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
$750 萬
$750 萬
788 呎
@10,914
977 呎
@8,802
$860 萬
$880 萬
$800 萬
$730 萬
馬鞍山 翠擁華庭###向南馬鞍山山景,大3房半靚則,企理裝修,少執即住,另有靚車位另議###
thumb_up
翠擁華庭###向南馬鞍山山景,大3房半靚則,企理裝修,少執即住,另有靚車位另議###
814 呎
@10,811
1,051 呎
@8,373
814 呎
@10,811
1,051 呎
@8,373
$880 萬
$750 萬
$755 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $9,588 | $7,368 | $6,037 | $5,153 |
| 1.500 | $9,944 | $7,730 | $6,407 | $5,529 |
| 2.000 | $10,309 | $8,104 | $6,790 | $5,921 |
| 2.500 | $10,682 | $8,489 | $7,187 | $6,330 |
| 3.000 | $11,063 | $8,885 | $7,597 | $6,754 |
| 3.250 | $11,257 | $9,086 | $7,807 | $6,972 |
| 3.500 | $11,452 | $9,291 | $8,020 | $7,194 |
| 4.000 | $11,850 | $9,708 | $8,456 | $7,648 |
| 4.500 | $12,255 | $10,135 | $8,904 | $8,117 |
| 5.000 | $12,669 | $10,572 | $9,365 | $8,600 |
| 5.500 | $13,090 | $11,020 | $9,838 | $9,096 |
| 6.000 | $13,519 | $11,477 | $10,322 | $9,605 |
每月供款$6,973
30年
$1,602,000
$907,922
$2,509,922
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $4,339 | $2,633 | $6,972 | $1,599,367 |
| 2 | $4,332 | $2,640 | $6,972 | $1,596,726 |
| 3 | $4,324 | $2,648 | $6,972 | $1,594,079 |
| 4 | $4,317 | $2,655 | $6,972 | $1,591,424 |
| 5 | $4,310 | $2,662 | $6,972 | $1,588,762 |
| 6 | $4,303 | $2,669 | $6,972 | $1,586,093 |
| 7 | $4,296 | $2,676 | $6,972 | $1,583,417 |
| 8 | $4,288 | $2,684 | $6,972 | $1,580,733 |
| 9 | $4,281 | $2,691 | $6,972 | $1,578,042 |
| 10 | $4,274 | $2,698 | $6,972 | $1,575,344 |
| 11 | $4,267 | $2,705 | $6,972 | $1,572,639 |
| 12 | $4,259 | $2,713 | $6,972 | $1,569,926 |
$83,664
$51,590
$32,074
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $4,252 | $2,720 | $6,972 | $1,567,206 |
| 14 | $4,245 | $2,727 | $6,972 | $1,564,478 |
| 15 | $4,237 | $2,735 | $6,972 | $1,561,743 |
| 16 | $4,230 | $2,742 | $6,972 | $1,559,001 |
| 17 | $4,222 | $2,750 | $6,972 | $1,556,251 |
| 18 | $4,215 | $2,757 | $6,972 | $1,553,494 |
| 19 | $4,207 | $2,765 | $6,972 | $1,550,730 |
| 20 | $4,200 | $2,772 | $6,972 | $1,547,958 |
| 21 | $4,192 | $2,780 | $6,972 | $1,545,178 |
| 22 | $4,185 | $2,787 | $6,972 | $1,542,391 |
| 23 | $4,177 | $2,795 | $6,972 | $1,539,596 |
| 24 | $4,170 | $2,802 | $6,972 | $1,536,794 |
$83,664
$50,532
$33,132
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $4,162 | $2,810 | $6,972 | $1,533,984 |
| 26 | $4,155 | $2,817 | $6,972 | $1,531,167 |
| 27 | $4,147 | $2,825 | $6,972 | $1,528,341 |
| 28 | $4,139 | $2,833 | $6,972 | $1,525,509 |
| 29 | $4,132 | $2,840 | $6,972 | $1,522,668 |
| 30 | $4,124 | $2,848 | $6,972 | $1,519,820 |
| 31 | $4,116 | $2,856 | $6,972 | $1,516,964 |
| 32 | $4,108 | $2,864 | $6,972 | $1,514,101 |
| 33 | $4,101 | $2,871 | $6,972 | $1,511,229 |
| 34 | $4,093 | $2,879 | $6,972 | $1,508,350 |
| 35 | $4,085 | $2,887 | $6,972 | $1,505,463 |
| 36 | $4,077 | $2,895 | $6,972 | $1,502,569 |
$83,664
$49,439
$34,225
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $4,069 | $2,903 | $6,972 | $1,499,666 |
| 38 | $4,062 | $2,910 | $6,972 | $1,496,756 |
| 39 | $4,054 | $2,918 | $6,972 | $1,493,838 |
| 40 | $4,046 | $2,926 | $6,972 | $1,490,911 |
| 41 | $4,038 | $2,934 | $6,972 | $1,487,977 |
| 42 | $4,030 | $2,942 | $6,972 | $1,485,035 |
| 43 | $4,022 | $2,950 | $6,972 | $1,482,085 |
| 44 | $4,014 | $2,958 | $6,972 | $1,479,127 |
| 45 | $4,006 | $2,966 | $6,972 | $1,476,161 |
| 46 | $3,998 | $2,974 | $6,972 | $1,473,187 |
| 47 | $3,990 | $2,982 | $6,972 | $1,470,205 |
| 48 | $3,982 | $2,990 | $6,972 | $1,467,215 |
$83,664
$48,310
$35,354
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $3,974 | $2,998 | $6,972 | $1,464,216 |
| 50 | $3,966 | $3,006 | $6,972 | $1,461,210 |
| 51 | $3,957 | $3,015 | $6,972 | $1,458,195 |
| 52 | $3,949 | $3,023 | $6,972 | $1,455,173 |
| 53 | $3,941 | $3,031 | $6,972 | $1,452,142 |
| 54 | $3,933 | $3,039 | $6,972 | $1,449,103 |
| 55 | $3,925 | $3,047 | $6,972 | $1,446,055 |
| 56 | $3,916 | $3,056 | $6,972 | $1,443,000 |
| 57 | $3,908 | $3,064 | $6,972 | $1,439,936 |
| 58 | $3,900 | $3,072 | $6,972 | $1,436,864 |
| 59 | $3,892 | $3,080 | $6,972 | $1,433,783 |
| 60 | $3,883 | $3,089 | $6,972 | $1,430,694 |
$83,664
$47,144
$36,520
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $3,875 | $3,097 | $6,972 | $1,427,597 |
| 62 | $3,866 | $3,106 | $6,972 | $1,424,491 |
| 63 | $3,858 | $3,114 | $6,972 | $1,421,377 |
| 64 | $3,850 | $3,122 | $6,972 | $1,418,255 |
| 65 | $3,841 | $3,131 | $6,972 | $1,415,124 |
| 66 | $3,833 | $3,139 | $6,972 | $1,411,985 |
| 67 | $3,824 | $3,148 | $6,972 | $1,408,837 |
| 68 | $3,816 | $3,156 | $6,972 | $1,405,680 |
| 69 | $3,807 | $3,165 | $6,972 | $1,402,515 |
| 70 | $3,798 | $3,174 | $6,972 | $1,399,342 |
| 71 | $3,790 | $3,182 | $6,972 | $1,396,160 |
| 72 | $3,781 | $3,191 | $6,972 | $1,392,969 |
$83,664
$45,939
$37,725
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $3,773 | $3,199 | $6,972 | $1,389,770 |
| 74 | $3,764 | $3,208 | $6,972 | $1,386,562 |
| 75 | $3,755 | $3,217 | $6,972 | $1,383,345 |
| 76 | $3,747 | $3,225 | $6,972 | $1,380,119 |
| 77 | $3,738 | $3,234 | $6,972 | $1,376,885 |
| 78 | $3,729 | $3,243 | $6,972 | $1,373,642 |
| 79 | $3,720 | $3,252 | $6,972 | $1,370,391 |
| 80 | $3,711 | $3,261 | $6,972 | $1,367,130 |
| 81 | $3,703 | $3,269 | $6,972 | $1,363,861 |
| 82 | $3,694 | $3,278 | $6,972 | $1,360,583 |
| 83 | $3,685 | $3,287 | $6,972 | $1,357,295 |
| 84 | $3,676 | $3,296 | $6,972 | $1,353,999 |
$83,664
$44,694
$38,970
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $3,667 | $3,305 | $6,972 | $1,350,695 |
| 86 | $3,658 | $3,314 | $6,972 | $1,347,381 |
| 87 | $3,649 | $3,323 | $6,972 | $1,344,058 |
| 88 | $3,640 | $3,332 | $6,972 | $1,340,726 |
| 89 | $3,631 | $3,341 | $6,972 | $1,337,385 |
| 90 | $3,622 | $3,350 | $6,972 | $1,334,035 |
| 91 | $3,613 | $3,359 | $6,972 | $1,330,676 |
| 92 | $3,604 | $3,368 | $6,972 | $1,327,308 |
| 93 | $3,595 | $3,377 | $6,972 | $1,323,931 |
| 94 | $3,586 | $3,386 | $6,972 | $1,320,545 |
| 95 | $3,576 | $3,396 | $6,972 | $1,317,149 |
| 96 | $3,567 | $3,405 | $6,972 | $1,313,744 |
$83,664
$43,409
$40,255
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $3,558 | $3,414 | $6,972 | $1,310,330 |
| 98 | $3,549 | $3,423 | $6,972 | $1,306,907 |
| 99 | $3,540 | $3,432 | $6,972 | $1,303,475 |
| 100 | $3,530 | $3,442 | $6,972 | $1,300,033 |
| 101 | $3,521 | $3,451 | $6,972 | $1,296,582 |
| 102 | $3,512 | $3,460 | $6,972 | $1,293,121 |
| 103 | $3,502 | $3,470 | $6,972 | $1,289,652 |
| 104 | $3,493 | $3,479 | $6,972 | $1,286,172 |
| 105 | $3,483 | $3,489 | $6,972 | $1,282,684 |
| 106 | $3,474 | $3,498 | $6,972 | $1,279,186 |
| 107 | $3,464 | $3,508 | $6,972 | $1,275,678 |
| 108 | $3,455 | $3,517 | $6,972 | $1,272,161 |
$83,664
$42,081
$41,583
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $3,445 | $3,527 | $6,972 | $1,268,635 |
| 110 | $3,436 | $3,536 | $6,972 | $1,265,098 |
| 111 | $3,426 | $3,546 | $6,972 | $1,261,553 |
| 112 | $3,417 | $3,555 | $6,972 | $1,257,997 |
| 113 | $3,407 | $3,565 | $6,972 | $1,254,432 |
| 114 | $3,397 | $3,575 | $6,972 | $1,250,858 |
| 115 | $3,388 | $3,584 | $6,972 | $1,247,274 |
| 116 | $3,378 | $3,594 | $6,972 | $1,243,680 |
| 117 | $3,368 | $3,604 | $6,972 | $1,240,076 |
| 118 | $3,359 | $3,613 | $6,972 | $1,236,462 |
| 119 | $3,349 | $3,623 | $6,972 | $1,232,839 |
| 120 | $3,339 | $3,633 | $6,972 | $1,229,206 |
$83,664
$40,709
$42,955
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $3,329 | $3,643 | $6,972 | $1,225,563 |
| 122 | $3,319 | $3,653 | $6,972 | $1,221,910 |
| 123 | $3,309 | $3,663 | $6,972 | $1,218,248 |
| 124 | $3,299 | $3,673 | $6,972 | $1,214,575 |
| 125 | $3,289 | $3,683 | $6,972 | $1,210,893 |
| 126 | $3,280 | $3,693 | $6,972 | $1,207,200 |
| 127 | $3,270 | $3,703 | $6,972 | $1,203,498 |
| 128 | $3,259 | $3,713 | $6,972 | $1,199,785 |
| 129 | $3,249 | $3,723 | $6,972 | $1,196,063 |
| 130 | $3,239 | $3,733 | $6,972 | $1,192,330 |
| 131 | $3,229 | $3,743 | $6,972 | $1,188,587 |
| 132 | $3,219 | $3,753 | $6,972 | $1,184,834 |
$83,664
$39,292
$44,372
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $3,209 | $3,763 | $6,972 | $1,181,071 |
| 134 | $3,199 | $3,773 | $6,972 | $1,177,298 |
| 135 | $3,189 | $3,783 | $6,972 | $1,173,514 |
| 136 | $3,178 | $3,794 | $6,972 | $1,169,721 |
| 137 | $3,168 | $3,804 | $6,972 | $1,165,917 |
| 138 | $3,158 | $3,814 | $6,972 | $1,162,102 |
| 139 | $3,147 | $3,825 | $6,972 | $1,158,278 |
| 140 | $3,137 | $3,835 | $6,972 | $1,154,443 |
| 141 | $3,127 | $3,845 | $6,972 | $1,150,597 |
| 142 | $3,116 | $3,856 | $6,972 | $1,146,741 |
| 143 | $3,106 | $3,866 | $6,972 | $1,142,875 |
| 144 | $3,095 | $3,877 | $6,972 | $1,138,999 |
$83,664
$37,828
$45,836
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $3,085 | $3,887 | $6,972 | $1,135,111 |
| 146 | $3,074 | $3,898 | $6,972 | $1,131,214 |
| 147 | $3,064 | $3,908 | $6,972 | $1,127,305 |
| 148 | $3,053 | $3,919 | $6,972 | $1,123,386 |
| 149 | $3,043 | $3,930 | $6,972 | $1,119,457 |
| 150 | $3,032 | $3,940 | $6,972 | $1,115,517 |
| 151 | $3,021 | $3,951 | $6,972 | $1,111,566 |
| 152 | $3,010 | $3,962 | $6,972 | $1,107,604 |
| 153 | $3,000 | $3,972 | $6,972 | $1,103,632 |
| 154 | $2,989 | $3,983 | $6,972 | $1,099,649 |
| 155 | $2,978 | $3,994 | $6,972 | $1,095,655 |
| 156 | $2,967 | $4,005 | $6,972 | $1,091,651 |
$83,664
$36,316
$47,348
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $2,957 | $4,015 | $6,972 | $1,087,635 |
| 158 | $2,946 | $4,026 | $6,972 | $1,083,609 |
| 159 | $2,935 | $4,037 | $6,972 | $1,079,572 |
| 160 | $2,924 | $4,048 | $6,972 | $1,075,524 |
| 161 | $2,913 | $4,059 | $6,972 | $1,071,464 |
| 162 | $2,902 | $4,070 | $6,972 | $1,067,394 |
| 163 | $2,891 | $4,081 | $6,972 | $1,063,313 |
| 164 | $2,880 | $4,092 | $6,972 | $1,059,221 |
| 165 | $2,869 | $4,103 | $6,972 | $1,055,118 |
| 166 | $2,858 | $4,114 | $6,972 | $1,051,003 |
| 167 | $2,846 | $4,126 | $6,972 | $1,046,878 |
| 168 | $2,835 | $4,137 | $6,972 | $1,042,741 |
$83,664
$34,754
$48,910
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $2,824 | $4,148 | $6,972 | $1,038,593 |
| 170 | $2,813 | $4,159 | $6,972 | $1,034,434 |
| 171 | $2,802 | $4,170 | $6,972 | $1,030,264 |
| 172 | $2,790 | $4,182 | $6,972 | $1,026,082 |
| 173 | $2,779 | $4,193 | $6,972 | $1,021,889 |
| 174 | $2,768 | $4,204 | $6,972 | $1,017,684 |
| 175 | $2,756 | $4,216 | $6,972 | $1,013,469 |
| 176 | $2,745 | $4,227 | $6,972 | $1,009,241 |
| 177 | $2,733 | $4,239 | $6,972 | $1,005,003 |
| 178 | $2,722 | $4,250 | $6,972 | $1,000,753 |
| 179 | $2,710 | $4,262 | $6,972 | $996,491 |
| 180 | $2,699 | $4,273 | $6,972 | $992,218 |
$83,664
$33,141
$50,523
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $2,687 | $4,285 | $6,972 | $987,933 |
| 182 | $2,676 | $4,296 | $6,972 | $983,637 |
| 183 | $2,664 | $4,308 | $6,972 | $979,329 |
| 184 | $2,652 | $4,320 | $6,972 | $975,009 |
| 185 | $2,641 | $4,331 | $6,972 | $970,678 |
| 186 | $2,629 | $4,343 | $6,972 | $966,335 |
| 187 | $2,617 | $4,355 | $6,972 | $961,980 |
| 188 | $2,605 | $4,367 | $6,972 | $957,613 |
| 189 | $2,594 | $4,378 | $6,972 | $953,235 |
| 190 | $2,582 | $4,390 | $6,972 | $948,844 |
| 191 | $2,570 | $4,402 | $6,972 | $944,442 |
| 192 | $2,558 | $4,414 | $6,972 | $940,028 |
$83,664
$31,474
$52,190
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $2,546 | $4,426 | $6,972 | $935,602 |
| 194 | $2,534 | $4,438 | $6,972 | $931,164 |
| 195 | $2,522 | $4,450 | $6,972 | $926,714 |
| 196 | $2,510 | $4,462 | $6,972 | $922,252 |
| 197 | $2,498 | $4,474 | $6,972 | $917,777 |
| 198 | $2,486 | $4,486 | $6,972 | $913,291 |
| 199 | $2,473 | $4,499 | $6,972 | $908,793 |
| 200 | $2,461 | $4,511 | $6,972 | $904,282 |
| 201 | $2,449 | $4,523 | $6,972 | $899,759 |
| 202 | $2,437 | $4,535 | $6,972 | $895,224 |
| 203 | $2,425 | $4,547 | $6,972 | $890,676 |
| 204 | $2,412 | $4,560 | $6,972 | $886,117 |
$83,664
$29,753
$53,912
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $2,400 | $4,572 | $6,972 | $881,544 |
| 206 | $2,388 | $4,584 | $6,972 | $876,960 |
| 207 | $2,375 | $4,597 | $6,972 | $872,363 |
| 208 | $2,363 | $4,609 | $6,972 | $867,754 |
| 209 | $2,350 | $4,622 | $6,972 | $863,132 |
| 210 | $2,338 | $4,634 | $6,972 | $858,497 |
| 211 | $2,325 | $4,647 | $6,972 | $853,851 |
| 212 | $2,313 | $4,659 | $6,972 | $849,191 |
| 213 | $2,300 | $4,672 | $6,972 | $844,519 |
| 214 | $2,287 | $4,685 | $6,972 | $839,834 |
| 215 | $2,275 | $4,697 | $6,972 | $835,137 |
| 216 | $2,262 | $4,710 | $6,972 | $830,427 |
$83,664
$27,974
$55,690
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $2,249 | $4,723 | $6,972 | $825,704 |
| 218 | $2,236 | $4,736 | $6,972 | $820,968 |
| 219 | $2,223 | $4,749 | $6,972 | $816,219 |
| 220 | $2,211 | $4,761 | $6,972 | $811,458 |
| 221 | $2,198 | $4,774 | $6,972 | $806,684 |
| 222 | $2,185 | $4,787 | $6,972 | $801,896 |
| 223 | $2,172 | $4,800 | $6,972 | $797,096 |
| 224 | $2,159 | $4,813 | $6,972 | $792,283 |
| 225 | $2,146 | $4,826 | $6,972 | $787,457 |
| 226 | $2,133 | $4,839 | $6,972 | $782,617 |
| 227 | $2,120 | $4,852 | $6,972 | $777,765 |
| 228 | $2,106 | $4,866 | $6,972 | $772,899 |
$83,664
$26,137
$57,527
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $2,093 | $4,879 | $6,972 | $768,021 |
| 230 | $2,080 | $4,892 | $6,972 | $763,129 |
| 231 | $2,067 | $4,905 | $6,972 | $758,224 |
| 232 | $2,054 | $4,918 | $6,972 | $753,305 |
| 233 | $2,040 | $4,932 | $6,972 | $748,373 |
| 234 | $2,027 | $4,945 | $6,972 | $743,428 |
| 235 | $2,013 | $4,959 | $6,972 | $738,470 |
| 236 | $2,000 | $4,972 | $6,972 | $733,498 |
| 237 | $1,987 | $4,985 | $6,972 | $728,512 |
| 238 | $1,973 | $4,999 | $6,972 | $723,513 |
| 239 | $1,960 | $5,012 | $6,972 | $718,501 |
| 240 | $1,946 | $5,026 | $6,972 | $713,475 |
$83,664
$24,239
$59,425
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $1,932 | $5,040 | $6,972 | $708,435 |
| 242 | $1,919 | $5,053 | $6,972 | $703,382 |
| 243 | $1,905 | $5,067 | $6,972 | $698,315 |
| 244 | $1,891 | $5,081 | $6,972 | $693,234 |
| 245 | $1,878 | $5,094 | $6,972 | $688,139 |
| 246 | $1,864 | $5,108 | $6,972 | $683,031 |
| 247 | $1,850 | $5,122 | $6,972 | $677,909 |
| 248 | $1,836 | $5,136 | $6,972 | $672,773 |
| 249 | $1,822 | $5,150 | $6,972 | $667,623 |
| 250 | $1,808 | $5,164 | $6,972 | $662,459 |
| 251 | $1,794 | $5,178 | $6,972 | $657,281 |
| 252 | $1,780 | $5,192 | $6,972 | $652,090 |
$83,664
$22,279
$61,385
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $1,766 | $5,206 | $6,972 | $646,884 |
| 254 | $1,752 | $5,220 | $6,972 | $641,664 |
| 255 | $1,738 | $5,234 | $6,972 | $636,429 |
| 256 | $1,724 | $5,248 | $6,972 | $631,181 |
| 257 | $1,709 | $5,263 | $6,972 | $625,918 |
| 258 | $1,695 | $5,277 | $6,972 | $620,642 |
| 259 | $1,681 | $5,291 | $6,972 | $615,351 |
| 260 | $1,667 | $5,305 | $6,972 | $610,045 |
| 261 | $1,652 | $5,320 | $6,972 | $604,725 |
| 262 | $1,638 | $5,334 | $6,972 | $599,391 |
| 263 | $1,623 | $5,349 | $6,972 | $594,042 |
| 264 | $1,609 | $5,363 | $6,972 | $588,679 |
$83,664
$20,254
$63,410
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $1,594 | $5,378 | $6,972 | $583,302 |
| 266 | $1,580 | $5,392 | $6,972 | $577,909 |
| 267 | $1,565 | $5,407 | $6,972 | $572,503 |
| 268 | $1,551 | $5,421 | $6,972 | $567,081 |
| 269 | $1,536 | $5,436 | $6,972 | $561,645 |
| 270 | $1,521 | $5,451 | $6,972 | $556,194 |
| 271 | $1,506 | $5,466 | $6,972 | $550,728 |
| 272 | $1,492 | $5,480 | $6,972 | $545,248 |
| 273 | $1,477 | $5,495 | $6,972 | $539,753 |
| 274 | $1,462 | $5,510 | $6,972 | $534,243 |
| 275 | $1,447 | $5,525 | $6,972 | $528,717 |
| 276 | $1,432 | $5,540 | $6,972 | $523,177 |
$83,664
$18,162
$65,502
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $1,417 | $5,555 | $6,972 | $517,622 |
| 278 | $1,402 | $5,570 | $6,972 | $512,052 |
| 279 | $1,387 | $5,585 | $6,972 | $506,467 |
| 280 | $1,372 | $5,600 | $6,972 | $500,867 |
| 281 | $1,357 | $5,615 | $6,972 | $495,251 |
| 282 | $1,341 | $5,631 | $6,972 | $489,620 |
| 283 | $1,326 | $5,646 | $6,972 | $483,975 |
| 284 | $1,311 | $5,661 | $6,972 | $478,313 |
| 285 | $1,295 | $5,677 | $6,972 | $472,637 |
| 286 | $1,280 | $5,692 | $6,972 | $466,945 |
| 287 | $1,265 | $5,707 | $6,972 | $461,237 |
| 288 | $1,249 | $5,723 | $6,972 | $455,515 |
$83,664
$16,001
$67,663
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $1,234 | $5,738 | $6,972 | $449,776 |
| 290 | $1,218 | $5,754 | $6,972 | $444,022 |
| 291 | $1,203 | $5,769 | $6,972 | $438,253 |
| 292 | $1,187 | $5,785 | $6,972 | $432,468 |
| 293 | $1,171 | $5,801 | $6,972 | $426,667 |
| 294 | $1,156 | $5,816 | $6,972 | $420,851 |
| 295 | $1,140 | $5,832 | $6,972 | $415,019 |
| 296 | $1,124 | $5,848 | $6,972 | $409,171 |
| 297 | $1,108 | $5,864 | $6,972 | $403,307 |
| 298 | $1,092 | $5,880 | $6,972 | $397,427 |
| 299 | $1,076 | $5,896 | $6,972 | $391,531 |
| 300 | $1,060 | $5,912 | $6,972 | $385,620 |
$83,664
$13,769
$69,895
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $1,044 | $5,928 | $6,972 | $379,692 |
| 302 | $1,028 | $5,944 | $6,972 | $373,748 |
| 303 | $1,012 | $5,960 | $6,972 | $367,789 |
| 304 | $996 | $5,976 | $6,972 | $361,813 |
| 305 | $980 | $5,992 | $6,972 | $355,821 |
| 306 | $964 | $6,008 | $6,972 | $349,812 |
| 307 | $947 | $6,025 | $6,972 | $343,788 |
| 308 | $931 | $6,041 | $6,972 | $337,747 |
| 309 | $915 | $6,057 | $6,972 | $331,690 |
| 310 | $898 | $6,074 | $6,972 | $325,616 |
| 311 | $882 | $6,090 | $6,972 | $319,526 |
| 312 | $865 | $6,107 | $6,972 | $313,419 |
$83,664
$11,463
$72,201
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $849 | $6,123 | $6,972 | $307,296 |
| 314 | $832 | $6,140 | $6,972 | $301,156 |
| 315 | $816 | $6,156 | $6,972 | $295,000 |
| 316 | $799 | $6,173 | $6,972 | $288,827 |
| 317 | $782 | $6,190 | $6,972 | $282,637 |
| 318 | $765 | $6,207 | $6,972 | $276,430 |
| 319 | $749 | $6,223 | $6,972 | $270,207 |
| 320 | $732 | $6,240 | $6,972 | $263,967 |
| 321 | $715 | $6,257 | $6,972 | $257,710 |
| 322 | $698 | $6,274 | $6,972 | $251,436 |
| 323 | $681 | $6,291 | $6,972 | $245,145 |
| 324 | $664 | $6,308 | $6,972 | $238,837 |
$83,664
$9,082
$74,582
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $647 | $6,325 | $6,972 | $232,512 |
| 326 | $630 | $6,342 | $6,972 | $226,169 |
| 327 | $613 | $6,359 | $6,972 | $219,810 |
| 328 | $595 | $6,377 | $6,972 | $213,433 |
| 329 | $578 | $6,394 | $6,972 | $207,039 |
| 330 | $561 | $6,411 | $6,972 | $200,628 |
| 331 | $543 | $6,429 | $6,972 | $194,199 |
| 332 | $526 | $6,446 | $6,972 | $187,753 |
| 333 | $508 | $6,464 | $6,972 | $181,290 |
| 334 | $491 | $6,481 | $6,972 | $174,809 |
| 335 | $473 | $6,499 | $6,972 | $168,310 |
| 336 | $456 | $6,516 | $6,972 | $161,794 |
$83,664
$6,621
$77,043
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $438 | $6,534 | $6,972 | $155,260 |
| 338 | $420 | $6,552 | $6,972 | $148,709 |
| 339 | $403 | $6,569 | $6,972 | $142,139 |
| 340 | $385 | $6,587 | $6,972 | $135,552 |
| 341 | $367 | $6,605 | $6,972 | $128,947 |
| 342 | $349 | $6,623 | $6,972 | $122,325 |
| 343 | $331 | $6,641 | $6,972 | $115,684 |
| 344 | $313 | $6,659 | $6,972 | $109,025 |
| 345 | $295 | $6,677 | $6,972 | $102,349 |
| 346 | $277 | $6,695 | $6,972 | $95,654 |
| 347 | $259 | $6,713 | $6,972 | $88,941 |
| 348 | $241 | $6,731 | $6,972 | $82,210 |
$83,664
$4,080
$79,584
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $223 | $6,749 | $6,972 | $75,460 |
| 350 | $204 | $6,768 | $6,972 | $68,693 |
| 351 | $186 | $6,786 | $6,972 | $61,907 |
| 352 | $168 | $6,804 | $6,972 | $55,102 |
| 353 | $149 | $6,823 | $6,972 | $48,280 |
| 354 | $131 | $6,841 | $6,972 | $41,438 |
| 355 | $112 | $6,860 | $6,972 | $34,579 |
| 356 | $94 | $6,878 | $6,972 | $27,700 |
| 357 | $75 | $6,897 | $6,972 | $20,803 |
| 358 | $56 | $6,916 | $6,972 | $13,888 |
| 359 | $38 | $6,934 | $6,972 | $6,953 |
| 360 | $19 | $6,953 | $6,972 | $0 |
$83,664
$1,454
$82,210
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。
