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
$800 萬
$718 萬
564 呎
@14,326
739 呎
@10,934
$808 萬
$780 萬
788 呎
@10,787
977 呎
@8,700
$850 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 |
| 3.250 | $29,280 | $23,635 | $20,306 | $18,135 |
| 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$18,136
30年
$4,167,000
$2,361,618
$6,528,618
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,286 | $6,849 | $18,135 | $4,160,151 |
| 2 | $11,267 | $6,868 | $18,135 | $4,153,283 |
| 3 | $11,248 | $6,887 | $18,135 | $4,146,396 |
| 4 | $11,230 | $6,905 | $18,135 | $4,139,491 |
| 5 | $11,211 | $6,924 | $18,135 | $4,132,567 |
| 6 | $11,192 | $6,943 | $18,135 | $4,125,624 |
| 7 | $11,174 | $6,961 | $18,135 | $4,118,663 |
| 8 | $11,155 | $6,980 | $18,135 | $4,111,682 |
| 9 | $11,136 | $6,999 | $18,135 | $4,104,683 |
| 10 | $11,117 | $7,018 | $18,135 | $4,097,665 |
| 11 | $11,098 | $7,037 | $18,135 | $4,090,628 |
| 12 | $11,079 | $7,056 | $18,135 | $4,083,571 |
$217,621
$134,192
$83,429
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,060 | $7,075 | $18,135 | $4,076,496 |
| 14 | $11,041 | $7,095 | $18,135 | $4,069,402 |
| 15 | $11,021 | $7,114 | $18,135 | $4,062,288 |
| 16 | $11,002 | $7,133 | $18,135 | $4,055,155 |
| 17 | $10,983 | $7,152 | $18,135 | $4,048,002 |
| 18 | $10,963 | $7,172 | $18,135 | $4,040,831 |
| 19 | $10,944 | $7,191 | $18,135 | $4,033,640 |
| 20 | $10,924 | $7,211 | $18,135 | $4,026,429 |
| 21 | $10,905 | $7,230 | $18,135 | $4,019,199 |
| 22 | $10,885 | $7,250 | $18,135 | $4,011,949 |
| 23 | $10,866 | $7,269 | $18,135 | $4,004,680 |
| 24 | $10,846 | $7,289 | $18,135 | $3,997,391 |
$217,621
$131,440
$86,181
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,826 | $7,309 | $18,135 | $3,990,082 |
| 26 | $10,806 | $7,329 | $18,135 | $3,982,753 |
| 27 | $10,787 | $7,348 | $18,135 | $3,975,405 |
| 28 | $10,767 | $7,368 | $18,135 | $3,968,037 |
| 29 | $10,747 | $7,388 | $18,135 | $3,960,648 |
| 30 | $10,727 | $7,408 | $18,135 | $3,953,240 |
| 31 | $10,707 | $7,428 | $18,135 | $3,945,812 |
| 32 | $10,687 | $7,448 | $18,135 | $3,938,363 |
| 33 | $10,666 | $7,469 | $18,135 | $3,930,895 |
| 34 | $10,646 | $7,489 | $18,135 | $3,923,406 |
| 35 | $10,626 | $7,509 | $18,135 | $3,915,897 |
| 36 | $10,606 | $7,529 | $18,135 | $3,908,367 |
$217,621
$128,597
$89,024
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,585 | $7,550 | $18,135 | $3,900,817 |
| 38 | $10,565 | $7,570 | $18,135 | $3,893,247 |
| 39 | $10,544 | $7,591 | $18,135 | $3,885,656 |
| 40 | $10,524 | $7,611 | $18,135 | $3,878,045 |
| 41 | $10,503 | $7,632 | $18,135 | $3,870,413 |
| 42 | $10,482 | $7,653 | $18,135 | $3,862,760 |
| 43 | $10,462 | $7,673 | $18,135 | $3,855,087 |
| 44 | $10,441 | $7,694 | $18,135 | $3,847,392 |
| 45 | $10,420 | $7,715 | $18,135 | $3,839,677 |
| 46 | $10,399 | $7,736 | $18,135 | $3,831,941 |
| 47 | $10,378 | $7,757 | $18,135 | $3,824,185 |
| 48 | $10,357 | $7,778 | $18,135 | $3,816,407 |
$217,621
$125,660
$91,960
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,336 | $7,799 | $18,135 | $3,808,608 |
| 50 | $10,315 | $7,820 | $18,135 | $3,800,788 |
| 51 | $10,294 | $7,841 | $18,135 | $3,792,946 |
| 52 | $10,273 | $7,862 | $18,135 | $3,785,084 |
| 53 | $10,251 | $7,884 | $18,135 | $3,777,200 |
| 54 | $10,230 | $7,905 | $18,135 | $3,769,295 |
| 55 | $10,209 | $7,927 | $18,135 | $3,761,368 |
| 56 | $10,187 | $7,948 | $18,135 | $3,753,420 |
| 57 | $10,166 | $7,970 | $18,135 | $3,745,451 |
| 58 | $10,144 | $7,991 | $18,135 | $3,737,460 |
| 59 | $10,122 | $8,013 | $18,135 | $3,729,447 |
| 60 | $10,101 | $8,034 | $18,135 | $3,721,413 |
$217,621
$122,626
$94,994
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,079 | $8,056 | $18,135 | $3,713,356 |
| 62 | $10,057 | $8,078 | $18,135 | $3,705,278 |
| 63 | $10,035 | $8,100 | $18,135 | $3,697,178 |
| 64 | $10,013 | $8,122 | $18,135 | $3,689,057 |
| 65 | $9,991 | $8,144 | $18,135 | $3,680,913 |
| 66 | $9,969 | $8,166 | $18,135 | $3,672,747 |
| 67 | $9,947 | $8,188 | $18,135 | $3,664,559 |
| 68 | $9,925 | $8,210 | $18,135 | $3,656,349 |
| 69 | $9,903 | $8,232 | $18,135 | $3,648,116 |
| 70 | $9,880 | $8,255 | $18,135 | $3,639,861 |
| 71 | $9,858 | $8,277 | $18,135 | $3,631,584 |
| 72 | $9,836 | $8,300 | $18,135 | $3,623,285 |
$217,621
$119,493
$98,128
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,813 | $8,322 | $18,135 | $3,614,963 |
| 74 | $9,791 | $8,345 | $18,135 | $3,606,618 |
| 75 | $9,768 | $8,367 | $18,135 | $3,598,251 |
| 76 | $9,745 | $8,390 | $18,135 | $3,589,861 |
| 77 | $9,723 | $8,413 | $18,135 | $3,581,449 |
| 78 | $9,700 | $8,435 | $18,135 | $3,573,014 |
| 79 | $9,677 | $8,458 | $18,135 | $3,564,555 |
| 80 | $9,654 | $8,481 | $18,135 | $3,556,074 |
| 81 | $9,631 | $8,504 | $18,135 | $3,547,570 |
| 82 | $9,608 | $8,527 | $18,135 | $3,539,043 |
| 83 | $9,585 | $8,550 | $18,135 | $3,530,493 |
| 84 | $9,562 | $8,573 | $18,135 | $3,521,920 |
$217,621
$116,256
$101,365
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,539 | $8,597 | $18,135 | $3,513,323 |
| 86 | $9,515 | $8,620 | $18,135 | $3,504,704 |
| 87 | $9,492 | $8,643 | $18,135 | $3,496,060 |
| 88 | $9,468 | $8,667 | $18,135 | $3,487,394 |
| 89 | $9,445 | $8,690 | $18,135 | $3,478,704 |
| 90 | $9,421 | $8,714 | $18,135 | $3,469,990 |
| 91 | $9,398 | $8,737 | $18,135 | $3,461,253 |
| 92 | $9,374 | $8,761 | $18,135 | $3,452,492 |
| 93 | $9,351 | $8,785 | $18,135 | $3,443,708 |
| 94 | $9,327 | $8,808 | $18,135 | $3,434,899 |
| 95 | $9,303 | $8,832 | $18,135 | $3,426,067 |
| 96 | $9,279 | $8,856 | $18,135 | $3,417,211 |
$217,621
$112,912
$104,709
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,255 | $8,880 | $18,135 | $3,408,331 |
| 98 | $9,231 | $8,904 | $18,135 | $3,399,427 |
| 99 | $9,207 | $8,928 | $18,135 | $3,390,499 |
| 100 | $9,183 | $8,952 | $18,135 | $3,381,546 |
| 101 | $9,158 | $8,977 | $18,135 | $3,372,570 |
| 102 | $9,134 | $9,001 | $18,135 | $3,363,568 |
| 103 | $9,110 | $9,025 | $18,135 | $3,354,543 |
| 104 | $9,085 | $9,050 | $18,135 | $3,345,493 |
| 105 | $9,061 | $9,074 | $18,135 | $3,336,419 |
| 106 | $9,036 | $9,099 | $18,135 | $3,327,320 |
| 107 | $9,011 | $9,124 | $18,135 | $3,318,196 |
| 108 | $8,987 | $9,148 | $18,135 | $3,309,048 |
$217,621
$109,458
$108,163
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,962 | $9,173 | $18,135 | $3,299,875 |
| 110 | $8,937 | $9,198 | $18,135 | $3,290,677 |
| 111 | $8,912 | $9,223 | $18,135 | $3,281,454 |
| 112 | $8,887 | $9,248 | $18,135 | $3,272,207 |
| 113 | $8,862 | $9,273 | $18,135 | $3,262,934 |
| 114 | $8,837 | $9,298 | $18,135 | $3,253,636 |
| 115 | $8,812 | $9,323 | $18,135 | $3,244,313 |
| 116 | $8,787 | $9,348 | $18,135 | $3,234,964 |
| 117 | $8,761 | $9,374 | $18,135 | $3,225,591 |
| 118 | $8,736 | $9,399 | $18,135 | $3,216,192 |
| 119 | $8,711 | $9,425 | $18,135 | $3,206,767 |
| 120 | $8,685 | $9,450 | $18,135 | $3,197,317 |
$217,621
$105,889
$111,731
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,659 | $9,476 | $18,135 | $3,187,841 |
| 122 | $8,634 | $9,501 | $18,135 | $3,178,340 |
| 123 | $8,608 | $9,527 | $18,135 | $3,168,813 |
| 124 | $8,582 | $9,553 | $18,135 | $3,159,260 |
| 125 | $8,556 | $9,579 | $18,135 | $3,149,682 |
| 126 | $8,530 | $9,605 | $18,135 | $3,140,077 |
| 127 | $8,504 | $9,631 | $18,135 | $3,130,446 |
| 128 | $8,478 | $9,657 | $18,135 | $3,120,789 |
| 129 | $8,452 | $9,683 | $18,135 | $3,111,107 |
| 130 | $8,426 | $9,709 | $18,135 | $3,101,397 |
| 131 | $8,400 | $9,735 | $18,135 | $3,091,662 |
| 132 | $8,373 | $9,762 | $18,135 | $3,081,900 |
$217,621
$102,204
$115,417
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,347 | $9,788 | $18,135 | $3,072,112 |
| 134 | $8,320 | $9,815 | $18,135 | $3,062,297 |
| 135 | $8,294 | $9,841 | $18,135 | $3,052,456 |
| 136 | $8,267 | $9,868 | $18,135 | $3,042,588 |
| 137 | $8,240 | $9,895 | $18,135 | $3,032,693 |
| 138 | $8,214 | $9,922 | $18,135 | $3,022,772 |
| 139 | $8,187 | $9,948 | $18,135 | $3,012,823 |
| 140 | $8,160 | $9,975 | $18,135 | $3,002,848 |
| 141 | $8,133 | $10,002 | $18,135 | $2,992,846 |
| 142 | $8,106 | $10,029 | $18,135 | $2,982,816 |
| 143 | $8,078 | $10,057 | $18,135 | $2,972,760 |
| 144 | $8,051 | $10,084 | $18,135 | $2,962,676 |
$217,621
$98,396
$119,224
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,024 | $10,111 | $18,135 | $2,952,565 |
| 146 | $7,997 | $10,139 | $18,135 | $2,942,426 |
| 147 | $7,969 | $10,166 | $18,135 | $2,932,260 |
| 148 | $7,942 | $10,194 | $18,135 | $2,922,067 |
| 149 | $7,914 | $10,221 | $18,135 | $2,911,846 |
| 150 | $7,886 | $10,249 | $18,135 | $2,901,597 |
| 151 | $7,858 | $10,277 | $18,135 | $2,891,320 |
| 152 | $7,831 | $10,304 | $18,135 | $2,881,016 |
| 153 | $7,803 | $10,332 | $18,135 | $2,870,684 |
| 154 | $7,775 | $10,360 | $18,135 | $2,860,323 |
| 155 | $7,747 | $10,388 | $18,135 | $2,849,935 |
| 156 | $7,719 | $10,416 | $18,135 | $2,839,518 |
$217,621
$94,463
$123,157
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,690 | $10,445 | $18,135 | $2,829,074 |
| 158 | $7,662 | $10,473 | $18,135 | $2,818,601 |
| 159 | $7,634 | $10,501 | $18,135 | $2,808,099 |
| 160 | $7,605 | $10,530 | $18,135 | $2,797,570 |
| 161 | $7,577 | $10,558 | $18,135 | $2,787,011 |
| 162 | $7,548 | $10,587 | $18,135 | $2,776,425 |
| 163 | $7,519 | $10,616 | $18,135 | $2,765,809 |
| 164 | $7,491 | $10,644 | $18,135 | $2,755,165 |
| 165 | $7,462 | $10,673 | $18,135 | $2,744,492 |
| 166 | $7,433 | $10,702 | $18,135 | $2,733,789 |
| 167 | $7,404 | $10,731 | $18,135 | $2,723,058 |
| 168 | $7,375 | $10,760 | $18,135 | $2,712,298 |
$217,621
$90,400
$127,220
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,346 | $10,789 | $18,135 | $2,701,509 |
| 170 | $7,317 | $10,818 | $18,135 | $2,690,691 |
| 171 | $7,287 | $10,848 | $18,135 | $2,679,843 |
| 172 | $7,258 | $10,877 | $18,135 | $2,668,966 |
| 173 | $7,228 | $10,907 | $18,135 | $2,658,059 |
| 174 | $7,199 | $10,936 | $18,135 | $2,647,123 |
| 175 | $7,169 | $10,966 | $18,135 | $2,636,157 |
| 176 | $7,140 | $10,995 | $18,135 | $2,625,162 |
| 177 | $7,110 | $11,025 | $18,135 | $2,614,137 |
| 178 | $7,080 | $11,055 | $18,135 | $2,603,081 |
| 179 | $7,050 | $11,085 | $18,135 | $2,591,996 |
| 180 | $7,020 | $11,115 | $18,135 | $2,580,881 |
$217,621
$86,204
$131,417
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,990 | $11,145 | $18,135 | $2,569,736 |
| 182 | $6,960 | $11,175 | $18,135 | $2,558,561 |
| 183 | $6,929 | $11,206 | $18,135 | $2,547,355 |
| 184 | $6,899 | $11,236 | $18,135 | $2,536,119 |
| 185 | $6,869 | $11,266 | $18,135 | $2,524,853 |
| 186 | $6,838 | $11,297 | $18,135 | $2,513,556 |
| 187 | $6,808 | $11,327 | $18,135 | $2,502,228 |
| 188 | $6,777 | $11,358 | $18,135 | $2,490,870 |
| 189 | $6,746 | $11,389 | $18,135 | $2,479,481 |
| 190 | $6,715 | $11,420 | $18,135 | $2,468,062 |
| 191 | $6,684 | $11,451 | $18,135 | $2,456,611 |
| 192 | $6,653 | $11,482 | $18,135 | $2,445,129 |
$217,621
$81,868
$135,752
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,622 | $11,513 | $18,135 | $2,433,616 |
| 194 | $6,591 | $11,544 | $18,135 | $2,422,072 |
| 195 | $6,560 | $11,575 | $18,135 | $2,410,497 |
| 196 | $6,528 | $11,607 | $18,135 | $2,398,890 |
| 197 | $6,497 | $11,638 | $18,135 | $2,387,252 |
| 198 | $6,465 | $11,670 | $18,135 | $2,375,583 |
| 199 | $6,434 | $11,701 | $18,135 | $2,363,882 |
| 200 | $6,402 | $11,733 | $18,135 | $2,352,149 |
| 201 | $6,370 | $11,765 | $18,135 | $2,340,384 |
| 202 | $6,339 | $11,797 | $18,135 | $2,328,588 |
| 203 | $6,307 | $11,828 | $18,135 | $2,316,759 |
| 204 | $6,275 | $11,860 | $18,135 | $2,304,899 |
$217,621
$77,390
$140,230
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,242 | $11,893 | $18,135 | $2,293,006 |
| 206 | $6,210 | $11,925 | $18,135 | $2,281,081 |
| 207 | $6,178 | $11,957 | $18,135 | $2,269,124 |
| 208 | $6,146 | $11,990 | $18,135 | $2,257,135 |
| 209 | $6,113 | $12,022 | $18,135 | $2,245,113 |
| 210 | $6,081 | $12,055 | $18,135 | $2,233,058 |
| 211 | $6,048 | $12,087 | $18,135 | $2,220,971 |
| 212 | $6,015 | $12,120 | $18,135 | $2,208,851 |
| 213 | $5,982 | $12,153 | $18,135 | $2,196,698 |
| 214 | $5,949 | $12,186 | $18,135 | $2,184,513 |
| 215 | $5,916 | $12,219 | $18,135 | $2,172,294 |
| 216 | $5,883 | $12,252 | $18,135 | $2,160,042 |
$217,621
$72,764
$144,856
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,850 | $12,285 | $18,135 | $2,147,757 |
| 218 | $5,817 | $12,318 | $18,135 | $2,135,439 |
| 219 | $5,783 | $12,352 | $18,135 | $2,123,087 |
| 220 | $5,750 | $12,385 | $18,135 | $2,110,702 |
| 221 | $5,716 | $12,419 | $18,135 | $2,098,284 |
| 222 | $5,683 | $12,452 | $18,135 | $2,085,832 |
| 223 | $5,649 | $12,486 | $18,135 | $2,073,346 |
| 224 | $5,615 | $12,520 | $18,135 | $2,060,826 |
| 225 | $5,581 | $12,554 | $18,135 | $2,048,272 |
| 226 | $5,547 | $12,588 | $18,135 | $2,035,685 |
| 227 | $5,513 | $12,622 | $18,135 | $2,023,063 |
| 228 | $5,479 | $12,656 | $18,135 | $2,010,407 |
$217,621
$67,985
$149,635
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,445 | $12,690 | $18,135 | $1,997,717 |
| 230 | $5,410 | $12,725 | $18,135 | $1,984,992 |
| 231 | $5,376 | $12,759 | $18,135 | $1,972,233 |
| 232 | $5,341 | $12,794 | $18,135 | $1,959,440 |
| 233 | $5,307 | $12,828 | $18,135 | $1,946,612 |
| 234 | $5,272 | $12,863 | $18,135 | $1,933,749 |
| 235 | $5,237 | $12,898 | $18,135 | $1,920,851 |
| 236 | $5,202 | $12,933 | $18,135 | $1,907,918 |
| 237 | $5,167 | $12,968 | $18,135 | $1,894,950 |
| 238 | $5,132 | $13,003 | $18,135 | $1,881,947 |
| 239 | $5,097 | $13,038 | $18,135 | $1,868,909 |
| 240 | $5,062 | $13,073 | $18,135 | $1,855,836 |
$217,621
$63,049
$154,571
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,026 | $13,109 | $18,135 | $1,842,727 |
| 242 | $4,991 | $13,144 | $18,135 | $1,829,583 |
| 243 | $4,955 | $13,180 | $18,135 | $1,816,403 |
| 244 | $4,919 | $13,216 | $18,135 | $1,803,187 |
| 245 | $4,884 | $13,251 | $18,135 | $1,789,936 |
| 246 | $4,848 | $13,287 | $18,135 | $1,776,648 |
| 247 | $4,812 | $13,323 | $18,135 | $1,763,325 |
| 248 | $4,776 | $13,359 | $18,135 | $1,749,966 |
| 249 | $4,739 | $13,396 | $18,135 | $1,736,570 |
| 250 | $4,703 | $13,432 | $18,135 | $1,723,138 |
| 251 | $4,667 | $13,468 | $18,135 | $1,709,670 |
| 252 | $4,630 | $13,505 | $18,135 | $1,696,165 |
$217,621
$57,950
$159,670
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,594 | $13,541 | $18,135 | $1,682,624 |
| 254 | $4,557 | $13,578 | $18,135 | $1,669,046 |
| 255 | $4,520 | $13,615 | $18,135 | $1,655,431 |
| 256 | $4,483 | $13,652 | $18,135 | $1,641,780 |
| 257 | $4,446 | $13,689 | $18,135 | $1,628,091 |
| 258 | $4,409 | $13,726 | $18,135 | $1,614,366 |
| 259 | $4,372 | $13,763 | $18,135 | $1,600,603 |
| 260 | $4,335 | $13,800 | $18,135 | $1,586,803 |
| 261 | $4,298 | $13,837 | $18,135 | $1,572,965 |
| 262 | $4,260 | $13,875 | $18,135 | $1,559,090 |
| 263 | $4,223 | $13,913 | $18,135 | $1,545,178 |
| 264 | $4,185 | $13,950 | $18,135 | $1,531,228 |
$217,621
$52,683
$164,938
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,147 | $13,988 | $18,135 | $1,517,240 |
| 266 | $4,109 | $14,026 | $18,135 | $1,503,214 |
| 267 | $4,071 | $14,064 | $18,135 | $1,489,150 |
| 268 | $4,033 | $14,102 | $18,135 | $1,475,048 |
| 269 | $3,995 | $14,140 | $18,135 | $1,460,908 |
| 270 | $3,957 | $14,178 | $18,135 | $1,446,730 |
| 271 | $3,918 | $14,217 | $18,135 | $1,432,513 |
| 272 | $3,880 | $14,255 | $18,135 | $1,418,257 |
| 273 | $3,841 | $14,294 | $18,135 | $1,403,964 |
| 274 | $3,802 | $14,333 | $18,135 | $1,389,631 |
| 275 | $3,764 | $14,371 | $18,135 | $1,375,259 |
| 276 | $3,725 | $14,410 | $18,135 | $1,360,849 |
$217,621
$47,242
$170,379
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,686 | $14,449 | $18,135 | $1,346,400 |
| 278 | $3,646 | $14,489 | $18,135 | $1,331,911 |
| 279 | $3,607 | $14,528 | $18,135 | $1,317,383 |
| 280 | $3,568 | $14,567 | $18,135 | $1,302,816 |
| 281 | $3,528 | $14,607 | $18,135 | $1,288,210 |
| 282 | $3,489 | $14,646 | $18,135 | $1,273,563 |
| 283 | $3,449 | $14,686 | $18,135 | $1,258,878 |
| 284 | $3,409 | $14,726 | $18,135 | $1,244,152 |
| 285 | $3,370 | $14,765 | $18,135 | $1,229,387 |
| 286 | $3,330 | $14,805 | $18,135 | $1,214,581 |
| 287 | $3,289 | $14,846 | $18,135 | $1,199,736 |
| 288 | $3,249 | $14,886 | $18,135 | $1,184,850 |
$217,621
$41,621
$175,999
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,209 | $14,926 | $18,135 | $1,169,924 |
| 290 | $3,169 | $14,967 | $18,135 | $1,154,957 |
| 291 | $3,128 | $15,007 | $18,135 | $1,139,950 |
| 292 | $3,087 | $15,048 | $18,135 | $1,124,902 |
| 293 | $3,047 | $15,088 | $18,135 | $1,109,814 |
| 294 | $3,006 | $15,129 | $18,135 | $1,094,685 |
| 295 | $2,965 | $15,170 | $18,135 | $1,079,514 |
| 296 | $2,924 | $15,211 | $18,135 | $1,064,303 |
| 297 | $2,882 | $15,253 | $18,135 | $1,049,051 |
| 298 | $2,841 | $15,294 | $18,135 | $1,033,757 |
| 299 | $2,800 | $15,335 | $18,135 | $1,018,421 |
| 300 | $2,758 | $15,377 | $18,135 | $1,003,045 |
$217,621
$35,815
$181,805
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,717 | $15,418 | $18,135 | $987,626 |
| 302 | $2,675 | $15,460 | $18,135 | $972,166 |
| 303 | $2,633 | $15,502 | $18,135 | $956,664 |
| 304 | $2,591 | $15,544 | $18,135 | $941,120 |
| 305 | $2,549 | $15,586 | $18,135 | $925,533 |
| 306 | $2,507 | $15,628 | $18,135 | $909,905 |
| 307 | $2,464 | $15,671 | $18,135 | $894,234 |
| 308 | $2,422 | $15,713 | $18,135 | $878,521 |
| 309 | $2,379 | $15,756 | $18,135 | $862,765 |
| 310 | $2,337 | $15,798 | $18,135 | $846,967 |
| 311 | $2,294 | $15,841 | $18,135 | $831,126 |
| 312 | $2,251 | $15,884 | $18,135 | $815,242 |
$217,621
$29,818
$187,803
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,208 | $15,927 | $18,135 | $799,315 |
| 314 | $2,165 | $15,970 | $18,135 | $783,344 |
| 315 | $2,122 | $16,013 | $18,135 | $767,331 |
| 316 | $2,078 | $16,057 | $18,135 | $751,274 |
| 317 | $2,035 | $16,100 | $18,135 | $735,174 |
| 318 | $1,991 | $16,144 | $18,135 | $719,030 |
| 319 | $1,947 | $16,188 | $18,135 | $702,842 |
| 320 | $1,904 | $16,232 | $18,135 | $686,611 |
| 321 | $1,860 | $16,275 | $18,135 | $670,335 |
| 322 | $1,815 | $16,320 | $18,135 | $654,016 |
| 323 | $1,771 | $16,364 | $18,135 | $637,652 |
| 324 | $1,727 | $16,408 | $18,135 | $621,244 |
$217,621
$23,623
$193,998
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,683 | $16,453 | $18,135 | $604,791 |
| 326 | $1,638 | $16,497 | $18,135 | $588,294 |
| 327 | $1,593 | $16,542 | $18,135 | $571,752 |
| 328 | $1,548 | $16,587 | $18,135 | $555,166 |
| 329 | $1,504 | $16,631 | $18,135 | $538,534 |
| 330 | $1,459 | $16,677 | $18,135 | $521,858 |
| 331 | $1,413 | $16,722 | $18,135 | $505,136 |
| 332 | $1,368 | $16,767 | $18,135 | $488,369 |
| 333 | $1,323 | $16,812 | $18,135 | $471,557 |
| 334 | $1,277 | $16,858 | $18,135 | $454,699 |
| 335 | $1,231 | $16,904 | $18,135 | $437,795 |
| 336 | $1,186 | $16,949 | $18,135 | $420,846 |
$217,621
$17,223
$200,398
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,140 | $16,995 | $18,135 | $403,851 |
| 338 | $1,094 | $17,041 | $18,135 | $386,809 |
| 339 | $1,048 | $17,087 | $18,135 | $369,722 |
| 340 | $1,001 | $17,134 | $18,135 | $352,588 |
| 341 | $955 | $17,180 | $18,135 | $335,408 |
| 342 | $908 | $17,227 | $18,135 | $318,182 |
| 343 | $862 | $17,273 | $18,135 | $300,908 |
| 344 | $815 | $17,320 | $18,135 | $283,588 |
| 345 | $768 | $17,367 | $18,135 | $266,221 |
| 346 | $721 | $17,414 | $18,135 | $248,807 |
| 347 | $674 | $17,461 | $18,135 | $231,346 |
| 348 | $627 | $17,508 | $18,135 | $213,837 |
$217,621
$10,612
$207,009
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $579 | $17,556 | $18,135 | $196,282 |
| 350 | $532 | $17,603 | $18,135 | $178,678 |
| 351 | $484 | $17,651 | $18,135 | $161,027 |
| 352 | $436 | $17,699 | $18,135 | $143,328 |
| 353 | $388 | $17,747 | $18,135 | $125,581 |
| 354 | $340 | $17,795 | $18,135 | $107,786 |
| 355 | $292 | $17,843 | $18,135 | $89,943 |
| 356 | $244 | $17,891 | $18,135 | $72,052 |
| 357 | $195 | $17,940 | $18,135 | $54,112 |
| 358 | $147 | $17,988 | $18,135 | $36,123 |
| 359 | $98 | $18,037 | $18,135 | $18,086 |
| 360 | $49 | $18,086 | $18,135 | $0 |
$217,621
$3,783
$213,837
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。
