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
$870 萬
788 呎
@10,787
977 呎
@8,700
$850 萬
$880 萬
$900 萬
$880 萬
$850 萬
626 呎
@13,259
794 呎
@10,453
$830 萬
$880 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $23,970 | $18,419 | $15,094 | $12,882 |
| 1.500 | $24,861 | $19,326 | $16,017 | $13,822 |
| 2.000 | $25,773 | $20,261 | $16,975 | $14,803 |
| 2.500 | $26,705 | $21,223 | $17,967 | $15,825 |
| 3.000 | $27,658 | $22,212 | $18,992 | $16,885 |
| 3.250 | $28,142 | $22,716 | $19,517 | $17,430 |
| 3.500 | $28,631 | $23,227 | $20,050 | $17,984 |
| 4.000 | $29,625 | $24,270 | $21,140 | $19,120 |
| 4.500 | $30,638 | $25,338 | $22,261 | $20,293 |
| 5.000 | $31,671 | $26,431 | $23,413 | $21,500 |
| 5.500 | $32,724 | $27,550 | $24,594 | $22,740 |
| 6.000 | $33,796 | $28,693 | $25,804 | $24,012 |
每月供款$17,431
30年
$4,005,000
$2,269,805
$6,274,805
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $10,847 | $6,583 | $17,430 | $3,998,417 |
| 2 | $10,829 | $6,601 | $17,430 | $3,991,816 |
| 3 | $10,811 | $6,619 | $17,430 | $3,985,197 |
| 4 | $10,793 | $6,637 | $17,430 | $3,978,560 |
| 5 | $10,775 | $6,655 | $17,430 | $3,971,906 |
| 6 | $10,757 | $6,673 | $17,430 | $3,965,233 |
| 7 | $10,739 | $6,691 | $17,430 | $3,958,542 |
| 8 | $10,721 | $6,709 | $17,430 | $3,951,833 |
| 9 | $10,703 | $6,727 | $17,430 | $3,945,106 |
| 10 | $10,685 | $6,745 | $17,430 | $3,938,360 |
| 11 | $10,666 | $6,764 | $17,430 | $3,931,597 |
| 12 | $10,648 | $6,782 | $17,430 | $3,924,815 |
$209,160
$128,975
$80,185
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,630 | $6,800 | $17,430 | $3,918,015 |
| 14 | $10,611 | $6,819 | $17,430 | $3,911,196 |
| 15 | $10,593 | $6,837 | $17,430 | $3,904,359 |
| 16 | $10,574 | $6,856 | $17,430 | $3,897,503 |
| 17 | $10,556 | $6,874 | $17,430 | $3,890,629 |
| 18 | $10,537 | $6,893 | $17,430 | $3,883,736 |
| 19 | $10,518 | $6,912 | $17,430 | $3,876,824 |
| 20 | $10,500 | $6,930 | $17,430 | $3,869,894 |
| 21 | $10,481 | $6,949 | $17,430 | $3,862,945 |
| 22 | $10,462 | $6,968 | $17,430 | $3,855,977 |
| 23 | $10,443 | $6,987 | $17,430 | $3,848,990 |
| 24 | $10,424 | $7,006 | $17,430 | $3,841,985 |
$209,160
$126,330
$82,830
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,405 | $7,025 | $17,430 | $3,834,960 |
| 26 | $10,386 | $7,044 | $17,430 | $3,827,916 |
| 27 | $10,367 | $7,063 | $17,430 | $3,820,854 |
| 28 | $10,348 | $7,082 | $17,430 | $3,813,772 |
| 29 | $10,329 | $7,101 | $17,430 | $3,806,671 |
| 30 | $10,310 | $7,120 | $17,430 | $3,799,550 |
| 31 | $10,290 | $7,140 | $17,430 | $3,792,411 |
| 32 | $10,271 | $7,159 | $17,430 | $3,785,252 |
| 33 | $10,252 | $7,178 | $17,430 | $3,778,074 |
| 34 | $10,232 | $7,198 | $17,430 | $3,770,876 |
| 35 | $10,213 | $7,217 | $17,430 | $3,763,659 |
| 36 | $10,193 | $7,237 | $17,430 | $3,756,422 |
$209,160
$123,597
$85,563
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,174 | $7,256 | $17,430 | $3,749,166 |
| 38 | $10,154 | $7,276 | $17,430 | $3,741,890 |
| 39 | $10,134 | $7,296 | $17,430 | $3,734,594 |
| 40 | $10,115 | $7,315 | $17,430 | $3,727,278 |
| 41 | $10,095 | $7,335 | $17,430 | $3,719,943 |
| 42 | $10,075 | $7,355 | $17,430 | $3,712,588 |
| 43 | $10,055 | $7,375 | $17,430 | $3,705,213 |
| 44 | $10,035 | $7,395 | $17,430 | $3,697,818 |
| 45 | $10,015 | $7,415 | $17,430 | $3,690,403 |
| 46 | $9,995 | $7,435 | $17,430 | $3,682,967 |
| 47 | $9,975 | $7,455 | $17,430 | $3,675,512 |
| 48 | $9,955 | $7,476 | $17,430 | $3,668,037 |
$209,160
$120,775
$88,385
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $9,934 | $7,496 | $17,430 | $3,660,541 |
| 50 | $9,914 | $7,516 | $17,430 | $3,653,025 |
| 51 | $9,894 | $7,536 | $17,430 | $3,645,488 |
| 52 | $9,873 | $7,557 | $17,430 | $3,637,932 |
| 53 | $9,853 | $7,577 | $17,430 | $3,630,354 |
| 54 | $9,832 | $7,598 | $17,430 | $3,622,757 |
| 55 | $9,812 | $7,618 | $17,430 | $3,615,138 |
| 56 | $9,791 | $7,639 | $17,430 | $3,607,499 |
| 57 | $9,770 | $7,660 | $17,430 | $3,599,839 |
| 58 | $9,750 | $7,680 | $17,430 | $3,592,159 |
| 59 | $9,729 | $7,701 | $17,430 | $3,584,458 |
| 60 | $9,708 | $7,722 | $17,430 | $3,576,736 |
$209,160
$117,859
$91,301
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $9,687 | $7,743 | $17,430 | $3,568,993 |
| 62 | $9,666 | $7,764 | $17,430 | $3,561,229 |
| 63 | $9,645 | $7,785 | $17,430 | $3,553,444 |
| 64 | $9,624 | $7,806 | $17,430 | $3,545,637 |
| 65 | $9,603 | $7,827 | $17,430 | $3,537,810 |
| 66 | $9,582 | $7,848 | $17,430 | $3,529,962 |
| 67 | $9,560 | $7,870 | $17,430 | $3,522,092 |
| 68 | $9,539 | $7,891 | $17,430 | $3,514,201 |
| 69 | $9,518 | $7,912 | $17,430 | $3,506,289 |
| 70 | $9,496 | $7,934 | $17,430 | $3,498,355 |
| 71 | $9,475 | $7,955 | $17,430 | $3,490,400 |
| 72 | $9,453 | $7,977 | $17,430 | $3,482,423 |
$209,160
$114,847
$94,313
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,432 | $7,998 | $17,430 | $3,474,424 |
| 74 | $9,410 | $8,020 | $17,430 | $3,466,404 |
| 75 | $9,388 | $8,042 | $17,430 | $3,458,362 |
| 76 | $9,366 | $8,064 | $17,430 | $3,450,299 |
| 77 | $9,345 | $8,085 | $17,430 | $3,442,213 |
| 78 | $9,323 | $8,107 | $17,430 | $3,434,106 |
| 79 | $9,301 | $8,129 | $17,430 | $3,425,977 |
| 80 | $9,279 | $8,151 | $17,430 | $3,417,825 |
| 81 | $9,257 | $8,173 | $17,430 | $3,409,652 |
| 82 | $9,234 | $8,196 | $17,430 | $3,401,456 |
| 83 | $9,212 | $8,218 | $17,430 | $3,393,239 |
| 84 | $9,190 | $8,240 | $17,430 | $3,384,999 |
$209,160
$111,736
$97,424
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,168 | $8,262 | $17,430 | $3,376,736 |
| 86 | $9,145 | $8,285 | $17,430 | $3,368,452 |
| 87 | $9,123 | $8,307 | $17,430 | $3,360,145 |
| 88 | $9,100 | $8,330 | $17,430 | $3,351,815 |
| 89 | $9,078 | $8,352 | $17,430 | $3,343,463 |
| 90 | $9,055 | $8,375 | $17,430 | $3,335,088 |
| 91 | $9,033 | $8,397 | $17,430 | $3,326,690 |
| 92 | $9,010 | $8,420 | $17,430 | $3,318,270 |
| 93 | $8,987 | $8,443 | $17,430 | $3,309,827 |
| 94 | $8,964 | $8,466 | $17,430 | $3,301,361 |
| 95 | $8,941 | $8,489 | $17,430 | $3,292,872 |
| 96 | $8,918 | $8,512 | $17,430 | $3,284,361 |
$209,160
$108,522
$100,638
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $8,895 | $8,535 | $17,430 | $3,275,826 |
| 98 | $8,872 | $8,558 | $17,430 | $3,267,268 |
| 99 | $8,849 | $8,581 | $17,430 | $3,258,687 |
| 100 | $8,826 | $8,604 | $17,430 | $3,250,082 |
| 101 | $8,802 | $8,628 | $17,430 | $3,241,454 |
| 102 | $8,779 | $8,651 | $17,430 | $3,232,803 |
| 103 | $8,756 | $8,675 | $17,430 | $3,224,129 |
| 104 | $8,732 | $8,698 | $17,430 | $3,215,431 |
| 105 | $8,708 | $8,722 | $17,430 | $3,206,709 |
| 106 | $8,685 | $8,745 | $17,430 | $3,197,964 |
| 107 | $8,661 | $8,769 | $17,430 | $3,189,195 |
| 108 | $8,637 | $8,793 | $17,430 | $3,180,403 |
$209,160
$105,202
$103,958
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,614 | $8,816 | $17,430 | $3,171,586 |
| 110 | $8,590 | $8,840 | $17,430 | $3,162,746 |
| 111 | $8,566 | $8,864 | $17,430 | $3,153,882 |
| 112 | $8,542 | $8,888 | $17,430 | $3,144,993 |
| 113 | $8,518 | $8,912 | $17,430 | $3,136,081 |
| 114 | $8,494 | $8,936 | $17,430 | $3,127,145 |
| 115 | $8,469 | $8,961 | $17,430 | $3,118,184 |
| 116 | $8,445 | $8,985 | $17,430 | $3,109,199 |
| 117 | $8,421 | $9,009 | $17,430 | $3,100,190 |
| 118 | $8,396 | $9,034 | $17,430 | $3,091,156 |
| 119 | $8,372 | $9,058 | $17,430 | $3,082,098 |
| 120 | $8,347 | $9,083 | $17,430 | $3,073,015 |
$209,160
$101,773
$107,387
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,323 | $9,107 | $17,430 | $3,063,908 |
| 122 | $8,298 | $9,132 | $17,430 | $3,054,776 |
| 123 | $8,273 | $9,157 | $17,430 | $3,045,620 |
| 124 | $8,249 | $9,181 | $17,430 | $3,036,438 |
| 125 | $8,224 | $9,206 | $17,430 | $3,027,232 |
| 126 | $8,199 | $9,231 | $17,430 | $3,018,000 |
| 127 | $8,174 | $9,256 | $17,430 | $3,008,744 |
| 128 | $8,149 | $9,281 | $17,430 | $2,999,463 |
| 129 | $8,124 | $9,306 | $17,430 | $2,990,156 |
| 130 | $8,098 | $9,332 | $17,430 | $2,980,825 |
| 131 | $8,073 | $9,357 | $17,430 | $2,971,468 |
| 132 | $8,048 | $9,382 | $17,430 | $2,962,086 |
$209,160
$98,230
$110,930
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,022 | $9,408 | $17,430 | $2,952,678 |
| 134 | $7,997 | $9,433 | $17,430 | $2,943,245 |
| 135 | $7,971 | $9,459 | $17,430 | $2,933,786 |
| 136 | $7,946 | $9,484 | $17,430 | $2,924,302 |
| 137 | $7,920 | $9,510 | $17,430 | $2,914,792 |
| 138 | $7,894 | $9,536 | $17,430 | $2,905,256 |
| 139 | $7,868 | $9,562 | $17,430 | $2,895,694 |
| 140 | $7,843 | $9,588 | $17,430 | $2,886,107 |
| 141 | $7,817 | $9,613 | $17,430 | $2,876,493 |
| 142 | $7,791 | $9,640 | $17,430 | $2,866,854 |
| 143 | $7,764 | $9,666 | $17,430 | $2,857,188 |
| 144 | $7,738 | $9,692 | $17,430 | $2,847,496 |
$209,160
$94,571
$114,589
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $7,712 | $9,718 | $17,430 | $2,837,778 |
| 146 | $7,686 | $9,744 | $17,430 | $2,828,034 |
| 147 | $7,659 | $9,771 | $17,430 | $2,818,263 |
| 148 | $7,633 | $9,797 | $17,430 | $2,808,466 |
| 149 | $7,606 | $9,824 | $17,430 | $2,798,642 |
| 150 | $7,580 | $9,850 | $17,430 | $2,788,792 |
| 151 | $7,553 | $9,877 | $17,430 | $2,778,915 |
| 152 | $7,526 | $9,904 | $17,430 | $2,769,011 |
| 153 | $7,499 | $9,931 | $17,430 | $2,759,080 |
| 154 | $7,473 | $9,958 | $17,430 | $2,749,123 |
| 155 | $7,446 | $9,984 | $17,430 | $2,739,138 |
| 156 | $7,418 | $10,012 | $17,430 | $2,729,127 |
$209,160
$90,791
$118,369
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,391 | $10,039 | $17,430 | $2,719,088 |
| 158 | $7,364 | $10,066 | $17,430 | $2,709,022 |
| 159 | $7,337 | $10,093 | $17,430 | $2,698,929 |
| 160 | $7,310 | $10,120 | $17,430 | $2,688,809 |
| 161 | $7,282 | $10,148 | $17,430 | $2,678,661 |
| 162 | $7,255 | $10,175 | $17,430 | $2,668,486 |
| 163 | $7,227 | $10,203 | $17,430 | $2,658,283 |
| 164 | $7,200 | $10,230 | $17,430 | $2,648,052 |
| 165 | $7,172 | $10,258 | $17,430 | $2,637,794 |
| 166 | $7,144 | $10,286 | $17,430 | $2,627,508 |
| 167 | $7,116 | $10,314 | $17,430 | $2,617,194 |
| 168 | $7,088 | $10,342 | $17,430 | $2,606,853 |
$209,160
$86,886
$122,274
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,060 | $10,370 | $17,430 | $2,596,483 |
| 170 | $7,032 | $10,398 | $17,430 | $2,586,085 |
| 171 | $7,004 | $10,426 | $17,430 | $2,575,659 |
| 172 | $6,976 | $10,454 | $17,430 | $2,565,205 |
| 173 | $6,947 | $10,483 | $17,430 | $2,554,722 |
| 174 | $6,919 | $10,511 | $17,430 | $2,544,211 |
| 175 | $6,891 | $10,539 | $17,430 | $2,533,672 |
| 176 | $6,862 | $10,568 | $17,430 | $2,523,104 |
| 177 | $6,833 | $10,597 | $17,430 | $2,512,507 |
| 178 | $6,805 | $10,625 | $17,430 | $2,501,882 |
| 179 | $6,776 | $10,654 | $17,430 | $2,491,228 |
| 180 | $6,747 | $10,683 | $17,430 | $2,480,545 |
$209,160
$82,852
$126,308
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $6,718 | $10,712 | $17,430 | $2,469,833 |
| 182 | $6,689 | $10,741 | $17,430 | $2,459,092 |
| 183 | $6,660 | $10,770 | $17,430 | $2,448,322 |
| 184 | $6,631 | $10,799 | $17,430 | $2,437,523 |
| 185 | $6,602 | $10,828 | $17,430 | $2,426,694 |
| 186 | $6,572 | $10,858 | $17,430 | $2,415,837 |
| 187 | $6,543 | $10,887 | $17,430 | $2,404,950 |
| 188 | $6,513 | $10,917 | $17,430 | $2,394,033 |
| 189 | $6,484 | $10,946 | $17,430 | $2,383,087 |
| 190 | $6,454 | $10,976 | $17,430 | $2,372,111 |
| 191 | $6,424 | $11,006 | $17,430 | $2,361,105 |
| 192 | $6,395 | $11,035 | $17,430 | $2,350,070 |
$209,160
$78,686
$130,475
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,365 | $11,065 | $17,430 | $2,339,005 |
| 194 | $6,335 | $11,095 | $17,430 | $2,327,910 |
| 195 | $6,305 | $11,125 | $17,430 | $2,316,784 |
| 196 | $6,275 | $11,155 | $17,430 | $2,305,629 |
| 197 | $6,244 | $11,186 | $17,430 | $2,294,443 |
| 198 | $6,214 | $11,216 | $17,430 | $2,283,228 |
| 199 | $6,184 | $11,246 | $17,430 | $2,271,981 |
| 200 | $6,153 | $11,277 | $17,430 | $2,260,705 |
| 201 | $6,123 | $11,307 | $17,430 | $2,249,397 |
| 202 | $6,092 | $11,338 | $17,430 | $2,238,059 |
| 203 | $6,061 | $11,369 | $17,430 | $2,226,691 |
| 204 | $6,031 | $11,399 | $17,430 | $2,215,291 |
$209,160
$74,381
$134,779
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,000 | $11,430 | $17,430 | $2,203,861 |
| 206 | $5,969 | $11,461 | $17,430 | $2,192,400 |
| 207 | $5,938 | $11,492 | $17,430 | $2,180,908 |
| 208 | $5,907 | $11,523 | $17,430 | $2,169,384 |
| 209 | $5,875 | $11,555 | $17,430 | $2,157,830 |
| 210 | $5,844 | $11,586 | $17,430 | $2,146,244 |
| 211 | $5,813 | $11,617 | $17,430 | $2,134,626 |
| 212 | $5,781 | $11,649 | $17,430 | $2,122,978 |
| 213 | $5,750 | $11,680 | $17,430 | $2,111,297 |
| 214 | $5,718 | $11,712 | $17,430 | $2,099,586 |
| 215 | $5,686 | $11,744 | $17,430 | $2,087,842 |
| 216 | $5,655 | $11,775 | $17,430 | $2,076,066 |
$209,160
$69,935
$139,225
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,623 | $11,807 | $17,430 | $2,064,259 |
| 218 | $5,591 | $11,839 | $17,430 | $2,052,420 |
| 219 | $5,559 | $11,871 | $17,430 | $2,040,548 |
| 220 | $5,526 | $11,904 | $17,430 | $2,028,645 |
| 221 | $5,494 | $11,936 | $17,430 | $2,016,709 |
| 222 | $5,462 | $11,968 | $17,430 | $2,004,741 |
| 223 | $5,430 | $12,001 | $17,430 | $1,992,741 |
| 224 | $5,397 | $12,033 | $17,430 | $1,980,708 |
| 225 | $5,364 | $12,066 | $17,430 | $1,968,642 |
| 226 | $5,332 | $12,098 | $17,430 | $1,956,544 |
| 227 | $5,299 | $12,131 | $17,430 | $1,944,413 |
| 228 | $5,266 | $12,164 | $17,430 | $1,932,249 |
$209,160
$65,342
$143,818
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,233 | $12,197 | $17,430 | $1,920,052 |
| 230 | $5,200 | $12,230 | $17,430 | $1,907,822 |
| 231 | $5,167 | $12,263 | $17,430 | $1,895,559 |
| 232 | $5,134 | $12,296 | $17,430 | $1,883,263 |
| 233 | $5,101 | $12,330 | $17,430 | $1,870,933 |
| 234 | $5,067 | $12,363 | $17,430 | $1,858,570 |
| 235 | $5,034 | $12,396 | $17,430 | $1,846,174 |
| 236 | $5,000 | $12,430 | $17,430 | $1,833,744 |
| 237 | $4,966 | $12,464 | $17,430 | $1,821,280 |
| 238 | $4,933 | $12,497 | $17,430 | $1,808,783 |
| 239 | $4,899 | $12,531 | $17,430 | $1,796,252 |
| 240 | $4,865 | $12,565 | $17,430 | $1,783,687 |
$209,160
$60,598
$148,562
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $4,831 | $12,599 | $17,430 | $1,771,087 |
| 242 | $4,797 | $12,633 | $17,430 | $1,758,454 |
| 243 | $4,762 | $12,668 | $17,430 | $1,745,787 |
| 244 | $4,728 | $12,702 | $17,430 | $1,733,085 |
| 245 | $4,694 | $12,736 | $17,430 | $1,720,349 |
| 246 | $4,659 | $12,771 | $17,430 | $1,707,578 |
| 247 | $4,625 | $12,805 | $17,430 | $1,694,772 |
| 248 | $4,590 | $12,840 | $17,430 | $1,681,932 |
| 249 | $4,555 | $12,875 | $17,430 | $1,669,058 |
| 250 | $4,520 | $12,910 | $17,430 | $1,656,148 |
| 251 | $4,485 | $12,945 | $17,430 | $1,643,203 |
| 252 | $4,450 | $12,980 | $17,430 | $1,630,224 |
$209,160
$55,697
$153,463
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,415 | $13,015 | $17,430 | $1,617,209 |
| 254 | $4,380 | $13,050 | $17,430 | $1,604,159 |
| 255 | $4,345 | $13,085 | $17,430 | $1,591,073 |
| 256 | $4,309 | $13,121 | $17,430 | $1,577,953 |
| 257 | $4,274 | $13,156 | $17,430 | $1,564,796 |
| 258 | $4,238 | $13,192 | $17,430 | $1,551,604 |
| 259 | $4,202 | $13,228 | $17,430 | $1,538,376 |
| 260 | $4,166 | $13,264 | $17,430 | $1,525,113 |
| 261 | $4,131 | $13,299 | $17,430 | $1,511,813 |
| 262 | $4,094 | $13,336 | $17,430 | $1,498,478 |
| 263 | $4,058 | $13,372 | $17,430 | $1,485,106 |
| 264 | $4,022 | $13,408 | $17,430 | $1,471,698 |
$209,160
$50,635
$158,525
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $3,986 | $13,444 | $17,430 | $1,458,254 |
| 266 | $3,949 | $13,481 | $17,430 | $1,444,774 |
| 267 | $3,913 | $13,517 | $17,430 | $1,431,257 |
| 268 | $3,876 | $13,554 | $17,430 | $1,417,703 |
| 269 | $3,840 | $13,590 | $17,430 | $1,404,112 |
| 270 | $3,803 | $13,627 | $17,430 | $1,390,485 |
| 271 | $3,766 | $13,664 | $17,430 | $1,376,821 |
| 272 | $3,729 | $13,701 | $17,430 | $1,363,120 |
| 273 | $3,692 | $13,738 | $17,430 | $1,349,382 |
| 274 | $3,655 | $13,775 | $17,430 | $1,335,606 |
| 275 | $3,617 | $13,813 | $17,430 | $1,321,794 |
| 276 | $3,580 | $13,850 | $17,430 | $1,307,943 |
$209,160
$45,405
$163,755
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,542 | $13,888 | $17,430 | $1,294,056 |
| 278 | $3,505 | $13,925 | $17,430 | $1,280,130 |
| 279 | $3,467 | $13,963 | $17,430 | $1,266,167 |
| 280 | $3,429 | $14,001 | $17,430 | $1,252,167 |
| 281 | $3,391 | $14,039 | $17,430 | $1,238,128 |
| 282 | $3,353 | $14,077 | $17,430 | $1,224,051 |
| 283 | $3,315 | $14,115 | $17,430 | $1,209,936 |
| 284 | $3,277 | $14,153 | $17,430 | $1,195,783 |
| 285 | $3,239 | $14,191 | $17,430 | $1,181,592 |
| 286 | $3,200 | $14,230 | $17,430 | $1,167,362 |
| 287 | $3,162 | $14,268 | $17,430 | $1,153,094 |
| 288 | $3,123 | $14,307 | $17,430 | $1,138,786 |
$209,160
$40,003
$169,157
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,084 | $14,346 | $17,430 | $1,124,441 |
| 290 | $3,045 | $14,385 | $17,430 | $1,110,056 |
| 291 | $3,006 | $14,424 | $17,430 | $1,095,632 |
| 292 | $2,967 | $14,463 | $17,430 | $1,081,170 |
| 293 | $2,928 | $14,502 | $17,430 | $1,066,668 |
| 294 | $2,889 | $14,541 | $17,430 | $1,052,127 |
| 295 | $2,850 | $14,581 | $17,430 | $1,037,546 |
| 296 | $2,810 | $14,620 | $17,430 | $1,022,926 |
| 297 | $2,770 | $14,660 | $17,430 | $1,008,267 |
| 298 | $2,731 | $14,699 | $17,430 | $993,567 |
| 299 | $2,691 | $14,739 | $17,430 | $978,828 |
| 300 | $2,651 | $14,779 | $17,430 | $964,049 |
$209,160
$34,423
$174,737
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,611 | $14,819 | $17,430 | $949,230 |
| 302 | $2,571 | $14,859 | $17,430 | $934,371 |
| 303 | $2,531 | $14,899 | $17,430 | $919,472 |
| 304 | $2,490 | $14,940 | $17,430 | $904,532 |
| 305 | $2,450 | $14,980 | $17,430 | $889,552 |
| 306 | $2,409 | $15,021 | $17,430 | $874,531 |
| 307 | $2,369 | $15,061 | $17,430 | $859,469 |
| 308 | $2,328 | $15,102 | $17,430 | $844,367 |
| 309 | $2,287 | $15,143 | $17,430 | $829,224 |
| 310 | $2,246 | $15,184 | $17,430 | $814,040 |
| 311 | $2,205 | $15,225 | $17,430 | $798,814 |
| 312 | $2,163 | $15,267 | $17,430 | $783,548 |
$209,160
$28,659
$180,502
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,122 | $15,308 | $17,430 | $768,240 |
| 314 | $2,081 | $15,349 | $17,430 | $752,890 |
| 315 | $2,039 | $15,391 | $17,430 | $737,500 |
| 316 | $1,997 | $15,433 | $17,430 | $722,067 |
| 317 | $1,956 | $15,474 | $17,430 | $706,593 |
| 318 | $1,914 | $15,516 | $17,430 | $691,076 |
| 319 | $1,872 | $15,558 | $17,430 | $675,518 |
| 320 | $1,830 | $15,600 | $17,430 | $659,917 |
| 321 | $1,787 | $15,643 | $17,430 | $644,275 |
| 322 | $1,745 | $15,685 | $17,430 | $628,590 |
| 323 | $1,702 | $15,728 | $17,430 | $612,862 |
| 324 | $1,660 | $15,770 | $17,430 | $597,092 |
$209,160
$22,704
$186,456
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,617 | $15,813 | $17,430 | $581,279 |
| 326 | $1,574 | $15,856 | $17,430 | $565,423 |
| 327 | $1,531 | $15,899 | $17,430 | $549,524 |
| 328 | $1,488 | $15,942 | $17,430 | $533,583 |
| 329 | $1,445 | $15,985 | $17,430 | $517,598 |
| 330 | $1,402 | $16,028 | $17,430 | $501,570 |
| 331 | $1,358 | $16,072 | $17,430 | $485,498 |
| 332 | $1,315 | $16,115 | $17,430 | $469,383 |
| 333 | $1,271 | $16,159 | $17,430 | $453,224 |
| 334 | $1,227 | $16,203 | $17,430 | $437,022 |
| 335 | $1,184 | $16,246 | $17,430 | $420,775 |
| 336 | $1,140 | $16,290 | $17,430 | $404,485 |
$209,160
$16,553
$192,607
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,095 | $16,335 | $17,430 | $388,150 |
| 338 | $1,051 | $16,379 | $17,430 | $371,772 |
| 339 | $1,007 | $16,423 | $17,430 | $355,348 |
| 340 | $962 | $16,468 | $17,430 | $338,881 |
| 341 | $918 | $16,512 | $17,430 | $322,369 |
| 342 | $873 | $16,557 | $17,430 | $305,812 |
| 343 | $828 | $16,602 | $17,430 | $289,210 |
| 344 | $783 | $16,647 | $17,430 | $272,563 |
| 345 | $738 | $16,692 | $17,430 | $255,871 |
| 346 | $693 | $16,737 | $17,430 | $239,134 |
| 347 | $648 | $16,782 | $17,430 | $222,352 |
| 348 | $602 | $16,828 | $17,430 | $205,524 |
$209,160
$10,199
$198,961
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $557 | $16,873 | $17,430 | $188,651 |
| 350 | $511 | $16,919 | $17,430 | $171,732 |
| 351 | $465 | $16,965 | $17,430 | $154,767 |
| 352 | $419 | $17,011 | $17,430 | $137,756 |
| 353 | $373 | $17,057 | $17,430 | $120,699 |
| 354 | $327 | $17,103 | $17,430 | $103,596 |
| 355 | $281 | $17,149 | $17,430 | $86,446 |
| 356 | $234 | $17,196 | $17,430 | $69,251 |
| 357 | $188 | $17,242 | $17,430 | $52,008 |
| 358 | $141 | $17,289 | $17,430 | $34,719 |
| 359 | $94 | $17,336 | $17,430 | $17,383 |
| 360 | $47 | $17,383 | $17,430 | $0 |
$209,160
$3,636
$205,524
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。