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
$830 萬
626 呎
@13,259
794 呎
@10,453
$830 萬
$900 萬
$760 萬
583 呎
@14,237
688 呎
@12,064
$830 萬
$780 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $24,939 | $19,164 | $15,704 | $13,403 |
| 1.500 | $25,866 | $20,108 | $16,665 | $14,381 |
| 2.000 | $26,815 | $21,080 | $17,662 | $15,402 |
| 2.500 | $27,785 | $22,081 | $18,694 | $16,465 |
| 3.000 | $28,777 | $23,110 | $19,760 | $17,568 |
| 3.375 | $29,534 | $23,900 | $20,583 | $18,422 |
| 3.500 | $29,789 | $24,167 | $20,861 | $18,712 |
| 4.000 | $30,823 | $25,251 | $21,995 | $19,894 |
| 4.500 | $31,877 | $26,362 | $23,162 | $21,114 |
| 5.000 | $32,952 | $27,500 | $24,360 | $22,369 |
| 5.500 | $34,048 | $28,664 | $25,589 | $23,660 |
| 6.000 | $35,164 | $29,854 | $26,848 | $24,983 |
每月供款$18,423
30年
$4,167,000
$2,464,974
$6,631,974
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,720 | $6,702 | $18,422 | $4,160,298 |
| 2 | $11,701 | $6,721 | $18,422 | $4,153,576 |
| 3 | $11,682 | $6,740 | $18,422 | $4,146,836 |
| 4 | $11,663 | $6,759 | $18,422 | $4,140,077 |
| 5 | $11,644 | $6,778 | $18,422 | $4,133,299 |
| 6 | $11,625 | $6,797 | $18,422 | $4,126,501 |
| 7 | $11,606 | $6,816 | $18,422 | $4,119,685 |
| 8 | $11,587 | $6,836 | $18,422 | $4,112,850 |
| 9 | $11,567 | $6,855 | $18,422 | $4,105,995 |
| 10 | $11,548 | $6,874 | $18,422 | $4,099,121 |
| 11 | $11,529 | $6,893 | $18,422 | $4,092,227 |
| 12 | $11,509 | $6,913 | $18,422 | $4,085,315 |
$221,066
$139,380
$81,685
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,490 | $6,932 | $18,422 | $4,078,382 |
| 14 | $11,470 | $6,952 | $18,422 | $4,071,431 |
| 15 | $11,451 | $6,971 | $18,422 | $4,064,459 |
| 16 | $11,431 | $6,991 | $18,422 | $4,057,469 |
| 17 | $11,412 | $7,011 | $18,422 | $4,050,458 |
| 18 | $11,392 | $7,030 | $18,422 | $4,043,428 |
| 19 | $11,372 | $7,050 | $18,422 | $4,036,378 |
| 20 | $11,352 | $7,070 | $18,422 | $4,029,308 |
| 21 | $11,332 | $7,090 | $18,422 | $4,022,218 |
| 22 | $11,312 | $7,110 | $18,422 | $4,015,109 |
| 23 | $11,292 | $7,130 | $18,422 | $4,007,979 |
| 24 | $11,272 | $7,150 | $18,422 | $4,000,829 |
$221,066
$136,580
$84,485
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,252 | $7,170 | $18,422 | $3,993,659 |
| 26 | $11,232 | $7,190 | $18,422 | $3,986,469 |
| 27 | $11,212 | $7,210 | $18,422 | $3,979,259 |
| 28 | $11,192 | $7,230 | $18,422 | $3,972,029 |
| 29 | $11,171 | $7,251 | $18,422 | $3,964,778 |
| 30 | $11,151 | $7,271 | $18,422 | $3,957,507 |
| 31 | $11,130 | $7,292 | $18,422 | $3,950,215 |
| 32 | $11,110 | $7,312 | $18,422 | $3,942,903 |
| 33 | $11,089 | $7,333 | $18,422 | $3,935,570 |
| 34 | $11,069 | $7,353 | $18,422 | $3,928,217 |
| 35 | $11,048 | $7,374 | $18,422 | $3,920,843 |
| 36 | $11,027 | $7,395 | $18,422 | $3,913,448 |
$221,066
$133,685
$87,381
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $11,007 | $7,416 | $18,422 | $3,906,032 |
| 38 | $10,986 | $7,436 | $18,422 | $3,898,596 |
| 39 | $10,965 | $7,457 | $18,422 | $3,891,139 |
| 40 | $10,944 | $7,478 | $18,422 | $3,883,660 |
| 41 | $10,923 | $7,499 | $18,422 | $3,876,161 |
| 42 | $10,902 | $7,520 | $18,422 | $3,868,640 |
| 43 | $10,881 | $7,542 | $18,422 | $3,861,099 |
| 44 | $10,859 | $7,563 | $18,422 | $3,853,536 |
| 45 | $10,838 | $7,584 | $18,422 | $3,845,952 |
| 46 | $10,817 | $7,605 | $18,422 | $3,838,347 |
| 47 | $10,795 | $7,627 | $18,422 | $3,830,720 |
| 48 | $10,774 | $7,648 | $18,422 | $3,823,072 |
$221,066
$130,689
$90,376
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,752 | $7,670 | $18,422 | $3,815,402 |
| 50 | $10,731 | $7,691 | $18,422 | $3,807,710 |
| 51 | $10,709 | $7,713 | $18,422 | $3,799,997 |
| 52 | $10,687 | $7,735 | $18,422 | $3,792,263 |
| 53 | $10,666 | $7,756 | $18,422 | $3,784,506 |
| 54 | $10,644 | $7,778 | $18,422 | $3,776,728 |
| 55 | $10,622 | $7,800 | $18,422 | $3,768,928 |
| 56 | $10,600 | $7,822 | $18,422 | $3,761,106 |
| 57 | $10,578 | $7,844 | $18,422 | $3,753,262 |
| 58 | $10,556 | $7,866 | $18,422 | $3,745,396 |
| 59 | $10,534 | $7,888 | $18,422 | $3,737,508 |
| 60 | $10,512 | $7,910 | $18,422 | $3,729,597 |
$221,066
$127,592
$93,474
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,489 | $7,933 | $18,422 | $3,721,665 |
| 62 | $10,467 | $7,955 | $18,422 | $3,713,710 |
| 63 | $10,445 | $7,977 | $18,422 | $3,705,732 |
| 64 | $10,422 | $8,000 | $18,422 | $3,697,733 |
| 65 | $10,400 | $8,022 | $18,422 | $3,689,710 |
| 66 | $10,377 | $8,045 | $18,422 | $3,681,665 |
| 67 | $10,355 | $8,067 | $18,422 | $3,673,598 |
| 68 | $10,332 | $8,090 | $18,422 | $3,665,508 |
| 69 | $10,309 | $8,113 | $18,422 | $3,657,395 |
| 70 | $10,286 | $8,136 | $18,422 | $3,649,259 |
| 71 | $10,264 | $8,159 | $18,422 | $3,641,101 |
| 72 | $10,241 | $8,182 | $18,422 | $3,632,919 |
$221,066
$124,388
$96,678
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,218 | $8,205 | $18,422 | $3,624,714 |
| 74 | $10,195 | $8,228 | $18,422 | $3,616,487 |
| 75 | $10,171 | $8,251 | $18,422 | $3,608,236 |
| 76 | $10,148 | $8,274 | $18,422 | $3,599,962 |
| 77 | $10,125 | $8,297 | $18,422 | $3,591,665 |
| 78 | $10,102 | $8,321 | $18,422 | $3,583,344 |
| 79 | $10,078 | $8,344 | $18,422 | $3,575,000 |
| 80 | $10,055 | $8,367 | $18,422 | $3,566,633 |
| 81 | $10,031 | $8,391 | $18,422 | $3,558,242 |
| 82 | $10,008 | $8,415 | $18,422 | $3,549,827 |
| 83 | $9,984 | $8,438 | $18,422 | $3,541,389 |
| 84 | $9,960 | $8,462 | $18,422 | $3,532,927 |
$221,066
$121,074
$99,992
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,936 | $8,486 | $18,422 | $3,524,441 |
| 86 | $9,912 | $8,510 | $18,422 | $3,515,931 |
| 87 | $9,889 | $8,534 | $18,422 | $3,507,398 |
| 88 | $9,865 | $8,558 | $18,422 | $3,498,840 |
| 89 | $9,840 | $8,582 | $18,422 | $3,490,259 |
| 90 | $9,816 | $8,606 | $18,422 | $3,481,653 |
| 91 | $9,792 | $8,630 | $18,422 | $3,473,023 |
| 92 | $9,768 | $8,654 | $18,422 | $3,464,369 |
| 93 | $9,744 | $8,679 | $18,422 | $3,455,690 |
| 94 | $9,719 | $8,703 | $18,422 | $3,446,987 |
| 95 | $9,695 | $8,727 | $18,422 | $3,438,259 |
| 96 | $9,670 | $8,752 | $18,422 | $3,429,507 |
$221,066
$117,646
$103,420
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,645 | $8,777 | $18,422 | $3,420,731 |
| 98 | $9,621 | $8,801 | $18,422 | $3,411,929 |
| 99 | $9,596 | $8,826 | $18,422 | $3,403,103 |
| 100 | $9,571 | $8,851 | $18,422 | $3,394,252 |
| 101 | $9,546 | $8,876 | $18,422 | $3,385,377 |
| 102 | $9,521 | $8,901 | $18,422 | $3,376,476 |
| 103 | $9,496 | $8,926 | $18,422 | $3,367,550 |
| 104 | $9,471 | $8,951 | $18,422 | $3,358,599 |
| 105 | $9,446 | $8,976 | $18,422 | $3,349,623 |
| 106 | $9,421 | $9,001 | $18,422 | $3,340,622 |
| 107 | $9,395 | $9,027 | $18,422 | $3,331,595 |
| 108 | $9,370 | $9,052 | $18,422 | $3,322,543 |
$221,066
$114,101
$106,964
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,345 | $9,077 | $18,422 | $3,313,465 |
| 110 | $9,319 | $9,103 | $18,422 | $3,304,362 |
| 111 | $9,294 | $9,129 | $18,422 | $3,295,234 |
| 112 | $9,268 | $9,154 | $18,422 | $3,286,079 |
| 113 | $9,242 | $9,180 | $18,422 | $3,276,899 |
| 114 | $9,216 | $9,206 | $18,422 | $3,267,694 |
| 115 | $9,190 | $9,232 | $18,422 | $3,258,462 |
| 116 | $9,164 | $9,258 | $18,422 | $3,249,204 |
| 117 | $9,138 | $9,284 | $18,422 | $3,239,920 |
| 118 | $9,112 | $9,310 | $18,422 | $3,230,610 |
| 119 | $9,086 | $9,336 | $18,422 | $3,221,274 |
| 120 | $9,060 | $9,362 | $18,422 | $3,211,912 |
$221,066
$110,435
$110,631
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $9,034 | $9,389 | $18,422 | $3,202,523 |
| 122 | $9,007 | $9,415 | $18,422 | $3,193,108 |
| 123 | $8,981 | $9,442 | $18,422 | $3,183,667 |
| 124 | $8,954 | $9,468 | $18,422 | $3,174,199 |
| 125 | $8,927 | $9,495 | $18,422 | $3,164,704 |
| 126 | $8,901 | $9,521 | $18,422 | $3,155,183 |
| 127 | $8,874 | $9,548 | $18,422 | $3,145,634 |
| 128 | $8,847 | $9,575 | $18,422 | $3,136,059 |
| 129 | $8,820 | $9,602 | $18,422 | $3,126,457 |
| 130 | $8,793 | $9,629 | $18,422 | $3,116,828 |
| 131 | $8,766 | $9,656 | $18,422 | $3,107,172 |
| 132 | $8,739 | $9,683 | $18,422 | $3,097,489 |
$221,066
$106,643
$114,423
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,712 | $9,710 | $18,422 | $3,087,779 |
| 134 | $8,684 | $9,738 | $18,422 | $3,078,041 |
| 135 | $8,657 | $9,765 | $18,422 | $3,068,276 |
| 136 | $8,630 | $9,793 | $18,422 | $3,058,483 |
| 137 | $8,602 | $9,820 | $18,422 | $3,048,663 |
| 138 | $8,574 | $9,848 | $18,422 | $3,038,815 |
| 139 | $8,547 | $9,875 | $18,422 | $3,028,940 |
| 140 | $8,519 | $9,903 | $18,422 | $3,019,036 |
| 141 | $8,491 | $9,931 | $18,422 | $3,009,105 |
| 142 | $8,463 | $9,959 | $18,422 | $2,999,146 |
| 143 | $8,435 | $9,987 | $18,422 | $2,989,159 |
| 144 | $8,407 | $10,015 | $18,422 | $2,979,144 |
$221,066
$102,721
$118,345
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,379 | $10,043 | $18,422 | $2,969,101 |
| 146 | $8,351 | $10,072 | $18,422 | $2,959,029 |
| 147 | $8,322 | $10,100 | $18,422 | $2,948,929 |
| 148 | $8,294 | $10,128 | $18,422 | $2,938,801 |
| 149 | $8,265 | $10,157 | $18,422 | $2,928,644 |
| 150 | $8,237 | $10,185 | $18,422 | $2,918,459 |
| 151 | $8,208 | $10,214 | $18,422 | $2,908,245 |
| 152 | $8,179 | $10,243 | $18,422 | $2,898,002 |
| 153 | $8,151 | $10,272 | $18,422 | $2,887,731 |
| 154 | $8,122 | $10,300 | $18,422 | $2,877,430 |
| 155 | $8,093 | $10,329 | $18,422 | $2,867,101 |
| 156 | $8,064 | $10,358 | $18,422 | $2,856,742 |
$221,066
$98,664
$122,402
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $8,035 | $10,388 | $18,422 | $2,846,355 |
| 158 | $8,005 | $10,417 | $18,422 | $2,835,938 |
| 159 | $7,976 | $10,446 | $18,422 | $2,825,492 |
| 160 | $7,947 | $10,475 | $18,422 | $2,815,017 |
| 161 | $7,917 | $10,505 | $18,422 | $2,804,512 |
| 162 | $7,888 | $10,534 | $18,422 | $2,793,977 |
| 163 | $7,858 | $10,564 | $18,422 | $2,783,413 |
| 164 | $7,828 | $10,594 | $18,422 | $2,772,819 |
| 165 | $7,799 | $10,624 | $18,422 | $2,762,196 |
| 166 | $7,769 | $10,653 | $18,422 | $2,751,542 |
| 167 | $7,739 | $10,683 | $18,422 | $2,740,859 |
| 168 | $7,709 | $10,713 | $18,422 | $2,730,145 |
$221,066
$94,469
$126,597
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,679 | $10,744 | $18,422 | $2,719,402 |
| 170 | $7,648 | $10,774 | $18,422 | $2,708,628 |
| 171 | $7,618 | $10,804 | $18,422 | $2,697,824 |
| 172 | $7,588 | $10,835 | $18,422 | $2,686,989 |
| 173 | $7,557 | $10,865 | $18,422 | $2,676,124 |
| 174 | $7,527 | $10,896 | $18,422 | $2,665,229 |
| 175 | $7,496 | $10,926 | $18,422 | $2,654,303 |
| 176 | $7,465 | $10,957 | $18,422 | $2,643,346 |
| 177 | $7,434 | $10,988 | $18,422 | $2,632,358 |
| 178 | $7,404 | $11,019 | $18,422 | $2,621,339 |
| 179 | $7,373 | $11,050 | $18,422 | $2,610,290 |
| 180 | $7,341 | $11,081 | $18,422 | $2,599,209 |
$221,066
$90,129
$130,936
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,310 | $11,112 | $18,422 | $2,588,097 |
| 182 | $7,279 | $11,143 | $18,422 | $2,576,954 |
| 183 | $7,248 | $11,174 | $18,422 | $2,565,779 |
| 184 | $7,216 | $11,206 | $18,422 | $2,554,574 |
| 185 | $7,185 | $11,237 | $18,422 | $2,543,336 |
| 186 | $7,153 | $11,269 | $18,422 | $2,532,067 |
| 187 | $7,121 | $11,301 | $18,422 | $2,520,766 |
| 188 | $7,090 | $11,332 | $18,422 | $2,509,434 |
| 189 | $7,058 | $11,364 | $18,422 | $2,498,070 |
| 190 | $7,026 | $11,396 | $18,422 | $2,486,673 |
| 191 | $6,994 | $11,428 | $18,422 | $2,475,245 |
| 192 | $6,962 | $11,461 | $18,422 | $2,463,784 |
$221,066
$85,641
$135,425
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,929 | $11,493 | $18,422 | $2,452,292 |
| 194 | $6,897 | $11,525 | $18,422 | $2,440,766 |
| 195 | $6,865 | $11,557 | $18,422 | $2,429,209 |
| 196 | $6,832 | $11,590 | $18,422 | $2,417,619 |
| 197 | $6,800 | $11,623 | $18,422 | $2,405,996 |
| 198 | $6,767 | $11,655 | $18,422 | $2,394,341 |
| 199 | $6,734 | $11,688 | $18,422 | $2,382,653 |
| 200 | $6,701 | $11,721 | $18,422 | $2,370,932 |
| 201 | $6,668 | $11,754 | $18,422 | $2,359,178 |
| 202 | $6,635 | $11,787 | $18,422 | $2,347,391 |
| 203 | $6,602 | $11,820 | $18,422 | $2,335,571 |
| 204 | $6,569 | $11,853 | $18,422 | $2,323,718 |
$221,066
$80,999
$140,067
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,535 | $11,887 | $18,422 | $2,311,831 |
| 206 | $6,502 | $11,920 | $18,422 | $2,299,911 |
| 207 | $6,468 | $11,954 | $18,422 | $2,287,957 |
| 208 | $6,435 | $11,987 | $18,422 | $2,275,970 |
| 209 | $6,401 | $12,021 | $18,422 | $2,263,949 |
| 210 | $6,367 | $12,055 | $18,422 | $2,251,894 |
| 211 | $6,333 | $12,089 | $18,422 | $2,239,806 |
| 212 | $6,299 | $12,123 | $18,422 | $2,227,683 |
| 213 | $6,265 | $12,157 | $18,422 | $2,215,526 |
| 214 | $6,231 | $12,191 | $18,422 | $2,203,335 |
| 215 | $6,197 | $12,225 | $18,422 | $2,191,110 |
| 216 | $6,162 | $12,260 | $18,422 | $2,178,850 |
$221,066
$76,198
$144,868
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,128 | $12,294 | $18,422 | $2,166,556 |
| 218 | $6,093 | $12,329 | $18,422 | $2,154,227 |
| 219 | $6,059 | $12,363 | $18,422 | $2,141,864 |
| 220 | $6,024 | $12,398 | $18,422 | $2,129,466 |
| 221 | $5,989 | $12,433 | $18,422 | $2,117,033 |
| 222 | $5,954 | $12,468 | $18,422 | $2,104,565 |
| 223 | $5,919 | $12,503 | $18,422 | $2,092,062 |
| 224 | $5,884 | $12,538 | $18,422 | $2,079,523 |
| 225 | $5,849 | $12,573 | $18,422 | $2,066,950 |
| 226 | $5,813 | $12,609 | $18,422 | $2,054,341 |
| 227 | $5,778 | $12,644 | $18,422 | $2,041,697 |
| 228 | $5,742 | $12,680 | $18,422 | $2,029,017 |
$221,066
$71,233
$149,833
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,707 | $12,716 | $18,422 | $2,016,301 |
| 230 | $5,671 | $12,751 | $18,422 | $2,003,550 |
| 231 | $5,635 | $12,787 | $18,422 | $1,990,763 |
| 232 | $5,599 | $12,823 | $18,422 | $1,977,940 |
| 233 | $5,563 | $12,859 | $18,422 | $1,965,081 |
| 234 | $5,527 | $12,895 | $18,422 | $1,952,185 |
| 235 | $5,491 | $12,932 | $18,422 | $1,939,254 |
| 236 | $5,454 | $12,968 | $18,422 | $1,926,286 |
| 237 | $5,418 | $13,004 | $18,422 | $1,913,281 |
| 238 | $5,381 | $13,041 | $18,422 | $1,900,240 |
| 239 | $5,344 | $13,078 | $18,422 | $1,887,162 |
| 240 | $5,308 | $13,115 | $18,422 | $1,874,048 |
$221,066
$66,097
$154,969
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,271 | $13,151 | $18,422 | $1,860,896 |
| 242 | $5,234 | $13,188 | $18,422 | $1,847,708 |
| 243 | $5,197 | $13,225 | $18,422 | $1,834,483 |
| 244 | $5,159 | $13,263 | $18,422 | $1,821,220 |
| 245 | $5,122 | $13,300 | $18,422 | $1,807,920 |
| 246 | $5,085 | $13,337 | $18,422 | $1,794,583 |
| 247 | $5,047 | $13,375 | $18,422 | $1,781,208 |
| 248 | $5,010 | $13,413 | $18,422 | $1,767,795 |
| 249 | $4,972 | $13,450 | $18,422 | $1,754,345 |
| 250 | $4,934 | $13,488 | $18,422 | $1,740,857 |
| 251 | $4,896 | $13,526 | $18,422 | $1,727,331 |
| 252 | $4,858 | $13,564 | $18,422 | $1,713,767 |
$221,066
$60,785
$160,281
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,820 | $13,602 | $18,422 | $1,700,165 |
| 254 | $4,782 | $13,640 | $18,422 | $1,686,524 |
| 255 | $4,743 | $13,679 | $18,422 | $1,672,846 |
| 256 | $4,705 | $13,717 | $18,422 | $1,659,128 |
| 257 | $4,666 | $13,756 | $18,422 | $1,645,372 |
| 258 | $4,628 | $13,795 | $18,422 | $1,631,578 |
| 259 | $4,589 | $13,833 | $18,422 | $1,617,745 |
| 260 | $4,550 | $13,872 | $18,422 | $1,603,872 |
| 261 | $4,511 | $13,911 | $18,422 | $1,589,961 |
| 262 | $4,472 | $13,950 | $18,422 | $1,576,011 |
| 263 | $4,433 | $13,990 | $18,422 | $1,562,021 |
| 264 | $4,393 | $14,029 | $18,422 | $1,547,992 |
$221,066
$55,291
$165,775
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,354 | $14,068 | $18,422 | $1,533,924 |
| 266 | $4,314 | $14,108 | $18,422 | $1,519,816 |
| 267 | $4,274 | $14,148 | $18,422 | $1,505,668 |
| 268 | $4,235 | $14,187 | $18,422 | $1,491,481 |
| 269 | $4,195 | $14,227 | $18,422 | $1,477,253 |
| 270 | $4,155 | $14,267 | $18,422 | $1,462,986 |
| 271 | $4,115 | $14,308 | $18,422 | $1,448,678 |
| 272 | $4,074 | $14,348 | $18,422 | $1,434,331 |
| 273 | $4,034 | $14,388 | $18,422 | $1,419,942 |
| 274 | $3,994 | $14,429 | $18,422 | $1,405,514 |
| 275 | $3,953 | $14,469 | $18,422 | $1,391,045 |
| 276 | $3,912 | $14,510 | $18,422 | $1,376,535 |
$221,066
$49,609
$171,457
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,872 | $14,551 | $18,422 | $1,361,984 |
| 278 | $3,831 | $14,592 | $18,422 | $1,347,393 |
| 279 | $3,790 | $14,633 | $18,422 | $1,332,760 |
| 280 | $3,748 | $14,674 | $18,422 | $1,318,086 |
| 281 | $3,707 | $14,715 | $18,422 | $1,303,371 |
| 282 | $3,666 | $14,756 | $18,422 | $1,288,615 |
| 283 | $3,624 | $14,798 | $18,422 | $1,273,817 |
| 284 | $3,583 | $14,840 | $18,422 | $1,258,977 |
| 285 | $3,541 | $14,881 | $18,422 | $1,244,096 |
| 286 | $3,499 | $14,923 | $18,422 | $1,229,173 |
| 287 | $3,457 | $14,965 | $18,422 | $1,214,208 |
| 288 | $3,415 | $15,007 | $18,422 | $1,199,201 |
$221,066
$43,732
$177,334
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,373 | $15,049 | $18,422 | $1,184,151 |
| 290 | $3,330 | $15,092 | $18,422 | $1,169,060 |
| 291 | $3,288 | $15,134 | $18,422 | $1,153,925 |
| 292 | $3,245 | $15,177 | $18,422 | $1,138,749 |
| 293 | $3,203 | $15,219 | $18,422 | $1,123,529 |
| 294 | $3,160 | $15,262 | $18,422 | $1,108,267 |
| 295 | $3,117 | $15,305 | $18,422 | $1,092,962 |
| 296 | $3,074 | $15,348 | $18,422 | $1,077,614 |
| 297 | $3,031 | $15,391 | $18,422 | $1,062,222 |
| 298 | $2,988 | $15,435 | $18,422 | $1,046,788 |
| 299 | $2,944 | $15,478 | $18,422 | $1,031,310 |
| 300 | $2,901 | $15,522 | $18,422 | $1,015,788 |
$221,066
$37,653
$183,413
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,857 | $15,565 | $18,422 | $1,000,223 |
| 302 | $2,813 | $15,609 | $18,422 | $984,614 |
| 303 | $2,769 | $15,653 | $18,422 | $968,961 |
| 304 | $2,725 | $15,697 | $18,422 | $953,264 |
| 305 | $2,681 | $15,741 | $18,422 | $937,523 |
| 306 | $2,637 | $15,785 | $18,422 | $921,737 |
| 307 | $2,592 | $15,830 | $18,422 | $905,908 |
| 308 | $2,548 | $15,874 | $18,422 | $890,033 |
| 309 | $2,503 | $15,919 | $18,422 | $874,114 |
| 310 | $2,458 | $15,964 | $18,422 | $858,151 |
| 311 | $2,414 | $16,009 | $18,422 | $842,142 |
| 312 | $2,369 | $16,054 | $18,422 | $826,089 |
$221,066
$31,366
$189,700
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,323 | $16,099 | $18,422 | $809,990 |
| 314 | $2,278 | $16,144 | $18,422 | $793,846 |
| 315 | $2,233 | $16,189 | $18,422 | $777,656 |
| 316 | $2,187 | $16,235 | $18,422 | $761,421 |
| 317 | $2,141 | $16,281 | $18,422 | $745,141 |
| 318 | $2,096 | $16,326 | $18,422 | $728,814 |
| 319 | $2,050 | $16,372 | $18,422 | $712,442 |
| 320 | $2,004 | $16,418 | $18,422 | $696,023 |
| 321 | $1,958 | $16,465 | $18,422 | $679,559 |
| 322 | $1,911 | $16,511 | $18,422 | $663,048 |
| 323 | $1,865 | $16,557 | $18,422 | $646,491 |
| 324 | $1,818 | $16,604 | $18,422 | $629,887 |
$221,066
$24,864
$196,202
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,772 | $16,651 | $18,422 | $613,236 |
| 326 | $1,725 | $16,697 | $18,422 | $596,539 |
| 327 | $1,678 | $16,744 | $18,422 | $579,794 |
| 328 | $1,631 | $16,791 | $18,422 | $563,003 |
| 329 | $1,583 | $16,839 | $18,422 | $546,164 |
| 330 | $1,536 | $16,886 | $18,422 | $529,278 |
| 331 | $1,489 | $16,934 | $18,422 | $512,345 |
| 332 | $1,441 | $16,981 | $18,422 | $495,363 |
| 333 | $1,393 | $17,029 | $18,422 | $478,334 |
| 334 | $1,345 | $17,077 | $18,422 | $461,258 |
| 335 | $1,297 | $17,125 | $18,422 | $444,133 |
| 336 | $1,249 | $17,173 | $18,422 | $426,960 |
$221,066
$18,139
$202,927
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,201 | $17,221 | $18,422 | $409,738 |
| 338 | $1,152 | $17,270 | $18,422 | $392,469 |
| 339 | $1,104 | $17,318 | $18,422 | $375,150 |
| 340 | $1,055 | $17,367 | $18,422 | $357,783 |
| 341 | $1,006 | $17,416 | $18,422 | $340,367 |
| 342 | $957 | $17,465 | $18,422 | $322,902 |
| 343 | $908 | $17,514 | $18,422 | $305,388 |
| 344 | $859 | $17,563 | $18,422 | $287,825 |
| 345 | $810 | $17,613 | $18,422 | $270,213 |
| 346 | $760 | $17,662 | $18,422 | $252,550 |
| 347 | $710 | $17,712 | $18,422 | $234,839 |
| 348 | $660 | $17,762 | $18,422 | $217,077 |
$221,066
$11,183
$209,883
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $611 | $17,812 | $18,422 | $199,265 |
| 350 | $560 | $17,862 | $18,422 | $181,404 |
| 351 | $510 | $17,912 | $18,422 | $163,492 |
| 352 | $460 | $17,962 | $18,422 | $145,529 |
| 353 | $409 | $18,013 | $18,422 | $127,516 |
| 354 | $359 | $18,064 | $18,422 | $109,453 |
| 355 | $308 | $18,114 | $18,422 | $91,339 |
| 356 | $257 | $18,165 | $18,422 | $73,173 |
| 357 | $206 | $18,216 | $18,422 | $54,957 |
| 358 | $155 | $18,268 | $18,422 | $36,689 |
| 359 | $103 | $18,319 | $18,422 | $18,370 |
| 360 | $52 | $18,370 | $18,422 | $0 |
$221,066
$3,989
$217,077
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。
