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
$720 萬
564 呎
@15,514
739 呎
@11,840
$875 萬
$805 萬
626 呎
@13,259
794 呎
@10,453
$830 萬
760 呎
@11,184
1,001 呎
@8,492
$850 萬
$900 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $25,747 | $19,785 | $16,213 | $13,837 |
| 1.500 | $26,704 | $20,759 | $17,205 | $14,847 |
| 2.000 | $27,684 | $21,763 | $18,234 | $15,901 |
| 2.500 | $28,685 | $22,796 | $19,299 | $16,998 |
| 3.000 | $29,709 | $23,859 | $20,401 | $18,137 |
| 3.250 | $30,229 | $24,401 | $20,964 | $18,723 |
| 3.500 | $30,754 | $24,950 | $21,537 | $19,318 |
| 4.000 | $31,821 | $26,069 | $22,708 | $20,538 |
| 4.500 | $32,910 | $27,217 | $23,912 | $21,798 |
| 5.000 | $34,020 | $28,391 | $25,149 | $23,094 |
| 5.500 | $35,151 | $29,593 | $26,418 | $24,426 |
| 6.000 | $36,303 | $30,821 | $27,718 | $25,793 |
每月供款$18,723
30年
$4,302,000
$2,438,128
$6,740,128
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,651 | $7,071 | $18,723 | $4,294,929 |
| 2 | $11,632 | $7,090 | $18,723 | $4,287,838 |
| 3 | $11,613 | $7,110 | $18,723 | $4,280,729 |
| 4 | $11,594 | $7,129 | $18,723 | $4,273,600 |
| 5 | $11,574 | $7,148 | $18,723 | $4,266,451 |
| 6 | $11,555 | $7,168 | $18,723 | $4,259,284 |
| 7 | $11,536 | $7,187 | $18,723 | $4,252,097 |
| 8 | $11,516 | $7,206 | $18,723 | $4,244,890 |
| 9 | $11,497 | $7,226 | $18,723 | $4,237,664 |
| 10 | $11,477 | $7,246 | $18,723 | $4,230,419 |
| 11 | $11,457 | $7,265 | $18,723 | $4,223,153 |
| 12 | $11,438 | $7,285 | $18,723 | $4,215,869 |
$224,671
$138,540
$86,131
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,418 | $7,305 | $18,723 | $4,208,564 |
| 14 | $11,398 | $7,324 | $18,723 | $4,201,240 |
| 15 | $11,378 | $7,344 | $18,723 | $4,193,895 |
| 16 | $11,358 | $7,364 | $18,723 | $4,186,531 |
| 17 | $11,339 | $7,384 | $18,723 | $4,179,147 |
| 18 | $11,319 | $7,404 | $18,723 | $4,171,743 |
| 19 | $11,298 | $7,424 | $18,723 | $4,164,319 |
| 20 | $11,278 | $7,444 | $18,723 | $4,156,875 |
| 21 | $11,258 | $7,464 | $18,723 | $4,149,411 |
| 22 | $11,238 | $7,485 | $18,723 | $4,141,926 |
| 23 | $11,218 | $7,505 | $18,723 | $4,134,421 |
| 24 | $11,197 | $7,525 | $18,723 | $4,126,896 |
$224,671
$135,698
$88,973
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $11,177 | $7,546 | $18,723 | $4,119,350 |
| 26 | $11,157 | $7,566 | $18,723 | $4,111,784 |
| 27 | $11,136 | $7,586 | $18,723 | $4,104,198 |
| 28 | $11,116 | $7,607 | $18,723 | $4,096,591 |
| 29 | $11,095 | $7,628 | $18,723 | $4,088,963 |
| 30 | $11,074 | $7,648 | $18,723 | $4,081,315 |
| 31 | $11,054 | $7,669 | $18,723 | $4,073,646 |
| 32 | $11,033 | $7,690 | $18,723 | $4,065,956 |
| 33 | $11,012 | $7,711 | $18,723 | $4,058,245 |
| 34 | $10,991 | $7,731 | $18,723 | $4,050,514 |
| 35 | $10,970 | $7,752 | $18,723 | $4,042,761 |
| 36 | $10,949 | $7,773 | $18,723 | $4,034,988 |
$224,671
$132,763
$91,908
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,928 | $7,794 | $18,723 | $4,027,194 |
| 38 | $10,907 | $7,816 | $18,723 | $4,019,378 |
| 39 | $10,886 | $7,837 | $18,723 | $4,011,541 |
| 40 | $10,865 | $7,858 | $18,723 | $4,003,683 |
| 41 | $10,843 | $7,879 | $18,723 | $3,995,804 |
| 42 | $10,822 | $7,901 | $18,723 | $3,987,903 |
| 43 | $10,801 | $7,922 | $18,723 | $3,979,981 |
| 44 | $10,779 | $7,943 | $18,723 | $3,972,038 |
| 45 | $10,758 | $7,965 | $18,723 | $3,964,073 |
| 46 | $10,736 | $7,987 | $18,723 | $3,956,086 |
| 47 | $10,714 | $8,008 | $18,723 | $3,948,078 |
| 48 | $10,693 | $8,030 | $18,723 | $3,940,048 |
$224,671
$129,731
$94,940
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,671 | $8,052 | $18,723 | $3,931,997 |
| 50 | $10,649 | $8,073 | $18,723 | $3,923,923 |
| 51 | $10,627 | $8,095 | $18,723 | $3,915,828 |
| 52 | $10,605 | $8,117 | $18,723 | $3,907,711 |
| 53 | $10,583 | $8,139 | $18,723 | $3,899,572 |
| 54 | $10,561 | $8,161 | $18,723 | $3,891,410 |
| 55 | $10,539 | $8,183 | $18,723 | $3,883,227 |
| 56 | $10,517 | $8,206 | $18,723 | $3,875,022 |
| 57 | $10,495 | $8,228 | $18,723 | $3,866,794 |
| 58 | $10,473 | $8,250 | $18,723 | $3,858,544 |
| 59 | $10,450 | $8,272 | $18,723 | $3,850,271 |
| 60 | $10,428 | $8,295 | $18,723 | $3,841,977 |
$224,671
$126,599
$98,072
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,405 | $8,317 | $18,723 | $3,833,659 |
| 62 | $10,383 | $8,340 | $18,723 | $3,825,320 |
| 63 | $10,360 | $8,362 | $18,723 | $3,816,957 |
| 64 | $10,338 | $8,385 | $18,723 | $3,808,572 |
| 65 | $10,315 | $8,408 | $18,723 | $3,800,165 |
| 66 | $10,292 | $8,430 | $18,723 | $3,791,734 |
| 67 | $10,269 | $8,453 | $18,723 | $3,783,281 |
| 68 | $10,246 | $8,476 | $18,723 | $3,774,805 |
| 69 | $10,223 | $8,499 | $18,723 | $3,766,306 |
| 70 | $10,200 | $8,522 | $18,723 | $3,757,783 |
| 71 | $10,177 | $8,545 | $18,723 | $3,749,238 |
| 72 | $10,154 | $8,568 | $18,723 | $3,740,670 |
$224,671
$123,364
$101,307
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,131 | $8,592 | $18,723 | $3,732,078 |
| 74 | $10,108 | $8,615 | $18,723 | $3,723,463 |
| 75 | $10,084 | $8,638 | $18,723 | $3,714,825 |
| 76 | $10,061 | $8,662 | $18,723 | $3,706,164 |
| 77 | $10,038 | $8,685 | $18,723 | $3,697,479 |
| 78 | $10,014 | $8,709 | $18,723 | $3,688,770 |
| 79 | $9,990 | $8,732 | $18,723 | $3,680,038 |
| 80 | $9,967 | $8,756 | $18,723 | $3,671,282 |
| 81 | $9,943 | $8,780 | $18,723 | $3,662,502 |
| 82 | $9,919 | $8,803 | $18,723 | $3,653,699 |
| 83 | $9,895 | $8,827 | $18,723 | $3,644,872 |
| 84 | $9,872 | $8,851 | $18,723 | $3,636,021 |
$224,671
$120,022
$104,649
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,848 | $8,875 | $18,723 | $3,627,146 |
| 86 | $9,824 | $8,899 | $18,723 | $3,618,247 |
| 87 | $9,799 | $8,923 | $18,723 | $3,609,324 |
| 88 | $9,775 | $8,947 | $18,723 | $3,600,376 |
| 89 | $9,751 | $8,972 | $18,723 | $3,591,405 |
| 90 | $9,727 | $8,996 | $18,723 | $3,582,409 |
| 91 | $9,702 | $9,020 | $18,723 | $3,573,389 |
| 92 | $9,678 | $9,045 | $18,723 | $3,564,344 |
| 93 | $9,653 | $9,069 | $18,723 | $3,555,275 |
| 94 | $9,629 | $9,094 | $18,723 | $3,546,181 |
| 95 | $9,604 | $9,118 | $18,723 | $3,537,063 |
| 96 | $9,580 | $9,143 | $18,723 | $3,527,920 |
$224,671
$116,570
$108,101
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,555 | $9,168 | $18,723 | $3,518,752 |
| 98 | $9,530 | $9,193 | $18,723 | $3,509,560 |
| 99 | $9,505 | $9,218 | $18,723 | $3,500,342 |
| 100 | $9,480 | $9,242 | $18,723 | $3,491,100 |
| 101 | $9,455 | $9,268 | $18,723 | $3,481,832 |
| 102 | $9,430 | $9,293 | $18,723 | $3,472,539 |
| 103 | $9,405 | $9,318 | $18,723 | $3,463,222 |
| 104 | $9,380 | $9,343 | $18,723 | $3,453,879 |
| 105 | $9,354 | $9,368 | $18,723 | $3,444,510 |
| 106 | $9,329 | $9,394 | $18,723 | $3,435,117 |
| 107 | $9,303 | $9,419 | $18,723 | $3,425,697 |
| 108 | $9,278 | $9,445 | $18,723 | $3,416,253 |
$224,671
$113,004
$111,667
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,252 | $9,470 | $18,723 | $3,406,783 |
| 110 | $9,227 | $9,496 | $18,723 | $3,397,287 |
| 111 | $9,201 | $9,522 | $18,723 | $3,387,765 |
| 112 | $9,175 | $9,547 | $18,723 | $3,378,218 |
| 113 | $9,149 | $9,573 | $18,723 | $3,368,645 |
| 114 | $9,123 | $9,599 | $18,723 | $3,359,045 |
| 115 | $9,097 | $9,625 | $18,723 | $3,349,420 |
| 116 | $9,071 | $9,651 | $18,723 | $3,339,769 |
| 117 | $9,045 | $9,677 | $18,723 | $3,330,092 |
| 118 | $9,019 | $9,704 | $18,723 | $3,320,388 |
| 119 | $8,993 | $9,730 | $18,723 | $3,310,658 |
| 120 | $8,966 | $9,756 | $18,723 | $3,300,902 |
$224,671
$109,320
$115,351
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,940 | $9,783 | $18,723 | $3,291,119 |
| 122 | $8,913 | $9,809 | $18,723 | $3,281,310 |
| 123 | $8,887 | $9,836 | $18,723 | $3,271,474 |
| 124 | $8,860 | $9,862 | $18,723 | $3,261,612 |
| 125 | $8,834 | $9,889 | $18,723 | $3,251,723 |
| 126 | $8,807 | $9,916 | $18,723 | $3,241,807 |
| 127 | $8,780 | $9,943 | $18,723 | $3,231,865 |
| 128 | $8,753 | $9,970 | $18,723 | $3,221,895 |
| 129 | $8,726 | $9,997 | $18,723 | $3,211,898 |
| 130 | $8,699 | $10,024 | $18,723 | $3,201,875 |
| 131 | $8,672 | $10,051 | $18,723 | $3,191,824 |
| 132 | $8,645 | $10,078 | $18,723 | $3,181,746 |
$224,671
$105,515
$119,156
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,617 | $10,105 | $18,723 | $3,171,640 |
| 134 | $8,590 | $10,133 | $18,723 | $3,161,508 |
| 135 | $8,562 | $10,160 | $18,723 | $3,151,348 |
| 136 | $8,535 | $10,188 | $18,723 | $3,141,160 |
| 137 | $8,507 | $10,215 | $18,723 | $3,130,945 |
| 138 | $8,480 | $10,243 | $18,723 | $3,120,702 |
| 139 | $8,452 | $10,271 | $18,723 | $3,110,431 |
| 140 | $8,424 | $10,298 | $18,723 | $3,100,133 |
| 141 | $8,396 | $10,326 | $18,723 | $3,089,806 |
| 142 | $8,368 | $10,354 | $18,723 | $3,079,452 |
| 143 | $8,340 | $10,382 | $18,723 | $3,069,069 |
| 144 | $8,312 | $10,411 | $18,723 | $3,058,659 |
$224,671
$101,584
$123,087
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,284 | $10,439 | $18,723 | $3,048,220 |
| 146 | $8,256 | $10,467 | $18,723 | $3,037,753 |
| 147 | $8,227 | $10,495 | $18,723 | $3,027,258 |
| 148 | $8,199 | $10,524 | $18,723 | $3,016,734 |
| 149 | $8,170 | $10,552 | $18,723 | $3,006,182 |
| 150 | $8,142 | $10,581 | $18,723 | $2,995,601 |
| 151 | $8,113 | $10,609 | $18,723 | $2,984,992 |
| 152 | $8,084 | $10,638 | $18,723 | $2,974,353 |
| 153 | $8,056 | $10,667 | $18,723 | $2,963,686 |
| 154 | $8,027 | $10,696 | $18,723 | $2,952,990 |
| 155 | $7,998 | $10,725 | $18,723 | $2,942,265 |
| 156 | $7,969 | $10,754 | $18,723 | $2,931,512 |
$224,671
$97,524
$127,147
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,940 | $10,783 | $18,723 | $2,920,728 |
| 158 | $7,910 | $10,812 | $18,723 | $2,909,916 |
| 159 | $7,881 | $10,842 | $18,723 | $2,899,075 |
| 160 | $7,852 | $10,871 | $18,723 | $2,888,204 |
| 161 | $7,822 | $10,900 | $18,723 | $2,877,303 |
| 162 | $7,793 | $10,930 | $18,723 | $2,866,373 |
| 163 | $7,763 | $10,959 | $18,723 | $2,855,414 |
| 164 | $7,733 | $10,989 | $18,723 | $2,844,425 |
| 165 | $7,704 | $11,019 | $18,723 | $2,833,406 |
| 166 | $7,674 | $11,049 | $18,723 | $2,822,357 |
| 167 | $7,644 | $11,079 | $18,723 | $2,811,278 |
| 168 | $7,614 | $11,109 | $18,723 | $2,800,170 |
$224,671
$93,329
$131,342
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,584 | $11,139 | $18,723 | $2,789,031 |
| 170 | $7,554 | $11,169 | $18,723 | $2,777,862 |
| 171 | $7,523 | $11,199 | $18,723 | $2,766,663 |
| 172 | $7,493 | $11,230 | $18,723 | $2,755,433 |
| 173 | $7,463 | $11,260 | $18,723 | $2,744,173 |
| 174 | $7,432 | $11,290 | $18,723 | $2,732,883 |
| 175 | $7,402 | $11,321 | $18,723 | $2,721,562 |
| 176 | $7,371 | $11,352 | $18,723 | $2,710,210 |
| 177 | $7,340 | $11,382 | $18,723 | $2,698,828 |
| 178 | $7,309 | $11,413 | $18,723 | $2,687,415 |
| 179 | $7,278 | $11,444 | $18,723 | $2,675,970 |
| 180 | $7,247 | $11,475 | $18,723 | $2,664,495 |
$224,671
$88,996
$135,675
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,216 | $11,506 | $18,723 | $2,652,989 |
| 182 | $7,185 | $11,537 | $18,723 | $2,641,452 |
| 183 | $7,154 | $11,569 | $18,723 | $2,629,883 |
| 184 | $7,123 | $11,600 | $18,723 | $2,618,283 |
| 185 | $7,091 | $11,631 | $18,723 | $2,606,652 |
| 186 | $7,060 | $11,663 | $18,723 | $2,594,989 |
| 187 | $7,028 | $11,694 | $18,723 | $2,583,294 |
| 188 | $6,996 | $11,726 | $18,723 | $2,571,568 |
| 189 | $6,965 | $11,758 | $18,723 | $2,559,810 |
| 190 | $6,933 | $11,790 | $18,723 | $2,548,020 |
| 191 | $6,901 | $11,822 | $18,723 | $2,536,199 |
| 192 | $6,869 | $11,854 | $18,723 | $2,524,345 |
$224,671
$84,521
$140,150
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,837 | $11,886 | $18,723 | $2,512,459 |
| 194 | $6,805 | $11,918 | $18,723 | $2,500,541 |
| 195 | $6,772 | $11,950 | $18,723 | $2,488,591 |
| 196 | $6,740 | $11,983 | $18,723 | $2,476,608 |
| 197 | $6,707 | $12,015 | $18,723 | $2,464,593 |
| 198 | $6,675 | $12,048 | $18,723 | $2,452,546 |
| 199 | $6,642 | $12,080 | $18,723 | $2,440,465 |
| 200 | $6,610 | $12,113 | $18,723 | $2,428,352 |
| 201 | $6,577 | $12,146 | $18,723 | $2,416,207 |
| 202 | $6,544 | $12,179 | $18,723 | $2,404,028 |
| 203 | $6,511 | $12,212 | $18,723 | $2,391,816 |
| 204 | $6,478 | $12,245 | $18,723 | $2,379,571 |
$224,671
$79,897
$144,774
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,445 | $12,278 | $18,723 | $2,367,294 |
| 206 | $6,411 | $12,311 | $18,723 | $2,354,982 |
| 207 | $6,378 | $12,344 | $18,723 | $2,342,638 |
| 208 | $6,345 | $12,378 | $18,723 | $2,330,260 |
| 209 | $6,311 | $12,411 | $18,723 | $2,317,848 |
| 210 | $6,278 | $12,445 | $18,723 | $2,305,403 |
| 211 | $6,244 | $12,479 | $18,723 | $2,292,925 |
| 212 | $6,210 | $12,513 | $18,723 | $2,280,412 |
| 213 | $6,176 | $12,546 | $18,723 | $2,267,866 |
| 214 | $6,142 | $12,580 | $18,723 | $2,255,285 |
| 215 | $6,108 | $12,615 | $18,723 | $2,242,671 |
| 216 | $6,074 | $12,649 | $18,723 | $2,230,022 |
$224,671
$75,121
$149,549
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,040 | $12,683 | $18,723 | $2,217,339 |
| 218 | $6,005 | $12,717 | $18,723 | $2,204,622 |
| 219 | $5,971 | $12,752 | $18,723 | $2,191,870 |
| 220 | $5,936 | $12,786 | $18,723 | $2,179,084 |
| 221 | $5,902 | $12,821 | $18,723 | $2,166,263 |
| 222 | $5,867 | $12,856 | $18,723 | $2,153,407 |
| 223 | $5,832 | $12,890 | $18,723 | $2,140,517 |
| 224 | $5,797 | $12,925 | $18,723 | $2,127,591 |
| 225 | $5,762 | $12,960 | $18,723 | $2,114,631 |
| 226 | $5,727 | $12,995 | $18,723 | $2,101,636 |
| 227 | $5,692 | $13,031 | $18,723 | $2,088,605 |
| 228 | $5,657 | $13,066 | $18,723 | $2,075,539 |
$224,671
$70,188
$154,483
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,621 | $13,101 | $18,723 | $2,062,438 |
| 230 | $5,586 | $13,137 | $18,723 | $2,049,301 |
| 231 | $5,550 | $13,172 | $18,723 | $2,036,129 |
| 232 | $5,515 | $13,208 | $18,723 | $2,022,921 |
| 233 | $5,479 | $13,244 | $18,723 | $2,009,677 |
| 234 | $5,443 | $13,280 | $18,723 | $1,996,397 |
| 235 | $5,407 | $13,316 | $18,723 | $1,983,081 |
| 236 | $5,371 | $13,352 | $18,723 | $1,969,730 |
| 237 | $5,335 | $13,388 | $18,723 | $1,956,342 |
| 238 | $5,298 | $13,424 | $18,723 | $1,942,918 |
| 239 | $5,262 | $13,461 | $18,723 | $1,929,457 |
| 240 | $5,226 | $13,497 | $18,723 | $1,915,960 |
$224,671
$65,092
$159,579
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,189 | $13,534 | $18,723 | $1,902,427 |
| 242 | $5,152 | $13,570 | $18,723 | $1,888,856 |
| 243 | $5,116 | $13,607 | $18,723 | $1,875,249 |
| 244 | $5,079 | $13,644 | $18,723 | $1,861,606 |
| 245 | $5,042 | $13,681 | $18,723 | $1,847,925 |
| 246 | $5,005 | $13,718 | $18,723 | $1,834,207 |
| 247 | $4,968 | $13,755 | $18,723 | $1,820,452 |
| 248 | $4,930 | $13,792 | $18,723 | $1,806,660 |
| 249 | $4,893 | $13,830 | $18,723 | $1,792,831 |
| 250 | $4,856 | $13,867 | $18,723 | $1,778,964 |
| 251 | $4,818 | $13,905 | $18,723 | $1,765,059 |
| 252 | $4,780 | $13,942 | $18,723 | $1,751,117 |
$224,671
$59,828
$164,843
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,743 | $13,980 | $18,723 | $1,737,137 |
| 254 | $4,705 | $14,018 | $18,723 | $1,723,119 |
| 255 | $4,667 | $14,056 | $18,723 | $1,709,063 |
| 256 | $4,629 | $14,094 | $18,723 | $1,694,969 |
| 257 | $4,591 | $14,132 | $18,723 | $1,680,837 |
| 258 | $4,552 | $14,170 | $18,723 | $1,666,667 |
| 259 | $4,514 | $14,209 | $18,723 | $1,652,458 |
| 260 | $4,475 | $14,247 | $18,723 | $1,638,211 |
| 261 | $4,437 | $14,286 | $18,723 | $1,623,925 |
| 262 | $4,398 | $14,324 | $18,723 | $1,609,601 |
| 263 | $4,359 | $14,363 | $18,723 | $1,595,238 |
| 264 | $4,320 | $14,402 | $18,723 | $1,580,836 |
$224,671
$54,390
$170,281
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,281 | $14,441 | $18,723 | $1,566,394 |
| 266 | $4,242 | $14,480 | $18,723 | $1,551,914 |
| 267 | $4,203 | $14,519 | $18,723 | $1,537,395 |
| 268 | $4,164 | $14,559 | $18,723 | $1,522,836 |
| 269 | $4,124 | $14,598 | $18,723 | $1,508,238 |
| 270 | $4,085 | $14,638 | $18,723 | $1,493,600 |
| 271 | $4,045 | $14,677 | $18,723 | $1,478,922 |
| 272 | $4,005 | $14,717 | $18,723 | $1,464,205 |
| 273 | $3,966 | $14,757 | $18,723 | $1,449,448 |
| 274 | $3,926 | $14,797 | $18,723 | $1,434,651 |
| 275 | $3,886 | $14,837 | $18,723 | $1,419,814 |
| 276 | $3,845 | $14,877 | $18,723 | $1,404,937 |
$224,671
$48,772
$175,899
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,805 | $14,918 | $18,723 | $1,390,019 |
| 278 | $3,765 | $14,958 | $18,723 | $1,375,062 |
| 279 | $3,724 | $14,998 | $18,723 | $1,360,063 |
| 280 | $3,684 | $15,039 | $18,723 | $1,345,024 |
| 281 | $3,643 | $15,080 | $18,723 | $1,329,944 |
| 282 | $3,602 | $15,121 | $18,723 | $1,314,824 |
| 283 | $3,561 | $15,162 | $18,723 | $1,299,662 |
| 284 | $3,520 | $15,203 | $18,723 | $1,284,459 |
| 285 | $3,479 | $15,244 | $18,723 | $1,269,215 |
| 286 | $3,437 | $15,285 | $18,723 | $1,253,930 |
| 287 | $3,396 | $15,327 | $18,723 | $1,238,604 |
| 288 | $3,355 | $15,368 | $18,723 | $1,223,236 |
$224,671
$42,970
$181,701
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,313 | $15,410 | $18,723 | $1,207,826 |
| 290 | $3,271 | $15,451 | $18,723 | $1,192,375 |
| 291 | $3,229 | $15,493 | $18,723 | $1,176,882 |
| 292 | $3,187 | $15,535 | $18,723 | $1,161,346 |
| 293 | $3,145 | $15,577 | $18,723 | $1,145,769 |
| 294 | $3,103 | $15,619 | $18,723 | $1,130,150 |
| 295 | $3,061 | $15,662 | $18,723 | $1,114,488 |
| 296 | $3,018 | $15,704 | $18,723 | $1,098,784 |
| 297 | $2,976 | $15,747 | $18,723 | $1,083,037 |
| 298 | $2,933 | $15,789 | $18,723 | $1,067,248 |
| 299 | $2,890 | $15,832 | $18,723 | $1,051,416 |
| 300 | $2,848 | $15,875 | $18,723 | $1,035,541 |
$224,671
$36,976
$187,695
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,805 | $15,918 | $18,723 | $1,019,623 |
| 302 | $2,761 | $15,961 | $18,723 | $1,003,661 |
| 303 | $2,718 | $16,004 | $18,723 | $987,657 |
| 304 | $2,675 | $16,048 | $18,723 | $971,609 |
| 305 | $2,631 | $16,091 | $18,723 | $955,518 |
| 306 | $2,588 | $16,135 | $18,723 | $939,384 |
| 307 | $2,544 | $16,178 | $18,723 | $923,205 |
| 308 | $2,500 | $16,222 | $18,723 | $906,983 |
| 309 | $2,456 | $16,266 | $18,723 | $890,717 |
| 310 | $2,412 | $16,310 | $18,723 | $874,407 |
| 311 | $2,368 | $16,354 | $18,723 | $858,052 |
| 312 | $2,324 | $16,399 | $18,723 | $841,654 |
$224,671
$30,784
$193,887
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,279 | $16,443 | $18,723 | $825,210 |
| 314 | $2,235 | $16,488 | $18,723 | $808,723 |
| 315 | $2,190 | $16,532 | $18,723 | $792,191 |
| 316 | $2,146 | $16,577 | $18,723 | $775,613 |
| 317 | $2,101 | $16,622 | $18,723 | $758,992 |
| 318 | $2,056 | $16,667 | $18,723 | $742,325 |
| 319 | $2,010 | $16,712 | $18,723 | $725,612 |
| 320 | $1,965 | $16,757 | $18,723 | $708,855 |
| 321 | $1,920 | $16,803 | $18,723 | $692,052 |
| 322 | $1,874 | $16,848 | $18,723 | $675,204 |
| 323 | $1,829 | $16,894 | $18,723 | $658,310 |
| 324 | $1,783 | $16,940 | $18,723 | $641,370 |
$224,671
$24,388
$200,283
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,737 | $16,986 | $18,723 | $624,385 |
| 326 | $1,691 | $17,032 | $18,723 | $607,353 |
| 327 | $1,645 | $17,078 | $18,723 | $590,276 |
| 328 | $1,599 | $17,124 | $18,723 | $573,152 |
| 329 | $1,552 | $17,170 | $18,723 | $555,982 |
| 330 | $1,506 | $17,217 | $18,723 | $538,765 |
| 331 | $1,459 | $17,263 | $18,723 | $521,501 |
| 332 | $1,412 | $17,310 | $18,723 | $504,191 |
| 333 | $1,366 | $17,357 | $18,723 | $486,834 |
| 334 | $1,319 | $17,404 | $18,723 | $469,430 |
| 335 | $1,271 | $17,451 | $18,723 | $451,979 |
| 336 | $1,224 | $17,498 | $18,723 | $434,480 |
$224,671
$17,781
$206,890
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,177 | $17,546 | $18,723 | $416,935 |
| 338 | $1,129 | $17,593 | $18,723 | $399,341 |
| 339 | $1,082 | $17,641 | $18,723 | $381,700 |
| 340 | $1,034 | $17,689 | $18,723 | $364,011 |
| 341 | $986 | $17,737 | $18,723 | $346,275 |
| 342 | $938 | $17,785 | $18,723 | $328,490 |
| 343 | $890 | $17,833 | $18,723 | $310,657 |
| 344 | $841 | $17,881 | $18,723 | $292,776 |
| 345 | $793 | $17,930 | $18,723 | $274,846 |
| 346 | $744 | $17,978 | $18,723 | $256,868 |
| 347 | $696 | $18,027 | $18,723 | $238,841 |
| 348 | $647 | $18,076 | $18,723 | $220,765 |
$224,671
$10,956
$213,715
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $598 | $18,125 | $18,723 | $202,641 |
| 350 | $549 | $18,174 | $18,723 | $184,467 |
| 351 | $500 | $18,223 | $18,723 | $166,244 |
| 352 | $450 | $18,272 | $18,723 | $147,972 |
| 353 | $401 | $18,322 | $18,723 | $129,650 |
| 354 | $351 | $18,371 | $18,723 | $111,278 |
| 355 | $301 | $18,421 | $18,723 | $92,857 |
| 356 | $251 | $18,471 | $18,723 | $74,386 |
| 357 | $201 | $18,521 | $18,723 | $55,865 |
| 358 | $151 | $18,571 | $18,723 | $37,294 |
| 359 | $101 | $18,622 | $18,723 | $18,672 |
| 360 | $51 | $18,672 | $18,723 | $0 |
$224,671
$3,906
$220,765
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。
