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
$820 萬
$850 萬
342 呎
@26,316
$900 萬
$800 萬
681 呎
@11,747
1,168 呎
@6,849
$800 萬
$900 萬
$730 萬
| 利率 | 15年 | 20年 | 25年 | 30年 |
|---|---|---|---|---|
| 1.000 | $23,162 | $17,798 | $14,585 | $12,447 |
| 1.500 | $24,023 | $18,675 | $15,478 | $13,356 |
| 2.000 | $24,904 | $19,578 | $16,403 | $14,304 |
| 2.500 | $25,805 | $20,507 | $17,361 | $15,291 |
| 3.000 | $26,726 | $21,463 | $18,352 | $16,316 |
| 3.500 | $27,666 | $22,444 | $19,374 | $17,378 |
| 4.000 | $28,626 | $23,451 | $20,427 | $18,476 |
| 4.500 | $29,605 | $24,484 | $21,511 | $19,609 |
| 5.000 | $30,604 | $25,540 | $22,624 | $20,775 |
| 5.500 | $31,621 | $26,621 | $23,765 | $21,973 |
| 6.000 | $32,657 | $27,726 | $24,934 | $23,203 |
每月供款$17,379
30年
$3,870,000
$2,386,091
$6,256,091
第1年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 1 | $11,288 | $6,091 | $17,378 | $3,863,909 |
| 2 | $11,270 | $6,108 | $17,378 | $3,857,801 |
| 3 | $11,252 | $6,126 | $17,378 | $3,851,675 |
| 4 | $11,234 | $6,144 | $17,378 | $3,845,531 |
| 5 | $11,216 | $6,162 | $17,378 | $3,839,369 |
| 6 | $11,198 | $6,180 | $17,378 | $3,833,189 |
| 7 | $11,180 | $6,198 | $17,378 | $3,826,991 |
| 8 | $11,162 | $6,216 | $17,378 | $3,820,775 |
| 9 | $11,144 | $6,234 | $17,378 | $3,814,541 |
| 10 | $11,126 | $6,252 | $17,378 | $3,808,289 |
| 11 | $11,108 | $6,271 | $17,378 | $3,802,019 |
| 12 | $11,089 | $6,289 | $17,378 | $3,795,730 |
$208,536
$134,266
$74,270
第2年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 13 | $11,071 | $6,307 | $17,378 | $3,789,423 |
| 14 | $11,052 | $6,326 | $17,378 | $3,783,097 |
| 15 | $11,034 | $6,344 | $17,378 | $3,776,753 |
| 16 | $11,016 | $6,362 | $17,378 | $3,770,391 |
| 17 | $10,997 | $6,381 | $17,378 | $3,764,009 |
| 18 | $10,978 | $6,400 | $17,378 | $3,757,610 |
| 19 | $10,960 | $6,418 | $17,378 | $3,751,191 |
| 20 | $10,941 | $6,437 | $17,378 | $3,744,754 |
| 21 | $10,922 | $6,456 | $17,378 | $3,738,299 |
| 22 | $10,903 | $6,475 | $17,378 | $3,731,824 |
| 23 | $10,884 | $6,494 | $17,378 | $3,725,330 |
| 24 | $10,866 | $6,512 | $17,378 | $3,718,818 |
$208,536
$131,625
$76,912
第3年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 25 | $10,847 | $6,531 | $17,378 | $3,712,286 |
| 26 | $10,828 | $6,551 | $17,378 | $3,705,736 |
| 27 | $10,808 | $6,570 | $17,378 | $3,699,166 |
| 28 | $10,789 | $6,589 | $17,378 | $3,692,577 |
| 29 | $10,770 | $6,608 | $17,378 | $3,685,969 |
| 30 | $10,751 | $6,627 | $17,378 | $3,679,342 |
| 31 | $10,731 | $6,647 | $17,378 | $3,672,696 |
| 32 | $10,712 | $6,666 | $17,378 | $3,666,030 |
| 33 | $10,693 | $6,685 | $17,378 | $3,659,344 |
| 34 | $10,673 | $6,705 | $17,378 | $3,652,639 |
| 35 | $10,654 | $6,724 | $17,378 | $3,645,915 |
| 36 | $10,634 | $6,744 | $17,378 | $3,639,171 |
$208,536
$128,889
$79,647
第4年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 37 | $10,614 | $6,764 | $17,378 | $3,632,407 |
| 38 | $10,595 | $6,784 | $17,378 | $3,625,623 |
| 39 | $10,575 | $6,803 | $17,378 | $3,618,820 |
| 40 | $10,555 | $6,823 | $17,378 | $3,611,997 |
| 41 | $10,535 | $6,843 | $17,378 | $3,605,154 |
| 42 | $10,515 | $6,863 | $17,378 | $3,598,291 |
| 43 | $10,495 | $6,883 | $17,378 | $3,591,408 |
| 44 | $10,475 | $6,903 | $17,378 | $3,584,505 |
| 45 | $10,455 | $6,923 | $17,378 | $3,577,581 |
| 46 | $10,435 | $6,943 | $17,378 | $3,570,638 |
| 47 | $10,414 | $6,964 | $17,378 | $3,563,674 |
| 48 | $10,394 | $6,984 | $17,378 | $3,556,690 |
$208,536
$126,056
$82,480
第5年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 49 | $10,374 | $7,004 | $17,378 | $3,549,686 |
| 50 | $10,353 | $7,025 | $17,378 | $3,542,661 |
| 51 | $10,333 | $7,045 | $17,378 | $3,535,616 |
| 52 | $10,312 | $7,066 | $17,378 | $3,528,550 |
| 53 | $10,292 | $7,086 | $17,378 | $3,521,464 |
| 54 | $10,271 | $7,107 | $17,378 | $3,514,357 |
| 55 | $10,250 | $7,128 | $17,378 | $3,507,229 |
| 56 | $10,229 | $7,149 | $17,378 | $3,500,080 |
| 57 | $10,209 | $7,169 | $17,378 | $3,492,911 |
| 58 | $10,188 | $7,190 | $17,378 | $3,485,720 |
| 59 | $10,167 | $7,211 | $17,378 | $3,478,509 |
| 60 | $10,146 | $7,232 | $17,378 | $3,471,277 |
$208,536
$123,123
$85,414
第6年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 61 | $10,125 | $7,253 | $17,378 | $3,464,023 |
| 62 | $10,103 | $7,275 | $17,378 | $3,456,749 |
| 63 | $10,082 | $7,296 | $17,378 | $3,449,453 |
| 64 | $10,061 | $7,317 | $17,378 | $3,442,136 |
| 65 | $10,040 | $7,338 | $17,378 | $3,434,797 |
| 66 | $10,018 | $7,360 | $17,378 | $3,427,437 |
| 67 | $9,997 | $7,381 | $17,378 | $3,420,056 |
| 68 | $9,975 | $7,403 | $17,378 | $3,412,653 |
| 69 | $9,954 | $7,424 | $17,378 | $3,405,229 |
| 70 | $9,932 | $7,446 | $17,378 | $3,397,783 |
| 71 | $9,910 | $7,468 | $17,378 | $3,390,315 |
| 72 | $9,888 | $7,490 | $17,378 | $3,382,825 |
$208,536
$120,085
$88,452
第7年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 73 | $9,867 | $7,511 | $17,378 | $3,375,314 |
| 74 | $9,845 | $7,533 | $17,378 | $3,367,780 |
| 75 | $9,823 | $7,555 | $17,378 | $3,360,225 |
| 76 | $9,801 | $7,577 | $17,378 | $3,352,648 |
| 77 | $9,779 | $7,599 | $17,378 | $3,345,048 |
| 78 | $9,756 | $7,622 | $17,378 | $3,337,426 |
| 79 | $9,734 | $7,644 | $17,378 | $3,329,783 |
| 80 | $9,712 | $7,666 | $17,378 | $3,322,116 |
| 81 | $9,690 | $7,689 | $17,378 | $3,314,428 |
| 82 | $9,667 | $7,711 | $17,378 | $3,306,717 |
| 83 | $9,645 | $7,733 | $17,378 | $3,298,984 |
| 84 | $9,622 | $7,756 | $17,378 | $3,291,228 |
$208,536
$116,939
$91,598
第8年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 85 | $9,599 | $7,779 | $17,378 | $3,283,449 |
| 86 | $9,577 | $7,801 | $17,378 | $3,275,648 |
| 87 | $9,554 | $7,824 | $17,378 | $3,267,824 |
| 88 | $9,531 | $7,847 | $17,378 | $3,259,977 |
| 89 | $9,508 | $7,870 | $17,378 | $3,252,107 |
| 90 | $9,485 | $7,893 | $17,378 | $3,244,214 |
| 91 | $9,462 | $7,916 | $17,378 | $3,236,298 |
| 92 | $9,439 | $7,939 | $17,378 | $3,228,360 |
| 93 | $9,416 | $7,962 | $17,378 | $3,220,398 |
| 94 | $9,393 | $7,985 | $17,378 | $3,212,412 |
| 95 | $9,370 | $8,008 | $17,378 | $3,204,404 |
| 96 | $9,346 | $8,032 | $17,378 | $3,196,372 |
$208,536
$113,681
$94,855
第9年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 97 | $9,323 | $8,055 | $17,378 | $3,188,317 |
| 98 | $9,299 | $8,079 | $17,378 | $3,180,238 |
| 99 | $9,276 | $8,102 | $17,378 | $3,172,136 |
| 100 | $9,252 | $8,126 | $17,378 | $3,164,010 |
| 101 | $9,228 | $8,150 | $17,378 | $3,155,860 |
| 102 | $9,205 | $8,173 | $17,378 | $3,147,687 |
| 103 | $9,181 | $8,197 | $17,378 | $3,139,489 |
| 104 | $9,157 | $8,221 | $17,378 | $3,131,268 |
| 105 | $9,133 | $8,245 | $17,378 | $3,123,023 |
| 106 | $9,109 | $8,269 | $17,378 | $3,114,754 |
| 107 | $9,085 | $8,293 | $17,378 | $3,106,460 |
| 108 | $9,061 | $8,318 | $17,378 | $3,098,143 |
$208,536
$110,307
$98,229
第10年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 109 | $9,036 | $8,342 | $17,378 | $3,089,801 |
| 110 | $9,012 | $8,366 | $17,378 | $3,081,435 |
| 111 | $8,988 | $8,391 | $17,378 | $3,073,045 |
| 112 | $8,963 | $8,415 | $17,378 | $3,064,630 |
| 113 | $8,939 | $8,440 | $17,378 | $3,056,190 |
| 114 | $8,914 | $8,464 | $17,378 | $3,047,726 |
| 115 | $8,889 | $8,489 | $17,378 | $3,039,237 |
| 116 | $8,864 | $8,514 | $17,378 | $3,030,723 |
| 117 | $8,840 | $8,538 | $17,378 | $3,022,185 |
| 118 | $8,815 | $8,563 | $17,378 | $3,013,622 |
| 119 | $8,790 | $8,588 | $17,378 | $3,005,033 |
| 120 | $8,765 | $8,613 | $17,378 | $2,996,420 |
$208,536
$106,813
$101,723
第11年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 121 | $8,740 | $8,638 | $17,378 | $2,987,782 |
| 122 | $8,714 | $8,664 | $17,378 | $2,979,118 |
| 123 | $8,689 | $8,689 | $17,378 | $2,970,429 |
| 124 | $8,664 | $8,714 | $17,378 | $2,961,715 |
| 125 | $8,638 | $8,740 | $17,378 | $2,952,975 |
| 126 | $8,613 | $8,765 | $17,378 | $2,944,210 |
| 127 | $8,587 | $8,791 | $17,378 | $2,935,419 |
| 128 | $8,562 | $8,816 | $17,378 | $2,926,603 |
| 129 | $8,536 | $8,842 | $17,378 | $2,917,761 |
| 130 | $8,510 | $8,868 | $17,378 | $2,908,893 |
| 131 | $8,484 | $8,894 | $17,378 | $2,899,999 |
| 132 | $8,458 | $8,920 | $17,378 | $2,891,079 |
$208,536
$103,196
$105,341
第12年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 133 | $8,432 | $8,946 | $17,378 | $2,882,134 |
| 134 | $8,406 | $8,972 | $17,378 | $2,873,162 |
| 135 | $8,380 | $8,998 | $17,378 | $2,864,164 |
| 136 | $8,354 | $9,024 | $17,378 | $2,855,140 |
| 137 | $8,327 | $9,051 | $17,378 | $2,846,089 |
| 138 | $8,301 | $9,077 | $17,378 | $2,837,012 |
| 139 | $8,275 | $9,103 | $17,378 | $2,827,909 |
| 140 | $8,248 | $9,130 | $17,378 | $2,818,779 |
| 141 | $8,221 | $9,157 | $17,378 | $2,809,622 |
| 142 | $8,195 | $9,183 | $17,378 | $2,800,439 |
| 143 | $8,168 | $9,210 | $17,378 | $2,791,229 |
| 144 | $8,141 | $9,237 | $17,378 | $2,781,992 |
$208,536
$99,449
$109,087
第13年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 145 | $8,114 | $9,264 | $17,378 | $2,772,728 |
| 146 | $8,087 | $9,291 | $17,378 | $2,763,437 |
| 147 | $8,060 | $9,318 | $17,378 | $2,754,119 |
| 148 | $8,033 | $9,345 | $17,378 | $2,744,774 |
| 149 | $8,006 | $9,372 | $17,378 | $2,735,401 |
| 150 | $7,978 | $9,400 | $17,378 | $2,726,002 |
| 151 | $7,951 | $9,427 | $17,378 | $2,716,574 |
| 152 | $7,923 | $9,455 | $17,378 | $2,707,120 |
| 153 | $7,896 | $9,482 | $17,378 | $2,697,637 |
| 154 | $7,868 | $9,510 | $17,378 | $2,688,128 |
| 155 | $7,840 | $9,538 | $17,378 | $2,678,590 |
| 156 | $7,813 | $9,565 | $17,378 | $2,669,024 |
$208,536
$95,569
$112,967
第14年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 157 | $7,785 | $9,593 | $17,378 | $2,659,431 |
| 158 | $7,757 | $9,621 | $17,378 | $2,649,810 |
| 159 | $7,729 | $9,649 | $17,378 | $2,640,160 |
| 160 | $7,700 | $9,678 | $17,378 | $2,630,483 |
| 161 | $7,672 | $9,706 | $17,378 | $2,620,777 |
| 162 | $7,644 | $9,734 | $17,378 | $2,611,043 |
| 163 | $7,616 | $9,762 | $17,378 | $2,601,280 |
| 164 | $7,587 | $9,791 | $17,378 | $2,591,489 |
| 165 | $7,559 | $9,820 | $17,378 | $2,581,670 |
| 166 | $7,530 | $9,848 | $17,378 | $2,571,822 |
| 167 | $7,501 | $9,877 | $17,378 | $2,561,945 |
| 168 | $7,472 | $9,906 | $17,378 | $2,552,039 |
$208,536
$91,551
$116,985
第15年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 169 | $7,443 | $9,935 | $17,378 | $2,542,104 |
| 170 | $7,414 | $9,964 | $17,378 | $2,532,141 |
| 171 | $7,385 | $9,993 | $17,378 | $2,522,148 |
| 172 | $7,356 | $10,022 | $17,378 | $2,512,127 |
| 173 | $7,327 | $10,051 | $17,378 | $2,502,076 |
| 174 | $7,298 | $10,080 | $17,378 | $2,491,995 |
| 175 | $7,268 | $10,110 | $17,378 | $2,481,886 |
| 176 | $7,239 | $10,139 | $17,378 | $2,471,746 |
| 177 | $7,209 | $10,169 | $17,378 | $2,461,578 |
| 178 | $7,180 | $10,198 | $17,378 | $2,451,379 |
| 179 | $7,150 | $10,228 | $17,378 | $2,441,151 |
| 180 | $7,120 | $10,258 | $17,378 | $2,430,893 |
$208,536
$87,390
$121,146
第16年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 181 | $7,090 | $10,288 | $17,378 | $2,420,605 |
| 182 | $7,060 | $10,318 | $17,378 | $2,410,287 |
| 183 | $7,030 | $10,348 | $17,378 | $2,399,939 |
| 184 | $7,000 | $10,378 | $17,378 | $2,389,561 |
| 185 | $6,970 | $10,408 | $17,378 | $2,379,152 |
| 186 | $6,939 | $10,439 | $17,378 | $2,368,714 |
| 187 | $6,909 | $10,469 | $17,378 | $2,358,244 |
| 188 | $6,878 | $10,500 | $17,378 | $2,347,744 |
| 189 | $6,848 | $10,530 | $17,378 | $2,337,214 |
| 190 | $6,817 | $10,561 | $17,378 | $2,326,653 |
| 191 | $6,786 | $10,592 | $17,378 | $2,316,061 |
| 192 | $6,755 | $10,623 | $17,378 | $2,305,438 |
$208,536
$83,081
$125,455
第17年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 193 | $6,724 | $10,654 | $17,378 | $2,294,784 |
| 194 | $6,693 | $10,685 | $17,378 | $2,284,099 |
| 195 | $6,662 | $10,716 | $17,378 | $2,273,383 |
| 196 | $6,631 | $10,747 | $17,378 | $2,262,636 |
| 197 | $6,599 | $10,779 | $17,378 | $2,251,857 |
| 198 | $6,568 | $10,810 | $17,378 | $2,241,047 |
| 199 | $6,536 | $10,842 | $17,378 | $2,230,205 |
| 200 | $6,505 | $10,873 | $17,378 | $2,219,332 |
| 201 | $6,473 | $10,905 | $17,378 | $2,208,427 |
| 202 | $6,441 | $10,937 | $17,378 | $2,197,490 |
| 203 | $6,409 | $10,969 | $17,378 | $2,186,522 |
| 204 | $6,377 | $11,001 | $17,378 | $2,175,521 |
$208,536
$78,619
$129,917
第18年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 205 | $6,345 | $11,033 | $17,378 | $2,164,488 |
| 206 | $6,313 | $11,065 | $17,378 | $2,153,423 |
| 207 | $6,281 | $11,097 | $17,378 | $2,142,326 |
| 208 | $6,248 | $11,130 | $17,378 | $2,131,197 |
| 209 | $6,216 | $11,162 | $17,378 | $2,120,035 |
| 210 | $6,183 | $11,195 | $17,378 | $2,108,840 |
| 211 | $6,151 | $11,227 | $17,378 | $2,097,613 |
| 212 | $6,118 | $11,260 | $17,378 | $2,086,353 |
| 213 | $6,085 | $11,293 | $17,378 | $2,075,060 |
| 214 | $6,052 | $11,326 | $17,378 | $2,063,734 |
| 215 | $6,019 | $11,359 | $17,378 | $2,052,375 |
| 216 | $5,986 | $11,392 | $17,378 | $2,040,983 |
$208,536
$73,999
$134,538
第19年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 217 | $5,953 | $11,425 | $17,378 | $2,029,558 |
| 218 | $5,920 | $11,458 | $17,378 | $2,018,100 |
| 219 | $5,886 | $11,492 | $17,378 | $2,006,608 |
| 220 | $5,853 | $11,525 | $17,378 | $1,995,082 |
| 221 | $5,819 | $11,559 | $17,378 | $1,983,523 |
| 222 | $5,785 | $11,593 | $17,378 | $1,971,931 |
| 223 | $5,751 | $11,627 | $17,378 | $1,960,304 |
| 224 | $5,718 | $11,660 | $17,378 | $1,948,644 |
| 225 | $5,684 | $11,694 | $17,378 | $1,936,949 |
| 226 | $5,649 | $11,729 | $17,378 | $1,925,221 |
| 227 | $5,615 | $11,763 | $17,378 | $1,913,458 |
| 228 | $5,581 | $11,797 | $17,378 | $1,901,661 |
$208,536
$69,214
$139,323
第20年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 229 | $5,547 | $11,832 | $17,378 | $1,889,829 |
| 230 | $5,512 | $11,866 | $17,378 | $1,877,963 |
| 231 | $5,477 | $11,901 | $17,378 | $1,866,062 |
| 232 | $5,443 | $11,935 | $17,378 | $1,854,127 |
| 233 | $5,408 | $11,970 | $17,378 | $1,842,157 |
| 234 | $5,373 | $12,005 | $17,378 | $1,830,152 |
| 235 | $5,338 | $12,040 | $17,378 | $1,818,112 |
| 236 | $5,303 | $12,075 | $17,378 | $1,806,037 |
| 237 | $5,268 | $12,110 | $17,378 | $1,793,926 |
| 238 | $5,232 | $12,146 | $17,378 | $1,781,780 |
| 239 | $5,197 | $12,181 | $17,378 | $1,769,599 |
| 240 | $5,161 | $12,217 | $17,378 | $1,757,383 |
$208,536
$64,258
$144,278
第21年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 241 | $5,126 | $12,252 | $17,378 | $1,745,130 |
| 242 | $5,090 | $12,288 | $17,378 | $1,732,842 |
| 243 | $5,054 | $12,324 | $17,378 | $1,720,518 |
| 244 | $5,018 | $12,360 | $17,378 | $1,708,158 |
| 245 | $4,982 | $12,396 | $17,378 | $1,695,762 |
| 246 | $4,946 | $12,432 | $17,378 | $1,683,330 |
| 247 | $4,910 | $12,468 | $17,378 | $1,670,862 |
| 248 | $4,873 | $12,505 | $17,378 | $1,658,357 |
| 249 | $4,837 | $12,541 | $17,378 | $1,645,816 |
| 250 | $4,800 | $12,578 | $17,378 | $1,633,239 |
| 251 | $4,764 | $12,614 | $17,378 | $1,620,624 |
| 252 | $4,727 | $12,651 | $17,378 | $1,607,973 |
$208,536
$59,127
$149,410
第22年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 253 | $4,690 | $12,688 | $17,378 | $1,595,285 |
| 254 | $4,653 | $12,725 | $17,378 | $1,582,560 |
| 255 | $4,616 | $12,762 | $17,378 | $1,569,797 |
| 256 | $4,579 | $12,799 | $17,378 | $1,556,998 |
| 257 | $4,541 | $12,837 | $17,378 | $1,544,161 |
| 258 | $4,504 | $12,874 | $17,378 | $1,531,287 |
| 259 | $4,466 | $12,912 | $17,378 | $1,518,375 |
| 260 | $4,429 | $12,949 | $17,378 | $1,505,426 |
| 261 | $4,391 | $12,987 | $17,378 | $1,492,439 |
| 262 | $4,353 | $13,025 | $17,378 | $1,479,413 |
| 263 | $4,315 | $13,063 | $17,378 | $1,466,350 |
| 264 | $4,277 | $13,101 | $17,378 | $1,453,249 |
$208,536
$53,813
$154,724
第23年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 265 | $4,239 | $13,139 | $17,378 | $1,440,110 |
| 266 | $4,200 | $13,178 | $17,378 | $1,426,932 |
| 267 | $4,162 | $13,216 | $17,378 | $1,413,716 |
| 268 | $4,123 | $13,255 | $17,378 | $1,400,461 |
| 269 | $4,085 | $13,293 | $17,378 | $1,387,168 |
| 270 | $4,046 | $13,332 | $17,378 | $1,373,836 |
| 271 | $4,007 | $13,371 | $17,378 | $1,360,465 |
| 272 | $3,968 | $13,410 | $17,378 | $1,347,055 |
| 273 | $3,929 | $13,449 | $17,378 | $1,333,606 |
| 274 | $3,890 | $13,488 | $17,378 | $1,320,117 |
| 275 | $3,850 | $13,528 | $17,378 | $1,306,590 |
| 276 | $3,811 | $13,567 | $17,378 | $1,293,023 |
$208,536
$48,310
$160,227
第24年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 277 | $3,771 | $13,607 | $17,378 | $1,279,416 |
| 278 | $3,732 | $13,646 | $17,378 | $1,265,769 |
| 279 | $3,692 | $13,686 | $17,378 | $1,252,083 |
| 280 | $3,652 | $13,726 | $17,378 | $1,238,357 |
| 281 | $3,612 | $13,766 | $17,378 | $1,224,591 |
| 282 | $3,572 | $13,806 | $17,378 | $1,210,785 |
| 283 | $3,531 | $13,847 | $17,378 | $1,196,938 |
| 284 | $3,491 | $13,887 | $17,378 | $1,183,051 |
| 285 | $3,451 | $13,927 | $17,378 | $1,169,124 |
| 286 | $3,410 | $13,968 | $17,378 | $1,155,156 |
| 287 | $3,369 | $14,009 | $17,378 | $1,141,147 |
| 288 | $3,328 | $14,050 | $17,378 | $1,127,097 |
$208,536
$42,611
$165,925
第25年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 289 | $3,287 | $14,091 | $17,378 | $1,113,006 |
| 290 | $3,246 | $14,132 | $17,378 | $1,098,875 |
| 291 | $3,205 | $14,173 | $17,378 | $1,084,702 |
| 292 | $3,164 | $14,214 | $17,378 | $1,070,487 |
| 293 | $3,122 | $14,256 | $17,378 | $1,056,232 |
| 294 | $3,081 | $14,297 | $17,378 | $1,041,934 |
| 295 | $3,039 | $14,339 | $17,378 | $1,027,595 |
| 296 | $2,997 | $14,381 | $17,378 | $1,013,214 |
| 297 | $2,955 | $14,423 | $17,378 | $998,791 |
| 298 | $2,913 | $14,465 | $17,378 | $984,327 |
| 299 | $2,871 | $14,507 | $17,378 | $969,819 |
| 300 | $2,829 | $14,549 | $17,378 | $955,270 |
$208,536
$36,709
$171,827
第26年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 301 | $2,786 | $14,592 | $17,378 | $940,678 |
| 302 | $2,744 | $14,634 | $17,378 | $926,044 |
| 303 | $2,701 | $14,677 | $17,378 | $911,367 |
| 304 | $2,658 | $14,720 | $17,378 | $896,647 |
| 305 | $2,615 | $14,763 | $17,378 | $881,884 |
| 306 | $2,572 | $14,806 | $17,378 | $867,078 |
| 307 | $2,529 | $14,849 | $17,378 | $852,229 |
| 308 | $2,486 | $14,892 | $17,378 | $837,337 |
| 309 | $2,442 | $14,936 | $17,378 | $822,401 |
| 310 | $2,399 | $14,979 | $17,378 | $807,422 |
| 311 | $2,355 | $15,023 | $17,378 | $792,399 |
| 312 | $2,311 | $15,067 | $17,378 | $777,332 |
$208,536
$30,598
$177,938
第27年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 313 | $2,267 | $15,111 | $17,378 | $762,221 |
| 314 | $2,223 | $15,155 | $17,378 | $747,066 |
| 315 | $2,179 | $15,199 | $17,378 | $731,867 |
| 316 | $2,135 | $15,243 | $17,378 | $716,624 |
| 317 | $2,090 | $15,288 | $17,378 | $701,336 |
| 318 | $2,046 | $15,332 | $17,378 | $686,003 |
| 319 | $2,001 | $15,377 | $17,378 | $670,626 |
| 320 | $1,956 | $15,422 | $17,378 | $655,204 |
| 321 | $1,911 | $15,467 | $17,378 | $639,737 |
| 322 | $1,866 | $15,512 | $17,378 | $624,225 |
| 323 | $1,821 | $15,557 | $17,378 | $608,667 |
| 324 | $1,775 | $15,603 | $17,378 | $593,065 |
$208,536
$24,269
$184,267
第28年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 325 | $1,730 | $15,648 | $17,378 | $577,416 |
| 326 | $1,684 | $15,694 | $17,378 | $561,723 |
| 327 | $1,638 | $15,740 | $17,378 | $545,983 |
| 328 | $1,592 | $15,786 | $17,378 | $530,197 |
| 329 | $1,546 | $15,832 | $17,378 | $514,366 |
| 330 | $1,500 | $15,878 | $17,378 | $498,488 |
| 331 | $1,454 | $15,924 | $17,378 | $482,564 |
| 332 | $1,407 | $15,971 | $17,378 | $466,593 |
| 333 | $1,361 | $16,017 | $17,378 | $450,576 |
| 334 | $1,314 | $16,064 | $17,378 | $434,512 |
| 335 | $1,267 | $16,111 | $17,378 | $418,402 |
| 336 | $1,220 | $16,158 | $17,378 | $402,244 |
$208,536
$17,715
$190,821
第29年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 337 | $1,173 | $16,205 | $17,378 | $386,039 |
| 338 | $1,126 | $16,252 | $17,378 | $369,787 |
| 339 | $1,079 | $16,299 | $17,378 | $353,487 |
| 340 | $1,031 | $16,347 | $17,378 | $337,140 |
| 341 | $983 | $16,395 | $17,378 | $320,746 |
| 342 | $936 | $16,443 | $17,378 | $304,303 |
| 343 | $888 | $16,490 | $17,378 | $287,813 |
| 344 | $839 | $16,539 | $17,378 | $271,274 |
| 345 | $791 | $16,587 | $17,378 | $254,687 |
| 346 | $743 | $16,635 | $17,378 | $238,052 |
| 347 | $694 | $16,684 | $17,378 | $221,368 |
| 348 | $646 | $16,732 | $17,378 | $204,636 |
$208,536
$10,929
$197,608
第30年
| 期# | 本期利息 | 本金還款 | 供款 | 尚欠本金 |
|---|---|---|---|---|
| 349 | $597 | $16,781 | $17,378 | $187,855 |
| 350 | $548 | $16,830 | $17,378 | $171,025 |
| 351 | $499 | $16,879 | $17,378 | $154,146 |
| 352 | $450 | $16,928 | $17,378 | $137,217 |
| 353 | $400 | $16,978 | $17,378 | $120,239 |
| 354 | $351 | $17,027 | $17,378 | $103,212 |
| 355 | $301 | $17,077 | $17,378 | $86,135 |
| 356 | $251 | $17,127 | $17,378 | $69,008 |
| 357 | $201 | $17,177 | $17,378 | $51,831 |
| 358 | $151 | $17,227 | $17,378 | $34,605 |
| 359 | $101 | $17,277 | $17,378 | $17,327 |
| 360 | $51 | $17,327 | $17,378 | $0 |
$208,536
$3,900
$204,636
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。
