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
572 呎
@15,385
752 呎
@11,702
$880 萬
552 呎
@15,036
759 呎
@10,935
$830 萬
$730 萬
$700 萬
$830 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $24,885 | $19,122 | $15,670 | $13,374 |
| 1.500 | $25,810 | $20,064 | $16,629 | $14,350 |
| 2.000 | $26,757 | $21,035 | $17,624 | $15,369 |
| 2.500 | $27,725 | $22,033 | $18,653 | $16,429 |
| 3.000 | $28,714 | $23,060 | $19,718 | $17,530 |
| 3.375 | $29,470 | $23,849 | $20,538 | $18,382 |
| 3.500 | $29,725 | $24,115 | $20,816 | $18,671 |
| 4.000 | $30,756 | $25,197 | $21,947 | $19,851 |
| 4.500 | $31,808 | $26,306 | $23,112 | $21,068 |
| 5.000 | $32,881 | $27,441 | $24,307 | $22,321 |
| 5.500 | $33,974 | $28,602 | $25,534 | $23,609 |
| 6.000 | $35,088 | $29,789 | $26,790 | $24,929 |
每月供款$18,383
30年
$4,158,000
$2,459,650
$6,617,650
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,694 | $6,688 | $18,382 | $4,151,312 |
| 2 | $11,676 | $6,707 | $18,382 | $4,144,605 |
| 3 | $11,657 | $6,726 | $18,382 | $4,137,880 |
| 4 | $11,638 | $6,745 | $18,382 | $4,131,135 |
| 5 | $11,619 | $6,764 | $18,382 | $4,124,371 |
| 6 | $11,600 | $6,783 | $18,382 | $4,117,589 |
| 7 | $11,581 | $6,802 | $18,382 | $4,110,787 |
| 8 | $11,562 | $6,821 | $18,382 | $4,103,966 |
| 9 | $11,542 | $6,840 | $18,382 | $4,097,127 |
| 10 | $11,523 | $6,859 | $18,382 | $4,090,267 |
| 11 | $11,504 | $6,878 | $18,382 | $4,083,389 |
| 12 | $11,485 | $6,898 | $18,382 | $4,076,491 |
$220,588
$139,079
$81,509
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,465 | $6,917 | $18,382 | $4,069,574 |
| 14 | $11,446 | $6,937 | $18,382 | $4,062,637 |
| 15 | $11,426 | $6,956 | $18,382 | $4,055,681 |
| 16 | $11,407 | $6,976 | $18,382 | $4,048,705 |
| 17 | $11,387 | $6,995 | $18,382 | $4,041,710 |
| 18 | $11,367 | $7,015 | $18,382 | $4,034,695 |
| 19 | $11,348 | $7,035 | $18,382 | $4,027,660 |
| 20 | $11,328 | $7,055 | $18,382 | $4,020,605 |
| 21 | $11,308 | $7,074 | $18,382 | $4,013,531 |
| 22 | $11,288 | $7,094 | $18,382 | $4,006,437 |
| 23 | $11,268 | $7,114 | $18,382 | $3,999,322 |
| 24 | $11,248 | $7,134 | $18,382 | $3,992,188 |
$220,588
$136,285
$84,303
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,228 | $7,154 | $18,382 | $3,985,034 |
| 26 | $11,208 | $7,174 | $18,382 | $3,977,859 |
| 27 | $11,188 | $7,195 | $18,382 | $3,970,665 |
| 28 | $11,167 | $7,215 | $18,382 | $3,963,450 |
| 29 | $11,147 | $7,235 | $18,382 | $3,956,215 |
| 30 | $11,127 | $7,256 | $18,382 | $3,948,959 |
| 31 | $11,106 | $7,276 | $18,382 | $3,941,683 |
| 32 | $11,086 | $7,296 | $18,382 | $3,934,387 |
| 33 | $11,065 | $7,317 | $18,382 | $3,927,070 |
| 34 | $11,045 | $7,337 | $18,382 | $3,919,733 |
| 35 | $11,024 | $7,358 | $18,382 | $3,912,374 |
| 36 | $11,004 | $7,379 | $18,382 | $3,904,996 |
$220,588
$133,396
$87,193
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,983 | $7,400 | $18,382 | $3,897,596 |
| 38 | $10,962 | $7,420 | $18,382 | $3,890,176 |
| 39 | $10,941 | $7,441 | $18,382 | $3,882,734 |
| 40 | $10,920 | $7,462 | $18,382 | $3,875,272 |
| 41 | $10,899 | $7,483 | $18,382 | $3,867,789 |
| 42 | $10,878 | $7,504 | $18,382 | $3,860,285 |
| 43 | $10,857 | $7,525 | $18,382 | $3,852,760 |
| 44 | $10,836 | $7,546 | $18,382 | $3,845,213 |
| 45 | $10,815 | $7,568 | $18,382 | $3,837,645 |
| 46 | $10,793 | $7,589 | $18,382 | $3,830,056 |
| 47 | $10,772 | $7,610 | $18,382 | $3,822,446 |
| 48 | $10,751 | $7,632 | $18,382 | $3,814,814 |
$220,588
$130,407
$90,181
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,729 | $7,653 | $18,382 | $3,807,161 |
| 50 | $10,708 | $7,675 | $18,382 | $3,799,486 |
| 51 | $10,686 | $7,696 | $18,382 | $3,791,790 |
| 52 | $10,664 | $7,718 | $18,382 | $3,784,072 |
| 53 | $10,643 | $7,740 | $18,382 | $3,776,333 |
| 54 | $10,621 | $7,761 | $18,382 | $3,768,571 |
| 55 | $10,599 | $7,783 | $18,382 | $3,760,788 |
| 56 | $10,577 | $7,805 | $18,382 | $3,752,983 |
| 57 | $10,555 | $7,827 | $18,382 | $3,745,156 |
| 58 | $10,533 | $7,849 | $18,382 | $3,737,307 |
| 59 | $10,511 | $7,871 | $18,382 | $3,729,435 |
| 60 | $10,489 | $7,893 | $18,382 | $3,721,542 |
$220,588
$127,316
$93,272
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,467 | $7,916 | $18,382 | $3,713,626 |
| 62 | $10,445 | $7,938 | $18,382 | $3,705,689 |
| 63 | $10,422 | $7,960 | $18,382 | $3,697,729 |
| 64 | $10,400 | $7,982 | $18,382 | $3,689,746 |
| 65 | $10,377 | $8,005 | $18,382 | $3,681,741 |
| 66 | $10,355 | $8,027 | $18,382 | $3,673,714 |
| 67 | $10,332 | $8,050 | $18,382 | $3,665,664 |
| 68 | $10,310 | $8,073 | $18,382 | $3,657,591 |
| 69 | $10,287 | $8,095 | $18,382 | $3,649,496 |
| 70 | $10,264 | $8,118 | $18,382 | $3,641,377 |
| 71 | $10,241 | $8,141 | $18,382 | $3,633,236 |
| 72 | $10,218 | $8,164 | $18,382 | $3,625,073 |
$220,588
$124,119
$96,469
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,196 | $8,187 | $18,382 | $3,616,886 |
| 74 | $10,172 | $8,210 | $18,382 | $3,608,676 |
| 75 | $10,149 | $8,233 | $18,382 | $3,600,443 |
| 76 | $10,126 | $8,256 | $18,382 | $3,592,187 |
| 77 | $10,103 | $8,279 | $18,382 | $3,583,907 |
| 78 | $10,080 | $8,303 | $18,382 | $3,575,605 |
| 79 | $10,056 | $8,326 | $18,382 | $3,567,279 |
| 80 | $10,033 | $8,349 | $18,382 | $3,558,929 |
| 81 | $10,009 | $8,373 | $18,382 | $3,550,557 |
| 82 | $9,986 | $8,396 | $18,382 | $3,542,160 |
| 83 | $9,962 | $8,420 | $18,382 | $3,533,740 |
| 84 | $9,939 | $8,444 | $18,382 | $3,525,296 |
$220,588
$120,812
$99,776
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,915 | $8,467 | $18,382 | $3,516,829 |
| 86 | $9,891 | $8,491 | $18,382 | $3,508,338 |
| 87 | $9,867 | $8,515 | $18,382 | $3,499,822 |
| 88 | $9,843 | $8,539 | $18,382 | $3,491,283 |
| 89 | $9,819 | $8,563 | $18,382 | $3,482,720 |
| 90 | $9,795 | $8,587 | $18,382 | $3,474,133 |
| 91 | $9,771 | $8,611 | $18,382 | $3,465,522 |
| 92 | $9,747 | $8,636 | $18,382 | $3,456,886 |
| 93 | $9,722 | $8,660 | $18,382 | $3,448,226 |
| 94 | $9,698 | $8,684 | $18,382 | $3,439,542 |
| 95 | $9,674 | $8,709 | $18,382 | $3,430,833 |
| 96 | $9,649 | $8,733 | $18,382 | $3,422,100 |
$220,588
$117,392
$103,196
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,625 | $8,758 | $18,382 | $3,413,343 |
| 98 | $9,600 | $8,782 | $18,382 | $3,404,560 |
| 99 | $9,575 | $8,807 | $18,382 | $3,395,753 |
| 100 | $9,551 | $8,832 | $18,382 | $3,386,921 |
| 101 | $9,526 | $8,857 | $18,382 | $3,378,065 |
| 102 | $9,501 | $8,882 | $18,382 | $3,369,183 |
| 103 | $9,476 | $8,907 | $18,382 | $3,360,277 |
| 104 | $9,451 | $8,932 | $18,382 | $3,351,345 |
| 105 | $9,426 | $8,957 | $18,382 | $3,342,388 |
| 106 | $9,400 | $8,982 | $18,382 | $3,333,406 |
| 107 | $9,375 | $9,007 | $18,382 | $3,324,399 |
| 108 | $9,350 | $9,032 | $18,382 | $3,315,367 |
$220,588
$113,855
$106,733
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,324 | $9,058 | $18,382 | $3,306,309 |
| 110 | $9,299 | $9,083 | $18,382 | $3,297,226 |
| 111 | $9,273 | $9,109 | $18,382 | $3,288,117 |
| 112 | $9,248 | $9,135 | $18,382 | $3,278,982 |
| 113 | $9,222 | $9,160 | $18,382 | $3,269,822 |
| 114 | $9,196 | $9,186 | $18,382 | $3,260,636 |
| 115 | $9,171 | $9,212 | $18,382 | $3,251,424 |
| 116 | $9,145 | $9,238 | $18,382 | $3,242,186 |
| 117 | $9,119 | $9,264 | $18,382 | $3,232,923 |
| 118 | $9,093 | $9,290 | $18,382 | $3,223,633 |
| 119 | $9,066 | $9,316 | $18,382 | $3,214,317 |
| 120 | $9,040 | $9,342 | $18,382 | $3,204,975 |
$220,588
$110,196
$110,392
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,014 | $9,368 | $18,382 | $3,195,606 |
| 122 | $8,988 | $9,395 | $18,382 | $3,186,212 |
| 123 | $8,961 | $9,421 | $18,382 | $3,176,791 |
| 124 | $8,935 | $9,448 | $18,382 | $3,167,343 |
| 125 | $8,908 | $9,474 | $18,382 | $3,157,869 |
| 126 | $8,882 | $9,501 | $18,382 | $3,148,368 |
| 127 | $8,855 | $9,528 | $18,382 | $3,138,840 |
| 128 | $8,828 | $9,554 | $18,382 | $3,129,286 |
| 129 | $8,801 | $9,581 | $18,382 | $3,119,705 |
| 130 | $8,774 | $9,608 | $18,382 | $3,110,097 |
| 131 | $8,747 | $9,635 | $18,382 | $3,100,461 |
| 132 | $8,720 | $9,662 | $18,382 | $3,090,799 |
$220,588
$106,412
$114,176
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,693 | $9,689 | $18,382 | $3,081,110 |
| 134 | $8,666 | $9,717 | $18,382 | $3,071,393 |
| 135 | $8,638 | $9,744 | $18,382 | $3,061,649 |
| 136 | $8,611 | $9,771 | $18,382 | $3,051,877 |
| 137 | $8,583 | $9,799 | $18,382 | $3,042,078 |
| 138 | $8,556 | $9,827 | $18,382 | $3,032,252 |
| 139 | $8,528 | $9,854 | $18,382 | $3,022,398 |
| 140 | $8,500 | $9,882 | $18,382 | $3,012,516 |
| 141 | $8,473 | $9,910 | $18,382 | $3,002,606 |
| 142 | $8,445 | $9,938 | $18,382 | $2,992,669 |
| 143 | $8,417 | $9,965 | $18,382 | $2,982,703 |
| 144 | $8,389 | $9,994 | $18,382 | $2,972,710 |
$220,588
$102,499
$118,089
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,361 | $10,022 | $18,382 | $2,962,688 |
| 146 | $8,333 | $10,050 | $18,382 | $2,952,638 |
| 147 | $8,304 | $10,078 | $18,382 | $2,942,560 |
| 148 | $8,276 | $10,106 | $18,382 | $2,932,454 |
| 149 | $8,248 | $10,135 | $18,382 | $2,922,319 |
| 150 | $8,219 | $10,163 | $18,382 | $2,912,156 |
| 151 | $8,190 | $10,192 | $18,382 | $2,901,964 |
| 152 | $8,162 | $10,221 | $18,382 | $2,891,743 |
| 153 | $8,133 | $10,249 | $18,382 | $2,881,494 |
| 154 | $8,104 | $10,278 | $18,382 | $2,871,216 |
| 155 | $8,075 | $10,307 | $18,382 | $2,860,908 |
| 156 | $8,046 | $10,336 | $18,382 | $2,850,572 |
$220,588
$98,451
$122,137
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,017 | $10,365 | $18,382 | $2,840,207 |
| 158 | $7,988 | $10,394 | $18,382 | $2,829,813 |
| 159 | $7,959 | $10,424 | $18,382 | $2,819,389 |
| 160 | $7,930 | $10,453 | $18,382 | $2,808,937 |
| 161 | $7,900 | $10,482 | $18,382 | $2,798,454 |
| 162 | $7,871 | $10,512 | $18,382 | $2,787,943 |
| 163 | $7,841 | $10,541 | $18,382 | $2,777,401 |
| 164 | $7,811 | $10,571 | $18,382 | $2,766,831 |
| 165 | $7,782 | $10,601 | $18,382 | $2,756,230 |
| 166 | $7,752 | $10,630 | $18,382 | $2,745,599 |
| 167 | $7,722 | $10,660 | $18,382 | $2,734,939 |
| 168 | $7,692 | $10,690 | $18,382 | $2,724,249 |
$220,588
$94,265
$126,324
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,662 | $10,720 | $18,382 | $2,713,528 |
| 170 | $7,632 | $10,751 | $18,382 | $2,702,778 |
| 171 | $7,602 | $10,781 | $18,382 | $2,691,997 |
| 172 | $7,571 | $10,811 | $18,382 | $2,681,186 |
| 173 | $7,541 | $10,842 | $18,382 | $2,670,344 |
| 174 | $7,510 | $10,872 | $18,382 | $2,659,472 |
| 175 | $7,480 | $10,903 | $18,382 | $2,648,570 |
| 176 | $7,449 | $10,933 | $18,382 | $2,637,636 |
| 177 | $7,418 | $10,964 | $18,382 | $2,626,672 |
| 178 | $7,388 | $10,995 | $18,382 | $2,615,678 |
| 179 | $7,357 | $11,026 | $18,382 | $2,604,652 |
| 180 | $7,326 | $11,057 | $18,382 | $2,593,595 |
$220,588
$89,935
$130,654
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,294 | $11,088 | $18,382 | $2,582,507 |
| 182 | $7,263 | $11,119 | $18,382 | $2,571,388 |
| 183 | $7,232 | $11,150 | $18,382 | $2,560,238 |
| 184 | $7,201 | $11,182 | $18,382 | $2,549,056 |
| 185 | $7,169 | $11,213 | $18,382 | $2,537,843 |
| 186 | $7,138 | $11,245 | $18,382 | $2,526,598 |
| 187 | $7,106 | $11,276 | $18,382 | $2,515,322 |
| 188 | $7,074 | $11,308 | $18,382 | $2,504,014 |
| 189 | $7,043 | $11,340 | $18,382 | $2,492,674 |
| 190 | $7,011 | $11,372 | $18,382 | $2,481,302 |
| 191 | $6,979 | $11,404 | $18,382 | $2,469,899 |
| 192 | $6,947 | $11,436 | $18,382 | $2,458,463 |
$220,588
$85,456
$135,132
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,914 | $11,468 | $18,382 | $2,446,995 |
| 194 | $6,882 | $11,500 | $18,382 | $2,435,495 |
| 195 | $6,850 | $11,533 | $18,382 | $2,423,962 |
| 196 | $6,817 | $11,565 | $18,382 | $2,412,397 |
| 197 | $6,785 | $11,597 | $18,382 | $2,400,800 |
| 198 | $6,752 | $11,630 | $18,382 | $2,389,170 |
| 199 | $6,720 | $11,663 | $18,382 | $2,377,507 |
| 200 | $6,687 | $11,696 | $18,382 | $2,365,811 |
| 201 | $6,654 | $11,729 | $18,382 | $2,354,083 |
| 202 | $6,621 | $11,762 | $18,382 | $2,342,321 |
| 203 | $6,588 | $11,795 | $18,382 | $2,330,527 |
| 204 | $6,555 | $11,828 | $18,382 | $2,318,699 |
$220,588
$80,824
$139,764
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,521 | $11,861 | $18,382 | $2,306,838 |
| 206 | $6,488 | $11,894 | $18,382 | $2,294,944 |
| 207 | $6,455 | $11,928 | $18,382 | $2,283,016 |
| 208 | $6,421 | $11,961 | $18,382 | $2,271,054 |
| 209 | $6,387 | $11,995 | $18,382 | $2,259,059 |
| 210 | $6,354 | $12,029 | $18,382 | $2,247,031 |
| 211 | $6,320 | $12,063 | $18,382 | $2,234,968 |
| 212 | $6,286 | $12,097 | $18,382 | $2,222,871 |
| 213 | $6,252 | $12,131 | $18,382 | $2,210,741 |
| 214 | $6,218 | $12,165 | $18,382 | $2,198,576 |
| 215 | $6,183 | $12,199 | $18,382 | $2,186,377 |
| 216 | $6,149 | $12,233 | $18,382 | $2,174,144 |
$220,588
$76,034
$144,555
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,115 | $12,268 | $18,382 | $2,161,877 |
| 218 | $6,080 | $12,302 | $18,382 | $2,149,575 |
| 219 | $6,046 | $12,337 | $18,382 | $2,137,238 |
| 220 | $6,011 | $12,371 | $18,382 | $2,124,866 |
| 221 | $5,976 | $12,406 | $18,382 | $2,112,460 |
| 222 | $5,941 | $12,441 | $18,382 | $2,100,019 |
| 223 | $5,906 | $12,476 | $18,382 | $2,087,543 |
| 224 | $5,871 | $12,511 | $18,382 | $2,075,032 |
| 225 | $5,836 | $12,546 | $18,382 | $2,062,486 |
| 226 | $5,801 | $12,582 | $18,382 | $2,049,904 |
| 227 | $5,765 | $12,617 | $18,382 | $2,037,287 |
| 228 | $5,730 | $12,652 | $18,382 | $2,024,635 |
$220,588
$71,079
$149,510
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,694 | $12,688 | $18,382 | $2,011,947 |
| 230 | $5,659 | $12,724 | $18,382 | $1,999,223 |
| 231 | $5,623 | $12,760 | $18,382 | $1,986,463 |
| 232 | $5,587 | $12,795 | $18,382 | $1,973,668 |
| 233 | $5,551 | $12,831 | $18,382 | $1,960,836 |
| 234 | $5,515 | $12,868 | $18,382 | $1,947,969 |
| 235 | $5,479 | $12,904 | $18,382 | $1,935,065 |
| 236 | $5,442 | $12,940 | $18,382 | $1,922,125 |
| 237 | $5,406 | $12,976 | $18,382 | $1,909,149 |
| 238 | $5,369 | $13,013 | $18,382 | $1,896,136 |
| 239 | $5,333 | $13,049 | $18,382 | $1,883,086 |
| 240 | $5,296 | $13,086 | $18,382 | $1,870,000 |
$220,588
$65,954
$154,634
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,259 | $13,123 | $18,382 | $1,856,877 |
| 242 | $5,222 | $13,160 | $18,382 | $1,843,717 |
| 243 | $5,185 | $13,197 | $18,382 | $1,830,520 |
| 244 | $5,148 | $13,234 | $18,382 | $1,817,286 |
| 245 | $5,111 | $13,271 | $18,382 | $1,804,015 |
| 246 | $5,074 | $13,309 | $18,382 | $1,790,707 |
| 247 | $5,036 | $13,346 | $18,382 | $1,777,361 |
| 248 | $4,999 | $13,384 | $18,382 | $1,763,977 |
| 249 | $4,961 | $13,421 | $18,382 | $1,750,556 |
| 250 | $4,923 | $13,459 | $18,382 | $1,737,097 |
| 251 | $4,886 | $13,497 | $18,382 | $1,723,600 |
| 252 | $4,848 | $13,535 | $18,382 | $1,710,065 |
$220,588
$60,654
$159,935
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,810 | $13,573 | $18,382 | $1,696,493 |
| 254 | $4,771 | $13,611 | $18,382 | $1,682,882 |
| 255 | $4,733 | $13,649 | $18,382 | $1,669,232 |
| 256 | $4,695 | $13,688 | $18,382 | $1,655,545 |
| 257 | $4,656 | $13,726 | $18,382 | $1,641,819 |
| 258 | $4,618 | $13,765 | $18,382 | $1,628,054 |
| 259 | $4,579 | $13,803 | $18,382 | $1,614,250 |
| 260 | $4,540 | $13,842 | $18,382 | $1,600,408 |
| 261 | $4,501 | $13,881 | $18,382 | $1,586,527 |
| 262 | $4,462 | $13,920 | $18,382 | $1,572,607 |
| 263 | $4,423 | $13,959 | $18,382 | $1,558,647 |
| 264 | $4,384 | $13,999 | $18,382 | $1,544,649 |
$220,588
$55,171
$165,417
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,344 | $14,038 | $18,382 | $1,530,611 |
| 266 | $4,305 | $14,078 | $18,382 | $1,516,533 |
| 267 | $4,265 | $14,117 | $18,382 | $1,502,416 |
| 268 | $4,226 | $14,157 | $18,382 | $1,488,259 |
| 269 | $4,186 | $14,197 | $18,382 | $1,474,063 |
| 270 | $4,146 | $14,237 | $18,382 | $1,459,826 |
| 271 | $4,106 | $14,277 | $18,382 | $1,445,549 |
| 272 | $4,066 | $14,317 | $18,382 | $1,431,233 |
| 273 | $4,025 | $14,357 | $18,382 | $1,416,876 |
| 274 | $3,985 | $14,397 | $18,382 | $1,402,478 |
| 275 | $3,944 | $14,438 | $18,382 | $1,388,040 |
| 276 | $3,904 | $14,478 | $18,382 | $1,373,562 |
$220,588
$49,501
$171,087
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,863 | $14,519 | $18,382 | $1,359,043 |
| 278 | $3,822 | $14,560 | $18,382 | $1,344,483 |
| 279 | $3,781 | $14,601 | $18,382 | $1,329,882 |
| 280 | $3,740 | $14,642 | $18,382 | $1,315,239 |
| 281 | $3,699 | $14,683 | $18,382 | $1,300,556 |
| 282 | $3,658 | $14,725 | $18,382 | $1,285,832 |
| 283 | $3,616 | $14,766 | $18,382 | $1,271,066 |
| 284 | $3,575 | $14,807 | $18,382 | $1,256,258 |
| 285 | $3,533 | $14,849 | $18,382 | $1,241,409 |
| 286 | $3,491 | $14,891 | $18,382 | $1,226,518 |
| 287 | $3,450 | $14,933 | $18,382 | $1,211,585 |
| 288 | $3,408 | $14,975 | $18,382 | $1,196,611 |
$220,588
$43,637
$176,951
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,365 | $15,017 | $18,382 | $1,181,594 |
| 290 | $3,323 | $15,059 | $18,382 | $1,166,535 |
| 291 | $3,281 | $15,101 | $18,382 | $1,151,433 |
| 292 | $3,238 | $15,144 | $18,382 | $1,136,289 |
| 293 | $3,196 | $15,187 | $18,382 | $1,121,103 |
| 294 | $3,153 | $15,229 | $18,382 | $1,105,873 |
| 295 | $3,110 | $15,272 | $18,382 | $1,090,601 |
| 296 | $3,067 | $15,315 | $18,382 | $1,075,286 |
| 297 | $3,024 | $15,358 | $18,382 | $1,059,928 |
| 298 | $2,981 | $15,401 | $18,382 | $1,044,527 |
| 299 | $2,938 | $15,445 | $18,382 | $1,029,082 |
| 300 | $2,894 | $15,488 | $18,382 | $1,013,594 |
$220,588
$37,572
$183,017
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,851 | $15,532 | $18,382 | $998,063 |
| 302 | $2,807 | $15,575 | $18,382 | $982,487 |
| 303 | $2,763 | $15,619 | $18,382 | $966,868 |
| 304 | $2,719 | $15,663 | $18,382 | $951,205 |
| 305 | $2,675 | $15,707 | $18,382 | $935,498 |
| 306 | $2,631 | $15,751 | $18,382 | $919,747 |
| 307 | $2,587 | $15,796 | $18,382 | $903,951 |
| 308 | $2,542 | $15,840 | $18,382 | $888,111 |
| 309 | $2,498 | $15,885 | $18,382 | $872,227 |
| 310 | $2,453 | $15,929 | $18,382 | $856,297 |
| 311 | $2,408 | $15,974 | $18,382 | $840,323 |
| 312 | $2,363 | $16,019 | $18,382 | $824,304 |
$220,588
$31,299
$189,290
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,318 | $16,064 | $18,382 | $808,240 |
| 314 | $2,273 | $16,109 | $18,382 | $792,131 |
| 315 | $2,228 | $16,154 | $18,382 | $775,977 |
| 316 | $2,182 | $16,200 | $18,382 | $759,777 |
| 317 | $2,137 | $16,245 | $18,382 | $743,531 |
| 318 | $2,091 | $16,291 | $18,382 | $727,240 |
| 319 | $2,045 | $16,337 | $18,382 | $710,903 |
| 320 | $1,999 | $16,383 | $18,382 | $694,520 |
| 321 | $1,953 | $16,429 | $18,382 | $678,091 |
| 322 | $1,907 | $16,475 | $18,382 | $661,616 |
| 323 | $1,861 | $16,522 | $18,382 | $645,094 |
| 324 | $1,814 | $16,568 | $18,382 | $628,526 |
$220,588
$24,810
$195,778
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,768 | $16,615 | $18,382 | $611,912 |
| 326 | $1,721 | $16,661 | $18,382 | $595,250 |
| 327 | $1,674 | $16,708 | $18,382 | $578,542 |
| 328 | $1,627 | $16,755 | $18,382 | $561,787 |
| 329 | $1,580 | $16,802 | $18,382 | $544,985 |
| 330 | $1,533 | $16,850 | $18,382 | $528,135 |
| 331 | $1,485 | $16,897 | $18,382 | $511,238 |
| 332 | $1,438 | $16,945 | $18,382 | $494,293 |
| 333 | $1,390 | $16,992 | $18,382 | $477,301 |
| 334 | $1,342 | $17,040 | $18,382 | $460,261 |
| 335 | $1,294 | $17,088 | $18,382 | $443,173 |
| 336 | $1,246 | $17,136 | $18,382 | $426,038 |
$220,588
$18,100
$202,489
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,198 | $17,184 | $18,382 | $408,853 |
| 338 | $1,150 | $17,232 | $18,382 | $391,621 |
| 339 | $1,101 | $17,281 | $18,382 | $374,340 |
| 340 | $1,053 | $17,330 | $18,382 | $357,010 |
| 341 | $1,004 | $17,378 | $18,382 | $339,632 |
| 342 | $955 | $17,427 | $18,382 | $322,205 |
| 343 | $906 | $17,476 | $18,382 | $304,729 |
| 344 | $857 | $17,525 | $18,382 | $287,204 |
| 345 | $808 | $17,575 | $18,382 | $269,629 |
| 346 | $758 | $17,624 | $18,382 | $252,005 |
| 347 | $709 | $17,674 | $18,382 | $234,331 |
| 348 | $659 | $17,723 | $18,382 | $216,608 |
$220,588
$11,159
$209,429
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $609 | $17,773 | $18,382 | $198,835 |
| 350 | $559 | $17,823 | $18,382 | $181,012 |
| 351 | $509 | $17,873 | $18,382 | $163,139 |
| 352 | $459 | $17,924 | $18,382 | $145,215 |
| 353 | $408 | $17,974 | $18,382 | $127,241 |
| 354 | $358 | $18,024 | $18,382 | $109,217 |
| 355 | $307 | $18,075 | $18,382 | $91,141 |
| 356 | $256 | $18,126 | $18,382 | $73,015 |
| 357 | $205 | $18,177 | $18,382 | $54,838 |
| 358 | $154 | $18,228 | $18,382 | $36,610 |
| 359 | $103 | $18,279 | $18,382 | $18,331 |
| 360 | $52 | $18,331 | $18,382 | $0 |
$220,588
$3,980
$216,608
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。
