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
$705 萬
$750 萬
$880 萬
626 呎
@13,259
794 呎
@10,453
$830 萬
$900 萬
$760 萬
$850 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,209 | $19,371 | $15,874 | $13,547 |
| 1.500 | $26,146 | $20,325 | $16,845 | $14,536 |
| 2.000 | $27,105 | $21,308 | $17,853 | $15,568 |
| 2.500 | $28,085 | $22,320 | $18,896 | $16,642 |
| 3.000 | $29,087 | $23,360 | $19,974 | $17,758 |
| 3.250 | $29,596 | $23,890 | $20,526 | $18,331 |
| 3.500 | $30,111 | $24,428 | $21,086 | $18,914 |
| 4.000 | $31,156 | $25,524 | $22,232 | $20,109 |
| 4.500 | $32,222 | $26,647 | $23,412 | $21,342 |
| 5.000 | $33,308 | $27,797 | $24,623 | $22,611 |
| 5.500 | $34,416 | $28,974 | $25,865 | $23,915 |
| 6.000 | $35,543 | $30,176 | $27,138 | $25,253 |
每月供款$18,331
30年
$4,212,000
$2,387,121
$6,599,121
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,408 | $6,923 | $18,331 | $4,205,077 |
| 2 | $11,389 | $6,942 | $18,331 | $4,198,134 |
| 3 | $11,370 | $6,961 | $18,331 | $4,191,174 |
| 4 | $11,351 | $6,980 | $18,331 | $4,184,194 |
| 5 | $11,332 | $6,999 | $18,331 | $4,177,195 |
| 6 | $11,313 | $7,018 | $18,331 | $4,170,177 |
| 7 | $11,294 | $7,037 | $18,331 | $4,163,141 |
| 8 | $11,275 | $7,056 | $18,331 | $4,156,085 |
| 9 | $11,256 | $7,075 | $18,331 | $4,149,010 |
| 10 | $11,237 | $7,094 | $18,331 | $4,141,916 |
| 11 | $11,218 | $7,113 | $18,331 | $4,134,803 |
| 12 | $11,198 | $7,132 | $18,331 | $4,127,671 |
$219,971
$135,641
$84,329
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,179 | $7,152 | $18,331 | $4,120,519 |
| 14 | $11,160 | $7,171 | $18,331 | $4,113,348 |
| 15 | $11,140 | $7,191 | $18,331 | $4,106,157 |
| 16 | $11,121 | $7,210 | $18,331 | $4,098,947 |
| 17 | $11,101 | $7,230 | $18,331 | $4,091,717 |
| 18 | $11,082 | $7,249 | $18,331 | $4,084,468 |
| 19 | $11,062 | $7,269 | $18,331 | $4,077,199 |
| 20 | $11,042 | $7,288 | $18,331 | $4,069,911 |
| 21 | $11,023 | $7,308 | $18,331 | $4,062,603 |
| 22 | $11,003 | $7,328 | $18,331 | $4,055,275 |
| 23 | $10,983 | $7,348 | $18,331 | $4,047,927 |
| 24 | $10,963 | $7,368 | $18,331 | $4,040,559 |
$219,971
$132,859
$87,111
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,943 | $7,388 | $18,331 | $4,033,171 |
| 26 | $10,923 | $7,408 | $18,331 | $4,025,764 |
| 27 | $10,903 | $7,428 | $18,331 | $4,018,336 |
| 28 | $10,883 | $7,448 | $18,331 | $4,010,888 |
| 29 | $10,863 | $7,468 | $18,331 | $4,003,420 |
| 30 | $10,843 | $7,488 | $18,331 | $3,995,932 |
| 31 | $10,822 | $7,509 | $18,331 | $3,988,423 |
| 32 | $10,802 | $7,529 | $18,331 | $3,980,894 |
| 33 | $10,782 | $7,549 | $18,331 | $3,973,345 |
| 34 | $10,761 | $7,570 | $18,331 | $3,965,775 |
| 35 | $10,741 | $7,590 | $18,331 | $3,958,185 |
| 36 | $10,720 | $7,611 | $18,331 | $3,950,574 |
$219,971
$129,986
$89,985
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,699 | $7,631 | $18,331 | $3,942,943 |
| 38 | $10,679 | $7,652 | $18,331 | $3,935,291 |
| 39 | $10,658 | $7,673 | $18,331 | $3,927,618 |
| 40 | $10,637 | $7,694 | $18,331 | $3,919,924 |
| 41 | $10,616 | $7,714 | $18,331 | $3,912,210 |
| 42 | $10,596 | $7,735 | $18,331 | $3,904,474 |
| 43 | $10,575 | $7,756 | $18,331 | $3,896,718 |
| 44 | $10,554 | $7,777 | $18,331 | $3,888,941 |
| 45 | $10,533 | $7,798 | $18,331 | $3,881,143 |
| 46 | $10,511 | $7,819 | $18,331 | $3,873,323 |
| 47 | $10,490 | $7,841 | $18,331 | $3,865,482 |
| 48 | $10,469 | $7,862 | $18,331 | $3,857,621 |
$219,971
$127,017
$92,954
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,448 | $7,883 | $18,331 | $3,849,737 |
| 50 | $10,426 | $7,905 | $18,331 | $3,841,833 |
| 51 | $10,405 | $7,926 | $18,331 | $3,833,907 |
| 52 | $10,383 | $7,947 | $18,331 | $3,825,960 |
| 53 | $10,362 | $7,969 | $18,331 | $3,817,991 |
| 54 | $10,340 | $7,990 | $18,331 | $3,810,000 |
| 55 | $10,319 | $8,012 | $18,331 | $3,801,988 |
| 56 | $10,297 | $8,034 | $18,331 | $3,793,954 |
| 57 | $10,275 | $8,056 | $18,331 | $3,785,899 |
| 58 | $10,253 | $8,077 | $18,331 | $3,777,821 |
| 59 | $10,232 | $8,099 | $18,331 | $3,769,722 |
| 60 | $10,210 | $8,121 | $18,331 | $3,761,601 |
$219,971
$123,951
$96,020
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,188 | $8,143 | $18,331 | $3,753,457 |
| 62 | $10,166 | $8,165 | $18,331 | $3,745,292 |
| 63 | $10,143 | $8,187 | $18,331 | $3,737,105 |
| 64 | $10,121 | $8,210 | $18,331 | $3,728,895 |
| 65 | $10,099 | $8,232 | $18,331 | $3,720,663 |
| 66 | $10,077 | $8,254 | $18,331 | $3,712,409 |
| 67 | $10,054 | $8,276 | $18,331 | $3,704,133 |
| 68 | $10,032 | $8,299 | $18,331 | $3,695,834 |
| 69 | $10,010 | $8,321 | $18,331 | $3,687,513 |
| 70 | $9,987 | $8,344 | $18,331 | $3,679,169 |
| 71 | $9,964 | $8,366 | $18,331 | $3,670,802 |
| 72 | $9,942 | $8,389 | $18,331 | $3,662,413 |
$219,971
$120,783
$99,187
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,919 | $8,412 | $18,331 | $3,654,001 |
| 74 | $9,896 | $8,435 | $18,331 | $3,645,567 |
| 75 | $9,873 | $8,457 | $18,331 | $3,637,109 |
| 76 | $9,851 | $8,480 | $18,331 | $3,628,629 |
| 77 | $9,828 | $8,503 | $18,331 | $3,620,125 |
| 78 | $9,805 | $8,526 | $18,331 | $3,611,599 |
| 79 | $9,781 | $8,549 | $18,331 | $3,603,050 |
| 80 | $9,758 | $8,573 | $18,331 | $3,594,477 |
| 81 | $9,735 | $8,596 | $18,331 | $3,585,881 |
| 82 | $9,712 | $8,619 | $18,331 | $3,577,262 |
| 83 | $9,688 | $8,642 | $18,331 | $3,568,619 |
| 84 | $9,665 | $8,666 | $18,331 | $3,559,954 |
$219,971
$117,511
$102,460
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,642 | $8,689 | $18,331 | $3,551,264 |
| 86 | $9,618 | $8,713 | $18,331 | $3,542,551 |
| 87 | $9,594 | $8,736 | $18,331 | $3,533,815 |
| 88 | $9,571 | $8,760 | $18,331 | $3,525,055 |
| 89 | $9,547 | $8,784 | $18,331 | $3,516,271 |
| 90 | $9,523 | $8,808 | $18,331 | $3,507,463 |
| 91 | $9,499 | $8,832 | $18,331 | $3,498,632 |
| 92 | $9,475 | $8,855 | $18,331 | $3,489,776 |
| 93 | $9,451 | $8,879 | $18,331 | $3,480,897 |
| 94 | $9,427 | $8,903 | $18,331 | $3,471,993 |
| 95 | $9,403 | $8,928 | $18,331 | $3,463,066 |
| 96 | $9,379 | $8,952 | $18,331 | $3,454,114 |
$219,971
$114,131
$105,840
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,355 | $8,976 | $18,331 | $3,445,138 |
| 98 | $9,331 | $9,000 | $18,331 | $3,436,138 |
| 99 | $9,306 | $9,025 | $18,331 | $3,427,113 |
| 100 | $9,282 | $9,049 | $18,331 | $3,418,064 |
| 101 | $9,257 | $9,074 | $18,331 | $3,408,990 |
| 102 | $9,233 | $9,098 | $18,331 | $3,399,892 |
| 103 | $9,208 | $9,123 | $18,331 | $3,390,769 |
| 104 | $9,183 | $9,148 | $18,331 | $3,381,622 |
| 105 | $9,159 | $9,172 | $18,331 | $3,372,449 |
| 106 | $9,134 | $9,197 | $18,331 | $3,363,252 |
| 107 | $9,109 | $9,222 | $18,331 | $3,354,030 |
| 108 | $9,084 | $9,247 | $18,331 | $3,344,783 |
$219,971
$110,640
$109,331
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,059 | $9,272 | $18,331 | $3,335,511 |
| 110 | $9,034 | $9,297 | $18,331 | $3,326,214 |
| 111 | $9,008 | $9,322 | $18,331 | $3,316,891 |
| 112 | $8,983 | $9,348 | $18,331 | $3,307,544 |
| 113 | $8,958 | $9,373 | $18,331 | $3,298,171 |
| 114 | $8,933 | $9,398 | $18,331 | $3,288,772 |
| 115 | $8,907 | $9,424 | $18,331 | $3,279,349 |
| 116 | $8,882 | $9,449 | $18,331 | $3,269,899 |
| 117 | $8,856 | $9,475 | $18,331 | $3,260,424 |
| 118 | $8,830 | $9,501 | $18,331 | $3,250,924 |
| 119 | $8,805 | $9,526 | $18,331 | $3,241,398 |
| 120 | $8,779 | $9,552 | $18,331 | $3,231,845 |
$219,971
$107,033
$112,938
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,753 | $9,578 | $18,331 | $3,222,267 |
| 122 | $8,727 | $9,604 | $18,331 | $3,212,664 |
| 123 | $8,701 | $9,630 | $18,331 | $3,203,034 |
| 124 | $8,675 | $9,656 | $18,331 | $3,193,378 |
| 125 | $8,649 | $9,682 | $18,331 | $3,183,695 |
| 126 | $8,623 | $9,708 | $18,331 | $3,173,987 |
| 127 | $8,596 | $9,735 | $18,331 | $3,164,252 |
| 128 | $8,570 | $9,761 | $18,331 | $3,154,491 |
| 129 | $8,543 | $9,787 | $18,331 | $3,144,704 |
| 130 | $8,517 | $9,814 | $18,331 | $3,134,890 |
| 131 | $8,490 | $9,841 | $18,331 | $3,125,049 |
| 132 | $8,464 | $9,867 | $18,331 | $3,115,182 |
$219,971
$103,307
$116,663
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,437 | $9,894 | $18,331 | $3,105,288 |
| 134 | $8,410 | $9,921 | $18,331 | $3,095,367 |
| 135 | $8,383 | $9,948 | $18,331 | $3,085,420 |
| 136 | $8,356 | $9,975 | $18,331 | $3,075,445 |
| 137 | $8,329 | $10,002 | $18,331 | $3,065,444 |
| 138 | $8,302 | $10,029 | $18,331 | $3,055,415 |
| 139 | $8,275 | $10,056 | $18,331 | $3,045,359 |
| 140 | $8,248 | $10,083 | $18,331 | $3,035,276 |
| 141 | $8,221 | $10,110 | $18,331 | $3,025,166 |
| 142 | $8,193 | $10,138 | $18,331 | $3,015,028 |
| 143 | $8,166 | $10,165 | $18,331 | $3,004,863 |
| 144 | $8,138 | $10,193 | $18,331 | $2,994,670 |
$219,971
$99,459
$120,512
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,111 | $10,220 | $18,331 | $2,984,450 |
| 146 | $8,083 | $10,248 | $18,331 | $2,974,202 |
| 147 | $8,055 | $10,276 | $18,331 | $2,963,926 |
| 148 | $8,027 | $10,304 | $18,331 | $2,953,623 |
| 149 | $7,999 | $10,331 | $18,331 | $2,943,291 |
| 150 | $7,971 | $10,359 | $18,331 | $2,932,932 |
| 151 | $7,943 | $10,388 | $18,331 | $2,922,544 |
| 152 | $7,915 | $10,416 | $18,331 | $2,912,128 |
| 153 | $7,887 | $10,444 | $18,331 | $2,901,684 |
| 154 | $7,859 | $10,472 | $18,331 | $2,891,212 |
| 155 | $7,830 | $10,501 | $18,331 | $2,880,712 |
| 156 | $7,802 | $10,529 | $18,331 | $2,870,183 |
$219,971
$95,483
$124,487
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,773 | $10,557 | $18,331 | $2,859,625 |
| 158 | $7,745 | $10,586 | $18,331 | $2,849,039 |
| 159 | $7,716 | $10,615 | $18,331 | $2,838,425 |
| 160 | $7,687 | $10,643 | $18,331 | $2,827,781 |
| 161 | $7,659 | $10,672 | $18,331 | $2,817,109 |
| 162 | $7,630 | $10,701 | $18,331 | $2,806,408 |
| 163 | $7,601 | $10,730 | $18,331 | $2,795,677 |
| 164 | $7,572 | $10,759 | $18,331 | $2,784,918 |
| 165 | $7,542 | $10,788 | $18,331 | $2,774,130 |
| 166 | $7,513 | $10,818 | $18,331 | $2,763,312 |
| 167 | $7,484 | $10,847 | $18,331 | $2,752,465 |
| 168 | $7,455 | $10,876 | $18,331 | $2,741,589 |
$219,971
$91,377
$128,594
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,425 | $10,906 | $18,331 | $2,730,683 |
| 170 | $7,396 | $10,935 | $18,331 | $2,719,748 |
| 171 | $7,366 | $10,965 | $18,331 | $2,708,783 |
| 172 | $7,336 | $10,995 | $18,331 | $2,697,788 |
| 173 | $7,307 | $11,024 | $18,331 | $2,686,764 |
| 174 | $7,277 | $11,054 | $18,331 | $2,675,710 |
| 175 | $7,247 | $11,084 | $18,331 | $2,664,625 |
| 176 | $7,217 | $11,114 | $18,331 | $2,653,511 |
| 177 | $7,187 | $11,144 | $18,331 | $2,642,367 |
| 178 | $7,156 | $11,174 | $18,331 | $2,631,192 |
| 179 | $7,126 | $11,205 | $18,331 | $2,619,988 |
| 180 | $7,096 | $11,235 | $18,331 | $2,608,753 |
$219,971
$87,135
$132,836
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,065 | $11,266 | $18,331 | $2,597,487 |
| 182 | $7,035 | $11,296 | $18,331 | $2,586,191 |
| 183 | $7,004 | $11,327 | $18,331 | $2,574,864 |
| 184 | $6,974 | $11,357 | $18,331 | $2,563,507 |
| 185 | $6,943 | $11,388 | $18,331 | $2,552,119 |
| 186 | $6,912 | $11,419 | $18,331 | $2,540,700 |
| 187 | $6,881 | $11,450 | $18,331 | $2,529,250 |
| 188 | $6,850 | $11,481 | $18,331 | $2,517,770 |
| 189 | $6,819 | $11,512 | $18,331 | $2,506,258 |
| 190 | $6,788 | $11,543 | $18,331 | $2,494,715 |
| 191 | $6,757 | $11,574 | $18,331 | $2,483,140 |
| 192 | $6,725 | $11,606 | $18,331 | $2,471,534 |
$219,971
$82,752
$137,218
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,694 | $11,637 | $18,331 | $2,459,897 |
| 194 | $6,662 | $11,669 | $18,331 | $2,448,229 |
| 195 | $6,631 | $11,700 | $18,331 | $2,436,528 |
| 196 | $6,599 | $11,732 | $18,331 | $2,424,796 |
| 197 | $6,567 | $11,764 | $18,331 | $2,413,033 |
| 198 | $6,535 | $11,796 | $18,331 | $2,401,237 |
| 199 | $6,503 | $11,828 | $18,331 | $2,389,410 |
| 200 | $6,471 | $11,860 | $18,331 | $2,377,550 |
| 201 | $6,439 | $11,892 | $18,331 | $2,365,658 |
| 202 | $6,407 | $11,924 | $18,331 | $2,353,734 |
| 203 | $6,375 | $11,956 | $18,331 | $2,341,778 |
| 204 | $6,342 | $11,989 | $18,331 | $2,329,790 |
$219,971
$78,226
$141,745
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,310 | $12,021 | $18,331 | $2,317,769 |
| 206 | $6,277 | $12,054 | $18,331 | $2,305,715 |
| 207 | $6,245 | $12,086 | $18,331 | $2,293,629 |
| 208 | $6,212 | $12,119 | $18,331 | $2,281,510 |
| 209 | $6,179 | $12,152 | $18,331 | $2,269,358 |
| 210 | $6,146 | $12,185 | $18,331 | $2,257,173 |
| 211 | $6,113 | $12,218 | $18,331 | $2,244,955 |
| 212 | $6,080 | $12,251 | $18,331 | $2,232,705 |
| 213 | $6,047 | $12,284 | $18,331 | $2,220,421 |
| 214 | $6,014 | $12,317 | $18,331 | $2,208,103 |
| 215 | $5,980 | $12,351 | $18,331 | $2,195,753 |
| 216 | $5,947 | $12,384 | $18,331 | $2,183,369 |
$219,971
$73,550
$146,421
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,913 | $12,418 | $18,331 | $2,170,951 |
| 218 | $5,880 | $12,451 | $18,331 | $2,158,500 |
| 219 | $5,846 | $12,485 | $18,331 | $2,146,015 |
| 220 | $5,812 | $12,519 | $18,331 | $2,133,496 |
| 221 | $5,778 | $12,553 | $18,331 | $2,120,944 |
| 222 | $5,744 | $12,587 | $18,331 | $2,108,357 |
| 223 | $5,710 | $12,621 | $18,331 | $2,095,736 |
| 224 | $5,676 | $12,655 | $18,331 | $2,083,081 |
| 225 | $5,642 | $12,689 | $18,331 | $2,070,392 |
| 226 | $5,607 | $12,724 | $18,331 | $2,057,668 |
| 227 | $5,573 | $12,758 | $18,331 | $2,044,910 |
| 228 | $5,538 | $12,793 | $18,331 | $2,032,118 |
$219,971
$68,720
$151,251
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,504 | $12,827 | $18,331 | $2,019,291 |
| 230 | $5,469 | $12,862 | $18,331 | $2,006,429 |
| 231 | $5,434 | $12,897 | $18,331 | $1,993,532 |
| 232 | $5,399 | $12,932 | $18,331 | $1,980,600 |
| 233 | $5,364 | $12,967 | $18,331 | $1,967,633 |
| 234 | $5,329 | $13,002 | $18,331 | $1,954,631 |
| 235 | $5,294 | $13,037 | $18,331 | $1,941,594 |
| 236 | $5,258 | $13,072 | $18,331 | $1,928,522 |
| 237 | $5,223 | $13,108 | $18,331 | $1,915,414 |
| 238 | $5,188 | $13,143 | $18,331 | $1,902,271 |
| 239 | $5,152 | $13,179 | $18,331 | $1,889,092 |
| 240 | $5,116 | $13,215 | $18,331 | $1,875,877 |
$219,971
$63,730
$156,241
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,081 | $13,250 | $18,331 | $1,862,627 |
| 242 | $5,045 | $13,286 | $18,331 | $1,849,341 |
| 243 | $5,009 | $13,322 | $18,331 | $1,836,018 |
| 244 | $4,973 | $13,358 | $18,331 | $1,822,660 |
| 245 | $4,936 | $13,395 | $18,331 | $1,809,265 |
| 246 | $4,900 | $13,431 | $18,331 | $1,795,835 |
| 247 | $4,864 | $13,467 | $18,331 | $1,782,367 |
| 248 | $4,827 | $13,504 | $18,331 | $1,768,864 |
| 249 | $4,791 | $13,540 | $18,331 | $1,755,324 |
| 250 | $4,754 | $13,577 | $18,331 | $1,741,747 |
| 251 | $4,717 | $13,614 | $18,331 | $1,728,133 |
| 252 | $4,680 | $13,651 | $18,331 | $1,714,483 |
$219,971
$58,576
$161,395
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,643 | $13,687 | $18,331 | $1,700,795 |
| 254 | $4,606 | $13,725 | $18,331 | $1,687,070 |
| 255 | $4,569 | $13,762 | $18,331 | $1,673,309 |
| 256 | $4,532 | $13,799 | $18,331 | $1,659,510 |
| 257 | $4,495 | $13,836 | $18,331 | $1,645,673 |
| 258 | $4,457 | $13,874 | $18,331 | $1,631,799 |
| 259 | $4,419 | $13,911 | $18,331 | $1,617,888 |
| 260 | $4,382 | $13,949 | $18,331 | $1,603,939 |
| 261 | $4,344 | $13,987 | $18,331 | $1,589,952 |
| 262 | $4,306 | $14,025 | $18,331 | $1,575,927 |
| 263 | $4,268 | $14,063 | $18,331 | $1,561,865 |
| 264 | $4,230 | $14,101 | $18,331 | $1,547,764 |
$219,971
$53,252
$166,719
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,192 | $14,139 | $18,331 | $1,533,625 |
| 266 | $4,154 | $14,177 | $18,331 | $1,519,447 |
| 267 | $4,115 | $14,216 | $18,331 | $1,505,232 |
| 268 | $4,077 | $14,254 | $18,331 | $1,490,977 |
| 269 | $4,038 | $14,293 | $18,331 | $1,476,685 |
| 270 | $3,999 | $14,332 | $18,331 | $1,462,353 |
| 271 | $3,961 | $14,370 | $18,331 | $1,447,983 |
| 272 | $3,922 | $14,409 | $18,331 | $1,433,573 |
| 273 | $3,883 | $14,448 | $18,331 | $1,419,125 |
| 274 | $3,843 | $14,487 | $18,331 | $1,404,638 |
| 275 | $3,804 | $14,527 | $18,331 | $1,390,111 |
| 276 | $3,765 | $14,566 | $18,331 | $1,375,545 |
$219,971
$47,752
$172,219
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,725 | $14,605 | $18,331 | $1,360,940 |
| 278 | $3,686 | $14,645 | $18,331 | $1,346,295 |
| 279 | $3,646 | $14,685 | $18,331 | $1,331,610 |
| 280 | $3,606 | $14,724 | $18,331 | $1,316,885 |
| 281 | $3,567 | $14,764 | $18,331 | $1,302,121 |
| 282 | $3,527 | $14,804 | $18,331 | $1,287,317 |
| 283 | $3,486 | $14,844 | $18,331 | $1,272,472 |
| 284 | $3,446 | $14,885 | $18,331 | $1,257,588 |
| 285 | $3,406 | $14,925 | $18,331 | $1,242,663 |
| 286 | $3,366 | $14,965 | $18,331 | $1,227,697 |
| 287 | $3,325 | $15,006 | $18,331 | $1,212,692 |
| 288 | $3,284 | $15,047 | $18,331 | $1,197,645 |
$219,971
$42,071
$177,900
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,244 | $15,087 | $18,331 | $1,182,558 |
| 290 | $3,203 | $15,128 | $18,331 | $1,167,430 |
| 291 | $3,162 | $15,169 | $18,331 | $1,152,261 |
| 292 | $3,121 | $15,210 | $18,331 | $1,137,050 |
| 293 | $3,080 | $15,251 | $18,331 | $1,121,799 |
| 294 | $3,038 | $15,293 | $18,331 | $1,106,506 |
| 295 | $2,997 | $15,334 | $18,331 | $1,091,172 |
| 296 | $2,955 | $15,376 | $18,331 | $1,075,797 |
| 297 | $2,914 | $15,417 | $18,331 | $1,060,379 |
| 298 | $2,872 | $15,459 | $18,331 | $1,044,920 |
| 299 | $2,830 | $15,501 | $18,331 | $1,029,419 |
| 300 | $2,788 | $15,543 | $18,331 | $1,013,877 |
$219,971
$36,202
$183,769
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,746 | $15,585 | $18,331 | $998,292 |
| 302 | $2,704 | $15,627 | $18,331 | $982,664 |
| 303 | $2,661 | $15,670 | $18,331 | $966,995 |
| 304 | $2,619 | $15,712 | $18,331 | $951,283 |
| 305 | $2,576 | $15,754 | $18,331 | $935,528 |
| 306 | $2,534 | $15,797 | $18,331 | $919,731 |
| 307 | $2,491 | $15,840 | $18,331 | $903,891 |
| 308 | $2,448 | $15,883 | $18,331 | $888,008 |
| 309 | $2,405 | $15,926 | $18,331 | $872,083 |
| 310 | $2,362 | $15,969 | $18,331 | $856,114 |
| 311 | $2,319 | $16,012 | $18,331 | $840,101 |
| 312 | $2,275 | $16,056 | $18,331 | $824,046 |
$219,971
$30,140
$189,831
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,232 | $16,099 | $18,331 | $807,947 |
| 314 | $2,188 | $16,143 | $18,331 | $791,804 |
| 315 | $2,144 | $16,186 | $18,331 | $775,618 |
| 316 | $2,101 | $16,230 | $18,331 | $759,387 |
| 317 | $2,057 | $16,274 | $18,331 | $743,113 |
| 318 | $2,013 | $16,318 | $18,331 | $726,795 |
| 319 | $1,968 | $16,362 | $18,331 | $710,432 |
| 320 | $1,924 | $16,407 | $18,331 | $694,025 |
| 321 | $1,880 | $16,451 | $18,331 | $677,574 |
| 322 | $1,835 | $16,496 | $18,331 | $661,078 |
| 323 | $1,790 | $16,540 | $18,331 | $644,538 |
| 324 | $1,746 | $16,585 | $18,331 | $627,953 |
$219,971
$23,878
$196,093
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,701 | $16,630 | $18,331 | $611,322 |
| 326 | $1,656 | $16,675 | $18,331 | $594,647 |
| 327 | $1,611 | $16,720 | $18,331 | $577,927 |
| 328 | $1,565 | $16,766 | $18,331 | $561,161 |
| 329 | $1,520 | $16,811 | $18,331 | $544,350 |
| 330 | $1,474 | $16,857 | $18,331 | $527,494 |
| 331 | $1,429 | $16,902 | $18,331 | $510,591 |
| 332 | $1,383 | $16,948 | $18,331 | $493,643 |
| 333 | $1,337 | $16,994 | $18,331 | $476,649 |
| 334 | $1,291 | $17,040 | $18,331 | $459,609 |
| 335 | $1,245 | $17,086 | $18,331 | $442,523 |
| 336 | $1,199 | $17,132 | $18,331 | $425,391 |
$219,971
$17,409
$202,562
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,152 | $17,179 | $18,331 | $408,212 |
| 338 | $1,106 | $17,225 | $18,331 | $390,987 |
| 339 | $1,059 | $17,272 | $18,331 | $373,715 |
| 340 | $1,012 | $17,319 | $18,331 | $356,396 |
| 341 | $965 | $17,366 | $18,331 | $339,030 |
| 342 | $918 | $17,413 | $18,331 | $321,618 |
| 343 | $871 | $17,460 | $18,331 | $304,158 |
| 344 | $824 | $17,507 | $18,331 | $286,651 |
| 345 | $776 | $17,555 | $18,331 | $269,096 |
| 346 | $729 | $17,602 | $18,331 | $251,494 |
| 347 | $681 | $17,650 | $18,331 | $233,844 |
| 348 | $633 | $17,698 | $18,331 | $216,147 |
$219,971
$10,727
$209,244
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $585 | $17,745 | $18,331 | $198,401 |
| 350 | $537 | $17,794 | $18,331 | $180,608 |
| 351 | $489 | $17,842 | $18,331 | $162,766 |
| 352 | $441 | $17,890 | $18,331 | $144,876 |
| 353 | $392 | $17,939 | $18,331 | $126,937 |
| 354 | $344 | $17,987 | $18,331 | $108,950 |
| 355 | $295 | $18,036 | $18,331 | $90,914 |
| 356 | $246 | $18,085 | $18,331 | $72,830 |
| 357 | $197 | $18,134 | $18,331 | $54,696 |
| 358 | $148 | $18,183 | $18,331 | $36,513 |
| 359 | $99 | $18,232 | $18,331 | $18,281 |
| 360 | $50 | $18,281 | $18,331 | $0 |
$219,971
$3,824
$216,147
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。