 345 | $801 | $18,117 | $18,918 | $277,721 |
| 346 | $752 | $18,166 | $18,918 | $259,555 |
| 347 | $703 | $18,215 | $18,918 | $241,339 |
| 348 | $654 | $18,265 | $18,918 | $223,075 |
$227,021
$11,070
$215,951
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $604 | $18,314 | $18,918 | $204,760 |
| 350 | $555 | $18,364 | $18,918 | $186,396 |
| 351 | $505 | $18,414 | $18,918 | $167,983 |
| 352 | $455 | $18,463 | $18,918 | $149,519 |
| 353 | $405 | $18,513 | $18,918 | $131,006 |
| 354 | $355 | $18,564 | $18,918 | $112,442 |
| 355 | $305 | $18,614 | $18,918 | $93,828 |
| 356 | $254 | $18,664 | $18,918 | $75,164 |
| 357 | $204 | $18,715 | $18,918 | $56,449 |
| 358 | $153 | $18,766 | $18,918 | $37,684 |
| 359 | $102 | $18,816 | $18,918 | $18,867 |
| 360 | $51 | $18,867 | $18,918 | $0 |
$227,021
$3,947
$223,075
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。
