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
$850 萬
$700 萬
馬鞍山 迎海 第02期 星灣 第21座
thumb_up
全新翻新2房烏溪沙馬鐵上蓋, 包入牆傢俬+發展商電器, 採光一流, 梗廚有露台, 情侶小家庭必搶盤, 好客可傾 (已租)
511 呎
@15,656
$800 萬
590 呎
@12,712
813 呎
@9,225
$750 萬
$720 萬
$750 萬
$800 萬
$800 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $22,892 | $17,591 | $14,415 | $12,303 |
| 1.500 | $23,743 | $18,457 | $15,298 | $13,201 |
| 2.000 | $24,614 | $19,350 | $16,212 | $14,138 |
| 2.500 | $25,505 | $20,269 | $17,160 | $15,113 |
| 3.000 | $26,415 | $21,213 | $18,139 | $16,126 |
| 3.500 | $27,344 | $22,183 | $19,149 | $17,176 |
| 4.000 | $28,293 | $23,179 | $20,190 | $18,261 |
| 4.500 | $29,261 | $24,199 | $21,261 | $19,381 |
| 5.000 | $30,248 | $25,243 | $22,361 | $20,533 |
| 5.500 | $31,253 | $26,312 | $23,489 | $21,718 |
| 6.000 | $32,278 | $27,403 | $24,645 | $22,933 |
每月供款$17,176
30年
$3,825,000
$2,358,346
$6,183,346
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,156 | $6,020 | $17,176 | $3,818,980 |
| 2 | $11,139 | $6,037 | $17,176 | $3,812,943 |
| 3 | $11,121 | $6,055 | $17,176 | $3,806,888 |
| 4 | $11,103 | $6,073 | $17,176 | $3,800,816 |
| 5 | $11,086 | $6,090 | $17,176 | $3,794,725 |
| 6 | $11,068 | $6,108 | $17,176 | $3,788,617 |
| 7 | $11,050 | $6,126 | $17,176 | $3,782,492 |
| 8 | $11,032 | $6,144 | $17,176 | $3,776,348 |
| 9 | $11,014 | $6,162 | $17,176 | $3,770,186 |
| 10 | $10,996 | $6,180 | $17,176 | $3,764,007 |
| 11 | $10,978 | $6,198 | $17,176 | $3,757,809 |
| 12 | $10,960 | $6,216 | $17,176 | $3,751,593 |
$206,112
$132,705
$73,407
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $10,942 | $6,234 | $17,176 | $3,745,360 |
| 14 | $10,924 | $6,252 | $17,176 | $3,739,108 |
| 15 | $10,906 | $6,270 | $17,176 | $3,732,837 |
| 16 | $10,887 | $6,289 | $17,176 | $3,726,549 |
| 17 | $10,869 | $6,307 | $17,176 | $3,720,242 |
| 18 | $10,851 | $6,325 | $17,176 | $3,713,917 |
| 19 | $10,832 | $6,344 | $17,176 | $3,707,573 |
| 20 | $10,814 | $6,362 | $17,176 | $3,701,211 |
| 21 | $10,795 | $6,381 | $17,176 | $3,694,830 |
| 22 | $10,777 | $6,399 | $17,176 | $3,688,431 |
| 23 | $10,758 | $6,418 | $17,176 | $3,682,013 |
| 24 | $10,739 | $6,437 | $17,176 | $3,675,576 |
$206,112
$130,094
$76,017
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,720 | $6,456 | $17,176 | $3,669,120 |
| 26 | $10,702 | $6,474 | $17,176 | $3,662,646 |
| 27 | $10,683 | $6,493 | $17,176 | $3,656,153 |
| 28 | $10,664 | $6,512 | $17,176 | $3,649,641 |
| 29 | $10,645 | $6,531 | $17,176 | $3,643,109 |
| 30 | $10,626 | $6,550 | $17,176 | $3,636,559 |
| 31 | $10,607 | $6,569 | $17,176 | $3,629,990 |
| 32 | $10,587 | $6,588 | $17,176 | $3,623,401 |
| 33 | $10,568 | $6,608 | $17,176 | $3,616,794 |
| 34 | $10,549 | $6,627 | $17,176 | $3,610,167 |
| 35 | $10,530 | $6,646 | $17,176 | $3,603,520 |
| 36 | $10,510 | $6,666 | $17,176 | $3,596,855 |
$206,112
$127,390
$78,721
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,491 | $6,685 | $17,176 | $3,590,170 |
| 38 | $10,471 | $6,705 | $17,176 | $3,583,465 |
| 39 | $10,452 | $6,724 | $17,176 | $3,576,741 |
| 40 | $10,432 | $6,744 | $17,176 | $3,569,997 |
| 41 | $10,412 | $6,763 | $17,176 | $3,563,233 |
| 42 | $10,393 | $6,783 | $17,176 | $3,556,450 |
| 43 | $10,373 | $6,803 | $17,176 | $3,549,647 |
| 44 | $10,353 | $6,823 | $17,176 | $3,542,824 |
| 45 | $10,333 | $6,843 | $17,176 | $3,535,982 |
| 46 | $10,313 | $6,863 | $17,176 | $3,529,119 |
| 47 | $10,293 | $6,883 | $17,176 | $3,522,236 |
| 48 | $10,273 | $6,903 | $17,176 | $3,515,334 |
$206,112
$124,590
$81,521
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,253 | $6,923 | $17,176 | $3,508,411 |
| 50 | $10,233 | $6,943 | $17,176 | $3,501,468 |
| 51 | $10,213 | $6,963 | $17,176 | $3,494,504 |
| 52 | $10,192 | $6,984 | $17,176 | $3,487,521 |
| 53 | $10,172 | $7,004 | $17,176 | $3,480,517 |
| 54 | $10,152 | $7,024 | $17,176 | $3,473,492 |
| 55 | $10,131 | $7,045 | $17,176 | $3,466,447 |
| 56 | $10,110 | $7,065 | $17,176 | $3,459,382 |
| 57 | $10,090 | $7,086 | $17,176 | $3,452,296 |
| 58 | $10,069 | $7,107 | $17,176 | $3,445,189 |
| 59 | $10,048 | $7,127 | $17,176 | $3,438,061 |
| 60 | $10,028 | $7,148 | $17,176 | $3,430,913 |
$206,112
$121,691
$84,421
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,007 | $7,169 | $17,176 | $3,423,744 |
| 62 | $9,986 | $7,190 | $17,176 | $3,416,554 |
| 63 | $9,965 | $7,211 | $17,176 | $3,409,343 |
| 64 | $9,944 | $7,232 | $17,176 | $3,402,111 |
| 65 | $9,923 | $7,253 | $17,176 | $3,394,858 |
| 66 | $9,902 | $7,274 | $17,176 | $3,387,583 |
| 67 | $9,880 | $7,296 | $17,176 | $3,380,288 |
| 68 | $9,859 | $7,317 | $17,176 | $3,372,971 |
| 69 | $9,838 | $7,338 | $17,176 | $3,365,633 |
| 70 | $9,816 | $7,360 | $17,176 | $3,358,273 |
| 71 | $9,795 | $7,381 | $17,176 | $3,350,892 |
| 72 | $9,773 | $7,403 | $17,176 | $3,343,490 |
$206,112
$118,688
$87,423
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,752 | $7,424 | $17,176 | $3,336,066 |
| 74 | $9,730 | $7,446 | $17,176 | $3,328,620 |
| 75 | $9,708 | $7,467 | $17,176 | $3,321,153 |
| 76 | $9,687 | $7,489 | $17,176 | $3,313,663 |
| 77 | $9,665 | $7,511 | $17,176 | $3,306,152 |
| 78 | $9,643 | $7,533 | $17,176 | $3,298,619 |
| 79 | $9,621 | $7,555 | $17,176 | $3,291,064 |
| 80 | $9,599 | $7,577 | $17,176 | $3,283,487 |
| 81 | $9,577 | $7,599 | $17,176 | $3,275,888 |
| 82 | $9,555 | $7,621 | $17,176 | $3,268,267 |
| 83 | $9,532 | $7,644 | $17,176 | $3,260,623 |
| 84 | $9,510 | $7,666 | $17,176 | $3,252,957 |
$206,112
$115,579
$90,532
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,488 | $7,688 | $17,176 | $3,245,269 |
| 86 | $9,465 | $7,711 | $17,176 | $3,237,559 |
| 87 | $9,443 | $7,733 | $17,176 | $3,229,826 |
| 88 | $9,420 | $7,756 | $17,176 | $3,222,070 |
| 89 | $9,398 | $7,778 | $17,176 | $3,214,292 |
| 90 | $9,375 | $7,801 | $17,176 | $3,206,491 |
| 91 | $9,352 | $7,824 | $17,176 | $3,198,667 |
| 92 | $9,329 | $7,847 | $17,176 | $3,190,821 |
| 93 | $9,307 | $7,869 | $17,176 | $3,182,951 |
| 94 | $9,284 | $7,892 | $17,176 | $3,175,059 |
| 95 | $9,261 | $7,915 | $17,176 | $3,167,143 |
| 96 | $9,238 | $7,938 | $17,176 | $3,159,205 |
$206,112
$112,359
$93,752
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,214 | $7,962 | $17,176 | $3,151,243 |
| 98 | $9,191 | $7,985 | $17,176 | $3,143,259 |
| 99 | $9,168 | $8,008 | $17,176 | $3,135,250 |
| 100 | $9,144 | $8,031 | $17,176 | $3,127,219 |
| 101 | $9,121 | $8,055 | $17,176 | $3,119,164 |
| 102 | $9,098 | $8,078 | $17,176 | $3,111,086 |
| 103 | $9,074 | $8,102 | $17,176 | $3,102,984 |
| 104 | $9,050 | $8,126 | $17,176 | $3,094,858 |
| 105 | $9,027 | $8,149 | $17,176 | $3,086,709 |
| 106 | $9,003 | $8,173 | $17,176 | $3,078,536 |
| 107 | $8,979 | $8,197 | $17,176 | $3,070,339 |
| 108 | $8,955 | $8,221 | $17,176 | $3,062,118 |
$206,112
$109,025
$97,087
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $8,931 | $8,245 | $17,176 | $3,053,873 |
| 110 | $8,907 | $8,269 | $17,176 | $3,045,604 |
| 111 | $8,883 | $8,293 | $17,176 | $3,037,311 |
| 112 | $8,859 | $8,317 | $17,176 | $3,028,994 |
| 113 | $8,835 | $8,341 | $17,176 | $3,020,653 |
| 114 | $8,810 | $8,366 | $17,176 | $3,012,287 |
| 115 | $8,786 | $8,390 | $17,176 | $3,003,897 |
| 116 | $8,761 | $8,415 | $17,176 | $2,995,482 |
| 117 | $8,737 | $8,439 | $17,176 | $2,987,043 |
| 118 | $8,712 | $8,464 | $17,176 | $2,978,580 |
| 119 | $8,688 | $8,488 | $17,176 | $2,970,091 |
| 120 | $8,663 | $8,513 | $17,176 | $2,961,578 |
$206,112
$105,571
$100,540
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,638 | $8,538 | $17,176 | $2,953,040 |
| 122 | $8,613 | $8,563 | $17,176 | $2,944,477 |
| 123 | $8,588 | $8,588 | $17,176 | $2,935,889 |
| 124 | $8,563 | $8,613 | $17,176 | $2,927,276 |
| 125 | $8,538 | $8,638 | $17,176 | $2,918,638 |
| 126 | $8,513 | $8,663 | $17,176 | $2,909,975 |
| 127 | $8,487 | $8,689 | $17,176 | $2,901,286 |
| 128 | $8,462 | $8,714 | $17,176 | $2,892,572 |
| 129 | $8,437 | $8,739 | $17,176 | $2,883,833 |
| 130 | $8,411 | $8,765 | $17,176 | $2,875,068 |
| 131 | $8,386 | $8,790 | $17,176 | $2,866,278 |
| 132 | $8,360 | $8,816 | $17,176 | $2,857,462 |
$206,112
$101,996
$104,116
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,334 | $8,842 | $17,176 | $2,848,620 |
| 134 | $8,308 | $8,867 | $17,176 | $2,839,753 |
| 135 | $8,283 | $8,893 | $17,176 | $2,830,860 |
| 136 | $8,257 | $8,919 | $17,176 | $2,821,940 |
| 137 | $8,231 | $8,945 | $17,176 | $2,812,995 |
| 138 | $8,205 | $8,971 | $17,176 | $2,804,024 |
| 139 | $8,178 | $8,998 | $17,176 | $2,795,026 |
| 140 | $8,152 | $9,024 | $17,176 | $2,786,002 |
| 141 | $8,126 | $9,050 | $17,176 | $2,776,952 |
| 142 | $8,099 | $9,077 | $17,176 | $2,767,876 |
| 143 | $8,073 | $9,103 | $17,176 | $2,758,773 |
| 144 | $8,046 | $9,130 | $17,176 | $2,749,643 |
$206,112
$98,292
$107,819
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,020 | $9,156 | $17,176 | $2,740,487 |
| 146 | $7,993 | $9,183 | $17,176 | $2,731,304 |
| 147 | $7,966 | $9,210 | $17,176 | $2,722,094 |
| 148 | $7,939 | $9,237 | $17,176 | $2,712,858 |
| 149 | $7,913 | $9,263 | $17,176 | $2,703,594 |
| 150 | $7,885 | $9,290 | $17,176 | $2,694,304 |
| 151 | $7,858 | $9,318 | $17,176 | $2,684,986 |
| 152 | $7,831 | $9,345 | $17,176 | $2,675,642 |
| 153 | $7,804 | $9,372 | $17,176 | $2,666,270 |
| 154 | $7,777 | $9,399 | $17,176 | $2,656,870 |
| 155 | $7,749 | $9,427 | $17,176 | $2,647,443 |
| 156 | $7,722 | $9,454 | $17,176 | $2,637,989 |
$206,112
$94,458
$111,654
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,694 | $9,482 | $17,176 | $2,628,507 |
| 158 | $7,666 | $9,509 | $17,176 | $2,618,998 |
| 159 | $7,639 | $9,537 | $17,176 | $2,609,461 |
| 160 | $7,611 | $9,565 | $17,176 | $2,599,896 |
| 161 | $7,583 | $9,593 | $17,176 | $2,590,303 |
| 162 | $7,555 | $9,621 | $17,176 | $2,580,682 |
| 163 | $7,527 | $9,649 | $17,176 | $2,571,033 |
| 164 | $7,499 | $9,677 | $17,176 | $2,561,356 |
| 165 | $7,471 | $9,705 | $17,176 | $2,551,650 |
| 166 | $7,442 | $9,734 | $17,176 | $2,541,917 |
| 167 | $7,414 | $9,762 | $17,176 | $2,532,155 |
| 168 | $7,385 | $9,791 | $17,176 | $2,522,364 |
$206,112
$90,487
$115,625
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,357 | $9,819 | $17,176 | $2,512,545 |
| 170 | $7,328 | $9,848 | $17,176 | $2,502,697 |
| 171 | $7,300 | $9,876 | $17,176 | $2,492,821 |
| 172 | $7,271 | $9,905 | $17,176 | $2,482,916 |
| 173 | $7,242 | $9,934 | $17,176 | $2,472,982 |
| 174 | $7,213 | $9,963 | $17,176 | $2,463,019 |
| 175 | $7,184 | $9,992 | $17,176 | $2,453,026 |
| 176 | $7,155 | $10,021 | $17,176 | $2,443,005 |
| 177 | $7,125 | $10,051 | $17,176 | $2,432,955 |
| 178 | $7,096 | $10,080 | $17,176 | $2,422,875 |
| 179 | $7,067 | $10,109 | $17,176 | $2,412,765 |
| 180 | $7,037 | $10,139 | $17,176 | $2,402,627 |
$206,112
$86,374
$119,737
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,008 | $10,168 | $17,176 | $2,392,458 |
| 182 | $6,978 | $10,198 | $17,176 | $2,382,261 |
| 183 | $6,948 | $10,228 | $17,176 | $2,372,033 |
| 184 | $6,918 | $10,258 | $17,176 | $2,361,775 |
| 185 | $6,889 | $10,287 | $17,176 | $2,351,488 |
| 186 | $6,859 | $10,317 | $17,176 | $2,341,170 |
| 187 | $6,828 | $10,348 | $17,176 | $2,330,823 |
| 188 | $6,798 | $10,378 | $17,176 | $2,320,445 |
| 189 | $6,768 | $10,408 | $17,176 | $2,310,037 |
| 190 | $6,738 | $10,438 | $17,176 | $2,299,599 |
| 191 | $6,707 | $10,469 | $17,176 | $2,289,130 |
| 192 | $6,677 | $10,499 | $17,176 | $2,278,631 |
$206,112
$82,115
$123,996
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,646 | $10,530 | $17,176 | $2,268,101 |
| 194 | $6,615 | $10,561 | $17,176 | $2,257,540 |
| 195 | $6,584 | $10,591 | $17,176 | $2,246,949 |
| 196 | $6,554 | $10,622 | $17,176 | $2,236,326 |
| 197 | $6,523 | $10,653 | $17,176 | $2,225,673 |
| 198 | $6,492 | $10,684 | $17,176 | $2,214,988 |
| 199 | $6,460 | $10,716 | $17,176 | $2,204,273 |
| 200 | $6,429 | $10,747 | $17,176 | $2,193,526 |
| 201 | $6,398 | $10,778 | $17,176 | $2,182,748 |
| 202 | $6,366 | $10,810 | $17,176 | $2,171,938 |
| 203 | $6,335 | $10,841 | $17,176 | $2,161,097 |
| 204 | $6,303 | $10,873 | $17,176 | $2,150,224 |
$206,112
$77,705
$128,406
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,271 | $10,904 | $17,176 | $2,139,320 |
| 206 | $6,240 | $10,936 | $17,176 | $2,128,384 |
| 207 | $6,208 | $10,968 | $17,176 | $2,117,415 |
| 208 | $6,176 | $11,000 | $17,176 | $2,106,415 |
| 209 | $6,144 | $11,032 | $17,176 | $2,095,383 |
| 210 | $6,112 | $11,064 | $17,176 | $2,084,319 |
| 211 | $6,079 | $11,097 | $17,176 | $2,073,222 |
| 212 | $6,047 | $11,129 | $17,176 | $2,062,093 |
| 213 | $6,014 | $11,162 | $17,176 | $2,050,931 |
| 214 | $5,982 | $11,194 | $17,176 | $2,039,737 |
| 215 | $5,949 | $11,227 | $17,176 | $2,028,511 |
| 216 | $5,916 | $11,259 | $17,176 | $2,017,251 |
$206,112
$73,138
$132,973
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,884 | $11,292 | $17,176 | $2,005,959 |
| 218 | $5,851 | $11,325 | $17,176 | $1,994,633 |
| 219 | $5,818 | $11,358 | $17,176 | $1,983,275 |
| 220 | $5,785 | $11,391 | $17,176 | $1,971,884 |
| 221 | $5,751 | $11,425 | $17,176 | $1,960,459 |
| 222 | $5,718 | $11,458 | $17,176 | $1,949,001 |
| 223 | $5,685 | $11,491 | $17,176 | $1,937,510 |
| 224 | $5,651 | $11,525 | $17,176 | $1,925,985 |
| 225 | $5,617 | $11,559 | $17,176 | $1,914,426 |
| 226 | $5,584 | $11,592 | $17,176 | $1,902,834 |
| 227 | $5,550 | $11,626 | $17,176 | $1,891,208 |
| 228 | $5,516 | $11,660 | $17,176 | $1,879,548 |
$206,112
$68,409
$137,703
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,482 | $11,694 | $17,176 | $1,867,854 |
| 230 | $5,448 | $11,728 | $17,176 | $1,856,126 |
| 231 | $5,414 | $11,762 | $17,176 | $1,844,364 |
| 232 | $5,379 | $11,797 | $17,176 | $1,832,567 |
| 233 | $5,345 | $11,831 | $17,176 | $1,820,736 |
| 234 | $5,310 | $11,865 | $17,176 | $1,808,871 |
| 235 | $5,276 | $11,900 | $17,176 | $1,796,971 |
| 236 | $5,241 | $11,935 | $17,176 | $1,785,036 |
| 237 | $5,206 | $11,970 | $17,176 | $1,773,067 |
| 238 | $5,171 | $12,005 | $17,176 | $1,761,062 |
| 239 | $5,136 | $12,040 | $17,176 | $1,749,022 |
| 240 | $5,101 | $12,075 | $17,176 | $1,736,948 |
$206,112
$63,511
$142,600
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,066 | $12,110 | $17,176 | $1,724,838 |
| 242 | $5,031 | $12,145 | $17,176 | $1,712,693 |
| 243 | $4,995 | $12,181 | $17,176 | $1,700,512 |
| 244 | $4,960 | $12,216 | $17,176 | $1,688,296 |
| 245 | $4,924 | $12,252 | $17,176 | $1,676,044 |
| 246 | $4,888 | $12,287 | $17,176 | $1,663,757 |
| 247 | $4,853 | $12,323 | $17,176 | $1,651,433 |
| 248 | $4,817 | $12,359 | $17,176 | $1,639,074 |
| 249 | $4,781 | $12,395 | $17,176 | $1,626,679 |
| 250 | $4,744 | $12,431 | $17,176 | $1,614,247 |
| 251 | $4,708 | $12,468 | $17,176 | $1,601,780 |
| 252 | $4,672 | $12,504 | $17,176 | $1,589,276 |
$206,112
$58,439
$147,672
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,635 | $12,541 | $17,176 | $1,576,735 |
| 254 | $4,599 | $12,577 | $17,176 | $1,564,158 |
| 255 | $4,562 | $12,614 | $17,176 | $1,551,544 |
| 256 | $4,525 | $12,651 | $17,176 | $1,538,893 |
| 257 | $4,488 | $12,688 | $17,176 | $1,526,206 |
| 258 | $4,451 | $12,725 | $17,176 | $1,513,481 |
| 259 | $4,414 | $12,762 | $17,176 | $1,500,720 |
| 260 | $4,377 | $12,799 | $17,176 | $1,487,921 |
| 261 | $4,340 | $12,836 | $17,176 | $1,475,085 |
| 262 | $4,302 | $12,874 | $17,176 | $1,462,211 |
| 263 | $4,265 | $12,911 | $17,176 | $1,449,300 |
| 264 | $4,227 | $12,949 | $17,176 | $1,436,351 |
$206,112
$53,187
$152,925
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,189 | $12,987 | $17,176 | $1,423,364 |
| 266 | $4,151 | $13,024 | $17,176 | $1,410,340 |
| 267 | $4,113 | $13,062 | $17,176 | $1,397,277 |
| 268 | $4,075 | $13,101 | $17,176 | $1,384,177 |
| 269 | $4,037 | $13,139 | $17,176 | $1,371,038 |
| 270 | $3,999 | $13,177 | $17,176 | $1,357,861 |
| 271 | $3,960 | $13,216 | $17,176 | $1,344,645 |
| 272 | $3,922 | $13,254 | $17,176 | $1,331,391 |
| 273 | $3,883 | $13,293 | $17,176 | $1,318,099 |
| 274 | $3,844 | $13,332 | $17,176 | $1,304,767 |
| 275 | $3,806 | $13,370 | $17,176 | $1,291,397 |
| 276 | $3,767 | $13,409 | $17,176 | $1,277,987 |
$206,112
$47,748
$158,364
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,727 | $13,448 | $17,176 | $1,264,539 |
| 278 | $3,688 | $13,488 | $17,176 | $1,251,051 |
| 279 | $3,649 | $13,527 | $17,176 | $1,237,524 |
| 280 | $3,609 | $13,567 | $17,176 | $1,223,958 |
| 281 | $3,570 | $13,606 | $17,176 | $1,210,351 |
| 282 | $3,530 | $13,646 | $17,176 | $1,196,706 |
| 283 | $3,490 | $13,686 | $17,176 | $1,183,020 |
| 284 | $3,450 | $13,725 | $17,176 | $1,169,295 |
| 285 | $3,410 | $13,766 | $17,176 | $1,155,529 |
| 286 | $3,370 | $13,806 | $17,176 | $1,141,723 |
| 287 | $3,330 | $13,846 | $17,176 | $1,127,878 |
| 288 | $3,290 | $13,886 | $17,176 | $1,113,991 |
$206,112
$42,115
$163,996
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,249 | $13,927 | $17,176 | $1,100,064 |
| 290 | $3,209 | $13,967 | $17,176 | $1,086,097 |
| 291 | $3,168 | $14,008 | $17,176 | $1,072,089 |
| 292 | $3,127 | $14,049 | $17,176 | $1,058,040 |
| 293 | $3,086 | $14,090 | $17,176 | $1,043,950 |
| 294 | $3,045 | $14,131 | $17,176 | $1,029,819 |
| 295 | $3,004 | $14,172 | $17,176 | $1,015,646 |
| 296 | $2,962 | $14,214 | $17,176 | $1,001,433 |
| 297 | $2,921 | $14,255 | $17,176 | $987,178 |
| 298 | $2,879 | $14,297 | $17,176 | $972,881 |
| 299 | $2,838 | $14,338 | $17,176 | $958,542 |
| 300 | $2,796 | $14,380 | $17,176 | $944,162 |
$206,112
$36,283
$169,829
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,754 | $14,422 | $17,176 | $929,740 |
| 302 | $2,712 | $14,464 | $17,176 | $915,276 |
| 303 | $2,670 | $14,506 | $17,176 | $900,769 |
| 304 | $2,627 | $14,549 | $17,176 | $886,221 |
| 305 | $2,585 | $14,591 | $17,176 | $871,630 |
| 306 | $2,542 | $14,634 | $17,176 | $856,996 |
| 307 | $2,500 | $14,676 | $17,176 | $842,320 |
| 308 | $2,457 | $14,719 | $17,176 | $827,600 |
| 309 | $2,414 | $14,762 | $17,176 | $812,838 |
| 310 | $2,371 | $14,805 | $17,176 | $798,033 |
| 311 | $2,328 | $14,848 | $17,176 | $783,185 |
| 312 | $2,284 | $14,892 | $17,176 | $768,293 |
$206,112
$30,242
$175,869
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,241 | $14,935 | $17,176 | $753,358 |
| 314 | $2,197 | $14,979 | $17,176 | $738,379 |
| 315 | $2,154 | $15,022 | $17,176 | $723,357 |
| 316 | $2,110 | $15,066 | $17,176 | $708,291 |
| 317 | $2,066 | $15,110 | $17,176 | $693,181 |
| 318 | $2,022 | $15,154 | $17,176 | $678,026 |
| 319 | $1,978 | $15,198 | $17,176 | $662,828 |
| 320 | $1,933 | $15,243 | $17,176 | $647,585 |
| 321 | $1,889 | $15,287 | $17,176 | $632,298 |
| 322 | $1,844 | $15,332 | $17,176 | $616,966 |
| 323 | $1,799 | $15,376 | $17,176 | $601,590 |
| 324 | $1,755 | $15,421 | $17,176 | $586,169 |
$206,112
$23,987
$182,124
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,710 | $15,466 | $17,176 | $570,702 |
| 326 | $1,665 | $15,511 | $17,176 | $555,191 |
| 327 | $1,619 | $15,557 | $17,176 | $539,634 |
| 328 | $1,574 | $15,602 | $17,176 | $524,032 |
| 329 | $1,528 | $15,648 | $17,176 | $508,385 |
| 330 | $1,483 | $15,693 | $17,176 | $492,692 |
| 331 | $1,437 | $15,739 | $17,176 | $476,953 |
| 332 | $1,391 | $15,785 | $17,176 | $461,168 |
| 333 | $1,345 | $15,831 | $17,176 | $445,337 |
| 334 | $1,299 | $15,877 | $17,176 | $429,460 |
| 335 | $1,253 | $15,923 | $17,176 | $413,536 |
| 336 | $1,206 | $15,970 | $17,176 | $397,567 |
$206,112
$17,510
$188,602
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,160 | $16,016 | $17,176 | $381,550 |
| 338 | $1,113 | $16,063 | $17,176 | $365,487 |
| 339 | $1,066 | $16,110 | $17,176 | $349,377 |
| 340 | $1,019 | $16,157 | $17,176 | $333,220 |
| 341 | $972 | $16,204 | $17,176 | $317,016 |
| 342 | $925 | $16,251 | $17,176 | $300,765 |
| 343 | $877 | $16,299 | $17,176 | $284,466 |
| 344 | $830 | $16,346 | $17,176 | $268,120 |
| 345 | $782 | $16,394 | $17,176 | $251,726 |
| 346 | $734 | $16,442 | $17,176 | $235,284 |
| 347 | $686 | $16,490 | $17,176 | $218,794 |
| 348 | $638 | $16,538 | $17,176 | $202,257 |
$206,112
$10,802
$195,310
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $590 | $16,586 | $17,176 | $185,671 |
| 350 | $542 | $16,634 | $17,176 | $169,036 |
| 351 | $493 | $16,683 | $17,176 | $152,353 |
| 352 | $444 | $16,732 | $17,176 | $135,622 |
| 353 | $396 | $16,780 | $17,176 | $118,841 |
| 354 | $347 | $16,829 | $17,176 | $102,012 |
| 355 | $298 | $16,878 | $17,176 | $85,133 |
| 356 | $248 | $16,928 | $17,176 | $68,206 |
| 357 | $199 | $16,977 | $17,176 | $51,229 |
| 358 | $149 | $17,027 | $17,176 | $34,202 |
| 359 | $100 | $17,076 | $17,176 | $17,126 |
| 360 | $50 | $17,126 | $17,176 | $0 |
$206,112
$3,855
$202,257
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。
