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
$798 萬
689 呎
@11,901
852 呎
@9,624
$820 萬
$780 萬
$830 萬
$780 萬
$820 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $22,623 | $17,384 | $14,246 | $12,158 |
| 1.500 | $23,464 | $18,240 | $15,118 | $13,046 |
| 2.000 | $24,325 | $19,122 | $16,022 | $13,972 |
| 2.500 | $25,205 | $20,030 | $16,958 | $14,936 |
| 3.000 | $26,104 | $20,964 | $17,925 | $15,937 |
| 3.500 | $27,023 | $21,922 | $18,924 | $16,974 |
| 3.625 | $27,255 | $22,166 | $19,178 | $17,239 |
| 4.000 | $27,960 | $22,906 | $19,952 | $18,046 |
| 4.500 | $28,917 | $23,914 | $21,010 | $19,153 |
| 5.000 | $29,892 | $24,946 | $22,098 | $20,292 |
| 5.500 | $30,886 | $26,002 | $23,213 | $21,462 |
| 6.000 | $31,898 | $27,081 | $24,355 | $22,663 |
每月供款$17,239
30年
$3,780,000
$2,425,947
$6,205,947
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,419 | $5,820 | $17,239 | $3,774,180 |
| 2 | $11,401 | $5,838 | $17,239 | $3,768,342 |
| 3 | $11,384 | $5,855 | $17,239 | $3,762,487 |
| 4 | $11,366 | $5,873 | $17,239 | $3,756,614 |
| 5 | $11,348 | $5,891 | $17,239 | $3,750,724 |
| 6 | $11,330 | $5,908 | $17,239 | $3,744,815 |
| 7 | $11,312 | $5,926 | $17,239 | $3,738,889 |
| 8 | $11,295 | $5,944 | $17,239 | $3,732,945 |
| 9 | $11,277 | $5,962 | $17,239 | $3,726,983 |
| 10 | $11,259 | $5,980 | $17,239 | $3,721,003 |
| 11 | $11,241 | $5,998 | $17,239 | $3,715,004 |
| 12 | $11,222 | $6,016 | $17,239 | $3,708,988 |
$206,865
$135,853
$71,012
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,204 | $6,035 | $17,239 | $3,702,954 |
| 14 | $11,186 | $6,053 | $17,239 | $3,696,901 |
| 15 | $11,168 | $6,071 | $17,239 | $3,690,830 |
| 16 | $11,149 | $6,089 | $17,239 | $3,684,740 |
| 17 | $11,131 | $6,108 | $17,239 | $3,678,633 |
| 18 | $11,113 | $6,126 | $17,239 | $3,672,506 |
| 19 | $11,094 | $6,145 | $17,239 | $3,666,362 |
| 20 | $11,075 | $6,163 | $17,239 | $3,660,198 |
| 21 | $11,057 | $6,182 | $17,239 | $3,654,017 |
| 22 | $11,038 | $6,201 | $17,239 | $3,647,816 |
| 23 | $11,019 | $6,219 | $17,239 | $3,641,597 |
| 24 | $11,001 | $6,238 | $17,239 | $3,635,359 |
$206,865
$133,235
$73,629
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,982 | $6,257 | $17,239 | $3,629,102 |
| 26 | $10,963 | $6,276 | $17,239 | $3,622,826 |
| 27 | $10,944 | $6,295 | $17,239 | $3,616,531 |
| 28 | $10,925 | $6,314 | $17,239 | $3,610,217 |
| 29 | $10,906 | $6,333 | $17,239 | $3,603,884 |
| 30 | $10,887 | $6,352 | $17,239 | $3,597,532 |
| 31 | $10,868 | $6,371 | $17,239 | $3,591,161 |
| 32 | $10,848 | $6,390 | $17,239 | $3,584,771 |
| 33 | $10,829 | $6,410 | $17,239 | $3,578,361 |
| 34 | $10,810 | $6,429 | $17,239 | $3,571,932 |
| 35 | $10,790 | $6,449 | $17,239 | $3,565,483 |
| 36 | $10,771 | $6,468 | $17,239 | $3,559,015 |
$206,865
$130,522
$76,343
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,751 | $6,488 | $17,239 | $3,552,528 |
| 38 | $10,732 | $6,507 | $17,239 | $3,546,021 |
| 39 | $10,712 | $6,527 | $17,239 | $3,539,494 |
| 40 | $10,692 | $6,547 | $17,239 | $3,532,947 |
| 41 | $10,672 | $6,566 | $17,239 | $3,526,381 |
| 42 | $10,653 | $6,586 | $17,239 | $3,519,795 |
| 43 | $10,633 | $6,606 | $17,239 | $3,513,189 |
| 44 | $10,613 | $6,626 | $17,239 | $3,506,563 |
| 45 | $10,593 | $6,646 | $17,239 | $3,499,917 |
| 46 | $10,573 | $6,666 | $17,239 | $3,493,251 |
| 47 | $10,553 | $6,686 | $17,239 | $3,486,565 |
| 48 | $10,532 | $6,706 | $17,239 | $3,479,858 |
$206,865
$127,708
$79,157
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,512 | $6,727 | $17,239 | $3,473,132 |
| 50 | $10,492 | $6,747 | $17,239 | $3,466,385 |
| 51 | $10,471 | $6,767 | $17,239 | $3,459,617 |
| 52 | $10,451 | $6,788 | $17,239 | $3,452,829 |
| 53 | $10,430 | $6,808 | $17,239 | $3,446,021 |
| 54 | $10,410 | $6,829 | $17,239 | $3,439,192 |
| 55 | $10,389 | $6,850 | $17,239 | $3,432,343 |
| 56 | $10,369 | $6,870 | $17,239 | $3,425,472 |
| 57 | $10,348 | $6,891 | $17,239 | $3,418,582 |
| 58 | $10,327 | $6,912 | $17,239 | $3,411,670 |
| 59 | $10,306 | $6,933 | $17,239 | $3,404,737 |
| 60 | $10,285 | $6,954 | $17,239 | $3,397,784 |
$206,865
$124,790
$82,075
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,264 | $6,975 | $17,239 | $3,390,809 |
| 62 | $10,243 | $6,996 | $17,239 | $3,383,813 |
| 63 | $10,222 | $7,017 | $17,239 | $3,376,796 |
| 64 | $10,201 | $7,038 | $17,239 | $3,369,758 |
| 65 | $10,179 | $7,059 | $17,239 | $3,362,699 |
| 66 | $10,158 | $7,081 | $17,239 | $3,355,619 |
| 67 | $10,137 | $7,102 | $17,239 | $3,348,517 |
| 68 | $10,115 | $7,123 | $17,239 | $3,341,393 |
| 69 | $10,094 | $7,145 | $17,239 | $3,334,248 |
| 70 | $10,072 | $7,167 | $17,239 | $3,327,082 |
| 71 | $10,051 | $7,188 | $17,239 | $3,319,894 |
| 72 | $10,029 | $7,210 | $17,239 | $3,312,684 |
$206,865
$121,765
$85,100
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $10,007 | $7,232 | $17,239 | $3,305,452 |
| 74 | $9,985 | $7,254 | $17,239 | $3,298,198 |
| 75 | $9,963 | $7,275 | $17,239 | $3,290,923 |
| 76 | $9,941 | $7,297 | $17,239 | $3,283,626 |
| 77 | $9,919 | $7,319 | $17,239 | $3,276,306 |
| 78 | $9,897 | $7,342 | $17,239 | $3,268,965 |
| 79 | $9,875 | $7,364 | $17,239 | $3,261,601 |
| 80 | $9,853 | $7,386 | $17,239 | $3,254,215 |
| 81 | $9,830 | $7,408 | $17,239 | $3,246,807 |
| 82 | $9,808 | $7,431 | $17,239 | $3,239,376 |
| 83 | $9,786 | $7,453 | $17,239 | $3,231,923 |
| 84 | $9,763 | $7,476 | $17,239 | $3,224,447 |
$206,865
$118,628
$88,237
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,741 | $7,498 | $17,239 | $3,216,949 |
| 86 | $9,718 | $7,521 | $17,239 | $3,209,428 |
| 87 | $9,695 | $7,544 | $17,239 | $3,201,884 |
| 88 | $9,672 | $7,566 | $17,239 | $3,194,318 |
| 89 | $9,650 | $7,589 | $17,239 | $3,186,729 |
| 90 | $9,627 | $7,612 | $17,239 | $3,179,117 |
| 91 | $9,604 | $7,635 | $17,239 | $3,171,481 |
| 92 | $9,581 | $7,658 | $17,239 | $3,163,823 |
| 93 | $9,557 | $7,681 | $17,239 | $3,156,142 |
| 94 | $9,534 | $7,705 | $17,239 | $3,148,437 |
| 95 | $9,511 | $7,728 | $17,239 | $3,140,710 |
| 96 | $9,488 | $7,751 | $17,239 | $3,132,958 |
$206,865
$115,376
$91,489
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,464 | $7,775 | $17,239 | $3,125,184 |
| 98 | $9,441 | $7,798 | $17,239 | $3,117,386 |
| 99 | $9,417 | $7,822 | $17,239 | $3,109,564 |
| 100 | $9,393 | $7,845 | $17,239 | $3,101,719 |
| 101 | $9,370 | $7,869 | $17,239 | $3,093,850 |
| 102 | $9,346 | $7,893 | $17,239 | $3,085,957 |
| 103 | $9,322 | $7,917 | $17,239 | $3,078,040 |
| 104 | $9,298 | $7,940 | $17,239 | $3,070,100 |
| 105 | $9,274 | $7,964 | $17,239 | $3,062,136 |
| 106 | $9,250 | $7,989 | $17,239 | $3,054,147 |
| 107 | $9,226 | $8,013 | $17,239 | $3,046,134 |
| 108 | $9,202 | $8,037 | $17,239 | $3,038,097 |
$206,865
$112,004
$94,861
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,178 | $8,061 | $17,239 | $3,030,036 |
| 110 | $9,153 | $8,086 | $17,239 | $3,021,951 |
| 111 | $9,129 | $8,110 | $17,239 | $3,013,841 |
| 112 | $9,104 | $8,134 | $17,239 | $3,005,706 |
| 113 | $9,080 | $8,159 | $17,239 | $2,997,547 |
| 114 | $9,055 | $8,184 | $17,239 | $2,989,364 |
| 115 | $9,030 | $8,208 | $17,239 | $2,981,155 |
| 116 | $9,006 | $8,233 | $17,239 | $2,972,922 |
| 117 | $8,981 | $8,258 | $17,239 | $2,964,664 |
| 118 | $8,956 | $8,283 | $17,239 | $2,956,381 |
| 119 | $8,931 | $8,308 | $17,239 | $2,948,073 |
| 120 | $8,906 | $8,333 | $17,239 | $2,939,740 |
$206,865
$108,508
$98,357
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,880 | $8,358 | $17,239 | $2,931,382 |
| 122 | $8,855 | $8,384 | $17,239 | $2,922,998 |
| 123 | $8,830 | $8,409 | $17,239 | $2,914,589 |
| 124 | $8,804 | $8,434 | $17,239 | $2,906,155 |
| 125 | $8,779 | $8,460 | $17,239 | $2,897,695 |
| 126 | $8,753 | $8,485 | $17,239 | $2,889,210 |
| 127 | $8,728 | $8,511 | $17,239 | $2,880,699 |
| 128 | $8,702 | $8,537 | $17,239 | $2,872,163 |
| 129 | $8,676 | $8,562 | $17,239 | $2,863,600 |
| 130 | $8,650 | $8,588 | $17,239 | $2,855,012 |
| 131 | $8,625 | $8,614 | $17,239 | $2,846,398 |
| 132 | $8,598 | $8,640 | $17,239 | $2,837,757 |
$206,865
$104,882
$101,983
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,572 | $8,666 | $17,239 | $2,829,091 |
| 134 | $8,546 | $8,693 | $17,239 | $2,820,399 |
| 135 | $8,520 | $8,719 | $17,239 | $2,811,680 |
| 136 | $8,494 | $8,745 | $17,239 | $2,802,935 |
| 137 | $8,467 | $8,772 | $17,239 | $2,794,163 |
| 138 | $8,441 | $8,798 | $17,239 | $2,785,365 |
| 139 | $8,414 | $8,825 | $17,239 | $2,776,541 |
| 140 | $8,387 | $8,851 | $17,239 | $2,767,689 |
| 141 | $8,361 | $8,878 | $17,239 | $2,758,811 |
| 142 | $8,334 | $8,905 | $17,239 | $2,749,906 |
| 143 | $8,307 | $8,932 | $17,239 | $2,740,975 |
| 144 | $8,280 | $8,959 | $17,239 | $2,732,016 |
$206,865
$101,123
$105,742
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,253 | $8,986 | $17,239 | $2,723,030 |
| 146 | $8,226 | $9,013 | $17,239 | $2,714,017 |
| 147 | $8,199 | $9,040 | $17,239 | $2,704,977 |
| 148 | $8,171 | $9,067 | $17,239 | $2,695,910 |
| 149 | $8,144 | $9,095 | $17,239 | $2,686,815 |
| 150 | $8,116 | $9,122 | $17,239 | $2,677,693 |
| 151 | $8,089 | $9,150 | $17,239 | $2,668,543 |
| 152 | $8,061 | $9,178 | $17,239 | $2,659,365 |
| 153 | $8,033 | $9,205 | $17,239 | $2,650,160 |
| 154 | $8,006 | $9,233 | $17,239 | $2,640,927 |
| 155 | $7,978 | $9,261 | $17,239 | $2,631,666 |
| 156 | $7,950 | $9,289 | $17,239 | $2,622,377 |
$206,865
$97,226
$109,639
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,922 | $9,317 | $17,239 | $2,613,060 |
| 158 | $7,894 | $9,345 | $17,239 | $2,603,715 |
| 159 | $7,865 | $9,373 | $17,239 | $2,594,342 |
| 160 | $7,837 | $9,402 | $17,239 | $2,584,940 |
| 161 | $7,809 | $9,430 | $17,239 | $2,575,510 |
| 162 | $7,780 | $9,459 | $17,239 | $2,566,051 |
| 163 | $7,752 | $9,487 | $17,239 | $2,556,564 |
| 164 | $7,723 | $9,516 | $17,239 | $2,547,048 |
| 165 | $7,694 | $9,545 | $17,239 | $2,537,504 |
| 166 | $7,665 | $9,573 | $17,239 | $2,527,930 |
| 167 | $7,636 | $9,602 | $17,239 | $2,518,328 |
| 168 | $7,607 | $9,631 | $17,239 | $2,508,697 |
$206,865
$93,185
$113,680
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,578 | $9,660 | $17,239 | $2,499,036 |
| 170 | $7,549 | $9,690 | $17,239 | $2,489,347 |
| 171 | $7,520 | $9,719 | $17,239 | $2,479,628 |
| 172 | $7,491 | $9,748 | $17,239 | $2,469,880 |
| 173 | $7,461 | $9,778 | $17,239 | $2,460,102 |
| 174 | $7,432 | $9,807 | $17,239 | $2,450,295 |
| 175 | $7,402 | $9,837 | $17,239 | $2,440,458 |
| 176 | $7,372 | $9,867 | $17,239 | $2,430,592 |
| 177 | $7,342 | $9,896 | $17,239 | $2,420,695 |
| 178 | $7,313 | $9,926 | $17,239 | $2,410,769 |
| 179 | $7,283 | $9,956 | $17,239 | $2,400,813 |
| 180 | $7,252 | $9,986 | $17,239 | $2,390,827 |
$206,865
$88,995
$117,870
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,222 | $10,016 | $17,239 | $2,380,810 |
| 182 | $7,192 | $10,047 | $17,239 | $2,370,764 |
| 183 | $7,162 | $10,077 | $17,239 | $2,360,686 |
| 184 | $7,131 | $10,107 | $17,239 | $2,350,579 |
| 185 | $7,101 | $10,138 | $17,239 | $2,340,441 |
| 186 | $7,070 | $10,169 | $17,239 | $2,330,272 |
| 187 | $7,039 | $10,199 | $17,239 | $2,320,073 |
| 188 | $7,009 | $10,230 | $17,239 | $2,309,843 |
| 189 | $6,978 | $10,261 | $17,239 | $2,299,582 |
| 190 | $6,947 | $10,292 | $17,239 | $2,289,290 |
| 191 | $6,916 | $10,323 | $17,239 | $2,278,966 |
| 192 | $6,884 | $10,354 | $17,239 | $2,268,612 |
$206,865
$84,650
$122,215
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,853 | $10,386 | $17,239 | $2,258,226 |
| 194 | $6,822 | $10,417 | $17,239 | $2,247,809 |
| 195 | $6,790 | $10,448 | $17,239 | $2,237,361 |
| 196 | $6,759 | $10,480 | $17,239 | $2,226,881 |
| 197 | $6,727 | $10,512 | $17,239 | $2,216,369 |
| 198 | $6,695 | $10,543 | $17,239 | $2,205,826 |
| 199 | $6,663 | $10,575 | $17,239 | $2,195,250 |
| 200 | $6,631 | $10,607 | $17,239 | $2,184,643 |
| 201 | $6,599 | $10,639 | $17,239 | $2,174,004 |
| 202 | $6,567 | $10,671 | $17,239 | $2,163,332 |
| 203 | $6,535 | $10,704 | $17,239 | $2,152,629 |
| 204 | $6,503 | $10,736 | $17,239 | $2,141,893 |
$206,865
$80,146
$126,719
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,470 | $10,768 | $17,239 | $2,131,124 |
| 206 | $6,438 | $10,801 | $17,239 | $2,120,323 |
| 207 | $6,405 | $10,834 | $17,239 | $2,109,490 |
| 208 | $6,372 | $10,866 | $17,239 | $2,098,623 |
| 209 | $6,340 | $10,899 | $17,239 | $2,087,724 |
| 210 | $6,307 | $10,932 | $17,239 | $2,076,792 |
| 211 | $6,274 | $10,965 | $17,239 | $2,065,827 |
| 212 | $6,241 | $10,998 | $17,239 | $2,054,829 |
| 213 | $6,207 | $11,031 | $17,239 | $2,043,797 |
| 214 | $6,174 | $11,065 | $17,239 | $2,032,733 |
| 215 | $6,141 | $11,098 | $17,239 | $2,021,634 |
| 216 | $6,107 | $11,132 | $17,239 | $2,010,503 |
$206,865
$75,475
$131,390
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $6,073 | $11,165 | $17,239 | $1,999,337 |
| 218 | $6,040 | $11,199 | $17,239 | $1,988,138 |
| 219 | $6,006 | $11,233 | $17,239 | $1,976,905 |
| 220 | $5,972 | $11,267 | $17,239 | $1,965,639 |
| 221 | $5,938 | $11,301 | $17,239 | $1,954,338 |
| 222 | $5,904 | $11,335 | $17,239 | $1,943,003 |
| 223 | $5,869 | $11,369 | $17,239 | $1,931,633 |
| 224 | $5,835 | $11,404 | $17,239 | $1,920,230 |
| 225 | $5,801 | $11,438 | $17,239 | $1,908,792 |
| 226 | $5,766 | $11,473 | $17,239 | $1,897,319 |
| 227 | $5,731 | $11,507 | $17,239 | $1,885,812 |
| 228 | $5,697 | $11,542 | $17,239 | $1,874,270 |
$206,865
$70,632
$136,233
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,662 | $11,577 | $17,239 | $1,862,693 |
| 230 | $5,627 | $11,612 | $17,239 | $1,851,081 |
| 231 | $5,592 | $11,647 | $17,239 | $1,839,434 |
| 232 | $5,557 | $11,682 | $17,239 | $1,827,752 |
| 233 | $5,521 | $11,717 | $17,239 | $1,816,035 |
| 234 | $5,486 | $11,753 | $17,239 | $1,804,282 |
| 235 | $5,450 | $11,788 | $17,239 | $1,792,494 |
| 236 | $5,415 | $11,824 | $17,239 | $1,780,670 |
| 237 | $5,379 | $11,860 | $17,239 | $1,768,810 |
| 238 | $5,343 | $11,895 | $17,239 | $1,756,915 |
| 239 | $5,307 | $11,931 | $17,239 | $1,744,983 |
| 240 | $5,271 | $11,967 | $17,239 | $1,733,016 |
$206,865
$65,611
$141,254
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,235 | $12,004 | $17,239 | $1,721,012 |
| 242 | $5,199 | $12,040 | $17,239 | $1,708,972 |
| 243 | $5,163 | $12,076 | $17,239 | $1,696,896 |
| 244 | $5,126 | $12,113 | $17,239 | $1,684,783 |
| 245 | $5,089 | $12,149 | $17,239 | $1,672,634 |
| 246 | $5,053 | $12,186 | $17,239 | $1,660,448 |
| 247 | $5,016 | $12,223 | $17,239 | $1,648,225 |
| 248 | $4,979 | $12,260 | $17,239 | $1,635,966 |
| 249 | $4,942 | $12,297 | $17,239 | $1,623,669 |
| 250 | $4,905 | $12,334 | $17,239 | $1,611,335 |
| 251 | $4,868 | $12,371 | $17,239 | $1,598,964 |
| 252 | $4,830 | $12,409 | $17,239 | $1,586,555 |
$206,865
$60,404
$146,461
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,793 | $12,446 | $17,239 | $1,574,109 |
| 254 | $4,755 | $12,484 | $17,239 | $1,561,626 |
| 255 | $4,717 | $12,521 | $17,239 | $1,549,104 |
| 256 | $4,680 | $12,559 | $17,239 | $1,536,545 |
| 257 | $4,642 | $12,597 | $17,239 | $1,523,948 |
| 258 | $4,604 | $12,635 | $17,239 | $1,511,313 |
| 259 | $4,565 | $12,673 | $17,239 | $1,498,640 |
| 260 | $4,527 | $12,712 | $17,239 | $1,485,928 |
| 261 | $4,489 | $12,750 | $17,239 | $1,473,178 |
| 262 | $4,450 | $12,789 | $17,239 | $1,460,389 |
| 263 | $4,412 | $12,827 | $17,239 | $1,447,562 |
| 264 | $4,373 | $12,866 | $17,239 | $1,434,696 |
$206,865
$55,006
$151,859
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,334 | $12,905 | $17,239 | $1,421,792 |
| 266 | $4,295 | $12,944 | $17,239 | $1,408,848 |
| 267 | $4,256 | $12,983 | $17,239 | $1,395,865 |
| 268 | $4,217 | $13,022 | $17,239 | $1,382,843 |
| 269 | $4,177 | $13,061 | $17,239 | $1,369,782 |
| 270 | $4,138 | $13,101 | $17,239 | $1,356,681 |
| 271 | $4,098 | $13,140 | $17,239 | $1,343,540 |
| 272 | $4,059 | $13,180 | $17,239 | $1,330,360 |
| 273 | $4,019 | $13,220 | $17,239 | $1,317,140 |
| 274 | $3,979 | $13,260 | $17,239 | $1,303,880 |
| 275 | $3,939 | $13,300 | $17,239 | $1,290,580 |
| 276 | $3,899 | $13,340 | $17,239 | $1,277,240 |
$206,865
$49,409
$157,456
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,858 | $13,380 | $17,239 | $1,263,860 |
| 278 | $3,818 | $13,421 | $17,239 | $1,250,439 |
| 279 | $3,777 | $13,461 | $17,239 | $1,236,978 |
| 280 | $3,737 | $13,502 | $17,239 | $1,223,476 |
| 281 | $3,696 | $13,543 | $17,239 | $1,209,933 |
| 282 | $3,655 | $13,584 | $17,239 | $1,196,349 |
| 283 | $3,614 | $13,625 | $17,239 | $1,182,724 |
| 284 | $3,573 | $13,666 | $17,239 | $1,169,058 |
| 285 | $3,532 | $13,707 | $17,239 | $1,155,351 |
| 286 | $3,490 | $13,749 | $17,239 | $1,141,603 |
| 287 | $3,449 | $13,790 | $17,239 | $1,127,812 |
| 288 | $3,407 | $13,832 | $17,239 | $1,113,981 |
$206,865
$43,605
$163,260
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,365 | $13,874 | $17,239 | $1,100,107 |
| 290 | $3,323 | $13,915 | $17,239 | $1,086,192 |
| 291 | $3,281 | $13,958 | $17,239 | $1,072,234 |
| 292 | $3,239 | $14,000 | $17,239 | $1,058,234 |
| 293 | $3,197 | $14,042 | $17,239 | $1,044,192 |
| 294 | $3,154 | $14,084 | $17,239 | $1,030,108 |
| 295 | $3,112 | $14,127 | $17,239 | $1,015,981 |
| 296 | $3,069 | $14,170 | $17,239 | $1,001,811 |
| 297 | $3,026 | $14,212 | $17,239 | $987,599 |
| 298 | $2,983 | $14,255 | $17,239 | $973,344 |
| 299 | $2,940 | $14,298 | $17,239 | $959,045 |
| 300 | $2,897 | $14,342 | $17,239 | $944,703 |
$206,865
$37,588
$169,277
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,854 | $14,385 | $17,239 | $930,319 |
| 302 | $2,810 | $14,428 | $17,239 | $915,890 |
| 303 | $2,767 | $14,472 | $17,239 | $901,418 |
| 304 | $2,723 | $14,516 | $17,239 | $886,902 |
| 305 | $2,679 | $14,560 | $17,239 | $872,343 |
| 306 | $2,635 | $14,604 | $17,239 | $857,739 |
| 307 | $2,591 | $14,648 | $17,239 | $843,092 |
| 308 | $2,547 | $14,692 | $17,239 | $828,400 |
| 309 | $2,502 | $14,736 | $17,239 | $813,664 |
| 310 | $2,458 | $14,781 | $17,239 | $798,883 |
| 311 | $2,413 | $14,825 | $17,239 | $784,057 |
| 312 | $2,369 | $14,870 | $17,239 | $769,187 |
$206,865
$31,348
$175,516
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,324 | $14,915 | $17,239 | $754,272 |
| 314 | $2,279 | $14,960 | $17,239 | $739,312 |
| 315 | $2,233 | $15,005 | $17,239 | $724,306 |
| 316 | $2,188 | $15,051 | $17,239 | $709,256 |
| 317 | $2,143 | $15,096 | $17,239 | $694,159 |
| 318 | $2,097 | $15,142 | $17,239 | $679,018 |
| 319 | $2,051 | $15,188 | $17,239 | $663,830 |
| 320 | $2,005 | $15,233 | $17,239 | $648,597 |
| 321 | $1,959 | $15,279 | $17,239 | $633,317 |
| 322 | $1,913 | $15,326 | $17,239 | $617,992 |
| 323 | $1,867 | $15,372 | $17,239 | $602,620 |
| 324 | $1,820 | $15,418 | $17,239 | $587,201 |
$206,865
$24,879
$181,986
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,774 | $15,465 | $17,239 | $571,736 |
| 326 | $1,727 | $15,512 | $17,239 | $556,225 |
| 327 | $1,680 | $15,558 | $17,239 | $540,666 |
| 328 | $1,633 | $15,605 | $17,239 | $525,061 |
| 329 | $1,586 | $15,653 | $17,239 | $509,408 |
| 330 | $1,539 | $15,700 | $17,239 | $493,708 |
| 331 | $1,491 | $15,747 | $17,239 | $477,961 |
| 332 | $1,444 | $15,795 | $17,239 | $462,166 |
| 333 | $1,396 | $15,843 | $17,239 | $446,324 |
| 334 | $1,348 | $15,890 | $17,239 | $430,433 |
| 335 | $1,300 | $15,938 | $17,239 | $414,495 |
| 336 | $1,252 | $15,987 | $17,239 | $398,508 |
$206,865
$18,171
$188,693
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,204 | $16,035 | $17,239 | $382,473 |
| 338 | $1,155 | $16,083 | $17,239 | $366,390 |
| 339 | $1,107 | $16,132 | $17,239 | $350,258 |
| 340 | $1,058 | $16,181 | $17,239 | $334,077 |
| 341 | $1,009 | $16,230 | $17,239 | $317,848 |
| 342 | $960 | $16,279 | $17,239 | $301,569 |
| 343 | $911 | $16,328 | $17,239 | $285,241 |
| 344 | $862 | $16,377 | $17,239 | $268,864 |
| 345 | $812 | $16,427 | $17,239 | $252,438 |
| 346 | $763 | $16,476 | $17,239 | $235,961 |
| 347 | $713 | $16,526 | $17,239 | $219,435 |
| 348 | $663 | $16,576 | $17,239 | $202,860 |
$206,865
$11,217
$195,648
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $613 | $16,626 | $17,239 | $186,234 |
| 350 | $563 | $16,676 | $17,239 | $169,558 |
| 351 | $512 | $16,727 | $17,239 | $152,831 |
| 352 | $462 | $16,777 | $17,239 | $136,054 |
| 353 | $411 | $16,828 | $17,239 | $119,226 |
| 354 | $360 | $16,879 | $17,239 | $102,348 |
| 355 | $309 | $16,930 | $17,239 | $85,418 |
| 356 | $258 | $16,981 | $17,239 | $68,437 |
| 357 | $207 | $17,032 | $17,239 | $51,405 |
| 358 | $155 | $17,083 | $17,239 | $34,322 |
| 359 | $104 | $17,135 | $17,239 | $17,187 |
| 360 | $52 | $17,187 | $17,239 | $0 |
$206,865
$4,005
$202,860
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。
