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
$850 萬
$730 萬
$720 萬
$730 萬
788 呎
@10,787
977 呎
@8,700
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $24,778 | $19,040 | $15,603 | $13,316 |
| 1.500 | $25,699 | $19,977 | $16,557 | $14,288 |
| 2.000 | $26,641 | $20,944 | $17,548 | $15,302 |
| 2.500 | $27,605 | $21,938 | $18,573 | $16,358 |
| 3.000 | $28,590 | $22,960 | $19,632 | $17,454 |
| 3.250 | $29,090 | $23,482 | $20,175 | $18,018 |
| 3.500 | $29,596 | $24,010 | $20,726 | $18,590 |
| 4.000 | $30,623 | $25,088 | $21,852 | $19,765 |
| 4.500 | $31,671 | $26,192 | $23,011 | $20,977 |
| 5.000 | $32,739 | $27,322 | $24,202 | $22,224 |
| 5.500 | $33,827 | $28,479 | $25,423 | $23,506 |
| 6.000 | $34,936 | $29,660 | $26,674 | $24,821 |
每月供款$18,018
30年
$4,140,000
$2,346,315
$6,486,315
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,213 | $6,805 | $18,018 | $4,133,195 |
| 2 | $11,194 | $6,823 | $18,018 | $4,126,371 |
| 3 | $11,176 | $6,842 | $18,018 | $4,119,530 |
| 4 | $11,157 | $6,860 | $18,018 | $4,112,669 |
| 5 | $11,138 | $6,879 | $18,018 | $4,105,790 |
| 6 | $11,120 | $6,898 | $18,018 | $4,098,892 |
| 7 | $11,101 | $6,916 | $18,018 | $4,091,976 |
| 8 | $11,082 | $6,935 | $18,018 | $4,085,041 |
| 9 | $11,064 | $6,954 | $18,018 | $4,078,087 |
| 10 | $11,045 | $6,973 | $18,018 | $4,071,114 |
| 11 | $11,026 | $6,992 | $18,018 | $4,064,123 |
| 12 | $11,007 | $7,011 | $18,018 | $4,057,112 |
$216,210
$133,323
$82,888
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,988 | $7,030 | $18,018 | $4,050,083 |
| 14 | $10,969 | $7,049 | $18,018 | $4,043,034 |
| 15 | $10,950 | $7,068 | $18,018 | $4,035,966 |
| 16 | $10,931 | $7,087 | $18,018 | $4,028,879 |
| 17 | $10,912 | $7,106 | $18,018 | $4,021,774 |
| 18 | $10,892 | $7,125 | $18,018 | $4,014,648 |
| 19 | $10,873 | $7,145 | $18,018 | $4,007,504 |
| 20 | $10,854 | $7,164 | $18,018 | $4,000,340 |
| 21 | $10,834 | $7,183 | $18,018 | $3,993,157 |
| 22 | $10,815 | $7,203 | $18,018 | $3,985,954 |
| 23 | $10,795 | $7,222 | $18,018 | $3,978,732 |
| 24 | $10,776 | $7,242 | $18,018 | $3,971,490 |
$216,210
$130,588
$85,622
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,756 | $7,261 | $18,018 | $3,964,228 |
| 26 | $10,736 | $7,281 | $18,018 | $3,956,947 |
| 27 | $10,717 | $7,301 | $18,018 | $3,949,646 |
| 28 | $10,697 | $7,321 | $18,018 | $3,942,326 |
| 29 | $10,677 | $7,340 | $18,018 | $3,934,985 |
| 30 | $10,657 | $7,360 | $18,018 | $3,927,625 |
| 31 | $10,637 | $7,380 | $18,018 | $3,920,245 |
| 32 | $10,617 | $7,400 | $18,018 | $3,912,845 |
| 33 | $10,597 | $7,420 | $18,018 | $3,905,424 |
| 34 | $10,577 | $7,440 | $18,018 | $3,897,984 |
| 35 | $10,557 | $7,461 | $18,018 | $3,890,524 |
| 36 | $10,537 | $7,481 | $18,018 | $3,883,043 |
$216,210
$127,764
$88,447
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,517 | $7,501 | $18,018 | $3,875,542 |
| 38 | $10,496 | $7,521 | $18,018 | $3,868,021 |
| 39 | $10,476 | $7,542 | $18,018 | $3,860,479 |
| 40 | $10,455 | $7,562 | $18,018 | $3,852,917 |
| 41 | $10,435 | $7,583 | $18,018 | $3,845,334 |
| 42 | $10,414 | $7,603 | $18,018 | $3,837,731 |
| 43 | $10,394 | $7,624 | $18,018 | $3,830,108 |
| 44 | $10,373 | $7,644 | $18,018 | $3,822,463 |
| 45 | $10,353 | $7,665 | $18,018 | $3,814,798 |
| 46 | $10,332 | $7,686 | $18,018 | $3,807,112 |
| 47 | $10,311 | $7,707 | $18,018 | $3,799,406 |
| 48 | $10,290 | $7,727 | $18,018 | $3,791,678 |
$216,210
$124,846
$91,365
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,269 | $7,748 | $18,018 | $3,783,930 |
| 50 | $10,248 | $7,769 | $18,018 | $3,776,161 |
| 51 | $10,227 | $7,790 | $18,018 | $3,768,370 |
| 52 | $10,206 | $7,812 | $18,018 | $3,760,559 |
| 53 | $10,185 | $7,833 | $18,018 | $3,752,726 |
| 54 | $10,164 | $7,854 | $18,018 | $3,744,872 |
| 55 | $10,142 | $7,875 | $18,018 | $3,736,997 |
| 56 | $10,121 | $7,897 | $18,018 | $3,729,100 |
| 57 | $10,100 | $7,918 | $18,018 | $3,721,182 |
| 58 | $10,078 | $7,939 | $18,018 | $3,713,243 |
| 59 | $10,057 | $7,961 | $18,018 | $3,705,282 |
| 60 | $10,035 | $7,982 | $18,018 | $3,697,300 |
$216,210
$121,832
$94,379
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,014 | $8,004 | $18,018 | $3,689,296 |
| 62 | $9,992 | $8,026 | $18,018 | $3,681,270 |
| 63 | $9,970 | $8,047 | $18,018 | $3,673,223 |
| 64 | $9,948 | $8,069 | $18,018 | $3,665,153 |
| 65 | $9,926 | $8,091 | $18,018 | $3,657,062 |
| 66 | $9,905 | $8,113 | $18,018 | $3,648,949 |
| 67 | $9,883 | $8,135 | $18,018 | $3,640,814 |
| 68 | $9,861 | $8,157 | $18,018 | $3,632,657 |
| 69 | $9,838 | $8,179 | $18,018 | $3,624,478 |
| 70 | $9,816 | $8,201 | $18,018 | $3,616,277 |
| 71 | $9,794 | $8,223 | $18,018 | $3,608,054 |
| 72 | $9,772 | $8,246 | $18,018 | $3,599,808 |
$216,210
$118,719
$97,492
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,749 | $8,268 | $18,018 | $3,591,540 |
| 74 | $9,727 | $8,290 | $18,018 | $3,583,249 |
| 75 | $9,705 | $8,313 | $18,018 | $3,574,936 |
| 76 | $9,682 | $8,335 | $18,018 | $3,566,601 |
| 77 | $9,660 | $8,358 | $18,018 | $3,558,243 |
| 78 | $9,637 | $8,381 | $18,018 | $3,549,862 |
| 79 | $9,614 | $8,403 | $18,018 | $3,541,459 |
| 80 | $9,591 | $8,426 | $18,018 | $3,533,033 |
| 81 | $9,569 | $8,449 | $18,018 | $3,524,584 |
| 82 | $9,546 | $8,472 | $18,018 | $3,516,112 |
| 83 | $9,523 | $8,495 | $18,018 | $3,507,617 |
| 84 | $9,500 | $8,518 | $18,018 | $3,499,100 |
$216,210
$115,502
$100,708
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,477 | $8,541 | $18,018 | $3,490,559 |
| 86 | $9,454 | $8,564 | $18,018 | $3,481,995 |
| 87 | $9,430 | $8,587 | $18,018 | $3,473,408 |
| 88 | $9,407 | $8,610 | $18,018 | $3,464,797 |
| 89 | $9,384 | $8,634 | $18,018 | $3,456,164 |
| 90 | $9,360 | $8,657 | $18,018 | $3,447,507 |
| 91 | $9,337 | $8,681 | $18,018 | $3,438,826 |
| 92 | $9,313 | $8,704 | $18,018 | $3,430,122 |
| 93 | $9,290 | $8,728 | $18,018 | $3,421,394 |
| 94 | $9,266 | $8,751 | $18,018 | $3,412,643 |
| 95 | $9,243 | $8,775 | $18,018 | $3,403,868 |
| 96 | $9,219 | $8,799 | $18,018 | $3,395,069 |
$216,210
$112,180
$104,030
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,195 | $8,823 | $18,018 | $3,386,247 |
| 98 | $9,171 | $8,846 | $18,018 | $3,377,400 |
| 99 | $9,147 | $8,870 | $18,018 | $3,368,530 |
| 100 | $9,123 | $8,894 | $18,018 | $3,359,636 |
| 101 | $9,099 | $8,919 | $18,018 | $3,350,717 |
| 102 | $9,075 | $8,943 | $18,018 | $3,341,774 |
| 103 | $9,051 | $8,967 | $18,018 | $3,332,807 |
| 104 | $9,026 | $8,991 | $18,018 | $3,323,816 |
| 105 | $9,002 | $9,016 | $18,018 | $3,314,801 |
| 106 | $8,978 | $9,040 | $18,018 | $3,305,761 |
| 107 | $8,953 | $9,064 | $18,018 | $3,296,696 |
| 108 | $8,929 | $9,089 | $18,018 | $3,287,607 |
$216,210
$108,748
$107,462
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,904 | $9,114 | $18,018 | $3,278,494 |
| 110 | $8,879 | $9,138 | $18,018 | $3,269,355 |
| 111 | $8,855 | $9,163 | $18,018 | $3,260,192 |
| 112 | $8,830 | $9,188 | $18,018 | $3,251,005 |
| 113 | $8,805 | $9,213 | $18,018 | $3,241,792 |
| 114 | $8,780 | $9,238 | $18,018 | $3,232,554 |
| 115 | $8,755 | $9,263 | $18,018 | $3,223,291 |
| 116 | $8,730 | $9,288 | $18,018 | $3,214,004 |
| 117 | $8,705 | $9,313 | $18,018 | $3,204,691 |
| 118 | $8,679 | $9,338 | $18,018 | $3,195,352 |
| 119 | $8,654 | $9,363 | $18,018 | $3,185,989 |
| 120 | $8,629 | $9,389 | $18,018 | $3,176,600 |
$216,210
$105,203
$111,007
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,603 | $9,414 | $18,018 | $3,167,186 |
| 122 | $8,578 | $9,440 | $18,018 | $3,157,746 |
| 123 | $8,552 | $9,465 | $18,018 | $3,148,281 |
| 124 | $8,527 | $9,491 | $18,018 | $3,138,790 |
| 125 | $8,501 | $9,517 | $18,018 | $3,129,273 |
| 126 | $8,475 | $9,542 | $18,018 | $3,119,731 |
| 127 | $8,449 | $9,568 | $18,018 | $3,110,163 |
| 128 | $8,423 | $9,594 | $18,018 | $3,100,568 |
| 129 | $8,397 | $9,620 | $18,018 | $3,090,948 |
| 130 | $8,371 | $9,646 | $18,018 | $3,081,302 |
| 131 | $8,345 | $9,672 | $18,018 | $3,071,630 |
| 132 | $8,319 | $9,699 | $18,018 | $3,061,931 |
$216,210
$101,541
$114,669
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,293 | $9,725 | $18,018 | $3,052,206 |
| 134 | $8,266 | $9,751 | $18,018 | $3,042,455 |
| 135 | $8,240 | $9,778 | $18,018 | $3,032,678 |
| 136 | $8,214 | $9,804 | $18,018 | $3,022,874 |
| 137 | $8,187 | $9,831 | $18,018 | $3,013,043 |
| 138 | $8,160 | $9,857 | $18,018 | $3,003,186 |
| 139 | $8,134 | $9,884 | $18,018 | $2,993,302 |
| 140 | $8,107 | $9,911 | $18,018 | $2,983,391 |
| 141 | $8,080 | $9,938 | $18,018 | $2,973,454 |
| 142 | $8,053 | $9,964 | $18,018 | $2,963,489 |
| 143 | $8,026 | $9,991 | $18,018 | $2,953,498 |
| 144 | $7,999 | $10,018 | $18,018 | $2,943,479 |
$216,210
$97,759
$118,452
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,972 | $10,046 | $18,018 | $2,933,434 |
| 146 | $7,945 | $10,073 | $18,018 | $2,923,361 |
| 147 | $7,917 | $10,100 | $18,018 | $2,913,261 |
| 148 | $7,890 | $10,127 | $18,018 | $2,903,133 |
| 149 | $7,863 | $10,155 | $18,018 | $2,892,978 |
| 150 | $7,835 | $10,182 | $18,018 | $2,882,796 |
| 151 | $7,808 | $10,210 | $18,018 | $2,872,586 |
| 152 | $7,780 | $10,238 | $18,018 | $2,862,348 |
| 153 | $7,752 | $10,265 | $18,018 | $2,852,083 |
| 154 | $7,724 | $10,293 | $18,018 | $2,841,790 |
| 155 | $7,697 | $10,321 | $18,018 | $2,831,469 |
| 156 | $7,669 | $10,349 | $18,018 | $2,821,120 |
$216,210
$93,851
$122,359
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,641 | $10,377 | $18,018 | $2,810,743 |
| 158 | $7,612 | $10,405 | $18,018 | $2,800,338 |
| 159 | $7,584 | $10,433 | $18,018 | $2,789,904 |
| 160 | $7,556 | $10,462 | $18,018 | $2,779,443 |
| 161 | $7,528 | $10,490 | $18,018 | $2,768,953 |
| 162 | $7,499 | $10,518 | $18,018 | $2,758,435 |
| 163 | $7,471 | $10,547 | $18,018 | $2,747,888 |
| 164 | $7,442 | $10,575 | $18,018 | $2,737,313 |
| 165 | $7,414 | $10,604 | $18,018 | $2,726,709 |
| 166 | $7,385 | $10,633 | $18,018 | $2,716,076 |
| 167 | $7,356 | $10,662 | $18,018 | $2,705,414 |
| 168 | $7,327 | $10,690 | $18,018 | $2,694,724 |
$216,210
$89,815
$126,396
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,298 | $10,719 | $18,018 | $2,684,005 |
| 170 | $7,269 | $10,748 | $18,018 | $2,673,256 |
| 171 | $7,240 | $10,777 | $18,018 | $2,662,479 |
| 172 | $7,211 | $10,807 | $18,018 | $2,651,672 |
| 173 | $7,182 | $10,836 | $18,018 | $2,640,836 |
| 174 | $7,152 | $10,865 | $18,018 | $2,629,971 |
| 175 | $7,123 | $10,895 | $18,018 | $2,619,076 |
| 176 | $7,093 | $10,924 | $18,018 | $2,608,152 |
| 177 | $7,064 | $10,954 | $18,018 | $2,597,198 |
| 178 | $7,034 | $10,983 | $18,018 | $2,586,215 |
| 179 | $7,004 | $11,013 | $18,018 | $2,575,202 |
| 180 | $6,975 | $11,043 | $18,018 | $2,564,159 |
$216,210
$85,645
$130,565
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,945 | $11,073 | $18,018 | $2,553,086 |
| 182 | $6,915 | $11,103 | $18,018 | $2,541,983 |
| 183 | $6,885 | $11,133 | $18,018 | $2,530,850 |
| 184 | $6,854 | $11,163 | $18,018 | $2,519,687 |
| 185 | $6,824 | $11,193 | $18,018 | $2,508,493 |
| 186 | $6,794 | $11,224 | $18,018 | $2,497,269 |
| 187 | $6,763 | $11,254 | $18,018 | $2,486,015 |
| 188 | $6,733 | $11,285 | $18,018 | $2,474,731 |
| 189 | $6,702 | $11,315 | $18,018 | $2,463,416 |
| 190 | $6,672 | $11,346 | $18,018 | $2,452,070 |
| 191 | $6,641 | $11,377 | $18,018 | $2,440,693 |
| 192 | $6,610 | $11,407 | $18,018 | $2,429,286 |
$216,210
$81,338
$134,873
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,579 | $11,438 | $18,018 | $2,417,848 |
| 194 | $6,548 | $11,469 | $18,018 | $2,406,379 |
| 195 | $6,517 | $11,500 | $18,018 | $2,394,878 |
| 196 | $6,486 | $11,531 | $18,018 | $2,383,347 |
| 197 | $6,455 | $11,563 | $18,018 | $2,371,784 |
| 198 | $6,424 | $11,594 | $18,018 | $2,360,190 |
| 199 | $6,392 | $11,625 | $18,018 | $2,348,565 |
| 200 | $6,361 | $11,657 | $18,018 | $2,336,908 |
| 201 | $6,329 | $11,688 | $18,018 | $2,325,220 |
| 202 | $6,297 | $11,720 | $18,018 | $2,313,500 |
| 203 | $6,266 | $11,752 | $18,018 | $2,301,748 |
| 204 | $6,234 | $11,784 | $18,018 | $2,289,964 |
$216,210
$76,889
$139,322
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,202 | $11,816 | $18,018 | $2,278,149 |
| 206 | $6,170 | $11,848 | $18,018 | $2,266,301 |
| 207 | $6,138 | $11,880 | $18,018 | $2,254,421 |
| 208 | $6,106 | $11,912 | $18,018 | $2,242,510 |
| 209 | $6,073 | $11,944 | $18,018 | $2,230,565 |
| 210 | $6,041 | $11,976 | $18,018 | $2,218,589 |
| 211 | $6,009 | $12,009 | $18,018 | $2,206,580 |
| 212 | $5,976 | $12,041 | $18,018 | $2,194,539 |
| 213 | $5,944 | $12,074 | $18,018 | $2,182,465 |
| 214 | $5,911 | $12,107 | $18,018 | $2,170,358 |
| 215 | $5,878 | $12,139 | $18,018 | $2,158,219 |
| 216 | $5,845 | $12,172 | $18,018 | $2,146,046 |
$216,210
$72,293
$143,918
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,812 | $12,205 | $18,018 | $2,133,841 |
| 218 | $5,779 | $12,238 | $18,018 | $2,121,603 |
| 219 | $5,746 | $12,272 | $18,018 | $2,109,331 |
| 220 | $5,713 | $12,305 | $18,018 | $2,097,026 |
| 221 | $5,679 | $12,338 | $18,018 | $2,084,688 |
| 222 | $5,646 | $12,372 | $18,018 | $2,072,317 |
| 223 | $5,613 | $12,405 | $18,018 | $2,059,912 |
| 224 | $5,579 | $12,439 | $18,018 | $2,047,473 |
| 225 | $5,545 | $12,472 | $18,018 | $2,035,001 |
| 226 | $5,511 | $12,506 | $18,018 | $2,022,495 |
| 227 | $5,478 | $12,540 | $18,018 | $2,009,955 |
| 228 | $5,444 | $12,574 | $18,018 | $1,997,381 |
$216,210
$67,545
$148,666
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,410 | $12,608 | $18,018 | $1,984,773 |
| 230 | $5,375 | $12,642 | $18,018 | $1,972,131 |
| 231 | $5,341 | $12,676 | $18,018 | $1,959,454 |
| 232 | $5,307 | $12,711 | $18,018 | $1,946,744 |
| 233 | $5,272 | $12,745 | $18,018 | $1,933,998 |
| 234 | $5,238 | $12,780 | $18,018 | $1,921,219 |
| 235 | $5,203 | $12,814 | $18,018 | $1,908,405 |
| 236 | $5,169 | $12,849 | $18,018 | $1,895,556 |
| 237 | $5,134 | $12,884 | $18,018 | $1,882,672 |
| 238 | $5,099 | $12,919 | $18,018 | $1,869,753 |
| 239 | $5,064 | $12,954 | $18,018 | $1,856,800 |
| 240 | $5,029 | $12,989 | $18,018 | $1,843,811 |
$216,210
$62,641
$153,570
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,994 | $13,024 | $18,018 | $1,830,787 |
| 242 | $4,958 | $13,059 | $18,018 | $1,817,728 |
| 243 | $4,923 | $13,095 | $18,018 | $1,804,633 |
| 244 | $4,888 | $13,130 | $18,018 | $1,791,503 |
| 245 | $4,852 | $13,166 | $18,018 | $1,778,338 |
| 246 | $4,816 | $13,201 | $18,018 | $1,765,137 |
| 247 | $4,781 | $13,237 | $18,018 | $1,751,900 |
| 248 | $4,745 | $13,273 | $18,018 | $1,738,627 |
| 249 | $4,709 | $13,309 | $18,018 | $1,725,318 |
| 250 | $4,673 | $13,345 | $18,018 | $1,711,973 |
| 251 | $4,637 | $13,381 | $18,018 | $1,698,592 |
| 252 | $4,600 | $13,417 | $18,018 | $1,685,175 |
$216,210
$57,575
$158,636
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,564 | $13,454 | $18,018 | $1,671,722 |
| 254 | $4,528 | $13,490 | $18,018 | $1,658,232 |
| 255 | $4,491 | $13,526 | $18,018 | $1,644,705 |
| 256 | $4,454 | $13,563 | $18,018 | $1,631,142 |
| 257 | $4,418 | $13,600 | $18,018 | $1,617,542 |
| 258 | $4,381 | $13,637 | $18,018 | $1,603,905 |
| 259 | $4,344 | $13,674 | $18,018 | $1,590,232 |
| 260 | $4,307 | $13,711 | $18,018 | $1,576,521 |
| 261 | $4,270 | $13,748 | $18,018 | $1,562,773 |
| 262 | $4,233 | $13,785 | $18,018 | $1,548,988 |
| 263 | $4,195 | $13,822 | $18,018 | $1,535,166 |
| 264 | $4,158 | $13,860 | $18,018 | $1,521,306 |
$216,210
$52,342
$163,869
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,120 | $13,897 | $18,018 | $1,507,409 |
| 266 | $4,083 | $13,935 | $18,018 | $1,493,474 |
| 267 | $4,045 | $13,973 | $18,018 | $1,479,501 |
| 268 | $4,007 | $14,011 | $18,018 | $1,465,491 |
| 269 | $3,969 | $14,049 | $18,018 | $1,451,442 |
| 270 | $3,931 | $14,087 | $18,018 | $1,437,356 |
| 271 | $3,893 | $14,125 | $18,018 | $1,423,231 |
| 272 | $3,855 | $14,163 | $18,018 | $1,409,068 |
| 273 | $3,816 | $14,201 | $18,018 | $1,394,867 |
| 274 | $3,778 | $14,240 | $18,018 | $1,380,627 |
| 275 | $3,739 | $14,278 | $18,018 | $1,366,348 |
| 276 | $3,701 | $14,317 | $18,018 | $1,352,031 |
$216,210
$46,936
$169,275
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,662 | $14,356 | $18,018 | $1,337,676 |
| 278 | $3,623 | $14,395 | $18,018 | $1,323,281 |
| 279 | $3,584 | $14,434 | $18,018 | $1,308,847 |
| 280 | $3,545 | $14,473 | $18,018 | $1,294,375 |
| 281 | $3,506 | $14,512 | $18,018 | $1,279,863 |
| 282 | $3,466 | $14,551 | $18,018 | $1,265,311 |
| 283 | $3,427 | $14,591 | $18,018 | $1,250,721 |
| 284 | $3,387 | $14,630 | $18,018 | $1,236,091 |
| 285 | $3,348 | $14,670 | $18,018 | $1,221,421 |
| 286 | $3,308 | $14,710 | $18,018 | $1,206,711 |
| 287 | $3,268 | $14,749 | $18,018 | $1,191,962 |
| 288 | $3,228 | $14,789 | $18,018 | $1,177,173 |
$216,210
$41,352
$174,859
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,188 | $14,829 | $18,018 | $1,162,343 |
| 290 | $3,148 | $14,870 | $18,018 | $1,147,474 |
| 291 | $3,108 | $14,910 | $18,018 | $1,132,564 |
| 292 | $3,067 | $14,950 | $18,018 | $1,117,614 |
| 293 | $3,027 | $14,991 | $18,018 | $1,102,623 |
| 294 | $2,986 | $15,031 | $18,018 | $1,087,592 |
| 295 | $2,946 | $15,072 | $18,018 | $1,072,520 |
| 296 | $2,905 | $15,113 | $18,018 | $1,057,407 |
| 297 | $2,864 | $15,154 | $18,018 | $1,042,253 |
| 298 | $2,823 | $15,195 | $18,018 | $1,027,058 |
| 299 | $2,782 | $15,236 | $18,018 | $1,011,823 |
| 300 | $2,740 | $15,277 | $18,018 | $996,545 |
$216,210
$35,583
$180,627
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,699 | $15,319 | $18,018 | $981,227 |
| 302 | $2,657 | $15,360 | $18,018 | $965,867 |
| 303 | $2,616 | $15,402 | $18,018 | $950,465 |
| 304 | $2,574 | $15,443 | $18,018 | $935,022 |
| 305 | $2,532 | $15,485 | $18,018 | $919,536 |
| 306 | $2,490 | $15,527 | $18,018 | $904,009 |
| 307 | $2,448 | $15,569 | $18,018 | $888,440 |
| 308 | $2,406 | $15,611 | $18,018 | $872,829 |
| 309 | $2,364 | $15,654 | $18,018 | $857,175 |
| 310 | $2,322 | $15,696 | $18,018 | $841,479 |
| 311 | $2,279 | $15,739 | $18,018 | $825,741 |
| 312 | $2,236 | $15,781 | $18,018 | $809,959 |
$216,210
$29,625
$186,586
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,194 | $15,824 | $18,018 | $794,136 |
| 314 | $2,151 | $15,867 | $18,018 | $778,269 |
| 315 | $2,108 | $15,910 | $18,018 | $762,359 |
| 316 | $2,065 | $15,953 | $18,018 | $746,406 |
| 317 | $2,022 | $15,996 | $18,018 | $730,410 |
| 318 | $1,978 | $16,039 | $18,018 | $714,371 |
| 319 | $1,935 | $16,083 | $18,018 | $698,288 |
| 320 | $1,891 | $16,126 | $18,018 | $682,162 |
| 321 | $1,848 | $16,170 | $18,018 | $665,992 |
| 322 | $1,804 | $16,214 | $18,018 | $649,778 |
| 323 | $1,760 | $16,258 | $18,018 | $633,520 |
| 324 | $1,716 | $16,302 | $18,018 | $617,218 |
$216,210
$23,469
$192,741
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,672 | $16,346 | $18,018 | $600,873 |
| 326 | $1,627 | $16,390 | $18,018 | $584,482 |
| 327 | $1,583 | $16,435 | $18,018 | $568,048 |
| 328 | $1,538 | $16,479 | $18,018 | $551,569 |
| 329 | $1,494 | $16,524 | $18,018 | $535,045 |
| 330 | $1,449 | $16,568 | $18,018 | $518,477 |
| 331 | $1,404 | $16,613 | $18,018 | $501,863 |
| 332 | $1,359 | $16,658 | $18,018 | $485,205 |
| 333 | $1,314 | $16,703 | $18,018 | $468,501 |
| 334 | $1,269 | $16,749 | $18,018 | $451,753 |
| 335 | $1,223 | $16,794 | $18,018 | $434,959 |
| 336 | $1,178 | $16,840 | $18,018 | $418,119 |
$216,210
$17,111
$199,099
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,132 | $16,885 | $18,018 | $401,234 |
| 338 | $1,087 | $16,931 | $18,018 | $384,303 |
| 339 | $1,041 | $16,977 | $18,018 | $367,326 |
| 340 | $995 | $17,023 | $18,018 | $350,304 |
| 341 | $949 | $17,069 | $18,018 | $333,235 |
| 342 | $903 | $17,115 | $18,018 | $316,120 |
| 343 | $856 | $17,161 | $18,018 | $298,959 |
| 344 | $810 | $17,208 | $18,018 | $281,751 |
| 345 | $763 | $17,254 | $18,018 | $264,496 |
| 346 | $716 | $17,301 | $18,018 | $247,195 |
| 347 | $669 | $17,348 | $18,018 | $229,847 |
| 348 | $623 | $17,395 | $18,018 | $212,452 |
$216,210
$10,543
$205,667
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $575 | $17,442 | $18,018 | $195,010 |
| 350 | $528 | $17,489 | $18,018 | $177,520 |
| 351 | $481 | $17,537 | $18,018 | $159,984 |
| 352 | $433 | $17,584 | $18,018 | $142,399 |
| 353 | $386 | $17,632 | $18,018 | $124,767 |
| 354 | $338 | $17,680 | $18,018 | $107,088 |
| 355 | $290 | $17,728 | $18,018 | $89,360 |
| 356 | $242 | $17,776 | $18,018 | $71,585 |
| 357 | $194 | $17,824 | $18,018 | $53,761 |
| 358 | $146 | $17,872 | $18,018 | $35,889 |
| 359 | $97 | $17,920 | $18,018 | $17,969 |
| 360 | $49 | $17,969 | $18,018 | $0 |
$216,210
$3,759
$212,452
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。
